楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$75,427

借款月供 $366 , 共加借HK$75,427

不需要按揭保险

年期

年

利率

进阶计算 -

每月其他還款

HK$

每月收入

HK$

计算

进阶计算 - 年利率递增计算

利率范围

厘

递增

厘

年利率递增表

全期置业总支出 HK$6,719,230

每月供款
$17,290

首期

$388,000

总贷款额

$3,567,427

總利息

$2,656,803

印花税

$58,200

其他

$48,800

置业成本总预算

HK$495,000

$34,579

置业成本总预算

HK$495,000

首期

$388,000
印花税

$58,200
- AVD
  
  $58,200
律师费

$ 10,000
代理佣金

$38,800
按揭保险费

$75,427

$34,579

详细供款表重置

免责声明

以上资讯仅供模拟性参考。本网页的隐含值数据均属假设的及不适用於个别情况。阁下使用及依赖该等数据前请先谘询有关财务顾问。本网页的数据结果只作模拟性参考，其准确性不被保证。

笋盘推介

沙田嘉宝楼

thumb_up

嘉宝楼

实

325 呎

@9,231

local_fire_department 至HIT

售$300 万

实

325 呎

@9,231

售$300 万

local_fire_department 至HIT

粉岭碧湖花园第08座

thumb_up

【世纪21奇丰】附送40万装修,绝非低层

实

400 呎

@11,500

建

518 呎

@8,880

real_estate_agent 罕有放盘 local_offer 低水笋价

售$460 万

实

400 呎

@11,500

建

518 呎

@8,880

售$460 万

real_estate_agent 罕有放盘 local_offer 低水笋价

沙田金狮花园第01期

thumb_up

^ 中层两房 ^ 上车内园 ^ 预约参观 !

实

285 呎

@11,860

建

492 呎

@6,870

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价 verified 首置必买

售$338 万

实

285 呎

@11,860

建

492 呎

@6,870

售$338 万

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价 verified 首置必买

马鞍山西沙井头村

thumb_up

望出位置好开扬4面均有窗

建

650 呎

@6,923

vpn_key 有匙即睇

售$450 万

建

650 呎

@6,923

售$450 万

vpn_key 有匙即睇

沙田花园城

thumb_up

新净企理一房　优质东南坐向👍👍

实

304 呎

@14,145

建

461 呎

@9,328

local_fire_department 至HIT

售$430 万

实

304 呎

@14,145

建

461 呎

@9,328

售$430 万

local_fire_department 至HIT

VR实景

马鞍山荟晴第01座

thumb_up

几年新楼中高层

实

225 呎

@19,111

verified 首置必买

售$430 万

实

225 呎

@19,111

售$430 万

verified 首置必买

沙田金狮花园

thumb_up

金狮花园极高层^企理装修^实用335实盘约睇

实

335 呎

@14,328

建

530 呎

@9,057

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 hotel_class 楼王

售$480 万

实

335 呎

@14,328

建

530 呎

@9,057

售$480 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 hotel_class 楼王

VR实景

粉岭花都广场第01座

thumb_up

东南,厨厕有装修

实

392 呎

@11,939

建

547 呎

@8,556

vpn_key 有匙即睇

售$468 万

实

392 呎

@11,939

建

547 呎

@8,556

售$468 万

vpn_key 有匙即睇

清水湾大埔仔新装近科大方便近路

thumb_up

新装近科大方便近路

建

700 呎

@6,686

local_fire_department 至HIT local_offer 低水笋价 flight_takeoff 移民急让 pets 爱竉必选

售$468 万

建

700 呎

@6,686

售$468 万

local_fire_department 至HIT local_offer 低水笋价 flight_takeoff 移民急让 pets 爱竉必选

粉岭粉岭中心第01期 E座

thumb_up

罕有连天台

实

368 呎

@12,908

建

470 呎

@10,106

local_fire_department 至HIT

售$475 万

实

368 呎

@12,908

建

470 呎

@10,106

售$475 万

local_fire_department 至HIT

独家

沙田沙田第一城

thumb_up

奇丰独家头排内园楼皇一房靓装

实

284 呎

@16,901

建

395 呎

@12,152

local_fire_department 至HIT

售$480 万

实

284 呎

@16,901

建

395 呎

@12,152

售$480 万

local_fire_department 至HIT

沙田沙田第一城

thumb_up

最平没窗台两房企理开扬相熟业主放卖必定有惊喜

实

327 呎

@14,312

建

395 呎

@11,848

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 local_offer 低水笋价

售$468 万

实

327 呎

@14,312

建

395 呎

@11,848

售$468 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 local_offer 低水笋价

利率	15年	20年	25年	30年
1.000	$21,351	$16,406	$13,445	$11,474
1.500	$22,145	$17,214	$14,267	$12,312
2.000	$22,957	$18,047	$15,121	$13,186
2.500	$23,787	$18,904	$16,004	$14,096
3.000	$24,636	$19,785	$16,917	$15,040
3.500	$25,503	$20,690	$17,859	$16,019
4.000	$26,388	$21,618	$18,830	$17,031
4.125	$26,612	$21,854	$19,077	$17,290
4.500	$27,291	$22,569	$19,829	$18,076
5.000	$28,211	$23,543	$20,855	$19,151
5.500	$29,149	$24,540	$21,907	$20,255
6.000	$30,104	$25,558	$22,985	$21,389

每月供款$17,290

年期

30年

贷款金额

$3,567,427.2

總利息

$2,656,803

总贷款连利息

$6,224,230.2

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$12,263	$5,026	$17,290	$3,562,401
2	$12,246	$5,044	$17,290	$3,557,357
3	$12,228	$5,061	$17,290	$3,552,296
4	$12,211	$5,079	$17,290	$3,547,217
5	$12,194	$5,096	$17,290	$3,542,121
6	$12,176	$5,113	$17,290	$3,537,008
7	$12,158	$5,131	$17,290	$3,531,877
8	$12,141	$5,149	$17,290	$3,526,728
9	$12,123	$5,166	$17,290	$3,521,562
10	$12,105	$5,184	$17,290	$3,516,378
11	$12,088	$5,202	$17,290	$3,511,176
12	$12,070	$5,220	$17,290	$3,505,956

第1年供款共

$207,474

第1年利息

$146,003

第1年共還本金

$61,471

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$12,052	$5,238	$17,290	$3,500,718
14	$12,034	$5,256	$17,290	$3,495,462
15	$12,016	$5,274	$17,290	$3,490,188
16	$11,998	$5,292	$17,290	$3,484,896
17	$11,979	$5,310	$17,290	$3,479,586
18	$11,961	$5,328	$17,290	$3,474,258
19	$11,943	$5,347	$17,290	$3,468,911
20	$11,924	$5,365	$17,290	$3,463,546
21	$11,906	$5,384	$17,290	$3,458,162
22	$11,887	$5,402	$17,290	$3,452,760
23	$11,869	$5,421	$17,290	$3,447,339
24	$11,850	$5,439	$17,290	$3,441,900

第2年供款共

$207,474

第2年利息

$143,419

第2年共還本金

$64,056

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$11,832	$5,458	$17,290	$3,436,442
26	$11,813	$5,477	$17,290	$3,430,965
27	$11,794	$5,496	$17,290	$3,425,470
28	$11,775	$5,514	$17,290	$3,419,955
29	$11,756	$5,533	$17,290	$3,414,422
30	$11,737	$5,552	$17,290	$3,408,869
31	$11,718	$5,572	$17,290	$3,403,298
32	$11,699	$5,591	$17,290	$3,397,707
33	$11,680	$5,610	$17,290	$3,392,097
34	$11,660	$5,629	$17,290	$3,386,468
35	$11,641	$5,649	$17,290	$3,380,819
36	$11,622	$5,668	$17,290	$3,375,151

第3年供款共

$207,474

第3年利息

$140,726

第3年共還本金

$66,749

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$11,602	$5,687	$17,290	$3,369,464
38	$11,583	$5,707	$17,290	$3,363,757
39	$11,563	$5,727	$17,290	$3,358,030
40	$11,543	$5,746	$17,290	$3,352,284
41	$11,523	$5,766	$17,290	$3,346,518
42	$11,504	$5,786	$17,290	$3,340,732
43	$11,484	$5,806	$17,290	$3,334,926
44	$11,464	$5,826	$17,290	$3,329,101
45	$11,444	$5,846	$17,290	$3,323,255
46	$11,424	$5,866	$17,290	$3,317,389
47	$11,404	$5,886	$17,290	$3,311,503
48	$11,383	$5,906	$17,290	$3,305,597

第4年供款共

$207,474

第4年利息

$137,920

第4年共還本金

$69,555

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$11,363	$5,927	$17,290	$3,299,670
50	$11,343	$5,947	$17,290	$3,293,723
51	$11,322	$5,967	$17,290	$3,287,756
52	$11,302	$5,988	$17,290	$3,281,768
53	$11,281	$6,008	$17,290	$3,275,760
54	$11,260	$6,029	$17,290	$3,269,731
55	$11,240	$6,050	$17,290	$3,263,681
56	$11,219	$6,071	$17,290	$3,257,610
57	$11,198	$6,091	$17,290	$3,251,519
58	$11,177	$6,112	$17,290	$3,245,406
59	$11,156	$6,133	$17,290	$3,239,273
60	$11,135	$6,155	$17,290	$3,233,118

第5年供款共

$207,474

第5年利息

$134,996

第5年共還本金

$72,479

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$11,114	$6,176	$17,290	$3,226,943
62	$11,093	$6,197	$17,290	$3,220,746
63	$11,071	$6,218	$17,290	$3,214,528
64	$11,050	$6,240	$17,290	$3,208,288
65	$11,028	$6,261	$17,290	$3,202,027
66	$11,007	$6,283	$17,290	$3,195,744
67	$10,985	$6,304	$17,290	$3,189,440
68	$10,964	$6,326	$17,290	$3,183,114
69	$10,942	$6,348	$17,290	$3,176,767
70	$10,920	$6,369	$17,290	$3,170,397
71	$10,898	$6,391	$17,290	$3,164,006
72	$10,876	$6,413	$17,290	$3,157,593

第6年供款共

$207,474

第6年利息

$131,949

第6年共還本金

$75,525

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$10,854	$6,435	$17,290	$3,151,158
74	$10,832	$6,457	$17,290	$3,144,700
75	$10,810	$6,480	$17,290	$3,138,221
76	$10,788	$6,502	$17,290	$3,131,719
77	$10,765	$6,524	$17,290	$3,125,194
78	$10,743	$6,547	$17,290	$3,118,648
79	$10,720	$6,569	$17,290	$3,112,079
80	$10,698	$6,592	$17,290	$3,105,487
81	$10,675	$6,614	$17,290	$3,098,872
82	$10,652	$6,637	$17,290	$3,092,235
83	$10,630	$6,660	$17,290	$3,085,575
84	$10,607	$6,683	$17,290	$3,078,892

第7年供款共

$207,474

第7年利息

$128,774

第7年共還本金

$78,700

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$10,584	$6,706	$17,290	$3,072,187
86	$10,561	$6,729	$17,290	$3,065,458
87	$10,538	$6,752	$17,290	$3,058,706
88	$10,514	$6,775	$17,290	$3,051,930
89	$10,491	$6,799	$17,290	$3,045,132
90	$10,468	$6,822	$17,290	$3,038,310
91	$10,444	$6,845	$17,290	$3,031,465
92	$10,421	$6,869	$17,290	$3,024,596
93	$10,397	$6,892	$17,290	$3,017,703
94	$10,373	$6,916	$17,290	$3,010,787
95	$10,350	$6,940	$17,290	$3,003,847
96	$10,326	$6,964	$17,290	$2,996,883

第8年供款共

$207,474

第8年利息

$125,465

第8年共還本金

$82,009

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$10,302	$6,988	$17,290	$2,989,896
98	$10,278	$7,012	$17,290	$2,982,884
99	$10,254	$7,036	$17,290	$2,975,848
100	$10,229	$7,060	$17,290	$2,968,788
101	$10,205	$7,084	$17,290	$2,961,704
102	$10,181	$7,109	$17,290	$2,954,595
103	$10,156	$7,133	$17,290	$2,947,462
104	$10,132	$7,158	$17,290	$2,940,304
105	$10,107	$7,182	$17,290	$2,933,122
106	$10,083	$7,207	$17,290	$2,925,915
107	$10,058	$7,232	$17,290	$2,918,683
108	$10,033	$7,257	$17,290	$2,911,427

第9年供款共

$207,474

第9年利息

$122,018

第9年共還本金

$85,457

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$10,008	$7,281	$17,290	$2,904,145
110	$9,983	$7,307	$17,290	$2,896,839
111	$9,958	$7,332	$17,290	$2,889,507
112	$9,933	$7,357	$17,290	$2,882,150
113	$9,907	$7,382	$17,290	$2,874,768
114	$9,882	$7,408	$17,290	$2,867,361
115	$9,857	$7,433	$17,290	$2,859,928
116	$9,831	$7,459	$17,290	$2,852,469
117	$9,805	$7,484	$17,290	$2,844,985
118	$9,780	$7,510	$17,290	$2,837,475
119	$9,754	$7,536	$17,290	$2,829,940
120	$9,728	$7,562	$17,290	$2,822,378

第10年供款共

$207,474

第10年利息

$118,425

第10年共還本金

$89,049

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$9,702	$7,588	$17,290	$2,814,790
122	$9,676	$7,614	$17,290	$2,807,177
123	$9,650	$7,640	$17,290	$2,799,537
124	$9,623	$7,666	$17,290	$2,791,871
125	$9,597	$7,692	$17,290	$2,784,178
126	$9,571	$7,719	$17,290	$2,776,459
127	$9,544	$7,745	$17,290	$2,768,714
128	$9,517	$7,772	$17,290	$2,760,942
129	$9,491	$7,799	$17,290	$2,753,143
130	$9,464	$7,826	$17,290	$2,745,317
131	$9,437	$7,852	$17,290	$2,737,465
132	$9,410	$7,879	$17,290	$2,729,585

第11年供款共

$207,474

第11年利息

$114,682

第11年共還本金

$92,793

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$9,383	$7,907	$17,290	$2,721,679
134	$9,356	$7,934	$17,290	$2,713,745
135	$9,328	$7,961	$17,290	$2,705,784
136	$9,301	$7,988	$17,290	$2,697,796
137	$9,274	$8,016	$17,290	$2,689,780
138	$9,246	$8,043	$17,290	$2,681,736
139	$9,218	$8,071	$17,290	$2,673,665
140	$9,191	$8,099	$17,290	$2,665,567
141	$9,163	$8,127	$17,290	$2,657,440
142	$9,135	$8,155	$17,290	$2,649,285
143	$9,107	$8,183	$17,290	$2,641,103
144	$9,079	$8,211	$17,290	$2,632,892

第12年供款共

$207,474

第12年利息

$110,781

第12年共還本金

$96,693

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$9,051	$8,239	$17,290	$2,624,653
146	$9,022	$8,267	$17,290	$2,616,386
147	$8,994	$8,296	$17,290	$2,608,090
148	$8,965	$8,324	$17,290	$2,599,766
149	$8,937	$8,353	$17,290	$2,591,413
150	$8,908	$8,382	$17,290	$2,583,031
151	$8,879	$8,410	$17,290	$2,574,621
152	$8,850	$8,439	$17,290	$2,566,182
153	$8,821	$8,468	$17,290	$2,557,714
154	$8,792	$8,497	$17,290	$2,549,216
155	$8,763	$8,527	$17,290	$2,540,690
156	$8,734	$8,556	$17,290	$2,532,134

第13年供款共

$207,474

第13年利息

$106,716

第13年共還本金

$100,758

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$8,704	$8,585	$17,290	$2,523,548
158	$8,675	$8,615	$17,290	$2,514,933
159	$8,645	$8,644	$17,290	$2,506,289
160	$8,615	$8,674	$17,290	$2,497,615
161	$8,586	$8,704	$17,290	$2,488,911
162	$8,556	$8,734	$17,290	$2,480,177
163	$8,526	$8,764	$17,290	$2,471,413
164	$8,495	$8,794	$17,290	$2,462,619
165	$8,465	$8,824	$17,290	$2,453,795
166	$8,435	$8,855	$17,290	$2,444,940
167	$8,404	$8,885	$17,290	$2,436,055
168	$8,374	$8,916	$17,290	$2,427,140

第14年供款共

$207,474

第14年利息

$102,480

第14年共還本金

$104,994

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$8,343	$8,946	$17,290	$2,418,193
170	$8,313	$8,977	$17,290	$2,409,216
171	$8,282	$9,008	$17,290	$2,400,208
172	$8,251	$9,039	$17,290	$2,391,170
173	$8,220	$9,070	$17,290	$2,382,100
174	$8,188	$9,101	$17,290	$2,372,999
175	$8,157	$9,132	$17,290	$2,363,866
176	$8,126	$9,164	$17,290	$2,354,703
177	$8,094	$9,195	$17,290	$2,345,507
178	$8,063	$9,227	$17,290	$2,336,281
179	$8,031	$9,259	$17,290	$2,327,022
180	$7,999	$9,290	$17,290	$2,317,732

第15年供款共

$207,474

第15年利息

$98,066

第15年共還本金

$109,408

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$7,967	$9,322	$17,290	$2,308,409
182	$7,935	$9,354	$17,290	$2,299,055
183	$7,903	$9,387	$17,290	$2,289,668
184	$7,871	$9,419	$17,290	$2,280,250
185	$7,838	$9,451	$17,290	$2,270,798
186	$7,806	$9,484	$17,290	$2,261,315
187	$7,773	$9,516	$17,290	$2,251,799
188	$7,741	$9,549	$17,290	$2,242,250
189	$7,708	$9,582	$17,290	$2,232,668
190	$7,675	$9,615	$17,290	$2,223,053
191	$7,642	$9,648	$17,290	$2,213,405
192	$7,609	$9,681	$17,290	$2,203,724

第16年供款共

$207,474

第16年利息

$93,467

第16年共還本金

$114,007

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$7,575	$9,714	$17,290	$2,194,010
194	$7,542	$9,748	$17,290	$2,184,262
195	$7,508	$9,781	$17,290	$2,174,481
196	$7,475	$9,815	$17,290	$2,164,667
197	$7,441	$9,848	$17,290	$2,154,818
198	$7,407	$9,882	$17,290	$2,144,936
199	$7,373	$9,916	$17,290	$2,135,019
200	$7,339	$9,950	$17,290	$2,125,069
201	$7,305	$9,985	$17,290	$2,115,084
202	$7,271	$10,019	$17,290	$2,105,066
203	$7,236	$10,053	$17,290	$2,095,012
204	$7,202	$10,088	$17,290	$2,084,924

第17年供款共

$207,474

第17年利息

$88,674

第17年共還本金

$118,800

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$7,167	$10,123	$17,290	$2,074,802
206	$7,132	$10,157	$17,290	$2,064,644
207	$7,097	$10,192	$17,290	$2,054,452
208	$7,062	$10,227	$17,290	$2,044,225
209	$7,027	$10,263	$17,290	$2,033,962
210	$6,992	$10,298	$17,290	$2,023,664
211	$6,956	$10,333	$17,290	$2,013,331
212	$6,921	$10,369	$17,290	$2,002,962
213	$6,885	$10,404	$17,290	$1,992,558
214	$6,849	$10,440	$17,290	$1,982,118
215	$6,814	$10,476	$17,290	$1,971,642
216	$6,778	$10,512	$17,290	$1,961,130

第18年供款共

$207,474

第18年利息

$83,680

第18年共還本金

$123,794

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$6,741	$10,548	$17,290	$1,950,582
218	$6,705	$10,584	$17,290	$1,939,997
219	$6,669	$10,621	$17,290	$1,929,377
220	$6,632	$10,657	$17,290	$1,918,719
221	$6,596	$10,694	$17,290	$1,908,025
222	$6,559	$10,731	$17,290	$1,897,295
223	$6,522	$10,768	$17,290	$1,886,527
224	$6,485	$10,805	$17,290	$1,875,723
225	$6,448	$10,842	$17,290	$1,864,881
226	$6,411	$10,879	$17,290	$1,854,002
227	$6,373	$10,916	$17,290	$1,843,085
228	$6,336	$10,954	$17,290	$1,832,132

第19年供款共

$207,474

第19年利息

$78,476

第19年共還本金

$128,998

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$6,298	$10,992	$17,290	$1,821,140
230	$6,260	$11,029	$17,290	$1,810,111
231	$6,222	$11,067	$17,290	$1,799,043
232	$6,184	$11,105	$17,290	$1,787,938
233	$6,146	$11,143	$17,290	$1,776,795
234	$6,108	$11,182	$17,290	$1,765,613
235	$6,069	$11,220	$17,290	$1,754,392
236	$6,031	$11,259	$17,290	$1,743,134
237	$5,992	$11,298	$17,290	$1,731,836
238	$5,953	$11,336	$17,290	$1,720,500
239	$5,914	$11,375	$17,290	$1,709,125
240	$5,875	$11,414	$17,290	$1,697,710

第20年供款共

$207,474

第20年利息

$73,053

第20年共還本金

$134,421

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$5,836	$11,454	$17,290	$1,686,256
242	$5,797	$11,493	$17,290	$1,674,763
243	$5,757	$11,533	$17,290	$1,663,231
244	$5,717	$11,572	$17,290	$1,651,659
245	$5,678	$11,612	$17,290	$1,640,047
246	$5,638	$11,652	$17,290	$1,628,395
247	$5,598	$11,692	$17,290	$1,616,703
248	$5,557	$11,732	$17,290	$1,604,971
249	$5,517	$11,772	$17,290	$1,593,198
250	$5,477	$11,813	$17,290	$1,581,386
251	$5,436	$11,854	$17,290	$1,569,532
252	$5,395	$11,894	$17,290	$1,557,638

第21年供款共

$207,474

第21年利息

$67,402

第21年共還本金

$140,072

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$5,354	$11,935	$17,290	$1,545,703
254	$5,313	$11,976	$17,290	$1,533,726
255	$5,272	$12,017	$17,290	$1,521,709
256	$5,231	$12,059	$17,290	$1,509,650
257	$5,189	$12,100	$17,290	$1,497,550
258	$5,148	$12,142	$17,290	$1,485,409
259	$5,106	$12,183	$17,290	$1,473,225
260	$5,064	$12,225	$17,290	$1,461,000
261	$5,022	$12,267	$17,290	$1,448,733
262	$4,980	$12,310	$17,290	$1,436,423
263	$4,938	$12,352	$17,290	$1,424,071
264	$4,895	$12,394	$17,290	$1,411,677

第22年供款共

$207,474

第22年利息

$61,514

第22年共還本金

$145,961

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$4,853	$12,437	$17,290	$1,399,240
266	$4,810	$12,480	$17,290	$1,386,760
267	$4,767	$12,523	$17,290	$1,374,238
268	$4,724	$12,566	$17,290	$1,361,672
269	$4,681	$12,609	$17,290	$1,349,064
270	$4,637	$12,652	$17,290	$1,336,411
271	$4,594	$12,696	$17,290	$1,323,716
272	$4,550	$12,739	$17,290	$1,310,977
273	$4,506	$12,783	$17,290	$1,298,194
274	$4,463	$12,827	$17,290	$1,285,367
275	$4,418	$12,871	$17,290	$1,272,495
276	$4,374	$12,915	$17,290	$1,259,580

第23年供款共

$207,474

第23年利息

$55,377

第23年共還本金

$152,097

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$4,330	$12,960	$17,290	$1,246,620
278	$4,285	$13,004	$17,290	$1,233,616
279	$4,241	$13,049	$17,290	$1,220,567
280	$4,196	$13,094	$17,290	$1,207,473
281	$4,151	$13,139	$17,290	$1,194,335
282	$4,106	$13,184	$17,290	$1,181,151
283	$4,060	$13,229	$17,290	$1,167,921
284	$4,015	$13,275	$17,290	$1,154,646
285	$3,969	$13,320	$17,290	$1,141,326
286	$3,923	$13,366	$17,290	$1,127,960
287	$3,877	$13,412	$17,290	$1,114,548
288	$3,831	$13,458	$17,290	$1,101,089

第24年供款共

$207,474

第24年利息

$48,983

第24年共還本金

$158,491

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$3,785	$13,505	$17,290	$1,087,585
290	$3,739	$13,551	$17,290	$1,074,034
291	$3,692	$13,598	$17,290	$1,060,436
292	$3,645	$13,644	$17,290	$1,046,792
293	$3,598	$13,691	$17,290	$1,033,101
294	$3,551	$13,738	$17,290	$1,019,363
295	$3,504	$13,785	$17,290	$1,005,577
296	$3,457	$13,833	$17,290	$991,744
297	$3,409	$13,880	$17,290	$977,864
298	$3,361	$13,928	$17,290	$963,936
299	$3,314	$13,976	$17,290	$949,960
300	$3,265	$14,024	$17,290	$935,936

第25年供款共

$207,474

第25年利息

$42,321

第25年共還本金

$165,154

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$3,217	$14,072	$17,290	$921,863
302	$3,169	$14,121	$17,290	$907,743
303	$3,120	$14,169	$17,290	$893,574
304	$3,072	$14,218	$17,290	$879,356
305	$3,023	$14,267	$17,290	$865,089
306	$2,974	$14,316	$17,290	$850,773
307	$2,925	$14,365	$17,290	$836,408
308	$2,875	$14,414	$17,290	$821,994
309	$2,826	$14,464	$17,290	$807,530
310	$2,776	$14,514	$17,290	$793,016
311	$2,726	$14,564	$17,290	$778,453
312	$2,676	$14,614	$17,290	$763,839

第26年供款共

$207,474

第26年利息

$35,378

第26年共還本金

$172,096

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$2,626	$14,664	$17,290	$749,175
314	$2,575	$14,714	$17,290	$734,461
315	$2,525	$14,765	$17,290	$719,696
316	$2,474	$14,816	$17,290	$704,881
317	$2,423	$14,866	$17,290	$690,014
318	$2,372	$14,918	$17,290	$675,097
319	$2,321	$14,969	$17,290	$660,128
320	$2,269	$15,020	$17,290	$645,107
321	$2,218	$15,072	$17,290	$630,035
322	$2,166	$15,124	$17,290	$614,912
323	$2,114	$15,176	$17,290	$599,736
324	$2,062	$15,228	$17,290	$584,508

第27年供款共

$207,474

第27年利息

$28,143

第27年共還本金

$179,331

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$2,009	$15,280	$17,290	$569,228
326	$1,957	$15,333	$17,290	$553,895
327	$1,904	$15,386	$17,290	$538,509
328	$1,851	$15,438	$17,290	$523,071
329	$1,798	$15,491	$17,290	$507,580
330	$1,745	$15,545	$17,290	$492,035
331	$1,691	$15,598	$17,290	$476,437
332	$1,638	$15,652	$17,290	$460,785
333	$1,584	$15,706	$17,290	$445,079
334	$1,530	$15,760	$17,290	$429,320
335	$1,476	$15,814	$17,290	$413,506
336	$1,421	$15,868	$17,290	$397,638

第28年供款共

$207,474

第28年利息

$20,604

第28年共還本金

$186,870

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$1,367	$15,923	$17,290	$381,715
338	$1,312	$15,977	$17,290	$365,738
339	$1,257	$16,032	$17,290	$349,706
340	$1,202	$16,087	$17,290	$333,618
341	$1,147	$16,143	$17,290	$317,475
342	$1,091	$16,198	$17,290	$301,277
343	$1,036	$16,254	$17,290	$285,023
344	$980	$16,310	$17,290	$268,714
345	$924	$16,366	$17,290	$252,348
346	$867	$16,422	$17,290	$235,926
347	$811	$16,479	$17,290	$219,447
348	$754	$16,535	$17,290	$202,912

第29年供款共

$207,474

第29年利息

$12,748

第29年共還本金

$194,726

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$698	$16,592	$17,290	$186,320
350	$640	$16,649	$17,290	$169,671
351	$583	$16,706	$17,290	$152,965
352	$526	$16,764	$17,290	$136,201
353	$468	$16,821	$17,290	$119,380
354	$410	$16,879	$17,290	$102,500
355	$352	$16,937	$17,290	$85,563
356	$294	$16,995	$17,290	$68,568
357	$236	$17,054	$17,290	$51,514
358	$177	$17,112	$17,290	$34,402
359	$118	$17,171	$17,290	$17,230
360	$59	$17,230	$17,290	$0

第30年供款共

$207,474

第30年利息

$4,562

第30年共還本金

$202,912

receipt_long 详细供款表 request_quote 支出一览 restart_alt 重置

分享

楼价

按揭成数

按揭保险费 info

全期置业总支出 HK$6,719,230

免责声明

笋盘推介

按揭保险费
info