楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$77,566

借款月供 $376 , 共加借HK$77,566

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$6,909,440

每月供款
$17,780

首期

$399,000

总贷款额

$3,668,566

總利息

$2,732,125

印花税

$59,850

其他

$49,900

置业成本总预算

HK$508,750

$35,559

置业成本总预算

HK$508,750

首期

$399,000
印花税

$59,850
- AVD
  
  $59,850
律师费

$ 10,000
代理佣金

$39,900
按揭保险费

$77,566

$35,559

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

沙田沙田第一城

thumb_up

业主有心放实盘约睇

实

284 呎

@14,366

建

395 呎

@10,329

verified 首置必买

售$408 万

实

284 呎

@14,366

建

395 呎

@10,329

售$408 万

verified 首置必买

沙田沙田第一城

thumb_up

向南优质两房👍　合抇赇收租👍👍

实

327 呎

@13,150

建

395 呎

@10,886

local_fire_department 至HIT

售$430 万

实

327 呎

@13,150

建

395 呎

@10,886

售$430 万

local_fire_department 至HIT

马鞍山西径村

thumb_up

特式地下花园盘

建

700 呎

@7,000

local_fire_department 至HIT directions_run 即走

售$490 万

建

700 呎

@7,000

售$490 万

local_fire_department 至HIT directions_run 即走

马鞍山荟朗第01座

thumb_up

马鞍山荟朗

实

266 呎

@14,586

local_fire_department 至HIT

售$388 万

实

266 呎

@14,586

售$388 万

local_fire_department 至HIT

VR实景

马鞍山荟朗第02座

thumb_up

高层单位!收租好好收! 投资首选

实

221 呎

@17,195

local_fire_department 至HIT

售$380 万

实

221 呎

@17,195

售$380 万

local_fire_department 至HIT

马鞍山荟朗第01座

thumb_up

荟朗 1房, 2厅

实

283 呎

@15,901

local_fire_department 至HIT hotel_class 楼王 flight_takeoff 移民急让 pets 爱竉必选

售$450 万

实

283 呎

@15,901

售$450 万

local_fire_department 至HIT hotel_class 楼王 flight_takeoff 移民急让 pets 爱竉必选

粉岭粉岭名都富临阁第06座

thumb_up

😍粉嶺名都😍且搆裝修,即买即住,唔好睇漏

实

395 呎

@11,899

建

527 呎

@8,918

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 verified 首置必买

售$470 万

实

395 呎

@11,899

建

527 呎

@8,918

售$470 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 verified 首置必买

马鞍山西澳村

thumb_up

西澳村

建

420 呎

@8,571

vpn_key 有匙即睇

售$360 万

建

420 呎

@8,571

售$360 万

vpn_key 有匙即睇

马鞍山西澳村

thumb_up

西澳村

建

358 呎

@11,732

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买

售$420 万

建

358 呎

@11,732

售$420 万

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买

粉岭粉岭中心第01

thumb_up

全新靓装

实

368 呎

@13,315

建

470 呎

@10,426

pets 爱竉必选

售$490 万

实

368 呎

@13,315

建

470 呎

@10,426

售$490 万

pets 爱竉必选

沙田荟荞 1翼

thumb_up

[旺中带静]景观开扬[开放式]创意空间.

实

254 呎

@18,425

local_fire_department 至HIT directions_run 即走

售$468 万

实

254 呎

@18,425

售$468 万

local_fire_department 至HIT directions_run 即走

利率	15年	20年	25年	30年
1.000	$21,956	$16,872	$13,826	$11,800
1.500	$22,772	$17,702	$14,672	$12,661
2.000	$23,608	$18,559	$15,549	$13,560
2.500	$24,462	$19,440	$16,458	$14,495
3.000	$25,334	$20,346	$17,397	$15,467
3.500	$26,226	$21,276	$18,366	$16,473
4.000	$27,136	$22,231	$19,364	$17,514
4.125	$27,366	$22,473	$19,618	$17,780
4.500	$28,064	$23,209	$20,391	$18,588
5.000	$29,011	$24,211	$21,446	$19,694
5.500	$29,975	$25,236	$22,528	$20,830
6.000	$30,957	$26,283	$23,637	$21,995

每月供款$17,780

年期

30年

贷款金额

$3,668,565.6

總利息

$2,732,125

总贷款连利息

$6,400,690.6

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$12,611	$5,169	$17,780	$3,663,397
2	$12,593	$5,187	$17,780	$3,658,210
3	$12,575	$5,205	$17,780	$3,653,005
4	$12,557	$5,222	$17,780	$3,647,783
5	$12,539	$5,240	$17,780	$3,642,542
6	$12,521	$5,258	$17,780	$3,637,284
7	$12,503	$5,277	$17,780	$3,632,007
8	$12,485	$5,295	$17,780	$3,626,713
9	$12,467	$5,313	$17,780	$3,621,400
10	$12,449	$5,331	$17,780	$3,616,069
11	$12,430	$5,349	$17,780	$3,610,719
12	$12,412	$5,368	$17,780	$3,605,351

第1年供款共

$213,356

第1年利息

$150,142

第1年共還本金

$63,214

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$12,393	$5,386	$17,780	$3,599,965
14	$12,375	$5,405	$17,780	$3,594,560
15	$12,356	$5,423	$17,780	$3,589,137
16	$12,338	$5,442	$17,780	$3,583,695
17	$12,319	$5,461	$17,780	$3,578,234
18	$12,300	$5,480	$17,780	$3,572,755
19	$12,281	$5,498	$17,780	$3,567,256
20	$12,262	$5,517	$17,780	$3,561,739
21	$12,243	$5,536	$17,780	$3,556,203
22	$12,224	$5,555	$17,780	$3,550,647
23	$12,205	$5,574	$17,780	$3,545,073
24	$12,186	$5,594	$17,780	$3,539,480

第2年供款共

$213,356

第2年利息

$147,485

第2年共還本金

$65,872

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$12,167	$5,613	$17,780	$3,533,867
26	$12,148	$5,632	$17,780	$3,528,235
27	$12,128	$5,651	$17,780	$3,522,584
28	$12,109	$5,671	$17,780	$3,516,913
29	$12,089	$5,690	$17,780	$3,511,222
30	$12,070	$5,710	$17,780	$3,505,513
31	$12,050	$5,729	$17,780	$3,499,783
32	$12,031	$5,749	$17,780	$3,494,034
33	$12,011	$5,769	$17,780	$3,488,265
34	$11,991	$5,789	$17,780	$3,482,476
35	$11,971	$5,809	$17,780	$3,476,667
36	$11,951	$5,829	$17,780	$3,470,839

第3年供款共

$213,356

第3年利息

$144,715

第3年共還本金

$68,641

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$11,931	$5,849	$17,780	$3,464,990
38	$11,911	$5,869	$17,780	$3,459,121
39	$11,891	$5,889	$17,780	$3,453,232
40	$11,870	$5,909	$17,780	$3,447,323
41	$11,850	$5,930	$17,780	$3,441,394
42	$11,830	$5,950	$17,780	$3,435,444
43	$11,809	$5,970	$17,780	$3,429,473
44	$11,789	$5,991	$17,780	$3,423,482
45	$11,768	$6,011	$17,780	$3,417,471
46	$11,748	$6,032	$17,780	$3,411,439
47	$11,727	$6,053	$17,780	$3,405,386
48	$11,706	$6,074	$17,780	$3,399,312

第4年供款共

$213,356

第4年利息

$141,830

第4年共還本金

$71,526

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$11,685	$6,095	$17,780	$3,393,218
50	$11,664	$6,116	$17,780	$3,387,102
51	$11,643	$6,137	$17,780	$3,380,966
52	$11,622	$6,158	$17,780	$3,374,808
53	$11,601	$6,179	$17,780	$3,368,629
54	$11,580	$6,200	$17,780	$3,362,429
55	$11,558	$6,221	$17,780	$3,356,208
56	$11,537	$6,243	$17,780	$3,349,965
57	$11,516	$6,264	$17,780	$3,343,701
58	$11,494	$6,286	$17,780	$3,337,415
59	$11,472	$6,307	$17,780	$3,331,108
60	$11,451	$6,329	$17,780	$3,324,779

第5年供款共

$213,356

第5年利息

$138,823

第5年共還本金

$74,533

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$11,429	$6,351	$17,780	$3,318,428
62	$11,407	$6,373	$17,780	$3,312,056
63	$11,385	$6,395	$17,780	$3,305,661
64	$11,363	$6,416	$17,780	$3,299,245
65	$11,341	$6,439	$17,780	$3,292,806
66	$11,319	$6,461	$17,780	$3,286,345
67	$11,297	$6,483	$17,780	$3,279,863
68	$11,275	$6,505	$17,780	$3,273,357
69	$11,252	$6,528	$17,780	$3,266,830
70	$11,230	$6,550	$17,780	$3,260,280
71	$11,207	$6,572	$17,780	$3,253,707
72	$11,185	$6,595	$17,780	$3,247,112

第6年供款共

$213,356

第6年利息

$135,690

第6年共還本金

$77,667

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$11,162	$6,618	$17,780	$3,240,495
74	$11,139	$6,640	$17,780	$3,233,854
75	$11,116	$6,663	$17,780	$3,227,191
76	$11,093	$6,686	$17,780	$3,220,505
77	$11,070	$6,709	$17,780	$3,213,795
78	$11,047	$6,732	$17,780	$3,207,063
79	$11,024	$6,755	$17,780	$3,200,308
80	$11,001	$6,779	$17,780	$3,193,529
81	$10,978	$6,802	$17,780	$3,186,727
82	$10,954	$6,825	$17,780	$3,179,902
83	$10,931	$6,849	$17,780	$3,173,053
84	$10,907	$6,872	$17,780	$3,166,181

第7年供款共

$213,356

第7年利息

$132,425

第7年共還本金

$80,932

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$10,884	$6,896	$17,780	$3,159,285
86	$10,860	$6,920	$17,780	$3,152,365
87	$10,836	$6,943	$17,780	$3,145,422
88	$10,812	$6,967	$17,780	$3,138,454
89	$10,788	$6,991	$17,780	$3,131,463
90	$10,764	$7,015	$17,780	$3,124,448
91	$10,740	$7,039	$17,780	$3,117,408
92	$10,716	$7,064	$17,780	$3,110,345
93	$10,692	$7,088	$17,780	$3,103,257
94	$10,667	$7,112	$17,780	$3,096,145
95	$10,643	$7,137	$17,780	$3,089,008
96	$10,618	$7,161	$17,780	$3,081,847

第8年供款共

$213,356

第8年利息

$129,022

第8年共還本金

$84,334

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$10,594	$7,186	$17,780	$3,074,661
98	$10,569	$7,211	$17,780	$3,067,450
99	$10,544	$7,235	$17,780	$3,060,215
100	$10,519	$7,260	$17,780	$3,052,955
101	$10,495	$7,285	$17,780	$3,045,670
102	$10,469	$7,310	$17,780	$3,038,359
103	$10,444	$7,335	$17,780	$3,031,024
104	$10,419	$7,361	$17,780	$3,023,663
105	$10,394	$7,386	$17,780	$3,016,278
106	$10,368	$7,411	$17,780	$3,008,866
107	$10,343	$7,437	$17,780	$3,001,430
108	$10,317	$7,462	$17,780	$2,993,967

第9年供款共

$213,356

第9年利息

$125,477

第9年共還本金

$87,879

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$10,292	$7,488	$17,780	$2,986,479
110	$10,266	$7,514	$17,780	$2,978,966
111	$10,240	$7,539	$17,780	$2,971,426
112	$10,214	$7,565	$17,780	$2,963,861
113	$10,188	$7,591	$17,780	$2,956,269
114	$10,162	$7,618	$17,780	$2,948,652
115	$10,136	$7,644	$17,780	$2,941,008
116	$10,110	$7,670	$17,780	$2,933,338
117	$10,083	$7,696	$17,780	$2,925,642
118	$10,057	$7,723	$17,780	$2,917,919
119	$10,030	$7,749	$17,780	$2,910,170
120	$10,004	$7,776	$17,780	$2,902,394

第10年供款共

$213,356

第10年利息

$121,783

第10年共還本金

$91,574

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$9,977	$7,803	$17,780	$2,894,591
122	$9,950	$7,830	$17,780	$2,886,762
123	$9,923	$7,856	$17,780	$2,878,905
124	$9,896	$7,883	$17,780	$2,871,022
125	$9,869	$7,911	$17,780	$2,863,111
126	$9,842	$7,938	$17,780	$2,855,173
127	$9,815	$7,965	$17,780	$2,847,208
128	$9,787	$7,992	$17,780	$2,839,216
129	$9,760	$8,020	$17,780	$2,831,196
130	$9,732	$8,047	$17,780	$2,823,149
131	$9,705	$8,075	$17,780	$2,815,073
132	$9,677	$8,103	$17,780	$2,806,971

第11年供款共

$213,356

第11年利息

$117,933

第11年共還本金

$95,423

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$9,649	$8,131	$17,780	$2,798,840
134	$9,621	$8,159	$17,780	$2,790,681
135	$9,593	$8,187	$17,780	$2,782,494
136	$9,565	$8,215	$17,780	$2,774,280
137	$9,537	$8,243	$17,780	$2,766,036
138	$9,508	$8,271	$17,780	$2,757,765
139	$9,480	$8,300	$17,780	$2,749,465
140	$9,451	$8,328	$17,780	$2,741,137
141	$9,423	$8,357	$17,780	$2,732,780
142	$9,394	$8,386	$17,780	$2,724,394
143	$9,365	$8,415	$17,780	$2,715,979
144	$9,336	$8,444	$17,780	$2,707,536

第12年供款共

$213,356

第12年利息

$113,922

第12年共還本金

$99,435

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$9,307	$8,473	$17,780	$2,699,063
146	$9,278	$8,502	$17,780	$2,690,562
147	$9,249	$8,531	$17,780	$2,682,031
148	$9,219	$8,560	$17,780	$2,673,470
149	$9,190	$8,590	$17,780	$2,664,881
150	$9,161	$8,619	$17,780	$2,656,262
151	$9,131	$8,649	$17,780	$2,647,613
152	$9,101	$8,679	$17,780	$2,638,934
153	$9,071	$8,708	$17,780	$2,630,226
154	$9,041	$8,738	$17,780	$2,621,488
155	$9,011	$8,768	$17,780	$2,612,719
156	$8,981	$8,798	$17,780	$2,603,921

第13年供款共

$213,356

第13年利息

$109,741

第13年共還本金

$103,615

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$8,951	$8,829	$17,780	$2,595,092
158	$8,921	$8,859	$17,780	$2,586,233
159	$8,890	$8,890	$17,780	$2,577,344
160	$8,860	$8,920	$17,780	$2,568,424
161	$8,829	$8,951	$17,780	$2,559,473
162	$8,798	$8,982	$17,780	$2,550,491
163	$8,767	$9,012	$17,780	$2,541,479
164	$8,736	$9,043	$17,780	$2,532,436
165	$8,705	$9,074	$17,780	$2,523,361
166	$8,674	$9,106	$17,780	$2,514,255
167	$8,643	$9,137	$17,780	$2,505,119
168	$8,611	$9,168	$17,780	$2,495,950

第14年供款共

$213,356

第14年利息

$105,386

第14年共還本金

$107,971

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$8,580	$9,200	$17,780	$2,486,750
170	$8,548	$9,231	$17,780	$2,477,519
171	$8,516	$9,263	$17,780	$2,468,256
172	$8,485	$9,295	$17,780	$2,458,961
173	$8,453	$9,327	$17,780	$2,449,634
174	$8,421	$9,359	$17,780	$2,440,274
175	$8,388	$9,391	$17,780	$2,430,883
176	$8,356	$9,424	$17,780	$2,421,460
177	$8,324	$9,456	$17,780	$2,412,004
178	$8,291	$9,488	$17,780	$2,402,515
179	$8,259	$9,521	$17,780	$2,392,994
180	$8,226	$9,554	$17,780	$2,383,440

第15年供款共

$213,356

第15年利息

$100,847

第15年共還本金

$112,510

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$8,193	$9,587	$17,780	$2,373,854
182	$8,160	$9,620	$17,780	$2,364,234
183	$8,127	$9,653	$17,780	$2,354,582
184	$8,094	$9,686	$17,780	$2,344,896
185	$8,061	$9,719	$17,780	$2,335,177
186	$8,027	$9,753	$17,780	$2,325,424
187	$7,994	$9,786	$17,780	$2,315,638
188	$7,960	$9,820	$17,780	$2,305,818
189	$7,926	$9,853	$17,780	$2,295,965
190	$7,892	$9,887	$17,780	$2,286,078
191	$7,858	$9,921	$17,780	$2,276,156
192	$7,824	$9,955	$17,780	$2,266,201

第16年供款共

$213,356

第16年利息

$96,117

第16年共還本金

$117,239

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$7,790	$9,990	$17,780	$2,256,211
194	$7,756	$10,024	$17,780	$2,246,187
195	$7,721	$10,058	$17,780	$2,236,129
196	$7,687	$10,093	$17,780	$2,226,036
197	$7,652	$10,128	$17,780	$2,215,908
198	$7,617	$10,163	$17,780	$2,205,746
199	$7,582	$10,197	$17,780	$2,195,548
200	$7,547	$10,232	$17,780	$2,185,316
201	$7,512	$10,268	$17,780	$2,175,048
202	$7,477	$10,303	$17,780	$2,164,745
203	$7,441	$10,338	$17,780	$2,154,407
204	$7,406	$10,374	$17,780	$2,144,033

第17年供款共

$213,356

第17年利息

$91,188

第17年共還本金

$122,168

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$7,370	$10,410	$17,780	$2,133,623
206	$7,334	$10,445	$17,780	$2,123,178
207	$7,298	$10,481	$17,780	$2,112,697
208	$7,262	$10,517	$17,780	$2,102,179
209	$7,226	$10,553	$17,780	$2,091,626
210	$7,190	$10,590	$17,780	$2,081,036
211	$7,154	$10,626	$17,780	$2,070,410
212	$7,117	$10,663	$17,780	$2,059,747
213	$7,080	$10,699	$17,780	$2,049,048
214	$7,044	$10,736	$17,780	$2,038,312
215	$7,007	$10,773	$17,780	$2,027,539
216	$6,970	$10,810	$17,780	$2,016,729

第18年供款共

$213,356

第18年利息

$86,052

第18年共還本金

$127,304

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$6,933	$10,847	$17,780	$2,005,882
218	$6,895	$10,884	$17,780	$1,994,997
219	$6,858	$10,922	$17,780	$1,984,075
220	$6,820	$10,959	$17,780	$1,973,116
221	$6,783	$10,997	$17,780	$1,962,119
222	$6,745	$11,035	$17,780	$1,951,084
223	$6,707	$11,073	$17,780	$1,940,011
224	$6,669	$11,111	$17,780	$1,928,900
225	$6,631	$11,149	$17,780	$1,917,751
226	$6,592	$11,187	$17,780	$1,906,564
227	$6,554	$11,226	$17,780	$1,895,338
228	$6,515	$11,264	$17,780	$1,884,073

第19年供款共

$213,356

第19年利息

$80,701

第19年共還本金

$132,656

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$6,477	$11,303	$17,780	$1,872,770
230	$6,438	$11,342	$17,780	$1,861,428
231	$6,399	$11,381	$17,780	$1,850,047
232	$6,360	$11,420	$17,780	$1,838,627
233	$6,320	$11,459	$17,780	$1,827,168
234	$6,281	$11,499	$17,780	$1,815,669
235	$6,241	$11,538	$17,780	$1,804,130
236	$6,202	$11,578	$17,780	$1,792,552
237	$6,162	$11,618	$17,780	$1,780,935
238	$6,122	$11,658	$17,780	$1,769,277
239	$6,082	$11,698	$17,780	$1,757,579
240	$6,042	$11,738	$17,780	$1,745,841

第20年供款共

$213,356

第20年利息

$75,124

第20年共還本金

$138,232

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$6,001	$11,778	$17,780	$1,734,063
242	$5,961	$11,819	$17,780	$1,722,244
243	$5,920	$11,859	$17,780	$1,710,384
244	$5,879	$11,900	$17,780	$1,698,484
245	$5,839	$11,941	$17,780	$1,686,543
246	$5,797	$11,982	$17,780	$1,674,561
247	$5,756	$12,023	$17,780	$1,662,537
248	$5,715	$12,065	$17,780	$1,650,473
249	$5,673	$12,106	$17,780	$1,638,366
250	$5,632	$12,148	$17,780	$1,626,219
251	$5,590	$12,190	$17,780	$1,614,029
252	$5,548	$12,231	$17,780	$1,601,798

第21年供款共

$213,356

第21年利息

$69,313

第21年共還本金

$144,043

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$5,506	$12,274	$17,780	$1,589,524
254	$5,464	$12,316	$17,780	$1,577,208
255	$5,422	$12,358	$17,780	$1,564,850
256	$5,379	$12,401	$17,780	$1,552,450
257	$5,337	$12,443	$17,780	$1,540,007
258	$5,294	$12,486	$17,780	$1,527,521
259	$5,251	$12,529	$17,780	$1,514,992
260	$5,208	$12,572	$17,780	$1,502,420
261	$5,165	$12,615	$17,780	$1,489,805
262	$5,121	$12,658	$17,780	$1,477,146
263	$5,078	$12,702	$17,780	$1,464,444
264	$5,034	$12,746	$17,780	$1,451,699

第22年供款共

$213,356

第22年利息

$63,257

第22年共還本金

$150,099

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$4,990	$12,789	$17,780	$1,438,909
266	$4,946	$12,833	$17,780	$1,426,076
267	$4,902	$12,878	$17,780	$1,413,198
268	$4,858	$12,922	$17,780	$1,400,276
269	$4,813	$12,966	$17,780	$1,387,310
270	$4,769	$13,011	$17,780	$1,374,299
271	$4,724	$13,056	$17,780	$1,361,244
272	$4,679	$13,100	$17,780	$1,348,143
273	$4,634	$13,145	$17,780	$1,334,998
274	$4,589	$13,191	$17,780	$1,321,807
275	$4,544	$13,236	$17,780	$1,308,571
276	$4,498	$13,281	$17,780	$1,295,290

第23年供款共

$213,356

第23年利息

$56,947

第23年共還本金

$156,409

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$4,453	$13,327	$17,780	$1,281,963
278	$4,407	$13,373	$17,780	$1,268,590
279	$4,361	$13,419	$17,780	$1,255,171
280	$4,315	$13,465	$17,780	$1,241,706
281	$4,268	$13,511	$17,780	$1,228,195
282	$4,222	$13,558	$17,780	$1,214,637
283	$4,175	$13,604	$17,780	$1,201,032
284	$4,129	$13,651	$17,780	$1,187,381
285	$4,082	$13,698	$17,780	$1,173,683
286	$4,035	$13,745	$17,780	$1,159,938
287	$3,987	$13,792	$17,780	$1,146,146
288	$3,940	$13,840	$17,780	$1,132,306

第24年供款共

$213,356

第24年利息

$50,372

第24年共還本金

$162,984

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$3,892	$13,887	$17,780	$1,118,418
290	$3,845	$13,935	$17,780	$1,104,483
291	$3,797	$13,983	$17,780	$1,090,500
292	$3,749	$14,031	$17,780	$1,076,469
293	$3,700	$14,079	$17,780	$1,062,390
294	$3,652	$14,128	$17,780	$1,048,262
295	$3,603	$14,176	$17,780	$1,034,086
296	$3,555	$14,225	$17,780	$1,019,861
297	$3,506	$14,274	$17,780	$1,005,587
298	$3,457	$14,323	$17,780	$991,264
299	$3,407	$14,372	$17,780	$976,892
300	$3,358	$14,422	$17,780	$962,470

第25年供款共

$213,356

第25年利息

$43,521

第25年共還本金

$169,836

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$3,308	$14,471	$17,780	$947,999
302	$3,259	$14,521	$17,780	$933,478
303	$3,209	$14,571	$17,780	$918,907
304	$3,159	$14,621	$17,780	$904,286
305	$3,108	$14,671	$17,780	$889,615
306	$3,058	$14,722	$17,780	$874,893
307	$3,007	$14,772	$17,780	$860,121
308	$2,957	$14,823	$17,780	$845,298
309	$2,906	$14,874	$17,780	$830,424
310	$2,855	$14,925	$17,780	$815,499
311	$2,803	$14,976	$17,780	$800,522
312	$2,752	$15,028	$17,780	$785,494

第26年供款共

$213,356

第26年利息

$36,381

第26年共還本金

$176,976

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$2,700	$15,080	$17,780	$770,415
314	$2,648	$15,131	$17,780	$755,284
315	$2,596	$15,183	$17,780	$740,100
316	$2,544	$15,236	$17,780	$724,865
317	$2,492	$15,288	$17,780	$709,577
318	$2,439	$15,341	$17,780	$694,236
319	$2,386	$15,393	$17,780	$678,843
320	$2,334	$15,446	$17,780	$663,397
321	$2,280	$15,499	$17,780	$647,897
322	$2,227	$15,553	$17,780	$632,345
323	$2,174	$15,606	$17,780	$616,739
324	$2,120	$15,660	$17,780	$601,079

第27年供款共

$213,356

第27年利息

$28,941

第27年共還本金

$184,415

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$2,066	$15,713	$17,780	$585,366
326	$2,012	$15,767	$17,780	$569,598
327	$1,958	$15,822	$17,780	$553,776
328	$1,904	$15,876	$17,780	$537,900
329	$1,849	$15,931	$17,780	$521,970
330	$1,794	$15,985	$17,780	$505,984
331	$1,739	$16,040	$17,780	$489,944
332	$1,684	$16,096	$17,780	$473,848
333	$1,629	$16,151	$17,780	$457,698
334	$1,573	$16,206	$17,780	$441,491
335	$1,518	$16,262	$17,780	$425,229
336	$1,462	$16,318	$17,780	$408,911

第28年供款共

$213,356

第28年利息

$21,188

第28年共還本金

$192,168

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$1,406	$16,374	$17,780	$392,537
338	$1,349	$16,430	$17,780	$376,107
339	$1,293	$16,487	$17,780	$359,620
340	$1,236	$16,543	$17,780	$343,076
341	$1,179	$16,600	$17,780	$326,476
342	$1,122	$16,657	$17,780	$309,819
343	$1,065	$16,715	$17,780	$293,104
344	$1,008	$16,772	$17,780	$276,332
345	$950	$16,830	$17,780	$259,502
346	$892	$16,888	$17,780	$242,614
347	$834	$16,946	$17,780	$225,669
348	$776	$17,004	$17,780	$208,665

第29年供款共

$213,356

第29年利息

$13,110

第29年共還本金

$200,246

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$717	$17,062	$17,780	$191,602
350	$659	$17,121	$17,780	$174,481
351	$600	$17,180	$17,780	$157,301
352	$541	$17,239	$17,780	$140,062
353	$481	$17,298	$17,780	$122,764
354	$422	$17,358	$17,780	$105,406
355	$362	$17,417	$17,780	$87,989
356	$302	$17,477	$17,780	$70,512
357	$242	$17,537	$17,780	$52,974
358	$182	$17,598	$17,780	$35,377
359	$122	$17,658	$17,780	$17,719
360	$61	$17,719	$17,780	$0

第30年供款共

$213,356

第30年利息

$4,692

第30年共還本金

$208,665

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$6,909,440

免责声明

笋盘推介

按揭保险费
info