楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$78,440

借款月供 $380 , 共加借HK$78,440

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$6,987,253

每月供款
$17,981

首期

$403,500

总贷款额

$3,709,940

總利息

$2,762,938

印花税

$60,525

其他

$50,350

置业成本总预算

HK$514,375

$35,960

置业成本总预算

HK$514,375

首期

$403,500
印花税

$60,525
- AVD
  
  $60,525
律师费

$ 10,000
代理佣金

$40,350
按揭保险费

$78,440

$35,960

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

西贡西沙路村屋

thumb_up

西沙路村屋

建

428 呎

@9,112

verified 首置必买

售$390 万

建

428 呎

@9,112

售$390 万

verified 首置必买

独家

VR实景

粉岭粉岭名都嘉丽阁第07座

thumb_up

粉岭名都

实

399 呎

@11,278

建

533 呎

@8,443

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇 price_change 蚀让盘

售$450 万

实

399 呎

@11,278

建

533 呎

@8,443

售$450 万

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇 price_change 蚀让盘

沙田沙田中心

thumb_up

罕有靓装上车必选

实

312 呎

@15,705

建

385 呎

@12,727

local_fire_department 至HIT

售$490 万

实

312 呎

@15,705

建

385 呎

@12,727

售$490 万

local_fire_department 至HIT

马鞍山荟朗第01座

thumb_up

马鞍山荟朗

实

238 呎

@16,176

local_fire_department 至HIT

售$385 万

实

238 呎

@16,176

售$385 万

local_fire_department 至HIT

独家

KOL实拍 VR实景

沙田安泰楼

thumb_up

大围市中心 [罕有小洋楼 - 有 LIFT] 5分钟步程至 [大围 MTR 站] 南北对流 [新装修一房].

实

251 呎

@15,458

建

313 呎

@12,396

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

售$388 万

实

251 呎

@15,458

建

313 呎

@12,396

售$388 万

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

白石角海日湾 II

thumb_up

新屋苑

实

276 呎

@16,667

local_fire_department 至HIT local_offer 低水笋价

售$460 万

实

276 呎

@16,667

售$460 万

local_fire_department 至HIT local_offer 低水笋价

沙田沙田第一城

thumb_up

优质高层向东内园宁静　连租约出售🏠🏠

实

304 呎

@15,132

建

410 呎

@11,220

local_fire_department 至HIT

售$460 万

实

304 呎

@15,132

建

410 呎

@11,220

售$460 万

local_fire_department 至HIT

KOL实拍 VR实景

马鞍山荟晴第01座

thumb_up

荟晴

实

223 呎

@14,798

verified 首置必买

售$330 万

实

223 呎

@14,798

售$330 万

verified 首置必买

沙田金狮花园

thumb_up

金狮花园2期^极高层开扬^2房梗厨^上车收租必睇

实

322 呎

@13,043

建

510 呎

@8,235

real_estate_agent 罕有放盘 hotel_class 楼王 local_offer 低水笋价 verified 首置必买

售$420 万

实

322 呎

@13,043

建

510 呎

@8,235

售$420 万

real_estate_agent 罕有放盘 hotel_class 楼王 local_offer 低水笋价 verified 首置必买

粉岭逸峰第03座

thumb_up

合单身贵族&小夫妻

实

324 呎

@14,198

建

415 呎

@11,084

local_fire_department 至HIT real_estate_agent 罕有放盘

售$460 万

实

324 呎

@14,198

建

415 呎

@11,084

售$460 万

local_fire_department 至HIT real_estate_agent 罕有放盘

马鞍山新港城

thumb_up

市中心2房

实

321 呎

@15,576

建

405 呎

@12,346

local_fire_department 至HIT real_estate_agent 罕有放盘

售$500 万

实

321 呎

@15,576

建

405 呎

@12,346

售$500 万

local_fire_department 至HIT real_estate_agent 罕有放盘

沙田伟华中心

thumb_up

沙田市靓装两房平卖

实

297 呎

@16,835

建

404 呎

@12,376

local_fire_department 至HIT

售$500 万

实

297 呎

@16,835

建

404 呎

@12,376

售$500 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$22,204	$17,062	$13,982	$11,933
1.500	$23,029	$17,902	$14,837	$12,804
2.000	$23,874	$18,768	$15,725	$13,713
2.500	$24,737	$19,659	$16,643	$14,659
3.000	$25,620	$20,575	$17,593	$15,641
3.500	$26,522	$21,516	$18,573	$16,659
4.000	$27,442	$22,482	$19,582	$17,712
4.125	$27,675	$22,727	$19,839	$17,980
4.500	$28,381	$23,471	$20,621	$18,798
5.000	$29,338	$24,484	$21,688	$19,916
5.500	$30,313	$25,520	$22,782	$21,065
6.000	$31,307	$26,579	$23,903	$22,243

每月供款$17,981

年期

30年

贷款金额

$3,709,940.4

總利息

$2,762,938

总贷款连利息

$6,472,878.4

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$12,753	$5,227	$17,980	$3,704,713
2	$12,735	$5,245	$17,980	$3,699,468
3	$12,717	$5,263	$17,980	$3,694,205
4	$12,699	$5,281	$17,980	$3,688,923
5	$12,681	$5,300	$17,980	$3,683,624
6	$12,662	$5,318	$17,980	$3,678,306
7	$12,644	$5,336	$17,980	$3,672,970
8	$12,626	$5,354	$17,980	$3,667,615
9	$12,607	$5,373	$17,980	$3,662,243
10	$12,589	$5,391	$17,980	$3,656,851
11	$12,570	$5,410	$17,980	$3,651,442
12	$12,552	$5,428	$17,980	$3,646,013

第1年供款共

$215,763

第1年利息

$151,835

第1年共還本金

$63,927

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$12,533	$5,447	$17,980	$3,640,566
14	$12,514	$5,466	$17,980	$3,635,100
15	$12,496	$5,485	$17,980	$3,629,616
16	$12,477	$5,503	$17,980	$3,624,112
17	$12,458	$5,522	$17,980	$3,618,590
18	$12,439	$5,541	$17,980	$3,613,049
19	$12,420	$5,560	$17,980	$3,607,488
20	$12,401	$5,579	$17,980	$3,601,909
21	$12,382	$5,599	$17,980	$3,596,310
22	$12,362	$5,618	$17,980	$3,590,692
23	$12,343	$5,637	$17,980	$3,585,055
24	$12,324	$5,657	$17,980	$3,579,399

第2年供款共

$215,763

第2年利息

$149,148

第2年共還本金

$66,615

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$12,304	$5,676	$17,980	$3,573,723
26	$12,285	$5,696	$17,980	$3,568,027
27	$12,265	$5,715	$17,980	$3,562,312
28	$12,245	$5,735	$17,980	$3,556,577
29	$12,226	$5,754	$17,980	$3,550,823
30	$12,206	$5,774	$17,980	$3,545,048
31	$12,186	$5,794	$17,980	$3,539,254
32	$12,166	$5,814	$17,980	$3,533,440
33	$12,146	$5,834	$17,980	$3,527,606
34	$12,126	$5,854	$17,980	$3,521,752
35	$12,106	$5,874	$17,980	$3,515,878
36	$12,086	$5,894	$17,980	$3,509,984

第3年供款共

$215,763

第3年利息

$146,348

第3年共還本金

$69,415

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$12,066	$5,915	$17,980	$3,504,069
38	$12,045	$5,935	$17,980	$3,498,134
39	$12,025	$5,955	$17,980	$3,492,179
40	$12,004	$5,976	$17,980	$3,486,203
41	$11,984	$5,996	$17,980	$3,480,206
42	$11,963	$6,017	$17,980	$3,474,189
43	$11,943	$6,038	$17,980	$3,468,152
44	$11,922	$6,058	$17,980	$3,462,093
45	$11,901	$6,079	$17,980	$3,456,014
46	$11,880	$6,100	$17,980	$3,449,914
47	$11,859	$6,121	$17,980	$3,443,793
48	$11,838	$6,142	$17,980	$3,437,650

第4年供款共

$215,763

第4年利息

$143,429

第4年共還本金

$72,333

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$11,817	$6,163	$17,980	$3,431,487
50	$11,796	$6,184	$17,980	$3,425,303
51	$11,774	$6,206	$17,980	$3,419,097
52	$11,753	$6,227	$17,980	$3,412,870
53	$11,732	$6,248	$17,980	$3,406,621
54	$11,710	$6,270	$17,980	$3,400,351
55	$11,689	$6,292	$17,980	$3,394,060
56	$11,667	$6,313	$17,980	$3,387,747
57	$11,645	$6,335	$17,980	$3,381,412
58	$11,624	$6,357	$17,980	$3,375,055
59	$11,602	$6,378	$17,980	$3,368,677
60	$11,580	$6,400	$17,980	$3,362,276

第5年供款共

$215,763

第5年利息

$140,389

第5年共還本金

$75,374

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$11,558	$6,422	$17,980	$3,355,854
62	$11,536	$6,444	$17,980	$3,349,410
63	$11,514	$6,467	$17,980	$3,342,943
64	$11,491	$6,489	$17,980	$3,336,454
65	$11,469	$6,511	$17,980	$3,329,943
66	$11,447	$6,534	$17,980	$3,323,409
67	$11,424	$6,556	$17,980	$3,316,853
68	$11,402	$6,579	$17,980	$3,310,275
69	$11,379	$6,601	$17,980	$3,303,674
70	$11,356	$6,624	$17,980	$3,297,050
71	$11,334	$6,647	$17,980	$3,290,403
72	$11,311	$6,669	$17,980	$3,283,734

第6年供款共

$215,763

第6年利息

$137,220

第6年共還本金

$78,543

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$11,288	$6,692	$17,980	$3,277,041
74	$11,265	$6,715	$17,980	$3,270,326
75	$11,242	$6,738	$17,980	$3,263,588
76	$11,219	$6,762	$17,980	$3,256,826
77	$11,195	$6,785	$17,980	$3,250,041
78	$11,172	$6,808	$17,980	$3,243,233
79	$11,149	$6,832	$17,980	$3,236,401
80	$11,125	$6,855	$17,980	$3,229,546
81	$11,102	$6,879	$17,980	$3,222,668
82	$11,078	$6,902	$17,980	$3,215,765
83	$11,054	$6,926	$17,980	$3,208,839
84	$11,030	$6,950	$17,980	$3,201,889

第7年供款共

$215,763

第7年利息

$133,918

第7年共還本金

$81,844

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$11,006	$6,974	$17,980	$3,194,916
86	$10,983	$6,998	$17,980	$3,187,918
87	$10,958	$7,022	$17,980	$3,180,896
88	$10,934	$7,046	$17,980	$3,173,850
89	$10,910	$7,070	$17,980	$3,166,780
90	$10,886	$7,094	$17,980	$3,159,686
91	$10,861	$7,119	$17,980	$3,152,567
92	$10,837	$7,143	$17,980	$3,145,424
93	$10,812	$7,168	$17,980	$3,138,256
94	$10,788	$7,192	$17,980	$3,131,064
95	$10,763	$7,217	$17,980	$3,123,846
96	$10,738	$7,242	$17,980	$3,116,604

第8年供款共

$215,763

第8年利息

$130,478

第8年共還本金

$85,285

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$10,713	$7,267	$17,980	$3,109,337
98	$10,688	$7,292	$17,980	$3,102,046
99	$10,663	$7,317	$17,980	$3,094,729
100	$10,638	$7,342	$17,980	$3,087,387
101	$10,613	$7,367	$17,980	$3,080,019
102	$10,588	$7,393	$17,980	$3,072,627
103	$10,562	$7,418	$17,980	$3,065,209
104	$10,537	$7,444	$17,980	$3,057,765
105	$10,511	$7,469	$17,980	$3,050,296
106	$10,485	$7,495	$17,980	$3,042,801
107	$10,460	$7,521	$17,980	$3,035,280
108	$10,434	$7,546	$17,980	$3,027,734

第9年供款共

$215,763

第9年利息

$126,892

第9年共還本金

$88,870

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$10,408	$7,572	$17,980	$3,020,162
110	$10,382	$7,598	$17,980	$3,012,563
111	$10,356	$7,625	$17,980	$3,004,939
112	$10,329	$7,651	$17,980	$2,997,288
113	$10,303	$7,677	$17,980	$2,989,611
114	$10,277	$7,703	$17,980	$2,981,907
115	$10,250	$7,730	$17,980	$2,974,178
116	$10,224	$7,756	$17,980	$2,966,421
117	$10,197	$7,783	$17,980	$2,958,638
118	$10,170	$7,810	$17,980	$2,950,828
119	$10,143	$7,837	$17,980	$2,942,991
120	$10,117	$7,864	$17,980	$2,935,128

第10年供款共

$215,763

第10年利息

$123,156

第10年共還本金

$92,606

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$10,090	$7,891	$17,980	$2,927,237
122	$10,062	$7,918	$17,980	$2,919,319
123	$10,035	$7,945	$17,980	$2,911,374
124	$10,008	$7,972	$17,980	$2,903,402
125	$9,980	$8,000	$17,980	$2,895,402
126	$9,953	$8,027	$17,980	$2,887,375
127	$9,925	$8,055	$17,980	$2,879,320
128	$9,898	$8,083	$17,980	$2,871,237
129	$9,870	$8,110	$17,980	$2,863,127
130	$9,842	$8,138	$17,980	$2,854,989
131	$9,814	$8,166	$17,980	$2,846,822
132	$9,786	$8,194	$17,980	$2,838,628

第11年供款共

$215,763

第11年利息

$119,263

第11年共還本金

$96,499

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$9,758	$8,222	$17,980	$2,830,406
134	$9,730	$8,251	$17,980	$2,822,155
135	$9,701	$8,279	$17,980	$2,813,876
136	$9,673	$8,308	$17,980	$2,805,568
137	$9,644	$8,336	$17,980	$2,797,232
138	$9,615	$8,365	$17,980	$2,788,868
139	$9,587	$8,393	$17,980	$2,780,474
140	$9,558	$8,422	$17,980	$2,772,052
141	$9,529	$8,451	$17,980	$2,763,600
142	$9,500	$8,480	$17,980	$2,755,120
143	$9,471	$8,509	$17,980	$2,746,611
144	$9,441	$8,539	$17,980	$2,738,072

第12年供款共

$215,763

第12年利息

$115,206

第12年共還本金

$100,556

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$9,412	$8,568	$17,980	$2,729,504
146	$9,383	$8,598	$17,980	$2,720,906
147	$9,353	$8,627	$17,980	$2,712,279
148	$9,323	$8,657	$17,980	$2,703,622
149	$9,294	$8,687	$17,980	$2,694,936
150	$9,264	$8,716	$17,980	$2,686,220
151	$9,234	$8,746	$17,980	$2,677,473
152	$9,204	$8,776	$17,980	$2,668,697
153	$9,174	$8,807	$17,980	$2,659,890
154	$9,143	$8,837	$17,980	$2,651,053
155	$9,113	$8,867	$17,980	$2,642,186
156	$9,083	$8,898	$17,980	$2,633,288

第13年供款共

$215,763

第13年利息

$110,979

第13年共還本金

$104,783

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$9,052	$8,928	$17,980	$2,624,360
158	$9,021	$8,959	$17,980	$2,615,401
159	$8,990	$8,990	$17,980	$2,606,411
160	$8,960	$9,021	$17,980	$2,597,391
161	$8,929	$9,052	$17,980	$2,588,339
162	$8,897	$9,083	$17,980	$2,579,256
163	$8,866	$9,114	$17,980	$2,570,142
164	$8,835	$9,145	$17,980	$2,560,997
165	$8,803	$9,177	$17,980	$2,551,820
166	$8,772	$9,208	$17,980	$2,542,612
167	$8,740	$9,240	$17,980	$2,533,372
168	$8,708	$9,272	$17,980	$2,524,100

第14年供款共

$215,763

第14年利息

$106,574

第14年共還本金

$109,188

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$8,677	$9,304	$17,980	$2,514,796
170	$8,645	$9,336	$17,980	$2,505,461
171	$8,613	$9,368	$17,980	$2,496,093
172	$8,580	$9,400	$17,980	$2,486,693
173	$8,548	$9,432	$17,980	$2,477,261
174	$8,516	$9,465	$17,980	$2,467,796
175	$8,483	$9,497	$17,980	$2,458,299
176	$8,450	$9,530	$17,980	$2,448,769
177	$8,418	$9,563	$17,980	$2,439,207
178	$8,385	$9,595	$17,980	$2,429,611
179	$8,352	$9,628	$17,980	$2,419,983
180	$8,319	$9,662	$17,980	$2,410,321

第15年供款共

$215,763

第15年利息

$101,984

第15年共還本金

$113,779

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$8,285	$9,695	$17,980	$2,400,627
182	$8,252	$9,728	$17,980	$2,390,899
183	$8,219	$9,762	$17,980	$2,381,137
184	$8,185	$9,795	$17,980	$2,371,342
185	$8,151	$9,829	$17,980	$2,361,513
186	$8,118	$9,863	$17,980	$2,351,651
187	$8,084	$9,896	$17,980	$2,341,754
188	$8,050	$9,930	$17,980	$2,331,824
189	$8,016	$9,965	$17,980	$2,321,859
190	$7,981	$9,999	$17,980	$2,311,861
191	$7,947	$10,033	$17,980	$2,301,827
192	$7,913	$10,068	$17,980	$2,291,760

第16年供款共

$215,763

第16年利息

$97,201

第16年共還本金

$118,562

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$7,878	$10,102	$17,980	$2,281,657
194	$7,843	$10,137	$17,980	$2,271,520
195	$7,808	$10,172	$17,980	$2,261,348
196	$7,773	$10,207	$17,980	$2,251,142
197	$7,738	$10,242	$17,980	$2,240,900
198	$7,703	$10,277	$17,980	$2,230,623
199	$7,668	$10,312	$17,980	$2,220,310
200	$7,632	$10,348	$17,980	$2,209,962
201	$7,597	$10,383	$17,980	$2,199,579
202	$7,561	$10,419	$17,980	$2,189,160
203	$7,525	$10,455	$17,980	$2,178,705
204	$7,489	$10,491	$17,980	$2,168,214

第17年供款共

$215,763

第17年利息

$92,217

第17年共還本金

$123,546

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$7,453	$10,527	$17,980	$2,157,687
206	$7,417	$10,563	$17,980	$2,147,124
207	$7,381	$10,599	$17,980	$2,136,524
208	$7,344	$10,636	$17,980	$2,125,888
209	$7,308	$10,672	$17,980	$2,115,216
210	$7,271	$10,709	$17,980	$2,104,507
211	$7,234	$10,746	$17,980	$2,093,761
212	$7,197	$10,783	$17,980	$2,082,978
213	$7,160	$10,820	$17,980	$2,072,158
214	$7,123	$10,857	$17,980	$2,061,301
215	$7,086	$10,894	$17,980	$2,050,406
216	$7,048	$10,932	$17,980	$2,039,474

第18年供款共

$215,763

第18年利息

$87,023

第18年共還本金

$128,740

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$7,011	$10,970	$17,980	$2,028,505
218	$6,973	$11,007	$17,980	$2,017,497
219	$6,935	$11,045	$17,980	$2,006,452
220	$6,897	$11,083	$17,980	$1,995,369
221	$6,859	$11,121	$17,980	$1,984,248
222	$6,821	$11,159	$17,980	$1,973,089
223	$6,782	$11,198	$17,980	$1,961,891
224	$6,744	$11,236	$17,980	$1,950,655
225	$6,705	$11,275	$17,980	$1,939,380
226	$6,667	$11,314	$17,980	$1,928,066
227	$6,628	$11,352	$17,980	$1,916,714
228	$6,589	$11,392	$17,980	$1,905,322

第19年供款共

$215,763

第19年利息

$81,611

第19年共還本金

$134,152

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$6,550	$11,431	$17,980	$1,893,892
230	$6,510	$11,470	$17,980	$1,882,422
231	$6,471	$11,509	$17,980	$1,870,912
232	$6,431	$11,549	$17,980	$1,859,363
233	$6,392	$11,589	$17,980	$1,847,775
234	$6,352	$11,628	$17,980	$1,836,146
235	$6,312	$11,668	$17,980	$1,824,478
236	$6,272	$11,709	$17,980	$1,812,769
237	$6,231	$11,749	$17,980	$1,801,020
238	$6,191	$11,789	$17,980	$1,789,231
239	$6,150	$11,830	$17,980	$1,777,401
240	$6,110	$11,870	$17,980	$1,765,531

第20年供款共

$215,763

第20年利息

$75,971

第20年共還本金

$139,791

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$6,069	$11,911	$17,980	$1,753,620
242	$6,028	$11,952	$17,980	$1,741,668
243	$5,987	$11,993	$17,980	$1,729,674
244	$5,946	$12,034	$17,980	$1,717,640
245	$5,904	$12,076	$17,980	$1,705,564
246	$5,863	$12,117	$17,980	$1,693,447
247	$5,821	$12,159	$17,980	$1,681,288
248	$5,779	$12,201	$17,980	$1,669,087
249	$5,737	$12,243	$17,980	$1,656,844
250	$5,695	$12,285	$17,980	$1,644,559
251	$5,653	$12,327	$17,980	$1,632,232
252	$5,611	$12,369	$17,980	$1,619,863

第21年供款共

$215,763

第21年利息

$70,095

第21年共還本金

$145,668

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$5,568	$12,412	$17,980	$1,607,451
254	$5,526	$12,455	$17,980	$1,594,996
255	$5,483	$12,497	$17,980	$1,582,499
256	$5,440	$12,540	$17,980	$1,569,959
257	$5,397	$12,583	$17,980	$1,557,375
258	$5,353	$12,627	$17,980	$1,544,748
259	$5,310	$12,670	$17,980	$1,532,078
260	$5,267	$12,714	$17,980	$1,519,365
261	$5,223	$12,757	$17,980	$1,506,607
262	$5,179	$12,801	$17,980	$1,493,806
263	$5,135	$12,845	$17,980	$1,480,961
264	$5,091	$12,889	$17,980	$1,468,071

第22年供款共

$215,763

第22年利息

$63,971

第22年共還本金

$151,792

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$5,046	$12,934	$17,980	$1,455,138
266	$5,002	$12,978	$17,980	$1,442,159
267	$4,957	$13,023	$17,980	$1,429,137
268	$4,913	$13,068	$17,980	$1,416,069
269	$4,868	$13,112	$17,980	$1,402,957
270	$4,823	$13,158	$17,980	$1,389,799
271	$4,777	$13,203	$17,980	$1,376,596
272	$4,732	$13,248	$17,980	$1,363,348
273	$4,687	$13,294	$17,980	$1,350,054
274	$4,641	$13,339	$17,980	$1,336,715
275	$4,595	$13,385	$17,980	$1,323,330
276	$4,549	$13,431	$17,980	$1,309,898

第23年供款共

$215,763

第23年利息

$57,590

第23年共還本金

$158,173

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$4,503	$13,477	$17,980	$1,296,421
278	$4,456	$13,524	$17,980	$1,282,897
279	$4,410	$13,570	$17,980	$1,269,327
280	$4,363	$13,617	$17,980	$1,255,710
281	$4,317	$13,664	$17,980	$1,242,046
282	$4,270	$13,711	$17,980	$1,228,336
283	$4,222	$13,758	$17,980	$1,214,578
284	$4,175	$13,805	$17,980	$1,200,773
285	$4,128	$13,853	$17,980	$1,186,920
286	$4,080	$13,900	$17,980	$1,173,020
287	$4,032	$13,948	$17,980	$1,159,072
288	$3,984	$13,996	$17,980	$1,145,076

第24年供款共

$215,763

第24年利息

$50,940

第24年共還本金

$164,822

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$3,936	$14,044	$17,980	$1,131,032
290	$3,888	$14,092	$17,980	$1,116,940
291	$3,839	$14,141	$17,980	$1,102,799
292	$3,791	$14,189	$17,980	$1,088,610
293	$3,742	$14,238	$17,980	$1,074,372
294	$3,693	$14,287	$17,980	$1,060,085
295	$3,644	$14,336	$17,980	$1,045,748
296	$3,595	$14,385	$17,980	$1,031,363
297	$3,545	$14,435	$17,980	$1,016,928
298	$3,496	$14,485	$17,980	$1,002,443
299	$3,446	$14,534	$17,980	$987,909
300	$3,396	$14,584	$17,980	$973,325

第25年供款共

$215,763

第25年利息

$44,011

第25年共還本金

$171,751

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$3,346	$14,634	$17,980	$958,690
302	$3,295	$14,685	$17,980	$944,006
303	$3,245	$14,735	$17,980	$929,271
304	$3,194	$14,786	$17,980	$914,485
305	$3,144	$14,837	$17,980	$899,648
306	$3,093	$14,888	$17,980	$884,760
307	$3,041	$14,939	$17,980	$869,822
308	$2,990	$14,990	$17,980	$854,831
309	$2,938	$15,042	$17,980	$839,790
310	$2,887	$15,093	$17,980	$824,696
311	$2,835	$15,145	$17,980	$809,551
312	$2,783	$15,197	$17,980	$794,353

第26年供款共

$215,763

第26年利息

$36,791

第26年共還本金

$178,971

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$2,731	$15,250	$17,980	$779,104
314	$2,678	$15,302	$17,980	$763,802
315	$2,626	$15,355	$17,980	$748,447
316	$2,573	$15,407	$17,980	$733,040
317	$2,520	$15,460	$17,980	$717,579
318	$2,467	$15,514	$17,980	$702,066
319	$2,413	$15,567	$17,980	$686,499
320	$2,360	$15,620	$17,980	$670,878
321	$2,306	$15,674	$17,980	$655,204
322	$2,252	$15,728	$17,980	$639,476
323	$2,198	$15,782	$17,980	$623,694
324	$2,144	$15,836	$17,980	$607,858

第27年供款共

$215,763

第27年利息

$29,267

第27年共還本金

$186,495

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$2,090	$15,891	$17,980	$591,967
326	$2,035	$15,945	$17,980	$576,022
327	$1,980	$16,000	$17,980	$560,022
328	$1,925	$16,055	$17,980	$543,967
329	$1,870	$16,110	$17,980	$527,857
330	$1,815	$16,166	$17,980	$511,691
331	$1,759	$16,221	$17,980	$495,470
332	$1,703	$16,277	$17,980	$479,193
333	$1,647	$16,333	$17,980	$462,860
334	$1,591	$16,389	$17,980	$446,470
335	$1,535	$16,445	$17,980	$430,025
336	$1,478	$16,502	$17,980	$413,523

第28年供款共

$215,763

第28年利息

$21,427

第28年共還本金

$194,335

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$1,421	$16,559	$17,980	$396,964
338	$1,365	$16,616	$17,980	$380,349
339	$1,307	$16,673	$17,980	$363,676
340	$1,250	$16,730	$17,980	$346,946
341	$1,193	$16,788	$17,980	$330,158
342	$1,135	$16,845	$17,980	$313,313
343	$1,077	$16,903	$17,980	$296,410
344	$1,019	$16,961	$17,980	$279,448
345	$961	$17,020	$17,980	$262,429
346	$902	$17,078	$17,980	$245,351
347	$843	$17,137	$17,980	$228,214
348	$784	$17,196	$17,980	$211,018

第29年供款共

$215,763

第29年利息

$13,258

第29年共還本金

$202,505

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$725	$17,255	$17,980	$193,763
350	$666	$17,314	$17,980	$176,449
351	$607	$17,374	$17,980	$159,075
352	$547	$17,433	$17,980	$141,642
353	$487	$17,493	$17,980	$124,149
354	$427	$17,553	$17,980	$106,595
355	$366	$17,614	$17,980	$88,981
356	$306	$17,674	$17,980	$71,307
357	$245	$17,735	$17,980	$53,572
358	$184	$17,796	$17,980	$35,776
359	$123	$17,857	$17,980	$17,919
360	$62	$17,919	$17,980	$0

第30年供款共

$215,763

第30年利息

$4,745

第30年共還本金

$211,018

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$6,987,253

免责声明

笋盘推介

按揭保险费
info