楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$87,480

借款月供 $424 , 共加借HK$87,480

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$7,791,323

每月供款
$20,053

首期

$450,000

总贷款额

$4,137,480

總利息

$3,081,343

印花税

$67,500

其他

$55,000

置业成本总预算

HK$572,500

$40,105

置业成本总预算

HK$572,500

首期

$450,000
印花税

$67,500
- AVD
  
  $67,500
律师费

$ 10,000
代理佣金

$45,000
按揭保险费

$87,480

$40,105

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

马鞍山荟晴第01座

thumb_up

$38万做业主入手良机,地铁站旁,新港城大商场大街市,食店........

实

237 呎

@16,034

local_offer 低水笋价 verified 首置必买

售$380 万

实

237 呎

@16,034

售$380 万

local_offer 低水笋价 verified 首置必买

西贡西贡市唐楼

thumb_up

西贡市唐楼

实

691 呎

@6,657

建

700 呎

@6,571

local_offer 低水笋价

售$460 万

实

691 呎

@6,657

建

700 呎

@6,571

售$460 万

local_offer 低水笋价

沙田金狮花园第01期

thumb_up

上车

实

363 呎

@12,672

建

570 呎

@8,070

local_fire_department 至HIT

售$460 万

实

363 呎

@12,672

建

570 呎

@8,070

售$460 万

local_fire_department 至HIT

粉岭花都广场

thumb_up

高层大直厅,间格好用

实

392 呎

@12,117

建

547 呎

@8,684

directions_run 即走 verified 首置必买

售$475 万

实

392 呎

@12,117

建

547 呎

@8,684

售$475 万

directions_run 即走 verified 首置必买

VR实景

粉岭牵晴间第09座

thumb_up

业主换楼,诚意出售

实

388 呎

@12,758

建

525 呎

@9,429

local_offer 低水笋价 vpn_key 有匙即睇 pets 爱竉必选

售$495 万

实

388 呎

@12,758

建

525 呎

@9,429

售$495 万

local_offer 低水笋价 vpn_key 有匙即睇 pets 爱竉必选

沙田沙田第一城

thumb_up

高层开扬企理必选

实

304 呎

@15,789

建

410 呎

@11,707

local_fire_department 至HIT

售$480 万

实

304 呎

@15,789

建

410 呎

@11,707

售$480 万

local_fire_department 至HIT

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

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

马鞍山荟晴第02座

thumb_up

特色单位连天台，已做阁楼，特高楼底

实

225 呎

@18,667

local_fire_department 至HIT

售$420 万

实

225 呎

@18,667

售$420 万

local_fire_department 至HIT

马鞍山荟朗第01座

thumb_up

荟朗

实

296 呎

@17,230

local_fire_department 至HIT

售$510 万

实

296 呎

@17,230

售$510 万

local_fire_department 至HIT

VR实景

沙田沙田第一城第02期第19座

thumb_up

超实用没台上车必选

实

327 呎

@16,820

建

395 呎

@13,924

directions_run 即走 real_estate_agent 罕有放盘

售$550 万

实

327 呎

@16,820

建

395 呎

@13,924

售$550 万

directions_run 即走 real_estate_agent 罕有放盘

利率	15年	20年	25年	30年
1.000	$24,763	$19,028	$15,593	$13,308
1.500	$25,683	$19,965	$16,547	$14,279
2.000	$26,625	$20,931	$17,537	$15,293
2.500	$27,588	$21,925	$18,561	$16,348
3.000	$28,573	$22,946	$19,620	$17,444
3.500	$29,578	$23,996	$20,713	$18,579
4.000	$30,604	$25,072	$21,839	$19,753
4.125	$30,864	$25,346	$22,126	$20,052
4.500	$31,651	$26,176	$22,997	$20,964
5.000	$32,719	$27,306	$24,187	$22,211
5.500	$33,807	$28,461	$25,408	$23,492
6.000	$34,914	$29,642	$26,658	$24,806

每月供款$20,053

年期

30年

贷款金额

$4,137,480

總利息

$3,081,343

总贷款连利息

$7,218,823

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$14,223	$5,830	$20,052	$4,131,650
2	$14,203	$5,850	$20,052	$4,125,801
3	$14,182	$5,870	$20,052	$4,119,931
4	$14,162	$5,890	$20,052	$4,114,041
5	$14,142	$5,910	$20,052	$4,108,130
6	$14,122	$5,931	$20,052	$4,102,200
7	$14,101	$5,951	$20,052	$4,096,249
8	$14,081	$5,971	$20,052	$4,090,277
9	$14,060	$5,992	$20,052	$4,084,285
10	$14,040	$6,013	$20,052	$4,078,273
11	$14,019	$6,033	$20,052	$4,072,240
12	$13,998	$6,054	$20,052	$4,066,186

第1年供款共

$240,627

第1年利息

$169,333

第1年共還本金

$71,294

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$13,978	$6,075	$20,052	$4,060,111
14	$13,957	$6,096	$20,052	$4,054,015
15	$13,936	$6,117	$20,052	$4,047,899
16	$13,915	$6,138	$20,052	$4,041,761
17	$13,894	$6,159	$20,052	$4,035,602
18	$13,872	$6,180	$20,052	$4,029,422
19	$13,851	$6,201	$20,052	$4,023,221
20	$13,830	$6,222	$20,052	$4,016,999
21	$13,808	$6,244	$20,052	$4,010,755
22	$13,787	$6,265	$20,052	$4,004,490
23	$13,765	$6,287	$20,052	$3,998,203
24	$13,744	$6,308	$20,052	$3,991,894

第2年供款共

$240,627

第2年利息

$166,336

第2年共還本金

$74,291

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$13,722	$6,330	$20,052	$3,985,564
26	$13,700	$6,352	$20,052	$3,979,212
27	$13,679	$6,374	$20,052	$3,972,839
28	$13,657	$6,396	$20,052	$3,966,443
29	$13,635	$6,418	$20,052	$3,960,025
30	$13,613	$6,440	$20,052	$3,953,586
31	$13,590	$6,462	$20,052	$3,947,124
32	$13,568	$6,484	$20,052	$3,940,640
33	$13,546	$6,506	$20,052	$3,934,133
34	$13,524	$6,529	$20,052	$3,927,605
35	$13,501	$6,551	$20,052	$3,921,053
36	$13,479	$6,574	$20,052	$3,914,480

第3年供款共

$240,627

第3年利息

$163,213

第3年共還本金

$77,415

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$13,456	$6,596	$20,052	$3,907,884
38	$13,433	$6,619	$20,052	$3,901,265
39	$13,411	$6,642	$20,052	$3,894,623
40	$13,388	$6,665	$20,052	$3,887,958
41	$13,365	$6,687	$20,052	$3,881,271
42	$13,342	$6,710	$20,052	$3,874,561
43	$13,319	$6,733	$20,052	$3,867,827
44	$13,296	$6,757	$20,052	$3,861,070
45	$13,272	$6,780	$20,052	$3,854,291
46	$13,249	$6,803	$20,052	$3,847,487
47	$13,226	$6,827	$20,052	$3,840,661
48	$13,202	$6,850	$20,052	$3,833,811

第4年供款共

$240,627

第4年利息

$159,958

第4年共還本金

$80,669

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$13,179	$6,874	$20,052	$3,826,937
50	$13,155	$6,897	$20,052	$3,820,040
51	$13,131	$6,921	$20,052	$3,813,119
52	$13,108	$6,945	$20,052	$3,806,175
53	$13,084	$6,969	$20,052	$3,799,206
54	$13,060	$6,993	$20,052	$3,792,213
55	$13,036	$7,017	$20,052	$3,785,197
56	$13,012	$7,041	$20,052	$3,778,156
57	$12,987	$7,065	$20,052	$3,771,091
58	$12,963	$7,089	$20,052	$3,764,002
59	$12,939	$7,114	$20,052	$3,756,889
60	$12,914	$7,138	$20,052	$3,749,751

第5年供款共

$240,627

第5年利息

$156,567

第5年共還本金

$84,060

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$12,890	$7,163	$20,052	$3,742,588
62	$12,865	$7,187	$20,052	$3,735,401
63	$12,840	$7,212	$20,052	$3,728,189
64	$12,816	$7,237	$20,052	$3,720,953
65	$12,791	$7,262	$20,052	$3,713,691
66	$12,766	$7,286	$20,052	$3,706,405
67	$12,741	$7,312	$20,052	$3,699,093
68	$12,716	$7,337	$20,052	$3,691,756
69	$12,690	$7,362	$20,052	$3,684,395
70	$12,665	$7,387	$20,052	$3,677,007
71	$12,640	$7,413	$20,052	$3,669,595
72	$12,614	$7,438	$20,052	$3,662,157

第6年供款共

$240,627

第6年利息

$153,033

第6年共還本金

$87,594

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$12,589	$7,464	$20,052	$3,654,693
74	$12,563	$7,489	$20,052	$3,647,204
75	$12,537	$7,515	$20,052	$3,639,689
76	$12,511	$7,541	$20,052	$3,632,148
77	$12,486	$7,567	$20,052	$3,624,581
78	$12,459	$7,593	$20,052	$3,616,988
79	$12,433	$7,619	$20,052	$3,609,369
80	$12,407	$7,645	$20,052	$3,601,724
81	$12,381	$7,671	$20,052	$3,594,053
82	$12,355	$7,698	$20,052	$3,586,355
83	$12,328	$7,724	$20,052	$3,578,631
84	$12,302	$7,751	$20,052	$3,570,880

第7年供款共

$240,627

第7年利息

$149,351

第7年共還本金

$91,276

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$12,275	$7,777	$20,052	$3,563,103
86	$12,248	$7,804	$20,052	$3,555,299
87	$12,221	$7,831	$20,052	$3,547,468
88	$12,194	$7,858	$20,052	$3,539,610
89	$12,167	$7,885	$20,052	$3,531,725
90	$12,140	$7,912	$20,052	$3,523,813
91	$12,113	$7,939	$20,052	$3,515,874
92	$12,086	$7,966	$20,052	$3,507,908
93	$12,058	$7,994	$20,052	$3,499,914
94	$12,031	$8,021	$20,052	$3,491,892
95	$12,003	$8,049	$20,052	$3,483,843
96	$11,976	$8,077	$20,052	$3,475,767

第8年供款共

$240,627

第8年利息

$145,514

第8年共還本金

$95,113

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$11,948	$8,104	$20,052	$3,467,663
98	$11,920	$8,132	$20,052	$3,459,530
99	$11,892	$8,160	$20,052	$3,451,370
100	$11,864	$8,188	$20,052	$3,443,182
101	$11,836	$8,216	$20,052	$3,434,966
102	$11,808	$8,245	$20,052	$3,426,721
103	$11,779	$8,273	$20,052	$3,418,448
104	$11,751	$8,301	$20,052	$3,410,147
105	$11,722	$8,330	$20,052	$3,401,817
106	$11,694	$8,359	$20,052	$3,393,458
107	$11,665	$8,387	$20,052	$3,385,071
108	$11,636	$8,416	$20,052	$3,376,655

第9年供款共

$240,627

第9年利息

$141,515

第9年共還本金

$99,112

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$11,607	$8,445	$20,052	$3,368,210
110	$11,578	$8,474	$20,052	$3,359,736
111	$11,549	$8,503	$20,052	$3,351,233
112	$11,520	$8,532	$20,052	$3,342,700
113	$11,491	$8,562	$20,052	$3,334,138
114	$11,461	$8,591	$20,052	$3,325,547
115	$11,432	$8,621	$20,052	$3,316,927
116	$11,402	$8,650	$20,052	$3,308,276
117	$11,372	$8,680	$20,052	$3,299,596
118	$11,342	$8,710	$20,052	$3,290,886
119	$11,312	$8,740	$20,052	$3,282,146
120	$11,282	$8,770	$20,052	$3,273,376

第10年供款共

$240,627

第10年利息

$137,349

第10年共還本金

$103,279

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$11,252	$8,800	$20,052	$3,264,576
122	$11,222	$8,830	$20,052	$3,255,746
123	$11,192	$8,861	$20,052	$3,246,885
124	$11,161	$8,891	$20,052	$3,237,994
125	$11,131	$8,922	$20,052	$3,229,073
126	$11,100	$8,952	$20,052	$3,220,120
127	$11,069	$8,983	$20,052	$3,211,137
128	$11,038	$9,014	$20,052	$3,202,123
129	$11,007	$9,045	$20,052	$3,193,078
130	$10,976	$9,076	$20,052	$3,184,002
131	$10,945	$9,107	$20,052	$3,174,895
132	$10,914	$9,139	$20,052	$3,165,756

第11年供款共

$240,627

第11年利息

$133,007

第11年共還本金

$107,620

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$10,882	$9,170	$20,052	$3,156,586
134	$10,851	$9,202	$20,052	$3,147,385
135	$10,819	$9,233	$20,052	$3,138,152
136	$10,787	$9,265	$20,052	$3,128,887
137	$10,756	$9,297	$20,052	$3,119,590
138	$10,724	$9,329	$20,052	$3,110,261
139	$10,692	$9,361	$20,052	$3,100,900
140	$10,659	$9,393	$20,052	$3,091,508
141	$10,627	$9,425	$20,052	$3,082,082
142	$10,595	$9,458	$20,052	$3,072,625
143	$10,562	$9,490	$20,052	$3,063,135
144	$10,530	$9,523	$20,052	$3,053,612

第12年供款共

$240,627

第12年利息

$128,483

第12年共還本金

$112,144

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$10,497	$9,555	$20,052	$3,044,056
146	$10,464	$9,588	$20,052	$3,034,468
147	$10,431	$9,621	$20,052	$3,024,847
148	$10,398	$9,654	$20,052	$3,015,192
149	$10,365	$9,688	$20,052	$3,005,505
150	$10,331	$9,721	$20,052	$2,995,784
151	$10,298	$9,754	$20,052	$2,986,030
152	$10,264	$9,788	$20,052	$2,976,242
153	$10,231	$9,821	$20,052	$2,966,420
154	$10,197	$9,855	$20,052	$2,956,565
155	$10,163	$9,889	$20,052	$2,946,676
156	$10,129	$9,923	$20,052	$2,936,753

第13年供款共

$240,627

第13年利息

$123,769

第13年共還本金

$116,859

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$10,095	$9,957	$20,052	$2,926,796
158	$10,061	$9,991	$20,052	$2,916,804
159	$10,027	$10,026	$20,052	$2,906,779
160	$9,992	$10,060	$20,052	$2,896,718
161	$9,957	$10,095	$20,052	$2,886,623
162	$9,923	$10,130	$20,052	$2,876,494
163	$9,888	$10,164	$20,052	$2,866,330
164	$9,853	$10,199	$20,052	$2,856,130
165	$9,818	$10,234	$20,052	$2,845,896
166	$9,783	$10,270	$20,052	$2,835,626
167	$9,747	$10,305	$20,052	$2,825,322
168	$9,712	$10,340	$20,052	$2,814,981

第14年供款共

$240,627

第14年利息

$118,856

第14年共還本金

$121,771

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$9,676	$10,376	$20,052	$2,804,606
170	$9,641	$10,411	$20,052	$2,794,194
171	$9,605	$10,447	$20,052	$2,783,747
172	$9,569	$10,483	$20,052	$2,773,264
173	$9,533	$10,519	$20,052	$2,762,745
174	$9,497	$10,555	$20,052	$2,752,189
175	$9,461	$10,592	$20,052	$2,741,598
176	$9,424	$10,628	$20,052	$2,730,970
177	$9,388	$10,665	$20,052	$2,720,305
178	$9,351	$10,701	$20,052	$2,709,604
179	$9,314	$10,738	$20,052	$2,698,866
180	$9,277	$10,775	$20,052	$2,688,091

第15年供款共

$240,627

第15年利息

$113,737

第15年共還本金

$126,891

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$9,240	$10,812	$20,052	$2,677,279
182	$9,203	$10,849	$20,052	$2,666,430
183	$9,166	$10,886	$20,052	$2,655,543
184	$9,128	$10,924	$20,052	$2,644,619
185	$9,091	$10,961	$20,052	$2,633,658
186	$9,053	$10,999	$20,052	$2,622,659
187	$9,015	$11,037	$20,052	$2,611,622
188	$8,977	$11,075	$20,052	$2,600,547
189	$8,939	$11,113	$20,052	$2,589,434
190	$8,901	$11,151	$20,052	$2,578,283
191	$8,863	$11,189	$20,052	$2,567,094
192	$8,824	$11,228	$20,052	$2,555,866

第16年供款共

$240,627

第16年利息

$108,402

第16年共還本金

$132,225

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$8,786	$11,266	$20,052	$2,544,599
194	$8,747	$11,305	$20,052	$2,533,294
195	$8,708	$11,344	$20,052	$2,521,950
196	$8,669	$11,383	$20,052	$2,510,567
197	$8,630	$11,422	$20,052	$2,499,145
198	$8,591	$11,461	$20,052	$2,487,683
199	$8,551	$11,501	$20,052	$2,476,182
200	$8,512	$11,540	$20,052	$2,464,642
201	$8,472	$11,580	$20,052	$2,453,062
202	$8,432	$11,620	$20,052	$2,441,442
203	$8,392	$11,660	$20,052	$2,429,782
204	$8,352	$11,700	$20,052	$2,418,082

第17年供款共

$240,627

第17年利息

$102,844

第17年共還本金

$137,784

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$8,312	$11,740	$20,052	$2,406,342
206	$8,272	$11,780	$20,052	$2,394,562
207	$8,231	$11,821	$20,052	$2,382,741
208	$8,191	$11,862	$20,052	$2,370,879
209	$8,150	$11,902	$20,052	$2,358,977
210	$8,109	$11,943	$20,052	$2,347,033
211	$8,068	$11,984	$20,052	$2,335,049
212	$8,027	$12,026	$20,052	$2,323,023
213	$7,985	$12,067	$20,052	$2,310,957
214	$7,944	$12,108	$20,052	$2,298,848
215	$7,902	$12,150	$20,052	$2,286,698
216	$7,861	$12,192	$20,052	$2,274,506

第18年供款共

$240,627

第18年利息

$97,052

第18年共還本金

$143,576

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$7,819	$12,234	$20,052	$2,262,273
218	$7,777	$12,276	$20,052	$2,249,997
219	$7,734	$12,318	$20,052	$2,237,679
220	$7,692	$12,360	$20,052	$2,225,319
221	$7,650	$12,403	$20,052	$2,212,916
222	$7,607	$12,445	$20,052	$2,200,471
223	$7,564	$12,488	$20,052	$2,187,983
224	$7,521	$12,531	$20,052	$2,175,451
225	$7,478	$12,574	$20,052	$2,162,877
226	$7,435	$12,617	$20,052	$2,150,260
227	$7,392	$12,661	$20,052	$2,137,599
228	$7,348	$12,704	$20,052	$2,124,895

第19年供款共

$240,627

第19年利息

$91,016

第19年共還本金

$149,612

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$7,304	$12,748	$20,052	$2,112,147
230	$7,261	$12,792	$20,052	$2,099,355
231	$7,217	$12,836	$20,052	$2,086,519
232	$7,172	$12,880	$20,052	$2,073,639
233	$7,128	$12,924	$20,052	$2,060,715
234	$7,084	$12,969	$20,052	$2,047,747
235	$7,039	$13,013	$20,052	$2,034,734
236	$6,994	$13,058	$20,052	$2,021,676
237	$6,950	$13,103	$20,052	$2,008,573
238	$6,904	$13,148	$20,052	$1,995,425
239	$6,859	$13,193	$20,052	$1,982,232
240	$6,814	$13,238	$20,052	$1,968,994

第20年供款共

$240,627

第20年利息

$84,726

第20年共還本金

$155,901

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$6,768	$13,284	$20,052	$1,955,710
242	$6,723	$13,330	$20,052	$1,942,380
243	$6,677	$13,375	$20,052	$1,929,005
244	$6,631	$13,421	$20,052	$1,915,584
245	$6,585	$13,467	$20,052	$1,902,116
246	$6,539	$13,514	$20,052	$1,888,602
247	$6,492	$13,560	$20,052	$1,875,042
248	$6,445	$13,607	$20,052	$1,861,435
249	$6,399	$13,654	$20,052	$1,847,782
250	$6,352	$13,701	$20,052	$1,834,081
251	$6,305	$13,748	$20,052	$1,820,334
252	$6,257	$13,795	$20,052	$1,806,539

第21年供款共

$240,627

第21年利息

$78,172

第21年共還本金

$162,455

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$6,210	$13,842	$20,052	$1,792,696
254	$6,162	$13,890	$20,052	$1,778,806
255	$6,115	$13,938	$20,052	$1,764,869
256	$6,067	$13,986	$20,052	$1,750,883
257	$6,019	$14,034	$20,052	$1,736,850
258	$5,970	$14,082	$20,052	$1,722,768
259	$5,922	$14,130	$20,052	$1,708,638
260	$5,873	$14,179	$20,052	$1,694,459
261	$5,825	$14,228	$20,052	$1,680,231
262	$5,776	$14,276	$20,052	$1,665,955
263	$5,727	$14,326	$20,052	$1,651,629
264	$5,677	$14,375	$20,052	$1,637,254

第22年供款共

$240,627

第22年利息

$71,343

第22年共還本金

$169,284

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$5,628	$14,424	$20,052	$1,622,830
266	$5,578	$14,474	$20,052	$1,608,356
267	$5,529	$14,524	$20,052	$1,593,833
268	$5,479	$14,573	$20,052	$1,579,259
269	$5,429	$14,624	$20,052	$1,564,636
270	$5,378	$14,674	$20,052	$1,549,962
271	$5,328	$14,724	$20,052	$1,535,237
272	$5,277	$14,775	$20,052	$1,520,463
273	$5,227	$14,826	$20,052	$1,505,637
274	$5,176	$14,877	$20,052	$1,490,760
275	$5,124	$14,928	$20,052	$1,475,832
276	$5,073	$14,979	$20,052	$1,460,853

第23年供款共

$240,627

第23年利息

$64,226

第23年共還本金

$176,401

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$5,022	$15,031	$20,052	$1,445,823
278	$4,970	$15,082	$20,052	$1,430,740
279	$4,918	$15,134	$20,052	$1,415,606
280	$4,866	$15,186	$20,052	$1,400,420
281	$4,814	$15,238	$20,052	$1,385,182
282	$4,762	$15,291	$20,052	$1,369,891
283	$4,709	$15,343	$20,052	$1,354,548
284	$4,656	$15,396	$20,052	$1,339,152
285	$4,603	$15,449	$20,052	$1,323,703
286	$4,550	$15,502	$20,052	$1,308,201
287	$4,497	$15,555	$20,052	$1,292,645
288	$4,443	$15,609	$20,052	$1,277,037

第24年供款共

$240,627

第24年利息

$56,811

第24年共還本金

$183,817

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$4,390	$15,662	$20,052	$1,261,374
290	$4,336	$15,716	$20,052	$1,245,658
291	$4,282	$15,770	$20,052	$1,229,887
292	$4,228	$15,825	$20,052	$1,214,063
293	$4,173	$15,879	$20,052	$1,198,184
294	$4,119	$15,934	$20,052	$1,182,250
295	$4,064	$15,988	$20,052	$1,166,262
296	$4,009	$16,043	$20,052	$1,150,219
297	$3,954	$16,098	$20,052	$1,134,120
298	$3,899	$16,154	$20,052	$1,117,967
299	$3,843	$16,209	$20,052	$1,101,757
300	$3,787	$16,265	$20,052	$1,085,492

第25年供款共

$240,627

第25年利息

$49,083

第25年共還本金

$191,544

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$3,731	$16,321	$20,052	$1,069,172
302	$3,675	$16,377	$20,052	$1,052,795
303	$3,619	$16,433	$20,052	$1,036,361
304	$3,562	$16,490	$20,052	$1,019,871
305	$3,506	$16,546	$20,052	$1,003,325
306	$3,449	$16,603	$20,052	$986,722
307	$3,392	$16,660	$20,052	$970,061
308	$3,335	$16,718	$20,052	$953,343
309	$3,277	$16,775	$20,052	$936,568
310	$3,219	$16,833	$20,052	$919,735
311	$3,162	$16,891	$20,052	$902,845
312	$3,104	$16,949	$20,052	$885,896

第26年供款共

$240,627

第26年利息

$41,031

第26年共還本金

$199,596

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$3,045	$17,007	$20,052	$868,889
314	$2,987	$17,065	$20,052	$851,824
315	$2,928	$17,124	$20,052	$834,699
316	$2,869	$17,183	$20,052	$817,516
317	$2,810	$17,242	$20,052	$800,274
318	$2,751	$17,301	$20,052	$782,973
319	$2,691	$17,361	$20,052	$765,612
320	$2,632	$17,420	$20,052	$748,192
321	$2,572	$17,480	$20,052	$730,711
322	$2,512	$17,540	$20,052	$713,171
323	$2,452	$17,601	$20,052	$695,570
324	$2,391	$17,661	$20,052	$677,909

第27年供款共

$240,627

第27年利息

$32,640

第27年共還本金

$207,987

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$2,330	$17,722	$20,052	$660,187
326	$2,269	$17,783	$20,052	$642,404
327	$2,208	$17,844	$20,052	$624,560
328	$2,147	$17,905	$20,052	$606,655
329	$2,085	$17,967	$20,052	$588,688
330	$2,024	$18,029	$20,052	$570,659
331	$1,962	$18,091	$20,052	$552,568
332	$1,899	$18,153	$20,052	$534,415
333	$1,837	$18,215	$20,052	$516,200
334	$1,774	$18,278	$20,052	$497,922
335	$1,712	$18,341	$20,052	$479,582
336	$1,649	$18,404	$20,052	$461,178

第28年供款共

$240,627

第28年利息

$23,897

第28年共還本金

$216,731

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$1,585	$18,467	$20,052	$442,711
338	$1,522	$18,530	$20,052	$424,181
339	$1,458	$18,594	$20,052	$405,586
340	$1,394	$18,658	$20,052	$386,928
341	$1,330	$18,722	$20,052	$368,206
342	$1,266	$18,787	$20,052	$349,419
343	$1,201	$18,851	$20,052	$330,568
344	$1,136	$18,916	$20,052	$311,652
345	$1,071	$18,981	$20,052	$292,671
346	$1,006	$19,046	$20,052	$273,625
347	$941	$19,112	$20,052	$254,513
348	$875	$19,177	$20,052	$235,336

第29年供款共

$240,627

第29年利息

$14,786

第29年共還本金

$225,842

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$809	$19,243	$20,052	$216,093
350	$743	$19,309	$20,052	$196,783
351	$676	$19,376	$20,052	$177,407
352	$610	$19,442	$20,052	$157,965
353	$543	$19,509	$20,052	$138,456
354	$476	$19,576	$20,052	$118,879
355	$409	$19,644	$20,052	$99,236
356	$341	$19,711	$20,052	$79,525
357	$273	$19,779	$20,052	$59,746
358	$205	$19,847	$20,052	$39,899
359	$137	$19,915	$20,052	$19,984
360	$69	$19,984	$20,052	$0

第30年供款共

$240,627

第30年利息

$5,291

第30年共還本金

$235,336

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$7,791,323

免责声明

笋盘推介

按揭保险费
info