楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$88,452

借款月供 $429 , 共加借HK$88,452

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$7,882,033

每月供款
$20,276

首期

$455,000

总贷款额

$4,183,452

總利息

$3,115,581

印花税

$72,500

其他

$55,500

置业成本总预算

HK$583,000

$40,550

置业成本总预算

HK$583,000

首期

$455,000
印花税

$72,500
- AVD
  
  $72,500
律师费

$ 10,000
代理佣金

$45,500
按揭保险费

$88,452

$40,550

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

大角咀海康大厦罕有放盘业主有心卖有匙即睇

thumb_up

罕有放盘业主有心卖有匙即睇

实

428 呎

@12,383

建

599 呎

@8,848

directions_run 即走 real_estate_agent 罕有放盘

售$530 万

实

428 呎

@12,383

建

599 呎

@8,848

售$530 万

directions_run 即走 real_estate_agent 罕有放盘

沙田沙田第一城

thumb_up

新装高层一大房　连租约出售

实

327 呎

@13,761

建

395 呎

@11,392

local_fire_department 至HIT

售$450 万

实

327 呎

@13,761

建

395 呎

@11,392

售$450 万

local_fire_department 至HIT

沙田河畔花园

thumb_up

河畔花园东南靓方向！开扬景！

实

269 呎

@14,870

建

385 呎

@10,390

real_estate_agent 罕有放盘

售$400 万

实

269 呎

@14,870

建

385 呎

@10,390

售$400 万

real_estate_agent 罕有放盘

沙田金狮花园第02期 D座金宁阁

thumb_up

两房投资收租好选择

实

334 呎

@13,473

建

522 呎

@8,621

local_fire_department 至HIT verified 首置必买

售$450 万

实

334 呎

@13,473

建

522 呎

@8,621

售$450 万

local_fire_department 至HIT verified 首置必买

沙田河畔花园

thumb_up

河景东南雅装上车即买即住

实

242 呎

@16,116

建

368 呎

@10,598

verified 首置必买

售$390 万

实

242 呎

@16,116

建

368 呎

@10,598

售$390 万

verified 首置必买

沙田花园城

thumb_up

近铁路站方便👍👍　闊落長廳一房🏠🏠

实

301 呎

@12,458

建

486 呎

@7,716

local_fire_department 至HIT

售$375 万

实

301 呎

@12,458

建

486 呎

@7,716

售$375 万

local_fire_department 至HIT

沙田金山楼

thumb_up

+++罕有[开扬2房连346'入契天台]-大围市中心[洋楼-有电梯],自住投资首选+++

实

346 呎

@15,896

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

售$550 万

实

346 呎

@15,896

售$550 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

马鞍山泓碧第05座

thumb_up

乌溪沙站豪宅【顶级用料临海住宅欢迎查询】

实

314 呎

@17,516

local_fire_department 至HIT real_estate_agent 罕有放盘 verified 首置必买 pets 爱竉必选

售$550 万

实

314 呎

@17,516

售$550 万

local_fire_department 至HIT real_estate_agent 罕有放盘 verified 首置必买 pets 爱竉必选

VR实景

马鞍山荟朗第02座

thumb_up

独享特色私家平台,宁静池景, 全栋无凶宅,住得放心,上车买家新宠,1成做业主, 种花烧烤一流

实

241 呎

@15,768

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

售$380 万

实

241 呎

@15,768

售$380 万

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

沙田翠华花园

thumb_up

全新装修未住过，中高层向河，翠华楼皇

实

215 呎

@16,512

建

330 呎

@10,758

local_fire_department 至HIT directions_run 即走 hotel_class 楼王

售$355 万

实

215 呎

@16,512

建

330 呎

@10,758

售$355 万

local_fire_department 至HIT directions_run 即走 hotel_class 楼王

沙田银禧花园第08座

thumb_up

[ 罕有 ] 实用 [ 大则 ] 2房加士多房 ; 邻近 [ 火炭 MTR 站 ] , 生活配套齐全.

实

510 呎

@10,157

建

653 呎

@7,933

directions_run 即走 local_offer 低水笋价 verified 首置必买 pets 爱竉必选

售$518 万

实

510 呎

@10,157

建

653 呎

@7,933

售$518 万

directions_run 即走 local_offer 低水笋价 verified 首置必买 pets 爱竉必选

VR实景

粉岭花都广场第03座

thumb_up

【世纪21奇丰】413尺大两房两边厅

实

413 呎

@11,622

建

551 呎

@8,711

local_fire_department 至HIT

售$480 万

实

413 呎

@11,622

建

551 呎

@8,711

售$480 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$25,038	$19,239	$15,766	$13,456
1.500	$25,968	$20,187	$16,731	$14,438
2.000	$26,921	$21,163	$17,732	$15,463
2.500	$27,895	$22,168	$18,768	$16,530
3.000	$28,890	$23,201	$19,838	$17,638
3.500	$29,907	$24,262	$20,943	$18,786
4.000	$30,944	$25,351	$22,082	$19,972
4.125	$31,207	$25,627	$22,372	$20,275
4.500	$32,003	$26,467	$23,253	$21,197
5.000	$33,082	$27,609	$24,456	$22,458
5.500	$34,182	$28,777	$25,690	$23,753
6.000	$35,302	$29,972	$26,954	$25,082

每月供款$20,276

年期

30年

贷款金额

$4,183,452

總利息

$3,115,581

总贷款连利息

$7,299,033

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$14,381	$5,894	$20,275	$4,177,558
2	$14,360	$5,915	$20,275	$4,171,643
3	$14,340	$5,935	$20,275	$4,165,708
4	$14,320	$5,955	$20,275	$4,159,752
5	$14,299	$5,976	$20,275	$4,153,776
6	$14,279	$5,996	$20,275	$4,147,780
7	$14,258	$6,017	$20,275	$4,141,763
8	$14,237	$6,038	$20,275	$4,135,725
9	$14,217	$6,059	$20,275	$4,129,666
10	$14,196	$6,079	$20,275	$4,123,587
11	$14,175	$6,100	$20,275	$4,117,487
12	$14,154	$6,121	$20,275	$4,111,366

第1年供款共

$243,301

第1年利息

$171,215

第1年共還本金

$72,086

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$14,133	$6,142	$20,275	$4,105,223
14	$14,112	$6,163	$20,275	$4,099,060
15	$14,091	$6,185	$20,275	$4,092,875
16	$14,069	$6,206	$20,275	$4,086,670
17	$14,048	$6,227	$20,275	$4,080,442
18	$14,027	$6,249	$20,275	$4,074,194
19	$14,005	$6,270	$20,275	$4,067,924
20	$13,983	$6,292	$20,275	$4,061,632
21	$13,962	$6,313	$20,275	$4,055,319
22	$13,940	$6,335	$20,275	$4,048,984
23	$13,918	$6,357	$20,275	$4,042,627
24	$13,897	$6,379	$20,275	$4,036,249

第2年供款共

$243,301

第2年利息

$168,184

第2年共還本金

$75,117

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$13,875	$6,400	$20,275	$4,029,848
26	$13,853	$6,422	$20,275	$4,023,426
27	$13,831	$6,445	$20,275	$4,016,981
28	$13,808	$6,467	$20,275	$4,010,514
29	$13,786	$6,489	$20,275	$4,004,026
30	$13,764	$6,511	$20,275	$3,997,514
31	$13,741	$6,534	$20,275	$3,990,981
32	$13,719	$6,556	$20,275	$3,984,425
33	$13,696	$6,579	$20,275	$3,977,846
34	$13,674	$6,601	$20,275	$3,971,245
35	$13,651	$6,624	$20,275	$3,964,621
36	$13,628	$6,647	$20,275	$3,957,974

第3年供款共

$243,301

第3年利息

$165,026

第3年共還本金

$78,275

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$13,606	$6,670	$20,275	$3,951,304
38	$13,583	$6,692	$20,275	$3,944,612
39	$13,560	$6,715	$20,275	$3,937,897
40	$13,537	$6,739	$20,275	$3,931,158
41	$13,513	$6,762	$20,275	$3,924,396
42	$13,490	$6,785	$20,275	$3,917,611
43	$13,467	$6,808	$20,275	$3,910,803
44	$13,443	$6,832	$20,275	$3,903,971
45	$13,420	$6,855	$20,275	$3,897,116
46	$13,396	$6,879	$20,275	$3,890,237
47	$13,373	$6,902	$20,275	$3,883,335
48	$13,349	$6,926	$20,275	$3,876,409

第4年供款共

$243,301

第4年利息

$161,736

第4年共還本金

$81,565

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$13,325	$6,950	$20,275	$3,869,459
50	$13,301	$6,974	$20,275	$3,862,485
51	$13,277	$6,998	$20,275	$3,855,487
52	$13,253	$7,022	$20,275	$3,848,465
53	$13,229	$7,046	$20,275	$3,841,419
54	$13,205	$7,070	$20,275	$3,834,349
55	$13,181	$7,095	$20,275	$3,827,255
56	$13,156	$7,119	$20,275	$3,820,136
57	$13,132	$7,143	$20,275	$3,812,992
58	$13,107	$7,168	$20,275	$3,805,824
59	$13,083	$7,193	$20,275	$3,798,632
60	$13,058	$7,217	$20,275	$3,791,415

第5年供款共

$243,301

第5年利息

$158,307

第5年共還本金

$84,994

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$13,033	$7,242	$20,275	$3,784,172
62	$13,008	$7,267	$20,275	$3,776,905
63	$12,983	$7,292	$20,275	$3,769,614
64	$12,958	$7,317	$20,275	$3,762,296
65	$12,933	$7,342	$20,275	$3,754,954
66	$12,908	$7,367	$20,275	$3,747,587
67	$12,882	$7,393	$20,275	$3,740,194
68	$12,857	$7,418	$20,275	$3,732,776
69	$12,831	$7,444	$20,275	$3,725,332
70	$12,806	$7,469	$20,275	$3,717,863
71	$12,780	$7,495	$20,275	$3,710,368
72	$12,754	$7,521	$20,275	$3,702,847

第6年供款共

$243,301

第6年利息

$154,734

第6年共還本金

$88,567

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$12,729	$7,547	$20,275	$3,695,301
74	$12,703	$7,572	$20,275	$3,687,728
75	$12,677	$7,599	$20,275	$3,680,130
76	$12,650	$7,625	$20,275	$3,672,505
77	$12,624	$7,651	$20,275	$3,664,854
78	$12,598	$7,677	$20,275	$3,657,177
79	$12,572	$7,704	$20,275	$3,649,474
80	$12,545	$7,730	$20,275	$3,641,744
81	$12,518	$7,757	$20,275	$3,633,987
82	$12,492	$7,783	$20,275	$3,626,204
83	$12,465	$7,810	$20,275	$3,618,394
84	$12,438	$7,837	$20,275	$3,610,557

第7年供款共

$243,301

第7年利息

$151,011

第7年共還本金

$92,291

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$12,411	$7,864	$20,275	$3,602,693
86	$12,384	$7,891	$20,275	$3,594,802
87	$12,357	$7,918	$20,275	$3,586,884
88	$12,330	$7,945	$20,275	$3,578,939
89	$12,303	$7,972	$20,275	$3,570,967
90	$12,275	$8,000	$20,275	$3,562,967
91	$12,248	$8,027	$20,275	$3,554,939
92	$12,220	$8,055	$20,275	$3,546,884
93	$12,192	$8,083	$20,275	$3,538,802
94	$12,165	$8,110	$20,275	$3,530,691
95	$12,137	$8,138	$20,275	$3,522,553
96	$12,109	$8,166	$20,275	$3,514,387

第8年供款共

$243,301

第8年利息

$147,131

第8年共還本金

$96,170

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$12,081	$8,194	$20,275	$3,506,192
98	$12,053	$8,223	$20,275	$3,497,970
99	$12,024	$8,251	$20,275	$3,489,719
100	$11,996	$8,279	$20,275	$3,481,440
101	$11,967	$8,308	$20,275	$3,473,132
102	$11,939	$8,336	$20,275	$3,464,796
103	$11,910	$8,365	$20,275	$3,456,431
104	$11,881	$8,394	$20,275	$3,448,037
105	$11,853	$8,422	$20,275	$3,439,615
106	$11,824	$8,451	$20,275	$3,431,163
107	$11,795	$8,480	$20,275	$3,422,683
108	$11,765	$8,510	$20,275	$3,414,173

第9年供款共

$243,301

第9年利息

$143,088

第9年共還本金

$100,213

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$11,736	$8,539	$20,275	$3,405,634
110	$11,707	$8,568	$20,275	$3,397,066
111	$11,677	$8,598	$20,275	$3,388,469
112	$11,648	$8,627	$20,275	$3,379,841
113	$11,618	$8,657	$20,275	$3,371,184
114	$11,588	$8,687	$20,275	$3,362,498
115	$11,559	$8,717	$20,275	$3,353,781
116	$11,529	$8,746	$20,275	$3,345,035
117	$11,499	$8,777	$20,275	$3,336,258
118	$11,468	$8,807	$20,275	$3,327,452
119	$11,438	$8,837	$20,275	$3,318,615
120	$11,408	$8,867	$20,275	$3,309,747

第10年供款共

$243,301

第10年利息

$138,875

第10年共還本金

$104,426

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$11,377	$8,898	$20,275	$3,300,849
122	$11,347	$8,928	$20,275	$3,291,921
123	$11,316	$8,959	$20,275	$3,282,962
124	$11,285	$8,990	$20,275	$3,273,972
125	$11,254	$9,021	$20,275	$3,264,951
126	$11,223	$9,052	$20,275	$3,255,899
127	$11,192	$9,083	$20,275	$3,246,816
128	$11,161	$9,114	$20,275	$3,237,702
129	$11,130	$9,145	$20,275	$3,228,557
130	$11,098	$9,177	$20,275	$3,219,380
131	$11,067	$9,208	$20,275	$3,210,171
132	$11,035	$9,240	$20,275	$3,200,931

第11年供款共

$243,301

第11年利息

$134,485

第11年共還本金

$108,816

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$11,003	$9,272	$20,275	$3,191,659
134	$10,971	$9,304	$20,275	$3,182,356
135	$10,939	$9,336	$20,275	$3,173,020
136	$10,907	$9,368	$20,275	$3,163,652
137	$10,875	$9,400	$20,275	$3,154,252
138	$10,843	$9,432	$20,275	$3,144,820
139	$10,810	$9,465	$20,275	$3,135,355
140	$10,778	$9,497	$20,275	$3,125,858
141	$10,745	$9,530	$20,275	$3,116,328
142	$10,712	$9,563	$20,275	$3,106,765
143	$10,680	$9,596	$20,275	$3,097,169
144	$10,647	$9,629	$20,275	$3,087,541

第12年供款共

$243,301

第12年利息

$129,911

第12年共還本金

$113,391

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$10,613	$9,662	$20,275	$3,077,879
146	$10,580	$9,695	$20,275	$3,068,184
147	$10,547	$9,728	$20,275	$3,058,456
148	$10,513	$9,762	$20,275	$3,048,694
149	$10,480	$9,795	$20,275	$3,038,899
150	$10,446	$9,829	$20,275	$3,029,070
151	$10,412	$9,863	$20,275	$3,019,208
152	$10,379	$9,897	$20,275	$3,009,311
153	$10,345	$9,931	$20,275	$2,999,381
154	$10,310	$9,965	$20,275	$2,989,416
155	$10,276	$9,999	$20,275	$2,979,417
156	$10,242	$10,033	$20,275	$2,969,383

第13年供款共

$243,301

第13年利息

$125,144

第13年共還本金

$118,157

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$10,207	$10,068	$20,275	$2,959,316
158	$10,173	$10,102	$20,275	$2,949,213
159	$10,138	$10,137	$20,275	$2,939,076
160	$10,103	$10,172	$20,275	$2,928,904
161	$10,068	$10,207	$20,275	$2,918,697
162	$10,033	$10,242	$20,275	$2,908,455
163	$9,998	$10,277	$20,275	$2,898,178
164	$9,962	$10,313	$20,275	$2,887,865
165	$9,927	$10,348	$20,275	$2,877,517
166	$9,891	$10,384	$20,275	$2,867,133
167	$9,856	$10,419	$20,275	$2,856,714
168	$9,820	$10,455	$20,275	$2,846,259

第14年供款共

$243,301

第14年利息

$120,177

第14年共還本金

$123,125

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$9,784	$10,491	$20,275	$2,835,768
170	$9,748	$10,527	$20,275	$2,825,241
171	$9,712	$10,563	$20,275	$2,814,677
172	$9,675	$10,600	$20,275	$2,804,078
173	$9,639	$10,636	$20,275	$2,793,442
174	$9,602	$10,673	$20,275	$2,782,769
175	$9,566	$10,709	$20,275	$2,772,060
176	$9,529	$10,746	$20,275	$2,761,314
177	$9,492	$10,783	$20,275	$2,750,531
178	$9,455	$10,820	$20,275	$2,739,710
179	$9,418	$10,857	$20,275	$2,728,853
180	$9,380	$10,895	$20,275	$2,717,958

第15年供款共

$243,301

第15年利息

$115,001

第15年共還本金

$128,301

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$9,343	$10,932	$20,275	$2,707,026
182	$9,305	$10,970	$20,275	$2,696,057
183	$9,268	$11,007	$20,275	$2,685,049
184	$9,230	$11,045	$20,275	$2,674,004
185	$9,192	$11,083	$20,275	$2,662,921
186	$9,154	$11,121	$20,275	$2,651,800
187	$9,116	$11,160	$20,275	$2,640,640
188	$9,077	$11,198	$20,275	$2,629,442
189	$9,039	$11,236	$20,275	$2,618,206
190	$9,000	$11,275	$20,275	$2,606,931
191	$8,961	$11,314	$20,275	$2,595,617
192	$8,922	$11,353	$20,275	$2,584,264

第16年供款共

$243,301

第16年利息

$109,607

第16年共還本金

$133,694

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$8,883	$11,392	$20,275	$2,572,873
194	$8,844	$11,431	$20,275	$2,561,442
195	$8,805	$11,470	$20,275	$2,549,972
196	$8,766	$11,510	$20,275	$2,538,462
197	$8,726	$11,549	$20,275	$2,526,913
198	$8,686	$11,589	$20,275	$2,515,324
199	$8,646	$11,629	$20,275	$2,503,695
200	$8,606	$11,669	$20,275	$2,492,027
201	$8,566	$11,709	$20,275	$2,480,318
202	$8,526	$11,749	$20,275	$2,468,569
203	$8,486	$11,789	$20,275	$2,456,780
204	$8,445	$11,830	$20,275	$2,444,950

第17年供款共

$243,301

第17年利息

$103,987

第17年共還本金

$139,314

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$8,405	$11,871	$20,275	$2,433,079
206	$8,364	$11,911	$20,275	$2,421,168
207	$8,323	$11,952	$20,275	$2,409,216
208	$8,282	$11,993	$20,275	$2,397,222
209	$8,240	$12,035	$20,275	$2,385,187
210	$8,199	$12,076	$20,275	$2,373,111
211	$8,158	$12,118	$20,275	$2,360,994
212	$8,116	$12,159	$20,275	$2,348,835
213	$8,074	$12,201	$20,275	$2,336,634
214	$8,032	$12,243	$20,275	$2,324,391
215	$7,990	$12,285	$20,275	$2,312,106
216	$7,948	$12,327	$20,275	$2,299,779

第18年供款共

$243,301

第18年利息

$98,130

第18年共還本金

$145,171

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$7,905	$12,370	$20,275	$2,287,409
218	$7,863	$12,412	$20,275	$2,274,997
219	$7,820	$12,455	$20,275	$2,262,542
220	$7,777	$12,498	$20,275	$2,250,045
221	$7,735	$12,541	$20,275	$2,237,504
222	$7,691	$12,584	$20,275	$2,224,920
223	$7,648	$12,627	$20,275	$2,212,293
224	$7,605	$12,670	$20,275	$2,199,623
225	$7,561	$12,714	$20,275	$2,186,909
226	$7,518	$12,758	$20,275	$2,174,152
227	$7,474	$12,801	$20,275	$2,161,350
228	$7,430	$12,845	$20,275	$2,148,505

第19年供款共

$243,301

第19年利息

$92,027

第19年共還本金

$151,274

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$7,385	$12,890	$20,275	$2,135,615
230	$7,341	$12,934	$20,275	$2,122,681
231	$7,297	$12,978	$20,275	$2,109,703
232	$7,252	$13,023	$20,275	$2,096,680
233	$7,207	$13,068	$20,275	$2,083,612
234	$7,162	$13,113	$20,275	$2,070,499
235	$7,117	$13,158	$20,275	$2,057,342
236	$7,072	$13,203	$20,275	$2,044,139
237	$7,027	$13,248	$20,275	$2,030,890
238	$6,981	$13,294	$20,275	$2,017,596
239	$6,935	$13,340	$20,275	$2,004,257
240	$6,890	$13,385	$20,275	$1,990,871

第20年供款共

$243,301

第20年利息

$85,668

第20年共還本金

$157,633

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$6,844	$13,431	$20,275	$1,977,440
242	$6,797	$13,478	$20,275	$1,963,962
243	$6,751	$13,524	$20,275	$1,950,438
244	$6,705	$13,570	$20,275	$1,936,868
245	$6,658	$13,617	$20,275	$1,923,251
246	$6,611	$13,664	$20,275	$1,909,587
247	$6,564	$13,711	$20,275	$1,895,876
248	$6,517	$13,758	$20,275	$1,882,118
249	$6,470	$13,805	$20,275	$1,868,313
250	$6,422	$13,853	$20,275	$1,854,460
251	$6,375	$13,900	$20,275	$1,840,559
252	$6,327	$13,948	$20,275	$1,826,611

第21年供款共

$243,301

第21年利息

$79,041

第21年共還本金

$164,260

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$6,279	$13,996	$20,275	$1,812,615
254	$6,231	$14,044	$20,275	$1,798,571
255	$6,183	$14,093	$20,275	$1,784,478
256	$6,134	$14,141	$20,275	$1,770,338
257	$6,086	$14,190	$20,275	$1,756,148
258	$6,037	$14,238	$20,275	$1,741,910
259	$5,988	$14,287	$20,275	$1,727,622
260	$5,939	$14,336	$20,275	$1,713,286
261	$5,889	$14,386	$20,275	$1,698,900
262	$5,840	$14,435	$20,275	$1,684,465
263	$5,790	$14,485	$20,275	$1,669,980
264	$5,741	$14,535	$20,275	$1,655,446

第22年供款共

$243,301

第22年利息

$72,136

第22年共還本金

$171,165

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$5,691	$14,584	$20,275	$1,640,861
266	$5,640	$14,635	$20,275	$1,626,227
267	$5,590	$14,685	$20,275	$1,611,542
268	$5,540	$14,735	$20,275	$1,596,806
269	$5,489	$14,786	$20,275	$1,582,020
270	$5,438	$14,837	$20,275	$1,567,184
271	$5,387	$14,888	$20,275	$1,552,296
272	$5,336	$14,939	$20,275	$1,537,357
273	$5,285	$14,990	$20,275	$1,522,366
274	$5,233	$15,042	$20,275	$1,507,324
275	$5,181	$15,094	$20,275	$1,492,230
276	$5,130	$15,146	$20,275	$1,477,085

第23年供款共

$243,301

第23年利息

$64,940

第23年共還本金

$178,361

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$5,077	$15,198	$20,275	$1,461,887
278	$5,025	$15,250	$20,275	$1,446,637
279	$4,973	$15,302	$20,275	$1,431,335
280	$4,920	$15,355	$20,275	$1,415,980
281	$4,867	$15,408	$20,275	$1,400,573
282	$4,814	$15,461	$20,275	$1,385,112
283	$4,761	$15,514	$20,275	$1,369,598
284	$4,708	$15,567	$20,275	$1,354,031
285	$4,654	$15,621	$20,275	$1,338,411
286	$4,601	$15,674	$20,275	$1,322,736
287	$4,547	$15,728	$20,275	$1,307,008
288	$4,493	$15,782	$20,275	$1,291,226

第24年供款共

$243,301

第24年利息

$57,442

第24年共還本金

$185,859

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$4,439	$15,837	$20,275	$1,275,389
290	$4,384	$15,891	$20,275	$1,259,498
291	$4,330	$15,946	$20,275	$1,243,553
292	$4,275	$16,000	$20,275	$1,227,552
293	$4,220	$16,055	$20,275	$1,211,497
294	$4,165	$16,111	$20,275	$1,195,387
295	$4,109	$16,166	$20,275	$1,179,221
296	$4,054	$16,222	$20,275	$1,162,999
297	$3,998	$16,277	$20,275	$1,146,722
298	$3,942	$16,333	$20,275	$1,130,389
299	$3,886	$16,389	$20,275	$1,113,999
300	$3,829	$16,446	$20,275	$1,097,553

第25年供款共

$243,301

第25年利息

$49,629

第25年共還本金

$193,672

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$3,773	$16,502	$20,275	$1,081,051
302	$3,716	$16,559	$20,275	$1,064,492
303	$3,659	$16,616	$20,275	$1,047,876
304	$3,602	$16,673	$20,275	$1,031,203
305	$3,545	$16,730	$20,275	$1,014,473
306	$3,487	$16,788	$20,275	$997,685
307	$3,430	$16,846	$20,275	$980,840
308	$3,372	$16,903	$20,275	$963,936
309	$3,314	$16,962	$20,275	$946,975
310	$3,255	$17,020	$20,275	$929,955
311	$3,197	$17,078	$20,275	$912,876
312	$3,138	$17,137	$20,275	$895,739

第26年供款共

$243,301

第26年利息

$41,487

第26年共還本金

$201,814

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$3,079	$17,196	$20,275	$878,543
314	$3,020	$17,255	$20,275	$861,288
315	$2,961	$17,314	$20,275	$843,974
316	$2,901	$17,374	$20,275	$826,600
317	$2,841	$17,434	$20,275	$809,166
318	$2,782	$17,494	$20,275	$791,673
319	$2,721	$17,554	$20,275	$774,119
320	$2,661	$17,614	$20,275	$756,505
321	$2,600	$17,675	$20,275	$738,830
322	$2,540	$17,735	$20,275	$721,095
323	$2,479	$17,796	$20,275	$703,299
324	$2,418	$17,858	$20,275	$685,441

第27年供款共

$243,301

第27年利息

$33,003

第27年共還本金

$210,298

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$2,356	$17,919	$20,275	$667,522
326	$2,295	$17,980	$20,275	$649,542
327	$2,233	$18,042	$20,275	$631,499
328	$2,171	$18,104	$20,275	$613,395
329	$2,109	$18,167	$20,275	$595,229
330	$2,046	$18,229	$20,275	$577,000
331	$1,983	$18,292	$20,275	$558,708
332	$1,921	$18,355	$20,275	$540,353
333	$1,857	$18,418	$20,275	$521,936
334	$1,794	$18,481	$20,275	$503,455
335	$1,731	$18,544	$20,275	$484,910
336	$1,667	$18,608	$20,275	$466,302

第28年供款共

$243,301

第28年利息

$24,162

第28年共還本金

$219,139

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$1,603	$18,672	$20,275	$447,630
338	$1,539	$18,736	$20,275	$428,894
339	$1,474	$18,801	$20,275	$410,093
340	$1,410	$18,865	$20,275	$391,227
341	$1,345	$18,930	$20,275	$372,297
342	$1,280	$18,995	$20,275	$353,302
343	$1,214	$19,061	$20,275	$334,241
344	$1,149	$19,126	$20,275	$315,115
345	$1,083	$19,192	$20,275	$295,923
346	$1,017	$19,258	$20,275	$276,665
347	$951	$19,324	$20,275	$257,341
348	$885	$19,390	$20,275	$237,951

第29年供款共

$243,301

第29年利息

$14,950

第29年共還本金

$228,351

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$818	$19,457	$20,275	$218,494
350	$751	$19,524	$20,275	$198,970
351	$684	$19,591	$20,275	$179,379
352	$617	$19,658	$20,275	$159,720
353	$549	$19,726	$20,275	$139,994
354	$481	$19,794	$20,275	$120,200
355	$413	$19,862	$20,275	$100,338
356	$345	$19,930	$20,275	$80,408
357	$276	$19,999	$20,275	$60,409
358	$208	$20,067	$20,275	$40,342
359	$139	$20,136	$20,275	$20,206
360	$69	$20,206	$20,275	$0

第30年供款共

$243,301

第30年利息

$5,350

第30年共還本金

$237,951

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$7,882,033

免责声明

笋盘推介

按揭保险费
info