楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$90,396

借款月供 $438 , 共加借HK$90,396

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$8,063,451

每月供款
$20,721

首期

$465,000

总贷款额

$4,275,396

總利息

$3,184,055

印花税

$82,500

其他

$56,500

置业成本总预算

HK$604,000

$41,441

置业成本总预算

HK$604,000

首期

$465,000
印花税

$82,500
- AVD
  
  $82,500
律师费

$ 10,000
代理佣金

$46,500
按揭保险费

$90,396

$41,441

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

大埔嘉熙第05座

thumb_up

嘉熙***创科宝地,近水楼台先得月***欢迎预约

实

249 呎

@20,080

directions_run 即走 verified 首置必买

售$500 万

实

249 呎

@20,080

售$500 万

directions_run 即走 verified 首置必买

VR实景

粉岭碧湖花园第3座

thumb_up

开扬靓景大两房

实

441 呎

@11,791

建

568 呎

@9,155

vpn_key 有匙即睇

售$520 万

实

441 呎

@11,791

建

568 呎

@9,155

售$520 万

vpn_key 有匙即睇

马鞍山西径村

thumb_up

1/F优质装修已换水喉电线

建

700 呎

@6,429

local_fire_department 至HIT

售$450 万

建

700 呎

@6,429

售$450 万

local_fire_department 至HIT

KOL实拍

大埔企岭下老围

thumb_up

西沙新楼3房地下连平台

实

700 呎

@7,571

建

700 呎

@7,571

local_offer 低水笋价 vpn_key 有匙即睇

售$530 万

实

700 呎

@7,571

建

700 呎

@7,571

售$530 万

local_offer 低水笋价 vpn_key 有匙即睇

沙田沙田第一城

thumb_up

优质阔落两房🏠🏠　近商场婬鐵方便👍👸

实

326 呎

@15,337

建

395 呎

@12,658

local_fire_department 至HIT

售$500 万

实

326 呎

@15,337

建

395 呎

@12,658

售$500 万

local_fire_department 至HIT

大埔汀角路

thumb_up

汀角路连天台新装修

建

700 呎

@7,429

local_offer 低水笋价 flight_takeoff 移民急让

售$520 万

建

700 呎

@7,429

售$520 万

local_offer 低水笋价 flight_takeoff 移民急让

粉岭牵晴间第11座

thumb_up

高层东南两边厅,即睇

实

401 呎

@13,217

建

582 呎

@9,107

local_offer 低水笋价 verified 首置必买 vpn_key 有匙即睇 flight_takeoff 移民急让

售$530 万

实

401 呎

@13,217

建

582 呎

@9,107

售$530 万

local_offer 低水笋价 verified 首置必买 vpn_key 有匙即睇 flight_takeoff 移民急让

沙田金狮花园第02期

thumb_up

^靓装两房^ 预约参观!

实

306 呎

@14,052

建

499 呎

@8,617

local_fire_department 至HIT directions_run 即走

售$430 万

实

306 呎

@14,052

建

499 呎

@8,617

售$430 万

local_fire_department 至HIT directions_run 即走

沙田花园城

thumb_up

中层向北两房

实

312 呎

@15,385

建

486 呎

@9,877

local_fire_department 至HIT

售$480 万

实

312 呎

@15,385

建

486 呎

@9,877

售$480 万

local_fire_department 至HIT

VR实景

沙田荟荞 1翼

thumb_up

🚨業主急讓💙天然氧Bar生活🏡 [ 开扬 ] 2️⃣ 房 [ 瞬间连接"大围MTR🚅站" & 市中心🏦 ] 静中带旺.

实

395 呎

@13,924

local_offer 低水笋价 verified 首置必买 flight_takeoff 移民急让 price_change 蚀让盘

售$550 万

实

395 呎

@13,924

售$550 万

local_offer 低水笋价 verified 首置必买 flight_takeoff 移民急让 price_change 蚀让盘

马鞍山荟朗第01座

thumb_up

马鞍山荟朗

实

238 呎

@16,807

local_fire_department 至HIT

售$400 万

实

238 呎

@16,807

售$400 万

local_fire_department 至HIT

沙田丰景花园

thumb_up

住半山优质三房🏠🏠㼥䐑東優質開揚👍👸

实

537 呎

@9,870

建

687 呎

@7,715

local_offer 低水笋价 pets 爱竉必选

售$530 万

实

537 呎

@9,870

建

687 呎

@7,715

售$530 万

local_offer 低水笋价 pets 爱竉必选

利率	15年	20年	25年	30年
1.000	$25,588	$19,662	$16,113	$13,751
1.500	$26,539	$20,631	$17,099	$14,755
2.000	$27,513	$21,629	$18,121	$15,803
2.500	$28,508	$22,655	$19,180	$16,893
3.000	$29,525	$23,711	$20,274	$18,025
3.500	$30,564	$24,796	$21,404	$19,198
4.000	$31,625	$25,908	$22,567	$20,411
4.125	$31,893	$26,191	$22,863	$20,721
4.500	$32,706	$27,048	$23,764	$21,663
5.000	$33,810	$28,216	$24,994	$22,951
5.500	$34,934	$29,410	$26,255	$24,275
6.000	$36,078	$30,630	$27,546	$25,633

每月供款$20,721

年期

30年

贷款金额

$4,275,396

總利息

$3,184,055

总贷款连利息

$7,459,451

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$14,697	$6,024	$20,721	$4,269,372
2	$14,676	$6,045	$20,721	$4,263,327
3	$14,655	$6,066	$20,721	$4,257,262
4	$14,634	$6,086	$20,721	$4,251,175
5	$14,613	$6,107	$20,721	$4,245,068
6	$14,592	$6,128	$20,721	$4,238,940
7	$14,571	$6,149	$20,721	$4,232,790
8	$14,550	$6,170	$20,721	$4,226,620
9	$14,529	$6,192	$20,721	$4,220,428
10	$14,508	$6,213	$20,721	$4,214,215
11	$14,486	$6,234	$20,721	$4,207,981
12	$14,465	$6,256	$20,721	$4,201,725

第1年供款共

$248,648

第1年利息

$174,978

第1年共還本金

$73,671

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$14,443	$6,277	$20,721	$4,195,448
14	$14,422	$6,299	$20,721	$4,189,149
15	$14,400	$6,320	$20,721	$4,182,829
16	$14,378	$6,342	$20,721	$4,176,486
17	$14,357	$6,364	$20,721	$4,170,122
18	$14,335	$6,386	$20,721	$4,163,737
19	$14,313	$6,408	$20,721	$4,157,329
20	$14,291	$6,430	$20,721	$4,150,899
21	$14,269	$6,452	$20,721	$4,144,447
22	$14,247	$6,474	$20,721	$4,137,973
23	$14,224	$6,496	$20,721	$4,131,476
24	$14,202	$6,519	$20,721	$4,124,957

第2年供款共

$248,648

第2年利息

$171,881

第2年共還本金

$76,768

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$14,180	$6,541	$20,721	$4,118,416
26	$14,157	$6,564	$20,721	$4,111,853
27	$14,134	$6,586	$20,721	$4,105,266
28	$14,112	$6,609	$20,721	$4,098,658
29	$14,089	$6,632	$20,721	$4,092,026
30	$14,066	$6,654	$20,721	$4,085,372
31	$14,043	$6,677	$20,721	$4,078,695
32	$14,021	$6,700	$20,721	$4,071,994
33	$13,997	$6,723	$20,721	$4,065,271
34	$13,974	$6,746	$20,721	$4,058,525
35	$13,951	$6,770	$20,721	$4,051,755
36	$13,928	$6,793	$20,721	$4,044,962

第3年供款共

$248,648

第3年利息

$168,653

第3年共還本金

$79,995

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$13,905	$6,816	$20,721	$4,038,146
38	$13,881	$6,840	$20,721	$4,031,307
39	$13,858	$6,863	$20,721	$4,024,444
40	$13,834	$6,887	$20,721	$4,017,557
41	$13,810	$6,910	$20,721	$4,010,647
42	$13,787	$6,934	$20,721	$4,003,713
43	$13,763	$6,958	$20,721	$3,996,755
44	$13,739	$6,982	$20,721	$3,989,773
45	$13,715	$7,006	$20,721	$3,982,767
46	$13,691	$7,030	$20,721	$3,975,737
47	$13,667	$7,054	$20,721	$3,968,683
48	$13,642	$7,078	$20,721	$3,961,605

第4年供款共

$248,648

第4年利息

$165,290

第4年共還本金

$83,358

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$13,618	$7,103	$20,721	$3,954,502
50	$13,594	$7,127	$20,721	$3,947,375
51	$13,569	$7,152	$20,721	$3,940,223
52	$13,545	$7,176	$20,721	$3,933,047
53	$13,520	$7,201	$20,721	$3,925,846
54	$13,495	$7,226	$20,721	$3,918,621
55	$13,470	$7,250	$20,721	$3,911,370
56	$13,445	$7,275	$20,721	$3,904,095
57	$13,420	$7,300	$20,721	$3,896,794
58	$13,395	$7,325	$20,721	$3,889,469
59	$13,370	$7,351	$20,721	$3,882,118
60	$13,345	$7,376	$20,721	$3,874,742

第5年供款共

$248,648

第5年利息

$161,786

第5年共還本金

$86,862

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$13,319	$7,401	$20,721	$3,867,341
62	$13,294	$7,427	$20,721	$3,859,914
63	$13,268	$7,452	$20,721	$3,852,462
64	$13,243	$7,478	$20,721	$3,844,984
65	$13,217	$7,504	$20,721	$3,837,481
66	$13,191	$7,529	$20,721	$3,829,951
67	$13,165	$7,555	$20,721	$3,822,396
68	$13,139	$7,581	$20,721	$3,814,815
69	$13,113	$7,607	$20,721	$3,807,208
70	$13,087	$7,633	$20,721	$3,799,574
71	$13,061	$7,660	$20,721	$3,791,915
72	$13,035	$7,686	$20,721	$3,784,229

第6年供款共

$248,648

第6年利息

$158,135

第6年共還本金

$90,514

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$13,008	$7,712	$20,721	$3,776,516
74	$12,982	$7,739	$20,721	$3,768,777
75	$12,955	$7,766	$20,721	$3,761,012
76	$12,928	$7,792	$20,721	$3,753,220
77	$12,902	$7,819	$20,721	$3,745,401
78	$12,875	$7,846	$20,721	$3,737,555
79	$12,848	$7,873	$20,721	$3,729,682
80	$12,821	$7,900	$20,721	$3,721,782
81	$12,794	$7,927	$20,721	$3,713,855
82	$12,766	$7,954	$20,721	$3,705,901
83	$12,739	$7,982	$20,721	$3,697,919
84	$12,712	$8,009	$20,721	$3,689,910

第7年供款共

$248,648

第7年利息

$154,329

第7年共還本金

$94,319

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$12,684	$8,037	$20,721	$3,681,873
86	$12,656	$8,064	$20,721	$3,673,809
87	$12,629	$8,092	$20,721	$3,665,717
88	$12,601	$8,120	$20,721	$3,657,597
89	$12,573	$8,148	$20,721	$3,649,449
90	$12,545	$8,176	$20,721	$3,641,274
91	$12,517	$8,204	$20,721	$3,633,070
92	$12,489	$8,232	$20,721	$3,624,838
93	$12,460	$8,260	$20,721	$3,616,578
94	$12,432	$8,289	$20,721	$3,608,289
95	$12,403	$8,317	$20,721	$3,599,972
96	$12,375	$8,346	$20,721	$3,591,626

第8年供款共

$248,648

第8年利息

$150,364

第8年共還本金

$98,284

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$12,346	$8,374	$20,721	$3,583,251
98	$12,317	$8,403	$20,721	$3,574,848
99	$12,289	$8,432	$20,721	$3,566,416
100	$12,260	$8,461	$20,721	$3,557,955
101	$12,230	$8,490	$20,721	$3,549,465
102	$12,201	$8,519	$20,721	$3,540,945
103	$12,172	$8,549	$20,721	$3,532,396
104	$12,143	$8,578	$20,721	$3,523,818
105	$12,113	$8,608	$20,721	$3,515,211
106	$12,084	$8,637	$20,721	$3,506,574
107	$12,054	$8,667	$20,721	$3,497,907
108	$12,024	$8,697	$20,721	$3,489,210

第9年供款共

$248,648

第9年利息

$146,233

第9年共還本金

$102,416

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$11,994	$8,727	$20,721	$3,480,484
110	$11,964	$8,757	$20,721	$3,471,727
111	$11,934	$8,787	$20,721	$3,462,940
112	$11,904	$8,817	$20,721	$3,454,124
113	$11,874	$8,847	$20,721	$3,445,276
114	$11,843	$8,878	$20,721	$3,436,399
115	$11,813	$8,908	$20,721	$3,427,491
116	$11,782	$8,939	$20,721	$3,418,552
117	$11,751	$8,969	$20,721	$3,409,583
118	$11,720	$9,000	$20,721	$3,400,582
119	$11,690	$9,031	$20,721	$3,391,551
120	$11,658	$9,062	$20,721	$3,382,489

第10年供款共

$248,648

第10年利息

$141,927

第10年共還本金

$106,721

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$11,627	$9,093	$20,721	$3,373,396
122	$11,596	$9,125	$20,721	$3,364,271
123	$11,565	$9,156	$20,721	$3,355,115
124	$11,533	$9,187	$20,721	$3,345,927
125	$11,502	$9,219	$20,721	$3,336,708
126	$11,470	$9,251	$20,721	$3,327,458
127	$11,438	$9,283	$20,721	$3,318,175
128	$11,406	$9,314	$20,721	$3,308,861
129	$11,374	$9,346	$20,721	$3,299,514
130	$11,342	$9,379	$20,721	$3,290,136
131	$11,310	$9,411	$20,721	$3,280,725
132	$11,277	$9,443	$20,721	$3,271,281

第11年供款共

$248,648

第11年利息

$137,441

第11年共還本金

$111,208

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$11,245	$9,476	$20,721	$3,261,806
134	$11,212	$9,508	$20,721	$3,252,298
135	$11,180	$9,541	$20,721	$3,242,757
136	$11,147	$9,574	$20,721	$3,233,183
137	$11,114	$9,607	$20,721	$3,223,576
138	$11,081	$9,640	$20,721	$3,213,937
139	$11,048	$9,673	$20,721	$3,204,264
140	$11,015	$9,706	$20,721	$3,194,558
141	$10,981	$9,739	$20,721	$3,184,818
142	$10,948	$9,773	$20,721	$3,175,046
143	$10,914	$9,806	$20,721	$3,165,239
144	$10,881	$9,840	$20,721	$3,155,399

第12年供款共

$248,648

第12年利息

$132,766

第12年共還本金

$115,883

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$10,847	$9,874	$20,721	$3,145,525
146	$10,813	$9,908	$20,721	$3,135,617
147	$10,779	$9,942	$20,721	$3,125,675
148	$10,745	$9,976	$20,721	$3,115,699
149	$10,710	$10,010	$20,721	$3,105,688
150	$10,676	$10,045	$20,721	$3,095,643
151	$10,641	$10,079	$20,721	$3,085,564
152	$10,607	$10,114	$20,721	$3,075,450
153	$10,572	$10,149	$20,721	$3,065,301
154	$10,537	$10,184	$20,721	$3,055,117
155	$10,502	$10,219	$20,721	$3,044,899
156	$10,467	$10,254	$20,721	$3,034,645

第13年供款共

$248,648

第13年利息

$127,894

第13年共還本金

$120,754

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$10,432	$10,289	$20,721	$3,024,356
158	$10,396	$10,324	$20,721	$3,014,031
159	$10,361	$10,360	$20,721	$3,003,671
160	$10,325	$10,396	$20,721	$2,993,276
161	$10,289	$10,431	$20,721	$2,982,844
162	$10,254	$10,467	$20,721	$2,972,377
163	$10,218	$10,503	$20,721	$2,961,874
164	$10,181	$10,539	$20,721	$2,951,335
165	$10,145	$10,575	$20,721	$2,940,759
166	$10,109	$10,612	$20,721	$2,930,147
167	$10,072	$10,648	$20,721	$2,919,499
168	$10,036	$10,685	$20,721	$2,908,814

第14年供款共

$248,648

第14年利息

$122,818

第14年共還本金

$125,831

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$9,999	$10,722	$20,721	$2,898,092
170	$9,962	$10,759	$20,721	$2,887,334
171	$9,925	$10,795	$20,721	$2,876,538
172	$9,888	$10,833	$20,721	$2,865,706
173	$9,851	$10,870	$20,721	$2,854,836
174	$9,813	$10,907	$20,721	$2,843,929
175	$9,776	$10,945	$20,721	$2,832,984
176	$9,738	$10,982	$20,721	$2,822,002
177	$9,701	$11,020	$20,721	$2,810,982
178	$9,663	$11,058	$20,721	$2,799,924
179	$9,625	$11,096	$20,721	$2,788,828
180	$9,587	$11,134	$20,721	$2,777,694

第15年供款共

$248,648

第15年利息

$117,528

第15年共還本金

$131,120

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$9,548	$11,172	$20,721	$2,766,521
182	$9,510	$11,211	$20,721	$2,755,311
183	$9,471	$11,249	$20,721	$2,744,061
184	$9,433	$11,288	$20,721	$2,732,773
185	$9,394	$11,327	$20,721	$2,721,447
186	$9,355	$11,366	$20,721	$2,710,081
187	$9,316	$11,405	$20,721	$2,698,676
188	$9,277	$11,444	$20,721	$2,687,232
189	$9,237	$11,483	$20,721	$2,675,749
190	$9,198	$11,523	$20,721	$2,664,226
191	$9,158	$11,562	$20,721	$2,652,663
192	$9,119	$11,602	$20,721	$2,641,061

第16年供款共

$248,648

第16年利息

$112,016

第16年共還本金

$136,632

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$9,079	$11,642	$20,721	$2,629,419
194	$9,039	$11,682	$20,721	$2,617,737
195	$8,998	$11,722	$20,721	$2,606,015
196	$8,958	$11,763	$20,721	$2,594,252
197	$8,918	$11,803	$20,721	$2,582,450
198	$8,877	$11,844	$20,721	$2,570,606
199	$8,836	$11,884	$20,721	$2,558,722
200	$8,796	$11,925	$20,721	$2,546,797
201	$8,755	$11,966	$20,721	$2,534,831
202	$8,713	$12,007	$20,721	$2,522,823
203	$8,672	$12,048	$20,721	$2,510,775
204	$8,631	$12,090	$20,721	$2,498,685

第17年供款共

$248,648

第17年利息

$106,272

第17年共還本金

$142,376

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$8,589	$12,131	$20,721	$2,486,554
206	$8,548	$12,173	$20,721	$2,474,380
207	$8,506	$12,215	$20,721	$2,462,165
208	$8,464	$12,257	$20,721	$2,449,908
209	$8,422	$12,299	$20,721	$2,437,609
210	$8,379	$12,341	$20,721	$2,425,268
211	$8,337	$12,384	$20,721	$2,412,884
212	$8,294	$12,426	$20,721	$2,400,458
213	$8,252	$12,469	$20,721	$2,387,988
214	$8,209	$12,512	$20,721	$2,375,476
215	$8,166	$12,555	$20,721	$2,362,921
216	$8,123	$12,598	$20,721	$2,350,323

第18年供款共

$248,648

第18年利息

$100,287

第18年共還本金

$148,362

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$8,079	$12,641	$20,721	$2,337,682
218	$8,036	$12,685	$20,721	$2,324,997
219	$7,992	$12,729	$20,721	$2,312,268
220	$7,948	$12,772	$20,721	$2,299,496
221	$7,905	$12,816	$20,721	$2,286,680
222	$7,860	$12,860	$20,721	$2,273,820
223	$7,816	$12,904	$20,721	$2,260,915
224	$7,772	$12,949	$20,721	$2,247,966
225	$7,727	$12,993	$20,721	$2,234,973
226	$7,683	$13,038	$20,721	$2,221,935
227	$7,638	$13,083	$20,721	$2,208,852
228	$7,593	$13,128	$20,721	$2,195,725

第19年供款共

$248,648

第19年利息

$94,050

第19年共還本金

$154,599

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$7,548	$13,173	$20,721	$2,182,552
230	$7,503	$13,218	$20,721	$2,169,334
231	$7,457	$13,264	$20,721	$2,156,070
232	$7,411	$13,309	$20,721	$2,142,761
233	$7,366	$13,355	$20,721	$2,129,406
234	$7,320	$13,401	$20,721	$2,116,005
235	$7,274	$13,447	$20,721	$2,102,558
236	$7,228	$13,493	$20,721	$2,089,065
237	$7,181	$13,540	$20,721	$2,075,525
238	$7,135	$13,586	$20,721	$2,061,939
239	$7,088	$13,633	$20,721	$2,048,306
240	$7,041	$13,680	$20,721	$2,034,627

第20年供款共

$248,648

第20年利息

$87,551

第20年共還本金

$161,098

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$6,994	$13,727	$20,721	$2,020,900
242	$6,947	$13,774	$20,721	$2,007,126
243	$6,899	$13,821	$20,721	$1,993,305
244	$6,852	$13,869	$20,721	$1,979,436
245	$6,804	$13,916	$20,721	$1,965,520
246	$6,756	$13,964	$20,721	$1,951,556
247	$6,708	$14,012	$20,721	$1,937,544
248	$6,660	$14,060	$20,721	$1,923,483
249	$6,612	$14,109	$20,721	$1,909,374
250	$6,563	$14,157	$20,721	$1,895,217
251	$6,515	$14,206	$20,721	$1,881,011
252	$6,466	$14,255	$20,721	$1,866,757

第21年供款共

$248,648

第21年利息

$80,778

第21年共還本金

$167,870

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$6,417	$14,304	$20,721	$1,852,453
254	$6,368	$14,353	$20,721	$1,838,100
255	$6,318	$14,402	$20,721	$1,823,698
256	$6,269	$14,452	$20,721	$1,809,246
257	$6,219	$14,501	$20,721	$1,794,745
258	$6,169	$14,551	$20,721	$1,780,193
259	$6,119	$14,601	$20,721	$1,765,592
260	$6,069	$14,651	$20,721	$1,750,941
261	$6,019	$14,702	$20,721	$1,736,239
262	$5,968	$14,752	$20,721	$1,721,486
263	$5,918	$14,803	$20,721	$1,706,683
264	$5,867	$14,854	$20,721	$1,691,829

第22年供款共

$248,648

第22年利息

$73,721

第22年共還本金

$174,927

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$5,816	$14,905	$20,721	$1,676,924
266	$5,764	$14,956	$20,721	$1,661,968
267	$5,713	$15,008	$20,721	$1,646,960
268	$5,661	$15,059	$20,721	$1,631,901
269	$5,610	$15,111	$20,721	$1,616,790
270	$5,558	$15,163	$20,721	$1,601,627
271	$5,506	$15,215	$20,721	$1,586,412
272	$5,453	$15,267	$20,721	$1,571,145
273	$5,401	$15,320	$20,721	$1,555,825
274	$5,348	$15,373	$20,721	$1,540,452
275	$5,295	$15,425	$20,721	$1,525,027
276	$5,242	$15,478	$20,721	$1,509,548

第23年供款共

$248,648

第23年利息

$66,367

第23年共還本金

$182,281

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$5,189	$15,532	$20,721	$1,494,017
278	$5,136	$15,585	$20,721	$1,478,432
279	$5,082	$15,639	$20,721	$1,462,793
280	$5,028	$15,692	$20,721	$1,447,101
281	$4,974	$15,746	$20,721	$1,431,354
282	$4,920	$15,800	$20,721	$1,415,554
283	$4,866	$15,855	$20,721	$1,399,699
284	$4,811	$15,909	$20,721	$1,383,790
285	$4,757	$15,964	$20,721	$1,367,826
286	$4,702	$16,019	$20,721	$1,351,807
287	$4,647	$16,074	$20,721	$1,335,734
288	$4,592	$16,129	$20,721	$1,319,604

第24年供款共

$248,648

第24年利息

$58,704

第24年共還本金

$189,944

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$4,536	$16,185	$20,721	$1,303,420
290	$4,481	$16,240	$20,721	$1,287,180
291	$4,425	$16,296	$20,721	$1,270,884
292	$4,369	$16,352	$20,721	$1,254,532
293	$4,312	$16,408	$20,721	$1,238,123
294	$4,256	$16,465	$20,721	$1,221,659
295	$4,199	$16,521	$20,721	$1,205,138
296	$4,143	$16,578	$20,721	$1,188,559
297	$4,086	$16,635	$20,721	$1,171,924
298	$4,028	$16,692	$20,721	$1,155,232
299	$3,971	$16,750	$20,721	$1,138,483
300	$3,914	$16,807	$20,721	$1,121,676

第25年供款共

$248,648

第25年利息

$50,719

第25年共還本金

$197,929

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$3,856	$16,865	$20,721	$1,104,811
302	$3,798	$16,923	$20,721	$1,087,888
303	$3,740	$16,981	$20,721	$1,070,907
304	$3,681	$17,039	$20,721	$1,053,867
305	$3,623	$17,098	$20,721	$1,036,769
306	$3,564	$17,157	$20,721	$1,019,612
307	$3,505	$17,216	$20,721	$1,002,397
308	$3,446	$17,275	$20,721	$985,122
309	$3,386	$17,334	$20,721	$967,787
310	$3,327	$17,394	$20,721	$950,393
311	$3,267	$17,454	$20,721	$932,940
312	$3,207	$17,514	$20,721	$915,426

第26年供款共

$248,648

第26年利息

$42,399

第26年共還本金

$206,250

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$3,147	$17,574	$20,721	$897,852
314	$3,086	$17,634	$20,721	$880,218
315	$3,026	$17,695	$20,721	$862,523
316	$2,965	$17,756	$20,721	$844,767
317	$2,904	$17,817	$20,721	$826,950
318	$2,843	$17,878	$20,721	$809,072
319	$2,781	$17,940	$20,721	$791,133
320	$2,720	$18,001	$20,721	$773,131
321	$2,658	$18,063	$20,721	$755,068
322	$2,596	$18,125	$20,721	$736,943
323	$2,533	$18,187	$20,721	$718,756
324	$2,471	$18,250	$20,721	$700,506

第27年供款共

$248,648

第27年利息

$33,728

第27年共還本金

$214,920

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$2,408	$18,313	$20,721	$682,193
326	$2,345	$18,376	$20,721	$663,817
327	$2,282	$18,439	$20,721	$645,379
328	$2,218	$18,502	$20,721	$626,876
329	$2,155	$18,566	$20,721	$608,311
330	$2,091	$18,630	$20,721	$589,681
331	$2,027	$18,694	$20,721	$570,987
332	$1,963	$18,758	$20,721	$552,229
333	$1,898	$18,822	$20,721	$533,407
334	$1,834	$18,887	$20,721	$514,520
335	$1,769	$18,952	$20,721	$495,568
336	$1,704	$19,017	$20,721	$476,551

第28年供款共

$248,648

第28年利息

$24,693

第28年共還本金

$223,955

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$1,638	$19,083	$20,721	$457,468
338	$1,573	$19,148	$20,721	$438,320
339	$1,507	$19,214	$20,721	$419,106
340	$1,441	$19,280	$20,721	$399,826
341	$1,374	$19,346	$20,721	$380,480
342	$1,308	$19,413	$20,721	$361,067
343	$1,241	$19,480	$20,721	$341,587
344	$1,174	$19,546	$20,721	$322,041
345	$1,107	$19,614	$20,721	$302,427
346	$1,040	$19,681	$20,721	$282,746
347	$972	$19,749	$20,721	$262,997
348	$904	$19,817	$20,721	$243,181

第29年供款共

$248,648

第29年利息

$15,278

第29年共還本金

$233,370

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$836	$19,885	$20,721	$223,296
350	$768	$19,953	$20,721	$203,343
351	$699	$20,022	$20,721	$183,321
352	$630	$20,091	$20,721	$163,230
353	$561	$20,160	$20,721	$143,071
354	$492	$20,229	$20,721	$122,842
355	$422	$20,298	$20,721	$102,544
356	$352	$20,368	$20,721	$82,175
357	$282	$20,438	$20,721	$61,737
358	$212	$20,508	$20,721	$41,229
359	$142	$20,579	$20,721	$20,650
360	$71	$20,650	$20,721	$0

第30年供款共

$248,648

第30年利息

$5,468

第30年共還本金

$243,181

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$8,063,451

免责声明

笋盘推介

按揭保险费
info