楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$109,933

借款月供 $533 , 共加借HK$109,933

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$9,830,942

每月供款
$25,200

首期

$565,500

总贷款额

$5,199,433

總利息

$3,872,221

印花税

$127,237.5

其他

$66,550

置业成本总预算

HK$759,288

$50,398

置业成本总预算

HK$759,288

首期

$565,500
印花税

$127,237.5
- AVD
  
  $127,237.5
律师费

$ 10,000
代理佣金

$56,550
按揭保险费

$109,933

$50,398

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

VR实景

沙田好运中心枫林阁

thumb_up

💖有票有驚喜💖 沙田市中心 [ 凤凰楼 ] - 企理装修一房.

实

348 呎

@15,805

建

438 呎

@12,557

local_fire_department 至HIT directions_run 即走 verified 首置必买 flight_takeoff 移民急让

售$550 万

实

348 呎

@15,805

建

438 呎

@12,557

售$550 万

local_fire_department 至HIT directions_run 即走 verified 首置必买 flight_takeoff 移民急让

马鞍山雅涛居

thumb_up

高层海景市中心必睇之选

实

482 呎

@13,485

建

670 呎

@9,701

directions_run 即走 real_estate_agent 罕有放盘 hotel_class 楼王 local_offer 低水笋价

售$650 万

实

482 呎

@13,485

建

670 呎

@9,701

售$650 万

directions_run 即走 real_estate_agent 罕有放盘 hotel_class 楼王 local_offer 低水笋价

KOL实拍 VR实景

沙田滨景花园

thumb_up

间格实用三房套厕可即住

实

554 呎

@11,733

建

675 呎

@9,630

vpn_key 有匙即睇

售$650 万

实

554 呎

@11,733

建

675 呎

@9,630

售$650 万

vpn_key 有匙即睇

粉岭牵晴间第08座

thumb_up

牵晴间第08座

实

384 呎

@15,625

建

530 呎

@11,321

real_estate_agent 罕有放盘 hotel_class 楼王

售$600 万

实

384 呎

@15,625

建

530 呎

@11,321

售$600 万

real_estate_agent 罕有放盘 hotel_class 楼王

马鞍山嘉华星涛湾

thumb_up

靓装2房

实

492 呎

@12,602

建

678 呎

@9,145

local_fire_department 至HIT price_change 蚀让盘

售$620 万

实

492 呎

@12,602

建

678 呎

@9,145

售$620 万

local_fire_department 至HIT price_change 蚀让盘

西贡西沙路村屋 (Key)

thumb_up

西沙路村屋 (Key)

实

700 呎

@9,286

建

700 呎

@9,286

verified 首置必买

售$650 万

实

700 呎

@9,286

建

700 呎

@9,286

售$650 万

verified 首置必买

沙田富豪花园

thumb_up

罕有两房醉人河景新靓装放盘,必睇,快手得

实

465 呎

@13,011

建

680 呎

@8,897

local_fire_department 至HIT real_estate_agent 罕有放盘

售$605 万

实

465 呎

@13,011

建

680 呎

@8,897

售$605 万

local_fire_department 至HIT real_estate_agent 罕有放盘

油塘海傲湾

thumb_up

河景超靓高层有装修

实

261 呎

@24,138

local_fire_department 至HIT

售$630 万

实

261 呎

@24,138

售$630 万

local_fire_department 至HIT

大埔云滙新鸿基靓盘,智能化管理,高层1大房,靓装即住,欢迎参观

thumb_up

云滙****新鸿基靓盘,智能化管理,高层1大房,靓装即住,欢迎参观****

实

339 呎

@18,289

local_fire_department 至HIT directions_run 即走 verified 首置必买 pets 爱竉必选

售$620 万

实

339 呎

@18,289

售$620 万

local_fire_department 至HIT directions_run 即走 verified 首置必买 pets 爱竉必选

沙田荟荞

thumb_up

环景清幽,学生苜选,

实

254 呎

@22,441

price_change 蚀让盘

售$570 万

实

254 呎

@22,441

售$570 万

price_change 蚀让盘

沙田银禧花园

thumb_up

银禧花园

实

370 呎

@16,162

建

528 呎

@11,326

local_fire_department 至HIT

售$598 万

实

370 呎

@16,162

建

528 呎

@11,326

售$598 万

local_fire_department 至HIT

VR实景

沙田金禧花园

thumb_up

^大围市中心^ 两房推介^ 邻近大型购物商场THE WAI ^ 有匙即睇!

实

340 呎

@15,294

建

463 呎

@11,231

directions_run 即走 verified 首置必买 vpn_key 有匙即睇 flight_takeoff 移民急让

售$520 万

实

340 呎

@15,294

建

463 呎

@11,231

售$520 万

directions_run 即走 verified 首置必买 vpn_key 有匙即睇 flight_takeoff 移民急让

利率	15年	20年	25年	30年
1.000	$31,118	$23,912	$19,595	$16,723
1.500	$32,275	$25,090	$20,794	$17,944
2.000	$33,459	$26,303	$22,038	$19,218
2.500	$34,669	$27,552	$23,326	$20,544
3.000	$35,906	$28,836	$24,656	$21,921
3.500	$37,170	$30,155	$26,030	$23,348
4.000	$38,460	$31,508	$27,445	$24,823
4.125	$38,786	$31,851	$27,805	$25,199
4.500	$39,775	$32,894	$28,900	$26,345
5.000	$41,117	$34,314	$30,395	$27,912
5.500	$42,484	$35,766	$31,929	$29,522
6.000	$43,876	$37,250	$33,500	$31,173

每月供款$25,200

年期

30年

贷款金额

$5,199,433.2

總利息

$3,872,221

总贷款连利息

$9,071,654.2

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$17,873	$7,326	$25,199	$5,192,107
2	$17,848	$7,351	$25,199	$5,184,756
3	$17,823	$7,376	$25,199	$5,177,380
4	$17,797	$7,402	$25,199	$5,169,978
5	$17,772	$7,427	$25,199	$5,162,551
6	$17,746	$7,453	$25,199	$5,155,098
7	$17,721	$7,478	$25,199	$5,147,619
8	$17,695	$7,504	$25,199	$5,140,115
9	$17,669	$7,530	$25,199	$5,132,585
10	$17,643	$7,556	$25,199	$5,125,030
11	$17,617	$7,582	$25,199	$5,117,448
12	$17,591	$7,608	$25,199	$5,109,840

第1年供款共

$302,388

第1年利息

$212,795

第1年共還本金

$89,593

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$17,565	$7,634	$25,199	$5,102,206
14	$17,539	$7,660	$25,199	$5,094,546
15	$17,513	$7,687	$25,199	$5,086,859
16	$17,486	$7,713	$25,199	$5,079,146
17	$17,460	$7,739	$25,199	$5,071,407
18	$17,433	$7,766	$25,199	$5,063,641
19	$17,406	$7,793	$25,199	$5,055,848
20	$17,379	$7,820	$25,199	$5,048,029
21	$17,353	$7,846	$25,199	$5,040,182
22	$17,326	$7,873	$25,199	$5,032,309
23	$17,299	$7,900	$25,199	$5,024,408
24	$17,271	$7,928	$25,199	$5,016,481

第2年供款共

$302,388

第2年利息

$209,029

第2年共還本金

$93,360

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$17,244	$7,955	$25,199	$5,008,526
26	$17,217	$7,982	$25,199	$5,000,543
27	$17,189	$8,010	$25,199	$4,992,534
28	$17,162	$8,037	$25,199	$4,984,497
29	$17,134	$8,065	$25,199	$4,976,432
30	$17,106	$8,093	$25,199	$4,968,339
31	$17,079	$8,120	$25,199	$4,960,219
32	$17,051	$8,148	$25,199	$4,952,071
33	$17,023	$8,176	$25,199	$4,943,894
34	$16,995	$8,204	$25,199	$4,935,690
35	$16,966	$8,233	$25,199	$4,927,457
36	$16,938	$8,261	$25,199	$4,919,196

第3年供款共

$302,388

第3年利息

$205,104

第3年共還本金

$97,284

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$16,910	$8,289	$25,199	$4,910,907
38	$16,881	$8,318	$25,199	$4,902,589
39	$16,853	$8,346	$25,199	$4,894,243
40	$16,824	$8,375	$25,199	$4,885,868
41	$16,795	$8,404	$25,199	$4,877,464
42	$16,766	$8,433	$25,199	$4,869,031
43	$16,737	$8,462	$25,199	$4,860,569
44	$16,708	$8,491	$25,199	$4,852,079
45	$16,679	$8,520	$25,199	$4,843,559
46	$16,650	$8,549	$25,199	$4,835,009
47	$16,620	$8,579	$25,199	$4,826,431
48	$16,591	$8,608	$25,199	$4,817,822

第4年供款共

$302,388

第4年利息

$201,014

第4年共還本金

$101,374

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$16,561	$8,638	$25,199	$4,809,185
50	$16,532	$8,667	$25,199	$4,800,517
51	$16,502	$8,697	$25,199	$4,791,820
52	$16,472	$8,727	$25,199	$4,783,093
53	$16,442	$8,757	$25,199	$4,774,336
54	$16,412	$8,787	$25,199	$4,765,548
55	$16,382	$8,817	$25,199	$4,756,731
56	$16,351	$8,848	$25,199	$4,747,883
57	$16,321	$8,878	$25,199	$4,739,005
58	$16,290	$8,909	$25,199	$4,730,096
59	$16,260	$8,939	$25,199	$4,721,157
60	$16,229	$8,970	$25,199	$4,712,187

第5年供款共

$302,388

第5年利息

$196,753

第5年共還本金

$105,636

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$16,198	$9,001	$25,199	$4,703,186
62	$16,167	$9,032	$25,199	$4,694,154
63	$16,136	$9,063	$25,199	$4,685,091
64	$16,105	$9,094	$25,199	$4,675,997
65	$16,074	$9,125	$25,199	$4,666,872
66	$16,042	$9,157	$25,199	$4,657,715
67	$16,011	$9,188	$25,199	$4,648,527
68	$15,979	$9,220	$25,199	$4,639,307
69	$15,948	$9,251	$25,199	$4,630,056
70	$15,916	$9,283	$25,199	$4,620,773
71	$15,884	$9,315	$25,199	$4,611,457
72	$15,852	$9,347	$25,199	$4,602,110

第6年供款共

$302,388

第6年利息

$192,312

第6年共還本金

$110,076

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$15,820	$9,379	$25,199	$4,592,731
74	$15,788	$9,412	$25,199	$4,583,319
75	$15,755	$9,444	$25,199	$4,573,876
76	$15,723	$9,476	$25,199	$4,564,399
77	$15,690	$9,509	$25,199	$4,554,890
78	$15,657	$9,542	$25,199	$4,545,349
79	$15,625	$9,574	$25,199	$4,535,774
80	$15,592	$9,607	$25,199	$4,526,167
81	$15,559	$9,640	$25,199	$4,516,527
82	$15,526	$9,673	$25,199	$4,506,853
83	$15,492	$9,707	$25,199	$4,497,146
84	$15,459	$9,740	$25,199	$4,487,406

第7年供款共

$302,388

第7年利息

$187,685

第7年共還本金

$114,704

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$15,425	$9,774	$25,199	$4,477,633
86	$15,392	$9,807	$25,199	$4,467,826
87	$15,358	$9,841	$25,199	$4,457,985
88	$15,324	$9,875	$25,199	$4,448,110
89	$15,290	$9,909	$25,199	$4,438,201
90	$15,256	$9,943	$25,199	$4,428,259
91	$15,222	$9,977	$25,199	$4,418,282
92	$15,188	$10,011	$25,199	$4,408,271
93	$15,153	$10,046	$25,199	$4,398,225
94	$15,119	$10,080	$25,199	$4,388,145
95	$15,084	$10,115	$25,199	$4,378,030
96	$15,049	$10,150	$25,199	$4,367,880

第8年供款共

$302,388

第8年利息

$182,863

第8年共還本金

$119,526

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$15,015	$10,184	$25,199	$4,357,696
98	$14,980	$10,219	$25,199	$4,347,477
99	$14,944	$10,255	$25,199	$4,337,222
100	$14,909	$10,290	$25,199	$4,326,932
101	$14,874	$10,325	$25,199	$4,316,607
102	$14,838	$10,361	$25,199	$4,306,246
103	$14,803	$10,396	$25,199	$4,295,850
104	$14,767	$10,432	$25,199	$4,285,418
105	$14,731	$10,468	$25,199	$4,274,950
106	$14,695	$10,504	$25,199	$4,264,446
107	$14,659	$10,540	$25,199	$4,253,906
108	$14,623	$10,576	$25,199	$4,243,330

第9年供款共

$302,388

第9年利息

$177,838

第9年共還本金

$124,551

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$14,586	$10,613	$25,199	$4,232,717
110	$14,550	$10,649	$25,199	$4,222,068
111	$14,513	$10,686	$25,199	$4,211,382
112	$14,477	$10,722	$25,199	$4,200,660
113	$14,440	$10,759	$25,199	$4,189,901
114	$14,403	$10,796	$25,199	$4,179,104
115	$14,366	$10,833	$25,199	$4,168,271
116	$14,328	$10,871	$25,199	$4,157,400
117	$14,291	$10,908	$25,199	$4,146,493
118	$14,254	$10,945	$25,199	$4,135,547
119	$14,216	$10,983	$25,199	$4,124,564
120	$14,178	$11,021	$25,199	$4,113,543

第10年供款共

$302,388

第10年利息

$172,602

第10年共還本金

$129,787

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$14,140	$11,059	$25,199	$4,102,484
122	$14,102	$11,097	$25,199	$4,091,388
123	$14,064	$11,135	$25,199	$4,080,253
124	$14,026	$11,173	$25,199	$4,069,080
125	$13,987	$11,212	$25,199	$4,057,868
126	$13,949	$11,250	$25,199	$4,046,618
127	$13,910	$11,289	$25,199	$4,035,329
128	$13,871	$11,328	$25,199	$4,024,001
129	$13,833	$11,367	$25,199	$4,012,635
130	$13,793	$11,406	$25,199	$4,001,229
131	$13,754	$11,445	$25,199	$3,989,784
132	$13,715	$11,484	$25,199	$3,978,300

第11年供款共

$302,388

第11年利息

$167,146

第11年共還本金

$135,243

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$13,675	$11,524	$25,199	$3,966,777
134	$13,636	$11,563	$25,199	$3,955,213
135	$13,596	$11,603	$25,199	$3,943,610
136	$13,556	$11,643	$25,199	$3,931,968
137	$13,516	$11,683	$25,199	$3,920,285
138	$13,476	$11,723	$25,199	$3,908,562
139	$13,436	$11,763	$25,199	$3,896,798
140	$13,395	$11,804	$25,199	$3,884,994
141	$13,355	$11,844	$25,199	$3,873,150
142	$13,314	$11,885	$25,199	$3,861,265
143	$13,273	$11,926	$25,199	$3,849,339
144	$13,232	$11,967	$25,199	$3,837,372

第12年供款共

$302,388

第12年利息

$161,460

第12年共還本金

$140,928

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$13,191	$12,008	$25,199	$3,825,364
146	$13,150	$12,049	$25,199	$3,813,315
147	$13,108	$12,091	$25,199	$3,801,224
148	$13,067	$12,132	$25,199	$3,789,092
149	$13,025	$12,174	$25,199	$3,776,918
150	$12,983	$12,216	$25,199	$3,764,702
151	$12,941	$12,258	$25,199	$3,752,444
152	$12,899	$12,300	$25,199	$3,740,144
153	$12,857	$12,342	$25,199	$3,727,802
154	$12,814	$12,385	$25,199	$3,715,417
155	$12,772	$12,427	$25,199	$3,702,990
156	$12,729	$12,470	$25,199	$3,690,519

第13年供款共

$302,388

第13年利息

$155,536

第13年共還本金

$146,853

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$12,686	$12,513	$25,199	$3,678,007
158	$12,643	$12,556	$25,199	$3,665,451
159	$12,600	$12,599	$25,199	$3,652,852
160	$12,557	$12,642	$25,199	$3,640,209
161	$12,513	$12,686	$25,199	$3,627,523
162	$12,470	$12,729	$25,199	$3,614,794
163	$12,426	$12,773	$25,199	$3,602,021
164	$12,382	$12,817	$25,199	$3,589,204
165	$12,338	$12,861	$25,199	$3,576,343
166	$12,294	$12,905	$25,199	$3,563,437
167	$12,249	$12,950	$25,199	$3,550,488
168	$12,205	$12,994	$25,199	$3,537,493

第14年供款共

$302,388

第14年利息

$149,362

第14年共還本金

$153,026

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$12,160	$13,039	$25,199	$3,524,454
170	$12,115	$13,084	$25,199	$3,511,371
171	$12,070	$13,129	$25,199	$3,498,242
172	$12,025	$13,174	$25,199	$3,485,068
173	$11,980	$13,219	$25,199	$3,471,849
174	$11,934	$13,265	$25,199	$3,458,584
175	$11,889	$13,310	$25,199	$3,445,274
176	$11,843	$13,356	$25,199	$3,431,918
177	$11,797	$13,402	$25,199	$3,418,517
178	$11,751	$13,448	$25,199	$3,405,069
179	$11,705	$13,494	$25,199	$3,391,575
180	$11,659	$13,541	$25,199	$3,378,034

第15年供款共

$302,388

第15年利息

$142,929

第15年共還本金

$159,459

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$11,612	$13,587	$25,199	$3,364,447
182	$11,565	$13,634	$25,199	$3,350,813
183	$11,518	$13,681	$25,199	$3,337,133
184	$11,471	$13,728	$25,199	$3,323,405
185	$11,424	$13,775	$25,199	$3,309,630
186	$11,377	$13,822	$25,199	$3,295,808
187	$11,329	$13,870	$25,199	$3,281,938
188	$11,282	$13,917	$25,199	$3,268,021
189	$11,234	$13,965	$25,199	$3,254,056
190	$11,186	$14,013	$25,199	$3,240,042
191	$11,138	$14,061	$25,199	$3,225,981
192	$11,089	$14,110	$25,199	$3,211,871

第16年供款共

$302,388

第16年利息

$136,226

第16年共還本金

$166,163

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$11,041	$14,158	$25,199	$3,197,713
194	$10,992	$14,207	$25,199	$3,183,506
195	$10,943	$14,256	$25,199	$3,169,250
196	$10,894	$14,305	$25,199	$3,154,946
197	$10,845	$14,354	$25,199	$3,140,592
198	$10,796	$14,403	$25,199	$3,126,189
199	$10,746	$14,453	$25,199	$3,111,736
200	$10,697	$14,502	$25,199	$3,097,233
201	$10,647	$14,552	$25,199	$3,082,681
202	$10,597	$14,602	$25,199	$3,068,079
203	$10,547	$14,653	$25,199	$3,053,426
204	$10,496	$14,703	$25,199	$3,038,723

第17年供款共

$302,388

第17年利息

$129,240

第17年共還本金

$173,148

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$10,446	$14,753	$25,199	$3,023,970
206	$10,395	$14,804	$25,199	$3,009,166
207	$10,344	$14,855	$25,199	$2,994,311
208	$10,293	$14,906	$25,199	$2,979,405
209	$10,242	$14,957	$25,199	$2,964,447
210	$10,190	$15,009	$25,199	$2,949,439
211	$10,139	$15,060	$25,199	$2,934,378
212	$10,087	$15,112	$25,199	$2,919,266
213	$10,035	$15,164	$25,199	$2,904,102
214	$9,983	$15,216	$25,199	$2,888,886
215	$9,931	$15,268	$25,199	$2,873,617
216	$9,878	$15,321	$25,199	$2,858,296

第18年供款共

$302,388

第18年利息

$121,962

第18年共還本金

$180,427

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$9,825	$15,374	$25,199	$2,842,923
218	$9,773	$15,426	$25,199	$2,827,496
219	$9,720	$15,480	$25,199	$2,812,017
220	$9,666	$15,533	$25,199	$2,796,484
221	$9,613	$15,586	$25,199	$2,780,898
222	$9,559	$15,640	$25,199	$2,765,258
223	$9,506	$15,693	$25,199	$2,749,565
224	$9,452	$15,747	$25,199	$2,733,817
225	$9,397	$15,802	$25,199	$2,718,016
226	$9,343	$15,856	$25,199	$2,702,160
227	$9,289	$15,910	$25,199	$2,686,250
228	$9,234	$15,965	$25,199	$2,670,284

第19年供款共

$302,388

第19年利息

$114,377

第19年共還本金

$188,012

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$9,179	$16,020	$25,199	$2,654,265
230	$9,124	$16,075	$25,199	$2,638,190
231	$9,069	$16,130	$25,199	$2,622,059
232	$9,013	$16,186	$25,199	$2,605,874
233	$8,958	$16,241	$25,199	$2,589,632
234	$8,902	$16,297	$25,199	$2,573,335
235	$8,846	$16,353	$25,199	$2,556,982
236	$8,790	$16,409	$25,199	$2,540,572
237	$8,733	$16,466	$25,199	$2,524,107
238	$8,677	$16,522	$25,199	$2,507,584
239	$8,620	$16,579	$25,199	$2,491,005
240	$8,563	$16,636	$25,199	$2,474,369

第20年供款共

$302,388

第20年利息

$106,473

第20年共還本金

$195,916

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$8,506	$16,693	$25,199	$2,457,675
242	$8,448	$16,751	$25,199	$2,440,925
243	$8,391	$16,808	$25,199	$2,424,116
244	$8,333	$16,866	$25,199	$2,407,250
245	$8,275	$16,924	$25,199	$2,390,326
246	$8,217	$16,982	$25,199	$2,373,344
247	$8,158	$17,041	$25,199	$2,356,303
248	$8,100	$17,099	$25,199	$2,339,204
249	$8,041	$17,158	$25,199	$2,322,046
250	$7,982	$17,217	$25,199	$2,304,829
251	$7,923	$17,276	$25,199	$2,287,553
252	$7,863	$17,336	$25,199	$2,270,217

第21年供款共

$302,388

第21年利息

$98,237

第21年共還本金

$204,152

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$7,804	$17,395	$25,199	$2,252,822
254	$7,744	$17,455	$25,199	$2,235,367
255	$7,684	$17,515	$25,199	$2,217,852
256	$7,624	$17,575	$25,199	$2,200,277
257	$7,563	$17,636	$25,199	$2,182,641
258	$7,503	$17,696	$25,199	$2,164,945
259	$7,442	$17,757	$25,199	$2,147,188
260	$7,381	$17,818	$25,199	$2,129,370
261	$7,320	$17,879	$25,199	$2,111,490
262	$7,258	$17,941	$25,199	$2,093,550
263	$7,197	$18,002	$25,199	$2,075,547
264	$7,135	$18,064	$25,199	$2,057,483

第22年供款共

$302,388

第22年利息

$89,654

第22年共還本金

$212,734

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$7,073	$18,126	$25,199	$2,039,356
266	$7,010	$18,189	$25,199	$2,021,168
267	$6,948	$18,251	$25,199	$2,002,916
268	$6,885	$18,314	$25,199	$1,984,602
269	$6,822	$18,377	$25,199	$1,966,225
270	$6,759	$18,440	$25,199	$1,947,785
271	$6,696	$18,504	$25,199	$1,929,282
272	$6,632	$18,567	$25,199	$1,910,715
273	$6,568	$18,631	$25,199	$1,892,084
274	$6,504	$18,695	$25,199	$1,873,389
275	$6,440	$18,759	$25,199	$1,854,629
276	$6,375	$18,824	$25,199	$1,835,806

第23年供款共

$302,388

第23年利息

$80,711

第23年共還本金

$221,677

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$6,311	$18,888	$25,199	$1,816,917
278	$6,246	$18,953	$25,199	$1,797,964
279	$6,181	$19,019	$25,199	$1,778,945
280	$6,115	$19,084	$25,199	$1,759,861
281	$6,050	$19,150	$25,199	$1,740,712
282	$5,984	$19,215	$25,199	$1,721,496
283	$5,918	$19,281	$25,199	$1,702,215
284	$5,851	$19,348	$25,199	$1,682,867
285	$5,785	$19,414	$25,199	$1,663,453
286	$5,718	$19,481	$25,199	$1,643,972
287	$5,651	$19,548	$25,199	$1,624,424
288	$5,584	$19,615	$25,199	$1,604,809

第24年供款共

$302,388

第24年利息

$71,392

第24年共還本金

$230,996

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$5,517	$19,683	$25,199	$1,585,127
290	$5,449	$19,750	$25,199	$1,565,377
291	$5,381	$19,818	$25,199	$1,545,559
292	$5,313	$19,886	$25,199	$1,525,672
293	$5,244	$19,955	$25,199	$1,505,718
294	$5,176	$20,023	$25,199	$1,485,695
295	$5,107	$20,092	$25,199	$1,465,603
296	$5,038	$20,161	$25,199	$1,445,442
297	$4,969	$20,230	$25,199	$1,425,211
298	$4,899	$20,300	$25,199	$1,404,911
299	$4,829	$20,370	$25,199	$1,384,542
300	$4,759	$20,440	$25,199	$1,364,102

第25年供款共

$302,388

第25年利息

$61,681

第25年共還本金

$240,707

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$4,689	$20,510	$25,199	$1,343,592
302	$4,619	$20,580	$25,199	$1,323,012
303	$4,548	$20,651	$25,199	$1,302,361
304	$4,477	$20,722	$25,199	$1,281,638
305	$4,406	$20,793	$25,199	$1,260,845
306	$4,334	$20,865	$25,199	$1,239,980
307	$4,262	$20,937	$25,199	$1,219,044
308	$4,190	$21,009	$25,199	$1,198,035
309	$4,118	$21,081	$25,199	$1,176,954
310	$4,046	$21,153	$25,199	$1,155,801
311	$3,973	$21,226	$25,199	$1,134,575
312	$3,900	$21,299	$25,199	$1,113,276

第26年供款共

$302,388

第26年利息

$51,562

第26年共還本金

$250,826

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$3,827	$21,372	$25,199	$1,091,904
314	$3,753	$21,446	$25,199	$1,070,458
315	$3,680	$21,519	$25,199	$1,048,939
316	$3,606	$21,593	$25,199	$1,027,346
317	$3,532	$21,668	$25,199	$1,005,678
318	$3,457	$21,742	$25,199	$983,936
319	$3,382	$21,817	$25,199	$962,119
320	$3,307	$21,892	$25,199	$940,227
321	$3,232	$21,967	$25,199	$918,260
322	$3,157	$22,043	$25,199	$896,218
323	$3,081	$22,118	$25,199	$874,100
324	$3,005	$22,194	$25,199	$851,905

第27年供款共

$302,388

第27年利息

$41,018

第27年共還本金

$261,371

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$2,928	$22,271	$25,199	$829,635
326	$2,852	$22,347	$25,199	$807,288
327	$2,775	$22,424	$25,199	$784,864
328	$2,698	$22,501	$25,199	$762,363
329	$2,621	$22,578	$25,199	$739,784
330	$2,543	$22,656	$25,199	$717,128
331	$2,465	$22,734	$25,199	$694,394
332	$2,387	$22,812	$25,199	$671,582
333	$2,309	$22,890	$25,199	$648,692
334	$2,230	$22,969	$25,199	$625,722
335	$2,151	$23,048	$25,199	$602,674
336	$2,072	$23,127	$25,199	$579,547

第28年供款共

$302,388

第28年利息

$30,030

第28年共還本金

$272,358

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$1,992	$23,207	$25,199	$556,340
338	$1,912	$23,287	$25,199	$533,054
339	$1,832	$23,367	$25,199	$509,687
340	$1,752	$23,447	$25,199	$486,240
341	$1,671	$23,528	$25,199	$462,712
342	$1,591	$23,608	$25,199	$439,104
343	$1,509	$23,690	$25,199	$415,414
344	$1,428	$23,771	$25,199	$391,643
345	$1,346	$23,853	$25,199	$367,790
346	$1,264	$23,935	$25,199	$343,856
347	$1,182	$24,017	$25,199	$319,839
348	$1,099	$24,100	$25,199	$295,739

第29年供款共

$302,388

第29年利息

$18,580

第29年共還本金

$283,808

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$1,017	$24,182	$25,199	$271,557
350	$933	$24,266	$25,199	$247,291
351	$850	$24,349	$25,199	$222,942
352	$766	$24,433	$25,199	$198,509
353	$682	$24,517	$25,199	$173,993
354	$598	$24,601	$25,199	$149,392
355	$514	$24,686	$25,199	$124,706
356	$429	$24,770	$25,199	$99,936
357	$344	$24,856	$25,199	$75,080
358	$258	$24,941	$25,199	$50,139
359	$172	$25,027	$25,199	$25,113
360	$86	$25,113	$25,199	$0

第30年供款共

$302,388

第30年利息

$6,649

第30年共還本金

$295,739

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$9,830,942

免责声明

笋盘推介

按揭保险费
info