楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$110,225

借款月供 $534 , 共加借HK$110,225

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$9,856,992

每月供款
$25,266

首期

$567,000

总贷款额

$5,213,225

總利息

$3,882,493

印花税

$127,575

其他

$66,700

置业成本总预算

HK$761,275

$50,532

置业成本总预算

HK$761,275

首期

$567,000
印花税

$127,575
- AVD
  
  $127,575
律师费

$ 10,000
代理佣金

$56,700
按揭保险费

$110,225

$50,532

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

马鞍山新港城 K座

thumb_up

铁路上盖落楼商场新装修 2房好用好住

实

338 呎

@16,272

建

457 呎

@12,035

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 verified 首置必买

售$550 万

实

338 呎

@16,272

建

457 呎

@12,035

售$550 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 verified 首置必买

沙田珀玥

thumb_up

**3线铁路,大围市中心楼龄新欢迎约睇**

实

227 呎

@22,026

local_fire_department 至HIT

售$500 万

实

227 呎

@22,026

售$500 万

local_fire_department 至HIT

VR实景

粉岭花都广场第07座

thumb_up

【世纪21奇丰换楼推介】政府撤辣放宽按揭换楼很轻松

实

526 呎

@10,646

建

710 呎

@7,887

local_fire_department 至HIT

售$560 万

实

526 呎

@10,646

建

710 呎

@7,887

售$560 万

local_fire_department 至HIT

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

马鞍山新港城

thumb_up

【4期马鞍山站物业上盖2房激减盘】

实

363 呎

@14,545

建

489 呎

@10,798

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

售$528 万

实

363 呎

@14,545

建

489 呎

@10,798

售$528 万

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

VR实景

粉岭碧湖花园第07座

thumb_up

碧湖花园第07座

实

441 呎

@12,245

建

572 呎

@9,441

real_estate_agent 罕有放盘

售$540 万

实

441 呎

@12,245

建

572 呎

@9,441

售$540 万

real_estate_agent 罕有放盘

沙田沙田第一城第01期第12座

thumb_up

第一城3房租

实

515 呎

@11,942

建

605 呎

@10,165

local_fire_department 至HIT

售$615 万

实

515 呎

@11,942

建

605 呎

@10,165

售$615 万

local_fire_department 至HIT

粉岭粉岭名都

thumb_up

粉岭名都

实

454 呎

@13,150

建

608 呎

@9,819

售$597 万

实

454 呎

@13,150

建

608 呎

@9,819

售$597 万

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

西贡大环村 2房中层靓景

thumb_up

大环村 2房中层靓景

建

700 呎

@9,286

real_estate_agent 罕有放盘

售$650 万

建

700 呎

@9,286

售$650 万

real_estate_agent 罕有放盘

马鞍山新港城 D座

thumb_up

新港城东南山景, 全屋靓装2房, 收租之选

实

321 呎

@15,265

建

406 呎

@12,069

local_fire_department 至HIT

售$490 万

实

321 呎

@15,265

建

406 呎

@12,069

售$490 万

local_fire_department 至HIT

沙田金狮花园

thumb_up

金狮花园极高层^企理装修^实用335实盘约睇

实

335 呎

@14,328

建

530 呎

@9,057

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 hotel_class 楼王

售$480 万

实

335 呎

@14,328

建

530 呎

@9,057

售$480 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 hotel_class 楼王

利率	15年	20年	25年	30年
1.000	$31,201	$23,975	$19,647	$16,768
1.500	$32,361	$25,156	$20,850	$17,992
2.000	$33,548	$26,373	$22,096	$19,269
2.500	$34,761	$27,625	$23,387	$20,599
3.000	$36,002	$28,912	$24,722	$21,979
3.500	$37,268	$30,235	$26,099	$23,410
4.000	$38,562	$31,591	$27,517	$24,889
4.125	$38,889	$31,936	$27,878	$25,266
4.500	$39,881	$32,981	$28,977	$26,415
5.000	$41,226	$34,405	$30,476	$27,986
5.500	$42,596	$35,861	$32,014	$29,600
6.000	$43,992	$37,349	$33,589	$31,256

每月供款$25,266

年期

30年

贷款金额

$5,213,224.8

總利息

$3,882,493

总贷款连利息

$9,095,717.8

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$17,920	$7,345	$25,266	$5,205,879
2	$17,895	$7,371	$25,266	$5,198,509
3	$17,870	$7,396	$25,266	$5,191,113
4	$17,844	$7,421	$25,266	$5,183,691
5	$17,819	$7,447	$25,266	$5,176,244
6	$17,793	$7,473	$25,266	$5,168,772
7	$17,768	$7,498	$25,266	$5,161,274
8	$17,742	$7,524	$25,266	$5,153,750
9	$17,716	$7,550	$25,266	$5,146,200
10	$17,690	$7,576	$25,266	$5,138,624
11	$17,664	$7,602	$25,266	$5,131,022
12	$17,638	$7,628	$25,266	$5,123,394

第1年供款共

$303,191

第1年利息

$213,360

第1年共還本金

$89,831

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$17,612	$7,654	$25,266	$5,115,740
14	$17,585	$7,681	$25,266	$5,108,059
15	$17,559	$7,707	$25,266	$5,100,352
16	$17,532	$7,733	$25,266	$5,092,619
17	$17,506	$7,760	$25,266	$5,084,859
18	$17,479	$7,787	$25,266	$5,077,072
19	$17,452	$7,813	$25,266	$5,069,259
20	$17,426	$7,840	$25,266	$5,061,419
21	$17,399	$7,867	$25,266	$5,053,551
22	$17,372	$7,894	$25,266	$5,045,657
23	$17,344	$7,921	$25,266	$5,037,736
24	$17,317	$7,949	$25,266	$5,029,787

第2年供款共

$303,191

第2年利息

$209,583

第2年共還本金

$93,607

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$17,290	$7,976	$25,266	$5,021,811
26	$17,262	$8,003	$25,266	$5,013,807
27	$17,235	$8,031	$25,266	$5,005,777
28	$17,207	$8,059	$25,266	$4,997,718
29	$17,180	$8,086	$25,266	$4,989,632
30	$17,152	$8,114	$25,266	$4,981,518
31	$17,124	$8,142	$25,266	$4,973,376
32	$17,096	$8,170	$25,266	$4,965,206
33	$17,068	$8,198	$25,266	$4,957,008
34	$17,040	$8,226	$25,266	$4,948,782
35	$17,011	$8,254	$25,266	$4,940,527
36	$16,983	$8,283	$25,266	$4,932,245

第3年供款共

$303,191

第3年利息

$205,648

第3年共還本金

$97,542

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$16,955	$8,311	$25,266	$4,923,933
38	$16,926	$8,340	$25,266	$4,915,593
39	$16,897	$8,369	$25,266	$4,907,225
40	$16,869	$8,397	$25,266	$4,898,828
41	$16,840	$8,426	$25,266	$4,890,401
42	$16,811	$8,455	$25,266	$4,881,946
43	$16,782	$8,484	$25,266	$4,873,462
44	$16,753	$8,513	$25,266	$4,864,949
45	$16,723	$8,543	$25,266	$4,856,406
46	$16,694	$8,572	$25,266	$4,847,834
47	$16,664	$8,601	$25,266	$4,839,233
48	$16,635	$8,631	$25,266	$4,830,602

第4年供款共

$303,191

第4年利息

$201,548

第4年共還本金

$101,643

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$16,605	$8,661	$25,266	$4,821,941
50	$16,575	$8,690	$25,266	$4,813,251
51	$16,546	$8,720	$25,266	$4,804,530
52	$16,516	$8,750	$25,266	$4,795,780
53	$16,485	$8,780	$25,266	$4,787,000
54	$16,455	$8,811	$25,266	$4,778,189
55	$16,425	$8,841	$25,266	$4,769,348
56	$16,395	$8,871	$25,266	$4,760,477
57	$16,364	$8,902	$25,266	$4,751,575
58	$16,334	$8,932	$25,266	$4,742,643
59	$16,303	$8,963	$25,266	$4,733,680
60	$16,272	$8,994	$25,266	$4,724,686

第5年供款共

$303,191

第5年利息

$197,275

第5年共還本金

$105,916

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$16,241	$9,025	$25,266	$4,715,661
62	$16,210	$9,056	$25,266	$4,706,605
63	$16,179	$9,087	$25,266	$4,697,518
64	$16,148	$9,118	$25,266	$4,688,400
65	$16,116	$9,150	$25,266	$4,679,251
66	$16,085	$9,181	$25,266	$4,670,070
67	$16,053	$9,213	$25,266	$4,660,857
68	$16,022	$9,244	$25,266	$4,651,613
69	$15,990	$9,276	$25,266	$4,642,337
70	$15,958	$9,308	$25,266	$4,633,029
71	$15,926	$9,340	$25,266	$4,623,689
72	$15,894	$9,372	$25,266	$4,614,317

第6年供款共

$303,191

第6年利息

$192,822

第6年共還本金

$110,368

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$15,862	$9,404	$25,266	$4,604,913
74	$15,829	$9,436	$25,266	$4,595,477
75	$15,797	$9,469	$25,266	$4,586,008
76	$15,764	$9,501	$25,266	$4,576,506
77	$15,732	$9,534	$25,266	$4,566,972
78	$15,699	$9,567	$25,266	$4,557,405
79	$15,666	$9,600	$25,266	$4,547,806
80	$15,633	$9,633	$25,266	$4,538,173
81	$15,600	$9,666	$25,266	$4,528,507
82	$15,567	$9,699	$25,266	$4,518,808
83	$15,533	$9,732	$25,266	$4,509,075
84	$15,500	$9,766	$25,266	$4,499,309

第7年供款共

$303,191

第7年利息

$188,182

第7年共還本金

$115,008

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$15,466	$9,800	$25,266	$4,489,510
86	$15,433	$9,833	$25,266	$4,479,677
87	$15,399	$9,867	$25,266	$4,469,810
88	$15,365	$9,901	$25,266	$4,459,909
89	$15,331	$9,935	$25,266	$4,449,974
90	$15,297	$9,969	$25,266	$4,440,005
91	$15,263	$10,003	$25,266	$4,430,001
92	$15,228	$10,038	$25,266	$4,419,964
93	$15,194	$10,072	$25,266	$4,409,891
94	$15,159	$10,107	$25,266	$4,399,784
95	$15,124	$10,142	$25,266	$4,389,643
96	$15,089	$10,176	$25,266	$4,379,466

第8年供款共

$303,191

第8年利息

$183,348

第8年共還本金

$119,843

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$15,054	$10,211	$25,266	$4,369,255
98	$15,019	$10,247	$25,266	$4,359,008
99	$14,984	$10,282	$25,266	$4,348,726
100	$14,949	$10,317	$25,266	$4,338,409
101	$14,913	$10,353	$25,266	$4,328,057
102	$14,878	$10,388	$25,266	$4,317,669
103	$14,842	$10,424	$25,266	$4,307,245
104	$14,806	$10,460	$25,266	$4,296,785
105	$14,770	$10,496	$25,266	$4,286,289
106	$14,734	$10,532	$25,266	$4,275,758
107	$14,698	$10,568	$25,266	$4,265,190
108	$14,662	$10,604	$25,266	$4,254,585

第9年供款共

$303,191

第9年利息

$178,310

第9年共還本金

$124,881

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$14,625	$10,641	$25,266	$4,243,945
110	$14,589	$10,677	$25,266	$4,233,267
111	$14,552	$10,714	$25,266	$4,222,553
112	$14,515	$10,751	$25,266	$4,211,802
113	$14,478	$10,788	$25,266	$4,201,015
114	$14,441	$10,825	$25,266	$4,190,190
115	$14,404	$10,862	$25,266	$4,179,328
116	$14,366	$10,899	$25,266	$4,168,428
117	$14,329	$10,937	$25,266	$4,157,491
118	$14,291	$10,975	$25,266	$4,146,517
119	$14,254	$11,012	$25,266	$4,135,504
120	$14,216	$11,050	$25,266	$4,124,454

第10年供款共

$303,191

第10年利息

$173,060

第10年共還本金

$130,131

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$14,178	$11,088	$25,266	$4,113,366
122	$14,140	$11,126	$25,266	$4,102,240
123	$14,101	$11,164	$25,266	$4,091,076
124	$14,063	$11,203	$25,266	$4,079,873
125	$14,025	$11,241	$25,266	$4,068,632
126	$13,986	$11,280	$25,266	$4,057,352
127	$13,947	$11,319	$25,266	$4,046,033
128	$13,908	$11,358	$25,266	$4,034,675
129	$13,869	$11,397	$25,266	$4,023,279
130	$13,830	$11,436	$25,266	$4,011,843
131	$13,791	$11,475	$25,266	$4,000,367
132	$13,751	$11,515	$25,266	$3,988,853

第11年供款共

$303,191

第11年利息

$167,589

第11年共還本金

$135,601

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$13,712	$11,554	$25,266	$3,977,299
134	$13,672	$11,594	$25,266	$3,965,705
135	$13,632	$11,634	$25,266	$3,954,071
136	$13,592	$11,674	$25,266	$3,942,397
137	$13,552	$11,714	$25,266	$3,930,683
138	$13,512	$11,754	$25,266	$3,918,929
139	$13,471	$11,795	$25,266	$3,907,135
140	$13,431	$11,835	$25,266	$3,895,300
141	$13,390	$11,876	$25,266	$3,883,424
142	$13,349	$11,917	$25,266	$3,871,507
143	$13,308	$11,958	$25,266	$3,859,550
144	$13,267	$11,999	$25,266	$3,847,551

第12年供款共

$303,191

第12年利息

$161,889

第12年共還本金

$141,302

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$13,226	$12,040	$25,266	$3,835,511
146	$13,185	$12,081	$25,266	$3,823,430
147	$13,143	$12,123	$25,266	$3,811,307
148	$13,101	$12,165	$25,266	$3,799,142
149	$13,060	$12,206	$25,266	$3,786,936
150	$13,018	$12,248	$25,266	$3,774,688
151	$12,975	$12,290	$25,266	$3,762,397
152	$12,933	$12,333	$25,266	$3,750,065
153	$12,891	$12,375	$25,266	$3,737,690
154	$12,848	$12,418	$25,266	$3,725,272
155	$12,806	$12,460	$25,266	$3,712,812
156	$12,763	$12,503	$25,266	$3,700,309

第13年供款共

$303,191

第13年利息

$155,948

第13年共還本金

$147,242

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$12,720	$12,546	$25,266	$3,687,763
158	$12,677	$12,589	$25,266	$3,675,173
159	$12,633	$12,632	$25,266	$3,662,541
160	$12,590	$12,676	$25,266	$3,649,865
161	$12,546	$12,719	$25,266	$3,637,146
162	$12,503	$12,763	$25,266	$3,624,382
163	$12,459	$12,807	$25,266	$3,611,575
164	$12,415	$12,851	$25,266	$3,598,724
165	$12,371	$12,895	$25,266	$3,585,829
166	$12,326	$12,940	$25,266	$3,572,889
167	$12,282	$12,984	$25,266	$3,559,905
168	$12,237	$13,029	$25,266	$3,546,877

第14年供款共

$303,191

第14年利息

$149,758

第14年共還本金

$153,432

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$12,192	$13,073	$25,266	$3,533,803
170	$12,147	$13,118	$25,266	$3,520,685
171	$12,102	$13,164	$25,266	$3,507,521
172	$12,057	$13,209	$25,266	$3,494,312
173	$12,012	$13,254	$25,266	$3,481,058
174	$11,966	$13,300	$25,266	$3,467,758
175	$11,920	$13,345	$25,266	$3,454,413
176	$11,875	$13,391	$25,266	$3,441,022
177	$11,829	$13,437	$25,266	$3,427,584
178	$11,782	$13,484	$25,266	$3,414,101
179	$11,736	$13,530	$25,266	$3,400,571
180	$11,689	$13,576	$25,266	$3,386,994

第15年供款共

$303,191

第15年利息

$143,308

第15年共還本金

$159,882

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$11,643	$13,623	$25,266	$3,373,371
182	$11,596	$13,670	$25,266	$3,359,701
183	$11,549	$13,717	$25,266	$3,345,984
184	$11,502	$13,764	$25,266	$3,332,220
185	$11,455	$13,811	$25,266	$3,318,409
186	$11,407	$13,859	$25,266	$3,304,550
187	$11,359	$13,906	$25,266	$3,290,644
188	$11,312	$13,954	$25,266	$3,276,689
189	$11,264	$14,002	$25,266	$3,262,687
190	$11,215	$14,050	$25,266	$3,248,637
191	$11,167	$14,099	$25,266	$3,234,538
192	$11,119	$14,147	$25,266	$3,220,391

第16年供款共

$303,191

第16年利息

$136,587

第16年共還本金

$166,603

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$11,070	$14,196	$25,266	$3,206,195
194	$11,021	$14,245	$25,266	$3,191,951
195	$10,972	$14,294	$25,266	$3,177,657
196	$10,923	$14,343	$25,266	$3,163,314
197	$10,874	$14,392	$25,266	$3,148,922
198	$10,824	$14,441	$25,266	$3,134,481
199	$10,775	$14,491	$25,266	$3,119,990
200	$10,725	$14,541	$25,266	$3,105,449
201	$10,675	$14,591	$25,266	$3,090,858
202	$10,625	$14,641	$25,266	$3,076,217
203	$10,574	$14,691	$25,266	$3,061,526
204	$10,524	$14,742	$25,266	$3,046,784

第17年供款共

$303,191

第17年利息

$129,583

第17年共還本金

$173,607

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$10,473	$14,793	$25,266	$3,031,991
206	$10,422	$14,843	$25,266	$3,017,148
207	$10,371	$14,894	$25,266	$3,002,253
208	$10,320	$14,946	$25,266	$2,987,308
209	$10,269	$14,997	$25,266	$2,972,311
210	$10,217	$15,049	$25,266	$2,957,262
211	$10,166	$15,100	$25,266	$2,942,162
212	$10,114	$15,152	$25,266	$2,927,010
213	$10,062	$15,204	$25,266	$2,911,805
214	$10,009	$15,257	$25,266	$2,896,549
215	$9,957	$15,309	$25,266	$2,881,240
216	$9,904	$15,362	$25,266	$2,865,878

第18年供款共

$303,191

第18年利息

$122,285

第18年共還本金

$180,906

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$9,851	$15,414	$25,266	$2,850,464
218	$9,798	$15,467	$25,266	$2,834,996
219	$9,745	$15,521	$25,266	$2,819,476
220	$9,692	$15,574	$25,266	$2,803,902
221	$9,638	$15,627	$25,266	$2,788,274
222	$9,585	$15,681	$25,266	$2,772,593
223	$9,531	$15,735	$25,266	$2,756,858
224	$9,477	$15,789	$25,266	$2,741,069
225	$9,422	$15,843	$25,266	$2,725,225
226	$9,368	$15,898	$25,266	$2,709,327
227	$9,313	$15,953	$25,266	$2,693,375
228	$9,258	$16,007	$25,266	$2,677,367

第19年供款共

$303,191

第19年利息

$114,680

第19年共還本金

$188,511

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$9,203	$16,062	$25,266	$2,661,305
230	$9,148	$16,118	$25,266	$2,645,187
231	$9,093	$16,173	$25,266	$2,629,014
232	$9,037	$16,229	$25,266	$2,612,786
233	$8,981	$16,284	$25,266	$2,596,501
234	$8,925	$16,340	$25,266	$2,580,161
235	$8,869	$16,397	$25,266	$2,563,764
236	$8,813	$16,453	$25,266	$2,547,311
237	$8,756	$16,509	$25,266	$2,530,802
238	$8,700	$16,566	$25,266	$2,514,236
239	$8,643	$16,623	$25,266	$2,497,612
240	$8,586	$16,680	$25,266	$2,480,932

第20年供款共

$303,191

第20年利息

$106,755

第20年共還本金

$196,435

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$8,528	$16,738	$25,266	$2,464,194
242	$8,471	$16,795	$25,266	$2,447,399
243	$8,413	$16,853	$25,266	$2,430,546
244	$8,355	$16,911	$25,266	$2,413,635
245	$8,297	$16,969	$25,266	$2,396,666
246	$8,239	$17,027	$25,266	$2,379,639
247	$8,180	$17,086	$25,266	$2,362,553
248	$8,121	$17,145	$25,266	$2,345,409
249	$8,062	$17,204	$25,266	$2,328,205
250	$8,003	$17,263	$25,266	$2,310,942
251	$7,944	$17,322	$25,266	$2,293,620
252	$7,884	$17,382	$25,266	$2,276,239

第21年供款共

$303,191

第21年利息

$98,497

第21年共還本金

$204,693

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$7,825	$17,441	$25,266	$2,258,797
254	$7,765	$17,501	$25,266	$2,241,296
255	$7,704	$17,561	$25,266	$2,223,735
256	$7,644	$17,622	$25,266	$2,206,113
257	$7,584	$17,682	$25,266	$2,188,431
258	$7,523	$17,743	$25,266	$2,170,687
259	$7,462	$17,804	$25,266	$2,152,883
260	$7,401	$17,865	$25,266	$2,135,018
261	$7,339	$17,927	$25,266	$2,117,091
262	$7,278	$17,988	$25,266	$2,099,103
263	$7,216	$18,050	$25,266	$2,081,053
264	$7,154	$18,112	$25,266	$2,062,940

第22年供款共

$303,191

第22年利息

$89,892

第22年共還本金

$213,298

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$7,091	$18,175	$25,266	$2,044,766
266	$7,029	$18,237	$25,266	$2,026,529
267	$6,966	$18,300	$25,266	$2,008,229
268	$6,903	$18,363	$25,266	$1,989,867
269	$6,840	$18,426	$25,266	$1,971,441
270	$6,777	$18,489	$25,266	$1,952,952
271	$6,713	$18,553	$25,266	$1,934,399
272	$6,649	$18,616	$25,266	$1,915,783
273	$6,586	$18,680	$25,266	$1,897,102
274	$6,521	$18,745	$25,266	$1,878,358
275	$6,457	$18,809	$25,266	$1,859,549
276	$6,392	$18,874	$25,266	$1,840,675

第23年供款共

$303,191

第23年利息

$80,925

第23年共還本金

$222,265

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$6,327	$18,939	$25,266	$1,821,737
278	$6,262	$19,004	$25,266	$1,802,733
279	$6,197	$19,069	$25,266	$1,783,664
280	$6,131	$19,135	$25,266	$1,764,529
281	$6,066	$19,200	$25,266	$1,745,329
282	$6,000	$19,266	$25,266	$1,726,063
283	$5,933	$19,333	$25,266	$1,706,730
284	$5,867	$19,399	$25,266	$1,687,331
285	$5,800	$19,466	$25,266	$1,667,866
286	$5,733	$19,533	$25,266	$1,648,333
287	$5,666	$19,600	$25,266	$1,628,733
288	$5,599	$19,667	$25,266	$1,609,066

第24年供款共

$303,191

第24年利息

$71,582

第24年共還本金

$231,609

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$5,531	$19,735	$25,266	$1,589,331
290	$5,463	$19,803	$25,266	$1,569,529
291	$5,395	$19,871	$25,266	$1,549,658
292	$5,327	$19,939	$25,266	$1,529,719
293	$5,258	$20,007	$25,266	$1,509,712
294	$5,190	$20,076	$25,266	$1,489,636
295	$5,121	$20,145	$25,266	$1,469,490
296	$5,051	$20,215	$25,266	$1,449,276
297	$4,982	$20,284	$25,266	$1,428,992
298	$4,912	$20,354	$25,266	$1,408,638
299	$4,842	$20,424	$25,266	$1,388,214
300	$4,772	$20,494	$25,266	$1,367,720

第25年供款共

$303,191

第25年利息

$61,845

第25年共還本金

$241,346

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$4,702	$20,564	$25,266	$1,347,156
302	$4,631	$20,635	$25,266	$1,326,521
303	$4,560	$20,706	$25,266	$1,305,815
304	$4,489	$20,777	$25,266	$1,285,038
305	$4,417	$20,849	$25,266	$1,264,189
306	$4,346	$20,920	$25,266	$1,243,269
307	$4,274	$20,992	$25,266	$1,222,277
308	$4,202	$21,064	$25,266	$1,201,213
309	$4,129	$21,137	$25,266	$1,180,076
310	$4,057	$21,209	$25,266	$1,158,867
311	$3,984	$21,282	$25,266	$1,137,584
312	$3,910	$21,355	$25,266	$1,116,229

第26年供款共

$303,191

第26年利息

$51,699

第26年共還本金

$251,492

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$3,837	$21,429	$25,266	$1,094,800
314	$3,763	$21,503	$25,266	$1,073,298
315	$3,689	$21,576	$25,266	$1,051,721
316	$3,615	$21,651	$25,266	$1,030,071
317	$3,541	$21,725	$25,266	$1,008,346
318	$3,466	$21,800	$25,266	$986,546
319	$3,391	$21,875	$25,266	$964,671
320	$3,316	$21,950	$25,266	$942,721
321	$3,241	$22,025	$25,266	$920,696
322	$3,165	$22,101	$25,266	$898,595
323	$3,089	$22,177	$25,266	$876,418
324	$3,013	$22,253	$25,266	$854,165

第27年供款共

$303,191

第27年利息

$41,127

第27年共還本金

$262,064

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$2,936	$22,330	$25,266	$831,835
326	$2,859	$22,406	$25,266	$809,429
327	$2,782	$22,483	$25,266	$786,945
328	$2,705	$22,561	$25,266	$764,385
329	$2,628	$22,638	$25,266	$741,746
330	$2,550	$22,716	$25,266	$719,030
331	$2,472	$22,794	$25,266	$696,236
332	$2,393	$22,873	$25,266	$673,363
333	$2,315	$22,951	$25,266	$650,412
334	$2,236	$23,030	$25,266	$627,382
335	$2,157	$23,109	$25,266	$604,273
336	$2,077	$23,189	$25,266	$581,084

第28年供款共

$303,191

第28年利息

$30,110

第28年共還本金

$273,081

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$1,997	$23,268	$25,266	$557,816
338	$1,917	$23,348	$25,266	$534,467
339	$1,837	$23,429	$25,266	$511,039
340	$1,757	$23,509	$25,266	$487,530
341	$1,676	$23,590	$25,266	$463,940
342	$1,595	$23,671	$25,266	$440,269
343	$1,513	$23,752	$25,266	$416,516
344	$1,432	$23,834	$25,266	$392,682
345	$1,350	$23,916	$25,266	$368,766
346	$1,268	$23,998	$25,266	$344,768
347	$1,185	$24,081	$25,266	$320,687
348	$1,102	$24,164	$25,266	$296,523

第29年供款共

$303,191

第29年利息

$18,630

第29年共還本金

$284,561

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$1,019	$24,247	$25,266	$272,277
350	$936	$24,330	$25,266	$247,947
351	$852	$24,414	$25,266	$223,533
352	$768	$24,497	$25,266	$199,036
353	$684	$24,582	$25,266	$174,454
354	$600	$24,666	$25,266	$149,788
355	$515	$24,751	$25,266	$125,037
356	$430	$24,836	$25,266	$100,201
357	$344	$24,921	$25,266	$75,280
358	$259	$25,007	$25,266	$50,272
359	$173	$25,093	$25,266	$25,179
360	$87	$25,179	$25,266	$0

第30年供款共

$303,191

第30年利息

$6,667

第30年共還本金

$296,523

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$9,856,992

免责声明

笋盘推介

按揭保险费
info