楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$110,808

借款月供 $537 , 共加借HK$110,808

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$9,909,093

每月供款
$25,400

首期

$570,000

总贷款额

$5,240,808

總利息

$3,903,035

印花税

$128,250

其他

$67,000

置业成本总预算

HK$765,250

$50,799

置业成本总预算

HK$765,250

首期

$570,000
印花税

$128,250
- AVD
  
  $128,250
律师费

$ 10,000
代理佣金

$57,000
按揭保险费

$110,808

$50,799

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

马鞍山岚岸第07座

thumb_up

岚岸开扬2房可约睇楼欢迎查询

实

488 呎

@12,705

建

655 呎

@9,466

售$620 万

实

488 呎

@12,705

建

655 呎

@9,466

售$620 万

VR实景

沙田玖珑山日珑阁

thumb_up

九肚山 [ 🌟級屋苑] 绝高私隐度 [ 宽敞 ] 1️⃣ 大房.

实

450 呎

@12,889

directions_run 即走 vpn_key 有匙即睇 pets 爱竉必选 price_change 蚀让盘

售$580 万

实

450 呎

@12,889

售$580 万

directions_run 即走 vpn_key 有匙即睇 pets 爱竉必选 price_change 蚀让盘

沙田河畔花园

thumb_up

新净企理　享高层优美河景

实

269 呎

@19,145

建

385 呎

@13,377

售$515 万

实

269 呎

@19,145

建

385 呎

@13,377

售$515 万

西贡大网仔

thumb_up

大网仔3房中层靓装

建

700 呎

@9,286

local_offer 低水笋价

售$650 万

建

700 呎

@9,286

售$650 万

local_offer 低水笋价

沙田银禧花园

thumb_up

新净装修舒适👍　高層開揚公房👍👍

实

506 呎

@11,462

建

644 呎

@9,006

local_fire_department 至HIT

售$580 万

实

506 呎

@11,462

建

644 呎

@9,006

售$580 万

local_fire_department 至HIT

西贡西贡花园第01座

thumb_up

西贡花园 2房

实

504 呎

@12,302

建

666 呎

@9,309

local_offer 低水笋价

售$620 万

实

504 呎

@12,302

建

666 呎

@9,309

售$620 万

local_offer 低水笋价

清水湾槟榔湾

thumb_up

清水湾2楼连天台

建

560 呎

@10,714

local_offer 低水笋价

售$600 万

建

560 呎

@10,714

售$600 万

local_offer 低水笋价

马鞍山荟朗第02座

thumb_up

荟朗半新楼环境宁静极高层

实

293 呎

@18,771

local_fire_department 至HIT

售$550 万

实

293 呎

@18,771

售$550 万

local_fire_department 至HIT

九龙湾天寰天海匯启德新区,正南高层,上车必选

thumb_up

天寰天海匯***启德新区,正南高层,上车必选***

实

266 呎

@20,865

local_fire_department 至HIT verified 首置必买 price_change 蚀让盘

售$555 万

实

266 呎

@20,865

售$555 万

local_fire_department 至HIT verified 首置必买 price_change 蚀让盘

荃湾映日湾

thumb_up

映日湾

实

219 呎

@21,918

local_fire_department 至HIT verified 首置必买

售$480 万

实

219 呎

@21,918

售$480 万

local_fire_department 至HIT verified 首置必买

马鞍山海柏花园第06座

thumb_up

开扬海景, 企理装修

实

438 呎

@12,100

建

578 呎

@9,170

local_fire_department 至HIT

售$530 万

实

438 呎

@12,100

建

578 呎

@9,170

售$530 万

local_fire_department 至HIT

沙田滨景花园

thumb_up

滨景2房

实

395 呎

@15,949

建

478 呎

@13,180

local_fire_department 至HIT

售$630 万

实

395 呎

@15,949

建

478 呎

@13,180

售$630 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$31,366	$24,102	$19,751	$16,857
1.500	$32,532	$25,289	$20,960	$18,087
2.000	$33,725	$26,512	$22,213	$19,371
2.500	$34,945	$27,771	$23,511	$20,708
3.000	$36,192	$29,065	$24,853	$22,095
3.500	$37,466	$30,395	$26,237	$23,534
4.000	$38,766	$31,758	$27,663	$25,020
4.125	$39,095	$32,105	$28,026	$25,400
4.500	$40,092	$33,156	$29,130	$26,554
5.000	$41,444	$34,587	$30,637	$28,134
5.500	$42,822	$36,051	$32,183	$29,757
6.000	$44,225	$37,547	$33,767	$31,421

每月供款$25,400

年期

30年

贷款金额

$5,240,808

總利息

$3,903,035

总贷款连利息

$9,143,843

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$18,015	$7,384	$25,400	$5,233,424
2	$17,990	$7,410	$25,400	$5,226,014
3	$17,964	$7,435	$25,400	$5,218,579
4	$17,939	$7,461	$25,400	$5,211,118
5	$17,913	$7,486	$25,400	$5,203,632
6	$17,887	$7,512	$25,400	$5,196,120
7	$17,862	$7,538	$25,400	$5,188,582
8	$17,836	$7,564	$25,400	$5,181,018
9	$17,810	$7,590	$25,400	$5,173,428
10	$17,784	$7,616	$25,400	$5,165,812
11	$17,757	$7,642	$25,400	$5,158,170
12	$17,731	$7,668	$25,400	$5,150,502

第1年供款共

$304,795

第1年利息

$214,489

第1年共還本金

$90,306

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$17,705	$7,695	$25,400	$5,142,807
14	$17,678	$7,721	$25,400	$5,135,086
15	$17,652	$7,748	$25,400	$5,127,338
16	$17,625	$7,774	$25,400	$5,119,564
17	$17,599	$7,801	$25,400	$5,111,763
18	$17,572	$7,828	$25,400	$5,103,935
19	$17,545	$7,855	$25,400	$5,096,080
20	$17,518	$7,882	$25,400	$5,088,199
21	$17,491	$7,909	$25,400	$5,080,290
22	$17,463	$7,936	$25,400	$5,072,354
23	$17,436	$7,963	$25,400	$5,064,390
24	$17,409	$7,991	$25,400	$5,056,399

第2年供款共

$304,795

第2年利息

$210,692

第2年共還本金

$94,102

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$17,381	$8,018	$25,400	$5,048,381
26	$17,354	$8,046	$25,400	$5,040,336
27	$17,326	$8,073	$25,400	$5,032,262
28	$17,298	$8,101	$25,400	$5,024,161
29	$17,271	$8,129	$25,400	$5,016,032
30	$17,243	$8,157	$25,400	$5,007,875
31	$17,215	$8,185	$25,400	$4,999,690
32	$17,186	$8,213	$25,400	$4,991,477
33	$17,158	$8,241	$25,400	$4,983,236
34	$17,130	$8,270	$25,400	$4,974,966
35	$17,101	$8,298	$25,400	$4,966,668
36	$17,073	$8,327	$25,400	$4,958,341

第3年供款共

$304,795

第3年利息

$206,736

第3年共還本金

$98,058

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$17,044	$8,355	$25,400	$4,949,986
38	$17,016	$8,384	$25,400	$4,941,602
39	$16,987	$8,413	$25,400	$4,933,189
40	$16,958	$8,442	$25,400	$4,924,747
41	$16,929	$8,471	$25,400	$4,916,277
42	$16,900	$8,500	$25,400	$4,907,777
43	$16,870	$8,529	$25,400	$4,899,248
44	$16,841	$8,558	$25,400	$4,890,689
45	$16,812	$8,588	$25,400	$4,882,101
46	$16,782	$8,617	$25,400	$4,873,484
47	$16,753	$8,647	$25,400	$4,864,837
48	$16,723	$8,677	$25,400	$4,856,160

第4年供款共

$304,795

第4年利息

$202,614

第4年共還本金

$102,181

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$16,693	$8,707	$25,400	$4,847,454
50	$16,663	$8,736	$25,400	$4,838,717
51	$16,633	$8,766	$25,400	$4,829,951
52	$16,603	$8,797	$25,400	$4,821,154
53	$16,573	$8,827	$25,400	$4,812,328
54	$16,542	$8,857	$25,400	$4,803,470
55	$16,512	$8,888	$25,400	$4,794,583
56	$16,481	$8,918	$25,400	$4,785,665
57	$16,451	$8,949	$25,400	$4,776,716
58	$16,420	$8,980	$25,400	$4,767,736
59	$16,389	$9,010	$25,400	$4,758,726
60	$16,358	$9,041	$25,400	$4,749,684

第5年供款共

$304,795

第5年利息

$198,319

第5年共還本金

$106,476

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$16,327	$9,073	$25,400	$4,740,612
62	$16,296	$9,104	$25,400	$4,731,508
63	$16,265	$9,135	$25,400	$4,722,373
64	$16,233	$9,166	$25,400	$4,713,207
65	$16,202	$9,198	$25,400	$4,704,009
66	$16,170	$9,230	$25,400	$4,694,779
67	$16,138	$9,261	$25,400	$4,685,518
68	$16,106	$9,293	$25,400	$4,676,225
69	$16,075	$9,325	$25,400	$4,666,900
70	$16,042	$9,357	$25,400	$4,657,543
71	$16,010	$9,389	$25,400	$4,648,153
72	$15,978	$9,422	$25,400	$4,638,732

第6年供款共

$304,795

第6年利息

$193,842

第6年共還本金

$110,952

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$15,946	$9,454	$25,400	$4,629,278
74	$15,913	$9,486	$25,400	$4,619,792
75	$15,881	$9,519	$25,400	$4,610,272
76	$15,848	$9,552	$25,400	$4,600,721
77	$15,815	$9,585	$25,400	$4,591,136
78	$15,782	$9,618	$25,400	$4,581,519
79	$15,749	$9,651	$25,400	$4,571,868
80	$15,716	$9,684	$25,400	$4,562,184
81	$15,683	$9,717	$25,400	$4,552,467
82	$15,649	$9,750	$25,400	$4,542,717
83	$15,616	$9,784	$25,400	$4,532,933
84	$15,582	$9,818	$25,400	$4,523,115

第7年供款共

$304,795

第7年利息

$189,178

第7年共還本金

$115,617

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$15,548	$9,851	$25,400	$4,513,264
86	$15,514	$9,885	$25,400	$4,503,379
87	$15,480	$9,919	$25,400	$4,493,459
88	$15,446	$9,953	$25,400	$4,483,506
89	$15,412	$9,988	$25,400	$4,473,519
90	$15,378	$10,022	$25,400	$4,463,497
91	$15,343	$10,056	$25,400	$4,453,440
92	$15,309	$10,091	$25,400	$4,443,350
93	$15,274	$10,126	$25,400	$4,433,224
94	$15,239	$10,160	$25,400	$4,423,064
95	$15,204	$10,195	$25,400	$4,412,868
96	$15,169	$10,230	$25,400	$4,402,638

第8年供款共

$304,795

第8年利息

$184,318

第8年共還本金

$120,477

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$15,134	$10,265	$25,400	$4,392,373
98	$15,099	$10,301	$25,400	$4,382,072
99	$15,063	$10,336	$25,400	$4,371,736
100	$15,028	$10,372	$25,400	$4,361,364
101	$14,992	$10,407	$25,400	$4,350,957
102	$14,956	$10,443	$25,400	$4,340,513
103	$14,921	$10,479	$25,400	$4,330,034
104	$14,884	$10,515	$25,400	$4,319,519
105	$14,848	$10,551	$25,400	$4,308,968
106	$14,812	$10,587	$25,400	$4,298,381
107	$14,776	$10,624	$25,400	$4,287,757
108	$14,739	$10,660	$25,400	$4,277,096

第9年供款共

$304,795

第9年利息

$179,253

第9年共還本金

$125,542

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$14,703	$10,697	$25,400	$4,266,399
110	$14,666	$10,734	$25,400	$4,255,665
111	$14,629	$10,771	$25,400	$4,244,895
112	$14,592	$10,808	$25,400	$4,234,087
113	$14,555	$10,845	$25,400	$4,223,242
114	$14,517	$10,882	$25,400	$4,212,360
115	$14,480	$10,920	$25,400	$4,201,440
116	$14,442	$10,957	$25,400	$4,190,483
117	$14,405	$10,995	$25,400	$4,179,488
118	$14,367	$11,033	$25,400	$4,168,456
119	$14,329	$11,070	$25,400	$4,157,385
120	$14,291	$11,109	$25,400	$4,146,277

第10年供款共

$304,795

第10年利息

$173,975

第10年共還本金

$130,819

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$14,253	$11,147	$25,400	$4,135,130
122	$14,215	$11,185	$25,400	$4,123,945
123	$14,176	$11,224	$25,400	$4,112,722
124	$14,137	$11,262	$25,400	$4,101,459
125	$14,099	$11,301	$25,400	$4,090,159
126	$14,060	$11,340	$25,400	$4,078,819
127	$14,021	$11,379	$25,400	$4,067,440
128	$13,982	$11,418	$25,400	$4,056,023
129	$13,943	$11,457	$25,400	$4,044,566
130	$13,903	$11,496	$25,400	$4,033,069
131	$13,864	$11,536	$25,400	$4,021,533
132	$13,824	$11,576	$25,400	$4,009,958

第11年供款共

$304,795

第11年利息

$168,476

第11年共還本金

$136,319

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$13,784	$11,615	$25,400	$3,998,343
134	$13,744	$11,655	$25,400	$3,986,687
135	$13,704	$11,695	$25,400	$3,974,992
136	$13,664	$11,736	$25,400	$3,963,256
137	$13,624	$11,776	$25,400	$3,951,481
138	$13,583	$11,816	$25,400	$3,939,664
139	$13,543	$11,857	$25,400	$3,927,807
140	$13,502	$11,898	$25,400	$3,915,910
141	$13,461	$11,939	$25,400	$3,903,971
142	$13,420	$11,980	$25,400	$3,891,991
143	$13,379	$12,021	$25,400	$3,879,970
144	$13,337	$12,062	$25,400	$3,867,908

第12年供款共

$304,795

第12年利息

$162,745

第12年共還本金

$142,050

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$13,296	$12,104	$25,400	$3,855,805
146	$13,254	$12,145	$25,400	$3,843,659
147	$13,213	$12,187	$25,400	$3,831,472
148	$13,171	$12,229	$25,400	$3,819,244
149	$13,129	$12,271	$25,400	$3,806,973
150	$13,086	$12,313	$25,400	$3,794,660
151	$13,044	$12,355	$25,400	$3,782,304
152	$13,002	$12,398	$25,400	$3,769,906
153	$12,959	$12,441	$25,400	$3,757,466
154	$12,916	$12,483	$25,400	$3,744,982
155	$12,873	$12,526	$25,400	$3,732,456
156	$12,830	$12,569	$25,400	$3,719,887

第13年供款共

$304,795

第13年利息

$156,773

第13年共還本金

$148,021

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$12,787	$12,612	$25,400	$3,707,275
158	$12,744	$12,656	$25,400	$3,694,619
159	$12,700	$12,699	$25,400	$3,681,919
160	$12,657	$12,743	$25,400	$3,669,176
161	$12,613	$12,787	$25,400	$3,656,390
162	$12,569	$12,831	$25,400	$3,643,559
163	$12,525	$12,875	$25,400	$3,630,684
164	$12,480	$12,919	$25,400	$3,617,765
165	$12,436	$12,963	$25,400	$3,604,802
166	$12,392	$13,008	$25,400	$3,591,794
167	$12,347	$13,053	$25,400	$3,578,741
168	$12,302	$13,098	$25,400	$3,565,643

第14年供款共

$304,795

第14年利息

$150,551

第14年共還本金

$154,244

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$12,257	$13,143	$25,400	$3,552,500
170	$12,212	$13,188	$25,400	$3,539,313
171	$12,166	$13,233	$25,400	$3,526,079
172	$12,121	$13,279	$25,400	$3,512,801
173	$12,075	$13,324	$25,400	$3,499,476
174	$12,029	$13,370	$25,400	$3,486,106
175	$11,983	$13,416	$25,400	$3,472,690
176	$11,937	$13,462	$25,400	$3,459,228
177	$11,891	$13,508	$25,400	$3,445,720
178	$11,845	$13,555	$25,400	$3,432,165
179	$11,798	$13,601	$25,400	$3,418,563
180	$11,751	$13,648	$25,400	$3,404,915

第15年供款共

$304,795

第15年利息

$144,067

第15年共還本金

$160,728

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$11,704	$13,695	$25,400	$3,391,220
182	$11,657	$13,742	$25,400	$3,377,478
183	$11,610	$13,789	$25,400	$3,363,688
184	$11,563	$13,837	$25,400	$3,349,851
185	$11,515	$13,884	$25,400	$3,335,967
186	$11,467	$13,932	$25,400	$3,322,035
187	$11,419	$13,980	$25,400	$3,308,055
188	$11,371	$14,028	$25,400	$3,294,026
189	$11,323	$14,076	$25,400	$3,279,950
190	$11,275	$14,125	$25,400	$3,265,825
191	$11,226	$14,173	$25,400	$3,251,652
192	$11,178	$14,222	$25,400	$3,237,430

第16年供款共

$304,795

第16年利息

$137,310

第16年共還本金

$167,485

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$11,129	$14,271	$25,400	$3,223,159
194	$11,080	$14,320	$25,400	$3,208,839
195	$11,030	$14,369	$25,400	$3,194,470
196	$10,981	$14,419	$25,400	$3,180,051
197	$10,931	$14,468	$25,400	$3,165,583
198	$10,882	$14,518	$25,400	$3,151,065
199	$10,832	$14,568	$25,400	$3,136,498
200	$10,782	$14,618	$25,400	$3,121,880
201	$10,731	$14,668	$25,400	$3,107,212
202	$10,681	$14,719	$25,400	$3,092,493
203	$10,630	$14,769	$25,400	$3,077,724
204	$10,580	$14,820	$25,400	$3,062,904

第17年供款共

$304,795

第17年利息

$130,269

第17年共還本金

$174,526

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$10,529	$14,871	$25,400	$3,048,033
206	$10,478	$14,922	$25,400	$3,033,111
207	$10,426	$14,973	$25,400	$3,018,138
208	$10,375	$15,025	$25,400	$3,003,113
209	$10,323	$15,076	$25,400	$2,988,037
210	$10,271	$15,128	$25,400	$2,972,909
211	$10,219	$15,180	$25,400	$2,957,729
212	$10,167	$15,232	$25,400	$2,942,496
213	$10,115	$15,285	$25,400	$2,927,212
214	$10,062	$15,337	$25,400	$2,911,874
215	$10,010	$15,390	$25,400	$2,896,484
216	$9,957	$15,443	$25,400	$2,881,041

第18年供款共

$304,795

第18年利息

$122,932

第18年共還本金

$181,863

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$9,904	$15,496	$25,400	$2,865,545
218	$9,850	$15,549	$25,400	$2,849,996
219	$9,797	$15,603	$25,400	$2,834,394
220	$9,743	$15,656	$25,400	$2,818,737
221	$9,689	$15,710	$25,400	$2,803,027
222	$9,635	$15,764	$25,400	$2,787,263
223	$9,581	$15,818	$25,400	$2,771,445
224	$9,527	$15,873	$25,400	$2,755,572
225	$9,472	$15,927	$25,400	$2,739,645
226	$9,418	$15,982	$25,400	$2,723,662
227	$9,363	$16,037	$25,400	$2,707,626
228	$9,307	$16,092	$25,400	$2,691,533

第19年供款共

$304,795

第19年利息

$115,287

第19年共還本金

$189,508

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$9,252	$16,147	$25,400	$2,675,386
230	$9,197	$16,203	$25,400	$2,659,183
231	$9,141	$16,259	$25,400	$2,642,924
232	$9,085	$16,315	$25,400	$2,626,610
233	$9,029	$16,371	$25,400	$2,610,239
234	$8,973	$16,427	$25,400	$2,593,812
235	$8,916	$16,483	$25,400	$2,577,329
236	$8,860	$16,540	$25,400	$2,560,789
237	$8,803	$16,597	$25,400	$2,544,192
238	$8,746	$16,654	$25,400	$2,527,538
239	$8,688	$16,711	$25,400	$2,510,827
240	$8,631	$16,769	$25,400	$2,494,059

第20年供款共

$304,795

第20年利息

$107,320

第20年共還本金

$197,475

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$8,573	$16,826	$25,400	$2,477,232
242	$8,515	$16,884	$25,400	$2,460,348
243	$8,457	$16,942	$25,400	$2,443,406
244	$8,399	$17,000	$25,400	$2,426,406
245	$8,341	$17,059	$25,400	$2,409,347
246	$8,282	$17,117	$25,400	$2,392,230
247	$8,223	$17,176	$25,400	$2,375,053
248	$8,164	$17,235	$25,400	$2,357,818
249	$8,105	$17,295	$25,400	$2,340,524
250	$8,046	$17,354	$25,400	$2,323,170
251	$7,986	$17,414	$25,400	$2,305,756
252	$7,926	$17,474	$25,400	$2,288,282

第21年供款共

$304,795

第21年利息

$99,018

第21年共還本金

$205,776

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$7,866	$17,534	$25,400	$2,270,749
254	$7,806	$17,594	$25,400	$2,253,155
255	$7,745	$17,654	$25,400	$2,235,501
256	$7,685	$17,715	$25,400	$2,217,785
257	$7,624	$17,776	$25,400	$2,200,010
258	$7,563	$17,837	$25,400	$2,182,173
259	$7,501	$17,898	$25,400	$2,164,274
260	$7,440	$17,960	$25,400	$2,146,314
261	$7,378	$18,022	$25,400	$2,128,293
262	$7,316	$18,084	$25,400	$2,110,209
263	$7,254	$18,146	$25,400	$2,092,063
264	$7,191	$18,208	$25,400	$2,073,855

第22年供款共

$304,795

第22年利息

$90,368

第22年共還本金

$214,427

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$7,129	$18,271	$25,400	$2,055,585
266	$7,066	$18,333	$25,400	$2,037,251
267	$7,003	$18,397	$25,400	$2,018,855
268	$6,940	$18,460	$25,400	$2,000,395
269	$6,876	$18,523	$25,400	$1,981,872
270	$6,813	$18,587	$25,400	$1,963,285
271	$6,749	$18,651	$25,400	$1,944,634
272	$6,685	$18,715	$25,400	$1,925,919
273	$6,620	$18,779	$25,400	$1,907,140
274	$6,556	$18,844	$25,400	$1,888,296
275	$6,491	$18,909	$25,400	$1,869,388
276	$6,426	$18,974	$25,400	$1,850,414

第23年供款共

$304,795

第23年利息

$81,354

第23年共還本金

$223,441

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$6,361	$19,039	$25,400	$1,831,375
278	$6,295	$19,104	$25,400	$1,812,271
279	$6,230	$19,170	$25,400	$1,793,101
280	$6,164	$19,236	$25,400	$1,773,865
281	$6,098	$19,302	$25,400	$1,754,564
282	$6,031	$19,368	$25,400	$1,735,195
283	$5,965	$19,435	$25,400	$1,715,761
284	$5,898	$19,502	$25,400	$1,696,259
285	$5,831	$19,569	$25,400	$1,676,690
286	$5,764	$19,636	$25,400	$1,657,054
287	$5,696	$19,703	$25,400	$1,637,351
288	$5,628	$19,771	$25,400	$1,617,580

第24年供款共

$304,795

第24年利息

$71,960

第24年共還本金

$232,834

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$5,560	$19,839	$25,400	$1,597,741
290	$5,492	$19,907	$25,400	$1,577,833
291	$5,424	$19,976	$25,400	$1,557,857
292	$5,355	$20,044	$25,400	$1,537,813
293	$5,286	$20,113	$25,400	$1,517,700
294	$5,217	$20,182	$25,400	$1,497,517
295	$5,148	$20,252	$25,400	$1,477,265
296	$5,078	$20,321	$25,400	$1,456,944
297	$5,008	$20,391	$25,400	$1,436,553
298	$4,938	$20,461	$25,400	$1,416,091
299	$4,868	$20,532	$25,400	$1,395,559
300	$4,797	$20,602	$25,400	$1,374,957

第25年供款共

$304,795

第25年利息

$62,172

第25年共還本金

$242,623

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$4,726	$20,673	$25,400	$1,354,284
302	$4,655	$20,744	$25,400	$1,333,540
303	$4,584	$20,816	$25,400	$1,312,724
304	$4,512	$20,887	$25,400	$1,291,837
305	$4,441	$20,959	$25,400	$1,270,878
306	$4,369	$21,031	$25,400	$1,249,847
307	$4,296	$21,103	$25,400	$1,228,744
308	$4,224	$21,176	$25,400	$1,207,568
309	$4,151	$21,249	$25,400	$1,186,320
310	$4,078	$21,322	$25,400	$1,164,998
311	$4,005	$21,395	$25,400	$1,143,603
312	$3,931	$21,468	$25,400	$1,122,135

第26年供款共

$304,795

第26年利息

$51,973

第26年共還本金

$252,822

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$3,857	$21,542	$25,400	$1,100,593
314	$3,783	$21,616	$25,400	$1,078,976
315	$3,709	$21,691	$25,400	$1,057,286
316	$3,634	$21,765	$25,400	$1,035,521
317	$3,560	$21,840	$25,400	$1,013,681
318	$3,485	$21,915	$25,400	$991,766
319	$3,409	$21,990	$25,400	$969,775
320	$3,334	$22,066	$25,400	$947,709
321	$3,258	$22,142	$25,400	$925,568
322	$3,182	$22,218	$25,400	$903,350
323	$3,105	$22,294	$25,400	$881,055
324	$3,029	$22,371	$25,400	$858,684

第27年供款共

$304,795

第27年利息

$41,344

第27年共還本金

$263,451

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$2,952	$22,448	$25,400	$836,237
326	$2,875	$22,525	$25,400	$813,712
327	$2,797	$22,602	$25,400	$791,109
328	$2,719	$22,680	$25,400	$768,429
329	$2,641	$22,758	$25,400	$745,671
330	$2,563	$22,836	$25,400	$722,835
331	$2,485	$22,915	$25,400	$699,920
332	$2,406	$22,994	$25,400	$676,926
333	$2,327	$23,073	$25,400	$653,854
334	$2,248	$23,152	$25,400	$630,702
335	$2,168	$23,232	$25,400	$607,470
336	$2,088	$23,311	$25,400	$584,159

第28年供款共

$304,795

第28年利息

$30,269

第28年共還本金

$274,526

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$2,008	$23,392	$25,400	$560,767
338	$1,928	$23,472	$25,400	$537,295
339	$1,847	$23,553	$25,400	$513,743
340	$1,766	$23,634	$25,400	$490,109
341	$1,685	$23,715	$25,400	$466,394
342	$1,603	$23,796	$25,400	$442,598
343	$1,521	$23,878	$25,400	$418,720
344	$1,439	$23,960	$25,400	$394,760
345	$1,357	$24,043	$25,400	$370,717
346	$1,274	$24,125	$25,400	$346,592
347	$1,191	$24,208	$25,400	$322,384
348	$1,108	$24,291	$25,400	$298,092

第29年供款共

$304,795

第29年利息

$18,728

第29年共還本金

$286,066

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$1,025	$24,375	$25,400	$273,717
350	$941	$24,459	$25,400	$249,259
351	$857	$24,543	$25,400	$224,716
352	$772	$24,627	$25,400	$200,089
353	$688	$24,712	$25,400	$175,377
354	$603	$24,797	$25,400	$150,581
355	$518	$24,882	$25,400	$125,699
356	$432	$24,967	$25,400	$100,731
357	$346	$25,053	$25,400	$75,678
358	$260	$25,139	$25,400	$50,538
359	$174	$25,226	$25,400	$25,313
360	$87	$25,313	$25,400	$0

第30年供款共

$304,795

第30年利息

$6,702

第30年共還本金

$298,092

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$9,909,093

免责声明

笋盘推介

按揭保险费
info