楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$112,363

借款月供 $545 , 共加借HK$112,363

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$10,048,027

每月供款
$25,757

首期

$578,000

总贷款额

$5,314,363

總利息

$3,957,814

印花税

$130,050

其他

$67,800

置业成本总预算

HK$775,850

$51,512

置业成本总预算

HK$775,850

首期

$578,000
印花税

$130,050
- AVD
  
  $130,050
律师费

$ 10,000
代理佣金

$57,800
按揭保险费

$112,363

$51,512

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

粉岭维也纳花园第02座

thumb_up

换楼精选*舒适清静

实

677 呎

@8,272

建

903 呎

@6,202

local_offer 低水笋价

售$560 万

实

677 呎

@8,272

建

903 呎

@6,202

售$560 万

local_offer 低水笋价

马鞍山马鞍山村屋

thumb_up

G/F平路出入

建

700 呎

@9,000

售$630 万

建

700 呎

@9,000

售$630 万

马鞍山西径村

thumb_up

顶层连天台申报顶近村口

建

689 呎

@8,708

local_fire_department 至HIT local_offer 低水笋价 vpn_key 有匙即睇 price_change 蚀让盘

售$600 万

建

689 呎

@8,708

售$600 万

local_fire_department 至HIT local_offer 低水笋价 vpn_key 有匙即睇 price_change 蚀让盘

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

西贡西径村

thumb_up

西径村

建

700 呎

@8,571

local_offer 低水笋价

售$600 万

建

700 呎

@8,571

售$600 万

local_offer 低水笋价

沙田沙田第一城

thumb_up

内园宁静高层景观开扬　装修企理🏠🏠

实

304 呎

@15,789

建

410 呎

@11,707

local_fire_department 至HIT

售$480 万

实

304 呎

@15,789

建

410 呎

@11,707

售$480 万

local_fire_department 至HIT

西贡井栏树

thumb_up

开扬近九龙地下小花园

price_change 蚀让盘

售$548 万

price_change 蚀让盘

VR实景

沙田金禧花园

thumb_up

^大围市中心^ 中层两房, 上车推介^ 有匙即睇!

实

314 呎

@16,242

建

416 呎

@12,260

local_fire_department 至HIT

售$510 万

实

314 呎

@16,242

建

416 呎

@12,260

售$510 万

local_fire_department 至HIT

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

沙田壹号云顶第02期云顶峰

thumb_up

[新鸿基] 信心之选 - [低密度] 优质 [西南向] 特大１房。

实

415 呎

@14,096

建

536 呎

@10,914

local_fire_department 至HIT directions_run 即走 vpn_key 有匙即睇

售$585 万

实

415 呎

@14,096

建

536 呎

@10,914

售$585 万

local_fire_department 至HIT directions_run 即走 vpn_key 有匙即睇

西贡西径村

thumb_up

咫尺沙滩观赏海星

建

700 呎

@7,971

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

售$558 万

建

700 呎

@7,971

售$558 万

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

VR实景

沙田沙田第一城

thumb_up

业主想换楼靓则求实客

实

484 呎

@12,397

建

570 呎

@10,526

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价

售$600 万

实

484 呎

@12,397

建

570 呎

@10,526

售$600 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价

利率	15年	20年	25年	30年
1.000	$31,806	$24,440	$20,028	$17,093
1.500	$32,989	$25,644	$21,254	$18,341
2.000	$34,198	$26,884	$22,525	$19,643
2.500	$35,436	$28,161	$23,841	$20,998
3.000	$36,700	$29,473	$25,201	$22,406
3.500	$37,991	$30,821	$26,605	$23,864
4.000	$39,310	$32,204	$28,051	$25,372
4.125	$39,643	$32,555	$28,419	$25,756
4.500	$40,655	$33,621	$29,539	$26,927
5.000	$42,026	$35,072	$31,067	$28,529
5.500	$43,423	$36,557	$32,635	$30,174
6.000	$44,846	$38,074	$34,241	$31,862

每月供款$25,757

年期

30年

贷款金额

$5,314,363.2

總利息

$3,957,814

总贷款连利息

$9,272,177.2

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$18,268	$7,488	$25,756	$5,306,875
2	$18,242	$7,514	$25,756	$5,299,362
3	$18,217	$7,539	$25,756	$5,291,822
4	$18,191	$7,565	$25,756	$5,284,257
5	$18,165	$7,591	$25,756	$5,276,665
6	$18,139	$7,618	$25,756	$5,269,048
7	$18,112	$7,644	$25,756	$5,261,404
8	$18,086	$7,670	$25,756	$5,253,734
9	$18,060	$7,696	$25,756	$5,246,038
10	$18,033	$7,723	$25,756	$5,238,315
11	$18,007	$7,749	$25,756	$5,230,566
12	$17,980	$7,776	$25,756	$5,222,790

第1年供款共

$309,073

第1年利息

$217,499

第1年共還本金

$91,574

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$17,953	$7,803	$25,756	$5,214,987
14	$17,927	$7,830	$25,756	$5,207,157
15	$17,900	$7,856	$25,756	$5,199,301
16	$17,873	$7,883	$25,756	$5,191,418
17	$17,845	$7,911	$25,756	$5,183,507
18	$17,818	$7,938	$25,756	$5,175,569
19	$17,791	$7,965	$25,756	$5,167,604
20	$17,764	$7,992	$25,756	$5,159,612
21	$17,736	$8,020	$25,756	$5,151,592
22	$17,709	$8,047	$25,756	$5,143,544
23	$17,681	$8,075	$25,756	$5,135,469
24	$17,653	$8,103	$25,756	$5,127,367

第2年供款共

$309,073

第2年利息

$213,649

第2年共還本金

$95,423

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$17,625	$8,131	$25,756	$5,119,236
26	$17,597	$8,159	$25,756	$5,111,077
27	$17,569	$8,187	$25,756	$5,102,890
28	$17,541	$8,215	$25,756	$5,094,676
29	$17,513	$8,243	$25,756	$5,086,432
30	$17,485	$8,271	$25,756	$5,078,161
31	$17,456	$8,300	$25,756	$5,069,861
32	$17,428	$8,328	$25,756	$5,061,533
33	$17,399	$8,357	$25,756	$5,053,176
34	$17,370	$8,386	$25,756	$5,044,790
35	$17,341	$8,415	$25,756	$5,036,375
36	$17,313	$8,444	$25,756	$5,027,932

第3年供款共

$309,073

第3年利息

$209,638

第3年共還本金

$99,435

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$17,284	$8,473	$25,756	$5,019,459
38	$17,254	$8,502	$25,756	$5,010,958
39	$17,225	$8,531	$25,756	$5,002,427
40	$17,196	$8,560	$25,756	$4,993,867
41	$17,166	$8,590	$25,756	$4,985,277
42	$17,137	$8,619	$25,756	$4,976,658
43	$17,107	$8,649	$25,756	$4,968,009
44	$17,078	$8,679	$25,756	$4,959,330
45	$17,048	$8,708	$25,756	$4,950,622
46	$17,018	$8,738	$25,756	$4,941,884
47	$16,988	$8,768	$25,756	$4,933,116
48	$16,958	$8,798	$25,756	$4,924,317

第4年供款共

$309,073

第4年利息

$205,458

第4年共還本金

$103,615

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$16,927	$8,829	$25,756	$4,915,488
50	$16,897	$8,859	$25,756	$4,906,629
51	$16,867	$8,890	$25,756	$4,897,740
52	$16,836	$8,920	$25,756	$4,888,820
53	$16,805	$8,951	$25,756	$4,879,869
54	$16,775	$8,981	$25,756	$4,870,888
55	$16,744	$9,012	$25,756	$4,861,875
56	$16,713	$9,043	$25,756	$4,852,832
57	$16,682	$9,074	$25,756	$4,843,757
58	$16,650	$9,106	$25,756	$4,834,652
59	$16,619	$9,137	$25,756	$4,825,515
60	$16,588	$9,168	$25,756	$4,816,346

第5年供款共

$309,073

第5年利息

$201,102

第5年共還本金

$107,971

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$16,556	$9,200	$25,756	$4,807,147
62	$16,525	$9,231	$25,756	$4,797,915
63	$16,493	$9,263	$25,756	$4,788,652
64	$16,461	$9,295	$25,756	$4,779,357
65	$16,429	$9,327	$25,756	$4,770,030
66	$16,397	$9,359	$25,756	$4,760,671
67	$16,365	$9,391	$25,756	$4,751,280
68	$16,333	$9,424	$25,756	$4,741,856
69	$16,300	$9,456	$25,756	$4,732,400
70	$16,268	$9,488	$25,756	$4,722,912
71	$16,235	$9,521	$25,756	$4,713,391
72	$16,202	$9,554	$25,756	$4,703,837

第6年供款共

$309,073

第6年利息

$196,563

第6年共還本金

$112,510

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$16,169	$9,587	$25,756	$4,694,250
74	$16,136	$9,620	$25,756	$4,684,631
75	$16,103	$9,653	$25,756	$4,674,978
76	$16,070	$9,686	$25,756	$4,665,292
77	$16,037	$9,719	$25,756	$4,655,573
78	$16,004	$9,753	$25,756	$4,645,821
79	$15,970	$9,786	$25,756	$4,636,035
80	$15,936	$9,820	$25,756	$4,626,215
81	$15,903	$9,853	$25,756	$4,616,361
82	$15,869	$9,887	$25,756	$4,606,474
83	$15,835	$9,921	$25,756	$4,596,553
84	$15,801	$9,955	$25,756	$4,586,597

第7年供款共

$309,073

第7年利息

$191,833

第7年共還本金

$117,239

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$15,766	$9,990	$25,756	$4,576,608
86	$15,732	$10,024	$25,756	$4,566,584
87	$15,698	$10,058	$25,756	$4,556,525
88	$15,663	$10,093	$25,756	$4,546,433
89	$15,628	$10,128	$25,756	$4,536,305
90	$15,594	$10,162	$25,756	$4,526,142
91	$15,559	$10,197	$25,756	$4,515,945
92	$15,524	$10,232	$25,756	$4,505,712
93	$15,488	$10,268	$25,756	$4,495,445
94	$15,453	$10,303	$25,756	$4,485,142
95	$15,418	$10,338	$25,756	$4,474,803
96	$15,382	$10,374	$25,756	$4,464,429

第8年供款共

$309,073

第8年利息

$186,905

第8年共還本金

$122,168

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$15,346	$10,410	$25,756	$4,454,020
98	$15,311	$10,445	$25,756	$4,443,575
99	$15,275	$10,481	$25,756	$4,433,093
100	$15,239	$10,517	$25,756	$4,422,576
101	$15,203	$10,553	$25,756	$4,412,023
102	$15,166	$10,590	$25,756	$4,401,433
103	$15,130	$10,626	$25,756	$4,390,807
104	$15,093	$10,663	$25,756	$4,380,144
105	$15,057	$10,699	$25,756	$4,369,445
106	$15,020	$10,736	$25,756	$4,358,709
107	$14,983	$10,773	$25,756	$4,347,936
108	$14,946	$10,810	$25,756	$4,337,126

第9年供款共

$309,073

第9年利息

$181,769

第9年共還本金

$127,304

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$14,909	$10,847	$25,756	$4,326,279
110	$14,872	$10,884	$25,756	$4,315,394
111	$14,834	$10,922	$25,756	$4,304,472
112	$14,797	$10,959	$25,756	$4,293,513
113	$14,759	$10,997	$25,756	$4,282,516
114	$14,721	$11,035	$25,756	$4,271,481
115	$14,683	$11,073	$25,756	$4,260,408
116	$14,645	$11,111	$25,756	$4,249,297
117	$14,607	$11,149	$25,756	$4,238,148
118	$14,569	$11,187	$25,756	$4,226,961
119	$14,530	$11,226	$25,756	$4,215,735
120	$14,492	$11,264	$25,756	$4,204,470

第10年供款共

$309,073

第10年利息

$176,417

第10年共還本金

$132,656

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$14,453	$11,303	$25,756	$4,193,167
122	$14,414	$11,342	$25,756	$4,181,825
123	$14,375	$11,381	$25,756	$4,170,444
124	$14,336	$11,420	$25,756	$4,159,024
125	$14,297	$11,459	$25,756	$4,147,564
126	$14,257	$11,499	$25,756	$4,136,066
127	$14,218	$11,538	$25,756	$4,124,527
128	$14,178	$11,578	$25,756	$4,112,949
129	$14,138	$11,618	$25,756	$4,101,332
130	$14,098	$11,658	$25,756	$4,089,674
131	$14,058	$11,698	$25,756	$4,077,976
132	$14,018	$11,738	$25,756	$4,066,238

第11年供款共

$309,073

第11年利息

$170,840

第11年共還本金

$138,232

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$13,978	$11,778	$25,756	$4,054,460
134	$13,937	$11,819	$25,756	$4,042,641
135	$13,897	$11,859	$25,756	$4,030,781
136	$13,856	$11,900	$25,756	$4,018,881
137	$13,815	$11,941	$25,756	$4,006,940
138	$13,774	$11,982	$25,756	$3,994,958
139	$13,733	$12,023	$25,756	$3,982,934
140	$13,691	$12,065	$25,756	$3,970,870
141	$13,650	$12,106	$25,756	$3,958,764
142	$13,608	$12,148	$25,756	$3,946,616
143	$13,566	$12,190	$25,756	$3,934,426
144	$13,525	$12,231	$25,756	$3,922,195

第12年供款共

$309,073

第12年利息

$165,029

第12年共還本金

$144,043

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$13,483	$12,274	$25,756	$3,909,921
146	$13,440	$12,316	$25,756	$3,897,606
147	$13,398	$12,358	$25,756	$3,885,247
148	$13,356	$12,401	$25,756	$3,872,847
149	$13,313	$12,443	$25,756	$3,860,404
150	$13,270	$12,486	$25,756	$3,847,918
151	$13,227	$12,529	$25,756	$3,835,389
152	$13,184	$12,572	$25,756	$3,822,817
153	$13,141	$12,615	$25,756	$3,810,202
154	$13,098	$12,658	$25,756	$3,797,544
155	$13,054	$12,702	$25,756	$3,784,842
156	$13,010	$12,746	$25,756	$3,772,096

第13年供款共

$309,073

第13年利息

$158,974

第13年共還本金

$150,099

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$12,967	$12,789	$25,756	$3,759,306
158	$12,923	$12,833	$25,756	$3,746,473
159	$12,879	$12,878	$25,756	$3,733,596
160	$12,834	$12,922	$25,756	$3,720,674
161	$12,790	$12,966	$25,756	$3,707,707
162	$12,745	$13,011	$25,756	$3,694,697
163	$12,701	$13,056	$25,756	$3,681,641
164	$12,656	$13,100	$25,756	$3,668,541
165	$12,611	$13,145	$25,756	$3,655,395
166	$12,565	$13,191	$25,756	$3,642,205
167	$12,520	$13,236	$25,756	$3,628,969
168	$12,475	$13,281	$25,756	$3,615,687

第14年供款共

$309,073

第14年利息

$152,664

第14年共還本金

$156,409

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$12,429	$13,327	$25,756	$3,602,360
170	$12,383	$13,373	$25,756	$3,588,987
171	$12,337	$13,419	$25,756	$3,575,568
172	$12,291	$13,465	$25,756	$3,562,103
173	$12,245	$13,511	$25,756	$3,548,592
174	$12,198	$13,558	$25,756	$3,535,034
175	$12,152	$13,604	$25,756	$3,521,430
176	$12,105	$13,651	$25,756	$3,507,779
177	$12,058	$13,698	$25,756	$3,494,081
178	$12,011	$13,745	$25,756	$3,480,335
179	$11,964	$13,792	$25,756	$3,466,543
180	$11,916	$13,840	$25,756	$3,452,703

第15年供款共

$309,073

第15年利息

$146,089

第15年共還本金

$162,984

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$11,869	$13,887	$25,756	$3,438,816
182	$11,821	$13,935	$25,756	$3,424,881
183	$11,773	$13,983	$25,756	$3,410,898
184	$11,725	$14,031	$25,756	$3,396,867
185	$11,677	$14,079	$25,756	$3,382,787
186	$11,628	$14,128	$25,756	$3,368,660
187	$11,580	$14,176	$25,756	$3,354,483
188	$11,531	$14,225	$25,756	$3,340,258
189	$11,482	$14,274	$25,756	$3,325,984
190	$11,433	$14,323	$25,756	$3,311,661
191	$11,384	$14,372	$25,756	$3,297,289
192	$11,334	$14,422	$25,756	$3,282,868

第16年供款共

$309,073

第16年利息

$139,237

第16年共還本金

$169,836

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$11,285	$14,471	$25,756	$3,268,396
194	$11,235	$14,521	$25,756	$3,253,876
195	$11,185	$14,571	$25,756	$3,239,305
196	$11,135	$14,621	$25,756	$3,224,684
197	$11,085	$14,671	$25,756	$3,210,013
198	$11,034	$14,722	$25,756	$3,195,291
199	$10,984	$14,772	$25,756	$3,180,519
200	$10,933	$14,823	$25,756	$3,165,696
201	$10,882	$14,874	$25,756	$3,150,822
202	$10,831	$14,925	$25,756	$3,135,897
203	$10,780	$14,976	$25,756	$3,120,920
204	$10,728	$15,028	$25,756	$3,105,892

第17年供款共

$309,073

第17年利息

$132,097

第17年共還本金

$176,975

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$10,677	$15,080	$25,756	$3,090,813
206	$10,625	$15,131	$25,756	$3,075,681
207	$10,573	$15,183	$25,756	$3,060,498
208	$10,520	$15,236	$25,756	$3,045,262
209	$10,468	$15,288	$25,756	$3,029,974
210	$10,416	$15,341	$25,756	$3,014,634
211	$10,363	$15,393	$25,756	$2,999,241
212	$10,310	$15,446	$25,756	$2,983,795
213	$10,257	$15,499	$25,756	$2,968,295
214	$10,204	$15,553	$25,756	$2,952,743
215	$10,150	$15,606	$25,756	$2,937,137
216	$10,096	$15,660	$25,756	$2,921,477

第18年供款共

$309,073

第18年利息

$124,657

第18年共還本金

$184,415

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$10,043	$15,713	$25,756	$2,905,764
218	$9,989	$15,767	$25,756	$2,889,996
219	$9,934	$15,822	$25,756	$2,874,174
220	$9,880	$15,876	$25,756	$2,858,298
221	$9,825	$15,931	$25,756	$2,842,368
222	$9,771	$15,985	$25,756	$2,826,382
223	$9,716	$16,040	$25,756	$2,810,342
224	$9,661	$16,095	$25,756	$2,794,246
225	$9,605	$16,151	$25,756	$2,778,096
226	$9,550	$16,206	$25,756	$2,761,889
227	$9,494	$16,262	$25,756	$2,745,627
228	$9,438	$16,318	$25,756	$2,729,309

第19年供款共

$309,073

第19年利息

$116,905

第19年共還本金

$192,168

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$9,382	$16,374	$25,756	$2,712,935
230	$9,326	$16,430	$25,756	$2,696,505
231	$9,269	$16,487	$25,756	$2,680,018
232	$9,213	$16,543	$25,756	$2,663,475
233	$9,156	$16,600	$25,756	$2,646,874
234	$9,099	$16,657	$25,756	$2,630,217
235	$9,041	$16,715	$25,756	$2,613,502
236	$8,984	$16,772	$25,756	$2,596,730
237	$8,926	$16,830	$25,756	$2,579,900
238	$8,868	$16,888	$25,756	$2,563,013
239	$8,810	$16,946	$25,756	$2,546,067
240	$8,752	$17,004	$25,756	$2,529,063

第20年供款共

$309,073

第20年利息

$108,826

第20年共還本金

$200,246

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$8,694	$17,062	$25,756	$2,512,001
242	$8,635	$17,121	$25,756	$2,494,880
243	$8,576	$17,180	$25,756	$2,477,700
244	$8,517	$17,239	$25,756	$2,460,461
245	$8,458	$17,298	$25,756	$2,443,162
246	$8,398	$17,358	$25,756	$2,425,805
247	$8,339	$17,417	$25,756	$2,408,387
248	$8,279	$17,477	$25,756	$2,390,910
249	$8,219	$17,537	$25,756	$2,373,373
250	$8,158	$17,598	$25,756	$2,355,775
251	$8,098	$17,658	$25,756	$2,338,117
252	$8,037	$17,719	$25,756	$2,320,399

第21年供款共

$309,073

第21年利息

$100,408

第21年共還本金

$208,664

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$7,976	$17,780	$25,756	$2,302,619
254	$7,915	$17,841	$25,756	$2,284,778
255	$7,854	$17,902	$25,756	$2,266,876
256	$7,792	$17,964	$25,756	$2,248,912
257	$7,731	$18,025	$25,756	$2,230,887
258	$7,669	$18,087	$25,756	$2,212,800
259	$7,606	$18,150	$25,756	$2,194,650
260	$7,544	$18,212	$25,756	$2,176,438
261	$7,482	$18,275	$25,756	$2,158,163
262	$7,419	$18,337	$25,756	$2,139,826
263	$7,356	$18,400	$25,756	$2,121,426
264	$7,292	$18,464	$25,756	$2,102,962

第22年供款共

$309,073

第22年利息

$91,636

第22年共還本金

$217,436

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$7,229	$18,527	$25,756	$2,084,435
266	$7,165	$18,591	$25,756	$2,065,844
267	$7,101	$18,655	$25,756	$2,047,189
268	$7,037	$18,719	$25,756	$2,028,471
269	$6,973	$18,783	$25,756	$2,009,687
270	$6,908	$18,848	$25,756	$1,990,840
271	$6,844	$18,913	$25,756	$1,971,927
272	$6,778	$18,978	$25,756	$1,952,950
273	$6,713	$19,043	$25,756	$1,933,907
274	$6,648	$19,108	$25,756	$1,914,799
275	$6,582	$19,174	$25,756	$1,895,625
276	$6,516	$19,240	$25,756	$1,876,385

第23年供款共

$309,073

第23年利息

$82,495

第23年共還本金

$226,577

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$6,450	$19,306	$25,756	$1,857,079
278	$6,384	$19,372	$25,756	$1,837,707
279	$6,317	$19,439	$25,756	$1,818,268
280	$6,250	$19,506	$25,756	$1,798,762
281	$6,183	$19,573	$25,756	$1,779,189
282	$6,116	$19,640	$25,756	$1,759,549
283	$6,048	$19,708	$25,756	$1,739,841
284	$5,981	$19,775	$25,756	$1,720,066
285	$5,913	$19,843	$25,756	$1,700,223
286	$5,845	$19,912	$25,756	$1,680,311
287	$5,776	$19,980	$25,756	$1,660,331
288	$5,707	$20,049	$25,756	$1,640,283

第24年供款共

$309,073

第24年利息

$72,970

第24年共還本金

$236,102

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$5,638	$20,118	$25,756	$1,620,165
290	$5,569	$20,187	$25,756	$1,599,978
291	$5,500	$20,256	$25,756	$1,579,722
292	$5,430	$20,326	$25,756	$1,559,396
293	$5,360	$20,396	$25,756	$1,539,001
294	$5,290	$20,466	$25,756	$1,518,535
295	$5,220	$20,536	$25,756	$1,497,999
296	$5,149	$20,607	$25,756	$1,477,392
297	$5,079	$20,678	$25,756	$1,456,715
298	$5,007	$20,749	$25,756	$1,435,966
299	$4,936	$20,820	$25,756	$1,415,146
300	$4,865	$20,891	$25,756	$1,394,255

第25年供款共

$309,073

第25年利息

$63,045

第25年共還本金

$246,028

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$4,793	$20,963	$25,756	$1,373,291
302	$4,721	$21,035	$25,756	$1,352,256
303	$4,648	$21,108	$25,756	$1,331,148
304	$4,576	$21,180	$25,756	$1,309,968
305	$4,503	$21,253	$25,756	$1,288,715
306	$4,430	$21,326	$25,756	$1,267,389
307	$4,357	$21,399	$25,756	$1,245,990
308	$4,283	$21,473	$25,756	$1,224,517
309	$4,209	$21,547	$25,756	$1,202,970
310	$4,135	$21,621	$25,756	$1,181,349
311	$4,061	$21,695	$25,756	$1,159,654
312	$3,986	$21,770	$25,756	$1,137,884

第26年供款共

$309,073

第26年利息

$52,702

第26年共還本金

$256,371

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$3,911	$21,845	$25,756	$1,116,040
314	$3,836	$21,920	$25,756	$1,094,120
315	$3,761	$21,995	$25,756	$1,072,125
316	$3,685	$22,071	$25,756	$1,050,054
317	$3,610	$22,146	$25,756	$1,027,908
318	$3,533	$22,223	$25,756	$1,005,685
319	$3,457	$22,299	$25,756	$983,386
320	$3,380	$22,376	$25,756	$961,011
321	$3,303	$22,453	$25,756	$938,558
322	$3,226	$22,530	$25,756	$916,028
323	$3,149	$22,607	$25,756	$893,421
324	$3,071	$22,685	$25,756	$870,736

第27年供款共

$309,073

第27年利息

$41,925

第27年共還本金

$267,148

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$2,993	$22,763	$25,756	$847,973
326	$2,915	$22,841	$25,756	$825,132
327	$2,836	$22,920	$25,756	$802,212
328	$2,758	$22,998	$25,756	$779,214
329	$2,679	$23,077	$25,756	$756,137
330	$2,599	$23,157	$25,756	$732,980
331	$2,520	$23,236	$25,756	$709,743
332	$2,440	$23,316	$25,756	$686,427
333	$2,360	$23,396	$25,756	$663,031
334	$2,279	$23,477	$25,756	$639,554
335	$2,198	$23,558	$25,756	$615,996
336	$2,117	$23,639	$25,756	$592,357

第28年供款共

$309,073

第28年利息

$30,694

第28年共還本金

$278,379

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$2,036	$23,720	$25,756	$568,638
338	$1,955	$23,801	$25,756	$544,836
339	$1,873	$23,883	$25,756	$520,953
340	$1,791	$23,965	$25,756	$496,988
341	$1,708	$24,048	$25,756	$472,940
342	$1,626	$24,130	$25,756	$448,810
343	$1,543	$24,213	$25,756	$424,597
344	$1,460	$24,296	$25,756	$400,300
345	$1,376	$24,380	$25,756	$375,920
346	$1,292	$24,464	$25,756	$351,456
347	$1,208	$24,548	$25,756	$326,908
348	$1,124	$24,632	$25,756	$302,276

第29年供款共

$309,073

第29年利息

$18,991

第29年共還本金

$290,081

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$1,039	$24,717	$25,756	$277,559
350	$954	$24,802	$25,756	$252,757
351	$869	$24,887	$25,756	$227,870
352	$783	$24,973	$25,756	$202,897
353	$697	$25,059	$25,756	$177,839
354	$611	$25,145	$25,756	$152,694
355	$525	$25,231	$25,756	$127,463
356	$438	$25,318	$25,756	$102,145
357	$351	$25,405	$25,756	$76,740
358	$264	$25,492	$25,756	$51,248
359	$176	$25,580	$25,756	$25,668
360	$88	$25,668	$25,756	$0

第30年供款共

$309,073

第30年利息

$6,796

第30年共還本金

$302,276

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$10,048,027

免责声明

笋盘推介

按揭保险费
info