楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$112,558

借款月供 $546 , 共加借HK$112,558

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$10,065,394

每月供款
$25,801

首期

$579,000

总贷款额

$5,323,558

總利息

$3,964,662

印花税

$130,275

其他

$67,900

置业成本总预算

HK$777,175

$51,601

置业成本总预算

HK$777,175

首期

$579,000
印花税

$130,275
- AVD
  
  $130,275
律师费

$ 10,000
代理佣金

$57,900
按揭保险费

$112,558

$51,601

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

大埔天钻1座靓靓内园1房,shuttle bus就在座头 1分钟即达

thumb_up

天钻****1座靓靓内园1房,shuttle bus就在座头 1分钟即达****

实

382 呎

@15,183

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 verified 首置必买

售$580 万

实

382 呎

@15,183

售$580 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 verified 首置必买

VR实景

马鞍山海典湾第01座

thumb_up

中层池景, 企装一房, 实用率高, 业主有心

实

380 呎

@15,000

建

501 呎

@11,377

local_fire_department 至HIT local_offer 低水笋价 pets 爱竉必选

售$570 万

实

380 呎

@15,000

建

501 呎

@11,377

售$570 万

local_fire_department 至HIT local_offer 低水笋价 pets 爱竉必选

白石角云滙第01期第02座

thumb_up

优质物业移民噼价蚀让

实

292 呎

@16,438

local_offer 低水笋价 flight_takeoff 移民急让 price_change 蚀让盘

售$480 万

实

292 呎

@16,438

售$480 万

local_offer 低水笋价 flight_takeoff 移民急让 price_change 蚀让盘

VR实景

沙田沙田第一城

thumb_up

大蓝筹屋苑

实

327 呎

@15,291

建

395 呎

@12,658

local_fire_department 至HIT

售$500 万

实

327 呎

@15,291

建

395 呎

@12,658

售$500 万

local_fire_department 至HIT

粉岭粉岭中心第01期 A座

thumb_up

罕有内园三房大单边

实

535 呎

@11,364

建

688 呎

@8,837

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 verified 首置必买

售$608 万

实

535 呎

@11,364

建

688 呎

@8,837

售$608 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 verified 首置必买

VR实景

马鞍山荟朗第02座

thumb_up

半新楼齐傢俬即买即住

实

411 呎

@16,058

real_estate_agent 罕有放盘 vpn_key 有匙即睇 pets 爱竉必选

售$660 万

实

411 呎

@16,058

售$660 万

real_estate_agent 罕有放盘 vpn_key 有匙即睇 pets 爱竉必选

沙田沙田第一城

thumb_up

开扬东南投资精选

实

284 呎

@18,310

建

395 呎

@13,165

local_fire_department 至HIT

售$520 万

实

284 呎

@18,310

建

395 呎

@13,165

售$520 万

local_fire_department 至HIT

马鞍山新港城 C座

thumb_up

无窗台好实用合小家庭

实

490 呎

@13,469

建

605 呎

@10,909

local_fire_department 至HIT

售$660 万

实

490 呎

@13,469

建

605 呎

@10,909

售$660 万

local_fire_department 至HIT

马鞍山新港城

thumb_up

新港城4期**高层海景2房2厅,靓装修**

实

363 呎

@17,025

建

491 呎

@12,587

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价

售$618 万

实

363 呎

@17,025

建

491 呎

@12,587

售$618 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价

粉岭粉岭中心第02期 H座

thumb_up

靓装三房两厕,全屋傢电即租即住

实

512 呎

@11,719

建

665 呎

@9,023

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

售$600 万

实

512 呎

@11,719

建

665 呎

@9,023

售$600 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

粉岭利庭豪苑

thumb_up

🌳環境清幽🌳 顶楼连天台🎇另有固定車位加25万

建

700 呎

@7,071

local_fire_department 至HIT flight_takeoff 移民急让

售$495 万

建

700 呎

@7,071

售$495 万

local_fire_department 至HIT flight_takeoff 移民急让

西贡匡湖居第03期 A座湖晖阁

thumb_up

开扬远景, 保安严密, 会所设施, 连车位

实

522 呎

@12,799

建

637 呎

@10,488

real_estate_agent 罕有放盘 local_offer 低水笋价

售$668 万

实

522 呎

@12,799

建

637 呎

@10,488

售$668 万

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	$31,861	$24,483	$20,063	$17,123
1.500	$33,046	$25,689	$21,291	$18,373
2.000	$34,258	$26,931	$22,564	$19,677
2.500	$35,497	$28,210	$23,882	$21,034
3.000	$36,764	$29,524	$25,245	$22,444
3.500	$38,057	$30,874	$26,651	$23,905
4.000	$39,378	$32,260	$28,100	$25,415
4.125	$39,712	$32,611	$28,468	$25,801
4.500	$40,725	$33,679	$29,590	$26,974
5.000	$42,098	$35,133	$31,121	$28,578
5.500	$43,498	$36,620	$32,691	$30,227
6.000	$44,923	$38,140	$34,300	$31,917

每月供款$25,801

年期

30年

贷款金额

$5,323,557.6

總利息

$3,964,662

总贷款连利息

$9,288,219.6

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$18,300	$7,501	$25,801	$5,316,057
2	$18,274	$7,527	$25,801	$5,308,530
3	$18,248	$7,553	$25,801	$5,300,978
4	$18,222	$7,578	$25,801	$5,293,399
5	$18,196	$7,605	$25,801	$5,285,794
6	$18,170	$7,631	$25,801	$5,278,164
7	$18,144	$7,657	$25,801	$5,270,507
8	$18,117	$7,683	$25,801	$5,262,824
9	$18,091	$7,710	$25,801	$5,255,114
10	$18,064	$7,736	$25,801	$5,247,378
11	$18,038	$7,763	$25,801	$5,239,615
12	$18,011	$7,789	$25,801	$5,231,826

第1年供款共

$309,607

第1年利息

$217,875

第1年共還本金

$91,732

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$17,984	$7,816	$25,801	$5,224,009
14	$17,958	$7,843	$25,801	$5,216,166
15	$17,931	$7,870	$25,801	$5,208,296
16	$17,904	$7,897	$25,801	$5,200,399
17	$17,876	$7,924	$25,801	$5,192,475
18	$17,849	$7,951	$25,801	$5,184,524
19	$17,822	$7,979	$25,801	$5,176,545
20	$17,794	$8,006	$25,801	$5,168,538
21	$17,767	$8,034	$25,801	$5,160,505
22	$17,739	$8,061	$25,801	$5,152,443
23	$17,712	$8,089	$25,801	$5,144,354
24	$17,684	$8,117	$25,801	$5,136,237

第2年供款共

$309,607

第2年利息

$214,019

第2年共還本金

$95,588

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$17,656	$8,145	$25,801	$5,128,093
26	$17,628	$8,173	$25,801	$5,119,920
27	$17,600	$8,201	$25,801	$5,111,719
28	$17,572	$8,229	$25,801	$5,103,490
29	$17,543	$8,257	$25,801	$5,095,232
30	$17,515	$8,286	$25,801	$5,086,947
31	$17,486	$8,314	$25,801	$5,078,633
32	$17,458	$8,343	$25,801	$5,070,290
33	$17,429	$8,371	$25,801	$5,061,918
34	$17,400	$8,400	$25,801	$5,053,518
35	$17,371	$8,429	$25,801	$5,045,089
36	$17,342	$8,458	$25,801	$5,036,631

第3年供款共

$309,607

第3年利息

$210,001

第3年共還本金

$99,607

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$17,313	$8,487	$25,801	$5,028,144
38	$17,284	$8,516	$25,801	$5,019,627
39	$17,255	$8,546	$25,801	$5,011,082
40	$17,226	$8,575	$25,801	$5,002,506
41	$17,196	$8,604	$25,801	$4,993,902
42	$17,167	$8,634	$25,801	$4,985,268
43	$17,137	$8,664	$25,801	$4,976,604
44	$17,107	$8,694	$25,801	$4,967,911
45	$17,077	$8,723	$25,801	$4,959,187
46	$17,047	$8,753	$25,801	$4,950,434
47	$17,017	$8,783	$25,801	$4,941,650
48	$16,987	$8,814	$25,801	$4,932,837

第4年供款共

$309,607

第4年利息

$205,813

第4年共還本金

$103,794

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$16,957	$8,844	$25,801	$4,923,993
50	$16,926	$8,874	$25,801	$4,915,118
51	$16,896	$8,905	$25,801	$4,906,213
52	$16,865	$8,935	$25,801	$4,897,278
53	$16,834	$8,966	$25,801	$4,888,312
54	$16,804	$8,997	$25,801	$4,879,315
55	$16,773	$9,028	$25,801	$4,870,287
56	$16,742	$9,059	$25,801	$4,861,228
57	$16,710	$9,090	$25,801	$4,852,138
58	$16,679	$9,121	$25,801	$4,843,016
59	$16,648	$9,153	$25,801	$4,833,863
60	$16,616	$9,184	$25,801	$4,824,679

第5年供款共

$309,607

第5年利息

$201,450

第5年共還本金

$108,157

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$16,585	$9,216	$25,801	$4,815,463
62	$16,553	$9,247	$25,801	$4,806,216
63	$16,521	$9,279	$25,801	$4,796,937
64	$16,489	$9,311	$25,801	$4,787,626
65	$16,457	$9,343	$25,801	$4,778,282
66	$16,425	$9,375	$25,801	$4,768,907
67	$16,393	$9,407	$25,801	$4,759,500
68	$16,361	$9,440	$25,801	$4,750,060
69	$16,328	$9,472	$25,801	$4,740,588
70	$16,296	$9,505	$25,801	$4,731,083
71	$16,263	$9,538	$25,801	$4,721,545
72	$16,230	$9,570	$25,801	$4,711,975

第6年供款共

$309,607

第6年利息

$196,903

第6年共還本金

$112,704

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$16,197	$9,603	$25,801	$4,702,372
74	$16,164	$9,636	$25,801	$4,692,736
75	$16,131	$9,669	$25,801	$4,683,066
76	$16,098	$9,703	$25,801	$4,673,364
77	$16,065	$9,736	$25,801	$4,663,628
78	$16,031	$9,769	$25,801	$4,653,858
79	$15,998	$9,803	$25,801	$4,644,055
80	$15,964	$9,837	$25,801	$4,634,219
81	$15,930	$9,870	$25,801	$4,624,348
82	$15,896	$9,904	$25,801	$4,614,444
83	$15,862	$9,938	$25,801	$4,604,505
84	$15,828	$9,973	$25,801	$4,594,533

第7年供款共

$309,607

第7年利息

$192,165

第7年共還本金

$117,442

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$15,794	$10,007	$25,801	$4,584,526
86	$15,759	$10,041	$25,801	$4,574,485
87	$15,725	$10,076	$25,801	$4,564,409
88	$15,690	$10,110	$25,801	$4,554,298
89	$15,655	$10,145	$25,801	$4,544,153
90	$15,621	$10,180	$25,801	$4,533,973
91	$15,586	$10,215	$25,801	$4,523,758
92	$15,550	$10,250	$25,801	$4,513,508
93	$15,515	$10,285	$25,801	$4,503,222
94	$15,480	$10,321	$25,801	$4,492,902
95	$15,444	$10,356	$25,801	$4,482,545
96	$15,409	$10,392	$25,801	$4,472,153

第8年供款共

$309,607

第8年利息

$187,228

第8年共還本金

$122,379

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$15,373	$10,428	$25,801	$4,461,726
98	$15,337	$10,463	$25,801	$4,451,262
99	$15,301	$10,499	$25,801	$4,440,763
100	$15,265	$10,535	$25,801	$4,430,228
101	$15,229	$10,572	$25,801	$4,419,656
102	$15,193	$10,608	$25,801	$4,409,048
103	$15,156	$10,645	$25,801	$4,398,403
104	$15,120	$10,681	$25,801	$4,387,722
105	$15,083	$10,718	$25,801	$4,377,004
106	$15,046	$10,755	$25,801	$4,366,250
107	$15,009	$10,792	$25,801	$4,355,458
108	$14,972	$10,829	$25,801	$4,344,629

第9年供款共

$309,607

第9年利息

$182,083

第9年共還本金

$127,524

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$14,935	$10,866	$25,801	$4,333,763
110	$14,897	$10,903	$25,801	$4,322,860
111	$14,860	$10,941	$25,801	$4,311,919
112	$14,822	$10,978	$25,801	$4,300,941
113	$14,784	$11,016	$25,801	$4,289,925
114	$14,747	$11,054	$25,801	$4,278,871
115	$14,709	$11,092	$25,801	$4,267,779
116	$14,670	$11,130	$25,801	$4,256,649
117	$14,632	$11,168	$25,801	$4,245,480
118	$14,594	$11,207	$25,801	$4,234,274
119	$14,555	$11,245	$25,801	$4,223,028
120	$14,517	$11,284	$25,801	$4,211,744

第10年供款共

$309,607

第10年利息

$176,722

第10年共還本金

$132,885

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$14,478	$11,323	$25,801	$4,200,422
122	$14,439	$11,362	$25,801	$4,189,060
123	$14,400	$11,401	$25,801	$4,177,659
124	$14,361	$11,440	$25,801	$4,166,219
125	$14,321	$11,479	$25,801	$4,154,740
126	$14,282	$11,519	$25,801	$4,143,221
127	$14,242	$11,558	$25,801	$4,131,663
128	$14,203	$11,598	$25,801	$4,120,065
129	$14,163	$11,638	$25,801	$4,108,427
130	$14,123	$11,678	$25,801	$4,096,749
131	$14,083	$11,718	$25,801	$4,085,031
132	$14,042	$11,758	$25,801	$4,073,273

第11年供款共

$309,607

第11年利息

$171,136

第11年共還本金

$138,471

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$14,002	$11,799	$25,801	$4,061,474
134	$13,961	$11,839	$25,801	$4,049,635
135	$13,921	$11,880	$25,801	$4,037,755
136	$13,880	$11,921	$25,801	$4,025,834
137	$13,839	$11,962	$25,801	$4,013,872
138	$13,798	$12,003	$25,801	$4,001,869
139	$13,756	$12,044	$25,801	$3,989,825
140	$13,715	$12,086	$25,801	$3,977,740
141	$13,673	$12,127	$25,801	$3,965,613
142	$13,632	$12,169	$25,801	$3,953,444
143	$13,590	$12,211	$25,801	$3,941,233
144	$13,548	$12,253	$25,801	$3,928,981

第12年供款共

$309,607

第12年利息

$165,315

第12年共還本金

$144,293

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$13,506	$12,295	$25,801	$3,916,686
146	$13,464	$12,337	$25,801	$3,904,349
147	$13,421	$12,379	$25,801	$3,891,969
148	$13,379	$12,422	$25,801	$3,879,547
149	$13,336	$12,465	$25,801	$3,867,083
150	$13,293	$12,508	$25,801	$3,854,575
151	$13,250	$12,551	$25,801	$3,842,025
152	$13,207	$12,594	$25,801	$3,829,431
153	$13,164	$12,637	$25,801	$3,816,794
154	$13,120	$12,680	$25,801	$3,804,114
155	$13,077	$12,724	$25,801	$3,791,390
156	$13,033	$12,768	$25,801	$3,778,622

第13年供款共

$309,607

第13年利息

$159,249

第13年共還本金

$150,358

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$12,989	$12,812	$25,801	$3,765,810
158	$12,945	$12,856	$25,801	$3,752,955
159	$12,901	$12,900	$25,801	$3,740,055
160	$12,856	$12,944	$25,801	$3,727,111
161	$12,812	$12,989	$25,801	$3,714,122
162	$12,767	$13,033	$25,801	$3,701,089
163	$12,722	$13,078	$25,801	$3,688,011
164	$12,678	$13,123	$25,801	$3,674,888
165	$12,632	$13,168	$25,801	$3,661,720
166	$12,587	$13,213	$25,801	$3,648,506
167	$12,542	$13,259	$25,801	$3,635,247
168	$12,496	$13,304	$25,801	$3,621,943

第14年供款共

$309,607

第14年利息

$152,928

第14年共還本金

$156,679

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$12,450	$13,350	$25,801	$3,608,593
170	$12,405	$13,396	$25,801	$3,595,197
171	$12,358	$13,442	$25,801	$3,581,754
172	$12,312	$13,488	$25,801	$3,568,266
173	$12,266	$13,535	$25,801	$3,554,731
174	$12,219	$13,581	$25,801	$3,541,150
175	$12,173	$13,628	$25,801	$3,527,522
176	$12,126	$13,675	$25,801	$3,513,847
177	$12,079	$13,722	$25,801	$3,500,126
178	$12,032	$13,769	$25,801	$3,486,357
179	$11,984	$13,816	$25,801	$3,472,541
180	$11,937	$13,864	$25,801	$3,458,677

第15年供款共

$309,607

第15年利息

$146,341

第15年共還本金

$163,266

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$11,889	$13,911	$25,801	$3,444,765
182	$11,841	$13,959	$25,801	$3,430,806
183	$11,793	$14,007	$25,801	$3,416,799
184	$11,745	$14,055	$25,801	$3,402,744
185	$11,697	$14,104	$25,801	$3,388,640
186	$11,648	$14,152	$25,801	$3,374,488
187	$11,600	$14,201	$25,801	$3,360,287
188	$11,551	$14,250	$25,801	$3,346,037
189	$11,502	$14,299	$25,801	$3,331,739
190	$11,453	$14,348	$25,801	$3,317,391
191	$11,404	$14,397	$25,801	$3,302,994
192	$11,354	$14,447	$25,801	$3,288,547

第16年供款共

$309,607

第16年利息

$139,478

第16年共還本金

$170,129

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$11,304	$14,496	$25,801	$3,274,051
194	$11,255	$14,546	$25,801	$3,259,505
195	$11,205	$14,596	$25,801	$3,244,909
196	$11,154	$14,646	$25,801	$3,230,263
197	$11,104	$14,697	$25,801	$3,215,566
198	$11,054	$14,747	$25,801	$3,200,819
199	$11,003	$14,798	$25,801	$3,186,021
200	$10,952	$14,849	$25,801	$3,171,173
201	$10,901	$14,900	$25,801	$3,156,273
202	$10,850	$14,951	$25,801	$3,141,322
203	$10,798	$15,002	$25,801	$3,126,320
204	$10,747	$15,054	$25,801	$3,111,266

第17年供款共

$309,607

第17年利息

$132,326

第17年共還本金

$177,282

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$10,695	$15,106	$25,801	$3,096,160
206	$10,643	$15,158	$25,801	$3,081,003
207	$10,591	$15,210	$25,801	$3,065,793
208	$10,539	$15,262	$25,801	$3,050,531
209	$10,486	$15,314	$25,801	$3,035,217
210	$10,434	$15,367	$25,801	$3,019,850
211	$10,381	$15,420	$25,801	$3,004,430
212	$10,328	$15,473	$25,801	$2,988,957
213	$10,275	$15,526	$25,801	$2,973,431
214	$10,221	$15,579	$25,801	$2,957,851
215	$10,168	$15,633	$25,801	$2,942,218
216	$10,114	$15,687	$25,801	$2,926,532

第18年供款共

$309,607

第18年利息

$124,873

第18年共還本金

$184,734

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$10,060	$15,741	$25,801	$2,910,791
218	$10,006	$15,795	$25,801	$2,894,996
219	$9,952	$15,849	$25,801	$2,879,147
220	$9,897	$15,904	$25,801	$2,863,244
221	$9,842	$15,958	$25,801	$2,847,285
222	$9,788	$16,013	$25,801	$2,831,272
223	$9,732	$16,068	$25,801	$2,815,204
224	$9,677	$16,123	$25,801	$2,799,081
225	$9,622	$16,179	$25,801	$2,782,902
226	$9,566	$16,234	$25,801	$2,766,668
227	$9,510	$16,290	$25,801	$2,750,377
228	$9,454	$16,346	$25,801	$2,734,031

第19年供款共

$309,607

第19年利息

$117,107

第19年共還本金

$192,500

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$9,398	$16,402	$25,801	$2,717,629
230	$9,342	$16,459	$25,801	$2,701,170
231	$9,285	$16,515	$25,801	$2,684,655
232	$9,229	$16,572	$25,801	$2,668,083
233	$9,172	$16,629	$25,801	$2,651,454
234	$9,114	$16,686	$25,801	$2,634,767
235	$9,057	$16,744	$25,801	$2,618,024
236	$8,999	$16,801	$25,801	$2,601,223
237	$8,942	$16,859	$25,801	$2,584,364
238	$8,884	$16,917	$25,801	$2,567,447
239	$8,826	$16,975	$25,801	$2,550,472
240	$8,767	$17,033	$25,801	$2,533,439

第20年供款共

$309,607

第20年利息

$109,015

第20年共還本金

$200,593

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$8,709	$17,092	$25,801	$2,516,347
242	$8,650	$17,151	$25,801	$2,499,196
243	$8,591	$17,210	$25,801	$2,481,986
244	$8,532	$17,269	$25,801	$2,464,718
245	$8,472	$17,328	$25,801	$2,447,389
246	$8,413	$17,388	$25,801	$2,430,002
247	$8,353	$17,447	$25,801	$2,412,554
248	$8,293	$17,507	$25,801	$2,395,047
249	$8,233	$17,568	$25,801	$2,377,479
250	$8,173	$17,628	$25,801	$2,359,851
251	$8,112	$17,689	$25,801	$2,342,163
252	$8,051	$17,749	$25,801	$2,324,413

第21年供款共

$309,607

第21年利息

$100,582

第21年共還本金

$209,025

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$7,990	$17,810	$25,801	$2,306,603
254	$7,929	$17,872	$25,801	$2,288,731
255	$7,868	$17,933	$25,801	$2,270,798
256	$7,806	$17,995	$25,801	$2,252,803
257	$7,744	$18,057	$25,801	$2,234,747
258	$7,682	$18,119	$25,801	$2,216,628
259	$7,620	$18,181	$25,801	$2,198,447
260	$7,557	$18,243	$25,801	$2,180,203
261	$7,494	$18,306	$25,801	$2,161,897
262	$7,432	$18,369	$25,801	$2,143,528
263	$7,368	$18,432	$25,801	$2,125,096
264	$7,305	$18,496	$25,801	$2,106,600

第22年供款共

$309,607

第22年利息

$91,795

第22年共還本金

$217,813

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$7,241	$18,559	$25,801	$2,088,041
266	$7,178	$18,623	$25,801	$2,069,418
267	$7,114	$18,687	$25,801	$2,050,731
268	$7,049	$18,751	$25,801	$2,031,980
269	$6,985	$18,816	$25,801	$2,013,164
270	$6,920	$18,880	$25,801	$1,994,284
271	$6,855	$18,945	$25,801	$1,975,339
272	$6,790	$19,010	$25,801	$1,956,328
273	$6,725	$19,076	$25,801	$1,937,253
274	$6,659	$19,141	$25,801	$1,918,111
275	$6,594	$19,207	$25,801	$1,898,904
276	$6,527	$19,273	$25,801	$1,879,631

第23年供款共

$309,607

第23年利息

$82,638

第23年共還本金

$226,969

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$6,461	$19,339	$25,801	$1,860,292
278	$6,395	$19,406	$25,801	$1,840,886
279	$6,328	$19,473	$25,801	$1,821,413
280	$6,261	$19,539	$25,801	$1,801,874
281	$6,194	$19,607	$25,801	$1,782,267
282	$6,127	$19,674	$25,801	$1,762,593
283	$6,059	$19,742	$25,801	$1,742,851
284	$5,991	$19,810	$25,801	$1,723,042
285	$5,923	$19,878	$25,801	$1,703,164
286	$5,855	$19,946	$25,801	$1,683,218
287	$5,786	$20,015	$25,801	$1,663,204
288	$5,717	$20,083	$25,801	$1,643,120

第24年供款共

$309,607

第24年利息

$73,096

第24年共還本金

$236,511

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$5,648	$20,152	$25,801	$1,622,968
290	$5,579	$20,222	$25,801	$1,602,746
291	$5,509	$20,291	$25,801	$1,582,455
292	$5,440	$20,361	$25,801	$1,562,094
293	$5,370	$20,431	$25,801	$1,541,663
294	$5,299	$20,501	$25,801	$1,521,162
295	$5,229	$20,572	$25,801	$1,500,591
296	$5,158	$20,642	$25,801	$1,479,948
297	$5,087	$20,713	$25,801	$1,459,235
298	$5,016	$20,784	$25,801	$1,438,450
299	$4,945	$20,856	$25,801	$1,417,595
300	$4,873	$20,928	$25,801	$1,396,667

第25年供款共

$309,607

第25年利息

$63,154

第25年共還本金

$246,453

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$4,801	$21,000	$25,801	$1,375,667
302	$4,729	$21,072	$25,801	$1,354,596
303	$4,656	$21,144	$25,801	$1,333,451
304	$4,584	$21,217	$25,801	$1,312,235
305	$4,511	$21,290	$25,801	$1,290,945
306	$4,438	$21,363	$25,801	$1,269,582
307	$4,364	$21,436	$25,801	$1,248,145
308	$4,290	$21,510	$25,801	$1,226,635
309	$4,217	$21,584	$25,801	$1,205,051
310	$4,142	$21,658	$25,801	$1,183,393
311	$4,068	$21,733	$25,801	$1,161,660
312	$3,993	$21,807	$25,801	$1,139,853

第26年供款共

$309,607

第26年利息

$52,793

第26年共還本金

$256,814

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$3,918	$21,882	$25,801	$1,117,971
314	$3,843	$21,958	$25,801	$1,096,013
315	$3,768	$22,033	$25,801	$1,073,980
316	$3,692	$22,109	$25,801	$1,051,871
317	$3,616	$22,185	$25,801	$1,029,686
318	$3,540	$22,261	$25,801	$1,007,425
319	$3,463	$22,338	$25,801	$985,088
320	$3,386	$22,414	$25,801	$962,673
321	$3,309	$22,491	$25,801	$940,182
322	$3,232	$22,569	$25,801	$917,613
323	$3,154	$22,646	$25,801	$894,967
324	$3,076	$22,724	$25,801	$872,243

第27年供款共

$309,607

第27年利息

$41,997

第27年共還本金

$267,610

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$2,998	$22,802	$25,801	$849,440
326	$2,920	$22,881	$25,801	$826,560
327	$2,841	$22,959	$25,801	$803,600
328	$2,762	$23,038	$25,801	$780,562
329	$2,683	$23,117	$25,801	$757,445
330	$2,604	$23,197	$25,801	$734,248
331	$2,524	$23,277	$25,801	$710,971
332	$2,444	$23,357	$25,801	$687,615
333	$2,364	$23,437	$25,801	$664,178
334	$2,283	$23,517	$25,801	$640,660
335	$2,202	$23,598	$25,801	$617,062
336	$2,121	$23,679	$25,801	$593,382

第28年供款共

$309,607

第28年利息

$30,747

第28年共還本金

$278,860

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$2,040	$23,761	$25,801	$569,621
338	$1,958	$23,843	$25,801	$545,779
339	$1,876	$23,924	$25,801	$521,854
340	$1,794	$24,007	$25,801	$497,848
341	$1,711	$24,089	$25,801	$473,758
342	$1,629	$24,172	$25,801	$449,586
343	$1,545	$24,255	$25,801	$425,331
344	$1,462	$24,339	$25,801	$400,993
345	$1,378	$24,422	$25,801	$376,571
346	$1,294	$24,506	$25,801	$352,064
347	$1,210	$24,590	$25,801	$327,474
348	$1,126	$24,675	$25,801	$302,799

第29年供款共

$309,607

第29年利息

$19,024

第29年共還本金

$290,583

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$1,041	$24,760	$25,801	$278,039
350	$956	$24,845	$25,801	$253,194
351	$870	$24,930	$25,801	$228,264
352	$785	$25,016	$25,801	$203,248
353	$699	$25,102	$25,801	$178,146
354	$612	$25,188	$25,801	$152,958
355	$526	$25,275	$25,801	$127,683
356	$439	$25,362	$25,801	$102,322
357	$352	$25,449	$25,801	$76,873
358	$264	$25,536	$25,801	$51,336
359	$176	$25,624	$25,801	$25,712
360	$88	$25,712	$25,801	$0

第30年供款共

$309,607

第30年利息

$6,808

第30年共還本金

$302,799

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$10,065,394

免责声明

笋盘推介

按揭保险费
info