楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$77,760

借款月供 $377 , 共加借HK$77,760

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$6,926,732

每月供款
$17,825

首期

$400,000

总贷款额

$3,677,760

總利息

$2,738,972

印花税

$60,000

其他

$50,000

置业成本总预算

HK$510,000

$35,649

置业成本总预算

HK$510,000

首期

$400,000
印花税

$60,000
- AVD
  
  $60,000
律师费

$ 10,000
代理佣金

$40,000
按揭保险费

$77,760

$35,649

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

独家

粉岭欣翠花园第02座

thumb_up

【世纪21奇丰独家代理】上车必睇，望住九巴APP 去边都咁方便

实

378 呎

@10,317

建

451 呎

@8,647

local_fire_department 至HIT local_offer 低水笋价

售$390 万

实

378 呎

@10,317

建

451 呎

@8,647

售$390 万

local_fire_department 至HIT local_offer 低水笋价

沙田沙田第一城第05期第49座

thumb_up

开扬靓装求售

实

284 呎

@16,901

建

395 呎

@12,152

local_fire_department 至HIT

售$480 万

实

284 呎

@16,901

建

395 呎

@12,152

售$480 万

local_fire_department 至HIT

西贡打蚝墩村

thumb_up

近海开扬小品中层

实

400 呎

@9,000

建

435 呎

@8,276

local_offer 低水笋价

售$360 万

实

400 呎

@9,000

建

435 呎

@8,276

售$360 万

local_offer 低水笋价

马鞍山荟朗第02座

thumb_up

靓装半新楼，投资自住首选

实

266 呎

@16,165

local_fire_department 至HIT directions_run 即走 verified 首置必买 price_change 蚀让盘

售$430 万

实

266 呎

@16,165

售$430 万

local_fire_department 至HIT directions_run 即走 verified 首置必买 price_change 蚀让盘

粉岭花都广场

thumb_up

东南中层, 有装修两房

实

370 呎

@11,081

建

519 呎

@7,900

local_offer 低水笋价 verified 首置必买

售$410 万

实

370 呎

@11,081

建

519 呎

@7,900

售$410 万

local_offer 低水笋价 verified 首置必买

粉岭碧湖花园第08座

thumb_up

【世纪21奇丰】附送40万装修,绝非低层

实

400 呎

@11,500

建

518 呎

@8,880

real_estate_agent 罕有放盘 local_offer 低水笋价

售$460 万

实

400 呎

@11,500

建

518 呎

@8,880

售$460 万

real_estate_agent 罕有放盘 local_offer 低水笋价

沙田荟荞

thumb_up

[移民急让, 忍痛割爱] -大围[城中绿州], 静中带旺; 专属邨巴接驳[大围火车站], 尽享生活交通之便 !

实

252 呎

@19,048

local_fire_department 至HIT directions_run 即走 vpn_key 有匙即睇

售$480 万

实

252 呎

@19,048

售$480 万

local_fire_department 至HIT directions_run 即走 vpn_key 有匙即睇

VR实景

沙田 A座

thumb_up

翠华花园

实

215 呎

@16,279

建

330 呎

@10,606

local_fire_department 至HIT

售$350 万

实

215 呎

@16,279

建

330 呎

@10,606

售$350 万

local_fire_department 至HIT

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

粉岭花都广场第08座

thumb_up

🌺芁都廜碴🌺靚裝兩房..

实

413 呎

@11,622

建

550 呎

@8,727

local_fire_department 至HIT directions_run 即走 verified 首置必买

售$480 万

实

413 呎

@11,622

建

550 呎

@8,727

售$480 万

local_fire_department 至HIT directions_run 即走 verified 首置必买

沙田沙田第一城

thumb_up

罕有景观开阳无遮挡

实

326 呎

@14,724

建

395 呎

@12,152

local_fire_department 至HIT

售$480 万

实

326 呎

@14,724

建

395 呎

@12,152

售$480 万

local_fire_department 至HIT

KOL实拍

大埔企岭下老围

thumb_up

西沙新楼上车笋盘

实

700 呎

@6,857

建

700 呎

@6,857

local_offer 低水笋价 vpn_key 有匙即睇

售$480 万

实

700 呎

@6,857

建

700 呎

@6,857

售$480 万

local_offer 低水笋价 vpn_key 有匙即睇

利率	15年	20年	25年	30年
1.000	$22,011	$16,914	$13,860	$11,829
1.500	$22,829	$17,747	$14,709	$12,693
2.000	$23,667	$18,605	$15,588	$13,594
2.500	$24,523	$19,489	$16,499	$14,532
3.000	$25,398	$20,397	$17,440	$15,506
3.500	$26,292	$21,330	$18,412	$16,515
4.000	$27,204	$22,287	$19,413	$17,558
4.125	$27,435	$22,529	$19,667	$17,824
4.500	$28,135	$23,267	$20,442	$18,635
5.000	$29,083	$24,272	$21,500	$19,743
5.500	$30,050	$25,299	$22,585	$20,882
6.000	$31,035	$26,349	$23,696	$22,050

每月供款$17,825

年期

30年

贷款金额

$3,677,760

總利息

$2,738,972

总贷款连利息

$6,416,732

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$12,642	$5,182	$17,824	$3,672,578
2	$12,624	$5,200	$17,824	$3,667,378
3	$12,607	$5,218	$17,824	$3,662,161
4	$12,589	$5,236	$17,824	$3,656,925
5	$12,571	$5,254	$17,824	$3,651,671
6	$12,553	$5,272	$17,824	$3,646,400
7	$12,534	$5,290	$17,824	$3,641,110
8	$12,516	$5,308	$17,824	$3,635,802
9	$12,498	$5,326	$17,824	$3,630,476
10	$12,480	$5,344	$17,824	$3,625,131
11	$12,461	$5,363	$17,824	$3,619,769
12	$12,443	$5,381	$17,824	$3,614,387

第1年供款共

$213,891

第1年利息

$150,518

第1年共還本金

$63,373

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$12,424	$5,400	$17,824	$3,608,988
14	$12,406	$5,418	$17,824	$3,603,569
15	$12,387	$5,437	$17,824	$3,598,132
16	$12,369	$5,456	$17,824	$3,592,677
17	$12,350	$5,474	$17,824	$3,587,202
18	$12,331	$5,493	$17,824	$3,581,709
19	$12,312	$5,512	$17,824	$3,576,197
20	$12,293	$5,531	$17,824	$3,570,666
21	$12,274	$5,550	$17,824	$3,565,116
22	$12,255	$5,569	$17,824	$3,559,546
23	$12,236	$5,588	$17,824	$3,553,958
24	$12,217	$5,608	$17,824	$3,548,351

第2年供款共

$213,891

第2年利息

$147,854

第2年共還本金

$66,037

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$12,197	$5,627	$17,824	$3,542,724
26	$12,178	$5,646	$17,824	$3,537,078
27	$12,159	$5,666	$17,824	$3,531,412
28	$12,139	$5,685	$17,824	$3,525,727
29	$12,120	$5,705	$17,824	$3,520,022
30	$12,100	$5,724	$17,824	$3,514,298
31	$12,080	$5,744	$17,824	$3,508,554
32	$12,061	$5,764	$17,824	$3,502,791
33	$12,041	$5,783	$17,824	$3,497,007
34	$12,021	$5,803	$17,824	$3,491,204
35	$12,001	$5,823	$17,824	$3,485,381
36	$11,981	$5,843	$17,824	$3,479,538

第3年供款共

$213,891

第3年利息

$145,078

第3年共還本金

$68,813

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$11,961	$5,863	$17,824	$3,473,674
38	$11,941	$5,883	$17,824	$3,467,791
39	$11,921	$5,904	$17,824	$3,461,887
40	$11,900	$5,924	$17,824	$3,455,963
41	$11,880	$5,944	$17,824	$3,450,019
42	$11,859	$5,965	$17,824	$3,444,054
43	$11,839	$5,985	$17,824	$3,438,069
44	$11,818	$6,006	$17,824	$3,432,063
45	$11,798	$6,027	$17,824	$3,426,036
46	$11,777	$6,047	$17,824	$3,419,989
47	$11,756	$6,068	$17,824	$3,413,921
48	$11,735	$6,089	$17,824	$3,407,832

第4年供款共

$213,891

第4年利息

$142,185

第4年共還本金

$71,706

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$11,714	$6,110	$17,824	$3,401,722
50	$11,693	$6,131	$17,824	$3,395,591
51	$11,672	$6,152	$17,824	$3,389,439
52	$11,651	$6,173	$17,824	$3,383,266
53	$11,630	$6,194	$17,824	$3,377,072
54	$11,609	$6,216	$17,824	$3,370,856
55	$11,587	$6,237	$17,824	$3,364,619
56	$11,566	$6,258	$17,824	$3,358,361
57	$11,544	$6,280	$17,824	$3,352,081
58	$11,523	$6,301	$17,824	$3,345,780
59	$11,501	$6,323	$17,824	$3,339,457
60	$11,479	$6,345	$17,824	$3,333,112

第5年供款共

$213,891

第5年利息

$139,171

第5年共還本金

$74,720

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$11,458	$6,367	$17,824	$3,326,745
62	$11,436	$6,389	$17,824	$3,320,356
63	$11,414	$6,411	$17,824	$3,313,946
64	$11,392	$6,433	$17,824	$3,307,513
65	$11,370	$6,455	$17,824	$3,301,059
66	$11,347	$6,477	$17,824	$3,294,582
67	$11,325	$6,499	$17,824	$3,288,083
68	$11,303	$6,521	$17,824	$3,281,561
69	$11,280	$6,544	$17,824	$3,275,017
70	$11,258	$6,566	$17,824	$3,268,451
71	$11,235	$6,589	$17,824	$3,261,862
72	$11,213	$6,612	$17,824	$3,255,250

第6年供款共

$213,891

第6年利息

$136,030

第6年共還本金

$77,861

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$11,190	$6,634	$17,824	$3,248,616
74	$11,167	$6,657	$17,824	$3,241,959
75	$11,144	$6,680	$17,824	$3,235,279
76	$11,121	$6,703	$17,824	$3,228,576
77	$11,098	$6,726	$17,824	$3,221,850
78	$11,075	$6,749	$17,824	$3,215,101
79	$11,052	$6,772	$17,824	$3,208,328
80	$11,029	$6,796	$17,824	$3,201,533
81	$11,005	$6,819	$17,824	$3,194,714
82	$10,982	$6,842	$17,824	$3,187,871
83	$10,958	$6,866	$17,824	$3,181,005
84	$10,935	$6,890	$17,824	$3,174,116

第7年供款共

$213,891

第7年利息

$132,757

第7年共還本金

$81,135

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$10,911	$6,913	$17,824	$3,167,203
86	$10,887	$6,937	$17,824	$3,160,266
87	$10,863	$6,961	$17,824	$3,153,305
88	$10,839	$6,985	$17,824	$3,146,320
89	$10,815	$7,009	$17,824	$3,139,311
90	$10,791	$7,033	$17,824	$3,132,278
91	$10,767	$7,057	$17,824	$3,125,221
92	$10,743	$7,081	$17,824	$3,118,140
93	$10,719	$7,106	$17,824	$3,111,034
94	$10,694	$7,130	$17,824	$3,103,904
95	$10,670	$7,155	$17,824	$3,096,750
96	$10,645	$7,179	$17,824	$3,089,571

第8年供款共

$213,891

第8年利息

$129,346

第8年共還本金

$84,545

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$10,620	$7,204	$17,824	$3,082,367
98	$10,596	$7,229	$17,824	$3,075,138
99	$10,571	$7,253	$17,824	$3,067,885
100	$10,546	$7,278	$17,824	$3,060,606
101	$10,521	$7,303	$17,824	$3,053,303
102	$10,496	$7,329	$17,824	$3,045,974
103	$10,471	$7,354	$17,824	$3,038,621
104	$10,445	$7,379	$17,824	$3,031,242
105	$10,420	$7,404	$17,824	$3,023,837
106	$10,394	$7,430	$17,824	$3,016,407
107	$10,369	$7,455	$17,824	$3,008,952
108	$10,343	$7,481	$17,824	$3,001,471

第9年供款共

$213,891

第9年利息

$125,792

第9年共還本金

$88,100

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$10,318	$7,507	$17,824	$2,993,964
110	$10,292	$7,533	$17,824	$2,986,432
111	$10,266	$7,558	$17,824	$2,978,873
112	$10,240	$7,584	$17,824	$2,971,289
113	$10,214	$7,610	$17,824	$2,963,679
114	$10,188	$7,637	$17,824	$2,956,042
115	$10,161	$7,663	$17,824	$2,948,379
116	$10,135	$7,689	$17,824	$2,940,690
117	$10,109	$7,716	$17,824	$2,932,974
118	$10,082	$7,742	$17,824	$2,925,232
119	$10,055	$7,769	$17,824	$2,917,463
120	$10,029	$7,795	$17,824	$2,909,668

第10年供款共

$213,891

第10年利息

$122,088

第10年共還本金

$91,803

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$10,002	$7,822	$17,824	$2,901,846
122	$9,975	$7,849	$17,824	$2,893,997
123	$9,948	$7,876	$17,824	$2,886,120
124	$9,921	$7,903	$17,824	$2,878,217
125	$9,894	$7,930	$17,824	$2,870,287
126	$9,867	$7,958	$17,824	$2,862,329
127	$9,839	$7,985	$17,824	$2,854,344
128	$9,812	$8,012	$17,824	$2,846,332
129	$9,784	$8,040	$17,824	$2,838,292
130	$9,757	$8,068	$17,824	$2,830,224
131	$9,729	$8,095	$17,824	$2,822,129
132	$9,701	$8,123	$17,824	$2,814,006

第11年供款共

$213,891

第11年利息

$118,229

第11年共還本金

$95,662

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$9,673	$8,151	$17,824	$2,805,854
134	$9,645	$8,179	$17,824	$2,797,675
135	$9,617	$8,207	$17,824	$2,789,468
136	$9,589	$8,235	$17,824	$2,781,233
137	$9,560	$8,264	$17,824	$2,772,969
138	$9,532	$8,292	$17,824	$2,764,677
139	$9,504	$8,321	$17,824	$2,756,356
140	$9,475	$8,349	$17,824	$2,748,007
141	$9,446	$8,378	$17,824	$2,739,629
142	$9,417	$8,407	$17,824	$2,731,222
143	$9,389	$8,436	$17,824	$2,722,786
144	$9,360	$8,465	$17,824	$2,714,322

第12年供款共

$213,891

第12年利息

$114,207

第12年共還本金

$99,684

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$9,330	$8,494	$17,824	$2,705,828
146	$9,301	$8,523	$17,824	$2,697,305
147	$9,272	$8,552	$17,824	$2,688,753
148	$9,243	$8,582	$17,824	$2,680,171
149	$9,213	$8,611	$17,824	$2,671,560
150	$9,183	$8,641	$17,824	$2,662,919
151	$9,154	$8,670	$17,824	$2,654,249
152	$9,124	$8,700	$17,824	$2,645,548
153	$9,094	$8,730	$17,824	$2,636,818
154	$9,064	$8,760	$17,824	$2,628,058
155	$9,034	$8,790	$17,824	$2,619,268
156	$9,004	$8,821	$17,824	$2,610,447

第13年供款共

$213,891

第13年利息

$110,016

第13年共還本金

$103,875

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$8,973	$8,851	$17,824	$2,601,596
158	$8,943	$8,881	$17,824	$2,592,715
159	$8,912	$8,912	$17,824	$2,583,803
160	$8,882	$8,942	$17,824	$2,574,861
161	$8,851	$8,973	$17,824	$2,565,888
162	$8,820	$9,004	$17,824	$2,556,884
163	$8,789	$9,035	$17,824	$2,547,849
164	$8,758	$9,066	$17,824	$2,538,783
165	$8,727	$9,097	$17,824	$2,529,685
166	$8,696	$9,128	$17,824	$2,520,557
167	$8,664	$9,160	$17,824	$2,511,397
168	$8,633	$9,191	$17,824	$2,502,206

第14年供款共

$213,891

第14年利息

$105,650

第14年共還本金

$108,241

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$8,601	$9,223	$17,824	$2,492,983
170	$8,570	$9,255	$17,824	$2,483,728
171	$8,538	$9,286	$17,824	$2,474,442
172	$8,506	$9,318	$17,824	$2,465,123
173	$8,474	$9,350	$17,824	$2,455,773
174	$8,442	$9,383	$17,824	$2,446,390
175	$8,409	$9,415	$17,824	$2,436,976
176	$8,377	$9,447	$17,824	$2,427,528
177	$8,345	$9,480	$17,824	$2,418,049
178	$8,312	$9,512	$17,824	$2,408,537
179	$8,279	$9,545	$17,824	$2,398,992
180	$8,247	$9,578	$17,824	$2,389,414

第15年供款共

$213,891

第15年利息

$101,099

第15年共還本金

$112,792

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$8,214	$9,611	$17,824	$2,379,803
182	$8,181	$9,644	$17,824	$2,370,160
183	$8,147	$9,677	$17,824	$2,360,483
184	$8,114	$9,710	$17,824	$2,350,773
185	$8,081	$9,743	$17,824	$2,341,029
186	$8,047	$9,777	$17,824	$2,331,252
187	$8,014	$9,811	$17,824	$2,321,442
188	$7,980	$9,844	$17,824	$2,311,597
189	$7,946	$9,878	$17,824	$2,301,719
190	$7,912	$9,912	$17,824	$2,291,807
191	$7,878	$9,946	$17,824	$2,281,861
192	$7,844	$9,980	$17,824	$2,271,881

第16年供款共

$213,891

第16年利息

$96,358

第16年共還本金

$117,533

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$7,810	$10,015	$17,824	$2,261,866
194	$7,775	$10,049	$17,824	$2,251,817
195	$7,741	$10,084	$17,824	$2,241,733
196	$7,706	$10,118	$17,824	$2,231,615
197	$7,671	$10,153	$17,824	$2,221,462
198	$7,636	$10,188	$17,824	$2,211,274
199	$7,601	$10,223	$17,824	$2,201,051
200	$7,566	$10,258	$17,824	$2,190,793
201	$7,531	$10,293	$17,824	$2,180,499
202	$7,495	$10,329	$17,824	$2,170,171
203	$7,460	$10,364	$17,824	$2,159,806
204	$7,424	$10,400	$17,824	$2,149,406

第17年供款共

$213,891

第17年利息

$91,417

第17年共還本金

$122,474

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$7,389	$10,436	$17,824	$2,138,971
206	$7,353	$10,472	$17,824	$2,128,499
207	$7,317	$10,508	$17,824	$2,117,992
208	$7,281	$10,544	$17,824	$2,107,448
209	$7,244	$10,580	$17,824	$2,096,868
210	$7,208	$10,616	$17,824	$2,086,252
211	$7,171	$10,653	$17,824	$2,075,599
212	$7,135	$10,689	$17,824	$2,064,910
213	$7,098	$10,726	$17,824	$2,054,184
214	$7,061	$10,763	$17,824	$2,043,421
215	$7,024	$10,800	$17,824	$2,032,621
216	$6,987	$10,837	$17,824	$2,021,783

第18年供款共

$213,891

第18年利息

$86,268

第18年共還本金

$127,623

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$6,950	$10,874	$17,824	$2,010,909
218	$6,913	$10,912	$17,824	$1,999,997
219	$6,875	$10,949	$17,824	$1,989,048
220	$6,837	$10,987	$17,824	$1,978,061
221	$6,800	$11,025	$17,824	$1,967,037
222	$6,762	$11,063	$17,824	$1,955,974
223	$6,724	$11,101	$17,824	$1,944,873
224	$6,686	$11,139	$17,824	$1,933,735
225	$6,647	$11,177	$17,824	$1,922,558
226	$6,609	$11,215	$17,824	$1,911,342
227	$6,570	$11,254	$17,824	$1,900,088
228	$6,532	$11,293	$17,824	$1,888,795

第19年供款共

$213,891

第19年利息

$80,903

第19年共還本金

$132,988

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$6,493	$11,332	$17,824	$1,877,464
230	$6,454	$11,370	$17,824	$1,866,093
231	$6,415	$11,410	$17,824	$1,854,684
232	$6,375	$11,449	$17,824	$1,843,235
233	$6,336	$11,488	$17,824	$1,831,747
234	$6,297	$11,528	$17,824	$1,820,219
235	$6,257	$11,567	$17,824	$1,808,652
236	$6,217	$11,607	$17,824	$1,797,045
237	$6,177	$11,647	$17,824	$1,785,398
238	$6,137	$11,687	$17,824	$1,773,711
239	$6,097	$11,727	$17,824	$1,761,984
240	$6,057	$11,767	$17,824	$1,750,217

第20年供款共

$213,891

第20年利息

$75,312

第20年共還本金

$138,579

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$6,016	$11,808	$17,824	$1,738,409
242	$5,976	$11,848	$17,824	$1,726,560
243	$5,935	$11,889	$17,824	$1,714,671
244	$5,894	$11,930	$17,824	$1,702,741
245	$5,853	$11,971	$17,824	$1,690,770
246	$5,812	$12,012	$17,824	$1,678,758
247	$5,771	$12,054	$17,824	$1,666,704
248	$5,729	$12,095	$17,824	$1,654,609
249	$5,688	$12,137	$17,824	$1,642,473
250	$5,646	$12,178	$17,824	$1,630,294
251	$5,604	$12,220	$17,824	$1,618,074
252	$5,562	$12,262	$17,824	$1,605,812

第21年供款共

$213,891

第21年利息

$69,487

第21年共還本金

$144,404

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$5,520	$12,304	$17,824	$1,593,508
254	$5,478	$12,347	$17,824	$1,581,161
255	$5,435	$12,389	$17,824	$1,568,772
256	$5,393	$12,432	$17,824	$1,556,341
257	$5,350	$12,474	$17,824	$1,543,866
258	$5,307	$12,517	$17,824	$1,531,349
259	$5,264	$12,560	$17,824	$1,518,789
260	$5,221	$12,603	$17,824	$1,506,185
261	$5,178	$12,647	$17,824	$1,493,539
262	$5,134	$12,690	$17,824	$1,480,849
263	$5,090	$12,734	$17,824	$1,468,115
264	$5,047	$12,778	$17,824	$1,455,337

第22年供款共

$213,891

第22年利息

$63,416

第22年共還本金

$150,475

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$5,003	$12,822	$17,824	$1,442,516
266	$4,959	$12,866	$17,824	$1,429,650
267	$4,914	$12,910	$17,824	$1,416,740
268	$4,870	$12,954	$17,824	$1,403,786
269	$4,826	$12,999	$17,824	$1,390,787
270	$4,781	$13,043	$17,824	$1,377,744
271	$4,736	$13,088	$17,824	$1,364,655
272	$4,691	$13,133	$17,824	$1,351,522
273	$4,646	$13,178	$17,824	$1,338,344
274	$4,601	$13,224	$17,824	$1,325,120
275	$4,555	$13,269	$17,824	$1,311,851
276	$4,509	$13,315	$17,824	$1,298,536

第23年供款共

$213,891

第23年利息

$57,090

第23年共還本金

$156,801

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$4,464	$13,361	$17,824	$1,285,176
278	$4,418	$13,406	$17,824	$1,271,769
279	$4,372	$13,453	$17,824	$1,258,317
280	$4,325	$13,499	$17,824	$1,244,818
281	$4,279	$13,545	$17,824	$1,231,273
282	$4,232	$13,592	$17,824	$1,217,681
283	$4,186	$13,638	$17,824	$1,204,042
284	$4,139	$13,685	$17,824	$1,190,357
285	$4,092	$13,732	$17,824	$1,176,625
286	$4,045	$13,780	$17,824	$1,162,845
287	$3,997	$13,827	$17,824	$1,149,018
288	$3,950	$13,875	$17,824	$1,135,144

第24年供款共

$213,891

第24年利息

$50,498

第24年共還本金

$163,393

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$3,902	$13,922	$17,824	$1,121,221
290	$3,854	$13,970	$17,824	$1,107,251
291	$3,806	$14,018	$17,824	$1,093,233
292	$3,758	$14,066	$17,824	$1,079,167
293	$3,710	$14,115	$17,824	$1,065,052
294	$3,661	$14,163	$17,824	$1,050,889
295	$3,612	$14,212	$17,824	$1,036,677
296	$3,564	$14,261	$17,824	$1,022,417
297	$3,515	$14,310	$17,824	$1,008,107
298	$3,465	$14,359	$17,824	$993,748
299	$3,416	$14,408	$17,824	$979,340
300	$3,366	$14,458	$17,824	$964,882

第25年供款共

$213,891

第25年利息

$43,630

第25年共還本金

$170,261

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$3,317	$14,507	$17,824	$950,375
302	$3,267	$14,557	$17,824	$935,817
303	$3,217	$14,607	$17,824	$921,210
304	$3,167	$14,658	$17,824	$906,552
305	$3,116	$14,708	$17,824	$891,844
306	$3,066	$14,759	$17,824	$877,086
307	$3,015	$14,809	$17,824	$862,277
308	$2,964	$14,860	$17,824	$847,416
309	$2,913	$14,911	$17,824	$832,505
310	$2,862	$14,963	$17,824	$817,543
311	$2,810	$15,014	$17,824	$802,529
312	$2,759	$15,066	$17,824	$787,463

第26年供款共

$213,891

第26年利息

$36,472

第26年共還本金

$177,419

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$2,707	$15,117	$17,824	$772,346
314	$2,655	$15,169	$17,824	$757,176
315	$2,603	$15,221	$17,824	$741,955
316	$2,550	$15,274	$17,824	$726,681
317	$2,498	$15,326	$17,824	$711,355
318	$2,445	$15,379	$17,824	$695,976
319	$2,392	$15,432	$17,824	$680,544
320	$2,339	$15,485	$17,824	$665,059
321	$2,286	$15,538	$17,824	$649,521
322	$2,233	$15,592	$17,824	$633,930
323	$2,179	$15,645	$17,824	$618,284
324	$2,125	$15,699	$17,824	$602,586

第27年供款共

$213,891

第27年利息

$29,014

第27年共還本金

$184,878

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$2,071	$15,753	$17,824	$586,833
326	$2,017	$15,807	$17,824	$571,026
327	$1,963	$15,861	$17,824	$555,164
328	$1,908	$15,916	$17,824	$539,248
329	$1,854	$15,971	$17,824	$523,278
330	$1,799	$16,025	$17,824	$507,252
331	$1,744	$16,081	$17,824	$491,172
332	$1,688	$16,136	$17,824	$475,036
333	$1,633	$16,191	$17,824	$458,845
334	$1,577	$16,247	$17,824	$442,598
335	$1,521	$16,303	$17,824	$426,295
336	$1,465	$16,359	$17,824	$409,936

第28年供款共

$213,891

第28年利息

$21,241

第28年共還本金

$192,650

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$1,409	$16,415	$17,824	$393,521
338	$1,353	$16,472	$17,824	$377,049
339	$1,296	$16,528	$17,824	$360,521
340	$1,239	$16,585	$17,824	$343,936
341	$1,182	$16,642	$17,824	$327,294
342	$1,125	$16,699	$17,824	$310,595
343	$1,068	$16,757	$17,824	$293,839
344	$1,010	$16,814	$17,824	$277,024
345	$952	$16,872	$17,824	$260,152
346	$894	$16,930	$17,824	$243,222
347	$836	$16,988	$17,824	$226,234
348	$778	$17,047	$17,824	$209,188

第29年供款共

$213,891

第29年利息

$13,143

第29年共還本金

$200,748

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$719	$17,105	$17,824	$192,082
350	$660	$17,164	$17,824	$174,918
351	$601	$17,223	$17,824	$157,695
352	$542	$17,282	$17,824	$140,413
353	$483	$17,342	$17,824	$123,072
354	$423	$17,401	$17,824	$105,671
355	$363	$17,461	$17,824	$88,210
356	$303	$17,521	$17,824	$70,688
357	$243	$17,581	$17,824	$53,107
358	$183	$17,642	$17,824	$35,466
359	$122	$17,702	$17,824	$17,763
360	$61	$17,763	$17,824	$0

第30年供款共

$213,891

第30年利息

$4,703

第30年共還本金

$209,188

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$6,926,732

免责声明

笋盘推介

按揭保险费
info