楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$60,264

借款月供 $292 , 共加借HK$60,264

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$5,334,067

每月供款
$13,814

首期

$310,000

总贷款额

$2,850,264

總利息

$2,122,703

印花税

$10,100

其他

$41,000

置业成本总预算

HK$361,100

$27,628

置业成本总预算

HK$361,100

首期

$310,000
印花税

$10,100
- AVD
  
  $10,100
律师费

$ 10,000
代理佣金

$31,000
按揭保险费

$60,264

$27,628

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

沙田花园城

thumb_up

近铁路站方便👍👍　闊落長廳一房🏠🏠

实

301 呎

@12,957

建

486 呎

@8,025

local_fire_department 至HIT

售$390 万

实

301 呎

@12,957

建

486 呎

@8,025

售$390 万

local_fire_department 至HIT

马鞍山西沙村屋

thumb_up

连天台有申报近期笋价

建

650 呎

@5,077

local_fire_department 至HIT

售$330 万

建

650 呎

@5,077

售$330 万

local_fire_department 至HIT

粉岭逸峰第01座

thumb_up

半新楼入门精选

实

300 呎

@13,333

建

384 呎

@10,417

directions_run 即走 real_estate_agent 罕有放盘 local_offer 低水笋价 verified 首置必买

售$400 万

实

300 呎

@13,333

建

384 呎

@10,417

售$400 万

directions_run 即走 real_estate_agent 罕有放盘 local_offer 低水笋价 verified 首置必买

西贡高胜楼

thumb_up

西贡市中心近码头连大平台

实

302 呎

@11,589

建

342 呎

@10,234

real_estate_agent 罕有放盘 local_offer 低水笋价

售$350 万

实

302 呎

@11,589

建

342 呎

@10,234

售$350 万

real_estate_agent 罕有放盘 local_offer 低水笋价

大埔大洞村

thumb_up

平笋上车盘

建

400 呎

@7,000

local_offer 低水笋价

售$280 万

建

400 呎

@7,000

售$280 万

local_offer 低水笋价

元朗横台山[粉锦公路]

thumb_up

全新分层出让笋盘

建

700 呎

@5,429

hotel_class 楼王 price_change 蚀让盘

售$380 万

建

700 呎

@5,429

售$380 万

hotel_class 楼王 price_change 蚀让盘

旺角黄金大厦

thumb_up

罕有放盘上海街黄金大厦

实

320 呎

@12,750

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 flight_takeoff 移民急让

售$408 万

实

320 呎

@12,750

售$408 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 flight_takeoff 移民急让

沙田金狮花园第01期

thumb_up

^ 中层两房 ^ 上车内园 ^ 预约参观 !

实

285 呎

@11,860

建

492 呎

@6,870

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

售$338 万

实

285 呎

@11,860

建

492 呎

@6,870

售$338 万

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

马鞍山荟朗第02座

thumb_up

企理装，海景

实

229 呎

@16,594

售$380 万

实

229 呎

@16,594

售$380 万

马鞍山荟朗第01座

thumb_up

高层开扬景, 收租一流

实

221 呎

@15,385

local_fire_department 至HIT

售$340 万

实

221 呎

@15,385

售$340 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

沙田金狮花园第02期

thumb_up

欢迎查询

实

282 呎

@14,184

建

452 呎

@8,850

local_fire_department 至HIT

售$400 万

实

282 呎

@14,184

建

452 呎

@8,850

售$400 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$17,059	$13,108	$10,742	$9,168
1.500	$17,693	$13,754	$11,399	$9,837
2.000	$18,342	$14,419	$12,081	$10,535
2.500	$19,005	$15,104	$12,787	$11,262
3.000	$19,683	$15,807	$13,516	$12,017
3.500	$20,376	$16,530	$14,269	$12,799
4.000	$21,083	$17,272	$15,045	$13,608
4.125	$21,262	$17,460	$15,242	$13,814
4.500	$21,804	$18,032	$15,843	$14,442
5.000	$22,540	$18,810	$16,662	$15,301
5.500	$23,289	$19,607	$17,503	$16,183
6.000	$24,052	$20,420	$18,364	$17,089

每月供款$13,814

年期

30年

贷款金额

$2,850,264

總利息

$2,122,703

总贷款连利息

$4,972,967

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$9,798	$4,016	$13,814	$2,846,248
2	$9,784	$4,030	$13,814	$2,842,218
3	$9,770	$4,044	$13,814	$2,838,174
4	$9,756	$4,058	$13,814	$2,834,117
5	$9,742	$4,072	$13,814	$2,830,045
6	$9,728	$4,086	$13,814	$2,825,960
7	$9,714	$4,100	$13,814	$2,821,860
8	$9,700	$4,114	$13,814	$2,817,747
9	$9,686	$4,128	$13,814	$2,813,619
10	$9,672	$4,142	$13,814	$2,809,477
11	$9,658	$4,156	$13,814	$2,805,321
12	$9,643	$4,171	$13,814	$2,801,150

第1年供款共

$165,766

第1年利息

$116,652

第1年共還本金

$49,114

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$9,629	$4,185	$13,814	$2,796,965
14	$9,615	$4,199	$13,814	$2,792,766
15	$9,600	$4,214	$13,814	$2,788,552
16	$9,586	$4,228	$13,814	$2,784,324
17	$9,571	$4,243	$13,814	$2,780,082
18	$9,557	$4,257	$13,814	$2,775,824
19	$9,542	$4,272	$13,814	$2,771,552
20	$9,527	$4,287	$13,814	$2,767,266
21	$9,512	$4,301	$13,814	$2,762,965
22	$9,498	$4,316	$13,814	$2,758,648
23	$9,483	$4,331	$13,814	$2,754,317
24	$9,468	$4,346	$13,814	$2,749,972

第2年供款共

$165,766

第2年利息

$114,587

第2年共還本金

$51,179

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$9,453	$4,361	$13,814	$2,745,611
26	$9,438	$4,376	$13,814	$2,741,235
27	$9,423	$4,391	$13,814	$2,736,844
28	$9,408	$4,406	$13,814	$2,732,438
29	$9,393	$4,421	$13,814	$2,728,017
30	$9,378	$4,436	$13,814	$2,723,581
31	$9,362	$4,451	$13,814	$2,719,130
32	$9,347	$4,467	$13,814	$2,714,663
33	$9,332	$4,482	$13,814	$2,710,181
34	$9,316	$4,498	$13,814	$2,705,683
35	$9,301	$4,513	$13,814	$2,701,170
36	$9,285	$4,529	$13,814	$2,696,642

第3年供款共

$165,766

第3年利息

$112,436

第3年共還本金

$53,330

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$9,270	$4,544	$13,814	$2,692,098
38	$9,254	$4,560	$13,814	$2,687,538
39	$9,238	$4,575	$13,814	$2,682,962
40	$9,223	$4,591	$13,814	$2,678,371
41	$9,207	$4,607	$13,814	$2,673,764
42	$9,191	$4,623	$13,814	$2,669,142
43	$9,175	$4,639	$13,814	$2,664,503
44	$9,159	$4,655	$13,814	$2,659,849
45	$9,143	$4,671	$13,814	$2,655,178
46	$9,127	$4,687	$13,814	$2,650,491
47	$9,111	$4,703	$13,814	$2,645,789
48	$9,095	$4,719	$13,814	$2,641,070

第4年供款共

$165,766

第4年利息

$110,194

第4年共還本金

$55,572

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$9,079	$4,735	$13,814	$2,636,335
50	$9,062	$4,751	$13,814	$2,631,583
51	$9,046	$4,768	$13,814	$2,626,815
52	$9,030	$4,784	$13,814	$2,622,031
53	$9,013	$4,801	$13,814	$2,617,231
54	$8,997	$4,817	$13,814	$2,612,414
55	$8,980	$4,834	$13,814	$2,607,580
56	$8,964	$4,850	$13,814	$2,602,730
57	$8,947	$4,867	$13,814	$2,597,863
58	$8,930	$4,884	$13,814	$2,592,979
59	$8,913	$4,900	$13,814	$2,588,079
60	$8,897	$4,917	$13,814	$2,583,162

第5年供款共

$165,766

第5年利息

$107,857

第5年共還本金

$57,908

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$8,880	$4,934	$13,814	$2,578,227
62	$8,863	$4,951	$13,814	$2,573,276
63	$8,846	$4,968	$13,814	$2,568,308
64	$8,829	$4,985	$13,814	$2,563,323
65	$8,811	$5,002	$13,814	$2,558,320
66	$8,794	$5,020	$13,814	$2,553,301
67	$8,777	$5,037	$13,814	$2,548,264
68	$8,760	$5,054	$13,814	$2,543,210
69	$8,742	$5,072	$13,814	$2,538,138
70	$8,725	$5,089	$13,814	$2,533,050
71	$8,707	$5,106	$13,814	$2,527,943
72	$8,690	$5,124	$13,814	$2,522,819

第6年供款共

$165,766

第6年利息

$105,423

第6年共還本金

$60,343

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$8,672	$5,142	$13,814	$2,517,677
74	$8,655	$5,159	$13,814	$2,512,518
75	$8,637	$5,177	$13,814	$2,507,341
76	$8,619	$5,195	$13,814	$2,502,146
77	$8,601	$5,213	$13,814	$2,496,934
78	$8,583	$5,231	$13,814	$2,491,703
79	$8,565	$5,249	$13,814	$2,486,455
80	$8,547	$5,267	$13,814	$2,481,188
81	$8,529	$5,285	$13,814	$2,475,903
82	$8,511	$5,303	$13,814	$2,470,600
83	$8,493	$5,321	$13,814	$2,465,279
84	$8,474	$5,339	$13,814	$2,459,940

第7年供款共

$165,766

第7年利息

$102,886

第7年共還本金

$62,879

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$8,456	$5,358	$13,814	$2,454,582
86	$8,438	$5,376	$13,814	$2,449,206
87	$8,419	$5,395	$13,814	$2,443,811
88	$8,401	$5,413	$13,814	$2,438,398
89	$8,382	$5,432	$13,814	$2,432,966
90	$8,363	$5,450	$13,814	$2,427,516
91	$8,345	$5,469	$13,814	$2,422,047
92	$8,326	$5,488	$13,814	$2,416,559
93	$8,307	$5,507	$13,814	$2,411,052
94	$8,288	$5,526	$13,814	$2,405,526
95	$8,269	$5,545	$13,814	$2,399,981
96	$8,250	$5,564	$13,814	$2,394,417

第8年供款共

$165,766

第8年利息

$100,243

第8年共還本金

$65,523

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$8,231	$5,583	$13,814	$2,388,834
98	$8,212	$5,602	$13,814	$2,383,232
99	$8,192	$5,621	$13,814	$2,377,611
100	$8,173	$5,641	$13,814	$2,371,970
101	$8,154	$5,660	$13,814	$2,366,310
102	$8,134	$5,680	$13,814	$2,360,630
103	$8,115	$5,699	$13,814	$2,354,931
104	$8,095	$5,719	$13,814	$2,349,212
105	$8,075	$5,738	$13,814	$2,343,474
106	$8,056	$5,758	$13,814	$2,337,716
107	$8,036	$5,778	$13,814	$2,331,938
108	$8,016	$5,798	$13,814	$2,326,140

第9年供款共

$165,766

第9年利息

$97,488

第9年共還本金

$68,277

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$7,996	$5,818	$13,814	$2,320,322
110	$7,976	$5,838	$13,814	$2,314,485
111	$7,956	$5,858	$13,814	$2,308,627
112	$7,936	$5,878	$13,814	$2,302,749
113	$7,916	$5,898	$13,814	$2,296,851
114	$7,895	$5,918	$13,814	$2,290,933
115	$7,875	$5,939	$13,814	$2,284,994
116	$7,855	$5,959	$13,814	$2,279,035
117	$7,834	$5,980	$13,814	$2,273,055
118	$7,814	$6,000	$13,814	$2,267,055
119	$7,793	$6,021	$13,814	$2,261,034
120	$7,772	$6,041	$13,814	$2,254,993

第10年供款共

$165,766

第10年利息

$94,618

第10年共還本金

$71,147

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$7,752	$6,062	$13,814	$2,248,930
122	$7,731	$6,083	$13,814	$2,242,847
123	$7,710	$6,104	$13,814	$2,236,743
124	$7,689	$6,125	$13,814	$2,230,618
125	$7,668	$6,146	$13,814	$2,224,472
126	$7,647	$6,167	$13,814	$2,218,305
127	$7,625	$6,188	$13,814	$2,212,117
128	$7,604	$6,210	$13,814	$2,205,907
129	$7,583	$6,231	$13,814	$2,199,676
130	$7,561	$6,252	$13,814	$2,193,424
131	$7,540	$6,274	$13,814	$2,187,150
132	$7,518	$6,295	$13,814	$2,180,854

第11年供款共

$165,766

第11年利息

$91,627

第11年共還本金

$74,138

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$7,497	$6,317	$13,814	$2,174,537
134	$7,475	$6,339	$13,814	$2,168,198
135	$7,453	$6,361	$13,814	$2,161,838
136	$7,431	$6,382	$13,814	$2,155,455
137	$7,409	$6,404	$13,814	$2,149,051
138	$7,387	$6,426	$13,814	$2,142,624
139	$7,365	$6,449	$13,814	$2,136,176
140	$7,343	$6,471	$13,814	$2,129,705
141	$7,321	$6,493	$13,814	$2,123,212
142	$7,299	$6,515	$13,814	$2,116,697
143	$7,276	$6,538	$13,814	$2,110,159
144	$7,254	$6,560	$13,814	$2,103,599

第12年供款共

$165,766

第12年利息

$88,510

第12年共還本金

$77,255

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$7,231	$6,583	$13,814	$2,097,017
146	$7,208	$6,605	$13,814	$2,090,411
147	$7,186	$6,628	$13,814	$2,083,783
148	$7,163	$6,651	$13,814	$2,077,132
149	$7,140	$6,674	$13,814	$2,070,459
150	$7,117	$6,697	$13,814	$2,063,762
151	$7,094	$6,720	$13,814	$2,057,043
152	$7,071	$6,743	$13,814	$2,050,300
153	$7,048	$6,766	$13,814	$2,043,534
154	$7,025	$6,789	$13,814	$2,036,745
155	$7,001	$6,812	$13,814	$2,029,932
156	$6,978	$6,836	$13,814	$2,023,096

第13年供款共

$165,766

第13年利息

$85,263

第13年共還本金

$80,503

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$6,954	$6,859	$13,814	$2,016,237
158	$6,931	$6,883	$13,814	$2,009,354
159	$6,907	$6,907	$13,814	$2,002,447
160	$6,883	$6,930	$13,814	$1,995,517
161	$6,860	$6,954	$13,814	$1,988,563
162	$6,836	$6,978	$13,814	$1,981,585
163	$6,812	$7,002	$13,814	$1,974,583
164	$6,788	$7,026	$13,814	$1,967,556
165	$6,763	$7,050	$13,814	$1,960,506
166	$6,739	$7,075	$13,814	$1,953,432
167	$6,715	$7,099	$13,814	$1,946,333
168	$6,691	$7,123	$13,814	$1,939,209

第14年供款共

$165,766

第14年利息

$81,879

第14年共還本金

$83,887

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$6,666	$7,148	$13,814	$1,932,062
170	$6,641	$7,172	$13,814	$1,924,889
171	$6,617	$7,197	$13,814	$1,917,692
172	$6,592	$7,222	$13,814	$1,910,471
173	$6,567	$7,247	$13,814	$1,903,224
174	$6,542	$7,271	$13,814	$1,895,953
175	$6,517	$7,296	$13,814	$1,888,656
176	$6,492	$7,322	$13,814	$1,881,335
177	$6,467	$7,347	$13,814	$1,873,988
178	$6,442	$7,372	$13,814	$1,866,616
179	$6,416	$7,397	$13,814	$1,859,219
180	$6,391	$7,423	$13,814	$1,851,796

第15年供款共

$165,766

第15年利息

$78,352

第15年共還本金

$87,414

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$6,366	$7,448	$13,814	$1,844,348
182	$6,340	$7,474	$13,814	$1,836,874
183	$6,314	$7,500	$13,814	$1,829,374
184	$6,288	$7,525	$13,814	$1,821,849
185	$6,263	$7,551	$13,814	$1,814,298
186	$6,237	$7,577	$13,814	$1,806,721
187	$6,211	$7,603	$13,814	$1,799,117
188	$6,184	$7,629	$13,814	$1,791,488
189	$6,158	$7,656	$13,814	$1,783,832
190	$6,132	$7,682	$13,814	$1,776,151
191	$6,106	$7,708	$13,814	$1,768,442
192	$6,079	$7,735	$13,814	$1,760,708

第16年供款共

$165,766

第16年利息

$74,677

第16年共還本金

$91,088

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$6,052	$7,761	$13,814	$1,752,946
194	$6,026	$7,788	$13,814	$1,745,158
195	$5,999	$7,815	$13,814	$1,737,343
196	$5,972	$7,842	$13,814	$1,729,502
197	$5,945	$7,869	$13,814	$1,721,633
198	$5,918	$7,896	$13,814	$1,713,737
199	$5,891	$7,923	$13,814	$1,705,815
200	$5,864	$7,950	$13,814	$1,697,864
201	$5,836	$7,977	$13,814	$1,689,887
202	$5,809	$8,005	$13,814	$1,681,882
203	$5,781	$8,032	$13,814	$1,673,850
204	$5,754	$8,060	$13,814	$1,665,790

第17年供款共

$165,766

第17年利息

$70,848

第17年共還本金

$94,918

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$5,726	$8,088	$13,814	$1,657,702
206	$5,698	$8,115	$13,814	$1,649,587
207	$5,670	$8,143	$13,814	$1,641,444
208	$5,642	$8,171	$13,814	$1,633,272
209	$5,614	$8,199	$13,814	$1,625,073
210	$5,586	$8,228	$13,814	$1,616,845
211	$5,558	$8,256	$13,814	$1,608,589
212	$5,530	$8,284	$13,814	$1,600,305
213	$5,501	$8,313	$13,814	$1,591,992
214	$5,472	$8,341	$13,814	$1,583,651
215	$5,444	$8,370	$13,814	$1,575,281
216	$5,415	$8,399	$13,814	$1,566,882

第18年供款共

$165,766

第18年利息

$66,858

第18年共還本金

$98,908

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$5,386	$8,428	$13,814	$1,558,455
218	$5,357	$8,457	$13,814	$1,549,998
219	$5,328	$8,486	$13,814	$1,541,512
220	$5,299	$8,515	$13,814	$1,532,997
221	$5,270	$8,544	$13,814	$1,524,453
222	$5,240	$8,573	$13,814	$1,515,880
223	$5,211	$8,603	$13,814	$1,507,277
224	$5,181	$8,633	$13,814	$1,498,644
225	$5,152	$8,662	$13,814	$1,489,982
226	$5,122	$8,692	$13,814	$1,481,290
227	$5,092	$8,722	$13,814	$1,472,568
228	$5,062	$8,752	$13,814	$1,463,816

第19年供款共

$165,766

第19年利息

$62,700

第19年共還本金

$103,066

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$5,032	$8,782	$13,814	$1,455,034
230	$5,002	$8,812	$13,814	$1,446,222
231	$4,971	$8,842	$13,814	$1,437,380
232	$4,941	$8,873	$13,814	$1,428,507
233	$4,910	$8,903	$13,814	$1,419,604
234	$4,880	$8,934	$13,814	$1,410,670
235	$4,849	$8,965	$13,814	$1,401,705
236	$4,818	$8,995	$13,814	$1,392,710
237	$4,787	$9,026	$13,814	$1,383,684
238	$4,756	$9,057	$13,814	$1,374,626
239	$4,725	$9,089	$13,814	$1,365,538
240	$4,694	$9,120	$13,814	$1,356,418

第20年供款共

$165,766

第20年利息

$58,367

第20年共還本金

$107,399

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$4,663	$9,151	$13,814	$1,347,267
242	$4,631	$9,183	$13,814	$1,338,084
243	$4,600	$9,214	$13,814	$1,328,870
244	$4,568	$9,246	$13,814	$1,319,624
245	$4,536	$9,278	$13,814	$1,310,347
246	$4,504	$9,309	$13,814	$1,301,037
247	$4,472	$9,341	$13,814	$1,291,696
248	$4,440	$9,374	$13,814	$1,282,322
249	$4,408	$9,406	$13,814	$1,272,916
250	$4,376	$9,438	$13,814	$1,263,478
251	$4,343	$9,471	$13,814	$1,254,008
252	$4,311	$9,503	$13,814	$1,244,504

第21年供款共

$165,766

第21年利息

$53,852

第21年共還本金

$111,913

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$4,278	$9,536	$13,814	$1,234,969
254	$4,245	$9,569	$13,814	$1,225,400
255	$4,212	$9,601	$13,814	$1,215,799
256	$4,179	$9,634	$13,814	$1,206,164
257	$4,146	$9,668	$13,814	$1,196,496
258	$4,113	$9,701	$13,814	$1,186,796
259	$4,080	$9,734	$13,814	$1,177,061
260	$4,046	$9,768	$13,814	$1,167,294
261	$4,013	$9,801	$13,814	$1,157,493
262	$3,979	$9,835	$13,814	$1,147,658
263	$3,945	$9,869	$13,814	$1,137,789
264	$3,911	$9,903	$13,814	$1,127,886

第22年供款共

$165,766

第22年利息

$49,147

第22年共還本金

$116,618

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$3,877	$9,937	$13,814	$1,117,950
266	$3,843	$9,971	$13,814	$1,107,979
267	$3,809	$10,005	$13,814	$1,097,974
268	$3,774	$10,040	$13,814	$1,087,934
269	$3,740	$10,074	$13,814	$1,077,860
270	$3,705	$10,109	$13,814	$1,067,751
271	$3,670	$10,143	$13,814	$1,057,608
272	$3,636	$10,178	$13,814	$1,047,430
273	$3,601	$10,213	$13,814	$1,037,216
274	$3,565	$10,248	$13,814	$1,026,968
275	$3,530	$10,284	$13,814	$1,016,685
276	$3,495	$10,319	$13,814	$1,006,366

第23年供款共

$165,766

第23年利息

$44,245

第23年共還本金

$121,521

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$3,459	$10,354	$13,814	$996,011
278	$3,424	$10,390	$13,814	$985,621
279	$3,388	$10,426	$13,814	$975,195
280	$3,352	$10,462	$13,814	$964,734
281	$3,316	$10,498	$13,814	$954,236
282	$3,280	$10,534	$13,814	$943,703
283	$3,244	$10,570	$13,814	$933,133
284	$3,208	$10,606	$13,814	$922,527
285	$3,171	$10,643	$13,814	$911,884
286	$3,135	$10,679	$13,814	$901,205
287	$3,098	$10,716	$13,814	$890,489
288	$3,061	$10,753	$13,814	$879,736

第24年供款共

$165,766

第24年利息

$39,136

第24年共還本金

$126,629

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$3,024	$10,790	$13,814	$868,947
290	$2,987	$10,827	$13,814	$858,120
291	$2,950	$10,864	$13,814	$847,256
292	$2,912	$10,901	$13,814	$836,354
293	$2,875	$10,939	$13,814	$825,416
294	$2,837	$10,976	$13,814	$814,439
295	$2,800	$11,014	$13,814	$803,425
296	$2,762	$11,052	$13,814	$792,373
297	$2,724	$11,090	$13,814	$781,283
298	$2,686	$11,128	$13,814	$770,155
299	$2,647	$11,166	$13,814	$758,988
300	$2,609	$11,205	$13,814	$747,784

第25年供款共

$165,766

第25年利息

$33,813

第25年共還本金

$131,953

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$2,571	$11,243	$13,814	$736,540
302	$2,532	$11,282	$13,814	$725,258
303	$2,493	$11,321	$13,814	$713,938
304	$2,454	$11,360	$13,814	$702,578
305	$2,415	$11,399	$13,814	$691,179
306	$2,376	$11,438	$13,814	$679,742
307	$2,337	$11,477	$13,814	$668,264
308	$2,297	$11,517	$13,814	$656,748
309	$2,258	$11,556	$13,814	$645,191
310	$2,218	$11,596	$13,814	$633,596
311	$2,178	$11,636	$13,814	$621,960
312	$2,138	$11,676	$13,814	$610,284

第26年供款共

$165,766

第26年利息

$28,266

第26年共還本金

$137,500

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$2,098	$11,716	$13,814	$598,568
314	$2,058	$11,756	$13,814	$586,812
315	$2,017	$11,797	$13,814	$575,015
316	$1,977	$11,837	$13,814	$563,178
317	$1,936	$11,878	$13,814	$551,300
318	$1,895	$11,919	$13,814	$539,381
319	$1,854	$11,960	$13,814	$527,422
320	$1,813	$12,001	$13,814	$515,421
321	$1,772	$12,042	$13,814	$503,379
322	$1,730	$12,083	$13,814	$491,295
323	$1,689	$12,125	$13,814	$479,170
324	$1,647	$12,167	$13,814	$467,004

第27年供款共

$165,766

第27年利息

$22,485

第27年共還本金

$143,280

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$1,605	$12,208	$13,814	$454,795
326	$1,563	$12,250	$13,814	$442,545
327	$1,521	$12,293	$13,814	$430,252
328	$1,479	$12,335	$13,814	$417,918
329	$1,437	$12,377	$13,814	$405,540
330	$1,394	$12,420	$13,814	$393,121
331	$1,351	$12,462	$13,814	$380,658
332	$1,309	$12,505	$13,814	$368,153
333	$1,266	$12,548	$13,814	$355,605
334	$1,222	$12,591	$13,814	$343,013
335	$1,179	$12,635	$13,814	$330,379
336	$1,136	$12,678	$13,814	$317,700

第28年供款共

$165,766

第28年利息

$16,462

第28年共還本金

$149,303

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$1,092	$12,722	$13,814	$304,979
338	$1,048	$12,765	$13,814	$292,213
339	$1,004	$12,809	$13,814	$279,404
340	$960	$12,853	$13,814	$266,551
341	$916	$12,898	$13,814	$253,653
342	$872	$12,942	$13,814	$240,711
343	$827	$12,986	$13,814	$227,725
344	$783	$13,031	$13,814	$214,694
345	$738	$13,076	$13,814	$201,618
346	$693	$13,121	$13,814	$188,497
347	$648	$13,166	$13,814	$175,331
348	$603	$13,211	$13,814	$162,120

第29年供款共

$165,766

第29年利息

$10,186

第29年共還本金

$155,580

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$557	$13,257	$13,814	$148,864
350	$512	$13,302	$13,814	$135,562
351	$466	$13,348	$13,814	$122,214
352	$420	$13,394	$13,814	$108,820
353	$374	$13,440	$13,814	$95,381
354	$328	$13,486	$13,814	$81,895
355	$282	$13,532	$13,814	$68,362
356	$235	$13,579	$13,814	$54,784
357	$188	$13,625	$13,814	$41,158
358	$141	$13,672	$13,814	$27,486
359	$94	$13,719	$13,814	$13,766
360	$47	$13,766	$13,814	$0

第30年供款共

$165,766

第30年利息

$3,645

第30年共還本金

$162,120

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$5,334,067

免责声明

笋盘推介

按揭保险费
info