楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$76,788

借款月供 $372 , 共加借HK$76,788

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$6,840,273

每月供款
$17,602

首期

$395,000

总贷款额

$3,631,788

總利息

$2,704,735

印花税

$59,250

其他

$49,500

置业成本总预算

HK$503,750

$35,203

置业成本总预算

HK$503,750

首期

$395,000
印花税

$59,250
- AVD
  
  $59,250
律师费

$ 10,000
代理佣金

$39,500
按揭保险费

$76,788

$35,203

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

马鞍山荟朗

thumb_up

**市中心特色单位,自成一角**

实

272 呎

@17,096

local_fire_department 至HIT

售$465 万

实

272 呎

@17,096

售$465 万

local_fire_department 至HIT

沙田沙田第一城第05期

thumb_up

沙田第一城

实

304 呎

@14,803

建

410 呎

@10,976

verified 首置必买

售$450 万

实

304 呎

@14,803

建

410 呎

@10,976

售$450 万

verified 首置必买

马鞍山荟朗第01座

thumb_up

首置必选

实

210 呎

@18,095

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价

售$380 万

实

210 呎

@18,095

售$380 万

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价

马鞍山荟朗

thumb_up

荟朗 **光勐开扬海景,3年新楼,收租自用佳宜**

实

226 呎

@17,257

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

售$390 万

实

226 呎

@17,257

售$390 万

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

沙田沙田第一城第05期第49座

thumb_up

高层靓装三房平卖

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

独家

VR实景

粉岭碧湖花园第02座

thumb_up

碧湖花园

实

400 呎

@10,950

建

518 呎

@8,456

local_fire_department 至HIT

售$438 万

实

400 呎

@10,950

建

518 呎

@8,456

售$438 万

local_fire_department 至HIT

马鞍山荟朗第01座

thumb_up

上车首选

实

230 呎

@15,652

directions_run 即走 local_offer 低水笋价 verified 首置必买

售$360 万

实

230 呎

@15,652

售$360 万

directions_run 即走 local_offer 低水笋价 verified 首置必买

独家

西贡蚝涌村

thumb_up

夜数凡星连天台

建

300 呎

@11,667

local_fire_department 至HIT

售$350 万

建

300 呎

@11,667

售$350 万

local_fire_department 至HIT

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

西贡西沙路村屋

thumb_up

西沙路村屋

建

450 呎

@8,444

verified 首置必买

售$380 万

建

450 呎

@8,444

售$380 万

verified 首置必买

沙田沙田第一城第04期第43座

thumb_up

[ 蓝筹屋苑 ] 邻近 [ 第一城MTR站 ] 2房 [ 上车首选 ].

实

284 呎

@15,563

建

395 呎

@11,190

local_fire_department 至HIT directions_run 即走 verified 首置必买 flight_takeoff 移民急让

售$442 万

实

284 呎

@15,563

建

395 呎

@11,190

售$442 万

local_fire_department 至HIT directions_run 即走 verified 首置必买 flight_takeoff 移民急让

VR实景

粉岭牵晴间第07座

thumb_up

牵晴间2房,雅致装修

实

386 呎

@12,694

建

526 呎

@9,316

verified 首置必买

售$490 万

实

386 呎

@12,694

建

526 呎

@9,316

售$490 万

verified 首置必买

利率	15年	20年	25年	30年
1.000	$21,736	$16,702	$13,687	$11,681
1.500	$22,544	$17,525	$14,525	$12,534
2.000	$23,371	$18,373	$15,393	$13,424
2.500	$24,216	$19,245	$16,293	$14,350
3.000	$25,080	$20,142	$17,222	$15,312
3.500	$25,963	$21,063	$18,182	$16,308
4.000	$26,864	$22,008	$19,170	$17,339
4.125	$27,092	$22,248	$19,421	$17,601
4.500	$27,783	$22,976	$20,187	$18,402
5.000	$28,720	$23,968	$21,231	$19,496
5.500	$29,675	$24,983	$22,302	$20,621
6.000	$30,647	$26,019	$23,400	$21,774

每月供款$17,602

年期

30年

贷款金额

$3,631,788

總利息

$2,704,735

总贷款连利息

$6,336,523

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$12,484	$5,117	$17,601	$3,626,671
2	$12,467	$5,135	$17,601	$3,621,536
3	$12,449	$5,152	$17,601	$3,616,384
4	$12,431	$5,170	$17,601	$3,611,213
5	$12,414	$5,188	$17,601	$3,606,026
6	$12,396	$5,206	$17,601	$3,600,820
7	$12,378	$5,224	$17,601	$3,595,596
8	$12,360	$5,242	$17,601	$3,590,355
9	$12,342	$5,260	$17,601	$3,585,095
10	$12,324	$5,278	$17,601	$3,579,817
11	$12,306	$5,296	$17,601	$3,574,522
12	$12,287	$5,314	$17,601	$3,569,207

第1年供款共

$211,217

第1年利息

$148,637

第1年共還本金

$62,581

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$12,269	$5,332	$17,601	$3,563,875
14	$12,251	$5,351	$17,601	$3,558,525
15	$12,232	$5,369	$17,601	$3,553,156
16	$12,214	$5,387	$17,601	$3,547,768
17	$12,195	$5,406	$17,601	$3,542,362
18	$12,177	$5,425	$17,601	$3,536,937
19	$12,158	$5,443	$17,601	$3,531,494
20	$12,140	$5,462	$17,601	$3,526,032
21	$12,121	$5,481	$17,601	$3,520,552
22	$12,102	$5,500	$17,601	$3,515,052
23	$12,083	$5,518	$17,601	$3,509,534
24	$12,064	$5,537	$17,601	$3,503,996

第2年供款共

$211,217

第2年利息

$146,006

第2年共還本金

$65,211

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$12,045	$5,556	$17,601	$3,498,440
26	$12,026	$5,576	$17,601	$3,492,864
27	$12,007	$5,595	$17,601	$3,487,269
28	$11,987	$5,614	$17,601	$3,481,655
29	$11,968	$5,633	$17,601	$3,476,022
30	$11,949	$5,653	$17,601	$3,470,370
31	$11,929	$5,672	$17,601	$3,464,697
32	$11,910	$5,692	$17,601	$3,459,006
33	$11,890	$5,711	$17,601	$3,453,295
34	$11,871	$5,731	$17,601	$3,447,564
35	$11,851	$5,750	$17,601	$3,441,814
36	$11,831	$5,770	$17,601	$3,436,043

第3年供款共

$211,217

第3年利息

$143,265

第3年共還本金

$67,953

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$11,811	$5,790	$17,601	$3,430,253
38	$11,791	$5,810	$17,601	$3,424,443
39	$11,772	$5,830	$17,601	$3,418,613
40	$11,751	$5,850	$17,601	$3,412,763
41	$11,731	$5,870	$17,601	$3,406,893
42	$11,711	$5,890	$17,601	$3,401,003
43	$11,691	$5,911	$17,601	$3,395,093
44	$11,671	$5,931	$17,601	$3,389,162
45	$11,650	$5,951	$17,601	$3,383,211
46	$11,630	$5,972	$17,601	$3,377,239
47	$11,609	$5,992	$17,601	$3,371,247
48	$11,589	$6,013	$17,601	$3,365,234

第4年供款共

$211,217

第4年利息

$140,408

第4年共還本金

$70,809

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$11,568	$6,033	$17,601	$3,359,201
50	$11,547	$6,054	$17,601	$3,353,146
51	$11,526	$6,075	$17,601	$3,347,071
52	$11,506	$6,096	$17,601	$3,340,975
53	$11,485	$6,117	$17,601	$3,334,859
54	$11,464	$6,138	$17,601	$3,328,721
55	$11,442	$6,159	$17,601	$3,322,562
56	$11,421	$6,180	$17,601	$3,316,382
57	$11,400	$6,201	$17,601	$3,310,180
58	$11,379	$6,223	$17,601	$3,303,957
59	$11,357	$6,244	$17,601	$3,297,713
60	$11,336	$6,266	$17,601	$3,291,448

第5年供款共

$211,217

第5年利息

$137,431

第5年共還本金

$73,786

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$11,314	$6,287	$17,601	$3,285,161
62	$11,293	$6,309	$17,601	$3,278,852
63	$11,271	$6,330	$17,601	$3,272,522
64	$11,249	$6,352	$17,601	$3,266,169
65	$11,227	$6,374	$17,601	$3,259,795
66	$11,206	$6,396	$17,601	$3,253,400
67	$11,184	$6,418	$17,601	$3,246,982
68	$11,161	$6,440	$17,601	$3,240,542
69	$11,139	$6,462	$17,601	$3,234,080
70	$11,117	$6,484	$17,601	$3,227,595
71	$11,095	$6,507	$17,601	$3,221,089
72	$11,072	$6,529	$17,601	$3,214,560

第6年供款共

$211,217

第6年利息

$134,329

第6年共還本金

$76,888

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$11,050	$6,551	$17,601	$3,208,008
74	$11,028	$6,574	$17,601	$3,201,434
75	$11,005	$6,597	$17,601	$3,194,838
76	$10,982	$6,619	$17,601	$3,188,219
77	$10,960	$6,642	$17,601	$3,181,577
78	$10,937	$6,665	$17,601	$3,174,912
79	$10,914	$6,688	$17,601	$3,168,224
80	$10,891	$6,711	$17,601	$3,161,514
81	$10,868	$6,734	$17,601	$3,154,780
82	$10,845	$6,757	$17,601	$3,148,023
83	$10,821	$6,780	$17,601	$3,141,243
84	$10,798	$6,803	$17,601	$3,134,439

第7年供款共

$211,217

第7年利息

$131,097

第7年共還本金

$80,120

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$10,775	$6,827	$17,601	$3,127,613
86	$10,751	$6,850	$17,601	$3,120,762
87	$10,728	$6,874	$17,601	$3,113,889
88	$10,704	$6,897	$17,601	$3,106,991
89	$10,680	$6,921	$17,601	$3,100,070
90	$10,656	$6,945	$17,601	$3,093,125
91	$10,633	$6,969	$17,601	$3,086,156
92	$10,609	$6,993	$17,601	$3,079,163
93	$10,585	$7,017	$17,601	$3,072,146
94	$10,561	$7,041	$17,601	$3,065,106
95	$10,536	$7,065	$17,601	$3,058,040
96	$10,512	$7,089	$17,601	$3,050,951

第8年供款共

$211,217

第8年利息

$127,729

第8年共還本金

$83,489

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$10,488	$7,114	$17,601	$3,043,837
98	$10,463	$7,138	$17,601	$3,036,699
99	$10,439	$7,163	$17,601	$3,029,536
100	$10,414	$7,187	$17,601	$3,022,349
101	$10,389	$7,212	$17,601	$3,015,137
102	$10,365	$7,237	$17,601	$3,007,900
103	$10,340	$7,262	$17,601	$3,000,638
104	$10,315	$7,287	$17,601	$2,993,351
105	$10,290	$7,312	$17,601	$2,986,039
106	$10,265	$7,337	$17,601	$2,978,702
107	$10,239	$7,362	$17,601	$2,971,340
108	$10,214	$7,387	$17,601	$2,963,953

第9年供款共

$211,217

第9年利息

$124,219

第9年共還本金

$86,998

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$10,189	$7,413	$17,601	$2,956,540
110	$10,163	$7,438	$17,601	$2,949,101
111	$10,138	$7,464	$17,601	$2,941,638
112	$10,112	$7,490	$17,601	$2,934,148
113	$10,086	$7,515	$17,601	$2,926,633
114	$10,060	$7,541	$17,601	$2,919,092
115	$10,034	$7,567	$17,601	$2,911,524
116	$10,008	$7,593	$17,601	$2,903,931
117	$9,982	$7,619	$17,601	$2,896,312
118	$9,956	$7,645	$17,601	$2,888,667
119	$9,930	$7,672	$17,601	$2,880,995
120	$9,903	$7,698	$17,601	$2,873,297

第10年供款共

$211,217

第10年利息

$120,562

第10年共還本金

$90,656

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$9,877	$7,724	$17,601	$2,865,573
122	$9,850	$7,751	$17,601	$2,857,822
123	$9,824	$7,778	$17,601	$2,850,044
124	$9,797	$7,804	$17,601	$2,842,239
125	$9,770	$7,831	$17,601	$2,834,408
126	$9,743	$7,858	$17,601	$2,826,550
127	$9,716	$7,885	$17,601	$2,818,665
128	$9,689	$7,912	$17,601	$2,810,753
129	$9,662	$7,939	$17,601	$2,802,813
130	$9,635	$7,967	$17,601	$2,794,846
131	$9,607	$7,994	$17,601	$2,786,852
132	$9,580	$8,022	$17,601	$2,778,830

第11年供款共

$211,217

第11年利息

$116,751

第11年共還本金

$94,467

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$9,552	$8,049	$17,601	$2,770,781
134	$9,525	$8,077	$17,601	$2,762,704
135	$9,497	$8,105	$17,601	$2,754,600
136	$9,469	$8,133	$17,601	$2,746,467
137	$9,441	$8,160	$17,601	$2,738,307
138	$9,413	$8,189	$17,601	$2,730,118
139	$9,385	$8,217	$17,601	$2,721,902
140	$9,357	$8,245	$17,601	$2,713,657
141	$9,328	$8,273	$17,601	$2,705,383
142	$9,300	$8,302	$17,601	$2,697,082
143	$9,271	$8,330	$17,601	$2,688,751
144	$9,243	$8,359	$17,601	$2,680,393

第12年供款共

$211,217

第12年利息

$112,780

第12年共還本金

$98,438

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$9,214	$8,388	$17,601	$2,672,005
146	$9,185	$8,416	$17,601	$2,663,589
147	$9,156	$8,445	$17,601	$2,655,143
148	$9,127	$8,474	$17,601	$2,646,669
149	$9,098	$8,504	$17,601	$2,638,165
150	$9,069	$8,533	$17,601	$2,629,632
151	$9,039	$8,562	$17,601	$2,621,070
152	$9,010	$8,592	$17,601	$2,612,479
153	$8,980	$8,621	$17,601	$2,603,858
154	$8,951	$8,651	$17,601	$2,595,207
155	$8,921	$8,680	$17,601	$2,586,527
156	$8,891	$8,710	$17,601	$2,577,816

第13年供款共

$211,217

第13年利息

$108,641

第13年共還本金

$102,576

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$8,861	$8,740	$17,601	$2,569,076
158	$8,831	$8,770	$17,601	$2,560,306
159	$8,801	$8,800	$17,601	$2,551,506
160	$8,771	$8,831	$17,601	$2,542,675
161	$8,740	$8,861	$17,601	$2,533,814
162	$8,710	$8,891	$17,601	$2,524,922
163	$8,679	$8,922	$17,601	$2,516,000
164	$8,649	$8,953	$17,601	$2,507,048
165	$8,618	$8,983	$17,601	$2,498,064
166	$8,587	$9,014	$17,601	$2,489,050
167	$8,556	$9,045	$17,601	$2,480,005
168	$8,525	$9,076	$17,601	$2,470,928

第14年供款共

$211,217

第14年利息

$104,329

第14年共還本金

$106,888

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$8,494	$9,108	$17,601	$2,461,820
170	$8,463	$9,139	$17,601	$2,452,682
171	$8,431	$9,170	$17,601	$2,443,511
172	$8,400	$9,202	$17,601	$2,434,309
173	$8,368	$9,234	$17,601	$2,425,076
174	$8,336	$9,265	$17,601	$2,415,811
175	$8,304	$9,297	$17,601	$2,406,513
176	$8,272	$9,329	$17,601	$2,397,184
177	$8,240	$9,361	$17,601	$2,387,823
178	$8,208	$9,393	$17,601	$2,378,430
179	$8,176	$9,426	$17,601	$2,369,004
180	$8,143	$9,458	$17,601	$2,359,546

第15年供款共

$211,217

第15年利息

$99,836

第15年共還本金

$111,382

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$8,111	$9,491	$17,601	$2,350,056
182	$8,078	$9,523	$17,601	$2,340,533
183	$8,046	$9,556	$17,601	$2,330,977
184	$8,013	$9,589	$17,601	$2,321,388
185	$7,980	$9,622	$17,601	$2,311,766
186	$7,947	$9,655	$17,601	$2,302,112
187	$7,914	$9,688	$17,601	$2,292,424
188	$7,880	$9,721	$17,601	$2,282,703
189	$7,847	$9,755	$17,601	$2,272,948
190	$7,813	$9,788	$17,601	$2,263,160
191	$7,780	$9,822	$17,601	$2,253,338
192	$7,746	$9,856	$17,601	$2,243,482

第16年供款共

$211,217

第16年利息

$95,153

第16年共還本金

$116,064

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$7,712	$9,889	$17,601	$2,233,593
194	$7,678	$9,923	$17,601	$2,223,669
195	$7,644	$9,958	$17,601	$2,213,712
196	$7,610	$9,992	$17,601	$2,203,720
197	$7,575	$10,026	$17,601	$2,193,694
198	$7,541	$10,061	$17,601	$2,183,633
199	$7,506	$10,095	$17,601	$2,173,538
200	$7,472	$10,130	$17,601	$2,163,408
201	$7,437	$10,165	$17,601	$2,153,243
202	$7,402	$10,200	$17,601	$2,143,044
203	$7,367	$10,235	$17,601	$2,132,809
204	$7,332	$10,270	$17,601	$2,122,539

第17年供款共

$211,217

第17年利息

$90,274

第17年共還本金

$120,943

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$7,296	$10,305	$17,601	$2,112,234
206	$7,261	$10,341	$17,601	$2,101,893
207	$7,225	$10,376	$17,601	$2,091,517
208	$7,190	$10,412	$17,601	$2,081,105
209	$7,154	$10,448	$17,601	$2,070,657
210	$7,118	$10,484	$17,601	$2,060,174
211	$7,082	$10,520	$17,601	$2,049,654
212	$7,046	$10,556	$17,601	$2,039,098
213	$7,009	$10,592	$17,601	$2,028,506
214	$6,973	$10,628	$17,601	$2,017,878
215	$6,936	$10,665	$17,601	$2,007,213
216	$6,900	$10,702	$17,601	$1,996,511

第18年供款共

$211,217

第18年利息

$85,190

第18年共還本金

$126,028

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$6,863	$10,738	$17,601	$1,985,773
218	$6,826	$10,775	$17,601	$1,974,997
219	$6,789	$10,812	$17,601	$1,964,185
220	$6,752	$10,850	$17,601	$1,953,335
221	$6,715	$10,887	$17,601	$1,942,449
222	$6,677	$10,924	$17,601	$1,931,524
223	$6,640	$10,962	$17,601	$1,920,562
224	$6,602	$11,000	$17,601	$1,909,563
225	$6,564	$11,037	$17,601	$1,898,526
226	$6,526	$11,075	$17,601	$1,887,450
227	$6,488	$11,113	$17,601	$1,876,337
228	$6,450	$11,152	$17,601	$1,865,185

第19年供款共

$211,217

第19年利息

$79,892

第19年共還本金

$131,326

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$6,412	$11,190	$17,601	$1,853,996
230	$6,373	$11,228	$17,601	$1,842,767
231	$6,335	$11,267	$17,601	$1,831,500
232	$6,296	$11,306	$17,601	$1,820,195
233	$6,257	$11,345	$17,601	$1,808,850
234	$6,218	$11,384	$17,601	$1,797,467
235	$6,179	$11,423	$17,601	$1,786,044
236	$6,140	$11,462	$17,601	$1,774,582
237	$6,100	$11,501	$17,601	$1,763,081
238	$6,061	$11,541	$17,601	$1,751,540
239	$6,021	$11,581	$17,601	$1,739,959
240	$5,981	$11,620	$17,601	$1,728,339

第20年供款共

$211,217

第20年利息

$74,371

第20年共還本金

$136,847

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$5,941	$11,660	$17,601	$1,716,679
242	$5,901	$11,700	$17,601	$1,704,978
243	$5,861	$11,741	$17,601	$1,693,238
244	$5,821	$11,781	$17,601	$1,681,457
245	$5,780	$11,821	$17,601	$1,669,635
246	$5,739	$11,862	$17,601	$1,657,773
247	$5,699	$11,903	$17,601	$1,645,870
248	$5,658	$11,944	$17,601	$1,633,927
249	$5,617	$11,985	$17,601	$1,621,942
250	$5,575	$12,026	$17,601	$1,609,916
251	$5,534	$12,067	$17,601	$1,597,848
252	$5,493	$12,109	$17,601	$1,585,739

第21年供款共

$211,217

第21年利息

$68,618

第21年共還本金

$142,599

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$5,451	$12,150	$17,601	$1,573,589
254	$5,409	$12,192	$17,601	$1,561,397
255	$5,367	$12,234	$17,601	$1,549,163
256	$5,325	$12,276	$17,601	$1,536,886
257	$5,283	$12,318	$17,601	$1,524,568
258	$5,241	$12,361	$17,601	$1,512,207
259	$5,198	$12,403	$17,601	$1,499,804
260	$5,156	$12,446	$17,601	$1,487,358
261	$5,113	$12,489	$17,601	$1,474,870
262	$5,070	$12,532	$17,601	$1,462,338
263	$5,027	$12,575	$17,601	$1,449,763
264	$4,984	$12,618	$17,601	$1,437,145

第22年供款共

$211,217

第22年利息

$62,623

第22年共還本金

$148,594

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$4,940	$12,661	$17,601	$1,424,484
266	$4,897	$12,705	$17,601	$1,411,779
267	$4,853	$12,748	$17,601	$1,399,031
268	$4,809	$12,792	$17,601	$1,386,239
269	$4,765	$12,836	$17,601	$1,373,402
270	$4,721	$12,880	$17,601	$1,360,522
271	$4,677	$12,925	$17,601	$1,347,597
272	$4,632	$12,969	$17,601	$1,334,628
273	$4,588	$13,014	$17,601	$1,321,615
274	$4,543	$13,058	$17,601	$1,308,556
275	$4,498	$13,103	$17,601	$1,295,453
276	$4,453	$13,148	$17,601	$1,282,305

第23年供款共

$211,217

第23年利息

$56,377

第23年共還本金

$154,841

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$4,408	$13,194	$17,601	$1,269,111
278	$4,363	$13,239	$17,601	$1,255,872
279	$4,317	$13,284	$17,601	$1,242,588
280	$4,271	$13,330	$17,601	$1,229,258
281	$4,226	$13,376	$17,601	$1,215,882
282	$4,180	$13,422	$17,601	$1,202,460
283	$4,133	$13,468	$17,601	$1,188,992
284	$4,087	$13,514	$17,601	$1,175,478
285	$4,041	$13,561	$17,601	$1,161,917
286	$3,994	$13,607	$17,601	$1,148,310
287	$3,947	$13,654	$17,601	$1,134,655
288	$3,900	$13,701	$17,601	$1,120,954

第24年供款共

$211,217

第24年利息

$49,867

第24年共還本金

$161,350

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$3,853	$13,748	$17,601	$1,107,206
290	$3,806	$13,795	$17,601	$1,093,411
291	$3,759	$13,843	$17,601	$1,079,568
292	$3,711	$13,890	$17,601	$1,065,677
293	$3,663	$13,938	$17,601	$1,051,739
294	$3,615	$13,986	$17,601	$1,037,753
295	$3,567	$14,034	$17,601	$1,023,719
296	$3,519	$14,082	$17,601	$1,009,637
297	$3,471	$14,131	$17,601	$995,506
298	$3,422	$14,179	$17,601	$981,326
299	$3,373	$14,228	$17,601	$967,098
300	$3,324	$14,277	$17,601	$952,821

第25年供款共

$211,217

第25年利息

$43,084

第25年共還本金

$168,133

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$3,275	$14,326	$17,601	$938,495
302	$3,226	$14,375	$17,601	$924,120
303	$3,177	$14,425	$17,601	$909,695
304	$3,127	$14,474	$17,601	$895,220
305	$3,077	$14,524	$17,601	$880,696
306	$3,027	$14,574	$17,601	$866,122
307	$2,977	$14,624	$17,601	$851,498
308	$2,927	$14,674	$17,601	$836,824
309	$2,877	$14,725	$17,601	$822,099
310	$2,826	$14,775	$17,601	$807,323
311	$2,775	$14,826	$17,601	$792,497
312	$2,724	$14,877	$17,601	$777,620

第26年供款共

$211,217

第26年利息

$36,016

第26年共還本金

$175,201

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$2,673	$14,928	$17,601	$762,691
314	$2,622	$14,980	$17,601	$747,712
315	$2,570	$15,031	$17,601	$732,681
316	$2,519	$15,083	$17,601	$717,598
317	$2,467	$15,135	$17,601	$702,463
318	$2,415	$15,187	$17,601	$687,276
319	$2,363	$15,239	$17,601	$672,037
320	$2,310	$15,291	$17,601	$656,746
321	$2,258	$15,344	$17,601	$641,402
322	$2,205	$15,397	$17,601	$626,005
323	$2,152	$15,450	$17,601	$610,556
324	$2,099	$15,503	$17,601	$595,053

第27年供款共

$211,217

第27年利息

$28,651

第27年共還本金

$182,567

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$2,045	$15,556	$17,601	$579,497
326	$1,992	$15,609	$17,601	$563,888
327	$1,938	$15,663	$17,601	$548,225
328	$1,885	$15,717	$17,601	$532,508
329	$1,830	$15,771	$17,601	$516,737
330	$1,776	$15,825	$17,601	$500,912
331	$1,722	$15,880	$17,601	$485,032
332	$1,667	$15,934	$17,601	$469,098
333	$1,613	$15,989	$17,601	$453,109
334	$1,558	$16,044	$17,601	$437,065
335	$1,502	$16,099	$17,601	$420,966
336	$1,447	$16,154	$17,601	$404,812

第28年供款共

$211,217

第28年利息

$20,976

第28年共還本金

$190,241

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$1,392	$16,210	$17,601	$388,602
338	$1,336	$16,266	$17,601	$372,336
339	$1,280	$16,322	$17,601	$356,015
340	$1,224	$16,378	$17,601	$339,637
341	$1,168	$16,434	$17,601	$323,203
342	$1,111	$16,490	$17,601	$306,713
343	$1,054	$16,547	$17,601	$290,166
344	$997	$16,604	$17,601	$273,562
345	$940	$16,661	$17,601	$256,900
346	$883	$16,718	$17,601	$240,182
347	$826	$16,776	$17,601	$223,406
348	$768	$16,833	$17,601	$206,573

第29年供款共

$211,217

第29年利息

$12,978

第29年共還本金

$198,239

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$710	$16,891	$17,601	$189,681
350	$652	$16,949	$17,601	$172,732
351	$594	$17,008	$17,601	$155,724
352	$535	$17,066	$17,601	$138,658
353	$477	$17,125	$17,601	$121,533
354	$418	$17,184	$17,601	$104,350
355	$359	$17,243	$17,601	$87,107
356	$299	$17,302	$17,601	$69,805
357	$240	$17,361	$17,601	$52,443
358	$180	$17,421	$17,601	$35,022
359	$120	$17,481	$17,601	$17,541
360	$60	$17,541	$17,601	$0

第30年供款共

$211,217

第30年利息

$4,645

第30年共還本金

$206,573

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$6,840,273

免责声明

笋盘推介

按揭保险费
info