楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$109,836

借款月供 $532 , 共加借HK$109,836

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$9,822,259

每月供款
$25,177

首期

$565,000

总贷款额

$5,194,836

總利息

$3,868,798

印花税

$127,125

其他

$66,500

置业成本总预算

HK$758,625

$50,354

置业成本总预算

HK$758,625

首期

$565,000
印花税

$127,125
- AVD
  
  $127,125
律师费

$ 10,000
代理佣金

$56,500
按揭保险费

$109,836

$50,354

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

粉岭花都广场第08座

thumb_up

三房靓装换楼悭返好多装修费

实

526 呎

@12,357

建

710 呎

@9,155

local_fire_department 至HIT hotel_class 楼王 verified 首置必买

售$650 万

实

526 呎

@12,357

建

710 呎

@9,155

售$650 万

local_fire_department 至HIT hotel_class 楼王 verified 首置必买

西贡西径村

thumb_up

西径村

建

700 呎

@9,286

local_fire_department 至HIT

售$650 万

建

700 呎

@9,286

售$650 万

local_fire_department 至HIT

马鞍山晓峰湾畔第01座

thumb_up

真盘源！！靓装高层交通方便必睇！

实

501 呎

@13,174

建

666 呎

@9,910

local_fire_department 至HIT

售$660 万

实

501 呎

@13,174

建

666 呎

@9,910

售$660 万

local_fire_department 至HIT

KOL实拍 VR实景

马鞍山泓碧

thumb_up

凤凰楼海景1房

实

310 呎

@17,742

real_estate_agent 罕有放盘 local_offer 低水笋价 verified 首置必买 vpn_key 有匙即睇

售$550 万

实

310 呎

@17,742

售$550 万

real_estate_agent 罕有放盘 local_offer 低水笋价 verified 首置必买 vpn_key 有匙即睇

马鞍山海柏花园

thumb_up

豪装靓租盘

实

404 呎

@15,347

建

545 呎

@11,376

local_fire_department 至HIT verified 首置必买

售$620 万

实

404 呎

@15,347

建

545 呎

@11,376

售$620 万

local_fire_department 至HIT verified 首置必买

沙田沙田第一城

thumb_up

罕有高层有心卖还价即成

实

451 呎

@13,969

建

562 呎

@11,210

local_fire_department 至HIT

售$630 万

实

451 呎

@13,969

建

562 呎

@11,210

售$630 万

local_fire_department 至HIT

粉岭牵晴间第06座

thumb_up

高层开扬一见难忘

实

384 呎

@13,021

建

532 呎

@9,398

vpn_key 有匙即睇

售$500 万

实

384 呎

@13,021

建

532 呎

@9,398

售$500 万

vpn_key 有匙即睇

沙田沙田第一城第01期第12座

thumb_up

第一城3房租

实

515 呎

@11,942

建

605 呎

@10,165

local_fire_department 至HIT

售$615 万

实

515 呎

@11,942

建

605 呎

@10,165

售$615 万

local_fire_department 至HIT

马鞍山荟朗第02座

thumb_up

特色单位内置楼梯上天台！！！

实

322 呎

@20,186

local_fire_department 至HIT real_estate_agent 罕有放盘

售$650 万

实

322 呎

@20,186

售$650 万

local_fire_department 至HIT real_estate_agent 罕有放盘

VR实景

沙田蔚景园

thumb_up

沙田正中心名牌屋苑,大型商埸,邻近铁路

实

369 呎

@15,989

建

467 呎

@12,634

real_estate_agent 罕有放盘

售$590 万

实

369 呎

@15,989

建

467 呎

@12,634

售$590 万

real_estate_agent 罕有放盘

马鞍山雅涛居

thumb_up

高层海景市中心必睇之选

实

482 呎

@13,485

建

670 呎

@9,701

directions_run 即走 real_estate_agent 罕有放盘 hotel_class 楼王 local_offer 低水笋价

售$650 万

实

482 呎

@13,485

建

670 呎

@9,701

售$650 万

directions_run 即走 real_estate_agent 罕有放盘 hotel_class 楼王 local_offer 低水笋价

马鞍山泓碧第05座

thumb_up

东南新楼龄:业主有心卖~有票有惊喜

实

312 呎

@17,949

pets 爱竉必选

售$560 万

实

312 呎

@17,949

售$560 万

pets 爱竉必选

利率	15年	20年	25年	30年
1.000	$31,091	$23,891	$19,578	$16,709
1.500	$32,247	$25,067	$20,776	$17,928
2.000	$33,429	$26,280	$22,019	$19,201
2.500	$34,639	$27,528	$23,305	$20,526
3.000	$35,875	$28,810	$24,635	$21,902
3.500	$37,137	$30,128	$26,007	$23,327
4.000	$38,426	$31,480	$27,420	$24,801
4.125	$38,752	$31,823	$27,780	$25,177
4.500	$39,740	$32,865	$28,875	$26,321
5.000	$41,080	$34,284	$30,368	$27,887
5.500	$42,446	$35,735	$31,901	$29,496
6.000	$43,837	$37,217	$33,470	$31,146

每月供款$25,177

年期

30年

贷款金额

$5,194,836

總利息

$3,868,798

总贷款连利息

$9,063,634

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$17,857	$7,320	$25,177	$5,187,516
2	$17,832	$7,345	$25,177	$5,180,172
3	$17,807	$7,370	$25,177	$5,172,802
4	$17,782	$7,395	$25,177	$5,165,407
5	$17,756	$7,421	$25,177	$5,157,986
6	$17,731	$7,446	$25,177	$5,150,540
7	$17,705	$7,472	$25,177	$5,143,068
8	$17,679	$7,497	$25,177	$5,135,571
9	$17,654	$7,523	$25,177	$5,128,047
10	$17,628	$7,549	$25,177	$5,120,498
11	$17,602	$7,575	$25,177	$5,112,923
12	$17,576	$7,601	$25,177	$5,105,322

第1年供款共

$302,121

第1年利息

$212,607

第1年共還本金

$89,514

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$17,550	$7,627	$25,177	$5,097,695
14	$17,523	$7,653	$25,177	$5,090,041
15	$17,497	$7,680	$25,177	$5,082,362
16	$17,471	$7,706	$25,177	$5,074,656
17	$17,444	$7,733	$25,177	$5,066,923
18	$17,418	$7,759	$25,177	$5,059,164
19	$17,391	$7,786	$25,177	$5,051,378
20	$17,364	$7,813	$25,177	$5,043,565
21	$17,337	$7,840	$25,177	$5,035,726
22	$17,310	$7,866	$25,177	$5,027,859
23	$17,283	$7,893	$25,177	$5,019,966
24	$17,256	$7,921	$25,177	$5,012,045

第2年供款共

$302,121

第2年利息

$208,844

第2年共還本金

$93,277

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$17,229	$7,948	$25,177	$5,004,097
26	$17,202	$7,975	$25,177	$4,996,122
27	$17,174	$8,003	$25,177	$4,988,119
28	$17,147	$8,030	$25,177	$4,980,089
29	$17,119	$8,058	$25,177	$4,972,032
30	$17,091	$8,085	$25,177	$4,963,946
31	$17,064	$8,113	$25,177	$4,955,833
32	$17,036	$8,141	$25,177	$4,947,692
33	$17,008	$8,169	$25,177	$4,939,523
34	$16,980	$8,197	$25,177	$4,931,326
35	$16,951	$8,225	$25,177	$4,923,100
36	$16,923	$8,254	$25,177	$4,914,847

第3年供款共

$302,121

第3年利息

$204,923

第3年共還本金

$97,198

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$16,895	$8,282	$25,177	$4,906,565
38	$16,866	$8,310	$25,177	$4,898,254
39	$16,838	$8,339	$25,177	$4,889,915
40	$16,809	$8,368	$25,177	$4,881,548
41	$16,780	$8,396	$25,177	$4,873,151
42	$16,751	$8,425	$25,177	$4,864,726
43	$16,722	$8,454	$25,177	$4,856,272
44	$16,693	$8,483	$25,177	$4,847,788
45	$16,664	$8,512	$25,177	$4,839,276
46	$16,635	$8,542	$25,177	$4,830,734
47	$16,606	$8,571	$25,177	$4,822,163
48	$16,576	$8,601	$25,177	$4,813,563

第4年供款共

$302,121

第4年利息

$200,837

第4年共還本金

$101,284

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$16,547	$8,630	$25,177	$4,804,932
50	$16,517	$8,660	$25,177	$4,796,273
51	$16,487	$8,690	$25,177	$4,787,583
52	$16,457	$8,719	$25,177	$4,778,864
53	$16,427	$8,749	$25,177	$4,770,114
54	$16,397	$8,779	$25,177	$4,761,335
55	$16,367	$8,810	$25,177	$4,752,525
56	$16,337	$8,840	$25,177	$4,743,685
57	$16,306	$8,870	$25,177	$4,734,815
58	$16,276	$8,901	$25,177	$4,725,914
59	$16,245	$8,931	$25,177	$4,716,982
60	$16,215	$8,962	$25,177	$4,708,020

第5年供款共

$302,121

第5年利息

$196,579

第5年共還本金

$105,542

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$16,184	$8,993	$25,177	$4,699,027
62	$16,153	$9,024	$25,177	$4,690,004
63	$16,122	$9,055	$25,177	$4,680,949
64	$16,091	$9,086	$25,177	$4,671,863
65	$16,060	$9,117	$25,177	$4,662,745
66	$16,028	$9,149	$25,177	$4,653,597
67	$15,997	$9,180	$25,177	$4,644,417
68	$15,965	$9,212	$25,177	$4,635,205
69	$15,934	$9,243	$25,177	$4,625,962
70	$15,902	$9,275	$25,177	$4,616,687
71	$15,870	$9,307	$25,177	$4,607,380
72	$15,838	$9,339	$25,177	$4,598,041

第6年供款共

$302,121

第6年利息

$192,142

第6年共還本金

$109,979

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$15,806	$9,371	$25,177	$4,588,670
74	$15,774	$9,403	$25,177	$4,579,267
75	$15,741	$9,436	$25,177	$4,569,831
76	$15,709	$9,468	$25,177	$4,560,364
77	$15,676	$9,501	$25,177	$4,550,863
78	$15,644	$9,533	$25,177	$4,541,330
79	$15,611	$9,566	$25,177	$4,531,764
80	$15,578	$9,599	$25,177	$4,522,165
81	$15,545	$9,632	$25,177	$4,512,533
82	$15,512	$9,665	$25,177	$4,502,868
83	$15,479	$9,698	$25,177	$4,493,170
84	$15,445	$9,731	$25,177	$4,483,439

第7年供款共

$302,121

第7年利息

$187,519

第7年共還本金

$114,602

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$15,412	$9,765	$25,177	$4,473,674
86	$15,378	$9,799	$25,177	$4,463,875
87	$15,345	$9,832	$25,177	$4,454,043
88	$15,311	$9,866	$25,177	$4,444,177
89	$15,277	$9,900	$25,177	$4,434,277
90	$15,243	$9,934	$25,177	$4,424,343
91	$15,209	$9,968	$25,177	$4,414,375
92	$15,174	$10,002	$25,177	$4,404,373
93	$15,140	$10,037	$25,177	$4,394,336
94	$15,106	$10,071	$25,177	$4,384,265
95	$15,071	$10,106	$25,177	$4,374,159
96	$15,036	$10,141	$25,177	$4,364,018

第8年供款共

$302,121

第8年利息

$182,701

第8年共還本金

$119,420

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$15,001	$10,175	$25,177	$4,353,843
98	$14,966	$10,210	$25,177	$4,343,633
99	$14,931	$10,246	$25,177	$4,333,387
100	$14,896	$10,281	$25,177	$4,323,106
101	$14,861	$10,316	$25,177	$4,312,790
102	$14,825	$10,352	$25,177	$4,302,439
103	$14,790	$10,387	$25,177	$4,292,052
104	$14,754	$10,423	$25,177	$4,281,629
105	$14,718	$10,459	$25,177	$4,271,170
106	$14,682	$10,495	$25,177	$4,260,675
107	$14,646	$10,531	$25,177	$4,250,145
108	$14,610	$10,567	$25,177	$4,239,578

第9年供款共

$302,121

第9年利息

$177,681

第9年共還本金

$124,441

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$14,574	$10,603	$25,177	$4,228,975
110	$14,537	$10,640	$25,177	$4,218,335
111	$14,501	$10,676	$25,177	$4,207,659
112	$14,464	$10,713	$25,177	$4,196,946
113	$14,427	$10,750	$25,177	$4,186,196
114	$14,390	$10,787	$25,177	$4,175,409
115	$14,353	$10,824	$25,177	$4,164,586
116	$14,316	$10,861	$25,177	$4,153,725
117	$14,278	$10,898	$25,177	$4,142,826
118	$14,241	$10,936	$25,177	$4,131,890
119	$14,203	$10,973	$25,177	$4,120,917
120	$14,166	$11,011	$25,177	$4,109,906

第10年供款共

$302,121

第10年利息

$172,449

第10年共還本金

$129,672

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$14,128	$11,049	$25,177	$4,098,857
122	$14,090	$11,087	$25,177	$4,087,770
123	$14,052	$11,125	$25,177	$4,076,645
124	$14,013	$11,163	$25,177	$4,065,482
125	$13,975	$11,202	$25,177	$4,054,280
126	$13,937	$11,240	$25,177	$4,043,040
127	$13,898	$11,279	$25,177	$4,031,761
128	$13,859	$11,318	$25,177	$4,020,444
129	$13,820	$11,356	$25,177	$4,009,087
130	$13,781	$11,396	$25,177	$3,997,692
131	$13,742	$11,435	$25,177	$3,986,257
132	$13,703	$11,474	$25,177	$3,974,783

第11年供款共

$302,121

第11年利息

$166,998

第11年共還本金

$135,123

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$13,663	$11,513	$25,177	$3,963,269
134	$13,624	$11,553	$25,177	$3,951,716
135	$13,584	$11,593	$25,177	$3,940,124
136	$13,544	$11,633	$25,177	$3,928,491
137	$13,504	$11,673	$25,177	$3,916,818
138	$13,464	$11,713	$25,177	$3,905,106
139	$13,424	$11,753	$25,177	$3,893,353
140	$13,383	$11,793	$25,177	$3,881,559
141	$13,343	$11,834	$25,177	$3,869,726
142	$13,302	$11,875	$25,177	$3,857,851
143	$13,261	$11,915	$25,177	$3,845,936
144	$13,220	$11,956	$25,177	$3,833,979

第12年供款共

$302,121

第12年利息

$161,318

第12年共還本金

$140,804

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$13,179	$11,997	$25,177	$3,821,982
146	$13,138	$12,039	$25,177	$3,809,943
147	$13,097	$12,080	$25,177	$3,797,863
148	$13,055	$12,122	$25,177	$3,785,741
149	$13,013	$12,163	$25,177	$3,773,578
150	$12,972	$12,205	$25,177	$3,761,373
151	$12,930	$12,247	$25,177	$3,749,126
152	$12,888	$12,289	$25,177	$3,736,837
153	$12,845	$12,331	$25,177	$3,724,505
154	$12,803	$12,374	$25,177	$3,712,132
155	$12,760	$12,416	$25,177	$3,699,715
156	$12,718	$12,459	$25,177	$3,687,256

第13年供款共

$302,121

第13年利息

$155,398

第13年共還本金

$146,723

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$12,675	$12,502	$25,177	$3,674,755
158	$12,632	$12,545	$25,177	$3,662,210
159	$12,589	$12,588	$25,177	$3,649,622
160	$12,546	$12,631	$25,177	$3,636,991
161	$12,502	$12,675	$25,177	$3,624,316
162	$12,459	$12,718	$25,177	$3,611,598
163	$12,415	$12,762	$25,177	$3,598,836
164	$12,371	$12,806	$25,177	$3,586,030
165	$12,327	$12,850	$25,177	$3,573,181
166	$12,283	$12,894	$25,177	$3,560,287
167	$12,238	$12,938	$25,177	$3,547,348
168	$12,194	$12,983	$25,177	$3,534,366

第14年供款共

$302,121

第14年利息

$149,230

第14年共還本金

$152,891

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$12,149	$13,027	$25,177	$3,521,338
170	$12,105	$13,072	$25,177	$3,508,266
171	$12,060	$13,117	$25,177	$3,495,149
172	$12,015	$13,162	$25,177	$3,481,987
173	$11,969	$13,207	$25,177	$3,468,779
174	$11,924	$13,253	$25,177	$3,455,526
175	$11,878	$13,298	$25,177	$3,442,228
176	$11,833	$13,344	$25,177	$3,428,884
177	$11,787	$13,390	$25,177	$3,415,494
178	$11,741	$13,436	$25,177	$3,402,058
179	$11,695	$13,482	$25,177	$3,388,576
180	$11,648	$13,529	$25,177	$3,375,047

第15年供款共

$302,121

第15年利息

$142,803

第15年共還本金

$159,318

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$11,602	$13,575	$25,177	$3,361,472
182	$11,555	$13,622	$25,177	$3,347,851
183	$11,508	$13,669	$25,177	$3,334,182
184	$11,461	$13,716	$25,177	$3,320,467
185	$11,414	$13,763	$25,177	$3,306,704
186	$11,367	$13,810	$25,177	$3,292,894
187	$11,319	$13,857	$25,177	$3,279,036
188	$11,272	$13,905	$25,177	$3,265,131
189	$11,224	$13,953	$25,177	$3,251,179
190	$11,176	$14,001	$25,177	$3,237,178
191	$11,128	$14,049	$25,177	$3,223,129
192	$11,080	$14,097	$25,177	$3,209,032

第16年供款共

$302,121

第16年利息

$136,105

第16年共還本金

$166,016

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$11,031	$14,146	$25,177	$3,194,886
194	$10,982	$14,194	$25,177	$3,180,691
195	$10,934	$14,243	$25,177	$3,166,448
196	$10,885	$14,292	$25,177	$3,152,156
197	$10,836	$14,341	$25,177	$3,137,815
198	$10,786	$14,391	$25,177	$3,123,424
199	$10,737	$14,440	$25,177	$3,108,985
200	$10,687	$14,490	$25,177	$3,094,495
201	$10,637	$14,539	$25,177	$3,079,955
202	$10,587	$14,589	$25,177	$3,065,366
203	$10,537	$14,640	$25,177	$3,050,726
204	$10,487	$14,690	$25,177	$3,036,037

第17年供款共

$302,121

第17年利息

$129,126

第17年共還本金

$172,995

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$10,436	$14,740	$25,177	$3,021,296
206	$10,386	$14,791	$25,177	$3,006,505
207	$10,335	$14,842	$25,177	$2,991,663
208	$10,284	$14,893	$25,177	$2,976,770
209	$10,233	$14,944	$25,177	$2,961,826
210	$10,181	$14,995	$25,177	$2,946,831
211	$10,130	$15,047	$25,177	$2,931,784
212	$10,078	$15,099	$25,177	$2,916,685
213	$10,026	$15,151	$25,177	$2,901,534
214	$9,974	$15,203	$25,177	$2,886,332
215	$9,922	$15,255	$25,177	$2,871,077
216	$9,869	$15,307	$25,177	$2,855,769

第18年供款共

$302,121

第18年利息

$121,854

第18年共還本金

$180,267

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$9,817	$15,360	$25,177	$2,840,409
218	$9,764	$15,413	$25,177	$2,824,996
219	$9,711	$15,466	$25,177	$2,809,530
220	$9,658	$15,519	$25,177	$2,794,011
221	$9,604	$15,572	$25,177	$2,778,439
222	$9,551	$15,626	$25,177	$2,762,813
223	$9,497	$15,680	$25,177	$2,747,134
224	$9,443	$15,733	$25,177	$2,731,400
225	$9,389	$15,788	$25,177	$2,715,613
226	$9,335	$15,842	$25,177	$2,699,771
227	$9,280	$15,896	$25,177	$2,683,874
228	$9,226	$15,951	$25,177	$2,667,923

第19年供款共

$302,121

第19年利息

$114,275

第19年共還本金

$187,846

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$9,171	$16,006	$25,177	$2,651,918
230	$9,116	$16,061	$25,177	$2,635,857
231	$9,061	$16,116	$25,177	$2,619,741
232	$9,005	$16,171	$25,177	$2,603,570
233	$8,950	$16,227	$25,177	$2,587,343
234	$8,894	$16,283	$25,177	$2,571,060
235	$8,838	$16,339	$25,177	$2,554,721
236	$8,782	$16,395	$25,177	$2,538,326
237	$8,725	$16,451	$25,177	$2,521,875
238	$8,669	$16,508	$25,177	$2,505,367
239	$8,612	$16,565	$25,177	$2,488,802
240	$8,555	$16,622	$25,177	$2,472,181

第20年供款共

$302,121

第20年利息

$106,379

第20年共還本金

$195,743

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$8,498	$16,679	$25,177	$2,455,502
242	$8,441	$16,736	$25,177	$2,438,766
243	$8,383	$16,793	$25,177	$2,421,973
244	$8,326	$16,851	$25,177	$2,405,122
245	$8,268	$16,909	$25,177	$2,388,212
246	$8,209	$16,967	$25,177	$2,371,245
247	$8,151	$17,026	$25,177	$2,354,220
248	$8,093	$17,084	$25,177	$2,337,135
249	$8,034	$17,143	$25,177	$2,319,993
250	$7,975	$17,202	$25,177	$2,302,791
251	$7,916	$17,261	$25,177	$2,285,530
252	$7,857	$17,320	$25,177	$2,268,210

第21年供款共

$302,121

第21年利息

$98,150

第21年共還本金

$203,971

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$7,797	$17,380	$25,177	$2,250,830
254	$7,737	$17,440	$25,177	$2,233,390
255	$7,677	$17,499	$25,177	$2,215,891
256	$7,617	$17,560	$25,177	$2,198,331
257	$7,557	$17,620	$25,177	$2,180,711
258	$7,496	$17,681	$25,177	$2,163,031
259	$7,435	$17,741	$25,177	$2,145,289
260	$7,374	$17,802	$25,177	$2,127,487
261	$7,313	$17,864	$25,177	$2,109,623
262	$7,252	$17,925	$25,177	$2,091,699
263	$7,190	$17,987	$25,177	$2,073,712
264	$7,128	$18,048	$25,177	$2,055,664

第22年供款共

$302,121

第22年利息

$89,575

第22年共還本金

$212,546

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$7,066	$18,110	$25,177	$2,037,553
266	$7,004	$18,173	$25,177	$2,019,381
267	$6,942	$18,235	$25,177	$2,001,145
268	$6,879	$18,298	$25,177	$1,982,848
269	$6,816	$18,361	$25,177	$1,964,487
270	$6,753	$18,424	$25,177	$1,946,063
271	$6,690	$18,487	$25,177	$1,927,576
272	$6,626	$18,551	$25,177	$1,909,025
273	$6,562	$18,614	$25,177	$1,890,411
274	$6,498	$18,678	$25,177	$1,871,732
275	$6,434	$18,743	$25,177	$1,852,990
276	$6,370	$18,807	$25,177	$1,834,182

第23年供款共

$302,121

第23年利息

$80,640

第23年共還本金

$221,481

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$6,305	$18,872	$25,177	$1,815,311
278	$6,240	$18,937	$25,177	$1,796,374
279	$6,175	$19,002	$25,177	$1,777,372
280	$6,110	$19,067	$25,177	$1,758,305
281	$6,044	$19,133	$25,177	$1,739,173
282	$5,978	$19,198	$25,177	$1,719,974
283	$5,912	$19,264	$25,177	$1,700,710
284	$5,846	$19,331	$25,177	$1,681,379
285	$5,780	$19,397	$25,177	$1,661,982
286	$5,713	$19,464	$25,177	$1,642,519
287	$5,646	$19,531	$25,177	$1,622,988
288	$5,579	$19,598	$25,177	$1,603,390

第24年供款共

$302,121

第24年利息

$71,329

第24年共還本金

$230,792

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$5,512	$19,665	$25,177	$1,583,725
290	$5,444	$19,733	$25,177	$1,563,993
291	$5,376	$19,801	$25,177	$1,544,192
292	$5,308	$19,869	$25,177	$1,524,323
293	$5,240	$19,937	$25,177	$1,504,387
294	$5,171	$20,005	$25,177	$1,484,381
295	$5,103	$20,074	$25,177	$1,464,307
296	$5,034	$20,143	$25,177	$1,444,164
297	$4,964	$20,212	$25,177	$1,423,951
298	$4,895	$20,282	$25,177	$1,403,669
299	$4,825	$20,352	$25,177	$1,383,318
300	$4,755	$20,422	$25,177	$1,362,896

第25年供款共

$302,121

第25年利息

$61,627

第25年共還本金

$240,494

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$4,685	$20,492	$25,177	$1,342,404
302	$4,615	$20,562	$25,177	$1,321,842
303	$4,544	$20,633	$25,177	$1,301,209
304	$4,473	$20,704	$25,177	$1,280,505
305	$4,402	$20,775	$25,177	$1,259,730
306	$4,330	$20,846	$25,177	$1,238,884
307	$4,259	$20,918	$25,177	$1,217,966
308	$4,187	$20,990	$25,177	$1,196,976
309	$4,115	$21,062	$25,177	$1,175,914
310	$4,042	$21,135	$25,177	$1,154,779
311	$3,970	$21,207	$25,177	$1,133,572
312	$3,897	$21,280	$25,177	$1,112,292

第26年供款共

$302,121

第26年利息

$51,517

第26年共還本金

$250,604

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$3,824	$21,353	$25,177	$1,090,938
314	$3,750	$21,427	$25,177	$1,069,512
315	$3,676	$21,500	$25,177	$1,048,011
316	$3,603	$21,574	$25,177	$1,026,437
317	$3,528	$21,648	$25,177	$1,004,789
318	$3,454	$21,723	$25,177	$983,066
319	$3,379	$21,797	$25,177	$961,269
320	$3,304	$21,872	$25,177	$939,396
321	$3,229	$21,948	$25,177	$917,449
322	$3,154	$22,023	$25,177	$895,426
323	$3,078	$22,099	$25,177	$873,327
324	$3,002	$22,175	$25,177	$851,152

第27年供款共

$302,121

第27年利息

$40,982

第27年共還本金

$261,140

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$2,926	$22,251	$25,177	$828,901
326	$2,849	$22,327	$25,177	$806,574
327	$2,773	$22,404	$25,177	$784,170
328	$2,696	$22,481	$25,177	$761,688
329	$2,618	$22,558	$25,177	$739,130
330	$2,541	$22,636	$25,177	$716,494
331	$2,463	$22,714	$25,177	$693,780
332	$2,385	$22,792	$25,177	$670,988
333	$2,307	$22,870	$25,177	$648,118
334	$2,228	$22,949	$25,177	$625,169
335	$2,149	$23,028	$25,177	$602,141
336	$2,070	$23,107	$25,177	$579,035

第28年供款共

$302,121

第28年利息

$30,004

第28年共還本金

$272,118

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$1,990	$23,186	$25,177	$555,848
338	$1,911	$23,266	$25,177	$532,582
339	$1,831	$23,346	$25,177	$509,236
340	$1,750	$23,426	$25,177	$485,810
341	$1,670	$23,507	$25,177	$462,303
342	$1,589	$23,588	$25,177	$438,716
343	$1,508	$23,669	$25,177	$415,047
344	$1,427	$23,750	$25,177	$391,297
345	$1,345	$23,832	$25,177	$367,465
346	$1,263	$23,914	$25,177	$343,552
347	$1,181	$23,996	$25,177	$319,556
348	$1,098	$24,078	$25,177	$295,477

第29年供款共

$302,121

第29年利息

$18,564

第29年共還本金

$283,557

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$1,016	$24,161	$25,177	$271,316
350	$933	$24,244	$25,177	$247,072
351	$849	$24,327	$25,177	$222,745
352	$766	$24,411	$25,177	$198,334
353	$682	$24,495	$25,177	$173,839
354	$598	$24,579	$25,177	$149,260
355	$513	$24,664	$25,177	$124,596
356	$428	$24,748	$25,177	$99,847
357	$343	$24,834	$25,177	$75,014
358	$258	$24,919	$25,177	$50,095
359	$172	$25,005	$25,177	$25,091
360	$86	$25,091	$25,177	$0

第30年供款共

$302,121

第30年利息

$6,644

第30年共還本金

$295,477

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$9,822,259

免责声明

笋盘推介

按揭保险费
info