楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$68,572

借款月供 $332 , 共加借HK$68,572

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$13,134,794

每月供款
$30,822

首期

$1,709,000

总贷款额

$6,359,572

總利息

$4,736,222

印花税

$240,000

其他

$90,000

置业成本总预算

HK$2,039,000

$61,643

置业成本总预算

HK$2,039,000

首期

$1,709,000
印花税

$240,000
- AVD
  
  $240,000
律师费

$ 10,000
代理佣金

$80,000
按揭保险费

$68,572

$61,643

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

西贡輋下村

thumb_up

西沙路村屋

建

700 呎

@10,714

real_estate_agent 罕有放盘

售$750 万

建

700 呎

@10,714

售$750 万

real_estate_agent 罕有放盘

马鞍山迎海第04期骏岸第06座

thumb_up

迎海靓装二房

实

496 呎

@14,718

local_fire_department 至HIT

售$730 万

实

496 呎

@14,718

售$730 万

local_fire_department 至HIT

西贡逸珑海滙

thumb_up

逸珑海滙

实

595 呎

@12,941

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买

售$770 万

实

595 呎

@12,941

售$770 万

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买

沙田愉景花园

thumb_up

***沙中线, 高层开扬 , 还价即成***

实

524 呎

@14,275

建

666 呎

@11,231

local_fire_department 至HIT

售$748 万

实

524 呎

@14,275

建

666 呎

@11,231

售$748 万

local_fire_department 至HIT

马鞍山乌溪沙村

thumb_up

罕有乌溪沙新村放盘@700呎实用三房@

建

700 呎

@10,714

local_fire_department 至HIT

售$750 万

建

700 呎

@10,714

售$750 万

local_fire_department 至HIT

西贡逸珑园

thumb_up

Nicely Renovated Apartment

实

525 呎

@14,286

directions_run 即走 hotel_class 楼王 local_offer 低水笋价

售$750 万

实

525 呎

@14,286

售$750 万

directions_run 即走 hotel_class 楼王 local_offer 低水笋价

粉岭牵晴间

thumb_up

牵晴间

实

575 呎

@13,043

建

785 呎

@9,554

real_estate_agent 罕有放盘 pets 爱竉必选

售$750 万

实

575 呎

@13,043

建

785 呎

@9,554

售$750 万

real_estate_agent 罕有放盘 pets 爱竉必选

大埔龙尾

thumb_up

连天台

建

700 呎

@10,000

售$700 万

建

700 呎

@10,000

售$700 万

马鞍山迎海第04期骏岸第08座

thumb_up

迎海第04期骏岸第08座

实

496 呎

@15,121

flight_takeoff 移民急让

售$750 万

实

496 呎

@15,121

售$750 万

flight_takeoff 移民急让

西贡瓦瑶头

thumb_up

瓦瑶头连天台

建

700 呎

@12,571

local_fire_department 至HIT

售$880 万

建

700 呎

@12,571

售$880 万

local_fire_department 至HIT

马鞍山晓峰湾畔第05座

thumb_up

晓峰湾畔三房前排海必睇

实

653 呎

@13,170

建

827 呎

@10,399

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 flight_takeoff 移民急让

售$860 万

实

653 呎

@13,170

建

827 呎

@10,399

售$860 万

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 flight_takeoff 移民急让

马鞍山泓碧第03座

thumb_up

罕有两房高层海景

实

498 呎

@16,466

local_fire_department 至HIT directions_run 即走 flight_takeoff 移民急让 price_change 蚀让盘

售$820 万

实

498 呎

@16,466

售$820 万

local_fire_department 至HIT directions_run 即走 flight_takeoff 移民急让 price_change 蚀让盘

利率	15年	20年	25年	30年
1.000	$38,062	$29,247	$23,967	$20,455
1.500	$39,477	$30,688	$25,434	$21,948
2.000	$40,924	$32,172	$26,955	$23,506
2.500	$42,405	$33,700	$28,530	$25,128
3.000	$43,918	$35,270	$30,158	$26,812
3.500	$45,463	$36,883	$31,838	$28,557
4.000	$47,041	$38,538	$33,568	$30,362
4.125	$47,440	$38,958	$34,009	$30,822
4.500	$48,650	$40,234	$35,349	$32,223
5.000	$50,291	$41,970	$37,177	$34,140
5.500	$51,963	$43,747	$39,053	$36,109
6.000	$53,666	$45,562	$40,975	$38,129

每月供款$30,822

年期

30年

贷款金额

$6,359,571.9

總利息

$4,736,222

总贷款连利息

$11,095,793.9

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$21,861	$8,961	$30,822	$6,350,611
2	$21,830	$8,991	$30,822	$6,341,620
3	$21,799	$9,022	$30,822	$6,332,598
4	$21,768	$9,053	$30,822	$6,323,544
5	$21,737	$9,084	$30,822	$6,314,460
6	$21,706	$9,116	$30,822	$6,305,344
7	$21,675	$9,147	$30,822	$6,296,197
8	$21,643	$9,178	$30,822	$6,287,019
9	$21,612	$9,210	$30,822	$6,277,809
10	$21,580	$9,242	$30,822	$6,268,567
11	$21,548	$9,273	$30,822	$6,259,293
12	$21,516	$9,305	$30,822	$6,249,988

第1年供款共

$369,860

第1年利息

$260,276

第1年共還本金

$109,584

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$21,484	$9,337	$30,822	$6,240,651
14	$21,452	$9,369	$30,822	$6,231,281
15	$21,420	$9,402	$30,822	$6,221,880
16	$21,388	$9,434	$30,822	$6,212,446
17	$21,355	$9,466	$30,822	$6,202,979
18	$21,323	$9,499	$30,822	$6,193,480
19	$21,290	$9,532	$30,822	$6,183,949
20	$21,257	$9,564	$30,822	$6,174,385
21	$21,224	$9,597	$30,822	$6,164,787
22	$21,191	$9,630	$30,822	$6,155,157
23	$21,158	$9,663	$30,822	$6,145,494
24	$21,125	$9,697	$30,822	$6,135,797

第2年供款共

$369,860

第2年利息

$255,669

第2年共還本金

$114,191

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$21,092	$9,730	$30,822	$6,126,068
26	$21,058	$9,763	$30,822	$6,116,304
27	$21,025	$9,797	$30,822	$6,106,507
28	$20,991	$9,831	$30,822	$6,096,677
29	$20,957	$9,864	$30,822	$6,086,813
30	$20,923	$9,898	$30,822	$6,076,914
31	$20,889	$9,932	$30,822	$6,066,982
32	$20,855	$9,966	$30,822	$6,057,016
33	$20,821	$10,001	$30,822	$6,047,015
34	$20,787	$10,035	$30,822	$6,036,980
35	$20,752	$10,070	$30,822	$6,026,910
36	$20,718	$10,104	$30,822	$6,016,806

第3年供款共

$369,860

第3年利息

$250,869

第3年共還本金

$118,991

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$20,683	$10,139	$30,822	$6,006,667
38	$20,648	$10,174	$30,822	$5,996,494
39	$20,613	$10,209	$30,822	$5,986,285
40	$20,578	$10,244	$30,822	$5,976,041
41	$20,543	$10,279	$30,822	$5,965,762
42	$20,507	$10,314	$30,822	$5,955,448
43	$20,472	$10,350	$30,822	$5,945,098
44	$20,436	$10,385	$30,822	$5,934,713
45	$20,401	$10,421	$30,822	$5,924,292
46	$20,365	$10,457	$30,822	$5,913,835
47	$20,329	$10,493	$30,822	$5,903,342
48	$20,293	$10,529	$30,822	$5,892,813

第4年供款共

$369,860

第4年利息

$245,866

第4年共還本金

$123,993

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$20,257	$10,565	$30,822	$5,882,248
50	$20,220	$10,601	$30,822	$5,871,646
51	$20,184	$10,638	$30,822	$5,861,009
52	$20,147	$10,674	$30,822	$5,850,334
53	$20,111	$10,711	$30,822	$5,839,623
54	$20,074	$10,748	$30,822	$5,828,875
55	$20,037	$10,785	$30,822	$5,818,090
56	$20,000	$10,822	$30,822	$5,807,268
57	$19,962	$10,859	$30,822	$5,796,409
58	$19,925	$10,896	$30,822	$5,785,513
59	$19,888	$10,934	$30,822	$5,774,579
60	$19,850	$10,972	$30,822	$5,763,607

第5年供款共

$369,860

第5年利息

$240,654

第5年共還本金

$129,206

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$19,812	$11,009	$30,822	$5,752,598
62	$19,775	$11,047	$30,822	$5,741,551
63	$19,737	$11,085	$30,822	$5,730,466
64	$19,698	$11,123	$30,822	$5,719,343
65	$19,660	$11,161	$30,822	$5,708,181
66	$19,622	$11,200	$30,822	$5,696,981
67	$19,583	$11,238	$30,822	$5,685,743
68	$19,545	$11,277	$30,822	$5,674,466
69	$19,506	$11,316	$30,822	$5,663,150
70	$19,467	$11,355	$30,822	$5,651,796
71	$19,428	$11,394	$30,822	$5,640,402
72	$19,389	$11,433	$30,822	$5,628,970

第6年供款共

$369,860

第6年利息

$235,222

第6年共還本金

$134,638

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$19,350	$11,472	$30,822	$5,617,497
74	$19,310	$11,512	$30,822	$5,605,986
75	$19,271	$11,551	$30,822	$5,594,435
76	$19,231	$11,591	$30,822	$5,582,844
77	$19,191	$11,631	$30,822	$5,571,214
78	$19,151	$11,671	$30,822	$5,559,543
79	$19,111	$11,711	$30,822	$5,547,832
80	$19,071	$11,751	$30,822	$5,536,081
81	$19,030	$11,791	$30,822	$5,524,290
82	$18,990	$11,832	$30,822	$5,512,458
83	$18,949	$11,873	$30,822	$5,500,585
84	$18,908	$11,913	$30,822	$5,488,672

第7年供款共

$369,860

第7年利息

$229,562

第7年共還本金

$140,298

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$18,867	$11,954	$30,822	$5,476,718
86	$18,826	$11,995	$30,822	$5,464,722
87	$18,785	$12,037	$30,822	$5,452,686
88	$18,744	$12,078	$30,822	$5,440,608
89	$18,702	$12,120	$30,822	$5,428,488
90	$18,660	$12,161	$30,822	$5,416,327
91	$18,619	$12,203	$30,822	$5,404,124
92	$18,577	$12,245	$30,822	$5,391,879
93	$18,535	$12,287	$30,822	$5,379,592
94	$18,492	$12,329	$30,822	$5,367,262
95	$18,450	$12,372	$30,822	$5,354,891
96	$18,407	$12,414	$30,822	$5,342,476

第8年供款共

$369,860

第8年利息

$223,664

第8年共還本金

$146,196

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$18,365	$12,457	$30,822	$5,330,020
98	$18,322	$12,500	$30,822	$5,317,520
99	$18,279	$12,543	$30,822	$5,304,977
100	$18,236	$12,586	$30,822	$5,292,391
101	$18,193	$12,629	$30,822	$5,279,762
102	$18,149	$12,672	$30,822	$5,267,090
103	$18,106	$12,716	$30,822	$5,254,374
104	$18,062	$12,760	$30,822	$5,241,614
105	$18,018	$12,804	$30,822	$5,228,811
106	$17,974	$12,848	$30,822	$5,215,963
107	$17,930	$12,892	$30,822	$5,203,071
108	$17,886	$12,936	$30,822	$5,190,135

第9年供款共

$369,860

第9年利息

$217,518

第9年共還本金

$152,341

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$17,841	$12,981	$30,822	$5,177,155
110	$17,796	$13,025	$30,822	$5,164,129
111	$17,752	$13,070	$30,822	$5,151,059
112	$17,707	$13,115	$30,822	$5,137,944
113	$17,662	$13,160	$30,822	$5,124,785
114	$17,616	$13,205	$30,822	$5,111,579
115	$17,571	$13,251	$30,822	$5,098,329
116	$17,526	$13,296	$30,822	$5,085,033
117	$17,480	$13,342	$30,822	$5,071,691
118	$17,434	$13,388	$30,822	$5,058,303
119	$17,388	$13,434	$30,822	$5,044,869
120	$17,342	$13,480	$30,822	$5,031,389

第10年供款共

$369,860

第10年利息

$211,114

第10年共還本金

$158,746

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$17,295	$13,526	$30,822	$5,017,863
122	$17,249	$13,573	$30,822	$5,004,290
123	$17,202	$13,619	$30,822	$4,990,671
124	$17,155	$13,666	$30,822	$4,977,005
125	$17,108	$13,713	$30,822	$4,963,292
126	$17,061	$13,760	$30,822	$4,949,531
127	$17,014	$13,808	$30,822	$4,935,724
128	$16,967	$13,855	$30,822	$4,921,869
129	$16,919	$13,903	$30,822	$4,907,966
130	$16,871	$13,951	$30,822	$4,894,015
131	$16,823	$13,998	$30,822	$4,880,017
132	$16,775	$14,047	$30,822	$4,865,970

第11年供款共

$369,860

第11年利息

$204,441

第11年共還本金

$165,419

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$16,727	$14,095	$30,822	$4,851,875
134	$16,678	$14,143	$30,822	$4,837,732
135	$16,630	$14,192	$30,822	$4,823,540
136	$16,581	$14,241	$30,822	$4,809,299
137	$16,532	$14,290	$30,822	$4,795,010
138	$16,483	$14,339	$30,822	$4,780,671
139	$16,434	$14,388	$30,822	$4,766,283
140	$16,384	$14,438	$30,822	$4,751,845
141	$16,334	$14,487	$30,822	$4,737,358
142	$16,285	$14,537	$30,822	$4,722,821
143	$16,235	$14,587	$30,822	$4,708,234
144	$16,185	$14,637	$30,822	$4,693,597

第12年供款共

$369,860

第12年利息

$197,487

第12年共還本金

$172,373

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$16,134	$14,687	$30,822	$4,678,910
146	$16,084	$14,738	$30,822	$4,664,172
147	$16,033	$14,789	$30,822	$4,649,383
148	$15,982	$14,839	$30,822	$4,634,544
149	$15,931	$14,890	$30,822	$4,619,653
150	$15,880	$14,942	$30,822	$4,604,712
151	$15,829	$14,993	$30,822	$4,589,719
152	$15,777	$15,044	$30,822	$4,574,674
153	$15,725	$15,096	$30,822	$4,559,578
154	$15,674	$15,148	$30,822	$4,544,430
155	$15,621	$15,200	$30,822	$4,529,230
156	$15,569	$15,252	$30,822	$4,513,977

第13年供款共

$369,860

第13年利息

$190,240

第13年共還本金

$179,620

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$15,517	$15,305	$30,822	$4,498,673
158	$15,464	$15,357	$30,822	$4,483,315
159	$15,411	$15,410	$30,822	$4,467,905
160	$15,358	$15,463	$30,822	$4,452,442
161	$15,305	$15,516	$30,822	$4,436,925
162	$15,252	$15,570	$30,822	$4,421,356
163	$15,198	$15,623	$30,822	$4,405,732
164	$15,145	$15,677	$30,822	$4,390,055
165	$15,091	$15,731	$30,822	$4,374,325
166	$15,037	$15,785	$30,822	$4,358,540
167	$14,982	$15,839	$30,822	$4,342,700
168	$14,928	$15,894	$30,822	$4,326,807

第14年供款共

$369,860

第14年利息

$182,689

第14年共還本金

$187,171

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$14,873	$15,948	$30,822	$4,310,859
170	$14,819	$16,003	$30,822	$4,294,856
171	$14,764	$16,058	$30,822	$4,278,797
172	$14,708	$16,113	$30,822	$4,262,684
173	$14,653	$16,169	$30,822	$4,246,515
174	$14,597	$16,224	$30,822	$4,230,291
175	$14,542	$16,280	$30,822	$4,214,011
176	$14,486	$16,336	$30,822	$4,197,675
177	$14,430	$16,392	$30,822	$4,181,283
178	$14,373	$16,448	$30,822	$4,164,835
179	$14,317	$16,505	$30,822	$4,148,330
180	$14,260	$16,562	$30,822	$4,131,768

第15年供款共

$369,860

第15年利息

$174,821

第15年共還本金

$195,039

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$14,203	$16,619	$30,822	$4,115,149
182	$14,146	$16,676	$30,822	$4,098,473
183	$14,089	$16,733	$30,822	$4,081,740
184	$14,031	$16,791	$30,822	$4,064,949
185	$13,973	$16,848	$30,822	$4,048,101
186	$13,915	$16,906	$30,822	$4,031,195
187	$13,857	$16,964	$30,822	$4,014,230
188	$13,799	$17,023	$30,822	$3,997,208
189	$13,740	$17,081	$30,822	$3,980,126
190	$13,682	$17,140	$30,822	$3,962,986
191	$13,623	$17,199	$30,822	$3,945,788
192	$13,564	$17,258	$30,822	$3,928,530

第16年供款共

$369,860

第16年利息

$166,622

第16年共還本金

$203,238

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$13,504	$17,317	$30,822	$3,911,212
194	$13,445	$17,377	$30,822	$3,893,835
195	$13,385	$17,437	$30,822	$3,876,399
196	$13,325	$17,497	$30,822	$3,858,902
197	$13,265	$17,557	$30,822	$3,841,346
198	$13,205	$17,617	$30,822	$3,823,729
199	$13,144	$17,678	$30,822	$3,806,051
200	$13,083	$17,738	$30,822	$3,788,313
201	$13,022	$17,799	$30,822	$3,770,513
202	$12,961	$17,861	$30,822	$3,752,653
203	$12,900	$17,922	$30,822	$3,734,731
204	$12,838	$17,984	$30,822	$3,716,747

第17年供款共

$369,860

第17年利息

$158,078

第17年共還本金

$211,782

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$12,776	$18,045	$30,822	$3,698,702
206	$12,714	$18,107	$30,822	$3,680,595
207	$12,652	$18,170	$30,822	$3,662,425
208	$12,590	$18,232	$30,822	$3,644,193
209	$12,527	$18,295	$30,822	$3,625,898
210	$12,464	$18,358	$30,822	$3,607,541
211	$12,401	$18,421	$30,822	$3,589,120
212	$12,338	$18,484	$30,822	$3,570,636
213	$12,274	$18,548	$30,822	$3,552,088
214	$12,210	$18,611	$30,822	$3,533,477
215	$12,146	$18,675	$30,822	$3,514,802
216	$12,082	$18,740	$30,822	$3,496,062

第18年供款共

$369,860

第18年利息

$149,175

第18年共還本金

$220,685

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$12,018	$18,804	$30,822	$3,477,258
218	$11,953	$18,869	$30,822	$3,458,390
219	$11,888	$18,933	$30,822	$3,439,456
220	$11,823	$18,999	$30,822	$3,420,458
221	$11,758	$19,064	$30,822	$3,401,394
222	$11,692	$19,129	$30,822	$3,382,264
223	$11,627	$19,195	$30,822	$3,363,069
224	$11,561	$19,261	$30,822	$3,343,808
225	$11,494	$19,327	$30,822	$3,324,481
226	$11,428	$19,394	$30,822	$3,305,087
227	$11,361	$19,460	$30,822	$3,285,627
228	$11,294	$19,527	$30,822	$3,266,099

第19年供款共

$369,860

第19年利息

$139,897

第19年共還本金

$229,963

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$11,227	$19,594	$30,822	$3,246,505
230	$11,160	$19,662	$30,822	$3,226,843
231	$11,092	$19,729	$30,822	$3,207,114
232	$11,024	$19,797	$30,822	$3,187,317
233	$10,956	$19,865	$30,822	$3,167,451
234	$10,888	$19,934	$30,822	$3,147,518
235	$10,820	$20,002	$30,822	$3,127,516
236	$10,751	$20,071	$30,822	$3,107,445
237	$10,682	$20,140	$30,822	$3,087,305
238	$10,613	$20,209	$30,822	$3,067,096
239	$10,543	$20,279	$30,822	$3,046,818
240	$10,473	$20,348	$30,822	$3,026,469

第20年供款共

$369,860

第20年利息

$130,230

第20年共還本金

$239,630

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$10,403	$20,418	$30,822	$3,006,051
242	$10,333	$20,488	$30,822	$2,985,563
243	$10,263	$20,559	$30,822	$2,965,004
244	$10,192	$20,629	$30,822	$2,944,375
245	$10,121	$20,700	$30,822	$2,923,674
246	$10,050	$20,772	$30,822	$2,902,903
247	$9,979	$20,843	$30,822	$2,882,060
248	$9,907	$20,915	$30,822	$2,861,145
249	$9,835	$20,986	$30,822	$2,840,159
250	$9,763	$21,059	$30,822	$2,819,100
251	$9,691	$21,131	$30,822	$2,797,969
252	$9,618	$21,204	$30,822	$2,776,766

第21年供款共

$369,860

第21年利息

$120,156

第21年共還本金

$249,704

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$9,545	$21,277	$30,822	$2,755,489
254	$9,472	$21,350	$30,822	$2,734,140
255	$9,399	$21,423	$30,822	$2,712,716
256	$9,325	$21,497	$30,822	$2,691,220
257	$9,251	$21,571	$30,822	$2,669,649
258	$9,177	$21,645	$30,822	$2,648,004
259	$9,103	$21,719	$30,822	$2,626,285
260	$9,028	$21,794	$30,822	$2,604,492
261	$8,953	$21,869	$30,822	$2,582,623
262	$8,878	$21,944	$30,822	$2,560,679
263	$8,802	$22,019	$30,822	$2,538,660
264	$8,727	$22,095	$30,822	$2,516,565

第22年供款共

$369,860

第22年利息

$109,659

第22年共還本金

$260,201

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$8,651	$22,171	$30,822	$2,494,394
266	$8,574	$22,247	$30,822	$2,472,147
267	$8,498	$22,324	$30,822	$2,449,823
268	$8,421	$22,400	$30,822	$2,427,423
269	$8,344	$22,477	$30,822	$2,404,945
270	$8,267	$22,555	$30,822	$2,382,390
271	$8,189	$22,632	$30,822	$2,359,758
272	$8,112	$22,710	$30,822	$2,337,048
273	$8,034	$22,788	$30,822	$2,314,260
274	$7,955	$22,866	$30,822	$2,291,394
275	$7,877	$22,945	$30,822	$2,268,449
276	$7,798	$23,024	$30,822	$2,245,425

第23年供款共

$369,860

第23年利息

$98,720

第23年共還本金

$271,140

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$7,719	$23,103	$30,822	$2,222,322
278	$7,639	$23,182	$30,822	$2,199,140
279	$7,560	$23,262	$30,822	$2,175,878
280	$7,480	$23,342	$30,822	$2,152,535
281	$7,399	$23,422	$30,822	$2,129,113
282	$7,319	$23,503	$30,822	$2,105,610
283	$7,238	$23,584	$30,822	$2,082,027
284	$7,157	$23,665	$30,822	$2,058,362
285	$7,076	$23,746	$30,822	$2,034,616
286	$6,994	$23,828	$30,822	$2,010,788
287	$6,912	$23,910	$30,822	$1,986,879
288	$6,830	$23,992	$30,822	$1,962,887

第24年供款共

$369,860

第24年利息

$87,322

第24年共還本金

$282,538

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$6,747	$24,074	$30,822	$1,938,813
290	$6,665	$24,157	$30,822	$1,914,656
291	$6,582	$24,240	$30,822	$1,890,416
292	$6,498	$24,323	$30,822	$1,866,092
293	$6,415	$24,407	$30,822	$1,841,686
294	$6,331	$24,491	$30,822	$1,817,195
295	$6,247	$24,575	$30,822	$1,792,620
296	$6,162	$24,660	$30,822	$1,767,960
297	$6,077	$24,744	$30,822	$1,743,216
298	$5,992	$24,829	$30,822	$1,718,386
299	$5,907	$24,915	$30,822	$1,693,472
300	$5,821	$25,000	$30,822	$1,668,471

第25年供款共

$369,860

第25年利息

$75,444

第25年共還本金

$294,416

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$5,735	$25,086	$30,822	$1,643,385
302	$5,649	$25,173	$30,822	$1,618,213
303	$5,563	$25,259	$30,822	$1,592,954
304	$5,476	$25,346	$30,822	$1,567,608
305	$5,389	$25,433	$30,822	$1,542,175
306	$5,301	$25,520	$30,822	$1,516,654
307	$5,213	$25,608	$30,822	$1,491,046
308	$5,125	$25,696	$30,822	$1,465,350
309	$5,037	$25,785	$30,822	$1,439,565
310	$4,949	$25,873	$30,822	$1,413,692
311	$4,860	$25,962	$30,822	$1,387,730
312	$4,770	$26,051	$30,822	$1,361,679

第26年供款共

$369,860

第26年利息

$63,067

第26年共還本金

$306,793

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$4,681	$26,141	$30,822	$1,335,538
314	$4,591	$26,231	$30,822	$1,309,307
315	$4,501	$26,321	$30,822	$1,282,986
316	$4,410	$26,411	$30,822	$1,256,575
317	$4,319	$26,502	$30,822	$1,230,073
318	$4,228	$26,593	$30,822	$1,203,480
319	$4,137	$26,685	$30,822	$1,176,795
320	$4,045	$26,776	$30,822	$1,150,018
321	$3,953	$26,868	$30,822	$1,123,150
322	$3,861	$26,961	$30,822	$1,096,189
323	$3,768	$27,053	$30,822	$1,069,136
324	$3,675	$27,146	$30,822	$1,041,989

第27年供款共

$369,860

第27年利息

$50,170

第27年共還本金

$319,690

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$3,582	$27,240	$30,822	$1,014,749
326	$3,488	$27,333	$30,822	$987,416
327	$3,394	$27,427	$30,822	$959,989
328	$3,300	$27,522	$30,822	$932,467
329	$3,205	$27,616	$30,822	$904,851
330	$3,110	$27,711	$30,822	$877,139
331	$3,015	$27,806	$30,822	$849,333
332	$2,920	$27,902	$30,822	$821,431
333	$2,824	$27,998	$30,822	$793,433
334	$2,727	$28,094	$30,822	$765,339
335	$2,631	$28,191	$30,822	$737,148
336	$2,534	$28,288	$30,822	$708,860

第28年供款共

$369,860

第28年利息

$36,731

第28年共還本金

$333,129

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$2,437	$28,385	$30,822	$680,475
338	$2,339	$28,483	$30,822	$651,993
339	$2,241	$28,580	$30,822	$623,412
340	$2,143	$28,679	$30,822	$594,734
341	$2,044	$28,777	$30,822	$565,956
342	$1,945	$28,876	$30,822	$537,080
343	$1,846	$28,975	$30,822	$508,105
344	$1,747	$29,075	$30,822	$479,030
345	$1,647	$29,175	$30,822	$449,855
346	$1,546	$29,275	$30,822	$420,579
347	$1,446	$29,376	$30,822	$391,203
348	$1,345	$29,477	$30,822	$361,727

第29年供款共

$369,860

第29年利息

$22,726

第29年共還本金

$347,133

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$1,243	$29,578	$30,822	$332,148
350	$1,142	$29,680	$30,822	$302,469
351	$1,040	$29,782	$30,822	$272,687
352	$937	$29,884	$30,822	$242,802
353	$835	$29,987	$30,822	$212,815
354	$732	$30,090	$30,822	$182,725
355	$628	$30,194	$30,822	$152,532
356	$524	$30,297	$30,822	$122,234
357	$420	$30,401	$30,822	$91,833
358	$316	$30,506	$30,822	$61,327
359	$211	$30,611	$30,822	$30,716
360	$106	$30,716	$30,822	$0

第30年供款共

$369,860

第30年利息

$8,133

第30年共還本金

$361,727

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$13,134,794

免责声明

笋盘推介

按揭保险费
info