楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$53,460

借款月供 $259 , 共加借HK$53,460

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$4,724,103

每月供款
$12,255

首期

$275,000

总贷款额

$2,528,460

總利息

$1,883,043

印花税

$100

其他

$37,500

置业成本总预算

HK$312,600

$24,508

置业成本总预算

HK$312,600

首期

$275,000
印花税

$100
- AVD
  
  $100
律师费

$ 10,000
代理佣金

$27,500
按揭保险费

$53,460

$24,508

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

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

西贡西沙路村屋

thumb_up

西沙路村屋

建

450 呎

@8,000

verified 首置必买

售$360 万

建

450 呎

@8,000

售$360 万

verified 首置必买

马鞍山荟晴

thumb_up

荟晴 *** 靓装上车盘，开扬远景,收租自用必选***

实

223 呎

@16,592

local_fire_department 至HIT

售$370 万

实

223 呎

@16,592

售$370 万

local_fire_department 至HIT

马鞍山荟朗

thumb_up

荟朗第01座

实

238 呎

@13,445

local_fire_department 至HIT verified 首置必买 vpn_key 有匙即睇 pets 爱竉必选

售$320 万

实

238 呎

@13,445

售$320 万

local_fire_department 至HIT verified 首置必买 vpn_key 有匙即睇 pets 爱竉必选

西贡南围

thumb_up

南围地下

建

350 呎

@8,000

local_offer 低水笋价

售$280 万

建

350 呎

@8,000

售$280 万

local_offer 低水笋价

西贡蚝涌村

thumb_up

<靓装罕有上车盘即买即住即收租>

建

299 呎

@6,957

售$208 万

建

299 呎

@6,957

售$208 万

沙田全辉中心

thumb_up

优质向北开扬两房🌈🌈㼥䲳靜蒑適👍👸

实

277 呎

@12,635

建

380 呎

@9,211

local_fire_department 至HIT

售$350 万

实

277 呎

@12,635

建

380 呎

@9,211

售$350 万

local_fire_department 至HIT

KOL实拍 VR实景

马鞍山荟晴第01座

thumb_up

酒店式管理新婚上车必拣

实

223 呎

@16,143

local_fire_department 至HIT

售$360 万

实

223 呎

@16,143

售$360 万

local_fire_department 至HIT

沙田嘉宝楼

thumb_up

嘉宝楼

实

325 呎

@9,231

local_fire_department 至HIT

售$300 万

实

325 呎

@9,231

售$300 万

local_fire_department 至HIT

VR实景

马鞍山荟朗第02座

thumb_up

高层开扬有装修可即住有匙引看

实

223 呎

@15,605

local_fire_department 至HIT verified 首置必买 vpn_key 有匙即睇

售$348 万

实

223 呎

@15,605

售$348 万

local_fire_department 至HIT verified 首置必买 vpn_key 有匙即睇

马鞍山荟朗第01座

thumb_up

回报接近4厘 6年新楼

实

229 呎

@15,284

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价 price_change 蚀让盘

售$350 万

实

229 呎

@15,284

售$350 万

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价 price_change 蚀让盘

VR实景

马鞍山荟朗第01座

thumb_up

半新楼上车盘~邻近铁路站及大型商场

实

221 呎

@15,837

price_change 蚀让盘

售$350 万

实

221 呎

@15,837

售$350 万

price_change 蚀让盘

利率	15年	20年	25年	30年
1.000	$15,133	$11,628	$9,529	$8,133
1.500	$15,695	$12,201	$10,112	$8,726
2.000	$16,271	$12,791	$10,717	$9,346
2.500	$16,859	$13,398	$11,343	$9,990
3.000	$17,461	$14,023	$11,990	$10,660
3.500	$18,076	$14,664	$12,658	$11,354
4.000	$18,703	$15,322	$13,346	$12,071
4.125	$18,861	$15,489	$13,521	$12,254
4.500	$19,343	$15,996	$14,054	$12,811
5.000	$19,995	$16,687	$14,781	$13,573
5.500	$20,660	$17,393	$15,527	$14,356
6.000	$21,337	$18,115	$16,291	$15,159

每月供款$12,255

年期

30年

贷款金额

$2,528,460

總利息

$1,883,043

总贷款连利息

$4,411,503

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$8,692	$3,563	$12,254	$2,524,897
2	$8,679	$3,575	$12,254	$2,521,323
3	$8,667	$3,587	$12,254	$2,517,735
4	$8,655	$3,599	$12,254	$2,514,136
5	$8,642	$3,612	$12,254	$2,510,524
6	$8,630	$3,624	$12,254	$2,506,900
7	$8,617	$3,637	$12,254	$2,503,263
8	$8,605	$3,649	$12,254	$2,499,614
9	$8,592	$3,662	$12,254	$2,495,952
10	$8,580	$3,674	$12,254	$2,492,278
11	$8,567	$3,687	$12,254	$2,488,591
12	$8,555	$3,700	$12,254	$2,484,891

第1年供款共

$147,050

第1年利息

$103,481

第1年共還本金

$43,569

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$8,542	$3,712	$12,254	$2,481,179
14	$8,529	$3,725	$12,254	$2,477,454
15	$8,516	$3,738	$12,254	$2,473,716
16	$8,503	$3,751	$12,254	$2,469,965
17	$8,491	$3,764	$12,254	$2,466,201
18	$8,478	$3,777	$12,254	$2,462,425
19	$8,465	$3,790	$12,254	$2,458,635
20	$8,452	$3,803	$12,254	$2,454,833
21	$8,438	$3,816	$12,254	$2,451,017
22	$8,425	$3,829	$12,254	$2,447,188
23	$8,412	$3,842	$12,254	$2,443,346
24	$8,399	$3,855	$12,254	$2,439,491

第2年供款共

$147,050

第2年利息

$101,650

第2年共還本金

$45,400

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$8,386	$3,868	$12,254	$2,435,623
26	$8,372	$3,882	$12,254	$2,431,741
27	$8,359	$3,895	$12,254	$2,427,846
28	$8,346	$3,908	$12,254	$2,423,937
29	$8,332	$3,922	$12,254	$2,420,015
30	$8,319	$3,935	$12,254	$2,416,080
31	$8,305	$3,949	$12,254	$2,412,131
32	$8,292	$3,962	$12,254	$2,408,169
33	$8,278	$3,976	$12,254	$2,404,193
34	$8,264	$3,990	$12,254	$2,400,203
35	$8,251	$4,003	$12,254	$2,396,199
36	$8,237	$4,017	$12,254	$2,392,182

第3年供款共

$147,050

第3年利息

$99,741

第3年共還本金

$47,309

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$8,223	$4,031	$12,254	$2,388,151
38	$8,209	$4,045	$12,254	$2,384,106
39	$8,195	$4,059	$12,254	$2,380,047
40	$8,181	$4,073	$12,254	$2,375,975
41	$8,167	$4,087	$12,254	$2,371,888
42	$8,153	$4,101	$12,254	$2,367,787
43	$8,139	$4,115	$12,254	$2,363,672
44	$8,125	$4,129	$12,254	$2,359,543
45	$8,111	$4,143	$12,254	$2,355,400
46	$8,097	$4,157	$12,254	$2,351,242
47	$8,082	$4,172	$12,254	$2,347,071
48	$8,068	$4,186	$12,254	$2,342,884

第4年供款共

$147,050

第4年利息

$97,752

第4年共還本金

$49,298

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$8,054	$4,201	$12,254	$2,338,684
50	$8,039	$4,215	$12,254	$2,334,469
51	$8,025	$4,229	$12,254	$2,330,240
52	$8,010	$4,244	$12,254	$2,325,996
53	$7,996	$4,259	$12,254	$2,321,737
54	$7,981	$4,273	$12,254	$2,317,464
55	$7,966	$4,288	$12,254	$2,313,176
56	$7,952	$4,303	$12,254	$2,308,873
57	$7,937	$4,317	$12,254	$2,304,556
58	$7,922	$4,332	$12,254	$2,300,224
59	$7,907	$4,347	$12,254	$2,295,876
60	$7,892	$4,362	$12,254	$2,291,514

第5年供款共

$147,050

第5年利息

$95,680

第5年共還本金

$51,370

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$7,877	$4,377	$12,254	$2,287,137
62	$7,862	$4,392	$12,254	$2,282,745
63	$7,847	$4,407	$12,254	$2,278,338
64	$7,832	$4,422	$12,254	$2,273,915
65	$7,817	$4,438	$12,254	$2,269,478
66	$7,801	$4,453	$12,254	$2,265,025
67	$7,786	$4,468	$12,254	$2,260,557
68	$7,771	$4,484	$12,254	$2,256,073
69	$7,755	$4,499	$12,254	$2,251,574
70	$7,740	$4,514	$12,254	$2,247,060
71	$7,724	$4,530	$12,254	$2,242,530
72	$7,709	$4,545	$12,254	$2,237,985

第6年供款共

$147,050

第6年利息

$93,520

第6年共還本金

$53,530

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$7,693	$4,561	$12,254	$2,233,424
74	$7,677	$4,577	$12,254	$2,228,847
75	$7,662	$4,593	$12,254	$2,224,254
76	$7,646	$4,608	$12,254	$2,219,646
77	$7,630	$4,624	$12,254	$2,215,022
78	$7,614	$4,640	$12,254	$2,210,382
79	$7,598	$4,656	$12,254	$2,205,726
80	$7,582	$4,672	$12,254	$2,201,054
81	$7,566	$4,688	$12,254	$2,196,366
82	$7,550	$4,704	$12,254	$2,191,662
83	$7,534	$4,720	$12,254	$2,186,941
84	$7,518	$4,737	$12,254	$2,182,205

第7年供款共

$147,050

第7年利息

$91,270

第7年共還本金

$55,780

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$7,501	$4,753	$12,254	$2,177,452
86	$7,485	$4,769	$12,254	$2,172,683
87	$7,469	$4,786	$12,254	$2,167,897
88	$7,452	$4,802	$12,254	$2,163,095
89	$7,436	$4,819	$12,254	$2,158,277
90	$7,419	$4,835	$12,254	$2,153,441
91	$7,402	$4,852	$12,254	$2,148,590
92	$7,386	$4,868	$12,254	$2,143,721
93	$7,369	$4,885	$12,254	$2,138,836
94	$7,352	$4,902	$12,254	$2,133,934
95	$7,335	$4,919	$12,254	$2,129,015
96	$7,318	$4,936	$12,254	$2,124,080

第8年供款共

$147,050

第8年利息

$88,925

第8年共還本金

$58,125

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$7,302	$4,953	$12,254	$2,119,127
98	$7,284	$4,970	$12,254	$2,114,157
99	$7,267	$4,987	$12,254	$2,109,171
100	$7,250	$5,004	$12,254	$2,104,167
101	$7,233	$5,021	$12,254	$2,099,146
102	$7,216	$5,038	$12,254	$2,094,107
103	$7,198	$5,056	$12,254	$2,089,052
104	$7,181	$5,073	$12,254	$2,083,979
105	$7,164	$5,090	$12,254	$2,078,888
106	$7,146	$5,108	$12,254	$2,073,780
107	$7,129	$5,126	$12,254	$2,068,655
108	$7,111	$5,143	$12,254	$2,063,511

第9年供款共

$147,050

第9年利息

$86,482

第9年共還本金

$60,568

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$7,093	$5,161	$12,254	$2,058,351
110	$7,076	$5,179	$12,254	$2,053,172
111	$7,058	$5,196	$12,254	$2,047,976
112	$7,040	$5,214	$12,254	$2,042,761
113	$7,022	$5,232	$12,254	$2,037,529
114	$7,004	$5,250	$12,254	$2,032,279
115	$6,986	$5,268	$12,254	$2,027,011
116	$6,968	$5,286	$12,254	$2,021,724
117	$6,950	$5,304	$12,254	$2,016,420
118	$6,931	$5,323	$12,254	$2,011,097
119	$6,913	$5,341	$12,254	$2,005,756
120	$6,895	$5,359	$12,254	$2,000,397

第10年供款共

$147,050

第10年利息

$83,935

第10年共還本金

$63,115

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$6,876	$5,378	$12,254	$1,995,019
122	$6,858	$5,396	$12,254	$1,989,623
123	$6,839	$5,415	$12,254	$1,984,208
124	$6,821	$5,433	$12,254	$1,978,774
125	$6,802	$5,452	$12,254	$1,973,322
126	$6,783	$5,471	$12,254	$1,967,851
127	$6,764	$5,490	$12,254	$1,962,362
128	$6,746	$5,509	$12,254	$1,956,853
129	$6,727	$5,527	$12,254	$1,951,326
130	$6,708	$5,546	$12,254	$1,945,779
131	$6,689	$5,566	$12,254	$1,940,214
132	$6,669	$5,585	$12,254	$1,934,629

第11年供款共

$147,050

第11年利息

$81,282

第11年共還本金

$65,768

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$6,650	$5,604	$12,254	$1,929,025
134	$6,631	$5,623	$12,254	$1,923,402
135	$6,612	$5,642	$12,254	$1,917,759
136	$6,592	$5,662	$12,254	$1,912,097
137	$6,573	$5,681	$12,254	$1,906,416
138	$6,553	$5,701	$12,254	$1,900,715
139	$6,534	$5,720	$12,254	$1,894,995
140	$6,514	$5,740	$12,254	$1,889,255
141	$6,494	$5,760	$12,254	$1,883,495
142	$6,475	$5,780	$12,254	$1,877,715
143	$6,455	$5,800	$12,254	$1,871,916
144	$6,435	$5,819	$12,254	$1,866,096

第12年供款共

$147,050

第12年利息

$78,517

第12年共還本金

$68,533

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$6,415	$5,839	$12,254	$1,860,257
146	$6,395	$5,860	$12,254	$1,854,397
147	$6,374	$5,880	$12,254	$1,848,517
148	$6,354	$5,900	$12,254	$1,842,618
149	$6,334	$5,920	$12,254	$1,836,697
150	$6,314	$5,941	$12,254	$1,830,757
151	$6,293	$5,961	$12,254	$1,824,796
152	$6,273	$5,981	$12,254	$1,818,814
153	$6,252	$6,002	$12,254	$1,812,812
154	$6,232	$6,023	$12,254	$1,806,790
155	$6,211	$6,043	$12,254	$1,800,746
156	$6,190	$6,064	$12,254	$1,794,682

第13年供款共

$147,050

第13年利息

$75,636

第13年共還本金

$71,414

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$6,169	$6,085	$12,254	$1,788,597
158	$6,148	$6,106	$12,254	$1,782,492
159	$6,127	$6,127	$12,254	$1,776,365
160	$6,106	$6,148	$12,254	$1,770,217
161	$6,085	$6,169	$12,254	$1,764,048
162	$6,064	$6,190	$12,254	$1,757,857
163	$6,043	$6,212	$12,254	$1,751,646
164	$6,021	$6,233	$12,254	$1,745,413
165	$6,000	$6,254	$12,254	$1,739,159
166	$5,978	$6,276	$12,254	$1,732,883
167	$5,957	$6,297	$12,254	$1,726,585
168	$5,935	$6,319	$12,254	$1,720,266

第14年供款共

$147,050

第14年利息

$72,634

第14年共還本金

$74,416

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$5,913	$6,341	$12,254	$1,713,926
170	$5,892	$6,363	$12,254	$1,707,563
171	$5,870	$6,384	$12,254	$1,701,179
172	$5,848	$6,406	$12,254	$1,694,772
173	$5,826	$6,428	$12,254	$1,688,344
174	$5,804	$6,450	$12,254	$1,681,893
175	$5,782	$6,473	$12,254	$1,675,421
176	$5,759	$6,495	$12,254	$1,668,926
177	$5,737	$6,517	$12,254	$1,662,409
178	$5,715	$6,540	$12,254	$1,655,869
179	$5,692	$6,562	$12,254	$1,649,307
180	$5,669	$6,585	$12,254	$1,642,722

第15年供款共

$147,050

第15年利息

$69,506

第15年共還本金

$77,544

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$5,647	$6,607	$12,254	$1,636,115
182	$5,624	$6,630	$12,254	$1,629,485
183	$5,601	$6,653	$12,254	$1,622,832
184	$5,578	$6,676	$12,254	$1,616,156
185	$5,556	$6,699	$12,254	$1,609,458
186	$5,533	$6,722	$12,254	$1,602,736
187	$5,509	$6,745	$12,254	$1,595,991
188	$5,486	$6,768	$12,254	$1,589,223
189	$5,463	$6,791	$12,254	$1,582,432
190	$5,440	$6,815	$12,254	$1,575,617
191	$5,416	$6,838	$12,254	$1,568,779
192	$5,393	$6,861	$12,254	$1,561,918

第16年供款共

$147,050

第16年利息

$66,246

第16年共還本金

$80,804

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$5,369	$6,885	$12,254	$1,555,033
194	$5,345	$6,909	$12,254	$1,548,124
195	$5,322	$6,932	$12,254	$1,541,192
196	$5,298	$6,956	$12,254	$1,534,235
197	$5,274	$6,980	$12,254	$1,527,255
198	$5,250	$7,004	$12,254	$1,520,251
199	$5,226	$7,028	$12,254	$1,513,223
200	$5,202	$7,052	$12,254	$1,506,170
201	$5,177	$7,077	$12,254	$1,499,093
202	$5,153	$7,101	$12,254	$1,491,992
203	$5,129	$7,125	$12,254	$1,484,867
204	$5,104	$7,150	$12,254	$1,477,717

第17年供款共

$147,050

第17年利息

$62,849

第17年共還本金

$84,201

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$5,080	$7,175	$12,254	$1,470,542
206	$5,055	$7,199	$12,254	$1,463,343
207	$5,030	$7,224	$12,254	$1,456,119
208	$5,005	$7,249	$12,254	$1,448,871
209	$4,980	$7,274	$12,254	$1,441,597
210	$4,955	$7,299	$12,254	$1,434,298
211	$4,930	$7,324	$12,254	$1,426,974
212	$4,905	$7,349	$12,254	$1,419,625
213	$4,880	$7,374	$12,254	$1,412,251
214	$4,855	$7,400	$12,254	$1,404,852
215	$4,829	$7,425	$12,254	$1,397,427
216	$4,804	$7,451	$12,254	$1,389,976

第18年供款共

$147,050

第18年利息

$59,309

第18年共還本金

$87,741

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$4,778	$7,476	$12,254	$1,382,500
218	$4,752	$7,502	$12,254	$1,374,998
219	$4,727	$7,528	$12,254	$1,367,471
220	$4,701	$7,553	$12,254	$1,359,917
221	$4,675	$7,579	$12,254	$1,352,338
222	$4,649	$7,606	$12,254	$1,344,732
223	$4,623	$7,632	$12,254	$1,337,100
224	$4,596	$7,658	$12,254	$1,329,443
225	$4,570	$7,684	$12,254	$1,321,758
226	$4,544	$7,711	$12,254	$1,314,048
227	$4,517	$7,737	$12,254	$1,306,311
228	$4,490	$7,764	$12,254	$1,298,547

第19年供款共

$147,050

第19年利息

$55,621

第19年共還本金

$91,429

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$4,464	$7,790	$12,254	$1,290,756
230	$4,437	$7,817	$12,254	$1,282,939
231	$4,410	$7,844	$12,254	$1,275,095
232	$4,383	$7,871	$12,254	$1,267,224
233	$4,356	$7,898	$12,254	$1,259,326
234	$4,329	$7,925	$12,254	$1,251,401
235	$4,302	$7,952	$12,254	$1,243,448
236	$4,274	$7,980	$12,254	$1,235,468
237	$4,247	$8,007	$12,254	$1,227,461
238	$4,219	$8,035	$12,254	$1,219,426
239	$4,192	$8,062	$12,254	$1,211,364
240	$4,164	$8,090	$12,254	$1,203,274

第20年供款共

$147,050

第20年利息

$51,777

第20年共還本金

$95,273

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$4,136	$8,118	$12,254	$1,195,156
242	$4,108	$8,146	$12,254	$1,187,010
243	$4,080	$8,174	$12,254	$1,178,836
244	$4,052	$8,202	$12,254	$1,170,634
245	$4,024	$8,230	$12,254	$1,162,404
246	$3,996	$8,258	$12,254	$1,154,146
247	$3,967	$8,287	$12,254	$1,145,859
248	$3,939	$8,315	$12,254	$1,137,544
249	$3,910	$8,344	$12,254	$1,129,200
250	$3,882	$8,373	$12,254	$1,120,827
251	$3,853	$8,401	$12,254	$1,112,426
252	$3,824	$8,430	$12,254	$1,103,996

第21年供款共

$147,050

第21年利息

$47,772

第21年共還本金

$99,278

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$3,795	$8,459	$12,254	$1,095,537
254	$3,766	$8,488	$12,254	$1,087,048
255	$3,737	$8,517	$12,254	$1,078,531
256	$3,707	$8,547	$12,254	$1,069,984
257	$3,678	$8,576	$12,254	$1,061,408
258	$3,649	$8,606	$12,254	$1,052,803
259	$3,619	$8,635	$12,254	$1,044,167
260	$3,589	$8,665	$12,254	$1,035,503
261	$3,560	$8,695	$12,254	$1,026,808
262	$3,530	$8,725	$12,254	$1,018,083
263	$3,500	$8,755	$12,254	$1,009,329
264	$3,470	$8,785	$12,254	$1,000,544

第22年供款共

$147,050

第22年利息

$43,598

第22年共還本金

$103,452

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$3,439	$8,815	$12,254	$991,729
266	$3,409	$8,845	$12,254	$982,884
267	$3,379	$8,876	$12,254	$974,009
268	$3,348	$8,906	$12,254	$965,103
269	$3,318	$8,937	$12,254	$956,166
270	$3,287	$8,967	$12,254	$947,199
271	$3,256	$8,998	$12,254	$938,201
272	$3,225	$9,029	$12,254	$929,172
273	$3,194	$9,060	$12,254	$920,111
274	$3,163	$9,091	$12,254	$911,020
275	$3,132	$9,123	$12,254	$901,898
276	$3,100	$9,154	$12,254	$892,744

第23年供款共

$147,050

第23年利息

$39,249

第23年共還本金

$107,801

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$3,069	$9,185	$12,254	$883,558
278	$3,037	$9,217	$12,254	$874,341
279	$3,006	$9,249	$12,254	$865,093
280	$2,974	$9,280	$12,254	$855,812
281	$2,942	$9,312	$12,254	$846,500
282	$2,910	$9,344	$12,254	$837,156
283	$2,878	$9,376	$12,254	$827,779
284	$2,845	$9,409	$12,254	$818,371
285	$2,813	$9,441	$12,254	$808,929
286	$2,781	$9,473	$12,254	$799,456
287	$2,748	$9,506	$12,254	$789,950
288	$2,715	$9,539	$12,254	$780,411

第24年供款共

$147,050

第24年利息

$34,718

第24年共還本金

$112,332

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$2,683	$9,572	$12,254	$770,840
290	$2,650	$9,604	$12,254	$761,235
291	$2,617	$9,637	$12,254	$751,598
292	$2,584	$9,671	$12,254	$741,927
293	$2,550	$9,704	$12,254	$732,224
294	$2,517	$9,737	$12,254	$722,486
295	$2,484	$9,771	$12,254	$712,716
296	$2,450	$9,804	$12,254	$702,912
297	$2,416	$9,838	$12,254	$693,074
298	$2,382	$9,872	$12,254	$683,202
299	$2,349	$9,906	$12,254	$673,296
300	$2,314	$9,940	$12,254	$663,356

第25年供款共

$147,050

第25年利息

$29,995

第25年共還本金

$117,055

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$2,280	$9,974	$12,254	$653,383
302	$2,246	$10,008	$12,254	$643,374
303	$2,212	$10,043	$12,254	$633,332
304	$2,177	$10,077	$12,254	$623,255
305	$2,142	$10,112	$12,254	$613,143
306	$2,108	$10,146	$12,254	$602,997
307	$2,073	$10,181	$12,254	$592,815
308	$2,038	$10,216	$12,254	$582,599
309	$2,003	$10,251	$12,254	$572,347
310	$1,967	$10,287	$12,254	$562,061
311	$1,932	$10,322	$12,254	$551,738
312	$1,897	$10,358	$12,254	$541,381

第26年供款共

$147,050

第26年利息

$25,074

第26年共還本金

$121,976

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$1,861	$10,393	$12,254	$530,988
314	$1,825	$10,429	$12,254	$520,559
315	$1,789	$10,465	$12,254	$510,094
316	$1,753	$10,501	$12,254	$499,593
317	$1,717	$10,537	$12,254	$489,057
318	$1,681	$10,573	$12,254	$478,483
319	$1,645	$10,609	$12,254	$467,874
320	$1,608	$10,646	$12,254	$457,228
321	$1,572	$10,682	$12,254	$446,546
322	$1,535	$10,719	$12,254	$435,827
323	$1,498	$10,756	$12,254	$425,071
324	$1,461	$10,793	$12,254	$414,278

第27年供款共

$147,050

第27年利息

$19,947

第27年共還本金

$127,103

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$1,424	$10,830	$12,254	$403,447
326	$1,387	$10,867	$12,254	$392,580
327	$1,349	$10,905	$12,254	$381,675
328	$1,312	$10,942	$12,254	$370,733
329	$1,274	$10,980	$12,254	$359,754
330	$1,237	$11,018	$12,254	$348,736
331	$1,199	$11,055	$12,254	$337,681
332	$1,161	$11,093	$12,254	$326,587
333	$1,123	$11,132	$12,254	$315,456
334	$1,084	$11,170	$12,254	$304,286
335	$1,046	$11,208	$12,254	$293,078
336	$1,007	$11,247	$12,254	$281,831

第28年供款共

$147,050

第28年利息

$14,603

第28年共還本金

$132,447

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$969	$11,285	$12,254	$270,546
338	$930	$11,324	$12,254	$259,221
339	$891	$11,363	$12,254	$247,858
340	$852	$11,402	$12,254	$236,456
341	$813	$11,441	$12,254	$225,015
342	$773	$11,481	$12,254	$213,534
343	$734	$11,520	$12,254	$202,014
344	$694	$11,560	$12,254	$190,454
345	$655	$11,599	$12,254	$178,855
346	$615	$11,639	$12,254	$167,215
347	$575	$11,679	$12,254	$155,536
348	$535	$11,720	$12,254	$143,816

第29年供款共

$147,050

第29年利息

$9,036

第29年共還本金

$138,015

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$494	$11,760	$12,254	$132,057
350	$454	$11,800	$12,254	$120,256
351	$413	$11,841	$12,254	$108,416
352	$373	$11,881	$12,254	$96,534
353	$332	$11,922	$12,254	$84,612
354	$291	$11,963	$12,254	$72,648
355	$250	$12,004	$12,254	$60,644
356	$208	$12,046	$12,254	$48,598
357	$167	$12,087	$12,254	$36,511
358	$126	$12,129	$12,254	$24,383
359	$84	$12,170	$12,254	$12,212
360	$42	$12,212	$12,254	$0

第30年供款共

$147,050

第30年利息

$3,234

第30年共還本金

$143,816

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$4,724,103

免责声明

笋盘推介

按揭保险费
info