楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$55,404

借款月供 $269 , 共加借HK$55,404

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$4,895,522

每月供款
$12,700

首期

$285,000

总贷款额

$2,620,404

總利息

$1,951,518

印花税

$100

其他

$38,500

置业成本总预算

HK$323,600

$25,400

置业成本总预算

HK$323,600

首期

$285,000
印花税

$100
- AVD
  
  $100
律师费

$ 10,000
代理佣金

$28,500
按揭保险费

$55,404

$25,400

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

马鞍山荟朗第02座

thumb_up

荟朗 ***方通方便, 超新楼龄***

实

225 呎

@17,111

local_fire_department 至HIT

售$385 万

实

225 呎

@17,111

售$385 万

local_fire_department 至HIT

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

VR实景

马鞍山荟朗第02座

thumb_up

2座干净,开扬企埋有海景

实

225 呎

@14,889

local_offer 低水笋价

售$335 万

实

225 呎

@14,889

售$335 万

local_offer 低水笋价

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

VR实景

马鞍山荟朗

thumb_up

上车苜选,即买即住

实

225 呎

@15,111

local_offer 低水笋价

售$340 万

实

225 呎

@15,111

售$340 万

local_offer 低水笋价

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

马鞍山荟朗第02座

thumb_up

半新楼！高层海景

实

229 呎

@14,760

local_fire_department 至HIT

售$338 万

实

229 呎

@14,760

售$338 万

local_fire_department 至HIT

KOL实拍 VR实景

马鞍山荟晴第01座

thumb_up

荟晴

实

223 呎

@14,798

verified 首置必买

售$330 万

实

223 呎

@14,798

售$330 万

verified 首置必买

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

沙田花园城

thumb_up

近铁路站方便👍👍　闊落長廳一房🏠🏠

实

301 呎

@12,458

建

486 呎

@7,716

local_fire_department 至HIT

售$375 万

实

301 呎

@12,458

建

486 呎

@7,716

售$375 万

local_fire_department 至HIT

马鞍山荟朗第01座

thumb_up

开放式

实

221 呎

@15,385

local_fire_department 至HIT verified 首置必买

售$340 万

实

221 呎

@15,385

售$340 万

local_fire_department 至HIT verified 首置必买

利率	15年	20年	25年	30年
1.000	$15,683	$12,051	$9,876	$8,428
1.500	$16,266	$12,645	$10,480	$9,044
2.000	$16,863	$13,256	$11,107	$9,686
2.500	$17,473	$13,886	$11,756	$10,354
3.000	$18,096	$14,533	$12,426	$11,048
3.500	$18,733	$15,197	$13,118	$11,767
4.000	$19,383	$15,879	$13,831	$12,510
4.125	$19,547	$16,052	$14,013	$12,700
4.500	$20,046	$16,578	$14,565	$13,277
5.000	$20,722	$17,294	$15,319	$14,067
5.500	$21,411	$18,025	$16,092	$14,878
6.000	$22,112	$18,773	$16,883	$15,711

每月供款$12,700

年期

30年

贷款金额

$2,620,404

總利息

$1,951,518

总贷款连利息

$4,571,922

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$9,008	$3,692	$12,700	$2,616,712
2	$8,995	$3,705	$12,700	$2,613,007
3	$8,982	$3,718	$12,700	$2,609,289
4	$8,969	$3,730	$12,700	$2,605,559
5	$8,957	$3,743	$12,700	$2,601,816
6	$8,944	$3,756	$12,700	$2,598,060
7	$8,931	$3,769	$12,700	$2,594,291
8	$8,918	$3,782	$12,700	$2,590,509
9	$8,905	$3,795	$12,700	$2,586,714
10	$8,892	$3,808	$12,700	$2,582,906
11	$8,879	$3,821	$12,700	$2,579,085
12	$8,866	$3,834	$12,700	$2,575,251

第1年供款共

$152,397

第1年利息

$107,244

第1年共還本金

$45,153

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$8,852	$3,847	$12,700	$2,571,404
14	$8,839	$3,861	$12,700	$2,567,543
15	$8,826	$3,874	$12,700	$2,563,669
16	$8,813	$3,887	$12,700	$2,559,782
17	$8,799	$3,901	$12,700	$2,555,881
18	$8,786	$3,914	$12,700	$2,551,968
19	$8,772	$3,927	$12,700	$2,548,040
20	$8,759	$3,941	$12,700	$2,544,099
21	$8,745	$3,954	$12,700	$2,540,145
22	$8,732	$3,968	$12,700	$2,536,177
23	$8,718	$3,982	$12,700	$2,532,195
24	$8,704	$3,995	$12,700	$2,528,200

第2年供款共

$152,397

第2年利息

$105,346

第2年共還本金

$47,051

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$8,691	$4,009	$12,700	$2,524,191
26	$8,677	$4,023	$12,700	$2,520,168
27	$8,663	$4,037	$12,700	$2,516,131
28	$8,649	$4,051	$12,700	$2,512,080
29	$8,635	$4,065	$12,700	$2,508,016
30	$8,621	$4,078	$12,700	$2,503,938
31	$8,607	$4,092	$12,700	$2,499,845
32	$8,593	$4,107	$12,700	$2,495,738
33	$8,579	$4,121	$12,700	$2,491,618
34	$8,565	$4,135	$12,700	$2,487,483
35	$8,551	$4,149	$12,700	$2,483,334
36	$8,536	$4,163	$12,700	$2,479,171

第3年供款共

$152,397

第3年利息

$103,368

第3年共還本金

$49,029

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$8,522	$4,178	$12,700	$2,474,993
38	$8,508	$4,192	$12,700	$2,470,801
39	$8,493	$4,206	$12,700	$2,466,595
40	$8,479	$4,221	$12,700	$2,462,374
41	$8,464	$4,235	$12,700	$2,458,138
42	$8,450	$4,250	$12,700	$2,453,888
43	$8,435	$4,265	$12,700	$2,449,624
44	$8,421	$4,279	$12,700	$2,445,345
45	$8,406	$4,294	$12,700	$2,441,051
46	$8,391	$4,309	$12,700	$2,436,742
47	$8,376	$4,323	$12,700	$2,432,419
48	$8,361	$4,338	$12,700	$2,428,080

第4年供款共

$152,397

第4年利息

$101,307

第4年共還本金

$51,090

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$8,347	$4,353	$12,700	$2,423,727
50	$8,332	$4,368	$12,700	$2,419,359
51	$8,317	$4,383	$12,700	$2,414,976
52	$8,301	$4,398	$12,700	$2,410,577
53	$8,286	$4,413	$12,700	$2,406,164
54	$8,271	$4,429	$12,700	$2,401,735
55	$8,256	$4,444	$12,700	$2,397,291
56	$8,241	$4,459	$12,700	$2,392,832
57	$8,225	$4,474	$12,700	$2,388,358
58	$8,210	$4,490	$12,700	$2,383,868
59	$8,195	$4,505	$12,700	$2,379,363
60	$8,179	$4,521	$12,700	$2,374,842

第5年供款共

$152,397

第5年利息

$99,159

第5年共還本金

$53,238

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$8,164	$4,536	$12,700	$2,370,306
62	$8,148	$4,552	$12,700	$2,365,754
63	$8,132	$4,568	$12,700	$2,361,186
64	$8,117	$4,583	$12,700	$2,356,603
65	$8,101	$4,599	$12,700	$2,352,004
66	$8,085	$4,615	$12,700	$2,347,390
67	$8,069	$4,631	$12,700	$2,342,759
68	$8,053	$4,647	$12,700	$2,338,112
69	$8,037	$4,663	$12,700	$2,333,450
70	$8,021	$4,679	$12,700	$2,328,771
71	$8,005	$4,695	$12,700	$2,324,077
72	$7,989	$4,711	$12,700	$2,319,366

第6年供款共

$152,397

第6年利息

$96,921

第6年共還本金

$55,476

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$7,973	$4,727	$12,700	$2,314,639
74	$7,957	$4,743	$12,700	$2,309,896
75	$7,940	$4,760	$12,700	$2,305,136
76	$7,924	$4,776	$12,700	$2,300,360
77	$7,907	$4,792	$12,700	$2,295,568
78	$7,891	$4,809	$12,700	$2,290,759
79	$7,874	$4,825	$12,700	$2,285,934
80	$7,858	$4,842	$12,700	$2,281,092
81	$7,841	$4,859	$12,700	$2,276,234
82	$7,825	$4,875	$12,700	$2,271,358
83	$7,808	$4,892	$12,700	$2,266,466
84	$7,791	$4,909	$12,700	$2,261,558

第7年供款共

$152,397

第7年利息

$94,589

第7年共還本金

$57,808

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$7,774	$4,926	$12,700	$2,256,632
86	$7,757	$4,943	$12,700	$2,251,689
87	$7,740	$4,960	$12,700	$2,246,730
88	$7,723	$4,977	$12,700	$2,241,753
89	$7,706	$4,994	$12,700	$2,236,759
90	$7,689	$5,011	$12,700	$2,231,748
91	$7,672	$5,028	$12,700	$2,226,720
92	$7,654	$5,045	$12,700	$2,221,675
93	$7,637	$5,063	$12,700	$2,216,612
94	$7,620	$5,080	$12,700	$2,211,532
95	$7,602	$5,098	$12,700	$2,206,434
96	$7,585	$5,115	$12,700	$2,201,319

第8年供款共

$152,397

第8年利息

$92,159

第8年共還本金

$60,239

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$7,567	$5,133	$12,700	$2,196,186
98	$7,549	$5,150	$12,700	$2,191,036
99	$7,532	$5,168	$12,700	$2,185,868
100	$7,514	$5,186	$12,700	$2,180,682
101	$7,496	$5,204	$12,700	$2,175,478
102	$7,478	$5,222	$12,700	$2,170,257
103	$7,460	$5,240	$12,700	$2,165,017
104	$7,442	$5,258	$12,700	$2,159,760
105	$7,424	$5,276	$12,700	$2,154,484
106	$7,406	$5,294	$12,700	$2,149,190
107	$7,388	$5,312	$12,700	$2,143,878
108	$7,370	$5,330	$12,700	$2,138,548

第9年供款共

$152,397

第9年利息

$89,626

第9年共還本金

$62,771

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$7,351	$5,349	$12,700	$2,133,200
110	$7,333	$5,367	$12,700	$2,127,833
111	$7,314	$5,385	$12,700	$2,122,447
112	$7,296	$5,404	$12,700	$2,117,043
113	$7,277	$5,422	$12,700	$2,111,621
114	$7,259	$5,441	$12,700	$2,106,180
115	$7,240	$5,460	$12,700	$2,100,720
116	$7,221	$5,479	$12,700	$2,095,242
117	$7,202	$5,497	$12,700	$2,089,744
118	$7,183	$5,516	$12,700	$2,084,228
119	$7,165	$5,535	$12,700	$2,078,693
120	$7,146	$5,554	$12,700	$2,073,138

第10年供款共

$152,397

第10年利息

$86,988

第10年共還本金

$65,410

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$7,126	$5,573	$12,700	$2,067,565
122	$7,107	$5,593	$12,700	$2,061,973
123	$7,088	$5,612	$12,700	$2,056,361
124	$7,069	$5,631	$12,700	$2,050,730
125	$7,049	$5,650	$12,700	$2,045,079
126	$7,030	$5,670	$12,700	$2,039,410
127	$7,010	$5,689	$12,700	$2,033,720
128	$6,991	$5,709	$12,700	$2,028,011
129	$6,971	$5,728	$12,700	$2,022,283
130	$6,952	$5,748	$12,700	$2,016,535
131	$6,932	$5,768	$12,700	$2,010,767
132	$6,912	$5,788	$12,700	$2,004,979

第11年供款共

$152,397

第11年利息

$84,238

第11年共還本金

$68,159

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$6,892	$5,808	$12,700	$1,999,171
134	$6,872	$5,828	$12,700	$1,993,344
135	$6,852	$5,848	$12,700	$1,987,496
136	$6,832	$5,868	$12,700	$1,981,628
137	$6,812	$5,888	$12,700	$1,975,740
138	$6,792	$5,908	$12,700	$1,969,832
139	$6,771	$5,928	$12,700	$1,963,904
140	$6,751	$5,949	$12,700	$1,957,955
141	$6,730	$5,969	$12,700	$1,951,985
142	$6,710	$5,990	$12,700	$1,945,996
143	$6,689	$6,010	$12,700	$1,939,985
144	$6,669	$6,031	$12,700	$1,933,954

第12年供款共

$152,397

第12年利息

$81,373

第12年共還本金

$71,025

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$6,648	$6,052	$12,700	$1,927,902
146	$6,627	$6,073	$12,700	$1,921,830
147	$6,606	$6,093	$12,700	$1,915,736
148	$6,585	$6,114	$12,700	$1,909,622
149	$6,564	$6,135	$12,700	$1,903,486
150	$6,543	$6,157	$12,700	$1,897,330
151	$6,522	$6,178	$12,700	$1,891,152
152	$6,501	$6,199	$12,700	$1,884,953
153	$6,480	$6,220	$12,700	$1,878,733
154	$6,458	$6,242	$12,700	$1,872,491
155	$6,437	$6,263	$12,700	$1,866,228
156	$6,415	$6,285	$12,700	$1,859,944

第13年供款共

$152,397

第13年利息

$78,387

第13年共還本金

$74,011

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$6,394	$6,306	$12,700	$1,853,637
158	$6,372	$6,328	$12,700	$1,847,309
159	$6,350	$6,350	$12,700	$1,840,960
160	$6,328	$6,371	$12,700	$1,834,588
161	$6,306	$6,393	$12,700	$1,828,195
162	$6,284	$6,415	$12,700	$1,821,780
163	$6,262	$6,437	$12,700	$1,815,342
164	$6,240	$6,460	$12,700	$1,808,883
165	$6,218	$6,482	$12,700	$1,802,401
166	$6,196	$6,504	$12,700	$1,795,897
167	$6,173	$6,526	$12,700	$1,789,370
168	$6,151	$6,549	$12,700	$1,782,822

第14年供款共

$152,397

第14年利息

$75,275

第14年共還本金

$77,122

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$6,128	$6,571	$12,700	$1,776,250
170	$6,106	$6,594	$12,700	$1,769,656
171	$6,083	$6,617	$12,700	$1,763,040
172	$6,060	$6,639	$12,700	$1,756,400
173	$6,038	$6,662	$12,700	$1,749,738
174	$6,015	$6,685	$12,700	$1,743,053
175	$5,992	$6,708	$12,700	$1,736,345
176	$5,969	$6,731	$12,700	$1,729,614
177	$5,946	$6,754	$12,700	$1,722,860
178	$5,922	$6,777	$12,700	$1,716,082
179	$5,899	$6,801	$12,700	$1,709,282
180	$5,876	$6,824	$12,700	$1,702,457

第15年供款共

$152,397

第15年利息

$72,033

第15年共還本金

$80,364

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$5,852	$6,848	$12,700	$1,695,610
182	$5,829	$6,871	$12,700	$1,688,739
183	$5,805	$6,895	$12,700	$1,681,844
184	$5,781	$6,918	$12,700	$1,674,926
185	$5,758	$6,942	$12,700	$1,667,983
186	$5,734	$6,966	$12,700	$1,661,017
187	$5,710	$6,990	$12,700	$1,654,027
188	$5,686	$7,014	$12,700	$1,647,013
189	$5,662	$7,038	$12,700	$1,639,975
190	$5,637	$7,062	$12,700	$1,632,913
191	$5,613	$7,087	$12,700	$1,625,826
192	$5,589	$7,111	$12,700	$1,618,715

第16年供款共

$152,397

第16年利息

$68,655

第16年共還本金

$83,742

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$5,564	$7,135	$12,700	$1,611,580
194	$5,540	$7,160	$12,700	$1,604,420
195	$5,515	$7,185	$12,700	$1,597,235
196	$5,490	$7,209	$12,700	$1,590,026
197	$5,466	$7,234	$12,700	$1,582,792
198	$5,441	$7,259	$12,700	$1,575,533
199	$5,416	$7,284	$12,700	$1,568,249
200	$5,391	$7,309	$12,700	$1,560,940
201	$5,366	$7,334	$12,700	$1,553,606
202	$5,341	$7,359	$12,700	$1,546,247
203	$5,315	$7,385	$12,700	$1,538,862
204	$5,290	$7,410	$12,700	$1,531,452

第17年供款共

$152,397

第17年利息

$65,134

第17年共還本金

$87,263

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$5,264	$7,435	$12,700	$1,524,017
206	$5,239	$7,461	$12,700	$1,516,556
207	$5,213	$7,487	$12,700	$1,509,069
208	$5,187	$7,512	$12,700	$1,501,557
209	$5,162	$7,538	$12,700	$1,494,019
210	$5,136	$7,564	$12,700	$1,486,454
211	$5,110	$7,590	$12,700	$1,478,864
212	$5,084	$7,616	$12,700	$1,471,248
213	$5,057	$7,642	$12,700	$1,463,606
214	$5,031	$7,669	$12,700	$1,455,937
215	$5,005	$7,695	$12,700	$1,448,242
216	$4,978	$7,721	$12,700	$1,440,521

第18年供款共

$152,397

第18年利息

$61,466

第18年共還本金

$90,931

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$4,952	$7,748	$12,700	$1,432,773
218	$4,925	$7,775	$12,700	$1,424,998
219	$4,898	$7,801	$12,700	$1,417,197
220	$4,872	$7,828	$12,700	$1,409,369
221	$4,845	$7,855	$12,700	$1,401,514
222	$4,818	$7,882	$12,700	$1,393,631
223	$4,791	$7,909	$12,700	$1,385,722
224	$4,763	$7,936	$12,700	$1,377,786
225	$4,736	$7,964	$12,700	$1,369,822
226	$4,709	$7,991	$12,700	$1,361,831
227	$4,681	$8,018	$12,700	$1,353,813
228	$4,654	$8,046	$12,700	$1,345,767

第19年供款共

$152,397

第19年利息

$57,643

第19年共還本金

$94,754

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$4,626	$8,074	$12,700	$1,337,693
230	$4,598	$8,101	$12,700	$1,329,592
231	$4,570	$8,129	$12,700	$1,321,462
232	$4,543	$8,157	$12,700	$1,313,305
233	$4,514	$8,185	$12,700	$1,305,120
234	$4,486	$8,213	$12,700	$1,296,906
235	$4,458	$8,242	$12,700	$1,288,665
236	$4,430	$8,270	$12,700	$1,280,395
237	$4,401	$8,298	$12,700	$1,272,096
238	$4,373	$8,327	$12,700	$1,263,769
239	$4,344	$8,356	$12,700	$1,255,414
240	$4,315	$8,384	$12,700	$1,247,029

第20年供款共

$152,397

第20年利息

$53,660

第20年共還本金

$98,737

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$4,287	$8,413	$12,700	$1,238,616
242	$4,258	$8,442	$12,700	$1,230,174
243	$4,229	$8,471	$12,700	$1,221,703
244	$4,200	$8,500	$12,700	$1,213,203
245	$4,170	$8,529	$12,700	$1,204,674
246	$4,141	$8,559	$12,700	$1,196,115
247	$4,112	$8,588	$12,700	$1,187,527
248	$4,082	$8,618	$12,700	$1,178,909
249	$4,052	$8,647	$12,700	$1,170,262
250	$4,023	$8,677	$12,700	$1,161,585
251	$3,993	$8,707	$12,700	$1,152,878
252	$3,963	$8,737	$12,700	$1,144,141

第21年供款共

$152,397

第21年利息

$49,509

第21年共還本金

$102,888

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$3,933	$8,767	$12,700	$1,135,374
254	$3,903	$8,797	$12,700	$1,126,577
255	$3,873	$8,827	$12,700	$1,117,750
256	$3,842	$8,858	$12,700	$1,108,893
257	$3,812	$8,888	$12,700	$1,100,005
258	$3,781	$8,919	$12,700	$1,091,086
259	$3,751	$8,949	$12,700	$1,082,137
260	$3,720	$8,980	$12,700	$1,073,157
261	$3,689	$9,011	$12,700	$1,064,146
262	$3,658	$9,042	$12,700	$1,055,105
263	$3,627	$9,073	$12,700	$1,046,032
264	$3,596	$9,104	$12,700	$1,036,928

第22年供款共

$152,397

第22年利息

$45,184

第22年共還本金

$107,213

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$3,564	$9,135	$12,700	$1,027,792
266	$3,533	$9,167	$12,700	$1,018,626
267	$3,502	$9,198	$12,700	$1,009,427
268	$3,470	$9,230	$12,700	$1,000,197
269	$3,438	$9,262	$12,700	$990,936
270	$3,406	$9,293	$12,700	$981,642
271	$3,374	$9,325	$12,700	$972,317
272	$3,342	$9,357	$12,700	$962,960
273	$3,310	$9,390	$12,700	$953,570
274	$3,278	$9,422	$12,700	$944,148
275	$3,246	$9,454	$12,700	$934,694
276	$3,213	$9,487	$12,700	$925,207

第23年供款共

$152,397

第23年利息

$40,677

第23年共還本金

$111,721

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$3,180	$9,519	$12,700	$915,688
278	$3,148	$9,552	$12,700	$906,136
279	$3,115	$9,585	$12,700	$896,551
280	$3,082	$9,618	$12,700	$886,933
281	$3,049	$9,651	$12,700	$877,282
282	$3,016	$9,684	$12,700	$867,598
283	$2,982	$9,717	$12,700	$857,880
284	$2,949	$9,751	$12,700	$848,129
285	$2,915	$9,784	$12,700	$838,345
286	$2,882	$9,818	$12,700	$828,527
287	$2,848	$9,852	$12,700	$818,675
288	$2,814	$9,886	$12,700	$808,790

第24年供款共

$152,397

第24年利息

$35,980

第24年共還本金

$116,417

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$2,780	$9,920	$12,700	$798,870
290	$2,746	$9,954	$12,700	$788,917
291	$2,712	$9,988	$12,700	$778,929
292	$2,678	$10,022	$12,700	$768,907
293	$2,643	$10,057	$12,700	$758,850
294	$2,609	$10,091	$12,700	$748,759
295	$2,574	$10,126	$12,700	$738,633
296	$2,539	$10,161	$12,700	$728,472
297	$2,504	$10,196	$12,700	$718,276
298	$2,469	$10,231	$12,700	$708,046
299	$2,434	$10,266	$12,700	$697,780
300	$2,399	$10,301	$12,700	$687,479

第25年供款共

$152,397

第25年利息

$31,086

第25年共還本金

$121,311

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$2,363	$10,337	$12,700	$677,142
302	$2,328	$10,372	$12,700	$666,770
303	$2,292	$10,408	$12,700	$656,362
304	$2,256	$10,444	$12,700	$645,919
305	$2,220	$10,479	$12,700	$635,439
306	$2,184	$10,515	$12,700	$624,924
307	$2,148	$10,552	$12,700	$614,372
308	$2,112	$10,588	$12,700	$603,784
309	$2,076	$10,624	$12,700	$593,160
310	$2,039	$10,661	$12,700	$582,499
311	$2,002	$10,697	$12,700	$571,802
312	$1,966	$10,734	$12,700	$561,067

第26年供款共

$152,397

第26年利息

$25,986

第26年共還本金

$126,411

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$1,929	$10,771	$12,700	$550,296
314	$1,892	$10,808	$12,700	$539,488
315	$1,854	$10,845	$12,700	$528,643
316	$1,817	$10,883	$12,700	$517,760
317	$1,780	$10,920	$12,700	$506,840
318	$1,742	$10,958	$12,700	$495,883
319	$1,705	$10,995	$12,700	$484,888
320	$1,667	$11,033	$12,700	$473,855
321	$1,629	$11,071	$12,700	$462,784
322	$1,591	$11,109	$12,700	$451,675
323	$1,553	$11,147	$12,700	$440,528
324	$1,514	$11,185	$12,700	$429,342

第27年供款共

$152,397

第27年利息

$20,672

第27年共還本金

$131,725

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$1,476	$11,224	$12,700	$418,118
326	$1,437	$11,262	$12,700	$406,856
327	$1,399	$11,301	$12,700	$395,555
328	$1,360	$11,340	$12,700	$384,215
329	$1,321	$11,379	$12,700	$372,835
330	$1,282	$11,418	$12,700	$361,417
331	$1,242	$11,457	$12,700	$349,960
332	$1,203	$11,497	$12,700	$338,463
333	$1,163	$11,536	$12,700	$326,927
334	$1,124	$11,576	$12,700	$315,351
335	$1,084	$11,616	$12,700	$303,735
336	$1,044	$11,656	$12,700	$292,079

第28年供款共

$152,397

第28年利息

$15,135

第28年共還本金

$137,263

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$1,004	$11,696	$12,700	$280,384
338	$964	$11,736	$12,700	$268,648
339	$923	$11,776	$12,700	$256,871
340	$883	$11,817	$12,700	$245,055
341	$842	$11,857	$12,700	$233,197
342	$802	$11,898	$12,700	$221,299
343	$761	$11,939	$12,700	$209,360
344	$720	$11,980	$12,700	$197,380
345	$678	$12,021	$12,700	$185,359
346	$637	$12,063	$12,700	$173,296
347	$596	$12,104	$12,700	$161,192
348	$554	$12,146	$12,700	$149,046

第29年供款共

$152,397

第29年利息

$9,364

第29年共還本金

$143,033

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$512	$12,187	$12,700	$136,859
350	$470	$12,229	$12,700	$124,629
351	$428	$12,271	$12,700	$112,358
352	$386	$12,314	$12,700	$100,044
353	$344	$12,356	$12,700	$87,689
354	$301	$12,398	$12,700	$75,290
355	$259	$12,441	$12,700	$62,849
356	$216	$12,484	$12,700	$50,366
357	$173	$12,527	$12,700	$37,839
358	$130	$12,570	$12,700	$25,269
359	$87	$12,613	$12,700	$12,656
360	$44	$12,656	$12,700	$0

第30年供款共

$152,397

第30年利息

$3,351

第30年共還本金

$149,046

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$4,895,522

免责声明

笋盘推介

按揭保险费
info