楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$71,734

借款月供 $348 , 共加借HK$71,734

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$6,390,685

每月供款
$16,443

首期

$369,000

总贷款额

$3,392,734

總利息

$2,526,702

印花税

$55,350

其他

$46,900

置业成本总预算

HK$471,250

$32,886

置业成本总预算

HK$471,250

首期

$369,000
印花税

$55,350
- AVD
  
  $55,350
律师费

$ 10,000
代理佣金

$36,900
按揭保险费

$71,734

$32,886

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

沙田河畔花园

thumb_up

新净靓装舒适👍👍　丩櫘层向南河景🌊🌸

实

242 呎

@17,769

建

368 呎

@11,685

real_estate_agent 罕有放盘

售$430 万

实

242 呎

@17,769

建

368 呎

@11,685

售$430 万

real_estate_agent 罕有放盘

VR实景

马鞍山荟晴第01座

thumb_up

荟晴 1房有露台向内街景环境恬静

实

297 呎

@15,758

local_fire_department 至HIT

售$468 万

实

297 呎

@15,758

售$468 万

local_fire_department 至HIT

VR实景

粉岭粉岭中心第02期 L座

thumb_up

[独家]单边开扬商场直接上单位

实

365 呎

@11,918

建

469 呎

@9,275

local_fire_department 至HIT hotel_class 楼王

售$435 万

实

365 呎

@11,918

建

469 呎

@9,275

售$435 万

local_fire_department 至HIT hotel_class 楼王

清水湾大埔仔新装近科大方便近路

thumb_up

新装近科大方便近路

建

700 呎

@6,686

local_fire_department 至HIT local_offer 低水笋价 flight_takeoff 移民急让 pets 爱竉必选

售$468 万

建

700 呎

@6,686

售$468 万

local_fire_department 至HIT local_offer 低水笋价 flight_takeoff 移民急让 pets 爱竉必选

马鞍山荟朗

thumb_up

上车佳音**荟朗开扬池景,大露台,雅致装修,即买即用**

实

229 呎

@16,157

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

售$370 万

实

229 呎

@16,157

售$370 万

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

马鞍山荟朗

thumb_up

笋盘快者得

实

221 呎

@16,742

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

售$370 万

实

221 呎

@16,742

售$370 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

马鞍山荟朗第02座

thumb_up

半新楼！高层海景

实

229 呎

@14,192

local_fire_department 至HIT

售$325 万

实

229 呎

@14,192

售$325 万

local_fire_department 至HIT

马鞍山荟朗

thumb_up

荟朗开放式欢迎查询

实

225 呎

@16,000

local_fire_department 至HIT local_offer 低水笋价

售$360 万

实

225 呎

@16,000

售$360 万

local_fire_department 至HIT local_offer 低水笋价

沙田金狮花园第02期 E座金福阁

thumb_up

金狮花园第02期

实

306 呎

@13,072

建

499 呎

@8,016

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买

售$400 万

实

306 呎

@13,072

建

499 呎

@8,016

售$400 万

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买

沙田沙田第一城

thumb_up

实盘中层上车必选

实

284 呎

@15,845

建

395 呎

@11,392

local_fire_department 至HIT

售$450 万

实

284 呎

@15,845

建

395 呎

@11,392

售$450 万

local_fire_department 至HIT

沙田沙田第一城

thumb_up

新装高层一大房　连租约出售

实

327 呎

@13,761

建

395 呎

@11,392

local_fire_department 至HIT

售$450 万

实

327 呎

@13,761

建

395 呎

@11,392

售$450 万

local_fire_department 至HIT

沙田花园城

thumb_up

罕有高层东南开扬靓积近马铁站

实

297 呎

@14,478

建

479 呎

@8,977

real_estate_agent 罕有放盘

售$430 万

实

297 呎

@14,478

建

479 呎

@8,977

售$430 万

real_estate_agent 罕有放盘

利率	15年	20年	25年	30年
1.000	$20,305	$15,603	$12,786	$10,912
1.500	$21,060	$16,371	$13,569	$11,709
2.000	$21,833	$17,163	$14,380	$12,540
2.500	$22,622	$17,978	$15,220	$13,405
3.000	$23,430	$18,816	$16,089	$14,304
3.500	$24,254	$19,676	$16,985	$15,235
4.000	$25,096	$20,559	$17,908	$16,197
4.125	$25,309	$20,783	$18,143	$16,443
4.500	$25,954	$21,464	$18,858	$17,190
5.000	$26,830	$22,391	$19,834	$18,213
5.500	$27,721	$23,338	$20,834	$19,264
6.000	$28,630	$24,307	$21,859	$20,341

每月供款$16,443

年期

30年

贷款金额

$3,392,733.6

總利息

$2,526,702

总贷款连利息

$5,919,435.6

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$11,663	$4,780	$16,443	$3,387,953
2	$11,646	$4,797	$16,443	$3,383,156
3	$11,630	$4,813	$16,443	$3,378,343
4	$11,613	$4,830	$16,443	$3,373,513
5	$11,596	$4,846	$16,443	$3,368,667
6	$11,580	$4,863	$16,443	$3,363,804
7	$11,563	$4,880	$16,443	$3,358,924
8	$11,546	$4,897	$16,443	$3,354,027
9	$11,529	$4,913	$16,443	$3,349,114
10	$11,513	$4,930	$16,443	$3,344,184
11	$11,496	$4,947	$16,443	$3,339,237
12	$11,479	$4,964	$16,443	$3,334,272

第1年供款共

$197,314

第1年利息

$138,853

第1年共還本金

$58,461

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$11,462	$4,981	$16,443	$3,329,291
14	$11,444	$4,998	$16,443	$3,324,293
15	$11,427	$5,016	$16,443	$3,319,277
16	$11,410	$5,033	$16,443	$3,314,244
17	$11,393	$5,050	$16,443	$3,309,194
18	$11,375	$5,068	$16,443	$3,304,126
19	$11,358	$5,085	$16,443	$3,299,041
20	$11,340	$5,102	$16,443	$3,293,939
21	$11,323	$5,120	$16,443	$3,288,819
22	$11,305	$5,138	$16,443	$3,283,682
23	$11,288	$5,155	$16,443	$3,278,526
24	$11,270	$5,173	$16,443	$3,273,353

第2年供款共

$197,314

第2年利息

$136,396

第2年共還本金

$60,919

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$11,252	$5,191	$16,443	$3,268,163
26	$11,234	$5,209	$16,443	$3,262,954
27	$11,216	$5,226	$16,443	$3,257,728
28	$11,198	$5,244	$16,443	$3,252,483
29	$11,180	$5,262	$16,443	$3,247,221
30	$11,162	$5,281	$16,443	$3,241,940
31	$11,144	$5,299	$16,443	$3,236,641
32	$11,126	$5,317	$16,443	$3,231,325
33	$11,108	$5,335	$16,443	$3,225,989
34	$11,089	$5,354	$16,443	$3,220,636
35	$11,071	$5,372	$16,443	$3,215,264
36	$11,052	$5,390	$16,443	$3,209,873

第3年供款共

$197,314

第3年利息

$133,835

第3年共還本金

$63,480

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$11,034	$5,409	$16,443	$3,204,465
38	$11,015	$5,428	$16,443	$3,199,037
39	$10,997	$5,446	$16,443	$3,193,591
40	$10,978	$5,465	$16,443	$3,188,126
41	$10,959	$5,484	$16,443	$3,182,642
42	$10,940	$5,503	$16,443	$3,177,140
43	$10,921	$5,521	$16,443	$3,171,618
44	$10,902	$5,540	$16,443	$3,166,078
45	$10,883	$5,559	$16,443	$3,160,518
46	$10,864	$5,579	$16,443	$3,154,940
47	$10,845	$5,598	$16,443	$3,149,342
48	$10,826	$5,617	$16,443	$3,143,725

第4年供款共

$197,314

第4年利息

$131,166

第4年共還本金

$66,149

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$10,807	$5,636	$16,443	$3,138,089
50	$10,787	$5,656	$16,443	$3,132,433
51	$10,768	$5,675	$16,443	$3,126,758
52	$10,748	$5,695	$16,443	$3,121,063
53	$10,729	$5,714	$16,443	$3,115,349
54	$10,709	$5,734	$16,443	$3,109,615
55	$10,689	$5,754	$16,443	$3,103,861
56	$10,670	$5,773	$16,443	$3,098,088
57	$10,650	$5,793	$16,443	$3,092,295
58	$10,630	$5,813	$16,443	$3,086,482
59	$10,610	$5,833	$16,443	$3,080,649
60	$10,590	$5,853	$16,443	$3,074,796

第5年供款共

$197,314

第5年利息

$128,385

第5年共還本金

$68,929

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$10,570	$5,873	$16,443	$3,068,922
62	$10,549	$5,893	$16,443	$3,063,029
63	$10,529	$5,914	$16,443	$3,057,115
64	$10,509	$5,934	$16,443	$3,051,181
65	$10,488	$5,954	$16,443	$3,045,227
66	$10,468	$5,975	$16,443	$3,039,252
67	$10,447	$5,995	$16,443	$3,033,256
68	$10,427	$6,016	$16,443	$3,027,240
69	$10,406	$6,037	$16,443	$3,021,204
70	$10,385	$6,057	$16,443	$3,015,146
71	$10,365	$6,078	$16,443	$3,009,068
72	$10,344	$6,099	$16,443	$3,002,969

第6年供款共

$197,314

第6年利息

$125,487

第6年共還本金

$71,827

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$10,323	$6,120	$16,443	$2,996,848
74	$10,302	$6,141	$16,443	$2,990,707
75	$10,281	$6,162	$16,443	$2,984,545
76	$10,259	$6,184	$16,443	$2,978,361
77	$10,238	$6,205	$16,443	$2,972,157
78	$10,217	$6,226	$16,443	$2,965,930
79	$10,195	$6,247	$16,443	$2,959,683
80	$10,174	$6,269	$16,443	$2,953,414
81	$10,152	$6,291	$16,443	$2,947,124
82	$10,131	$6,312	$16,443	$2,940,811
83	$10,109	$6,334	$16,443	$2,934,478
84	$10,087	$6,356	$16,443	$2,928,122

第7年供款共

$197,314

第7年利息

$122,468

第7年共還本金

$74,847

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$10,065	$6,377	$16,443	$2,921,744
86	$10,043	$6,399	$16,443	$2,915,345
87	$10,021	$6,421	$16,443	$2,908,924
88	$9,999	$6,443	$16,443	$2,902,480
89	$9,977	$6,466	$16,443	$2,896,015
90	$9,955	$6,488	$16,443	$2,889,527
91	$9,933	$6,510	$16,443	$2,883,017
92	$9,910	$6,533	$16,443	$2,876,484
93	$9,888	$6,555	$16,443	$2,869,929
94	$9,865	$6,577	$16,443	$2,863,352
95	$9,843	$6,600	$16,443	$2,856,752
96	$9,820	$6,623	$16,443	$2,850,129

第8年供款共

$197,314

第8年利息

$119,321

第8年共還本金

$77,993

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$9,797	$6,646	$16,443	$2,843,483
98	$9,774	$6,668	$16,443	$2,836,815
99	$9,752	$6,691	$16,443	$2,830,124
100	$9,729	$6,714	$16,443	$2,823,409
101	$9,705	$6,737	$16,443	$2,816,672
102	$9,682	$6,761	$16,443	$2,809,911
103	$9,659	$6,784	$16,443	$2,803,127
104	$9,636	$6,807	$16,443	$2,796,320
105	$9,612	$6,831	$16,443	$2,789,490
106	$9,589	$6,854	$16,443	$2,782,636
107	$9,565	$6,878	$16,443	$2,775,758
108	$9,542	$6,901	$16,443	$2,768,857

第9年供款共

$197,314

第9年利息

$116,043

第9年共還本金

$81,272

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$9,518	$6,925	$16,443	$2,761,932
110	$9,494	$6,949	$16,443	$2,754,983
111	$9,470	$6,973	$16,443	$2,748,011
112	$9,446	$6,997	$16,443	$2,741,014
113	$9,422	$7,021	$16,443	$2,733,994
114	$9,398	$7,045	$16,443	$2,726,949
115	$9,374	$7,069	$16,443	$2,719,880
116	$9,350	$7,093	$16,443	$2,712,787
117	$9,325	$7,118	$16,443	$2,705,669
118	$9,301	$7,142	$16,443	$2,698,527
119	$9,276	$7,167	$16,443	$2,691,360
120	$9,252	$7,191	$16,443	$2,684,169

第10年供款共

$197,314

第10年利息

$112,626

第10年共還本金

$84,688

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$9,227	$7,216	$16,443	$2,676,953
122	$9,202	$7,241	$16,443	$2,669,712
123	$9,177	$7,266	$16,443	$2,662,446
124	$9,152	$7,291	$16,443	$2,655,155
125	$9,127	$7,316	$16,443	$2,647,840
126	$9,102	$7,341	$16,443	$2,640,499
127	$9,077	$7,366	$16,443	$2,633,132
128	$9,051	$7,391	$16,443	$2,625,741
129	$9,026	$7,417	$16,443	$2,618,324
130	$9,000	$7,442	$16,443	$2,610,882
131	$8,975	$7,468	$16,443	$2,603,414
132	$8,949	$7,494	$16,443	$2,595,920

第11年供款共

$197,314

第11年利息

$109,066

第11年共還本金

$88,249

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$8,923	$7,519	$16,443	$2,588,401
134	$8,898	$7,545	$16,443	$2,580,855
135	$8,872	$7,571	$16,443	$2,573,284
136	$8,846	$7,597	$16,443	$2,565,687
137	$8,820	$7,623	$16,443	$2,558,064
138	$8,793	$7,650	$16,443	$2,550,414
139	$8,767	$7,676	$16,443	$2,542,738
140	$8,741	$7,702	$16,443	$2,535,036
141	$8,714	$7,729	$16,443	$2,527,308
142	$8,688	$7,755	$16,443	$2,519,552
143	$8,661	$7,782	$16,443	$2,511,770
144	$8,634	$7,809	$16,443	$2,503,962

第12年供款共

$197,314

第12年利息

$105,356

第12年共還本金

$91,958

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$8,607	$7,836	$16,443	$2,496,126
146	$8,580	$7,862	$16,443	$2,488,264
147	$8,553	$7,889	$16,443	$2,480,374
148	$8,526	$7,917	$16,443	$2,472,458
149	$8,499	$7,944	$16,443	$2,464,514
150	$8,472	$7,971	$16,443	$2,456,543
151	$8,444	$7,999	$16,443	$2,448,544
152	$8,417	$8,026	$16,443	$2,440,518
153	$8,389	$8,054	$16,443	$2,432,465
154	$8,362	$8,081	$16,443	$2,424,383
155	$8,334	$8,109	$16,443	$2,416,274
156	$8,306	$8,137	$16,443	$2,408,137

第13年供款共

$197,314

第13年利息

$101,490

第13年共還本金

$95,824

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$8,278	$8,165	$16,443	$2,399,972
158	$8,250	$8,193	$16,443	$2,391,780
159	$8,222	$8,221	$16,443	$2,383,558
160	$8,193	$8,249	$16,443	$2,375,309
161	$8,165	$8,278	$16,443	$2,367,031
162	$8,137	$8,306	$16,443	$2,358,725
163	$8,108	$8,335	$16,443	$2,350,390
164	$8,079	$8,363	$16,443	$2,342,027
165	$8,051	$8,392	$16,443	$2,333,635
166	$8,022	$8,421	$16,443	$2,325,214
167	$7,993	$8,450	$16,443	$2,316,764
168	$7,964	$8,479	$16,443	$2,308,285

第14年供款共

$197,314

第14年利息

$97,462

第14年共還本金

$99,853

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$7,935	$8,508	$16,443	$2,299,777
170	$7,905	$8,537	$16,443	$2,291,239
171	$7,876	$8,567	$16,443	$2,282,672
172	$7,847	$8,596	$16,443	$2,274,076
173	$7,817	$8,626	$16,443	$2,265,451
174	$7,787	$8,655	$16,443	$2,256,795
175	$7,758	$8,685	$16,443	$2,248,110
176	$7,728	$8,715	$16,443	$2,239,395
177	$7,698	$8,745	$16,443	$2,230,650
178	$7,668	$8,775	$16,443	$2,221,875
179	$7,638	$8,805	$16,443	$2,213,070
180	$7,607	$8,835	$16,443	$2,204,234

第15年供款共

$197,314

第15年利息

$93,264

第15年共還本金

$104,050

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$7,577	$8,866	$16,443	$2,195,369
182	$7,547	$8,896	$16,443	$2,186,472
183	$7,516	$8,927	$16,443	$2,177,545
184	$7,485	$8,958	$16,443	$2,168,588
185	$7,455	$8,988	$16,443	$2,159,600
186	$7,424	$9,019	$16,443	$2,150,580
187	$7,393	$9,050	$16,443	$2,141,530
188	$7,362	$9,081	$16,443	$2,132,449
189	$7,330	$9,113	$16,443	$2,123,336
190	$7,299	$9,144	$16,443	$2,114,192
191	$7,268	$9,175	$16,443	$2,105,017
192	$7,236	$9,207	$16,443	$2,095,810

第16年供款共

$197,314

第16年利息

$88,890

第16年共還本金

$108,424

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$7,204	$9,239	$16,443	$2,086,571
194	$7,173	$9,270	$16,443	$2,077,301
195	$7,141	$9,302	$16,443	$2,067,999
196	$7,109	$9,334	$16,443	$2,058,665
197	$7,077	$9,366	$16,443	$2,049,299
198	$7,044	$9,398	$16,443	$2,039,900
199	$7,012	$9,431	$16,443	$2,030,470
200	$6,980	$9,463	$16,443	$2,021,006
201	$6,947	$9,496	$16,443	$2,011,511
202	$6,915	$9,528	$16,443	$2,001,982
203	$6,882	$9,561	$16,443	$1,992,421
204	$6,849	$9,594	$16,443	$1,982,827

第17年供款共

$197,314

第17年利息

$84,332

第17年共還本金

$112,983

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$6,816	$9,627	$16,443	$1,973,201
206	$6,783	$9,660	$16,443	$1,963,541
207	$6,750	$9,693	$16,443	$1,953,847
208	$6,716	$9,727	$16,443	$1,944,121
209	$6,683	$9,760	$16,443	$1,934,361
210	$6,649	$9,794	$16,443	$1,924,567
211	$6,616	$9,827	$16,443	$1,914,740
212	$6,582	$9,861	$16,443	$1,904,879
213	$6,548	$9,895	$16,443	$1,894,984
214	$6,514	$9,929	$16,443	$1,885,055
215	$6,480	$9,963	$16,443	$1,875,092
216	$6,446	$9,997	$16,443	$1,865,095

第18年供款共

$197,314

第18年利息

$79,582

第18年共還本金

$117,732

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$6,411	$10,032	$16,443	$1,855,064
218	$6,377	$10,066	$16,443	$1,844,998
219	$6,342	$10,101	$16,443	$1,834,897
220	$6,307	$10,135	$16,443	$1,824,761
221	$6,273	$10,170	$16,443	$1,814,591
222	$6,238	$10,205	$16,443	$1,804,386
223	$6,203	$10,240	$16,443	$1,794,146
224	$6,167	$10,275	$16,443	$1,783,870
225	$6,132	$10,311	$16,443	$1,773,559
226	$6,097	$10,346	$16,443	$1,763,213
227	$6,061	$10,382	$16,443	$1,752,831
228	$6,025	$10,418	$16,443	$1,742,414

第19年供款共

$197,314

第19年利息

$74,633

第19年共還本金

$122,682

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$5,990	$10,453	$16,443	$1,731,960
230	$5,954	$10,489	$16,443	$1,721,471
231	$5,918	$10,525	$16,443	$1,710,946
232	$5,881	$10,561	$16,443	$1,700,384
233	$5,845	$10,598	$16,443	$1,689,787
234	$5,809	$10,634	$16,443	$1,679,152
235	$5,772	$10,671	$16,443	$1,668,482
236	$5,735	$10,707	$16,443	$1,657,774
237	$5,699	$10,744	$16,443	$1,647,030
238	$5,662	$10,781	$16,443	$1,636,249
239	$5,625	$10,818	$16,443	$1,625,430
240	$5,587	$10,855	$16,443	$1,614,575

第20年供款共

$197,314

第20年利息

$69,476

第20年共還本金

$127,839

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$5,550	$10,893	$16,443	$1,603,682
242	$5,513	$10,930	$16,443	$1,592,752
243	$5,475	$10,968	$16,443	$1,581,784
244	$5,437	$11,005	$16,443	$1,570,779
245	$5,400	$11,043	$16,443	$1,559,735
246	$5,362	$11,081	$16,443	$1,548,654
247	$5,323	$11,119	$16,443	$1,537,535
248	$5,285	$11,158	$16,443	$1,526,377
249	$5,247	$11,196	$16,443	$1,515,181
250	$5,208	$11,234	$16,443	$1,503,947
251	$5,170	$11,273	$16,443	$1,492,674
252	$5,131	$11,312	$16,443	$1,481,362

第21年供款共

$197,314

第21年利息

$64,101

第21年共還本金

$133,213

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$5,092	$11,351	$16,443	$1,470,011
254	$5,053	$11,390	$16,443	$1,458,621
255	$5,014	$11,429	$16,443	$1,447,192
256	$4,975	$11,468	$16,443	$1,435,724
257	$4,935	$11,508	$16,443	$1,424,217
258	$4,896	$11,547	$16,443	$1,412,670
259	$4,856	$11,587	$16,443	$1,401,083
260	$4,816	$11,627	$16,443	$1,389,456
261	$4,776	$11,667	$16,443	$1,377,789
262	$4,736	$11,707	$16,443	$1,366,083
263	$4,696	$11,747	$16,443	$1,354,336
264	$4,656	$11,787	$16,443	$1,342,548

第22年供款共

$197,314

第22年利息

$58,501

第22年共還本金

$138,813

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$4,615	$11,828	$16,443	$1,330,721
266	$4,574	$11,869	$16,443	$1,318,852
267	$4,534	$11,909	$16,443	$1,306,943
268	$4,493	$11,950	$16,443	$1,294,992
269	$4,452	$11,991	$16,443	$1,283,001
270	$4,410	$12,033	$16,443	$1,270,969
271	$4,369	$12,074	$16,443	$1,258,895
272	$4,327	$12,115	$16,443	$1,246,779
273	$4,286	$12,157	$16,443	$1,234,622
274	$4,244	$12,199	$16,443	$1,222,423
275	$4,202	$12,241	$16,443	$1,210,183
276	$4,160	$12,283	$16,443	$1,197,900

第23年供款共

$197,314

第23年利息

$52,666

第23年共還本金

$144,649

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$4,118	$12,325	$16,443	$1,185,575
278	$4,075	$12,367	$16,443	$1,173,207
279	$4,033	$12,410	$16,443	$1,160,797
280	$3,990	$12,453	$16,443	$1,148,344
281	$3,947	$12,495	$16,443	$1,135,849
282	$3,904	$12,538	$16,443	$1,123,311
283	$3,861	$12,581	$16,443	$1,110,729
284	$3,818	$12,625	$16,443	$1,098,104
285	$3,775	$12,668	$16,443	$1,085,436
286	$3,731	$12,712	$16,443	$1,072,725
287	$3,687	$12,755	$16,443	$1,059,969
288	$3,644	$12,799	$16,443	$1,047,170

第24年供款共

$197,314

第24年利息

$46,585

第24年共還本金

$150,730

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$3,600	$12,843	$16,443	$1,034,327
290	$3,555	$12,887	$16,443	$1,021,439
291	$3,511	$12,932	$16,443	$1,008,508
292	$3,467	$12,976	$16,443	$995,532
293	$3,422	$13,021	$16,443	$982,511
294	$3,377	$13,065	$16,443	$969,445
295	$3,332	$13,110	$16,443	$956,335
296	$3,287	$13,155	$16,443	$943,179
297	$3,242	$13,201	$16,443	$929,979
298	$3,197	$13,246	$16,443	$916,733
299	$3,151	$13,292	$16,443	$903,441
300	$3,106	$13,337	$16,443	$890,104

第25年供款共

$197,314

第25年利息

$40,248

第25年共還本金

$157,066

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$3,060	$13,383	$16,443	$876,721
302	$3,014	$13,429	$16,443	$863,292
303	$2,968	$13,475	$16,443	$849,816
304	$2,921	$13,522	$16,443	$836,295
305	$2,875	$13,568	$16,443	$822,726
306	$2,828	$13,615	$16,443	$809,112
307	$2,781	$13,662	$16,443	$795,450
308	$2,734	$13,709	$16,443	$781,742
309	$2,687	$13,756	$16,443	$767,986
310	$2,640	$13,803	$16,443	$754,183
311	$2,593	$13,850	$16,443	$740,333
312	$2,545	$13,898	$16,443	$726,435

第26年供款共

$197,314

第26年利息

$33,645

第26年共還本金

$163,669

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$2,497	$13,946	$16,443	$712,489
314	$2,449	$13,994	$16,443	$698,495
315	$2,401	$14,042	$16,443	$684,453
316	$2,353	$14,090	$16,443	$670,363
317	$2,304	$14,139	$16,443	$656,225
318	$2,256	$14,187	$16,443	$642,038
319	$2,207	$14,236	$16,443	$627,802
320	$2,158	$14,285	$16,443	$613,517
321	$2,109	$14,334	$16,443	$599,183
322	$2,060	$14,383	$16,443	$584,800
323	$2,010	$14,433	$16,443	$570,367
324	$1,961	$14,482	$16,443	$555,885

第27年供款共

$197,314

第27年利息

$26,765

第27年共還本金

$170,550

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$1,911	$14,532	$16,443	$541,353
326	$1,861	$14,582	$16,443	$526,771
327	$1,811	$14,632	$16,443	$512,139
328	$1,760	$14,682	$16,443	$497,457
329	$1,710	$14,733	$16,443	$482,724
330	$1,659	$14,784	$16,443	$467,940
331	$1,609	$14,834	$16,443	$453,106
332	$1,558	$14,885	$16,443	$438,221
333	$1,506	$14,936	$16,443	$423,284
334	$1,455	$14,988	$16,443	$408,296
335	$1,404	$15,039	$16,443	$393,257
336	$1,352	$15,091	$16,443	$378,166

第28年供款共

$197,314

第28年利息

$19,595

第28年共還本金

$177,719

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$1,300	$15,143	$16,443	$363,023
338	$1,248	$15,195	$16,443	$347,828
339	$1,196	$15,247	$16,443	$332,581
340	$1,143	$15,300	$16,443	$317,281
341	$1,091	$15,352	$16,443	$301,929
342	$1,038	$15,405	$16,443	$286,524
343	$985	$15,458	$16,443	$271,066
344	$932	$15,511	$16,443	$255,555
345	$878	$15,564	$16,443	$239,991
346	$825	$15,618	$16,443	$224,373
347	$771	$15,672	$16,443	$208,701
348	$717	$15,725	$16,443	$192,976

第29年供款共

$197,314

第29年利息

$12,124

第29年共還本金

$185,190

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$663	$15,780	$16,443	$177,196
350	$609	$15,834	$16,443	$161,362
351	$555	$15,888	$16,443	$145,474
352	$500	$15,943	$16,443	$129,531
353	$445	$15,998	$16,443	$113,534
354	$390	$16,053	$16,443	$97,481
355	$335	$16,108	$16,443	$81,373
356	$280	$16,163	$16,443	$65,210
357	$224	$16,219	$16,443	$48,991
358	$168	$16,274	$16,443	$32,717
359	$112	$16,330	$16,443	$16,387
360	$56	$16,387	$16,443	$0

第30年供款共

$197,314

第30年利息

$4,339

第30年共還本金

$192,976

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$6,390,685

免责声明

笋盘推介

按揭保险费
info