楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$75,038

借款月供 $364 , 共加借HK$75,038

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$6,684,646

每月供款
$17,201

首期

$386,000

总贷款额

$3,549,038

總利息

$2,643,108

印花税

$57,900

其他

$48,600

置业成本总预算

HK$492,500

$34,401

置业成本总预算

HK$492,500

首期

$386,000
印花税

$57,900
- AVD
  
  $57,900
律师费

$ 10,000
代理佣金

$38,600
按揭保险费

$75,038

$34,401

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

马鞍山荟朗第01座

thumb_up

首置必选

实

210 呎

@18,095

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价

售$380 万

实

210 呎

@18,095

售$380 万

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价

马鞍山荟晴

thumb_up

荟晴开放式顶层连天台特式单位

实

223 呎

@20,628

售$460 万

实

223 呎

@20,628

售$460 万

尖沙咀多福大厦

thumb_up

罕有2房尖沙咀收租一流

实

363 呎

@12,397

建

474 呎

@9,494

local_fire_department 至HIT

售$450 万

实

363 呎

@12,397

建

474 呎

@9,494

售$450 万

local_fire_department 至HIT

马鞍山西澳村

thumb_up

西澳村

建

358 呎

@11,732

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买

售$420 万

建

358 呎

@11,732

售$420 万

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买

VR实景

粉岭花都广场第01座

thumb_up

东南,厨厕有装修

实

392 呎

@11,939

建

547 呎

@8,556

vpn_key 有匙即睇

售$468 万

实

392 呎

@11,939

建

547 呎

@8,556

售$468 万

vpn_key 有匙即睇

马鞍山荟朗第02座

thumb_up

荟朗环境清静酒店式管理

实

221 呎

@18,552

local_fire_department 至HIT

售$410 万

实

221 呎

@18,552

售$410 万

local_fire_department 至HIT

白石角海日湾 II

thumb_up

新屋苑

实

276 呎

@16,667

local_fire_department 至HIT local_offer 低水笋价

售$460 万

实

276 呎

@16,667

售$460 万

local_fire_department 至HIT local_offer 低水笋价

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

沙田翠丽花园 B座

thumb_up

上车笋盘两房.

实

421 呎

@10,689

建

523 呎

@8,604

local_offer 低水笋价

售$450 万

实

421 呎

@10,689

建

523 呎

@8,604

售$450 万

local_offer 低水笋价

沙田翠华花园

thumb_up

翠华花园

实

280 呎

@16,071

建

421 呎

@10,689

local_fire_department 至HIT

售$450 万

实

280 呎

@16,071

建

421 呎

@10,689

售$450 万

local_fire_department 至HIT

粉岭花都广场

thumb_up

高层大直厅,间格好用

实

392 呎

@12,117

建

547 呎

@8,684

directions_run 即走 verified 首置必买

售$475 万

实

392 呎

@12,117

建

547 呎

@8,684

售$475 万

directions_run 即走 verified 首置必买

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

利率	15年	20年	25年	30年
1.000	$21,241	$16,322	$13,375	$11,415
1.500	$22,030	$17,126	$14,194	$12,248
2.000	$22,838	$17,954	$15,043	$13,118
2.500	$23,665	$18,806	$15,922	$14,023
3.000	$24,509	$19,683	$16,830	$14,963
3.500	$25,371	$20,583	$17,767	$15,937
4.000	$26,252	$21,506	$18,733	$16,944
4.125	$26,475	$21,741	$18,979	$17,200
4.500	$27,150	$22,453	$19,727	$17,982
5.000	$28,066	$23,422	$20,747	$19,052
5.500	$28,999	$24,413	$21,794	$20,151
6.000	$29,949	$25,426	$22,867	$21,278

每月供款$17,201

年期

30年

贷款金额

$3,549,038.4

總利息

$2,643,108

总贷款连利息

$6,192,146.4

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$12,200	$5,001	$17,200	$3,544,038
2	$12,183	$5,018	$17,200	$3,539,020
3	$12,165	$5,035	$17,200	$3,533,985
4	$12,148	$5,052	$17,200	$3,528,933
5	$12,131	$5,070	$17,200	$3,523,863
6	$12,113	$5,087	$17,200	$3,518,776
7	$12,096	$5,105	$17,200	$3,513,671
8	$12,078	$5,122	$17,200	$3,508,549
9	$12,061	$5,140	$17,200	$3,503,409
10	$12,043	$5,157	$17,200	$3,498,252
11	$12,025	$5,175	$17,200	$3,493,077
12	$12,007	$5,193	$17,200	$3,487,884

第1年供款共

$206,405

第1年利息

$145,250

第1年共還本金

$61,155

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$11,990	$5,211	$17,200	$3,482,673
14	$11,972	$5,229	$17,200	$3,477,444
15	$11,954	$5,247	$17,200	$3,472,198
16	$11,936	$5,265	$17,200	$3,466,933
17	$11,918	$5,283	$17,200	$3,461,650
18	$11,899	$5,301	$17,200	$3,456,349
19	$11,881	$5,319	$17,200	$3,451,030
20	$11,863	$5,337	$17,200	$3,445,692
21	$11,845	$5,356	$17,200	$3,440,336
22	$11,826	$5,374	$17,200	$3,434,962
23	$11,808	$5,393	$17,200	$3,429,570
24	$11,789	$5,411	$17,200	$3,424,158

第2年供款共

$206,405

第2年利息

$142,679

第2年共還本金

$63,726

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$11,771	$5,430	$17,200	$3,418,728
26	$11,752	$5,449	$17,200	$3,413,280
27	$11,733	$5,467	$17,200	$3,407,813
28	$11,714	$5,486	$17,200	$3,402,327
29	$11,695	$5,505	$17,200	$3,396,822
30	$11,677	$5,524	$17,200	$3,391,298
31	$11,658	$5,543	$17,200	$3,385,755
32	$11,639	$5,562	$17,200	$3,380,193
33	$11,619	$5,581	$17,200	$3,374,612
34	$11,600	$5,600	$17,200	$3,369,012
35	$11,581	$5,619	$17,200	$3,363,393
36	$11,562	$5,639	$17,200	$3,357,754

第3年供款共

$206,405

第3年利息

$140,000

第3年共還本金

$66,404

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$11,542	$5,658	$17,200	$3,352,096
38	$11,523	$5,678	$17,200	$3,346,418
39	$11,503	$5,697	$17,200	$3,340,721
40	$11,484	$5,717	$17,200	$3,335,004
41	$11,464	$5,736	$17,200	$3,329,268
42	$11,444	$5,756	$17,200	$3,323,512
43	$11,425	$5,776	$17,200	$3,317,736
44	$11,405	$5,796	$17,200	$3,311,940
45	$11,385	$5,816	$17,200	$3,306,125
46	$11,365	$5,836	$17,200	$3,300,289
47	$11,345	$5,856	$17,200	$3,294,434
48	$11,325	$5,876	$17,200	$3,288,558

第4年供款共

$206,405

第4年利息

$137,209

第4年共還本金

$69,196

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$11,304	$5,896	$17,200	$3,282,662
50	$11,284	$5,916	$17,200	$3,276,746
51	$11,264	$5,937	$17,200	$3,270,809
52	$11,243	$5,957	$17,200	$3,264,852
53	$11,223	$5,977	$17,200	$3,258,874
54	$11,202	$5,998	$17,200	$3,252,876
55	$11,182	$6,019	$17,200	$3,246,858
56	$11,161	$6,039	$17,200	$3,240,818
57	$11,140	$6,060	$17,200	$3,234,758
58	$11,119	$6,081	$17,200	$3,228,677
59	$11,099	$6,102	$17,200	$3,222,576
60	$11,078	$6,123	$17,200	$3,216,453

第5年供款共

$206,405

第5年利息

$134,300

第5年共還本金

$72,105

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$11,057	$6,144	$17,200	$3,210,309
62	$11,035	$6,165	$17,200	$3,204,144
63	$11,014	$6,186	$17,200	$3,197,958
64	$10,993	$6,207	$17,200	$3,191,750
65	$10,972	$6,229	$17,200	$3,185,522
66	$10,950	$6,250	$17,200	$3,179,271
67	$10,929	$6,272	$17,200	$3,173,000
68	$10,907	$6,293	$17,200	$3,166,707
69	$10,886	$6,315	$17,200	$3,160,392
70	$10,864	$6,337	$17,200	$3,154,055
71	$10,842	$6,358	$17,200	$3,147,697
72	$10,820	$6,380	$17,200	$3,141,317

第6年供款共

$206,405

第6年利息

$131,269

第6年共還本金

$75,136

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$10,798	$6,402	$17,200	$3,134,915
74	$10,776	$6,424	$17,200	$3,128,490
75	$10,754	$6,446	$17,200	$3,122,044
76	$10,732	$6,468	$17,200	$3,115,576
77	$10,710	$6,491	$17,200	$3,109,085
78	$10,687	$6,513	$17,200	$3,102,572
79	$10,665	$6,535	$17,200	$3,096,037
80	$10,643	$6,558	$17,200	$3,089,479
81	$10,620	$6,580	$17,200	$3,082,899
82	$10,597	$6,603	$17,200	$3,076,296
83	$10,575	$6,626	$17,200	$3,069,670
84	$10,552	$6,648	$17,200	$3,063,022

第7年供款共

$206,405

第7年利息

$128,110

第7年共還本金

$78,295

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$10,529	$6,671	$17,200	$3,056,351
86	$10,506	$6,694	$17,200	$3,049,656
87	$10,483	$6,717	$17,200	$3,042,939
88	$10,460	$6,740	$17,200	$3,036,199
89	$10,437	$6,763	$17,200	$3,029,435
90	$10,414	$6,787	$17,200	$3,022,649
91	$10,390	$6,810	$17,200	$3,015,839
92	$10,367	$6,833	$17,200	$3,009,005
93	$10,343	$6,857	$17,200	$3,002,148
94	$10,320	$6,881	$17,200	$2,995,268
95	$10,296	$6,904	$17,200	$2,988,364
96	$10,272	$6,928	$17,200	$2,981,436

第8年供款共

$206,405

第8年利息

$124,819

第8年共還本金

$81,586

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$10,249	$6,952	$17,200	$2,974,484
98	$10,225	$6,976	$17,200	$2,967,508
99	$10,201	$7,000	$17,200	$2,960,509
100	$10,177	$7,024	$17,200	$2,953,485
101	$10,153	$7,048	$17,200	$2,946,437
102	$10,128	$7,072	$17,200	$2,939,365
103	$10,104	$7,096	$17,200	$2,932,269
104	$10,080	$7,121	$17,200	$2,925,148
105	$10,055	$7,145	$17,200	$2,918,003
106	$10,031	$7,170	$17,200	$2,910,833
107	$10,006	$7,194	$17,200	$2,903,639
108	$9,981	$7,219	$17,200	$2,896,420

第9年供款共

$206,405

第9年利息

$121,389

第9年共還本金

$85,016

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$9,956	$7,244	$17,200	$2,889,176
110	$9,932	$7,269	$17,200	$2,881,907
111	$9,907	$7,294	$17,200	$2,874,613
112	$9,881	$7,319	$17,200	$2,867,294
113	$9,856	$7,344	$17,200	$2,859,950
114	$9,831	$7,369	$17,200	$2,852,581
115	$9,806	$7,395	$17,200	$2,845,186
116	$9,780	$7,420	$17,200	$2,837,766
117	$9,755	$7,446	$17,200	$2,830,320
118	$9,729	$7,471	$17,200	$2,822,849
119	$9,704	$7,497	$17,200	$2,815,352
120	$9,678	$7,523	$17,200	$2,807,830

第10年供款共

$206,405

第10年利息

$117,815

第10年共還本金

$88,590

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$9,652	$7,548	$17,200	$2,800,281
122	$9,626	$7,574	$17,200	$2,792,707
123	$9,600	$7,600	$17,200	$2,785,106
124	$9,574	$7,627	$17,200	$2,777,480
125	$9,548	$7,653	$17,200	$2,769,827
126	$9,521	$7,679	$17,200	$2,762,148
127	$9,495	$7,706	$17,200	$2,754,442
128	$9,468	$7,732	$17,200	$2,746,710
129	$9,442	$7,759	$17,200	$2,738,952
130	$9,415	$7,785	$17,200	$2,731,166
131	$9,388	$7,812	$17,200	$2,723,354
132	$9,362	$7,839	$17,200	$2,715,515

第11年供款共

$206,405

第11年利息

$114,091

第11年共還本金

$92,314

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$9,335	$7,866	$17,200	$2,707,650
134	$9,308	$7,893	$17,200	$2,699,757
135	$9,280	$7,920	$17,200	$2,691,837
136	$9,253	$7,947	$17,200	$2,683,889
137	$9,226	$7,975	$17,200	$2,675,915
138	$9,198	$8,002	$17,200	$2,667,913
139	$9,171	$8,029	$17,200	$2,659,884
140	$9,143	$8,057	$17,200	$2,651,826
141	$9,116	$8,085	$17,200	$2,643,742
142	$9,088	$8,113	$17,200	$2,635,629
143	$9,060	$8,140	$17,200	$2,627,489
144	$9,032	$8,168	$17,200	$2,619,320

第12年供款共

$206,405

第12年利息

$110,210

第12年共還本金

$96,195

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$9,004	$8,196	$17,200	$2,611,124
146	$8,976	$8,225	$17,200	$2,602,899
147	$8,947	$8,253	$17,200	$2,594,646
148	$8,919	$8,281	$17,200	$2,586,365
149	$8,891	$8,310	$17,200	$2,578,055
150	$8,862	$8,338	$17,200	$2,569,717
151	$8,833	$8,367	$17,200	$2,561,350
152	$8,805	$8,396	$17,200	$2,552,954
153	$8,776	$8,425	$17,200	$2,544,529
154	$8,747	$8,454	$17,200	$2,536,076
155	$8,718	$8,483	$17,200	$2,527,593
156	$8,689	$8,512	$17,200	$2,519,081

第13年供款共

$206,405

第13年利息

$106,166

第13年共還本金

$100,239

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$8,659	$8,541	$17,200	$2,510,540
158	$8,630	$8,570	$17,200	$2,501,970
159	$8,601	$8,600	$17,200	$2,493,370
160	$8,571	$8,629	$17,200	$2,484,741
161	$8,541	$8,659	$17,200	$2,476,081
162	$8,512	$8,689	$17,200	$2,467,393
163	$8,482	$8,719	$17,200	$2,458,674
164	$8,452	$8,749	$17,200	$2,449,925
165	$8,422	$8,779	$17,200	$2,441,146
166	$8,391	$8,809	$17,200	$2,432,337
167	$8,361	$8,839	$17,200	$2,423,498
168	$8,331	$8,870	$17,200	$2,414,629

第14年供款共

$206,405

第14年利息

$101,952

第14年共還本金

$104,453

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$8,300	$8,900	$17,200	$2,405,728
170	$8,270	$8,931	$17,200	$2,396,798
171	$8,239	$8,961	$17,200	$2,387,836
172	$8,208	$8,992	$17,200	$2,378,844
173	$8,177	$9,023	$17,200	$2,369,821
174	$8,146	$9,054	$17,200	$2,360,767
175	$8,115	$9,085	$17,200	$2,351,681
176	$8,084	$9,116	$17,200	$2,342,565
177	$8,053	$9,148	$17,200	$2,333,417
178	$8,021	$9,179	$17,200	$2,324,238
179	$7,990	$9,211	$17,200	$2,315,027
180	$7,958	$9,242	$17,200	$2,305,785

第15年供款共

$206,405

第15年利息

$97,561

第15年共還本金

$108,844

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$7,926	$9,274	$17,200	$2,296,510
182	$7,894	$9,306	$17,200	$2,287,204
183	$7,862	$9,338	$17,200	$2,277,866
184	$7,830	$9,370	$17,200	$2,268,496
185	$7,798	$9,402	$17,200	$2,259,093
186	$7,766	$9,435	$17,200	$2,249,659
187	$7,733	$9,467	$17,200	$2,240,191
188	$7,701	$9,500	$17,200	$2,230,692
189	$7,668	$9,532	$17,200	$2,221,159
190	$7,635	$9,565	$17,200	$2,211,594
191	$7,602	$9,598	$17,200	$2,201,996
192	$7,569	$9,631	$17,200	$2,192,365

第16年供款共

$206,405

第16年利息

$92,985

第16年共還本金

$113,420

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$7,536	$9,664	$17,200	$2,182,701
194	$7,503	$9,697	$17,200	$2,173,003
195	$7,470	$9,731	$17,200	$2,163,273
196	$7,436	$9,764	$17,200	$2,153,509
197	$7,403	$9,798	$17,200	$2,143,711
198	$7,369	$9,831	$17,200	$2,133,879
199	$7,335	$9,865	$17,200	$2,124,014
200	$7,301	$9,899	$17,200	$2,114,115
201	$7,267	$9,933	$17,200	$2,104,182
202	$7,233	$9,967	$17,200	$2,094,215
203	$7,199	$10,002	$17,200	$2,084,213
204	$7,164	$10,036	$17,200	$2,074,177

第17年供款共

$206,405

第17年利息

$88,217

第17年共還本金

$118,188

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$7,130	$10,070	$17,200	$2,064,107
206	$7,095	$10,105	$17,200	$2,054,002
207	$7,061	$10,140	$17,200	$2,043,862
208	$7,026	$10,175	$17,200	$2,033,687
209	$6,991	$10,210	$17,200	$2,023,478
210	$6,956	$10,245	$17,200	$2,013,233
211	$6,920	$10,280	$17,200	$2,002,953
212	$6,885	$10,315	$17,200	$1,992,638
213	$6,850	$10,351	$17,200	$1,982,287
214	$6,814	$10,386	$17,200	$1,971,901
215	$6,778	$10,422	$17,200	$1,961,479
216	$6,743	$10,458	$17,200	$1,951,021

第18年供款共

$206,405

第18年利息

$83,249

第18年共還本金

$123,156

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$6,707	$10,494	$17,200	$1,940,527
218	$6,671	$10,530	$17,200	$1,929,997
219	$6,634	$10,566	$17,200	$1,919,431
220	$6,598	$10,602	$17,200	$1,908,829
221	$6,562	$10,639	$17,200	$1,898,190
222	$6,525	$10,675	$17,200	$1,887,515
223	$6,488	$10,712	$17,200	$1,876,803
224	$6,452	$10,749	$17,200	$1,866,054
225	$6,415	$10,786	$17,200	$1,855,268
226	$6,377	$10,823	$17,200	$1,844,445
227	$6,340	$10,860	$17,200	$1,833,585
228	$6,303	$10,897	$17,200	$1,822,688

第19年供款共

$206,405

第19年利息

$78,071

第19年共還本金

$128,334

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$6,265	$10,935	$17,200	$1,811,753
230	$6,228	$10,973	$17,200	$1,800,780
231	$6,190	$11,010	$17,200	$1,789,770
232	$6,152	$11,048	$17,200	$1,778,722
233	$6,114	$11,086	$17,200	$1,767,636
234	$6,076	$11,124	$17,200	$1,756,512
235	$6,038	$11,162	$17,200	$1,745,349
236	$6,000	$11,201	$17,200	$1,734,148
237	$5,961	$11,239	$17,200	$1,722,909
238	$5,923	$11,278	$17,200	$1,711,631
239	$5,884	$11,317	$17,200	$1,700,315
240	$5,845	$11,356	$17,200	$1,688,959

第20年供款共

$206,405

第20年利息

$72,676

第20年共還本金

$133,729

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$5,806	$11,395	$17,200	$1,677,564
242	$5,767	$11,434	$17,200	$1,666,131
243	$5,727	$11,473	$17,200	$1,654,658
244	$5,688	$11,513	$17,200	$1,643,145
245	$5,648	$11,552	$17,200	$1,631,593
246	$5,609	$11,592	$17,200	$1,620,001
247	$5,569	$11,632	$17,200	$1,608,369
248	$5,529	$11,672	$17,200	$1,596,698
249	$5,489	$11,712	$17,200	$1,584,986
250	$5,448	$11,752	$17,200	$1,573,234
251	$5,408	$11,792	$17,200	$1,561,442
252	$5,367	$11,833	$17,200	$1,549,609

第21年供款共

$206,405

第21年利息

$67,055

第21年共還本金

$139,350

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$5,327	$11,874	$17,200	$1,537,735
254	$5,286	$11,914	$17,200	$1,525,821
255	$5,245	$11,955	$17,200	$1,513,865
256	$5,204	$11,996	$17,200	$1,501,869
257	$5,163	$12,038	$17,200	$1,489,831
258	$5,121	$12,079	$17,200	$1,477,752
259	$5,080	$12,121	$17,200	$1,465,631
260	$5,038	$12,162	$17,200	$1,453,469
261	$4,996	$12,204	$17,200	$1,441,265
262	$4,954	$12,246	$17,200	$1,429,019
263	$4,912	$12,288	$17,200	$1,416,731
264	$4,870	$12,330	$17,200	$1,404,400

第22年供款共

$206,405

第22年利息

$61,196

第22年共還本金

$145,208

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$4,828	$12,373	$17,200	$1,392,028
266	$4,785	$12,415	$17,200	$1,379,612
267	$4,742	$12,458	$17,200	$1,367,154
268	$4,700	$12,501	$17,200	$1,354,653
269	$4,657	$12,544	$17,200	$1,342,110
270	$4,614	$12,587	$17,200	$1,329,523
271	$4,570	$12,630	$17,200	$1,316,893
272	$4,527	$12,674	$17,200	$1,304,219
273	$4,483	$12,717	$17,200	$1,291,502
274	$4,440	$12,761	$17,200	$1,278,741
275	$4,396	$12,805	$17,200	$1,265,936
276	$4,352	$12,849	$17,200	$1,253,087

第23年供款共

$206,405

第23年利息

$55,092

第23年共還本金

$151,313

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$4,307	$12,893	$17,200	$1,240,195
278	$4,263	$12,937	$17,200	$1,227,257
279	$4,219	$12,982	$17,200	$1,214,276
280	$4,174	$13,026	$17,200	$1,201,249
281	$4,129	$13,071	$17,200	$1,188,178
282	$4,084	$13,116	$17,200	$1,175,062
283	$4,039	$13,161	$17,200	$1,161,901
284	$3,994	$13,206	$17,200	$1,148,695
285	$3,949	$13,252	$17,200	$1,135,443
286	$3,903	$13,297	$17,200	$1,122,146
287	$3,857	$13,343	$17,200	$1,108,802
288	$3,812	$13,389	$17,200	$1,095,414

第24年供款共

$206,405

第24年利息

$48,731

第24年共還本金

$157,674

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$3,765	$13,435	$17,200	$1,081,979
290	$3,719	$13,481	$17,200	$1,068,498
291	$3,673	$13,527	$17,200	$1,054,970
292	$3,626	$13,574	$17,200	$1,041,396
293	$3,580	$13,621	$17,200	$1,027,776
294	$3,533	$13,667	$17,200	$1,014,108
295	$3,486	$13,714	$17,200	$1,000,394
296	$3,439	$13,762	$17,200	$986,632
297	$3,392	$13,809	$17,200	$972,823
298	$3,344	$13,856	$17,200	$958,967
299	$3,296	$13,904	$17,200	$945,063
300	$3,249	$13,952	$17,200	$931,111

第25年供款共

$206,405

第25年利息

$42,103

第25年共還本金

$164,302

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$3,201	$14,000	$17,200	$917,112
302	$3,153	$14,048	$17,200	$903,064
303	$3,104	$14,096	$17,200	$888,968
304	$3,056	$14,145	$17,200	$874,823
305	$3,007	$14,193	$17,200	$860,630
306	$2,958	$14,242	$17,200	$846,388
307	$2,909	$14,291	$17,200	$832,097
308	$2,860	$14,340	$17,200	$817,757
309	$2,811	$14,389	$17,200	$803,367
310	$2,762	$14,439	$17,200	$788,929
311	$2,712	$14,488	$17,200	$774,440
312	$2,662	$14,538	$17,200	$759,902

第26年供款共

$206,405

第26年利息

$35,195

第26年共還本金

$171,209

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$2,612	$14,588	$17,200	$745,314
314	$2,562	$14,638	$17,200	$730,675
315	$2,512	$14,689	$17,200	$715,987
316	$2,461	$14,739	$17,200	$701,247
317	$2,411	$14,790	$17,200	$686,458
318	$2,360	$14,841	$17,200	$671,617
319	$2,309	$14,892	$17,200	$656,725
320	$2,257	$14,943	$17,200	$641,782
321	$2,206	$14,994	$17,200	$626,788
322	$2,155	$15,046	$17,200	$611,742
323	$2,103	$15,098	$17,200	$596,645
324	$2,051	$15,149	$17,200	$581,495

第27年供款共

$206,405

第27年利息

$27,998

第27年共還本金

$178,407

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$1,999	$15,202	$17,200	$566,294
326	$1,947	$15,254	$17,200	$551,040
327	$1,894	$15,306	$17,200	$535,734
328	$1,842	$15,359	$17,200	$520,375
329	$1,789	$15,412	$17,200	$504,963
330	$1,736	$15,465	$17,200	$489,499
331	$1,683	$15,518	$17,200	$473,981
332	$1,629	$15,571	$17,200	$458,410
333	$1,576	$15,625	$17,200	$442,785
334	$1,522	$15,678	$17,200	$427,107
335	$1,468	$15,732	$17,200	$411,375
336	$1,414	$15,786	$17,200	$395,588

第28年供款共

$206,405

第28年利息

$20,498

第28年共還本金

$185,907

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$1,360	$15,841	$17,200	$379,748
338	$1,305	$15,895	$17,200	$363,853
339	$1,251	$15,950	$17,200	$347,903
340	$1,196	$16,004	$17,200	$331,898
341	$1,141	$16,060	$17,200	$315,839
342	$1,086	$16,115	$17,200	$299,724
343	$1,030	$16,170	$17,200	$283,554
344	$975	$16,226	$17,200	$267,328
345	$919	$16,281	$17,200	$251,047
346	$863	$16,337	$17,200	$234,710
347	$807	$16,394	$17,200	$218,316
348	$750	$16,450	$17,200	$201,866

第29年供款共

$206,405

第29年利息

$12,683

第29年共還本金

$193,722

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$694	$16,506	$17,200	$185,360
350	$637	$16,563	$17,200	$168,796
351	$580	$16,620	$17,200	$152,176
352	$523	$16,677	$17,200	$135,499
353	$466	$16,735	$17,200	$118,764
354	$408	$16,792	$17,200	$101,972
355	$351	$16,850	$17,200	$85,122
356	$293	$16,908	$17,200	$68,214
357	$234	$16,966	$17,200	$51,248
358	$176	$17,024	$17,200	$34,224
359	$118	$17,083	$17,200	$17,141
360	$59	$17,141	$17,200	$0

第30年供款共

$206,405

第30年利息

$4,539

第30年共還本金

$201,866

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$6,684,646

免责声明

笋盘推介

按揭保险费
info