楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$76,594

借款月供 $371 , 共加借HK$76,594

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$6,822,981

每月供款
$17,557

首期

$394,000

总贷款额

$3,622,594

總利息

$2,697,887

印花税

$59,100

其他

$49,400

置业成本总预算

HK$502,500

$35,114

置业成本总预算

HK$502,500

首期

$394,000
印花税

$59,100
- AVD
  
  $59,100
律师费

$ 10,000
代理佣金

$39,400
按揭保险费

$76,594

$35,114

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02座

thumb_up

极高层

实

225 呎

@17,778

local_fire_department 至HIT real_estate_agent 罕有放盘

售$400 万

实

225 呎

@17,778

售$400 万

local_fire_department 至HIT real_estate_agent 罕有放盘

西贡澳贝村

thumb_up

至笋清水湾三楼连天台

建

450 呎

@7,556

local_fire_department 至HIT

售$340 万

建

450 呎

@7,556

售$340 万

local_fire_department 至HIT

马鞍山荟晴第01座

thumb_up

一房上车收租回报高

实

229 呎

@16,376

local_fire_department 至HIT

售$375 万

实

229 呎

@16,376

售$375 万

local_fire_department 至HIT

沙田沙田第一城

thumb_up

高层304实呎业主急让有票有倾

实

304 呎

@14,408

建

410 呎

@10,683

local_fire_department 至HIT

售$438 万

实

304 呎

@14,408

建

410 呎

@10,683

售$438 万

local_fire_department 至HIT

独家

粉岭花都广场第04座

thumb_up

世纪21奇丰独家代理, 4座高层山景

实

413 呎

@11,743

建

551 呎

@8,802

real_estate_agent 罕有放盘 hotel_class 楼王 local_offer 低水笋价 verified 首置必买

售$485 万

实

413 呎

@11,743

建

551 呎

@8,802

售$485 万

real_estate_agent 罕有放盘 hotel_class 楼王 local_offer 低水笋价 verified 首置必买

VR实景

沙田沙田第一城第05期第52座

thumb_up

奇丰精选高层东南两房实盘有匙即睇

实

284 呎

@15,423

建

395 呎

@11,089

local_fire_department 至HIT vpn_key 有匙即睇

售$438 万

实

284 呎

@15,423

建

395 呎

@11,089

售$438 万

local_fire_department 至HIT vpn_key 有匙即睇

大埔乌溪沙村 05巷

thumb_up

乌溪沙村开扬大单边

建

500 呎

@9,200

real_estate_agent 罕有放盘 verified 首置必买

售$460 万

建

500 呎

@9,200

售$460 万

real_estate_agent 罕有放盘 verified 首置必买

粉岭粉岭名都怡景阁第05座

thumb_up

粉岭名都开扬景

实

399 呎

@10,977

建

533 呎

@8,218

local_fire_department 至HIT

售$438 万

实

399 呎

@10,977

建

533 呎

@8,218

售$438 万

local_fire_department 至HIT

粉岭碧湖花园第08座

thumb_up

东南,高层,长情业主放售

实

400 呎

@11,000

建

518 呎

@8,494

local_fire_department 至HIT directions_run 即走

售$440 万

实

400 呎

@11,000

建

518 呎

@8,494

售$440 万

local_fire_department 至HIT directions_run 即走

沙田河畔花园

thumb_up

享优美开扬河景　新装厨厕即住

实

269 呎

@17,658

建

385 呎

@12,338

local_fire_department 至HIT

售$475 万

实

269 呎

@17,658

建

385 呎

@12,338

售$475 万

local_fire_department 至HIT

沙田翠华花园

thumb_up

高层东南开扬　新净靓装一大房

实

280 呎

@15,643

建

421 呎

@10,404

local_fire_department 至HIT

售$438 万

实

280 呎

@15,643

建

421 呎

@10,404

售$438 万

local_fire_department 至HIT

沙田金山楼

thumb_up

大围中心私楼

实

346 呎

@11,503

real_estate_agent 罕有放盘 local_offer 低水笋价

售$398 万

实

346 呎

@11,503

售$398 万

real_estate_agent 罕有放盘 local_offer 低水笋价

利率	15年	20年	25年	30年
1.000	$21,681	$16,660	$13,653	$11,652
1.500	$22,487	$17,481	$14,488	$12,502
2.000	$23,312	$18,326	$15,355	$13,390
2.500	$24,155	$19,196	$16,252	$14,314
3.000	$25,017	$20,091	$17,179	$15,273
3.500	$25,897	$21,010	$18,136	$16,267
4.000	$26,796	$21,952	$19,121	$17,295
4.125	$27,023	$22,192	$19,372	$17,557
4.500	$27,713	$22,918	$20,136	$18,355
5.000	$28,647	$23,908	$21,177	$19,447
5.500	$29,600	$24,919	$22,246	$20,569
6.000	$30,570	$25,953	$23,340	$21,719

每月供款$17,557

年期

30年

贷款金额

$3,622,593.6

總利息

$2,697,887

总贷款连利息

$6,320,480.6

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$12,453	$5,104	$17,557	$3,617,489
2	$12,435	$5,122	$17,557	$3,612,368
3	$12,418	$5,139	$17,557	$3,607,228
4	$12,400	$5,157	$17,557	$3,602,071
5	$12,382	$5,175	$17,557	$3,596,896
6	$12,364	$5,193	$17,557	$3,591,704
7	$12,346	$5,210	$17,557	$3,586,493
8	$12,329	$5,228	$17,557	$3,581,265
9	$12,311	$5,246	$17,557	$3,576,019
10	$12,293	$5,264	$17,557	$3,570,755
11	$12,274	$5,282	$17,557	$3,565,472
12	$12,256	$5,301	$17,557	$3,560,172

第1年供款共

$210,683

第1年利息

$148,261

第1年共還本金

$62,422

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$12,238	$5,319	$17,557	$3,554,853
14	$12,220	$5,337	$17,557	$3,549,516
15	$12,201	$5,355	$17,557	$3,544,160
16	$12,183	$5,374	$17,557	$3,538,786
17	$12,165	$5,392	$17,557	$3,533,394
18	$12,146	$5,411	$17,557	$3,527,983
19	$12,127	$5,429	$17,557	$3,522,554
20	$12,109	$5,448	$17,557	$3,517,106
21	$12,090	$5,467	$17,557	$3,511,639
22	$12,071	$5,486	$17,557	$3,506,153
23	$12,052	$5,504	$17,557	$3,500,649
24	$12,033	$5,523	$17,557	$3,495,125

第2年供款共

$210,683

第2年利息

$145,636

第2年共還本金

$65,046

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$12,014	$5,542	$17,557	$3,489,583
26	$11,995	$5,561	$17,557	$3,484,021
27	$11,976	$5,581	$17,557	$3,478,441
28	$11,957	$5,600	$17,557	$3,472,841
29	$11,938	$5,619	$17,557	$3,467,222
30	$11,919	$5,638	$17,557	$3,461,584
31	$11,899	$5,658	$17,557	$3,455,926
32	$11,880	$5,677	$17,557	$3,450,249
33	$11,860	$5,697	$17,557	$3,444,552
34	$11,841	$5,716	$17,557	$3,438,836
35	$11,821	$5,736	$17,557	$3,433,100
36	$11,801	$5,756	$17,557	$3,427,345

第3年供款共

$210,683

第3年利息

$142,902

第3年共還本金

$67,781

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$11,781	$5,775	$17,557	$3,421,569
38	$11,762	$5,795	$17,557	$3,415,774
39	$11,742	$5,815	$17,557	$3,409,959
40	$11,722	$5,835	$17,557	$3,404,124
41	$11,702	$5,855	$17,557	$3,398,268
42	$11,682	$5,875	$17,557	$3,392,393
43	$11,661	$5,896	$17,557	$3,386,497
44	$11,641	$5,916	$17,557	$3,380,582
45	$11,621	$5,936	$17,557	$3,374,646
46	$11,600	$5,957	$17,557	$3,368,689
47	$11,580	$5,977	$17,557	$3,362,712
48	$11,559	$5,998	$17,557	$3,356,714

第4年供款共

$210,683

第4年利息

$140,053

第4年共還本金

$70,630

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$11,539	$6,018	$17,557	$3,350,696
50	$11,518	$6,039	$17,557	$3,344,657
51	$11,497	$6,060	$17,557	$3,338,598
52	$11,476	$6,080	$17,557	$3,332,517
53	$11,456	$6,101	$17,557	$3,326,416
54	$11,435	$6,122	$17,557	$3,320,294
55	$11,414	$6,143	$17,557	$3,314,150
56	$11,392	$6,164	$17,557	$3,307,986
57	$11,371	$6,186	$17,557	$3,301,800
58	$11,350	$6,207	$17,557	$3,295,593
59	$11,329	$6,228	$17,557	$3,289,365
60	$11,307	$6,250	$17,557	$3,283,115

第5年供款共

$210,683

第5年利息

$137,083

第5年共還本金

$73,599

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$11,286	$6,271	$17,557	$3,276,844
62	$11,264	$6,293	$17,557	$3,270,551
63	$11,243	$6,314	$17,557	$3,264,237
64	$11,221	$6,336	$17,557	$3,257,901
65	$11,199	$6,358	$17,557	$3,251,543
66	$11,177	$6,380	$17,557	$3,245,163
67	$11,155	$6,402	$17,557	$3,238,761
68	$11,133	$6,424	$17,557	$3,232,338
69	$11,111	$6,446	$17,557	$3,225,892
70	$11,089	$6,468	$17,557	$3,219,424
71	$11,067	$6,490	$17,557	$3,212,934
72	$11,044	$6,512	$17,557	$3,206,422

第6年供款共

$210,683

第6年利息

$133,989

第6年共還本金

$76,693

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$11,022	$6,535	$17,557	$3,199,887
74	$11,000	$6,557	$17,557	$3,193,330
75	$10,977	$6,580	$17,557	$3,186,750
76	$10,954	$6,602	$17,557	$3,180,147
77	$10,932	$6,625	$17,557	$3,173,522
78	$10,909	$6,648	$17,557	$3,166,874
79	$10,886	$6,671	$17,557	$3,160,204
80	$10,863	$6,694	$17,557	$3,153,510
81	$10,840	$6,717	$17,557	$3,146,793
82	$10,817	$6,740	$17,557	$3,140,053
83	$10,794	$6,763	$17,557	$3,133,290
84	$10,771	$6,786	$17,557	$3,126,504

第7年供款共

$210,683

第7年利息

$130,765

第7年共還本金

$79,917

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$10,747	$6,810	$17,557	$3,119,695
86	$10,724	$6,833	$17,557	$3,112,862
87	$10,700	$6,856	$17,557	$3,106,005
88	$10,677	$6,880	$17,557	$3,099,125
89	$10,653	$6,904	$17,557	$3,092,222
90	$10,630	$6,927	$17,557	$3,085,294
91	$10,606	$6,951	$17,557	$3,078,343
92	$10,582	$6,975	$17,557	$3,071,368
93	$10,558	$6,999	$17,557	$3,064,369
94	$10,534	$7,023	$17,557	$3,057,346
95	$10,510	$7,047	$17,557	$3,050,299
96	$10,485	$7,071	$17,557	$3,043,227

第8年供款共

$210,683

第8年利息

$127,406

第8年共還本金

$83,277

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$10,461	$7,096	$17,557	$3,036,131
98	$10,437	$7,120	$17,557	$3,029,011
99	$10,412	$7,145	$17,557	$3,021,866
100	$10,388	$7,169	$17,557	$3,014,697
101	$10,363	$7,194	$17,557	$3,007,503
102	$10,338	$7,219	$17,557	$3,000,285
103	$10,313	$7,243	$17,557	$2,993,041
104	$10,289	$7,268	$17,557	$2,985,773
105	$10,264	$7,293	$17,557	$2,978,480
106	$10,239	$7,318	$17,557	$2,971,161
107	$10,213	$7,344	$17,557	$2,963,818
108	$10,188	$7,369	$17,557	$2,956,449

第9年供款共

$210,683

第9年利息

$123,905

第9年共還本金

$86,778

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$10,163	$7,394	$17,557	$2,949,055
110	$10,137	$7,420	$17,557	$2,941,635
111	$10,112	$7,445	$17,557	$2,934,190
112	$10,086	$7,471	$17,557	$2,926,720
113	$10,061	$7,496	$17,557	$2,919,223
114	$10,035	$7,522	$17,557	$2,911,701
115	$10,009	$7,548	$17,557	$2,904,154
116	$9,983	$7,574	$17,557	$2,896,580
117	$9,957	$7,600	$17,557	$2,888,980
118	$9,931	$7,626	$17,557	$2,881,354
119	$9,905	$7,652	$17,557	$2,873,701
120	$9,878	$7,679	$17,557	$2,866,023

第10年供款共

$210,683

第10年利息

$120,257

第10年共還本金

$90,426

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$9,852	$7,705	$17,557	$2,858,318
122	$9,825	$7,731	$17,557	$2,850,587
123	$9,799	$7,758	$17,557	$2,842,829
124	$9,772	$7,785	$17,557	$2,835,044
125	$9,745	$7,811	$17,557	$2,827,232
126	$9,719	$7,838	$17,557	$2,819,394
127	$9,692	$7,865	$17,557	$2,811,529
128	$9,665	$7,892	$17,557	$2,803,637
129	$9,638	$7,919	$17,557	$2,795,717
130	$9,610	$7,947	$17,557	$2,787,771
131	$9,583	$7,974	$17,557	$2,779,797
132	$9,556	$8,001	$17,557	$2,771,795

第11年供款共

$210,683

第11年利息

$116,455

第11年共還本金

$94,227

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$9,528	$8,029	$17,557	$2,763,767
134	$9,500	$8,056	$17,557	$2,755,710
135	$9,473	$8,084	$17,557	$2,747,626
136	$9,445	$8,112	$17,557	$2,739,514
137	$9,417	$8,140	$17,557	$2,731,374
138	$9,389	$8,168	$17,557	$2,723,207
139	$9,361	$8,196	$17,557	$2,715,011
140	$9,333	$8,224	$17,557	$2,706,787
141	$9,305	$8,252	$17,557	$2,698,534
142	$9,276	$8,281	$17,557	$2,690,254
143	$9,248	$8,309	$17,557	$2,681,944
144	$9,219	$8,338	$17,557	$2,673,607

第12年供款共

$210,683

第12年利息

$112,494

第12年共還本金

$98,189

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$9,191	$8,366	$17,557	$2,665,240
146	$9,162	$8,395	$17,557	$2,656,845
147	$9,133	$8,424	$17,557	$2,648,421
148	$9,104	$8,453	$17,557	$2,639,968
149	$9,075	$8,482	$17,557	$2,631,486
150	$9,046	$8,511	$17,557	$2,622,975
151	$9,016	$8,540	$17,557	$2,614,435
152	$8,987	$8,570	$17,557	$2,605,865
153	$8,958	$8,599	$17,557	$2,597,266
154	$8,928	$8,629	$17,557	$2,588,637
155	$8,898	$8,658	$17,557	$2,579,979
156	$8,869	$8,688	$17,557	$2,571,290

第13年供款共

$210,683

第13年利息

$108,366

第13年共還本金

$102,316

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$8,839	$8,718	$17,557	$2,562,572
158	$8,809	$8,748	$17,557	$2,553,824
159	$8,779	$8,778	$17,557	$2,545,046
160	$8,749	$8,808	$17,557	$2,536,238
161	$8,718	$8,839	$17,557	$2,527,399
162	$8,688	$8,869	$17,557	$2,518,530
163	$8,657	$8,899	$17,557	$2,509,631
164	$8,627	$8,930	$17,557	$2,500,701
165	$8,596	$8,961	$17,557	$2,491,740
166	$8,565	$8,992	$17,557	$2,482,749
167	$8,534	$9,022	$17,557	$2,473,726
168	$8,503	$9,053	$17,557	$2,464,673

第14年供款共

$210,683

第14年利息

$104,065

第14年共還本金

$106,618

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$8,472	$9,085	$17,557	$2,455,588
170	$8,441	$9,116	$17,557	$2,446,472
171	$8,410	$9,147	$17,557	$2,437,325
172	$8,378	$9,179	$17,557	$2,428,147
173	$8,347	$9,210	$17,557	$2,418,936
174	$8,315	$9,242	$17,557	$2,409,695
175	$8,283	$9,274	$17,557	$2,400,421
176	$8,251	$9,305	$17,557	$2,391,116
177	$8,219	$9,337	$17,557	$2,381,778
178	$8,187	$9,370	$17,557	$2,372,409
179	$8,155	$9,402	$17,557	$2,363,007
180	$8,123	$9,434	$17,557	$2,353,573

第15年供款共

$210,683

第15年利息

$99,583

第15年共還本金

$111,100

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$8,090	$9,466	$17,557	$2,344,106
182	$8,058	$9,499	$17,557	$2,334,607
183	$8,025	$9,532	$17,557	$2,325,076
184	$7,992	$9,564	$17,557	$2,315,511
185	$7,960	$9,597	$17,557	$2,305,914
186	$7,927	$9,630	$17,557	$2,296,284
187	$7,893	$9,663	$17,557	$2,286,620
188	$7,860	$9,697	$17,557	$2,276,924
189	$7,827	$9,730	$17,557	$2,267,194
190	$7,793	$9,763	$17,557	$2,257,430
191	$7,760	$9,797	$17,557	$2,247,633
192	$7,726	$9,831	$17,557	$2,237,803

第16年供款共

$210,683

第16年利息

$94,912

第16年共還本金

$115,770

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$7,692	$9,864	$17,557	$2,227,938
194	$7,659	$9,898	$17,557	$2,218,040
195	$7,625	$9,932	$17,557	$2,208,107
196	$7,590	$9,967	$17,557	$2,198,141
197	$7,556	$10,001	$17,557	$2,188,140
198	$7,522	$10,035	$17,557	$2,178,105
199	$7,487	$10,070	$17,557	$2,168,035
200	$7,453	$10,104	$17,557	$2,157,931
201	$7,418	$10,139	$17,557	$2,147,792
202	$7,383	$10,174	$17,557	$2,137,618
203	$7,348	$10,209	$17,557	$2,127,409
204	$7,313	$10,244	$17,557	$2,117,165

第17年供款共

$210,683

第17年利息

$90,046

第17年共還本金

$120,637

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$7,278	$10,279	$17,557	$2,106,886
206	$7,242	$10,314	$17,557	$2,096,572
207	$7,207	$10,350	$17,557	$2,086,222
208	$7,171	$10,386	$17,557	$2,075,836
209	$7,136	$10,421	$17,557	$2,065,415
210	$7,100	$10,457	$17,557	$2,054,958
211	$7,064	$10,493	$17,557	$2,044,465
212	$7,028	$10,529	$17,557	$2,033,936
213	$6,992	$10,565	$17,557	$2,023,371
214	$6,955	$10,602	$17,557	$2,012,769
215	$6,919	$10,638	$17,557	$2,002,131
216	$6,882	$10,675	$17,557	$1,991,457

第18年供款共

$210,683

第18年利息

$84,974

第18年共還本金

$125,709

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$6,846	$10,711	$17,557	$1,980,745
218	$6,809	$10,748	$17,557	$1,969,997
219	$6,772	$10,785	$17,557	$1,959,212
220	$6,735	$10,822	$17,557	$1,948,390
221	$6,698	$10,859	$17,557	$1,937,531
222	$6,660	$10,897	$17,557	$1,926,634
223	$6,623	$10,934	$17,557	$1,915,700
224	$6,585	$10,972	$17,557	$1,904,729
225	$6,548	$11,009	$17,557	$1,893,719
226	$6,510	$11,047	$17,557	$1,882,672
227	$6,472	$11,085	$17,557	$1,871,587
228	$6,434	$11,123	$17,557	$1,860,463

第19年供款共

$210,683

第19年利息

$79,689

第19年共還本金

$130,993

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$6,395	$11,162	$17,557	$1,849,302
230	$6,357	$11,200	$17,557	$1,838,102
231	$6,318	$11,238	$17,557	$1,826,864
232	$6,280	$11,277	$17,557	$1,815,587
233	$6,241	$11,316	$17,557	$1,804,271
234	$6,202	$11,355	$17,557	$1,792,916
235	$6,163	$11,394	$17,557	$1,781,522
236	$6,124	$11,433	$17,557	$1,770,089
237	$6,085	$11,472	$17,557	$1,758,617
238	$6,045	$11,512	$17,557	$1,747,105
239	$6,006	$11,551	$17,557	$1,735,554
240	$5,966	$11,591	$17,557	$1,723,963

第20年供款共

$210,683

第20年利息

$74,183

第20年共還本金

$136,500

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$5,926	$11,631	$17,557	$1,712,333
242	$5,886	$11,671	$17,557	$1,700,662
243	$5,846	$11,711	$17,557	$1,688,951
244	$5,806	$11,751	$17,557	$1,677,200
245	$5,765	$11,792	$17,557	$1,665,408
246	$5,725	$11,832	$17,557	$1,653,576
247	$5,684	$11,873	$17,557	$1,641,704
248	$5,643	$11,914	$17,557	$1,629,790
249	$5,602	$11,954	$17,557	$1,617,836
250	$5,561	$11,996	$17,557	$1,605,840
251	$5,520	$12,037	$17,557	$1,593,803
252	$5,479	$12,078	$17,557	$1,581,725

第21年供款共

$210,683

第21年利息

$68,444

第21年共還本金

$142,238

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$5,437	$12,120	$17,557	$1,569,605
254	$5,396	$12,161	$17,557	$1,557,444
255	$5,354	$12,203	$17,557	$1,545,241
256	$5,312	$12,245	$17,557	$1,532,996
257	$5,270	$12,287	$17,557	$1,520,708
258	$5,227	$12,329	$17,557	$1,508,379
259	$5,185	$12,372	$17,557	$1,496,007
260	$5,143	$12,414	$17,557	$1,483,593
261	$5,100	$12,457	$17,557	$1,471,136
262	$5,057	$12,500	$17,557	$1,458,636
263	$5,014	$12,543	$17,557	$1,446,093
264	$4,971	$12,586	$17,557	$1,433,507

第22年供款共

$210,683

第22年利息

$62,465

第22年共還本金

$148,218

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$4,928	$12,629	$17,557	$1,420,878
266	$4,884	$12,673	$17,557	$1,408,205
267	$4,841	$12,716	$17,557	$1,395,489
268	$4,797	$12,760	$17,557	$1,382,729
269	$4,753	$12,804	$17,557	$1,369,925
270	$4,709	$12,848	$17,557	$1,357,078
271	$4,665	$12,892	$17,557	$1,344,186
272	$4,621	$12,936	$17,557	$1,331,249
273	$4,576	$12,981	$17,557	$1,318,269
274	$4,532	$13,025	$17,557	$1,305,243
275	$4,487	$13,070	$17,557	$1,292,173
276	$4,442	$13,115	$17,557	$1,279,058

第23年供款共

$210,683

第23年利息

$56,234

第23年共還本金

$154,449

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$4,397	$13,160	$17,557	$1,265,898
278	$4,352	$13,205	$17,557	$1,252,693
279	$4,306	$13,251	$17,557	$1,239,442
280	$4,261	$13,296	$17,557	$1,226,146
281	$4,215	$13,342	$17,557	$1,212,804
282	$4,169	$13,388	$17,557	$1,199,416
283	$4,123	$13,434	$17,557	$1,185,982
284	$4,077	$13,480	$17,557	$1,172,502
285	$4,030	$13,526	$17,557	$1,158,975
286	$3,984	$13,573	$17,557	$1,145,402
287	$3,937	$13,620	$17,557	$1,131,783
288	$3,891	$13,666	$17,557	$1,118,116

第24年供款共

$210,683

第24年利息

$49,741

第24年共還本金

$160,942

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$3,844	$13,713	$17,557	$1,104,403
290	$3,796	$13,761	$17,557	$1,090,643
291	$3,749	$13,808	$17,557	$1,076,835
292	$3,702	$13,855	$17,557	$1,062,980
293	$3,654	$13,903	$17,557	$1,049,077
294	$3,606	$13,951	$17,557	$1,035,126
295	$3,558	$13,999	$17,557	$1,021,127
296	$3,510	$14,047	$17,557	$1,007,081
297	$3,462	$14,095	$17,557	$992,985
298	$3,413	$14,144	$17,557	$978,842
299	$3,365	$14,192	$17,557	$964,650
300	$3,316	$14,241	$17,557	$950,409

第25年供款共

$210,683

第25年利息

$42,975

第25年共還本金

$167,708

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$3,267	$14,290	$17,557	$936,119
302	$3,218	$14,339	$17,557	$921,780
303	$3,169	$14,388	$17,557	$907,392
304	$3,119	$14,438	$17,557	$892,954
305	$3,070	$14,487	$17,557	$878,467
306	$3,020	$14,537	$17,557	$863,930
307	$2,970	$14,587	$17,557	$849,342
308	$2,920	$14,637	$17,557	$834,705
309	$2,869	$14,688	$17,557	$820,018
310	$2,819	$14,738	$17,557	$805,279
311	$2,768	$14,789	$17,557	$790,491
312	$2,717	$14,840	$17,557	$775,651

第26年供款共

$210,683

第26年利息

$35,925

第26年共還本金

$174,758

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$2,666	$14,891	$17,557	$760,761
314	$2,615	$14,942	$17,557	$745,819
315	$2,564	$14,993	$17,557	$730,826
316	$2,512	$15,045	$17,557	$715,781
317	$2,460	$15,096	$17,557	$700,685
318	$2,409	$15,148	$17,557	$685,536
319	$2,357	$15,200	$17,557	$670,336
320	$2,304	$15,253	$17,557	$655,083
321	$2,252	$15,305	$17,557	$639,778
322	$2,199	$15,358	$17,557	$624,421
323	$2,146	$15,410	$17,557	$609,010
324	$2,093	$15,463	$17,557	$593,547

第27年供款共

$210,683

第27年利息

$28,578

第27年共還本金

$182,104

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$2,040	$15,517	$17,557	$578,030
326	$1,987	$15,570	$17,557	$562,460
327	$1,933	$15,623	$17,557	$546,837
328	$1,880	$15,677	$17,557	$531,160
329	$1,826	$15,731	$17,557	$515,429
330	$1,772	$15,785	$17,557	$499,644
331	$1,718	$15,839	$17,557	$483,804
332	$1,663	$15,894	$17,557	$467,910
333	$1,608	$15,948	$17,557	$451,962
334	$1,554	$16,003	$17,557	$435,959
335	$1,499	$16,058	$17,557	$419,900
336	$1,443	$16,113	$17,557	$403,787

第28年供款共

$210,683

第28年利息

$20,923

第28年共還本金

$189,760

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$1,388	$16,169	$17,557	$387,618
338	$1,332	$16,224	$17,557	$371,394
339	$1,277	$16,280	$17,557	$355,113
340	$1,221	$16,336	$17,557	$338,777
341	$1,165	$16,392	$17,557	$322,385
342	$1,108	$16,449	$17,557	$305,936
343	$1,052	$16,505	$17,557	$289,431
344	$995	$16,562	$17,557	$272,869
345	$938	$16,619	$17,557	$256,250
346	$881	$16,676	$17,557	$239,574
347	$824	$16,733	$17,557	$222,841
348	$766	$16,791	$17,557	$206,050

第29年供款共

$210,683

第29年利息

$12,946

第29年共還本金

$197,737

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$708	$16,849	$17,557	$189,201
350	$650	$16,907	$17,557	$172,295
351	$592	$16,965	$17,557	$155,330
352	$534	$17,023	$17,557	$138,307
353	$475	$17,081	$17,557	$121,226
354	$417	$17,140	$17,557	$104,085
355	$358	$17,199	$17,557	$86,886
356	$299	$17,258	$17,557	$69,628
357	$239	$17,318	$17,557	$52,311
358	$180	$17,377	$17,557	$34,934
359	$120	$17,437	$17,557	$17,497
360	$60	$17,497	$17,557	$0

第30年供款共

$210,683

第30年利息

$4,633

第30年共還本金

$206,050

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$6,822,981

免责声明

笋盘推介

按揭保险费
info