楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$141,075

借款月供 $684 , 共加借HK$141,075

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$10,953,402

每月供款
$28,033

首期

$627,000

总贷款额

$5,784,075

總利息

$4,307,627

印花税

$162,000

其他

$72,700

置业成本总预算

HK$861,700

$56,065

置业成本总预算

HK$861,700

首期

$627,000
印花税

$162,000
- AVD
  
  $162,000
律师费

$ 10,000
代理佣金

$62,700
按揭保险费

$141,075

$56,065

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

马鞍山新港城 B座

thumb_up

新港城两房

实

348 呎

@17,241

建

425 呎

@14,118

local_fire_department 至HIT

售$600 万

实

348 呎

@17,241

建

425 呎

@14,118

售$600 万

local_fire_department 至HIT

西贡西贡

thumb_up

唐楼

实

691 呎

@9,841

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇

售$680 万

实

691 呎

@9,841

售$680 万

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇

马鞍山泓碧第01座

thumb_up

泓碧 **豪宅地段,高层东南全海景,雅致装修,即买即用**

实

315 呎

@19,365

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买 price_change 蚀让盘

售$610 万

实

315 呎

@19,365

售$610 万

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买 price_change 蚀让盘

独家

VR实景

马鞍山马鞍山中心第02座

thumb_up

独家海景超企理市场下间必走

实

364 呎

@14,973

建

491 呎

@11,100

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价

售$545 万

实

364 呎

@14,973

建

491 呎

@11,100

售$545 万

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价

沙田下径口

thumb_up

[[独家代理]]靓装修3房(1套房)连1个[无契车位]700呎[村屋];毗邻[显径站]&[显径商场],生活交通[配套齐全]。

建

700 呎

@9,971

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价

售$698 万

建

700 呎

@9,971

售$698 万

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价

沙田荟荞

thumb_up

高私隐度 [开扬] 2房+士多房 [天然氧Bar生活🏡] 静中带旺 [瞬间连接"大围MTR🚅站" & 市中心🏦].

实

425 呎

@14,776

local_fire_department 至HIT verified 首置必买 flight_takeoff 移民急让 price_change 蚀让盘

售$628 万

实

425 呎

@14,776

售$628 万

local_fire_department 至HIT verified 首置必买 flight_takeoff 移民急让 price_change 蚀让盘

大埔嘉熙第06座

thumb_up

业主诚意出售企理整洁上车必看

实

336 呎

@16,071

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

售$540 万

实

336 呎

@16,071

售$540 万

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

沙田壹号云顶第02期云顶峰

thumb_up

💖新鴻基💖 星级🌟屋苑 [正南] 凤凰楼层 [2020年高标准] 星🌟級 [实用] 装修.

实

415 呎

@17,349

建

536 呎

@13,433

local_fire_department 至HIT verified 首置必买 pets 爱竉必选 price_change 蚀让盘

售$720 万

实

415 呎

@17,349

建

536 呎

@13,433

售$720 万

local_fire_department 至HIT verified 首置必买 pets 爱竉必选 price_change 蚀让盘

西贡田寮

thumb_up

田寮

建

700 呎

@9,829

verified 首置必买

售$688 万

建

700 呎

@9,829

售$688 万

verified 首置必买

沙田沙田第一城第04期第44座

thumb_up

沙田沙田第一城

实

304 呎

@18,092

建

410 呎

@13,415

local_fire_department 至HIT

售$550 万

实

304 呎

@18,092

建

410 呎

@13,415

售$550 万

local_fire_department 至HIT

沙田滨景花园

thumb_up

高层向南两房🏠🏠　新鴻基名牌👍👸

实

394 呎

@13,959

建

479 呎

@11,482

local_fire_department 至HIT

售$550 万

实

394 呎

@13,959

建

479 呎

@11,482

售$550 万

local_fire_department 至HIT

沙田滨景花园

thumb_up

滨景花园改两房大厅欢迎约睇

实

564 呎

@11,525

建

681 呎

@9,545

vpn_key 有匙即睇 pets 爱竉必选

售$650 万

实

564 呎

@11,525

建

681 呎

@9,545

售$650 万

vpn_key 有匙即睇 pets 爱竉必选

利率	15年	20年	25年	30年
1.000	$34,617	$26,601	$21,799	$18,604
1.500	$35,904	$27,911	$23,133	$19,962
2.000	$37,221	$29,261	$24,516	$21,379
2.500	$38,568	$30,650	$25,948	$22,854
3.000	$39,944	$32,078	$27,429	$24,386
3.500	$41,349	$33,545	$28,956	$25,973
4.000	$42,784	$35,050	$30,530	$27,614
4.125	$43,147	$35,433	$30,931	$28,033
4.500	$44,248	$36,593	$32,150	$29,307
5.000	$45,740	$38,172	$33,813	$31,050
5.500	$47,261	$39,788	$35,519	$32,841
6.000	$48,809	$41,439	$37,267	$34,678

每月供款$28,033

年期

30年

贷款金额

$5,784,075

總利息

$4,307,627

总贷款连利息

$10,091,702

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$19,883	$8,150	$28,033	$5,775,925
2	$19,855	$8,178	$28,033	$5,767,747
3	$19,827	$8,206	$28,033	$5,759,542
4	$19,798	$8,234	$28,033	$5,751,308
5	$19,770	$8,262	$28,033	$5,743,045
6	$19,742	$8,291	$28,033	$5,734,754
7	$19,713	$8,319	$28,033	$5,726,435
8	$19,685	$8,348	$28,033	$5,718,087
9	$19,656	$8,377	$28,033	$5,709,711
10	$19,627	$8,405	$28,033	$5,701,305
11	$19,598	$8,434	$28,033	$5,692,871
12	$19,569	$8,463	$28,033	$5,684,408

第1年供款共

$336,390

第1年利息

$236,723

第1年共還本金

$99,667

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$19,540	$8,492	$28,033	$5,675,915
14	$19,511	$8,522	$28,033	$5,667,394
15	$19,482	$8,551	$28,033	$5,658,843
16	$19,452	$8,580	$28,033	$5,650,263
17	$19,423	$8,610	$28,033	$5,641,653
18	$19,393	$8,639	$28,033	$5,633,014
19	$19,363	$8,669	$28,033	$5,624,345
20	$19,334	$8,699	$28,033	$5,615,646
21	$19,304	$8,729	$28,033	$5,606,917
22	$19,274	$8,759	$28,033	$5,598,158
23	$19,244	$8,789	$28,033	$5,589,370
24	$19,213	$8,819	$28,033	$5,580,551

第2年供款共

$336,390

第2年利息

$232,533

第2年共還本金

$103,857

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$19,183	$8,849	$28,033	$5,571,701
26	$19,153	$8,880	$28,033	$5,562,821
27	$19,122	$8,910	$28,033	$5,553,911
28	$19,092	$8,941	$28,033	$5,544,970
29	$19,061	$8,972	$28,033	$5,535,998
30	$19,030	$9,003	$28,033	$5,526,996
31	$18,999	$9,033	$28,033	$5,517,963
32	$18,968	$9,065	$28,033	$5,508,898
33	$18,937	$9,096	$28,033	$5,499,802
34	$18,906	$9,127	$28,033	$5,490,675
35	$18,874	$9,158	$28,033	$5,481,517
36	$18,843	$9,190	$28,033	$5,472,327

第3年供款共

$336,390

第3年利息

$228,167

第3年共還本金

$108,223

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$18,811	$9,221	$28,033	$5,463,106
38	$18,779	$9,253	$28,033	$5,453,853
39	$18,748	$9,285	$28,033	$5,444,568
40	$18,716	$9,317	$28,033	$5,435,251
41	$18,684	$9,349	$28,033	$5,425,902
42	$18,652	$9,381	$28,033	$5,416,521
43	$18,619	$9,413	$28,033	$5,407,108
44	$18,587	$9,446	$28,033	$5,397,663
45	$18,554	$9,478	$28,033	$5,388,185
46	$18,522	$9,511	$28,033	$5,378,674
47	$18,489	$9,543	$28,033	$5,369,131
48	$18,456	$9,576	$28,033	$5,359,555

第4年供款共

$336,390

第4年利息

$223,617

第4年共還本金

$112,773

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$18,423	$9,609	$28,033	$5,349,945
50	$18,390	$9,642	$28,033	$5,340,303
51	$18,357	$9,675	$28,033	$5,330,628
52	$18,324	$9,708	$28,033	$5,320,920
53	$18,291	$9,742	$28,033	$5,311,178
54	$18,257	$9,775	$28,033	$5,301,403
55	$18,224	$9,809	$28,033	$5,291,594
56	$18,190	$9,843	$28,033	$5,281,751
57	$18,156	$9,876	$28,033	$5,271,874
58	$18,122	$9,910	$28,033	$5,261,964
59	$18,088	$9,945	$28,033	$5,252,020
60	$18,054	$9,979	$28,033	$5,242,041

第5年供款共

$336,390

第5年利息

$218,876

第5年共還本金

$117,514

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$18,020	$10,013	$28,033	$5,232,028
62	$17,985	$10,047	$28,033	$5,221,980
63	$17,951	$10,082	$28,033	$5,211,899
64	$17,916	$10,117	$28,033	$5,201,782
65	$17,881	$10,151	$28,033	$5,191,631
66	$17,846	$10,186	$28,033	$5,181,444
67	$17,811	$10,221	$28,033	$5,171,223
68	$17,776	$10,256	$28,033	$5,160,967
69	$17,741	$10,292	$28,033	$5,150,675
70	$17,705	$10,327	$28,033	$5,140,348
71	$17,670	$10,363	$28,033	$5,129,985
72	$17,634	$10,398	$28,033	$5,119,587

第6年供款共

$336,390

第6年利息

$213,936

第6年共還本金

$122,454

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$17,599	$10,434	$28,033	$5,109,153
74	$17,563	$10,470	$28,033	$5,098,683
75	$17,527	$10,506	$28,033	$5,088,178
76	$17,491	$10,542	$28,033	$5,077,636
77	$17,454	$10,578	$28,033	$5,067,058
78	$17,418	$10,614	$28,033	$5,056,443
79	$17,382	$10,651	$28,033	$5,045,792
80	$17,345	$10,688	$28,033	$5,035,104
81	$17,308	$10,724	$28,033	$5,024,380
82	$17,271	$10,761	$28,033	$5,013,619
83	$17,234	$10,798	$28,033	$5,002,821
84	$17,197	$10,835	$28,033	$4,991,985

第7年供款共

$336,390

第7年利息

$208,788

第7年共還本金

$127,602

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$17,160	$10,873	$28,033	$4,981,113
86	$17,123	$10,910	$28,033	$4,970,203
87	$17,085	$10,947	$28,033	$4,959,256
88	$17,047	$10,985	$28,033	$4,948,270
89	$17,010	$11,023	$28,033	$4,937,248
90	$16,972	$11,061	$28,033	$4,926,187
91	$16,934	$11,099	$28,033	$4,915,088
92	$16,896	$11,137	$28,033	$4,903,951
93	$16,857	$11,175	$28,033	$4,892,776
94	$16,819	$11,214	$28,033	$4,881,563
95	$16,780	$11,252	$28,033	$4,870,310
96	$16,742	$11,291	$28,033	$4,859,020

第8年供款共

$336,390

第8年利息

$203,424

第8年共還本金

$132,966

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$16,703	$11,330	$28,033	$4,847,690
98	$16,664	$11,369	$28,033	$4,836,321
99	$16,625	$11,408	$28,033	$4,824,914
100	$16,586	$11,447	$28,033	$4,813,467
101	$16,546	$11,486	$28,033	$4,801,981
102	$16,507	$11,526	$28,033	$4,790,455
103	$16,467	$11,565	$28,033	$4,778,890
104	$16,427	$11,605	$28,033	$4,767,285
105	$16,388	$11,645	$28,033	$4,755,640
106	$16,348	$11,685	$28,033	$4,743,955
107	$16,307	$11,725	$28,033	$4,732,230
108	$16,267	$11,765	$28,033	$4,720,464

第9年供款共

$336,390

第9年利息

$197,834

第9年共還本金

$138,556

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$16,227	$11,806	$28,033	$4,708,658
110	$16,186	$11,846	$28,033	$4,696,812
111	$16,145	$11,887	$28,033	$4,684,924
112	$16,104	$11,928	$28,033	$4,672,996
113	$16,063	$11,969	$28,033	$4,661,027
114	$16,022	$12,010	$28,033	$4,649,017
115	$15,981	$12,052	$28,033	$4,636,966
116	$15,940	$12,093	$28,033	$4,624,873
117	$15,898	$12,135	$28,033	$4,612,738
118	$15,856	$12,176	$28,033	$4,600,562
119	$15,814	$12,218	$28,033	$4,588,344
120	$15,772	$12,260	$28,033	$4,576,084

第10年供款共

$336,390

第10年利息

$192,010

第10年共還本金

$144,380

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$15,730	$12,302	$28,033	$4,563,782
122	$15,688	$12,345	$28,033	$4,551,437
123	$15,646	$12,387	$28,033	$4,539,050
124	$15,603	$12,430	$28,033	$4,526,621
125	$15,560	$12,472	$28,033	$4,514,148
126	$15,517	$12,515	$28,033	$4,501,633
127	$15,474	$12,558	$28,033	$4,489,075
128	$15,431	$12,601	$28,033	$4,476,474
129	$15,388	$12,645	$28,033	$4,463,829
130	$15,344	$12,688	$28,033	$4,451,141
131	$15,301	$12,732	$28,033	$4,438,409
132	$15,257	$12,775	$28,033	$4,425,634

第11年供款共

$336,390

第11年利息

$185,940

第11年共還本金

$150,450

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$15,213	$12,819	$28,033	$4,412,814
134	$15,169	$12,863	$28,033	$4,399,951
135	$15,125	$12,908	$28,033	$4,387,043
136	$15,080	$12,952	$28,033	$4,374,091
137	$15,036	$12,997	$28,033	$4,361,095
138	$14,991	$13,041	$28,033	$4,348,053
139	$14,946	$13,086	$28,033	$4,334,967
140	$14,901	$13,131	$28,033	$4,321,836
141	$14,856	$13,176	$28,033	$4,308,660
142	$14,811	$13,221	$28,033	$4,295,439
143	$14,766	$13,267	$28,033	$4,282,172
144	$14,720	$13,313	$28,033	$4,268,859

第12年供款共

$336,390

第12年利息

$179,615

第12年共還本金

$156,775

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$14,674	$13,358	$28,033	$4,255,501
146	$14,628	$13,404	$28,033	$4,242,097
147	$14,582	$13,450	$28,033	$4,228,646
148	$14,536	$13,497	$28,033	$4,215,150
149	$14,490	$13,543	$28,033	$4,201,607
150	$14,443	$13,589	$28,033	$4,188,017
151	$14,396	$13,636	$28,033	$4,174,381
152	$14,349	$13,683	$28,033	$4,160,698
153	$14,302	$13,730	$28,033	$4,146,968
154	$14,255	$13,777	$28,033	$4,133,191
155	$14,208	$13,825	$28,033	$4,119,366
156	$14,160	$13,872	$28,033	$4,105,494

第13年供款共

$336,390

第13年利息

$173,025

第13年共還本金

$163,365

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$14,113	$13,920	$28,033	$4,091,574
158	$14,065	$13,968	$28,033	$4,077,606
159	$14,017	$14,016	$28,033	$4,063,591
160	$13,969	$14,064	$28,033	$4,049,527
161	$13,920	$14,112	$28,033	$4,035,414
162	$13,872	$14,161	$28,033	$4,021,254
163	$13,823	$14,209	$28,033	$4,007,044
164	$13,774	$14,258	$28,033	$3,992,786
165	$13,725	$14,307	$28,033	$3,978,479
166	$13,676	$14,356	$28,033	$3,964,122
167	$13,627	$14,406	$28,033	$3,949,716
168	$13,577	$14,455	$28,033	$3,935,261

第14年供款共

$336,390

第14年利息

$166,157

第14年共還本金

$170,233

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$13,527	$14,505	$28,033	$3,920,756
170	$13,478	$14,555	$28,033	$3,906,201
171	$13,428	$14,605	$28,033	$3,891,596
172	$13,377	$14,655	$28,033	$3,876,941
173	$13,327	$14,706	$28,033	$3,862,235
174	$13,276	$14,756	$28,033	$3,847,479
175	$13,226	$14,807	$28,033	$3,832,673
176	$13,175	$14,858	$28,033	$3,817,815
177	$13,124	$14,909	$28,033	$3,802,906
178	$13,072	$14,960	$28,033	$3,787,946
179	$13,021	$15,011	$28,033	$3,772,935
180	$12,969	$15,063	$28,033	$3,757,872

第15年供款共

$336,390

第15年利息

$159,001

第15年共還本金

$177,389

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$12,918	$15,115	$28,033	$3,742,757
182	$12,866	$15,167	$28,033	$3,727,590
183	$12,814	$15,219	$28,033	$3,712,371
184	$12,761	$15,271	$28,033	$3,697,100
185	$12,709	$15,324	$28,033	$3,681,776
186	$12,656	$15,376	$28,033	$3,666,400
187	$12,603	$15,429	$28,033	$3,650,971
188	$12,550	$15,482	$28,033	$3,635,488
189	$12,497	$15,536	$28,033	$3,619,953
190	$12,444	$15,589	$28,033	$3,604,364
191	$12,390	$15,643	$28,033	$3,588,721
192	$12,336	$15,696	$28,033	$3,573,025

第16年供款共

$336,390

第16年利息

$151,543

第16年共還本金

$184,847

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$12,282	$15,750	$28,033	$3,557,275
194	$12,228	$15,804	$28,033	$3,541,470
195	$12,174	$15,859	$28,033	$3,525,612
196	$12,119	$15,913	$28,033	$3,509,698
197	$12,065	$15,968	$28,033	$3,493,731
198	$12,010	$16,023	$28,033	$3,477,708
199	$11,955	$16,078	$28,033	$3,461,630
200	$11,899	$16,133	$28,033	$3,445,497
201	$11,844	$16,189	$28,033	$3,429,308
202	$11,788	$16,244	$28,033	$3,413,064
203	$11,732	$16,300	$28,033	$3,396,764
204	$11,676	$16,356	$28,033	$3,380,408

第17年供款共

$336,390

第17年利息

$143,773

第17年共還本金

$192,617

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$11,620	$16,412	$28,033	$3,363,995
206	$11,564	$16,469	$28,033	$3,347,527
207	$11,507	$16,525	$28,033	$3,331,001
208	$11,450	$16,582	$28,033	$3,314,419
209	$11,393	$16,639	$28,033	$3,297,780
210	$11,336	$16,696	$28,033	$3,281,083
211	$11,279	$16,754	$28,033	$3,264,330
212	$11,221	$16,811	$28,033	$3,247,518
213	$11,163	$16,869	$28,033	$3,230,649
214	$11,105	$16,927	$28,033	$3,213,722
215	$11,047	$16,985	$28,033	$3,196,737
216	$10,989	$17,044	$28,033	$3,179,693

第18年供款共

$336,390

第18年利息

$135,675

第18年共還本金

$200,715

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$10,930	$17,102	$28,033	$3,162,591
218	$10,871	$17,161	$28,033	$3,145,429
219	$10,812	$17,220	$28,033	$3,128,209
220	$10,753	$17,279	$28,033	$3,110,930
221	$10,694	$17,339	$28,033	$3,093,591
222	$10,634	$17,398	$28,033	$3,076,193
223	$10,574	$17,458	$28,033	$3,058,735
224	$10,514	$17,518	$28,033	$3,041,217
225	$10,454	$17,578	$28,033	$3,023,639
226	$10,394	$17,639	$28,033	$3,006,000
227	$10,333	$17,699	$28,033	$2,988,300
228	$10,272	$17,760	$28,033	$2,970,540

第19年供款共

$336,390

第19年利息

$127,237

第19年共還本金

$209,153

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$10,211	$17,821	$28,033	$2,952,719
230	$10,150	$17,883	$28,033	$2,934,836
231	$10,089	$17,944	$28,033	$2,916,892
232	$10,027	$18,006	$28,033	$2,898,887
233	$9,965	$18,068	$28,033	$2,880,819
234	$9,903	$18,130	$28,033	$2,862,689
235	$9,840	$18,192	$28,033	$2,844,497
236	$9,778	$18,255	$28,033	$2,826,243
237	$9,715	$18,317	$28,033	$2,807,926
238	$9,652	$18,380	$28,033	$2,789,545
239	$9,589	$18,443	$28,033	$2,771,102
240	$9,526	$18,507	$28,033	$2,752,595

第20年供款共

$336,390

第20年利息

$118,445

第20年共還本金

$217,945

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$9,462	$18,570	$28,033	$2,734,025
242	$9,398	$18,634	$28,033	$2,715,390
243	$9,334	$18,698	$28,033	$2,696,692
244	$9,270	$18,763	$28,033	$2,677,929
245	$9,205	$18,827	$28,033	$2,659,102
246	$9,141	$18,892	$28,033	$2,640,210
247	$9,076	$18,957	$28,033	$2,621,254
248	$9,011	$19,022	$28,033	$2,602,232
249	$8,945	$19,087	$28,033	$2,583,144
250	$8,880	$19,153	$28,033	$2,563,991
251	$8,814	$19,219	$28,033	$2,544,773
252	$8,748	$19,285	$28,033	$2,525,488

第21年供款共

$336,390

第21年利息

$109,283

第21年共還本金

$227,107

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$8,681	$19,351	$28,033	$2,506,137
254	$8,615	$19,418	$28,033	$2,486,719
255	$8,548	$19,484	$28,033	$2,467,235
256	$8,481	$19,551	$28,033	$2,447,683
257	$8,414	$19,619	$28,033	$2,428,065
258	$8,346	$19,686	$28,033	$2,408,379
259	$8,279	$19,754	$28,033	$2,388,625
260	$8,211	$19,822	$28,033	$2,368,803
261	$8,143	$19,890	$28,033	$2,348,914
262	$8,074	$19,958	$28,033	$2,328,955
263	$8,006	$20,027	$28,033	$2,308,929
264	$7,937	$20,096	$28,033	$2,288,833

第22年供款共

$336,390

第22年利息

$99,735

第22年共還本金

$236,655

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$7,868	$20,165	$28,033	$2,268,668
266	$7,799	$20,234	$28,033	$2,248,435
267	$7,729	$20,304	$28,033	$2,228,131
268	$7,659	$20,373	$28,033	$2,207,758
269	$7,589	$20,443	$28,033	$2,187,314
270	$7,519	$20,514	$28,033	$2,166,801
271	$7,448	$20,584	$28,033	$2,146,217
272	$7,378	$20,655	$28,033	$2,125,562
273	$7,307	$20,726	$28,033	$2,104,836
274	$7,235	$20,797	$28,033	$2,084,039
275	$7,164	$20,869	$28,033	$2,063,170
276	$7,092	$20,940	$28,033	$2,042,230

第23年供款共

$336,390

第23年利息

$89,787

第23年共還本金

$246,603

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$7,020	$21,012	$28,033	$2,021,217
278	$6,948	$21,085	$28,033	$2,000,133
279	$6,875	$21,157	$28,033	$1,978,976
280	$6,803	$21,230	$28,033	$1,957,746
281	$6,730	$21,303	$28,033	$1,936,443
282	$6,657	$21,376	$28,033	$1,915,067
283	$6,583	$21,449	$28,033	$1,893,618
284	$6,509	$21,523	$28,033	$1,872,095
285	$6,435	$21,597	$28,033	$1,850,497
286	$6,361	$21,671	$28,033	$1,828,826
287	$6,287	$21,746	$28,033	$1,807,080
288	$6,212	$21,821	$28,033	$1,785,259

第24年供款共

$336,390

第24年利息

$79,420

第24年共還本金

$256,970

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$6,137	$21,896	$28,033	$1,763,364
290	$6,062	$21,971	$28,033	$1,741,393
291	$5,986	$22,046	$28,033	$1,719,346
292	$5,910	$22,122	$28,033	$1,697,224
293	$5,834	$22,198	$28,033	$1,675,026
294	$5,758	$22,275	$28,033	$1,652,751
295	$5,681	$22,351	$28,033	$1,630,400
296	$5,605	$22,428	$28,033	$1,607,972
297	$5,527	$22,505	$28,033	$1,585,467
298	$5,450	$22,582	$28,033	$1,562,884
299	$5,372	$22,660	$28,033	$1,540,224
300	$5,295	$22,738	$28,033	$1,517,486

第25年供款共

$336,390

第25年利息

$68,617

第25年共還本金

$267,773

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$5,216	$22,816	$28,033	$1,494,670
302	$5,138	$22,895	$28,033	$1,471,776
303	$5,059	$22,973	$28,033	$1,448,802
304	$4,980	$23,052	$28,033	$1,425,750
305	$4,901	$23,131	$28,033	$1,402,619
306	$4,822	$23,211	$28,033	$1,379,408
307	$4,742	$23,291	$28,033	$1,356,117
308	$4,662	$23,371	$28,033	$1,332,746
309	$4,581	$23,451	$28,033	$1,309,295
310	$4,501	$23,532	$28,033	$1,285,763
311	$4,420	$23,613	$28,033	$1,262,150
312	$4,339	$23,694	$28,033	$1,238,456

第26年供款共

$336,390

第26年利息

$57,360

第26年共還本金

$279,030

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$4,257	$23,775	$28,033	$1,214,681
314	$4,175	$23,857	$28,033	$1,190,824
315	$4,093	$23,939	$28,033	$1,166,885
316	$4,011	$24,021	$28,033	$1,142,864
317	$3,929	$24,104	$28,033	$1,118,760
318	$3,846	$24,187	$28,033	$1,094,573
319	$3,763	$24,270	$28,033	$1,070,303
320	$3,679	$24,353	$28,033	$1,045,950
321	$3,595	$24,437	$28,033	$1,021,513
322	$3,511	$24,521	$28,033	$996,992
323	$3,427	$24,605	$28,033	$972,386
324	$3,343	$24,690	$28,033	$947,696

第27年供款共

$336,390

第27年利息

$45,630

第27年共還本金

$290,760

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$3,258	$24,775	$28,033	$922,922
326	$3,173	$24,860	$28,033	$898,062
327	$3,087	$24,945	$28,033	$873,116
328	$3,001	$25,031	$28,033	$848,085
329	$2,915	$25,117	$28,033	$822,968
330	$2,829	$25,204	$28,033	$797,764
331	$2,742	$25,290	$28,033	$772,474
332	$2,655	$25,377	$28,033	$747,097
333	$2,568	$25,464	$28,033	$721,633
334	$2,481	$25,552	$28,033	$696,081
335	$2,393	$25,640	$28,033	$670,441
336	$2,305	$25,728	$28,033	$644,713

第28年供款共

$336,390

第28年利息

$33,407

第28年共還本金

$302,983

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$2,216	$25,816	$28,033	$618,897
338	$2,127	$25,905	$28,033	$592,992
339	$2,038	$25,994	$28,033	$566,998
340	$1,949	$26,083	$28,033	$540,914
341	$1,859	$26,173	$28,033	$514,741
342	$1,769	$26,263	$28,033	$488,478
343	$1,679	$26,353	$28,033	$462,125
344	$1,589	$26,444	$28,033	$435,681
345	$1,498	$26,535	$28,033	$409,146
346	$1,406	$26,626	$28,033	$382,520
347	$1,315	$26,718	$28,033	$355,802
348	$1,223	$26,809	$28,033	$328,993

第29年供款共

$336,390

第29年利息

$20,670

第29年共還本金

$315,720

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$1,131	$26,902	$28,033	$302,091
350	$1,038	$26,994	$28,033	$275,097
351	$946	$27,087	$28,033	$248,010
352	$853	$27,180	$28,033	$220,830
353	$759	$27,273	$28,033	$193,557
354	$665	$27,367	$28,033	$166,190
355	$571	$27,461	$28,033	$138,729
356	$477	$27,556	$28,033	$111,173
357	$382	$27,650	$28,033	$83,523
358	$287	$27,745	$28,033	$55,777
359	$192	$27,841	$28,033	$27,936
360	$96	$27,936	$28,033	$0

第30年供款共

$336,390

第30年利息

$7,397

第30年共還本金

$328,993

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$10,953,402

免责声明

笋盘推介

按揭保险费
info