楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$155,925

借款月供 $756 , 共加借HK$155,925

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$12,134,186

每月供款
$30,984

首期

$693,000

总贷款额

$6,392,925

總利息

$4,761,061

印花税

$207,900

其他

$79,300

置业成本总预算

HK$980,200

$61,967

置业成本总预算

HK$980,200

首期

$693,000
印花税

$207,900
- AVD
  
  $207,900
律师费

$ 10,000
代理佣金

$69,300
按揭保险费

$155,925

$61,967

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

西贡逸珑海滙南向单边

thumb_up

南向单边,两房,明厕,梗厨

实

542 呎

@13,838

local_fire_department 至HIT local_offer 低水笋价 vpn_key 有匙即睇 pets 爱竉必选

售$750 万

实

542 呎

@13,838

售$750 万

local_fire_department 至HIT local_offer 低水笋价 vpn_key 有匙即睇 pets 爱竉必选

马鞍山晓峰湾畔

thumb_up

晓峰湾畔开扬园景靓装修两房

实

482 呎

@13,485

建

609 呎

@10,673

real_estate_agent 罕有放盘

售$650 万

实

482 呎

@13,485

建

609 呎

@10,673

售$650 万

real_estate_agent 罕有放盘

马鞍山迎海第03期星湾御第25座

thumb_up

特色单位 1房高层【有山有海】

实

521 呎

@14,933

directions_run 即走 real_estate_agent 罕有放盘

售$778 万

实

521 呎

@14,933

售$778 万

directions_run 即走 real_estate_agent 罕有放盘

西贡泰湖阁

thumb_up

泰湖阁阁2楼连连天台屋

建

700 呎

@9,714

real_estate_agent 罕有放盘 local_offer 低水笋价

售$680 万

建

700 呎

@9,714

售$680 万

real_estate_agent 罕有放盘 local_offer 低水笋价

白石角海日湾 II

thumb_up

海日湾2 全新屋放租又放卖即买即住即收租

实

403 呎

@16,873

local_fire_department 至HIT

售$680 万

实

403 呎

@16,873

售$680 万

local_fire_department 至HIT

VR实景

粉岭牵晴间第10座

thumb_up

极高层三房,有锁匙即睇

实

556 呎

@12,950

建

760 呎

@9,474

hotel_class 楼王 local_offer 低水笋价 vpn_key 有匙即睇

售$720 万

实

556 呎

@12,950

建

760 呎

@9,474

售$720 万

hotel_class 楼王 local_offer 低水笋价 vpn_key 有匙即睇

粉岭粉岭中心第02期 J座

thumb_up

可租可售*开扬远景*最大三房

实

533 呎

@12,195

建

690 呎

@9,420

real_estate_agent 罕有放盘

售$650 万

实

533 呎

@12,195

建

690 呎

@9,420

售$650 万

real_estate_agent 罕有放盘

马鞍山新港城

thumb_up

商场上盖打风落雨都吾怕换楼首选

实

519 呎

@14,451

建

698 呎

@10,745

local_fire_department 至HIT verified 首置必买

售$750 万

实

519 呎

@14,451

建

698 呎

@10,745

售$750 万

local_fire_department 至HIT verified 首置必买

马鞍山嘉华星涛湾第02座

thumb_up

嘉华星涛湾 2房东南开扬

实

493 呎

@15,213

建

678 呎

@11,062

local_fire_department 至HIT

售$750 万

实

493 呎

@15,213

建

678 呎

@11,062

售$750 万

local_fire_department 至HIT

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

马鞍山迎海第01期第01座

thumb_up

最近商场市场最平2房半

实

497 呎

@13,883

建

639 呎

@10,798

local_fire_department 至HIT

售$690 万

实

497 呎

@13,883

建

639 呎

@10,798

售$690 万

local_fire_department 至HIT

西贡逸珑海滙第01座

thumb_up

优质管理屋苑

实

425 呎

@16,941

local_fire_department 至HIT

售$720 万

实

425 呎

@16,941

售$720 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$38,261	$29,401	$24,093	$20,562
1.500	$39,684	$30,849	$25,568	$22,063
2.000	$41,139	$32,341	$27,097	$23,629
2.500	$42,627	$33,876	$28,680	$25,260
3.000	$44,148	$35,455	$30,316	$26,953
3.500	$45,702	$37,076	$32,004	$28,707
4.000	$47,288	$38,740	$33,744	$30,521
4.125	$47,689	$39,162	$34,187	$30,983
4.500	$48,905	$40,445	$35,534	$32,392
5.000	$50,555	$42,190	$37,372	$34,319
5.500	$52,236	$43,976	$39,258	$36,298
6.000	$53,947	$45,801	$41,190	$38,329

每月供款$30,984

年期

30年

贷款金额

$6,392,925

總利息

$4,761,061

总贷款连利息

$11,153,986

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$21,976	$9,008	$30,983	$6,383,917
2	$21,945	$9,039	$30,983	$6,374,879
3	$21,914	$9,070	$30,983	$6,365,809
4	$21,882	$9,101	$30,983	$6,356,708
5	$21,851	$9,132	$30,983	$6,347,576
6	$21,820	$9,164	$30,983	$6,338,413
7	$21,788	$9,195	$30,983	$6,329,218
8	$21,757	$9,227	$30,983	$6,319,991
9	$21,725	$9,258	$30,983	$6,310,733
10	$21,693	$9,290	$30,983	$6,301,443
11	$21,661	$9,322	$30,983	$6,292,121
12	$21,629	$9,354	$30,983	$6,282,766

第1年供款共

$371,800

第1年利息

$261,641

第1年共還本金

$110,159

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$21,597	$9,386	$30,983	$6,273,380
14	$21,565	$9,419	$30,983	$6,263,962
15	$21,532	$9,451	$30,983	$6,254,511
16	$21,500	$9,483	$30,983	$6,245,027
17	$21,467	$9,516	$30,983	$6,235,511
18	$21,435	$9,549	$30,983	$6,225,963
19	$21,402	$9,582	$30,983	$6,216,381
20	$21,369	$9,614	$30,983	$6,206,766
21	$21,336	$9,648	$30,983	$6,197,119
22	$21,303	$9,681	$30,983	$6,187,438
23	$21,269	$9,714	$30,983	$6,177,724
24	$21,236	$9,747	$30,983	$6,167,977

第2年供款共

$371,800

第2年利息

$257,010

第2年共還本金

$114,790

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$21,202	$9,781	$30,983	$6,158,196
26	$21,169	$9,814	$30,983	$6,148,382
27	$21,135	$9,848	$30,983	$6,138,533
28	$21,101	$9,882	$30,983	$6,128,651
29	$21,067	$9,916	$30,983	$6,118,735
30	$21,033	$9,950	$30,983	$6,108,785
31	$20,999	$9,984	$30,983	$6,098,801
32	$20,965	$10,019	$30,983	$6,088,782
33	$20,930	$10,053	$30,983	$6,078,729
34	$20,896	$10,088	$30,983	$6,068,641
35	$20,861	$10,122	$30,983	$6,058,519
36	$20,826	$10,157	$30,983	$6,048,362

第3年供款共

$371,800

第3年利息

$252,184

第3年共還本金

$119,615

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$20,791	$10,192	$30,983	$6,038,170
38	$20,756	$10,227	$30,983	$6,027,943
39	$20,721	$10,262	$30,983	$6,017,680
40	$20,686	$10,298	$30,983	$6,007,383
41	$20,650	$10,333	$30,983	$5,997,050
42	$20,615	$10,368	$30,983	$5,986,682
43	$20,579	$10,404	$30,983	$5,976,277
44	$20,543	$10,440	$30,983	$5,965,838
45	$20,508	$10,476	$30,983	$5,955,362
46	$20,472	$10,512	$30,983	$5,944,850
47	$20,435	$10,548	$30,983	$5,934,302
48	$20,399	$10,584	$30,983	$5,923,718

第4年供款共

$371,800

第4年利息

$247,156

第4年共還本金

$124,644

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$20,363	$10,621	$30,983	$5,913,098
50	$20,326	$10,657	$30,983	$5,902,441
51	$20,290	$10,694	$30,983	$5,891,747
52	$20,253	$10,730	$30,983	$5,881,017
53	$20,216	$10,767	$30,983	$5,870,249
54	$20,179	$10,804	$30,983	$5,859,445
55	$20,142	$10,841	$30,983	$5,848,603
56	$20,105	$10,879	$30,983	$5,837,725
57	$20,067	$10,916	$30,983	$5,826,809
58	$20,030	$10,954	$30,983	$5,815,855
59	$19,992	$10,991	$30,983	$5,804,864
60	$19,954	$11,029	$30,983	$5,793,835

第5年供款共

$371,800

第5年利息

$241,916

第5年共還本金

$129,884

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$19,916	$11,067	$30,983	$5,782,768
62	$19,878	$11,105	$30,983	$5,771,663
63	$19,840	$11,143	$30,983	$5,760,519
64	$19,802	$11,182	$30,983	$5,749,338
65	$19,763	$11,220	$30,983	$5,738,118
66	$19,725	$11,259	$30,983	$5,726,859
67	$19,686	$11,297	$30,983	$5,715,562
68	$19,647	$11,336	$30,983	$5,704,226
69	$19,608	$11,375	$30,983	$5,692,851
70	$19,569	$11,414	$30,983	$5,681,437
71	$19,530	$11,453	$30,983	$5,669,984
72	$19,491	$11,493	$30,983	$5,658,491

第6年供款共

$371,800

第6年利息

$236,456

第6年共還本金

$135,344

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$19,451	$11,532	$30,983	$5,646,959
74	$19,411	$11,572	$30,983	$5,635,387
75	$19,372	$11,612	$30,983	$5,623,775
76	$19,332	$11,652	$30,983	$5,612,124
77	$19,292	$11,692	$30,983	$5,600,432
78	$19,251	$11,732	$30,983	$5,588,700
79	$19,211	$11,772	$30,983	$5,576,928
80	$19,171	$11,813	$30,983	$5,565,115
81	$19,130	$11,853	$30,983	$5,553,262
82	$19,089	$11,894	$30,983	$5,541,368
83	$19,048	$11,935	$30,983	$5,529,433
84	$19,007	$11,976	$30,983	$5,517,458

第7年供款共

$371,800

第7年利息

$230,766

第7年共還本金

$141,033

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$18,966	$12,017	$30,983	$5,505,441
86	$18,925	$12,058	$30,983	$5,493,382
87	$18,884	$12,100	$30,983	$5,481,282
88	$18,842	$12,141	$30,983	$5,469,141
89	$18,800	$12,183	$30,983	$5,456,958
90	$18,758	$12,225	$30,983	$5,444,733
91	$18,716	$12,267	$30,983	$5,432,466
92	$18,674	$12,309	$30,983	$5,420,157
93	$18,632	$12,352	$30,983	$5,407,805
94	$18,589	$12,394	$30,983	$5,395,411
95	$18,547	$12,437	$30,983	$5,382,975
96	$18,504	$12,479	$30,983	$5,370,495

第8年供款共

$371,800

第8年利息

$224,837

第8年共還本金

$146,962

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$18,461	$12,522	$30,983	$5,357,973
98	$18,418	$12,565	$30,983	$5,345,408
99	$18,375	$12,608	$30,983	$5,332,799
100	$18,331	$12,652	$30,983	$5,320,148
101	$18,288	$12,695	$30,983	$5,307,452
102	$18,244	$12,739	$30,983	$5,294,713
103	$18,201	$12,783	$30,983	$5,281,931
104	$18,157	$12,827	$30,983	$5,269,104
105	$18,113	$12,871	$30,983	$5,256,233
106	$18,068	$12,915	$30,983	$5,243,318
107	$18,024	$12,959	$30,983	$5,230,359
108	$17,979	$13,004	$30,983	$5,217,355

第9年供款共

$371,800

第9年利息

$218,659

第9年共還本金

$153,140

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$17,935	$13,049	$30,983	$5,204,306
110	$17,890	$13,093	$30,983	$5,191,213
111	$17,845	$13,138	$30,983	$5,178,074
112	$17,800	$13,184	$30,983	$5,164,891
113	$17,754	$13,229	$30,983	$5,151,662
114	$17,709	$13,274	$30,983	$5,138,387
115	$17,663	$13,320	$30,983	$5,125,067
116	$17,617	$13,366	$30,983	$5,111,701
117	$17,571	$13,412	$30,983	$5,098,289
118	$17,525	$13,458	$30,983	$5,084,832
119	$17,479	$13,504	$30,983	$5,071,327
120	$17,433	$13,551	$30,983	$5,057,777

第10年供款共

$371,800

第10年利息

$212,221

第10年共還本金

$159,578

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$17,386	$13,597	$30,983	$5,044,180
122	$17,339	$13,644	$30,983	$5,030,536
123	$17,292	$13,691	$30,983	$5,016,845
124	$17,245	$13,738	$30,983	$5,003,107
125	$17,198	$13,785	$30,983	$4,989,322
126	$17,151	$13,833	$30,983	$4,975,489
127	$17,103	$13,880	$30,983	$4,961,609
128	$17,056	$13,928	$30,983	$4,947,682
129	$17,008	$13,976	$30,983	$4,933,706
130	$16,960	$14,024	$30,983	$4,919,682
131	$16,911	$14,072	$30,983	$4,905,610
132	$16,863	$14,120	$30,983	$4,891,490

第11年供款共

$371,800

第11年利息

$205,513

第11年共還本金

$166,287

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$16,814	$14,169	$30,983	$4,877,321
134	$16,766	$14,218	$30,983	$4,863,104
135	$16,717	$14,266	$30,983	$4,848,837
136	$16,668	$14,315	$30,983	$4,834,522
137	$16,619	$14,365	$30,983	$4,820,157
138	$16,569	$14,414	$30,983	$4,805,743
139	$16,520	$14,464	$30,983	$4,791,280
140	$16,470	$14,513	$30,983	$4,776,767
141	$16,420	$14,563	$30,983	$4,762,203
142	$16,370	$14,613	$30,983	$4,747,590
143	$16,320	$14,663	$30,983	$4,732,927
144	$16,269	$14,714	$30,983	$4,718,213

第12年供款共

$371,800

第12年利息

$198,522

第12年共還本金

$173,277

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$16,219	$14,764	$30,983	$4,703,448
146	$16,168	$14,815	$30,983	$4,688,633
147	$16,117	$14,866	$30,983	$4,673,767
148	$16,066	$14,917	$30,983	$4,658,850
149	$16,015	$14,968	$30,983	$4,643,881
150	$15,963	$15,020	$30,983	$4,628,861
151	$15,912	$15,072	$30,983	$4,613,790
152	$15,860	$15,123	$30,983	$4,598,666
153	$15,808	$15,175	$30,983	$4,583,491
154	$15,756	$15,228	$30,983	$4,568,264
155	$15,703	$15,280	$30,983	$4,552,984
156	$15,651	$15,332	$30,983	$4,537,651

第13年供款共

$371,800

第13年利息

$191,238

第13年共還本金

$180,562

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$15,598	$15,385	$30,983	$4,522,266
158	$15,545	$15,438	$30,983	$4,506,828
159	$15,492	$15,491	$30,983	$4,491,337
160	$15,439	$15,544	$30,983	$4,475,793
161	$15,386	$15,598	$30,983	$4,460,195
162	$15,332	$15,651	$30,983	$4,444,544
163	$15,278	$15,705	$30,983	$4,428,838
164	$15,224	$15,759	$30,983	$4,413,079
165	$15,170	$15,813	$30,983	$4,397,266
166	$15,116	$15,868	$30,983	$4,381,398
167	$15,061	$15,922	$30,983	$4,365,476
168	$15,006	$15,977	$30,983	$4,349,499

第14年供款共

$371,800

第14年利息

$183,647

第14年共還本金

$188,152

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$14,951	$16,032	$30,983	$4,333,467
170	$14,896	$16,087	$30,983	$4,317,380
171	$14,841	$16,142	$30,983	$4,301,238
172	$14,786	$16,198	$30,983	$4,285,040
173	$14,730	$16,253	$30,983	$4,268,787
174	$14,674	$16,309	$30,983	$4,252,477
175	$14,618	$16,365	$30,983	$4,236,112
176	$14,562	$16,422	$30,983	$4,219,690
177	$14,505	$16,478	$30,983	$4,203,212
178	$14,449	$16,535	$30,983	$4,186,677
179	$14,392	$16,592	$30,983	$4,170,086
180	$14,335	$16,649	$30,983	$4,153,437

第15年供款共

$371,800

第15年利息

$175,738

第15年共還本金

$196,062

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$14,277	$16,706	$30,983	$4,136,731
182	$14,220	$16,763	$30,983	$4,119,968
183	$14,162	$16,821	$30,983	$4,103,147
184	$14,105	$16,879	$30,983	$4,086,268
185	$14,047	$16,937	$30,983	$4,069,332
186	$13,988	$16,995	$30,983	$4,052,337
187	$13,930	$17,053	$30,983	$4,035,283
188	$13,871	$17,112	$30,983	$4,018,171
189	$13,812	$17,171	$30,983	$4,001,000
190	$13,753	$17,230	$30,983	$3,983,770
191	$13,694	$17,289	$30,983	$3,966,481
192	$13,635	$17,349	$30,983	$3,949,133

第16年供款共

$371,800

第16年利息

$167,495

第16年共還本金

$204,304

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$13,575	$17,408	$30,983	$3,931,725
194	$13,515	$17,468	$30,983	$3,914,257
195	$13,455	$17,528	$30,983	$3,896,729
196	$13,395	$17,588	$30,983	$3,879,140
197	$13,335	$17,649	$30,983	$3,861,492
198	$13,274	$17,709	$30,983	$3,843,782
199	$13,213	$17,770	$30,983	$3,826,012
200	$13,152	$17,831	$30,983	$3,808,181
201	$13,091	$17,893	$30,983	$3,790,288
202	$13,029	$17,954	$30,983	$3,772,334
203	$12,967	$18,016	$30,983	$3,754,318
204	$12,905	$18,078	$30,983	$3,736,240

第17年供款共

$371,800

第17年利息

$158,907

第17年共還本金

$212,893

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$12,843	$18,140	$30,983	$3,718,100
206	$12,781	$18,202	$30,983	$3,699,898
207	$12,718	$18,265	$30,983	$3,681,633
208	$12,656	$18,328	$30,983	$3,663,305
209	$12,593	$18,391	$30,983	$3,644,914
210	$12,529	$18,454	$30,983	$3,626,461
211	$12,466	$18,517	$30,983	$3,607,943
212	$12,402	$18,581	$30,983	$3,589,362
213	$12,338	$18,645	$30,983	$3,570,717
214	$12,274	$18,709	$30,983	$3,552,008
215	$12,210	$18,773	$30,983	$3,533,235
216	$12,145	$18,838	$30,983	$3,514,397

第18年供款共

$371,800

第18年利息

$149,957

第18年共還本金

$221,843

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$12,081	$18,903	$30,983	$3,495,495
218	$12,016	$18,968	$30,983	$3,476,527
219	$11,951	$19,033	$30,983	$3,457,495
220	$11,885	$19,098	$30,983	$3,438,396
221	$11,819	$19,164	$30,983	$3,419,233
222	$11,754	$19,230	$30,983	$3,400,003
223	$11,688	$19,296	$30,983	$3,380,707
224	$11,621	$19,362	$30,983	$3,361,345
225	$11,555	$19,429	$30,983	$3,341,916
226	$11,488	$19,495	$30,983	$3,322,421
227	$11,421	$19,562	$30,983	$3,302,858
228	$11,354	$19,630	$30,983	$3,283,229

第19年供款共

$371,800

第19年利息

$140,631

第19年共還本金

$231,169

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$11,286	$19,697	$30,983	$3,263,532
230	$11,218	$19,765	$30,983	$3,243,767
231	$11,150	$19,833	$30,983	$3,223,934
232	$11,082	$19,901	$30,983	$3,204,033
233	$11,014	$19,969	$30,983	$3,184,063
234	$10,945	$20,038	$30,983	$3,164,025
235	$10,876	$20,107	$30,983	$3,143,918
236	$10,807	$20,176	$30,983	$3,123,742
237	$10,738	$20,245	$30,983	$3,103,497
238	$10,668	$20,315	$30,983	$3,083,182
239	$10,598	$20,385	$30,983	$3,062,797
240	$10,528	$20,455	$30,983	$3,042,342

第20年供款共

$371,800

第20年利息

$130,913

第20年共還本金

$240,887

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$10,458	$20,525	$30,983	$3,021,817
242	$10,387	$20,596	$30,983	$3,001,221
243	$10,317	$20,667	$30,983	$2,980,554
244	$10,246	$20,738	$30,983	$2,959,817
245	$10,174	$20,809	$30,983	$2,939,008
246	$10,103	$20,880	$30,983	$2,918,127
247	$10,031	$20,952	$30,983	$2,897,175
248	$9,959	$21,024	$30,983	$2,876,151
249	$9,887	$21,097	$30,983	$2,855,054
250	$9,814	$21,169	$30,983	$2,833,885
251	$9,741	$21,242	$30,983	$2,812,643
252	$9,668	$21,315	$30,983	$2,791,329

第21年供款共

$371,800

第21年利息

$120,786

第21年共還本金

$251,013

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$9,595	$21,388	$30,983	$2,769,940
254	$9,522	$21,462	$30,983	$2,748,479
255	$9,448	$21,535	$30,983	$2,726,943
256	$9,374	$21,609	$30,983	$2,705,334
257	$9,300	$21,684	$30,983	$2,683,650
258	$9,225	$21,758	$30,983	$2,661,892
259	$9,150	$21,833	$30,983	$2,640,059
260	$9,075	$21,908	$30,983	$2,618,151
261	$9,000	$21,983	$30,983	$2,596,168
262	$8,924	$22,059	$30,983	$2,574,109
263	$8,848	$22,135	$30,983	$2,551,974
264	$8,772	$22,211	$30,983	$2,529,763

第22年供款共

$371,800

第22年利息

$110,234

第22年共還本金

$261,566

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$8,696	$22,287	$30,983	$2,507,476
266	$8,619	$22,364	$30,983	$2,485,112
267	$8,543	$22,441	$30,983	$2,462,671
268	$8,465	$22,518	$30,983	$2,440,153
269	$8,388	$22,595	$30,983	$2,417,558
270	$8,310	$22,673	$30,983	$2,394,885
271	$8,232	$22,751	$30,983	$2,372,134
272	$8,154	$22,829	$30,983	$2,349,305
273	$8,076	$22,908	$30,983	$2,326,398
274	$7,997	$22,986	$30,983	$2,303,411
275	$7,918	$23,065	$30,983	$2,280,346
276	$7,839	$23,145	$30,983	$2,257,201

第23年供款共

$371,800

第23年利息

$99,238

第23年共還本金

$272,562

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$7,759	$23,224	$30,983	$2,233,977
278	$7,679	$23,304	$30,983	$2,210,673
279	$7,599	$23,384	$30,983	$2,187,289
280	$7,519	$23,464	$30,983	$2,163,825
281	$7,438	$23,545	$30,983	$2,140,279
282	$7,357	$23,626	$30,983	$2,116,653
283	$7,276	$23,707	$30,983	$2,092,946
284	$7,195	$23,789	$30,983	$2,069,157
285	$7,113	$23,871	$30,983	$2,045,287
286	$7,031	$23,953	$30,983	$2,021,334
287	$6,948	$24,035	$30,983	$1,997,299
288	$6,866	$24,118	$30,983	$1,973,181

第24年供款共

$371,800

第24年利息

$87,780

第24年共還本金

$284,020

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$6,783	$24,200	$30,983	$1,948,981
290	$6,700	$24,284	$30,983	$1,924,697
291	$6,616	$24,367	$30,983	$1,900,330
292	$6,532	$24,451	$30,983	$1,875,879
293	$6,448	$24,535	$30,983	$1,851,344
294	$6,364	$24,619	$30,983	$1,826,725
295	$6,279	$24,704	$30,983	$1,802,021
296	$6,194	$24,789	$30,983	$1,777,232
297	$6,109	$24,874	$30,983	$1,752,358
298	$6,024	$24,960	$30,983	$1,727,399
299	$5,938	$25,045	$30,983	$1,702,353
300	$5,852	$25,131	$30,983	$1,677,222

第25年供款共

$371,800

第25年利息

$75,840

第25年共還本金

$295,960

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$5,765	$25,218	$30,983	$1,652,004
302	$5,679	$25,305	$30,983	$1,626,699
303	$5,592	$25,392	$30,983	$1,601,308
304	$5,504	$25,479	$30,983	$1,575,829
305	$5,417	$25,566	$30,983	$1,550,263
306	$5,329	$25,654	$30,983	$1,524,608
307	$5,241	$25,742	$30,983	$1,498,866
308	$5,152	$25,831	$30,983	$1,473,035
309	$5,064	$25,920	$30,983	$1,447,115
310	$4,974	$26,009	$30,983	$1,421,107
311	$4,885	$26,098	$30,983	$1,395,008
312	$4,795	$26,188	$30,983	$1,368,820

第26年供款共

$371,800

第26年利息

$63,398

第26年共還本金

$308,401

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$4,705	$26,278	$30,983	$1,342,542
314	$4,615	$26,368	$30,983	$1,316,174
315	$4,524	$26,459	$30,983	$1,289,715
316	$4,433	$26,550	$30,983	$1,263,165
317	$4,342	$26,641	$30,983	$1,236,524
318	$4,251	$26,733	$30,983	$1,209,791
319	$4,159	$26,825	$30,983	$1,182,967
320	$4,066	$26,917	$30,983	$1,156,050
321	$3,974	$27,009	$30,983	$1,129,040
322	$3,881	$27,102	$30,983	$1,101,938
323	$3,788	$27,195	$30,983	$1,074,743
324	$3,694	$27,289	$30,983	$1,047,454

第27年供款共

$371,800

第27年利息

$50,433

第27年共還本金

$321,366

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$3,601	$27,383	$30,983	$1,020,071
326	$3,506	$27,477	$30,983	$992,595
327	$3,412	$27,571	$30,983	$965,023
328	$3,317	$27,666	$30,983	$937,357
329	$3,222	$27,761	$30,983	$909,596
330	$3,127	$27,857	$30,983	$881,740
331	$3,031	$27,952	$30,983	$853,787
332	$2,935	$28,048	$30,983	$825,739
333	$2,838	$28,145	$30,983	$797,594
334	$2,742	$28,242	$30,983	$769,352
335	$2,645	$28,339	$30,983	$741,014
336	$2,547	$28,436	$30,983	$712,578

第28年供款共

$371,800

第28年利息

$36,923

第28年共還本金

$334,876

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$2,449	$28,534	$30,983	$684,044
338	$2,351	$28,632	$30,983	$655,412
339	$2,253	$28,730	$30,983	$626,682
340	$2,154	$28,829	$30,983	$597,853
341	$2,055	$28,928	$30,983	$568,924
342	$1,956	$29,028	$30,983	$539,897
343	$1,856	$29,127	$30,983	$510,769
344	$1,756	$29,228	$30,983	$481,542
345	$1,655	$29,328	$30,983	$452,214
346	$1,554	$29,429	$30,983	$422,785
347	$1,453	$29,530	$30,983	$393,255
348	$1,352	$29,631	$30,983	$363,624

第29年供款共

$371,800

第29年利息

$22,845

第29年共還本金

$348,954

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$1,250	$29,733	$30,983	$333,890
350	$1,148	$29,836	$30,983	$304,055
351	$1,045	$29,938	$30,983	$274,117
352	$942	$30,041	$30,983	$244,076
353	$839	$30,144	$30,983	$213,931
354	$735	$30,248	$30,983	$183,684
355	$631	$30,352	$30,983	$153,332
356	$527	$30,456	$30,983	$122,875
357	$422	$30,561	$30,983	$92,314
358	$317	$30,666	$30,983	$61,649
359	$212	$30,771	$30,983	$30,877
360	$106	$30,877	$30,983	$0

第30年供款共

$371,800

第30年利息

$8,176

第30年共還本金

$363,624

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$12,134,186

免责声明

笋盘推介

按揭保险费
info