楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$160,875

借款月供 $780 , 共加借HK$160,875

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$12,519,081

每月供款
$31,967

首期

$715,000

总贷款额

$6,595,875

總利息

$4,912,206

印花税

$214,500

其他

$81,500

置业成本总预算

HK$1,011,000

$63,934

置业成本总预算

HK$1,011,000

首期

$715,000
印花税

$214,500
- AVD
  
  $214,500
律师费

$ 10,000
代理佣金

$71,500
按揭保险费

$160,875

$63,934

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

白石角海日湾 COURT C 第01座

thumb_up

纯住宅区低密度住宅投资自住都得科学园旁大量好租客

实

515 呎

@14,175

local_fire_department 至HIT local_offer 低水笋价 flight_takeoff 移民急让 price_change 蚀让盘

售$730 万

实

515 呎

@14,175

售$730 万

local_fire_department 至HIT local_offer 低水笋价 flight_takeoff 移民急让 price_change 蚀让盘

马鞍山迎海第02期星湾第19座

thumb_up

迎海靓盘

实

496 呎

@14,516

local_fire_department 至HIT

售$720 万

实

496 呎

@14,516

售$720 万

local_fire_department 至HIT

沙田碧涛花园

thumb_up

河景悠闲3房套厅大房大即CALL睇楼~~

实

812 呎

@9,951

建

1,146 呎

@7,051

local_fire_department 至HIT

售$808 万

实

812 呎

@9,951

建

1,146 呎

@7,051

售$808 万

local_fire_department 至HIT

马鞍山荟朗第01座

thumb_up

荟朗2房，邻近大型商场，马铁站。

实

411 呎

@16,496

local_fire_department 至HIT

售$678 万

实

411 呎

@16,496

售$678 万

local_fire_department 至HIT

KOL实拍 VR实景

沙田欣廷轩第01座

thumb_up

新鸿基名牌两房　近铁路站方便

实

414 呎

@17,633

建

549 呎

@13,297

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

售$730 万

实

414 呎

@17,633

建

549 呎

@13,297

售$730 万

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

西贡市中心

thumb_up

市中心

实

691 呎

@9,407

vpn_key 有匙即睇 price_change 蚀让盘

售$650 万

实

691 呎

@9,407

售$650 万

vpn_key 有匙即睇 price_change 蚀让盘

马鞍山新港城

thumb_up

马鞍山鐡路上盖~靓装修~开扬景观~

实

551 呎

@13,249

建

742 呎

@9,838

local_fire_department 至HIT

售$730 万

实

551 呎

@13,249

建

742 呎

@9,838

售$730 万

local_fire_department 至HIT

大埔樟木头村

thumb_up

樟木头村

建

700 呎

@10,000

real_estate_agent 罕有放盘

售$700 万

建

700 呎

@10,000

售$700 万

real_estate_agent 罕有放盘

沙田沙田第一城

thumb_up

独家独家高层3房河景必选

实

451 呎

@15,078

建

562 呎

@12,100

local_fire_department 至HIT

售$680 万

实

451 呎

@15,078

建

562 呎

@12,100

售$680 万

local_fire_department 至HIT

沙田欣廷轩

thumb_up

＊＊三分钟直达屯马线沿线＊＊

实

405 呎

@17,778

建

529 呎

@13,611

local_fire_department 至HIT

售$720 万

实

405 呎

@17,778

建

529 呎

@13,611

售$720 万

local_fire_department 至HIT

马鞍山银湖天峰第03座

thumb_up

真盘盘！内园景，宁静舒适必睇两房

实

556 呎

@14,388

建

728 呎

@10,989

local_fire_department 至HIT

售$800 万

实

556 呎

@14,388

建

728 呎

@10,989

售$800 万

local_fire_department 至HIT

马鞍山新港城第05期海涛居

thumb_up

马鞍山2房大房大厅租盘海涛居超方便

实

414 呎

@18,841

建

543 呎

@14,365

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇

售$780 万

实

414 呎

@18,841

建

543 呎

@14,365

售$780 万

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇

利率	15年	20年	25年	30年
1.000	$39,476	$30,334	$24,858	$21,215
1.500	$40,943	$31,828	$26,379	$22,764
2.000	$42,445	$33,367	$27,957	$24,380
2.500	$43,981	$34,952	$29,590	$26,062
3.000	$45,550	$36,581	$31,278	$27,808
3.500	$47,153	$38,253	$33,021	$29,618
4.000	$48,789	$39,970	$34,815	$31,490
4.125	$49,203	$40,405	$35,272	$31,967
4.500	$50,458	$41,729	$36,662	$33,420
5.000	$52,160	$43,530	$38,559	$35,408
5.500	$53,894	$45,372	$40,504	$37,451
6.000	$55,660	$47,255	$42,497	$39,546

每月供款$31,967

年期

30年

贷款金额

$6,595,875

總利息

$4,912,206

总贷款连利息

$11,508,081

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$22,673	$9,294	$31,967	$6,586,581
2	$22,641	$9,326	$31,967	$6,577,256
3	$22,609	$9,358	$31,967	$6,567,898
4	$22,577	$9,390	$31,967	$6,558,509
5	$22,545	$9,422	$31,967	$6,549,087
6	$22,512	$9,454	$31,967	$6,539,632
7	$22,480	$9,487	$31,967	$6,530,145
8	$22,447	$9,520	$31,967	$6,520,626
9	$22,415	$9,552	$31,967	$6,511,074
10	$22,382	$9,585	$31,967	$6,501,488
11	$22,349	$9,618	$31,967	$6,491,870
12	$22,316	$9,651	$31,967	$6,482,219

第1年供款共

$383,603

第1年利息

$269,947

第1年共還本金

$113,656

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$22,283	$9,684	$31,967	$6,472,535
14	$22,249	$9,718	$31,967	$6,462,818
15	$22,216	$9,751	$31,967	$6,453,067
16	$22,182	$9,784	$31,967	$6,443,282
17	$22,149	$9,818	$31,967	$6,433,464
18	$22,115	$9,852	$31,967	$6,423,612
19	$22,081	$9,886	$31,967	$6,413,726
20	$22,047	$9,920	$31,967	$6,403,807
21	$22,013	$9,954	$31,967	$6,393,853
22	$21,979	$9,988	$31,967	$6,383,865
23	$21,945	$10,022	$31,967	$6,373,843
24	$21,910	$10,057	$31,967	$6,363,786

第2年供款共

$383,603

第2年利息

$265,169

第2年共還本金

$118,434

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$21,876	$10,091	$31,967	$6,353,694
26	$21,841	$10,126	$31,967	$6,343,568
27	$21,806	$10,161	$31,967	$6,333,407
28	$21,771	$10,196	$31,967	$6,323,212
29	$21,736	$10,231	$31,967	$6,312,981
30	$21,701	$10,266	$31,967	$6,302,715
31	$21,666	$10,301	$31,967	$6,292,413
32	$21,630	$10,337	$31,967	$6,282,077
33	$21,595	$10,372	$31,967	$6,271,704
34	$21,559	$10,408	$31,967	$6,261,297
35	$21,523	$10,444	$31,967	$6,250,853
36	$21,487	$10,480	$31,967	$6,240,373

第3年供款共

$383,603

第3年利息

$260,190

第3年共還本金

$123,412

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$21,451	$10,516	$31,967	$6,229,858
38	$21,415	$10,552	$31,967	$6,219,306
39	$21,379	$10,588	$31,967	$6,208,718
40	$21,342	$10,624	$31,967	$6,198,093
41	$21,306	$10,661	$31,967	$6,187,433
42	$21,269	$10,698	$31,967	$6,176,735
43	$21,233	$10,734	$31,967	$6,166,001
44	$21,196	$10,771	$31,967	$6,155,229
45	$21,159	$10,808	$31,967	$6,144,421
46	$21,121	$10,845	$31,967	$6,133,576
47	$21,084	$10,883	$31,967	$6,122,693
48	$21,047	$10,920	$31,967	$6,111,773

第4年供款共

$383,603

第4年利息

$255,002

第4年共還本金

$128,601

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$21,009	$10,958	$31,967	$6,100,815
50	$20,972	$10,995	$31,967	$6,089,820
51	$20,934	$11,033	$31,967	$6,078,787
52	$20,896	$11,071	$31,967	$6,067,715
53	$20,858	$11,109	$31,967	$6,056,606
54	$20,820	$11,147	$31,967	$6,045,459
55	$20,781	$11,186	$31,967	$6,034,273
56	$20,743	$11,224	$31,967	$6,023,049
57	$20,704	$11,263	$31,967	$6,011,787
58	$20,666	$11,301	$31,967	$6,000,485
59	$20,627	$11,340	$31,967	$5,989,145
60	$20,588	$11,379	$31,967	$5,977,766

第5年供款共

$383,603

第5年利息

$249,596

第5年共還本金

$134,007

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$20,549	$11,418	$31,967	$5,966,348
62	$20,509	$11,458	$31,967	$5,954,890
63	$20,470	$11,497	$31,967	$5,943,393
64	$20,430	$11,536	$31,967	$5,931,857
65	$20,391	$11,576	$31,967	$5,920,280
66	$20,351	$11,616	$31,967	$5,908,665
67	$20,311	$11,656	$31,967	$5,897,009
68	$20,271	$11,696	$31,967	$5,885,313
69	$20,231	$11,736	$31,967	$5,873,577
70	$20,190	$11,776	$31,967	$5,861,800
71	$20,150	$11,817	$31,967	$5,849,983
72	$20,109	$11,858	$31,967	$5,838,126

第6年供款共

$383,603

第6年利息

$243,962

第6年共還本金

$139,640

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$20,069	$11,898	$31,967	$5,826,227
74	$20,028	$11,939	$31,967	$5,814,288
75	$19,987	$11,980	$31,967	$5,802,308
76	$19,945	$12,021	$31,967	$5,790,286
77	$19,904	$12,063	$31,967	$5,778,224
78	$19,863	$12,104	$31,967	$5,766,119
79	$19,821	$12,146	$31,967	$5,753,973
80	$19,779	$12,188	$31,967	$5,741,786
81	$19,737	$12,230	$31,967	$5,729,556
82	$19,695	$12,272	$31,967	$5,717,285
83	$19,653	$12,314	$31,967	$5,704,971
84	$19,611	$12,356	$31,967	$5,692,615

第7年供款共

$383,603

第7年利息

$238,092

第7年共還本金

$145,511

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$19,568	$12,399	$31,967	$5,680,216
86	$19,526	$12,441	$31,967	$5,667,775
87	$19,483	$12,484	$31,967	$5,655,291
88	$19,440	$12,527	$31,967	$5,642,765
89	$19,397	$12,570	$31,967	$5,630,195
90	$19,354	$12,613	$31,967	$5,617,582
91	$19,310	$12,656	$31,967	$5,604,925
92	$19,267	$12,700	$31,967	$5,592,225
93	$19,223	$12,744	$31,967	$5,579,482
94	$19,179	$12,787	$31,967	$5,566,694
95	$19,136	$12,831	$31,967	$5,553,863
96	$19,091	$12,875	$31,967	$5,540,987

第8年供款共

$383,603

第8年利息

$231,975

第8年共還本金

$151,628

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$19,047	$12,920	$31,967	$5,528,068
98	$19,003	$12,964	$31,967	$5,515,103
99	$18,958	$13,009	$31,967	$5,502,095
100	$18,913	$13,053	$31,967	$5,489,041
101	$18,869	$13,098	$31,967	$5,475,943
102	$18,824	$13,143	$31,967	$5,462,800
103	$18,778	$13,189	$31,967	$5,449,611
104	$18,733	$13,234	$31,967	$5,436,377
105	$18,688	$13,279	$31,967	$5,423,098
106	$18,642	$13,325	$31,967	$5,409,773
107	$18,596	$13,371	$31,967	$5,396,402
108	$18,550	$13,417	$31,967	$5,382,985

第9年供款共

$383,603

第9年利息

$225,601

第9年共還本金

$158,002

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$18,504	$13,463	$31,967	$5,369,522
110	$18,458	$13,509	$31,967	$5,356,013
111	$18,411	$13,556	$31,967	$5,342,458
112	$18,365	$13,602	$31,967	$5,328,855
113	$18,318	$13,649	$31,967	$5,315,207
114	$18,271	$13,696	$31,967	$5,301,511
115	$18,224	$13,743	$31,967	$5,287,768
116	$18,177	$13,790	$31,967	$5,273,978
117	$18,129	$13,838	$31,967	$5,260,140
118	$18,082	$13,885	$31,967	$5,246,255
119	$18,034	$13,933	$31,967	$5,232,322
120	$17,986	$13,981	$31,967	$5,218,341

第10年供款共

$383,603

第10年利息

$218,958

第10年共還本金

$164,644

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$17,938	$14,029	$31,967	$5,204,312
122	$17,890	$14,077	$31,967	$5,190,235
123	$17,841	$14,125	$31,967	$5,176,110
124	$17,793	$14,174	$31,967	$5,161,936
125	$17,744	$14,223	$31,967	$5,147,713
126	$17,695	$14,272	$31,967	$5,133,441
127	$17,646	$14,321	$31,967	$5,119,121
128	$17,597	$14,370	$31,967	$5,104,751
129	$17,548	$14,419	$31,967	$5,090,331
130	$17,498	$14,469	$31,967	$5,075,863
131	$17,448	$14,519	$31,967	$5,061,344
132	$17,398	$14,569	$31,967	$5,046,775

第11年供款共

$383,603

第11年利息

$212,037

第11年共還本金

$171,566

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$17,348	$14,619	$31,967	$5,032,157
134	$17,298	$14,669	$31,967	$5,017,488
135	$17,248	$14,719	$31,967	$5,002,769
136	$17,197	$14,770	$31,967	$4,987,999
137	$17,146	$14,821	$31,967	$4,973,178
138	$17,095	$14,872	$31,967	$4,958,307
139	$17,044	$14,923	$31,967	$4,943,384
140	$16,993	$14,974	$31,967	$4,928,410
141	$16,941	$15,025	$31,967	$4,913,384
142	$16,890	$15,077	$31,967	$4,898,307
143	$16,838	$15,129	$31,967	$4,883,178
144	$16,786	$15,181	$31,967	$4,867,997

第12年供款共

$383,603

第12年利息

$204,825

第12年共還本金

$178,778

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$16,734	$15,233	$31,967	$4,852,764
146	$16,681	$15,286	$31,967	$4,837,479
147	$16,629	$15,338	$31,967	$4,822,141
148	$16,576	$15,391	$31,967	$4,806,750
149	$16,523	$15,444	$31,967	$4,791,306
150	$16,470	$15,497	$31,967	$4,775,809
151	$16,417	$15,550	$31,967	$4,760,259
152	$16,363	$15,603	$31,967	$4,744,656
153	$16,310	$15,657	$31,967	$4,728,999
154	$16,256	$15,711	$31,967	$4,713,288
155	$16,202	$15,765	$31,967	$4,697,523
156	$16,148	$15,819	$31,967	$4,681,704

第13年供款共

$383,603

第13年利息

$197,309

第13年共還本金

$186,294

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$16,093	$15,874	$31,967	$4,665,830
158	$16,039	$15,928	$31,967	$4,649,902
159	$15,984	$15,983	$31,967	$4,633,919
160	$15,929	$16,038	$31,967	$4,617,881
161	$15,874	$16,093	$31,967	$4,601,788
162	$15,819	$16,148	$31,967	$4,585,640
163	$15,763	$16,204	$31,967	$4,569,436
164	$15,707	$16,259	$31,967	$4,553,177
165	$15,652	$16,315	$31,967	$4,536,862
166	$15,595	$16,371	$31,967	$4,520,490
167	$15,539	$16,428	$31,967	$4,504,062
168	$15,483	$16,484	$31,967	$4,487,578

第14年供款共

$383,603

第14年利息

$189,477

第14年共還本金

$194,125

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$15,426	$16,541	$31,967	$4,471,037
170	$15,369	$16,598	$31,967	$4,454,440
171	$15,312	$16,655	$31,967	$4,437,785
172	$15,255	$16,712	$31,967	$4,421,073
173	$15,197	$16,769	$31,967	$4,404,304
174	$15,140	$16,827	$31,967	$4,387,476
175	$15,082	$16,885	$31,967	$4,370,592
176	$15,024	$16,943	$31,967	$4,353,649
177	$14,966	$17,001	$31,967	$4,336,647
178	$14,907	$17,060	$31,967	$4,319,588
179	$14,849	$17,118	$31,967	$4,302,469
180	$14,790	$17,177	$31,967	$4,285,292

第15年供款共

$383,603

第15年利息

$181,317

第15年共還本金

$202,286

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$14,731	$17,236	$31,967	$4,268,056
182	$14,671	$17,295	$31,967	$4,250,761
183	$14,612	$17,355	$31,967	$4,233,406
184	$14,552	$17,415	$31,967	$4,215,991
185	$14,492	$17,474	$31,967	$4,198,517
186	$14,432	$17,534	$31,967	$4,180,982
187	$14,372	$17,595	$31,967	$4,163,387
188	$14,312	$17,655	$31,967	$4,145,732
189	$14,251	$17,716	$31,967	$4,128,016
190	$14,190	$17,777	$31,967	$4,110,239
191	$14,129	$17,838	$31,967	$4,092,401
192	$14,068	$17,899	$31,967	$4,074,502

第16年供款共

$383,603

第16年利息

$172,813

第16年共還本金

$210,790

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$14,006	$17,961	$31,967	$4,056,541
194	$13,944	$18,023	$31,967	$4,038,519
195	$13,882	$18,084	$31,967	$4,020,434
196	$13,820	$18,147	$31,967	$4,002,288
197	$13,758	$18,209	$31,967	$3,984,079
198	$13,695	$18,272	$31,967	$3,965,807
199	$13,632	$18,334	$31,967	$3,947,473
200	$13,569	$18,397	$31,967	$3,929,075
201	$13,506	$18,461	$31,967	$3,910,615
202	$13,443	$18,524	$31,967	$3,892,090
203	$13,379	$18,588	$31,967	$3,873,503
204	$13,315	$18,652	$31,967	$3,854,851

第17年供款共

$383,603

第17年利息

$163,951

第17年共還本金

$219,651

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$13,251	$18,716	$31,967	$3,836,135
206	$13,187	$18,780	$31,967	$3,817,355
207	$13,122	$18,845	$31,967	$3,798,510
208	$13,057	$18,910	$31,967	$3,779,601
209	$12,992	$18,975	$31,967	$3,760,626
210	$12,927	$19,040	$31,967	$3,741,586
211	$12,862	$19,105	$31,967	$3,722,481
212	$12,796	$19,171	$31,967	$3,703,310
213	$12,730	$19,237	$31,967	$3,684,073
214	$12,664	$19,303	$31,967	$3,664,771
215	$12,598	$19,369	$31,967	$3,645,401
216	$12,531	$19,436	$31,967	$3,625,966

第18年供款共

$383,603

第18年利息

$154,717

第18年共還本金

$228,885

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$12,464	$19,503	$31,967	$3,606,463
218	$12,397	$19,570	$31,967	$3,586,893
219	$12,330	$19,637	$31,967	$3,567,256
220	$12,262	$19,704	$31,967	$3,547,552
221	$12,195	$19,772	$31,967	$3,527,780
222	$12,127	$19,840	$31,967	$3,507,940
223	$12,059	$19,908	$31,967	$3,488,031
224	$11,990	$19,977	$31,967	$3,468,054
225	$11,921	$20,045	$31,967	$3,448,009
226	$11,853	$20,114	$31,967	$3,427,895
227	$11,783	$20,184	$31,967	$3,407,711
228	$11,714	$20,253	$31,967	$3,387,458

第19年供款共

$383,603

第19年利息

$145,095

第19年共還本金

$238,507

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$11,644	$20,323	$31,967	$3,367,136
230	$11,575	$20,392	$31,967	$3,346,743
231	$11,504	$20,462	$31,967	$3,326,281
232	$11,434	$20,533	$31,967	$3,305,748
233	$11,364	$20,603	$31,967	$3,285,145
234	$11,293	$20,674	$31,967	$3,264,470
235	$11,222	$20,745	$31,967	$3,243,725
236	$11,150	$20,817	$31,967	$3,222,909
237	$11,079	$20,888	$31,967	$3,202,020
238	$11,007	$20,960	$31,967	$3,181,061
239	$10,935	$21,032	$31,967	$3,160,029
240	$10,863	$21,104	$31,967	$3,138,924

第20年供款共

$383,603

第20年利息

$135,069

第20年共還本金

$248,534

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$10,790	$21,177	$31,967	$3,117,747
242	$10,717	$21,250	$31,967	$3,096,498
243	$10,644	$21,323	$31,967	$3,075,175
244	$10,571	$21,396	$31,967	$3,053,779
245	$10,497	$21,470	$31,967	$3,032,310
246	$10,424	$21,543	$31,967	$3,010,766
247	$10,350	$21,617	$31,967	$2,989,149
248	$10,275	$21,692	$31,967	$2,967,457
249	$10,201	$21,766	$31,967	$2,945,691
250	$10,126	$21,841	$31,967	$2,923,850
251	$10,051	$21,916	$31,967	$2,901,934
252	$9,975	$21,991	$31,967	$2,879,942

第21年供款共

$383,603

第21年利息

$124,621

第21年共還本金

$258,982

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$9,900	$22,067	$31,967	$2,857,875
254	$9,824	$22,143	$31,967	$2,835,732
255	$9,748	$22,219	$31,967	$2,813,513
256	$9,671	$22,295	$31,967	$2,791,218
257	$9,595	$22,372	$31,967	$2,768,846
258	$9,518	$22,449	$31,967	$2,746,397
259	$9,441	$22,526	$31,967	$2,723,870
260	$9,363	$22,604	$31,967	$2,701,267
261	$9,286	$22,681	$31,967	$2,678,586
262	$9,208	$22,759	$31,967	$2,655,826
263	$9,129	$22,837	$31,967	$2,632,989
264	$9,051	$22,916	$31,967	$2,610,073

第22年供款共

$383,603

第22年利息

$113,733

第22年共還本金

$269,869

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$8,972	$22,995	$31,967	$2,587,078
266	$8,893	$23,074	$31,967	$2,564,004
267	$8,814	$23,153	$31,967	$2,540,851
268	$8,734	$23,233	$31,967	$2,517,618
269	$8,654	$23,313	$31,967	$2,494,306
270	$8,574	$23,393	$31,967	$2,470,913
271	$8,494	$23,473	$31,967	$2,447,440
272	$8,413	$23,554	$31,967	$2,423,886
273	$8,332	$23,635	$31,967	$2,400,251
274	$8,251	$23,716	$31,967	$2,376,535
275	$8,169	$23,798	$31,967	$2,352,738
276	$8,088	$23,879	$31,967	$2,328,858

第23年供款共

$383,603

第23年利息

$102,388

第23年共還本金

$281,214

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$8,005	$23,961	$31,967	$2,304,897
278	$7,923	$24,044	$31,967	$2,280,853
279	$7,840	$24,126	$31,967	$2,256,727
280	$7,757	$24,209	$31,967	$2,232,517
281	$7,674	$24,293	$31,967	$2,208,225
282	$7,591	$24,376	$31,967	$2,183,849
283	$7,507	$24,460	$31,967	$2,159,389
284	$7,423	$24,544	$31,967	$2,134,845
285	$7,339	$24,628	$31,967	$2,110,216
286	$7,254	$24,713	$31,967	$2,085,503
287	$7,169	$24,798	$31,967	$2,060,705
288	$7,084	$24,883	$31,967	$2,035,822

第24年供款共

$383,603

第24年利息

$90,566

第24年共還本金

$293,036

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$6,998	$24,969	$31,967	$2,010,853
290	$6,912	$25,055	$31,967	$1,985,799
291	$6,826	$25,141	$31,967	$1,960,658
292	$6,740	$25,227	$31,967	$1,935,431
293	$6,653	$25,314	$31,967	$1,910,117
294	$6,566	$25,401	$31,967	$1,884,716
295	$6,479	$25,488	$31,967	$1,859,228
296	$6,391	$25,576	$31,967	$1,833,652
297	$6,303	$25,664	$31,967	$1,807,989
298	$6,215	$25,752	$31,967	$1,782,237
299	$6,126	$25,840	$31,967	$1,756,396
300	$6,038	$25,929	$31,967	$1,730,467

第25年供款共

$383,603

第25年利息

$78,247

第25年共還本金

$305,355

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$5,948	$26,018	$31,967	$1,704,449
302	$5,859	$26,108	$31,967	$1,678,341
303	$5,769	$26,198	$31,967	$1,652,143
304	$5,679	$26,288	$31,967	$1,625,855
305	$5,589	$26,378	$31,967	$1,599,477
306	$5,498	$26,469	$31,967	$1,573,009
307	$5,407	$26,560	$31,967	$1,546,449
308	$5,316	$26,651	$31,967	$1,519,798
309	$5,224	$26,743	$31,967	$1,493,056
310	$5,132	$26,835	$31,967	$1,466,221
311	$5,040	$26,927	$31,967	$1,439,294
312	$4,948	$27,019	$31,967	$1,412,275

第26年供款共

$383,603

第26年利息

$65,411

第26年共還本金

$318,192

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$4,855	$27,112	$31,967	$1,385,163
314	$4,761	$27,205	$31,967	$1,357,957
315	$4,668	$27,299	$31,967	$1,330,658
316	$4,574	$27,393	$31,967	$1,303,266
317	$4,480	$27,487	$31,967	$1,275,779
318	$4,385	$27,581	$31,967	$1,248,197
319	$4,291	$27,676	$31,967	$1,220,521
320	$4,196	$27,771	$31,967	$1,192,750
321	$4,100	$27,867	$31,967	$1,164,883
322	$4,004	$27,963	$31,967	$1,136,920
323	$3,908	$28,059	$31,967	$1,108,862
324	$3,812	$28,155	$31,967	$1,080,706

第27年供款共

$383,603

第27年利息

$52,034

第27年共還本金

$331,568

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$3,715	$28,252	$31,967	$1,052,455
326	$3,618	$28,349	$31,967	$1,024,105
327	$3,520	$28,447	$31,967	$995,659
328	$3,423	$28,544	$31,967	$967,115
329	$3,324	$28,642	$31,967	$938,472
330	$3,226	$28,741	$31,967	$909,731
331	$3,127	$28,840	$31,967	$880,892
332	$3,028	$28,939	$31,967	$851,953
333	$2,929	$29,038	$31,967	$822,914
334	$2,829	$29,138	$31,967	$793,776
335	$2,729	$29,238	$31,967	$764,538
336	$2,628	$29,339	$31,967	$735,199

第28年供款共

$383,603

第28年利息

$38,095

第28年共還本金

$345,507

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$2,527	$29,440	$31,967	$705,760
338	$2,426	$29,541	$31,967	$676,219
339	$2,325	$29,642	$31,967	$646,576
340	$2,223	$29,744	$31,967	$616,832
341	$2,120	$29,847	$31,967	$586,986
342	$2,018	$29,949	$31,967	$557,036
343	$1,915	$30,052	$31,967	$526,984
344	$1,812	$30,155	$31,967	$496,829
345	$1,708	$30,259	$31,967	$466,570
346	$1,604	$30,363	$31,967	$436,207
347	$1,499	$30,467	$31,967	$405,739
348	$1,395	$30,572	$31,967	$375,167

第29年供款共

$383,603

第29年利息

$23,571

第29年共還本金

$360,032

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$1,290	$30,677	$31,967	$344,490
350	$1,184	$30,783	$31,967	$313,707
351	$1,078	$30,889	$31,967	$282,819
352	$972	$30,995	$31,967	$251,824
353	$866	$31,101	$31,967	$220,723
354	$759	$31,208	$31,967	$189,515
355	$651	$31,315	$31,967	$158,199
356	$544	$31,423	$31,967	$126,776
357	$436	$31,531	$31,967	$95,245
358	$327	$31,639	$31,967	$63,606
359	$219	$31,748	$31,967	$31,857
360	$110	$31,857	$31,967	$0

第30年供款共

$383,603

第30年利息

$8,435

第30年共還本金

$375,167

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$12,519,081

免责声明

笋盘推介

按揭保险费
info