楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$167,625

借款月供 $812 , 共加借HK$167,625

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$13,043,938

每月供款
$33,309

首期

$745,000

总贷款额

$6,872,625

總利息

$5,118,313

印花税

$223,500

其他

$84,500

置业成本总预算

HK$1,053,000

$66,616

置业成本总预算

HK$1,053,000

首期

$745,000
印花税

$223,500
- AVD
  
  $223,500
律师费

$ 10,000
代理佣金

$74,500
按揭保险费

$167,625

$66,616

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

沙田小沥源村

thumb_up

地下连花园

建

700 呎

@9,714

local_fire_department 至HIT

售$680 万

建

700 呎

@9,714

售$680 万

local_fire_department 至HIT

马鞍山雅涛居

thumb_up

高层海景市中心必睇之选

实

482 呎

@13,485

建

670 呎

@9,701

directions_run 即走 real_estate_agent 罕有放盘 hotel_class 楼王 local_offer 低水笋价

售$650 万

实

482 呎

@13,485

建

670 呎

@9,701

售$650 万

directions_run 即走 real_estate_agent 罕有放盘 hotel_class 楼王 local_offer 低水笋价

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

VR实景

马鞍山迎海第02期星湾第21座

thumb_up

💥移民急讓🋨正南 [ 簇新装修2房 + 书房 ] 凤凰楼💸

实

472 呎

@16,314

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

售$770 万

实

472 呎

@16,314

售$770 万

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

马鞍山荟朗第02座

thumb_up

特色单位内置楼梯上天台！！！

实

322 呎

@20,186

local_fire_department 至HIT real_estate_agent 罕有放盘

售$650 万

实

322 呎

@20,186

售$650 万

local_fire_department 至HIT real_estate_agent 罕有放盘

VR实景

沙田欣廷轩

thumb_up

欣廷轩

实

396 呎

@17,929

建

529 呎

@13,422

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

售$710 万

实

396 呎

@17,929

建

529 呎

@13,422

售$710 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

VR实景

马鞍山嘉华星涛湾第02座

thumb_up

星涛湾高层全海全屋靓装

实

466 呎

@17,811

建

635 呎

@13,071

local_fire_department 至HIT hotel_class 楼王

售$830 万

实

466 呎

@17,811

建

635 呎

@13,071

售$830 万

local_fire_department 至HIT hotel_class 楼王

西贡西径村

thumb_up

西径村

建

700 呎

@9,286

local_fire_department 至HIT

售$650 万

建

700 呎

@9,286

售$650 万

local_fire_department 至HIT

沙田富豪花园

thumb_up

超级荀盘实用3房欢迎还价

实

725 呎

@10,621

建

980 呎

@7,857

local_fire_department 至HIT

售$770 万

实

725 呎

@10,621

建

980 呎

@7,857

售$770 万

local_fire_department 至HIT

马鞍山迎海第04期骏岸

thumb_up

尊贵地段星级会所大型商场

实

511 呎

@15,460

local_fire_department 至HIT verified 首置必买 pets 爱竉必选

售$790 万

实

511 呎

@15,460

售$790 万

local_fire_department 至HIT verified 首置必买 pets 爱竉必选

粉岭帝庭轩第02期第08座御庭轩

thumb_up

御庭轩特色单位 - 特高楼底

实

421 呎

@15,796

建

604 呎

@11,010

售$665 万

实

421 呎

@15,796

建

604 呎

@11,010

售$665 万

西贡逸珑海滙

thumb_up

逸珑海滙

实

586 呎

@14,300

local_fire_department 至HIT

售$838 万

实

586 呎

@14,300

售$838 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$41,132	$31,607	$25,901	$22,105
1.500	$42,661	$33,164	$27,486	$23,719
2.000	$44,226	$34,767	$29,130	$25,403
2.500	$45,826	$36,418	$30,832	$27,155
3.000	$47,461	$38,115	$32,591	$28,975
3.500	$49,131	$39,858	$34,406	$30,861
4.000	$50,836	$41,647	$36,276	$32,811
4.125	$51,268	$42,101	$36,752	$33,308
4.500	$52,575	$43,480	$38,200	$34,823
5.000	$54,348	$45,356	$40,177	$36,894
5.500	$56,155	$47,276	$42,204	$39,022
6.000	$57,995	$49,238	$44,280	$41,205

每月供款$33,309

年期

30年

贷款金额

$6,872,625

總利息

$5,118,313

总贷款连利息

$11,990,938

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$23,625	$9,684	$33,308	$6,862,941
2	$23,591	$9,717	$33,308	$6,853,225
3	$23,558	$9,750	$33,308	$6,843,474
4	$23,524	$9,784	$33,308	$6,833,691
5	$23,491	$9,817	$33,308	$6,823,873
6	$23,457	$9,851	$33,308	$6,814,022
7	$23,423	$9,885	$33,308	$6,804,137
8	$23,389	$9,919	$33,308	$6,794,218
9	$23,355	$9,953	$33,308	$6,784,265
10	$23,321	$9,987	$33,308	$6,774,278
11	$23,287	$10,022	$33,308	$6,764,257
12	$23,252	$10,056	$33,308	$6,754,201

第1年供款共

$399,698

第1年利息

$281,273

第1年共還本金

$118,424

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$23,218	$10,091	$33,308	$6,744,110
14	$23,183	$10,125	$33,308	$6,733,985
15	$23,148	$10,160	$33,308	$6,723,825
16	$23,113	$10,195	$33,308	$6,713,630
17	$23,078	$10,230	$33,308	$6,703,400
18	$23,043	$10,265	$33,308	$6,693,134
19	$23,008	$10,301	$33,308	$6,682,834
20	$22,972	$10,336	$33,308	$6,672,498
21	$22,937	$10,371	$33,308	$6,662,126
22	$22,901	$10,407	$33,308	$6,651,719
23	$22,865	$10,443	$33,308	$6,641,276
24	$22,829	$10,479	$33,308	$6,630,798

第2年供款共

$399,698

第2年利息

$276,295

第2年共還本金

$123,403

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$22,793	$10,515	$33,308	$6,620,283
26	$22,757	$10,551	$33,308	$6,609,732
27	$22,721	$10,587	$33,308	$6,599,145
28	$22,685	$10,624	$33,308	$6,588,521
29	$22,648	$10,660	$33,308	$6,577,861
30	$22,611	$10,697	$33,308	$6,567,164
31	$22,575	$10,734	$33,308	$6,556,431
32	$22,538	$10,770	$33,308	$6,545,660
33	$22,501	$10,807	$33,308	$6,534,853
34	$22,464	$10,845	$33,308	$6,524,008
35	$22,426	$10,882	$33,308	$6,513,126
36	$22,389	$10,919	$33,308	$6,502,207

第3年供款共

$399,698

第3年利息

$271,107

第3年共還本金

$128,591

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$22,351	$10,957	$33,308	$6,491,250
38	$22,314	$10,994	$33,308	$6,480,256
39	$22,276	$11,032	$33,308	$6,469,224
40	$22,238	$11,070	$33,308	$6,458,153
41	$22,200	$11,108	$33,308	$6,447,045
42	$22,162	$11,146	$33,308	$6,435,899
43	$22,123	$11,185	$33,308	$6,424,714
44	$22,085	$11,223	$33,308	$6,413,491
45	$22,046	$11,262	$33,308	$6,402,229
46	$22,008	$11,300	$33,308	$6,390,928
47	$21,969	$11,339	$33,308	$6,379,589
48	$21,930	$11,378	$33,308	$6,368,211

第4年供款共

$399,698

第4年利息

$265,702

第4年共還本金

$133,996

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$21,891	$11,417	$33,308	$6,356,793
50	$21,851	$11,457	$33,308	$6,345,337
51	$21,812	$11,496	$33,308	$6,333,841
52	$21,773	$11,536	$33,308	$6,322,305
53	$21,733	$11,575	$33,308	$6,310,730
54	$21,693	$11,615	$33,308	$6,299,115
55	$21,653	$11,655	$33,308	$6,287,460
56	$21,613	$11,695	$33,308	$6,275,765
57	$21,573	$11,735	$33,308	$6,264,029
58	$21,533	$11,776	$33,308	$6,252,254
59	$21,492	$11,816	$33,308	$6,240,438
60	$21,452	$11,857	$33,308	$6,228,581

第5年供款共

$399,698

第5年利息

$260,068

第5年共還本金

$139,629

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$21,411	$11,897	$33,308	$6,216,684
62	$21,370	$11,938	$33,308	$6,204,746
63	$21,329	$11,979	$33,308	$6,192,766
64	$21,288	$12,021	$33,308	$6,180,746
65	$21,246	$12,062	$33,308	$6,168,684
66	$21,205	$12,103	$33,308	$6,156,581
67	$21,163	$12,145	$33,308	$6,144,436
68	$21,121	$12,187	$33,308	$6,132,249
69	$21,080	$12,229	$33,308	$6,120,020
70	$21,038	$12,271	$33,308	$6,107,750
71	$20,995	$12,313	$33,308	$6,095,437
72	$20,953	$12,355	$33,308	$6,083,082

第6年供款共

$399,698

第6年利息

$254,199

第6年共還本金

$145,499

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$20,911	$12,398	$33,308	$6,070,684
74	$20,868	$12,440	$33,308	$6,058,244
75	$20,825	$12,483	$33,308	$6,045,761
76	$20,782	$12,526	$33,308	$6,033,235
77	$20,739	$12,569	$33,308	$6,020,666
78	$20,696	$12,612	$33,308	$6,008,054
79	$20,653	$12,655	$33,308	$5,995,399
80	$20,609	$12,699	$33,308	$5,982,700
81	$20,566	$12,743	$33,308	$5,969,957
82	$20,522	$12,786	$33,308	$5,957,171
83	$20,478	$12,830	$33,308	$5,944,340
84	$20,434	$12,874	$33,308	$5,931,466

第7年供款共

$399,698

第7年利息

$248,082

第7年共還本金

$151,616

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$20,389	$12,919	$33,308	$5,918,547
86	$20,345	$12,963	$33,308	$5,905,584
87	$20,300	$13,008	$33,308	$5,892,576
88	$20,256	$13,052	$33,308	$5,879,524
89	$20,211	$13,097	$33,308	$5,866,427
90	$20,166	$13,142	$33,308	$5,853,284
91	$20,121	$13,187	$33,308	$5,840,097
92	$20,075	$13,233	$33,308	$5,826,864
93	$20,030	$13,278	$33,308	$5,813,586
94	$19,984	$13,324	$33,308	$5,800,262
95	$19,938	$13,370	$33,308	$5,786,892
96	$19,892	$13,416	$33,308	$5,773,476

第8年供款共

$399,698

第8年利息

$241,708

第8年共還本金

$157,990

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$19,846	$13,462	$33,308	$5,760,014
98	$19,800	$13,508	$33,308	$5,746,506
99	$19,754	$13,555	$33,308	$5,732,952
100	$19,707	$13,601	$33,308	$5,719,351
101	$19,660	$13,648	$33,308	$5,705,703
102	$19,613	$13,695	$33,308	$5,692,008
103	$19,566	$13,742	$33,308	$5,678,266
104	$19,519	$13,789	$33,308	$5,664,477
105	$19,472	$13,837	$33,308	$5,650,640
106	$19,424	$13,884	$33,308	$5,636,756
107	$19,376	$13,932	$33,308	$5,622,825
108	$19,328	$13,980	$33,308	$5,608,845

第9年供款共

$399,698

第9年利息

$235,066

第9年共還本金

$164,631

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$19,280	$14,028	$33,308	$5,594,817
110	$19,232	$14,076	$33,308	$5,580,741
111	$19,184	$14,124	$33,308	$5,566,617
112	$19,135	$14,173	$33,308	$5,552,444
113	$19,087	$14,222	$33,308	$5,538,222
114	$19,038	$14,271	$33,308	$5,523,952
115	$18,989	$14,320	$33,308	$5,509,632
116	$18,939	$14,369	$33,308	$5,495,263
117	$18,890	$14,418	$33,308	$5,480,845
118	$18,840	$14,468	$33,308	$5,466,377
119	$18,791	$14,517	$33,308	$5,451,860
120	$18,741	$14,567	$33,308	$5,437,292

第10年供款共

$399,698

第10年利息

$228,146

第10年共還本金

$171,552

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$18,691	$14,617	$33,308	$5,422,675
122	$18,640	$14,668	$33,308	$5,408,007
123	$18,590	$14,718	$33,308	$5,393,289
124	$18,539	$14,769	$33,308	$5,378,520
125	$18,489	$14,819	$33,308	$5,363,701
126	$18,438	$14,870	$33,308	$5,348,831
127	$18,387	$14,922	$33,308	$5,333,909
128	$18,335	$14,973	$33,308	$5,318,936
129	$18,284	$15,024	$33,308	$5,303,912
130	$18,232	$15,076	$33,308	$5,288,836
131	$18,180	$15,128	$33,308	$5,273,708
132	$18,128	$15,180	$33,308	$5,258,528

第11年供款共

$399,698

第11年利息

$220,934

第11年共還本金

$178,764

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$18,076	$15,232	$33,308	$5,243,296
134	$18,024	$15,284	$33,308	$5,228,012
135	$17,971	$15,337	$33,308	$5,212,675
136	$17,919	$15,390	$33,308	$5,197,286
137	$17,866	$15,442	$33,308	$5,181,843
138	$17,813	$15,496	$33,308	$5,166,347
139	$17,759	$15,549	$33,308	$5,150,799
140	$17,706	$15,602	$33,308	$5,135,196
141	$17,652	$15,656	$33,308	$5,119,540
142	$17,598	$15,710	$33,308	$5,103,831
143	$17,544	$15,764	$33,308	$5,088,067
144	$17,490	$15,818	$33,308	$5,072,249

第12年供款共

$399,698

第12年利息

$213,419

第12年共還本金

$186,279

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$17,436	$15,872	$33,308	$5,056,377
146	$17,381	$15,927	$33,308	$5,040,450
147	$17,327	$15,982	$33,308	$5,024,468
148	$17,272	$16,037	$33,308	$5,008,432
149	$17,216	$16,092	$33,308	$4,992,340
150	$17,161	$16,147	$33,308	$4,976,193
151	$17,106	$16,202	$33,308	$4,959,990
152	$17,050	$16,258	$33,308	$4,943,732
153	$16,994	$16,314	$33,308	$4,927,418
154	$16,938	$16,370	$33,308	$4,911,048
155	$16,882	$16,426	$33,308	$4,894,622
156	$16,825	$16,483	$33,308	$4,878,139

第13年供款共

$399,698

第13年利息

$205,588

第13年共還本金

$194,110

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$16,769	$16,540	$33,308	$4,861,599
158	$16,712	$16,596	$33,308	$4,845,003
159	$16,655	$16,653	$33,308	$4,828,349
160	$16,597	$16,711	$33,308	$4,811,639
161	$16,540	$16,768	$33,308	$4,794,870
162	$16,482	$16,826	$33,308	$4,778,045
163	$16,425	$16,884	$33,308	$4,761,161
164	$16,366	$16,942	$33,308	$4,744,219
165	$16,308	$17,000	$33,308	$4,727,219
166	$16,250	$17,058	$33,308	$4,710,161
167	$16,191	$17,117	$33,308	$4,693,044
168	$16,132	$17,176	$33,308	$4,675,868

第14年供款共

$399,698

第14年利息

$197,427

第14年共還本金

$202,270

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$16,073	$17,235	$33,308	$4,658,633
170	$16,014	$17,294	$33,308	$4,641,339
171	$15,955	$17,354	$33,308	$4,623,986
172	$15,895	$17,413	$33,308	$4,606,573
173	$15,835	$17,473	$33,308	$4,589,100
174	$15,775	$17,533	$33,308	$4,571,566
175	$15,715	$17,593	$33,308	$4,553,973
176	$15,654	$17,654	$33,308	$4,536,319
177	$15,594	$17,715	$33,308	$4,518,605
178	$15,533	$17,775	$33,308	$4,500,829
179	$15,472	$17,837	$33,308	$4,482,993
180	$15,410	$17,898	$33,308	$4,465,095

第15年供款共

$399,698

第15年利息

$188,924

第15年共還本金

$210,774

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$15,349	$17,959	$33,308	$4,447,135
182	$15,287	$18,021	$33,308	$4,429,114
183	$15,225	$18,083	$33,308	$4,411,031
184	$15,163	$18,145	$33,308	$4,392,886
185	$15,101	$18,208	$33,308	$4,374,678
186	$15,038	$18,270	$33,308	$4,356,408
187	$14,975	$18,333	$33,308	$4,338,075
188	$14,912	$18,396	$33,308	$4,319,679
189	$14,849	$18,459	$33,308	$4,301,220
190	$14,785	$18,523	$33,308	$4,282,697
191	$14,722	$18,586	$33,308	$4,264,111
192	$14,658	$18,650	$33,308	$4,245,460

第16年供款共

$399,698

第16年利息

$180,064

第16年共還本金

$219,634

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$14,594	$18,714	$33,308	$4,226,746
194	$14,529	$18,779	$33,308	$4,207,967
195	$14,465	$18,843	$33,308	$4,189,124
196	$14,400	$18,908	$33,308	$4,170,216
197	$14,335	$18,973	$33,308	$4,151,243
198	$14,270	$19,038	$33,308	$4,132,205
199	$14,204	$19,104	$33,308	$4,113,101
200	$14,139	$19,169	$33,308	$4,093,932
201	$14,073	$19,235	$33,308	$4,074,696
202	$14,007	$19,301	$33,308	$4,055,395
203	$13,940	$19,368	$33,308	$4,036,027
204	$13,874	$19,434	$33,308	$4,016,593

第17年供款共

$399,698

第17年利息

$170,830

第17年共還本金

$228,868

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$13,807	$19,501	$33,308	$3,997,092
206	$13,740	$19,568	$33,308	$3,977,524
207	$13,673	$19,635	$33,308	$3,957,888
208	$13,605	$19,703	$33,308	$3,938,185
209	$13,538	$19,771	$33,308	$3,918,415
210	$13,470	$19,839	$33,308	$3,898,576
211	$13,401	$19,907	$33,308	$3,878,669
212	$13,333	$19,975	$33,308	$3,858,694
213	$13,264	$20,044	$33,308	$3,838,650
214	$13,195	$20,113	$33,308	$3,818,537
215	$13,126	$20,182	$33,308	$3,798,355
216	$13,057	$20,251	$33,308	$3,778,104

第18年供款共

$399,698

第18年利息

$161,209

第18年共還本金

$238,489

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$12,987	$20,321	$33,308	$3,757,783
218	$12,917	$20,391	$33,308	$3,737,392
219	$12,847	$20,461	$33,308	$3,716,931
220	$12,777	$20,531	$33,308	$3,696,400
221	$12,706	$20,602	$33,308	$3,675,798
222	$12,636	$20,673	$33,308	$3,655,126
223	$12,564	$20,744	$33,308	$3,634,382
224	$12,493	$20,815	$33,308	$3,613,567
225	$12,422	$20,887	$33,308	$3,592,681
226	$12,350	$20,958	$33,308	$3,571,722
227	$12,278	$21,030	$33,308	$3,550,692
228	$12,206	$21,103	$33,308	$3,529,589

第19年供款共

$399,698

第19年利息

$151,183

第19年共還本金

$248,515

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$12,133	$21,175	$33,308	$3,508,414
230	$12,060	$21,248	$33,308	$3,487,166
231	$11,987	$21,321	$33,308	$3,465,845
232	$11,914	$21,394	$33,308	$3,444,451
233	$11,840	$21,468	$33,308	$3,422,983
234	$11,767	$21,542	$33,308	$3,401,441
235	$11,692	$21,616	$33,308	$3,379,826
236	$11,618	$21,690	$33,308	$3,358,136
237	$11,544	$21,765	$33,308	$3,336,371
238	$11,469	$21,839	$33,308	$3,314,532
239	$11,394	$21,914	$33,308	$3,292,617
240	$11,318	$21,990	$33,308	$3,270,627

第20年供款共

$399,698

第20年利息

$140,736

第20年共還本金

$258,962

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$11,243	$22,065	$33,308	$3,248,562
242	$11,167	$22,141	$33,308	$3,226,421
243	$11,091	$22,217	$33,308	$3,204,203
244	$11,014	$22,294	$33,308	$3,181,910
245	$10,938	$22,370	$33,308	$3,159,539
246	$10,861	$22,447	$33,308	$3,137,092
247	$10,784	$22,524	$33,308	$3,114,568
248	$10,706	$22,602	$33,308	$3,091,966
249	$10,629	$22,680	$33,308	$3,069,286
250	$10,551	$22,757	$33,308	$3,046,529
251	$10,472	$22,836	$33,308	$3,023,693
252	$10,394	$22,914	$33,308	$3,000,779

第21年供款共

$399,698

第21年利息

$129,849

第21年共還本金

$269,848

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$10,315	$22,993	$33,308	$2,977,786
254	$10,236	$23,072	$33,308	$2,954,714
255	$10,157	$23,151	$33,308	$2,931,563
256	$10,077	$23,231	$33,308	$2,908,332
257	$9,997	$23,311	$33,308	$2,885,021
258	$9,917	$23,391	$33,308	$2,861,630
259	$9,837	$23,471	$33,308	$2,838,159
260	$9,756	$23,552	$33,308	$2,814,607
261	$9,675	$23,633	$33,308	$2,790,974
262	$9,594	$23,714	$33,308	$2,767,260
263	$9,512	$23,796	$33,308	$2,743,464
264	$9,431	$23,878	$33,308	$2,719,586

第22年供款共

$399,698

第22年利息

$118,505

第22年共還本金

$281,193

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$9,349	$23,960	$33,308	$2,695,627
266	$9,266	$24,042	$33,308	$2,671,585
267	$9,184	$24,125	$33,308	$2,647,460
268	$9,101	$24,208	$33,308	$2,623,253
269	$9,017	$24,291	$33,308	$2,598,962
270	$8,934	$24,374	$33,308	$2,574,588
271	$8,850	$24,458	$33,308	$2,550,130
272	$8,766	$24,542	$33,308	$2,525,588
273	$8,682	$24,626	$33,308	$2,500,961
274	$8,597	$24,711	$33,308	$2,476,250
275	$8,512	$24,796	$33,308	$2,451,454
276	$8,427	$24,881	$33,308	$2,426,573

第23年供款共

$399,698

第23年利息

$106,684

第23年共還本金

$293,014

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$8,341	$24,967	$33,308	$2,401,606
278	$8,256	$25,053	$33,308	$2,376,553
279	$8,169	$25,139	$33,308	$2,351,415
280	$8,083	$25,225	$33,308	$2,326,189
281	$7,996	$25,312	$33,308	$2,300,878
282	$7,909	$25,399	$33,308	$2,275,479
283	$7,822	$25,486	$33,308	$2,249,992
284	$7,734	$25,574	$33,308	$2,224,419
285	$7,646	$25,662	$33,308	$2,198,757
286	$7,558	$25,750	$33,308	$2,173,007
287	$7,470	$25,838	$33,308	$2,147,169
288	$7,381	$25,927	$33,308	$2,121,241

第24年供款共

$399,698

第24年利息

$94,366

第24年共還本金

$305,332

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$7,292	$26,016	$33,308	$2,095,225
290	$7,202	$26,106	$33,308	$2,069,119
291	$7,113	$26,196	$33,308	$2,042,924
292	$7,023	$26,286	$33,308	$2,016,638
293	$6,932	$26,376	$33,308	$1,990,262
294	$6,842	$26,467	$33,308	$1,963,795
295	$6,751	$26,558	$33,308	$1,937,238
296	$6,659	$26,649	$33,308	$1,910,589
297	$6,568	$26,741	$33,308	$1,883,848
298	$6,476	$26,832	$33,308	$1,857,016
299	$6,383	$26,925	$33,308	$1,830,091
300	$6,291	$27,017	$33,308	$1,803,074

第25年供款共

$399,698

第25年利息

$81,531

第25年共還本金

$318,167

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$6,198	$27,110	$33,308	$1,775,964
302	$6,105	$27,203	$33,308	$1,748,761
303	$6,011	$27,297	$33,308	$1,721,464
304	$5,918	$27,391	$33,308	$1,694,073
305	$5,823	$27,485	$33,308	$1,666,588
306	$5,729	$27,579	$33,308	$1,639,009
307	$5,634	$27,674	$33,308	$1,611,335
308	$5,539	$27,769	$33,308	$1,583,566
309	$5,444	$27,865	$33,308	$1,555,701
310	$5,348	$27,960	$33,308	$1,527,741
311	$5,252	$28,057	$33,308	$1,499,684
312	$5,155	$28,153	$33,308	$1,471,531

第26年供款共

$399,698

第26年利息

$68,155

第26年共還本金

$331,543

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$5,058	$28,250	$33,308	$1,443,281
314	$4,961	$28,347	$33,308	$1,414,935
315	$4,864	$28,444	$33,308	$1,386,490
316	$4,766	$28,542	$33,308	$1,357,948
317	$4,668	$28,640	$33,308	$1,329,308
318	$4,569	$28,739	$33,308	$1,300,569
319	$4,471	$28,837	$33,308	$1,271,732
320	$4,372	$28,937	$33,308	$1,242,795
321	$4,272	$29,036	$33,308	$1,213,759
322	$4,172	$29,136	$33,308	$1,184,623
323	$4,072	$29,236	$33,308	$1,155,387
324	$3,972	$29,337	$33,308	$1,126,051

第27年供款共

$399,698

第27年利息

$54,217

第27年共還本金

$345,480

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$3,871	$29,437	$33,308	$1,096,613
326	$3,770	$29,539	$33,308	$1,067,075
327	$3,668	$29,640	$33,308	$1,037,435
328	$3,566	$29,742	$33,308	$1,007,693
329	$3,464	$29,844	$33,308	$977,849
330	$3,361	$29,947	$33,308	$947,902
331	$3,258	$30,050	$33,308	$917,852
332	$3,155	$30,153	$33,308	$887,699
333	$3,051	$30,257	$33,308	$857,442
334	$2,947	$30,361	$33,308	$827,082
335	$2,843	$30,465	$33,308	$796,617
336	$2,738	$30,570	$33,308	$766,047

第28年供款共

$399,698

第28年利息

$39,694

第28年共還本金

$360,004

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$2,633	$30,675	$33,308	$735,372
338	$2,528	$30,780	$33,308	$704,592
339	$2,422	$30,886	$33,308	$673,705
340	$2,316	$30,992	$33,308	$642,713
341	$2,209	$31,099	$33,308	$611,614
342	$2,102	$31,206	$33,308	$580,409
343	$1,995	$31,313	$33,308	$549,096
344	$1,888	$31,421	$33,308	$517,675
345	$1,780	$31,529	$33,308	$486,146
346	$1,671	$31,637	$33,308	$454,509
347	$1,562	$31,746	$33,308	$422,764
348	$1,453	$31,855	$33,308	$390,909

第29年供款共

$399,698

第29年利息

$24,560

第29年共還本金

$375,138

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$1,344	$31,964	$33,308	$358,944
350	$1,234	$32,074	$33,308	$326,870
351	$1,124	$32,185	$33,308	$294,685
352	$1,013	$32,295	$33,308	$262,390
353	$902	$32,406	$33,308	$229,984
354	$791	$32,518	$33,308	$197,466
355	$679	$32,629	$33,308	$164,837
356	$567	$32,742	$33,308	$132,095
357	$454	$32,854	$33,308	$99,241
358	$341	$32,967	$33,308	$66,274
359	$228	$33,080	$33,308	$33,194
360	$114	$33,194	$33,308	$0

第30年供款共

$399,698

第30年利息

$8,789

第30年共還本金

$390,909

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$13,043,938

免责声明

笋盘推介

按揭保险费
info