楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$67,199

借款月供 $306 , 共加借HK$67,199

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$12,396,929

每月供款
$28,423

首期

$1,835,000

总贷款额

$6,232,199

總利息

$3,999,730

印花税

$240,000

其他

$90,000

置业成本总预算

HK$2,165,000

$56,844

置业成本总预算

HK$2,165,000

首期

$1,835,000
印花税

$240,000
- AVD
  
  $240,000
律师费

$ 10,000
代理佣金

$80,000
按揭保险费

$67,199

$56,844

详细供款表重置

免责声明

本计数机只适用于首个自用住宅物业，主要收入来自香港﹑没有其它按揭或担保按揭﹑购买的物业是作为自住用途。上述计算结果只作参考用途，本公司并不会为该等资料的准确性﹑完整性和／或针对某特定用途的适用性作出任何保证或及陈述。计算详情请参阅金管局﹑按证公司﹑税务局及财务机构等之最新公布/批核为准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于个别情况。阁下使用及依赖该等数据前请先咨询有关财务顾问。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

VR实景

粉岭牵晴间第08座

thumb_up

8座大单边楼皇，三房一套大厅大房，罕有放租

实

714 呎

@11,877

建

978 呎

@8,671

hotel_class 楼王

售$848 万

实

714 呎

@11,877

建

978 呎

@8,671

售$848 万

hotel_class 楼王

马鞍山天宇海第5B座

thumb_up

天宇海套3房加工人房

实

736 呎

@12,228

建

967 呎

@9,307

local_fire_department 至HIT

售$900 万

实

736 呎

@12,228

建

967 呎

@9,307

售$900 万

local_fire_department 至HIT

马鞍山雅涛居第02座

thumb_up

雅涛居池景3房, 全屋企装, 可约睇

实

702 呎

@11,396

建

935 呎

@8,556

local_fire_department 至HIT

售$800 万

实

702 呎

@11,396

建

935 呎

@8,556

售$800 万

local_fire_department 至HIT

马鞍山迎海第03期星湾御第22座

thumb_up

特色单位 (已租)

实

480 呎

@15,625

local_fire_department 至HIT

售$750 万

实

480 呎

@15,625

售$750 万

local_fire_department 至HIT

VR实景

马鞍山迎海

thumb_up

有装修,业主好想卖

实

524 呎

@14,885

建

645 呎

@12,093

verified 首置必买

售$780 万

实

524 呎

@14,885

建

645 呎

@12,093

售$780 万

verified 首置必买

马鞍山马鞍山中心第01座

thumb_up

高层海景三房,罕有放盘

实

642 呎

@14,019

建

848 呎

@10,613

verified 首置必买

售$900 万

实

642 呎

@14,019

建

848 呎

@10,613

售$900 万

verified 首置必买

白石角天赋海湾

thumb_up

大埔天赋海湾

实

653 呎

@11,485

建

832 呎

@9,014

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

售$750 万

实

653 呎

@11,485

建

832 呎

@9,014

售$750 万

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

马鞍山新港城第05期海涛居

thumb_up

新港城第05期海涛居第04座

实

643 呎

@13,219

建

824 呎

@10,316

local_fire_department 至HIT local_offer 低水笋价

售$850 万

实

643 呎

@13,219

建

824 呎

@10,316

售$850 万

local_fire_department 至HIT local_offer 低水笋价

沙田柏傲庄 II 第06B座

thumb_up

柏傲庄 II 第06B座

实

334 呎

@23,653

hotel_class 楼王

售$790 万

实

334 呎

@23,653

售$790 万

hotel_class 楼王

马鞍山迎海第03期星湾御第23座

thumb_up

奇丰精选靓装有傢电适合新婚人仕

实

479 呎

@16,701

local_fire_department 至HIT

售$800 万

实

479 呎

@16,701

售$800 万

local_fire_department 至HIT

西贡嘉林别墅

thumb_up

嘉林别墅

实

552 呎

@15,036

建

759 呎

@10,935

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 verified 首置必买

售$830 万

实

552 呎

@15,036

建

759 呎

@10,935

售$830 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 verified 首置必买

马鞍山晓峰湾畔第03座

thumb_up

高层露台三房套，业主诚意出售价钱好商议

实

684 呎

@11,404

建

901 呎

@8,657

local_fire_department 至HIT

售$780 万

实

684 呎

@11,404

建

901 呎

@8,657

售$780 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$37,299	$28,662	$23,487	$20,045
1.500	$38,686	$30,073	$24,925	$21,509
2.000	$40,105	$31,528	$26,415	$23,035
2.500	$41,556	$33,025	$27,959	$24,625
3.000	$43,038	$34,564	$29,554	$26,275
3.500	$44,553	$36,144	$31,200	$27,985
3.625	$44,936	$36,546	$31,619	$28,422
4.000	$46,099	$37,766	$32,896	$29,753
4.500	$47,676	$39,428	$34,641	$31,578
5.000	$49,284	$41,130	$36,433	$33,456
5.500	$50,922	$42,871	$38,271	$35,386
6.000	$52,591	$44,649	$40,154	$37,365

每月供款$28,423

年期

30年

贷款金额

$6,232,198.5

總利息

$3,999,730

总贷款连利息

$10,231,928.5

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$18,826	$9,596	$28,422	$6,222,603
2	$18,797	$9,625	$28,422	$6,212,978
3	$18,768	$9,654	$28,422	$6,203,325
4	$18,739	$9,683	$28,422	$6,193,642
5	$18,710	$9,712	$28,422	$6,183,930
6	$18,681	$9,741	$28,422	$6,174,188
7	$18,651	$9,771	$28,422	$6,164,418
8	$18,622	$9,800	$28,422	$6,154,617
9	$18,592	$9,830	$28,422	$6,144,787
10	$18,562	$9,860	$28,422	$6,134,928
11	$18,533	$9,889	$28,422	$6,125,038
12	$18,503	$9,919	$28,422	$6,115,119

第1年供款共

$341,064

第1年利息

$223,985

第1年共還本金

$117,080

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$18,473	$9,949	$28,422	$6,105,170
14	$18,443	$9,979	$28,422	$6,095,190
15	$18,413	$10,009	$28,422	$6,085,181
16	$18,382	$10,040	$28,422	$6,075,141
17	$18,352	$10,070	$28,422	$6,065,071
18	$18,322	$10,100	$28,422	$6,054,971
19	$18,291	$10,131	$28,422	$6,044,840
20	$18,260	$10,162	$28,422	$6,034,678
21	$18,230	$10,192	$28,422	$6,024,486
22	$18,199	$10,223	$28,422	$6,014,263
23	$18,168	$10,254	$28,422	$6,004,009
24	$18,137	$10,285	$28,422	$5,993,724

第2年供款共

$341,064

第2年利息

$219,669

第2年共還本金

$121,395

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$18,106	$10,316	$28,422	$5,983,408
26	$18,075	$10,347	$28,422	$5,973,061
27	$18,044	$10,378	$28,422	$5,962,682
28	$18,012	$10,410	$28,422	$5,952,273
29	$17,981	$10,441	$28,422	$5,941,831
30	$17,949	$10,473	$28,422	$5,931,359
31	$17,918	$10,504	$28,422	$5,920,854
32	$17,886	$10,536	$28,422	$5,910,318
33	$17,854	$10,568	$28,422	$5,899,750
34	$17,822	$10,600	$28,422	$5,889,150
35	$17,790	$10,632	$28,422	$5,878,519
36	$17,758	$10,664	$28,422	$5,867,855

第3年供款共

$341,064

第3年利息

$215,195

第3年共還本金

$125,869

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$17,726	$10,696	$28,422	$5,857,158
38	$17,693	$10,729	$28,422	$5,846,430
39	$17,661	$10,761	$28,422	$5,835,669
40	$17,629	$10,793	$28,422	$5,824,875
41	$17,596	$10,826	$28,422	$5,814,049
42	$17,563	$10,859	$28,422	$5,803,191
43	$17,530	$10,892	$28,422	$5,792,299
44	$17,498	$10,924	$28,422	$5,781,375
45	$17,465	$10,957	$28,422	$5,770,417
46	$17,431	$10,991	$28,422	$5,759,427
47	$17,398	$11,024	$28,422	$5,748,403
48	$17,365	$11,057	$28,422	$5,737,346

第4年供款共

$341,064

第4年利息

$210,556

第4年共還本金

$130,509

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$17,332	$11,090	$28,422	$5,726,255
50	$17,298	$11,124	$28,422	$5,715,131
51	$17,264	$11,158	$28,422	$5,703,974
52	$17,231	$11,191	$28,422	$5,692,783
53	$17,197	$11,225	$28,422	$5,681,558
54	$17,163	$11,259	$28,422	$5,670,299
55	$17,129	$11,293	$28,422	$5,659,006
56	$17,095	$11,327	$28,422	$5,647,678
57	$17,061	$11,361	$28,422	$5,636,317
58	$17,026	$11,396	$28,422	$5,624,921
59	$16,992	$11,430	$28,422	$5,613,491
60	$16,957	$11,465	$28,422	$5,602,027

第5年供款共

$341,064

第5年利息

$205,745

第5年共還本金

$135,319

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$16,923	$11,499	$28,422	$5,590,528
62	$16,888	$11,534	$28,422	$5,578,994
63	$16,853	$11,569	$28,422	$5,567,425
64	$16,818	$11,604	$28,422	$5,555,821
65	$16,783	$11,639	$28,422	$5,544,182
66	$16,748	$11,674	$28,422	$5,532,508
67	$16,713	$11,709	$28,422	$5,520,799
68	$16,677	$11,745	$28,422	$5,509,054
69	$16,642	$11,780	$28,422	$5,497,274
70	$16,606	$11,816	$28,422	$5,485,459
71	$16,571	$11,851	$28,422	$5,473,607
72	$16,535	$11,887	$28,422	$5,461,720

第6年供款共

$341,064

第6年利息

$200,758

第6年共還本金

$140,307

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$16,499	$11,923	$28,422	$5,449,797
74	$16,463	$11,959	$28,422	$5,437,838
75	$16,427	$11,995	$28,422	$5,425,843
76	$16,391	$12,031	$28,422	$5,413,811
77	$16,354	$12,068	$28,422	$5,401,743
78	$16,318	$12,104	$28,422	$5,389,639
79	$16,281	$12,141	$28,422	$5,377,498
80	$16,245	$12,177	$28,422	$5,365,321
81	$16,208	$12,214	$28,422	$5,353,107
82	$16,171	$12,251	$28,422	$5,340,855
83	$16,134	$12,288	$28,422	$5,328,567
84	$16,097	$12,325	$28,422	$5,316,242

第7年供款共

$341,064

第7年利息

$195,586

第7年共還本金

$145,478

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$16,059	$12,363	$28,422	$5,303,879
86	$16,022	$12,400	$28,422	$5,291,479
87	$15,985	$12,437	$28,422	$5,279,042
88	$15,947	$12,475	$28,422	$5,266,567
89	$15,909	$12,513	$28,422	$5,254,055
90	$15,872	$12,550	$28,422	$5,241,504
91	$15,834	$12,588	$28,422	$5,228,916
92	$15,796	$12,626	$28,422	$5,216,290
93	$15,758	$12,664	$28,422	$5,203,625
94	$15,719	$12,703	$28,422	$5,190,922
95	$15,681	$12,741	$28,422	$5,178,181
96	$15,642	$12,780	$28,422	$5,165,402

第8年供款共

$341,064

第8年利息

$190,224

第8年共還本金

$150,840

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$15,604	$12,818	$28,422	$5,152,583
98	$15,565	$12,857	$28,422	$5,139,727
99	$15,526	$12,896	$28,422	$5,126,831
100	$15,487	$12,935	$28,422	$5,113,896
101	$15,448	$12,974	$28,422	$5,100,922
102	$15,409	$13,013	$28,422	$5,087,909
103	$15,370	$13,052	$28,422	$5,074,857
104	$15,330	$13,092	$28,422	$5,061,765
105	$15,291	$13,131	$28,422	$5,048,634
106	$15,251	$13,171	$28,422	$5,035,463
107	$15,211	$13,211	$28,422	$5,022,252
108	$15,171	$13,251	$28,422	$5,009,002

第9年供款共

$341,064

第9年利息

$184,664

第9年共還本金

$156,400

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$15,131	$13,291	$28,422	$4,995,711
110	$15,091	$13,331	$28,422	$4,982,380
111	$15,051	$13,371	$28,422	$4,969,009
112	$15,011	$13,411	$28,422	$4,955,598
113	$14,970	$13,452	$28,422	$4,942,146
114	$14,929	$13,493	$28,422	$4,928,653
115	$14,889	$13,533	$28,422	$4,915,120
116	$14,848	$13,574	$28,422	$4,901,545
117	$14,807	$13,615	$28,422	$4,887,930
118	$14,766	$13,656	$28,422	$4,874,274
119	$14,724	$13,698	$28,422	$4,860,576
120	$14,683	$13,739	$28,422	$4,846,837

第10年供款共

$341,064

第10年利息

$178,900

第10年共還本金

$162,165

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$14,641	$13,781	$28,422	$4,833,056
122	$14,600	$13,822	$28,422	$4,819,234
123	$14,558	$13,864	$28,422	$4,805,370
124	$14,516	$13,906	$28,422	$4,791,465
125	$14,474	$13,948	$28,422	$4,777,517
126	$14,432	$13,990	$28,422	$4,763,527
127	$14,390	$14,032	$28,422	$4,749,495
128	$14,347	$14,075	$28,422	$4,735,420
129	$14,305	$14,117	$28,422	$4,721,303
130	$14,262	$14,160	$28,422	$4,707,143
131	$14,219	$14,203	$28,422	$4,692,941
132	$14,177	$14,245	$28,422	$4,678,695

第11年供款共

$341,064

第11年利息

$172,922

第11年共還本金

$168,142

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$14,134	$14,288	$28,422	$4,664,407
134	$14,090	$14,332	$28,422	$4,650,075
135	$14,047	$14,375	$28,422	$4,635,700
136	$14,004	$14,418	$28,422	$4,621,282
137	$13,960	$14,462	$28,422	$4,606,820
138	$13,916	$14,506	$28,422	$4,592,314
139	$13,873	$14,549	$28,422	$4,577,765
140	$13,829	$14,593	$28,422	$4,563,172
141	$13,785	$14,637	$28,422	$4,548,534
142	$13,740	$14,682	$28,422	$4,533,853
143	$13,696	$14,726	$28,422	$4,519,127
144	$13,652	$14,770	$28,422	$4,504,356

第12年供款共

$341,064

第12年利息

$166,725

第12年共還本金

$174,339

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$13,607	$14,815	$28,422	$4,489,541
146	$13,562	$14,860	$28,422	$4,474,681
147	$13,517	$14,905	$28,422	$4,459,776
148	$13,472	$14,950	$28,422	$4,444,827
149	$13,427	$14,995	$28,422	$4,429,832
150	$13,382	$15,040	$28,422	$4,414,791
151	$13,336	$15,086	$28,422	$4,399,706
152	$13,291	$15,131	$28,422	$4,384,574
153	$13,245	$15,177	$28,422	$4,369,397
154	$13,199	$15,223	$28,422	$4,354,175
155	$13,153	$15,269	$28,422	$4,338,906
156	$13,107	$15,315	$28,422	$4,323,591

第13年供款共

$341,064

第13年利息

$160,299

第13年共還本金

$180,765

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$13,061	$15,361	$28,422	$4,308,230
158	$13,014	$15,408	$28,422	$4,292,822
159	$12,968	$15,454	$28,422	$4,277,368
160	$12,921	$15,501	$28,422	$4,261,867
161	$12,874	$15,548	$28,422	$4,246,320
162	$12,827	$15,595	$28,422	$4,230,725
163	$12,780	$15,642	$28,422	$4,215,083
164	$12,733	$15,689	$28,422	$4,199,394
165	$12,686	$15,736	$28,422	$4,183,658
166	$12,638	$15,784	$28,422	$4,167,874
167	$12,590	$15,832	$28,422	$4,152,043
168	$12,543	$15,879	$28,422	$4,136,163

第14年供款共

$341,064

第14年利息

$153,636

第14年共還本金

$187,428

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$12,495	$15,927	$28,422	$4,120,236
170	$12,447	$15,975	$28,422	$4,104,260
171	$12,398	$16,024	$28,422	$4,088,237
172	$12,350	$16,072	$28,422	$4,072,164
173	$12,301	$16,121	$28,422	$4,056,044
174	$12,253	$16,169	$28,422	$4,039,874
175	$12,204	$16,218	$28,422	$4,023,656
176	$12,155	$16,267	$28,422	$4,007,389
177	$12,106	$16,316	$28,422	$3,991,073
178	$12,056	$16,366	$28,422	$3,974,707
179	$12,007	$16,415	$28,422	$3,958,292
180	$11,957	$16,465	$28,422	$3,941,827

第15年供款共

$341,064

第15年利息

$146,728

第15年共還本金

$194,336

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$11,908	$16,514	$28,422	$3,925,313
182	$11,858	$16,564	$28,422	$3,908,748
183	$11,808	$16,614	$28,422	$3,892,134
184	$11,757	$16,665	$28,422	$3,875,469
185	$11,707	$16,715	$28,422	$3,858,755
186	$11,657	$16,765	$28,422	$3,841,989
187	$11,606	$16,816	$28,422	$3,825,173
188	$11,555	$16,867	$28,422	$3,808,306
189	$11,504	$16,918	$28,422	$3,791,389
190	$11,453	$16,969	$28,422	$3,774,420
191	$11,402	$17,020	$28,422	$3,757,400
192	$11,350	$17,072	$28,422	$3,740,328

第16年供款共

$341,064

第16年利息

$139,565

第16年共還本金

$201,499

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$11,299	$17,123	$28,422	$3,723,205
194	$11,247	$17,175	$28,422	$3,706,030
195	$11,195	$17,227	$28,422	$3,688,803
196	$11,143	$17,279	$28,422	$3,671,525
197	$11,091	$17,331	$28,422	$3,654,194
198	$11,039	$17,383	$28,422	$3,636,810
199	$10,986	$17,436	$28,422	$3,619,375
200	$10,934	$17,488	$28,422	$3,601,886
201	$10,881	$17,541	$28,422	$3,584,345
202	$10,828	$17,594	$28,422	$3,566,750
203	$10,775	$17,647	$28,422	$3,549,103
204	$10,721	$17,701	$28,422	$3,531,402

第17年供款共

$341,064

第17年利息

$132,138

第17年共還本金

$208,926

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$10,668	$17,754	$28,422	$3,513,648
206	$10,614	$17,808	$28,422	$3,495,840
207	$10,560	$17,862	$28,422	$3,477,978
208	$10,506	$17,916	$28,422	$3,460,063
209	$10,452	$17,970	$28,422	$3,442,093
210	$10,398	$18,024	$28,422	$3,424,069
211	$10,344	$18,078	$28,422	$3,405,991
212	$10,289	$18,133	$28,422	$3,387,857
213	$10,234	$18,188	$28,422	$3,369,670
214	$10,179	$18,243	$28,422	$3,351,427
215	$10,124	$18,298	$28,422	$3,333,129
216	$10,069	$18,353	$28,422	$3,314,776

第18年供款共

$341,064

第18年利息

$124,438

第18年共還本金

$216,627

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$10,013	$18,409	$28,422	$3,296,367
218	$9,958	$18,464	$28,422	$3,277,903
219	$9,902	$18,520	$28,422	$3,259,383
220	$9,846	$18,576	$28,422	$3,240,807
221	$9,790	$18,632	$28,422	$3,222,175
222	$9,734	$18,688	$28,422	$3,203,486
223	$9,677	$18,745	$28,422	$3,184,741
224	$9,621	$18,801	$28,422	$3,165,940
225	$9,564	$18,858	$28,422	$3,147,082
226	$9,507	$18,915	$28,422	$3,128,167
227	$9,450	$18,972	$28,422	$3,109,194
228	$9,392	$19,030	$28,422	$3,090,165

第19年供款共

$341,064

第19年利息

$116,453

第19年共還本金

$224,611

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$9,335	$19,087	$28,422	$3,071,077
230	$9,277	$19,145	$28,422	$3,051,933
231	$9,219	$19,203	$28,422	$3,032,730
232	$9,161	$19,261	$28,422	$3,013,469
233	$9,103	$19,319	$28,422	$2,994,150
234	$9,045	$19,377	$28,422	$2,974,773
235	$8,986	$19,436	$28,422	$2,955,338
236	$8,928	$19,494	$28,422	$2,935,843
237	$8,869	$19,553	$28,422	$2,916,290
238	$8,810	$19,612	$28,422	$2,896,677
239	$8,750	$19,672	$28,422	$2,877,006
240	$8,691	$19,731	$28,422	$2,857,275

第20年供款共

$341,064

第20年利息

$108,174

第20年共還本金

$232,890

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$8,631	$19,791	$28,422	$2,837,484
242	$8,572	$19,850	$28,422	$2,817,634
243	$8,512	$19,910	$28,422	$2,797,723
244	$8,451	$19,971	$28,422	$2,777,753
245	$8,391	$20,031	$28,422	$2,757,722
246	$8,331	$20,091	$28,422	$2,737,630
247	$8,270	$20,152	$28,422	$2,717,478
248	$8,209	$20,213	$28,422	$2,697,265
249	$8,148	$20,274	$28,422	$2,676,991
250	$8,087	$20,335	$28,422	$2,656,656
251	$8,025	$20,397	$28,422	$2,636,259
252	$7,964	$20,458	$28,422	$2,615,801

第21年供款共

$341,064

第21年利息

$99,590

第21年共還本金

$241,474

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$7,902	$20,520	$28,422	$2,595,281
254	$7,840	$20,582	$28,422	$2,574,699
255	$7,778	$20,644	$28,422	$2,554,054
256	$7,715	$20,707	$28,422	$2,533,348
257	$7,653	$20,769	$28,422	$2,512,578
258	$7,590	$20,832	$28,422	$2,491,747
259	$7,527	$20,895	$28,422	$2,470,852
260	$7,464	$20,958	$28,422	$2,449,894
261	$7,401	$21,021	$28,422	$2,428,872
262	$7,337	$21,085	$28,422	$2,407,788
263	$7,274	$21,148	$28,422	$2,386,639
264	$7,210	$21,212	$28,422	$2,365,427

第22年供款共

$341,064

第22年利息

$90,690

第22年共還本金

$250,374

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$7,146	$21,276	$28,422	$2,344,150
266	$7,081	$21,341	$28,422	$2,322,809
267	$7,017	$21,405	$28,422	$2,301,404
268	$6,952	$21,470	$28,422	$2,279,934
269	$6,887	$21,535	$28,422	$2,258,400
270	$6,822	$21,600	$28,422	$2,236,800
271	$6,757	$21,665	$28,422	$2,215,135
272	$6,692	$21,730	$28,422	$2,193,404
273	$6,626	$21,796	$28,422	$2,171,608
274	$6,560	$21,862	$28,422	$2,149,746
275	$6,494	$21,928	$28,422	$2,127,818
276	$6,428	$21,994	$28,422	$2,105,824

第23年供款共

$341,064

第23年利息

$81,462

第23年共還本金

$259,603

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$6,361	$22,061	$28,422	$2,083,763
278	$6,295	$22,127	$28,422	$2,061,636
279	$6,228	$22,194	$28,422	$2,039,442
280	$6,161	$22,261	$28,422	$2,017,181
281	$6,094	$22,328	$28,422	$1,994,852
282	$6,026	$22,396	$28,422	$1,972,456
283	$5,958	$22,464	$28,422	$1,949,993
284	$5,891	$22,531	$28,422	$1,927,461
285	$5,823	$22,599	$28,422	$1,904,862
286	$5,754	$22,668	$28,422	$1,882,194
287	$5,686	$22,736	$28,422	$1,859,458
288	$5,617	$22,805	$28,422	$1,836,653

第24年供款共

$341,064

第24年利息

$71,893

第24年共還本金

$269,171

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$5,548	$22,874	$28,422	$1,813,779
290	$5,479	$22,943	$28,422	$1,790,836
291	$5,410	$23,012	$28,422	$1,767,824
292	$5,340	$23,082	$28,422	$1,744,742
293	$5,271	$23,151	$28,422	$1,721,591
294	$5,201	$23,221	$28,422	$1,698,370
295	$5,130	$23,292	$28,422	$1,675,078
296	$5,060	$23,362	$28,422	$1,651,716
297	$4,990	$23,432	$28,422	$1,628,284
298	$4,919	$23,503	$28,422	$1,604,780
299	$4,848	$23,574	$28,422	$1,581,206
300	$4,777	$23,645	$28,422	$1,557,561

第25年供款共

$341,064

第25年利息

$61,972

第25年共還本金

$279,092

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$4,705	$23,717	$28,422	$1,533,844
302	$4,633	$23,789	$28,422	$1,510,055
303	$4,562	$23,860	$28,422	$1,486,195
304	$4,490	$23,932	$28,422	$1,462,262
305	$4,417	$24,005	$28,422	$1,438,258
306	$4,345	$24,077	$28,422	$1,414,180
307	$4,272	$24,150	$28,422	$1,390,030
308	$4,199	$24,223	$28,422	$1,365,807
309	$4,126	$24,296	$28,422	$1,341,511
310	$4,052	$24,370	$28,422	$1,317,142
311	$3,979	$24,443	$28,422	$1,292,699
312	$3,905	$24,517	$28,422	$1,268,182

第26年供款共

$341,064

第26年利息

$51,685

第26年共還本金

$289,379

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$3,831	$24,591	$28,422	$1,243,590
314	$3,757	$24,665	$28,422	$1,218,925
315	$3,682	$24,740	$28,422	$1,194,185
316	$3,607	$24,815	$28,422	$1,169,371
317	$3,532	$24,890	$28,422	$1,144,481
318	$3,457	$24,965	$28,422	$1,119,516
319	$3,382	$25,040	$28,422	$1,094,476
320	$3,306	$25,116	$28,422	$1,069,360
321	$3,230	$25,192	$28,422	$1,044,169
322	$3,154	$25,268	$28,422	$1,018,901
323	$3,078	$25,344	$28,422	$993,557
324	$3,001	$25,421	$28,422	$968,136

第27年供款共

$341,064

第27年利息

$41,019

第27年共還本金

$300,045

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$2,925	$25,497	$28,422	$942,639
326	$2,848	$25,574	$28,422	$917,064
327	$2,770	$25,652	$28,422	$891,413
328	$2,693	$25,729	$28,422	$865,683
329	$2,615	$25,807	$28,422	$839,877
330	$2,537	$25,885	$28,422	$813,992
331	$2,459	$25,963	$28,422	$788,029
332	$2,381	$26,042	$28,422	$761,987
333	$2,302	$26,120	$28,422	$735,867
334	$2,223	$26,199	$28,422	$709,668
335	$2,144	$26,278	$28,422	$683,390
336	$2,064	$26,358	$28,422	$657,032

第28年供款共

$341,064

第28年利息

$29,960

第28年共還本金

$311,104

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$1,985	$26,437	$28,422	$630,595
338	$1,905	$26,517	$28,422	$604,078
339	$1,825	$26,597	$28,422	$577,480
340	$1,744	$26,678	$28,422	$550,803
341	$1,664	$26,758	$28,422	$524,045
342	$1,583	$26,839	$28,422	$497,206
343	$1,502	$26,920	$28,422	$470,286
344	$1,421	$27,001	$28,422	$443,284
345	$1,339	$27,083	$28,422	$416,201
346	$1,257	$27,165	$28,422	$389,037
347	$1,175	$27,247	$28,422	$361,790
348	$1,093	$27,329	$28,422	$334,461

第29年供款共

$341,064

第29年利息

$18,493

第29年共還本金

$322,571

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$1,010	$27,412	$28,422	$307,049
350	$928	$27,494	$28,422	$279,555
351	$844	$27,578	$28,422	$251,977
352	$761	$27,661	$28,422	$224,316
353	$678	$27,744	$28,422	$196,572
354	$594	$27,828	$28,422	$168,744
355	$510	$27,912	$28,422	$140,831
356	$425	$27,997	$28,422	$112,835
357	$341	$28,081	$28,422	$84,753
358	$256	$28,166	$28,422	$56,588
359	$171	$28,251	$28,422	$28,336
360	$86	$28,336	$28,422	$0

第30年供款共

$341,064

第30年利息

$6,604

第30年共還本金

$334,461

receipt_long 详细供款表 request_quote 支出一览 restart_alt 重置

卖房找房

分享

楼价

按揭成数

按揭保险费 info

全期置业总支出 HK$12,396,929

免责声明

笋盘推介

按揭保险费
info