楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$68,180

借款月供 $311 , 共加借HK$68,180

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$12,456,300

每月供款
$28,837

首期

$1,745,000

总贷款额

$6,323,180

總利息

$4,058,120

印花税

$240,000

其他

$90,000

置业成本总预算

HK$2,075,000

$57,674

置业成本总预算

HK$2,075,000

首期

$1,745,000
印花税

$240,000
- AVD
  
  $240,000
律师费

$ 10,000
代理佣金

$80,000
按揭保险费

$68,180

$57,674

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

马鞍山雅典居第10座

thumb_up

有装修向海, 主人房孤型落地玻璃窗, 3房2厕, 欢迎查询睇楼

实

775 呎

@11,613

建

943 呎

@9,544

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价

售$900 万

实

775 呎

@11,613

建

943 呎

@9,544

售$900 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价

大埔海日湾 II

thumb_up

海日湾园景**2房1套仲有工人房**罕有积**蚀让走货

实

616 呎

@13,312

directions_run 即走 real_estate_agent 罕有放盘 local_offer 低水笋价 price_change 蚀让盘

售$820 万

实

616 呎

@13,312

售$820 万

directions_run 即走 real_estate_agent 罕有放盘 local_offer 低水笋价 price_change 蚀让盘

马鞍山听涛雅苑第06座

thumb_up

听涛雅苑-大两房-内园池景

实

526 呎

@13,688

建

656 呎

@10,976

local_fire_department 至HIT

售$720 万

实

526 呎

@13,688

建

656 呎

@10,976

售$720 万

local_fire_department 至HIT

沙田欣廷轩

thumb_up

高层开扬👍👍　蹰住現成新淨靚裝兩房🏠🏠

实

393 呎

@18,321

建

526 呎

@13,688

real_estate_agent 罕有放盘 pets 爱竉必选

售$720 万

实

393 呎

@18,321

建

526 呎

@13,688

售$720 万

real_estate_agent 罕有放盘 pets 爱竉必选

VR实景

沙田玖珑山

thumb_up

玖珑山大两房业主有心卖

实

665 呎

@11,278

local_fire_department 至HIT real_estate_agent 罕有放盘

售$750 万

实

665 呎

@11,278

售$750 万

local_fire_department 至HIT real_estate_agent 罕有放盘

马鞍山迎海第02期星湾第20座

thumb_up

海星湾大2房半

实

564 呎

@15,957

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 verified 首置必买

售$900 万

实

564 呎

@15,957

售$900 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 verified 首置必买

马鞍山听涛雅苑第05座

thumb_up

听涛雅苑3房1套

实

650 呎

@12,308

建

807 呎

@9,913

local_fire_department 至HIT

售$800 万

实

650 呎

@12,308

建

807 呎

@9,913

售$800 万

local_fire_department 至HIT

西贡逸珑海汇

thumb_up

逸珑海汇 2房连天台

实

571 呎

@14,361

real_estate_agent 罕有放盘

售$820 万

实

571 呎

@14,361

售$820 万

real_estate_agent 罕有放盘

KOL实拍 VR实景

马鞍山海典居第01座

thumb_up

市中心豪宅 2房超笋价有匙即睇

实

559 呎

@13,953

建

750 呎

@10,400

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇

售$780 万

实

559 呎

@13,953

建

750 呎

@10,400

售$780 万

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇

VR实景

马鞍山海典居

thumb_up

实用两房罕有放售坚盘快约

实

558 呎

@14,301

建

733 呎

@10,887

local_fire_department 至HIT

售$798 万

实

558 呎

@14,301

建

733 呎

@10,887

售$798 万

local_fire_department 至HIT

马鞍山天宇海第6A座

thumb_up

靓装三房套！业主诚意出售，价钱可议

实

758 呎

@11,873

建

991 呎

@9,082

local_fire_department 至HIT

售$900 万

实

758 呎

@11,873

建

991 呎

@9,082

售$900 万

local_fire_department 至HIT

马鞍山泓碧第02座

thumb_up

泓碧半新楼 24小时GYM ROOM

实

472 呎

@16,949

real_estate_agent 罕有放盘 verified 首置必买 pets 爱竉必选

售$800 万

实

472 呎

@16,949

售$800 万

real_estate_agent 罕有放盘 verified 首置必买 pets 爱竉必选

利率	15年	20年	25年	30年
1.000	$37,844	$29,080	$23,830	$20,338
1.500	$39,251	$30,512	$25,289	$21,823
2.000	$40,690	$31,988	$26,801	$23,372
2.500	$42,162	$33,507	$28,367	$24,984
3.000	$43,667	$35,068	$29,985	$26,659
3.500	$45,203	$36,672	$31,655	$28,394
3.625	$45,592	$37,079	$32,081	$28,837
4.000	$46,772	$38,317	$33,376	$30,188
4.500	$48,372	$40,004	$35,146	$32,039
5.000	$50,003	$41,730	$36,965	$33,944
5.500	$51,666	$43,496	$38,830	$35,902
6.000	$53,359	$45,301	$40,740	$37,911

每月供款$28,837

年期

30年

贷款金额

$6,323,179.5

總利息

$4,058,120

总贷款连利息

$10,381,299.5

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$19,101	$9,736	$28,837	$6,313,444
2	$19,072	$9,765	$28,837	$6,303,679
3	$19,042	$9,795	$28,837	$6,293,884
4	$19,013	$9,824	$28,837	$6,284,060
5	$18,983	$9,854	$28,837	$6,274,206
6	$18,953	$9,884	$28,837	$6,264,323
7	$18,923	$9,913	$28,837	$6,254,409
8	$18,894	$9,943	$28,837	$6,244,466
9	$18,863	$9,973	$28,837	$6,234,492
10	$18,833	$10,004	$28,837	$6,224,489
11	$18,803	$10,034	$28,837	$6,214,455
12	$18,773	$10,064	$28,837	$6,204,391

第1年供款共

$346,043

第1年利息

$227,255

第1年共還本金

$118,789

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$18,742	$10,095	$28,837	$6,194,296
14	$18,712	$10,125	$28,837	$6,184,171
15	$18,681	$10,156	$28,837	$6,174,016
16	$18,651	$10,186	$28,837	$6,163,829
17	$18,620	$10,217	$28,837	$6,153,612
18	$18,589	$10,248	$28,837	$6,143,364
19	$18,558	$10,279	$28,837	$6,133,086
20	$18,527	$10,310	$28,837	$6,122,776
21	$18,496	$10,341	$28,837	$6,112,435
22	$18,465	$10,372	$28,837	$6,102,062
23	$18,433	$10,404	$28,837	$6,091,659
24	$18,402	$10,435	$28,837	$6,081,224

第2年供款共

$346,043

第2年利息

$222,876

第2年共還本金

$123,167

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$18,370	$10,467	$28,837	$6,070,757
26	$18,339	$10,498	$28,837	$6,060,259
27	$18,307	$10,530	$28,837	$6,049,729
28	$18,275	$10,562	$28,837	$6,039,167
29	$18,243	$10,594	$28,837	$6,028,574
30	$18,211	$10,626	$28,837	$6,017,948
31	$18,179	$10,658	$28,837	$6,007,290
32	$18,147	$10,690	$28,837	$5,996,600
33	$18,115	$10,722	$28,837	$5,985,878
34	$18,082	$10,755	$28,837	$5,975,123
35	$18,050	$10,787	$28,837	$5,964,336
36	$18,017	$10,820	$28,837	$5,953,517

第3年供款共

$346,043

第3年利息

$218,336

第3年共還本金

$127,707

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$17,985	$10,852	$28,837	$5,942,664
38	$17,952	$10,885	$28,837	$5,931,779
39	$17,919	$10,918	$28,837	$5,920,861
40	$17,886	$10,951	$28,837	$5,909,910
41	$17,853	$10,984	$28,837	$5,898,926
42	$17,820	$11,017	$28,837	$5,887,909
43	$17,786	$11,051	$28,837	$5,876,858
44	$17,753	$11,084	$28,837	$5,865,774
45	$17,720	$11,117	$28,837	$5,854,657
46	$17,686	$11,151	$28,837	$5,843,506
47	$17,652	$11,185	$28,837	$5,832,321
48	$17,618	$11,218	$28,837	$5,821,103

第4年供款共

$346,043

第4年利息

$213,629

第4年共還本金

$132,414

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$17,585	$11,252	$28,837	$5,809,850
50	$17,551	$11,286	$28,837	$5,798,564
51	$17,516	$11,320	$28,837	$5,787,244
52	$17,482	$11,355	$28,837	$5,775,889
53	$17,448	$11,389	$28,837	$5,764,500
54	$17,414	$11,423	$28,837	$5,753,077
55	$17,379	$11,458	$28,837	$5,741,619
56	$17,344	$11,492	$28,837	$5,730,126
57	$17,310	$11,527	$28,837	$5,718,599
58	$17,275	$11,562	$28,837	$5,707,037
59	$17,240	$11,597	$28,837	$5,695,440
60	$17,205	$11,632	$28,837	$5,683,808

第5年供款共

$346,043

第5年利息

$208,749

第5年共還本金

$137,295

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$17,170	$11,667	$28,837	$5,672,141
62	$17,135	$11,702	$28,837	$5,660,439
63	$17,099	$11,738	$28,837	$5,648,701
64	$17,064	$11,773	$28,837	$5,636,928
65	$17,028	$11,809	$28,837	$5,625,119
66	$16,993	$11,844	$28,837	$5,613,275
67	$16,957	$11,880	$28,837	$5,601,395
68	$16,921	$11,916	$28,837	$5,589,479
69	$16,885	$11,952	$28,837	$5,577,526
70	$16,849	$11,988	$28,837	$5,565,538
71	$16,813	$12,024	$28,837	$5,553,514
72	$16,776	$12,061	$28,837	$5,541,453

第6年供款共

$346,043

第6年利息

$203,688

第6年共還本金

$142,355

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$16,740	$12,097	$28,837	$5,529,356
74	$16,703	$12,134	$28,837	$5,517,222
75	$16,667	$12,170	$28,837	$5,505,052
76	$16,630	$12,207	$28,837	$5,492,845
77	$16,593	$12,244	$28,837	$5,480,601
78	$16,556	$12,281	$28,837	$5,468,320
79	$16,519	$12,318	$28,837	$5,456,002
80	$16,482	$12,355	$28,837	$5,443,647
81	$16,444	$12,393	$28,837	$5,431,254
82	$16,407	$12,430	$28,837	$5,418,824
83	$16,369	$12,468	$28,837	$5,406,357
84	$16,332	$12,505	$28,837	$5,393,851

第7年供款共

$346,043

第7年利息

$198,441

第7年共還本金

$147,602

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$16,294	$12,543	$28,837	$5,381,308
86	$16,256	$12,581	$28,837	$5,368,727
87	$16,218	$12,619	$28,837	$5,356,108
88	$16,180	$12,657	$28,837	$5,343,451
89	$16,142	$12,695	$28,837	$5,330,756
90	$16,103	$12,734	$28,837	$5,318,023
91	$16,065	$12,772	$28,837	$5,305,250
92	$16,026	$12,811	$28,837	$5,292,440
93	$15,988	$12,849	$28,837	$5,279,590
94	$15,949	$12,888	$28,837	$5,266,702
95	$15,910	$12,927	$28,837	$5,253,775
96	$15,871	$12,966	$28,837	$5,240,809

第8年供款共

$346,043

第8年利息

$193,001

第8年共還本金

$153,042

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$15,832	$13,005	$28,837	$5,227,804
98	$15,792	$13,045	$28,837	$5,214,759
99	$15,753	$13,084	$28,837	$5,201,675
100	$15,713	$13,124	$28,837	$5,188,551
101	$15,674	$13,163	$28,837	$5,175,388
102	$15,634	$13,203	$28,837	$5,162,185
103	$15,594	$13,243	$28,837	$5,148,942
104	$15,554	$13,283	$28,837	$5,135,660
105	$15,514	$13,323	$28,837	$5,122,337
106	$15,474	$13,363	$28,837	$5,108,973
107	$15,433	$13,404	$28,837	$5,095,570
108	$15,393	$13,444	$28,837	$5,082,126

第9年供款共

$346,043

第9年利息

$187,360

第9年共還本金

$158,683

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$15,352	$13,485	$28,837	$5,068,641
110	$15,312	$13,525	$28,837	$5,055,116
111	$15,271	$13,566	$28,837	$5,041,549
112	$15,230	$13,607	$28,837	$5,027,942
113	$15,189	$13,648	$28,837	$5,014,294
114	$15,147	$13,690	$28,837	$5,000,604
115	$15,106	$13,731	$28,837	$4,986,873
116	$15,065	$13,772	$28,837	$4,973,101
117	$15,023	$13,814	$28,837	$4,959,287
118	$14,981	$13,856	$28,837	$4,945,431
119	$14,939	$13,898	$28,837	$4,931,533
120	$14,897	$13,940	$28,837	$4,917,594

第10年供款共

$346,043

第10年利息

$181,511

第10年共還本金

$164,532

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$14,855	$13,982	$28,837	$4,903,612
122	$14,813	$14,024	$28,837	$4,889,588
123	$14,771	$14,066	$28,837	$4,875,522
124	$14,728	$14,109	$28,837	$4,861,413
125	$14,686	$14,151	$28,837	$4,847,262
126	$14,643	$14,194	$28,837	$4,833,067
127	$14,600	$14,237	$28,837	$4,818,830
128	$14,557	$14,280	$28,837	$4,804,550
129	$14,514	$14,323	$28,837	$4,790,227
130	$14,470	$14,366	$28,837	$4,775,861
131	$14,427	$14,410	$28,837	$4,761,451
132	$14,384	$14,453	$28,837	$4,746,997

第11年供款共

$346,043

第11年利息

$175,447

第11年共還本金

$170,596

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$14,340	$14,497	$28,837	$4,732,500
134	$14,296	$14,541	$28,837	$4,717,959
135	$14,252	$14,585	$28,837	$4,703,375
136	$14,208	$14,629	$28,837	$4,688,746
137	$14,164	$14,673	$28,837	$4,674,073
138	$14,120	$14,717	$28,837	$4,659,355
139	$14,075	$14,762	$28,837	$4,644,594
140	$14,031	$14,806	$28,837	$4,629,787
141	$13,986	$14,851	$28,837	$4,614,936
142	$13,941	$14,896	$28,837	$4,600,040
143	$13,896	$14,941	$28,837	$4,585,099
144	$13,851	$14,986	$28,837	$4,570,113

第12年供款共

$346,043

第12年利息

$169,159

第12年共還本金

$176,884

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$13,806	$15,031	$28,837	$4,555,082
146	$13,760	$15,077	$28,837	$4,540,005
147	$13,715	$15,122	$28,837	$4,524,883
148	$13,669	$15,168	$28,837	$4,509,714
149	$13,623	$15,214	$28,837	$4,494,501
150	$13,577	$15,260	$28,837	$4,479,241
151	$13,531	$15,306	$28,837	$4,463,935
152	$13,485	$15,352	$28,837	$4,448,583
153	$13,438	$15,399	$28,837	$4,433,184
154	$13,392	$15,445	$28,837	$4,417,739
155	$13,345	$15,492	$28,837	$4,402,248
156	$13,298	$15,538	$28,837	$4,386,709

第13年供款共

$346,043

第13年利息

$162,639

第13年共還本金

$183,404

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$13,252	$15,585	$28,837	$4,371,124
158	$13,204	$15,633	$28,837	$4,355,491
159	$13,157	$15,680	$28,837	$4,339,811
160	$13,110	$15,727	$28,837	$4,324,084
161	$13,062	$15,775	$28,837	$4,308,310
162	$13,015	$15,822	$28,837	$4,292,487
163	$12,967	$15,870	$28,837	$4,276,617
164	$12,919	$15,918	$28,837	$4,260,699
165	$12,871	$15,966	$28,837	$4,244,733
166	$12,823	$16,014	$28,837	$4,228,719
167	$12,774	$16,063	$28,837	$4,212,656
168	$12,726	$16,111	$28,837	$4,196,545

第14年供款共

$346,043

第14年利息

$155,879

第14年共還本金

$190,164

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$12,677	$16,160	$28,837	$4,180,385
170	$12,628	$16,209	$28,837	$4,164,177
171	$12,579	$16,258	$28,837	$4,147,919
172	$12,530	$16,307	$28,837	$4,131,612
173	$12,481	$16,356	$28,837	$4,115,256
174	$12,432	$16,405	$28,837	$4,098,851
175	$12,382	$16,455	$28,837	$4,082,396
176	$12,332	$16,505	$28,837	$4,065,891
177	$12,282	$16,555	$28,837	$4,049,336
178	$12,232	$16,605	$28,837	$4,032,732
179	$12,182	$16,655	$28,837	$4,016,077
180	$12,132	$16,705	$28,837	$3,999,372

第15年供款共

$346,043

第15年利息

$148,870

第15年共還本金

$197,173

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$12,081	$16,756	$28,837	$3,982,617
182	$12,031	$16,806	$28,837	$3,965,810
183	$11,980	$16,857	$28,837	$3,948,954
184	$11,929	$16,908	$28,837	$3,932,046
185	$11,878	$16,959	$28,837	$3,915,087
186	$11,827	$17,010	$28,837	$3,898,077
187	$11,775	$17,062	$28,837	$3,881,015
188	$11,724	$17,113	$28,837	$3,863,902
189	$11,672	$17,165	$28,837	$3,846,737
190	$11,620	$17,217	$28,837	$3,829,521
191	$11,568	$17,269	$28,837	$3,812,252
192	$11,516	$17,321	$28,837	$3,794,931

第16年供款共

$346,043

第16年利息

$141,603

第16年共還本金

$204,441

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$11,464	$17,373	$28,837	$3,777,558
194	$11,411	$17,426	$28,837	$3,760,133
195	$11,359	$17,478	$28,837	$3,742,655
196	$11,306	$17,531	$28,837	$3,725,124
197	$11,253	$17,584	$28,837	$3,707,540
198	$11,200	$17,637	$28,837	$3,689,903
199	$11,147	$17,690	$28,837	$3,672,212
200	$11,093	$17,744	$28,837	$3,654,468
201	$11,040	$17,797	$28,837	$3,636,671
202	$10,986	$17,851	$28,837	$3,618,820
203	$10,932	$17,905	$28,837	$3,600,915
204	$10,878	$17,959	$28,837	$3,582,956

第17年供款共

$346,043

第17年利息

$134,067

第17年共還本金

$211,976

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$10,824	$18,013	$28,837	$3,564,942
206	$10,769	$18,068	$28,837	$3,546,874
207	$10,715	$18,122	$28,837	$3,528,752
208	$10,660	$18,177	$28,837	$3,510,575
209	$10,605	$18,232	$28,837	$3,492,343
210	$10,550	$18,287	$28,837	$3,474,055
211	$10,495	$18,342	$28,837	$3,455,713
212	$10,439	$18,398	$28,837	$3,437,315
213	$10,384	$18,453	$28,837	$3,418,862
214	$10,328	$18,509	$28,837	$3,400,353
215	$10,272	$18,565	$28,837	$3,381,788
216	$10,216	$18,621	$28,837	$3,363,167

第18年供款共

$346,043

第18年利息

$126,254

第18年共還本金

$219,789

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$10,160	$18,677	$28,837	$3,344,489
218	$10,103	$18,734	$28,837	$3,325,755
219	$10,047	$18,790	$28,837	$3,306,965
220	$9,990	$18,847	$28,837	$3,288,118
221	$9,933	$18,904	$28,837	$3,269,214
222	$9,876	$18,961	$28,837	$3,250,253
223	$9,818	$19,018	$28,837	$3,231,234
224	$9,761	$19,076	$28,837	$3,212,158
225	$9,703	$19,134	$28,837	$3,193,025
226	$9,646	$19,191	$28,837	$3,173,833
227	$9,588	$19,249	$28,837	$3,154,584
228	$9,529	$19,307	$28,837	$3,135,276

第19年供款共

$346,043

第19年利息

$118,153

第19年共還本金

$227,890

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$9,471	$19,366	$28,837	$3,115,911
230	$9,413	$19,424	$28,837	$3,096,486
231	$9,354	$19,483	$28,837	$3,077,003
232	$9,295	$19,542	$28,837	$3,057,462
233	$9,236	$19,601	$28,837	$3,037,861
234	$9,177	$19,660	$28,837	$3,018,201
235	$9,117	$19,719	$28,837	$2,998,481
236	$9,058	$19,779	$28,837	$2,978,702
237	$8,998	$19,839	$28,837	$2,958,863
238	$8,938	$19,899	$28,837	$2,938,965
239	$8,878	$19,959	$28,837	$2,919,006
240	$8,818	$20,019	$28,837	$2,898,987

第20年供款共

$346,043

第20年利息

$109,754

第20年共還本金

$236,290

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$8,757	$20,080	$28,837	$2,878,907
242	$8,697	$20,140	$28,837	$2,858,767
243	$8,636	$20,201	$28,837	$2,838,566
244	$8,575	$20,262	$28,837	$2,818,304
245	$8,514	$20,323	$28,837	$2,797,980
246	$8,452	$20,385	$28,837	$2,777,596
247	$8,391	$20,446	$28,837	$2,757,149
248	$8,329	$20,508	$28,837	$2,736,641
249	$8,267	$20,570	$28,837	$2,716,071
250	$8,205	$20,632	$28,837	$2,695,439
251	$8,142	$20,694	$28,837	$2,674,745
252	$8,080	$20,757	$28,837	$2,653,988

第21年供款共

$346,043

第21年利息

$101,044

第21年共還本金

$244,999

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$8,017	$20,820	$28,837	$2,633,168
254	$7,954	$20,883	$28,837	$2,612,285
255	$7,891	$20,946	$28,837	$2,591,340
256	$7,828	$21,009	$28,837	$2,570,331
257	$7,765	$21,072	$28,837	$2,549,258
258	$7,701	$21,136	$28,837	$2,528,122
259	$7,637	$21,200	$28,837	$2,506,922
260	$7,573	$21,264	$28,837	$2,485,659
261	$7,509	$21,328	$28,837	$2,464,330
262	$7,444	$21,393	$28,837	$2,442,938
263	$7,380	$21,457	$28,837	$2,421,481
264	$7,315	$21,522	$28,837	$2,399,958

第22年供款共

$346,043

第22年利息

$92,014

第22年共還本金

$254,029

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$7,250	$21,587	$28,837	$2,378,371
266	$7,185	$21,652	$28,837	$2,356,719
267	$7,119	$21,718	$28,837	$2,335,001
268	$7,054	$21,783	$28,837	$2,313,218
269	$6,988	$21,849	$28,837	$2,291,369
270	$6,922	$21,915	$28,837	$2,269,454
271	$6,856	$21,981	$28,837	$2,247,473
272	$6,789	$22,048	$28,837	$2,225,425
273	$6,723	$22,114	$28,837	$2,203,311
274	$6,656	$22,181	$28,837	$2,181,130
275	$6,589	$22,248	$28,837	$2,158,881
276	$6,522	$22,315	$28,837	$2,136,566

第23年供款共

$346,043

第23年利息

$82,651

第23年共還本金

$263,392

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$6,454	$22,383	$28,837	$2,114,183
278	$6,387	$22,450	$28,837	$2,091,733
279	$6,319	$22,518	$28,837	$2,069,215
280	$6,251	$22,586	$28,837	$2,046,629
281	$6,183	$22,654	$28,837	$2,023,974
282	$6,114	$22,723	$28,837	$2,001,251
283	$6,045	$22,791	$28,837	$1,978,460
284	$5,977	$22,860	$28,837	$1,955,600
285	$5,908	$22,929	$28,837	$1,932,670
286	$5,838	$22,999	$28,837	$1,909,671
287	$5,769	$23,068	$28,837	$1,886,603
288	$5,699	$23,138	$28,837	$1,863,465

第24年供款共

$346,043

第24年利息

$72,943

第24年共還本金

$273,101

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$5,629	$23,208	$28,837	$1,840,258
290	$5,559	$23,278	$28,837	$1,816,980
291	$5,489	$23,348	$28,837	$1,793,632
292	$5,418	$23,419	$28,837	$1,770,213
293	$5,348	$23,489	$28,837	$1,746,724
294	$5,277	$23,560	$28,837	$1,723,163
295	$5,205	$23,632	$28,837	$1,699,532
296	$5,134	$23,703	$28,837	$1,675,829
297	$5,062	$23,775	$28,837	$1,652,054
298	$4,991	$23,846	$28,837	$1,628,208
299	$4,919	$23,918	$28,837	$1,604,290
300	$4,846	$23,991	$28,837	$1,580,299

第25年供款共

$346,043

第25年利息

$62,877

第25年共還本金

$283,167

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$4,774	$24,063	$28,837	$1,556,236
302	$4,701	$24,136	$28,837	$1,532,100
303	$4,628	$24,209	$28,837	$1,507,891
304	$4,555	$24,282	$28,837	$1,483,609
305	$4,482	$24,355	$28,837	$1,459,254
306	$4,408	$24,429	$28,837	$1,434,825
307	$4,334	$24,503	$28,837	$1,410,323
308	$4,260	$24,577	$28,837	$1,385,746
309	$4,186	$24,651	$28,837	$1,361,095
310	$4,112	$24,725	$28,837	$1,336,370
311	$4,037	$24,800	$28,837	$1,311,570
312	$3,962	$24,875	$28,837	$1,286,695

第26年供款共

$346,043

第26年利息

$52,440

第26年共還本金

$293,604

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$3,887	$24,950	$28,837	$1,261,745
314	$3,812	$25,025	$28,837	$1,236,720
315	$3,736	$25,101	$28,837	$1,211,619
316	$3,660	$25,177	$28,837	$1,186,442
317	$3,584	$25,253	$28,837	$1,161,189
318	$3,508	$25,329	$28,837	$1,135,860
319	$3,431	$25,406	$28,837	$1,110,454
320	$3,354	$25,482	$28,837	$1,084,972
321	$3,278	$25,559	$28,837	$1,059,412
322	$3,200	$25,637	$28,837	$1,033,776
323	$3,123	$25,714	$28,837	$1,008,061
324	$3,045	$25,792	$28,837	$982,270

第27年供款共

$346,043

第27年利息

$41,618

第27年共還本金

$304,425

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$2,967	$25,870	$28,837	$956,400
326	$2,889	$25,948	$28,837	$930,452
327	$2,811	$26,026	$28,837	$904,426
328	$2,732	$26,105	$28,837	$878,321
329	$2,653	$26,184	$28,837	$852,138
330	$2,574	$26,263	$28,837	$825,875
331	$2,495	$26,342	$28,837	$799,533
332	$2,415	$26,422	$28,837	$773,111
333	$2,335	$26,502	$28,837	$746,609
334	$2,255	$26,582	$28,837	$720,028
335	$2,175	$26,662	$28,837	$693,366
336	$2,095	$26,742	$28,837	$666,624

第28年供款共

$346,043

第28年利息

$30,397

第28年共還本金

$315,646

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$2,014	$26,823	$28,837	$639,800
338	$1,933	$26,904	$28,837	$612,896
339	$1,851	$26,985	$28,837	$585,911
340	$1,770	$27,067	$28,837	$558,844
341	$1,688	$27,149	$28,837	$531,695
342	$1,606	$27,231	$28,837	$504,464
343	$1,524	$27,313	$28,837	$477,151
344	$1,441	$27,396	$28,837	$449,756
345	$1,359	$27,478	$28,837	$422,277
346	$1,276	$27,561	$28,837	$394,716
347	$1,192	$27,645	$28,837	$367,071
348	$1,109	$27,728	$28,837	$339,343

第29年供款共

$346,043

第29年利息

$18,763

第29年共還本金

$327,280

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$1,025	$27,812	$28,837	$311,531
350	$941	$27,896	$28,837	$283,636
351	$857	$27,980	$28,837	$255,655
352	$772	$28,065	$28,837	$227,591
353	$688	$28,149	$28,837	$199,441
354	$602	$28,234	$28,837	$171,207
355	$517	$28,320	$28,837	$142,887
356	$432	$28,405	$28,837	$114,482
357	$346	$28,491	$28,837	$85,991
358	$260	$28,577	$28,837	$57,414
359	$173	$28,664	$28,837	$28,750
360	$87	$28,750	$28,837	$0

第30年供款共

$346,043

第30年利息

$6,700

第30年共還本金

$339,343

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$12,456,300

免责声明

笋盘推介

按揭保险费
info