楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$109,962

借款月供 $501 , 共加借HK$109,962

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$12,813,701

每月供款
$31,080

首期

$1,295,000

总贷款额

$6,814,962

總利息

$4,373,739

印花税

$240,000

其他

$90,000

置业成本总预算

HK$1,625,000

$62,159

置业成本总预算

HK$1,625,000

首期

$1,295,000
印花税

$240,000
- AVD
  
  $240,000
律师费

$ 10,000
代理佣金

$80,000
按揭保险费

$109,962

$62,159

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

马鞍山新港城

thumb_up

新港城4期靓装三房另书房开房厨房

实

551 呎

@12,795

建

744 呎

@9,476

local_offer 低水笋价 transfer_within_a_station 人才必选

售$705 万

实

551 呎

@12,795

建

744 呎

@9,476

售$705 万

local_offer 低水笋价 transfer_within_a_station 人才必选

马鞍山第2A座

thumb_up

东南天宇海

实

670 呎

@12,687

建

881 呎

@9,648

local_fire_department 至HIT local_offer 低水笋价 pets 爱竉必选

售$850 万

实

670 呎

@12,687

建

881 呎

@9,648

售$850 万

local_fire_department 至HIT local_offer 低水笋价 pets 爱竉必选

大埔新峰花园第01期第10座

thumb_up

大埔新峰花园罕有靓装

实

778 呎

@9,871

local_fire_department 至HIT flight_takeoff 移民急让

售$768 万

实

778 呎

@9,871

售$768 万

local_fire_department 至HIT flight_takeoff 移民急让

西贡逸珑海滙

thumb_up

逸珑海滙

实

590 呎

@15,085

local_offer 低水笋价 vpn_key 有匙即睇

售$890 万

实

590 呎

@15,085

售$890 万

local_offer 低水笋价 vpn_key 有匙即睇

西贡 EXCELLENT APARTMENT WITH ROOF TERRACE

thumb_up

EXCELLENT APARTMENT WITH ROOF TERRACE

实

433 呎

@19,169

local_fire_department 至HIT hotel_class 楼王

售$830 万

实

433 呎

@19,169

售$830 万

local_fire_department 至HIT hotel_class 楼王

马鞍山迎海第03期星湾御第25座

thumb_up

迎海第3期两房

实

496 呎

@15,927

local_fire_department 至HIT verified 首置必买

售$790 万

实

496 呎

@15,927

售$790 万

local_fire_department 至HIT verified 首置必买

马鞍山新港城

thumb_up

新装企理3房2厕见北水

实

519 呎

@13,642

建

696 呎

@10,172

hotel_class 楼王

售$708 万

实

519 呎

@13,642

建

696 呎

@10,172

售$708 万

hotel_class 楼王

马鞍山听涛雅苑第03座

thumb_up

内园实用三房, 正东南景

实

733 呎

@12,142

建

906 呎

@9,823

local_fire_department 至HIT

售$890 万

实

733 呎

@12,142

建

906 呎

@9,823

售$890 万

local_fire_department 至HIT

马鞍山迎海第02期星湾第18座

thumb_up

迎海2房1储

实

497 呎

@14,588

directions_run 即走

售$725 万

实

497 呎

@14,588

售$725 万

directions_run 即走

沙田沙田第一城

thumb_up

实用靓装大两房

实

688 呎

@11,483

建

870 呎

@9,080

local_fire_department 至HIT

售$790 万

实

688 呎

@11,483

建

870 呎

@9,080

售$790 万

local_fire_department 至HIT

沙田大蓝寮

thumb_up

大蓝寮

建

700 呎

@11,143

local_fire_department 至HIT

售$780 万

建

700 呎

@11,143

售$780 万

local_fire_department 至HIT

粉岭牵晴间

thumb_up

高层大3房,开扬山景,心旷神怡

实

634 呎

@13,407

建

868 呎

@9,793

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 pets 爱竉必选

售$850 万

实

634 呎

@13,407

建

868 呎

@9,793

售$850 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 pets 爱竉必选

利率	15年	20年	25年	30年
1.000	$40,787	$31,342	$25,684	$21,920
1.500	$42,303	$32,885	$27,256	$23,520
2.000	$43,855	$34,476	$28,886	$25,189
2.500	$45,441	$36,113	$30,573	$26,927
3.000	$47,063	$37,796	$32,317	$28,732
3.500	$48,719	$39,524	$34,117	$30,602
3.625	$49,138	$39,963	$34,576	$31,080
4.000	$50,409	$41,297	$35,972	$32,536
4.500	$52,134	$43,115	$37,880	$34,530
5.000	$53,892	$44,976	$39,840	$36,584
5.500	$55,684	$46,879	$41,850	$38,695
6.000	$57,509	$48,825	$43,909	$40,859

每月供款$31,080

年期

30年

贷款金额

$6,814,962

總利息

$4,373,739

总贷款连利息

$11,188,701

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$20,587	$10,493	$31,080	$6,804,469
2	$20,555	$10,525	$31,080	$6,793,945
3	$20,523	$10,556	$31,080	$6,783,388
4	$20,491	$10,588	$31,080	$6,772,800
5	$20,459	$10,620	$31,080	$6,762,180
6	$20,427	$10,652	$31,080	$6,751,527
7	$20,395	$10,684	$31,080	$6,740,843
8	$20,363	$10,717	$31,080	$6,730,126
9	$20,331	$10,749	$31,080	$6,719,377
10	$20,298	$10,782	$31,080	$6,708,595
11	$20,266	$10,814	$31,080	$6,697,781
12	$20,233	$10,847	$31,080	$6,686,934

第1年供款共

$372,957

第1年利息

$244,929

第1年共還本金

$128,028

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$20,200	$10,880	$31,080	$6,676,055
14	$20,167	$10,912	$31,080	$6,665,142
15	$20,134	$10,945	$31,080	$6,654,197
16	$20,101	$10,979	$31,080	$6,643,218
17	$20,068	$11,012	$31,080	$6,632,207
18	$20,035	$11,045	$31,080	$6,621,162
19	$20,001	$11,078	$31,080	$6,610,084
20	$19,968	$11,112	$31,080	$6,598,972
21	$19,934	$11,145	$31,080	$6,587,826
22	$19,901	$11,179	$31,080	$6,576,647
23	$19,867	$11,213	$31,080	$6,565,435
24	$19,833	$11,247	$31,080	$6,554,188

第2年供款共

$372,957

第2年利息

$240,210

第2年共還本金

$132,746

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$19,799	$11,281	$31,080	$6,542,907
26	$19,765	$11,315	$31,080	$6,531,593
27	$19,731	$11,349	$31,080	$6,520,244
28	$19,697	$11,383	$31,080	$6,508,861
29	$19,662	$11,418	$31,080	$6,497,443
30	$19,628	$11,452	$31,080	$6,485,991
31	$19,593	$11,487	$31,080	$6,474,505
32	$19,558	$11,521	$31,080	$6,462,983
33	$19,524	$11,556	$31,080	$6,451,427
34	$19,489	$11,591	$31,080	$6,439,836
35	$19,454	$11,626	$31,080	$6,428,210
36	$19,419	$11,661	$31,080	$6,416,549

第3年供款共

$372,957

第3年利息

$235,317

第3年共還本金

$137,639

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$19,383	$11,696	$31,080	$6,404,852
38	$19,348	$11,732	$31,080	$6,393,121
39	$19,313	$11,767	$31,080	$6,381,354
40	$19,277	$11,803	$31,080	$6,369,551
41	$19,241	$11,838	$31,080	$6,357,712
42	$19,206	$11,874	$31,080	$6,345,838
43	$19,170	$11,910	$31,080	$6,333,928
44	$19,134	$11,946	$31,080	$6,321,982
45	$19,098	$11,982	$31,080	$6,310,000
46	$19,061	$12,018	$31,080	$6,297,982
47	$19,025	$12,055	$31,080	$6,285,927
48	$18,989	$12,091	$31,080	$6,273,836

第4年供款共

$372,957

第4年利息

$230,244

第4年共還本金

$142,712

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$18,952	$12,128	$31,080	$6,261,709
50	$18,916	$12,164	$31,080	$6,249,545
51	$18,879	$12,201	$31,080	$6,237,344
52	$18,842	$12,238	$31,080	$6,225,106
53	$18,805	$12,275	$31,080	$6,212,831
54	$18,768	$12,312	$31,080	$6,200,520
55	$18,731	$12,349	$31,080	$6,188,171
56	$18,693	$12,386	$31,080	$6,175,784
57	$18,656	$12,424	$31,080	$6,163,361
58	$18,618	$12,461	$31,080	$6,150,899
59	$18,581	$12,499	$31,080	$6,138,401
60	$18,543	$12,537	$31,080	$6,125,864

第5年供款共

$372,957

第5年利息

$224,984

第5年共還本金

$147,973

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$18,505	$12,575	$31,080	$6,113,289
62	$18,467	$12,612	$31,080	$6,100,677
63	$18,429	$12,651	$31,080	$6,088,026
64	$18,391	$12,689	$31,080	$6,075,337
65	$18,353	$12,727	$31,080	$6,062,610
66	$18,314	$12,766	$31,080	$6,049,845
67	$18,276	$12,804	$31,080	$6,037,041
68	$18,237	$12,843	$31,080	$6,024,198
69	$18,198	$12,882	$31,080	$6,011,316
70	$18,159	$12,921	$31,080	$5,998,396
71	$18,120	$12,960	$31,080	$5,985,436
72	$18,081	$12,999	$31,080	$5,972,437

第6年供款共

$372,957

第6年利息

$219,530

第6年共還本金

$153,427

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$18,042	$13,038	$31,080	$5,959,399
74	$18,002	$13,077	$31,080	$5,946,322
75	$17,963	$13,117	$31,080	$5,933,205
76	$17,923	$13,156	$31,080	$5,920,049
77	$17,883	$13,196	$31,080	$5,906,852
78	$17,844	$13,236	$31,080	$5,893,616
79	$17,804	$13,276	$31,080	$5,880,340
80	$17,764	$13,316	$31,080	$5,867,024
81	$17,723	$13,356	$31,080	$5,853,668
82	$17,683	$13,397	$31,080	$5,840,271
83	$17,642	$13,437	$31,080	$5,826,834
84	$17,602	$13,478	$31,080	$5,813,356

第7年供款共

$372,957

第7年利息

$213,875

第7年共還本金

$159,082

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$17,561	$13,519	$31,080	$5,799,837
86	$17,520	$13,559	$31,080	$5,786,278
87	$17,479	$13,600	$31,080	$5,772,677
88	$17,438	$13,641	$31,080	$5,759,036
89	$17,397	$13,683	$31,080	$5,745,353
90	$17,356	$13,724	$31,080	$5,731,629
91	$17,314	$13,765	$31,080	$5,717,864
92	$17,273	$13,807	$31,080	$5,704,057
93	$17,231	$13,849	$31,080	$5,690,208
94	$17,189	$13,891	$31,080	$5,676,318
95	$17,147	$13,933	$31,080	$5,662,385
96	$17,105	$13,975	$31,080	$5,648,411

第8年供款共

$372,957

第8年利息

$208,012

第8年共還本金

$164,945

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$17,063	$14,017	$31,080	$5,634,394
98	$17,021	$14,059	$31,080	$5,620,335
99	$16,978	$14,102	$31,080	$5,606,233
100	$16,935	$14,144	$31,080	$5,592,089
101	$16,893	$14,187	$31,080	$5,577,902
102	$16,850	$14,230	$31,080	$5,563,672
103	$16,807	$14,273	$31,080	$5,549,399
104	$16,764	$14,316	$31,080	$5,535,083
105	$16,721	$14,359	$31,080	$5,520,724
106	$16,677	$14,403	$31,080	$5,506,322
107	$16,634	$14,446	$31,080	$5,491,876
108	$16,590	$14,490	$31,080	$5,477,386

第9年供款共

$372,957

第9年利息

$201,932

第9年共還本金

$171,025

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$16,546	$14,533	$31,080	$5,462,852
110	$16,502	$14,577	$31,080	$5,448,275
111	$16,458	$14,621	$31,080	$5,433,654
112	$16,414	$14,666	$31,080	$5,418,988
113	$16,370	$14,710	$31,080	$5,404,278
114	$16,325	$14,754	$31,080	$5,389,524
115	$16,281	$14,799	$31,080	$5,374,725
116	$16,236	$14,844	$31,080	$5,359,881
117	$16,191	$14,888	$31,080	$5,344,993
118	$16,146	$14,933	$31,080	$5,330,060
119	$16,101	$14,979	$31,080	$5,315,081
120	$16,056	$15,024	$31,080	$5,300,057

第10年供款共

$372,957

第10年利息

$195,628

第10年共還本金

$177,328

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$16,011	$15,069	$31,080	$5,284,988
122	$15,965	$15,115	$31,080	$5,269,874
123	$15,919	$15,160	$31,080	$5,254,713
124	$15,874	$15,206	$31,080	$5,239,507
125	$15,828	$15,252	$31,080	$5,224,255
126	$15,782	$15,298	$31,080	$5,208,957
127	$15,735	$15,344	$31,080	$5,193,613
128	$15,689	$15,391	$31,080	$5,178,222
129	$15,643	$15,437	$31,080	$5,162,785
130	$15,596	$15,484	$31,080	$5,147,301
131	$15,549	$15,531	$31,080	$5,131,770
132	$15,502	$15,577	$31,080	$5,116,193

第11年供款共

$372,957

第11年利息

$189,092

第11年共還本金

$183,864

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$15,455	$15,625	$31,080	$5,100,568
134	$15,408	$15,672	$31,080	$5,084,897
135	$15,361	$15,719	$31,080	$5,069,178
136	$15,313	$15,767	$31,080	$5,053,411
137	$15,266	$15,814	$31,080	$5,037,597
138	$15,218	$15,862	$31,080	$5,021,735
139	$15,170	$15,910	$31,080	$5,005,825
140	$15,122	$15,958	$31,080	$4,989,867
141	$15,074	$16,006	$31,080	$4,973,861
142	$15,025	$16,055	$31,080	$4,957,806
143	$14,977	$16,103	$31,080	$4,941,703
144	$14,928	$16,152	$31,080	$4,925,552

第12年供款共

$372,957

第12年利息

$182,315

第12年共還本金

$190,641

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$14,879	$16,200	$31,080	$4,909,351
146	$14,830	$16,249	$31,080	$4,893,102
147	$14,781	$16,298	$31,080	$4,876,803
148	$14,732	$16,348	$31,080	$4,860,456
149	$14,683	$16,397	$31,080	$4,844,058
150	$14,633	$16,447	$31,080	$4,827,612
151	$14,583	$16,496	$31,080	$4,811,115
152	$14,534	$16,546	$31,080	$4,794,569
153	$14,484	$16,596	$31,080	$4,777,973
154	$14,433	$16,646	$31,080	$4,761,327
155	$14,383	$16,697	$31,080	$4,744,630
156	$14,333	$16,747	$31,080	$4,727,883

第13年供款共

$372,957

第13年利息

$175,289

第13年共還本金

$197,668

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$14,282	$16,798	$31,080	$4,711,086
158	$14,231	$16,848	$31,080	$4,694,238
159	$14,181	$16,899	$31,080	$4,677,338
160	$14,129	$16,950	$31,080	$4,660,388
161	$14,078	$17,001	$31,080	$4,643,387
162	$14,027	$17,053	$31,080	$4,626,334
163	$13,975	$17,104	$31,080	$4,609,229
164	$13,924	$17,156	$31,080	$4,592,073
165	$13,872	$17,208	$31,080	$4,574,866
166	$13,820	$17,260	$31,080	$4,557,606
167	$13,768	$17,312	$31,080	$4,540,294
168	$13,715	$17,364	$31,080	$4,522,930

第14年供款共

$372,957

第14年利息

$168,003

第14年共還本金

$204,954

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$13,663	$17,417	$31,080	$4,505,513
170	$13,610	$17,469	$31,080	$4,488,044
171	$13,558	$17,522	$31,080	$4,470,521
172	$13,505	$17,575	$31,080	$4,452,946
173	$13,452	$17,628	$31,080	$4,435,318
174	$13,398	$17,681	$31,080	$4,417,637
175	$13,345	$17,735	$31,080	$4,399,902
176	$13,291	$17,788	$31,080	$4,382,114
177	$13,238	$17,842	$31,080	$4,364,272
178	$13,184	$17,896	$31,080	$4,346,376
179	$13,130	$17,950	$31,080	$4,328,426
180	$13,075	$18,004	$31,080	$4,310,421

第15年供款共

$372,957

第15年利息

$160,449

第15年共還本金

$212,508

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$13,021	$18,059	$31,080	$4,292,363
182	$12,967	$18,113	$31,080	$4,274,250
183	$12,912	$18,168	$31,080	$4,256,082
184	$12,857	$18,223	$31,080	$4,237,859
185	$12,802	$18,278	$31,080	$4,219,581
186	$12,747	$18,333	$31,080	$4,201,248
187	$12,691	$18,388	$31,080	$4,182,859
188	$12,636	$18,444	$31,080	$4,164,415
189	$12,580	$18,500	$31,080	$4,145,916
190	$12,524	$18,556	$31,080	$4,127,360
191	$12,468	$18,612	$31,080	$4,108,748
192	$12,412	$18,668	$31,080	$4,090,081

第16年供款共

$372,957

第16年利息

$152,616

第16年共還本金

$220,341

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$12,355	$18,724	$31,080	$4,071,356
194	$12,299	$18,781	$31,080	$4,052,575
195	$12,242	$18,838	$31,080	$4,033,738
196	$12,185	$18,894	$31,080	$4,014,843
197	$12,128	$18,952	$31,080	$3,995,892
198	$12,071	$19,009	$31,080	$3,976,883
199	$12,014	$19,066	$31,080	$3,957,817
200	$11,956	$19,124	$31,080	$3,938,693
201	$11,898	$19,182	$31,080	$3,919,511
202	$11,840	$19,240	$31,080	$3,900,272
203	$11,782	$19,298	$31,080	$3,880,974
204	$11,724	$19,356	$31,080	$3,861,618

第17年供款共

$372,957

第17年利息

$144,494

第17年共還本金

$228,462

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$11,665	$19,414	$31,080	$3,842,204
206	$11,607	$19,473	$31,080	$3,822,731
207	$11,548	$19,532	$31,080	$3,803,199
208	$11,489	$19,591	$31,080	$3,783,608
209	$11,430	$19,650	$31,080	$3,763,958
210	$11,370	$19,709	$31,080	$3,744,249
211	$11,311	$19,769	$31,080	$3,724,480
212	$11,251	$19,829	$31,080	$3,704,651
213	$11,191	$19,889	$31,080	$3,684,762
214	$11,131	$19,949	$31,080	$3,664,814
215	$11,071	$20,009	$31,080	$3,644,805
216	$11,010	$20,069	$31,080	$3,624,735

第18年供款共

$372,957

第18年利息

$136,074

第18年共還本金

$236,883

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$10,950	$20,130	$31,080	$3,604,605
218	$10,889	$20,191	$31,080	$3,584,415
219	$10,828	$20,252	$31,080	$3,564,163
220	$10,767	$20,313	$31,080	$3,543,850
221	$10,705	$20,374	$31,080	$3,523,475
222	$10,644	$20,436	$31,080	$3,503,039
223	$10,582	$20,498	$31,080	$3,482,542
224	$10,520	$20,560	$31,080	$3,461,982
225	$10,458	$20,622	$31,080	$3,441,361
226	$10,396	$20,684	$31,080	$3,420,677
227	$10,333	$20,746	$31,080	$3,399,930
228	$10,271	$20,809	$31,080	$3,379,121

第19年供款共

$372,957

第19年利息

$127,343

第19年共還本金

$245,614

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$10,208	$20,872	$31,080	$3,358,249
230	$10,145	$20,935	$31,080	$3,337,314
231	$10,081	$20,998	$31,080	$3,316,316
232	$10,018	$21,062	$31,080	$3,295,254
233	$9,954	$21,125	$31,080	$3,274,129
234	$9,891	$21,189	$31,080	$3,252,940
235	$9,827	$21,253	$31,080	$3,231,687
236	$9,762	$21,317	$31,080	$3,210,369
237	$9,698	$21,382	$31,080	$3,188,988
238	$9,633	$21,446	$31,080	$3,167,541
239	$9,569	$21,511	$31,080	$3,146,030
240	$9,504	$21,576	$31,080	$3,124,454

第20年供款共

$372,957

第20年利息

$118,290

第20年共還本金

$254,667

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$9,438	$21,641	$31,080	$3,102,813
242	$9,373	$21,707	$31,080	$3,081,106
243	$9,308	$21,772	$31,080	$3,059,334
244	$9,242	$21,838	$31,080	$3,037,496
245	$9,176	$21,904	$31,080	$3,015,592
246	$9,110	$21,970	$31,080	$2,993,622
247	$9,043	$22,036	$31,080	$2,971,585
248	$8,977	$22,103	$31,080	$2,949,482
249	$8,910	$22,170	$31,080	$2,927,313
250	$8,843	$22,237	$31,080	$2,905,076
251	$8,776	$22,304	$31,080	$2,882,772
252	$8,708	$22,371	$31,080	$2,860,400

第21年供款共

$372,957

第21年利息

$108,903

第21年共還本金

$264,054

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$8,641	$22,439	$31,080	$2,837,962
254	$8,573	$22,507	$31,080	$2,815,455
255	$8,505	$22,575	$31,080	$2,792,880
256	$8,437	$22,643	$31,080	$2,770,237
257	$8,368	$22,711	$31,080	$2,747,526
258	$8,300	$22,780	$31,080	$2,724,746
259	$8,231	$22,849	$31,080	$2,701,897
260	$8,162	$22,918	$31,080	$2,678,980
261	$8,093	$22,987	$31,080	$2,655,993
262	$8,023	$23,056	$31,080	$2,632,936
263	$7,954	$23,126	$31,080	$2,609,810
264	$7,884	$23,196	$31,080	$2,586,614

第22年供款共

$372,957

第22年利息

$99,170

第22年共還本金

$273,786

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$7,814	$23,266	$31,080	$2,563,348
266	$7,743	$23,336	$31,080	$2,540,012
267	$7,673	$23,407	$31,080	$2,516,605
268	$7,602	$23,477	$31,080	$2,493,128
269	$7,531	$23,548	$31,080	$2,469,579
270	$7,460	$23,620	$31,080	$2,445,960
271	$7,389	$23,691	$31,080	$2,422,269
272	$7,317	$23,762	$31,080	$2,398,506
273	$7,245	$23,834	$31,080	$2,374,672
274	$7,173	$23,906	$31,080	$2,350,766
275	$7,101	$23,978	$31,080	$2,326,787
276	$7,029	$24,051	$31,080	$2,302,737

第23年供款共

$372,957

第23年利息

$89,079

第23年共還本金

$283,878

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$6,956	$24,124	$31,080	$2,278,613
278	$6,883	$24,196	$31,080	$2,254,417
279	$6,810	$24,270	$31,080	$2,230,147
280	$6,737	$24,343	$31,080	$2,205,804
281	$6,663	$24,416	$31,080	$2,181,388
282	$6,590	$24,490	$31,080	$2,156,898
283	$6,516	$24,564	$31,080	$2,132,334
284	$6,441	$24,638	$31,080	$2,107,695
285	$6,367	$24,713	$31,080	$2,082,983
286	$6,292	$24,787	$31,080	$2,058,195
287	$6,217	$24,862	$31,080	$2,033,333
288	$6,142	$24,937	$31,080	$2,008,396

第24年供款共

$372,957

第24年利息

$78,616

第24年共還本金

$294,341

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$6,067	$25,013	$31,080	$1,983,383
290	$5,991	$25,088	$31,080	$1,958,295
291	$5,916	$25,164	$31,080	$1,933,131
292	$5,840	$25,240	$31,080	$1,907,891
293	$5,763	$25,316	$31,080	$1,882,574
294	$5,687	$25,393	$31,080	$1,857,182
295	$5,610	$25,469	$31,080	$1,831,712
296	$5,533	$25,546	$31,080	$1,806,166
297	$5,456	$25,624	$31,080	$1,780,542
298	$5,379	$25,701	$31,080	$1,754,841
299	$5,301	$25,779	$31,080	$1,729,062
300	$5,223	$25,857	$31,080	$1,703,206

第25年供款共

$372,957

第25年利息

$67,767

第25年共還本金

$305,190

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$5,145	$25,935	$31,080	$1,677,271
302	$5,067	$26,013	$31,080	$1,651,258
303	$4,988	$26,092	$31,080	$1,625,167
304	$4,909	$26,170	$31,080	$1,598,996
305	$4,830	$26,249	$31,080	$1,572,747
306	$4,751	$26,329	$31,080	$1,546,418
307	$4,671	$26,408	$31,080	$1,520,010
308	$4,592	$26,488	$31,080	$1,493,522
309	$4,512	$26,568	$31,080	$1,466,954
310	$4,431	$26,648	$31,080	$1,440,306
311	$4,351	$26,729	$31,080	$1,413,577
312	$4,270	$26,810	$31,080	$1,386,767

第26年供款共

$372,957

第26年利息

$56,518

第26年共還本金

$316,439

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$4,189	$26,891	$31,080	$1,359,877
314	$4,108	$26,972	$31,080	$1,332,905
315	$4,026	$27,053	$31,080	$1,305,852
316	$3,945	$27,135	$31,080	$1,278,717
317	$3,863	$27,217	$31,080	$1,251,500
318	$3,781	$27,299	$31,080	$1,224,201
319	$3,698	$27,382	$31,080	$1,196,819
320	$3,615	$27,464	$31,080	$1,169,355
321	$3,532	$27,547	$31,080	$1,141,807
322	$3,449	$27,631	$31,080	$1,114,177
323	$3,366	$27,714	$31,080	$1,086,463
324	$3,282	$27,798	$31,080	$1,058,665

第27年供款共

$372,957

第27年利息

$44,855

第27年共還本金

$328,102

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$3,198	$27,882	$31,080	$1,030,784
326	$3,114	$27,966	$31,080	$1,002,818
327	$3,029	$28,050	$31,080	$974,767
328	$2,945	$28,135	$31,080	$946,632
329	$2,860	$28,220	$31,080	$918,412
330	$2,774	$28,305	$31,080	$890,107
331	$2,689	$28,391	$31,080	$861,716
332	$2,603	$28,477	$31,080	$833,239
333	$2,517	$28,563	$31,080	$804,677
334	$2,431	$28,649	$31,080	$776,028
335	$2,344	$28,735	$31,080	$747,292
336	$2,257	$28,822	$31,080	$718,470

第28年供款共

$372,957

第28年利息

$32,761

第28年共還本金

$340,195

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$2,170	$28,909	$31,080	$689,561
338	$2,083	$28,997	$31,080	$660,564
339	$1,995	$29,084	$31,080	$631,480
340	$1,908	$29,172	$31,080	$602,308
341	$1,819	$29,260	$31,080	$573,047
342	$1,731	$29,349	$31,080	$543,699
343	$1,642	$29,437	$31,080	$514,261
344	$1,553	$29,526	$31,080	$484,735
345	$1,464	$29,615	$31,080	$455,120
346	$1,375	$29,705	$31,080	$425,415
347	$1,285	$29,795	$31,080	$395,620
348	$1,195	$29,885	$31,080	$365,736

第29年供款共

$372,957

第29年利息

$20,222

第29年共還本金

$352,734

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$1,105	$29,975	$31,080	$335,761
350	$1,014	$30,065	$31,080	$305,695
351	$923	$30,156	$31,080	$275,539
352	$832	$30,247	$31,080	$245,292
353	$741	$30,339	$31,080	$214,953
354	$649	$30,430	$31,080	$184,522
355	$557	$30,522	$31,080	$154,000
356	$465	$30,615	$31,080	$123,386
357	$373	$30,707	$31,080	$92,679
358	$280	$30,800	$31,080	$61,879
359	$187	$30,893	$31,080	$30,986
360	$94	$30,986	$31,080	$0

第30年供款共

$372,957

第30年利息

$7,221

第30年共還本金

$365,736

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$12,813,701

免责声明

笋盘推介

按揭保险费
info