楼价

HK$

按揭成数

HK$

楼价$1,000万以下，银行按揭最高成数为90% (首置客)或80% (非首置客)

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$16,663,928

每月供款
$54,235

首期

$-3,190,400

总贷款额

$11,190,400

總利息

$8,333,928

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-2,860,400

$108,468

置业成本总预算

HK$-2,860,400

首期

$-3,190,400
印花税

$240,000
- AVD
  
  $240,000
律师费

$ 10,000
代理佣金

$80,000
按揭保险费

不适用

$108,468

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

马鞍山长庚村

thumb_up

**最近马鞍山市中心靓装修下覆式可步行到马鞍山**

建

1,000 呎

@8,500

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

售$850 万

建

1,000 呎

@8,500

售$850 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

沙田大水坑枫叶居8号

thumb_up

大水坑村屋 2楼连天台企理装修

建

700 呎

@11,143

real_estate_agent 罕有放盘 pets 爱竉必选

售$780 万

建

700 呎

@11,143

售$780 万

real_estate_agent 罕有放盘 pets 爱竉必选

大埔天钻第08座

thumb_up

天钻2房靓装开扬景观

实

551 呎

@13,793

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

售$760 万

实

551 呎

@13,793

售$760 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

独家

马鞍山新港城

thumb_up

独家靓盘**新港城4期高层,开扬远景靓装修三房两厅,即买即用**

实

519 呎

@14,451

建

696 呎

@10,776

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 local_offer 低水笋价

售$750 万

实

519 呎

@14,451

建

696 呎

@10,776

售$750 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 local_offer 低水笋价

VR实景

马鞍山迎海第02期星湾第19座

thumb_up

迎海第02期星湾高层靓装笋

实

497 呎

@14,688

vpn_key 有匙即睇

售$730 万

实

497 呎

@14,688

售$730 万

vpn_key 有匙即睇

沙田帝堡城

thumb_up

帝堡城

实

547 呎

@13,711

建

718 呎

@10,446

local_fire_department 至HIT

售$750 万

实

547 呎

@13,711

建

718 呎

@10,446

售$750 万

local_fire_department 至HIT

西贡逸珑海滙

thumb_up

**~西贡市中心两房两厅会所开扬内园池景高楼底有露台~**

实

669 呎

@12,526

local_fire_department 至HIT verified 首置必买 price_change 蚀让盘

售$838 万

实

669 呎

@12,526

售$838 万

local_fire_department 至HIT verified 首置必买 price_change 蚀让盘

西贡逸珑海滙第02座

thumb_up

逸珑海滙

实

586 呎

@13,311

local_offer 低水笋价

售$780 万

实

586 呎

@13,311

售$780 万

local_offer 低水笋价

大埔朗涛

thumb_up

楼龄新, SHUTTLE 接送大型商场, 环境清幽

实

607 呎

@14,135

real_estate_agent 罕有放盘

售$858 万

实

607 呎

@14,135

售$858 万

real_estate_agent 罕有放盘

将军澳新宝城第03座

thumb_up

有装修内园开扬景

实

575 呎

@14,261

建

774 呎

@10,594

local_fire_department 至HIT

售$820 万

实

575 呎

@14,261

建

774 呎

@10,594

售$820 万

local_fire_department 至HIT

KOL实拍 VR实景

沙田玖珑山日珑阁第01座

thumb_up

玖珑山日珑阁开放厨 1 房 shuttle bus 15分钟直达大围

实

467 呎

@16,916

local_fire_department 至HIT verified 首置必买

售$790 万

实

467 呎

@16,916

售$790 万

local_fire_department 至HIT verified 首置必买

沙田沙田第一城第03期

thumb_up

沙田第一城极罕有东南连天台放盘可遇难求

实

451 呎

@16,075

建

562 呎

@12,900

real_estate_agent 罕有放盘 hotel_class 楼王

售$725 万

实

451 呎

@16,075

建

562 呎

@12,900

售$725 万

real_estate_agent 罕有放盘 hotel_class 楼王

利率	15年	20年	25年	30年
1.000	$66,974	$51,464	$42,174	$35,993
1.500	$69,464	$53,999	$44,754	$38,620
2.000	$72,011	$56,610	$47,431	$41,362
2.500	$74,616	$59,298	$50,202	$44,216
3.000	$77,279	$62,062	$53,066	$47,179
3.500	$79,998	$64,900	$56,022	$50,250
4.000	$82,774	$67,812	$59,067	$53,425
4.125	$83,477	$68,551	$59,842	$54,234
4.500	$85,606	$70,796	$62,200	$56,700
5.000	$88,493	$73,852	$65,418	$60,072
5.500	$91,435	$76,977	$68,719	$63,538
6.000	$94,431	$80,172	$72,100	$67,092

每月供款$54,235

年期

30年

贷款金额

$11,190,400

總利息

$8,333,928

总贷款连利息

$19,524,328

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$38,467	$15,767	$54,234	$11,174,633
2	$38,413	$15,821	$54,234	$11,158,811
3	$38,358	$15,876	$54,234	$11,142,935
4	$38,304	$15,930	$54,234	$11,127,005
5	$38,249	$15,985	$54,234	$11,111,020
6	$38,194	$16,040	$54,234	$11,094,980
7	$38,139	$16,095	$54,234	$11,078,885
8	$38,084	$16,151	$54,234	$11,062,734
9	$38,028	$16,206	$54,234	$11,046,528
10	$37,972	$16,262	$54,234	$11,030,266
11	$37,917	$16,318	$54,234	$11,013,948
12	$37,860	$16,374	$54,234	$10,997,575

第1年供款共

$650,811

第1年利息

$457,985

第1年共還本金

$192,825

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$37,804	$16,430	$54,234	$10,981,144
14	$37,748	$16,487	$54,234	$10,964,658
15	$37,691	$16,543	$54,234	$10,948,115
16	$37,634	$16,600	$54,234	$10,931,515
17	$37,577	$16,657	$54,234	$10,914,857
18	$37,520	$16,714	$54,234	$10,898,143
19	$37,462	$16,772	$54,234	$10,881,371
20	$37,405	$16,830	$54,234	$10,864,542
21	$37,347	$16,887	$54,234	$10,847,654
22	$37,289	$16,945	$54,234	$10,830,709
23	$37,231	$17,004	$54,234	$10,813,705
24	$37,172	$17,062	$54,234	$10,796,643

第2年供款共

$650,811

第2年利息

$449,879

第2年共還本金

$200,932

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$37,113	$17,121	$54,234	$10,779,522
26	$37,055	$17,180	$54,234	$10,762,343
27	$36,996	$17,239	$54,234	$10,745,104
28	$36,936	$17,298	$54,234	$10,727,806
29	$36,877	$17,357	$54,234	$10,710,449
30	$36,817	$17,417	$54,234	$10,693,031
31	$36,757	$17,477	$54,234	$10,675,554
32	$36,697	$17,537	$54,234	$10,658,017
33	$36,637	$17,597	$54,234	$10,640,420
34	$36,576	$17,658	$54,234	$10,622,762
35	$36,516	$17,718	$54,234	$10,605,044
36	$36,455	$17,779	$54,234	$10,587,264

第3年供款共

$650,811

第3年利息

$441,432

第3年共還本金

$209,379

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$36,394	$17,841	$54,234	$10,569,424
38	$36,332	$17,902	$54,234	$10,551,522
39	$36,271	$17,963	$54,234	$10,533,559
40	$36,209	$18,025	$54,234	$10,515,534
41	$36,147	$18,087	$54,234	$10,497,446
42	$36,085	$18,149	$54,234	$10,479,297
43	$36,023	$18,212	$54,234	$10,461,086
44	$35,960	$18,274	$54,234	$10,442,811
45	$35,897	$18,337	$54,234	$10,424,474
46	$35,834	$18,400	$54,234	$10,406,074
47	$35,771	$18,463	$54,234	$10,387,611
48	$35,707	$18,527	$54,234	$10,369,084

第4年供款共

$650,811

第4年利息

$432,630

第4年共還本金

$218,181

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$35,644	$18,591	$54,234	$10,350,493
50	$35,580	$18,654	$54,234	$10,331,839
51	$35,516	$18,719	$54,234	$10,313,120
52	$35,451	$18,783	$54,234	$10,294,337
53	$35,387	$18,847	$54,234	$10,275,490
54	$35,322	$18,912	$54,234	$10,256,578
55	$35,257	$18,977	$54,234	$10,237,601
56	$35,192	$19,042	$54,234	$10,218,558
57	$35,126	$19,108	$54,234	$10,199,450
58	$35,061	$19,174	$54,234	$10,180,276
59	$34,995	$19,240	$54,234	$10,161,037
60	$34,929	$19,306	$54,234	$10,141,731

第5年供款共

$650,811

第5年利息

$423,458

第5年共還本金

$227,353

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$34,862	$19,372	$54,234	$10,122,359
62	$34,796	$19,439	$54,234	$10,102,921
63	$34,729	$19,505	$54,234	$10,083,415
64	$34,662	$19,573	$54,234	$10,063,843
65	$34,594	$19,640	$54,234	$10,044,203
66	$34,527	$19,707	$54,234	$10,024,496
67	$34,459	$19,775	$54,234	$10,004,720
68	$34,391	$19,843	$54,234	$9,984,877
69	$34,323	$19,911	$54,234	$9,964,966
70	$34,255	$19,980	$54,234	$9,944,987
71	$34,186	$20,048	$54,234	$9,924,938
72	$34,117	$20,117	$54,234	$9,904,821

第6年供款共

$650,811

第6年利息

$413,901

第6年共還本金

$236,910

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$34,048	$20,186	$54,234	$9,884,635
74	$33,978	$20,256	$54,234	$9,864,379
75	$33,909	$20,325	$54,234	$9,844,053
76	$33,839	$20,395	$54,234	$9,823,658
77	$33,769	$20,465	$54,234	$9,803,193
78	$33,698	$20,536	$54,234	$9,782,657
79	$33,628	$20,606	$54,234	$9,762,050
80	$33,557	$20,677	$54,234	$9,741,373
81	$33,486	$20,748	$54,234	$9,720,625
82	$33,415	$20,820	$54,234	$9,699,805
83	$33,343	$20,891	$54,234	$9,678,914
84	$33,271	$20,963	$54,234	$9,657,951

第7年供款共

$650,811

第7年利息

$403,941

第7年共還本金

$246,870

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$33,199	$21,035	$54,234	$9,636,916
86	$33,127	$21,107	$54,234	$9,615,809
87	$33,054	$21,180	$54,234	$9,594,629
88	$32,982	$21,253	$54,234	$9,573,376
89	$32,908	$21,326	$54,234	$9,552,050
90	$32,835	$21,399	$54,234	$9,530,651
91	$32,762	$21,473	$54,234	$9,509,179
92	$32,688	$21,546	$54,234	$9,487,632
93	$32,614	$21,621	$54,234	$9,466,012
94	$32,539	$21,695	$54,234	$9,444,317
95	$32,465	$21,769	$54,234	$9,422,548
96	$32,390	$21,844	$54,234	$9,400,703

第8年供款共

$650,811

第8年利息

$393,563

第8年共還本金

$257,248

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$32,315	$21,919	$54,234	$9,378,784
98	$32,240	$21,995	$54,234	$9,356,789
99	$32,164	$22,070	$54,234	$9,334,719
100	$32,088	$22,146	$54,234	$9,312,573
101	$32,012	$22,222	$54,234	$9,290,351
102	$31,936	$22,299	$54,234	$9,268,052
103	$31,859	$22,375	$54,234	$9,245,677
104	$31,782	$22,452	$54,234	$9,223,224
105	$31,705	$22,529	$54,234	$9,200,695
106	$31,627	$22,607	$54,234	$9,178,088
107	$31,550	$22,685	$54,234	$9,155,404
108	$31,472	$22,763	$54,234	$9,132,641

第9年供款共

$650,811

第9年利息

$382,749

第9年共還本金

$268,062

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$31,393	$22,841	$54,234	$9,109,800
110	$31,315	$22,919	$54,234	$9,086,881
111	$31,236	$22,998	$54,234	$9,063,883
112	$31,157	$23,077	$54,234	$9,040,806
113	$31,078	$23,156	$54,234	$9,017,649
114	$30,998	$23,236	$54,234	$8,994,413
115	$30,918	$23,316	$54,234	$8,971,097
116	$30,838	$23,396	$54,234	$8,947,701
117	$30,758	$23,477	$54,234	$8,924,225
118	$30,677	$23,557	$54,234	$8,900,667
119	$30,596	$23,638	$54,234	$8,877,029
120	$30,515	$23,719	$54,234	$8,853,310

第10年供款共

$650,811

第10年利息

$371,480

第10年共還本金

$279,331

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$30,433	$23,801	$54,234	$8,829,509
122	$30,351	$23,883	$54,234	$8,805,626
123	$30,269	$23,965	$54,234	$8,781,661
124	$30,187	$24,047	$54,234	$8,757,614
125	$30,104	$24,130	$54,234	$8,733,484
126	$30,021	$24,213	$54,234	$8,709,271
127	$29,938	$24,296	$54,234	$8,684,975
128	$29,855	$24,380	$54,234	$8,660,595
129	$29,771	$24,463	$54,234	$8,636,132
130	$29,687	$24,548	$54,234	$8,611,584
131	$29,602	$24,632	$54,234	$8,586,952
132	$29,518	$24,717	$54,234	$8,562,236

第11年供款共

$650,811

第11年利息

$359,737

第11年共還本金

$291,074

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$29,433	$24,802	$54,234	$8,537,434
134	$29,347	$24,887	$54,234	$8,512,547
135	$29,262	$24,972	$54,234	$8,487,575
136	$29,176	$25,058	$54,234	$8,462,517
137	$29,090	$25,144	$54,234	$8,437,372
138	$29,003	$25,231	$54,234	$8,412,142
139	$28,917	$25,318	$54,234	$8,386,824
140	$28,830	$25,405	$54,234	$8,361,420
141	$28,742	$25,492	$54,234	$8,335,928
142	$28,655	$25,579	$54,234	$8,310,348
143	$28,567	$25,667	$54,234	$8,284,681
144	$28,479	$25,756	$54,234	$8,258,925

第12年供款共

$650,811

第12年利息

$347,500

第12年共還本金

$303,311

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$28,390	$25,844	$54,234	$8,233,081
146	$28,301	$25,933	$54,234	$8,207,148
147	$28,212	$26,022	$54,234	$8,181,126
148	$28,123	$26,112	$54,234	$8,155,014
149	$28,033	$26,201	$54,234	$8,128,813
150	$27,943	$26,291	$54,234	$8,102,521
151	$27,852	$26,382	$54,234	$8,076,139
152	$27,762	$26,473	$54,234	$8,049,667
153	$27,671	$26,564	$54,234	$8,023,103
154	$27,579	$26,655	$54,234	$7,996,449
155	$27,488	$26,746	$54,234	$7,969,702
156	$27,396	$26,838	$54,234	$7,942,864

第13年供款共

$650,811

第13年利息

$334,750

第13年共還本金

$316,061

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$27,304	$26,931	$54,234	$7,915,933
158	$27,211	$27,023	$54,234	$7,888,910
159	$27,118	$27,116	$54,234	$7,861,794
160	$27,025	$27,209	$54,234	$7,834,584
161	$26,931	$27,303	$54,234	$7,807,282
162	$26,838	$27,397	$54,234	$7,779,885
163	$26,743	$27,491	$54,234	$7,752,394
164	$26,649	$27,585	$54,234	$7,724,809
165	$26,554	$27,680	$54,234	$7,697,128
166	$26,459	$27,775	$54,234	$7,669,353
167	$26,363	$27,871	$54,234	$7,641,482
168	$26,268	$27,967	$54,234	$7,613,515

第14年供款共

$650,811

第14年利息

$321,463

第14年共還本金

$329,348

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$26,171	$28,063	$54,234	$7,585,453
170	$26,075	$28,159	$54,234	$7,557,293
171	$25,978	$28,256	$54,234	$7,529,037
172	$25,881	$28,353	$54,234	$7,500,684
173	$25,784	$28,451	$54,234	$7,472,234
174	$25,686	$28,548	$54,234	$7,443,685
175	$25,588	$28,647	$54,234	$7,415,039
176	$25,489	$28,745	$54,234	$7,386,294
177	$25,390	$28,844	$54,234	$7,357,450
178	$25,291	$28,943	$54,234	$7,328,507
179	$25,192	$29,043	$54,234	$7,299,464
180	$25,092	$29,142	$54,234	$7,270,322

第15年供款共

$650,811

第15年利息

$307,617

第15年共還本金

$343,194

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$24,992	$29,243	$54,234	$7,241,079
182	$24,891	$29,343	$54,234	$7,211,736
183	$24,790	$29,444	$54,234	$7,182,292
184	$24,689	$29,545	$54,234	$7,152,747
185	$24,588	$29,647	$54,234	$7,123,101
186	$24,486	$29,749	$54,234	$7,093,352
187	$24,383	$29,851	$54,234	$7,063,501
188	$24,281	$29,953	$54,234	$7,033,548
189	$24,178	$30,056	$54,234	$7,003,491
190	$24,075	$30,160	$54,234	$6,973,332
191	$23,971	$30,263	$54,234	$6,943,068
192	$23,867	$30,367	$54,234	$6,912,701

第16年供款共

$650,811

第16年利息

$293,190

第16年共還本金

$357,621

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$23,762	$30,472	$54,234	$6,882,229
194	$23,658	$30,577	$54,234	$6,851,652
195	$23,553	$30,682	$54,234	$6,820,971
196	$23,447	$30,787	$54,234	$6,790,183
197	$23,341	$30,893	$54,234	$6,759,290
198	$23,235	$30,999	$54,234	$6,728,291
199	$23,129	$31,106	$54,234	$6,697,185
200	$23,022	$31,213	$54,234	$6,665,973
201	$22,914	$31,320	$54,234	$6,634,653
202	$22,807	$31,428	$54,234	$6,603,225
203	$22,699	$31,536	$54,234	$6,571,690
204	$22,590	$31,644	$54,234	$6,540,046

第17年供款共

$650,811

第17年利息

$278,156

第17年共還本金

$372,655

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$22,481	$31,753	$54,234	$6,508,293
206	$22,372	$31,862	$54,234	$6,476,431
207	$22,263	$31,972	$54,234	$6,444,459
208	$22,153	$32,081	$54,234	$6,412,378
209	$22,043	$32,192	$54,234	$6,380,186
210	$21,932	$32,302	$54,234	$6,347,884
211	$21,821	$32,413	$54,234	$6,315,470
212	$21,709	$32,525	$54,234	$6,282,945
213	$21,598	$32,637	$54,234	$6,250,309
214	$21,485	$32,749	$54,234	$6,217,560
215	$21,373	$32,861	$54,234	$6,184,699
216	$21,260	$32,974	$54,234	$6,151,724

第18年供款共

$650,811

第18年利息

$262,490

第18年共還本金

$388,321

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$21,147	$33,088	$54,234	$6,118,637
218	$21,033	$33,201	$54,234	$6,085,435
219	$20,919	$33,316	$54,234	$6,052,120
220	$20,804	$33,430	$54,234	$6,018,690
221	$20,689	$33,545	$54,234	$5,985,145
222	$20,574	$33,660	$54,234	$5,951,484
223	$20,458	$33,776	$54,234	$5,917,708
224	$20,342	$33,892	$54,234	$5,883,816
225	$20,226	$34,009	$54,234	$5,849,808
226	$20,109	$34,126	$54,234	$5,815,682
227	$19,991	$34,243	$54,234	$5,781,439
228	$19,874	$34,361	$54,234	$5,747,079

第19年供款共

$650,811

第19年利息

$246,165

第19年共還本金

$404,646

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$19,756	$34,479	$54,234	$5,712,600
230	$19,637	$34,597	$54,234	$5,678,003
231	$19,518	$34,716	$54,234	$5,643,287
232	$19,399	$34,835	$54,234	$5,608,451
233	$19,279	$34,955	$54,234	$5,573,496
234	$19,159	$35,075	$54,234	$5,538,421
235	$19,038	$35,196	$54,234	$5,503,225
236	$18,917	$35,317	$54,234	$5,467,908
237	$18,796	$35,438	$54,234	$5,432,470
238	$18,674	$35,560	$54,234	$5,396,909
239	$18,552	$35,682	$54,234	$5,361,227
240	$18,429	$35,805	$54,234	$5,325,422

第20年供款共

$650,811

第20年利息

$229,154

第20年共還本金

$421,657

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$18,306	$35,928	$54,234	$5,289,494
242	$18,183	$36,052	$54,234	$5,253,442
243	$18,059	$36,176	$54,234	$5,217,267
244	$17,934	$36,300	$54,234	$5,180,967
245	$17,810	$36,425	$54,234	$5,144,542
246	$17,684	$36,550	$54,234	$5,107,992
247	$17,559	$36,676	$54,234	$5,071,317
248	$17,433	$36,802	$54,234	$5,034,515
249	$17,306	$36,928	$54,234	$4,997,587
250	$17,179	$37,055	$54,234	$4,960,532
251	$17,052	$37,182	$54,234	$4,923,350
252	$16,924	$37,310	$54,234	$4,886,039

第21年供款共

$650,811

第21年利息

$211,428

第21年共還本金

$439,383

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$16,796	$37,438	$54,234	$4,848,601
254	$16,667	$37,567	$54,234	$4,811,034
255	$16,538	$37,696	$54,234	$4,773,337
256	$16,408	$37,826	$54,234	$4,735,512
257	$16,278	$37,956	$54,234	$4,697,556
258	$16,148	$38,086	$54,234	$4,659,469
259	$16,017	$38,217	$54,234	$4,621,252
260	$15,886	$38,349	$54,234	$4,582,903
261	$15,754	$38,481	$54,234	$4,544,423
262	$15,621	$38,613	$54,234	$4,505,810
263	$15,489	$38,746	$54,234	$4,467,064
264	$15,356	$38,879	$54,234	$4,428,186

第22年供款共

$650,811

第22年利息

$192,957

第22年共還本金

$457,854

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$15,222	$39,012	$54,234	$4,389,173
266	$15,088	$39,146	$54,234	$4,350,027
267	$14,953	$39,281	$54,234	$4,310,746
268	$14,818	$39,416	$54,234	$4,271,330
269	$14,683	$39,552	$54,234	$4,231,778
270	$14,547	$39,688	$54,234	$4,192,091
271	$14,410	$39,824	$54,234	$4,152,267
272	$14,273	$39,961	$54,234	$4,112,306
273	$14,136	$40,098	$54,234	$4,072,208
274	$13,998	$40,236	$54,234	$4,031,972
275	$13,860	$40,374	$54,234	$3,991,597
276	$13,721	$40,513	$54,234	$3,951,084

第23年供款共

$650,811

第23年利息

$173,710

第23年共還本金

$477,101

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$13,582	$40,652	$54,234	$3,910,432
278	$13,442	$40,792	$54,234	$3,869,640
279	$13,302	$40,932	$54,234	$3,828,707
280	$13,161	$41,073	$54,234	$3,787,634
281	$13,020	$41,214	$54,234	$3,746,420
282	$12,878	$41,356	$54,234	$3,705,064
283	$12,736	$41,498	$54,234	$3,663,566
284	$12,594	$41,641	$54,234	$3,621,925
285	$12,450	$41,784	$54,234	$3,580,141
286	$12,307	$41,928	$54,234	$3,538,214
287	$12,163	$42,072	$54,234	$3,496,142
288	$12,018	$42,216	$54,234	$3,453,926

第24年供款共

$650,811

第24年利息

$153,653

第24年共還本金

$497,158

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$11,873	$42,361	$54,234	$3,411,565
290	$11,727	$42,507	$54,234	$3,369,058
291	$11,581	$42,653	$54,234	$3,326,405
292	$11,435	$42,800	$54,234	$3,283,605
293	$11,287	$42,947	$54,234	$3,240,658
294	$11,140	$43,094	$54,234	$3,197,564
295	$10,992	$43,243	$54,234	$3,154,321
296	$10,843	$43,391	$54,234	$3,110,930
297	$10,694	$43,540	$54,234	$3,067,389
298	$10,544	$43,690	$54,234	$3,023,699
299	$10,394	$43,840	$54,234	$2,979,859
300	$10,243	$43,991	$54,234	$2,935,868

第25年供款共

$650,811

第25年利息

$132,753

第25年共還本金

$518,058

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$10,092	$44,142	$54,234	$2,891,726
302	$9,940	$44,294	$54,234	$2,847,432
303	$9,788	$44,446	$54,234	$2,802,986
304	$9,635	$44,599	$54,234	$2,758,387
305	$9,482	$44,752	$54,234	$2,713,634
306	$9,328	$44,906	$54,234	$2,668,728
307	$9,174	$45,060	$54,234	$2,623,668
308	$9,019	$45,215	$54,234	$2,578,452
309	$8,863	$45,371	$54,234	$2,533,081
310	$8,707	$45,527	$54,234	$2,487,555
311	$8,551	$45,683	$54,234	$2,441,871
312	$8,394	$45,840	$54,234	$2,396,031

第26年供款共

$650,811

第26年利息

$110,974

第26年共還本金

$539,837

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$8,236	$45,998	$54,234	$2,350,033
314	$8,078	$46,156	$54,234	$2,303,877
315	$7,920	$46,315	$54,234	$2,257,563
316	$7,760	$46,474	$54,234	$2,211,089
317	$7,601	$46,634	$54,234	$2,164,455
318	$7,440	$46,794	$54,234	$2,117,661
319	$7,279	$46,955	$54,234	$2,070,706
320	$7,118	$47,116	$54,234	$2,023,590
321	$6,956	$47,278	$54,234	$1,976,312
322	$6,794	$47,441	$54,234	$1,928,871
323	$6,630	$47,604	$54,234	$1,881,268
324	$6,467	$47,767	$54,234	$1,833,500

第27年供款共

$650,811

第27年利息

$88,280

第27年共還本金

$562,531

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$6,303	$47,932	$54,234	$1,785,569
326	$6,138	$48,096	$54,234	$1,737,472
327	$5,973	$48,262	$54,234	$1,689,211
328	$5,807	$48,428	$54,234	$1,640,783
329	$5,640	$48,594	$54,234	$1,592,189
330	$5,473	$48,761	$54,234	$1,543,428
331	$5,306	$48,929	$54,234	$1,494,499
332	$5,137	$49,097	$54,234	$1,445,402
333	$4,969	$49,266	$54,234	$1,396,137
334	$4,799	$49,435	$54,234	$1,346,702
335	$4,629	$49,605	$54,234	$1,297,097
336	$4,459	$49,775	$54,234	$1,247,321

第28年供款共

$650,811

第28年利息

$64,632

第28年共還本金

$586,179

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$4,288	$49,947	$54,234	$1,197,374
338	$4,116	$50,118	$54,234	$1,147,256
339	$3,944	$50,291	$54,234	$1,096,966
340	$3,771	$50,463	$54,234	$1,046,502
341	$3,597	$50,637	$54,234	$995,865
342	$3,423	$50,811	$54,234	$945,054
343	$3,249	$50,986	$54,234	$894,069
344	$3,073	$51,161	$54,234	$842,908
345	$2,897	$51,337	$54,234	$791,571
346	$2,721	$51,513	$54,234	$740,058
347	$2,544	$51,690	$54,234	$688,368
348	$2,366	$51,868	$54,234	$636,500

第29年供款共

$650,811

第29年利息

$39,990

第29年共還本金

$610,821

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,188	$52,046	$54,234	$584,453
350	$2,009	$52,225	$54,234	$532,228
351	$1,830	$52,405	$54,234	$479,823
352	$1,649	$52,585	$54,234	$427,239
353	$1,469	$52,766	$54,234	$374,473
354	$1,287	$52,947	$54,234	$321,526
355	$1,105	$53,129	$54,234	$268,397
356	$923	$53,312	$54,234	$215,085
357	$739	$53,495	$54,234	$161,591
358	$555	$53,679	$54,234	$107,912
359	$371	$53,863	$54,234	$54,048
360	$186	$54,048	$54,234	$0

第30年供款共

$650,811

第30年利息

$14,311

第30年共還本金

$636,500

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$16,663,928

免责声明

笋盘推介

按揭保险费
info