楼价

HK$

按揭成数

HK$

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$10,059,285

每月供款
$11,254

首期

$5,678,000

总贷款额

$2,322,000

總利息

$1,729,285

印花税

$240,000

其他

$90,000

置业成本总预算

HK$6,008,000

$22,507

置业成本总预算

HK$6,008,000

首期

$5,678,000
印花税

$240,000
- AVD
  
  $240,000
律师费

$ 10,000
代理佣金

$80,000
按揭保险费

不适用

$22,507

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

沙田银禧花园

thumb_up

珍稀罕有[东南-马场景], 连双平台两房 !

实

370 呎

@18,919

建

528 呎

@13,258

local_fire_department 至HIT real_estate_agent 罕有放盘

售$700 万

实

370 呎

@18,919

建

528 呎

@13,258

售$700 万

local_fire_department 至HIT real_estate_agent 罕有放盘

KOL实拍 VR实景

马鞍山海柏花园第06座

thumb_up

海柏豪装

实

582 呎

@13,711

建

783 呎

@10,192

local_fire_department 至HIT hotel_class 楼王

售$798 万

实

582 呎

@13,711

建

783 呎

@10,192

售$798 万

local_fire_department 至HIT hotel_class 楼王

马鞍山云海第01期榕海臺第02座

thumb_up

新鸿基名牌楼盘望内园景间隔实用环境舒适

实

481 呎

@18,711

flight_takeoff 移民急让

售$900 万

实

481 呎

@18,711

售$900 万

flight_takeoff 移民急让

元朗帝庭居第02期第06座

thumb_up

帝庭居第02期第06座

实

646 呎

@11,734

建

841 呎

@9,013

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价 vpn_key 有匙即睇

售$758 万

实

646 呎

@11,734

建

841 呎

@9,013

售$758 万

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价 vpn_key 有匙即睇

VR实景

沙田帝堡城

thumb_up

奇丰精选实用靓则两房开扬远景实盘可约睇

实

547 呎

@14,260

建

718 呎

@10,864

local_fire_department 至HIT directions_run 即走

售$780 万

实

547 呎

@14,260

建

718 呎

@10,864

售$780 万

local_fire_department 至HIT directions_run 即走

马鞍山泓碧第03座

thumb_up

泓碧！两房新净~买楼必睇！

实

517 呎

@15,861

directions_run 即走

售$820 万

实

517 呎

@15,861

售$820 万

directions_run 即走

大埔天赋海湾第21座

thumb_up

天赋海湾第21座

实

646 呎

@13,932

建

822 呎

@10,949

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买

售$900 万

实

646 呎

@13,932

建

822 呎

@10,949

售$900 万

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买

沙田插桅杆新村

thumb_up

插桅杆新村罕有放盘

建

700 呎

@10,543

local_fire_department 至HIT

售$738 万

建

700 呎

@10,543

售$738 万

local_fire_department 至HIT

沙田愉景花园

thumb_up

愉景花园**3房1套**极高层**尽帮你倾**

实

689 呎

@11,466

建

852 呎

@9,272

directions_run 即走 hotel_class 楼王 local_offer 低水笋价 flight_takeoff 移民急让

售$790 万

实

689 呎

@11,466

建

852 呎

@9,272

售$790 万

directions_run 即走 hotel_class 楼王 local_offer 低水笋价 flight_takeoff 移民急让

VR实景

马鞍山新港城 K座

thumb_up

海景企理装修

实

551 呎

@14,519

建

750 呎

@10,667

real_estate_agent 罕有放盘 vpn_key 有匙即睇

售$800 万

实

551 呎

@14,519

建

750 呎

@10,667

售$800 万

real_estate_agent 罕有放盘 vpn_key 有匙即睇

荃湾恒丽园第05座

thumb_up

恒丽园海景靓装修．新婚/上车必选！

实

680 呎

@12,647

建

989 呎

@8,696

real_estate_agent 罕有放盘 verified 首置必买 price_change 蚀让盘

售$860 万

实

680 呎

@12,647

建

989 呎

@8,696

售$860 万

real_estate_agent 罕有放盘 verified 首置必买 price_change 蚀让盘

马鞍山翠拥华庭第09座

thumb_up

东南清新推介

实

814 呎

@10,934

建

1,051 呎

@8,468

local_fire_department 至HIT hotel_class 楼王

售$890 万

实

814 呎

@10,934

建

1,051 呎

@8,468

售$890 万

local_fire_department 至HIT hotel_class 楼王

利率	15年	20年	25年	30年
1.000	$13,897	$10,679	$8,751	$7,468
1.500	$14,414	$11,205	$9,287	$8,014
2.000	$14,942	$11,747	$9,842	$8,583
2.500	$15,483	$12,304	$10,417	$9,175
3.000	$16,035	$12,878	$11,011	$9,790
3.500	$16,600	$13,467	$11,624	$10,427
4.000	$17,176	$14,071	$12,256	$11,086
4.125	$17,321	$14,224	$12,417	$11,254
4.500	$17,763	$14,690	$12,906	$11,765
5.000	$18,362	$15,324	$13,574	$12,465
5.500	$18,973	$15,973	$14,259	$13,184
6.000	$19,594	$16,636	$14,961	$13,922

每月供款$11,254

年期

30年

贷款金额

$2,322,000

總利息

$1,729,285

总贷款连利息

$4,051,285

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$7,982	$3,272	$11,254	$2,318,728
2	$7,971	$3,283	$11,254	$2,315,445
3	$7,959	$3,294	$11,254	$2,312,151
4	$7,948	$3,306	$11,254	$2,308,846
5	$7,937	$3,317	$11,254	$2,305,529
6	$7,925	$3,328	$11,254	$2,302,200
7	$7,914	$3,340	$11,254	$2,298,861
8	$7,902	$3,351	$11,254	$2,295,509
9	$7,891	$3,363	$11,254	$2,292,147
10	$7,879	$3,374	$11,254	$2,288,772
11	$7,868	$3,386	$11,254	$2,285,386
12	$7,856	$3,398	$11,254	$2,281,989

第1年供款共

$135,043

第1年利息

$95,032

第1年共還本金

$40,011

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$7,844	$3,409	$11,254	$2,278,580
14	$7,833	$3,421	$11,254	$2,275,159
15	$7,821	$3,433	$11,254	$2,271,726
16	$7,809	$3,445	$11,254	$2,268,281
17	$7,797	$3,456	$11,254	$2,264,825
18	$7,785	$3,468	$11,254	$2,261,357
19	$7,773	$3,480	$11,254	$2,257,877
20	$7,761	$3,492	$11,254	$2,254,385
21	$7,749	$3,504	$11,254	$2,250,880
22	$7,737	$3,516	$11,254	$2,247,364
23	$7,725	$3,528	$11,254	$2,243,836
24	$7,713	$3,540	$11,254	$2,240,296

第2年供款共

$135,043

第2年利息

$93,350

第2年共還本金

$41,693

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$7,701	$3,553	$11,254	$2,236,743
26	$7,689	$3,565	$11,254	$2,233,178
27	$7,677	$3,577	$11,254	$2,229,601
28	$7,664	$3,589	$11,254	$2,226,012
29	$7,652	$3,602	$11,254	$2,222,410
30	$7,640	$3,614	$11,254	$2,218,796
31	$7,627	$3,626	$11,254	$2,215,170
32	$7,615	$3,639	$11,254	$2,211,531
33	$7,602	$3,651	$11,254	$2,207,880
34	$7,590	$3,664	$11,254	$2,204,216
35	$7,577	$3,677	$11,254	$2,200,539
36	$7,564	$3,689	$11,254	$2,196,850

第3年供款共

$135,043

第3年利息

$91,597

第3年共還本金

$43,446

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$7,552	$3,702	$11,254	$2,193,148
38	$7,539	$3,715	$11,254	$2,189,433
39	$7,526	$3,727	$11,254	$2,185,706
40	$7,513	$3,740	$11,254	$2,181,966
41	$7,501	$3,753	$11,254	$2,178,213
42	$7,488	$3,766	$11,254	$2,174,447
43	$7,475	$3,779	$11,254	$2,170,668
44	$7,462	$3,792	$11,254	$2,166,876
45	$7,449	$3,805	$11,254	$2,163,071
46	$7,436	$3,818	$11,254	$2,159,253
47	$7,422	$3,831	$11,254	$2,155,422
48	$7,409	$3,844	$11,254	$2,151,577

第4年供款共

$135,043

第4年利息

$89,770

第4年共還本金

$45,272

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$7,396	$3,858	$11,254	$2,147,720
50	$7,383	$3,871	$11,254	$2,143,849
51	$7,369	$3,884	$11,254	$2,139,965
52	$7,356	$3,897	$11,254	$2,136,068
53	$7,343	$3,911	$11,254	$2,132,157
54	$7,329	$3,924	$11,254	$2,128,233
55	$7,316	$3,938	$11,254	$2,124,295
56	$7,302	$3,951	$11,254	$2,120,343
57	$7,289	$3,965	$11,254	$2,116,379
58	$7,275	$3,979	$11,254	$2,112,400
59	$7,261	$3,992	$11,254	$2,108,408
60	$7,248	$4,006	$11,254	$2,104,402

第5年供款共

$135,043

第5年利息

$87,867

第5年共還本金

$47,176

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$7,234	$4,020	$11,254	$2,100,382
62	$7,220	$4,034	$11,254	$2,096,349
63	$7,206	$4,047	$11,254	$2,092,301
64	$7,192	$4,061	$11,254	$2,088,240
65	$7,178	$4,075	$11,254	$2,084,165
66	$7,164	$4,089	$11,254	$2,080,076
67	$7,150	$4,103	$11,254	$2,075,972
68	$7,136	$4,117	$11,254	$2,071,855
69	$7,122	$4,132	$11,254	$2,067,723
70	$7,108	$4,146	$11,254	$2,063,578
71	$7,094	$4,160	$11,254	$2,059,418
72	$7,079	$4,174	$11,254	$2,055,243

第6年供款共

$135,043

第6年利息

$85,884

第6年共還本金

$49,159

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$7,065	$4,189	$11,254	$2,051,055
74	$7,051	$4,203	$11,254	$2,046,852
75	$7,036	$4,218	$11,254	$2,042,634
76	$7,022	$4,232	$11,254	$2,038,402
77	$7,007	$4,247	$11,254	$2,034,155
78	$6,992	$4,261	$11,254	$2,029,894
79	$6,978	$4,276	$11,254	$2,025,618
80	$6,963	$4,291	$11,254	$2,021,328
81	$6,948	$4,305	$11,254	$2,017,023
82	$6,934	$4,320	$11,254	$2,012,703
83	$6,919	$4,335	$11,254	$2,008,368
84	$6,904	$4,350	$11,254	$2,004,018

第7年供款共

$135,043

第7年利息

$83,818

第7年共還本金

$51,225

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$6,889	$4,365	$11,254	$1,999,653
86	$6,874	$4,380	$11,254	$1,995,273
87	$6,859	$4,395	$11,254	$1,990,879
88	$6,844	$4,410	$11,254	$1,986,469
89	$6,828	$4,425	$11,254	$1,982,044
90	$6,813	$4,440	$11,254	$1,977,603
91	$6,798	$4,456	$11,254	$1,973,148
92	$6,783	$4,471	$11,254	$1,968,677
93	$6,767	$4,486	$11,254	$1,964,191
94	$6,752	$4,502	$11,254	$1,959,689
95	$6,736	$4,517	$11,254	$1,955,172
96	$6,721	$4,533	$11,254	$1,950,639

第8年供款共

$135,043

第8年利息

$81,664

第8年共還本金

$53,379

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$6,705	$4,548	$11,254	$1,946,091
98	$6,690	$4,564	$11,254	$1,941,527
99	$6,674	$4,580	$11,254	$1,936,948
100	$6,658	$4,595	$11,254	$1,932,352
101	$6,642	$4,611	$11,254	$1,927,741
102	$6,627	$4,627	$11,254	$1,923,114
103	$6,611	$4,643	$11,254	$1,918,471
104	$6,595	$4,659	$11,254	$1,913,812
105	$6,579	$4,675	$11,254	$1,909,138
106	$6,563	$4,691	$11,254	$1,904,447
107	$6,547	$4,707	$11,254	$1,899,740
108	$6,530	$4,723	$11,254	$1,895,016

第9年供款共

$135,043

第9年利息

$79,420

第9年共還本金

$55,623

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$6,514	$4,739	$11,254	$1,890,277
110	$6,498	$4,756	$11,254	$1,885,521
111	$6,481	$4,772	$11,254	$1,880,749
112	$6,465	$4,788	$11,254	$1,875,961
113	$6,449	$4,805	$11,254	$1,871,156
114	$6,432	$4,821	$11,254	$1,866,334
115	$6,416	$4,838	$11,254	$1,861,496
116	$6,399	$4,855	$11,254	$1,856,642
117	$6,382	$4,871	$11,254	$1,851,770
118	$6,365	$4,888	$11,254	$1,846,882
119	$6,349	$4,905	$11,254	$1,841,977
120	$6,332	$4,922	$11,254	$1,837,055

第10年供款共

$135,043

第10年利息

$77,082

第10年共還本金

$57,961

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$6,315	$4,939	$11,254	$1,832,117
122	$6,298	$4,956	$11,254	$1,827,161
123	$6,281	$4,973	$11,254	$1,822,188
124	$6,264	$4,990	$11,254	$1,817,199
125	$6,247	$5,007	$11,254	$1,812,192
126	$6,229	$5,024	$11,254	$1,807,167
127	$6,212	$5,041	$11,254	$1,802,126
128	$6,195	$5,059	$11,254	$1,797,067
129	$6,177	$5,076	$11,254	$1,791,991
130	$6,160	$5,094	$11,254	$1,786,898
131	$6,142	$5,111	$11,254	$1,781,786
132	$6,125	$5,129	$11,254	$1,776,658

第11年供款共

$135,043

第11年利息

$74,645

第11年共還本金

$60,398

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$6,107	$5,146	$11,254	$1,771,511
134	$6,090	$5,164	$11,254	$1,766,347
135	$6,072	$5,182	$11,254	$1,761,166
136	$6,054	$5,200	$11,254	$1,755,966
137	$6,036	$5,217	$11,254	$1,750,749
138	$6,018	$5,235	$11,254	$1,745,513
139	$6,000	$5,253	$11,254	$1,740,260
140	$5,982	$5,271	$11,254	$1,734,989
141	$5,964	$5,290	$11,254	$1,729,699
142	$5,946	$5,308	$11,254	$1,724,391
143	$5,928	$5,326	$11,254	$1,719,065
144	$5,909	$5,344	$11,254	$1,713,721

第12年供款共

$135,043

第12年利息

$72,106

第12年共還本金

$62,937

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$5,891	$5,363	$11,254	$1,708,358
146	$5,872	$5,381	$11,254	$1,702,977
147	$5,854	$5,400	$11,254	$1,697,578
148	$5,835	$5,418	$11,254	$1,692,160
149	$5,817	$5,437	$11,254	$1,686,723
150	$5,798	$5,455	$11,254	$1,681,267
151	$5,779	$5,474	$11,254	$1,675,793
152	$5,761	$5,493	$11,254	$1,670,300
153	$5,742	$5,512	$11,254	$1,664,788
154	$5,723	$5,531	$11,254	$1,659,257
155	$5,704	$5,550	$11,254	$1,653,707
156	$5,685	$5,569	$11,254	$1,648,139

第13年供款共

$135,043

第13年利息

$69,460

第13年共還本金

$65,583

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$5,665	$5,588	$11,254	$1,642,550
158	$5,646	$5,607	$11,254	$1,636,943
159	$5,627	$5,627	$11,254	$1,631,317
160	$5,608	$5,646	$11,254	$1,625,671
161	$5,588	$5,665	$11,254	$1,620,005
162	$5,569	$5,685	$11,254	$1,614,321
163	$5,549	$5,704	$11,254	$1,608,616
164	$5,530	$5,724	$11,254	$1,602,892
165	$5,510	$5,744	$11,254	$1,597,149
166	$5,490	$5,763	$11,254	$1,591,385
167	$5,470	$5,783	$11,254	$1,585,602
168	$5,451	$5,803	$11,254	$1,579,799

第14年供款共

$135,043

第14年利息

$66,703

第14年共還本金

$68,340

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$5,431	$5,823	$11,254	$1,573,976
170	$5,411	$5,843	$11,254	$1,568,133
171	$5,390	$5,863	$11,254	$1,562,270
172	$5,370	$5,883	$11,254	$1,556,387
173	$5,350	$5,903	$11,254	$1,550,483
174	$5,330	$5,924	$11,254	$1,544,559
175	$5,309	$5,944	$11,254	$1,538,615
176	$5,289	$5,965	$11,254	$1,532,651
177	$5,268	$5,985	$11,254	$1,526,666
178	$5,248	$6,006	$11,254	$1,520,660
179	$5,227	$6,026	$11,254	$1,514,634
180	$5,207	$6,047	$11,254	$1,508,587

第15年供款共

$135,043

第15年利息

$63,830

第15年共還本金

$71,212

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$5,186	$6,068	$11,254	$1,502,519
182	$5,165	$6,089	$11,254	$1,496,430
183	$5,144	$6,110	$11,254	$1,490,321
184	$5,123	$6,131	$11,254	$1,484,190
185	$5,102	$6,152	$11,254	$1,478,038
186	$5,081	$6,173	$11,254	$1,471,865
187	$5,060	$6,194	$11,254	$1,465,671
188	$5,038	$6,215	$11,254	$1,459,456
189	$5,017	$6,237	$11,254	$1,453,219
190	$4,995	$6,258	$11,254	$1,446,961
191	$4,974	$6,280	$11,254	$1,440,682
192	$4,952	$6,301	$11,254	$1,434,380

第16年供款共

$135,043

第16年利息

$60,837

第16年共還本金

$74,206

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$4,931	$6,323	$11,254	$1,428,058
194	$4,909	$6,345	$11,254	$1,421,713
195	$4,887	$6,366	$11,254	$1,415,347
196	$4,865	$6,388	$11,254	$1,408,958
197	$4,843	$6,410	$11,254	$1,402,548
198	$4,821	$6,432	$11,254	$1,396,116
199	$4,799	$6,454	$11,254	$1,389,661
200	$4,777	$6,477	$11,254	$1,383,185
201	$4,755	$6,499	$11,254	$1,376,686
202	$4,732	$6,521	$11,254	$1,370,165
203	$4,710	$6,544	$11,254	$1,363,621
204	$4,687	$6,566	$11,254	$1,357,055

第17年供款共

$135,043

第17年利息

$57,717

第17年共還本金

$77,326

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$4,665	$6,589	$11,254	$1,350,466
206	$4,642	$6,611	$11,254	$1,343,855
207	$4,620	$6,634	$11,254	$1,337,221
208	$4,597	$6,657	$11,254	$1,330,564
209	$4,574	$6,680	$11,254	$1,323,884
210	$4,551	$6,703	$11,254	$1,317,181
211	$4,528	$6,726	$11,254	$1,310,456
212	$4,505	$6,749	$11,254	$1,303,707
213	$4,481	$6,772	$11,254	$1,296,935
214	$4,458	$6,795	$11,254	$1,290,139
215	$4,435	$6,819	$11,254	$1,283,321
216	$4,411	$6,842	$11,254	$1,276,478

第18年供款共

$135,043

第18年利息

$54,466

第18年共還本金

$80,576

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$4,388	$6,866	$11,254	$1,269,613
218	$4,364	$6,889	$11,254	$1,262,723
219	$4,341	$6,913	$11,254	$1,255,811
220	$4,317	$6,937	$11,254	$1,248,874
221	$4,293	$6,961	$11,254	$1,241,913
222	$4,269	$6,984	$11,254	$1,234,929
223	$4,245	$7,008	$11,254	$1,227,920
224	$4,221	$7,033	$11,254	$1,220,888
225	$4,197	$7,057	$11,254	$1,213,831
226	$4,173	$7,081	$11,254	$1,206,750
227	$4,148	$7,105	$11,254	$1,199,644
228	$4,124	$7,130	$11,254	$1,192,515

第19年供款共

$135,043

第19年利息

$51,079

第19年共還本金

$83,964

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$4,099	$7,154	$11,254	$1,185,360
230	$4,075	$7,179	$11,254	$1,178,182
231	$4,050	$7,204	$11,254	$1,170,978
232	$4,025	$7,228	$11,254	$1,163,750
233	$4,000	$7,253	$11,254	$1,156,496
234	$3,975	$7,278	$11,254	$1,149,218
235	$3,950	$7,303	$11,254	$1,141,915
236	$3,925	$7,328	$11,254	$1,134,587
237	$3,900	$7,353	$11,254	$1,127,234
238	$3,875	$7,379	$11,254	$1,119,855
239	$3,850	$7,404	$11,254	$1,112,451
240	$3,824	$7,430	$11,254	$1,105,021

第20年供款共

$135,043

第20年利息

$47,549

第20年共還本金

$87,493

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$3,799	$7,455	$11,254	$1,097,566
242	$3,773	$7,481	$11,254	$1,090,086
243	$3,747	$7,506	$11,254	$1,082,579
244	$3,721	$7,532	$11,254	$1,075,047
245	$3,695	$7,558	$11,254	$1,067,489
246	$3,669	$7,584	$11,254	$1,059,905
247	$3,643	$7,610	$11,254	$1,052,295
248	$3,617	$7,636	$11,254	$1,044,658
249	$3,591	$7,663	$11,254	$1,036,996
250	$3,565	$7,689	$11,254	$1,029,307
251	$3,538	$7,715	$11,254	$1,021,592
252	$3,512	$7,742	$11,254	$1,013,850

第21年供款共

$135,043

第21年利息

$43,871

第21年共還本金

$91,172

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$3,485	$7,768	$11,254	$1,006,081
254	$3,458	$7,795	$11,254	$998,286
255	$3,432	$7,822	$11,254	$990,464
256	$3,405	$7,849	$11,254	$982,615
257	$3,378	$7,876	$11,254	$974,739
258	$3,351	$7,903	$11,254	$966,837
259	$3,324	$7,930	$11,254	$958,906
260	$3,296	$7,957	$11,254	$950,949
261	$3,269	$7,985	$11,254	$942,964
262	$3,241	$8,012	$11,254	$934,952
263	$3,214	$8,040	$11,254	$926,913
264	$3,186	$8,067	$11,254	$918,845

第22年供款共

$135,043

第22年利息

$40,038

第22年共還本金

$95,004

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$3,159	$8,095	$11,254	$910,750
266	$3,131	$8,123	$11,254	$902,627
267	$3,103	$8,151	$11,254	$894,477
268	$3,075	$8,179	$11,254	$886,298
269	$3,047	$8,207	$11,254	$878,091
270	$3,018	$8,235	$11,254	$869,856
271	$2,990	$8,263	$11,254	$861,592
272	$2,962	$8,292	$11,254	$853,301
273	$2,933	$8,320	$11,254	$844,980
274	$2,905	$8,349	$11,254	$836,631
275	$2,876	$8,378	$11,254	$828,254
276	$2,847	$8,406	$11,254	$819,847

第23年供款共

$135,043

第23年利息

$36,045

第23年共還本金

$98,998

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$2,818	$8,435	$11,254	$811,412
278	$2,789	$8,464	$11,254	$802,947
279	$2,760	$8,493	$11,254	$794,454
280	$2,731	$8,523	$11,254	$785,931
281	$2,702	$8,552	$11,254	$777,379
282	$2,672	$8,581	$11,254	$768,798
283	$2,643	$8,611	$11,254	$760,187
284	$2,613	$8,640	$11,254	$751,547
285	$2,583	$8,670	$11,254	$742,877
286	$2,554	$8,700	$11,254	$734,177
287	$2,524	$8,730	$11,254	$725,447
288	$2,494	$8,760	$11,254	$716,687

第24年供款共

$135,043

第24年利息

$31,883

第24年共還本金

$103,160

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$2,464	$8,790	$11,254	$707,897
290	$2,433	$8,820	$11,254	$699,077
291	$2,403	$8,850	$11,254	$690,227
292	$2,373	$8,881	$11,254	$681,346
293	$2,342	$8,911	$11,254	$672,434
294	$2,311	$8,942	$11,254	$663,492
295	$2,281	$8,973	$11,254	$654,519
296	$2,250	$9,004	$11,254	$645,516
297	$2,219	$9,035	$11,254	$636,481
298	$2,188	$9,066	$11,254	$627,415
299	$2,157	$9,097	$11,254	$618,319
300	$2,125	$9,128	$11,254	$609,190

第25年供款共

$135,043

第25年利息

$27,546

第25年共還本金

$107,497

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$2,094	$9,159	$11,254	$600,031
302	$2,063	$9,191	$11,254	$590,840
303	$2,031	$9,223	$11,254	$581,617
304	$1,999	$9,254	$11,254	$572,363
305	$1,967	$9,286	$11,254	$563,077
306	$1,936	$9,318	$11,254	$553,759
307	$1,904	$9,350	$11,254	$544,409
308	$1,871	$9,382	$11,254	$535,027
309	$1,839	$9,414	$11,254	$525,613
310	$1,807	$9,447	$11,254	$516,166
311	$1,774	$9,479	$11,254	$506,687
312	$1,742	$9,512	$11,254	$497,175

第26年供款共

$135,043

第26年利息

$23,027

第26年共還本金

$112,016

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$1,709	$9,545	$11,254	$487,630
314	$1,676	$9,577	$11,254	$478,053
315	$1,643	$9,610	$11,254	$468,443
316	$1,610	$9,643	$11,254	$458,799
317	$1,577	$9,676	$11,254	$449,123
318	$1,544	$9,710	$11,254	$439,413
319	$1,510	$9,743	$11,254	$429,670
320	$1,477	$9,777	$11,254	$419,894
321	$1,443	$9,810	$11,254	$410,083
322	$1,410	$9,844	$11,254	$400,239
323	$1,376	$9,878	$11,254	$390,362
324	$1,342	$9,912	$11,254	$380,450

第27年供款共

$135,043

第27年利息

$18,318

第27年共還本金

$116,725

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$1,308	$9,946	$11,254	$370,504
326	$1,274	$9,980	$11,254	$360,524
327	$1,239	$10,014	$11,254	$350,510
328	$1,205	$10,049	$11,254	$340,461
329	$1,170	$10,083	$11,254	$330,378
330	$1,136	$10,118	$11,254	$320,260
331	$1,101	$10,153	$11,254	$310,107
332	$1,066	$10,188	$11,254	$299,920
333	$1,031	$10,223	$11,254	$289,697
334	$996	$10,258	$11,254	$279,440
335	$961	$10,293	$11,254	$269,147
336	$925	$10,328	$11,254	$258,818

第28年供款共

$135,043

第28年利息

$13,411

第28年共還本金

$121,632

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$890	$10,364	$11,254	$248,454
338	$854	$10,400	$11,254	$238,055
339	$818	$10,435	$11,254	$227,620
340	$782	$10,471	$11,254	$217,148
341	$746	$10,507	$11,254	$206,641
342	$710	$10,543	$11,254	$196,098
343	$674	$10,579	$11,254	$185,519
344	$638	$10,616	$11,254	$174,903
345	$601	$10,652	$11,254	$164,250
346	$565	$10,689	$11,254	$153,561
347	$528	$10,726	$11,254	$142,836
348	$491	$10,763	$11,254	$132,073

第29年供款共

$135,043

第29年利息

$8,298

第29年共還本金

$126,745

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$454	$10,800	$11,254	$121,274
350	$417	$10,837	$11,254	$110,437
351	$380	$10,874	$11,254	$99,563
352	$342	$10,911	$11,254	$88,652
353	$305	$10,949	$11,254	$77,703
354	$267	$10,986	$11,254	$66,716
355	$229	$11,024	$11,254	$55,692
356	$191	$11,062	$11,254	$44,630
357	$153	$11,100	$11,254	$33,530
358	$115	$11,138	$11,254	$22,392
359	$77	$11,177	$11,254	$11,215
360	$39	$11,215	$11,254	$0

第30年供款共

$135,043

第30年利息

$2,970

第30年共還本金

$132,073

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$10,059,285

免责声明

笋盘推介

按揭保险费
info