楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$105,239

借款月供 $458 , 共加借HK$105,239

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$12,131,671

每月供款
$28,386

首期

$1,583,000

总贷款额

$6,522,239

總利息

$3,696,432

印花税

$240,000

其他

$90,000

置业成本总预算

HK$1,913,000

$56,770

置业成本总预算

HK$1,913,000

首期

$1,583,000
印花税

$240,000
- AVD
  
  $240,000
律师费

$ 10,000
代理佣金

$80,000
按揭保险费

$105,239

$56,770

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

沙田柏傲庄 I 第02A座

thumb_up

大围柏傲庄是一个充满吸引力的住宅楼盘,致力为居民提供舒适的生活空间

实

352 呎

@25,170

real_estate_agent 罕有放盘

售$886 万

实

352 呎

@25,170

售$886 万

real_estate_agent 罕有放盘

西贡趸场

thumb_up

开扬海景, 可步行到市中心, 十分方便

实

700 呎

@10,429

建

700 呎

@10,429

directions_run 即走 real_estate_agent 罕有放盘 hotel_class 楼王

售$730 万

实

700 呎

@10,429

建

700 呎

@10,429

售$730 万

directions_run 即走 real_estate_agent 罕有放盘 hotel_class 楼王

马鞍山海典居第02座

thumb_up

海典居罕有东南2房放卖市中心有露台

实

558 呎

@13,082

建

733 呎

@9,959

local_fire_department 至HIT directions_run 即走 hotel_class 楼王 local_offer 低水笋价

售$730 万

实

558 呎

@13,082

建

733 呎

@9,959

售$730 万

local_fire_department 至HIT directions_run 即走 hotel_class 楼王 local_offer 低水笋价

沙田恒峰花园第02座

thumb_up

高层三房套, 超笋价放卖, 有票再倾!

实

640 呎

@11,250

建

832 呎

@8,654

local_fire_department 至HIT local_offer 低水笋价 flight_takeoff 移民急让

售$720 万

实

640 呎

@11,250

建

832 呎

@8,654

售$720 万

local_fire_department 至HIT local_offer 低水笋价 flight_takeoff 移民急让

马鞍山新港城 M座

thumb_up

海景3房地铁及大型商场上盖方便

实

618 呎

@12,864

建

832 呎

@9,555

local_fire_department 至HIT

售$795 万

实

618 呎

@12,864

建

832 呎

@9,555

售$795 万

local_fire_department 至HIT

马鞍山天宇海第5A座

thumb_up

天宇海3房

实

797 呎

@11,041

建

1,042 呎

@8,445

local_fire_department 至HIT

售$880 万

实

797 呎

@11,041

建

1,042 呎

@8,445

售$880 万

local_fire_department 至HIT

马鞍山翠拥华庭

thumb_up

两房雅装~收租好好租

实

573 呎

@12,216

建

732 呎

@9,563

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价

售$700 万

实

573 呎

@12,216

建

732 呎

@9,563

售$700 万

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价

马鞍山迎海第04期

thumb_up

*(9成按揭-铁路线豪宅2房笋盘)*靓园景激笋出售

实

513 呎

@14,581

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价 verified 首置必买

售$748 万

实

513 呎

@14,581

售$748 万

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价 verified 首置必买

大埔高塘

thumb_up

Nicely Renovated House

建

1,000 呎

@9,000

local_fire_department 至HIT hotel_class 楼王

售$900 万

建

1,000 呎

@9,000

售$900 万

local_fire_department 至HIT hotel_class 楼王

沙田玖珑山

thumb_up

玖珑山

实

467 呎

@17,131

售$800 万

实

467 呎

@17,131

售$800 万

马鞍山泓碧第01座

thumb_up

泓碧高层海景2房

实

520 呎

@15,385

local_fire_department 至HIT local_offer 低水笋价 pets 爱竉必选 price_change 蚀让盘

售$800 万

实

520 呎

@15,385

售$800 万

local_fire_department 至HIT local_offer 低水笋价 pets 爱竉必选 price_change 蚀让盘

西贡逸珑园第01座

thumb_up

逸珑园

实

691 呎

@13,025

local_fire_department 至HIT

售$900 万

实

691 呎

@13,025

售$900 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$39,035	$29,995	$24,581	$20,978
1.500	$40,486	$31,473	$26,085	$22,510
2.000	$41,971	$32,995	$27,645	$24,107
2.500	$43,490	$34,562	$29,260	$25,771
3.000	$45,041	$36,172	$30,929	$27,498
3.250	$45,830	$36,994	$31,784	$28,385
3.500	$46,626	$37,826	$32,652	$29,288
4.000	$48,244	$39,523	$34,427	$31,138
4.500	$49,895	$41,263	$36,253	$33,047
5.000	$51,577	$43,044	$38,128	$35,013
5.500	$53,292	$44,866	$40,052	$37,033
6.000	$55,038	$46,727	$42,023	$39,104

每月供款$28,386

年期

30年

贷款金额

$6,522,238.8

總利息

$3,696,432

总贷款连利息

$10,218,670.8

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$17,664	$10,721	$28,385	$6,511,518
2	$17,635	$10,750	$28,385	$6,500,768
3	$17,606	$10,779	$28,385	$6,489,989
4	$17,577	$10,808	$28,385	$6,479,181
5	$17,548	$10,837	$28,385	$6,468,344
6	$17,518	$10,867	$28,385	$6,457,477
7	$17,489	$10,896	$28,385	$6,446,581
8	$17,459	$10,926	$28,385	$6,435,655
9	$17,430	$10,955	$28,385	$6,424,700
10	$17,400	$10,985	$28,385	$6,413,715
11	$17,370	$11,015	$28,385	$6,402,700
12	$17,341	$11,045	$28,385	$6,391,655

第1年供款共

$340,622

第1年利息

$210,039

第1年共還本金

$130,583

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$17,311	$11,074	$28,385	$6,380,581
14	$17,281	$11,104	$28,385	$6,369,477
15	$17,251	$11,135	$28,385	$6,358,342
16	$17,221	$11,165	$28,385	$6,347,177
17	$17,190	$11,195	$28,385	$6,335,982
18	$17,160	$11,225	$28,385	$6,324,757
19	$17,130	$11,256	$28,385	$6,313,502
20	$17,099	$11,286	$28,385	$6,302,215
21	$17,069	$11,317	$28,385	$6,290,899
22	$17,038	$11,347	$28,385	$6,279,551
23	$17,007	$11,378	$28,385	$6,268,173
24	$16,976	$11,409	$28,385	$6,256,764

第2年供款共

$340,622

第2年利息

$205,731

第2年共還本金

$134,891

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$16,945	$11,440	$28,385	$6,245,325
26	$16,914	$11,471	$28,385	$6,233,854
27	$16,883	$11,502	$28,385	$6,222,352
28	$16,852	$11,533	$28,385	$6,210,819
29	$16,821	$11,564	$28,385	$6,199,255
30	$16,790	$11,596	$28,385	$6,187,659
31	$16,758	$11,627	$28,385	$6,176,032
32	$16,727	$11,658	$28,385	$6,164,374
33	$16,695	$11,690	$28,385	$6,152,684
34	$16,664	$11,722	$28,385	$6,140,962
35	$16,632	$11,753	$28,385	$6,129,209
36	$16,600	$11,785	$28,385	$6,117,423

第3年供款共

$340,622

第3年利息

$201,281

第3年共還本金

$139,341

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$16,568	$11,817	$28,385	$6,105,606
38	$16,536	$11,849	$28,385	$6,093,757
39	$16,504	$11,881	$28,385	$6,081,876
40	$16,472	$11,913	$28,385	$6,069,962
41	$16,439	$11,946	$28,385	$6,058,017
42	$16,407	$11,978	$28,385	$6,046,039
43	$16,375	$12,011	$28,385	$6,034,028
44	$16,342	$12,043	$28,385	$6,021,985
45	$16,310	$12,076	$28,385	$6,009,909
46	$16,277	$12,108	$28,385	$5,997,801
47	$16,244	$12,141	$28,385	$5,985,660
48	$16,211	$12,174	$28,385	$5,973,486

第4年供款共

$340,622

第4年利息

$196,685

第4年共還本金

$143,938

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$16,178	$12,207	$28,385	$5,961,279
50	$16,145	$12,240	$28,385	$5,949,039
51	$16,112	$12,273	$28,385	$5,936,766
52	$16,079	$12,306	$28,385	$5,924,459
53	$16,045	$12,340	$28,385	$5,912,119
54	$16,012	$12,373	$28,385	$5,899,746
55	$15,978	$12,407	$28,385	$5,887,339
56	$15,945	$12,440	$28,385	$5,874,899
57	$15,911	$12,474	$28,385	$5,862,425
58	$15,877	$12,508	$28,385	$5,849,917
59	$15,844	$12,542	$28,385	$5,837,376
60	$15,810	$12,576	$28,385	$5,824,800

第5年供款共

$340,622

第5年利息

$191,936

第5年共還本金

$148,686

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$15,775	$12,610	$28,385	$5,812,190
62	$15,741	$12,644	$28,385	$5,799,546
63	$15,707	$12,678	$28,385	$5,786,868
64	$15,673	$12,712	$28,385	$5,774,156
65	$15,638	$12,747	$28,385	$5,761,409
66	$15,604	$12,781	$28,385	$5,748,628
67	$15,569	$12,816	$28,385	$5,735,812
68	$15,534	$12,851	$28,385	$5,722,961
69	$15,500	$12,886	$28,385	$5,710,075
70	$15,465	$12,920	$28,385	$5,697,155
71	$15,430	$12,955	$28,385	$5,684,200
72	$15,395	$12,990	$28,385	$5,671,209

第6年供款共

$340,622

第6年利息

$187,032

第6年共還本金

$153,591

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$15,360	$13,026	$28,385	$5,658,184
74	$15,324	$13,061	$28,385	$5,645,123
75	$15,289	$13,096	$28,385	$5,632,026
76	$15,253	$13,132	$28,385	$5,618,894
77	$15,218	$13,167	$28,385	$5,605,727
78	$15,182	$13,203	$28,385	$5,592,524
79	$15,146	$13,239	$28,385	$5,579,285
80	$15,111	$13,275	$28,385	$5,566,011
81	$15,075	$13,311	$28,385	$5,552,700
82	$15,039	$13,347	$28,385	$5,539,353
83	$15,002	$13,383	$28,385	$5,525,971
84	$14,966	$13,419	$28,385	$5,512,552

第7年供款共

$340,622

第7年利息

$181,965

第7年共還本金

$158,658

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$14,930	$13,455	$28,385	$5,499,096
86	$14,893	$13,492	$28,385	$5,485,604
87	$14,857	$13,528	$28,385	$5,472,076
88	$14,820	$13,565	$28,385	$5,458,511
89	$14,783	$13,602	$28,385	$5,444,909
90	$14,747	$13,639	$28,385	$5,431,271
91	$14,710	$13,676	$28,385	$5,417,595
92	$14,673	$13,713	$28,385	$5,403,883
93	$14,636	$13,750	$28,385	$5,390,133
94	$14,598	$13,787	$28,385	$5,376,346
95	$14,561	$13,824	$28,385	$5,362,522
96	$14,523	$13,862	$28,385	$5,348,660

第8年供款共

$340,622

第8年利息

$176,731

第8年共還本金

$163,891

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$14,486	$13,899	$28,385	$5,334,761
98	$14,448	$13,937	$28,385	$5,320,824
99	$14,411	$13,975	$28,385	$5,306,849
100	$14,373	$14,012	$28,385	$5,292,837
101	$14,335	$14,050	$28,385	$5,278,787
102	$14,297	$14,088	$28,385	$5,264,698
103	$14,259	$14,127	$28,385	$5,250,571
104	$14,220	$14,165	$28,385	$5,236,407
105	$14,182	$14,203	$28,385	$5,222,203
106	$14,143	$14,242	$28,385	$5,207,962
107	$14,105	$14,280	$28,385	$5,193,681
108	$14,066	$14,319	$28,385	$5,179,362

第9年供款共

$340,622

第9年利息

$171,324

第9年共還本金

$169,298

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$14,027	$14,358	$28,385	$5,165,005
110	$13,989	$14,397	$28,385	$5,150,608
111	$13,950	$14,436	$28,385	$5,136,172
112	$13,910	$14,475	$28,385	$5,121,698
113	$13,871	$14,514	$28,385	$5,107,184
114	$13,832	$14,553	$28,385	$5,092,630
115	$13,793	$14,593	$28,385	$5,078,038
116	$13,753	$14,632	$28,385	$5,063,406
117	$13,713	$14,672	$28,385	$5,048,734
118	$13,674	$14,712	$28,385	$5,034,022
119	$13,634	$14,751	$28,385	$5,019,271
120	$13,594	$14,791	$28,385	$5,004,479

第10年供款共

$340,622

第10年利息

$165,740

第10年共還本金

$174,883

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$13,554	$14,831	$28,385	$4,989,648
122	$13,514	$14,872	$28,385	$4,974,777
123	$13,473	$14,912	$28,385	$4,959,865
124	$13,433	$14,952	$28,385	$4,944,912
125	$13,392	$14,993	$28,385	$4,929,920
126	$13,352	$15,033	$28,385	$4,914,886
127	$13,311	$15,074	$28,385	$4,899,812
128	$13,270	$15,115	$28,385	$4,884,697
129	$13,229	$15,156	$28,385	$4,869,542
130	$13,188	$15,197	$28,385	$4,854,345
131	$13,147	$15,238	$28,385	$4,839,107
132	$13,106	$15,279	$28,385	$4,823,828

第11年供款共

$340,622

第11年利息

$159,970

第11年共還本金

$180,652

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$13,065	$15,321	$28,385	$4,808,507
134	$13,023	$15,362	$28,385	$4,793,145
135	$12,981	$15,404	$28,385	$4,777,741
136	$12,940	$15,445	$28,385	$4,762,295
137	$12,898	$15,487	$28,385	$4,746,808
138	$12,856	$15,529	$28,385	$4,731,279
139	$12,814	$15,571	$28,385	$4,715,708
140	$12,772	$15,613	$28,385	$4,700,094
141	$12,729	$15,656	$28,385	$4,684,438
142	$12,687	$15,698	$28,385	$4,668,740
143	$12,645	$15,741	$28,385	$4,652,999
144	$12,602	$15,783	$28,385	$4,637,216

第12年供款共

$340,622

第12年利息

$154,011

第12年共還本金

$186,611

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$12,559	$15,826	$28,385	$4,621,390
146	$12,516	$15,869	$28,385	$4,605,521
147	$12,473	$15,912	$28,385	$4,589,609
148	$12,430	$15,955	$28,385	$4,573,654
149	$12,387	$15,998	$28,385	$4,557,656
150	$12,344	$16,042	$28,385	$4,541,614
151	$12,300	$16,085	$28,385	$4,525,529
152	$12,257	$16,129	$28,385	$4,509,401
153	$12,213	$16,172	$28,385	$4,493,229
154	$12,169	$16,216	$28,385	$4,477,013
155	$12,125	$16,260	$28,385	$4,460,753
156	$12,081	$16,304	$28,385	$4,444,449

第13年供款共

$340,622

第13年利息

$147,855

第13年共還本金

$192,767

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$12,037	$16,348	$28,385	$4,428,101
158	$11,993	$16,392	$28,385	$4,411,708
159	$11,948	$16,437	$28,385	$4,395,271
160	$11,904	$16,481	$28,385	$4,378,790
161	$11,859	$16,526	$28,385	$4,362,264
162	$11,814	$16,571	$28,385	$4,345,693
163	$11,770	$16,616	$28,385	$4,329,078
164	$11,725	$16,661	$28,385	$4,312,417
165	$11,679	$16,706	$28,385	$4,295,711
166	$11,634	$16,751	$28,385	$4,278,960
167	$11,589	$16,796	$28,385	$4,262,164
168	$11,543	$16,842	$28,385	$4,245,322

第14年供款共

$340,622

第14年利息

$141,496

第14年共還本金

$199,127

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$11,498	$16,887	$28,385	$4,228,435
170	$11,452	$16,933	$28,385	$4,211,502
171	$11,406	$16,979	$28,385	$4,194,522
172	$11,360	$17,025	$28,385	$4,177,497
173	$11,314	$17,071	$28,385	$4,160,426
174	$11,268	$17,117	$28,385	$4,143,309
175	$11,221	$17,164	$28,385	$4,126,145
176	$11,175	$17,210	$28,385	$4,108,935
177	$11,128	$17,257	$28,385	$4,091,678
178	$11,082	$17,304	$28,385	$4,074,375
179	$11,035	$17,350	$28,385	$4,057,024
180	$10,988	$17,397	$28,385	$4,039,627

第15年供款共

$340,622

第15年利息

$134,927

第15年共還本金

$205,695

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$10,941	$17,445	$28,385	$4,022,182
182	$10,893	$17,492	$28,385	$4,004,690
183	$10,846	$17,539	$28,385	$3,987,151
184	$10,799	$17,587	$28,385	$3,969,565
185	$10,751	$17,634	$28,385	$3,951,930
186	$10,703	$17,682	$28,385	$3,934,248
187	$10,655	$17,730	$28,385	$3,916,518
188	$10,607	$17,778	$28,385	$3,898,740
189	$10,559	$17,826	$28,385	$3,880,914
190	$10,511	$17,874	$28,385	$3,863,040
191	$10,462	$17,923	$28,385	$3,845,117
192	$10,414	$17,971	$28,385	$3,827,146

第16年供款共

$340,622

第16年利息

$128,141

第16年共還本金

$212,481

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$10,365	$18,020	$28,385	$3,809,126
194	$10,316	$18,069	$28,385	$3,791,057
195	$10,267	$18,118	$28,385	$3,772,939
196	$10,218	$18,167	$28,385	$3,754,772
197	$10,169	$18,216	$28,385	$3,736,556
198	$10,120	$18,265	$28,385	$3,718,291
199	$10,070	$18,315	$28,385	$3,699,976
200	$10,021	$18,364	$28,385	$3,681,612
201	$9,971	$18,414	$28,385	$3,663,198
202	$9,921	$18,464	$28,385	$3,644,734
203	$9,871	$18,514	$28,385	$3,626,219
204	$9,821	$18,564	$28,385	$3,607,655

第17年供款共

$340,622

第17年利息

$121,132

第17年共還本金

$219,490

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$9,771	$18,614	$28,385	$3,589,041
206	$9,720	$18,665	$28,385	$3,570,376
207	$9,670	$18,715	$28,385	$3,551,661
208	$9,619	$18,766	$28,385	$3,532,894
209	$9,568	$18,817	$28,385	$3,514,077
210	$9,517	$18,868	$28,385	$3,495,210
211	$9,466	$18,919	$28,385	$3,476,291
212	$9,415	$18,970	$28,385	$3,457,320
213	$9,364	$19,022	$28,385	$3,438,299
214	$9,312	$19,073	$28,385	$3,419,226
215	$9,260	$19,125	$28,385	$3,400,101
216	$9,209	$19,177	$28,385	$3,380,924

第18年供款共

$340,622

第18年利息

$113,891

第18年共還本金

$226,731

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$9,157	$19,229	$28,385	$3,361,696
218	$9,105	$19,281	$28,385	$3,342,415
219	$9,052	$19,333	$28,385	$3,323,082
220	$9,000	$19,385	$28,385	$3,303,697
221	$8,948	$19,438	$28,385	$3,284,259
222	$8,895	$19,490	$28,385	$3,264,769
223	$8,842	$19,543	$28,385	$3,245,226
224	$8,789	$19,596	$28,385	$3,225,630
225	$8,736	$19,649	$28,385	$3,205,981
226	$8,683	$19,702	$28,385	$3,186,278
227	$8,630	$19,756	$28,385	$3,166,523
228	$8,576	$19,809	$28,385	$3,146,714

第19年供款共

$340,622

第19年利息

$106,412

第19年共還本金

$234,211

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$8,522	$19,863	$28,385	$3,126,851
230	$8,469	$19,917	$28,385	$3,106,934
231	$8,415	$19,971	$28,385	$3,086,963
232	$8,361	$20,025	$28,385	$3,066,939
233	$8,306	$20,079	$28,385	$3,046,860
234	$8,252	$20,133	$28,385	$3,026,727
235	$8,197	$20,188	$28,385	$3,006,539
236	$8,143	$20,242	$28,385	$2,986,296
237	$8,088	$20,297	$28,385	$2,965,999
238	$8,033	$20,352	$28,385	$2,945,647
239	$7,978	$20,407	$28,385	$2,925,239
240	$7,923	$20,463	$28,385	$2,904,777

第20年供款共

$340,622

第20年利息

$98,685

第20年共還本金

$241,937

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$7,867	$20,518	$28,385	$2,884,259
242	$7,812	$20,574	$28,385	$2,863,685
243	$7,756	$20,629	$28,385	$2,843,056
244	$7,700	$20,685	$28,385	$2,822,370
245	$7,644	$20,741	$28,385	$2,801,629
246	$7,588	$20,797	$28,385	$2,780,832
247	$7,531	$20,854	$28,385	$2,759,978
248	$7,475	$20,910	$28,385	$2,739,068
249	$7,418	$20,967	$28,385	$2,718,101
250	$7,362	$21,024	$28,385	$2,697,077
251	$7,305	$21,081	$28,385	$2,675,996
252	$7,247	$21,138	$28,385	$2,654,859

第21年供款共

$340,622

第21年利息

$90,704

第21年共還本金

$249,918

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$7,190	$21,195	$28,385	$2,633,664
254	$7,133	$21,252	$28,385	$2,612,411
255	$7,075	$21,310	$28,385	$2,591,101
256	$7,018	$21,368	$28,385	$2,569,734
257	$6,960	$21,425	$28,385	$2,548,308
258	$6,902	$21,484	$28,385	$2,526,825
259	$6,843	$21,542	$28,385	$2,505,283
260	$6,785	$21,600	$28,385	$2,483,683
261	$6,727	$21,659	$28,385	$2,462,024
262	$6,668	$21,717	$28,385	$2,440,307
263	$6,609	$21,776	$28,385	$2,418,531
264	$6,550	$21,835	$28,385	$2,396,696

第22年供款共

$340,622

第22年利息

$82,460

第22年共還本金

$258,162

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$6,491	$21,894	$28,385	$2,374,802
266	$6,432	$21,953	$28,385	$2,352,849
267	$6,372	$22,013	$28,385	$2,330,836
268	$6,313	$22,073	$28,385	$2,308,763
269	$6,253	$22,132	$28,385	$2,286,631
270	$6,193	$22,192	$28,385	$2,264,439
271	$6,133	$22,252	$28,385	$2,242,186
272	$6,073	$22,313	$28,385	$2,219,874
273	$6,012	$22,373	$28,385	$2,197,501
274	$5,952	$22,434	$28,385	$2,175,067
275	$5,891	$22,494	$28,385	$2,152,573
276	$5,830	$22,555	$28,385	$2,130,017

第23年供款共

$340,622

第23年利息

$73,944

第23年共還本金

$266,679

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$5,769	$22,616	$28,385	$2,107,401
278	$5,708	$22,678	$28,385	$2,084,723
279	$5,646	$22,739	$28,385	$2,061,984
280	$5,585	$22,801	$28,385	$2,039,184
281	$5,523	$22,862	$28,385	$2,016,321
282	$5,461	$22,924	$28,385	$1,993,397
283	$5,399	$22,986	$28,385	$1,970,410
284	$5,337	$23,049	$28,385	$1,947,362
285	$5,274	$23,111	$28,385	$1,924,251
286	$5,212	$23,174	$28,385	$1,901,077
287	$5,149	$23,236	$28,385	$1,877,841
288	$5,086	$23,299	$28,385	$1,854,541

第24年供款共

$340,622

第24年利息

$65,146

第24年共還本金

$275,476

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$5,023	$23,362	$28,385	$1,831,179
290	$4,959	$23,426	$28,385	$1,807,753
291	$4,896	$23,489	$28,385	$1,784,264
292	$4,832	$23,553	$28,385	$1,760,711
293	$4,769	$23,617	$28,385	$1,737,094
294	$4,705	$23,681	$28,385	$1,713,414
295	$4,640	$23,745	$28,385	$1,689,669
296	$4,576	$23,809	$28,385	$1,665,860
297	$4,512	$23,873	$28,385	$1,641,987
298	$4,447	$23,938	$28,385	$1,618,048
299	$4,382	$24,003	$28,385	$1,594,045
300	$4,317	$24,068	$28,385	$1,569,977

第25年供款共

$340,622

第25年利息

$56,059

第25年共還本金

$284,564

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$4,252	$24,133	$28,385	$1,545,844
302	$4,187	$24,199	$28,385	$1,521,646
303	$4,121	$24,264	$28,385	$1,497,382
304	$4,055	$24,330	$28,385	$1,473,052
305	$3,990	$24,396	$28,385	$1,448,656
306	$3,923	$24,462	$28,385	$1,424,194
307	$3,857	$24,528	$28,385	$1,399,666
308	$3,791	$24,594	$28,385	$1,375,072
309	$3,724	$24,661	$28,385	$1,350,411
310	$3,657	$24,728	$28,385	$1,325,683
311	$3,590	$24,795	$28,385	$1,300,888
312	$3,523	$24,862	$28,385	$1,276,026

第26年供款共

$340,622

第26年利息

$46,671

第26年共還本金

$293,951

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$3,456	$24,929	$28,385	$1,251,097
314	$3,388	$24,997	$28,385	$1,226,100
315	$3,321	$25,065	$28,385	$1,201,036
316	$3,253	$25,132	$28,385	$1,175,903
317	$3,185	$25,200	$28,385	$1,150,703
318	$3,116	$25,269	$28,385	$1,125,434
319	$3,048	$25,337	$28,385	$1,100,097
320	$2,979	$25,406	$28,385	$1,074,691
321	$2,911	$25,475	$28,385	$1,049,217
322	$2,842	$25,544	$28,385	$1,023,673
323	$2,772	$25,613	$28,385	$998,060
324	$2,703	$25,682	$28,385	$972,378

第27年供款共

$340,622

第27年利息

$36,974

第27年共還本金

$303,648

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$2,634	$25,752	$28,385	$946,627
326	$2,564	$25,821	$28,385	$920,805
327	$2,494	$25,891	$28,385	$894,914
328	$2,424	$25,961	$28,385	$868,952
329	$2,353	$26,032	$28,385	$842,921
330	$2,283	$26,102	$28,385	$816,818
331	$2,212	$26,173	$28,385	$790,645
332	$2,141	$26,244	$28,385	$764,401
333	$2,070	$26,315	$28,385	$738,087
334	$1,999	$26,386	$28,385	$711,700
335	$1,928	$26,458	$28,385	$685,243
336	$1,856	$26,529	$28,385	$658,713

第28年供款共

$340,622

第28年利息

$26,957

第28年共還本金

$313,665

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$1,784	$26,601	$28,385	$632,112
338	$1,712	$26,673	$28,385	$605,439
339	$1,640	$26,745	$28,385	$578,693
340	$1,567	$26,818	$28,385	$551,876
341	$1,495	$26,891	$28,385	$524,985
342	$1,422	$26,963	$28,385	$498,022
343	$1,349	$27,036	$28,385	$470,985
344	$1,276	$27,110	$28,385	$443,876
345	$1,202	$27,183	$28,385	$416,693
346	$1,129	$27,257	$28,385	$389,436
347	$1,055	$27,330	$28,385	$362,105
348	$981	$27,404	$28,385	$334,701

第29年供款共

$340,622

第29年利息

$16,610

第29年共還本金

$324,012

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$906	$27,479	$28,385	$307,222
350	$832	$27,553	$28,385	$279,669
351	$757	$27,628	$28,385	$252,041
352	$683	$27,703	$28,385	$224,339
353	$608	$27,778	$28,385	$196,561
354	$532	$27,853	$28,385	$168,708
355	$457	$27,928	$28,385	$140,780
356	$381	$28,004	$28,385	$112,776
357	$305	$28,080	$28,385	$84,696
358	$229	$28,156	$28,385	$56,541
359	$153	$28,232	$28,385	$28,309
360	$77	$28,309	$28,385	$0

第30年供款共

$340,622

第30年利息

$5,921

第30年共還本金

$334,701

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$12,131,671

免责声明

笋盘推介

按揭保险费
info