楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$52,099

借款月供 $252 , 共加借HK$52,099

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$4,604,111

每月供款
$11,943

首期

$268,000

总贷款额

$2,464,099

總利息

$1,835,111

印花税

$100

其他

$36,800

置业成本总预算

HK$304,900

$23,885

置业成本总预算

HK$304,900

首期

$268,000
印花税

$100
- AVD
  
  $100
律师费

$ 10,000
代理佣金

$26,800
按揭保险费

$52,099

$23,885

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

马鞍山荟晴第01座

thumb_up

***九成按揭上车盘***你值得拥有自己供楼好过帮人供楼搵我了解吓啦

实

229 呎

@14,410

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买 pets 爱竉必选

售$330 万

实

229 呎

@14,410

售$330 万

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买 pets 爱竉必选

西贡打蚝墩村

thumb_up

近海开扬小品中层

实

400 呎

@9,000

建

435 呎

@8,276

local_offer 低水笋价

售$360 万

实

400 呎

@9,000

建

435 呎

@8,276

售$360 万

local_offer 低水笋价

VR实景

马鞍山荟朗第02座

thumb_up

2座干净,开扬企埋有海景

实

225 呎

@14,889

local_offer 低水笋价

售$335 万

实

225 呎

@14,889

售$335 万

local_offer 低水笋价

沙田金狮花园第01期

thumb_up

^ 中层两房 ^ 上车内园 ^ 预约参观 !

实

285 呎

@11,860

建

492 呎

@6,870

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

售$338 万

实

285 呎

@11,860

建

492 呎

@6,870

售$338 万

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

马鞍山西沙村屋

thumb_up

连天台有申报近期笋价

建

650 呎

@5,077

local_fire_department 至HIT

售$330 万

建

650 呎

@5,077

售$330 万

local_fire_department 至HIT

马鞍山荟晴第01座

thumb_up

荟晴高层

实

237 呎

@15,190

local_fire_department 至HIT

售$360 万

实

237 呎

@15,190

售$360 万

local_fire_department 至HIT

西贡蚝涌村

thumb_up

<靓装罕有上车盘即买即住即收租>

建

299 呎

@6,957

售$208 万

建

299 呎

@6,957

售$208 万

马鞍山荟朗第01座

thumb_up

开放式

实

221 呎

@15,385

local_fire_department 至HIT verified 首置必买

售$340 万

实

221 呎

@15,385

售$340 万

local_fire_department 至HIT verified 首置必买

粉岭 ONE INNOVALE 第01期 A座

thumb_up

One Innovale开放式单位

实

208 呎

@16,587

local_fire_department 至HIT

售$345 万

实

208 呎

@16,587

售$345 万

local_fire_department 至HIT

VR实景

马鞍山荟晴第01座

thumb_up

铁路沿线楼龄新上车一族必睇

实

223 呎

@15,157

local_fire_department 至HIT verified 首置必买 vpn_key 有匙即睇

售$338 万

实

223 呎

@15,157

售$338 万

local_fire_department 至HIT verified 首置必买 vpn_key 有匙即睇

VR实景

马鞍山荟朗第02座

thumb_up

高层开扬有装修可即住有匙引看

实

223 呎

@15,605

local_fire_department 至HIT verified 首置必买 vpn_key 有匙即睇

售$348 万

实

223 呎

@15,605

售$348 万

local_fire_department 至HIT verified 首置必买 vpn_key 有匙即睇

马鞍山西澳村

thumb_up

西澳村

建

420 呎

@8,571

vpn_key 有匙即睇

售$360 万

建

420 呎

@8,571

售$360 万

vpn_key 有匙即睇

利率	15年	20年	25年	30年
1.000	$14,747	$11,332	$9,287	$7,926
1.500	$15,296	$11,890	$9,855	$8,504
2.000	$15,857	$12,465	$10,444	$9,108
2.500	$16,430	$13,057	$11,054	$9,736
3.000	$17,017	$13,666	$11,685	$10,389
3.500	$17,615	$14,291	$12,336	$11,065
4.000	$18,227	$14,932	$13,006	$11,764
4.125	$18,381	$15,095	$13,177	$11,942
4.500	$18,850	$15,589	$13,696	$12,485
5.000	$19,486	$16,262	$14,405	$13,228
5.500	$20,134	$16,950	$15,132	$13,991
6.000	$20,793	$17,654	$15,876	$14,774

每月供款$11,943

年期

30年

贷款金额

$2,464,099.2

總利息

$1,835,111

总贷款连利息

$4,299,210.2

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$8,470	$3,472	$11,942	$2,460,627
2	$8,458	$3,484	$11,942	$2,457,143
3	$8,446	$3,496	$11,942	$2,453,648
4	$8,434	$3,508	$11,942	$2,450,140
5	$8,422	$3,520	$11,942	$2,446,620
6	$8,410	$3,532	$11,942	$2,443,088
7	$8,398	$3,544	$11,942	$2,439,544
8	$8,386	$3,556	$11,942	$2,435,987
9	$8,374	$3,569	$11,942	$2,432,419
10	$8,361	$3,581	$11,942	$2,428,838
11	$8,349	$3,593	$11,942	$2,425,245
12	$8,337	$3,605	$11,942	$2,421,640

第1年供款共

$143,307

第1年利息

$100,847

第1年共還本金

$42,460

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$8,324	$3,618	$11,942	$2,418,022
14	$8,312	$3,630	$11,942	$2,414,391
15	$8,299	$3,643	$11,942	$2,410,749
16	$8,287	$3,655	$11,942	$2,407,093
17	$8,274	$3,668	$11,942	$2,403,425
18	$8,262	$3,680	$11,942	$2,399,745
19	$8,249	$3,693	$11,942	$2,396,052
20	$8,236	$3,706	$11,942	$2,392,346
21	$8,224	$3,719	$11,942	$2,388,627
22	$8,211	$3,731	$11,942	$2,384,896
23	$8,198	$3,744	$11,942	$2,381,152
24	$8,185	$3,757	$11,942	$2,377,395

第2年供款共

$143,307

第2年利息

$99,062

第2年共還本金

$44,245

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$8,172	$3,770	$11,942	$2,373,625
26	$8,159	$3,783	$11,942	$2,369,842
27	$8,146	$3,796	$11,942	$2,366,046
28	$8,133	$3,809	$11,942	$2,362,237
29	$8,120	$3,822	$11,942	$2,358,415
30	$8,107	$3,835	$11,942	$2,354,580
31	$8,094	$3,848	$11,942	$2,350,731
32	$8,081	$3,862	$11,942	$2,346,870
33	$8,067	$3,875	$11,942	$2,342,995
34	$8,054	$3,888	$11,942	$2,339,107
35	$8,041	$3,902	$11,942	$2,335,205
36	$8,027	$3,915	$11,942	$2,331,290

第3年供款共

$143,307

第3年利息

$97,202

第3年共還本金

$46,105

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$8,014	$3,928	$11,942	$2,327,362
38	$8,000	$3,942	$11,942	$2,323,420
39	$7,987	$3,955	$11,942	$2,319,464
40	$7,973	$3,969	$11,942	$2,315,495
41	$7,960	$3,983	$11,942	$2,311,512
42	$7,946	$3,996	$11,942	$2,307,516
43	$7,932	$4,010	$11,942	$2,303,506
44	$7,918	$4,024	$11,942	$2,299,482
45	$7,904	$4,038	$11,942	$2,295,444
46	$7,891	$4,052	$11,942	$2,291,393
47	$7,877	$4,066	$11,942	$2,287,327
48	$7,863	$4,080	$11,942	$2,283,247

第4年供款共

$143,307

第4年利息

$95,264

第4年共還本金

$48,043

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$7,849	$4,094	$11,942	$2,279,154
50	$7,835	$4,108	$11,942	$2,275,046
51	$7,820	$4,122	$11,942	$2,270,924
52	$7,806	$4,136	$11,942	$2,266,788
53	$7,792	$4,150	$11,942	$2,262,638
54	$7,778	$4,164	$11,942	$2,258,474
55	$7,764	$4,179	$11,942	$2,254,295
56	$7,749	$4,193	$11,942	$2,250,102
57	$7,735	$4,208	$11,942	$2,245,894
58	$7,720	$4,222	$11,942	$2,241,672
59	$7,706	$4,237	$11,942	$2,237,436
60	$7,691	$4,251	$11,942	$2,233,185

第5年供款共

$143,307

第5年利息

$93,244

第5年共還本金

$50,063

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$7,677	$4,266	$11,942	$2,228,919
62	$7,662	$4,280	$11,942	$2,224,639
63	$7,647	$4,295	$11,942	$2,220,344
64	$7,632	$4,310	$11,942	$2,216,034
65	$7,618	$4,325	$11,942	$2,211,709
66	$7,603	$4,339	$11,942	$2,207,370
67	$7,588	$4,354	$11,942	$2,203,015
68	$7,573	$4,369	$11,942	$2,198,646
69	$7,558	$4,384	$11,942	$2,194,262
70	$7,543	$4,399	$11,942	$2,189,862
71	$7,528	$4,415	$11,942	$2,185,448
72	$7,512	$4,430	$11,942	$2,181,018

第6年供款共

$143,307

第6年利息

$91,140

第6年共還本金

$52,167

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$7,497	$4,445	$11,942	$2,176,573
74	$7,482	$4,460	$11,942	$2,172,112
75	$7,467	$4,476	$11,942	$2,167,637
76	$7,451	$4,491	$11,942	$2,163,146
77	$7,436	$4,506	$11,942	$2,158,639
78	$7,420	$4,522	$11,942	$2,154,118
79	$7,405	$4,537	$11,942	$2,149,580
80	$7,389	$4,553	$11,942	$2,145,027
81	$7,374	$4,569	$11,942	$2,140,458
82	$7,358	$4,584	$11,942	$2,135,874
83	$7,342	$4,600	$11,942	$2,131,274
84	$7,326	$4,616	$11,942	$2,126,658

第7年供款共

$143,307

第7年利息

$88,947

第7年共還本金

$54,360

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$7,310	$4,632	$11,942	$2,122,026
86	$7,294	$4,648	$11,942	$2,117,378
87	$7,278	$4,664	$11,942	$2,112,714
88	$7,262	$4,680	$11,942	$2,108,034
89	$7,246	$4,696	$11,942	$2,103,339
90	$7,230	$4,712	$11,942	$2,098,627
91	$7,214	$4,728	$11,942	$2,093,898
92	$7,198	$4,744	$11,942	$2,089,154
93	$7,181	$4,761	$11,942	$2,084,393
94	$7,165	$4,777	$11,942	$2,079,616
95	$7,149	$4,794	$11,942	$2,074,822
96	$7,132	$4,810	$11,942	$2,070,012

第8年供款共

$143,307

第8年利息

$86,662

第8年共還本金

$56,645

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$7,116	$4,827	$11,942	$2,065,186
98	$7,099	$4,843	$11,942	$2,060,343
99	$7,082	$4,860	$11,942	$2,055,483
100	$7,066	$4,877	$11,942	$2,050,606
101	$7,049	$4,893	$11,942	$2,045,713
102	$7,032	$4,910	$11,942	$2,040,803
103	$7,015	$4,927	$11,942	$2,035,876
104	$6,998	$4,944	$11,942	$2,030,932
105	$6,981	$4,961	$11,942	$2,025,971
106	$6,964	$4,978	$11,942	$2,020,993
107	$6,947	$4,995	$11,942	$2,015,998
108	$6,930	$5,012	$11,942	$2,010,986

第9年供款共

$143,307

第9年利息

$84,280

第9年共還本金

$59,027

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$6,913	$5,029	$11,942	$2,005,956
110	$6,895	$5,047	$11,942	$2,000,909
111	$6,878	$5,064	$11,942	$1,995,845
112	$6,861	$5,082	$11,942	$1,990,764
113	$6,843	$5,099	$11,942	$1,985,665
114	$6,826	$5,117	$11,942	$1,980,548
115	$6,808	$5,134	$11,942	$1,975,414
116	$6,790	$5,152	$11,942	$1,970,262
117	$6,773	$5,169	$11,942	$1,965,093
118	$6,755	$5,187	$11,942	$1,959,906
119	$6,737	$5,205	$11,942	$1,954,701
120	$6,719	$5,223	$11,942	$1,949,478

第10年供款共

$143,307

第10年利息

$81,799

第10年共還本金

$61,508

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$6,701	$5,241	$11,942	$1,944,237
122	$6,683	$5,259	$11,942	$1,938,978
123	$6,665	$5,277	$11,942	$1,933,701
124	$6,647	$5,295	$11,942	$1,928,406
125	$6,629	$5,313	$11,942	$1,923,092
126	$6,611	$5,332	$11,942	$1,917,761
127	$6,592	$5,350	$11,942	$1,912,411
128	$6,574	$5,368	$11,942	$1,907,042
129	$6,555	$5,387	$11,942	$1,901,655
130	$6,537	$5,405	$11,942	$1,896,250
131	$6,518	$5,424	$11,942	$1,890,826
132	$6,500	$5,443	$11,942	$1,885,384

第11年供款共

$143,307

第11年利息

$79,213

第11年共還本金

$64,094

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$6,481	$5,461	$11,942	$1,879,922
134	$6,462	$5,480	$11,942	$1,874,442
135	$6,443	$5,499	$11,942	$1,868,944
136	$6,424	$5,518	$11,942	$1,863,426
137	$6,406	$5,537	$11,942	$1,857,889
138	$6,386	$5,556	$11,942	$1,852,333
139	$6,367	$5,575	$11,942	$1,846,759
140	$6,348	$5,594	$11,942	$1,841,164
141	$6,329	$5,613	$11,942	$1,835,551
142	$6,310	$5,633	$11,942	$1,829,919
143	$6,290	$5,652	$11,942	$1,824,267
144	$6,271	$5,671	$11,942	$1,818,595

第12年供款共

$143,307

第12年利息

$76,519

第12年共還本金

$66,788

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$6,251	$5,691	$11,942	$1,812,905
146	$6,232	$5,710	$11,942	$1,807,194
147	$6,212	$5,730	$11,942	$1,801,464
148	$6,193	$5,750	$11,942	$1,795,715
149	$6,173	$5,769	$11,942	$1,789,945
150	$6,153	$5,789	$11,942	$1,784,156
151	$6,133	$5,809	$11,942	$1,778,347
152	$6,113	$5,829	$11,942	$1,772,517
153	$6,093	$5,849	$11,942	$1,766,668
154	$6,073	$5,869	$11,942	$1,760,799
155	$6,053	$5,890	$11,942	$1,754,909
156	$6,033	$5,910	$11,942	$1,749,000

第13年供款共

$143,307

第13年利息

$73,711

第13年共還本金

$69,596

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$6,012	$5,930	$11,942	$1,743,069
158	$5,992	$5,950	$11,942	$1,737,119
159	$5,971	$5,971	$11,942	$1,731,148
160	$5,951	$5,991	$11,942	$1,725,157
161	$5,930	$6,012	$11,942	$1,719,145
162	$5,910	$6,033	$11,942	$1,713,112
163	$5,889	$6,053	$11,942	$1,707,059
164	$5,868	$6,074	$11,942	$1,700,984
165	$5,847	$6,095	$11,942	$1,694,889
166	$5,826	$6,116	$11,942	$1,688,773
167	$5,805	$6,137	$11,942	$1,682,636
168	$5,784	$6,158	$11,942	$1,676,478

第14年供款共

$143,307

第14年利息

$70,785

第14年共還本金

$72,522

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$5,763	$6,179	$11,942	$1,670,298
170	$5,742	$6,201	$11,942	$1,664,098
171	$5,720	$6,222	$11,942	$1,657,876
172	$5,699	$6,243	$11,942	$1,651,633
173	$5,677	$6,265	$11,942	$1,645,368
174	$5,656	$6,286	$11,942	$1,639,082
175	$5,634	$6,308	$11,942	$1,632,774
176	$5,613	$6,330	$11,942	$1,626,444
177	$5,591	$6,351	$11,942	$1,620,093
178	$5,569	$6,373	$11,942	$1,613,720
179	$5,547	$6,395	$11,942	$1,607,324
180	$5,525	$6,417	$11,942	$1,600,907

第15年供款共

$143,307

第15年利息

$67,737

第15年共還本金

$75,570

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$5,503	$6,439	$11,942	$1,594,468
182	$5,481	$6,461	$11,942	$1,588,007
183	$5,459	$6,483	$11,942	$1,581,524
184	$5,436	$6,506	$11,942	$1,575,018
185	$5,414	$6,528	$11,942	$1,568,490
186	$5,392	$6,551	$11,942	$1,561,939
187	$5,369	$6,573	$11,942	$1,555,366
188	$5,347	$6,596	$11,942	$1,548,770
189	$5,324	$6,618	$11,942	$1,542,152
190	$5,301	$6,641	$11,942	$1,535,511
191	$5,278	$6,664	$11,942	$1,528,847
192	$5,255	$6,687	$11,942	$1,522,160

第16年供款共

$143,307

第16年利息

$64,560

第16年共還本金

$78,747

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$5,232	$6,710	$11,942	$1,515,450
194	$5,209	$6,733	$11,942	$1,508,717
195	$5,186	$6,756	$11,942	$1,501,961
196	$5,163	$6,779	$11,942	$1,495,182
197	$5,140	$6,803	$11,942	$1,488,380
198	$5,116	$6,826	$11,942	$1,481,554
199	$5,093	$6,849	$11,942	$1,474,704
200	$5,069	$6,873	$11,942	$1,467,831
201	$5,046	$6,897	$11,942	$1,460,935
202	$5,022	$6,920	$11,942	$1,454,014
203	$4,998	$6,944	$11,942	$1,447,070
204	$4,974	$6,968	$11,942	$1,440,102

第17年供款共

$143,307

第17年利息

$61,249

第17年共還本金

$82,058

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$4,950	$6,992	$11,942	$1,433,110
206	$4,926	$7,016	$11,942	$1,426,094
207	$4,902	$7,040	$11,942	$1,419,054
208	$4,878	$7,064	$11,942	$1,411,990
209	$4,854	$7,089	$11,942	$1,404,902
210	$4,829	$7,113	$11,942	$1,397,789
211	$4,805	$7,137	$11,942	$1,390,651
212	$4,780	$7,162	$11,942	$1,383,490
213	$4,756	$7,187	$11,942	$1,376,303
214	$4,731	$7,211	$11,942	$1,369,092
215	$4,706	$7,236	$11,942	$1,361,856
216	$4,681	$7,261	$11,942	$1,354,595

第18年供款共

$143,307

第18年利息

$57,800

第18年共還本金

$85,507

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$4,656	$7,286	$11,942	$1,347,309
218	$4,631	$7,311	$11,942	$1,339,998
219	$4,606	$7,336	$11,942	$1,332,662
220	$4,581	$7,361	$11,942	$1,325,301
221	$4,556	$7,387	$11,942	$1,317,914
222	$4,530	$7,412	$11,942	$1,310,503
223	$4,505	$7,437	$11,942	$1,303,065
224	$4,479	$7,463	$11,942	$1,295,602
225	$4,454	$7,489	$11,942	$1,288,114
226	$4,428	$7,514	$11,942	$1,280,599
227	$4,402	$7,540	$11,942	$1,273,059
228	$4,376	$7,566	$11,942	$1,265,493

第19年供款共

$143,307

第19年利息

$54,205

第19年共還本金

$89,102

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$4,350	$7,592	$11,942	$1,257,901
230	$4,324	$7,618	$11,942	$1,250,283
231	$4,298	$7,644	$11,942	$1,242,638
232	$4,272	$7,671	$11,942	$1,234,967
233	$4,245	$7,697	$11,942	$1,227,270
234	$4,219	$7,724	$11,942	$1,219,547
235	$4,192	$7,750	$11,942	$1,211,797
236	$4,166	$7,777	$11,942	$1,204,020
237	$4,139	$7,803	$11,942	$1,196,217
238	$4,112	$7,830	$11,942	$1,188,386
239	$4,085	$7,857	$11,942	$1,180,529
240	$4,058	$7,884	$11,942	$1,172,645

第20年供款共

$143,307

第20年利息

$50,459

第20年共還本金

$92,848

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$4,031	$7,911	$11,942	$1,164,734
242	$4,004	$7,938	$11,942	$1,156,795
243	$3,976	$7,966	$11,942	$1,148,830
244	$3,949	$7,993	$11,942	$1,140,836
245	$3,922	$8,021	$11,942	$1,132,816
246	$3,894	$8,048	$11,942	$1,124,768
247	$3,866	$8,076	$11,942	$1,116,692
248	$3,839	$8,104	$11,942	$1,108,588
249	$3,811	$8,131	$11,942	$1,100,457
250	$3,783	$8,159	$11,942	$1,092,297
251	$3,755	$8,187	$11,942	$1,084,110
252	$3,727	$8,216	$11,942	$1,075,894

第21年供款共

$143,307

第21年利息

$46,556

第21年共還本金

$96,751

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$3,698	$8,244	$11,942	$1,067,650
254	$3,670	$8,272	$11,942	$1,059,378
255	$3,642	$8,301	$11,942	$1,051,077
256	$3,613	$8,329	$11,942	$1,042,748
257	$3,584	$8,358	$11,942	$1,034,390
258	$3,556	$8,387	$11,942	$1,026,004
259	$3,527	$8,415	$11,942	$1,017,589
260	$3,498	$8,444	$11,942	$1,009,144
261	$3,469	$8,473	$11,942	$1,000,671
262	$3,440	$8,502	$11,942	$992,169
263	$3,411	$8,532	$11,942	$983,637
264	$3,381	$8,561	$11,942	$975,076

第22年供款共

$143,307

第22年利息

$42,489

第22年共還本金

$100,818

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$3,352	$8,590	$11,942	$966,485
266	$3,322	$8,620	$11,942	$957,865
267	$3,293	$8,650	$11,942	$949,216
268	$3,263	$8,679	$11,942	$940,537
269	$3,233	$8,709	$11,942	$931,827
270	$3,203	$8,739	$11,942	$923,088
271	$3,173	$8,769	$11,942	$914,319
272	$3,143	$8,799	$11,942	$905,520
273	$3,113	$8,830	$11,942	$896,690
274	$3,082	$8,860	$11,942	$887,830
275	$3,052	$8,890	$11,942	$878,940
276	$3,021	$8,921	$11,942	$870,019

第23年供款共

$143,307

第23年利息

$38,250

第23年共還本金

$105,057

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$2,991	$8,952	$11,942	$861,068
278	$2,960	$8,982	$11,942	$852,085
279	$2,929	$9,013	$11,942	$843,072
280	$2,898	$9,044	$11,942	$834,028
281	$2,867	$9,075	$11,942	$824,953
282	$2,836	$9,106	$11,942	$815,846
283	$2,804	$9,138	$11,942	$806,708
284	$2,773	$9,169	$11,942	$797,539
285	$2,742	$9,201	$11,942	$788,339
286	$2,710	$9,232	$11,942	$779,106
287	$2,678	$9,264	$11,942	$769,842
288	$2,646	$9,296	$11,942	$760,546

第24年供款共

$143,307

第24年利息

$33,834

第24年共還本金

$109,473

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$2,614	$9,328	$11,942	$751,218
290	$2,582	$9,360	$11,942	$741,858
291	$2,550	$9,392	$11,942	$732,466
292	$2,518	$9,424	$11,942	$723,042
293	$2,485	$9,457	$11,942	$713,585
294	$2,453	$9,489	$11,942	$704,096
295	$2,420	$9,522	$11,942	$694,574
296	$2,388	$9,555	$11,942	$685,019
297	$2,355	$9,587	$11,942	$675,432
298	$2,322	$9,620	$11,942	$665,811
299	$2,289	$9,654	$11,942	$656,158
300	$2,256	$9,687	$11,942	$646,471

第25年供款共

$143,307

第25年利息

$29,232

第25年共還本金

$114,075

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$2,222	$9,720	$11,942	$636,751
302	$2,189	$9,753	$11,942	$626,998
303	$2,155	$9,787	$11,942	$617,211
304	$2,122	$9,821	$11,942	$607,390
305	$2,088	$9,854	$11,942	$597,536
306	$2,054	$9,888	$11,942	$587,648
307	$2,020	$9,922	$11,942	$577,725
308	$1,986	$9,956	$11,942	$567,769
309	$1,952	$9,991	$11,942	$557,778
310	$1,917	$10,025	$11,942	$547,754
311	$1,883	$10,059	$11,942	$537,694
312	$1,848	$10,094	$11,942	$527,600

第26年供款共

$143,307

第26年利息

$24,436

第26年共還本金

$118,871

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$1,814	$10,129	$11,942	$517,472
314	$1,779	$10,163	$11,942	$507,308
315	$1,744	$10,198	$11,942	$497,110
316	$1,709	$10,233	$11,942	$486,876
317	$1,674	$10,269	$11,942	$476,608
318	$1,638	$10,304	$11,942	$466,304
319	$1,603	$10,339	$11,942	$455,965
320	$1,567	$10,375	$11,942	$445,590
321	$1,532	$10,411	$11,942	$435,179
322	$1,496	$10,446	$11,942	$424,733
323	$1,460	$10,482	$11,942	$414,251
324	$1,424	$10,518	$11,942	$403,732

第27年供款共

$143,307

第27年利息

$19,439

第27年共還本金

$123,868

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$1,388	$10,554	$11,942	$393,178
326	$1,352	$10,591	$11,942	$382,587
327	$1,315	$10,627	$11,942	$371,960
328	$1,279	$10,664	$11,942	$361,296
329	$1,242	$10,700	$11,942	$350,596
330	$1,205	$10,737	$11,942	$339,859
331	$1,168	$10,774	$11,942	$329,085
332	$1,131	$10,811	$11,942	$318,274
333	$1,094	$10,848	$11,942	$307,426
334	$1,057	$10,885	$11,942	$296,540
335	$1,019	$10,923	$11,942	$285,618
336	$982	$10,960	$11,942	$274,657

第28年供款共

$143,307

第28年利息

$14,232

第28年共還本金

$129,075

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$944	$10,998	$11,942	$263,659
338	$906	$11,036	$11,942	$252,623
339	$868	$11,074	$11,942	$241,549
340	$830	$11,112	$11,942	$230,437
341	$792	$11,150	$11,942	$219,287
342	$754	$11,188	$11,942	$208,099
343	$715	$11,227	$11,942	$196,872
344	$677	$11,266	$11,942	$185,606
345	$638	$11,304	$11,942	$174,302
346	$599	$11,343	$11,942	$162,959
347	$560	$11,382	$11,942	$151,577
348	$521	$11,421	$11,942	$140,156

第29年供款共

$143,307

第29年利息

$8,806

第29年共還本金

$134,501

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$482	$11,460	$11,942	$128,695
350	$442	$11,500	$11,942	$117,195
351	$403	$11,539	$11,942	$105,656
352	$363	$11,579	$11,942	$94,077
353	$323	$11,619	$11,942	$82,458
354	$283	$11,659	$11,942	$70,799
355	$243	$11,699	$11,942	$59,100
356	$203	$11,739	$11,942	$47,361
357	$163	$11,779	$11,942	$35,582
358	$122	$11,820	$11,942	$23,762
359	$82	$11,861	$11,942	$11,901
360	$41	$11,901	$11,942	$0

第30年供款共

$143,307

第30年利息

$3,151

第30年共還本金

$140,156

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$4,604,111

免责声明

笋盘推介

按揭保险费
info