楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$54,043

借款月供 $262 , 共加借HK$54,043

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$4,775,529

每月供款
$12,388

首期

$278,000

总贷款额

$2,556,043

總利息

$1,903,586

印花税

$100

其他

$37,800

置业成本总预算

HK$315,900

$24,776

置业成本总预算

HK$315,900

首期

$278,000
印花税

$100
- AVD
  
  $100
律师费

$ 10,000
代理佣金

$27,800
按揭保险费

$54,043

$24,776

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

马鞍山西径村

thumb_up

西沙路村屋,邻近乌溪沙马铁站

建

633 呎

@5,529

local_fire_department 至HIT

售$350 万

建

633 呎

@5,529

售$350 万

local_fire_department 至HIT

马鞍山荟晴

thumb_up

荟晴 *** 靓装上车盘，开扬远景,收租自用必选***

实

223 呎

@16,592

local_fire_department 至HIT

售$370 万

实

223 呎

@16,592

售$370 万

local_fire_department 至HIT

马鞍山荟晴

thumb_up

【 9成按揭优质安乐窝开放式笋盘】邻近马鞍山铁路站

实

223 呎

@14,798

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 pets 爱竉必选

售$330 万

实

223 呎

@14,798

售$330 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 pets 爱竉必选

马鞍山荟朗

thumb_up

笋盘快者得

实

221 呎

@16,742

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

售$370 万

实

221 呎

@16,742

售$370 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

独家

VR实景

马鞍山荟朗

thumb_up

开放式单边海景厅厕罕有活动窗邻近马鞍山铁路站

实

224 呎

@15,089

local_fire_department 至HIT directions_run 即走 pets 爱竉必选

售$338 万

实

224 呎

@15,089

售$338 万

local_fire_department 至HIT directions_run 即走 pets 爱竉必选

西贡澳贝村

thumb_up

至笋清水湾三楼连天台

建

450 呎

@7,556

local_fire_department 至HIT

售$340 万

建

450 呎

@7,556

售$340 万

local_fire_department 至HIT

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

马鞍山荟晴第01座

thumb_up

一房上车收租回报高

实

229 呎

@16,376

local_fire_department 至HIT

售$375 万

实

229 呎

@16,376

售$375 万

local_fire_department 至HIT

VR实景

马鞍山荟晴

thumb_up

＊＊上车精选＊＊五分钟直达屯马线＊＊

实

229 呎

@16,157

local_fire_department 至HIT real_estate_agent 罕有放盘

售$370 万

实

229 呎

@16,157

售$370 万

local_fire_department 至HIT real_estate_agent 罕有放盘

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

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

马鞍山荟朗第01座

thumb_up

回报接近4厘 6年新楼

实

229 呎

@15,284

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价 price_change 蚀让盘

售$350 万

实

229 呎

@15,284

售$350 万

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价 price_change 蚀让盘

利率	15年	20年	25年	30年
1.000	$15,298	$11,755	$9,633	$8,221
1.500	$15,866	$12,334	$10,223	$8,821
2.000	$16,448	$12,931	$10,834	$9,448
2.500	$17,043	$13,545	$11,467	$10,099
3.000	$17,652	$14,176	$12,121	$10,776
3.500	$18,273	$14,824	$12,796	$11,478
4.000	$18,907	$15,489	$13,492	$12,203
4.125	$19,067	$15,658	$13,669	$12,388
4.500	$19,554	$16,171	$14,207	$12,951
5.000	$20,213	$16,869	$14,942	$13,721
5.500	$20,885	$17,583	$15,696	$14,513
6.000	$21,569	$18,312	$16,469	$15,325

每月供款$12,388

年期

30年

贷款金额

$2,556,043.2

總利息

$1,903,586

总贷款连利息

$4,459,629.2

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$8,786	$3,601	$12,388	$2,552,442
2	$8,774	$3,614	$12,388	$2,548,828
3	$8,762	$3,626	$12,388	$2,545,202
4	$8,749	$3,639	$12,388	$2,541,563
5	$8,737	$3,651	$12,388	$2,537,912
6	$8,724	$3,664	$12,388	$2,534,248
7	$8,711	$3,676	$12,388	$2,530,572
8	$8,699	$3,689	$12,388	$2,526,883
9	$8,686	$3,702	$12,388	$2,523,181
10	$8,673	$3,714	$12,388	$2,519,466
11	$8,661	$3,727	$12,388	$2,515,739
12	$8,648	$3,740	$12,388	$2,511,999

第1年供款共

$148,654

第1年利息

$104,610

第1年共還本金

$44,044

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$8,635	$3,753	$12,388	$2,508,246
14	$8,622	$3,766	$12,388	$2,504,481
15	$8,609	$3,779	$12,388	$2,500,702
16	$8,596	$3,792	$12,388	$2,496,910
17	$8,583	$3,805	$12,388	$2,493,105
18	$8,570	$3,818	$12,388	$2,489,288
19	$8,557	$3,831	$12,388	$2,485,457
20	$8,544	$3,844	$12,388	$2,481,613
21	$8,531	$3,857	$12,388	$2,477,755
22	$8,517	$3,871	$12,388	$2,473,885
23	$8,504	$3,884	$12,388	$2,470,001
24	$8,491	$3,897	$12,388	$2,466,104

第2年供款共

$148,654

第2年利息

$102,759

第2年共還本金

$45,896

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$8,477	$3,911	$12,388	$2,462,193
26	$8,464	$3,924	$12,388	$2,458,269
27	$8,450	$3,938	$12,388	$2,454,331
28	$8,437	$3,951	$12,388	$2,450,380
29	$8,423	$3,965	$12,388	$2,446,416
30	$8,410	$3,978	$12,388	$2,442,437
31	$8,396	$3,992	$12,388	$2,438,445
32	$8,382	$4,006	$12,388	$2,434,440
33	$8,368	$4,019	$12,388	$2,430,420
34	$8,355	$4,033	$12,388	$2,426,387
35	$8,341	$4,047	$12,388	$2,422,340
36	$8,327	$4,061	$12,388	$2,418,279

第3年供款共

$148,654

第3年利息

$100,829

第3年共還本金

$47,825

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$8,313	$4,075	$12,388	$2,414,204
38	$8,299	$4,089	$12,388	$2,410,115
39	$8,285	$4,103	$12,388	$2,406,011
40	$8,271	$4,117	$12,388	$2,401,894
41	$8,257	$4,131	$12,388	$2,397,763
42	$8,242	$4,146	$12,388	$2,393,617
43	$8,228	$4,160	$12,388	$2,389,458
44	$8,214	$4,174	$12,388	$2,385,284
45	$8,199	$4,188	$12,388	$2,381,095
46	$8,185	$4,203	$12,388	$2,376,892
47	$8,171	$4,217	$12,388	$2,372,675
48	$8,156	$4,232	$12,388	$2,368,443

第4年供款共

$148,654

第4年利息

$98,819

第4年共還本金

$49,835

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$8,142	$4,246	$12,388	$2,364,197
50	$8,127	$4,261	$12,388	$2,359,936
51	$8,112	$4,276	$12,388	$2,355,660
52	$8,098	$4,290	$12,388	$2,351,370
53	$8,083	$4,305	$12,388	$2,347,065
54	$8,068	$4,320	$12,388	$2,342,745
55	$8,053	$4,335	$12,388	$2,338,411
56	$8,038	$4,350	$12,388	$2,334,061
57	$8,023	$4,365	$12,388	$2,329,696
58	$8,008	$4,380	$12,388	$2,325,317
59	$7,993	$4,395	$12,388	$2,320,922
60	$7,978	$4,410	$12,388	$2,316,513

第5年供款共

$148,654

第5年利息

$96,724

第5年共還本金

$51,931

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$7,963	$4,425	$12,388	$2,312,088
62	$7,948	$4,440	$12,388	$2,307,648
63	$7,933	$4,455	$12,388	$2,303,192
64	$7,917	$4,471	$12,388	$2,298,722
65	$7,902	$4,486	$12,388	$2,294,236
66	$7,886	$4,501	$12,388	$2,289,734
67	$7,871	$4,517	$12,388	$2,285,217
68	$7,855	$4,532	$12,388	$2,280,685
69	$7,840	$4,548	$12,388	$2,276,137
70	$7,824	$4,564	$12,388	$2,271,573
71	$7,809	$4,579	$12,388	$2,266,994
72	$7,793	$4,595	$12,388	$2,262,399

第6年供款共

$148,654

第6年利息

$94,541

第6年共還本金

$54,114

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$7,777	$4,611	$12,388	$2,257,788
74	$7,761	$4,627	$12,388	$2,253,161
75	$7,745	$4,643	$12,388	$2,248,519
76	$7,729	$4,659	$12,388	$2,243,860
77	$7,713	$4,675	$12,388	$2,239,186
78	$7,697	$4,691	$12,388	$2,234,495
79	$7,681	$4,707	$12,388	$2,229,788
80	$7,665	$4,723	$12,388	$2,225,065
81	$7,649	$4,739	$12,388	$2,220,326
82	$7,632	$4,755	$12,388	$2,215,571
83	$7,616	$4,772	$12,388	$2,210,799
84	$7,600	$4,788	$12,388	$2,206,011

第7年供款共

$148,654

第7年利息

$92,266

第7年共還本金

$56,388

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$7,583	$4,805	$12,388	$2,201,206
86	$7,567	$4,821	$12,388	$2,196,385
87	$7,550	$4,838	$12,388	$2,191,547
88	$7,533	$4,854	$12,388	$2,186,692
89	$7,517	$4,871	$12,388	$2,181,821
90	$7,500	$4,888	$12,388	$2,176,934
91	$7,483	$4,905	$12,388	$2,172,029
92	$7,466	$4,922	$12,388	$2,167,107
93	$7,449	$4,938	$12,388	$2,162,169
94	$7,432	$4,955	$12,388	$2,157,214
95	$7,415	$4,972	$12,388	$2,152,241
96	$7,398	$4,990	$12,388	$2,147,252

第8年供款共

$148,654

第8年利息

$89,895

第8年共還本金

$58,759

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$7,381	$5,007	$12,388	$2,142,245
98	$7,364	$5,024	$12,388	$2,137,221
99	$7,347	$5,041	$12,388	$2,132,180
100	$7,329	$5,058	$12,388	$2,127,121
101	$7,312	$5,076	$12,388	$2,122,045
102	$7,295	$5,093	$12,388	$2,116,952
103	$7,277	$5,111	$12,388	$2,111,841
104	$7,259	$5,128	$12,388	$2,106,713
105	$7,242	$5,146	$12,388	$2,101,567
106	$7,224	$5,164	$12,388	$2,096,403
107	$7,206	$5,181	$12,388	$2,091,222
108	$7,189	$5,199	$12,388	$2,086,022

第9年供款共

$148,654

第9年利息

$87,425

第9年共還本金

$61,229

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$7,171	$5,217	$12,388	$2,080,805
110	$7,153	$5,235	$12,388	$2,075,570
111	$7,135	$5,253	$12,388	$2,070,317
112	$7,117	$5,271	$12,388	$2,065,046
113	$7,099	$5,289	$12,388	$2,059,757
114	$7,080	$5,307	$12,388	$2,054,449
115	$7,062	$5,326	$12,388	$2,049,124
116	$7,044	$5,344	$12,388	$2,043,780
117	$7,025	$5,362	$12,388	$2,038,417
118	$7,007	$5,381	$12,388	$2,033,036
119	$6,989	$5,399	$12,388	$2,027,637
120	$6,970	$5,418	$12,388	$2,022,219

第10年供款共

$148,654

第10年利息

$84,851

第10年共還本金

$63,803

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$6,951	$5,436	$12,388	$2,016,783
122	$6,933	$5,455	$12,388	$2,011,328
123	$6,914	$5,474	$12,388	$2,005,854
124	$6,895	$5,493	$12,388	$2,000,361
125	$6,876	$5,512	$12,388	$1,994,849
126	$6,857	$5,531	$12,388	$1,989,319
127	$6,838	$5,550	$12,388	$1,983,769
128	$6,819	$5,569	$12,388	$1,978,201
129	$6,800	$5,588	$12,388	$1,972,613
130	$6,781	$5,607	$12,388	$1,967,006
131	$6,762	$5,626	$12,388	$1,961,379
132	$6,742	$5,646	$12,388	$1,955,734

第11年供款共

$148,654

第11年利息

$82,169

第11年共還本金

$66,485

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$6,723	$5,665	$12,388	$1,950,069
134	$6,703	$5,684	$12,388	$1,944,384
135	$6,684	$5,704	$12,388	$1,938,680
136	$6,664	$5,724	$12,388	$1,932,957
137	$6,645	$5,743	$12,388	$1,927,213
138	$6,625	$5,763	$12,388	$1,921,450
139	$6,605	$5,783	$12,388	$1,915,667
140	$6,585	$5,803	$12,388	$1,909,865
141	$6,565	$5,823	$12,388	$1,904,042
142	$6,545	$5,843	$12,388	$1,898,199
143	$6,525	$5,863	$12,388	$1,892,336
144	$6,505	$5,883	$12,388	$1,886,454

第12年供款共

$148,654

第12年利息

$79,374

第12年共還本金

$69,280

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$6,485	$5,903	$12,388	$1,880,550
146	$6,464	$5,923	$12,388	$1,874,627
147	$6,444	$5,944	$12,388	$1,868,683
148	$6,424	$5,964	$12,388	$1,862,719
149	$6,403	$5,985	$12,388	$1,856,734
150	$6,383	$6,005	$12,388	$1,850,729
151	$6,362	$6,026	$12,388	$1,844,703
152	$6,341	$6,047	$12,388	$1,838,656
153	$6,320	$6,067	$12,388	$1,832,589
154	$6,300	$6,088	$12,388	$1,826,500
155	$6,279	$6,109	$12,388	$1,820,391
156	$6,258	$6,130	$12,388	$1,814,261

第13年供款共

$148,654

第13年利息

$76,461

第13年共還本金

$72,193

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$6,237	$6,151	$12,388	$1,808,109
158	$6,215	$6,172	$12,388	$1,801,937
159	$6,194	$6,194	$12,388	$1,795,743
160	$6,173	$6,215	$12,388	$1,789,528
161	$6,152	$6,236	$12,388	$1,783,292
162	$6,130	$6,258	$12,388	$1,777,034
163	$6,109	$6,279	$12,388	$1,770,755
164	$6,087	$6,301	$12,388	$1,764,454
165	$6,065	$6,323	$12,388	$1,758,131
166	$6,044	$6,344	$12,388	$1,751,787
167	$6,022	$6,366	$12,388	$1,745,421
168	$6,000	$6,388	$12,388	$1,739,033

第14年供款共

$148,654

第14年利息

$73,427

第14年共還本金

$75,228

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$5,978	$6,410	$12,388	$1,732,623
170	$5,956	$6,432	$12,388	$1,726,191
171	$5,934	$6,454	$12,388	$1,719,737
172	$5,912	$6,476	$12,388	$1,713,261
173	$5,889	$6,499	$12,388	$1,706,762
174	$5,867	$6,521	$12,388	$1,700,241
175	$5,845	$6,543	$12,388	$1,693,698
176	$5,822	$6,566	$12,388	$1,687,132
177	$5,800	$6,588	$12,388	$1,680,544
178	$5,777	$6,611	$12,388	$1,673,933
179	$5,754	$6,634	$12,388	$1,667,299
180	$5,731	$6,657	$12,388	$1,660,643

第15年供款共

$148,654

第15年利息

$70,264

第15年共還本金

$78,390

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$5,708	$6,679	$12,388	$1,653,963
182	$5,685	$6,702	$12,388	$1,647,261
183	$5,662	$6,725	$12,388	$1,640,536
184	$5,639	$6,749	$12,388	$1,633,787
185	$5,616	$6,772	$12,388	$1,627,015
186	$5,593	$6,795	$12,388	$1,620,220
187	$5,570	$6,818	$12,388	$1,613,402
188	$5,546	$6,842	$12,388	$1,606,560
189	$5,523	$6,865	$12,388	$1,599,695
190	$5,499	$6,889	$12,388	$1,592,806
191	$5,475	$6,913	$12,388	$1,585,893
192	$5,452	$6,936	$12,388	$1,578,957

第16年供款共

$148,654

第16年利息

$66,969

第16年共還本金

$81,686

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$5,428	$6,960	$12,388	$1,571,997
194	$5,404	$6,984	$12,388	$1,565,013
195	$5,380	$7,008	$12,388	$1,558,005
196	$5,356	$7,032	$12,388	$1,550,972
197	$5,331	$7,056	$12,388	$1,543,916
198	$5,307	$7,081	$12,388	$1,536,835
199	$5,283	$7,105	$12,388	$1,529,730
200	$5,258	$7,129	$12,388	$1,522,601
201	$5,234	$7,154	$12,388	$1,515,447
202	$5,209	$7,179	$12,388	$1,508,269
203	$5,185	$7,203	$12,388	$1,501,065
204	$5,160	$7,228	$12,388	$1,493,837

第17年供款共

$148,654

第17年利息

$63,535

第17年共還本金

$85,120

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$5,135	$7,253	$12,388	$1,486,585
206	$5,110	$7,278	$12,388	$1,479,307
207	$5,085	$7,303	$12,388	$1,472,004
208	$5,060	$7,328	$12,388	$1,464,676
209	$5,035	$7,353	$12,388	$1,457,323
210	$5,010	$7,378	$12,388	$1,449,945
211	$4,984	$7,404	$12,388	$1,442,541
212	$4,959	$7,429	$12,388	$1,435,112
213	$4,933	$7,455	$12,388	$1,427,658
214	$4,908	$7,480	$12,388	$1,420,177
215	$4,882	$7,506	$12,388	$1,412,671
216	$4,856	$7,532	$12,388	$1,405,140

第18年供款共

$148,654

第18年利息

$59,956

第18年共還本金

$88,698

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$4,830	$7,558	$12,388	$1,397,582
218	$4,804	$7,584	$12,388	$1,389,998
219	$4,778	$7,610	$12,388	$1,382,388
220	$4,752	$7,636	$12,388	$1,374,753
221	$4,726	$7,662	$12,388	$1,367,090
222	$4,699	$7,688	$12,388	$1,359,402
223	$4,673	$7,715	$12,388	$1,351,687
224	$4,646	$7,741	$12,388	$1,343,946
225	$4,620	$7,768	$12,388	$1,336,178
226	$4,593	$7,795	$12,388	$1,328,383
227	$4,566	$7,822	$12,388	$1,320,561
228	$4,539	$7,848	$12,388	$1,312,713

第19年供款共

$148,654

第19年利息

$56,228

第19年共還本金

$92,427

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$4,512	$7,875	$12,388	$1,304,837
230	$4,485	$7,902	$12,388	$1,296,935
231	$4,458	$7,930	$12,388	$1,289,005
232	$4,431	$7,957	$12,388	$1,281,048
233	$4,404	$7,984	$12,388	$1,273,064
234	$4,376	$8,012	$12,388	$1,265,052
235	$4,349	$8,039	$12,388	$1,257,013
236	$4,321	$8,067	$12,388	$1,248,946
237	$4,293	$8,095	$12,388	$1,240,852
238	$4,265	$8,122	$12,388	$1,232,729
239	$4,238	$8,150	$12,388	$1,224,579
240	$4,209	$8,178	$12,388	$1,216,401

第20年供款共

$148,654

第20年利息

$52,342

第20年共還本金

$96,312

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$4,181	$8,206	$12,388	$1,208,194
242	$4,153	$8,235	$12,388	$1,199,959
243	$4,125	$8,263	$12,388	$1,191,696
244	$4,096	$8,291	$12,388	$1,183,405
245	$4,068	$8,320	$12,388	$1,175,085
246	$4,039	$8,349	$12,388	$1,166,737
247	$4,011	$8,377	$12,388	$1,158,359
248	$3,982	$8,406	$12,388	$1,149,953
249	$3,953	$8,435	$12,388	$1,141,518
250	$3,924	$8,464	$12,388	$1,133,055
251	$3,895	$8,493	$12,388	$1,124,562
252	$3,866	$8,522	$12,388	$1,116,039

第21年供款共

$148,654

第21年利息

$48,293

第21年共還本金

$100,361

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$3,836	$8,551	$12,388	$1,107,488
254	$3,807	$8,581	$12,388	$1,098,907
255	$3,777	$8,610	$12,388	$1,090,297
256	$3,748	$8,640	$12,388	$1,081,657
257	$3,718	$8,670	$12,388	$1,072,987
258	$3,688	$8,699	$12,388	$1,064,288
259	$3,658	$8,729	$12,388	$1,055,558
260	$3,628	$8,759	$12,388	$1,046,799
261	$3,598	$8,789	$12,388	$1,038,009
262	$3,568	$8,820	$12,388	$1,029,190
263	$3,538	$8,850	$12,388	$1,020,340
264	$3,507	$8,880	$12,388	$1,011,459

第22年供款共

$148,654

第22年利息

$44,074

第22年共還本金

$104,580

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$3,477	$8,911	$12,388	$1,002,548
266	$3,446	$8,942	$12,388	$993,607
267	$3,416	$8,972	$12,388	$984,634
268	$3,385	$9,003	$12,388	$975,631
269	$3,354	$9,034	$12,388	$966,597
270	$3,323	$9,065	$12,388	$957,532
271	$3,292	$9,096	$12,388	$948,436
272	$3,260	$9,128	$12,388	$939,308
273	$3,229	$9,159	$12,388	$930,149
274	$3,197	$9,190	$12,388	$920,958
275	$3,166	$9,222	$12,388	$911,736
276	$3,134	$9,254	$12,388	$902,483

第23年供款共

$148,654

第23年利息

$39,678

第23年共還本金

$108,977

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$3,102	$9,286	$12,388	$893,197
278	$3,070	$9,317	$12,388	$883,880
279	$3,038	$9,350	$12,388	$874,530
280	$3,006	$9,382	$12,388	$865,148
281	$2,974	$9,414	$12,388	$855,735
282	$2,942	$9,446	$12,388	$846,288
283	$2,909	$9,479	$12,388	$836,810
284	$2,877	$9,511	$12,388	$827,298
285	$2,844	$9,544	$12,388	$817,754
286	$2,811	$9,577	$12,388	$808,177
287	$2,778	$9,610	$12,388	$798,568
288	$2,745	$9,643	$12,388	$788,925

第24年供款共

$148,654

第24年利息

$35,096

第24年共還本金

$113,558

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$2,712	$9,676	$12,388	$779,249
290	$2,679	$9,709	$12,388	$769,540
291	$2,645	$9,743	$12,388	$759,797
292	$2,612	$9,776	$12,388	$750,021
293	$2,578	$9,810	$12,388	$740,211
294	$2,544	$9,843	$12,388	$730,368
295	$2,511	$9,877	$12,388	$720,491
296	$2,477	$9,911	$12,388	$710,580
297	$2,443	$9,945	$12,388	$700,634
298	$2,408	$9,979	$12,388	$690,655
299	$2,374	$10,014	$12,388	$680,641
300	$2,340	$10,048	$12,388	$670,593

第25年供款共

$148,654

第25年利息

$30,323

第25年共還本金

$118,332

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$2,305	$10,083	$12,388	$660,510
302	$2,271	$10,117	$12,388	$650,393
303	$2,236	$10,152	$12,388	$640,241
304	$2,201	$10,187	$12,388	$630,054
305	$2,166	$10,222	$12,388	$619,832
306	$2,131	$10,257	$12,388	$609,575
307	$2,095	$10,292	$12,388	$599,282
308	$2,060	$10,328	$12,388	$588,954
309	$2,025	$10,363	$12,388	$578,591
310	$1,989	$10,399	$12,388	$568,192
311	$1,953	$10,435	$12,388	$557,757
312	$1,917	$10,471	$12,388	$547,287

第26年供款共

$148,654

第26年利息

$25,348

第26年共還本金

$123,306

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$1,881	$10,507	$12,388	$536,780
314	$1,845	$10,543	$12,388	$526,238
315	$1,809	$10,579	$12,388	$515,659
316	$1,773	$10,615	$12,388	$505,043
317	$1,736	$10,652	$12,388	$494,392
318	$1,699	$10,688	$12,388	$483,703
319	$1,663	$10,725	$12,388	$472,978
320	$1,626	$10,762	$12,388	$462,216
321	$1,589	$10,799	$12,388	$451,417
322	$1,552	$10,836	$12,388	$440,581
323	$1,514	$10,873	$12,388	$429,708
324	$1,477	$10,911	$12,388	$418,797

第27年供款共

$148,654

第27年利息

$20,164

第27年共還本金

$128,490

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$1,440	$10,948	$12,388	$407,849
326	$1,402	$10,986	$12,388	$396,863
327	$1,364	$11,024	$12,388	$385,839
328	$1,326	$11,062	$12,388	$374,778
329	$1,288	$11,100	$12,388	$363,678
330	$1,250	$11,138	$12,388	$352,540
331	$1,212	$11,176	$12,388	$341,364
332	$1,173	$11,214	$12,388	$330,150
333	$1,135	$11,253	$12,388	$318,897
334	$1,096	$11,292	$12,388	$307,605
335	$1,057	$11,330	$12,388	$296,275
336	$1,018	$11,369	$12,388	$284,906

第28年供款共

$148,654

第28年利息

$14,763

第28年共還本金

$133,891

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$979	$11,408	$12,388	$273,497
338	$940	$11,448	$12,388	$262,049
339	$901	$11,487	$12,388	$250,562
340	$861	$11,527	$12,388	$239,036
341	$822	$11,566	$12,388	$227,470
342	$782	$11,606	$12,388	$215,864
343	$742	$11,646	$12,388	$204,218
344	$702	$11,686	$12,388	$192,532
345	$662	$11,726	$12,388	$180,806
346	$622	$11,766	$12,388	$169,040
347	$581	$11,807	$12,388	$157,233
348	$540	$11,847	$12,388	$145,385

第29年供款共

$148,654

第29年利息

$9,134

第29年共還本金

$139,520

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$500	$11,888	$12,388	$133,497
350	$459	$11,929	$12,388	$121,568
351	$418	$11,970	$12,388	$109,598
352	$377	$12,011	$12,388	$97,587
353	$335	$12,052	$12,388	$85,535
354	$294	$12,094	$12,388	$73,441
355	$252	$12,135	$12,388	$61,306
356	$211	$12,177	$12,388	$49,129
357	$169	$12,219	$12,388	$36,910
358	$127	$12,261	$12,388	$24,649
359	$85	$12,303	$12,388	$12,345
360	$42	$12,345	$12,388	$0

第30年供款共

$148,654

第30年利息

$3,269

第30年共還本金

$145,385

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$4,775,529

免责声明

笋盘推介

按揭保险费
info