楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$156,150

借款月供 $757 , 共加借HK$156,150

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$12,151,682

每月供款
$31,029

首期

$694,000

总贷款额

$6,402,150

總利息

$4,767,932

印花税

$208,200

其他

$79,400

置业成本总预算

HK$981,600

$62,056

置业成本总预算

HK$981,600

首期

$694,000
印花税

$208,200
- AVD
  
  $208,200
律师费

$ 10,000
代理佣金

$69,400
按揭保险费

$156,150

$62,056

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

马鞍山泓碧第03座

thumb_up

2年新楼, 1房轻松上车,

实

309 呎

@20,712

local_fire_department 至HIT verified 首置必买 pets 爱竉必选

售$640 万

实

309 呎

@20,712

售$640 万

local_fire_department 至HIT verified 首置必买 pets 爱竉必选

沙田沙田第一城

thumb_up

3房特别则, 欢迎约睇

实

484 呎

@14,256

建

601 呎

@11,481

local_fire_department 至HIT verified 首置必买

售$690 万

实

484 呎

@14,256

建

601 呎

@11,481

售$690 万

local_fire_department 至HIT verified 首置必买

沙田滨景花园第05座

thumb_up

中层3房1套厕可约睇.

实

554 呎

@13,357

建

674 呎

@10,979

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

售$740 万

实

554 呎

@13,357

建

674 呎

@10,979

售$740 万

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

马鞍山新港城 H座

thumb_up

楼皇,铁路上盖,有匙即睇

实

363 呎

@16,529

建

495 呎

@12,121

vpn_key 有匙即睇

售$600 万

实

363 呎

@16,529

建

495 呎

@12,121

售$600 万

vpn_key 有匙即睇

沙田沙田围村 ^邻近马铁站^

thumb_up

^连天台^ 两房企理! 投资及自住之选!

建

670 呎

@9,701

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价

售$650 万

建

670 呎

@9,701

售$650 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价

沙田丰景花园

thumb_up

火炭2房连车位^企理装修景观开扬

实

408 呎

@15,931

建

522 呎

@12,452

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价

售$650 万

实

408 呎

@15,931

建

522 呎

@12,452

售$650 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价

粉岭花都广场第06座

thumb_up

花都广场第06座

实

526 呎

@13,308

建

699 呎

@10,014

local_fire_department 至HIT real_estate_agent 罕有放盘

售$700 万

实

526 呎

@13,308

建

699 呎

@10,014

售$700 万

local_fire_department 至HIT real_estate_agent 罕有放盘

马鞍山西沙村屋连天台

thumb_up

WITH ROOF NEAR BEACH

建

700 呎

@8,557

售$599 万

建

700 呎

@8,557

售$599 万

马鞍山晓峰湾畔第04座

thumb_up

必睇二房！企理装修，二分钟到马铁站

实

482 呎

@12,448

建

609 呎

@9,852

local_fire_department 至HIT

售$600 万

实

482 呎

@12,448

建

609 呎

@9,852

售$600 万

local_fire_department 至HIT

VR实景

马鞍山海柏花园第01座

thumb_up

海柏花园 **高层海景靓装修,两房两厅,即买即用**

实

424 呎

@18,396

建

573 呎

@13,613

local_fire_department 至HIT verified 首置必买

售$780 万

实

424 呎

@18,396

建

573 呎

@13,613

售$780 万

local_fire_department 至HIT verified 首置必买

沙田丰景花园

thumb_up

买住半山高层向东凤凰楼🏠🏠　仪連車位🚘🚞

实

537 呎

@11,136

建

687 呎

@8,705

real_estate_agent 罕有放盘 hotel_class 楼王

售$598 万

实

537 呎

@11,136

建

687 呎

@8,705

售$598 万

real_estate_agent 罕有放盘 hotel_class 楼王

大埔樟木头村

thumb_up

樟木头村

建

700 呎

@10,000

real_estate_agent 罕有放盘

售$700 万

建

700 呎

@10,000

售$700 万

real_estate_agent 罕有放盘

利率	15年	20年	25年	30年
1.000	$38,317	$29,443	$24,128	$20,592
1.500	$39,741	$30,893	$25,605	$22,095
2.000	$41,198	$32,387	$27,136	$23,664
2.500	$42,689	$33,925	$28,721	$25,296
3.000	$44,212	$35,506	$30,360	$26,992
3.500	$45,768	$37,130	$32,051	$28,749
4.000	$47,356	$38,796	$33,793	$30,565
4.125	$47,758	$39,219	$34,236	$31,028
4.500	$48,976	$40,503	$35,585	$32,439
5.000	$50,628	$42,251	$37,426	$34,368
5.500	$52,311	$44,040	$39,315	$36,351
6.000	$54,025	$45,867	$41,249	$38,384

每月供款$31,029

年期

30年

贷款金额

$6,402,150

總利息

$4,767,932

总贷款连利息

$11,170,082

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$22,007	$9,021	$31,028	$6,393,129
2	$21,976	$9,052	$31,028	$6,384,078
3	$21,945	$9,083	$31,028	$6,374,995
4	$21,914	$9,114	$31,028	$6,365,881
5	$21,883	$9,145	$31,028	$6,356,736
6	$21,851	$9,177	$31,028	$6,347,559
7	$21,820	$9,208	$31,028	$6,338,351
8	$21,788	$9,240	$31,028	$6,329,111
9	$21,756	$9,272	$31,028	$6,319,839
10	$21,724	$9,304	$31,028	$6,310,536
11	$21,692	$9,336	$31,028	$6,301,200
12	$21,660	$9,368	$31,028	$6,291,832

第1年供款共

$372,336

第1年利息

$262,019

第1年共還本金

$110,318

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$21,628	$9,400	$31,028	$6,282,433
14	$21,596	$9,432	$31,028	$6,273,001
15	$21,563	$9,465	$31,028	$6,263,536
16	$21,531	$9,497	$31,028	$6,254,039
17	$21,498	$9,530	$31,028	$6,244,509
18	$21,466	$9,563	$31,028	$6,234,947
19	$21,433	$9,595	$31,028	$6,225,351
20	$21,400	$9,628	$31,028	$6,215,723
21	$21,367	$9,661	$31,028	$6,206,061
22	$21,333	$9,695	$31,028	$6,196,367
23	$21,300	$9,728	$31,028	$6,186,639
24	$21,267	$9,761	$31,028	$6,176,877

第2年供款共

$372,336

第2年利息

$257,381

第2年共還本金

$114,955

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$21,233	$9,795	$31,028	$6,167,082
26	$21,199	$9,829	$31,028	$6,157,254
27	$21,166	$9,862	$31,028	$6,147,391
28	$21,132	$9,896	$31,028	$6,137,495
29	$21,098	$9,930	$31,028	$6,127,565
30	$21,064	$9,964	$31,028	$6,117,600
31	$21,029	$9,999	$31,028	$6,107,601
32	$20,995	$10,033	$31,028	$6,097,568
33	$20,960	$10,068	$31,028	$6,087,501
34	$20,926	$10,102	$31,028	$6,077,398
35	$20,891	$10,137	$31,028	$6,067,261
36	$20,856	$10,172	$31,028	$6,057,090

第3年供款共

$372,336

第3年利息

$252,548

第3年共還本金

$119,788

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$20,821	$10,207	$31,028	$6,046,883
38	$20,786	$10,242	$31,028	$6,036,641
39	$20,751	$10,277	$31,028	$6,026,364
40	$20,716	$10,312	$31,028	$6,016,052
41	$20,680	$10,348	$31,028	$6,005,704
42	$20,645	$10,383	$31,028	$5,995,320
43	$20,609	$10,419	$31,028	$5,984,901
44	$20,573	$10,455	$31,028	$5,974,446
45	$20,537	$10,491	$31,028	$5,963,955
46	$20,501	$10,527	$31,028	$5,953,429
47	$20,465	$10,563	$31,028	$5,942,865
48	$20,429	$10,599	$31,028	$5,932,266

第4年供款共

$372,336

第4年利息

$247,513

第4年共還本金

$124,823

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$20,392	$10,636	$31,028	$5,921,630
50	$20,356	$10,672	$31,028	$5,910,958
51	$20,319	$10,709	$31,028	$5,900,249
52	$20,282	$10,746	$31,028	$5,889,503
53	$20,245	$10,783	$31,028	$5,878,720
54	$20,208	$10,820	$31,028	$5,867,900
55	$20,171	$10,857	$31,028	$5,857,043
56	$20,134	$10,894	$31,028	$5,846,149
57	$20,096	$10,932	$31,028	$5,835,217
58	$20,059	$10,969	$31,028	$5,824,247
59	$20,021	$11,007	$31,028	$5,813,240
60	$19,983	$11,045	$31,028	$5,802,195

第5年供款共

$372,336

第5年利息

$242,265

第5年共還本金

$130,071

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$19,945	$11,083	$31,028	$5,791,112
62	$19,907	$11,121	$31,028	$5,779,991
63	$19,869	$11,159	$31,028	$5,768,832
64	$19,830	$11,198	$31,028	$5,757,634
65	$19,792	$11,236	$31,028	$5,746,398
66	$19,753	$11,275	$31,028	$5,735,123
67	$19,714	$11,314	$31,028	$5,723,810
68	$19,676	$11,352	$31,028	$5,712,457
69	$19,637	$11,391	$31,028	$5,701,066
70	$19,597	$11,431	$31,028	$5,689,635
71	$19,558	$11,470	$31,028	$5,678,165
72	$19,519	$11,509	$31,028	$5,666,656

第6年供款共

$372,336

第6年利息

$236,797

第6年共還本金

$135,539

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$19,479	$11,549	$31,028	$5,655,107
74	$19,439	$11,589	$31,028	$5,643,519
75	$19,400	$11,628	$31,028	$5,631,890
76	$19,360	$11,668	$31,028	$5,620,222
77	$19,320	$11,708	$31,028	$5,608,513
78	$19,279	$11,749	$31,028	$5,596,765
79	$19,239	$11,789	$31,028	$5,584,976
80	$19,198	$11,830	$31,028	$5,573,146
81	$19,158	$11,870	$31,028	$5,561,276
82	$19,117	$11,911	$31,028	$5,549,365
83	$19,076	$11,952	$31,028	$5,537,412
84	$19,035	$11,993	$31,028	$5,525,419

第7年供款共

$372,336

第7年利息

$231,099

第7年共還本金

$141,237

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$18,994	$12,034	$31,028	$5,513,385
86	$18,952	$12,076	$31,028	$5,501,309
87	$18,911	$12,117	$31,028	$5,489,192
88	$18,869	$12,159	$31,028	$5,477,033
89	$18,827	$12,201	$31,028	$5,464,832
90	$18,785	$12,243	$31,028	$5,452,590
91	$18,743	$12,285	$31,028	$5,440,305
92	$18,701	$12,327	$31,028	$5,427,978
93	$18,659	$12,369	$31,028	$5,415,609
94	$18,616	$12,412	$31,028	$5,403,197
95	$18,573	$12,455	$31,028	$5,390,742
96	$18,531	$12,497	$31,028	$5,378,245

第8年供款共

$372,336

第8年利息

$225,162

第8年共還本金

$147,174

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$18,488	$12,540	$31,028	$5,365,705
98	$18,445	$12,583	$31,028	$5,353,121
99	$18,401	$12,627	$31,028	$5,340,495
100	$18,358	$12,670	$31,028	$5,327,825
101	$18,314	$12,714	$31,028	$5,315,111
102	$18,271	$12,757	$31,028	$5,302,354
103	$18,227	$12,801	$31,028	$5,289,553
104	$18,183	$12,845	$31,028	$5,276,707
105	$18,139	$12,889	$31,028	$5,263,818
106	$18,094	$12,934	$31,028	$5,250,884
107	$18,050	$12,978	$31,028	$5,237,906
108	$18,005	$13,023	$31,028	$5,224,884

第9年供款共

$372,336

第9年利息

$218,975

第9年共還本金

$153,361

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$17,961	$13,067	$31,028	$5,211,816
110	$17,916	$13,112	$31,028	$5,198,704
111	$17,871	$13,157	$31,028	$5,185,546
112	$17,825	$13,203	$31,028	$5,172,344
113	$17,780	$13,248	$31,028	$5,159,096
114	$17,734	$13,294	$31,028	$5,145,802
115	$17,689	$13,339	$31,028	$5,132,463
116	$17,643	$13,385	$31,028	$5,119,077
117	$17,597	$13,431	$31,028	$5,105,646
118	$17,551	$13,477	$31,028	$5,092,169
119	$17,504	$13,524	$31,028	$5,078,645
120	$17,458	$13,570	$31,028	$5,065,075

第10年供款共

$372,336

第10年利息

$212,528

第10年共還本金

$159,808

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$17,411	$13,617	$31,028	$5,051,458
122	$17,364	$13,664	$31,028	$5,037,795
123	$17,317	$13,711	$31,028	$5,024,084
124	$17,270	$13,758	$31,028	$5,010,326
125	$17,223	$13,805	$31,028	$4,996,521
126	$17,176	$13,852	$31,028	$4,982,669
127	$17,128	$13,900	$31,028	$4,968,769
128	$17,080	$13,948	$31,028	$4,954,821
129	$17,032	$13,996	$31,028	$4,940,825
130	$16,984	$14,044	$31,028	$4,926,781
131	$16,936	$14,092	$31,028	$4,912,689
132	$16,887	$14,141	$31,028	$4,898,548

第11年供款共

$372,336

第11年利息

$205,809

第11年共還本金

$166,527

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$16,839	$14,189	$31,028	$4,884,359
134	$16,790	$14,238	$31,028	$4,870,121
135	$16,741	$14,287	$31,028	$4,855,834
136	$16,692	$14,336	$31,028	$4,841,498
137	$16,643	$14,385	$31,028	$4,827,113
138	$16,593	$14,435	$31,028	$4,812,678
139	$16,544	$14,484	$31,028	$4,798,194
140	$16,494	$14,534	$31,028	$4,783,659
141	$16,444	$14,584	$31,028	$4,769,075
142	$16,394	$14,634	$31,028	$4,754,441
143	$16,343	$14,685	$31,028	$4,739,756
144	$16,293	$14,735	$31,028	$4,725,021

第12年供款共

$372,336

第12年利息

$198,809

第12年共還本金

$173,527

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$16,242	$14,786	$31,028	$4,710,235
146	$16,191	$14,837	$31,028	$4,695,399
147	$16,140	$14,888	$31,028	$4,680,511
148	$16,089	$14,939	$31,028	$4,665,573
149	$16,038	$14,990	$31,028	$4,650,582
150	$15,986	$15,042	$31,028	$4,635,541
151	$15,935	$15,093	$31,028	$4,620,448
152	$15,883	$15,145	$31,028	$4,605,302
153	$15,831	$15,197	$31,028	$4,590,105
154	$15,778	$15,250	$31,028	$4,574,856
155	$15,726	$15,302	$31,028	$4,559,554
156	$15,673	$15,355	$31,028	$4,544,199

第13年供款共

$372,336

第13年利息

$191,514

第13年共還本金

$180,822

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$15,621	$15,407	$31,028	$4,528,792
158	$15,568	$15,460	$31,028	$4,513,331
159	$15,515	$15,513	$31,028	$4,497,818
160	$15,461	$15,567	$31,028	$4,482,251
161	$15,408	$15,620	$31,028	$4,466,631
162	$15,354	$15,674	$31,028	$4,450,957
163	$15,300	$15,728	$31,028	$4,435,229
164	$15,246	$15,782	$31,028	$4,419,447
165	$15,192	$15,836	$31,028	$4,403,611
166	$15,137	$15,891	$31,028	$4,387,721
167	$15,083	$15,945	$31,028	$4,371,775
168	$15,028	$16,000	$31,028	$4,355,775

第14年供款共

$372,336

第14年利息

$183,912

第14年共還本金

$188,424

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$14,973	$16,055	$31,028	$4,339,720
170	$14,918	$16,110	$31,028	$4,323,610
171	$14,862	$16,166	$31,028	$4,307,444
172	$14,807	$16,221	$31,028	$4,291,223
173	$14,751	$16,277	$31,028	$4,274,946
174	$14,695	$16,333	$31,028	$4,258,614
175	$14,639	$16,389	$31,028	$4,242,225
176	$14,583	$16,445	$31,028	$4,225,779
177	$14,526	$16,502	$31,028	$4,209,277
178	$14,469	$16,559	$31,028	$4,192,719
179	$14,412	$16,616	$31,028	$4,176,103
180	$14,355	$16,673	$31,028	$4,159,430

第15年供款共

$372,336

第15年利息

$175,991

第15年共還本金

$196,345

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$14,298	$16,730	$31,028	$4,142,701
182	$14,241	$16,787	$31,028	$4,125,913
183	$14,183	$16,845	$31,028	$4,109,068
184	$14,125	$16,903	$31,028	$4,092,165
185	$14,067	$16,961	$31,028	$4,075,204
186	$14,009	$17,019	$31,028	$4,058,184
187	$13,950	$17,078	$31,028	$4,041,106
188	$13,891	$17,137	$31,028	$4,023,969
189	$13,832	$17,196	$31,028	$4,006,774
190	$13,773	$17,255	$31,028	$3,989,519
191	$13,714	$17,314	$31,028	$3,972,205
192	$13,654	$17,374	$31,028	$3,954,832

第16年供款共

$372,336

第16年利息

$167,737

第16年共還本金

$204,599

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$13,595	$17,433	$31,028	$3,937,398
194	$13,535	$17,493	$31,028	$3,919,905
195	$13,475	$17,553	$31,028	$3,902,352
196	$13,414	$17,614	$31,028	$3,884,738
197	$13,354	$17,674	$31,028	$3,867,064
198	$13,293	$17,735	$31,028	$3,849,329
199	$13,232	$17,796	$31,028	$3,831,533
200	$13,171	$17,857	$31,028	$3,813,676
201	$13,110	$17,918	$31,028	$3,795,757
202	$13,048	$17,980	$31,028	$3,777,777
203	$12,986	$18,042	$31,028	$3,759,735
204	$12,924	$18,104	$31,028	$3,741,631

第17年供款共

$372,336

第17年利息

$159,136

第17年共還本金

$213,200

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$12,862	$18,166	$31,028	$3,723,465
206	$12,799	$18,229	$31,028	$3,705,237
207	$12,737	$18,291	$31,028	$3,686,945
208	$12,674	$18,354	$31,028	$3,668,591
209	$12,611	$18,417	$31,028	$3,650,174
210	$12,547	$18,481	$31,028	$3,631,694
211	$12,484	$18,544	$31,028	$3,613,150
212	$12,420	$18,608	$31,028	$3,594,542
213	$12,356	$18,672	$31,028	$3,575,870
214	$12,292	$18,736	$31,028	$3,557,134
215	$12,228	$18,800	$31,028	$3,538,334
216	$12,163	$18,865	$31,028	$3,519,469

第18年供款共

$372,336

第18年利息

$150,173

第18年共還本金

$222,163

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$12,098	$18,930	$31,028	$3,500,539
218	$12,033	$18,995	$31,028	$3,481,544
219	$11,968	$19,060	$31,028	$3,462,484
220	$11,902	$19,126	$31,028	$3,443,358
221	$11,837	$19,191	$31,028	$3,424,167
222	$11,771	$19,257	$31,028	$3,404,909
223	$11,704	$19,324	$31,028	$3,385,585
224	$11,638	$19,390	$31,028	$3,366,195
225	$11,571	$19,457	$31,028	$3,346,739
226	$11,504	$19,524	$31,028	$3,327,215
227	$11,437	$19,591	$31,028	$3,307,624
228	$11,370	$19,658	$31,028	$3,287,966

第19年供款共

$372,336

第19年利息

$140,834

第19年共還本金

$231,502

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$11,302	$19,726	$31,028	$3,268,241
230	$11,235	$19,793	$31,028	$3,248,447
231	$11,167	$19,861	$31,028	$3,228,586
232	$11,098	$19,930	$31,028	$3,208,656
233	$11,030	$19,998	$31,028	$3,188,658
234	$10,961	$20,067	$31,028	$3,168,591
235	$10,892	$20,136	$31,028	$3,148,455
236	$10,823	$20,205	$31,028	$3,128,250
237	$10,753	$20,275	$31,028	$3,107,975
238	$10,684	$20,344	$31,028	$3,087,631
239	$10,614	$20,414	$31,028	$3,067,216
240	$10,544	$20,484	$31,028	$3,046,732

第20年供款共

$372,336

第20年利息

$131,102

第20年共還本金

$241,234

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$10,473	$20,555	$31,028	$3,026,177
242	$10,402	$20,626	$31,028	$3,005,552
243	$10,332	$20,696	$31,028	$2,984,855
244	$10,260	$20,768	$31,028	$2,964,088
245	$10,189	$20,839	$31,028	$2,943,249
246	$10,117	$20,911	$31,028	$2,922,338
247	$10,046	$20,982	$31,028	$2,901,356
248	$9,973	$21,055	$31,028	$2,880,301
249	$9,901	$21,127	$31,028	$2,859,174
250	$9,828	$21,200	$31,028	$2,837,975
251	$9,756	$21,272	$31,028	$2,816,702
252	$9,682	$21,346	$31,028	$2,795,356

第21年供款共

$372,336

第21年利息

$120,960

第21年共還本金

$251,376

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$9,609	$21,419	$31,028	$2,773,938
254	$9,535	$21,493	$31,028	$2,752,445
255	$9,462	$21,566	$31,028	$2,730,878
256	$9,387	$21,641	$31,028	$2,709,238
257	$9,313	$21,715	$31,028	$2,687,523
258	$9,238	$21,790	$31,028	$2,665,733
259	$9,163	$21,865	$31,028	$2,643,869
260	$9,088	$21,940	$31,028	$2,621,929
261	$9,013	$22,015	$31,028	$2,599,914
262	$8,937	$22,091	$31,028	$2,577,823
263	$8,861	$22,167	$31,028	$2,555,656
264	$8,785	$22,243	$31,028	$2,533,413

第22年供款共

$372,336

第22年利息

$110,393

第22年共還本金

$261,943

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$8,709	$22,319	$31,028	$2,511,094
266	$8,632	$22,396	$31,028	$2,488,698
267	$8,555	$22,473	$31,028	$2,466,225
268	$8,478	$22,550	$31,028	$2,443,674
269	$8,400	$22,628	$31,028	$2,421,047
270	$8,322	$22,706	$31,028	$2,398,341
271	$8,244	$22,784	$31,028	$2,375,557
272	$8,166	$22,862	$31,028	$2,352,695
273	$8,087	$22,941	$31,028	$2,329,755
274	$8,009	$23,019	$31,028	$2,306,735
275	$7,929	$23,099	$31,028	$2,283,636
276	$7,850	$23,178	$31,028	$2,260,458

第23年供款共

$372,336

第23年利息

$99,381

第23年共還本金

$272,955

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$7,770	$23,258	$31,028	$2,237,201
278	$7,690	$23,338	$31,028	$2,213,863
279	$7,610	$23,418	$31,028	$2,190,445
280	$7,530	$23,498	$31,028	$2,166,947
281	$7,449	$23,579	$31,028	$2,143,368
282	$7,368	$23,660	$31,028	$2,119,708
283	$7,286	$23,742	$31,028	$2,095,966
284	$7,205	$23,823	$31,028	$2,072,143
285	$7,123	$23,905	$31,028	$2,048,238
286	$7,041	$23,987	$31,028	$2,024,251
287	$6,958	$24,070	$31,028	$2,000,181
288	$6,876	$24,152	$31,028	$1,976,029

第24年供款共

$372,336

第24年利息

$87,906

第24年共還本金

$284,430

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$6,793	$24,235	$31,028	$1,951,793
290	$6,709	$24,319	$31,028	$1,927,475
291	$6,626	$24,402	$31,028	$1,903,072
292	$6,542	$24,486	$31,028	$1,878,586
293	$6,458	$24,570	$31,028	$1,854,016
294	$6,373	$24,655	$31,028	$1,829,361
295	$6,288	$24,740	$31,028	$1,804,621
296	$6,203	$24,825	$31,028	$1,779,797
297	$6,118	$24,910	$31,028	$1,754,887
298	$6,032	$24,996	$31,028	$1,729,891
299	$5,947	$25,082	$31,028	$1,704,810
300	$5,860	$25,168	$31,028	$1,679,642

第25年供款共

$372,336

第25年利息

$75,949

第25年共還本金

$296,387

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$5,774	$25,254	$31,028	$1,654,388
302	$5,687	$25,341	$31,028	$1,629,047
303	$5,600	$25,428	$31,028	$1,603,619
304	$5,512	$25,516	$31,028	$1,578,103
305	$5,425	$25,603	$31,028	$1,552,500
306	$5,337	$25,691	$31,028	$1,526,809
307	$5,248	$25,780	$31,028	$1,501,029
308	$5,160	$25,868	$31,028	$1,475,161
309	$5,071	$25,957	$31,028	$1,449,204
310	$4,982	$26,046	$31,028	$1,423,157
311	$4,892	$26,136	$31,028	$1,397,021
312	$4,802	$26,226	$31,028	$1,370,796

第26年供款共

$372,336

第26年利息

$63,490

第26年共還本金

$308,847

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$4,712	$26,316	$31,028	$1,344,480
314	$4,622	$26,406	$31,028	$1,318,073
315	$4,531	$26,497	$31,028	$1,291,576
316	$4,440	$26,588	$31,028	$1,264,988
317	$4,348	$26,680	$31,028	$1,238,308
318	$4,257	$26,771	$31,028	$1,211,537
319	$4,165	$26,863	$31,028	$1,184,674
320	$4,072	$26,956	$31,028	$1,157,718
321	$3,980	$27,048	$31,028	$1,130,670
322	$3,887	$27,141	$31,028	$1,103,528
323	$3,793	$27,235	$31,028	$1,076,294
324	$3,700	$27,328	$31,028	$1,048,965

第27年供款共

$372,336

第27年利息

$50,506

第27年共還本金

$321,830

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$3,606	$27,422	$31,028	$1,021,543
326	$3,512	$27,516	$31,028	$994,027
327	$3,417	$27,611	$31,028	$966,416
328	$3,322	$27,706	$31,028	$938,710
329	$3,227	$27,801	$31,028	$910,909
330	$3,131	$27,897	$31,028	$883,012
331	$3,035	$27,993	$31,028	$855,019
332	$2,939	$28,089	$31,028	$826,930
333	$2,843	$28,185	$31,028	$798,745
334	$2,746	$28,282	$31,028	$770,463
335	$2,648	$28,380	$31,028	$742,083
336	$2,551	$28,477	$31,028	$713,606

第28年供款共

$372,336

第28年利息

$36,977

第28年共還本金

$335,359

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$2,453	$28,575	$31,028	$685,031
338	$2,355	$28,673	$31,028	$656,358
339	$2,256	$28,772	$31,028	$627,586
340	$2,157	$28,871	$31,028	$598,715
341	$2,058	$28,970	$31,028	$569,745
342	$1,958	$29,070	$31,028	$540,676
343	$1,859	$29,169	$31,028	$511,507
344	$1,758	$29,270	$31,028	$482,237
345	$1,658	$29,370	$31,028	$452,866
346	$1,557	$29,471	$31,028	$423,395
347	$1,455	$29,573	$31,028	$393,823
348	$1,354	$29,674	$31,028	$364,148

第29年供款共

$372,336

第29年利息

$22,878

第29年共還本金

$349,458

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$1,252	$29,776	$31,028	$334,372
350	$1,149	$29,879	$31,028	$304,494
351	$1,047	$29,981	$31,028	$274,512
352	$944	$30,084	$31,028	$244,428
353	$840	$30,188	$31,028	$214,240
354	$736	$30,292	$31,028	$183,949
355	$632	$30,396	$31,028	$153,553
356	$528	$30,500	$31,028	$123,053
357	$423	$30,605	$31,028	$92,448
358	$318	$30,710	$31,028	$61,737
359	$212	$30,816	$31,028	$30,922
360	$106	$30,922	$31,028	$0

第30年供款共

$372,336

第30年利息

$8,188

第30年共還本金

$364,148

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$12,151,682

免责声明

笋盘推介

按揭保险费
info