楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$158,625

借款月供 $769 , 共加借HK$158,625

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$12,344,129

每月供款
$31,520

首期

$705,000

总贷款额

$6,503,625

總利息

$4,843,504

印花税

$211,500

其他

$80,500

置业成本总预算

HK$997,000

$63,040

置业成本总预算

HK$997,000

首期

$705,000
印花税

$211,500
- AVD
  
  $211,500
律师费

$ 10,000
代理佣金

$70,500
按揭保险费

$158,625

$63,040

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

VR实景

马鞍山听涛雅苑罕有东南,高层靓装,有心出售,欢迎查询

thumb_up

听涛雅苑****罕有东南,高层靓装,有心出售,欢迎查询****

实

650 呎

@11,846

建

807 呎

@9,542

local_fire_department 至HIT directions_run 即走 verified 首置必买

售$770 万

实

650 呎

@11,846

建

807 呎

@9,542

售$770 万

local_fire_department 至HIT directions_run 即走 verified 首置必买

沙田愉景花园

thumb_up

***沙中线, 高层开扬 , 还价即成***

实

524 呎

@14,275

建

666 呎

@11,231

local_fire_department 至HIT

售$748 万

实

524 呎

@14,275

建

666 呎

@11,231

售$748 万

local_fire_department 至HIT

马鞍山迎海第03期星湾御第25座

thumb_up

2房间隔, 向东山景

实

512 呎

@14,609

local_fire_department 至HIT

售$748 万

实

512 呎

@14,609

售$748 万

local_fire_department 至HIT

沙田沙田围村

thumb_up

沙田区罕有放盘

建

700 呎

@9,000

local_fire_department 至HIT real_estate_agent 罕有放盘

售$630 万

建

700 呎

@9,000

售$630 万

local_fire_department 至HIT real_estate_agent 罕有放盘

粉岭牵晴间第05座

thumb_up

有装修3房2厕,内园景观

实

570 呎

@13,947

建

789 呎

@10,076

hotel_class 楼王 local_offer 低水笋价 pets 爱竉必选

售$795 万

实

570 呎

@13,947

建

789 呎

@10,076

售$795 万

hotel_class 楼王 local_offer 低水笋价 pets 爱竉必选

马鞍山马鞍山中心第04座

thumb_up

【3房笋盘即走盘!】@合家庭客 @ 绝对低水 @

实

541 呎

@13,309

建

727 呎

@9,904

directions_run 即走 verified 首置必买

售$720 万

实

541 呎

@13,309

建

727 呎

@9,904

售$720 万

directions_run 即走 verified 首置必买

马鞍山迎海第04期骏岸第06座

thumb_up

宁静大单边, 企理2房, 收租一流

实

491 呎

@16,293

local_fire_department 至HIT pets 爱竉必选

售$800 万

实

491 呎

@16,293

售$800 万

local_fire_department 至HIT pets 爱竉必选

马鞍山银湖天峰第03座

thumb_up

真盘盘！内园景，宁静舒适必睇两房

实

556 呎

@14,388

建

728 呎

@10,989

local_fire_department 至HIT

售$800 万

实

556 呎

@14,388

建

728 呎

@10,989

售$800 万

local_fire_department 至HIT

马鞍山新港城 E座

thumb_up

地铁上盖楼下商场超市街市巴士站样样俱全

实

551 呎

@14,338

建

744 呎

@10,618

local_fire_department 至HIT directions_run 即走

售$790 万

实

551 呎

@14,338

建

744 呎

@10,618

售$790 万

local_fire_department 至HIT directions_run 即走

沙田碧涛花园

thumb_up

东南3房套开扬山景

实

651 呎

@12,289

建

920 呎

@8,696

local_fire_department 至HIT

售$800 万

实

651 呎

@12,289

建

920 呎

@8,696

售$800 万

local_fire_department 至HIT

粉岭牵晴间第10座

thumb_up

牵晴间罕有三房公路景

实

556 呎

@14,388

建

758 呎

@10,554

pets 爱竉必选

售$800 万

实

556 呎

@14,388

建

758 呎

@10,554

售$800 万

pets 爱竉必选

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

@15,614

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

售$801 万

实

513 呎

@15,614

售$801 万

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

利率	15年	20年	25年	30年
1.000	$38,924	$29,910	$24,510	$20,918
1.500	$40,371	$31,383	$26,010	$22,445
2.000	$41,851	$32,901	$27,566	$24,039
2.500	$43,365	$34,463	$29,176	$25,697
3.000	$44,913	$36,069	$30,841	$27,420
3.500	$46,493	$37,718	$32,559	$29,204
4.000	$48,107	$39,411	$34,329	$31,049
4.125	$48,515	$39,840	$34,779	$31,520
4.500	$49,752	$41,145	$36,149	$32,953
5.000	$51,430	$42,921	$38,020	$34,913
5.500	$53,140	$44,738	$39,938	$36,927
6.000	$54,881	$46,594	$41,903	$38,993

每月供款$31,520

年期

30年

贷款金额

$6,503,625

總利息

$4,843,504

总贷款连利息

$11,347,129

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$22,356	$9,164	$31,520	$6,494,461
2	$22,325	$9,195	$31,520	$6,485,266
3	$22,293	$9,227	$31,520	$6,476,040
4	$22,261	$9,258	$31,520	$6,466,781
5	$22,230	$9,290	$31,520	$6,457,491
6	$22,198	$9,322	$31,520	$6,448,169
7	$22,166	$9,354	$31,520	$6,438,815
8	$22,133	$9,386	$31,520	$6,429,428
9	$22,101	$9,419	$31,520	$6,420,010
10	$22,069	$9,451	$31,520	$6,410,559
11	$22,036	$9,484	$31,520	$6,401,075
12	$22,004	$9,516	$31,520	$6,391,559

第1年供款共

$378,238

第1年利息

$266,172

第1年共還本金

$112,066

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$21,971	$9,549	$31,520	$6,382,010
14	$21,938	$9,582	$31,520	$6,372,428
15	$21,905	$9,615	$31,520	$6,362,814
16	$21,872	$9,648	$31,520	$6,353,166
17	$21,839	$9,681	$31,520	$6,343,485
18	$21,806	$9,714	$31,520	$6,333,771
19	$21,772	$9,747	$31,520	$6,324,024
20	$21,739	$9,781	$31,520	$6,314,243
21	$21,705	$9,815	$31,520	$6,304,428
22	$21,671	$9,848	$31,520	$6,294,580
23	$21,638	$9,882	$31,520	$6,284,698
24	$21,604	$9,916	$31,520	$6,274,782

第2年供款共

$378,238

第2年利息

$261,460

第2年共還本金

$116,777

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$21,570	$9,950	$31,520	$6,264,831
26	$21,535	$9,984	$31,520	$6,254,847
27	$21,501	$10,019	$31,520	$6,244,828
28	$21,467	$10,053	$31,520	$6,234,775
29	$21,432	$10,088	$31,520	$6,224,687
30	$21,397	$10,122	$31,520	$6,214,565
31	$21,363	$10,157	$31,520	$6,204,408
32	$21,328	$10,192	$31,520	$6,194,215
33	$21,293	$10,227	$31,520	$6,183,988
34	$21,257	$10,262	$31,520	$6,173,726
35	$21,222	$10,298	$31,520	$6,163,428
36	$21,187	$10,333	$31,520	$6,153,095

第3年供款共

$378,238

第3年利息

$256,551

第3年共還本金

$121,686

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$21,151	$10,369	$31,520	$6,142,727
38	$21,116	$10,404	$31,520	$6,132,323
39	$21,080	$10,440	$31,520	$6,121,883
40	$21,044	$10,476	$31,520	$6,111,407
41	$21,008	$10,512	$31,520	$6,100,895
42	$20,972	$10,548	$31,520	$6,090,347
43	$20,936	$10,584	$31,520	$6,079,763
44	$20,899	$10,621	$31,520	$6,069,142
45	$20,863	$10,657	$31,520	$6,058,485
46	$20,826	$10,694	$31,520	$6,047,791
47	$20,789	$10,731	$31,520	$6,037,061
48	$20,752	$10,767	$31,520	$6,026,293

第4年供款共

$378,238

第4年利息

$251,436

第4年共還本金

$126,802

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$20,715	$10,804	$31,520	$6,015,489
50	$20,678	$10,842	$31,520	$6,004,647
51	$20,641	$10,879	$31,520	$5,993,769
52	$20,604	$10,916	$31,520	$5,982,852
53	$20,566	$10,954	$31,520	$5,971,899
54	$20,528	$10,991	$31,520	$5,960,907
55	$20,491	$11,029	$31,520	$5,949,878
56	$20,453	$11,067	$31,520	$5,938,811
57	$20,415	$11,105	$31,520	$5,927,706
58	$20,376	$11,143	$31,520	$5,916,562
59	$20,338	$11,182	$31,520	$5,905,381
60	$20,300	$11,220	$31,520	$5,894,161

第5年供款共

$378,238

第5年利息

$246,105

第5年共還本金

$132,133

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$20,261	$11,259	$31,520	$5,882,902
62	$20,222	$11,297	$31,520	$5,871,605
63	$20,184	$11,336	$31,520	$5,860,269
64	$20,145	$11,375	$31,520	$5,848,894
65	$20,106	$11,414	$31,520	$5,837,479
66	$20,066	$11,453	$31,520	$5,826,026
67	$20,027	$11,493	$31,520	$5,814,533
68	$19,987	$11,532	$31,520	$5,803,001
69	$19,948	$11,572	$31,520	$5,791,429
70	$19,908	$11,612	$31,520	$5,779,817
71	$19,868	$11,652	$31,520	$5,768,165
72	$19,828	$11,692	$31,520	$5,756,474

第6年供款共

$378,238

第6年利息

$240,550

第6年共還本金

$137,687

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$19,788	$11,732	$31,520	$5,744,742
74	$19,748	$11,772	$31,520	$5,732,969
75	$19,707	$11,813	$31,520	$5,721,157
76	$19,666	$11,853	$31,520	$5,709,303
77	$19,626	$11,894	$31,520	$5,697,409
78	$19,585	$11,935	$31,520	$5,685,474
79	$19,544	$11,976	$31,520	$5,673,498
80	$19,503	$12,017	$31,520	$5,661,481
81	$19,461	$12,058	$31,520	$5,649,423
82	$19,420	$12,100	$31,520	$5,637,323
83	$19,378	$12,142	$31,520	$5,625,181
84	$19,337	$12,183	$31,520	$5,612,998

第7年供款共

$378,238

第7年利息

$234,762

第7年共還本金

$143,475

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$19,295	$12,225	$31,520	$5,600,773
86	$19,253	$12,267	$31,520	$5,588,506
87	$19,210	$12,309	$31,520	$5,576,196
88	$19,168	$12,352	$31,520	$5,563,845
89	$19,126	$12,394	$31,520	$5,551,451
90	$19,083	$12,437	$31,520	$5,539,014
91	$19,040	$12,479	$31,520	$5,526,535
92	$18,997	$12,522	$31,520	$5,514,012
93	$18,954	$12,565	$31,520	$5,501,447
94	$18,911	$12,609	$31,520	$5,488,838
95	$18,868	$12,652	$31,520	$5,476,186
96	$18,824	$12,695	$31,520	$5,463,491

第8年供款共

$378,238

第8年利息

$228,731

第8年共還本金

$149,507

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$18,781	$12,739	$31,520	$5,450,752
98	$18,737	$12,783	$31,520	$5,437,969
99	$18,693	$12,827	$31,520	$5,425,142
100	$18,649	$12,871	$31,520	$5,412,271
101	$18,605	$12,915	$31,520	$5,399,356
102	$18,560	$12,960	$31,520	$5,386,397
103	$18,516	$13,004	$31,520	$5,373,393
104	$18,471	$13,049	$31,520	$5,360,344
105	$18,426	$13,094	$31,520	$5,347,250
106	$18,381	$13,139	$31,520	$5,334,112
107	$18,336	$13,184	$31,520	$5,320,928
108	$18,291	$13,229	$31,520	$5,307,699

第9年供款共

$378,238

第9年利息

$222,445

第9年共還本金

$155,792

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$18,245	$13,275	$31,520	$5,294,424
110	$18,200	$13,320	$31,520	$5,281,104
111	$18,154	$13,366	$31,520	$5,267,738
112	$18,108	$13,412	$31,520	$5,254,326
113	$18,062	$13,458	$31,520	$5,240,868
114	$18,015	$13,504	$31,520	$5,227,364
115	$17,969	$13,551	$31,520	$5,213,813
116	$17,922	$13,597	$31,520	$5,200,216
117	$17,876	$13,644	$31,520	$5,186,572
118	$17,829	$13,691	$31,520	$5,172,881
119	$17,782	$13,738	$31,520	$5,159,143
120	$17,735	$13,785	$31,520	$5,145,357

第10年供款共

$378,238

第10年利息

$215,896

第10年共還本金

$162,341

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$17,687	$13,833	$31,520	$5,131,525
122	$17,640	$13,880	$31,520	$5,117,644
123	$17,592	$13,928	$31,520	$5,103,717
124	$17,544	$13,976	$31,520	$5,089,741
125	$17,496	$14,024	$31,520	$5,075,717
126	$17,448	$14,072	$31,520	$5,061,645
127	$17,399	$14,120	$31,520	$5,047,525
128	$17,351	$14,169	$31,520	$5,033,356
129	$17,302	$14,218	$31,520	$5,019,138
130	$17,253	$14,267	$31,520	$5,004,871
131	$17,204	$14,316	$31,520	$4,990,556
132	$17,155	$14,365	$31,520	$4,976,191

第11年供款共

$378,238

第11年利息

$209,071

第11年共還本金

$169,166

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$17,106	$14,414	$31,520	$4,961,777
134	$17,056	$14,464	$31,520	$4,947,313
135	$17,006	$14,513	$31,520	$4,932,800
136	$16,956	$14,563	$31,520	$4,918,237
137	$16,906	$14,613	$31,520	$4,903,623
138	$16,856	$14,664	$31,520	$4,888,960
139	$16,806	$14,714	$31,520	$4,874,246
140	$16,755	$14,765	$31,520	$4,859,481
141	$16,704	$14,815	$31,520	$4,844,666
142	$16,654	$14,866	$31,520	$4,829,799
143	$16,602	$14,917	$31,520	$4,814,882
144	$16,551	$14,969	$31,520	$4,799,913

第12年供款共

$378,238

第12年利息

$201,960

第12年共還本金

$176,278

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$16,500	$15,020	$31,520	$4,784,893
146	$16,448	$15,072	$31,520	$4,769,822
147	$16,396	$15,124	$31,520	$4,754,698
148	$16,344	$15,176	$31,520	$4,739,523
149	$16,292	$15,228	$31,520	$4,724,295
150	$16,240	$15,280	$31,520	$4,709,015
151	$16,187	$15,333	$31,520	$4,693,682
152	$16,135	$15,385	$31,520	$4,678,297
153	$16,082	$15,438	$31,520	$4,662,859
154	$16,029	$15,491	$31,520	$4,647,368
155	$15,975	$15,544	$31,520	$4,631,823
156	$15,922	$15,598	$31,520	$4,616,225

第13年供款共

$378,238

第13年利息

$194,549

第13年共還本金

$183,688

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$15,868	$15,652	$31,520	$4,600,574
158	$15,814	$15,705	$31,520	$4,584,868
159	$15,760	$15,759	$31,520	$4,569,109
160	$15,706	$15,813	$31,520	$4,553,296
161	$15,652	$15,868	$31,520	$4,537,428
162	$15,597	$15,922	$31,520	$4,521,505
163	$15,543	$15,977	$31,520	$4,505,528
164	$15,488	$16,032	$31,520	$4,489,496
165	$15,433	$16,087	$31,520	$4,473,409
166	$15,377	$16,142	$31,520	$4,457,267
167	$15,322	$16,198	$31,520	$4,441,069
168	$15,266	$16,254	$31,520	$4,424,815

第14年供款共

$378,238

第14年利息

$186,827

第14年共還本金

$191,410

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$15,210	$16,309	$31,520	$4,408,505
170	$15,154	$16,366	$31,520	$4,392,140
171	$15,098	$16,422	$31,520	$4,375,718
172	$15,042	$16,478	$31,520	$4,359,240
173	$14,985	$16,535	$31,520	$4,342,705
174	$14,928	$16,592	$31,520	$4,326,113
175	$14,871	$16,649	$31,520	$4,309,464
176	$14,814	$16,706	$31,520	$4,292,758
177	$14,756	$16,763	$31,520	$4,275,995
178	$14,699	$16,821	$31,520	$4,259,174
179	$14,641	$16,879	$31,520	$4,242,295
180	$14,583	$16,937	$31,520	$4,225,358

第15年供款共

$378,238

第15年利息

$178,781

第15年共還本金

$199,457

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$14,525	$16,995	$31,520	$4,208,363
182	$14,466	$17,054	$31,520	$4,191,309
183	$14,408	$17,112	$31,520	$4,174,197
184	$14,349	$17,171	$31,520	$4,157,026
185	$14,290	$17,230	$31,520	$4,139,796
186	$14,231	$17,289	$31,520	$4,122,507
187	$14,171	$17,349	$31,520	$4,105,158
188	$14,111	$17,408	$31,520	$4,087,750
189	$14,052	$17,468	$31,520	$4,070,282
190	$13,992	$17,528	$31,520	$4,052,754
191	$13,931	$17,588	$31,520	$4,035,165
192	$13,871	$17,649	$31,520	$4,017,516

第16年供款共

$378,238

第16年利息

$170,396

第16年共還本金

$207,842

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$13,810	$17,710	$31,520	$3,999,807
194	$13,749	$17,770	$31,520	$3,982,036
195	$13,688	$17,832	$31,520	$3,964,205
196	$13,627	$17,893	$31,520	$3,946,312
197	$13,565	$17,954	$31,520	$3,928,357
198	$13,504	$18,016	$31,520	$3,910,341
199	$13,442	$18,078	$31,520	$3,892,263
200	$13,380	$18,140	$31,520	$3,874,123
201	$13,317	$18,203	$31,520	$3,855,921
202	$13,255	$18,265	$31,520	$3,837,656
203	$13,192	$18,328	$31,520	$3,819,328
204	$13,129	$18,391	$31,520	$3,800,937

第17年供款共

$378,238

第17年利息

$161,658

第17年共還本金

$216,579

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$13,066	$18,454	$31,520	$3,782,483
206	$13,002	$18,518	$31,520	$3,763,965
207	$12,939	$18,581	$31,520	$3,745,384
208	$12,875	$18,645	$31,520	$3,726,739
209	$12,811	$18,709	$31,520	$3,708,030
210	$12,746	$18,773	$31,520	$3,689,256
211	$12,682	$18,838	$31,520	$3,670,418
212	$12,617	$18,903	$31,520	$3,651,516
213	$12,552	$18,968	$31,520	$3,632,548
214	$12,487	$19,033	$31,520	$3,613,515
215	$12,421	$19,098	$31,520	$3,594,417
216	$12,356	$19,164	$31,520	$3,575,253

第18年供款共

$378,238

第18年利息

$152,554

第18年共還本金

$225,684

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$12,290	$19,230	$31,520	$3,556,023
218	$12,224	$19,296	$31,520	$3,536,727
219	$12,157	$19,362	$31,520	$3,517,365
220	$12,091	$19,429	$31,520	$3,497,936
221	$12,024	$19,496	$31,520	$3,478,440
222	$11,957	$19,563	$31,520	$3,458,877
223	$11,890	$19,630	$31,520	$3,439,248
224	$11,822	$19,697	$31,520	$3,419,550
225	$11,755	$19,765	$31,520	$3,399,785
226	$11,687	$19,833	$31,520	$3,379,952
227	$11,619	$19,901	$31,520	$3,360,051
228	$11,550	$19,970	$31,520	$3,340,081

第19年供款共

$378,238

第19年利息

$143,066

第19年共還本金

$235,172

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$11,482	$20,038	$31,520	$3,320,043
230	$11,413	$20,107	$31,520	$3,299,936
231	$11,344	$20,176	$31,520	$3,279,759
232	$11,274	$20,246	$31,520	$3,259,514
233	$11,205	$20,315	$31,520	$3,239,199
234	$11,135	$20,385	$31,520	$3,218,814
235	$11,065	$20,455	$31,520	$3,198,358
236	$10,994	$20,525	$31,520	$3,177,833
237	$10,924	$20,596	$31,520	$3,157,237
238	$10,853	$20,667	$31,520	$3,136,570
239	$10,782	$20,738	$31,520	$3,115,832
240	$10,711	$20,809	$31,520	$3,095,023

第20年供款共

$378,238

第20年利息

$133,180

第20年共還本金

$245,058

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$10,639	$20,881	$31,520	$3,074,143
242	$10,567	$20,952	$31,520	$3,053,190
243	$10,495	$21,024	$31,520	$3,032,166
244	$10,423	$21,097	$31,520	$3,011,069
245	$10,351	$21,169	$31,520	$2,989,900
246	$10,278	$21,242	$31,520	$2,968,658
247	$10,205	$21,315	$31,520	$2,947,343
248	$10,131	$21,388	$31,520	$2,925,954
249	$10,058	$21,462	$31,520	$2,904,492
250	$9,984	$21,536	$31,520	$2,882,957
251	$9,910	$21,610	$31,520	$2,861,347
252	$9,836	$21,684	$31,520	$2,839,663

第21年供款共

$378,238

第21年利息

$122,878

第21年共還本金

$255,360

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$9,761	$21,758	$31,520	$2,817,905
254	$9,687	$21,833	$31,520	$2,796,072
255	$9,611	$21,908	$31,520	$2,774,163
256	$9,536	$21,984	$31,520	$2,752,180
257	$9,461	$22,059	$31,520	$2,730,120
258	$9,385	$22,135	$31,520	$2,707,985
259	$9,309	$22,211	$31,520	$2,685,774
260	$9,232	$22,287	$31,520	$2,663,487
261	$9,156	$22,364	$31,520	$2,641,123
262	$9,079	$22,441	$31,520	$2,618,682
263	$9,002	$22,518	$31,520	$2,596,164
264	$8,924	$22,595	$31,520	$2,573,568

第22年供款共

$378,238

第22年利息

$112,143

第22年共還本金

$266,095

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$8,847	$22,673	$31,520	$2,550,895
266	$8,769	$22,751	$31,520	$2,528,144
267	$8,690	$22,829	$31,520	$2,505,315
268	$8,612	$22,908	$31,520	$2,482,407
269	$8,533	$22,987	$31,520	$2,459,420
270	$8,454	$23,066	$31,520	$2,436,355
271	$8,375	$23,145	$31,520	$2,413,210
272	$8,295	$23,224	$31,520	$2,389,986
273	$8,216	$23,304	$31,520	$2,366,681
274	$8,135	$23,384	$31,520	$2,343,297
275	$8,055	$23,465	$31,520	$2,319,832
276	$7,974	$23,545	$31,520	$2,296,287

第23年供款共

$378,238

第23年利息

$100,956

第23年共還本金

$277,281

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$7,893	$23,626	$31,520	$2,272,661
278	$7,812	$23,708	$31,520	$2,248,953
279	$7,731	$23,789	$31,520	$2,225,164
280	$7,649	$23,871	$31,520	$2,201,293
281	$7,567	$23,953	$31,520	$2,177,341
282	$7,485	$24,035	$31,520	$2,153,305
283	$7,402	$24,118	$31,520	$2,129,188
284	$7,319	$24,201	$31,520	$2,104,987
285	$7,236	$24,284	$31,520	$2,080,703
286	$7,152	$24,367	$31,520	$2,056,335
287	$7,069	$24,451	$31,520	$2,031,884
288	$6,985	$24,535	$31,520	$2,007,349

第24年供款共

$378,238

第24年利息

$89,300

第24年共還本金

$288,938

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$6,900	$24,620	$31,520	$1,982,730
290	$6,816	$24,704	$31,520	$1,958,025
291	$6,731	$24,789	$31,520	$1,933,236
292	$6,645	$24,874	$31,520	$1,908,362
293	$6,560	$24,960	$31,520	$1,883,402
294	$6,474	$25,046	$31,520	$1,858,357
295	$6,388	$25,132	$31,520	$1,833,225
296	$6,302	$25,218	$31,520	$1,808,007
297	$6,215	$25,305	$31,520	$1,782,702
298	$6,128	$25,392	$31,520	$1,757,310
299	$6,041	$25,479	$31,520	$1,731,831
300	$5,953	$25,567	$31,520	$1,706,265

第25年供款共

$378,238

第25年利息

$77,153

第25年共還本金

$301,085

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$5,865	$25,655	$31,520	$1,680,610
302	$5,777	$25,743	$31,520	$1,654,867
303	$5,689	$25,831	$31,520	$1,629,036
304	$5,600	$25,920	$31,520	$1,603,116
305	$5,511	$26,009	$31,520	$1,577,107
306	$5,421	$26,098	$31,520	$1,551,009
307	$5,332	$26,188	$31,520	$1,524,820
308	$5,242	$26,278	$31,520	$1,498,542
309	$5,151	$26,369	$31,520	$1,472,174
310	$5,061	$26,459	$31,520	$1,445,714
311	$4,970	$26,550	$31,520	$1,419,164
312	$4,878	$26,641	$31,520	$1,392,523

第26年供款共

$378,238

第26年利息

$64,496

第26年共還本金

$313,742

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$4,787	$26,733	$31,520	$1,365,790
314	$4,695	$26,825	$31,520	$1,338,965
315	$4,603	$26,917	$31,520	$1,312,048
316	$4,510	$27,010	$31,520	$1,285,038
317	$4,417	$27,102	$31,520	$1,257,936
318	$4,324	$27,196	$31,520	$1,230,740
319	$4,231	$27,289	$31,520	$1,203,451
320	$4,137	$27,383	$31,520	$1,176,068
321	$4,043	$27,477	$31,520	$1,148,591
322	$3,948	$27,572	$31,520	$1,121,019
323	$3,854	$27,666	$31,520	$1,093,353
324	$3,758	$27,761	$31,520	$1,065,592

第27年供款共

$378,238

第27年利息

$51,306

第27年共還本金

$326,931

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$3,663	$27,857	$31,520	$1,037,735
326	$3,567	$27,953	$31,520	$1,009,782
327	$3,471	$28,049	$31,520	$981,734
328	$3,375	$28,145	$31,520	$953,589
329	$3,278	$28,242	$31,520	$925,347
330	$3,181	$28,339	$31,520	$897,008
331	$3,083	$28,436	$31,520	$868,571
332	$2,986	$28,534	$31,520	$840,037
333	$2,888	$28,632	$31,520	$811,405
334	$2,789	$28,731	$31,520	$782,675
335	$2,690	$28,829	$31,520	$753,845
336	$2,591	$28,928	$31,520	$724,917

第28年供款共

$378,238

第28年利息

$37,563

第28年共還本金

$340,675

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$2,492	$29,028	$31,520	$695,889
338	$2,392	$29,128	$31,520	$666,761
339	$2,292	$29,228	$31,520	$637,533
340	$2,192	$29,328	$31,520	$608,205
341	$2,091	$29,429	$31,520	$578,776
342	$1,990	$29,530	$31,520	$549,246
343	$1,888	$29,632	$31,520	$519,614
344	$1,786	$29,734	$31,520	$489,880
345	$1,684	$29,836	$31,520	$460,044
346	$1,581	$29,938	$31,520	$430,106
347	$1,478	$30,041	$31,520	$400,065
348	$1,375	$30,145	$31,520	$369,920

第29年供款共

$378,238

第29年利息

$23,241

第29年共還本金

$354,997

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$1,272	$30,248	$31,520	$339,672
350	$1,168	$30,352	$31,520	$309,320
351	$1,063	$30,457	$31,520	$278,863
352	$959	$30,561	$31,520	$248,302
353	$854	$30,666	$31,520	$217,636
354	$748	$30,772	$31,520	$186,864
355	$642	$30,877	$31,520	$155,987
356	$536	$30,984	$31,520	$125,003
357	$430	$31,090	$31,520	$93,913
358	$323	$31,197	$31,520	$62,716
359	$216	$31,304	$31,520	$31,412
360	$108	$31,412	$31,520	$0

第30年供款共

$378,238

第30年利息

$8,317

第30年共還本金

$369,920

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$12,344,129

免责声明

笋盘推介

按揭保险费
info