楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$146,250

借款月供 $709 , 共加借HK$146,250

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$11,371,892

每月供款
$29,061

首期

$650,000

总贷款额

$5,996,250

總利息

$4,465,642

印花税

$185,000

其他

$75,000

置业成本总预算

HK$910,000

$58,122

置业成本总预算

HK$910,000

首期

$650,000
印花税

$185,000
- AVD
  
  $185,000
律师费

$ 10,000
代理佣金

$65,000
按揭保险费

$146,250

$58,122

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

顶层连天台申报顶近村口

建

689 呎

@9,434

local_fire_department 至HIT local_offer 低水笋价 vpn_key 有匙即睇 price_change 蚀让盘

售$650 万

建

689 呎

@9,434

售$650 万

local_fire_department 至HIT local_offer 低水笋价 vpn_key 有匙即睇 price_change 蚀让盘

马鞍山马鞍山中心第03座

thumb_up

马鞍山中心

实

590 呎

@12,373

建

791 呎

@9,229

local_offer 低水笋价

售$730 万

实

590 呎

@12,373

建

791 呎

@9,229

售$730 万

local_offer 低水笋价

粉岭牵晴间第03座

thumb_up

放宽按揭换楼, 靓靓装修 L厅

实

393 呎

@13,995

建

544 呎

@10,110

local_fire_department 至HIT local_offer 低水笋价 pets 爱竉必选

售$550 万

实

393 呎

@13,995

建

544 呎

@10,110

售$550 万

local_fire_department 至HIT local_offer 低水笋价 pets 爱竉必选

沙田富豪花园

thumb_up

富豪花园

实

560 呎

@12,857

建

808 呎

@8,911

local_fire_department 至HIT

售$720 万

实

560 呎

@12,857

建

808 呎

@8,911

售$720 万

local_fire_department 至HIT

马鞍山翠拥华庭第11座

thumb_up

真盘源！！近马铁景观开扬实用性高必睇！

实

765 呎

@9,804

建

985 呎

@7,614

local_fire_department 至HIT

售$750 万

实

765 呎

@9,804

建

985 呎

@7,614

售$750 万

local_fire_department 至HIT

马鞍山晓峰湾畔第01座

thumb_up

晓峰湾畔第01座

实

482 呎

@14,108

建

635 呎

@10,709

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 verified 首置必买

售$680 万

实

482 呎

@14,108

建

635 呎

@10,709

售$680 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 verified 首置必买

沙田帝堡城

thumb_up

＊＊新鸿基品牌＊＊环境幽静＊＊品味装修＊＊合二人世界＊＊

实

547 呎

@13,163

建

718 呎

@10,028

local_fire_department 至HIT

售$720 万

实

547 呎

@13,163

建

718 呎

@10,028

售$720 万

local_fire_department 至HIT

马鞍山岚岸第07座

thumb_up

岚岸开扬2房可约睇楼欢迎查询

实

488 呎

@12,705

建

655 呎

@9,466

售$620 万

实

488 呎

@12,705

建

655 呎

@9,466

售$620 万

沙田富豪花园

thumb_up

抵食夹大件,平过买居屋,执笋嘢快CALL我约睇楼

实

670 呎

@9,701

建

920 呎

@7,065

real_estate_agent 罕有放盘

售$650 万

实

670 呎

@9,701

建

920 呎

@7,065

售$650 万

real_estate_agent 罕有放盘

独家

西贡企岭下老围

thumb_up

全海景单位

建

700 呎

@9,714

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 vpn_key 有匙即睇

售$680 万

建

700 呎

@9,714

售$680 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 vpn_key 有匙即睇

沙田沙田第一城第02期

thumb_up

大蓝筹屋苑,企理两年装,可约睇

实

451 呎

@13,525

建

562 呎

@10,854

verified 首置必买

售$610 万

实

451 呎

@13,525

建

562 呎

@10,854

售$610 万

verified 首置必买

西贡市中心

thumb_up

市中心

实

691 呎

@9,407

vpn_key 有匙即睇 price_change 蚀让盘

售$650 万

实

691 呎

@9,407

售$650 万

vpn_key 有匙即睇 price_change 蚀让盘

利率	15年	20年	25年	30年
1.000	$35,887	$27,576	$22,598	$19,286
1.500	$37,221	$28,935	$23,981	$20,694
2.000	$38,586	$30,334	$25,415	$22,163
2.500	$39,982	$31,774	$26,900	$23,692
3.000	$41,409	$33,255	$28,435	$25,280
3.500	$42,866	$34,776	$30,019	$26,926
4.000	$44,354	$36,336	$31,650	$28,627
4.125	$44,730	$36,732	$32,066	$29,061
4.500	$45,871	$37,935	$33,329	$30,382
5.000	$47,418	$39,573	$35,053	$32,189
5.500	$48,994	$41,247	$36,822	$34,046
6.000	$50,600	$42,959	$38,634	$35,951

每月供款$29,061

年期

30年

贷款金额

$5,996,250

總利息

$4,465,642

总贷款连利息

$10,461,892

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$20,612	$8,449	$29,061	$5,987,801
2	$20,583	$8,478	$29,061	$5,979,324
3	$20,554	$8,507	$29,061	$5,970,817
4	$20,525	$8,536	$29,061	$5,962,281
5	$20,495	$8,565	$29,061	$5,953,715
6	$20,466	$8,595	$29,061	$5,945,120
7	$20,436	$8,624	$29,061	$5,936,496
8	$20,407	$8,654	$29,061	$5,927,842
9	$20,377	$8,684	$29,061	$5,919,158
10	$20,347	$8,714	$29,061	$5,910,444
11	$20,317	$8,744	$29,061	$5,901,700
12	$20,287	$8,774	$29,061	$5,892,927

第1年供款共

$348,730

第1年利息

$245,406

第1年共還本金

$103,323

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$20,257	$8,804	$29,061	$5,884,123
14	$20,227	$8,834	$29,061	$5,875,289
15	$20,196	$8,865	$29,061	$5,866,424
16	$20,166	$8,895	$29,061	$5,857,529
17	$20,135	$8,926	$29,061	$5,848,604
18	$20,105	$8,956	$29,061	$5,839,647
19	$20,074	$8,987	$29,061	$5,830,660
20	$20,043	$9,018	$29,061	$5,821,642
21	$20,012	$9,049	$29,061	$5,812,594
22	$19,981	$9,080	$29,061	$5,803,514
23	$19,950	$9,111	$29,061	$5,794,402
24	$19,918	$9,143	$29,061	$5,785,260

第2年供款共

$348,730

第2年利息

$241,063

第2年共還本金

$107,667

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$19,887	$9,174	$29,061	$5,776,086
26	$19,855	$9,206	$29,061	$5,766,880
27	$19,824	$9,237	$29,061	$5,757,643
28	$19,792	$9,269	$29,061	$5,748,374
29	$19,760	$9,301	$29,061	$5,739,073
30	$19,728	$9,333	$29,061	$5,729,741
31	$19,696	$9,365	$29,061	$5,720,376
32	$19,664	$9,397	$29,061	$5,710,979
33	$19,631	$9,429	$29,061	$5,701,549
34	$19,599	$9,462	$29,061	$5,692,088
35	$19,567	$9,494	$29,061	$5,682,593
36	$19,534	$9,527	$29,061	$5,673,067

第3年供款共

$348,730

第3年利息

$236,537

第3年共還本金

$112,193

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$19,501	$9,560	$29,061	$5,663,507
38	$19,468	$9,593	$29,061	$5,653,914
39	$19,435	$9,625	$29,061	$5,644,289
40	$19,402	$9,659	$29,061	$5,634,630
41	$19,369	$9,692	$29,061	$5,624,939
42	$19,336	$9,725	$29,061	$5,615,214
43	$19,302	$9,759	$29,061	$5,605,455
44	$19,269	$9,792	$29,061	$5,595,663
45	$19,235	$9,826	$29,061	$5,585,837
46	$19,201	$9,859	$29,061	$5,575,978
47	$19,167	$9,893	$29,061	$5,566,084
48	$19,133	$9,927	$29,061	$5,556,157

第4年供款共

$348,730

第4年利息

$231,820

第4年共還本金

$116,910

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$19,099	$9,962	$29,061	$5,546,195
50	$19,065	$9,996	$29,061	$5,536,200
51	$19,031	$10,030	$29,061	$5,526,170
52	$18,996	$10,065	$29,061	$5,516,105
53	$18,962	$10,099	$29,061	$5,506,006
54	$18,927	$10,134	$29,061	$5,495,872
55	$18,892	$10,169	$29,061	$5,485,703
56	$18,857	$10,204	$29,061	$5,475,499
57	$18,822	$10,239	$29,061	$5,465,261
58	$18,787	$10,274	$29,061	$5,454,987
59	$18,752	$10,309	$29,061	$5,444,677
60	$18,716	$10,345	$29,061	$5,434,333

第5年供款共

$348,730

第5年利息

$226,905

第5年共還本金

$121,824

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$18,681	$10,380	$29,061	$5,423,952
62	$18,645	$10,416	$29,061	$5,413,536
63	$18,609	$10,452	$29,061	$5,403,085
64	$18,573	$10,488	$29,061	$5,392,597
65	$18,537	$10,524	$29,061	$5,382,073
66	$18,501	$10,560	$29,061	$5,371,513
67	$18,465	$10,596	$29,061	$5,360,917
68	$18,428	$10,633	$29,061	$5,350,284
69	$18,392	$10,669	$29,061	$5,339,615
70	$18,355	$10,706	$29,061	$5,328,909
71	$18,318	$10,743	$29,061	$5,318,167
72	$18,281	$10,780	$29,061	$5,307,387

第6年供款共

$348,730

第6年利息

$221,784

第6年共還本金

$126,946

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$18,244	$10,817	$29,061	$5,296,570
74	$18,207	$10,854	$29,061	$5,285,716
75	$18,170	$10,891	$29,061	$5,274,825
76	$18,132	$10,929	$29,061	$5,263,897
77	$18,095	$10,966	$29,061	$5,252,930
78	$18,057	$11,004	$29,061	$5,241,927
79	$18,019	$11,042	$29,061	$5,230,885
80	$17,981	$11,080	$29,061	$5,219,805
81	$17,943	$11,118	$29,061	$5,208,688
82	$17,905	$11,156	$29,061	$5,197,532
83	$17,867	$11,194	$29,061	$5,186,337
84	$17,828	$11,233	$29,061	$5,175,105

第7年供款共

$348,730

第7年利息

$216,447

第7年共還本金

$132,282

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$17,789	$11,271	$29,061	$5,163,833
86	$17,751	$11,310	$29,061	$5,152,523
87	$17,712	$11,349	$29,061	$5,141,174
88	$17,673	$11,388	$29,061	$5,129,786
89	$17,634	$11,427	$29,061	$5,118,359
90	$17,594	$11,466	$29,061	$5,106,892
91	$17,555	$11,506	$29,061	$5,095,387
92	$17,515	$11,545	$29,061	$5,083,841
93	$17,476	$11,585	$29,061	$5,072,256
94	$17,436	$11,625	$29,061	$5,060,631
95	$17,396	$11,665	$29,061	$5,048,966
96	$17,356	$11,705	$29,061	$5,037,261

第8年供款共

$348,730

第8年利息

$210,886

第8年共還本金

$137,843

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$17,316	$11,745	$29,061	$5,025,516
98	$17,275	$11,786	$29,061	$5,013,730
99	$17,235	$11,826	$29,061	$5,001,904
100	$17,194	$11,867	$29,061	$4,990,037
101	$17,153	$11,908	$29,061	$4,978,130
102	$17,112	$11,948	$29,061	$4,966,181
103	$17,071	$11,990	$29,061	$4,954,192
104	$17,030	$12,031	$29,061	$4,942,161
105	$16,989	$12,072	$29,061	$4,930,089
106	$16,947	$12,114	$29,061	$4,917,975
107	$16,906	$12,155	$29,061	$4,905,820
108	$16,864	$12,197	$29,061	$4,893,623

第9年供款共

$348,730

第9年利息

$205,092

第9年共還本金

$143,638

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$16,822	$12,239	$29,061	$4,881,384
110	$16,780	$12,281	$29,061	$4,869,103
111	$16,738	$12,323	$29,061	$4,856,780
112	$16,695	$12,366	$29,061	$4,844,414
113	$16,653	$12,408	$29,061	$4,832,006
114	$16,610	$12,451	$29,061	$4,819,555
115	$16,567	$12,494	$29,061	$4,807,062
116	$16,524	$12,537	$29,061	$4,794,525
117	$16,481	$12,580	$29,061	$4,781,945
118	$16,438	$12,623	$29,061	$4,769,323
119	$16,395	$12,666	$29,061	$4,756,656
120	$16,351	$12,710	$29,061	$4,743,946

第10年供款共

$348,730

第10年利息

$199,053

第10年共還本金

$149,677

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$16,307	$12,753	$29,061	$4,731,193
122	$16,263	$12,797	$29,061	$4,718,396
123	$16,219	$12,841	$29,061	$4,705,554
124	$16,175	$12,885	$29,061	$4,692,669
125	$16,131	$12,930	$29,061	$4,679,739
126	$16,087	$12,974	$29,061	$4,666,765
127	$16,042	$13,019	$29,061	$4,653,746
128	$15,997	$13,064	$29,061	$4,640,683
129	$15,952	$13,108	$29,061	$4,627,574
130	$15,907	$13,154	$29,061	$4,614,421
131	$15,862	$13,199	$29,061	$4,601,222
132	$15,817	$13,244	$29,061	$4,587,978

第11年供款共

$348,730

第11年利息

$192,761

第11年共還本金

$155,969

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$15,771	$13,290	$29,061	$4,574,688
134	$15,725	$13,335	$29,061	$4,561,353
135	$15,680	$13,381	$29,061	$4,547,972
136	$15,634	$13,427	$29,061	$4,534,544
137	$15,587	$13,473	$29,061	$4,521,071
138	$15,541	$13,520	$29,061	$4,507,551
139	$15,495	$13,566	$29,061	$4,493,985
140	$15,448	$13,613	$29,061	$4,480,373
141	$15,401	$13,660	$29,061	$4,466,713
142	$15,354	$13,706	$29,061	$4,453,007
143	$15,307	$13,754	$29,061	$4,439,253
144	$15,260	$13,801	$29,061	$4,425,452

第12年供款共

$348,730

第12年利息

$186,204

第12年共還本金

$162,526

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$15,212	$13,848	$29,061	$4,411,604
146	$15,165	$13,896	$29,061	$4,397,708
147	$15,117	$13,944	$29,061	$4,383,764
148	$15,069	$13,992	$29,061	$4,369,773
149	$15,021	$14,040	$29,061	$4,355,733
150	$14,973	$14,088	$29,061	$4,341,645
151	$14,924	$14,136	$29,061	$4,327,508
152	$14,876	$14,185	$29,061	$4,313,323
153	$14,827	$14,234	$29,061	$4,299,090
154	$14,778	$14,283	$29,061	$4,284,807
155	$14,729	$14,332	$29,061	$4,270,475
156	$14,680	$14,381	$29,061	$4,256,094

第13年供款共

$348,730

第13年利息

$179,372

第13年共還本金

$169,358

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$14,630	$14,430	$29,061	$4,241,664
158	$14,581	$14,480	$29,061	$4,227,184
159	$14,531	$14,530	$29,061	$4,212,654
160	$14,481	$14,580	$29,061	$4,198,074
161	$14,431	$14,630	$29,061	$4,183,444
162	$14,381	$14,680	$29,061	$4,168,764
163	$14,330	$14,731	$29,061	$4,154,033
164	$14,279	$14,781	$29,061	$4,139,252
165	$14,229	$14,832	$29,061	$4,124,420
166	$14,178	$14,883	$29,061	$4,109,537
167	$14,127	$14,934	$29,061	$4,094,602
168	$14,075	$14,986	$29,061	$4,079,617

第14年供款共

$348,730

第14年利息

$172,252

第14年共還本金

$176,478

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$14,024	$15,037	$29,061	$4,064,580
170	$13,972	$15,089	$29,061	$4,049,491
171	$13,920	$15,141	$29,061	$4,034,350
172	$13,868	$15,193	$29,061	$4,019,157
173	$13,816	$15,245	$29,061	$4,003,912
174	$13,763	$15,297	$29,061	$3,988,615
175	$13,711	$15,350	$29,061	$3,973,265
176	$13,658	$15,403	$29,061	$3,957,862
177	$13,605	$15,456	$29,061	$3,942,407
178	$13,552	$15,509	$29,061	$3,926,898
179	$13,499	$15,562	$29,061	$3,911,336
180	$13,445	$15,616	$29,061	$3,895,720

第15年供款共

$348,730

第15年利息

$164,833

第15年共還本金

$183,896

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$13,392	$15,669	$29,061	$3,880,051
182	$13,338	$15,723	$29,061	$3,864,328
183	$13,284	$15,777	$29,061	$3,848,551
184	$13,229	$15,831	$29,061	$3,832,719
185	$13,175	$15,886	$29,061	$3,816,833
186	$13,120	$15,940	$29,061	$3,800,893
187	$13,066	$15,995	$29,061	$3,784,898
188	$13,011	$16,050	$29,061	$3,768,847
189	$12,955	$16,105	$29,061	$3,752,742
190	$12,900	$16,161	$29,061	$3,736,581
191	$12,844	$16,216	$29,061	$3,720,365
192	$12,789	$16,272	$29,061	$3,704,093

第16年供款共

$348,730

第16年利息

$157,102

第16年共還本金

$191,627

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$12,733	$16,328	$29,061	$3,687,765
194	$12,677	$16,384	$29,061	$3,671,381
195	$12,620	$16,440	$29,061	$3,654,940
196	$12,564	$16,497	$29,061	$3,638,443
197	$12,507	$16,554	$29,061	$3,621,890
198	$12,450	$16,611	$29,061	$3,605,279
199	$12,393	$16,668	$29,061	$3,588,612
200	$12,336	$16,725	$29,061	$3,571,887
201	$12,278	$16,782	$29,061	$3,555,104
202	$12,221	$16,840	$29,061	$3,538,264
203	$12,163	$16,898	$29,061	$3,521,366
204	$12,105	$16,956	$29,061	$3,504,410

第17年供款共

$348,730

第17年利息

$149,047

第17年共還本金

$199,683

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$12,046	$17,014	$29,061	$3,487,395
206	$11,988	$17,073	$29,061	$3,470,323
207	$11,929	$17,132	$29,061	$3,453,191
208	$11,870	$17,190	$29,061	$3,436,001
209	$11,811	$17,250	$29,061	$3,418,751
210	$11,752	$17,309	$29,061	$3,401,442
211	$11,692	$17,368	$29,061	$3,384,074
212	$11,633	$17,428	$29,061	$3,366,646
213	$11,573	$17,488	$29,061	$3,349,158
214	$11,513	$17,548	$29,061	$3,331,610
215	$11,452	$17,608	$29,061	$3,314,001
216	$11,392	$17,669	$29,061	$3,296,332

第18年供款共

$348,730

第18年利息

$140,652

第18年共還本金

$208,078

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$11,331	$17,730	$29,061	$3,278,603
218	$11,270	$17,791	$29,061	$3,260,812
219	$11,209	$17,852	$29,061	$3,242,960
220	$11,148	$17,913	$29,061	$3,225,047
221	$11,086	$17,975	$29,061	$3,207,072
222	$11,024	$18,036	$29,061	$3,189,036
223	$10,962	$18,098	$29,061	$3,170,937
224	$10,900	$18,161	$29,061	$3,152,777
225	$10,838	$18,223	$29,061	$3,134,554
226	$10,775	$18,286	$29,061	$3,116,268
227	$10,712	$18,349	$29,061	$3,097,919
228	$10,649	$18,412	$29,061	$3,079,507

第19年供款共

$348,730

第19年利息

$131,905

第19年共還本金

$216,825

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$10,586	$18,475	$29,061	$3,061,032
230	$10,522	$18,539	$29,061	$3,042,494
231	$10,459	$18,602	$29,061	$3,023,892
232	$10,395	$18,666	$29,061	$3,005,226
233	$10,330	$18,730	$29,061	$2,986,495
234	$10,266	$18,795	$29,061	$2,967,700
235	$10,201	$18,859	$29,061	$2,948,841
236	$10,137	$18,924	$29,061	$2,929,917
237	$10,072	$18,989	$29,061	$2,910,928
238	$10,006	$19,054	$29,061	$2,891,873
239	$9,941	$19,120	$29,061	$2,872,753
240	$9,875	$19,186	$29,061	$2,853,567

第20年供款共

$348,730

第20年利息

$122,790

第20年共還本金

$225,940

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$9,809	$19,252	$29,061	$2,834,316
242	$9,743	$19,318	$29,061	$2,814,998
243	$9,677	$19,384	$29,061	$2,795,614
244	$9,610	$19,451	$29,061	$2,776,163
245	$9,543	$19,518	$29,061	$2,756,645
246	$9,476	$19,585	$29,061	$2,737,060
247	$9,409	$19,652	$29,061	$2,717,408
248	$9,341	$19,720	$29,061	$2,697,688
249	$9,273	$19,788	$29,061	$2,677,901
250	$9,205	$19,856	$29,061	$2,658,045
251	$9,137	$19,924	$29,061	$2,638,122
252	$9,069	$19,992	$29,061	$2,618,129

第21年供款共

$348,730

第21年利息

$113,291

第21年共還本金

$235,438

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$9,000	$20,061	$29,061	$2,598,068
254	$8,931	$20,130	$29,061	$2,577,938
255	$8,862	$20,199	$29,061	$2,557,739
256	$8,792	$20,269	$29,061	$2,537,471
257	$8,723	$20,338	$29,061	$2,517,132
258	$8,653	$20,408	$29,061	$2,496,724
259	$8,582	$20,478	$29,061	$2,476,246
260	$8,512	$20,549	$29,061	$2,455,697
261	$8,441	$20,619	$29,061	$2,435,078
262	$8,371	$20,690	$29,061	$2,414,388
263	$8,299	$20,761	$29,061	$2,393,626
264	$8,228	$20,833	$29,061	$2,372,793

第22年供款共

$348,730

第22年利息

$103,394

第22年共還本金

$245,336

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$8,156	$20,904	$29,061	$2,351,889
266	$8,085	$20,976	$29,061	$2,330,913
267	$8,013	$21,048	$29,061	$2,309,865
268	$7,940	$21,121	$29,061	$2,288,744
269	$7,868	$21,193	$29,061	$2,267,551
270	$7,795	$21,266	$29,061	$2,246,285
271	$7,722	$21,339	$29,061	$2,224,945
272	$7,648	$21,413	$29,061	$2,203,533
273	$7,575	$21,486	$29,061	$2,182,047
274	$7,501	$21,560	$29,061	$2,160,487
275	$7,427	$21,634	$29,061	$2,138,853
276	$7,352	$21,709	$29,061	$2,117,144

第23年供款共

$348,730

第23年利息

$93,080

第23年共還本金

$255,649

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$7,278	$21,783	$29,061	$2,095,361
278	$7,203	$21,858	$29,061	$2,073,503
279	$7,128	$21,933	$29,061	$2,051,570
280	$7,052	$22,009	$29,061	$2,029,561
281	$6,977	$22,084	$29,061	$2,007,477
282	$6,901	$22,160	$29,061	$1,985,317
283	$6,825	$22,236	$29,061	$1,963,081
284	$6,748	$22,313	$29,061	$1,940,768
285	$6,671	$22,389	$29,061	$1,918,379
286	$6,594	$22,466	$29,061	$1,895,912
287	$6,517	$22,544	$29,061	$1,873,369
288	$6,440	$22,621	$29,061	$1,850,747

第24年供款共

$348,730

第24年利息

$82,333

第24年共還本金

$266,397

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$6,362	$22,699	$29,061	$1,828,049
290	$6,284	$22,777	$29,061	$1,805,272
291	$6,206	$22,855	$29,061	$1,782,416
292	$6,127	$22,934	$29,061	$1,759,483
293	$6,048	$23,013	$29,061	$1,736,470
294	$5,969	$23,092	$29,061	$1,713,378
295	$5,890	$23,171	$29,061	$1,690,207
296	$5,810	$23,251	$29,061	$1,666,957
297	$5,730	$23,331	$29,061	$1,643,626
298	$5,650	$23,411	$29,061	$1,620,215
299	$5,569	$23,491	$29,061	$1,596,724
300	$5,489	$23,572	$29,061	$1,573,152

第25年供款共

$348,730

第25年利息

$71,134

第25年共還本金

$277,596

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$5,408	$23,653	$29,061	$1,549,499
302	$5,326	$23,734	$29,061	$1,525,764
303	$5,245	$23,816	$29,061	$1,501,948
304	$5,163	$23,898	$29,061	$1,478,050
305	$5,081	$23,980	$29,061	$1,454,070
306	$4,998	$24,062	$29,061	$1,430,008
307	$4,916	$24,145	$29,061	$1,405,863
308	$4,833	$24,228	$29,061	$1,381,635
309	$4,749	$24,311	$29,061	$1,357,323
310	$4,666	$24,395	$29,061	$1,332,928
311	$4,582	$24,479	$29,061	$1,308,449
312	$4,498	$24,563	$29,061	$1,283,886

第26年供款共

$348,730

第26年利息

$59,464

第26年共還本金

$289,265

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$4,413	$24,647	$29,061	$1,259,239
314	$4,329	$24,732	$29,061	$1,234,507
315	$4,244	$24,817	$29,061	$1,209,689
316	$4,158	$24,903	$29,061	$1,184,787
317	$4,073	$24,988	$29,061	$1,159,799
318	$3,987	$25,074	$29,061	$1,134,725
319	$3,901	$25,160	$29,061	$1,109,565
320	$3,814	$25,247	$29,061	$1,084,318
321	$3,727	$25,333	$29,061	$1,058,985
322	$3,640	$25,421	$29,061	$1,033,564
323	$3,553	$25,508	$29,061	$1,008,056
324	$3,465	$25,596	$29,061	$982,460

第27年供款共

$348,730

第27年利息

$47,304

第27年共還本金

$301,426

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$3,377	$25,684	$29,061	$956,777
326	$3,289	$25,772	$29,061	$931,005
327	$3,200	$25,860	$29,061	$905,144
328	$3,111	$25,949	$29,061	$879,195
329	$3,022	$26,039	$29,061	$853,157
330	$2,933	$26,128	$29,061	$827,028
331	$2,843	$26,218	$29,061	$800,811
332	$2,753	$26,308	$29,061	$774,503
333	$2,662	$26,398	$29,061	$748,104
334	$2,572	$26,489	$29,061	$721,615
335	$2,481	$26,580	$29,061	$695,035
336	$2,389	$26,672	$29,061	$668,363

第28年供款共

$348,730

第28年利息

$34,632

第28年共還本金

$314,097

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$2,297	$26,763	$29,061	$641,600
338	$2,205	$26,855	$29,061	$614,744
339	$2,113	$26,948	$29,061	$587,797
340	$2,021	$27,040	$29,061	$560,756
341	$1,928	$27,133	$29,061	$533,623
342	$1,834	$27,226	$29,061	$506,397
343	$1,741	$27,320	$29,061	$479,077
344	$1,647	$27,414	$29,061	$451,663
345	$1,553	$27,508	$29,061	$424,155
346	$1,458	$27,603	$29,061	$396,552
347	$1,363	$27,698	$29,061	$368,854
348	$1,268	$27,793	$29,061	$341,061

第29年供款共

$348,730

第29年利息

$21,428

第29年共還本金

$327,302

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$1,172	$27,888	$29,061	$313,173
350	$1,077	$27,984	$29,061	$285,188
351	$980	$28,080	$29,061	$257,108
352	$884	$28,177	$29,061	$228,931
353	$787	$28,274	$29,061	$200,657
354	$690	$28,371	$29,061	$172,286
355	$592	$28,469	$29,061	$143,818
356	$494	$28,566	$29,061	$115,251
357	$396	$28,665	$29,061	$86,586
358	$298	$28,763	$29,061	$57,823
359	$199	$28,862	$29,061	$28,961
360	$100	$28,961	$29,061	$0

第30年供款共

$348,730

第30年利息

$7,669

第30年共還本金

$341,061

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$11,371,892

免责声明

笋盘推介

按揭保险费
info