楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$202,500

借款月供 $981 , 共加借HK$202,500

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$15,755,696

每月供款
$40,239

首期

$900,000

总贷款额

$8,302,500

總利息

$6,183,196

印花税

$270,000

其他

$100,000

置业成本总预算

HK$1,270,000

$80,476

置业成本总预算

HK$1,270,000

首期

$900,000
印花税

$270,000
- AVD
  
  $270,000
律师费

$ 10,000
代理佣金

$90,000
按揭保险费

$202,500

$80,476

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

西贡瓦瑶头

thumb_up

瓦瑶头连天台

建

700 呎

@12,571

local_fire_department 至HIT

售$880 万

建

700 呎

@12,571

售$880 万

local_fire_department 至HIT

VR实景

马鞍山海典居

thumb_up

实用两房罕有放售坚盘快约

实

558 呎

@14,337

建

733 呎

@10,914

local_fire_department 至HIT

售$800 万

实

558 呎

@14,337

建

733 呎

@10,914

售$800 万

local_fire_department 至HIT

大埔天赋海湾第21座

thumb_up

天赋海湾第21座

实

646 呎

@13,932

建

822 呎

@10,949

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买

售$900 万

实

646 呎

@13,932

建

822 呎

@10,949

售$900 万

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买

马鞍山泓碧第02座

thumb_up

泓碧半新楼 24小时GYM ROOM

实

472 呎

@18,220

real_estate_agent 罕有放盘 verified 首置必买 pets 爱竉必选

售$860 万

实

472 呎

@18,220

售$860 万

real_estate_agent 罕有放盘 verified 首置必买 pets 爱竉必选

VR实景

马鞍山迎海第02期星湾第21座

thumb_up

热门屋苑 2房铁路上盖大型豪华会所

实

497 呎

@16,097

local_fire_department 至HIT

售$800 万

实

497 呎

@16,097

售$800 万

local_fire_department 至HIT

马鞍山泓碧**客厅直出入契大花园,方正好用,2房光厕,特高楼底*

thumb_up

泓碧****客厅直出入契大花园,方正好用,2房光厕,特高楼底***

实

446 呎

@21,300

local_fire_department 至HIT real_estate_agent 罕有放盘 pets 爱竉必选 price_change 蚀让盘

售$950 万

实

446 呎

@21,300

售$950 万

local_fire_department 至HIT real_estate_agent 罕有放盘 pets 爱竉必选 price_change 蚀让盘

马鞍山岚岸

thumb_up

园海双景环境优美

实

701 呎

@13,124

建

939 呎

@9,798

local_fire_department 至HIT

售$920 万

实

701 呎

@13,124

建

939 呎

@9,798

售$920 万

local_fire_department 至HIT

马鞍山岚岸第01座

thumb_up

3房(1套) 企理单边

实

793 呎

@12,106

建

1,078 呎

@8,905

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买 flight_takeoff 移民急让

售$960 万

实

793 呎

@12,106

建

1,078 呎

@8,905

售$960 万

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买 flight_takeoff 移民急让

VR实景

粉岭和合石村复式

thumb_up

和合石村复式

建

1,400 呎

@6,071

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

售$850 万

建

1,400 呎

@6,071

售$850 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

马鞍山迎海第03期星湾御第23座

thumb_up

***极罕有***海星湾两房珍贵难求超高质价可做八成按揭

实

569 呎

@17,540

local_fire_department 至HIT local_offer 低水笋价 pets 爱竉必选

售$998 万

实

569 呎

@17,540

售$998 万

local_fire_department 至HIT local_offer 低水笋价 pets 爱竉必选

西贡逸珑海滙连大花园

thumb_up

特色户地下连大花园

实

492 呎

@18,902

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 pets 爱竉必选

售$930 万

实

492 呎

@18,902

售$930 万

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 pets 爱竉必选

西贡逸珑海滙第01座

thumb_up

逸珑海滙

实

599 呎

@16,160

local_offer 低水笋价

售$968 万

实

599 呎

@16,160

售$968 万

local_offer 低水笋价

利率	15年	20年	25年	30年
1.000	$49,690	$38,183	$31,290	$26,704
1.500	$51,537	$40,063	$33,205	$28,654
2.000	$53,427	$42,001	$35,191	$30,688
2.500	$55,360	$43,995	$37,246	$32,805
3.000	$57,336	$46,045	$39,371	$35,004
3.500	$59,353	$48,151	$41,564	$37,282
4.000	$61,413	$50,312	$43,824	$39,637
4.125	$61,934	$50,860	$44,399	$40,238
4.500	$63,514	$52,526	$46,148	$42,068
5.000	$65,656	$54,793	$48,536	$44,570
5.500	$67,838	$57,112	$50,985	$47,141
6.000	$70,061	$59,482	$53,493	$49,778

每月供款$40,239

年期

30年

贷款金额

$8,302,500

總利息

$6,183,196

总贷款连利息

$14,485,696

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$28,540	$11,698	$40,238	$8,290,802
2	$28,500	$11,738	$40,238	$8,279,063
3	$28,459	$11,779	$40,238	$8,267,285
4	$28,419	$11,819	$40,238	$8,255,465
5	$28,378	$11,860	$40,238	$8,243,605
6	$28,337	$11,901	$40,238	$8,231,705
7	$28,296	$11,942	$40,238	$8,219,763
8	$28,255	$11,983	$40,238	$8,207,781
9	$28,214	$12,024	$40,238	$8,195,757
10	$28,173	$12,065	$40,238	$8,183,692
11	$28,131	$12,107	$40,238	$8,171,585
12	$28,090	$12,148	$40,238	$8,159,437

第1年供款共

$482,857

第1年利息

$339,793

第1年共還本金

$143,063

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$28,048	$12,190	$40,238	$8,147,247
14	$28,006	$12,232	$40,238	$8,135,015
15	$27,964	$12,274	$40,238	$8,122,741
16	$27,922	$12,316	$40,238	$8,110,425
17	$27,880	$12,358	$40,238	$8,098,067
18	$27,837	$12,401	$40,238	$8,085,666
19	$27,794	$12,444	$40,238	$8,073,222
20	$27,752	$12,486	$40,238	$8,060,736
21	$27,709	$12,529	$40,238	$8,048,206
22	$27,666	$12,572	$40,238	$8,035,634
23	$27,622	$12,616	$40,238	$8,023,019
24	$27,579	$12,659	$40,238	$8,010,360

第2年供款共

$482,857

第2年利息

$333,779

第2年共還本金

$149,077

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$27,536	$12,702	$40,238	$7,997,657
26	$27,492	$12,746	$40,238	$7,984,911
27	$27,448	$12,790	$40,238	$7,972,121
28	$27,404	$12,834	$40,238	$7,959,287
29	$27,360	$12,878	$40,238	$7,946,409
30	$27,316	$12,922	$40,238	$7,933,487
31	$27,271	$12,967	$40,238	$7,920,520
32	$27,227	$13,011	$40,238	$7,907,509
33	$27,182	$13,056	$40,238	$7,894,453
34	$27,137	$13,101	$40,238	$7,881,352
35	$27,092	$13,146	$40,238	$7,868,206
36	$27,047	$13,191	$40,238	$7,855,015

第3年供款共

$482,857

第3年利息

$327,512

第3年共還本金

$155,344

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$27,002	$13,236	$40,238	$7,841,779
38	$26,956	$13,282	$40,238	$7,828,497
39	$26,910	$13,328	$40,238	$7,815,169
40	$26,865	$13,373	$40,238	$7,801,796
41	$26,819	$13,419	$40,238	$7,788,377
42	$26,773	$13,465	$40,238	$7,774,911
43	$26,726	$13,512	$40,238	$7,761,399
44	$26,680	$13,558	$40,238	$7,747,841
45	$26,633	$13,605	$40,238	$7,734,236
46	$26,586	$13,652	$40,238	$7,720,585
47	$26,540	$13,699	$40,238	$7,706,886
48	$26,492	$13,746	$40,238	$7,693,140

第4年供款共

$482,857

第4年利息

$320,982

第4年共還本金

$161,875

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$26,445	$13,793	$40,238	$7,679,348
50	$26,398	$13,840	$40,238	$7,665,507
51	$26,350	$13,888	$40,238	$7,651,619
52	$26,302	$13,936	$40,238	$7,637,684
53	$26,255	$13,984	$40,238	$7,623,700
54	$26,206	$14,032	$40,238	$7,609,669
55	$26,158	$14,080	$40,238	$7,595,589
56	$26,110	$14,128	$40,238	$7,581,461
57	$26,061	$14,177	$40,238	$7,567,284
58	$26,013	$14,226	$40,238	$7,553,058
59	$25,964	$14,274	$40,238	$7,538,784
60	$25,915	$14,323	$40,238	$7,524,461

第5年供款共

$482,857

第5年利息

$314,177

第5年共還本金

$168,680

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$25,865	$14,373	$40,238	$7,510,088
62	$25,816	$14,422	$40,238	$7,495,666
63	$25,766	$14,472	$40,238	$7,481,194
64	$25,717	$14,521	$40,238	$7,466,673
65	$25,667	$14,571	$40,238	$7,452,101
66	$25,617	$14,621	$40,238	$7,437,480
67	$25,566	$14,672	$40,238	$7,422,808
68	$25,516	$14,722	$40,238	$7,408,086
69	$25,465	$14,773	$40,238	$7,393,313
70	$25,415	$14,824	$40,238	$7,378,490
71	$25,364	$14,874	$40,238	$7,363,615
72	$25,312	$14,926	$40,238	$7,348,690

第6年供款共

$482,857

第6年利息

$307,086

第6年共還本金

$175,771

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$25,261	$14,977	$40,238	$7,333,713
74	$25,210	$15,028	$40,238	$7,318,684
75	$25,158	$15,080	$40,238	$7,303,604
76	$25,106	$15,132	$40,238	$7,288,472
77	$25,054	$15,184	$40,238	$7,273,288
78	$25,002	$15,236	$40,238	$7,258,052
79	$24,950	$15,288	$40,238	$7,242,764
80	$24,897	$15,341	$40,238	$7,227,423
81	$24,844	$15,394	$40,238	$7,212,029
82	$24,791	$15,447	$40,238	$7,196,582
83	$24,738	$15,500	$40,238	$7,181,082
84	$24,685	$15,553	$40,238	$7,165,529

第7年供款共

$482,857

第7年利息

$299,696

第7年共還本金

$183,160

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$24,632	$15,607	$40,238	$7,149,923
86	$24,578	$15,660	$40,238	$7,134,263
87	$24,524	$15,714	$40,238	$7,118,549
88	$24,470	$15,768	$40,238	$7,102,781
89	$24,416	$15,822	$40,238	$7,086,958
90	$24,361	$15,877	$40,238	$7,071,082
91	$24,307	$15,931	$40,238	$7,055,151
92	$24,252	$15,986	$40,238	$7,039,165
93	$24,197	$16,041	$40,238	$7,023,124
94	$24,142	$16,096	$40,238	$7,007,028
95	$24,087	$16,151	$40,238	$6,990,876
96	$24,031	$16,207	$40,238	$6,974,669

第8年供款共

$482,857

第8年利息

$291,996

第8年共還本金

$190,860

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$23,975	$16,263	$40,238	$6,958,407
98	$23,920	$16,319	$40,238	$6,942,088
99	$23,863	$16,375	$40,238	$6,925,714
100	$23,807	$16,431	$40,238	$6,909,283
101	$23,751	$16,487	$40,238	$6,892,795
102	$23,694	$16,544	$40,238	$6,876,251
103	$23,637	$16,601	$40,238	$6,859,650
104	$23,580	$16,658	$40,238	$6,842,992
105	$23,523	$16,715	$40,238	$6,826,277
106	$23,465	$16,773	$40,238	$6,809,504
107	$23,408	$16,830	$40,238	$6,792,674
108	$23,350	$16,888	$40,238	$6,775,786

第9年供款共

$482,857

第9年利息

$283,973

第9年共還本金

$198,884

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$23,292	$16,946	$40,238	$6,758,839
110	$23,234	$17,005	$40,238	$6,741,835
111	$23,175	$17,063	$40,238	$6,724,772
112	$23,116	$17,122	$40,238	$6,707,650
113	$23,058	$17,180	$40,238	$6,690,470
114	$22,998	$17,240	$40,238	$6,673,230
115	$22,939	$17,299	$40,238	$6,655,931
116	$22,880	$17,358	$40,238	$6,638,573
117	$22,820	$17,418	$40,238	$6,621,155
118	$22,760	$17,478	$40,238	$6,603,677
119	$22,700	$17,538	$40,238	$6,586,139
120	$22,640	$17,598	$40,238	$6,568,541

第10年供款共

$482,857

第10年利息

$275,612

第10年共還本金

$207,244

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$22,579	$17,659	$40,238	$6,550,883
122	$22,519	$17,719	$40,238	$6,533,163
123	$22,458	$17,780	$40,238	$6,515,383
124	$22,397	$17,841	$40,238	$6,497,541
125	$22,335	$17,903	$40,238	$6,479,639
126	$22,274	$17,964	$40,238	$6,461,674
127	$22,212	$18,026	$40,238	$6,443,648
128	$22,150	$18,088	$40,238	$6,425,560
129	$22,088	$18,150	$40,238	$6,407,410
130	$22,025	$18,213	$40,238	$6,389,198
131	$21,963	$18,275	$40,238	$6,370,922
132	$21,900	$18,338	$40,238	$6,352,584

第11年供款共

$482,857

第11年利息

$266,900

第11年共還本金

$215,957

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$21,837	$18,401	$40,238	$6,334,183
134	$21,774	$18,464	$40,238	$6,315,719
135	$21,710	$18,528	$40,238	$6,297,191
136	$21,647	$18,591	$40,238	$6,278,600
137	$21,583	$18,655	$40,238	$6,259,945
138	$21,519	$18,719	$40,238	$6,241,225
139	$21,454	$18,784	$40,238	$6,222,441
140	$21,390	$18,848	$40,238	$6,203,593
141	$21,325	$18,913	$40,238	$6,184,680
142	$21,260	$18,978	$40,238	$6,165,701
143	$21,195	$19,043	$40,238	$6,146,658
144	$21,129	$19,109	$40,238	$6,127,549

第12年供款共

$482,857

第12年利息

$257,821

第12年共還本金

$225,035

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$21,063	$19,175	$40,238	$6,108,375
146	$20,998	$19,241	$40,238	$6,089,134
147	$20,931	$19,307	$40,238	$6,069,827
148	$20,865	$19,373	$40,238	$6,050,454
149	$20,798	$19,440	$40,238	$6,031,015
150	$20,732	$19,506	$40,238	$6,011,508
151	$20,665	$19,573	$40,238	$5,991,935
152	$20,597	$19,641	$40,238	$5,972,294
153	$20,530	$19,708	$40,238	$5,952,586
154	$20,462	$19,776	$40,238	$5,932,810
155	$20,394	$19,844	$40,238	$5,912,966
156	$20,326	$19,912	$40,238	$5,893,054

第13年供款共

$482,857

第13年利息

$248,361

第13年共還本金

$234,496

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$20,257	$19,981	$40,238	$5,873,073
158	$20,189	$20,049	$40,238	$5,853,023
159	$20,120	$20,118	$40,238	$5,832,905
160	$20,051	$20,187	$40,238	$5,812,718
161	$19,981	$20,257	$40,238	$5,792,461
162	$19,912	$20,326	$40,238	$5,772,134
163	$19,842	$20,396	$40,238	$5,751,738
164	$19,772	$20,466	$40,238	$5,731,272
165	$19,701	$20,537	$40,238	$5,710,735
166	$19,631	$20,607	$40,238	$5,690,128
167	$19,560	$20,678	$40,238	$5,669,449
168	$19,489	$20,749	$40,238	$5,648,700

第14年供款共

$482,857

第14年利息

$238,503

第14年共還本金

$244,354

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$19,417	$20,821	$40,238	$5,627,879
170	$19,346	$20,892	$40,238	$5,606,987
171	$19,274	$20,964	$40,238	$5,586,023
172	$19,202	$21,036	$40,238	$5,564,987
173	$19,130	$21,108	$40,238	$5,543,879
174	$19,057	$21,181	$40,238	$5,522,698
175	$18,984	$21,254	$40,238	$5,501,444
176	$18,911	$21,327	$40,238	$5,480,117
177	$18,838	$21,400	$40,238	$5,458,717
178	$18,764	$21,474	$40,238	$5,437,243
179	$18,691	$21,548	$40,238	$5,415,696
180	$18,616	$21,622	$40,238	$5,394,074

第15年供款共

$482,857

第15年利息

$228,231

第15年共還本金

$254,626

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$18,542	$21,696	$40,238	$5,372,378
182	$18,468	$21,770	$40,238	$5,350,608
183	$18,393	$21,845	$40,238	$5,328,762
184	$18,318	$21,920	$40,238	$5,306,842
185	$18,242	$21,996	$40,238	$5,284,846
186	$18,167	$22,071	$40,238	$5,262,775
187	$18,091	$22,147	$40,238	$5,240,628
188	$18,015	$22,223	$40,238	$5,218,404
189	$17,938	$22,300	$40,238	$5,196,104
190	$17,862	$22,376	$40,238	$5,173,728
191	$17,785	$22,453	$40,238	$5,151,275
192	$17,708	$22,531	$40,238	$5,128,744

第16年供款共

$482,857

第16年利息

$217,526

第16年共還本金

$265,330

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$17,630	$22,608	$40,238	$5,106,136
194	$17,552	$22,686	$40,238	$5,083,450
195	$17,474	$22,764	$40,238	$5,060,687
196	$17,396	$22,842	$40,238	$5,037,845
197	$17,318	$22,920	$40,238	$5,014,924
198	$17,239	$22,999	$40,238	$4,991,925
199	$17,160	$23,078	$40,238	$4,968,847
200	$17,080	$23,158	$40,238	$4,945,689
201	$17,001	$23,237	$40,238	$4,922,452
202	$16,921	$23,317	$40,238	$4,899,135
203	$16,841	$23,397	$40,238	$4,875,737
204	$16,760	$23,478	$40,238	$4,852,260

第17年供款共

$482,857

第17年利息

$206,372

第17年共還本金

$276,484

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$16,680	$23,558	$40,238	$4,828,701
206	$16,599	$23,639	$40,238	$4,805,062
207	$16,517	$23,721	$40,238	$4,781,341
208	$16,436	$23,802	$40,238	$4,757,539
209	$16,354	$23,884	$40,238	$4,733,655
210	$16,272	$23,966	$40,238	$4,709,689
211	$16,190	$24,048	$40,238	$4,685,641
212	$16,107	$24,131	$40,238	$4,661,509
213	$16,024	$24,214	$40,238	$4,637,295
214	$15,941	$24,297	$40,238	$4,612,998
215	$15,857	$24,381	$40,238	$4,588,617
216	$15,773	$24,465	$40,238	$4,564,152

第18年供款共

$482,857

第18年利息

$194,749

第18年共還本金

$288,107

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$15,689	$24,549	$40,238	$4,539,604
218	$15,605	$24,633	$40,238	$4,514,971
219	$15,520	$24,718	$40,238	$4,490,253
220	$15,435	$24,803	$40,238	$4,465,450
221	$15,350	$24,888	$40,238	$4,440,562
222	$15,264	$24,974	$40,238	$4,415,588
223	$15,179	$25,059	$40,238	$4,390,529
224	$15,092	$25,146	$40,238	$4,365,383
225	$15,006	$25,232	$40,238	$4,340,151
226	$14,919	$25,319	$40,238	$4,314,832
227	$14,832	$25,406	$40,238	$4,289,427
228	$14,745	$25,493	$40,238	$4,263,933

第19年供款共

$482,857

第19年利息

$182,637

第19年共還本金

$300,219

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$14,657	$25,581	$40,238	$4,238,353
230	$14,569	$25,669	$40,238	$4,212,684
231	$14,481	$25,757	$40,238	$4,186,927
232	$14,393	$25,845	$40,238	$4,161,081
233	$14,304	$25,934	$40,238	$4,135,147
234	$14,215	$26,023	$40,238	$4,109,124
235	$14,125	$26,113	$40,238	$4,083,011
236	$14,035	$26,203	$40,238	$4,056,808
237	$13,945	$26,293	$40,238	$4,030,515
238	$13,855	$26,383	$40,238	$4,004,132
239	$13,764	$26,474	$40,238	$3,977,658
240	$13,673	$26,565	$40,238	$3,951,093

第20年供款共

$482,857

第20年利息

$170,017

第20年共還本金

$312,840

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$13,582	$26,656	$40,238	$3,924,437
242	$13,490	$26,748	$40,238	$3,897,689
243	$13,398	$26,840	$40,238	$3,870,850
244	$13,306	$26,932	$40,238	$3,843,918
245	$13,213	$27,025	$40,238	$3,816,893
246	$13,121	$27,117	$40,238	$3,789,776
247	$13,027	$27,211	$40,238	$3,762,565
248	$12,934	$27,304	$40,238	$3,735,261
249	$12,840	$27,398	$40,238	$3,707,863
250	$12,746	$27,492	$40,238	$3,680,370
251	$12,651	$27,587	$40,238	$3,652,784
252	$12,556	$27,682	$40,238	$3,625,102

第21年供款共

$482,857

第21年利息

$156,865

第21年共還本金

$325,991

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$12,461	$27,777	$40,238	$3,597,325
254	$12,366	$27,872	$40,238	$3,569,453
255	$12,270	$27,968	$40,238	$3,541,485
256	$12,174	$28,064	$40,238	$3,513,421
257	$12,077	$28,161	$40,238	$3,485,260
258	$11,981	$28,257	$40,238	$3,457,003
259	$11,883	$28,355	$40,238	$3,428,648
260	$11,786	$28,452	$40,238	$3,400,196
261	$11,688	$28,550	$40,238	$3,371,646
262	$11,590	$28,648	$40,238	$3,342,998
263	$11,492	$28,746	$40,238	$3,314,252
264	$11,393	$28,845	$40,238	$3,285,406

第22年供款共

$482,857

第22年利息

$143,161

第22年共還本金

$339,696

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$11,294	$28,944	$40,238	$3,256,462
266	$11,194	$29,044	$40,238	$3,227,418
267	$11,094	$29,144	$40,238	$3,198,274
268	$10,994	$29,244	$40,238	$3,169,030
269	$10,894	$29,345	$40,238	$3,139,686
270	$10,793	$29,445	$40,238	$3,110,240
271	$10,691	$29,547	$40,238	$3,080,694
272	$10,590	$29,648	$40,238	$3,051,046
273	$10,488	$29,750	$40,238	$3,021,295
274	$10,386	$29,852	$40,238	$2,991,443
275	$10,283	$29,955	$40,238	$2,961,488
276	$10,180	$30,058	$40,238	$2,931,430

第23年供款共

$482,857

第23年利息

$128,880

第23年共還本金

$353,976

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$10,077	$30,161	$40,238	$2,901,269
278	$9,973	$30,265	$40,238	$2,871,004
279	$9,869	$30,369	$40,238	$2,840,635
280	$9,765	$30,473	$40,238	$2,810,162
281	$9,660	$30,578	$40,238	$2,779,584
282	$9,555	$30,683	$40,238	$2,748,900
283	$9,449	$30,789	$40,238	$2,718,112
284	$9,344	$30,895	$40,238	$2,687,217
285	$9,237	$31,001	$40,238	$2,656,216
286	$9,131	$31,107	$40,238	$2,625,109
287	$9,024	$31,214	$40,238	$2,593,895
288	$8,917	$31,322	$40,238	$2,562,573

第24年供款共

$482,857

第24年利息

$114,000

第24年共還本金

$368,857

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$8,809	$31,429	$40,238	$2,531,144
290	$8,701	$31,537	$40,238	$2,499,607
291	$8,592	$31,646	$40,238	$2,467,961
292	$8,484	$31,754	$40,238	$2,436,207
293	$8,374	$31,864	$40,238	$2,404,343
294	$8,265	$31,973	$40,238	$2,372,370
295	$8,155	$32,083	$40,238	$2,340,287
296	$8,045	$32,193	$40,238	$2,308,094
297	$7,934	$32,304	$40,238	$2,275,790
298	$7,823	$32,415	$40,238	$2,243,375
299	$7,712	$32,526	$40,238	$2,210,848
300	$7,600	$32,638	$40,238	$2,178,210

第25年供款共

$482,857

第25年利息

$98,493

第25年共還本金

$384,363

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$7,488	$32,750	$40,238	$2,145,460
302	$7,375	$32,863	$40,238	$2,112,597
303	$7,262	$32,976	$40,238	$2,079,621
304	$7,149	$33,089	$40,238	$2,046,531
305	$7,035	$33,203	$40,238	$2,013,328
306	$6,921	$33,317	$40,238	$1,980,011
307	$6,806	$33,432	$40,238	$1,946,579
308	$6,691	$33,547	$40,238	$1,913,033
309	$6,576	$33,662	$40,238	$1,879,371
310	$6,460	$33,778	$40,238	$1,845,593
311	$6,344	$33,894	$40,238	$1,811,699
312	$6,228	$34,010	$40,238	$1,777,689

第26年供款共

$482,857

第26年利息

$82,335

第26年共還本金

$400,521

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$6,111	$34,127	$40,238	$1,743,562
314	$5,993	$34,245	$40,238	$1,709,317
315	$5,876	$34,362	$40,238	$1,674,955
316	$5,758	$34,480	$40,238	$1,640,474
317	$5,639	$34,599	$40,238	$1,605,875
318	$5,520	$34,718	$40,238	$1,571,158
319	$5,401	$34,837	$40,238	$1,536,320
320	$5,281	$34,957	$40,238	$1,501,363
321	$5,161	$35,077	$40,238	$1,466,286
322	$5,040	$35,198	$40,238	$1,431,089
323	$4,919	$35,319	$40,238	$1,395,770
324	$4,798	$35,440	$40,238	$1,360,330

第27年供款共

$482,857

第27年利息

$65,498

第27年共還本金

$417,359

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$4,676	$35,562	$40,238	$1,324,768
326	$4,554	$35,684	$40,238	$1,289,084
327	$4,431	$35,807	$40,238	$1,253,277
328	$4,308	$35,930	$40,238	$1,217,347
329	$4,185	$36,053	$40,238	$1,181,294
330	$4,061	$36,177	$40,238	$1,145,116
331	$3,936	$36,302	$40,238	$1,108,815
332	$3,812	$36,426	$40,238	$1,072,388
333	$3,686	$36,552	$40,238	$1,035,836
334	$3,561	$36,677	$40,238	$999,159
335	$3,435	$36,803	$40,238	$962,356
336	$3,308	$36,930	$40,238	$925,426

第28年供款共

$482,857

第28年利息

$47,952

第28年共還本金

$434,904

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$3,181	$37,057	$40,238	$888,369
338	$3,054	$37,184	$40,238	$851,184
339	$2,926	$37,312	$40,238	$813,872
340	$2,798	$37,440	$40,238	$776,432
341	$2,669	$37,569	$40,238	$738,863
342	$2,540	$37,698	$40,238	$701,165
343	$2,410	$37,828	$40,238	$663,337
344	$2,280	$37,958	$40,238	$625,379
345	$2,150	$38,088	$40,238	$587,291
346	$2,019	$38,219	$40,238	$549,072
347	$1,887	$38,351	$40,238	$510,721
348	$1,756	$38,482	$40,238	$472,239

第29年供款共

$482,857

第29年利息

$29,669

第29年共還本金

$453,187

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$1,623	$38,615	$40,238	$433,624
350	$1,491	$38,747	$40,238	$394,876
351	$1,357	$38,881	$40,238	$355,996
352	$1,224	$39,014	$40,238	$316,981
353	$1,090	$39,148	$40,238	$277,833
354	$955	$39,283	$40,238	$238,550
355	$820	$39,418	$40,238	$199,132
356	$685	$39,554	$40,238	$159,578
357	$549	$39,689	$40,238	$119,889
358	$412	$39,826	$40,238	$80,063
359	$275	$39,963	$40,238	$40,100
360	$138	$40,100	$40,238	$0

第30年供款共

$482,857

第30年利息

$10,618

第30年共還本金

$472,239

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$15,755,696

免责声明

笋盘推介

按揭保险费
info