楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$67,689

借款月供 $328 , 共加借HK$67,689

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$13,072,930

每月供款
$30,425

首期

$1,790,000

总贷款额

$6,277,689

總利息

$4,675,241

印花税

$240,000

其他

$90,000

置业成本总预算

HK$2,120,000

$60,850

置业成本总预算

HK$2,120,000

首期

$1,790,000
印花税

$240,000
- AVD
  
  $240,000
律师费

$ 10,000
代理佣金

$80,000
按揭保险费

$67,689

$60,850

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

马鞍山听涛雅苑第03座

thumb_up

三房景观清幽可睇楼

实

733 呎

@12,278

建

906 呎

@9,934

vpn_key 有匙即睇

售$900 万

实

733 呎

@12,278

建

906 呎

@9,934

售$900 万

vpn_key 有匙即睇

马鞍山迎海第04期骏岸第06座

thumb_up

迎海靓装二房

实

496 呎

@14,718

local_fire_department 至HIT

售$730 万

实

496 呎

@14,718

售$730 万

local_fire_department 至HIT

粉岭逸峰第03座

thumb_up

9年楼,有露台,3房2厕

实

615 呎

@13,626

建

829 呎

@10,109

local_fire_department 至HIT

售$838 万

实

615 呎

@13,626

建

829 呎

@10,109

售$838 万

local_fire_department 至HIT

马鞍山迎海第03期星湾御第22座

thumb_up

迎海2房

实

491 呎

@14,664

local_fire_department 至HIT directions_run 即走

售$720 万

实

491 呎

@14,664

售$720 万

local_fire_department 至HIT directions_run 即走

KOL实拍 VR实景

马鞍山海柏花园第06座

thumb_up

海柏豪装

实

582 呎

@13,711

建

783 呎

@10,192

local_fire_department 至HIT hotel_class 楼王

售$798 万

实

582 呎

@13,711

建

783 呎

@10,192

售$798 万

local_fire_department 至HIT hotel_class 楼王

沙田滨景花园

thumb_up

新净厨厕　高层河景大则三房套🌊🌊

实

645 呎

@13,953

建

781 呎

@11,524

hotel_class 楼王

售$900 万

实

645 呎

@13,953

建

781 呎

@11,524

售$900 万

hotel_class 楼王

马鞍山乌溪沙

thumb_up

乌溪沙站3楼连天台有玻璃屋

建

700 呎

@10,714

real_estate_agent 罕有放盘

售$750 万

建

700 呎

@10,714

售$750 万

real_estate_agent 罕有放盘

沙田壹号云顶第02期云顶峰

thumb_up

^环境清静^ 企理即住^ 预约参观^

实

418 呎

@16,746

建

538 呎

@13,011

local_fire_department 至HIT directions_run 即走 verified 首置必买

售$700 万

实

418 呎

@16,746

建

538 呎

@13,011

售$700 万

local_fire_department 至HIT directions_run 即走 verified 首置必买

沙田玖珑山

thumb_up

九肚山罕有1房｜正南马场河景｜罕有积有匙实盘

实

467 呎

@14,989

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇 pets 爱竉必选

售$700 万

实

467 呎

@14,989

售$700 万

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇 pets 爱竉必选

KOL实拍 VR实景

沙田欣廷轩第03座

thumb_up

超开扬景观~绝无西斜😸

实

398 呎

@18,090

建

532 呎

@13,534

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

售$720 万

实

398 呎

@18,090

建

532 呎

@13,534

售$720 万

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

马鞍山迎海

thumb_up

沙田翠湖花园

thumb_up

优质向南中层三房套👍👍

实

616 呎

@12,013

建

744 呎

@9,946

local_fire_department 至HIT

售$740 万

实

616 呎

@12,013

建

744 呎

@9,946

售$740 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$37,572	$28,871	$23,659	$20,192
1.500	$38,968	$30,293	$25,107	$21,666
2.000	$40,397	$31,758	$26,608	$23,204
2.500	$41,859	$33,266	$28,163	$24,804
3.000	$43,353	$34,816	$29,770	$26,467
3.500	$44,878	$36,408	$31,428	$28,190
4.000	$46,435	$38,042	$33,136	$29,971
4.125	$46,830	$38,456	$33,571	$30,425
4.500	$48,024	$39,716	$34,893	$31,808
5.000	$49,644	$41,430	$36,699	$33,700
5.500	$51,294	$43,183	$38,551	$35,644
6.000	$52,975	$44,975	$40,447	$37,638

每月供款$30,425

年期

30年

贷款金额

$6,277,689

總利息

$4,675,241

总贷款连利息

$10,952,930

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$21,580	$8,845	$30,425	$6,268,844
2	$21,549	$8,876	$30,425	$6,259,968
3	$21,519	$8,906	$30,425	$6,251,062
4	$21,488	$8,937	$30,425	$6,242,125
5	$21,457	$8,967	$30,425	$6,233,158
6	$21,426	$8,998	$30,425	$6,224,159
7	$21,396	$9,029	$30,425	$6,215,130
8	$21,365	$9,060	$30,425	$6,206,070
9	$21,333	$9,091	$30,425	$6,196,978
10	$21,302	$9,123	$30,425	$6,187,856
11	$21,271	$9,154	$30,425	$6,178,702
12	$21,239	$9,186	$30,425	$6,169,516

第1年供款共

$365,098

第1年利息

$256,925

第1年共還本金

$108,173

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$21,208	$9,217	$30,425	$6,160,299
14	$21,176	$9,249	$30,425	$6,151,050
15	$21,144	$9,281	$30,425	$6,141,770
16	$21,112	$9,312	$30,425	$6,132,457
17	$21,080	$9,344	$30,425	$6,123,113
18	$21,048	$9,377	$30,425	$6,113,736
19	$21,016	$9,409	$30,425	$6,104,327
20	$20,984	$9,441	$30,425	$6,094,886
21	$20,951	$9,474	$30,425	$6,085,412
22	$20,919	$9,506	$30,425	$6,075,906
23	$20,886	$9,539	$30,425	$6,066,367
24	$20,853	$9,572	$30,425	$6,056,796

第2年供款共

$365,098

第2年利息

$252,377

第2年共還本金

$112,720

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$20,820	$9,605	$30,425	$6,047,191
26	$20,787	$9,638	$30,425	$6,037,554
27	$20,754	$9,671	$30,425	$6,027,883
28	$20,721	$9,704	$30,425	$6,018,179
29	$20,687	$9,737	$30,425	$6,008,442
30	$20,654	$9,771	$30,425	$5,998,671
31	$20,620	$9,804	$30,425	$5,988,866
32	$20,587	$9,838	$30,425	$5,979,028
33	$20,553	$9,872	$30,425	$5,969,156
34	$20,519	$9,906	$30,425	$5,959,251
35	$20,485	$9,940	$30,425	$5,949,311
36	$20,451	$9,974	$30,425	$5,939,337

第3年供款共

$365,098

第3年利息

$247,639

第3年共還本金

$117,459

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$20,416	$10,008	$30,425	$5,929,328
38	$20,382	$10,043	$30,425	$5,919,286
39	$20,348	$10,077	$30,425	$5,909,208
40	$20,313	$10,112	$30,425	$5,899,096
41	$20,278	$10,147	$30,425	$5,888,950
42	$20,243	$10,182	$30,425	$5,878,768
43	$20,208	$10,217	$30,425	$5,868,552
44	$20,173	$10,252	$30,425	$5,858,300
45	$20,138	$10,287	$30,425	$5,848,013
46	$20,103	$10,322	$30,425	$5,837,691
47	$20,067	$10,358	$30,425	$5,827,333
48	$20,031	$10,393	$30,425	$5,816,940

第4年供款共

$365,098

第4年利息

$242,701

第4年共還本金

$122,397

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$19,996	$10,429	$30,425	$5,806,511
50	$19,960	$10,465	$30,425	$5,796,046
51	$19,924	$10,501	$30,425	$5,785,545
52	$19,888	$10,537	$30,425	$5,775,008
53	$19,852	$10,573	$30,425	$5,764,435
54	$19,815	$10,610	$30,425	$5,753,825
55	$19,779	$10,646	$30,425	$5,743,179
56	$19,742	$10,683	$30,425	$5,732,497
57	$19,705	$10,719	$30,425	$5,721,777
58	$19,669	$10,756	$30,425	$5,711,021
59	$19,632	$10,793	$30,425	$5,700,228
60	$19,595	$10,830	$30,425	$5,689,398

第5年供款共

$365,098

第5年利息

$237,555

第5年共還本金

$127,542

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$19,557	$10,867	$30,425	$5,678,530
62	$19,520	$10,905	$30,425	$5,667,625
63	$19,482	$10,942	$30,425	$5,656,683
64	$19,445	$10,980	$30,425	$5,645,703
65	$19,407	$11,018	$30,425	$5,634,685
66	$19,369	$11,056	$30,425	$5,623,630
67	$19,331	$11,094	$30,425	$5,612,536
68	$19,293	$11,132	$30,425	$5,601,404
69	$19,255	$11,170	$30,425	$5,590,234
70	$19,216	$11,208	$30,425	$5,579,026
71	$19,178	$11,247	$30,425	$5,567,779
72	$19,139	$11,286	$30,425	$5,556,494

第6年供款共

$365,098

第6年利息

$232,194

第6年共還本金

$132,904

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$19,100	$11,324	$30,425	$5,545,169
74	$19,062	$11,363	$30,425	$5,533,806
75	$19,022	$11,402	$30,425	$5,522,404
76	$18,983	$11,442	$30,425	$5,510,962
77	$18,944	$11,481	$30,425	$5,499,481
78	$18,904	$11,520	$30,425	$5,487,961
79	$18,865	$11,560	$30,425	$5,476,401
80	$18,825	$11,600	$30,425	$5,464,801
81	$18,785	$11,640	$30,425	$5,453,162
82	$18,745	$11,680	$30,425	$5,441,482
83	$18,705	$11,720	$30,425	$5,429,762
84	$18,665	$11,760	$30,425	$5,418,002

第7年供款共

$365,098

第7年利息

$226,606

第7年共還本金

$138,491

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$18,624	$11,800	$30,425	$5,406,202
86	$18,584	$11,841	$30,425	$5,394,361
87	$18,543	$11,882	$30,425	$5,382,479
88	$18,502	$11,923	$30,425	$5,370,557
89	$18,461	$11,964	$30,425	$5,358,593
90	$18,420	$12,005	$30,425	$5,346,589
91	$18,379	$12,046	$30,425	$5,334,543
92	$18,337	$12,087	$30,425	$5,322,455
93	$18,296	$12,129	$30,425	$5,310,327
94	$18,254	$12,171	$30,425	$5,298,156
95	$18,212	$12,212	$30,425	$5,285,944
96	$18,170	$12,254	$30,425	$5,273,689

第8年供款共

$365,098

第8年利息

$220,784

第8年共還本金

$144,313

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$18,128	$12,296	$30,425	$5,261,393
98	$18,086	$12,339	$30,425	$5,249,054
99	$18,044	$12,381	$30,425	$5,236,673
100	$18,001	$12,424	$30,425	$5,224,249
101	$17,958	$12,466	$30,425	$5,211,783
102	$17,916	$12,509	$30,425	$5,199,273
103	$17,873	$12,552	$30,425	$5,186,721
104	$17,829	$12,595	$30,425	$5,174,126
105	$17,786	$12,639	$30,425	$5,161,487
106	$17,743	$12,682	$30,425	$5,148,805
107	$17,699	$12,726	$30,425	$5,136,079
108	$17,655	$12,770	$30,425	$5,123,309

第9年供款共

$365,098

第9年利息

$214,718

第9年共還本金

$150,380

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$17,611	$12,813	$30,425	$5,110,496
110	$17,567	$12,857	$30,425	$5,097,638
111	$17,523	$12,902	$30,425	$5,084,737
112	$17,479	$12,946	$30,425	$5,071,791
113	$17,434	$12,991	$30,425	$5,058,800
114	$17,390	$13,035	$30,425	$5,045,765
115	$17,345	$13,080	$30,425	$5,032,685
116	$17,300	$13,125	$30,425	$5,019,560
117	$17,255	$13,170	$30,425	$5,006,390
118	$17,209	$13,215	$30,425	$4,993,175
119	$17,164	$13,261	$30,425	$4,979,914
120	$17,118	$13,306	$30,425	$4,966,608

第10年供款共

$365,098

第10年利息

$208,396

第10年共還本金

$156,702

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$17,073	$13,352	$30,425	$4,953,255
122	$17,027	$13,398	$30,425	$4,939,857
123	$16,981	$13,444	$30,425	$4,926,413
124	$16,935	$13,490	$30,425	$4,912,923
125	$16,888	$13,537	$30,425	$4,899,387
126	$16,842	$13,583	$30,425	$4,885,803
127	$16,795	$13,630	$30,425	$4,872,174
128	$16,748	$13,677	$30,425	$4,858,497
129	$16,701	$13,724	$30,425	$4,844,773
130	$16,654	$13,771	$30,425	$4,831,002
131	$16,607	$13,818	$30,425	$4,817,184
132	$16,559	$13,866	$30,425	$4,803,318

第11年供款共

$365,098

第11年利息

$201,808

第11年共還本金

$163,289

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$16,511	$13,913	$30,425	$4,789,405
134	$16,464	$13,961	$30,425	$4,775,444
135	$16,416	$14,009	$30,425	$4,761,434
136	$16,367	$14,057	$30,425	$4,747,377
137	$16,319	$14,106	$30,425	$4,733,271
138	$16,271	$14,154	$30,425	$4,719,117
139	$16,222	$14,203	$30,425	$4,704,914
140	$16,173	$14,252	$30,425	$4,690,663
141	$16,124	$14,301	$30,425	$4,676,362
142	$16,075	$14,350	$30,425	$4,662,012
143	$16,026	$14,399	$30,425	$4,647,613
144	$15,976	$14,449	$30,425	$4,633,164

第12年供款共

$365,098

第12年利息

$194,944

第12年共還本金

$170,154

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$15,927	$14,498	$30,425	$4,618,666
146	$15,877	$14,548	$30,425	$4,604,118
147	$15,827	$14,598	$30,425	$4,589,520
148	$15,776	$14,648	$30,425	$4,574,872
149	$15,726	$14,699	$30,425	$4,560,173
150	$15,676	$14,749	$30,425	$4,545,424
151	$15,625	$14,800	$30,425	$4,530,624
152	$15,574	$14,851	$30,425	$4,515,773
153	$15,523	$14,902	$30,425	$4,500,871
154	$15,472	$14,953	$30,425	$4,485,918
155	$15,420	$15,004	$30,425	$4,470,914
156	$15,369	$15,056	$30,425	$4,455,858

第13年供款共

$365,098

第13年利息

$187,791

第13年共還本金

$177,307

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$15,317	$15,108	$30,425	$4,440,750
158	$15,265	$15,160	$30,425	$4,425,590
159	$15,213	$15,212	$30,425	$4,410,378
160	$15,161	$15,264	$30,425	$4,395,114
161	$15,108	$15,317	$30,425	$4,379,797
162	$15,056	$15,369	$30,425	$4,364,428
163	$15,003	$15,422	$30,425	$4,349,006
164	$14,950	$15,475	$30,425	$4,333,531
165	$14,897	$15,528	$30,425	$4,318,003
166	$14,843	$15,582	$30,425	$4,302,421
167	$14,790	$15,635	$30,425	$4,286,786
168	$14,736	$15,689	$30,425	$4,271,097

第14年供款共

$365,098

第14年利息

$180,337

第14年共還本金

$184,761

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$14,682	$15,743	$30,425	$4,255,354
170	$14,628	$15,797	$30,425	$4,239,557
171	$14,573	$15,851	$30,425	$4,223,706
172	$14,519	$15,906	$30,425	$4,207,800
173	$14,464	$15,960	$30,425	$4,191,839
174	$14,409	$16,015	$30,425	$4,175,824
175	$14,354	$16,070	$30,425	$4,159,754
176	$14,299	$16,126	$30,425	$4,143,628
177	$14,244	$16,181	$30,425	$4,127,447
178	$14,188	$16,237	$30,425	$4,111,210
179	$14,132	$16,293	$30,425	$4,094,918
180	$14,076	$16,349	$30,425	$4,078,569

第15年供款共

$365,098

第15年利息

$172,570

第15年共還本金

$192,528

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$14,020	$16,405	$30,425	$4,062,164
182	$13,964	$16,461	$30,425	$4,045,703
183	$13,907	$16,518	$30,425	$4,029,186
184	$13,850	$16,574	$30,425	$4,012,611
185	$13,793	$16,631	$30,425	$3,995,980
186	$13,736	$16,689	$30,425	$3,979,291
187	$13,679	$16,746	$30,425	$3,962,545
188	$13,621	$16,804	$30,425	$3,945,741
189	$13,563	$16,861	$30,425	$3,928,880
190	$13,506	$16,919	$30,425	$3,911,961
191	$13,447	$16,977	$30,425	$3,894,983
192	$13,389	$17,036	$30,425	$3,877,948

第16年供款共

$365,098

第16年利息

$164,476

第16年共還本金

$200,621

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$13,330	$17,094	$30,425	$3,860,853
194	$13,272	$17,153	$30,425	$3,843,700
195	$13,213	$17,212	$30,425	$3,826,488
196	$13,154	$17,271	$30,425	$3,809,217
197	$13,094	$17,331	$30,425	$3,791,886
198	$13,035	$17,390	$30,425	$3,774,496
199	$12,975	$17,450	$30,425	$3,757,046
200	$12,915	$17,510	$30,425	$3,739,536
201	$12,855	$17,570	$30,425	$3,721,966
202	$12,794	$17,631	$30,425	$3,704,335
203	$12,734	$17,691	$30,425	$3,686,644
204	$12,673	$17,752	$30,425	$3,668,892

第17年供款共

$365,098

第17年利息

$156,042

第17年共還本金

$209,055

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$12,612	$17,813	$30,425	$3,651,079
206	$12,551	$17,874	$30,425	$3,633,205
207	$12,489	$17,936	$30,425	$3,615,269
208	$12,427	$17,997	$30,425	$3,597,272
209	$12,366	$18,059	$30,425	$3,579,213
210	$12,304	$18,121	$30,425	$3,561,092
211	$12,241	$18,184	$30,425	$3,542,908
212	$12,179	$18,246	$30,425	$3,524,662
213	$12,116	$18,309	$30,425	$3,506,353
214	$12,053	$18,372	$30,425	$3,487,982
215	$11,990	$18,435	$30,425	$3,469,547
216	$11,927	$18,498	$30,425	$3,451,048

第18年供款共

$365,098

第18年利息

$147,254

第18年共還本金

$217,844

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$11,863	$18,562	$30,425	$3,432,487
218	$11,799	$18,626	$30,425	$3,413,861
219	$11,735	$18,690	$30,425	$3,395,171
220	$11,671	$18,754	$30,425	$3,376,417
221	$11,606	$18,818	$30,425	$3,357,599
222	$11,542	$18,883	$30,425	$3,338,716
223	$11,477	$18,948	$30,425	$3,319,768
224	$11,412	$19,013	$30,425	$3,300,755
225	$11,346	$19,078	$30,425	$3,281,676
226	$11,281	$19,144	$30,425	$3,262,532
227	$11,215	$19,210	$30,425	$3,243,323
228	$11,149	$19,276	$30,425	$3,224,047

第19年供款共

$365,098

第19年利息

$138,096

第19年共還本金

$227,002

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$11,083	$19,342	$30,425	$3,204,705
230	$11,016	$19,409	$30,425	$3,185,296
231	$10,949	$19,475	$30,425	$3,165,821
232	$10,883	$19,542	$30,425	$3,146,278
233	$10,815	$19,609	$30,425	$3,126,669
234	$10,748	$19,677	$30,425	$3,106,992
235	$10,680	$19,745	$30,425	$3,087,247
236	$10,612	$19,812	$30,425	$3,067,435
237	$10,544	$19,880	$30,425	$3,047,555
238	$10,476	$19,949	$30,425	$3,027,606
239	$10,407	$20,017	$30,425	$3,007,588
240	$10,339	$20,086	$30,425	$2,987,502

第20年供款共

$365,098

第20年利息

$128,553

第20年共還本金

$236,545

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$10,270	$20,155	$30,425	$2,967,347
242	$10,200	$20,225	$30,425	$2,947,122
243	$10,131	$20,294	$30,425	$2,926,828
244	$10,061	$20,364	$30,425	$2,906,464
245	$9,991	$20,434	$30,425	$2,886,031
246	$9,921	$20,504	$30,425	$2,865,526
247	$9,850	$20,575	$30,425	$2,844,952
248	$9,780	$20,645	$30,425	$2,824,307
249	$9,709	$20,716	$30,425	$2,803,590
250	$9,637	$20,787	$30,425	$2,782,803
251	$9,566	$20,859	$30,425	$2,761,944
252	$9,494	$20,931	$30,425	$2,741,013

第21年供款共

$365,098

第21年利息

$118,609

第21年共還本金

$246,489

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$9,422	$21,003	$30,425	$2,720,011
254	$9,350	$21,075	$30,425	$2,698,936
255	$9,278	$21,147	$30,425	$2,677,789
256	$9,205	$21,220	$30,425	$2,656,569
257	$9,132	$21,293	$30,425	$2,635,276
258	$9,059	$21,366	$30,425	$2,613,910
259	$8,985	$21,439	$30,425	$2,592,471
260	$8,912	$21,513	$30,425	$2,570,957
261	$8,838	$21,587	$30,425	$2,549,370
262	$8,763	$21,661	$30,425	$2,527,709
263	$8,689	$21,736	$30,425	$2,505,973
264	$8,614	$21,811	$30,425	$2,484,163

第22年供款共

$365,098

第22年利息

$108,247

第22年共還本金

$256,851

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$8,539	$21,885	$30,425	$2,462,277
266	$8,464	$21,961	$30,425	$2,440,316
267	$8,389	$22,036	$30,425	$2,418,280
268	$8,313	$22,112	$30,425	$2,396,168
269	$8,237	$22,188	$30,425	$2,373,980
270	$8,161	$22,264	$30,425	$2,351,716
271	$8,084	$22,341	$30,425	$2,329,375
272	$8,007	$22,418	$30,425	$2,306,958
273	$7,930	$22,495	$30,425	$2,284,463
274	$7,853	$22,572	$30,425	$2,261,891
275	$7,775	$22,650	$30,425	$2,239,241
276	$7,697	$22,727	$30,425	$2,216,514

第23年供款共

$365,098

第23年利息

$97,449

第23年共還本金

$267,649

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$7,619	$22,806	$30,425	$2,193,708
278	$7,541	$22,884	$30,425	$2,170,825
279	$7,462	$22,963	$30,425	$2,147,862
280	$7,383	$23,042	$30,425	$2,124,820
281	$7,304	$23,121	$30,425	$2,101,700
282	$7,225	$23,200	$30,425	$2,078,499
283	$7,145	$23,280	$30,425	$2,055,220
284	$7,065	$23,360	$30,425	$2,031,860
285	$6,985	$23,440	$30,425	$2,008,419
286	$6,904	$23,521	$30,425	$1,984,898
287	$6,823	$23,602	$30,425	$1,961,297
288	$6,742	$23,683	$30,425	$1,937,614

第24年供款共

$365,098

第24年利息

$86,197

第24年共還本金

$278,900

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$6,661	$23,764	$30,425	$1,913,850
290	$6,579	$23,846	$30,425	$1,890,004
291	$6,497	$23,928	$30,425	$1,866,076
292	$6,415	$24,010	$30,425	$1,842,066
293	$6,332	$24,093	$30,425	$1,817,973
294	$6,249	$24,176	$30,425	$1,793,797
295	$6,166	$24,259	$30,425	$1,769,539
296	$6,083	$24,342	$30,425	$1,745,197
297	$5,999	$24,426	$30,425	$1,720,771
298	$5,915	$24,510	$30,425	$1,696,261
299	$5,831	$24,594	$30,425	$1,671,667
300	$5,746	$24,678	$30,425	$1,646,989

第25年供款共

$365,098

第25年利息

$74,473

第25年共還本金

$290,625

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$5,662	$24,763	$30,425	$1,622,226
302	$5,576	$24,848	$30,425	$1,597,377
303	$5,491	$24,934	$30,425	$1,572,443
304	$5,405	$25,020	$30,425	$1,547,424
305	$5,319	$25,106	$30,425	$1,522,318
306	$5,233	$25,192	$30,425	$1,497,127
307	$5,146	$25,278	$30,425	$1,471,848
308	$5,059	$25,365	$30,425	$1,446,483
309	$4,972	$25,453	$30,425	$1,421,030
310	$4,885	$25,540	$30,425	$1,395,490
311	$4,797	$25,628	$30,425	$1,369,862
312	$4,709	$25,716	$30,425	$1,344,147

第26年供款共

$365,098

第26年利息

$62,255

第26年共還本金

$302,842

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$4,621	$25,804	$30,425	$1,318,342
314	$4,532	$25,893	$30,425	$1,292,449
315	$4,443	$25,982	$30,425	$1,266,467
316	$4,353	$26,071	$30,425	$1,240,396
317	$4,264	$26,161	$30,425	$1,214,235
318	$4,174	$26,251	$30,425	$1,187,984
319	$4,084	$26,341	$30,425	$1,161,643
320	$3,993	$26,432	$30,425	$1,135,211
321	$3,902	$26,523	$30,425	$1,108,689
322	$3,811	$26,614	$30,425	$1,082,075
323	$3,720	$26,705	$30,425	$1,055,370
324	$3,628	$26,797	$30,425	$1,028,573

第27年供款共

$365,098

第27年利息

$49,524

第27年共還本金

$315,574

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$3,536	$26,889	$30,425	$1,001,684
326	$3,443	$26,982	$30,425	$974,702
327	$3,351	$27,074	$30,425	$947,628
328	$3,257	$27,167	$30,425	$920,461
329	$3,164	$27,261	$30,425	$893,200
330	$3,070	$27,354	$30,425	$865,846
331	$2,976	$27,448	$30,425	$838,397
332	$2,882	$27,543	$30,425	$810,854
333	$2,787	$27,637	$30,425	$783,217
334	$2,692	$27,732	$30,425	$755,484
335	$2,597	$27,828	$30,425	$727,657
336	$2,501	$27,923	$30,425	$699,733

第28年供款共

$365,098

第28年利息

$36,258

第28年共還本金

$328,840

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$2,405	$28,019	$30,425	$671,714
338	$2,309	$28,116	$30,425	$643,598
339	$2,212	$28,212	$30,425	$615,385
340	$2,115	$28,309	$30,425	$587,076
341	$2,018	$28,407	$30,425	$558,669
342	$1,920	$28,504	$30,425	$530,165
343	$1,822	$28,602	$30,425	$501,563
344	$1,724	$28,701	$30,425	$472,862
345	$1,625	$28,799	$30,425	$444,063
346	$1,526	$28,898	$30,425	$415,164
347	$1,427	$28,998	$30,425	$386,167
348	$1,327	$29,097	$30,425	$357,069

第29年供款共

$365,098

第29年利息

$22,434

第29年共還本金

$342,664

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$1,227	$29,197	$30,425	$327,872
350	$1,127	$29,298	$30,425	$298,574
351	$1,026	$29,398	$30,425	$269,176
352	$925	$29,500	$30,425	$239,676
353	$824	$29,601	$30,425	$210,075
354	$722	$29,703	$30,425	$180,373
355	$620	$29,805	$30,425	$150,568
356	$518	$29,907	$30,425	$120,661
357	$415	$30,010	$30,425	$90,650
358	$312	$30,113	$30,425	$60,537
359	$208	$30,217	$30,425	$30,321
360	$104	$30,321	$30,425	$0

第30年供款共

$365,098

第30年利息

$8,028

第30年共還本金

$357,069

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$13,072,930

免责声明

笋盘推介

按揭保险费
info