楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$61,236

借款月供 $275 , 共加借HK$61,236

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$5,038,542

每月供款
$13,006

首期

$315,000

总贷款额

$2,896,236

總利息

$1,785,706

印花税

$100

其他

$41,500

置业成本总预算

HK$356,600

$26,011

置业成本总预算

HK$356,600

首期

$315,000
印花税

$100
- AVD
  
  $100
律师费

$ 10,000
代理佣金

$31,500
按揭保险费

$61,236

$26,011

详细供款表重置

免责声明

本计数机只适用于首个自用住宅物业，主要收入来自香港﹑没有其它按揭或担保按揭﹑购买的物业是作为自住用途。上述计算结果只作参考用途，本公司并不会为该等资料的准确性﹑完整性和／或针对某特定用途的适用性作出任何保证或及陈述。计算详情请参阅金管局﹑按证公司﹑税务局及财务机构等之最新公布/批核为准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于个别情况。阁下使用及依赖该等数据前请先咨询有关财务顾问。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

马鞍山荟朗

thumb_up

荟朗开放式欢迎查询

实

225 呎

@15,111

local_fire_department 至HIT local_offer 低水笋价

售$340 万

实

225 呎

@15,111

售$340 万

local_fire_department 至HIT local_offer 低水笋价

马鞍山荟晴第01座

thumb_up

一房上车收租回报高

实

229 呎

@14,672

local_fire_department 至HIT

售$336 万

实

229 呎

@14,672

售$336 万

local_fire_department 至HIT

马鞍山荟朗第01座

thumb_up

荟朗大开放式，投资、自住首选

实

266 呎

@12,782

local_fire_department 至HIT

售$340 万

实

266 呎

@12,782

售$340 万

local_fire_department 至HIT

马鞍山荟朗第02座

thumb_up

荟朗

实

229 呎

@15,284

local_fire_department 至HIT

售$350 万

实

229 呎

@15,284

售$350 万

local_fire_department 至HIT

独家

KOL实拍 VR实景

沙田安泰楼

thumb_up

大围市中心 [罕有小洋楼 - 有 LIFT] 5分钟步程至 [大围 MTR 站] 南北对流 [新装修一房].

实

251 呎

@15,458

建

313 呎

@12,396

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

售$388 万

实

251 呎

@15,458

建

313 呎

@12,396

售$388 万

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

沙田安泰楼

thumb_up

邻迎大围火车站,极少放盘,合上车

实

299 呎

@13,378

建

377 呎

@10,610

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 verified 首置必买

售$400 万

实

299 呎

@13,378

建

377 呎

@10,610

售$400 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 verified 首置必买

马鞍山荟朗

thumb_up

荟朗中层1房荀盘, 收租自住一流, 有匙即睇

实

283 呎

@12,014

local_fire_department 至HIT verified 首置必买 vpn_key 有匙即睇 price_change 蚀让盘

售$340 万

实

283 呎

@12,014

售$340 万

local_fire_department 至HIT verified 首置必买 vpn_key 有匙即睇 price_change 蚀让盘

沙田全辉中心 B座

thumb_up

沙田2房低于4佰万

实

313 呎

@12,716

建

414 呎

@9,614

directions_run 即走

售$398 万

实

313 呎

@12,716

建

414 呎

@9,614

售$398 万

directions_run 即走

VR实景

沙田荟荞 2翼

thumb_up

移民急让🛫忍痚刲愛❤️‍🩹🍀天然氧Bar生活🏡🌺坜中帶旺 [开放式生活空间🏕️]

实

254 呎

@13,780

local_offer 低水笋价 vpn_key 有匙即睇 pets 爱竉必选 price_change 蚀让盘

售$350 万

实

254 呎

@13,780

售$350 万

local_offer 低水笋价 vpn_key 有匙即睇 pets 爱竉必选 price_change 蚀让盘

马鞍山荟晴

thumb_up

荟晴 *** 靓装上车盘，开扬远景,收租自用必选***

实

223 呎

@14,798

local_fire_department 至HIT

售$330 万

实

223 呎

@14,798

售$330 万

local_fire_department 至HIT

大埔海日湾 II

thumb_up

园景

实

243 呎

@15,226

local_fire_department 至HIT

售$370 万

实

243 呎

@15,226

售$370 万

local_fire_department 至HIT

马鞍山荟朗

thumb_up

荟朗第01座

实

238 呎

@11,345

local_fire_department 至HIT verified 首置必买 vpn_key 有匙即睇 pets 爱竉必选

售$270 万

实

238 呎

@11,345

售$270 万

local_fire_department 至HIT verified 首置必买 vpn_key 有匙即睇 pets 爱竉必选

利率	15年	20年	25年	30年
1.000	$17,334	$13,320	$10,915	$9,315
1.500	$17,978	$13,976	$11,583	$9,995
2.000	$18,638	$14,652	$12,276	$10,705
2.500	$19,312	$15,347	$12,993	$11,444
3.000	$20,001	$16,062	$13,734	$12,211
3.500	$20,705	$16,797	$14,499	$13,005
4.000	$21,423	$17,551	$15,287	$13,827
4.500	$22,156	$18,323	$16,098	$14,675
5.000	$22,903	$19,114	$16,931	$15,548
5.500	$23,665	$19,923	$17,785	$16,445
6.000	$24,440	$20,750	$18,660	$17,364

每月供款$13,006

年期

30年

贷款金额

$2,896,236

總利息

$1,785,706

总贷款连利息

$4,681,942

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$8,447	$4,558	$13,005	$2,891,678
2	$8,434	$4,571	$13,005	$2,887,107
3	$8,421	$4,585	$13,005	$2,882,522
4	$8,407	$4,598	$13,005	$2,877,924
5	$8,394	$4,611	$13,005	$2,873,312
6	$8,380	$4,625	$13,005	$2,868,688
7	$8,367	$4,638	$13,005	$2,864,049
8	$8,353	$4,652	$13,005	$2,859,397
9	$8,340	$4,665	$13,005	$2,854,732
10	$8,326	$4,679	$13,005	$2,850,053
11	$8,313	$4,693	$13,005	$2,845,360
12	$8,299	$4,706	$13,005	$2,840,654

第1年供款共

$156,065

第1年利息

$100,482

第1年共還本金

$55,582

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$8,285	$4,720	$13,005	$2,835,933
14	$8,271	$4,734	$13,005	$2,831,199
15	$8,258	$4,748	$13,005	$2,826,452
16	$8,244	$4,762	$13,005	$2,821,690
17	$8,230	$4,775	$13,005	$2,816,915
18	$8,216	$4,789	$13,005	$2,812,125
19	$8,202	$4,803	$13,005	$2,807,322
20	$8,188	$4,817	$13,005	$2,802,505
21	$8,174	$4,831	$13,005	$2,797,673
22	$8,160	$4,846	$13,005	$2,792,828
23	$8,146	$4,860	$13,005	$2,787,968
24	$8,132	$4,874	$13,005	$2,783,094

第2年供款共

$156,065

第2年利息

$98,505

第2年共還本金

$57,559

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$8,117	$4,888	$13,005	$2,778,206
26	$8,103	$4,902	$13,005	$2,773,304
27	$8,089	$4,917	$13,005	$2,768,387
28	$8,074	$4,931	$13,005	$2,763,456
29	$8,060	$4,945	$13,005	$2,758,511
30	$8,046	$4,960	$13,005	$2,753,551
31	$8,031	$4,974	$13,005	$2,748,577
32	$8,017	$4,989	$13,005	$2,743,588
33	$8,002	$5,003	$13,005	$2,738,585
34	$7,988	$5,018	$13,005	$2,733,567
35	$7,973	$5,032	$13,005	$2,728,535
36	$7,958	$5,047	$13,005	$2,723,488

第3年供款共

$156,065

第3年利息

$96,458

第3年共還本金

$59,607

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$7,944	$5,062	$13,005	$2,718,426
38	$7,929	$5,077	$13,005	$2,713,349
39	$7,914	$5,091	$13,005	$2,708,258
40	$7,899	$5,106	$13,005	$2,703,151
41	$7,884	$5,121	$13,005	$2,698,030
42	$7,869	$5,136	$13,005	$2,692,894
43	$7,854	$5,151	$13,005	$2,687,743
44	$7,839	$5,166	$13,005	$2,682,577
45	$7,824	$5,181	$13,005	$2,677,395
46	$7,809	$5,196	$13,005	$2,672,199
47	$7,794	$5,211	$13,005	$2,666,988
48	$7,779	$5,227	$13,005	$2,661,761

第4年供款共

$156,065

第4年利息

$94,338

第4年共還本金

$61,727

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$7,763	$5,242	$13,005	$2,656,519
50	$7,748	$5,257	$13,005	$2,651,262
51	$7,733	$5,273	$13,005	$2,645,989
52	$7,717	$5,288	$13,005	$2,640,701
53	$7,702	$5,303	$13,005	$2,635,398
54	$7,687	$5,319	$13,005	$2,630,079
55	$7,671	$5,334	$13,005	$2,624,745
56	$7,656	$5,350	$13,005	$2,619,395
57	$7,640	$5,365	$13,005	$2,614,029
58	$7,624	$5,381	$13,005	$2,608,648
59	$7,609	$5,397	$13,005	$2,603,251
60	$7,593	$5,413	$13,005	$2,597,839

第5年供款共

$156,065

第5年利息

$92,143

第5年共還本金

$63,922

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$7,577	$5,428	$13,005	$2,592,411
62	$7,561	$5,444	$13,005	$2,586,966
63	$7,545	$5,460	$13,005	$2,581,506
64	$7,529	$5,476	$13,005	$2,576,030
65	$7,513	$5,492	$13,005	$2,570,538
66	$7,497	$5,508	$13,005	$2,565,030
67	$7,481	$5,524	$13,005	$2,559,506
68	$7,465	$5,540	$13,005	$2,553,966
69	$7,449	$5,556	$13,005	$2,548,410
70	$7,433	$5,573	$13,005	$2,542,837
71	$7,417	$5,589	$13,005	$2,537,248
72	$7,400	$5,605	$13,005	$2,531,643

第6年供款共

$156,065

第6年利息

$89,869

第6年共還本金

$66,196

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$7,384	$5,621	$13,005	$2,526,022
74	$7,368	$5,638	$13,005	$2,520,384
75	$7,351	$5,654	$13,005	$2,514,730
76	$7,335	$5,671	$13,005	$2,509,059
77	$7,318	$5,687	$13,005	$2,503,372
78	$7,302	$5,704	$13,005	$2,497,668
79	$7,285	$5,721	$13,005	$2,491,947
80	$7,268	$5,737	$13,005	$2,486,210
81	$7,251	$5,754	$13,005	$2,480,456
82	$7,235	$5,771	$13,005	$2,474,685
83	$7,218	$5,788	$13,005	$2,468,898
84	$7,201	$5,804	$13,005	$2,463,093

第7年供款共

$156,065

第7年利息

$87,515

第7年共還本金

$68,550

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$7,184	$5,821	$13,005	$2,457,272
86	$7,167	$5,838	$13,005	$2,451,434
87	$7,150	$5,855	$13,005	$2,445,578
88	$7,133	$5,872	$13,005	$2,439,706
89	$7,116	$5,890	$13,005	$2,433,816
90	$7,099	$5,907	$13,005	$2,427,910
91	$7,081	$5,924	$13,005	$2,421,986
92	$7,064	$5,941	$13,005	$2,416,044
93	$7,047	$5,959	$13,005	$2,410,086
94	$7,029	$5,976	$13,005	$2,404,110
95	$7,012	$5,993	$13,005	$2,398,116
96	$6,995	$6,011	$13,005	$2,392,105

第8年供款共

$156,065

第8年利息

$85,077

第8年共還本金

$70,988

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$6,977	$6,028	$13,005	$2,386,077
98	$6,959	$6,046	$13,005	$2,380,031
99	$6,942	$6,064	$13,005	$2,373,967
100	$6,924	$6,081	$13,005	$2,367,886
101	$6,906	$6,099	$13,005	$2,361,787
102	$6,889	$6,117	$13,005	$2,355,670
103	$6,871	$6,135	$13,005	$2,349,535
104	$6,853	$6,153	$13,005	$2,343,383
105	$6,835	$6,171	$13,005	$2,337,212
106	$6,817	$6,189	$13,005	$2,331,024
107	$6,799	$6,207	$13,005	$2,324,817
108	$6,781	$6,225	$13,005	$2,318,593

第9年供款共

$156,065

第9年利息

$82,552

第9年共還本金

$73,513

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$6,763	$6,243	$13,005	$2,312,350
110	$6,744	$6,261	$13,005	$2,306,089
111	$6,726	$6,279	$13,005	$2,299,809
112	$6,708	$6,298	$13,005	$2,293,512
113	$6,689	$6,316	$13,005	$2,287,196
114	$6,671	$6,334	$13,005	$2,280,861
115	$6,653	$6,353	$13,005	$2,274,508
116	$6,634	$6,371	$13,005	$2,268,137
117	$6,615	$6,390	$13,005	$2,261,747
118	$6,597	$6,409	$13,005	$2,255,338
119	$6,578	$6,427	$13,005	$2,248,911
120	$6,559	$6,446	$13,005	$2,242,465

第10年供款共

$156,065

第10年利息

$79,937

第10年共還本金

$76,127

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$6,541	$6,465	$13,005	$2,236,000
122	$6,522	$6,484	$13,005	$2,229,516
123	$6,503	$6,503	$13,005	$2,223,014
124	$6,484	$6,522	$13,005	$2,216,492
125	$6,465	$6,541	$13,005	$2,209,952
126	$6,446	$6,560	$13,005	$2,203,392
127	$6,427	$6,579	$13,005	$2,196,813
128	$6,407	$6,598	$13,005	$2,190,215
129	$6,388	$6,617	$13,005	$2,183,598
130	$6,369	$6,637	$13,005	$2,176,961
131	$6,349	$6,656	$13,005	$2,170,305
132	$6,330	$6,675	$13,005	$2,163,630

第11年供款共

$156,065

第11年利息

$77,230

第11年共還本金

$78,835

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$6,311	$6,695	$13,005	$2,156,935
134	$6,291	$6,714	$13,005	$2,150,221
135	$6,271	$6,734	$13,005	$2,143,487
136	$6,252	$6,754	$13,005	$2,136,733
137	$6,232	$6,773	$13,005	$2,129,960
138	$6,212	$6,793	$13,005	$2,123,167
139	$6,193	$6,813	$13,005	$2,116,354
140	$6,173	$6,833	$13,005	$2,109,522
141	$6,153	$6,853	$13,005	$2,102,669
142	$6,133	$6,873	$13,005	$2,095,796
143	$6,113	$6,893	$13,005	$2,088,904
144	$6,093	$6,913	$13,005	$2,081,991

第12年供款共

$156,065

第12年利息

$74,426

第12年共還本金

$81,639

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$6,072	$6,933	$13,005	$2,075,058
146	$6,052	$6,953	$13,005	$2,068,105
147	$6,032	$6,973	$13,005	$2,061,131
148	$6,012	$6,994	$13,005	$2,054,138
149	$5,991	$7,014	$13,005	$2,047,123
150	$5,971	$7,035	$13,005	$2,040,089
151	$5,950	$7,055	$13,005	$2,033,034
152	$5,930	$7,076	$13,005	$2,025,958
153	$5,909	$7,096	$13,005	$2,018,862
154	$5,888	$7,117	$13,005	$2,011,745
155	$5,868	$7,138	$13,005	$2,004,607
156	$5,847	$7,159	$13,005	$1,997,448

第13年供款共

$156,065

第13年利息

$71,522

第13年共還本金

$84,543

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$5,826	$7,180	$13,005	$1,990,269
158	$5,805	$7,200	$13,005	$1,983,068
159	$5,784	$7,221	$13,005	$1,975,847
160	$5,763	$7,243	$13,005	$1,968,604
161	$5,742	$7,264	$13,005	$1,961,341
162	$5,721	$7,285	$13,005	$1,954,056
163	$5,699	$7,306	$13,005	$1,946,750
164	$5,678	$7,327	$13,005	$1,939,422
165	$5,657	$7,349	$13,005	$1,932,074
166	$5,635	$7,370	$13,005	$1,924,703
167	$5,614	$7,392	$13,005	$1,917,312
168	$5,592	$7,413	$13,005	$1,909,899

第14年供款共

$156,065

第14年利息

$68,515

第14年共還本金

$87,550

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$5,571	$7,435	$13,005	$1,902,464
170	$5,549	$7,457	$13,005	$1,895,007
171	$5,527	$7,478	$13,005	$1,887,529
172	$5,505	$7,500	$13,005	$1,880,029
173	$5,483	$7,522	$13,005	$1,872,507
174	$5,461	$7,544	$13,005	$1,864,963
175	$5,439	$7,566	$13,005	$1,857,397
176	$5,417	$7,588	$13,005	$1,849,809
177	$5,395	$7,610	$13,005	$1,842,199
178	$5,373	$7,632	$13,005	$1,834,567
179	$5,351	$7,655	$13,005	$1,826,912
180	$5,328	$7,677	$13,005	$1,819,235

第15年供款共

$156,065

第15年利息

$65,401

第15年共還本金

$90,663

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$5,306	$7,699	$13,005	$1,811,536
182	$5,284	$7,722	$13,005	$1,803,814
183	$5,261	$7,744	$13,005	$1,796,070
184	$5,239	$7,767	$13,005	$1,788,303
185	$5,216	$7,790	$13,005	$1,780,513
186	$5,193	$7,812	$13,005	$1,772,701
187	$5,170	$7,835	$13,005	$1,764,866
188	$5,148	$7,858	$13,005	$1,757,008
189	$5,125	$7,881	$13,005	$1,749,127
190	$5,102	$7,904	$13,005	$1,741,224
191	$5,079	$7,927	$13,005	$1,733,297
192	$5,055	$7,950	$13,005	$1,725,347

第16年供款共

$156,065

第16年利息

$62,177

第16年共還本金

$93,888

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$5,032	$7,973	$13,005	$1,717,374
194	$5,009	$7,996	$13,005	$1,709,377
195	$4,986	$8,020	$13,005	$1,701,358
196	$4,962	$8,043	$13,005	$1,693,315
197	$4,939	$8,067	$13,005	$1,685,248
198	$4,915	$8,090	$13,005	$1,677,158
199	$4,892	$8,114	$13,005	$1,669,044
200	$4,868	$8,137	$13,005	$1,660,907
201	$4,844	$8,161	$13,005	$1,652,746
202	$4,821	$8,185	$13,005	$1,644,561
203	$4,797	$8,209	$13,005	$1,636,352
204	$4,773	$8,233	$13,005	$1,628,120

第17年供款共

$156,065

第17年利息

$58,837

第17年共還本金

$97,227

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$4,749	$8,257	$13,005	$1,619,863
206	$4,725	$8,281	$13,005	$1,611,582
207	$4,700	$8,305	$13,005	$1,603,277
208	$4,676	$8,329	$13,005	$1,594,948
209	$4,652	$8,353	$13,005	$1,586,594
210	$4,628	$8,378	$13,005	$1,578,217
211	$4,603	$8,402	$13,005	$1,569,814
212	$4,579	$8,427	$13,005	$1,561,388
213	$4,554	$8,451	$13,005	$1,552,936
214	$4,529	$8,476	$13,005	$1,544,460
215	$4,505	$8,501	$13,005	$1,535,960
216	$4,480	$8,526	$13,005	$1,527,434

第18年供款共

$156,065

第18年利息

$55,379

第18年共還本金

$100,686

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$4,455	$8,550	$13,005	$1,518,884
218	$4,430	$8,575	$13,005	$1,510,308
219	$4,405	$8,600	$13,005	$1,501,708
220	$4,380	$8,625	$13,005	$1,493,083
221	$4,355	$8,651	$13,005	$1,484,432
222	$4,330	$8,676	$13,005	$1,475,756
223	$4,304	$8,701	$13,005	$1,467,055
224	$4,279	$8,726	$13,005	$1,458,329
225	$4,253	$8,752	$13,005	$1,449,577
226	$4,228	$8,777	$13,005	$1,440,799
227	$4,202	$8,803	$13,005	$1,431,996
228	$4,177	$8,829	$13,005	$1,423,167

第19年供款共

$156,065

第19年利息

$51,798

第19年共還本金

$104,267

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$4,151	$8,854	$13,005	$1,414,313
230	$4,125	$8,880	$13,005	$1,405,433
231	$4,099	$8,906	$13,005	$1,396,526
232	$4,073	$8,932	$13,005	$1,387,594
233	$4,047	$8,958	$13,005	$1,378,636
234	$4,021	$8,984	$13,005	$1,369,652
235	$3,995	$9,011	$13,005	$1,360,641
236	$3,969	$9,037	$13,005	$1,351,604
237	$3,942	$9,063	$13,005	$1,342,541
238	$3,916	$9,090	$13,005	$1,333,451
239	$3,889	$9,116	$13,005	$1,324,335
240	$3,863	$9,143	$13,005	$1,315,192

第20年供款共

$156,065

第20年利息

$48,090

第20年共還本金

$107,975

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$3,836	$9,169	$13,005	$1,306,023
242	$3,809	$9,196	$13,005	$1,296,827
243	$3,782	$9,223	$13,005	$1,287,604
244	$3,756	$9,250	$13,005	$1,278,354
245	$3,729	$9,277	$13,005	$1,269,077
246	$3,701	$9,304	$13,005	$1,259,773
247	$3,674	$9,331	$13,005	$1,250,442
248	$3,647	$9,358	$13,005	$1,241,084
249	$3,620	$9,386	$13,005	$1,231,698
250	$3,592	$9,413	$13,005	$1,222,285
251	$3,565	$9,440	$13,005	$1,212,845
252	$3,537	$9,468	$13,005	$1,203,377

第21年供款共

$156,065

第21年利息

$44,249

第21年共還本金

$111,815

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$3,510	$9,496	$13,005	$1,193,881
254	$3,482	$9,523	$13,005	$1,184,358
255	$3,454	$9,551	$13,005	$1,174,807
256	$3,427	$9,579	$13,005	$1,165,228
257	$3,399	$9,607	$13,005	$1,155,622
258	$3,371	$9,635	$13,005	$1,145,987
259	$3,342	$9,663	$13,005	$1,136,324
260	$3,314	$9,691	$13,005	$1,126,633
261	$3,286	$9,719	$13,005	$1,116,913
262	$3,258	$9,748	$13,005	$1,107,166
263	$3,229	$9,776	$13,005	$1,097,389
264	$3,201	$9,805	$13,005	$1,087,585

第22年供款共

$156,065

第22年利息

$40,272

第22年共還本金

$115,792

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$3,172	$9,833	$13,005	$1,077,751
266	$3,143	$9,862	$13,005	$1,067,889
267	$3,115	$9,891	$13,005	$1,057,999
268	$3,086	$9,920	$13,005	$1,048,079
269	$3,057	$9,948	$13,005	$1,038,131
270	$3,028	$9,978	$13,005	$1,028,153
271	$2,999	$10,007	$13,005	$1,018,147
272	$2,970	$10,036	$13,005	$1,008,111
273	$2,940	$10,065	$13,005	$998,046
274	$2,911	$10,094	$13,005	$987,951
275	$2,882	$10,124	$13,005	$977,827
276	$2,852	$10,153	$13,005	$967,674

第23年供款共

$156,065

第23年利息

$36,154

第23年共還本金

$119,911

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$2,822	$10,183	$13,005	$957,491
278	$2,793	$10,213	$13,005	$947,278
279	$2,763	$10,242	$13,005	$937,036
280	$2,733	$10,272	$13,005	$926,763
281	$2,703	$10,302	$13,005	$916,461
282	$2,673	$10,332	$13,005	$906,129
283	$2,643	$10,363	$13,005	$895,766
284	$2,613	$10,393	$13,005	$885,373
285	$2,582	$10,423	$13,005	$874,950
286	$2,552	$10,453	$13,005	$864,497
287	$2,521	$10,484	$13,005	$854,013
288	$2,491	$10,515	$13,005	$843,498

第24年供款共

$156,065

第24年利息

$31,889

第24年共還本金

$124,176

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$2,460	$10,545	$13,005	$832,953
290	$2,429	$10,576	$13,005	$822,377
291	$2,399	$10,607	$13,005	$811,771
292	$2,368	$10,638	$13,005	$801,133
293	$2,337	$10,669	$13,005	$790,464
294	$2,306	$10,700	$13,005	$779,764
295	$2,274	$10,731	$13,005	$769,033
296	$2,243	$10,762	$13,005	$758,271
297	$2,212	$10,794	$13,005	$747,477
298	$2,180	$10,825	$13,005	$736,652
299	$2,149	$10,857	$13,005	$725,795
300	$2,117	$10,888	$13,005	$714,906

第25年供款共

$156,065

第25年利息

$27,473

第25年共還本金

$128,592

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$2,085	$10,920	$13,005	$703,986
302	$2,053	$10,952	$13,005	$693,034
303	$2,021	$10,984	$13,005	$682,050
304	$1,989	$11,016	$13,005	$671,034
305	$1,957	$11,048	$13,005	$659,986
306	$1,925	$11,080	$13,005	$648,905
307	$1,893	$11,113	$13,005	$637,792
308	$1,860	$11,145	$13,005	$626,647
309	$1,828	$11,178	$13,005	$615,470
310	$1,795	$11,210	$13,005	$604,259
311	$1,762	$11,243	$13,005	$593,016
312	$1,730	$11,276	$13,005	$581,741

第26年供款共

$156,065

第26年利息

$22,899

第26年共還本金

$133,166

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$1,697	$11,309	$13,005	$570,432
314	$1,664	$11,342	$13,005	$559,090
315	$1,631	$11,375	$13,005	$547,716
316	$1,598	$11,408	$13,005	$536,308
317	$1,564	$11,441	$13,005	$524,867
318	$1,531	$11,475	$13,005	$513,392
319	$1,497	$11,508	$13,005	$501,884
320	$1,464	$11,542	$13,005	$490,342
321	$1,430	$11,575	$13,005	$478,767
322	$1,396	$11,609	$13,005	$467,158
323	$1,363	$11,643	$13,005	$455,515
324	$1,329	$11,677	$13,005	$443,839

第27年供款共

$156,065

第27年利息

$18,163

第27年共還本金

$137,902

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$1,295	$11,711	$13,005	$432,128
326	$1,260	$11,745	$13,005	$420,383
327	$1,226	$11,779	$13,005	$408,603
328	$1,192	$11,814	$13,005	$396,790
329	$1,157	$11,848	$13,005	$384,942
330	$1,123	$11,883	$13,005	$373,059
331	$1,088	$11,917	$13,005	$361,142
332	$1,053	$11,952	$13,005	$349,190
333	$1,018	$11,987	$13,005	$337,203
334	$984	$12,022	$13,005	$325,181
335	$948	$12,057	$13,005	$313,124
336	$913	$12,092	$13,005	$301,032

第28年供款共

$156,065

第28年利息

$13,258

第28年共還本金

$142,807

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$878	$12,127	$13,005	$288,904
338	$843	$12,163	$13,005	$276,742
339	$807	$12,198	$13,005	$264,543
340	$772	$12,234	$13,005	$252,310
341	$736	$12,269	$13,005	$240,040
342	$700	$12,305	$13,005	$227,735
343	$664	$12,341	$13,005	$215,394
344	$628	$12,377	$13,005	$203,017
345	$592	$12,413	$13,005	$190,603
346	$556	$12,449	$13,005	$178,154
347	$520	$12,486	$13,005	$165,668
348	$483	$12,522	$13,005	$153,146

第29年供款共

$156,065

第29年利息

$8,179

第29年共還本金

$147,886

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$447	$12,559	$13,005	$140,587
350	$410	$12,595	$13,005	$127,992
351	$373	$12,632	$13,005	$115,360
352	$336	$12,669	$13,005	$102,691
353	$300	$12,706	$13,005	$89,985
354	$262	$12,743	$13,005	$77,242
355	$225	$12,780	$13,005	$64,462
356	$188	$12,817	$13,005	$51,644
357	$151	$12,855	$13,005	$38,790
358	$113	$12,892	$13,005	$25,897
359	$76	$12,930	$13,005	$12,968
360	$38	$12,968	$13,005	$0

第30年供款共

$156,065

第30年利息

$2,919

第30年共還本金

$153,146

receipt_long 详细供款表 request_quote 支出一览 restart_alt 重置

卖房找房

分享

楼价

按揭成数

按揭保险费 info

全期置业总支出 HK$5,038,542

免责声明

笋盘推介

按揭保险费
info