楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$157,050

借款月供 $705 , 共加借HK$157,050

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$11,396,317

每月供款
$28,915

首期

$698,000

总贷款额

$6,439,050

總利息

$3,970,067

印花税

$209,400

其他

$79,800

置业成本总预算

HK$987,200

$57,828

置业成本总预算

HK$987,200

首期

$698,000
印花税

$209,400
- AVD
  
  $209,400
律师费

$ 10,000
代理佣金

$69,800
按揭保险费

$157,050

$57,828

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

VR实景

粉岭牵晴间第06座

thumb_up

【世纪21奇丰换楼推介】三房向南

实

570 呎

@10,526

建

782 呎

@7,673

local_fire_department 至HIT

售$600 万

实

570 呎

@10,526

建

782 呎

@7,673

售$600 万

local_fire_department 至HIT

马鞍山听涛雅苑第06座

thumb_up

罕有连空中花园绝对实盘

实

516 呎

@14,109

建

638 呎

@11,411

local_fire_department 至HIT real_estate_agent 罕有放盘

售$728 万

实

516 呎

@14,109

建

638 呎

@11,411

售$728 万

local_fire_department 至HIT real_estate_agent 罕有放盘

KOL实拍

马鞍山泓碧第05座

thumb_up

泓碧第05座

实

302 呎

@21,192

local_fire_department 至HIT

售$640 万

实

302 呎

@21,192

售$640 万

local_fire_department 至HIT

KOL实拍

沙田碧涛花园第01期第02座百利阁

thumb_up

高层河景靓装修还价即成

实

849 呎

@9,305

建

1,217 呎

@6,491

local_fire_department 至HIT flight_takeoff 移民急让

售$790 万

实

849 呎

@9,305

建

1,217 呎

@6,491

售$790 万

local_fire_department 至HIT flight_takeoff 移民急让

马鞍山迎海

thumb_up

真实笋盘迎海靓装两房

实

511 呎

@13,699

local_fire_department 至HIT

售$700 万

实

511 呎

@13,699

售$700 万

local_fire_department 至HIT

西贡 Marina Cove

thumb_up

匡湖居分层靓景

实

533 呎

@13,659

建

650 呎

@11,200

local_fire_department 至HIT local_offer 低水笋价

售$728 万

实

533 呎

@13,659

建

650 呎

@11,200

售$728 万

local_fire_department 至HIT local_offer 低水笋价

粉岭 ONE INNOVALE 第03期 E座

thumb_up

地下连花园全新装修

实

405 呎

@18,000

local_fire_department 至HIT real_estate_agent 罕有放盘

售$729 万

实

405 呎

@18,000

售$729 万

local_fire_department 至HIT real_estate_agent 罕有放盘

马鞍山海典湾第05座

thumb_up

海典湾**罕有放盘,极高层开阳远景,两房两厅,大露台**

实

464 呎

@13,966

建

619 呎

@10,468

local_fire_department 至HIT hotel_class 楼王

售$648 万

实

464 呎

@13,966

建

619 呎

@10,468

售$648 万

local_fire_department 至HIT hotel_class 楼王

马鞍山雅涛居第02座

thumb_up

雅涛居

实

483 呎

@12,629

建

690 呎

@8,841

local_fire_department 至HIT

售$610 万

实

483 呎

@12,629

建

690 呎

@8,841

售$610 万

local_fire_department 至HIT

马鞍山银湖天峰第02座

thumb_up

马鞍山银湖天峰高层东南

实

544 呎

@11,581

建

711 呎

@8,861

local_fire_department 至HIT

售$630 万

实

544 呎

@11,581

建

711 呎

@8,861

售$630 万

local_fire_department 至HIT

VR实景

沙田柏傲庄 I

thumb_up

大围站上盖, 楼下围方,优质生活, 二人世界!

实

357 呎

@22,129

local_fire_department 至HIT verified 首置必买 vpn_key 有匙即睇 transfer_within_a_station 人才必选

售$790 万

实

357 呎

@22,129

售$790 万

local_fire_department 至HIT verified 首置必买 vpn_key 有匙即睇 transfer_within_a_station 人才必选

西贡逸珑海滙 2房+工人房

thumb_up

低密度豪宅会所泳池

实

581 呎

@11,511

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

售$669 万

实

581 呎

@11,511

售$669 万

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

利率	15年	20年	25年	30年
1.000	$38,537	$29,613	$24,267	$20,711
1.500	$39,970	$31,071	$25,752	$22,222
2.000	$41,436	$32,574	$27,292	$23,800
2.500	$42,935	$34,121	$28,887	$25,442
3.000	$44,467	$35,711	$30,535	$27,147
3.500	$46,032	$37,344	$32,235	$28,914
4.000	$47,629	$39,019	$33,988	$30,741
4.500	$49,258	$40,737	$35,790	$32,626
5.000	$50,920	$42,495	$37,642	$34,566
5.500	$52,612	$44,293	$39,541	$36,560
6.000	$54,336	$46,131	$41,487	$38,605

每月供款$28,915

年期

30年

贷款金额

$6,439,050

總利息

$3,970,067

总贷款连利息

$10,409,117

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$18,781	$10,134	$28,914	$6,428,916
2	$18,751	$10,163	$28,914	$6,418,753
3	$18,721	$10,193	$28,914	$6,408,560
4	$18,692	$10,223	$28,914	$6,398,338
5	$18,662	$10,252	$28,914	$6,388,085
6	$18,632	$10,282	$28,914	$6,377,803
7	$18,602	$10,312	$28,914	$6,367,491
8	$18,572	$10,342	$28,914	$6,357,148
9	$18,542	$10,373	$28,914	$6,346,776
10	$18,511	$10,403	$28,914	$6,336,373
11	$18,481	$10,433	$28,914	$6,325,940
12	$18,451	$10,464	$28,914	$6,315,476

第1年供款共

$346,971

第1年利息

$223,397

第1年共還本金

$123,574

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$18,420	$10,494	$28,914	$6,304,982
14	$18,390	$10,525	$28,914	$6,294,458
15	$18,359	$10,555	$28,914	$6,283,902
16	$18,328	$10,586	$28,914	$6,273,316
17	$18,297	$10,617	$28,914	$6,262,699
18	$18,266	$10,648	$28,914	$6,252,051
19	$18,235	$10,679	$28,914	$6,241,372
20	$18,204	$10,710	$28,914	$6,230,662
21	$18,173	$10,741	$28,914	$6,219,920
22	$18,141	$10,773	$28,914	$6,209,148
23	$18,110	$10,804	$28,914	$6,198,343
24	$18,079	$10,836	$28,914	$6,187,508

第2年供款共

$346,971

第2年利息

$219,002

第2年共還本金

$127,969

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$18,047	$10,867	$28,914	$6,176,640
26	$18,015	$10,899	$28,914	$6,165,741
27	$17,983	$10,931	$28,914	$6,154,811
28	$17,952	$10,963	$28,914	$6,143,848
29	$17,920	$10,995	$28,914	$6,132,853
30	$17,887	$11,027	$28,914	$6,121,826
31	$17,855	$11,059	$28,914	$6,110,768
32	$17,823	$11,091	$28,914	$6,099,676
33	$17,791	$11,123	$28,914	$6,088,553
34	$17,758	$11,156	$28,914	$6,077,397
35	$17,726	$11,188	$28,914	$6,066,209
36	$17,693	$11,221	$28,914	$6,054,987

第3年供款共

$346,971

第3年利息

$214,450

第3年共還本金

$132,520

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$17,660	$11,254	$28,914	$6,043,734
38	$17,628	$11,287	$28,914	$6,032,447
39	$17,595	$11,320	$28,914	$6,021,127
40	$17,562	$11,353	$28,914	$6,009,775
41	$17,529	$11,386	$28,914	$5,998,389
42	$17,495	$11,419	$28,914	$5,986,970
43	$17,462	$11,452	$28,914	$5,975,518
44	$17,429	$11,486	$28,914	$5,964,032
45	$17,395	$11,519	$28,914	$5,952,513
46	$17,361	$11,553	$28,914	$5,940,961
47	$17,328	$11,586	$28,914	$5,929,374
48	$17,294	$11,620	$28,914	$5,917,754

第4年供款共

$346,971

第4年利息

$209,737

第4年共還本金

$137,234

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$17,260	$11,654	$28,914	$5,906,100
50	$17,226	$11,688	$28,914	$5,894,412
51	$17,192	$11,722	$28,914	$5,882,690
52	$17,158	$11,756	$28,914	$5,870,933
53	$17,124	$11,791	$28,914	$5,859,142
54	$17,089	$11,825	$28,914	$5,847,317
55	$17,055	$11,860	$28,914	$5,835,458
56	$17,020	$11,894	$28,914	$5,823,564
57	$16,985	$11,929	$28,914	$5,811,635
58	$16,951	$11,964	$28,914	$5,799,671
59	$16,916	$11,999	$28,914	$5,787,673
60	$16,881	$12,033	$28,914	$5,775,639

第5年供款共

$346,971

第5年利息

$204,856

第5年共還本金

$142,115

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$16,846	$12,069	$28,914	$5,763,571
62	$16,810	$12,104	$28,914	$5,751,467
63	$16,775	$12,139	$28,914	$5,739,328
64	$16,740	$12,175	$28,914	$5,727,153
65	$16,704	$12,210	$28,914	$5,714,943
66	$16,669	$12,246	$28,914	$5,702,698
67	$16,633	$12,281	$28,914	$5,690,416
68	$16,597	$12,317	$28,914	$5,678,099
69	$16,561	$12,353	$28,914	$5,665,746
70	$16,525	$12,389	$28,914	$5,653,357
71	$16,489	$12,425	$28,914	$5,640,932
72	$16,453	$12,461	$28,914	$5,628,470

第6年供款共

$346,971

第6年利息

$199,801

第6年共還本金

$147,169

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$16,416	$12,498	$28,914	$5,615,972
74	$16,380	$12,534	$28,914	$5,603,438
75	$16,343	$12,571	$28,914	$5,590,867
76	$16,307	$12,608	$28,914	$5,578,260
77	$16,270	$12,644	$28,914	$5,565,615
78	$16,233	$12,681	$28,914	$5,552,934
79	$16,196	$12,718	$28,914	$5,540,216
80	$16,159	$12,755	$28,914	$5,527,461
81	$16,122	$12,792	$28,914	$5,514,668
82	$16,084	$12,830	$28,914	$5,501,839
83	$16,047	$12,867	$28,914	$5,488,972
84	$16,010	$12,905	$28,914	$5,476,067

第7年供款共

$346,971

第7年利息

$194,567

第7年共還本金

$152,403

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$15,972	$12,942	$28,914	$5,463,124
86	$15,934	$12,980	$28,914	$5,450,144
87	$15,896	$13,018	$28,914	$5,437,126
88	$15,858	$13,056	$28,914	$5,424,070
89	$15,820	$13,094	$28,914	$5,410,976
90	$15,782	$13,132	$28,914	$5,397,844
91	$15,744	$13,170	$28,914	$5,384,674
92	$15,705	$13,209	$28,914	$5,371,465
93	$15,667	$13,247	$28,914	$5,358,217
94	$15,628	$13,286	$28,914	$5,344,931
95	$15,589	$13,325	$28,914	$5,331,606
96	$15,551	$13,364	$28,914	$5,318,243

第8年供款共

$346,971

第8年利息

$189,147

第8年共還本金

$157,824

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$15,512	$13,403	$28,914	$5,304,840
98	$15,472	$13,442	$28,914	$5,291,398
99	$15,433	$13,481	$28,914	$5,277,917
100	$15,394	$13,520	$28,914	$5,264,397
101	$15,354	$13,560	$28,914	$5,250,837
102	$15,315	$13,599	$28,914	$5,237,238
103	$15,275	$13,639	$28,914	$5,223,599
104	$15,235	$13,679	$28,914	$5,209,920
105	$15,196	$13,719	$28,914	$5,196,202
106	$15,156	$13,759	$28,914	$5,182,443
107	$15,115	$13,799	$28,914	$5,168,644
108	$15,075	$13,839	$28,914	$5,154,805

第9年供款共

$346,971

第9年利息

$183,533

第9年共還本金

$163,437

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$15,035	$13,879	$28,914	$5,140,926
110	$14,994	$13,920	$28,914	$5,127,006
111	$14,954	$13,960	$28,914	$5,113,046
112	$14,913	$14,001	$28,914	$5,099,045
113	$14,872	$14,042	$28,914	$5,085,003
114	$14,831	$14,083	$28,914	$5,070,920
115	$14,790	$14,124	$28,914	$5,056,796
116	$14,749	$14,165	$28,914	$5,042,630
117	$14,708	$14,207	$28,914	$5,028,424
118	$14,666	$14,248	$28,914	$5,014,176
119	$14,625	$14,290	$28,914	$4,999,886
120	$14,583	$14,331	$28,914	$4,985,555

第10年供款共

$346,971

第10年利息

$177,720

第10年共還本金

$169,250

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$14,541	$14,373	$28,914	$4,971,182
122	$14,499	$14,415	$28,914	$4,956,767
123	$14,457	$14,457	$28,914	$4,942,310
124	$14,415	$14,499	$28,914	$4,927,811
125	$14,373	$14,541	$28,914	$4,913,270
126	$14,330	$14,584	$28,914	$4,898,686
127	$14,288	$14,626	$28,914	$4,884,060
128	$14,245	$14,669	$28,914	$4,869,390
129	$14,202	$14,712	$28,914	$4,854,679
130	$14,159	$14,755	$28,914	$4,839,924
131	$14,116	$14,798	$28,914	$4,825,126
132	$14,073	$14,841	$28,914	$4,810,285

第11年供款共

$346,971

第11年利息

$171,701

第11年共還本金

$175,270

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$14,030	$14,884	$28,914	$4,795,401
134	$13,987	$14,928	$28,914	$4,780,473
135	$13,943	$14,971	$28,914	$4,765,502
136	$13,899	$15,015	$28,914	$4,750,487
137	$13,856	$15,059	$28,914	$4,735,429
138	$13,812	$15,103	$28,914	$4,720,326
139	$13,768	$15,147	$28,914	$4,705,180
140	$13,723	$15,191	$28,914	$4,689,989
141	$13,679	$15,235	$28,914	$4,674,754
142	$13,635	$15,280	$28,914	$4,659,474
143	$13,590	$15,324	$28,914	$4,644,150
144	$13,545	$15,369	$28,914	$4,628,781

第12年供款共

$346,971

第12年利息

$165,467

第12年共還本金

$181,504

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$13,501	$15,414	$28,914	$4,613,368
146	$13,456	$15,459	$28,914	$4,597,909
147	$13,411	$15,504	$28,914	$4,582,406
148	$13,365	$15,549	$28,914	$4,566,857
149	$13,320	$15,594	$28,914	$4,551,263
150	$13,275	$15,640	$28,914	$4,535,623
151	$13,229	$15,685	$28,914	$4,519,938
152	$13,183	$15,731	$28,914	$4,504,206
153	$13,137	$15,777	$28,914	$4,488,430
154	$13,091	$15,823	$28,914	$4,472,607
155	$13,045	$15,869	$28,914	$4,456,737
156	$12,999	$15,915	$28,914	$4,440,822

第13年供款共

$346,971

第13年利息

$159,011

第13年共還本金

$187,959

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$12,952	$15,962	$28,914	$4,424,860
158	$12,906	$16,008	$28,914	$4,408,852
159	$12,859	$16,055	$28,914	$4,392,797
160	$12,812	$16,102	$28,914	$4,376,695
161	$12,765	$16,149	$28,914	$4,360,546
162	$12,718	$16,196	$28,914	$4,344,350
163	$12,671	$16,243	$28,914	$4,328,107
164	$12,624	$16,291	$28,914	$4,311,816
165	$12,576	$16,338	$28,914	$4,295,478
166	$12,528	$16,386	$28,914	$4,279,093
167	$12,481	$16,434	$28,914	$4,262,659
168	$12,433	$16,481	$28,914	$4,246,178

第14年供款共

$346,971

第14年利息

$152,326

第14年共還本金

$194,644

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$12,385	$16,530	$28,914	$4,229,648
170	$12,336	$16,578	$28,914	$4,213,070
171	$12,288	$16,626	$28,914	$4,196,444
172	$12,240	$16,675	$28,914	$4,179,770
173	$12,191	$16,723	$28,914	$4,163,046
174	$12,142	$16,772	$28,914	$4,146,274
175	$12,093	$16,821	$28,914	$4,129,454
176	$12,044	$16,870	$28,914	$4,112,584
177	$11,995	$16,919	$28,914	$4,095,664
178	$11,946	$16,969	$28,914	$4,078,696
179	$11,896	$17,018	$28,914	$4,061,678
180	$11,847	$17,068	$28,914	$4,044,610

第15年供款共

$346,971

第15年利息

$145,403

第15年共還本金

$201,567

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$11,797	$17,117	$28,914	$4,027,493
182	$11,747	$17,167	$28,914	$4,010,325
183	$11,697	$17,217	$28,914	$3,993,108
184	$11,647	$17,268	$28,914	$3,975,840
185	$11,596	$17,318	$28,914	$3,958,522
186	$11,546	$17,369	$28,914	$3,941,154
187	$11,495	$17,419	$28,914	$3,923,735
188	$11,444	$17,470	$28,914	$3,906,265
189	$11,393	$17,521	$28,914	$3,888,744
190	$11,342	$17,572	$28,914	$3,871,172
191	$11,291	$17,623	$28,914	$3,853,548
192	$11,240	$17,675	$28,914	$3,835,874

第16年供款共

$346,971

第16年利息

$138,234

第16年共還本金

$208,737

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$11,188	$17,726	$28,914	$3,818,147
194	$11,136	$17,778	$28,914	$3,800,369
195	$11,084	$17,830	$28,914	$3,782,540
196	$11,032	$17,882	$28,914	$3,764,658
197	$10,980	$17,934	$28,914	$3,746,724
198	$10,928	$17,986	$28,914	$3,728,738
199	$10,875	$18,039	$28,914	$3,710,699
200	$10,823	$18,091	$28,914	$3,692,608
201	$10,770	$18,144	$28,914	$3,674,463
202	$10,717	$18,197	$28,914	$3,656,266
203	$10,664	$18,250	$28,914	$3,638,016
204	$10,611	$18,303	$28,914	$3,619,713

第17年供款共

$346,971

第17年利息

$130,810

第17年共還本金

$216,161

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$10,557	$18,357	$28,914	$3,601,356
206	$10,504	$18,410	$28,914	$3,582,946
207	$10,450	$18,464	$28,914	$3,564,482
208	$10,396	$18,518	$28,914	$3,545,964
209	$10,342	$18,572	$28,914	$3,527,392
210	$10,288	$18,626	$28,914	$3,508,766
211	$10,234	$18,680	$28,914	$3,490,086
212	$10,179	$18,735	$28,914	$3,471,351
213	$10,125	$18,789	$28,914	$3,452,562
214	$10,070	$18,844	$28,914	$3,433,718
215	$10,015	$18,899	$28,914	$3,414,818
216	$9,960	$18,954	$28,914	$3,395,864

第18年供款共

$346,971

第18年利息

$123,122

第18年共還本金

$223,849

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$9,905	$19,010	$28,914	$3,376,855
218	$9,849	$19,065	$28,914	$3,357,789
219	$9,794	$19,121	$28,914	$3,338,669
220	$9,738	$19,176	$28,914	$3,319,492
221	$9,682	$19,232	$28,914	$3,300,260
222	$9,626	$19,288	$28,914	$3,280,972
223	$9,570	$19,345	$28,914	$3,261,627
224	$9,513	$19,401	$28,914	$3,242,226
225	$9,456	$19,458	$28,914	$3,222,768
226	$9,400	$19,514	$28,914	$3,203,254
227	$9,343	$19,571	$28,914	$3,183,682
228	$9,286	$19,628	$28,914	$3,164,054

第19年供款共

$346,971

第19年利息

$115,160

第19年共還本金

$231,810

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$9,228	$19,686	$28,914	$3,144,368
230	$9,171	$19,743	$28,914	$3,124,625
231	$9,113	$19,801	$28,914	$3,104,824
232	$9,056	$19,858	$28,914	$3,084,966
233	$8,998	$19,916	$28,914	$3,065,049
234	$8,940	$19,974	$28,914	$3,045,075
235	$8,881	$20,033	$28,914	$3,025,042
236	$8,823	$20,091	$28,914	$3,004,951
237	$8,764	$20,150	$28,914	$2,984,801
238	$8,706	$20,209	$28,914	$2,964,592
239	$8,647	$20,267	$28,914	$2,944,325
240	$8,588	$20,327	$28,914	$2,923,998

第20年供款共

$346,971

第20年利息

$106,915

第20年共還本金

$240,055

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$8,528	$20,386	$28,914	$2,903,613
242	$8,469	$20,445	$28,914	$2,883,167
243	$8,409	$20,505	$28,914	$2,862,662
244	$8,349	$20,565	$28,914	$2,842,097
245	$8,289	$20,625	$28,914	$2,821,473
246	$8,229	$20,685	$28,914	$2,800,788
247	$8,169	$20,745	$28,914	$2,780,043
248	$8,108	$20,806	$28,914	$2,759,237
249	$8,048	$20,866	$28,914	$2,738,370
250	$7,987	$20,927	$28,914	$2,717,443
251	$7,926	$20,988	$28,914	$2,696,455
252	$7,865	$21,050	$28,914	$2,675,405

第21年供款共

$346,971

第21年利息

$98,377

第21年共還本金

$248,593

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$7,803	$21,111	$28,914	$2,654,294
254	$7,742	$21,173	$28,914	$2,633,122
255	$7,680	$21,234	$28,914	$2,611,887
256	$7,618	$21,296	$28,914	$2,590,591
257	$7,556	$21,358	$28,914	$2,569,233
258	$7,494	$21,421	$28,914	$2,547,812
259	$7,431	$21,483	$28,914	$2,526,329
260	$7,368	$21,546	$28,914	$2,504,783
261	$7,306	$21,609	$28,914	$2,483,175
262	$7,243	$21,672	$28,914	$2,461,503
263	$7,179	$21,735	$28,914	$2,439,768
264	$7,116	$21,798	$28,914	$2,417,970

第22年供款共

$346,971

第22年利息

$89,536

第22年共還本金

$257,435

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$7,052	$21,862	$28,914	$2,396,108
266	$6,989	$21,926	$28,914	$2,374,183
267	$6,925	$21,990	$28,914	$2,352,193
268	$6,861	$22,054	$28,914	$2,330,140
269	$6,796	$22,118	$28,914	$2,308,022
270	$6,732	$22,182	$28,914	$2,285,839
271	$6,667	$22,247	$28,914	$2,263,592
272	$6,602	$22,312	$28,914	$2,241,280
273	$6,537	$22,377	$28,914	$2,218,903
274	$6,472	$22,442	$28,914	$2,196,460
275	$6,406	$22,508	$28,914	$2,173,952
276	$6,341	$22,574	$28,914	$2,151,379

第23年供款共

$346,971

第23年利息

$80,379

第23年共還本金

$266,591

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$6,275	$22,639	$28,914	$2,128,740
278	$6,209	$22,705	$28,914	$2,106,034
279	$6,143	$22,772	$28,914	$2,083,263
280	$6,076	$22,838	$28,914	$2,060,425
281	$6,010	$22,905	$28,914	$2,037,520
282	$5,943	$22,971	$28,914	$2,014,548
283	$5,876	$23,038	$28,914	$1,991,510
284	$5,809	$23,106	$28,914	$1,968,404
285	$5,741	$23,173	$28,914	$1,945,231
286	$5,674	$23,241	$28,914	$1,921,991
287	$5,606	$23,308	$28,914	$1,898,682
288	$5,538	$23,376	$28,914	$1,875,306

第24年供款共

$346,971

第24年利息

$70,898

第24年共還本金

$276,073

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$5,470	$23,445	$28,914	$1,851,861
290	$5,401	$23,513	$28,914	$1,828,348
291	$5,333	$23,582	$28,914	$1,804,767
292	$5,264	$23,650	$28,914	$1,781,117
293	$5,195	$23,719	$28,914	$1,757,397
294	$5,126	$23,788	$28,914	$1,733,609
295	$5,056	$23,858	$28,914	$1,709,751
296	$4,987	$23,927	$28,914	$1,685,824
297	$4,917	$23,997	$28,914	$1,661,826
298	$4,847	$24,067	$28,914	$1,637,759
299	$4,777	$24,137	$28,914	$1,613,622
300	$4,706	$24,208	$28,914	$1,589,414

第25年供款共

$346,971

第25年利息

$61,078

第25年共還本金

$285,892

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$4,636	$24,278	$28,914	$1,565,135
302	$4,565	$24,349	$28,914	$1,540,786
303	$4,494	$24,420	$28,914	$1,516,366
304	$4,423	$24,491	$28,914	$1,491,874
305	$4,351	$24,563	$28,914	$1,467,312
306	$4,280	$24,635	$28,914	$1,442,677
307	$4,208	$24,706	$28,914	$1,417,971
308	$4,136	$24,778	$28,914	$1,393,192
309	$4,063	$24,851	$28,914	$1,368,341
310	$3,991	$24,923	$28,914	$1,343,418
311	$3,918	$24,996	$28,914	$1,318,422
312	$3,845	$25,069	$28,914	$1,293,353

第26年供款共

$346,971

第26年利息

$50,910

第26年共還本金

$296,060

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$3,772	$25,142	$28,914	$1,268,212
314	$3,699	$25,215	$28,914	$1,242,996
315	$3,625	$25,289	$28,914	$1,217,707
316	$3,552	$25,363	$28,914	$1,192,345
317	$3,478	$25,437	$28,914	$1,166,908
318	$3,403	$25,511	$28,914	$1,141,398
319	$3,329	$25,585	$28,914	$1,115,813
320	$3,254	$25,660	$28,914	$1,090,153
321	$3,180	$25,735	$28,914	$1,064,418
322	$3,105	$25,810	$28,914	$1,038,609
323	$3,029	$25,885	$28,914	$1,012,724
324	$2,954	$25,960	$28,914	$986,763

第27年供款共

$346,971

第27年利息

$40,380

第27年共還本金

$306,590

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$2,878	$26,036	$28,914	$960,727
326	$2,802	$26,112	$28,914	$934,615
327	$2,726	$26,188	$28,914	$908,427
328	$2,650	$26,265	$28,914	$882,162
329	$2,573	$26,341	$28,914	$855,821
330	$2,496	$26,418	$28,914	$829,403
331	$2,419	$26,495	$28,914	$802,908
332	$2,342	$26,572	$28,914	$776,335
333	$2,264	$26,650	$28,914	$749,685
334	$2,187	$26,728	$28,914	$722,958
335	$2,109	$26,806	$28,914	$696,152
336	$2,030	$26,884	$28,914	$669,268

第28年供款共

$346,971

第28年利息

$29,476

第28年共還本金

$317,495

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$1,952	$26,962	$28,914	$642,306
338	$1,873	$27,041	$28,914	$615,265
339	$1,795	$27,120	$28,914	$588,146
340	$1,715	$27,199	$28,914	$560,947
341	$1,636	$27,278	$28,914	$533,669
342	$1,557	$27,358	$28,914	$506,311
343	$1,477	$27,437	$28,914	$478,874
344	$1,397	$27,517	$28,914	$451,356
345	$1,316	$27,598	$28,914	$423,758
346	$1,236	$27,678	$28,914	$396,080
347	$1,155	$27,759	$28,914	$368,321
348	$1,074	$27,840	$28,914	$340,481

第29年供款共

$346,971

第29年利息

$18,183

第29年共還本金

$328,787

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$993	$27,921	$28,914	$312,560
350	$912	$28,003	$28,914	$284,557
351	$830	$28,084	$28,914	$256,473
352	$748	$28,166	$28,914	$228,307
353	$666	$28,248	$28,914	$200,059
354	$584	$28,331	$28,914	$171,728
355	$501	$28,413	$28,914	$143,315
356	$418	$28,496	$28,914	$114,818
357	$335	$28,579	$28,914	$86,239
358	$252	$28,663	$28,914	$57,576
359	$168	$28,746	$28,914	$28,830
360	$84	$28,830	$28,914	$0

第30年供款共

$346,971

第30年利息

$6,489

第30年共還本金

$340,481

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$11,396,317

免责声明

笋盘推介

按揭保险费
info