楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$68,081

借款月供 $306 , 共加借HK$68,081

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$12,291,097

每月供款
$28,354

首期

$1,754,000

总贷款额

$6,314,081

總利息

$3,893,016

印花税

$240,000

其他

$90,000

置业成本总预算

HK$2,084,000

$56,706

置业成本总预算

HK$2,084,000

首期

$1,754,000
印花税

$240,000
- AVD
  
  $240,000
律师费

$ 10,000
代理佣金

$80,000
按揭保险费

$68,081

$56,706

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

西贡相思湾

thumb_up

CLEAR WATER BAY VILLAGE HOUSE

建

1,350 呎

@6,667

local_fire_department 至HIT hotel_class 楼王

售$900 万

建

1,350 呎

@6,667

售$900 万

local_fire_department 至HIT hotel_class 楼王

沙田银禧花园银禧阁

thumb_up

罕有🍀杮北🌺妬場景🐎 [覆式] 有部份傢俬3️⃣房.

实

665 呎

@11,128

建

1,094 呎

@6,764

local_offer 低水笋价 verified 首置必买 vpn_key 有匙即睇 transfer_within_a_station 人才必选

售$740 万

实

665 呎

@11,128

建

1,094 呎

@6,764

售$740 万

local_offer 低水笋价 verified 首置必买 vpn_key 有匙即睇 transfer_within_a_station 人才必选

马鞍山观澜雅轩

thumb_up

观澜雅轩** 开扬靓景,池海双辉,大房大厅,连车位**

实

586 呎

@15,017

建

790 呎

@11,139

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价

售$880 万

实

586 呎

@15,017

建

790 呎

@11,139

售$880 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价

马鞍山云海第01期榕海臺第02座

thumb_up

马鞍山云海新鸿基名牌屋苑楼龄新

实

446 呎

@19,058

local_fire_department 至HIT

售$850 万

实

446 呎

@19,058

售$850 万

local_fire_department 至HIT

马鞍山听涛雅苑

thumb_up

罕有靓装即买即住

实

650 呎

@11,692

建

807 呎

@9,418

local_fire_department 至HIT directions_run 即走 verified 首置必买

售$760 万

实

650 呎

@11,692

建

807 呎

@9,418

售$760 万

local_fire_department 至HIT directions_run 即走 verified 首置必买

VR实景

马鞍山迎海第02期星湾第21座

thumb_up

💥移民急讓🋨正南 [ 簇新装修2房 + 书房 ] 凤凰楼💸

实

472 呎

@16,314

local_fire_department 至HIT verified 首置必买 pets 爱竉必选 price_change 蚀让盘

售$770 万

实

472 呎

@16,314

售$770 万

local_fire_department 至HIT verified 首置必买 pets 爱竉必选 price_change 蚀让盘

沙田下禾輋村

thumb_up

罕有地下连600'花园

建

700 呎

@10,286

real_estate_agent 罕有放盘

售$720 万

建

700 呎

@10,286

售$720 万

real_estate_agent 罕有放盘

沙田翠景花园

thumb_up

^三房套有装^ 蚀让放卖, 预约参观!

实

662 呎

@11,480

建

850 呎

@8,941

local_fire_department 至HIT price_change 蚀让盘

售$760 万

实

662 呎

@11,480

建

850 呎

@8,941

售$760 万

local_fire_department 至HIT price_change 蚀让盘

西贡下洋

thumb_up

清水湾3楼连海景天台

建

700 呎

@12,857

real_estate_agent 罕有放盘

售$900 万

建

700 呎

@12,857

售$900 万

real_estate_agent 罕有放盘

VR实景

沙田星凯堤岸

thumb_up

铁路站旁, 两房梗厨 + 1储 , 笋价放卖, 有匙即睇!

实

552 呎

@16,304

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇 price_change 蚀让盘

售$900 万

实

552 呎

@16,304

售$900 万

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇 price_change 蚀让盘

马鞍山听涛雅苑第09座

thumb_up

马鞍山听涛雅苑 3房套房两厅实用高免费村巴

实

650 呎

@12,308

建

807 呎

@9,913

local_fire_department 至HIT

售$800 万

实

650 呎

@12,308

建

807 呎

@9,913

售$800 万

local_fire_department 至HIT

KOL实拍 VR实景

沙田沙田第一城第02期

thumb_up

奇丰精选坚靓装高层河景可即入住

实

504 呎

@14,286

建

622 呎

@11,576

hotel_class 楼王 vpn_key 有匙即睇

售$720 万

实

504 呎

@14,286

建

622 呎

@11,576

售$720 万

hotel_class 楼王 vpn_key 有匙即睇

利率	15年	20年	25年	30年
1.000	$37,789	$29,038	$23,796	$20,309
1.500	$39,194	$30,468	$25,252	$21,791
2.000	$40,632	$31,942	$26,763	$23,338
2.500	$42,102	$33,459	$28,326	$24,948
3.000	$43,604	$35,018	$29,942	$26,620
3.500	$45,138	$36,619	$31,610	$28,353
4.000	$46,704	$38,262	$33,328	$30,144
4.500	$48,302	$39,946	$35,096	$31,993
5.000	$49,931	$41,670	$36,911	$33,895
5.500	$51,591	$43,434	$38,774	$35,851
6.000	$53,282	$45,236	$40,682	$37,856

每月供款$28,354

年期

30年

贷款金额

$6,314,081.4

總利息

$3,893,016

总贷款连利息

$10,207,097.4

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$18,416	$9,937	$28,353	$6,304,144
2	$18,387	$9,966	$28,353	$6,294,178
3	$18,358	$9,995	$28,353	$6,284,183
4	$18,329	$10,024	$28,353	$6,274,159
5	$18,300	$10,053	$28,353	$6,264,106
6	$18,270	$10,083	$28,353	$6,254,023
7	$18,241	$10,112	$28,353	$6,243,911
8	$18,211	$10,142	$28,353	$6,233,769
9	$18,182	$10,171	$28,353	$6,223,598
10	$18,152	$10,201	$28,353	$6,213,397
11	$18,122	$10,231	$28,353	$6,203,167
12	$18,093	$10,260	$28,353	$6,192,906

第1年供款共

$340,237

第1年利息

$219,061

第1年共還本金

$121,175

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$18,063	$10,290	$28,353	$6,182,616
14	$18,033	$10,320	$28,353	$6,172,295
15	$18,003	$10,351	$28,353	$6,161,945
16	$17,972	$10,381	$28,353	$6,151,564
17	$17,942	$10,411	$28,353	$6,141,153
18	$17,912	$10,441	$28,353	$6,130,712
19	$17,881	$10,472	$28,353	$6,120,240
20	$17,851	$10,502	$28,353	$6,109,738
21	$17,820	$10,533	$28,353	$6,099,205
22	$17,789	$10,564	$28,353	$6,088,641
23	$17,759	$10,595	$28,353	$6,078,046
24	$17,728	$10,625	$28,353	$6,067,421

第2年供款共

$340,237

第2年利息

$214,751

第2年共還本金

$125,485

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$17,697	$10,656	$28,353	$6,056,765
26	$17,666	$10,687	$28,353	$6,046,077
27	$17,634	$10,719	$28,353	$6,035,358
28	$17,603	$10,750	$28,353	$6,024,608
29	$17,572	$10,781	$28,353	$6,013,827
30	$17,540	$10,813	$28,353	$6,003,015
31	$17,509	$10,844	$28,353	$5,992,170
32	$17,477	$10,876	$28,353	$5,981,294
33	$17,445	$10,908	$28,353	$5,970,387
34	$17,414	$10,939	$28,353	$5,959,447
35	$17,382	$10,971	$28,353	$5,948,476
36	$17,350	$11,003	$28,353	$5,937,473

第3年供款共

$340,237

第3年利息

$210,288

第3年共還本金

$129,948

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$17,318	$11,035	$28,353	$5,926,437
38	$17,285	$11,068	$28,353	$5,915,370
39	$17,253	$11,100	$28,353	$5,904,270
40	$17,221	$11,132	$28,353	$5,893,138
41	$17,188	$11,165	$28,353	$5,881,973
42	$17,156	$11,197	$28,353	$5,870,775
43	$17,123	$11,230	$28,353	$5,859,546
44	$17,090	$11,263	$28,353	$5,848,283
45	$17,057	$11,296	$28,353	$5,836,987
46	$17,025	$11,329	$28,353	$5,825,659
47	$16,992	$11,362	$28,353	$5,814,297
48	$16,958	$11,395	$28,353	$5,802,903

第4年供款共

$340,237

第4年利息

$205,666

第4年共還本金

$134,570

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$16,925	$11,428	$28,353	$5,791,475
50	$16,892	$11,461	$28,353	$5,780,013
51	$16,858	$11,495	$28,353	$5,768,519
52	$16,825	$11,528	$28,353	$5,756,991
53	$16,791	$11,562	$28,353	$5,745,429
54	$16,758	$11,596	$28,353	$5,733,833
55	$16,724	$11,629	$28,353	$5,722,204
56	$16,690	$11,663	$28,353	$5,710,541
57	$16,656	$11,697	$28,353	$5,698,843
58	$16,622	$11,731	$28,353	$5,687,112
59	$16,587	$11,766	$28,353	$5,675,346
60	$16,553	$11,800	$28,353	$5,663,546

第5年供款共

$340,237

第5年利息

$200,880

第5年共還本金

$139,356

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$16,519	$11,834	$28,353	$5,651,712
62	$16,484	$11,869	$28,353	$5,639,843
63	$16,450	$11,904	$28,353	$5,627,939
64	$16,415	$11,938	$28,353	$5,616,001
65	$16,380	$11,973	$28,353	$5,604,028
66	$16,345	$12,008	$28,353	$5,592,020
67	$16,310	$12,043	$28,353	$5,579,977
68	$16,275	$12,078	$28,353	$5,567,899
69	$16,240	$12,113	$28,353	$5,555,786
70	$16,204	$12,149	$28,353	$5,543,637
71	$16,169	$12,184	$28,353	$5,531,453
72	$16,133	$12,220	$28,353	$5,519,233

第6年供款共

$340,237

第6年利息

$195,924

第6年共還本金

$144,313

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$16,098	$12,255	$28,353	$5,506,978
74	$16,062	$12,291	$28,353	$5,494,687
75	$16,026	$12,327	$28,353	$5,482,360
76	$15,990	$12,363	$28,353	$5,469,997
77	$15,954	$12,399	$28,353	$5,457,598
78	$15,918	$12,435	$28,353	$5,445,163
79	$15,882	$12,471	$28,353	$5,432,692
80	$15,845	$12,508	$28,353	$5,420,184
81	$15,809	$12,544	$28,353	$5,407,640
82	$15,772	$12,581	$28,353	$5,395,059
83	$15,736	$12,617	$28,353	$5,382,442
84	$15,699	$12,654	$28,353	$5,369,788

第7年供款共

$340,237

第7年利息

$190,791

第7年共還本金

$149,446

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$15,662	$12,691	$28,353	$5,357,097
86	$15,625	$12,728	$28,353	$5,344,368
87	$15,588	$12,765	$28,353	$5,331,603
88	$15,551	$12,803	$28,353	$5,318,801
89	$15,513	$12,840	$28,353	$5,305,961
90	$15,476	$12,877	$28,353	$5,293,083
91	$15,438	$12,915	$28,353	$5,280,168
92	$15,400	$12,953	$28,353	$5,267,216
93	$15,363	$12,990	$28,353	$5,254,226
94	$15,325	$13,028	$28,353	$5,241,197
95	$15,287	$13,066	$28,353	$5,228,131
96	$15,249	$13,104	$28,353	$5,215,027

第8年供款共

$340,237

第8年利息

$185,476

第8年共還本金

$154,761

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$15,210	$13,143	$28,353	$5,201,884
98	$15,172	$13,181	$28,353	$5,188,703
99	$15,134	$13,219	$28,353	$5,175,484
100	$15,095	$13,258	$28,353	$5,162,226
101	$15,056	$13,297	$28,353	$5,148,930
102	$15,018	$13,335	$28,353	$5,135,594
103	$14,979	$13,374	$28,353	$5,122,220
104	$14,940	$13,413	$28,353	$5,108,807
105	$14,901	$13,452	$28,353	$5,095,354
106	$14,861	$13,492	$28,353	$5,081,863
107	$14,822	$13,531	$28,353	$5,068,332
108	$14,783	$13,570	$28,353	$5,054,761

第9年供款共

$340,237

第9年利息

$179,971

第9年共還本金

$160,265

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$14,743	$13,610	$28,353	$5,041,151
110	$14,703	$13,650	$28,353	$5,027,502
111	$14,664	$13,690	$28,353	$5,013,812
112	$14,624	$13,729	$28,353	$5,000,083
113	$14,584	$13,769	$28,353	$4,986,313
114	$14,543	$13,810	$28,353	$4,972,504
115	$14,503	$13,850	$28,353	$4,958,654
116	$14,463	$13,890	$28,353	$4,944,763
117	$14,422	$13,931	$28,353	$4,930,833
118	$14,382	$13,971	$28,353	$4,916,861
119	$14,341	$14,012	$28,353	$4,902,849
120	$14,300	$14,053	$28,353	$4,888,796

第10年供款共

$340,237

第10年利息

$174,271

第10年共還本金

$165,965

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$14,259	$14,094	$28,353	$4,874,702
122	$14,218	$14,135	$28,353	$4,860,567
123	$14,177	$14,176	$28,353	$4,846,390
124	$14,135	$14,218	$28,353	$4,832,173
125	$14,094	$14,259	$28,353	$4,817,913
126	$14,052	$14,301	$28,353	$4,803,613
127	$14,011	$14,343	$28,353	$4,789,270
128	$13,969	$14,384	$28,353	$4,774,886
129	$13,927	$14,426	$28,353	$4,760,459
130	$13,885	$14,468	$28,353	$4,745,991
131	$13,842	$14,511	$28,353	$4,731,480
132	$13,800	$14,553	$28,353	$4,716,928

第11年供款共

$340,237

第11年利息

$168,368

第11年共還本金

$171,868

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$13,758	$14,595	$28,353	$4,702,332
134	$13,715	$14,638	$28,353	$4,687,694
135	$13,672	$14,681	$28,353	$4,673,014
136	$13,630	$14,723	$28,353	$4,658,290
137	$13,587	$14,766	$28,353	$4,643,524
138	$13,544	$14,809	$28,353	$4,628,714
139	$13,500	$14,853	$28,353	$4,613,862
140	$13,457	$14,896	$28,353	$4,598,966
141	$13,414	$14,939	$28,353	$4,584,027
142	$13,370	$14,983	$28,353	$4,569,044
143	$13,326	$15,027	$28,353	$4,554,017
144	$13,283	$15,070	$28,353	$4,538,946

第12年供款共

$340,237

第12年利息

$162,255

第12年共還本金

$177,981

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$13,239	$15,114	$28,353	$4,523,832
146	$13,195	$15,159	$28,353	$4,508,673
147	$13,150	$15,203	$28,353	$4,493,471
148	$13,106	$15,247	$28,353	$4,478,224
149	$13,061	$15,292	$28,353	$4,462,932
150	$13,017	$15,336	$28,353	$4,447,596
151	$12,972	$15,381	$28,353	$4,432,215
152	$12,927	$15,426	$28,353	$4,416,789
153	$12,882	$15,471	$28,353	$4,401,318
154	$12,837	$15,516	$28,353	$4,385,803
155	$12,792	$15,561	$28,353	$4,370,241
156	$12,747	$15,607	$28,353	$4,354,635

第13年供款共

$340,237

第13年利息

$155,925

第13年共還本金

$184,311

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$12,701	$15,652	$28,353	$4,338,983
158	$12,655	$15,698	$28,353	$4,323,285
159	$12,610	$15,743	$28,353	$4,307,542
160	$12,564	$15,789	$28,353	$4,291,752
161	$12,518	$15,835	$28,353	$4,275,917
162	$12,471	$15,882	$28,353	$4,260,035
163	$12,425	$15,928	$28,353	$4,244,107
164	$12,379	$15,974	$28,353	$4,228,133
165	$12,332	$16,021	$28,353	$4,212,112
166	$12,285	$16,068	$28,353	$4,196,044
167	$12,238	$16,115	$28,353	$4,179,930
168	$12,191	$16,162	$28,353	$4,163,768

第14年供款共

$340,237

第14年利息

$149,370

第14年共還本金

$190,867

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$12,144	$16,209	$28,353	$4,147,559
170	$12,097	$16,256	$28,353	$4,131,303
171	$12,050	$16,303	$28,353	$4,115,000
172	$12,002	$16,351	$28,353	$4,098,649
173	$11,954	$16,399	$28,353	$4,082,250
174	$11,907	$16,446	$28,353	$4,065,804
175	$11,859	$16,494	$28,353	$4,049,309
176	$11,810	$16,543	$28,353	$4,032,767
177	$11,762	$16,591	$28,353	$4,016,176
178	$11,714	$16,639	$28,353	$3,999,537
179	$11,665	$16,688	$28,353	$3,982,849
180	$11,617	$16,736	$28,353	$3,966,113

第15年供款共

$340,237

第15年利息

$142,581

第15年共還本金

$197,655

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$11,568	$16,785	$28,353	$3,949,327
182	$11,519	$16,834	$28,353	$3,932,493
183	$11,470	$16,883	$28,353	$3,915,610
184	$11,421	$16,933	$28,353	$3,898,677
185	$11,371	$16,982	$28,353	$3,881,696
186	$11,322	$17,031	$28,353	$3,864,664
187	$11,272	$17,081	$28,353	$3,847,583
188	$11,222	$17,131	$28,353	$3,830,452
189	$11,172	$17,181	$28,353	$3,813,271
190	$11,122	$17,231	$28,353	$3,796,040
191	$11,072	$17,281	$28,353	$3,778,759
192	$11,021	$17,332	$28,353	$3,761,427

第16年供款共

$340,237

第16年利息

$135,551

第16年共還本金

$204,685

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$10,971	$17,382	$28,353	$3,744,045
194	$10,920	$17,433	$28,353	$3,726,612
195	$10,869	$17,484	$28,353	$3,709,128
196	$10,818	$17,535	$28,353	$3,691,594
197	$10,767	$17,586	$28,353	$3,674,008
198	$10,716	$17,637	$28,353	$3,656,371
199	$10,664	$17,689	$28,353	$3,638,682
200	$10,613	$17,740	$28,353	$3,620,942
201	$10,561	$17,792	$28,353	$3,603,150
202	$10,509	$17,844	$28,353	$3,585,306
203	$10,457	$17,896	$28,353	$3,567,410
204	$10,405	$17,948	$28,353	$3,549,462

第17年供款共

$340,237

第17年利息

$128,271

第17年共還本金

$211,965

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$10,353	$18,000	$28,353	$3,531,461
206	$10,300	$18,053	$28,353	$3,513,408
207	$10,247	$18,106	$28,353	$3,495,303
208	$10,195	$18,158	$28,353	$3,477,144
209	$10,142	$18,211	$28,353	$3,458,933
210	$10,089	$18,264	$28,353	$3,440,669
211	$10,035	$18,318	$28,353	$3,422,351
212	$9,982	$18,371	$28,353	$3,403,980
213	$9,928	$18,425	$28,353	$3,385,555
214	$9,875	$18,479	$28,353	$3,367,076
215	$9,821	$18,532	$28,353	$3,348,544
216	$9,767	$18,586	$28,353	$3,329,957

第18年供款共

$340,237

第18年利息

$120,732

第18年共還本金

$219,504

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$9,712	$18,641	$28,353	$3,311,317
218	$9,658	$18,695	$28,353	$3,292,622
219	$9,603	$18,750	$28,353	$3,273,872
220	$9,549	$18,804	$28,353	$3,255,068
221	$9,494	$18,859	$28,353	$3,236,209
222	$9,439	$18,914	$28,353	$3,217,295
223	$9,384	$18,969	$28,353	$3,198,325
224	$9,328	$19,025	$28,353	$3,179,301
225	$9,273	$19,080	$28,353	$3,160,221
226	$9,217	$19,136	$28,353	$3,141,085
227	$9,161	$19,192	$28,353	$3,121,893
228	$9,106	$19,248	$28,353	$3,102,646

第19年供款共

$340,237

第19年利息

$112,925

第19年共還本金

$227,312

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$9,049	$19,304	$28,353	$3,083,342
230	$8,993	$19,360	$28,353	$3,063,982
231	$8,937	$19,416	$28,353	$3,044,566
232	$8,880	$19,473	$28,353	$3,025,093
233	$8,823	$19,530	$28,353	$3,005,563
234	$8,766	$19,587	$28,353	$2,985,976
235	$8,709	$19,644	$28,353	$2,966,332
236	$8,652	$19,701	$28,353	$2,946,631
237	$8,594	$19,759	$28,353	$2,926,872
238	$8,537	$19,816	$28,353	$2,907,056
239	$8,479	$19,874	$28,353	$2,887,182
240	$8,421	$19,932	$28,353	$2,867,250

第20年供款共

$340,237

第20年利息

$104,840

第20年共還本金

$235,396

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$8,363	$19,990	$28,353	$2,847,259
242	$8,305	$20,049	$28,353	$2,827,211
243	$8,246	$20,107	$28,353	$2,807,104
244	$8,187	$20,166	$28,353	$2,786,938
245	$8,129	$20,224	$28,353	$2,766,714
246	$8,070	$20,283	$28,353	$2,746,430
247	$8,010	$20,343	$28,353	$2,726,088
248	$7,951	$20,402	$28,353	$2,705,686
249	$7,892	$20,461	$28,353	$2,685,224
250	$7,832	$20,521	$28,353	$2,664,703
251	$7,772	$20,581	$28,353	$2,644,122
252	$7,712	$20,641	$28,353	$2,623,481

第21年供款共

$340,237

第21年利息

$96,468

第21年共還本金

$243,769

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$7,652	$20,701	$28,353	$2,602,780
254	$7,591	$20,762	$28,353	$2,582,018
255	$7,531	$20,822	$28,353	$2,561,196
256	$7,470	$20,883	$28,353	$2,540,313
257	$7,409	$20,944	$28,353	$2,519,369
258	$7,348	$21,005	$28,353	$2,498,364
259	$7,287	$21,066	$28,353	$2,477,298
260	$7,225	$21,128	$28,353	$2,456,171
261	$7,164	$21,189	$28,353	$2,434,982
262	$7,102	$21,251	$28,353	$2,413,731
263	$7,040	$21,313	$28,353	$2,392,418
264	$6,978	$21,375	$28,353	$2,371,042

第22年供款共

$340,237

第22年利息

$87,798

第22年共還本金

$252,439

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$6,916	$21,438	$28,353	$2,349,605
266	$6,853	$21,500	$28,353	$2,328,105
267	$6,790	$21,563	$28,353	$2,306,542
268	$6,727	$21,626	$28,353	$2,284,916
269	$6,664	$21,689	$28,353	$2,263,228
270	$6,601	$21,752	$28,353	$2,241,476
271	$6,538	$21,815	$28,353	$2,219,660
272	$6,474	$21,879	$28,353	$2,197,781
273	$6,410	$21,943	$28,353	$2,175,838
274	$6,346	$22,007	$28,353	$2,153,832
275	$6,282	$22,071	$28,353	$2,131,761
276	$6,218	$22,135	$28,353	$2,109,625

第23年供款共

$340,237

第23年利息

$78,819

第23年共還本金

$261,417

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$6,153	$22,200	$28,353	$2,087,425
278	$6,088	$22,265	$28,353	$2,065,160
279	$6,023	$22,330	$28,353	$2,042,831
280	$5,958	$22,395	$28,353	$2,020,436
281	$5,893	$22,460	$28,353	$1,997,976
282	$5,827	$22,526	$28,353	$1,975,450
283	$5,762	$22,591	$28,353	$1,952,859
284	$5,696	$22,657	$28,353	$1,930,202
285	$5,630	$22,723	$28,353	$1,907,478
286	$5,563	$22,790	$28,353	$1,884,689
287	$5,497	$22,856	$28,353	$1,861,833
288	$5,430	$22,923	$28,353	$1,838,910

第24年供款共

$340,237

第24年利息

$69,522

第24年共還本金

$270,715

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$5,363	$22,990	$28,353	$1,815,921
290	$5,296	$23,057	$28,353	$1,792,864
291	$5,229	$23,124	$28,353	$1,769,740
292	$5,162	$23,191	$28,353	$1,746,549
293	$5,094	$23,259	$28,353	$1,723,290
294	$5,026	$23,327	$28,353	$1,699,963
295	$4,958	$23,395	$28,353	$1,676,568
296	$4,890	$23,463	$28,353	$1,653,105
297	$4,822	$23,531	$28,353	$1,629,574
298	$4,753	$23,600	$28,353	$1,605,974
299	$4,684	$23,669	$28,353	$1,582,305
300	$4,615	$23,738	$28,353	$1,558,567

第25年供款共

$340,237

第25年利息

$59,893

第25年共還本金

$280,344

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$4,546	$23,807	$28,353	$1,534,759
302	$4,476	$23,877	$28,353	$1,510,883
303	$4,407	$23,946	$28,353	$1,486,936
304	$4,337	$24,016	$28,353	$1,462,920
305	$4,267	$24,086	$28,353	$1,438,834
306	$4,197	$24,156	$28,353	$1,414,678
307	$4,126	$24,227	$28,353	$1,390,451
308	$4,055	$24,298	$28,353	$1,366,153
309	$3,985	$24,368	$28,353	$1,341,785
310	$3,914	$24,440	$28,353	$1,317,345
311	$3,842	$24,511	$28,353	$1,292,834
312	$3,771	$24,582	$28,353	$1,268,252

第26年供款共

$340,237

第26年利息

$49,922

第26年共還本金

$290,314

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$3,699	$24,654	$28,353	$1,243,598
314	$3,627	$24,726	$28,353	$1,218,872
315	$3,555	$24,798	$28,353	$1,194,074
316	$3,483	$24,870	$28,353	$1,169,204
317	$3,410	$24,943	$28,353	$1,144,261
318	$3,337	$25,016	$28,353	$1,119,245
319	$3,264	$25,089	$28,353	$1,094,157
320	$3,191	$25,162	$28,353	$1,068,995
321	$3,118	$25,235	$28,353	$1,043,760
322	$3,044	$25,309	$28,353	$1,018,451
323	$2,970	$25,383	$28,353	$993,069
324	$2,896	$25,457	$28,353	$967,612

第27年供款共

$340,237

第27年利息

$39,596

第27年共還本金

$300,640

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$2,822	$25,531	$28,353	$942,081
326	$2,748	$25,605	$28,353	$916,476
327	$2,673	$25,680	$28,353	$890,796
328	$2,598	$25,755	$28,353	$865,041
329	$2,523	$25,830	$28,353	$839,211
330	$2,448	$25,905	$28,353	$813,306
331	$2,372	$25,981	$28,353	$787,325
332	$2,296	$26,057	$28,353	$761,268
333	$2,220	$26,133	$28,353	$735,135
334	$2,144	$26,209	$28,353	$708,927
335	$2,068	$26,285	$28,353	$682,641
336	$1,991	$26,362	$28,353	$656,279

第28年供款共

$340,237

第28年利息

$28,904

第28年共還本金

$311,333

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$1,914	$26,439	$28,353	$629,840
338	$1,837	$26,516	$28,353	$603,324
339	$1,760	$26,593	$28,353	$576,731
340	$1,682	$26,671	$28,353	$550,060
341	$1,604	$26,749	$28,353	$523,311
342	$1,526	$26,827	$28,353	$496,485
343	$1,448	$26,905	$28,353	$469,580
344	$1,370	$26,983	$28,353	$442,596
345	$1,291	$27,062	$28,353	$415,534
346	$1,212	$27,141	$28,353	$388,393
347	$1,133	$27,220	$28,353	$361,173
348	$1,053	$27,300	$28,353	$333,873

第29年供款共

$340,237

第29年利息

$17,830

第29年共還本金

$322,406

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$974	$27,379	$28,353	$306,494
350	$894	$27,459	$28,353	$279,035
351	$814	$27,539	$28,353	$251,496
352	$734	$27,620	$28,353	$223,876
353	$653	$27,700	$28,353	$196,176
354	$572	$27,781	$28,353	$168,395
355	$491	$27,862	$28,353	$140,533
356	$410	$27,943	$28,353	$112,590
357	$328	$28,025	$28,353	$84,565
358	$247	$28,106	$28,353	$56,459
359	$165	$28,188	$28,353	$28,271
360	$82	$28,271	$28,353	$0

第30年供款共

$340,237

第30年利息

$6,363

第30年共還本金

$333,873

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$12,291,097

免责声明

笋盘推介

按揭保险费
info