楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$159,525

借款月供 $773 , 共加借HK$159,525

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$12,414,110

每月供款
$31,699

首期

$709,000

总贷款额

$6,540,525

總利息

$4,870,985

印花税

$212,700

其他

$80,900

置业成本总预算

HK$1,002,600

$63,397

置业成本总预算

HK$1,002,600

首期

$709,000
印花税

$212,700
- AVD
  
  $212,700
律师费

$ 10,000
代理佣金

$70,900
按揭保险费

$159,525

$63,397

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

马鞍山新港城

thumb_up

马鞍山鐡路上盖~靓装修~开扬景观~

实

551 呎

@13,249

建

742 呎

@9,838

local_fire_department 至HIT

售$730 万

实

551 呎

@13,249

建

742 呎

@9,838

售$730 万

local_fire_department 至HIT

西贡南山

thumb_up

NICE GROUND FLOOR IN A EXCELLENT VILLAGE

建

700 呎

@11,429

local_fire_department 至HIT local_offer 低水笋价 pets 爱竉必选

售$800 万

建

700 呎

@11,429

售$800 万

local_fire_department 至HIT local_offer 低水笋价 pets 爱竉必选

西贡西径村

thumb_up

西径村

建

700 呎

@9,286

local_fire_department 至HIT

售$650 万

建

700 呎

@9,286

售$650 万

local_fire_department 至HIT

沙田银禧花园

thumb_up

东南马场优质两房　连租约出售

实

510 呎

@14,314

建

653 呎

@11,179

local_fire_department 至HIT

售$730 万

实

510 呎

@14,314

建

653 呎

@11,179

售$730 万

local_fire_department 至HIT

马鞍山晓峰湾畔第04座

thumb_up

海景三房环境舒适交通便利

实

646 呎

@11,765

建

818 呎

@9,291

local_fire_department 至HIT

售$760 万

实

646 呎

@11,765

建

818 呎

@9,291

售$760 万

local_fire_department 至HIT

马鞍山观澜雅轩

thumb_up

观澜雅轩高层向南,诚意推介

实

601 呎

@12,479

建

778 呎

@9,640

local_fire_department 至HIT

售$750 万

实

601 呎

@12,479

建

778 呎

@9,640

售$750 万

local_fire_department 至HIT

西贡西沙路村屋

thumb_up

西沙路村屋

建

688 呎

@10,145

local_fire_department 至HIT

售$698 万

建

688 呎

@10,145

售$698 万

local_fire_department 至HIT

粉岭牵晴间第03座

thumb_up

【蚀让离场】向南三房有装修

实

573 呎

@12,007

建

785 呎

@8,764

local_fire_department 至HIT pets 爱竉必选 price_change 蚀让盘

售$688 万

实

573 呎

@12,007

建

785 呎

@8,764

售$688 万

local_fire_department 至HIT pets 爱竉必选 price_change 蚀让盘

大埔云滙新鸿基靓盘,智能化管理,高层1大房,靓装即住,欢迎参观

thumb_up

云滙****新鸿基靓盘,智能化管理,高层1大房,靓装即住,欢迎参观****

实

339 呎

@18,289

local_fire_department 至HIT directions_run 即走 verified 首置必买 pets 爱竉必选

售$620 万

实

339 呎

@18,289

售$620 万

local_fire_department 至HIT directions_run 即走 verified 首置必买 pets 爱竉必选

沙田沙田第一城第02期

thumb_up

大蓝筹屋苑,企理两年装,可约睇

实

451 呎

@13,747

建

562 呎

@11,032

verified 首置必买

售$620 万

实

451 呎

@13,747

建

562 呎

@11,032

售$620 万

verified 首置必买

马鞍山荟晴第01座

thumb_up

千金难买向南楼

实

297 呎

@21,549

real_estate_agent 罕有放盘 hotel_class 楼王

售$640 万

实

297 呎

@21,549

售$640 万

real_estate_agent 罕有放盘 hotel_class 楼王

沙田碧涛花园

thumb_up

碧涛花园

实

651 呎

@11,982

建

920 呎

@8,478

售$780 万

实

651 呎

@11,982

建

920 呎

@8,478

售$780 万

利率	15年	20年	25年	30年
1.000	$39,145	$30,080	$24,649	$21,037
1.500	$40,600	$31,561	$26,158	$22,573
2.000	$42,089	$33,087	$27,722	$24,175
2.500	$43,612	$34,658	$29,342	$25,843
3.000	$45,168	$36,274	$31,016	$27,575
3.500	$46,757	$37,932	$32,743	$29,370
4.000	$48,379	$39,634	$34,523	$31,225
4.125	$48,790	$40,066	$34,976	$31,699
4.500	$50,035	$41,379	$36,354	$33,140
5.000	$51,722	$43,165	$38,235	$35,111
5.500	$53,442	$44,991	$40,165	$37,136
6.000	$55,193	$46,858	$42,141	$39,214

每月供款$31,699

年期

30年

贷款金额

$6,540,525

總利息

$4,870,985

总贷款连利息

$11,411,510

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$22,483	$9,216	$31,699	$6,531,309
2	$22,451	$9,247	$31,699	$6,522,062
3	$22,420	$9,279	$31,699	$6,512,783
4	$22,388	$9,311	$31,699	$6,503,472
5	$22,356	$9,343	$31,699	$6,494,129
6	$22,324	$9,375	$31,699	$6,484,754
7	$22,291	$9,407	$31,699	$6,475,347
8	$22,259	$9,440	$31,699	$6,465,907
9	$22,227	$9,472	$31,699	$6,456,435
10	$22,194	$9,505	$31,699	$6,446,930
11	$22,161	$9,537	$31,699	$6,437,393
12	$22,129	$9,570	$31,699	$6,427,823

第1年供款共

$380,384

第1年利息

$267,682

第1年共還本金

$112,702

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$22,096	$9,603	$31,699	$6,418,220
14	$22,063	$9,636	$31,699	$6,408,584
15	$22,030	$9,669	$31,699	$6,398,915
16	$21,996	$9,702	$31,699	$6,389,213
17	$21,963	$9,736	$31,699	$6,379,477
18	$21,929	$9,769	$31,699	$6,369,708
19	$21,896	$9,803	$31,699	$6,359,905
20	$21,862	$9,836	$31,699	$6,350,068
21	$21,828	$9,870	$31,699	$6,340,198
22	$21,794	$9,904	$31,699	$6,330,294
23	$21,760	$9,938	$31,699	$6,320,356
24	$21,726	$9,972	$31,699	$6,310,383

第2年供款共

$380,384

第2年利息

$262,944

第2年共還本金

$117,440

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$21,692	$10,007	$31,699	$6,300,377
26	$21,658	$10,041	$31,699	$6,290,336
27	$21,623	$10,076	$31,699	$6,280,260
28	$21,588	$10,110	$31,699	$6,270,150
29	$21,554	$10,145	$31,699	$6,260,005
30	$21,519	$10,180	$31,699	$6,249,825
31	$21,484	$10,215	$31,699	$6,239,610
32	$21,449	$10,250	$31,699	$6,229,360
33	$21,413	$10,285	$31,699	$6,219,075
34	$21,378	$10,321	$31,699	$6,208,754
35	$21,343	$10,356	$31,699	$6,198,398
36	$21,307	$10,392	$31,699	$6,188,006

第3年供款共

$380,384

第3年利息

$258,007

第3年共還本金

$122,377

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$21,271	$10,427	$31,699	$6,177,579
38	$21,235	$10,463	$31,699	$6,167,116
39	$21,199	$10,499	$31,699	$6,156,617
40	$21,163	$10,535	$31,699	$6,146,081
41	$21,127	$10,571	$31,699	$6,135,510
42	$21,091	$10,608	$31,699	$6,124,902
43	$21,054	$10,644	$31,699	$6,114,258
44	$21,018	$10,681	$31,699	$6,103,577
45	$20,981	$10,718	$31,699	$6,092,859
46	$20,944	$10,754	$31,699	$6,082,105
47	$20,907	$10,791	$31,699	$6,071,314
48	$20,870	$10,828	$31,699	$6,060,485

第4年供款共

$380,384

第4年利息

$252,862

第4年共還本金

$127,521

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$20,833	$10,866	$31,699	$6,049,619
50	$20,796	$10,903	$31,699	$6,038,716
51	$20,758	$10,941	$31,699	$6,027,776
52	$20,720	$10,978	$31,699	$6,016,798
53	$20,683	$11,016	$31,699	$6,005,782
54	$20,645	$11,054	$31,699	$5,994,728
55	$20,607	$11,092	$31,699	$5,983,636
56	$20,569	$11,130	$31,699	$5,972,506
57	$20,530	$11,168	$31,699	$5,961,338
58	$20,492	$11,207	$31,699	$5,950,132
59	$20,454	$11,245	$31,699	$5,938,887
60	$20,415	$11,284	$31,699	$5,927,603

第5年供款共

$380,384

第5年利息

$247,501

第5年共還本金

$132,882

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$20,376	$11,323	$31,699	$5,916,280
62	$20,337	$11,361	$31,699	$5,904,919
63	$20,298	$11,400	$31,699	$5,893,518
64	$20,259	$11,440	$31,699	$5,882,079
65	$20,220	$11,479	$31,699	$5,870,600
66	$20,180	$11,518	$31,699	$5,859,081
67	$20,141	$11,558	$31,699	$5,847,523
68	$20,101	$11,598	$31,699	$5,835,925
69	$20,061	$11,638	$31,699	$5,824,288
70	$20,021	$11,678	$31,699	$5,812,610
71	$19,981	$11,718	$31,699	$5,800,892
72	$19,941	$11,758	$31,699	$5,789,134

第6年供款共

$380,384

第6年利息

$241,915

第6年共還本金

$138,468

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$19,900	$11,798	$31,699	$5,777,336
74	$19,860	$11,839	$31,699	$5,765,497
75	$19,819	$11,880	$31,699	$5,753,617
76	$19,778	$11,921	$31,699	$5,741,696
77	$19,737	$11,962	$31,699	$5,729,735
78	$19,696	$12,003	$31,699	$5,717,732
79	$19,655	$12,044	$31,699	$5,705,688
80	$19,613	$12,085	$31,699	$5,693,603
81	$19,572	$12,127	$31,699	$5,681,476
82	$19,530	$12,169	$31,699	$5,669,308
83	$19,488	$12,210	$31,699	$5,657,097
84	$19,446	$12,252	$31,699	$5,644,845

第7年供款共

$380,384

第7年利息

$236,094

第7年共還本金

$144,290

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$19,404	$12,294	$31,699	$5,632,550
86	$19,362	$12,337	$31,699	$5,620,214
87	$19,319	$12,379	$31,699	$5,607,834
88	$19,277	$12,422	$31,699	$5,595,413
89	$19,234	$12,464	$31,699	$5,582,948
90	$19,191	$12,507	$31,699	$5,570,441
91	$19,148	$12,550	$31,699	$5,557,891
92	$19,105	$12,593	$31,699	$5,545,297
93	$19,062	$12,637	$31,699	$5,532,661
94	$19,019	$12,680	$31,699	$5,519,981
95	$18,975	$12,724	$31,699	$5,507,257
96	$18,931	$12,767	$31,699	$5,494,489

第8年供款共

$380,384

第8年利息

$230,028

第8年共還本金

$150,355

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$18,887	$12,811	$31,699	$5,481,678
98	$18,843	$12,855	$31,699	$5,468,823
99	$18,799	$12,900	$31,699	$5,455,923
100	$18,755	$12,944	$31,699	$5,442,979
101	$18,710	$12,988	$31,699	$5,429,991
102	$18,666	$13,033	$31,699	$5,416,958
103	$18,621	$13,078	$31,699	$5,403,880
104	$18,576	$13,123	$31,699	$5,390,757
105	$18,531	$13,168	$31,699	$5,377,589
106	$18,485	$13,213	$31,699	$5,364,376
107	$18,440	$13,259	$31,699	$5,351,118
108	$18,394	$13,304	$31,699	$5,337,813

第9年供款共

$380,384

第9年利息

$223,708

第9年共還本金

$156,676

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$18,349	$13,350	$31,699	$5,324,464
110	$18,303	$13,396	$31,699	$5,311,068
111	$18,257	$13,442	$31,699	$5,297,626
112	$18,211	$13,488	$31,699	$5,284,138
113	$18,164	$13,534	$31,699	$5,270,603
114	$18,118	$13,581	$31,699	$5,257,022
115	$18,071	$13,628	$31,699	$5,243,395
116	$18,024	$13,674	$31,699	$5,229,720
117	$17,977	$13,721	$31,699	$5,215,999
118	$17,930	$13,769	$31,699	$5,202,230
119	$17,883	$13,816	$31,699	$5,188,414
120	$17,835	$13,863	$31,699	$5,174,551

第10年供款共

$380,384

第10年利息

$217,121

第10年共還本金

$163,263

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$17,788	$13,911	$31,699	$5,160,640
122	$17,740	$13,959	$31,699	$5,146,681
123	$17,692	$14,007	$31,699	$5,132,674
124	$17,644	$14,055	$31,699	$5,118,619
125	$17,595	$14,103	$31,699	$5,104,515
126	$17,547	$14,152	$31,699	$5,090,364
127	$17,498	$14,201	$31,699	$5,076,163
128	$17,449	$14,249	$31,699	$5,061,914
129	$17,400	$14,298	$31,699	$5,047,615
130	$17,351	$14,347	$31,699	$5,033,268
131	$17,302	$14,397	$31,699	$5,018,871
132	$17,252	$14,446	$31,699	$5,004,425

第11年供款共

$380,384

第11年利息

$210,258

第11年共還本金

$170,126

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$17,203	$14,496	$31,699	$4,989,929
134	$17,153	$14,546	$31,699	$4,975,383
135	$17,103	$14,596	$31,699	$4,960,787
136	$17,053	$14,646	$31,699	$4,946,142
137	$17,002	$14,696	$31,699	$4,931,445
138	$16,952	$14,747	$31,699	$4,916,698
139	$16,901	$14,797	$31,699	$4,901,901
140	$16,850	$14,848	$31,699	$4,887,053
141	$16,799	$14,899	$31,699	$4,872,153
142	$16,748	$14,951	$31,699	$4,857,203
143	$16,697	$15,002	$31,699	$4,842,201
144	$16,645	$15,054	$31,699	$4,827,147

第12年供款共

$380,384

第12年利息

$203,106

第12年共還本金

$177,278

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$16,593	$15,105	$31,699	$4,812,042
146	$16,541	$15,157	$31,699	$4,796,884
147	$16,489	$15,209	$31,699	$4,781,675
148	$16,437	$15,262	$31,699	$4,766,413
149	$16,385	$15,314	$31,699	$4,751,099
150	$16,332	$15,367	$31,699	$4,735,733
151	$16,279	$15,420	$31,699	$4,720,313
152	$16,226	$15,473	$31,699	$4,704,841
153	$16,173	$15,526	$31,699	$4,689,315
154	$16,120	$15,579	$31,699	$4,673,736
155	$16,066	$15,633	$31,699	$4,658,103
156	$16,012	$15,686	$31,699	$4,642,417

第13年供款共

$380,384

第13年利息

$195,653

第13年共還本金

$184,730

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$15,958	$15,740	$31,699	$4,626,676
158	$15,904	$15,794	$31,699	$4,610,882
159	$15,850	$15,849	$31,699	$4,595,033
160	$15,795	$15,903	$31,699	$4,579,130
161	$15,741	$15,958	$31,699	$4,563,172
162	$15,686	$16,013	$31,699	$4,547,159
163	$15,631	$16,068	$31,699	$4,531,092
164	$15,576	$16,123	$31,699	$4,514,968
165	$15,520	$16,178	$31,699	$4,498,790
166	$15,465	$16,234	$31,699	$4,482,556
167	$15,409	$16,290	$31,699	$4,466,266
168	$15,353	$16,346	$31,699	$4,449,920

第14年供款共

$380,384

第14年利息

$187,887

第14年共還本金

$192,496

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$15,297	$16,402	$31,699	$4,433,518
170	$15,240	$16,458	$31,699	$4,417,060
171	$15,184	$16,515	$31,699	$4,400,545
172	$15,127	$16,572	$31,699	$4,383,973
173	$15,070	$16,629	$31,699	$4,367,344
174	$15,013	$16,686	$31,699	$4,350,658
175	$14,955	$16,743	$31,699	$4,333,915
176	$14,898	$16,801	$31,699	$4,317,114
177	$14,840	$16,859	$31,699	$4,300,256
178	$14,782	$16,917	$31,699	$4,283,339
179	$14,724	$16,975	$31,699	$4,266,365
180	$14,666	$17,033	$31,699	$4,249,332

第15年供款共

$380,384

第15年利息

$179,795

第15年共還本金

$200,589

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$14,607	$17,092	$31,699	$4,232,240
182	$14,548	$17,150	$31,699	$4,215,090
183	$14,489	$17,209	$31,699	$4,197,881
184	$14,430	$17,268	$31,699	$4,180,612
185	$14,371	$17,328	$31,699	$4,163,284
186	$14,311	$17,387	$31,699	$4,145,897
187	$14,252	$17,447	$31,699	$4,128,450
188	$14,192	$17,507	$31,699	$4,110,943
189	$14,131	$17,567	$31,699	$4,093,376
190	$14,071	$17,628	$31,699	$4,075,748
191	$14,010	$17,688	$31,699	$4,058,060
192	$13,950	$17,749	$31,699	$4,040,311

第16年供款共

$380,384

第16年利息

$171,363

第16年共還本金

$209,021

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$13,889	$17,810	$31,699	$4,022,501
194	$13,827	$17,871	$31,699	$4,004,629
195	$13,766	$17,933	$31,699	$3,986,696
196	$13,704	$17,994	$31,699	$3,968,702
197	$13,642	$18,056	$31,699	$3,950,646
198	$13,580	$18,118	$31,699	$3,932,528
199	$13,518	$18,181	$31,699	$3,914,347
200	$13,456	$18,243	$31,699	$3,896,104
201	$13,393	$18,306	$31,699	$3,877,798
202	$13,330	$18,369	$31,699	$3,859,429
203	$13,267	$18,432	$31,699	$3,840,998
204	$13,203	$18,495	$31,699	$3,822,502

第17年供款共

$380,384

第17年利息

$162,575

第17年共還本金

$217,808

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$13,140	$18,559	$31,699	$3,803,944
206	$13,076	$18,623	$31,699	$3,785,321
207	$13,012	$18,687	$31,699	$3,766,634
208	$12,948	$18,751	$31,699	$3,747,884
209	$12,883	$18,815	$31,699	$3,729,068
210	$12,819	$18,880	$31,699	$3,710,188
211	$12,754	$18,945	$31,699	$3,691,244
212	$12,689	$19,010	$31,699	$3,672,234
213	$12,623	$19,075	$31,699	$3,653,158
214	$12,558	$19,141	$31,699	$3,634,017
215	$12,492	$19,207	$31,699	$3,614,811
216	$12,426	$19,273	$31,699	$3,595,538

第18年供款共

$380,384

第18年利息

$153,419

第18年共還本金

$226,965

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$12,360	$19,339	$31,699	$3,576,199
218	$12,293	$19,405	$31,699	$3,556,793
219	$12,226	$19,472	$31,699	$3,537,321
220	$12,160	$19,539	$31,699	$3,517,782
221	$12,092	$19,606	$31,699	$3,498,176
222	$12,025	$19,674	$31,699	$3,478,502
223	$11,957	$19,741	$31,699	$3,458,761
224	$11,889	$19,809	$31,699	$3,438,952
225	$11,821	$19,877	$31,699	$3,419,075
226	$11,753	$19,946	$31,699	$3,399,129
227	$11,685	$20,014	$31,699	$3,379,115
228	$11,616	$20,083	$31,699	$3,359,032

第19年供款共

$380,384

第19年利息

$143,878

第19年共還本金

$236,506

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$11,547	$20,152	$31,699	$3,338,880
230	$11,477	$20,221	$31,699	$3,318,659
231	$11,408	$20,291	$31,699	$3,298,368
232	$11,338	$20,360	$31,699	$3,278,008
233	$11,268	$20,430	$31,699	$3,257,577
234	$11,198	$20,501	$31,699	$3,237,076
235	$11,127	$20,571	$31,699	$3,216,505
236	$11,057	$20,642	$31,699	$3,195,863
237	$10,986	$20,713	$31,699	$3,175,150
238	$10,915	$20,784	$31,699	$3,154,366
239	$10,843	$20,856	$31,699	$3,133,511
240	$10,771	$20,927	$31,699	$3,112,584

第20年供款共

$380,384

第20年利息

$133,935

第20年共還本金

$246,448

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$10,700	$20,999	$31,699	$3,091,584
242	$10,627	$21,071	$31,699	$3,070,513
243	$10,555	$21,144	$31,699	$3,049,369
244	$10,482	$21,216	$31,699	$3,028,153
245	$10,409	$21,289	$31,699	$3,006,864
246	$10,336	$21,363	$31,699	$2,985,501
247	$10,263	$21,436	$31,699	$2,964,065
248	$10,189	$21,510	$31,699	$2,942,555
249	$10,115	$21,584	$31,699	$2,920,972
250	$10,041	$21,658	$31,699	$2,899,314
251	$9,966	$21,732	$31,699	$2,877,582
252	$9,892	$21,807	$31,699	$2,855,775

第21年供款共

$380,384

第21年利息

$123,575

第21年共還本金

$256,809

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$9,817	$21,882	$31,699	$2,833,893
254	$9,742	$21,957	$31,699	$2,811,936
255	$9,666	$22,033	$31,699	$2,789,903
256	$9,590	$22,108	$31,699	$2,767,795
257	$9,514	$22,184	$31,699	$2,745,611
258	$9,438	$22,261	$31,699	$2,723,350
259	$9,362	$22,337	$31,699	$2,701,013
260	$9,285	$22,414	$31,699	$2,678,599
261	$9,208	$22,491	$31,699	$2,656,108
262	$9,130	$22,568	$31,699	$2,633,540
263	$9,053	$22,646	$31,699	$2,610,894
264	$8,975	$22,724	$31,699	$2,588,170

第22年供款共

$380,384

第22年利息

$112,779

第22年共還本金

$267,605

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$8,897	$22,802	$31,699	$2,565,368
266	$8,818	$22,880	$31,699	$2,542,488
267	$8,740	$22,959	$31,699	$2,519,529
268	$8,661	$23,038	$31,699	$2,496,492
269	$8,582	$23,117	$31,699	$2,473,375
270	$8,502	$23,196	$31,699	$2,450,178
271	$8,422	$23,276	$31,699	$2,426,902
272	$8,342	$23,356	$31,699	$2,403,546
273	$8,262	$23,436	$31,699	$2,380,109
274	$8,182	$23,517	$31,699	$2,356,592
275	$8,101	$23,598	$31,699	$2,332,995
276	$8,020	$23,679	$31,699	$2,309,316

第23年供款共

$380,384

第23年利息

$101,529

第23年共還本金

$278,855

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$7,938	$23,760	$31,699	$2,285,555
278	$7,857	$23,842	$31,699	$2,261,713
279	$7,775	$23,924	$31,699	$2,237,789
280	$7,692	$24,006	$31,699	$2,213,783
281	$7,610	$24,089	$31,699	$2,189,694
282	$7,527	$24,172	$31,699	$2,165,523
283	$7,444	$24,255	$31,699	$2,141,268
284	$7,361	$24,338	$31,699	$2,116,930
285	$7,277	$24,422	$31,699	$2,092,508
286	$7,193	$24,506	$31,699	$2,068,003
287	$7,109	$24,590	$31,699	$2,043,413
288	$7,024	$24,674	$31,699	$2,018,738

第24年供款共

$380,384

第24年利息

$89,806

第24年共還本金

$290,577

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$6,939	$24,759	$31,699	$1,993,979
290	$6,854	$24,844	$31,699	$1,969,135
291	$6,769	$24,930	$31,699	$1,944,205
292	$6,683	$25,015	$31,699	$1,919,190
293	$6,597	$25,101	$31,699	$1,894,088
294	$6,511	$25,188	$31,699	$1,868,901
295	$6,424	$25,274	$31,699	$1,843,626
296	$6,337	$25,361	$31,699	$1,818,265
297	$6,250	$25,448	$31,699	$1,792,817
298	$6,163	$25,536	$31,699	$1,767,281
299	$6,075	$25,624	$31,699	$1,741,657
300	$5,987	$25,712	$31,699	$1,715,946

第25年供款共

$380,384

第25年利息

$77,591

第25年共還本金

$302,793

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$5,899	$25,800	$31,699	$1,690,145
302	$5,810	$25,889	$31,699	$1,664,257
303	$5,721	$25,978	$31,699	$1,638,279
304	$5,632	$26,067	$31,699	$1,612,212
305	$5,542	$26,157	$31,699	$1,586,055
306	$5,452	$26,247	$31,699	$1,559,809
307	$5,362	$26,337	$31,699	$1,533,472
308	$5,271	$26,427	$31,699	$1,507,045
309	$5,180	$26,518	$31,699	$1,480,526
310	$5,089	$26,609	$31,699	$1,453,917
311	$4,998	$26,701	$31,699	$1,427,216
312	$4,906	$26,793	$31,699	$1,400,424

第26年供款共

$380,384

第26年利息

$64,862

第26年共還本金

$315,522

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$4,814	$26,885	$31,699	$1,373,539
314	$4,722	$26,977	$31,699	$1,346,562
315	$4,629	$27,070	$31,699	$1,319,492
316	$4,536	$27,163	$31,699	$1,292,329
317	$4,442	$27,256	$31,699	$1,265,073
318	$4,349	$27,350	$31,699	$1,237,723
319	$4,255	$27,444	$31,699	$1,210,279
320	$4,160	$27,538	$31,699	$1,182,741
321	$4,066	$27,633	$31,699	$1,155,108
322	$3,971	$27,728	$31,699	$1,127,380
323	$3,875	$27,823	$31,699	$1,099,557
324	$3,780	$27,919	$31,699	$1,071,638

第27年供款共

$380,384

第27年利息

$51,598

第27年共還本金

$328,786

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$3,684	$28,015	$31,699	$1,043,623
326	$3,587	$28,111	$31,699	$1,015,512
327	$3,491	$28,208	$31,699	$987,304
328	$3,394	$28,305	$31,699	$958,999
329	$3,297	$28,402	$31,699	$930,597
330	$3,199	$28,500	$31,699	$902,097
331	$3,101	$28,598	$31,699	$873,499
332	$3,003	$28,696	$31,699	$844,804
333	$2,904	$28,795	$31,699	$816,009
334	$2,805	$28,894	$31,699	$787,115
335	$2,706	$28,993	$31,699	$758,122
336	$2,606	$29,093	$31,699	$729,030

第28年供款共

$380,384

第28年利息

$37,776

第28年共還本金

$342,608

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$2,506	$29,193	$31,699	$699,837
338	$2,406	$29,293	$31,699	$670,544
339	$2,305	$29,394	$31,699	$641,151
340	$2,204	$29,495	$31,699	$611,656
341	$2,103	$29,596	$31,699	$582,060
342	$2,001	$29,698	$31,699	$552,362
343	$1,899	$29,800	$31,699	$522,562
344	$1,796	$29,902	$31,699	$492,660
345	$1,694	$30,005	$31,699	$462,655
346	$1,590	$30,108	$31,699	$432,546
347	$1,487	$30,212	$31,699	$402,335
348	$1,383	$30,316	$31,699	$372,019

第29年供款共

$380,384

第29年利息

$23,373

第29年共還本金

$357,011

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$1,279	$30,420	$31,699	$341,599
350	$1,174	$30,524	$31,699	$311,075
351	$1,069	$30,629	$31,699	$280,446
352	$964	$30,735	$31,699	$249,711
353	$858	$30,840	$31,699	$218,871
354	$752	$30,946	$31,699	$187,924
355	$646	$31,053	$31,699	$156,872
356	$539	$31,159	$31,699	$125,712
357	$432	$31,267	$31,699	$94,446
358	$325	$31,374	$31,699	$63,072
359	$217	$31,482	$31,699	$31,590
360	$109	$31,590	$31,699	$0

第30年供款共

$380,384

第30年利息

$8,365

第30年共還本金

$372,019

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$12,414,110

免责声明

笋盘推介

按揭保险费
info