楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$68,866

借款月供 $309 , 共加借HK$68,866

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$12,336,759

每月供款
$28,680

首期

$1,682,000

总贷款额

$6,386,866

總利息

$3,937,892

印花税

$240,000

其他

$90,000

置业成本总预算

HK$2,012,000

$57,360

置业成本总预算

HK$2,012,000

首期

$1,682,000
印花税

$240,000
- AVD
  
  $240,000
律师费

$ 10,000
代理佣金

$80,000
按揭保险费

$68,866

$57,360

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

马鞍山翠拥华庭第08座

thumb_up

马鞍山翠拥华庭

实

844 呎

@10,047

建

1,080 呎

@7,852

local_fire_department 至HIT

售$848 万

实

844 呎

@10,047

建

1,080 呎

@7,852

售$848 万

local_fire_department 至HIT

西贡逸珑海滙第01座

thumb_up

逸珑海滙

实

599 呎

@14,190

local_offer 低水笋价

售$850 万

实

599 呎

@14,190

售$850 万

local_offer 低水笋价

马鞍山天宇海第6A座

thumb_up

靓装三房套！业主诚意出售，价钱可议

实

758 呎

@11,873

建

991 呎

@9,082

local_fire_department 至HIT

售$900 万

实

758 呎

@11,873

建

991 呎

@9,082

售$900 万

local_fire_department 至HIT

沙田富豪花园

thumb_up

优质向南４房大则🏠🏠㼥䲳靜蒑適👍👅

实

919 呎

@8,596

建

1,255 呎

@6,295

local_fire_department 至HIT

售$790 万

实

919 呎

@8,596

建

1,255 呎

@6,295

售$790 万

local_fire_department 至HIT

大埔朗涛第07B座

thumb_up

太埔朗涛屋苑有shuttle 东南单边

实

553 呎

@13,888

售$768 万

实

553 呎

@13,888

售$768 万

白石角天赋海湾

thumb_up

大埔天赋海湾

实

653 呎

@11,485

建

832 呎

@9,014

local_fire_department 至HIT local_offer 低水笋价 flight_takeoff 移民急让 price_change 蚀让盘

售$750 万

实

653 呎

@11,485

建

832 呎

@9,014

售$750 万

local_fire_department 至HIT local_offer 低水笋价 flight_takeoff 移民急让 price_change 蚀让盘

VR实景

沙田壹号云顶第02期云顶峰

thumb_up

💖新鴻基💖 星级🌟屋苑 [高负离子生活社区🏡] 宽敞2️⃣房.

实

559 呎

@14,311

建

730 呎

@10,959

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 vpn_key 有匙即睇

售$800 万

实

559 呎

@14,311

建

730 呎

@10,959

售$800 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 vpn_key 有匙即睇

马鞍山迎海第02期星湾第18座

thumb_up

迎海两房

实

512 呎

@13,672

local_fire_department 至HIT

售$700 万

实

512 呎

@13,672

售$700 万

local_fire_department 至HIT

沙田新城市广场红棉阁

thumb_up

高层两房,开扬山景,站顶上盖,有装修,交通方便,配套齐全

实

583 呎

@14,202

建

688 呎

@12,035

local_fire_department 至HIT directions_run 即走 hotel_class 楼王 verified 首置必买

售$828 万

实

583 呎

@14,202

建

688 呎

@12,035

售$828 万

local_fire_department 至HIT directions_run 即走 hotel_class 楼王 verified 首置必买

沙田帝堡城

thumb_up

新鸿基名厦, 帝堡城罕有3房东南盘

实

753 呎

@11,421

建

970 呎

@8,866

local_fire_department 至HIT

售$860 万

实

753 呎

@11,421

建

970 呎

@8,866

售$860 万

local_fire_department 至HIT

大埔天钻 ^^ 豪装两房梗厨^^

thumb_up

天钻 ^^ 豪装两房梗厨^^

实

524 呎

@15,267

local_fire_department 至HIT

售$800 万

实

524 呎

@15,267

售$800 万

local_fire_department 至HIT

VR实景

沙田荟荞 2翼

thumb_up

大围市区**覆式连花园**花园2百几呎

实

516 呎

@17,054

real_estate_agent 罕有放盘 local_offer 低水笋价 pets 爱竉必选 price_change 蚀让盘

售$880 万

实

516 呎

@17,054

售$880 万

real_estate_agent 罕有放盘 local_offer 低水笋价 pets 爱竉必选 price_change 蚀让盘

利率	15年	20年	25年	30年
1.000	$38,225	$29,373	$24,070	$20,543
1.500	$39,646	$30,820	$25,543	$22,042
2.000	$41,100	$32,310	$27,071	$23,607
2.500	$42,587	$33,844	$28,653	$25,236
3.000	$44,107	$35,421	$30,287	$26,927
3.500	$45,659	$37,041	$31,974	$28,680
4.000	$47,243	$38,703	$33,712	$30,492
4.500	$48,859	$40,406	$35,500	$32,361
5.000	$50,507	$42,150	$37,337	$34,286
5.500	$52,186	$43,934	$39,221	$36,264
6.000	$53,896	$45,757	$41,151	$38,292

每月供款$28,680

年期

30年

贷款金额

$6,386,866.2

總利息

$3,937,892

总贷款连利息

$10,324,758.2

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$18,628	$10,052	$28,680	$6,376,815
2	$18,599	$10,081	$28,680	$6,366,734
3	$18,570	$10,110	$28,680	$6,356,624
4	$18,540	$10,140	$28,680	$6,346,484
5	$18,511	$10,169	$28,680	$6,336,315
6	$18,481	$10,199	$28,680	$6,326,116
7	$18,451	$10,229	$28,680	$6,315,887
8	$18,421	$10,259	$28,680	$6,305,628
9	$18,391	$10,288	$28,680	$6,295,340
10	$18,361	$10,318	$28,680	$6,285,021
11	$18,331	$10,349	$28,680	$6,274,673
12	$18,301	$10,379	$28,680	$6,264,294

第1年供款共

$344,159

第1年利息

$221,586

第1年共還本金

$122,572

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$18,271	$10,409	$28,680	$6,253,885
14	$18,240	$10,439	$28,680	$6,243,446
15	$18,210	$10,470	$28,680	$6,232,976
16	$18,180	$10,500	$28,680	$6,222,475
17	$18,149	$10,531	$28,680	$6,211,944
18	$18,118	$10,562	$28,680	$6,201,383
19	$18,087	$10,593	$28,680	$6,190,790
20	$18,056	$10,623	$28,680	$6,180,167
21	$18,025	$10,654	$28,680	$6,169,512
22	$17,994	$10,685	$28,680	$6,158,827
23	$17,963	$10,717	$28,680	$6,148,110
24	$17,932	$10,748	$28,680	$6,137,362

第2年供款共

$344,159

第2年利息

$217,227

第2年共還本金

$126,932

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$17,901	$10,779	$28,680	$6,126,583
26	$17,869	$10,811	$28,680	$6,115,772
27	$17,838	$10,842	$28,680	$6,104,930
28	$17,806	$10,874	$28,680	$6,094,056
29	$17,774	$10,906	$28,680	$6,083,151
30	$17,743	$10,937	$28,680	$6,072,214
31	$17,711	$10,969	$28,680	$6,061,244
32	$17,679	$11,001	$28,680	$6,050,243
33	$17,647	$11,033	$28,680	$6,039,210
34	$17,614	$11,066	$28,680	$6,028,144
35	$17,582	$11,098	$28,680	$6,017,046
36	$17,550	$11,130	$28,680	$6,005,916

第3年供款共

$344,159

第3年利息

$212,712

第3年共還本金

$131,446

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$17,517	$11,163	$28,680	$5,994,754
38	$17,485	$11,195	$28,680	$5,983,558
39	$17,452	$11,228	$28,680	$5,972,331
40	$17,419	$11,261	$28,680	$5,961,070
41	$17,386	$11,293	$28,680	$5,949,777
42	$17,354	$11,326	$28,680	$5,938,450
43	$17,320	$11,359	$28,680	$5,927,091
44	$17,287	$11,393	$28,680	$5,915,698
45	$17,254	$11,426	$28,680	$5,904,272
46	$17,221	$11,459	$28,680	$5,892,813
47	$17,187	$11,493	$28,680	$5,881,321
48	$17,154	$11,526	$28,680	$5,869,795

第4年供款共

$344,159

第4年利息

$208,037

第4年共還本金

$136,121

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$17,120	$11,560	$28,680	$5,858,235
50	$17,087	$11,593	$28,680	$5,846,642
51	$17,053	$11,627	$28,680	$5,835,015
52	$17,019	$11,661	$28,680	$5,823,354
53	$16,985	$11,695	$28,680	$5,811,658
54	$16,951	$11,729	$28,680	$5,799,929
55	$16,916	$11,763	$28,680	$5,788,166
56	$16,882	$11,798	$28,680	$5,776,368
57	$16,848	$11,832	$28,680	$5,764,536
58	$16,813	$11,867	$28,680	$5,752,669
59	$16,779	$11,901	$28,680	$5,740,768
60	$16,744	$11,936	$28,680	$5,728,832

第5年供款共

$344,159

第5年利息

$203,196

第5年共還本金

$140,963

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$16,709	$11,971	$28,680	$5,716,861
62	$16,674	$12,006	$28,680	$5,704,856
63	$16,639	$12,041	$28,680	$5,692,815
64	$16,604	$12,076	$28,680	$5,680,739
65	$16,569	$12,111	$28,680	$5,668,628
66	$16,533	$12,146	$28,680	$5,656,482
67	$16,498	$12,182	$28,680	$5,644,300
68	$16,463	$12,217	$28,680	$5,632,082
69	$16,427	$12,253	$28,680	$5,619,829
70	$16,391	$12,289	$28,680	$5,607,541
71	$16,355	$12,325	$28,680	$5,595,216
72	$16,319	$12,361	$28,680	$5,582,856

第6年供款共

$344,159

第6年利息

$198,182

第6年共還本金

$145,976

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$16,283	$12,397	$28,680	$5,570,459
74	$16,247	$12,433	$28,680	$5,558,026
75	$16,211	$12,469	$28,680	$5,545,557
76	$16,175	$12,505	$28,680	$5,533,052
77	$16,138	$12,542	$28,680	$5,520,510
78	$16,101	$12,578	$28,680	$5,507,932
79	$16,065	$12,615	$28,680	$5,495,317
80	$16,028	$12,652	$28,680	$5,482,665
81	$15,991	$12,689	$28,680	$5,469,976
82	$15,954	$12,726	$28,680	$5,457,250
83	$15,917	$12,763	$28,680	$5,444,487
84	$15,880	$12,800	$28,680	$5,431,687

第7年供款共

$344,159

第7年利息

$192,990

第7年共還本金

$151,168

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$15,842	$12,837	$28,680	$5,418,850
86	$15,805	$12,875	$28,680	$5,405,975
87	$15,767	$12,912	$28,680	$5,393,062
88	$15,730	$12,950	$28,680	$5,380,112
89	$15,692	$12,988	$28,680	$5,367,124
90	$15,654	$13,026	$28,680	$5,354,099
91	$15,616	$13,064	$28,680	$5,341,035
92	$15,578	$13,102	$28,680	$5,327,933
93	$15,540	$13,140	$28,680	$5,314,793
94	$15,501	$13,178	$28,680	$5,301,615
95	$15,463	$13,217	$28,680	$5,288,398
96	$15,424	$13,255	$28,680	$5,275,142

第8年供款共

$344,159

第8年利息

$187,614

第8年共還本金

$156,545

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$15,386	$13,294	$28,680	$5,261,848
98	$15,347	$13,333	$28,680	$5,248,515
99	$15,308	$13,372	$28,680	$5,235,144
100	$15,269	$13,411	$28,680	$5,221,733
101	$15,230	$13,450	$28,680	$5,208,283
102	$15,191	$13,489	$28,680	$5,194,794
103	$15,151	$13,528	$28,680	$5,181,266
104	$15,112	$13,568	$28,680	$5,167,698
105	$15,072	$13,607	$28,680	$5,154,090
106	$15,033	$13,647	$28,680	$5,140,443
107	$14,993	$13,687	$28,680	$5,126,756
108	$14,953	$13,727	$28,680	$5,113,030

第9年供款共

$344,159

第9年利息

$182,046

第9年共還本金

$162,113

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$14,913	$13,767	$28,680	$5,099,263
110	$14,873	$13,807	$28,680	$5,085,456
111	$14,833	$13,847	$28,680	$5,071,608
112	$14,792	$13,888	$28,680	$5,057,721
113	$14,752	$13,928	$28,680	$5,043,792
114	$14,711	$13,969	$28,680	$5,029,824
115	$14,670	$14,010	$28,680	$5,015,814
116	$14,629	$14,050	$28,680	$5,001,764
117	$14,588	$14,091	$28,680	$4,987,672
118	$14,547	$14,133	$28,680	$4,973,540
119	$14,506	$14,174	$28,680	$4,959,366
120	$14,465	$14,215	$28,680	$4,945,151

第10年供款共

$344,159

第10年利息

$176,280

第10年共還本金

$167,879

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$14,423	$14,257	$28,680	$4,930,894
122	$14,382	$14,298	$28,680	$4,916,596
123	$14,340	$14,340	$28,680	$4,902,256
124	$14,298	$14,382	$28,680	$4,887,875
125	$14,256	$14,424	$28,680	$4,873,451
126	$14,214	$14,466	$28,680	$4,858,986
127	$14,172	$14,508	$28,680	$4,844,478
128	$14,130	$14,550	$28,680	$4,829,928
129	$14,087	$14,593	$28,680	$4,815,335
130	$14,045	$14,635	$28,680	$4,800,700
131	$14,002	$14,678	$28,680	$4,786,022
132	$13,959	$14,721	$28,680	$4,771,301

第11年供款共

$344,159

第11年利息

$170,309

第11年共還本金

$173,850

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$13,916	$14,764	$28,680	$4,756,538
134	$13,873	$14,807	$28,680	$4,741,731
135	$13,830	$14,850	$28,680	$4,726,881
136	$13,787	$14,893	$28,680	$4,711,988
137	$13,743	$14,937	$28,680	$4,697,052
138	$13,700	$14,980	$28,680	$4,682,071
139	$13,656	$15,024	$28,680	$4,667,048
140	$13,612	$15,068	$28,680	$4,651,980
141	$13,568	$15,112	$28,680	$4,636,868
142	$13,524	$15,156	$28,680	$4,621,713
143	$13,480	$15,200	$28,680	$4,606,513
144	$13,436	$15,244	$28,680	$4,591,269

第12年供款共

$344,159

第12年利息

$164,126

第12年共還本金

$180,033

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$13,391	$15,289	$28,680	$4,575,980
146	$13,347	$15,333	$28,680	$4,560,647
147	$13,302	$15,378	$28,680	$4,545,269
148	$13,257	$15,423	$28,680	$4,529,846
149	$13,212	$15,468	$28,680	$4,514,378
150	$13,167	$15,513	$28,680	$4,498,865
151	$13,122	$15,558	$28,680	$4,483,307
152	$13,076	$15,604	$28,680	$4,467,703
153	$13,031	$15,649	$28,680	$4,452,054
154	$12,985	$15,695	$28,680	$4,436,359
155	$12,939	$15,741	$28,680	$4,420,619
156	$12,893	$15,786	$28,680	$4,404,832

第13年供款共

$344,159

第13年利息

$157,723

第13年共還本金

$186,436

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$12,847	$15,832	$28,680	$4,389,000
158	$12,801	$15,879	$28,680	$4,373,121
159	$12,755	$15,925	$28,680	$4,357,196
160	$12,708	$15,971	$28,680	$4,341,225
161	$12,662	$16,018	$28,680	$4,325,207
162	$12,615	$16,065	$28,680	$4,309,142
163	$12,568	$16,112	$28,680	$4,293,031
164	$12,521	$16,159	$28,680	$4,276,872
165	$12,474	$16,206	$28,680	$4,260,667
166	$12,427	$16,253	$28,680	$4,244,414
167	$12,380	$16,300	$28,680	$4,228,113
168	$12,332	$16,348	$28,680	$4,211,765

第14年供款共

$344,159

第14年利息

$151,092

第14年共還本金

$193,067

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$12,284	$16,396	$28,680	$4,195,370
170	$12,236	$16,443	$28,680	$4,178,926
171	$12,189	$16,491	$28,680	$4,162,435
172	$12,140	$16,539	$28,680	$4,145,896
173	$12,092	$16,588	$28,680	$4,129,308
174	$12,044	$16,636	$28,680	$4,112,672
175	$11,995	$16,685	$28,680	$4,095,987
176	$11,947	$16,733	$28,680	$4,079,254
177	$11,898	$16,782	$28,680	$4,062,472
178	$11,849	$16,831	$28,680	$4,045,641
179	$11,800	$16,880	$28,680	$4,028,761
180	$11,751	$16,929	$28,680	$4,011,832

第15年供款共

$344,159

第15年利息

$144,225

第15年共還本金

$199,934

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$11,701	$16,979	$28,680	$3,994,853
182	$11,652	$17,028	$28,680	$3,977,825
183	$11,602	$17,078	$28,680	$3,960,747
184	$11,552	$17,128	$28,680	$3,943,619
185	$11,502	$17,178	$28,680	$3,926,441
186	$11,452	$17,228	$28,680	$3,909,214
187	$11,402	$17,278	$28,680	$3,891,936
188	$11,351	$17,328	$28,680	$3,874,607
189	$11,301	$17,379	$28,680	$3,857,228
190	$11,250	$17,430	$28,680	$3,839,799
191	$11,199	$17,480	$28,680	$3,822,318
192	$11,148	$17,531	$28,680	$3,804,787

第16年供款共

$344,159

第16年利息

$137,114

第16年共還本金

$207,045

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$11,097	$17,583	$28,680	$3,787,204
194	$11,046	$17,634	$28,680	$3,769,570
195	$10,995	$17,685	$28,680	$3,751,885
196	$10,943	$17,737	$28,680	$3,734,148
197	$10,891	$17,789	$28,680	$3,716,359
198	$10,839	$17,841	$28,680	$3,698,519
199	$10,787	$17,893	$28,680	$3,680,626
200	$10,735	$17,945	$28,680	$3,662,682
201	$10,683	$17,997	$28,680	$3,644,685
202	$10,630	$18,050	$28,680	$3,626,635
203	$10,578	$18,102	$28,680	$3,608,533
204	$10,525	$18,155	$28,680	$3,590,378

第17年供款共

$344,159

第17年利息

$129,750

第17年共還本金

$214,409

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$10,472	$18,208	$28,680	$3,572,170
206	$10,419	$18,261	$28,680	$3,553,909
207	$10,366	$18,314	$28,680	$3,535,595
208	$10,312	$18,368	$28,680	$3,517,227
209	$10,259	$18,421	$28,680	$3,498,805
210	$10,205	$18,475	$28,680	$3,480,330
211	$10,151	$18,529	$28,680	$3,461,802
212	$10,097	$18,583	$28,680	$3,443,219
213	$10,043	$18,637	$28,680	$3,424,581
214	$9,988	$18,692	$28,680	$3,405,890
215	$9,934	$18,746	$28,680	$3,387,144
216	$9,879	$18,801	$28,680	$3,368,343

第18年供款共

$344,159

第18年利息

$122,124

第18年共還本金

$222,035

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$9,824	$18,856	$28,680	$3,349,488
218	$9,769	$18,911	$28,680	$3,330,577
219	$9,714	$18,966	$28,680	$3,311,611
220	$9,659	$19,021	$28,680	$3,292,590
221	$9,603	$19,076	$28,680	$3,273,514
222	$9,548	$19,132	$28,680	$3,254,382
223	$9,492	$19,188	$28,680	$3,235,194
224	$9,436	$19,244	$28,680	$3,215,950
225	$9,380	$19,300	$28,680	$3,196,650
226	$9,324	$19,356	$28,680	$3,177,293
227	$9,267	$19,413	$28,680	$3,157,881
228	$9,210	$19,469	$28,680	$3,138,411

第19年供款共

$344,159

第19年利息

$114,227

第19年共還本金

$229,932

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$9,154	$19,526	$28,680	$3,118,885
230	$9,097	$19,583	$28,680	$3,099,302
231	$9,040	$19,640	$28,680	$3,079,662
232	$8,982	$19,698	$28,680	$3,059,964
233	$8,925	$19,755	$28,680	$3,040,209
234	$8,867	$19,813	$28,680	$3,020,397
235	$8,809	$19,870	$28,680	$3,000,526
236	$8,752	$19,928	$28,680	$2,980,598
237	$8,693	$19,986	$28,680	$2,960,611
238	$8,635	$20,045	$28,680	$2,940,567
239	$8,577	$20,103	$28,680	$2,920,463
240	$8,518	$20,162	$28,680	$2,900,302

第20年供款共

$344,159

第20年利息

$106,049

第20年共還本金

$238,110

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$8,459	$20,221	$28,680	$2,880,081
242	$8,400	$20,280	$28,680	$2,859,801
243	$8,341	$20,339	$28,680	$2,839,462
244	$8,282	$20,398	$28,680	$2,819,064
245	$8,222	$20,458	$28,680	$2,798,607
246	$8,163	$20,517	$28,680	$2,778,089
247	$8,103	$20,577	$28,680	$2,757,512
248	$8,043	$20,637	$28,680	$2,736,875
249	$7,983	$20,697	$28,680	$2,716,178
250	$7,922	$20,758	$28,680	$2,695,420
251	$7,862	$20,818	$28,680	$2,674,602
252	$7,801	$20,879	$28,680	$2,653,723

第21年供款共

$344,159

第21年利息

$97,580

第21年共還本金

$246,579

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$7,740	$20,940	$28,680	$2,632,783
254	$7,679	$21,001	$28,680	$2,611,782
255	$7,618	$21,062	$28,680	$2,590,720
256	$7,556	$21,124	$28,680	$2,569,596
257	$7,495	$21,185	$28,680	$2,548,411
258	$7,433	$21,247	$28,680	$2,527,164
259	$7,371	$21,309	$28,680	$2,505,855
260	$7,309	$21,371	$28,680	$2,484,484
261	$7,246	$21,433	$28,680	$2,463,050
262	$7,184	$21,496	$28,680	$2,441,554
263	$7,121	$21,559	$28,680	$2,419,996
264	$7,058	$21,622	$28,680	$2,398,374

第22年供款共

$344,159

第22年利息

$88,810

第22年共還本金

$255,349

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$6,995	$21,685	$28,680	$2,376,690
266	$6,932	$21,748	$28,680	$2,354,942
267	$6,869	$21,811	$28,680	$2,333,130
268	$6,805	$21,875	$28,680	$2,311,256
269	$6,741	$21,939	$28,680	$2,289,317
270	$6,677	$22,003	$28,680	$2,267,314
271	$6,613	$22,067	$28,680	$2,245,247
272	$6,549	$22,131	$28,680	$2,223,116
273	$6,484	$22,196	$28,680	$2,200,920
274	$6,419	$22,261	$28,680	$2,178,660
275	$6,354	$22,325	$28,680	$2,156,334
276	$6,289	$22,391	$28,680	$2,133,944

第23年供款共

$344,159

第23年利息

$79,728

第23年共還本金

$264,431

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$6,224	$22,456	$28,680	$2,111,488
278	$6,159	$22,521	$28,680	$2,088,966
279	$6,093	$22,587	$28,680	$2,066,379
280	$6,027	$22,653	$28,680	$2,043,726
281	$5,961	$22,719	$28,680	$2,021,007
282	$5,895	$22,785	$28,680	$1,998,222
283	$5,828	$22,852	$28,680	$1,975,370
284	$5,761	$22,918	$28,680	$1,952,452
285	$5,695	$22,985	$28,680	$1,929,467
286	$5,628	$23,052	$28,680	$1,906,414
287	$5,560	$23,120	$28,680	$1,883,295
288	$5,493	$23,187	$28,680	$1,860,108

第24年供款共

$344,159

第24年利息

$70,323

第24年共還本金

$273,836

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$5,425	$23,255	$28,680	$1,836,853
290	$5,357	$23,322	$28,680	$1,813,531
291	$5,289	$23,390	$28,680	$1,790,141
292	$5,221	$23,459	$28,680	$1,766,682
293	$5,153	$23,527	$28,680	$1,743,155
294	$5,084	$23,596	$28,680	$1,719,559
295	$5,015	$23,665	$28,680	$1,695,895
296	$4,946	$23,734	$28,680	$1,672,161
297	$4,877	$23,803	$28,680	$1,648,358
298	$4,808	$23,872	$28,680	$1,624,486
299	$4,738	$23,942	$28,680	$1,600,544
300	$4,668	$24,012	$28,680	$1,576,533

第25年供款共

$344,159

第25年利息

$60,583

第25年共還本金

$283,575

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$4,598	$24,082	$28,680	$1,552,451
302	$4,528	$24,152	$28,680	$1,528,299
303	$4,458	$24,222	$28,680	$1,504,077
304	$4,387	$24,293	$28,680	$1,479,784
305	$4,316	$24,364	$28,680	$1,455,420
306	$4,245	$24,435	$28,680	$1,430,985
307	$4,174	$24,506	$28,680	$1,406,479
308	$4,102	$24,578	$28,680	$1,381,901
309	$4,031	$24,649	$28,680	$1,357,252
310	$3,959	$24,721	$28,680	$1,332,531
311	$3,887	$24,793	$28,680	$1,307,737
312	$3,814	$24,866	$28,680	$1,282,872

第26年供款共

$344,159

第26年利息

$50,498

第26年共還本金

$293,661

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$3,742	$24,938	$28,680	$1,257,934
314	$3,669	$25,011	$28,680	$1,232,923
315	$3,596	$25,084	$28,680	$1,207,839
316	$3,523	$25,157	$28,680	$1,182,682
317	$3,449	$25,230	$28,680	$1,157,451
318	$3,376	$25,304	$28,680	$1,132,147
319	$3,302	$25,378	$28,680	$1,106,770
320	$3,228	$25,452	$28,680	$1,081,318
321	$3,154	$25,526	$28,680	$1,055,792
322	$3,079	$25,600	$28,680	$1,030,191
323	$3,005	$25,675	$28,680	$1,004,516
324	$2,930	$25,750	$28,680	$978,766

第27年供款共

$344,159

第27年利息

$40,053

第27年共還本金

$304,106

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$2,855	$25,825	$28,680	$952,941
326	$2,779	$25,900	$28,680	$927,041
327	$2,704	$25,976	$28,680	$901,065
328	$2,628	$26,052	$28,680	$875,013
329	$2,552	$26,128	$28,680	$848,885
330	$2,476	$26,204	$28,680	$822,681
331	$2,399	$26,280	$28,680	$796,401
332	$2,323	$26,357	$28,680	$770,044
333	$2,246	$26,434	$28,680	$743,610
334	$2,169	$26,511	$28,680	$717,099
335	$2,092	$26,588	$28,680	$690,510
336	$2,014	$26,666	$28,680	$663,844

第28年供款共

$344,159

第28年利息

$29,237

第28年共還本金

$314,922

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$1,936	$26,744	$28,680	$637,101
338	$1,858	$26,822	$28,680	$610,279
339	$1,780	$26,900	$28,680	$583,379
340	$1,702	$26,978	$28,680	$556,401
341	$1,623	$27,057	$28,680	$529,344
342	$1,544	$27,136	$28,680	$502,208
343	$1,465	$27,215	$28,680	$474,993
344	$1,385	$27,294	$28,680	$447,698
345	$1,306	$27,374	$28,680	$420,324
346	$1,226	$27,454	$28,680	$392,870
347	$1,146	$27,534	$28,680	$365,336
348	$1,066	$27,614	$28,680	$337,722

第29年供款共

$344,159

第29年利息

$18,036

第29年共還本金

$326,123

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$985	$27,695	$28,680	$310,027
350	$904	$27,776	$28,680	$282,251
351	$823	$27,857	$28,680	$254,395
352	$742	$27,938	$28,680	$226,457
353	$660	$28,019	$28,680	$198,437
354	$579	$28,101	$28,680	$170,336
355	$497	$28,183	$28,680	$142,153
356	$415	$28,265	$28,680	$113,888
357	$332	$28,348	$28,680	$85,540
358	$249	$28,430	$28,680	$57,110
359	$167	$28,513	$28,680	$28,596
360	$83	$28,596	$28,680	$0

第30年供款共

$344,159

第30年利息

$6,437

第30年共還本金

$337,722

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$12,336,759

免责声明

笋盘推介

按揭保险费
info