楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$109,224

借款月供 $498 , 共加借HK$109,224

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$12,783,609

每月供款
$30,872

首期

$1,340,000

总贷款额

$6,769,224

總利息

$4,344,385

印花税

$240,000

其他

$90,000

置业成本总预算

HK$1,670,000

$61,742

置业成本总预算

HK$1,670,000

首期

$1,340,000
印花税

$240,000
- AVD
  
  $240,000
律师费

$ 10,000
代理佣金

$80,000
按揭保险费

$109,224

$61,742

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

马鞍山迎海第02期星湾第18座

thumb_up

迎海2房1储

实

497 呎

@14,588

directions_run 即走

售$725 万

实

497 呎

@14,588

售$725 万

directions_run 即走

马鞍山岚岸

thumb_up

岚岸2房笋盘，投资自用都咁啱😸

实

483 呎

@15,528

建

649 呎

@11,556

local_fire_department 至HIT

售$750 万

实

483 呎

@15,528

建

649 呎

@11,556

售$750 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

@10,483

建

1,217 呎

@7,313

local_fire_department 至HIT flight_takeoff 移民急让

售$890 万

实

849 呎

@10,483

建

1,217 呎

@7,313

售$890 万

local_fire_department 至HIT flight_takeoff 移民急让

荔枝角 / 美孚美孚新邨 2 百老滙街37号

thumb_up

罕有3房企理装

实

869 呎

@10,242

local_fire_department 至HIT

售$890 万

实

869 呎

@10,242

售$890 万

local_fire_department 至HIT

西贡逸珑海滙第01座

thumb_up

西贡市低密度2房半屋苑

实

586 呎

@14,505

local_offer 低水笋价

售$850 万

实

586 呎

@14,505

售$850 万

local_offer 低水笋价

沙田晴碧花园

thumb_up

奇丰精选交通方便三房套东南实盘可约睇

实

601 呎

@12,646

建

782 呎

@9,719

real_estate_agent 罕有放盘

售$760 万

实

601 呎

@12,646

建

782 呎

@9,719

售$760 万

real_estate_agent 罕有放盘

马鞍山观澜雅轩第05座

thumb_up

观澜雅轩两房海景南北对流

实

605 呎

@12,397

建

808 呎

@9,282

local_fire_department 至HIT

售$750 万

实

605 呎

@12,397

建

808 呎

@9,282

售$750 万

local_fire_department 至HIT

KOL实拍 VR实景

马鞍山海柏花园第06座

thumb_up

海柏豪装

实

582 呎

@13,230

建

783 呎

@9,834

local_fire_department 至HIT hotel_class 楼王

售$770 万

实

582 呎

@13,230

建

783 呎

@9,834

售$770 万

local_fire_department 至HIT hotel_class 楼王

马鞍山泓碧第03座

thumb_up

东南高层2房, 业主有心, 即刻约睇

实

483 呎

@14,700

local_fire_department 至HIT verified 首置必买 pets 爱竉必选

售$710 万

实

483 呎

@14,700

售$710 万

local_fire_department 至HIT verified 首置必买 pets 爱竉必选

西贡逸珑园

thumb_up

逸珑园

实

525 呎

@16,190

local_fire_department 至HIT

售$850 万

实

525 呎

@16,190

售$850 万

local_fire_department 至HIT

马鞍山泓碧

thumb_up

全新屋苑 2房海景清静舒适

实

504 呎

@16,865

local_fire_department 至HIT hotel_class 楼王

售$850 万

实

504 呎

@16,865

售$850 万

local_fire_department 至HIT hotel_class 楼王

沙田柏傲庄 I

thumb_up

露台开扬一房, 预约参观

实

350 呎

@21,086

local_fire_department 至HIT verified 首置必买

售$738 万

实

350 呎

@21,086

售$738 万

local_fire_department 至HIT verified 首置必买

利率	15年	20年	25年	30年
1.000	$40,513	$31,131	$25,511	$21,772
1.500	$42,019	$32,665	$27,073	$23,362
2.000	$43,561	$34,244	$28,692	$25,020
2.500	$45,136	$35,870	$30,368	$26,747
3.000	$46,747	$37,542	$32,100	$28,539
3.500	$48,392	$39,259	$33,888	$30,397
3.625	$48,809	$39,695	$34,344	$30,871
4.000	$50,071	$41,020	$35,730	$32,317
4.500	$51,784	$42,825	$37,626	$34,299
5.000	$53,531	$44,674	$39,572	$36,339
5.500	$55,310	$46,565	$41,569	$38,435
6.000	$57,123	$48,497	$43,614	$40,585

每月供款$30,872

年期

30年

贷款金额

$6,769,224

總利息

$4,344,385

总贷款连利息

$11,113,609

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$20,449	$10,422	$30,871	$6,758,802
2	$20,417	$10,454	$30,871	$6,748,348
3	$20,386	$10,486	$30,871	$6,737,862
4	$20,354	$10,517	$30,871	$6,727,345
5	$20,322	$10,549	$30,871	$6,716,796
6	$20,290	$10,581	$30,871	$6,706,215
7	$20,258	$10,613	$30,871	$6,695,602
8	$20,226	$10,645	$30,871	$6,684,958
9	$20,194	$10,677	$30,871	$6,674,281
10	$20,162	$10,709	$30,871	$6,663,571
11	$20,130	$10,742	$30,871	$6,652,830
12	$20,097	$10,774	$30,871	$6,642,056

第1年供款共

$370,454

第1年利息

$243,285

第1年共還本金

$127,168

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$20,065	$10,807	$30,871	$6,631,249
14	$20,032	$10,839	$30,871	$6,620,410
15	$19,999	$10,872	$30,871	$6,609,538
16	$19,966	$10,905	$30,871	$6,598,633
17	$19,933	$10,938	$30,871	$6,587,695
18	$19,900	$10,971	$30,871	$6,576,725
19	$19,867	$11,004	$30,871	$6,565,721
20	$19,834	$11,037	$30,871	$6,554,683
21	$19,801	$11,071	$30,871	$6,543,613
22	$19,767	$11,104	$30,871	$6,532,509
23	$19,734	$11,138	$30,871	$6,521,371
24	$19,700	$11,171	$30,871	$6,510,200

第2年供款共

$370,454

第2年利息

$238,598

第2年共還本金

$131,855

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$19,666	$11,205	$30,871	$6,498,995
26	$19,632	$11,239	$30,871	$6,487,757
27	$19,598	$11,273	$30,871	$6,476,484
28	$19,564	$11,307	$30,871	$6,465,177
29	$19,530	$11,341	$30,871	$6,453,836
30	$19,496	$11,375	$30,871	$6,442,461
31	$19,462	$11,410	$30,871	$6,431,051
32	$19,427	$11,444	$30,871	$6,419,607
33	$19,393	$11,479	$30,871	$6,408,129
34	$19,358	$11,513	$30,871	$6,396,616
35	$19,323	$11,548	$30,871	$6,385,068
36	$19,288	$11,583	$30,871	$6,373,485

第3年供款共

$370,454

第3年利息

$233,738

第3年共還本金

$136,715

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$19,253	$11,618	$30,871	$6,361,867
38	$19,218	$11,653	$30,871	$6,350,214
39	$19,183	$11,688	$30,871	$6,338,526
40	$19,148	$11,724	$30,871	$6,326,802
41	$19,112	$11,759	$30,871	$6,315,043
42	$19,077	$11,794	$30,871	$6,303,249
43	$19,041	$11,830	$30,871	$6,291,419
44	$19,005	$11,866	$30,871	$6,279,553
45	$18,969	$11,902	$30,871	$6,267,651
46	$18,934	$11,938	$30,871	$6,255,714
47	$18,897	$11,974	$30,871	$6,243,740
48	$18,861	$12,010	$30,871	$6,231,730

第4年供款共

$370,454

第4年利息

$228,699

第4年共還本金

$141,755

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$18,825	$12,046	$30,871	$6,219,684
50	$18,789	$12,083	$30,871	$6,207,602
51	$18,752	$12,119	$30,871	$6,195,483
52	$18,716	$12,156	$30,871	$6,183,327
53	$18,679	$12,192	$30,871	$6,171,135
54	$18,642	$12,229	$30,871	$6,158,905
55	$18,605	$12,266	$30,871	$6,146,639
56	$18,568	$12,303	$30,871	$6,134,336
57	$18,531	$12,340	$30,871	$6,121,996
58	$18,494	$12,378	$30,871	$6,109,618
59	$18,456	$12,415	$30,871	$6,097,203
60	$18,419	$12,452	$30,871	$6,084,751

第5年供款共

$370,454

第5年利息

$223,474

第5年共還本金

$146,979

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$18,381	$12,490	$30,871	$6,072,261
62	$18,343	$12,528	$30,871	$6,059,733
63	$18,305	$12,566	$30,871	$6,047,167
64	$18,267	$12,604	$30,871	$6,034,563
65	$18,229	$12,642	$30,871	$6,021,922
66	$18,191	$12,680	$30,871	$6,009,242
67	$18,153	$12,718	$30,871	$5,996,524
68	$18,114	$12,757	$30,871	$5,983,767
69	$18,076	$12,795	$30,871	$5,970,972
70	$18,037	$12,834	$30,871	$5,958,138
71	$17,999	$12,873	$30,871	$5,945,265
72	$17,960	$12,911	$30,871	$5,932,354

第6年供款共

$370,454

第6年利息

$218,057

第6年共還本金

$152,397

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$17,921	$12,950	$30,871	$5,919,403
74	$17,882	$12,990	$30,871	$5,906,414
75	$17,842	$13,029	$30,871	$5,893,385
76	$17,803	$13,068	$30,871	$5,880,317
77	$17,763	$13,108	$30,871	$5,867,209
78	$17,724	$13,147	$30,871	$5,854,062
79	$17,684	$13,187	$30,871	$5,840,875
80	$17,644	$13,227	$30,871	$5,827,648
81	$17,604	$13,267	$30,871	$5,814,381
82	$17,564	$13,307	$30,871	$5,801,074
83	$17,524	$13,347	$30,871	$5,787,727
84	$17,484	$13,387	$30,871	$5,774,340

第7年供款共

$370,454

第7年利息

$212,440

第7年共還本金

$158,014

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$17,443	$13,428	$30,871	$5,760,912
86	$17,403	$13,468	$30,871	$5,747,444
87	$17,362	$13,509	$30,871	$5,733,935
88	$17,321	$13,550	$30,871	$5,720,385
89	$17,280	$13,591	$30,871	$5,706,794
90	$17,239	$13,632	$30,871	$5,693,162
91	$17,198	$13,673	$30,871	$5,679,489
92	$17,157	$13,714	$30,871	$5,665,775
93	$17,115	$13,756	$30,871	$5,652,019
94	$17,074	$13,797	$30,871	$5,638,222
95	$17,032	$13,839	$30,871	$5,624,383
96	$16,990	$13,881	$30,871	$5,610,502

第8年供款共

$370,454

第8年利息

$206,616

第8年共還本金

$163,838

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$16,948	$13,923	$30,871	$5,596,579
98	$16,906	$13,965	$30,871	$5,582,614
99	$16,864	$14,007	$30,871	$5,568,607
100	$16,822	$14,049	$30,871	$5,554,558
101	$16,779	$14,092	$30,871	$5,540,466
102	$16,737	$14,134	$30,871	$5,526,332
103	$16,694	$14,177	$30,871	$5,512,155
104	$16,651	$14,220	$30,871	$5,497,935
105	$16,608	$14,263	$30,871	$5,483,672
106	$16,565	$14,306	$30,871	$5,469,366
107	$16,522	$14,349	$30,871	$5,455,017
108	$16,479	$14,392	$30,871	$5,440,625

第9年供款共

$370,454

第9年利息

$200,577

第9年共還本金

$169,877

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$16,435	$14,436	$30,871	$5,426,189
110	$16,392	$14,480	$30,871	$5,411,709
111	$16,348	$14,523	$30,871	$5,397,186
112	$16,304	$14,567	$30,871	$5,382,619
113	$16,260	$14,611	$30,871	$5,368,008
114	$16,216	$14,655	$30,871	$5,353,353
115	$16,172	$14,700	$30,871	$5,338,653
116	$16,127	$14,744	$30,871	$5,323,909
117	$16,083	$14,788	$30,871	$5,309,121
118	$16,038	$14,833	$30,871	$5,294,287
119	$15,993	$14,878	$30,871	$5,279,410
120	$15,948	$14,923	$30,871	$5,264,487

第10年供款共

$370,454

第10年利息

$194,315

第10年共還本金

$176,138

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$15,903	$14,968	$30,871	$5,249,519
122	$15,858	$15,013	$30,871	$5,234,505
123	$15,813	$15,059	$30,871	$5,219,447
124	$15,767	$15,104	$30,871	$5,204,343
125	$15,721	$15,150	$30,871	$5,189,193
126	$15,676	$15,195	$30,871	$5,173,998
127	$15,630	$15,241	$30,871	$5,158,756
128	$15,584	$15,287	$30,871	$5,143,469
129	$15,538	$15,334	$30,871	$5,128,135
130	$15,491	$15,380	$30,871	$5,112,755
131	$15,445	$15,426	$30,871	$5,097,329
132	$15,398	$15,473	$30,871	$5,081,856

第11年供款共

$370,454

第11年利息

$187,823

第11年共還本金

$182,630

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$15,351	$15,520	$30,871	$5,066,336
134	$15,305	$15,567	$30,871	$5,050,770
135	$15,258	$15,614	$30,871	$5,035,156
136	$15,210	$15,661	$30,871	$5,019,495
137	$15,163	$15,708	$30,871	$5,003,787
138	$15,116	$15,756	$30,871	$4,988,032
139	$15,068	$15,803	$30,871	$4,972,229
140	$15,020	$15,851	$30,871	$4,956,378
141	$14,972	$15,899	$30,871	$4,940,479
142	$14,924	$15,947	$30,871	$4,924,532
143	$14,876	$15,995	$30,871	$4,908,537
144	$14,828	$16,043	$30,871	$4,892,494

第12年供款共

$370,454

第12年利息

$181,092

第12年共還本金

$189,362

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$14,779	$16,092	$30,871	$4,876,402
146	$14,731	$16,140	$30,871	$4,860,262
147	$14,682	$16,189	$30,871	$4,844,073
148	$14,633	$16,238	$30,871	$4,827,835
149	$14,584	$16,287	$30,871	$4,811,548
150	$14,535	$16,336	$30,871	$4,795,212
151	$14,486	$16,386	$30,871	$4,778,826
152	$14,436	$16,435	$30,871	$4,762,391
153	$14,386	$16,485	$30,871	$4,745,906
154	$14,337	$16,535	$30,871	$4,729,372
155	$14,287	$16,584	$30,871	$4,712,787
156	$14,237	$16,635	$30,871	$4,696,153

第13年供款共

$370,454

第13年利息

$174,112

第13年共還本金

$196,342

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$14,186	$16,685	$30,871	$4,679,468
158	$14,136	$16,735	$30,871	$4,662,733
159	$14,085	$16,786	$30,871	$4,645,947
160	$14,035	$16,837	$30,871	$4,629,110
161	$13,984	$16,887	$30,871	$4,612,223
162	$13,933	$16,938	$30,871	$4,595,285
163	$13,882	$16,990	$30,871	$4,578,295
164	$13,830	$17,041	$30,871	$4,561,254
165	$13,779	$17,092	$30,871	$4,544,162
166	$13,727	$17,144	$30,871	$4,527,018
167	$13,675	$17,196	$30,871	$4,509,822
168	$13,623	$17,248	$30,871	$4,492,574

第14年供款共

$370,454

第14年利息

$166,875

第14年共還本金

$203,578

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$13,571	$17,300	$30,871	$4,475,275
170	$13,519	$17,352	$30,871	$4,457,922
171	$13,467	$17,404	$30,871	$4,440,518
172	$13,414	$17,457	$30,871	$4,423,061
173	$13,361	$17,510	$30,871	$4,405,551
174	$13,308	$17,563	$30,871	$4,387,988
175	$13,255	$17,616	$30,871	$4,370,373
176	$13,202	$17,669	$30,871	$4,352,704
177	$13,149	$17,722	$30,871	$4,334,981
178	$13,095	$17,776	$30,871	$4,317,205
179	$13,042	$17,830	$30,871	$4,299,376
180	$12,988	$17,883	$30,871	$4,281,492

第15年供款共

$370,454

第15年利息

$159,372

第15年共還本金

$211,082

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$12,934	$17,937	$30,871	$4,263,555
182	$12,879	$17,992	$30,871	$4,245,563
183	$12,825	$18,046	$30,871	$4,227,517
184	$12,771	$18,101	$30,871	$4,209,417
185	$12,716	$18,155	$30,871	$4,191,262
186	$12,661	$18,210	$30,871	$4,173,052
187	$12,606	$18,265	$30,871	$4,154,787
188	$12,551	$18,320	$30,871	$4,136,466
189	$12,496	$18,376	$30,871	$4,118,091
190	$12,440	$18,431	$30,871	$4,099,660
191	$12,384	$18,487	$30,871	$4,081,173
192	$12,329	$18,543	$30,871	$4,062,630

第16年供款共

$370,454

第16年利息

$151,592

第16年共還本金

$218,862

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$12,273	$18,599	$30,871	$4,044,032
194	$12,216	$18,655	$30,871	$4,025,377
195	$12,160	$18,711	$30,871	$4,006,666
196	$12,103	$18,768	$30,871	$3,987,898
197	$12,047	$18,824	$30,871	$3,969,074
198	$11,990	$18,881	$30,871	$3,950,193
199	$11,933	$18,938	$30,871	$3,931,254
200	$11,876	$18,995	$30,871	$3,912,259
201	$11,818	$19,053	$30,871	$3,893,206
202	$11,761	$19,110	$30,871	$3,874,096
203	$11,703	$19,168	$30,871	$3,854,927
204	$11,645	$19,226	$30,871	$3,835,701

第17年供款共

$370,454

第17年利息

$143,525

第17年共還本金

$226,929

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$11,587	$19,284	$30,871	$3,816,417
206	$11,529	$19,342	$30,871	$3,797,075
207	$11,470	$19,401	$30,871	$3,777,674
208	$11,412	$19,459	$30,871	$3,758,215
209	$11,353	$19,518	$30,871	$3,738,697
210	$11,294	$19,577	$30,871	$3,719,119
211	$11,235	$19,636	$30,871	$3,699,483
212	$11,176	$19,696	$30,871	$3,679,787
213	$11,116	$19,755	$30,871	$3,660,032
214	$11,056	$19,815	$30,871	$3,640,218
215	$10,996	$19,875	$30,871	$3,620,343
216	$10,936	$19,935	$30,871	$3,600,408

第18年供款共

$370,454

第18年利息

$135,160

第18年共還本金

$235,293

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$10,876	$19,995	$30,871	$3,580,413
218	$10,816	$20,055	$30,871	$3,560,358
219	$10,755	$20,116	$30,871	$3,540,242
220	$10,694	$20,177	$30,871	$3,520,065
221	$10,634	$20,238	$30,871	$3,499,828
222	$10,572	$20,299	$30,871	$3,479,529
223	$10,511	$20,360	$30,871	$3,459,169
224	$10,450	$20,422	$30,871	$3,438,748
225	$10,388	$20,483	$30,871	$3,418,264
226	$10,326	$20,545	$30,871	$3,397,719
227	$10,264	$20,607	$30,871	$3,377,112
228	$10,202	$20,669	$30,871	$3,356,443

第19年供款共

$370,454

第19年利息

$126,488

第19年共還本金

$243,966

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$10,139	$20,732	$30,871	$3,335,711
230	$10,077	$20,795	$30,871	$3,314,916
231	$10,014	$20,857	$30,871	$3,294,059
232	$9,951	$20,920	$30,871	$3,273,138
233	$9,888	$20,984	$30,871	$3,252,155
234	$9,824	$21,047	$30,871	$3,231,108
235	$9,761	$21,110	$30,871	$3,209,998
236	$9,697	$21,174	$30,871	$3,188,823
237	$9,633	$21,238	$30,871	$3,167,585
238	$9,569	$21,302	$30,871	$3,146,283
239	$9,504	$21,367	$30,871	$3,124,916
240	$9,440	$21,431	$30,871	$3,103,485

第20年供款共

$370,454

第20年利息

$117,496

第20年共還本金

$252,958

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$9,375	$21,496	$30,871	$3,081,989
242	$9,310	$21,561	$30,871	$3,060,428
243	$9,245	$21,626	$30,871	$3,038,802
244	$9,180	$21,691	$30,871	$3,017,110
245	$9,114	$21,757	$30,871	$2,995,353
246	$9,048	$21,823	$30,871	$2,973,531
247	$8,983	$21,889	$30,871	$2,951,642
248	$8,916	$21,955	$30,871	$2,929,687
249	$8,850	$22,021	$30,871	$2,907,666
250	$8,784	$22,088	$30,871	$2,885,579
251	$8,717	$22,154	$30,871	$2,863,424
252	$8,650	$22,221	$30,871	$2,841,203

第21年供款共

$370,454

第21年利息

$108,172

第21年共還本金

$262,282

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$8,583	$22,288	$30,871	$2,818,915
254	$8,515	$22,356	$30,871	$2,796,559
255	$8,448	$22,423	$30,871	$2,774,136
256	$8,380	$22,491	$30,871	$2,751,645
257	$8,312	$22,559	$30,871	$2,729,086
258	$8,244	$22,627	$30,871	$2,706,459
259	$8,176	$22,695	$30,871	$2,683,764
260	$8,107	$22,764	$30,871	$2,661,000
261	$8,038	$22,833	$30,871	$2,638,167
262	$7,969	$22,902	$30,871	$2,615,265
263	$7,900	$22,971	$30,871	$2,592,295
264	$7,831	$23,040	$30,871	$2,569,254

第22年供款共

$370,454

第22年利息

$98,505

第22年共還本金

$271,949

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$7,761	$23,110	$30,871	$2,546,144
266	$7,691	$23,180	$30,871	$2,522,965
267	$7,621	$23,250	$30,871	$2,499,715
268	$7,551	$23,320	$30,871	$2,476,395
269	$7,481	$23,390	$30,871	$2,453,005
270	$7,410	$23,461	$30,871	$2,429,544
271	$7,339	$23,532	$30,871	$2,406,012
272	$7,268	$23,603	$30,871	$2,382,409
273	$7,197	$23,674	$30,871	$2,358,735
274	$7,125	$23,746	$30,871	$2,334,989
275	$7,054	$23,818	$30,871	$2,311,171
276	$6,982	$23,889	$30,871	$2,287,282

第23年供款共

$370,454

第23年利息

$88,481

第23年共還本金

$281,972

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$6,909	$23,962	$30,871	$2,263,320
278	$6,837	$24,034	$30,871	$2,239,286
279	$6,765	$24,107	$30,871	$2,215,180
280	$6,692	$24,179	$30,871	$2,191,000
281	$6,619	$24,252	$30,871	$2,166,748
282	$6,545	$24,326	$30,871	$2,142,422
283	$6,472	$24,399	$30,871	$2,118,023
284	$6,398	$24,473	$30,871	$2,093,550
285	$6,324	$24,547	$30,871	$2,069,003
286	$6,250	$24,621	$30,871	$2,044,382
287	$6,176	$24,695	$30,871	$2,019,687
288	$6,101	$24,770	$30,871	$1,994,917

第24年供款共

$370,454

第24年利息

$78,088

第24年共還本金

$292,365

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$6,026	$24,845	$30,871	$1,970,072
290	$5,951	$24,920	$30,871	$1,945,152
291	$5,876	$24,995	$30,871	$1,920,157
292	$5,800	$25,071	$30,871	$1,895,086
293	$5,725	$25,146	$30,871	$1,869,940
294	$5,649	$25,222	$30,871	$1,844,717
295	$5,573	$25,299	$30,871	$1,819,419
296	$5,496	$25,375	$30,871	$1,794,044
297	$5,420	$25,452	$30,871	$1,768,592
298	$5,343	$25,529	$30,871	$1,743,064
299	$5,266	$25,606	$30,871	$1,717,458
300	$5,188	$25,683	$30,871	$1,691,775

第25年供款共

$370,454

第25年利息

$67,312

第25年共還本金

$303,142

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$5,111	$25,761	$30,871	$1,666,014
302	$5,033	$25,838	$30,871	$1,640,176
303	$4,955	$25,916	$30,871	$1,614,260
304	$4,876	$25,995	$30,871	$1,588,265
305	$4,798	$26,073	$30,871	$1,562,192
306	$4,719	$26,152	$30,871	$1,536,040
307	$4,640	$26,231	$30,871	$1,509,809
308	$4,561	$26,310	$30,871	$1,483,498
309	$4,481	$26,390	$30,871	$1,457,109
310	$4,402	$26,469	$30,871	$1,430,639
311	$4,322	$26,549	$30,871	$1,404,090
312	$4,242	$26,630	$30,871	$1,377,460

第26年供款共

$370,454

第26年利息

$56,139

第26年共還本金

$314,315

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$4,161	$26,710	$30,871	$1,350,750
314	$4,080	$26,791	$30,871	$1,323,959
315	$3,999	$26,872	$30,871	$1,297,088
316	$3,918	$26,953	$30,871	$1,270,135
317	$3,837	$27,034	$30,871	$1,243,101
318	$3,755	$27,116	$30,871	$1,215,985
319	$3,673	$27,198	$30,871	$1,188,787
320	$3,591	$27,280	$30,871	$1,161,507
321	$3,509	$27,362	$30,871	$1,134,144
322	$3,426	$27,445	$30,871	$1,106,699
323	$3,343	$27,528	$30,871	$1,079,171
324	$3,260	$27,611	$30,871	$1,051,560

第27年供款共

$370,454

第27年利息

$44,554

第27年共還本金

$325,900

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$3,177	$27,695	$30,871	$1,023,866
326	$3,093	$27,778	$30,871	$996,087
327	$3,009	$27,862	$30,871	$968,225
328	$2,925	$27,946	$30,871	$940,279
329	$2,840	$28,031	$30,871	$912,248
330	$2,756	$28,115	$30,871	$884,133
331	$2,671	$28,200	$30,871	$855,933
332	$2,586	$28,286	$30,871	$827,647
333	$2,500	$28,371	$30,871	$799,276
334	$2,414	$28,457	$30,871	$770,819
335	$2,329	$28,543	$30,871	$742,277
336	$2,242	$28,629	$30,871	$713,648

第28年供款共

$370,454

第28年利息

$32,541

第28年共還本金

$337,912

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$2,156	$28,715	$30,871	$684,933
338	$2,069	$28,802	$30,871	$656,131
339	$1,982	$28,889	$30,871	$627,242
340	$1,895	$28,976	$30,871	$598,265
341	$1,807	$29,064	$30,871	$569,201
342	$1,719	$29,152	$30,871	$540,050
343	$1,631	$29,240	$30,871	$510,810
344	$1,543	$29,328	$30,871	$481,482
345	$1,454	$29,417	$30,871	$452,065
346	$1,366	$29,506	$30,871	$422,560
347	$1,276	$29,595	$30,871	$392,965
348	$1,187	$29,684	$30,871	$363,281

第29年供款共

$370,454

第29年利息

$20,087

第29年共還本金

$350,367

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$1,097	$29,774	$30,871	$333,507
350	$1,007	$29,864	$30,871	$303,644
351	$917	$29,954	$30,871	$273,690
352	$827	$30,044	$30,871	$243,645
353	$736	$30,135	$30,871	$213,510
354	$645	$30,226	$30,871	$183,284
355	$554	$30,317	$30,871	$152,967
356	$462	$30,409	$30,871	$122,558
357	$370	$30,501	$30,871	$92,057
358	$278	$30,593	$30,871	$61,464
359	$186	$30,685	$30,871	$30,778
360	$93	$30,778	$30,871	$0

第30年供款共

$370,454

第30年利息

$7,173

第30年共還本金

$363,281

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$12,783,609

免责声明

笋盘推介

按揭保险费
info