楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$155,250

借款月供 $752 , 共加借HK$155,250

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$12,081,701

每月供款
$30,850

首期

$690,000

总贷款额

$6,365,250

總利息

$4,740,451

印花税

$207,000

其他

$79,000

置业成本总预算

HK$976,000

$61,698

置业成本总预算

HK$976,000

首期

$690,000
印花税

$207,000
- AVD
  
  $207,000
律师费

$ 10,000
代理佣金

$69,000
按揭保险费

$155,250

$61,698

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

沙田沙田第一城第02期

thumb_up

人无我有两房价钱买三房.来电即帮你安排

实

451 呎

@13,259

建

562 呎

@10,641

local_fire_department 至HIT verified 首置必买 vpn_key 有匙即睇

售$598 万

实

451 呎

@13,259

建

562 呎

@10,641

售$598 万

local_fire_department 至HIT verified 首置必买 vpn_key 有匙即睇

马鞍山井头村

thumb_up

连天台已申报玻璃屋及露台整齐排列

建

700 呎

@10,686

local_fire_department 至HIT

售$748 万

建

700 呎

@10,686

售$748 万

local_fire_department 至HIT

沙田下径口

thumb_up

[[独家代理]]靓装修3房(1套房)连1个[无契车位]700呎[村屋];毗邻[显径站]&[显径商场],生活交通[配套齐全]。

建

700 呎

@9,971

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价

售$698 万

建

700 呎

@9,971

售$698 万

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价

大埔嘉熙

thumb_up

捡漏,等得到地铁你嬴

实

325 呎

@18,462

verified 首置必买 flight_takeoff 移民急让

售$600 万

实

325 呎

@18,462

售$600 万

verified 首置必买 flight_takeoff 移民急让

马鞍山荟晴第02座

thumb_up

马鞍山荟晴 1房

实

328 呎

@18,293

售$600 万

实

328 呎

@18,293

售$600 万

马鞍山马鞍山中心

thumb_up

全新装修市中心海景

实

364 呎

@17,308

建

492 呎

@12,805

local_fire_department 至HIT real_estate_agent 罕有放盘 verified 首置必买

售$630 万

实

364 呎

@17,308

建

492 呎

@12,805

售$630 万

local_fire_department 至HIT real_estate_agent 罕有放盘 verified 首置必买

沙田滨景花园

thumb_up

低水阔落三房套🏠🏠　新鴻基名牌👍👸

实

546 呎

@11,502

建

664 呎

@9,458

local_fire_department 至HIT

售$628 万

实

546 呎

@11,502

建

664 呎

@9,458

售$628 万

local_fire_department 至HIT

马鞍山新港城

thumb_up

新港城4期开扬东南

实

551 呎

@14,156

建

744 呎

@10,484

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 local_offer 低水笋价

售$780 万

实

551 呎

@14,156

建

744 呎

@10,484

售$780 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 local_offer 低水笋价

马鞍山迎涛湾 A座

thumb_up

邻近马铁站、大型商场。激笋二房，还价即成！换楼急卖

实

536 呎

@12,500

建

664 呎

@10,090

local_fire_department 至HIT

售$670 万

实

536 呎

@12,500

建

664 呎

@10,090

售$670 万

local_fire_department 至HIT

沙田丰景花园

thumb_up

买住半山高层向东凤凰楼🏠🏠　仪連車位🚘🚞

实

537 呎

@11,136

建

687 呎

@8,705

real_estate_agent 罕有放盘 hotel_class 楼王

售$598 万

实

537 呎

@11,136

建

687 呎

@8,705

售$598 万

real_estate_agent 罕有放盘 hotel_class 楼王

沙田欣廷轩

thumb_up

欣廷轩铁路沿綫，方便之选

实

414 呎

@16,908

建

549 呎

@12,750

local_fire_department 至HIT

售$700 万

实

414 呎

@16,908

建

549 呎

@12,750

售$700 万

local_fire_department 至HIT

马鞍山迎海第03期星湾御第25座

thumb_up

2房间隔, 向东山景

实

512 呎

@14,609

local_fire_department 至HIT

售$748 万

实

512 呎

@14,609

售$748 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$38,096	$29,273	$23,989	$20,473
1.500	$39,512	$30,715	$25,457	$21,968
2.000	$40,961	$32,201	$26,979	$23,527
2.500	$42,443	$33,730	$28,556	$25,150
3.000	$43,957	$35,302	$30,185	$26,836
3.500	$45,504	$36,916	$31,866	$28,583
4.000	$47,083	$38,572	$33,598	$30,389
4.125	$47,483	$38,993	$34,039	$30,849
4.500	$48,694	$40,270	$35,380	$32,252
5.000	$50,336	$42,008	$37,211	$34,170
5.500	$52,009	$43,786	$39,088	$36,141
6.000	$53,714	$45,603	$41,011	$38,163

每月供款$30,850

年期

30年

贷款金额

$6,365,250

總利息

$4,740,451

总贷款连利息

$11,105,701

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$21,881	$8,969	$30,849	$6,356,281
2	$21,850	$8,999	$30,849	$6,347,282
3	$21,819	$9,030	$30,849	$6,338,252
4	$21,788	$9,061	$30,849	$6,329,190
5	$21,757	$9,093	$30,849	$6,320,098
6	$21,725	$9,124	$30,849	$6,310,974
7	$21,694	$9,155	$30,849	$6,301,819
8	$21,663	$9,187	$30,849	$6,292,632
9	$21,631	$9,218	$30,849	$6,283,414
10	$21,599	$9,250	$30,849	$6,274,164
11	$21,567	$9,282	$30,849	$6,264,882
12	$21,536	$9,314	$30,849	$6,255,568

第1年供款共

$370,190

第1年利息

$260,508

第1年共還本金

$109,682

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$21,504	$9,346	$30,849	$6,246,223
14	$21,471	$9,378	$30,849	$6,236,845
15	$21,439	$9,410	$30,849	$6,227,435
16	$21,407	$9,442	$30,849	$6,217,993
17	$21,374	$9,475	$30,849	$6,208,518
18	$21,342	$9,507	$30,849	$6,199,010
19	$21,309	$9,540	$30,849	$6,189,470
20	$21,276	$9,573	$30,849	$6,179,897
21	$21,243	$9,606	$30,849	$6,170,292
22	$21,210	$9,639	$30,849	$6,160,653
23	$21,177	$9,672	$30,849	$6,150,981
24	$21,144	$9,705	$30,849	$6,141,276

第2年供款共

$370,190

第2年利息

$255,897

第2年共還本金

$114,293

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$21,111	$9,739	$30,849	$6,131,537
26	$21,077	$9,772	$30,849	$6,121,765
27	$21,044	$9,806	$30,849	$6,111,960
28	$21,010	$9,839	$30,849	$6,102,120
29	$20,976	$9,873	$30,849	$6,092,247
30	$20,942	$9,907	$30,849	$6,082,340
31	$20,908	$9,941	$30,849	$6,072,399
32	$20,874	$9,975	$30,849	$6,062,424
33	$20,840	$10,010	$30,849	$6,052,414
34	$20,805	$10,044	$30,849	$6,042,370
35	$20,771	$10,079	$30,849	$6,032,292
36	$20,736	$10,113	$30,849	$6,022,178

第3年供款共

$370,190

第3年利息

$251,093

第3年共還本金

$119,097

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$20,701	$10,148	$30,849	$6,012,030
38	$20,666	$10,183	$30,849	$6,001,848
39	$20,631	$10,218	$30,849	$5,991,630
40	$20,596	$10,253	$30,849	$5,981,377
41	$20,561	$10,288	$30,849	$5,971,089
42	$20,526	$10,324	$30,849	$5,960,765
43	$20,490	$10,359	$30,849	$5,950,406
44	$20,455	$10,395	$30,849	$5,940,011
45	$20,419	$10,430	$30,849	$5,929,581
46	$20,383	$10,466	$30,849	$5,919,115
47	$20,347	$10,502	$30,849	$5,908,613
48	$20,311	$10,538	$30,849	$5,898,074

第4年供款共

$370,190

第4年利息

$246,086

第4年共還本金

$124,104

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$20,275	$10,575	$30,849	$5,887,500
50	$20,238	$10,611	$30,849	$5,876,889
51	$20,202	$10,647	$30,849	$5,866,242
52	$20,165	$10,684	$30,849	$5,855,558
53	$20,128	$10,721	$30,849	$5,844,837
54	$20,092	$10,758	$30,849	$5,834,079
55	$20,055	$10,795	$30,849	$5,823,285
56	$20,018	$10,832	$30,849	$5,812,453
57	$19,980	$10,869	$30,849	$5,801,584
58	$19,943	$10,906	$30,849	$5,790,678
59	$19,905	$10,944	$30,849	$5,779,734
60	$19,868	$10,981	$30,849	$5,768,753

第5年供款共

$370,190

第5年利息

$240,869

第5年共還本金

$129,321

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$19,830	$11,019	$30,849	$5,757,734
62	$19,792	$11,057	$30,849	$5,746,677
63	$19,754	$11,095	$30,849	$5,735,582
64	$19,716	$11,133	$30,849	$5,724,449
65	$19,678	$11,171	$30,849	$5,713,278
66	$19,639	$11,210	$30,849	$5,702,068
67	$19,601	$11,248	$30,849	$5,690,820
68	$19,562	$11,287	$30,849	$5,679,533
69	$19,523	$11,326	$30,849	$5,668,207
70	$19,484	$11,365	$30,849	$5,656,842
71	$19,445	$11,404	$30,849	$5,645,438
72	$19,406	$11,443	$30,849	$5,633,995

第6年供款共

$370,190

第6年利息

$235,432

第6年共還本金

$134,758

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$19,367	$11,482	$30,849	$5,622,513
74	$19,327	$11,522	$30,849	$5,610,991
75	$19,288	$11,561	$30,849	$5,599,430
76	$19,248	$11,601	$30,849	$5,587,829
77	$19,208	$11,641	$30,849	$5,576,188
78	$19,168	$11,681	$30,849	$5,564,507
79	$19,128	$11,721	$30,849	$5,552,786
80	$19,088	$11,761	$30,849	$5,541,024
81	$19,047	$11,802	$30,849	$5,529,222
82	$19,007	$11,842	$30,849	$5,517,380
83	$18,966	$11,883	$30,849	$5,505,497
84	$18,925	$11,924	$30,849	$5,493,573

第7年供款共

$370,190

第7年利息

$229,767

第7年共還本金

$140,423

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$18,884	$11,965	$30,849	$5,481,608
86	$18,843	$12,006	$30,849	$5,469,601
87	$18,802	$12,047	$30,849	$5,457,554
88	$18,760	$12,089	$30,849	$5,445,465
89	$18,719	$12,130	$30,849	$5,433,335
90	$18,677	$12,172	$30,849	$5,421,163
91	$18,635	$12,214	$30,849	$5,408,949
92	$18,593	$12,256	$30,849	$5,396,693
93	$18,551	$12,298	$30,849	$5,384,395
94	$18,509	$12,340	$30,849	$5,372,054
95	$18,466	$12,383	$30,849	$5,359,672
96	$18,424	$12,425	$30,849	$5,347,246

第8年供款共

$370,190

第8年利息

$223,864

第8年共還本金

$146,326

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$18,381	$12,468	$30,849	$5,334,778
98	$18,338	$12,511	$30,849	$5,322,268
99	$18,295	$12,554	$30,849	$5,309,714
100	$18,252	$12,597	$30,849	$5,297,117
101	$18,209	$12,640	$30,849	$5,284,476
102	$18,165	$12,684	$30,849	$5,271,793
103	$18,122	$12,727	$30,849	$5,259,065
104	$18,078	$12,771	$30,849	$5,246,294
105	$18,034	$12,815	$30,849	$5,233,479
106	$17,990	$12,859	$30,849	$5,220,620
107	$17,946	$12,903	$30,849	$5,207,717
108	$17,902	$12,948	$30,849	$5,194,769

第9年供款共

$370,190

第9年利息

$217,713

第9年共還本金

$152,477

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$17,857	$12,992	$30,849	$5,181,777
110	$17,812	$13,037	$30,849	$5,168,740
111	$17,768	$13,082	$30,849	$5,155,658
112	$17,723	$13,127	$30,849	$5,142,532
113	$17,677	$13,172	$30,849	$5,129,360
114	$17,632	$13,217	$30,849	$5,116,143
115	$17,587	$13,262	$30,849	$5,102,881
116	$17,541	$13,308	$30,849	$5,089,573
117	$17,495	$13,354	$30,849	$5,076,219
118	$17,450	$13,400	$30,849	$5,062,819
119	$17,403	$13,446	$30,849	$5,049,374
120	$17,357	$13,492	$30,849	$5,035,882

第10年供款共

$370,190

第10年利息

$211,303

第10年共還本金

$158,887

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$17,311	$13,538	$30,849	$5,022,343
122	$17,264	$13,585	$30,849	$5,008,758
123	$17,218	$13,632	$30,849	$4,995,127
124	$17,171	$13,678	$30,849	$4,981,448
125	$17,124	$13,725	$30,849	$4,967,723
126	$17,077	$13,773	$30,849	$4,953,950
127	$17,029	$13,820	$30,849	$4,940,130
128	$16,982	$13,867	$30,849	$4,926,263
129	$16,934	$13,915	$30,849	$4,912,348
130	$16,886	$13,963	$30,849	$4,898,385
131	$16,838	$14,011	$30,849	$4,884,374
132	$16,790	$14,059	$30,849	$4,870,315

第11年供款共

$370,190

第11年利息

$204,623

第11年共還本金

$165,567

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$16,742	$14,107	$30,849	$4,856,207
134	$16,693	$14,156	$30,849	$4,842,051
135	$16,645	$14,205	$30,849	$4,827,847
136	$16,596	$14,253	$30,849	$4,813,593
137	$16,547	$14,302	$30,849	$4,799,291
138	$16,498	$14,352	$30,849	$4,784,939
139	$16,448	$14,401	$30,849	$4,770,538
140	$16,399	$14,450	$30,849	$4,756,088
141	$16,349	$14,500	$30,849	$4,741,588
142	$16,299	$14,550	$30,849	$4,727,038
143	$16,249	$14,600	$30,849	$4,712,438
144	$16,199	$14,650	$30,849	$4,697,788

第12年供款共

$370,190

第12年利息

$197,663

第12年共還本金

$172,527

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$16,149	$14,701	$30,849	$4,683,087
146	$16,098	$14,751	$30,849	$4,668,336
147	$16,047	$14,802	$30,849	$4,653,534
148	$15,997	$14,853	$30,849	$4,638,682
149	$15,945	$14,904	$30,849	$4,623,778
150	$15,894	$14,955	$30,849	$4,608,823
151	$15,843	$15,006	$30,849	$4,593,817
152	$15,791	$15,058	$30,849	$4,578,759
153	$15,739	$15,110	$30,849	$4,563,649
154	$15,688	$15,162	$30,849	$4,548,487
155	$15,635	$15,214	$30,849	$4,533,274
156	$15,583	$15,266	$30,849	$4,518,008

第13年供款共

$370,190

第13年利息

$190,410

第13年共還本金

$179,780

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$15,531	$15,319	$30,849	$4,502,689
158	$15,478	$15,371	$30,849	$4,487,318
159	$15,425	$15,424	$30,849	$4,471,894
160	$15,372	$15,477	$30,849	$4,456,417
161	$15,319	$15,530	$30,849	$4,440,887
162	$15,266	$15,584	$30,849	$4,425,303
163	$15,212	$15,637	$30,849	$4,409,666
164	$15,158	$15,691	$30,849	$4,393,975
165	$15,104	$15,745	$30,849	$4,378,230
166	$15,050	$15,799	$30,849	$4,362,431
167	$14,996	$15,853	$30,849	$4,346,578
168	$14,941	$15,908	$30,849	$4,330,670

第14年供款共

$370,190

第14年利息

$182,852

第14年共還本金

$187,338

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$14,887	$15,962	$30,849	$4,314,707
170	$14,832	$16,017	$30,849	$4,298,690
171	$14,777	$16,072	$30,849	$4,282,618
172	$14,721	$16,128	$30,849	$4,266,490
173	$14,666	$16,183	$30,849	$4,250,307
174	$14,610	$16,239	$30,849	$4,234,068
175	$14,555	$16,295	$30,849	$4,217,774
176	$14,499	$16,351	$30,849	$4,201,423
177	$14,442	$16,407	$30,849	$4,185,016
178	$14,386	$16,463	$30,849	$4,168,553
179	$14,329	$16,520	$30,849	$4,152,033
180	$14,273	$16,577	$30,849	$4,135,457

第15年供款共

$370,190

第15年利息

$174,977

第15年共還本金

$195,213

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$14,216	$16,634	$30,849	$4,118,823
182	$14,158	$16,691	$30,849	$4,102,133
183	$14,101	$16,748	$30,849	$4,085,384
184	$14,044	$16,806	$30,849	$4,068,579
185	$13,986	$16,863	$30,849	$4,051,715
186	$13,928	$16,921	$30,849	$4,034,794
187	$13,870	$16,980	$30,849	$4,017,814
188	$13,811	$17,038	$30,849	$4,000,777
189	$13,753	$17,096	$30,849	$3,983,680
190	$13,694	$17,155	$30,849	$3,966,525
191	$13,635	$17,214	$30,849	$3,949,310
192	$13,576	$17,273	$30,849	$3,932,037

第16年供款共

$370,190

第16年利息

$166,770

第16年共還本金

$203,420

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$13,516	$17,333	$30,849	$3,914,704
194	$13,457	$17,392	$30,849	$3,897,312
195	$13,397	$17,452	$30,849	$3,879,860
196	$13,337	$17,512	$30,849	$3,862,348
197	$13,277	$17,572	$30,849	$3,844,775
198	$13,216	$17,633	$30,849	$3,827,143
199	$13,156	$17,693	$30,849	$3,809,449
200	$13,095	$17,754	$30,849	$3,791,695
201	$13,034	$17,815	$30,849	$3,773,880
202	$12,973	$17,876	$30,849	$3,756,003
203	$12,911	$17,938	$30,849	$3,738,065
204	$12,850	$18,000	$30,849	$3,720,066

第17年供款共

$370,190

第17年利息

$158,219

第17年共還本金

$211,971

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$12,788	$18,061	$30,849	$3,702,004
206	$12,726	$18,124	$30,849	$3,683,881
207	$12,663	$18,186	$30,849	$3,665,695
208	$12,601	$18,248	$30,849	$3,647,447
209	$12,538	$18,311	$30,849	$3,629,136
210	$12,475	$18,374	$30,849	$3,610,762
211	$12,412	$18,437	$30,849	$3,592,324
212	$12,349	$18,501	$30,849	$3,573,824
213	$12,285	$18,564	$30,849	$3,555,260
214	$12,221	$18,628	$30,849	$3,536,632
215	$12,157	$18,692	$30,849	$3,517,940
216	$12,093	$18,756	$30,849	$3,499,184

第18年供款共

$370,190

第18年利息

$149,308

第18年共還本金

$220,882

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$12,028	$18,821	$30,849	$3,480,363
218	$11,964	$18,885	$30,849	$3,461,477
219	$11,899	$18,950	$30,849	$3,442,527
220	$11,834	$19,015	$30,849	$3,423,512
221	$11,768	$19,081	$30,849	$3,404,431
222	$11,703	$19,146	$30,849	$3,385,284
223	$11,637	$19,212	$30,849	$3,366,072
224	$11,571	$19,278	$30,849	$3,346,794
225	$11,505	$19,345	$30,849	$3,327,449
226	$11,438	$19,411	$30,849	$3,308,038
227	$11,371	$19,478	$30,849	$3,288,560
228	$11,304	$19,545	$30,849	$3,269,016

第19年供款共

$370,190

第19年利息

$140,022

第19年共還本金

$230,168

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$11,237	$19,612	$30,849	$3,249,404
230	$11,170	$19,679	$30,849	$3,229,724
231	$11,102	$19,747	$30,849	$3,209,977
232	$11,034	$19,815	$30,849	$3,190,162
233	$10,966	$19,883	$30,849	$3,170,279
234	$10,898	$19,951	$30,849	$3,150,328
235	$10,829	$20,020	$30,849	$3,130,308
236	$10,760	$20,089	$30,849	$3,110,219
237	$10,691	$20,158	$30,849	$3,090,062
238	$10,622	$20,227	$30,849	$3,069,835
239	$10,553	$20,297	$30,849	$3,049,538
240	$10,483	$20,366	$30,849	$3,029,172

第20年供款共

$370,190

第20年利息

$130,346

第20年共還本金

$239,844

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$10,413	$20,436	$30,849	$3,008,735
242	$10,343	$20,507	$30,849	$2,988,229
243	$10,272	$20,577	$30,849	$2,967,651
244	$10,201	$20,648	$30,849	$2,947,004
245	$10,130	$20,719	$30,849	$2,926,285
246	$10,059	$20,790	$30,849	$2,905,495
247	$9,988	$20,862	$30,849	$2,884,633
248	$9,916	$20,933	$30,849	$2,863,700
249	$9,844	$21,005	$30,849	$2,842,695
250	$9,772	$21,077	$30,849	$2,821,617
251	$9,699	$21,150	$30,849	$2,800,467
252	$9,627	$21,223	$30,849	$2,779,245

第21年供款共

$370,190

第21年利息

$120,263

第21年共還本金

$249,927

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$9,554	$21,296	$30,849	$2,757,949
254	$9,480	$21,369	$30,849	$2,736,581
255	$9,407	$21,442	$30,849	$2,715,139
256	$9,333	$21,516	$30,849	$2,693,623
257	$9,259	$21,590	$30,849	$2,672,033
258	$9,185	$21,664	$30,849	$2,650,369
259	$9,111	$21,739	$30,849	$2,628,630
260	$9,036	$21,813	$30,849	$2,606,817
261	$8,961	$21,888	$30,849	$2,584,929
262	$8,886	$21,963	$30,849	$2,562,965
263	$8,810	$22,039	$30,849	$2,540,926
264	$8,734	$22,115	$30,849	$2,518,812

第22年供款共

$370,190

第22年利息

$109,757

第22年共還本金

$260,433

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$8,658	$22,191	$30,849	$2,496,621
266	$8,582	$22,267	$30,849	$2,474,354
267	$8,506	$22,344	$30,849	$2,452,010
268	$8,429	$22,420	$30,849	$2,429,590
269	$8,352	$22,497	$30,849	$2,407,092
270	$8,274	$22,575	$30,849	$2,384,518
271	$8,197	$22,652	$30,849	$2,361,865
272	$8,119	$22,730	$30,849	$2,339,135
273	$8,041	$22,808	$30,849	$2,316,327
274	$7,962	$22,887	$30,849	$2,293,440
275	$7,884	$22,965	$30,849	$2,270,474
276	$7,805	$23,044	$30,849	$2,247,430

第23年供款共

$370,190

第23年利息

$98,808

第23年共還本金

$271,382

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$7,726	$23,124	$30,849	$2,224,306
278	$7,646	$23,203	$30,849	$2,201,103
279	$7,566	$23,283	$30,849	$2,177,820
280	$7,486	$23,363	$30,849	$2,154,457
281	$7,406	$23,443	$30,849	$2,131,014
282	$7,325	$23,524	$30,849	$2,107,490
283	$7,244	$23,605	$30,849	$2,083,886
284	$7,163	$23,686	$30,849	$2,060,200
285	$7,082	$23,767	$30,849	$2,036,433
286	$7,000	$23,849	$30,849	$2,012,584
287	$6,918	$23,931	$30,849	$1,988,653
288	$6,836	$24,013	$30,849	$1,964,640

第24年供款共

$370,190

第24年利息

$87,400

第24年共還本金

$282,790

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$6,753	$24,096	$30,849	$1,940,544
290	$6,671	$24,179	$30,849	$1,916,365
291	$6,588	$24,262	$30,849	$1,892,104
292	$6,504	$24,345	$30,849	$1,867,759
293	$6,420	$24,429	$30,849	$1,843,330
294	$6,336	$24,513	$30,849	$1,818,817
295	$6,252	$24,597	$30,849	$1,794,220
296	$6,168	$24,682	$30,849	$1,769,539
297	$6,083	$24,766	$30,849	$1,744,772
298	$5,998	$24,852	$30,849	$1,719,921
299	$5,912	$24,937	$30,849	$1,694,984
300	$5,827	$25,023	$30,849	$1,669,961

第25年供款共

$370,190

第25年利息

$75,512

第25年共還本金

$294,678

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$5,740	$25,109	$30,849	$1,644,852
302	$5,654	$25,195	$30,849	$1,619,657
303	$5,568	$25,282	$30,849	$1,594,376
304	$5,481	$25,369	$30,849	$1,569,007
305	$5,393	$25,456	$30,849	$1,543,552
306	$5,306	$25,543	$30,849	$1,518,008
307	$5,218	$25,631	$30,849	$1,492,377
308	$5,130	$25,719	$30,849	$1,466,658
309	$5,042	$25,808	$30,849	$1,440,851
310	$4,953	$25,896	$30,849	$1,414,955
311	$4,864	$25,985	$30,849	$1,388,969
312	$4,775	$26,075	$30,849	$1,362,895

第26年供款共

$370,190

第26年利息

$63,124

第26年共還本金

$307,066

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$4,685	$26,164	$30,849	$1,336,730
314	$4,595	$26,254	$30,849	$1,310,476
315	$4,505	$26,344	$30,849	$1,284,132
316	$4,414	$26,435	$30,849	$1,257,697
317	$4,323	$26,526	$30,849	$1,231,171
318	$4,232	$26,617	$30,849	$1,204,554
319	$4,141	$26,709	$30,849	$1,177,846
320	$4,049	$26,800	$30,849	$1,151,045
321	$3,957	$26,892	$30,849	$1,124,153
322	$3,864	$26,985	$30,849	$1,097,168
323	$3,772	$27,078	$30,849	$1,070,090
324	$3,678	$27,171	$30,849	$1,042,920

第27年供款共

$370,190

第27年利息

$50,215

第27年共還本金

$319,975

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$3,585	$27,264	$30,849	$1,015,655
326	$3,491	$27,358	$30,849	$988,298
327	$3,397	$27,452	$30,849	$960,846
328	$3,303	$27,546	$30,849	$933,299
329	$3,208	$27,641	$30,849	$905,658
330	$3,113	$27,736	$30,849	$877,922
331	$3,018	$27,831	$30,849	$850,091
332	$2,922	$27,927	$30,849	$822,164
333	$2,826	$28,023	$30,849	$794,141
334	$2,730	$28,119	$30,849	$766,022
335	$2,633	$28,216	$30,849	$737,806
336	$2,536	$28,313	$30,849	$709,493

第28年供款共

$370,190

第28年利息

$36,763

第28年共還本金

$333,427

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$2,439	$28,410	$30,849	$681,083
338	$2,341	$28,508	$30,849	$652,575
339	$2,243	$28,606	$30,849	$623,969
340	$2,145	$28,704	$30,849	$595,265
341	$2,046	$28,803	$30,849	$566,462
342	$1,947	$28,902	$30,849	$537,560
343	$1,848	$29,001	$30,849	$508,558
344	$1,748	$29,101	$30,849	$479,457
345	$1,648	$29,201	$30,849	$450,256
346	$1,548	$29,301	$30,849	$420,955
347	$1,447	$29,402	$30,849	$391,553
348	$1,346	$29,503	$30,849	$362,050

第29年供款共

$370,190

第29年利息

$22,747

第29年共還本金

$347,443

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$1,245	$29,605	$30,849	$332,445
350	$1,143	$29,706	$30,849	$302,739
351	$1,041	$29,809	$30,849	$272,930
352	$938	$29,911	$30,849	$243,019
353	$835	$30,014	$30,849	$213,005
354	$732	$30,117	$30,849	$182,888
355	$629	$30,220	$30,849	$152,668
356	$525	$30,324	$30,849	$122,343
357	$421	$30,429	$30,849	$91,915
358	$316	$30,533	$30,849	$61,382
359	$211	$30,638	$30,849	$30,743
360	$106	$30,743	$30,849	$0

第30年供款共

$370,190

第30年利息

$8,140

第30年共還本金

$362,050

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$12,081,701

免责声明

笋盘推介

按揭保险费
info