楼价

HK$

按揭成数

HK$

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$11,137,819

每月供款
$20,450

首期

$3,446,000

总贷款额

$4,554,000

總利息

$2,807,819

印花税

$240,000

其他

$90,000

置业成本总预算

HK$3,776,000

$40,899

置业成本总预算

HK$3,776,000

首期

$3,446,000
印花税

$240,000
- AVD
  
  $240,000
律师费

$ 10,000
代理佣金

$80,000
按揭保险费

不适用

$40,899

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

沙田沙田第一城第01期第12座

thumb_up

沙田第一城

实

504 呎

@14,286

建

594 呎

@12,121

hotel_class 楼王 verified 首置必买

售$720 万

实

504 呎

@14,286

建

594 呎

@12,121

售$720 万

hotel_class 楼王 verified 首置必买

西贡逸珑海滙

thumb_up

逸珑海滙

实

586 呎

@14,300

local_fire_department 至HIT

售$838 万

实

586 呎

@14,300

售$838 万

local_fire_department 至HIT

马鞍山听涛雅苑第08座

thumb_up

优质海景三房,笋价罕有放盘

实

660 呎

@12,879

建

819 呎

@10,379

local_fire_department 至HIT

售$850 万

实

660 呎

@12,879

建

819 呎

@10,379

售$850 万

local_fire_department 至HIT

马鞍山岚岸第03座

thumb_up

岚岸 3房

实

660 呎

@12,879

建

900 呎

@9,444

local_fire_department 至HIT

售$850 万

实

660 呎

@12,879

建

900 呎

@9,444

售$850 万

local_fire_department 至HIT

沙田滨景花园

thumb_up

河景~靓装修~可约睇楼

实

543 呎

@14,144

建

659 呎

@11,654

local_fire_department 至HIT hotel_class 楼王 transfer_within_a_station 人才必选

售$768 万

实

543 呎

@14,144

建

659 呎

@11,654

售$768 万

local_fire_department 至HIT hotel_class 楼王 transfer_within_a_station 人才必选

马鞍山迎海第04期骏岸第08座

thumb_up

迎海第04期骏岸第08座

实

496 呎

@14,113

flight_takeoff 移民急让

售$700 万

实

496 呎

@14,113

售$700 万

flight_takeoff 移民急让

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 [大单边] 2️⃣房.

实

555 呎

@14,919

建

727 呎

@11,389

local_fire_department 至HIT real_estate_agent 罕有放盘 verified 首置必买 pets 爱竉必选

售$828 万

实

555 呎

@14,919

建

727 呎

@11,389

售$828 万

local_fire_department 至HIT real_estate_agent 罕有放盘 verified 首置必买 pets 爱竉必选

马鞍山天宇海第2B座

thumb_up

三房池景开阳舒适可睇楼价可倾

实

666 呎

@12,162

建

878 呎

@9,226

directions_run 即走 real_estate_agent 罕有放盘 local_offer 低水笋价 flight_takeoff 移民急让

售$810 万

实

666 呎

@12,162

建

878 呎

@9,226

售$810 万

directions_run 即走 real_estate_agent 罕有放盘 local_offer 低水笋价 flight_takeoff 移民急让

马鞍山迎海第01期第03座

thumb_up

海景1房+书房

实

512 呎

@13,672

建

642 呎

@10,903

local_fire_department 至HIT real_estate_agent 罕有放盘

售$700 万

实

512 呎

@13,672

建

642 呎

@10,903

售$700 万

local_fire_department 至HIT real_estate_agent 罕有放盘

马鞍山迎海

thumb_up

迎海第1座最近铁路

实

511 呎

@15,460

建

663 呎

@11,916

local_fire_department 至HIT

售$790 万

实

511 呎

@15,460

建

663 呎

@11,916

售$790 万

local_fire_department 至HIT

马鞍山迎海第04期骏岸第08座

thumb_up

实用2房, 企理装修

实

501 呎

@15,968

local_fire_department 至HIT

售$800 万

实

501 呎

@15,968

售$800 万

local_fire_department 至HIT

沙田文礼阁

thumb_up

大围站旁三房套, 旺中带静

实

622 呎

@11,897

建

736 呎

@10,054

local_offer 低水笋价

售$740 万

实

622 呎

@11,897

建

736 呎

@10,054

售$740 万

local_offer 低水笋价

利率	15年	20年	25年	30年
1.000	$27,255	$20,944	$17,163	$14,647
1.500	$28,269	$21,975	$18,213	$15,717
2.000	$29,305	$23,038	$19,302	$16,832
2.500	$30,366	$24,132	$20,430	$17,994
3.000	$31,449	$25,256	$21,596	$19,200
3.500	$32,556	$26,411	$22,798	$20,449
4.000	$33,685	$27,596	$24,038	$21,741
4.500	$34,838	$28,811	$25,313	$23,074
5.000	$36,013	$30,054	$26,622	$24,447
5.500	$37,210	$31,326	$27,966	$25,857
6.000	$38,429	$32,626	$29,341	$27,304

每月供款$20,450

年期

30年

贷款金额

$4,554,000

總利息

$2,807,819

总贷款连利息

$7,361,819

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$13,283	$7,167	$20,449	$4,546,833
2	$13,262	$7,188	$20,449	$4,539,645
3	$13,241	$7,209	$20,449	$4,532,436
4	$13,220	$7,230	$20,449	$4,525,206
5	$13,199	$7,251	$20,449	$4,517,955
6	$13,177	$7,272	$20,449	$4,510,683
7	$13,156	$7,293	$20,449	$4,503,390
8	$13,135	$7,315	$20,449	$4,496,075
9	$13,114	$7,336	$20,449	$4,488,739
10	$13,092	$7,357	$20,449	$4,481,382
11	$13,071	$7,379	$20,449	$4,474,003
12	$13,049	$7,400	$20,449	$4,466,603

第1年供款共

$245,394

第1年利息

$157,997

第1年共還本金

$87,397

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$13,028	$7,422	$20,449	$4,459,181
14	$13,006	$7,444	$20,449	$4,451,737
15	$12,984	$7,465	$20,449	$4,444,272
16	$12,962	$7,487	$20,449	$4,436,785
17	$12,941	$7,509	$20,449	$4,429,276
18	$12,919	$7,531	$20,449	$4,421,746
19	$12,897	$7,553	$20,449	$4,414,193
20	$12,875	$7,575	$20,449	$4,406,618
21	$12,853	$7,597	$20,449	$4,399,021
22	$12,830	$7,619	$20,449	$4,391,402
23	$12,808	$7,641	$20,449	$4,383,761
24	$12,786	$7,664	$20,449	$4,376,097

第2年供款共

$245,394

第2年利息

$154,888

第2年共還本金

$90,506

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$12,764	$7,686	$20,449	$4,368,411
26	$12,741	$7,708	$20,449	$4,360,703
27	$12,719	$7,731	$20,449	$4,352,972
28	$12,696	$7,753	$20,449	$4,345,219
29	$12,674	$7,776	$20,449	$4,337,443
30	$12,651	$7,799	$20,449	$4,329,645
31	$12,628	$7,821	$20,449	$4,321,823
32	$12,605	$7,844	$20,449	$4,313,979
33	$12,582	$7,867	$20,449	$4,306,112
34	$12,559	$7,890	$20,449	$4,298,222
35	$12,536	$7,913	$20,449	$4,290,309
36	$12,513	$7,936	$20,449	$4,282,373

第3年供款共

$245,394

第3年利息

$151,669

第3年共還本金

$93,725

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$12,490	$7,959	$20,449	$4,274,414
38	$12,467	$7,982	$20,449	$4,266,431
39	$12,444	$8,006	$20,449	$4,258,425
40	$12,420	$8,029	$20,449	$4,250,396
41	$12,397	$8,053	$20,449	$4,242,344
42	$12,374	$8,076	$20,449	$4,234,268
43	$12,350	$8,100	$20,449	$4,226,168
44	$12,326	$8,123	$20,449	$4,218,045
45	$12,303	$8,147	$20,449	$4,209,898
46	$12,279	$8,171	$20,449	$4,201,728
47	$12,255	$8,194	$20,449	$4,193,533
48	$12,231	$8,218	$20,449	$4,185,315

第4年供款共

$245,394

第4年利息

$148,336

第4年共還本金

$97,058

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$12,207	$8,242	$20,449	$4,177,072
50	$12,183	$8,266	$20,449	$4,168,806
51	$12,159	$8,290	$20,449	$4,160,516
52	$12,135	$8,315	$20,449	$4,152,201
53	$12,111	$8,339	$20,449	$4,143,862
54	$12,086	$8,363	$20,449	$4,135,499
55	$12,062	$8,388	$20,449	$4,127,111
56	$12,037	$8,412	$20,449	$4,118,699
57	$12,013	$8,437	$20,449	$4,110,262
58	$11,988	$8,461	$20,449	$4,101,801
59	$11,964	$8,486	$20,449	$4,093,315
60	$11,939	$8,511	$20,449	$4,084,805

第5年供款共

$245,394

第5年利息

$144,884

第5年共還本金

$100,510

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$11,914	$8,535	$20,449	$4,076,269
62	$11,889	$8,560	$20,449	$4,067,709
63	$11,864	$8,585	$20,449	$4,059,123
64	$11,839	$8,610	$20,449	$4,050,513
65	$11,814	$8,635	$20,449	$4,041,878
66	$11,789	$8,661	$20,449	$4,033,217
67	$11,764	$8,686	$20,449	$4,024,531
68	$11,738	$8,711	$20,449	$4,015,820
69	$11,713	$8,737	$20,449	$4,007,083
70	$11,687	$8,762	$20,449	$3,998,321
71	$11,662	$8,788	$20,449	$3,989,533
72	$11,636	$8,813	$20,449	$3,980,720

第6年供款共

$245,394

第6年利息

$141,309

第6年共還本金

$104,085

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$11,610	$8,839	$20,449	$3,971,881
74	$11,585	$8,865	$20,449	$3,963,016
75	$11,559	$8,891	$20,449	$3,954,125
76	$11,533	$8,917	$20,449	$3,945,209
77	$11,507	$8,943	$20,449	$3,936,266
78	$11,481	$8,969	$20,449	$3,927,297
79	$11,455	$8,995	$20,449	$3,918,302
80	$11,428	$9,021	$20,449	$3,909,281
81	$11,402	$9,047	$20,449	$3,900,234
82	$11,376	$9,074	$20,449	$3,891,160
83	$11,349	$9,100	$20,449	$3,882,060
84	$11,323	$9,127	$20,449	$3,872,933

第7年供款共

$245,394

第7年利息

$137,607

第7年共還本金

$107,787

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$11,296	$9,153	$20,449	$3,863,779
86	$11,269	$9,180	$20,449	$3,854,599
87	$11,243	$9,207	$20,449	$3,845,392
88	$11,216	$9,234	$20,449	$3,836,159
89	$11,189	$9,261	$20,449	$3,826,898
90	$11,162	$9,288	$20,449	$3,817,610
91	$11,135	$9,315	$20,449	$3,808,295
92	$11,108	$9,342	$20,449	$3,798,953
93	$11,080	$9,369	$20,449	$3,789,584
94	$11,053	$9,397	$20,449	$3,780,188
95	$11,026	$9,424	$20,449	$3,770,764
96	$10,998	$9,451	$20,449	$3,761,312

第8年供款共

$245,394

第8年利息

$133,773

第8年共還本金

$111,621

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$10,970	$9,479	$20,449	$3,751,833
98	$10,943	$9,507	$20,449	$3,742,327
99	$10,915	$9,534	$20,449	$3,732,792
100	$10,887	$9,562	$20,449	$3,723,230
101	$10,859	$9,590	$20,449	$3,713,640
102	$10,831	$9,618	$20,449	$3,704,022
103	$10,803	$9,646	$20,449	$3,694,376
104	$10,775	$9,674	$20,449	$3,684,702
105	$10,747	$9,702	$20,449	$3,674,999
106	$10,719	$9,731	$20,449	$3,665,268
107	$10,690	$9,759	$20,449	$3,655,509
108	$10,662	$9,788	$20,449	$3,645,722

第9年供款共

$245,394

第9年利息

$129,803

第9年共還本金

$115,591

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$10,633	$9,816	$20,449	$3,635,906
110	$10,605	$9,845	$20,449	$3,626,061
111	$10,576	$9,873	$20,449	$3,616,187
112	$10,547	$9,902	$20,449	$3,606,285
113	$10,518	$9,931	$20,449	$3,596,354
114	$10,489	$9,960	$20,449	$3,586,394
115	$10,460	$9,989	$20,449	$3,576,405
116	$10,431	$10,018	$20,449	$3,566,386
117	$10,402	$10,048	$20,449	$3,556,339
118	$10,373	$10,077	$20,449	$3,546,262
119	$10,343	$10,106	$20,449	$3,536,156
120	$10,314	$10,136	$20,449	$3,526,020

第10年供款共

$245,394

第10年利息

$125,692

第10年共還本金

$119,702

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$10,284	$10,165	$20,449	$3,515,855
122	$10,255	$10,195	$20,449	$3,505,660
123	$10,225	$10,225	$20,449	$3,495,435
124	$10,195	$10,254	$20,449	$3,485,181
125	$10,165	$10,284	$20,449	$3,474,896
126	$10,135	$10,314	$20,449	$3,464,582
127	$10,105	$10,344	$20,449	$3,454,237
128	$10,075	$10,375	$20,449	$3,443,863
129	$10,045	$10,405	$20,449	$3,433,458
130	$10,014	$10,435	$20,449	$3,423,023
131	$9,984	$10,466	$20,449	$3,412,557
132	$9,953	$10,496	$20,449	$3,402,061

第11年供款共

$245,394

第11年利息

$121,435

第11年共還本金

$123,959

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$9,923	$10,527	$20,449	$3,391,534
134	$9,892	$10,558	$20,449	$3,380,976
135	$9,861	$10,588	$20,449	$3,370,388
136	$9,830	$10,619	$20,449	$3,359,769
137	$9,799	$10,650	$20,449	$3,349,119
138	$9,768	$10,681	$20,449	$3,338,437
139	$9,737	$10,712	$20,449	$3,327,725
140	$9,706	$10,744	$20,449	$3,316,981
141	$9,675	$10,775	$20,449	$3,306,206
142	$9,643	$10,806	$20,449	$3,295,400
143	$9,612	$10,838	$20,449	$3,284,562
144	$9,580	$10,870	$20,449	$3,273,693

第12年供款共

$245,394

第12年利息

$117,026

第12年共還本金

$128,368

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$9,548	$10,901	$20,449	$3,262,791
146	$9,516	$10,933	$20,449	$3,251,858
147	$9,485	$10,965	$20,449	$3,240,893
148	$9,453	$10,997	$20,449	$3,229,897
149	$9,421	$11,029	$20,449	$3,218,868
150	$9,388	$11,061	$20,449	$3,207,806
151	$9,356	$11,093	$20,449	$3,196,713
152	$9,324	$11,126	$20,449	$3,185,587
153	$9,291	$11,158	$20,449	$3,174,429
154	$9,259	$11,191	$20,449	$3,163,238
155	$9,226	$11,223	$20,449	$3,152,015
156	$9,193	$11,256	$20,449	$3,140,759

第13年供款共

$245,394

第13年利息

$112,460

第13年共還本金

$132,934

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$9,161	$11,289	$20,449	$3,129,470
158	$9,128	$11,322	$20,449	$3,118,148
159	$9,095	$11,355	$20,449	$3,106,793
160	$9,061	$11,388	$20,449	$3,095,405
161	$9,028	$11,421	$20,449	$3,083,984
162	$8,995	$11,455	$20,449	$3,072,529
163	$8,962	$11,488	$20,449	$3,061,041
164	$8,928	$11,521	$20,449	$3,049,520
165	$8,894	$11,555	$20,449	$3,037,965
166	$8,861	$11,589	$20,449	$3,026,376
167	$8,827	$11,623	$20,449	$3,014,754
168	$8,793	$11,656	$20,449	$3,003,097

第14年供款共

$245,394

第14年利息

$107,732

第14年共還本金

$137,662

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$8,759	$11,690	$20,449	$2,991,407
170	$8,725	$11,725	$20,449	$2,979,682
171	$8,691	$11,759	$20,449	$2,967,923
172	$8,656	$11,793	$20,449	$2,956,130
173	$8,622	$11,827	$20,449	$2,944,303
174	$8,588	$11,862	$20,449	$2,932,441
175	$8,553	$11,897	$20,449	$2,920,544
176	$8,518	$11,931	$20,449	$2,908,613
177	$8,483	$11,966	$20,449	$2,896,647
178	$8,449	$12,001	$20,449	$2,884,646
179	$8,414	$12,036	$20,449	$2,872,610
180	$8,378	$12,071	$20,449	$2,860,539

第15年供款共

$245,394

第15年利息

$102,836

第15年共還本金

$142,558

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$8,343	$12,106	$20,449	$2,848,433
182	$8,308	$12,142	$20,449	$2,836,291
183	$8,273	$12,177	$20,449	$2,824,114
184	$8,237	$12,212	$20,449	$2,811,902
185	$8,201	$12,248	$20,449	$2,799,654
186	$8,166	$12,284	$20,449	$2,787,370
187	$8,130	$12,320	$20,449	$2,775,050
188	$8,094	$12,356	$20,449	$2,762,695
189	$8,058	$12,392	$20,449	$2,750,303
190	$8,022	$12,428	$20,449	$2,737,875
191	$7,985	$12,464	$20,449	$2,725,411
192	$7,949	$12,500	$20,449	$2,712,911

第16年供款共

$245,394

第16年利息

$97,766

第16年共還本金

$147,628

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$7,913	$12,537	$20,449	$2,700,374
194	$7,876	$12,573	$20,449	$2,687,801
195	$7,839	$12,610	$20,449	$2,675,191
196	$7,803	$12,647	$20,449	$2,662,544
197	$7,766	$12,684	$20,449	$2,649,860
198	$7,729	$12,721	$20,449	$2,637,139
199	$7,692	$12,758	$20,449	$2,624,381
200	$7,654	$12,795	$20,449	$2,611,586
201	$7,617	$12,832	$20,449	$2,598,754
202	$7,580	$12,870	$20,449	$2,585,884
203	$7,542	$12,907	$20,449	$2,572,977
204	$7,505	$12,945	$20,449	$2,560,032

第17年供款共

$245,394

第17年利息

$92,515

第17年共還本金

$152,879

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$7,467	$12,983	$20,449	$2,547,049
206	$7,429	$13,021	$20,449	$2,534,028
207	$7,391	$13,059	$20,449	$2,520,970
208	$7,353	$13,097	$20,449	$2,507,873
209	$7,315	$13,135	$20,449	$2,494,738
210	$7,276	$13,173	$20,449	$2,481,565
211	$7,238	$13,212	$20,449	$2,468,354
212	$7,199	$13,250	$20,449	$2,455,103
213	$7,161	$13,289	$20,449	$2,441,815
214	$7,122	$13,328	$20,449	$2,428,487
215	$7,083	$13,366	$20,449	$2,415,121
216	$7,044	$13,405	$20,449	$2,401,715

第18年供款共

$245,394

第18年利息

$87,077

第18年共還本金

$158,316

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$7,005	$13,444	$20,449	$2,388,271
218	$6,966	$13,484	$20,449	$2,374,787
219	$6,926	$13,523	$20,449	$2,361,264
220	$6,887	$13,562	$20,449	$2,347,702
221	$6,847	$13,602	$20,449	$2,334,100
222	$6,808	$13,642	$20,449	$2,320,458
223	$6,768	$13,681	$20,449	$2,306,776
224	$6,728	$13,721	$20,449	$2,293,055
225	$6,688	$13,761	$20,449	$2,279,294
226	$6,648	$13,802	$20,449	$2,265,492
227	$6,608	$13,842	$20,449	$2,251,650
228	$6,567	$13,882	$20,449	$2,237,768

第19年供款共

$245,394

第19年利息

$81,447

第19年共還本金

$163,947

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$6,527	$13,923	$20,449	$2,223,845
230	$6,486	$13,963	$20,449	$2,209,882
231	$6,445	$14,004	$20,449	$2,195,878
232	$6,405	$14,045	$20,449	$2,181,833
233	$6,364	$14,086	$20,449	$2,167,747
234	$6,323	$14,127	$20,449	$2,153,621
235	$6,281	$14,168	$20,449	$2,139,452
236	$6,240	$14,209	$20,449	$2,125,243
237	$6,199	$14,251	$20,449	$2,110,992
238	$6,157	$14,292	$20,449	$2,096,700
239	$6,115	$14,334	$20,449	$2,082,366
240	$6,074	$14,376	$20,449	$2,067,990

第20年供款共

$245,394

第20年利息

$75,616

第20年共還本金

$169,778

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$6,032	$14,418	$20,449	$2,053,572
242	$5,990	$14,460	$20,449	$2,039,112
243	$5,947	$14,502	$20,449	$2,024,610
244	$5,905	$14,544	$20,449	$2,010,065
245	$5,863	$14,587	$20,449	$1,995,479
246	$5,820	$14,629	$20,449	$1,980,849
247	$5,777	$14,672	$20,449	$1,966,177
248	$5,735	$14,715	$20,449	$1,951,462
249	$5,692	$14,758	$20,449	$1,936,705
250	$5,649	$14,801	$20,449	$1,921,904
251	$5,606	$14,844	$20,449	$1,907,060
252	$5,562	$14,887	$20,449	$1,892,173

第21年供款共

$245,394

第21年利息

$69,577

第21年共還本金

$175,817

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$5,519	$14,931	$20,449	$1,877,242
254	$5,475	$14,974	$20,449	$1,862,268
255	$5,432	$15,018	$20,449	$1,847,250
256	$5,388	$15,062	$20,449	$1,832,188
257	$5,344	$15,106	$20,449	$1,817,083
258	$5,300	$15,150	$20,449	$1,801,933
259	$5,256	$15,194	$20,449	$1,786,739
260	$5,211	$15,238	$20,449	$1,771,501
261	$5,167	$15,283	$20,449	$1,756,218
262	$5,122	$15,327	$20,449	$1,740,891
263	$5,078	$15,372	$20,449	$1,725,519
264	$5,033	$15,417	$20,449	$1,710,103

第22年供款共

$245,394

第22年利息

$63,324

第22年共還本金

$182,070

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$4,988	$15,462	$20,449	$1,694,641
266	$4,943	$15,507	$20,449	$1,679,134
267	$4,897	$15,552	$20,449	$1,663,582
268	$4,852	$15,597	$20,449	$1,647,985
269	$4,807	$15,643	$20,449	$1,632,342
270	$4,761	$15,688	$20,449	$1,616,653
271	$4,715	$15,734	$20,449	$1,600,919
272	$4,669	$15,780	$20,449	$1,585,139
273	$4,623	$15,826	$20,449	$1,569,313
274	$4,577	$15,872	$20,449	$1,553,440
275	$4,531	$15,919	$20,449	$1,537,522
276	$4,484	$15,965	$20,449	$1,521,557

第23年供款共

$245,394

第23年利息

$56,848

第23年共還本金

$188,546

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$4,438	$16,012	$20,449	$1,505,545
278	$4,391	$16,058	$20,449	$1,489,487
279	$4,344	$16,105	$20,449	$1,473,382
280	$4,297	$16,152	$20,449	$1,457,229
281	$4,250	$16,199	$20,449	$1,441,030
282	$4,203	$16,246	$20,449	$1,424,784
283	$4,156	$16,294	$20,449	$1,408,490
284	$4,108	$16,341	$20,449	$1,392,148
285	$4,060	$16,389	$20,449	$1,375,759
286	$4,013	$16,437	$20,449	$1,359,323
287	$3,965	$16,485	$20,449	$1,342,838
288	$3,917	$16,533	$20,449	$1,326,305

第24年供款共

$245,394

第24年利息

$50,142

第24年共還本金

$195,252

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$3,868	$16,581	$20,449	$1,309,724
290	$3,820	$16,629	$20,449	$1,293,094
291	$3,772	$16,678	$20,449	$1,276,416
292	$3,723	$16,727	$20,449	$1,259,690
293	$3,674	$16,775	$20,449	$1,242,914
294	$3,625	$16,824	$20,449	$1,226,090
295	$3,576	$16,873	$20,449	$1,209,217
296	$3,527	$16,923	$20,449	$1,192,294
297	$3,478	$16,972	$20,449	$1,175,322
298	$3,428	$17,021	$20,449	$1,158,301
299	$3,378	$17,071	$20,449	$1,141,229
300	$3,329	$17,121	$20,449	$1,124,108

第25年供款共

$245,394

第25年利息

$43,198

第25年共還本金

$202,196

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$3,279	$17,171	$20,449	$1,106,938
302	$3,229	$17,221	$20,449	$1,089,717
303	$3,178	$17,271	$20,449	$1,072,446
304	$3,128	$17,322	$20,449	$1,055,124
305	$3,077	$17,372	$20,449	$1,037,752
306	$3,027	$17,423	$20,449	$1,020,329
307	$2,976	$17,474	$20,449	$1,002,856
308	$2,925	$17,524	$20,449	$985,331
309	$2,874	$17,576	$20,449	$967,756
310	$2,823	$17,627	$20,449	$950,129
311	$2,771	$17,678	$20,449	$932,450
312	$2,720	$17,730	$20,449	$914,721

第26年供款共

$245,394

第26年利息

$36,006

第26年共還本金

$209,388

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$2,668	$17,782	$20,449	$896,939
314	$2,616	$17,833	$20,449	$879,106
315	$2,564	$17,885	$20,449	$861,220
316	$2,512	$17,938	$20,449	$843,283
317	$2,460	$17,990	$20,449	$825,293
318	$2,407	$18,042	$20,449	$807,250
319	$2,354	$18,095	$20,449	$789,155
320	$2,302	$18,148	$20,449	$771,007
321	$2,249	$18,201	$20,449	$752,807
322	$2,196	$18,254	$20,449	$734,553
323	$2,142	$18,307	$20,449	$716,246
324	$2,089	$18,360	$20,449	$697,885

第27年供款共

$245,394

第27年利息

$28,559

第27年共還本金

$216,835

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$2,035	$18,414	$20,449	$679,471
326	$1,982	$18,468	$20,449	$661,004
327	$1,928	$18,522	$20,449	$642,482
328	$1,874	$18,576	$20,449	$623,907
329	$1,820	$18,630	$20,449	$605,277
330	$1,765	$18,684	$20,449	$586,593
331	$1,711	$18,739	$20,449	$567,854
332	$1,656	$18,793	$20,449	$549,061
333	$1,601	$18,848	$20,449	$530,213
334	$1,546	$18,903	$20,449	$511,310
335	$1,491	$18,958	$20,449	$492,352
336	$1,436	$19,013	$20,449	$473,338

第28年供款共

$245,394

第28年利息

$20,847

第28年共還本金

$224,547

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$1,381	$19,069	$20,449	$454,269
338	$1,325	$19,125	$20,449	$435,145
339	$1,269	$19,180	$20,449	$415,964
340	$1,213	$19,236	$20,449	$396,728
341	$1,157	$19,292	$20,449	$377,436
342	$1,101	$19,349	$20,449	$358,087
343	$1,044	$19,405	$20,449	$338,682
344	$988	$19,462	$20,449	$319,220
345	$931	$19,518	$20,449	$299,702
346	$874	$19,575	$20,449	$280,126
347	$817	$19,632	$20,449	$260,494
348	$760	$19,690	$20,449	$240,804

第29年供款共

$245,394

第29年利息

$12,860

第29年共還本金

$232,534

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$702	$19,747	$20,449	$221,057
350	$645	$19,805	$20,449	$201,252
351	$587	$19,863	$20,449	$181,390
352	$529	$19,920	$20,449	$161,469
353	$471	$19,979	$20,449	$141,491
354	$413	$20,037	$20,449	$121,454
355	$354	$20,095	$20,449	$101,359
356	$296	$20,154	$20,449	$81,205
357	$237	$20,213	$20,449	$60,992
358	$178	$20,272	$20,449	$40,721
359	$119	$20,331	$20,449	$20,390
360	$59	$20,390	$20,449	$0

第30年供款共

$245,394

第30年利息

$4,590

第30年共還本金

$240,804

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$11,137,819

免责声明

笋盘推介

按揭保险费
info