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$11,115,623

每月供款
$20,288

首期

$3,482,000

总贷款额

$4,518,000

總利息

$2,785,623

印花税

$240,000

其他

$90,000

置业成本总预算

HK$3,812,000

$40,576

置业成本总预算

HK$3,812,000

首期

$3,482,000
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

$40,576

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

西贡逸珑海滙第02座

thumb_up

西贡逸珑海滙

实

704 呎

@11,790

local_offer 低水笋价

售$830 万

实

704 呎

@11,790

售$830 万

local_offer 低水笋价

西贡逸珑海滙东南 2房1工人房梗厨

thumb_up

逸珑海滙东南 2房1工人房梗厨

实

598 呎

@15,017

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 pets 爱竉必选

售$898 万

实

598 呎

@15,017

售$898 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 pets 爱竉必选

马鞍山嘉华星涛湾第01座

thumb_up

2年新装修无敌海景！ 2房

实

465 呎

@16,301

建

635 呎

@11,937

local_fire_department 至HIT real_estate_agent 罕有放盘

售$758 万

实

465 呎

@16,301

建

635 呎

@11,937

售$758 万

local_fire_department 至HIT real_estate_agent 罕有放盘

马鞍山第2A座

thumb_up

东南天宇海

实

670 呎

@12,687

建

881 呎

@9,648

local_fire_department 至HIT local_offer 低水笋价 pets 爱竉必选

售$850 万

实

670 呎

@12,687

建

881 呎

@9,648

售$850 万

local_fire_department 至HIT local_offer 低水笋价 pets 爱竉必选

马鞍山天宇海第2B座

thumb_up

天宇海 ^^高层靓装^^可约睇楼

实

666 呎

@12,312

建

878 呎

@9,339

local_fire_department 至HIT

售$820 万

实

666 呎

@12,312

建

878 呎

@9,339

售$820 万

local_fire_department 至HIT

马鞍山迎海第01期第05座

thumb_up

特色单位1房, 高层开扬

实

483 呎

@14,493

建

605 呎

@11,570

local_fire_department 至HIT real_estate_agent 罕有放盘 pets 爱竉必选

售$700 万

实

483 呎

@14,493

建

605 呎

@11,570

售$700 万

local_fire_department 至HIT real_estate_agent 罕有放盘 pets 爱竉必选

粉岭瑞柏园第06座

thumb_up

*换楼精选*可租可售*连车位*

实

725 呎

@11,034

建

825 呎

@9,697

real_estate_agent 罕有放盘

售$800 万

实

725 呎

@11,034

建

825 呎

@9,697

售$800 万

real_estate_agent 罕有放盘

VR实景

马鞍山听涛雅苑第08座

thumb_up

听涛雅苑第08座

实

660 呎

@11,364

建

819 呎

@9,158

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 verified 首置必买

售$750 万

实

660 呎

@11,364

建

819 呎

@9,158

售$750 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 verified 首置必买

西贡逸珑园

thumb_up

SAI KUNG LOWRISE APARTMENT FOR SALE

实

666 呎

@12,733

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买

售$848 万

实

666 呎

@12,733

售$848 万

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买

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 SILVERSANDS 第05A座

thumb_up

信和低密度豪宅新楼**开扬园景两房两厅。有锁匙,即睇即用。

实

448 呎

@19,978

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇

售$895 万

实

448 呎

@19,978

售$895 万

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇

马鞍山迎海第02期星湾第21座

thumb_up

星湾两房半,好用两边厅市场罕有

实

547 呎

@16,271

real_estate_agent 罕有放盘

售$890 万

实

547 呎

@16,271

售$890 万

real_estate_agent 罕有放盘

利率	15年	20年	25年	30年
1.000	$27,040	$20,778	$17,027	$14,532
1.500	$28,045	$21,801	$18,069	$15,593
2.000	$29,074	$22,856	$19,150	$16,699
2.500	$30,126	$23,941	$20,269	$17,852
3.000	$31,200	$25,057	$21,425	$19,048
3.500	$32,298	$26,203	$22,618	$20,288
4.000	$33,419	$27,378	$23,848	$21,570
4.500	$34,562	$28,583	$25,113	$22,892
5.000	$35,728	$29,817	$26,412	$24,254
5.500	$36,916	$31,079	$27,744	$25,653
6.000	$38,125	$32,368	$29,110	$27,088

每月供款$20,288

年期

30年

贷款金额

$4,518,000

總利息

$2,785,623

总贷款连利息

$7,303,623

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$13,178	$7,110	$20,288	$4,510,890
2	$13,157	$7,131	$20,288	$4,503,759
3	$13,136	$7,152	$20,288	$4,496,607
4	$13,115	$7,173	$20,288	$4,489,434
5	$13,094	$7,194	$20,288	$4,482,240
6	$13,073	$7,215	$20,288	$4,475,026
7	$13,052	$7,236	$20,288	$4,467,790
8	$13,031	$7,257	$20,288	$4,460,533
9	$13,010	$7,278	$20,288	$4,453,255
10	$12,989	$7,299	$20,288	$4,445,956
11	$12,967	$7,320	$20,288	$4,438,636
12	$12,946	$7,342	$20,288	$4,431,294

第1年供款共

$243,454

第1年利息

$156,748

第1年共還本金

$86,706

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$12,925	$7,363	$20,288	$4,423,931
14	$12,903	$7,385	$20,288	$4,416,546
15	$12,882	$7,406	$20,288	$4,409,140
16	$12,860	$7,428	$20,288	$4,401,712
17	$12,838	$7,450	$20,288	$4,394,262
18	$12,817	$7,471	$20,288	$4,386,791
19	$12,795	$7,493	$20,288	$4,379,298
20	$12,773	$7,515	$20,288	$4,371,783
21	$12,751	$7,537	$20,288	$4,364,246
22	$12,729	$7,559	$20,288	$4,356,687
23	$12,707	$7,581	$20,288	$4,349,107
24	$12,685	$7,603	$20,288	$4,341,504

第2年供款共

$243,454

第2年利息

$153,664

第2年共還本金

$89,790

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$12,663	$7,625	$20,288	$4,333,879
26	$12,640	$7,647	$20,288	$4,326,231
27	$12,618	$7,670	$20,288	$4,318,562
28	$12,596	$7,692	$20,288	$4,310,870
29	$12,573	$7,714	$20,288	$4,303,155
30	$12,551	$7,737	$20,288	$4,295,418
31	$12,528	$7,760	$20,288	$4,287,659
32	$12,506	$7,782	$20,288	$4,279,876
33	$12,483	$7,805	$20,288	$4,272,072
34	$12,460	$7,828	$20,288	$4,264,244
35	$12,437	$7,850	$20,288	$4,256,393
36	$12,414	$7,873	$20,288	$4,248,520

第3年供款共

$243,454

第3年利息

$150,470

第3年共還本金

$92,984

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$12,392	$7,896	$20,288	$4,240,624
38	$12,368	$7,919	$20,288	$4,232,704
39	$12,345	$7,942	$20,288	$4,224,762
40	$12,322	$7,966	$20,288	$4,216,796
41	$12,299	$7,989	$20,288	$4,208,807
42	$12,276	$8,012	$20,288	$4,200,795
43	$12,252	$8,036	$20,288	$4,192,760
44	$12,229	$8,059	$20,288	$4,184,701
45	$12,205	$8,082	$20,288	$4,176,618
46	$12,182	$8,106	$20,288	$4,168,512
47	$12,158	$8,130	$20,288	$4,160,383
48	$12,134	$8,153	$20,288	$4,152,229

第4年供款共

$243,454

第4年利息

$147,163

第4年共還本金

$96,291

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$12,111	$8,177	$20,288	$4,144,052
50	$12,087	$8,201	$20,288	$4,135,851
51	$12,063	$8,225	$20,288	$4,127,626
52	$12,039	$8,249	$20,288	$4,119,377
53	$12,015	$8,273	$20,288	$4,111,104
54	$11,991	$8,297	$20,288	$4,102,807
55	$11,967	$8,321	$20,288	$4,094,486
56	$11,942	$8,346	$20,288	$4,086,140
57	$11,918	$8,370	$20,288	$4,077,770
58	$11,893	$8,394	$20,288	$4,069,376
59	$11,869	$8,419	$20,288	$4,060,957
60	$11,844	$8,443	$20,288	$4,052,514

第5年供款共

$243,454

第5年利息

$143,739

第5年共還本金

$99,716

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$11,820	$8,468	$20,288	$4,044,046
62	$11,795	$8,493	$20,288	$4,035,553
63	$11,770	$8,517	$20,288	$4,027,036
64	$11,746	$8,542	$20,288	$4,018,493
65	$11,721	$8,567	$20,288	$4,009,926
66	$11,696	$8,592	$20,288	$4,001,334
67	$11,671	$8,617	$20,288	$3,992,717
68	$11,645	$8,642	$20,288	$3,984,074
69	$11,620	$8,668	$20,288	$3,975,406
70	$11,595	$8,693	$20,288	$3,966,714
71	$11,570	$8,718	$20,288	$3,957,995
72	$11,544	$8,744	$20,288	$3,949,252

第6年供款共

$243,454

第6年利息

$140,192

第6年共還本金

$103,262

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$11,519	$8,769	$20,288	$3,940,482
74	$11,493	$8,795	$20,288	$3,931,688
75	$11,467	$8,820	$20,288	$3,922,867
76	$11,442	$8,846	$20,288	$3,914,021
77	$11,416	$8,872	$20,288	$3,905,149
78	$11,390	$8,898	$20,288	$3,896,251
79	$11,364	$8,924	$20,288	$3,887,328
80	$11,338	$8,950	$20,288	$3,878,378
81	$11,312	$8,976	$20,288	$3,869,402
82	$11,286	$9,002	$20,288	$3,860,400
83	$11,259	$9,028	$20,288	$3,851,371
84	$11,233	$9,055	$20,288	$3,842,317

第7年供款共

$243,454

第7年利息

$136,519

第7年共還本金

$106,935

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$11,207	$9,081	$20,288	$3,833,236
86	$11,180	$9,108	$20,288	$3,824,128
87	$11,154	$9,134	$20,288	$3,814,994
88	$11,127	$9,161	$20,288	$3,805,833
89	$11,100	$9,187	$20,288	$3,796,646
90	$11,074	$9,214	$20,288	$3,787,431
91	$11,047	$9,241	$20,288	$3,778,190
92	$11,020	$9,268	$20,288	$3,768,922
93	$10,993	$9,295	$20,288	$3,759,627
94	$10,966	$9,322	$20,288	$3,750,305
95	$10,938	$9,349	$20,288	$3,740,955
96	$10,911	$9,377	$20,288	$3,731,579

第8年供款共

$243,454

第8年利息

$132,716

第8年共還本金

$110,738

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$10,884	$9,404	$20,288	$3,722,174
98	$10,856	$9,431	$20,288	$3,712,743
99	$10,829	$9,459	$20,288	$3,703,284
100	$10,801	$9,487	$20,288	$3,693,797
101	$10,774	$9,514	$20,288	$3,684,283
102	$10,746	$9,542	$20,288	$3,674,741
103	$10,718	$9,570	$20,288	$3,665,171
104	$10,690	$9,598	$20,288	$3,655,574
105	$10,662	$9,626	$20,288	$3,645,948
106	$10,634	$9,654	$20,288	$3,636,294
107	$10,606	$9,682	$20,288	$3,626,612
108	$10,578	$9,710	$20,288	$3,616,902

第9年供款共

$243,454

第9年利息

$128,777

第9年共還本金

$114,677

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$10,549	$9,739	$20,288	$3,607,163
110	$10,521	$9,767	$20,288	$3,597,396
111	$10,492	$9,795	$20,288	$3,587,601
112	$10,464	$9,824	$20,288	$3,577,777
113	$10,435	$9,853	$20,288	$3,567,924
114	$10,406	$9,881	$20,288	$3,558,043
115	$10,378	$9,910	$20,288	$3,548,133
116	$10,349	$9,939	$20,288	$3,538,193
117	$10,320	$9,968	$20,288	$3,528,225
118	$10,291	$9,997	$20,288	$3,518,228
119	$10,261	$10,026	$20,288	$3,508,202
120	$10,232	$10,056	$20,288	$3,498,146

第10年供款共

$243,454

第10年利息

$124,699

第10年共還本金

$118,756

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$10,203	$10,085	$20,288	$3,488,061
122	$10,174	$10,114	$20,288	$3,477,947
123	$10,144	$10,144	$20,288	$3,467,803
124	$10,114	$10,173	$20,288	$3,457,630
125	$10,085	$10,203	$20,288	$3,447,427
126	$10,055	$10,233	$20,288	$3,437,194
127	$10,025	$10,263	$20,288	$3,426,931
128	$9,995	$10,293	$20,288	$3,416,639
129	$9,965	$10,323	$20,288	$3,406,316
130	$9,935	$10,353	$20,288	$3,395,963
131	$9,905	$10,383	$20,288	$3,385,580
132	$9,875	$10,413	$20,288	$3,375,167

第11年供款共

$243,454

第11年利息

$120,475

第11年共還本金

$122,979

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$9,844	$10,444	$20,288	$3,364,723
134	$9,814	$10,474	$20,288	$3,354,249
135	$9,783	$10,505	$20,288	$3,343,745
136	$9,753	$10,535	$20,288	$3,333,209
137	$9,722	$10,566	$20,288	$3,322,643
138	$9,691	$10,597	$20,288	$3,312,047
139	$9,660	$10,628	$20,288	$3,301,419
140	$9,629	$10,659	$20,288	$3,290,760
141	$9,598	$10,690	$20,288	$3,280,070
142	$9,567	$10,721	$20,288	$3,269,349
143	$9,536	$10,752	$20,288	$3,258,597
144	$9,504	$10,784	$20,288	$3,247,814

第12年供款共

$243,454

第12年利息

$116,101

第12年共還本金

$127,353

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$9,473	$10,815	$20,288	$3,236,999
146	$9,441	$10,847	$20,288	$3,226,152
147	$9,410	$10,878	$20,288	$3,215,274
148	$9,378	$10,910	$20,288	$3,204,364
149	$9,346	$10,942	$20,288	$3,193,422
150	$9,314	$10,974	$20,288	$3,182,448
151	$9,282	$11,006	$20,288	$3,171,443
152	$9,250	$11,038	$20,288	$3,160,405
153	$9,218	$11,070	$20,288	$3,149,335
154	$9,186	$11,102	$20,288	$3,138,233
155	$9,153	$11,135	$20,288	$3,127,098
156	$9,121	$11,167	$20,288	$3,115,931

第13年供款共

$243,454

第13年利息

$111,571

第13年共還本金

$131,883

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$9,088	$11,200	$20,288	$3,104,731
158	$9,055	$11,232	$20,288	$3,093,499
159	$9,023	$11,265	$20,288	$3,082,234
160	$8,990	$11,298	$20,288	$3,070,936
161	$8,957	$11,331	$20,288	$3,059,605
162	$8,924	$11,364	$20,288	$3,048,241
163	$8,891	$11,397	$20,288	$3,036,843
164	$8,857	$11,430	$20,288	$3,025,413
165	$8,824	$11,464	$20,288	$3,013,949
166	$8,791	$11,497	$20,288	$3,002,452
167	$8,757	$11,531	$20,288	$2,990,922
168	$8,724	$11,564	$20,288	$2,979,357

第14年供款共

$243,454

第14年利息

$106,881

第14年共還本金

$136,574

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$8,690	$11,598	$20,288	$2,967,759
170	$8,656	$11,632	$20,288	$2,956,127
171	$8,622	$11,666	$20,288	$2,944,462
172	$8,588	$11,700	$20,288	$2,932,762
173	$8,554	$11,734	$20,288	$2,921,028
174	$8,520	$11,768	$20,288	$2,909,260
175	$8,485	$11,802	$20,288	$2,897,457
176	$8,451	$11,837	$20,288	$2,885,620
177	$8,416	$11,871	$20,288	$2,873,749
178	$8,382	$11,906	$20,288	$2,861,843
179	$8,347	$11,941	$20,288	$2,849,902
180	$8,312	$11,976	$20,288	$2,837,926

第15年供款共

$243,454

第15年利息

$102,023

第15年共還本金

$141,431

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$8,277	$12,011	$20,288	$2,825,916
182	$8,242	$12,046	$20,288	$2,813,870
183	$8,207	$12,081	$20,288	$2,801,789
184	$8,172	$12,116	$20,288	$2,789,673
185	$8,137	$12,151	$20,288	$2,777,522
186	$8,101	$12,187	$20,288	$2,765,335
187	$8,066	$12,222	$20,288	$2,753,113
188	$8,030	$12,258	$20,288	$2,740,855
189	$7,994	$12,294	$20,288	$2,728,561
190	$7,958	$12,330	$20,288	$2,716,232
191	$7,922	$12,365	$20,288	$2,703,866
192	$7,886	$12,402	$20,288	$2,691,465

第16年供款共

$243,454

第16年利息

$96,993

第16年共還本金

$146,461

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$7,850	$12,438	$20,288	$2,679,027
194	$7,814	$12,474	$20,288	$2,666,553
195	$7,777	$12,510	$20,288	$2,654,043
196	$7,741	$12,547	$20,288	$2,641,496
197	$7,704	$12,583	$20,288	$2,628,912
198	$7,668	$12,620	$20,288	$2,616,292
199	$7,631	$12,657	$20,288	$2,603,635
200	$7,594	$12,694	$20,288	$2,590,941
201	$7,557	$12,731	$20,288	$2,578,210
202	$7,520	$12,768	$20,288	$2,565,442
203	$7,483	$12,805	$20,288	$2,552,637
204	$7,445	$12,843	$20,288	$2,539,794

第17年供款共

$243,454

第17年利息

$91,784

第17年共還本金

$151,670

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$7,408	$12,880	$20,288	$2,526,914
206	$7,370	$12,918	$20,288	$2,513,997
207	$7,332	$12,955	$20,288	$2,501,041
208	$7,295	$12,993	$20,288	$2,488,048
209	$7,257	$13,031	$20,288	$2,475,017
210	$7,219	$13,069	$20,288	$2,461,948
211	$7,181	$13,107	$20,288	$2,448,841
212	$7,142	$13,145	$20,288	$2,435,696
213	$7,104	$13,184	$20,288	$2,422,512
214	$7,066	$13,222	$20,288	$2,409,290
215	$7,027	$13,261	$20,288	$2,396,029
216	$6,988	$13,299	$20,288	$2,382,729

第18年供款共

$243,454

第18年利息

$86,389

第18年共還本金

$157,065

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$6,950	$13,338	$20,288	$2,369,391
218	$6,911	$13,377	$20,288	$2,356,014
219	$6,872	$13,416	$20,288	$2,342,598
220	$6,833	$13,455	$20,288	$2,329,143
221	$6,793	$13,495	$20,288	$2,315,648
222	$6,754	$13,534	$20,288	$2,302,114
223	$6,715	$13,573	$20,288	$2,288,541
224	$6,675	$13,613	$20,288	$2,274,928
225	$6,635	$13,653	$20,288	$2,261,275
226	$6,595	$13,692	$20,288	$2,247,583
227	$6,555	$13,732	$20,288	$2,233,851
228	$6,515	$13,772	$20,288	$2,220,078

第19年供款共

$243,454

第19年利息

$80,803

第19年共還本金

$162,651

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$6,475	$13,813	$20,288	$2,206,266
230	$6,435	$13,853	$20,288	$2,192,413
231	$6,395	$13,893	$20,288	$2,178,519
232	$6,354	$13,934	$20,288	$2,164,586
233	$6,313	$13,974	$20,288	$2,150,611
234	$6,273	$14,015	$20,288	$2,136,596
235	$6,232	$14,056	$20,288	$2,122,540
236	$6,191	$14,097	$20,288	$2,108,443
237	$6,150	$14,138	$20,288	$2,094,304
238	$6,108	$14,179	$20,288	$2,080,125
239	$6,067	$14,221	$20,288	$2,065,904
240	$6,026	$14,262	$20,288	$2,051,642

第20年供款共

$243,454

第20年利息

$75,018

第20年共還本金

$168,436

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$5,984	$14,304	$20,288	$2,037,338
242	$5,942	$14,346	$20,288	$2,022,992
243	$5,900	$14,387	$20,288	$2,008,605
244	$5,858	$14,429	$20,288	$1,994,176
245	$5,816	$14,471	$20,288	$1,979,704
246	$5,774	$14,514	$20,288	$1,965,190
247	$5,732	$14,556	$20,288	$1,950,634
248	$5,689	$14,598	$20,288	$1,936,036
249	$5,647	$14,641	$20,288	$1,921,395
250	$5,604	$14,684	$20,288	$1,906,711
251	$5,561	$14,727	$20,288	$1,891,984
252	$5,518	$14,770	$20,288	$1,877,215

第21年供款共

$243,454

第21年利息

$69,027

第21年共還本金

$174,427

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$5,475	$14,813	$20,288	$1,862,402
254	$5,432	$14,856	$20,288	$1,847,546
255	$5,389	$14,899	$20,288	$1,832,647
256	$5,345	$14,943	$20,288	$1,817,705
257	$5,302	$14,986	$20,288	$1,802,718
258	$5,258	$15,030	$20,288	$1,787,689
259	$5,214	$15,074	$20,288	$1,772,615
260	$5,170	$15,118	$20,288	$1,757,497
261	$5,126	$15,162	$20,288	$1,742,335
262	$5,082	$15,206	$20,288	$1,727,129
263	$5,037	$15,250	$20,288	$1,711,879
264	$4,993	$15,295	$20,288	$1,696,584

第22年供款共

$243,454

第22年利息

$62,823

第22年共還本金

$180,631

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$4,948	$15,339	$20,288	$1,681,245
266	$4,904	$15,384	$20,288	$1,665,860
267	$4,859	$15,429	$20,288	$1,650,431
268	$4,814	$15,474	$20,288	$1,634,957
269	$4,769	$15,519	$20,288	$1,619,438
270	$4,723	$15,564	$20,288	$1,603,873
271	$4,678	$15,610	$20,288	$1,588,264
272	$4,632	$15,655	$20,288	$1,572,608
273	$4,587	$15,701	$20,288	$1,556,907
274	$4,541	$15,747	$20,288	$1,541,160
275	$4,495	$15,793	$20,288	$1,525,367
276	$4,449	$15,839	$20,288	$1,509,529

第23年供款共

$243,454

第23年利息

$56,399

第23年共還本金

$187,055

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$4,403	$15,885	$20,288	$1,493,644
278	$4,356	$15,931	$20,288	$1,477,712
279	$4,310	$15,978	$20,288	$1,461,734
280	$4,263	$16,024	$20,288	$1,445,710
281	$4,217	$16,071	$20,288	$1,429,639
282	$4,170	$16,118	$20,288	$1,413,521
283	$4,123	$16,165	$20,288	$1,397,356
284	$4,076	$16,212	$20,288	$1,381,143
285	$4,028	$16,260	$20,288	$1,364,884
286	$3,981	$16,307	$20,288	$1,348,577
287	$3,933	$16,354	$20,288	$1,332,222
288	$3,886	$16,402	$20,288	$1,315,820

第24年供款共

$243,454

第24年利息

$49,746

第24年共還本金

$193,708

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$3,838	$16,450	$20,288	$1,299,370
290	$3,790	$16,498	$20,288	$1,282,872
291	$3,742	$16,546	$20,288	$1,266,326
292	$3,693	$16,594	$20,288	$1,249,732
293	$3,645	$16,643	$20,288	$1,233,089
294	$3,597	$16,691	$20,288	$1,216,398
295	$3,548	$16,740	$20,288	$1,199,658
296	$3,499	$16,789	$20,288	$1,182,869
297	$3,450	$16,838	$20,288	$1,166,031
298	$3,401	$16,887	$20,288	$1,149,144
299	$3,352	$16,936	$20,288	$1,132,208
300	$3,302	$16,986	$20,288	$1,115,222

第25年供款共

$243,454

第25年利息

$42,856

第25年共還本金

$200,598

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$3,253	$17,035	$20,288	$1,098,187
302	$3,203	$17,085	$20,288	$1,081,102
303	$3,153	$17,135	$20,288	$1,063,968
304	$3,103	$17,185	$20,288	$1,046,783
305	$3,053	$17,235	$20,288	$1,029,548
306	$3,003	$17,285	$20,288	$1,012,263
307	$2,952	$17,335	$20,288	$994,928
308	$2,902	$17,386	$20,288	$977,542
309	$2,851	$17,437	$20,288	$960,105
310	$2,800	$17,488	$20,288	$942,618
311	$2,749	$17,539	$20,288	$925,079
312	$2,698	$17,590	$20,288	$907,490

第26年供款共

$243,454

第26年利息

$35,721

第26年共還本金

$207,733

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$2,647	$17,641	$20,288	$889,849
314	$2,595	$17,692	$20,288	$872,156
315	$2,544	$17,744	$20,288	$854,412
316	$2,492	$17,796	$20,288	$836,616
317	$2,440	$17,848	$20,288	$818,769
318	$2,388	$17,900	$20,288	$800,869
319	$2,336	$17,952	$20,288	$782,917
320	$2,284	$18,004	$20,288	$764,913
321	$2,231	$18,057	$20,288	$746,856
322	$2,178	$18,110	$20,288	$728,746
323	$2,126	$18,162	$20,288	$710,584
324	$2,073	$18,215	$20,288	$692,369

第27年供款共

$243,454

第27年利息

$28,333

第27年共還本金

$215,121

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$2,019	$18,268	$20,288	$674,100
326	$1,966	$18,322	$20,288	$655,778
327	$1,913	$18,375	$20,288	$637,403
328	$1,859	$18,429	$20,288	$618,975
329	$1,805	$18,482	$20,288	$600,492
330	$1,751	$18,536	$20,288	$581,956
331	$1,697	$18,590	$20,288	$563,365
332	$1,643	$18,645	$20,288	$544,720
333	$1,589	$18,699	$20,288	$526,021
334	$1,534	$18,754	$20,288	$507,268
335	$1,480	$18,808	$20,288	$488,459
336	$1,425	$18,863	$20,288	$469,596

第28年供款共

$243,454

第28年利息

$20,682

第28年共還本金

$222,772

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$1,370	$18,918	$20,288	$450,678
338	$1,314	$18,973	$20,288	$431,705
339	$1,259	$19,029	$20,288	$412,676
340	$1,204	$19,084	$20,288	$393,592
341	$1,148	$19,140	$20,288	$374,452
342	$1,092	$19,196	$20,288	$355,256
343	$1,036	$19,252	$20,288	$336,005
344	$980	$19,308	$20,288	$316,697
345	$924	$19,364	$20,288	$297,333
346	$867	$19,421	$20,288	$277,912
347	$811	$19,477	$20,288	$258,435
348	$754	$19,534	$20,288	$238,901

第29年供款共

$243,454

第29年利息

$12,758

第29年共還本金

$230,696

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$697	$19,591	$20,288	$219,310
350	$640	$19,648	$20,288	$199,661
351	$582	$19,705	$20,288	$179,956
352	$525	$19,763	$20,288	$160,193
353	$467	$19,821	$20,288	$140,372
354	$409	$19,878	$20,288	$120,494
355	$351	$19,936	$20,288	$100,558
356	$293	$19,995	$20,288	$80,563
357	$235	$20,053	$20,288	$60,510
358	$176	$20,111	$20,288	$40,399
359	$118	$20,170	$20,288	$20,229
360	$59	$20,229	$20,288	$0

第30年供款共

$243,454

第30年利息

$4,553

第30年共還本金

$238,901

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$11,115,623

免责声明

笋盘推介

按揭保险费
info