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$10,946,652

每月供款
$20,094

首期

$3,383,000

总贷款额

$4,617,000

總利息

$2,616,652

印花税

$240,000

其他

$90,000

置业成本总预算

HK$3,713,000

$40,187

置业成本总预算

HK$3,713,000

首期

$3,383,000
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

$40,187

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

马鞍山海柏花园第01座

thumb_up

海柏花园 **高层海景靓装修,两房两厅,即买即用**

实

424 呎

@16,509

建

573 呎

@12,216

local_fire_department 至HIT verified 首置必买

售$700 万

实

424 呎

@16,509

建

573 呎

@12,216

售$700 万

local_fire_department 至HIT verified 首置必买

VR实景

马鞍山天宇海

thumb_up

天宇海罕有特色花园

实

760 呎

@11,316

建

1,001 呎

@8,591

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 hotel_class 楼王

售$860 万

实

760 呎

@11,316

建

1,001 呎

@8,591

售$860 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 hotel_class 楼王

马鞍山银湖天峰

thumb_up

＊铁路上盖＊交通优越＊投资自住首选＊

实

573 呎

@14,747

建

753 呎

@11,222

local_fire_department 至HIT verified 首置必买 pets 爱竉必选

售$845 万

实

573 呎

@14,747

建

753 呎

@11,222

售$845 万

local_fire_department 至HIT verified 首置必买 pets 爱竉必选

马鞍山海柏花园第04座

thumb_up

海柏花园新装海景3房

实

567 呎

@15,520

建

757 呎

@11,625

local_fire_department 至HIT

售$880 万

实

567 呎

@15,520

建

757 呎

@11,625

售$880 万

local_fire_department 至HIT

马鞍山嘉华星涛湾第01座

thumb_up

嘉华星涛湾

实

541 呎

@15,712

建

736 呎

@11,549

pets 爱竉必选

售$850 万

实

541 呎

@15,712

建

736 呎

@11,549

售$850 万

pets 爱竉必选

马鞍山听涛雅苑第06座

thumb_up

罕有连空中花园绝对实盘

实

516 呎

@13,915

建

638 呎

@11,254

local_fire_department 至HIT real_estate_agent 罕有放盘

售$718 万

实

516 呎

@13,915

建

638 呎

@11,254

售$718 万

local_fire_department 至HIT real_estate_agent 罕有放盘

马鞍山银湖天峰第02座

thumb_up

铁路上盖向南2.5房靓盘

实

604 呎

@14,901

建

792 呎

@11,364

local_fire_department 至HIT

售$900 万

实

604 呎

@14,901

建

792 呎

@11,364

售$900 万

local_fire_department 至HIT

马鞍山马鞍山中心第03座

thumb_up

马鞍山中心第03座

实

541 呎

@13,863

建

727 呎

@10,316

local_fire_department 至HIT

售$750 万

实

541 呎

@13,863

建

727 呎

@10,316

售$750 万

local_fire_department 至HIT

VR实景

马鞍山海典居第06座

thumb_up

市中心露台2房-深受家庭客喜爱

实

558 呎

@13,082

建

733 呎

@9,959

real_estate_agent 罕有放盘 vpn_key 有匙即睇

售$730 万

实

558 呎

@13,082

建

733 呎

@9,959

售$730 万

real_estate_agent 罕有放盘 vpn_key 有匙即睇

清水湾 HENG MEI DENG

thumb_up

Spacious Village House

建

700 呎

@10,714

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇

售$750 万

建

700 呎

@10,714

售$750 万

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇

沙田富豪花园

thumb_up

优质向南４房大则🏠🏠㼥䲳靜蒑適👍👅

实

919 呎

@8,760

建

1,255 呎

@6,414

local_fire_department 至HIT

售$805 万

实

919 呎

@8,760

建

1,255 呎

@6,414

售$805 万

local_fire_department 至HIT

马鞍山迎海第02期星湾第19座

thumb_up

真实笋盘迎海靓装两房

实

511 呎

@14,677

local_fire_department 至HIT

售$750 万

实

511 呎

@14,677

售$750 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$27,632	$21,233	$17,400	$14,850
1.500	$28,660	$22,279	$18,465	$15,934
2.000	$29,711	$23,357	$19,569	$17,065
2.500	$30,786	$24,466	$20,713	$18,243
3.000	$31,884	$25,606	$21,894	$19,465
3.250	$32,442	$26,187	$22,499	$20,093
3.500	$33,006	$26,777	$23,114	$20,732
4.000	$34,151	$27,978	$24,370	$22,042
4.500	$35,320	$29,209	$25,663	$23,394
5.000	$36,511	$30,470	$26,991	$24,785
5.500	$37,725	$31,760	$28,352	$26,215
6.000	$38,961	$33,078	$29,747	$27,681

每月供款$20,094

年期

30年

贷款金额

$4,617,000

總利息

$2,616,652

总贷款连利息

$7,233,652

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$12,504	$7,589	$20,093	$4,609,411
2	$12,484	$7,610	$20,093	$4,601,801
3	$12,463	$7,630	$20,093	$4,594,171
4	$12,443	$7,651	$20,093	$4,586,520
5	$12,422	$7,672	$20,093	$4,578,848
6	$12,401	$7,692	$20,093	$4,571,156
7	$12,380	$7,713	$20,093	$4,563,443
8	$12,359	$7,734	$20,093	$4,555,709
9	$12,338	$7,755	$20,093	$4,547,953
10	$12,317	$7,776	$20,093	$4,540,177
11	$12,296	$7,797	$20,093	$4,532,380
12	$12,275	$7,818	$20,093	$4,524,562

第1年供款共

$241,122

第1年利息

$148,684

第1年共還本金

$92,438

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$12,254	$7,839	$20,093	$4,516,722
14	$12,233	$7,861	$20,093	$4,508,862
15	$12,212	$7,882	$20,093	$4,500,980
16	$12,190	$7,903	$20,093	$4,493,076
17	$12,169	$7,925	$20,093	$4,485,152
18	$12,147	$7,946	$20,093	$4,477,206
19	$12,126	$7,968	$20,093	$4,469,238
20	$12,104	$7,989	$20,093	$4,461,249
21	$12,083	$8,011	$20,093	$4,453,238
22	$12,061	$8,033	$20,093	$4,445,205
23	$12,039	$8,054	$20,093	$4,437,151
24	$12,017	$8,076	$20,093	$4,429,074

第2年供款共

$241,122

第2年利息

$145,634

第2年共還本金

$95,487

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$11,995	$8,098	$20,093	$4,420,976
26	$11,973	$8,120	$20,093	$4,412,856
27	$11,951	$8,142	$20,093	$4,404,714
28	$11,929	$8,164	$20,093	$4,396,550
29	$11,907	$8,186	$20,093	$4,388,364
30	$11,885	$8,208	$20,093	$4,380,156
31	$11,863	$8,231	$20,093	$4,371,925
32	$11,841	$8,253	$20,093	$4,363,672
33	$11,818	$8,275	$20,093	$4,355,397
34	$11,796	$8,298	$20,093	$4,347,100
35	$11,773	$8,320	$20,093	$4,338,780
36	$11,751	$8,343	$20,093	$4,330,437

第3年供款共

$241,122

第3年利息

$142,484

第3年共還本金

$98,637

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$11,728	$8,365	$20,093	$4,322,072
38	$11,706	$8,388	$20,093	$4,313,684
39	$11,683	$8,411	$20,093	$4,305,273
40	$11,660	$8,433	$20,093	$4,296,840
41	$11,637	$8,456	$20,093	$4,288,384
42	$11,614	$8,479	$20,093	$4,279,905
43	$11,591	$8,502	$20,093	$4,271,403
44	$11,568	$8,525	$20,093	$4,262,877
45	$11,545	$8,548	$20,093	$4,254,329
46	$11,522	$8,571	$20,093	$4,245,758
47	$11,499	$8,595	$20,093	$4,237,163
48	$11,476	$8,618	$20,093	$4,228,546

第4年供款共

$241,122

第4年利息

$139,230

第4年共還本金

$101,891

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$11,452	$8,641	$20,093	$4,219,904
50	$11,429	$8,665	$20,093	$4,211,240
51	$11,405	$8,688	$20,093	$4,202,552
52	$11,382	$8,712	$20,093	$4,193,840
53	$11,358	$8,735	$20,093	$4,185,105
54	$11,335	$8,759	$20,093	$4,176,346
55	$11,311	$8,783	$20,093	$4,167,564
56	$11,287	$8,806	$20,093	$4,158,757
57	$11,263	$8,830	$20,093	$4,149,927
58	$11,239	$8,854	$20,093	$4,141,073
59	$11,215	$8,878	$20,093	$4,132,195
60	$11,191	$8,902	$20,093	$4,123,293

第5年供款共

$241,122

第5年利息

$135,869

第5年共還本金

$105,253

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$11,167	$8,926	$20,093	$4,114,367
62	$11,143	$8,950	$20,093	$4,105,416
63	$11,119	$8,975	$20,093	$4,096,442
64	$11,095	$8,999	$20,093	$4,087,443
65	$11,070	$9,023	$20,093	$4,078,419
66	$11,046	$9,048	$20,093	$4,069,372
67	$11,021	$9,072	$20,093	$4,060,299
68	$10,997	$9,097	$20,093	$4,051,203
69	$10,972	$9,121	$20,093	$4,042,081
70	$10,947	$9,146	$20,093	$4,032,935
71	$10,923	$9,171	$20,093	$4,023,764
72	$10,898	$9,196	$20,093	$4,014,568

第6年供款共

$241,122

第6年利息

$132,397

第6年共還本金

$108,725

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$10,873	$9,221	$20,093	$4,005,348
74	$10,848	$9,246	$20,093	$3,996,102
75	$10,823	$9,271	$20,093	$3,986,831
76	$10,798	$9,296	$20,093	$3,977,535
77	$10,772	$9,321	$20,093	$3,968,214
78	$10,747	$9,346	$20,093	$3,958,868
79	$10,722	$9,372	$20,093	$3,949,497
80	$10,697	$9,397	$20,093	$3,940,100
81	$10,671	$9,422	$20,093	$3,930,677
82	$10,646	$9,448	$20,093	$3,921,229
83	$10,620	$9,473	$20,093	$3,911,756
84	$10,594	$9,499	$20,093	$3,902,257

第7年供款共

$241,122

第7年利息

$128,810

第7年共還本金

$112,311

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$10,569	$9,525	$20,093	$3,892,732
86	$10,543	$9,551	$20,093	$3,883,181
87	$10,517	$9,577	$20,093	$3,873,605
88	$10,491	$9,602	$20,093	$3,864,002
89	$10,465	$9,628	$20,093	$3,854,374
90	$10,439	$9,655	$20,093	$3,844,719
91	$10,413	$9,681	$20,093	$3,835,039
92	$10,387	$9,707	$20,093	$3,825,332
93	$10,360	$9,733	$20,093	$3,815,598
94	$10,334	$9,760	$20,093	$3,805,839
95	$10,307	$9,786	$20,093	$3,796,053
96	$10,281	$9,812	$20,093	$3,786,240

第8年供款共

$241,122

第8年利息

$125,105

第8年共還本金

$116,016

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$10,254	$9,839	$20,093	$3,776,401
98	$10,228	$9,866	$20,093	$3,766,536
99	$10,201	$9,892	$20,093	$3,756,643
100	$10,174	$9,919	$20,093	$3,746,724
101	$10,147	$9,946	$20,093	$3,736,778
102	$10,120	$9,973	$20,093	$3,726,805
103	$10,093	$10,000	$20,093	$3,716,805
104	$10,066	$10,027	$20,093	$3,706,778
105	$10,039	$10,054	$20,093	$3,696,723
106	$10,012	$10,082	$20,093	$3,686,642
107	$9,985	$10,109	$20,093	$3,676,533
108	$9,957	$10,136	$20,093	$3,666,397

第9年供款共

$241,122

第9年利息

$121,278

第9年共還本金

$119,844

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$9,930	$10,164	$20,093	$3,656,233
110	$9,902	$10,191	$20,093	$3,646,042
111	$9,875	$10,219	$20,093	$3,635,823
112	$9,847	$10,246	$20,093	$3,625,577
113	$9,819	$10,274	$20,093	$3,615,303
114	$9,791	$10,302	$20,093	$3,605,001
115	$9,764	$10,330	$20,093	$3,594,671
116	$9,736	$10,358	$20,093	$3,584,313
117	$9,708	$10,386	$20,093	$3,573,927
118	$9,679	$10,414	$20,093	$3,563,513
119	$9,651	$10,442	$20,093	$3,553,070
120	$9,623	$10,471	$20,093	$3,542,600

第10年供款共

$241,122

第10年利息

$117,325

第10年共還本金

$123,797

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$9,595	$10,499	$20,093	$3,532,101
122	$9,566	$10,527	$20,093	$3,521,573
123	$9,538	$10,556	$20,093	$3,511,018
124	$9,509	$10,584	$20,093	$3,500,433
125	$9,480	$10,613	$20,093	$3,489,820
126	$9,452	$10,642	$20,093	$3,479,178
127	$9,423	$10,671	$20,093	$3,468,507
128	$9,394	$10,700	$20,093	$3,457,808
129	$9,365	$10,729	$20,093	$3,447,079
130	$9,336	$10,758	$20,093	$3,436,322
131	$9,307	$10,787	$20,093	$3,425,535
132	$9,277	$10,816	$20,093	$3,414,719

第11年供款共

$241,122

第11年利息

$113,241

第11年共還本金

$127,881

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$9,248	$10,845	$20,093	$3,403,874
134	$9,219	$10,875	$20,093	$3,392,999
135	$9,189	$10,904	$20,093	$3,382,095
136	$9,160	$10,934	$20,093	$3,371,161
137	$9,130	$10,963	$20,093	$3,360,198
138	$9,101	$10,993	$20,093	$3,349,205
139	$9,071	$11,023	$20,093	$3,338,182
140	$9,041	$11,053	$20,093	$3,327,130
141	$9,011	$11,082	$20,093	$3,316,047
142	$8,981	$11,113	$20,093	$3,304,935
143	$8,951	$11,143	$20,093	$3,293,792
144	$8,921	$11,173	$20,093	$3,282,619

第12年供款共

$241,122

第12年利息

$109,022

第12年共還本金

$132,100

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$8,890	$11,203	$20,093	$3,271,416
146	$8,860	$11,233	$20,093	$3,260,183
147	$8,830	$11,264	$20,093	$3,248,919
148	$8,799	$11,294	$20,093	$3,237,625
149	$8,769	$11,325	$20,093	$3,226,300
150	$8,738	$11,356	$20,093	$3,214,944
151	$8,707	$11,386	$20,093	$3,203,558
152	$8,676	$11,417	$20,093	$3,192,141
153	$8,645	$11,448	$20,093	$3,180,693
154	$8,614	$11,479	$20,093	$3,169,214
155	$8,583	$11,510	$20,093	$3,157,703
156	$8,552	$11,541	$20,093	$3,146,162

第13年供款共

$241,122

第13年利息

$104,664

第13年共還本金

$136,457

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$8,521	$11,573	$20,093	$3,134,589
158	$8,490	$11,604	$20,093	$3,122,985
159	$8,458	$11,635	$20,093	$3,111,350
160	$8,427	$11,667	$20,093	$3,099,683
161	$8,395	$11,699	$20,093	$3,087,985
162	$8,363	$11,730	$20,093	$3,076,254
163	$8,332	$11,762	$20,093	$3,064,492
164	$8,300	$11,794	$20,093	$3,052,699
165	$8,268	$11,826	$20,093	$3,040,873
166	$8,236	$11,858	$20,093	$3,029,015
167	$8,204	$11,890	$20,093	$3,017,125
168	$8,171	$11,922	$20,093	$3,005,203

第14年供款共

$241,122

第14年利息

$100,163

第14年共還本金

$140,959

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$8,139	$11,954	$20,093	$2,993,249
170	$8,107	$11,987	$20,093	$2,981,262
171	$8,074	$12,019	$20,093	$2,969,243
172	$8,042	$12,052	$20,093	$2,957,191
173	$8,009	$12,084	$20,093	$2,945,107
174	$7,976	$12,117	$20,093	$2,932,989
175	$7,944	$12,150	$20,093	$2,920,839
176	$7,911	$12,183	$20,093	$2,908,657
177	$7,878	$12,216	$20,093	$2,896,441
178	$7,845	$12,249	$20,093	$2,884,192
179	$7,811	$12,282	$20,093	$2,871,910
180	$7,778	$12,315	$20,093	$2,859,594

第15年供款共

$241,122

第15年利息

$95,513

第15年共還本金

$145,609

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$7,745	$12,349	$20,093	$2,847,246
182	$7,711	$12,382	$20,093	$2,834,863
183	$7,678	$12,416	$20,093	$2,822,448
184	$7,644	$12,449	$20,093	$2,809,998
185	$7,610	$12,483	$20,093	$2,797,515
186	$7,577	$12,517	$20,093	$2,784,998
187	$7,543	$12,551	$20,093	$2,772,448
188	$7,509	$12,585	$20,093	$2,759,863
189	$7,475	$12,619	$20,093	$2,747,244
190	$7,440	$12,653	$20,093	$2,734,591
191	$7,406	$12,687	$20,093	$2,721,904
192	$7,372	$12,722	$20,093	$2,709,182

第16年供款共

$241,122

第16年利息

$90,709

第16年共還本金

$150,412

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$7,337	$12,756	$20,093	$2,696,426
194	$7,303	$12,791	$20,093	$2,683,635
195	$7,268	$12,825	$20,093	$2,670,810
196	$7,233	$12,860	$20,093	$2,657,950
197	$7,199	$12,895	$20,093	$2,645,055
198	$7,164	$12,930	$20,093	$2,632,125
199	$7,129	$12,965	$20,093	$2,619,160
200	$7,094	$13,000	$20,093	$2,606,161
201	$7,058	$13,035	$20,093	$2,593,125
202	$7,023	$13,070	$20,093	$2,580,055
203	$6,988	$13,106	$20,093	$2,566,949
204	$6,952	$13,141	$20,093	$2,553,808

第17年供款共

$241,122

第17年利息

$85,748

第17年共還本金

$155,374

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$6,917	$13,177	$20,093	$2,540,631
206	$6,881	$13,213	$20,093	$2,527,418
207	$6,845	$13,248	$20,093	$2,514,170
208	$6,809	$13,284	$20,093	$2,500,886
209	$6,773	$13,320	$20,093	$2,487,565
210	$6,737	$13,356	$20,093	$2,474,209
211	$6,701	$13,392	$20,093	$2,460,817
212	$6,665	$13,429	$20,093	$2,447,388
213	$6,628	$13,465	$20,093	$2,433,923
214	$6,592	$13,502	$20,093	$2,420,421
215	$6,555	$13,538	$20,093	$2,406,883
216	$6,519	$13,575	$20,093	$2,393,308

第18年供款共

$241,122

第18年利息

$80,622

第18年共還本金

$160,500

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$6,482	$13,612	$20,093	$2,379,696
218	$6,445	$13,648	$20,093	$2,366,048
219	$6,408	$13,685	$20,093	$2,352,363
220	$6,371	$13,722	$20,093	$2,338,640
221	$6,334	$13,760	$20,093	$2,324,880
222	$6,297	$13,797	$20,093	$2,311,084
223	$6,259	$13,834	$20,093	$2,297,249
224	$6,222	$13,872	$20,093	$2,283,377
225	$6,184	$13,909	$20,093	$2,269,468
226	$6,146	$13,947	$20,093	$2,255,521
227	$6,109	$13,985	$20,093	$2,241,536
228	$6,071	$14,023	$20,093	$2,227,514

第19年供款共

$241,122

第19年利息

$75,327

第19年共還本金

$165,794

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$6,033	$14,061	$20,093	$2,213,453
230	$5,995	$14,099	$20,093	$2,199,354
231	$5,957	$14,137	$20,093	$2,185,217
232	$5,918	$14,175	$20,093	$2,171,042
233	$5,880	$14,214	$20,093	$2,156,829
234	$5,841	$14,252	$20,093	$2,142,577
235	$5,803	$14,291	$20,093	$2,128,286
236	$5,764	$14,329	$20,093	$2,113,957
237	$5,725	$14,368	$20,093	$2,099,588
238	$5,686	$14,407	$20,093	$2,085,181
239	$5,647	$14,446	$20,093	$2,070,735
240	$5,608	$14,485	$20,093	$2,056,250

第20年供款共

$241,122

第20年利息

$69,858

第20年共還本金

$171,264

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$5,569	$14,524	$20,093	$2,041,726
242	$5,530	$14,564	$20,093	$2,027,162
243	$5,490	$14,603	$20,093	$2,012,559
244	$5,451	$14,643	$20,093	$1,997,916
245	$5,411	$14,682	$20,093	$1,983,233
246	$5,371	$14,722	$20,093	$1,968,511
247	$5,331	$14,762	$20,093	$1,953,749
248	$5,291	$14,802	$20,093	$1,938,947
249	$5,251	$14,842	$20,093	$1,924,105
250	$5,211	$14,882	$20,093	$1,909,222
251	$5,171	$14,923	$20,093	$1,894,300
252	$5,130	$14,963	$20,093	$1,879,337

第21年供款共

$241,122

第21年利息

$64,208

第21年共還本金

$176,913

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$5,090	$15,004	$20,093	$1,864,333
254	$5,049	$15,044	$20,093	$1,849,289
255	$5,008	$15,085	$20,093	$1,834,204
256	$4,968	$15,126	$20,093	$1,819,078
257	$4,927	$15,167	$20,093	$1,803,911
258	$4,886	$15,208	$20,093	$1,788,703
259	$4,844	$15,249	$20,093	$1,773,454
260	$4,803	$15,290	$20,093	$1,758,164
261	$4,762	$15,332	$20,093	$1,742,832
262	$4,720	$15,373	$20,093	$1,727,459
263	$4,679	$15,415	$20,093	$1,712,044
264	$4,637	$15,457	$20,093	$1,696,587

第22年供款共

$241,122

第22年利息

$58,372

第22年共還本金

$182,750

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$4,595	$15,499	$20,093	$1,681,089
266	$4,553	$15,541	$20,093	$1,665,548
267	$4,511	$15,583	$20,093	$1,649,965
268	$4,469	$15,625	$20,093	$1,634,341
269	$4,426	$15,667	$20,093	$1,618,673
270	$4,384	$15,710	$20,093	$1,602,964
271	$4,341	$15,752	$20,093	$1,587,212
272	$4,299	$15,795	$20,093	$1,571,417
273	$4,256	$15,838	$20,093	$1,555,579
274	$4,213	$15,880	$20,093	$1,539,699
275	$4,170	$15,923	$20,093	$1,523,776
276	$4,127	$15,967	$20,093	$1,507,809

第23年供款共

$241,122

第23年利息

$52,344

第23年共還本金

$188,778

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$4,084	$16,010	$20,093	$1,491,799
278	$4,040	$16,053	$20,093	$1,475,746
279	$3,997	$16,097	$20,093	$1,459,649
280	$3,953	$16,140	$20,093	$1,443,509
281	$3,910	$16,184	$20,093	$1,427,325
282	$3,866	$16,228	$20,093	$1,411,097
283	$3,822	$16,272	$20,093	$1,394,825
284	$3,778	$16,316	$20,093	$1,378,510
285	$3,733	$16,360	$20,093	$1,362,150
286	$3,689	$16,404	$20,093	$1,345,745
287	$3,645	$16,449	$20,093	$1,329,297
288	$3,600	$16,493	$20,093	$1,312,803

第24年供款共

$241,122

第24年利息

$46,116

第24年共還本金

$195,006

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$3,556	$16,538	$20,093	$1,296,265
290	$3,511	$16,583	$20,093	$1,279,683
291	$3,466	$16,628	$20,093	$1,263,055
292	$3,421	$16,673	$20,093	$1,246,382
293	$3,376	$16,718	$20,093	$1,229,664
294	$3,330	$16,763	$20,093	$1,212,901
295	$3,285	$16,809	$20,093	$1,196,093
296	$3,239	$16,854	$20,093	$1,179,239
297	$3,194	$16,900	$20,093	$1,162,339
298	$3,148	$16,945	$20,093	$1,145,393
299	$3,102	$16,991	$20,093	$1,128,402
300	$3,056	$17,037	$20,093	$1,111,365

第25年供款共

$241,122

第25年利息

$39,683

第25年共還本金

$201,439

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$3,010	$17,084	$20,093	$1,094,281
302	$2,964	$17,130	$20,093	$1,077,151
303	$2,917	$17,176	$20,093	$1,059,975
304	$2,871	$17,223	$20,093	$1,042,752
305	$2,824	$17,269	$20,093	$1,025,483
306	$2,777	$17,316	$20,093	$1,008,167
307	$2,730	$17,363	$20,093	$990,804
308	$2,683	$17,410	$20,093	$973,394
309	$2,636	$17,457	$20,093	$955,937
310	$2,589	$17,504	$20,093	$938,432
311	$2,542	$17,552	$20,093	$920,880
312	$2,494	$17,599	$20,093	$903,281

第26年供款共

$241,122

第26年利息

$33,038

第26年共還本金

$208,084

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$2,446	$17,647	$20,093	$885,634
314	$2,399	$17,695	$20,093	$867,939
315	$2,351	$17,743	$20,093	$850,196
316	$2,303	$17,791	$20,093	$832,405
317	$2,254	$17,839	$20,093	$814,566
318	$2,206	$17,887	$20,093	$796,679
319	$2,158	$17,936	$20,093	$778,743
320	$2,109	$17,984	$20,093	$760,759
321	$2,060	$18,033	$20,093	$742,726
322	$2,012	$18,082	$20,093	$724,644
323	$1,963	$18,131	$20,093	$706,513
324	$1,913	$18,180	$20,093	$688,333

第27年供款共

$241,122

第27年利息

$26,174

第27年共還本金

$214,948

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$1,864	$18,229	$20,093	$670,104
326	$1,815	$18,279	$20,093	$651,825
327	$1,765	$18,328	$20,093	$633,497
328	$1,716	$18,378	$20,093	$615,119
329	$1,666	$18,428	$20,093	$596,691
330	$1,616	$18,477	$20,093	$578,214
331	$1,566	$18,527	$20,093	$559,687
332	$1,516	$18,578	$20,093	$541,109
333	$1,466	$18,628	$20,093	$522,481
334	$1,415	$18,678	$20,093	$503,803
335	$1,364	$18,729	$20,093	$485,074
336	$1,314	$18,780	$20,093	$466,294

第28年供款共

$241,122

第28年利息

$19,083

第28年共還本金

$222,039

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$1,263	$18,831	$20,093	$447,463
338	$1,212	$18,882	$20,093	$428,582
339	$1,161	$18,933	$20,093	$409,649
340	$1,109	$18,984	$20,093	$390,665
341	$1,058	$19,035	$20,093	$371,629
342	$1,006	$19,087	$20,093	$352,542
343	$955	$19,139	$20,093	$333,404
344	$903	$19,191	$20,093	$314,213
345	$851	$19,242	$20,093	$294,971
346	$799	$19,295	$20,093	$275,676
347	$747	$19,347	$20,093	$256,329
348	$694	$19,399	$20,093	$236,930

第29年供款共

$241,122

第29年利息

$11,758

第29年共還本金

$229,364

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$642	$19,452	$20,093	$217,478
350	$589	$19,504	$20,093	$197,974
351	$536	$19,557	$20,093	$178,417
352	$483	$19,610	$20,093	$158,806
353	$430	$19,663	$20,093	$139,143
354	$377	$19,717	$20,093	$119,426
355	$323	$19,770	$20,093	$99,656
356	$270	$19,824	$20,093	$79,833
357	$216	$19,877	$20,093	$59,955
358	$162	$19,931	$20,093	$40,024
359	$108	$19,985	$20,093	$20,039
360	$54	$20,039	$20,093	$0

第30年供款共

$241,122

第30年利息

$4,192

第30年共還本金

$236,930

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$10,946,652

免责声明

笋盘推介

按揭保险费
info