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$11,023,162

每月供款
$20,682

首期

$3,248,000

总贷款额

$4,752,000

總利息

$2,693,162

印花税

$240,000

其他

$90,000

置业成本总预算

HK$3,578,000

$41,362

置业成本总预算

HK$3,578,000

首期

$3,248,000
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

$41,362

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

马鞍山泓碧第03座

thumb_up

泓碧 2房靓装

实

483 呎

@16,563

local_fire_department 至HIT real_estate_agent 罕有放盘 pets 爱竉必选 transfer_within_a_station 人才必选

售$800 万

实

483 呎

@16,563

售$800 万

local_fire_department 至HIT real_estate_agent 罕有放盘 pets 爱竉必选 transfer_within_a_station 人才必选

马鞍山迎海第01期第02座

thumb_up

迎海第2座 2房连约或交吉

实

491 呎

@15,234

建

638 呎

@11,724

local_fire_department 至HIT

售$748 万

实

491 呎

@15,234

建

638 呎

@11,724

售$748 万

local_fire_department 至HIT

马鞍山晓峰湾畔第05座

thumb_up

晓峰湾畔第05座头排全海露台连约

实

510 呎

@13,882

建

643 呎

@11,011

local_fire_department 至HIT

售$708 万

实

510 呎

@13,882

建

643 呎

@11,011

售$708 万

local_fire_department 至HIT

西贡逸珑海滙

thumb_up

西贡市楼新连花园

实

457 呎

@16,630

local_fire_department 至HIT verified 首置必买

售$760 万

实

457 呎

@16,630

售$760 万

local_fire_department 至HIT verified 首置必买

马鞍山晓峰湾畔第04座

thumb_up

晓峰湾畔 **开扬海景,套3房2厅,雅致装修**

实

653 呎

@11,026

建

827 呎

@8,706

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

售$720 万

实

653 呎

@11,026

建

827 呎

@8,706

售$720 万

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

马鞍山长庚村

thumb_up

**最近马鞍山市中心靓装修下覆式可步行到马鞍山**

建

1,000 呎

@7,800

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

售$780 万

建

1,000 呎

@7,800

售$780 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

沙田富豪花园

thumb_up

风水屋连靓车位~住到风生水起~👸

实

831 呎

@9,386

建

1,125 呎

@6,933

hotel_class 楼王

售$780 万

实

831 呎

@9,386

建

1,125 呎

@6,933

售$780 万

hotel_class 楼王

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

@15,054

建

635 呎

@11,024

local_fire_department 至HIT real_estate_agent 罕有放盘

售$700 万

实

465 呎

@15,054

建

635 呎

@11,024

售$700 万

local_fire_department 至HIT real_estate_agent 罕有放盘

马鞍山晓峰湾畔第04座

thumb_up

晓峰湾畔第04座近大水坑站

实

646 呎

@11,610

建

818 呎

@9,169

real_estate_agent 罕有放盘

售$750 万

实

646 呎

@11,610

建

818 呎

@9,169

售$750 万

real_estate_agent 罕有放盘

西贡西沙小全幢

thumb_up

连天台小全幢企理装修

建

1,200 呎

@6,833

real_estate_agent 罕有放盘

售$820 万

建

1,200 呎

@6,833

售$820 万

real_estate_agent 罕有放盘

马鞍山泓碧第03座

thumb_up

泓碧！两房新净~买楼必需！

实

517 呎

@14,120

directions_run 即走

售$730 万

实

517 呎

@14,120

售$730 万

directions_run 即走

KOL实拍 VR实景

沙田沙田第一城第02期

thumb_up

奇丰精选坚靓装高层河景可即入住

实

504 呎

@14,286

建

622 呎

@11,576

hotel_class 楼王 vpn_key 有匙即睇

售$720 万

实

504 呎

@14,286

建

622 呎

@11,576

售$720 万

hotel_class 楼王 vpn_key 有匙即睇

利率	15年	20年	25年	30年
1.000	$28,440	$21,854	$17,909	$15,284
1.500	$29,498	$22,931	$19,005	$16,400
2.000	$30,580	$24,040	$20,142	$17,564
2.500	$31,686	$25,181	$21,318	$18,776
3.000	$32,816	$26,354	$22,535	$20,035
3.250	$33,391	$26,953	$23,157	$20,681
3.500	$33,971	$27,560	$23,790	$21,339
4.000	$35,150	$28,796	$25,083	$22,687
4.500	$36,352	$30,063	$26,413	$24,078
5.000	$37,579	$31,361	$27,780	$25,510
5.500	$38,828	$32,688	$29,181	$26,981
6.000	$40,100	$34,045	$30,617	$28,491

每月供款$20,682

年期

30年

贷款金额

$4,752,000

總利息

$2,693,162

总贷款连利息

$7,445,162

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$12,870	$7,811	$20,681	$4,744,189
2	$12,849	$7,832	$20,681	$4,736,357
3	$12,828	$7,853	$20,681	$4,728,503
4	$12,806	$7,875	$20,681	$4,720,629
5	$12,785	$7,896	$20,681	$4,712,733
6	$12,764	$7,917	$20,681	$4,704,816
7	$12,742	$7,939	$20,681	$4,696,877
8	$12,721	$7,960	$20,681	$4,688,916
9	$12,699	$7,982	$20,681	$4,680,935
10	$12,678	$8,003	$20,681	$4,672,931
11	$12,656	$8,025	$20,681	$4,664,906
12	$12,634	$8,047	$20,681	$4,656,859

第1年供款共

$248,172

第1年利息

$153,031

第1年共還本金

$95,141

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$12,612	$8,069	$20,681	$4,648,790
14	$12,590	$8,091	$20,681	$4,640,700
15	$12,569	$8,112	$20,681	$4,632,587
16	$12,547	$8,134	$20,681	$4,624,453
17	$12,525	$8,156	$20,681	$4,616,297
18	$12,502	$8,179	$20,681	$4,608,118
19	$12,480	$8,201	$20,681	$4,599,917
20	$12,458	$8,223	$20,681	$4,591,694
21	$12,436	$8,245	$20,681	$4,583,449
22	$12,414	$8,267	$20,681	$4,575,182
23	$12,391	$8,290	$20,681	$4,566,892
24	$12,369	$8,312	$20,681	$4,558,580

第2年供款共

$248,172

第2年利息

$149,893

第2年共還本金

$98,280

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$12,346	$8,335	$20,681	$4,550,245
26	$12,324	$8,357	$20,681	$4,541,887
27	$12,301	$8,380	$20,681	$4,533,507
28	$12,278	$8,403	$20,681	$4,525,104
29	$12,255	$8,426	$20,681	$4,516,679
30	$12,233	$8,448	$20,681	$4,508,231
31	$12,210	$8,471	$20,681	$4,499,759
32	$12,187	$8,494	$20,681	$4,491,265
33	$12,164	$8,517	$20,681	$4,482,748
34	$12,141	$8,540	$20,681	$4,474,208
35	$12,118	$8,563	$20,681	$4,465,644
36	$12,094	$8,587	$20,681	$4,457,058

第3年供款共

$248,172

第3年利息

$146,650

第3年共還本金

$101,522

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$12,071	$8,610	$20,681	$4,448,448
38	$12,048	$8,633	$20,681	$4,439,815
39	$12,024	$8,657	$20,681	$4,431,159
40	$12,001	$8,680	$20,681	$4,422,479
41	$11,978	$8,703	$20,681	$4,413,775
42	$11,954	$8,727	$20,681	$4,405,048
43	$11,930	$8,751	$20,681	$4,396,297
44	$11,907	$8,774	$20,681	$4,387,523
45	$11,883	$8,798	$20,681	$4,378,725
46	$11,859	$8,822	$20,681	$4,369,903
47	$11,835	$8,846	$20,681	$4,361,057
48	$11,811	$8,870	$20,681	$4,352,187

第4年供款共

$248,172

第4年利息

$143,301

第4年共還本金

$104,871

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$11,787	$8,894	$20,681	$4,343,293
50	$11,763	$8,918	$20,681	$4,334,376
51	$11,739	$8,942	$20,681	$4,325,433
52	$11,715	$8,966	$20,681	$4,316,467
53	$11,690	$8,991	$20,681	$4,307,477
54	$11,666	$9,015	$20,681	$4,298,462
55	$11,642	$9,039	$20,681	$4,289,422
56	$11,617	$9,064	$20,681	$4,280,359
57	$11,593	$9,088	$20,681	$4,271,270
58	$11,568	$9,113	$20,681	$4,262,157
59	$11,543	$9,138	$20,681	$4,253,020
60	$11,519	$9,162	$20,681	$4,243,857

第5年供款共

$248,172

第5年利息

$139,842

第5年共還本金

$108,330

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$11,494	$9,187	$20,681	$4,234,670
62	$11,469	$9,212	$20,681	$4,225,458
63	$11,444	$9,237	$20,681	$4,216,221
64	$11,419	$9,262	$20,681	$4,206,959
65	$11,394	$9,287	$20,681	$4,197,671
66	$11,369	$9,312	$20,681	$4,188,359
67	$11,343	$9,338	$20,681	$4,179,022
68	$11,318	$9,363	$20,681	$4,169,659
69	$11,293	$9,388	$20,681	$4,160,271
70	$11,267	$9,414	$20,681	$4,150,857
71	$11,242	$9,439	$20,681	$4,141,418
72	$11,216	$9,465	$20,681	$4,131,953

第6年供款共

$248,172

第6年利息

$136,268

第6年共還本金

$111,904

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$11,191	$9,490	$20,681	$4,122,463
74	$11,165	$9,516	$20,681	$4,112,947
75	$11,139	$9,542	$20,681	$4,103,405
76	$11,113	$9,568	$20,681	$4,093,838
77	$11,087	$9,594	$20,681	$4,084,244
78	$11,061	$9,620	$20,681	$4,074,625
79	$11,035	$9,646	$20,681	$4,064,979
80	$11,009	$9,672	$20,681	$4,055,307
81	$10,983	$9,698	$20,681	$4,045,609
82	$10,957	$9,724	$20,681	$4,035,885
83	$10,931	$9,750	$20,681	$4,026,135
84	$10,904	$9,777	$20,681	$4,016,358

第7年供款共

$248,172

第7年利息

$132,577

第7年共還本金

$115,595

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$10,878	$9,803	$20,681	$4,006,555
86	$10,851	$9,830	$20,681	$3,996,725
87	$10,824	$9,857	$20,681	$3,986,868
88	$10,798	$9,883	$20,681	$3,976,985
89	$10,771	$9,910	$20,681	$3,967,075
90	$10,744	$9,937	$20,681	$3,957,138
91	$10,717	$9,964	$20,681	$3,947,174
92	$10,690	$9,991	$20,681	$3,937,184
93	$10,663	$10,018	$20,681	$3,927,166
94	$10,636	$10,045	$20,681	$3,917,121
95	$10,609	$10,072	$20,681	$3,907,049
96	$10,582	$10,099	$20,681	$3,896,949

第8年供款共

$248,172

第8年利息

$128,763

第8年共還本金

$119,409

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$10,554	$10,127	$20,681	$3,886,822
98	$10,527	$10,154	$20,681	$3,876,668
99	$10,499	$10,182	$20,681	$3,866,487
100	$10,472	$10,209	$20,681	$3,856,277
101	$10,444	$10,237	$20,681	$3,846,040
102	$10,416	$10,265	$20,681	$3,835,776
103	$10,389	$10,292	$20,681	$3,825,483
104	$10,361	$10,320	$20,681	$3,815,163
105	$10,333	$10,348	$20,681	$3,804,815
106	$10,305	$10,376	$20,681	$3,794,438
107	$10,277	$10,404	$20,681	$3,784,034
108	$10,248	$10,433	$20,681	$3,773,601

第9年供款共

$248,172

第9年利息

$124,824

第9年共還本金

$123,348

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$10,220	$10,461	$20,681	$3,763,141
110	$10,192	$10,489	$20,681	$3,752,651
111	$10,163	$10,518	$20,681	$3,742,134
112	$10,135	$10,546	$20,681	$3,731,588
113	$10,106	$10,575	$20,681	$3,721,013
114	$10,078	$10,603	$20,681	$3,710,410
115	$10,049	$10,632	$20,681	$3,699,778
116	$10,020	$10,661	$20,681	$3,689,117
117	$9,991	$10,690	$20,681	$3,678,428
118	$9,962	$10,719	$20,681	$3,667,709
119	$9,933	$10,748	$20,681	$3,656,961
120	$9,904	$10,777	$20,681	$3,646,185

第10年供款共

$248,172

第10年利息

$120,755

第10年共還本金

$127,417

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$9,875	$10,806	$20,681	$3,635,379
122	$9,846	$10,835	$20,681	$3,624,543
123	$9,816	$10,865	$20,681	$3,613,679
124	$9,787	$10,894	$20,681	$3,602,785
125	$9,758	$10,923	$20,681	$3,591,862
126	$9,728	$10,953	$20,681	$3,580,908
127	$9,698	$10,983	$20,681	$3,569,926
128	$9,669	$11,012	$20,681	$3,558,913
129	$9,639	$11,042	$20,681	$3,547,871
130	$9,609	$11,072	$20,681	$3,536,799
131	$9,579	$11,102	$20,681	$3,525,697
132	$9,549	$11,132	$20,681	$3,514,564

第11年供款共

$248,172

第11年利息

$116,552

第11年共還本金

$131,620

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$9,519	$11,162	$20,681	$3,503,402
134	$9,488	$11,193	$20,681	$3,492,209
135	$9,458	$11,223	$20,681	$3,480,986
136	$9,428	$11,253	$20,681	$3,469,733
137	$9,397	$11,284	$20,681	$3,458,449
138	$9,367	$11,314	$20,681	$3,447,135
139	$9,336	$11,345	$20,681	$3,435,790
140	$9,305	$11,376	$20,681	$3,424,414
141	$9,274	$11,407	$20,681	$3,413,008
142	$9,244	$11,437	$20,681	$3,401,570
143	$9,213	$11,468	$20,681	$3,390,102
144	$9,182	$11,499	$20,681	$3,378,602

第12年供款共

$248,172

第12年利息

$112,210

第12年共還本金

$135,962

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$9,150	$11,531	$20,681	$3,367,072
146	$9,119	$11,562	$20,681	$3,355,510
147	$9,088	$11,593	$20,681	$3,343,917
148	$9,056	$11,625	$20,681	$3,332,292
149	$9,025	$11,656	$20,681	$3,320,636
150	$8,993	$11,688	$20,681	$3,308,948
151	$8,962	$11,719	$20,681	$3,297,229
152	$8,930	$11,751	$20,681	$3,285,478
153	$8,898	$11,783	$20,681	$3,273,695
154	$8,866	$11,815	$20,681	$3,261,881
155	$8,834	$11,847	$20,681	$3,250,034
156	$8,802	$11,879	$20,681	$3,238,155

第13年供款共

$248,172

第13年利息

$107,725

第13年共還本金

$140,447

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$8,770	$11,911	$20,681	$3,226,244
158	$8,738	$11,943	$20,681	$3,214,301
159	$8,705	$11,976	$20,681	$3,202,325
160	$8,673	$12,008	$20,681	$3,190,317
161	$8,640	$12,041	$20,681	$3,178,277
162	$8,608	$12,073	$20,681	$3,166,203
163	$8,575	$12,106	$20,681	$3,154,097
164	$8,542	$12,139	$20,681	$3,141,959
165	$8,509	$12,172	$20,681	$3,129,787
166	$8,477	$12,204	$20,681	$3,117,583
167	$8,443	$12,238	$20,681	$3,105,345
168	$8,410	$12,271	$20,681	$3,093,075

第14年供款共

$248,172

第14年利息

$103,092

第14年共還本金

$145,080

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$8,377	$12,304	$20,681	$3,080,771
170	$8,344	$12,337	$20,681	$3,068,433
171	$8,310	$12,371	$20,681	$3,056,063
172	$8,277	$12,404	$20,681	$3,043,659
173	$8,243	$12,438	$20,681	$3,031,221
174	$8,210	$12,471	$20,681	$3,018,749
175	$8,176	$12,505	$20,681	$3,006,244
176	$8,142	$12,539	$20,681	$2,993,705
177	$8,108	$12,573	$20,681	$2,981,132
178	$8,074	$12,607	$20,681	$2,968,525
179	$8,040	$12,641	$20,681	$2,955,884
180	$8,006	$12,675	$20,681	$2,943,208

第15年供款共

$248,172

第15年利息

$98,306

第15年共還本金

$149,866

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$7,971	$12,710	$20,681	$2,930,498
182	$7,937	$12,744	$20,681	$2,917,754
183	$7,902	$12,779	$20,681	$2,904,975
184	$7,868	$12,813	$20,681	$2,892,162
185	$7,833	$12,848	$20,681	$2,879,314
186	$7,798	$12,883	$20,681	$2,866,431
187	$7,763	$12,918	$20,681	$2,853,513
188	$7,728	$12,953	$20,681	$2,840,561
189	$7,693	$12,988	$20,681	$2,827,573
190	$7,658	$13,023	$20,681	$2,814,550
191	$7,623	$13,058	$20,681	$2,801,491
192	$7,587	$13,094	$20,681	$2,788,398

第16年供款共

$248,172

第16年利息

$93,362

第16年共還本金

$154,810

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$7,552	$13,129	$20,681	$2,775,269
194	$7,516	$13,165	$20,681	$2,762,104
195	$7,481	$13,200	$20,681	$2,748,904
196	$7,445	$13,236	$20,681	$2,735,668
197	$7,409	$13,272	$20,681	$2,722,396
198	$7,373	$13,308	$20,681	$2,709,088
199	$7,337	$13,344	$20,681	$2,695,744
200	$7,301	$13,380	$20,681	$2,682,364
201	$7,265	$13,416	$20,681	$2,668,948
202	$7,228	$13,453	$20,681	$2,655,495
203	$7,192	$13,489	$20,681	$2,642,006
204	$7,155	$13,526	$20,681	$2,628,481

第17年供款共

$248,172

第17年利息

$88,255

第17年共還本金

$159,917

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$7,119	$13,562	$20,681	$2,614,918
206	$7,082	$13,599	$20,681	$2,601,319
207	$7,045	$13,636	$20,681	$2,587,684
208	$7,008	$13,673	$20,681	$2,574,011
209	$6,971	$13,710	$20,681	$2,560,301
210	$6,934	$13,747	$20,681	$2,546,554
211	$6,897	$13,784	$20,681	$2,532,770
212	$6,860	$13,821	$20,681	$2,518,949
213	$6,822	$13,859	$20,681	$2,505,090
214	$6,785	$13,896	$20,681	$2,491,194
215	$6,747	$13,934	$20,681	$2,477,260
216	$6,709	$13,972	$20,681	$2,463,288

第18年供款共

$248,172

第18年利息

$82,979

第18年共還本金

$165,193

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$6,671	$14,010	$20,681	$2,449,278
218	$6,633	$14,048	$20,681	$2,435,231
219	$6,595	$14,086	$20,681	$2,421,145
220	$6,557	$14,124	$20,681	$2,407,021
221	$6,519	$14,162	$20,681	$2,392,859
222	$6,481	$14,200	$20,681	$2,378,659
223	$6,442	$14,239	$20,681	$2,364,420
224	$6,404	$14,277	$20,681	$2,350,143
225	$6,365	$14,316	$20,681	$2,335,827
226	$6,326	$14,355	$20,681	$2,321,472
227	$6,287	$14,394	$20,681	$2,307,078
228	$6,248	$14,433	$20,681	$2,292,646

第19年供款共

$248,172

第19年利息

$77,530

第19年共還本金

$170,642

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$6,209	$14,472	$20,681	$2,278,174
230	$6,170	$14,511	$20,681	$2,263,663
231	$6,131	$14,550	$20,681	$2,249,113
232	$6,091	$14,590	$20,681	$2,234,523
233	$6,052	$14,629	$20,681	$2,219,894
234	$6,012	$14,669	$20,681	$2,205,225
235	$5,972	$14,709	$20,681	$2,190,517
236	$5,933	$14,748	$20,681	$2,175,768
237	$5,893	$14,788	$20,681	$2,160,980
238	$5,853	$14,828	$20,681	$2,146,152
239	$5,812	$14,869	$20,681	$2,131,283
240	$5,772	$14,909	$20,681	$2,116,374

第20年供款共

$248,172

第20年利息

$71,901

第20年共還本金

$176,271

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$5,732	$14,949	$20,681	$2,101,425
242	$5,691	$14,990	$20,681	$2,086,436
243	$5,651	$15,030	$20,681	$2,071,405
244	$5,610	$15,071	$20,681	$2,056,334
245	$5,569	$15,112	$20,681	$2,041,223
246	$5,528	$15,153	$20,681	$2,026,070
247	$5,487	$15,194	$20,681	$2,010,876
248	$5,446	$15,235	$20,681	$1,995,641
249	$5,405	$15,276	$20,681	$1,980,365
250	$5,363	$15,318	$20,681	$1,965,048
251	$5,322	$15,359	$20,681	$1,949,689
252	$5,280	$15,401	$20,681	$1,934,288

第21年供款共

$248,172

第21年利息

$66,086

第21年共還本金

$182,086

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$5,239	$15,442	$20,681	$1,918,846
254	$5,197	$15,484	$20,681	$1,903,362
255	$5,155	$15,526	$20,681	$1,887,835
256	$5,113	$15,568	$20,681	$1,872,267
257	$5,071	$15,610	$20,681	$1,856,657
258	$5,028	$15,653	$20,681	$1,841,005
259	$4,986	$15,695	$20,681	$1,825,310
260	$4,944	$15,737	$20,681	$1,809,572
261	$4,901	$15,780	$20,681	$1,793,792
262	$4,858	$15,823	$20,681	$1,777,969
263	$4,815	$15,866	$20,681	$1,762,104
264	$4,772	$15,909	$20,681	$1,746,195

第22年供款共

$248,172

第22年利息

$60,079

第22年共還本金

$188,093

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$4,729	$15,952	$20,681	$1,730,243
266	$4,686	$15,995	$20,681	$1,714,248
267	$4,643	$16,038	$20,681	$1,698,210
268	$4,599	$16,082	$20,681	$1,682,128
269	$4,556	$16,125	$20,681	$1,666,003
270	$4,512	$16,169	$20,681	$1,649,834
271	$4,468	$16,213	$20,681	$1,633,621
272	$4,424	$16,257	$20,681	$1,617,365
273	$4,380	$16,301	$20,681	$1,601,064
274	$4,336	$16,345	$20,681	$1,584,719
275	$4,292	$16,389	$20,681	$1,568,330
276	$4,248	$16,433	$20,681	$1,551,897

第23年供款共

$248,172

第23年利息

$53,874

第23年共還本金

$194,298

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$4,203	$16,478	$20,681	$1,535,419
278	$4,158	$16,523	$20,681	$1,518,896
279	$4,114	$16,567	$20,681	$1,502,329
280	$4,069	$16,612	$20,681	$1,485,717
281	$4,024	$16,657	$20,681	$1,469,060
282	$3,979	$16,702	$20,681	$1,452,357
283	$3,933	$16,748	$20,681	$1,435,610
284	$3,888	$16,793	$20,681	$1,418,817
285	$3,843	$16,838	$20,681	$1,401,979
286	$3,797	$16,884	$20,681	$1,385,095
287	$3,751	$16,930	$20,681	$1,368,165
288	$3,705	$16,976	$20,681	$1,351,189

第24年供款共

$248,172

第24年利息

$47,464

第24年共還本金

$200,708

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$3,659	$17,022	$20,681	$1,334,168
290	$3,613	$17,068	$20,681	$1,317,100
291	$3,567	$17,114	$20,681	$1,299,986
292	$3,521	$17,160	$20,681	$1,282,826
293	$3,474	$17,207	$20,681	$1,265,619
294	$3,428	$17,253	$20,681	$1,248,366
295	$3,381	$17,300	$20,681	$1,231,066
296	$3,334	$17,347	$20,681	$1,213,719
297	$3,287	$17,394	$20,681	$1,196,325
298	$3,240	$17,441	$20,681	$1,178,884
299	$3,193	$17,488	$20,681	$1,161,396
300	$3,145	$17,536	$20,681	$1,143,861

第25年供款共

$248,172

第25年利息

$40,843

第25年共還本金

$207,329

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$3,098	$17,583	$20,681	$1,126,278
302	$3,050	$17,631	$20,681	$1,108,647
303	$3,003	$17,678	$20,681	$1,090,969
304	$2,955	$17,726	$20,681	$1,073,242
305	$2,907	$17,774	$20,681	$1,055,468
306	$2,859	$17,822	$20,681	$1,037,646
307	$2,810	$17,871	$20,681	$1,019,775
308	$2,762	$17,919	$20,681	$1,001,856
309	$2,713	$17,968	$20,681	$983,888
310	$2,665	$18,016	$20,681	$965,872
311	$2,616	$18,065	$20,681	$947,807
312	$2,567	$18,114	$20,681	$929,693

第26年供款共

$248,172

第26年利息

$34,004

第26年共還本金

$214,168

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$2,518	$18,163	$20,681	$911,530
314	$2,469	$18,212	$20,681	$893,317
315	$2,419	$18,262	$20,681	$875,056
316	$2,370	$18,311	$20,681	$856,745
317	$2,320	$18,361	$20,681	$838,384
318	$2,271	$18,410	$20,681	$819,974
319	$2,221	$18,460	$20,681	$801,513
320	$2,171	$18,510	$20,681	$783,003
321	$2,121	$18,560	$20,681	$764,443
322	$2,070	$18,611	$20,681	$745,832
323	$2,020	$18,661	$20,681	$727,171
324	$1,969	$18,712	$20,681	$708,459

第27年供款共

$248,172

第27年利息

$26,939

第27年共還本金

$221,233

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$1,919	$18,762	$20,681	$689,697
326	$1,868	$18,813	$20,681	$670,884
327	$1,817	$18,864	$20,681	$652,020
328	$1,766	$18,915	$20,681	$633,105
329	$1,715	$18,966	$20,681	$614,139
330	$1,663	$19,018	$20,681	$595,121
331	$1,612	$19,069	$20,681	$576,052
332	$1,560	$19,121	$20,681	$556,931
333	$1,508	$19,173	$20,681	$537,758
334	$1,456	$19,225	$20,681	$518,534
335	$1,404	$19,277	$20,681	$499,257
336	$1,352	$19,329	$20,681	$479,928

第28年供款共

$248,172

第28年利息

$19,641

第28年共還本金

$228,531

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$1,300	$19,381	$20,681	$460,547
338	$1,247	$19,434	$20,681	$441,113
339	$1,195	$19,486	$20,681	$421,627
340	$1,142	$19,539	$20,681	$402,088
341	$1,089	$19,592	$20,681	$382,496
342	$1,036	$19,645	$20,681	$362,851
343	$983	$19,698	$20,681	$343,152
344	$929	$19,752	$20,681	$323,401
345	$876	$19,805	$20,681	$303,596
346	$822	$19,859	$20,681	$283,737
347	$768	$19,913	$20,681	$263,824
348	$715	$19,966	$20,681	$243,858

第29年供款共

$248,172

第29年利息

$12,102

第29年共還本金

$236,070

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$660	$20,021	$20,681	$223,837
350	$606	$20,075	$20,681	$203,763
351	$552	$20,129	$20,681	$183,633
352	$497	$20,184	$20,681	$163,450
353	$443	$20,238	$20,681	$143,211
354	$388	$20,293	$20,681	$122,918
355	$333	$20,348	$20,681	$102,570
356	$278	$20,403	$20,681	$82,167
357	$223	$20,458	$20,681	$61,708
358	$167	$20,514	$20,681	$41,195
359	$112	$20,569	$20,681	$20,625
360	$56	$20,625	$20,681	$0

第30年供款共

$248,172

第30年利息

$4,314

第30年共還本金

$243,858

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$11,023,162

免责声明

笋盘推介

按揭保险费
info