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$11,033,363

每月供款
$20,760

首期

$3,230,000

总贷款额

$4,770,000

總利息

$2,703,363

印花税

$240,000

其他

$90,000

置业成本总预算

HK$3,560,000

$41,519

置业成本总预算

HK$3,560,000

首期

$3,230,000
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

$41,519

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

大埔沙田段大埔公路

thumb_up

别墅屋罕有

建

612 呎

@11,438

售$700 万

建

612 呎

@11,438

售$700 万

马鞍山云海第01期松海臺第02座

thumb_up

新鸿基楼王, 特色连天台, 精緻小品

实

493 呎

@16,187

real_estate_agent 罕有放盘 pets 爱竉必选 price_change 蚀让盘

售$798 万

实

493 呎

@16,187

售$798 万

real_estate_agent 罕有放盘 pets 爱竉必选 price_change 蚀让盘

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

西贡蚝涌新村

thumb_up

附花园村屋

建

1,400 呎

@6,286

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

售$880 万

建

1,400 呎

@6,286

售$880 万

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

西贡高塘

thumb_up

高塘

建

1,500 呎

@5,667

售$850 万

建

1,500 呎

@5,667

售$850 万

马鞍山观澜雅轩

thumb_up

观澜雅轩 2房靓海景

实

608 呎

@14,638

建

777 呎

@11,454

local_fire_department 至HIT hotel_class 楼王

售$890 万

实

608 呎

@14,638

建

777 呎

@11,454

售$890 万

local_fire_department 至HIT hotel_class 楼王

独家

西贡甲边朗

thumb_up

G/F 步行往西贡市中心

建

700 呎

@10,543

real_estate_agent 罕有放盘

售$738 万

建

700 呎

@10,543

售$738 万

real_estate_agent 罕有放盘

沙田晋名峰

thumb_up

＊豪宅＊环境幽雅＊居高临下＊连车位＊

实

577 呎

@13,692

建

721 呎

@10,957

real_estate_agent 罕有放盘 pets 爱竉必选 transfer_within_a_station 人才必选

售$790 万

实

577 呎

@13,692

建

721 呎

@10,957

售$790 万

real_estate_agent 罕有放盘 pets 爱竉必选 transfer_within_a_station 人才必选

马鞍山泓碧第01座

thumb_up

泓碧高层海景2房

实

520 呎

@15,385

local_fire_department 至HIT local_offer 低水笋价 pets 爱竉必选 price_change 蚀让盘

售$800 万

实

520 呎

@15,385

售$800 万

local_fire_department 至HIT local_offer 低水笋价 pets 爱竉必选 price_change 蚀让盘

马鞍山拥华庭第11座

thumb_up

翠拥华庭第11座

实

774 呎

@10,336

建

988 呎

@8,097

local_fire_department 至HIT hotel_class 楼王 verified 首置必买 transfer_within_a_station 人才必选

售$800 万

实

774 呎

@10,336

建

988 呎

@8,097

售$800 万

local_fire_department 至HIT hotel_class 楼王 verified 首置必买 transfer_within_a_station 人才必选

沙田文礼阁第04座

thumb_up

文礼阁第04座

实

622 呎

@13,666

建

736 呎

@11,549

flight_takeoff 移民急让

售$850 万

实

622 呎

@13,666

建

736 呎

@11,549

售$850 万

flight_takeoff 移民急让

沙田晋名峰

thumb_up

火炭半山豪宅晋名峰高层山景靓装

实

586 呎

@14,505

建

738 呎

@11,518

pets 爱竉必选

售$850 万

实

586 呎

@14,505

建

738 呎

@11,518

售$850 万

pets 爱竉必选

利率	15年	20年	25年	30年
1.000	$28,548	$21,937	$17,977	$15,342
1.500	$29,609	$23,017	$19,077	$16,462
2.000	$30,695	$24,131	$20,218	$17,631
2.500	$31,806	$25,276	$21,399	$18,847
3.000	$32,941	$26,454	$22,620	$20,111
3.250	$33,517	$27,055	$23,245	$20,759
3.500	$34,100	$27,664	$23,880	$21,419
4.000	$35,283	$28,905	$25,178	$22,773
4.500	$36,490	$30,177	$26,513	$24,169
5.000	$37,721	$31,480	$27,885	$25,606
5.500	$38,975	$32,812	$29,292	$27,084
6.000	$40,252	$34,174	$30,733	$28,599

每月供款$20,760

年期

30年

贷款金额

$4,770,000

總利息

$2,703,363

总贷款连利息

$7,473,363

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$12,919	$7,841	$20,759	$4,762,159
2	$12,898	$7,862	$20,759	$4,754,298
3	$12,876	$7,883	$20,759	$4,746,414
4	$12,855	$7,904	$20,759	$4,738,510
5	$12,833	$7,926	$20,759	$4,730,584
6	$12,812	$7,947	$20,759	$4,722,637
7	$12,790	$7,969	$20,759	$4,714,668
8	$12,769	$7,990	$20,759	$4,706,677
9	$12,747	$8,012	$20,759	$4,698,665
10	$12,726	$8,034	$20,759	$4,690,632
11	$12,704	$8,056	$20,759	$4,682,576
12	$12,682	$8,077	$20,759	$4,674,499

第1年供款共

$249,112

第1年利息

$153,611

第1年共還本金

$95,501

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$12,660	$8,099	$20,759	$4,666,399
14	$12,638	$8,121	$20,759	$4,658,278
15	$12,616	$8,143	$20,759	$4,650,135
16	$12,594	$8,165	$20,759	$4,641,970
17	$12,572	$8,187	$20,759	$4,633,783
18	$12,550	$8,210	$20,759	$4,625,573
19	$12,528	$8,232	$20,759	$4,617,341
20	$12,505	$8,254	$20,759	$4,609,087
21	$12,483	$8,276	$20,759	$4,600,811
22	$12,461	$8,299	$20,759	$4,592,512
23	$12,438	$8,321	$20,759	$4,584,191
24	$12,416	$8,344	$20,759	$4,575,847

第2年供款共

$249,112

第2年利息

$150,460

第2年共還本金

$98,652

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$12,393	$8,366	$20,759	$4,567,480
26	$12,370	$8,389	$20,759	$4,559,091
27	$12,348	$8,412	$20,759	$4,550,680
28	$12,325	$8,435	$20,759	$4,542,245
29	$12,302	$8,457	$20,759	$4,533,788
30	$12,279	$8,480	$20,759	$4,525,307
31	$12,256	$8,503	$20,759	$4,516,804
32	$12,233	$8,526	$20,759	$4,508,278
33	$12,210	$8,549	$20,759	$4,499,728
34	$12,187	$8,573	$20,759	$4,491,156
35	$12,164	$8,596	$20,759	$4,482,560
36	$12,140	$8,619	$20,759	$4,473,941

第3年供款共

$249,112

第3年利息

$147,206

第3年共還本金

$101,906

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$12,117	$8,642	$20,759	$4,465,298
38	$12,094	$8,666	$20,759	$4,456,632
39	$12,070	$8,689	$20,759	$4,447,943
40	$12,047	$8,713	$20,759	$4,439,230
41	$12,023	$8,736	$20,759	$4,430,494
42	$11,999	$8,760	$20,759	$4,421,734
43	$11,976	$8,784	$20,759	$4,412,950
44	$11,952	$8,808	$20,759	$4,404,142
45	$11,928	$8,831	$20,759	$4,395,311
46	$11,904	$8,855	$20,759	$4,386,456
47	$11,880	$8,879	$20,759	$4,377,576
48	$11,856	$8,903	$20,759	$4,368,673

第4年供款共

$249,112

第4年利息

$143,844

第4年共還本金

$105,268

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$11,832	$8,928	$20,759	$4,359,745
50	$11,808	$8,952	$20,759	$4,350,794
51	$11,783	$8,976	$20,759	$4,341,818
52	$11,759	$9,000	$20,759	$4,332,817
53	$11,735	$9,025	$20,759	$4,323,793
54	$11,710	$9,049	$20,759	$4,314,744
55	$11,686	$9,074	$20,759	$4,305,670
56	$11,661	$9,098	$20,759	$4,296,572
57	$11,637	$9,123	$20,759	$4,287,449
58	$11,612	$9,147	$20,759	$4,278,302
59	$11,587	$9,172	$20,759	$4,269,129
60	$11,562	$9,197	$20,759	$4,259,932

第5年供款共

$249,112

第5年利息

$140,372

第5年共還本金

$108,741

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$11,537	$9,222	$20,759	$4,250,710
62	$11,512	$9,247	$20,759	$4,241,463
63	$11,487	$9,272	$20,759	$4,232,191
64	$11,462	$9,297	$20,759	$4,222,894
65	$11,437	$9,322	$20,759	$4,213,572
66	$11,412	$9,348	$20,759	$4,204,224
67	$11,386	$9,373	$20,759	$4,194,851
68	$11,361	$9,398	$20,759	$4,185,453
69	$11,336	$9,424	$20,759	$4,176,029
70	$11,310	$9,449	$20,759	$4,166,580
71	$11,284	$9,475	$20,759	$4,157,105
72	$11,259	$9,501	$20,759	$4,147,605

第6年供款共

$249,112

第6年利息

$136,784

第6年共還本金

$112,328

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$11,233	$9,526	$20,759	$4,138,078
74	$11,207	$9,552	$20,759	$4,128,526
75	$11,181	$9,578	$20,759	$4,118,948
76	$11,155	$9,604	$20,759	$4,109,345
77	$11,129	$9,630	$20,759	$4,099,715
78	$11,103	$9,656	$20,759	$4,090,059
79	$11,077	$9,682	$20,759	$4,080,377
80	$11,051	$9,708	$20,759	$4,070,668
81	$11,025	$9,735	$20,759	$4,060,934
82	$10,998	$9,761	$20,759	$4,051,173
83	$10,972	$9,787	$20,759	$4,041,385
84	$10,945	$9,814	$20,759	$4,031,571

第7年供款共

$249,112

第7年利息

$133,079

第7年共還本金

$116,033

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$10,919	$9,841	$20,759	$4,021,731
86	$10,892	$9,867	$20,759	$4,011,864
87	$10,865	$9,894	$20,759	$4,001,970
88	$10,839	$9,921	$20,759	$3,992,049
89	$10,812	$9,948	$20,759	$3,982,102
90	$10,785	$9,974	$20,759	$3,972,127
91	$10,758	$10,001	$20,759	$3,962,126
92	$10,731	$10,029	$20,759	$3,952,097
93	$10,704	$10,056	$20,759	$3,942,041
94	$10,676	$10,083	$20,759	$3,931,958
95	$10,649	$10,110	$20,759	$3,921,848
96	$10,622	$10,138	$20,759	$3,911,710

第8年供款共

$249,112

第8年利息

$129,251

第8年共還本金

$119,861

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$10,594	$10,165	$20,759	$3,901,545
98	$10,567	$10,193	$20,759	$3,891,353
99	$10,539	$10,220	$20,759	$3,881,132
100	$10,511	$10,248	$20,759	$3,870,884
101	$10,484	$10,276	$20,759	$3,860,609
102	$10,456	$10,304	$20,759	$3,850,305
103	$10,428	$10,331	$20,759	$3,839,974
104	$10,400	$10,359	$20,759	$3,829,614
105	$10,372	$10,387	$20,759	$3,819,227
106	$10,344	$10,416	$20,759	$3,808,811
107	$10,316	$10,444	$20,759	$3,798,367
108	$10,287	$10,472	$20,759	$3,787,895

第9年供款共

$249,112

第9年利息

$125,297

第9年共還本金

$123,815

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$10,259	$10,500	$20,759	$3,777,395
110	$10,230	$10,529	$20,759	$3,766,866
111	$10,202	$10,557	$20,759	$3,756,309
112	$10,173	$10,586	$20,759	$3,745,723
113	$10,145	$10,615	$20,759	$3,735,108
114	$10,116	$10,643	$20,759	$3,724,464
115	$10,087	$10,672	$20,759	$3,713,792
116	$10,058	$10,701	$20,759	$3,703,091
117	$10,029	$10,730	$20,759	$3,692,361
118	$10,000	$10,759	$20,759	$3,681,602
119	$9,971	$10,788	$20,759	$3,670,813
120	$9,942	$10,818	$20,759	$3,659,996

第10年供款共

$249,112

第10年利息

$121,213

第10年共還本金

$127,900

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$9,912	$10,847	$20,759	$3,649,149
122	$9,883	$10,876	$20,759	$3,638,273
123	$9,854	$10,906	$20,759	$3,627,367
124	$9,824	$10,935	$20,759	$3,616,432
125	$9,795	$10,965	$20,759	$3,605,467
126	$9,765	$10,995	$20,759	$3,594,473
127	$9,735	$11,024	$20,759	$3,583,448
128	$9,705	$11,054	$20,759	$3,572,394
129	$9,675	$11,084	$20,759	$3,561,310
130	$9,645	$11,114	$20,759	$3,550,196
131	$9,615	$11,144	$20,759	$3,539,052
132	$9,585	$11,174	$20,759	$3,527,877

第11年供款共

$249,112

第11年利息

$116,993

第11年共還本金

$132,119

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$9,555	$11,205	$20,759	$3,516,672
134	$9,524	$11,235	$20,759	$3,505,437
135	$9,494	$11,265	$20,759	$3,494,172
136	$9,463	$11,296	$20,759	$3,482,876
137	$9,433	$11,327	$20,759	$3,471,549
138	$9,402	$11,357	$20,759	$3,460,192
139	$9,371	$11,388	$20,759	$3,448,804
140	$9,341	$11,419	$20,759	$3,437,385
141	$9,310	$11,450	$20,759	$3,425,936
142	$9,279	$11,481	$20,759	$3,414,455
143	$9,247	$11,512	$20,759	$3,402,943
144	$9,216	$11,543	$20,759	$3,391,400

第12年供款共

$249,112

第12年利息

$112,635

第12年共還本金

$136,477

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$9,185	$11,574	$20,759	$3,379,826
146	$9,154	$11,606	$20,759	$3,368,220
147	$9,122	$11,637	$20,759	$3,356,583
148	$9,091	$11,669	$20,759	$3,344,914
149	$9,059	$11,700	$20,759	$3,333,214
150	$9,027	$11,732	$20,759	$3,321,482
151	$8,996	$11,764	$20,759	$3,309,719
152	$8,964	$11,796	$20,759	$3,297,923
153	$8,932	$11,827	$20,759	$3,286,096
154	$8,900	$11,859	$20,759	$3,274,236
155	$8,868	$11,892	$20,759	$3,262,345
156	$8,836	$11,924	$20,759	$3,250,421

第13年供款共

$249,112

第13年利息

$108,133

第13年共還本金

$140,979

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$8,803	$11,956	$20,759	$3,238,465
158	$8,771	$11,988	$20,759	$3,226,476
159	$8,738	$12,021	$20,759	$3,214,455
160	$8,706	$12,054	$20,759	$3,202,402
161	$8,673	$12,086	$20,759	$3,190,315
162	$8,640	$12,119	$20,759	$3,178,197
163	$8,608	$12,152	$20,759	$3,166,045
164	$8,575	$12,185	$20,759	$3,153,860
165	$8,542	$12,218	$20,759	$3,141,643
166	$8,509	$12,251	$20,759	$3,129,392
167	$8,475	$12,284	$20,759	$3,117,108
168	$8,442	$12,317	$20,759	$3,104,791

第14年供款共

$249,112

第14年利息

$103,482

第14年共還本金

$145,630

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$8,409	$12,351	$20,759	$3,092,440
170	$8,375	$12,384	$20,759	$3,080,056
171	$8,342	$12,418	$20,759	$3,067,639
172	$8,308	$12,451	$20,759	$3,055,188
173	$8,274	$12,485	$20,759	$3,042,703
174	$8,241	$12,519	$20,759	$3,030,184
175	$8,207	$12,553	$20,759	$3,017,631
176	$8,173	$12,587	$20,759	$3,005,045
177	$8,139	$12,621	$20,759	$2,992,424
178	$8,104	$12,655	$20,759	$2,979,769
179	$8,070	$12,689	$20,759	$2,967,080
180	$8,036	$12,723	$20,759	$2,954,357

第15年供款共

$249,112

第15年利息

$98,678

第15年共還本金

$150,434

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$8,001	$12,758	$20,759	$2,941,599
182	$7,967	$12,793	$20,759	$2,928,806
183	$7,932	$12,827	$20,759	$2,915,979
184	$7,897	$12,862	$20,759	$2,903,117
185	$7,863	$12,897	$20,759	$2,890,220
186	$7,828	$12,932	$20,759	$2,877,289
187	$7,793	$12,967	$20,759	$2,864,322
188	$7,758	$13,002	$20,759	$2,851,320
189	$7,722	$13,037	$20,759	$2,838,283
190	$7,687	$13,072	$20,759	$2,825,211
191	$7,652	$13,108	$20,759	$2,812,103
192	$7,616	$13,143	$20,759	$2,798,960

第16年供款共

$249,112

第16年利息

$93,715

第16年共還本金

$155,397

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$7,581	$13,179	$20,759	$2,785,781
194	$7,545	$13,215	$20,759	$2,772,567
195	$7,509	$13,250	$20,759	$2,759,316
196	$7,473	$13,286	$20,759	$2,746,030
197	$7,437	$13,322	$20,759	$2,732,708
198	$7,401	$13,358	$20,759	$2,719,350
199	$7,365	$13,394	$20,759	$2,705,955
200	$7,329	$13,431	$20,759	$2,692,525
201	$7,292	$13,467	$20,759	$2,679,057
202	$7,256	$13,504	$20,759	$2,665,554
203	$7,219	$13,540	$20,759	$2,652,014
204	$7,183	$13,577	$20,759	$2,638,437

第17年供款共

$249,112

第17年利息

$88,589

第17年共還本金

$160,523

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$7,146	$13,614	$20,759	$2,624,823
206	$7,109	$13,650	$20,759	$2,611,173
207	$7,072	$13,687	$20,759	$2,597,485
208	$7,035	$13,724	$20,759	$2,583,761
209	$6,998	$13,762	$20,759	$2,569,999
210	$6,960	$13,799	$20,759	$2,556,200
211	$6,923	$13,836	$20,759	$2,542,364
212	$6,886	$13,874	$20,759	$2,528,490
213	$6,848	$13,911	$20,759	$2,514,579
214	$6,810	$13,949	$20,759	$2,500,630
215	$6,773	$13,987	$20,759	$2,486,643
216	$6,735	$14,025	$20,759	$2,472,618

第18年供款共

$249,112

第18年利息

$83,294

第18年共還本金

$165,818

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$6,697	$14,063	$20,759	$2,458,556
218	$6,659	$14,101	$20,759	$2,444,455
219	$6,620	$14,139	$20,759	$2,430,316
220	$6,582	$14,177	$20,759	$2,416,139
221	$6,544	$14,216	$20,759	$2,401,923
222	$6,505	$14,254	$20,759	$2,387,669
223	$6,467	$14,293	$20,759	$2,373,376
224	$6,428	$14,331	$20,759	$2,359,045
225	$6,389	$14,370	$20,759	$2,344,675
226	$6,350	$14,409	$20,759	$2,330,266
227	$6,311	$14,448	$20,759	$2,315,817
228	$6,272	$14,487	$20,759	$2,301,330

第19年供款共

$249,112

第19年利息

$77,824

第19年共還本金

$171,289

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$6,233	$14,527	$20,759	$2,286,803
230	$6,193	$14,566	$20,759	$2,272,237
231	$6,154	$14,605	$20,759	$2,257,632
232	$6,114	$14,645	$20,759	$2,242,987
233	$6,075	$14,685	$20,759	$2,228,303
234	$6,035	$14,724	$20,759	$2,213,578
235	$5,995	$14,764	$20,759	$2,198,814
236	$5,955	$14,804	$20,759	$2,184,010
237	$5,915	$14,844	$20,759	$2,169,165
238	$5,875	$14,885	$20,759	$2,154,281
239	$5,835	$14,925	$20,759	$2,139,356
240	$5,794	$14,965	$20,759	$2,124,391

第20年供款共

$249,112

第20年利息

$72,173

第20年共還本金

$176,939

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$5,754	$15,006	$20,759	$2,109,385
242	$5,713	$15,046	$20,759	$2,094,339
243	$5,672	$15,087	$20,759	$2,079,252
244	$5,631	$15,128	$20,759	$2,064,123
245	$5,590	$15,169	$20,759	$2,048,954
246	$5,549	$15,210	$20,759	$2,033,744
247	$5,508	$15,251	$20,759	$2,018,493
248	$5,467	$15,293	$20,759	$2,003,200
249	$5,425	$15,334	$20,759	$1,987,866
250	$5,384	$15,376	$20,759	$1,972,491
251	$5,342	$15,417	$20,759	$1,957,074
252	$5,300	$15,459	$20,759	$1,941,615

第21年供款共

$249,112

第21年利息

$66,336

第21年共還本金

$182,776

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$5,259	$15,501	$20,759	$1,926,114
254	$5,217	$15,543	$20,759	$1,910,571
255	$5,174	$15,585	$20,759	$1,894,986
256	$5,132	$15,627	$20,759	$1,879,359
257	$5,090	$15,669	$20,759	$1,863,690
258	$5,047	$15,712	$20,759	$1,847,978
259	$5,005	$15,754	$20,759	$1,832,224
260	$4,962	$15,797	$20,759	$1,816,427
261	$4,919	$15,840	$20,759	$1,800,587
262	$4,877	$15,883	$20,759	$1,784,704
263	$4,834	$15,926	$20,759	$1,768,778
264	$4,790	$15,969	$20,759	$1,752,809

第22年供款共

$249,112

第22年利息

$60,307

第22年共還本金

$188,806

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$4,747	$16,012	$20,759	$1,736,797
266	$4,704	$16,056	$20,759	$1,720,742
267	$4,660	$16,099	$20,759	$1,704,643
268	$4,617	$16,143	$20,759	$1,688,500
269	$4,573	$16,186	$20,759	$1,672,314
270	$4,529	$16,230	$20,759	$1,656,084
271	$4,485	$16,274	$20,759	$1,639,809
272	$4,441	$16,318	$20,759	$1,623,491
273	$4,397	$16,362	$20,759	$1,607,129
274	$4,353	$16,407	$20,759	$1,590,722
275	$4,308	$16,451	$20,759	$1,574,271
276	$4,264	$16,496	$20,759	$1,557,775

第23年供款共

$249,112

第23年利息

$54,078

第23年共還本金

$195,034

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$4,219	$16,540	$20,759	$1,541,235
278	$4,174	$16,585	$20,759	$1,524,650
279	$4,129	$16,630	$20,759	$1,508,020
280	$4,084	$16,675	$20,759	$1,491,345
281	$4,039	$16,720	$20,759	$1,474,624
282	$3,994	$16,766	$20,759	$1,457,859
283	$3,948	$16,811	$20,759	$1,441,048
284	$3,903	$16,857	$20,759	$1,424,191
285	$3,857	$16,902	$20,759	$1,407,289
286	$3,811	$16,948	$20,759	$1,390,341
287	$3,766	$16,994	$20,759	$1,373,347
288	$3,719	$17,040	$20,759	$1,356,307

第24年供款共

$249,112

第24年利息

$47,644

第24年共還本金

$201,468

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$3,673	$17,086	$20,759	$1,339,221
290	$3,627	$17,132	$20,759	$1,322,089
291	$3,581	$17,179	$20,759	$1,304,911
292	$3,534	$17,225	$20,759	$1,287,685
293	$3,487	$17,272	$20,759	$1,270,413
294	$3,441	$17,319	$20,759	$1,253,095
295	$3,394	$17,366	$20,759	$1,235,729
296	$3,347	$17,413	$20,759	$1,218,317
297	$3,300	$17,460	$20,759	$1,200,857
298	$3,252	$17,507	$20,759	$1,183,350
299	$3,205	$17,554	$20,759	$1,165,795
300	$3,157	$17,602	$20,759	$1,148,194

第25年供款共

$249,112

第25年利息

$40,998

第25年共還本金

$208,114

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$3,110	$17,650	$20,759	$1,130,544
302	$3,062	$17,697	$20,759	$1,112,846
303	$3,014	$17,745	$20,759	$1,095,101
304	$2,966	$17,793	$20,759	$1,077,308
305	$2,918	$17,842	$20,759	$1,059,466
306	$2,869	$17,890	$20,759	$1,041,576
307	$2,821	$17,938	$20,759	$1,023,638
308	$2,772	$17,987	$20,759	$1,005,651
309	$2,724	$18,036	$20,759	$987,615
310	$2,675	$18,085	$20,759	$969,530
311	$2,626	$18,134	$20,759	$951,397
312	$2,577	$18,183	$20,759	$933,214

第26年供款共

$249,112

第26年利息

$34,133

第26年共還本金

$214,979

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$2,527	$18,232	$20,759	$914,982
314	$2,478	$18,281	$20,759	$896,701
315	$2,429	$18,331	$20,759	$878,370
316	$2,379	$18,380	$20,759	$859,990
317	$2,329	$18,430	$20,759	$841,560
318	$2,279	$18,480	$20,759	$823,080
319	$2,229	$18,530	$20,759	$804,549
320	$2,179	$18,580	$20,759	$785,969
321	$2,129	$18,631	$20,759	$767,338
322	$2,078	$18,681	$20,759	$748,657
323	$2,028	$18,732	$20,759	$729,925
324	$1,977	$18,782	$20,759	$711,143

第27年供款共

$249,112

第27年利息

$27,041

第27年共還本金

$222,071

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$1,926	$18,833	$20,759	$692,310
326	$1,875	$18,884	$20,759	$673,425
327	$1,824	$18,935	$20,759	$654,490
328	$1,773	$18,987	$20,759	$635,503
329	$1,721	$19,038	$20,759	$616,465
330	$1,670	$19,090	$20,759	$597,375
331	$1,618	$19,141	$20,759	$578,234
332	$1,566	$19,193	$20,759	$559,040
333	$1,514	$19,245	$20,759	$539,795
334	$1,462	$19,297	$20,759	$520,498
335	$1,410	$19,350	$20,759	$501,148
336	$1,357	$19,402	$20,759	$481,746

第28年供款共

$249,112

第28年利息

$19,715

第28年共還本金

$229,397

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$1,305	$19,455	$20,759	$462,291
338	$1,252	$19,507	$20,759	$442,784
339	$1,199	$19,560	$20,759	$423,224
340	$1,146	$19,613	$20,759	$403,611
341	$1,093	$19,666	$20,759	$383,945
342	$1,040	$19,719	$20,759	$364,225
343	$986	$19,773	$20,759	$344,452
344	$933	$19,826	$20,759	$324,626
345	$879	$19,880	$20,759	$304,746
346	$825	$19,934	$20,759	$284,812
347	$771	$19,988	$20,759	$264,824
348	$717	$20,042	$20,759	$244,782

第29年供款共

$249,112

第29年利息

$12,148

第29年共還本金

$236,964

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$663	$20,096	$20,759	$224,685
350	$609	$20,151	$20,759	$204,534
351	$554	$20,205	$20,759	$184,329
352	$499	$20,260	$20,759	$164,069
353	$444	$20,315	$20,759	$143,754
354	$389	$20,370	$20,759	$123,384
355	$334	$20,425	$20,759	$102,959
356	$279	$20,480	$20,759	$82,478
357	$223	$20,536	$20,759	$61,942
358	$168	$20,592	$20,759	$41,351
359	$112	$20,647	$20,759	$20,703
360	$56	$20,703	$20,759	$0

第30年供款共

$249,112

第30年利息

$4,331

第30年共還本金

$244,782

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$11,033,363

免责声明

笋盘推介

按揭保险费
info