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$11,130,276

每月供款
$21,504

首期

$3,059,000

总贷款额

$4,941,000

總利息

$2,800,276

印花税

$240,000

其他

$90,000

置业成本总预算

HK$3,389,000

$43,007

置业成本总预算

HK$3,389,000

首期

$3,059,000
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

$43,007

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

沙田隔田村南滘

thumb_up

罕有放售二楼连天台,不用每呎一万

建

700 呎

@11,429

real_estate_agent 罕有放盘

售$800 万

建

700 呎

@11,429

售$800 万

real_estate_agent 罕有放盘

马鞍山翠拥华庭第01座

thumb_up

翠拥华庭第01座

实

833 呎

@10,444

建

1,071 呎

@8,123

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

售$870 万

实

833 呎

@10,444

建

1,071 呎

@8,123

售$870 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

VR实景

马鞍山翠拥华庭第10座

thumb_up

低水屋苑, 两线穿梭巴士

实

765 呎

@10,327

建

988 呎

@7,996

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

售$790 万

实

765 呎

@10,327

建

988 呎

@7,996

售$790 万

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

马鞍山海典居第02座

thumb_up

海典居罕有东南2房放卖市中心有露台

实

558 呎

@13,082

建

733 呎

@9,959

local_fire_department 至HIT directions_run 即走 hotel_class 楼王 local_offer 低水笋价

售$730 万

实

558 呎

@13,082

建

733 呎

@9,959

售$730 万

local_fire_department 至HIT directions_run 即走 hotel_class 楼王 local_offer 低水笋价

马鞍山嘉华星涛湾第02座

thumb_up

全海景******可另连车位

实

541 呎

@13,863

建

736 呎

@10,190

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

售$750 万

实

541 呎

@13,863

建

736 呎

@10,190

售$750 万

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

马鞍山天宇海

thumb_up

高层开扬

实

733 呎

@12,005

建

964 呎

@9,129

local_fire_department 至HIT

售$880 万

实

733 呎

@12,005

建

964 呎

@9,129

售$880 万

local_fire_department 至HIT

西贡逸珑园第03座

thumb_up

逸珑园第03座

实

530 呎

@13,736

verified 首置必买 pets 爱竉必选 transfer_within_a_station 人才必选

售$728 万

实

530 呎

@13,736

售$728 万

verified 首置必买 pets 爱竉必选 transfer_within_a_station 人才必选

西贡逸珑园第01座

thumb_up

逸珑园

实

691 呎

@12,301

local_fire_department 至HIT

售$850 万

实

691 呎

@12,301

售$850 万

local_fire_department 至HIT

VR实景

马鞍山 DOUBLE COVE PH 03北水靓盘,大两房半海星湾海景,罕有高层抵买,欢迎查询

thumb_up

DOUBLE COVE PH 03****北水靓盘,大两房半海星湾海景,罕有高层抵买,欢迎查询****

实

546 呎

@15,751

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 local_offer 低水笋价

售$860 万

实

546 呎

@15,751

售$860 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 local_offer 低水笋价

马鞍山迎涛湾 B座

thumb_up

迎涛湾

实

506 呎

@13,834

建

683 呎

@10,249

local_fire_department 至HIT

售$700 万

实

506 呎

@13,834

建

683 呎

@10,249

售$700 万

local_fire_department 至HIT

西贡下洋

thumb_up

清水湾3楼连海景天台

建

700 呎

@12,857

real_estate_agent 罕有放盘

售$900 万

建

700 呎

@12,857

售$900 万

real_estate_agent 罕有放盘

VR实景

大埔嘉熙

thumb_up

星级🌟屋苑 [ 连4️⃣6️⃣0️⃣'天台🏕️ ] 雅致装修2️⃣房.

实

527 呎

@15,047

vpn_key 有匙即睇 pets 爱竉必选 price_change 蚀让盘 flash_on 银主盘

售$793 万

实

527 呎

@15,047

售$793 万

vpn_key 有匙即睇 pets 爱竉必选 price_change 蚀让盘 flash_on 银主盘

利率	15年	20年	25年	30年
1.000	$29,572	$22,723	$18,621	$15,892
1.500	$30,671	$23,843	$19,761	$17,052
2.000	$31,796	$24,996	$20,943	$18,263
2.500	$32,946	$26,183	$22,166	$19,523
3.000	$34,122	$27,403	$23,431	$20,831
3.250	$34,719	$28,025	$24,078	$21,504
3.500	$35,322	$28,656	$24,736	$22,187
4.000	$36,548	$29,941	$26,080	$23,589
4.500	$37,798	$31,259	$27,464	$25,035
5.000	$39,073	$32,608	$28,885	$26,524
5.500	$40,372	$33,989	$30,342	$28,054
6.000	$41,695	$35,399	$31,835	$29,624

每月供款$21,504

年期

30年

贷款金额

$4,941,000

總利息

$2,800,276

总贷款连利息

$7,741,276

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$13,382	$8,122	$21,504	$4,932,878
2	$13,360	$8,144	$21,504	$4,924,735
3	$13,338	$8,166	$21,504	$4,916,569
4	$13,316	$8,188	$21,504	$4,908,381
5	$13,294	$8,210	$21,504	$4,900,171
6	$13,271	$8,232	$21,504	$4,891,939
7	$13,249	$8,255	$21,504	$4,883,684
8	$13,227	$8,277	$21,504	$4,875,407
9	$13,204	$8,299	$21,504	$4,867,108
10	$13,182	$8,322	$21,504	$4,858,786
11	$13,159	$8,344	$21,504	$4,850,442
12	$13,137	$8,367	$21,504	$4,842,075

第1年供款共

$258,043

第1年利息

$159,118

第1年共還本金

$98,925

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$13,114	$8,390	$21,504	$4,833,685
14	$13,091	$8,412	$21,504	$4,825,273
15	$13,068	$8,435	$21,504	$4,816,838
16	$13,046	$8,458	$21,504	$4,808,380
17	$13,023	$8,481	$21,504	$4,799,899
18	$13,000	$8,504	$21,504	$4,791,395
19	$12,977	$8,527	$21,504	$4,782,869
20	$12,954	$8,550	$21,504	$4,774,319
21	$12,930	$8,573	$21,504	$4,765,746
22	$12,907	$8,596	$21,504	$4,757,149
23	$12,884	$8,620	$21,504	$4,748,530
24	$12,861	$8,643	$21,504	$4,739,887

第2年供款共

$258,043

第2年利息

$155,854

第2年共還本金

$102,188

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$12,837	$8,666	$21,504	$4,731,220
26	$12,814	$8,690	$21,504	$4,722,531
27	$12,790	$8,713	$21,504	$4,713,817
28	$12,767	$8,737	$21,504	$4,705,080
29	$12,743	$8,761	$21,504	$4,696,320
30	$12,719	$8,784	$21,504	$4,687,535
31	$12,695	$8,808	$21,504	$4,678,727
32	$12,672	$8,832	$21,504	$4,669,895
33	$12,648	$8,856	$21,504	$4,661,039
34	$12,624	$8,880	$21,504	$4,652,159
35	$12,600	$8,904	$21,504	$4,643,255
36	$12,575	$8,928	$21,504	$4,634,327

第3年供款共

$258,043

第3年利息

$152,483

第3年共還本金

$105,559

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$12,551	$8,952	$21,504	$4,625,375
38	$12,527	$8,976	$21,504	$4,616,399
39	$12,503	$9,001	$21,504	$4,607,398
40	$12,478	$9,025	$21,504	$4,598,373
41	$12,454	$9,050	$21,504	$4,589,323
42	$12,429	$9,074	$21,504	$4,580,249
43	$12,405	$9,099	$21,504	$4,571,150
44	$12,380	$9,123	$21,504	$4,562,027
45	$12,355	$9,148	$21,504	$4,552,879
46	$12,331	$9,173	$21,504	$4,543,706
47	$12,306	$9,198	$21,504	$4,534,508
48	$12,281	$9,223	$21,504	$4,525,286

第4年供款共

$258,043

第4年利息

$149,001

第4年共還本金

$109,042

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$12,256	$9,248	$21,504	$4,516,038
50	$12,231	$9,273	$21,504	$4,506,765
51	$12,206	$9,298	$21,504	$4,497,468
52	$12,181	$9,323	$21,504	$4,488,145
53	$12,155	$9,348	$21,504	$4,478,797
54	$12,130	$9,373	$21,504	$4,469,423
55	$12,105	$9,399	$21,504	$4,460,024
56	$12,079	$9,424	$21,504	$4,450,600
57	$12,054	$9,450	$21,504	$4,441,150
58	$12,028	$9,475	$21,504	$4,431,675
59	$12,002	$9,501	$21,504	$4,422,174
60	$11,977	$9,527	$21,504	$4,412,647

第5年供款共

$258,043

第5年利息

$145,404

第5年共還本金

$112,639

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$11,951	$9,553	$21,504	$4,403,094
62	$11,925	$9,578	$21,504	$4,393,516
63	$11,899	$9,604	$21,504	$4,383,911
64	$11,873	$9,630	$21,504	$4,374,281
65	$11,847	$9,657	$21,504	$4,364,624
66	$11,821	$9,683	$21,504	$4,354,942
67	$11,795	$9,709	$21,504	$4,345,233
68	$11,768	$9,735	$21,504	$4,335,498
69	$11,742	$9,762	$21,504	$4,325,736
70	$11,716	$9,788	$21,504	$4,315,948
71	$11,689	$9,815	$21,504	$4,306,133
72	$11,662	$9,841	$21,504	$4,296,292

第6年供款共

$258,043

第6年利息

$141,688

第6年共還本金

$116,355

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$11,636	$9,868	$21,504	$4,286,425
74	$11,609	$9,894	$21,504	$4,276,530
75	$11,582	$9,921	$21,504	$4,266,609
76	$11,555	$9,948	$21,504	$4,256,661
77	$11,528	$9,975	$21,504	$4,246,686
78	$11,501	$10,002	$21,504	$4,236,683
79	$11,474	$10,029	$21,504	$4,226,654
80	$11,447	$10,056	$21,504	$4,216,598
81	$11,420	$10,084	$21,504	$4,206,514
82	$11,393	$10,111	$21,504	$4,196,403
83	$11,365	$10,138	$21,504	$4,186,265
84	$11,338	$10,166	$21,504	$4,176,099

第7年供款共

$258,043

第7年利息

$137,850

第7年共還本金

$120,193

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$11,310	$10,193	$21,504	$4,165,906
86	$11,283	$10,221	$21,504	$4,155,685
87	$11,255	$10,249	$21,504	$4,145,437
88	$11,227	$10,276	$21,504	$4,135,160
89	$11,199	$10,304	$21,504	$4,124,856
90	$11,171	$10,332	$21,504	$4,114,524
91	$11,144	$10,360	$21,504	$4,104,164
92	$11,115	$10,388	$21,504	$4,093,776
93	$11,087	$10,416	$21,504	$4,083,360
94	$11,059	$10,444	$21,504	$4,072,915
95	$11,031	$10,473	$21,504	$4,062,443
96	$11,002	$10,501	$21,504	$4,051,942

第8年供款共

$258,043

第8年利息

$133,885

第8年共還本金

$124,158

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$10,974	$10,530	$21,504	$4,041,412
98	$10,945	$10,558	$21,504	$4,030,854
99	$10,917	$10,587	$21,504	$4,020,267
100	$10,888	$10,615	$21,504	$4,009,652
101	$10,859	$10,644	$21,504	$3,999,008
102	$10,831	$10,673	$21,504	$3,988,335
103	$10,802	$10,702	$21,504	$3,977,633
104	$10,773	$10,731	$21,504	$3,966,902
105	$10,744	$10,760	$21,504	$3,956,143
106	$10,715	$10,789	$21,504	$3,945,354
107	$10,685	$10,818	$21,504	$3,934,535
108	$10,656	$10,848	$21,504	$3,923,688

第9年供款共

$258,043

第9年利息

$129,789

第9年共還本金

$128,254

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$10,627	$10,877	$21,504	$3,912,811
110	$10,597	$10,906	$21,504	$3,901,905
111	$10,568	$10,936	$21,504	$3,890,969
112	$10,538	$10,966	$21,504	$3,880,003
113	$10,508	$10,995	$21,504	$3,869,008
114	$10,479	$11,025	$21,504	$3,857,983
115	$10,449	$11,055	$21,504	$3,846,928
116	$10,419	$11,085	$21,504	$3,835,843
117	$10,389	$11,115	$21,504	$3,824,729
118	$10,359	$11,145	$21,504	$3,813,584
119	$10,328	$11,175	$21,504	$3,802,409
120	$10,298	$11,205	$21,504	$3,791,203

第10年供款共

$258,043

第10年利息

$125,558

第10年共還本金

$132,485

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$10,268	$11,236	$21,504	$3,779,968
122	$10,237	$11,266	$21,504	$3,768,701
123	$10,207	$11,297	$21,504	$3,757,405
124	$10,176	$11,327	$21,504	$3,746,078
125	$10,146	$11,358	$21,504	$3,734,720
126	$10,115	$11,389	$21,504	$3,723,331
127	$10,084	$11,420	$21,504	$3,711,911
128	$10,053	$11,450	$21,504	$3,700,461
129	$10,022	$11,481	$21,504	$3,688,980
130	$9,991	$11,513	$21,504	$3,677,467
131	$9,960	$11,544	$21,504	$3,665,923
132	$9,929	$11,575	$21,504	$3,654,348

第11年供款共

$258,043

第11年利息

$121,187

第11年共還本金

$136,855

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$9,897	$11,606	$21,504	$3,642,742
134	$9,866	$11,638	$21,504	$3,631,104
135	$9,834	$11,669	$21,504	$3,619,435
136	$9,803	$11,701	$21,504	$3,607,734
137	$9,771	$11,733	$21,504	$3,596,001
138	$9,739	$11,764	$21,504	$3,584,237
139	$9,707	$11,796	$21,504	$3,572,441
140	$9,675	$11,828	$21,504	$3,560,612
141	$9,643	$11,860	$21,504	$3,548,752
142	$9,611	$11,892	$21,504	$3,536,860
143	$9,579	$11,925	$21,504	$3,524,935
144	$9,547	$11,957	$21,504	$3,512,979

第12年供款共

$258,043

第12年利息

$116,673

第12年共還本金

$141,370

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$9,514	$11,989	$21,504	$3,500,989
146	$9,482	$12,022	$21,504	$3,488,968
147	$9,449	$12,054	$21,504	$3,476,913
148	$9,417	$12,087	$21,504	$3,464,826
149	$9,384	$12,120	$21,504	$3,452,707
150	$9,351	$12,152	$21,504	$3,440,554
151	$9,318	$12,185	$21,504	$3,428,369
152	$9,285	$12,218	$21,504	$3,416,151
153	$9,252	$12,251	$21,504	$3,403,899
154	$9,219	$12,285	$21,504	$3,391,614
155	$9,186	$12,318	$21,504	$3,379,297
156	$9,152	$12,351	$21,504	$3,366,945

第13年供款共

$258,043

第13年利息

$112,009

第13年共還本金

$146,033

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$9,119	$12,385	$21,504	$3,354,561
158	$9,085	$12,418	$21,504	$3,342,142
159	$9,052	$12,452	$21,504	$3,329,690
160	$9,018	$12,486	$21,504	$3,317,205
161	$8,984	$12,519	$21,504	$3,304,685
162	$8,950	$12,553	$21,504	$3,292,132
163	$8,916	$12,587	$21,504	$3,279,545
164	$8,882	$12,621	$21,504	$3,266,923
165	$8,848	$12,656	$21,504	$3,254,267
166	$8,814	$12,690	$21,504	$3,241,578
167	$8,779	$12,724	$21,504	$3,228,853
168	$8,745	$12,759	$21,504	$3,216,095

第14年供款共

$258,043

第14年利息

$107,192

第14年共還本金

$150,851

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$8,710	$12,793	$21,504	$3,203,301
170	$8,676	$12,828	$21,504	$3,190,473
171	$8,641	$12,863	$21,504	$3,177,611
172	$8,606	$12,898	$21,504	$3,164,713
173	$8,571	$12,932	$21,504	$3,151,781
174	$8,536	$12,967	$21,504	$3,138,813
175	$8,501	$13,003	$21,504	$3,125,811
176	$8,466	$13,038	$21,504	$3,112,773
177	$8,430	$13,073	$21,504	$3,099,700
178	$8,395	$13,109	$21,504	$3,086,591
179	$8,360	$13,144	$21,504	$3,073,447
180	$8,324	$13,180	$21,504	$3,060,268

第15年供款共

$258,043

第15年利息

$102,216

第15年共還本金

$155,827

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$8,288	$13,215	$21,504	$3,047,052
182	$8,252	$13,251	$21,504	$3,033,801
183	$8,217	$13,287	$21,504	$3,020,514
184	$8,181	$13,323	$21,504	$3,007,191
185	$8,144	$13,359	$21,504	$2,993,832
186	$8,108	$13,395	$21,504	$2,980,437
187	$8,072	$13,432	$21,504	$2,967,005
188	$8,036	$13,468	$21,504	$2,953,537
189	$7,999	$13,504	$21,504	$2,940,033
190	$7,963	$13,541	$21,504	$2,926,492
191	$7,926	$13,578	$21,504	$2,912,914
192	$7,889	$13,614	$21,504	$2,899,300

第16年供款共

$258,043

第16年利息

$97,075

第16年共還本金

$160,968

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$7,852	$13,651	$21,504	$2,885,649
194	$7,815	$13,688	$21,504	$2,871,960
195	$7,778	$13,725	$21,504	$2,858,235
196	$7,741	$13,762	$21,504	$2,844,473
197	$7,704	$13,800	$21,504	$2,830,673
198	$7,666	$13,837	$21,504	$2,816,836
199	$7,629	$13,875	$21,504	$2,802,961
200	$7,591	$13,912	$21,504	$2,789,049
201	$7,554	$13,950	$21,504	$2,775,099
202	$7,516	$13,988	$21,504	$2,761,111
203	$7,478	$14,026	$21,504	$2,747,086
204	$7,440	$14,064	$21,504	$2,733,022

第17年供款共

$258,043

第17年利息

$91,765

第17年共還本金

$166,278

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$7,402	$14,102	$21,504	$2,718,921
206	$7,364	$14,140	$21,504	$2,704,781
207	$7,325	$14,178	$21,504	$2,690,603
208	$7,287	$14,216	$21,504	$2,676,386
209	$7,249	$14,255	$21,504	$2,662,131
210	$7,210	$14,294	$21,504	$2,647,838
211	$7,171	$14,332	$21,504	$2,633,505
212	$7,132	$14,371	$21,504	$2,619,134
213	$7,093	$14,410	$21,504	$2,604,724
214	$7,054	$14,449	$21,504	$2,590,275
215	$7,015	$14,488	$21,504	$2,575,787
216	$6,976	$14,527	$21,504	$2,561,260

第18年供款共

$258,043

第18年利息

$86,280

第18年共還本金

$171,763

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$6,937	$14,567	$21,504	$2,546,693
218	$6,897	$14,606	$21,504	$2,532,086
219	$6,858	$14,646	$21,504	$2,517,441
220	$6,818	$14,685	$21,504	$2,502,755
221	$6,778	$14,725	$21,504	$2,488,030
222	$6,738	$14,765	$21,504	$2,473,265
223	$6,698	$14,805	$21,504	$2,458,460
224	$6,658	$14,845	$21,504	$2,443,614
225	$6,618	$14,885	$21,504	$2,428,729
226	$6,578	$14,926	$21,504	$2,413,803
227	$6,537	$14,966	$21,504	$2,398,837
228	$6,497	$15,007	$21,504	$2,383,830

第19年供款共

$258,043

第19年利息

$80,613

第19年共還本金

$177,429

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$6,456	$15,047	$21,504	$2,368,783
230	$6,415	$15,088	$21,504	$2,353,695
231	$6,375	$15,129	$21,504	$2,338,566
232	$6,334	$15,170	$21,504	$2,323,396
233	$6,293	$15,211	$21,504	$2,308,185
234	$6,251	$15,252	$21,504	$2,292,933
235	$6,210	$15,294	$21,504	$2,277,639
236	$6,169	$15,335	$21,504	$2,262,304
237	$6,127	$15,376	$21,504	$2,246,928
238	$6,085	$15,418	$21,504	$2,231,510
239	$6,044	$15,460	$21,504	$2,216,050
240	$6,002	$15,502	$21,504	$2,200,548

第20年供款共

$258,043

第20年利息

$74,760

第20年共還本金

$183,282

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$5,960	$15,544	$21,504	$2,185,005
242	$5,918	$15,586	$21,504	$2,169,419
243	$5,876	$15,628	$21,504	$2,153,791
244	$5,833	$15,670	$21,504	$2,138,120
245	$5,791	$15,713	$21,504	$2,122,408
246	$5,748	$15,755	$21,504	$2,106,652
247	$5,706	$15,798	$21,504	$2,090,854
248	$5,663	$15,841	$21,504	$2,075,013
249	$5,620	$15,884	$21,504	$2,059,130
250	$5,577	$15,927	$21,504	$2,043,203
251	$5,534	$15,970	$21,504	$2,027,233
252	$5,490	$16,013	$21,504	$2,011,220

第21年供款共

$258,043

第21年利息

$68,714

第21年共還本金

$189,328

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$5,447	$16,056	$21,504	$1,995,163
254	$5,404	$16,100	$21,504	$1,979,063
255	$5,360	$16,144	$21,504	$1,962,920
256	$5,316	$16,187	$21,504	$1,946,733
257	$5,272	$16,231	$21,504	$1,930,501
258	$5,228	$16,275	$21,504	$1,914,226
259	$5,184	$16,319	$21,504	$1,897,907
260	$5,140	$16,363	$21,504	$1,881,544
261	$5,096	$16,408	$21,504	$1,865,136
262	$5,051	$16,452	$21,504	$1,848,684
263	$5,007	$16,497	$21,504	$1,832,187
264	$4,962	$16,541	$21,504	$1,815,646

第22年供款共

$258,043

第22年利息

$62,468

第22年共還本金

$195,574

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$4,917	$16,586	$21,504	$1,799,060
266	$4,872	$16,631	$21,504	$1,782,429
267	$4,827	$16,676	$21,504	$1,765,752
268	$4,782	$16,721	$21,504	$1,749,031
269	$4,737	$16,767	$21,504	$1,732,265
270	$4,692	$16,812	$21,504	$1,715,453
271	$4,646	$16,858	$21,504	$1,698,595
272	$4,600	$16,903	$21,504	$1,681,692
273	$4,555	$16,949	$21,504	$1,664,743
274	$4,509	$16,995	$21,504	$1,647,748
275	$4,463	$17,041	$21,504	$1,630,707
276	$4,416	$17,087	$21,504	$1,613,620

第23年供款共

$258,043

第23年利息

$56,017

第23年共還本金

$202,026

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$4,370	$17,133	$21,504	$1,596,487
278	$4,324	$17,180	$21,504	$1,579,307
279	$4,277	$17,226	$21,504	$1,562,081
280	$4,231	$17,273	$21,504	$1,544,808
281	$4,184	$17,320	$21,504	$1,527,488
282	$4,137	$17,367	$21,504	$1,510,122
283	$4,090	$17,414	$21,504	$1,492,708
284	$4,043	$17,461	$21,504	$1,475,247
285	$3,995	$17,508	$21,504	$1,457,739
286	$3,948	$17,556	$21,504	$1,440,184
287	$3,900	$17,603	$21,504	$1,422,581
288	$3,853	$17,651	$21,504	$1,404,930

第24年供款共

$258,043

第24年利息

$49,352

第24年共還本金

$208,690

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$3,805	$17,699	$21,504	$1,387,231
290	$3,757	$17,746	$21,504	$1,369,485
291	$3,709	$17,795	$21,504	$1,351,690
292	$3,661	$17,843	$21,504	$1,333,848
293	$3,613	$17,891	$21,504	$1,315,957
294	$3,564	$17,939	$21,504	$1,298,017
295	$3,515	$17,988	$21,504	$1,280,029
296	$3,467	$18,037	$21,504	$1,261,992
297	$3,418	$18,086	$21,504	$1,243,907
298	$3,369	$18,135	$21,504	$1,225,772
299	$3,320	$18,184	$21,504	$1,207,588
300	$3,271	$18,233	$21,504	$1,189,355

第25年供款共

$258,043

第25年利息

$42,468

第25年共還本金

$215,575

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$3,221	$18,282	$21,504	$1,171,073
302	$3,172	$18,332	$21,504	$1,152,741
303	$3,122	$18,382	$21,504	$1,134,359
304	$3,072	$18,431	$21,504	$1,115,928
305	$3,022	$18,481	$21,504	$1,097,447
306	$2,972	$18,531	$21,504	$1,078,916
307	$2,922	$18,581	$21,504	$1,060,334
308	$2,872	$18,632	$21,504	$1,041,702
309	$2,821	$18,682	$21,504	$1,023,020
310	$2,771	$18,733	$21,504	$1,004,287
311	$2,720	$18,784	$21,504	$985,503
312	$2,669	$18,834	$21,504	$966,669

第26年供款共

$258,043

第26年利息

$35,356

第26年共還本金

$222,686

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$2,618	$18,885	$21,504	$947,784
314	$2,567	$18,937	$21,504	$928,847
315	$2,516	$18,988	$21,504	$909,859
316	$2,464	$19,039	$21,504	$890,820
317	$2,413	$19,091	$21,504	$871,729
318	$2,361	$19,143	$21,504	$852,586
319	$2,309	$19,194	$21,504	$833,392
320	$2,257	$19,246	$21,504	$814,145
321	$2,205	$19,299	$21,504	$794,847
322	$2,153	$19,351	$21,504	$775,496
323	$2,100	$19,403	$21,504	$756,093
324	$2,048	$19,456	$21,504	$736,637

第27年供款共

$258,043

第27年利息

$28,010

第27年共還本金

$230,032

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$1,995	$19,508	$21,504	$717,128
326	$1,942	$19,561	$21,504	$697,567
327	$1,889	$19,614	$21,504	$677,953
328	$1,836	$19,667	$21,504	$658,285
329	$1,783	$19,721	$21,504	$638,565
330	$1,729	$19,774	$21,504	$618,790
331	$1,676	$19,828	$21,504	$598,963
332	$1,622	$19,881	$21,504	$579,081
333	$1,568	$19,935	$21,504	$559,146
334	$1,514	$19,989	$21,504	$539,157
335	$1,460	$20,043	$21,504	$519,114
336	$1,406	$20,098	$21,504	$499,016

第28年供款共

$258,043

第28年利息

$20,422

第28年共還本金

$237,621

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$1,352	$20,152	$21,504	$478,864
338	$1,297	$20,207	$21,504	$458,657
339	$1,242	$20,261	$21,504	$438,396
340	$1,187	$20,316	$21,504	$418,080
341	$1,132	$20,371	$21,504	$397,709
342	$1,077	$20,426	$21,504	$377,282
343	$1,022	$20,482	$21,504	$356,801
344	$966	$20,537	$21,504	$336,263
345	$911	$20,593	$21,504	$315,670
346	$855	$20,649	$21,504	$295,022
347	$799	$20,705	$21,504	$274,317
348	$743	$20,761	$21,504	$253,557

第29年供款共

$258,043

第29年利息

$12,583

第29年共還本金

$245,459

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$687	$20,817	$21,504	$232,740
350	$630	$20,873	$21,504	$211,867
351	$574	$20,930	$21,504	$190,937
352	$517	$20,986	$21,504	$169,951
353	$460	$21,043	$21,504	$148,907
354	$403	$21,100	$21,504	$127,807
355	$346	$21,157	$21,504	$106,650
356	$289	$21,215	$21,504	$85,435
357	$231	$21,272	$21,504	$64,163
358	$174	$21,330	$21,504	$42,833
359	$116	$21,388	$21,504	$21,445
360	$58	$21,445	$21,504	$0

第30年供款共

$258,043

第30年利息

$4,486

第30年共還本金

$253,557

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$11,130,276

免责声明

笋盘推介

按揭保险费
info