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$11,186,384

每月供款
$21,935

首期

$2,960,000

总贷款额

$5,040,000

總利息

$2,856,384

印花税

$240,000

其他

$90,000

置业成本总预算

HK$3,290,000

$43,869

置业成本总预算

HK$3,290,000

首期

$2,960,000
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

$43,869

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

粉岭蔚翠花园第06座

thumb_up

激荀蔚翠花园三房两厅一套厠连地面车位

实

716 呎

@9,777

建

826 呎

@8,475

售$700 万

实

716 呎

@9,777

建

826 呎

@8,475

售$700 万

大埔云滙第01期第07座

thumb_up

云匯新鸿基品牌 3房

实

645 呎

@13,488

local_fire_department 至HIT price_change 蚀让盘

售$870 万

实

645 呎

@13,488

售$870 万

local_fire_department 至HIT price_change 蚀让盘

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

沙田玖珑山天珑阁

thumb_up

玖珑山天珑阁靓装即买即住即收租

实

654 呎

@12,232

local_fire_department 至HIT local_offer 低水笋价

售$800 万

实

654 呎

@12,232

售$800 万

local_fire_department 至HIT local_offer 低水笋价

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

粉岭绿悠轩第07座

thumb_up

全屋苑都好小供应仲要靓装把握机会

实

706 呎

@10,765

建

1,010 呎

@7,525

directions_run 即走 hotel_class 楼王

售$760 万

实

706 呎

@10,765

建

1,010 呎

@7,525

售$760 万

directions_run 即走 hotel_class 楼王

沙田晴碧花园

thumb_up

晴碧花园罕有极高层三房套大单位笋盘,3分钟地铁站,交通便利,靓校网

实

677 呎

@11,226

建

879 呎

@8,646

real_estate_agent 罕有放盘 hotel_class 楼王 pets 爱竉必选

售$760 万

实

677 呎

@11,226

建

879 呎

@8,646

售$760 万

real_estate_agent 罕有放盘 hotel_class 楼王 pets 爱竉必选

西贡逸珑海滙第02座

thumb_up

西贡底密度豪宅会所泳池

实

592 呎

@13,514

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

售$800 万

实

592 呎

@13,514

售$800 万

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

大埔云滙第01期

thumb_up

新鸿基5年楼龄科学园云匯低密度住宅东南池景

实

455 呎

@15,824

price_change 蚀让盘

售$720 万

实

455 呎

@15,824

售$720 万

price_change 蚀让盘

马鞍山翠拥华庭

thumb_up

两房雅装~收租好好租

实

573 呎

@12,216

建

732 呎

@9,563

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价

售$700 万

实

573 呎

@12,216

建

732 呎

@9,563

售$700 万

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价

马鞍山泓碧第02座

thumb_up

泓碧 2房连约投资可选

实

472 呎

@16,949

real_estate_agent 罕有放盘

售$800 万

实

472 呎

@16,949

售$800 万

real_estate_agent 罕有放盘

马鞍山晓峰湾畔第05座

thumb_up

3房连主套有露台全海景合意可议

实

676 呎

@12,574

建

855 呎

@9,942

local_fire_department 至HIT real_estate_agent 罕有放盘

售$850 万

实

676 呎

@12,574

建

855 呎

@9,942

售$850 万

local_fire_department 至HIT real_estate_agent 罕有放盘

利率	15年	20年	25年	30年
1.000	$30,164	$23,179	$18,994	$16,211
1.500	$31,285	$24,320	$20,157	$17,394
2.000	$32,433	$25,497	$21,362	$18,629
2.500	$33,606	$26,707	$22,610	$19,914
3.000	$34,805	$27,952	$23,900	$21,249
3.250	$35,415	$28,587	$24,561	$21,934
3.500	$36,030	$29,230	$25,231	$22,632
4.000	$37,280	$30,541	$26,603	$24,062
4.500	$38,556	$31,886	$28,014	$25,537
5.000	$39,856	$33,262	$29,463	$27,056
5.500	$41,181	$34,670	$30,950	$28,617
6.000	$42,530	$36,108	$32,473	$30,217

每月供款$21,935

年期

30年

贷款金额

$5,040,000

總利息

$2,856,384

总贷款连利息

$7,896,384

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$13,650	$8,284	$21,934	$5,031,716
2	$13,628	$8,307	$21,934	$5,023,409
3	$13,605	$8,329	$21,934	$5,015,079
4	$13,583	$8,352	$21,934	$5,006,728
5	$13,560	$8,375	$21,934	$4,998,353
6	$13,537	$8,397	$21,934	$4,989,956
7	$13,514	$8,420	$21,934	$4,981,536
8	$13,492	$8,443	$21,934	$4,973,093
9	$13,469	$8,466	$21,934	$4,964,628
10	$13,446	$8,489	$21,934	$4,956,139
11	$13,423	$8,512	$21,934	$4,947,628
12	$13,400	$8,535	$21,934	$4,939,093

第1年供款共

$263,213

第1年利息

$162,306

第1年共還本金

$100,907

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$13,377	$8,558	$21,934	$4,930,535
14	$13,354	$8,581	$21,934	$4,921,954
15	$13,330	$8,604	$21,934	$4,913,350
16	$13,307	$8,627	$21,934	$4,904,723
17	$13,284	$8,651	$21,934	$4,896,072
18	$13,260	$8,674	$21,934	$4,887,398
19	$13,237	$8,698	$21,934	$4,878,700
20	$13,213	$8,721	$21,934	$4,869,979
21	$13,190	$8,745	$21,934	$4,861,234
22	$13,166	$8,769	$21,934	$4,852,466
23	$13,142	$8,792	$21,934	$4,843,673
24	$13,118	$8,816	$21,934	$4,834,857

第2年供款共

$263,213

第2年利息

$158,977

第2年共還本金

$104,236

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$13,094	$8,840	$21,934	$4,826,017
26	$13,070	$8,864	$21,934	$4,817,153
27	$13,046	$8,888	$21,934	$4,808,265
28	$13,022	$8,912	$21,934	$4,799,353
29	$12,998	$8,936	$21,934	$4,790,417
30	$12,974	$8,960	$21,934	$4,781,457
31	$12,950	$8,985	$21,934	$4,772,472
32	$12,925	$9,009	$21,934	$4,763,463
33	$12,901	$9,033	$21,934	$4,754,430
34	$12,877	$9,058	$21,934	$4,745,372
35	$12,852	$9,082	$21,934	$4,736,290
36	$12,827	$9,107	$21,934	$4,727,183

第3年供款共

$263,213

第3年利息

$155,538

第3年共還本金

$107,674

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$12,803	$9,132	$21,934	$4,718,051
38	$12,778	$9,156	$21,934	$4,708,895
39	$12,753	$9,181	$21,934	$4,699,714
40	$12,728	$9,206	$21,934	$4,690,508
41	$12,703	$9,231	$21,934	$4,681,277
42	$12,678	$9,256	$21,934	$4,672,021
43	$12,653	$9,281	$21,934	$4,662,740
44	$12,628	$9,306	$21,934	$4,653,434
45	$12,603	$9,331	$21,934	$4,644,102
46	$12,578	$9,357	$21,934	$4,634,746
47	$12,552	$9,382	$21,934	$4,625,364
48	$12,527	$9,407	$21,934	$4,615,956

第4年供款共

$263,213

第4年利息

$151,986

第4年共還本金

$111,226

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$12,502	$9,433	$21,934	$4,606,523
50	$12,476	$9,458	$21,934	$4,597,065
51	$12,450	$9,484	$21,934	$4,587,581
52	$12,425	$9,510	$21,934	$4,578,071
53	$12,399	$9,535	$21,934	$4,568,536
54	$12,373	$9,561	$21,934	$4,558,975
55	$12,347	$9,587	$21,934	$4,549,387
56	$12,321	$9,613	$21,934	$4,539,774
57	$12,295	$9,639	$21,934	$4,530,135
58	$12,269	$9,665	$21,934	$4,520,470
59	$12,243	$9,691	$21,934	$4,510,778
60	$12,217	$9,718	$21,934	$4,501,061

第5年供款共

$263,213

第5年利息

$148,317

第5年共還本金

$114,896

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$12,190	$9,744	$21,934	$4,491,317
62	$12,164	$9,770	$21,934	$4,481,546
63	$12,138	$9,797	$21,934	$4,471,749
64	$12,111	$9,823	$21,934	$4,461,926
65	$12,084	$9,850	$21,934	$4,452,076
66	$12,058	$9,877	$21,934	$4,442,199
67	$12,031	$9,903	$21,934	$4,432,296
68	$12,004	$9,930	$21,934	$4,422,365
69	$11,977	$9,957	$21,934	$4,412,408
70	$11,950	$9,984	$21,934	$4,402,424
71	$11,923	$10,011	$21,934	$4,392,413
72	$11,896	$10,038	$21,934	$4,382,375

第6年供款共

$263,213

第6年利息

$144,527

第6年共還本金

$118,686

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$11,869	$10,065	$21,934	$4,372,309
74	$11,842	$10,093	$21,934	$4,362,216
75	$11,814	$10,120	$21,934	$4,352,096
76	$11,787	$10,147	$21,934	$4,341,949
77	$11,759	$10,175	$21,934	$4,331,774
78	$11,732	$10,203	$21,934	$4,321,572
79	$11,704	$10,230	$21,934	$4,311,341
80	$11,677	$10,258	$21,934	$4,301,084
81	$11,649	$10,286	$21,934	$4,290,798
82	$11,621	$10,313	$21,934	$4,280,484
83	$11,593	$10,341	$21,934	$4,270,143
84	$11,565	$10,369	$21,934	$4,259,774

第7年供款共

$263,213

第7年利息

$140,612

第7年共還本金

$122,601

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$11,537	$10,398	$21,934	$4,249,376
86	$11,509	$10,426	$21,934	$4,238,950
87	$11,480	$10,454	$21,934	$4,228,496
88	$11,452	$10,482	$21,934	$4,218,014
89	$11,424	$10,511	$21,934	$4,207,504
90	$11,395	$10,539	$21,934	$4,196,965
91	$11,367	$10,568	$21,934	$4,186,397
92	$11,338	$10,596	$21,934	$4,175,801
93	$11,309	$10,625	$21,934	$4,165,176
94	$11,281	$10,654	$21,934	$4,154,522
95	$11,252	$10,683	$21,934	$4,143,839
96	$11,223	$10,711	$21,934	$4,133,128

第8年供款共

$263,213

第8年利息

$136,567

第8年共還本金

$126,646

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$11,194	$10,741	$21,934	$4,122,387
98	$11,165	$10,770	$21,934	$4,111,618
99	$11,136	$10,799	$21,934	$4,100,819
100	$11,106	$10,828	$21,934	$4,089,991
101	$11,077	$10,857	$21,934	$4,079,134
102	$11,048	$10,887	$21,934	$4,068,247
103	$11,018	$10,916	$21,934	$4,057,331
104	$10,989	$10,946	$21,934	$4,046,385
105	$10,959	$10,975	$21,934	$4,035,410
106	$10,929	$11,005	$21,934	$4,024,404
107	$10,899	$11,035	$21,934	$4,013,369
108	$10,870	$11,065	$21,934	$4,002,305

第9年供款共

$263,213

第9年利息

$132,389

第9年共還本金

$130,823

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$10,840	$11,095	$21,934	$3,991,210
110	$10,810	$11,125	$21,934	$3,980,085
111	$10,779	$11,155	$21,934	$3,968,930
112	$10,749	$11,185	$21,934	$3,957,745
113	$10,719	$11,216	$21,934	$3,946,529
114	$10,689	$11,246	$21,934	$3,935,283
115	$10,658	$11,276	$21,934	$3,924,007
116	$10,628	$11,307	$21,934	$3,912,700
117	$10,597	$11,338	$21,934	$3,901,363
118	$10,566	$11,368	$21,934	$3,889,994
119	$10,535	$11,399	$21,934	$3,878,595
120	$10,505	$11,430	$21,934	$3,867,165

第10年供款共

$263,213

第10年利息

$128,074

第10年共還本金

$135,139

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$10,474	$11,461	$21,934	$3,855,705
122	$10,443	$11,492	$21,934	$3,844,213
123	$10,411	$11,523	$21,934	$3,832,690
124	$10,380	$11,554	$21,934	$3,821,136
125	$10,349	$11,585	$21,934	$3,809,550
126	$10,318	$11,617	$21,934	$3,797,933
127	$10,286	$11,648	$21,934	$3,786,285
128	$10,255	$11,680	$21,934	$3,774,605
129	$10,223	$11,712	$21,934	$3,762,893
130	$10,191	$11,743	$21,934	$3,751,150
131	$10,159	$11,775	$21,934	$3,739,375
132	$10,127	$11,807	$21,934	$3,727,568

第11年供款共

$263,213

第11年利息

$123,616

第11年共還本金

$139,597

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$10,095	$11,839	$21,934	$3,715,729
134	$10,063	$11,871	$21,934	$3,703,858
135	$10,031	$11,903	$21,934	$3,691,955
136	$9,999	$11,935	$21,934	$3,680,020
137	$9,967	$11,968	$21,934	$3,668,052
138	$9,934	$12,000	$21,934	$3,656,052
139	$9,902	$12,033	$21,934	$3,644,020
140	$9,869	$12,065	$21,934	$3,631,954
141	$9,837	$12,098	$21,934	$3,619,857
142	$9,804	$12,131	$21,934	$3,607,726
143	$9,771	$12,163	$21,934	$3,595,562
144	$9,738	$12,196	$21,934	$3,583,366

第12年供款共

$263,213

第12年利息

$119,011

第12年共還本金

$144,202

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$9,705	$12,229	$21,934	$3,571,137
146	$9,672	$12,263	$21,934	$3,558,874
147	$9,639	$12,296	$21,934	$3,546,578
148	$9,605	$12,329	$21,934	$3,534,249
149	$9,572	$12,362	$21,934	$3,521,887
150	$9,538	$12,396	$21,934	$3,509,491
151	$9,505	$12,430	$21,934	$3,497,061
152	$9,471	$12,463	$21,934	$3,484,598
153	$9,437	$12,497	$21,934	$3,472,101
154	$9,404	$12,531	$21,934	$3,459,570
155	$9,370	$12,565	$21,934	$3,447,006
156	$9,336	$12,599	$21,934	$3,434,407

第13年供款共

$263,213

第13年利息

$114,254

第13年共還本金

$148,959

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$9,302	$12,633	$21,934	$3,421,774
158	$9,267	$12,667	$21,934	$3,409,107
159	$9,233	$12,701	$21,934	$3,396,405
160	$9,199	$12,736	$21,934	$3,383,670
161	$9,164	$12,770	$21,934	$3,370,899
162	$9,130	$12,805	$21,934	$3,358,094
163	$9,095	$12,840	$21,934	$3,345,255
164	$9,060	$12,874	$21,934	$3,332,381
165	$9,025	$12,909	$21,934	$3,319,471
166	$8,990	$12,944	$21,934	$3,306,527
167	$8,955	$12,979	$21,934	$3,293,548
168	$8,920	$13,014	$21,934	$3,280,534

第14年供款共

$263,213

第14年利息

$109,340

第14年共還本金

$153,873

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$8,885	$13,050	$21,934	$3,267,484
170	$8,849	$13,085	$21,934	$3,254,399
171	$8,814	$13,120	$21,934	$3,241,279
172	$8,778	$13,156	$21,934	$3,228,123
173	$8,743	$13,192	$21,934	$3,214,931
174	$8,707	$13,227	$21,934	$3,201,704
175	$8,671	$13,263	$21,934	$3,188,441
176	$8,635	$13,299	$21,934	$3,175,142
177	$8,599	$13,335	$21,934	$3,161,807
178	$8,563	$13,371	$21,934	$3,148,435
179	$8,527	$13,407	$21,934	$3,135,028
180	$8,491	$13,444	$21,934	$3,121,584

第15年供款共

$263,213

第15年利息

$104,264

第15年共還本金

$158,949

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$8,454	$13,480	$21,934	$3,108,104
182	$8,418	$13,517	$21,934	$3,094,588
183	$8,381	$13,553	$21,934	$3,081,034
184	$8,344	$13,590	$21,934	$3,067,444
185	$8,308	$13,627	$21,934	$3,053,818
186	$8,271	$13,664	$21,934	$3,040,154
187	$8,234	$13,701	$21,934	$3,026,453
188	$8,197	$13,738	$21,934	$3,012,716
189	$8,159	$13,775	$21,934	$2,998,941
190	$8,122	$13,812	$21,934	$2,985,128
191	$8,085	$13,850	$21,934	$2,971,279
192	$8,047	$13,887	$21,934	$2,957,392

第16年供款共

$263,213

第16年利息

$99,020

第16年共還本金

$164,193

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$8,010	$13,925	$21,934	$2,943,467
194	$7,972	$13,963	$21,934	$2,929,504
195	$7,934	$14,000	$21,934	$2,915,504
196	$7,896	$14,038	$21,934	$2,901,466
197	$7,858	$14,076	$21,934	$2,887,389
198	$7,820	$14,114	$21,934	$2,873,275
199	$7,782	$14,153	$21,934	$2,859,122
200	$7,743	$14,191	$21,934	$2,844,932
201	$7,705	$14,229	$21,934	$2,830,702
202	$7,666	$14,268	$21,934	$2,816,434
203	$7,628	$14,307	$21,934	$2,802,128
204	$7,589	$14,345	$21,934	$2,787,782

第17年供款共

$263,213

第17年利息

$93,604

第17年共還本金

$169,609

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$7,550	$14,384	$21,934	$2,773,398
206	$7,511	$14,423	$21,934	$2,758,975
207	$7,472	$14,462	$21,934	$2,744,513
208	$7,433	$14,501	$21,934	$2,730,012
209	$7,394	$14,541	$21,934	$2,715,471
210	$7,354	$14,580	$21,934	$2,700,891
211	$7,315	$14,619	$21,934	$2,686,272
212	$7,275	$14,659	$21,934	$2,671,612
213	$7,236	$14,699	$21,934	$2,656,914
214	$7,196	$14,739	$21,934	$2,642,175
215	$7,156	$14,779	$21,934	$2,627,397
216	$7,116	$14,819	$21,934	$2,612,578

第18年供款共

$263,213

第18年利息

$88,008

第18年共還本金

$175,204

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$7,076	$14,859	$21,934	$2,597,719
218	$7,035	$14,899	$21,934	$2,582,820
219	$6,995	$14,939	$21,934	$2,567,881
220	$6,955	$14,980	$21,934	$2,552,901
221	$6,914	$15,020	$21,934	$2,537,881
222	$6,873	$15,061	$21,934	$2,522,820
223	$6,833	$15,102	$21,934	$2,507,718
224	$6,792	$15,143	$21,934	$2,492,576
225	$6,751	$15,184	$21,934	$2,477,392
226	$6,710	$15,225	$21,934	$2,462,167
227	$6,668	$15,266	$21,934	$2,446,901
228	$6,627	$15,307	$21,934	$2,431,594

第19年供款共

$263,213

第19年利息

$82,229

第19年共還本金

$180,984

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$6,586	$15,349	$21,934	$2,416,245
230	$6,544	$15,390	$21,934	$2,400,855
231	$6,502	$15,432	$21,934	$2,385,423
232	$6,461	$15,474	$21,934	$2,369,949
233	$6,419	$15,516	$21,934	$2,354,433
234	$6,377	$15,558	$21,934	$2,338,875
235	$6,334	$15,600	$21,934	$2,323,275
236	$6,292	$15,642	$21,934	$2,307,633
237	$6,250	$15,685	$21,934	$2,291,948
238	$6,207	$15,727	$21,934	$2,276,221
239	$6,165	$15,770	$21,934	$2,260,452
240	$6,122	$15,812	$21,934	$2,244,639

第20年供款共

$263,213

第20年利息

$76,258

第20年共還本金

$186,955

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$6,079	$15,855	$21,934	$2,228,784
242	$6,036	$15,898	$21,934	$2,212,886
243	$5,993	$15,941	$21,934	$2,196,945
244	$5,950	$15,984	$21,934	$2,180,961
245	$5,907	$16,028	$21,934	$2,164,933
246	$5,863	$16,071	$21,934	$2,148,862
247	$5,820	$16,115	$21,934	$2,132,747
248	$5,776	$16,158	$21,934	$2,116,589
249	$5,732	$16,202	$21,934	$2,100,387
250	$5,689	$16,246	$21,934	$2,084,141
251	$5,645	$16,290	$21,934	$2,067,852
252	$5,600	$16,334	$21,934	$2,051,518

第21年供款共

$263,213

第21年利息

$70,091

第21年共還本金

$193,122

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$5,556	$16,378	$21,934	$2,035,139
254	$5,512	$16,423	$21,934	$2,018,717
255	$5,467	$16,467	$21,934	$2,002,250
256	$5,423	$16,512	$21,934	$1,985,738
257	$5,378	$16,556	$21,934	$1,969,182
258	$5,333	$16,601	$21,934	$1,952,581
259	$5,288	$16,646	$21,934	$1,935,934
260	$5,243	$16,691	$21,934	$1,919,243
261	$5,198	$16,736	$21,934	$1,902,507
262	$5,153	$16,782	$21,934	$1,885,725
263	$5,107	$16,827	$21,934	$1,868,898
264	$5,062	$16,873	$21,934	$1,852,025

第22年供款共

$263,213

第22年利息

$63,720

第22年共還本金

$199,493

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$5,016	$16,918	$21,934	$1,835,106
266	$4,970	$16,964	$21,934	$1,818,142
267	$4,924	$17,010	$21,934	$1,801,132
268	$4,878	$17,056	$21,934	$1,784,075
269	$4,832	$17,103	$21,934	$1,766,973
270	$4,786	$17,149	$21,934	$1,749,824
271	$4,739	$17,195	$21,934	$1,732,629
272	$4,693	$17,242	$21,934	$1,715,387
273	$4,646	$17,289	$21,934	$1,698,098
274	$4,599	$17,335	$21,934	$1,680,763
275	$4,552	$17,382	$21,934	$1,663,381
276	$4,505	$17,429	$21,934	$1,645,951

第23年供款共

$263,213

第23年利息

$57,139

第23年共還本金

$206,074

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$4,458	$17,477	$21,934	$1,628,475
278	$4,410	$17,524	$21,934	$1,610,951
279	$4,363	$17,571	$21,934	$1,593,379
280	$4,315	$17,619	$21,934	$1,575,760
281	$4,268	$17,667	$21,934	$1,558,094
282	$4,220	$17,715	$21,934	$1,540,379
283	$4,172	$17,763	$21,934	$1,522,617
284	$4,124	$17,811	$21,934	$1,504,806
285	$4,076	$17,859	$21,934	$1,486,947
286	$4,027	$17,907	$21,934	$1,469,040
287	$3,979	$17,956	$21,934	$1,451,084
288	$3,930	$18,004	$21,934	$1,433,080

第24年供款共

$263,213

第24年利息

$50,341

第24年共還本金

$212,872

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$3,881	$18,053	$21,934	$1,415,026
290	$3,832	$18,102	$21,934	$1,396,924
291	$3,783	$18,151	$21,934	$1,378,773
292	$3,734	$18,200	$21,934	$1,360,573
293	$3,685	$18,250	$21,934	$1,342,324
294	$3,635	$18,299	$21,934	$1,324,025
295	$3,586	$18,348	$21,934	$1,305,676
296	$3,536	$18,398	$21,934	$1,287,278
297	$3,486	$18,448	$21,934	$1,268,830
298	$3,436	$18,498	$21,934	$1,250,332
299	$3,386	$18,548	$21,934	$1,231,784
300	$3,336	$18,598	$21,934	$1,213,186

第25年供款共

$263,213

第25年利息

$43,319

第25年共還本金

$219,894

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$3,286	$18,649	$21,934	$1,194,537
302	$3,235	$18,699	$21,934	$1,175,838
303	$3,185	$18,750	$21,934	$1,157,088
304	$3,134	$18,801	$21,934	$1,138,287
305	$3,083	$18,852	$21,934	$1,119,436
306	$3,032	$18,903	$21,934	$1,100,533
307	$2,981	$18,954	$21,934	$1,081,579
308	$2,929	$19,005	$21,934	$1,062,574
309	$2,878	$19,057	$21,934	$1,043,518
310	$2,826	$19,108	$21,934	$1,024,409
311	$2,774	$19,160	$21,934	$1,005,249
312	$2,723	$19,212	$21,934	$986,038

第26年供款共

$263,213

第26年利息

$36,065

第26年共還本金

$227,148

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$2,671	$19,264	$21,934	$966,774
314	$2,618	$19,316	$21,934	$947,458
315	$2,566	$19,368	$21,934	$928,089
316	$2,514	$19,421	$21,934	$908,668
317	$2,461	$19,473	$21,934	$889,195
318	$2,408	$19,526	$21,934	$869,669
319	$2,355	$19,579	$21,934	$850,090
320	$2,302	$19,632	$21,934	$830,458
321	$2,249	$19,685	$21,934	$810,773
322	$2,196	$19,739	$21,934	$791,034
323	$2,142	$19,792	$21,934	$771,242
324	$2,089	$19,846	$21,934	$751,396

第27年供款共

$263,213

第27年利息

$28,572

第27年共還本金

$234,641

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$2,035	$19,899	$21,934	$731,497
326	$1,981	$19,953	$21,934	$711,544
327	$1,927	$20,007	$21,934	$691,536
328	$1,873	$20,061	$21,934	$671,475
329	$1,819	$20,116	$21,934	$651,359
330	$1,764	$20,170	$21,934	$631,189
331	$1,709	$20,225	$21,934	$610,964
332	$1,655	$20,280	$21,934	$590,684
333	$1,600	$20,335	$21,934	$570,350
334	$1,545	$20,390	$21,934	$549,960
335	$1,489	$20,445	$21,934	$529,515
336	$1,434	$20,500	$21,934	$509,015

第28年供款共

$263,213

第28年利息

$20,831

第28年共還本金

$242,382

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$1,379	$20,556	$21,934	$488,459
338	$1,323	$20,611	$21,934	$467,847
339	$1,267	$20,667	$21,934	$447,180
340	$1,211	$20,723	$21,934	$426,457
341	$1,155	$20,779	$21,934	$405,677
342	$1,099	$20,836	$21,934	$384,842
343	$1,042	$20,892	$21,934	$363,950
344	$986	$20,949	$21,934	$343,001
345	$929	$21,005	$21,934	$321,995
346	$872	$21,062	$21,934	$300,933
347	$815	$21,119	$21,934	$279,814
348	$758	$21,177	$21,934	$258,637

第29年供款共

$263,213

第29年利息

$12,835

第29年共還本金

$250,378

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$700	$21,234	$21,934	$237,403
350	$643	$21,291	$21,934	$216,112
351	$585	$21,349	$21,934	$194,763
352	$527	$21,407	$21,934	$173,356
353	$470	$21,465	$21,934	$151,891
354	$411	$21,523	$21,934	$130,368
355	$353	$21,581	$21,934	$108,787
356	$295	$21,640	$21,934	$87,147
357	$236	$21,698	$21,934	$65,448
358	$177	$21,757	$21,934	$43,691
359	$118	$21,816	$21,934	$21,875
360	$59	$21,875	$21,934	$0

第30年供款共

$263,213

第30年利息

$4,576

第30年共還本金

$258,637

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$11,186,384

免责声明

笋盘推介

按揭保险费
info