楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$0

借款月供 $25,982 , 共加借HK$0

不需要按揭保险

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$11,806,518

每月供款
$25,982

首期

$2,123,000

总贷款额

$5,877,000

總利息

$3,476,518

印花税

$240,000

其他

$90,000

置业成本总预算

HK$2,453,000

$51,964

置业成本总预算

HK$2,453,000

首期

$2,123,000
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

$51,964

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

粉岭百福花园

thumb_up

*换楼精选*开扬远景*

实

790 呎

@10,759

建

1,075 呎

@7,907

real_estate_agent 罕有放盘

售$850 万

实

790 呎

@10,759

建

1,075 呎

@7,907

售$850 万

real_estate_agent 罕有放盘

马鞍山 SILVERSANDS 第05A座

thumb_up

Silversands 1房连天台连租约

实

306 呎

@24,510

local_fire_department 至HIT hotel_class 楼王

售$750 万

实

306 呎

@24,510

售$750 万

local_fire_department 至HIT hotel_class 楼王

沙田愉景花园

thumb_up

奇丰精选邻近大围市中心, 高层大3房套罕有放盘

实

689 呎

@12,337

建

852 呎

@9,977

real_estate_agent 罕有放盘 vpn_key 有匙即睇

售$850 万

实

689 呎

@12,337

建

852 呎

@9,977

售$850 万

real_estate_agent 罕有放盘 vpn_key 有匙即睇

马鞍山云海第01期榕海臺第01座

thumb_up

云海名牌屋苑低密度豪宅

实

408 呎

@17,892

local_fire_department 至HIT real_estate_agent 罕有放盘

售$730 万

实

408 呎

@17,892

售$730 万

local_fire_department 至HIT real_estate_agent 罕有放盘

独家

马鞍山天宇海###奇丰独家###近铁路站靓装北水3房,即买即住,有心还价即成,欢迎参观###

thumb_up

天宇海###奇丰独家###近铁路站靓装北水3房,即买即住,有心还价即成,欢迎参观###

实

763 呎

@11,337

建

1,004 呎

@8,616

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价 pets 爱竉必选

售$865 万

实

763 呎

@11,337

建

1,004 呎

@8,616

售$865 万

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价 pets 爱竉必选

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

沙田富豪花园豪华阁

thumb_up

富豪花园豪华阁

实

831 呎

@9,386

建

1,120 呎

@6,964

vpn_key 有匙即睇

售$780 万

实

831 呎

@9,386

建

1,120 呎

@6,964

售$780 万

vpn_key 有匙即睇

马鞍山天宇海

thumb_up

泳池海罕有放盘地胆推介

实

666 呎

@11,862

建

877 呎

@9,008

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买 pets 爱竉必选

售$790 万

实

666 呎

@11,862

建

877 呎

@9,008

售$790 万

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买 pets 爱竉必选

将军澳新宝城第03座

thumb_up

有装修内园开扬景

实

575 呎

@14,261

建

774 呎

@10,594

local_fire_department 至HIT

售$820 万

实

575 呎

@14,261

建

774 呎

@10,594

售$820 万

local_fire_department 至HIT

独家

KOL实拍

沙田沙田第一城

thumb_up

独家有匙即睇租卖皆可

实

819 呎

@10,989

建

980 呎

@9,184

vpn_key 有匙即睇

售$900 万

实

819 呎

@10,989

建

980 呎

@9,184

售$900 万

vpn_key 有匙即睇

粉岭祯祥园

thumb_up

【3房2厕另加工人房、连车位、9成按揭】一次过满足晒3个愿望

实

681 呎

@11,013

建

1,168 呎

@6,421

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

售$750 万

实

681 呎

@11,013

建

1,168 呎

@6,421

售$750 万

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

KOL实拍

沙田柏傲庄 II ##奇丰独家## 大围站上盖新楼,靓装即住,还价即成,有心出售****

thumb_up

柏傲庄 II ##奇丰独家## 大围站上盖新楼,靓装即住,还价即成,有心出售****

实

324 呎

@22,469

local_fire_department 至HIT directions_run 即走 vpn_key 有匙即睇 pets 爱竉必选

售$728 万

实

324 呎

@22,469

售$728 万

local_fire_department 至HIT directions_run 即走 vpn_key 有匙即睇 pets 爱竉必选

利率	15年	20年	25年	30年
1.000	$35,174	$27,028	$22,149	$18,903
1.500	$36,481	$28,359	$23,504	$20,283
2.000	$37,819	$29,731	$24,910	$21,723
2.500	$39,187	$31,142	$26,365	$23,221
3.000	$40,585	$32,594	$27,869	$24,778
3.375	$41,654	$33,708	$29,029	$25,982
3.500	$42,014	$34,084	$29,422	$26,390
4.000	$43,471	$35,613	$31,021	$28,058
4.500	$44,959	$37,181	$32,666	$29,778
5.000	$46,475	$38,786	$34,356	$31,549
5.500	$48,020	$40,427	$36,090	$33,369
6.000	$49,593	$42,105	$37,866	$35,236

每月供款$25,982

年期

30年

贷款金额

$5,877,000

總利息

$3,476,518

总贷款连利息

$9,353,518

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$16,529	$9,453	$25,982	$5,867,547
2	$16,502	$9,480	$25,982	$5,858,068
3	$16,476	$9,506	$25,982	$5,848,561
4	$16,449	$9,533	$25,982	$5,839,028
5	$16,422	$9,560	$25,982	$5,829,469
6	$16,395	$9,587	$25,982	$5,819,882
7	$16,368	$9,614	$25,982	$5,810,269
8	$16,341	$9,641	$25,982	$5,800,628
9	$16,314	$9,668	$25,982	$5,790,960
10	$16,287	$9,695	$25,982	$5,781,265
11	$16,260	$9,722	$25,982	$5,771,543
12	$16,232	$9,750	$25,982	$5,761,794

第1年供款共

$311,784

第1年利息

$196,577

第1年共還本金

$115,206

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$16,205	$9,777	$25,982	$5,752,017
14	$16,178	$9,804	$25,982	$5,742,212
15	$16,150	$9,832	$25,982	$5,732,380
16	$16,122	$9,860	$25,982	$5,722,520
17	$16,095	$9,887	$25,982	$5,712,633
18	$16,067	$9,915	$25,982	$5,702,718
19	$16,039	$9,943	$25,982	$5,692,775
20	$16,011	$9,971	$25,982	$5,682,804
21	$15,983	$9,999	$25,982	$5,672,805
22	$15,955	$10,027	$25,982	$5,662,777
23	$15,927	$10,055	$25,982	$5,652,722
24	$15,898	$10,084	$25,982	$5,642,638

第2年供款共

$311,784

第2年利息

$192,629

第2年共還本金

$119,155

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$15,870	$10,112	$25,982	$5,632,526
26	$15,841	$10,141	$25,982	$5,622,386
27	$15,813	$10,169	$25,982	$5,612,217
28	$15,784	$10,198	$25,982	$5,602,019
29	$15,756	$10,226	$25,982	$5,591,793
30	$15,727	$10,255	$25,982	$5,581,538
31	$15,698	$10,284	$25,982	$5,571,254
32	$15,669	$10,313	$25,982	$5,560,941
33	$15,640	$10,342	$25,982	$5,550,599
34	$15,611	$10,371	$25,982	$5,540,228
35	$15,582	$10,400	$25,982	$5,529,828
36	$15,553	$10,429	$25,982	$5,519,399

第3年供款共

$311,784

第3年利息

$188,544

第3年共還本金

$123,240

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$15,523	$10,459	$25,982	$5,508,940
38	$15,494	$10,488	$25,982	$5,498,452
39	$15,464	$10,518	$25,982	$5,487,934
40	$15,435	$10,547	$25,982	$5,477,387
41	$15,405	$10,577	$25,982	$5,466,810
42	$15,375	$10,607	$25,982	$5,456,204
43	$15,346	$10,636	$25,982	$5,445,567
44	$15,316	$10,666	$25,982	$5,434,901
45	$15,286	$10,696	$25,982	$5,424,204
46	$15,256	$10,726	$25,982	$5,413,478
47	$15,225	$10,757	$25,982	$5,402,721
48	$15,195	$10,787	$25,982	$5,391,935

第4年供款共

$311,784

第4年利息

$184,320

第4年共還本金

$127,464

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$15,165	$10,817	$25,982	$5,381,117
50	$15,134	$10,848	$25,982	$5,370,270
51	$15,104	$10,878	$25,982	$5,359,392
52	$15,073	$10,909	$25,982	$5,348,483
53	$15,043	$10,939	$25,982	$5,337,544
54	$15,012	$10,970	$25,982	$5,326,573
55	$14,981	$11,001	$25,982	$5,315,572
56	$14,950	$11,032	$25,982	$5,304,541
57	$14,919	$11,063	$25,982	$5,293,478
58	$14,888	$11,094	$25,982	$5,282,383
59	$14,857	$11,125	$25,982	$5,271,258
60	$14,825	$11,157	$25,982	$5,260,102

第5年供款共

$311,784

第5年利息

$179,951

第5年共還本金

$131,833

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$14,794	$11,188	$25,982	$5,248,914
62	$14,763	$11,219	$25,982	$5,237,694
63	$14,731	$11,251	$25,982	$5,226,443
64	$14,699	$11,283	$25,982	$5,215,161
65	$14,668	$11,314	$25,982	$5,203,846
66	$14,636	$11,346	$25,982	$5,192,500
67	$14,604	$11,378	$25,982	$5,181,122
68	$14,572	$11,410	$25,982	$5,169,712
69	$14,540	$11,442	$25,982	$5,158,270
70	$14,508	$11,474	$25,982	$5,146,795
71	$14,475	$11,507	$25,982	$5,135,289
72	$14,443	$11,539	$25,982	$5,123,750

第6年供款共

$311,784

第6年利息

$175,432

第6年共還本金

$136,352

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$14,411	$11,571	$25,982	$5,112,178
74	$14,378	$11,604	$25,982	$5,100,574
75	$14,345	$11,637	$25,982	$5,088,938
76	$14,313	$11,669	$25,982	$5,077,268
77	$14,280	$11,702	$25,982	$5,065,566
78	$14,247	$11,735	$25,982	$5,053,831
79	$14,214	$11,768	$25,982	$5,042,063
80	$14,181	$11,801	$25,982	$5,030,262
81	$14,148	$11,834	$25,982	$5,018,427
82	$14,114	$11,868	$25,982	$5,006,560
83	$14,081	$11,901	$25,982	$4,994,659
84	$14,047	$11,935	$25,982	$4,982,724

第7年供款共

$311,784

第7年利息

$170,758

第7年共還本金

$141,026

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$14,014	$11,968	$25,982	$4,970,756
86	$13,980	$12,002	$25,982	$4,958,754
87	$13,946	$12,035	$25,982	$4,946,719
88	$13,913	$12,069	$25,982	$4,934,649
89	$13,879	$12,103	$25,982	$4,922,546
90	$13,845	$12,137	$25,982	$4,910,409
91	$13,811	$12,171	$25,982	$4,898,237
92	$13,776	$12,206	$25,982	$4,886,032
93	$13,742	$12,240	$25,982	$4,873,792
94	$13,708	$12,274	$25,982	$4,861,517
95	$13,673	$12,309	$25,982	$4,849,208
96	$13,638	$12,344	$25,982	$4,836,865

第8年供款共

$311,784

第8年利息

$165,924

第8年共還本金

$145,860

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$13,604	$12,378	$25,982	$4,824,486
98	$13,569	$12,413	$25,982	$4,812,073
99	$13,534	$12,448	$25,982	$4,799,625
100	$13,499	$12,483	$25,982	$4,787,142
101	$13,464	$12,518	$25,982	$4,774,624
102	$13,429	$12,553	$25,982	$4,762,071
103	$13,393	$12,589	$25,982	$4,749,482
104	$13,358	$12,624	$25,982	$4,736,858
105	$13,322	$12,660	$25,982	$4,724,198
106	$13,287	$12,695	$25,982	$4,711,503
107	$13,251	$12,731	$25,982	$4,698,772
108	$13,215	$12,767	$25,982	$4,686,005

第9年供款共

$311,784

第9年利息

$160,925

第9年共還本金

$150,859

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$13,179	$12,803	$25,982	$4,673,203
110	$13,143	$12,839	$25,982	$4,660,364
111	$13,107	$12,875	$25,982	$4,647,490
112	$13,071	$12,911	$25,982	$4,634,579
113	$13,035	$12,947	$25,982	$4,621,631
114	$12,998	$12,984	$25,982	$4,608,648
115	$12,962	$13,020	$25,982	$4,595,628
116	$12,925	$13,057	$25,982	$4,582,571
117	$12,888	$13,094	$25,982	$4,569,477
118	$12,852	$13,130	$25,982	$4,556,347
119	$12,815	$13,167	$25,982	$4,543,180
120	$12,778	$13,204	$25,982	$4,529,975

第10年供款共

$311,784

第10年利息

$155,754

第10年共還本金

$156,030

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$12,741	$13,241	$25,982	$4,516,734
122	$12,703	$13,279	$25,982	$4,503,455
123	$12,666	$13,316	$25,982	$4,490,139
124	$12,629	$13,353	$25,982	$4,476,786
125	$12,591	$13,391	$25,982	$4,463,395
126	$12,553	$13,429	$25,982	$4,449,966
127	$12,516	$13,466	$25,982	$4,436,499
128	$12,478	$13,504	$25,982	$4,422,995
129	$12,440	$13,542	$25,982	$4,409,453
130	$12,402	$13,580	$25,982	$4,395,872
131	$12,363	$13,619	$25,982	$4,382,254
132	$12,325	$13,657	$25,982	$4,368,597

第11年供款共

$311,784

第11年利息

$150,406

第11年共還本金

$161,378

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$12,287	$13,695	$25,982	$4,354,902
134	$12,248	$13,734	$25,982	$4,341,168
135	$12,210	$13,772	$25,982	$4,327,395
136	$12,171	$13,811	$25,982	$4,313,584
137	$12,132	$13,850	$25,982	$4,299,734
138	$12,093	$13,889	$25,982	$4,285,845
139	$12,054	$13,928	$25,982	$4,271,917
140	$12,015	$13,967	$25,982	$4,257,950
141	$11,975	$14,007	$25,982	$4,243,943
142	$11,936	$14,046	$25,982	$4,229,897
143	$11,897	$14,085	$25,982	$4,215,812
144	$11,857	$14,125	$25,982	$4,201,687

第12年供款共

$311,784

第12年利息

$144,874

第12年共還本金

$166,910

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$11,817	$14,165	$25,982	$4,187,522
146	$11,777	$14,205	$25,982	$4,173,318
147	$11,737	$14,245	$25,982	$4,159,073
148	$11,697	$14,285	$25,982	$4,144,788
149	$11,657	$14,325	$25,982	$4,130,464
150	$11,617	$14,365	$25,982	$4,116,099
151	$11,577	$14,405	$25,982	$4,101,693
152	$11,536	$14,446	$25,982	$4,087,247
153	$11,495	$14,487	$25,982	$4,072,761
154	$11,455	$14,527	$25,982	$4,058,233
155	$11,414	$14,568	$25,982	$4,043,665
156	$11,373	$14,609	$25,982	$4,029,056

第13年供款共

$311,784

第13年利息

$139,153

第13年共還本金

$172,631

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$11,332	$14,650	$25,982	$4,014,406
158	$11,291	$14,691	$25,982	$3,999,714
159	$11,249	$14,733	$25,982	$3,984,981
160	$11,208	$14,774	$25,982	$3,970,207
161	$11,166	$14,816	$25,982	$3,955,391
162	$11,125	$14,857	$25,982	$3,940,534
163	$11,083	$14,899	$25,982	$3,925,635
164	$11,041	$14,941	$25,982	$3,910,693
165	$10,999	$14,983	$25,982	$3,895,710
166	$10,957	$15,025	$25,982	$3,880,685
167	$10,914	$15,068	$25,982	$3,865,617
168	$10,872	$15,110	$25,982	$3,850,507

第14年供款共

$311,784

第14年利息

$133,236

第14年共還本金

$178,548

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$10,830	$15,152	$25,982	$3,835,355
170	$10,787	$15,195	$25,982	$3,820,160
171	$10,744	$15,238	$25,982	$3,804,922
172	$10,701	$15,281	$25,982	$3,789,641
173	$10,658	$15,324	$25,982	$3,774,318
174	$10,615	$15,367	$25,982	$3,758,951
175	$10,572	$15,410	$25,982	$3,743,541
176	$10,529	$15,453	$25,982	$3,728,088
177	$10,485	$15,497	$25,982	$3,712,591
178	$10,442	$15,540	$25,982	$3,697,051
179	$10,398	$15,584	$25,982	$3,681,467
180	$10,354	$15,628	$25,982	$3,665,839

第15年供款共

$311,784

第15年利息

$127,115

第15年共還本金

$184,669

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$10,310	$15,672	$25,982	$3,650,167
182	$10,266	$15,716	$25,982	$3,634,451
183	$10,222	$15,760	$25,982	$3,618,691
184	$10,178	$15,804	$25,982	$3,602,887
185	$10,133	$15,849	$25,982	$3,587,038
186	$10,089	$15,893	$25,982	$3,571,144
187	$10,044	$15,938	$25,982	$3,555,206
188	$9,999	$15,983	$25,982	$3,539,223
189	$9,954	$16,028	$25,982	$3,523,195
190	$9,909	$16,073	$25,982	$3,507,122
191	$9,864	$16,118	$25,982	$3,491,004
192	$9,818	$16,164	$25,982	$3,474,840

第16年供款共

$311,784

第16年利息

$120,786

第16年共還本金

$190,998

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$9,773	$16,209	$25,982	$3,458,631
194	$9,727	$16,255	$25,982	$3,442,377
195	$9,682	$16,300	$25,982	$3,426,077
196	$9,636	$16,346	$25,982	$3,409,730
197	$9,590	$16,392	$25,982	$3,393,338
198	$9,544	$16,438	$25,982	$3,376,900
199	$9,498	$16,484	$25,982	$3,360,416
200	$9,451	$16,531	$25,982	$3,343,885
201	$9,405	$16,577	$25,982	$3,327,307
202	$9,358	$16,624	$25,982	$3,310,684
203	$9,311	$16,671	$25,982	$3,294,013
204	$9,264	$16,718	$25,982	$3,277,295

第17年供款共

$311,784

第17年利息

$114,239

第17年共還本金

$197,545

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$9,217	$16,765	$25,982	$3,260,531
206	$9,170	$16,812	$25,982	$3,243,719
207	$9,123	$16,859	$25,982	$3,226,860
208	$9,076	$16,906	$25,982	$3,209,953
209	$9,028	$16,954	$25,982	$3,192,999
210	$8,980	$17,002	$25,982	$3,175,998
211	$8,932	$17,050	$25,982	$3,158,948
212	$8,885	$17,097	$25,982	$3,141,851
213	$8,836	$17,146	$25,982	$3,124,705
214	$8,788	$17,194	$25,982	$3,107,511
215	$8,740	$17,242	$25,982	$3,090,269
216	$8,691	$17,291	$25,982	$3,072,979

第18年供款共

$311,784

第18年利息

$107,467

第18年共還本金

$204,317

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$8,643	$17,339	$25,982	$3,055,639
218	$8,594	$17,388	$25,982	$3,038,251
219	$8,545	$17,437	$25,982	$3,020,815
220	$8,496	$17,486	$25,982	$3,003,329
221	$8,447	$17,535	$25,982	$2,985,793
222	$8,398	$17,584	$25,982	$2,968,209
223	$8,348	$17,634	$25,982	$2,950,575
224	$8,298	$17,684	$25,982	$2,932,892
225	$8,249	$17,733	$25,982	$2,915,158
226	$8,199	$17,783	$25,982	$2,897,375
227	$8,149	$17,833	$25,982	$2,879,542
228	$8,099	$17,883	$25,982	$2,861,659

第19年供款共

$311,784

第19年利息

$100,464

第19年共還本金

$211,320

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$8,048	$17,934	$25,982	$2,843,725
230	$7,998	$17,984	$25,982	$2,825,741
231	$7,947	$18,035	$25,982	$2,807,707
232	$7,897	$18,085	$25,982	$2,789,621
233	$7,846	$18,136	$25,982	$2,771,485
234	$7,795	$18,187	$25,982	$2,753,298
235	$7,744	$18,238	$25,982	$2,735,060
236	$7,692	$18,290	$25,982	$2,716,770
237	$7,641	$18,341	$25,982	$2,698,429
238	$7,589	$18,393	$25,982	$2,680,036
239	$7,538	$18,444	$25,982	$2,661,592
240	$7,486	$18,496	$25,982	$2,643,096

第20年供款共

$311,784

第20年利息

$93,221

第20年共還本金

$218,563

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$7,434	$18,548	$25,982	$2,624,547
242	$7,382	$18,600	$25,982	$2,605,947
243	$7,329	$18,653	$25,982	$2,587,294
244	$7,277	$18,705	$25,982	$2,568,589
245	$7,224	$18,758	$25,982	$2,549,831
246	$7,171	$18,811	$25,982	$2,531,020
247	$7,118	$18,863	$25,982	$2,512,157
248	$7,065	$18,917	$25,982	$2,493,240
249	$7,012	$18,970	$25,982	$2,474,271
250	$6,959	$19,023	$25,982	$2,455,247
251	$6,905	$19,077	$25,982	$2,436,171
252	$6,852	$19,130	$25,982	$2,417,041

第21年供款共

$311,784

第21年利息

$85,729

第21年共還本金

$226,055

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$6,798	$19,184	$25,982	$2,397,857
254	$6,744	$19,238	$25,982	$2,378,619
255	$6,690	$19,292	$25,982	$2,359,326
256	$6,636	$19,346	$25,982	$2,339,980
257	$6,581	$19,401	$25,982	$2,320,579
258	$6,527	$19,455	$25,982	$2,301,124
259	$6,472	$19,510	$25,982	$2,281,614
260	$6,417	$19,565	$25,982	$2,262,049
261	$6,362	$19,620	$25,982	$2,242,429
262	$6,307	$19,675	$25,982	$2,222,754
263	$6,251	$19,730	$25,982	$2,203,023
264	$6,196	$19,786	$25,982	$2,183,237

第22年供款共

$311,784

第22年利息

$77,980

第22年共還本金

$233,803

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$6,140	$19,842	$25,982	$2,163,396
266	$6,085	$19,897	$25,982	$2,143,498
267	$6,029	$19,953	$25,982	$2,123,545
268	$5,972	$20,010	$25,982	$2,103,535
269	$5,916	$20,066	$25,982	$2,083,469
270	$5,860	$20,122	$25,982	$2,063,347
271	$5,803	$20,179	$25,982	$2,043,168
272	$5,746	$20,236	$25,982	$2,022,933
273	$5,689	$20,292	$25,982	$2,002,640
274	$5,632	$20,350	$25,982	$1,982,291
275	$5,575	$20,407	$25,982	$1,961,884
276	$5,518	$20,464	$25,982	$1,941,420

第23年供款共

$311,784

第23年利息

$69,966

第23年共還本金

$241,818

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$5,460	$20,522	$25,982	$1,920,898
278	$5,403	$20,579	$25,982	$1,900,318
279	$5,345	$20,637	$25,982	$1,879,681
280	$5,287	$20,695	$25,982	$1,858,986
281	$5,228	$20,754	$25,982	$1,838,232
282	$5,170	$20,812	$25,982	$1,817,420
283	$5,111	$20,871	$25,982	$1,796,550
284	$5,053	$20,929	$25,982	$1,775,620
285	$4,994	$20,988	$25,982	$1,754,632
286	$4,935	$21,047	$25,982	$1,733,585
287	$4,876	$21,106	$25,982	$1,712,479
288	$4,816	$21,166	$25,982	$1,691,313

第24年供款共

$311,784

第24年利息

$61,678

第24年共還本金

$250,106

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$4,757	$21,225	$25,982	$1,670,088
290	$4,697	$21,285	$25,982	$1,648,803
291	$4,637	$21,345	$25,982	$1,627,459
292	$4,577	$21,405	$25,982	$1,606,054
293	$4,517	$21,465	$25,982	$1,584,589
294	$4,457	$21,525	$25,982	$1,563,063
295	$4,396	$21,586	$25,982	$1,541,478
296	$4,335	$21,647	$25,982	$1,519,831
297	$4,275	$21,707	$25,982	$1,498,124
298	$4,213	$21,769	$25,982	$1,476,355
299	$4,152	$21,830	$25,982	$1,454,525
300	$4,091	$21,891	$25,982	$1,432,634

第25年供款共

$311,784

第25年利息

$53,105

第25年共還本金

$258,679

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$4,029	$21,953	$25,982	$1,410,681
302	$3,968	$22,014	$25,982	$1,388,667
303	$3,906	$22,076	$25,982	$1,366,591
304	$3,844	$22,138	$25,982	$1,344,452
305	$3,781	$22,201	$25,982	$1,322,251
306	$3,719	$22,263	$25,982	$1,299,988
307	$3,656	$22,326	$25,982	$1,277,662
308	$3,593	$22,389	$25,982	$1,255,274
309	$3,530	$22,452	$25,982	$1,232,822
310	$3,467	$22,515	$25,982	$1,210,308
311	$3,404	$22,578	$25,982	$1,187,730
312	$3,340	$22,642	$25,982	$1,165,088

第26年供款共

$311,784

第26年利息

$44,238

第26年共還本金

$267,546

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$3,277	$22,705	$25,982	$1,142,383
314	$3,213	$22,769	$25,982	$1,119,614
315	$3,149	$22,833	$25,982	$1,096,781
316	$3,085	$22,897	$25,982	$1,073,884
317	$3,020	$22,962	$25,982	$1,050,922
318	$2,956	$23,026	$25,982	$1,027,896
319	$2,891	$23,091	$25,982	$1,004,805
320	$2,826	$23,156	$25,982	$981,649
321	$2,761	$23,221	$25,982	$958,427
322	$2,696	$23,286	$25,982	$935,141
323	$2,630	$23,352	$25,982	$911,789
324	$2,564	$23,418	$25,982	$888,372

第27年供款共

$311,784

第27年利息

$35,067

第27年共還本金

$276,717

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$2,499	$23,483	$25,982	$864,888
326	$2,432	$23,549	$25,982	$841,339
327	$2,366	$23,616	$25,982	$817,723
328	$2,300	$23,682	$25,982	$794,041
329	$2,233	$23,749	$25,982	$770,292
330	$2,166	$23,816	$25,982	$746,476
331	$2,099	$23,883	$25,982	$722,594
332	$2,032	$23,950	$25,982	$698,644
333	$1,965	$24,017	$25,982	$674,627
334	$1,897	$24,085	$25,982	$650,543
335	$1,830	$24,152	$25,982	$626,390
336	$1,762	$24,220	$25,982	$602,170

第28年供款共

$311,784

第28年利息

$25,582

第28年共還本金

$286,202

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$1,694	$24,288	$25,982	$577,882
338	$1,625	$24,357	$25,982	$553,525
339	$1,557	$24,425	$25,982	$529,100
340	$1,488	$24,494	$25,982	$504,606
341	$1,419	$24,563	$25,982	$480,043
342	$1,350	$24,632	$25,982	$455,411
343	$1,281	$24,701	$25,982	$430,710
344	$1,211	$24,771	$25,982	$405,939
345	$1,142	$24,840	$25,982	$381,099
346	$1,072	$24,910	$25,982	$356,189
347	$1,002	$24,980	$25,982	$331,209
348	$932	$25,050	$25,982	$306,158

第29年供款共

$311,784

第29年利息

$15,772

第29年共還本金

$296,012

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$861	$25,121	$25,982	$281,037
350	$790	$25,192	$25,982	$255,846
351	$720	$25,262	$25,982	$230,583
352	$649	$25,333	$25,982	$205,250
353	$577	$25,405	$25,982	$179,845
354	$506	$25,476	$25,982	$154,369
355	$434	$25,548	$25,982	$128,821
356	$362	$25,620	$25,982	$103,201
357	$290	$25,692	$25,982	$77,510
358	$218	$25,764	$25,982	$51,746
359	$146	$25,836	$25,982	$25,909
360	$73	$25,909	$25,982	$0

第30年供款共

$311,784

第30年利息

$5,626

第30年共還本金

$306,158

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$11,806,518

免责声明

笋盘推介

按揭保险费
info