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$11,215,505

每月供款
$21,016

首期

$3,320,000

总贷款额

$4,680,000

總利息

$2,885,505

印花税

$240,000

其他

$90,000

置业成本总预算

HK$3,650,000

$42,031

置业成本总预算

HK$3,650,000

首期

$3,320,000
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

$42,031

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

大埔云滙

thumb_up

新鸿基3房蚀三百几万有心噼还价即成

实

645 呎

@13,147

local_fire_department 至HIT real_estate_agent 罕有放盘

售$848 万

实

645 呎

@13,147

售$848 万

local_fire_department 至HIT real_estate_agent 罕有放盘

马鞍山迎海第02期星湾第19座

thumb_up

主人房特大3年新装

实

511 呎

@14,090

local_fire_department 至HIT pets 爱竉必选

售$720 万

实

511 呎

@14,090

售$720 万

local_fire_department 至HIT pets 爱竉必选

马鞍山乌溪沙村

thumb_up

罕有乌溪沙新村放盘@700呎实用三房@

建

700 呎

@10,714

local_fire_department 至HIT

售$750 万

建

700 呎

@10,714

售$750 万

local_fire_department 至HIT

KOL实拍 VR实景

马鞍山迎海第01期第02座

thumb_up

热门屋苑,交通便利

实

482 呎

@15,560

建

605 呎

@12,397

local_fire_department 至HIT

售$750 万

实

482 呎

@15,560

建

605 呎

@12,397

售$750 万

local_fire_department 至HIT

西贡逸珑海汇

thumb_up

逸珑海汇 2房连天台

实

571 呎

@14,361

real_estate_agent 罕有放盘

售$820 万

实

571 呎

@14,361

售$820 万

real_estate_agent 罕有放盘

马鞍山银湖天峰第07座

thumb_up

银湖天峰开扬2房

实

564 呎

@14,184

建

739 呎

@10,825

local_fire_department 至HIT

售$800 万

实

564 呎

@14,184

建

739 呎

@10,825

售$800 万

local_fire_department 至HIT

大埔朗涛第07B座

thumb_up

太埔朗涛屋苑有shuttle 东南单边

实

553 呎

@13,888

售$768 万

实

553 呎

@13,888

售$768 万

沙田愉景花园

thumb_up

中层企理三房套, 邻近大型商埸^The Wai^ 预约参观!

实

688 呎

@11,628

建

852 呎

@9,390

local_fire_department 至HIT local_offer 低水笋价

售$800 万

实

688 呎

@11,628

建

852 呎

@9,390

售$800 万

local_fire_department 至HIT local_offer 低水笋价

马鞍山晓峰湾畔

thumb_up

晓峰湾畔

实

639 呎

@11,737

建

827 呎

@9,069

hotel_class 楼王

售$750 万

实

639 呎

@11,737

建

827 呎

@9,069

售$750 万

hotel_class 楼王

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

售$800 万

实

483 呎

@16,563

售$800 万

local_fire_department 至HIT

马鞍山观澜雅轩第04座

thumb_up

观澜雅轩两房间格四正免费村巴

实

601 呎

@11,947

建

815 呎

@8,810

local_fire_department 至HIT

售$718 万

实

601 呎

@11,947

建

815 呎

@8,810

售$718 万

local_fire_department 至HIT

VR实景

粉岭牵晴间第12座

thumb_up

巨厅三房,绿荫山景

实

714 呎

@10,336

建

978 呎

@7,546

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

售$738 万

实

714 呎

@10,336

建

978 呎

@7,546

售$738 万

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

利率	15年	20年	25年	30年
1.000	$28,010	$21,523	$17,638	$15,053
1.500	$29,051	$22,583	$18,717	$16,152
2.000	$30,116	$23,675	$19,836	$17,298
2.500	$31,206	$24,799	$20,995	$18,492
3.000	$32,319	$25,955	$22,193	$19,731
3.500	$33,457	$27,142	$23,429	$21,015
4.000	$34,617	$28,360	$24,703	$22,343
4.500	$35,802	$29,608	$26,013	$23,713
5.000	$37,009	$30,886	$27,359	$25,123
5.500	$38,240	$32,193	$28,739	$26,573
6.000	$39,492	$33,529	$30,153	$28,059

每月供款$21,016

年期

30年

贷款金额

$4,680,000

總利息

$2,885,505

总贷款连利息

$7,565,505

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$13,650	$7,365	$21,015	$4,672,635
2	$13,629	$7,387	$21,015	$4,665,248
3	$13,607	$7,408	$21,015	$4,657,840
4	$13,585	$7,430	$21,015	$4,650,410
5	$13,564	$7,452	$21,015	$4,642,958
6	$13,542	$7,473	$21,015	$4,635,485
7	$13,520	$7,495	$21,015	$4,627,990
8	$13,498	$7,517	$21,015	$4,620,473
9	$13,476	$7,539	$21,015	$4,612,934
10	$13,454	$7,561	$21,015	$4,605,373
11	$13,432	$7,583	$21,015	$4,597,790
12	$13,410	$7,605	$21,015	$4,590,185

第1年供款共

$252,183

第1年利息

$162,368

第1年共還本金

$89,815

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$13,388	$7,627	$21,015	$4,582,558
14	$13,366	$7,649	$21,015	$4,574,908
15	$13,343	$7,672	$21,015	$4,567,236
16	$13,321	$7,694	$21,015	$4,559,542
17	$13,299	$7,717	$21,015	$4,551,825
18	$13,276	$7,739	$21,015	$4,544,086
19	$13,254	$7,762	$21,015	$4,536,325
20	$13,231	$7,784	$21,015	$4,528,540
21	$13,208	$7,807	$21,015	$4,520,733
22	$13,185	$7,830	$21,015	$4,512,903
23	$13,163	$7,853	$21,015	$4,505,051
24	$13,140	$7,876	$21,015	$4,497,175

第2年供款共

$252,183

第2年利息

$159,174

第2年共還本金

$93,010

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$13,117	$7,899	$21,015	$4,489,277
26	$13,094	$7,922	$21,015	$4,481,355
27	$13,071	$7,945	$21,015	$4,473,410
28	$13,047	$7,968	$21,015	$4,465,443
29	$13,024	$7,991	$21,015	$4,457,451
30	$13,001	$8,014	$21,015	$4,449,437
31	$12,978	$8,038	$21,015	$4,441,399
32	$12,954	$8,061	$21,015	$4,433,338
33	$12,931	$8,085	$21,015	$4,425,253
34	$12,907	$8,108	$21,015	$4,417,145
35	$12,883	$8,132	$21,015	$4,409,013
36	$12,860	$8,156	$21,015	$4,400,857

第3年供款共

$252,183

第3年利息

$155,866

第3年共還本金

$96,318

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$12,836	$8,179	$21,015	$4,392,678
38	$12,812	$8,203	$21,015	$4,384,475
39	$12,788	$8,227	$21,015	$4,376,247
40	$12,764	$8,251	$21,015	$4,367,996
41	$12,740	$8,275	$21,015	$4,359,721
42	$12,716	$8,299	$21,015	$4,351,421
43	$12,692	$8,324	$21,015	$4,343,098
44	$12,667	$8,348	$21,015	$4,334,750
45	$12,643	$8,372	$21,015	$4,326,378
46	$12,619	$8,397	$21,015	$4,317,981
47	$12,594	$8,421	$21,015	$4,309,560
48	$12,570	$8,446	$21,015	$4,301,114

第4年供款共

$252,183

第4年利息

$152,440

第4年共還本金

$99,743

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$12,545	$8,470	$21,015	$4,292,644
50	$12,520	$8,495	$21,015	$4,284,149
51	$12,495	$8,520	$21,015	$4,275,629
52	$12,471	$8,545	$21,015	$4,267,084
53	$12,446	$8,570	$21,015	$4,258,514
54	$12,421	$8,595	$21,015	$4,249,920
55	$12,396	$8,620	$21,015	$4,241,300
56	$12,370	$8,645	$21,015	$4,232,655
57	$12,345	$8,670	$21,015	$4,223,985
58	$12,320	$8,695	$21,015	$4,215,290
59	$12,295	$8,721	$21,015	$4,206,569
60	$12,269	$8,746	$21,015	$4,197,823

第5年供款共

$252,183

第5年利息

$148,892

第5年共還本金

$103,291

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$12,244	$8,772	$21,015	$4,189,051
62	$12,218	$8,797	$21,015	$4,180,254
63	$12,192	$8,823	$21,015	$4,171,431
64	$12,167	$8,849	$21,015	$4,162,583
65	$12,141	$8,874	$21,015	$4,153,708
66	$12,115	$8,900	$21,015	$4,144,808
67	$12,089	$8,926	$21,015	$4,135,882
68	$12,063	$8,952	$21,015	$4,126,929
69	$12,037	$8,978	$21,015	$4,117,951
70	$12,011	$9,005	$21,015	$4,108,946
71	$11,984	$9,031	$21,015	$4,099,915
72	$11,958	$9,057	$21,015	$4,090,858

第6年供款共

$252,183

第6年利息

$145,219

第6年共還本金

$106,965

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$11,932	$9,084	$21,015	$4,081,775
74	$11,905	$9,110	$21,015	$4,072,665
75	$11,879	$9,137	$21,015	$4,063,528
76	$11,852	$9,163	$21,015	$4,054,364
77	$11,825	$9,190	$21,015	$4,045,174
78	$11,798	$9,217	$21,015	$4,035,958
79	$11,772	$9,244	$21,015	$4,026,714
80	$11,745	$9,271	$21,015	$4,017,443
81	$11,718	$9,298	$21,015	$4,008,145
82	$11,690	$9,325	$21,015	$3,998,820
83	$11,663	$9,352	$21,015	$3,989,468
84	$11,636	$9,379	$21,015	$3,980,089

第7年供款共

$252,183

第7年利息

$141,414

第7年共還本金

$110,769

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$11,609	$9,407	$21,015	$3,970,682
86	$11,581	$9,434	$21,015	$3,961,248
87	$11,554	$9,462	$21,015	$3,951,787
88	$11,526	$9,489	$21,015	$3,942,297
89	$11,498	$9,517	$21,015	$3,932,780
90	$11,471	$9,545	$21,015	$3,923,236
91	$11,443	$9,573	$21,015	$3,913,663
92	$11,415	$9,600	$21,015	$3,904,063
93	$11,387	$9,628	$21,015	$3,894,434
94	$11,359	$9,657	$21,015	$3,884,778
95	$11,331	$9,685	$21,015	$3,875,093
96	$11,302	$9,713	$21,015	$3,865,380

第8年供款共

$252,183

第8年利息

$137,475

第8年共還本金

$114,709

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$11,274	$9,741	$21,015	$3,855,639
98	$11,246	$9,770	$21,015	$3,845,869
99	$11,217	$9,798	$21,015	$3,836,071
100	$11,189	$9,827	$21,015	$3,826,244
101	$11,160	$9,855	$21,015	$3,816,389
102	$11,131	$9,884	$21,015	$3,806,505
103	$11,102	$9,913	$21,015	$3,796,592
104	$11,073	$9,942	$21,015	$3,786,650
105	$11,044	$9,971	$21,015	$3,776,679
106	$11,015	$10,000	$21,015	$3,766,679
107	$10,986	$10,029	$21,015	$3,756,650
108	$10,957	$10,058	$21,015	$3,746,591

第9年供款共

$252,183

第9年利息

$133,395

第9年共還本金

$118,789

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$10,928	$10,088	$21,015	$3,736,504
110	$10,898	$10,117	$21,015	$3,726,387
111	$10,869	$10,147	$21,015	$3,716,240
112	$10,839	$10,176	$21,015	$3,706,064
113	$10,809	$10,206	$21,015	$3,695,858
114	$10,780	$10,236	$21,015	$3,685,622
115	$10,750	$10,266	$21,015	$3,675,356
116	$10,720	$10,296	$21,015	$3,665,061
117	$10,690	$10,326	$21,015	$3,654,735
118	$10,660	$10,356	$21,015	$3,644,380
119	$10,629	$10,386	$21,015	$3,633,994
120	$10,599	$10,416	$21,015	$3,623,578

第10年供款共

$252,183

第10年利息

$129,170

第10年共還本金

$123,014

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$10,569	$10,447	$21,015	$3,613,131
122	$10,538	$10,477	$21,015	$3,602,654
123	$10,508	$10,508	$21,015	$3,592,147
124	$10,477	$10,538	$21,015	$3,581,609
125	$10,446	$10,569	$21,015	$3,571,040
126	$10,416	$10,600	$21,015	$3,560,440
127	$10,385	$10,631	$21,015	$3,549,809
128	$10,354	$10,662	$21,015	$3,539,147
129	$10,323	$10,693	$21,015	$3,528,455
130	$10,291	$10,724	$21,015	$3,517,731
131	$10,260	$10,755	$21,015	$3,506,975
132	$10,229	$10,787	$21,015	$3,496,189

第11年供款共

$252,183

第11年利息

$124,795

第11年共還本金

$127,389

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$10,197	$10,818	$21,015	$3,485,371
134	$10,166	$10,850	$21,015	$3,474,521
135	$10,134	$10,881	$21,015	$3,463,640
136	$10,102	$10,913	$21,015	$3,452,727
137	$10,070	$10,945	$21,015	$3,441,782
138	$10,039	$10,977	$21,015	$3,430,805
139	$10,007	$11,009	$21,015	$3,419,797
140	$9,974	$11,041	$21,015	$3,408,756
141	$9,942	$11,073	$21,015	$3,397,683
142	$9,910	$11,105	$21,015	$3,386,577
143	$9,878	$11,138	$21,015	$3,375,439
144	$9,845	$11,170	$21,015	$3,364,269

第12年供款共

$252,183

第12年利息

$120,264

第12年共還本金

$131,920

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$9,812	$11,203	$21,015	$3,353,066
146	$9,780	$11,236	$21,015	$3,341,831
147	$9,747	$11,268	$21,015	$3,330,562
148	$9,714	$11,301	$21,015	$3,319,261
149	$9,681	$11,334	$21,015	$3,307,927
150	$9,648	$11,367	$21,015	$3,296,560
151	$9,615	$11,400	$21,015	$3,285,160
152	$9,582	$11,434	$21,015	$3,273,726
153	$9,548	$11,467	$21,015	$3,262,259
154	$9,515	$11,500	$21,015	$3,250,759
155	$9,481	$11,534	$21,015	$3,239,225
156	$9,448	$11,568	$21,015	$3,227,657

第13年供款共

$252,183

第13年利息

$115,572

第13年共還本金

$136,612

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$9,414	$11,601	$21,015	$3,216,056
158	$9,380	$11,635	$21,015	$3,204,421
159	$9,346	$11,669	$21,015	$3,192,752
160	$9,312	$11,703	$21,015	$3,181,049
161	$9,278	$11,737	$21,015	$3,169,312
162	$9,244	$11,771	$21,015	$3,157,540
163	$9,209	$11,806	$21,015	$3,145,734
164	$9,175	$11,840	$21,015	$3,133,894
165	$9,141	$11,875	$21,015	$3,122,019
166	$9,106	$11,909	$21,015	$3,110,110
167	$9,071	$11,944	$21,015	$3,098,166
168	$9,036	$11,979	$21,015	$3,086,187

第14年供款共

$252,183

第14年利息

$110,713

第14年共還本金

$141,471

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$9,001	$12,014	$21,015	$3,074,173
170	$8,966	$12,049	$21,015	$3,062,124
171	$8,931	$12,084	$21,015	$3,050,040
172	$8,896	$12,119	$21,015	$3,037,920
173	$8,861	$12,155	$21,015	$3,025,766
174	$8,825	$12,190	$21,015	$3,013,576
175	$8,790	$12,226	$21,015	$3,001,350
176	$8,754	$12,261	$21,015	$2,989,089
177	$8,718	$12,297	$21,015	$2,976,791
178	$8,682	$12,333	$21,015	$2,964,459
179	$8,646	$12,369	$21,015	$2,952,090
180	$8,610	$12,405	$21,015	$2,939,685

第15年供款共

$252,183

第15年利息

$105,681

第15年共還本金

$146,502

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$8,574	$12,441	$21,015	$2,927,243
182	$8,538	$12,477	$21,015	$2,914,766
183	$8,501	$12,514	$21,015	$2,902,252
184	$8,465	$12,550	$21,015	$2,889,702
185	$8,428	$12,587	$21,015	$2,877,115
186	$8,392	$12,624	$21,015	$2,864,491
187	$8,355	$12,661	$21,015	$2,851,830
188	$8,318	$12,697	$21,015	$2,839,133
189	$8,281	$12,734	$21,015	$2,826,398
190	$8,244	$12,772	$21,015	$2,813,627
191	$8,206	$12,809	$21,015	$2,800,818
192	$8,169	$12,846	$21,015	$2,787,972

第16年供款共

$252,183

第16年利息

$100,471

第16年共還本金

$151,713

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$8,132	$12,884	$21,015	$2,775,088
194	$8,094	$12,921	$21,015	$2,762,167
195	$8,056	$12,959	$21,015	$2,749,208
196	$8,019	$12,997	$21,015	$2,736,211
197	$7,981	$13,035	$21,015	$2,723,176
198	$7,943	$13,073	$21,015	$2,710,104
199	$7,904	$13,111	$21,015	$2,696,993
200	$7,866	$13,149	$21,015	$2,683,844
201	$7,828	$13,187	$21,015	$2,670,656
202	$7,789	$13,226	$21,015	$2,657,430
203	$7,751	$13,264	$21,015	$2,644,166
204	$7,712	$13,303	$21,015	$2,630,863

第17年供款共

$252,183

第17年利息

$95,075

第17年共還本金

$157,109

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$7,673	$13,342	$21,015	$2,617,521
206	$7,634	$13,381	$21,015	$2,604,140
207	$7,595	$13,420	$21,015	$2,590,720
208	$7,556	$13,459	$21,015	$2,577,261
209	$7,517	$13,498	$21,015	$2,563,763
210	$7,478	$13,538	$21,015	$2,550,225
211	$7,438	$13,577	$21,015	$2,536,648
212	$7,399	$13,617	$21,015	$2,523,031
213	$7,359	$13,656	$21,015	$2,509,375
214	$7,319	$13,696	$21,015	$2,495,678
215	$7,279	$13,736	$21,015	$2,481,942
216	$7,239	$13,776	$21,015	$2,468,166

第18年供款共

$252,183

第18年利息

$89,487

第18年共還本金

$162,697

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$7,199	$13,816	$21,015	$2,454,350
218	$7,159	$13,857	$21,015	$2,440,493
219	$7,118	$13,897	$21,015	$2,426,596
220	$7,078	$13,938	$21,015	$2,412,658
221	$7,037	$13,978	$21,015	$2,398,679
222	$6,996	$14,019	$21,015	$2,384,660
223	$6,955	$14,060	$21,015	$2,370,600
224	$6,914	$14,101	$21,015	$2,356,499
225	$6,873	$14,142	$21,015	$2,342,357
226	$6,832	$14,183	$21,015	$2,328,174
227	$6,791	$14,225	$21,015	$2,313,949
228	$6,749	$14,266	$21,015	$2,299,683

第19年供款共

$252,183

第19年利息

$83,700

第19年共還本金

$168,483

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$6,707	$14,308	$21,015	$2,285,375
230	$6,666	$14,350	$21,015	$2,271,025
231	$6,624	$14,391	$21,015	$2,256,634
232	$6,582	$14,433	$21,015	$2,242,200
233	$6,540	$14,476	$21,015	$2,227,725
234	$6,498	$14,518	$21,015	$2,213,207
235	$6,455	$14,560	$21,015	$2,198,647
236	$6,413	$14,603	$21,015	$2,184,044
237	$6,370	$14,645	$21,015	$2,169,399
238	$6,327	$14,688	$21,015	$2,154,711
239	$6,285	$14,731	$21,015	$2,139,980
240	$6,242	$14,774	$21,015	$2,125,207

第20年供款共

$252,183

第20年利息

$77,708

第20年共還本金

$174,476

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$6,199	$14,817	$21,015	$2,110,390
242	$6,155	$14,860	$21,015	$2,095,530
243	$6,112	$14,903	$21,015	$2,080,627
244	$6,068	$14,947	$21,015	$2,065,680
245	$6,025	$14,990	$21,015	$2,050,689
246	$5,981	$15,034	$21,015	$2,035,655
247	$5,937	$15,078	$21,015	$2,020,577
248	$5,893	$15,122	$21,015	$2,005,455
249	$5,849	$15,166	$21,015	$1,990,289
250	$5,805	$15,210	$21,015	$1,975,079
251	$5,761	$15,255	$21,015	$1,959,824
252	$5,716	$15,299	$21,015	$1,944,525

第21年供款共

$252,183

第21年利息

$71,502

第21年共還本金

$180,681

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$5,672	$15,344	$21,015	$1,929,182
254	$5,627	$15,389	$21,015	$1,913,793
255	$5,582	$15,433	$21,015	$1,898,360
256	$5,537	$15,478	$21,015	$1,882,881
257	$5,492	$15,524	$21,015	$1,867,358
258	$5,446	$15,569	$21,015	$1,851,789
259	$5,401	$15,614	$21,015	$1,836,175
260	$5,356	$15,660	$21,015	$1,820,515
261	$5,310	$15,705	$21,015	$1,804,809
262	$5,264	$15,751	$21,015	$1,789,058
263	$5,218	$15,797	$21,015	$1,773,261
264	$5,172	$15,843	$21,015	$1,757,418

第22年供款共

$252,183

第22年利息

$65,076

第22年共還本金

$187,108

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$5,126	$15,889	$21,015	$1,741,528
266	$5,079	$15,936	$21,015	$1,725,592
267	$5,033	$15,982	$21,015	$1,709,610
268	$4,986	$16,029	$21,015	$1,693,581
269	$4,940	$16,076	$21,015	$1,677,505
270	$4,893	$16,123	$21,015	$1,661,383
271	$4,846	$16,170	$21,015	$1,645,213
272	$4,799	$16,217	$21,015	$1,628,997
273	$4,751	$16,264	$21,015	$1,612,732
274	$4,704	$16,311	$21,015	$1,596,421
275	$4,656	$16,359	$21,015	$1,580,062
276	$4,609	$16,407	$21,015	$1,563,655

第23年供款共

$252,183

第23年利息

$58,421

第23年共還本金

$193,763

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$4,561	$16,455	$21,015	$1,547,200
278	$4,513	$16,503	$21,015	$1,530,698
279	$4,465	$16,551	$21,015	$1,514,147
280	$4,416	$16,599	$21,015	$1,497,548
281	$4,368	$16,647	$21,015	$1,480,901
282	$4,319	$16,696	$21,015	$1,464,205
283	$4,271	$16,745	$21,015	$1,447,460
284	$4,222	$16,794	$21,015	$1,430,666
285	$4,173	$16,843	$21,015	$1,413,824
286	$4,124	$16,892	$21,015	$1,396,932
287	$4,074	$16,941	$21,015	$1,379,991
288	$4,025	$16,990	$21,015	$1,363,001

第24年供款共

$252,183

第24年利息

$51,529

第24年共還本金

$200,654

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$3,975	$17,040	$21,015	$1,345,961
290	$3,926	$17,090	$21,015	$1,328,872
291	$3,876	$17,139	$21,015	$1,311,732
292	$3,826	$17,189	$21,015	$1,294,543
293	$3,776	$17,240	$21,015	$1,277,303
294	$3,725	$17,290	$21,015	$1,260,013
295	$3,675	$17,340	$21,015	$1,242,673
296	$3,624	$17,391	$21,015	$1,225,282
297	$3,574	$17,442	$21,015	$1,207,841
298	$3,523	$17,492	$21,015	$1,190,348
299	$3,472	$17,543	$21,015	$1,172,805
300	$3,421	$17,595	$21,015	$1,155,210

第25年供款共

$252,183

第25年利息

$44,393

第25年共還本金

$207,791

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$3,369	$17,646	$21,015	$1,137,564
302	$3,318	$17,697	$21,015	$1,119,867
303	$3,266	$17,749	$21,015	$1,102,118
304	$3,215	$17,801	$21,015	$1,084,317
305	$3,163	$17,853	$21,015	$1,066,464
306	$3,111	$17,905	$21,015	$1,048,560
307	$3,058	$17,957	$21,015	$1,030,603
308	$3,006	$18,009	$21,015	$1,012,593
309	$2,953	$18,062	$21,015	$994,531
310	$2,901	$18,115	$21,015	$976,417
311	$2,848	$18,167	$21,015	$958,249
312	$2,795	$18,220	$21,015	$940,029

第26年供款共

$252,183

第26年利息

$37,002

第26年共還本金

$215,181

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$2,742	$18,274	$21,015	$921,756
314	$2,688	$18,327	$21,015	$903,429
315	$2,635	$18,380	$21,015	$885,048
316	$2,581	$18,434	$21,015	$866,615
317	$2,528	$18,488	$21,015	$848,127
318	$2,474	$18,542	$21,015	$829,585
319	$2,420	$18,596	$21,015	$810,990
320	$2,365	$18,650	$21,015	$792,340
321	$2,311	$18,704	$21,015	$773,635
322	$2,256	$18,759	$21,015	$754,877
323	$2,202	$18,814	$21,015	$736,063
324	$2,147	$18,868	$21,015	$717,195

第27年供款共

$252,183

第27年利息

$29,349

第27年共還本金

$222,835

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$2,092	$18,923	$21,015	$698,271
326	$2,037	$18,979	$21,015	$679,292
327	$1,981	$19,034	$21,015	$660,258
328	$1,926	$19,090	$21,015	$641,169
329	$1,870	$19,145	$21,015	$622,024
330	$1,814	$19,201	$21,015	$602,823
331	$1,758	$19,257	$21,015	$583,566
332	$1,702	$19,313	$21,015	$564,252
333	$1,646	$19,370	$21,015	$544,883
334	$1,589	$19,426	$21,015	$525,457
335	$1,533	$19,483	$21,015	$505,974
336	$1,476	$19,540	$21,015	$486,434

第28年供款共

$252,183

第28年利息

$21,423

第28年共還本金

$230,760

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$1,419	$19,597	$21,015	$466,838
338	$1,362	$19,654	$21,015	$447,184
339	$1,304	$19,711	$21,015	$427,473
340	$1,247	$19,768	$21,015	$407,705
341	$1,189	$19,826	$21,015	$387,879
342	$1,131	$19,884	$21,015	$367,995
343	$1,073	$19,942	$21,015	$348,053
344	$1,015	$20,000	$21,015	$328,052
345	$957	$20,058	$21,015	$307,994
346	$898	$20,117	$21,015	$287,877
347	$840	$20,176	$21,015	$267,701
348	$781	$20,234	$21,015	$247,467

第29年供款共

$252,183

第29年利息

$13,216

第29年共還本金

$238,968

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$722	$20,294	$21,015	$227,173
350	$663	$20,353	$21,015	$206,821
351	$603	$20,412	$21,015	$186,409
352	$544	$20,472	$21,015	$165,937
353	$484	$20,531	$21,015	$145,406
354	$424	$20,591	$21,015	$124,815
355	$364	$20,651	$21,015	$104,163
356	$304	$20,711	$21,015	$83,452
357	$243	$20,772	$21,015	$62,680
358	$183	$20,832	$21,015	$41,847
359	$122	$20,893	$21,015	$20,954
360	$61	$20,954	$21,015	$0

第30年供款共

$252,183

第30年利息

$4,717

第30年共還本金

$247,467

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$11,215,505

免责声明

笋盘推介

按揭保险费
info