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$10,166,788

每月供款
$13,053

首期

$5,138,000

总贷款额

$2,862,000

總利息

$1,836,788

印花税

$240,000

其他

$90,000

置业成本总预算

HK$5,468,000

$26,104

置业成本总预算

HK$5,468,000

首期

$5,138,000
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

$26,104

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

KOL实拍 VR实景

沙田欣廷轩

thumb_up

新鸿基名牌两房　近铁路站方便

实

414 呎

@16,908

建

549 呎

@12,750

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

售$700 万

实

414 呎

@16,908

建

549 呎

@12,750

售$700 万

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

旺角金轮大厦

thumb_up

罕有放盘

实

841 呎

@9,512

local_fire_department 至HIT

售$800 万

实

841 呎

@9,512

售$800 万

local_fire_department 至HIT

VR实景

沙田壹号云顶第02期云顶峰

thumb_up

💖新鴻基💖 星级🌟屋苑 [高负离子生活社区🏡] 宽敞2️⃣房.

实

559 呎

@16,100

建

730 呎

@12,329

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 vpn_key 有匙即睇

售$900 万

实

559 呎

@16,100

建

730 呎

@12,329

售$900 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 vpn_key 有匙即睇

马鞍山银湖天峰第02座

thumb_up

特色户,超大平台,罕有放盘,

实

549 呎

@13,843

建

718 呎

@10,585

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

售$760 万

实

549 呎

@13,843

建

718 呎

@10,585

售$760 万

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

KOL实拍 VR实景

马鞍山海典居第01座

thumb_up

市中心豪宅 2房超笋价有匙即睇

实

559 呎

@13,953

建

750 呎

@10,400

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇

售$780 万

实

559 呎

@13,953

建

750 呎

@10,400

售$780 万

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇

沙田碧涛花园第02期 B座富临阁

thumb_up

碧涛花园开扬河景3房

实

812 呎

@9,852

建

1,146 呎

@6,981

local_fire_department 至HIT directions_run 即走

售$800 万

实

812 呎

@9,852

建

1,146 呎

@6,981

售$800 万

local_fire_department 至HIT directions_run 即走

马鞍山迎海第03期星湾

thumb_up

马鞍山迎海

实

496 呎

@14,113

local_fire_department 至HIT local_offer 低水笋价

售$700 万

实

496 呎

@14,113

售$700 万

local_fire_department 至HIT local_offer 低水笋价

VR实景

马鞍山听涛雅苑【豪装三房】

thumb_up

听涛雅苑【百万豪装三房】

实

660 呎

@13,333

建

819 呎

@10,745

local_fire_department 至HIT

售$880 万

实

660 呎

@13,333

建

819 呎

@10,745

售$880 万

local_fire_department 至HIT

KOL实拍

沙田富豪花园

thumb_up

大则露台河景（三房套连工人房）

实

919 呎

@9,249

建

1,245 呎

@6,827

real_estate_agent 罕有放盘

售$850 万

实

919 呎

@9,249

建

1,245 呎

@6,827

售$850 万

real_estate_agent 罕有放盘

马鞍山银湖天峰第03座

thumb_up

铁路上盖屋苑，东南2房

实

564 呎

@12,996

建

742 呎

@9,879

local_fire_department 至HIT

售$733 万

实

564 呎

@12,996

建

742 呎

@9,879

售$733 万

local_fire_department 至HIT

马鞍山海柏花园

thumb_up

海柏花园 **高层东南,望池景,套3房2厅,靓装修**

实

532 呎

@15,602

建

713 呎

@11,641

local_fire_department 至HIT local_offer 低水笋价

售$830 万

实

532 呎

@15,602

建

713 呎

@11,641

售$830 万

local_fire_department 至HIT local_offer 低水笋价

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

利率	15年	20年	25年	30年
1.000	$17,129	$13,162	$10,786	$9,205
1.500	$17,766	$13,810	$11,446	$9,877
2.000	$18,417	$14,478	$12,131	$10,579
2.500	$19,084	$15,166	$12,839	$11,308
3.000	$19,764	$15,873	$13,572	$12,066
3.500	$20,460	$16,598	$14,328	$12,852
3.625	$20,636	$16,783	$14,520	$13,052
4.000	$21,170	$17,343	$15,107	$13,664
4.500	$21,894	$18,106	$15,908	$14,501
5.000	$22,633	$18,888	$16,731	$15,364
5.500	$23,385	$19,687	$17,575	$16,250
6.000	$24,151	$20,504	$18,440	$17,159

每月供款$13,053

年期

30年

贷款金额

$2,862,000

總利息

$1,836,788

总贷款连利息

$4,698,788

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$8,646	$4,407	$13,052	$2,857,593
2	$8,632	$4,420	$13,052	$2,853,174
3	$8,619	$4,433	$13,052	$2,848,740
4	$8,606	$4,447	$13,052	$2,844,294
5	$8,592	$4,460	$13,052	$2,839,834
6	$8,579	$4,474	$13,052	$2,835,360
7	$8,565	$4,487	$13,052	$2,830,873
8	$8,552	$4,501	$13,052	$2,826,373
9	$8,538	$4,514	$13,052	$2,821,858
10	$8,524	$4,528	$13,052	$2,817,330
11	$8,511	$4,542	$13,052	$2,812,789
12	$8,497	$4,555	$13,052	$2,808,234

第1年供款共

$156,626

第1年利息

$102,860

第1年共還本金

$53,766

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$8,483	$4,569	$13,052	$2,803,665
14	$8,469	$4,583	$13,052	$2,799,082
15	$8,456	$4,597	$13,052	$2,794,485
16	$8,442	$4,611	$13,052	$2,789,875
17	$8,428	$4,624	$13,052	$2,785,250
18	$8,414	$4,638	$13,052	$2,780,612
19	$8,400	$4,652	$13,052	$2,775,960
20	$8,386	$4,666	$13,052	$2,771,293
21	$8,372	$4,681	$13,052	$2,766,613
22	$8,357	$4,695	$13,052	$2,761,918
23	$8,343	$4,709	$13,052	$2,757,209
24	$8,329	$4,723	$13,052	$2,752,486

第2年供款共

$156,626

第2年利息

$100,878

第2年共還本金

$55,748

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$8,315	$4,737	$13,052	$2,747,748
26	$8,300	$4,752	$13,052	$2,742,997
27	$8,286	$4,766	$13,052	$2,738,231
28	$8,272	$4,780	$13,052	$2,733,450
29	$8,257	$4,795	$13,052	$2,728,655
30	$8,243	$4,809	$13,052	$2,723,846
31	$8,228	$4,824	$13,052	$2,719,022
32	$8,214	$4,838	$13,052	$2,714,184
33	$8,199	$4,853	$13,052	$2,709,330
34	$8,184	$4,868	$13,052	$2,704,463
35	$8,170	$4,882	$13,052	$2,699,580
36	$8,155	$4,897	$13,052	$2,694,683

第3年供款共

$156,626

第3年利息

$98,824

第3年共還本金

$57,803

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$8,140	$4,912	$13,052	$2,689,771
38	$8,125	$4,927	$13,052	$2,684,844
39	$8,110	$4,942	$13,052	$2,679,903
40	$8,096	$4,957	$13,052	$2,674,946
41	$8,081	$4,972	$13,052	$2,669,974
42	$8,066	$4,987	$13,052	$2,664,988
43	$8,050	$5,002	$13,052	$2,659,986
44	$8,035	$5,017	$13,052	$2,654,969
45	$8,020	$5,032	$13,052	$2,649,937
46	$8,005	$5,047	$13,052	$2,644,890
47	$7,990	$5,062	$13,052	$2,639,828
48	$7,974	$5,078	$13,052	$2,634,750

第4年供款共

$156,626

第4年利息

$96,693

第4年共還本金

$59,933

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$7,959	$5,093	$13,052	$2,629,657
50	$7,944	$5,108	$13,052	$2,624,548
51	$7,928	$5,124	$13,052	$2,619,424
52	$7,913	$5,139	$13,052	$2,614,285
53	$7,897	$5,155	$13,052	$2,609,130
54	$7,882	$5,170	$13,052	$2,603,960
55	$7,866	$5,186	$13,052	$2,598,774
56	$7,850	$5,202	$13,052	$2,593,572
57	$7,835	$5,217	$13,052	$2,588,355
58	$7,819	$5,233	$13,052	$2,583,121
59	$7,803	$5,249	$13,052	$2,577,872
60	$7,787	$5,265	$13,052	$2,572,608

第5年供款共

$156,626

第5年利息

$94,484

第5年共還本金

$62,142

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$7,771	$5,281	$13,052	$2,567,327
62	$7,755	$5,297	$13,052	$2,562,030
63	$7,739	$5,313	$13,052	$2,556,717
64	$7,723	$5,329	$13,052	$2,551,389
65	$7,707	$5,345	$13,052	$2,546,044
66	$7,691	$5,361	$13,052	$2,540,683
67	$7,675	$5,377	$13,052	$2,535,305
68	$7,659	$5,393	$13,052	$2,529,912
69	$7,642	$5,410	$13,052	$2,524,502
70	$7,626	$5,426	$13,052	$2,519,076
71	$7,610	$5,442	$13,052	$2,513,634
72	$7,593	$5,459	$13,052	$2,508,175

第6年供款共

$156,626

第6年利息

$92,193

第6年共還本金

$64,433

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$7,577	$5,475	$13,052	$2,502,699
74	$7,560	$5,492	$13,052	$2,497,207
75	$7,544	$5,509	$13,052	$2,491,699
76	$7,527	$5,525	$13,052	$2,486,174
77	$7,510	$5,542	$13,052	$2,480,632
78	$7,494	$5,559	$13,052	$2,475,073
79	$7,477	$5,575	$13,052	$2,469,498
80	$7,460	$5,592	$13,052	$2,463,906
81	$7,443	$5,609	$13,052	$2,458,296
82	$7,426	$5,626	$13,052	$2,452,670
83	$7,409	$5,643	$13,052	$2,447,027
84	$7,392	$5,660	$13,052	$2,441,367

第7年供款共

$156,626

第7年利息

$89,819

第7年共還本金

$66,808

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$7,375	$5,677	$13,052	$2,435,690
86	$7,358	$5,694	$13,052	$2,429,996
87	$7,341	$5,712	$13,052	$2,424,284
88	$7,323	$5,729	$13,052	$2,418,555
89	$7,306	$5,746	$13,052	$2,412,809
90	$7,289	$5,763	$13,052	$2,407,045
91	$7,271	$5,781	$13,052	$2,401,265
92	$7,254	$5,798	$13,052	$2,395,466
93	$7,236	$5,816	$13,052	$2,389,650
94	$7,219	$5,833	$13,052	$2,383,817
95	$7,201	$5,851	$13,052	$2,377,966
96	$7,183	$5,869	$13,052	$2,372,097

第8年供款共

$156,626

第8年利息

$87,356

第8年共還本金

$69,270

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$7,166	$5,886	$13,052	$2,366,211
98	$7,148	$5,904	$13,052	$2,360,306
99	$7,130	$5,922	$13,052	$2,354,384
100	$7,112	$5,940	$13,052	$2,348,444
101	$7,094	$5,958	$13,052	$2,342,486
102	$7,076	$5,976	$13,052	$2,336,510
103	$7,058	$5,994	$13,052	$2,330,516
104	$7,040	$6,012	$13,052	$2,324,504
105	$7,022	$6,030	$13,052	$2,318,474
106	$7,004	$6,048	$13,052	$2,312,426
107	$6,985	$6,067	$13,052	$2,306,359
108	$6,967	$6,085	$13,052	$2,300,274

第9年供款共

$156,626

第9年利息

$84,803

第9年共還本金

$71,823

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$6,949	$6,103	$13,052	$2,294,170
110	$6,930	$6,122	$13,052	$2,288,048
111	$6,912	$6,140	$13,052	$2,281,908
112	$6,893	$6,159	$13,052	$2,275,749
113	$6,875	$6,178	$13,052	$2,269,572
114	$6,856	$6,196	$13,052	$2,263,375
115	$6,837	$6,215	$13,052	$2,257,161
116	$6,819	$6,234	$13,052	$2,250,927
117	$6,800	$6,253	$13,052	$2,244,674
118	$6,781	$6,271	$13,052	$2,238,403
119	$6,762	$6,290	$13,052	$2,232,113
120	$6,743	$6,309	$13,052	$2,225,803

第10年供款共

$156,626

第10年利息

$82,156

第10年共還本金

$74,471

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$6,724	$6,328	$13,052	$2,219,475
122	$6,705	$6,348	$13,052	$2,213,127
123	$6,685	$6,367	$13,052	$2,206,761
124	$6,666	$6,386	$13,052	$2,200,375
125	$6,647	$6,405	$13,052	$2,193,969
126	$6,628	$6,425	$13,052	$2,187,545
127	$6,608	$6,444	$13,052	$2,181,101
128	$6,589	$6,463	$13,052	$2,174,637
129	$6,569	$6,483	$13,052	$2,168,154
130	$6,550	$6,503	$13,052	$2,161,652
131	$6,530	$6,522	$13,052	$2,155,130
132	$6,510	$6,542	$13,052	$2,148,588

第11年供款共

$156,626

第11年利息

$79,411

第11年共還本金

$77,215

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$6,491	$6,562	$13,052	$2,142,026
134	$6,471	$6,581	$13,052	$2,135,445
135	$6,451	$6,601	$13,052	$2,128,843
136	$6,431	$6,621	$13,052	$2,122,222
137	$6,411	$6,641	$13,052	$2,115,581
138	$6,391	$6,661	$13,052	$2,108,919
139	$6,371	$6,681	$13,052	$2,102,238
140	$6,351	$6,702	$13,052	$2,095,536
141	$6,330	$6,722	$13,052	$2,088,814
142	$6,310	$6,742	$13,052	$2,082,072
143	$6,290	$6,763	$13,052	$2,075,309
144	$6,269	$6,783	$13,052	$2,068,526

第12年供款共

$156,626

第12年利息

$76,565

第12年共還本金

$80,061

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$6,249	$6,804	$13,052	$2,061,723
146	$6,228	$6,824	$13,052	$2,054,899
147	$6,208	$6,845	$13,052	$2,048,054
148	$6,187	$6,865	$13,052	$2,041,189
149	$6,166	$6,886	$13,052	$2,034,303
150	$6,145	$6,907	$13,052	$2,027,396
151	$6,124	$6,928	$13,052	$2,020,468
152	$6,103	$6,949	$13,052	$2,013,519
153	$6,083	$6,970	$13,052	$2,006,550
154	$6,061	$6,991	$13,052	$1,999,559
155	$6,040	$7,012	$13,052	$1,992,547
156	$6,019	$7,033	$13,052	$1,985,514

第13年供款共

$156,626

第13年利息

$73,614

第13年共還本金

$83,012

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$5,998	$7,054	$13,052	$1,978,460
158	$5,977	$7,076	$13,052	$1,971,384
159	$5,955	$7,097	$13,052	$1,964,287
160	$5,934	$7,118	$13,052	$1,957,169
161	$5,912	$7,140	$13,052	$1,950,029
162	$5,891	$7,161	$13,052	$1,942,867
163	$5,869	$7,183	$13,052	$1,935,684
164	$5,847	$7,205	$13,052	$1,928,479
165	$5,826	$7,227	$13,052	$1,921,253
166	$5,804	$7,248	$13,052	$1,914,004
167	$5,782	$7,270	$13,052	$1,906,734
168	$5,760	$7,292	$13,052	$1,899,442

第14年供款共

$156,626

第14年利息

$70,554

第14年共還本金

$86,072

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$5,738	$7,314	$13,052	$1,892,128
170	$5,716	$7,336	$13,052	$1,884,791
171	$5,694	$7,359	$13,052	$1,877,433
172	$5,671	$7,381	$13,052	$1,870,052
173	$5,649	$7,403	$13,052	$1,862,649
174	$5,627	$7,425	$13,052	$1,855,223
175	$5,604	$7,448	$13,052	$1,847,776
176	$5,582	$7,470	$13,052	$1,840,305
177	$5,559	$7,493	$13,052	$1,832,812
178	$5,537	$7,516	$13,052	$1,825,297
179	$5,514	$7,538	$13,052	$1,817,758
180	$5,491	$7,561	$13,052	$1,810,197

第15年供款共

$156,626

第15年利息

$67,382

第15年共還本金

$89,245

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$5,468	$7,584	$13,052	$1,802,613
182	$5,445	$7,607	$13,052	$1,795,007
183	$5,422	$7,630	$13,052	$1,787,377
184	$5,399	$7,653	$13,052	$1,779,724
185	$5,376	$7,676	$13,052	$1,772,048
186	$5,353	$7,699	$13,052	$1,764,349
187	$5,330	$7,722	$13,052	$1,756,627
188	$5,306	$7,746	$13,052	$1,748,881
189	$5,283	$7,769	$13,052	$1,741,112
190	$5,260	$7,793	$13,052	$1,733,319
191	$5,236	$7,816	$13,052	$1,725,503
192	$5,212	$7,840	$13,052	$1,717,663

第16年供款共

$156,626

第16年利息

$64,092

第16年共還本金

$92,534

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$5,189	$7,863	$13,052	$1,709,800
194	$5,165	$7,887	$13,052	$1,701,913
195	$5,141	$7,911	$13,052	$1,694,002
196	$5,117	$7,935	$13,052	$1,686,067
197	$5,093	$7,959	$13,052	$1,678,108
198	$5,069	$7,983	$13,052	$1,670,125
199	$5,045	$8,007	$13,052	$1,662,118
200	$5,021	$8,031	$13,052	$1,654,087
201	$4,997	$8,055	$13,052	$1,646,031
202	$4,972	$8,080	$13,052	$1,637,952
203	$4,948	$8,104	$13,052	$1,629,847
204	$4,923	$8,129	$13,052	$1,621,719

第17年供款共

$156,626

第17年利息

$60,682

第17年共還本金

$95,945

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$4,899	$8,153	$13,052	$1,613,566
206	$4,874	$8,178	$13,052	$1,605,388
207	$4,850	$8,203	$13,052	$1,597,185
208	$4,825	$8,227	$13,052	$1,588,958
209	$4,800	$8,252	$13,052	$1,580,705
210	$4,775	$8,277	$13,052	$1,572,428
211	$4,750	$8,302	$13,052	$1,564,126
212	$4,725	$8,327	$13,052	$1,555,799
213	$4,700	$8,352	$13,052	$1,547,447
214	$4,675	$8,378	$13,052	$1,539,069
215	$4,649	$8,403	$13,052	$1,530,666
216	$4,624	$8,428	$13,052	$1,522,238

第18年供款共

$156,626

第18年利息

$57,145

第18年共還本金

$99,481

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$4,598	$8,454	$13,052	$1,513,784
218	$4,573	$8,479	$13,052	$1,505,305
219	$4,547	$8,505	$13,052	$1,496,800
220	$4,522	$8,531	$13,052	$1,488,269
221	$4,496	$8,556	$13,052	$1,479,713
222	$4,470	$8,582	$13,052	$1,471,131
223	$4,444	$8,608	$13,052	$1,462,522
224	$4,418	$8,634	$13,052	$1,453,888
225	$4,392	$8,660	$13,052	$1,445,228
226	$4,366	$8,686	$13,052	$1,436,542
227	$4,340	$8,713	$13,052	$1,427,829
228	$4,313	$8,739	$13,052	$1,419,090

第19年供款共

$156,626

第19年利息

$53,479

第19年共還本金

$103,148

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$4,287	$8,765	$13,052	$1,410,325
230	$4,260	$8,792	$13,052	$1,401,533
231	$4,234	$8,818	$13,052	$1,392,714
232	$4,207	$8,845	$13,052	$1,383,869
233	$4,180	$8,872	$13,052	$1,374,998
234	$4,154	$8,899	$13,052	$1,366,099
235	$4,127	$8,925	$13,052	$1,357,174
236	$4,100	$8,952	$13,052	$1,348,221
237	$4,073	$8,979	$13,052	$1,339,242
238	$4,046	$9,007	$13,052	$1,330,235
239	$4,018	$9,034	$13,052	$1,321,202
240	$3,991	$9,061	$13,052	$1,312,141

第20年供款共

$156,626

第20年利息

$49,677

第20年共還本金

$106,950

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$3,964	$9,088	$13,052	$1,303,052
242	$3,936	$9,116	$13,052	$1,293,936
243	$3,909	$9,143	$13,052	$1,284,793
244	$3,881	$9,171	$13,052	$1,275,622
245	$3,853	$9,199	$13,052	$1,266,423
246	$3,826	$9,227	$13,052	$1,257,196
247	$3,798	$9,254	$13,052	$1,247,942
248	$3,770	$9,282	$13,052	$1,238,660
249	$3,742	$9,310	$13,052	$1,229,349
250	$3,714	$9,339	$13,052	$1,220,011
251	$3,685	$9,367	$13,052	$1,210,644
252	$3,657	$9,395	$13,052	$1,201,249

第21年供款共

$156,626

第21年利息

$45,735

第21年共還本金

$110,892

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$3,629	$9,423	$13,052	$1,191,826
254	$3,600	$9,452	$13,052	$1,182,374
255	$3,572	$9,480	$13,052	$1,172,893
256	$3,543	$9,509	$13,052	$1,163,384
257	$3,514	$9,538	$13,052	$1,153,846
258	$3,486	$9,567	$13,052	$1,144,280
259	$3,457	$9,596	$13,052	$1,134,684
260	$3,428	$9,624	$13,052	$1,125,060
261	$3,399	$9,654	$13,052	$1,115,406
262	$3,369	$9,683	$13,052	$1,105,723
263	$3,340	$9,712	$13,052	$1,096,011
264	$3,311	$9,741	$13,052	$1,086,270

第22年供款共

$156,626

第22年利息

$41,647

第22年共還本金

$114,979

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$3,281	$9,771	$13,052	$1,076,499
266	$3,252	$9,800	$13,052	$1,066,699
267	$3,222	$9,830	$13,052	$1,056,869
268	$3,193	$9,860	$13,052	$1,047,010
269	$3,163	$9,889	$13,052	$1,037,120
270	$3,133	$9,919	$13,052	$1,027,201
271	$3,103	$9,949	$13,052	$1,017,252
272	$3,073	$9,979	$13,052	$1,007,273
273	$3,043	$10,009	$13,052	$997,263
274	$3,013	$10,040	$13,052	$987,224
275	$2,982	$10,070	$13,052	$977,154
276	$2,952	$10,100	$13,052	$967,053

第23年供款共

$156,626

第23年利息

$37,410

第23年共還本金

$119,217

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$2,921	$10,131	$13,052	$956,923
278	$2,891	$10,161	$13,052	$946,761
279	$2,860	$10,192	$13,052	$936,569
280	$2,829	$10,223	$13,052	$926,346
281	$2,798	$10,254	$13,052	$916,092
282	$2,767	$10,285	$13,052	$905,807
283	$2,736	$10,316	$13,052	$895,491
284	$2,705	$10,347	$13,052	$885,144
285	$2,674	$10,378	$13,052	$874,766
286	$2,643	$10,410	$13,052	$864,356
287	$2,611	$10,441	$13,052	$853,915
288	$2,580	$10,473	$13,052	$843,442

第24年供款共

$156,626

第24年利息

$33,015

第24年共還本金

$123,611

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$2,548	$10,504	$13,052	$832,938
290	$2,516	$10,536	$13,052	$822,402
291	$2,484	$10,568	$13,052	$811,834
292	$2,452	$10,600	$13,052	$801,235
293	$2,420	$10,632	$13,052	$790,603
294	$2,388	$10,664	$13,052	$779,939
295	$2,356	$10,696	$13,052	$769,243
296	$2,324	$10,728	$13,052	$758,514
297	$2,291	$10,761	$13,052	$747,753
298	$2,259	$10,793	$13,052	$736,960
299	$2,226	$10,826	$13,052	$726,134
300	$2,194	$10,859	$13,052	$715,275

第25年供款共

$156,626

第25年利息

$28,459

第25年共還本金

$128,167

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$2,161	$10,891	$13,052	$704,384
302	$2,128	$10,924	$13,052	$693,460
303	$2,095	$10,957	$13,052	$682,502
304	$2,062	$10,990	$13,052	$671,512
305	$2,029	$11,024	$13,052	$660,488
306	$1,995	$11,057	$13,052	$649,431
307	$1,962	$11,090	$13,052	$638,341
308	$1,928	$11,124	$13,052	$627,217
309	$1,895	$11,157	$13,052	$616,060
310	$1,861	$11,191	$13,052	$604,868
311	$1,827	$11,225	$13,052	$593,643
312	$1,793	$11,259	$13,052	$582,384

第26年供款共

$156,626

第26年利息

$23,735

第26年共還本金

$132,891

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$1,759	$11,293	$13,052	$571,092
314	$1,725	$11,327	$13,052	$559,765
315	$1,691	$11,361	$13,052	$548,403
316	$1,657	$11,396	$13,052	$537,008
317	$1,622	$11,430	$13,052	$525,578
318	$1,588	$11,465	$13,052	$514,113
319	$1,553	$11,499	$13,052	$502,614
320	$1,518	$11,534	$13,052	$491,080
321	$1,483	$11,569	$13,052	$479,512
322	$1,449	$11,604	$13,052	$467,908
323	$1,413	$11,639	$13,052	$456,269
324	$1,378	$11,674	$13,052	$444,595

第27年供款共

$156,626

第27年利息

$18,837

第27年共還本金

$137,789

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$1,343	$11,709	$13,052	$432,886
326	$1,308	$11,745	$13,052	$421,142
327	$1,272	$11,780	$13,052	$409,362
328	$1,237	$11,816	$13,052	$397,546
329	$1,201	$11,851	$13,052	$385,695
330	$1,165	$11,887	$13,052	$373,808
331	$1,129	$11,923	$13,052	$361,885
332	$1,093	$11,959	$13,052	$349,926
333	$1,057	$11,995	$13,052	$337,931
334	$1,021	$12,031	$13,052	$325,899
335	$984	$12,068	$13,052	$313,832
336	$948	$12,104	$13,052	$301,727

第28年供款共

$156,626

第28年利息

$13,758

第28年共還本金

$142,868

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$911	$12,141	$13,052	$289,587
338	$875	$12,177	$13,052	$277,409
339	$838	$12,214	$13,052	$265,195
340	$801	$12,251	$13,052	$252,944
341	$764	$12,288	$13,052	$240,656
342	$727	$12,325	$13,052	$228,331
343	$690	$12,362	$13,052	$215,968
344	$652	$12,400	$13,052	$203,569
345	$615	$12,437	$13,052	$191,131
346	$577	$12,475	$13,052	$178,656
347	$540	$12,512	$13,052	$166,144
348	$502	$12,550	$13,052	$153,594

第29年供款共

$156,626

第29年利息

$8,493

第29年共還本金

$148,134

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$464	$12,588	$13,052	$141,005
350	$426	$12,626	$13,052	$128,379
351	$388	$12,664	$13,052	$115,715
352	$350	$12,703	$13,052	$103,012
353	$311	$12,741	$13,052	$90,271
354	$273	$12,779	$13,052	$77,492
355	$234	$12,818	$13,052	$64,674
356	$195	$12,857	$13,052	$51,817
357	$157	$12,896	$13,052	$38,921
358	$118	$12,935	$13,052	$25,987
359	$79	$12,974	$13,052	$13,013
360	$39	$13,013	$13,052	$0

第30年供款共

$156,626

第30年利息

$3,033

第30年共還本金

$153,594

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$10,166,788

免责声明

笋盘推介

按揭保险费
info