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$10,796,379

每月供款
$17,527

首期

$4,157,000

总贷款额

$3,843,000

總利息

$2,466,379

印花税

$240,000

其他

$90,000

置业成本总预算

HK$4,487,000

$35,052

置业成本总预算

HK$4,487,000

首期

$4,157,000
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

$35,052

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

粉岭牵晴间第08座

thumb_up

8座大单边楼皇，三房一套大厅大房，罕有放租

实

714 呎

@11,877

建

978 呎

@8,671

hotel_class 楼王

售$848 万

实

714 呎

@11,877

建

978 呎

@8,671

售$848 万

hotel_class 楼王

马鞍山泓碧第02座

thumb_up

海景2房，上车首选

实

511 呎

@16,634

real_estate_agent 罕有放盘 verified 首置必买

售$850 万

实

511 呎

@16,634

售$850 万

real_estate_agent 罕有放盘 verified 首置必买

大埔天钻第08座

thumb_up

天钻2房靓装开扬景观

实

551 呎

@13,793

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

售$760 万

实

551 呎

@13,793

售$760 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

西贡逸珑海滙第01座

thumb_up

西贡市低密度2房半屋苑

实

586 呎

@14,505

local_offer 低水笋价

售$850 万

实

586 呎

@14,505

售$850 万

local_offer 低水笋价

沙田文礼阁

thumb_up

大围站旁三房套, 旺中带静

实

622 呎

@12,058

建

736 呎

@10,190

local_offer 低水笋价

售$750 万

实

622 呎

@12,058

建

736 呎

@10,190

售$750 万

local_offer 低水笋价

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

西贡北围上村

thumb_up

nice view,

建

700 呎

@12,143

real_estate_agent 罕有放盘

售$850 万

建

700 呎

@12,143

售$850 万

real_estate_agent 罕有放盘

沙田荟荞 1翼

thumb_up

大围荟荞新楼龄, Shuttle . 围方

实

413 呎

@18,160

real_estate_agent 罕有放盘

售$750 万

实

413 呎

@18,160

售$750 万

real_estate_agent 罕有放盘

马鞍山迎海第02期星湾奇丰独家,西南向,东暖夏凉,侧望少海,雅装可即住

thumb_up

迎海第02期星湾***奇丰独家,西南向,东暖夏凉,侧望少海,雅装可即住***

实

496 呎

@14,113

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

售$700 万

实

496 呎

@14,113

售$700 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

沙田帝堡城

thumb_up

帝堡城, 罕有东南3房, 环境清静,私隐度高

实

753 呎

@11,023

建

970 呎

@8,557

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

售$830 万

实

753 呎

@11,023

建

970 呎

@8,557

售$830 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

粉岭蔚翠花园第04座

thumb_up

靓装连车位

实

716 呎

@12,291

建

826 呎

@10,654

local_fire_department 至HIT

售$880 万

实

716 呎

@12,291

建

826 呎

@10,654

售$880 万

local_fire_department 至HIT

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

利率	15年	20年	25年	30年
1.000	$23,000	$17,674	$14,483	$12,361
1.500	$23,855	$18,544	$15,370	$13,263
2.000	$24,730	$19,441	$16,289	$14,204
2.500	$25,625	$20,364	$17,240	$15,184
3.000	$26,539	$21,313	$18,224	$16,202
3.500	$27,473	$22,288	$19,239	$17,257
3.625	$27,709	$22,535	$19,498	$17,526
4.000	$28,426	$23,288	$20,285	$18,347
4.500	$29,399	$24,313	$21,361	$19,472
5.000	$30,390	$25,362	$22,466	$20,630
5.500	$31,401	$26,436	$23,599	$21,820
6.000	$32,429	$27,532	$24,761	$23,041

每月供款$17,527

年期

30年

贷款金额

$3,843,000

總利息

$2,466,379

总贷款连利息

$6,309,379

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$11,609	$5,917	$17,526	$3,837,083
2	$11,591	$5,935	$17,526	$3,831,148
3	$11,573	$5,953	$17,526	$3,825,195
4	$11,555	$5,971	$17,526	$3,819,225
5	$11,537	$5,989	$17,526	$3,813,236
6	$11,519	$6,007	$17,526	$3,807,229
7	$11,501	$6,025	$17,526	$3,801,204
8	$11,483	$6,043	$17,526	$3,795,161
9	$11,465	$6,062	$17,526	$3,789,099
10	$11,446	$6,080	$17,526	$3,783,019
11	$11,428	$6,098	$17,526	$3,776,921
12	$11,409	$6,117	$17,526	$3,770,804

第1年供款共

$210,313

第1年利息

$138,117

第1年共還本金

$72,196

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$11,391	$6,135	$17,526	$3,764,669
14	$11,372	$6,154	$17,526	$3,758,516
15	$11,354	$6,172	$17,526	$3,752,344
16	$11,335	$6,191	$17,526	$3,746,153
17	$11,317	$6,210	$17,526	$3,739,943
18	$11,298	$6,228	$17,526	$3,733,715
19	$11,279	$6,247	$17,526	$3,727,468
20	$11,260	$6,266	$17,526	$3,721,202
21	$11,241	$6,285	$17,526	$3,714,917
22	$11,222	$6,304	$17,526	$3,708,613
23	$11,203	$6,323	$17,526	$3,702,290
24	$11,184	$6,342	$17,526	$3,695,948

第2年供款共

$210,313

第2年利息

$135,456

第2年共還本金

$74,857

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$11,165	$6,361	$17,526	$3,689,587
26	$11,146	$6,380	$17,526	$3,683,206
27	$11,126	$6,400	$17,526	$3,676,807
28	$11,107	$6,419	$17,526	$3,670,388
29	$11,088	$6,438	$17,526	$3,663,949
30	$11,068	$6,458	$17,526	$3,657,491
31	$11,049	$6,477	$17,526	$3,651,014
32	$11,029	$6,497	$17,526	$3,644,517
33	$11,009	$6,517	$17,526	$3,638,000
34	$10,990	$6,536	$17,526	$3,631,464
35	$10,970	$6,556	$17,526	$3,624,908
36	$10,950	$6,576	$17,526	$3,618,332

第3年供款共

$210,313

第3年利息

$132,697

第3年共還本金

$77,616

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$10,930	$6,596	$17,526	$3,611,737
38	$10,910	$6,616	$17,526	$3,605,121
39	$10,890	$6,636	$17,526	$3,598,485
40	$10,870	$6,656	$17,526	$3,591,830
41	$10,850	$6,676	$17,526	$3,585,154
42	$10,830	$6,696	$17,526	$3,578,458
43	$10,810	$6,716	$17,526	$3,571,742
44	$10,790	$6,736	$17,526	$3,565,006
45	$10,769	$6,757	$17,526	$3,558,249
46	$10,749	$6,777	$17,526	$3,551,472
47	$10,728	$6,798	$17,526	$3,544,674
48	$10,708	$6,818	$17,526	$3,537,856

第4年供款共

$210,313

第4年利息

$129,836

第4年共還本金

$80,476

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$10,687	$6,839	$17,526	$3,531,017
50	$10,667	$6,859	$17,526	$3,524,158
51	$10,646	$6,880	$17,526	$3,517,278
52	$10,625	$6,901	$17,526	$3,510,377
53	$10,604	$6,922	$17,526	$3,503,455
54	$10,583	$6,943	$17,526	$3,496,512
55	$10,562	$6,964	$17,526	$3,489,548
56	$10,541	$6,985	$17,526	$3,482,564
57	$10,520	$7,006	$17,526	$3,475,558
58	$10,499	$7,027	$17,526	$3,468,531
59	$10,478	$7,048	$17,526	$3,461,483
60	$10,457	$7,069	$17,526	$3,454,413

第5年供款共

$210,313

第5年利息

$126,870

第5年共還本金

$83,443

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$10,435	$7,091	$17,526	$3,447,322
62	$10,414	$7,112	$17,526	$3,440,210
63	$10,392	$7,134	$17,526	$3,433,076
64	$10,371	$7,155	$17,526	$3,425,921
65	$10,349	$7,177	$17,526	$3,418,744
66	$10,327	$7,199	$17,526	$3,411,546
67	$10,306	$7,220	$17,526	$3,404,325
68	$10,284	$7,242	$17,526	$3,397,083
69	$10,262	$7,264	$17,526	$3,389,819
70	$10,240	$7,286	$17,526	$3,382,533
71	$10,218	$7,308	$17,526	$3,375,225
72	$10,196	$7,330	$17,526	$3,367,895

第6年供款共

$210,313

第6年利息

$123,794

第6年共還本金

$86,518

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$10,174	$7,352	$17,526	$3,360,543
74	$10,152	$7,374	$17,526	$3,353,168
75	$10,129	$7,397	$17,526	$3,345,772
76	$10,107	$7,419	$17,526	$3,338,353
77	$10,085	$7,441	$17,526	$3,330,911
78	$10,062	$7,464	$17,526	$3,323,447
79	$10,040	$7,486	$17,526	$3,315,961
80	$10,017	$7,509	$17,526	$3,308,452
81	$9,994	$7,532	$17,526	$3,300,920
82	$9,972	$7,555	$17,526	$3,293,365
83	$9,949	$7,577	$17,526	$3,285,788
84	$9,926	$7,600	$17,526	$3,278,188

第7年供款共

$210,313

第7年利息

$120,605

第7年共還本金

$89,707

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$9,903	$7,623	$17,526	$3,270,565
86	$9,880	$7,646	$17,526	$3,262,918
87	$9,857	$7,669	$17,526	$3,255,249
88	$9,834	$7,692	$17,526	$3,247,557
89	$9,810	$7,716	$17,526	$3,239,841
90	$9,787	$7,739	$17,526	$3,232,102
91	$9,764	$7,762	$17,526	$3,224,340
92	$9,740	$7,786	$17,526	$3,216,554
93	$9,717	$7,809	$17,526	$3,208,744
94	$9,693	$7,833	$17,526	$3,200,911
95	$9,669	$7,857	$17,526	$3,193,055
96	$9,646	$7,880	$17,526	$3,185,174

第8年供款共

$210,313

第8年利息

$117,299

第8年共還本金

$93,014

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$9,622	$7,904	$17,526	$3,177,270
98	$9,598	$7,928	$17,526	$3,169,342
99	$9,574	$7,952	$17,526	$3,161,390
100	$9,550	$7,976	$17,526	$3,153,414
101	$9,526	$8,000	$17,526	$3,145,414
102	$9,502	$8,024	$17,526	$3,137,390
103	$9,478	$8,049	$17,526	$3,129,341
104	$9,453	$8,073	$17,526	$3,121,268
105	$9,429	$8,097	$17,526	$3,113,171
106	$9,404	$8,122	$17,526	$3,105,049
107	$9,380	$8,146	$17,526	$3,096,903
108	$9,355	$8,171	$17,526	$3,088,732

第9年供款共

$210,313

第9年利息

$113,871

第9年共還本金

$96,442

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$9,331	$8,196	$17,526	$3,080,537
110	$9,306	$8,220	$17,526	$3,072,317
111	$9,281	$8,245	$17,526	$3,064,072
112	$9,256	$8,270	$17,526	$3,055,802
113	$9,231	$8,295	$17,526	$3,047,507
114	$9,206	$8,320	$17,526	$3,039,186
115	$9,181	$8,345	$17,526	$3,030,841
116	$9,156	$8,370	$17,526	$3,022,471
117	$9,130	$8,396	$17,526	$3,014,075
118	$9,105	$8,421	$17,526	$3,005,654
119	$9,080	$8,446	$17,526	$2,997,208
120	$9,054	$8,472	$17,526	$2,988,736

第10年供款共

$210,313

第10年利息

$110,316

第10年共還本金

$99,997

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$9,028	$8,498	$17,526	$2,980,238
122	$9,003	$8,523	$17,526	$2,971,715
123	$8,977	$8,549	$17,526	$2,963,166
124	$8,951	$8,575	$17,526	$2,954,591
125	$8,925	$8,601	$17,526	$2,945,990
126	$8,899	$8,627	$17,526	$2,937,364
127	$8,873	$8,653	$17,526	$2,928,711
128	$8,847	$8,679	$17,526	$2,920,032
129	$8,821	$8,705	$17,526	$2,911,327
130	$8,795	$8,731	$17,526	$2,902,595
131	$8,768	$8,758	$17,526	$2,893,838
132	$8,742	$8,784	$17,526	$2,885,053

第11年供款共

$210,313

第11年利息

$106,630

第11年共還本金

$103,682

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$8,715	$8,811	$17,526	$2,876,243
134	$8,689	$8,837	$17,526	$2,867,405
135	$8,662	$8,864	$17,526	$2,858,541
136	$8,635	$8,891	$17,526	$2,849,650
137	$8,608	$8,918	$17,526	$2,840,733
138	$8,581	$8,945	$17,526	$2,831,788
139	$8,554	$8,972	$17,526	$2,822,816
140	$8,527	$8,999	$17,526	$2,813,817
141	$8,500	$9,026	$17,526	$2,804,791
142	$8,473	$9,053	$17,526	$2,795,738
143	$8,445	$9,081	$17,526	$2,786,658
144	$8,418	$9,108	$17,526	$2,777,550

第12年供款共

$210,313

第12年利息

$102,809

第12年共還本金

$107,504

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$8,391	$9,136	$17,526	$2,768,414
146	$8,363	$9,163	$17,526	$2,759,251
147	$8,335	$9,191	$17,526	$2,750,060
148	$8,307	$9,219	$17,526	$2,740,841
149	$8,280	$9,246	$17,526	$2,731,595
150	$8,252	$9,274	$17,526	$2,722,321
151	$8,224	$9,302	$17,526	$2,713,018
152	$8,196	$9,330	$17,526	$2,703,688
153	$8,167	$9,359	$17,526	$2,694,329
154	$8,139	$9,387	$17,526	$2,684,942
155	$8,111	$9,415	$17,526	$2,675,527
156	$8,082	$9,444	$17,526	$2,666,083

第13年供款共

$210,313

第13年利息

$98,846

第13年共還本金

$111,466

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$8,054	$9,472	$17,526	$2,656,611
158	$8,025	$9,501	$17,526	$2,647,110
159	$7,996	$9,530	$17,526	$2,637,581
160	$7,968	$9,558	$17,526	$2,628,022
161	$7,939	$9,587	$17,526	$2,618,435
162	$7,910	$9,616	$17,526	$2,608,819
163	$7,881	$9,645	$17,526	$2,599,174
164	$7,852	$9,674	$17,526	$2,589,499
165	$7,822	$9,704	$17,526	$2,579,796
166	$7,793	$9,733	$17,526	$2,570,063
167	$7,764	$9,762	$17,526	$2,560,300
168	$7,734	$9,792	$17,526	$2,550,508

第14年供款共

$210,313

第14年利息

$94,738

第14年共還本金

$115,575

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$7,705	$9,821	$17,526	$2,540,687
170	$7,675	$9,851	$17,526	$2,530,836
171	$7,645	$9,881	$17,526	$2,520,955
172	$7,615	$9,911	$17,526	$2,511,045
173	$7,585	$9,941	$17,526	$2,501,104
174	$7,555	$9,971	$17,526	$2,491,133
175	$7,525	$10,001	$17,526	$2,481,133
176	$7,495	$10,031	$17,526	$2,471,102
177	$7,465	$10,061	$17,526	$2,461,040
178	$7,434	$10,092	$17,526	$2,450,949
179	$7,404	$10,122	$17,526	$2,440,827
180	$7,373	$10,153	$17,526	$2,430,674

第15年供款共

$210,313

第15年利息

$90,478

第15年共還本金

$119,835

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$7,343	$10,183	$17,526	$2,420,490
182	$7,312	$10,214	$17,526	$2,410,276
183	$7,281	$10,245	$17,526	$2,400,031
184	$7,250	$10,276	$17,526	$2,389,755
185	$7,219	$10,307	$17,526	$2,379,448
186	$7,188	$10,338	$17,526	$2,369,110
187	$7,157	$10,369	$17,526	$2,358,741
188	$7,125	$10,401	$17,526	$2,348,340
189	$7,094	$10,432	$17,526	$2,337,908
190	$7,062	$10,464	$17,526	$2,327,444
191	$7,031	$10,495	$17,526	$2,316,949
192	$6,999	$10,527	$17,526	$2,306,422

第16年供款共

$210,313

第16年利息

$86,061

第16年共還本金

$124,252

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$6,967	$10,559	$17,526	$2,295,863
194	$6,935	$10,591	$17,526	$2,285,273
195	$6,903	$10,623	$17,526	$2,274,650
196	$6,871	$10,655	$17,526	$2,263,996
197	$6,839	$10,687	$17,526	$2,253,309
198	$6,807	$10,719	$17,526	$2,242,589
199	$6,774	$10,752	$17,526	$2,231,838
200	$6,742	$10,784	$17,526	$2,221,054
201	$6,709	$10,817	$17,526	$2,210,237
202	$6,677	$10,849	$17,526	$2,199,388
203	$6,644	$10,882	$17,526	$2,188,506
204	$6,611	$10,915	$17,526	$2,177,591

第17年供款共

$210,313

第17年利息

$81,481

第17年共還本金

$128,831

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$6,578	$10,948	$17,526	$2,166,643
206	$6,545	$10,981	$17,526	$2,155,662
207	$6,512	$11,014	$17,526	$2,144,648
208	$6,479	$11,047	$17,526	$2,133,600
209	$6,445	$11,081	$17,526	$2,122,520
210	$6,412	$11,114	$17,526	$2,111,405
211	$6,378	$11,148	$17,526	$2,100,257
212	$6,345	$11,182	$17,526	$2,089,076
213	$6,311	$11,215	$17,526	$2,077,861
214	$6,277	$11,249	$17,526	$2,066,611
215	$6,243	$11,283	$17,526	$2,055,328
216	$6,209	$11,317	$17,526	$2,044,011

第18年供款共

$210,313

第18年利息

$76,733

第18年共還本金

$133,580

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$6,175	$11,351	$17,526	$2,032,660
218	$6,140	$11,386	$17,526	$2,021,274
219	$6,106	$11,420	$17,526	$2,009,854
220	$6,071	$11,455	$17,526	$1,998,399
221	$6,037	$11,489	$17,526	$1,986,910
222	$6,002	$11,524	$17,526	$1,975,386
223	$5,967	$11,559	$17,526	$1,963,827
224	$5,932	$11,594	$17,526	$1,952,234
225	$5,897	$11,629	$17,526	$1,940,605
226	$5,862	$11,664	$17,526	$1,928,941
227	$5,827	$11,699	$17,526	$1,917,242
228	$5,792	$11,734	$17,526	$1,905,508

第19年供款共

$210,313

第19年利息

$71,809

第19年共還本金

$138,503

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$5,756	$11,770	$17,526	$1,893,738
230	$5,721	$11,805	$17,526	$1,881,933
231	$5,685	$11,841	$17,526	$1,870,091
232	$5,649	$11,877	$17,526	$1,858,215
233	$5,613	$11,913	$17,526	$1,846,302
234	$5,577	$11,949	$17,526	$1,834,353
235	$5,541	$11,985	$17,526	$1,822,368
236	$5,505	$12,021	$17,526	$1,810,348
237	$5,469	$12,057	$17,526	$1,798,290
238	$5,432	$12,094	$17,526	$1,786,197
239	$5,396	$12,130	$17,526	$1,774,066
240	$5,359	$12,167	$17,526	$1,761,899

第20年供款共

$210,313

第20年利息

$66,704

第20年共還本金

$143,608

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$5,322	$12,204	$17,526	$1,749,696
242	$5,286	$12,241	$17,526	$1,737,455
243	$5,249	$12,277	$17,526	$1,725,178
244	$5,211	$12,315	$17,526	$1,712,863
245	$5,174	$12,352	$17,526	$1,700,511
246	$5,137	$12,389	$17,526	$1,688,122
247	$5,100	$12,427	$17,526	$1,675,696
248	$5,062	$12,464	$17,526	$1,663,232
249	$5,024	$12,502	$17,526	$1,650,730
250	$4,987	$12,539	$17,526	$1,638,191
251	$4,949	$12,577	$17,526	$1,625,613
252	$4,911	$12,615	$17,526	$1,612,998

第21年供款共

$210,313

第21年利息

$61,411

第21年共還本金

$148,902

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$4,873	$12,653	$17,526	$1,600,344
254	$4,834	$12,692	$17,526	$1,587,653
255	$4,796	$12,730	$17,526	$1,574,923
256	$4,758	$12,768	$17,526	$1,562,154
257	$4,719	$12,807	$17,526	$1,549,347
258	$4,680	$12,846	$17,526	$1,536,501
259	$4,642	$12,885	$17,526	$1,523,617
260	$4,603	$12,923	$17,526	$1,510,693
261	$4,564	$12,962	$17,526	$1,497,731
262	$4,524	$13,002	$17,526	$1,484,729
263	$4,485	$13,041	$17,526	$1,471,688
264	$4,446	$13,080	$17,526	$1,458,608

第22年供款共

$210,313

第22年利息

$55,923

第22年共還本金

$154,390

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$4,406	$13,120	$17,526	$1,445,488
266	$4,367	$13,159	$17,526	$1,432,329
267	$4,327	$13,199	$17,526	$1,419,129
268	$4,287	$13,239	$17,526	$1,405,890
269	$4,247	$13,279	$17,526	$1,392,611
270	$4,207	$13,319	$17,526	$1,379,292
271	$4,167	$13,359	$17,526	$1,365,933
272	$4,126	$13,400	$17,526	$1,352,533
273	$4,086	$13,440	$17,526	$1,339,093
274	$4,045	$13,481	$17,526	$1,325,612
275	$4,004	$13,522	$17,526	$1,312,090
276	$3,964	$13,562	$17,526	$1,298,528

第23年供款共

$210,313

第23年利息

$50,232

第23年共還本金

$160,080

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$3,923	$13,603	$17,526	$1,284,924
278	$3,882	$13,645	$17,526	$1,271,280
279	$3,840	$13,686	$17,526	$1,257,594
280	$3,799	$13,727	$17,526	$1,243,867
281	$3,758	$13,769	$17,526	$1,230,098
282	$3,716	$13,810	$17,526	$1,216,288
283	$3,674	$13,852	$17,526	$1,202,436
284	$3,632	$13,894	$17,526	$1,188,543
285	$3,590	$13,936	$17,526	$1,174,607
286	$3,548	$13,978	$17,526	$1,160,629
287	$3,506	$14,020	$17,526	$1,146,609
288	$3,464	$14,062	$17,526	$1,132,547

第24年供款共

$210,313

第24年利息

$44,332

第24年共還本金

$165,981

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$3,421	$14,105	$17,526	$1,118,442
290	$3,379	$14,147	$17,526	$1,104,295
291	$3,336	$14,190	$17,526	$1,090,105
292	$3,293	$14,233	$17,526	$1,075,872
293	$3,250	$14,276	$17,526	$1,061,596
294	$3,207	$14,319	$17,526	$1,047,276
295	$3,164	$14,362	$17,526	$1,032,914
296	$3,120	$14,406	$17,526	$1,018,508
297	$3,077	$14,449	$17,526	$1,004,059
298	$3,033	$14,493	$17,526	$989,566
299	$2,989	$14,537	$17,526	$975,029
300	$2,945	$14,581	$17,526	$960,449

第25年供款共

$210,313

第25年利息

$38,214

第25年共還本金

$172,098

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$2,901	$14,625	$17,526	$945,824
302	$2,857	$14,669	$17,526	$931,155
303	$2,813	$14,713	$17,526	$916,442
304	$2,768	$14,758	$17,526	$901,684
305	$2,724	$14,802	$17,526	$886,882
306	$2,679	$14,847	$17,526	$872,035
307	$2,634	$14,892	$17,526	$857,143
308	$2,589	$14,937	$17,526	$842,206
309	$2,544	$14,982	$17,526	$827,225
310	$2,499	$15,027	$17,526	$812,197
311	$2,454	$15,073	$17,526	$797,125
312	$2,408	$15,118	$17,526	$782,007

第26年供款共

$210,313

第26年利息

$31,871

第26年共還本金

$178,442

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$2,362	$15,164	$17,526	$766,843
314	$2,317	$15,210	$17,526	$751,634
315	$2,271	$15,255	$17,526	$736,378
316	$2,224	$15,302	$17,526	$721,076
317	$2,178	$15,348	$17,526	$705,729
318	$2,132	$15,394	$17,526	$690,335
319	$2,085	$15,441	$17,526	$674,894
320	$2,039	$15,487	$17,526	$659,407
321	$1,992	$15,534	$17,526	$643,872
322	$1,945	$15,581	$17,526	$628,291
323	$1,898	$15,628	$17,526	$612,663
324	$1,851	$15,675	$17,526	$596,988

第27年供款共

$210,313

第27年利息

$25,294

第27年共還本金

$185,019

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$1,803	$15,723	$17,526	$581,265
326	$1,756	$15,770	$17,526	$565,495
327	$1,708	$15,818	$17,526	$549,677
328	$1,660	$15,866	$17,526	$533,812
329	$1,613	$15,913	$17,526	$517,898
330	$1,564	$15,962	$17,526	$501,937
331	$1,516	$16,010	$17,526	$485,927
332	$1,468	$16,058	$17,526	$469,869
333	$1,419	$16,107	$17,526	$453,762
334	$1,371	$16,155	$17,526	$437,607
335	$1,322	$16,204	$17,526	$421,403
336	$1,273	$16,253	$17,526	$405,150

第28年供款共

$210,313

第28年利息

$18,474

第28年共還本金

$191,838

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$1,224	$16,302	$17,526	$388,848
338	$1,175	$16,351	$17,526	$372,496
339	$1,125	$16,401	$17,526	$356,095
340	$1,076	$16,450	$17,526	$339,645
341	$1,026	$16,500	$17,526	$323,145
342	$976	$16,550	$17,526	$306,595
343	$926	$16,600	$17,526	$289,995
344	$876	$16,650	$17,526	$273,345
345	$826	$16,700	$17,526	$256,645
346	$775	$16,751	$17,526	$239,894
347	$725	$16,801	$17,526	$223,093
348	$674	$16,852	$17,526	$206,241

第29年供款共

$210,313

第29年利息

$11,403

第29年共還本金

$198,909

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$623	$16,903	$17,526	$189,338
350	$572	$16,954	$17,526	$172,383
351	$521	$17,005	$17,526	$155,378
352	$469	$17,057	$17,526	$138,321
353	$418	$17,108	$17,526	$121,213
354	$366	$17,160	$17,526	$104,053
355	$314	$17,212	$17,526	$86,842
356	$262	$17,264	$17,526	$69,578
357	$210	$17,316	$17,526	$52,262
358	$158	$17,368	$17,526	$34,894
359	$105	$17,421	$17,526	$17,473
360	$53	$17,473	$17,526	$0

第30年供款共

$210,313

第30年利息

$4,072

第30年共還本金

$206,241

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$10,796,379

免责声明

笋盘推介

按揭保险费
info