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$11,308,162

每月供款
$20,213

首期

$3,701,600

总贷款额

$4,298,400

總利息

$2,978,162

印花税

$240,000

其他

$90,000

置业成本总预算

HK$4,031,600

$40,425

置业成本总预算

HK$4,031,600

首期

$3,701,600
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

$40,425

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

马鞍山天宇海

thumb_up

天宇海罕有特色花园

实

760 呎

@11,316

建

1,001 呎

@8,591

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 hotel_class 楼王

售$860 万

实

760 呎

@11,316

建

1,001 呎

@8,591

售$860 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 hotel_class 楼王

马鞍山银湖天峰第02座

thumb_up

银湖天峰2房+工人房古典内园池景

实

604 呎

@14,901

建

792 呎

@11,364

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 verified 首置必买

售$900 万

实

604 呎

@14,901

建

792 呎

@11,364

售$900 万

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 verified 首置必买

马鞍山观澜雅轩第05座

thumb_up

观澜雅轩两房海景南北对流

实

605 呎

@12,397

建

808 呎

@9,282

local_fire_department 至HIT

售$750 万

实

605 呎

@12,397

建

808 呎

@9,282

售$750 万

local_fire_department 至HIT

独家

马鞍山迎海

thumb_up

独家独家噼价走人全城激笋

实

497 呎

@14,085

local_fire_department 至HIT

售$700 万

实

497 呎

@14,085

售$700 万

local_fire_department 至HIT

西贡逸珑海滙连大花园

thumb_up

特色户地下连大花园

实

492 呎

@18,293

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 pets 爱竉必选

售$900 万

实

492 呎

@18,293

售$900 万

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 pets 爱竉必选

马鞍山乌溪沙村

thumb_up

连天台好方便

建

700 呎

@10,000

售$700 万

建

700 呎

@10,000

售$700 万

马鞍山迎涛湾 B座

thumb_up

全新靓装三房套，业主求卖！欢迎约睇还价

实

818 呎

@10,513

建

1,060 呎

@8,113

local_fire_department 至HIT

售$860 万

实

818 呎

@10,513

建

1,060 呎

@8,113

售$860 万

local_fire_department 至HIT

马鞍山迎海第01期第01座

thumb_up

清雅装修高层开扬

实

511 呎

@13,699

建

663 呎

@10,558

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

售$700 万

实

511 呎

@13,699

建

663 呎

@10,558

售$700 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

沙田晋名峰

thumb_up

开阳景观连车位大量荀盘快约

实

612 呎

@14,216

建

756 呎

@11,508

local_fire_department 至HIT

售$870 万

实

612 呎

@14,216

建

756 呎

@11,508

售$870 万

local_fire_department 至HIT

VR实景

沙田雅仕阁

thumb_up

仲连车位　优质高层向南三房套🏠🏠

实

831 呎

@10,830

建

1,125 呎

@8,000

local_fire_department 至HIT

售$900 万

实

831 呎

@10,830

建

1,125 呎

@8,000

售$900 万

local_fire_department 至HIT

VR实景

马鞍山迎海第04期 ###向南大两房,少海连特色平台户,收租自用都得###

thumb_up

迎海第04期 ###向南大两房,少海连特色平台户,收租自用都得###

实

546 呎

@13,736

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

售$750 万

实

546 呎

@13,736

售$750 万

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

马鞍山泓碧全屋靓装修,罕有底座内园全池景,蚀让出售,欢迎参观,绝对实盘

thumb_up

泓碧***全屋靓装修,罕有底座内园全池景,蚀让出售,欢迎参观,绝对实盘***

实

477 呎

@16,771

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

售$800 万

实

477 呎

@16,771

售$800 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

利率	15年	20年	25年	30年
1.000	$25,726	$19,768	$16,199	$13,825
1.500	$26,682	$20,742	$17,191	$14,835
2.000	$27,661	$21,745	$18,219	$15,888
2.500	$28,661	$22,777	$19,283	$16,984
3.000	$29,684	$23,839	$20,383	$18,122
3.500	$30,729	$24,929	$21,519	$19,302
3.875	$31,526	$25,765	$22,393	$20,213
4.000	$31,795	$26,047	$22,689	$20,521
4.500	$32,882	$27,194	$23,892	$21,779
5.000	$33,991	$28,368	$25,128	$23,075
5.500	$35,122	$29,568	$26,396	$24,406
6.000	$36,272	$30,795	$27,695	$25,771

每月供款$20,213

年期

30年

贷款金额

$4,298,400

總利息

$2,978,162

总贷款连利息

$7,276,562

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$13,880	$6,332	$20,213	$4,292,068
2	$13,860	$6,353	$20,213	$4,285,715
3	$13,839	$6,373	$20,213	$4,279,341
4	$13,819	$6,394	$20,213	$4,272,947
5	$13,798	$6,415	$20,213	$4,266,533
6	$13,777	$6,435	$20,213	$4,260,097
7	$13,757	$6,456	$20,213	$4,253,641
8	$13,736	$6,477	$20,213	$4,247,164
9	$13,715	$6,498	$20,213	$4,240,666
10	$13,694	$6,519	$20,213	$4,234,148
11	$13,673	$6,540	$20,213	$4,227,608
12	$13,652	$6,561	$20,213	$4,221,047

第1年供款共

$242,552

第1年利息

$165,199

第1年共還本金

$77,353

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$13,630	$6,582	$20,213	$4,214,465
14	$13,609	$6,603	$20,213	$4,207,861
15	$13,588	$6,625	$20,213	$4,201,236
16	$13,566	$6,646	$20,213	$4,194,590
17	$13,545	$6,668	$20,213	$4,187,922
18	$13,523	$6,689	$20,213	$4,181,233
19	$13,502	$6,711	$20,213	$4,174,523
20	$13,480	$6,732	$20,213	$4,167,790
21	$13,458	$6,754	$20,213	$4,161,036
22	$13,437	$6,776	$20,213	$4,154,260
23	$13,415	$6,798	$20,213	$4,147,462
24	$13,393	$6,820	$20,213	$4,140,642

第2年供款共

$242,552

第2年利息

$162,148

第2年共還本金

$80,405

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$13,371	$6,842	$20,213	$4,133,800
26	$13,349	$6,864	$20,213	$4,126,936
27	$13,327	$6,886	$20,213	$4,120,050
28	$13,304	$6,908	$20,213	$4,113,142
29	$13,282	$6,931	$20,213	$4,106,211
30	$13,260	$6,953	$20,213	$4,099,258
31	$13,237	$6,975	$20,213	$4,092,283
32	$13,215	$6,998	$20,213	$4,085,285
33	$13,192	$7,021	$20,213	$4,078,264
34	$13,169	$7,043	$20,213	$4,071,221
35	$13,147	$7,066	$20,213	$4,064,155
36	$13,124	$7,089	$20,213	$4,057,066

第3年供款共

$242,552

第3年利息

$158,976

第3年共還本金

$83,576

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$13,101	$7,112	$20,213	$4,049,954
38	$13,078	$7,135	$20,213	$4,042,820
39	$13,055	$7,158	$20,213	$4,035,662
40	$13,032	$7,181	$20,213	$4,028,481
41	$13,009	$7,204	$20,213	$4,021,277
42	$12,985	$7,227	$20,213	$4,014,050
43	$12,962	$7,251	$20,213	$4,006,799
44	$12,939	$7,274	$20,213	$3,999,525
45	$12,915	$7,298	$20,213	$3,992,227
46	$12,892	$7,321	$20,213	$3,984,906
47	$12,868	$7,345	$20,213	$3,977,562
48	$12,844	$7,368	$20,213	$3,970,193

第4年供款共

$242,552

第4年利息

$155,679

第4年共還本金

$86,873

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$12,820	$7,392	$20,213	$3,962,801
50	$12,797	$7,416	$20,213	$3,955,385
51	$12,773	$7,440	$20,213	$3,947,945
52	$12,749	$7,464	$20,213	$3,940,481
53	$12,724	$7,488	$20,213	$3,932,992
54	$12,700	$7,512	$20,213	$3,925,480
55	$12,676	$7,537	$20,213	$3,917,943
56	$12,652	$7,561	$20,213	$3,910,382
57	$12,627	$7,585	$20,213	$3,902,797
58	$12,603	$7,610	$20,213	$3,895,187
59	$12,578	$7,634	$20,213	$3,887,553
60	$12,554	$7,659	$20,213	$3,879,894

第5年供款共

$242,552

第5年利息

$152,252

第5年共還本金

$90,300

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$12,529	$7,684	$20,213	$3,872,210
62	$12,504	$7,709	$20,213	$3,864,501
63	$12,479	$7,734	$20,213	$3,856,768
64	$12,454	$7,759	$20,213	$3,849,009
65	$12,429	$7,784	$20,213	$3,841,225
66	$12,404	$7,809	$20,213	$3,833,417
67	$12,379	$7,834	$20,213	$3,825,583
68	$12,353	$7,859	$20,213	$3,817,724
69	$12,328	$7,885	$20,213	$3,809,839
70	$12,303	$7,910	$20,213	$3,801,929
71	$12,277	$7,936	$20,213	$3,793,993
72	$12,251	$7,961	$20,213	$3,786,032

第6年供款共

$242,552

第6年利息

$148,690

第6年共還本金

$93,862

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$12,226	$7,987	$20,213	$3,778,045
74	$12,200	$8,013	$20,213	$3,770,032
75	$12,174	$8,039	$20,213	$3,761,994
76	$12,148	$8,065	$20,213	$3,753,929
77	$12,122	$8,091	$20,213	$3,745,839
78	$12,096	$8,117	$20,213	$3,737,722
79	$12,070	$8,143	$20,213	$3,729,579
80	$12,043	$8,169	$20,213	$3,721,410
81	$12,017	$8,196	$20,213	$3,713,214
82	$11,991	$8,222	$20,213	$3,704,992
83	$11,964	$8,249	$20,213	$3,696,743
84	$11,937	$8,275	$20,213	$3,688,468

第7年供款共

$242,552

第7年利息

$144,988

第7年共還本金

$97,564

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$11,911	$8,302	$20,213	$3,680,166
86	$11,884	$8,329	$20,213	$3,671,837
87	$11,857	$8,356	$20,213	$3,663,482
88	$11,830	$8,383	$20,213	$3,655,099
89	$11,803	$8,410	$20,213	$3,646,689
90	$11,776	$8,437	$20,213	$3,638,252
91	$11,749	$8,464	$20,213	$3,629,788
92	$11,721	$8,491	$20,213	$3,621,297
93	$11,694	$8,519	$20,213	$3,612,778
94	$11,666	$8,546	$20,213	$3,604,231
95	$11,639	$8,574	$20,213	$3,595,657
96	$11,611	$8,602	$20,213	$3,587,056

第8年供款共

$242,552

第8年利息

$141,140

第8年共還本金

$101,412

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$11,583	$8,629	$20,213	$3,578,426
98	$11,555	$8,657	$20,213	$3,569,769
99	$11,527	$8,685	$20,213	$3,561,083
100	$11,499	$8,713	$20,213	$3,552,370
101	$11,471	$8,741	$20,213	$3,543,629
102	$11,443	$8,770	$20,213	$3,534,859
103	$11,415	$8,798	$20,213	$3,526,061
104	$11,386	$8,826	$20,213	$3,517,234
105	$11,358	$8,855	$20,213	$3,508,380
106	$11,329	$8,884	$20,213	$3,499,496
107	$11,300	$8,912	$20,213	$3,490,584
108	$11,272	$8,941	$20,213	$3,481,643

第9年供款共

$242,552

第9年利息

$137,139

第9年共還本金

$105,413

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$11,243	$8,970	$20,213	$3,472,673
110	$11,214	$8,999	$20,213	$3,463,674
111	$11,185	$9,028	$20,213	$3,454,646
112	$11,156	$9,057	$20,213	$3,445,589
113	$11,126	$9,086	$20,213	$3,436,503
114	$11,097	$9,116	$20,213	$3,427,387
115	$11,068	$9,145	$20,213	$3,418,242
116	$11,038	$9,175	$20,213	$3,409,068
117	$11,008	$9,204	$20,213	$3,399,863
118	$10,979	$9,234	$20,213	$3,390,629
119	$10,949	$9,264	$20,213	$3,381,366
120	$10,919	$9,294	$20,213	$3,372,072

第10年供款共

$242,552

第10年利息

$132,981

第10年共還本金

$109,571

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$10,889	$9,324	$20,213	$3,362,748
122	$10,859	$9,354	$20,213	$3,353,395
123	$10,829	$9,384	$20,213	$3,344,011
124	$10,798	$9,414	$20,213	$3,334,596
125	$10,768	$9,445	$20,213	$3,325,152
126	$10,737	$9,475	$20,213	$3,315,676
127	$10,707	$9,506	$20,213	$3,306,171
128	$10,676	$9,536	$20,213	$3,296,634
129	$10,645	$9,567	$20,213	$3,287,067
130	$10,614	$9,598	$20,213	$3,277,469
131	$10,583	$9,629	$20,213	$3,267,839
132	$10,552	$9,660	$20,213	$3,258,179

第11年供款共

$242,552

第11年利息

$128,659

第11年共還本金

$113,893

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$10,521	$9,691	$20,213	$3,248,488
134	$10,490	$9,723	$20,213	$3,238,765
135	$10,459	$9,754	$20,213	$3,229,011
136	$10,427	$9,786	$20,213	$3,219,225
137	$10,395	$9,817	$20,213	$3,209,408
138	$10,364	$9,849	$20,213	$3,199,559
139	$10,332	$9,881	$20,213	$3,189,678
140	$10,300	$9,913	$20,213	$3,179,765
141	$10,268	$9,945	$20,213	$3,169,821
142	$10,236	$9,977	$20,213	$3,159,844
143	$10,204	$10,009	$20,213	$3,149,835
144	$10,171	$10,041	$20,213	$3,139,794

第12年供款共

$242,552

第12年利息

$124,167

第12年共還本金

$118,385

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$10,139	$10,074	$20,213	$3,129,720
146	$10,106	$10,106	$20,213	$3,119,614
147	$10,074	$10,139	$20,213	$3,109,475
148	$10,041	$10,172	$20,213	$3,099,303
149	$10,008	$10,205	$20,213	$3,089,098
150	$9,975	$10,237	$20,213	$3,078,861
151	$9,942	$10,271	$20,213	$3,068,590
152	$9,909	$10,304	$20,213	$3,058,287
153	$9,876	$10,337	$20,213	$3,047,950
154	$9,842	$10,370	$20,213	$3,037,580
155	$9,809	$10,404	$20,213	$3,027,176
156	$9,775	$10,437	$20,213	$3,016,738

第13年供款共

$242,552

第13年利息

$119,497

第13年共還本金

$123,055

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$9,742	$10,471	$20,213	$3,006,267
158	$9,708	$10,505	$20,213	$2,995,762
159	$9,674	$10,539	$20,213	$2,985,223
160	$9,640	$10,573	$20,213	$2,974,650
161	$9,606	$10,607	$20,213	$2,964,043
162	$9,571	$10,641	$20,213	$2,953,402
163	$9,537	$10,676	$20,213	$2,942,727
164	$9,503	$10,710	$20,213	$2,932,016
165	$9,468	$10,745	$20,213	$2,921,272
166	$9,433	$10,779	$20,213	$2,910,492
167	$9,398	$10,814	$20,213	$2,899,678
168	$9,364	$10,849	$20,213	$2,888,829

第14年供款共

$242,552

第14年利息

$114,643

第14年共還本金

$127,909

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$9,329	$10,884	$20,213	$2,877,945
170	$9,293	$10,919	$20,213	$2,867,026
171	$9,258	$10,955	$20,213	$2,856,071
172	$9,223	$10,990	$20,213	$2,845,081
173	$9,187	$11,025	$20,213	$2,834,056
174	$9,152	$11,061	$20,213	$2,822,995
175	$9,116	$11,097	$20,213	$2,811,898
176	$9,080	$11,133	$20,213	$2,800,765
177	$9,044	$11,169	$20,213	$2,789,597
178	$9,008	$11,205	$20,213	$2,778,392
179	$8,972	$11,241	$20,213	$2,767,151
180	$8,936	$11,277	$20,213	$2,755,874

第15年供款共

$242,552

第15年利息

$109,597

第15年共還本金

$132,955

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$8,899	$11,313	$20,213	$2,744,561
182	$8,863	$11,350	$20,213	$2,733,211
183	$8,826	$11,387	$20,213	$2,721,824
184	$8,789	$11,423	$20,213	$2,710,401
185	$8,752	$11,460	$20,213	$2,698,940
186	$8,715	$11,497	$20,213	$2,687,443
187	$8,678	$11,534	$20,213	$2,675,908
188	$8,641	$11,572	$20,213	$2,664,337
189	$8,604	$11,609	$20,213	$2,652,728
190	$8,566	$11,647	$20,213	$2,641,081
191	$8,528	$11,684	$20,213	$2,629,397
192	$8,491	$11,722	$20,213	$2,617,675

第16年供款共

$242,552

第16年利息

$104,353

第16年共還本金

$138,199

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$8,453	$11,760	$20,213	$2,605,915
194	$8,415	$11,798	$20,213	$2,594,117
195	$8,377	$11,836	$20,213	$2,582,282
196	$8,339	$11,874	$20,213	$2,570,408
197	$8,300	$11,912	$20,213	$2,558,495
198	$8,262	$11,951	$20,213	$2,546,544
199	$8,223	$11,989	$20,213	$2,534,555
200	$8,185	$12,028	$20,213	$2,522,527
201	$8,146	$12,067	$20,213	$2,510,460
202	$8,107	$12,106	$20,213	$2,498,354
203	$8,068	$12,145	$20,213	$2,486,209
204	$8,028	$12,184	$20,213	$2,474,024

第17年供款共

$242,552

第17年利息

$98,901

第17年共還本金

$143,651

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$7,989	$12,224	$20,213	$2,461,801
206	$7,950	$12,263	$20,213	$2,449,538
207	$7,910	$12,303	$20,213	$2,437,235
208	$7,870	$12,342	$20,213	$2,424,892
209	$7,830	$12,382	$20,213	$2,412,510
210	$7,790	$12,422	$20,213	$2,400,088
211	$7,750	$12,462	$20,213	$2,387,626
212	$7,710	$12,503	$20,213	$2,375,123
213	$7,670	$12,543	$20,213	$2,362,580
214	$7,629	$12,584	$20,213	$2,349,996
215	$7,589	$12,624	$20,213	$2,337,372
216	$7,548	$12,665	$20,213	$2,324,707

第18年供款共

$242,552

第18年利息

$93,235

第18年共還本金

$149,317

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$7,507	$12,706	$20,213	$2,312,002
218	$7,466	$12,747	$20,213	$2,299,255
219	$7,425	$12,788	$20,213	$2,286,467
220	$7,383	$12,829	$20,213	$2,273,637
221	$7,342	$12,871	$20,213	$2,260,767
222	$7,300	$12,912	$20,213	$2,247,854
223	$7,259	$12,954	$20,213	$2,234,900
224	$7,217	$12,996	$20,213	$2,221,905
225	$7,175	$13,038	$20,213	$2,208,867
226	$7,133	$13,080	$20,213	$2,195,787
227	$7,091	$13,122	$20,213	$2,182,665
228	$7,048	$13,164	$20,213	$2,169,500

第19年供款共

$242,552

第19年利息

$87,345

第19年共還本金

$155,207

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$7,006	$13,207	$20,213	$2,156,293
230	$6,963	$13,250	$20,213	$2,143,044
231	$6,920	$13,292	$20,213	$2,129,751
232	$6,877	$13,335	$20,213	$2,116,416
233	$6,834	$13,378	$20,213	$2,103,038
234	$6,791	$13,422	$20,213	$2,089,616
235	$6,748	$13,465	$20,213	$2,076,151
236	$6,704	$13,508	$20,213	$2,062,643
237	$6,661	$13,552	$20,213	$2,049,091
238	$6,617	$13,596	$20,213	$2,035,495
239	$6,573	$13,640	$20,213	$2,021,855
240	$6,529	$13,684	$20,213	$2,008,171

第20年供款共

$242,552

第20年利息

$81,223

第20年共還本金

$161,329

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$6,485	$13,728	$20,213	$1,994,443
242	$6,440	$13,772	$20,213	$1,980,671
243	$6,396	$13,817	$20,213	$1,966,854
244	$6,351	$13,861	$20,213	$1,952,993
245	$6,307	$13,906	$20,213	$1,939,087
246	$6,262	$13,951	$20,213	$1,925,136
247	$6,217	$13,996	$20,213	$1,911,140
248	$6,171	$14,041	$20,213	$1,897,098
249	$6,126	$14,087	$20,213	$1,883,012
250	$6,081	$14,132	$20,213	$1,868,880
251	$6,035	$14,178	$20,213	$1,854,702
252	$5,989	$14,224	$20,213	$1,840,478

第21年供款共

$242,552

第21年利息

$74,859

第21年共還本金

$167,693

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$5,943	$14,269	$20,213	$1,826,209
254	$5,897	$14,316	$20,213	$1,811,893
255	$5,851	$14,362	$20,213	$1,797,532
256	$5,805	$14,408	$20,213	$1,783,123
257	$5,758	$14,455	$20,213	$1,768,669
258	$5,711	$14,501	$20,213	$1,754,167
259	$5,664	$14,548	$20,213	$1,739,619
260	$5,618	$14,595	$20,213	$1,725,024
261	$5,570	$14,642	$20,213	$1,710,382
262	$5,523	$14,690	$20,213	$1,695,692
263	$5,476	$14,737	$20,213	$1,680,955
264	$5,428	$14,785	$20,213	$1,666,171

第22年供款共

$242,552

第22年利息

$68,244

第22年共還本金

$174,308

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$5,380	$14,832	$20,213	$1,651,338
266	$5,332	$14,880	$20,213	$1,636,458
267	$5,284	$14,928	$20,213	$1,621,530
268	$5,236	$14,976	$20,213	$1,606,553
269	$5,188	$15,025	$20,213	$1,591,529
270	$5,139	$15,073	$20,213	$1,576,455
271	$5,091	$15,122	$20,213	$1,561,333
272	$5,042	$15,171	$20,213	$1,546,162
273	$4,993	$15,220	$20,213	$1,530,942
274	$4,944	$15,269	$20,213	$1,515,673
275	$4,894	$15,318	$20,213	$1,500,355
276	$4,845	$15,368	$20,213	$1,484,987

第23年供款共

$242,552

第23年利息

$61,369

第23年共還本金

$181,183

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$4,795	$15,417	$20,213	$1,469,570
278	$4,745	$15,467	$20,213	$1,454,103
279	$4,696	$15,517	$20,213	$1,438,586
280	$4,645	$15,567	$20,213	$1,423,018
281	$4,595	$15,618	$20,213	$1,407,401
282	$4,545	$15,668	$20,213	$1,391,733
283	$4,494	$15,719	$20,213	$1,376,014
284	$4,443	$15,769	$20,213	$1,360,245
285	$4,392	$15,820	$20,213	$1,344,425
286	$4,341	$15,871	$20,213	$1,328,554
287	$4,290	$15,923	$20,213	$1,312,631
288	$4,239	$15,974	$20,213	$1,296,657

第24年供款共

$242,552

第24年利息

$54,222

第24年共還本金

$188,330

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$4,187	$16,026	$20,213	$1,280,632
290	$4,135	$16,077	$20,213	$1,264,554
291	$4,083	$16,129	$20,213	$1,248,425
292	$4,031	$16,181	$20,213	$1,232,244
293	$3,979	$16,234	$20,213	$1,216,010
294	$3,927	$16,286	$20,213	$1,199,724
295	$3,874	$16,339	$20,213	$1,183,386
296	$3,821	$16,391	$20,213	$1,166,994
297	$3,768	$16,444	$20,213	$1,150,550
298	$3,715	$16,497	$20,213	$1,134,053
299	$3,662	$16,551	$20,213	$1,117,502
300	$3,609	$16,604	$20,213	$1,100,898

第25年供款共

$242,552

第25年利息

$46,793

第25年共還本金

$195,759

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$3,555	$16,658	$20,213	$1,084,240
302	$3,501	$16,711	$20,213	$1,067,529
303	$3,447	$16,765	$20,213	$1,050,763
304	$3,393	$16,820	$20,213	$1,033,944
305	$3,339	$16,874	$20,213	$1,017,070
306	$3,284	$16,928	$20,213	$1,000,142
307	$3,230	$16,983	$20,213	$983,159
308	$3,175	$17,038	$20,213	$966,121
309	$3,120	$17,093	$20,213	$949,028
310	$3,065	$17,148	$20,213	$931,880
311	$3,009	$17,203	$20,213	$914,676
312	$2,954	$17,259	$20,213	$897,417

第26年供款共

$242,552

第26年利息

$39,071

第26年共還本金

$203,481

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$2,898	$17,315	$20,213	$880,102
314	$2,842	$17,371	$20,213	$862,732
315	$2,786	$17,427	$20,213	$845,305
316	$2,730	$17,483	$20,213	$827,822
317	$2,673	$17,539	$20,213	$810,282
318	$2,617	$17,596	$20,213	$792,686
319	$2,560	$17,653	$20,213	$775,033
320	$2,503	$17,710	$20,213	$757,323
321	$2,446	$17,767	$20,213	$739,556
322	$2,388	$17,825	$20,213	$721,732
323	$2,331	$17,882	$20,213	$703,850
324	$2,273	$17,940	$20,213	$685,910

第27年供款共

$242,552

第27年利息

$31,045

第27年共還本金

$211,507

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$2,215	$17,998	$20,213	$667,912
326	$2,157	$18,056	$20,213	$649,856
327	$2,098	$18,114	$20,213	$631,742
328	$2,040	$18,173	$20,213	$613,569
329	$1,981	$18,231	$20,213	$595,338
330	$1,922	$18,290	$20,213	$577,048
331	$1,863	$18,349	$20,213	$558,698
332	$1,804	$18,409	$20,213	$540,290
333	$1,745	$18,468	$20,213	$521,822
334	$1,685	$18,528	$20,213	$503,294
335	$1,625	$18,587	$20,213	$484,707
336	$1,565	$18,647	$20,213	$466,059

第28年供款共

$242,552

第28年利息

$22,702

第28年共還本金

$219,850

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$1,505	$18,708	$20,213	$447,352
338	$1,445	$18,768	$20,213	$428,584
339	$1,384	$18,829	$20,213	$409,755
340	$1,323	$18,890	$20,213	$390,865
341	$1,262	$18,951	$20,213	$371,915
342	$1,201	$19,012	$20,213	$352,903
343	$1,140	$19,073	$20,213	$333,830
344	$1,078	$19,135	$20,213	$314,695
345	$1,016	$19,196	$20,213	$295,499
346	$954	$19,258	$20,213	$276,240
347	$892	$19,321	$20,213	$256,920
348	$830	$19,383	$20,213	$237,537

第29年供款共

$242,552

第29年利息

$14,029

第29年共還本金

$228,523

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$767	$19,446	$20,213	$218,091
350	$704	$19,508	$20,213	$198,583
351	$641	$19,571	$20,213	$179,011
352	$578	$19,635	$20,213	$159,377
353	$515	$19,698	$20,213	$139,679
354	$451	$19,762	$20,213	$119,917
355	$387	$19,825	$20,213	$100,092
356	$323	$19,889	$20,213	$80,202
357	$259	$19,954	$20,213	$60,248
358	$195	$20,018	$20,213	$40,230
359	$130	$20,083	$20,213	$20,148
360	$65	$20,148	$20,213	$0

第30年供款共

$242,552

第30年利息

$5,015

第30年共還本金

$237,537

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$11,308,162

免责声明

笋盘推介

按揭保险费
info