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$11,218,032

每月供款
$20,523

首期

$3,500,000

总贷款额

$4,500,000

總利息

$2,888,032

印花税

$240,000

其他

$90,000

置业成本总预算

HK$3,830,000

$41,045

置业成本总预算

HK$3,830,000

首期

$3,500,000
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

$41,045

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

沙田碧涛花园

thumb_up

3房套房企理即住

实

795 呎

@10,063

建

1,102 呎

@7,260

real_estate_agent 罕有放盘 pets 爱竉必选

售$800 万

实

795 呎

@10,063

建

1,102 呎

@7,260

售$800 万

real_estate_agent 罕有放盘 pets 爱竉必选

VR实景

沙田沙田第一城

thumb_up

第一城91校网连工人套房

实

819 呎

@10,745

建

980 呎

@8,980

local_offer 低水笋价

售$880 万

实

819 呎

@10,745

建

980 呎

@8,980

售$880 万

local_offer 低水笋价

马鞍山迎海第03期星湾御第23座

thumb_up

奇丰精选靓装有傢电适合新婚人仕

实

479 呎

@16,701

local_fire_department 至HIT

售$800 万

实

479 呎

@16,701

售$800 万

local_fire_department 至HIT

粉岭蔚翠花园第04座

thumb_up

蔚翠花园连车位放售【罕有中高层内园泳池开扬景】

实

716 呎

@9,916

建

835 呎

@8,503

local_fire_department 至HIT verified 首置必买

售$710 万

实

716 呎

@9,916

建

835 呎

@8,503

售$710 万

local_fire_department 至HIT verified 首置必买

马鞍山海典湾

thumb_up

海典湾

实

452 呎

@15,929

建

606 呎

@11,881

local_fire_department 至HIT local_offer 低水笋价 vpn_key 有匙即睇

售$720 万

实

452 呎

@15,929

建

606 呎

@11,881

售$720 万

local_fire_department 至HIT local_offer 低水笋价 vpn_key 有匙即睇

马鞍山翠拥华庭第08座

thumb_up

马鞍山翠拥华庭

实

844 呎

@10,664

建

1,080 呎

@8,333

local_fire_department 至HIT

售$900 万

实

844 呎

@10,664

建

1,080 呎

@8,333

售$900 万

local_fire_department 至HIT

VR实景

马鞍山新港城

thumb_up

极高层开扬居高临下三房企理

实

527 呎

@14,231

建

696 呎

@10,776

local_fire_department 至HIT

售$750 万

实

527 呎

@14,231

建

696 呎

@10,776

售$750 万

local_fire_department 至HIT

西贡大环头

thumb_up

近海滩滩单位连连天台

建

640 呎

@12,500

real_estate_agent 罕有放盘

售$800 万

建

640 呎

@12,500

售$800 万

real_estate_agent 罕有放盘

西贡逸珑园第05座

thumb_up

逸珑园

实

566 呎

@13,781

local_fire_department 至HIT

售$780 万

实

566 呎

@13,781

售$780 万

local_fire_department 至HIT

沙田下禾輋村

thumb_up

罕有地下连600'花园

建

700 呎

@10,286

real_estate_agent 罕有放盘

售$720 万

建

700 呎

@10,286

售$720 万

real_estate_agent 罕有放盘

马鞍山听涛雅苑第07座

thumb_up

听涛雅苑~大积池海两房~罕有放盘~

实

526 呎

@14,829

建

656 呎

@11,890

local_fire_department 至HIT hotel_class 楼王

售$780 万

实

526 呎

@14,829

建

656 呎

@11,890

售$780 万

local_fire_department 至HIT hotel_class 楼王

马鞍山嘉华星涛湾第01座

thumb_up

嘉华星涛湾

实

541 呎

@16,636

建

736 呎

@12,228

pets 爱竉必选

售$900 万

实

541 呎

@16,636

建

736 呎

@12,228

售$900 万

pets 爱竉必选

利率	15年	20年	25年	30年
1.000	$26,932	$20,695	$16,959	$14,474
1.500	$27,933	$21,715	$17,997	$15,530
2.000	$28,958	$22,765	$19,073	$16,633
2.500	$30,006	$23,846	$20,188	$17,780
3.000	$31,076	$24,957	$21,340	$18,972
3.500	$32,170	$26,098	$22,528	$20,207
3.625	$32,447	$26,388	$22,831	$20,522
4.000	$33,286	$27,269	$23,753	$21,484
4.500	$34,425	$28,469	$25,012	$22,801
5.000	$35,586	$29,698	$26,307	$24,157
5.500	$36,769	$30,955	$27,634	$25,551
6.000	$37,974	$32,239	$28,994	$26,980

每月供款$20,523

年期

30年

贷款金额

$4,500,000

總利息

$2,888,032

总贷款连利息

$7,388,032

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$13,594	$6,929	$20,522	$4,493,071
2	$13,573	$6,949	$20,522	$4,486,122
3	$13,552	$6,970	$20,522	$4,479,151
4	$13,531	$6,992	$20,522	$4,472,160
5	$13,510	$7,013	$20,522	$4,465,147
6	$13,488	$7,034	$20,522	$4,458,113
7	$13,467	$7,055	$20,522	$4,451,058
8	$13,446	$7,076	$20,522	$4,443,982
9	$13,425	$7,098	$20,522	$4,436,884
10	$13,403	$7,119	$20,522	$4,429,765
11	$13,382	$7,141	$20,522	$4,422,624
12	$13,360	$7,162	$20,522	$4,415,462

第1年供款共

$246,268

第1年利息

$161,730

第1年共還本金

$84,538

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$13,338	$7,184	$20,522	$4,408,278
14	$13,317	$7,206	$20,522	$4,401,072
15	$13,295	$7,227	$20,522	$4,393,845
16	$13,273	$7,249	$20,522	$4,386,596
17	$13,251	$7,271	$20,522	$4,379,325
18	$13,229	$7,293	$20,522	$4,372,031
19	$13,207	$7,315	$20,522	$4,364,716
20	$13,185	$7,337	$20,522	$4,357,379
21	$13,163	$7,359	$20,522	$4,350,020
22	$13,141	$7,382	$20,522	$4,342,638
23	$13,118	$7,404	$20,522	$4,335,234
24	$13,096	$7,426	$20,522	$4,327,808

第2年供款共

$246,268

第2年利息

$158,614

第2年共還本金

$87,654

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$13,074	$7,449	$20,522	$4,320,359
26	$13,051	$7,471	$20,522	$4,312,888
27	$13,029	$7,494	$20,522	$4,305,394
28	$13,006	$7,516	$20,522	$4,297,878
29	$12,983	$7,539	$20,522	$4,290,339
30	$12,960	$7,562	$20,522	$4,282,777
31	$12,938	$7,585	$20,522	$4,275,192
32	$12,915	$7,608	$20,522	$4,267,584
33	$12,892	$7,631	$20,522	$4,259,954
34	$12,869	$7,654	$20,522	$4,252,300
35	$12,845	$7,677	$20,522	$4,244,623
36	$12,822	$7,700	$20,522	$4,236,923

第3年供款共

$246,268

第3年利息

$155,383

第3年共還本金

$90,885

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$12,799	$7,723	$20,522	$4,229,200
38	$12,776	$7,747	$20,522	$4,221,453
39	$12,752	$7,770	$20,522	$4,213,683
40	$12,729	$7,793	$20,522	$4,205,890
41	$12,705	$7,817	$20,522	$4,198,073
42	$12,682	$7,841	$20,522	$4,190,232
43	$12,658	$7,864	$20,522	$4,182,368
44	$12,634	$7,888	$20,522	$4,174,480
45	$12,610	$7,912	$20,522	$4,166,568
46	$12,587	$7,936	$20,522	$4,158,632
47	$12,563	$7,960	$20,522	$4,150,672
48	$12,538	$7,984	$20,522	$4,142,688

第4年供款共

$246,268

第4年利息

$152,033

第4年共還本金

$94,235

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$12,514	$8,008	$20,522	$4,134,680
50	$12,490	$8,032	$20,522	$4,126,648
51	$12,466	$8,056	$20,522	$4,118,592
52	$12,442	$8,081	$20,522	$4,110,511
53	$12,417	$8,105	$20,522	$4,102,406
54	$12,393	$8,130	$20,522	$4,094,276
55	$12,368	$8,154	$20,522	$4,086,122
56	$12,343	$8,179	$20,522	$4,077,943
57	$12,319	$8,204	$20,522	$4,069,740
58	$12,294	$8,228	$20,522	$4,061,512
59	$12,269	$8,253	$20,522	$4,053,258
60	$12,244	$8,278	$20,522	$4,044,980

第5年供款共

$246,268

第5年利息

$148,560

第5年共還本金

$97,708

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$12,219	$8,303	$20,522	$4,036,677
62	$12,194	$8,328	$20,522	$4,028,349
63	$12,169	$8,353	$20,522	$4,019,996
64	$12,144	$8,379	$20,522	$4,011,617
65	$12,118	$8,404	$20,522	$4,003,213
66	$12,093	$8,429	$20,522	$3,994,784
67	$12,068	$8,455	$20,522	$3,986,329
68	$12,042	$8,480	$20,522	$3,977,849
69	$12,016	$8,506	$20,522	$3,969,343
70	$11,991	$8,532	$20,522	$3,960,812
71	$11,965	$8,557	$20,522	$3,952,254
72	$11,939	$8,583	$20,522	$3,943,671

第6年供款共

$246,268

第6年利息

$144,958

第6年共還本金

$101,309

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$11,913	$8,609	$20,522	$3,935,062
74	$11,887	$8,635	$20,522	$3,926,427
75	$11,861	$8,661	$20,522	$3,917,765
76	$11,835	$8,687	$20,522	$3,909,078
77	$11,809	$8,714	$20,522	$3,900,364
78	$11,782	$8,740	$20,522	$3,891,625
79	$11,756	$8,766	$20,522	$3,882,858
80	$11,729	$8,793	$20,522	$3,874,065
81	$11,703	$8,819	$20,522	$3,865,246
82	$11,676	$8,846	$20,522	$3,856,400
83	$11,650	$8,873	$20,522	$3,847,527
84	$11,623	$8,900	$20,522	$3,838,628

第7年供款共

$246,268

第7年利息

$141,224

第7年共還本金

$105,043

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$11,596	$8,926	$20,522	$3,829,701
86	$11,569	$8,953	$20,522	$3,820,748
87	$11,542	$8,980	$20,522	$3,811,767
88	$11,515	$9,008	$20,522	$3,802,760
89	$11,488	$9,035	$20,522	$3,793,725
90	$11,460	$9,062	$20,522	$3,784,663
91	$11,433	$9,089	$20,522	$3,775,573
92	$11,405	$9,117	$20,522	$3,766,456
93	$11,378	$9,144	$20,522	$3,757,312
94	$11,350	$9,172	$20,522	$3,748,140
95	$11,323	$9,200	$20,522	$3,738,940
96	$11,295	$9,228	$20,522	$3,729,712

第8年供款共

$246,268

第8年利息

$137,352

第8年共還本金

$108,915

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$11,267	$9,255	$20,522	$3,720,457
98	$11,239	$9,283	$20,522	$3,711,173
99	$11,211	$9,311	$20,522	$3,701,862
100	$11,183	$9,340	$20,522	$3,692,522
101	$11,154	$9,368	$20,522	$3,683,155
102	$11,126	$9,396	$20,522	$3,673,758
103	$11,098	$9,424	$20,522	$3,664,334
104	$11,069	$9,453	$20,522	$3,654,881
105	$11,041	$9,482	$20,522	$3,645,399
106	$11,012	$9,510	$20,522	$3,635,889
107	$10,983	$9,539	$20,522	$3,626,350
108	$10,955	$9,568	$20,522	$3,616,783

第9年供款共

$246,268

第9年利息

$133,338

第9年共還本金

$112,930

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$10,926	$9,597	$20,522	$3,607,186
110	$10,897	$9,626	$20,522	$3,597,560
111	$10,868	$9,655	$20,522	$3,587,906
112	$10,838	$9,684	$20,522	$3,578,222
113	$10,809	$9,713	$20,522	$3,568,509
114	$10,780	$9,742	$20,522	$3,558,766
115	$10,750	$9,772	$20,522	$3,548,995
116	$10,721	$9,801	$20,522	$3,539,193
117	$10,691	$9,831	$20,522	$3,529,362
118	$10,662	$9,861	$20,522	$3,519,501
119	$10,632	$9,890	$20,522	$3,509,611
120	$10,602	$9,920	$20,522	$3,499,691

第10年供款共

$246,268

第10年利息

$129,176

第10年共還本金

$117,092

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$10,572	$9,950	$20,522	$3,489,740
122	$10,542	$9,980	$20,522	$3,479,760
123	$10,512	$10,011	$20,522	$3,469,749
124	$10,482	$10,041	$20,522	$3,459,709
125	$10,451	$10,071	$20,522	$3,449,637
126	$10,421	$10,102	$20,522	$3,439,536
127	$10,390	$10,132	$20,522	$3,429,404
128	$10,360	$10,163	$20,522	$3,419,241
129	$10,329	$10,193	$20,522	$3,409,048
130	$10,298	$10,224	$20,522	$3,398,824
131	$10,267	$10,255	$20,522	$3,388,569
132	$10,236	$10,286	$20,522	$3,378,283

第11年供款共

$246,268

第11年利息

$124,860

第11年共還本金

$121,408

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$10,205	$10,317	$20,522	$3,367,966
134	$10,174	$10,348	$20,522	$3,357,617
135	$10,143	$10,380	$20,522	$3,347,238
136	$10,111	$10,411	$20,522	$3,336,827
137	$10,080	$10,442	$20,522	$3,326,385
138	$10,048	$10,474	$20,522	$3,315,911
139	$10,017	$10,505	$20,522	$3,305,405
140	$9,985	$10,537	$20,522	$3,294,868
141	$9,953	$10,569	$20,522	$3,284,299
142	$9,921	$10,601	$20,522	$3,273,698
143	$9,889	$10,633	$20,522	$3,263,065
144	$9,857	$10,665	$20,522	$3,252,400

第12年供款共

$246,268

第12年利息

$120,385

第12年共還本金

$125,883

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$9,825	$10,697	$20,522	$3,241,703
146	$9,793	$10,730	$20,522	$3,230,973
147	$9,760	$10,762	$20,522	$3,220,211
148	$9,728	$10,795	$20,522	$3,209,416
149	$9,695	$10,827	$20,522	$3,198,589
150	$9,662	$10,860	$20,522	$3,187,729
151	$9,630	$10,893	$20,522	$3,176,836
152	$9,597	$10,926	$20,522	$3,165,911
153	$9,564	$10,959	$20,522	$3,154,952
154	$9,531	$10,992	$20,522	$3,143,961
155	$9,497	$11,025	$20,522	$3,132,936
156	$9,464	$11,058	$20,522	$3,121,877

第13年供款共

$246,268

第13年利息

$115,745

第13年共還本金

$130,523

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$9,431	$11,092	$20,522	$3,110,786
158	$9,397	$11,125	$20,522	$3,099,661
159	$9,364	$11,159	$20,522	$3,088,502
160	$9,330	$11,192	$20,522	$3,077,309
161	$9,296	$11,226	$20,522	$3,066,083
162	$9,262	$11,260	$20,522	$3,054,823
163	$9,228	$11,294	$20,522	$3,043,529
164	$9,194	$11,328	$20,522	$3,032,200
165	$9,160	$11,363	$20,522	$3,020,838
166	$9,125	$11,397	$20,522	$3,009,441
167	$9,091	$11,431	$20,522	$2,998,010
168	$9,056	$11,466	$20,522	$2,986,544

第14年供款共

$246,268

第14年利息

$110,934

第14年共還本金

$135,333

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$9,022	$11,500	$20,522	$2,975,043
170	$8,987	$11,535	$20,522	$2,963,508
171	$8,952	$11,570	$20,522	$2,951,938
172	$8,917	$11,605	$20,522	$2,940,333
173	$8,882	$11,640	$20,522	$2,928,693
174	$8,847	$11,675	$20,522	$2,917,018
175	$8,812	$11,710	$20,522	$2,905,307
176	$8,776	$11,746	$20,522	$2,893,562
177	$8,741	$11,781	$20,522	$2,881,780
178	$8,705	$11,817	$20,522	$2,869,963
179	$8,670	$11,853	$20,522	$2,858,111
180	$8,634	$11,888	$20,522	$2,846,222

第15年供款共

$246,268

第15年利息

$105,946

第15年共還本金

$140,322

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$8,598	$11,924	$20,522	$2,834,298
182	$8,562	$11,960	$20,522	$2,822,338
183	$8,526	$11,996	$20,522	$2,810,341
184	$8,490	$12,033	$20,522	$2,798,308
185	$8,453	$12,069	$20,522	$2,786,239
186	$8,417	$12,106	$20,522	$2,774,134
187	$8,380	$12,142	$20,522	$2,761,992
188	$8,344	$12,179	$20,522	$2,749,813
189	$8,307	$12,216	$20,522	$2,737,597
190	$8,270	$12,252	$20,522	$2,725,345
191	$8,233	$12,289	$20,522	$2,713,055
192	$8,196	$12,327	$20,522	$2,700,729

第16年供款共

$246,268

第16年利息

$100,774

第16年共還本金

$145,494

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$8,158	$12,364	$20,522	$2,688,365
194	$8,121	$12,401	$20,522	$2,675,964
195	$8,084	$12,439	$20,522	$2,663,525
196	$8,046	$12,476	$20,522	$2,651,049
197	$8,008	$12,514	$20,522	$2,638,535
198	$7,971	$12,552	$20,522	$2,625,983
199	$7,933	$12,590	$20,522	$2,613,393
200	$7,895	$12,628	$20,522	$2,600,766
201	$7,856	$12,666	$20,522	$2,588,100
202	$7,818	$12,704	$20,522	$2,575,396
203	$7,780	$12,742	$20,522	$2,562,653
204	$7,741	$12,781	$20,522	$2,549,872

第17年供款共

$246,268

第17年利息

$95,411

第17年共還本金

$150,856

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$7,703	$12,820	$20,522	$2,537,053
206	$7,664	$12,858	$20,522	$2,524,194
207	$7,625	$12,897	$20,522	$2,511,297
208	$7,586	$12,936	$20,522	$2,498,361
209	$7,547	$12,975	$20,522	$2,485,386
210	$7,508	$13,014	$20,522	$2,472,372
211	$7,469	$13,054	$20,522	$2,459,318
212	$7,429	$13,093	$20,522	$2,446,225
213	$7,390	$13,133	$20,522	$2,433,092
214	$7,350	$13,172	$20,522	$2,419,920
215	$7,310	$13,212	$20,522	$2,406,708
216	$7,270	$13,252	$20,522	$2,393,456

第18年供款共

$246,268

第18年利息

$89,851

第18年共還本金

$156,417

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$7,230	$13,292	$20,522	$2,380,164
218	$7,190	$13,332	$20,522	$2,366,831
219	$7,150	$13,373	$20,522	$2,353,459
220	$7,109	$13,413	$20,522	$2,340,046
221	$7,069	$13,453	$20,522	$2,326,592
222	$7,028	$13,494	$20,522	$2,313,098
223	$6,987	$13,535	$20,522	$2,299,564
224	$6,947	$13,576	$20,522	$2,285,988
225	$6,906	$13,617	$20,522	$2,272,371
226	$6,864	$13,658	$20,522	$2,258,713
227	$6,823	$13,699	$20,522	$2,245,014
228	$6,782	$13,740	$20,522	$2,231,274

第19年供款共

$246,268

第19年利息

$84,086

第19年共還本金

$162,182

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$6,740	$13,782	$20,522	$2,217,492
230	$6,699	$13,824	$20,522	$2,203,668
231	$6,657	$13,865	$20,522	$2,189,803
232	$6,615	$13,907	$20,522	$2,175,895
233	$6,573	$13,949	$20,522	$2,161,946
234	$6,531	$13,991	$20,522	$2,147,955
235	$6,489	$14,034	$20,522	$2,133,921
236	$6,446	$14,076	$20,522	$2,119,845
237	$6,404	$14,119	$20,522	$2,105,726
238	$6,361	$14,161	$20,522	$2,091,565
239	$6,318	$14,204	$20,522	$2,077,361
240	$6,275	$14,247	$20,522	$2,063,114

第20年供款共

$246,268

第20年利息

$78,108

第20年共還本金

$168,160

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$6,232	$14,290	$20,522	$2,048,824
242	$6,189	$14,333	$20,522	$2,034,491
243	$6,146	$14,376	$20,522	$2,020,114
244	$6,102	$14,420	$20,522	$2,005,695
245	$6,059	$14,463	$20,522	$1,991,231
246	$6,015	$14,507	$20,522	$1,976,724
247	$5,971	$14,551	$20,522	$1,962,173
248	$5,927	$14,595	$20,522	$1,947,578
249	$5,883	$14,639	$20,522	$1,932,939
250	$5,839	$14,683	$20,522	$1,918,256
251	$5,795	$14,728	$20,522	$1,903,528
252	$5,750	$14,772	$20,522	$1,888,756

第21年供款共

$246,268

第21年利息

$71,910

第21年共還本金

$174,358

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$5,706	$14,817	$20,522	$1,873,940
254	$5,661	$14,861	$20,522	$1,859,078
255	$5,616	$14,906	$20,522	$1,844,172
256	$5,571	$14,951	$20,522	$1,829,220
257	$5,526	$14,997	$20,522	$1,814,224
258	$5,480	$15,042	$20,522	$1,799,182
259	$5,435	$15,087	$20,522	$1,784,095
260	$5,389	$15,133	$20,522	$1,768,962
261	$5,344	$15,179	$20,522	$1,753,783
262	$5,298	$15,224	$20,522	$1,738,559
263	$5,252	$15,270	$20,522	$1,723,288
264	$5,206	$15,317	$20,522	$1,707,972

第22年供款共

$246,268

第22年利息

$65,483

第22年共還本金

$180,784

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$5,159	$15,363	$20,522	$1,692,609
266	$5,113	$15,409	$20,522	$1,677,200
267	$5,067	$15,456	$20,522	$1,661,744
268	$5,020	$15,502	$20,522	$1,646,242
269	$4,973	$15,549	$20,522	$1,630,692
270	$4,926	$15,596	$20,522	$1,615,096
271	$4,879	$15,643	$20,522	$1,599,453
272	$4,832	$15,691	$20,522	$1,583,762
273	$4,784	$15,738	$20,522	$1,568,024
274	$4,737	$15,786	$20,522	$1,552,239
275	$4,689	$15,833	$20,522	$1,536,405
276	$4,641	$15,881	$20,522	$1,520,524

第23年供款共

$246,268

第23年利息

$58,820

第23年共還本金

$187,448

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$4,593	$15,929	$20,522	$1,504,595
278	$4,545	$15,977	$20,522	$1,488,618
279	$4,497	$16,025	$20,522	$1,472,593
280	$4,448	$16,074	$20,522	$1,456,519
281	$4,400	$16,122	$20,522	$1,440,396
282	$4,351	$16,171	$20,522	$1,424,225
283	$4,302	$16,220	$20,522	$1,408,005
284	$4,253	$16,269	$20,522	$1,391,736
285	$4,204	$16,318	$20,522	$1,375,418
286	$4,155	$16,367	$20,522	$1,359,051
287	$4,105	$16,417	$20,522	$1,342,634
288	$4,056	$16,466	$20,522	$1,326,167

第24年供款共

$246,268

第24年利息

$51,911

第24年共還本金

$194,357

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$4,006	$16,516	$20,522	$1,309,651
290	$3,956	$16,566	$20,522	$1,293,085
291	$3,906	$16,616	$20,522	$1,276,469
292	$3,856	$16,666	$20,522	$1,259,803
293	$3,806	$16,717	$20,522	$1,243,086
294	$3,755	$16,767	$20,522	$1,226,319
295	$3,705	$16,818	$20,522	$1,209,501
296	$3,654	$16,869	$20,522	$1,192,633
297	$3,603	$16,920	$20,522	$1,175,713
298	$3,552	$16,971	$20,522	$1,158,742
299	$3,500	$17,022	$20,522	$1,141,720
300	$3,449	$17,073	$20,522	$1,124,647

第25年供款共

$246,268

第25年利息

$44,747

第25年共還本金

$201,520

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$3,397	$17,125	$20,522	$1,107,522
302	$3,346	$17,177	$20,522	$1,090,345
303	$3,294	$17,229	$20,522	$1,073,117
304	$3,242	$17,281	$20,522	$1,055,836
305	$3,190	$17,333	$20,522	$1,038,503
306	$3,137	$17,385	$20,522	$1,021,118
307	$3,085	$17,438	$20,522	$1,003,681
308	$3,032	$17,490	$20,522	$986,190
309	$2,979	$17,543	$20,522	$968,647
310	$2,926	$17,596	$20,522	$951,051
311	$2,873	$17,649	$20,522	$933,402
312	$2,820	$17,703	$20,522	$915,699

第26年供款共

$246,268

第26年利息

$37,320

第26年共還本金

$208,948

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$2,766	$17,756	$20,522	$897,943
314	$2,713	$17,810	$20,522	$880,133
315	$2,659	$17,864	$20,522	$862,269
316	$2,605	$17,918	$20,522	$844,352
317	$2,551	$17,972	$20,522	$826,380
318	$2,496	$18,026	$20,522	$808,354
319	$2,442	$18,080	$20,522	$790,274
320	$2,387	$18,135	$20,522	$772,139
321	$2,333	$18,190	$20,522	$753,949
322	$2,278	$18,245	$20,522	$735,704
323	$2,222	$18,300	$20,522	$717,404
324	$2,167	$18,355	$20,522	$699,049

第27年供款共

$246,268

第27年利息

$29,618

第27年共還本金

$216,650

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$2,112	$18,411	$20,522	$680,639
326	$2,056	$18,466	$20,522	$662,172
327	$2,000	$18,522	$20,522	$643,650
328	$1,944	$18,578	$20,522	$625,072
329	$1,888	$18,634	$20,522	$606,438
330	$1,832	$18,690	$20,522	$587,748
331	$1,775	$18,747	$20,522	$569,001
332	$1,719	$18,803	$20,522	$550,198
333	$1,662	$18,860	$20,522	$531,338
334	$1,605	$18,917	$20,522	$512,420
335	$1,548	$18,974	$20,522	$493,446
336	$1,491	$19,032	$20,522	$474,414

第28年供款共

$246,268

第28年利息

$21,633

第28年共還本金

$224,635

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$1,433	$19,089	$20,522	$455,325
338	$1,375	$19,147	$20,522	$436,178
339	$1,318	$19,205	$20,522	$416,973
340	$1,260	$19,263	$20,522	$397,711
341	$1,201	$19,321	$20,522	$378,390
342	$1,143	$19,379	$20,522	$359,011
343	$1,085	$19,438	$20,522	$339,573
344	$1,026	$19,497	$20,522	$320,076
345	$967	$19,555	$20,522	$300,521
346	$908	$19,614	$20,522	$280,906
347	$849	$19,674	$20,522	$261,233
348	$789	$19,733	$20,522	$241,500

第29年供款共

$246,268

第29年利息

$13,353

第29年共還本金

$232,915

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$730	$19,793	$20,522	$221,707
350	$670	$19,853	$20,522	$201,854
351	$610	$19,913	$20,522	$181,942
352	$550	$19,973	$20,522	$161,969
353	$489	$20,033	$20,522	$141,936
354	$429	$20,094	$20,522	$121,842
355	$368	$20,154	$20,522	$101,688
356	$307	$20,215	$20,522	$81,473
357	$246	$20,276	$20,522	$61,197
358	$185	$20,337	$20,522	$40,859
359	$123	$20,399	$20,522	$20,461
360	$62	$20,461	$20,522	$0

第30年供款共

$246,268

第30年利息

$4,768

第30年共還本金

$241,500

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$11,218,032

免责声明

笋盘推介

按揭保险费
info