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$11,235,360

每月供款
$20,646

首期

$3,473,000

总贷款额

$4,527,000

總利息

$2,905,360

印花税

$240,000

其他

$90,000

置业成本总预算

HK$3,803,000

$41,291

置业成本总预算

HK$3,803,000

首期

$3,473,000
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

$41,291

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

西贡西沙小全幢

thumb_up

连天台小全幢企理装修

建

1,200 呎

@6,658

real_estate_agent 罕有放盘

售$799 万

建

1,200 呎

@6,658

售$799 万

real_estate_agent 罕有放盘

马鞍山新港城 A座

thumb_up

新港城A座高层3房套

实

568 呎

@12,676

建

687 呎

@10,480

local_fire_department 至HIT

售$720 万

实

568 呎

@12,676

建

687 呎

@10,480

售$720 万

local_fire_department 至HIT

西贡傲泷

thumb_up

傲泷

实

460 呎

@18,696

local_offer 低水笋价

售$860 万

实

460 呎

@18,696

售$860 万

local_offer 低水笋价

马鞍山迎海第04期骏岸第08座

thumb_up

2房2厅东北迎海

实

512 呎

@14,648

local_fire_department 至HIT hotel_class 楼王 flight_takeoff 移民急让 pets 爱竉必选

售$750 万

实

512 呎

@14,648

售$750 万

local_fire_department 至HIT hotel_class 楼王 flight_takeoff 移民急让 pets 爱竉必选

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

马鞍山翠拥华庭第08座

thumb_up

真盘源！！乌溪沙站三房套环境宁静配套齐全必睇！

实

844 呎

@10,427

建

1,080 呎

@8,148

local_fire_department 至HIT

售$880 万

实

844 呎

@10,427

建

1,080 呎

@8,148

售$880 万

local_fire_department 至HIT

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

马鞍山 SILVERSANDS 第05B座

thumb_up

2房, 2厅东南 SILVERSANDS

实

455 呎

@18,681

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价 price_change 蚀让盘

售$850 万

实

455 呎

@18,681

售$850 万

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价 price_change 蚀让盘

沙田富豪花园

thumb_up

富豪花园

实

919 呎

@9,032

建

1,255 呎

@6,614

local_fire_department 至HIT hotel_class 楼王

售$830 万

实

919 呎

@9,032

建

1,255 呎

@6,614

售$830 万

local_fire_department 至HIT hotel_class 楼王

沙田滨景花园第03座

thumb_up

滨景花园第03座

实

544 呎

@13,419

建

659 呎

@11,077

local_fire_department 至HIT hotel_class 楼王

售$730 万

实

544 呎

@13,419

建

659 呎

@11,077

售$730 万

local_fire_department 至HIT hotel_class 楼王

沙田碧涛花园

thumb_up

罕有马场河景 3房必选

实

739 呎

@10,690

建

1,029 呎

@7,677

local_fire_department 至HIT

售$790 万

实

739 呎

@10,690

建

1,029 呎

@7,677

售$790 万

local_fire_department 至HIT

KOL实拍

沙田玖珑山

thumb_up

玖珑山*大积2房1套连梗厨**向东园池景

实

705 呎

@11,348

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选 price_change 蚀让盘

售$800 万

实

705 呎

@11,348

售$800 万

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选 price_change 蚀让盘

利率	15年	20年	25年	30年
1.000	$27,094	$20,819	$17,061	$14,561
1.500	$28,101	$21,845	$18,105	$15,624
2.000	$29,132	$22,901	$19,188	$16,733
2.500	$30,186	$23,989	$20,309	$17,887
3.000	$31,263	$25,107	$21,468	$19,086
3.500	$32,363	$26,255	$22,663	$20,328
3.625	$32,641	$26,546	$22,968	$20,645
4.000	$33,486	$27,433	$23,895	$21,613
4.500	$34,631	$28,640	$25,163	$22,938
5.000	$35,799	$29,876	$26,464	$24,302
5.500	$36,989	$31,141	$27,800	$25,704
6.000	$38,201	$32,433	$29,168	$27,142

每月供款$20,646

年期

30年

贷款金额

$4,527,000

總利息

$2,905,360

总贷款连利息

$7,432,360

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$13,675	$6,970	$20,645	$4,520,030
2	$13,654	$6,991	$20,645	$4,513,039
3	$13,633	$7,012	$20,645	$4,506,026
4	$13,612	$7,033	$20,645	$4,498,993
5	$13,591	$7,055	$20,645	$4,491,938
6	$13,569	$7,076	$20,645	$4,484,862
7	$13,548	$7,097	$20,645	$4,477,765
8	$13,527	$7,119	$20,645	$4,470,646
9	$13,505	$7,140	$20,645	$4,463,505
10	$13,484	$7,162	$20,645	$4,456,344
11	$13,462	$7,184	$20,645	$4,449,160
12	$13,440	$7,205	$20,645	$4,441,955

第1年供款共

$247,745

第1年利息

$162,700

第1年共還本金

$85,045

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$13,418	$7,227	$20,645	$4,434,728
14	$13,397	$7,249	$20,645	$4,427,479
15	$13,375	$7,271	$20,645	$4,420,208
16	$13,353	$7,293	$20,645	$4,412,915
17	$13,331	$7,315	$20,645	$4,405,601
18	$13,309	$7,337	$20,645	$4,398,264
19	$13,286	$7,359	$20,645	$4,390,905
20	$13,264	$7,381	$20,645	$4,383,523
21	$13,242	$7,404	$20,645	$4,376,120
22	$13,220	$7,426	$20,645	$4,368,694
23	$13,197	$7,448	$20,645	$4,361,246
24	$13,175	$7,471	$20,645	$4,353,775

第2年供款共

$247,745

第2年利息

$159,565

第2年共還本金

$88,180

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$13,152	$7,493	$20,645	$4,346,281
26	$13,129	$7,516	$20,645	$4,338,765
27	$13,107	$7,539	$20,645	$4,331,227
28	$13,084	$7,562	$20,645	$4,323,665
29	$13,061	$7,584	$20,645	$4,316,081
30	$13,038	$7,607	$20,645	$4,308,473
31	$13,015	$7,630	$20,645	$4,300,843
32	$12,992	$7,653	$20,645	$4,293,190
33	$12,969	$7,676	$20,645	$4,285,513
34	$12,946	$7,700	$20,645	$4,277,814
35	$12,923	$7,723	$20,645	$4,270,091
36	$12,899	$7,746	$20,645	$4,262,345

第3年供款共

$247,745

第3年利息

$156,315

第3年共還本金

$91,430

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$12,876	$7,770	$20,645	$4,254,575
38	$12,852	$7,793	$20,645	$4,246,782
39	$12,829	$7,817	$20,645	$4,238,965
40	$12,805	$7,840	$20,645	$4,231,125
41	$12,782	$7,864	$20,645	$4,223,261
42	$12,758	$7,888	$20,645	$4,215,373
43	$12,734	$7,912	$20,645	$4,207,462
44	$12,710	$7,935	$20,645	$4,199,527
45	$12,686	$7,959	$20,645	$4,191,567
46	$12,662	$7,983	$20,645	$4,183,584
47	$12,638	$8,008	$20,645	$4,175,576
48	$12,614	$8,032	$20,645	$4,167,545

第4年供款共

$247,745

第4年利息

$152,945

第4年共還本金

$94,800

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$12,589	$8,056	$20,645	$4,159,489
50	$12,565	$8,080	$20,645	$4,151,408
51	$12,541	$8,105	$20,645	$4,143,303
52	$12,516	$8,129	$20,645	$4,135,174
53	$12,492	$8,154	$20,645	$4,127,021
54	$12,467	$8,178	$20,645	$4,118,842
55	$12,442	$8,203	$20,645	$4,110,639
56	$12,418	$8,228	$20,645	$4,102,411
57	$12,393	$8,253	$20,645	$4,094,158
58	$12,368	$8,278	$20,645	$4,085,881
59	$12,343	$8,303	$20,645	$4,077,578
60	$12,318	$8,328	$20,645	$4,069,250

第5年供款共

$247,745

第5年利息

$149,451

第5年共還本金

$98,294

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$12,293	$8,353	$20,645	$4,060,897
62	$12,267	$8,378	$20,645	$4,052,519
63	$12,242	$8,403	$20,645	$4,044,116
64	$12,217	$8,429	$20,645	$4,035,687
65	$12,191	$8,454	$20,645	$4,027,233
66	$12,166	$8,480	$20,645	$4,018,753
67	$12,140	$8,505	$20,645	$4,010,247
68	$12,114	$8,531	$20,645	$4,001,716
69	$12,089	$8,557	$20,645	$3,993,159
70	$12,063	$8,583	$20,645	$3,984,576
71	$12,037	$8,609	$20,645	$3,975,968
72	$12,011	$8,635	$20,645	$3,967,333

第6年供款共

$247,745

第6年利息

$145,828

第6年共還本金

$101,917

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$11,985	$8,661	$20,645	$3,958,672
74	$11,958	$8,687	$20,645	$3,949,985
75	$11,932	$8,713	$20,645	$3,941,272
76	$11,906	$8,740	$20,645	$3,932,533
77	$11,880	$8,766	$20,645	$3,923,767
78	$11,853	$8,792	$20,645	$3,914,974
79	$11,826	$8,819	$20,645	$3,906,155
80	$11,800	$8,846	$20,645	$3,897,310
81	$11,773	$8,872	$20,645	$3,888,437
82	$11,746	$8,899	$20,645	$3,879,538
83	$11,719	$8,926	$20,645	$3,870,612
84	$11,692	$8,953	$20,645	$3,861,659

第7年供款共

$247,745

第7年利息

$142,072

第7年共還本金

$105,674

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$11,665	$8,980	$20,645	$3,852,679
86	$11,638	$9,007	$20,645	$3,843,672
87	$11,611	$9,034	$20,645	$3,834,638
88	$11,584	$9,062	$20,645	$3,825,576
89	$11,556	$9,089	$20,645	$3,816,487
90	$11,529	$9,116	$20,645	$3,807,371
91	$11,501	$9,144	$20,645	$3,798,227
92	$11,474	$9,172	$20,645	$3,789,055
93	$11,446	$9,199	$20,645	$3,779,856
94	$11,418	$9,227	$20,645	$3,770,629
95	$11,390	$9,255	$20,645	$3,761,374
96	$11,362	$9,283	$20,645	$3,752,091

第8年供款共

$247,745

第8年利息

$138,177

第8年共還本金

$109,569

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$11,334	$9,311	$20,645	$3,742,780
98	$11,306	$9,339	$20,645	$3,733,440
99	$11,278	$9,367	$20,645	$3,724,073
100	$11,250	$9,396	$20,645	$3,714,677
101	$11,221	$9,424	$20,645	$3,705,253
102	$11,193	$9,452	$20,645	$3,695,801
103	$11,164	$9,481	$20,645	$3,686,320
104	$11,136	$9,510	$20,645	$3,676,810
105	$11,107	$9,538	$20,645	$3,667,272
106	$11,078	$9,567	$20,645	$3,657,705
107	$11,049	$9,596	$20,645	$3,648,108
108	$11,020	$9,625	$20,645	$3,638,483

第9年供款共

$247,745

第9年利息

$134,138

第9年共還本金

$113,607

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$10,991	$9,654	$20,645	$3,628,829
110	$10,962	$9,683	$20,645	$3,619,146
111	$10,933	$9,713	$20,645	$3,609,433
112	$10,903	$9,742	$20,645	$3,599,691
113	$10,874	$9,771	$20,645	$3,589,920
114	$10,845	$9,801	$20,645	$3,580,119
115	$10,815	$9,830	$20,645	$3,570,288
116	$10,785	$9,860	$20,645	$3,560,428
117	$10,755	$9,890	$20,645	$3,550,538
118	$10,726	$9,920	$20,645	$3,540,618
119	$10,696	$9,950	$20,645	$3,530,669
120	$10,666	$9,980	$20,645	$3,520,689

第10年供款共

$247,745

第10年利息

$129,951

第10年共還本金

$117,795

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$10,635	$10,010	$20,645	$3,510,679
122	$10,605	$10,040	$20,645	$3,500,638
123	$10,575	$10,071	$20,645	$3,490,568
124	$10,544	$10,101	$20,645	$3,480,467
125	$10,514	$10,132	$20,645	$3,470,335
126	$10,483	$10,162	$20,645	$3,460,173
127	$10,453	$10,193	$20,645	$3,449,980
128	$10,422	$10,224	$20,645	$3,439,757
129	$10,391	$10,255	$20,645	$3,429,502
130	$10,360	$10,285	$20,645	$3,419,217
131	$10,329	$10,317	$20,645	$3,408,900
132	$10,298	$10,348	$20,645	$3,398,552

第11年供款共

$247,745

第11年利息

$125,609

第11年共還本金

$122,136

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$10,266	$10,379	$20,645	$3,388,173
134	$10,235	$10,410	$20,645	$3,377,763
135	$10,204	$10,442	$20,645	$3,367,321
136	$10,172	$10,473	$20,645	$3,356,848
137	$10,140	$10,505	$20,645	$3,346,343
138	$10,109	$10,537	$20,645	$3,335,806
139	$10,077	$10,569	$20,645	$3,325,238
140	$10,045	$10,600	$20,645	$3,314,637
141	$10,013	$10,632	$20,645	$3,304,005
142	$9,981	$10,665	$20,645	$3,293,340
143	$9,949	$10,697	$20,645	$3,282,643
144	$9,916	$10,729	$20,645	$3,271,914

第12年供款共

$247,745

第12年利息

$121,107

第12年共還本金

$126,638

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$9,884	$10,762	$20,645	$3,261,153
146	$9,851	$10,794	$20,645	$3,250,359
147	$9,819	$10,827	$20,645	$3,239,532
148	$9,786	$10,859	$20,645	$3,228,673
149	$9,753	$10,892	$20,645	$3,217,781
150	$9,720	$10,925	$20,645	$3,206,856
151	$9,687	$10,958	$20,645	$3,195,897
152	$9,654	$10,991	$20,645	$3,184,906
153	$9,621	$11,024	$20,645	$3,173,882
154	$9,588	$11,058	$20,645	$3,162,824
155	$9,554	$11,091	$20,645	$3,151,733
156	$9,521	$11,125	$20,645	$3,140,609

第13年供款共

$247,745

第13年利息

$116,440

第13年共還本金

$131,306

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$9,487	$11,158	$20,645	$3,129,450
158	$9,454	$11,192	$20,645	$3,118,259
159	$9,420	$11,226	$20,645	$3,107,033
160	$9,386	$11,260	$20,645	$3,095,773
161	$9,352	$11,294	$20,645	$3,084,480
162	$9,318	$11,328	$20,645	$3,073,152
163	$9,283	$11,362	$20,645	$3,061,790
164	$9,249	$11,396	$20,645	$3,050,394
165	$9,215	$11,431	$20,645	$3,038,963
166	$9,180	$11,465	$20,645	$3,027,498
167	$9,146	$11,500	$20,645	$3,015,998
168	$9,111	$11,535	$20,645	$3,004,463

第14年供款共

$247,745

第14年利息

$111,600

第14年共還本金

$136,145

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$9,076	$11,569	$20,645	$2,992,894
170	$9,041	$11,604	$20,645	$2,981,289
171	$9,006	$11,639	$20,645	$2,969,650
172	$8,971	$11,675	$20,645	$2,957,975
173	$8,936	$11,710	$20,645	$2,946,265
174	$8,900	$11,745	$20,645	$2,934,520
175	$8,865	$11,781	$20,645	$2,922,739
176	$8,829	$11,816	$20,645	$2,910,923
177	$8,793	$11,852	$20,645	$2,899,071
178	$8,758	$11,888	$20,645	$2,887,183
179	$8,722	$11,924	$20,645	$2,875,259
180	$8,686	$11,960	$20,645	$2,863,300

第15年供款共

$247,745

第15年利息

$106,582

第15年共還本金

$141,164

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$8,650	$11,996	$20,645	$2,851,304
182	$8,613	$12,032	$20,645	$2,839,272
183	$8,577	$12,068	$20,645	$2,827,203
184	$8,541	$12,105	$20,645	$2,815,098
185	$8,504	$12,142	$20,645	$2,802,957
186	$8,467	$12,178	$20,645	$2,790,778
187	$8,430	$12,215	$20,645	$2,778,563
188	$8,394	$12,252	$20,645	$2,766,312
189	$8,357	$12,289	$20,645	$2,754,023
190	$8,319	$12,326	$20,645	$2,741,697
191	$8,282	$12,363	$20,645	$2,729,334
192	$8,245	$12,401	$20,645	$2,716,933

第16年供款共

$247,745

第16年利息

$101,379

第16年共還本金

$146,367

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$8,207	$12,438	$20,645	$2,704,495
194	$8,170	$12,476	$20,645	$2,692,019
195	$8,132	$12,513	$20,645	$2,679,506
196	$8,094	$12,551	$20,645	$2,666,955
197	$8,056	$12,589	$20,645	$2,654,366
198	$8,018	$12,627	$20,645	$2,641,739
199	$7,980	$12,665	$20,645	$2,629,074
200	$7,942	$12,703	$20,645	$2,616,370
201	$7,904	$12,742	$20,645	$2,603,628
202	$7,865	$12,780	$20,645	$2,590,848
203	$7,827	$12,819	$20,645	$2,578,029
204	$7,788	$12,858	$20,645	$2,565,171

第17年供款共

$247,745

第17年利息

$95,984

第17年共還本金

$151,761

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$7,749	$12,896	$20,645	$2,552,275
206	$7,710	$12,935	$20,645	$2,539,340
207	$7,671	$12,975	$20,645	$2,526,365
208	$7,632	$13,014	$20,645	$2,513,351
209	$7,592	$13,053	$20,645	$2,500,298
210	$7,553	$13,092	$20,645	$2,487,206
211	$7,513	$13,132	$20,645	$2,474,074
212	$7,474	$13,172	$20,645	$2,460,902
213	$7,434	$13,211	$20,645	$2,447,691
214	$7,394	$13,251	$20,645	$2,434,439
215	$7,354	$13,291	$20,645	$2,421,148
216	$7,314	$13,332	$20,645	$2,407,816

第18年供款共

$247,745

第18年利息

$90,390

第18年共還本金

$157,355

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$7,274	$13,372	$20,645	$2,394,444
218	$7,233	$13,412	$20,645	$2,381,032
219	$7,193	$13,453	$20,645	$2,367,580
220	$7,152	$13,493	$20,645	$2,354,086
221	$7,111	$13,534	$20,645	$2,340,552
222	$7,070	$13,575	$20,645	$2,326,977
223	$7,029	$13,616	$20,645	$2,313,361
224	$6,988	$13,657	$20,645	$2,299,704
225	$6,947	$13,698	$20,645	$2,286,005
226	$6,906	$13,740	$20,645	$2,272,266
227	$6,864	$13,781	$20,645	$2,258,484
228	$6,823	$13,823	$20,645	$2,244,661

第19年供款共

$247,745

第19年利息

$84,590

第19年共還本金

$163,155

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$6,781	$13,865	$20,645	$2,230,797
230	$6,739	$13,907	$20,645	$2,216,890
231	$6,697	$13,949	$20,645	$2,202,941
232	$6,655	$13,991	$20,645	$2,188,951
233	$6,612	$14,033	$20,645	$2,174,918
234	$6,570	$14,075	$20,645	$2,160,842
235	$6,528	$14,118	$20,645	$2,146,724
236	$6,485	$14,161	$20,645	$2,132,564
237	$6,442	$14,203	$20,645	$2,118,361
238	$6,399	$14,246	$20,645	$2,104,114
239	$6,356	$14,289	$20,645	$2,089,825
240	$6,313	$14,332	$20,645	$2,075,493

第20年供款共

$247,745

第20年利息

$78,577

第20年共還本金

$169,169

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$6,270	$14,376	$20,645	$2,061,117
242	$6,226	$14,419	$20,645	$2,046,698
243	$6,183	$14,463	$20,645	$2,032,235
244	$6,139	$14,506	$20,645	$2,017,729
245	$6,095	$14,550	$20,645	$2,003,178
246	$6,051	$14,594	$20,645	$1,988,584
247	$6,007	$14,638	$20,645	$1,973,946
248	$5,963	$14,682	$20,645	$1,959,264
249	$5,919	$14,727	$20,645	$1,944,537
250	$5,874	$14,771	$20,645	$1,929,765
251	$5,829	$14,816	$20,645	$1,914,949
252	$5,785	$14,861	$20,645	$1,900,089

第21年供款共

$247,745

第21年利息

$72,341

第21年共還本金

$175,404

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$5,740	$14,906	$20,645	$1,885,183
254	$5,695	$14,951	$20,645	$1,870,233
255	$5,650	$14,996	$20,645	$1,855,237
256	$5,604	$15,041	$20,645	$1,840,196
257	$5,559	$15,087	$20,645	$1,825,109
258	$5,513	$15,132	$20,645	$1,809,977
259	$5,468	$15,178	$20,645	$1,794,799
260	$5,422	$15,224	$20,645	$1,779,576
261	$5,376	$15,270	$20,645	$1,764,306
262	$5,330	$15,316	$20,645	$1,748,990
263	$5,283	$15,362	$20,645	$1,733,628
264	$5,237	$15,408	$20,645	$1,718,220

第22年供款共

$247,745

第22年利息

$65,876

第22年共還本金

$181,869

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$5,190	$15,455	$20,645	$1,702,765
266	$5,144	$15,502	$20,645	$1,687,263
267	$5,097	$15,549	$20,645	$1,671,715
268	$5,050	$15,595	$20,645	$1,656,119
269	$5,003	$15,643	$20,645	$1,640,477
270	$4,956	$15,690	$20,645	$1,624,787
271	$4,908	$15,737	$20,645	$1,609,049
272	$4,861	$15,785	$20,645	$1,593,265
273	$4,813	$15,832	$20,645	$1,577,432
274	$4,765	$15,880	$20,645	$1,561,552
275	$4,717	$15,928	$20,645	$1,545,624
276	$4,669	$15,976	$20,645	$1,529,647

第23年供款共

$247,745

第23年利息

$59,173

第23年共還本金

$188,572

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$4,621	$16,025	$20,645	$1,513,623
278	$4,572	$16,073	$20,645	$1,497,550
279	$4,524	$16,122	$20,645	$1,481,428
280	$4,475	$16,170	$20,645	$1,465,258
281	$4,426	$16,219	$20,645	$1,449,039
282	$4,377	$16,268	$20,645	$1,432,770
283	$4,328	$16,317	$20,645	$1,416,453
284	$4,279	$16,367	$20,645	$1,400,087
285	$4,229	$16,416	$20,645	$1,383,671
286	$4,180	$16,466	$20,645	$1,367,205
287	$4,130	$16,515	$20,645	$1,350,690
288	$4,080	$16,565	$20,645	$1,334,124

第24年供款共

$247,745

第24年利息

$52,222

第24年共還本金

$195,523

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$4,030	$16,615	$20,645	$1,317,509
290	$3,980	$16,665	$20,645	$1,300,844
291	$3,930	$16,716	$20,645	$1,284,128
292	$3,879	$16,766	$20,645	$1,267,362
293	$3,828	$16,817	$20,645	$1,250,545
294	$3,778	$16,868	$20,645	$1,233,677
295	$3,727	$16,919	$20,645	$1,216,758
296	$3,676	$16,970	$20,645	$1,199,788
297	$3,624	$17,021	$20,645	$1,182,767
298	$3,573	$17,072	$20,645	$1,165,695
299	$3,521	$17,124	$20,645	$1,148,571
300	$3,470	$17,176	$20,645	$1,131,395

第25年供款共

$247,745

第25年利息

$45,016

第25年共還本金

$202,730

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$3,418	$17,228	$20,645	$1,114,167
302	$3,366	$17,280	$20,645	$1,096,887
303	$3,314	$17,332	$20,645	$1,079,556
304	$3,261	$17,384	$20,645	$1,062,171
305	$3,209	$17,437	$20,645	$1,044,734
306	$3,156	$17,489	$20,645	$1,027,245
307	$3,103	$17,542	$20,645	$1,009,703
308	$3,050	$17,595	$20,645	$992,107
309	$2,997	$17,648	$20,645	$974,459
310	$2,944	$17,702	$20,645	$956,757
311	$2,890	$17,755	$20,645	$939,002
312	$2,837	$17,809	$20,645	$921,193

第26年供款共

$247,745

第26年利息

$37,543

第26年共還本金

$210,202

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$2,783	$17,863	$20,645	$903,330
314	$2,729	$17,917	$20,645	$885,414
315	$2,675	$17,971	$20,645	$867,443
316	$2,620	$18,025	$20,645	$849,418
317	$2,566	$18,079	$20,645	$831,338
318	$2,511	$18,134	$20,645	$813,204
319	$2,457	$18,189	$20,645	$795,015
320	$2,402	$18,244	$20,645	$776,772
321	$2,346	$18,299	$20,645	$758,473
322	$2,291	$18,354	$20,645	$740,118
323	$2,236	$18,410	$20,645	$721,709
324	$2,180	$18,465	$20,645	$703,244

第27年供款共

$247,745

第27年利息

$29,796

第27年共還本金

$217,950

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$2,124	$18,521	$20,645	$684,722
326	$2,068	$18,577	$20,645	$666,145
327	$2,012	$18,633	$20,645	$647,512
328	$1,956	$18,689	$20,645	$628,823
329	$1,900	$18,746	$20,645	$610,077
330	$1,843	$18,803	$20,645	$591,275
331	$1,786	$18,859	$20,645	$572,415
332	$1,729	$18,916	$20,645	$553,499
333	$1,672	$18,973	$20,645	$534,526
334	$1,615	$19,031	$20,645	$515,495
335	$1,557	$19,088	$20,645	$496,407
336	$1,500	$19,146	$20,645	$477,261

第28年供款共

$247,745

第28年利息

$21,763

第28年共還本金

$225,983

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$1,442	$19,204	$20,645	$458,057
338	$1,384	$19,262	$20,645	$438,795
339	$1,326	$19,320	$20,645	$419,475
340	$1,267	$19,378	$20,645	$400,097
341	$1,209	$19,437	$20,645	$380,660
342	$1,150	$19,496	$20,645	$361,165
343	$1,091	$19,554	$20,645	$341,610
344	$1,032	$19,613	$20,645	$321,997
345	$973	$19,673	$20,645	$302,324
346	$913	$19,732	$20,645	$282,592
347	$854	$19,792	$20,645	$262,800
348	$794	$19,852	$20,645	$242,949

第29年供款共

$247,745

第29年利息

$13,433

第29年共還本金

$234,312

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$734	$19,912	$20,645	$223,037
350	$674	$19,972	$20,645	$203,065
351	$613	$20,032	$20,645	$183,033
352	$553	$20,093	$20,645	$162,941
353	$492	$20,153	$20,645	$142,788
354	$431	$20,214	$20,645	$122,573
355	$370	$20,275	$20,645	$102,298
356	$309	$20,336	$20,645	$81,962
357	$248	$20,398	$20,645	$61,564
358	$186	$20,459	$20,645	$41,105
359	$124	$20,521	$20,645	$20,583
360	$62	$20,583	$20,645	$0

第30年供款共

$247,745

第30年利息

$4,797

第30年共還本金

$242,949

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$11,235,360

免责声明

笋盘推介

按揭保险费
info