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$11,304,290

每月供款
$21,662

首期

$3,176,000

总贷款额

$4,824,000

總利息

$2,974,290

印花税

$240,000

其他

$90,000

置业成本总预算

HK$3,506,000

$43,324

置业成本总预算

HK$3,506,000

首期

$3,176,000
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

$43,324

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

马鞍山雅涛居第02座

thumb_up

雅涛居池景3房, 全屋企装, 可约睇

实

702 呎

@11,396

建

935 呎

@8,556

local_fire_department 至HIT

售$800 万

实

702 呎

@11,396

建

935 呎

@8,556

售$800 万

local_fire_department 至HIT

VR实景

马鞍山新港城

thumb_up

商场顶上盖盘高层海景 3房2厕

实

618 呎

@14,045

建

832 呎

@10,433

local_fire_department 至HIT local_offer 低水笋价 vpn_key 有匙即睇

售$868 万

实

618 呎

@14,045

建

832 呎

@10,433

售$868 万

local_fire_department 至HIT local_offer 低水笋价 vpn_key 有匙即睇

马鞍山听涛雅苑第05座

thumb_up

听涛雅苑3房1套

实

650 呎

@11,538

建

807 呎

@9,294

local_fire_department 至HIT

售$750 万

实

650 呎

@11,538

建

807 呎

@9,294

售$750 万

local_fire_department 至HIT

沙田田园阁

thumb_up

新净厨厕舒适　优质向东阔落三房套🏠🏠

实

633 呎

@11,611

建

846 呎

@8,688

local_fire_department 至HIT real_estate_agent 罕有放盘

售$735 万

实

633 呎

@11,611

建

846 呎

@8,688

售$735 万

local_fire_department 至HIT real_estate_agent 罕有放盘

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

@14,311

建

730 呎

@10,959

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

售$800 万

实

559 呎

@14,311

建

730 呎

@10,959

售$800 万

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

VR实景

沙田文礼阁

thumb_up

^大围三房套^

实

622 呎

@13,264

建

736 呎

@11,209

local_fire_department 至HIT

售$825 万

实

622 呎

@13,264

建

736 呎

@11,209

售$825 万

local_fire_department 至HIT

马鞍山泓碧第02座

thumb_up

泓碧半新楼 24小时GYM ROOM

实

472 呎

@16,525

real_estate_agent 罕有放盘 verified 首置必买 pets 爱竉必选

售$780 万

实

472 呎

@16,525

售$780 万

real_estate_agent 罕有放盘 verified 首置必买 pets 爱竉必选

独家

马鞍山迎涛湾 A座

thumb_up

迎涛湾全海有装修3房1套

实

818 呎

@10,452

建

1,060 呎

@8,066

real_estate_agent 罕有放盘

售$855 万

实

818 呎

@10,452

建

1,060 呎

@8,066

售$855 万

real_estate_agent 罕有放盘

马鞍山新港城

thumb_up

独家靓盘**新港城4期高层,开扬远景靓装修三房两厅,即买即用**

实

519 呎

@14,451

建

696 呎

@10,776

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 local_offer 低水笋价

售$750 万

实

519 呎

@14,451

建

696 呎

@10,776

售$750 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 local_offer 低水笋价

马鞍山听涛雅苑第03座

thumb_up

内园实用三房, 正东南景

实

733 呎

@12,142

建

906 呎

@9,823

local_fire_department 至HIT

售$890 万

实

733 呎

@12,142

建

906 呎

@9,823

售$890 万

local_fire_department 至HIT

马鞍山听涛雅苑第09座

thumb_up

听涛雅苑实用靓则 ****连车位****

实

733 呎

@12,278

建

913 呎

@9,858

local_fire_department 至HIT

售$900 万

实

733 呎

@12,278

建

913 呎

@9,858

售$900 万

local_fire_department 至HIT

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

@15,658

local_fire_department 至HIT

售$750 万

实

479 呎

@15,658

售$750 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$28,871	$22,185	$18,180	$15,516
1.500	$29,945	$23,278	$19,293	$16,649
2.000	$31,043	$24,404	$20,447	$17,830
2.500	$32,166	$25,563	$21,641	$19,061
3.000	$33,314	$26,754	$22,876	$20,338
3.500	$34,486	$27,977	$24,150	$21,662
4.000	$35,683	$29,232	$25,463	$23,031
4.500	$36,903	$30,519	$26,813	$24,442
5.000	$38,148	$31,836	$28,201	$25,896
5.500	$39,416	$33,184	$29,624	$27,390
6.000	$40,708	$34,561	$31,081	$28,922

每月供款$21,662

年期

30年

贷款金额

$4,824,000

總利息

$2,974,290

总贷款连利息

$7,798,290

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$14,070	$7,592	$21,662	$4,816,408
2	$14,048	$7,614	$21,662	$4,808,794
3	$14,026	$7,636	$21,662	$4,801,158
4	$14,003	$7,659	$21,662	$4,793,499
5	$13,981	$7,681	$21,662	$4,785,818
6	$13,959	$7,703	$21,662	$4,778,115
7	$13,936	$7,726	$21,662	$4,770,389
8	$13,914	$7,748	$21,662	$4,762,641
9	$13,891	$7,771	$21,662	$4,754,870
10	$13,868	$7,794	$21,662	$4,747,077
11	$13,846	$7,816	$21,662	$4,739,260
12	$13,823	$7,839	$21,662	$4,731,421

第1年供款共

$259,943

第1年利息

$167,364

第1年共還本金

$92,579

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$13,800	$7,862	$21,662	$4,723,559
14	$13,777	$7,885	$21,662	$4,715,674
15	$13,754	$7,908	$21,662	$4,707,767
16	$13,731	$7,931	$21,662	$4,699,836
17	$13,708	$7,954	$21,662	$4,691,882
18	$13,685	$7,977	$21,662	$4,683,904
19	$13,661	$8,001	$21,662	$4,675,904
20	$13,638	$8,024	$21,662	$4,667,880
21	$13,615	$8,047	$21,662	$4,659,833
22	$13,591	$8,071	$21,662	$4,651,762
23	$13,568	$8,094	$21,662	$4,643,668
24	$13,544	$8,118	$21,662	$4,635,550

第2年供款共

$259,943

第2年利息

$164,072

第2年共還本金

$95,871

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$13,520	$8,142	$21,662	$4,627,408
26	$13,497	$8,165	$21,662	$4,619,243
27	$13,473	$8,189	$21,662	$4,611,054
28	$13,449	$8,213	$21,662	$4,602,841
29	$13,425	$8,237	$21,662	$4,594,604
30	$13,401	$8,261	$21,662	$4,586,343
31	$13,377	$8,285	$21,662	$4,578,058
32	$13,353	$8,309	$21,662	$4,569,749
33	$13,328	$8,333	$21,662	$4,561,415
34	$13,304	$8,358	$21,662	$4,553,057
35	$13,280	$8,382	$21,662	$4,544,675
36	$13,255	$8,407	$21,662	$4,536,268

第3年供款共

$259,943

第3年利息

$160,662

第3年共還本金

$99,281

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$13,231	$8,431	$21,662	$4,527,837
38	$13,206	$8,456	$21,662	$4,519,382
39	$13,182	$8,480	$21,662	$4,510,901
40	$13,157	$8,505	$21,662	$4,502,396
41	$13,132	$8,530	$21,662	$4,493,866
42	$13,107	$8,555	$21,662	$4,485,311
43	$13,082	$8,580	$21,662	$4,476,732
44	$13,057	$8,605	$21,662	$4,468,127
45	$13,032	$8,630	$21,662	$4,459,497
46	$13,007	$8,655	$21,662	$4,450,842
47	$12,982	$8,680	$21,662	$4,442,162
48	$12,956	$8,706	$21,662	$4,433,456

第4年供款共

$259,943

第4年利息

$157,131

第4年共還本金

$102,812

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$12,931	$8,731	$21,662	$4,424,725
50	$12,905	$8,756	$21,662	$4,415,969
51	$12,880	$8,782	$21,662	$4,407,187
52	$12,854	$8,808	$21,662	$4,398,379
53	$12,829	$8,833	$21,662	$4,389,546
54	$12,803	$8,859	$21,662	$4,380,686
55	$12,777	$8,885	$21,662	$4,371,802
56	$12,751	$8,911	$21,662	$4,362,891
57	$12,725	$8,937	$21,662	$4,353,954
58	$12,699	$8,963	$21,662	$4,344,991
59	$12,673	$8,989	$21,662	$4,336,002
60	$12,647	$9,015	$21,662	$4,326,987

第5年供款共

$259,943

第5年利息

$153,474

第5年共還本金

$106,469

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$12,620	$9,042	$21,662	$4,317,945
62	$12,594	$9,068	$21,662	$4,308,877
63	$12,568	$9,094	$21,662	$4,299,783
64	$12,541	$9,121	$21,662	$4,290,662
65	$12,514	$9,147	$21,662	$4,281,515
66	$12,488	$9,174	$21,662	$4,272,340
67	$12,461	$9,201	$21,662	$4,263,140
68	$12,434	$9,228	$21,662	$4,253,912
69	$12,407	$9,255	$21,662	$4,244,657
70	$12,380	$9,282	$21,662	$4,235,375
71	$12,353	$9,309	$21,662	$4,226,067
72	$12,326	$9,336	$21,662	$4,216,731

第6年供款共

$259,943

第6年利息

$149,687

第6年共還本金

$110,256

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$12,299	$9,363	$21,662	$4,207,368
74	$12,271	$9,390	$21,662	$4,197,977
75	$12,244	$9,418	$21,662	$4,188,559
76	$12,217	$9,445	$21,662	$4,179,114
77	$12,189	$9,473	$21,662	$4,169,641
78	$12,161	$9,500	$21,662	$4,160,141
79	$12,134	$9,528	$21,662	$4,150,613
80	$12,106	$9,556	$21,662	$4,141,057
81	$12,078	$9,584	$21,662	$4,131,473
82	$12,050	$9,612	$21,662	$4,121,861
83	$12,022	$9,640	$21,662	$4,112,221
84	$11,994	$9,668	$21,662	$4,102,553

第7年供款共

$259,943

第7年利息

$145,766

第7年共還本金

$114,177

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$11,966	$9,696	$21,662	$4,092,857
86	$11,938	$9,724	$21,662	$4,083,133
87	$11,909	$9,753	$21,662	$4,073,380
88	$11,881	$9,781	$21,662	$4,063,599
89	$11,852	$9,810	$21,662	$4,053,789
90	$11,824	$9,838	$21,662	$4,043,951
91	$11,795	$9,867	$21,662	$4,034,084
92	$11,766	$9,896	$21,662	$4,024,188
93	$11,737	$9,925	$21,662	$4,014,263
94	$11,708	$9,954	$21,662	$4,004,309
95	$11,679	$9,983	$21,662	$3,994,327
96	$11,650	$10,012	$21,662	$3,984,315

第8年供款共

$259,943

第8年利息

$141,705

第8年共還本金

$118,238

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$11,621	$10,041	$21,662	$3,974,274
98	$11,592	$10,070	$21,662	$3,964,204
99	$11,562	$10,100	$21,662	$3,954,104
100	$11,533	$10,129	$21,662	$3,943,975
101	$11,503	$10,159	$21,662	$3,933,816
102	$11,474	$10,188	$21,662	$3,923,628
103	$11,444	$10,218	$21,662	$3,913,410
104	$11,414	$10,248	$21,662	$3,903,162
105	$11,384	$10,278	$21,662	$3,892,884
106	$11,354	$10,308	$21,662	$3,882,577
107	$11,324	$10,338	$21,662	$3,872,239
108	$11,294	$10,368	$21,662	$3,861,871

第9年供款共

$259,943

第9年利息

$137,499

第9年共還本金

$122,444

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$11,264	$10,398	$21,662	$3,851,473
110	$11,233	$10,428	$21,662	$3,841,045
111	$11,203	$10,459	$21,662	$3,830,586
112	$11,173	$10,489	$21,662	$3,820,096
113	$11,142	$10,520	$21,662	$3,809,576
114	$11,111	$10,551	$21,662	$3,799,026
115	$11,080	$10,581	$21,662	$3,788,444
116	$11,050	$10,612	$21,662	$3,777,832
117	$11,019	$10,643	$21,662	$3,767,189
118	$10,988	$10,674	$21,662	$3,756,515
119	$10,957	$10,705	$21,662	$3,745,809
120	$10,925	$10,737	$21,662	$3,735,072

第10年供款共

$259,943

第10年利息

$133,144

第10年共還本金

$126,799

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$10,894	$10,768	$21,662	$3,724,305
122	$10,863	$10,799	$21,662	$3,713,505
123	$10,831	$10,831	$21,662	$3,702,674
124	$10,799	$10,862	$21,662	$3,691,812
125	$10,768	$10,894	$21,662	$3,680,918
126	$10,736	$10,926	$21,662	$3,669,992
127	$10,704	$10,958	$21,662	$3,659,034
128	$10,672	$10,990	$21,662	$3,648,044
129	$10,640	$11,022	$21,662	$3,637,023
130	$10,608	$11,054	$21,662	$3,625,969
131	$10,576	$11,086	$21,662	$3,614,882
132	$10,543	$11,119	$21,662	$3,603,764

第11年供款共

$259,943

第11年利息

$128,634

第11年共還本金

$131,309

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$10,511	$11,151	$21,662	$3,592,613
134	$10,478	$11,183	$21,662	$3,581,429
135	$10,446	$11,216	$21,662	$3,570,213
136	$10,413	$11,249	$21,662	$3,558,965
137	$10,380	$11,282	$21,662	$3,547,683
138	$10,347	$11,315	$21,662	$3,536,369
139	$10,314	$11,348	$21,662	$3,525,021
140	$10,281	$11,381	$21,662	$3,513,640
141	$10,248	$11,414	$21,662	$3,502,227
142	$10,215	$11,447	$21,662	$3,490,780
143	$10,181	$11,480	$21,662	$3,479,299
144	$10,148	$11,514	$21,662	$3,467,785

第12年供款共

$259,943

第12年利息

$123,964

第12年共還本金

$135,979

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$10,114	$11,548	$21,662	$3,456,238
146	$10,081	$11,581	$21,662	$3,444,656
147	$10,047	$11,615	$21,662	$3,433,041
148	$10,013	$11,649	$21,662	$3,421,392
149	$9,979	$11,683	$21,662	$3,409,710
150	$9,945	$11,717	$21,662	$3,397,993
151	$9,911	$11,751	$21,662	$3,386,242
152	$9,877	$11,785	$21,662	$3,374,456
153	$9,842	$11,820	$21,662	$3,362,636
154	$9,808	$11,854	$21,662	$3,350,782
155	$9,773	$11,889	$21,662	$3,338,893
156	$9,738	$11,923	$21,662	$3,326,970

第13年供款共

$259,943

第13年利息

$119,128

第13年共還本金

$140,815

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$9,704	$11,958	$21,662	$3,315,012
158	$9,669	$11,993	$21,662	$3,303,019
159	$9,634	$12,028	$21,662	$3,290,990
160	$9,599	$12,063	$21,662	$3,278,927
161	$9,564	$12,098	$21,662	$3,266,829
162	$9,528	$12,134	$21,662	$3,254,695
163	$9,493	$12,169	$21,662	$3,242,526
164	$9,457	$12,205	$21,662	$3,230,322
165	$9,422	$12,240	$21,662	$3,218,081
166	$9,386	$12,276	$21,662	$3,205,806
167	$9,350	$12,312	$21,662	$3,193,494
168	$9,314	$12,348	$21,662	$3,181,146

第14年供款共

$259,943

第14年利息

$114,119

第14年共還本金

$145,824

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$9,278	$12,384	$21,662	$3,168,763
170	$9,242	$12,420	$21,662	$3,156,343
171	$9,206	$12,456	$21,662	$3,143,887
172	$9,170	$12,492	$21,662	$3,131,395
173	$9,133	$12,529	$21,662	$3,118,866
174	$9,097	$12,565	$21,662	$3,106,301
175	$9,060	$12,602	$21,662	$3,093,699
176	$9,023	$12,639	$21,662	$3,081,061
177	$8,986	$12,675	$21,662	$3,068,385
178	$8,949	$12,712	$21,662	$3,055,673
179	$8,912	$12,750	$21,662	$3,042,923
180	$8,875	$12,787	$21,662	$3,030,136

第15年供款共

$259,943

第15年利息

$108,933

第15年共還本金

$151,010

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$8,838	$12,824	$21,662	$3,017,312
182	$8,800	$12,861	$21,662	$3,004,451
183	$8,763	$12,899	$21,662	$2,991,552
184	$8,725	$12,937	$21,662	$2,978,615
185	$8,688	$12,974	$21,662	$2,965,641
186	$8,650	$13,012	$21,662	$2,952,629
187	$8,612	$13,050	$21,662	$2,939,579
188	$8,574	$13,088	$21,662	$2,926,491
189	$8,536	$13,126	$21,662	$2,913,364
190	$8,497	$13,165	$21,662	$2,900,200
191	$8,459	$13,203	$21,662	$2,886,997
192	$8,420	$13,242	$21,662	$2,873,755

第16年供款共

$259,943

第16年利息

$103,562

第16年共還本金

$156,381

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$8,382	$13,280	$21,662	$2,860,475
194	$8,343	$13,319	$21,662	$2,847,156
195	$8,304	$13,358	$21,662	$2,833,799
196	$8,265	$13,397	$21,662	$2,820,402
197	$8,226	$13,436	$21,662	$2,806,966
198	$8,187	$13,475	$21,662	$2,793,491
199	$8,148	$13,514	$21,662	$2,779,977
200	$8,108	$13,554	$21,662	$2,766,423
201	$8,069	$13,593	$21,662	$2,752,830
202	$8,029	$13,633	$21,662	$2,739,197
203	$7,989	$13,673	$21,662	$2,725,525
204	$7,949	$13,712	$21,662	$2,711,812

第17年供款共

$259,943

第17年利息

$98,000

第17年共還本金

$161,943

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$7,909	$13,752	$21,662	$2,698,060
206	$7,869	$13,793	$21,662	$2,684,267
207	$7,829	$13,833	$21,662	$2,670,435
208	$7,789	$13,873	$21,662	$2,656,561
209	$7,748	$13,914	$21,662	$2,642,648
210	$7,708	$13,954	$21,662	$2,628,694
211	$7,667	$13,995	$21,662	$2,614,699
212	$7,626	$14,036	$21,662	$2,600,663
213	$7,585	$14,077	$21,662	$2,586,586
214	$7,544	$14,118	$21,662	$2,572,469
215	$7,503	$14,159	$21,662	$2,558,310
216	$7,462	$14,200	$21,662	$2,544,110

第18年供款共

$259,943

第18年利息

$92,240

第18年共還本金

$167,703

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$7,420	$14,242	$21,662	$2,529,868
218	$7,379	$14,283	$21,662	$2,515,585
219	$7,337	$14,325	$21,662	$2,501,260
220	$7,295	$14,367	$21,662	$2,486,893
221	$7,253	$14,408	$21,662	$2,472,485
222	$7,211	$14,451	$21,662	$2,458,034
223	$7,169	$14,493	$21,662	$2,443,542
224	$7,127	$14,535	$21,662	$2,429,007
225	$7,085	$14,577	$21,662	$2,414,430
226	$7,042	$14,620	$21,662	$2,399,810
227	$6,999	$14,662	$21,662	$2,385,147
228	$6,957	$14,705	$21,662	$2,370,442

第19年供款共

$259,943

第19年利息

$86,275

第19年共還本金

$173,667

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$6,914	$14,748	$21,662	$2,355,694
230	$6,871	$14,791	$21,662	$2,340,903
231	$6,828	$14,834	$21,662	$2,326,069
232	$6,784	$14,878	$21,662	$2,311,191
233	$6,741	$14,921	$21,662	$2,296,270
234	$6,697	$14,964	$21,662	$2,281,306
235	$6,654	$15,008	$21,662	$2,266,297
236	$6,610	$15,052	$21,662	$2,251,246
237	$6,566	$15,096	$21,662	$2,236,150
238	$6,522	$15,140	$21,662	$2,221,010
239	$6,478	$15,184	$21,662	$2,205,826
240	$6,434	$15,228	$21,662	$2,190,598

第20年供款共

$259,943

第20年利息

$80,099

第20年共還本金

$179,844

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$6,389	$15,273	$21,662	$2,175,325
242	$6,345	$15,317	$21,662	$2,160,008
243	$6,300	$15,362	$21,662	$2,144,646
244	$6,255	$15,407	$21,662	$2,129,239
245	$6,210	$15,452	$21,662	$2,113,788
246	$6,165	$15,497	$21,662	$2,098,291
247	$6,120	$15,542	$21,662	$2,082,749
248	$6,075	$15,587	$21,662	$2,067,162
249	$6,029	$15,633	$21,662	$2,051,529
250	$5,984	$15,678	$21,662	$2,035,851
251	$5,938	$15,724	$21,662	$2,020,127
252	$5,892	$15,770	$21,662	$2,004,357

第21年供款共

$259,943

第21年利息

$73,702

第21年共還本金

$186,241

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$5,846	$15,816	$21,662	$1,988,541
254	$5,800	$15,862	$21,662	$1,972,679
255	$5,754	$15,908	$21,662	$1,956,771
256	$5,707	$15,955	$21,662	$1,940,816
257	$5,661	$16,001	$21,662	$1,924,815
258	$5,614	$16,048	$21,662	$1,908,767
259	$5,567	$16,095	$21,662	$1,892,672
260	$5,520	$16,142	$21,662	$1,876,531
261	$5,473	$16,189	$21,662	$1,860,342
262	$5,426	$16,236	$21,662	$1,844,106
263	$5,379	$16,283	$21,662	$1,827,823
264	$5,331	$16,331	$21,662	$1,811,492

第22年供款共

$259,943

第22年利息

$67,078

第22年共還本金

$192,865

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$5,284	$16,378	$21,662	$1,795,114
266	$5,236	$16,426	$21,662	$1,778,687
267	$5,188	$16,474	$21,662	$1,762,213
268	$5,140	$16,522	$21,662	$1,745,691
269	$5,092	$16,570	$21,662	$1,729,121
270	$5,043	$16,619	$21,662	$1,712,502
271	$4,995	$16,667	$21,662	$1,695,835
272	$4,946	$16,716	$21,662	$1,679,119
273	$4,897	$16,764	$21,662	$1,662,355
274	$4,849	$16,813	$21,662	$1,645,542
275	$4,799	$16,862	$21,662	$1,628,679
276	$4,750	$16,912	$21,662	$1,611,768

第23年供款共

$259,943

第23年利息

$60,219

第23年共還本金

$199,724

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$4,701	$16,961	$21,662	$1,594,807
278	$4,652	$17,010	$21,662	$1,577,796
279	$4,602	$17,060	$21,662	$1,560,736
280	$4,552	$17,110	$21,662	$1,543,626
281	$4,502	$17,160	$21,662	$1,526,467
282	$4,452	$17,210	$21,662	$1,509,257
283	$4,402	$17,260	$21,662	$1,491,997
284	$4,352	$17,310	$21,662	$1,474,687
285	$4,301	$17,361	$21,662	$1,457,326
286	$4,251	$17,411	$21,662	$1,439,915
287	$4,200	$17,462	$21,662	$1,422,453
288	$4,149	$17,513	$21,662	$1,404,940

第24年供款共

$259,943

第24年利息

$53,115

第24年共還本金

$206,828

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$4,098	$17,564	$21,662	$1,387,375
290	$4,047	$17,615	$21,662	$1,369,760
291	$3,995	$17,667	$21,662	$1,352,093
292	$3,944	$17,718	$21,662	$1,334,375
293	$3,892	$17,770	$21,662	$1,316,605
294	$3,840	$17,822	$21,662	$1,298,783
295	$3,788	$17,874	$21,662	$1,280,909
296	$3,736	$17,926	$21,662	$1,262,983
297	$3,684	$17,978	$21,662	$1,245,005
298	$3,631	$18,031	$21,662	$1,226,974
299	$3,579	$18,083	$21,662	$1,208,891
300	$3,526	$18,136	$21,662	$1,190,755

第25年供款共

$259,943

第25年利息

$45,759

第25年共還本金

$214,184

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$3,473	$18,189	$21,662	$1,172,566
302	$3,420	$18,242	$21,662	$1,154,324
303	$3,367	$18,295	$21,662	$1,136,029
304	$3,313	$18,348	$21,662	$1,117,681
305	$3,260	$18,402	$21,662	$1,099,279
306	$3,206	$18,456	$21,662	$1,080,823
307	$3,152	$18,510	$21,662	$1,062,314
308	$3,098	$18,564	$21,662	$1,043,750
309	$3,044	$18,618	$21,662	$1,025,132
310	$2,990	$18,672	$21,662	$1,006,460
311	$2,936	$18,726	$21,662	$987,734
312	$2,881	$18,781	$21,662	$968,953

第26年供款共

$259,943

第26年利息

$38,141

第26年共還本金

$221,802

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$2,826	$18,836	$21,662	$950,117
314	$2,771	$18,891	$21,662	$931,227
315	$2,716	$18,946	$21,662	$912,281
316	$2,661	$19,001	$21,662	$893,280
317	$2,605	$19,057	$21,662	$874,223
318	$2,550	$19,112	$21,662	$855,111
319	$2,494	$19,168	$21,662	$835,943
320	$2,438	$19,224	$21,662	$816,719
321	$2,382	$19,280	$21,662	$797,440
322	$2,326	$19,336	$21,662	$778,104
323	$2,269	$19,392	$21,662	$758,711
324	$2,213	$19,449	$21,662	$739,262

第27年供款共

$259,943

第27年利息

$30,252

第27年共還本金

$229,691

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$2,156	$19,506	$21,662	$719,756
326	$2,099	$19,563	$21,662	$700,194
327	$2,042	$19,620	$21,662	$680,574
328	$1,985	$19,677	$21,662	$660,897
329	$1,928	$19,734	$21,662	$641,163
330	$1,870	$19,792	$21,662	$621,371
331	$1,812	$19,850	$21,662	$601,521
332	$1,754	$19,907	$21,662	$581,614
333	$1,696	$19,966	$21,662	$561,648
334	$1,638	$20,024	$21,662	$541,625
335	$1,580	$20,082	$21,662	$521,542
336	$1,521	$20,141	$21,662	$501,402

第28年供款共

$259,943

第28年利息

$22,083

第28年共還本金

$237,860

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$1,462	$20,199	$21,662	$481,202
338	$1,404	$20,258	$21,662	$460,944
339	$1,344	$20,317	$21,662	$440,626
340	$1,285	$20,377	$21,662	$420,249
341	$1,226	$20,436	$21,662	$399,813
342	$1,166	$20,496	$21,662	$379,318
343	$1,106	$20,556	$21,662	$358,762
344	$1,046	$20,616	$21,662	$338,146
345	$986	$20,676	$21,662	$317,471
346	$926	$20,736	$21,662	$296,735
347	$865	$20,796	$21,662	$275,938
348	$805	$20,857	$21,662	$255,081

第29年供款共

$259,943

第29年利息

$13,623

第29年共還本金

$246,320

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$744	$20,918	$21,662	$234,163
350	$683	$20,979	$21,662	$213,184
351	$622	$21,040	$21,662	$192,144
352	$560	$21,101	$21,662	$171,043
353	$499	$21,163	$21,662	$149,880
354	$437	$21,225	$21,662	$128,655
355	$375	$21,287	$21,662	$107,368
356	$313	$21,349	$21,662	$86,020
357	$251	$21,411	$21,662	$64,608
358	$188	$21,473	$21,662	$43,135
359	$126	$21,536	$21,662	$21,599
360	$63	$21,599	$21,662	$0

第30年供款共

$259,943

第30年利息

$4,862

第30年共還本金

$255,081

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$11,304,290

免责声明

笋盘推介

按揭保险费
info