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$10,842,588

每月供款
$17,855

首期

$4,085,000

总贷款额

$3,915,000

總利息

$2,512,588

印花税

$240,000

其他

$90,000

置业成本总预算

HK$4,415,000

$35,709

置业成本总预算

HK$4,415,000

首期

$4,085,000
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

$35,709

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

马鞍山云海第01期榕海臺第02座

thumb_up

新鸿基名牌楼盘望内园景间隔实用环境舒适

实

481 呎

@17,672

flight_takeoff 移民急让

售$850 万

实

481 呎

@17,672

售$850 万

flight_takeoff 移民急让

KOL实拍 VR实景

马鞍山云海第01期

thumb_up

难得一房有放盘!!!新鸿基楼!24小时FREE GYM ROOM

实

382 呎

@18,325

local_fire_department 至HIT

售$700 万

实

382 呎

@18,325

售$700 万

local_fire_department 至HIT

大埔逸珑湾 8 【求售业主】

thumb_up

逸珑湾 8 【求售业主】

实

494 呎

@14,777

local_fire_department 至HIT

售$730 万

实

494 呎

@14,777

售$730 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

马鞍山马鞍山中心第01座

thumb_up

高层海景三房,罕有放盘

实

642 呎

@14,019

建

848 呎

@10,613

verified 首置必买

售$900 万

实

642 呎

@14,019

建

848 呎

@10,613

售$900 万

verified 首置必买

VR实景

马鞍山迎海第01期

thumb_up

奇丰精选西南海景特色单位一房半全屋企理装修

实

586 呎

@14,505

建

725 呎

@11,724

local_fire_department 至HIT real_estate_agent 罕有放盘

售$850 万

实

586 呎

@14,505

建

725 呎

@11,724

售$850 万

local_fire_department 至HIT real_estate_agent 罕有放盘

沙田银禧花园银禧阁

thumb_up

罕有🍀杮北🌺妬場景🐎 [覆式] 有部份傢俬3️⃣房.

实

665 呎

@11,128

建

1,094 呎

@6,764

local_offer 低水笋价 verified 首置必买 vpn_key 有匙即睇 transfer_within_a_station 人才必选

售$740 万

实

665 呎

@11,128

建

1,094 呎

@6,764

售$740 万

local_offer 低水笋价 verified 首置必买 vpn_key 有匙即睇 transfer_within_a_station 人才必选

VR实景

马鞍山翠拥华庭第10座

thumb_up

低水屋苑, 两线穿梭巴士

实

765 呎

@11,111

建

988 呎

@8,603

real_estate_agent 罕有放盘 local_offer 低水笋价 verified 首置必买

售$850 万

实

765 呎

@11,111

建

988 呎

@8,603

售$850 万

real_estate_agent 罕有放盘 local_offer 低水笋价 verified 首置必买

马鞍山岚岸第05座

thumb_up

海景三房套近马铁站低水笋盘！

实

738 呎

@11,789

建

991 呎

@8,779

local_offer 低水笋价

售$870 万

实

738 呎

@11,789

建

991 呎

@8,779

售$870 万

local_offer 低水笋价

沙田翠湖花园

thumb_up

翠湖花园, 东南, 西南, 双边景, 已做大厦维修

实

688 呎

@11,919

建

854 呎

@9,602

local_fire_department 至HIT

售$820 万

实

688 呎

@11,919

建

854 呎

@9,602

售$820 万

local_fire_department 至HIT

马鞍山天宇海第6B座

thumb_up

天宇海 @11xxx 3房连一工人房全城最平

实

751 呎

@11,851

建

990 呎

@8,990

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价

售$890 万

实

751 呎

@11,851

建

990 呎

@8,990

售$890 万

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价

沙田荟荞 1翼

thumb_up

环境清幽; 世外桃源,10 分钟步行到, 大围火车站

实

389 呎

@17,995

local_fire_department 至HIT

售$700 万

实

389 呎

@17,995

售$700 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$23,431	$18,005	$14,755	$12,592
1.500	$24,302	$18,892	$15,658	$13,511
2.000	$25,193	$19,805	$16,594	$14,471
2.500	$26,105	$20,746	$17,563	$15,469
3.000	$27,036	$21,712	$18,565	$16,506
3.500	$27,988	$22,705	$19,599	$17,580
3.625	$28,229	$22,958	$19,863	$17,854
4.000	$28,959	$23,724	$20,665	$18,691
4.500	$29,949	$24,768	$21,761	$19,837
5.000	$30,960	$25,837	$22,887	$21,017
5.500	$31,989	$26,931	$24,042	$22,229
6.000	$33,037	$28,048	$25,224	$23,472

每月供款$17,855

年期

30年

贷款金额

$3,915,000

總利息

$2,512,588

总贷款连利息

$6,427,588

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$11,827	$6,028	$17,854	$3,908,972
2	$11,808	$6,046	$17,854	$3,902,926
3	$11,790	$6,064	$17,854	$3,896,862
4	$11,772	$6,083	$17,854	$3,890,779
5	$11,753	$6,101	$17,854	$3,884,678
6	$11,735	$6,119	$17,854	$3,878,559
7	$11,716	$6,138	$17,854	$3,872,421
8	$11,698	$6,156	$17,854	$3,866,264
9	$11,679	$6,175	$17,854	$3,860,089
10	$11,661	$6,194	$17,854	$3,853,895
11	$11,642	$6,212	$17,854	$3,847,683
12	$11,623	$6,231	$17,854	$3,841,452

第1年供款共

$214,253

第1年利息

$140,705

第1年共還本金

$73,548

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$11,604	$6,250	$17,854	$3,835,202
14	$11,586	$6,269	$17,854	$3,828,933
15	$11,567	$6,288	$17,854	$3,822,645
16	$11,548	$6,307	$17,854	$3,816,338
17	$11,529	$6,326	$17,854	$3,810,012
18	$11,509	$6,345	$17,854	$3,803,667
19	$11,490	$6,364	$17,854	$3,797,303
20	$11,471	$6,383	$17,854	$3,790,920
21	$11,452	$6,403	$17,854	$3,784,517
22	$11,432	$6,422	$17,854	$3,778,095
23	$11,413	$6,441	$17,854	$3,771,654
24	$11,394	$6,461	$17,854	$3,765,193

第2年供款共

$214,253

第2年利息

$137,994

第2年共還本金

$76,259

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$11,374	$6,480	$17,854	$3,758,712
26	$11,354	$6,500	$17,854	$3,752,213
27	$11,335	$6,520	$17,854	$3,745,693
28	$11,315	$6,539	$17,854	$3,739,154
29	$11,295	$6,559	$17,854	$3,732,595
30	$11,276	$6,579	$17,854	$3,726,016
31	$11,256	$6,599	$17,854	$3,719,417
32	$11,236	$6,619	$17,854	$3,712,798
33	$11,216	$6,639	$17,854	$3,706,160
34	$11,196	$6,659	$17,854	$3,699,501
35	$11,176	$6,679	$17,854	$3,692,822
36	$11,155	$6,699	$17,854	$3,686,123

第3年供款共

$214,253

第3年利息

$135,183

第3年共還本金

$79,070

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$11,135	$6,719	$17,854	$3,679,404
38	$11,115	$6,740	$17,854	$3,672,664
39	$11,095	$6,760	$17,854	$3,665,904
40	$11,074	$6,780	$17,854	$3,659,124
41	$11,054	$6,801	$17,854	$3,652,323
42	$11,033	$6,821	$17,854	$3,645,502
43	$11,012	$6,842	$17,854	$3,638,660
44	$10,992	$6,863	$17,854	$3,631,797
45	$10,971	$6,883	$17,854	$3,624,914
46	$10,950	$6,904	$17,854	$3,618,010
47	$10,929	$6,925	$17,854	$3,611,085
48	$10,908	$6,946	$17,854	$3,604,139

第4年供款共

$214,253

第4年利息

$132,269

第4年共還本金

$81,984

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$10,888	$6,967	$17,854	$3,597,172
50	$10,866	$6,988	$17,854	$3,590,184
51	$10,845	$7,009	$17,854	$3,583,175
52	$10,824	$7,030	$17,854	$3,576,145
53	$10,803	$7,051	$17,854	$3,569,093
54	$10,782	$7,073	$17,854	$3,562,021
55	$10,760	$7,094	$17,854	$3,554,926
56	$10,739	$7,116	$17,854	$3,547,811
57	$10,717	$7,137	$17,854	$3,540,674
58	$10,696	$7,159	$17,854	$3,533,515
59	$10,674	$7,180	$17,854	$3,526,335
60	$10,652	$7,202	$17,854	$3,519,133

第5年供款共

$214,253

第5年利息

$129,247

第5年共還本金

$85,006

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$10,631	$7,224	$17,854	$3,511,909
62	$10,609	$7,246	$17,854	$3,504,664
63	$10,587	$7,267	$17,854	$3,497,396
64	$10,565	$7,289	$17,854	$3,490,107
65	$10,543	$7,311	$17,854	$3,482,796
66	$10,521	$7,333	$17,854	$3,475,462
67	$10,499	$7,356	$17,854	$3,468,106
68	$10,477	$7,378	$17,854	$3,460,729
69	$10,454	$7,400	$17,854	$3,453,329
70	$10,432	$7,422	$17,854	$3,445,906
71	$10,410	$7,445	$17,854	$3,438,461
72	$10,387	$7,467	$17,854	$3,430,994

第6年供款共

$214,253

第6年利息

$126,114

第6年共還本金

$88,139

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$10,364	$7,490	$17,854	$3,423,504
74	$10,342	$7,513	$17,854	$3,415,991
75	$10,319	$7,535	$17,854	$3,408,456
76	$10,296	$7,558	$17,854	$3,400,898
77	$10,274	$7,581	$17,854	$3,393,317
78	$10,251	$7,604	$17,854	$3,385,713
79	$10,228	$7,627	$17,854	$3,378,087
80	$10,205	$7,650	$17,854	$3,370,437
81	$10,182	$7,673	$17,854	$3,362,764
82	$10,158	$7,696	$17,854	$3,355,068
83	$10,135	$7,719	$17,854	$3,347,349
84	$10,112	$7,743	$17,854	$3,339,606

第7年供款共

$214,253

第7年利息

$122,865

第7年共還本金

$91,388

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$10,088	$7,766	$17,854	$3,331,840
86	$10,065	$7,789	$17,854	$3,324,050
87	$10,041	$7,813	$17,854	$3,316,237
88	$10,018	$7,837	$17,854	$3,308,401
89	$9,994	$7,860	$17,854	$3,300,541
90	$9,970	$7,884	$17,854	$3,292,657
91	$9,947	$7,908	$17,854	$3,284,749
92	$9,923	$7,932	$17,854	$3,276,817
93	$9,899	$7,956	$17,854	$3,268,861
94	$9,875	$7,980	$17,854	$3,260,882
95	$9,851	$8,004	$17,854	$3,252,878
96	$9,826	$8,028	$17,854	$3,244,850

第8年供款共

$214,253

第8年利息

$119,497

第8年共還本金

$94,756

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$9,802	$8,052	$17,854	$3,236,797
98	$9,778	$8,077	$17,854	$3,228,721
99	$9,753	$8,101	$17,854	$3,220,620
100	$9,729	$8,125	$17,854	$3,212,494
101	$9,704	$8,150	$17,854	$3,204,344
102	$9,680	$8,175	$17,854	$3,196,170
103	$9,655	$8,199	$17,854	$3,187,971
104	$9,630	$8,224	$17,854	$3,179,746
105	$9,605	$8,249	$17,854	$3,171,497
106	$9,581	$8,274	$17,854	$3,163,224
107	$9,556	$8,299	$17,854	$3,154,925
108	$9,531	$8,324	$17,854	$3,146,601

第9年供款共

$214,253

第9年利息

$116,004

第9年共還本金

$98,249

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$9,505	$8,349	$17,854	$3,138,252
110	$9,480	$8,374	$17,854	$3,129,878
111	$9,455	$8,400	$17,854	$3,121,478
112	$9,429	$8,425	$17,854	$3,113,053
113	$9,404	$8,450	$17,854	$3,104,603
114	$9,378	$8,476	$17,854	$3,096,127
115	$9,353	$8,502	$17,854	$3,087,625
116	$9,327	$8,527	$17,854	$3,079,098
117	$9,301	$8,553	$17,854	$3,070,545
118	$9,276	$8,579	$17,854	$3,061,966
119	$9,250	$8,605	$17,854	$3,053,362
120	$9,224	$8,631	$17,854	$3,044,731

第10年供款共

$214,253

第10年利息

$112,383

第10年共還本金

$101,870

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$9,198	$8,657	$17,854	$3,036,074
122	$9,171	$8,683	$17,854	$3,027,391
123	$9,145	$8,709	$17,854	$3,018,682
124	$9,119	$8,735	$17,854	$3,009,946
125	$9,093	$8,762	$17,854	$3,001,185
126	$9,066	$8,788	$17,854	$2,992,396
127	$9,040	$8,815	$17,854	$2,983,581
128	$9,013	$8,842	$17,854	$2,974,740
129	$8,986	$8,868	$17,854	$2,965,872
130	$8,959	$8,895	$17,854	$2,956,977
131	$8,933	$8,922	$17,854	$2,948,055
132	$8,906	$8,949	$17,854	$2,939,106

第11年供款共

$214,253

第11年利息

$108,628

第11年共還本金

$105,625

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$8,879	$8,976	$17,854	$2,930,130
134	$8,851	$9,003	$17,854	$2,921,127
135	$8,824	$9,030	$17,854	$2,912,097
136	$8,797	$9,057	$17,854	$2,903,040
137	$8,770	$9,085	$17,854	$2,893,955
138	$8,742	$9,112	$17,854	$2,884,842
139	$8,715	$9,140	$17,854	$2,875,703
140	$8,687	$9,167	$17,854	$2,866,535
141	$8,659	$9,195	$17,854	$2,857,340
142	$8,632	$9,223	$17,854	$2,848,117
143	$8,604	$9,251	$17,854	$2,838,867
144	$8,576	$9,279	$17,854	$2,829,588

第12年供款共

$214,253

第12年利息

$104,735

第12年共還本金

$109,518

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$8,548	$9,307	$17,854	$2,820,281
146	$8,520	$9,335	$17,854	$2,810,946
147	$8,491	$9,363	$17,854	$2,801,583
148	$8,463	$9,391	$17,854	$2,792,192
149	$8,435	$9,420	$17,854	$2,782,772
150	$8,406	$9,448	$17,854	$2,773,324
151	$8,378	$9,477	$17,854	$2,763,848
152	$8,349	$9,505	$17,854	$2,754,342
153	$8,320	$9,534	$17,854	$2,744,808
154	$8,292	$9,563	$17,854	$2,735,246
155	$8,263	$9,592	$17,854	$2,725,654
156	$8,234	$9,621	$17,854	$2,716,033

第13年供款共

$214,253

第13年利息

$100,698

第13年共還本金

$113,555

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$8,205	$9,650	$17,854	$2,706,384
158	$8,176	$9,679	$17,854	$2,696,705
159	$8,146	$9,708	$17,854	$2,686,997
160	$8,117	$9,737	$17,854	$2,677,259
161	$8,088	$9,767	$17,854	$2,667,492
162	$8,058	$9,796	$17,854	$2,657,696
163	$8,028	$9,826	$17,854	$2,647,870
164	$7,999	$9,856	$17,854	$2,638,014
165	$7,969	$9,885	$17,854	$2,628,129
166	$7,939	$9,915	$17,854	$2,618,214
167	$7,909	$9,945	$17,854	$2,608,268
168	$7,879	$9,975	$17,854	$2,598,293

第14年供款共

$214,253

第14年利息

$96,513

第14年共還本金

$117,740

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$7,849	$10,005	$17,854	$2,588,288
170	$7,819	$10,036	$17,854	$2,578,252
171	$7,788	$10,066	$17,854	$2,568,186
172	$7,758	$10,096	$17,854	$2,558,090
173	$7,728	$10,127	$17,854	$2,547,963
174	$7,697	$10,157	$17,854	$2,537,806
175	$7,666	$10,188	$17,854	$2,527,617
176	$7,636	$10,219	$17,854	$2,517,399
177	$7,605	$10,250	$17,854	$2,507,149
178	$7,574	$10,281	$17,854	$2,496,868
179	$7,543	$10,312	$17,854	$2,486,556
180	$7,511	$10,343	$17,854	$2,476,213

第15年供款共

$214,253

第15年利息

$92,173

第15年共還本金

$122,080

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$7,480	$10,374	$17,854	$2,465,839
182	$7,449	$10,406	$17,854	$2,455,434
183	$7,417	$10,437	$17,854	$2,444,997
184	$7,386	$10,468	$17,854	$2,434,528
185	$7,354	$10,500	$17,854	$2,424,028
186	$7,323	$10,532	$17,854	$2,413,496
187	$7,291	$10,564	$17,854	$2,402,933
188	$7,259	$10,596	$17,854	$2,392,337
189	$7,227	$10,628	$17,854	$2,381,710
190	$7,195	$10,660	$17,854	$2,371,050
191	$7,163	$10,692	$17,854	$2,360,358
192	$7,130	$10,724	$17,854	$2,349,634

第16年供款共

$214,253

第16年利息

$87,673

第16年共還本金

$126,579

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$7,098	$10,757	$17,854	$2,338,877
194	$7,065	$10,789	$17,854	$2,328,088
195	$7,033	$10,822	$17,854	$2,317,267
196	$7,000	$10,854	$17,854	$2,306,412
197	$6,967	$10,887	$17,854	$2,295,525
198	$6,934	$10,920	$17,854	$2,284,605
199	$6,901	$10,953	$17,854	$2,273,652
200	$6,868	$10,986	$17,854	$2,262,666
201	$6,835	$11,019	$17,854	$2,251,647
202	$6,802	$11,053	$17,854	$2,240,594
203	$6,768	$11,086	$17,854	$2,229,508
204	$6,735	$11,119	$17,854	$2,218,389

第17年供款共

$214,253

第17年利息

$83,008

第17年共還本金

$131,245

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$6,701	$11,153	$17,854	$2,207,236
206	$6,668	$11,187	$17,854	$2,196,049
207	$6,634	$11,221	$17,854	$2,184,829
208	$6,600	$11,254	$17,854	$2,173,574
209	$6,566	$11,288	$17,854	$2,162,286
210	$6,532	$11,323	$17,854	$2,150,963
211	$6,498	$11,357	$17,854	$2,139,607
212	$6,463	$11,391	$17,854	$2,128,216
213	$6,429	$11,425	$17,854	$2,116,790
214	$6,394	$11,460	$17,854	$2,105,330
215	$6,360	$11,495	$17,854	$2,093,836
216	$6,325	$11,529	$17,854	$2,082,306

第18年供款共

$214,253

第18年利息

$78,170

第18年共還本金

$136,082

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$6,290	$11,564	$17,854	$2,070,742
218	$6,255	$11,599	$17,854	$2,059,143
219	$6,220	$11,634	$17,854	$2,047,509
220	$6,185	$11,669	$17,854	$2,035,840
221	$6,150	$11,704	$17,854	$2,024,135
222	$6,115	$11,740	$17,854	$2,012,396
223	$6,079	$11,775	$17,854	$2,000,620
224	$6,044	$11,811	$17,854	$1,988,809
225	$6,008	$11,847	$17,854	$1,976,963
226	$5,972	$11,882	$17,854	$1,965,081
227	$5,936	$11,918	$17,854	$1,953,162
228	$5,900	$11,954	$17,854	$1,941,208

第19年供款共

$214,253

第19年利息

$73,155

第19年共還本金

$141,098

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$5,864	$11,990	$17,854	$1,929,218
230	$5,828	$12,027	$17,854	$1,917,191
231	$5,792	$12,063	$17,854	$1,905,128
232	$5,755	$12,099	$17,854	$1,893,029
233	$5,719	$12,136	$17,854	$1,880,893
234	$5,682	$12,173	$17,854	$1,868,721
235	$5,645	$12,209	$17,854	$1,856,511
236	$5,608	$12,246	$17,854	$1,844,265
237	$5,571	$12,283	$17,854	$1,831,982
238	$5,534	$12,320	$17,854	$1,819,662
239	$5,497	$12,358	$17,854	$1,807,304
240	$5,460	$12,395	$17,854	$1,794,909

第20年供款共

$214,253

第20年利息

$67,954

第20年共還本金

$146,299

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$5,422	$12,432	$17,854	$1,782,477
242	$5,385	$12,470	$17,854	$1,770,007
243	$5,347	$12,508	$17,854	$1,757,500
244	$5,309	$12,545	$17,854	$1,744,954
245	$5,271	$12,583	$17,854	$1,732,371
246	$5,233	$12,621	$17,854	$1,719,750
247	$5,195	$12,659	$17,854	$1,707,091
248	$5,157	$12,698	$17,854	$1,694,393
249	$5,118	$12,736	$17,854	$1,681,657
250	$5,080	$12,774	$17,854	$1,668,883
251	$5,041	$12,813	$17,854	$1,656,070
252	$5,003	$12,852	$17,854	$1,643,218

第21年供款共

$214,253

第21年利息

$62,562

第21年共還本金

$151,691

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$4,964	$12,891	$17,854	$1,630,327
254	$4,925	$12,929	$17,854	$1,617,398
255	$4,886	$12,969	$17,854	$1,604,429
256	$4,847	$13,008	$17,854	$1,591,422
257	$4,807	$13,047	$17,854	$1,578,375
258	$4,768	$13,086	$17,854	$1,565,288
259	$4,728	$13,126	$17,854	$1,552,162
260	$4,689	$13,166	$17,854	$1,538,997
261	$4,649	$13,205	$17,854	$1,525,791
262	$4,609	$13,245	$17,854	$1,512,546
263	$4,569	$13,285	$17,854	$1,499,261
264	$4,529	$13,325	$17,854	$1,485,936

第22年供款共

$214,253

第22年利息

$56,971

第22年共還本金

$157,282

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$4,489	$13,366	$17,854	$1,472,570
266	$4,448	$13,406	$17,854	$1,459,164
267	$4,408	$13,447	$17,854	$1,445,717
268	$4,367	$13,487	$17,854	$1,432,230
269	$4,327	$13,528	$17,854	$1,418,702
270	$4,286	$13,569	$17,854	$1,405,134
271	$4,245	$13,610	$17,854	$1,391,524
272	$4,204	$13,651	$17,854	$1,377,873
273	$4,162	$13,692	$17,854	$1,364,181
274	$4,121	$13,733	$17,854	$1,350,448
275	$4,079	$13,775	$17,854	$1,336,673
276	$4,038	$13,817	$17,854	$1,322,856

第23年供款共

$214,253

第23年利息

$51,173

第23年共還本金

$163,080

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$3,996	$13,858	$17,854	$1,308,998
278	$3,954	$13,900	$17,854	$1,295,098
279	$3,912	$13,942	$17,854	$1,281,155
280	$3,870	$13,984	$17,854	$1,267,171
281	$3,828	$14,026	$17,854	$1,253,145
282	$3,786	$14,069	$17,854	$1,239,076
283	$3,743	$14,111	$17,854	$1,224,965
284	$3,700	$14,154	$17,854	$1,210,811
285	$3,658	$14,197	$17,854	$1,196,614
286	$3,615	$14,240	$17,854	$1,182,374
287	$3,572	$14,283	$17,854	$1,168,091
288	$3,529	$14,326	$17,854	$1,153,766

第24年供款共

$214,253

第24年利息

$45,163

第24年共還本金

$169,090

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$3,485	$14,369	$17,854	$1,139,397
290	$3,442	$14,412	$17,854	$1,124,984
291	$3,398	$14,456	$17,854	$1,110,528
292	$3,355	$14,500	$17,854	$1,096,028
293	$3,311	$14,543	$17,854	$1,081,485
294	$3,267	$14,587	$17,854	$1,066,897
295	$3,223	$14,631	$17,854	$1,052,266
296	$3,179	$14,676	$17,854	$1,037,590
297	$3,134	$14,720	$17,854	$1,022,870
298	$3,090	$14,764	$17,854	$1,008,106
299	$3,045	$14,809	$17,854	$993,297
300	$3,001	$14,854	$17,854	$978,443

第25年供款共

$214,253

第25年利息

$38,930

第25年共還本金

$175,323

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$2,956	$14,899	$17,854	$963,544
302	$2,911	$14,944	$17,854	$948,600
303	$2,866	$14,989	$17,854	$933,612
304	$2,820	$15,034	$17,854	$918,578
305	$2,775	$15,080	$17,854	$903,498
306	$2,729	$15,125	$17,854	$888,373
307	$2,684	$15,171	$17,854	$873,202
308	$2,638	$15,217	$17,854	$857,986
309	$2,592	$15,263	$17,854	$842,723
310	$2,546	$15,309	$17,854	$827,414
311	$2,499	$15,355	$17,854	$812,059
312	$2,453	$15,401	$17,854	$796,658

第26年供款共

$214,253

第26年利息

$32,468

第26年共還本金

$181,785

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$2,407	$15,448	$17,854	$781,210
314	$2,360	$15,495	$17,854	$765,716
315	$2,313	$15,541	$17,854	$750,174
316	$2,266	$15,588	$17,854	$734,586
317	$2,219	$15,635	$17,854	$718,951
318	$2,172	$15,683	$17,854	$703,268
319	$2,124	$15,730	$17,854	$687,538
320	$2,077	$15,777	$17,854	$671,761
321	$2,029	$15,825	$17,854	$655,936
322	$1,981	$15,873	$17,854	$640,063
323	$1,934	$15,921	$17,854	$624,142
324	$1,885	$15,969	$17,854	$608,173

第27年供款共

$214,253

第27年利息

$25,768

第27年共還本金

$188,485

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$1,837	$16,017	$17,854	$592,156
326	$1,789	$16,066	$17,854	$576,090
327	$1,740	$16,114	$17,854	$559,976
328	$1,692	$16,163	$17,854	$543,813
329	$1,643	$16,212	$17,854	$527,601
330	$1,594	$16,261	$17,854	$511,341
331	$1,545	$16,310	$17,854	$495,031
332	$1,495	$16,359	$17,854	$478,672
333	$1,446	$16,408	$17,854	$462,264
334	$1,396	$16,458	$17,854	$445,806
335	$1,347	$16,508	$17,854	$429,298
336	$1,297	$16,558	$17,854	$412,740

第28年供款共

$214,253

第28年利息

$18,820

第28年共還本金

$195,432

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$1,247	$16,608	$17,854	$396,133
338	$1,197	$16,658	$17,854	$379,475
339	$1,146	$16,708	$17,854	$362,767
340	$1,096	$16,759	$17,854	$346,008
341	$1,045	$16,809	$17,854	$329,199
342	$994	$16,860	$17,854	$312,339
343	$944	$16,911	$17,854	$295,428
344	$892	$16,962	$17,854	$278,466
345	$841	$17,013	$17,854	$261,453
346	$790	$17,065	$17,854	$244,389
347	$738	$17,116	$17,854	$227,272
348	$687	$17,168	$17,854	$210,105

第29年供款共

$214,253

第29年利息

$11,617

第29年共還本金

$202,636

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$635	$17,220	$17,854	$192,885
350	$583	$17,272	$17,854	$175,613
351	$530	$17,324	$17,854	$158,289
352	$478	$17,376	$17,854	$140,913
353	$426	$17,429	$17,854	$123,484
354	$373	$17,481	$17,854	$106,003
355	$320	$17,534	$17,854	$88,469
356	$267	$17,587	$17,854	$70,882
357	$214	$17,640	$17,854	$53,241
358	$161	$17,694	$17,854	$35,548
359	$107	$17,747	$17,854	$17,801
360	$54	$17,801	$17,854	$0

第30年供款共

$214,253

第30年利息

$4,148

第30年共還本金

$210,105

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$10,842,588

免责声明

笋盘推介

按揭保险费
info