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$10,766,033

每月供款
$17,742

首期

$4,049,000

总贷款额

$3,951,000

總利息

$2,436,033

印花税

$240,000

其他

$90,000

置业成本总预算

HK$4,379,000

$35,484

置业成本总预算

HK$4,379,000

首期

$4,049,000
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

$35,484

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

马鞍山翠拥华庭第11座

thumb_up

翠拥华庭 3房 700万楼下

实

696 呎

@10,057

建

897 呎

@7,804

local_fire_department 至HIT

售$700 万

实

696 呎

@10,057

建

897 呎

@7,804

售$700 万

local_fire_department 至HIT

西贡泥涌村

thumb_up

连天台有海景

建

670 呎

@11,791

local_fire_department 至HIT real_estate_agent 罕有放盘

售$790 万

建

670 呎

@11,791

售$790 万

local_fire_department 至HIT real_estate_agent 罕有放盘

KOL实拍 VR实景

沙田沙田第一城第02期

thumb_up

奇丰精选坚靓装高层河景可即入住

实

504 呎

@15,238

建

622 呎

@12,347

hotel_class 楼王 vpn_key 有匙即睇

售$768 万

实

504 呎

@15,238

建

622 呎

@12,347

售$768 万

hotel_class 楼王 vpn_key 有匙即睇

马鞍山长庚村

thumb_up

**最近马鞍山市中心靓装修下覆式可步行到马鞍山**

建

1,000 呎

@8,500

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

售$850 万

建

1,000 呎

@8,500

售$850 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

VR实景

马鞍山泓碧第02座

thumb_up

万中无一极罕有梗厨明厕放盘, 大2房靓则, 2年新楼, 低密度豪宅,

实

511 呎

@16,204

local_fire_department 至HIT verified 首置必买 vpn_key 有匙即睇 pets 爱竉必选

售$828 万

实

511 呎

@16,204

售$828 万

local_fire_department 至HIT verified 首置必买 vpn_key 有匙即睇 pets 爱竉必选

马鞍山晓峰湾畔第01座

thumb_up

海景三房@罕有放盘@邻近马铁站@

实

653 呎

@13,783

建

862 呎

@10,441

local_fire_department 至HIT

售$900 万

实

653 呎

@13,783

建

862 呎

@10,441

售$900 万

local_fire_department 至HIT

马鞍山迎海第02期星湾第18座

thumb_up

迎海两房

实

512 呎

@13,672

local_fire_department 至HIT

售$700 万

实

512 呎

@13,672

售$700 万

local_fire_department 至HIT

马鞍山迎海第01期第02座

thumb_up

2房海景有装修还价即成有锁匙睇

实

491 呎

@16,293

建

638 呎

@12,539

directions_run 即走

售$800 万

实

491 呎

@16,293

建

638 呎

@12,539

售$800 万

directions_run 即走

马鞍山海柏花园第05座

thumb_up

海柏花园马鞍山站上盖,**无敌海景3房, 池海双辉, 套 3房2厅**

实

550 呎

@14,545

建

739 呎

@10,825

local_fire_department 至HIT pets 爱竉必选

售$800 万

实

550 呎

@14,545

建

739 呎

@10,825

售$800 万

local_fire_department 至HIT pets 爱竉必选

大埔沙田段大埔公路

thumb_up

别墅屋罕有

建

612 呎

@11,438

售$700 万

建

612 呎

@11,438

售$700 万

大埔天钻 ^^ 豪装两房梗厨^^

thumb_up

天钻 ^^ 豪装两房梗厨^^

实

524 呎

@15,267

local_fire_department 至HIT

售$800 万

实

524 呎

@15,267

售$800 万

local_fire_department 至HIT

VR实景

马鞍山翠拥华庭第02座

thumb_up

翠拥华庭大3房

实

816 呎

@9,804

建

1,052 呎

@7,605

local_offer 低水笋价 verified 首置必买

售$800 万

实

816 呎

@9,804

建

1,052 呎

@7,605

售$800 万

local_offer 低水笋价 verified 首置必买

利率	15年	20年	25年	30年
1.000	$23,647	$18,170	$14,890	$12,708
1.500	$24,526	$19,065	$15,801	$13,636
2.000	$25,425	$19,987	$16,746	$14,604
2.500	$26,345	$20,936	$17,725	$15,611
3.000	$27,285	$21,912	$18,736	$16,658
3.500	$28,245	$22,914	$19,780	$17,742
4.000	$29,225	$23,942	$20,855	$18,863
4.500	$30,225	$24,996	$21,961	$20,019
5.000	$31,244	$26,075	$23,097	$21,210
5.500	$32,283	$27,178	$24,263	$22,433
6.000	$33,341	$28,306	$25,456	$23,688

每月供款$17,742

年期

30年

贷款金额

$3,951,000

總利息

$2,436,033

总贷款连利息

$6,387,033

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$11,524	$6,218	$17,742	$3,944,782
2	$11,506	$6,236	$17,742	$3,938,546
3	$11,487	$6,254	$17,742	$3,932,292
4	$11,469	$6,273	$17,742	$3,926,019
5	$11,451	$6,291	$17,742	$3,919,728
6	$11,433	$6,309	$17,742	$3,913,419
7	$11,414	$6,328	$17,742	$3,907,091
8	$11,396	$6,346	$17,742	$3,900,745
9	$11,377	$6,365	$17,742	$3,894,381
10	$11,359	$6,383	$17,742	$3,887,997
11	$11,340	$6,402	$17,742	$3,881,596
12	$11,321	$6,420	$17,742	$3,875,175

第1年供款共

$212,901

第1年利息

$137,076

第1年共還本金

$75,825

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$11,303	$6,439	$17,742	$3,868,736
14	$11,284	$6,458	$17,742	$3,862,278
15	$11,265	$6,477	$17,742	$3,855,801
16	$11,246	$6,496	$17,742	$3,849,306
17	$11,227	$6,515	$17,742	$3,842,791
18	$11,208	$6,534	$17,742	$3,836,257
19	$11,189	$6,553	$17,742	$3,829,705
20	$11,170	$6,572	$17,742	$3,823,133
21	$11,151	$6,591	$17,742	$3,816,542
22	$11,132	$6,610	$17,742	$3,809,932
23	$11,112	$6,629	$17,742	$3,803,302
24	$11,093	$6,649	$17,742	$3,796,654

第2年供款共

$212,901

第2年利息

$134,379

第2年共還本金

$78,522

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$11,074	$6,668	$17,742	$3,789,985
26	$11,054	$6,688	$17,742	$3,783,298
27	$11,035	$6,707	$17,742	$3,776,591
28	$11,015	$6,727	$17,742	$3,769,864
29	$10,995	$6,746	$17,742	$3,763,118
30	$10,976	$6,766	$17,742	$3,756,352
31	$10,956	$6,786	$17,742	$3,749,566
32	$10,936	$6,806	$17,742	$3,742,760
33	$10,916	$6,825	$17,742	$3,735,935
34	$10,896	$6,845	$17,742	$3,729,090
35	$10,877	$6,865	$17,742	$3,722,225
36	$10,856	$6,885	$17,742	$3,715,339

第3年供款共

$212,901

第3年利息

$131,587

第3年共還本金

$81,314

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$10,836	$6,905	$17,742	$3,708,434
38	$10,816	$6,925	$17,742	$3,701,508
39	$10,796	$6,946	$17,742	$3,694,563
40	$10,776	$6,966	$17,742	$3,687,597
41	$10,755	$6,986	$17,742	$3,680,611
42	$10,735	$7,007	$17,742	$3,673,604
43	$10,715	$7,027	$17,742	$3,666,577
44	$10,694	$7,048	$17,742	$3,659,529
45	$10,674	$7,068	$17,742	$3,652,461
46	$10,653	$7,089	$17,742	$3,645,372
47	$10,632	$7,109	$17,742	$3,638,263
48	$10,612	$7,130	$17,742	$3,631,133

第4年供款共

$212,901

第4年利息

$128,695

第4年共還本金

$84,206

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$10,591	$7,151	$17,742	$3,623,982
50	$10,570	$7,172	$17,742	$3,616,810
51	$10,549	$7,193	$17,742	$3,609,617
52	$10,528	$7,214	$17,742	$3,602,404
53	$10,507	$7,235	$17,742	$3,595,169
54	$10,486	$7,256	$17,742	$3,587,913
55	$10,465	$7,277	$17,742	$3,580,636
56	$10,444	$7,298	$17,742	$3,573,338
57	$10,422	$7,320	$17,742	$3,566,018
58	$10,401	$7,341	$17,742	$3,558,677
59	$10,379	$7,362	$17,742	$3,551,315
60	$10,358	$7,384	$17,742	$3,543,931

第5年供款共

$212,901

第5年利息

$125,700

第5年共還本金

$87,201

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$10,336	$7,405	$17,742	$3,536,526
62	$10,315	$7,427	$17,742	$3,529,099
63	$10,293	$7,449	$17,742	$3,521,651
64	$10,271	$7,470	$17,742	$3,514,180
65	$10,250	$7,492	$17,742	$3,506,688
66	$10,228	$7,514	$17,742	$3,499,174
67	$10,206	$7,536	$17,742	$3,491,639
68	$10,184	$7,558	$17,742	$3,484,081
69	$10,162	$7,580	$17,742	$3,476,501
70	$10,140	$7,602	$17,742	$3,468,899
71	$10,118	$7,624	$17,742	$3,461,275
72	$10,095	$7,646	$17,742	$3,453,628

第6年供款共

$212,901

第6年利息

$122,598

第6年共還本金

$90,303

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$10,073	$7,669	$17,742	$3,445,960
74	$10,051	$7,691	$17,742	$3,438,269
75	$10,028	$7,713	$17,742	$3,430,555
76	$10,006	$7,736	$17,742	$3,422,819
77	$9,983	$7,759	$17,742	$3,415,061
78	$9,961	$7,781	$17,742	$3,407,280
79	$9,938	$7,804	$17,742	$3,399,476
80	$9,915	$7,827	$17,742	$3,391,649
81	$9,892	$7,849	$17,742	$3,383,800
82	$9,869	$7,872	$17,742	$3,375,927
83	$9,846	$7,895	$17,742	$3,368,032
84	$9,823	$7,918	$17,742	$3,360,114

第7年供款共

$212,901

第7年利息

$119,386

第7年共還本金

$93,515

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$9,800	$7,941	$17,742	$3,352,172
86	$9,777	$7,965	$17,742	$3,344,208
87	$9,754	$7,988	$17,742	$3,336,220
88	$9,731	$8,011	$17,742	$3,328,209
89	$9,707	$8,034	$17,742	$3,320,174
90	$9,684	$8,058	$17,742	$3,312,116
91	$9,660	$8,081	$17,742	$3,304,035
92	$9,637	$8,105	$17,742	$3,295,930
93	$9,613	$8,129	$17,742	$3,287,801
94	$9,589	$8,152	$17,742	$3,279,649
95	$9,566	$8,176	$17,742	$3,271,473
96	$9,542	$8,200	$17,742	$3,263,273

第8年供款共

$212,901

第8年利息

$116,060

第8年共還本金

$96,841

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$9,518	$8,224	$17,742	$3,255,049
98	$9,494	$8,248	$17,742	$3,246,801
99	$9,470	$8,272	$17,742	$3,238,529
100	$9,446	$8,296	$17,742	$3,230,233
101	$9,422	$8,320	$17,742	$3,221,913
102	$9,397	$8,345	$17,742	$3,213,568
103	$9,373	$8,369	$17,742	$3,205,200
104	$9,348	$8,393	$17,742	$3,196,806
105	$9,324	$8,418	$17,742	$3,188,389
106	$9,299	$8,442	$17,742	$3,179,946
107	$9,275	$8,467	$17,742	$3,171,479
108	$9,250	$8,492	$17,742	$3,162,988

第9年供款共

$212,901

第9年利息

$112,616

第9年共還本金

$100,285

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$9,225	$8,516	$17,742	$3,154,471
110	$9,201	$8,541	$17,742	$3,145,930
111	$9,176	$8,566	$17,742	$3,137,364
112	$9,151	$8,591	$17,742	$3,128,773
113	$9,126	$8,616	$17,742	$3,120,157
114	$9,100	$8,641	$17,742	$3,111,515
115	$9,075	$8,667	$17,742	$3,102,849
116	$9,050	$8,692	$17,742	$3,094,157
117	$9,025	$8,717	$17,742	$3,085,440
118	$8,999	$8,743	$17,742	$3,076,698
119	$8,974	$8,768	$17,742	$3,067,929
120	$8,948	$8,794	$17,742	$3,059,136

第10年供款共

$212,901

第10年利息

$109,049

第10年共還本金

$103,852

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$8,922	$8,819	$17,742	$3,050,317
122	$8,897	$8,845	$17,742	$3,041,472
123	$8,871	$8,871	$17,742	$3,032,601
124	$8,845	$8,897	$17,742	$3,023,704
125	$8,819	$8,923	$17,742	$3,014,781
126	$8,793	$8,949	$17,742	$3,005,833
127	$8,767	$8,975	$17,742	$2,996,858
128	$8,741	$9,001	$17,742	$2,987,857
129	$8,715	$9,027	$17,742	$2,978,830
130	$8,688	$9,054	$17,742	$2,969,777
131	$8,662	$9,080	$17,742	$2,960,697
132	$8,635	$9,106	$17,742	$2,951,590

第11年供款共

$212,901

第11年利息

$105,355

第11年共還本金

$107,546

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$8,609	$9,133	$17,742	$2,942,457
134	$8,582	$9,160	$17,742	$2,933,298
135	$8,555	$9,186	$17,742	$2,924,111
136	$8,529	$9,213	$17,742	$2,914,898
137	$8,502	$9,240	$17,742	$2,905,658
138	$8,475	$9,267	$17,742	$2,896,391
139	$8,448	$9,294	$17,742	$2,887,097
140	$8,421	$9,321	$17,742	$2,877,776
141	$8,394	$9,348	$17,742	$2,868,428
142	$8,366	$9,376	$17,742	$2,859,053
143	$8,339	$9,403	$17,742	$2,849,650
144	$8,311	$9,430	$17,742	$2,840,219

第12年供款共

$212,901

第12年利息

$101,530

第12年共還本金

$111,371

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$8,284	$9,458	$17,742	$2,830,762
146	$8,256	$9,485	$17,742	$2,821,276
147	$8,229	$9,513	$17,742	$2,811,763
148	$8,201	$9,541	$17,742	$2,802,223
149	$8,173	$9,569	$17,742	$2,792,654
150	$8,145	$9,597	$17,742	$2,783,057
151	$8,117	$9,625	$17,742	$2,773,433
152	$8,089	$9,653	$17,742	$2,763,780
153	$8,061	$9,681	$17,742	$2,754,100
154	$8,033	$9,709	$17,742	$2,744,391
155	$8,004	$9,737	$17,742	$2,734,653
156	$7,976	$9,766	$17,742	$2,724,888

第13年供款共

$212,901

第13年利息

$97,569

第13年共還本金

$115,332

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$7,948	$9,794	$17,742	$2,715,094
158	$7,919	$9,823	$17,742	$2,705,271
159	$7,890	$9,851	$17,742	$2,695,419
160	$7,862	$9,880	$17,742	$2,685,539
161	$7,833	$9,909	$17,742	$2,675,630
162	$7,804	$9,938	$17,742	$2,665,693
163	$7,775	$9,967	$17,742	$2,655,726
164	$7,746	$9,996	$17,742	$2,645,730
165	$7,717	$10,025	$17,742	$2,635,705
166	$7,687	$10,054	$17,742	$2,625,650
167	$7,658	$10,084	$17,742	$2,615,567
168	$7,629	$10,113	$17,742	$2,605,454

第14年供款共

$212,901

第14年利息

$93,467

第14年共還本金

$119,434

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$7,599	$10,143	$17,742	$2,595,311
170	$7,570	$10,172	$17,742	$2,585,139
171	$7,540	$10,202	$17,742	$2,574,937
172	$7,510	$10,232	$17,742	$2,564,706
173	$7,480	$10,261	$17,742	$2,554,445
174	$7,450	$10,291	$17,742	$2,544,153
175	$7,420	$10,321	$17,742	$2,533,832
176	$7,390	$10,351	$17,742	$2,523,481
177	$7,360	$10,382	$17,742	$2,513,099
178	$7,330	$10,412	$17,742	$2,502,687
179	$7,300	$10,442	$17,742	$2,492,245
180	$7,269	$10,473	$17,742	$2,481,772

第15年供款共

$212,901

第15年利息

$89,219

第15年共還本金

$123,682

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$7,239	$10,503	$17,742	$2,471,269
182	$7,208	$10,534	$17,742	$2,460,735
183	$7,177	$10,565	$17,742	$2,450,170
184	$7,146	$10,595	$17,742	$2,439,575
185	$7,115	$10,626	$17,742	$2,428,949
186	$7,084	$10,657	$17,742	$2,418,291
187	$7,053	$10,688	$17,742	$2,407,603
188	$7,022	$10,720	$17,742	$2,396,883
189	$6,991	$10,751	$17,742	$2,386,132
190	$6,960	$10,782	$17,742	$2,375,350
191	$6,928	$10,814	$17,742	$2,364,537
192	$6,897	$10,845	$17,742	$2,353,691

第16年供款共

$212,901

第16年利息

$84,820

第16年共還本金

$128,081

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$6,865	$10,877	$17,742	$2,342,815
194	$6,833	$10,909	$17,742	$2,331,906
195	$6,801	$10,940	$17,742	$2,320,966
196	$6,769	$10,972	$17,742	$2,309,993
197	$6,737	$11,004	$17,742	$2,298,989
198	$6,705	$11,036	$17,742	$2,287,953
199	$6,673	$11,069	$17,742	$2,276,884
200	$6,641	$11,101	$17,742	$2,265,783
201	$6,609	$11,133	$17,742	$2,254,650
202	$6,576	$11,166	$17,742	$2,243,484
203	$6,543	$11,198	$17,742	$2,232,286
204	$6,511	$11,231	$17,742	$2,221,055

第17年供款共

$212,901

第17年利息

$80,265

第17年共還本金

$132,636

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$6,478	$11,264	$17,742	$2,209,792
206	$6,445	$11,297	$17,742	$2,198,495
207	$6,412	$11,329	$17,742	$2,187,166
208	$6,379	$11,363	$17,742	$2,175,803
209	$6,346	$11,396	$17,742	$2,164,407
210	$6,313	$11,429	$17,742	$2,152,978
211	$6,280	$11,462	$17,742	$2,141,516
212	$6,246	$11,496	$17,742	$2,130,021
213	$6,213	$11,529	$17,742	$2,118,491
214	$6,179	$11,563	$17,742	$2,106,929
215	$6,145	$11,597	$17,742	$2,095,332
216	$6,111	$11,630	$17,742	$2,083,702

第18年供款共

$212,901

第18年利息

$75,547

第18年共還本金

$137,354

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$6,077	$11,664	$17,742	$2,072,037
218	$6,043	$11,698	$17,742	$2,060,339
219	$6,009	$11,732	$17,742	$2,048,607
220	$5,975	$11,767	$17,742	$2,036,840
221	$5,941	$11,801	$17,742	$2,025,039
222	$5,906	$11,835	$17,742	$2,013,204
223	$5,872	$11,870	$17,742	$2,001,334
224	$5,837	$11,905	$17,742	$1,989,429
225	$5,803	$11,939	$17,742	$1,977,490
226	$5,768	$11,974	$17,742	$1,965,516
227	$5,733	$12,009	$17,742	$1,953,507
228	$5,698	$12,044	$17,742	$1,941,463

第19年供款共

$212,901

第19年利息

$70,662

第19年共還本金

$142,239

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$5,663	$12,079	$17,742	$1,929,384
230	$5,627	$12,114	$17,742	$1,917,269
231	$5,592	$12,150	$17,742	$1,905,120
232	$5,557	$12,185	$17,742	$1,892,934
233	$5,521	$12,221	$17,742	$1,880,714
234	$5,485	$12,256	$17,742	$1,868,457
235	$5,450	$12,292	$17,742	$1,856,165
236	$5,414	$12,328	$17,742	$1,843,837
237	$5,378	$12,364	$17,742	$1,831,473
238	$5,342	$12,400	$17,742	$1,819,073
239	$5,306	$12,436	$17,742	$1,806,637
240	$5,269	$12,472	$17,742	$1,794,165

第20年供款共

$212,901

第20年利息

$65,603

第20年共還本金

$147,298

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$5,233	$12,509	$17,742	$1,781,656
242	$5,196	$12,545	$17,742	$1,769,111
243	$5,160	$12,582	$17,742	$1,756,529
244	$5,123	$12,619	$17,742	$1,743,911
245	$5,086	$12,655	$17,742	$1,731,255
246	$5,049	$12,692	$17,742	$1,718,563
247	$5,012	$12,729	$17,742	$1,705,834
248	$4,975	$12,766	$17,742	$1,693,067
249	$4,938	$12,804	$17,742	$1,680,264
250	$4,901	$12,841	$17,742	$1,667,423
251	$4,863	$12,878	$17,742	$1,654,544
252	$4,826	$12,916	$17,742	$1,641,628

第21年供款共

$212,901

第21年利息

$60,364

第21年共還本金

$152,537

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$4,788	$12,954	$17,742	$1,628,674
254	$4,750	$12,991	$17,742	$1,615,683
255	$4,712	$13,029	$17,742	$1,602,654
256	$4,674	$13,067	$17,742	$1,589,586
257	$4,636	$13,105	$17,742	$1,576,481
258	$4,598	$13,144	$17,742	$1,563,337
259	$4,560	$13,182	$17,742	$1,550,155
260	$4,521	$13,220	$17,742	$1,536,935
261	$4,483	$13,259	$17,742	$1,523,676
262	$4,444	$13,298	$17,742	$1,510,378
263	$4,405	$13,336	$17,742	$1,497,041
264	$4,366	$13,375	$17,742	$1,483,666

第22年供款共

$212,901

第22年利息

$54,939

第22年共還本金

$157,962

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$4,327	$13,414	$17,742	$1,470,252
266	$4,288	$13,454	$17,742	$1,456,798
267	$4,249	$13,493	$17,742	$1,443,305
268	$4,210	$13,532	$17,742	$1,429,773
269	$4,170	$13,572	$17,742	$1,416,202
270	$4,131	$13,611	$17,742	$1,402,591
271	$4,091	$13,651	$17,742	$1,388,940
272	$4,051	$13,691	$17,742	$1,375,249
273	$4,011	$13,731	$17,742	$1,361,518
274	$3,971	$13,771	$17,742	$1,347,748
275	$3,931	$13,811	$17,742	$1,333,937
276	$3,891	$13,851	$17,742	$1,320,086

第23年供款共

$212,901

第23年利息

$49,321

第23年共還本金

$163,580

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$3,850	$13,892	$17,742	$1,306,194
278	$3,810	$13,932	$17,742	$1,292,262
279	$3,769	$13,973	$17,742	$1,278,290
280	$3,728	$14,013	$17,742	$1,264,276
281	$3,687	$14,054	$17,742	$1,250,222
282	$3,646	$14,095	$17,742	$1,236,127
283	$3,605	$14,136	$17,742	$1,221,990
284	$3,564	$14,178	$17,742	$1,207,813
285	$3,523	$14,219	$17,742	$1,193,594
286	$3,481	$14,260	$17,742	$1,179,333
287	$3,440	$14,302	$17,742	$1,165,031
288	$3,398	$14,344	$17,742	$1,150,687

第24年供款共

$212,901

第24年利息

$43,503

第24年共還本金

$169,398

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$3,356	$14,386	$17,742	$1,136,302
290	$3,314	$14,428	$17,742	$1,121,874
291	$3,272	$14,470	$17,742	$1,107,405
292	$3,230	$14,512	$17,742	$1,092,893
293	$3,188	$14,554	$17,742	$1,078,339
294	$3,145	$14,597	$17,742	$1,063,742
295	$3,103	$14,639	$17,742	$1,049,103
296	$3,060	$14,682	$17,742	$1,034,421
297	$3,017	$14,725	$17,742	$1,019,696
298	$2,974	$14,768	$17,742	$1,004,929
299	$2,931	$14,811	$17,742	$990,118
300	$2,888	$14,854	$17,742	$975,264

第25年供款共

$212,901

第25年利息

$37,478

第25年共還本金

$175,423

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$2,845	$14,897	$17,742	$960,367
302	$2,801	$14,941	$17,742	$945,426
303	$2,757	$14,984	$17,742	$930,442
304	$2,714	$15,028	$17,742	$915,414
305	$2,670	$15,072	$17,742	$900,342
306	$2,626	$15,116	$17,742	$885,226
307	$2,582	$15,160	$17,742	$870,067
308	$2,538	$15,204	$17,742	$854,862
309	$2,493	$15,248	$17,742	$839,614
310	$2,449	$15,293	$17,742	$824,321
311	$2,404	$15,337	$17,742	$808,984
312	$2,360	$15,382	$17,742	$793,601

第26年供款共

$212,901

第26年利息

$31,238

第26年共還本金

$181,663

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$2,315	$15,427	$17,742	$778,174
314	$2,270	$15,472	$17,742	$762,702
315	$2,225	$15,517	$17,742	$747,185
316	$2,179	$15,562	$17,742	$731,623
317	$2,134	$15,608	$17,742	$716,015
318	$2,088	$15,653	$17,742	$700,361
319	$2,043	$15,699	$17,742	$684,662
320	$1,997	$15,745	$17,742	$668,918
321	$1,951	$15,791	$17,742	$653,127
322	$1,905	$15,837	$17,742	$637,290
323	$1,859	$15,883	$17,742	$621,407
324	$1,812	$15,929	$17,742	$605,478

第27年供款共

$212,901

第27年利息

$24,777

第27年共還本金

$188,124

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$1,766	$15,976	$17,742	$589,502
326	$1,719	$16,022	$17,742	$573,480
327	$1,673	$16,069	$17,742	$557,410
328	$1,626	$16,116	$17,742	$541,294
329	$1,579	$16,163	$17,742	$525,131
330	$1,532	$16,210	$17,742	$508,921
331	$1,484	$16,257	$17,742	$492,664
332	$1,437	$16,305	$17,742	$476,359
333	$1,389	$16,352	$17,742	$460,007
334	$1,342	$16,400	$17,742	$443,607
335	$1,294	$16,448	$17,742	$427,159
336	$1,246	$16,496	$17,742	$410,663

第28年供款共

$212,901

第28年利息

$18,086

第28年共還本金

$194,815

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$1,198	$16,544	$17,742	$394,119
338	$1,150	$16,592	$17,742	$377,527
339	$1,101	$16,641	$17,742	$360,886
340	$1,053	$16,689	$17,742	$344,197
341	$1,004	$16,738	$17,742	$327,459
342	$955	$16,787	$17,742	$310,672
343	$906	$16,836	$17,742	$293,837
344	$857	$16,885	$17,742	$276,952
345	$808	$16,934	$17,742	$260,018
346	$758	$16,983	$17,742	$243,035
347	$709	$17,033	$17,742	$226,002
348	$659	$17,083	$17,742	$208,919

第29年供款共

$212,901

第29年利息

$11,157

第29年共還本金

$201,744

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$609	$17,132	$17,742	$191,787
350	$559	$17,182	$17,742	$174,604
351	$509	$17,232	$17,742	$157,372
352	$459	$17,283	$17,742	$140,089
353	$409	$17,333	$17,742	$122,756
354	$358	$17,384	$17,742	$105,372
355	$307	$17,434	$17,742	$87,938
356	$256	$17,485	$17,742	$70,453
357	$205	$17,536	$17,742	$52,916
358	$154	$17,587	$17,742	$35,329
359	$103	$17,639	$17,742	$17,690
360	$52	$17,690	$17,742	$0

第30年供款共

$212,901

第30年利息

$3,982

第30年共還本金

$208,919

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$10,766,033

免责声明

笋盘推介

按揭保险费
info