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$10,843,719

每月供款
$18,308

首期

$3,923,000

总贷款额

$4,077,000

總利息

$2,513,719

印花税

$240,000

其他

$90,000

置业成本总预算

HK$4,253,000

$36,615

置业成本总预算

HK$4,253,000

首期

$3,923,000
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

$36,615

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

独家

KOL实拍

沙田柏傲庄 II ##奇丰独家## 大围站上盖新楼,靓装即住,还价即成,有心出售****

thumb_up

柏傲庄 II ##奇丰独家## 大围站上盖新楼,靓装即住,还价即成,有心出售****

实

324 呎

@22,469

local_fire_department 至HIT directions_run 即走 vpn_key 有匙即睇 pets 爱竉必选

售$728 万

实

324 呎

@22,469

售$728 万

local_fire_department 至HIT directions_run 即走 vpn_key 有匙即睇 pets 爱竉必选

西贡逸珑园

thumb_up

西贡市中心低密度豪宅

实

662 呎

@13,595

local_fire_department 至HIT hotel_class 楼王 vpn_key 有匙即睇 pets 爱竉必选

售$900 万

实

662 呎

@13,595

售$900 万

local_fire_department 至HIT hotel_class 楼王 vpn_key 有匙即睇 pets 爱竉必选

马鞍山听涛雅苑第09座

thumb_up

东南靓装 (已租)

实

748 呎

@11,898

建

930 呎

@9,570

local_fire_department 至HIT

售$890 万

实

748 呎

@11,898

建

930 呎

@9,570

售$890 万

local_fire_department 至HIT

马鞍山海典居第02座

thumb_up

海典居罕有东南2房放卖市中心有露台

实

558 呎

@13,530

建

733 呎

@10,300

local_fire_department 至HIT directions_run 即走 hotel_class 楼王 local_offer 低水笋价

售$755 万

实

558 呎

@13,530

建

733 呎

@10,300

售$755 万

local_fire_department 至HIT directions_run 即走 hotel_class 楼王 local_offer 低水笋价

KOL实拍 VR实景

马鞍山新港城第05期海涛居第03座

thumb_up

市中心3房2厕厅大房大

实

644 呎

@12,733

建

824 呎

@9,951

local_fire_department 至HIT

售$820 万

实

644 呎

@12,733

建

824 呎

@9,951

售$820 万

local_fire_department 至HIT

马鞍山迎海第02期星湾第20座

thumb_up

马鞍山迎海＊＊开扬远景,邻近铁路＊＊

实

510 呎

@14,706

local_offer 低水笋价 verified 首置必买 vpn_key 有匙即睇 pets 爱竉必选

售$750 万

实

510 呎

@14,706

售$750 万

local_offer 低水笋价 verified 首置必买 vpn_key 有匙即睇 pets 爱竉必选

马鞍山观澜雅轩

thumb_up

观澜雅轩 2房靓海景

实

608 呎

@14,638

建

777 呎

@11,454

local_fire_department 至HIT hotel_class 楼王

售$890 万

实

608 呎

@14,638

建

777 呎

@11,454

售$890 万

local_fire_department 至HIT hotel_class 楼王

马鞍山迎海第03期星湾御

thumb_up

【坚盘靓装海星湾景铁路沿线】诚意推介

实

569 呎

@15,606

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 pets 爱竉必选

售$888 万

实

569 呎

@15,606

售$888 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 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

VR实景

马鞍山翠拥华庭

thumb_up

清幽[高实用]3房(1套房)连工人房[专属屋苑邨巴]免费接驳[钻石山],[新港城]&[大学站].

实

765 呎

@11,477

建

988 呎

@8,887

local_fire_department 至HIT

售$878 万

实

765 呎

@11,477

建

988 呎

@8,887

售$878 万

local_fire_department 至HIT

沙田帝堡城

thumb_up

罕有东南园景 SHUTTLE 直到新城市广场

实

547 呎

@12,797

建

718 呎

@9,749

local_fire_department 至HIT

售$700 万

实

547 呎

@12,797

建

718 呎

@9,749

售$700 万

local_fire_department 至HIT

马鞍山天宇海第5B座

thumb_up

天宇海套3房加工人房

实

736 呎

@11,549

建

967 呎

@8,790

local_fire_department 至HIT

售$850 万

实

736 呎

@11,549

建

967 呎

@8,790

售$850 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$24,401	$18,750	$15,365	$13,113
1.500	$25,308	$19,673	$16,305	$14,071
2.000	$26,236	$20,625	$17,281	$15,069
2.500	$27,185	$21,604	$18,290	$16,109
3.000	$28,155	$22,611	$19,334	$17,189
3.500	$29,146	$23,645	$20,410	$18,308
4.000	$30,157	$24,706	$21,520	$19,464
4.500	$31,189	$25,793	$22,661	$20,658
5.000	$32,241	$26,906	$23,834	$21,886
5.500	$33,312	$28,045	$25,036	$23,149
6.000	$34,404	$29,209	$26,268	$24,444

每月供款$18,308

年期

30年

贷款金额

$4,077,000

總利息

$2,513,719

总贷款连利息

$6,590,719

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$11,891	$6,416	$18,308	$4,070,584
2	$11,873	$6,435	$18,308	$4,064,149
3	$11,854	$6,454	$18,308	$4,057,695
4	$11,835	$6,473	$18,308	$4,051,222
5	$11,816	$6,491	$18,308	$4,044,731
6	$11,797	$6,510	$18,308	$4,038,220
7	$11,778	$6,529	$18,308	$4,031,691
8	$11,759	$6,548	$18,308	$4,025,143
9	$11,740	$6,568	$18,308	$4,018,575
10	$11,721	$6,587	$18,308	$4,011,988
11	$11,702	$6,606	$18,308	$4,005,382
12	$11,682	$6,625	$18,308	$3,998,757

第1年供款共

$219,691

第1年利息

$141,448

第1年共還本金

$78,243

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$11,663	$6,645	$18,308	$3,992,113
14	$11,644	$6,664	$18,308	$3,985,449
15	$11,624	$6,683	$18,308	$3,978,765
16	$11,605	$6,703	$18,308	$3,972,063
17	$11,585	$6,722	$18,308	$3,965,340
18	$11,566	$6,742	$18,308	$3,958,598
19	$11,546	$6,762	$18,308	$3,951,837
20	$11,526	$6,781	$18,308	$3,945,055
21	$11,506	$6,801	$18,308	$3,938,254
22	$11,487	$6,821	$18,308	$3,931,433
23	$11,467	$6,841	$18,308	$3,924,592
24	$11,447	$6,861	$18,308	$3,917,731

第2年供款共

$219,691

第2年利息

$138,665

第2年共還本金

$81,026

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$11,427	$6,881	$18,308	$3,910,851
26	$11,407	$6,901	$18,308	$3,903,950
27	$11,387	$6,921	$18,308	$3,897,029
28	$11,366	$6,941	$18,308	$3,890,087
29	$11,346	$6,961	$18,308	$3,883,126
30	$11,326	$6,982	$18,308	$3,876,144
31	$11,305	$7,002	$18,308	$3,869,142
32	$11,285	$7,023	$18,308	$3,862,120
33	$11,265	$7,043	$18,308	$3,855,076
34	$11,244	$7,064	$18,308	$3,848,013
35	$11,223	$7,084	$18,308	$3,840,929
36	$11,203	$7,105	$18,308	$3,833,824

第3年供款共

$219,691

第3年利息

$135,783

第3年共還本金

$83,908

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$11,182	$7,126	$18,308	$3,826,698
38	$11,161	$7,146	$18,308	$3,819,552
39	$11,140	$7,167	$18,308	$3,812,385
40	$11,119	$7,188	$18,308	$3,805,197
41	$11,098	$7,209	$18,308	$3,797,988
42	$11,077	$7,230	$18,308	$3,790,758
43	$11,056	$7,251	$18,308	$3,783,506
44	$11,035	$7,272	$18,308	$3,776,234
45	$11,014	$7,294	$18,308	$3,768,941
46	$10,993	$7,315	$18,308	$3,761,626
47	$10,971	$7,336	$18,308	$3,754,290
48	$10,950	$7,358	$18,308	$3,746,932

第4年供款共

$219,691

第4年利息

$132,799

第4年共還本金

$86,892

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$10,929	$7,379	$18,308	$3,739,553
50	$10,907	$7,401	$18,308	$3,732,152
51	$10,885	$7,422	$18,308	$3,724,730
52	$10,864	$7,444	$18,308	$3,717,287
53	$10,842	$7,465	$18,308	$3,709,821
54	$10,820	$7,487	$18,308	$3,702,334
55	$10,798	$7,509	$18,308	$3,694,825
56	$10,777	$7,531	$18,308	$3,687,294
57	$10,755	$7,553	$18,308	$3,679,741
58	$10,733	$7,575	$18,308	$3,672,166
59	$10,710	$7,597	$18,308	$3,664,569
60	$10,688	$7,619	$18,308	$3,656,950

第5年供款共

$219,691

第5年利息

$129,708

第5年共還本金

$89,982

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$10,666	$7,641	$18,308	$3,649,308
62	$10,644	$7,664	$18,308	$3,641,644
63	$10,621	$7,686	$18,308	$3,633,958
64	$10,599	$7,709	$18,308	$3,626,250
65	$10,577	$7,731	$18,308	$3,618,519
66	$10,554	$7,754	$18,308	$3,610,765
67	$10,531	$7,776	$18,308	$3,602,989
68	$10,509	$7,799	$18,308	$3,595,190
69	$10,486	$7,822	$18,308	$3,587,369
70	$10,463	$7,844	$18,308	$3,579,524
71	$10,440	$7,867	$18,308	$3,571,657
72	$10,417	$7,890	$18,308	$3,563,767

第6年供款共

$219,691

第6年利息

$126,508

第6年共還本金

$93,183

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$10,394	$7,913	$18,308	$3,555,854
74	$10,371	$7,936	$18,308	$3,547,917
75	$10,348	$7,959	$18,308	$3,539,958
76	$10,325	$7,983	$18,308	$3,531,975
77	$10,302	$8,006	$18,308	$3,523,969
78	$10,278	$8,029	$18,308	$3,515,940
79	$10,255	$8,053	$18,308	$3,507,887
80	$10,231	$8,076	$18,308	$3,499,811
81	$10,208	$8,100	$18,308	$3,491,711
82	$10,184	$8,123	$18,308	$3,483,588
83	$10,160	$8,147	$18,308	$3,475,441
84	$10,137	$8,171	$18,308	$3,467,270

第7年供款共

$219,691

第7年利息

$123,194

第7年共還本金

$96,497

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$10,113	$8,195	$18,308	$3,459,075
86	$10,089	$8,219	$18,308	$3,450,857
87	$10,065	$8,243	$18,308	$3,442,614
88	$10,041	$8,267	$18,308	$3,434,347
89	$10,017	$8,291	$18,308	$3,426,057
90	$9,993	$8,315	$18,308	$3,417,742
91	$9,968	$8,339	$18,308	$3,409,403
92	$9,944	$8,363	$18,308	$3,401,039
93	$9,920	$8,388	$18,308	$3,392,651
94	$9,895	$8,412	$18,308	$3,384,239
95	$9,871	$8,437	$18,308	$3,375,802
96	$9,846	$8,461	$18,308	$3,367,341

第8年供款共

$219,691

第8年利息

$119,762

第8年共還本金

$99,929

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$9,821	$8,486	$18,308	$3,358,855
98	$9,797	$8,511	$18,308	$3,350,344
99	$9,772	$8,536	$18,308	$3,341,808
100	$9,747	$8,561	$18,308	$3,333,247
101	$9,722	$8,586	$18,308	$3,324,662
102	$9,697	$8,611	$18,308	$3,316,051
103	$9,672	$8,636	$18,308	$3,307,416
104	$9,647	$8,661	$18,308	$3,298,755
105	$9,621	$8,686	$18,308	$3,290,068
106	$9,596	$8,712	$18,308	$3,281,357
107	$9,571	$8,737	$18,308	$3,272,620
108	$9,545	$8,762	$18,308	$3,263,858

第9年供款共

$219,691

第9年利息

$116,207

第9年共還本金

$103,483

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$9,520	$8,788	$18,308	$3,255,070
110	$9,494	$8,814	$18,308	$3,246,256
111	$9,468	$8,839	$18,308	$3,237,417
112	$9,442	$8,865	$18,308	$3,228,552
113	$9,417	$8,891	$18,308	$3,219,661
114	$9,391	$8,917	$18,308	$3,210,744
115	$9,365	$8,943	$18,308	$3,201,801
116	$9,339	$8,969	$18,308	$3,192,832
117	$9,312	$8,995	$18,308	$3,183,837
118	$9,286	$9,021	$18,308	$3,174,815
119	$9,260	$9,048	$18,308	$3,165,768
120	$9,233	$9,074	$18,308	$3,156,694

第10年供款共

$219,691

第10年利息

$112,527

第10年共還本金

$107,164

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$9,207	$9,101	$18,308	$3,147,593
122	$9,180	$9,127	$18,308	$3,138,466
123	$9,154	$9,154	$18,308	$3,129,312
124	$9,127	$9,180	$18,308	$3,120,132
125	$9,100	$9,207	$18,308	$3,110,925
126	$9,074	$9,234	$18,308	$3,101,691
127	$9,047	$9,261	$18,308	$3,092,430
128	$9,020	$9,288	$18,308	$3,083,142
129	$8,992	$9,315	$18,308	$3,073,827
130	$8,965	$9,342	$18,308	$3,064,485
131	$8,938	$9,369	$18,308	$3,055,115
132	$8,911	$9,397	$18,308	$3,045,718

第11年供款共

$219,691

第11年利息

$108,715

第11年共還本金

$110,975

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$8,883	$9,424	$18,308	$3,036,294
134	$8,856	$9,452	$18,308	$3,026,842
135	$8,828	$9,479	$18,308	$3,017,363
136	$8,801	$9,507	$18,308	$3,007,856
137	$8,773	$9,535	$18,308	$2,998,322
138	$8,745	$9,562	$18,308	$2,988,759
139	$8,717	$9,590	$18,308	$2,979,169
140	$8,689	$9,618	$18,308	$2,969,551
141	$8,661	$9,646	$18,308	$2,959,904
142	$8,633	$9,674	$18,308	$2,950,230
143	$8,605	$9,703	$18,308	$2,940,527
144	$8,577	$9,731	$18,308	$2,930,796

第12年供款共

$219,691

第12年利息

$104,768

第12年共還本金

$114,922

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$8,548	$9,759	$18,308	$2,921,037
146	$8,520	$9,788	$18,308	$2,911,249
147	$8,491	$9,816	$18,308	$2,901,432
148	$8,463	$9,845	$18,308	$2,891,587
149	$8,434	$9,874	$18,308	$2,881,714
150	$8,405	$9,903	$18,308	$2,871,811
151	$8,376	$9,931	$18,308	$2,861,880
152	$8,347	$9,960	$18,308	$2,851,919
153	$8,318	$9,989	$18,308	$2,841,930
154	$8,289	$10,019	$18,308	$2,831,911
155	$8,260	$10,048	$18,308	$2,821,863
156	$8,230	$10,077	$18,308	$2,811,786

第13年供款共

$219,691

第13年利息

$100,681

第13年共還本金

$119,010

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$8,201	$10,107	$18,308	$2,801,680
158	$8,172	$10,136	$18,308	$2,791,544
159	$8,142	$10,166	$18,308	$2,781,378
160	$8,112	$10,195	$18,308	$2,771,183
161	$8,083	$10,225	$18,308	$2,760,958
162	$8,053	$10,255	$18,308	$2,750,703
163	$8,023	$10,285	$18,308	$2,740,419
164	$7,993	$10,315	$18,308	$2,730,104
165	$7,963	$10,345	$18,308	$2,719,759
166	$7,933	$10,375	$18,308	$2,709,384
167	$7,902	$10,405	$18,308	$2,698,979
168	$7,872	$10,436	$18,308	$2,688,543

第14年供款共

$219,691

第14年利息

$96,448

第14年共還本金

$123,243

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$7,842	$10,466	$18,308	$2,678,078
170	$7,811	$10,496	$18,308	$2,667,581
171	$7,780	$10,527	$18,308	$2,657,054
172	$7,750	$10,558	$18,308	$2,646,496
173	$7,719	$10,589	$18,308	$2,635,908
174	$7,688	$10,619	$18,308	$2,625,288
175	$7,657	$10,650	$18,308	$2,614,638
176	$7,626	$10,682	$18,308	$2,603,956
177	$7,595	$10,713	$18,308	$2,593,243
178	$7,564	$10,744	$18,308	$2,582,499
179	$7,532	$10,775	$18,308	$2,571,724
180	$7,501	$10,807	$18,308	$2,560,917

第15年供款共

$219,691

第15年利息

$92,065

第15年共還本金

$127,626

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$7,469	$10,838	$18,308	$2,550,079
182	$7,438	$10,870	$18,308	$2,539,209
183	$7,406	$10,902	$18,308	$2,528,308
184	$7,374	$10,933	$18,308	$2,517,375
185	$7,342	$10,965	$18,308	$2,506,409
186	$7,310	$10,997	$18,308	$2,495,412
187	$7,278	$11,029	$18,308	$2,484,383
188	$7,246	$11,061	$18,308	$2,473,321
189	$7,214	$11,094	$18,308	$2,462,228
190	$7,181	$11,126	$18,308	$2,451,102
191	$7,149	$11,159	$18,308	$2,439,943
192	$7,117	$11,191	$18,308	$2,428,752

第16年供款共

$219,691

第16年利息

$87,525

第16年共還本金

$132,165

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$7,084	$11,224	$18,308	$2,417,528
194	$7,051	$11,256	$18,308	$2,406,272
195	$7,018	$11,289	$18,308	$2,394,983
196	$6,985	$11,322	$18,308	$2,383,661
197	$6,952	$11,355	$18,308	$2,372,305
198	$6,919	$11,388	$18,308	$2,360,917
199	$6,886	$11,422	$18,308	$2,349,496
200	$6,853	$11,455	$18,308	$2,338,041
201	$6,819	$11,488	$18,308	$2,326,552
202	$6,786	$11,522	$18,308	$2,315,031
203	$6,752	$11,555	$18,308	$2,303,475
204	$6,718	$11,589	$18,308	$2,291,886

第17年供款共

$219,691

第17年利息

$82,825

第17年共還本金

$136,866

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$6,685	$11,623	$18,308	$2,280,263
206	$6,651	$11,657	$18,308	$2,268,607
207	$6,617	$11,691	$18,308	$2,256,916
208	$6,583	$11,725	$18,308	$2,245,191
209	$6,548	$11,759	$18,308	$2,233,432
210	$6,514	$11,793	$18,308	$2,221,638
211	$6,480	$11,828	$18,308	$2,209,811
212	$6,445	$11,862	$18,308	$2,197,948
213	$6,411	$11,897	$18,308	$2,186,051
214	$6,376	$11,932	$18,308	$2,174,120
215	$6,341	$11,966	$18,308	$2,162,154
216	$6,306	$12,001	$18,308	$2,150,152

第18年供款共

$219,691

第18年利息

$77,957

第18年共還本金

$141,734

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$6,271	$12,036	$18,308	$2,138,116
218	$6,236	$12,071	$18,308	$2,126,045
219	$6,201	$12,107	$18,308	$2,113,938
220	$6,166	$12,142	$18,308	$2,101,796
221	$6,130	$12,177	$18,308	$2,089,619
222	$6,095	$12,213	$18,308	$2,077,406
223	$6,059	$12,248	$18,308	$2,065,158
224	$6,023	$12,284	$18,308	$2,052,873
225	$5,988	$12,320	$18,308	$2,040,553
226	$5,952	$12,356	$18,308	$2,028,197
227	$5,916	$12,392	$18,308	$2,015,805
228	$5,879	$12,428	$18,308	$2,003,377

第19年供款共

$219,691

第19年利息

$72,916

第19年共還本金

$146,775

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$5,843	$12,464	$18,308	$1,990,913
230	$5,807	$12,501	$18,308	$1,978,412
231	$5,770	$12,537	$18,308	$1,965,875
232	$5,734	$12,574	$18,308	$1,953,301
233	$5,697	$12,610	$18,308	$1,940,691
234	$5,660	$12,647	$18,308	$1,928,044
235	$5,623	$12,684	$18,308	$1,915,360
236	$5,586	$12,721	$18,308	$1,902,639
237	$5,549	$12,758	$18,308	$1,889,880
238	$5,512	$12,795	$18,308	$1,877,085
239	$5,475	$12,833	$18,308	$1,864,252
240	$5,437	$12,870	$18,308	$1,851,382

第20年供款共

$219,691

第20年利息

$67,695

第20年共還本金

$151,995

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$5,400	$12,908	$18,308	$1,838,474
242	$5,362	$12,945	$18,308	$1,825,529
243	$5,324	$12,983	$18,308	$1,812,546
244	$5,287	$13,021	$18,308	$1,799,525
245	$5,249	$13,059	$18,308	$1,786,466
246	$5,211	$13,097	$18,308	$1,773,369
247	$5,172	$13,135	$18,308	$1,760,234
248	$5,134	$13,174	$18,308	$1,747,060
249	$5,096	$13,212	$18,308	$1,733,848
250	$5,057	$13,250	$18,308	$1,720,598
251	$5,018	$13,289	$18,308	$1,707,309
252	$4,980	$13,328	$18,308	$1,693,981

第21年供款共

$219,691

第21年利息

$62,289

第21年共還本金

$157,401

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$4,941	$13,367	$18,308	$1,680,614
254	$4,902	$13,406	$18,308	$1,667,208
255	$4,863	$13,445	$18,308	$1,653,763
256	$4,823	$13,484	$18,308	$1,640,279
257	$4,784	$13,523	$18,308	$1,626,756
258	$4,745	$13,563	$18,308	$1,613,193
259	$4,705	$13,602	$18,308	$1,599,591
260	$4,665	$13,642	$18,308	$1,585,949
261	$4,626	$13,682	$18,308	$1,572,267
262	$4,586	$13,722	$18,308	$1,558,545
263	$4,546	$13,762	$18,308	$1,544,783
264	$4,506	$13,802	$18,308	$1,530,981

第22年供款共

$219,691

第22年利息

$56,691

第22年共還本金

$163,000

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$4,465	$13,842	$18,308	$1,517,139
266	$4,425	$13,883	$18,308	$1,503,256
267	$4,384	$13,923	$18,308	$1,489,333
268	$4,344	$13,964	$18,308	$1,475,370
269	$4,303	$14,004	$18,308	$1,461,365
270	$4,262	$14,045	$18,308	$1,447,320
271	$4,221	$14,086	$18,308	$1,433,234
272	$4,180	$14,127	$18,308	$1,419,107
273	$4,139	$14,168	$18,308	$1,404,938
274	$4,098	$14,210	$18,308	$1,390,728
275	$4,056	$14,251	$18,308	$1,376,477
276	$4,015	$14,293	$18,308	$1,362,184

第23年供款共

$219,691

第23年利息

$50,894

第23年共還本金

$168,797

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$3,973	$14,335	$18,308	$1,347,850
278	$3,931	$14,376	$18,308	$1,333,473
279	$3,889	$14,418	$18,308	$1,319,055
280	$3,847	$14,460	$18,308	$1,304,595
281	$3,805	$14,502	$18,308	$1,290,092
282	$3,763	$14,545	$18,308	$1,275,548
283	$3,720	$14,587	$18,308	$1,260,960
284	$3,678	$14,630	$18,308	$1,246,331
285	$3,635	$14,672	$18,308	$1,231,658
286	$3,592	$14,715	$18,308	$1,216,943
287	$3,549	$14,758	$18,308	$1,202,185
288	$3,506	$14,801	$18,308	$1,187,384

第24年供款共

$219,691

第24年利息

$44,890

第24年共還本金

$174,801

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$3,463	$14,844	$18,308	$1,172,539
290	$3,420	$14,888	$18,308	$1,157,652
291	$3,376	$14,931	$18,308	$1,142,721
292	$3,333	$14,975	$18,308	$1,127,746
293	$3,289	$15,018	$18,308	$1,112,728
294	$3,245	$15,062	$18,308	$1,097,666
295	$3,202	$15,106	$18,308	$1,082,560
296	$3,157	$15,150	$18,308	$1,067,409
297	$3,113	$15,194	$18,308	$1,052,215
298	$3,069	$15,239	$18,308	$1,036,977
299	$3,025	$15,283	$18,308	$1,021,694
300	$2,980	$15,328	$18,308	$1,006,366

第25年供款共

$219,691

第25年利息

$38,673

第25年共還本金

$181,018

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$2,935	$15,372	$18,308	$990,994
302	$2,890	$15,417	$18,308	$975,576
303	$2,845	$15,462	$18,308	$960,114
304	$2,800	$15,507	$18,308	$944,607
305	$2,755	$15,552	$18,308	$929,055
306	$2,710	$15,598	$18,308	$913,457
307	$2,664	$15,643	$18,308	$897,814
308	$2,619	$15,689	$18,308	$882,125
309	$2,573	$15,735	$18,308	$866,390
310	$2,527	$15,781	$18,308	$850,609
311	$2,481	$15,827	$18,308	$834,783
312	$2,435	$15,873	$18,308	$818,910

第26年供款共

$219,691

第26年利息

$32,235

第26年共還本金

$187,456

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$2,388	$15,919	$18,308	$802,991
314	$2,342	$15,965	$18,308	$787,025
315	$2,295	$16,012	$18,308	$771,013
316	$2,249	$16,059	$18,308	$754,955
317	$2,202	$16,106	$18,308	$738,849
318	$2,155	$16,153	$18,308	$722,696
319	$2,108	$16,200	$18,308	$706,497
320	$2,061	$16,247	$18,308	$690,250
321	$2,013	$16,294	$18,308	$673,955
322	$1,966	$16,342	$18,308	$657,614
323	$1,918	$16,390	$18,308	$641,224
324	$1,870	$16,437	$18,308	$624,787

第27年供款共

$219,691

第27年利息

$25,567

第27年共還本金

$194,123

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$1,822	$16,485	$18,308	$608,302
326	$1,774	$16,533	$18,308	$591,768
327	$1,726	$16,582	$18,308	$575,187
328	$1,678	$16,630	$18,308	$558,557
329	$1,629	$16,678	$18,308	$541,878
330	$1,580	$16,727	$18,308	$525,151
331	$1,532	$16,776	$18,308	$508,375
332	$1,483	$16,825	$18,308	$491,551
333	$1,434	$16,874	$18,308	$474,677
334	$1,384	$16,923	$18,308	$457,754
335	$1,335	$16,972	$18,308	$440,781
336	$1,286	$17,022	$18,308	$423,759

第28年供款共

$219,691

第28年利息

$18,663

第28年共還本金

$201,028

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$1,236	$17,072	$18,308	$406,688
338	$1,186	$17,121	$18,308	$389,566
339	$1,136	$17,171	$18,308	$372,395
340	$1,086	$17,221	$18,308	$355,174
341	$1,036	$17,272	$18,308	$337,902
342	$986	$17,322	$18,308	$320,580
343	$935	$17,373	$18,308	$303,207
344	$884	$17,423	$18,308	$285,784
345	$834	$17,474	$18,308	$268,310
346	$783	$17,525	$18,308	$250,785
347	$731	$17,576	$18,308	$233,209
348	$680	$17,627	$18,308	$215,582

第29年供款共

$219,691

第29年利息

$11,513

第29年共還本金

$208,177

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$629	$17,679	$18,308	$197,903
350	$577	$17,730	$18,308	$180,173
351	$526	$17,782	$18,308	$162,391
352	$474	$17,834	$18,308	$144,557
353	$422	$17,886	$18,308	$126,671
354	$369	$17,938	$18,308	$108,733
355	$317	$17,990	$18,308	$90,742
356	$265	$18,043	$18,308	$72,699
357	$212	$18,096	$18,308	$54,604
358	$159	$18,148	$18,308	$36,456
359	$106	$18,201	$18,308	$18,254
360	$53	$18,254	$18,308	$0

第30年供款共

$219,691

第30年利息

$4,109

第30年共還本金

$215,582

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$10,843,719

免责声明

笋盘推介

按揭保险费
info