楼价

HK$

按揭成数

HK$

楼价$1,000万以下，银行按揭最高成数为90% (首置客)或80% (非首置客)

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$14,121,466

每月供款
$41,155

首期

$-1,024,000

总贷款额

$9,024,000

總利息

$5,791,466

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-694,000

$82,308

置业成本总预算

HK$-694,000

首期

$-1,024,000
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

$82,308

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

马鞍山嘉华星涛湾第01座

thumb_up

特高楼底海景靓货,可遇不可求

实

466 呎

@15,837

建

635 呎

@11,622

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

售$738 万

实

466 呎

@15,837

建

635 呎

@11,622

售$738 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

马鞍山晓峰湾畔第05座

thumb_up

晓峰湾畔三房前排海必睇

实

653 呎

@12,711

建

827 呎

@10,036

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 flight_takeoff 移民急让

售$830 万

实

653 呎

@12,711

建

827 呎

@10,036

售$830 万

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 flight_takeoff 移民急让

马鞍山迎海第03期星湾御第23座

thumb_up

高层靓装, 即买即住

实

480 呎

@14,583

directions_run 即走

售$700 万

实

480 呎

@14,583

售$700 万

directions_run 即走

西贡泰湖阁

thumb_up

近市全海景连天台

建

700 呎

@10,714

real_estate_agent 罕有放盘

售$750 万

建

700 呎

@10,714

售$750 万

real_estate_agent 罕有放盘

马鞍山翠拥华庭第08座

thumb_up

马鞍山翠拥华庭

实

844 呎

@10,664

建

1,080 呎

@8,333

local_fire_department 至HIT

售$900 万

实

844 呎

@10,664

建

1,080 呎

@8,333

售$900 万

local_fire_department 至HIT

马鞍山嘉华星涛湾

thumb_up

市场罕有@头牌，海景大两房

实

538 呎

@13,011

建

736 呎

@9,511

hotel_class 楼王

售$700 万

实

538 呎

@13,011

建

736 呎

@9,511

售$700 万

hotel_class 楼王

VR实景

沙田玖珑山

thumb_up

玖珑山 ** 2房放盘****进驻九肚山**新净有会所**嘉里发展**豪宅地段*

实

662 呎

@10,725

local_fire_department 至HIT

售$710 万

实

662 呎

@10,725

售$710 万

local_fire_department 至HIT

沙田新城市广场红棉阁

thumb_up

高层两房,开扬山景,站顶上盖,有装修,交通方便,配套齐全

实

583 呎

@14,237

建

688 呎

@12,064

local_fire_department 至HIT directions_run 即走 hotel_class 楼王 verified 首置必买

售$830 万

实

583 呎

@14,237

建

688 呎

@12,064

售$830 万

local_fire_department 至HIT directions_run 即走 hotel_class 楼王 verified 首置必买

粉岭蔚翠花园第04座

thumb_up

蔚翠花园连车位放售【罕有中高层内园泳池开扬景】

实

716 呎

@9,916

建

835 呎

@8,503

local_fire_department 至HIT verified 首置必买

售$710 万

实

716 呎

@9,916

建

835 呎

@8,503

售$710 万

local_fire_department 至HIT verified 首置必买

将军澳新宝城第03座

thumb_up

有装修内园开扬景

实

575 呎

@14,261

建

774 呎

@10,594

local_fire_department 至HIT

售$820 万

实

575 呎

@14,261

建

774 呎

@10,594

售$820 万

local_fire_department 至HIT

沙田沙田第一城

thumb_up

实用靓装大两房

实

688 呎

@11,483

建

870 呎

@9,080

local_fire_department 至HIT

售$790 万

实

688 呎

@11,483

建

870 呎

@9,080

售$790 万

local_fire_department 至HIT

马鞍山泓碧第03座

thumb_up

泓碧

实

518 呎

@13,900

local_fire_department 至HIT

售$720 万

实

518 呎

@13,900

售$720 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$54,008	$41,501	$34,009	$29,025
1.500	$56,016	$43,545	$36,090	$31,144
2.000	$58,070	$45,651	$38,249	$33,354
2.500	$60,171	$47,818	$40,483	$35,656
3.000	$62,318	$50,047	$42,793	$38,046
3.500	$64,511	$52,336	$45,176	$40,522
3.625	$65,066	$52,917	$45,783	$41,154
4.000	$66,749	$54,684	$47,632	$43,082
4.500	$69,033	$57,090	$50,158	$45,723
5.000	$71,361	$59,554	$52,753	$48,443
5.500	$73,734	$62,075	$55,415	$51,237
6.000	$76,150	$64,651	$58,142	$54,103

每月供款$41,155

年期

30年

贷款金额

$9,024,000

總利息

$5,791,466

总贷款连利息

$14,815,466

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$27,260	$13,894	$41,154	$9,010,106
2	$27,218	$13,936	$41,154	$8,996,170
3	$27,176	$13,978	$41,154	$8,982,192
4	$27,134	$14,020	$41,154	$8,968,171
5	$27,091	$14,063	$41,154	$8,954,109
6	$27,049	$14,105	$41,154	$8,940,003
7	$27,006	$14,148	$41,154	$8,925,856
8	$26,964	$14,191	$41,154	$8,911,665
9	$26,921	$14,233	$41,154	$8,897,432
10	$26,878	$14,276	$41,154	$8,883,155
11	$26,835	$14,320	$41,154	$8,868,836
12	$26,791	$14,363	$41,154	$8,854,473

第1年供款共

$493,849

第1年利息

$324,322

第1年共還本金

$169,527

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$26,748	$14,406	$41,154	$8,840,067
14	$26,704	$14,450	$41,154	$8,825,617
15	$26,661	$14,493	$41,154	$8,811,124
16	$26,617	$14,537	$41,154	$8,796,587
17	$26,573	$14,581	$41,154	$8,782,006
18	$26,529	$14,625	$41,154	$8,767,380
19	$26,485	$14,669	$41,154	$8,752,711
20	$26,440	$14,714	$41,154	$8,737,998
21	$26,396	$14,758	$41,154	$8,723,240
22	$26,351	$14,803	$41,154	$8,708,437
23	$26,307	$14,847	$41,154	$8,693,590
24	$26,262	$14,892	$41,154	$8,678,697

第2年供款共

$493,849

第2年利息

$318,073

第2年共還本金

$175,776

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$26,217	$14,937	$41,154	$8,663,760
26	$26,172	$14,982	$41,154	$8,648,778
27	$26,127	$15,028	$41,154	$8,633,750
28	$26,081	$15,073	$41,154	$8,618,677
29	$26,036	$15,118	$41,154	$8,603,559
30	$25,990	$15,164	$41,154	$8,588,395
31	$25,944	$15,210	$41,154	$8,573,185
32	$25,898	$15,256	$41,154	$8,557,929
33	$25,852	$15,302	$41,154	$8,542,627
34	$25,806	$15,348	$41,154	$8,527,279
35	$25,759	$15,395	$41,154	$8,511,884
36	$25,713	$15,441	$41,154	$8,496,443

第3年供款共

$493,849

第3年利息

$311,594

第3年共還本金

$182,254

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$25,666	$15,488	$41,154	$8,480,955
38	$25,620	$15,535	$41,154	$8,465,421
39	$25,573	$15,581	$41,154	$8,449,839
40	$25,526	$15,629	$41,154	$8,434,211
41	$25,478	$15,676	$41,154	$8,418,535
42	$25,431	$15,723	$41,154	$8,402,812
43	$25,383	$15,771	$41,154	$8,387,041
44	$25,336	$15,818	$41,154	$8,371,223
45	$25,288	$15,866	$41,154	$8,355,357
46	$25,240	$15,914	$41,154	$8,339,443
47	$25,192	$15,962	$41,154	$8,323,481
48	$25,144	$16,010	$41,154	$8,307,471

第4年供款共

$493,849

第4年利息

$304,877

第4年共還本金

$188,972

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$25,095	$16,059	$41,154	$8,291,413
50	$25,047	$16,107	$41,154	$8,275,305
51	$24,998	$16,156	$41,154	$8,259,150
52	$24,950	$16,205	$41,154	$8,242,945
53	$24,901	$16,254	$41,154	$8,226,692
54	$24,851	$16,303	$41,154	$8,210,389
55	$24,802	$16,352	$41,154	$8,194,037
56	$24,753	$16,401	$41,154	$8,177,636
57	$24,703	$16,451	$41,154	$8,161,185
58	$24,654	$16,500	$41,154	$8,144,685
59	$24,604	$16,550	$41,154	$8,128,134
60	$24,554	$16,600	$41,154	$8,111,534

第5年供款共

$493,849

第5年利息

$297,912

第5年共還本金

$195,937

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$24,504	$16,650	$41,154	$8,094,883
62	$24,453	$16,701	$41,154	$8,078,183
63	$24,403	$16,751	$41,154	$8,061,431
64	$24,352	$16,802	$41,154	$8,044,630
65	$24,301	$16,853	$41,154	$8,027,777
66	$24,251	$16,903	$41,154	$8,010,874
67	$24,200	$16,955	$41,154	$7,993,919
68	$24,148	$17,006	$41,154	$7,976,913
69	$24,097	$17,057	$41,154	$7,959,856
70	$24,045	$17,109	$41,154	$7,942,747
71	$23,994	$17,160	$41,154	$7,925,587
72	$23,942	$17,212	$41,154	$7,908,375

第6年供款共

$493,849

第6年利息

$290,690

第6年共還本金

$203,159

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$23,890	$17,264	$41,154	$7,891,111
74	$23,838	$17,316	$41,154	$7,873,794
75	$23,785	$17,369	$41,154	$7,856,426
76	$23,733	$17,421	$41,154	$7,839,005
77	$23,680	$17,474	$41,154	$7,821,531
78	$23,628	$17,527	$41,154	$7,804,004
79	$23,575	$17,579	$41,154	$7,786,425
80	$23,521	$17,633	$41,154	$7,768,792
81	$23,468	$17,686	$41,154	$7,751,106
82	$23,415	$17,739	$41,154	$7,733,367
83	$23,361	$17,793	$41,154	$7,715,574
84	$23,307	$17,847	$41,154	$7,697,728

第7年供款共

$493,849

第7年利息

$283,202

第7年共還本金

$210,647

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$23,254	$17,901	$41,154	$7,679,827
86	$23,199	$17,955	$41,154	$7,661,873
87	$23,145	$18,009	$41,154	$7,643,864
88	$23,091	$18,063	$41,154	$7,625,801
89	$23,036	$18,118	$41,154	$7,607,683
90	$22,982	$18,173	$41,154	$7,589,510
91	$22,927	$18,227	$41,154	$7,571,283
92	$22,872	$18,282	$41,154	$7,553,000
93	$22,816	$18,338	$41,154	$7,534,663
94	$22,761	$18,393	$41,154	$7,516,269
95	$22,705	$18,449	$41,154	$7,497,821
96	$22,650	$18,504	$41,154	$7,479,316

第8年供款共

$493,849

第8年利息

$275,438

第8年共還本金

$218,411

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$22,594	$18,560	$41,154	$7,460,756
98	$22,538	$18,616	$41,154	$7,442,140
99	$22,481	$18,673	$41,154	$7,423,467
100	$22,425	$18,729	$41,154	$7,404,738
101	$22,368	$18,786	$41,154	$7,385,953
102	$22,312	$18,842	$41,154	$7,367,110
103	$22,255	$18,899	$41,154	$7,348,211
104	$22,198	$18,956	$41,154	$7,329,255
105	$22,140	$19,014	$41,154	$7,310,241
106	$22,083	$19,071	$41,154	$7,291,170
107	$22,025	$19,129	$41,154	$7,272,041
108	$21,968	$19,186	$41,154	$7,252,855

第9年供款共

$493,849

第9年利息

$267,387

第9年共還本金

$226,462

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$21,910	$19,244	$41,154	$7,233,610
110	$21,852	$19,303	$41,154	$7,214,308
111	$21,793	$19,361	$41,154	$7,194,947
112	$21,735	$19,419	$41,154	$7,175,528
113	$21,676	$19,478	$41,154	$7,156,050
114	$21,617	$19,537	$41,154	$7,136,513
115	$21,558	$19,596	$41,154	$7,116,917
116	$21,499	$19,655	$41,154	$7,097,262
117	$21,440	$19,714	$41,154	$7,077,548
118	$21,380	$19,774	$41,154	$7,057,774
119	$21,320	$19,834	$41,154	$7,037,940
120	$21,260	$19,894	$41,154	$7,018,046

第10年供款共

$493,849

第10年利息

$259,040

第10年共還本金

$234,809

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$21,200	$19,954	$41,154	$6,998,093
122	$21,140	$20,014	$41,154	$6,978,079
123	$21,080	$20,074	$41,154	$6,958,004
124	$21,019	$20,135	$41,154	$6,937,869
125	$20,958	$20,196	$41,154	$6,917,673
126	$20,897	$20,257	$41,154	$6,897,416
127	$20,836	$20,318	$41,154	$6,877,098
128	$20,775	$20,380	$41,154	$6,856,718
129	$20,713	$20,441	$41,154	$6,836,277
130	$20,651	$20,503	$41,154	$6,815,775
131	$20,589	$20,565	$41,154	$6,795,210
132	$20,527	$20,627	$41,154	$6,774,583

第11年供款共

$493,849

第11年利息

$250,386

第11年共還本金

$243,463

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$20,465	$20,689	$41,154	$6,753,894
134	$20,402	$20,752	$41,154	$6,733,142
135	$20,340	$20,814	$41,154	$6,712,328
136	$20,277	$20,877	$41,154	$6,691,450
137	$20,214	$20,940	$41,154	$6,670,510
138	$20,150	$21,004	$41,154	$6,649,507
139	$20,087	$21,067	$41,154	$6,628,440
140	$20,023	$21,131	$41,154	$6,607,309
141	$19,960	$21,194	$41,154	$6,586,114
142	$19,896	$21,259	$41,154	$6,564,856
143	$19,831	$21,323	$41,154	$6,543,533
144	$19,767	$21,387	$41,154	$6,522,146

第12年供款共

$493,849

第12年利息

$241,412

第12年共還本金

$252,437

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$19,702	$21,452	$41,154	$6,500,694
146	$19,638	$21,517	$41,154	$6,479,178
147	$19,573	$21,582	$41,154	$6,457,596
148	$19,507	$21,647	$41,154	$6,435,949
149	$19,442	$21,712	$41,154	$6,414,237
150	$19,376	$21,778	$41,154	$6,392,460
151	$19,311	$21,844	$41,154	$6,370,616
152	$19,245	$21,910	$41,154	$6,348,707
153	$19,178	$21,976	$41,154	$6,326,731
154	$19,112	$22,042	$41,154	$6,304,689
155	$19,045	$22,109	$41,154	$6,282,580
156	$18,979	$22,175	$41,154	$6,260,405

第13年供款共

$493,849

第13年利息

$232,107

第13年共還本金

$261,741

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$18,912	$22,242	$41,154	$6,238,162
158	$18,844	$22,310	$41,154	$6,215,853
159	$18,777	$22,377	$41,154	$6,193,476
160	$18,709	$22,445	$41,154	$6,171,031
161	$18,642	$22,512	$41,154	$6,148,519
162	$18,574	$22,580	$41,154	$6,125,938
163	$18,505	$22,649	$41,154	$6,103,290
164	$18,437	$22,717	$41,154	$6,080,573
165	$18,368	$22,786	$41,154	$6,057,787
166	$18,300	$22,855	$41,154	$6,034,932
167	$18,231	$22,924	$41,154	$6,012,009
168	$18,161	$22,993	$41,154	$5,989,016

第14年供款共

$493,849

第14年利息

$222,460

第14年共還本金

$271,389

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$18,092	$23,062	$41,154	$5,965,954
170	$18,022	$23,132	$41,154	$5,942,822
171	$17,952	$23,202	$41,154	$5,919,620
172	$17,882	$23,272	$41,154	$5,896,348
173	$17,812	$23,342	$41,154	$5,873,006
174	$17,741	$23,413	$41,154	$5,849,593
175	$17,671	$23,483	$41,154	$5,826,110
176	$17,600	$23,554	$41,154	$5,802,555
177	$17,529	$23,626	$41,154	$5,778,930
178	$17,457	$23,697	$41,154	$5,755,233
179	$17,386	$23,768	$41,154	$5,731,465
180	$17,314	$23,840	$41,154	$5,707,624

第15年供款共

$493,849

第15年利息

$212,457

第15年共還本金

$281,392

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$17,242	$23,912	$41,154	$5,683,712
182	$17,170	$23,985	$41,154	$5,659,728
183	$17,097	$24,057	$41,154	$5,635,671
184	$17,024	$24,130	$41,154	$5,611,541
185	$16,952	$24,203	$41,154	$5,587,338
186	$16,878	$24,276	$41,154	$5,563,063
187	$16,805	$24,349	$41,154	$5,538,714
188	$16,732	$24,423	$41,154	$5,514,291
189	$16,658	$24,496	$41,154	$5,489,795
190	$16,584	$24,570	$41,154	$5,465,225
191	$16,510	$24,645	$41,154	$5,440,580
192	$16,435	$24,719	$41,154	$5,415,861

第16年供款共

$493,849

第16年利息

$202,086

第16年共還本金

$291,763

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$16,360	$24,794	$41,154	$5,391,067
194	$16,286	$24,869	$41,154	$5,366,199
195	$16,210	$24,944	$41,154	$5,341,255
196	$16,135	$25,019	$41,154	$5,316,236
197	$16,059	$25,095	$41,154	$5,291,142
198	$15,984	$25,170	$41,154	$5,265,971
199	$15,908	$25,246	$41,154	$5,240,725
200	$15,831	$25,323	$41,154	$5,215,402
201	$15,755	$25,399	$41,154	$5,190,003
202	$15,678	$25,476	$41,154	$5,164,527
203	$15,601	$25,553	$41,154	$5,138,974
204	$15,524	$25,630	$41,154	$5,113,344

第17年供款共

$493,849

第17年利息

$191,332

第17年共還本金

$302,517

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$15,447	$25,708	$41,154	$5,087,636
206	$15,369	$25,785	$41,154	$5,061,851
207	$15,291	$25,863	$41,154	$5,035,988
208	$15,213	$25,941	$41,154	$5,010,047
209	$15,135	$26,020	$41,154	$4,984,027
210	$15,056	$26,098	$41,154	$4,957,929
211	$14,977	$26,177	$41,154	$4,931,752
212	$14,898	$26,256	$41,154	$4,905,496
213	$14,819	$26,335	$41,154	$4,879,161
214	$14,739	$26,415	$41,154	$4,852,746
215	$14,659	$26,495	$41,154	$4,826,251
216	$14,579	$26,575	$41,154	$4,799,676

第18年供款共

$493,849

第18年利息

$180,181

第18年共還本金

$313,668

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$14,499	$26,655	$41,154	$4,773,021
218	$14,419	$26,736	$41,154	$4,746,286
219	$14,338	$26,816	$41,154	$4,719,469
220	$14,257	$26,897	$41,154	$4,692,572
221	$14,175	$26,979	$41,154	$4,665,593
222	$14,094	$27,060	$41,154	$4,638,533
223	$14,012	$27,142	$41,154	$4,611,391
224	$13,930	$27,224	$41,154	$4,584,168
225	$13,848	$27,306	$41,154	$4,556,862
226	$13,766	$27,389	$41,154	$4,529,473
227	$13,683	$27,471	$41,154	$4,502,002
228	$13,600	$27,554	$41,154	$4,474,447

第19年供款共

$493,849

第19年利息

$168,620

第19年共還本金

$325,229

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$13,517	$27,638	$41,154	$4,446,810
230	$13,433	$27,721	$41,154	$4,419,089
231	$13,349	$27,805	$41,154	$4,391,284
232	$13,265	$27,889	$41,154	$4,363,396
233	$13,181	$27,973	$41,154	$4,335,423
234	$13,097	$28,057	$41,154	$4,307,365
235	$13,012	$28,142	$41,154	$4,279,223
236	$12,927	$28,227	$41,154	$4,250,996
237	$12,842	$28,313	$41,154	$4,222,683
238	$12,756	$28,398	$41,154	$4,194,285
239	$12,670	$28,484	$41,154	$4,165,801
240	$12,584	$28,570	$41,154	$4,137,231

第20年供款共

$493,849

第20年利息

$156,633

第20年共還本金

$337,216

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$12,498	$28,656	$41,154	$4,108,575
242	$12,411	$28,743	$41,154	$4,079,832
243	$12,324	$28,830	$41,154	$4,051,003
244	$12,237	$28,917	$41,154	$4,022,086
245	$12,150	$29,004	$41,154	$3,993,082
246	$12,062	$29,092	$41,154	$3,963,990
247	$11,975	$29,180	$41,154	$3,934,811
248	$11,886	$29,268	$41,154	$3,905,543
249	$11,798	$29,356	$41,154	$3,876,187
250	$11,709	$29,445	$41,154	$3,846,742
251	$11,620	$29,534	$41,154	$3,817,209
252	$11,531	$29,623	$41,154	$3,787,586

第21年供款共

$493,849

第21年利息

$144,203

第21年共還本金

$349,645

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$11,442	$29,712	$41,154	$3,757,873
254	$11,352	$29,802	$41,154	$3,728,071
255	$11,262	$29,892	$41,154	$3,698,179
256	$11,172	$29,982	$41,154	$3,668,197
257	$11,081	$30,073	$41,154	$3,638,124
258	$10,990	$30,164	$41,154	$3,607,960
259	$10,899	$30,255	$41,154	$3,577,705
260	$10,808	$30,346	$41,154	$3,547,358
261	$10,716	$30,438	$41,154	$3,516,920
262	$10,624	$30,530	$41,154	$3,486,390
263	$10,532	$30,622	$41,154	$3,455,768
264	$10,439	$30,715	$41,154	$3,425,053

第22年供款共

$493,849

第22年利息

$131,316

第22年共還本金

$362,533

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$10,347	$30,808	$41,154	$3,394,245
266	$10,253	$30,901	$41,154	$3,363,345
267	$10,160	$30,994	$41,154	$3,332,351
268	$10,066	$31,088	$41,154	$3,301,263
269	$9,973	$31,182	$41,154	$3,270,082
270	$9,878	$31,276	$41,154	$3,238,806
271	$9,784	$31,370	$41,154	$3,207,436
272	$9,689	$31,465	$41,154	$3,175,971
273	$9,594	$31,560	$41,154	$3,144,411
274	$9,499	$31,655	$41,154	$3,112,756
275	$9,403	$31,751	$41,154	$3,081,005
276	$9,307	$31,847	$41,154	$3,049,158

第23年供款共

$493,849

第23年利息

$117,954

第23年共還本金

$375,895

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$9,211	$31,943	$41,154	$3,017,215
278	$9,115	$32,040	$41,154	$2,985,175
279	$9,018	$32,136	$41,154	$2,953,039
280	$8,921	$32,233	$41,154	$2,920,805
281	$8,823	$32,331	$41,154	$2,888,475
282	$8,726	$32,428	$41,154	$2,856,046
283	$8,628	$32,526	$41,154	$2,823,520
284	$8,529	$32,625	$41,154	$2,790,895
285	$8,431	$32,723	$41,154	$2,758,172
286	$8,332	$32,822	$41,154	$2,725,350
287	$8,233	$32,921	$41,154	$2,692,428
288	$8,133	$33,021	$41,154	$2,659,408

第24年供款共

$493,849

第24年利息

$104,099

第24年共還本金

$389,750

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$8,034	$33,120	$41,154	$2,626,287
290	$7,934	$33,220	$41,154	$2,593,067
291	$7,833	$33,321	$41,154	$2,559,746
292	$7,733	$33,422	$41,154	$2,526,324
293	$7,632	$33,522	$41,154	$2,492,802
294	$7,530	$33,624	$41,154	$2,459,178
295	$7,429	$33,725	$41,154	$2,425,453
296	$7,327	$33,827	$41,154	$2,391,626
297	$7,225	$33,929	$41,154	$2,357,696
298	$7,122	$34,032	$41,154	$2,323,665
299	$7,019	$34,135	$41,154	$2,289,530
300	$6,916	$34,238	$41,154	$2,255,292

第25年供款共

$493,849

第25年利息

$89,733

第25年共還本金

$404,116

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$6,813	$34,341	$41,154	$2,220,951
302	$6,709	$34,445	$41,154	$2,186,506
303	$6,605	$34,549	$41,154	$2,151,957
304	$6,501	$34,653	$41,154	$2,117,304
305	$6,396	$34,758	$41,154	$2,082,546
306	$6,291	$34,863	$41,154	$2,047,683
307	$6,186	$34,968	$41,154	$2,012,714
308	$6,080	$35,074	$41,154	$1,977,640
309	$5,974	$35,180	$41,154	$1,942,460
310	$5,868	$35,286	$41,154	$1,907,174
311	$5,761	$35,393	$41,154	$1,871,781
312	$5,654	$35,500	$41,154	$1,836,281

第26年供款共

$493,849

第26年利息

$74,838

第26年共還本金

$419,011

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$5,547	$35,607	$41,154	$1,800,674
314	$5,440	$35,715	$41,154	$1,764,960
315	$5,332	$35,822	$41,154	$1,729,138
316	$5,223	$35,931	$41,154	$1,693,207
317	$5,115	$36,039	$41,154	$1,657,168
318	$5,006	$36,148	$41,154	$1,621,020
319	$4,897	$36,257	$41,154	$1,584,762
320	$4,787	$36,367	$41,154	$1,548,396
321	$4,677	$36,477	$41,154	$1,511,919
322	$4,567	$36,587	$41,154	$1,475,332
323	$4,457	$36,697	$41,154	$1,438,635
324	$4,346	$36,808	$41,154	$1,401,827

第27年供款共

$493,849

第27年利息

$59,394

第27年共還本金

$434,455

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$4,235	$36,919	$41,154	$1,364,907
326	$4,123	$37,031	$41,154	$1,327,876
327	$4,011	$37,143	$41,154	$1,290,734
328	$3,899	$37,255	$41,154	$1,253,479
329	$3,787	$37,368	$41,154	$1,216,111
330	$3,674	$37,480	$41,154	$1,178,631
331	$3,560	$37,594	$41,154	$1,141,037
332	$3,447	$37,707	$41,154	$1,103,330
333	$3,333	$37,821	$41,154	$1,065,509
334	$3,219	$37,935	$41,154	$1,027,573
335	$3,104	$38,050	$41,154	$989,524
336	$2,989	$38,165	$41,154	$951,359

第28年供款共

$493,849

第28年利息

$43,381

第28年共還本金

$450,468

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$2,874	$38,280	$41,154	$913,078
338	$2,758	$38,396	$41,154	$874,683
339	$2,642	$38,512	$41,154	$836,171
340	$2,526	$38,628	$41,154	$797,543
341	$2,409	$38,745	$41,154	$758,798
342	$2,292	$38,862	$41,154	$719,936
343	$2,175	$38,979	$41,154	$680,957
344	$2,057	$39,097	$41,154	$641,860
345	$1,939	$39,215	$41,154	$602,645
346	$1,820	$39,334	$41,154	$563,311
347	$1,702	$39,452	$41,154	$523,859
348	$1,582	$39,572	$41,154	$484,287

第29年供款共

$493,849

第29年利息

$26,777

第29年共還本金

$467,072

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$1,463	$39,691	$41,154	$444,596
350	$1,343	$39,811	$41,154	$404,785
351	$1,223	$39,931	$41,154	$364,854
352	$1,102	$40,052	$41,154	$324,802
353	$981	$40,173	$41,154	$284,629
354	$860	$40,294	$41,154	$244,335
355	$738	$40,416	$41,154	$203,919
356	$616	$40,538	$41,154	$163,381
357	$494	$40,661	$41,154	$122,720
358	$371	$40,783	$41,154	$81,937
359	$248	$40,907	$41,154	$41,030
360	$124	$41,030	$41,154	$0

第30年供款共

$493,849

第30年利息

$9,562

第30年共還本金

$484,287

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$14,121,466

免责声明

笋盘推介

按揭保险费
info