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$11,178,627

每月供款
$18,538

首期

$4,175,000

总贷款额

$3,825,000

總利息

$2,848,627

印花税

$240,000

其他

$90,000

置业成本总预算

HK$4,505,000

$37,076

置业成本总预算

HK$4,505,000

首期

$4,175,000
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

$37,076

详细供款表重置

免责声明

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於个别情况。阁下使用及依赖该等数据前请先谘询有关财务顾问。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

马鞍山新港城 C座

thumb_up

3房有装

实

490 呎

@14,898

建

605 呎

@12,066

local_fire_department 至HIT

售$730 万

实

490 呎

@14,898

建

605 呎

@12,066

售$730 万

local_fire_department 至HIT

VR实景

马鞍山听涛雅苑第08座

thumb_up

企理 3房套+工人房，有匙即睇

实

733 呎

@11,596

建

932 呎

@9,120

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

售$850 万

实

733 呎

@11,596

建

932 呎

@9,120

售$850 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

沙田翠湖花园

thumb_up

靓河景马场景换楼精选

实

742 呎

@11,698

建

903 呎

@9,612

local_fire_department 至HIT

售$868 万

实

742 呎

@11,698

建

903 呎

@9,612

售$868 万

local_fire_department 至HIT

沙田田园阁

thumb_up

优质东北三房套　厅房阔落舒适

实

633 呎

@13,428

建

846 呎

@10,047

local_fire_department 至HIT

售$850 万

实

633 呎

@13,428

建

846 呎

@10,047

售$850 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

VR实景

马鞍山迎海

thumb_up

有装修,业主好想卖

实

524 呎

@14,885

建

645 呎

@12,093

verified 首置必买

售$780 万

实

524 呎

@14,885

建

645 呎

@12,093

售$780 万

verified 首置必买

大埔朗涛第07B座

thumb_up

太埔朗涛屋苑有shuttle 东南单边

实

553 呎

@14,286

售$790 万

实

553 呎

@14,286

售$790 万

沙田大蓝寮

thumb_up

大蓝寮

建

700 呎

@11,143

local_fire_department 至HIT

售$780 万

建

700 呎

@11,143

售$780 万

local_fire_department 至HIT

大埔嘉熙第10座

thumb_up

有匙内园双辉

实

458 呎

@15,895

local_fire_department 至HIT directions_run 即走 vpn_key 有匙即睇

售$728 万

实

458 呎

@15,895

售$728 万

local_fire_department 至HIT directions_run 即走 vpn_key 有匙即睇

沙田玖珑山天珑阁

thumb_up

玖珑山天珑阁靓装即买即住即收租

实

654 呎

@12,997

local_fire_department 至HIT local_offer 低水笋价

售$850 万

实

654 呎

@12,997

售$850 万

local_fire_department 至HIT local_offer 低水笋价

马鞍山听涛雅苑

thumb_up

罕有靓装即买即住

实

650 呎

@13,231

建

807 呎

@10,657

local_fire_department 至HIT directions_run 即走 verified 首置必买

售$860 万

实

650 呎

@13,231

建

807 呎

@10,657

售$860 万

local_fire_department 至HIT directions_run 即走 verified 首置必买

马鞍山银湖天峰第07座

thumb_up

银湖天峰第07座

实

564 呎

@14,894

建

739 呎

@11,367

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

售$840 万

实

564 呎

@14,894

建

739 呎

@11,367

售$840 万

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

利率	15年	20年	25年	30年
1.000	$22,892	$17,591	$14,415	$12,303
1.500	$23,743	$18,457	$15,298	$13,201
2.000	$24,614	$19,350	$16,212	$14,138
2.500	$25,505	$20,269	$17,160	$15,113
3.000	$26,415	$21,213	$18,139	$16,126
3.500	$27,344	$22,183	$19,149	$17,176
4.000	$28,293	$23,179	$20,190	$18,261
4.125	$28,533	$23,431	$20,455	$18,538
4.500	$29,261	$24,199	$21,261	$19,381
5.000	$30,248	$25,243	$22,361	$20,533
5.500	$31,253	$26,312	$23,489	$21,718
6.000	$32,278	$27,403	$24,645	$22,933

每月供款$18,538

年期

30年

贷款金额

$3,825,000

總利息

$2,848,627

总贷款连利息

$6,673,627

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$13,148	$5,389	$18,538	$3,819,611
2	$13,130	$5,408	$18,538	$3,814,203
3	$13,111	$5,427	$18,538	$3,808,776
4	$13,093	$5,445	$18,538	$3,803,331
5	$13,074	$5,464	$18,538	$3,797,867
6	$13,055	$5,483	$18,538	$3,792,384
7	$13,036	$5,502	$18,538	$3,786,883
8	$13,017	$5,520	$18,538	$3,781,362
9	$12,998	$5,539	$18,538	$3,775,823
10	$12,979	$5,558	$18,538	$3,770,264
11	$12,960	$5,578	$18,538	$3,764,687
12	$12,941	$5,597	$18,538	$3,759,090

第1年供款共

$222,454

第1年利息

$156,544

第1年共還本金

$65,910

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$12,922	$5,616	$18,538	$3,753,474
14	$12,903	$5,635	$18,538	$3,747,839
15	$12,883	$5,655	$18,538	$3,742,184
16	$12,864	$5,674	$18,538	$3,736,510
17	$12,844	$5,694	$18,538	$3,730,817
18	$12,825	$5,713	$18,538	$3,725,103
19	$12,805	$5,733	$18,538	$3,719,371
20	$12,785	$5,753	$18,538	$3,713,618
21	$12,766	$5,772	$18,538	$3,707,846
22	$12,746	$5,792	$18,538	$3,702,054
23	$12,726	$5,812	$18,538	$3,696,242
24	$12,706	$5,832	$18,538	$3,690,410

第2年供款共

$222,454

第2年利息

$153,774

第2年共還本金

$68,681

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$12,686	$5,852	$18,538	$3,684,558
26	$12,666	$5,872	$18,538	$3,678,685
27	$12,645	$5,892	$18,538	$3,672,793
28	$12,625	$5,913	$18,538	$3,666,880
29	$12,605	$5,933	$18,538	$3,660,947
30	$12,585	$5,953	$18,538	$3,654,994
31	$12,564	$5,974	$18,538	$3,649,020
32	$12,544	$5,994	$18,538	$3,643,026
33	$12,523	$6,015	$18,538	$3,637,011
34	$12,502	$6,036	$18,538	$3,630,975
35	$12,481	$6,056	$18,538	$3,624,919
36	$12,461	$6,077	$18,538	$3,618,842

第3年供款共

$222,454

第3年利息

$150,886

第3年共還本金

$71,568

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$12,440	$6,098	$18,538	$3,612,744
38	$12,419	$6,119	$18,538	$3,606,625
39	$12,398	$6,140	$18,538	$3,600,485
40	$12,377	$6,161	$18,538	$3,594,323
41	$12,355	$6,182	$18,538	$3,588,141
42	$12,334	$6,204	$18,538	$3,581,937
43	$12,313	$6,225	$18,538	$3,575,712
44	$12,292	$6,246	$18,538	$3,569,466
45	$12,270	$6,268	$18,538	$3,563,198
46	$12,248	$6,289	$18,538	$3,556,909
47	$12,227	$6,311	$18,538	$3,550,598
48	$12,205	$6,333	$18,538	$3,544,265

第4年供款共

$222,454

第4年利息

$147,878

第4年共還本金

$74,576

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$12,183	$6,354	$18,538	$3,537,911
50	$12,162	$6,376	$18,538	$3,531,535
51	$12,140	$6,398	$18,538	$3,525,136
52	$12,118	$6,420	$18,538	$3,518,716
53	$12,096	$6,442	$18,538	$3,512,274
54	$12,073	$6,464	$18,538	$3,505,809
55	$12,051	$6,487	$18,538	$3,499,323
56	$12,029	$6,509	$18,538	$3,492,814
57	$12,007	$6,531	$18,538	$3,486,283
58	$11,984	$6,554	$18,538	$3,479,729
59	$11,962	$6,576	$18,538	$3,473,153
60	$11,939	$6,599	$18,538	$3,466,554

第5年供款共

$222,454

第5年利息

$144,743

第5年共還本金

$77,712

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$11,916	$6,622	$18,538	$3,459,932
62	$11,894	$6,644	$18,538	$3,453,288
63	$11,871	$6,667	$18,538	$3,446,621
64	$11,848	$6,690	$18,538	$3,439,930
65	$11,825	$6,713	$18,538	$3,433,217
66	$11,802	$6,736	$18,538	$3,426,481
67	$11,779	$6,759	$18,538	$3,419,722
68	$11,755	$6,783	$18,538	$3,412,939
69	$11,732	$6,806	$18,538	$3,406,133
70	$11,709	$6,829	$18,538	$3,399,304
71	$11,685	$6,853	$18,538	$3,392,451
72	$11,662	$6,876	$18,538	$3,385,575

第6年供款共

$222,454

第6年利息

$141,476

第6年共還本金

$80,979

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$11,638	$6,900	$18,538	$3,378,675
74	$11,614	$6,924	$18,538	$3,371,752
75	$11,590	$6,947	$18,538	$3,364,804
76	$11,567	$6,971	$18,538	$3,357,833
77	$11,543	$6,995	$18,538	$3,350,837
78	$11,519	$7,019	$18,538	$3,343,818
79	$11,494	$7,043	$18,538	$3,336,775
80	$11,470	$7,068	$18,538	$3,329,707
81	$11,446	$7,092	$18,538	$3,322,615
82	$11,421	$7,116	$18,538	$3,315,499
83	$11,397	$7,141	$18,538	$3,308,358
84	$11,372	$7,165	$18,538	$3,301,192

第7年供款共

$222,454

第7年利息

$138,071

第7年共還本金

$84,383

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$11,348	$7,190	$18,538	$3,294,002
86	$11,323	$7,215	$18,538	$3,286,788
87	$11,298	$7,240	$18,538	$3,279,548
88	$11,273	$7,264	$18,538	$3,272,284
89	$11,248	$7,289	$18,538	$3,264,994
90	$11,223	$7,314	$18,538	$3,257,680
91	$11,198	$7,340	$18,538	$3,250,340
92	$11,173	$7,365	$18,538	$3,242,976
93	$11,148	$7,390	$18,538	$3,235,585
94	$11,122	$7,416	$18,538	$3,228,170
95	$11,097	$7,441	$18,538	$3,220,729
96	$11,071	$7,467	$18,538	$3,213,262

第8年供款共

$222,454

第8年利息

$134,524

第8年共還本金

$87,930

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$11,046	$7,492	$18,538	$3,205,770
98	$11,020	$7,518	$18,538	$3,198,252
99	$10,994	$7,544	$18,538	$3,190,708
100	$10,968	$7,570	$18,538	$3,183,138
101	$10,942	$7,596	$18,538	$3,175,543
102	$10,916	$7,622	$18,538	$3,167,921
103	$10,890	$7,648	$18,538	$3,160,272
104	$10,863	$7,674	$18,538	$3,152,598
105	$10,837	$7,701	$18,538	$3,144,897
106	$10,811	$7,727	$18,538	$3,137,170
107	$10,784	$7,754	$18,538	$3,129,416
108	$10,757	$7,780	$18,538	$3,121,636

第9年供款共

$222,454

第9年利息

$130,828

第9年共還本金

$91,627

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$10,731	$7,807	$18,538	$3,113,828
110	$10,704	$7,834	$18,538	$3,105,994
111	$10,677	$7,861	$18,538	$3,098,133
112	$10,650	$7,888	$18,538	$3,090,245
113	$10,623	$7,915	$18,538	$3,082,330
114	$10,596	$7,942	$18,538	$3,074,388
115	$10,568	$7,970	$18,538	$3,066,418
116	$10,541	$7,997	$18,538	$3,058,421
117	$10,513	$8,025	$18,538	$3,050,397
118	$10,486	$8,052	$18,538	$3,042,345
119	$10,458	$8,080	$18,538	$3,034,265
120	$10,430	$8,108	$18,538	$3,026,157

第10年供款共

$222,454

第10年利息

$126,976

第10年共還本金

$95,478

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$10,402	$8,135	$18,538	$3,018,022
122	$10,374	$8,163	$18,538	$3,009,858
123	$10,346	$8,191	$18,538	$3,001,667
124	$10,318	$8,220	$18,538	$2,993,447
125	$10,290	$8,248	$18,538	$2,985,199
126	$10,262	$8,276	$18,538	$2,976,923
127	$10,233	$8,305	$18,538	$2,968,619
128	$10,205	$8,333	$18,538	$2,960,285
129	$10,176	$8,362	$18,538	$2,951,923
130	$10,147	$8,391	$18,538	$2,943,533
131	$10,118	$8,419	$18,538	$2,935,113
132	$10,089	$8,448	$18,538	$2,926,665

第11年供款共

$222,454

第11年利息

$122,962

第11年共還本金

$99,492

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$10,060	$8,477	$18,538	$2,918,187
134	$10,031	$8,507	$18,538	$2,909,681
135	$10,002	$8,536	$18,538	$2,901,145
136	$9,973	$8,565	$18,538	$2,892,580
137	$9,943	$8,595	$18,538	$2,883,985
138	$9,914	$8,624	$18,538	$2,875,361
139	$9,884	$8,654	$18,538	$2,866,707
140	$9,854	$8,684	$18,538	$2,858,024
141	$9,824	$8,713	$18,538	$2,849,310
142	$9,795	$8,743	$18,538	$2,840,567
143	$9,764	$8,773	$18,538	$2,831,794
144	$9,734	$8,804	$18,538	$2,822,990

第12年供款共

$222,454

第12年利息

$118,779

第12年共還本金

$103,675

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$9,704	$8,834	$18,538	$2,814,156
146	$9,674	$8,864	$18,538	$2,805,292
147	$9,643	$8,895	$18,538	$2,796,397
148	$9,613	$8,925	$18,538	$2,787,472
149	$9,582	$8,956	$18,538	$2,778,516
150	$9,551	$8,987	$18,538	$2,769,530
151	$9,520	$9,018	$18,538	$2,760,512
152	$9,489	$9,049	$18,538	$2,751,463
153	$9,458	$9,080	$18,538	$2,742,384
154	$9,427	$9,111	$18,538	$2,733,273
155	$9,396	$9,142	$18,538	$2,724,131
156	$9,364	$9,174	$18,538	$2,714,957

第13年供款共

$222,454

第13年利息

$114,421

第13年共還本金

$108,033

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$9,333	$9,205	$18,538	$2,705,752
158	$9,301	$9,237	$18,538	$2,696,515
159	$9,269	$9,269	$18,538	$2,687,246
160	$9,237	$9,300	$18,538	$2,677,946
161	$9,205	$9,332	$18,538	$2,668,613
162	$9,173	$9,364	$18,538	$2,659,249
163	$9,141	$9,397	$18,538	$2,649,852
164	$9,109	$9,429	$18,538	$2,640,423
165	$9,076	$9,461	$18,538	$2,630,962
166	$9,044	$9,494	$18,538	$2,621,468
167	$9,011	$9,527	$18,538	$2,611,941
168	$8,979	$9,559	$18,538	$2,602,382

第14年供款共

$222,454

第14年利息

$109,879

第14年共還本金

$112,575

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$8,946	$9,592	$18,538	$2,592,790
170	$8,913	$9,625	$18,538	$2,583,165
171	$8,880	$9,658	$18,538	$2,573,507
172	$8,846	$9,691	$18,538	$2,563,815
173	$8,813	$9,725	$18,538	$2,554,090
174	$8,780	$9,758	$18,538	$2,544,332
175	$8,746	$9,792	$18,538	$2,534,541
176	$8,712	$9,825	$18,538	$2,524,715
177	$8,679	$9,859	$18,538	$2,514,856
178	$8,645	$9,893	$18,538	$2,504,963
179	$8,611	$9,927	$18,538	$2,495,036
180	$8,577	$9,961	$18,538	$2,485,075

第15年供款共

$222,454

第15年利息

$105,147

第15年共還本金

$117,307

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$8,542	$9,995	$18,538	$2,475,079
182	$8,508	$10,030	$18,538	$2,465,050
183	$8,474	$10,064	$18,538	$2,454,985
184	$8,439	$10,099	$18,538	$2,444,887
185	$8,404	$10,134	$18,538	$2,434,753
186	$8,369	$10,168	$18,538	$2,424,585
187	$8,335	$10,203	$18,538	$2,414,381
188	$8,299	$10,238	$18,538	$2,404,143
189	$8,264	$10,274	$18,538	$2,393,869
190	$8,229	$10,309	$18,538	$2,383,560
191	$8,193	$10,344	$18,538	$2,373,216
192	$8,158	$10,380	$18,538	$2,362,836

第16年供款共

$222,454

第16年利息

$100,215

第16年共還本金

$122,239

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$8,122	$10,416	$18,538	$2,352,420
194	$8,086	$10,451	$18,538	$2,341,969
195	$8,051	$10,487	$18,538	$2,331,482
196	$8,014	$10,523	$18,538	$2,320,958
197	$7,978	$10,560	$18,538	$2,310,399
198	$7,942	$10,596	$18,538	$2,299,803
199	$7,906	$10,632	$18,538	$2,289,171
200	$7,869	$10,669	$18,538	$2,278,502
201	$7,832	$10,706	$18,538	$2,267,796
202	$7,796	$10,742	$18,538	$2,257,054
203	$7,759	$10,779	$18,538	$2,246,275
204	$7,722	$10,816	$18,538	$2,235,458

第17年供款共

$222,454

第17年利息

$95,077

第17年共還本金

$127,378

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$7,684	$10,853	$18,538	$2,224,605
206	$7,647	$10,891	$18,538	$2,213,714
207	$7,610	$10,928	$18,538	$2,202,786
208	$7,572	$10,966	$18,538	$2,191,820
209	$7,534	$11,003	$18,538	$2,180,817
210	$7,497	$11,041	$18,538	$2,169,775
211	$7,459	$11,079	$18,538	$2,158,696
212	$7,421	$11,117	$18,538	$2,147,579
213	$7,382	$11,156	$18,538	$2,136,423
214	$7,344	$11,194	$18,538	$2,125,229
215	$7,305	$11,232	$18,538	$2,113,997
216	$7,267	$11,271	$18,538	$2,102,726

第18年供款共

$222,454

第18年利息

$89,722

第18年共還本金

$132,732

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$7,228	$11,310	$18,538	$2,091,416
218	$7,189	$11,349	$18,538	$2,080,068
219	$7,150	$11,388	$18,538	$2,068,680
220	$7,111	$11,427	$18,538	$2,057,253
221	$7,072	$11,466	$18,538	$2,045,787
222	$7,032	$11,505	$18,538	$2,034,282
223	$6,993	$11,545	$18,538	$2,022,737
224	$6,953	$11,585	$18,538	$2,011,152
225	$6,913	$11,625	$18,538	$1,999,528
226	$6,873	$11,664	$18,538	$1,987,863
227	$6,833	$11,705	$18,538	$1,976,159
228	$6,793	$11,745	$18,538	$1,964,414

第19年供款共

$222,454

第19年利息

$84,142

第19年共還本金

$138,312

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$6,753	$11,785	$18,538	$1,952,629
230	$6,712	$11,826	$18,538	$1,940,803
231	$6,672	$11,866	$18,538	$1,928,937
232	$6,631	$11,907	$18,538	$1,917,029
233	$6,590	$11,948	$18,538	$1,905,081
234	$6,549	$11,989	$18,538	$1,893,092
235	$6,508	$12,030	$18,538	$1,881,062
236	$6,466	$12,072	$18,538	$1,868,990
237	$6,425	$12,113	$18,538	$1,856,877
238	$6,383	$12,155	$18,538	$1,844,722
239	$6,341	$12,197	$18,538	$1,832,525
240	$6,299	$12,239	$18,538	$1,820,287

第20年供款共

$222,454

第20年利息

$78,327

第20年共還本金

$144,127

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$6,257	$12,281	$18,538	$1,808,006
242	$6,215	$12,323	$18,538	$1,795,684
243	$6,173	$12,365	$18,538	$1,783,318
244	$6,130	$12,408	$18,538	$1,770,911
245	$6,088	$12,450	$18,538	$1,758,460
246	$6,045	$12,493	$18,538	$1,745,967
247	$6,002	$12,536	$18,538	$1,733,431
248	$5,959	$12,579	$18,538	$1,720,852
249	$5,915	$12,622	$18,538	$1,708,229
250	$5,872	$12,666	$18,538	$1,695,564
251	$5,828	$12,709	$18,538	$1,682,854
252	$5,785	$12,753	$18,538	$1,670,101

第21年供款共

$222,454

第21年利息

$72,268

第21年共還本金

$150,186

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$5,741	$12,797	$18,538	$1,657,304
254	$5,697	$12,841	$18,538	$1,644,463
255	$5,653	$12,885	$18,538	$1,631,578
256	$5,609	$12,929	$18,538	$1,618,649
257	$5,564	$12,974	$18,538	$1,605,675
258	$5,520	$13,018	$18,538	$1,592,657
259	$5,475	$13,063	$18,538	$1,579,594
260	$5,430	$13,108	$18,538	$1,566,486
261	$5,385	$13,153	$18,538	$1,553,333
262	$5,340	$13,198	$18,538	$1,540,135
263	$5,294	$13,244	$18,538	$1,526,891
264	$5,249	$13,289	$18,538	$1,513,602

第22年供款共

$222,454

第22年利息

$65,955

第22年共還本金

$156,499

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$5,203	$13,335	$18,538	$1,500,267
266	$5,157	$13,381	$18,538	$1,486,886
267	$5,111	$13,427	$18,538	$1,473,460
268	$5,065	$13,473	$18,538	$1,459,987
269	$5,019	$13,519	$18,538	$1,446,468
270	$4,972	$13,566	$18,538	$1,432,902
271	$4,926	$13,612	$18,538	$1,419,290
272	$4,879	$13,659	$18,538	$1,405,631
273	$4,832	$13,706	$18,538	$1,391,925
274	$4,785	$13,753	$18,538	$1,378,172
275	$4,737	$13,800	$18,538	$1,364,371
276	$4,690	$13,848	$18,538	$1,350,523

第23年供款共

$222,454

第23年利息

$59,376

第23年共還本金

$163,078

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$4,642	$13,895	$18,538	$1,336,628
278	$4,595	$13,943	$18,538	$1,322,685
279	$4,547	$13,991	$18,538	$1,308,694
280	$4,499	$14,039	$18,538	$1,294,654
281	$4,450	$14,087	$18,538	$1,280,567
282	$4,402	$14,136	$18,538	$1,266,431
283	$4,353	$14,184	$18,538	$1,252,247
284	$4,305	$14,233	$18,538	$1,238,013
285	$4,256	$14,282	$18,538	$1,223,731
286	$4,207	$14,331	$18,538	$1,209,400
287	$4,157	$14,381	$18,538	$1,195,019
288	$4,108	$14,430	$18,538	$1,180,589

第24年供款共

$222,454

第24年利息

$52,520

第24年共還本金

$169,934

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$4,058	$14,480	$18,538	$1,166,110
290	$4,009	$14,529	$18,538	$1,151,580
291	$3,959	$14,579	$18,538	$1,137,001
292	$3,908	$14,629	$18,538	$1,122,372
293	$3,858	$14,680	$18,538	$1,107,692
294	$3,808	$14,730	$18,538	$1,092,962
295	$3,757	$14,781	$18,538	$1,078,181
296	$3,706	$14,832	$18,538	$1,063,349
297	$3,655	$14,883	$18,538	$1,048,467
298	$3,604	$14,934	$18,538	$1,033,533
299	$3,553	$14,985	$18,538	$1,018,548
300	$3,501	$15,037	$18,538	$1,003,511

第25年供款共

$222,454

第25年利息

$45,376

第25年共還本金

$177,078

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$3,450	$15,088	$18,538	$988,423
302	$3,398	$15,140	$18,538	$973,283
303	$3,346	$15,192	$18,538	$958,091
304	$3,293	$15,244	$18,538	$942,846
305	$3,241	$15,297	$18,538	$927,550
306	$3,188	$15,349	$18,538	$912,200
307	$3,136	$15,402	$18,538	$896,798
308	$3,083	$15,455	$18,538	$881,343
309	$3,030	$15,508	$18,538	$865,835
310	$2,976	$15,562	$18,538	$850,273
311	$2,923	$15,615	$18,538	$834,658
312	$2,869	$15,669	$18,538	$818,989

第26年供款共

$222,454

第26年利息

$37,932

第26年共還本金

$184,522

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$2,815	$15,723	$18,538	$803,267
314	$2,761	$15,777	$18,538	$787,490
315	$2,707	$15,831	$18,538	$771,659
316	$2,653	$15,885	$18,538	$755,774
317	$2,598	$15,940	$18,538	$739,834
318	$2,543	$15,995	$18,538	$723,840
319	$2,488	$16,050	$18,538	$707,790
320	$2,433	$16,105	$18,538	$691,685
321	$2,378	$16,160	$18,538	$675,525
322	$2,322	$16,216	$18,538	$659,309
323	$2,266	$16,271	$18,538	$643,038
324	$2,210	$16,327	$18,538	$626,710

第27年供款共

$222,454

第27年利息

$30,175

第27年共還本金

$192,279

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$2,154	$16,384	$18,538	$610,327
326	$2,098	$16,440	$18,538	$593,887
327	$2,041	$16,496	$18,538	$577,390
328	$1,985	$16,553	$18,538	$560,837
329	$1,928	$16,610	$18,538	$544,227
330	$1,871	$16,667	$18,538	$527,560
331	$1,813	$16,724	$18,538	$510,836
332	$1,756	$16,782	$18,538	$494,054
333	$1,698	$16,840	$18,538	$477,215
334	$1,640	$16,897	$18,538	$460,317
335	$1,582	$16,956	$18,538	$443,362
336	$1,524	$17,014	$18,538	$426,348

第28年供款共

$222,454

第28年利息

$22,092

第28年共還本金

$200,362

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$1,466	$17,072	$18,538	$409,276
338	$1,407	$17,131	$18,538	$392,145
339	$1,348	$17,190	$18,538	$374,955
340	$1,289	$17,249	$18,538	$357,706
341	$1,230	$17,308	$18,538	$340,398
342	$1,170	$17,368	$18,538	$323,030
343	$1,110	$17,427	$18,538	$305,602
344	$1,051	$17,487	$18,538	$288,115
345	$990	$17,547	$18,538	$270,568
346	$930	$17,608	$18,538	$252,960
347	$870	$17,668	$18,538	$235,292
348	$809	$17,729	$18,538	$217,562

第29年供款共

$222,454

第29年利息

$13,669

第29年共還本金

$208,785

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$748	$17,790	$18,538	$199,773
350	$687	$17,851	$18,538	$181,921
351	$625	$17,912	$18,538	$164,009
352	$564	$17,974	$18,538	$146,035
353	$502	$18,036	$18,538	$127,999
354	$440	$18,098	$18,538	$109,901
355	$378	$18,160	$18,538	$91,741
356	$315	$18,222	$18,538	$73,519
357	$253	$18,285	$18,538	$55,233
358	$190	$18,348	$18,538	$36,885
359	$127	$18,411	$18,538	$18,474
360	$64	$18,474	$18,538	$0

第30年供款共

$222,454

第30年利息

$4,892

第30年共還本金

$217,562

receipt_long 详细供款表 request_quote 支出一览 restart_alt 重置

分享

楼价

按揭成数

按揭保险费 info

全期置业总支出 HK$11,178,627

免责声明

笋盘推介

按揭保险费
info