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$9,350,137

每月供款
$7,834

首期

$6,200,000

总贷款额

$1,800,000

總利息

$1,020,137

印花税

$240,000

其他

$90,000

置业成本总预算

HK$6,530,000

$15,667

置业成本总预算

HK$6,530,000

首期

$6,200,000
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

$15,667

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

马鞍山迎海第01期第03座

thumb_up

迎海!两房半!靓景!靓装修!

实

549 呎

@15,264

建

710 呎

@11,803

local_fire_department 至HIT

售$838 万

实

549 呎

@15,264

建

710 呎

@11,803

售$838 万

local_fire_department 至HIT

西贡 CLEAR WATER BAY

thumb_up

清水湾

建

1,400 呎

@6,286

local_fire_department 至HIT

售$880 万

建

1,400 呎

@6,286

售$880 万

local_fire_department 至HIT

马鞍山翠拥华庭

thumb_up

马鞍山翠拥华庭

实

675 呎

@10,370

建

868 呎

@8,065

local_fire_department 至HIT

售$700 万

实

675 呎

@10,370

建

868 呎

@8,065

售$700 万

local_fire_department 至HIT

马鞍山迎海第04期骏岸第07座

thumb_up

开扬园海,企理靓装,即买即住

实

570 呎

@14,912

real_estate_agent 罕有放盘 hotel_class 楼王 pets 爱竉必选

售$850 万

实

570 呎

@14,912

售$850 万

real_estate_agent 罕有放盘 hotel_class 楼王 pets 爱竉必选

马鞍山迎海

thumb_up

高层靓装二房，价钱好商议

实

498 呎

@14,659

local_fire_department 至HIT

售$730 万

实

498 呎

@14,659

售$730 万

local_fire_department 至HIT

粉岭蔚翠花园第04座

thumb_up

靓装连车位

实

716 呎

@12,291

建

826 呎

@10,654

local_fire_department 至HIT

售$880 万

实

716 呎

@12,291

建

826 呎

@10,654

售$880 万

local_fire_department 至HIT

西贡趸场

thumb_up

开扬海景, 可步行到市中心, 十分方便

实

700 呎

@10,429

建

700 呎

@10,429

directions_run 即走 real_estate_agent 罕有放盘 hotel_class 楼王

售$730 万

实

700 呎

@10,429

建

700 呎

@10,429

售$730 万

directions_run 即走 real_estate_agent 罕有放盘 hotel_class 楼王

马鞍山迎海第01期第02座

thumb_up

马鞍山乌溪沙站两房超方便

实

511 呎

@13,796

建

663 呎

@10,633

local_fire_department 至HIT

售$705 万

实

511 呎

@13,796

建

663 呎

@10,633

售$705 万

local_fire_department 至HIT

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

@14,286

建

622 呎

@11,576

hotel_class 楼王 vpn_key 有匙即睇

售$720 万

实

504 呎

@14,286

建

622 呎

@11,576

售$720 万

hotel_class 楼王 vpn_key 有匙即睇

西贡蚝涌新村

thumb_up

附花园村屋

建

1,400 呎

@6,286

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

售$880 万

建

1,400 呎

@6,286

售$880 万

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

马鞍山新港城 M座

thumb_up

海景3房地铁及大型商场上盖方便

实

618 呎

@12,864

建

832 呎

@9,555

local_fire_department 至HIT

售$795 万

实

618 呎

@12,864

建

832 呎

@9,555

售$795 万

local_fire_department 至HIT

沙田文礼阁

thumb_up

文礼阁**大围3房1套**厨厕执左**有楼睇

实

637 呎

@13,815

建

750 呎

@11,733

local_fire_department 至HIT real_estate_agent 罕有放盘

售$880 万

实

637 呎

@13,815

建

750 呎

@11,733

售$880 万

local_fire_department 至HIT real_estate_agent 罕有放盘

利率	15年	20年	25年	30年
1.000	$10,773	$8,278	$6,784	$5,790
1.500	$11,173	$8,686	$7,199	$6,212
2.000	$11,583	$9,106	$7,629	$6,653
2.500	$12,002	$9,538	$8,075	$7,112
3.000	$12,430	$9,983	$8,536	$7,589
3.250	$12,648	$10,210	$8,772	$7,834
3.500	$12,868	$10,439	$9,011	$8,083
4.000	$13,314	$10,908	$9,501	$8,593
4.500	$13,770	$11,388	$10,005	$9,120
5.000	$14,234	$11,879	$10,523	$9,663
5.500	$14,708	$12,382	$11,054	$10,220
6.000	$15,189	$12,896	$11,597	$10,792

每月供款$7,834

年期

30年

贷款金额

$1,800,000

總利息

$1,020,137

总贷款连利息

$2,820,137

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$4,875	$2,959	$7,834	$1,797,041
2	$4,867	$2,967	$7,834	$1,794,075
3	$4,859	$2,975	$7,834	$1,791,100
4	$4,851	$2,983	$7,834	$1,788,117
5	$4,843	$2,991	$7,834	$1,785,126
6	$4,835	$2,999	$7,834	$1,782,127
7	$4,827	$3,007	$7,834	$1,779,120
8	$4,818	$3,015	$7,834	$1,776,105
9	$4,810	$3,023	$7,834	$1,773,081
10	$4,802	$3,032	$7,834	$1,770,050
11	$4,794	$3,040	$7,834	$1,767,010
12	$4,786	$3,048	$7,834	$1,763,962

第1年供款共

$94,005

第1年利息

$57,966

第1年共還本金

$36,038

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$4,777	$3,056	$7,834	$1,760,905
14	$4,769	$3,065	$7,834	$1,757,841
15	$4,761	$3,073	$7,834	$1,754,768
16	$4,752	$3,081	$7,834	$1,751,687
17	$4,744	$3,090	$7,834	$1,748,597
18	$4,736	$3,098	$7,834	$1,745,499
19	$4,727	$3,106	$7,834	$1,742,393
20	$4,719	$3,115	$7,834	$1,739,278
21	$4,711	$3,123	$7,834	$1,736,155
22	$4,702	$3,132	$7,834	$1,733,023
23	$4,694	$3,140	$7,834	$1,729,883
24	$4,685	$3,149	$7,834	$1,726,735

第2年供款共

$94,005

第2年利息

$56,777

第2年共還本金

$37,227

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$4,677	$3,157	$7,834	$1,723,578
26	$4,668	$3,166	$7,834	$1,720,412
27	$4,659	$3,174	$7,834	$1,717,238
28	$4,651	$3,183	$7,834	$1,714,055
29	$4,642	$3,191	$7,834	$1,710,863
30	$4,634	$3,200	$7,834	$1,707,663
31	$4,625	$3,209	$7,834	$1,704,454
32	$4,616	$3,217	$7,834	$1,701,237
33	$4,608	$3,226	$7,834	$1,698,011
34	$4,599	$3,235	$7,834	$1,694,776
35	$4,590	$3,244	$7,834	$1,691,532
36	$4,581	$3,252	$7,834	$1,688,280

第3年供款共

$94,005

第3年利息

$55,549

第3年共還本金

$38,455

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$4,572	$3,261	$7,834	$1,685,018
38	$4,564	$3,270	$7,834	$1,681,748
39	$4,555	$3,279	$7,834	$1,678,469
40	$4,546	$3,288	$7,834	$1,675,181
41	$4,537	$3,297	$7,834	$1,671,885
42	$4,528	$3,306	$7,834	$1,668,579
43	$4,519	$3,315	$7,834	$1,665,264
44	$4,510	$3,324	$7,834	$1,661,941
45	$4,501	$3,333	$7,834	$1,658,608
46	$4,492	$3,342	$7,834	$1,655,266
47	$4,483	$3,351	$7,834	$1,651,916
48	$4,474	$3,360	$7,834	$1,648,556

第4年供款共

$94,005

第4年利息

$54,281

第4年共還本金

$39,724

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$4,465	$3,369	$7,834	$1,645,187
50	$4,456	$3,378	$7,834	$1,641,809
51	$4,447	$3,387	$7,834	$1,638,422
52	$4,437	$3,396	$7,834	$1,635,025
53	$4,428	$3,406	$7,834	$1,631,620
54	$4,419	$3,415	$7,834	$1,628,205
55	$4,410	$3,424	$7,834	$1,624,781
56	$4,400	$3,433	$7,834	$1,621,348
57	$4,391	$3,443	$7,834	$1,617,905
58	$4,382	$3,452	$7,834	$1,614,453
59	$4,372	$3,461	$7,834	$1,610,992
60	$4,363	$3,471	$7,834	$1,607,522

第5年供款共

$94,005

第5年利息

$52,970

第5年共還本金

$41,034

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$4,354	$3,480	$7,834	$1,604,042
62	$4,344	$3,489	$7,834	$1,600,552
63	$4,335	$3,499	$7,834	$1,597,053
64	$4,325	$3,508	$7,834	$1,593,545
65	$4,316	$3,518	$7,834	$1,590,027
66	$4,306	$3,527	$7,834	$1,586,500
67	$4,297	$3,537	$7,834	$1,582,963
68	$4,287	$3,547	$7,834	$1,579,416
69	$4,278	$3,556	$7,834	$1,575,860
70	$4,268	$3,566	$7,834	$1,572,294
71	$4,258	$3,575	$7,834	$1,568,719
72	$4,249	$3,585	$7,834	$1,565,134

第6年供款共

$94,005

第6年利息

$51,617

第6年共還本金

$42,388

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$4,239	$3,595	$7,834	$1,561,539
74	$4,229	$3,605	$7,834	$1,557,934
75	$4,219	$3,614	$7,834	$1,554,320
76	$4,210	$3,624	$7,834	$1,550,696
77	$4,200	$3,634	$7,834	$1,547,062
78	$4,190	$3,644	$7,834	$1,543,418
79	$4,180	$3,654	$7,834	$1,539,765
80	$4,170	$3,664	$7,834	$1,536,101
81	$4,160	$3,673	$7,834	$1,532,428
82	$4,150	$3,683	$7,834	$1,528,744
83	$4,140	$3,693	$7,834	$1,525,051
84	$4,130	$3,703	$7,834	$1,521,348

第7年供款共

$94,005

第7年利息

$50,218

第7年共還本金

$43,786

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$4,120	$3,713	$7,834	$1,517,634
86	$4,110	$3,723	$7,834	$1,513,911
87	$4,100	$3,734	$7,834	$1,510,177
88	$4,090	$3,744	$7,834	$1,506,434
89	$4,080	$3,754	$7,834	$1,502,680
90	$4,070	$3,764	$7,834	$1,498,916
91	$4,060	$3,774	$7,834	$1,495,142
92	$4,049	$3,784	$7,834	$1,491,357
93	$4,039	$3,795	$7,834	$1,487,563
94	$4,029	$3,805	$7,834	$1,483,758
95	$4,019	$3,815	$7,834	$1,479,943
96	$4,008	$3,826	$7,834	$1,476,117

第8年供款共

$94,005

第8年利息

$48,774

第8年共還本金

$45,231

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$3,998	$3,836	$7,834	$1,472,281
98	$3,987	$3,846	$7,834	$1,468,435
99	$3,977	$3,857	$7,834	$1,464,578
100	$3,967	$3,867	$7,834	$1,460,711
101	$3,956	$3,878	$7,834	$1,456,833
102	$3,946	$3,888	$7,834	$1,452,945
103	$3,935	$3,899	$7,834	$1,449,047
104	$3,925	$3,909	$7,834	$1,445,137
105	$3,914	$3,920	$7,834	$1,441,218
106	$3,903	$3,930	$7,834	$1,437,287
107	$3,893	$3,941	$7,834	$1,433,346
108	$3,882	$3,952	$7,834	$1,429,394

第9年供款共

$94,005

第9年利息

$47,282

第9年共還本金

$46,723

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$3,871	$3,962	$7,834	$1,425,432
110	$3,861	$3,973	$7,834	$1,421,459
111	$3,850	$3,984	$7,834	$1,417,475
112	$3,839	$3,995	$7,834	$1,413,480
113	$3,828	$4,006	$7,834	$1,409,475
114	$3,817	$4,016	$7,834	$1,405,458
115	$3,806	$4,027	$7,834	$1,401,431
116	$3,796	$4,038	$7,834	$1,397,393
117	$3,785	$4,049	$7,834	$1,393,344
118	$3,774	$4,060	$7,834	$1,389,284
119	$3,763	$4,071	$7,834	$1,385,213
120	$3,752	$4,082	$7,834	$1,381,131

第10年供款共

$94,005

第10年利息

$45,741

第10年共還本金

$48,264

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$3,741	$4,093	$7,834	$1,377,037
122	$3,729	$4,104	$7,834	$1,372,933
123	$3,718	$4,115	$7,834	$1,368,818
124	$3,707	$4,126	$7,834	$1,364,691
125	$3,696	$4,138	$7,834	$1,360,554
126	$3,685	$4,149	$7,834	$1,356,405
127	$3,674	$4,160	$7,834	$1,352,245
128	$3,662	$4,171	$7,834	$1,348,073
129	$3,651	$4,183	$7,834	$1,343,891
130	$3,640	$4,194	$7,834	$1,339,697
131	$3,628	$4,205	$7,834	$1,335,491
132	$3,617	$4,217	$7,834	$1,331,274

第11年供款共

$94,005

第11年利息

$44,148

第11年共還本金

$49,856

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$3,606	$4,228	$7,834	$1,327,046
134	$3,594	$4,240	$7,834	$1,322,807
135	$3,583	$4,251	$7,834	$1,318,555
136	$3,571	$4,263	$7,834	$1,314,293
137	$3,560	$4,274	$7,834	$1,310,019
138	$3,548	$4,286	$7,834	$1,305,733
139	$3,536	$4,297	$7,834	$1,301,436
140	$3,525	$4,309	$7,834	$1,297,127
141	$3,513	$4,321	$7,834	$1,292,806
142	$3,501	$4,332	$7,834	$1,288,474
143	$3,490	$4,344	$7,834	$1,284,129
144	$3,478	$4,356	$7,834	$1,279,774

第12年供款共

$94,005

第12年利息

$42,504

第12年共還本金

$51,501

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$3,466	$4,368	$7,834	$1,275,406
146	$3,454	$4,379	$7,834	$1,271,026
147	$3,442	$4,391	$7,834	$1,266,635
148	$3,430	$4,403	$7,834	$1,262,232
149	$3,419	$4,415	$7,834	$1,257,817
150	$3,407	$4,427	$7,834	$1,253,390
151	$3,395	$4,439	$7,834	$1,248,950
152	$3,383	$4,451	$7,834	$1,244,499
153	$3,371	$4,463	$7,834	$1,240,036
154	$3,358	$4,475	$7,834	$1,235,561
155	$3,346	$4,487	$7,834	$1,231,073
156	$3,334	$4,500	$7,834	$1,226,574

第13年供款共

$94,005

第13年利息

$40,805

第13年共還本金

$53,200

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$3,322	$4,512	$7,834	$1,222,062
158	$3,310	$4,524	$7,834	$1,217,538
159	$3,297	$4,536	$7,834	$1,213,002
160	$3,285	$4,549	$7,834	$1,208,453
161	$3,273	$4,561	$7,834	$1,203,893
162	$3,261	$4,573	$7,834	$1,199,319
163	$3,248	$4,586	$7,834	$1,194,734
164	$3,236	$4,598	$7,834	$1,190,136
165	$3,223	$4,610	$7,834	$1,185,525
166	$3,211	$4,623	$7,834	$1,180,903
167	$3,198	$4,635	$7,834	$1,176,267
168	$3,186	$4,648	$7,834	$1,171,619

第14年供款共

$94,005

第14年利息

$39,050

第14年共還本金

$54,955

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$3,173	$4,661	$7,834	$1,166,959
170	$3,161	$4,673	$7,834	$1,162,285
171	$3,148	$4,686	$7,834	$1,157,600
172	$3,135	$4,699	$7,834	$1,152,901
173	$3,122	$4,711	$7,834	$1,148,190
174	$3,110	$4,724	$7,834	$1,143,466
175	$3,097	$4,737	$7,834	$1,138,729
176	$3,084	$4,750	$7,834	$1,133,979
177	$3,071	$4,763	$7,834	$1,129,217
178	$3,058	$4,775	$7,834	$1,124,441
179	$3,045	$4,788	$7,834	$1,119,653
180	$3,032	$4,801	$7,834	$1,114,852

第15年供款共

$94,005

第15年利息

$37,237

第15年共還本金

$56,768

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$3,019	$4,814	$7,834	$1,110,037
182	$3,006	$4,827	$7,834	$1,105,210
183	$2,993	$4,840	$7,834	$1,100,369
184	$2,980	$4,854	$7,834	$1,095,516
185	$2,967	$4,867	$7,834	$1,090,649
186	$2,954	$4,880	$7,834	$1,085,769
187	$2,941	$4,893	$7,834	$1,080,876
188	$2,927	$4,906	$7,834	$1,075,970
189	$2,914	$4,920	$7,834	$1,071,050
190	$2,901	$4,933	$7,834	$1,066,117
191	$2,887	$4,946	$7,834	$1,061,171
192	$2,874	$4,960	$7,834	$1,056,211

第16年供款共

$94,005

第16年利息

$35,364

第16年共還本金

$58,640

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$2,861	$4,973	$7,834	$1,051,238
194	$2,847	$4,987	$7,834	$1,046,252
195	$2,834	$5,000	$7,834	$1,041,251
196	$2,820	$5,014	$7,834	$1,036,238
197	$2,806	$5,027	$7,834	$1,031,211
198	$2,793	$5,041	$7,834	$1,026,170
199	$2,779	$5,055	$7,834	$1,021,115
200	$2,766	$5,068	$7,834	$1,016,047
201	$2,752	$5,082	$7,834	$1,010,965
202	$2,738	$5,096	$7,834	$1,005,869
203	$2,724	$5,109	$7,834	$1,000,760
204	$2,710	$5,123	$7,834	$995,637

第17年供款共

$94,005

第17年利息

$33,430

第17年共還本金

$60,575

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$2,697	$5,137	$7,834	$990,499
206	$2,683	$5,151	$7,834	$985,348
207	$2,669	$5,165	$7,834	$980,183
208	$2,655	$5,179	$7,834	$975,004
209	$2,641	$5,193	$7,834	$969,811
210	$2,627	$5,207	$7,834	$964,604
211	$2,612	$5,221	$7,834	$959,383
212	$2,598	$5,235	$7,834	$954,147
213	$2,584	$5,250	$7,834	$948,898
214	$2,570	$5,264	$7,834	$943,634
215	$2,556	$5,278	$7,834	$938,356
216	$2,541	$5,292	$7,834	$933,064

第18年供款共

$94,005

第18年利息

$31,432

第18年共還本金

$62,573

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$2,527	$5,307	$7,834	$927,757
218	$2,513	$5,321	$7,834	$922,436
219	$2,498	$5,335	$7,834	$917,100
220	$2,484	$5,350	$7,834	$911,751
221	$2,469	$5,364	$7,834	$906,386
222	$2,455	$5,379	$7,834	$901,007
223	$2,440	$5,393	$7,834	$895,614
224	$2,426	$5,408	$7,834	$890,206
225	$2,411	$5,423	$7,834	$884,783
226	$2,396	$5,437	$7,834	$879,345
227	$2,382	$5,452	$7,834	$873,893
228	$2,367	$5,467	$7,834	$868,426

第19年供款共

$94,005

第19年利息

$29,367

第19年共還本金

$64,637

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$2,352	$5,482	$7,834	$862,945
230	$2,337	$5,497	$7,834	$857,448
231	$2,322	$5,511	$7,834	$851,937
232	$2,307	$5,526	$7,834	$846,410
233	$2,292	$5,541	$7,834	$840,869
234	$2,277	$5,556	$7,834	$835,313
235	$2,262	$5,571	$7,834	$829,741
236	$2,247	$5,586	$7,834	$824,155
237	$2,232	$5,602	$7,834	$818,553
238	$2,217	$5,617	$7,834	$812,936
239	$2,202	$5,632	$7,834	$807,304
240	$2,186	$5,647	$7,834	$801,657

第20年供款共

$94,005

第20年利息

$27,235

第20年共還本金

$66,769

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$2,171	$5,663	$7,834	$795,994
242	$2,156	$5,678	$7,834	$790,316
243	$2,140	$5,693	$7,834	$784,623
244	$2,125	$5,709	$7,834	$778,915
245	$2,110	$5,724	$7,834	$773,190
246	$2,094	$5,740	$7,834	$767,451
247	$2,079	$5,755	$7,834	$761,696
248	$2,063	$5,771	$7,834	$755,925
249	$2,047	$5,786	$7,834	$750,138
250	$2,032	$5,802	$7,834	$744,336
251	$2,016	$5,818	$7,834	$738,518
252	$2,000	$5,834	$7,834	$732,685

第21年供款共

$94,005

第21年利息

$25,032

第21年共還本金

$68,972

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$1,984	$5,849	$7,834	$726,835
254	$1,969	$5,865	$7,834	$720,970
255	$1,953	$5,881	$7,834	$715,089
256	$1,937	$5,897	$7,834	$709,192
257	$1,921	$5,913	$7,834	$703,279
258	$1,905	$5,929	$7,834	$697,350
259	$1,889	$5,945	$7,834	$691,405
260	$1,873	$5,961	$7,834	$685,444
261	$1,856	$5,977	$7,834	$679,467
262	$1,840	$5,993	$7,834	$673,473
263	$1,824	$6,010	$7,834	$667,463
264	$1,808	$6,026	$7,834	$661,437

第22年供款共

$94,005

第22年利息

$22,757

第22年共還本金

$71,247

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$1,791	$6,042	$7,834	$655,395
266	$1,775	$6,059	$7,834	$649,336
267	$1,759	$6,075	$7,834	$643,261
268	$1,742	$6,092	$7,834	$637,170
269	$1,726	$6,108	$7,834	$631,062
270	$1,709	$6,125	$7,834	$624,937
271	$1,693	$6,141	$7,834	$618,796
272	$1,676	$6,158	$7,834	$612,638
273	$1,659	$6,174	$7,834	$606,464
274	$1,643	$6,191	$7,834	$600,273
275	$1,626	$6,208	$7,834	$594,065
276	$1,609	$6,225	$7,834	$587,840

第23年供款共

$94,005

第23年利息

$20,407

第23年共還本金

$73,598

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$1,592	$6,242	$7,834	$581,598
278	$1,575	$6,259	$7,834	$575,340
279	$1,558	$6,276	$7,834	$569,064
280	$1,541	$6,292	$7,834	$562,772
281	$1,524	$6,310	$7,834	$556,462
282	$1,507	$6,327	$7,834	$550,135
283	$1,490	$6,344	$7,834	$543,792
284	$1,473	$6,361	$7,834	$537,431
285	$1,456	$6,378	$7,834	$531,052
286	$1,438	$6,395	$7,834	$524,657
287	$1,421	$6,413	$7,834	$518,244
288	$1,404	$6,430	$7,834	$511,814

第24年供款共

$94,005

第24年利息

$17,979

第24年共還本金

$76,026

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$1,386	$6,448	$7,834	$505,367
290	$1,369	$6,465	$7,834	$498,902
291	$1,351	$6,483	$7,834	$492,419
292	$1,334	$6,500	$7,834	$485,919
293	$1,316	$6,518	$7,834	$479,401
294	$1,298	$6,535	$7,834	$472,866
295	$1,281	$6,553	$7,834	$466,313
296	$1,263	$6,571	$7,834	$459,742
297	$1,245	$6,589	$7,834	$453,154
298	$1,227	$6,606	$7,834	$446,547
299	$1,209	$6,624	$7,834	$439,923
300	$1,191	$6,642	$7,834	$433,281

第25年供款共

$94,005

第25年利息

$15,471

第25年共還本金

$78,534

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$1,173	$6,660	$7,834	$426,620
302	$1,155	$6,678	$7,834	$419,942
303	$1,137	$6,696	$7,834	$413,246
304	$1,119	$6,715	$7,834	$406,531
305	$1,101	$6,733	$7,834	$399,798
306	$1,083	$6,751	$7,834	$393,048
307	$1,065	$6,769	$7,834	$386,278
308	$1,046	$6,788	$7,834	$379,491
309	$1,028	$6,806	$7,834	$372,685
310	$1,009	$6,824	$7,834	$365,861
311	$991	$6,843	$7,834	$359,018
312	$972	$6,861	$7,834	$352,156

第26年供款共

$94,005

第26年利息

$12,880

第26年共還本金

$81,124

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$954	$6,880	$7,834	$345,276
314	$935	$6,899	$7,834	$338,378
315	$916	$6,917	$7,834	$331,460
316	$898	$6,936	$7,834	$324,524
317	$879	$6,955	$7,834	$317,570
318	$860	$6,974	$7,834	$310,596
319	$841	$6,993	$7,834	$303,604
320	$822	$7,011	$7,834	$296,592
321	$803	$7,030	$7,834	$289,562
322	$784	$7,049	$7,834	$282,512
323	$765	$7,069	$7,834	$275,444
324	$746	$7,088	$7,834	$268,356

第27年供款共

$94,005

第27年利息

$10,204

第27年共還本金

$83,800

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$727	$7,107	$7,834	$261,249
326	$708	$7,126	$7,834	$254,123
327	$688	$7,145	$7,834	$246,977
328	$669	$7,165	$7,834	$239,812
329	$649	$7,184	$7,834	$232,628
330	$630	$7,204	$7,834	$225,425
331	$611	$7,223	$7,834	$218,201
332	$591	$7,243	$7,834	$210,959
333	$571	$7,262	$7,834	$203,696
334	$552	$7,282	$7,834	$196,414
335	$532	$7,302	$7,834	$189,112
336	$512	$7,322	$7,834	$181,791

第28年供款共

$94,005

第28年利息

$7,440

第28年共還本金

$86,565

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$492	$7,341	$7,834	$174,450
338	$472	$7,361	$7,834	$167,088
339	$453	$7,381	$7,834	$159,707
340	$433	$7,401	$7,834	$152,306
341	$412	$7,421	$7,834	$144,885
342	$392	$7,441	$7,834	$137,443
343	$372	$7,461	$7,834	$129,982
344	$352	$7,482	$7,834	$122,500
345	$332	$7,502	$7,834	$114,998
346	$311	$7,522	$7,834	$107,476
347	$291	$7,543	$7,834	$99,933
348	$271	$7,563	$7,834	$92,370

第29年供款共

$94,005

第29年利息

$4,584

第29年共還本金

$89,421

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$250	$7,584	$7,834	$84,787
350	$230	$7,604	$7,834	$77,183
351	$209	$7,625	$7,834	$69,558
352	$188	$7,645	$7,834	$61,913
353	$168	$7,666	$7,834	$54,247
354	$147	$7,687	$7,834	$46,560
355	$126	$7,708	$7,834	$38,852
356	$105	$7,728	$7,834	$31,124
357	$84	$7,749	$7,834	$23,374
358	$63	$7,770	$7,834	$15,604
359	$42	$7,791	$7,834	$7,813
360	$21	$7,813	$7,834	$0

第30年供款共

$94,005

第30年利息

$1,634

第30年共還本金

$92,370

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$9,350,137

免责声明

笋盘推介

按揭保险费
info