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$10,966,034

每月供款
$20,243

首期

$3,348,800

总贷款额

$4,651,200

總利息

$2,636,034

印花税

$240,000

其他

$90,000

置业成本总预算

HK$3,678,800

$40,485

置业成本总预算

HK$3,678,800

首期

$3,348,800
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

$40,485

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

马鞍山马鞍山中心第02座

thumb_up

高层海景, 全屋新装3房

实

522 呎

@13,793

建

701 呎

@10,271

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

售$720 万

实

522 呎

@13,793

建

701 呎

@10,271

售$720 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

马鞍山银湖天峰第07座

thumb_up

高层海景两房,有匙即睇

实

564 呎

@15,071

建

739 呎

@11,502

directions_run 即走 real_estate_agent 罕有放盘 vpn_key 有匙即睇

售$850 万

实

564 呎

@15,071

建

739 呎

@11,502

售$850 万

directions_run 即走 real_estate_agent 罕有放盘 vpn_key 有匙即睇

马鞍山天宇海第6A座

thumb_up

独家天宇海 3房1套可约睇楼

实

694 呎

@12,968

建

914 呎

@9,847

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 pets 爱竉必选

售$900 万

实

694 呎

@12,968

建

914 呎

@9,847

售$900 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 pets 爱竉必选

沙田沙田第一城第01期第12座

thumb_up

罕有放盘开扬高层积皇

实

484 呎

@15,496

建

570 呎

@13,158

local_fire_department 至HIT hotel_class 楼王

售$750 万

实

484 呎

@15,496

建

570 呎

@13,158

售$750 万

local_fire_department 至HIT hotel_class 楼王

沙田帝堡城

thumb_up

罕有东南园景 SHUTTLE 直到新城市广场

实

547 呎

@13,346

建

718 呎

@10,167

local_fire_department 至HIT

售$730 万

实

547 呎

@13,346

建

718 呎

@10,167

售$730 万

local_fire_department 至HIT

马鞍山泓碧第03座

thumb_up

泓碧！两房新净~买楼必需！

实

517 呎

@14,120

directions_run 即走

售$730 万

实

517 呎

@14,120

售$730 万

directions_run 即走

马鞍山迎海第04期骏岸第06座

thumb_up

迎海 **开扬远景,两房两厅另有储物房,齐傢俬可以即住**

实

497 呎

@15,694

local_fire_department 至HIT directions_run 即走

售$780 万

实

497 呎

@15,694

售$780 万

local_fire_department 至HIT directions_run 即走

马鞍山银湖天峰第05座

thumb_up

银湖天峰 2房海景

实

551 呎

@15,064

建

720 呎

@11,528

local_fire_department 至HIT

售$830 万

实

551 呎

@15,064

建

720 呎

@11,528

售$830 万

local_fire_department 至HIT

西贡西沙小全幢

thumb_up

连天台小全幢企理装修

建

1,200 呎

@6,833

real_estate_agent 罕有放盘

售$820 万

建

1,200 呎

@6,833

售$820 万

real_estate_agent 罕有放盘

西贡相思湾

thumb_up

CLEAR WATER BAY VILLAGE HOUSE

建

1,350 呎

@6,667

local_fire_department 至HIT hotel_class 楼王

售$900 万

建

1,350 呎

@6,667

售$900 万

local_fire_department 至HIT hotel_class 楼王

马鞍山马鞍山中心第01座

thumb_up

高层海景三房,罕有放盘

实

642 呎

@13,209

建

848 呎

@10,000

verified 首置必买

售$848 万

实

642 呎

@13,209

建

848 呎

@10,000

售$848 万

verified 首置必买

西贡逸珑园第02座

thumb_up

逸珑园

实

699 呎

@12,160

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

售$850 万

实

699 呎

@12,160

售$850 万

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

利率	15年	20年	25年	30年
1.000	$27,837	$21,391	$17,529	$14,960
1.500	$28,872	$22,444	$18,602	$16,052
2.000	$29,931	$23,530	$19,714	$17,192
2.500	$31,014	$24,647	$20,866	$18,378
3.000	$32,120	$25,795	$22,057	$19,610
3.250	$32,683	$26,381	$22,666	$20,242
3.500	$33,251	$26,975	$23,285	$20,886
4.000	$34,404	$28,185	$24,551	$22,206
4.500	$35,581	$29,426	$25,853	$23,567
5.000	$36,781	$30,696	$27,190	$24,969
5.500	$38,004	$31,995	$28,562	$26,409
6.000	$39,249	$33,323	$29,968	$27,886

每月供款$20,243

年期

30年

贷款金额

$4,651,200

總利息

$2,636,034

总贷款连利息

$7,287,234

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$12,597	$7,645	$20,242	$4,643,555
2	$12,576	$7,666	$20,242	$4,635,889
3	$12,556	$7,687	$20,242	$4,628,202
4	$12,535	$7,708	$20,242	$4,620,494
5	$12,514	$7,728	$20,242	$4,612,766
6	$12,493	$7,749	$20,242	$4,605,016
7	$12,472	$7,770	$20,242	$4,597,246
8	$12,451	$7,791	$20,242	$4,589,455
9	$12,430	$7,813	$20,242	$4,581,642
10	$12,409	$7,834	$20,242	$4,573,808
11	$12,387	$7,855	$20,242	$4,565,953
12	$12,366	$7,876	$20,242	$4,558,077

第1年供款共

$242,908

第1年利息

$149,785

第1年共還本金

$93,123

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$12,345	$7,898	$20,242	$4,550,180
14	$12,323	$7,919	$20,242	$4,542,261
15	$12,302	$7,940	$20,242	$4,534,320
16	$12,280	$7,962	$20,242	$4,526,359
17	$12,259	$7,983	$20,242	$4,518,375
18	$12,237	$8,005	$20,242	$4,510,370
19	$12,216	$8,027	$20,242	$4,502,343
20	$12,194	$8,048	$20,242	$4,494,295
21	$12,172	$8,070	$20,242	$4,486,225
22	$12,150	$8,092	$20,242	$4,478,132
23	$12,128	$8,114	$20,242	$4,470,018
24	$12,106	$8,136	$20,242	$4,461,882

第2年供款共

$242,908

第2年利息

$146,713

第2年共還本金

$96,195

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$12,084	$8,158	$20,242	$4,453,724
26	$12,062	$8,180	$20,242	$4,445,544
27	$12,040	$8,202	$20,242	$4,437,342
28	$12,018	$8,225	$20,242	$4,429,117
29	$11,996	$8,247	$20,242	$4,420,871
30	$11,973	$8,269	$20,242	$4,412,601
31	$11,951	$8,292	$20,242	$4,404,310
32	$11,928	$8,314	$20,242	$4,395,996
33	$11,906	$8,336	$20,242	$4,387,659
34	$11,883	$8,359	$20,242	$4,379,300
35	$11,861	$8,382	$20,242	$4,370,919
36	$11,838	$8,404	$20,242	$4,362,514

第3年供款共

$242,908

第3年利息

$143,540

第3年共還本金

$99,368

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$11,815	$8,427	$20,242	$4,354,087
38	$11,792	$8,450	$20,242	$4,345,637
39	$11,769	$8,473	$20,242	$4,337,164
40	$11,746	$8,496	$20,242	$4,328,668
41	$11,723	$8,519	$20,242	$4,320,150
42	$11,700	$8,542	$20,242	$4,311,608
43	$11,677	$8,565	$20,242	$4,303,043
44	$11,654	$8,588	$20,242	$4,294,454
45	$11,631	$8,612	$20,242	$4,285,843
46	$11,607	$8,635	$20,242	$4,277,208
47	$11,584	$8,658	$20,242	$4,268,550
48	$11,561	$8,682	$20,242	$4,259,868

第4年供款共

$242,908

第4年利息

$140,262

第4年共還本金

$102,646

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$11,537	$8,705	$20,242	$4,251,163
50	$11,514	$8,729	$20,242	$4,242,434
51	$11,490	$8,752	$20,242	$4,233,682
52	$11,466	$8,776	$20,242	$4,224,906
53	$11,442	$8,800	$20,242	$4,216,106
54	$11,419	$8,824	$20,242	$4,207,282
55	$11,395	$8,848	$20,242	$4,198,435
56	$11,371	$8,872	$20,242	$4,189,563
57	$11,347	$8,896	$20,242	$4,180,667
58	$11,323	$8,920	$20,242	$4,171,748
59	$11,298	$8,944	$20,242	$4,162,804
60	$11,274	$8,968	$20,242	$4,153,836

第5年供款共

$242,908

第5年利息

$136,876

第5年共還本金

$106,032

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$11,250	$8,992	$20,242	$4,144,844
62	$11,226	$9,017	$20,242	$4,135,827
63	$11,201	$9,041	$20,242	$4,126,786
64	$11,177	$9,066	$20,242	$4,117,720
65	$11,152	$9,090	$20,242	$4,108,630
66	$11,128	$9,115	$20,242	$4,099,515
67	$11,103	$9,139	$20,242	$4,090,376
68	$11,078	$9,164	$20,242	$4,081,212
69	$11,053	$9,189	$20,242	$4,072,022
70	$11,028	$9,214	$20,242	$4,062,809
71	$11,003	$9,239	$20,242	$4,053,570
72	$10,978	$9,264	$20,242	$4,044,306

第6年供款共

$242,908

第6年利息

$133,378

第6年共還本金

$109,530

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$10,953	$9,289	$20,242	$4,035,017
74	$10,928	$9,314	$20,242	$4,025,703
75	$10,903	$9,339	$20,242	$4,016,363
76	$10,878	$9,365	$20,242	$4,006,999
77	$10,852	$9,390	$20,242	$3,997,609
78	$10,827	$9,415	$20,242	$3,988,193
79	$10,801	$9,441	$20,242	$3,978,752
80	$10,776	$9,467	$20,242	$3,969,286
81	$10,750	$9,492	$20,242	$3,959,793
82	$10,724	$9,518	$20,242	$3,950,276
83	$10,699	$9,544	$20,242	$3,940,732
84	$10,673	$9,570	$20,242	$3,931,162

第7年供款共

$242,908

第7年利息

$129,764

第7年共還本金

$113,143

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$10,647	$9,595	$20,242	$3,921,567
86	$10,621	$9,621	$20,242	$3,911,946
87	$10,595	$9,647	$20,242	$3,902,298
88	$10,569	$9,674	$20,242	$3,892,625
89	$10,543	$9,700	$20,242	$3,882,925
90	$10,516	$9,726	$20,242	$3,873,199
91	$10,490	$9,752	$20,242	$3,863,446
92	$10,464	$9,779	$20,242	$3,853,667
93	$10,437	$9,805	$20,242	$3,843,862
94	$10,410	$9,832	$20,242	$3,834,030
95	$10,384	$9,858	$20,242	$3,824,172
96	$10,357	$9,885	$20,242	$3,814,287

第8年供款共

$242,908

第8年利息

$126,032

第8年共還本金

$116,876

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$10,330	$9,912	$20,242	$3,804,375
98	$10,304	$9,939	$20,242	$3,794,436
99	$10,277	$9,966	$20,242	$3,784,470
100	$10,250	$9,993	$20,242	$3,774,477
101	$10,223	$10,020	$20,242	$3,764,458
102	$10,195	$10,047	$20,242	$3,754,411
103	$10,168	$10,074	$20,242	$3,744,337
104	$10,141	$10,101	$20,242	$3,734,235
105	$10,114	$10,129	$20,242	$3,724,107
106	$10,086	$10,156	$20,242	$3,713,950
107	$10,059	$10,184	$20,242	$3,703,767
108	$10,031	$10,211	$20,242	$3,693,555

第9年供款共

$242,908

第9年利息

$122,176

第9年共還本金

$120,731

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$10,003	$10,239	$20,242	$3,683,316
110	$9,976	$10,267	$20,242	$3,673,050
111	$9,948	$10,294	$20,242	$3,662,755
112	$9,920	$10,322	$20,242	$3,652,433
113	$9,892	$10,350	$20,242	$3,642,083
114	$9,864	$10,378	$20,242	$3,631,704
115	$9,836	$10,406	$20,242	$3,621,298
116	$9,808	$10,435	$20,242	$3,610,863
117	$9,779	$10,463	$20,242	$3,600,400
118	$9,751	$10,491	$20,242	$3,589,909
119	$9,723	$10,520	$20,242	$3,579,389
120	$9,694	$10,548	$20,242	$3,568,841

第10年供款共

$242,908

第10年利息

$118,194

第10年共還本金

$124,714

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$9,666	$10,577	$20,242	$3,558,265
122	$9,637	$10,605	$20,242	$3,547,659
123	$9,608	$10,634	$20,242	$3,537,025
124	$9,579	$10,663	$20,242	$3,526,362
125	$9,551	$10,692	$20,242	$3,515,670
126	$9,522	$10,721	$20,242	$3,504,950
127	$9,493	$10,750	$20,242	$3,494,200
128	$9,463	$10,779	$20,242	$3,483,421
129	$9,434	$10,808	$20,242	$3,472,613
130	$9,405	$10,837	$20,242	$3,461,776
131	$9,376	$10,867	$20,242	$3,450,909
132	$9,346	$10,896	$20,242	$3,440,013

第11年供款共

$242,908

第11年利息

$114,080

第11年共還本金

$128,828

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$9,317	$10,926	$20,242	$3,429,087
134	$9,287	$10,955	$20,242	$3,418,132
135	$9,257	$10,985	$20,242	$3,407,147
136	$9,228	$11,015	$20,242	$3,396,133
137	$9,198	$11,044	$20,242	$3,385,088
138	$9,168	$11,074	$20,242	$3,374,014
139	$9,138	$11,104	$20,242	$3,362,910
140	$9,108	$11,134	$20,242	$3,351,775
141	$9,078	$11,165	$20,242	$3,340,611
142	$9,047	$11,195	$20,242	$3,329,416
143	$9,017	$11,225	$20,242	$3,318,191
144	$8,987	$11,256	$20,242	$3,306,935

第12年供款共

$242,908

第12年利息

$109,830

第12年共還本金

$133,078

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$8,956	$11,286	$20,242	$3,295,649
146	$8,926	$11,317	$20,242	$3,284,332
147	$8,895	$11,347	$20,242	$3,272,985
148	$8,864	$11,378	$20,242	$3,261,607
149	$8,834	$11,409	$20,242	$3,250,198
150	$8,803	$11,440	$20,242	$3,238,759
151	$8,772	$11,471	$20,242	$3,227,288
152	$8,741	$11,502	$20,242	$3,215,786
153	$8,709	$11,533	$20,242	$3,204,253
154	$8,678	$11,564	$20,242	$3,192,689
155	$8,647	$11,595	$20,242	$3,181,094
156	$8,615	$11,627	$20,242	$3,169,467

第13年供款共

$242,908

第13年利息

$105,440

第13年共還本金

$137,468

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$8,584	$11,658	$20,242	$3,157,809
158	$8,552	$11,690	$20,242	$3,146,119
159	$8,521	$11,722	$20,242	$3,134,397
160	$8,489	$11,753	$20,242	$3,122,644
161	$8,457	$11,785	$20,242	$3,110,859
162	$8,425	$11,817	$20,242	$3,099,041
163	$8,393	$11,849	$20,242	$3,087,192
164	$8,361	$11,881	$20,242	$3,075,311
165	$8,329	$11,913	$20,242	$3,063,398
166	$8,297	$11,946	$20,242	$3,051,452
167	$8,264	$11,978	$20,242	$3,039,474
168	$8,232	$12,010	$20,242	$3,027,464

第14年供款共

$242,908

第14年利息

$100,905

第14年共還本金

$142,003

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$8,199	$12,043	$20,242	$3,015,421
170	$8,167	$12,076	$20,242	$3,003,345
171	$8,134	$12,108	$20,242	$2,991,237
172	$8,101	$12,141	$20,242	$2,979,096
173	$8,068	$12,174	$20,242	$2,966,922
174	$8,035	$12,207	$20,242	$2,954,715
175	$8,002	$12,240	$20,242	$2,942,475
176	$7,969	$12,273	$20,242	$2,930,202
177	$7,936	$12,306	$20,242	$2,917,896
178	$7,903	$12,340	$20,242	$2,905,556
179	$7,869	$12,373	$20,242	$2,893,183
180	$7,836	$12,407	$20,242	$2,880,776

第15年供款共

$242,908

第15年利息

$96,220

第15年共還本金

$146,687

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$7,802	$12,440	$20,242	$2,868,336
182	$7,768	$12,474	$20,242	$2,855,862
183	$7,735	$12,508	$20,242	$2,843,355
184	$7,701	$12,542	$20,242	$2,830,813
185	$7,667	$12,576	$20,242	$2,818,238
186	$7,633	$12,610	$20,242	$2,805,628
187	$7,599	$12,644	$20,242	$2,792,984
188	$7,564	$12,678	$20,242	$2,780,306
189	$7,530	$12,712	$20,242	$2,767,594
190	$7,496	$12,747	$20,242	$2,754,847
191	$7,461	$12,781	$20,242	$2,742,066
192	$7,426	$12,816	$20,242	$2,729,250

第16年供款共

$242,908

第16年利息

$91,381

第16年共還本金

$151,526

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$7,392	$12,851	$20,242	$2,716,399
194	$7,357	$12,885	$20,242	$2,703,514
195	$7,322	$12,920	$20,242	$2,690,594
196	$7,287	$12,955	$20,242	$2,677,638
197	$7,252	$12,990	$20,242	$2,664,648
198	$7,217	$13,026	$20,242	$2,651,622
199	$7,181	$13,061	$20,242	$2,638,562
200	$7,146	$13,096	$20,242	$2,625,465
201	$7,111	$13,132	$20,242	$2,612,334
202	$7,075	$13,167	$20,242	$2,599,166
203	$7,039	$13,203	$20,242	$2,585,964
204	$7,004	$13,239	$20,242	$2,572,725

第17年供款共

$242,908

第17年利息

$86,383

第17年共還本金

$156,525

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$6,968	$13,275	$20,242	$2,559,450
206	$6,932	$13,310	$20,242	$2,546,140
207	$6,896	$13,347	$20,242	$2,532,793
208	$6,860	$13,383	$20,242	$2,519,411
209	$6,823	$13,419	$20,242	$2,505,992
210	$6,787	$13,455	$20,242	$2,492,537
211	$6,751	$13,492	$20,242	$2,479,045
212	$6,714	$13,528	$20,242	$2,465,517
213	$6,677	$13,565	$20,242	$2,451,952
214	$6,641	$13,602	$20,242	$2,438,350
215	$6,604	$13,638	$20,242	$2,424,712
216	$6,567	$13,675	$20,242	$2,411,036

第18年供款共

$242,908

第18年利息

$81,219

第18年共還本金

$161,689

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$6,530	$13,712	$20,242	$2,397,324
218	$6,493	$13,750	$20,242	$2,383,574
219	$6,456	$13,787	$20,242	$2,369,788
220	$6,418	$13,824	$20,242	$2,355,963
221	$6,381	$13,862	$20,242	$2,342,102
222	$6,343	$13,899	$20,242	$2,328,203
223	$6,306	$13,937	$20,242	$2,314,266
224	$6,268	$13,975	$20,242	$2,300,291
225	$6,230	$14,012	$20,242	$2,286,279
226	$6,192	$14,050	$20,242	$2,272,229
227	$6,154	$14,088	$20,242	$2,258,140
228	$6,116	$14,127	$20,242	$2,244,014

第19年供款共

$242,908

第19年利息

$75,885

第19年共還本金

$167,022

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$6,078	$14,165	$20,242	$2,229,849
230	$6,039	$14,203	$20,242	$2,215,646
231	$6,001	$14,242	$20,242	$2,201,404
232	$5,962	$14,280	$20,242	$2,187,124
233	$5,923	$14,319	$20,242	$2,172,805
234	$5,885	$14,358	$20,242	$2,158,448
235	$5,846	$14,397	$20,242	$2,144,051
236	$5,807	$14,436	$20,242	$2,129,616
237	$5,768	$14,475	$20,242	$2,115,141
238	$5,729	$14,514	$20,242	$2,100,627
239	$5,689	$14,553	$20,242	$2,086,074
240	$5,650	$14,593	$20,242	$2,071,482

第20年供款共

$242,908

第20年利息

$70,375

第20年共還本金

$172,532

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$5,610	$14,632	$20,242	$2,056,849
242	$5,571	$14,672	$20,242	$2,042,178
243	$5,531	$14,711	$20,242	$2,027,466
244	$5,491	$14,751	$20,242	$2,012,715
245	$5,451	$14,791	$20,242	$1,997,924
246	$5,411	$14,831	$20,242	$1,983,093
247	$5,371	$14,871	$20,242	$1,968,221
248	$5,331	$14,912	$20,242	$1,953,309
249	$5,290	$14,952	$20,242	$1,938,357
250	$5,250	$14,993	$20,242	$1,923,365
251	$5,209	$15,033	$20,242	$1,908,332
252	$5,168	$15,074	$20,242	$1,893,258

第21年供款共

$242,908

第21年利息

$64,684

第21年共還本金

$178,224

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$5,128	$15,115	$20,242	$1,878,143
254	$5,087	$15,156	$20,242	$1,862,987
255	$5,046	$15,197	$20,242	$1,847,790
256	$5,004	$15,238	$20,242	$1,832,553
257	$4,963	$15,279	$20,242	$1,817,273
258	$4,922	$15,321	$20,242	$1,801,953
259	$4,880	$15,362	$20,242	$1,786,591
260	$4,839	$15,404	$20,242	$1,771,187
261	$4,797	$15,445	$20,242	$1,755,742
262	$4,755	$15,487	$20,242	$1,740,255
263	$4,713	$15,529	$20,242	$1,724,726
264	$4,671	$15,571	$20,242	$1,709,154

第22年供款共

$242,908

第22年利息

$58,805

第22年共還本金

$184,103

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$4,629	$15,613	$20,242	$1,693,541
266	$4,587	$15,656	$20,242	$1,677,885
267	$4,544	$15,698	$20,242	$1,662,187
268	$4,502	$15,741	$20,242	$1,646,447
269	$4,459	$15,783	$20,242	$1,630,664
270	$4,416	$15,826	$20,242	$1,614,838
271	$4,374	$15,869	$20,242	$1,598,969
272	$4,331	$15,912	$20,242	$1,583,057
273	$4,287	$15,955	$20,242	$1,567,102
274	$4,244	$15,998	$20,242	$1,551,104
275	$4,201	$16,041	$20,242	$1,535,063
276	$4,157	$16,085	$20,242	$1,518,978

第23年供款共

$242,908

第23年利息

$52,731

第23年共還本金

$190,177

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$4,114	$16,128	$20,242	$1,502,849
278	$4,070	$16,172	$20,242	$1,486,677
279	$4,026	$16,216	$20,242	$1,470,461
280	$3,982	$16,260	$20,242	$1,454,202
281	$3,938	$16,304	$20,242	$1,437,898
282	$3,894	$16,348	$20,242	$1,421,550
283	$3,850	$16,392	$20,242	$1,405,158
284	$3,806	$16,437	$20,242	$1,388,721
285	$3,761	$16,481	$20,242	$1,372,240
286	$3,716	$16,526	$20,242	$1,355,714
287	$3,672	$16,571	$20,242	$1,339,143
288	$3,627	$16,615	$20,242	$1,322,528

第24年供款共

$242,908

第24年利息

$46,458

第24年共還本金

$196,450

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$3,582	$16,660	$20,242	$1,305,867
290	$3,537	$16,706	$20,242	$1,289,162
291	$3,491	$16,751	$20,242	$1,272,411
292	$3,446	$16,796	$20,242	$1,255,615
293	$3,401	$16,842	$20,242	$1,238,773
294	$3,355	$16,887	$20,242	$1,221,886
295	$3,309	$16,933	$20,242	$1,204,953
296	$3,263	$16,979	$20,242	$1,187,974
297	$3,217	$17,025	$20,242	$1,170,949
298	$3,171	$17,071	$20,242	$1,153,878
299	$3,125	$17,117	$20,242	$1,136,761
300	$3,079	$17,164	$20,242	$1,119,597

第25年供款共

$242,908

第25年利息

$39,977

第25年共還本金

$202,931

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$3,032	$17,210	$20,242	$1,102,387
302	$2,986	$17,257	$20,242	$1,085,130
303	$2,939	$17,303	$20,242	$1,067,827
304	$2,892	$17,350	$20,242	$1,050,477
305	$2,845	$17,397	$20,242	$1,033,079
306	$2,798	$17,444	$20,242	$1,015,635
307	$2,751	$17,492	$20,242	$998,143
308	$2,703	$17,539	$20,242	$980,604
309	$2,656	$17,587	$20,242	$963,018
310	$2,608	$17,634	$20,242	$945,384
311	$2,560	$17,682	$20,242	$927,702
312	$2,513	$17,730	$20,242	$909,972

第26年供款共

$242,908

第26年利息

$33,283

第26年共還本金

$209,625

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$2,465	$17,778	$20,242	$892,194
314	$2,416	$17,826	$20,242	$874,368
315	$2,368	$17,874	$20,242	$856,494
316	$2,320	$17,923	$20,242	$838,571
317	$2,271	$17,971	$20,242	$820,600
318	$2,222	$18,020	$20,242	$802,580
319	$2,174	$18,069	$20,242	$784,512
320	$2,125	$18,118	$20,242	$766,394
321	$2,076	$18,167	$20,242	$748,227
322	$2,026	$18,216	$20,242	$730,011
323	$1,977	$18,265	$20,242	$711,746
324	$1,928	$18,315	$20,242	$693,432

第27年供款共

$242,908

第27年利息

$26,367

第27年共還本金

$216,540

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$1,878	$18,364	$20,242	$675,067
326	$1,828	$18,414	$20,242	$656,653
327	$1,778	$18,464	$20,242	$638,189
328	$1,728	$18,514	$20,242	$619,675
329	$1,678	$18,564	$20,242	$601,111
330	$1,628	$18,614	$20,242	$582,497
331	$1,578	$18,665	$20,242	$563,832
332	$1,527	$18,715	$20,242	$545,117
333	$1,476	$18,766	$20,242	$526,351
334	$1,426	$18,817	$20,242	$507,534
335	$1,375	$18,868	$20,242	$488,667
336	$1,323	$18,919	$20,242	$469,748

第28年供款共

$242,908

第28年利息

$19,224

第28年共還本金

$223,684

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$1,272	$18,970	$20,242	$450,778
338	$1,221	$19,021	$20,242	$431,756
339	$1,169	$19,073	$20,242	$412,683
340	$1,118	$19,125	$20,242	$393,559
341	$1,066	$19,176	$20,242	$374,382
342	$1,014	$19,228	$20,242	$355,154
343	$962	$19,280	$20,242	$335,873
344	$910	$19,333	$20,242	$316,541
345	$857	$19,385	$20,242	$297,156
346	$805	$19,438	$20,242	$277,718
347	$752	$19,490	$20,242	$258,228
348	$699	$19,543	$20,242	$238,685

第29年供款共

$242,908

第29年利息

$11,845

第29年共還本金

$231,063

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$646	$19,596	$20,242	$219,089
350	$593	$19,649	$20,242	$199,440
351	$540	$19,702	$20,242	$179,738
352	$487	$19,756	$20,242	$159,983
353	$433	$19,809	$20,242	$140,174
354	$380	$19,863	$20,242	$120,311
355	$326	$19,916	$20,242	$100,394
356	$272	$19,970	$20,242	$80,424
357	$218	$20,025	$20,242	$60,399
358	$164	$20,079	$20,242	$40,321
359	$109	$20,133	$20,242	$20,188
360	$55	$20,188	$20,242	$0

第30年供款共

$242,908

第30年利息

$4,223

第30年共還本金

$238,685

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$10,966,034

免责声明

笋盘推介

按揭保险费
info