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$12,217,538

每月供款
$25,299

首期

$2,780,000

总贷款额

$5,220,000

總利息

$3,887,538

印花税

$240,000

其他

$90,000

置业成本总预算

HK$3,110,000

$50,597

置业成本总预算

HK$3,110,000

首期

$2,780,000
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

$50,597

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 SILVERSANDS 第05B座

thumb_up

2房, 2厅东南 SILVERSANDS

实

455 呎

@19,780

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价 price_change 蚀让盘

售$900 万

实

455 呎

@19,780

售$900 万

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价 price_change 蚀让盘

西贡逸珑海滙

thumb_up

**~西贡市中心两房两厅会所开扬内园池景高楼底有露台~**

实

669 呎

@12,526

local_fire_department 至HIT verified 首置必买 price_change 蚀让盘

售$838 万

实

669 呎

@12,526

售$838 万

local_fire_department 至HIT verified 首置必买 price_change 蚀让盘

马鞍山天宇海第6B座

thumb_up

天宇海 @11xxx 3房连一工人房全城最平

实

751 呎

@11,851

建

990 呎

@8,990

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价

售$890 万

实

751 呎

@11,851

建

990 呎

@8,990

售$890 万

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价

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

马鞍山翠拥华庭第08座

thumb_up

翠拥华庭两房特色

实

521 呎

@14,933

建

678 呎

@11,475

local_fire_department 至HIT real_estate_agent 罕有放盘

售$778 万

实

521 呎

@14,933

建

678 呎

@11,475

售$778 万

local_fire_department 至HIT real_estate_agent 罕有放盘

沙田滨景花园 << 中层单边河景 >>

thumb_up

^ 靓装修^ 中层单边河景^ 罕有放盘 ^ 蚀让放卖 ^ 预约参观!

实

645 呎

@13,922

建

781 呎

@11,498

local_fire_department 至HIT hotel_class 楼王 price_change 蚀让盘

售$898 万

实

645 呎

@13,922

建

781 呎

@11,498

售$898 万

local_fire_department 至HIT hotel_class 楼王 price_change 蚀让盘

沙田滨景花园

thumb_up

滨景花园靓装修河景！

实

645 呎

@13,953

建

781 呎

@11,524

local_fire_department 至HIT pets 爱竉必选

售$900 万

实

645 呎

@13,953

建

781 呎

@11,524

售$900 万

local_fire_department 至HIT pets 爱竉必选

西贡大环头

thumb_up

近海滩滩单位连连天台

建

640 呎

@12,500

real_estate_agent 罕有放盘

售$800 万

建

640 呎

@12,500

售$800 万

real_estate_agent 罕有放盘

沙田富豪花园

thumb_up

装修企理舒适👍👍　丩櫘峡開扬河景🌊🌊〸

实

670 呎

@11,015

建

920 呎

@8,022

local_fire_department 至HIT

售$738 万

实

670 呎

@11,015

建

920 呎

@8,022

售$738 万

local_fire_department 至HIT

VR实景

马鞍山新港城 K座

thumb_up

海景企理装修

实

551 呎

@14,519

建

750 呎

@10,667

real_estate_agent 罕有放盘 vpn_key 有匙即睇

售$800 万

实

551 呎

@14,519

建

750 呎

@10,667

售$800 万

real_estate_agent 罕有放盘 vpn_key 有匙即睇

粉岭逸峰第03座

thumb_up

9年楼,有露台,3房2厕

实

615 呎

@13,626

建

829 呎

@10,109

local_fire_department 至HIT

售$838 万

实

615 呎

@13,626

建

829 呎

@10,109

售$838 万

local_fire_department 至HIT

沙田富豪花园

thumb_up

优质高层向南三房　厨厕新净

实

560 呎

@13,393

建

808 呎

@9,282

local_offer 低水笋价

售$750 万

实

560 呎

@13,393

建

808 呎

@9,282

售$750 万

local_offer 低水笋价

利率	15年	20年	25年	30年
1.000	$31,241	$24,006	$19,673	$16,790
1.500	$32,403	$25,189	$20,877	$18,015
2.000	$33,591	$26,407	$22,125	$19,294
2.500	$34,806	$27,661	$23,418	$20,625
3.000	$36,048	$28,950	$24,754	$22,008
3.500	$37,317	$30,274	$26,133	$23,440
4.000	$38,612	$31,632	$27,553	$24,921
4.125	$38,940	$31,977	$27,915	$25,299
4.500	$39,933	$33,024	$29,014	$26,449
5.000	$41,279	$34,450	$30,516	$28,022
5.500	$42,652	$35,908	$32,055	$29,639
6.000	$44,049	$37,398	$33,633	$31,297

每月供款$25,299

年期

30年

贷款金额

$5,220,000

總利息

$3,887,538

总贷款连利息

$9,107,538

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$17,944	$7,355	$25,299	$5,212,645
2	$17,918	$7,380	$25,299	$5,205,265
3	$17,893	$7,406	$25,299	$5,197,859
4	$17,868	$7,431	$25,299	$5,190,428
5	$17,842	$7,457	$25,299	$5,182,971
6	$17,816	$7,482	$25,299	$5,175,489
7	$17,791	$7,508	$25,299	$5,167,981
8	$17,765	$7,534	$25,299	$5,160,447
9	$17,739	$7,560	$25,299	$5,152,888
10	$17,713	$7,586	$25,299	$5,145,302
11	$17,687	$7,612	$25,299	$5,137,690
12	$17,661	$7,638	$25,299	$5,130,052

第1年供款共

$303,585

第1年利息

$213,637

第1年共還本金

$89,948

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$17,635	$7,664	$25,299	$5,122,388
14	$17,608	$7,691	$25,299	$5,114,698
15	$17,582	$7,717	$25,299	$5,106,981
16	$17,555	$7,743	$25,299	$5,099,237
17	$17,529	$7,770	$25,299	$5,091,467
18	$17,502	$7,797	$25,299	$5,083,671
19	$17,475	$7,824	$25,299	$5,075,847
20	$17,448	$7,850	$25,299	$5,067,996
21	$17,421	$7,877	$25,299	$5,060,119
22	$17,394	$7,905	$25,299	$5,052,214
23	$17,367	$7,932	$25,299	$5,044,283
24	$17,340	$7,959	$25,299	$5,036,324

第2年供款共

$303,585

第2年利息

$209,856

第2年共還本金

$93,729

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$17,312	$7,986	$25,299	$5,028,337
26	$17,285	$8,014	$25,299	$5,020,324
27	$17,257	$8,041	$25,299	$5,012,282
28	$17,230	$8,069	$25,299	$5,004,213
29	$17,202	$8,097	$25,299	$4,996,116
30	$17,174	$8,125	$25,299	$4,987,992
31	$17,146	$8,152	$25,299	$4,979,839
32	$17,118	$8,181	$25,299	$4,971,659
33	$17,090	$8,209	$25,299	$4,963,450
34	$17,062	$8,237	$25,299	$4,955,213
35	$17,034	$8,265	$25,299	$4,946,948
36	$17,005	$8,294	$25,299	$4,938,655

第3年供款共

$303,585

第3年利息

$205,916

第3年共還本金

$97,669

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$16,977	$8,322	$25,299	$4,930,333
38	$16,948	$8,351	$25,299	$4,921,982
39	$16,919	$8,379	$25,299	$4,913,602
40	$16,891	$8,408	$25,299	$4,905,194
41	$16,862	$8,437	$25,299	$4,896,757
42	$16,833	$8,466	$25,299	$4,888,291
43	$16,804	$8,495	$25,299	$4,879,796
44	$16,774	$8,524	$25,299	$4,871,271
45	$16,745	$8,554	$25,299	$4,862,718
46	$16,716	$8,583	$25,299	$4,854,134
47	$16,686	$8,613	$25,299	$4,845,522
48	$16,656	$8,642	$25,299	$4,836,880

第4年供款共

$303,585

第4年利息

$201,810

第4年共還本金

$101,775

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$16,627	$8,672	$25,299	$4,828,208
50	$16,597	$8,702	$25,299	$4,819,506
51	$16,567	$8,732	$25,299	$4,810,774
52	$16,537	$8,762	$25,299	$4,802,013
53	$16,507	$8,792	$25,299	$4,793,221
54	$16,477	$8,822	$25,299	$4,784,399
55	$16,446	$8,852	$25,299	$4,775,546
56	$16,416	$8,883	$25,299	$4,766,664
57	$16,385	$8,913	$25,299	$4,757,750
58	$16,355	$8,944	$25,299	$4,748,806
59	$16,324	$8,975	$25,299	$4,739,832
60	$16,293	$9,006	$25,299	$4,730,826

第5年供款共

$303,585

第5年利息

$197,531

第5年共還本金

$106,053

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$16,262	$9,037	$25,299	$4,721,790
62	$16,231	$9,068	$25,299	$4,712,722
63	$16,200	$9,099	$25,299	$4,703,623
64	$16,169	$9,130	$25,299	$4,694,493
65	$16,137	$9,161	$25,299	$4,685,332
66	$16,106	$9,193	$25,299	$4,676,139
67	$16,074	$9,224	$25,299	$4,666,915
68	$16,043	$9,256	$25,299	$4,657,658
69	$16,011	$9,288	$25,299	$4,648,370
70	$15,979	$9,320	$25,299	$4,639,050
71	$15,947	$9,352	$25,299	$4,629,698
72	$15,915	$9,384	$25,299	$4,620,314

第6年供款共

$303,585

第6年利息

$193,073

第6年共還本金

$110,512

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$15,882	$9,416	$25,299	$4,610,898
74	$15,850	$9,449	$25,299	$4,601,449
75	$15,817	$9,481	$25,299	$4,591,968
76	$15,785	$9,514	$25,299	$4,582,454
77	$15,752	$9,547	$25,299	$4,572,908
78	$15,719	$9,579	$25,299	$4,563,328
79	$15,686	$9,612	$25,299	$4,553,716
80	$15,653	$9,645	$25,299	$4,544,071
81	$15,620	$9,678	$25,299	$4,534,392
82	$15,587	$9,712	$25,299	$4,524,680
83	$15,554	$9,745	$25,299	$4,514,935
84	$15,520	$9,779	$25,299	$4,505,157

第7年供款共

$303,585

第7年利息

$188,427

第7年共還本金

$115,158

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$15,486	$9,812	$25,299	$4,495,344
86	$15,453	$9,846	$25,299	$4,485,498
87	$15,419	$9,880	$25,299	$4,475,619
88	$15,385	$9,914	$25,299	$4,465,705
89	$15,351	$9,948	$25,299	$4,455,757
90	$15,317	$9,982	$25,299	$4,445,775
91	$15,282	$10,016	$25,299	$4,435,759
92	$15,248	$10,051	$25,299	$4,425,708
93	$15,213	$10,085	$25,299	$4,415,622
94	$15,179	$10,120	$25,299	$4,405,502
95	$15,144	$10,155	$25,299	$4,395,348
96	$15,109	$10,190	$25,299	$4,385,158

第8年供款共

$303,585

第8年利息

$183,586

第8年共還本金

$119,999

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$15,074	$10,225	$25,299	$4,374,933
98	$15,039	$10,260	$25,299	$4,364,673
99	$15,004	$10,295	$25,299	$4,354,378
100	$14,968	$10,331	$25,299	$4,344,048
101	$14,933	$10,366	$25,299	$4,333,682
102	$14,897	$10,402	$25,299	$4,323,280
103	$14,861	$10,437	$25,299	$4,312,842
104	$14,825	$10,473	$25,299	$4,302,369
105	$14,789	$10,509	$25,299	$4,291,860
106	$14,753	$10,545	$25,299	$4,281,314
107	$14,717	$10,582	$25,299	$4,270,733
108	$14,681	$10,618	$25,299	$4,260,115

第9年供款共

$303,585

第9年利息

$178,541

第9年共還本金

$125,043

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$14,644	$10,655	$25,299	$4,249,460
110	$14,608	$10,691	$25,299	$4,238,769
111	$14,571	$10,728	$25,299	$4,228,041
112	$14,534	$10,765	$25,299	$4,217,276
113	$14,497	$10,802	$25,299	$4,206,474
114	$14,460	$10,839	$25,299	$4,195,635
115	$14,422	$10,876	$25,299	$4,184,759
116	$14,385	$10,914	$25,299	$4,173,845
117	$14,348	$10,951	$25,299	$4,162,894
118	$14,310	$10,989	$25,299	$4,151,906
119	$14,272	$11,027	$25,299	$4,140,879
120	$14,234	$11,064	$25,299	$4,129,815

第10年供款共

$303,585

第10年利息

$173,285

第10年共還本金

$130,300

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$14,196	$11,102	$25,299	$4,118,712
122	$14,158	$11,141	$25,299	$4,107,571
123	$14,120	$11,179	$25,299	$4,096,392
124	$14,081	$11,217	$25,299	$4,085,175
125	$14,043	$11,256	$25,299	$4,073,919
126	$14,004	$11,295	$25,299	$4,062,625
127	$13,965	$11,333	$25,299	$4,051,291
128	$13,926	$11,372	$25,299	$4,039,919
129	$13,887	$11,411	$25,299	$4,028,507
130	$13,848	$11,451	$25,299	$4,017,057
131	$13,809	$11,490	$25,299	$4,005,566
132	$13,769	$11,530	$25,299	$3,994,037

第11年供款共

$303,585

第11年利息

$167,807

第11年共還本金

$135,778

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$13,730	$11,569	$25,299	$3,982,468
134	$13,690	$11,609	$25,299	$3,970,859
135	$13,650	$11,649	$25,299	$3,959,210
136	$13,610	$11,689	$25,299	$3,947,521
137	$13,570	$11,729	$25,299	$3,935,792
138	$13,529	$11,769	$25,299	$3,924,022
139	$13,489	$11,810	$25,299	$3,912,212
140	$13,448	$11,850	$25,299	$3,900,362
141	$13,407	$11,891	$25,299	$3,888,471
142	$13,367	$11,932	$25,299	$3,876,539
143	$13,326	$11,973	$25,299	$3,864,565
144	$13,284	$12,014	$25,299	$3,852,551

第12年供款共

$303,585

第12年利息

$162,099

第12年共還本金

$141,486

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$13,243	$12,056	$25,299	$3,840,496
146	$13,202	$12,097	$25,299	$3,828,399
147	$13,160	$12,139	$25,299	$3,816,260
148	$13,118	$12,180	$25,299	$3,804,080
149	$13,077	$12,222	$25,299	$3,791,858
150	$13,035	$12,264	$25,299	$3,779,593
151	$12,992	$12,306	$25,299	$3,767,287
152	$12,950	$12,349	$25,299	$3,754,938
153	$12,908	$12,391	$25,299	$3,742,547
154	$12,865	$12,434	$25,299	$3,730,113
155	$12,822	$12,476	$25,299	$3,717,637
156	$12,779	$12,519	$25,299	$3,705,118

第13年供款共

$303,585

第13年利息

$156,151

第13年共還本金

$147,434

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$12,736	$12,562	$25,299	$3,692,555
158	$12,693	$12,606	$25,299	$3,679,950
159	$12,650	$12,649	$25,299	$3,667,301
160	$12,606	$12,692	$25,299	$3,654,608
161	$12,563	$12,736	$25,299	$3,641,872
162	$12,519	$12,780	$25,299	$3,629,093
163	$12,475	$12,824	$25,299	$3,616,269
164	$12,431	$12,868	$25,299	$3,603,401
165	$12,387	$12,912	$25,299	$3,590,489
166	$12,342	$12,956	$25,299	$3,577,533
167	$12,298	$13,001	$25,299	$3,564,532
168	$12,253	$13,046	$25,299	$3,551,486

第14年供款共

$303,585

第14年利息

$149,953

第14年共還本金

$153,631

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$12,208	$13,090	$25,299	$3,538,396
170	$12,163	$13,135	$25,299	$3,525,260
171	$12,118	$13,181	$25,299	$3,512,080
172	$12,073	$13,226	$25,299	$3,498,854
173	$12,027	$13,271	$25,299	$3,485,582
174	$11,982	$13,317	$25,299	$3,472,265
175	$11,936	$13,363	$25,299	$3,458,902
176	$11,890	$13,409	$25,299	$3,445,494
177	$11,844	$13,455	$25,299	$3,432,039
178	$11,798	$13,501	$25,299	$3,418,538
179	$11,751	$13,547	$25,299	$3,404,990
180	$11,705	$13,594	$25,299	$3,391,396

第15年供款共

$303,585

第15年利息

$143,495

第15年共還本金

$160,090

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$11,658	$13,641	$25,299	$3,377,755
182	$11,611	$13,688	$25,299	$3,364,068
183	$11,564	$13,735	$25,299	$3,350,333
184	$11,517	$13,782	$25,299	$3,336,551
185	$11,469	$13,829	$25,299	$3,322,722
186	$11,422	$13,877	$25,299	$3,308,845
187	$11,374	$13,925	$25,299	$3,294,920
188	$11,326	$13,972	$25,299	$3,280,948
189	$11,278	$14,020	$25,299	$3,266,927
190	$11,230	$14,069	$25,299	$3,252,859
191	$11,182	$14,117	$25,299	$3,238,742
192	$11,133	$14,166	$25,299	$3,224,576

第16年供款共

$303,585

第16年利息

$136,765

第16年共還本金

$166,820

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$11,084	$14,214	$25,299	$3,210,362
194	$11,036	$14,263	$25,299	$3,196,099
195	$10,987	$14,312	$25,299	$3,181,787
196	$10,937	$14,361	$25,299	$3,167,425
197	$10,888	$14,411	$25,299	$3,153,015
198	$10,838	$14,460	$25,299	$3,138,554
199	$10,789	$14,510	$25,299	$3,124,045
200	$10,739	$14,560	$25,299	$3,109,485
201	$10,689	$14,610	$25,299	$3,094,875
202	$10,639	$14,660	$25,299	$3,080,215
203	$10,588	$14,710	$25,299	$3,065,504
204	$10,538	$14,761	$25,299	$3,050,743

第17年供款共

$303,585

第17年利息

$129,752

第17年共還本金

$173,833

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$10,487	$14,812	$25,299	$3,035,931
206	$10,436	$14,863	$25,299	$3,021,069
207	$10,385	$14,914	$25,299	$3,006,155
208	$10,334	$14,965	$25,299	$2,991,190
209	$10,282	$15,017	$25,299	$2,976,173
210	$10,231	$15,068	$25,299	$2,961,105
211	$10,179	$15,120	$25,299	$2,945,985
212	$10,127	$15,172	$25,299	$2,930,814
213	$10,075	$15,224	$25,299	$2,915,589
214	$10,022	$15,276	$25,299	$2,900,313
215	$9,970	$15,329	$25,299	$2,884,984
216	$9,917	$15,382	$25,299	$2,869,603

第18年供款共

$303,585

第18年利息

$122,444

第18年共還本金

$181,141

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$9,864	$15,434	$25,299	$2,854,168
218	$9,811	$15,488	$25,299	$2,838,681
219	$9,758	$15,541	$25,299	$2,823,140
220	$9,705	$15,594	$25,299	$2,807,546
221	$9,651	$15,648	$25,299	$2,791,898
222	$9,597	$15,702	$25,299	$2,776,196
223	$9,543	$15,756	$25,299	$2,760,441
224	$9,489	$15,810	$25,299	$2,744,631
225	$9,435	$15,864	$25,299	$2,728,767
226	$9,380	$15,919	$25,299	$2,712,849
227	$9,325	$15,973	$25,299	$2,696,875
228	$9,271	$16,028	$25,299	$2,680,847

第19年供款共

$303,585

第19年利息

$114,829

第19年共還本金

$188,756

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$9,215	$16,083	$25,299	$2,664,764
230	$9,160	$16,139	$25,299	$2,648,625
231	$9,105	$16,194	$25,299	$2,632,431
232	$9,049	$16,250	$25,299	$2,616,181
233	$8,993	$16,306	$25,299	$2,599,876
234	$8,937	$16,362	$25,299	$2,583,514
235	$8,881	$16,418	$25,299	$2,567,096
236	$8,824	$16,474	$25,299	$2,550,622
237	$8,768	$16,531	$25,299	$2,534,091
238	$8,711	$16,588	$25,299	$2,517,503
239	$8,654	$16,645	$25,299	$2,500,858
240	$8,597	$16,702	$25,299	$2,484,156

第20年供款共

$303,585

第20年利息

$106,894

第20年共還本金

$196,691

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$8,539	$16,759	$25,299	$2,467,397
242	$8,482	$16,817	$25,299	$2,450,580
243	$8,424	$16,875	$25,299	$2,433,705
244	$8,366	$16,933	$25,299	$2,416,772
245	$8,308	$16,991	$25,299	$2,399,781
246	$8,249	$17,049	$25,299	$2,382,732
247	$8,191	$17,108	$25,299	$2,365,624
248	$8,132	$17,167	$25,299	$2,348,457
249	$8,073	$17,226	$25,299	$2,331,231
250	$8,014	$17,285	$25,299	$2,313,946
251	$7,954	$17,345	$25,299	$2,296,601
252	$7,895	$17,404	$25,299	$2,279,197

第21年供款共

$303,585

第21年利息

$98,625

第21年共還本金

$204,959

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$7,835	$17,464	$25,299	$2,261,733
254	$7,775	$17,524	$25,299	$2,244,209
255	$7,714	$17,584	$25,299	$2,226,625
256	$7,654	$17,645	$25,299	$2,208,980
257	$7,593	$17,705	$25,299	$2,191,275
258	$7,533	$17,766	$25,299	$2,173,508
259	$7,471	$17,827	$25,299	$2,155,681
260	$7,410	$17,889	$25,299	$2,137,793
261	$7,349	$17,950	$25,299	$2,119,843
262	$7,287	$18,012	$25,299	$2,101,831
263	$7,225	$18,074	$25,299	$2,083,757
264	$7,163	$18,136	$25,299	$2,065,621

第22年供款共

$303,585

第22年利息

$90,009

第22年共還本金

$213,576

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$7,101	$18,198	$25,299	$2,047,423
266	$7,038	$18,261	$25,299	$2,029,163
267	$6,975	$18,323	$25,299	$2,010,839
268	$6,912	$18,386	$25,299	$1,992,453
269	$6,849	$18,450	$25,299	$1,974,003
270	$6,786	$18,513	$25,299	$1,955,490
271	$6,722	$18,577	$25,299	$1,936,913
272	$6,658	$18,641	$25,299	$1,918,273
273	$6,594	$18,705	$25,299	$1,899,568
274	$6,530	$18,769	$25,299	$1,880,799
275	$6,465	$18,833	$25,299	$1,861,965
276	$6,401	$18,898	$25,299	$1,843,067

第23年供款共

$303,585

第23年利息

$81,031

第23年共還本金

$222,554

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$6,336	$18,963	$25,299	$1,824,104
278	$6,270	$19,028	$25,299	$1,805,076
279	$6,205	$19,094	$25,299	$1,785,982
280	$6,139	$19,159	$25,299	$1,766,823
281	$6,073	$19,225	$25,299	$1,747,597
282	$6,007	$19,291	$25,299	$1,728,306
283	$5,941	$19,358	$25,299	$1,708,948
284	$5,875	$19,424	$25,299	$1,689,524
285	$5,808	$19,491	$25,299	$1,670,033
286	$5,741	$19,558	$25,299	$1,650,475
287	$5,674	$19,625	$25,299	$1,630,850
288	$5,606	$19,693	$25,299	$1,611,157

第24年供款共

$303,585

第24年利息

$71,675

第24年共還本金

$231,910

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$5,538	$19,760	$25,299	$1,591,397
290	$5,470	$19,828	$25,299	$1,571,569
291	$5,402	$19,896	$25,299	$1,551,672
292	$5,334	$19,965	$25,299	$1,531,707
293	$5,265	$20,033	$25,299	$1,511,674
294	$5,196	$20,102	$25,299	$1,491,571
295	$5,127	$20,171	$25,299	$1,471,400
296	$5,058	$20,241	$25,299	$1,451,159
297	$4,988	$20,310	$25,299	$1,430,849
298	$4,919	$20,380	$25,299	$1,410,469
299	$4,848	$20,450	$25,299	$1,390,019
300	$4,778	$20,521	$25,299	$1,369,498

第25年供款共

$303,585

第25年利息

$61,925

第25年共還本金

$241,659

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$4,708	$20,591	$25,299	$1,348,907
302	$4,637	$20,662	$25,299	$1,328,245
303	$4,566	$20,733	$25,299	$1,307,512
304	$4,495	$20,804	$25,299	$1,286,708
305	$4,423	$20,876	$25,299	$1,265,832
306	$4,351	$20,947	$25,299	$1,244,885
307	$4,279	$21,019	$25,299	$1,223,866
308	$4,207	$21,092	$25,299	$1,202,774
309	$4,135	$21,164	$25,299	$1,181,610
310	$4,062	$21,237	$25,299	$1,160,373
311	$3,989	$21,310	$25,299	$1,139,063
312	$3,916	$21,383	$25,299	$1,117,680

第26年供款共

$303,585

第26年利息

$51,766

第26年共還本金

$251,818

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$3,842	$21,457	$25,299	$1,096,223
314	$3,768	$21,530	$25,299	$1,074,693
315	$3,694	$21,604	$25,299	$1,053,088
316	$3,620	$21,679	$25,299	$1,031,409
317	$3,545	$21,753	$25,299	$1,009,656
318	$3,471	$21,828	$25,299	$987,828
319	$3,396	$21,903	$25,299	$965,925
320	$3,320	$21,978	$25,299	$943,947
321	$3,245	$22,054	$25,299	$921,893
322	$3,169	$22,130	$25,299	$899,763
323	$3,093	$22,206	$25,299	$877,557
324	$3,017	$22,282	$25,299	$855,275

第27年供款共

$303,585

第27年利息

$41,180

第27年共還本金

$262,405

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$2,940	$22,359	$25,299	$832,916
326	$2,863	$22,436	$25,299	$810,481
327	$2,786	$22,513	$25,299	$787,968
328	$2,709	$22,590	$25,299	$765,378
329	$2,631	$22,668	$25,299	$742,710
330	$2,553	$22,746	$25,299	$719,965
331	$2,475	$22,824	$25,299	$697,141
332	$2,396	$22,902	$25,299	$674,239
333	$2,318	$22,981	$25,299	$651,258
334	$2,239	$23,060	$25,299	$628,198
335	$2,159	$23,139	$25,299	$605,058
336	$2,080	$23,219	$25,299	$581,839

第28年供款共

$303,585

第28年利息

$30,149

第28年共還本金

$273,436

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$2,000	$23,299	$25,299	$558,541
338	$1,920	$23,379	$25,299	$535,162
339	$1,840	$23,459	$25,299	$511,703
340	$1,759	$23,540	$25,299	$488,163
341	$1,678	$23,621	$25,299	$464,543
342	$1,597	$23,702	$25,299	$440,841
343	$1,515	$23,783	$25,299	$417,057
344	$1,434	$23,865	$25,299	$393,192
345	$1,352	$23,947	$25,299	$369,245
346	$1,269	$24,029	$25,299	$345,216
347	$1,187	$24,112	$25,299	$321,104
348	$1,104	$24,195	$25,299	$296,909

第29年供款共

$303,585

第29年利息

$18,654

第29年共還本金

$284,931

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$1,021	$24,278	$25,299	$272,631
350	$937	$24,362	$25,299	$248,269
351	$853	$24,445	$25,299	$223,824
352	$769	$24,529	$25,299	$199,295
353	$685	$24,614	$25,299	$174,681
354	$600	$24,698	$25,299	$149,983
355	$516	$24,783	$25,299	$125,200
356	$430	$24,868	$25,299	$100,331
357	$345	$24,954	$25,299	$75,377
358	$259	$25,040	$25,299	$50,338
359	$173	$25,126	$25,299	$25,212
360	$87	$25,212	$25,299	$0

第30年供款共

$303,585

第30年利息

$6,676

第30年共還本金

$296,909

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$12,217,538

免责声明

笋盘推介

按揭保险费
info