楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$0

借款月供 $25,425 , 共加借HK$0

不需要按揭保险

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$11,731,984

每月供款
$25,425

首期

$2,249,000

总贷款额

$5,751,000

總利息

$3,401,984

印花税

$240,000

其他

$90,000

置业成本总预算

HK$2,579,000

$50,850

置业成本总预算

HK$2,579,000

首期

$2,249,000
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

$50,850

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

马鞍山听涛雅苑第05座清静绿化景, 自住收租一流

thumb_up

听涛雅苑第5座 3房1套清静绿化景, 自住收租一流

实

650 呎

@12,308

建

807 呎

@9,913

local_fire_department 至HIT vpn_key 有匙即睇

售$800 万

实

650 呎

@12,308

建

807 呎

@9,913

售$800 万

local_fire_department 至HIT vpn_key 有匙即睇

马鞍山嘉华星涛湾第02座

thumb_up

全海景******可另连车位

实

541 呎

@13,863

建

736 呎

@10,190

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

售$750 万

实

541 呎

@13,863

建

736 呎

@10,190

售$750 万

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

马鞍山嘉华星涛湾第01座

thumb_up

嘉华星涛湾

实

541 呎

@15,712

建

736 呎

@11,549

pets 爱竉必选

售$850 万

实

541 呎

@15,712

建

736 呎

@11,549

售$850 万

pets 爱竉必选

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

VR实景

马鞍山 DOUBLE COVE PH 03北水靓盘,大两房半海星湾海景,罕有高层抵买,欢迎查询

thumb_up

DOUBLE COVE PH 03****北水靓盘,大两房半海星湾海景,罕有高层抵买,欢迎查询****

实

546 呎

@15,751

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 local_offer 低水笋价

售$860 万

实

546 呎

@15,751

售$860 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 local_offer 低水笋价

沙田玖珑山

thumb_up

玖珑山 2房环境清幽私稳度高

实

660 呎

@12,121

local_fire_department 至HIT

售$800 万

实

660 呎

@12,121

售$800 万

local_fire_department 至HIT

VR实景

沙田柏傲庄 I

thumb_up

大围站上盖, 楼下围方,优质生活, 二人世界!

实

357 呎

@22,129

local_fire_department 至HIT verified 首置必买 vpn_key 有匙即睇 transfer_within_a_station 人才必选

售$790 万

实

357 呎

@22,129

售$790 万

local_fire_department 至HIT verified 首置必买 vpn_key 有匙即睇 transfer_within_a_station 人才必选

沙田沙田第一城第04期第43座

thumb_up

靓装2房人见人爱

实

547 呎

@13,711

建

718 呎

@10,446

local_fire_department 至HIT

售$750 万

实

547 呎

@13,711

建

718 呎

@10,446

售$750 万

local_fire_department 至HIT

马鞍山银湖天峰第07座

thumb_up

马鞍乌奚沙上盖

实

570 呎

@15,439

建

748 呎

@11,765

local_fire_department 至HIT

售$880 万

实

570 呎

@15,439

建

748 呎

@11,765

售$880 万

local_fire_department 至HIT

VR实景

沙田荟荞 2翼

thumb_up

✳️业主决心换楼❇️有票即成✳️🔥筁烆🔥連花園🌳毛孩🐩🐕‍🦺之家🏡.

实

516 呎

@13,760

real_estate_agent 罕有放盘 local_offer 低水笋价 pets 爱竉必选 price_change 蚀让盘

售$710 万

实

516 呎

@13,760

售$710 万

real_estate_agent 罕有放盘 local_offer 低水笋价 pets 爱竉必选 price_change 蚀让盘

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

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

利率	15年	20年	25年	30年
1.000	$34,419	$26,449	$21,674	$18,497
1.500	$35,699	$27,751	$23,000	$19,848
2.000	$37,008	$29,093	$24,376	$21,257
2.500	$38,347	$30,475	$25,800	$22,723
3.000	$39,715	$31,895	$27,272	$24,246
3.375	$40,761	$32,985	$28,407	$25,425
3.500	$41,113	$33,353	$28,791	$25,825
4.000	$42,539	$34,850	$30,356	$27,456
4.500	$43,995	$36,384	$31,966	$29,139
5.000	$45,479	$37,954	$33,620	$30,873
5.500	$46,990	$39,560	$35,316	$32,654
6.000	$48,530	$41,202	$37,054	$34,480

每月供款$25,425

年期

30年

贷款金额

$5,751,000

總利息

$3,401,984

总贷款连利息

$9,152,984

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$16,175	$9,250	$25,425	$5,741,750
2	$16,149	$9,276	$25,425	$5,732,473
3	$16,123	$9,302	$25,425	$5,723,171
4	$16,096	$9,329	$25,425	$5,713,843
5	$16,070	$9,355	$25,425	$5,704,488
6	$16,044	$9,381	$25,425	$5,695,107
7	$16,017	$9,407	$25,425	$5,685,699
8	$15,991	$9,434	$25,425	$5,676,265
9	$15,964	$9,460	$25,425	$5,666,805
10	$15,938	$9,487	$25,425	$5,657,318
11	$15,911	$9,514	$25,425	$5,647,804
12	$15,884	$9,541	$25,425	$5,638,264

第1年供款共

$305,099

第1年利息

$192,363

第1年共還本金

$112,736

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$15,858	$9,567	$25,425	$5,628,696
14	$15,831	$9,594	$25,425	$5,619,102
15	$15,804	$9,621	$25,425	$5,609,481
16	$15,777	$9,648	$25,425	$5,599,832
17	$15,750	$9,675	$25,425	$5,590,157
18	$15,722	$9,703	$25,425	$5,580,454
19	$15,695	$9,730	$25,425	$5,570,724
20	$15,668	$9,757	$25,425	$5,560,967
21	$15,640	$9,785	$25,425	$5,551,182
22	$15,613	$9,812	$25,425	$5,541,370
23	$15,585	$9,840	$25,425	$5,531,530
24	$15,557	$9,868	$25,425	$5,521,663

第2年供款共

$305,099

第2年利息

$188,499

第2年共還本金

$116,601

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$15,530	$9,895	$25,425	$5,511,768
26	$15,502	$9,923	$25,425	$5,501,844
27	$15,474	$9,951	$25,425	$5,491,893
28	$15,446	$9,979	$25,425	$5,481,914
29	$15,418	$10,007	$25,425	$5,471,907
30	$15,390	$10,035	$25,425	$5,461,872
31	$15,362	$10,063	$25,425	$5,451,809
32	$15,333	$10,092	$25,425	$5,441,717
33	$15,305	$10,120	$25,425	$5,431,597
34	$15,276	$10,149	$25,425	$5,421,448
35	$15,248	$10,177	$25,425	$5,411,271
36	$15,219	$10,206	$25,425	$5,401,065

第3年供款共

$305,099

第3年利息

$184,502

第3年共還本金

$120,597

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$15,190	$10,234	$25,425	$5,390,831
38	$15,162	$10,263	$25,425	$5,380,568
39	$15,133	$10,292	$25,425	$5,370,276
40	$15,104	$10,321	$25,425	$5,359,954
41	$15,075	$10,350	$25,425	$5,349,604
42	$15,046	$10,379	$25,425	$5,339,225
43	$15,017	$10,408	$25,425	$5,328,817
44	$14,987	$10,438	$25,425	$5,318,379
45	$14,958	$10,467	$25,425	$5,307,912
46	$14,929	$10,496	$25,425	$5,297,416
47	$14,899	$10,526	$25,425	$5,286,890
48	$14,869	$10,556	$25,425	$5,276,334

第4年供款共

$305,099

第4年利息

$180,368

第4年共還本金

$124,731

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$14,840	$10,585	$25,425	$5,265,749
50	$14,810	$10,615	$25,425	$5,255,134
51	$14,780	$10,645	$25,425	$5,244,489
52	$14,750	$10,675	$25,425	$5,233,814
53	$14,720	$10,705	$25,425	$5,223,109
54	$14,690	$10,735	$25,425	$5,212,374
55	$14,660	$10,765	$25,425	$5,201,609
56	$14,630	$10,795	$25,425	$5,190,814
57	$14,599	$10,826	$25,425	$5,179,988
58	$14,569	$10,856	$25,425	$5,169,132
59	$14,538	$10,887	$25,425	$5,158,245
60	$14,508	$10,917	$25,425	$5,147,328

第5年供款共

$305,099

第5年利息

$176,093

第5年共還本金

$129,007

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$14,477	$10,948	$25,425	$5,136,379
62	$14,446	$10,979	$25,425	$5,125,401
63	$14,415	$11,010	$25,425	$5,114,391
64	$14,384	$11,041	$25,425	$5,103,350
65	$14,353	$11,072	$25,425	$5,092,278
66	$14,322	$11,103	$25,425	$5,081,175
67	$14,291	$11,134	$25,425	$5,070,041
68	$14,259	$11,165	$25,425	$5,058,876
69	$14,228	$11,197	$25,425	$5,047,679
70	$14,197	$11,228	$25,425	$5,036,451
71	$14,165	$11,260	$25,425	$5,025,191
72	$14,133	$11,292	$25,425	$5,013,899

第6年供款共

$305,099

第6年利息

$171,671

第6年共還本金

$133,429

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$14,102	$11,323	$25,425	$5,002,576
74	$14,070	$11,355	$25,425	$4,991,220
75	$14,038	$11,387	$25,425	$4,979,833
76	$14,006	$11,419	$25,425	$4,968,414
77	$13,974	$11,451	$25,425	$4,956,963
78	$13,941	$11,483	$25,425	$4,945,479
79	$13,909	$11,516	$25,425	$4,933,964
80	$13,877	$11,548	$25,425	$4,922,415
81	$13,844	$11,581	$25,425	$4,910,835
82	$13,812	$11,613	$25,425	$4,899,222
83	$13,779	$11,646	$25,425	$4,887,576
84	$13,746	$11,679	$25,425	$4,875,897

第7年供款共

$305,099

第7年利息

$167,097

第7年共還本金

$138,002

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$13,713	$11,711	$25,425	$4,864,185
86	$13,681	$11,744	$25,425	$4,852,441
87	$13,647	$11,777	$25,425	$4,840,664
88	$13,614	$11,811	$25,425	$4,828,853
89	$13,581	$11,844	$25,425	$4,817,009
90	$13,548	$11,877	$25,425	$4,805,132
91	$13,514	$11,911	$25,425	$4,793,222
92	$13,481	$11,944	$25,425	$4,781,278
93	$13,447	$11,978	$25,425	$4,769,300
94	$13,414	$12,011	$25,425	$4,757,289
95	$13,380	$12,045	$25,425	$4,745,244
96	$13,346	$12,079	$25,425	$4,733,165

第8年供款共

$305,099

第8年利息

$162,367

第8年共還本金

$142,732

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$13,312	$12,113	$25,425	$4,721,052
98	$13,278	$12,147	$25,425	$4,708,905
99	$13,244	$12,181	$25,425	$4,696,724
100	$13,210	$12,215	$25,425	$4,684,508
101	$13,175	$12,250	$25,425	$4,672,258
102	$13,141	$12,284	$25,425	$4,659,974
103	$13,106	$12,319	$25,425	$4,647,655
104	$13,072	$12,353	$25,425	$4,635,302
105	$13,037	$12,388	$25,425	$4,622,914
106	$13,002	$12,423	$25,425	$4,610,491
107	$12,967	$12,458	$25,425	$4,598,033
108	$12,932	$12,493	$25,425	$4,585,540

第9年供款共

$305,099

第9年利息

$157,475

第9年共還本金

$147,625

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$12,897	$12,528	$25,425	$4,573,012
110	$12,862	$12,563	$25,425	$4,560,448
111	$12,826	$12,599	$25,425	$4,547,850
112	$12,791	$12,634	$25,425	$4,535,215
113	$12,755	$12,670	$25,425	$4,522,546
114	$12,720	$12,705	$25,425	$4,509,841
115	$12,684	$12,741	$25,425	$4,497,100
116	$12,648	$12,777	$25,425	$4,484,323
117	$12,612	$12,813	$25,425	$4,471,510
118	$12,576	$12,849	$25,425	$4,458,661
119	$12,540	$12,885	$25,425	$4,445,776
120	$12,504	$12,921	$25,425	$4,432,855

第10年供款共

$305,099

第10年利息

$152,414

第10年共還本金

$152,685

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$12,467	$12,958	$25,425	$4,419,897
122	$12,431	$12,994	$25,425	$4,406,903
123	$12,394	$13,031	$25,425	$4,393,873
124	$12,358	$13,067	$25,425	$4,380,806
125	$12,321	$13,104	$25,425	$4,367,702
126	$12,284	$13,141	$25,425	$4,354,561
127	$12,247	$13,178	$25,425	$4,341,383
128	$12,210	$13,215	$25,425	$4,328,168
129	$12,173	$13,252	$25,425	$4,314,916
130	$12,136	$13,289	$25,425	$4,301,627
131	$12,098	$13,327	$25,425	$4,288,300
132	$12,061	$13,364	$25,425	$4,274,936

第11年供款共

$305,099

第11年利息

$147,181

第11年共還本金

$157,919

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$12,023	$13,402	$25,425	$4,261,535
134	$11,986	$13,439	$25,425	$4,248,095
135	$11,948	$13,477	$25,425	$4,234,618
136	$11,910	$13,515	$25,425	$4,221,103
137	$11,872	$13,553	$25,425	$4,207,550
138	$11,834	$13,591	$25,425	$4,193,959
139	$11,796	$13,629	$25,425	$4,180,329
140	$11,757	$13,668	$25,425	$4,166,661
141	$11,719	$13,706	$25,425	$4,152,955
142	$11,680	$13,745	$25,425	$4,139,210
143	$11,642	$13,783	$25,425	$4,125,427
144	$11,603	$13,822	$25,425	$4,111,605

第12年供款共

$305,099

第12年利息

$141,768

第12年共還本金

$163,331

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$11,564	$13,861	$25,425	$4,097,744
146	$11,525	$13,900	$25,425	$4,083,844
147	$11,486	$13,939	$25,425	$4,069,905
148	$11,447	$13,978	$25,425	$4,055,926
149	$11,407	$14,018	$25,425	$4,041,909
150	$11,368	$14,057	$25,425	$4,027,851
151	$11,328	$14,097	$25,425	$4,013,755
152	$11,289	$14,136	$25,425	$3,999,619
153	$11,249	$14,176	$25,425	$3,985,443
154	$11,209	$14,216	$25,425	$3,971,227
155	$11,169	$14,256	$25,425	$3,956,971
156	$11,129	$14,296	$25,425	$3,942,675

第13年供款共

$305,099

第13年利息

$136,169

第13年共還本金

$168,930

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$11,089	$14,336	$25,425	$3,928,339
158	$11,048	$14,377	$25,425	$3,913,962
159	$11,008	$14,417	$25,425	$3,899,545
160	$10,967	$14,457	$25,425	$3,885,088
161	$10,927	$14,498	$25,425	$3,870,590
162	$10,886	$14,539	$25,425	$3,856,051
163	$10,845	$14,580	$25,425	$3,841,471
164	$10,804	$14,621	$25,425	$3,826,850
165	$10,763	$14,662	$25,425	$3,812,188
166	$10,722	$14,703	$25,425	$3,797,485
167	$10,680	$14,745	$25,425	$3,782,740
168	$10,639	$14,786	$25,425	$3,767,954

第14年供款共

$305,099

第14年利息

$130,379

第14年共還本金

$174,720

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$10,597	$14,828	$25,425	$3,753,127
170	$10,556	$14,869	$25,425	$3,738,258
171	$10,514	$14,911	$25,425	$3,723,346
172	$10,472	$14,953	$25,425	$3,708,393
173	$10,430	$14,995	$25,425	$3,693,398
174	$10,388	$15,037	$25,425	$3,678,361
175	$10,345	$15,080	$25,425	$3,663,281
176	$10,303	$15,122	$25,425	$3,648,159
177	$10,260	$15,165	$25,425	$3,632,995
178	$10,218	$15,207	$25,425	$3,617,788
179	$10,175	$15,250	$25,425	$3,602,538
180	$10,132	$15,293	$25,425	$3,587,245

第15年供款共

$305,099

第15年利息

$124,390

第15年共還本金

$180,709

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$10,089	$15,336	$25,425	$3,571,909
182	$10,046	$15,379	$25,425	$3,556,530
183	$10,003	$15,422	$25,425	$3,541,108
184	$9,959	$15,466	$25,425	$3,525,642
185	$9,916	$15,509	$25,425	$3,510,133
186	$9,872	$15,553	$25,425	$3,494,581
187	$9,829	$15,596	$25,425	$3,478,984
188	$9,785	$15,640	$25,425	$3,463,344
189	$9,741	$15,684	$25,425	$3,447,660
190	$9,697	$15,728	$25,425	$3,431,931
191	$9,652	$15,773	$25,425	$3,416,159
192	$9,608	$15,817	$25,425	$3,400,342

第16年供款共

$305,099

第16年利息

$118,196

第16年共還本金

$186,903

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$9,563	$15,861	$25,425	$3,384,480
194	$9,519	$15,906	$25,425	$3,368,574
195	$9,474	$15,951	$25,425	$3,352,623
196	$9,429	$15,996	$25,425	$3,336,627
197	$9,384	$16,041	$25,425	$3,320,587
198	$9,339	$16,086	$25,425	$3,304,501
199	$9,294	$16,131	$25,425	$3,288,370
200	$9,249	$16,176	$25,425	$3,272,194
201	$9,203	$16,222	$25,425	$3,255,972
202	$9,157	$16,268	$25,425	$3,239,704
203	$9,112	$16,313	$25,425	$3,223,391
204	$9,066	$16,359	$25,425	$3,207,032

第17年供款共

$305,099

第17年利息

$111,789

第17年共還本金

$193,310

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$9,020	$16,405	$25,425	$3,190,626
206	$8,974	$16,451	$25,425	$3,174,175
207	$8,927	$16,498	$25,425	$3,157,678
208	$8,881	$16,544	$25,425	$3,141,134
209	$8,834	$16,591	$25,425	$3,124,543
210	$8,788	$16,637	$25,425	$3,107,906
211	$8,741	$16,684	$25,425	$3,091,222
212	$8,694	$16,731	$25,425	$3,074,491
213	$8,647	$16,778	$25,425	$3,057,713
214	$8,600	$16,825	$25,425	$3,040,888
215	$8,552	$16,872	$25,425	$3,024,015
216	$8,505	$16,920	$25,425	$3,007,096

第18年供款共

$305,099

第18年利息

$105,163

第18年共還本金

$199,936

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$8,457	$16,967	$25,425	$2,990,128
218	$8,410	$17,015	$25,425	$2,973,113
219	$8,362	$17,063	$25,425	$2,956,050
220	$8,314	$17,111	$25,425	$2,938,939
221	$8,266	$17,159	$25,425	$2,921,780
222	$8,218	$17,207	$25,425	$2,904,572
223	$8,169	$17,256	$25,425	$2,887,316
224	$8,121	$17,304	$25,425	$2,870,012
225	$8,072	$17,353	$25,425	$2,852,659
226	$8,023	$17,402	$25,425	$2,835,257
227	$7,974	$17,451	$25,425	$2,817,806
228	$7,925	$17,500	$25,425	$2,800,306

第19年供款共

$305,099

第19年利息

$98,310

第19年共還本金

$206,789

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$7,876	$17,549	$25,425	$2,782,757
230	$7,827	$17,598	$25,425	$2,765,159
231	$7,777	$17,648	$25,425	$2,747,511
232	$7,727	$17,698	$25,425	$2,729,813
233	$7,678	$17,747	$25,425	$2,712,066
234	$7,628	$17,797	$25,425	$2,694,269
235	$7,578	$17,847	$25,425	$2,676,421
236	$7,527	$17,898	$25,425	$2,658,524
237	$7,477	$17,948	$25,425	$2,640,576
238	$7,427	$17,998	$25,425	$2,622,578
239	$7,376	$18,049	$25,425	$2,604,529
240	$7,325	$18,100	$25,425	$2,586,429

第20年供款共

$305,099

第20年利息

$91,222

第20年共還本金

$213,877

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$7,274	$18,151	$25,425	$2,568,278
242	$7,223	$18,202	$25,425	$2,550,077
243	$7,172	$18,253	$25,425	$2,531,824
244	$7,121	$18,304	$25,425	$2,513,520
245	$7,069	$18,356	$25,425	$2,495,164
246	$7,018	$18,407	$25,425	$2,476,757
247	$6,966	$18,459	$25,425	$2,458,297
248	$6,914	$18,511	$25,425	$2,439,787
249	$6,862	$18,563	$25,425	$2,421,223
250	$6,810	$18,615	$25,425	$2,402,608
251	$6,757	$18,668	$25,425	$2,383,941
252	$6,705	$18,720	$25,425	$2,365,220

第21年供款共

$305,099

第21年利息

$83,891

第21年共還本金

$221,208

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$6,652	$18,773	$25,425	$2,346,448
254	$6,599	$18,826	$25,425	$2,327,622
255	$6,546	$18,879	$25,425	$2,308,744
256	$6,493	$18,932	$25,425	$2,289,812
257	$6,440	$18,985	$25,425	$2,270,827
258	$6,387	$19,038	$25,425	$2,251,789
259	$6,333	$19,092	$25,425	$2,232,697
260	$6,279	$19,145	$25,425	$2,213,552
261	$6,226	$19,199	$25,425	$2,194,352
262	$6,172	$19,253	$25,425	$2,175,099
263	$6,117	$19,307	$25,425	$2,155,791
264	$6,063	$19,362	$25,425	$2,136,430

第22年供款共

$305,099

第22年利息

$76,309

第22年共還本金

$228,791

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$6,009	$19,416	$25,425	$2,117,013
266	$5,954	$19,471	$25,425	$2,097,543
267	$5,899	$19,526	$25,425	$2,078,017
268	$5,844	$19,581	$25,425	$2,058,436
269	$5,789	$19,636	$25,425	$2,038,801
270	$5,734	$19,691	$25,425	$2,019,110
271	$5,679	$19,746	$25,425	$1,999,364
272	$5,623	$19,802	$25,425	$1,979,562
273	$5,568	$19,857	$25,425	$1,959,705
274	$5,512	$19,913	$25,425	$1,939,791
275	$5,456	$19,969	$25,425	$1,919,822
276	$5,399	$20,025	$25,425	$1,899,797

第23年供款共

$305,099

第23年利息

$68,466

第23年共還本金

$236,633

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$5,343	$20,082	$25,425	$1,879,715
278	$5,287	$20,138	$25,425	$1,859,577
279	$5,230	$20,195	$25,425	$1,839,382
280	$5,173	$20,252	$25,425	$1,819,130
281	$5,116	$20,309	$25,425	$1,798,821
282	$5,059	$20,366	$25,425	$1,778,456
283	$5,002	$20,423	$25,425	$1,758,032
284	$4,944	$20,480	$25,425	$1,737,552
285	$4,887	$20,538	$25,425	$1,717,014
286	$4,829	$20,596	$25,425	$1,696,418
287	$4,771	$20,654	$25,425	$1,675,764
288	$4,713	$20,712	$25,425	$1,655,052

第24年供款共

$305,099

第24年利息

$60,355

第24年共還本金

$244,744

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$4,655	$20,770	$25,425	$1,634,282
290	$4,596	$20,829	$25,425	$1,613,454
291	$4,538	$20,887	$25,425	$1,592,567
292	$4,479	$20,946	$25,425	$1,571,621
293	$4,420	$21,005	$25,425	$1,550,616
294	$4,361	$21,064	$25,425	$1,529,552
295	$4,302	$21,123	$25,425	$1,508,429
296	$4,242	$21,182	$25,425	$1,487,247
297	$4,183	$21,242	$25,425	$1,466,004
298	$4,123	$21,302	$25,425	$1,444,703
299	$4,063	$21,362	$25,425	$1,423,341
300	$4,003	$21,422	$25,425	$1,401,919

第25年供款共

$305,099

第25年利息

$51,966

第25年共還本金

$253,133

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$3,943	$21,482	$25,425	$1,380,437
302	$3,882	$21,542	$25,425	$1,358,895
303	$3,822	$21,603	$25,425	$1,337,292
304	$3,761	$21,664	$25,425	$1,315,628
305	$3,700	$21,725	$25,425	$1,293,903
306	$3,639	$21,786	$25,425	$1,272,117
307	$3,578	$21,847	$25,425	$1,250,270
308	$3,516	$21,909	$25,425	$1,228,361
309	$3,455	$21,970	$25,425	$1,206,391
310	$3,393	$22,032	$25,425	$1,184,359
311	$3,331	$22,094	$25,425	$1,162,265
312	$3,269	$22,156	$25,425	$1,140,109

第26年供款共

$305,099

第26年利息

$43,290

第26年共還本金

$261,810

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$3,207	$22,218	$25,425	$1,117,891
314	$3,144	$22,281	$25,425	$1,095,610
315	$3,081	$22,344	$25,425	$1,073,266
316	$3,019	$22,406	$25,425	$1,050,860
317	$2,956	$22,469	$25,425	$1,028,391
318	$2,892	$22,533	$25,425	$1,005,858
319	$2,829	$22,596	$25,425	$983,262
320	$2,765	$22,660	$25,425	$960,603
321	$2,702	$22,723	$25,425	$937,879
322	$2,638	$22,787	$25,425	$915,092
323	$2,574	$22,851	$25,425	$892,241
324	$2,509	$22,916	$25,425	$869,325

第27年供款共

$305,099

第27年利息

$34,315

第27年共還本金

$270,784

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$2,445	$22,980	$25,425	$846,345
326	$2,380	$23,045	$25,425	$823,301
327	$2,316	$23,109	$25,425	$800,191
328	$2,251	$23,174	$25,425	$777,017
329	$2,185	$23,240	$25,425	$753,777
330	$2,120	$23,305	$25,425	$730,472
331	$2,054	$23,370	$25,425	$707,102
332	$1,989	$23,436	$25,425	$683,666
333	$1,923	$23,502	$25,425	$660,163
334	$1,857	$23,568	$25,425	$636,595
335	$1,790	$23,635	$25,425	$612,961
336	$1,724	$23,701	$25,425	$589,260

第28年供款共

$305,099

第28年利息

$25,034

第28年共還本金

$280,066

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$1,657	$23,768	$25,425	$565,492
338	$1,590	$23,835	$25,425	$541,658
339	$1,523	$23,902	$25,425	$517,756
340	$1,456	$23,969	$25,425	$493,787
341	$1,389	$24,036	$25,425	$469,751
342	$1,321	$24,104	$25,425	$445,647
343	$1,253	$24,172	$25,425	$421,476
344	$1,185	$24,240	$25,425	$397,236
345	$1,117	$24,308	$25,425	$372,928
346	$1,049	$24,376	$25,425	$348,552
347	$980	$24,445	$25,425	$324,108
348	$912	$24,513	$25,425	$299,594

第29年供款共

$305,099

第29年利息

$15,434

第29年共還本金

$289,665

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$843	$24,582	$25,425	$275,012
350	$773	$24,651	$25,425	$250,360
351	$704	$24,721	$25,425	$225,640
352	$635	$24,790	$25,425	$200,849
353	$565	$24,860	$25,425	$175,989
354	$495	$24,930	$25,425	$151,059
355	$425	$25,000	$25,425	$126,059
356	$355	$25,070	$25,425	$100,989
357	$284	$25,141	$25,425	$75,848
358	$213	$25,212	$25,425	$50,636
359	$142	$25,283	$25,425	$25,354
360	$71	$25,354	$25,425	$0

第30年供款共

$305,099

第30年利息

$5,505

第30年共還本金

$299,594

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$11,731,984

免责声明

笋盘推介

按揭保险费
info