楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$110,030

借款月供 $533 , 共加借HK$110,030

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$9,839,625

每月供款
$25,222

首期

$566,000

总贷款额

$5,204,030

總利息

$3,875,645

印花税

$127,350

其他

$66,600

置业成本总预算

HK$759,950

$50,443

置业成本总预算

HK$759,950

首期

$566,000
印花税

$127,350
- AVD
  
  $127,350
律师费

$ 10,000
代理佣金

$56,600
按揭保险费

$110,030

$50,443

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

马鞍山迎涛湾 B座

thumb_up

迎涛湾 B座

实

535 呎

@12,430

建

664 呎

@10,015

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

售$665 万

实

535 呎

@12,430

建

664 呎

@10,015

售$665 万

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

粉岭粉岭中心第01期 G座

thumb_up

*开扬远景*有匙即睇*

实

513 呎

@11,442

建

658 呎

@8,921

vpn_key 有匙即睇

售$587 万

实

513 呎

@11,442

建

658 呎

@8,921

售$587 万

vpn_key 有匙即睇

马鞍山西径村

thumb_up

罕有连天台新靓装阔落3房,即买即住

建

602 呎

@10,797

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 pets 爱竉必选

售$650 万

建

602 呎

@10,797

售$650 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 pets 爱竉必选

VR实景

马鞍山新港城 H座

thumb_up

极高层靓装无敌海景 2房地铁上盖

实

338 呎

@17,604

建

464 呎

@12,823

local_fire_department 至HIT hotel_class 楼王 vpn_key 有匙即睇

售$595 万

实

338 呎

@17,604

建

464 呎

@12,823

售$595 万

local_fire_department 至HIT hotel_class 楼王 vpn_key 有匙即睇

西贡逸珑海滙第03座

thumb_up

市中心, 交通方便, 即买即住

实

491 呎

@12,994

local_offer 低水笋价

售$638 万

实

491 呎

@12,994

售$638 万

local_offer 低水笋价

马鞍山新港城 R座

thumb_up

铁路沿线~上车盘

实

337 呎

@16,617

建

449 呎

@12,472

verified 首置必买

售$560 万

实

337 呎

@16,617

建

449 呎

@12,472

售$560 万

verified 首置必买

沙田沙田第一城

thumb_up

沙田第一城三房精选！

实

451 呎

@12,306

建

544 呎

@10,202

local_fire_department 至HIT

售$555 万

实

451 呎

@12,306

建

544 呎

@10,202

售$555 万

local_fire_department 至HIT

西贡黄竹山新村

thumb_up

黄竹山新村

建

675 呎

@8,148

local_offer 低水笋价 vpn_key 有匙即睇

售$550 万

建

675 呎

@8,148

售$550 万

local_offer 低水笋价 vpn_key 有匙即睇

VR实景

粉岭粉岭中心第01期 A座

thumb_up

罕有内园三房大单边

实

535 呎

@11,364

建

688 呎

@8,837

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 verified 首置必买

售$608 万

实

535 呎

@11,364

建

688 呎

@8,837

售$608 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 verified 首置必买

马鞍山新港城 P座

thumb_up

新港城 P座

实

370 呎

@14,865

建

503 呎

@10,934

local_fire_department 至HIT hotel_class 楼王 price_change 蚀让盘

售$550 万

实

370 呎

@14,865

建

503 呎

@10,934

售$550 万

local_fire_department 至HIT hotel_class 楼王 price_change 蚀让盘

马鞍山岚岸第06座

thumb_up

2房笋

实

496 呎

@13,105

建

663 呎

@9,804

local_fire_department 至HIT verified 首置必买

售$650 万

实

496 呎

@13,105

建

663 呎

@9,804

售$650 万

local_fire_department 至HIT verified 首置必买

沙田荟荞 2翼

thumb_up

荟荞一房招租~环境清幽~4年新楼~ 有匙即睇!

实

389 呎

@16,710

local_fire_department 至HIT directions_run 即走 vpn_key 有匙即睇

售$650 万

实

389 呎

@16,710

售$650 万

local_fire_department 至HIT directions_run 即走 vpn_key 有匙即睇

利率	15年	20年	25年	30年
1.000	$31,146	$23,933	$19,613	$16,738
1.500	$32,304	$25,112	$20,813	$17,960
2.000	$33,488	$26,326	$22,058	$19,235
2.500	$34,700	$27,576	$23,346	$20,562
3.000	$35,938	$28,861	$24,678	$21,940
3.500	$37,203	$30,181	$26,053	$23,368
4.000	$38,494	$31,535	$27,469	$24,845
4.125	$38,820	$31,879	$27,829	$25,221
4.500	$39,810	$32,923	$28,926	$26,368
5.000	$41,153	$34,344	$30,422	$27,936
5.500	$42,521	$35,798	$31,957	$29,548
6.000	$43,915	$37,283	$33,530	$31,201

每月供款$25,222

年期

30年

贷款金额

$5,204,030.4

總利息

$3,875,645

总贷款连利息

$9,079,675.4

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$17,889	$7,332	$25,221	$5,196,698
2	$17,864	$7,358	$25,221	$5,189,340
3	$17,838	$7,383	$25,221	$5,181,957
4	$17,813	$7,408	$25,221	$5,174,549
5	$17,788	$7,434	$25,221	$5,167,115
6	$17,762	$7,459	$25,221	$5,159,656
7	$17,736	$7,485	$25,221	$5,152,171
8	$17,711	$7,511	$25,221	$5,144,660
9	$17,685	$7,537	$25,221	$5,137,124
10	$17,659	$7,562	$25,221	$5,129,561
11	$17,633	$7,588	$25,221	$5,121,973
12	$17,607	$7,615	$25,221	$5,114,358

第1年供款共

$302,656

第1年利息

$212,983

第1年共還本金

$89,672

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$17,581	$7,641	$25,221	$5,106,717
14	$17,554	$7,667	$25,221	$5,099,050
15	$17,528	$7,693	$25,221	$5,091,357
16	$17,502	$7,720	$25,221	$5,083,637
17	$17,475	$7,746	$25,221	$5,075,891
18	$17,448	$7,773	$25,221	$5,068,118
19	$17,422	$7,800	$25,221	$5,060,318
20	$17,395	$7,826	$25,221	$5,052,492
21	$17,368	$7,853	$25,221	$5,044,638
22	$17,341	$7,880	$25,221	$5,036,758
23	$17,314	$7,907	$25,221	$5,028,851
24	$17,287	$7,935	$25,221	$5,020,916

第2年供款共

$302,656

第2年利息

$209,214

第2年共還本金

$93,442

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$17,259	$7,962	$25,221	$5,012,954
26	$17,232	$7,989	$25,221	$5,004,965
27	$17,205	$8,017	$25,221	$4,996,948
28	$17,177	$8,044	$25,221	$4,988,904
29	$17,149	$8,072	$25,221	$4,980,832
30	$17,122	$8,100	$25,221	$4,972,732
31	$17,094	$8,128	$25,221	$4,964,604
32	$17,066	$8,155	$25,221	$4,956,449
33	$17,038	$8,184	$25,221	$4,948,265
34	$17,010	$8,212	$25,221	$4,940,054
35	$16,981	$8,240	$25,221	$4,931,814
36	$16,953	$8,268	$25,221	$4,923,546

第3年供款共

$302,656

第3年利息

$205,286

第3年共還本金

$97,370

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$16,925	$8,297	$25,221	$4,915,249
38	$16,896	$8,325	$25,221	$4,906,924
39	$16,868	$8,354	$25,221	$4,898,570
40	$16,839	$8,382	$25,221	$4,890,188
41	$16,810	$8,411	$25,221	$4,881,776
42	$16,781	$8,440	$25,221	$4,873,336
43	$16,752	$8,469	$25,221	$4,864,867
44	$16,723	$8,498	$25,221	$4,856,369
45	$16,694	$8,528	$25,221	$4,847,841
46	$16,664	$8,557	$25,221	$4,839,284
47	$16,635	$8,586	$25,221	$4,830,698
48	$16,606	$8,616	$25,221	$4,822,082

第4年供款共

$302,656

第4年利息

$201,192

第4年共還本金

$101,464

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$16,576	$8,645	$25,221	$4,813,437
50	$16,546	$8,675	$25,221	$4,804,762
51	$16,516	$8,705	$25,221	$4,796,057
52	$16,486	$8,735	$25,221	$4,787,322
53	$16,456	$8,765	$25,221	$4,778,557
54	$16,426	$8,795	$25,221	$4,769,762
55	$16,396	$8,825	$25,221	$4,760,937
56	$16,366	$8,856	$25,221	$4,752,081
57	$16,335	$8,886	$25,221	$4,743,195
58	$16,305	$8,917	$25,221	$4,734,278
59	$16,274	$8,947	$25,221	$4,725,331
60	$16,243	$8,978	$25,221	$4,716,353

第5年供款共

$302,656

第5年利息

$196,927

第5年共還本金

$105,729

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$16,212	$9,009	$25,221	$4,707,344
62	$16,181	$9,040	$25,221	$4,698,304
63	$16,150	$9,071	$25,221	$4,689,234
64	$16,119	$9,102	$25,221	$4,680,131
65	$16,088	$9,133	$25,221	$4,670,998
66	$16,057	$9,165	$25,221	$4,661,833
67	$16,025	$9,196	$25,221	$4,652,637
68	$15,993	$9,228	$25,221	$4,643,409
69	$15,962	$9,260	$25,221	$4,634,150
70	$15,930	$9,291	$25,221	$4,624,858
71	$15,898	$9,323	$25,221	$4,615,535
72	$15,866	$9,355	$25,221	$4,606,179

第6年供款共

$302,656

第6年利息

$192,482

第6年共還本金

$110,174

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$15,834	$9,388	$25,221	$4,596,792
74	$15,801	$9,420	$25,221	$4,587,372
75	$15,769	$9,452	$25,221	$4,577,920
76	$15,737	$9,485	$25,221	$4,568,435
77	$15,704	$9,517	$25,221	$4,558,918
78	$15,671	$9,550	$25,221	$4,549,368
79	$15,638	$9,583	$25,221	$4,539,785
80	$15,606	$9,616	$25,221	$4,530,169
81	$15,572	$9,649	$25,221	$4,520,520
82	$15,539	$9,682	$25,221	$4,510,838
83	$15,506	$9,715	$25,221	$4,501,123
84	$15,473	$9,749	$25,221	$4,491,374

第7年供款共

$302,656

第7年利息

$187,850

第7年共還本金

$114,805

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$15,439	$9,782	$25,221	$4,481,592
86	$15,405	$9,816	$25,221	$4,471,776
87	$15,372	$9,850	$25,221	$4,461,926
88	$15,338	$9,883	$25,221	$4,452,043
89	$15,304	$9,917	$25,221	$4,442,125
90	$15,270	$9,952	$25,221	$4,432,174
91	$15,236	$9,986	$25,221	$4,422,188
92	$15,201	$10,020	$25,221	$4,412,168
93	$15,167	$10,054	$25,221	$4,402,114
94	$15,132	$10,089	$25,221	$4,392,025
95	$15,098	$10,124	$25,221	$4,381,901
96	$15,063	$10,159	$25,221	$4,371,742

第8年供款共

$302,656

第8年利息

$183,024

第8年共還本金

$119,632

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$15,028	$10,193	$25,221	$4,361,549
98	$14,993	$10,228	$25,221	$4,351,320
99	$14,958	$10,264	$25,221	$4,341,057
100	$14,922	$10,299	$25,221	$4,330,758
101	$14,887	$10,334	$25,221	$4,320,423
102	$14,851	$10,370	$25,221	$4,310,054
103	$14,816	$10,406	$25,221	$4,299,648
104	$14,780	$10,441	$25,221	$4,289,207
105	$14,744	$10,477	$25,221	$4,278,730
106	$14,708	$10,513	$25,221	$4,268,216
107	$14,672	$10,549	$25,221	$4,257,667
108	$14,636	$10,586	$25,221	$4,247,082

第9年供款共

$302,656

第9年利息

$177,995

第9年共還本金

$124,661

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$14,599	$10,622	$25,221	$4,236,460
110	$14,563	$10,658	$25,221	$4,225,801
111	$14,526	$10,695	$25,221	$4,215,106
112	$14,489	$10,732	$25,221	$4,204,374
113	$14,453	$10,769	$25,221	$4,193,605
114	$14,416	$10,806	$25,221	$4,182,800
115	$14,378	$10,843	$25,221	$4,171,957
116	$14,341	$10,880	$25,221	$4,161,076
117	$14,304	$10,918	$25,221	$4,150,159
118	$14,266	$10,955	$25,221	$4,139,204
119	$14,229	$10,993	$25,221	$4,128,211
120	$14,191	$11,031	$25,221	$4,117,180

第10年供款共

$302,656

第10年利息

$172,754

第10年共還本金

$129,901

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$14,153	$11,069	$25,221	$4,106,112
122	$14,115	$11,107	$25,221	$4,095,005
123	$14,077	$11,145	$25,221	$4,083,860
124	$14,038	$11,183	$25,221	$4,072,677
125	$14,000	$11,221	$25,221	$4,061,456
126	$13,961	$11,260	$25,221	$4,050,196
127	$13,923	$11,299	$25,221	$4,038,897
128	$13,884	$11,338	$25,221	$4,027,559
129	$13,845	$11,377	$25,221	$4,016,183
130	$13,806	$11,416	$25,221	$4,004,767
131	$13,766	$11,455	$25,221	$3,993,312
132	$13,727	$11,494	$25,221	$3,981,818

第11年供款共

$302,656

第11年利息

$167,294

第11年共還本金

$135,362

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$13,687	$11,534	$25,221	$3,970,284
134	$13,648	$11,573	$25,221	$3,958,711
135	$13,608	$11,613	$25,221	$3,947,097
136	$13,568	$11,653	$25,221	$3,935,444
137	$13,528	$11,693	$25,221	$3,923,751
138	$13,488	$11,733	$25,221	$3,912,017
139	$13,448	$11,774	$25,221	$3,900,244
140	$13,407	$11,814	$25,221	$3,888,429
141	$13,366	$11,855	$25,221	$3,876,575
142	$13,326	$11,896	$25,221	$3,864,679
143	$13,285	$11,936	$25,221	$3,852,743
144	$13,244	$11,978	$25,221	$3,840,765

第12年供款共

$302,656

第12年利息

$161,603

第12年共還本金

$141,053

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$13,203	$12,019	$25,221	$3,828,746
146	$13,161	$12,060	$25,221	$3,816,686
147	$13,120	$12,101	$25,221	$3,804,585
148	$13,078	$12,143	$25,221	$3,792,442
149	$13,037	$12,185	$25,221	$3,780,257
150	$12,995	$12,227	$25,221	$3,768,030
151	$12,953	$12,269	$25,221	$3,755,762
152	$12,910	$12,311	$25,221	$3,743,451
153	$12,868	$12,353	$25,221	$3,731,098
154	$12,826	$12,396	$25,221	$3,718,702
155	$12,783	$12,438	$25,221	$3,706,264
156	$12,740	$12,481	$25,221	$3,693,783

第13年供款共

$302,656

第13年利息

$155,673

第13年共還本金

$146,983

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$12,697	$12,524	$25,221	$3,681,259
158	$12,654	$12,567	$25,221	$3,668,692
159	$12,611	$12,610	$25,221	$3,656,081
160	$12,568	$12,654	$25,221	$3,643,428
161	$12,524	$12,697	$25,221	$3,630,731
162	$12,481	$12,741	$25,221	$3,617,990
163	$12,437	$12,784	$25,221	$3,605,206
164	$12,393	$12,828	$25,221	$3,592,377
165	$12,349	$12,873	$25,221	$3,579,505
166	$12,305	$12,917	$25,221	$3,566,588
167	$12,260	$12,961	$25,221	$3,553,627
168	$12,216	$13,006	$25,221	$3,540,621

第14年供款共

$302,656

第14年利息

$149,494

第14年共還本金

$153,161

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$12,171	$13,050	$25,221	$3,527,571
170	$12,126	$13,095	$25,221	$3,514,475
171	$12,081	$13,140	$25,221	$3,501,335
172	$12,036	$13,185	$25,221	$3,488,150
173	$11,991	$13,231	$25,221	$3,474,919
174	$11,945	$13,276	$25,221	$3,461,642
175	$11,899	$13,322	$25,221	$3,448,321
176	$11,854	$13,368	$25,221	$3,434,953
177	$11,808	$13,414	$25,221	$3,421,539
178	$11,762	$13,460	$25,221	$3,408,079
179	$11,715	$13,506	$25,221	$3,394,573
180	$11,669	$13,552	$25,221	$3,381,021

第15年供款共

$302,656

第15年利息

$143,056

第15年共還本金

$159,600

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$11,622	$13,599	$25,221	$3,367,422
182	$11,576	$13,646	$25,221	$3,353,776
183	$11,529	$13,693	$25,221	$3,340,083
184	$11,482	$13,740	$25,221	$3,326,343
185	$11,434	$13,787	$25,221	$3,312,556
186	$11,387	$13,834	$25,221	$3,298,722
187	$11,339	$13,882	$25,221	$3,284,840
188	$11,292	$13,930	$25,221	$3,270,910
189	$11,244	$13,978	$25,221	$3,256,933
190	$11,196	$14,026	$25,221	$3,242,907
191	$11,147	$14,074	$25,221	$3,228,833
192	$11,099	$14,122	$25,221	$3,214,711

第16年供款共

$302,656

第16年利息

$136,346

第16年共還本金

$166,310

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$11,051	$14,171	$25,221	$3,200,540
194	$11,002	$14,219	$25,221	$3,186,321
195	$10,953	$14,268	$25,221	$3,172,053
196	$10,904	$14,317	$25,221	$3,157,735
197	$10,855	$14,367	$25,221	$3,143,369
198	$10,805	$14,416	$25,221	$3,128,953
199	$10,756	$14,466	$25,221	$3,114,487
200	$10,706	$14,515	$25,221	$3,099,972
201	$10,656	$14,565	$25,221	$3,085,407
202	$10,606	$14,615	$25,221	$3,070,791
203	$10,556	$14,665	$25,221	$3,056,126
204	$10,505	$14,716	$25,221	$3,041,410

第17年供款共

$302,656

第17年利息

$129,355

第17年共還本金

$173,301

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$10,455	$14,766	$25,221	$3,026,644
206	$10,404	$14,817	$25,221	$3,011,826
207	$10,353	$14,868	$25,221	$2,996,958
208	$10,302	$14,919	$25,221	$2,982,039
209	$10,251	$14,971	$25,221	$2,967,068
210	$10,199	$15,022	$25,221	$2,952,046
211	$10,148	$15,074	$25,221	$2,936,973
212	$10,096	$15,125	$25,221	$2,921,847
213	$10,044	$15,177	$25,221	$2,906,670
214	$9,992	$15,230	$25,221	$2,891,440
215	$9,939	$15,282	$25,221	$2,876,158
216	$9,887	$15,335	$25,221	$2,860,824

第18年供款共

$302,656

第18年利息

$122,069

第18年共還本金

$180,586

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$9,834	$15,387	$25,221	$2,845,436
218	$9,781	$15,440	$25,221	$2,829,996
219	$9,728	$15,493	$25,221	$2,814,503
220	$9,675	$15,546	$25,221	$2,798,957
221	$9,621	$15,600	$25,221	$2,783,357
222	$9,568	$15,654	$25,221	$2,767,703
223	$9,514	$15,707	$25,221	$2,751,996
224	$9,460	$15,761	$25,221	$2,736,234
225	$9,406	$15,816	$25,221	$2,720,419
226	$9,351	$15,870	$25,221	$2,704,549
227	$9,297	$15,924	$25,221	$2,688,625
228	$9,242	$15,979	$25,221	$2,672,645

第19年供款共

$302,656

第19年利息

$114,478

第19年共還本金

$188,178

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$9,187	$16,034	$25,221	$2,656,611
230	$9,132	$16,089	$25,221	$2,640,522
231	$9,077	$16,145	$25,221	$2,624,378
232	$9,021	$16,200	$25,221	$2,608,178
233	$8,966	$16,256	$25,221	$2,591,922
234	$8,910	$16,312	$25,221	$2,575,610
235	$8,854	$16,368	$25,221	$2,559,243
236	$8,797	$16,424	$25,221	$2,542,819
237	$8,741	$16,480	$25,221	$2,526,338
238	$8,684	$16,537	$25,221	$2,509,801
239	$8,627	$16,594	$25,221	$2,493,207
240	$8,570	$16,651	$25,221	$2,476,557

第20年供款共

$302,656

第20年利息

$106,567

第20年共還本金

$196,089

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$8,513	$16,708	$25,221	$2,459,848
242	$8,456	$16,766	$25,221	$2,443,083
243	$8,398	$16,823	$25,221	$2,426,260
244	$8,340	$16,881	$25,221	$2,409,378
245	$8,282	$16,939	$25,221	$2,392,439
246	$8,224	$16,997	$25,221	$2,375,442
247	$8,166	$17,056	$25,221	$2,358,386
248	$8,107	$17,114	$25,221	$2,341,272
249	$8,048	$17,173	$25,221	$2,324,099
250	$7,989	$17,232	$25,221	$2,306,867
251	$7,930	$17,291	$25,221	$2,289,575
252	$7,870	$17,351	$25,221	$2,272,224

第21年供款共

$302,656

第21年利息

$98,324

第21年共還本金

$204,332

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$7,811	$17,411	$25,221	$2,254,814
254	$7,751	$17,470	$25,221	$2,237,343
255	$7,691	$17,530	$25,221	$2,219,813
256	$7,631	$17,591	$25,221	$2,202,222
257	$7,570	$17,651	$25,221	$2,184,571
258	$7,509	$17,712	$25,221	$2,166,859
259	$7,449	$17,773	$25,221	$2,149,086
260	$7,387	$17,834	$25,221	$2,131,252
261	$7,326	$17,895	$25,221	$2,113,357
262	$7,265	$17,957	$25,221	$2,095,401
263	$7,203	$18,018	$25,221	$2,077,382
264	$7,141	$18,080	$25,221	$2,059,302

第22年供款共

$302,656

第22年利息

$89,734

第22年共還本金

$212,922

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$7,079	$18,142	$25,221	$2,041,160
266	$7,016	$18,205	$25,221	$2,022,955
267	$6,954	$18,267	$25,221	$2,004,687
268	$6,891	$18,330	$25,221	$1,986,357
269	$6,828	$18,393	$25,221	$1,967,964
270	$6,765	$18,456	$25,221	$1,949,507
271	$6,701	$18,520	$25,221	$1,930,988
272	$6,638	$18,584	$25,221	$1,912,404
273	$6,574	$18,647	$25,221	$1,893,757
274	$6,510	$18,712	$25,221	$1,875,045
275	$6,445	$18,776	$25,221	$1,856,269
276	$6,381	$18,840	$25,221	$1,837,429

第23年供款共

$302,656

第23年利息

$80,783

第23年共還本金

$221,873

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$6,316	$18,905	$25,221	$1,818,524
278	$6,251	$18,970	$25,221	$1,799,553
279	$6,186	$19,035	$25,221	$1,780,518
280	$6,121	$19,101	$25,221	$1,761,417
281	$6,055	$19,166	$25,221	$1,742,251
282	$5,989	$19,232	$25,221	$1,723,019
283	$5,923	$19,298	$25,221	$1,703,720
284	$5,857	$19,365	$25,221	$1,684,355
285	$5,790	$19,431	$25,221	$1,664,924
286	$5,723	$19,498	$25,221	$1,645,426
287	$5,656	$19,565	$25,221	$1,625,861
288	$5,589	$19,632	$25,221	$1,606,228

第24年供款共

$302,656

第24年利息

$71,455

第24年共還本金

$231,201

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$5,521	$19,700	$25,221	$1,586,528
290	$5,454	$19,768	$25,221	$1,566,761
291	$5,386	$19,836	$25,221	$1,546,925
292	$5,318	$19,904	$25,221	$1,527,021
293	$5,249	$19,972	$25,221	$1,507,049
294	$5,180	$20,041	$25,221	$1,487,008
295	$5,112	$20,110	$25,221	$1,466,899
296	$5,042	$20,179	$25,221	$1,446,720
297	$4,973	$20,248	$25,221	$1,426,472
298	$4,903	$20,318	$25,221	$1,406,154
299	$4,834	$20,388	$25,221	$1,385,766
300	$4,764	$20,458	$25,221	$1,365,308

第25年供款共

$302,656

第25年利息

$61,736

第25年共還本金

$240,920

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$4,693	$20,528	$25,221	$1,344,780
302	$4,623	$20,599	$25,221	$1,324,182
303	$4,552	$20,669	$25,221	$1,303,512
304	$4,481	$20,740	$25,221	$1,282,772
305	$4,410	$20,812	$25,221	$1,261,960
306	$4,338	$20,883	$25,221	$1,241,076
307	$4,266	$20,955	$25,221	$1,220,121
308	$4,194	$21,027	$25,221	$1,199,094
309	$4,122	$21,099	$25,221	$1,177,995
310	$4,049	$21,172	$25,221	$1,156,823
311	$3,977	$21,245	$25,221	$1,135,578
312	$3,904	$21,318	$25,221	$1,114,260

第26年供款共

$302,656

第26年利息

$51,608

第26年共還本金

$251,048

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$3,830	$21,391	$25,221	$1,092,869
314	$3,757	$21,465	$25,221	$1,071,405
315	$3,683	$21,538	$25,221	$1,049,866
316	$3,609	$21,612	$25,221	$1,028,254
317	$3,535	$21,687	$25,221	$1,006,567
318	$3,460	$21,761	$25,221	$984,806
319	$3,385	$21,836	$25,221	$962,970
320	$3,310	$21,911	$25,221	$941,059
321	$3,235	$21,986	$25,221	$919,072
322	$3,159	$22,062	$25,221	$897,010
323	$3,083	$22,138	$25,221	$874,873
324	$3,007	$22,214	$25,221	$852,659

第27年供款共

$302,656

第27年利息

$41,054

第27年共還本金

$261,602

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$2,931	$22,290	$25,221	$830,368
326	$2,854	$22,367	$25,221	$808,001
327	$2,778	$22,444	$25,221	$785,558
328	$2,700	$22,521	$25,221	$763,037
329	$2,623	$22,598	$25,221	$740,438
330	$2,545	$22,676	$25,221	$717,762
331	$2,467	$22,754	$25,221	$695,008
332	$2,389	$22,832	$25,221	$672,176
333	$2,311	$22,911	$25,221	$649,265
334	$2,232	$22,989	$25,221	$626,276
335	$2,153	$23,068	$25,221	$603,207
336	$2,074	$23,148	$25,221	$580,059

第28年供款共

$302,656

第28年利息

$30,057

第28年共還本金

$272,599

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$1,994	$23,227	$25,221	$556,832
338	$1,914	$23,307	$25,221	$533,525
339	$1,834	$23,387	$25,221	$510,138
340	$1,754	$23,468	$25,221	$486,670
341	$1,673	$23,548	$25,221	$463,121
342	$1,592	$23,629	$25,221	$439,492
343	$1,511	$23,711	$25,221	$415,781
344	$1,429	$23,792	$25,221	$391,989
345	$1,347	$23,874	$25,221	$368,116
346	$1,265	$23,956	$25,221	$344,160
347	$1,183	$24,038	$25,221	$320,121
348	$1,100	$24,121	$25,221	$296,000

第29年供款共

$302,656

第29年利息

$18,597

第29年共還本金

$284,059

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$1,018	$24,204	$25,221	$271,797
350	$934	$24,287	$25,221	$247,510
351	$851	$24,371	$25,221	$223,139
352	$767	$24,454	$25,221	$198,685
353	$683	$24,538	$25,221	$174,147
354	$599	$24,623	$25,221	$149,524
355	$514	$24,707	$25,221	$124,816
356	$429	$24,792	$25,221	$100,024
357	$344	$24,877	$25,221	$75,147
358	$258	$24,963	$25,221	$50,184
359	$173	$25,049	$25,221	$25,135
360	$86	$25,135	$25,221	$0

第30年供款共

$302,656

第30年利息

$6,655

第30年共還本金

$296,000

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$9,839,625

免责声明

笋盘推介

按揭保险费
info