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$11,189,151

每月供款
$20,318

首期

$3,545,000

总贷款额

$4,455,000

總利息

$2,859,151

印花税

$240,000

其他

$90,000

置业成本总预算

HK$3,875,000

$40,634

置业成本总预算

HK$3,875,000

首期

$3,545,000
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

$40,634

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08座

thumb_up

马鞍山听涛雅苑第08座

实

660 呎

@13,030

建

819 呎

@10,501

real_estate_agent 罕有放盘 verified 首置必买

售$860 万

实

660 呎

@13,030

建

819 呎

@10,501

售$860 万

real_estate_agent 罕有放盘 verified 首置必买

马鞍山迎海第03期星湾御第22座

thumb_up

特色单位 (已租)

实

480 呎

@15,625

local_fire_department 至HIT

售$750 万

实

480 呎

@15,625

售$750 万

local_fire_department 至HIT

VR实景

马鞍山银湖天峰

thumb_up

马铁站顶上盖 3分钟生活圈 2房加工人房大到可以当3房可以安排睇楼!

实

615 呎

@13,333

建

805 呎

@10,186

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

售$820 万

实

615 呎

@13,333

建

805 呎

@10,186

售$820 万

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

马鞍山听涛雅苑第09座

thumb_up

交通便利 ! 环境舒适宁静 ! 价钱可以再商议！

实

788 呎

@10,787

建

977 呎

@8,700

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价 verified 首置必买

售$850 万

实

788 呎

@10,787

建

977 呎

@8,700

售$850 万

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价 verified 首置必买

KOL实拍 VR实景

沙田欣廷轩

thumb_up

新鸿基名牌两房　近铁路站方便

实

414 呎

@16,908

建

549 呎

@12,750

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

售$700 万

实

414 呎

@16,908

建

549 呎

@12,750

售$700 万

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

马鞍山乌溪沙村

thumb_up

连天台好方便

建

700 呎

@10,000

售$700 万

建

700 呎

@10,000

售$700 万

马鞍山井头村

thumb_up

~*楼新地下,单边,方便~罕有放盘*~

建

700 呎

@10,000

local_fire_department 至HIT

售$700 万

建

700 呎

@10,000

售$700 万

local_fire_department 至HIT

马鞍山嘉华星涛湾

thumb_up

嘉华星涛湾, 全海景高层

实

516 呎

@14,341

建

724 呎

@10,221

hotel_class 楼王 local_offer 低水笋价

售$740 万

实

516 呎

@14,341

建

724 呎

@10,221

售$740 万

hotel_class 楼王 local_offer 低水笋价

粉岭海燕花园第02期

thumb_up

海燕花园第02期地下连花园

实

630 呎

@11,905

local_fire_department 至HIT

售$750 万

实

630 呎

@11,905

售$750 万

local_fire_department 至HIT

沙田滨景花园

thumb_up

罕有高层河景大则3房必选

实

645 呎

@11,860

建

781 呎

@9,795

local_fire_department 至HIT

售$765 万

实

645 呎

@11,860

建

781 呎

@9,795

售$765 万

local_fire_department 至HIT

马鞍山观澜雅轩

thumb_up

观澜雅轩2房连车位

实

608 呎

@14,638

建

777 呎

@11,454

real_estate_agent 罕有放盘 hotel_class 楼王

售$890 万

实

608 呎

@14,638

建

777 呎

@11,454

售$890 万

real_estate_agent 罕有放盘 hotel_class 楼王

马鞍山迎海第02期星湾第20座

thumb_up

迎海

实

527 呎

@16,698

local_fire_department 至HIT

售$880 万

实

527 呎

@16,698

售$880 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$26,663	$20,488	$16,790	$14,329
1.500	$27,654	$21,497	$17,817	$15,375
2.000	$28,668	$22,537	$18,883	$16,467
2.500	$29,705	$23,607	$19,986	$17,603
3.000	$30,765	$24,707	$21,126	$18,782
3.500	$31,848	$25,837	$22,303	$20,005
3.625	$32,122	$26,124	$22,603	$20,317
4.000	$32,953	$26,996	$23,515	$21,269
4.500	$34,080	$28,185	$24,762	$22,573
5.000	$35,230	$29,401	$26,043	$23,915
5.500	$36,401	$30,645	$27,358	$25,295
6.000	$37,594	$31,917	$28,704	$26,710

每月供款$20,318

年期

30年

贷款金额

$4,455,000

總利息

$2,859,151

总贷款连利息

$7,314,151

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$13,458	$6,859	$20,317	$4,448,141
2	$13,437	$6,880	$20,317	$4,441,261
3	$13,416	$6,901	$20,317	$4,434,360
4	$13,395	$6,922	$20,317	$4,427,438
5	$13,375	$6,943	$20,317	$4,420,496
6	$13,354	$6,964	$20,317	$4,413,532
7	$13,333	$6,985	$20,317	$4,406,548
8	$13,311	$7,006	$20,317	$4,399,542
9	$13,290	$7,027	$20,317	$4,392,515
10	$13,269	$7,048	$20,317	$4,385,467
11	$13,248	$7,069	$20,317	$4,378,398
12	$13,226	$7,091	$20,317	$4,371,307

第1年供款共

$243,805

第1年利息

$160,112

第1年共還本金

$83,693

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$13,205	$7,112	$20,317	$4,364,195
14	$13,184	$7,134	$20,317	$4,357,062
15	$13,162	$7,155	$20,317	$4,349,906
16	$13,140	$7,177	$20,317	$4,342,730
17	$13,119	$7,198	$20,317	$4,335,531
18	$13,097	$7,220	$20,317	$4,328,311
19	$13,075	$7,242	$20,317	$4,321,069
20	$13,053	$7,264	$20,317	$4,313,805
21	$13,031	$7,286	$20,317	$4,306,520
22	$13,009	$7,308	$20,317	$4,299,212
23	$12,987	$7,330	$20,317	$4,291,882
24	$12,965	$7,352	$20,317	$4,284,530

第2年供款共

$243,805

第2年利息

$157,028

第2年共還本金

$86,777

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$12,943	$7,374	$20,317	$4,277,156
26	$12,921	$7,397	$20,317	$4,269,759
27	$12,898	$7,419	$20,317	$4,262,340
28	$12,876	$7,441	$20,317	$4,254,899
29	$12,853	$7,464	$20,317	$4,247,435
30	$12,831	$7,486	$20,317	$4,239,949
31	$12,808	$7,509	$20,317	$4,232,440
32	$12,785	$7,532	$20,317	$4,224,908
33	$12,763	$7,554	$20,317	$4,217,354
34	$12,740	$7,577	$20,317	$4,209,777
35	$12,717	$7,600	$20,317	$4,202,177
36	$12,694	$7,623	$20,317	$4,194,554

第3年供款共

$243,805

第3年利息

$153,829

第3年共還本金

$89,976

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$12,671	$7,646	$20,317	$4,186,908
38	$12,648	$7,669	$20,317	$4,179,239
39	$12,625	$7,692	$20,317	$4,171,546
40	$12,602	$7,716	$20,317	$4,163,831
41	$12,578	$7,739	$20,317	$4,156,092
42	$12,555	$7,762	$20,317	$4,148,330
43	$12,531	$7,786	$20,317	$4,140,544
44	$12,508	$7,809	$20,317	$4,132,735
45	$12,484	$7,833	$20,317	$4,124,902
46	$12,461	$7,856	$20,317	$4,117,046
47	$12,437	$7,880	$20,317	$4,109,165
48	$12,413	$7,904	$20,317	$4,101,262

第4年供款共

$243,805

第4年利息

$150,513

第4年共還本金

$93,292

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$12,389	$7,928	$20,317	$4,093,334
50	$12,365	$7,952	$20,317	$4,085,382
51	$12,341	$7,976	$20,317	$4,077,406
52	$12,317	$8,000	$20,317	$4,069,406
53	$12,293	$8,024	$20,317	$4,061,382
54	$12,269	$8,048	$20,317	$4,053,334
55	$12,244	$8,073	$20,317	$4,045,261
56	$12,220	$8,097	$20,317	$4,037,164
57	$12,196	$8,121	$20,317	$4,029,043
58	$12,171	$8,146	$20,317	$4,020,897
59	$12,146	$8,171	$20,317	$4,012,726
60	$12,122	$8,195	$20,317	$4,004,531

第5年供款共

$243,805

第5年利息

$147,074

第5年共還本金

$96,731

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$12,097	$8,220	$20,317	$3,996,311
62	$12,072	$8,245	$20,317	$3,988,066
63	$12,047	$8,270	$20,317	$3,979,796
64	$12,022	$8,295	$20,317	$3,971,501
65	$11,997	$8,320	$20,317	$3,963,181
66	$11,972	$8,345	$20,317	$3,954,836
67	$11,947	$8,370	$20,317	$3,946,466
68	$11,922	$8,395	$20,317	$3,938,071
69	$11,896	$8,421	$20,317	$3,929,650
70	$11,871	$8,446	$20,317	$3,921,203
71	$11,845	$8,472	$20,317	$3,912,732
72	$11,820	$8,497	$20,317	$3,904,234

第6年供款共

$243,805

第6年利息

$143,509

第6年共還本金

$100,296

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$11,794	$8,523	$20,317	$3,895,711
74	$11,768	$8,549	$20,317	$3,887,162
75	$11,742	$8,575	$20,317	$3,878,588
76	$11,717	$8,601	$20,317	$3,869,987
77	$11,691	$8,626	$20,317	$3,861,361
78	$11,665	$8,653	$20,317	$3,852,708
79	$11,638	$8,679	$20,317	$3,844,030
80	$11,612	$8,705	$20,317	$3,835,325
81	$11,586	$8,731	$20,317	$3,826,593
82	$11,560	$8,758	$20,317	$3,817,836
83	$11,533	$8,784	$20,317	$3,809,052
84	$11,507	$8,811	$20,317	$3,800,241

第7年供款共

$243,805

第7年利息

$139,812

第7年共還本金

$103,993

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$11,480	$8,837	$20,317	$3,791,404
86	$11,453	$8,864	$20,317	$3,782,540
87	$11,426	$8,891	$20,317	$3,773,650
88	$11,400	$8,918	$20,317	$3,764,732
89	$11,373	$8,944	$20,317	$3,755,788
90	$11,346	$8,971	$20,317	$3,746,816
91	$11,319	$8,999	$20,317	$3,737,817
92	$11,291	$9,026	$20,317	$3,728,792
93	$11,264	$9,053	$20,317	$3,719,739
94	$11,237	$9,080	$20,317	$3,710,658
95	$11,209	$9,108	$20,317	$3,701,551
96	$11,182	$9,135	$20,317	$3,692,415

第8年供款共

$243,805

第8年利息

$135,979

第8年共還本金

$107,826

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$11,154	$9,163	$20,317	$3,683,252
98	$11,126	$9,191	$20,317	$3,674,062
99	$11,099	$9,218	$20,317	$3,664,843
100	$11,071	$9,246	$20,317	$3,655,597
101	$11,043	$9,274	$20,317	$3,646,323
102	$11,015	$9,302	$20,317	$3,637,021
103	$10,987	$9,330	$20,317	$3,627,691
104	$10,959	$9,358	$20,317	$3,618,332
105	$10,930	$9,387	$20,317	$3,608,945
106	$10,902	$9,415	$20,317	$3,599,530
107	$10,874	$9,444	$20,317	$3,590,087
108	$10,845	$9,472	$20,317	$3,580,615

第9年供款共

$243,805

第9年利息

$132,005

第9年共還本金

$111,800

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$10,816	$9,501	$20,317	$3,571,114
110	$10,788	$9,529	$20,317	$3,561,585
111	$10,759	$9,558	$20,317	$3,552,027
112	$10,730	$9,587	$20,317	$3,542,440
113	$10,701	$9,616	$20,317	$3,532,824
114	$10,672	$9,645	$20,317	$3,523,179
115	$10,643	$9,674	$20,317	$3,513,505
116	$10,614	$9,703	$20,317	$3,503,801
117	$10,584	$9,733	$20,317	$3,494,069
118	$10,555	$9,762	$20,317	$3,484,306
119	$10,526	$9,792	$20,317	$3,474,515
120	$10,496	$9,821	$20,317	$3,464,694

第10年供款共

$243,805

第10年利息

$127,884

第10年共還本金

$115,921

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$10,466	$9,851	$20,317	$3,454,843
122	$10,437	$9,881	$20,317	$3,444,962
123	$10,407	$9,910	$20,317	$3,435,052
124	$10,377	$9,940	$20,317	$3,425,112
125	$10,347	$9,970	$20,317	$3,415,141
126	$10,317	$10,001	$20,317	$3,405,141
127	$10,286	$10,031	$20,317	$3,395,110
128	$10,256	$10,061	$20,317	$3,385,049
129	$10,226	$10,091	$20,317	$3,374,957
130	$10,195	$10,122	$20,317	$3,364,836
131	$10,165	$10,152	$20,317	$3,354,683
132	$10,134	$10,183	$20,317	$3,344,500

第11年供款共

$243,805

第11年利息

$123,611

第11年共還本金

$120,194

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$10,103	$10,214	$20,317	$3,334,286
134	$10,072	$10,245	$20,317	$3,324,041
135	$10,041	$10,276	$20,317	$3,313,766
136	$10,010	$10,307	$20,317	$3,303,459
137	$9,979	$10,338	$20,317	$3,293,121
138	$9,948	$10,369	$20,317	$3,282,752
139	$9,917	$10,400	$20,317	$3,272,351
140	$9,885	$10,432	$20,317	$3,261,919
141	$9,854	$10,463	$20,317	$3,251,456
142	$9,822	$10,495	$20,317	$3,240,961
143	$9,790	$10,527	$20,317	$3,230,434
144	$9,759	$10,558	$20,317	$3,219,876

第12年供款共

$243,805

第12年利息

$119,181

第12年共還本金

$124,624

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$9,727	$10,590	$20,317	$3,209,286
146	$9,695	$10,622	$20,317	$3,198,663
147	$9,663	$10,654	$20,317	$3,188,009
148	$9,630	$10,687	$20,317	$3,177,322
149	$9,598	$10,719	$20,317	$3,166,603
150	$9,566	$10,751	$20,317	$3,155,852
151	$9,533	$10,784	$20,317	$3,145,068
152	$9,501	$10,816	$20,317	$3,134,252
153	$9,468	$10,849	$20,317	$3,123,403
154	$9,435	$10,882	$20,317	$3,112,521
155	$9,402	$10,915	$20,317	$3,101,606
156	$9,369	$10,948	$20,317	$3,090,659

第13年供款共

$243,805

第13年利息

$114,588

第13年共還本金

$129,217

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$9,336	$10,981	$20,317	$3,079,678
158	$9,303	$11,014	$20,317	$3,068,664
159	$9,270	$11,047	$20,317	$3,057,617
160	$9,237	$11,081	$20,317	$3,046,536
161	$9,203	$11,114	$20,317	$3,035,422
162	$9,170	$11,148	$20,317	$3,024,275
163	$9,136	$11,181	$20,317	$3,013,093
164	$9,102	$11,215	$20,317	$3,001,878
165	$9,068	$11,249	$20,317	$2,990,629
166	$9,034	$11,283	$20,317	$2,979,347
167	$9,000	$11,317	$20,317	$2,968,030
168	$8,966	$11,351	$20,317	$2,956,678

第14年供款共

$243,805

第14年利息

$109,825

第14年共還本金

$133,980

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$8,932	$11,385	$20,317	$2,945,293
170	$8,897	$11,420	$20,317	$2,933,873
171	$8,863	$11,454	$20,317	$2,922,419
172	$8,828	$11,489	$20,317	$2,910,930
173	$8,793	$11,524	$20,317	$2,899,406
174	$8,759	$11,558	$20,317	$2,887,848
175	$8,724	$11,593	$20,317	$2,876,254
176	$8,689	$11,628	$20,317	$2,864,626
177	$8,654	$11,664	$20,317	$2,852,962
178	$8,618	$11,699	$20,317	$2,841,264
179	$8,583	$11,734	$20,317	$2,829,530
180	$8,548	$11,770	$20,317	$2,817,760

第15年供款共

$243,805

第15年利息

$104,887

第15年共還本金

$138,918

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$8,512	$11,805	$20,317	$2,805,955
182	$8,476	$11,841	$20,317	$2,794,114
183	$8,441	$11,877	$20,317	$2,782,238
184	$8,405	$11,912	$20,317	$2,770,325
185	$8,369	$11,948	$20,317	$2,758,377
186	$8,333	$11,984	$20,317	$2,746,392
187	$8,296	$12,021	$20,317	$2,734,372
188	$8,260	$12,057	$20,317	$2,722,315
189	$8,224	$12,093	$20,317	$2,710,221
190	$8,187	$12,130	$20,317	$2,698,091
191	$8,150	$12,167	$20,317	$2,685,925
192	$8,114	$12,203	$20,317	$2,673,721

第16年供款共

$243,805

第16年利息

$99,766

第16年共還本金

$144,039

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$8,077	$12,240	$20,317	$2,661,481
194	$8,040	$12,277	$20,317	$2,649,204
195	$8,003	$12,314	$20,317	$2,636,890
196	$7,966	$12,351	$20,317	$2,624,538
197	$7,928	$12,389	$20,317	$2,612,149
198	$7,891	$12,426	$20,317	$2,599,723
199	$7,853	$12,464	$20,317	$2,587,259
200	$7,816	$12,501	$20,317	$2,574,758
201	$7,778	$12,539	$20,317	$2,562,219
202	$7,740	$12,577	$20,317	$2,549,642
203	$7,702	$12,615	$20,317	$2,537,027
204	$7,664	$12,653	$20,317	$2,524,374

第17年供款共

$243,805

第17年利息

$94,457

第17年共還本金

$149,348

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$7,626	$12,691	$20,317	$2,511,682
206	$7,587	$12,730	$20,317	$2,498,952
207	$7,549	$12,768	$20,317	$2,486,184
208	$7,510	$12,807	$20,317	$2,473,378
209	$7,472	$12,845	$20,317	$2,460,532
210	$7,433	$12,884	$20,317	$2,447,648
211	$7,394	$12,923	$20,317	$2,434,725
212	$7,355	$12,962	$20,317	$2,421,763
213	$7,316	$13,001	$20,317	$2,408,761
214	$7,276	$13,041	$20,317	$2,395,721
215	$7,237	$13,080	$20,317	$2,382,641
216	$7,198	$13,120	$20,317	$2,369,521

第18年供款共

$243,805

第18年利息

$88,953

第18年共還本金

$154,852

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$7,158	$13,159	$20,317	$2,356,362
218	$7,118	$13,199	$20,317	$2,343,163
219	$7,078	$13,239	$20,317	$2,329,924
220	$7,038	$13,279	$20,317	$2,316,645
221	$6,998	$13,319	$20,317	$2,303,327
222	$6,958	$13,359	$20,317	$2,289,967
223	$6,918	$13,399	$20,317	$2,276,568
224	$6,877	$13,440	$20,317	$2,263,128
225	$6,837	$13,481	$20,317	$2,249,647
226	$6,796	$13,521	$20,317	$2,236,126
227	$6,755	$13,562	$20,317	$2,222,564
228	$6,714	$13,603	$20,317	$2,208,961

第19年供款共

$243,805

第19年利息

$83,245

第19年共還本金

$160,560

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$6,673	$13,644	$20,317	$2,195,317
230	$6,632	$13,685	$20,317	$2,181,631
231	$6,590	$13,727	$20,317	$2,167,905
232	$6,549	$13,768	$20,317	$2,154,136
233	$6,507	$13,810	$20,317	$2,140,327
234	$6,466	$13,852	$20,317	$2,126,475
235	$6,424	$13,893	$20,317	$2,112,582
236	$6,382	$13,935	$20,317	$2,098,646
237	$6,340	$13,977	$20,317	$2,084,669
238	$6,297	$14,020	$20,317	$2,070,649
239	$6,255	$14,062	$20,317	$2,056,587
240	$6,213	$14,104	$20,317	$2,042,483

第20年供款共

$243,805

第20年利息

$77,327

第20年共還本金

$166,478

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$6,170	$14,147	$20,317	$2,028,336
242	$6,127	$14,190	$20,317	$2,014,146
243	$6,084	$14,233	$20,317	$1,999,913
244	$6,041	$14,276	$20,317	$1,985,638
245	$5,998	$14,319	$20,317	$1,971,319
246	$5,955	$14,362	$20,317	$1,956,957
247	$5,912	$14,405	$20,317	$1,942,551
248	$5,868	$14,449	$20,317	$1,928,102
249	$5,824	$14,493	$20,317	$1,913,610
250	$5,781	$14,536	$20,317	$1,899,073
251	$5,737	$14,580	$20,317	$1,884,493
252	$5,693	$14,624	$20,317	$1,869,869

第21年供款共

$243,805

第21年利息

$71,191

第21年共還本金

$172,614

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$5,649	$14,669	$20,317	$1,855,200
254	$5,604	$14,713	$20,317	$1,840,487
255	$5,560	$14,757	$20,317	$1,825,730
256	$5,515	$14,802	$20,317	$1,810,928
257	$5,471	$14,847	$20,317	$1,796,082
258	$5,426	$14,891	$20,317	$1,781,190
259	$5,381	$14,936	$20,317	$1,766,254
260	$5,336	$14,982	$20,317	$1,751,272
261	$5,290	$15,027	$20,317	$1,736,245
262	$5,245	$15,072	$20,317	$1,721,173
263	$5,199	$15,118	$20,317	$1,706,056
264	$5,154	$15,163	$20,317	$1,690,892

第22年供款共

$243,805

第22年利息

$64,829

第22年共還本金

$178,976

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$5,108	$15,209	$20,317	$1,675,683
266	$5,062	$15,255	$20,317	$1,660,428
267	$5,016	$15,301	$20,317	$1,645,127
268	$4,970	$15,347	$20,317	$1,629,779
269	$4,923	$15,394	$20,317	$1,614,385
270	$4,877	$15,440	$20,317	$1,598,945
271	$4,830	$15,487	$20,317	$1,583,458
272	$4,783	$15,534	$20,317	$1,567,924
273	$4,736	$15,581	$20,317	$1,552,344
274	$4,689	$15,628	$20,317	$1,536,716
275	$4,642	$15,675	$20,317	$1,521,041
276	$4,595	$15,722	$20,317	$1,505,319

第23年供款共

$243,805

第23年利息

$58,232

第23年共還本金

$185,573

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$4,547	$15,770	$20,317	$1,489,549
278	$4,500	$15,817	$20,317	$1,473,732
279	$4,452	$15,865	$20,317	$1,457,867
280	$4,404	$15,913	$20,317	$1,441,953
281	$4,356	$15,961	$20,317	$1,425,992
282	$4,308	$16,009	$20,317	$1,409,983
283	$4,259	$16,058	$20,317	$1,393,925
284	$4,211	$16,106	$20,317	$1,377,819
285	$4,162	$16,155	$20,317	$1,361,664
286	$4,113	$16,204	$20,317	$1,345,460
287	$4,064	$16,253	$20,317	$1,329,208
288	$4,015	$16,302	$20,317	$1,312,906

第24年供款共

$243,805

第24年利息

$51,392

第24年共還本金

$192,413

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$3,966	$16,351	$20,317	$1,296,555
290	$3,917	$16,400	$20,317	$1,280,154
291	$3,867	$16,450	$20,317	$1,263,704
292	$3,817	$16,500	$20,317	$1,247,205
293	$3,768	$16,549	$20,317	$1,230,655
294	$3,718	$16,599	$20,317	$1,214,056
295	$3,667	$16,650	$20,317	$1,197,406
296	$3,617	$16,700	$20,317	$1,180,706
297	$3,567	$16,750	$20,317	$1,163,956
298	$3,516	$16,801	$20,317	$1,147,155
299	$3,465	$16,852	$20,317	$1,130,303
300	$3,414	$16,903	$20,317	$1,113,401

第25年供款共

$243,805

第25年利息

$44,300

第25年共還本金

$199,505

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$3,363	$16,954	$20,317	$1,096,447
302	$3,312	$17,005	$20,317	$1,079,442
303	$3,261	$17,056	$20,317	$1,062,386
304	$3,209	$17,108	$20,317	$1,045,278
305	$3,158	$17,159	$20,317	$1,028,118
306	$3,106	$17,211	$20,317	$1,010,907
307	$3,054	$17,263	$20,317	$993,644
308	$3,002	$17,315	$20,317	$976,328
309	$2,949	$17,368	$20,317	$958,961
310	$2,897	$17,420	$20,317	$941,540
311	$2,844	$17,473	$20,317	$924,067
312	$2,791	$17,526	$20,317	$906,542

第26年供款共

$243,805

第26年利息

$36,946

第26年共還本金

$206,859

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$2,739	$17,579	$20,317	$888,963
314	$2,685	$17,632	$20,317	$871,332
315	$2,632	$17,685	$20,317	$853,647
316	$2,579	$17,738	$20,317	$835,908
317	$2,525	$17,792	$20,317	$818,116
318	$2,471	$17,846	$20,317	$800,271
319	$2,417	$17,900	$20,317	$782,371
320	$2,363	$17,954	$20,317	$764,417
321	$2,309	$18,008	$20,317	$746,409
322	$2,255	$18,062	$20,317	$728,347
323	$2,200	$18,117	$20,317	$710,230
324	$2,145	$18,172	$20,317	$692,059

第27年供款共

$243,805

第27年利息

$29,322

第27年共還本金

$214,483

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$2,091	$18,226	$20,317	$673,832
326	$2,036	$18,282	$20,317	$655,551
327	$1,980	$18,337	$20,317	$637,214
328	$1,925	$18,392	$20,317	$618,822
329	$1,869	$18,448	$20,317	$600,374
330	$1,814	$18,503	$20,317	$581,871
331	$1,758	$18,559	$20,317	$563,311
332	$1,702	$18,615	$20,317	$544,696
333	$1,645	$18,672	$20,317	$526,024
334	$1,589	$18,728	$20,317	$507,296
335	$1,532	$18,785	$20,317	$488,511
336	$1,476	$18,841	$20,317	$469,670

第28年供款共

$243,805

第28年利息

$21,416

第28年共還本金

$222,389

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$1,419	$18,898	$20,317	$450,772
338	$1,362	$18,955	$20,317	$431,816
339	$1,304	$19,013	$20,317	$412,804
340	$1,247	$19,070	$20,317	$393,734
341	$1,189	$19,128	$20,317	$374,606
342	$1,132	$19,185	$20,317	$355,421
343	$1,074	$19,243	$20,317	$336,177
344	$1,016	$19,302	$20,317	$316,876
345	$957	$19,360	$20,317	$297,516
346	$899	$19,418	$20,317	$278,097
347	$840	$19,477	$20,317	$258,620
348	$781	$19,536	$20,317	$239,085

第29年供款共

$243,805

第29年利息

$13,219

第29年共還本金

$230,586

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$722	$19,595	$20,317	$219,490
350	$663	$19,654	$20,317	$199,836
351	$604	$19,713	$20,317	$180,122
352	$544	$19,773	$20,317	$160,349
353	$484	$19,833	$20,317	$140,517
354	$424	$19,893	$20,317	$120,624
355	$364	$19,953	$20,317	$100,671
356	$304	$20,013	$20,317	$80,658
357	$244	$20,073	$20,317	$60,585
358	$183	$20,134	$20,317	$40,451
359	$122	$20,195	$20,317	$20,256
360	$61	$20,256	$20,317	$0

第30年供款共

$243,805

第30年利息

$4,720

第30年共還本金

$239,085

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$11,189,151

免责声明

笋盘推介

按揭保险费
info