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$11,864,951

每月供款
$25,120

首期

$2,492,000

总贷款额

$5,508,000

總利息

$3,534,951

印花税

$240,000

其他

$90,000

置业成本总预算

HK$2,822,000

$50,239

置业成本总预算

HK$2,822,000

首期

$2,492,000
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

$50,239

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

马鞍山迎海

thumb_up

大型新屋苑 2房加工人房

实

497 呎

@15,694

local_fire_department 至HIT verified 首置必买

售$780 万

实

497 呎

@15,694

售$780 万

local_fire_department 至HIT verified 首置必买

马鞍山晓峰湾畔第03座

thumb_up

高层露台三房套，业主诚意出售价钱好商议

实

684 呎

@11,404

建

901 呎

@8,657

local_fire_department 至HIT

售$780 万

实

684 呎

@11,404

建

901 呎

@8,657

售$780 万

local_fire_department 至HIT

沙田银禧花园

thumb_up

东南马场优质两房　连租约出售

实

510 呎

@14,314

建

653 呎

@11,179

local_fire_department 至HIT

售$730 万

实

510 呎

@14,314

建

653 呎

@11,179

售$730 万

local_fire_department 至HIT

马鞍山乌溪沙村

thumb_up

罕有乌溪沙新村放盘@700呎实用三房@

建

700 呎

@10,714

local_fire_department 至HIT

售$750 万

建

700 呎

@10,714

售$750 万

local_fire_department 至HIT

VR实景

粉岭蔚翠花园第02座

thumb_up

🥰蔚翠花園🥰三房帤世洗手間，成家大縹都勦會爭︔

实

716 呎

@10,894

建

842 呎

@9,264

local_fire_department 至HIT directions_run 即走

售$780 万

实

716 呎

@10,894

建

842 呎

@9,264

售$780 万

local_fire_department 至HIT directions_run 即走

马鞍山迎海第04期骏岸第08座

thumb_up

实用2房, 企理装修

实

501 呎

@15,968

local_fire_department 至HIT

售$800 万

实

501 呎

@15,968

售$800 万

local_fire_department 至HIT

马鞍山长庚村

thumb_up

**最近马鞍山市中心靓装修下覆式可步行到马鞍山**

建

1,000 呎

@8,500

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

售$850 万

建

1,000 呎

@8,500

售$850 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

西贡大环

thumb_up

大环海景地下

建

700 呎

@11,857

real_estate_agent 罕有放盘

售$830 万

建

700 呎

@11,857

售$830 万

real_estate_agent 罕有放盘

马鞍山泓碧

thumb_up

全新屋苑 2房海景清静舒适

实

504 呎

@16,865

local_fire_department 至HIT hotel_class 楼王

售$850 万

实

504 呎

@16,865

售$850 万

local_fire_department 至HIT hotel_class 楼王

西贡北围上村

thumb_up

nice view,

建

700 呎

@12,143

real_estate_agent 罕有放盘

售$850 万

建

700 呎

@12,143

售$850 万

real_estate_agent 罕有放盘

西贡逸珑园

thumb_up

逸珑园

实

525 呎

@16,190

local_fire_department 至HIT

售$850 万

实

525 呎

@16,190

售$850 万

local_fire_department 至HIT

马鞍山岚岸第01座

thumb_up

岚岸 3房西北海投资客首选！

实

794 呎

@11,083

建

1,078 呎

@8,163

local_fire_department 至HIT

售$880 万

实

794 呎

@11,083

建

1,078 呎

@8,163

售$880 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$32,965	$25,331	$20,758	$17,716
1.500	$34,191	$26,579	$22,028	$19,009
2.000	$35,444	$27,864	$23,346	$20,359
2.500	$36,727	$29,187	$24,710	$21,763
3.000	$38,037	$30,547	$26,120	$23,222
3.500	$39,376	$31,944	$27,574	$24,733
3.625	$39,715	$32,299	$27,945	$25,119
4.000	$40,742	$33,377	$29,073	$26,296
4.500	$42,136	$34,846	$30,615	$27,908
5.000	$43,557	$36,350	$32,199	$29,568
5.500	$45,005	$37,889	$33,824	$31,274
6.000	$46,480	$39,461	$35,488	$33,023

每月供款$25,120

年期

30年

贷款金额

$5,508,000

總利息

$3,534,951

总贷款连利息

$9,042,951

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$16,639	$8,481	$25,119	$5,499,519
2	$16,613	$8,506	$25,119	$5,491,013
3	$16,587	$8,532	$25,119	$5,482,481
4	$16,562	$8,558	$25,119	$5,473,924
5	$16,536	$8,583	$25,119	$5,465,340
6	$16,510	$8,609	$25,119	$5,456,731
7	$16,484	$8,635	$25,119	$5,448,095
8	$16,458	$8,662	$25,119	$5,439,434
9	$16,432	$8,688	$25,119	$5,430,746
10	$16,405	$8,714	$25,119	$5,422,032
11	$16,379	$8,740	$25,119	$5,413,292
12	$16,353	$8,767	$25,119	$5,404,525

第1年供款共

$301,432

第1年利息

$197,957

第1年共還本金

$103,475

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$16,326	$8,793	$25,119	$5,395,732
14	$16,300	$8,820	$25,119	$5,386,913
15	$16,273	$8,846	$25,119	$5,378,066
16	$16,246	$8,873	$25,119	$5,369,193
17	$16,219	$8,900	$25,119	$5,360,293
18	$16,193	$8,927	$25,119	$5,351,367
19	$16,166	$8,954	$25,119	$5,342,413
20	$16,139	$8,981	$25,119	$5,333,432
21	$16,111	$9,008	$25,119	$5,324,424
22	$16,084	$9,035	$25,119	$5,315,389
23	$16,057	$9,062	$25,119	$5,306,327
24	$16,030	$9,090	$25,119	$5,297,237

第2年供款共

$301,432

第2年利息

$194,143

第2年共還本金

$107,289

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$16,002	$9,117	$25,119	$5,288,120
26	$15,975	$9,145	$25,119	$5,278,975
27	$15,947	$9,172	$25,119	$5,269,802
28	$15,919	$9,200	$25,119	$5,260,602
29	$15,891	$9,228	$25,119	$5,251,374
30	$15,864	$9,256	$25,119	$5,242,119
31	$15,836	$9,284	$25,119	$5,232,835
32	$15,808	$9,312	$25,119	$5,223,523
33	$15,779	$9,340	$25,119	$5,214,183
34	$15,751	$9,368	$25,119	$5,204,815
35	$15,723	$9,396	$25,119	$5,195,419
36	$15,694	$9,425	$25,119	$5,185,994

第3年供款共

$301,432

第3年利息

$190,189

第3年共還本金

$111,243

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$15,666	$9,453	$25,119	$5,176,541
38	$15,637	$9,482	$25,119	$5,167,059
39	$15,609	$9,510	$25,119	$5,157,548
40	$15,580	$9,539	$25,119	$5,148,009
41	$15,551	$9,568	$25,119	$5,138,441
42	$15,522	$9,597	$25,119	$5,128,844
43	$15,493	$9,626	$25,119	$5,119,218
44	$15,464	$9,655	$25,119	$5,109,563
45	$15,435	$9,684	$25,119	$5,099,879
46	$15,406	$9,713	$25,119	$5,090,166
47	$15,377	$9,743	$25,119	$5,080,423
48	$15,347	$9,772	$25,119	$5,070,651

第4年供款共

$301,432

第4年利息

$186,088

第4年共還本金

$115,343

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$15,318	$9,802	$25,119	$5,060,849
50	$15,288	$9,831	$25,119	$5,051,018
51	$15,258	$9,861	$25,119	$5,041,157
52	$15,228	$9,891	$25,119	$5,031,266
53	$15,199	$9,921	$25,119	$5,021,345
54	$15,169	$9,951	$25,119	$5,011,394
55	$15,139	$9,981	$25,119	$5,001,414
56	$15,108	$10,011	$25,119	$4,991,403
57	$15,078	$10,041	$25,119	$4,981,362
58	$15,048	$10,071	$25,119	$4,971,290
59	$15,017	$10,102	$25,119	$4,961,188
60	$14,987	$10,132	$25,119	$4,951,056

第5年供款共

$301,432

第5年利息

$181,837

第5年共還本金

$119,595

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$14,956	$10,163	$25,119	$4,940,893
62	$14,926	$10,194	$25,119	$4,930,699
63	$14,895	$10,224	$25,119	$4,920,475
64	$14,864	$10,255	$25,119	$4,910,219
65	$14,833	$10,286	$25,119	$4,899,933
66	$14,802	$10,317	$25,119	$4,889,616
67	$14,771	$10,349	$25,119	$4,879,267
68	$14,739	$10,380	$25,119	$4,868,887
69	$14,708	$10,411	$25,119	$4,858,476
70	$14,677	$10,443	$25,119	$4,848,033
71	$14,645	$10,474	$25,119	$4,837,559
72	$14,613	$10,506	$25,119	$4,827,053

第6年供款共

$301,432

第6年利息

$177,429

第6年共還本金

$124,003

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$14,582	$10,538	$25,119	$4,816,516
74	$14,550	$10,569	$25,119	$4,805,946
75	$14,518	$10,601	$25,119	$4,795,345
76	$14,486	$10,633	$25,119	$4,784,712
77	$14,454	$10,665	$25,119	$4,774,046
78	$14,422	$10,698	$25,119	$4,763,348
79	$14,389	$10,730	$25,119	$4,752,618
80	$14,357	$10,762	$25,119	$4,741,856
81	$14,324	$10,795	$25,119	$4,731,061
82	$14,292	$10,828	$25,119	$4,720,233
83	$14,259	$10,860	$25,119	$4,709,373
84	$14,226	$10,893	$25,119	$4,698,480

第7年供款共

$301,432

第7年利息

$172,858

第7年共還本金

$128,573

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$14,193	$10,926	$25,119	$4,687,554
86	$14,160	$10,959	$25,119	$4,676,595
87	$14,127	$10,992	$25,119	$4,665,603
88	$14,094	$11,025	$25,119	$4,654,578
89	$14,061	$11,059	$25,119	$4,643,519
90	$14,027	$11,092	$25,119	$4,632,427
91	$13,994	$11,126	$25,119	$4,621,302
92	$13,960	$11,159	$25,119	$4,610,142
93	$13,926	$11,193	$25,119	$4,598,950
94	$13,893	$11,227	$25,119	$4,587,723
95	$13,859	$11,261	$25,119	$4,576,462
96	$13,825	$11,295	$25,119	$4,565,168

第8年供款共

$301,432

第8年利息

$168,119

第8年共還本金

$133,312

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$13,791	$11,329	$25,119	$4,553,839
98	$13,756	$11,363	$25,119	$4,542,476
99	$13,722	$11,397	$25,119	$4,531,079
100	$13,688	$11,432	$25,119	$4,519,647
101	$13,653	$11,466	$25,119	$4,508,181
102	$13,618	$11,501	$25,119	$4,496,680
103	$13,584	$11,536	$25,119	$4,485,145
104	$13,549	$11,570	$25,119	$4,473,574
105	$13,514	$11,605	$25,119	$4,461,969
106	$13,479	$11,640	$25,119	$4,450,328
107	$13,444	$11,676	$25,119	$4,438,653
108	$13,408	$11,711	$25,119	$4,426,942

第9年供款共

$301,432

第9年利息

$163,206

第9年共還本金

$138,226

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$13,373	$11,746	$25,119	$4,415,196
110	$13,338	$11,782	$25,119	$4,403,414
111	$13,302	$11,817	$25,119	$4,391,597
112	$13,266	$11,853	$25,119	$4,379,744
113	$13,230	$11,889	$25,119	$4,367,855
114	$13,195	$11,925	$25,119	$4,355,930
115	$13,159	$11,961	$25,119	$4,343,969
116	$13,122	$11,997	$25,119	$4,331,972
117	$13,086	$12,033	$25,119	$4,319,939
118	$13,050	$12,069	$25,119	$4,307,870
119	$13,013	$12,106	$25,119	$4,295,764
120	$12,977	$12,143	$25,119	$4,283,621

第10年供款共

$301,432

第10年利息

$158,111

第10年共還本金

$143,321

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$12,940	$12,179	$25,119	$4,271,442
122	$12,903	$12,216	$25,119	$4,259,226
123	$12,866	$12,253	$25,119	$4,246,973
124	$12,829	$12,290	$25,119	$4,234,683
125	$12,792	$12,327	$25,119	$4,222,356
126	$12,755	$12,364	$25,119	$4,209,992
127	$12,718	$12,402	$25,119	$4,197,590
128	$12,680	$12,439	$25,119	$4,185,151
129	$12,643	$12,477	$25,119	$4,172,675
130	$12,605	$12,514	$25,119	$4,160,160
131	$12,567	$12,552	$25,119	$4,147,608
132	$12,529	$12,590	$25,119	$4,135,018

第11年供款共

$301,432

第11年利息

$152,828

第11年共還本金

$148,603

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$12,491	$12,628	$25,119	$4,122,390
134	$12,453	$12,666	$25,119	$4,109,724
135	$12,415	$12,705	$25,119	$4,097,019
136	$12,376	$12,743	$25,119	$4,084,276
137	$12,338	$12,781	$25,119	$4,071,495
138	$12,299	$12,820	$25,119	$4,058,675
139	$12,261	$12,859	$25,119	$4,045,816
140	$12,222	$12,898	$25,119	$4,032,919
141	$12,183	$12,937	$25,119	$4,019,982
142	$12,144	$12,976	$25,119	$4,007,006
143	$12,104	$13,015	$25,119	$3,993,992
144	$12,065	$13,054	$25,119	$3,980,938

第12年供款共

$301,432

第12年利息

$147,351

第12年共還本金

$154,081

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$12,026	$13,094	$25,119	$3,967,844
146	$11,986	$13,133	$25,119	$3,954,711
147	$11,947	$13,173	$25,119	$3,941,538
148	$11,907	$13,213	$25,119	$3,928,326
149	$11,867	$13,252	$25,119	$3,915,073
150	$11,827	$13,293	$25,119	$3,901,781
151	$11,787	$13,333	$25,119	$3,888,448
152	$11,746	$13,373	$25,119	$3,875,075
153	$11,706	$13,413	$25,119	$3,861,662
154	$11,665	$13,454	$25,119	$3,848,208
155	$11,625	$13,495	$25,119	$3,834,713
156	$11,584	$13,535	$25,119	$3,821,178

第13年供款共

$301,432

第13年利息

$141,672

第13年共還本金

$159,760

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$11,543	$13,576	$25,119	$3,807,602
158	$11,502	$13,617	$25,119	$3,793,985
159	$11,461	$13,658	$25,119	$3,780,326
160	$11,420	$13,700	$25,119	$3,766,627
161	$11,378	$13,741	$25,119	$3,752,886
162	$11,337	$13,782	$25,119	$3,739,103
163	$11,295	$13,824	$25,119	$3,725,279
164	$11,253	$13,866	$25,119	$3,711,413
165	$11,212	$13,908	$25,119	$3,697,506
166	$11,170	$13,950	$25,119	$3,683,556
167	$11,127	$13,992	$25,119	$3,669,564
168	$11,085	$14,034	$25,119	$3,655,530

第14年供款共

$301,432

第14年利息

$135,784

第14年共還本金

$165,648

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$11,043	$14,077	$25,119	$3,641,453
170	$11,000	$14,119	$25,119	$3,627,334
171	$10,958	$14,162	$25,119	$3,613,172
172	$10,915	$14,205	$25,119	$3,598,968
173	$10,872	$14,247	$25,119	$3,584,720
174	$10,829	$14,290	$25,119	$3,570,430
175	$10,786	$14,334	$25,119	$3,556,096
176	$10,742	$14,377	$25,119	$3,541,719
177	$10,699	$14,420	$25,119	$3,527,299
178	$10,655	$14,464	$25,119	$3,512,835
179	$10,612	$14,508	$25,119	$3,498,327
180	$10,568	$14,551	$25,119	$3,483,776

第15年供款共

$301,432

第15年利息

$129,678

第15年共還本金

$171,754

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$10,524	$14,595	$25,119	$3,469,181
182	$10,480	$14,639	$25,119	$3,454,541
183	$10,436	$14,684	$25,119	$3,439,857
184	$10,391	$14,728	$25,119	$3,425,129
185	$10,347	$14,773	$25,119	$3,410,357
186	$10,302	$14,817	$25,119	$3,395,540
187	$10,257	$14,862	$25,119	$3,380,678
188	$10,212	$14,907	$25,119	$3,365,771
189	$10,167	$14,952	$25,119	$3,350,819
190	$10,122	$14,997	$25,119	$3,335,822
191	$10,077	$15,042	$25,119	$3,320,780
192	$10,032	$15,088	$25,119	$3,305,692

第16年供款共

$301,432

第16年利息

$123,347

第16年共還本金

$178,084

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$9,986	$15,133	$25,119	$3,290,558
194	$9,940	$15,179	$25,119	$3,275,379
195	$9,894	$15,225	$25,119	$3,260,154
196	$9,848	$15,271	$25,119	$3,244,883
197	$9,802	$15,317	$25,119	$3,229,566
198	$9,756	$15,363	$25,119	$3,214,203
199	$9,710	$15,410	$25,119	$3,198,793
200	$9,663	$15,456	$25,119	$3,183,337
201	$9,616	$15,503	$25,119	$3,167,834
202	$9,569	$15,550	$25,119	$3,152,284
203	$9,523	$15,597	$25,119	$3,136,688
204	$9,475	$15,644	$25,119	$3,121,044

第17年供款共

$301,432

第17年利息

$116,784

第17年共還本金

$184,648

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$9,428	$15,691	$25,119	$3,105,352
206	$9,381	$15,739	$25,119	$3,089,614
207	$9,333	$15,786	$25,119	$3,073,828
208	$9,286	$15,834	$25,119	$3,057,994
209	$9,238	$15,882	$25,119	$3,042,112
210	$9,190	$15,930	$25,119	$3,026,183
211	$9,142	$15,978	$25,119	$3,010,205
212	$9,093	$16,026	$25,119	$2,994,179
213	$9,045	$16,074	$25,119	$2,978,105
214	$8,996	$16,123	$25,119	$2,961,982
215	$8,948	$16,172	$25,119	$2,945,810
216	$8,899	$16,221	$25,119	$2,929,590

第18年供款共

$301,432

第18年利息

$109,978

第18年共還本金

$191,454

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$8,850	$16,270	$25,119	$2,913,320
218	$8,801	$16,319	$25,119	$2,897,001
219	$8,751	$16,368	$25,119	$2,880,634
220	$8,702	$16,417	$25,119	$2,864,216
221	$8,652	$16,467	$25,119	$2,847,749
222	$8,603	$16,517	$25,119	$2,831,232
223	$8,553	$16,567	$25,119	$2,814,666
224	$8,503	$16,617	$25,119	$2,798,049
225	$8,452	$16,667	$25,119	$2,781,382
226	$8,402	$16,717	$25,119	$2,764,665
227	$8,352	$16,768	$25,119	$2,747,897
228	$8,301	$16,818	$25,119	$2,731,079

第19年供款共

$301,432

第19年利息

$102,921

第19年共還本金

$198,511

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$8,250	$16,869	$25,119	$2,714,210
230	$8,199	$16,920	$25,119	$2,697,290
231	$8,148	$16,971	$25,119	$2,680,318
232	$8,097	$17,023	$25,119	$2,663,296
233	$8,045	$17,074	$25,119	$2,646,222
234	$7,994	$17,126	$25,119	$2,629,096
235	$7,942	$17,177	$25,119	$2,611,919
236	$7,890	$17,229	$25,119	$2,594,690
237	$7,838	$17,281	$25,119	$2,577,409
238	$7,786	$17,333	$25,119	$2,560,076
239	$7,734	$17,386	$25,119	$2,542,690
240	$7,681	$17,438	$25,119	$2,525,252

第20年供款共

$301,432

第20年利息

$95,604

第20年共還本金

$205,827

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$7,628	$17,491	$25,119	$2,507,761
242	$7,576	$17,544	$25,119	$2,490,217
243	$7,523	$17,597	$25,119	$2,472,620
244	$7,469	$17,650	$25,119	$2,454,970
245	$7,416	$17,703	$25,119	$2,437,267
246	$7,363	$17,757	$25,119	$2,419,510
247	$7,309	$17,810	$25,119	$2,401,700
248	$7,255	$17,864	$25,119	$2,383,836
249	$7,201	$17,918	$25,119	$2,365,917
250	$7,147	$17,972	$25,119	$2,347,945
251	$7,093	$18,027	$25,119	$2,329,919
252	$7,038	$18,081	$25,119	$2,311,838

第21年供款共

$301,432

第21年利息

$88,018

第21年共還本金

$213,414

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$6,984	$18,136	$25,119	$2,293,702
254	$6,929	$18,190	$25,119	$2,275,512
255	$6,874	$18,245	$25,119	$2,257,266
256	$6,819	$18,300	$25,119	$2,238,966
257	$6,764	$18,356	$25,119	$2,220,610
258	$6,708	$18,411	$25,119	$2,202,199
259	$6,652	$18,467	$25,119	$2,183,732
260	$6,597	$18,523	$25,119	$2,165,209
261	$6,541	$18,579	$25,119	$2,146,631
262	$6,485	$18,635	$25,119	$2,127,996
263	$6,428	$18,691	$25,119	$2,109,305
264	$6,372	$18,747	$25,119	$2,090,558

第22年供款共

$301,432

第22年利息

$80,152

第22年共還本金

$221,280

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$6,315	$18,804	$25,119	$2,071,754
266	$6,258	$18,861	$25,119	$2,052,893
267	$6,201	$18,918	$25,119	$2,033,975
268	$6,144	$18,975	$25,119	$2,015,000
269	$6,087	$19,032	$25,119	$1,995,967
270	$6,029	$19,090	$25,119	$1,976,878
271	$5,972	$19,147	$25,119	$1,957,730
272	$5,914	$19,205	$25,119	$1,938,525
273	$5,856	$19,263	$25,119	$1,919,261
274	$5,798	$19,322	$25,119	$1,899,940
275	$5,739	$19,380	$25,119	$1,880,560
276	$5,681	$19,438	$25,119	$1,861,122

第23年供款共

$301,432

第23年利息

$71,996

第23年共還本金

$229,436

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$5,622	$19,497	$25,119	$1,841,624
278	$5,563	$19,556	$25,119	$1,822,068
279	$5,504	$19,615	$25,119	$1,802,453
280	$5,445	$19,674	$25,119	$1,782,779
281	$5,385	$19,734	$25,119	$1,763,045
282	$5,326	$19,793	$25,119	$1,743,252
283	$5,266	$19,853	$25,119	$1,723,398
284	$5,206	$19,913	$25,119	$1,703,485
285	$5,146	$19,973	$25,119	$1,683,512
286	$5,086	$20,034	$25,119	$1,663,478
287	$5,025	$20,094	$25,119	$1,643,384
288	$4,964	$20,155	$25,119	$1,623,229

第24年供款共

$301,432

第24年利息

$63,539

第24年共還本金

$237,893

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$4,904	$20,216	$25,119	$1,603,013
290	$4,842	$20,277	$25,119	$1,582,736
291	$4,781	$20,338	$25,119	$1,562,398
292	$4,720	$20,400	$25,119	$1,541,999
293	$4,658	$20,461	$25,119	$1,521,537
294	$4,596	$20,523	$25,119	$1,501,014
295	$4,534	$20,585	$25,119	$1,480,429
296	$4,472	$20,647	$25,119	$1,459,782
297	$4,410	$20,710	$25,119	$1,439,073
298	$4,347	$20,772	$25,119	$1,418,301
299	$4,284	$20,835	$25,119	$1,397,466
300	$4,222	$20,898	$25,119	$1,376,568

第25年供款共

$301,432

第25年利息

$54,771

第25年共還本金

$246,661

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$4,158	$20,961	$25,119	$1,355,607
302	$4,095	$21,024	$25,119	$1,334,583
303	$4,032	$21,088	$25,119	$1,313,495
304	$3,968	$21,151	$25,119	$1,292,344
305	$3,904	$21,215	$25,119	$1,271,128
306	$3,840	$21,279	$25,119	$1,249,849
307	$3,776	$21,344	$25,119	$1,228,505
308	$3,711	$21,408	$25,119	$1,207,097
309	$3,646	$21,473	$25,119	$1,185,624
310	$3,582	$21,538	$25,119	$1,164,086
311	$3,517	$21,603	$25,119	$1,142,483
312	$3,451	$21,668	$25,119	$1,120,815

第26年供款共

$301,432

第26年利息

$45,679

第26年共還本金

$255,753

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$3,386	$21,734	$25,119	$1,099,082
314	$3,320	$21,799	$25,119	$1,077,283
315	$3,254	$21,865	$25,119	$1,055,418
316	$3,188	$21,931	$25,119	$1,033,487
317	$3,122	$21,997	$25,119	$1,011,489
318	$3,056	$22,064	$25,119	$989,426
319	$2,989	$22,130	$25,119	$967,295
320	$2,922	$22,197	$25,119	$945,098
321	$2,855	$22,264	$25,119	$922,834
322	$2,788	$22,332	$25,119	$900,502
323	$2,720	$22,399	$25,119	$878,103
324	$2,653	$22,467	$25,119	$855,636

第27年供款共

$301,432

第27年利息

$36,253

第27年共還本金

$265,179

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$2,585	$22,535	$25,119	$833,102
326	$2,517	$22,603	$25,119	$810,499
327	$2,448	$22,671	$25,119	$787,828
328	$2,380	$22,739	$25,119	$765,089
329	$2,311	$22,808	$25,119	$742,281
330	$2,242	$22,877	$25,119	$719,404
331	$2,173	$22,946	$25,119	$696,457
332	$2,104	$23,015	$25,119	$673,442
333	$2,034	$23,085	$25,119	$650,357
334	$1,965	$23,155	$25,119	$627,202
335	$1,895	$23,225	$25,119	$603,978
336	$1,825	$23,295	$25,119	$580,683

第28年供款共

$301,432

第28年利息

$26,478

第28年共還本金

$274,953

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$1,754	$23,365	$25,119	$557,318
338	$1,684	$23,436	$25,119	$533,882
339	$1,613	$23,507	$25,119	$510,376
340	$1,542	$23,578	$25,119	$486,798
341	$1,471	$23,649	$25,119	$463,149
342	$1,399	$23,720	$25,119	$439,429
343	$1,327	$23,792	$25,119	$415,637
344	$1,256	$23,864	$25,119	$391,773
345	$1,183	$23,936	$25,119	$367,838
346	$1,111	$24,008	$25,119	$343,829
347	$1,039	$24,081	$25,119	$319,749
348	$966	$24,153	$25,119	$295,595

第29年供款共

$301,432

第29年利息

$16,344

第29年共還本金

$285,088

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$893	$24,226	$25,119	$271,369
350	$820	$24,300	$25,119	$247,070
351	$746	$24,373	$25,119	$222,697
352	$673	$24,447	$25,119	$198,250
353	$599	$24,520	$25,119	$173,730
354	$525	$24,594	$25,119	$149,135
355	$451	$24,669	$25,119	$124,466
356	$376	$24,743	$25,119	$99,723
357	$301	$24,818	$25,119	$74,905
358	$226	$24,893	$25,119	$50,012
359	$151	$24,968	$25,119	$25,044
360	$76	$25,044	$25,119	$0

第30年供款共

$301,432

第30年利息

$5,836

第30年共還本金

$295,595

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$11,864,951

免责声明

笋盘推介

按揭保险费
info