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$11,882,279

每月供款
$25,243

首期

$2,465,000

总贷款额

$5,535,000

總利息

$3,552,279

印花税

$240,000

其他

$90,000

置业成本总预算

HK$2,795,000

$50,485

置业成本总预算

HK$2,795,000

首期

$2,465,000
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

$50,485

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

VR实景

沙田聚龙居

thumb_up

精选三房,套换楼推介, 价可再倾

实

736 呎

@12,228

建

975 呎

@9,231

local_offer 低水笋价

售$900 万

实

736 呎

@12,228

建

975 呎

@9,231

售$900 万

local_offer 低水笋价

马鞍山海柏花园

thumb_up

海柏花园 **高层东南,望池景,套3房2厅,靓装修**

实

532 呎

@15,602

建

713 呎

@11,641

local_fire_department 至HIT local_offer 低水笋价

售$830 万

实

532 呎

@15,602

建

713 呎

@11,641

售$830 万

local_fire_department 至HIT local_offer 低水笋价

沙田荟荞 1翼

thumb_up

大围荟荞新楼龄, Shuttle . 围方

实

413 呎

@18,160

real_estate_agent 罕有放盘

售$750 万

实

413 呎

@18,160

售$750 万

real_estate_agent 罕有放盘

粉岭维也纳花园第02座

thumb_up

维也纳花园方向正南特高层景观开扬

实

732 呎

@9,836

建

976 呎

@7,377

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 hotel_class 楼王

售$720 万

实

732 呎

@9,836

建

976 呎

@7,377

售$720 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 hotel_class 楼王

马鞍山听涛雅苑第07座

thumb_up

听涛雅苑~大积池海两房~罕有放盘~

实

526 呎

@14,829

建

656 呎

@11,890

local_fire_department 至HIT hotel_class 楼王

售$780 万

实

526 呎

@14,829

建

656 呎

@11,890

售$780 万

local_fire_department 至HIT hotel_class 楼王

西贡逸珑海滙第03座

thumb_up

逸珑海滙

实

424 呎

@16,509

local_offer 低水笋价

售$700 万

实

424 呎

@16,509

售$700 万

local_offer 低水笋价

马鞍山听涛雅苑第08座

thumb_up

真笋盘@三房套加工人房！业主求卖，还价即成

实

745 呎

@11,007

建

927 呎

@8,846

local_fire_department 至HIT

售$820 万

实

745 呎

@11,007

建

927 呎

@8,846

售$820 万

local_fire_department 至HIT

马鞍山天宇海第5B座

thumb_up

天宇海套3房加工人房

实

736 呎

@12,228

建

967 呎

@9,307

local_fire_department 至HIT

售$900 万

实

736 呎

@12,228

建

967 呎

@9,307

售$900 万

local_fire_department 至HIT

马鞍山迎海第04期骏岸第06座

thumb_up

宁静大单边, 企理2房, 收租一流

实

491 呎

@16,293

local_fire_department 至HIT pets 爱竉必选

售$800 万

实

491 呎

@16,293

售$800 万

local_fire_department 至HIT pets 爱竉必选

将军澳蔚蓝湾畔

thumb_up

优质居所,大型会所

实

533 呎

@16,510

建

677 呎

@12,999

售$880 万

实

533 呎

@16,510

建

677 呎

@12,999

售$880 万

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

马鞍山海典湾第01座

thumb_up

马鞍山海典湾两房

实

477 呎

@15,723

建

637 呎

@11,774

local_fire_department 至HIT

售$750 万

实

477 呎

@15,723

建

637 呎

@11,774

售$750 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$33,127	$25,455	$20,860	$17,803
1.500	$34,358	$26,709	$22,136	$19,102
2.000	$35,618	$28,001	$23,460	$20,458
2.500	$36,907	$29,330	$24,831	$21,870
3.000	$38,224	$30,697	$26,248	$23,336
3.500	$39,569	$32,101	$27,710	$24,855
3.625	$39,909	$32,457	$28,082	$25,242
4.000	$40,942	$33,541	$29,216	$26,425
4.500	$42,342	$35,017	$30,765	$28,045
5.000	$43,770	$36,529	$32,357	$29,713
5.500	$45,226	$38,075	$33,990	$31,427
6.000	$46,707	$39,654	$35,662	$33,185

每月供款$25,243

年期

30年

贷款金额

$5,535,000

總利息

$3,552,279

总贷款连利息

$9,087,279

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$16,720	$8,522	$25,242	$5,526,478
2	$16,695	$8,548	$25,242	$5,517,930
3	$16,669	$8,574	$25,242	$5,509,356
4	$16,643	$8,600	$25,242	$5,500,757
5	$16,617	$8,626	$25,242	$5,492,131
6	$16,591	$8,652	$25,242	$5,483,480
7	$16,565	$8,678	$25,242	$5,474,802
8	$16,538	$8,704	$25,242	$5,466,098
9	$16,512	$8,730	$25,242	$5,457,368
10	$16,486	$8,757	$25,242	$5,448,611
11	$16,459	$8,783	$25,242	$5,439,828
12	$16,433	$8,810	$25,242	$5,431,018

第1年供款共

$302,909

第1年利息

$198,927

第1年共還本金

$103,982

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$16,406	$8,836	$25,242	$5,422,182
14	$16,380	$8,863	$25,242	$5,413,319
15	$16,353	$8,890	$25,242	$5,404,429
16	$16,326	$8,917	$25,242	$5,395,513
17	$16,299	$8,943	$25,242	$5,386,569
18	$16,272	$8,971	$25,242	$5,377,599
19	$16,245	$8,998	$25,242	$5,368,601
20	$16,218	$9,025	$25,242	$5,359,576
21	$16,190	$9,052	$25,242	$5,350,524
22	$16,163	$9,079	$25,242	$5,341,445
23	$16,136	$9,107	$25,242	$5,332,338
24	$16,108	$9,134	$25,242	$5,323,204

第2年供款共

$302,909

第2年利息

$195,095

第2年共還本金

$107,814

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$16,081	$9,162	$25,242	$5,314,042
26	$16,053	$9,190	$25,242	$5,304,852
27	$16,025	$9,217	$25,242	$5,295,635
28	$15,997	$9,245	$25,242	$5,286,390
29	$15,969	$9,273	$25,242	$5,277,116
30	$15,941	$9,301	$25,242	$5,267,815
31	$15,913	$9,329	$25,242	$5,258,486
32	$15,885	$9,357	$25,242	$5,249,129
33	$15,857	$9,386	$25,242	$5,239,743
34	$15,828	$9,414	$25,242	$5,230,329
35	$15,800	$9,442	$25,242	$5,220,886
36	$15,771	$9,471	$25,242	$5,211,415

第3年供款共

$302,909

第3年利息

$191,121

第3年共還本金

$111,788

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$15,743	$9,500	$25,242	$5,201,916
38	$15,714	$9,528	$25,242	$5,192,387
39	$15,685	$9,557	$25,242	$5,182,830
40	$15,656	$9,586	$25,242	$5,173,244
41	$15,628	$9,615	$25,242	$5,163,629
42	$15,598	$9,644	$25,242	$5,153,985
43	$15,569	$9,673	$25,242	$5,144,312
44	$15,540	$9,702	$25,242	$5,134,610
45	$15,511	$9,732	$25,242	$5,124,878
46	$15,481	$9,761	$25,242	$5,115,117
47	$15,452	$9,791	$25,242	$5,105,327
48	$15,422	$9,820	$25,242	$5,095,507

第4年供款共

$302,909

第4年利息

$187,001

第4年共還本金

$115,909

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$15,393	$9,850	$25,242	$5,085,657
50	$15,363	$9,880	$25,242	$5,075,777
51	$15,333	$9,909	$25,242	$5,065,868
52	$15,303	$9,939	$25,242	$5,055,929
53	$15,273	$9,969	$25,242	$5,045,959
54	$15,243	$9,999	$25,242	$5,035,960
55	$15,213	$10,030	$25,242	$5,025,930
56	$15,182	$10,060	$25,242	$5,015,870
57	$15,152	$10,090	$25,242	$5,005,780
58	$15,122	$10,121	$25,242	$4,995,659
59	$15,091	$10,151	$25,242	$4,985,508
60	$15,060	$10,182	$25,242	$4,975,326

第5年供款共

$302,909

第5年利息

$182,728

第5年共還本金

$120,181

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$15,030	$10,213	$25,242	$4,965,113
62	$14,999	$10,244	$25,242	$4,954,869
63	$14,968	$10,275	$25,242	$4,944,595
64	$14,937	$10,306	$25,242	$4,934,289
65	$14,906	$10,337	$25,242	$4,923,952
66	$14,874	$10,368	$25,242	$4,913,584
67	$14,843	$10,399	$25,242	$4,903,185
68	$14,812	$10,431	$25,242	$4,892,754
69	$14,780	$10,462	$25,242	$4,882,292
70	$14,749	$10,494	$25,242	$4,871,798
71	$14,717	$10,526	$25,242	$4,861,273
72	$14,685	$10,557	$25,242	$4,850,715

第6年供款共

$302,909

第6年利息

$178,299

第6年共還本金

$124,611

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$14,653	$10,589	$25,242	$4,840,126
74	$14,621	$10,621	$25,242	$4,829,505
75	$14,589	$10,653	$25,242	$4,818,852
76	$14,557	$10,685	$25,242	$4,808,166
77	$14,525	$10,718	$25,242	$4,797,448
78	$14,492	$10,750	$25,242	$4,786,698
79	$14,460	$10,783	$25,242	$4,775,916
80	$14,427	$10,815	$25,242	$4,765,100
81	$14,395	$10,848	$25,242	$4,754,252
82	$14,362	$10,881	$25,242	$4,743,372
83	$14,329	$10,914	$25,242	$4,732,458
84	$14,296	$10,946	$25,242	$4,721,512

第7年供款共

$302,909

第7年利息

$173,706

第7年共還本金

$129,203

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$14,263	$10,980	$25,242	$4,710,532
86	$14,230	$11,013	$25,242	$4,699,520
87	$14,196	$11,046	$25,242	$4,688,474
88	$14,163	$11,079	$25,242	$4,677,394
89	$14,130	$11,113	$25,242	$4,666,281
90	$14,096	$11,146	$25,242	$4,655,135
91	$14,062	$11,180	$25,242	$4,643,955
92	$14,029	$11,214	$25,242	$4,632,741
93	$13,995	$11,248	$25,242	$4,621,494
94	$13,961	$11,282	$25,242	$4,610,212
95	$13,927	$11,316	$25,242	$4,598,896
96	$13,892	$11,350	$25,242	$4,587,546

第8年供款共

$302,909

第8年利息

$168,944

第8年共還本金

$133,966

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$13,858	$11,384	$25,242	$4,576,162
98	$13,824	$11,419	$25,242	$4,564,743
99	$13,789	$11,453	$25,242	$4,553,290
100	$13,755	$11,488	$25,242	$4,541,802
101	$13,720	$11,522	$25,242	$4,530,280
102	$13,685	$11,557	$25,242	$4,518,723
103	$13,650	$11,592	$25,242	$4,507,131
104	$13,615	$11,627	$25,242	$4,495,504
105	$13,580	$11,662	$25,242	$4,483,841
106	$13,545	$11,698	$25,242	$4,472,144
107	$13,510	$11,733	$25,242	$4,460,411
108	$13,474	$11,768	$25,242	$4,448,643

第9年供款共

$302,909

第9年利息

$164,006

第9年共還本金

$138,903

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$13,439	$11,804	$25,242	$4,436,839
110	$13,403	$11,839	$25,242	$4,424,999
111	$13,367	$11,875	$25,242	$4,413,124
112	$13,331	$11,911	$25,242	$4,401,213
113	$13,295	$11,947	$25,242	$4,389,266
114	$13,259	$11,983	$25,242	$4,377,283
115	$13,223	$12,019	$25,242	$4,365,263
116	$13,187	$12,056	$25,242	$4,353,208
117	$13,150	$12,092	$25,242	$4,341,115
118	$13,114	$12,129	$25,242	$4,328,987
119	$13,077	$12,165	$25,242	$4,316,821
120	$13,040	$12,202	$25,242	$4,304,619

第10年供款共

$302,909

第10年利息

$158,886

第10年共還本金

$144,023

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$13,004	$12,239	$25,242	$4,292,381
122	$12,967	$12,276	$25,242	$4,280,105
123	$12,929	$12,313	$25,242	$4,267,792
124	$12,892	$12,350	$25,242	$4,255,442
125	$12,855	$12,387	$25,242	$4,243,054
126	$12,818	$12,425	$25,242	$4,230,629
127	$12,780	$12,462	$25,242	$4,218,167
128	$12,742	$12,500	$25,242	$4,205,667
129	$12,705	$12,538	$25,242	$4,193,129
130	$12,667	$12,576	$25,242	$4,180,553
131	$12,629	$12,614	$25,242	$4,167,940
132	$12,591	$12,652	$25,242	$4,155,288

第11年供款共

$302,909

第11年利息

$153,578

第11年共還本金

$149,332

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$12,552	$12,690	$25,242	$4,142,598
134	$12,514	$12,728	$25,242	$4,129,869
135	$12,476	$12,767	$25,242	$4,117,103
136	$12,437	$12,805	$25,242	$4,104,297
137	$12,398	$12,844	$25,242	$4,091,453
138	$12,360	$12,883	$25,242	$4,078,570
139	$12,321	$12,922	$25,242	$4,065,649
140	$12,282	$12,961	$25,242	$4,052,688
141	$12,242	$13,000	$25,242	$4,039,688
142	$12,203	$13,039	$25,242	$4,026,649
143	$12,164	$13,079	$25,242	$4,013,570
144	$12,124	$13,118	$25,242	$4,000,452

第12年供款共

$302,909

第12年利息

$148,073

第12年共還本金

$154,836

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$12,085	$13,158	$25,242	$3,987,294
146	$12,045	$13,197	$25,242	$3,974,097
147	$12,005	$13,237	$25,242	$3,960,859
148	$11,965	$13,277	$25,242	$3,947,582
149	$11,925	$13,317	$25,242	$3,934,265
150	$11,885	$13,358	$25,242	$3,920,907
151	$11,844	$13,398	$25,242	$3,907,509
152	$11,804	$13,439	$25,242	$3,894,070
153	$11,763	$13,479	$25,242	$3,880,591
154	$11,723	$13,520	$25,242	$3,867,071
155	$11,682	$13,561	$25,242	$3,853,511
156	$11,641	$13,602	$25,242	$3,839,909

第13年供款共

$302,909

第13年利息

$142,366

第13年共還本金

$160,543

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$11,600	$13,643	$25,242	$3,826,266
158	$11,559	$13,684	$25,242	$3,812,582
159	$11,517	$13,725	$25,242	$3,798,857
160	$11,476	$13,767	$25,242	$3,785,090
161	$11,434	$13,808	$25,242	$3,771,282
162	$11,392	$13,850	$25,242	$3,757,432
163	$11,351	$13,892	$25,242	$3,743,540
164	$11,309	$13,934	$25,242	$3,729,606
165	$11,267	$13,976	$25,242	$3,715,631
166	$11,224	$14,018	$25,242	$3,701,612
167	$11,182	$14,060	$25,242	$3,687,552
168	$11,139	$14,103	$25,242	$3,673,449

第14年供款共

$302,909

第14年利息

$136,449

第14年共還本金

$166,460

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$11,097	$14,146	$25,242	$3,659,303
170	$11,054	$14,188	$25,242	$3,645,115
171	$11,011	$14,231	$25,242	$3,630,884
172	$10,968	$14,274	$25,242	$3,616,610
173	$10,925	$14,317	$25,242	$3,602,293
174	$10,882	$14,361	$25,242	$3,587,932
175	$10,839	$14,404	$25,242	$3,573,528
176	$10,795	$14,447	$25,242	$3,559,081
177	$10,751	$14,491	$25,242	$3,544,590
178	$10,708	$14,535	$25,242	$3,530,055
179	$10,664	$14,579	$25,242	$3,515,476
180	$10,620	$14,623	$25,242	$3,500,853

第15年供款共

$302,909

第15年利息

$130,314

第15年共還本金

$172,596

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$10,575	$14,667	$25,242	$3,486,186
182	$10,531	$14,711	$25,242	$3,471,475
183	$10,487	$14,756	$25,242	$3,456,719
184	$10,442	$14,800	$25,242	$3,441,919
185	$10,397	$14,845	$25,242	$3,427,074
186	$10,353	$14,890	$25,242	$3,412,184
187	$10,308	$14,935	$25,242	$3,397,250
188	$10,263	$14,980	$25,242	$3,382,270
189	$10,217	$15,025	$25,242	$3,367,245
190	$10,172	$15,071	$25,242	$3,352,174
191	$10,126	$15,116	$25,242	$3,337,058
192	$10,081	$15,162	$25,242	$3,321,896

第16年供款共

$302,909

第16年利息

$123,952

第16年共還本金

$178,957

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$10,035	$15,208	$25,242	$3,306,689
194	$9,989	$15,253	$25,242	$3,291,435
195	$9,943	$15,300	$25,242	$3,276,136
196	$9,897	$15,346	$25,242	$3,260,790
197	$9,850	$15,392	$25,242	$3,245,398
198	$9,804	$15,439	$25,242	$3,229,959
199	$9,757	$15,485	$25,242	$3,214,474
200	$9,710	$15,532	$25,242	$3,198,942
201	$9,663	$15,579	$25,242	$3,183,363
202	$9,616	$15,626	$25,242	$3,167,737
203	$9,569	$15,673	$25,242	$3,152,063
204	$9,522	$15,721	$25,242	$3,136,343

第17年供款共

$302,909

第17年利息

$117,356

第17年共還本金

$185,553

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$9,474	$15,768	$25,242	$3,120,575
206	$9,427	$15,816	$25,242	$3,104,759
207	$9,379	$15,863	$25,242	$3,088,896
208	$9,331	$15,911	$25,242	$3,072,984
209	$9,283	$15,959	$25,242	$3,057,025
210	$9,235	$16,008	$25,242	$3,041,017
211	$9,186	$16,056	$25,242	$3,024,961
212	$9,138	$16,105	$25,242	$3,008,856
213	$9,089	$16,153	$25,242	$2,992,703
214	$9,040	$16,202	$25,242	$2,976,501
215	$8,992	$16,251	$25,242	$2,960,250
216	$8,942	$16,300	$25,242	$2,943,950

第18年供款共

$302,909

第18年利息

$110,517

第18年共還本金

$192,392

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$8,893	$16,349	$25,242	$2,927,601
218	$8,844	$16,399	$25,242	$2,911,202
219	$8,794	$16,448	$25,242	$2,894,754
220	$8,745	$16,498	$25,242	$2,878,256
221	$8,695	$16,548	$25,242	$2,861,709
222	$8,645	$16,598	$25,242	$2,845,111
223	$8,595	$16,648	$25,242	$2,828,463
224	$8,544	$16,698	$25,242	$2,811,765
225	$8,494	$16,749	$25,242	$2,795,017
226	$8,443	$16,799	$25,242	$2,778,217
227	$8,393	$16,850	$25,242	$2,761,367
228	$8,342	$16,901	$25,242	$2,744,467

第19年供款共

$302,909

第19年利息

$103,426

第19年共還本金

$199,484

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$8,291	$16,952	$25,242	$2,727,515
230	$8,239	$17,003	$25,242	$2,710,512
231	$8,188	$17,054	$25,242	$2,693,457
232	$8,136	$17,106	$25,242	$2,676,351
233	$8,085	$17,158	$25,242	$2,659,194
234	$8,033	$17,209	$25,242	$2,641,984
235	$7,981	$17,261	$25,242	$2,624,723
236	$7,929	$17,314	$25,242	$2,607,409
237	$7,877	$17,366	$25,242	$2,590,043
238	$7,824	$17,418	$25,242	$2,572,625
239	$7,771	$17,471	$25,242	$2,555,154
240	$7,719	$17,524	$25,242	$2,537,630

第20年供款共

$302,909

第20年利息

$96,073

第20年共還本金

$206,836

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$7,666	$17,577	$25,242	$2,520,054
242	$7,613	$17,630	$25,242	$2,502,424
243	$7,559	$17,683	$25,242	$2,484,741
244	$7,506	$17,736	$25,242	$2,467,004
245	$7,452	$17,790	$25,242	$2,449,214
246	$7,399	$17,844	$25,242	$2,431,370
247	$7,345	$17,898	$25,242	$2,413,473
248	$7,291	$17,952	$25,242	$2,395,521
249	$7,236	$18,006	$25,242	$2,377,515
250	$7,182	$18,060	$25,242	$2,359,455
251	$7,128	$18,115	$25,242	$2,341,340
252	$7,073	$18,170	$25,242	$2,323,170

第21年供款共

$302,909

第21年利息

$88,449

第21年共還本金

$214,460

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$7,018	$18,225	$25,242	$2,304,946
254	$6,963	$18,280	$25,242	$2,286,666
255	$6,908	$18,335	$25,242	$2,268,331
256	$6,852	$18,390	$25,242	$2,249,941
257	$6,797	$18,446	$25,242	$2,231,495
258	$6,741	$18,501	$25,242	$2,212,994
259	$6,685	$18,557	$25,242	$2,194,437
260	$6,629	$18,613	$25,242	$2,175,823
261	$6,573	$18,670	$25,242	$2,157,153
262	$6,516	$18,726	$25,242	$2,138,427
263	$6,460	$18,783	$25,242	$2,119,645
264	$6,403	$18,839	$25,242	$2,100,805

第22年供款共

$302,909

第22年利息

$80,545

第22年共還本金

$222,365

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$6,346	$18,896	$25,242	$2,081,909
266	$6,289	$18,953	$25,242	$2,062,956
267	$6,232	$19,011	$25,242	$2,043,945
268	$6,174	$19,068	$25,242	$2,024,877
269	$6,117	$19,126	$25,242	$2,005,752
270	$6,059	$19,183	$25,242	$1,986,568
271	$6,001	$19,241	$25,242	$1,967,327
272	$5,943	$19,299	$25,242	$1,948,027
273	$5,885	$19,358	$25,242	$1,928,670
274	$5,826	$19,416	$25,242	$1,909,253
275	$5,768	$19,475	$25,242	$1,889,778
276	$5,709	$19,534	$25,242	$1,870,245

第23年供款共

$302,909

第23年利息

$72,349

第23年共還本金

$230,561

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$5,650	$19,593	$25,242	$1,850,652
278	$5,591	$19,652	$25,242	$1,831,000
279	$5,531	$19,711	$25,242	$1,811,289
280	$5,472	$19,771	$25,242	$1,791,518
281	$5,412	$19,831	$25,242	$1,771,687
282	$5,352	$19,890	$25,242	$1,751,797
283	$5,292	$19,951	$25,242	$1,731,846
284	$5,232	$20,011	$25,242	$1,711,836
285	$5,171	$20,071	$25,242	$1,691,764
286	$5,111	$20,132	$25,242	$1,671,632
287	$5,050	$20,193	$25,242	$1,651,440
288	$4,989	$20,254	$25,242	$1,631,186

第24年供款共

$302,909

第24年利息

$63,850

第24年共還本金

$239,059

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$4,928	$20,315	$25,242	$1,610,871
290	$4,866	$20,376	$25,242	$1,590,495
291	$4,805	$20,438	$25,242	$1,570,057
292	$4,743	$20,500	$25,242	$1,549,557
293	$4,681	$20,561	$25,242	$1,528,996
294	$4,619	$20,624	$25,242	$1,508,372
295	$4,557	$20,686	$25,242	$1,487,686
296	$4,494	$20,748	$25,242	$1,466,938
297	$4,431	$20,811	$25,242	$1,446,127
298	$4,369	$20,874	$25,242	$1,425,253
299	$4,305	$20,937	$25,242	$1,404,316
300	$4,242	$21,000	$25,242	$1,383,316

第25年供款共

$302,909

第25年利息

$55,039

第25年共還本金

$247,870

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$4,179	$21,064	$25,242	$1,362,252
302	$4,115	$21,127	$25,242	$1,341,125
303	$4,051	$21,191	$25,242	$1,319,934
304	$3,987	$21,255	$25,242	$1,298,679
305	$3,923	$21,319	$25,242	$1,277,359
306	$3,859	$21,384	$25,242	$1,255,975
307	$3,794	$21,448	$25,242	$1,234,527
308	$3,729	$21,513	$25,242	$1,213,014
309	$3,664	$21,578	$25,242	$1,191,436
310	$3,599	$21,643	$25,242	$1,169,793
311	$3,534	$21,709	$25,242	$1,148,084
312	$3,468	$21,774	$25,242	$1,126,310

第26年供款共

$302,909

第26年利息

$45,903

第26年共還本金

$257,006

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$3,402	$21,840	$25,242	$1,104,470
314	$3,336	$21,906	$25,242	$1,082,564
315	$3,270	$21,972	$25,242	$1,060,591
316	$3,204	$22,039	$25,242	$1,038,553
317	$3,137	$22,105	$25,242	$1,016,448
318	$3,071	$22,172	$25,242	$994,276
319	$3,004	$22,239	$25,242	$972,037
320	$2,936	$22,306	$25,242	$949,731
321	$2,869	$22,373	$25,242	$927,357
322	$2,801	$22,441	$25,242	$904,916
323	$2,734	$22,509	$25,242	$882,407
324	$2,666	$22,577	$25,242	$859,831

第27年供款共

$302,909

第27年利息

$36,430

第27年共還本金

$266,479

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$2,597	$22,645	$25,242	$837,185
326	$2,529	$22,713	$25,242	$814,472
327	$2,460	$22,782	$25,242	$791,690
328	$2,392	$22,851	$25,242	$768,839
329	$2,323	$22,920	$25,242	$745,919
330	$2,253	$22,989	$25,242	$722,930
331	$2,184	$23,059	$25,242	$699,871
332	$2,114	$23,128	$25,242	$676,743
333	$2,044	$23,198	$25,242	$653,545
334	$1,974	$23,268	$25,242	$630,277
335	$1,904	$23,338	$25,242	$606,938
336	$1,833	$23,409	$25,242	$583,529

第28年供款共

$302,909

第28年利息

$26,608

第28年共還本金

$276,301

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$1,763	$23,480	$25,242	$560,050
338	$1,692	$23,551	$25,242	$536,499
339	$1,621	$23,622	$25,242	$512,877
340	$1,549	$23,693	$25,242	$489,184
341	$1,478	$23,765	$25,242	$465,420
342	$1,406	$23,836	$25,242	$441,583
343	$1,334	$23,908	$25,242	$417,675
344	$1,262	$23,981	$25,242	$393,694
345	$1,189	$24,053	$25,242	$369,641
346	$1,117	$24,126	$25,242	$345,515
347	$1,044	$24,199	$25,242	$321,316
348	$971	$24,272	$25,242	$297,044

第29年供款共

$302,909

第29年利息

$16,424

第29年共還本金

$286,485

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$897	$24,345	$25,242	$272,699
350	$824	$24,419	$25,242	$248,281
351	$750	$24,492	$25,242	$223,788
352	$676	$24,566	$25,242	$199,222
353	$602	$24,641	$25,242	$174,581
354	$527	$24,715	$25,242	$149,866
355	$453	$24,790	$25,242	$125,076
356	$378	$24,865	$25,242	$100,212
357	$303	$24,940	$25,242	$75,272
358	$227	$25,015	$25,242	$50,257
359	$152	$25,091	$25,242	$25,166
360	$76	$25,166	$25,242	$0

第30年供款共

$302,909

第30年利息

$5,865

第30年共還本金

$297,044

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$11,882,279

免责声明

笋盘推介

按揭保险费
info