楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$0

借款月供 $25,776 , 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$11,957,368

每月供款
$25,777

首期

$2,348,000

总贷款额

$5,652,000

總利息

$3,627,368

印花税

$240,000

其他

$90,000

置业成本总预算

HK$2,678,000

$51,552

置业成本总预算

HK$2,678,000

首期

$2,348,000
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

$51,552

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

沙田晋名峰

thumb_up

开阳景观连车位大量荀盘快约

实

612 呎

@13,889

建

756 呎

@11,243

local_fire_department 至HIT

售$850 万

实

612 呎

@13,889

建

756 呎

@11,243

售$850 万

local_fire_department 至HIT

马鞍山海典湾

thumb_up

海典湾

实

452 呎

@15,929

建

606 呎

@11,881

local_fire_department 至HIT local_offer 低水笋价 vpn_key 有匙即睇

售$720 万

实

452 呎

@15,929

建

606 呎

@11,881

售$720 万

local_fire_department 至HIT local_offer 低水笋价 vpn_key 有匙即睇

马鞍山迎海

thumb_up

迎海

实

565 呎

@15,929

local_fire_department 至HIT

售$900 万

实

565 呎

@15,929

售$900 万

local_fire_department 至HIT

马鞍山天宇海

thumb_up

天宇海三房笋盘开扬企理

实

665 呎

@12,481

建

875 呎

@9,486

vpn_key 有匙即睇

售$830 万

实

665 呎

@12,481

建

875 呎

@9,486

售$830 万

vpn_key 有匙即睇

沙田碧涛花园

thumb_up

河景悠闲3房套厅大房大即CALL睇楼~~

实

812 呎

@9,951

建

1,146 呎

@7,051

local_fire_department 至HIT

售$808 万

实

812 呎

@9,951

建

1,146 呎

@7,051

售$808 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

VR实景

马鞍山迎海

thumb_up

有装修,业主好想卖

实

524 呎

@14,885

建

645 呎

@12,093

verified 首置必买

售$780 万

实

524 呎

@14,885

建

645 呎

@12,093

售$780 万

verified 首置必买

沙田帝堡城

thumb_up

帝堡城高层特式户！坐拥落地全景！~

实

580 呎

@12,931

建

726 呎

@10,331

local_fire_department 至HIT hotel_class 楼王

售$750 万

实

580 呎

@12,931

建

726 呎

@10,331

售$750 万

local_fire_department 至HIT hotel_class 楼王

KOL实拍 VR实景

马鞍山马鞍山中心第02座

thumb_up

市中心, 高楼底, 靓装修

实

634 呎

@13,407

建

848 呎

@10,024

real_estate_agent 罕有放盘 hotel_class 楼王 vpn_key 有匙即睇

售$850 万

实

634 呎

@13,407

建

848 呎

@10,024

售$850 万

real_estate_agent 罕有放盘 hotel_class 楼王 vpn_key 有匙即睇

沙田乌溪沙村

thumb_up

全幢自己拥有的村屋连天台及花园

建

891 呎

@9,540

local_fire_department 至HIT real_estate_agent 罕有放盘

售$850 万

建

891 呎

@9,540

售$850 万

local_fire_department 至HIT real_estate_agent 罕有放盘

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

马鞍山泓碧第03座

thumb_up

靓装修 * 靓会所 * 还价即走

实

483 呎

@17,391

local_fire_department 至HIT

售$840 万

实

483 呎

@17,391

售$840 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$33,827	$25,993	$21,301	$18,179
1.500	$35,084	$27,273	$22,604	$19,506
2.000	$36,371	$28,593	$23,956	$20,891
2.500	$37,687	$29,950	$25,356	$22,332
3.000	$39,032	$31,346	$26,802	$23,829
3.500	$40,405	$32,779	$28,295	$25,380
3.625	$40,753	$33,144	$28,676	$25,776
4.000	$41,807	$34,250	$29,833	$26,984
4.500	$43,237	$35,757	$31,416	$28,638
5.000	$44,696	$37,301	$33,041	$30,341
5.500	$46,182	$38,879	$34,708	$32,091
6.000	$47,695	$40,493	$36,416	$33,887

每月供款$25,777

年期

30年

贷款金额

$5,652,000

總利息

$3,627,368

总贷款连利息

$9,279,368

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$17,074	$8,702	$25,776	$5,643,298
2	$17,047	$8,729	$25,776	$5,634,569
3	$17,021	$8,755	$25,776	$5,625,814
4	$16,995	$8,781	$25,776	$5,617,033
5	$16,968	$8,808	$25,776	$5,608,225
6	$16,942	$8,835	$25,776	$5,599,390
7	$16,915	$8,861	$25,776	$5,590,529
8	$16,888	$8,888	$25,776	$5,581,641
9	$16,861	$8,915	$25,776	$5,572,727
10	$16,834	$8,942	$25,776	$5,563,785
11	$16,807	$8,969	$25,776	$5,554,816
12	$16,780	$8,996	$25,776	$5,545,820

第1年供款共

$309,312

第1年利息

$203,132

第1年共還本金

$106,180

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$16,753	$9,023	$25,776	$5,536,797
14	$16,726	$9,050	$25,776	$5,527,747
15	$16,698	$9,078	$25,776	$5,518,669
16	$16,671	$9,105	$25,776	$5,509,564
17	$16,643	$9,133	$25,776	$5,500,432
18	$16,616	$9,160	$25,776	$5,491,272
19	$16,588	$9,188	$25,776	$5,482,084
20	$16,560	$9,216	$25,776	$5,472,868
21	$16,533	$9,243	$25,776	$5,463,625
22	$16,505	$9,271	$25,776	$5,454,353
23	$16,477	$9,299	$25,776	$5,445,054
24	$16,449	$9,327	$25,776	$5,435,727

第2年供款共

$309,312

第2年利息

$199,219

第2年共還本金

$110,093

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$16,420	$9,356	$25,776	$5,426,371
26	$16,392	$9,384	$25,776	$5,416,987
27	$16,364	$9,412	$25,776	$5,407,575
28	$16,335	$9,441	$25,776	$5,398,134
29	$16,307	$9,469	$25,776	$5,388,665
30	$16,278	$9,498	$25,776	$5,379,167
31	$16,250	$9,526	$25,776	$5,369,641
32	$16,221	$9,555	$25,776	$5,360,086
33	$16,192	$9,584	$25,776	$5,350,502
34	$16,163	$9,613	$25,776	$5,340,889
35	$16,134	$9,642	$25,776	$5,331,247
36	$16,105	$9,671	$25,776	$5,321,575

第3年供款共

$309,312

第3年利息

$195,161

第3年共還本金

$114,151

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$16,076	$9,700	$25,776	$5,311,875
38	$16,046	$9,730	$25,776	$5,302,145
39	$16,017	$9,759	$25,776	$5,292,386
40	$15,987	$9,789	$25,776	$5,282,597
41	$15,958	$9,818	$25,776	$5,272,779
42	$15,928	$9,848	$25,776	$5,262,931
43	$15,898	$9,878	$25,776	$5,253,054
44	$15,869	$9,907	$25,776	$5,243,146
45	$15,839	$9,937	$25,776	$5,233,209
46	$15,809	$9,967	$25,776	$5,223,242
47	$15,779	$9,997	$25,776	$5,213,244
48	$15,748	$10,028	$25,776	$5,203,217

第4年供款共

$309,312

第4年利息

$190,953

第4年共還本金

$118,359

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$15,718	$10,058	$25,776	$5,193,159
50	$15,688	$10,088	$25,776	$5,183,070
51	$15,657	$10,119	$25,776	$5,172,951
52	$15,627	$10,149	$25,776	$5,162,802
53	$15,596	$10,180	$25,776	$5,152,622
54	$15,565	$10,211	$25,776	$5,142,411
55	$15,534	$10,242	$25,776	$5,132,170
56	$15,503	$10,273	$25,776	$5,121,897
57	$15,472	$10,304	$25,776	$5,111,593
58	$15,441	$10,335	$25,776	$5,101,259
59	$15,410	$10,366	$25,776	$5,090,893
60	$15,379	$10,397	$25,776	$5,080,495

第5年供款共

$309,312

第5年利息

$186,591

第5年共還本金

$122,721

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$15,347	$10,429	$25,776	$5,070,067
62	$15,316	$10,460	$25,776	$5,059,606
63	$15,284	$10,492	$25,776	$5,049,115
64	$15,253	$10,523	$25,776	$5,038,591
65	$15,221	$10,555	$25,776	$5,028,036
66	$15,189	$10,587	$25,776	$5,017,449
67	$15,157	$10,619	$25,776	$5,006,830
68	$15,125	$10,651	$25,776	$4,996,178
69	$15,093	$10,683	$25,776	$4,985,495
70	$15,060	$10,716	$25,776	$4,974,779
71	$15,028	$10,748	$25,776	$4,964,031
72	$14,996	$10,781	$25,776	$4,953,251

第6年供款共

$309,312

第6年利息

$182,068

第6年共還本金

$127,245

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$14,963	$10,813	$25,776	$4,942,438
74	$14,930	$10,846	$25,776	$4,931,592
75	$14,898	$10,879	$25,776	$4,920,713
76	$14,865	$10,911	$25,776	$4,909,802
77	$14,832	$10,944	$25,776	$4,898,858
78	$14,799	$10,977	$25,776	$4,887,880
79	$14,765	$11,011	$25,776	$4,876,870
80	$14,732	$11,044	$25,776	$4,865,826
81	$14,699	$11,077	$25,776	$4,854,749
82	$14,665	$11,111	$25,776	$4,843,638
83	$14,632	$11,144	$25,776	$4,832,494
84	$14,598	$11,178	$25,776	$4,821,316

第7年供款共

$309,312

第7年利息

$177,378

第7年共還本金

$131,935

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$14,564	$11,212	$25,776	$4,810,105
86	$14,531	$11,245	$25,776	$4,798,859
87	$14,497	$11,279	$25,776	$4,787,580
88	$14,462	$11,314	$25,776	$4,776,266
89	$14,428	$11,348	$25,776	$4,764,918
90	$14,394	$11,382	$25,776	$4,753,536
91	$14,360	$11,416	$25,776	$4,742,120
92	$14,325	$11,451	$25,776	$4,730,669
93	$14,291	$11,485	$25,776	$4,719,184
94	$14,256	$11,520	$25,776	$4,707,663
95	$14,221	$11,555	$25,776	$4,696,109
96	$14,186	$11,590	$25,776	$4,684,519

第8年供款共

$309,312

第8年利息

$172,515

第8年共還本金

$136,798

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$14,151	$11,625	$25,776	$4,672,894
98	$14,116	$11,660	$25,776	$4,661,234
99	$14,081	$11,695	$25,776	$4,649,539
100	$14,045	$11,731	$25,776	$4,637,808
101	$14,010	$11,766	$25,776	$4,626,042
102	$13,975	$11,802	$25,776	$4,614,241
103	$13,939	$11,837	$25,776	$4,602,403
104	$13,903	$11,873	$25,776	$4,590,530
105	$13,867	$11,909	$25,776	$4,578,622
106	$13,831	$11,945	$25,776	$4,566,677
107	$13,795	$11,981	$25,776	$4,554,696
108	$13,759	$12,017	$25,776	$4,542,679

第9年供款共

$309,312

第9年利息

$167,473

第9年共還本金

$141,840

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$13,723	$12,053	$25,776	$4,530,626
110	$13,686	$12,090	$25,776	$4,518,536
111	$13,650	$12,126	$25,776	$4,506,410
112	$13,613	$12,163	$25,776	$4,494,247
113	$13,576	$12,200	$25,776	$4,482,047
114	$13,540	$12,237	$25,776	$4,469,811
115	$13,503	$12,273	$25,776	$4,457,537
116	$13,465	$12,311	$25,776	$4,445,227
117	$13,428	$12,348	$25,776	$4,432,879
118	$13,391	$12,385	$25,776	$4,420,494
119	$13,354	$12,422	$25,776	$4,408,071
120	$13,316	$12,460	$25,776	$4,395,611

第10年供款共

$309,312

第10年利息

$162,245

第10年共還本金

$147,068

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$13,278	$12,498	$25,776	$4,383,114
122	$13,241	$12,535	$25,776	$4,370,578
123	$13,203	$12,573	$25,776	$4,358,005
124	$13,165	$12,611	$25,776	$4,345,394
125	$13,127	$12,649	$25,776	$4,332,745
126	$13,088	$12,688	$25,776	$4,320,057
127	$13,050	$12,726	$25,776	$4,307,331
128	$13,012	$12,764	$25,776	$4,294,567
129	$12,973	$12,803	$25,776	$4,281,764
130	$12,934	$12,842	$25,776	$4,268,923
131	$12,896	$12,880	$25,776	$4,256,042
132	$12,857	$12,919	$25,776	$4,243,123

第11年供款共

$309,312

第11年利息

$156,824

第11年共還本金

$152,488

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$12,818	$12,958	$25,776	$4,230,165
134	$12,779	$12,997	$25,776	$4,217,167
135	$12,739	$13,037	$25,776	$4,204,131
136	$12,700	$13,076	$25,776	$4,191,055
137	$12,660	$13,116	$25,776	$4,177,939
138	$12,621	$13,155	$25,776	$4,164,784
139	$12,581	$13,195	$25,776	$4,151,589
140	$12,541	$13,235	$25,776	$4,138,354
141	$12,501	$13,275	$25,776	$4,125,080
142	$12,461	$13,315	$25,776	$4,111,765
143	$12,421	$13,355	$25,776	$4,098,410
144	$12,381	$13,395	$25,776	$4,085,014

第12年供款共

$309,312

第12年利息

$151,203

第12年共還本金

$158,109

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$12,340	$13,436	$25,776	$4,071,578
146	$12,300	$13,476	$25,776	$4,058,102
147	$12,259	$13,517	$25,776	$4,044,585
148	$12,218	$13,558	$25,776	$4,031,027
149	$12,177	$13,599	$25,776	$4,017,428
150	$12,136	$13,640	$25,776	$4,003,788
151	$12,095	$13,681	$25,776	$3,990,107
152	$12,053	$13,723	$25,776	$3,976,384
153	$12,012	$13,764	$25,776	$3,962,620
154	$11,970	$13,806	$25,776	$3,948,814
155	$11,929	$13,847	$25,776	$3,934,967
156	$11,887	$13,889	$25,776	$3,921,078

第13年供款共

$309,312

第13年利息

$145,376

第13年共還本金

$163,936

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$11,845	$13,931	$25,776	$3,907,147
158	$11,803	$13,973	$25,776	$3,893,174
159	$11,761	$14,015	$25,776	$3,879,158
160	$11,718	$14,058	$25,776	$3,865,101
161	$11,676	$14,100	$25,776	$3,851,000
162	$11,633	$14,143	$25,776	$3,836,858
163	$11,591	$14,186	$25,776	$3,822,672
164	$11,548	$14,228	$25,776	$3,808,444
165	$11,505	$14,271	$25,776	$3,794,172
166	$11,462	$14,314	$25,776	$3,779,858
167	$11,418	$14,358	$25,776	$3,765,500
168	$11,375	$14,401	$25,776	$3,751,099

第14年供款共

$309,312

第14年利息

$139,333

第14年共還本金

$169,979

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$11,331	$14,445	$25,776	$3,736,655
170	$11,288	$14,488	$25,776	$3,722,166
171	$11,244	$14,532	$25,776	$3,707,634
172	$11,200	$14,576	$25,776	$3,693,058
173	$11,156	$14,620	$25,776	$3,678,439
174	$11,112	$14,664	$25,776	$3,663,774
175	$11,068	$14,708	$25,776	$3,649,066
176	$11,023	$14,753	$25,776	$3,634,313
177	$10,979	$14,797	$25,776	$3,619,516
178	$10,934	$14,842	$25,776	$3,604,674
179	$10,889	$14,887	$25,776	$3,589,787
180	$10,844	$14,932	$25,776	$3,574,855

第15年供款共

$309,312

第15年利息

$133,068

第15年共還本金

$176,244

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$10,799	$14,977	$25,776	$3,559,878
182	$10,754	$15,022	$25,776	$3,544,856
183	$10,708	$15,068	$25,776	$3,529,788
184	$10,663	$15,113	$25,776	$3,514,675
185	$10,617	$15,159	$25,776	$3,499,516
186	$10,571	$15,205	$25,776	$3,484,312
187	$10,526	$15,250	$25,776	$3,469,061
188	$10,479	$15,297	$25,776	$3,453,765
189	$10,433	$15,343	$25,776	$3,438,422
190	$10,387	$15,389	$25,776	$3,423,033
191	$10,340	$15,436	$25,776	$3,407,597
192	$10,294	$15,482	$25,776	$3,392,115

第16年供款共

$309,312

第16年利息

$126,572

第16年共還本金

$182,740

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$10,247	$15,529	$25,776	$3,376,586
194	$10,200	$15,576	$25,776	$3,361,010
195	$10,153	$15,623	$25,776	$3,345,387
196	$10,106	$15,670	$25,776	$3,329,717
197	$10,059	$15,717	$25,776	$3,314,000
198	$10,011	$15,765	$25,776	$3,298,235
199	$9,963	$15,813	$25,776	$3,282,422
200	$9,916	$15,860	$25,776	$3,266,562
201	$9,868	$15,908	$25,776	$3,250,653
202	$9,820	$15,956	$25,776	$3,234,697
203	$9,771	$16,005	$25,776	$3,218,692
204	$9,723	$16,053	$25,776	$3,202,640

第17年供款共

$309,312

第17年利息

$119,837

第17年共還本金

$189,476

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$9,675	$16,101	$25,776	$3,186,538
206	$9,626	$16,150	$25,776	$3,170,388
207	$9,577	$16,199	$25,776	$3,154,189
208	$9,528	$16,248	$25,776	$3,137,942
209	$9,479	$16,297	$25,776	$3,121,645
210	$9,430	$16,346	$25,776	$3,105,299
211	$9,381	$16,395	$25,776	$3,088,903
212	$9,331	$16,445	$25,776	$3,072,458
213	$9,281	$16,495	$25,776	$3,055,964
214	$9,232	$16,544	$25,776	$3,039,419
215	$9,182	$16,594	$25,776	$3,022,825
216	$9,131	$16,645	$25,776	$3,006,180

第18年供款共

$309,312

第18年利息

$112,853

第18年共還本金

$196,459

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$9,081	$16,695	$25,776	$2,989,485
218	$9,031	$16,745	$25,776	$2,972,740
219	$8,980	$16,796	$25,776	$2,955,944
220	$8,929	$16,847	$25,776	$2,939,098
221	$8,879	$16,897	$25,776	$2,922,200
222	$8,827	$16,949	$25,776	$2,905,252
223	$8,776	$17,000	$25,776	$2,888,252
224	$8,725	$17,051	$25,776	$2,871,201
225	$8,673	$17,103	$25,776	$2,854,098
226	$8,622	$17,154	$25,776	$2,836,944
227	$8,570	$17,206	$25,776	$2,819,738
228	$8,518	$17,258	$25,776	$2,802,480

第19年供款共

$309,312

第19年利息

$105,612

第19年共還本金

$203,700

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$8,466	$17,310	$25,776	$2,785,170
230	$8,414	$17,362	$25,776	$2,767,807
231	$8,361	$17,415	$25,776	$2,750,392
232	$8,308	$17,468	$25,776	$2,732,925
233	$8,256	$17,520	$25,776	$2,715,404
234	$8,203	$17,573	$25,776	$2,697,831
235	$8,150	$17,626	$25,776	$2,680,205
236	$8,096	$17,680	$25,776	$2,662,525
237	$8,043	$17,733	$25,776	$2,644,792
238	$7,989	$17,787	$25,776	$2,627,006
239	$7,936	$17,840	$25,776	$2,609,165
240	$7,882	$17,894	$25,776	$2,591,271

第20年供款共

$309,312

第20年利息

$98,104

第20年共還本金

$211,209

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$7,828	$17,948	$25,776	$2,573,323
242	$7,774	$18,002	$25,776	$2,555,321
243	$7,719	$18,057	$25,776	$2,537,264
244	$7,665	$18,111	$25,776	$2,519,152
245	$7,610	$18,166	$25,776	$2,500,986
246	$7,555	$18,221	$25,776	$2,482,765
247	$7,500	$18,276	$25,776	$2,464,489
248	$7,445	$18,331	$25,776	$2,446,158
249	$7,389	$18,387	$25,776	$2,427,772
250	$7,334	$18,442	$25,776	$2,409,329
251	$7,278	$18,498	$25,776	$2,390,832
252	$7,222	$18,554	$25,776	$2,372,278

第21年供款共

$309,312

第21年利息

$90,319

第21年共還本金

$218,993

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$7,166	$18,610	$25,776	$2,353,668
254	$7,110	$18,666	$25,776	$2,335,002
255	$7,054	$18,722	$25,776	$2,316,280
256	$6,997	$18,779	$25,776	$2,297,501
257	$6,940	$18,836	$25,776	$2,278,665
258	$6,883	$18,893	$25,776	$2,259,773
259	$6,826	$18,950	$25,776	$2,240,823
260	$6,769	$19,007	$25,776	$2,221,816
261	$6,712	$19,064	$25,776	$2,202,752
262	$6,654	$19,122	$25,776	$2,183,630
263	$6,596	$19,180	$25,776	$2,164,450
264	$6,538	$19,238	$25,776	$2,145,213

第22年供款共

$309,312

第22年利息

$82,247

第22年共還本金

$227,065

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$6,480	$19,296	$25,776	$2,125,917
266	$6,422	$19,354	$25,776	$2,106,563
267	$6,364	$19,412	$25,776	$2,087,151
268	$6,305	$19,471	$25,776	$2,067,680
269	$6,246	$19,530	$25,776	$2,048,150
270	$6,187	$19,589	$25,776	$2,028,561
271	$6,128	$19,648	$25,776	$2,008,913
272	$6,069	$19,707	$25,776	$1,989,205
273	$6,009	$19,767	$25,776	$1,969,438
274	$5,949	$19,827	$25,776	$1,949,612
275	$5,889	$19,887	$25,776	$1,929,725
276	$5,829	$19,947	$25,776	$1,909,778

第23年供款共

$309,312

第23年利息

$73,878

第23年共還本金

$235,434

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$5,769	$20,007	$25,776	$1,889,771
278	$5,709	$20,067	$25,776	$1,869,704
279	$5,648	$20,128	$25,776	$1,849,576
280	$5,587	$20,189	$25,776	$1,829,387
281	$5,526	$20,250	$25,776	$1,809,138
282	$5,465	$20,311	$25,776	$1,788,827
283	$5,404	$20,372	$25,776	$1,768,454
284	$5,342	$20,434	$25,776	$1,748,021
285	$5,280	$20,496	$25,776	$1,727,525
286	$5,219	$20,557	$25,776	$1,706,968
287	$5,156	$20,620	$25,776	$1,686,348
288	$5,094	$20,682	$25,776	$1,665,666

第24年供款共

$309,312

第24年利息

$65,200

第24年共還本金

$244,112

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$5,032	$20,744	$25,776	$1,644,922
290	$4,969	$20,807	$25,776	$1,624,115
291	$4,906	$20,870	$25,776	$1,603,245
292	$4,843	$20,933	$25,776	$1,582,312
293	$4,780	$20,996	$25,776	$1,561,316
294	$4,716	$21,060	$25,776	$1,540,257
295	$4,653	$21,123	$25,776	$1,519,133
296	$4,589	$21,187	$25,776	$1,497,946
297	$4,525	$21,251	$25,776	$1,476,696
298	$4,461	$21,315	$25,776	$1,455,380
299	$4,396	$21,380	$25,776	$1,434,001
300	$4,332	$21,444	$25,776	$1,412,557

第25年供款共

$309,312

第25年利息

$56,203

第25年共還本金

$253,110

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$4,267	$21,509	$25,776	$1,391,048
302	$4,202	$21,574	$25,776	$1,369,474
303	$4,137	$21,639	$25,776	$1,347,835
304	$4,072	$21,704	$25,776	$1,326,130
305	$4,006	$21,770	$25,776	$1,304,360
306	$3,940	$21,836	$25,776	$1,282,525
307	$3,874	$21,902	$25,776	$1,260,623
308	$3,808	$21,968	$25,776	$1,238,655
309	$3,742	$22,034	$25,776	$1,216,621
310	$3,675	$22,101	$25,776	$1,194,520
311	$3,608	$22,168	$25,776	$1,172,352
312	$3,541	$22,235	$25,776	$1,150,118

第26年供款共

$309,312

第26年利息

$46,873

第26年共還本金

$262,439

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$3,474	$22,302	$25,776	$1,127,816
314	$3,407	$22,369	$25,776	$1,105,447
315	$3,339	$22,437	$25,776	$1,083,010
316	$3,272	$22,504	$25,776	$1,060,506
317	$3,204	$22,572	$25,776	$1,037,933
318	$3,135	$22,641	$25,776	$1,015,293
319	$3,067	$22,709	$25,776	$992,584
320	$2,998	$22,778	$25,776	$969,806
321	$2,930	$22,846	$25,776	$946,960
322	$2,861	$22,915	$25,776	$924,045
323	$2,791	$22,985	$25,776	$901,060
324	$2,722	$23,054	$25,776	$878,006

第27年供款共

$309,312

第27年利息

$37,200

第27年共還本金

$272,112

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$2,652	$23,124	$25,776	$854,882
326	$2,582	$23,194	$25,776	$831,689
327	$2,512	$23,264	$25,776	$808,425
328	$2,442	$23,334	$25,776	$785,091
329	$2,372	$23,404	$25,776	$761,687
330	$2,301	$23,475	$25,776	$738,212
331	$2,230	$23,546	$25,776	$714,666
332	$2,159	$23,617	$25,776	$691,048
333	$2,088	$23,688	$25,776	$667,360
334	$2,016	$23,760	$25,776	$643,600
335	$1,944	$23,832	$25,776	$619,768
336	$1,872	$23,904	$25,776	$595,864

第28年供款共

$309,312

第28年利息

$27,171

第28年共還本金

$282,142

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$1,800	$23,976	$25,776	$571,888
338	$1,728	$24,048	$25,776	$547,840
339	$1,655	$24,121	$25,776	$523,719
340	$1,582	$24,194	$25,776	$499,525
341	$1,509	$24,267	$25,776	$475,258
342	$1,436	$24,340	$25,776	$450,917
343	$1,362	$24,414	$25,776	$426,504
344	$1,288	$24,488	$25,776	$402,016
345	$1,214	$24,562	$25,776	$377,454
346	$1,140	$24,636	$25,776	$352,818
347	$1,066	$24,710	$25,776	$328,108
348	$991	$24,785	$25,776	$303,323

第29年供款共

$309,312

第29年利息

$16,771

第29年共還本金

$292,541

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$916	$24,860	$25,776	$278,464
350	$841	$24,935	$25,776	$253,529
351	$766	$25,010	$25,776	$228,519
352	$690	$25,086	$25,776	$203,433
353	$615	$25,161	$25,776	$178,272
354	$539	$25,237	$25,776	$153,034
355	$462	$25,314	$25,776	$127,720
356	$386	$25,390	$25,776	$102,330
357	$309	$25,467	$25,776	$76,863
358	$232	$25,544	$25,776	$51,319
359	$155	$25,621	$25,776	$25,698
360	$78	$25,698	$25,776	$0

第30年供款共

$309,312

第30年利息

$5,989

第30年共還本金

$303,323

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$11,957,368

免责声明

笋盘推介

按揭保险费
info