楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$0

借款月供 $25,825 , 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$11,875,842

每月供款
$25,825

首期

$2,249,000

总贷款额

$5,751,000

總利息

$3,545,842

印花税

$240,000

其他

$90,000

置业成本总预算

HK$2,579,000

$51,649

置业成本总预算

HK$2,579,000

首期

$2,249,000
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

$51,649

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 SILVERSANDS 第05A座

thumb_up

信和低密度豪宅新楼**开扬园景两房两厅。有锁匙,即睇即用。

实

448 呎

@20,067

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇

售$899 万

实

448 呎

@20,067

售$899 万

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇

VR实景

马鞍山迎海第01期第02座

thumb_up

地鐡站4分钟到邻近商场西南海景2房

实

534 呎

@14,944

建

677 呎

@11,787

local_fire_department 至HIT local_offer 低水笋价

售$798 万

实

534 呎

@14,944

建

677 呎

@11,787

售$798 万

local_fire_department 至HIT local_offer 低水笋价

大埔高塘

thumb_up

Nicely Renovated House

建

1,000 呎

@9,000

local_fire_department 至HIT hotel_class 楼王

售$900 万

建

1,000 呎

@9,000

售$900 万

local_fire_department 至HIT hotel_class 楼王

粉岭牵晴间

thumb_up

高层大3房,开扬山景,心旷神怡

实

634 呎

@13,407

建

868 呎

@9,793

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

售$850 万

实

634 呎

@13,407

建

868 呎

@9,793

售$850 万

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

马鞍山迎海第03期星湾御第25座

thumb_up

迎海高层二房

实

510 呎

@16,667

local_fire_department 至HIT

售$850 万

实

510 呎

@16,667

售$850 万

local_fire_department 至HIT

KOL实拍 VR实景

马鞍山翠拥华庭第08座

thumb_up

真盘源！！乌溪沙站三房套环境宁静配套齐全必睇！

实

844 呎

@9,716

建

1,080 呎

@7,593

local_fire_department 至HIT

售$820 万

实

844 呎

@9,716

建

1,080 呎

@7,593

售$820 万

local_fire_department 至HIT

马鞍山迎海第02期星湾第19座

thumb_up

主人房特大3年新装

实

511 呎

@14,090

local_fire_department 至HIT pets 爱竉必选

售$720 万

实

511 呎

@14,090

售$720 万

local_fire_department 至HIT pets 爱竉必选

VR实景

沙田沙田第一城

thumb_up

实用新装3房套

实

688 呎

@12,355

建

870 呎

@9,770

local_fire_department 至HIT

售$850 万

实

688 呎

@12,355

建

870 呎

@9,770

售$850 万

local_fire_department 至HIT

西贡逸珑海滙第01座

thumb_up

逸珑海滙

实

599 呎

@14,190

local_offer 低水笋价

售$850 万

实

599 呎

@14,190

售$850 万

local_offer 低水笋价

马鞍山银湖天峰第05座

thumb_up

有匙可睇欢迎查询

实

573 呎

@12,565

建

753 呎

@9,562

real_estate_agent 罕有放盘 vpn_key 有匙即睇

售$720 万

实

573 呎

@12,565

建

753 呎

@9,562

售$720 万

real_estate_agent 罕有放盘 vpn_key 有匙即睇

马鞍山泓碧第03座

thumb_up

东南高层2房, 业主有心, 即刻约睇

实

483 呎

@14,700

local_fire_department 至HIT verified 首置必买 pets 爱竉必选

售$710 万

实

483 呎

@14,700

售$710 万

local_fire_department 至HIT verified 首置必买 pets 爱竉必选

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

@12,092

建

975 呎

@9,128

local_offer 低水笋价

售$890 万

实

736 呎

@12,092

建

975 呎

@9,128

售$890 万

local_offer 低水笋价

利率	15年	20年	25年	30年
1.000	$34,419	$26,449	$21,674	$18,497
1.500	$35,699	$27,751	$23,000	$19,848
2.000	$37,008	$29,093	$24,376	$21,257
2.500	$38,347	$30,475	$25,800	$22,723
3.000	$39,715	$31,895	$27,272	$24,246
3.500	$41,113	$33,353	$28,791	$25,825
4.000	$42,539	$34,850	$30,356	$27,456
4.500	$43,995	$36,384	$31,966	$29,139
5.000	$45,479	$37,954	$33,620	$30,873
5.500	$46,990	$39,560	$35,316	$32,654
6.000	$48,530	$41,202	$37,054	$34,480

每月供款$25,825

年期

30年

贷款金额

$5,751,000

總利息

$3,545,842

总贷款连利息

$9,296,842

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$16,774	$9,051	$25,825	$5,741,949
2	$16,747	$9,077	$25,825	$5,732,872
3	$16,721	$9,104	$25,825	$5,723,768
4	$16,694	$9,130	$25,825	$5,714,638
5	$16,668	$9,157	$25,825	$5,705,481
6	$16,641	$9,184	$25,825	$5,696,298
7	$16,614	$9,210	$25,825	$5,687,087
8	$16,587	$9,237	$25,825	$5,677,850
9	$16,560	$9,264	$25,825	$5,668,586
10	$16,533	$9,291	$25,825	$5,659,295
11	$16,506	$9,318	$25,825	$5,649,976
12	$16,479	$9,345	$25,825	$5,640,631

第1年供款共

$309,895

第1年利息

$199,526

第1年共還本金

$110,369

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$16,452	$9,373	$25,825	$5,631,258
14	$16,425	$9,400	$25,825	$5,621,858
15	$16,397	$9,427	$25,825	$5,612,431
16	$16,370	$9,455	$25,825	$5,602,976
17	$16,342	$9,483	$25,825	$5,593,493
18	$16,314	$9,510	$25,825	$5,583,983
19	$16,287	$9,538	$25,825	$5,574,445
20	$16,259	$9,566	$25,825	$5,564,879
21	$16,231	$9,594	$25,825	$5,555,286
22	$16,203	$9,622	$25,825	$5,545,664
23	$16,175	$9,650	$25,825	$5,536,014
24	$16,147	$9,678	$25,825	$5,526,336

第2年供款共

$309,895

第2年利息

$195,600

第2年共還本金

$114,295

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$16,118	$9,706	$25,825	$5,516,630
26	$16,090	$9,734	$25,825	$5,506,896
27	$16,062	$9,763	$25,825	$5,497,133
28	$16,033	$9,791	$25,825	$5,487,342
29	$16,005	$9,820	$25,825	$5,477,522
30	$15,976	$9,848	$25,825	$5,467,674
31	$15,947	$9,877	$25,825	$5,457,796
32	$15,919	$9,906	$25,825	$5,447,890
33	$15,890	$9,935	$25,825	$5,437,956
34	$15,861	$9,964	$25,825	$5,427,992
35	$15,832	$9,993	$25,825	$5,417,999
36	$15,802	$10,022	$25,825	$5,407,977

第3年供款共

$309,895

第3年利息

$191,535

第3年共還本金

$118,360

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$15,773	$10,051	$25,825	$5,397,925
38	$15,744	$10,081	$25,825	$5,387,845
39	$15,715	$10,110	$25,825	$5,377,735
40	$15,685	$10,140	$25,825	$5,367,595
41	$15,655	$10,169	$25,825	$5,357,426
42	$15,626	$10,199	$25,825	$5,347,228
43	$15,596	$10,228	$25,825	$5,336,999
44	$15,566	$10,258	$25,825	$5,326,741
45	$15,536	$10,288	$25,825	$5,316,453
46	$15,506	$10,318	$25,825	$5,306,134
47	$15,476	$10,348	$25,825	$5,295,786
48	$15,446	$10,379	$25,825	$5,285,407

第4年供款共

$309,895

第4年利息

$187,325

第4年共還本金

$122,569

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$15,416	$10,409	$25,825	$5,274,999
50	$15,385	$10,439	$25,825	$5,264,559
51	$15,355	$10,470	$25,825	$5,254,090
52	$15,324	$10,500	$25,825	$5,243,590
53	$15,294	$10,531	$25,825	$5,233,059
54	$15,263	$10,561	$25,825	$5,222,498
55	$15,232	$10,592	$25,825	$5,211,905
56	$15,201	$10,623	$25,825	$5,201,282
57	$15,170	$10,654	$25,825	$5,190,628
58	$15,139	$10,685	$25,825	$5,179,943
59	$15,108	$10,716	$25,825	$5,169,226
60	$15,077	$10,748	$25,825	$5,158,479

第5年供款共

$309,895

第5年利息

$182,966

第5年共還本金

$126,929

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$15,046	$10,779	$25,825	$5,147,700
62	$15,014	$10,810	$25,825	$5,136,889
63	$14,983	$10,842	$25,825	$5,126,047
64	$14,951	$10,874	$25,825	$5,115,174
65	$14,919	$10,905	$25,825	$5,104,268
66	$14,887	$10,937	$25,825	$5,093,331
67	$14,856	$10,969	$25,825	$5,082,362
68	$14,824	$11,001	$25,825	$5,071,361
69	$14,791	$11,033	$25,825	$5,060,328
70	$14,759	$11,065	$25,825	$5,049,263
71	$14,727	$11,098	$25,825	$5,038,165
72	$14,695	$11,130	$25,825	$5,027,035

第6年供款共

$309,895

第6年利息

$178,451

第6年共還本金

$131,443

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$14,662	$11,162	$25,825	$5,015,873
74	$14,630	$11,195	$25,825	$5,004,678
75	$14,597	$11,228	$25,825	$4,993,451
76	$14,564	$11,260	$25,825	$4,982,190
77	$14,531	$11,293	$25,825	$4,970,897
78	$14,498	$11,326	$25,825	$4,959,571
79	$14,465	$11,359	$25,825	$4,948,212
80	$14,432	$11,392	$25,825	$4,936,820
81	$14,399	$11,426	$25,825	$4,925,394
82	$14,366	$11,459	$25,825	$4,913,935
83	$14,332	$11,492	$25,825	$4,902,443
84	$14,299	$11,526	$25,825	$4,890,917

第7年供款共

$309,895

第7年利息

$173,776

第7年共還本金

$136,118

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$14,265	$11,559	$25,825	$4,879,358
86	$14,231	$11,593	$25,825	$4,867,765
87	$14,198	$11,627	$25,825	$4,856,138
88	$14,164	$11,661	$25,825	$4,844,477
89	$14,130	$11,695	$25,825	$4,832,782
90	$14,096	$11,729	$25,825	$4,821,053
91	$14,061	$11,763	$25,825	$4,809,290
92	$14,027	$11,797	$25,825	$4,797,493
93	$13,993	$11,832	$25,825	$4,785,661
94	$13,958	$11,866	$25,825	$4,773,794
95	$13,924	$11,901	$25,825	$4,761,893
96	$13,889	$11,936	$25,825	$4,749,958

第8年供款共

$309,895

第8年利息

$168,935

第8年共還本金

$140,960

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$13,854	$11,971	$25,825	$4,737,987
98	$13,819	$12,005	$25,825	$4,725,982
99	$13,784	$12,040	$25,825	$4,713,941
100	$13,749	$12,076	$25,825	$4,701,866
101	$13,714	$12,111	$25,825	$4,689,755
102	$13,678	$12,146	$25,825	$4,677,609
103	$13,643	$12,182	$25,825	$4,665,427
104	$13,607	$12,217	$25,825	$4,653,210
105	$13,572	$12,253	$25,825	$4,640,957
106	$13,536	$12,288	$25,825	$4,628,669
107	$13,500	$12,324	$25,825	$4,616,345
108	$13,464	$12,360	$25,825	$4,603,984

第9年供款共

$309,895

第9年利息

$163,922

第9年共還本金

$145,973

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$13,428	$12,396	$25,825	$4,591,588
110	$13,392	$12,432	$25,825	$4,579,156
111	$13,356	$12,469	$25,825	$4,566,687
112	$13,320	$12,505	$25,825	$4,554,182
113	$13,283	$12,542	$25,825	$4,541,641
114	$13,246	$12,578	$25,825	$4,529,062
115	$13,210	$12,615	$25,825	$4,516,448
116	$13,173	$12,652	$25,825	$4,503,796
117	$13,136	$12,688	$25,825	$4,491,108
118	$13,099	$12,725	$25,825	$4,478,382
119	$13,062	$12,763	$25,825	$4,465,619
120	$13,025	$12,800	$25,825	$4,452,820

第10年供款共

$309,895

第10年利息

$158,730

第10年共還本金

$151,165

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$12,987	$12,837	$25,825	$4,439,982
122	$12,950	$12,875	$25,825	$4,427,108
123	$12,912	$12,912	$25,825	$4,414,196
124	$12,875	$12,950	$25,825	$4,401,246
125	$12,837	$12,988	$25,825	$4,388,258
126	$12,799	$13,025	$25,825	$4,375,233
127	$12,761	$13,063	$25,825	$4,362,169
128	$12,723	$13,102	$25,825	$4,349,068
129	$12,685	$13,140	$25,825	$4,335,928
130	$12,646	$13,178	$25,825	$4,322,750
131	$12,608	$13,217	$25,825	$4,309,533
132	$12,569	$13,255	$25,825	$4,296,278

第11年供款共

$309,895

第11年利息

$153,353

第11年共還本金

$156,541

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$12,531	$13,294	$25,825	$4,282,984
134	$12,492	$13,333	$25,825	$4,269,652
135	$12,453	$13,371	$25,825	$4,256,281
136	$12,414	$13,410	$25,825	$4,242,870
137	$12,375	$13,450	$25,825	$4,229,421
138	$12,336	$13,489	$25,825	$4,215,932
139	$12,296	$13,528	$25,825	$4,202,404
140	$12,257	$13,568	$25,825	$4,188,836
141	$12,217	$13,607	$25,825	$4,175,229
142	$12,178	$13,647	$25,825	$4,161,582
143	$12,138	$13,687	$25,825	$4,147,896
144	$12,098	$13,727	$25,825	$4,134,169

第12年供款共

$309,895

第12年利息

$147,786

第12年共還本金

$162,109

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$12,058	$13,767	$25,825	$4,120,403
146	$12,018	$13,807	$25,825	$4,106,596
147	$11,978	$13,847	$25,825	$4,092,749
148	$11,937	$13,887	$25,825	$4,078,862
149	$11,897	$13,928	$25,825	$4,064,934
150	$11,856	$13,969	$25,825	$4,050,965
151	$11,815	$14,009	$25,825	$4,036,956
152	$11,774	$14,050	$25,825	$4,022,906
153	$11,733	$14,091	$25,825	$4,008,815
154	$11,692	$14,132	$25,825	$3,994,683
155	$11,651	$14,173	$25,825	$3,980,509
156	$11,610	$14,215	$25,825	$3,966,294

第13年供款共

$309,895

第13年利息

$142,020

第13年共還本金

$167,875

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$11,568	$14,256	$25,825	$3,952,038
158	$11,527	$14,298	$25,825	$3,937,740
159	$11,485	$14,339	$25,825	$3,923,401
160	$11,443	$14,381	$25,825	$3,909,020
161	$11,401	$14,423	$25,825	$3,894,596
162	$11,359	$14,465	$25,825	$3,880,131
163	$11,317	$14,508	$25,825	$3,865,623
164	$11,275	$14,550	$25,825	$3,851,074
165	$11,232	$14,592	$25,825	$3,836,481
166	$11,190	$14,635	$25,825	$3,821,847
167	$11,147	$14,678	$25,825	$3,807,169
168	$11,104	$14,720	$25,825	$3,792,449

第14年供款共

$309,895

第14年利息

$136,049

第14年共還本金

$173,846

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$11,061	$14,763	$25,825	$3,777,686
170	$11,018	$14,806	$25,825	$3,762,879
171	$10,975	$14,849	$25,825	$3,748,030
172	$10,932	$14,893	$25,825	$3,733,137
173	$10,888	$14,936	$25,825	$3,718,201
174	$10,845	$14,980	$25,825	$3,703,221
175	$10,801	$15,023	$25,825	$3,688,197
176	$10,757	$15,067	$25,825	$3,673,130
177	$10,713	$15,111	$25,825	$3,658,019
178	$10,669	$15,155	$25,825	$3,642,863
179	$10,625	$15,200	$25,825	$3,627,664
180	$10,581	$15,244	$25,825	$3,612,420

第15年供款共

$309,895

第15年利息

$129,866

第15年共還本金

$180,029

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$10,536	$15,288	$25,825	$3,597,132
182	$10,492	$15,333	$25,825	$3,581,799
183	$10,447	$15,378	$25,825	$3,566,421
184	$10,402	$15,422	$25,825	$3,550,999
185	$10,357	$15,467	$25,825	$3,535,531
186	$10,312	$15,513	$25,825	$3,520,019
187	$10,267	$15,558	$25,825	$3,504,461
188	$10,221	$15,603	$25,825	$3,488,857
189	$10,176	$15,649	$25,825	$3,473,209
190	$10,130	$15,694	$25,825	$3,457,514
191	$10,084	$15,740	$25,825	$3,441,774
192	$10,039	$15,786	$25,825	$3,425,988

第16年供款共

$309,895

第16年利息

$123,463

第16年共還本金

$186,432

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$9,992	$15,832	$25,825	$3,410,156
194	$9,946	$15,878	$25,825	$3,394,278
195	$9,900	$15,925	$25,825	$3,378,353
196	$9,854	$15,971	$25,825	$3,362,382
197	$9,807	$16,018	$25,825	$3,346,365
198	$9,760	$16,064	$25,825	$3,330,300
199	$9,713	$16,111	$25,825	$3,314,189
200	$9,666	$16,158	$25,825	$3,298,031
201	$9,619	$16,205	$25,825	$3,281,826
202	$9,572	$16,253	$25,825	$3,265,573
203	$9,525	$16,300	$25,825	$3,249,273
204	$9,477	$16,348	$25,825	$3,232,926

第17年供款共

$309,895

第17年利息

$116,832

第17年共還本金

$193,063

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$9,429	$16,395	$25,825	$3,216,530
206	$9,382	$16,443	$25,825	$3,200,087
207	$9,334	$16,491	$25,825	$3,183,596
208	$9,285	$16,539	$25,825	$3,167,057
209	$9,237	$16,587	$25,825	$3,150,470
210	$9,189	$16,636	$25,825	$3,133,834
211	$9,140	$16,684	$25,825	$3,117,150
212	$9,092	$16,733	$25,825	$3,100,417
213	$9,043	$16,782	$25,825	$3,083,636
214	$8,994	$16,831	$25,825	$3,066,805
215	$8,945	$16,880	$25,825	$3,049,925
216	$8,896	$16,929	$25,825	$3,032,996

第18年供款共

$309,895

第18年利息

$109,965

第18年共還本金

$199,929

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$8,846	$16,978	$25,825	$3,016,018
218	$8,797	$17,028	$25,825	$2,998,990
219	$8,747	$17,078	$25,825	$2,981,913
220	$8,697	$17,127	$25,825	$2,964,785
221	$8,647	$17,177	$25,825	$2,947,608
222	$8,597	$17,227	$25,825	$2,930,381
223	$8,547	$17,278	$25,825	$2,913,103
224	$8,497	$17,328	$25,825	$2,895,775
225	$8,446	$17,379	$25,825	$2,878,396
226	$8,395	$17,429	$25,825	$2,860,967
227	$8,344	$17,480	$25,825	$2,843,487
228	$8,294	$17,531	$25,825	$2,825,956

第19年供款共

$309,895

第19年利息

$102,855

第19年共還本金

$207,040

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$8,242	$17,582	$25,825	$2,808,374
230	$8,191	$17,633	$25,825	$2,790,740
231	$8,140	$17,685	$25,825	$2,773,056
232	$8,088	$17,736	$25,825	$2,755,319
233	$8,036	$17,788	$25,825	$2,737,531
234	$7,984	$17,840	$25,825	$2,719,691
235	$7,932	$17,892	$25,825	$2,701,799
236	$7,880	$17,944	$25,825	$2,683,854
237	$7,828	$17,997	$25,825	$2,665,858
238	$7,775	$18,049	$25,825	$2,647,809
239	$7,723	$18,102	$25,825	$2,629,707
240	$7,670	$18,155	$25,825	$2,611,552

第20年供款共

$309,895

第20年利息

$95,491

第20年共還本金

$214,404

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$7,617	$18,208	$25,825	$2,593,345
242	$7,564	$18,261	$25,825	$2,575,084
243	$7,511	$18,314	$25,825	$2,556,770
244	$7,457	$18,367	$25,825	$2,538,403
245	$7,404	$18,421	$25,825	$2,519,982
246	$7,350	$18,475	$25,825	$2,501,507
247	$7,296	$18,528	$25,825	$2,482,979
248	$7,242	$18,583	$25,825	$2,464,396
249	$7,188	$18,637	$25,825	$2,445,759
250	$7,133	$18,691	$25,825	$2,427,068
251	$7,079	$18,746	$25,825	$2,408,323
252	$7,024	$18,800	$25,825	$2,389,523

第21年供款共

$309,895

第21年利息

$87,865

第21年共還本金

$222,030

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$6,969	$18,855	$25,825	$2,370,667
254	$6,914	$18,910	$25,825	$2,351,757
255	$6,859	$18,965	$25,825	$2,332,792
256	$6,804	$19,021	$25,825	$2,313,771
257	$6,748	$19,076	$25,825	$2,294,695
258	$6,693	$19,132	$25,825	$2,275,564
259	$6,637	$19,187	$25,825	$2,256,376
260	$6,581	$19,243	$25,825	$2,237,133
261	$6,525	$19,300	$25,825	$2,217,833
262	$6,469	$19,356	$25,825	$2,198,477
263	$6,412	$19,412	$25,825	$2,179,065
264	$6,356	$19,469	$25,825	$2,159,596

第22年供款共

$309,895

第22年利息

$79,968

第22年共還本金

$229,927

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$6,299	$19,526	$25,825	$2,140,070
266	$6,242	$19,583	$25,825	$2,120,488
267	$6,185	$19,640	$25,825	$2,100,848
268	$6,127	$19,697	$25,825	$2,081,151
269	$6,070	$19,755	$25,825	$2,061,396
270	$6,012	$19,812	$25,825	$2,041,584
271	$5,955	$19,870	$25,825	$2,021,714
272	$5,897	$19,928	$25,825	$2,001,786
273	$5,839	$19,986	$25,825	$1,981,800
274	$5,780	$20,044	$25,825	$1,961,756
275	$5,722	$20,103	$25,825	$1,941,653
276	$5,663	$20,161	$25,825	$1,921,492

第23年供款共

$309,895

第23年利息

$71,790

第23年共還本金

$238,104

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$5,604	$20,220	$25,825	$1,901,271
278	$5,545	$20,279	$25,825	$1,880,992
279	$5,486	$20,338	$25,825	$1,860,654
280	$5,427	$20,398	$25,825	$1,840,256
281	$5,367	$20,457	$25,825	$1,819,799
282	$5,308	$20,517	$25,825	$1,799,282
283	$5,248	$20,577	$25,825	$1,778,706
284	$5,188	$20,637	$25,825	$1,758,069
285	$5,128	$20,697	$25,825	$1,737,372
286	$5,067	$20,757	$25,825	$1,716,615
287	$5,007	$20,818	$25,825	$1,695,797
288	$4,946	$20,878	$25,825	$1,674,919

第24年供款共

$309,895

第24年利息

$63,322

第24年共還本金

$246,573

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$4,885	$20,939	$25,825	$1,653,979
290	$4,824	$21,000	$25,825	$1,632,979
291	$4,763	$21,062	$25,825	$1,611,917
292	$4,701	$21,123	$25,825	$1,590,794
293	$4,640	$21,185	$25,825	$1,569,609
294	$4,578	$21,247	$25,825	$1,548,363
295	$4,516	$21,309	$25,825	$1,527,054
296	$4,454	$21,371	$25,825	$1,505,683
297	$4,392	$21,433	$25,825	$1,484,251
298	$4,329	$21,495	$25,825	$1,462,755
299	$4,266	$21,558	$25,825	$1,441,197
300	$4,203	$21,621	$25,825	$1,419,576

第25年供款共

$309,895

第25年利息

$54,552

第25年共還本金

$255,343

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$4,140	$21,684	$25,825	$1,397,892
302	$4,077	$21,747	$25,825	$1,376,144
303	$4,014	$21,811	$25,825	$1,354,333
304	$3,950	$21,874	$25,825	$1,332,459
305	$3,886	$21,938	$25,825	$1,310,521
306	$3,822	$22,002	$25,825	$1,288,519
307	$3,758	$22,066	$25,825	$1,266,452
308	$3,694	$22,131	$25,825	$1,244,321
309	$3,629	$22,195	$25,825	$1,222,126
310	$3,565	$22,260	$25,825	$1,199,866
311	$3,500	$22,325	$25,825	$1,177,541
312	$3,434	$22,390	$25,825	$1,155,151

第26年供款共

$309,895

第26年利息

$45,470

第26年共還本金

$264,425

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$3,369	$22,455	$25,825	$1,132,696
314	$3,304	$22,521	$25,825	$1,110,175
315	$3,238	$22,587	$25,825	$1,087,588
316	$3,172	$22,652	$25,825	$1,064,936
317	$3,106	$22,718	$25,825	$1,042,217
318	$3,040	$22,785	$25,825	$1,019,433
319	$2,973	$22,851	$25,825	$996,581
320	$2,907	$22,918	$25,825	$973,664
321	$2,840	$22,985	$25,825	$950,679
322	$2,773	$23,052	$25,825	$927,627
323	$2,706	$23,119	$25,825	$904,508
324	$2,638	$23,186	$25,825	$881,322

第27年供款共

$309,895

第27年利息

$36,065

第27年共還本金

$273,829

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$2,571	$23,254	$25,825	$858,068
326	$2,503	$23,322	$25,825	$834,746
327	$2,435	$23,390	$25,825	$811,356
328	$2,366	$23,458	$25,825	$787,898
329	$2,298	$23,527	$25,825	$764,371
330	$2,229	$23,595	$25,825	$740,776
331	$2,161	$23,664	$25,825	$717,112
332	$2,092	$23,733	$25,825	$693,379
333	$2,022	$23,802	$25,825	$669,577
334	$1,953	$23,872	$25,825	$645,705
335	$1,883	$23,941	$25,825	$621,764
336	$1,813	$24,011	$25,825	$597,753

第28年供款共

$309,895

第28年利息

$26,326

第28年共還本金

$283,569

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$1,743	$24,081	$25,825	$573,672
338	$1,673	$24,151	$25,825	$549,521
339	$1,603	$24,222	$25,825	$525,299
340	$1,532	$24,292	$25,825	$501,006
341	$1,461	$24,363	$25,825	$476,643
342	$1,390	$24,434	$25,825	$452,209
343	$1,319	$24,506	$25,825	$427,703
344	$1,247	$24,577	$25,825	$403,126
345	$1,176	$24,649	$25,825	$378,477
346	$1,104	$24,721	$25,825	$353,757
347	$1,032	$24,793	$25,825	$328,964
348	$959	$24,865	$25,825	$304,099

第29年供款共

$309,895

第29年利息

$16,240

第29年共還本金

$293,654

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$887	$24,938	$25,825	$279,161
350	$814	$25,010	$25,825	$254,151
351	$741	$25,083	$25,825	$229,068
352	$668	$25,156	$25,825	$203,911
353	$595	$25,230	$25,825	$178,681
354	$521	$25,303	$25,825	$153,378
355	$447	$25,377	$25,825	$128,001
356	$373	$25,451	$25,825	$102,549
357	$299	$25,525	$25,825	$77,024
358	$225	$25,600	$25,825	$51,424
359	$150	$25,675	$25,825	$25,749
360	$75	$25,749	$25,825	$0

第30年供款共

$309,895

第30年利息

$5,796

第30年共還本金

$304,099

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$11,875,842

免责声明

笋盘推介

按揭保险费
info