楼价

HK$

按揭成数

HK$

楼价$1,000万以下，银行按揭最高成数为90% (首置客)或80% (非首置客)

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$16,336,043

每月供款
$58,309

首期

$-4,985,000

总贷款额

$12,985,000

總利息

$8,006,043

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-4,655,000

$116,617

置业成本总预算

HK$-4,655,000

首期

$-4,985,000
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

$116,617

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

马鞍山雅涛居第02座

thumb_up

雅涛居池景3房, 全屋企装, 可约睇

实

702 呎

@10,897

建

935 呎

@8,182

local_fire_department 至HIT

售$765 万

实

702 呎

@10,897

建

935 呎

@8,182

售$765 万

local_fire_department 至HIT

沙田田园阁

thumb_up

新净厨厕舒适　优质向东阔落三房套🏠🏠

实

633 呎

@11,532

建

846 呎

@8,629

local_fire_department 至HIT real_estate_agent 罕有放盘

售$730 万

实

633 呎

@11,532

建

846 呎

@8,629

售$730 万

local_fire_department 至HIT real_estate_agent 罕有放盘

马鞍山海柏花园

thumb_up

海柏花园新装海景3房

实

567 呎

@14,991

建

757 呎

@11,229

local_fire_department 至HIT

售$850 万

实

567 呎

@14,991

建

757 呎

@11,229

售$850 万

local_fire_department 至HIT

VR实景

粉岭牵晴间

thumb_up

高层大3房,开扬山景,心旷神怡

实

634 呎

@12,303

建

868 呎

@8,986

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇 pets 爱竉必选

售$780 万

实

634 呎

@12,303

建

868 呎

@8,986

售$780 万

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇 pets 爱竉必选

湾仔尚匯

thumb_up

奇丰精选无敌烟花海景可遇难求实盘可约睇

实

342 呎

@26,316

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 hotel_class 楼王

售$900 万

实

342 呎

@26,316

售$900 万

local_fire_department 至HIT directions_run 即走 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2房半靓单位,近商场

实

496 呎

@15,121

local_fire_department 至HIT local_offer 低水笋价

售$750 万

实

496 呎

@15,121

售$750 万

local_fire_department 至HIT local_offer 低水笋价

大埔岚山

thumb_up

岚山东南最大积，望唔到坟，开扬远山景

实

942 呎

@8,811

local_fire_department 至HIT hotel_class 楼王 transfer_within_a_station 人才必选

售$830 万

实

942 呎

@8,811

售$830 万

local_fire_department 至HIT hotel_class 楼王 transfer_within_a_station 人才必选

沙田新城市广场

thumb_up

新城市广场,超方便,大商场新地楼罕有两房放盘

实

578 呎

@14,706

建

683 呎

@12,445

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

售$850 万

实

578 呎

@14,706

建

683 呎

@12,445

售$850 万

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

马鞍山迎海第03期星湾御第17座

thumb_up

最受欢迎屋苑上车必睇收租投资自住一样得欢迎约睇

实

491 呎

@14,257

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买 pets 爱竉必选

售$700 万

实

491 呎

@14,257

售$700 万

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买 pets 爱竉必选

独家

大埔樟木头村

thumb_up

樟木头村

实

700 呎

@11,143

建

700 呎

@11,143

real_estate_agent 罕有放盘

售$780 万

实

700 呎

@11,143

建

700 呎

@11,143

售$780 万

real_estate_agent 罕有放盘

马鞍山迎海第02期星湾第20座

thumb_up

马鞍山迎海＊＊开扬远景,邻近铁路＊＊

实

510 呎

@14,706

local_offer 低水笋价 verified 首置必买 vpn_key 有匙即睇 pets 爱竉必选

售$750 万

实

510 呎

@14,706

售$750 万

local_offer 低水笋价 verified 首置必买 vpn_key 有匙即睇 pets 爱竉必选

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

利率	15年	20年	25年	30年
1.000	$77,715	$59,717	$48,937	$41,765
1.500	$80,603	$62,659	$51,932	$44,814
2.000	$83,560	$65,689	$55,037	$47,995
2.500	$86,583	$68,808	$58,253	$51,306
3.000	$89,672	$72,014	$61,576	$54,745
3.500	$92,827	$75,308	$65,006	$58,308
4.000	$96,048	$78,687	$68,540	$61,992
4.500	$99,334	$82,150	$72,175	$65,793
5.000	$102,685	$85,695	$75,909	$69,706
5.500	$106,098	$89,322	$79,739	$73,727
6.000	$109,575	$93,029	$83,663	$77,852

每月供款$58,309

年期

30年

贷款金额

$12,985,000

總利息

$8,006,043

总贷款连利息

$20,991,043

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$37,873	$20,436	$58,308	$12,964,564
2	$37,813	$20,495	$58,308	$12,944,069
3	$37,754	$20,555	$58,308	$12,923,514
4	$37,694	$20,615	$58,308	$12,902,900
5	$37,633	$20,675	$58,308	$12,882,225
6	$37,573	$20,735	$58,308	$12,861,489
7	$37,513	$20,796	$58,308	$12,840,693
8	$37,452	$20,856	$58,308	$12,819,837
9	$37,391	$20,917	$58,308	$12,798,920
10	$37,330	$20,978	$58,308	$12,777,942
11	$37,269	$21,039	$58,308	$12,756,902
12	$37,208	$21,101	$58,308	$12,735,801

第1年供款共

$699,701

第1年利息

$450,503

第1年共還本金

$249,199

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$37,146	$21,162	$58,308	$12,714,639
14	$37,084	$21,224	$58,308	$12,693,415
15	$37,022	$21,286	$58,308	$12,672,129
16	$36,960	$21,348	$58,308	$12,650,781
17	$36,898	$21,410	$58,308	$12,629,370
18	$36,836	$21,473	$58,308	$12,607,898
19	$36,773	$21,535	$58,308	$12,586,362
20	$36,710	$21,598	$58,308	$12,564,764
21	$36,647	$21,661	$58,308	$12,543,103
22	$36,584	$21,724	$58,308	$12,521,378
23	$36,521	$21,788	$58,308	$12,499,591
24	$36,457	$21,851	$58,308	$12,477,739

第2年供款共

$699,701

第2年利息

$441,639

第2年共還本金

$258,062

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$36,393	$21,915	$58,308	$12,455,824
26	$36,329	$21,979	$58,308	$12,433,845
27	$36,265	$22,043	$58,308	$12,411,802
28	$36,201	$22,107	$58,308	$12,389,695
29	$36,137	$22,172	$58,308	$12,367,523
30	$36,072	$22,237	$58,308	$12,345,286
31	$36,007	$22,301	$58,308	$12,322,985
32	$35,942	$22,366	$58,308	$12,300,619
33	$35,877	$22,432	$58,308	$12,278,187
34	$35,811	$22,497	$58,308	$12,255,690
35	$35,746	$22,563	$58,308	$12,233,127
36	$35,680	$22,628	$58,308	$12,210,499

第3年供款共

$699,701

第3年利息

$432,461

第3年共還本金

$267,240

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$35,614	$22,694	$58,308	$12,187,804
38	$35,548	$22,761	$58,308	$12,165,044
39	$35,481	$22,827	$58,308	$12,142,216
40	$35,415	$22,894	$58,308	$12,119,323
41	$35,348	$22,960	$58,308	$12,096,362
42	$35,281	$23,027	$58,308	$12,073,335
43	$35,214	$23,095	$58,308	$12,050,240
44	$35,147	$23,162	$58,308	$12,027,079
45	$35,079	$23,229	$58,308	$12,003,849
46	$35,011	$23,297	$58,308	$11,980,552
47	$34,943	$23,365	$58,308	$11,957,187
48	$34,875	$23,433	$58,308	$11,933,753

第4年供款共

$699,701

第4年利息

$422,956

第4年共還本金

$276,745

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$34,807	$23,502	$58,308	$11,910,252
50	$34,738	$23,570	$58,308	$11,886,681
51	$34,669	$23,639	$58,308	$11,863,042
52	$34,601	$23,708	$58,308	$11,839,335
53	$34,531	$23,777	$58,308	$11,815,557
54	$34,462	$23,846	$58,308	$11,791,711
55	$34,392	$23,916	$58,308	$11,767,795
56	$34,323	$23,986	$58,308	$11,743,809
57	$34,253	$24,056	$58,308	$11,719,754
58	$34,183	$24,126	$58,308	$11,695,628
59	$34,112	$24,196	$58,308	$11,671,432
60	$34,042	$24,267	$58,308	$11,647,165

第5年供款共

$699,701

第5年利息

$413,113

第5年共還本金

$286,588

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$33,971	$24,338	$58,308	$11,622,827
62	$33,900	$24,409	$58,308	$11,598,419
63	$33,829	$24,480	$58,308	$11,573,939
64	$33,757	$24,551	$58,308	$11,549,388
65	$33,686	$24,623	$58,308	$11,524,765
66	$33,614	$24,695	$58,308	$11,500,071
67	$33,542	$24,767	$58,308	$11,475,304
68	$33,470	$24,839	$58,308	$11,450,465
69	$33,397	$24,911	$58,308	$11,425,554
70	$33,325	$24,984	$58,308	$11,400,570
71	$33,252	$25,057	$58,308	$11,375,513
72	$33,179	$25,130	$58,308	$11,350,383

第6年供款共

$699,701

第6年利息

$402,920

第6年共還本金

$296,781

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$33,105	$25,203	$58,308	$11,325,180
74	$33,032	$25,277	$58,308	$11,299,904
75	$32,958	$25,350	$58,308	$11,274,553
76	$32,884	$25,424	$58,308	$11,249,129
77	$32,810	$25,498	$58,308	$11,223,630
78	$32,736	$25,573	$58,308	$11,198,057
79	$32,661	$25,647	$58,308	$11,172,410
80	$32,586	$25,722	$58,308	$11,146,688
81	$32,511	$25,797	$58,308	$11,120,890
82	$32,436	$25,873	$58,308	$11,095,018
83	$32,360	$25,948	$58,308	$11,069,070
84	$32,285	$26,024	$58,308	$11,043,046

第7年供款共

$699,701

第7年利息

$392,364

第7年共還本金

$307,337

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$32,209	$26,100	$58,308	$11,016,947
86	$32,133	$26,176	$58,308	$10,990,771
87	$32,056	$26,252	$58,308	$10,964,519
88	$31,980	$26,329	$58,308	$10,938,190
89	$31,903	$26,405	$58,308	$10,911,785
90	$31,826	$26,482	$58,308	$10,885,303
91	$31,749	$26,560	$58,308	$10,858,743
92	$31,671	$26,637	$58,308	$10,832,106
93	$31,594	$26,715	$58,308	$10,805,391
94	$31,516	$26,793	$58,308	$10,778,598
95	$31,438	$26,871	$58,308	$10,751,727
96	$31,359	$26,949	$58,308	$10,724,778

第8年供款共

$699,701

第8年利息

$381,433

第8年共還本金

$318,268

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$31,281	$27,028	$58,308	$10,697,750
98	$31,202	$27,107	$58,308	$10,670,644
99	$31,123	$27,186	$58,308	$10,643,458
100	$31,043	$27,265	$58,308	$10,616,193
101	$30,964	$27,345	$58,308	$10,588,848
102	$30,884	$27,424	$58,308	$10,561,424
103	$30,804	$27,504	$58,308	$10,533,920
104	$30,724	$27,585	$58,308	$10,506,335
105	$30,643	$27,665	$58,308	$10,478,670
106	$30,563	$27,746	$58,308	$10,450,925
107	$30,482	$27,827	$58,308	$10,423,098
108	$30,401	$27,908	$58,308	$10,395,190

第9年供款共

$699,701

第9年利息

$370,113

第9年共還本金

$329,588

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$30,319	$27,989	$58,308	$10,367,201
110	$30,238	$28,071	$58,308	$10,339,130
111	$30,156	$28,153	$58,308	$10,310,978
112	$30,074	$28,235	$58,308	$10,282,743
113	$29,991	$28,317	$58,308	$10,254,426
114	$29,909	$28,400	$58,308	$10,226,026
115	$29,826	$28,483	$58,308	$10,197,543
116	$29,743	$28,566	$58,308	$10,168,978
117	$29,660	$28,649	$58,308	$10,140,329
118	$29,576	$28,732	$58,308	$10,111,596
119	$29,492	$28,816	$58,308	$10,082,780
120	$29,408	$28,900	$58,308	$10,053,880

第10年供款共

$699,701

第10年利息

$358,391

第10年共還本金

$341,310

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$29,324	$28,985	$58,308	$10,024,895
122	$29,239	$29,069	$58,308	$9,995,826
123	$29,154	$29,154	$58,308	$9,966,672
124	$29,069	$29,239	$58,308	$9,937,433
125	$28,984	$29,324	$58,308	$9,908,109
126	$28,899	$29,410	$58,308	$9,878,699
127	$28,813	$29,496	$58,308	$9,849,203
128	$28,727	$29,582	$58,308	$9,819,622
129	$28,641	$29,668	$58,308	$9,789,954
130	$28,554	$29,754	$58,308	$9,760,199
131	$28,467	$29,841	$58,308	$9,730,358
132	$28,380	$29,928	$58,308	$9,700,430

第11年供款共

$699,701

第11年利息

$346,252

第11年共還本金

$353,450

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$28,293	$30,016	$58,308	$9,670,414
134	$28,205	$30,103	$58,308	$9,640,311
135	$28,118	$30,191	$58,308	$9,610,120
136	$28,030	$30,279	$58,308	$9,579,842
137	$27,941	$30,367	$58,308	$9,549,474
138	$27,853	$30,456	$58,308	$9,519,018
139	$27,764	$30,545	$58,308	$9,488,474
140	$27,675	$30,634	$58,308	$9,457,840
141	$27,585	$30,723	$58,308	$9,427,117
142	$27,496	$30,813	$58,308	$9,396,304
143	$27,406	$30,903	$58,308	$9,365,402
144	$27,316	$30,993	$58,308	$9,334,409

第12年供款共

$699,701

第12年利息

$333,681

第12年共還本金

$366,021

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$27,225	$31,083	$58,308	$9,303,326
146	$27,135	$31,174	$58,308	$9,272,152
147	$27,044	$31,265	$58,308	$9,240,888
148	$26,953	$31,356	$58,308	$9,209,532
149	$26,861	$31,447	$58,308	$9,178,084
150	$26,769	$31,539	$58,308	$9,146,545
151	$26,677	$31,631	$58,308	$9,114,914
152	$26,585	$31,723	$58,308	$9,083,191
153	$26,493	$31,816	$58,308	$9,051,375
154	$26,400	$31,909	$58,308	$9,019,467
155	$26,307	$32,002	$58,308	$8,987,465
156	$26,213	$32,095	$58,308	$8,955,370

第13年供款共

$699,701

第13年利息

$320,662

第13年共還本金

$379,039

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$26,120	$32,189	$58,308	$8,923,181
158	$26,026	$32,283	$58,308	$8,890,899
159	$25,932	$32,377	$58,308	$8,858,522
160	$25,837	$32,471	$58,308	$8,826,051
161	$25,743	$32,566	$58,308	$8,793,485
162	$25,648	$32,661	$58,308	$8,760,824
163	$25,552	$32,756	$58,308	$8,728,068
164	$25,457	$32,852	$58,308	$8,695,217
165	$25,361	$32,947	$58,308	$8,662,269
166	$25,265	$33,044	$58,308	$8,629,226
167	$25,169	$33,140	$58,308	$8,596,086
168	$25,072	$33,237	$58,308	$8,562,849

第14年供款共

$699,701

第14年利息

$307,181

第14年共還本金

$392,520

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$24,975	$33,333	$58,308	$8,529,516
170	$24,878	$33,431	$58,308	$8,496,085
171	$24,780	$33,528	$58,308	$8,462,557
172	$24,682	$33,626	$58,308	$8,428,931
173	$24,584	$33,724	$58,308	$8,395,207
174	$24,486	$33,822	$58,308	$8,361,385
175	$24,387	$33,921	$58,308	$8,327,463
176	$24,288	$34,020	$58,308	$8,293,443
177	$24,189	$34,119	$58,308	$8,259,324
178	$24,090	$34,219	$58,308	$8,225,105
179	$23,990	$34,319	$58,308	$8,190,787
180	$23,890	$34,419	$58,308	$8,156,368

第15年供款共

$699,701

第15年利息

$293,220

第15年共還本金

$406,481

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$23,789	$34,519	$58,308	$8,121,849
182	$23,689	$34,620	$58,308	$8,087,229
183	$23,588	$34,721	$58,308	$8,052,509
184	$23,486	$34,822	$58,308	$8,017,687
185	$23,385	$34,924	$58,308	$7,982,763
186	$23,283	$35,025	$58,308	$7,947,738
187	$23,181	$35,128	$58,308	$7,912,610
188	$23,078	$35,230	$58,308	$7,877,380
189	$22,976	$35,333	$58,308	$7,842,048
190	$22,873	$35,436	$58,308	$7,806,612
191	$22,769	$35,539	$58,308	$7,771,073
192	$22,666	$35,643	$58,308	$7,735,430

第16年供款共

$699,701

第16年利息

$278,763

第16年共還本金

$420,938

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$22,562	$35,747	$58,308	$7,699,683
194	$22,457	$35,851	$58,308	$7,663,832
195	$22,353	$35,956	$58,308	$7,627,876
196	$22,248	$36,060	$58,308	$7,591,816
197	$22,143	$36,166	$58,308	$7,555,650
198	$22,037	$36,271	$58,308	$7,519,379
199	$21,932	$36,377	$58,308	$7,483,002
200	$21,825	$36,483	$58,308	$7,446,519
201	$21,719	$36,589	$58,308	$7,409,930
202	$21,612	$36,696	$58,308	$7,373,234
203	$21,505	$36,803	$58,308	$7,336,430
204	$21,398	$36,911	$58,308	$7,299,520

第17年供款共

$699,701

第17年利息

$263,791

第17年共還本金

$435,910

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$21,290	$37,018	$58,308	$7,262,502
206	$21,182	$37,126	$58,308	$7,225,375
207	$21,074	$37,234	$58,308	$7,188,141
208	$20,965	$37,343	$58,308	$7,150,798
209	$20,856	$37,452	$58,308	$7,113,346
210	$20,747	$37,561	$58,308	$7,075,785
211	$20,638	$37,671	$58,308	$7,038,114
212	$20,528	$37,781	$58,308	$7,000,333
213	$20,418	$37,891	$58,308	$6,962,443
214	$20,307	$38,001	$58,308	$6,924,441
215	$20,196	$38,112	$58,308	$6,886,329
216	$20,085	$38,223	$58,308	$6,848,106

第18年供款共

$699,701

第18年利息

$248,287

第18年共還本金

$451,414

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$19,974	$38,335	$58,308	$6,809,771
218	$19,862	$38,447	$58,308	$6,771,324
219	$19,750	$38,559	$58,308	$6,732,766
220	$19,637	$38,671	$58,308	$6,694,094
221	$19,524	$38,784	$58,308	$6,655,310
222	$19,411	$38,897	$58,308	$6,616,413
223	$19,298	$39,011	$58,308	$6,577,403
224	$19,184	$39,124	$58,308	$6,538,278
225	$19,070	$39,238	$58,308	$6,499,040
226	$18,956	$39,353	$58,308	$6,459,687
227	$18,841	$39,468	$58,308	$6,420,219
228	$18,726	$39,583	$58,308	$6,380,636

第19年供款共

$699,701

第19年利息

$232,232

第19年共還本金

$467,469

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$18,610	$39,698	$58,308	$6,340,938
230	$18,494	$39,814	$58,308	$6,301,124
231	$18,378	$39,930	$58,308	$6,261,194
232	$18,262	$40,047	$58,308	$6,221,147
233	$18,145	$40,163	$58,308	$6,180,984
234	$18,028	$40,281	$58,308	$6,140,703
235	$17,910	$40,398	$58,308	$6,100,305
236	$17,793	$40,516	$58,308	$6,059,789
237	$17,674	$40,634	$58,308	$6,019,155
238	$17,556	$40,753	$58,308	$5,978,403
239	$17,437	$40,871	$58,308	$5,937,531
240	$17,318	$40,991	$58,308	$5,896,541

第20年供款共

$699,701

第20年利息

$215,606

第20年共還本金

$484,096

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$17,198	$41,110	$58,308	$5,855,430
242	$17,078	$41,230	$58,308	$5,814,200
243	$16,958	$41,350	$58,308	$5,772,850
244	$16,837	$41,471	$58,308	$5,731,379
245	$16,717	$41,592	$58,308	$5,689,787
246	$16,595	$41,713	$58,308	$5,648,074
247	$16,474	$41,835	$58,308	$5,606,239
248	$16,352	$41,957	$58,308	$5,564,282
249	$16,229	$42,079	$58,308	$5,522,203
250	$16,106	$42,202	$58,308	$5,480,001
251	$15,983	$42,325	$58,308	$5,437,675
252	$15,860	$42,449	$58,308	$5,395,227

第21年供款共

$699,701

第21年利息

$198,388

第21年共還本金

$501,314

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$15,736	$42,572	$58,308	$5,352,654
254	$15,612	$42,697	$58,308	$5,309,958
255	$15,487	$42,821	$58,308	$5,267,137
256	$15,362	$42,946	$58,308	$5,224,191
257	$15,237	$43,071	$58,308	$5,181,120
258	$15,112	$43,197	$58,308	$5,137,923
259	$14,986	$43,323	$58,308	$5,094,600
260	$14,859	$43,449	$58,308	$5,051,151
261	$14,733	$43,576	$58,308	$5,007,575
262	$14,605	$43,703	$58,308	$4,963,872
263	$14,478	$43,830	$58,308	$4,920,041
264	$14,350	$43,958	$58,308	$4,876,083

第22年供款共

$699,701

第22年利息

$180,558

第22年共還本金

$519,144

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$14,222	$44,087	$58,308	$4,831,996
266	$14,093	$44,215	$58,308	$4,787,781
267	$13,964	$44,344	$58,308	$4,743,437
268	$13,835	$44,473	$58,308	$4,698,964
269	$13,705	$44,603	$58,308	$4,654,361
270	$13,575	$44,733	$58,308	$4,609,627
271	$13,445	$44,864	$58,308	$4,564,764
272	$13,314	$44,995	$58,308	$4,519,769
273	$13,183	$45,126	$58,308	$4,474,643
274	$13,051	$45,257	$58,308	$4,429,386
275	$12,919	$45,389	$58,308	$4,383,997
276	$12,787	$45,522	$58,308	$4,338,475

第23年供款共

$699,701

第23年利息

$162,093

第23年共還本金

$537,608

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$12,654	$45,655	$58,308	$4,292,820
278	$12,521	$45,788	$58,308	$4,247,032
279	$12,387	$45,921	$58,308	$4,201,111
280	$12,253	$46,055	$58,308	$4,155,056
281	$12,119	$46,190	$58,308	$4,108,866
282	$11,984	$46,324	$58,308	$4,062,542
283	$11,849	$46,459	$58,308	$4,016,083
284	$11,714	$46,595	$58,308	$3,969,488
285	$11,578	$46,731	$58,308	$3,922,757
286	$11,441	$46,867	$58,308	$3,875,890
287	$11,305	$47,004	$58,308	$3,828,886
288	$11,168	$47,141	$58,308	$3,781,745

第24年供款共

$699,701

第24年利息

$142,972

第24年共還本金

$556,729

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$11,030	$47,278	$58,308	$3,734,467
290	$10,892	$47,416	$58,308	$3,687,051
291	$10,754	$47,555	$58,308	$3,639,496
292	$10,615	$47,693	$58,308	$3,591,803
293	$10,476	$47,832	$58,308	$3,543,971
294	$10,337	$47,972	$58,308	$3,495,999
295	$10,197	$48,112	$58,308	$3,447,887
296	$10,056	$48,252	$58,308	$3,399,635
297	$9,916	$48,393	$58,308	$3,351,242
298	$9,774	$48,534	$58,308	$3,302,708
299	$9,633	$48,676	$58,308	$3,254,032
300	$9,491	$48,818	$58,308	$3,205,215

第25年供款共

$699,701

第25年利息

$123,171

第25年共還本金

$576,530

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$9,349	$48,960	$58,308	$3,156,255
302	$9,206	$49,103	$58,308	$3,107,152
303	$9,063	$49,246	$58,308	$3,057,906
304	$8,919	$49,390	$58,308	$3,008,517
305	$8,775	$49,534	$58,308	$2,958,983
306	$8,630	$49,678	$58,308	$2,909,305
307	$8,485	$49,823	$58,308	$2,859,482
308	$8,340	$49,968	$58,308	$2,809,514
309	$8,194	$50,114	$58,308	$2,759,400
310	$8,048	$50,260	$58,308	$2,709,140
311	$7,902	$50,407	$58,308	$2,658,733
312	$7,755	$50,554	$58,308	$2,608,179

第26年供款共

$699,701

第26年利息

$102,666

第26年共還本金

$597,036

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$7,607	$50,701	$58,308	$2,557,478
314	$7,459	$50,849	$58,308	$2,506,629
315	$7,311	$50,997	$58,308	$2,455,631
316	$7,162	$51,146	$58,308	$2,404,485
317	$7,013	$51,295	$58,308	$2,353,190
318	$6,863	$51,445	$58,308	$2,301,745
319	$6,713	$51,595	$58,308	$2,250,150
320	$6,563	$51,746	$58,308	$2,198,404
321	$6,412	$51,896	$58,308	$2,146,508
322	$6,261	$52,048	$58,308	$2,094,460
323	$6,109	$52,200	$58,308	$2,042,260
324	$5,957	$52,352	$58,308	$1,989,908

第27年供款共

$699,701

第27年利息

$81,431

第27年共還本金

$618,271

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$5,804	$52,505	$58,308	$1,937,404
326	$5,651	$52,658	$58,308	$1,884,746
327	$5,497	$52,811	$58,308	$1,831,935
328	$5,343	$52,965	$58,308	$1,778,970
329	$5,189	$53,120	$58,308	$1,725,850
330	$5,034	$53,275	$58,308	$1,672,575
331	$4,878	$53,430	$58,308	$1,619,145
332	$4,723	$53,586	$58,308	$1,565,559
333	$4,566	$53,742	$58,308	$1,511,817
334	$4,409	$53,899	$58,308	$1,457,918
335	$4,252	$54,056	$58,308	$1,403,862
336	$4,095	$54,214	$58,308	$1,349,648

第28年供款共

$699,701

第28年利息

$59,441

第28年共還本金

$640,261

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$3,936	$54,372	$58,308	$1,295,276
338	$3,778	$54,531	$58,308	$1,240,745
339	$3,619	$54,690	$58,308	$1,186,055
340	$3,459	$54,849	$58,308	$1,131,206
341	$3,299	$55,009	$58,308	$1,076,197
342	$3,139	$55,170	$58,308	$1,021,028
343	$2,978	$55,330	$58,308	$965,697
344	$2,817	$55,492	$58,308	$910,205
345	$2,655	$55,654	$58,308	$854,552
346	$2,492	$55,816	$58,308	$798,736
347	$2,330	$55,979	$58,308	$742,757
348	$2,166	$56,142	$58,308	$686,615

第29年供款共

$699,701

第29年利息

$36,669

第29年共還本金

$663,033

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,003	$56,306	$58,308	$630,309
350	$1,838	$56,470	$58,308	$573,839
351	$1,674	$56,635	$58,308	$517,204
352	$1,509	$56,800	$58,308	$460,404
353	$1,343	$56,966	$58,308	$403,439
354	$1,177	$57,132	$58,308	$346,307
355	$1,010	$57,298	$58,308	$289,009
356	$843	$57,466	$58,308	$231,543
357	$675	$57,633	$58,308	$173,910
358	$507	$57,801	$58,308	$116,109
359	$339	$57,970	$58,308	$58,139
360	$170	$58,139	$58,308	$0

第30年供款共

$699,701

第30年利息

$13,087

第30年共還本金

$686,615

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$16,336,043

免责声明

笋盘推介

按揭保险费
info