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$16,551,840

每月供款
$59,881

首期

$-5,335,000

总贷款额

$13,335,000

總利息

$8,221,840

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-5,005,000

$119,760

置业成本总预算

HK$-5,005,000

首期

$-5,335,000
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

$119,760

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

马鞍山嘉华星涛湾

thumb_up

市场罕有@头牌，海景大两房

实

538 呎

@13,011

建

736 呎

@9,511

hotel_class 楼王

售$700 万

实

538 呎

@13,011

建

736 呎

@9,511

售$700 万

hotel_class 楼王

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

沙田碧涛花园

thumb_up

新净厨厕　高层东南三房套

实

646 呎

@11,610

建

953 呎

@7,870

local_fire_department 至HIT

售$750 万

实

646 呎

@11,610

建

953 呎

@7,870

售$750 万

local_fire_department 至HIT

沙田滨景花园

thumb_up

河景~靓装修~可约睇楼

实

543 呎

@14,144

建

659 呎

@11,654

local_fire_department 至HIT hotel_class 楼王 transfer_within_a_station 人才必选

售$768 万

实

543 呎

@14,144

建

659 呎

@11,654

售$768 万

local_fire_department 至HIT hotel_class 楼王 transfer_within_a_station 人才必选

沙田玖珑山天珑阁

thumb_up

沙田玖珑山天珑阁

实

654 呎

@13,456

real_estate_agent 罕有放盘

售$880 万

实

654 呎

@13,456

售$880 万

real_estate_agent 罕有放盘

马鞍山嘉华星涛湾第02座

thumb_up

嘉华星涛湾 2房东南开扬

实

493 呎

@14,604

建

678 呎

@10,619

local_fire_department 至HIT

售$720 万

实

493 呎

@14,604

建

678 呎

@10,619

售$720 万

local_fire_department 至HIT

西贡西贡村屋地下

thumb_up

地下连入契花园

建

700 呎

@10,286

local_offer 低水笋价 verified 首置必买

售$720 万

建

700 呎

@10,286

售$720 万

local_offer 低水笋价 verified 首置必买

马鞍山迎海第03期星湾御第22座

thumb_up

乌溪沙站旁大型屋苑上车首选

实

497 呎

@14,487

local_fire_department 至HIT verified 首置必买

售$720 万

实

497 呎

@14,487

售$720 万

local_fire_department 至HIT verified 首置必买

马鞍山天宇海第6A座

thumb_up

靓装三房套！业主诚意出售，价钱可议

实

758 呎

@11,609

建

991 呎

@8,880

local_fire_department 至HIT

售$880 万

实

758 呎

@11,609

建

991 呎

@8,880

售$880 万

local_fire_department 至HIT

独家

VR实景

马鞍山听涛雅苑第08座

thumb_up

听涛雅苑第08座

实

660 呎

@11,364

建

819 呎

@9,158

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 verified 首置必买

售$750 万

实

660 呎

@11,364

建

819 呎

@9,158

售$750 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 verified 首置必买

VR实景

马鞍山海柏花园第01座

thumb_up

海柏花园 **高层海景靓装修,两房两厅,即买即用**

实

424 呎

@17,217

建

573 呎

@12,740

local_fire_department 至HIT verified 首置必买

售$730 万

实

424 呎

@17,217

建

573 呎

@12,740

售$730 万

local_fire_department 至HIT verified 首置必买

利率	15年	20年	25年	30年
1.000	$79,809	$61,327	$50,256	$42,891
1.500	$82,776	$64,347	$53,332	$46,022
2.000	$85,812	$67,460	$56,521	$49,289
2.500	$88,916	$70,663	$59,823	$52,689
3.000	$92,089	$73,956	$63,236	$56,221
3.500	$95,330	$77,338	$66,758	$59,880
4.000	$98,637	$80,807	$70,387	$63,663
4.500	$102,012	$84,364	$74,120	$67,566
5.000	$105,452	$88,005	$77,955	$71,585
5.500	$108,958	$91,730	$81,889	$75,715
6.000	$112,528	$95,536	$85,918	$79,950

每月供款$59,881

年期

30年

贷款金额

$13,335,000

總利息

$8,221,840

总贷款连利息

$21,556,840

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$38,894	$20,986	$59,880	$13,314,014
2	$38,833	$21,048	$59,880	$13,292,966
3	$38,771	$21,109	$59,880	$13,271,857
4	$38,710	$21,171	$59,880	$13,250,687
5	$38,648	$21,232	$59,880	$13,229,454
6	$38,586	$21,294	$59,880	$13,208,160
7	$38,524	$21,356	$59,880	$13,186,804
8	$38,462	$21,419	$59,880	$13,165,385
9	$38,399	$21,481	$59,880	$13,143,904
10	$38,336	$21,544	$59,880	$13,122,360
11	$38,274	$21,607	$59,880	$13,100,754
12	$38,211	$21,670	$59,880	$13,079,084

第1年供款共

$718,561

第1年利息

$462,646

第1年共還本金

$255,916

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$38,147	$21,733	$59,880	$13,057,352
14	$38,084	$21,796	$59,880	$13,035,555
15	$38,020	$21,860	$59,880	$13,013,696
16	$37,957	$21,923	$59,880	$12,991,772
17	$37,893	$21,987	$59,880	$12,969,785
18	$37,829	$22,052	$59,880	$12,947,733
19	$37,764	$22,116	$59,880	$12,925,617
20	$37,700	$22,180	$59,880	$12,903,437
21	$37,635	$22,245	$59,880	$12,881,192
22	$37,570	$22,310	$59,880	$12,858,882
23	$37,505	$22,375	$59,880	$12,836,507
24	$37,440	$22,440	$59,880	$12,814,066

第2年供款共

$718,561

第2年利息

$453,543

第2年共還本金

$265,018

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$37,374	$22,506	$59,880	$12,791,561
26	$37,309	$22,571	$59,880	$12,768,989
27	$37,243	$22,637	$59,880	$12,746,352
28	$37,177	$22,703	$59,880	$12,723,649
29	$37,111	$22,769	$59,880	$12,700,879
30	$37,044	$22,836	$59,880	$12,678,043
31	$36,978	$22,902	$59,880	$12,655,141
32	$36,911	$22,969	$59,880	$12,632,172
33	$36,844	$23,036	$59,880	$12,609,135
34	$36,777	$23,103	$59,880	$12,586,032
35	$36,709	$23,171	$59,880	$12,562,861
36	$36,642	$23,238	$59,880	$12,539,623

第3年供款共

$718,561

第3年利息

$444,118

第3年共還本金

$274,444

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$36,574	$23,306	$59,880	$12,516,316
38	$36,506	$23,374	$59,880	$12,492,942
39	$36,438	$23,442	$59,880	$12,469,500
40	$36,369	$23,511	$59,880	$12,445,989
41	$36,301	$23,579	$59,880	$12,422,410
42	$36,232	$23,648	$59,880	$12,398,762
43	$36,163	$23,717	$59,880	$12,375,045
44	$36,094	$23,786	$59,880	$12,351,259
45	$36,025	$23,856	$59,880	$12,327,403
46	$35,955	$23,925	$59,880	$12,303,478
47	$35,885	$23,995	$59,880	$12,279,483
48	$35,815	$24,065	$59,880	$12,255,418

第4年供款共

$718,561

第4年利息

$434,356

第4年共還本金

$284,205

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$35,745	$24,135	$59,880	$12,231,283
50	$35,675	$24,206	$59,880	$12,207,077
51	$35,604	$24,276	$59,880	$12,182,801
52	$35,533	$24,347	$59,880	$12,158,454
53	$35,462	$24,418	$59,880	$12,134,036
54	$35,391	$24,489	$59,880	$12,109,547
55	$35,320	$24,561	$59,880	$12,084,986
56	$35,248	$24,632	$59,880	$12,060,354
57	$35,176	$24,704	$59,880	$12,035,650
58	$35,104	$24,776	$59,880	$12,010,874
59	$35,032	$24,848	$59,880	$11,986,026
60	$34,959	$24,921	$59,880	$11,961,105

第5年供款共

$718,561

第5年利息

$424,248

第5年共還本金

$294,313

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$34,887	$24,994	$59,880	$11,936,111
62	$34,814	$25,066	$59,880	$11,911,045
63	$34,741	$25,140	$59,880	$11,885,905
64	$34,667	$25,213	$59,880	$11,860,692
65	$34,594	$25,286	$59,880	$11,835,406
66	$34,520	$25,360	$59,880	$11,810,046
67	$34,446	$25,434	$59,880	$11,784,611
68	$34,372	$25,508	$59,880	$11,759,103
69	$34,297	$25,583	$59,880	$11,733,520
70	$34,223	$25,657	$59,880	$11,707,863
71	$34,148	$25,732	$59,880	$11,682,131
72	$34,073	$25,807	$59,880	$11,656,324

第6年供款共

$718,561

第6年利息

$413,780

第6年共還本金

$304,781

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$33,998	$25,882	$59,880	$11,630,441
74	$33,922	$25,958	$59,880	$11,604,483
75	$33,846	$26,034	$59,880	$11,578,449
76	$33,770	$26,110	$59,880	$11,552,340
77	$33,694	$26,186	$59,880	$11,526,154
78	$33,618	$26,262	$59,880	$11,499,892
79	$33,541	$26,339	$59,880	$11,473,553
80	$33,465	$26,416	$59,880	$11,447,138
81	$33,387	$26,493	$59,880	$11,420,645
82	$33,310	$26,570	$59,880	$11,394,075
83	$33,233	$26,647	$59,880	$11,367,428
84	$33,155	$26,725	$59,880	$11,340,703

第7年供款共

$718,561

第7年利息

$402,940

第7年共還本金

$315,621

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$33,077	$26,803	$59,880	$11,313,899
86	$32,999	$26,881	$59,880	$11,287,018
87	$32,920	$26,960	$59,880	$11,260,059
88	$32,842	$27,038	$59,880	$11,233,020
89	$32,763	$27,117	$59,880	$11,205,903
90	$32,684	$27,196	$59,880	$11,178,707
91	$32,605	$27,276	$59,880	$11,151,431
92	$32,525	$27,355	$59,880	$11,124,076
93	$32,445	$27,435	$59,880	$11,096,641
94	$32,365	$27,515	$59,880	$11,069,127
95	$32,285	$27,595	$59,880	$11,041,531
96	$32,204	$27,676	$59,880	$11,013,856

第8年供款共

$718,561

第8年利息

$391,715

第8年共還本金

$326,847

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$32,124	$27,756	$59,880	$10,986,099
98	$32,043	$27,837	$59,880	$10,958,262
99	$31,962	$27,919	$59,880	$10,930,344
100	$31,880	$28,000	$59,880	$10,902,344
101	$31,799	$28,082	$59,880	$10,874,262
102	$31,717	$28,164	$59,880	$10,846,098
103	$31,634	$28,246	$59,880	$10,817,853
104	$31,552	$28,328	$59,880	$10,789,525
105	$31,469	$28,411	$59,880	$10,761,114
106	$31,387	$28,494	$59,880	$10,732,621
107	$31,303	$28,577	$59,880	$10,704,044
108	$31,220	$28,660	$59,880	$10,675,384

第9年供款共

$718,561

第9年利息

$380,090

第9年共還本金

$338,472

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$31,137	$28,744	$59,880	$10,646,640
110	$31,053	$28,827	$59,880	$10,617,813
111	$30,969	$28,911	$59,880	$10,588,902
112	$30,884	$28,996	$59,880	$10,559,906
113	$30,800	$29,080	$59,880	$10,530,825
114	$30,715	$29,165	$59,880	$10,501,660
115	$30,630	$29,250	$59,880	$10,472,410
116	$30,545	$29,336	$59,880	$10,443,074
117	$30,459	$29,421	$59,880	$10,413,653
118	$30,373	$29,507	$59,880	$10,384,146
119	$30,287	$29,593	$59,880	$10,354,553
120	$30,201	$29,679	$59,880	$10,324,874

第10年供款共

$718,561

第10年利息

$368,051

第10年共還本金

$350,510

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$30,114	$29,766	$59,880	$10,295,108
122	$30,027	$29,853	$59,880	$10,265,255
123	$29,940	$29,940	$59,880	$10,235,315
124	$29,853	$30,027	$59,880	$10,205,288
125	$29,765	$30,115	$59,880	$10,175,174
126	$29,678	$30,203	$59,880	$10,144,971
127	$29,589	$30,291	$59,880	$10,114,681
128	$29,501	$30,379	$59,880	$10,084,302
129	$29,413	$30,468	$59,880	$10,053,834
130	$29,324	$30,556	$59,880	$10,023,278
131	$29,235	$30,646	$59,880	$9,992,632
132	$29,145	$30,735	$59,880	$9,961,897

第11年供款共

$718,561

第11年利息

$355,585

第11年共還本金

$362,977

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$29,056	$30,825	$59,880	$9,931,073
134	$28,966	$30,914	$59,880	$9,900,158
135	$28,875	$31,005	$59,880	$9,869,153
136	$28,785	$31,095	$59,880	$9,838,058
137	$28,694	$31,186	$59,880	$9,806,873
138	$28,603	$31,277	$59,880	$9,775,596
139	$28,512	$31,368	$59,880	$9,744,228
140	$28,421	$31,459	$59,880	$9,712,768
141	$28,329	$31,551	$59,880	$9,681,217
142	$28,237	$31,643	$59,880	$9,649,574
143	$28,145	$31,736	$59,880	$9,617,838
144	$28,052	$31,828	$59,880	$9,586,010

第12年供款共

$718,561

第12年利息

$342,675

第12年共還本金

$375,887

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$27,959	$31,921	$59,880	$9,554,089
146	$27,866	$32,014	$59,880	$9,522,075
147	$27,773	$32,107	$59,880	$9,489,968
148	$27,679	$32,201	$59,880	$9,457,767
149	$27,585	$32,295	$59,880	$9,425,472
150	$27,491	$32,389	$59,880	$9,393,083
151	$27,396	$32,484	$59,880	$9,360,599
152	$27,302	$32,578	$59,880	$9,328,021
153	$27,207	$32,673	$59,880	$9,295,348
154	$27,111	$32,769	$59,880	$9,262,579
155	$27,016	$32,864	$59,880	$9,229,715
156	$26,920	$32,960	$59,880	$9,196,755

第13年供款共

$718,561

第13年利息

$329,305

第13年共還本金

$389,256

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$26,824	$33,056	$59,880	$9,163,698
158	$26,727	$33,153	$59,880	$9,130,546
159	$26,631	$33,249	$59,880	$9,097,296
160	$26,534	$33,346	$59,880	$9,063,950
161	$26,437	$33,444	$59,880	$9,030,506
162	$26,339	$33,541	$59,880	$8,996,965
163	$26,241	$33,639	$59,880	$8,963,326
164	$26,143	$33,737	$59,880	$8,929,589
165	$26,045	$33,835	$59,880	$8,895,754
166	$25,946	$33,934	$59,880	$8,861,820
167	$25,847	$34,033	$59,880	$8,827,786
168	$25,748	$34,132	$59,880	$8,793,654

第14年供款共

$718,561

第14年利息

$315,461

第14年共還本金

$403,101

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$25,648	$34,232	$59,880	$8,759,422
170	$25,548	$34,332	$59,880	$8,725,090
171	$25,448	$34,432	$59,880	$8,690,658
172	$25,348	$34,532	$59,880	$8,656,126
173	$25,247	$34,633	$59,880	$8,621,493
174	$25,146	$34,734	$59,880	$8,586,759
175	$25,045	$34,835	$59,880	$8,551,923
176	$24,943	$34,937	$59,880	$8,516,986
177	$24,841	$35,039	$59,880	$8,481,948
178	$24,739	$35,141	$59,880	$8,446,806
179	$24,637	$35,244	$59,880	$8,411,563
180	$24,534	$35,346	$59,880	$8,376,216

第15年供款共

$718,561

第15年利息

$301,124

第15年共還本金

$417,438

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$24,431	$35,449	$59,880	$8,340,767
182	$24,327	$35,553	$59,880	$8,305,214
183	$24,224	$35,657	$59,880	$8,269,558
184	$24,120	$35,761	$59,880	$8,233,797
185	$24,015	$35,865	$59,880	$8,197,932
186	$23,911	$35,969	$59,880	$8,161,963
187	$23,806	$36,074	$59,880	$8,125,888
188	$23,701	$36,180	$59,880	$8,089,709
189	$23,595	$36,285	$59,880	$8,053,424
190	$23,489	$36,391	$59,880	$8,017,033
191	$23,383	$36,497	$59,880	$7,980,535
192	$23,277	$36,604	$59,880	$7,943,932

第16年供款共

$718,561

第16年利息

$286,277

第16年共還本金

$432,285

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$23,170	$36,710	$59,880	$7,907,222
194	$23,063	$36,817	$59,880	$7,870,404
195	$22,955	$36,925	$59,880	$7,833,479
196	$22,848	$37,032	$59,880	$7,796,447
197	$22,740	$37,140	$59,880	$7,759,307
198	$22,631	$37,249	$59,880	$7,722,058
199	$22,523	$37,357	$59,880	$7,684,700
200	$22,414	$37,466	$59,880	$7,647,234
201	$22,304	$37,576	$59,880	$7,609,658
202	$22,195	$37,685	$59,880	$7,571,973
203	$22,085	$37,795	$59,880	$7,534,178
204	$21,975	$37,905	$59,880	$7,496,272

第17年供款共

$718,561

第17年利息

$270,902

第17年共還本金

$447,660

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$21,864	$38,016	$59,880	$7,458,256
206	$21,753	$38,127	$59,880	$7,420,129
207	$21,642	$38,238	$59,880	$7,381,891
208	$21,531	$38,350	$59,880	$7,343,542
209	$21,419	$38,461	$59,880	$7,305,080
210	$21,306	$38,574	$59,880	$7,266,507
211	$21,194	$38,686	$59,880	$7,227,821
212	$21,081	$38,799	$59,880	$7,189,022
213	$20,968	$38,912	$59,880	$7,150,110
214	$20,854	$39,026	$59,880	$7,111,084
215	$20,741	$39,139	$59,880	$7,071,944
216	$20,627	$39,254	$59,880	$7,032,691

第18年供款共

$718,561

第18年利息

$254,980

第18年共還本金

$463,581

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$20,512	$39,368	$59,880	$6,993,323
218	$20,397	$39,483	$59,880	$6,953,840
219	$20,282	$39,598	$59,880	$6,914,242
220	$20,167	$39,714	$59,880	$6,874,528
221	$20,051	$39,829	$59,880	$6,834,699
222	$19,935	$39,946	$59,880	$6,794,753
223	$19,818	$40,062	$59,880	$6,754,691
224	$19,701	$40,179	$59,880	$6,714,512
225	$19,584	$40,296	$59,880	$6,674,216
226	$19,466	$40,414	$59,880	$6,633,802
227	$19,349	$40,532	$59,880	$6,593,271
228	$19,230	$40,650	$59,880	$6,552,621

第19年供款共

$718,561

第19年利息

$238,492

第19年共還本金

$480,070

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$19,112	$40,768	$59,880	$6,511,853
230	$18,993	$40,887	$59,880	$6,470,966
231	$18,874	$41,006	$59,880	$6,429,959
232	$18,754	$41,126	$59,880	$6,388,833
233	$18,634	$41,246	$59,880	$6,347,587
234	$18,514	$41,366	$59,880	$6,306,221
235	$18,393	$41,487	$59,880	$6,264,734
236	$18,272	$41,608	$59,880	$6,223,126
237	$18,151	$41,729	$59,880	$6,181,397
238	$18,029	$41,851	$59,880	$6,139,546
239	$17,907	$41,973	$59,880	$6,097,572
240	$17,785	$42,096	$59,880	$6,055,477

第20年供款共

$718,561

第20年利息

$221,417

第20年共還本金

$497,144

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$17,662	$42,218	$59,880	$6,013,259
242	$17,539	$42,341	$59,880	$5,970,917
243	$17,415	$42,465	$59,880	$5,928,452
244	$17,291	$42,589	$59,880	$5,885,863
245	$17,167	$42,713	$59,880	$5,843,150
246	$17,043	$42,838	$59,880	$5,800,313
247	$16,918	$42,963	$59,880	$5,757,350
248	$16,792	$43,088	$59,880	$5,714,263
249	$16,667	$43,214	$59,880	$5,671,049
250	$16,541	$43,340	$59,880	$5,627,709
251	$16,414	$43,466	$59,880	$5,584,244
252	$16,287	$43,593	$59,880	$5,540,651

第21年供款共

$718,561

第21年利息

$203,735

第21年共還本金

$514,826

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$16,160	$43,720	$59,880	$5,496,931
254	$16,033	$43,847	$59,880	$5,453,084
255	$15,905	$43,975	$59,880	$5,409,108
256	$15,777	$44,104	$59,880	$5,365,005
257	$15,648	$44,232	$59,880	$5,320,773
258	$15,519	$44,361	$59,880	$5,276,411
259	$15,390	$44,491	$59,880	$5,231,921
260	$15,260	$44,620	$59,880	$5,187,300
261	$15,130	$44,750	$59,880	$5,142,550
262	$14,999	$44,881	$59,880	$5,097,669
263	$14,868	$45,012	$59,880	$5,052,657
264	$14,737	$45,143	$59,880	$5,007,514

第22年供款共

$718,561

第22年利息

$185,424

第22年共還本金

$533,137

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$14,605	$45,275	$59,880	$4,962,239
266	$14,473	$45,407	$59,880	$4,916,832
267	$14,341	$45,539	$59,880	$4,871,293
268	$14,208	$45,672	$59,880	$4,825,621
269	$14,075	$45,805	$59,880	$4,779,815
270	$13,941	$45,939	$59,880	$4,733,876
271	$13,807	$46,073	$59,880	$4,687,803
272	$13,673	$46,207	$59,880	$4,641,596
273	$13,538	$46,342	$59,880	$4,595,254
274	$13,403	$46,477	$59,880	$4,548,776
275	$13,267	$46,613	$59,880	$4,502,164
276	$13,131	$46,749	$59,880	$4,455,415

第23年供款共

$718,561

第23年利息

$166,462

第23年共還本金

$552,099

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$12,995	$46,885	$59,880	$4,408,530
278	$12,858	$47,022	$59,880	$4,361,508
279	$12,721	$47,159	$59,880	$4,314,349
280	$12,584	$47,297	$59,880	$4,267,052
281	$12,446	$47,435	$59,880	$4,219,618
282	$12,307	$47,573	$59,880	$4,172,045
283	$12,168	$47,712	$59,880	$4,124,333
284	$12,029	$47,851	$59,880	$4,076,482
285	$11,890	$47,990	$59,880	$4,028,492
286	$11,750	$48,130	$59,880	$3,980,362
287	$11,609	$48,271	$59,880	$3,932,091
288	$11,469	$48,412	$59,880	$3,883,679

第24年供款共

$718,561

第24年利息

$146,826

第24年共還本金

$571,736

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$11,327	$48,553	$59,880	$3,835,127
290	$11,186	$48,694	$59,880	$3,786,432
291	$11,044	$48,836	$59,880	$3,737,596
292	$10,901	$48,979	$59,880	$3,688,617
293	$10,758	$49,122	$59,880	$3,639,495
294	$10,615	$49,265	$59,880	$3,590,231
295	$10,472	$49,409	$59,880	$3,540,822
296	$10,327	$49,553	$59,880	$3,491,269
297	$10,183	$49,697	$59,880	$3,441,572
298	$10,038	$49,842	$59,880	$3,391,730
299	$9,893	$49,988	$59,880	$3,341,742
300	$9,747	$50,133	$59,880	$3,291,609

第25年供款共

$718,561

第25年利息

$126,491

第25年共還本金

$592,070

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$9,601	$50,280	$59,880	$3,241,329
302	$9,454	$50,426	$59,880	$3,190,903
303	$9,307	$50,573	$59,880	$3,140,330
304	$9,159	$50,721	$59,880	$3,089,609
305	$9,011	$50,869	$59,880	$3,038,740
306	$8,863	$51,017	$59,880	$2,987,723
307	$8,714	$51,166	$59,880	$2,936,557
308	$8,565	$51,315	$59,880	$2,885,242
309	$8,415	$51,465	$59,880	$2,833,777
310	$8,265	$51,615	$59,880	$2,782,162
311	$8,115	$51,765	$59,880	$2,730,397
312	$7,964	$51,916	$59,880	$2,678,480

第26年供款共

$718,561

第26年利息

$105,433

第26年共還本金

$613,129

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$7,812	$52,068	$59,880	$2,626,412
314	$7,660	$52,220	$59,880	$2,574,193
315	$7,508	$52,372	$59,880	$2,521,821
316	$7,355	$52,525	$59,880	$2,469,296
317	$7,202	$52,678	$59,880	$2,416,618
318	$7,048	$52,832	$59,880	$2,363,786
319	$6,894	$52,986	$59,880	$2,310,801
320	$6,740	$53,140	$59,880	$2,257,660
321	$6,585	$53,295	$59,880	$2,204,365
322	$6,429	$53,451	$59,880	$2,150,914
323	$6,273	$53,607	$59,880	$2,097,308
324	$6,117	$53,763	$59,880	$2,043,545

第27年供款共

$718,561

第27年利息

$83,626

第27年共還本金

$634,936

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$5,960	$53,920	$59,880	$1,989,625
326	$5,803	$54,077	$59,880	$1,935,548
327	$5,645	$54,235	$59,880	$1,881,313
328	$5,487	$54,393	$59,880	$1,826,920
329	$5,329	$54,552	$59,880	$1,772,369
330	$5,169	$54,711	$59,880	$1,717,658
331	$5,010	$54,870	$59,880	$1,662,788
332	$4,850	$55,030	$59,880	$1,607,757
333	$4,689	$55,191	$59,880	$1,552,566
334	$4,528	$55,352	$59,880	$1,497,215
335	$4,367	$55,513	$59,880	$1,441,701
336	$4,205	$55,675	$59,880	$1,386,026

第28年供款共

$718,561

第28年利息

$61,043

第28年共還本金

$657,518

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$4,043	$55,838	$59,880	$1,330,189
338	$3,880	$56,000	$59,880	$1,274,188
339	$3,716	$56,164	$59,880	$1,218,025
340	$3,553	$56,328	$59,880	$1,161,697
341	$3,388	$56,492	$59,880	$1,105,205
342	$3,224	$56,657	$59,880	$1,048,549
343	$3,058	$56,822	$59,880	$991,727
344	$2,893	$56,988	$59,880	$934,739
345	$2,726	$57,154	$59,880	$877,585
346	$2,560	$57,320	$59,880	$820,265
347	$2,392	$57,488	$59,880	$762,777
348	$2,225	$57,655	$59,880	$705,122

第29年供款共

$718,561

第29年利息

$37,657

第29年共還本金

$680,904

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,057	$57,824	$59,880	$647,298
350	$1,888	$57,992	$59,880	$589,306
351	$1,719	$58,161	$59,880	$531,145
352	$1,549	$58,331	$59,880	$472,814
353	$1,379	$58,501	$59,880	$414,313
354	$1,208	$58,672	$59,880	$355,641
355	$1,037	$58,843	$59,880	$296,799
356	$866	$59,014	$59,880	$237,784
357	$694	$59,187	$59,880	$178,597
358	$521	$59,359	$59,880	$119,238
359	$348	$59,532	$59,880	$59,706
360	$174	$59,706	$59,880	$0

第30年供款共

$718,561

第30年利息

$13,439

第30年共還本金

$705,122

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$16,551,840

免责声明

笋盘推介

按揭保险费
info