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$16,663,575

每月供款
$59,219

首期

$-4,985,000

总贷款额

$12,985,000

總利息

$8,333,575

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-4,655,000

$118,437

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

$118,437

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

马鞍山迎涛湾 A座

thumb_up

迎涛湾**高层全海景,套三房两厅，连储物室雅致装修**

实

729 呎

@11,660

建

953 呎

@8,919

local_fire_department 至HIT

售$850 万

实

729 呎

@11,660

建

953 呎

@8,919

售$850 万

local_fire_department 至HIT

马鞍山迎海第04期骏岸第06座

thumb_up

大2房海景高层，企理装修，明厨明厕客厅对流窗，好客可倾

实

513 呎

@14,815

local_fire_department 至HIT

售$760 万

实

513 呎

@14,815

售$760 万

local_fire_department 至HIT

马鞍山海典湾

thumb_up

海典湾 3房1套连储物房换楼首选

实

688 呎

@13,081

建

922 呎

@9,761

local_fire_department 至HIT

售$900 万

实

688 呎

@13,081

建

922 呎

@9,761

售$900 万

local_fire_department 至HIT

沙田富豪花园

thumb_up

风水屋连靓车位~住到风生水起~👸

实

831 呎

@9,386

建

1,125 呎

@6,933

hotel_class 楼王

售$780 万

实

831 呎

@9,386

建

1,125 呎

@6,933

售$780 万

hotel_class 楼王

马鞍山迎海第01期第01座

thumb_up

业主换货急走！高层开扬实用二房半@近马铁、商场

实

497 呎

@14,588

建

639 呎

@11,346

local_fire_department 至HIT

售$725 万

实

497 呎

@14,588

建

639 呎

@11,346

售$725 万

local_fire_department 至HIT

VR实景

粉岭牵晴间第10座

thumb_up

极高层三房,有锁匙即睇

实

556 呎

@12,590

建

760 呎

@9,211

hotel_class 楼王 local_offer 低水笋价 vpn_key 有匙即睇

售$700 万

实

556 呎

@12,590

建

760 呎

@9,211

售$700 万

hotel_class 楼王 local_offer 低水笋价 vpn_key 有匙即睇

将军澳新宝城第03座

thumb_up

有装修内园开扬景

实

575 呎

@14,261

建

774 呎

@10,594

local_fire_department 至HIT

售$820 万

实

575 呎

@14,261

建

774 呎

@10,594

售$820 万

local_fire_department 至HIT

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

大埔岚山第01期第08座

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

马鞍山岚岸第05座

thumb_up

3房(1套) 企理单边岚岸

实

660 呎

@12,727

建

898 呎

@9,354

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 flight_takeoff 移民急让

售$840 万

实

660 呎

@12,727

建

898 呎

@9,354

售$840 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 flight_takeoff 移民急让

沙田恒峰花园

thumb_up

^ 连车位 ^中层三房套, 有匙即睇!

实

640 呎

@11,719

建

826 呎

@9,080

local_fire_department 至HIT vpn_key 有匙即睇

售$750 万

实

640 呎

@11,719

建

826 呎

@9,080

售$750 万

local_fire_department 至HIT vpn_key 有匙即睇

沙田滨景花园

thumb_up

罕有高层河景大则3房必选

实

645 呎

@11,907

建

781 呎

@9,834

local_fire_department 至HIT

售$768 万

实

645 呎

@11,907

建

781 呎

@9,834

售$768 万

local_fire_department 至HIT

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
3.625	$93,627	$76,144	$65,880	$59,218
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$59,219

年期

30年

贷款金额

$12,985,000

總利息

$8,333,575

总贷款连利息

$21,318,575

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$39,226	$19,993	$59,218	$12,965,007
2	$39,165	$20,053	$59,218	$12,944,954
3	$39,105	$20,114	$59,218	$12,924,840
4	$39,044	$20,174	$59,218	$12,904,666
5	$38,983	$20,235	$59,218	$12,884,431
6	$38,922	$20,297	$59,218	$12,864,134
7	$38,860	$20,358	$59,218	$12,843,776
8	$38,799	$20,419	$59,218	$12,823,357
9	$38,737	$20,481	$59,218	$12,802,876
10	$38,675	$20,543	$59,218	$12,782,333
11	$38,613	$20,605	$59,218	$12,761,728
12	$38,551	$20,667	$59,218	$12,741,061

第1年供款共

$710,619

第1年利息

$466,680

第1年共還本金

$243,939

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$38,489	$20,730	$59,218	$12,720,331
14	$38,426	$20,792	$59,218	$12,699,539
15	$38,363	$20,855	$59,218	$12,678,684
16	$38,300	$20,918	$59,218	$12,657,766
17	$38,237	$20,981	$59,218	$12,636,784
18	$38,174	$21,045	$59,218	$12,615,740
19	$38,110	$21,108	$59,218	$12,594,631
20	$38,046	$21,172	$59,218	$12,573,460
21	$37,982	$21,236	$59,218	$12,552,224
22	$37,918	$21,300	$59,218	$12,530,923
23	$37,854	$21,364	$59,218	$12,509,559
24	$37,789	$21,429	$59,218	$12,488,130

第2年供款共

$710,619

第2年利息

$457,689

第2年共還本金

$252,931

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$37,725	$21,494	$59,218	$12,466,636
26	$37,660	$21,559	$59,218	$12,445,078
27	$37,595	$21,624	$59,218	$12,423,454
28	$37,529	$21,689	$59,218	$12,401,765
29	$37,464	$21,755	$59,218	$12,380,010
30	$37,398	$21,820	$59,218	$12,358,190
31	$37,332	$21,886	$59,218	$12,336,304
32	$37,266	$21,952	$59,218	$12,314,351
33	$37,200	$22,019	$59,218	$12,292,333
34	$37,133	$22,085	$59,218	$12,270,248
35	$37,066	$22,152	$59,218	$12,248,096
36	$36,999	$22,219	$59,218	$12,225,877

第3年供款共

$710,619

第3年利息

$448,366

第3年共還本金

$262,253

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$36,932	$22,286	$59,218	$12,203,591
38	$36,865	$22,353	$59,218	$12,181,238
39	$36,797	$22,421	$59,218	$12,158,817
40	$36,730	$22,489	$59,218	$12,136,328
41	$36,662	$22,556	$59,218	$12,113,772
42	$36,594	$22,625	$59,218	$12,091,147
43	$36,525	$22,693	$59,218	$12,068,455
44	$36,457	$22,761	$59,218	$12,045,693
45	$36,388	$22,830	$59,218	$12,022,863
46	$36,319	$22,899	$59,218	$11,999,964
47	$36,250	$22,968	$59,218	$11,976,995
48	$36,181	$23,038	$59,218	$11,953,958

第4年供款共

$710,619

第4年利息

$438,700

第4年共還本金

$271,919

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$36,111	$23,107	$59,218	$11,930,850
50	$36,041	$23,177	$59,218	$11,907,673
51	$35,971	$23,247	$59,218	$11,884,426
52	$35,901	$23,317	$59,218	$11,861,108
53	$35,830	$23,388	$59,218	$11,837,721
54	$35,760	$23,458	$59,218	$11,814,262
55	$35,689	$23,529	$59,218	$11,790,733
56	$35,618	$23,600	$59,218	$11,767,132
57	$35,547	$23,672	$59,218	$11,743,461
58	$35,475	$23,743	$59,218	$11,719,717
59	$35,403	$23,815	$59,218	$11,695,902
60	$35,331	$23,887	$59,218	$11,672,016

第5年供款共

$710,619

第5年利息

$428,677

第5年共還本金

$281,942

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$35,259	$23,959	$59,218	$11,648,057
62	$35,187	$24,031	$59,218	$11,624,025
63	$35,114	$24,104	$59,218	$11,599,921
64	$35,041	$24,177	$59,218	$11,575,744
65	$34,968	$24,250	$59,218	$11,551,494
66	$34,895	$24,323	$59,218	$11,527,171
67	$34,822	$24,397	$59,218	$11,502,775
68	$34,748	$24,470	$59,218	$11,478,304
69	$34,674	$24,544	$59,218	$11,453,760
70	$34,600	$24,618	$59,218	$11,429,142
71	$34,526	$24,693	$59,218	$11,404,449
72	$34,451	$24,767	$59,218	$11,379,682

第6年供款共

$710,619

第6年利息

$418,285

第6年共還本金

$292,334

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$34,376	$24,842	$59,218	$11,354,840
74	$34,301	$24,917	$59,218	$11,329,922
75	$34,226	$24,992	$59,218	$11,304,930
76	$34,150	$25,068	$59,218	$11,279,862
77	$34,075	$25,144	$59,218	$11,254,718
78	$33,999	$25,220	$59,218	$11,229,499
79	$33,922	$25,296	$59,218	$11,204,203
80	$33,846	$25,372	$59,218	$11,178,831
81	$33,769	$25,449	$59,218	$11,153,382
82	$33,693	$25,526	$59,218	$11,127,856
83	$33,615	$25,603	$59,218	$11,102,253
84	$33,538	$25,680	$59,218	$11,076,573

第7年供款共

$710,619

第7年利息

$407,510

第7年共還本金

$303,109

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$33,460	$25,758	$59,218	$11,050,815
86	$33,383	$25,836	$59,218	$11,024,980
87	$33,305	$25,914	$59,218	$10,999,066
88	$33,226	$25,992	$59,218	$10,973,074
89	$33,148	$26,070	$59,218	$10,947,004
90	$33,069	$26,149	$59,218	$10,920,854
91	$32,990	$26,228	$59,218	$10,894,626
92	$32,911	$26,307	$59,218	$10,868,319
93	$32,831	$26,387	$59,218	$10,841,932
94	$32,752	$26,467	$59,218	$10,815,465
95	$32,672	$26,547	$59,218	$10,788,919
96	$32,592	$26,627	$59,218	$10,762,292

第8年供款共

$710,619

第8年利息

$396,338

第8年共還本金

$314,281

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$32,511	$26,707	$59,218	$10,735,585
98	$32,430	$26,788	$59,218	$10,708,797
99	$32,349	$26,869	$59,218	$10,681,928
100	$32,268	$26,950	$59,218	$10,654,978
101	$32,187	$27,031	$59,218	$10,627,947
102	$32,105	$27,113	$59,218	$10,600,834
103	$32,023	$27,195	$59,218	$10,573,639
104	$31,941	$27,277	$59,218	$10,546,362
105	$31,859	$27,359	$59,218	$10,519,003
106	$31,776	$27,442	$59,218	$10,491,560
107	$31,693	$27,525	$59,218	$10,464,035
108	$31,610	$27,608	$59,218	$10,436,427

第9年供款共

$710,619

第9年利息

$384,754

第9年共還本金

$325,865

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$31,527	$27,692	$59,218	$10,408,736
110	$31,443	$27,775	$59,218	$10,380,961
111	$31,359	$27,859	$59,218	$10,353,101
112	$31,275	$27,943	$59,218	$10,325,158
113	$31,191	$28,028	$59,218	$10,297,130
114	$31,106	$28,112	$59,218	$10,269,018
115	$31,021	$28,197	$59,218	$10,240,821
116	$30,936	$28,282	$59,218	$10,212,538
117	$30,850	$28,368	$59,218	$10,184,171
118	$30,765	$28,454	$59,218	$10,155,717
119	$30,679	$28,540	$59,218	$10,127,177
120	$30,593	$28,626	$59,218	$10,098,552

第10年供款共

$710,619

第10年利息

$372,744

第10年共還本金

$337,876

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$30,506	$28,712	$59,218	$10,069,839
122	$30,419	$28,799	$59,218	$10,041,040
123	$30,332	$28,886	$59,218	$10,012,155
124	$30,245	$28,973	$59,218	$9,983,181
125	$30,158	$29,061	$59,218	$9,954,121
126	$30,070	$29,149	$59,218	$9,924,972
127	$29,982	$29,237	$59,218	$9,895,735
128	$29,893	$29,325	$59,218	$9,866,411
129	$29,805	$29,413	$59,218	$9,836,997
130	$29,716	$29,502	$59,218	$9,807,495
131	$29,627	$29,591	$59,218	$9,777,903
132	$29,537	$29,681	$59,218	$9,748,222

第11年供款共

$710,619

第11年利息

$360,290

第11年共還本金

$350,329

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$29,448	$29,771	$59,218	$9,718,452
134	$29,358	$29,860	$59,218	$9,688,592
135	$29,268	$29,951	$59,218	$9,658,641
136	$29,177	$30,041	$59,218	$9,628,600
137	$29,086	$30,132	$59,218	$9,598,468
138	$28,995	$30,223	$59,218	$9,568,245
139	$28,904	$30,314	$59,218	$9,537,931
140	$28,812	$30,406	$59,218	$9,507,525
141	$28,721	$30,498	$59,218	$9,477,027
142	$28,629	$30,590	$59,218	$9,446,438
143	$28,536	$30,682	$59,218	$9,415,756
144	$28,443	$30,775	$59,218	$9,384,981

第12年供款共

$710,619

第12年利息

$347,377

第12年共還本金

$363,242

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$28,350	$30,868	$59,218	$9,354,113
146	$28,257	$30,961	$59,218	$9,323,152
147	$28,164	$31,055	$59,218	$9,292,097
148	$28,070	$31,148	$59,218	$9,260,949
149	$27,976	$31,242	$59,218	$9,229,706
150	$27,881	$31,337	$59,218	$9,198,370
151	$27,787	$31,432	$59,218	$9,166,938
152	$27,692	$31,526	$59,218	$9,135,412
153	$27,597	$31,622	$59,218	$9,103,790
154	$27,501	$31,717	$59,218	$9,072,073
155	$27,405	$31,813	$59,218	$9,040,260
156	$27,309	$31,909	$59,218	$9,008,351

第13年供款共

$710,619

第13年利息

$333,989

第13年共還本金

$376,630

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$27,213	$32,006	$59,218	$8,976,345
158	$27,116	$32,102	$59,218	$8,944,243
159	$27,019	$32,199	$59,218	$8,912,044
160	$26,922	$32,296	$59,218	$8,879,747
161	$26,824	$32,394	$59,218	$8,847,353
162	$26,726	$32,492	$59,218	$8,814,861
163	$26,628	$32,590	$59,218	$8,782,271
164	$26,530	$32,688	$59,218	$8,749,583
165	$26,431	$32,787	$59,218	$8,716,795
166	$26,332	$32,886	$59,218	$8,683,909
167	$26,233	$32,986	$59,218	$8,650,924
168	$26,133	$33,085	$59,218	$8,617,838

第14年供款共

$710,619

第14年利息

$320,107

第14年共還本金

$390,512

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$26,033	$33,185	$59,218	$8,584,653
170	$25,933	$33,285	$59,218	$8,551,368
171	$25,832	$33,386	$59,218	$8,517,982
172	$25,731	$33,487	$59,218	$8,484,495
173	$25,630	$33,588	$59,218	$8,450,907
174	$25,529	$33,689	$59,218	$8,417,217
175	$25,427	$33,791	$59,218	$8,383,426
176	$25,325	$33,893	$59,218	$8,349,533
177	$25,223	$33,996	$59,218	$8,315,537
178	$25,120	$34,098	$59,218	$8,281,439
179	$25,017	$34,201	$59,218	$8,247,237
180	$24,914	$34,305	$59,218	$8,212,932

第15年供款共

$710,619

第15年利息

$305,713

第15年共還本金

$404,906

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$24,810	$34,408	$59,218	$8,178,524
182	$24,706	$34,512	$59,218	$8,144,012
183	$24,602	$34,617	$59,218	$8,109,395
184	$24,497	$34,721	$59,218	$8,074,674
185	$24,392	$34,826	$59,218	$8,039,848
186	$24,287	$34,931	$59,218	$8,004,917
187	$24,182	$35,037	$59,218	$7,969,880
188	$24,076	$35,143	$59,218	$7,934,737
189	$23,970	$35,249	$59,218	$7,899,489
190	$23,863	$35,355	$59,218	$7,864,134
191	$23,756	$35,462	$59,218	$7,828,671
192	$23,649	$35,569	$59,218	$7,793,102

第16年供款共

$710,619

第16年利息

$290,789

第16年共還本金

$419,830

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$23,542	$35,677	$59,218	$7,757,426
194	$23,434	$35,784	$59,218	$7,721,641
195	$23,326	$35,892	$59,218	$7,685,749
196	$23,217	$36,001	$59,218	$7,649,748
197	$23,109	$36,110	$59,218	$7,613,638
198	$23,000	$36,219	$59,218	$7,577,420
199	$22,890	$36,328	$59,218	$7,541,091
200	$22,780	$36,438	$59,218	$7,504,654
201	$22,670	$36,548	$59,218	$7,468,106
202	$22,560	$36,658	$59,218	$7,431,447
203	$22,449	$36,769	$59,218	$7,394,678
204	$22,338	$36,880	$59,218	$7,357,798

第17年供款共

$710,619

第17年利息

$275,315

第17年共還本金

$435,304

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$22,227	$36,992	$59,218	$7,320,806
206	$22,115	$37,103	$59,218	$7,283,703
207	$22,003	$37,215	$59,218	$7,246,488
208	$21,890	$37,328	$59,218	$7,209,160
209	$21,778	$37,441	$59,218	$7,171,719
210	$21,665	$37,554	$59,218	$7,134,166
211	$21,551	$37,667	$59,218	$7,096,498
212	$21,437	$37,781	$59,218	$7,058,718
213	$21,323	$37,895	$59,218	$7,020,822
214	$21,209	$38,010	$59,218	$6,982,813
215	$21,094	$38,124	$59,218	$6,944,689
216	$20,979	$38,240	$59,218	$6,906,449

第18年供款共

$710,619

第18年利息

$259,270

第18年共還本金

$451,349

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$20,863	$38,355	$59,218	$6,868,094
218	$20,747	$38,471	$59,218	$6,829,623
219	$20,631	$38,587	$59,218	$6,791,036
220	$20,515	$38,704	$59,218	$6,752,332
221	$20,398	$38,821	$59,218	$6,713,512
222	$20,280	$38,938	$59,218	$6,674,574
223	$20,163	$39,055	$59,218	$6,635,518
224	$20,045	$39,173	$59,218	$6,596,345
225	$19,926	$39,292	$59,218	$6,557,053
226	$19,808	$39,410	$59,218	$6,517,643
227	$19,689	$39,530	$59,218	$6,478,113
228	$19,569	$39,649	$59,218	$6,438,464

第19年供款共

$710,619

第19年利息

$242,634

第19年共還本金

$467,985

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$19,450	$39,769	$59,218	$6,398,695
230	$19,329	$39,889	$59,218	$6,358,807
231	$19,209	$40,009	$59,218	$6,318,797
232	$19,088	$40,130	$59,218	$6,278,667
233	$18,967	$40,251	$59,218	$6,238,416
234	$18,845	$40,373	$59,218	$6,198,042
235	$18,723	$40,495	$59,218	$6,157,547
236	$18,601	$40,617	$59,218	$6,116,930
237	$18,478	$40,740	$59,218	$6,076,190
238	$18,355	$40,863	$59,218	$6,035,327
239	$18,232	$40,987	$59,218	$5,994,340
240	$18,108	$41,110	$59,218	$5,953,230

第20年供款共

$710,619

第20年利息

$225,385

第20年共還本金

$485,234

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$17,984	$41,235	$59,218	$5,911,996
242	$17,859	$41,359	$59,218	$5,870,636
243	$17,734	$41,484	$59,218	$5,829,152
244	$17,609	$41,609	$59,218	$5,787,543
245	$17,483	$41,735	$59,218	$5,745,808
246	$17,357	$41,861	$59,218	$5,703,947
247	$17,231	$41,988	$59,218	$5,661,959
248	$17,104	$42,114	$59,218	$5,619,845
249	$16,977	$42,242	$59,218	$5,577,603
250	$16,849	$42,369	$59,218	$5,535,234
251	$16,721	$42,497	$59,218	$5,492,737
252	$16,593	$42,626	$59,218	$5,450,111

第21年供款共

$710,619

第21年利息

$207,500

第21年共還本金

$503,119

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$16,464	$42,754	$59,218	$5,407,357
254	$16,335	$42,884	$59,218	$5,364,473
255	$16,205	$43,013	$59,218	$5,321,460
256	$16,075	$43,143	$59,218	$5,278,317
257	$15,945	$43,273	$59,218	$5,235,044
258	$15,814	$43,404	$59,218	$5,191,640
259	$15,683	$43,535	$59,218	$5,148,104
260	$15,552	$43,667	$59,218	$5,104,438
261	$15,420	$43,799	$59,218	$5,060,639
262	$15,287	$43,931	$59,218	$5,016,708
263	$15,155	$44,064	$59,218	$4,972,645
264	$15,022	$44,197	$59,218	$4,928,448

第22年供款共

$710,619

第22年利息

$188,956

第22年共還本金

$521,663

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$14,888	$44,330	$59,218	$4,884,118
266	$14,754	$44,464	$59,218	$4,839,653
267	$14,620	$44,598	$59,218	$4,795,055
268	$14,485	$44,733	$59,218	$4,750,322
269	$14,350	$44,868	$59,218	$4,705,453
270	$14,214	$45,004	$59,218	$4,660,450
271	$14,078	$45,140	$59,218	$4,615,310
272	$13,942	$45,276	$59,218	$4,570,034
273	$13,805	$45,413	$59,218	$4,524,621
274	$13,668	$45,550	$59,218	$4,479,070
275	$13,531	$45,688	$59,218	$4,433,383
276	$13,393	$45,826	$59,218	$4,387,557

第23年供款共

$710,619

第23年利息

$169,728

第23年共還本金

$540,891

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$13,254	$45,964	$59,218	$4,341,593
278	$13,115	$46,103	$59,218	$4,295,490
279	$12,976	$46,242	$59,218	$4,249,247
280	$12,836	$46,382	$59,218	$4,202,865
281	$12,696	$46,522	$59,218	$4,156,343
282	$12,556	$46,663	$59,218	$4,109,681
283	$12,415	$46,804	$59,218	$4,062,877
284	$12,273	$46,945	$59,218	$4,015,932
285	$12,131	$47,087	$59,218	$3,968,845
286	$11,989	$47,229	$59,218	$3,921,616
287	$11,847	$47,372	$59,218	$3,874,245
288	$11,703	$47,515	$59,218	$3,826,730

第24年供款共

$710,619

第24年利息

$149,792

第24年共還本金

$560,827

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$11,560	$47,658	$59,218	$3,779,071
290	$11,416	$47,802	$59,218	$3,731,269
291	$11,272	$47,947	$59,218	$3,683,322
292	$11,127	$48,092	$59,218	$3,635,231
293	$10,981	$48,237	$59,218	$3,586,994
294	$10,836	$48,383	$59,218	$3,538,611
295	$10,690	$48,529	$59,218	$3,490,083
296	$10,543	$48,675	$59,218	$3,441,407
297	$10,396	$48,822	$59,218	$3,392,585
298	$10,248	$48,970	$59,218	$3,343,615
299	$10,101	$49,118	$59,218	$3,294,498
300	$9,952	$49,266	$59,218	$3,245,231

第25年供款共

$710,619

第25年利息

$129,121

第25年共還本金

$581,498

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$9,803	$49,415	$59,218	$3,195,816
302	$9,654	$49,564	$59,218	$3,146,252
303	$9,504	$49,714	$59,218	$3,096,538
304	$9,354	$49,864	$59,218	$3,046,674
305	$9,203	$50,015	$59,218	$2,996,659
306	$9,052	$50,166	$59,218	$2,946,493
307	$8,901	$50,317	$59,218	$2,896,176
308	$8,749	$50,469	$59,218	$2,845,707
309	$8,596	$50,622	$59,218	$2,795,085
310	$8,443	$50,775	$59,218	$2,744,310
311	$8,290	$50,928	$59,218	$2,693,382
312	$8,136	$51,082	$59,218	$2,642,300

第26年供款共

$710,619

第26年利息

$107,688

第26年共還本金

$602,931

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$7,982	$51,236	$59,218	$2,591,064
314	$7,827	$51,391	$59,218	$2,539,673
315	$7,672	$51,546	$59,218	$2,488,126
316	$7,516	$51,702	$59,218	$2,436,424
317	$7,360	$51,858	$59,218	$2,384,566
318	$7,203	$52,015	$59,218	$2,332,551
319	$7,046	$52,172	$59,218	$2,280,379
320	$6,889	$52,330	$59,218	$2,228,049
321	$6,731	$52,488	$59,218	$2,175,562
322	$6,572	$52,646	$59,218	$2,122,915
323	$6,413	$52,805	$59,218	$2,070,110
324	$6,253	$52,965	$59,218	$2,017,145

第27年供款共

$710,619

第27年利息

$85,465

第27年共還本金

$625,155

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$6,093	$53,125	$59,218	$1,964,021
326	$5,933	$53,285	$59,218	$1,910,735
327	$5,772	$53,446	$59,218	$1,857,289
328	$5,611	$53,608	$59,218	$1,803,681
329	$5,449	$53,770	$59,218	$1,749,912
330	$5,286	$53,932	$59,218	$1,695,980
331	$5,123	$54,095	$59,218	$1,641,885
332	$4,960	$54,258	$59,218	$1,587,626
333	$4,796	$54,422	$59,218	$1,533,204
334	$4,632	$54,587	$59,218	$1,478,617
335	$4,467	$54,752	$59,218	$1,423,866
336	$4,301	$54,917	$59,218	$1,368,949

第28年供款共

$710,619

第28年利息

$62,422

第28年共還本金

$648,197

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$4,135	$55,083	$59,218	$1,313,866
338	$3,969	$55,249	$59,218	$1,258,616
339	$3,802	$55,416	$59,218	$1,203,200
340	$3,635	$55,584	$59,218	$1,147,617
341	$3,467	$55,752	$59,218	$1,091,865
342	$3,298	$55,920	$59,218	$1,035,945
343	$3,129	$56,089	$59,218	$979,856
344	$2,960	$56,258	$59,218	$923,598
345	$2,790	$56,428	$59,218	$867,170
346	$2,620	$56,599	$59,218	$810,571
347	$2,449	$56,770	$59,218	$753,801
348	$2,277	$56,941	$59,218	$696,860

第29年供款共

$710,619

第29年利息

$38,531

第29年共還本金

$672,088

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,105	$57,113	$59,218	$639,747
350	$1,933	$57,286	$59,218	$582,461
351	$1,760	$57,459	$59,218	$525,003
352	$1,586	$57,632	$59,218	$467,370
353	$1,412	$57,806	$59,218	$409,564
354	$1,237	$57,981	$59,218	$351,583
355	$1,062	$58,156	$59,218	$293,427
356	$886	$58,332	$59,218	$235,095
357	$710	$58,508	$59,218	$176,587
358	$533	$58,685	$59,218	$117,902
359	$356	$58,862	$59,218	$59,040
360	$178	$59,040	$59,218	$0

第30年供款共

$710,619

第30年利息

$13,759

第30年共還本金

$696,860

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$16,663,575

免责声明

笋盘推介

按揭保险费
info