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$17,539,611

每月供款
$65,444

首期

$-6,350,000

总贷款额

$14,350,000

總利息

$9,209,611

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-6,020,000

$130,887

置业成本总预算

HK$-6,020,000

首期

$-6,350,000
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

$130,887

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

西贡逸珑园第03座

thumb_up

逸珑园楼龄新

实

532 呎

@13,662

local_fire_department 至HIT

售$727 万

实

532 呎

@13,662

售$727 万

local_fire_department 至HIT

马鞍山迎海第02期星湾第20座

thumb_up

海星湾大2房半

实

564 呎

@15,957

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 verified 首置必买

售$900 万

实

564 呎

@15,957

售$900 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 verified 首置必买

马鞍山嘉华星涛湾

thumb_up

嘉华星涛湾, 全海景高层

实

516 呎

@14,341

建

724 呎

@10,221

hotel_class 楼王 local_offer 低水笋价

售$740 万

实

516 呎

@14,341

建

724 呎

@10,221

售$740 万

hotel_class 楼王 local_offer 低水笋价

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

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

马鞍山翠拥华庭第01座

thumb_up

开扬山景

实

837 呎

@10,753

建

1,078 呎

@8,349

local_fire_department 至HIT

售$900 万

实

837 呎

@10,753

建

1,078 呎

@8,349

售$900 万

local_fire_department 至HIT

粉岭广福苑

thumb_up

靓装修大单位即买即住

实

916 呎

@9,279

建

1,235 呎

@6,883

local_fire_department 至HIT real_estate_agent 罕有放盘 transfer_within_a_station 人才必选

售$850 万

实

916 呎

@9,279

建

1,235 呎

@6,883

售$850 万

local_fire_department 至HIT real_estate_agent 罕有放盘 transfer_within_a_station 人才必选

马鞍山泓碧第03座

thumb_up

泓碧！两房新净~买楼必需！

实

517 呎

@15,087

directions_run 即走

售$780 万

实

517 呎

@15,087

售$780 万

directions_run 即走

VR实景

沙田雅仕阁

thumb_up

仲连车位　优质高层向南三房套🏠🏠

实

831 呎

@10,830

建

1,125 呎

@8,000

local_fire_department 至HIT

售$900 万

实

831 呎

@10,830

建

1,125 呎

@8,000

售$900 万

local_fire_department 至HIT

沙田玖珑山

thumb_up

罕有高层山景两房

实

681 呎

@11,747

local_fire_department 至HIT transfer_within_a_station 人才必选

售$800 万

实

681 呎

@11,747

售$800 万

local_fire_department 至HIT transfer_within_a_station 人才必选

马鞍山云海第01期榕海臺第01座

thumb_up

新鸿基名牌楼盘环境舒适交通便利

实

392 呎

@20,102

local_fire_department 至HIT

售$788 万

实

392 呎

@20,102

售$788 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$85,884	$65,995	$54,081	$46,155
1.500	$89,077	$69,245	$57,391	$49,525
2.000	$92,343	$72,594	$60,823	$53,040
2.500	$95,684	$76,041	$64,377	$56,700
3.000	$99,098	$79,585	$68,049	$60,500
3.500	$102,586	$83,224	$71,839	$64,438
3.625	$103,469	$84,149	$72,805	$65,443
4.000	$106,145	$86,958	$75,745	$68,509
4.500	$109,777	$90,785	$79,762	$72,709
5.000	$113,479	$94,704	$83,889	$77,034
5.500	$117,251	$98,712	$88,122	$81,478
6.000	$121,093	$102,808	$92,457	$86,036

每月供款$65,444

年期

30年

贷款金额

$14,350,000

總利息

$9,209,611

总贷款连利息

$23,559,611

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$43,349	$22,094	$65,443	$14,327,906
2	$43,282	$22,161	$65,443	$14,305,744
3	$43,215	$22,228	$65,443	$14,283,516
4	$43,148	$22,295	$65,443	$14,261,221
5	$43,081	$22,363	$65,443	$14,238,859
6	$43,013	$22,430	$65,443	$14,216,428
7	$42,945	$22,498	$65,443	$14,193,930
8	$42,877	$22,566	$65,443	$14,171,365
9	$42,809	$22,634	$65,443	$14,148,731
10	$42,741	$22,702	$65,443	$14,126,028
11	$42,672	$22,771	$65,443	$14,103,257
12	$42,604	$22,840	$65,443	$14,080,417

第1年供款共

$785,320

第1年利息

$515,738

第1年共還本金

$269,583

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$42,535	$22,909	$65,443	$14,057,509
14	$42,465	$22,978	$65,443	$14,034,531
15	$42,396	$23,047	$65,443	$14,011,483
16	$42,326	$23,117	$65,443	$13,988,366
17	$42,257	$23,187	$65,443	$13,965,179
18	$42,186	$23,257	$65,443	$13,941,923
19	$42,116	$23,327	$65,443	$13,918,595
20	$42,046	$23,398	$65,443	$13,895,198
21	$41,975	$23,468	$65,443	$13,871,730
22	$41,904	$23,539	$65,443	$13,848,190
23	$41,833	$23,610	$65,443	$13,824,580
24	$41,762	$23,682	$65,443	$13,800,898

第2年供款共

$785,320

第2年利息

$505,801

第2年共還本金

$279,519

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$41,690	$23,753	$65,443	$13,777,145
26	$41,618	$23,825	$65,443	$13,753,320
27	$41,546	$23,897	$65,443	$13,729,424
28	$41,474	$23,969	$65,443	$13,705,454
29	$41,402	$24,041	$65,443	$13,681,413
30	$41,329	$24,114	$65,443	$13,657,299
31	$41,256	$24,187	$65,443	$13,633,112
32	$41,183	$24,260	$65,443	$13,608,852
33	$41,110	$24,333	$65,443	$13,584,519
34	$41,037	$24,407	$65,443	$13,560,112
35	$40,963	$24,481	$65,443	$13,535,631
36	$40,889	$24,554	$65,443	$13,511,077

第3年供款共

$785,320

第3年利息

$495,499

第3年共還本金

$289,822

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$40,815	$24,629	$65,443	$13,486,448
38	$40,740	$24,703	$65,443	$13,461,745
39	$40,666	$24,778	$65,443	$13,436,968
40	$40,591	$24,853	$65,443	$13,412,115
41	$40,516	$24,928	$65,443	$13,387,187
42	$40,440	$25,003	$65,443	$13,362,185
43	$40,365	$25,078	$65,443	$13,337,106
44	$40,289	$25,154	$65,443	$13,311,952
45	$40,213	$25,230	$65,443	$13,286,722
46	$40,137	$25,306	$65,443	$13,261,415
47	$40,061	$25,383	$65,443	$13,236,032
48	$39,984	$25,460	$65,443	$13,210,573

第4年供款共

$785,320

第4年利息

$484,816

第4年共還本金

$300,504

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$39,907	$25,536	$65,443	$13,185,037
50	$39,830	$25,614	$65,443	$13,159,423
51	$39,752	$25,691	$65,443	$13,133,732
52	$39,675	$25,769	$65,443	$13,107,964
53	$39,597	$25,846	$65,443	$13,082,117
54	$39,519	$25,924	$65,443	$13,056,193
55	$39,441	$26,003	$65,443	$13,030,190
56	$39,362	$26,081	$65,443	$13,004,109
57	$39,283	$26,160	$65,443	$12,977,948
58	$39,204	$26,239	$65,443	$12,951,709
59	$39,125	$26,318	$65,443	$12,925,391
60	$39,045	$26,398	$65,443	$12,898,993

第5年供款共

$785,320

第5年利息

$473,740

第5年共還本金

$311,580

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$38,966	$26,478	$65,443	$12,872,515
62	$38,886	$26,558	$65,443	$12,845,958
63	$38,805	$26,638	$65,443	$12,819,320
64	$38,725	$26,718	$65,443	$12,792,601
65	$38,644	$26,799	$65,443	$12,765,802
66	$38,563	$26,880	$65,443	$12,738,922
67	$38,482	$26,961	$65,443	$12,711,961
68	$38,401	$27,043	$65,443	$12,684,919
69	$38,319	$27,124	$65,443	$12,657,794
70	$38,237	$27,206	$65,443	$12,630,588
71	$38,155	$27,288	$65,443	$12,603,300
72	$38,072	$27,371	$65,443	$12,575,929

第6年供款共

$785,320

第6年利息

$462,256

第6年共還本金

$323,064

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$37,990	$27,454	$65,443	$12,548,475
74	$37,907	$27,537	$65,443	$12,520,939
75	$37,824	$27,620	$65,443	$12,493,319
76	$37,740	$27,703	$65,443	$12,465,616
77	$37,657	$27,787	$65,443	$12,437,829
78	$37,573	$27,871	$65,443	$12,409,958
79	$37,488	$27,955	$65,443	$12,382,003
80	$37,404	$28,039	$65,443	$12,353,964
81	$37,319	$28,124	$65,443	$12,325,840
82	$37,234	$28,209	$65,443	$12,297,631
83	$37,149	$28,294	$65,443	$12,269,336
84	$37,064	$28,380	$65,443	$12,240,957

第7年供款共

$785,320

第7年利息

$450,348

第7年共還本金

$334,972

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$36,978	$28,465	$65,443	$12,212,491
86	$36,892	$28,551	$65,443	$12,183,940
87	$36,806	$28,638	$65,443	$12,155,302
88	$36,719	$28,724	$65,443	$12,126,578
89	$36,632	$28,811	$65,443	$12,097,767
90	$36,545	$28,898	$65,443	$12,068,869
91	$36,458	$28,985	$65,443	$12,039,883
92	$36,370	$29,073	$65,443	$12,010,811
93	$36,283	$29,161	$65,443	$11,981,650
94	$36,195	$29,249	$65,443	$11,952,401
95	$36,106	$29,337	$65,443	$11,923,064
96	$36,018	$29,426	$65,443	$11,893,638

第8年供款共

$785,320

第8年利息

$438,002

第8年共還本金

$347,319

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$35,929	$29,515	$65,443	$11,864,123
98	$35,840	$29,604	$65,443	$11,834,520
99	$35,750	$29,693	$65,443	$11,804,826
100	$35,660	$29,783	$65,443	$11,775,043
101	$35,570	$29,873	$65,443	$11,745,171
102	$35,480	$29,963	$65,443	$11,715,207
103	$35,390	$30,054	$65,443	$11,685,154
104	$35,299	$30,144	$65,443	$11,655,009
105	$35,208	$30,236	$65,443	$11,624,774
106	$35,117	$30,327	$65,443	$11,594,447
107	$35,025	$30,418	$65,443	$11,564,028
108	$34,933	$30,510	$65,443	$11,533,518

第9年供款共

$785,320

第9年利息

$425,200

第9年共還本金

$360,120

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$34,841	$30,603	$65,443	$11,502,916
110	$34,748	$30,695	$65,443	$11,472,221
111	$34,656	$30,788	$65,443	$11,441,433
112	$34,563	$30,881	$65,443	$11,410,552
113	$34,469	$30,974	$65,443	$11,379,578
114	$34,376	$31,068	$65,443	$11,348,511
115	$34,282	$31,161	$65,443	$11,317,349
116	$34,188	$31,256	$65,443	$11,286,094
117	$34,093	$31,350	$65,443	$11,254,744
118	$33,999	$31,445	$65,443	$11,223,299
119	$33,904	$31,540	$65,443	$11,191,759
120	$33,808	$31,635	$65,443	$11,160,124

第10年供款共

$785,320

第10年利息

$411,927

第10年共還本金

$373,394

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$33,713	$31,730	$65,443	$11,128,394
122	$33,617	$31,826	$65,443	$11,096,568
123	$33,521	$31,922	$65,443	$11,064,645
124	$33,424	$32,019	$65,443	$11,032,626
125	$33,328	$32,116	$65,443	$11,000,511
126	$33,231	$32,213	$65,443	$10,968,298
127	$33,133	$32,310	$65,443	$10,935,988
128	$33,036	$32,408	$65,443	$10,903,580
129	$32,938	$32,505	$65,443	$10,871,075
130	$32,840	$32,604	$65,443	$10,838,471
131	$32,741	$32,702	$65,443	$10,805,769
132	$32,642	$32,801	$65,443	$10,772,968

第11年供款共

$785,320

第11年利息

$398,164

第11年共還本金

$387,156

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$32,543	$32,900	$65,443	$10,740,068
134	$32,444	$32,999	$65,443	$10,707,069
135	$32,344	$33,099	$65,443	$10,673,970
136	$32,244	$33,199	$65,443	$10,640,771
137	$32,144	$33,299	$65,443	$10,607,471
138	$32,043	$33,400	$65,443	$10,574,071
139	$31,943	$33,501	$65,443	$10,540,570
140	$31,841	$33,602	$65,443	$10,506,968
141	$31,740	$33,704	$65,443	$10,473,265
142	$31,638	$33,805	$65,443	$10,439,459
143	$31,536	$33,907	$65,443	$10,405,552
144	$31,433	$34,010	$65,443	$10,371,542

第12年供款共

$785,320

第12年利息

$383,894

第12年共還本金

$401,426

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$31,331	$34,113	$65,443	$10,337,429
146	$31,228	$34,216	$65,443	$10,303,214
147	$31,124	$34,319	$65,443	$10,268,895
148	$31,021	$34,423	$65,443	$10,234,472
149	$30,917	$34,527	$65,443	$10,199,945
150	$30,812	$34,631	$65,443	$10,165,314
151	$30,708	$34,736	$65,443	$10,130,578
152	$30,603	$34,841	$65,443	$10,095,738
153	$30,498	$34,946	$65,443	$10,060,792
154	$30,392	$35,051	$65,443	$10,025,741
155	$30,286	$35,157	$65,443	$9,990,583
156	$30,180	$35,263	$65,443	$9,955,320

第13年供款共

$785,320

第13年利息

$369,098

第13年共還本金

$416,222

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$30,073	$35,370	$65,443	$9,919,950
158	$29,967	$35,477	$65,443	$9,884,473
159	$29,859	$35,584	$65,443	$9,848,889
160	$29,752	$35,692	$65,443	$9,813,198
161	$29,644	$35,799	$65,443	$9,777,398
162	$29,536	$35,907	$65,443	$9,741,491
163	$29,427	$36,016	$65,443	$9,705,475
164	$29,319	$36,125	$65,443	$9,669,350
165	$29,209	$36,234	$65,443	$9,633,116
166	$29,100	$36,343	$65,443	$9,596,773
167	$28,990	$36,453	$65,443	$9,560,320
168	$28,880	$36,563	$65,443	$9,523,757

第14年供款共

$785,320

第14年利息

$353,757

第14年共還本金

$431,563

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$28,770	$36,674	$65,443	$9,487,083
170	$28,659	$36,784	$65,443	$9,450,298
171	$28,548	$36,896	$65,443	$9,413,403
172	$28,436	$37,007	$65,443	$9,376,396
173	$28,325	$37,119	$65,443	$9,339,277
174	$28,212	$37,231	$65,443	$9,302,046
175	$28,100	$37,343	$65,443	$9,264,703
176	$27,987	$37,456	$65,443	$9,227,246
177	$27,874	$37,569	$65,443	$9,189,677
178	$27,760	$37,683	$65,443	$9,151,994
179	$27,647	$37,797	$65,443	$9,114,197
180	$27,532	$37,911	$65,443	$9,076,286

第15年供款共

$785,320

第15年利息

$337,850

第15年共還本金

$447,470

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$27,418	$38,025	$65,443	$9,038,261
182	$27,303	$38,140	$65,443	$9,000,121
183	$27,188	$38,255	$65,443	$8,961,865
184	$27,072	$38,371	$65,443	$8,923,494
185	$26,956	$38,487	$65,443	$8,885,007
186	$26,840	$38,603	$65,443	$8,846,404
187	$26,724	$38,720	$65,443	$8,807,684
188	$26,607	$38,837	$65,443	$8,768,847
189	$26,489	$38,954	$65,443	$8,729,893
190	$26,372	$39,072	$65,443	$8,690,821
191	$26,254	$39,190	$65,443	$8,651,632
192	$26,135	$39,308	$65,443	$8,612,323

第16年供款共

$785,320

第16年利息

$321,357

第16年共還本金

$463,963

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$26,016	$39,427	$65,443	$8,572,896
194	$25,897	$39,546	$65,443	$8,533,350
195	$25,778	$39,666	$65,443	$8,493,685
196	$25,658	$39,785	$65,443	$8,453,899
197	$25,538	$39,906	$65,443	$8,413,994
198	$25,417	$40,026	$65,443	$8,373,968
199	$25,296	$40,147	$65,443	$8,333,821
200	$25,175	$40,268	$65,443	$8,293,552
201	$25,053	$40,390	$65,443	$8,253,163
202	$24,931	$40,512	$65,443	$8,212,651
203	$24,809	$40,634	$65,443	$8,172,016
204	$24,686	$40,757	$65,443	$8,131,259

第17年供款共

$785,320

第17年利息

$304,256

第17年共還本金

$481,064

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$24,563	$40,880	$65,443	$8,090,379
206	$24,440	$41,004	$65,443	$8,049,375
207	$24,316	$41,128	$65,443	$8,008,248
208	$24,192	$41,252	$65,443	$7,966,996
209	$24,067	$41,376	$65,443	$7,925,620
210	$23,942	$41,501	$65,443	$7,884,118
211	$23,817	$41,627	$65,443	$7,842,492
212	$23,691	$41,753	$65,443	$7,800,739
213	$23,565	$41,879	$65,443	$7,758,860
214	$23,438	$42,005	$65,443	$7,716,855
215	$23,311	$42,132	$65,443	$7,674,723
216	$23,184	$42,259	$65,443	$7,632,464

第18年供款共

$785,320

第18年利息

$286,525

第18年共還本金

$498,795

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$23,056	$42,387	$65,443	$7,590,077
218	$22,928	$42,515	$65,443	$7,547,562
219	$22,800	$42,643	$65,443	$7,504,919
220	$22,671	$42,772	$65,443	$7,462,146
221	$22,542	$42,901	$65,443	$7,419,245
222	$22,412	$43,031	$65,443	$7,376,214
223	$22,282	$43,161	$65,443	$7,333,053
224	$22,152	$43,291	$65,443	$7,289,761
225	$22,021	$43,422	$65,443	$7,246,339
226	$21,890	$43,553	$65,443	$7,202,786
227	$21,758	$43,685	$65,443	$7,159,101
228	$21,626	$43,817	$65,443	$7,115,284

第19年供款共

$785,320

第19年利息

$268,140

第19年共還本金

$517,180

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$21,494	$43,949	$65,443	$7,071,335
230	$21,361	$44,082	$65,443	$7,027,253
231	$21,228	$44,215	$65,443	$6,983,037
232	$21,095	$44,349	$65,443	$6,938,689
233	$20,961	$44,483	$65,443	$6,894,206
234	$20,826	$44,617	$65,443	$6,849,589
235	$20,691	$44,752	$65,443	$6,804,837
236	$20,556	$44,887	$65,443	$6,759,950
237	$20,421	$45,023	$65,443	$6,714,927
238	$20,285	$45,159	$65,443	$6,669,768
239	$20,148	$45,295	$65,443	$6,624,473
240	$20,011	$45,432	$65,443	$6,579,041

第20年供款共

$785,320

第20年利息

$249,078

第20年共還本金

$536,243

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$19,874	$45,569	$65,443	$6,533,472
242	$19,737	$45,707	$65,443	$6,487,765
243	$19,598	$45,845	$65,443	$6,441,920
244	$19,460	$45,983	$65,443	$6,395,937
245	$19,321	$46,122	$65,443	$6,349,815
246	$19,182	$46,262	$65,443	$6,303,553
247	$19,042	$46,401	$65,443	$6,257,152
248	$18,902	$46,542	$65,443	$6,210,610
249	$18,761	$46,682	$65,443	$6,163,928
250	$18,620	$46,823	$65,443	$6,117,105
251	$18,479	$46,965	$65,443	$6,070,140
252	$18,337	$47,106	$65,443	$6,023,034

第21年供款共

$785,320

第21年利息

$229,313

第21年共還本金

$556,008

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$18,195	$47,249	$65,443	$5,975,785
254	$18,052	$47,392	$65,443	$5,928,393
255	$17,909	$47,535	$65,443	$5,880,859
256	$17,765	$47,678	$65,443	$5,833,181
257	$17,621	$47,822	$65,443	$5,785,358
258	$17,477	$47,967	$65,443	$5,737,391
259	$17,332	$48,112	$65,443	$5,689,280
260	$17,186	$48,257	$65,443	$5,641,023
261	$17,041	$48,403	$65,443	$5,592,620
262	$16,894	$48,549	$65,443	$5,544,071
263	$16,748	$48,696	$65,443	$5,495,375
264	$16,601	$48,843	$65,443	$5,446,533

第22年供款共

$785,320

第22年利息

$208,819

第22年共還本金

$576,501

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$16,453	$48,990	$65,443	$5,397,542
266	$16,305	$49,138	$65,443	$5,348,404
267	$16,157	$49,287	$65,443	$5,299,117
268	$16,008	$49,436	$65,443	$5,249,682
269	$15,858	$49,585	$65,443	$5,200,097
270	$15,709	$49,735	$65,443	$5,150,362
271	$15,558	$49,885	$65,443	$5,100,477
272	$15,408	$50,036	$65,443	$5,050,441
273	$15,257	$50,187	$65,443	$5,000,255
274	$15,105	$50,338	$65,443	$4,949,916
275	$14,953	$50,490	$65,443	$4,899,426
276	$14,800	$50,643	$65,443	$4,848,783

第23年供款共

$785,320

第23年利息

$187,570

第23年共還本金

$597,750

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$14,647	$50,796	$65,443	$4,797,987
278	$14,494	$50,949	$65,443	$4,747,037
279	$14,340	$51,103	$65,443	$4,695,934
280	$14,186	$51,258	$65,443	$4,644,676
281	$14,031	$51,413	$65,443	$4,593,264
282	$13,875	$51,568	$65,443	$4,541,696
283	$13,720	$51,724	$65,443	$4,489,972
284	$13,563	$51,880	$65,443	$4,438,092
285	$13,407	$52,037	$65,443	$4,386,056
286	$13,250	$52,194	$65,443	$4,333,862
287	$13,092	$52,351	$65,443	$4,281,510
288	$12,934	$52,510	$65,443	$4,229,001

第24年供款共

$785,320

第24年利息

$165,538

第24年共還本金

$619,782

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$12,775	$52,668	$65,443	$4,176,332
290	$12,616	$52,827	$65,443	$4,123,505
291	$12,456	$52,987	$65,443	$4,070,518
292	$12,296	$53,147	$65,443	$4,017,371
293	$12,136	$53,308	$65,443	$3,964,063
294	$11,975	$53,469	$65,443	$3,910,595
295	$11,813	$53,630	$65,443	$3,856,965
296	$11,651	$53,792	$65,443	$3,803,173
297	$11,489	$53,955	$65,443	$3,749,218
298	$11,326	$54,118	$65,443	$3,695,100
299	$11,162	$54,281	$65,443	$3,640,819
300	$10,998	$54,445	$65,443	$3,586,374

第25年供款共

$785,320

第25年利息

$142,694

第25年共還本金

$642,626

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$10,834	$54,610	$65,443	$3,531,765
302	$10,669	$54,774	$65,443	$3,476,990
303	$10,503	$54,940	$65,443	$3,422,050
304	$10,337	$55,106	$65,443	$3,366,944
305	$10,171	$55,272	$65,443	$3,311,672
306	$10,004	$55,439	$65,443	$3,256,233
307	$9,837	$55,607	$65,443	$3,200,626
308	$9,669	$55,775	$65,443	$3,144,851
309	$9,500	$55,943	$65,443	$3,088,908
310	$9,331	$56,112	$65,443	$3,032,795
311	$9,162	$56,282	$65,443	$2,976,514
312	$8,992	$56,452	$65,443	$2,920,062

第26年供款共

$785,320

第26年利息

$119,008

第26年共還本金

$666,312

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$8,821	$56,622	$65,443	$2,863,440
314	$8,650	$56,793	$65,443	$2,806,646
315	$8,478	$56,965	$65,443	$2,749,681
316	$8,306	$57,137	$65,443	$2,692,544
317	$8,134	$57,310	$65,443	$2,635,235
318	$7,961	$57,483	$65,443	$2,577,752
319	$7,787	$57,656	$65,443	$2,520,095
320	$7,613	$57,831	$65,443	$2,462,265
321	$7,438	$58,005	$65,443	$2,404,260
322	$7,263	$58,180	$65,443	$2,346,079
323	$7,087	$58,356	$65,443	$2,287,723
324	$6,911	$58,533	$65,443	$2,229,190

第27年供款共

$785,320

第27年利息

$94,449

第27年共還本金

$690,872

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$6,734	$58,709	$65,443	$2,170,481
326	$6,557	$58,887	$65,443	$2,111,594
327	$6,379	$59,065	$65,443	$2,052,530
328	$6,200	$59,243	$65,443	$1,993,287
329	$6,021	$59,422	$65,443	$1,933,865
330	$5,842	$59,601	$65,443	$1,874,263
331	$5,662	$59,782	$65,443	$1,814,482
332	$5,481	$59,962	$65,443	$1,754,520
333	$5,300	$60,143	$65,443	$1,694,376
334	$5,118	$60,325	$65,443	$1,634,051
335	$4,936	$60,507	$65,443	$1,573,544
336	$4,753	$60,690	$65,443	$1,512,854

第28年供款共

$785,320

第28年利息

$68,984

第28年共還本金

$716,336

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$4,570	$60,873	$65,443	$1,451,981
338	$4,386	$61,057	$65,443	$1,390,924
339	$4,202	$61,242	$65,443	$1,329,682
340	$4,017	$61,427	$65,443	$1,268,256
341	$3,831	$61,612	$65,443	$1,206,643
342	$3,645	$61,798	$65,443	$1,144,845
343	$3,458	$61,985	$65,443	$1,082,860
344	$3,271	$62,172	$65,443	$1,020,688
345	$3,083	$62,360	$65,443	$958,328
346	$2,895	$62,548	$65,443	$895,779
347	$2,706	$62,737	$65,443	$833,042
348	$2,516	$62,927	$65,443	$770,115

第29年供款共

$785,320

第29年利息

$42,581

第29年共還本金

$742,739

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,326	$63,117	$65,443	$706,998
350	$2,136	$63,308	$65,443	$643,691
351	$1,944	$63,499	$65,443	$580,192
352	$1,753	$63,691	$65,443	$516,501
353	$1,560	$63,883	$65,443	$452,618
354	$1,367	$64,076	$65,443	$388,542
355	$1,174	$64,270	$65,443	$324,272
356	$980	$64,464	$65,443	$259,808
357	$785	$64,659	$65,443	$195,150
358	$590	$64,854	$65,443	$130,296
359	$394	$65,050	$65,443	$65,246
360	$197	$65,246	$65,443	$0

第30年供款共

$785,320

第30年利息

$15,205

第30年共還本金

$770,115

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$17,539,611

免责声明

笋盘推介

按揭保险费
info