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$19,378,771

每月供款
$80,469

首期

$-9,920,000

总贷款额

$17,920,000

總利息

$11,048,771

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-9,590,000

$160,938

置业成本总预算

HK$-9,590,000

首期

$-9,920,000
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

$160,938

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

马鞍山迎海第01期

thumb_up

奇丰精选西南海景特色单位一房半全屋企理装修

实

586 呎

@14,505

建

725 呎

@11,724

local_fire_department 至HIT real_estate_agent 罕有放盘

售$850 万

实

586 呎

@14,505

建

725 呎

@11,724

售$850 万

local_fire_department 至HIT real_estate_agent 罕有放盘

沙田玖珑山天珑阁

thumb_up

玖珑山天珑阁靓装即买即住即收租

实

654 呎

@12,232

local_fire_department 至HIT local_offer 低水笋价

售$800 万

实

654 呎

@12,232

售$800 万

local_fire_department 至HIT local_offer 低水笋价

马鞍山云海第01期香海臺第01座

thumb_up

低密度豪宅内园池景靓靓一房

实

382 呎

@18,325

local_fire_department 至HIT real_estate_agent 罕有放盘 verified 首置必买 pets 爱竉必选

售$700 万

实

382 呎

@18,325

售$700 万

local_fire_department 至HIT real_estate_agent 罕有放盘 verified 首置必买 pets 爱竉必选

西贡逸珑海滙

thumb_up

逸珑海滙

实

590 呎

@15,085

local_offer 低水笋价 vpn_key 有匙即睇

售$890 万

实

590 呎

@15,085

售$890 万

local_offer 低水笋价 vpn_key 有匙即睇

西贡逸珑海滙

thumb_up

**~西贡市中心两房两厅会所开扬内园池景高楼底有露台~**

实

669 呎

@12,526

local_fire_department 至HIT verified 首置必买 price_change 蚀让盘

售$838 万

实

669 呎

@12,526

售$838 万

local_fire_department 至HIT verified 首置必买 price_change 蚀让盘

马鞍山海柏花园第03座

thumb_up

马鞍山海柏花园上盖物业

实

567 呎

@15,344

建

757 呎

@11,493

local_fire_department 至HIT

售$870 万

实

567 呎

@15,344

建

757 呎

@11,493

售$870 万

local_fire_department 至HIT

沙田碧涛花园

thumb_up

碧涛花园**前排海景配靓装**3房1套

实

842 呎

@9,501

建

1,190 呎

@6,723

local_fire_department 至HIT directions_run 即走 hotel_class 楼王 local_offer 低水笋价

售$800 万

实

842 呎

@9,501

建

1,190 呎

@6,723

售$800 万

local_fire_department 至HIT directions_run 即走 hotel_class 楼王 local_offer 低水笋价

马鞍山泓碧全屋靓装修,罕有底座内园全池景,蚀让出售,欢迎参观,绝对实盘

thumb_up

泓碧***全屋靓装修,罕有底座内园全池景,蚀让出售,欢迎参观,绝对实盘***

实

477 呎

@16,143

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

售$770 万

实

477 呎

@16,143

售$770 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

VR实景

沙田玖珑山

thumb_up

玖珑山 ** 2房放盘****进驻九肚山**新净有会所**嘉里发展**豪宅地段*

实

662 呎

@10,725

local_fire_department 至HIT

售$710 万

实

662 呎

@10,725

售$710 万

local_fire_department 至HIT

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

马鞍山新港城

thumb_up

奇丰精选四期楼皇开扬远景

实

551 呎

@12,704

建

749 呎

@9,346

hotel_class 楼王

售$700 万

实

551 呎

@12,704

建

749 呎

@9,346

售$700 万

hotel_class 楼王

沙田柏傲庄 I 第03A座

thumb_up

业主求售,罕有平台特色户,可睇楼,最啱喜欢特色户的你

实

414 呎

@21,739

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 local_offer 低水笋价

售$900 万

实

414 呎

@21,739

售$900 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 local_offer 低水笋价

利率	15年	20年	25年	30年
1.000	$107,250	$82,413	$67,536	$57,638
1.500	$111,237	$86,472	$71,669	$61,846
2.000	$115,317	$90,654	$75,955	$66,236
2.500	$119,489	$94,959	$80,392	$70,806
3.000	$123,752	$99,384	$84,979	$75,551
3.500	$128,107	$103,929	$89,712	$80,469
4.000	$132,552	$108,592	$94,588	$85,553
4.500	$137,087	$113,371	$99,605	$90,798
5.000	$141,710	$118,264	$104,759	$96,198
5.500	$146,421	$123,269	$110,044	$101,748
6.000	$151,219	$128,384	$115,459	$107,439

每月供款$80,469

年期

30年

贷款金额

$17,920,000

總利息

$11,048,771

总贷款连利息

$28,968,771

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$52,267	$28,202	$80,469	$17,891,798
2	$52,184	$28,284	$80,469	$17,863,513
3	$52,102	$28,367	$80,469	$17,835,147
4	$52,019	$28,450	$80,469	$17,806,697
5	$51,936	$28,533	$80,469	$17,778,164
6	$51,853	$28,616	$80,469	$17,749,548
7	$51,770	$28,699	$80,469	$17,720,849
8	$51,686	$28,783	$80,469	$17,692,066
9	$51,602	$28,867	$80,469	$17,663,199
10	$51,518	$28,951	$80,469	$17,634,248
11	$51,433	$29,036	$80,469	$17,605,213
12	$51,349	$29,120	$80,469	$17,576,092

第1年供款共

$965,626

第1年利息

$621,718

第1年共還本金

$343,908

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$51,264	$29,205	$80,469	$17,546,887
14	$51,178	$29,290	$80,469	$17,517,597
15	$51,093	$29,376	$80,469	$17,488,221
16	$51,007	$29,461	$80,469	$17,458,759
17	$50,921	$29,547	$80,469	$17,429,212
18	$50,835	$29,634	$80,469	$17,399,578
19	$50,749	$29,720	$80,469	$17,369,858
20	$50,662	$29,807	$80,469	$17,340,052
21	$50,575	$29,894	$80,469	$17,310,158
22	$50,488	$29,981	$80,469	$17,280,177
23	$50,401	$30,068	$80,469	$17,250,109
24	$50,313	$30,156	$80,469	$17,219,953

第2年供款共

$965,626

第2年利息

$609,486

第2年共還本金

$356,139

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$50,225	$30,244	$80,469	$17,189,709
26	$50,137	$30,332	$80,469	$17,159,377
27	$50,048	$30,421	$80,469	$17,128,956
28	$49,959	$30,509	$80,469	$17,098,447
29	$49,870	$30,598	$80,469	$17,067,848
30	$49,781	$30,688	$80,469	$17,037,161
31	$49,692	$30,777	$80,469	$17,006,384
32	$49,602	$30,867	$80,469	$16,975,517
33	$49,512	$30,957	$80,469	$16,944,560
34	$49,422	$31,047	$80,469	$16,913,513
35	$49,331	$31,138	$80,469	$16,882,375
36	$49,240	$31,229	$80,469	$16,851,146

第3年供款共

$965,626

第3年利息

$596,819

第3年共還本金

$368,806

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$49,149	$31,320	$80,469	$16,819,827
38	$49,058	$31,411	$80,469	$16,788,416
39	$48,966	$31,503	$80,469	$16,756,913
40	$48,874	$31,594	$80,469	$16,725,319
41	$48,782	$31,687	$80,469	$16,693,632
42	$48,690	$31,779	$80,469	$16,661,853
43	$48,597	$31,872	$80,469	$16,629,981
44	$48,504	$31,965	$80,469	$16,598,017
45	$48,411	$32,058	$80,469	$16,565,959
46	$48,317	$32,151	$80,469	$16,533,807
47	$48,224	$32,245	$80,469	$16,501,562
48	$48,130	$32,339	$80,469	$16,469,223

第4年供款共

$965,626

第4年利息

$583,702

第4年共還本金

$381,924

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$48,035	$32,434	$80,469	$16,436,789
50	$47,941	$32,528	$80,469	$16,404,261
51	$47,846	$32,623	$80,469	$16,371,638
52	$47,751	$32,718	$80,469	$16,338,920
53	$47,655	$32,814	$80,469	$16,306,106
54	$47,559	$32,909	$80,469	$16,273,197
55	$47,463	$33,005	$80,469	$16,240,192
56	$47,367	$33,102	$80,469	$16,207,090
57	$47,271	$33,198	$80,469	$16,173,892
58	$47,174	$33,295	$80,469	$16,140,597
59	$47,077	$33,392	$80,469	$16,107,205
60	$46,979	$33,489	$80,469	$16,073,715

第5年供款共

$965,626

第5年利息

$570,118

第5年共還本金

$395,507

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$46,882	$33,587	$80,469	$16,040,128
62	$46,784	$33,685	$80,469	$16,006,443
63	$46,685	$33,783	$80,469	$15,972,660
64	$46,587	$33,882	$80,469	$15,938,778
65	$46,488	$33,981	$80,469	$15,904,797
66	$46,389	$34,080	$80,469	$15,870,717
67	$46,290	$34,179	$80,469	$15,836,538
68	$46,190	$34,279	$80,469	$15,802,259
69	$46,090	$34,379	$80,469	$15,767,880
70	$45,990	$34,479	$80,469	$15,733,401
71	$45,889	$34,580	$80,469	$15,698,822
72	$45,788	$34,681	$80,469	$15,664,141

第6年供款共

$965,626

第6年利息

$556,051

第6年共還本金

$409,574

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$45,687	$34,782	$80,469	$15,629,359
74	$45,586	$34,883	$80,469	$15,594,476
75	$45,484	$34,985	$80,469	$15,559,491
76	$45,382	$35,087	$80,469	$15,524,404
77	$45,280	$35,189	$80,469	$15,489,215
78	$45,177	$35,292	$80,469	$15,453,923
79	$45,074	$35,395	$80,469	$15,418,528
80	$44,971	$35,498	$80,469	$15,383,030
81	$44,867	$35,602	$80,469	$15,347,428
82	$44,763	$35,705	$80,469	$15,311,723
83	$44,659	$35,810	$80,469	$15,275,913
84	$44,555	$35,914	$80,469	$15,239,999

第7年供款共

$965,626

第7年利息

$541,484

第7年共還本金

$424,142

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$44,450	$36,019	$80,469	$15,203,980
86	$44,345	$36,124	$80,469	$15,167,857
87	$44,240	$36,229	$80,469	$15,131,627
88	$44,134	$36,335	$80,469	$15,095,292
89	$44,028	$36,441	$80,469	$15,058,852
90	$43,922	$36,547	$80,469	$15,022,304
91	$43,815	$36,654	$80,469	$14,985,651
92	$43,708	$36,761	$80,469	$14,948,890
93	$43,601	$36,868	$80,469	$14,912,022
94	$43,493	$36,975	$80,469	$14,875,047
95	$43,386	$37,083	$80,469	$14,837,963
96	$43,277	$37,191	$80,469	$14,800,772

第8年供款共

$965,626

第8年利息

$526,398

第8年共還本金

$439,227

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$43,169	$37,300	$80,469	$14,763,472
98	$43,060	$37,409	$80,469	$14,726,063
99	$42,951	$37,518	$80,469	$14,688,546
100	$42,842	$37,627	$80,469	$14,650,918
101	$42,732	$37,737	$80,469	$14,613,181
102	$42,622	$37,847	$80,469	$14,575,334
103	$42,511	$37,957	$80,469	$14,537,377
104	$42,401	$38,068	$80,469	$14,499,309
105	$42,290	$38,179	$80,469	$14,461,130
106	$42,178	$38,291	$80,469	$14,422,839
107	$42,067	$38,402	$80,469	$14,384,437
108	$41,955	$38,514	$80,469	$14,345,923

第9年供款共

$965,626

第9年利息

$510,777

第9年共還本金

$454,849

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$41,842	$38,627	$80,469	$14,307,296
110	$41,730	$38,739	$80,469	$14,268,557
111	$41,617	$38,852	$80,469	$14,229,705
112	$41,503	$38,966	$80,469	$14,190,739
113	$41,390	$39,079	$80,469	$14,151,660
114	$41,276	$39,193	$80,469	$14,112,467
115	$41,161	$39,307	$80,469	$14,073,160
116	$41,047	$39,422	$80,469	$14,033,738
117	$40,932	$39,537	$80,469	$13,994,201
118	$40,816	$39,652	$80,469	$13,954,548
119	$40,701	$39,768	$80,469	$13,914,780
120	$40,585	$39,884	$80,469	$13,874,896

第10年供款共

$965,626

第10年利息

$494,599

第10年共還本金

$471,027

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$40,468	$40,000	$80,469	$13,834,896
122	$40,352	$40,117	$80,469	$13,794,779
123	$40,235	$40,234	$80,469	$13,754,545
124	$40,117	$40,351	$80,469	$13,714,193
125	$40,000	$40,469	$80,469	$13,673,724
126	$39,882	$40,587	$80,469	$13,633,137
127	$39,763	$40,705	$80,469	$13,592,432
128	$39,645	$40,824	$80,469	$13,551,607
129	$39,526	$40,943	$80,469	$13,510,664
130	$39,406	$41,063	$80,469	$13,469,601
131	$39,286	$41,182	$80,469	$13,428,419
132	$39,166	$41,303	$80,469	$13,387,116

第11年供款共

$965,626

第11年利息

$477,846

第11年共還本金

$487,780

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$39,046	$41,423	$80,469	$13,345,693
134	$38,925	$41,544	$80,469	$13,304,149
135	$38,804	$41,665	$80,469	$13,262,484
136	$38,682	$41,787	$80,469	$13,220,698
137	$38,560	$41,908	$80,469	$13,178,789
138	$38,438	$42,031	$80,469	$13,136,759
139	$38,316	$42,153	$80,469	$13,094,605
140	$38,193	$42,276	$80,469	$13,052,329
141	$38,069	$42,400	$80,469	$13,009,930
142	$37,946	$42,523	$80,469	$12,967,406
143	$37,822	$42,647	$80,469	$12,924,759
144	$37,697	$42,772	$80,469	$12,881,988

第12年供款共

$965,626

第12年利息

$460,497

第12年共還本金

$505,129

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$37,572	$42,896	$80,469	$12,839,091
146	$37,447	$43,021	$80,469	$12,796,070
147	$37,322	$43,147	$80,469	$12,752,923
148	$37,196	$43,273	$80,469	$12,709,650
149	$37,070	$43,399	$80,469	$12,666,251
150	$36,943	$43,526	$80,469	$12,622,726
151	$36,816	$43,653	$80,469	$12,579,073
152	$36,689	$43,780	$80,469	$12,535,293
153	$36,561	$43,908	$80,469	$12,491,386
154	$36,433	$44,036	$80,469	$12,447,350
155	$36,305	$44,164	$80,469	$12,403,186
156	$36,176	$44,293	$80,469	$12,358,893

第13年供款共

$965,626

第13年利息

$442,531

第13年共還本金

$523,094

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$36,047	$44,422	$80,469	$12,314,471
158	$35,917	$44,552	$80,469	$12,269,920
159	$35,787	$44,682	$80,469	$12,225,238
160	$35,657	$44,812	$80,469	$12,180,426
161	$35,526	$44,943	$80,469	$12,135,484
162	$35,395	$45,074	$80,469	$12,090,410
163	$35,264	$45,205	$80,469	$12,045,205
164	$35,132	$45,337	$80,469	$11,999,868
165	$35,000	$45,469	$80,469	$11,954,399
166	$34,867	$45,602	$80,469	$11,908,797
167	$34,734	$45,735	$80,469	$11,863,062
168	$34,601	$45,868	$80,469	$11,817,194

第14年供款共

$965,626

第14年利息

$423,926

第14年共還本金

$541,699

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$34,467	$46,002	$80,469	$11,771,192
170	$34,333	$46,136	$80,469	$11,725,056
171	$34,198	$46,271	$80,469	$11,678,785
172	$34,063	$46,406	$80,469	$11,632,379
173	$33,928	$46,541	$80,469	$11,585,838
174	$33,792	$46,677	$80,469	$11,539,161
175	$33,656	$46,813	$80,469	$11,492,349
176	$33,519	$46,949	$80,469	$11,445,399
177	$33,382	$47,086	$80,469	$11,398,313
178	$33,245	$47,224	$80,469	$11,351,089
179	$33,107	$47,361	$80,469	$11,303,728
180	$32,969	$47,500	$80,469	$11,256,228

第15年供款共

$965,626

第15年利息

$404,660

第15年共還本金

$560,966

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$32,831	$47,638	$80,469	$11,208,590
182	$32,692	$47,777	$80,469	$11,160,813
183	$32,552	$47,916	$80,469	$11,112,896
184	$32,413	$48,056	$80,469	$11,064,840
185	$32,272	$48,196	$80,469	$11,016,644
186	$32,132	$48,337	$80,469	$10,968,307
187	$31,991	$48,478	$80,469	$10,919,829
188	$31,850	$48,619	$80,469	$10,871,210
189	$31,708	$48,761	$80,469	$10,822,448
190	$31,565	$48,903	$80,469	$10,773,545
191	$31,423	$49,046	$80,469	$10,724,499
192	$31,280	$49,189	$80,469	$10,675,310

第16年供款共

$965,626

第16年利息

$384,708

第16年共還本金

$580,918

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$31,136	$49,332	$80,469	$10,625,978
194	$30,992	$49,476	$80,469	$10,576,501
195	$30,848	$49,621	$80,469	$10,526,881
196	$30,703	$49,765	$80,469	$10,477,115
197	$30,558	$49,911	$80,469	$10,427,205
198	$30,413	$50,056	$80,469	$10,377,148
199	$30,267	$50,202	$80,469	$10,326,946
200	$30,120	$50,349	$80,469	$10,276,598
201	$29,973	$50,495	$80,469	$10,226,102
202	$29,826	$50,643	$80,469	$10,175,460
203	$29,678	$50,790	$80,469	$10,124,669
204	$29,530	$50,939	$80,469	$10,073,731

第17年供款共

$965,626

第17年利息

$364,046

第17年共還本金

$601,579

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$29,382	$51,087	$80,469	$10,022,644
206	$29,233	$51,236	$80,469	$9,971,408
207	$29,083	$51,386	$80,469	$9,920,022
208	$28,933	$51,535	$80,469	$9,868,487
209	$28,783	$51,686	$80,469	$9,816,801
210	$28,632	$51,836	$80,469	$9,764,964
211	$28,481	$51,988	$80,469	$9,712,977
212	$28,330	$52,139	$80,469	$9,660,838
213	$28,177	$52,291	$80,469	$9,608,546
214	$28,025	$52,444	$80,469	$9,556,102
215	$27,872	$52,597	$80,469	$9,503,505
216	$27,719	$52,750	$80,469	$9,450,755

第18年供款共

$965,626

第18年利息

$342,650

第18年共還本金

$622,976

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$27,565	$52,904	$80,469	$9,397,851
218	$27,410	$53,058	$80,469	$9,344,793
219	$27,256	$53,213	$80,469	$9,291,580
220	$27,100	$53,368	$80,469	$9,238,211
221	$26,945	$53,524	$80,469	$9,184,687
222	$26,789	$53,680	$80,469	$9,131,007
223	$26,632	$53,837	$80,469	$9,077,170
224	$26,475	$53,994	$80,469	$9,023,177
225	$26,318	$54,151	$80,469	$8,969,025
226	$26,160	$54,309	$80,469	$8,914,716
227	$26,001	$54,468	$80,469	$8,860,249
228	$25,842	$54,626	$80,469	$8,805,622

第19年供款共

$965,626

第19年利息

$320,493

第19年共還本金

$645,133

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$25,683	$54,786	$80,469	$8,750,836
230	$25,523	$54,946	$80,469	$8,695,891
231	$25,363	$55,106	$80,469	$8,640,785
232	$25,202	$55,267	$80,469	$8,585,519
233	$25,041	$55,428	$80,469	$8,530,091
234	$24,879	$55,589	$80,469	$8,474,502
235	$24,717	$55,752	$80,469	$8,418,750
236	$24,555	$55,914	$80,469	$8,362,836
237	$24,392	$56,077	$80,469	$8,306,759
238	$24,228	$56,241	$80,469	$8,250,518
239	$24,064	$56,405	$80,469	$8,194,113
240	$23,899	$56,569	$80,469	$8,137,544

第20年供款共

$965,626

第20年利息

$297,547

第20年共還本金

$668,078

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$23,735	$56,734	$80,469	$8,080,810
242	$23,569	$56,900	$80,469	$8,023,910
243	$23,403	$57,066	$80,469	$7,966,844
244	$23,237	$57,232	$80,469	$7,909,612
245	$23,070	$57,399	$80,469	$7,852,213
246	$22,902	$57,567	$80,469	$7,794,646
247	$22,734	$57,734	$80,469	$7,736,912
248	$22,566	$57,903	$80,469	$7,679,009
249	$22,397	$58,072	$80,469	$7,620,937
250	$22,228	$58,241	$80,469	$7,562,696
251	$22,058	$58,411	$80,469	$7,504,285
252	$21,887	$58,581	$80,469	$7,445,704

第21年供款共

$965,626

第21年利息

$273,786

第21年共還本金

$691,840

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$21,717	$58,752	$80,469	$7,386,952
254	$21,545	$58,924	$80,469	$7,328,028
255	$21,373	$59,095	$80,469	$7,268,933
256	$21,201	$59,268	$80,469	$7,209,665
257	$21,028	$59,441	$80,469	$7,150,224
258	$20,855	$59,614	$80,469	$7,090,610
259	$20,681	$59,788	$80,469	$7,030,823
260	$20,507	$59,962	$80,469	$6,970,860
261	$20,332	$60,137	$80,469	$6,910,723
262	$20,156	$60,313	$80,469	$6,850,411
263	$19,980	$60,488	$80,469	$6,789,922
264	$19,804	$60,665	$80,469	$6,729,257

第22年供款共

$965,626

第22年利息

$249,179

第22年共還本金

$716,447

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$19,627	$60,842	$80,469	$6,668,416
266	$19,450	$61,019	$80,469	$6,607,396
267	$19,272	$61,197	$80,469	$6,546,199
268	$19,093	$61,376	$80,469	$6,484,823
269	$18,914	$61,555	$80,469	$6,423,269
270	$18,735	$61,734	$80,469	$6,361,534
271	$18,554	$61,914	$80,469	$6,299,620
272	$18,374	$62,095	$80,469	$6,237,525
273	$18,193	$62,276	$80,469	$6,175,249
274	$18,011	$62,458	$80,469	$6,112,791
275	$17,829	$62,640	$80,469	$6,050,152
276	$17,646	$62,823	$80,469	$5,987,329

第23年供款共

$965,626

第23年利息

$223,697

第23年共還本金

$741,928

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$17,463	$63,006	$80,469	$5,924,323
278	$17,279	$63,190	$80,469	$5,861,134
279	$17,095	$63,374	$80,469	$5,797,760
280	$16,910	$63,559	$80,469	$5,734,201
281	$16,725	$63,744	$80,469	$5,670,457
282	$16,539	$63,930	$80,469	$5,606,527
283	$16,352	$64,116	$80,469	$5,542,411
284	$16,165	$64,303	$80,469	$5,478,107
285	$15,978	$64,491	$80,469	$5,413,616
286	$15,790	$64,679	$80,469	$5,348,937
287	$15,601	$64,868	$80,469	$5,284,070
288	$15,412	$65,057	$80,469	$5,219,013

第24年供款共

$965,626

第24年利息

$197,309

第24年共還本金

$768,316

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$15,222	$65,247	$80,469	$5,153,766
290	$15,032	$65,437	$80,469	$5,088,329
291	$14,841	$65,628	$80,469	$5,022,701
292	$14,650	$65,819	$80,469	$4,956,882
293	$14,458	$66,011	$80,469	$4,890,871
294	$14,265	$66,204	$80,469	$4,824,667
295	$14,072	$66,397	$80,469	$4,758,270
296	$13,878	$66,591	$80,469	$4,691,679
297	$13,684	$66,785	$80,469	$4,624,895
298	$13,489	$66,980	$80,469	$4,557,915
299	$13,294	$67,175	$80,469	$4,490,740
300	$13,098	$67,371	$80,469	$4,423,369

第25年供款共

$965,626

第25年利息

$169,983

第25年共還本金

$795,643

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$12,901	$67,567	$80,469	$4,355,802
302	$12,704	$67,764	$80,469	$4,288,038
303	$12,507	$67,962	$80,469	$4,220,076
304	$12,309	$68,160	$80,469	$4,151,915
305	$12,110	$68,359	$80,469	$4,083,556
306	$11,910	$68,558	$80,469	$4,014,998
307	$11,710	$68,758	$80,469	$3,946,240
308	$11,510	$68,959	$80,469	$3,877,281
309	$11,309	$69,160	$80,469	$3,808,121
310	$11,107	$69,362	$80,469	$3,738,759
311	$10,905	$69,564	$80,469	$3,669,195
312	$10,702	$69,767	$80,469	$3,599,428

第26年供款共

$965,626

第26年利息

$141,684

第26年共還本金

$823,942

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$10,498	$69,970	$80,469	$3,529,457
314	$10,294	$70,175	$80,469	$3,459,283
315	$10,090	$70,379	$80,469	$3,388,903
316	$9,884	$70,585	$80,469	$3,318,319
317	$9,678	$70,790	$80,469	$3,247,528
318	$9,472	$70,997	$80,469	$3,176,532
319	$9,265	$71,204	$80,469	$3,105,328
320	$9,057	$71,412	$80,469	$3,033,916
321	$8,849	$71,620	$80,469	$2,962,296
322	$8,640	$71,829	$80,469	$2,890,467
323	$8,431	$72,038	$80,469	$2,818,429
324	$8,220	$72,248	$80,469	$2,746,181

第27年供款共

$965,626

第27年利息

$112,379

第27年共還本金

$853,247

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$8,010	$72,459	$80,469	$2,673,722
326	$7,798	$72,670	$80,469	$2,601,051
327	$7,586	$72,882	$80,469	$2,528,169
328	$7,374	$73,095	$80,469	$2,455,074
329	$7,161	$73,308	$80,469	$2,381,766
330	$6,947	$73,522	$80,469	$2,308,244
331	$6,732	$73,736	$80,469	$2,234,507
332	$6,517	$73,951	$80,469	$2,160,556
333	$6,302	$74,167	$80,469	$2,086,389
334	$6,085	$74,384	$80,469	$2,012,005
335	$5,868	$74,600	$80,469	$1,937,405
336	$5,651	$74,818	$80,469	$1,862,587

第28年供款共

$965,626

第28年利息

$82,031

第28年共還本金

$883,594

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$5,433	$75,036	$80,469	$1,787,550
338	$5,214	$75,255	$80,469	$1,712,295
339	$4,994	$75,475	$80,469	$1,636,821
340	$4,774	$75,695	$80,469	$1,561,126
341	$4,553	$75,916	$80,469	$1,485,210
342	$4,332	$76,137	$80,469	$1,409,073
343	$4,110	$76,359	$80,469	$1,332,714
344	$3,887	$76,582	$80,469	$1,256,133
345	$3,664	$76,805	$80,469	$1,179,327
346	$3,440	$77,029	$80,469	$1,102,298
347	$3,215	$77,254	$80,469	$1,025,045
348	$2,990	$77,479	$80,469	$947,566

第29年供款共

$965,626

第29年利息

$50,605

第29年共還本金

$915,021

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,764	$77,705	$80,469	$869,860
350	$2,537	$77,932	$80,469	$791,929
351	$2,310	$78,159	$80,469	$713,770
352	$2,082	$78,387	$80,469	$635,383
353	$1,853	$78,616	$80,469	$556,767
354	$1,624	$78,845	$80,469	$477,922
355	$1,394	$79,075	$80,469	$398,847
356	$1,163	$79,306	$80,469	$319,542
357	$932	$79,537	$80,469	$240,005
358	$700	$79,769	$80,469	$160,236
359	$467	$80,001	$80,469	$80,235
360	$234	$80,235	$80,469	$0

第30年供款共

$965,626

第30年利息

$18,060

第30年共還本金

$947,566

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$19,378,771

免责声明

笋盘推介

按揭保险费
info