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$20,908,980

每月供款
$89,387

首期

$-11,600,000

总贷款额

$19,600,000

總利息

$12,578,980

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-11,270,000

$178,772

置业成本总预算

HK$-11,270,000

首期

$-11,600,000
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

$178,772

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

马鞍山岚岸第05座

thumb_up

马鞍山岚岸高层东南大两房

实

523 呎

@14,340

建

699 呎

@10,730

local_fire_department 至HIT

售$750 万

实

523 呎

@14,340

建

699 呎

@10,730

售$750 万

local_fire_department 至HIT

KOL实拍 VR实景

马鞍山海典居第01座

thumb_up

市中心豪宅 2房超笋价有匙即睇

实

559 呎

@13,953

建

750 呎

@10,400

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇

售$780 万

实

559 呎

@13,953

建

750 呎

@10,400

售$780 万

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇

马鞍山观澜雅轩第05座

thumb_up

观澜雅轩两房海景南北对流

实

605 呎

@12,397

建

808 呎

@9,282

local_fire_department 至HIT

售$750 万

实

605 呎

@12,397

建

808 呎

@9,282

售$750 万

local_fire_department 至HIT

西贡逸珑海滙

thumb_up

交通方便星级会所

实

589 呎

@14,601

local_offer 低水笋价

售$860 万

实

589 呎

@14,601

售$860 万

local_offer 低水笋价

西贡逸珑园

thumb_up

逸珑园

实

525 呎

@16,190

local_fire_department 至HIT

售$850 万

实

525 呎

@16,190

售$850 万

local_fire_department 至HIT

沙田玖珑山日珑阁

thumb_up

豪宅地段, 环境清幽, 二人世界!

实

467 呎

@14,989

local_offer 低水笋价

售$700 万

实

467 呎

@14,989

售$700 万

local_offer 低水笋价

沙田晋名峰

thumb_up

全城激笋 2房连车位沙田半山豪宅

实

586 呎

@14,505

建

738 呎

@11,518

local_fire_department 至HIT

售$850 万

实

586 呎

@14,505

建

738 呎

@11,518

售$850 万

local_fire_department 至HIT

粉岭海燕花园第02期

thumb_up

海燕花园第02期地下连花园

实

630 呎

@11,905

local_fire_department 至HIT

售$750 万

实

630 呎

@11,905

售$750 万

local_fire_department 至HIT

沙田帝堡城

thumb_up

帝堡城高层特式户！坐拥落地全景！~

实

580 呎

@12,931

建

726 呎

@10,331

local_fire_department 至HIT hotel_class 楼王

售$750 万

实

580 呎

@12,931

建

726 呎

@10,331

售$750 万

local_fire_department 至HIT hotel_class 楼王

马鞍山观澜雅轩第04座

thumb_up

马鞍山观澜雅轩临海厅大房大

实

586 呎

@13,311

建

790 呎

@9,873

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价

售$780 万

实

586 呎

@13,311

建

790 呎

@9,873

售$780 万

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价

马鞍山新港城 H座

thumb_up

新港城 H座

实

551 呎

@13,612

建

749 呎

@10,013

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 verified 首置必买

售$750 万

实

551 呎

@13,612

建

749 呎

@10,013

售$750 万

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 verified 首置必买

KOL实拍 VR实景

沙田欣廷轩

thumb_up

新鸿基名牌两房　近铁路站方便

实

414 呎

@16,908

建

549 呎

@12,750

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

售$700 万

实

414 呎

@16,908

建

549 呎

@12,750

售$700 万

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

利率	15年	20年	25年	30年
1.000	$117,305	$90,139	$73,867	$63,041
1.500	$121,666	$94,579	$78,388	$67,644
2.000	$126,128	$99,153	$83,075	$72,445
2.500	$130,691	$103,861	$87,929	$77,444
3.000	$135,354	$108,701	$92,945	$82,634
3.500	$140,117	$113,672	$98,122	$88,013
3.625	$141,323	$114,935	$99,441	$89,386
4.000	$144,979	$118,772	$103,456	$93,573
4.500	$149,939	$123,999	$108,943	$99,310
5.000	$154,996	$129,351	$114,580	$105,217
5.500	$160,148	$134,826	$120,361	$111,287
6.000	$165,396	$140,420	$126,283	$117,512

每月供款$89,387

年期

30年

贷款金额

$19,600,000

總利息

$12,578,980

总贷款连利息

$32,178,980

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$59,208	$30,178	$89,386	$19,569,822
2	$59,117	$30,269	$89,386	$19,539,553
3	$59,026	$30,360	$89,386	$19,509,193
4	$58,934	$30,452	$89,386	$19,478,741
5	$58,842	$30,544	$89,386	$19,448,197
6	$58,750	$30,636	$89,386	$19,417,561
7	$58,657	$30,729	$89,386	$19,386,832
8	$58,564	$30,822	$89,386	$19,356,010
9	$58,471	$30,915	$89,386	$19,325,095
10	$58,378	$31,008	$89,386	$19,294,087
11	$58,284	$31,102	$89,386	$19,262,985
12	$58,190	$31,196	$89,386	$19,231,790

第1年供款共

$1,072,633

第1年利息

$704,422

第1年共還本金

$368,210

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$58,096	$31,290	$89,386	$19,200,500
14	$58,002	$31,385	$89,386	$19,169,115
15	$57,907	$31,479	$89,386	$19,137,636
16	$57,812	$31,574	$89,386	$19,106,061
17	$57,716	$31,670	$89,386	$19,074,391
18	$57,621	$31,765	$89,386	$19,042,626
19	$57,525	$31,861	$89,386	$19,010,765
20	$57,428	$31,958	$89,386	$18,978,807
21	$57,332	$32,054	$89,386	$18,946,753
22	$57,235	$32,151	$89,386	$18,914,601
23	$57,138	$32,248	$89,386	$18,882,353
24	$57,040	$32,346	$89,386	$18,850,008

第2年供款共

$1,072,633

第2年利息

$690,851

第2年共還本金

$381,782

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$56,943	$32,443	$89,386	$18,817,564
26	$56,845	$32,541	$89,386	$18,785,023
27	$56,746	$32,640	$89,386	$18,752,383
28	$56,648	$32,738	$89,386	$18,719,645
29	$56,549	$32,837	$89,386	$18,686,808
30	$56,450	$32,936	$89,386	$18,653,872
31	$56,350	$33,036	$89,386	$18,620,836
32	$56,250	$33,136	$89,386	$18,587,700
33	$56,150	$33,236	$89,386	$18,554,465
34	$56,050	$33,336	$89,386	$18,521,128
35	$55,949	$33,437	$89,386	$18,487,692
36	$55,848	$33,538	$89,386	$18,454,154

第3年供款共

$1,072,633

第3年利息

$676,779

第3年共還本金

$395,854

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$55,747	$33,639	$89,386	$18,420,515
38	$55,645	$33,741	$89,386	$18,386,774
39	$55,543	$33,843	$89,386	$18,352,931
40	$55,441	$33,945	$89,386	$18,318,986
41	$55,339	$34,047	$89,386	$18,284,939
42	$55,236	$34,150	$89,386	$18,250,789
43	$55,133	$34,253	$89,386	$18,216,535
44	$55,029	$34,357	$89,386	$18,182,178
45	$54,925	$34,461	$89,386	$18,147,717
46	$54,821	$34,565	$89,386	$18,113,153
47	$54,717	$34,669	$89,386	$18,078,483
48	$54,612	$34,774	$89,386	$18,043,709

第4年供款共

$1,072,633

第4年利息

$662,188

第4年共還本金

$410,444

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$54,507	$34,879	$89,386	$18,008,830
50	$54,402	$34,984	$89,386	$17,973,846
51	$54,296	$35,090	$89,386	$17,938,756
52	$54,190	$35,196	$89,386	$17,903,560
53	$54,084	$35,302	$89,386	$17,868,258
54	$53,977	$35,409	$89,386	$17,832,849
55	$53,870	$35,516	$89,386	$17,797,333
56	$53,763	$35,623	$89,386	$17,761,709
57	$53,655	$35,731	$89,386	$17,725,978
58	$53,547	$35,839	$89,386	$17,690,140
59	$53,439	$35,947	$89,386	$17,654,192
60	$53,330	$36,056	$89,386	$17,618,137

第5年供款共

$1,072,633

第5年利息

$647,060

第5年共還本金

$425,573

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$53,221	$36,165	$89,386	$17,581,972
62	$53,112	$36,274	$89,386	$17,545,698
63	$53,003	$36,383	$89,386	$17,509,315
64	$52,893	$36,493	$89,386	$17,472,822
65	$52,782	$36,604	$89,386	$17,436,218
66	$52,672	$36,714	$89,386	$17,399,504
67	$52,561	$36,825	$89,386	$17,362,679
68	$52,450	$36,936	$89,386	$17,325,742
69	$52,338	$37,048	$89,386	$17,288,695
70	$52,226	$37,160	$89,386	$17,251,535
71	$52,114	$37,272	$89,386	$17,214,263
72	$52,001	$37,385	$89,386	$17,176,878

第6年供款共

$1,072,633

第6年利息

$631,374

第6年共還本金

$441,259

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$51,888	$37,498	$89,386	$17,139,381
74	$51,775	$37,611	$89,386	$17,101,770
75	$51,662	$37,724	$89,386	$17,064,045
76	$51,548	$37,838	$89,386	$17,026,207
77	$51,433	$37,953	$89,386	$16,988,254
78	$51,319	$38,067	$89,386	$16,950,187
79	$51,204	$38,182	$89,386	$16,912,004
80	$51,088	$38,298	$89,386	$16,873,707
81	$50,973	$38,413	$89,386	$16,835,293
82	$50,857	$38,529	$89,386	$16,796,764
83	$50,740	$38,646	$89,386	$16,758,118
84	$50,623	$38,763	$89,386	$16,719,355

第7年供款共

$1,072,633

第7年利息

$615,110

第7年共還本金

$457,523

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$50,506	$38,880	$89,386	$16,680,476
86	$50,389	$38,997	$89,386	$16,641,479
87	$50,271	$39,115	$89,386	$16,602,364
88	$50,153	$39,233	$89,386	$16,563,131
89	$50,034	$39,352	$89,386	$16,523,779
90	$49,916	$39,470	$89,386	$16,484,309
91	$49,796	$39,590	$89,386	$16,444,719
92	$49,677	$39,709	$89,386	$16,405,010
93	$49,557	$39,829	$89,386	$16,365,180
94	$49,436	$39,950	$89,386	$16,325,231
95	$49,316	$40,070	$89,386	$16,285,160
96	$49,195	$40,191	$89,386	$16,244,969

第8年供款共

$1,072,633

第8年利息

$598,246

第8年共還本金

$474,386

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$49,073	$40,313	$89,386	$16,204,656
98	$48,952	$40,434	$89,386	$16,164,222
99	$48,829	$40,557	$89,386	$16,123,665
100	$48,707	$40,679	$89,386	$16,082,986
101	$48,584	$40,802	$89,386	$16,042,184
102	$48,461	$40,925	$89,386	$16,001,259
103	$48,337	$41,049	$89,386	$15,960,210
104	$48,213	$41,173	$89,386	$15,919,037
105	$48,089	$41,297	$89,386	$15,877,740
106	$47,964	$41,422	$89,386	$15,836,318
107	$47,839	$41,547	$89,386	$15,794,770
108	$47,713	$41,673	$89,386	$15,753,098

第9年供款共

$1,072,633

第9年利息

$580,761

第9年共還本金

$491,871

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$47,587	$41,799	$89,386	$15,711,299
110	$47,461	$41,925	$89,386	$15,669,374
111	$47,335	$42,051	$89,386	$15,627,323
112	$47,208	$42,179	$89,386	$15,585,144
113	$47,080	$42,306	$89,386	$15,542,838
114	$46,952	$42,434	$89,386	$15,500,405
115	$46,824	$42,562	$89,386	$15,457,843
116	$46,696	$42,690	$89,386	$15,415,152
117	$46,567	$42,819	$89,386	$15,372,333
118	$46,437	$42,949	$89,386	$15,329,384
119	$46,308	$43,079	$89,386	$15,286,306
120	$46,177	$43,209	$89,386	$15,243,097

第10年供款共

$1,072,633

第10年利息

$562,632

第10年共還本金

$510,001

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$46,047	$43,339	$89,386	$15,199,758
122	$45,916	$43,470	$89,386	$15,156,288
123	$45,785	$43,601	$89,386	$15,112,686
124	$45,653	$43,733	$89,386	$15,068,953
125	$45,521	$43,865	$89,386	$15,025,088
126	$45,388	$43,998	$89,386	$14,981,090
127	$45,255	$44,131	$89,386	$14,936,959
128	$45,122	$44,264	$89,386	$14,892,695
129	$44,988	$44,398	$89,386	$14,848,298
130	$44,854	$44,532	$89,386	$14,803,766
131	$44,720	$44,666	$89,386	$14,759,099
132	$44,585	$44,801	$89,386	$14,714,298

第11年供款共

$1,072,633

第11年利息

$543,834

第11年共還本金

$528,799

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$44,449	$44,937	$89,386	$14,669,361
134	$44,314	$45,072	$89,386	$14,624,289
135	$44,178	$45,209	$89,386	$14,579,081
136	$44,041	$45,345	$89,386	$14,533,736
137	$43,904	$45,482	$89,386	$14,488,253
138	$43,767	$45,619	$89,386	$14,442,634
139	$43,629	$45,757	$89,386	$14,396,877
140	$43,491	$45,895	$89,386	$14,350,981
141	$43,352	$46,034	$89,386	$14,304,947
142	$43,213	$46,173	$89,386	$14,258,774
143	$43,073	$46,313	$89,386	$14,212,461
144	$42,933	$46,453	$89,386	$14,166,009

第12年供款共

$1,072,633

第12年利息

$524,343

第12年共還本金

$548,289

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$42,793	$46,593	$89,386	$14,119,416
146	$42,652	$46,734	$89,386	$14,072,682
147	$42,511	$46,875	$89,386	$14,025,807
148	$42,370	$47,016	$89,386	$13,978,791
149	$42,228	$47,158	$89,386	$13,931,632
150	$42,085	$47,301	$89,386	$13,884,331
151	$41,942	$47,444	$89,386	$13,836,888
152	$41,799	$47,587	$89,386	$13,789,301
153	$41,655	$47,731	$89,386	$13,741,570
154	$41,511	$47,875	$89,386	$13,693,695
155	$41,366	$48,020	$89,386	$13,645,675
156	$41,221	$48,165	$89,386	$13,597,510

第13年供款共

$1,072,633

第13年利息

$504,134

第13年共還本金

$568,498

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$41,076	$48,310	$89,386	$13,549,200
158	$40,930	$48,456	$89,386	$13,500,744
159	$40,783	$48,603	$89,386	$13,452,141
160	$40,637	$48,749	$89,386	$13,403,392
161	$40,489	$48,897	$89,386	$13,354,495
162	$40,342	$49,044	$89,386	$13,305,451
163	$40,194	$49,193	$89,386	$13,256,258
164	$40,045	$49,341	$89,386	$13,206,917
165	$39,896	$49,490	$89,386	$13,157,427
166	$39,746	$49,640	$89,386	$13,107,787
167	$39,596	$49,790	$89,386	$13,057,998
168	$39,446	$49,940	$89,386	$13,008,058

第14年供款共

$1,072,633

第14年利息

$483,180

第14年共還本金

$589,452

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$39,295	$50,091	$89,386	$12,957,967
170	$39,144	$50,242	$89,386	$12,907,725
171	$38,992	$50,394	$89,386	$12,857,331
172	$38,840	$50,546	$89,386	$12,806,785
173	$38,687	$50,699	$89,386	$12,756,086
174	$38,534	$50,852	$89,386	$12,705,234
175	$38,380	$51,006	$89,386	$12,654,228
176	$38,226	$51,160	$89,386	$12,603,068
177	$38,072	$51,314	$89,386	$12,551,754
178	$37,917	$51,469	$89,386	$12,500,285
179	$37,761	$51,625	$89,386	$12,448,660
180	$37,605	$51,781	$89,386	$12,396,879

第15年供款共

$1,072,633

第15年利息

$461,454

第15年共還本金

$611,179

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$37,449	$51,937	$89,386	$12,344,942
182	$37,292	$52,094	$89,386	$12,292,848
183	$37,135	$52,251	$89,386	$12,240,596
184	$36,977	$52,409	$89,386	$12,188,187
185	$36,818	$52,568	$89,386	$12,135,620
186	$36,660	$52,726	$89,386	$12,082,893
187	$36,500	$52,886	$89,386	$12,030,008
188	$36,341	$53,045	$89,386	$11,976,962
189	$36,180	$53,206	$89,386	$11,923,757
190	$36,020	$53,366	$89,386	$11,870,390
191	$35,858	$53,528	$89,386	$11,816,863
192	$35,697	$53,689	$89,386	$11,763,173

第16年供款共

$1,072,633

第16年利息

$438,927

第16年共還本金

$633,706

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$35,535	$53,851	$89,386	$11,709,322
194	$35,372	$54,014	$89,386	$11,655,308
195	$35,209	$54,177	$89,386	$11,601,130
196	$35,045	$54,341	$89,386	$11,546,789
197	$34,881	$54,505	$89,386	$11,492,284
198	$34,716	$54,670	$89,386	$11,437,615
199	$34,551	$54,835	$89,386	$11,382,780
200	$34,385	$55,001	$89,386	$11,327,779
201	$34,219	$55,167	$89,386	$11,272,612
202	$34,053	$55,333	$89,386	$11,217,279
203	$33,886	$55,501	$89,386	$11,161,778
204	$33,718	$55,668	$89,386	$11,106,110

第17年供款共

$1,072,633

第17年利息

$415,570

第17年共還本金

$657,063

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$33,550	$55,836	$89,386	$11,050,274
206	$33,381	$56,005	$89,386	$10,994,269
207	$33,212	$56,174	$89,386	$10,938,095
208	$33,042	$56,344	$89,386	$10,881,751
209	$32,872	$56,514	$89,386	$10,825,237
210	$32,701	$56,685	$89,386	$10,768,552
211	$32,530	$56,856	$89,386	$10,711,696
212	$32,358	$57,028	$89,386	$10,654,668
213	$32,186	$57,200	$89,386	$10,597,468
214	$32,013	$57,373	$89,386	$10,540,095
215	$31,840	$57,546	$89,386	$10,482,549
216	$31,666	$57,720	$89,386	$10,424,829

第18年供款共

$1,072,633

第18年利息

$391,351

第18年共還本金

$681,281

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$31,492	$57,894	$89,386	$10,366,934
218	$31,317	$58,069	$89,386	$10,308,865
219	$31,141	$58,245	$89,386	$10,250,620
220	$30,965	$58,421	$89,386	$10,192,200
221	$30,789	$58,597	$89,386	$10,133,603
222	$30,612	$58,774	$89,386	$10,074,829
223	$30,434	$58,952	$89,386	$10,015,877
224	$30,256	$59,130	$89,386	$9,956,747
225	$30,078	$59,308	$89,386	$9,897,439
226	$29,899	$59,488	$89,386	$9,837,951
227	$29,719	$59,667	$89,386	$9,778,284
228	$29,539	$59,847	$89,386	$9,718,436

第19年供款共

$1,072,633

第19年利息

$366,240

第19年共還本金

$706,392

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$29,358	$60,028	$89,386	$9,658,408
230	$29,176	$60,210	$89,386	$9,598,199
231	$28,995	$60,391	$89,386	$9,537,807
232	$28,812	$60,574	$89,386	$9,477,233
233	$28,629	$60,757	$89,386	$9,416,476
234	$28,446	$60,940	$89,386	$9,355,536
235	$28,262	$61,125	$89,386	$9,294,411
236	$28,077	$61,309	$89,386	$9,233,102
237	$27,892	$61,494	$89,386	$9,171,608
238	$27,706	$61,680	$89,386	$9,109,928
239	$27,520	$61,866	$89,386	$9,048,061
240	$27,333	$62,053	$89,386	$8,986,008

第20年供款共

$1,072,633

第20年利息

$340,204

第20年共還本金

$732,429

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$27,145	$62,241	$89,386	$8,923,767
242	$26,957	$62,429	$89,386	$8,861,338
243	$26,769	$62,617	$89,386	$8,798,721
244	$26,579	$62,807	$89,386	$8,735,914
245	$26,390	$62,996	$89,386	$8,672,918
246	$26,199	$63,187	$89,386	$8,609,731
247	$26,009	$63,377	$89,386	$8,546,354
248	$25,817	$63,569	$89,386	$8,482,785
249	$25,625	$63,761	$89,386	$8,419,024
250	$25,432	$63,954	$89,386	$8,355,070
251	$25,239	$64,147	$89,386	$8,290,923
252	$25,045	$64,341	$89,386	$8,226,583

第21年供款共

$1,072,633

第21年利息

$313,208

第21年共還本金

$759,425

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$24,851	$64,535	$89,386	$8,162,048
254	$24,656	$64,730	$89,386	$8,097,318
255	$24,461	$64,925	$89,386	$8,032,393
256	$24,265	$65,122	$89,386	$7,967,271
257	$24,068	$65,318	$89,386	$7,901,953
258	$23,870	$65,516	$89,386	$7,836,437
259	$23,673	$65,713	$89,386	$7,770,724
260	$23,474	$65,912	$89,386	$7,704,812
261	$23,275	$66,111	$89,386	$7,638,701
262	$23,075	$66,311	$89,386	$7,572,390
263	$22,875	$66,511	$89,386	$7,505,879
264	$22,674	$66,712	$89,386	$7,439,167

第22年供款共

$1,072,633

第22年利息

$285,217

第22年共還本金

$787,416

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$22,472	$66,914	$89,386	$7,372,253
266	$22,270	$67,116	$89,386	$7,305,137
267	$22,068	$67,318	$89,386	$7,237,819
268	$21,864	$67,522	$89,386	$7,170,297
269	$21,660	$67,726	$89,386	$7,102,571
270	$21,456	$67,930	$89,386	$7,034,641
271	$21,250	$68,136	$89,386	$6,966,505
272	$21,045	$68,341	$89,386	$6,898,164
273	$20,838	$68,548	$89,386	$6,829,616
274	$20,631	$68,755	$89,386	$6,760,861
275	$20,423	$68,963	$89,386	$6,691,899
276	$20,215	$69,171	$89,386	$6,622,728

第23年供款共

$1,072,633

第23年利息

$256,194

第23年共還本金

$816,439

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$20,006	$69,380	$89,386	$6,553,348
278	$19,797	$69,589	$89,386	$6,483,758
279	$19,586	$69,800	$89,386	$6,413,958
280	$19,375	$70,011	$89,386	$6,343,948
281	$19,164	$70,222	$89,386	$6,273,726
282	$18,952	$70,434	$89,386	$6,203,292
283	$18,739	$70,647	$89,386	$6,132,645
284	$18,526	$70,860	$89,386	$6,061,784
285	$18,312	$71,074	$89,386	$5,990,710
286	$18,097	$71,289	$89,386	$5,919,421
287	$17,882	$71,504	$89,386	$5,847,916
288	$17,666	$71,720	$89,386	$5,776,196

第24年供款共

$1,072,633

第24年利息

$226,101

第24年共還本金

$846,532

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$17,449	$71,937	$89,386	$5,704,259
290	$17,232	$72,154	$89,386	$5,632,104
291	$17,014	$72,372	$89,386	$5,559,732
292	$16,795	$72,591	$89,386	$5,487,141
293	$16,576	$72,810	$89,386	$5,414,331
294	$16,356	$73,030	$89,386	$5,341,300
295	$16,135	$73,251	$89,386	$5,268,049
296	$15,914	$73,472	$89,386	$5,194,577
297	$15,692	$73,694	$89,386	$5,120,883
298	$15,469	$73,917	$89,386	$5,046,966
299	$15,246	$74,140	$89,386	$4,972,826
300	$15,022	$74,364	$89,386	$4,898,462

第25年供款共

$1,072,633

第25年利息

$194,899

第25年共還本金

$877,733

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$14,797	$74,589	$89,386	$4,823,874
302	$14,572	$74,814	$89,386	$4,749,060
303	$14,346	$75,040	$89,386	$4,674,020
304	$14,119	$75,267	$89,386	$4,598,753
305	$13,892	$75,494	$89,386	$4,523,259
306	$13,664	$75,722	$89,386	$4,447,537
307	$13,435	$75,951	$89,386	$4,371,587
308	$13,206	$76,180	$89,386	$4,295,406
309	$12,976	$76,410	$89,386	$4,218,996
310	$12,745	$76,641	$89,386	$4,142,355
311	$12,513	$76,873	$89,386	$4,065,482
312	$12,281	$77,105	$89,386	$3,988,377

第26年供款共

$1,072,633

第26年利息

$162,547

第26年共還本金

$910,085

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$12,048	$77,338	$89,386	$3,911,039
314	$11,815	$77,571	$89,386	$3,833,468
315	$11,580	$77,806	$89,386	$3,755,662
316	$11,345	$78,041	$89,386	$3,677,621
317	$11,109	$78,277	$89,386	$3,599,345
318	$10,873	$78,513	$89,386	$3,520,832
319	$10,636	$78,750	$89,386	$3,442,081
320	$10,398	$78,988	$89,386	$3,363,093
321	$10,159	$79,227	$89,386	$3,283,867
322	$9,920	$79,466	$89,386	$3,204,401
323	$9,680	$79,706	$89,386	$3,124,695
324	$9,439	$79,947	$89,386	$3,044,748

第27年供款共

$1,072,633

第27年利息

$129,003

第27年共還本金

$943,630

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$9,198	$80,188	$89,386	$2,964,559
326	$8,955	$80,431	$89,386	$2,884,129
327	$8,712	$80,674	$89,386	$2,803,455
328	$8,469	$80,917	$89,386	$2,722,538
329	$8,224	$81,162	$89,386	$2,641,376
330	$7,979	$81,407	$89,386	$2,559,969
331	$7,733	$81,653	$89,386	$2,478,316
332	$7,487	$81,899	$89,386	$2,396,417
333	$7,239	$82,147	$89,386	$2,314,270
334	$6,991	$82,395	$89,386	$2,231,875
335	$6,742	$82,644	$89,386	$2,149,231
336	$6,492	$82,894	$89,386	$2,066,337

第28年供款共

$1,072,633

第28年利息

$94,222

第28年共還本金

$978,410

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$6,242	$83,144	$89,386	$1,983,193
338	$5,991	$83,395	$89,386	$1,899,798
339	$5,739	$83,647	$89,386	$1,816,151
340	$5,486	$83,900	$89,386	$1,732,251
341	$5,233	$84,153	$89,386	$1,648,098
342	$4,979	$84,407	$89,386	$1,563,691
343	$4,724	$84,662	$89,386	$1,479,028
344	$4,468	$84,918	$89,386	$1,394,110
345	$4,211	$85,175	$89,386	$1,308,936
346	$3,954	$85,432	$89,386	$1,223,504
347	$3,696	$85,690	$89,386	$1,137,814
348	$3,437	$85,949	$89,386	$1,051,865

第29年供款共

$1,072,633

第29年利息

$58,160

第29年共還本金

$1,014,473

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$3,178	$86,209	$89,386	$965,656
350	$2,917	$86,469	$89,386	$879,187
351	$2,656	$86,730	$89,386	$792,457
352	$2,394	$86,992	$89,386	$705,465
353	$2,131	$87,255	$89,386	$618,210
354	$1,868	$87,519	$89,386	$530,691
355	$1,603	$87,783	$89,386	$442,908
356	$1,338	$88,048	$89,386	$354,860
357	$1,072	$88,314	$89,386	$266,546
358	$805	$88,581	$89,386	$177,965
359	$538	$88,848	$89,386	$89,117
360	$269	$89,117	$89,386	$0

第30年供款共

$1,072,633

第30年利息

$20,768

第30年共還本金

$1,051,865

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$20,908,980

免责声明

笋盘推介

按揭保险费
info