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$20,716,709

每月供款
$90,214

首期

$-12,090,000

总贷款额

$20,090,000

總利息

$12,386,709

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-11,760,000

$180,426

置业成本总预算

HK$-11,760,000

首期

$-12,090,000
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

$180,426

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

沙田愉景花园

thumb_up

奇丰精选邻近大围市中心, 高层大3房套罕有放盘

实

689 呎

@11,611

建

852 呎

@9,390

real_estate_agent 罕有放盘 vpn_key 有匙即睇

售$800 万

实

689 呎

@11,611

建

852 呎

@9,390

售$800 万

real_estate_agent 罕有放盘 vpn_key 有匙即睇

马鞍山迎海

thumb_up

真实笋盘迎海靓装两房

实

511 呎

@15,264

local_fire_department 至HIT

售$780 万

实

511 呎

@15,264

售$780 万

local_fire_department 至HIT

沙田文礼阁

thumb_up

大围站旁三房套, 旺中带静

实

622 呎

@12,058

建

736 呎

@10,190

local_offer 低水笋价

售$750 万

实

622 呎

@12,058

建

736 呎

@10,190

售$750 万

local_offer 低水笋价

马鞍山天宇海第5B座

thumb_up

天宇海套3房加工人房

实

736 呎

@12,228

建

967 呎

@9,307

local_fire_department 至HIT

售$900 万

实

736 呎

@12,228

建

967 呎

@9,307

售$900 万

local_fire_department 至HIT

马鞍山迎海第01期第03座

thumb_up

迎海!两房半!靓景!靓装修!

实

549 呎

@16,029

建

710 呎

@12,394

local_fire_department 至HIT

售$880 万

实

549 呎

@16,029

建

710 呎

@12,394

售$880 万

local_fire_department 至HIT

马鞍山迎涛湾 A座

thumb_up

迎涛湾

实

736 呎

@12,228

建

959 呎

@9,385

hotel_class 楼王 verified 首置必买

售$900 万

实

736 呎

@12,228

建

959 呎

@9,385

售$900 万

hotel_class 楼王 verified 首置必买

马鞍山听涛雅苑第03座

thumb_up

内园实用三房, 正东南景

实

733 呎

@12,142

建

906 呎

@9,823

local_fire_department 至HIT

售$890 万

实

733 呎

@12,142

建

906 呎

@9,823

售$890 万

local_fire_department 至HIT

VR实景

沙田荟荞 2翼

thumb_up

大围市区**覆式连花园**花园2百几呎

实

516 呎

@17,054

real_estate_agent 罕有放盘 local_offer 低水笋价 pets 爱竉必选 price_change 蚀让盘

售$880 万

实

516 呎

@17,054

售$880 万

real_estate_agent 罕有放盘 local_offer 低水笋价 pets 爱竉必选 price_change 蚀让盘

西贡傲泷

thumb_up

傲泷

实

460 呎

@18,696

local_offer 低水笋价

售$860 万

实

460 呎

@18,696

售$860 万

local_offer 低水笋价

西贡茅坪新村

thumb_up

茅坪新村

建

700 呎

@11,000

local_offer 低水笋价

售$770 万

建

700 呎

@11,000

售$770 万

local_offer 低水笋价

沙田玖珑山日珑阁第02座

thumb_up

[嘉里建设] 星级屋苑 [ 连388呎花园高质2房 ] - 配以一个 [ 独立带充电车位认购权 ].

实

620 呎

@13,710

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 pets 爱竉必选

售$850 万

实

620 呎

@13,710

售$850 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 pets 爱竉必选

利率	15年	20年	25年	30年
1.000	$120,238	$92,393	$75,714	$64,617
1.500	$124,707	$96,943	$80,347	$69,335
2.000	$129,281	$101,632	$85,152	$74,257
2.500	$133,958	$106,457	$90,127	$79,380
3.000	$138,738	$111,419	$95,269	$84,700
3.500	$143,620	$116,514	$100,575	$90,213
4.000	$148,603	$121,741	$106,042	$95,913
4.500	$153,687	$127,099	$111,667	$101,793
5.000	$158,870	$132,585	$117,444	$107,847
5.500	$164,152	$138,197	$123,370	$114,069
6.000	$169,531	$143,931	$129,440	$120,450

每月供款$90,214

年期

30年

贷款金额

$20,090,000

總利息

$12,386,709

总贷款连利息

$32,476,709

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$58,596	$31,617	$90,213	$20,058,383
2	$58,504	$31,709	$90,213	$20,026,673
3	$58,411	$31,802	$90,213	$19,994,871
4	$58,318	$31,895	$90,213	$19,962,977
5	$58,225	$31,988	$90,213	$19,930,989
6	$58,132	$32,081	$90,213	$19,898,908
7	$58,038	$32,175	$90,213	$19,866,733
8	$57,945	$32,268	$90,213	$19,834,465
9	$57,851	$32,363	$90,213	$19,802,102
10	$57,756	$32,457	$90,213	$19,769,645
11	$57,661	$32,552	$90,213	$19,737,094
12	$57,567	$32,647	$90,213	$19,704,447

第1年供款共

$1,082,557

第1年利息

$697,004

第1年共還本金

$385,553

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$57,471	$32,742	$90,213	$19,671,705
14	$57,376	$32,837	$90,213	$19,638,868
15	$57,280	$32,933	$90,213	$19,605,935
16	$57,184	$33,029	$90,213	$19,572,906
17	$57,088	$33,125	$90,213	$19,539,781
18	$56,991	$33,222	$90,213	$19,506,559
19	$56,894	$33,319	$90,213	$19,473,240
20	$56,797	$33,416	$90,213	$19,439,823
21	$56,699	$33,514	$90,213	$19,406,310
22	$56,602	$33,611	$90,213	$19,372,698
23	$56,504	$33,709	$90,213	$19,338,989
24	$56,405	$33,808	$90,213	$19,305,181

第2年供款共

$1,082,557

第2年利息

$683,291

第2年共還本金

$399,266

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$56,307	$33,906	$90,213	$19,271,275
26	$56,208	$34,005	$90,213	$19,237,270
27	$56,109	$34,104	$90,213	$19,203,166
28	$56,009	$34,204	$90,213	$19,168,962
29	$55,909	$34,304	$90,213	$19,134,658
30	$55,809	$34,404	$90,213	$19,100,254
31	$55,709	$34,504	$90,213	$19,065,750
32	$55,608	$34,605	$90,213	$19,031,146
33	$55,508	$34,706	$90,213	$18,996,440
34	$55,406	$34,807	$90,213	$18,961,633
35	$55,305	$34,908	$90,213	$18,926,725
36	$55,203	$35,010	$90,213	$18,891,715

第3年供款共

$1,082,557

第3年利息

$669,091

第3年共還本金

$413,466

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$55,101	$35,112	$90,213	$18,856,603
38	$54,998	$35,215	$90,213	$18,821,388
39	$54,896	$35,317	$90,213	$18,786,071
40	$54,793	$35,420	$90,213	$18,750,650
41	$54,689	$35,524	$90,213	$18,715,127
42	$54,586	$35,627	$90,213	$18,679,499
43	$54,482	$35,731	$90,213	$18,643,768
44	$54,378	$35,835	$90,213	$18,607,933
45	$54,273	$35,940	$90,213	$18,571,993
46	$54,168	$36,045	$90,213	$18,535,948
47	$54,063	$36,150	$90,213	$18,499,798
48	$53,958	$36,255	$90,213	$18,463,543

第4年供款共

$1,082,557

第4年利息

$654,385

第4年共還本金

$428,172

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$53,852	$36,361	$90,213	$18,427,182
50	$53,746	$36,467	$90,213	$18,390,715
51	$53,640	$36,573	$90,213	$18,354,141
52	$53,533	$36,680	$90,213	$18,317,461
53	$53,426	$36,787	$90,213	$18,280,674
54	$53,319	$36,894	$90,213	$18,243,779
55	$53,211	$37,002	$90,213	$18,206,777
56	$53,103	$37,110	$90,213	$18,169,667
57	$52,995	$37,218	$90,213	$18,132,449
58	$52,886	$37,327	$90,213	$18,095,122
59	$52,777	$37,436	$90,213	$18,057,687
60	$52,668	$37,545	$90,213	$18,020,142

第5年供款共

$1,082,557

第5年利息

$639,156

第5年共還本金

$443,401

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$52,559	$37,654	$90,213	$17,982,488
62	$52,449	$37,764	$90,213	$17,944,723
63	$52,339	$37,874	$90,213	$17,906,849
64	$52,228	$37,985	$90,213	$17,868,864
65	$52,118	$38,096	$90,213	$17,830,769
66	$52,006	$38,207	$90,213	$17,792,562
67	$51,895	$38,318	$90,213	$17,754,244
68	$51,783	$38,430	$90,213	$17,715,814
69	$51,671	$38,542	$90,213	$17,677,272
70	$51,559	$38,654	$90,213	$17,638,618
71	$51,446	$38,767	$90,213	$17,599,851
72	$51,333	$38,880	$90,213	$17,560,971

第6年供款共

$1,082,557

第6年利息

$623,386

第6年共還本金

$459,171

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$51,219	$38,994	$90,213	$17,521,977
74	$51,106	$39,107	$90,213	$17,482,870
75	$50,992	$39,221	$90,213	$17,443,648
76	$50,877	$39,336	$90,213	$17,404,313
77	$50,763	$39,450	$90,213	$17,364,862
78	$50,648	$39,566	$90,213	$17,325,296
79	$50,532	$39,681	$90,213	$17,285,615
80	$50,416	$39,797	$90,213	$17,245,819
81	$50,300	$39,913	$90,213	$17,205,906
82	$50,184	$40,029	$90,213	$17,165,877
83	$50,067	$40,146	$90,213	$17,125,731
84	$49,950	$40,263	$90,213	$17,085,468

第7年供款共

$1,082,557

第7年利息

$607,054

第7年共還本金

$475,503

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$49,833	$40,380	$90,213	$17,045,087
86	$49,715	$40,498	$90,213	$17,004,589
87	$49,597	$40,616	$90,213	$16,963,973
88	$49,478	$40,735	$90,213	$16,923,238
89	$49,359	$40,854	$90,213	$16,882,384
90	$49,240	$40,973	$90,213	$16,841,412
91	$49,121	$41,092	$90,213	$16,800,319
92	$49,001	$41,212	$90,213	$16,759,107
93	$48,881	$41,332	$90,213	$16,717,775
94	$48,760	$41,453	$90,213	$16,676,322
95	$48,639	$41,574	$90,213	$16,634,748
96	$48,518	$41,695	$90,213	$16,593,053

第8年供款共

$1,082,557

第8年利息

$590,142

第8年共還本金

$492,415

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$48,396	$41,817	$90,213	$16,551,236
98	$48,274	$41,939	$90,213	$16,509,298
99	$48,152	$42,061	$90,213	$16,467,237
100	$48,029	$42,184	$90,213	$16,425,053
101	$47,906	$42,307	$90,213	$16,382,746
102	$47,783	$42,430	$90,213	$16,340,316
103	$47,659	$42,554	$90,213	$16,297,763
104	$47,535	$42,678	$90,213	$16,255,085
105	$47,411	$42,802	$90,213	$16,212,282
106	$47,286	$42,927	$90,213	$16,169,355
107	$47,161	$43,052	$90,213	$16,126,302
108	$47,035	$43,178	$90,213	$16,083,124

第9年供款共

$1,082,557

第9年利息

$572,628

第9年共還本金

$509,929

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$46,909	$43,304	$90,213	$16,039,820
110	$46,783	$43,430	$90,213	$15,996,390
111	$46,656	$43,557	$90,213	$15,952,833
112	$46,529	$43,684	$90,213	$15,909,149
113	$46,402	$43,811	$90,213	$15,865,338
114	$46,274	$43,939	$90,213	$15,821,399
115	$46,146	$44,067	$90,213	$15,777,331
116	$46,017	$44,196	$90,213	$15,733,136
117	$45,888	$44,325	$90,213	$15,688,811
118	$45,759	$44,454	$90,213	$15,644,357
119	$45,629	$44,584	$90,213	$15,599,773
120	$45,499	$44,714	$90,213	$15,555,059

第10年供款共

$1,082,557

第10年利息

$554,492

第10年共還本金

$528,065

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$45,369	$44,844	$90,213	$15,510,215
122	$45,238	$44,975	$90,213	$15,465,240
123	$45,107	$45,106	$90,213	$15,420,134
124	$44,975	$45,238	$90,213	$15,374,896
125	$44,843	$45,370	$90,213	$15,329,527
126	$44,711	$45,502	$90,213	$15,284,025
127	$44,578	$45,635	$90,213	$15,238,390
128	$44,445	$45,768	$90,213	$15,192,622
129	$44,312	$45,901	$90,213	$15,146,721
130	$44,178	$46,035	$90,213	$15,100,686
131	$44,044	$46,169	$90,213	$15,054,516
132	$43,909	$46,304	$90,213	$15,008,212

第11年供款共

$1,082,557

第11年利息

$535,710

第11年共還本金

$546,847

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$43,774	$46,439	$90,213	$14,961,773
134	$43,639	$46,575	$90,213	$14,915,199
135	$43,503	$46,710	$90,213	$14,868,488
136	$43,366	$46,847	$90,213	$14,821,642
137	$43,230	$46,983	$90,213	$14,774,658
138	$43,093	$47,120	$90,213	$14,727,538
139	$42,955	$47,258	$90,213	$14,680,280
140	$42,817	$47,396	$90,213	$14,632,885
141	$42,679	$47,534	$90,213	$14,585,351
142	$42,541	$47,672	$90,213	$14,537,678
143	$42,402	$47,812	$90,213	$14,489,867
144	$42,262	$47,951	$90,213	$14,441,916

第12年供款共

$1,082,557

第12年利息

$516,260

第12年共還本金

$566,297

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$42,122	$48,091	$90,213	$14,393,825
146	$41,982	$48,231	$90,213	$14,345,594
147	$41,841	$48,372	$90,213	$14,297,222
148	$41,700	$48,513	$90,213	$14,248,709
149	$41,559	$48,654	$90,213	$14,200,055
150	$41,417	$48,796	$90,213	$14,151,259
151	$41,275	$48,939	$90,213	$14,102,320
152	$41,132	$49,081	$90,213	$14,053,239
153	$40,989	$49,224	$90,213	$14,004,014
154	$40,845	$49,368	$90,213	$13,954,646
155	$40,701	$49,512	$90,213	$13,905,134
156	$40,557	$49,656	$90,213	$13,855,478

第13年供款共

$1,082,557

第13年利息

$496,119

第13年共還本金

$586,438

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$40,412	$49,801	$90,213	$13,805,677
158	$40,267	$49,947	$90,213	$13,755,730
159	$40,121	$50,092	$90,213	$13,705,638
160	$39,975	$50,238	$90,213	$13,655,400
161	$39,828	$50,385	$90,213	$13,605,015
162	$39,681	$50,532	$90,213	$13,554,483
163	$39,534	$50,679	$90,213	$13,503,804
164	$39,386	$50,827	$90,213	$13,452,977
165	$39,238	$50,975	$90,213	$13,402,002
166	$39,089	$51,124	$90,213	$13,350,878
167	$38,940	$51,273	$90,213	$13,299,605
168	$38,791	$51,423	$90,213	$13,248,182

第14年供款共

$1,082,557

第14年利息

$475,261

第14年共還本金

$607,296

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$38,641	$51,573	$90,213	$13,196,610
170	$38,490	$51,723	$90,213	$13,144,887
171	$38,339	$51,874	$90,213	$13,093,013
172	$38,188	$52,025	$90,213	$13,040,988
173	$38,036	$52,177	$90,213	$12,988,811
174	$37,884	$52,329	$90,213	$12,936,482
175	$37,731	$52,482	$90,213	$12,884,000
176	$37,578	$52,635	$90,213	$12,831,365
177	$37,425	$52,788	$90,213	$12,778,577
178	$37,271	$52,942	$90,213	$12,725,635
179	$37,116	$53,097	$90,213	$12,672,538
180	$36,962	$53,252	$90,213	$12,619,287

第15年供款共

$1,082,557

第15年利息

$453,662

第15年共還本金

$628,895

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$36,806	$53,407	$90,213	$12,565,880
182	$36,650	$53,563	$90,213	$12,512,317
183	$36,494	$53,719	$90,213	$12,458,599
184	$36,338	$53,875	$90,213	$12,404,723
185	$36,180	$54,033	$90,213	$12,350,690
186	$36,023	$54,190	$90,213	$12,296,500
187	$35,865	$54,348	$90,213	$12,242,152
188	$35,706	$54,507	$90,213	$12,187,645
189	$35,547	$54,666	$90,213	$12,132,979
190	$35,388	$54,825	$90,213	$12,078,154
191	$35,228	$54,985	$90,213	$12,023,169
192	$35,068	$55,146	$90,213	$11,968,023

第16年供款共

$1,082,557

第16年利息

$431,294

第16年共還本金

$651,263

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$34,907	$55,306	$90,213	$11,912,717
194	$34,745	$55,468	$90,213	$11,857,249
195	$34,584	$55,629	$90,213	$11,801,620
196	$34,421	$55,792	$90,213	$11,745,828
197	$34,259	$55,954	$90,213	$11,689,874
198	$34,095	$56,118	$90,213	$11,633,756
199	$33,932	$56,281	$90,213	$11,577,475
200	$33,768	$56,445	$90,213	$11,521,030
201	$33,603	$56,610	$90,213	$11,464,419
202	$33,438	$56,775	$90,213	$11,407,644
203	$33,272	$56,941	$90,213	$11,350,704
204	$33,106	$57,107	$90,213	$11,293,597

第17年供款共

$1,082,557

第17年利息

$408,130

第17年共還本金

$674,427

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$32,940	$57,273	$90,213	$11,236,323
206	$32,773	$57,440	$90,213	$11,178,883
207	$32,605	$57,608	$90,213	$11,121,275
208	$32,437	$57,776	$90,213	$11,063,499
209	$32,269	$57,945	$90,213	$11,005,554
210	$32,100	$58,114	$90,213	$10,947,441
211	$31,930	$58,283	$90,213	$10,889,158
212	$31,760	$58,453	$90,213	$10,830,705
213	$31,590	$58,624	$90,213	$10,772,081
214	$31,419	$58,795	$90,213	$10,713,287
215	$31,247	$58,966	$90,213	$10,654,321
216	$31,075	$59,138	$90,213	$10,595,183

第18年供款共

$1,082,557

第18年利息

$384,143

第18年共還本金

$698,414

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$30,903	$59,310	$90,213	$10,535,872
218	$30,730	$59,483	$90,213	$10,476,389
219	$30,556	$59,657	$90,213	$10,416,732
220	$30,382	$59,831	$90,213	$10,356,901
221	$30,208	$60,005	$90,213	$10,296,895
222	$30,033	$60,180	$90,213	$10,236,715
223	$29,857	$60,356	$90,213	$10,176,359
224	$29,681	$60,532	$90,213	$10,115,827
225	$29,504	$60,709	$90,213	$10,055,118
226	$29,327	$60,886	$90,213	$9,994,233
227	$29,150	$61,063	$90,213	$9,933,169
228	$28,972	$61,241	$90,213	$9,871,928

第19年供款共

$1,082,557

第19年利息

$359,302

第19年共還本金

$723,255

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$28,793	$61,420	$90,213	$9,810,508
230	$28,614	$61,599	$90,213	$9,748,909
231	$28,434	$61,779	$90,213	$9,687,130
232	$28,254	$61,959	$90,213	$9,625,171
233	$28,073	$62,140	$90,213	$9,563,032
234	$27,892	$62,321	$90,213	$9,500,711
235	$27,710	$62,503	$90,213	$9,438,208
236	$27,528	$62,685	$90,213	$9,375,523
237	$27,345	$62,868	$90,213	$9,312,655
238	$27,162	$63,051	$90,213	$9,249,604
239	$26,978	$63,235	$90,213	$9,186,369
240	$26,794	$63,420	$90,213	$9,122,950

第20年供款共

$1,082,557

第20年利息

$333,578

第20年共還本金

$748,979

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$26,609	$63,604	$90,213	$9,059,345
242	$26,423	$63,790	$90,213	$8,995,555
243	$26,237	$63,976	$90,213	$8,931,579
244	$26,050	$64,163	$90,213	$8,867,416
245	$25,863	$64,350	$90,213	$8,803,067
246	$25,676	$64,537	$90,213	$8,738,529
247	$25,487	$64,726	$90,213	$8,673,803
248	$25,299	$64,914	$90,213	$8,608,889
249	$25,109	$65,104	$90,213	$8,543,785
250	$24,919	$65,294	$90,213	$8,478,491
251	$24,729	$65,484	$90,213	$8,413,007
252	$24,538	$65,675	$90,213	$8,347,332

第21年供款共

$1,082,557

第21年利息

$306,940

第21年共還本金

$775,617

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$24,346	$65,867	$90,213	$8,281,465
254	$24,154	$66,059	$90,213	$8,215,407
255	$23,962	$66,251	$90,213	$8,149,155
256	$23,768	$66,445	$90,213	$8,082,710
257	$23,575	$66,639	$90,213	$8,016,072
258	$23,380	$66,833	$90,213	$7,949,239
259	$23,185	$67,028	$90,213	$7,882,211
260	$22,990	$67,223	$90,213	$7,814,988
261	$22,794	$67,419	$90,213	$7,747,569
262	$22,597	$67,616	$90,213	$7,679,953
263	$22,400	$67,813	$90,213	$7,612,139
264	$22,202	$68,011	$90,213	$7,544,128

第22年供款共

$1,082,557

第22年利息

$279,353

第22年共還本金

$803,204

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$22,004	$68,209	$90,213	$7,475,919
266	$21,805	$68,408	$90,213	$7,407,511
267	$21,605	$68,608	$90,213	$7,338,903
268	$21,405	$68,808	$90,213	$7,270,095
269	$21,204	$69,009	$90,213	$7,201,086
270	$21,003	$69,210	$90,213	$7,131,876
271	$20,801	$69,412	$90,213	$7,062,465
272	$20,599	$69,614	$90,213	$6,992,850
273	$20,396	$69,817	$90,213	$6,923,033
274	$20,192	$70,021	$90,213	$6,853,012
275	$19,988	$70,225	$90,213	$6,782,787
276	$19,783	$70,430	$90,213	$6,712,357

第23年供款共

$1,082,557

第23年利息

$250,786

第23年共還本金

$831,771

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$19,578	$70,635	$90,213	$6,641,722
278	$19,372	$70,841	$90,213	$6,570,880
279	$19,165	$71,048	$90,213	$6,499,832
280	$18,958	$71,255	$90,213	$6,428,577
281	$18,750	$71,463	$90,213	$6,357,114
282	$18,542	$71,671	$90,213	$6,285,443
283	$18,333	$71,881	$90,213	$6,213,562
284	$18,123	$72,090	$90,213	$6,141,472
285	$17,913	$72,300	$90,213	$6,069,171
286	$17,702	$72,511	$90,213	$5,996,660
287	$17,490	$72,723	$90,213	$5,923,937
288	$17,278	$72,935	$90,213	$5,851,002

第24年供款共

$1,082,557

第24年利息

$221,202

第24年共還本金

$861,355

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$17,065	$73,148	$90,213	$5,777,855
290	$16,852	$73,361	$90,213	$5,704,494
291	$16,638	$73,575	$90,213	$5,630,919
292	$16,424	$73,790	$90,213	$5,557,129
293	$16,208	$74,005	$90,213	$5,483,124
294	$15,992	$74,221	$90,213	$5,408,904
295	$15,776	$74,437	$90,213	$5,334,467
296	$15,559	$74,654	$90,213	$5,259,812
297	$15,341	$74,872	$90,213	$5,184,940
298	$15,123	$75,090	$90,213	$5,109,850
299	$14,904	$75,309	$90,213	$5,034,541
300	$14,684	$75,529	$90,213	$4,959,012

第25年供款共

$1,082,557

第25年利息

$190,566

第25年共還本金

$891,991

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$14,464	$75,749	$90,213	$4,883,262
302	$14,243	$75,970	$90,213	$4,807,292
303	$14,021	$76,192	$90,213	$4,731,100
304	$13,799	$76,414	$90,213	$4,654,686
305	$13,576	$76,637	$90,213	$4,578,050
306	$13,353	$76,860	$90,213	$4,501,189
307	$13,128	$77,085	$90,213	$4,424,104
308	$12,904	$77,309	$90,213	$4,346,795
309	$12,678	$77,535	$90,213	$4,269,260
310	$12,452	$77,761	$90,213	$4,191,499
311	$12,225	$77,988	$90,213	$4,113,511
312	$11,998	$78,215	$90,213	$4,035,296

第26年供款共

$1,082,557

第26年利息

$158,841

第26年共還本金

$923,716

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$11,770	$78,443	$90,213	$3,956,852
314	$11,541	$78,672	$90,213	$3,878,180
315	$11,311	$78,902	$90,213	$3,799,278
316	$11,081	$79,132	$90,213	$3,720,147
317	$10,850	$79,363	$90,213	$3,640,784
318	$10,619	$79,594	$90,213	$3,561,190
319	$10,387	$79,826	$90,213	$3,481,363
320	$10,154	$80,059	$90,213	$3,401,304
321	$9,920	$80,293	$90,213	$3,321,012
322	$9,686	$80,527	$90,213	$3,240,485
323	$9,451	$80,762	$90,213	$3,159,723
324	$9,216	$80,997	$90,213	$3,078,726

第27年供款共

$1,082,557

第27年利息

$125,987

第27年共還本金

$956,570

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$8,980	$81,233	$90,213	$2,997,493
326	$8,743	$81,470	$90,213	$2,916,022
327	$8,505	$81,708	$90,213	$2,834,314
328	$8,267	$81,946	$90,213	$2,752,368
329	$8,028	$82,185	$90,213	$2,670,183
330	$7,788	$82,425	$90,213	$2,587,758
331	$7,548	$82,665	$90,213	$2,505,092
332	$7,307	$82,907	$90,213	$2,422,186
333	$7,065	$83,148	$90,213	$2,339,037
334	$6,822	$83,391	$90,213	$2,255,646
335	$6,579	$83,634	$90,213	$2,172,012
336	$6,335	$83,878	$90,213	$2,088,134

第28年供款共

$1,082,557

第28年利息

$91,965

第28年共還本金

$990,592

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$6,090	$84,123	$90,213	$2,004,011
338	$5,845	$84,368	$90,213	$1,919,643
339	$5,599	$84,614	$90,213	$1,835,029
340	$5,352	$84,861	$90,213	$1,750,168
341	$5,105	$85,108	$90,213	$1,665,060
342	$4,856	$85,357	$90,213	$1,579,703
343	$4,607	$85,606	$90,213	$1,494,098
344	$4,358	$85,855	$90,213	$1,408,242
345	$4,107	$86,106	$90,213	$1,322,137
346	$3,856	$86,357	$90,213	$1,235,780
347	$3,604	$86,609	$90,213	$1,149,171
348	$3,352	$86,861	$90,213	$1,062,310

第29年供款共

$1,082,557

第29年利息

$56,733

第29年共還本金

$1,025,824

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$3,098	$87,115	$90,213	$975,195
350	$2,844	$87,369	$90,213	$887,826
351	$2,589	$87,624	$90,213	$800,203
352	$2,334	$87,879	$90,213	$712,324
353	$2,078	$88,135	$90,213	$624,188
354	$1,821	$88,393	$90,213	$535,796
355	$1,563	$88,650	$90,213	$447,145
356	$1,304	$88,909	$90,213	$358,236
357	$1,045	$89,168	$90,213	$269,068
358	$785	$89,428	$90,213	$179,640
359	$524	$89,689	$90,213	$89,951
360	$262	$89,951	$90,213	$0

第30年供款共

$1,082,557

第30年利息

$20,247

第30年共還本金

$1,062,310

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$20,716,709

免责声明

笋盘推介

按揭保险费
info