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$20,737,353

每月供款
$80,743

首期

$-8,660,000

总贷款额

$16,660,000

總利息

$12,407,353

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-8,330,000

$161,485

置业成本总预算

HK$-8,330,000

首期

$-8,660,000
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

$161,485

详细供款表重置

免责声明

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於个别情况。阁下使用及依赖该等数据前请先谘询有关财务顾问。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

马鞍山银湖天峰第08座

thumb_up

高层罕有放租

实

539 呎

@15,362

建

710 呎

@11,662

local_fire_department 至HIT

售$828 万

实

539 呎

@15,362

建

710 呎

@11,662

售$828 万

local_fire_department 至HIT

沙田沙田第一城

thumb_up

三房

实

688 呎

@12,064

建

870 呎

@9,540

local_fire_department 至HIT

售$830 万

实

688 呎

@12,064

建

870 呎

@9,540

售$830 万

local_fire_department 至HIT

马鞍山翠拥华庭第05座

thumb_up

东南山景好企理

实

816 呎

@10,784

建

1,052 呎

@8,365

local_fire_department 至HIT local_offer 低水笋价

售$880 万

实

816 呎

@10,784

建

1,052 呎

@8,365

售$880 万

local_fire_department 至HIT local_offer 低水笋价

西贡逸珑海汇天台特色户

thumb_up

逸珑海汇天台特色户

实

528 呎

@15,152

real_estate_agent 罕有放盘 local_offer 低水笋价

售$800 万

实

528 呎

@15,152

售$800 万

real_estate_agent 罕有放盘 local_offer 低水笋价

西贡南山

thumb_up

NICE GROUND FLOOR IN A EXCELLENT VILLAGE

建

700 呎

@11,429

local_fire_department 至HIT local_offer 低水笋价 pets 爱竉必选

售$800 万

建

700 呎

@11,429

售$800 万

local_fire_department 至HIT local_offer 低水笋价 pets 爱竉必选

马鞍山新港城

thumb_up

新放盘商场上盖开扬3房有匙可安排睇楼

实

519 呎

@13,487

建

696 呎

@10,057

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价 vpn_key 有匙即睇

售$700 万

实

519 呎

@13,487

建

696 呎

@10,057

售$700 万

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价 vpn_key 有匙即睇

荔枝角 / 美孚美孚新邨 2 百老滙街37号

thumb_up

罕有3房企理装

实

869 呎

@10,242

local_fire_department 至HIT

售$890 万

实

869 呎

@10,242

售$890 万

local_fire_department 至HIT

马鞍山迎海第04期骏岸第06座

thumb_up

迎海四期！豪华会所，价钱可议

实

491 呎

@15,886

local_fire_department 至HIT

售$780 万

实

491 呎

@15,886

售$780 万

local_fire_department 至HIT

VR实景

马鞍山银湖天峰第08座

thumb_up

2房2厅

实

541 呎

@13,863

建

711 呎

@10,549

local_fire_department 至HIT verified 首置必买

售$750 万

实

541 呎

@13,863

建

711 呎

@10,549

售$750 万

local_fire_department 至HIT verified 首置必买

沙田玖珑山

thumb_up

玖珑山2房梗厨^91校网

实

663 呎

@12,821

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

售$850 万

实

663 呎

@12,821

售$850 万

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

马鞍山迎海

thumb_up

清水湾陈屋村

thumb_up

Nicely Renovated House

实

700 呎

@10,000

建

700 呎

@10,000

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

售$700 万

实

700 呎

@10,000

建

700 呎

@10,000

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	$99,709	$76,618	$62,787	$53,585
1.500	$103,416	$80,392	$66,629	$57,497
2.000	$107,209	$84,280	$70,614	$61,579
2.500	$111,087	$88,282	$74,740	$65,827
3.000	$115,051	$92,396	$79,004	$70,239
3.500	$119,099	$96,621	$83,404	$74,811
4.000	$123,232	$100,956	$87,938	$79,537
4.125	$124,278	$102,057	$89,092	$80,743
4.500	$127,448	$105,399	$92,602	$84,414
5.000	$131,746	$109,949	$97,393	$89,434
5.500	$136,126	$114,602	$102,307	$94,594
6.000	$140,587	$119,357	$107,341	$99,885

每月供款$80,743

年期

30年

贷款金额

$16,660,000

總利息

$12,407,353

总贷款连利息

$29,067,353

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$57,269	$23,474	$80,743	$16,636,526
2	$57,188	$23,555	$80,743	$16,612,972
3	$57,107	$23,636	$80,743	$16,589,336
4	$57,026	$23,717	$80,743	$16,565,619
5	$56,944	$23,798	$80,743	$16,541,821
6	$56,863	$23,880	$80,743	$16,517,941
7	$56,780	$23,962	$80,743	$16,493,978
8	$56,698	$24,045	$80,743	$16,469,934
9	$56,615	$24,127	$80,743	$16,445,807
10	$56,532	$24,210	$80,743	$16,421,596
11	$56,449	$24,293	$80,743	$16,397,303
12	$56,366	$24,377	$80,743	$16,372,926

第1年供款共

$968,912

第1年利息

$681,838

第1年共還本金

$287,074

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$56,282	$24,461	$80,743	$16,348,465
14	$56,198	$24,545	$80,743	$16,323,921
15	$56,113	$24,629	$80,743	$16,299,291
16	$56,029	$24,714	$80,743	$16,274,578
17	$55,944	$24,799	$80,743	$16,249,779
18	$55,859	$24,884	$80,743	$16,224,895
19	$55,773	$24,970	$80,743	$16,199,925
20	$55,687	$25,055	$80,743	$16,174,870
21	$55,601	$25,142	$80,743	$16,149,728
22	$55,515	$25,228	$80,743	$16,124,500
23	$55,428	$25,315	$80,743	$16,099,186
24	$55,341	$25,402	$80,743	$16,073,784

第2年供款共

$968,912

第2年利息

$669,770

第2年共還本金

$299,142

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$55,254	$25,489	$80,743	$16,048,295
26	$55,166	$25,577	$80,743	$16,022,718
27	$55,078	$25,665	$80,743	$15,997,054
28	$54,990	$25,753	$80,743	$15,971,301
29	$54,901	$25,841	$80,743	$15,945,460
30	$54,813	$25,930	$80,743	$15,919,530
31	$54,723	$26,019	$80,743	$15,893,510
32	$54,634	$26,109	$80,743	$15,867,402
33	$54,544	$26,198	$80,743	$15,841,203
34	$54,454	$26,289	$80,743	$15,814,915
35	$54,364	$26,379	$80,743	$15,788,536
36	$54,273	$26,470	$80,743	$15,762,066

第3年供款共

$968,912

第3年利息

$657,194

第3年共還本金

$311,718

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$54,182	$26,561	$80,743	$15,735,506
38	$54,091	$26,652	$80,743	$15,708,854
39	$53,999	$26,743	$80,743	$15,682,110
40	$53,907	$26,835	$80,743	$15,655,275
41	$53,815	$26,928	$80,743	$15,628,347
42	$53,722	$27,020	$80,743	$15,601,327
43	$53,630	$27,113	$80,743	$15,574,214
44	$53,536	$27,206	$80,743	$15,547,008
45	$53,443	$27,300	$80,743	$15,519,708
46	$53,349	$27,394	$80,743	$15,492,314
47	$53,255	$27,488	$80,743	$15,464,826
48	$53,160	$27,582	$80,743	$15,437,244

第4年供款共

$968,912

第4年利息

$644,090

第4年共還本金

$324,822

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$53,066	$27,677	$80,743	$15,409,567
50	$52,970	$27,772	$80,743	$15,381,795
51	$52,875	$27,868	$80,743	$15,353,927
52	$52,779	$27,964	$80,743	$15,325,964
53	$52,683	$28,060	$80,743	$15,297,904
54	$52,587	$28,156	$80,743	$15,269,748
55	$52,490	$28,253	$80,743	$15,241,495
56	$52,393	$28,350	$80,743	$15,213,145
57	$52,295	$28,447	$80,743	$15,184,697
58	$52,197	$28,545	$80,743	$15,156,152
59	$52,099	$28,643	$80,743	$15,127,509
60	$52,001	$28,742	$80,743	$15,098,767

第5年供款共

$968,912

第5年利息

$630,435

第5年共還本金

$338,477

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$51,902	$28,841	$80,743	$15,069,926
62	$51,803	$28,940	$80,743	$15,040,987
63	$51,703	$29,039	$80,743	$15,011,947
64	$51,604	$29,139	$80,743	$14,982,808
65	$51,503	$29,239	$80,743	$14,953,569
66	$51,403	$29,340	$80,743	$14,924,229
67	$51,302	$29,441	$80,743	$14,894,789
68	$51,201	$29,542	$80,743	$14,865,247
69	$51,099	$29,643	$80,743	$14,835,604
70	$50,997	$29,745	$80,743	$14,805,858
71	$50,895	$29,848	$80,743	$14,776,011
72	$50,793	$29,950	$80,743	$14,746,061

第6年供款共

$968,912

第6年利息

$616,205

第6年共還本金

$352,706

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$50,690	$30,053	$80,743	$14,716,008
74	$50,586	$30,156	$80,743	$14,685,851
75	$50,483	$30,260	$80,743	$14,655,591
76	$50,379	$30,364	$80,743	$14,625,227
77	$50,274	$30,468	$80,743	$14,594,759
78	$50,169	$30,573	$80,743	$14,564,186
79	$50,064	$30,678	$80,743	$14,533,507
80	$49,959	$30,784	$80,743	$14,502,724
81	$49,853	$30,890	$80,743	$14,471,834
82	$49,747	$30,996	$80,743	$14,440,838
83	$49,640	$31,102	$80,743	$14,409,736
84	$49,533	$31,209	$80,743	$14,378,527

第7年供款共

$968,912

第7年利息

$601,378

第7年共還本金

$367,534

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$49,426	$31,316	$80,743	$14,347,210
86	$49,319	$31,424	$80,743	$14,315,786
87	$49,211	$31,532	$80,743	$14,284,254
88	$49,102	$31,641	$80,743	$14,252,614
89	$48,993	$31,749	$80,743	$14,220,864
90	$48,884	$31,858	$80,743	$14,189,006
91	$48,775	$31,968	$80,743	$14,157,038
92	$48,665	$32,078	$80,743	$14,124,960
93	$48,555	$32,188	$80,743	$14,092,772
94	$48,444	$32,299	$80,743	$14,060,473
95	$48,333	$32,410	$80,743	$14,028,064
96	$48,221	$32,521	$80,743	$13,995,542

第8年供款共

$968,912

第8年利息

$585,927

第8年共還本金

$382,984

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$48,110	$32,633	$80,743	$13,962,909
98	$47,998	$32,745	$80,743	$13,930,164
99	$47,885	$32,858	$80,743	$13,897,307
100	$47,772	$32,971	$80,743	$13,864,336
101	$47,659	$33,084	$80,743	$13,831,252
102	$47,545	$33,198	$80,743	$13,798,054
103	$47,431	$33,312	$80,743	$13,764,742
104	$47,316	$33,426	$80,743	$13,731,316
105	$47,201	$33,541	$80,743	$13,697,775
106	$47,086	$33,657	$80,743	$13,664,118
107	$46,970	$33,772	$80,743	$13,630,346
108	$46,854	$33,888	$80,743	$13,596,458

第9年供款共

$968,912

第9年利息

$569,827

第9年共還本金

$399,085

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$46,738	$34,005	$80,743	$13,562,453
110	$46,621	$34,122	$80,743	$13,528,331
111	$46,504	$34,239	$80,743	$13,494,092
112	$46,386	$34,357	$80,743	$13,459,735
113	$46,268	$34,475	$80,743	$13,425,261
114	$46,149	$34,593	$80,743	$13,390,667
115	$46,030	$34,712	$80,743	$13,355,955
116	$45,911	$34,832	$80,743	$13,321,124
117	$45,791	$34,951	$80,743	$13,286,172
118	$45,671	$35,071	$80,743	$13,251,101
119	$45,551	$35,192	$80,743	$13,215,909
120	$45,430	$35,313	$80,743	$13,180,596

第10年供款共

$968,912

第10年利息

$553,050

第10年共還本金

$415,862

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$45,308	$35,434	$80,743	$13,145,162
122	$45,186	$35,556	$80,743	$13,109,605
123	$45,064	$35,678	$80,743	$13,073,927
124	$44,942	$35,801	$80,743	$13,038,126
125	$44,819	$35,924	$80,743	$13,002,202
126	$44,695	$36,048	$80,743	$12,966,154
127	$44,571	$36,171	$80,743	$12,929,983
128	$44,447	$36,296	$80,743	$12,893,687
129	$44,322	$36,421	$80,743	$12,857,266
130	$44,197	$36,546	$80,743	$12,820,721
131	$44,071	$36,671	$80,743	$12,784,049
132	$43,945	$36,797	$80,743	$12,747,252

第11年供款共

$968,912

第11年利息

$535,568

第11年共還本金

$433,344

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$43,819	$36,924	$80,743	$12,710,328
134	$43,692	$37,051	$80,743	$12,673,277
135	$43,564	$37,178	$80,743	$12,636,099
136	$43,437	$37,306	$80,743	$12,598,793
137	$43,308	$37,434	$80,743	$12,561,358
138	$43,180	$37,563	$80,743	$12,523,795
139	$43,051	$37,692	$80,743	$12,486,103
140	$42,921	$37,822	$80,743	$12,448,281
141	$42,791	$37,952	$80,743	$12,410,330
142	$42,661	$38,082	$80,743	$12,372,248
143	$42,530	$38,213	$80,743	$12,334,035
144	$42,398	$38,344	$80,743	$12,295,690

第12年供款共

$968,912

第12年利息

$517,350

第12年共還本金

$451,561

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$42,266	$38,476	$80,743	$12,257,214
146	$42,134	$38,608	$80,743	$12,218,606
147	$42,001	$38,741	$80,743	$12,179,864
148	$41,868	$38,874	$80,743	$12,140,990
149	$41,735	$39,008	$80,743	$12,101,982
150	$41,601	$39,142	$80,743	$12,062,840
151	$41,466	$39,277	$80,743	$12,023,563
152	$41,331	$39,412	$80,743	$11,984,152
153	$41,196	$39,547	$80,743	$11,944,605
154	$41,060	$39,683	$80,743	$11,904,921
155	$40,923	$39,819	$80,743	$11,865,102
156	$40,786	$39,956	$80,743	$11,825,146

第13年供款共

$968,912

第13年利息

$498,367

第13年共還本金

$470,545

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$40,649	$40,094	$80,743	$11,785,052
158	$40,511	$40,232	$80,743	$11,744,820
159	$40,373	$40,370	$80,743	$11,704,451
160	$40,234	$40,509	$80,743	$11,663,942
161	$40,095	$40,648	$80,743	$11,623,294
162	$39,955	$40,788	$80,743	$11,582,507
163	$39,815	$40,928	$80,743	$11,541,579
164	$39,674	$41,068	$80,743	$11,500,510
165	$39,533	$41,210	$80,743	$11,459,301
166	$39,391	$41,351	$80,743	$11,417,949
167	$39,249	$41,493	$80,743	$11,376,456
168	$39,107	$41,636	$80,743	$11,334,820

第14年供款共

$968,912

第14年利息

$478,586

第14年共還本金

$490,326

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$38,963	$41,779	$80,743	$11,293,041
170	$38,820	$41,923	$80,743	$11,251,118
171	$38,676	$42,067	$80,743	$11,209,051
172	$38,531	$42,212	$80,743	$11,166,839
173	$38,386	$42,357	$80,743	$11,124,483
174	$38,240	$42,502	$80,743	$11,081,980
175	$38,094	$42,648	$80,743	$11,039,332
176	$37,948	$42,795	$80,743	$10,996,537
177	$37,801	$42,942	$80,743	$10,953,595
178	$37,653	$43,090	$80,743	$10,910,505
179	$37,505	$43,238	$80,743	$10,867,268
180	$37,356	$43,386	$80,743	$10,823,881

第15年供款共

$968,912

第15年利息

$457,973

第15年共還本金

$510,939

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$37,207	$43,536	$80,743	$10,780,346
182	$37,057	$43,685	$80,743	$10,736,661
183	$36,907	$43,835	$80,743	$10,692,825
184	$36,757	$43,986	$80,743	$10,648,839
185	$36,605	$44,137	$80,743	$10,604,702
186	$36,454	$44,289	$80,743	$10,560,413
187	$36,301	$44,441	$80,743	$10,515,972
188	$36,149	$44,594	$80,743	$10,471,378
189	$35,995	$44,747	$80,743	$10,426,630
190	$35,842	$44,901	$80,743	$10,381,729
191	$35,687	$45,055	$80,743	$10,336,674
192	$35,532	$45,210	$80,743	$10,291,463

第16年供款共

$968,912

第16年利息

$436,494

第16年共還本金

$532,418

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$35,377	$45,366	$80,743	$10,246,098
194	$35,221	$45,522	$80,743	$10,200,576
195	$35,064	$45,678	$80,743	$10,154,898
196	$34,907	$45,835	$80,743	$10,109,063
197	$34,750	$45,993	$80,743	$10,063,070
198	$34,592	$46,151	$80,743	$10,016,919
199	$34,433	$46,309	$80,743	$9,970,610
200	$34,274	$46,469	$80,743	$9,924,141
201	$34,114	$46,628	$80,743	$9,877,513
202	$33,954	$46,789	$80,743	$9,830,724
203	$33,793	$46,950	$80,743	$9,783,774
204	$33,632	$47,111	$80,743	$9,736,663

第17年供款共

$968,912

第17年利息

$414,112

第17年共還本金

$554,800

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$33,470	$47,273	$80,743	$9,689,391
206	$33,307	$47,435	$80,743	$9,641,955
207	$33,144	$47,598	$80,743	$9,594,357
208	$32,981	$47,762	$80,743	$9,546,595
209	$32,816	$47,926	$80,743	$9,498,668
210	$32,652	$48,091	$80,743	$9,450,577
211	$32,486	$48,256	$80,743	$9,402,321
212	$32,320	$48,422	$80,743	$9,353,899
213	$32,154	$48,589	$80,743	$9,305,310
214	$31,987	$48,756	$80,743	$9,256,555
215	$31,819	$48,923	$80,743	$9,207,632
216	$31,651	$49,091	$80,743	$9,158,540

第18年供款共

$968,912

第18年利息

$390,788

第18年共還本金

$578,123

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$31,482	$49,260	$80,743	$9,109,280
218	$31,313	$49,429	$80,743	$9,059,850
219	$31,143	$49,599	$80,743	$9,010,251
220	$30,973	$49,770	$80,743	$8,960,481
221	$30,802	$49,941	$80,743	$8,910,540
222	$30,630	$50,113	$80,743	$8,860,428
223	$30,458	$50,285	$80,743	$8,810,143
224	$30,285	$50,458	$80,743	$8,759,685
225	$30,111	$50,631	$80,743	$8,709,054
226	$29,937	$50,805	$80,743	$8,658,248
227	$29,763	$50,980	$80,743	$8,607,268
228	$29,587	$51,155	$80,743	$8,556,113

第19年供款共

$968,912

第19年利息

$366,485

第19年共還本金

$602,427

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$29,412	$51,331	$80,743	$8,504,782
230	$29,235	$51,507	$80,743	$8,453,275
231	$29,058	$51,685	$80,743	$8,401,590
232	$28,880	$51,862	$80,743	$8,349,728
233	$28,702	$52,040	$80,743	$8,297,688
234	$28,523	$52,219	$80,743	$8,245,468
235	$28,344	$52,399	$80,743	$8,193,069
236	$28,164	$52,579	$80,743	$8,140,490
237	$27,983	$52,760	$80,743	$8,087,731
238	$27,802	$52,941	$80,743	$8,034,790
239	$27,620	$53,123	$80,743	$7,981,667
240	$27,437	$53,306	$80,743	$7,928,361

第20年供款共

$968,912

第20年利息

$341,159

第20年共還本金

$627,752

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$27,254	$53,489	$80,743	$7,874,872
242	$27,070	$53,673	$80,743	$7,821,199
243	$26,885	$53,857	$80,743	$7,767,342
244	$26,700	$54,042	$80,743	$7,713,300
245	$26,514	$54,228	$80,743	$7,659,071
246	$26,328	$54,415	$80,743	$7,604,657
247	$26,141	$54,602	$80,743	$7,550,055
248	$25,953	$54,789	$80,743	$7,495,266
249	$25,765	$54,978	$80,743	$7,440,288
250	$25,576	$55,167	$80,743	$7,385,122
251	$25,386	$55,356	$80,743	$7,329,765
252	$25,196	$55,547	$80,743	$7,274,219

第21年供款共

$968,912

第21年利息

$314,769

第21年共還本金

$654,142

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$25,005	$55,738	$80,743	$7,218,481
254	$24,814	$55,929	$80,743	$7,162,552
255	$24,621	$56,121	$80,743	$7,106,431
256	$24,428	$56,314	$80,743	$7,050,116
257	$24,235	$56,508	$80,743	$6,993,608
258	$24,041	$56,702	$80,743	$6,936,906
259	$23,846	$56,897	$80,743	$6,880,009
260	$23,650	$57,093	$80,743	$6,822,917
261	$23,454	$57,289	$80,743	$6,765,628
262	$23,257	$57,486	$80,743	$6,708,142
263	$23,059	$57,683	$80,743	$6,650,459
264	$22,861	$57,882	$80,743	$6,592,577

第22年供款共

$968,912

第22年利息

$287,270

第22年共還本金

$681,642

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$22,662	$58,081	$80,743	$6,534,496
266	$22,462	$58,280	$80,743	$6,476,216
267	$22,262	$58,481	$80,743	$6,417,735
268	$22,061	$58,682	$80,743	$6,359,054
269	$21,859	$58,883	$80,743	$6,300,170
270	$21,657	$59,086	$80,743	$6,241,084
271	$21,454	$59,289	$80,743	$6,181,796
272	$21,250	$59,493	$80,743	$6,122,303
273	$21,045	$59,697	$80,743	$6,062,606
274	$20,840	$59,902	$80,743	$6,002,703
275	$20,634	$60,108	$80,743	$5,942,595
276	$20,428	$60,315	$80,743	$5,882,280

第23年供款共

$968,912

第23年利息

$258,615

第23年共還本金

$710,297

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$20,220	$60,522	$80,743	$5,821,757
278	$20,012	$60,730	$80,743	$5,761,027
279	$19,804	$60,939	$80,743	$5,700,088
280	$19,594	$61,149	$80,743	$5,638,939
281	$19,384	$61,359	$80,743	$5,577,581
282	$19,173	$61,570	$80,743	$5,516,011
283	$18,961	$61,781	$80,743	$5,454,230
284	$18,749	$61,994	$80,743	$5,392,236
285	$18,536	$62,207	$80,743	$5,330,029
286	$18,322	$62,421	$80,743	$5,267,608
287	$18,107	$62,635	$80,743	$5,204,973
288	$17,892	$62,851	$80,743	$5,142,123

第24年供款共

$968,912

第24年利息

$228,754

第24年共還本金

$740,157

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$17,676	$63,067	$80,743	$5,079,056
290	$17,459	$63,283	$80,743	$5,015,773
291	$17,242	$63,501	$80,743	$4,952,272
292	$17,023	$63,719	$80,743	$4,888,552
293	$16,804	$63,938	$80,743	$4,824,614
294	$16,585	$64,158	$80,743	$4,760,456
295	$16,364	$64,379	$80,743	$4,696,078
296	$16,143	$64,600	$80,743	$4,631,478
297	$15,921	$64,822	$80,743	$4,566,656
298	$15,698	$65,045	$80,743	$4,501,611
299	$15,474	$65,268	$80,743	$4,436,343
300	$15,250	$65,493	$80,743	$4,370,850

第25年供款共

$968,912

第25年利息

$197,639

第25年共還本金

$771,273

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$15,025	$65,718	$80,743	$4,305,132
302	$14,799	$65,944	$80,743	$4,239,188
303	$14,572	$66,170	$80,743	$4,173,018
304	$14,345	$66,398	$80,743	$4,106,620
305	$14,117	$66,626	$80,743	$4,039,994
306	$13,887	$66,855	$80,743	$3,973,139
307	$13,658	$67,085	$80,743	$3,906,054
308	$13,427	$67,316	$80,743	$3,838,738
309	$13,196	$67,547	$80,743	$3,771,191
310	$12,963	$67,779	$80,743	$3,703,412
311	$12,730	$68,012	$80,743	$3,635,400
312	$12,497	$68,246	$80,743	$3,567,154

第26年供款共

$968,912

第26年利息

$165,216

第26年共還本金

$803,696

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$12,262	$68,481	$80,743	$3,498,673
314	$12,027	$68,716	$80,743	$3,429,957
315	$11,790	$68,952	$80,743	$3,361,005
316	$11,553	$69,189	$80,743	$3,291,816
317	$11,316	$69,427	$80,743	$3,222,389
318	$11,077	$69,666	$80,743	$3,152,723
319	$10,837	$69,905	$80,743	$3,082,818
320	$10,597	$70,145	$80,743	$3,012,673
321	$10,356	$70,387	$80,743	$2,942,286
322	$10,114	$70,629	$80,743	$2,871,657
323	$9,871	$70,871	$80,743	$2,800,786
324	$9,628	$71,115	$80,743	$2,729,671

第27年供款共

$968,912

第27年利息

$131,429

第27年共還本金

$837,483

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$9,383	$71,359	$80,743	$2,658,312
326	$9,138	$71,605	$80,743	$2,586,707
327	$8,892	$71,851	$80,743	$2,514,856
328	$8,645	$72,098	$80,743	$2,442,758
329	$8,397	$72,346	$80,743	$2,370,413
330	$8,148	$72,594	$80,743	$2,297,818
331	$7,899	$72,844	$80,743	$2,224,975
332	$7,648	$73,094	$80,743	$2,151,880
333	$7,397	$73,346	$80,743	$2,078,535
334	$7,145	$73,598	$80,743	$2,004,937
335	$6,892	$73,851	$80,743	$1,931,086
336	$6,638	$74,105	$80,743	$1,856,982

第28年供款共

$968,912

第28年利息

$96,222

第28年共還本金

$872,689

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$6,383	$74,359	$80,743	$1,782,623
338	$6,128	$74,615	$80,743	$1,708,008
339	$5,871	$74,871	$80,743	$1,633,136
340	$5,614	$75,129	$80,743	$1,558,008
341	$5,356	$75,387	$80,743	$1,482,621
342	$5,097	$75,646	$80,743	$1,406,974
343	$4,836	$75,906	$80,743	$1,331,068
344	$4,576	$76,167	$80,743	$1,254,901
345	$4,314	$76,429	$80,743	$1,178,472
346	$4,051	$76,692	$80,743	$1,101,781
347	$3,787	$76,955	$80,743	$1,024,825
348	$3,523	$77,220	$80,743	$947,605

第29年供款共

$968,912

第29年利息

$59,535

第29年共還本金

$909,376

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$3,257	$77,485	$80,743	$870,120
350	$2,991	$77,752	$80,743	$792,369
351	$2,724	$78,019	$80,743	$714,350
352	$2,456	$78,287	$80,743	$636,063
353	$2,186	$78,556	$80,743	$557,506
354	$1,916	$78,826	$80,743	$478,680
355	$1,645	$79,097	$80,743	$399,583
356	$1,374	$79,369	$80,743	$320,214
357	$1,101	$79,642	$80,743	$240,572
358	$827	$79,916	$80,743	$160,656
359	$552	$80,190	$80,743	$80,466
360	$277	$80,466	$80,743	$0

第30年供款共

$968,912

第30年利息

$21,306

第30年共還本金

$947,605

receipt_long 详细供款表 request_quote 支出一览 restart_alt 重置

分享

楼价

按揭成数

按揭保险费 info

全期置业总支出 HK$20,737,353

免责声明

笋盘推介

按揭保险费
info