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$16,219,513

每月供款
$57,460

首期

$-4,796,000

总贷款额

$12,796,000

總利息

$7,889,513

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-4,466,000

$114,920

置业成本总预算

HK$-4,466,000

首期

$-4,796,000
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

$114,920

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

独家

KOL实拍

沙田碧涛花园第03期###奇丰独家,三房+工人房,河景+马场景,河岸生活围,极写意慢活节奏###

thumb_up

碧涛花园第03期###奇丰独家,三房+工人房,河景+马场景,河岸生活围,极写意慢活节奏###

实

770 呎

@9,481

建

1,067 呎

@6,842

local_fire_department 至HIT directions_run 即走 verified 首置必买 transfer_within_a_station 人才必选

售$730 万

实

770 呎

@9,481

建

1,067 呎

@6,842

售$730 万

local_fire_department 至HIT directions_run 即走 verified 首置必买 transfer_within_a_station 人才必选

马鞍山听涛雅苑第06座

thumb_up

听涛雅苑-大两房-内园池景

实

526 呎

@13,688

建

656 呎

@10,976

local_fire_department 至HIT

售$720 万

实

526 呎

@13,688

建

656 呎

@10,976

售$720 万

local_fire_department 至HIT

西贡逸珑海滙第01座

thumb_up

逸珑海滙

实

599 呎

@14,190

local_offer 低水笋价

售$850 万

实

599 呎

@14,190

售$850 万

local_offer 低水笋价

马鞍山听涛雅苑第09座

thumb_up

东南靓装 (已租)

实

748 呎

@12,032

建

930 呎

@9,677

local_fire_department 至HIT

售$900 万

实

748 呎

@12,032

建

930 呎

@9,677

售$900 万

local_fire_department 至HIT

马鞍山天宇海

thumb_up

天宇海东南山景,邻近地铁,商场有会所,可养狗

实

736 呎

@12,092

建

966 呎

@9,213

local_offer 低水笋价

售$890 万

实

736 呎

@12,092

建

966 呎

@9,213

售$890 万

local_offer 低水笋价

马鞍山海典居第02座

thumb_up

海典居罕有东南2房放卖市中心有露台

实

558 呎

@13,441

建

733 呎

@10,232

local_fire_department 至HIT directions_run 即走 hotel_class 楼王 local_offer 低水笋价

售$750 万

实

558 呎

@13,441

建

733 呎

@10,232

售$750 万

local_fire_department 至HIT directions_run 即走 hotel_class 楼王 local_offer 低水笋价

马鞍山听涛雅苑第03座

thumb_up

三房

实

733 呎

@11,460

建

906 呎

@9,272

real_estate_agent 罕有放盘 vpn_key 有匙即睇 transfer_within_a_station 人才必选

售$840 万

实

733 呎

@11,460

建

906 呎

@9,272

售$840 万

real_estate_agent 罕有放盘 vpn_key 有匙即睇 transfer_within_a_station 人才必选

VR实景

马鞍山雅涛居第02座

thumb_up

雅涛居池景3房, 全屋企装, 可约睇

实

702 呎

@10,897

建

935 呎

@8,182

local_fire_department 至HIT

售$765 万

实

702 呎

@10,897

建

935 呎

@8,182

售$765 万

local_fire_department 至HIT

西贡傲泷第23座

thumb_up

连天台, 海景 (连租约)

实

457 呎

@19,256

verified 首置必买

售$880 万

实

457 呎

@19,256

售$880 万

verified 首置必买

沙田银禧花园银禧阁

thumb_up

特色连天台🏠🏠　丩櫘層東南馬場晬觀🌊🌸

实

660 呎

@12,576

建

1,094 呎

@7,587

real_estate_agent 罕有放盘 hotel_class 楼王 pets 爱竉必选

售$830 万

实

660 呎

@12,576

建

1,094 呎

@7,587

售$830 万

real_estate_agent 罕有放盘 hotel_class 楼王 pets 爱竉必选

西贡复式连天台,车位 (连租约)

thumb_up

西贡

建

1,300 呎

@6,923

local_fire_department 至HIT

售$900 万

建

1,300 呎

@6,923

售$900 万

local_fire_department 至HIT

沙田下禾輋村

thumb_up

罕有地下连600'花园

建

700 呎

@10,286

real_estate_agent 罕有放盘

售$720 万

建

700 呎

@10,286

售$720 万

real_estate_agent 罕有放盘

利率	15年	20年	25年	30年
1.000	$76,583	$58,848	$48,225	$41,157
1.500	$79,430	$61,747	$51,176	$44,162
2.000	$82,343	$64,733	$54,236	$47,297
2.500	$85,322	$67,806	$57,405	$50,560
3.000	$88,367	$70,966	$60,680	$53,948
3.500	$91,476	$74,212	$64,060	$57,460
4.000	$94,650	$77,541	$67,542	$61,090
4.500	$97,889	$80,954	$71,124	$64,835
5.000	$101,190	$84,448	$74,804	$68,692
5.500	$104,554	$88,022	$78,579	$72,654
6.000	$107,980	$91,675	$82,445	$76,718

每月供款$57,460

年期

30年

贷款金额

$12,796,000

總利息

$7,889,513

总贷款连利息

$20,685,513

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$37,322	$20,138	$57,460	$12,775,862
2	$37,263	$20,197	$57,460	$12,755,665
3	$37,204	$20,256	$57,460	$12,735,409
4	$37,145	$20,315	$57,460	$12,715,095
5	$37,086	$20,374	$57,460	$12,694,720
6	$37,026	$20,433	$57,460	$12,674,287
7	$36,967	$20,493	$57,460	$12,653,794
8	$36,907	$20,553	$57,460	$12,633,241
9	$36,847	$20,613	$57,460	$12,612,628
10	$36,787	$20,673	$57,460	$12,591,955
11	$36,727	$20,733	$57,460	$12,571,222
12	$36,666	$20,794	$57,460	$12,550,428

第1年供款共

$689,517

第1年利息

$443,945

第1年共還本金

$245,572

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$36,605	$20,854	$57,460	$12,529,574
14	$36,545	$20,915	$57,460	$12,508,659
15	$36,484	$20,976	$57,460	$12,487,683
16	$36,422	$21,037	$57,460	$12,466,645
17	$36,361	$21,099	$57,460	$12,445,547
18	$36,300	$21,160	$57,460	$12,424,386
19	$36,238	$21,222	$57,460	$12,403,164
20	$36,176	$21,284	$57,460	$12,381,881
21	$36,114	$21,346	$57,460	$12,360,535
22	$36,052	$21,408	$57,460	$12,339,126
23	$35,989	$21,471	$57,460	$12,317,656
24	$35,926	$21,533	$57,460	$12,296,123

第2年供款共

$689,517

第2年利息

$435,211

第2年共還本金

$254,306

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$35,864	$21,596	$57,460	$12,274,526
26	$35,801	$21,659	$57,460	$12,252,867
27	$35,738	$21,722	$57,460	$12,231,145
28	$35,674	$21,786	$57,460	$12,209,360
29	$35,611	$21,849	$57,460	$12,187,510
30	$35,547	$21,913	$57,460	$12,165,598
31	$35,483	$21,977	$57,460	$12,143,621
32	$35,419	$22,041	$57,460	$12,121,580
33	$35,355	$22,105	$57,460	$12,099,475
34	$35,290	$22,170	$57,460	$12,077,305
35	$35,225	$22,234	$57,460	$12,055,071
36	$35,161	$22,299	$57,460	$12,032,772

第3年供款共

$689,517

第3年利息

$426,166

第3年共還本金

$263,351

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$35,096	$22,364	$57,460	$12,010,408
38	$35,030	$22,429	$57,460	$11,987,978
39	$34,965	$22,495	$57,460	$11,965,483
40	$34,899	$22,560	$57,460	$11,942,923
41	$34,834	$22,626	$57,460	$11,920,297
42	$34,768	$22,692	$57,460	$11,897,605
43	$34,701	$22,758	$57,460	$11,874,846
44	$34,635	$22,825	$57,460	$11,852,021
45	$34,568	$22,891	$57,460	$11,829,130
46	$34,502	$22,958	$57,460	$11,806,172
47	$34,435	$23,025	$57,460	$11,783,147
48	$34,368	$23,092	$57,460	$11,760,054

第4年供款共

$689,517

第4年利息

$416,800

第4年共還本金

$272,717

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$34,300	$23,160	$57,460	$11,736,895
50	$34,233	$23,227	$57,460	$11,713,668
51	$34,165	$23,295	$57,460	$11,690,373
52	$34,097	$23,363	$57,460	$11,667,010
53	$34,029	$23,431	$57,460	$11,643,579
54	$33,960	$23,499	$57,460	$11,620,080
55	$33,892	$23,568	$57,460	$11,596,512
56	$33,823	$23,637	$57,460	$11,572,875
57	$33,754	$23,706	$57,460	$11,549,170
58	$33,685	$23,775	$57,460	$11,525,395
59	$33,616	$23,844	$57,460	$11,501,551
60	$33,546	$23,914	$57,460	$11,477,637

第5年供款共

$689,517

第5年利息

$407,100

第5年共還本金

$282,417

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$33,476	$23,983	$57,460	$11,453,654
62	$33,406	$24,053	$57,460	$11,429,601
63	$33,336	$24,123	$57,460	$11,405,477
64	$33,266	$24,194	$57,460	$11,381,284
65	$33,195	$24,264	$57,460	$11,357,019
66	$33,125	$24,335	$57,460	$11,332,684
67	$33,054	$24,406	$57,460	$11,308,278
68	$32,982	$24,477	$57,460	$11,283,801
69	$32,911	$24,549	$57,460	$11,259,252
70	$32,839	$24,620	$57,460	$11,234,632
71	$32,768	$24,692	$57,460	$11,209,940
72	$32,696	$24,764	$57,460	$11,185,176

第6年供款共

$689,517

第6年利息

$397,055

第6年共還本金

$292,462

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$32,623	$24,836	$57,460	$11,160,339
74	$32,551	$24,909	$57,460	$11,135,431
75	$32,478	$24,981	$57,460	$11,110,449
76	$32,405	$25,054	$57,460	$11,085,395
77	$32,332	$25,127	$57,460	$11,060,268
78	$32,259	$25,201	$57,460	$11,035,067
79	$32,186	$25,274	$57,460	$11,009,793
80	$32,112	$25,348	$57,460	$10,984,445
81	$32,038	$25,422	$57,460	$10,959,023
82	$31,964	$25,496	$57,460	$10,933,527
83	$31,889	$25,570	$57,460	$10,907,957
84	$31,815	$25,645	$57,460	$10,882,312

第7年供款共

$689,517

第7年利息

$386,653

第7年共還本金

$302,864

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$31,740	$25,720	$57,460	$10,856,592
86	$31,665	$25,795	$57,460	$10,830,798
87	$31,590	$25,870	$57,460	$10,804,928
88	$31,514	$25,945	$57,460	$10,778,982
89	$31,439	$26,021	$57,460	$10,752,961
90	$31,363	$26,097	$57,460	$10,726,864
91	$31,287	$26,173	$57,460	$10,700,691
92	$31,210	$26,249	$57,460	$10,674,442
93	$31,134	$26,326	$57,460	$10,648,116
94	$31,057	$26,403	$57,460	$10,621,713
95	$30,980	$26,480	$57,460	$10,595,233
96	$30,903	$26,557	$57,460	$10,568,676

第8年供款共

$689,517

第8年利息

$375,881

第8年共還本金

$313,636

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$30,825	$26,634	$57,460	$10,542,042
98	$30,748	$26,712	$57,460	$10,515,330
99	$30,670	$26,790	$57,460	$10,488,540
100	$30,592	$26,868	$57,460	$10,461,671
101	$30,513	$26,947	$57,460	$10,434,725
102	$30,435	$27,025	$57,460	$10,407,700
103	$30,356	$27,104	$57,460	$10,380,596
104	$30,277	$27,183	$57,460	$10,353,413
105	$30,197	$27,262	$57,460	$10,326,150
106	$30,118	$27,342	$57,460	$10,298,809
107	$30,038	$27,422	$57,460	$10,271,387
108	$29,958	$27,502	$57,460	$10,243,886

第9年供款共

$689,517

第9年利息

$364,726

第9年共還本金

$324,791

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$29,878	$27,582	$57,460	$10,216,304
110	$29,798	$27,662	$57,460	$10,188,642
111	$29,717	$27,743	$57,460	$10,160,899
112	$29,636	$27,824	$57,460	$10,133,075
113	$29,555	$27,905	$57,460	$10,105,170
114	$29,473	$27,986	$57,460	$10,077,184
115	$29,392	$28,068	$57,460	$10,049,116
116	$29,310	$28,150	$57,460	$10,020,966
117	$29,228	$28,232	$57,460	$9,992,734
118	$29,145	$28,314	$57,460	$9,964,420
119	$29,063	$28,397	$57,460	$9,936,023
120	$28,980	$28,480	$57,460	$9,907,543

第10年供款共

$689,517

第10年利息

$353,175

第10年共還本金

$336,343

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$28,897	$28,563	$57,460	$9,878,980
122	$28,814	$28,646	$57,460	$9,850,334
123	$28,730	$28,730	$57,460	$9,821,605
124	$28,646	$28,813	$57,460	$9,792,791
125	$28,562	$28,897	$57,460	$9,763,894
126	$28,478	$28,982	$57,460	$9,734,912
127	$28,393	$29,066	$57,460	$9,705,846
128	$28,309	$29,151	$57,460	$9,676,695
129	$28,224	$29,236	$57,460	$9,647,459
130	$28,138	$29,321	$57,460	$9,618,137
131	$28,053	$29,407	$57,460	$9,588,730
132	$27,967	$29,493	$57,460	$9,559,238

第11年供款共

$689,517

第11年利息

$341,212

第11年共還本金

$348,305

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$27,881	$29,579	$57,460	$9,529,659
134	$27,795	$29,665	$57,460	$9,499,994
135	$27,708	$29,751	$57,460	$9,470,243
136	$27,622	$29,838	$57,460	$9,440,405
137	$27,535	$29,925	$57,460	$9,410,479
138	$27,447	$30,013	$57,460	$9,380,467
139	$27,360	$30,100	$57,460	$9,350,367
140	$27,272	$30,188	$57,460	$9,320,179
141	$27,184	$30,276	$57,460	$9,289,903
142	$27,096	$30,364	$57,460	$9,259,539
143	$27,007	$30,453	$57,460	$9,229,086
144	$26,918	$30,542	$57,460	$9,198,544

第12年供款共

$689,517

第12年利息

$328,824

第12年共還本金

$360,693

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$26,829	$30,631	$57,460	$9,167,914
146	$26,740	$30,720	$57,460	$9,137,194
147	$26,650	$30,810	$57,460	$9,106,384
148	$26,560	$30,899	$57,460	$9,075,485
149	$26,470	$30,990	$57,460	$9,044,495
150	$26,380	$31,080	$57,460	$9,013,415
151	$26,289	$31,171	$57,460	$8,982,244
152	$26,198	$31,262	$57,460	$8,950,983
153	$26,107	$31,353	$57,460	$8,919,630
154	$26,016	$31,444	$57,460	$8,888,186
155	$25,924	$31,536	$57,460	$8,856,650
156	$25,832	$31,628	$57,460	$8,825,022

第13年供款共

$689,517

第13年利息

$315,995

第13年共還本金

$373,522

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$25,740	$31,720	$57,460	$8,793,302
158	$25,647	$31,813	$57,460	$8,761,489
159	$25,554	$31,905	$57,460	$8,729,584
160	$25,461	$31,998	$57,460	$8,697,586
161	$25,368	$32,092	$57,460	$8,665,494
162	$25,274	$32,185	$57,460	$8,633,308
163	$25,180	$32,279	$57,460	$8,601,029
164	$25,086	$32,373	$57,460	$8,568,656
165	$24,992	$32,468	$57,460	$8,536,188
166	$24,897	$32,563	$57,460	$8,503,625
167	$24,802	$32,658	$57,460	$8,470,968
168	$24,707	$32,753	$57,460	$8,438,215

第14年供款共

$689,517

第14年利息

$302,710

第14年共還本金

$386,807

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$24,611	$32,848	$57,460	$8,405,367
170	$24,516	$32,944	$57,460	$8,372,423
171	$24,420	$33,040	$57,460	$8,339,382
172	$24,323	$33,137	$57,460	$8,306,246
173	$24,227	$33,233	$57,460	$8,273,013
174	$24,130	$33,330	$57,460	$8,239,682
175	$24,032	$33,427	$57,460	$8,206,255
176	$23,935	$33,525	$57,460	$8,172,730
177	$23,837	$33,623	$57,460	$8,139,108
178	$23,739	$33,721	$57,460	$8,105,387
179	$23,641	$33,819	$57,460	$8,071,568
180	$23,542	$33,918	$57,460	$8,037,650

第15年供款共

$689,517

第15年利息

$288,952

第15年共還本金

$400,565

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$23,443	$34,017	$57,460	$8,003,634
182	$23,344	$34,116	$57,460	$7,969,518
183	$23,244	$34,215	$57,460	$7,935,302
184	$23,145	$34,315	$57,460	$7,900,987
185	$23,045	$34,415	$57,460	$7,866,572
186	$22,944	$34,516	$57,460	$7,832,057
187	$22,843	$34,616	$57,460	$7,797,440
188	$22,743	$34,717	$57,460	$7,762,723
189	$22,641	$34,818	$57,460	$7,727,905
190	$22,540	$34,920	$57,460	$7,692,985
191	$22,438	$35,022	$57,460	$7,657,963
192	$22,336	$35,124	$57,460	$7,622,839

第16年供款共

$689,517

第16年利息

$274,705

第16年共還本金

$414,812

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$22,233	$35,226	$57,460	$7,587,612
194	$22,131	$35,329	$57,460	$7,552,283
195	$22,027	$35,432	$57,460	$7,516,851
196	$21,924	$35,536	$57,460	$7,481,315
197	$21,821	$35,639	$57,460	$7,445,676
198	$21,717	$35,743	$57,460	$7,409,933
199	$21,612	$35,847	$57,460	$7,374,085
200	$21,508	$35,952	$57,460	$7,338,133
201	$21,403	$36,057	$57,460	$7,302,076
202	$21,298	$36,162	$57,460	$7,265,914
203	$21,192	$36,268	$57,460	$7,229,647
204	$21,086	$36,373	$57,460	$7,193,273

第17年供款共

$689,517

第17年利息

$259,952

第17年共還本金

$429,565

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$20,980	$36,479	$57,460	$7,156,794
206	$20,874	$36,586	$57,460	$7,120,208
207	$20,767	$36,692	$57,460	$7,083,516
208	$20,660	$36,800	$57,460	$7,046,716
209	$20,553	$36,907	$57,460	$7,009,809
210	$20,445	$37,014	$57,460	$6,972,795
211	$20,337	$37,122	$57,460	$6,935,673
212	$20,229	$37,231	$57,460	$6,898,442
213	$20,120	$37,339	$57,460	$6,861,102
214	$20,012	$37,448	$57,460	$6,823,654
215	$19,902	$37,557	$57,460	$6,786,097
216	$19,793	$37,667	$57,460	$6,748,430

第18年供款共

$689,517

第18年利息

$244,674

第18年共還本金

$444,844

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$19,683	$37,777	$57,460	$6,710,653
218	$19,573	$37,887	$57,460	$6,672,766
219	$19,462	$37,998	$57,460	$6,634,768
220	$19,351	$38,108	$57,460	$6,596,660
221	$19,240	$38,219	$57,460	$6,558,441
222	$19,129	$38,331	$57,460	$6,520,110
223	$19,017	$38,443	$57,460	$6,481,667
224	$18,905	$38,555	$57,460	$6,443,112
225	$18,792	$38,667	$57,460	$6,404,445
226	$18,680	$38,780	$57,460	$6,365,665
227	$18,567	$38,893	$57,460	$6,326,771
228	$18,453	$39,007	$57,460	$6,287,765

第19年供款共

$689,517

第19年利息

$228,852

第19年共還本金

$460,665

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$18,339	$39,120	$57,460	$6,248,644
230	$18,225	$39,235	$57,460	$6,209,410
231	$18,111	$39,349	$57,460	$6,170,061
232	$17,996	$39,464	$57,460	$6,130,597
233	$17,881	$39,579	$57,460	$6,091,018
234	$17,765	$39,694	$57,460	$6,051,324
235	$17,650	$39,810	$57,460	$6,011,514
236	$17,534	$39,926	$57,460	$5,971,588
237	$17,417	$40,043	$57,460	$5,931,545
238	$17,300	$40,159	$57,460	$5,891,385
239	$17,183	$40,277	$57,460	$5,851,109
240	$17,066	$40,394	$57,460	$5,810,715

第20年供款共

$689,517

第20年利息

$212,467

第20年共還本金

$477,050

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$16,948	$40,512	$57,460	$5,770,203
242	$16,830	$40,630	$57,460	$5,729,573
243	$16,711	$40,749	$57,460	$5,688,825
244	$16,592	$40,867	$57,460	$5,647,957
245	$16,473	$40,987	$57,460	$5,606,971
246	$16,354	$41,106	$57,460	$5,565,865
247	$16,234	$41,226	$57,460	$5,524,639
248	$16,114	$41,346	$57,460	$5,483,292
249	$15,993	$41,467	$57,460	$5,441,826
250	$15,872	$41,588	$57,460	$5,400,238
251	$15,751	$41,709	$57,460	$5,358,529
252	$15,629	$41,831	$57,460	$5,316,698

第21年供款共

$689,517

第21年利息

$195,500

第21年共還本金

$494,017

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$15,507	$41,953	$57,460	$5,274,745
254	$15,385	$42,075	$57,460	$5,232,670
255	$15,262	$42,198	$57,460	$5,190,472
256	$15,139	$42,321	$57,460	$5,148,151
257	$15,015	$42,444	$57,460	$5,105,707
258	$14,892	$42,568	$57,460	$5,063,139
259	$14,767	$42,692	$57,460	$5,020,447
260	$14,643	$42,817	$57,460	$4,977,630
261	$14,518	$42,942	$57,460	$4,934,688
262	$14,393	$43,067	$57,460	$4,891,621
263	$14,267	$43,193	$57,460	$4,848,429
264	$14,141	$43,319	$57,460	$4,805,110

第22年供款共

$689,517

第22年利息

$177,929

第22年共還本金

$511,588

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$14,015	$43,445	$57,460	$4,761,666
266	$13,888	$43,572	$57,460	$4,718,094
267	$13,761	$43,699	$57,460	$4,674,395
268	$13,634	$43,826	$57,460	$4,630,569
269	$13,506	$43,954	$57,460	$4,586,615
270	$13,378	$44,082	$57,460	$4,542,533
271	$13,249	$44,211	$57,460	$4,498,322
272	$13,120	$44,340	$57,460	$4,453,983
273	$12,991	$44,469	$57,460	$4,409,514
274	$12,861	$44,599	$57,460	$4,364,915
275	$12,731	$44,729	$57,460	$4,320,186
276	$12,601	$44,859	$57,460	$4,275,327

第23年供款共

$689,517

第23年利息

$159,734

第23年共還本金

$529,783

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$12,470	$44,990	$57,460	$4,230,337
278	$12,338	$45,121	$57,460	$4,185,216
279	$12,207	$45,253	$57,460	$4,139,963
280	$12,075	$45,385	$57,460	$4,094,578
281	$11,943	$45,517	$57,460	$4,049,061
282	$11,810	$45,650	$57,460	$4,003,411
283	$11,677	$45,783	$57,460	$3,957,628
284	$11,543	$45,917	$57,460	$3,911,711
285	$11,409	$46,051	$57,460	$3,865,660
286	$11,275	$46,185	$57,460	$3,819,475
287	$11,140	$46,320	$57,460	$3,773,156
288	$11,005	$46,455	$57,460	$3,726,701

第24年供款共

$689,517

第24年利息

$140,891

第24年共還本金

$548,626

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$10,870	$46,590	$57,460	$3,680,111
290	$10,734	$46,726	$57,460	$3,633,385
291	$10,597	$46,862	$57,460	$3,586,522
292	$10,461	$46,999	$57,460	$3,539,523
293	$10,324	$47,136	$57,460	$3,492,387
294	$10,186	$47,274	$57,460	$3,445,114
295	$10,048	$47,412	$57,460	$3,397,702
296	$9,910	$47,550	$57,460	$3,350,152
297	$9,771	$47,688	$57,460	$3,302,464
298	$9,632	$47,828	$57,460	$3,254,636
299	$9,493	$47,967	$57,460	$3,206,669
300	$9,353	$48,107	$57,460	$3,158,562

第25年供款共

$689,517

第25年利息

$121,378

第25年共還本金

$568,139

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$9,212	$48,247	$57,460	$3,110,315
302	$9,072	$48,388	$57,460	$3,061,927
303	$8,931	$48,529	$57,460	$3,013,398
304	$8,789	$48,671	$57,460	$2,964,727
305	$8,647	$48,813	$57,460	$2,915,914
306	$8,505	$48,955	$57,460	$2,866,959
307	$8,362	$49,098	$57,460	$2,817,862
308	$8,219	$49,241	$57,460	$2,768,621
309	$8,075	$49,385	$57,460	$2,719,236
310	$7,931	$49,529	$57,460	$2,669,707
311	$7,787	$49,673	$57,460	$2,620,034
312	$7,642	$49,818	$57,460	$2,570,216

第26年供款共

$689,517

第26年利息

$101,171

第26年共還本金

$588,346

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$7,496	$49,963	$57,460	$2,520,253
314	$7,351	$50,109	$57,460	$2,470,144
315	$7,205	$50,255	$57,460	$2,419,889
316	$7,058	$50,402	$57,460	$2,369,487
317	$6,911	$50,549	$57,460	$2,318,938
318	$6,764	$50,696	$57,460	$2,268,242
319	$6,616	$50,844	$57,460	$2,217,398
320	$6,467	$50,992	$57,460	$2,166,406
321	$6,319	$51,141	$57,460	$2,115,265
322	$6,170	$51,290	$57,460	$2,063,974
323	$6,020	$51,440	$57,460	$2,012,535
324	$5,870	$51,590	$57,460	$1,960,945

第27年供款共

$689,517

第27年利息

$80,246

第27年共還本金

$609,272

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$5,719	$51,740	$57,460	$1,909,204
326	$5,569	$51,891	$57,460	$1,857,313
327	$5,417	$52,043	$57,460	$1,805,271
328	$5,265	$52,194	$57,460	$1,753,076
329	$5,113	$52,347	$57,460	$1,700,730
330	$4,960	$52,499	$57,460	$1,648,230
331	$4,807	$52,652	$57,460	$1,595,578
332	$4,654	$52,806	$57,460	$1,542,772
333	$4,500	$52,960	$57,460	$1,489,812
334	$4,345	$53,114	$57,460	$1,436,697
335	$4,190	$53,269	$57,460	$1,383,428
336	$4,035	$53,425	$57,460	$1,330,003

第28年供款共

$689,517

第28年利息

$58,576

第28年共還本金

$630,942

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$3,879	$53,581	$57,460	$1,276,423
338	$3,723	$53,737	$57,460	$1,222,686
339	$3,566	$53,894	$57,460	$1,168,792
340	$3,409	$54,051	$57,460	$1,114,741
341	$3,251	$54,208	$57,460	$1,060,533
342	$3,093	$54,367	$57,460	$1,006,166
343	$2,935	$54,525	$57,460	$951,641
344	$2,776	$54,684	$57,460	$896,957
345	$2,616	$54,844	$57,460	$842,114
346	$2,456	$55,004	$57,460	$787,110
347	$2,296	$55,164	$57,460	$731,946
348	$2,135	$55,325	$57,460	$676,621

第29年供款共

$689,517

第29年利息

$36,135

第29年共還本金

$653,382

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$1,973	$55,486	$57,460	$621,135
350	$1,812	$55,648	$57,460	$565,487
351	$1,649	$55,810	$57,460	$509,676
352	$1,487	$55,973	$57,460	$453,703
353	$1,323	$56,136	$57,460	$397,567
354	$1,160	$56,300	$57,460	$341,266
355	$995	$56,464	$57,460	$284,802
356	$831	$56,629	$57,460	$228,173
357	$666	$56,794	$57,460	$171,379
358	$500	$56,960	$57,460	$114,419
359	$334	$57,126	$57,460	$57,293
360	$167	$57,293	$57,460	$0

第30年供款共

$689,517

第30年利息

$12,896

第30年共還本金

$676,621

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$16,219,513

免责声明

笋盘推介

按揭保险费
info