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$16,011,230

每月供款
$57,407

首期

$-4,985,000

总贷款额

$12,985,000

總利息

$7,681,230

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-4,655,000

$114,812

置业成本总预算

HK$-4,655,000

首期

$-4,985,000
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

$114,812

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

沙田沙田第一城第05期第27座

thumb_up

高层河景宽敞三房可约

实

688 呎

@11,919

建

870 呎

@9,425

real_estate_agent 罕有放盘

售$820 万

实

688 呎

@11,919

建

870 呎

@9,425

售$820 万

real_estate_agent 罕有放盘

马鞍山晓峰湾畔第05座

thumb_up

头排全海露台 , 全新装修

实

510 呎

@13,882

建

643 呎

@11,011

local_fire_department 至HIT

售$708 万

实

510 呎

@13,882

建

643 呎

@11,011

售$708 万

local_fire_department 至HIT

西贡泥涌村

thumb_up

连天台有海景

建

670 呎

@11,791

local_fire_department 至HIT real_estate_agent 罕有放盘

售$790 万

建

670 呎

@11,791

售$790 万

local_fire_department 至HIT real_estate_agent 罕有放盘

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

@13,308

建

656 呎

@10,671

local_fire_department 至HIT

售$700 万

实

526 呎

@13,308

建

656 呎

@10,671

售$700 万

local_fire_department 至HIT

马鞍山迎海第01期第03座

thumb_up

2房2厅~海景单位

实

491 呎

@14,257

建

638 呎

@10,972

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

售$700 万

实

491 呎

@14,257

建

638 呎

@10,972

售$700 万

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

马鞍山迎涛湾 B座

thumb_up

迎涛湾

实

506 呎

@13,834

建

683 呎

@10,249

local_fire_department 至HIT

售$700 万

实

506 呎

@13,834

建

683 呎

@10,249

售$700 万

local_fire_department 至HIT

西贡相思湾

thumb_up

CLEAR WATER BAY VILLAGE HOUSE

建

1,350 呎

@6,667

local_fire_department 至HIT hotel_class 楼王

售$900 万

建

1,350 呎

@6,667

售$900 万

local_fire_department 至HIT hotel_class 楼王

马鞍山马鞍山中心第01座

thumb_up

高层海景三房,罕有放盘

实

642 呎

@13,209

建

848 呎

@10,000

verified 首置必买

售$848 万

实

642 呎

@13,209

建

848 呎

@10,000

售$848 万

verified 首置必买

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

@13,082

建

733 呎

@9,959

local_fire_department 至HIT directions_run 即走 hotel_class 楼王 local_offer 低水笋价

售$730 万

实

558 呎

@13,082

建

733 呎

@9,959

售$730 万

local_fire_department 至HIT directions_run 即走 hotel_class 楼王 local_offer 低水笋价

西贡 Marina Cove

thumb_up

匡湖居分层靓景

实

533 呎

@13,659

建

650 呎

@11,200

local_fire_department 至HIT local_offer 低水笋价

售$728 万

实

533 呎

@13,659

建

650 呎

@11,200

售$728 万

local_fire_department 至HIT local_offer 低水笋价

马鞍山海典居第08座

thumb_up

罕有海景2房,劲开扬又实用-必抢

实

559 呎

@13,023

建

750 呎

@9,707

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

售$728 万

实

559 呎

@13,023

建

750 呎

@9,707

售$728 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

VR实景

马鞍山观澜雅轩

thumb_up

大厅大房

实

605 呎

@13,207

建

808 呎

@9,889

local_fire_department 至HIT

售$799 万

实

605 呎

@13,207

建

808 呎

@9,889

售$799 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$77,715	$59,717	$48,937	$41,765
1.500	$80,603	$62,659	$51,932	$44,814
2.000	$83,560	$65,689	$55,037	$47,995
2.500	$86,583	$68,808	$58,253	$51,306
3.000	$89,672	$72,014	$61,576	$54,745
3.375	$92,032	$74,476	$64,139	$57,406
3.500	$92,827	$75,308	$65,006	$58,308
4.000	$96,048	$78,687	$68,540	$61,992
4.500	$99,334	$82,150	$72,175	$65,793
5.000	$102,685	$85,695	$75,909	$69,706
5.500	$106,098	$89,322	$79,739	$73,727
6.000	$109,575	$93,029	$83,663	$77,852

每月供款$57,407

年期

30年

贷款金额

$12,985,000

總利息

$7,681,230

总贷款连利息

$20,666,230

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$36,520	$20,886	$57,406	$12,964,114
2	$36,462	$20,945	$57,406	$12,943,169
3	$36,403	$21,004	$57,406	$12,922,166
4	$36,344	$21,063	$57,406	$12,901,103
5	$36,284	$21,122	$57,406	$12,879,982
6	$36,225	$21,181	$57,406	$12,858,800
7	$36,165	$21,241	$57,406	$12,837,559
8	$36,106	$21,301	$57,406	$12,816,259
9	$36,046	$21,360	$57,406	$12,794,898
10	$35,986	$21,421	$57,406	$12,773,478
11	$35,925	$21,481	$57,406	$12,751,997
12	$35,865	$21,541	$57,406	$12,730,456

第1年供款共

$688,874

第1年利息

$434,330

第1年共還本金

$254,544

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$35,804	$21,602	$57,406	$12,708,854
14	$35,744	$21,663	$57,406	$12,687,192
15	$35,683	$21,723	$57,406	$12,665,468
16	$35,622	$21,785	$57,406	$12,643,684
17	$35,560	$21,846	$57,406	$12,621,838
18	$35,499	$21,907	$57,406	$12,599,930
19	$35,437	$21,969	$57,406	$12,577,962
20	$35,376	$22,031	$57,406	$12,555,931
21	$35,314	$22,093	$57,406	$12,533,838
22	$35,251	$22,155	$57,406	$12,511,683
23	$35,189	$22,217	$57,406	$12,489,466
24	$35,127	$22,280	$57,406	$12,467,187

第2年供款共

$688,874

第2年利息

$425,605

第2年共還本金

$263,269

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$35,064	$22,342	$57,406	$12,444,845
26	$35,001	$22,405	$57,406	$12,422,440
27	$34,938	$22,468	$57,406	$12,399,971
28	$34,875	$22,531	$57,406	$12,377,440
29	$34,812	$22,595	$57,406	$12,354,846
30	$34,748	$22,658	$57,406	$12,332,187
31	$34,684	$22,722	$57,406	$12,309,465
32	$34,620	$22,786	$57,406	$12,286,680
33	$34,556	$22,850	$57,406	$12,263,830
34	$34,492	$22,914	$57,406	$12,240,916
35	$34,428	$22,979	$57,406	$12,217,937
36	$34,363	$23,043	$57,406	$12,194,894

第3年供款共

$688,874

第3年利息

$416,581

第3年共還本金

$272,293

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$34,298	$23,108	$57,406	$12,171,786
38	$34,233	$23,173	$57,406	$12,148,613
39	$34,168	$23,238	$57,406	$12,125,374
40	$34,103	$23,304	$57,406	$12,102,071
41	$34,037	$23,369	$57,406	$12,078,702
42	$33,971	$23,435	$57,406	$12,055,267
43	$33,905	$23,501	$57,406	$12,031,766
44	$33,839	$23,567	$57,406	$12,008,199
45	$33,773	$23,633	$57,406	$11,984,566
46	$33,707	$23,700	$57,406	$11,960,866
47	$33,640	$23,766	$57,406	$11,937,100
48	$33,573	$23,833	$57,406	$11,913,267

第4年供款共

$688,874

第4年利息

$407,248

第4年共還本金

$281,627

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$33,506	$23,900	$57,406	$11,889,367
50	$33,439	$23,967	$57,406	$11,865,400
51	$33,371	$24,035	$57,406	$11,841,365
52	$33,304	$24,102	$57,406	$11,817,263
53	$33,236	$24,170	$57,406	$11,793,092
54	$33,168	$24,238	$57,406	$11,768,854
55	$33,100	$24,306	$57,406	$11,744,548
56	$33,032	$24,375	$57,406	$11,720,173
57	$32,963	$24,443	$57,406	$11,695,730
58	$32,894	$24,512	$57,406	$11,671,218
59	$32,825	$24,581	$57,406	$11,646,637
60	$32,756	$24,650	$57,406	$11,621,987

第5年供款共

$688,874

第5年利息

$397,594

第5年共還本金

$291,280

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$32,687	$24,719	$57,406	$11,597,268
62	$32,617	$24,789	$57,406	$11,572,479
63	$32,548	$24,859	$57,406	$11,547,620
64	$32,478	$24,929	$57,406	$11,522,692
65	$32,408	$24,999	$57,406	$11,497,693
66	$32,337	$25,069	$57,406	$11,472,624
67	$32,267	$25,139	$57,406	$11,447,485
68	$32,196	$25,210	$57,406	$11,422,275
69	$32,125	$25,281	$57,406	$11,396,994
70	$32,054	$25,352	$57,406	$11,371,642
71	$31,983	$25,423	$57,406	$11,346,218
72	$31,911	$25,495	$57,406	$11,320,723

第6年供款共

$688,874

第6年利息

$387,610

第6年共還本金

$301,264

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$31,840	$25,567	$57,406	$11,295,157
74	$31,768	$25,639	$57,406	$11,269,518
75	$31,696	$25,711	$57,406	$11,243,807
76	$31,623	$25,783	$57,406	$11,218,024
77	$31,551	$25,855	$57,406	$11,192,169
78	$31,478	$25,928	$57,406	$11,166,241
79	$31,405	$26,001	$57,406	$11,140,239
80	$31,332	$26,074	$57,406	$11,114,165
81	$31,259	$26,148	$57,406	$11,088,018
82	$31,185	$26,221	$57,406	$11,061,796
83	$31,111	$26,295	$57,406	$11,035,502
84	$31,037	$26,369	$57,406	$11,009,133

第7年供款共

$688,874

第7年利息

$377,284

第7年共還本金

$311,590

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$30,963	$26,443	$57,406	$10,982,690
86	$30,889	$26,517	$57,406	$10,956,172
87	$30,814	$26,592	$57,406	$10,929,580
88	$30,739	$26,667	$57,406	$10,902,914
89	$30,664	$26,742	$57,406	$10,876,172
90	$30,589	$26,817	$57,406	$10,849,355
91	$30,514	$26,892	$57,406	$10,822,462
92	$30,438	$26,968	$57,406	$10,795,494
93	$30,362	$27,044	$57,406	$10,768,451
94	$30,286	$27,120	$57,406	$10,741,331
95	$30,210	$27,196	$57,406	$10,714,134
96	$30,134	$27,273	$57,406	$10,686,862

第8年供款共

$688,874

第8年利息

$366,603

第8年共還本金

$322,271

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$30,057	$27,349	$57,406	$10,659,512
98	$29,980	$27,426	$57,406	$10,632,086
99	$29,903	$27,503	$57,406	$10,604,583
100	$29,825	$27,581	$57,406	$10,577,002
101	$29,748	$27,658	$57,406	$10,549,343
102	$29,670	$27,736	$57,406	$10,521,607
103	$29,592	$27,814	$57,406	$10,493,793
104	$29,514	$27,892	$57,406	$10,465,901
105	$29,435	$27,971	$57,406	$10,437,930
106	$29,357	$28,050	$57,406	$10,409,880
107	$29,278	$28,128	$57,406	$10,381,752
108	$29,199	$28,208	$57,406	$10,353,544

第9年供款共

$688,874

第9年利息

$355,557

第9年共還本金

$333,317

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$29,119	$28,287	$57,406	$10,325,258
110	$29,040	$28,366	$57,406	$10,296,891
111	$28,960	$28,446	$57,406	$10,268,445
112	$28,880	$28,526	$57,406	$10,239,919
113	$28,800	$28,606	$57,406	$10,211,312
114	$28,719	$28,687	$57,406	$10,182,626
115	$28,639	$28,768	$57,406	$10,153,858
116	$28,558	$28,848	$57,406	$10,125,009
117	$28,477	$28,930	$57,406	$10,096,080
118	$28,395	$29,011	$57,406	$10,067,069
119	$28,314	$29,093	$57,406	$10,037,976
120	$28,232	$29,174	$57,406	$10,008,802

第10年供款共

$688,874

第10年利息

$344,132

第10年共還本金

$344,742

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$28,150	$29,256	$57,406	$9,979,546
122	$28,067	$29,339	$57,406	$9,950,207
123	$27,985	$29,421	$57,406	$9,920,786
124	$27,902	$29,504	$57,406	$9,891,282
125	$27,819	$29,587	$57,406	$9,861,695
126	$27,736	$29,670	$57,406	$9,832,024
127	$27,653	$29,754	$57,406	$9,802,271
128	$27,569	$29,837	$57,406	$9,772,434
129	$27,485	$29,921	$57,406	$9,742,512
130	$27,401	$30,005	$57,406	$9,712,507
131	$27,316	$30,090	$57,406	$9,682,417
132	$27,232	$30,174	$57,406	$9,652,243

第11年供款共

$688,874

第11年利息

$332,315

第11年共還本金

$356,559

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$27,147	$30,259	$57,406	$9,621,983
134	$27,062	$30,344	$57,406	$9,591,639
135	$26,976	$30,430	$57,406	$9,561,209
136	$26,891	$30,515	$57,406	$9,530,694
137	$26,805	$30,601	$57,406	$9,500,093
138	$26,719	$30,687	$57,406	$9,469,406
139	$26,633	$30,773	$57,406	$9,438,632
140	$26,546	$30,860	$57,406	$9,407,772
141	$26,459	$30,947	$57,406	$9,376,825
142	$26,372	$31,034	$57,406	$9,345,792
143	$26,285	$31,121	$57,406	$9,314,670
144	$26,198	$31,209	$57,406	$9,283,462

第12年供款共

$688,874

第12年利息

$320,093

第12年共還本金

$368,781

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$26,110	$31,296	$57,406	$9,252,165
146	$26,022	$31,384	$57,406	$9,220,781
147	$25,933	$31,473	$57,406	$9,189,308
148	$25,845	$31,561	$57,406	$9,157,747
149	$25,756	$31,650	$57,406	$9,126,097
150	$25,667	$31,739	$57,406	$9,094,358
151	$25,578	$31,828	$57,406	$9,062,529
152	$25,488	$31,918	$57,406	$9,030,612
153	$25,399	$32,008	$57,406	$8,998,604
154	$25,309	$32,098	$57,406	$8,966,506
155	$25,218	$32,188	$57,406	$8,934,318
156	$25,128	$32,278	$57,406	$8,902,040

第13年供款共

$688,874

第13年利息

$307,453

第13年共還本金

$381,422

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$25,037	$32,369	$57,406	$8,869,671
158	$24,946	$32,460	$57,406	$8,837,211
159	$24,855	$32,552	$57,406	$8,804,659
160	$24,763	$32,643	$57,406	$8,772,016
161	$24,671	$32,735	$57,406	$8,739,281
162	$24,579	$32,827	$57,406	$8,706,454
163	$24,487	$32,919	$57,406	$8,673,535
164	$24,394	$33,012	$57,406	$8,640,523
165	$24,301	$33,105	$57,406	$8,607,418
166	$24,208	$33,198	$57,406	$8,574,220
167	$24,115	$33,291	$57,406	$8,540,929
168	$24,021	$33,385	$57,406	$8,507,544

第14年供款共

$688,874

第14年利息

$294,379

第14年共還本金

$394,496

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$23,927	$33,479	$57,406	$8,474,066
170	$23,833	$33,573	$57,406	$8,440,493
171	$23,739	$33,667	$57,406	$8,406,825
172	$23,644	$33,762	$57,406	$8,373,063
173	$23,549	$33,857	$57,406	$8,339,207
174	$23,454	$33,952	$57,406	$8,305,254
175	$23,359	$34,048	$57,406	$8,271,207
176	$23,263	$34,143	$57,406	$8,237,063
177	$23,167	$34,239	$57,406	$8,202,824
178	$23,070	$34,336	$57,406	$8,168,488
179	$22,974	$34,432	$57,406	$8,134,056
180	$22,877	$34,529	$57,406	$8,099,527

第15年供款共

$688,874

第15年利息

$280,857

第15年共還本金

$408,018

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$22,780	$34,626	$57,406	$8,064,900
182	$22,683	$34,724	$57,406	$8,030,177
183	$22,585	$34,821	$57,406	$7,995,355
184	$22,487	$34,919	$57,406	$7,960,436
185	$22,389	$35,017	$57,406	$7,925,419
186	$22,290	$35,116	$57,406	$7,890,303
187	$22,191	$35,215	$57,406	$7,855,088
188	$22,092	$35,314	$57,406	$7,819,774
189	$21,993	$35,413	$57,406	$7,784,361
190	$21,894	$35,513	$57,406	$7,748,848
191	$21,794	$35,613	$57,406	$7,713,236
192	$21,693	$35,713	$57,406	$7,677,523

第16年供款共

$688,874

第16年利息

$266,871

第16年共還本金

$422,003

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$21,593	$35,813	$57,406	$7,641,710
194	$21,492	$35,914	$57,406	$7,605,796
195	$21,391	$36,015	$57,406	$7,569,781
196	$21,290	$36,116	$57,406	$7,533,665
197	$21,188	$36,218	$57,406	$7,497,447
198	$21,087	$36,320	$57,406	$7,461,128
199	$20,984	$36,422	$57,406	$7,424,706
200	$20,882	$36,524	$57,406	$7,388,182
201	$20,779	$36,627	$57,406	$7,351,555
202	$20,676	$36,730	$57,406	$7,314,825
203	$20,573	$36,833	$57,406	$7,277,992
204	$20,469	$36,937	$57,406	$7,241,055

第17年供款共

$688,874

第17年利息

$252,406

第17年共還本金

$436,468

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$20,365	$37,041	$57,406	$7,204,014
206	$20,261	$37,145	$57,406	$7,166,869
207	$20,157	$37,249	$57,406	$7,129,620
208	$20,052	$37,354	$57,406	$7,092,266
209	$19,947	$37,459	$57,406	$7,054,806
210	$19,842	$37,565	$57,406	$7,017,242
211	$19,736	$37,670	$57,406	$6,979,572
212	$19,630	$37,776	$57,406	$6,941,795
213	$19,524	$37,882	$57,406	$6,903,913
214	$19,417	$37,989	$57,406	$6,865,924
215	$19,310	$38,096	$57,406	$6,827,828
216	$19,203	$38,203	$57,406	$6,789,625

第18年供款共

$688,874

第18年利息

$237,445

第18年共還本金

$451,429

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$19,096	$38,310	$57,406	$6,751,315
218	$18,988	$38,418	$57,406	$6,712,897
219	$18,880	$38,526	$57,406	$6,674,371
220	$18,772	$38,635	$57,406	$6,635,736
221	$18,663	$38,743	$57,406	$6,596,993
222	$18,554	$38,852	$57,406	$6,558,141
223	$18,445	$38,961	$57,406	$6,519,179
224	$18,335	$39,071	$57,406	$6,480,108
225	$18,225	$39,181	$57,406	$6,440,928
226	$18,115	$39,291	$57,406	$6,401,637
227	$18,005	$39,402	$57,406	$6,362,235
228	$17,894	$39,512	$57,406	$6,322,723

第19年供款共

$688,874

第19年利息

$221,971

第19年共還本金

$466,903

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$17,783	$39,624	$57,406	$6,283,099
230	$17,671	$39,735	$57,406	$6,243,364
231	$17,559	$39,847	$57,406	$6,203,517
232	$17,447	$39,959	$57,406	$6,163,558
233	$17,335	$40,071	$57,406	$6,123,487
234	$17,222	$40,184	$57,406	$6,083,303
235	$17,109	$40,297	$57,406	$6,043,006
236	$16,996	$40,410	$57,406	$6,002,596
237	$16,882	$40,524	$57,406	$5,962,072
238	$16,768	$40,638	$57,406	$5,921,434
239	$16,654	$40,752	$57,406	$5,880,682
240	$16,539	$40,867	$57,406	$5,839,816

第20年供款共

$688,874

第20年利息

$205,967

第20年共還本金

$482,907

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$16,424	$40,982	$57,406	$5,798,834
242	$16,309	$41,097	$57,406	$5,757,737
243	$16,194	$41,213	$57,406	$5,716,524
244	$16,078	$41,328	$57,406	$5,675,196
245	$15,961	$41,445	$57,406	$5,633,751
246	$15,845	$41,561	$57,406	$5,592,190
247	$15,728	$41,678	$57,406	$5,550,512
248	$15,611	$41,795	$57,406	$5,508,716
249	$15,493	$41,913	$57,406	$5,466,803
250	$15,375	$42,031	$57,406	$5,424,773
251	$15,257	$42,149	$57,406	$5,382,624
252	$15,139	$42,268	$57,406	$5,340,356

第21年供款共

$688,874

第21年利息

$189,415

第21年共還本金

$499,460

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$15,020	$42,386	$57,406	$5,297,970
254	$14,901	$42,506	$57,406	$5,255,464
255	$14,781	$42,625	$57,406	$5,212,839
256	$14,661	$42,745	$57,406	$5,170,094
257	$14,541	$42,865	$57,406	$5,127,228
258	$14,420	$42,986	$57,406	$5,084,242
259	$14,299	$43,107	$57,406	$5,041,136
260	$14,178	$43,228	$57,406	$4,997,908
261	$14,057	$43,350	$57,406	$4,954,558
262	$13,935	$43,471	$57,406	$4,911,087
263	$13,812	$43,594	$57,406	$4,867,493
264	$13,690	$43,716	$57,406	$4,823,777

第22年供款共

$688,874

第22年利息

$172,295

第22年共還本金

$516,580

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$13,567	$43,839	$57,406	$4,779,937
266	$13,444	$43,963	$57,406	$4,735,975
267	$13,320	$44,086	$57,406	$4,691,888
268	$13,196	$44,210	$57,406	$4,647,678
269	$13,072	$44,335	$57,406	$4,603,343
270	$12,947	$44,459	$57,406	$4,558,884
271	$12,822	$44,584	$57,406	$4,514,300
272	$12,696	$44,710	$57,406	$4,469,590
273	$12,571	$44,835	$57,406	$4,424,755
274	$12,445	$44,962	$57,406	$4,379,793
275	$12,318	$45,088	$57,406	$4,334,705
276	$12,191	$45,215	$57,406	$4,289,490

第23年供款共

$688,874

第23年利息

$154,588

第23年共還本金

$534,286

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$12,064	$45,342	$57,406	$4,244,148
278	$11,937	$45,470	$57,406	$4,198,679
279	$11,809	$45,597	$57,406	$4,153,081
280	$11,681	$45,726	$57,406	$4,107,356
281	$11,552	$45,854	$57,406	$4,061,501
282	$11,423	$45,983	$57,406	$4,015,518
283	$11,294	$46,113	$57,406	$3,969,406
284	$11,164	$46,242	$57,406	$3,923,163
285	$11,034	$46,372	$57,406	$3,876,791
286	$10,903	$46,503	$57,406	$3,830,288
287	$10,773	$46,634	$57,406	$3,783,655
288	$10,642	$46,765	$57,406	$3,736,890

第24年供款共

$688,874

第24年利息

$136,274

第24年共還本金

$552,600

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$10,510	$46,896	$57,406	$3,689,994
290	$10,378	$47,028	$57,406	$3,642,966
291	$10,246	$47,160	$57,406	$3,595,806
292	$10,113	$47,293	$57,406	$3,548,513
293	$9,980	$47,426	$57,406	$3,501,087
294	$9,847	$47,559	$57,406	$3,453,527
295	$9,713	$47,693	$57,406	$3,405,834
296	$9,579	$47,827	$57,406	$3,358,007
297	$9,444	$47,962	$57,406	$3,310,045
298	$9,310	$48,097	$57,406	$3,261,948
299	$9,174	$48,232	$57,406	$3,213,716
300	$9,039	$48,368	$57,406	$3,165,349

第25年供款共

$688,874

第25年利息

$117,333

第25年共還本金

$571,542

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$8,903	$48,504	$57,406	$3,116,845
302	$8,766	$48,640	$57,406	$3,068,205
303	$8,629	$48,777	$57,406	$3,019,428
304	$8,492	$48,914	$57,406	$2,970,514
305	$8,355	$49,052	$57,406	$2,921,462
306	$8,217	$49,190	$57,406	$2,872,273
307	$8,078	$49,328	$57,406	$2,822,945
308	$7,940	$49,467	$57,406	$2,773,478
309	$7,800	$49,606	$57,406	$2,723,872
310	$7,661	$49,745	$57,406	$2,674,127
311	$7,521	$49,885	$57,406	$2,624,242
312	$7,381	$50,026	$57,406	$2,574,216

第26年供款共

$688,874

第26年利息

$97,742

第26年共還本金

$591,132

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$7,240	$50,166	$57,406	$2,524,050
314	$7,099	$50,307	$57,406	$2,473,743
315	$6,957	$50,449	$57,406	$2,423,294
316	$6,816	$50,591	$57,406	$2,372,703
317	$6,673	$50,733	$57,406	$2,321,970
318	$6,531	$50,876	$57,406	$2,271,095
319	$6,387	$51,019	$57,406	$2,220,076
320	$6,244	$51,162	$57,406	$2,168,914
321	$6,100	$51,306	$57,406	$2,117,608
322	$5,956	$51,450	$57,406	$2,066,157
323	$5,811	$51,595	$57,406	$2,014,562
324	$5,666	$51,740	$57,406	$1,962,822

第27年供款共

$688,874

第27年利息

$77,480

第27年共還本金

$611,394

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$5,520	$51,886	$57,406	$1,910,936
326	$5,375	$52,032	$57,406	$1,858,905
327	$5,228	$52,178	$57,406	$1,806,726
328	$5,081	$52,325	$57,406	$1,754,402
329	$4,934	$52,472	$57,406	$1,701,930
330	$4,787	$52,620	$57,406	$1,649,310
331	$4,639	$52,768	$57,406	$1,596,543
332	$4,490	$52,916	$57,406	$1,543,627
333	$4,341	$53,065	$57,406	$1,490,562
334	$4,192	$53,214	$57,406	$1,437,348
335	$4,043	$53,364	$57,406	$1,383,984
336	$3,892	$53,514	$57,406	$1,330,471

第28年供款共

$688,874

第28年利息

$56,523

第28年共還本金

$632,351

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$3,742	$53,664	$57,406	$1,276,806
338	$3,591	$53,815	$57,406	$1,222,991
339	$3,440	$53,967	$57,406	$1,169,025
340	$3,288	$54,118	$57,406	$1,114,906
341	$3,136	$54,271	$57,406	$1,060,636
342	$2,983	$54,423	$57,406	$1,006,213
343	$2,830	$54,576	$57,406	$951,637
344	$2,676	$54,730	$57,406	$896,907
345	$2,523	$54,884	$57,406	$842,023
346	$2,368	$55,038	$57,406	$786,985
347	$2,213	$55,193	$57,406	$731,792
348	$2,058	$55,348	$57,406	$676,444

第29年供款共

$688,874

第29年利息

$34,848

第29年共還本金

$654,026

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$1,902	$55,504	$57,406	$620,941
350	$1,746	$55,660	$57,406	$565,281
351	$1,590	$55,816	$57,406	$509,465
352	$1,433	$55,973	$57,406	$453,491
353	$1,275	$56,131	$57,406	$397,360
354	$1,118	$56,289	$57,406	$341,072
355	$959	$56,447	$57,406	$284,625
356	$801	$56,606	$57,406	$228,019
357	$641	$56,765	$57,406	$171,254
358	$482	$56,925	$57,406	$114,330
359	$322	$57,085	$57,406	$57,245
360	$161	$57,245	$57,406	$0

第30年供款共

$688,874

第30年利息

$12,430

第30年共還本金

$676,444

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$16,011,230

免责声明

笋盘推介

按揭保险费
info