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$20,673,549

每月供款
$89,899

首期

$-12,020,000

总贷款额

$20,020,000

總利息

$12,343,549

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-11,690,000

$179,797

置业成本总预算

HK$-11,690,000

首期

$-12,020,000
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

$179,797

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

马鞍山迎海

thumb_up

迎海第1座最近铁路

实

511 呎

@15,460

建

663 呎

@11,916

local_fire_department 至HIT

售$790 万

实

511 呎

@15,460

建

663 呎

@11,916

售$790 万

local_fire_department 至HIT

沙田欣廷轩

thumb_up

极高层连天台***必睇***

实

429 呎

@17,016

建

562 呎

@12,989

local_fire_department 至HIT real_estate_agent 罕有放盘 pets 爱竉必选

售$730 万

实

429 呎

@17,016

建

562 呎

@12,989

售$730 万

local_fire_department 至HIT real_estate_agent 罕有放盘 pets 爱竉必选

马鞍山听涛雅苑

thumb_up

罕有靓装即买即住

实

650 呎

@11,692

建

807 呎

@9,418

local_fire_department 至HIT directions_run 即走 verified 首置必买

售$760 万

实

650 呎

@11,692

建

807 呎

@9,418

售$760 万

local_fire_department 至HIT directions_run 即走 verified 首置必买

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

马鞍山乌溪沙村

thumb_up

全幢自己拥有的村屋连天台及花园

建

891 呎

@9,540

local_fire_department 至HIT real_estate_agent 罕有放盘

售$850 万

建

891 呎

@9,540

售$850 万

local_fire_department 至HIT real_estate_agent 罕有放盘

独家

马鞍山晓峰湾畔第05座极高层

thumb_up

晓峰湾畔第05座

实

510 呎

@14,706

建

643 呎

@11,664

local_fire_department 至HIT real_estate_agent 罕有放盘

售$750 万

实

510 呎

@14,706

建

643 呎

@11,664

售$750 万

local_fire_department 至HIT real_estate_agent 罕有放盘

西贡逸珑海滙连大花园

thumb_up

特色户地下连大花园

实

492 呎

@17,886

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 pets 爱竉必选

售$880 万

实

492 呎

@17,886

售$880 万

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 pets 爱竉必选

KOL实拍 VR实景

沙田沙田第一城第01期第05座

thumb_up

靓装开扬景宽敞实用

实

819 呎

@10,989

建

980 呎

@9,184

local_offer 低水笋价

售$900 万

实

819 呎

@10,989

建

980 呎

@9,184

售$900 万

local_offer 低水笋价

西贡逸珑园第03座

thumb_up

逸珑园楼龄新

实

532 呎

@13,662

local_fire_department 至HIT

售$727 万

实

532 呎

@13,662

售$727 万

local_fire_department 至HIT

马鞍山云海第01期榕海臺第02座

thumb_up

云海3房租盘

实

598 呎

@14,381

directions_run 即走 real_estate_agent 罕有放盘

售$860 万

实

598 呎

@14,381

售$860 万

directions_run 即走 real_estate_agent 罕有放盘

马鞍山听涛雅苑第06座

thumb_up

罕有连空中花园绝对实盘

实

516 呎

@14,109

建

638 呎

@11,411

local_fire_department 至HIT real_estate_agent 罕有放盘

售$728 万

实

516 呎

@14,109

建

638 呎

@11,411

售$728 万

local_fire_department 至HIT real_estate_agent 罕有放盘

马鞍山泓碧第03座

thumb_up

罕有两房高层海景

实

498 呎

@15,663

local_fire_department 至HIT directions_run 即走 flight_takeoff 移民急让 price_change 蚀让盘

售$780 万

实

498 呎

@15,663

售$780 万

local_fire_department 至HIT directions_run 即走 flight_takeoff 移民急让 price_change 蚀让盘

利率	15年	20年	25年	30年
1.000	$119,819	$92,071	$75,450	$64,392
1.500	$124,273	$96,606	$80,067	$69,093
2.000	$128,830	$101,278	$84,856	$73,998
2.500	$133,491	$106,087	$89,813	$79,103
3.000	$138,254	$111,030	$94,937	$84,405
3.500	$143,119	$116,108	$100,225	$89,899
4.000	$148,086	$121,317	$105,673	$95,579
4.500	$153,152	$126,656	$111,278	$101,438
5.000	$158,317	$132,123	$117,035	$107,472
5.500	$163,580	$137,715	$122,940	$113,671
6.000	$168,940	$143,429	$128,989	$120,030

每月供款$89,899

年期

30年

贷款金额

$20,020,000

總利息

$12,343,549

总贷款连利息

$32,363,549

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$58,392	$31,507	$89,899	$19,988,493
2	$58,300	$31,599	$89,899	$19,956,894
3	$58,208	$31,691	$89,899	$19,925,203
4	$58,115	$31,784	$89,899	$19,893,419
5	$58,022	$31,876	$89,899	$19,861,543
6	$57,930	$31,969	$89,899	$19,829,574
7	$57,836	$32,062	$89,899	$19,797,511
8	$57,743	$32,156	$89,899	$19,765,355
9	$57,649	$32,250	$89,899	$19,733,105
10	$57,555	$32,344	$89,899	$19,700,762
11	$57,461	$32,438	$89,899	$19,668,323
12	$57,366	$32,533	$89,899	$19,635,791

第1年供款共

$1,078,785

第1年利息

$694,576

第1年共還本金

$384,209

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$57,271	$32,628	$89,899	$19,603,163
14	$57,176	$32,723	$89,899	$19,570,440
15	$57,080	$32,818	$89,899	$19,537,622
16	$56,985	$32,914	$89,899	$19,504,708
17	$56,889	$33,010	$89,899	$19,471,698
18	$56,792	$33,106	$89,899	$19,438,591
19	$56,696	$33,203	$89,899	$19,405,389
20	$56,599	$33,300	$89,899	$19,372,089
21	$56,502	$33,397	$89,899	$19,338,692
22	$56,405	$33,494	$89,899	$19,305,198
23	$56,307	$33,592	$89,899	$19,271,606
24	$56,209	$33,690	$89,899	$19,237,916

第2年供款共

$1,078,785

第2年利息

$680,910

第2年共還本金

$397,875

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$56,111	$33,788	$89,899	$19,204,128
26	$56,012	$33,887	$89,899	$19,170,241
27	$55,913	$33,986	$89,899	$19,136,256
28	$55,814	$34,085	$89,899	$19,102,171
29	$55,715	$34,184	$89,899	$19,067,987
30	$55,615	$34,284	$89,899	$19,033,703
31	$55,515	$34,384	$89,899	$18,999,319
32	$55,415	$34,484	$89,899	$18,964,835
33	$55,314	$34,585	$89,899	$18,930,251
34	$55,213	$34,686	$89,899	$18,895,565
35	$55,112	$34,787	$89,899	$18,860,778
36	$55,011	$34,888	$89,899	$18,825,890

第3年供款共

$1,078,785

第3年利息

$666,759

第3年共還本金

$412,026

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$54,909	$34,990	$89,899	$18,790,900
38	$54,807	$35,092	$89,899	$18,755,808
39	$54,704	$35,194	$89,899	$18,720,614
40	$54,602	$35,297	$89,899	$18,685,317
41	$54,499	$35,400	$89,899	$18,649,917
42	$54,396	$35,503	$89,899	$18,614,414
43	$54,292	$35,607	$89,899	$18,578,807
44	$54,188	$35,711	$89,899	$18,543,097
45	$54,084	$35,815	$89,899	$18,507,282
46	$53,980	$35,919	$89,899	$18,471,363
47	$53,875	$36,024	$89,899	$18,435,339
48	$53,770	$36,129	$89,899	$18,399,210

第4年供款共

$1,078,785

第4年利息

$652,105

第4年共還本金

$426,680

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$53,664	$36,234	$89,899	$18,362,976
50	$53,559	$36,340	$89,899	$18,326,635
51	$53,453	$36,446	$89,899	$18,290,189
52	$53,346	$36,552	$89,899	$18,253,637
53	$53,240	$36,659	$89,899	$18,216,978
54	$53,133	$36,766	$89,899	$18,180,212
55	$53,026	$36,873	$89,899	$18,143,339
56	$52,918	$36,981	$89,899	$18,106,358
57	$52,810	$37,089	$89,899	$18,069,270
58	$52,702	$37,197	$89,899	$18,032,073
59	$52,594	$37,305	$89,899	$17,994,768
60	$52,485	$37,414	$89,899	$17,957,354

第5年供款共

$1,078,785

第5年利息

$636,929

第5年共還本金

$441,856

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$52,376	$37,523	$89,899	$17,919,831
62	$52,266	$37,633	$89,899	$17,882,198
63	$52,156	$37,742	$89,899	$17,844,456
64	$52,046	$37,852	$89,899	$17,806,604
65	$51,936	$37,963	$89,899	$17,768,641
66	$51,825	$38,074	$89,899	$17,730,567
67	$51,714	$38,185	$89,899	$17,692,383
68	$51,603	$38,296	$89,899	$17,654,087
69	$51,491	$38,408	$89,899	$17,615,679
70	$51,379	$38,520	$89,899	$17,577,159
71	$51,267	$38,632	$89,899	$17,538,527
72	$51,154	$38,745	$89,899	$17,499,782

第6年供款共

$1,078,785

第6年利息

$621,213

第6年共還本金

$457,571

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$51,041	$38,858	$89,899	$17,460,925
74	$50,928	$38,971	$89,899	$17,421,954
75	$50,814	$39,085	$89,899	$17,382,869
76	$50,700	$39,199	$89,899	$17,343,670
77	$50,586	$39,313	$89,899	$17,304,357
78	$50,471	$39,428	$89,899	$17,264,930
79	$50,356	$39,543	$89,899	$17,225,387
80	$50,241	$39,658	$89,899	$17,185,729
81	$50,125	$39,774	$89,899	$17,145,955
82	$50,009	$39,890	$89,899	$17,106,065
83	$49,893	$40,006	$89,899	$17,066,059
84	$49,776	$40,123	$89,899	$17,025,937

第7年供款共

$1,078,785

第7年利息

$604,939

第7年共還本金

$473,846

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$49,659	$40,240	$89,899	$16,985,697
86	$49,542	$40,357	$89,899	$16,945,340
87	$49,424	$40,475	$89,899	$16,904,865
88	$49,306	$40,593	$89,899	$16,864,272
89	$49,187	$40,711	$89,899	$16,823,561
90	$49,069	$40,830	$89,899	$16,782,731
91	$48,950	$40,949	$89,899	$16,741,782
92	$48,830	$41,069	$89,899	$16,700,713
93	$48,710	$41,188	$89,899	$16,659,525
94	$48,590	$41,308	$89,899	$16,618,216
95	$48,470	$41,429	$89,899	$16,576,787
96	$48,349	$41,550	$89,899	$16,535,237

第8年供款共

$1,078,785

第8年利息

$588,086

第8年共還本金

$490,699

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$48,228	$41,671	$89,899	$16,493,567
98	$48,106	$41,793	$89,899	$16,451,774
99	$47,984	$41,914	$89,899	$16,409,860
100	$47,862	$42,037	$89,899	$16,367,823
101	$47,739	$42,159	$89,899	$16,325,664
102	$47,617	$42,282	$89,899	$16,283,381
103	$47,493	$42,406	$89,899	$16,240,976
104	$47,370	$42,529	$89,899	$16,198,447
105	$47,245	$42,653	$89,899	$16,155,793
106	$47,121	$42,778	$89,899	$16,113,016
107	$46,996	$42,902	$89,899	$16,070,113
108	$46,871	$43,028	$89,899	$16,027,086

第9年供款共

$1,078,785

第9年利息

$570,633

第9年共還本金

$508,152

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$46,746	$43,153	$89,899	$15,983,933
110	$46,620	$43,279	$89,899	$15,940,654
111	$46,494	$43,405	$89,899	$15,897,248
112	$46,367	$43,532	$89,899	$15,853,717
113	$46,240	$43,659	$89,899	$15,810,058
114	$46,113	$43,786	$89,899	$15,766,272
115	$45,985	$43,914	$89,899	$15,722,358
116	$45,857	$44,042	$89,899	$15,678,316
117	$45,728	$44,170	$89,899	$15,634,146
118	$45,600	$44,299	$89,899	$15,589,847
119	$45,470	$44,428	$89,899	$15,545,418
120	$45,341	$44,558	$89,899	$15,500,860

第10年供款共

$1,078,785

第10年利息

$552,560

第10年共還本金

$526,225

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$45,211	$44,688	$89,899	$15,456,173
122	$45,081	$44,818	$89,899	$15,411,354
123	$44,950	$44,949	$89,899	$15,366,405
124	$44,819	$45,080	$89,899	$15,321,325
125	$44,687	$45,212	$89,899	$15,276,114
126	$44,555	$45,343	$89,899	$15,230,770
127	$44,423	$45,476	$89,899	$15,185,295
128	$44,290	$45,608	$89,899	$15,139,686
129	$44,157	$45,741	$89,899	$15,093,945
130	$44,024	$45,875	$89,899	$15,048,070
131	$43,890	$46,009	$89,899	$15,002,062
132	$43,756	$46,143	$89,899	$14,955,919

第11年供款共

$1,078,785

第11年利息

$533,844

第11年共還本金

$544,941

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$43,621	$46,277	$89,899	$14,909,642
134	$43,486	$46,412	$89,899	$14,863,229
135	$43,351	$46,548	$89,899	$14,816,682
136	$43,215	$46,683	$89,899	$14,769,998
137	$43,079	$46,820	$89,899	$14,723,179
138	$42,943	$46,956	$89,899	$14,676,223
139	$42,806	$47,093	$89,899	$14,629,129
140	$42,668	$47,230	$89,899	$14,581,899
141	$42,531	$47,368	$89,899	$14,534,531
142	$42,392	$47,506	$89,899	$14,487,024
143	$42,254	$47,645	$89,899	$14,439,380
144	$42,115	$47,784	$89,899	$14,391,596

第12年供款共

$1,078,785

第12年利息

$514,462

第12年共還本金

$564,323

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$41,975	$47,923	$89,899	$14,343,672
146	$41,836	$48,063	$89,899	$14,295,609
147	$41,696	$48,203	$89,899	$14,247,406
148	$41,555	$48,344	$89,899	$14,199,062
149	$41,414	$48,485	$89,899	$14,150,577
150	$41,273	$48,626	$89,899	$14,101,951
151	$41,131	$48,768	$89,899	$14,053,183
152	$40,988	$48,910	$89,899	$14,004,273
153	$40,846	$49,053	$89,899	$13,955,220
154	$40,703	$49,196	$89,899	$13,906,024
155	$40,559	$49,340	$89,899	$13,856,684
156	$40,415	$49,483	$89,899	$13,807,201

第13年供款共

$1,078,785

第13年利息

$494,390

第13年共還本金

$584,395

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$40,271	$49,628	$89,899	$13,757,573
158	$40,126	$49,772	$89,899	$13,707,801
159	$39,981	$49,918	$89,899	$13,657,883
160	$39,835	$50,063	$89,899	$13,607,820
161	$39,689	$50,209	$89,899	$13,557,611
162	$39,543	$50,356	$89,899	$13,507,255
163	$39,396	$50,503	$89,899	$13,456,752
164	$39,249	$50,650	$89,899	$13,406,102
165	$39,101	$50,798	$89,899	$13,355,305
166	$38,953	$50,946	$89,899	$13,304,359
167	$38,804	$51,094	$89,899	$13,253,265
168	$38,655	$51,243	$89,899	$13,202,021

第14年供款共

$1,078,785

第14年利息

$473,605

第14年共還本金

$605,180

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$38,506	$51,393	$89,899	$13,150,628
170	$38,356	$51,543	$89,899	$13,099,086
171	$38,206	$51,693	$89,899	$13,047,393
172	$38,055	$51,844	$89,899	$12,995,549
173	$37,904	$51,995	$89,899	$12,943,554
174	$37,752	$52,147	$89,899	$12,891,407
175	$37,600	$52,299	$89,899	$12,839,108
176	$37,447	$52,451	$89,899	$12,786,657
177	$37,294	$52,604	$89,899	$12,734,052
178	$37,141	$52,758	$89,899	$12,681,295
179	$36,987	$52,912	$89,899	$12,628,383
180	$36,833	$53,066	$89,899	$12,575,317

第15年供款共

$1,078,785

第15年利息

$452,081

第15年共還本金

$626,704

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$36,678	$53,221	$89,899	$12,522,096
182	$36,523	$53,376	$89,899	$12,468,720
183	$36,367	$53,532	$89,899	$12,415,189
184	$36,211	$53,688	$89,899	$12,361,501
185	$36,054	$53,844	$89,899	$12,307,657
186	$35,897	$54,001	$89,899	$12,253,655
187	$35,740	$54,159	$89,899	$12,199,496
188	$35,582	$54,317	$89,899	$12,145,179
189	$35,423	$54,475	$89,899	$12,090,704
190	$35,265	$54,634	$89,899	$12,036,070
191	$35,105	$54,794	$89,899	$11,981,276
192	$34,945	$54,953	$89,899	$11,926,323

第16年供款共

$1,078,785

第16年利息

$429,791

第16年共還本金

$648,994

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$34,785	$55,114	$89,899	$11,871,209
194	$34,624	$55,274	$89,899	$11,815,935
195	$34,463	$55,436	$89,899	$11,760,499
196	$34,301	$55,597	$89,899	$11,704,902
197	$34,139	$55,759	$89,899	$11,649,143
198	$33,977	$55,922	$89,899	$11,593,221
199	$33,814	$56,085	$89,899	$11,537,135
200	$33,650	$56,249	$89,899	$11,480,887
201	$33,486	$56,413	$89,899	$11,424,474
202	$33,321	$56,577	$89,899	$11,367,896
203	$33,156	$56,742	$89,899	$11,311,154
204	$32,991	$56,908	$89,899	$11,254,246

第17年供款共

$1,078,785

第17年利息

$406,708

第17年共還本金

$672,077

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$32,825	$57,074	$89,899	$11,197,172
206	$32,658	$57,240	$89,899	$11,139,932
207	$32,491	$57,407	$89,899	$11,082,525
208	$32,324	$57,575	$89,899	$11,024,950
209	$32,156	$57,743	$89,899	$10,967,207
210	$31,988	$57,911	$89,899	$10,909,296
211	$31,819	$58,080	$89,899	$10,851,216
212	$31,649	$58,249	$89,899	$10,792,967
213	$31,479	$58,419	$89,899	$10,734,548
214	$31,309	$58,590	$89,899	$10,675,958
215	$31,138	$58,761	$89,899	$10,617,197
216	$30,967	$58,932	$89,899	$10,558,266

第18年供款共

$1,078,785

第18年利息

$382,804

第18年共還本金

$695,981

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$30,795	$59,104	$89,899	$10,499,162
218	$30,623	$59,276	$89,899	$10,439,886
219	$30,450	$59,449	$89,899	$10,380,436
220	$30,276	$59,622	$89,899	$10,320,814
221	$30,102	$59,796	$89,899	$10,261,018
222	$29,928	$59,971	$89,899	$10,201,047
223	$29,753	$60,146	$89,899	$10,140,901
224	$29,578	$60,321	$89,899	$10,080,580
225	$29,402	$60,497	$89,899	$10,020,083
226	$29,225	$60,674	$89,899	$9,959,409
227	$29,048	$60,850	$89,899	$9,898,559
228	$28,871	$61,028	$89,899	$9,837,531

第19年供款共

$1,078,785

第19年利息

$358,050

第19年共還本金

$720,734

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$28,693	$61,206	$89,899	$9,776,325
230	$28,514	$61,384	$89,899	$9,714,941
231	$28,335	$61,564	$89,899	$9,653,377
232	$28,156	$61,743	$89,899	$9,591,634
233	$27,976	$61,923	$89,899	$9,529,711
234	$27,795	$62,104	$89,899	$9,467,607
235	$27,614	$62,285	$89,899	$9,405,322
236	$27,432	$62,467	$89,899	$9,342,856
237	$27,250	$62,649	$89,899	$9,280,207
238	$27,067	$62,831	$89,899	$9,217,376
239	$26,884	$63,015	$89,899	$9,154,361
240	$26,700	$63,199	$89,899	$9,091,162

第20年供款共

$1,078,785

第20年利息

$332,416

第20年共還本金

$746,369

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$26,516	$63,383	$89,899	$9,027,779
242	$26,331	$63,568	$89,899	$8,964,212
243	$26,146	$63,753	$89,899	$8,900,459
244	$25,960	$63,939	$89,899	$8,836,519
245	$25,773	$64,126	$89,899	$8,772,394
246	$25,586	$64,313	$89,899	$8,708,081
247	$25,399	$64,500	$89,899	$8,643,581
248	$25,210	$64,688	$89,899	$8,578,893
249	$25,022	$64,877	$89,899	$8,514,016
250	$24,833	$65,066	$89,899	$8,448,950
251	$24,643	$65,256	$89,899	$8,383,694
252	$24,452	$65,446	$89,899	$8,318,247

第21年供款共

$1,078,785

第21年利息

$305,870

第21年共還本金

$772,915

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$24,262	$65,637	$89,899	$8,252,610
254	$24,070	$65,829	$89,899	$8,186,782
255	$23,878	$66,021	$89,899	$8,120,761
256	$23,686	$66,213	$89,899	$8,054,548
257	$23,492	$66,406	$89,899	$7,988,141
258	$23,299	$66,600	$89,899	$7,921,541
259	$23,104	$66,794	$89,899	$7,854,747
260	$22,910	$66,989	$89,899	$7,787,758
261	$22,714	$67,184	$89,899	$7,720,574
262	$22,518	$67,380	$89,899	$7,653,193
263	$22,322	$67,577	$89,899	$7,585,616
264	$22,125	$67,774	$89,899	$7,517,842

第22年供款共

$1,078,785

第22年利息

$278,380

第22年共還本金

$800,405

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$21,927	$67,972	$89,899	$7,449,871
266	$21,729	$68,170	$89,899	$7,381,701
267	$21,530	$68,369	$89,899	$7,313,332
268	$21,331	$68,568	$89,899	$7,244,764
269	$21,131	$68,768	$89,899	$7,175,995
270	$20,930	$68,969	$89,899	$7,107,027
271	$20,729	$69,170	$89,899	$7,037,857
272	$20,527	$69,372	$89,899	$6,968,485
273	$20,325	$69,574	$89,899	$6,898,911
274	$20,122	$69,777	$89,899	$6,829,134
275	$19,918	$69,980	$89,899	$6,759,154
276	$19,714	$70,185	$89,899	$6,688,969

第23年供款共

$1,078,785

第23年利息

$249,912

第23年共還本金

$828,873

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$19,509	$70,389	$89,899	$6,618,580
278	$19,304	$70,595	$89,899	$6,547,985
279	$19,098	$70,800	$89,899	$6,477,185
280	$18,892	$71,007	$89,899	$6,406,178
281	$18,685	$71,214	$89,899	$6,334,964
282	$18,477	$71,422	$89,899	$6,263,542
283	$18,269	$71,630	$89,899	$6,191,912
284	$18,060	$71,839	$89,899	$6,120,073
285	$17,850	$72,049	$89,899	$6,048,024
286	$17,640	$72,259	$89,899	$5,975,766
287	$17,429	$72,469	$89,899	$5,903,296
288	$17,218	$72,681	$89,899	$5,830,616

第24年供款共

$1,078,785

第24年利息

$220,431

第24年共還本金

$858,354

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$17,006	$72,893	$89,899	$5,757,723
290	$16,793	$73,105	$89,899	$5,684,617
291	$16,580	$73,319	$89,899	$5,611,299
292	$16,366	$73,532	$89,899	$5,537,766
293	$16,152	$73,747	$89,899	$5,464,019
294	$15,937	$73,962	$89,899	$5,390,057
295	$15,721	$74,178	$89,899	$5,315,880
296	$15,505	$74,394	$89,899	$5,241,486
297	$15,288	$74,611	$89,899	$5,166,874
298	$15,070	$74,829	$89,899	$5,092,046
299	$14,852	$75,047	$89,899	$5,016,999
300	$14,633	$75,266	$89,899	$4,941,733

第25年供款共

$1,078,785

第25年利息

$189,902

第25年共還本金

$888,883

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$14,413	$75,485	$89,899	$4,866,248
302	$14,193	$75,706	$89,899	$4,790,542
303	$13,972	$75,926	$89,899	$4,714,616
304	$13,751	$76,148	$89,899	$4,638,468
305	$13,529	$76,370	$89,899	$4,562,098
306	$13,306	$76,593	$89,899	$4,485,505
307	$13,083	$76,816	$89,899	$4,408,689
308	$12,859	$77,040	$89,899	$4,331,649
309	$12,634	$77,265	$89,899	$4,254,385
310	$12,409	$77,490	$89,899	$4,176,895
311	$12,183	$77,716	$89,899	$4,099,178
312	$11,956	$77,943	$89,899	$4,021,236

第26年供款共

$1,078,785

第26年利息

$158,288

第26年共還本金

$920,497

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$11,729	$78,170	$89,899	$3,943,065
314	$11,501	$78,398	$89,899	$3,864,667
315	$11,272	$78,627	$89,899	$3,786,040
316	$11,043	$78,856	$89,899	$3,707,184
317	$10,813	$79,086	$89,899	$3,628,098
318	$10,582	$79,317	$89,899	$3,548,781
319	$10,351	$79,548	$89,899	$3,469,233
320	$10,119	$79,780	$89,899	$3,389,453
321	$9,886	$80,013	$89,899	$3,309,440
322	$9,653	$80,246	$89,899	$3,229,194
323	$9,418	$80,480	$89,899	$3,148,714
324	$9,184	$80,715	$89,899	$3,067,999

第27年供款共

$1,078,785

第27年利息

$125,548

第27年共還本金

$953,237

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$8,948	$80,950	$89,899	$2,987,048
326	$8,712	$81,187	$89,899	$2,905,862
327	$8,475	$81,423	$89,899	$2,824,439
328	$8,238	$81,661	$89,899	$2,742,778
329	$8,000	$81,899	$89,899	$2,660,879
330	$7,761	$82,138	$89,899	$2,578,741
331	$7,521	$82,377	$89,899	$2,496,364
332	$7,281	$82,618	$89,899	$2,413,746
333	$7,040	$82,859	$89,899	$2,330,887
334	$6,798	$83,100	$89,899	$2,247,787
335	$6,556	$83,343	$89,899	$2,164,444
336	$6,313	$83,586	$89,899	$2,080,858

第28年供款共

$1,078,785

第28年利息

$91,645

第28年共還本金

$987,140

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$6,069	$83,830	$89,899	$1,997,029
338	$5,825	$84,074	$89,899	$1,912,955
339	$5,579	$84,319	$89,899	$1,828,635
340	$5,334	$84,565	$89,899	$1,744,070
341	$5,087	$84,812	$89,899	$1,659,258
342	$4,840	$85,059	$89,899	$1,574,199
343	$4,591	$85,307	$89,899	$1,488,892
344	$4,343	$85,556	$89,899	$1,403,336
345	$4,093	$85,806	$89,899	$1,317,530
346	$3,843	$86,056	$89,899	$1,231,474
347	$3,592	$86,307	$89,899	$1,145,167
348	$3,340	$86,559	$89,899	$1,058,608

第29年供款共

$1,078,785

第29年利息

$56,535

第29年共還本金

$1,022,250

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$3,088	$86,811	$89,899	$971,797
350	$2,834	$87,064	$89,899	$884,733
351	$2,580	$87,318	$89,899	$797,415
352	$2,326	$87,573	$89,899	$709,842
353	$2,070	$87,828	$89,899	$622,013
354	$1,814	$88,085	$89,899	$533,929
355	$1,557	$88,341	$89,899	$445,587
356	$1,300	$88,599	$89,899	$356,988
357	$1,041	$88,858	$89,899	$268,131
358	$782	$89,117	$89,899	$179,014
359	$522	$89,377	$89,899	$89,637
360	$261	$89,637	$89,899	$0

第30年供款共

$1,078,785

第30年利息

$20,177

第30年共還本金

$1,058,608

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$20,673,549

免责声明

笋盘推介

按揭保险费
info