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$20,033,238

每月供款
$89,871

首期

$-12,650,000

总贷款额

$20,650,000

總利息

$11,703,238

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-12,320,000

$179,740

置业成本总预算

HK$-12,320,000

首期

$-12,650,000
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

$179,740

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

马鞍山听涛雅苑第09座

thumb_up

东南靓装 (已租)

实

748 呎

@11,965

建

930 呎

@9,624

local_fire_department 至HIT

售$895 万

实

748 呎

@11,965

建

930 呎

@9,624

售$895 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

@15,264

建

710 呎

@11,803

local_fire_department 至HIT

售$838 万

实

549 呎

@15,264

建

710 呎

@11,803

售$838 万

local_fire_department 至HIT

马鞍山嘉华星涛湾第01座

thumb_up

2年新装修无敌海景！ 2房

实

465 呎

@15,054

建

635 呎

@11,024

local_fire_department 至HIT real_estate_agent 罕有放盘

售$700 万

实

465 呎

@15,054

建

635 呎

@11,024

售$700 万

local_fire_department 至HIT real_estate_agent 罕有放盘

马鞍山天宇海第6A座

thumb_up

天宇海 3房(1套)2厅1贮

实

724 呎

@11,878

建

952 呎

@9,034

local_fire_department 至HIT hotel_class 楼王 verified 首置必买

售$860 万

实

724 呎

@11,878

建

952 呎

@9,034

售$860 万

local_fire_department 至HIT hotel_class 楼王 verified 首置必买

马鞍山嘉华星涛湾第02座

thumb_up

全海景******可另连车位

实

541 呎

@13,863

建

736 呎

@10,190

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

售$750 万

实

541 呎

@13,863

建

736 呎

@10,190

售$750 万

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

沙田恒峰花园第02座

thumb_up

高层三房套, 超笋价放卖, 有票再倾!

实

640 呎

@11,250

建

832 呎

@8,654

local_fire_department 至HIT local_offer 低水笋价 flight_takeoff 移民急让

售$720 万

实

640 呎

@11,250

建

832 呎

@8,654

售$720 万

local_fire_department 至HIT local_offer 低水笋价 flight_takeoff 移民急让

沙田碧涛花园

thumb_up

碧涛花园【仲有大精选笋盘】

实

646 呎

@10,836

建

953 呎

@7,345

local_fire_department 至HIT

售$700 万

实

646 呎

@10,836

建

953 呎

@7,345

售$700 万

local_fire_department 至HIT

马鞍山银湖天峰第08座

thumb_up

马盖上盖！五星级会所，即约即睇

实

539 呎

@14,100

建

710 呎

@10,704

local_fire_department 至HIT local_offer 低水笋价 vpn_key 有匙即睇

售$760 万

实

539 呎

@14,100

建

710 呎

@10,704

售$760 万

local_fire_department 至HIT local_offer 低水笋价 vpn_key 有匙即睇

沙田晋名峰

thumb_up

＊豪宅＊环境幽雅＊居高临下＊连车位＊

实

577 呎

@13,518

建

721 呎

@10,818

real_estate_agent 罕有放盘 pets 爱竉必选 transfer_within_a_station 人才必选

售$780 万

实

577 呎

@13,518

建

721 呎

@10,818

售$780 万

real_estate_agent 罕有放盘 pets 爱竉必选 transfer_within_a_station 人才必选

沙田帝堡城

thumb_up

罕有东南园景 SHUTTLE 直到新城市广场

实

547 呎

@13,346

建

718 呎

@10,167

local_fire_department 至HIT

售$730 万

实

547 呎

@13,346

建

718 呎

@10,167

售$730 万

local_fire_department 至HIT

KOL实拍 VR实景

马鞍山泓碧

thumb_up

海景高层两房

实

504 呎

@15,873

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 vpn_key 有匙即睇

售$800 万

实

504 呎

@15,873

售$800 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 vpn_key 有匙即睇

独家

KOL实拍影片

马鞍山大水坑

thumb_up

珍贵全幢连花园村屋只此一幢

实

990 呎

@8,586

建

990 呎

@8,586

real_estate_agent 罕有放盘

售$850 万

实

990 呎

@8,586

建

990 呎

@8,586

售$850 万

real_estate_agent 罕有放盘

利率	15年	20年	25年	30年
1.000	$123,589	$94,968	$77,824	$66,419
1.500	$128,183	$99,646	$82,587	$71,267
2.000	$132,885	$104,465	$87,526	$76,326
2.500	$137,692	$109,425	$92,639	$81,592
3.000	$142,605	$114,524	$97,925	$87,061
3.250	$145,101	$117,126	$100,631	$89,870
3.500	$147,623	$119,762	$103,379	$92,728
4.000	$152,746	$125,135	$108,998	$98,586
4.500	$157,971	$130,642	$114,779	$104,631
5.000	$163,299	$136,281	$120,718	$110,854
5.500	$168,728	$142,049	$126,809	$117,248
6.000	$174,256	$147,943	$133,048	$123,807

每月供款$89,871

年期

30年

贷款金额

$20,650,000

總利息

$11,703,238

总贷款连利息

$32,353,238

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$55,927	$33,943	$89,870	$20,616,057
2	$55,835	$34,035	$89,870	$20,582,022
3	$55,743	$34,127	$89,870	$20,547,895
4	$55,651	$34,220	$89,870	$20,513,675
5	$55,558	$34,312	$89,870	$20,479,363
6	$55,465	$34,405	$89,870	$20,444,958
7	$55,372	$34,498	$89,870	$20,410,460
8	$55,278	$34,592	$89,870	$20,375,868
9	$55,185	$34,685	$89,870	$20,341,182
10	$55,091	$34,779	$89,870	$20,306,403
11	$54,997	$34,874	$89,870	$20,271,529
12	$54,902	$34,968	$89,870	$20,236,561

第1年供款共

$1,078,441

第1年利息

$665,003

第1年共還本金

$413,439

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$54,807	$35,063	$89,870	$20,201,499
14	$54,712	$35,158	$89,870	$20,166,341
15	$54,617	$35,253	$89,870	$20,131,088
16	$54,522	$35,348	$89,870	$20,095,740
17	$54,426	$35,444	$89,870	$20,060,295
18	$54,330	$35,540	$89,870	$20,024,755
19	$54,234	$35,636	$89,870	$19,989,119
20	$54,137	$35,733	$89,870	$19,953,386
21	$54,040	$35,830	$89,870	$19,917,556
22	$53,943	$35,927	$89,870	$19,881,630
23	$53,846	$36,024	$89,870	$19,845,605
24	$53,749	$36,122	$89,870	$19,809,484

第2年供款共

$1,078,441

第2年利息

$651,364

第2年共還本金

$427,077

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$53,651	$36,219	$89,870	$19,773,264
26	$53,553	$36,318	$89,870	$19,736,947
27	$53,454	$36,416	$89,870	$19,700,531
28	$53,356	$36,514	$89,870	$19,664,017
29	$53,257	$36,613	$89,870	$19,627,403
30	$53,158	$36,713	$89,870	$19,590,691
31	$53,058	$36,812	$89,870	$19,553,879
32	$52,958	$36,912	$89,870	$19,516,967
33	$52,858	$37,012	$89,870	$19,479,955
34	$52,758	$37,112	$89,870	$19,442,843
35	$52,658	$37,212	$89,870	$19,405,631
36	$52,557	$37,313	$89,870	$19,368,318

第3年供款共

$1,078,441

第3年利息

$637,275

第3年共還本金

$441,166

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$52,456	$37,414	$89,870	$19,330,904
38	$52,355	$37,516	$89,870	$19,293,388
39	$52,253	$37,617	$89,870	$19,255,771
40	$52,151	$37,719	$89,870	$19,218,052
41	$52,049	$37,821	$89,870	$19,180,231
42	$51,946	$37,924	$89,870	$19,142,307
43	$51,844	$38,026	$89,870	$19,104,281
44	$51,741	$38,129	$89,870	$19,066,151
45	$51,637	$38,233	$89,870	$19,027,919
46	$51,534	$38,336	$89,870	$18,989,582
47	$51,430	$38,440	$89,870	$18,951,142
48	$51,326	$38,544	$89,870	$18,912,598

第4年供款共

$1,078,441

第4年利息

$622,722

第4年共還本金

$455,719

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$51,222	$38,648	$89,870	$18,873,950
50	$51,117	$38,753	$89,870	$18,835,197
51	$51,012	$38,858	$89,870	$18,796,339
52	$50,907	$38,963	$89,870	$18,757,375
53	$50,801	$39,069	$89,870	$18,718,306
54	$50,695	$39,175	$89,870	$18,679,132
55	$50,589	$39,281	$89,870	$18,639,851
56	$50,483	$39,387	$89,870	$18,600,464
57	$50,376	$39,494	$89,870	$18,560,970
58	$50,269	$39,601	$89,870	$18,521,369
59	$50,162	$39,708	$89,870	$18,481,661
60	$50,054	$39,816	$89,870	$18,441,845

第5年供款共

$1,078,441

第5年利息

$607,688

第5年共還本金

$470,753

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$49,947	$39,923	$89,870	$18,401,922
62	$49,839	$40,032	$89,870	$18,361,890
63	$49,730	$40,140	$89,870	$18,321,750
64	$49,621	$40,249	$89,870	$18,281,502
65	$49,512	$40,358	$89,870	$18,241,144
66	$49,403	$40,467	$89,870	$18,200,677
67	$49,294	$40,577	$89,870	$18,160,100
68	$49,184	$40,686	$89,870	$18,119,414
69	$49,073	$40,797	$89,870	$18,078,617
70	$48,963	$40,907	$89,870	$18,037,710
71	$48,852	$41,018	$89,870	$17,996,692
72	$48,741	$41,129	$89,870	$17,955,563

第6年供款共

$1,078,441

第6年利息

$592,159

第6年共還本金

$486,282

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$48,630	$41,240	$89,870	$17,914,323
74	$48,518	$41,352	$89,870	$17,872,970
75	$48,406	$41,464	$89,870	$17,831,506
76	$48,294	$41,576	$89,870	$17,789,930
77	$48,181	$41,689	$89,870	$17,748,241
78	$48,068	$41,802	$89,870	$17,706,439
79	$47,955	$41,915	$89,870	$17,664,524
80	$47,841	$42,029	$89,870	$17,622,495
81	$47,728	$42,143	$89,870	$17,580,352
82	$47,613	$42,257	$89,870	$17,538,096
83	$47,499	$42,371	$89,870	$17,495,725
84	$47,384	$42,486	$89,870	$17,453,239

第7年供款共

$1,078,441

第7年利息

$576,117

第7年共還本金

$502,324

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$47,269	$42,601	$89,870	$17,410,638
86	$47,154	$42,716	$89,870	$17,367,922
87	$47,038	$42,832	$89,870	$17,325,090
88	$46,922	$42,948	$89,870	$17,282,142
89	$46,806	$43,064	$89,870	$17,239,077
90	$46,689	$43,181	$89,870	$17,195,896
91	$46,572	$43,298	$89,870	$17,152,599
92	$46,455	$43,415	$89,870	$17,109,183
93	$46,337	$43,533	$89,870	$17,065,651
94	$46,219	$43,651	$89,870	$17,022,000
95	$46,101	$43,769	$89,870	$16,978,231
96	$45,983	$43,887	$89,870	$16,934,344

第8年供款共

$1,078,441

第8年利息

$559,546

第8年共還本金

$518,895

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$45,864	$44,006	$89,870	$16,890,337
98	$45,745	$44,125	$89,870	$16,846,212
99	$45,625	$44,245	$89,870	$16,801,967
100	$45,505	$44,365	$89,870	$16,757,602
101	$45,385	$44,485	$89,870	$16,713,117
102	$45,265	$44,605	$89,870	$16,668,512
103	$45,144	$44,726	$89,870	$16,623,786
104	$45,023	$44,847	$89,870	$16,578,938
105	$44,901	$44,969	$89,870	$16,533,970
106	$44,780	$45,091	$89,870	$16,488,879
107	$44,657	$45,213	$89,870	$16,443,666
108	$44,535	$45,335	$89,870	$16,398,331

第9年供款共

$1,078,441

第9年利息

$542,429

第9年共還本金

$536,013

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$44,412	$45,458	$89,870	$16,352,873
110	$44,289	$45,581	$89,870	$16,307,292
111	$44,166	$45,705	$89,870	$16,261,588
112	$44,042	$45,828	$89,870	$16,215,759
113	$43,918	$45,952	$89,870	$16,169,807
114	$43,793	$46,077	$89,870	$16,123,730
115	$43,668	$46,202	$89,870	$16,077,528
116	$43,543	$46,327	$89,870	$16,031,201
117	$43,418	$46,452	$89,870	$15,984,749
118	$43,292	$46,578	$89,870	$15,938,171
119	$43,166	$46,704	$89,870	$15,891,467
120	$43,039	$46,831	$89,870	$15,844,636

第10年供款共

$1,078,441

第10年利息

$524,746

第10年共還本金

$553,695

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$42,913	$46,958	$89,870	$15,797,679
122	$42,785	$47,085	$89,870	$15,750,594
123	$42,658	$47,212	$89,870	$15,703,382
124	$42,530	$47,340	$89,870	$15,656,042
125	$42,402	$47,468	$89,870	$15,608,573
126	$42,273	$47,597	$89,870	$15,560,976
127	$42,144	$47,726	$89,870	$15,513,251
128	$42,015	$47,855	$89,870	$15,465,395
129	$41,885	$47,985	$89,870	$15,417,411
130	$41,755	$48,115	$89,870	$15,369,296
131	$41,625	$48,245	$89,870	$15,321,051
132	$41,495	$48,376	$89,870	$15,272,676

第11年供款共

$1,078,441

第11年利息

$506,481

第11年共還本金

$571,960

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$41,363	$48,507	$89,870	$15,224,169
134	$41,232	$48,638	$89,870	$15,175,531
135	$41,100	$48,770	$89,870	$15,126,761
136	$40,968	$48,902	$89,870	$15,077,860
137	$40,836	$49,034	$89,870	$15,028,825
138	$40,703	$49,167	$89,870	$14,979,658
139	$40,570	$49,300	$89,870	$14,930,358
140	$40,436	$49,434	$89,870	$14,880,924
141	$40,303	$49,568	$89,870	$14,831,357
142	$40,168	$49,702	$89,870	$14,781,655
143	$40,034	$49,836	$89,870	$14,731,819
144	$39,899	$49,971	$89,870	$14,681,847

第12年供款共

$1,078,441

第12年利息

$487,613

第12年共還本金

$590,829

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$39,763	$50,107	$89,870	$14,631,740
146	$39,628	$50,242	$89,870	$14,581,498
147	$39,492	$50,379	$89,870	$14,531,119
148	$39,355	$50,515	$89,870	$14,480,604
149	$39,218	$50,652	$89,870	$14,429,953
150	$39,081	$50,789	$89,870	$14,379,164
151	$38,944	$50,927	$89,870	$14,328,237
152	$38,806	$51,064	$89,870	$14,277,173
153	$38,667	$51,203	$89,870	$14,225,970
154	$38,529	$51,341	$89,870	$14,174,628
155	$38,390	$51,480	$89,870	$14,123,148
156	$38,250	$51,620	$89,870	$14,071,528

第13年供款共

$1,078,441

第13年利息

$468,122

第13年共還本金

$610,319

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$38,110	$51,760	$89,870	$14,019,768
158	$37,970	$51,900	$89,870	$13,967,868
159	$37,830	$52,040	$89,870	$13,915,828
160	$37,689	$52,181	$89,870	$13,863,646
161	$37,547	$52,323	$89,870	$13,811,324
162	$37,406	$52,464	$89,870	$13,758,859
163	$37,264	$52,607	$89,870	$13,706,253
164	$37,121	$52,749	$89,870	$13,653,504
165	$36,978	$52,892	$89,870	$13,600,612
166	$36,835	$53,035	$89,870	$13,547,577
167	$36,691	$53,179	$89,870	$13,494,398
168	$36,547	$53,323	$89,870	$13,441,075

第14年供款共

$1,078,441

第14年利息

$447,989

第14年共還本金

$630,453

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$36,403	$53,467	$89,870	$13,387,608
170	$36,258	$53,612	$89,870	$13,333,996
171	$36,113	$53,757	$89,870	$13,280,239
172	$35,967	$53,903	$89,870	$13,226,336
173	$35,821	$54,049	$89,870	$13,172,287
174	$35,675	$54,195	$89,870	$13,118,092
175	$35,528	$54,342	$89,870	$13,063,750
176	$35,381	$54,489	$89,870	$13,009,261
177	$35,233	$54,637	$89,870	$12,954,624
178	$35,085	$54,785	$89,870	$12,899,840
179	$34,937	$54,933	$89,870	$12,844,907
180	$34,788	$55,082	$89,870	$12,789,825

第15年供款共

$1,078,441

第15年利息

$427,191

第15年共還本金

$651,250

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$34,639	$55,231	$89,870	$12,734,594
182	$34,490	$55,381	$89,870	$12,679,213
183	$34,340	$55,531	$89,870	$12,623,683
184	$34,189	$55,681	$89,870	$12,568,002
185	$34,038	$55,832	$89,870	$12,512,170
186	$33,887	$55,983	$89,870	$12,456,187
187	$33,736	$56,135	$89,870	$12,400,052
188	$33,583	$56,287	$89,870	$12,343,766
189	$33,431	$56,439	$89,870	$12,287,327
190	$33,278	$56,592	$89,870	$12,230,735
191	$33,125	$56,745	$89,870	$12,173,990
192	$32,971	$56,899	$89,870	$12,117,091

第16年供款共

$1,078,441

第16年利息

$405,707

第16年共還本金

$672,734

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$32,817	$57,053	$89,870	$12,060,038
194	$32,663	$57,208	$89,870	$12,002,830
195	$32,508	$57,362	$89,870	$11,945,468
196	$32,352	$57,518	$89,870	$11,887,950
197	$32,197	$57,674	$89,870	$11,830,276
198	$32,040	$57,830	$89,870	$11,772,447
199	$31,884	$57,986	$89,870	$11,714,460
200	$31,727	$58,143	$89,870	$11,656,317
201	$31,569	$58,301	$89,870	$11,598,016
202	$31,411	$58,459	$89,870	$11,539,557
203	$31,253	$58,617	$89,870	$11,480,940
204	$31,094	$58,776	$89,870	$11,422,164

第17年供款共

$1,078,441

第17年利息

$383,515

第17年共還本金

$694,927

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$30,935	$58,935	$89,870	$11,363,229
206	$30,775	$59,095	$89,870	$11,304,134
207	$30,615	$59,255	$89,870	$11,244,880
208	$30,455	$59,415	$89,870	$11,185,464
209	$30,294	$59,576	$89,870	$11,125,888
210	$30,133	$59,737	$89,870	$11,066,151
211	$29,971	$59,899	$89,870	$11,006,251
212	$29,809	$60,062	$89,870	$10,946,190
213	$29,646	$60,224	$89,870	$10,885,966
214	$29,483	$60,387	$89,870	$10,825,578
215	$29,319	$60,551	$89,870	$10,765,028
216	$29,155	$60,715	$89,870	$10,704,313

第18年供款共

$1,078,441

第18年利息

$360,590

第18年共還本金

$717,851

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$28,991	$60,879	$89,870	$10,643,434
218	$28,826	$61,044	$89,870	$10,582,389
219	$28,661	$61,209	$89,870	$10,521,180
220	$28,495	$61,375	$89,870	$10,459,805
221	$28,329	$61,541	$89,870	$10,398,263
222	$28,162	$61,708	$89,870	$10,336,555
223	$27,995	$61,875	$89,870	$10,274,680
224	$27,827	$62,043	$89,870	$10,212,637
225	$27,659	$62,211	$89,870	$10,150,426
226	$27,491	$62,379	$89,870	$10,088,047
227	$27,322	$62,548	$89,870	$10,025,498
228	$27,152	$62,718	$89,870	$9,962,781

第19年供款共

$1,078,441

第19年利息

$336,909

第19年共還本金

$741,532

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$26,983	$62,888	$89,870	$9,899,893
230	$26,812	$63,058	$89,870	$9,836,835
231	$26,641	$63,229	$89,870	$9,773,607
232	$26,470	$63,400	$89,870	$9,710,207
233	$26,298	$63,572	$89,870	$9,646,635
234	$26,126	$63,744	$89,870	$9,582,891
235	$25,954	$63,916	$89,870	$9,518,975
236	$25,781	$64,090	$89,870	$9,454,885
237	$25,607	$64,263	$89,870	$9,390,622
238	$25,433	$64,437	$89,870	$9,326,185
239	$25,258	$64,612	$89,870	$9,261,573
240	$25,083	$64,787	$89,870	$9,196,787

第20年供款共

$1,078,441

第20年利息

$312,447

第20年共還本金

$765,994

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$24,908	$64,962	$89,870	$9,131,824
242	$24,732	$65,138	$89,870	$9,066,686
243	$24,556	$65,314	$89,870	$9,001,372
244	$24,379	$65,491	$89,870	$8,935,880
245	$24,201	$65,669	$89,870	$8,870,212
246	$24,023	$65,847	$89,870	$8,804,365
247	$23,845	$66,025	$89,870	$8,738,340
248	$23,666	$66,204	$89,870	$8,672,136
249	$23,487	$66,383	$89,870	$8,605,753
250	$23,307	$66,563	$89,870	$8,539,190
251	$23,127	$66,743	$89,870	$8,472,447
252	$22,946	$66,924	$89,870	$8,405,523

第21年供款共

$1,078,441

第21年利息

$287,178

第21年共還本金

$791,263

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$22,765	$67,105	$89,870	$8,338,418
254	$22,583	$67,287	$89,870	$8,271,131
255	$22,401	$67,469	$89,870	$8,203,662
256	$22,218	$67,652	$89,870	$8,136,010
257	$22,035	$67,835	$89,870	$8,068,175
258	$21,851	$68,019	$89,870	$8,000,156
259	$21,667	$68,203	$89,870	$7,931,953
260	$21,482	$68,388	$89,870	$7,863,566
261	$21,297	$68,573	$89,870	$7,794,993
262	$21,111	$68,759	$89,870	$7,726,234
263	$20,925	$68,945	$89,870	$7,657,289
264	$20,738	$69,132	$89,870	$7,588,158

第22年供款共

$1,078,441

第22年利息

$261,076

第22年共還本金

$817,366

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$20,551	$69,319	$89,870	$7,518,839
266	$20,364	$69,507	$89,870	$7,449,332
267	$20,175	$69,695	$89,870	$7,379,637
268	$19,987	$69,884	$89,870	$7,309,754
269	$19,797	$70,073	$89,870	$7,239,681
270	$19,607	$70,263	$89,870	$7,169,418
271	$19,417	$70,453	$89,870	$7,098,965
272	$19,226	$70,644	$89,870	$7,028,322
273	$19,035	$70,835	$89,870	$6,957,487
274	$18,843	$71,027	$89,870	$6,886,460
275	$18,651	$71,219	$89,870	$6,815,240
276	$18,458	$71,412	$89,870	$6,743,828

第23年供款共

$1,078,441

第23年利息

$234,112

第23年共還本金

$844,329

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$18,265	$71,606	$89,870	$6,672,223
278	$18,071	$71,800	$89,870	$6,600,423
279	$17,876	$71,994	$89,870	$6,528,429
280	$17,681	$72,189	$89,870	$6,456,240
281	$17,486	$72,384	$89,870	$6,383,856
282	$17,290	$72,580	$89,870	$6,311,275
283	$17,093	$72,777	$89,870	$6,238,498
284	$16,896	$72,974	$89,870	$6,165,524
285	$16,698	$73,172	$89,870	$6,092,352
286	$16,500	$73,370	$89,870	$6,018,982
287	$16,301	$73,569	$89,870	$5,945,414
288	$16,102	$73,768	$89,870	$5,871,646

第24年供款共

$1,078,441

第24年利息

$206,259

第24年共還本金

$872,183

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$15,902	$73,968	$89,870	$5,797,678
290	$15,702	$74,168	$89,870	$5,723,510
291	$15,501	$74,369	$89,870	$5,649,141
292	$15,300	$74,570	$89,870	$5,574,571
293	$15,098	$74,772	$89,870	$5,499,798
294	$14,895	$74,975	$89,870	$5,424,823
295	$14,692	$75,178	$89,870	$5,349,646
296	$14,489	$75,381	$89,870	$5,274,264
297	$14,284	$75,586	$89,870	$5,198,678
298	$14,080	$75,790	$89,870	$5,122,888
299	$13,874	$75,996	$89,870	$5,046,892
300	$13,669	$76,201	$89,870	$4,970,691

第25年供款共

$1,078,441

第25年利息

$177,487

第25年共還本金

$900,955

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$13,462	$76,408	$89,870	$4,894,283
302	$13,255	$76,615	$89,870	$4,817,668
303	$13,048	$76,822	$89,870	$4,740,846
304	$12,840	$77,030	$89,870	$4,663,816
305	$12,631	$77,239	$89,870	$4,586,577
306	$12,422	$77,448	$89,870	$4,509,129
307	$12,212	$77,658	$89,870	$4,431,471
308	$12,002	$77,868	$89,870	$4,353,603
309	$11,791	$78,079	$89,870	$4,275,524
310	$11,580	$78,291	$89,870	$4,197,233
311	$11,368	$78,503	$89,870	$4,118,730
312	$11,155	$78,715	$89,870	$4,040,015

第26年供款共

$1,078,441

第26年利息

$147,766

第26年共還本金

$930,676

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$10,942	$78,928	$89,870	$3,961,087
314	$10,728	$79,142	$89,870	$3,881,945
315	$10,514	$79,357	$89,870	$3,802,588
316	$10,299	$79,571	$89,870	$3,723,017
317	$10,083	$79,787	$89,870	$3,643,230
318	$9,867	$80,003	$89,870	$3,563,227
319	$9,650	$80,220	$89,870	$3,483,007
320	$9,433	$80,437	$89,870	$3,402,570
321	$9,215	$80,655	$89,870	$3,321,915
322	$8,997	$80,873	$89,870	$3,241,042
323	$8,778	$81,092	$89,870	$3,159,950
324	$8,558	$81,312	$89,870	$3,078,638

第27年供款共

$1,078,441

第27年利息

$117,064

第27年共還本金

$961,377

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$8,338	$81,532	$89,870	$2,997,106
326	$8,117	$81,753	$89,870	$2,915,353
327	$7,896	$81,974	$89,870	$2,833,378
328	$7,674	$82,196	$89,870	$2,751,182
329	$7,451	$82,419	$89,870	$2,668,763
330	$7,228	$82,642	$89,870	$2,586,121
331	$7,004	$82,866	$89,870	$2,503,255
332	$6,780	$83,090	$89,870	$2,420,164
333	$6,555	$83,315	$89,870	$2,336,849
334	$6,329	$83,541	$89,870	$2,253,308
335	$6,103	$83,767	$89,870	$2,169,540
336	$5,876	$83,994	$89,870	$2,085,546

第28年供款共

$1,078,441

第28年利息

$85,349

第28年共還本金

$993,092

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$5,648	$84,222	$89,870	$2,001,324
338	$5,420	$84,450	$89,870	$1,916,875
339	$5,192	$84,679	$89,870	$1,832,196
340	$4,962	$84,908	$89,870	$1,747,288
341	$4,732	$85,138	$89,870	$1,662,150
342	$4,502	$85,368	$89,870	$1,576,782
343	$4,270	$85,600	$89,870	$1,491,182
344	$4,039	$85,831	$89,870	$1,405,351
345	$3,806	$86,064	$89,870	$1,319,287
346	$3,573	$86,297	$89,870	$1,232,990
347	$3,339	$86,531	$89,870	$1,146,459
348	$3,105	$86,765	$89,870	$1,059,694

第29年供款共

$1,078,441

第29年利息

$52,589

第29年共還本金

$1,025,852

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,870	$87,000	$89,870	$972,694
350	$2,634	$87,236	$89,870	$885,458
351	$2,398	$87,472	$89,870	$797,986
352	$2,161	$87,709	$89,870	$710,277
353	$1,924	$87,946	$89,870	$622,331
354	$1,685	$88,185	$89,870	$534,146
355	$1,447	$88,423	$89,870	$445,722
356	$1,207	$88,663	$89,870	$357,060
357	$967	$88,903	$89,870	$268,156
358	$726	$89,144	$89,870	$179,013
359	$485	$89,385	$89,870	$89,627
360	$243	$89,627	$89,870	$0

第30年供款共

$1,078,441

第30年利息

$18,748

第30年共還本金

$1,059,694

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$20,033,238

免责声明

笋盘推介

按揭保险费
info