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$46,425,586

每月供款
$284,710

首期

$-56,400,000

总贷款额

$64,400,000

總利息

$38,095,586

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-56,070,000

$569,420

置业成本总预算

HK$-56,070,000

首期

$-56,400,000
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

$569,420

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

VR实景

马鞍山晓峰湾畔第02座

thumb_up

晓峰湾畔 3房可连约可交吉

实

653 呎

@11,761

建

862 呎

@8,910

local_fire_department 至HIT

售$768 万

实

653 呎

@11,761

建

862 呎

@8,910

售$768 万

local_fire_department 至HIT

沙田御龙山

thumb_up

罕有两房放卖

实

543 呎

@15,838

建

697 呎

@12,339

local_fire_department 至HIT

售$860 万

实

543 呎

@15,838

建

697 呎

@12,339

售$860 万

local_fire_department 至HIT

沙田滨景花园

thumb_up

沙田滨景花园,新地物业,特高楼底

实

643 呎

@12,753

建

780 呎

@10,513

real_estate_agent 罕有放盘

售$820 万

实

643 呎

@12,753

建

780 呎

@10,513

售$820 万

real_estate_agent 罕有放盘

马鞍山迎海第01期第02座

thumb_up

迎海第2座 2房连约或交吉

实

491 呎

@15,234

建

638 呎

@11,724

local_fire_department 至HIT

售$748 万

实

491 呎

@15,234

建

638 呎

@11,724

售$748 万

local_fire_department 至HIT

KOL实拍 VR实景

马鞍山晓峰湾畔###极高层特色露台户,全海景靓装3房,欢迎查询###还价即成

thumb_up

晓峰湾畔###极高层特色露台户,全海景靓装3房,欢迎查询###还价即成

实

684 呎

@11,404

建

901 呎

@8,657

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价

售$780 万

实

684 呎

@11,404

建

901 呎

@8,657

售$780 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价

白石角天赋海湾

thumb_up

大埔天赋海湾

实

653 呎

@11,485

建

832 呎

@9,014

local_fire_department 至HIT local_offer 低水笋价 flight_takeoff 移民急让 price_change 蚀让盘

售$750 万

实

653 呎

@11,485

建

832 呎

@9,014

售$750 万

local_fire_department 至HIT local_offer 低水笋价 flight_takeoff 移民急让 price_change 蚀让盘

沙田玖珑山

thumb_up

罕有高层放租放卖实客可睇

实

735 呎

@12,245

local_fire_department 至HIT

售$900 万

实

735 呎

@12,245

售$900 万

local_fire_department 至HIT

西贡逸珑园第01座

thumb_up

西贡市中心

实

691 呎

@12,735

local_offer 低水笋价

售$880 万

实

691 呎

@12,735

售$880 万

local_offer 低水笋价

马鞍山翠拥华庭第01座

thumb_up

开扬山景

实

837 呎

@10,514

建

1,078 呎

@8,163

local_fire_department 至HIT

售$880 万

实

837 呎

@10,514

建

1,078 呎

@8,163

售$880 万

local_fire_department 至HIT

VR实景

马鞍山云海第01期榕海臺第01座

thumb_up

云海榕海臺 1房低密度高尚住宅

实

383 呎

@18,538

transfer_within_a_station 人才必选

售$710 万

实

383 呎

@18,538

售$710 万

transfer_within_a_station 人才必选

西贡逸珑海滙第02座

thumb_up

西贡底密度豪宅会所泳池

实

592 呎

@13,514

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 pets 爱竉必选

售$800 万

实

592 呎

@13,514

售$800 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 pets 爱竉必选

马鞍山马鞍山中心第02座

thumb_up

马鞍山中心****4房******

实

609 呎

@11,987

建

816 呎

@8,946

local_fire_department 至HIT real_estate_agent 罕有放盘

售$730 万

实

609 呎

@11,987

建

816 呎

@8,946

售$730 万

local_fire_department 至HIT real_estate_agent 罕有放盘

利率	15年	20年	25年	30年
1.000	$385,430	$296,172	$242,706	$207,136
1.500	$399,759	$310,759	$257,559	$222,257
2.000	$414,420	$325,789	$272,962	$238,035
2.500	$429,412	$341,257	$288,909	$254,458
3.000	$444,735	$357,161	$305,392	$271,513
3.375	$456,441	$369,371	$318,100	$284,710
3.500	$460,384	$373,494	$322,402	$289,185
4.000	$476,359	$390,251	$339,927	$307,455
4.500	$492,656	$407,426	$357,956	$326,305
5.000	$509,271	$425,011	$376,476	$345,713
5.500	$526,202	$442,999	$395,472	$365,656
6.000	$543,444	$461,382	$414,930	$386,111

每月供款$284,710

年期

30年

贷款金额

$64,400,000

總利息

$38,095,586

总贷款连利息

$102,495,586

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$181,125	$103,585	$284,710	$64,296,415
2	$180,834	$103,876	$284,710	$64,192,539
3	$180,542	$104,168	$284,710	$64,088,370
4	$180,249	$104,461	$284,710	$63,983,909
5	$179,955	$104,755	$284,710	$63,879,154
6	$179,660	$105,050	$284,710	$63,774,104
7	$179,365	$105,345	$284,710	$63,668,759
8	$179,068	$105,642	$284,710	$63,563,117
9	$178,771	$105,939	$284,710	$63,457,178
10	$178,473	$106,237	$284,710	$63,350,942
11	$178,175	$106,535	$284,710	$63,244,406
12	$177,875	$106,835	$284,710	$63,137,571

第1年供款共

$3,416,520

第1年利息

$2,154,091

第1年共還本金

$1,262,429

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$177,574	$107,136	$284,710	$63,030,436
14	$177,273	$107,437	$284,710	$62,922,999
15	$176,971	$107,739	$284,710	$62,815,260
16	$176,668	$108,042	$284,710	$62,707,218
17	$176,364	$108,346	$284,710	$62,598,872
18	$176,059	$108,651	$284,710	$62,490,221
19	$175,754	$108,956	$284,710	$62,381,265
20	$175,447	$109,263	$284,710	$62,272,002
21	$175,140	$109,570	$284,710	$62,162,432
22	$174,832	$109,878	$284,710	$62,052,554
23	$174,523	$110,187	$284,710	$61,942,367
24	$174,213	$110,497	$284,710	$61,831,870

第2年供款共

$3,416,520

第2年利息

$2,110,818

第2年共還本金

$1,305,701

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$173,902	$110,808	$284,710	$61,721,062
26	$173,590	$111,119	$284,710	$61,609,943
27	$173,278	$111,432	$284,710	$61,498,511
28	$172,965	$111,745	$284,710	$61,386,765
29	$172,650	$112,060	$284,710	$61,274,706
30	$172,335	$112,375	$284,710	$61,162,331
31	$172,019	$112,691	$284,710	$61,049,640
32	$171,702	$113,008	$284,710	$60,936,632
33	$171,384	$113,326	$284,710	$60,823,306
34	$171,066	$113,644	$284,710	$60,709,662
35	$170,746	$113,964	$284,710	$60,595,698
36	$170,425	$114,285	$284,710	$60,481,413

第3年供款共

$3,416,520

第3年利息

$2,066,063

第3年共還本金

$1,350,457

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$170,104	$114,606	$284,710	$60,366,807
38	$169,782	$114,928	$284,710	$60,251,879
39	$169,458	$115,252	$284,710	$60,136,627
40	$169,134	$115,576	$284,710	$60,021,052
41	$168,809	$115,901	$284,710	$59,905,151
42	$168,483	$116,227	$284,710	$59,788,924
43	$168,156	$116,554	$284,710	$59,672,371
44	$167,829	$116,881	$284,710	$59,555,489
45	$167,500	$117,210	$284,710	$59,438,279
46	$167,170	$117,540	$284,710	$59,320,739
47	$166,840	$117,870	$284,710	$59,202,869
48	$166,508	$118,202	$284,710	$59,084,667

第4年供款共

$3,416,520

第4年利息

$2,019,773

第4年共還本金

$1,396,746

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$166,176	$118,534	$284,710	$58,966,133
50	$165,842	$118,868	$284,710	$58,847,265
51	$165,508	$119,202	$284,710	$58,728,063
52	$165,173	$119,537	$284,710	$58,608,526
53	$164,836	$119,873	$284,710	$58,488,652
54	$164,499	$120,211	$284,710	$58,368,442
55	$164,161	$120,549	$284,710	$58,247,893
56	$163,822	$120,888	$284,710	$58,127,005
57	$163,482	$121,228	$284,710	$58,005,777
58	$163,141	$121,569	$284,710	$57,884,209
59	$162,799	$121,911	$284,710	$57,762,298
60	$162,456	$122,253	$284,710	$57,640,045

第5年供款共

$3,416,520

第5年利息

$1,971,897

第5年共還本金

$1,444,623

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$162,113	$122,597	$284,710	$57,517,447
62	$161,768	$122,942	$284,710	$57,394,505
63	$161,422	$123,288	$284,710	$57,271,217
64	$161,075	$123,635	$284,710	$57,147,582
65	$160,728	$123,982	$284,710	$57,023,600
66	$160,379	$124,331	$284,710	$56,899,269
67	$160,029	$124,681	$284,710	$56,774,588
68	$159,679	$125,031	$284,710	$56,649,557
69	$159,327	$125,383	$284,710	$56,524,174
70	$158,974	$125,736	$284,710	$56,398,438
71	$158,621	$126,089	$284,710	$56,272,349
72	$158,266	$126,444	$284,710	$56,145,905

第6年供款共

$3,416,520

第6年利息

$1,922,380

第6年共還本金

$1,494,140

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$157,910	$126,800	$284,710	$56,019,105
74	$157,554	$127,156	$284,710	$55,891,949
75	$157,196	$127,514	$284,710	$55,764,435
76	$156,837	$127,872	$284,710	$55,636,563
77	$156,478	$128,232	$284,710	$55,508,330
78	$156,117	$128,593	$284,710	$55,379,738
79	$155,756	$128,954	$284,710	$55,250,783
80	$155,393	$129,317	$284,710	$55,121,466
81	$155,029	$129,681	$284,710	$54,991,785
82	$154,664	$130,046	$284,710	$54,861,740
83	$154,299	$130,411	$284,710	$54,731,328
84	$153,932	$130,778	$284,710	$54,600,550

第7年供款共

$3,416,520

第7年利息

$1,871,165

第7年共還本金

$1,545,354

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$153,564	$131,146	$284,710	$54,469,404
86	$153,195	$131,515	$284,710	$54,337,890
87	$152,825	$131,885	$284,710	$54,206,005
88	$152,454	$132,256	$284,710	$54,073,749
89	$152,082	$132,628	$284,710	$53,941,122
90	$151,709	$133,001	$284,710	$53,808,121
91	$151,335	$133,375	$284,710	$53,674,747
92	$150,960	$133,750	$284,710	$53,540,997
93	$150,584	$134,126	$284,710	$53,406,871
94	$150,207	$134,503	$284,710	$53,272,368
95	$149,829	$134,881	$284,710	$53,137,486
96	$149,449	$135,261	$284,710	$53,002,226

第8年供款共

$3,416,520

第8年利息

$1,818,195

第8年共還本金

$1,598,325

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$149,069	$135,641	$284,710	$52,866,584
98	$148,687	$136,023	$284,710	$52,730,562
99	$148,305	$136,405	$284,710	$52,594,156
100	$147,921	$136,789	$284,710	$52,457,368
101	$147,536	$137,174	$284,710	$52,320,194
102	$147,151	$137,559	$284,710	$52,182,635
103	$146,764	$137,946	$284,710	$52,044,688
104	$146,376	$138,334	$284,710	$51,906,354
105	$145,987	$138,723	$284,710	$51,767,631
106	$145,596	$139,113	$284,710	$51,628,517
107	$145,205	$139,505	$284,710	$51,489,012
108	$144,813	$139,897	$284,710	$51,349,115

第9年供款共

$3,416,520

第9年利息

$1,763,409

第9年共還本金

$1,653,110

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$144,419	$140,291	$284,710	$51,208,825
110	$144,025	$140,685	$284,710	$51,068,140
111	$143,629	$141,081	$284,710	$50,927,059
112	$143,232	$141,478	$284,710	$50,785,581
113	$142,834	$141,876	$284,710	$50,643,706
114	$142,435	$142,275	$284,710	$50,501,431
115	$142,035	$142,675	$284,710	$50,358,756
116	$141,634	$143,076	$284,710	$50,215,680
117	$141,232	$143,478	$284,710	$50,072,202
118	$140,828	$143,882	$284,710	$49,928,320
119	$140,423	$144,287	$284,710	$49,784,034
120	$140,018	$144,692	$284,710	$49,639,341

第10年供款共

$3,416,520

第10年利息

$1,706,746

第10年共還本金

$1,709,774

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$139,611	$145,099	$284,710	$49,494,242
122	$139,203	$145,507	$284,710	$49,348,735
123	$138,793	$145,917	$284,710	$49,202,818
124	$138,383	$146,327	$284,710	$49,056,491
125	$137,971	$146,739	$284,710	$48,909,752
126	$137,559	$147,151	$284,710	$48,762,601
127	$137,145	$147,565	$284,710	$48,615,036
128	$136,730	$147,980	$284,710	$48,467,056
129	$136,314	$148,396	$284,710	$48,318,659
130	$135,896	$148,814	$284,710	$48,169,846
131	$135,478	$149,232	$284,710	$48,020,613
132	$135,058	$149,652	$284,710	$47,870,961

第11年供款共

$3,416,520

第11年利息

$1,648,140

第11年共還本金

$1,768,380

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$134,637	$150,073	$284,710	$47,720,888
134	$134,215	$150,495	$284,710	$47,570,394
135	$133,792	$150,918	$284,710	$47,419,475
136	$133,367	$151,343	$284,710	$47,268,133
137	$132,942	$151,768	$284,710	$47,116,364
138	$132,515	$152,195	$284,710	$46,964,169
139	$132,087	$152,623	$284,710	$46,811,546
140	$131,657	$153,052	$284,710	$46,658,493
141	$131,227	$153,483	$284,710	$46,505,010
142	$130,795	$153,915	$284,710	$46,351,096
143	$130,362	$154,348	$284,710	$46,196,748
144	$129,928	$154,782	$284,710	$46,041,967

第12年供款共

$3,416,520

第12年利息

$1,587,525

第12年共還本金

$1,828,995

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$129,493	$155,217	$284,710	$45,886,750
146	$129,056	$155,653	$284,710	$45,731,096
147	$128,619	$156,091	$284,710	$45,575,005
148	$128,180	$156,530	$284,710	$45,418,475
149	$127,739	$156,970	$284,710	$45,261,504
150	$127,298	$157,412	$284,710	$45,104,092
151	$126,855	$157,855	$284,710	$44,946,238
152	$126,411	$158,299	$284,710	$44,787,939
153	$125,966	$158,744	$284,710	$44,629,195
154	$125,520	$159,190	$284,710	$44,470,005
155	$125,072	$159,638	$284,710	$44,310,367
156	$124,623	$160,087	$284,710	$44,150,280

第13年供款共

$3,416,520

第13年利息

$1,524,832

第13年共還本金

$1,891,687

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$124,173	$160,537	$284,710	$43,989,742
158	$123,721	$160,989	$284,710	$43,828,753
159	$123,268	$161,442	$284,710	$43,667,312
160	$122,814	$161,896	$284,710	$43,505,416
161	$122,359	$162,351	$284,710	$43,343,065
162	$121,902	$162,808	$284,710	$43,180,258
163	$121,444	$163,265	$284,710	$43,016,992
164	$120,985	$163,725	$284,710	$42,853,268
165	$120,525	$164,185	$284,710	$42,689,082
166	$120,063	$164,647	$284,710	$42,524,435
167	$119,600	$165,110	$284,710	$42,359,325
168	$119,136	$165,574	$284,710	$42,193,751

第14年供款共

$3,416,520

第14年利息

$1,459,991

第14年共還本金

$1,956,528

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$118,670	$166,040	$284,710	$42,027,711
170	$118,203	$166,507	$284,710	$41,861,204
171	$117,735	$166,975	$284,710	$41,694,229
172	$117,265	$167,445	$284,710	$41,526,784
173	$116,794	$167,916	$284,710	$41,358,868
174	$116,322	$168,388	$284,710	$41,190,480
175	$115,848	$168,862	$284,710	$41,021,618
176	$115,373	$169,337	$284,710	$40,852,281
177	$114,897	$169,813	$284,710	$40,682,468
178	$114,419	$170,291	$284,710	$40,512,178
179	$113,941	$170,769	$284,710	$40,341,409
180	$113,460	$171,250	$284,710	$40,170,159

第15年供款共

$3,416,520

第15年利息

$1,392,927

第15年共還本金

$2,023,592

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$112,979	$171,731	$284,710	$39,998,427
182	$112,496	$172,214	$284,710	$39,826,213
183	$112,011	$172,699	$284,710	$39,653,514
184	$111,526	$173,184	$284,710	$39,480,330
185	$111,038	$173,672	$284,710	$39,306,658
186	$110,550	$174,160	$284,710	$39,132,498
187	$110,060	$174,650	$284,710	$38,957,848
188	$109,569	$175,141	$284,710	$38,782,707
189	$109,076	$175,634	$284,710	$38,607,074
190	$108,582	$176,128	$284,710	$38,430,946
191	$108,087	$176,623	$284,710	$38,254,323
192	$107,590	$177,120	$284,710	$38,077,204

第16年供款共

$3,416,520

第16年利息

$1,323,564

第16年共還本金

$2,092,955

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$107,092	$177,618	$284,710	$37,899,586
194	$106,593	$178,117	$284,710	$37,721,469
195	$106,092	$178,618	$284,710	$37,542,850
196	$105,589	$179,121	$284,710	$37,363,729
197	$105,085	$179,624	$284,710	$37,184,105
198	$104,580	$180,130	$284,710	$37,003,975
199	$104,074	$180,636	$284,710	$36,823,339
200	$103,566	$181,144	$284,710	$36,642,195
201	$103,056	$181,654	$284,710	$36,460,541
202	$102,545	$182,165	$284,710	$36,278,376
203	$102,033	$182,677	$284,710	$36,095,699
204	$101,519	$183,191	$284,710	$35,912,508

第17年供款共

$3,416,520

第17年利息

$1,251,824

第17年共還本金

$2,164,695

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$101,004	$183,706	$284,710	$35,728,802
206	$100,487	$184,223	$284,710	$35,544,580
207	$99,969	$184,741	$284,710	$35,359,839
208	$99,450	$185,260	$284,710	$35,174,578
209	$98,929	$185,781	$284,710	$34,988,797
210	$98,406	$186,304	$284,710	$34,802,493
211	$97,882	$186,828	$284,710	$34,615,665
212	$97,357	$187,353	$284,710	$34,428,312
213	$96,830	$187,880	$284,710	$34,240,431
214	$96,301	$188,409	$284,710	$34,052,023
215	$95,771	$188,939	$284,710	$33,863,084
216	$95,240	$189,470	$284,710	$33,673,614

第18年供款共

$3,416,520

第18年利息

$1,177,625

第18年共還本金

$2,238,895

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$94,707	$190,003	$284,710	$33,483,611
218	$94,173	$190,537	$284,710	$33,293,074
219	$93,637	$191,073	$284,710	$33,102,001
220	$93,099	$191,611	$284,710	$32,910,390
221	$92,560	$192,149	$284,710	$32,718,240
222	$92,020	$192,690	$284,710	$32,525,551
223	$91,478	$193,232	$284,710	$32,332,319
224	$90,935	$193,775	$284,710	$32,138,543
225	$90,390	$194,320	$284,710	$31,944,223
226	$89,843	$194,867	$284,710	$31,749,356
227	$89,295	$195,415	$284,710	$31,553,941
228	$88,745	$195,964	$284,710	$31,357,977

第19年供款共

$3,416,520

第19年利息

$1,100,882

第19年共還本金

$2,315,637

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$88,194	$196,516	$284,710	$31,161,461
230	$87,642	$197,068	$284,710	$30,964,393
231	$87,087	$197,623	$284,710	$30,766,770
232	$86,532	$198,178	$284,710	$30,568,592
233	$85,974	$198,736	$284,710	$30,369,856
234	$85,415	$199,295	$284,710	$30,170,561
235	$84,855	$199,855	$284,710	$29,970,706
236	$84,293	$200,417	$284,710	$29,770,289
237	$83,729	$200,981	$284,710	$29,569,308
238	$83,164	$201,546	$284,710	$29,367,761
239	$82,597	$202,113	$284,710	$29,165,648
240	$82,028	$202,682	$284,710	$28,962,967

第20年供款共

$3,416,520

第20年利息

$1,021,509

第20年共還本金

$2,395,010

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$81,458	$203,252	$284,710	$28,759,715
242	$80,887	$203,823	$284,710	$28,555,892
243	$80,313	$204,397	$284,710	$28,351,495
244	$79,739	$204,971	$284,710	$28,146,524
245	$79,162	$205,548	$284,710	$27,940,976
246	$78,584	$206,126	$284,710	$27,734,850
247	$78,004	$206,706	$284,710	$27,528,144
248	$77,423	$207,287	$284,710	$27,320,857
249	$76,840	$207,870	$284,710	$27,112,987
250	$76,255	$208,455	$284,710	$26,904,533
251	$75,669	$209,041	$284,710	$26,695,492
252	$75,081	$209,629	$284,710	$26,485,863

第21年供款共

$3,416,520

第21年利息

$939,416

第21年共還本金

$2,477,104

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$74,491	$210,218	$284,710	$26,275,644
254	$73,900	$210,810	$284,710	$26,064,835
255	$73,307	$211,403	$284,710	$25,853,432
256	$72,713	$211,997	$284,710	$25,641,435
257	$72,117	$212,593	$284,710	$25,428,841
258	$71,519	$213,191	$284,710	$25,215,650
259	$70,919	$213,791	$284,710	$25,001,859
260	$70,318	$214,392	$284,710	$24,787,467
261	$69,715	$214,995	$284,710	$24,572,472
262	$69,110	$215,600	$284,710	$24,356,872
263	$68,504	$216,206	$284,710	$24,140,666
264	$67,896	$216,814	$284,710	$23,923,851

第22年供款共

$3,416,520

第22年利息

$854,508

第22年共還本金

$2,562,012

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$67,286	$217,424	$284,710	$23,706,427
266	$66,674	$218,036	$284,710	$23,488,391
267	$66,061	$218,649	$284,710	$23,269,743
268	$65,446	$219,264	$284,710	$23,050,479
269	$64,829	$219,880	$284,710	$22,830,598
270	$64,211	$220,499	$284,710	$22,610,099
271	$63,591	$221,119	$284,710	$22,388,980
272	$62,969	$221,741	$284,710	$22,167,239
273	$62,345	$222,365	$284,710	$21,944,875
274	$61,720	$222,990	$284,710	$21,721,885
275	$61,093	$223,617	$284,710	$21,498,268
276	$60,464	$224,246	$284,710	$21,274,022

第23年供款共

$3,416,520

第23年利息

$766,690

第23年共還本金

$2,649,830

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$59,833	$224,877	$284,710	$21,049,145
278	$59,201	$225,509	$284,710	$20,823,635
279	$58,566	$226,143	$284,710	$20,597,492
280	$57,930	$226,780	$284,710	$20,370,712
281	$57,293	$227,417	$284,710	$20,143,295
282	$56,653	$228,057	$284,710	$19,915,238
283	$56,012	$228,698	$284,710	$19,686,540
284	$55,368	$229,342	$284,710	$19,457,198
285	$54,723	$229,987	$284,710	$19,227,212
286	$54,077	$230,633	$284,710	$18,996,578
287	$53,428	$231,282	$284,710	$18,765,296
288	$52,777	$231,933	$284,710	$18,533,364

第24年供款共

$3,416,520

第24年利息

$675,862

第24年共還本金

$2,740,658

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$52,125	$232,585	$284,710	$18,300,779
290	$51,471	$233,239	$284,710	$18,067,540
291	$50,815	$233,895	$284,710	$17,833,645
292	$50,157	$234,553	$284,710	$17,599,092
293	$49,497	$235,213	$284,710	$17,363,879
294	$48,836	$235,874	$284,710	$17,128,005
295	$48,173	$236,537	$284,710	$16,891,468
296	$47,507	$237,203	$284,710	$16,654,265
297	$46,840	$237,870	$284,710	$16,416,395
298	$46,171	$238,539	$284,710	$16,177,857
299	$45,500	$239,210	$284,710	$15,938,647
300	$44,827	$239,883	$284,710	$15,698,764

第25年供款共

$3,416,520

第25年利息

$581,920

第25年共還本金

$2,834,599

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$44,153	$240,557	$284,710	$15,458,207
302	$43,476	$241,234	$284,710	$15,216,973
303	$42,798	$241,912	$284,710	$14,975,061
304	$42,117	$242,593	$284,710	$14,732,468
305	$41,435	$243,275	$284,710	$14,489,194
306	$40,751	$243,959	$284,710	$14,245,235
307	$40,065	$244,645	$284,710	$14,000,589
308	$39,377	$245,333	$284,710	$13,755,256
309	$38,687	$246,023	$284,710	$13,509,233
310	$37,995	$246,715	$284,710	$13,262,517
311	$37,301	$247,409	$284,710	$13,015,108
312	$36,605	$248,105	$284,710	$12,767,003

第26年供款共

$3,416,520

第26年利息

$484,759

第26年共還本金

$2,931,761

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$35,907	$248,803	$284,710	$12,518,201
314	$35,207	$249,503	$284,710	$12,268,698
315	$34,506	$250,204	$284,710	$12,018,494
316	$33,802	$250,908	$284,710	$11,767,586
317	$33,096	$251,614	$284,710	$11,515,972
318	$32,389	$252,321	$284,710	$11,263,651
319	$31,679	$253,031	$284,710	$11,010,620
320	$30,967	$253,743	$284,710	$10,756,877
321	$30,254	$254,456	$284,710	$10,502,421
322	$29,538	$255,172	$284,710	$10,247,249
323	$28,820	$255,890	$284,710	$9,991,360
324	$28,101	$256,609	$284,710	$9,734,750

第27年供款共

$3,416,520

第27年利息

$384,267

第27年共還本金

$3,032,253

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$27,379	$257,331	$284,710	$9,477,419
326	$26,655	$258,055	$284,710	$9,219,365
327	$25,929	$258,780	$284,710	$8,960,584
328	$25,202	$259,508	$284,710	$8,701,076
329	$24,472	$260,238	$284,710	$8,440,838
330	$23,740	$260,970	$284,710	$8,179,868
331	$23,006	$261,704	$284,710	$7,918,164
332	$22,270	$262,440	$284,710	$7,655,723
333	$21,532	$263,178	$284,710	$7,392,545
334	$20,792	$263,918	$284,710	$7,128,627
335	$20,049	$264,661	$284,710	$6,863,966
336	$19,305	$265,405	$284,710	$6,598,561

第28年供款共

$3,416,520

第28年利息

$280,330

第28年共還本金

$3,136,189

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$18,558	$266,152	$284,710	$6,332,410
338	$17,810	$266,900	$284,710	$6,065,509
339	$17,059	$267,651	$284,710	$5,797,859
340	$16,306	$268,403	$284,710	$5,529,455
341	$15,552	$269,158	$284,710	$5,260,297
342	$14,795	$269,915	$284,710	$4,990,382
343	$14,035	$270,675	$284,710	$4,719,707
344	$13,274	$271,436	$284,710	$4,448,271
345	$12,511	$272,199	$284,710	$4,176,072
346	$11,745	$272,965	$284,710	$3,903,107
347	$10,977	$273,732	$284,710	$3,629,375
348	$10,208	$274,502	$284,710	$3,354,872

第29年供款共

$3,416,520

第29年利息

$172,831

第29年共還本金

$3,243,689

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$9,436	$275,274	$284,710	$3,079,598
350	$8,661	$276,049	$284,710	$2,803,549
351	$7,885	$276,825	$284,710	$2,526,725
352	$7,106	$277,604	$284,710	$2,249,121
353	$6,326	$278,384	$284,710	$1,970,737
354	$5,543	$279,167	$284,710	$1,691,569
355	$4,758	$279,952	$284,710	$1,411,617
356	$3,970	$280,740	$284,710	$1,130,877
357	$3,181	$281,529	$284,710	$849,348
358	$2,389	$282,321	$284,710	$567,027
359	$1,595	$283,115	$284,710	$283,911
360	$799	$283,911	$284,710	$0

第30年供款共

$3,416,520

第30年利息

$61,647

第30年共還本金

$3,354,872

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$46,425,586

免责声明

笋盘推介

按揭保险费
info