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$21,807,479

每月供款
$95,771

首期

$-13,000,000

总贷款额

$21,000,000

總利息

$13,477,479

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-12,670,000

$191,542

置业成本总预算

HK$-12,670,000

首期

$-13,000,000
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

$191,542

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

沙田玖珑山

thumb_up

玖珑山 ** 2房放盘****进驻九肚山**新净有会所**嘉里发展**豪宅地段*

实

662 呎

@10,725

local_fire_department 至HIT

售$710 万

实

662 呎

@10,725

售$710 万

local_fire_department 至HIT

马鞍山雅典居第09座

thumb_up

雅典居三房套企理海景

实

727 呎

@11,967

建

901 呎

@9,656

local_fire_department 至HIT

售$870 万

实

727 呎

@11,967

建

901 呎

@9,656

售$870 万

local_fire_department 至HIT

大埔新峰花园第01期第10座

thumb_up

大埔新峰花园罕有靓装

实

778 呎

@9,871

local_fire_department 至HIT flight_takeoff 移民急让

售$768 万

实

778 呎

@9,871

售$768 万

local_fire_department 至HIT flight_takeoff 移民急让

马鞍山迎海

thumb_up

大型新屋苑 2房加工人房

实

497 呎

@15,694

local_fire_department 至HIT verified 首置必买

售$780 万

实

497 呎

@15,694

售$780 万

local_fire_department 至HIT verified 首置必买

KOL实拍 VR实景

马鞍山马鞍山中心第02座

thumb_up

市中心, 高楼底, 靓装修

实

634 呎

@13,407

建

848 呎

@10,024

real_estate_agent 罕有放盘 hotel_class 楼王 vpn_key 有匙即睇

售$850 万

实

634 呎

@13,407

建

848 呎

@10,024

售$850 万

real_estate_agent 罕有放盘 hotel_class 楼王 vpn_key 有匙即睇

马鞍山长庚村

thumb_up

**最近马鞍山市中心靓装修下覆式可步行到马鞍山**

建

1,000 呎

@8,500

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

售$850 万

建

1,000 呎

@8,500

售$850 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

马鞍山银湖天峰第02座

thumb_up

特色户,超大平台,罕有放盘,

实

549 呎

@13,843

建

718 呎

@10,585

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

售$760 万

实

549 呎

@13,843

建

718 呎

@10,585

售$760 万

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

马鞍山迎海第02期星湾第18座

thumb_up

迎海 **高层向南,开扬海景,两房两厅加储物房**

实

497 呎

@16,298

local_fire_department 至HIT local_offer 低水笋价

售$810 万

实

497 呎

@16,298

售$810 万

local_fire_department 至HIT local_offer 低水笋价

马鞍山听涛雅苑第08座

thumb_up

优质海景三房,笋价罕有放盘

实

660 呎

@12,879

建

819 呎

@10,379

local_fire_department 至HIT

售$850 万

实

660 呎

@12,879

建

819 呎

@10,379

售$850 万

local_fire_department 至HIT

马鞍山迎海第03期星湾御第23座

thumb_up

奇丰精选靓装有傢电适合新婚人仕

实

479 呎

@16,701

local_fire_department 至HIT

售$800 万

实

479 呎

@16,701

售$800 万

local_fire_department 至HIT

沙田荟荞 1翼

thumb_up

环境清幽; 世外桃源,10 分钟步行到, 大围火车站

实

389 呎

@17,995

local_fire_department 至HIT

售$700 万

实

389 呎

@17,995

售$700 万

local_fire_department 至HIT

沙田滨景花园

thumb_up

滨景花园

实

554 呎

@12,816

建

675 呎

@10,519

local_fire_department 至HIT

售$710 万

实

554 呎

@12,816

建

675 呎

@10,519

售$710 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$125,684	$96,578	$79,143	$67,544
1.500	$130,356	$101,335	$83,987	$72,475
2.000	$135,137	$106,236	$89,009	$77,620
2.500	$140,026	$111,280	$94,210	$82,975
3.000	$145,022	$116,465	$99,584	$88,537
3.500	$150,125	$121,792	$105,131	$94,299
3.625	$151,418	$123,145	$106,544	$95,771
4.000	$155,334	$127,256	$110,846	$100,257
4.500	$160,649	$132,856	$116,725	$106,404
5.000	$166,067	$138,591	$122,764	$112,733
5.500	$171,588	$144,456	$128,958	$119,236
6.000	$177,210	$150,451	$135,303	$125,906

每月供款$95,771

年期

30年

贷款金额

$21,000,000

總利息

$13,477,479

总贷款连利息

$34,477,479

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$63,438	$32,333	$95,771	$20,967,667
2	$63,340	$32,431	$95,771	$20,935,236
3	$63,242	$32,529	$95,771	$20,902,707
4	$63,144	$32,627	$95,771	$20,870,080
5	$63,045	$32,726	$95,771	$20,837,354
6	$62,946	$32,825	$95,771	$20,804,529
7	$62,847	$32,924	$95,771	$20,771,606
8	$62,748	$33,023	$95,771	$20,738,582
9	$62,648	$33,123	$95,771	$20,705,459
10	$62,548	$33,223	$95,771	$20,672,236
11	$62,447	$33,323	$95,771	$20,638,913
12	$62,347	$33,424	$95,771	$20,605,489

第1年供款共

$1,149,249

第1年利息

$754,738

第1年共還本金

$394,511

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$62,246	$33,525	$95,771	$20,571,964
14	$62,144	$33,626	$95,771	$20,538,338
15	$62,043	$33,728	$95,771	$20,504,610
16	$61,941	$33,830	$95,771	$20,470,780
17	$61,839	$33,932	$95,771	$20,436,848
18	$61,736	$34,034	$95,771	$20,402,814
19	$61,633	$34,137	$95,771	$20,368,676
20	$61,530	$34,240	$95,771	$20,334,436
21	$61,427	$34,344	$95,771	$20,300,092
22	$61,323	$34,448	$95,771	$20,265,644
23	$61,219	$34,552	$95,771	$20,231,093
24	$61,115	$34,656	$95,771	$20,196,437

第2年供款共

$1,149,249

第2年利息

$740,197

第2年共還本金

$409,052

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$61,010	$34,761	$95,771	$20,161,676
26	$60,905	$34,866	$95,771	$20,126,810
27	$60,800	$34,971	$95,771	$20,091,839
28	$60,694	$35,077	$95,771	$20,056,763
29	$60,588	$35,183	$95,771	$20,021,580
30	$60,482	$35,289	$95,771	$19,986,291
31	$60,375	$35,396	$95,771	$19,950,896
32	$60,268	$35,502	$95,771	$19,915,393
33	$60,161	$35,610	$95,771	$19,879,783
34	$60,054	$35,717	$95,771	$19,844,066
35	$59,946	$35,825	$95,771	$19,808,241
36	$59,837	$35,933	$95,771	$19,772,308

第3年供款共

$1,149,249

第3年利息

$725,120

第3年共還本金

$424,129

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$59,729	$36,042	$95,771	$19,736,266
38	$59,620	$36,151	$95,771	$19,700,115
39	$59,511	$36,260	$95,771	$19,663,855
40	$59,401	$36,370	$95,771	$19,627,485
41	$59,291	$36,479	$95,771	$19,591,006
42	$59,181	$36,590	$95,771	$19,554,416
43	$59,071	$36,700	$95,771	$19,517,716
44	$58,960	$36,811	$95,771	$19,480,905
45	$58,849	$36,922	$95,771	$19,443,983
46	$58,737	$37,034	$95,771	$19,406,949
47	$58,625	$37,146	$95,771	$19,369,804
48	$58,513	$37,258	$95,771	$19,332,546

第4年供款共

$1,149,249

第4年利息

$709,487

第4年共還本金

$439,762

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$58,400	$37,370	$95,771	$19,295,175
50	$58,288	$37,483	$95,771	$19,257,692
51	$58,174	$37,596	$95,771	$19,220,096
52	$58,061	$37,710	$95,771	$19,182,386
53	$57,947	$37,824	$95,771	$19,144,562
54	$57,833	$37,938	$95,771	$19,106,623
55	$57,718	$38,053	$95,771	$19,068,571
56	$57,603	$38,168	$95,771	$19,030,403
57	$57,488	$38,283	$95,771	$18,992,120
58	$57,372	$38,399	$95,771	$18,953,721
59	$57,256	$38,515	$95,771	$18,915,206
60	$57,140	$38,631	$95,771	$18,876,575

第5年供款共

$1,149,249

第5年利息

$693,279

第5年共還本金

$455,971

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$57,023	$38,748	$95,771	$18,837,827
62	$56,906	$38,865	$95,771	$18,798,962
63	$56,789	$38,982	$95,771	$18,759,980
64	$56,671	$39,100	$95,771	$18,720,880
65	$56,553	$39,218	$95,771	$18,681,662
66	$56,434	$39,337	$95,771	$18,642,326
67	$56,315	$39,455	$95,771	$18,602,870
68	$56,196	$39,575	$95,771	$18,563,295
69	$56,077	$39,694	$95,771	$18,523,601
70	$55,957	$39,814	$95,771	$18,483,787
71	$55,836	$39,934	$95,771	$18,443,853
72	$55,716	$40,055	$95,771	$18,403,798

第6年供款共

$1,149,249

第6年利息

$676,472

第6年共還本金

$472,777

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$55,595	$40,176	$95,771	$18,363,622
74	$55,473	$40,297	$95,771	$18,323,325
75	$55,352	$40,419	$95,771	$18,282,906
76	$55,230	$40,541	$95,771	$18,242,364
77	$55,107	$40,664	$95,771	$18,201,701
78	$54,984	$40,786	$95,771	$18,160,914
79	$54,861	$40,910	$95,771	$18,120,005
80	$54,738	$41,033	$95,771	$18,078,971
81	$54,614	$41,157	$95,771	$18,037,814
82	$54,489	$41,282	$95,771	$17,996,533
83	$54,365	$41,406	$95,771	$17,955,126
84	$54,239	$41,531	$95,771	$17,913,595

第7年供款共

$1,149,249

第7年利息

$659,046

第7年共還本金

$490,203

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$54,114	$41,657	$95,771	$17,871,938
86	$53,988	$41,783	$95,771	$17,830,156
87	$53,862	$41,909	$95,771	$17,788,247
88	$53,735	$42,035	$95,771	$17,746,211
89	$53,608	$42,162	$95,771	$17,704,049
90	$53,481	$42,290	$95,771	$17,661,759
91	$53,353	$42,418	$95,771	$17,619,342
92	$53,225	$42,546	$95,771	$17,576,796
93	$53,097	$42,674	$95,771	$17,534,122
94	$52,968	$42,803	$95,771	$17,491,319
95	$52,838	$42,932	$95,771	$17,448,386
96	$52,709	$43,062	$95,771	$17,405,324

第8年供款共

$1,149,249

第8年利息

$640,978

第8年共還本金

$508,271

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$52,579	$43,192	$95,771	$17,362,132
98	$52,448	$43,323	$95,771	$17,318,809
99	$52,317	$43,454	$95,771	$17,275,356
100	$52,186	$43,585	$95,771	$17,231,771
101	$52,054	$43,716	$95,771	$17,188,054
102	$51,922	$43,849	$95,771	$17,144,206
103	$51,790	$43,981	$95,771	$17,100,225
104	$51,657	$44,114	$95,771	$17,056,111
105	$51,524	$44,247	$95,771	$17,011,864
106	$51,390	$44,381	$95,771	$16,967,483
107	$51,256	$44,515	$95,771	$16,922,968
108	$51,121	$44,649	$95,771	$16,878,319

第9年供款共

$1,149,249

第9年利息

$622,244

第9年共還本金

$527,005

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$50,987	$44,784	$95,771	$16,833,535
110	$50,851	$44,919	$95,771	$16,788,615
111	$50,716	$45,055	$95,771	$16,743,560
112	$50,580	$45,191	$95,771	$16,698,369
113	$50,443	$45,328	$95,771	$16,653,041
114	$50,306	$45,465	$95,771	$16,607,576
115	$50,169	$45,602	$95,771	$16,561,974
116	$50,031	$45,740	$95,771	$16,516,235
117	$49,893	$45,878	$95,771	$16,470,357
118	$49,754	$46,017	$95,771	$16,424,340
119	$49,615	$46,156	$95,771	$16,378,184
120	$49,476	$46,295	$95,771	$16,331,889

第10年供款共

$1,149,249

第10年利息

$602,820

第10年共還本金

$546,430

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$49,336	$46,435	$95,771	$16,285,455
122	$49,196	$46,575	$95,771	$16,238,880
123	$49,055	$46,716	$95,771	$16,192,164
124	$48,914	$46,857	$95,771	$16,145,307
125	$48,772	$46,998	$95,771	$16,098,308
126	$48,630	$47,140	$95,771	$16,051,168
127	$48,488	$47,283	$95,771	$16,003,885
128	$48,345	$47,426	$95,771	$15,956,459
129	$48,202	$47,569	$95,771	$15,908,890
130	$48,058	$47,713	$95,771	$15,861,178
131	$47,914	$47,857	$95,771	$15,813,321
132	$47,769	$48,001	$95,771	$15,765,319

第11年供款共

$1,149,249

第11年利息

$582,679

第11年共還本金

$566,570

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$47,624	$48,146	$95,771	$15,717,173
134	$47,479	$48,292	$95,771	$15,668,881
135	$47,333	$48,438	$95,771	$15,620,444
136	$47,187	$48,584	$95,771	$15,571,859
137	$47,040	$48,731	$95,771	$15,523,129
138	$46,893	$48,878	$95,771	$15,474,251
139	$46,745	$49,026	$95,771	$15,425,225
140	$46,597	$49,174	$95,771	$15,376,051
141	$46,448	$49,322	$95,771	$15,326,729
142	$46,299	$49,471	$95,771	$15,277,258
143	$46,150	$49,621	$95,771	$15,227,637
144	$46,000	$49,771	$95,771	$15,177,866

第12年供款共

$1,149,249

第12年利息

$561,796

第12年共還本金

$587,453

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$45,850	$49,921	$95,771	$15,127,945
146	$45,699	$50,072	$95,771	$15,077,874
147	$45,548	$50,223	$95,771	$15,027,651
148	$45,396	$50,375	$95,771	$14,977,276
149	$45,244	$50,527	$95,771	$14,926,749
150	$45,091	$50,680	$95,771	$14,876,069
151	$44,938	$50,833	$95,771	$14,825,237
152	$44,785	$50,986	$95,771	$14,774,251
153	$44,631	$51,140	$95,771	$14,723,110
154	$44,476	$51,295	$95,771	$14,671,816
155	$44,321	$51,450	$95,771	$14,620,366
156	$44,166	$51,605	$95,771	$14,568,761

第13年供款共

$1,149,249

第13年利息

$540,144

第13年共還本金

$609,106

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$44,010	$51,761	$95,771	$14,517,000
158	$43,853	$51,917	$95,771	$14,465,083
159	$43,697	$52,074	$95,771	$14,413,008
160	$43,539	$52,231	$95,771	$14,360,777
161	$43,382	$52,389	$95,771	$14,308,388
162	$43,223	$52,548	$95,771	$14,255,840
163	$43,065	$52,706	$95,771	$14,203,134
164	$42,905	$52,865	$95,771	$14,150,268
165	$42,746	$53,025	$95,771	$14,097,243
166	$42,585	$53,185	$95,771	$14,044,058
167	$42,425	$53,346	$95,771	$13,990,712
168	$42,264	$53,507	$95,771	$13,937,205

第14年供款共

$1,149,249

第14年利息

$517,693

第14年共還本金

$631,556

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$42,102	$53,669	$95,771	$13,883,536
170	$41,940	$53,831	$95,771	$13,829,705
171	$41,777	$53,994	$95,771	$13,775,711
172	$41,614	$54,157	$95,771	$13,721,555
173	$41,451	$54,320	$95,771	$13,667,235
174	$41,286	$54,484	$95,771	$13,612,750
175	$41,122	$54,649	$95,771	$13,558,101
176	$40,957	$54,814	$95,771	$13,503,287
177	$40,791	$54,980	$95,771	$13,448,308
178	$40,625	$55,146	$95,771	$13,393,162
179	$40,459	$55,312	$95,771	$13,337,850
180	$40,291	$55,479	$95,771	$13,282,370

第15年供款共

$1,149,249

第15年利息

$494,415

第15年共還本金

$654,834

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$40,124	$55,647	$95,771	$13,226,723
182	$39,956	$55,815	$95,771	$13,170,908
183	$39,787	$55,984	$95,771	$13,114,925
184	$39,618	$56,153	$95,771	$13,058,772
185	$39,448	$56,322	$95,771	$13,002,450
186	$39,278	$56,493	$95,771	$12,945,957
187	$39,108	$56,663	$95,771	$12,889,294
188	$38,936	$56,834	$95,771	$12,832,460
189	$38,765	$57,006	$95,771	$12,775,453
190	$38,593	$57,178	$95,771	$12,718,275
191	$38,420	$57,351	$95,771	$12,660,924
192	$38,247	$57,524	$95,771	$12,603,400

第16年供款共

$1,149,249

第16年利息

$470,279

第16年共還本金

$678,970

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$38,073	$57,698	$95,771	$12,545,702
194	$37,898	$57,872	$95,771	$12,487,830
195	$37,724	$58,047	$95,771	$12,429,783
196	$37,548	$58,222	$95,771	$12,371,560
197	$37,372	$58,398	$95,771	$12,313,162
198	$37,196	$58,575	$95,771	$12,254,587
199	$37,019	$58,752	$95,771	$12,195,835
200	$36,842	$58,929	$95,771	$12,136,906
201	$36,664	$59,107	$95,771	$12,077,799
202	$36,485	$59,286	$95,771	$12,018,513
203	$36,306	$59,465	$95,771	$11,959,048
204	$36,126	$59,644	$95,771	$11,899,404

第17年供款共

$1,149,249

第17年利息

$445,253

第17年共還本金

$703,996

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$35,946	$59,825	$95,771	$11,839,579
206	$35,765	$60,005	$95,771	$11,779,574
207	$35,584	$60,187	$95,771	$11,719,387
208	$35,402	$60,368	$95,771	$11,659,019
209	$35,220	$60,551	$95,771	$11,598,468
210	$35,037	$60,734	$95,771	$11,537,734
211	$34,854	$60,917	$95,771	$11,476,817
212	$34,670	$61,101	$95,771	$11,415,716
213	$34,485	$61,286	$95,771	$11,354,430
214	$34,300	$61,471	$95,771	$11,292,959
215	$34,114	$61,657	$95,771	$11,231,302
216	$33,928	$61,843	$95,771	$11,169,459

第18年供款共

$1,149,249

第18年利息

$419,305

第18年共還本金

$729,944

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$33,741	$62,030	$95,771	$11,107,430
218	$33,554	$62,217	$95,771	$11,045,213
219	$33,366	$62,405	$95,771	$10,982,808
220	$33,177	$62,594	$95,771	$10,920,214
221	$32,988	$62,783	$95,771	$10,857,431
222	$32,798	$62,972	$95,771	$10,794,459
223	$32,608	$63,163	$95,771	$10,731,297
224	$32,417	$63,353	$95,771	$10,667,943
225	$32,226	$63,545	$95,771	$10,604,399
226	$32,034	$63,737	$95,771	$10,540,662
227	$31,842	$63,929	$95,771	$10,476,733
228	$31,648	$64,122	$95,771	$10,412,611

第19年供款共

$1,149,249

第19年利息

$392,400

第19年共還本金

$756,849

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$31,455	$64,316	$95,771	$10,348,295
230	$31,260	$64,510	$95,771	$10,283,784
231	$31,066	$64,705	$95,771	$10,219,079
232	$30,870	$64,901	$95,771	$10,154,178
233	$30,674	$65,097	$95,771	$10,089,082
234	$30,477	$65,293	$95,771	$10,023,788
235	$30,280	$65,491	$95,771	$9,958,298
236	$30,082	$65,688	$95,771	$9,892,609
237	$29,884	$65,887	$95,771	$9,826,723
238	$29,685	$66,086	$95,771	$9,760,637
239	$29,485	$66,286	$95,771	$9,694,351
240	$29,285	$66,486	$95,771	$9,627,865

第20年供款共

$1,149,249

第20年利息

$364,504

第20年共還本金

$784,745

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$29,084	$66,687	$95,771	$9,561,179
242	$28,883	$66,888	$95,771	$9,494,291
243	$28,681	$67,090	$95,771	$9,427,201
244	$28,478	$67,293	$95,771	$9,359,908
245	$28,275	$67,496	$95,771	$9,292,412
246	$28,071	$67,700	$95,771	$9,224,712
247	$27,866	$67,904	$95,771	$9,156,807
248	$27,661	$68,110	$95,771	$9,088,698
249	$27,455	$68,315	$95,771	$9,020,382
250	$27,249	$68,522	$95,771	$8,951,861
251	$27,042	$68,729	$95,771	$8,883,132
252	$26,834	$68,936	$95,771	$8,814,196

第21年供款共

$1,149,249

第21年利息

$335,580

第21年共還本金

$813,670

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$26,626	$69,145	$95,771	$8,745,051
254	$26,417	$69,353	$95,771	$8,675,698
255	$26,208	$69,563	$95,771	$8,606,135
256	$25,998	$69,773	$95,771	$8,536,362
257	$25,787	$69,984	$95,771	$8,466,378
258	$25,576	$70,195	$95,771	$8,396,183
259	$25,363	$70,407	$95,771	$8,325,775
260	$25,151	$70,620	$95,771	$8,255,155
261	$24,937	$70,833	$95,771	$8,184,322
262	$24,723	$71,047	$95,771	$8,113,275
263	$24,509	$71,262	$95,771	$8,042,013
264	$24,294	$71,477	$95,771	$7,970,536

第22年供款共

$1,149,249

第22年利息

$305,589

第22年共還本金

$843,660

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$24,078	$71,693	$95,771	$7,898,843
266	$23,861	$71,910	$95,771	$7,826,933
267	$23,644	$72,127	$95,771	$7,754,806
268	$23,426	$72,345	$95,771	$7,682,461
269	$23,207	$72,563	$95,771	$7,609,898
270	$22,988	$72,783	$95,771	$7,537,115
271	$22,768	$73,002	$95,771	$7,464,113
272	$22,548	$73,223	$95,771	$7,390,890
273	$22,327	$73,444	$95,771	$7,317,446
274	$22,105	$73,666	$95,771	$7,243,780
275	$21,882	$73,889	$95,771	$7,169,891
276	$21,659	$74,112	$95,771	$7,095,780

第23年供款共

$1,149,249

第23年利息

$274,493

第23年共還本金

$874,756

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$21,435	$74,336	$95,771	$7,021,444
278	$21,211	$74,560	$95,771	$6,946,884
279	$20,985	$74,785	$95,771	$6,872,098
280	$20,759	$75,011	$95,771	$6,797,087
281	$20,533	$75,238	$95,771	$6,721,849
282	$20,306	$75,465	$95,771	$6,646,384
283	$20,078	$75,693	$95,771	$6,570,691
284	$19,849	$75,922	$95,771	$6,494,769
285	$19,620	$76,151	$95,771	$6,418,618
286	$19,390	$76,381	$95,771	$6,342,237
287	$19,159	$76,612	$95,771	$6,265,625
288	$18,927	$76,843	$95,771	$6,188,781

第24年供款共

$1,149,249

第24年利息

$242,251

第24年共還本金

$906,998

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$18,695	$77,075	$95,771	$6,111,706
290	$18,462	$77,308	$95,771	$6,034,398
291	$18,229	$77,542	$95,771	$5,956,856
292	$17,995	$77,776	$95,771	$5,879,080
293	$17,760	$78,011	$95,771	$5,801,068
294	$17,524	$78,247	$95,771	$5,722,822
295	$17,288	$78,483	$95,771	$5,644,339
296	$17,051	$78,720	$95,771	$5,565,619
297	$16,813	$78,958	$95,771	$5,486,661
298	$16,574	$79,196	$95,771	$5,407,464
299	$16,335	$79,436	$95,771	$5,328,028
300	$16,095	$79,676	$95,771	$5,248,353

第25年供款共

$1,149,249

第25年利息

$208,821

第25年共還本金

$940,429

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$15,854	$79,916	$95,771	$5,168,436
302	$15,613	$80,158	$95,771	$5,088,279
303	$15,371	$80,400	$95,771	$5,007,879
304	$15,128	$80,643	$95,771	$4,927,236
305	$14,884	$80,886	$95,771	$4,846,349
306	$14,640	$81,131	$95,771	$4,765,219
307	$14,395	$81,376	$95,771	$4,683,843
308	$14,149	$81,622	$95,771	$4,602,221
309	$13,903	$81,868	$95,771	$4,520,353
310	$13,655	$82,116	$95,771	$4,438,237
311	$13,407	$82,364	$95,771	$4,355,874
312	$13,158	$82,612	$95,771	$4,273,261

第26年供款共

$1,149,249

第26年利息

$174,158

第26年共還本金

$975,091

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$12,909	$82,862	$95,771	$4,190,399
314	$12,658	$83,112	$95,771	$4,107,287
315	$12,407	$83,363	$95,771	$4,023,924
316	$12,156	$83,615	$95,771	$3,940,309
317	$11,903	$83,868	$95,771	$3,856,441
318	$11,650	$84,121	$95,771	$3,772,320
319	$11,396	$84,375	$95,771	$3,687,944
320	$11,141	$84,630	$95,771	$3,603,314
321	$10,885	$84,886	$95,771	$3,518,429
322	$10,629	$85,142	$95,771	$3,433,286
323	$10,371	$85,399	$95,771	$3,347,887
324	$10,113	$85,657	$95,771	$3,262,230

第27年供款共

$1,149,249

第27年利息

$138,218

第27年共還本金

$1,011,032

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$9,855	$85,916	$95,771	$3,176,314
326	$9,595	$86,176	$95,771	$3,090,138
327	$9,335	$86,436	$95,771	$3,003,702
328	$9,074	$86,697	$95,771	$2,917,005
329	$8,812	$86,959	$95,771	$2,830,046
330	$8,549	$87,222	$95,771	$2,742,824
331	$8,286	$87,485	$95,771	$2,655,339
332	$8,021	$87,749	$95,771	$2,567,590
333	$7,756	$88,015	$95,771	$2,479,575
334	$7,490	$88,280	$95,771	$2,391,295
335	$7,224	$88,547	$95,771	$2,302,748
336	$6,956	$88,815	$95,771	$2,213,933

第28年供款共

$1,149,249

第28年利息

$100,953

第28年共還本金

$1,048,297

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$6,688	$89,083	$95,771	$2,124,850
338	$6,419	$89,352	$95,771	$2,035,498
339	$6,149	$89,622	$95,771	$1,945,876
340	$5,878	$89,893	$95,771	$1,855,984
341	$5,607	$90,164	$95,771	$1,765,820
342	$5,334	$90,437	$95,771	$1,675,383
343	$5,061	$90,710	$95,771	$1,584,673
344	$4,787	$90,984	$95,771	$1,493,690
345	$4,512	$91,259	$95,771	$1,402,431
346	$4,237	$91,534	$95,771	$1,310,897
347	$3,960	$91,811	$95,771	$1,219,086
348	$3,683	$92,088	$95,771	$1,126,998

第29年供款共

$1,149,249

第29年利息

$62,314

第29年共還本金

$1,086,935

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$3,404	$92,366	$95,771	$1,034,632
350	$3,125	$92,645	$95,771	$941,986
351	$2,846	$92,925	$95,771	$849,061
352	$2,565	$93,206	$95,771	$755,855
353	$2,283	$93,487	$95,771	$662,368
354	$2,001	$93,770	$95,771	$568,598
355	$1,718	$94,053	$95,771	$474,545
356	$1,434	$94,337	$95,771	$380,207
357	$1,149	$94,622	$95,771	$285,585
358	$863	$94,908	$95,771	$190,677
359	$576	$95,195	$95,771	$95,482
360	$288	$95,482	$95,771	$0

第30年供款共

$1,149,249

第30年利息

$22,251

第30年共還本金

$1,126,998

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$21,807,479

免责声明

笋盘推介

按揭保险费
info