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$23,345,108

每月供款
$109,356

首期

$-16,353,000

总贷款额

$24,353,000

總利息

$15,015,108

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-16,023,000

$218,712

置业成本总预算

HK$-16,023,000

首期

$-16,353,000
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

$218,712

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

马鞍山云海第01期榕海臺第02座

thumb_up

云海**开阳海景,3房2厅大露台,雅致装修**

实

592 呎

@15,034

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

售$890 万

实

592 呎

@15,034

售$890 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

马鞍山云海第01期榕海臺第01座

thumb_up

新鸿基名牌楼盘环境舒适交通便利

实

392 呎

@20,102

local_fire_department 至HIT

售$788 万

实

392 呎

@20,102

售$788 万

local_fire_department 至HIT

马鞍山泓碧

thumb_up

泓碧**低密度豪宅,开扬远景,两房两厅,雅致装修**

实

511 呎

@14,677

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买

售$750 万

实

511 呎

@14,677

售$750 万

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买

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

西贡逸珑海滙

thumb_up

逸珑海滙

实

595 呎

@12,941

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买

售$770 万

实

595 呎

@12,941

售$770 万

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买

马鞍山雅典居第09座

thumb_up

雅典居三房套企理海景

实

727 呎

@11,692

建

901 呎

@9,434

local_fire_department 至HIT

售$850 万

实

727 呎

@11,692

建

901 呎

@9,434

售$850 万

local_fire_department 至HIT

沙田荟荞 1翼

thumb_up

大围荟荞新楼龄, Shuttle . 围方

实

413 呎

@18,160

real_estate_agent 罕有放盘

售$750 万

实

413 呎

@18,160

售$750 万

real_estate_agent 罕有放盘

马鞍山嘉华星涛湾第01座

thumb_up

嘉华星涛湾

实

541 呎

@16,636

建

736 呎

@12,228

pets 爱竉必选

售$900 万

实

541 呎

@16,636

建

736 呎

@12,228

售$900 万

pets 爱竉必选

马鞍山晓峰湾畔

thumb_up

晓峰湾畔

实

653 呎

@11,945

建

862 呎

@9,049

local_fire_department 至HIT

售$780 万

实

653 呎

@11,945

建

862 呎

@9,049

售$780 万

local_fire_department 至HIT

粉岭牵晴间第12座

thumb_up

牵晴间第12座

实

714 呎

@12,605

建

978 呎

@9,202

hotel_class 楼王

售$900 万

实

714 呎

@12,605

建

978 呎

@9,202

售$900 万

hotel_class 楼王

马鞍山晓峰湾畔第05座

thumb_up

晓峰湾畔三房前排海必睇

实

653 呎

@12,404

建

827 呎

@9,794

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 flight_takeoff 移民急让

售$810 万

实

653 呎

@12,404

建

827 呎

@9,794

售$810 万

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 flight_takeoff 移民急让

马鞍山迎海第02期星湾第21座

thumb_up

全新翻新2房乌溪沙马铁上盖, 包入墙傢俬+发展商电器, 企理装修, 梗厨有露台, 情侣小家庭必抢盘, 好客可倾 (已租)

实

511 呎

@15,656

verified 首置必买

售$800 万

实

511 呎

@15,656

售$800 万

verified 首置必买

利率	15年	20年	25年	30年
1.000	$145,751	$111,998	$91,780	$78,329
1.500	$151,170	$117,514	$97,396	$84,047
2.000	$156,714	$123,198	$103,221	$90,013
2.500	$162,383	$129,047	$109,252	$96,224
3.000	$168,177	$135,061	$115,485	$102,673
3.500	$174,095	$141,238	$121,917	$109,356
4.000	$180,136	$147,574	$128,544	$116,265
4.500	$186,299	$154,069	$135,362	$123,393
5.000	$192,582	$160,719	$142,365	$130,732
5.500	$198,984	$167,521	$149,549	$138,274
6.000	$205,504	$174,472	$156,907	$146,009

每月供款$109,356

年期

30年

贷款金额

$24,353,000

總利息

$15,015,108

总贷款连利息

$39,368,108

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$71,030	$38,326	$109,356	$24,314,674
2	$70,918	$38,438	$109,356	$24,276,236
3	$70,806	$38,550	$109,356	$24,237,686
4	$70,693	$38,663	$109,356	$24,199,023
5	$70,580	$38,775	$109,356	$24,160,248
6	$70,467	$38,888	$109,356	$24,121,359
7	$70,354	$39,002	$109,356	$24,082,357
8	$70,240	$39,116	$109,356	$24,043,242
9	$70,126	$39,230	$109,356	$24,004,012
10	$70,012	$39,344	$109,356	$23,964,668
11	$69,897	$39,459	$109,356	$23,925,209
12	$69,782	$39,574	$109,356	$23,885,635

第1年供款共

$1,312,270

第1年利息

$844,905

第1年共還本金

$467,365

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$69,666	$39,689	$109,356	$23,845,945
14	$69,551	$39,805	$109,356	$23,806,140
15	$69,435	$39,921	$109,356	$23,766,219
16	$69,318	$40,038	$109,356	$23,726,181
17	$69,201	$40,154	$109,356	$23,686,027
18	$69,084	$40,272	$109,356	$23,645,755
19	$68,967	$40,389	$109,356	$23,605,366
20	$68,849	$40,507	$109,356	$23,564,859
21	$68,731	$40,625	$109,356	$23,524,234
22	$68,612	$40,744	$109,356	$23,483,491
23	$68,494	$40,862	$109,356	$23,442,628
24	$68,374	$40,982	$109,356	$23,401,647

第2年供款共

$1,312,270

第2年利息

$828,282

第2年共還本金

$483,988

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$68,255	$41,101	$109,356	$23,360,546
26	$68,135	$41,221	$109,356	$23,319,325
27	$68,015	$41,341	$109,356	$23,277,984
28	$67,894	$41,462	$109,356	$23,236,522
29	$67,773	$41,583	$109,356	$23,194,939
30	$67,652	$41,704	$109,356	$23,153,235
31	$67,530	$41,826	$109,356	$23,111,410
32	$67,408	$41,948	$109,356	$23,069,462
33	$67,286	$42,070	$109,356	$23,027,392
34	$67,163	$42,193	$109,356	$22,985,200
35	$67,040	$42,316	$109,356	$22,942,884
36	$66,917	$42,439	$109,356	$22,900,445

第3年供款共

$1,312,270

第3年利息

$811,068

第3年共還本金

$501,202

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$66,793	$42,563	$109,356	$22,857,882
38	$66,669	$42,687	$109,356	$22,815,195
39	$66,544	$42,812	$109,356	$22,772,383
40	$66,419	$42,936	$109,356	$22,729,447
41	$66,294	$43,062	$109,356	$22,686,385
42	$66,169	$43,187	$109,356	$22,643,198
43	$66,043	$43,313	$109,356	$22,599,885
44	$65,916	$43,440	$109,356	$22,556,445
45	$65,790	$43,566	$109,356	$22,512,879
46	$65,663	$43,693	$109,356	$22,469,186
47	$65,535	$43,821	$109,356	$22,425,365
48	$65,407	$43,949	$109,356	$22,381,417

第4年供款共

$1,312,270

第4年利息

$793,242

第4年共還本金

$519,028

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$65,279	$44,077	$109,356	$22,337,340
50	$65,151	$44,205	$109,356	$22,293,135
51	$65,022	$44,334	$109,356	$22,248,800
52	$64,892	$44,464	$109,356	$22,204,337
53	$64,763	$44,593	$109,356	$22,159,744
54	$64,633	$44,723	$109,356	$22,115,020
55	$64,502	$44,854	$109,356	$22,070,167
56	$64,371	$44,985	$109,356	$22,025,182
57	$64,240	$45,116	$109,356	$21,980,066
58	$64,109	$45,247	$109,356	$21,934,819
59	$63,977	$45,379	$109,356	$21,889,440
60	$63,844	$45,512	$109,356	$21,843,928

第5年供款共

$1,312,270

第5年利息

$774,782

第5年共還本金

$537,488

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$63,711	$45,644	$109,356	$21,798,284
62	$63,578	$45,778	$109,356	$21,752,506
63	$63,445	$45,911	$109,356	$21,706,595
64	$63,311	$46,045	$109,356	$21,660,550
65	$63,177	$46,179	$109,356	$21,614,371
66	$63,042	$46,314	$109,356	$21,568,057
67	$62,907	$46,449	$109,356	$21,521,608
68	$62,771	$46,584	$109,356	$21,475,024
69	$62,635	$46,720	$109,356	$21,428,303
70	$62,499	$46,857	$109,356	$21,381,446
71	$62,363	$46,993	$109,356	$21,334,453
72	$62,225	$47,130	$109,356	$21,287,323

第6年供款共

$1,312,270

第6年利息

$755,665

第6年共還本金

$556,605

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$62,088	$47,268	$109,356	$21,240,055
74	$61,950	$47,406	$109,356	$21,192,649
75	$61,812	$47,544	$109,356	$21,145,105
76	$61,673	$47,683	$109,356	$21,097,423
77	$61,534	$47,822	$109,356	$21,049,601
78	$61,395	$47,961	$109,356	$21,001,640
79	$61,255	$48,101	$109,356	$20,953,539
80	$61,114	$48,241	$109,356	$20,905,297
81	$60,974	$48,382	$109,356	$20,856,915
82	$60,833	$48,523	$109,356	$20,808,392
83	$60,691	$48,665	$109,356	$20,759,727
84	$60,549	$48,807	$109,356	$20,710,921

第7年供款共

$1,312,270

第7年利息

$735,868

第7年共還本金

$576,402

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$60,407	$48,949	$109,356	$20,661,972
86	$60,264	$49,092	$109,356	$20,612,880
87	$60,121	$49,235	$109,356	$20,563,645
88	$59,977	$49,379	$109,356	$20,514,267
89	$59,833	$49,523	$109,356	$20,464,744
90	$59,689	$49,667	$109,356	$20,415,077
91	$59,544	$49,812	$109,356	$20,365,265
92	$59,399	$49,957	$109,356	$20,315,308
93	$59,253	$50,103	$109,356	$20,265,205
94	$59,107	$50,249	$109,356	$20,214,956
95	$58,960	$50,396	$109,356	$20,164,560
96	$58,813	$50,543	$109,356	$20,114,018

第8年供款共

$1,312,270

第8年利息

$715,367

第8年共還本金

$596,903

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$58,666	$50,690	$109,356	$20,063,328
98	$58,518	$50,838	$109,356	$20,012,490
99	$58,370	$50,986	$109,356	$19,961,504
100	$58,221	$51,135	$109,356	$19,910,369
101	$58,072	$51,284	$109,356	$19,859,085
102	$57,922	$51,434	$109,356	$19,807,652
103	$57,772	$51,584	$109,356	$19,756,068
104	$57,622	$51,734	$109,356	$19,704,334
105	$57,471	$51,885	$109,356	$19,652,449
106	$57,320	$52,036	$109,356	$19,600,413
107	$57,168	$52,188	$109,356	$19,548,225
108	$57,016	$52,340	$109,356	$19,495,885

第9年供款共

$1,312,270

第9年利息

$694,137

第9年共還本金

$618,133

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$56,863	$52,493	$109,356	$19,443,392
110	$56,710	$52,646	$109,356	$19,390,746
111	$56,556	$52,800	$109,356	$19,337,947
112	$56,402	$52,954	$109,356	$19,284,993
113	$56,248	$53,108	$109,356	$19,231,885
114	$56,093	$53,263	$109,356	$19,178,622
115	$55,938	$53,418	$109,356	$19,125,204
116	$55,782	$53,574	$109,356	$19,071,630
117	$55,626	$53,730	$109,356	$19,017,900
118	$55,469	$53,887	$109,356	$18,964,013
119	$55,312	$54,044	$109,356	$18,909,969
120	$55,154	$54,202	$109,356	$18,855,767

第10年供款共

$1,312,270

第10年利息

$672,152

第10年共還本金

$640,118

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$54,996	$54,360	$109,356	$18,801,407
122	$54,837	$54,518	$109,356	$18,746,889
123	$54,678	$54,677	$109,356	$18,692,211
124	$54,519	$54,837	$109,356	$18,637,374
125	$54,359	$54,997	$109,356	$18,582,377
126	$54,199	$55,157	$109,356	$18,527,220
127	$54,038	$55,318	$109,356	$18,471,902
128	$53,876	$55,479	$109,356	$18,416,423
129	$53,715	$55,641	$109,356	$18,360,781
130	$53,552	$55,804	$109,356	$18,304,978
131	$53,390	$55,966	$109,356	$18,249,011
132	$53,226	$56,130	$109,356	$18,192,882

第11年供款共

$1,312,270

第11年利息

$649,385

第11年共還本金

$662,885

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$53,063	$56,293	$109,356	$18,136,589
134	$52,898	$56,457	$109,356	$18,080,131
135	$52,734	$56,622	$109,356	$18,023,509
136	$52,569	$56,787	$109,356	$17,966,722
137	$52,403	$56,953	$109,356	$17,909,769
138	$52,237	$57,119	$109,356	$17,852,650
139	$52,070	$57,286	$109,356	$17,795,364
140	$51,903	$57,453	$109,356	$17,737,911
141	$51,736	$57,620	$109,356	$17,680,291
142	$51,568	$57,788	$109,356	$17,622,503
143	$51,399	$57,957	$109,356	$17,564,546
144	$51,230	$58,126	$109,356	$17,506,420

第12年供款共

$1,312,270

第12年利息

$625,808

第12年共還本金

$686,462

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$51,060	$58,295	$109,356	$17,448,125
146	$50,890	$58,465	$109,356	$17,389,659
147	$50,720	$58,636	$109,356	$17,331,023
148	$50,549	$58,807	$109,356	$17,272,216
149	$50,377	$58,979	$109,356	$17,213,237
150	$50,205	$59,151	$109,356	$17,154,087
151	$50,033	$59,323	$109,356	$17,094,764
152	$49,860	$59,496	$109,356	$17,035,268
153	$49,686	$59,670	$109,356	$16,975,598
154	$49,512	$59,844	$109,356	$16,915,754
155	$49,338	$60,018	$109,356	$16,855,736
156	$49,163	$60,193	$109,356	$16,795,543

第13年供款共

$1,312,270

第13年利息

$601,393

第13年共還本金

$710,877

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$48,987	$60,369	$109,356	$16,735,174
158	$48,811	$60,545	$109,356	$16,674,629
159	$48,634	$60,722	$109,356	$16,613,907
160	$48,457	$60,899	$109,356	$16,553,009
161	$48,280	$61,076	$109,356	$16,491,933
162	$48,101	$61,254	$109,356	$16,430,678
163	$47,923	$61,433	$109,356	$16,369,245
164	$47,744	$61,612	$109,356	$16,307,633
165	$47,564	$61,792	$109,356	$16,245,841
166	$47,384	$61,972	$109,356	$16,183,869
167	$47,203	$62,153	$109,356	$16,121,716
168	$47,022	$62,334	$109,356	$16,059,382

第14年供款共

$1,312,270

第14年利息

$576,109

第14年共還本金

$736,161

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$46,840	$62,516	$109,356	$15,996,866
170	$46,658	$62,698	$109,356	$15,934,167
171	$46,475	$62,881	$109,356	$15,871,286
172	$46,291	$63,065	$109,356	$15,808,222
173	$46,107	$63,249	$109,356	$15,744,973
174	$45,923	$63,433	$109,356	$15,681,540
175	$45,738	$63,618	$109,356	$15,617,922
176	$45,552	$63,804	$109,356	$15,554,119
177	$45,366	$63,990	$109,356	$15,490,129
178	$45,180	$64,176	$109,356	$15,425,953
179	$44,992	$64,363	$109,356	$15,361,589
180	$44,805	$64,551	$109,356	$15,297,038

第15年供款共

$1,312,270

第15年利息

$549,926

第15年共還本金

$762,344

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$44,616	$64,739	$109,356	$15,232,298
182	$44,428	$64,928	$109,356	$15,167,370
183	$44,238	$65,118	$109,356	$15,102,252
184	$44,048	$65,308	$109,356	$15,036,945
185	$43,858	$65,498	$109,356	$14,971,447
186	$43,667	$65,689	$109,356	$14,905,757
187	$43,475	$65,881	$109,356	$14,839,877
188	$43,283	$66,073	$109,356	$14,773,804
189	$43,090	$66,266	$109,356	$14,707,538
190	$42,897	$66,459	$109,356	$14,641,079
191	$42,703	$66,653	$109,356	$14,574,427
192	$42,509	$66,847	$109,356	$14,507,580

第16年供款共

$1,312,270

第16年利息

$522,812

第16年共還本金

$789,458

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$42,314	$67,042	$109,356	$14,440,538
194	$42,118	$67,238	$109,356	$14,373,300
195	$41,922	$67,434	$109,356	$14,305,866
196	$41,725	$67,630	$109,356	$14,238,236
197	$41,528	$67,828	$109,356	$14,170,408
198	$41,330	$68,025	$109,356	$14,102,383
199	$41,132	$68,224	$109,356	$14,034,159
200	$40,933	$68,423	$109,356	$13,965,736
201	$40,733	$68,622	$109,356	$13,897,113
202	$40,533	$68,823	$109,356	$13,828,291
203	$40,333	$69,023	$109,356	$13,759,267
204	$40,131	$69,225	$109,356	$13,690,043

第17年供款共

$1,312,270

第17年利息

$494,733

第17年共還本金

$817,537

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$39,929	$69,427	$109,356	$13,620,616
206	$39,727	$69,629	$109,356	$13,550,987
207	$39,524	$69,832	$109,356	$13,481,155
208	$39,320	$70,036	$109,356	$13,411,119
209	$39,116	$70,240	$109,356	$13,340,879
210	$38,911	$70,445	$109,356	$13,270,434
211	$38,705	$70,650	$109,356	$13,199,784
212	$38,499	$70,856	$109,356	$13,128,927
213	$38,293	$71,063	$109,356	$13,057,864
214	$38,085	$71,270	$109,356	$12,986,594
215	$37,878	$71,478	$109,356	$12,915,115
216	$37,669	$71,687	$109,356	$12,843,429

第18年供款共

$1,312,270

第18年利息

$465,656

第18年共還本金

$846,614

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$37,460	$71,896	$109,356	$12,771,533
218	$37,250	$72,106	$109,356	$12,699,427
219	$37,040	$72,316	$109,356	$12,627,111
220	$36,829	$72,527	$109,356	$12,554,585
221	$36,618	$72,738	$109,356	$12,481,846
222	$36,405	$72,950	$109,356	$12,408,896
223	$36,193	$73,163	$109,356	$12,335,733
224	$35,979	$73,377	$109,356	$12,262,356
225	$35,765	$73,591	$109,356	$12,188,765
226	$35,551	$73,805	$109,356	$12,114,960
227	$35,335	$74,021	$109,356	$12,040,939
228	$35,119	$74,236	$109,356	$11,966,703

第19年供款共

$1,312,270

第19年利息

$435,545

第19年共還本金

$876,726

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$34,903	$74,453	$109,356	$11,892,250
230	$34,686	$74,670	$109,356	$11,817,580
231	$34,468	$74,888	$109,356	$11,742,692
232	$34,250	$75,106	$109,356	$11,667,586
233	$34,030	$75,325	$109,356	$11,592,260
234	$33,811	$75,545	$109,356	$11,516,715
235	$33,590	$75,765	$109,356	$11,440,950
236	$33,369	$75,986	$109,356	$11,364,963
237	$33,148	$76,208	$109,356	$11,288,755
238	$32,926	$76,430	$109,356	$11,212,325
239	$32,703	$76,653	$109,356	$11,135,672
240	$32,479	$76,877	$109,356	$11,058,795

第20年供款共

$1,312,270

第20年利息

$404,362

第20年共還本金

$907,908

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$32,255	$77,101	$109,356	$10,981,694
242	$32,030	$77,326	$109,356	$10,904,368
243	$31,804	$77,551	$109,356	$10,826,817
244	$31,578	$77,778	$109,356	$10,749,039
245	$31,351	$78,004	$109,356	$10,671,034
246	$31,124	$78,232	$109,356	$10,592,802
247	$30,896	$78,460	$109,356	$10,514,342
248	$30,667	$78,689	$109,356	$10,435,653
249	$30,437	$78,919	$109,356	$10,356,735
250	$30,207	$79,149	$109,356	$10,277,586
251	$29,976	$79,380	$109,356	$10,198,206
252	$29,745	$79,611	$109,356	$10,118,595

第21年供款共

$1,312,270

第21年利息

$372,071

第21年共還本金

$940,200

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$29,513	$79,843	$109,356	$10,038,752
254	$29,280	$80,076	$109,356	$9,958,676
255	$29,046	$80,310	$109,356	$9,878,366
256	$28,812	$80,544	$109,356	$9,797,822
257	$28,577	$80,779	$109,356	$9,717,043
258	$28,341	$81,014	$109,356	$9,636,029
259	$28,105	$81,251	$109,356	$9,554,778
260	$27,868	$81,488	$109,356	$9,473,290
261	$27,630	$81,725	$109,356	$9,391,565
262	$27,392	$81,964	$109,356	$9,309,601
263	$27,153	$82,203	$109,356	$9,227,398
264	$26,913	$82,443	$109,356	$9,144,956

第22年供款共

$1,312,270

第22年利息

$338,631

第22年共還本金

$973,640

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$26,673	$82,683	$109,356	$9,062,273
266	$26,432	$82,924	$109,356	$8,979,348
267	$26,190	$83,166	$109,356	$8,896,182
268	$25,947	$83,409	$109,356	$8,812,774
269	$25,704	$83,652	$109,356	$8,729,122
270	$25,460	$83,896	$109,356	$8,645,226
271	$25,215	$84,141	$109,356	$8,561,085
272	$24,970	$84,386	$109,356	$8,476,699
273	$24,724	$84,632	$109,356	$8,392,067
274	$24,477	$84,879	$109,356	$8,307,188
275	$24,229	$85,127	$109,356	$8,222,061
276	$23,981	$85,375	$109,356	$8,136,687

第23年供款共

$1,312,270

第23年利息

$304,001

第23年共還本金

$1,008,269

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$23,732	$85,624	$109,356	$8,051,063
278	$23,482	$85,874	$109,356	$7,965,189
279	$23,232	$86,124	$109,356	$7,879,065
280	$22,981	$86,375	$109,356	$7,792,690
281	$22,729	$86,627	$109,356	$7,706,063
282	$22,476	$86,880	$109,356	$7,619,183
283	$22,223	$87,133	$109,356	$7,532,050
284	$21,968	$87,387	$109,356	$7,444,662
285	$21,714	$87,642	$109,356	$7,357,020
286	$21,458	$87,898	$109,356	$7,269,122
287	$21,202	$88,154	$109,356	$7,180,968
288	$20,944	$88,411	$109,356	$7,092,557

第24年供款共

$1,312,270

第24年利息

$268,140

第24年共還本金

$1,044,130

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$20,687	$88,669	$109,356	$7,003,887
290	$20,428	$88,928	$109,356	$6,914,959
291	$20,169	$89,187	$109,356	$6,825,772
292	$19,909	$89,447	$109,356	$6,736,325
293	$19,648	$89,708	$109,356	$6,646,617
294	$19,386	$89,970	$109,356	$6,556,647
295	$19,124	$90,232	$109,356	$6,466,414
296	$18,860	$90,495	$109,356	$6,375,919
297	$18,596	$90,759	$109,356	$6,285,160
298	$18,332	$91,024	$109,356	$6,194,135
299	$18,066	$91,290	$109,356	$6,102,846
300	$17,800	$91,556	$109,356	$6,011,290

第25年供款共

$1,312,270

第25年利息

$231,004

第25年共還本金

$1,081,267

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$17,533	$91,823	$109,356	$5,919,467
302	$17,265	$92,091	$109,356	$5,827,376
303	$16,997	$92,359	$109,356	$5,735,017
304	$16,727	$92,629	$109,356	$5,642,388
305	$16,457	$92,899	$109,356	$5,549,489
306	$16,186	$93,170	$109,356	$5,456,319
307	$15,914	$93,442	$109,356	$5,362,878
308	$15,642	$93,714	$109,356	$5,269,164
309	$15,368	$93,987	$109,356	$5,175,176
310	$15,094	$94,262	$109,356	$5,080,915
311	$14,819	$94,537	$109,356	$4,986,378
312	$14,544	$94,812	$109,356	$4,891,566

第26年供款共

$1,312,270

第26年利息

$192,546

第26年共還本金

$1,119,724

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$14,267	$95,089	$109,356	$4,796,477
314	$13,990	$95,366	$109,356	$4,701,111
315	$13,712	$95,644	$109,356	$4,605,467
316	$13,433	$95,923	$109,356	$4,509,543
317	$13,153	$96,203	$109,356	$4,413,340
318	$12,872	$96,484	$109,356	$4,316,857
319	$12,591	$96,765	$109,356	$4,220,092
320	$12,309	$97,047	$109,356	$4,123,045
321	$12,026	$97,330	$109,356	$4,025,714
322	$11,742	$97,614	$109,356	$3,928,100
323	$11,457	$97,899	$109,356	$3,830,201
324	$11,171	$98,184	$109,356	$3,732,017

第27年供款共

$1,312,270

第27年利息

$152,721

第27年共還本金

$1,159,549

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$10,885	$98,471	$109,356	$3,633,546
326	$10,598	$98,758	$109,356	$3,534,788
327	$10,310	$99,046	$109,356	$3,435,742
328	$10,021	$99,335	$109,356	$3,336,407
329	$9,731	$99,625	$109,356	$3,236,782
330	$9,441	$99,915	$109,356	$3,136,867
331	$9,149	$100,207	$109,356	$3,036,660
332	$8,857	$100,499	$109,356	$2,936,161
333	$8,564	$100,792	$109,356	$2,835,369
334	$8,270	$101,086	$109,356	$2,734,283
335	$7,975	$101,381	$109,356	$2,632,903
336	$7,679	$101,677	$109,356	$2,531,226

第28年供款共

$1,312,270

第28年利息

$111,479

第28年共還本金

$1,200,791

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$7,383	$101,973	$109,356	$2,429,253
338	$7,085	$102,271	$109,356	$2,326,982
339	$6,787	$102,569	$109,356	$2,224,414
340	$6,488	$102,868	$109,356	$2,121,546
341	$6,188	$103,168	$109,356	$2,018,378
342	$5,887	$103,469	$109,356	$1,914,909
343	$5,585	$103,771	$109,356	$1,811,138
344	$5,282	$104,073	$109,356	$1,707,065
345	$4,979	$104,377	$109,356	$1,602,688
346	$4,675	$104,681	$109,356	$1,498,006
347	$4,369	$104,987	$109,356	$1,393,020
348	$4,063	$105,293	$109,356	$1,287,727

第29年供款共

$1,312,270

第29年利息

$68,771

第29年共還本金

$1,243,499

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$3,756	$105,600	$109,356	$1,182,127
350	$3,448	$105,908	$109,356	$1,076,219
351	$3,139	$106,217	$109,356	$970,002
352	$2,829	$106,527	$109,356	$863,475
353	$2,518	$106,837	$109,356	$756,638
354	$2,207	$107,149	$109,356	$649,489
355	$1,894	$107,462	$109,356	$542,027
356	$1,581	$107,775	$109,356	$434,252
357	$1,267	$108,089	$109,356	$326,163
358	$951	$108,405	$109,356	$217,759
359	$635	$108,721	$109,356	$109,038
360	$318	$109,038	$109,356	$0

第30年供款共

$1,312,270

第30年利息

$24,544

第30年共還本金

$1,287,727

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$23,345,108

免责声明

笋盘推介

按揭保险费
info