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$17,057,839

每月供款
$67,022

首期

$-7,400,000

总贷款额

$15,400,000

總利息

$8,727,839

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-7,070,000

$134,044

置业成本总预算

HK$-7,070,000

首期

$-7,400,000
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

$134,044

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

马鞍山海柏花园第01座

thumb_up

海柏花园 **高层海景靓装修,两房两厅,即买即用**

实

424 呎

@16,509

建

573 呎

@12,216

local_fire_department 至HIT verified 首置必买

售$700 万

实

424 呎

@16,509

建

573 呎

@12,216

售$700 万

local_fire_department 至HIT verified 首置必买

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

@18,622

local_fire_department 至HIT

售$730 万

实

392 呎

@18,622

售$730 万

local_fire_department 至HIT

马鞍山天宇海 3房(1套)

thumb_up

天宇海 3房(1套)

实

670 呎

@11,940

建

881 呎

@9,081

local_fire_department 至HIT

售$800 万

实

670 呎

@11,940

建

881 呎

@9,081

售$800 万

local_fire_department 至HIT

西贡 Marina Cove

thumb_up

匡湖居分层靓景

实

533 呎

@13,659

建

650 呎

@11,200

local_fire_department 至HIT local_offer 低水笋价

售$728 万

实

533 呎

@13,659

建

650 呎

@11,200

售$728 万

local_fire_department 至HIT local_offer 低水笋价

马鞍山云海第01期松海臺第02座

thumb_up

新鸿基楼王, 特色连天台, 精緻小品

实

493 呎

@16,187

real_estate_agent 罕有放盘 pets 爱竉必选 price_change 蚀让盘

售$798 万

实

493 呎

@16,187

售$798 万

real_estate_agent 罕有放盘 pets 爱竉必选 price_change 蚀让盘

马鞍山新港城 J座

thumb_up

地铁上盖交通方便

实

519 呎

@17,341

建

698 呎

@12,894

local_fire_department 至HIT

售$900 万

实

519 呎

@17,341

建

698 呎

@12,894

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

VR实景

马鞍山迎海第03期 ### 有心出售,绝对实盘,有匙引看,全场最平,有票即走 ###

thumb_up

迎海第03期 ### 有心出售,绝对实盘,有匙引看,全场最平,有票即走 ###

实

496 呎

@14,113

local_fire_department 至HIT directions_run 即走 vpn_key 有匙即睇

售$700 万

实

496 呎

@14,113

售$700 万

local_fire_department 至HIT directions_run 即走 vpn_key 有匙即睇

西贡 CLEAR WATER BAY

thumb_up

清水湾

建

1,400 呎

@6,286

local_fire_department 至HIT

售$880 万

建

1,400 呎

@6,286

售$880 万

local_fire_department 至HIT

马鞍山天宇海第2A座

thumb_up

东南内园三房一套

实

670 呎

@12,358

建

881 呎

@9,398

local_fire_department 至HIT local_offer 低水笋价 pets 爱竉必选

售$828 万

实

670 呎

@12,358

建

881 呎

@9,398

售$828 万

local_fire_department 至HIT local_offer 低水笋价 pets 爱竉必选

马鞍山翠拥华庭

thumb_up

两房雅装~收租好好租

实

573 呎

@12,216

建

732 呎

@9,563

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价

售$700 万

实

573 呎

@12,216

建

732 呎

@9,563

售$700 万

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价

马鞍山晓峰湾畔第05座

thumb_up

晓峰湾畔第05座头排全海露台连约

实

510 呎

@13,882

建

643 呎

@11,011

local_fire_department 至HIT

售$708 万

实

510 呎

@13,882

建

643 呎

@11,011

售$708 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$92,168	$70,824	$58,038	$49,532
1.500	$95,594	$74,312	$61,590	$53,149
2.000	$99,100	$77,906	$65,274	$56,921
2.500	$102,686	$81,605	$69,087	$60,849
3.000	$106,350	$85,408	$73,029	$64,927
3.250	$108,211	$87,348	$75,047	$67,022
3.500	$110,092	$89,314	$77,096	$69,153
4.000	$113,912	$93,321	$81,287	$73,522
4.500	$117,809	$97,428	$85,598	$78,030
5.000	$121,782	$101,633	$90,027	$82,671
5.500	$125,831	$105,935	$94,569	$87,440
6.000	$129,954	$110,330	$99,222	$92,331

每月供款$67,022

年期

30年

贷款金额

$15,400,000

總利息

$8,727,839

总贷款连利息

$24,127,839

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$41,708	$25,313	$67,022	$15,374,687
2	$41,640	$25,382	$67,022	$15,349,305
3	$41,571	$25,451	$67,022	$15,323,854
4	$41,502	$25,520	$67,022	$15,298,334
5	$41,433	$25,589	$67,022	$15,272,745
6	$41,364	$25,658	$67,022	$15,247,087
7	$41,294	$25,728	$67,022	$15,221,360
8	$41,225	$25,797	$67,022	$15,195,562
9	$41,155	$25,867	$67,022	$15,169,695
10	$41,085	$25,937	$67,022	$15,143,758
11	$41,014	$26,007	$67,022	$15,117,751
12	$40,944	$26,078	$67,022	$15,091,673

第1年供款共

$804,261

第1年利息

$495,934

第1年共還本金

$308,327

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$40,873	$26,148	$67,022	$15,065,524
14	$40,802	$26,219	$67,022	$15,039,305
15	$40,731	$26,290	$67,022	$15,013,015
16	$40,660	$26,362	$67,022	$14,986,653
17	$40,589	$26,433	$67,022	$14,960,220
18	$40,517	$26,505	$67,022	$14,933,716
19	$40,445	$26,576	$67,022	$14,907,139
20	$40,374	$26,648	$67,022	$14,880,491
21	$40,301	$26,720	$67,022	$14,853,771
22	$40,229	$26,793	$67,022	$14,826,978
23	$40,156	$26,865	$67,022	$14,800,113
24	$40,084	$26,938	$67,022	$14,773,174

第2年供款共

$804,261

第2年利息

$485,763

第2年共還本金

$318,498

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$40,011	$27,011	$67,022	$14,746,163
26	$39,938	$27,084	$67,022	$14,719,079
27	$39,864	$27,158	$67,022	$14,691,921
28	$39,791	$27,231	$67,022	$14,664,690
29	$39,717	$27,305	$67,022	$14,637,385
30	$39,643	$27,379	$67,022	$14,610,007
31	$39,569	$27,453	$67,022	$14,582,554
32	$39,494	$27,527	$67,022	$14,555,026
33	$39,420	$27,602	$67,022	$14,527,424
34	$39,345	$27,677	$67,022	$14,499,748
35	$39,270	$27,752	$67,022	$14,471,996
36	$39,195	$27,827	$67,022	$14,444,169

第3年供款共

$804,261

第3年利息

$475,256

第3年共還本金

$329,005

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$39,120	$27,902	$67,022	$14,416,267
38	$39,044	$27,978	$67,022	$14,388,289
39	$38,968	$28,053	$67,022	$14,360,236
40	$38,892	$28,129	$67,022	$14,332,106
41	$38,816	$28,206	$67,022	$14,303,901
42	$38,740	$28,282	$67,022	$14,275,619
43	$38,663	$28,359	$67,022	$14,247,260
44	$38,586	$28,435	$67,022	$14,218,825
45	$38,509	$28,512	$67,022	$14,190,312
46	$38,432	$28,590	$67,022	$14,161,723
47	$38,355	$28,667	$67,022	$14,133,055
48	$38,277	$28,745	$67,022	$14,104,311

第4年供款共

$804,261

第4年利息

$464,403

第4年共還本金

$339,859

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$38,199	$28,823	$67,022	$14,075,488
50	$38,121	$28,901	$67,022	$14,046,587
51	$38,043	$28,979	$67,022	$14,017,608
52	$37,964	$29,057	$67,022	$13,988,551
53	$37,886	$29,136	$67,022	$13,959,415
54	$37,807	$29,215	$67,022	$13,930,200
55	$37,728	$29,294	$67,022	$13,900,906
56	$37,648	$29,373	$67,022	$13,871,532
57	$37,569	$29,453	$67,022	$13,842,079
58	$37,489	$29,533	$67,022	$13,812,546
59	$37,409	$29,613	$67,022	$13,782,934
60	$37,329	$29,693	$67,022	$13,753,241

第5年供款共

$804,261

第5年利息

$453,191

第5年共還本金

$351,070

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$37,248	$29,773	$67,022	$13,723,467
62	$37,168	$29,854	$67,022	$13,693,613
63	$37,087	$29,935	$67,022	$13,663,678
64	$37,006	$30,016	$67,022	$13,633,662
65	$36,925	$30,097	$67,022	$13,603,565
66	$36,843	$30,179	$67,022	$13,573,386
67	$36,761	$30,261	$67,022	$13,543,126
68	$36,679	$30,342	$67,022	$13,512,783
69	$36,597	$30,425	$67,022	$13,482,359
70	$36,515	$30,507	$67,022	$13,451,852
71	$36,432	$30,590	$67,022	$13,421,262
72	$36,349	$30,673	$67,022	$13,390,589

第6年供款共

$804,261

第6年利息

$441,610

第6年共還本金

$362,651

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$36,266	$30,756	$67,022	$13,359,834
74	$36,183	$30,839	$67,022	$13,328,995
75	$36,099	$30,922	$67,022	$13,298,072
76	$36,016	$31,006	$67,022	$13,267,066
77	$35,932	$31,090	$67,022	$13,235,976
78	$35,847	$31,174	$67,022	$13,204,802
79	$35,763	$31,259	$67,022	$13,173,543
80	$35,678	$31,343	$67,022	$13,142,200
81	$35,593	$31,428	$67,022	$13,110,771
82	$35,508	$31,513	$67,022	$13,079,258
83	$35,423	$31,599	$67,022	$13,047,659
84	$35,337	$31,684	$67,022	$13,015,975

第7年供款共

$804,261

第7年利息

$429,647

第7年共還本金

$374,615

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$35,252	$31,770	$67,022	$12,984,205
86	$35,166	$31,856	$67,022	$12,952,348
87	$35,079	$31,942	$67,022	$12,920,406
88	$34,993	$32,029	$67,022	$12,888,377
89	$34,906	$32,116	$67,022	$12,856,261
90	$34,819	$32,203	$67,022	$12,824,058
91	$34,732	$32,290	$67,022	$12,791,768
92	$34,644	$32,377	$67,022	$12,759,391
93	$34,557	$32,465	$67,022	$12,726,926
94	$34,469	$32,553	$67,022	$12,694,373
95	$34,381	$32,641	$67,022	$12,661,732
96	$34,292	$32,730	$67,022	$12,629,002

第8年供款共

$804,261

第8年利息

$417,289

第8年共還本金

$386,973

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$34,204	$32,818	$67,022	$12,596,184
98	$34,115	$32,907	$67,022	$12,563,277
99	$34,026	$32,996	$67,022	$12,530,281
100	$33,936	$33,086	$67,022	$12,497,195
101	$33,847	$33,175	$67,022	$12,464,020
102	$33,757	$33,265	$67,022	$12,430,755
103	$33,667	$33,355	$67,022	$12,397,400
104	$33,576	$33,445	$67,022	$12,363,954
105	$33,486	$33,536	$67,022	$12,330,418
106	$33,395	$33,627	$67,022	$12,296,791
107	$33,304	$33,718	$67,022	$12,263,073
108	$33,212	$33,809	$67,022	$12,229,264

第9年供款共

$804,261

第9年利息

$404,523

第9年共還本金

$399,738

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$33,121	$33,901	$67,022	$12,195,363
110	$33,029	$33,993	$67,022	$12,161,370
111	$32,937	$34,085	$67,022	$12,127,286
112	$32,845	$34,177	$67,022	$12,093,109
113	$32,752	$34,270	$67,022	$12,058,839
114	$32,659	$34,362	$67,022	$12,024,477
115	$32,566	$34,455	$67,022	$11,990,021
116	$32,473	$34,549	$67,022	$11,955,472
117	$32,379	$34,642	$67,022	$11,920,830
118	$32,286	$34,736	$67,022	$11,886,094
119	$32,192	$34,830	$67,022	$11,851,263
120	$32,097	$34,925	$67,022	$11,816,339

第10年供款共

$804,261

第10年利息

$391,336

第10年共還本金

$412,925

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$32,003	$35,019	$67,022	$11,781,320
122	$31,908	$35,114	$67,022	$11,746,206
123	$31,813	$35,209	$67,022	$11,710,996
124	$31,717	$35,304	$67,022	$11,675,692
125	$31,622	$35,400	$67,022	$11,640,292
126	$31,526	$35,496	$67,022	$11,604,796
127	$31,430	$35,592	$67,022	$11,569,204
128	$31,333	$35,689	$67,022	$11,533,515
129	$31,237	$35,785	$67,022	$11,497,730
130	$31,140	$35,882	$67,022	$11,461,848
131	$31,043	$35,979	$67,022	$11,425,869
132	$30,945	$36,077	$67,022	$11,389,792

第11年供款共

$804,261

第11年利息

$377,714

第11年共還本金

$426,547

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$30,847	$36,174	$67,022	$11,353,618
134	$30,749	$36,272	$67,022	$11,317,345
135	$30,651	$36,371	$67,022	$11,280,975
136	$30,553	$36,469	$67,022	$11,244,505
137	$30,454	$36,568	$67,022	$11,207,938
138	$30,355	$36,667	$67,022	$11,171,271
139	$30,256	$36,766	$67,022	$11,134,504
140	$30,156	$36,866	$67,022	$11,097,639
141	$30,056	$36,966	$67,022	$11,060,673
142	$29,956	$37,066	$67,022	$11,023,607
143	$29,856	$37,166	$67,022	$10,986,441
144	$29,755	$37,267	$67,022	$10,949,174

第12年供款共

$804,261

第12年利息

$363,643

第12年共還本金

$440,618

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$29,654	$37,368	$67,022	$10,911,806
146	$29,553	$37,469	$67,022	$10,874,337
147	$29,451	$37,570	$67,022	$10,836,767
148	$29,350	$37,672	$67,022	$10,799,095
149	$29,248	$37,774	$67,022	$10,761,321
150	$29,145	$37,877	$67,022	$10,723,444
151	$29,043	$37,979	$67,022	$10,685,465
152	$28,940	$38,082	$67,022	$10,647,383
153	$28,837	$38,185	$67,022	$10,609,198
154	$28,733	$38,289	$67,022	$10,570,909
155	$28,630	$38,392	$67,022	$10,532,517
156	$28,526	$38,496	$67,022	$10,494,021

第13年供款共

$804,261

第13年利息

$349,108

第13年共還本金

$455,153

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$28,421	$38,600	$67,022	$10,455,420
158	$28,317	$38,705	$67,022	$10,416,715
159	$28,212	$38,810	$67,022	$10,377,906
160	$28,107	$38,915	$67,022	$10,338,991
161	$28,001	$39,020	$67,022	$10,299,970
162	$27,896	$39,126	$67,022	$10,260,844
163	$27,790	$39,232	$67,022	$10,221,612
164	$27,684	$39,338	$67,022	$10,182,274
165	$27,577	$39,445	$67,022	$10,142,829
166	$27,470	$39,552	$67,022	$10,103,278
167	$27,363	$39,659	$67,022	$10,063,619
168	$27,256	$39,766	$67,022	$10,023,853

第14年供款共

$804,261

第14年利息

$334,093

第14年共還本金

$470,168

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$27,148	$39,874	$67,022	$9,983,979
170	$27,040	$39,982	$67,022	$9,943,997
171	$26,932	$40,090	$67,022	$9,903,907
172	$26,823	$40,199	$67,022	$9,863,708
173	$26,714	$40,308	$67,022	$9,823,401
174	$26,605	$40,417	$67,022	$9,782,984
175	$26,496	$40,526	$67,022	$9,742,458
176	$26,386	$40,636	$67,022	$9,701,822
177	$26,276	$40,746	$67,022	$9,661,076
178	$26,165	$40,856	$67,022	$9,620,219
179	$26,055	$40,967	$67,022	$9,579,252
180	$25,944	$41,078	$67,022	$9,538,174

第15年供款共

$804,261

第15年利息

$318,583

第15年共還本金

$485,678

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$25,833	$41,189	$67,022	$9,496,985
182	$25,721	$41,301	$67,022	$9,455,684
183	$25,609	$41,413	$67,022	$9,414,272
184	$25,497	$41,525	$67,022	$9,372,747
185	$25,385	$41,637	$67,022	$9,331,110
186	$25,272	$41,750	$67,022	$9,289,360
187	$25,159	$41,863	$67,022	$9,247,497
188	$25,045	$41,976	$67,022	$9,205,520
189	$24,932	$42,090	$67,022	$9,163,430
190	$24,818	$42,204	$67,022	$9,121,226
191	$24,703	$42,318	$67,022	$9,078,907
192	$24,589	$42,433	$67,022	$9,036,474

第16年供款共

$804,261

第16年利息

$302,561

第16年共還本金

$501,700

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$24,474	$42,548	$67,022	$8,993,926
194	$24,359	$42,663	$67,022	$8,951,263
195	$24,243	$42,779	$67,022	$8,908,484
196	$24,127	$42,895	$67,022	$8,865,590
197	$24,011	$43,011	$67,022	$8,822,579
198	$23,894	$43,127	$67,022	$8,779,452
199	$23,778	$43,244	$67,022	$8,736,208
200	$23,661	$43,361	$67,022	$8,692,846
201	$23,543	$43,479	$67,022	$8,649,368
202	$23,425	$43,596	$67,022	$8,605,771
203	$23,307	$43,714	$67,022	$8,562,057
204	$23,189	$43,833	$67,022	$8,518,224

第17年供款共

$804,261

第17年利息

$286,011

第17年共還本金

$518,250

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$23,070	$43,952	$67,022	$8,474,272
206	$22,951	$44,071	$67,022	$8,430,202
207	$22,832	$44,190	$67,022	$8,386,012
208	$22,712	$44,310	$67,022	$8,341,702
209	$22,592	$44,430	$67,022	$8,297,273
210	$22,472	$44,550	$67,022	$8,252,723
211	$22,351	$44,671	$67,022	$8,208,052
212	$22,230	$44,792	$67,022	$8,163,260
213	$22,109	$44,913	$67,022	$8,118,347
214	$21,987	$45,035	$67,022	$8,073,313
215	$21,865	$45,157	$67,022	$8,028,156
216	$21,743	$45,279	$67,022	$7,982,877

第18年供款共

$804,261

第18年利息

$268,915

第18年共還本金

$535,347

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$21,620	$45,401	$67,022	$7,937,476
218	$21,497	$45,524	$67,022	$7,891,951
219	$21,374	$45,648	$67,022	$7,846,304
220	$21,250	$45,771	$67,022	$7,800,532
221	$21,126	$45,895	$67,022	$7,754,637
222	$21,002	$46,020	$67,022	$7,708,617
223	$20,878	$46,144	$67,022	$7,662,473
224	$20,753	$46,269	$67,022	$7,616,204
225	$20,627	$46,395	$67,022	$7,569,809
226	$20,502	$46,520	$67,022	$7,523,289
227	$20,376	$46,646	$67,022	$7,476,643
228	$20,249	$46,773	$67,022	$7,429,870

第19年供款共

$804,261

第19年利息

$251,254

第19年共還本金

$553,007

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$20,123	$46,899	$67,022	$7,382,971
230	$19,996	$47,026	$67,022	$7,335,945
231	$19,868	$47,154	$67,022	$7,288,791
232	$19,740	$47,281	$67,022	$7,241,510
233	$19,612	$47,409	$67,022	$7,194,101
234	$19,484	$47,538	$67,022	$7,146,563
235	$19,355	$47,666	$67,022	$7,098,896
236	$19,226	$47,796	$67,022	$7,051,101
237	$19,097	$47,925	$67,022	$7,003,176
238	$18,967	$48,055	$67,022	$6,955,121
239	$18,837	$48,185	$67,022	$6,906,936
240	$18,706	$48,315	$67,022	$6,858,620

第20年供款共

$804,261

第20年利息

$233,011

第20年共還本金

$571,250

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$18,575	$48,446	$67,022	$6,810,174
242	$18,444	$48,578	$67,022	$6,761,597
243	$18,313	$48,709	$67,022	$6,712,887
244	$18,181	$48,841	$67,022	$6,664,046
245	$18,048	$48,973	$67,022	$6,615,073
246	$17,916	$49,106	$67,022	$6,565,967
247	$17,783	$49,239	$67,022	$6,516,728
248	$17,649	$49,372	$67,022	$6,467,356
249	$17,516	$49,506	$67,022	$6,417,850
250	$17,382	$49,640	$67,022	$6,368,210
251	$17,247	$49,775	$67,022	$6,318,435
252	$17,112	$49,909	$67,022	$6,268,526

第21年供款共

$804,261

第21年利息

$214,167

第21年共還本金

$590,095

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$16,977	$50,045	$67,022	$6,218,481
254	$16,842	$50,180	$67,022	$6,168,301
255	$16,706	$50,316	$67,022	$6,117,985
256	$16,570	$50,452	$67,022	$6,067,533
257	$16,433	$50,589	$67,022	$6,016,944
258	$16,296	$50,726	$67,022	$5,966,218
259	$16,159	$50,863	$67,022	$5,915,355
260	$16,021	$51,001	$67,022	$5,864,354
261	$15,883	$51,139	$67,022	$5,813,215
262	$15,744	$51,278	$67,022	$5,761,937
263	$15,605	$51,417	$67,022	$5,710,521
264	$15,466	$51,556	$67,022	$5,658,965

第22年供款共

$804,261

第22年利息

$194,700

第22年共還本金

$609,561

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$15,326	$51,695	$67,022	$5,607,270
266	$15,186	$51,835	$67,022	$5,555,434
267	$15,046	$51,976	$67,022	$5,503,458
268	$14,905	$52,117	$67,022	$5,451,342
269	$14,764	$52,258	$67,022	$5,399,084
270	$14,623	$52,399	$67,022	$5,346,685
271	$14,481	$52,541	$67,022	$5,294,144
272	$14,338	$52,683	$67,022	$5,241,460
273	$14,196	$52,826	$67,022	$5,188,634
274	$14,053	$52,969	$67,022	$5,135,665
275	$13,909	$53,113	$67,022	$5,082,552
276	$13,765	$53,257	$67,022	$5,029,296

第23年供款共

$804,261

第23年利息

$174,592

第23年共還本金

$629,669

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$13,621	$53,401	$67,022	$4,975,895
278	$13,476	$53,545	$67,022	$4,922,349
279	$13,331	$53,690	$67,022	$4,868,659
280	$13,186	$53,836	$67,022	$4,814,823
281	$13,040	$53,982	$67,022	$4,760,842
282	$12,894	$54,128	$67,022	$4,706,714
283	$12,747	$54,274	$67,022	$4,652,439
284	$12,600	$54,421	$67,022	$4,598,018
285	$12,453	$54,569	$67,022	$4,543,449
286	$12,305	$54,717	$67,022	$4,488,733
287	$12,157	$54,865	$67,022	$4,433,868
288	$12,008	$55,013	$67,022	$4,378,854

第24年供款共

$804,261

第24年利息

$153,820

第24年共還本金

$650,441

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$11,859	$55,162	$67,022	$4,323,692
290	$11,710	$55,312	$67,022	$4,268,380
291	$11,560	$55,462	$67,022	$4,212,919
292	$11,410	$55,612	$67,022	$4,157,307
293	$11,259	$55,762	$67,022	$4,101,544
294	$11,108	$55,913	$67,022	$4,045,631
295	$10,957	$56,065	$67,022	$3,989,566
296	$10,805	$56,217	$67,022	$3,933,349
297	$10,653	$56,369	$67,022	$3,876,981
298	$10,500	$56,522	$67,022	$3,820,459
299	$10,347	$56,675	$67,022	$3,763,784
300	$10,194	$56,828	$67,022	$3,706,956

第25年供款共

$804,261

第25年利息

$132,363

第25年共還本金

$671,898

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$10,040	$56,982	$67,022	$3,649,974
302	$9,885	$57,136	$67,022	$3,592,837
303	$9,731	$57,291	$67,022	$3,535,546
304	$9,575	$57,446	$67,022	$3,478,100
305	$9,420	$57,602	$67,022	$3,420,498
306	$9,264	$57,758	$67,022	$3,362,740
307	$9,107	$57,914	$67,022	$3,304,826
308	$8,951	$58,071	$67,022	$3,246,755
309	$8,793	$58,228	$67,022	$3,188,526
310	$8,636	$58,386	$67,022	$3,130,140
311	$8,477	$58,544	$67,022	$3,071,596
312	$8,319	$58,703	$67,022	$3,012,893

第26年供款共

$804,261

第26年利息

$110,198

第26年共還本金

$694,063

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$8,160	$58,862	$67,022	$2,954,031
314	$8,001	$59,021	$67,022	$2,895,010
315	$7,841	$59,181	$67,022	$2,835,828
316	$7,680	$59,341	$67,022	$2,776,487
317	$7,520	$59,502	$67,022	$2,716,985
318	$7,359	$59,663	$67,022	$2,657,322
319	$7,197	$59,825	$67,022	$2,597,497
320	$7,035	$59,987	$67,022	$2,537,510
321	$6,872	$60,149	$67,022	$2,477,361
322	$6,710	$60,312	$67,022	$2,417,048
323	$6,546	$60,476	$67,022	$2,356,573
324	$6,382	$60,639	$67,022	$2,295,933

第27年供款共

$804,261

第27年利息

$87,302

第27年共還本金

$716,959

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$6,218	$60,804	$67,022	$2,235,130
326	$6,053	$60,968	$67,022	$2,174,161
327	$5,888	$61,133	$67,022	$2,113,028
328	$5,723	$61,299	$67,022	$2,051,729
329	$5,557	$61,465	$67,022	$1,990,264
330	$5,390	$61,631	$67,022	$1,928,633
331	$5,223	$61,798	$67,022	$1,866,834
332	$5,056	$61,966	$67,022	$1,804,868
333	$4,888	$62,134	$67,022	$1,742,735
334	$4,720	$62,302	$67,022	$1,680,433
335	$4,551	$62,471	$67,022	$1,617,962
336	$4,382	$62,640	$67,022	$1,555,323

第28年供款共

$804,261

第28年利息

$63,650

第28年共還本金

$740,611

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$4,212	$62,809	$67,022	$1,492,513
338	$4,042	$62,980	$67,022	$1,429,534
339	$3,872	$63,150	$67,022	$1,366,383
340	$3,701	$63,321	$67,022	$1,303,062
341	$3,529	$63,493	$67,022	$1,239,570
342	$3,357	$63,665	$67,022	$1,175,905
343	$3,185	$63,837	$67,022	$1,112,068
344	$3,012	$64,010	$67,022	$1,048,058
345	$2,838	$64,183	$67,022	$983,875
346	$2,665	$64,357	$67,022	$919,518
347	$2,490	$64,531	$67,022	$854,986
348	$2,316	$64,706	$67,022	$790,280

第29年供款共

$804,261

第29年利息

$39,219

第29年共還本金

$765,042

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,140	$64,881	$67,022	$725,399
350	$1,965	$65,057	$67,022	$660,341
351	$1,788	$65,233	$67,022	$595,108
352	$1,612	$65,410	$67,022	$529,698
353	$1,435	$65,587	$67,022	$464,111
354	$1,257	$65,765	$67,022	$398,346
355	$1,079	$65,943	$67,022	$332,403
356	$900	$66,122	$67,022	$266,282
357	$721	$66,301	$67,022	$199,981
358	$542	$66,480	$67,022	$133,501
359	$362	$66,660	$67,022	$66,841
360	$181	$66,841	$67,022	$0

第30年供款共

$804,261

第30年利息

$13,981

第30年共還本金

$790,280

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$17,057,839

免责声明

笋盘推介

按揭保险费
info