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$17,804,207

每月供款
$70,807

首期

$-8,016,000

总贷款额

$16,016,000

總利息

$9,474,207

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-7,686,000

$141,612

置业成本总预算

HK$-7,686,000

首期

$-8,016,000
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

$141,612

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03座

thumb_up

三房

实

733 呎

@11,323

建

906 呎

@9,161

real_estate_agent 罕有放盘 vpn_key 有匙即睇 transfer_within_a_station 人才必选

售$830 万

实

733 呎

@11,323

建

906 呎

@9,161

售$830 万

real_estate_agent 罕有放盘 vpn_key 有匙即睇 transfer_within_a_station 人才必选

西贡嘉林别墅

thumb_up

嘉林别墅

实

552 呎

@15,036

建

759 呎

@10,935

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 verified 首置必买

售$830 万

实

552 呎

@15,036

建

759 呎

@10,935

售$830 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 verified 首置必买

马鞍山迎海第04期

thumb_up

*(9成按揭-铁路线豪宅2房笋盘)*靓园景激笋出售

实

513 呎

@14,581

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价 verified 首置必买

售$748 万

实

513 呎

@14,581

售$748 万

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价 verified 首置必买

西贡逸珑海滙

thumb_up

市中心新屋苑,东南有管理,新装修

实

491 呎

@14,257

local_offer 低水笋价

售$700 万

实

491 呎

@14,257

售$700 万

local_offer 低水笋价

马鞍山迎海

thumb_up

迎海骏岸 2房

实

512 呎

@16,992

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 pets 爱竉必选

售$870 万

实

512 呎

@16,992

售$870 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 pets 爱竉必选

马鞍山拥华庭第11座

thumb_up

翠拥华庭第11座

实

774 呎

@10,142

建

988 呎

@7,945

local_fire_department 至HIT hotel_class 楼王 verified 首置必买 transfer_within_a_station 人才必选

售$785 万

实

774 呎

@10,142

建

988 呎

@7,945

售$785 万

local_fire_department 至HIT hotel_class 楼王 verified 首置必买 transfer_within_a_station 人才必选

沙田沙田第一城第01期第12座

thumb_up

罕有放盘开扬高层积皇

实

484 呎

@15,496

建

570 呎

@13,158

local_fire_department 至HIT hotel_class 楼王

售$750 万

实

484 呎

@15,496

建

570 呎

@13,158

售$750 万

local_fire_department 至HIT hotel_class 楼王

马鞍山天宇海第5A座

thumb_up

天宇海3房

实

797 呎

@11,041

建

1,042 呎

@8,445

local_fire_department 至HIT

售$880 万

实

797 呎

@11,041

建

1,042 呎

@8,445

售$880 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

马鞍山晓峰湾畔

thumb_up

晓峰湾畔

实

639 呎

@11,424

建

827 呎

@8,827

hotel_class 楼王

售$730 万

实

639 呎

@11,424

建

827 呎

@8,827

售$730 万

hotel_class 楼王

马鞍山天宇海

thumb_up

高层开扬

实

733 呎

@12,005

建

964 呎

@9,129

local_fire_department 至HIT

售$880 万

实

733 呎

@12,005

建

964 呎

@9,129

售$880 万

local_fire_department 至HIT

马鞍山迎海第02期星湾第21座

thumb_up

马铁上盖环境舒适

实

497 呎

@14,487

local_fire_department 至HIT

售$720 万

实

497 呎

@14,487

售$720 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$95,855	$73,657	$60,360	$51,514
1.500	$99,418	$77,284	$64,054	$55,274
2.000	$103,064	$81,022	$67,885	$59,198
2.500	$106,793	$84,869	$71,850	$63,283
3.000	$110,604	$88,824	$75,950	$67,524
3.375	$113,515	$91,861	$79,110	$70,806
3.500	$114,496	$92,886	$80,180	$71,919
4.000	$118,468	$97,054	$84,538	$76,463
4.500	$122,521	$101,325	$89,022	$81,151
5.000	$126,654	$105,699	$93,628	$85,977
5.500	$130,864	$110,172	$98,352	$90,937
6.000	$135,152	$114,744	$103,191	$96,024

每月供款$70,807

年期

30年

贷款金额

$16,016,000

總利息

$9,474,207

总贷款连利息

$25,490,207

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$45,045	$25,761	$70,806	$15,990,239
2	$44,973	$25,834	$70,806	$15,964,405
3	$44,900	$25,906	$70,806	$15,938,499
4	$44,827	$25,979	$70,806	$15,912,520
5	$44,754	$26,052	$70,806	$15,886,468
6	$44,681	$26,125	$70,806	$15,860,342
7	$44,607	$26,199	$70,806	$15,834,143
8	$44,534	$26,273	$70,806	$15,807,871
9	$44,460	$26,346	$70,806	$15,781,524
10	$44,386	$26,421	$70,806	$15,755,104
11	$44,311	$26,495	$70,806	$15,728,609
12	$44,237	$26,569	$70,806	$15,702,039

第1年供款共

$849,674

第1年利息

$535,713

第1年共還本金

$313,961

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$44,162	$26,644	$70,806	$15,675,395
14	$44,087	$26,719	$70,806	$15,648,676
15	$44,012	$26,794	$70,806	$15,621,882
16	$43,937	$26,870	$70,806	$15,595,012
17	$43,861	$26,945	$70,806	$15,568,067
18	$43,785	$27,021	$70,806	$15,541,046
19	$43,709	$27,097	$70,806	$15,513,949
20	$43,633	$27,173	$70,806	$15,486,776
21	$43,557	$27,250	$70,806	$15,459,527
22	$43,480	$27,326	$70,806	$15,432,200
23	$43,403	$27,403	$70,806	$15,404,797
24	$43,326	$27,480	$70,806	$15,377,317

第2年供款共

$849,674

第2年利息

$524,951

第2年共還本金

$324,722

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$43,249	$27,557	$70,806	$15,349,760
26	$43,171	$27,635	$70,806	$15,322,125
27	$43,093	$27,713	$70,806	$15,294,412
28	$43,016	$27,791	$70,806	$15,266,622
29	$42,937	$27,869	$70,806	$15,238,753
30	$42,859	$27,947	$70,806	$15,210,806
31	$42,780	$28,026	$70,806	$15,182,780
32	$42,702	$28,105	$70,806	$15,154,675
33	$42,623	$28,184	$70,806	$15,126,492
34	$42,543	$28,263	$70,806	$15,098,229
35	$42,464	$28,342	$70,806	$15,069,887
36	$42,384	$28,422	$70,806	$15,041,465

第3年供款共

$849,674

第3年利息

$513,821

第3年共還本金

$335,853

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$42,304	$28,502	$70,806	$15,012,963
38	$42,224	$28,582	$70,806	$14,984,380
39	$42,144	$28,663	$70,806	$14,955,718
40	$42,063	$28,743	$70,806	$14,926,975
41	$41,982	$28,824	$70,806	$14,898,151
42	$41,901	$28,905	$70,806	$14,869,246
43	$41,820	$28,986	$70,806	$14,840,259
44	$41,738	$29,068	$70,806	$14,811,191
45	$41,656	$29,150	$70,806	$14,782,042
46	$41,574	$29,232	$70,806	$14,752,810
47	$41,492	$29,314	$70,806	$14,723,496
48	$41,410	$29,396	$70,806	$14,694,100

第4年供款共

$849,674

第4年利息

$502,309

第4年共還本金

$347,365

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$41,327	$29,479	$70,806	$14,664,621
50	$41,244	$29,562	$70,806	$14,635,059
51	$41,161	$29,645	$70,806	$14,605,414
52	$41,078	$29,728	$70,806	$14,575,686
53	$40,994	$29,812	$70,806	$14,545,874
54	$40,910	$29,896	$70,806	$14,515,978
55	$40,826	$29,980	$70,806	$14,485,998
56	$40,742	$30,064	$70,806	$14,455,933
57	$40,657	$30,149	$70,806	$14,425,785
58	$40,573	$30,234	$70,806	$14,395,551
59	$40,487	$30,319	$70,806	$14,365,232
60	$40,402	$30,404	$70,806	$14,334,828

第5年供款共

$849,674

第5年利息

$490,402

第5年共還本金

$359,271

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$40,317	$30,489	$70,806	$14,304,339
62	$40,231	$30,575	$70,806	$14,273,764
63	$40,145	$30,661	$70,806	$14,243,103
64	$40,059	$30,747	$70,806	$14,212,355
65	$39,972	$30,834	$70,806	$14,181,521
66	$39,886	$30,921	$70,806	$14,150,601
67	$39,799	$31,008	$70,806	$14,119,593
68	$39,711	$31,095	$70,806	$14,088,498
69	$39,624	$31,182	$70,806	$14,057,316
70	$39,536	$31,270	$70,806	$14,026,046
71	$39,448	$31,358	$70,806	$13,994,688
72	$39,360	$31,446	$70,806	$13,963,242

第6年供款共

$849,674

第6年利息

$478,087

第6年共還本金

$371,586

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$39,272	$31,535	$70,806	$13,931,708
74	$39,183	$31,623	$70,806	$13,900,085
75	$39,094	$31,712	$70,806	$13,868,373
76	$39,005	$31,801	$70,806	$13,836,571
77	$38,915	$31,891	$70,806	$13,804,680
78	$38,826	$31,980	$70,806	$13,772,700
79	$38,736	$32,070	$70,806	$13,740,630
80	$38,646	$32,161	$70,806	$13,708,469
81	$38,555	$32,251	$70,806	$13,676,218
82	$38,464	$32,342	$70,806	$13,643,876
83	$38,373	$32,433	$70,806	$13,611,443
84	$38,282	$32,524	$70,806	$13,578,919

第7年供款共

$849,674

第7年利息

$465,351

第7年共還本金

$384,323

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$38,191	$32,615	$70,806	$13,546,304
86	$38,099	$32,707	$70,806	$13,513,597
87	$38,007	$32,799	$70,806	$13,480,798
88	$37,915	$32,891	$70,806	$13,447,906
89	$37,822	$32,984	$70,806	$13,414,922
90	$37,729	$33,077	$70,806	$13,381,846
91	$37,636	$33,170	$70,806	$13,348,676
92	$37,543	$33,263	$70,806	$13,315,413
93	$37,450	$33,357	$70,806	$13,282,057
94	$37,356	$33,450	$70,806	$13,248,606
95	$37,262	$33,544	$70,806	$13,215,062
96	$37,167	$33,639	$70,806	$13,181,423

第8年供款共

$849,674

第8年利息

$452,177

第8年共還本金

$397,496

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$37,073	$33,733	$70,806	$13,147,690
98	$36,978	$33,828	$70,806	$13,113,861
99	$36,883	$33,923	$70,806	$13,079,938
100	$36,787	$34,019	$70,806	$13,045,919
101	$36,692	$34,114	$70,806	$13,011,805
102	$36,596	$34,210	$70,806	$12,977,594
103	$36,499	$34,307	$70,806	$12,943,288
104	$36,403	$34,403	$70,806	$12,908,885
105	$36,306	$34,500	$70,806	$12,874,385
106	$36,209	$34,597	$70,806	$12,839,788
107	$36,112	$34,694	$70,806	$12,805,094
108	$36,014	$34,792	$70,806	$12,770,302

第9年供款共

$849,674

第9年利息

$438,552

第9年共還本金

$411,121

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$35,916	$34,890	$70,806	$12,735,412
110	$35,818	$34,988	$70,806	$12,700,424
111	$35,720	$35,086	$70,806	$12,665,338
112	$35,621	$35,185	$70,806	$12,630,153
113	$35,522	$35,284	$70,806	$12,594,869
114	$35,423	$35,383	$70,806	$12,559,486
115	$35,324	$35,483	$70,806	$12,524,004
116	$35,224	$35,582	$70,806	$12,488,421
117	$35,124	$35,682	$70,806	$12,452,739
118	$35,023	$35,783	$70,806	$12,416,956
119	$34,923	$35,883	$70,806	$12,381,073
120	$34,822	$35,984	$70,806	$12,345,088

第10年供款共

$849,674

第10年利息

$424,460

第10年共還本金

$425,213

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$34,721	$36,086	$70,806	$12,309,003
122	$34,619	$36,187	$70,806	$12,272,816
123	$34,517	$36,289	$70,806	$12,236,527
124	$34,415	$36,391	$70,806	$12,200,136
125	$34,313	$36,493	$70,806	$12,163,643
126	$34,210	$36,596	$70,806	$12,127,047
127	$34,107	$36,699	$70,806	$12,090,348
128	$34,004	$36,802	$70,806	$12,053,546
129	$33,901	$36,906	$70,806	$12,016,641
130	$33,797	$37,009	$70,806	$11,979,631
131	$33,693	$37,113	$70,806	$11,942,518
132	$33,588	$37,218	$70,806	$11,905,300

第11年供款共

$849,674

第11年利息

$409,885

第11年共還本金

$439,788

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$33,484	$37,322	$70,806	$11,867,977
134	$33,379	$37,427	$70,806	$11,830,550
135	$33,273	$37,533	$70,806	$11,793,017
136	$33,168	$37,638	$70,806	$11,755,379
137	$33,062	$37,744	$70,806	$11,717,635
138	$32,956	$37,850	$70,806	$11,679,785
139	$32,849	$37,957	$70,806	$11,641,828
140	$32,743	$38,063	$70,806	$11,603,764
141	$32,636	$38,171	$70,806	$11,565,594
142	$32,528	$38,278	$70,806	$11,527,316
143	$32,421	$38,386	$70,806	$11,488,930
144	$32,313	$38,494	$70,806	$11,450,437

第12年供款共

$849,674

第12年利息

$394,811

第12年共還本金

$454,863

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$32,204	$38,602	$70,806	$11,411,835
146	$32,096	$38,710	$70,806	$11,373,125
147	$31,987	$38,819	$70,806	$11,334,306
148	$31,878	$38,928	$70,806	$11,295,377
149	$31,768	$39,038	$70,806	$11,256,339
150	$31,658	$39,148	$70,806	$11,217,192
151	$31,548	$39,258	$70,806	$11,177,934
152	$31,438	$39,368	$70,806	$11,138,566
153	$31,327	$39,479	$70,806	$11,099,087
154	$31,216	$39,590	$70,806	$11,059,497
155	$31,105	$39,701	$70,806	$11,019,796
156	$30,993	$39,813	$70,806	$10,979,983

第13年供款共

$849,674

第13年利息

$379,219

第13年共還本金

$470,454

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$30,881	$39,925	$70,806	$10,940,058
158	$30,769	$40,037	$70,806	$10,900,020
159	$30,656	$40,150	$70,806	$10,859,871
160	$30,543	$40,263	$70,806	$10,819,608
161	$30,430	$40,376	$70,806	$10,779,232
162	$30,317	$40,490	$70,806	$10,738,742
163	$30,203	$40,603	$70,806	$10,698,139
164	$30,089	$40,718	$70,806	$10,657,421
165	$29,974	$40,832	$70,806	$10,616,589
166	$29,859	$40,947	$70,806	$10,575,642
167	$29,744	$41,062	$70,806	$10,534,580
168	$29,629	$41,178	$70,806	$10,493,402

第14年供款共

$849,674

第14年利息

$363,093

第14年共還本金

$486,580

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$29,513	$41,293	$70,806	$10,452,109
170	$29,397	$41,410	$70,806	$10,410,699
171	$29,280	$41,526	$70,806	$10,369,173
172	$29,163	$41,643	$70,806	$10,327,531
173	$29,046	$41,760	$70,806	$10,285,771
174	$28,929	$41,877	$70,806	$10,243,893
175	$28,811	$41,995	$70,806	$10,201,898
176	$28,693	$42,113	$70,806	$10,159,785
177	$28,574	$42,232	$70,806	$10,117,553
178	$28,456	$42,351	$70,806	$10,075,203
179	$28,337	$42,470	$70,806	$10,032,733
180	$28,217	$42,589	$70,806	$9,990,144

第15年供款共

$849,674

第15年利息

$346,415

第15年共還本金

$503,259

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$28,097	$42,709	$70,806	$9,947,435
182	$27,977	$42,829	$70,806	$9,904,606
183	$27,857	$42,949	$70,806	$9,861,657
184	$27,736	$43,070	$70,806	$9,818,586
185	$27,615	$43,191	$70,806	$9,775,395
186	$27,493	$43,313	$70,806	$9,732,082
187	$27,371	$43,435	$70,806	$9,688,648
188	$27,249	$43,557	$70,806	$9,645,091
189	$27,127	$43,679	$70,806	$9,601,411
190	$27,004	$43,802	$70,806	$9,557,609
191	$26,881	$43,925	$70,806	$9,513,684
192	$26,757	$44,049	$70,806	$9,469,635

第16年供款共

$849,674

第16年利息

$329,165

第16年共還本金

$520,509

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$26,633	$44,173	$70,806	$9,425,462
194	$26,509	$44,297	$70,806	$9,381,165
195	$26,385	$44,422	$70,806	$9,336,744
196	$26,260	$44,547	$70,806	$9,292,197
197	$26,134	$44,672	$70,806	$9,247,525
198	$26,009	$44,797	$70,806	$9,202,728
199	$25,883	$44,923	$70,806	$9,157,804
200	$25,756	$45,050	$70,806	$9,112,755
201	$25,630	$45,177	$70,806	$9,067,578
202	$25,503	$45,304	$70,806	$9,022,274
203	$25,375	$45,431	$70,806	$8,976,843
204	$25,247	$45,559	$70,806	$8,931,285

第17年供款共

$849,674

第17年利息

$311,323

第17年共還本金

$538,350

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$25,119	$45,687	$70,806	$8,885,598
206	$24,991	$45,815	$70,806	$8,839,782
207	$24,862	$45,944	$70,806	$8,793,838
208	$24,733	$46,073	$70,806	$8,747,765
209	$24,603	$46,203	$70,806	$8,701,562
210	$24,473	$46,333	$70,806	$8,655,229
211	$24,343	$46,463	$70,806	$8,608,765
212	$24,212	$46,594	$70,806	$8,562,171
213	$24,081	$46,725	$70,806	$8,515,446
214	$23,950	$46,856	$70,806	$8,468,590
215	$23,818	$46,988	$70,806	$8,421,602
216	$23,686	$47,120	$70,806	$8,374,481

第18年供款共

$849,674

第18年利息

$292,870

第18年共還本金

$556,803

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$23,553	$47,253	$70,806	$8,327,228
218	$23,420	$47,386	$70,806	$8,279,843
219	$23,287	$47,519	$70,806	$8,232,324
220	$23,153	$47,653	$70,806	$8,184,671
221	$23,019	$47,787	$70,806	$8,136,884
222	$22,885	$47,921	$70,806	$8,088,963
223	$22,750	$48,056	$70,806	$8,040,907
224	$22,615	$48,191	$70,806	$7,992,716
225	$22,480	$48,327	$70,806	$7,944,389
226	$22,344	$48,463	$70,806	$7,895,927
227	$22,207	$48,599	$70,806	$7,847,328
228	$22,071	$48,736	$70,806	$7,798,593

第19年供款共

$849,674

第19年利息

$273,785

第19年共還本金

$575,889

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$21,934	$48,873	$70,806	$7,749,720
230	$21,796	$49,010	$70,806	$7,700,710
231	$21,658	$49,148	$70,806	$7,651,562
232	$21,520	$49,286	$70,806	$7,602,276
233	$21,381	$49,425	$70,806	$7,552,851
234	$21,242	$49,564	$70,806	$7,503,287
235	$21,103	$49,703	$70,806	$7,453,584
236	$20,963	$49,843	$70,806	$7,403,741
237	$20,823	$49,983	$70,806	$7,353,758
238	$20,682	$50,124	$70,806	$7,303,635
239	$20,541	$50,265	$70,806	$7,253,370
240	$20,400	$50,406	$70,806	$7,202,964

第20年供款共

$849,674

第20年利息

$254,045

第20年共還本金

$595,629

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$20,258	$50,548	$70,806	$7,152,416
242	$20,116	$50,690	$70,806	$7,101,726
243	$19,974	$50,833	$70,806	$7,050,894
244	$19,831	$50,975	$70,806	$6,999,918
245	$19,687	$51,119	$70,806	$6,948,799
246	$19,543	$51,263	$70,806	$6,897,537
247	$19,399	$51,407	$70,806	$6,846,130
248	$19,255	$51,551	$70,806	$6,794,578
249	$19,110	$51,696	$70,806	$6,742,882
250	$18,964	$51,842	$70,806	$6,691,040
251	$18,819	$51,988	$70,806	$6,639,053
252	$18,672	$52,134	$70,806	$6,586,919

第21年供款共

$849,674

第21年利息

$233,629

第21年共還本金

$616,045

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$18,526	$52,280	$70,806	$6,534,638
254	$18,379	$52,427	$70,806	$6,482,211
255	$18,231	$52,575	$70,806	$6,429,636
256	$18,083	$52,723	$70,806	$6,376,913
257	$17,935	$52,871	$70,806	$6,324,042
258	$17,786	$53,020	$70,806	$6,271,023
259	$17,637	$53,169	$70,806	$6,217,854
260	$17,488	$53,318	$70,806	$6,164,535
261	$17,338	$53,468	$70,806	$6,111,067
262	$17,187	$53,619	$70,806	$6,057,448
263	$17,037	$53,770	$70,806	$6,003,679
264	$16,885	$53,921	$70,806	$5,949,758

第22年供款共

$849,674

第22年利息

$212,512

第22年共還本金

$637,161

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$16,734	$54,072	$70,806	$5,895,685
266	$16,582	$54,225	$70,806	$5,841,461
267	$16,429	$54,377	$70,806	$5,787,084
268	$16,276	$54,530	$70,806	$5,732,554
269	$16,123	$54,683	$70,806	$5,677,871
270	$15,969	$54,837	$70,806	$5,623,033
271	$15,815	$54,991	$70,806	$5,568,042
272	$15,660	$55,146	$70,806	$5,512,896
273	$15,505	$55,301	$70,806	$5,457,595
274	$15,349	$55,457	$70,806	$5,402,138
275	$15,194	$55,613	$70,806	$5,346,526
276	$15,037	$55,769	$70,806	$5,290,757

第23年供款共

$849,674

第23年利息

$190,672

第23年共還本金

$659,001

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$14,880	$55,926	$70,806	$5,234,831
278	$14,723	$56,083	$70,806	$5,178,748
279	$14,565	$56,241	$70,806	$5,122,507
280	$14,407	$56,399	$70,806	$5,066,108
281	$14,248	$56,558	$70,806	$5,009,550
282	$14,089	$56,717	$70,806	$4,952,833
283	$13,930	$56,876	$70,806	$4,895,957
284	$13,770	$57,036	$70,806	$4,838,921
285	$13,609	$57,197	$70,806	$4,781,724
286	$13,449	$57,358	$70,806	$4,724,366
287	$13,287	$57,519	$70,806	$4,666,848
288	$13,126	$57,681	$70,806	$4,609,167

第24年供款共

$849,674

第24年利息

$168,084

第24年共還本金

$681,590

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$12,963	$57,843	$70,806	$4,551,324
290	$12,801	$58,006	$70,806	$4,493,319
291	$12,637	$58,169	$70,806	$4,435,150
292	$12,474	$58,332	$70,806	$4,376,818
293	$12,310	$58,496	$70,806	$4,318,321
294	$12,145	$58,661	$70,806	$4,259,660
295	$11,980	$58,826	$70,806	$4,200,835
296	$11,815	$58,991	$70,806	$4,141,843
297	$11,649	$59,157	$70,806	$4,082,686
298	$11,483	$59,324	$70,806	$4,023,363
299	$11,316	$59,490	$70,806	$3,963,872
300	$11,148	$59,658	$70,806	$3,904,214

第25年供款共

$849,674

第25年利息

$144,721

第25年共還本金

$704,953

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$10,981	$59,826	$70,806	$3,844,389
302	$10,812	$59,994	$70,806	$3,784,395
303	$10,644	$60,163	$70,806	$3,724,233
304	$10,474	$60,332	$70,806	$3,663,901
305	$10,305	$60,501	$70,806	$3,603,399
306	$10,135	$60,672	$70,806	$3,542,728
307	$9,964	$60,842	$70,806	$3,481,886
308	$9,793	$61,013	$70,806	$3,420,872
309	$9,621	$61,185	$70,806	$3,359,687
310	$9,449	$61,357	$70,806	$3,298,330
311	$9,277	$61,530	$70,806	$3,236,801
312	$9,104	$61,703	$70,806	$3,175,098

第26年供款共

$849,674

第26年利息

$120,557

第26年共還本金

$729,116

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$8,930	$61,876	$70,806	$3,113,222
314	$8,756	$62,050	$70,806	$3,051,172
315	$8,581	$62,225	$70,806	$2,988,947
316	$8,406	$62,400	$70,806	$2,926,547
317	$8,231	$62,575	$70,806	$2,863,972
318	$8,055	$62,751	$70,806	$2,801,221
319	$7,878	$62,928	$70,806	$2,738,293
320	$7,701	$63,105	$70,806	$2,675,189
321	$7,524	$63,282	$70,806	$2,611,906
322	$7,346	$63,460	$70,806	$2,548,446
323	$7,168	$63,639	$70,806	$2,484,808
324	$6,989	$63,818	$70,806	$2,420,990

第27年供款共

$849,674

第27年利息

$95,565

第27年共還本金

$754,108

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$6,809	$63,997	$70,806	$2,356,993
326	$6,629	$64,177	$70,806	$2,292,816
327	$6,449	$64,358	$70,806	$2,228,458
328	$6,268	$64,539	$70,806	$2,163,920
329	$6,086	$64,720	$70,806	$2,099,200
330	$5,904	$64,902	$70,806	$2,034,298
331	$5,721	$65,085	$70,806	$1,969,213
332	$5,538	$65,268	$70,806	$1,903,945
333	$5,355	$65,451	$70,806	$1,838,494
334	$5,171	$65,635	$70,806	$1,772,858
335	$4,986	$65,820	$70,806	$1,707,039
336	$4,801	$66,005	$70,806	$1,641,033

第28年供款共

$849,674

第28年利息

$69,717

第28年共還本金

$779,957

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$4,615	$66,191	$70,806	$1,574,843
338	$4,429	$66,377	$70,806	$1,508,466
339	$4,243	$66,564	$70,806	$1,441,902
340	$4,055	$66,751	$70,806	$1,375,151
341	$3,868	$66,939	$70,806	$1,308,213
342	$3,679	$67,127	$70,806	$1,241,086
343	$3,491	$67,316	$70,806	$1,173,771
344	$3,301	$67,505	$70,806	$1,106,266
345	$3,111	$67,695	$70,806	$1,038,571
346	$2,921	$67,885	$70,806	$970,686
347	$2,730	$68,076	$70,806	$902,610
348	$2,539	$68,268	$70,806	$834,342

第29年供款共

$849,674

第29年利息

$42,982

第29年共還本金

$806,691

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,347	$68,460	$70,806	$765,883
350	$2,154	$68,652	$70,806	$697,231
351	$1,961	$68,845	$70,806	$628,385
352	$1,767	$69,039	$70,806	$559,347
353	$1,573	$69,233	$70,806	$490,114
354	$1,378	$69,428	$70,806	$420,686
355	$1,183	$69,623	$70,806	$351,063
356	$987	$69,819	$70,806	$281,244
357	$791	$70,015	$70,806	$211,229
358	$594	$70,212	$70,806	$141,017
359	$397	$70,410	$70,806	$70,608
360	$199	$70,608	$70,806	$0

第30年供款共

$849,674

第30年利息

$15,331

第30年共還本金

$834,342

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$17,804,207

免责声明

笋盘推介

按揭保险费
info