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$17,446,624

每月供款
$70,008

首期

$-8,086,000

总贷款额

$16,086,000

總利息

$9,116,624

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-7,756,000

$140,015

置业成本总预算

HK$-7,756,000

首期

$-8,086,000
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

$140,015

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

马鞍山迎海第03期星湾御

thumb_up

山景靓装买入即住

实

496 呎

@14,516

local_fire_department 至HIT

售$720 万

实

496 呎

@14,516

售$720 万

local_fire_department 至HIT

VR实景

马鞍山新港城第05期海涛居第04座

thumb_up

🛍️市中心🍱 💋高質💖 海景🏝️3️⃣房.

实

626 呎

@13,259

建

794 呎

@10,453

local_fire_department 至HIT real_estate_agent 罕有放盘 verified 首置必买 transfer_within_a_station 人才必选

售$830 万

实

626 呎

@13,259

建

794 呎

@10,453

售$830 万

local_fire_department 至HIT real_estate_agent 罕有放盘 verified 首置必买 transfer_within_a_station 人才必选

马鞍山海柏花园第03座

thumb_up

马鞍山海柏花园上盖物业

实

567 呎

@15,168

建

757 呎

@11,361

local_fire_department 至HIT

售$860 万

实

567 呎

@15,168

建

757 呎

@11,361

售$860 万

local_fire_department 至HIT

沙田晋名峰

thumb_up

＊豪宅＊环境幽雅＊居高临下＊连车位＊

实

577 呎

@13,518

建

721 呎

@10,818

real_estate_agent 罕有放盘 pets 爱竉必选 transfer_within_a_station 人才必选

售$780 万

实

577 呎

@13,518

建

721 呎

@10,818

售$780 万

real_estate_agent 罕有放盘 pets 爱竉必选 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

沙田帝堡城第02座

thumb_up

极罕有，顶层玻璃屋，连天台，楼皇可约睇

实

580 呎

@13,103

建

726 呎

@10,468

local_fire_department 至HIT hotel_class 楼王 transfer_within_a_station 人才必选

售$760 万

实

580 呎

@13,103

建

726 呎

@10,468

售$760 万

local_fire_department 至HIT hotel_class 楼王 transfer_within_a_station 人才必选

沙田翠景花园【三房新装精选开扬大围景】

thumb_up

翠景花园【三房新装精选开扬大围景】

实

662 呎

@11,329

建

850 呎

@8,824

local_fire_department 至HIT

售$750 万

实

662 呎

@11,329

建

850 呎

@8,824

售$750 万

local_fire_department 至HIT

马鞍山泓碧第02座

thumb_up

泓碧 2房连约投资可选

实

472 呎

@16,949

real_estate_agent 罕有放盘

售$800 万

实

472 呎

@16,949

售$800 万

real_estate_agent 罕有放盘

独家

西贡逸珑海滙

thumb_up

逸珑海滙2房半

实

586 呎

@12,799

local_offer 低水笋价 verified 首置必买 transfer_within_a_station 人才必选

售$750 万

实

586 呎

@12,799

售$750 万

local_offer 低水笋价 verified 首置必买 transfer_within_a_station 人才必选

马鞍山天宇海第6A座

thumb_up

天宇海 3房(1套)2厅1贮

实

724 呎

@11,878

建

952 呎

@9,034

local_fire_department 至HIT hotel_class 楼王 verified 首置必买

售$860 万

实

724 呎

@11,878

建

952 呎

@9,034

售$860 万

local_fire_department 至HIT hotel_class 楼王 verified 首置必买

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

利率	15年	20年	25年	30年
1.000	$96,274	$73,979	$60,624	$51,739
1.500	$99,853	$77,622	$64,334	$55,516
2.000	$103,515	$81,376	$68,181	$59,457
2.500	$107,260	$85,240	$72,164	$63,559
3.000	$111,087	$89,213	$76,282	$67,819
3.250	$113,031	$91,239	$78,390	$70,007
3.500	$114,996	$93,292	$80,530	$72,233
4.000	$118,986	$97,478	$84,908	$76,797
4.500	$123,057	$101,768	$89,411	$81,505
5.000	$127,207	$106,160	$94,037	$86,353
5.500	$131,436	$110,654	$98,782	$91,335
6.000	$135,743	$115,245	$103,642	$96,444

每月供款$70,008

年期

30年

贷款金额

$16,086,000

總利息

$9,116,624

总贷款连利息

$25,202,624

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$43,566	$26,441	$70,007	$16,059,559
2	$43,495	$26,513	$70,007	$16,033,046
3	$43,423	$26,584	$70,007	$16,006,462
4	$43,351	$26,656	$70,007	$15,979,805
5	$43,279	$26,729	$70,007	$15,953,077
6	$43,206	$26,801	$70,007	$15,926,276
7	$43,134	$26,874	$70,007	$15,899,402
8	$43,061	$26,946	$70,007	$15,872,456
9	$42,988	$27,019	$70,007	$15,845,436
10	$42,915	$27,093	$70,007	$15,818,344
11	$42,841	$27,166	$70,007	$15,791,178
12	$42,768	$27,240	$70,007	$15,763,938

第1年供款共

$840,087

第1年利息

$518,026

第1年共還本金

$322,062

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$42,694	$27,313	$70,007	$15,736,625
14	$42,620	$27,387	$70,007	$15,709,238
15	$42,546	$27,461	$70,007	$15,681,776
16	$42,471	$27,536	$70,007	$15,654,240
17	$42,397	$27,610	$70,007	$15,626,630
18	$42,322	$27,685	$70,007	$15,598,945
19	$42,247	$27,760	$70,007	$15,571,185
20	$42,172	$27,835	$70,007	$15,543,349
21	$42,097	$27,911	$70,007	$15,515,439
22	$42,021	$27,986	$70,007	$15,487,452
23	$41,945	$28,062	$70,007	$15,459,390
24	$41,869	$28,138	$70,007	$15,431,252

第2年供款共

$840,087

第2年利息

$507,401

第2年共還本金

$332,686

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$41,793	$28,214	$70,007	$15,403,038
26	$41,717	$28,291	$70,007	$15,374,747
27	$41,640	$28,367	$70,007	$15,346,380
28	$41,563	$28,444	$70,007	$15,317,936
29	$41,486	$28,521	$70,007	$15,289,414
30	$41,409	$28,598	$70,007	$15,260,816
31	$41,331	$28,676	$70,007	$15,232,140
32	$41,254	$28,754	$70,007	$15,203,386
33	$41,176	$28,831	$70,007	$15,174,555
34	$41,098	$28,910	$70,007	$15,145,645
35	$41,019	$28,988	$70,007	$15,116,658
36	$40,941	$29,066	$70,007	$15,087,591

第3年供款共

$840,087

第3年利息

$496,427

第3年共還本金

$343,661

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$40,862	$29,145	$70,007	$15,058,446
38	$40,783	$29,224	$70,007	$15,029,222
39	$40,704	$29,303	$70,007	$14,999,919
40	$40,625	$29,383	$70,007	$14,970,537
41	$40,545	$29,462	$70,007	$14,941,075
42	$40,465	$29,542	$70,007	$14,911,533
43	$40,385	$29,622	$70,007	$14,881,911
44	$40,305	$29,702	$70,007	$14,852,209
45	$40,225	$29,783	$70,007	$14,822,426
46	$40,144	$29,863	$70,007	$14,792,563
47	$40,063	$29,944	$70,007	$14,762,619
48	$39,982	$30,025	$70,007	$14,732,594

第4年供款共

$840,087

第4年利息

$485,090

第4年共還本金

$354,998

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$39,901	$30,107	$70,007	$14,702,487
50	$39,819	$30,188	$70,007	$14,672,299
51	$39,737	$30,270	$70,007	$14,642,029
52	$39,655	$30,352	$70,007	$14,611,677
53	$39,573	$30,434	$70,007	$14,581,243
54	$39,491	$30,516	$70,007	$14,550,727
55	$39,408	$30,599	$70,007	$14,520,128
56	$39,325	$30,682	$70,007	$14,489,446
57	$39,242	$30,765	$70,007	$14,458,681
58	$39,159	$30,848	$70,007	$14,427,833
59	$39,075	$30,932	$70,007	$14,396,901
60	$38,992	$31,016	$70,007	$14,365,885

第5年供款共

$840,087

第5年利息

$473,379

第5年共還本金

$366,709

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$38,908	$31,100	$70,007	$14,334,785
62	$38,823	$31,184	$70,007	$14,303,601
63	$38,739	$31,268	$70,007	$14,272,333
64	$38,654	$31,353	$70,007	$14,240,980
65	$38,569	$31,438	$70,007	$14,209,542
66	$38,484	$31,523	$70,007	$14,178,019
67	$38,399	$31,608	$70,007	$14,146,410
68	$38,313	$31,694	$70,007	$14,114,716
69	$38,227	$31,780	$70,007	$14,082,936
70	$38,141	$31,866	$70,007	$14,051,070
71	$38,055	$31,952	$70,007	$14,019,118
72	$37,968	$32,039	$70,007	$13,987,079

第6年供款共

$840,087

第6年利息

$461,282

第6年共還本金

$378,806

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$37,882	$32,126	$70,007	$13,954,954
74	$37,795	$32,213	$70,007	$13,922,741
75	$37,707	$32,300	$70,007	$13,890,441
76	$37,620	$32,387	$70,007	$13,858,054
77	$37,532	$32,475	$70,007	$13,825,579
78	$37,444	$32,563	$70,007	$13,793,016
79	$37,356	$32,651	$70,007	$13,760,365
80	$37,268	$32,740	$70,007	$13,727,625
81	$37,179	$32,828	$70,007	$13,694,797
82	$37,090	$32,917	$70,007	$13,661,879
83	$37,001	$33,006	$70,007	$13,628,873
84	$36,912	$33,096	$70,007	$13,595,777

第7年供款共

$840,087

第7年利息

$448,785

第7年共還本金

$391,302

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$36,822	$33,185	$70,007	$13,562,592
86	$36,732	$33,275	$70,007	$13,529,317
87	$36,642	$33,365	$70,007	$13,495,951
88	$36,552	$33,456	$70,007	$13,462,495
89	$36,461	$33,546	$70,007	$13,428,949
90	$36,370	$33,637	$70,007	$13,395,312
91	$36,279	$33,728	$70,007	$13,361,584
92	$36,188	$33,820	$70,007	$13,327,764
93	$36,096	$33,911	$70,007	$13,293,853
94	$36,004	$34,003	$70,007	$13,259,849
95	$35,912	$34,095	$70,007	$13,225,754
96	$35,820	$34,188	$70,007	$13,191,567

第8年供款共

$840,087

第8年利息

$435,877

第8年共還本金

$404,210

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$35,727	$34,280	$70,007	$13,157,287
98	$35,634	$34,373	$70,007	$13,122,914
99	$35,541	$34,466	$70,007	$13,088,448
100	$35,448	$34,559	$70,007	$13,053,888
101	$35,354	$34,653	$70,007	$13,019,235
102	$35,260	$34,747	$70,007	$12,984,488
103	$35,166	$34,841	$70,007	$12,949,647
104	$35,072	$34,935	$70,007	$12,914,712
105	$34,977	$35,030	$70,007	$12,879,682
106	$34,882	$35,125	$70,007	$12,844,557
107	$34,787	$35,220	$70,007	$12,809,337
108	$34,692	$35,315	$70,007	$12,774,022

第9年供款共

$840,087

第9年利息

$422,543

第9年共還本金

$417,545

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$34,596	$35,411	$70,007	$12,738,611
110	$34,500	$35,507	$70,007	$12,703,104
111	$34,404	$35,603	$70,007	$12,667,501
112	$34,308	$35,699	$70,007	$12,631,802
113	$34,211	$35,796	$70,007	$12,596,005
114	$34,114	$35,893	$70,007	$12,560,112
115	$34,017	$35,990	$70,007	$12,524,122
116	$33,919	$36,088	$70,007	$12,488,034
117	$33,822	$36,186	$70,007	$12,451,849
118	$33,724	$36,284	$70,007	$12,415,565
119	$33,625	$36,382	$70,007	$12,379,183
120	$33,527	$36,480	$70,007	$12,342,703

第10年供款共

$840,087

第10年利息

$408,769

第10年共還本金

$431,319

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$33,428	$36,579	$70,007	$12,306,124
122	$33,329	$36,678	$70,007	$12,269,446
123	$33,230	$36,778	$70,007	$12,232,668
124	$33,130	$36,877	$70,007	$12,195,791
125	$33,030	$36,977	$70,007	$12,158,814
126	$32,930	$37,077	$70,007	$12,121,737
127	$32,830	$37,178	$70,007	$12,084,559
128	$32,729	$37,278	$70,007	$12,047,281
129	$32,628	$37,379	$70,007	$12,009,902
130	$32,527	$37,480	$70,007	$11,972,421
131	$32,425	$37,582	$70,007	$11,934,839
132	$32,324	$37,684	$70,007	$11,897,156

第11年供款共

$840,087

第11年利息

$394,540

第11年共還本金

$445,548

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$32,221	$37,786	$70,007	$11,859,370
134	$32,119	$37,888	$70,007	$11,821,482
135	$32,017	$37,991	$70,007	$11,783,491
136	$31,914	$38,094	$70,007	$11,745,397
137	$31,810	$38,197	$70,007	$11,707,200
138	$31,707	$38,300	$70,007	$11,668,900
139	$31,603	$38,404	$70,007	$11,630,496
140	$31,499	$38,508	$70,007	$11,591,988
141	$31,395	$38,612	$70,007	$11,553,376
142	$31,290	$38,717	$70,007	$11,514,659
143	$31,186	$38,822	$70,007	$11,475,837
144	$31,080	$38,927	$70,007	$11,436,910

第12年供款共

$840,087

第12年利息

$379,842

第12年共還本金

$460,245

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$30,975	$39,032	$70,007	$11,397,878
146	$30,869	$39,138	$70,007	$11,358,740
147	$30,763	$39,244	$70,007	$11,319,496
148	$30,657	$39,350	$70,007	$11,280,145
149	$30,550	$39,457	$70,007	$11,240,688
150	$30,444	$39,564	$70,007	$11,201,125
151	$30,336	$39,671	$70,007	$11,161,454
152	$30,229	$39,778	$70,007	$11,121,675
153	$30,121	$39,886	$70,007	$11,081,789
154	$30,013	$39,994	$70,007	$11,041,795
155	$29,905	$40,102	$70,007	$11,001,693
156	$29,796	$40,211	$70,007	$10,961,482

第13年供款共

$840,087

第13年利息

$364,659

第13年共還本金

$475,428

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$29,687	$40,320	$70,007	$10,921,162
158	$29,578	$40,429	$70,007	$10,880,733
159	$29,469	$40,539	$70,007	$10,840,194
160	$29,359	$40,648	$70,007	$10,799,546
161	$29,249	$40,759	$70,007	$10,758,787
162	$29,138	$40,869	$70,007	$10,717,918
163	$29,028	$40,980	$70,007	$10,676,939
164	$28,917	$41,091	$70,007	$10,635,848
165	$28,805	$41,202	$70,007	$10,594,646
166	$28,694	$41,313	$70,007	$10,553,333
167	$28,582	$41,425	$70,007	$10,511,907
168	$28,470	$41,538	$70,007	$10,470,370

第14年供款共

$840,087

第14年利息

$348,976

第14年共還本金

$491,112

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$28,357	$41,650	$70,007	$10,428,720
170	$28,244	$41,763	$70,007	$10,386,957
171	$28,131	$41,876	$70,007	$10,345,081
172	$28,018	$41,989	$70,007	$10,303,092
173	$27,904	$42,103	$70,007	$10,260,989
174	$27,790	$42,217	$70,007	$10,218,771
175	$27,676	$42,331	$70,007	$10,176,440
176	$27,561	$42,446	$70,007	$10,133,994
177	$27,446	$42,561	$70,007	$10,091,433
178	$27,331	$42,676	$70,007	$10,048,756
179	$27,215	$42,792	$70,007	$10,005,965
180	$27,099	$42,908	$70,007	$9,963,057

第15年供款共

$840,087

第15年利息

$332,774

第15年共還本金

$507,313

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$26,983	$43,024	$70,007	$9,920,033
182	$26,867	$43,141	$70,007	$9,876,892
183	$26,750	$43,257	$70,007	$9,833,635
184	$26,633	$43,375	$70,007	$9,790,260
185	$26,515	$43,492	$70,007	$9,746,768
186	$26,397	$43,610	$70,007	$9,703,159
187	$26,279	$43,728	$70,007	$9,659,431
188	$26,161	$43,846	$70,007	$9,615,584
189	$26,042	$43,965	$70,007	$9,571,619
190	$25,923	$44,084	$70,007	$9,527,535
191	$25,804	$44,204	$70,007	$9,483,332
192	$25,684	$44,323	$70,007	$9,439,008

第16年供款共

$840,087

第16年利息

$316,039

第16年共還本金

$524,049

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$25,564	$44,443	$70,007	$9,394,565
194	$25,444	$44,564	$70,007	$9,350,001
195	$25,323	$44,684	$70,007	$9,305,317
196	$25,202	$44,805	$70,007	$9,260,512
197	$25,081	$44,927	$70,007	$9,215,585
198	$24,959	$45,048	$70,007	$9,170,536
199	$24,837	$45,170	$70,007	$9,125,366
200	$24,715	$45,293	$70,007	$9,080,073
201	$24,592	$45,415	$70,007	$9,034,658
202	$24,469	$45,538	$70,007	$8,989,119
203	$24,346	$45,662	$70,007	$8,943,458
204	$24,222	$45,785	$70,007	$8,897,672

第17年供款共

$840,087

第17年利息

$298,751

第17年共還本金

$541,336

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$24,098	$45,909	$70,007	$8,851,763
206	$23,974	$46,034	$70,007	$8,805,729
207	$23,849	$46,158	$70,007	$8,759,571
208	$23,724	$46,283	$70,007	$8,713,287
209	$23,598	$46,409	$70,007	$8,666,878
210	$23,473	$46,534	$70,007	$8,620,344
211	$23,347	$46,661	$70,007	$8,573,683
212	$23,220	$46,787	$70,007	$8,526,896
213	$23,094	$46,914	$70,007	$8,479,983
214	$22,967	$47,041	$70,007	$8,432,942
215	$22,839	$47,168	$70,007	$8,385,774
216	$22,711	$47,296	$70,007	$8,338,478

第18年供款共

$840,087

第18年利息

$280,893

第18年共還本金

$559,194

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$22,583	$47,424	$70,007	$8,291,054
218	$22,455	$47,552	$70,007	$8,243,502
219	$22,326	$47,681	$70,007	$8,195,821
220	$22,197	$47,810	$70,007	$8,148,011
221	$22,068	$47,940	$70,007	$8,100,071
222	$21,938	$48,070	$70,007	$8,052,001
223	$21,808	$48,200	$70,007	$8,003,801
224	$21,677	$48,330	$70,007	$7,955,471
225	$21,546	$48,461	$70,007	$7,907,010
226	$21,415	$48,592	$70,007	$7,858,417
227	$21,283	$48,724	$70,007	$7,809,693
228	$21,151	$48,856	$70,007	$7,760,837

第19年供款共

$840,087

第19年利息

$262,447

第19年共還本金

$577,641

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$21,019	$48,988	$70,007	$7,711,849
230	$20,886	$49,121	$70,007	$7,662,728
231	$20,753	$49,254	$70,007	$7,613,474
232	$20,620	$49,387	$70,007	$7,564,086
233	$20,486	$49,521	$70,007	$7,514,565
234	$20,352	$49,655	$70,007	$7,464,910
235	$20,217	$49,790	$70,007	$7,415,120
236	$20,083	$49,925	$70,007	$7,365,195
237	$19,947	$50,060	$70,007	$7,315,135
238	$19,812	$50,195	$70,007	$7,264,940
239	$19,676	$50,331	$70,007	$7,214,609
240	$19,540	$50,468	$70,007	$7,164,141

第20年供款共

$840,087

第20年利息

$243,391

第20年共還本金

$596,696

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$19,403	$50,604	$70,007	$7,113,536
242	$19,266	$50,741	$70,007	$7,062,795
243	$19,128	$50,879	$70,007	$7,011,916
244	$18,991	$51,017	$70,007	$6,960,899
245	$18,852	$51,155	$70,007	$6,909,745
246	$18,714	$51,293	$70,007	$6,858,451
247	$18,575	$51,432	$70,007	$6,807,019
248	$18,436	$51,572	$70,007	$6,755,447
249	$18,296	$51,711	$70,007	$6,703,736
250	$18,156	$51,851	$70,007	$6,651,885
251	$18,016	$51,992	$70,007	$6,599,893
252	$17,875	$52,133	$70,007	$6,547,760

第21年供款共

$840,087

第21年利息

$223,707

第21年共還本金

$616,381

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$17,734	$52,274	$70,007	$6,495,486
254	$17,592	$52,415	$70,007	$6,443,071
255	$17,450	$52,557	$70,007	$6,390,514
256	$17,308	$52,700	$70,007	$6,337,814
257	$17,165	$52,842	$70,007	$6,284,972
258	$17,022	$52,985	$70,007	$6,231,986
259	$16,878	$53,129	$70,007	$6,178,857
260	$16,734	$53,273	$70,007	$6,125,584
261	$16,590	$53,417	$70,007	$6,072,167
262	$16,445	$53,562	$70,007	$6,018,605
263	$16,300	$53,707	$70,007	$5,964,899
264	$16,155	$53,852	$70,007	$5,911,046

第22年供款共

$840,087

第22年利息

$203,373

第22年共還本金

$636,714

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$16,009	$53,998	$70,007	$5,857,048
266	$15,863	$54,144	$70,007	$5,802,904
267	$15,716	$54,291	$70,007	$5,748,612
268	$15,569	$54,438	$70,007	$5,694,174
269	$15,422	$54,586	$70,007	$5,639,589
270	$15,274	$54,733	$70,007	$5,584,855
271	$15,126	$54,882	$70,007	$5,529,974
272	$14,977	$55,030	$70,007	$5,474,943
273	$14,828	$55,179	$70,007	$5,419,764
274	$14,679	$55,329	$70,007	$5,364,435
275	$14,529	$55,479	$70,007	$5,308,957
276	$14,378	$55,629	$70,007	$5,253,328

第23年供款共

$840,087

第23年利息

$182,369

第23年共還本金

$657,718

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$14,228	$55,780	$70,007	$5,197,548
278	$14,077	$55,931	$70,007	$5,141,618
279	$13,925	$56,082	$70,007	$5,085,536
280	$13,773	$56,234	$70,007	$5,029,302
281	$13,621	$56,386	$70,007	$4,972,915
282	$13,468	$56,539	$70,007	$4,916,376
283	$13,315	$56,692	$70,007	$4,859,684
284	$13,162	$56,846	$70,007	$4,802,839
285	$13,008	$57,000	$70,007	$4,745,839
286	$12,853	$57,154	$70,007	$4,688,685
287	$12,699	$57,309	$70,007	$4,631,376
288	$12,543	$57,464	$70,007	$4,573,912

第24年供款共

$840,087

第24年利息

$160,672

第24年共還本金

$679,415

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$12,388	$57,620	$70,007	$4,516,293
290	$12,232	$57,776	$70,007	$4,458,517
291	$12,075	$57,932	$70,007	$4,400,585
292	$11,918	$58,089	$70,007	$4,342,496
293	$11,761	$58,246	$70,007	$4,284,250
294	$11,603	$58,404	$70,007	$4,225,845
295	$11,445	$58,562	$70,007	$4,167,283
296	$11,286	$58,721	$70,007	$4,108,562
297	$11,127	$58,880	$70,007	$4,049,682
298	$10,968	$59,039	$70,007	$3,990,643
299	$10,808	$59,199	$70,007	$3,931,444
300	$10,648	$59,360	$70,007	$3,872,084

第25年供款共

$840,087

第25年利息

$138,259

第25年共還本金

$701,828

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$10,487	$59,520	$70,007	$3,812,564
302	$10,326	$59,682	$70,007	$3,752,882
303	$10,164	$59,843	$70,007	$3,693,039
304	$10,002	$60,005	$70,007	$3,633,034
305	$9,839	$60,168	$70,007	$3,572,866
306	$9,677	$60,331	$70,007	$3,512,535
307	$9,513	$60,494	$70,007	$3,452,041
308	$9,349	$60,658	$70,007	$3,391,383
309	$9,185	$60,822	$70,007	$3,330,560
310	$9,020	$60,987	$70,007	$3,269,573
311	$8,855	$61,152	$70,007	$3,208,421
312	$8,689	$61,318	$70,007	$3,147,103

第26年供款共

$840,087

第26年利息

$115,107

第26年共還本金

$724,981

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$8,523	$61,484	$70,007	$3,085,620
314	$8,357	$61,650	$70,007	$3,023,969
315	$8,190	$61,817	$70,007	$2,962,152
316	$8,022	$61,985	$70,007	$2,900,167
317	$7,855	$62,153	$70,007	$2,838,014
318	$7,686	$62,321	$70,007	$2,775,693
319	$7,518	$62,490	$70,007	$2,713,204
320	$7,348	$62,659	$70,007	$2,650,544
321	$7,179	$62,829	$70,007	$2,587,716
322	$7,008	$62,999	$70,007	$2,524,717
323	$6,838	$63,170	$70,007	$2,461,547
324	$6,667	$63,341	$70,007	$2,398,207

第27年供款共

$840,087

第27年利息

$91,191

第27年共還本金

$748,897

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$6,495	$63,512	$70,007	$2,334,695
326	$6,323	$63,684	$70,007	$2,271,010
327	$6,151	$63,857	$70,007	$2,207,154
328	$5,978	$64,030	$70,007	$2,143,124
329	$5,804	$64,203	$70,007	$2,078,921
330	$5,630	$64,377	$70,007	$2,014,544
331	$5,456	$64,551	$70,007	$1,949,993
332	$5,281	$64,726	$70,007	$1,885,267
333	$5,106	$64,901	$70,007	$1,820,366
334	$4,930	$65,077	$70,007	$1,755,289
335	$4,754	$65,253	$70,007	$1,690,035
336	$4,577	$65,430	$70,007	$1,624,605

第28年供款共

$840,087

第28年利息

$66,486

第28年共還本金

$773,602

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$4,400	$65,607	$70,007	$1,558,998
338	$4,222	$65,785	$70,007	$1,493,213
339	$4,044	$65,963	$70,007	$1,427,250
340	$3,865	$66,142	$70,007	$1,361,108
341	$3,686	$66,321	$70,007	$1,294,787
342	$3,507	$66,501	$70,007	$1,228,286
343	$3,327	$66,681	$70,007	$1,161,606
344	$3,146	$66,861	$70,007	$1,094,744
345	$2,965	$67,042	$70,007	$1,027,702
346	$2,783	$67,224	$70,007	$960,478
347	$2,601	$67,406	$70,007	$893,072
348	$2,419	$67,589	$70,007	$825,483

第29年供款共

$840,087

第29年利息

$40,966

第29年共還本金

$799,122

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,236	$67,772	$70,007	$757,712
350	$2,052	$67,955	$70,007	$689,757
351	$1,868	$68,139	$70,007	$621,618
352	$1,684	$68,324	$70,007	$553,294
353	$1,499	$68,509	$70,007	$484,785
354	$1,313	$68,694	$70,007	$416,091
355	$1,127	$68,880	$70,007	$347,210
356	$940	$69,067	$70,007	$278,143
357	$753	$69,254	$70,007	$208,889
358	$566	$69,442	$70,007	$139,448
359	$378	$69,630	$70,007	$69,818
360	$189	$69,818	$70,007	$0

第30年供款共

$840,087

第30年利息

$14,604

第30年共還本金

$825,483

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$17,446,624

免责声明

笋盘推介

按揭保险费
info