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$19,460,537

每月供款
$83,185

首期

$-10,816,000

总贷款额

$18,816,000

總利息

$11,130,537

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-10,486,000

$166,370

置业成本总预算

HK$-10,486,000

首期

$-10,816,000
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

$166,370

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

马鞍山听涛雅苑第06座

thumb_up

听涛雅苑

实

733 呎

@11,596

建

906 呎

@9,382

local_fire_department 至HIT

售$850 万

实

733 呎

@11,596

建

906 呎

@9,382

售$850 万

local_fire_department 至HIT

马鞍山观澜雅轩第05座

thumb_up

马鞍山观澖雅轩两房新做厕厨

实

601 呎

@11,814

建

815 呎

@8,712

local_fire_department 至HIT price_change 蚀让盘

售$710 万

实

601 呎

@11,814

建

815 呎

@8,712

售$710 万

local_fire_department 至HIT price_change 蚀让盘

马鞍山天宇海

thumb_up

泳池海罕有放盘地胆推介

实

666 呎

@11,862

建

877 呎

@9,008

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买 pets 爱竉必选

售$790 万

实

666 呎

@11,862

建

877 呎

@9,008

售$790 万

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买 pets 爱竉必选

VR实景

马鞍山观澜雅轩

thumb_up

大厅大房

实

605 呎

@13,207

建

808 呎

@9,889

local_fire_department 至HIT

售$799 万

实

605 呎

@13,207

建

808 呎

@9,889

售$799 万

local_fire_department 至HIT

VR实景

马鞍山 DOUBLE COVE PH 03北水靓盘,大两房半海星湾海景,罕有高层抵买,欢迎查询

thumb_up

DOUBLE COVE PH 03****北水靓盘,大两房半海星湾海景,罕有高层抵买,欢迎查询****

实

546 呎

@15,751

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 local_offer 低水笋价

售$860 万

实

546 呎

@15,751

售$860 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 local_offer 低水笋价

马鞍山迎海第02期星湾第20座

thumb_up

迎海2房半靓单位,近商场

实

496 呎

@14,718

local_fire_department 至HIT local_offer 低水笋价

售$730 万

实

496 呎

@14,718

售$730 万

local_fire_department 至HIT local_offer 低水笋价

马鞍山泓碧第02座 ###罕有梗厨户型,高层全海景,绝无仅有,半新楼,即买即住###

thumb_up

泓碧第02座 ###罕有梗厨户型,高层全海景,绝无仅有,半新楼,即买即住###

实

511 呎

@15,460

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

售$790 万

实

511 呎

@15,460

售$790 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07座

thumb_up

罕有7座池海双景，有匙可睇楼

实

564 呎

@14,716

建

739 呎

@11,231

local_fire_department 至HIT directions_run 即走 transfer_within_a_station 人才必选

售$830 万

实

564 呎

@14,716

建

739 呎

@11,231

售$830 万

local_fire_department 至HIT directions_run 即走 transfer_within_a_station 人才必选

马鞍山听涛雅苑第08座

thumb_up

真笋盘@三房套加工人房！业主求卖，还价即成

实

745 呎

@10,711

建

927 呎

@8,608

local_fire_department 至HIT

售$798 万

实

745 呎

@10,711

建

927 呎

@8,608

售$798 万

local_fire_department 至HIT

马鞍山天宇海第7A座

thumb_up

天宇海 3房(1套)2厅1贮

实

755 呎

@11,656

建

995 呎

@8,844

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选 transfer_within_a_station 人才必选

售$880 万

实

755 呎

@11,656

建

995 呎

@8,844

售$880 万

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选 transfer_within_a_station 人才必选

VR实景

马鞍山云海第01期榕海臺第01座

thumb_up

云海榕海臺 1房低密度高尚住宅

实

383 呎

@18,538

transfer_within_a_station 人才必选

售$710 万

实

383 呎

@18,538

售$710 万

transfer_within_a_station 人才必选

马鞍山迎海第02期星湾第18座

thumb_up

极高开扬景致优质2房+贮物室

实

499 呎

@14,228

local_fire_department 至HIT hotel_class 楼王

售$710 万

实

499 呎

@14,228

售$710 万

local_fire_department 至HIT hotel_class 楼王

利率	15年	20年	25年	30年
1.000	$112,613	$86,534	$70,912	$60,520
1.500	$116,799	$90,796	$75,252	$64,938
2.000	$121,083	$95,187	$79,752	$69,548
2.500	$125,463	$99,707	$84,412	$74,346
3.000	$129,940	$104,353	$89,228	$79,329
3.375	$133,360	$107,921	$92,941	$83,185
3.500	$134,512	$109,125	$94,197	$84,492
4.000	$139,180	$114,021	$99,318	$89,830
4.500	$143,941	$119,039	$104,585	$95,338
5.000	$148,796	$124,177	$109,996	$101,008
5.500	$153,742	$129,433	$115,547	$106,835
6.000	$158,780	$134,804	$121,232	$112,811

每月供款$83,185

年期

30年

贷款金额

$18,816,000

總利息

$11,130,537

总贷款连利息

$29,946,537

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$52,920	$30,265	$83,185	$18,785,735
2	$52,835	$30,350	$83,185	$18,755,385
3	$52,750	$30,435	$83,185	$18,724,950
4	$52,664	$30,521	$83,185	$18,694,429
5	$52,578	$30,607	$83,185	$18,663,822
6	$52,492	$30,693	$83,185	$18,633,129
7	$52,406	$30,779	$83,185	$18,602,350
8	$52,319	$30,866	$83,185	$18,571,485
9	$52,232	$30,953	$83,185	$18,540,532
10	$52,145	$31,040	$83,185	$18,509,493
11	$52,058	$31,127	$83,185	$18,478,366
12	$51,970	$31,214	$83,185	$18,447,151

第1年供款共

$998,218

第1年利息

$629,369

第1年共還本金

$368,849

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$51,883	$31,302	$83,185	$18,415,849
14	$51,795	$31,390	$83,185	$18,384,459
15	$51,706	$31,479	$83,185	$18,352,980
16	$51,618	$31,567	$83,185	$18,321,413
17	$51,529	$31,656	$83,185	$18,289,757
18	$51,440	$31,745	$83,185	$18,258,012
19	$51,351	$31,834	$83,185	$18,226,178
20	$51,261	$31,924	$83,185	$18,194,255
21	$51,171	$32,013	$83,185	$18,162,241
22	$51,081	$32,104	$83,185	$18,130,138
23	$50,991	$32,194	$83,185	$18,097,944
24	$50,900	$32,284	$83,185	$18,065,659

第2年供款共

$998,218

第2年利息

$616,726

第2年共還本金

$381,492

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$50,810	$32,375	$83,185	$18,033,284
26	$50,719	$32,466	$83,185	$18,000,818
27	$50,627	$32,558	$83,185	$17,968,261
28	$50,536	$32,649	$83,185	$17,935,611
29	$50,444	$32,741	$83,185	$17,902,871
30	$50,352	$32,833	$83,185	$17,870,038
31	$50,259	$32,925	$83,185	$17,837,112
32	$50,167	$33,018	$83,185	$17,804,094
33	$50,074	$33,111	$83,185	$17,770,983
34	$49,981	$33,204	$83,185	$17,737,779
35	$49,888	$33,297	$83,185	$17,704,482
36	$49,794	$33,391	$83,185	$17,671,091

第3年供款共

$998,218

第3年利息

$603,650

第3年共還本金

$394,568

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$49,700	$33,485	$83,185	$17,637,606
38	$49,606	$33,579	$83,185	$17,604,027
39	$49,511	$33,673	$83,185	$17,570,354
40	$49,417	$33,768	$83,185	$17,536,586
41	$49,322	$33,863	$83,185	$17,502,722
42	$49,226	$33,958	$83,185	$17,468,764
43	$49,131	$34,054	$83,185	$17,434,710
44	$49,035	$34,150	$83,185	$17,400,560
45	$48,939	$34,246	$83,185	$17,366,315
46	$48,843	$34,342	$83,185	$17,331,973
47	$48,746	$34,439	$83,185	$17,297,534
48	$48,649	$34,536	$83,185	$17,262,998

第4年供款共

$998,218

第4年利息

$590,125

第4年共還本金

$408,093

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$48,552	$34,633	$83,185	$17,228,366
50	$48,455	$34,730	$83,185	$17,193,636
51	$48,357	$34,828	$83,185	$17,158,808
52	$48,259	$34,926	$83,185	$17,123,882
53	$48,161	$35,024	$83,185	$17,088,858
54	$48,062	$35,122	$83,185	$17,053,736
55	$47,964	$35,221	$83,185	$17,018,515
56	$47,865	$35,320	$83,185	$16,983,195
57	$47,765	$35,420	$83,185	$16,947,775
58	$47,666	$35,519	$83,185	$16,912,256
59	$47,566	$35,619	$83,185	$16,876,637
60	$47,466	$35,719	$83,185	$16,840,917

第5年供款共

$998,218

第5年利息

$576,137

第5年共還本金

$422,081

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$47,365	$35,820	$83,185	$16,805,098
62	$47,264	$35,920	$83,185	$16,769,177
63	$47,163	$36,022	$83,185	$16,733,156
64	$47,062	$36,123	$83,185	$16,697,033
65	$46,960	$36,224	$83,185	$16,660,808
66	$46,859	$36,326	$83,185	$16,624,482
67	$46,756	$36,428	$83,185	$16,588,054
68	$46,654	$36,531	$83,185	$16,551,523
69	$46,551	$36,634	$83,185	$16,514,889
70	$46,448	$36,737	$83,185	$16,478,152
71	$46,345	$36,840	$83,185	$16,441,312
72	$46,241	$36,944	$83,185	$16,404,369

第6年供款共

$998,218

第6年利息

$561,669

第6年共還本金

$436,549

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$46,137	$37,048	$83,185	$16,367,321
74	$46,033	$37,152	$83,185	$16,330,169
75	$45,929	$37,256	$83,185	$16,292,913
76	$45,824	$37,361	$83,185	$16,255,552
77	$45,719	$37,466	$83,185	$16,218,086
78	$45,613	$37,571	$83,185	$16,180,515
79	$45,508	$37,677	$83,185	$16,142,838
80	$45,402	$37,783	$83,185	$16,105,054
81	$45,295	$37,889	$83,185	$16,067,165
82	$45,189	$37,996	$83,185	$16,029,169
83	$45,082	$38,103	$83,185	$15,991,066
84	$44,975	$38,210	$83,185	$15,952,856

第7年供款共

$998,218

第7年利息

$546,706

第7年共還本金

$451,512

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$44,867	$38,317	$83,185	$15,914,539
86	$44,760	$38,425	$83,185	$15,876,114
87	$44,652	$38,533	$83,185	$15,837,581
88	$44,543	$38,642	$83,185	$15,798,939
89	$44,435	$38,750	$83,185	$15,760,189
90	$44,326	$38,859	$83,185	$15,721,329
91	$44,216	$38,969	$83,185	$15,682,361
92	$44,107	$39,078	$83,185	$15,643,283
93	$43,997	$39,188	$83,185	$15,604,094
94	$43,887	$39,298	$83,185	$15,564,796
95	$43,776	$39,409	$83,185	$15,525,387
96	$43,665	$39,520	$83,185	$15,485,868

第8年供款共

$998,218

第8年利息

$531,229

第8年共還本金

$466,989

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$43,554	$39,631	$83,185	$15,446,237
98	$43,443	$39,742	$83,185	$15,406,495
99	$43,331	$39,854	$83,185	$15,366,641
100	$43,219	$39,966	$83,185	$15,326,674
101	$43,106	$40,079	$83,185	$15,286,596
102	$42,994	$40,191	$83,185	$15,246,405
103	$42,881	$40,304	$83,185	$15,206,100
104	$42,767	$40,418	$83,185	$15,165,683
105	$42,653	$40,531	$83,185	$15,125,151
106	$42,539	$40,645	$83,185	$15,084,506
107	$42,425	$40,760	$83,185	$15,043,746
108	$42,311	$40,874	$83,185	$15,002,872

第9年供款共

$998,218

第9年利息

$515,222

第9年共還本金

$482,996

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$42,196	$40,989	$83,185	$14,961,883
110	$42,080	$41,105	$83,185	$14,920,778
111	$41,965	$41,220	$83,185	$14,879,558
112	$41,849	$41,336	$83,185	$14,838,222
113	$41,732	$41,452	$83,185	$14,796,770
114	$41,616	$41,569	$83,185	$14,755,201
115	$41,499	$41,686	$83,185	$14,713,515
116	$41,382	$41,803	$83,185	$14,671,712
117	$41,264	$41,921	$83,185	$14,629,791
118	$41,146	$42,039	$83,185	$14,587,753
119	$41,028	$42,157	$83,185	$14,545,596
120	$40,909	$42,275	$83,185	$14,503,321

第10年供款共

$998,218

第10年利息

$498,667

第10年共還本金

$499,551

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$40,791	$42,394	$83,185	$14,460,926
122	$40,671	$42,513	$83,185	$14,418,413
123	$40,552	$42,633	$83,185	$14,375,780
124	$40,432	$42,753	$83,185	$14,333,027
125	$40,312	$42,873	$83,185	$14,290,154
126	$40,191	$42,994	$83,185	$14,247,160
127	$40,070	$43,115	$83,185	$14,204,045
128	$39,949	$43,236	$83,185	$14,160,809
129	$39,827	$43,358	$83,185	$14,117,452
130	$39,705	$43,479	$83,185	$14,073,972
131	$39,583	$43,602	$83,185	$14,030,371
132	$39,460	$43,724	$83,185	$13,986,646

第11年供款共

$998,218

第11年利息

$481,543

第11年共還本金

$516,674

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$39,337	$43,847	$83,185	$13,942,799
134	$39,214	$43,971	$83,185	$13,898,828
135	$39,090	$44,094	$83,185	$13,854,734
136	$38,966	$44,218	$83,185	$13,810,515
137	$38,842	$44,343	$83,185	$13,766,173
138	$38,717	$44,467	$83,185	$13,721,705
139	$38,592	$44,593	$83,185	$13,677,113
140	$38,467	$44,718	$83,185	$13,632,395
141	$38,341	$44,844	$83,185	$13,587,551
142	$38,215	$44,970	$83,185	$13,542,581
143	$38,089	$45,096	$83,185	$13,497,485
144	$37,962	$45,223	$83,185	$13,452,262

第12年供款共

$998,218

第12年利息

$463,833

第12年共還本金

$534,385

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$37,834	$45,350	$83,185	$13,406,911
146	$37,707	$45,478	$83,185	$13,361,433
147	$37,579	$45,606	$83,185	$13,315,828
148	$37,451	$45,734	$83,185	$13,270,094
149	$37,322	$45,863	$83,185	$13,224,231
150	$37,193	$45,992	$83,185	$13,178,239
151	$37,064	$46,121	$83,185	$13,132,118
152	$36,934	$46,251	$83,185	$13,085,867
153	$36,804	$46,381	$83,185	$13,039,487
154	$36,674	$46,511	$83,185	$12,992,975
155	$36,543	$46,642	$83,185	$12,946,333
156	$36,412	$46,773	$83,185	$12,899,560

第13年供款共

$998,218

第13年利息

$445,516

第13年共還本金

$552,702

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$36,280	$46,905	$83,185	$12,852,655
158	$36,148	$47,037	$83,185	$12,805,618
159	$36,016	$47,169	$83,185	$12,758,449
160	$35,883	$47,302	$83,185	$12,711,148
161	$35,750	$47,435	$83,185	$12,663,713
162	$35,617	$47,568	$83,185	$12,616,145
163	$35,483	$47,702	$83,185	$12,568,443
164	$35,349	$47,836	$83,185	$12,520,607
165	$35,214	$47,971	$83,185	$12,472,636
166	$35,079	$48,106	$83,185	$12,424,531
167	$34,944	$48,241	$83,185	$12,376,290
168	$34,808	$48,377	$83,185	$12,327,913

第14年供款共

$998,218

第14年利息

$426,571

第14年共還本金

$571,647

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$34,672	$48,513	$83,185	$12,279,401
170	$34,536	$48,649	$83,185	$12,230,752
171	$34,399	$48,786	$83,185	$12,181,966
172	$34,262	$48,923	$83,185	$12,133,043
173	$34,124	$49,061	$83,185	$12,083,982
174	$33,986	$49,199	$83,185	$12,034,784
175	$33,848	$49,337	$83,185	$11,985,447
176	$33,709	$49,476	$83,185	$11,935,971
177	$33,570	$49,615	$83,185	$11,886,356
178	$33,430	$49,754	$83,185	$11,836,602
179	$33,290	$49,894	$83,185	$11,786,707
180	$33,150	$50,035	$83,185	$11,736,672

第15年供款共

$998,218

第15年利息

$406,977

第15年共還本金

$591,241

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$33,009	$50,175	$83,185	$11,686,497
182	$32,868	$50,317	$83,185	$11,636,180
183	$32,727	$50,458	$83,185	$11,585,722
184	$32,585	$50,600	$83,185	$11,535,122
185	$32,443	$50,742	$83,185	$11,484,380
186	$32,300	$50,885	$83,185	$11,433,495
187	$32,157	$51,028	$83,185	$11,382,467
188	$32,013	$51,172	$83,185	$11,331,295
189	$31,869	$51,316	$83,185	$11,279,980
190	$31,725	$51,460	$83,185	$11,228,520
191	$31,580	$51,605	$83,185	$11,176,915
192	$31,435	$51,750	$83,185	$11,125,166

第16年供款共

$998,218

第16年利息

$386,711

第16年共還本金

$611,507

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$31,290	$51,895	$83,185	$11,073,270
194	$31,144	$52,041	$83,185	$11,021,229
195	$30,997	$52,188	$83,185	$10,969,041
196	$30,850	$52,334	$83,185	$10,916,707
197	$30,703	$52,482	$83,185	$10,864,225
198	$30,556	$52,629	$83,185	$10,811,596
199	$30,408	$52,777	$83,185	$10,758,819
200	$30,259	$52,926	$83,185	$10,705,893
201	$30,110	$53,074	$83,185	$10,652,819
202	$29,961	$53,224	$83,185	$10,599,595
203	$29,811	$53,373	$83,185	$10,546,222
204	$29,661	$53,524	$83,185	$10,492,698

第17年供款共

$998,218

第17年利息

$365,750

第17年共還本金

$632,467

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$29,511	$53,674	$83,185	$10,439,024
206	$29,360	$53,825	$83,185	$10,385,199
207	$29,208	$53,976	$83,185	$10,331,222
208	$29,057	$54,128	$83,185	$10,277,094
209	$28,904	$54,280	$83,185	$10,222,814
210	$28,752	$54,433	$83,185	$10,168,381
211	$28,599	$54,586	$83,185	$10,113,794
212	$28,445	$54,740	$83,185	$10,059,055
213	$28,291	$54,894	$83,185	$10,004,161
214	$28,137	$55,048	$83,185	$9,949,113
215	$27,982	$55,203	$83,185	$9,893,910
216	$27,827	$55,358	$83,185	$9,838,552

第18年供款共

$998,218

第18年利息

$344,071

第18年共還本金

$654,147

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$27,671	$55,514	$83,185	$9,783,038
218	$27,515	$55,670	$83,185	$9,727,368
219	$27,358	$55,827	$83,185	$9,671,541
220	$27,201	$55,984	$83,185	$9,615,557
221	$27,044	$56,141	$83,185	$9,559,416
222	$26,886	$56,299	$83,185	$9,503,117
223	$26,728	$56,457	$83,185	$9,446,660
224	$26,569	$56,616	$83,185	$9,390,044
225	$26,409	$56,775	$83,185	$9,333,269
226	$26,250	$56,935	$83,185	$9,276,334
227	$26,090	$57,095	$83,185	$9,219,239
228	$25,929	$57,256	$83,185	$9,161,983

第19年供款共

$998,218

第19年利息

$321,649

第19年共還本金

$676,569

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$25,768	$57,417	$83,185	$9,104,566
230	$25,607	$57,578	$83,185	$9,046,988
231	$25,445	$57,740	$83,185	$8,989,248
232	$25,282	$57,903	$83,185	$8,931,345
233	$25,119	$58,065	$83,185	$8,873,280
234	$24,956	$58,229	$83,185	$8,815,051
235	$24,792	$58,392	$83,185	$8,756,658
236	$24,628	$58,557	$83,185	$8,698,102
237	$24,463	$58,721	$83,185	$8,639,380
238	$24,298	$58,887	$83,185	$8,580,494
239	$24,133	$59,052	$83,185	$8,521,442
240	$23,967	$59,218	$83,185	$8,462,223

第20年供款共

$998,218

第20年利息

$298,458

第20年共還本金

$699,759

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$23,800	$59,385	$83,185	$8,402,838
242	$23,633	$59,552	$83,185	$8,343,287
243	$23,465	$59,719	$83,185	$8,283,567
244	$23,298	$59,887	$83,185	$8,223,680
245	$23,129	$60,056	$83,185	$8,163,624
246	$22,960	$60,225	$83,185	$8,103,400
247	$22,791	$60,394	$83,185	$8,043,006
248	$22,621	$60,564	$83,185	$7,982,442
249	$22,451	$60,734	$83,185	$7,921,708
250	$22,280	$60,905	$83,185	$7,860,803
251	$22,109	$61,076	$83,185	$7,799,726
252	$21,937	$61,248	$83,185	$7,738,478

第21年供款共

$998,218

第21年利息

$274,473

第21年共還本金

$723,745

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$21,764	$61,420	$83,185	$7,677,058
254	$21,592	$61,593	$83,185	$7,615,465
255	$21,418	$61,766	$83,185	$7,553,698
256	$21,245	$61,940	$83,185	$7,491,758
257	$21,071	$62,114	$83,185	$7,429,644
258	$20,896	$62,289	$83,185	$7,367,355
259	$20,721	$62,464	$83,185	$7,304,891
260	$20,545	$62,640	$83,185	$7,242,251
261	$20,369	$62,816	$83,185	$7,179,435
262	$20,192	$62,993	$83,185	$7,116,443
263	$20,015	$63,170	$83,185	$7,053,273
264	$19,837	$63,347	$83,185	$6,989,925

第22年供款共

$998,218

第22年利息

$249,665

第22年共還本金

$748,553

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$19,659	$63,526	$83,185	$6,926,400
266	$19,480	$63,704	$83,185	$6,862,695
267	$19,301	$63,883	$83,185	$6,798,812
268	$19,122	$64,063	$83,185	$6,734,749
269	$18,941	$64,243	$83,185	$6,670,505
270	$18,761	$64,424	$83,185	$6,606,081
271	$18,580	$64,605	$83,185	$6,541,476
272	$18,398	$64,787	$83,185	$6,476,689
273	$18,216	$64,969	$83,185	$6,411,720
274	$18,033	$65,152	$83,185	$6,346,568
275	$17,850	$65,335	$83,185	$6,281,233
276	$17,666	$65,519	$83,185	$6,215,714

第23年供款共

$998,218

第23年利息

$224,007

第23年共還本金

$774,211

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$17,482	$65,703	$83,185	$6,150,011
278	$17,297	$65,888	$83,185	$6,084,123
279	$17,112	$66,073	$83,185	$6,018,050
280	$16,926	$66,259	$83,185	$5,951,791
281	$16,739	$66,445	$83,185	$5,885,345
282	$16,553	$66,632	$83,185	$5,818,713
283	$16,365	$66,820	$83,185	$5,751,893
284	$16,177	$67,008	$83,185	$5,684,886
285	$15,989	$67,196	$83,185	$5,617,690
286	$15,800	$67,385	$83,185	$5,550,305
287	$15,610	$67,575	$83,185	$5,482,730
288	$15,420	$67,765	$83,185	$5,414,965

第24年供款共

$998,218

第24年利息

$197,469

第24年共還本金

$800,749

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$15,230	$67,955	$83,185	$5,347,010
290	$15,038	$68,146	$83,185	$5,278,864
291	$14,847	$68,338	$83,185	$5,210,526
292	$14,655	$68,530	$83,185	$5,141,996
293	$14,462	$68,723	$83,185	$5,073,273
294	$14,269	$68,916	$83,185	$5,004,356
295	$14,075	$69,110	$83,185	$4,935,246
296	$13,880	$69,304	$83,185	$4,865,942
297	$13,685	$69,499	$83,185	$4,796,442
298	$13,490	$69,695	$83,185	$4,726,748
299	$13,294	$69,891	$83,185	$4,656,857
300	$13,097	$70,087	$83,185	$4,586,769

第25年供款共

$998,218

第25年利息

$170,022

第25年共還本金

$828,196

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$12,900	$70,285	$83,185	$4,516,485
302	$12,703	$70,482	$83,185	$4,446,003
303	$12,504	$70,680	$83,185	$4,375,322
304	$12,306	$70,879	$83,185	$4,304,443
305	$12,106	$71,079	$83,185	$4,233,364
306	$11,906	$71,278	$83,185	$4,162,086
307	$11,706	$71,479	$83,185	$4,090,607
308	$11,505	$71,680	$83,185	$4,018,927
309	$11,303	$71,882	$83,185	$3,947,045
310	$11,101	$72,084	$83,185	$3,874,962
311	$10,898	$72,286	$83,185	$3,802,675
312	$10,695	$72,490	$83,185	$3,730,185

第26年供款共

$998,218

第26年利息

$141,634

第26年共還本金

$856,584

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$10,491	$72,694	$83,185	$3,657,492
314	$10,287	$72,898	$83,185	$3,584,594
315	$10,082	$73,103	$83,185	$3,511,490
316	$9,876	$73,309	$83,185	$3,438,182
317	$9,670	$73,515	$83,185	$3,364,667
318	$9,463	$73,722	$83,185	$3,290,945
319	$9,256	$73,929	$83,185	$3,217,016
320	$9,048	$74,137	$83,185	$3,142,879
321	$8,839	$74,345	$83,185	$3,068,533
322	$8,630	$74,555	$83,185	$2,993,979
323	$8,421	$74,764	$83,185	$2,919,215
324	$8,210	$74,975	$83,185	$2,844,240

第27年供款共

$998,218

第27年利息

$112,273

第27年共還本金

$885,945

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$7,999	$75,185	$83,185	$2,769,055
326	$7,788	$75,397	$83,185	$2,693,658
327	$7,576	$75,609	$83,185	$2,618,049
328	$7,363	$75,822	$83,185	$2,542,227
329	$7,150	$76,035	$83,185	$2,466,193
330	$6,936	$76,249	$83,185	$2,389,944
331	$6,722	$76,463	$83,185	$2,313,481
332	$6,507	$76,678	$83,185	$2,236,803
333	$6,291	$76,894	$83,185	$2,159,909
334	$6,075	$77,110	$83,185	$2,082,799
335	$5,858	$77,327	$83,185	$2,005,472
336	$5,640	$77,544	$83,185	$1,927,927

第28年供款共

$998,218

第28年利息

$81,905

第28年共還本金

$916,313

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$5,422	$77,763	$83,185	$1,850,165
338	$5,204	$77,981	$83,185	$1,772,184
339	$4,984	$78,201	$83,185	$1,693,983
340	$4,764	$78,420	$83,185	$1,615,563
341	$4,544	$78,641	$83,185	$1,536,922
342	$4,323	$78,862	$83,185	$1,458,059
343	$4,101	$79,084	$83,185	$1,378,975
344	$3,878	$79,306	$83,185	$1,299,669
345	$3,655	$79,530	$83,185	$1,220,139
346	$3,432	$79,753	$83,185	$1,140,386
347	$3,207	$79,977	$83,185	$1,060,409
348	$2,982	$80,202	$83,185	$980,206

第29年供款共

$998,218

第29年利息

$50,497

第29年共還本金

$947,721

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,757	$80,428	$83,185	$899,778
350	$2,531	$80,654	$83,185	$819,124
351	$2,304	$80,881	$83,185	$738,243
352	$2,076	$81,109	$83,185	$657,134
353	$1,848	$81,337	$83,185	$575,798
354	$1,619	$81,565	$83,185	$494,232
355	$1,390	$81,795	$83,185	$412,438
356	$1,160	$82,025	$83,185	$330,413
357	$929	$82,256	$83,185	$248,157
358	$698	$82,487	$83,185	$165,670
359	$466	$82,719	$83,185	$82,952
360	$233	$82,952	$83,185	$0

第30年供款共

$998,218

第30年利息

$18,012

第30年共還本金

$980,206

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$19,460,537

免责声明

笋盘推介

按揭保险费
info