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$22,819,181

每月供款
$105,526

首期

$-15,500,000

总贷款额

$23,500,000

總利息

$14,489,181

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-15,170,000

$211,051

置业成本总预算

HK$-15,170,000

首期

$-15,500,000
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

$211,051

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期香海臺第01座

thumb_up

马鞍山云海即买即用

实

488 呎

@16,393

local_fire_department 至HIT

售$800 万

实

488 呎

@16,393

售$800 万

local_fire_department 至HIT

马鞍山 SILVERSANDS 第05A座

thumb_up

信和低密度豪宅新楼**开扬园景两房两厅。有锁匙,即睇即用。

实

448 呎

@19,978

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇

售$895 万

实

448 呎

@19,978

售$895 万

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇

西贡大环头

thumb_up

海边小品全幢

建

990 呎

@8,384

real_estate_agent 罕有放盘 vpn_key 有匙即睇

售$830 万

建

990 呎

@8,384

售$830 万

real_estate_agent 罕有放盘 vpn_key 有匙即睇

VR实景

马鞍山天宇海第6A座

thumb_up

东南开扬无遮挡有匙可睇

实

724 呎

@12,155

建

952 呎

@9,244

local_fire_department 至HIT

售$880 万

实

724 呎

@12,155

建

952 呎

@9,244

售$880 万

local_fire_department 至HIT

马鞍山嘉华星涛湾第02座

thumb_up

罕有全海大两房, 中层, 酒店式私楼, 欢迎查询!

实

465 呎

@16,774

建

635 呎

@12,283

local_fire_department 至HIT real_estate_agent 罕有放盘 verified 首置必买

售$780 万

实

465 呎

@16,774

建

635 呎

@12,283

售$780 万

local_fire_department 至HIT real_estate_agent 罕有放盘 verified 首置必买

马鞍山天宇海第2B座

thumb_up

天宇海 ^^高层靓装^^可约睇楼

实

666 呎

@12,312

建

878 呎

@9,339

local_fire_department 至HIT

售$820 万

实

666 呎

@12,312

建

878 呎

@9,339

售$820 万

local_fire_department 至HIT

马鞍山晓峰湾畔第01座

thumb_up

海景三房@罕有放盘@邻近马铁站@

实

653 呎

@13,783

建

862 呎

@10,441

local_fire_department 至HIT

售$900 万

实

653 呎

@13,783

建

862 呎

@10,441

售$900 万

local_fire_department 至HIT

马鞍山迎海第02期星湾第18座

thumb_up

迎海第02期星湾

实

511 呎

@13,699

directions_run 即走 real_estate_agent 罕有放盘 verified 首置必买 pets 爱竉必选

售$700 万

实

511 呎

@13,699

售$700 万

directions_run 即走 real_estate_agent 罕有放盘 verified 首置必买 pets 爱竉必选

马鞍山迎海

thumb_up

真实笋盘迎海靓装两房

实

511 呎

@13,699

local_fire_department 至HIT

售$700 万

实

511 呎

@13,699

售$700 万

local_fire_department 至HIT

粉岭祯祥园

thumb_up

【3房2厕另加工人房、连车位、9成按揭】一次过满足晒3个愿望

实

681 呎

@11,747

建

1,168 呎

@6,849

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

售$800 万

实

681 呎

@11,747

建

1,168 呎

@6,849

售$800 万

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

马鞍山海柏花园第03座

thumb_up

马鞍山海柏花园上盖物业

实

567 呎

@15,344

建

757 呎

@11,493

local_fire_department 至HIT

售$870 万

实

567 呎

@15,344

建

757 呎

@11,493

售$870 万

local_fire_department 至HIT

马鞍山银湖天峰第02座

thumb_up

铁路上盖向南2.5房靓盘

实

604 呎

@14,404

建

792 呎

@10,985

local_fire_department 至HIT

售$870 万

实

604 呎

@14,404

建

792 呎

@10,985

售$870 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$140,646	$108,075	$88,565	$75,585
1.500	$145,875	$113,398	$93,985	$81,103
2.000	$151,225	$118,883	$99,606	$86,861
2.500	$156,695	$124,527	$105,425	$92,853
3.000	$162,287	$130,330	$111,440	$99,077
3.500	$167,997	$136,291	$117,647	$105,526
4.000	$173,827	$142,405	$124,042	$112,193
4.500	$179,773	$148,673	$130,621	$119,071
5.000	$185,837	$155,090	$137,379	$126,153
5.500	$192,015	$161,654	$144,311	$133,430
6.000	$198,306	$168,361	$151,411	$140,894

每月供款$105,526

年期

30年

贷款金额

$23,500,000

總利息

$14,489,181

总贷款连利息

$37,989,181

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$68,542	$36,984	$105,526	$23,463,016
2	$68,434	$37,092	$105,526	$23,425,924
3	$68,326	$37,200	$105,526	$23,388,725
4	$68,217	$37,308	$105,526	$23,351,416
5	$68,108	$37,417	$105,526	$23,313,999
6	$67,999	$37,526	$105,526	$23,276,473
7	$67,890	$37,636	$105,526	$23,238,837
8	$67,780	$37,746	$105,526	$23,201,091
9	$67,670	$37,856	$105,526	$23,163,236
10	$67,559	$37,966	$105,526	$23,125,270
11	$67,449	$38,077	$105,526	$23,087,193
12	$67,338	$38,188	$105,526	$23,049,005

第1年供款共

$1,266,306

第1年利息

$815,311

第1年共還本金

$450,995

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$67,226	$38,299	$105,526	$23,010,706
14	$67,115	$38,411	$105,526	$22,972,295
15	$67,003	$38,523	$105,526	$22,933,772
16	$66,890	$38,635	$105,526	$22,895,136
17	$66,777	$38,748	$105,526	$22,856,388
18	$66,664	$38,861	$105,526	$22,817,527
19	$66,551	$38,974	$105,526	$22,778,553
20	$66,437	$39,088	$105,526	$22,739,465
21	$66,323	$39,202	$105,526	$22,700,263
22	$66,209	$39,316	$105,526	$22,660,946
23	$66,094	$39,431	$105,526	$22,621,515
24	$65,979	$39,546	$105,526	$22,581,969

第2年供款共

$1,266,306

第2年利息

$799,270

第2年共還本金

$467,036

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$65,864	$39,661	$105,526	$22,542,308
26	$65,748	$39,777	$105,526	$22,502,531
27	$65,632	$39,893	$105,526	$22,462,638
28	$65,516	$40,009	$105,526	$22,422,628
29	$65,399	$40,126	$105,526	$22,382,502
30	$65,282	$40,243	$105,526	$22,342,259
31	$65,165	$40,361	$105,526	$22,301,898
32	$65,047	$40,478	$105,526	$22,261,420
33	$64,929	$40,596	$105,526	$22,220,824
34	$64,811	$40,715	$105,526	$22,180,109
35	$64,692	$40,834	$105,526	$22,139,275
36	$64,573	$40,953	$105,526	$22,098,323

第3年供款共

$1,266,306

第3年利息

$782,659

第3年共還本金

$483,647

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$64,453	$41,072	$105,526	$22,057,251
38	$64,334	$41,192	$105,526	$22,016,059
39	$64,214	$41,312	$105,526	$21,974,747
40	$64,093	$41,432	$105,526	$21,933,314
41	$63,972	$41,553	$105,526	$21,891,761
42	$63,851	$41,675	$105,526	$21,850,086
43	$63,729	$41,796	$105,526	$21,808,290
44	$63,608	$41,918	$105,526	$21,766,372
45	$63,485	$42,040	$105,526	$21,724,332
46	$63,363	$42,163	$105,526	$21,682,169
47	$63,240	$42,286	$105,526	$21,639,883
48	$63,116	$42,409	$105,526	$21,597,474

第4年供款共

$1,266,306

第4年利息

$765,458

第4年共還本金

$500,848

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$62,993	$42,533	$105,526	$21,554,941
50	$62,869	$42,657	$105,526	$21,512,284
51	$62,744	$42,781	$105,526	$21,469,503
52	$62,619	$42,906	$105,526	$21,426,597
53	$62,494	$43,031	$105,526	$21,383,566
54	$62,369	$43,157	$105,526	$21,340,409
55	$62,243	$43,283	$105,526	$21,297,126
56	$62,117	$43,409	$105,526	$21,253,717
57	$61,990	$43,535	$105,526	$21,210,182
58	$61,863	$43,662	$105,526	$21,166,519
59	$61,736	$43,790	$105,526	$21,122,730
60	$61,608	$43,918	$105,526	$21,078,812

第5年供款共

$1,266,306

第5年利息

$747,644

第5年共還本金

$518,662

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$61,480	$44,046	$105,526	$21,034,766
62	$61,351	$44,174	$105,526	$20,990,592
63	$61,223	$44,303	$105,526	$20,946,289
64	$61,093	$44,432	$105,526	$20,901,857
65	$60,964	$44,562	$105,526	$20,857,296
66	$60,834	$44,692	$105,526	$20,812,604
67	$60,703	$44,822	$105,526	$20,767,782
68	$60,573	$44,953	$105,526	$20,722,829
69	$60,442	$45,084	$105,526	$20,677,745
70	$60,310	$45,215	$105,526	$20,632,530
71	$60,178	$45,347	$105,526	$20,587,182
72	$60,046	$45,480	$105,526	$20,541,703

第6年供款共

$1,266,306

第6年利息

$729,197

第6年共還本金

$537,109

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$59,913	$45,612	$105,526	$20,496,091
74	$59,780	$45,745	$105,526	$20,450,345
75	$59,647	$45,879	$105,526	$20,404,467
76	$59,513	$46,012	$105,526	$20,358,454
77	$59,379	$46,147	$105,526	$20,312,307
78	$59,244	$46,281	$105,526	$20,266,026
79	$59,109	$46,416	$105,526	$20,219,610
80	$58,974	$46,552	$105,526	$20,173,058
81	$58,838	$46,687	$105,526	$20,126,371
82	$58,702	$46,824	$105,526	$20,079,547
83	$58,565	$46,960	$105,526	$20,032,587
84	$58,428	$47,097	$105,526	$19,985,490

第7年供款共

$1,266,306

第7年利息

$710,093

第7年共還本金

$556,213

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$58,291	$47,234	$105,526	$19,938,256
86	$58,153	$47,372	$105,526	$19,890,883
87	$58,015	$47,510	$105,526	$19,843,373
88	$57,877	$47,649	$105,526	$19,795,724
89	$57,738	$47,788	$105,526	$19,747,936
90	$57,598	$47,927	$105,526	$19,700,009
91	$57,458	$48,067	$105,526	$19,651,941
92	$57,318	$48,207	$105,526	$19,603,734
93	$57,178	$48,348	$105,526	$19,555,386
94	$57,037	$48,489	$105,526	$19,506,897
95	$56,895	$48,630	$105,526	$19,458,267
96	$56,753	$48,772	$105,526	$19,409,495

第8年供款共

$1,266,306

第8年利息

$690,311

第8年共還本金

$575,995

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$56,611	$48,914	$105,526	$19,360,580
98	$56,468	$49,057	$105,526	$19,311,523
99	$56,325	$49,200	$105,526	$19,262,323
100	$56,182	$49,344	$105,526	$19,212,979
101	$56,038	$49,488	$105,526	$19,163,491
102	$55,894	$49,632	$105,526	$19,113,859
103	$55,749	$49,777	$105,526	$19,064,083
104	$55,604	$49,922	$105,526	$19,014,161
105	$55,458	$50,068	$105,526	$18,964,093
106	$55,312	$50,214	$105,526	$18,913,880
107	$55,165	$50,360	$105,526	$18,863,520
108	$55,019	$50,507	$105,526	$18,813,013

第9年供款共

$1,266,306

第9年利息

$669,824

第9年共還本金

$596,482

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$54,871	$50,654	$105,526	$18,762,358
110	$54,724	$50,802	$105,526	$18,711,556
111	$54,575	$50,950	$105,526	$18,660,606
112	$54,427	$51,099	$105,526	$18,609,508
113	$54,278	$51,248	$105,526	$18,558,260
114	$54,128	$51,397	$105,526	$18,506,863
115	$53,978	$51,547	$105,526	$18,455,315
116	$53,828	$51,697	$105,526	$18,403,618
117	$53,677	$51,848	$105,526	$18,351,770
118	$53,526	$52,000	$105,526	$18,299,770
119	$53,374	$52,151	$105,526	$18,247,619
120	$53,222	$52,303	$105,526	$18,195,316

第10年供款共

$1,266,306

第10年利息

$648,609

第10年共還本金

$617,697

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$53,070	$52,456	$105,526	$18,142,860
122	$52,917	$52,609	$105,526	$18,090,251
123	$52,763	$52,762	$105,526	$18,037,489
124	$52,609	$52,916	$105,526	$17,984,573
125	$52,455	$53,070	$105,526	$17,931,502
126	$52,300	$53,225	$105,526	$17,878,277
127	$52,145	$53,381	$105,526	$17,824,896
128	$51,989	$53,536	$105,526	$17,771,360
129	$51,833	$53,692	$105,526	$17,717,668
130	$51,677	$53,849	$105,526	$17,663,819
131	$51,519	$54,006	$105,526	$17,609,813
132	$51,362	$54,164	$105,526	$17,555,649

第11年供款共

$1,266,306

第11年利息

$626,639

第11年共還本金

$639,667

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$51,204	$54,322	$105,526	$17,501,328
134	$51,046	$54,480	$105,526	$17,446,848
135	$50,887	$54,639	$105,526	$17,392,209
136	$50,727	$54,798	$105,526	$17,337,411
137	$50,567	$54,958	$105,526	$17,282,453
138	$50,407	$55,118	$105,526	$17,227,334
139	$50,246	$55,279	$105,526	$17,172,055
140	$50,085	$55,440	$105,526	$17,116,615
141	$49,923	$55,602	$105,526	$17,061,013
142	$49,761	$55,764	$105,526	$17,005,248
143	$49,599	$55,927	$105,526	$16,949,322
144	$49,436	$56,090	$105,526	$16,893,232

第12年供款共

$1,266,306

第12年利息

$603,888

第12年共還本金

$662,418

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$49,272	$56,254	$105,526	$16,836,978
146	$49,108	$56,418	$105,526	$16,780,560
147	$48,943	$56,582	$105,526	$16,723,978
148	$48,778	$56,747	$105,526	$16,667,231
149	$48,613	$56,913	$105,526	$16,610,318
150	$48,447	$57,079	$105,526	$16,553,239
151	$48,280	$57,245	$105,526	$16,495,994
152	$48,113	$57,412	$105,526	$16,438,582
153	$47,946	$57,580	$105,526	$16,381,002
154	$47,778	$57,748	$105,526	$16,323,255
155	$47,609	$57,916	$105,526	$16,265,339
156	$47,441	$58,085	$105,526	$16,207,254

第13年供款共

$1,266,306

第13年利息

$580,328

第13年共還本金

$685,978

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$47,271	$58,254	$105,526	$16,149,000
158	$47,101	$58,424	$105,526	$16,090,575
159	$46,931	$58,595	$105,526	$16,031,981
160	$46,760	$58,766	$105,526	$15,973,215
161	$46,589	$58,937	$105,526	$15,914,278
162	$46,417	$59,109	$105,526	$15,855,169
163	$46,244	$59,281	$105,526	$15,795,888
164	$46,071	$59,454	$105,526	$15,736,434
165	$45,898	$59,628	$105,526	$15,676,806
166	$45,724	$59,801	$105,526	$15,617,005
167	$45,550	$59,976	$105,526	$15,557,029
168	$45,375	$60,151	$105,526	$15,496,878

第14年供款共

$1,266,306

第14年利息

$555,930

第14年共還本金

$710,376

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$45,199	$60,326	$105,526	$15,436,552
170	$45,023	$60,502	$105,526	$15,376,050
171	$44,847	$60,679	$105,526	$15,315,371
172	$44,670	$60,856	$105,526	$15,254,515
173	$44,492	$61,033	$105,526	$15,193,482
174	$44,314	$61,211	$105,526	$15,132,271
175	$44,136	$61,390	$105,526	$15,070,881
176	$43,957	$61,569	$105,526	$15,009,312
177	$43,777	$61,748	$105,526	$14,947,564
178	$43,597	$61,928	$105,526	$14,885,636
179	$43,416	$62,109	$105,526	$14,823,527
180	$43,235	$62,290	$105,526	$14,761,236

第15年供款共

$1,266,306

第15年利息

$530,664

第15年共還本金

$735,642

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$43,054	$62,472	$105,526	$14,698,764
182	$42,871	$62,654	$105,526	$14,636,110
183	$42,689	$62,837	$105,526	$14,573,274
184	$42,505	$63,020	$105,526	$14,510,253
185	$42,322	$63,204	$105,526	$14,447,049
186	$42,137	$63,388	$105,526	$14,383,661
187	$41,952	$63,573	$105,526	$14,320,088
188	$41,767	$63,759	$105,526	$14,256,329
189	$41,581	$63,945	$105,526	$14,192,385
190	$41,394	$64,131	$105,526	$14,128,254
191	$41,207	$64,318	$105,526	$14,063,936
192	$41,020	$64,506	$105,526	$13,999,430

第16年供款共

$1,266,306

第16年利息

$504,500

第16年共還本金

$761,806

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$40,832	$64,694	$105,526	$13,934,736
194	$40,643	$64,883	$105,526	$13,869,854
195	$40,454	$65,072	$105,526	$13,804,782
196	$40,264	$65,262	$105,526	$13,739,520
197	$40,074	$65,452	$105,526	$13,674,069
198	$39,883	$65,643	$105,526	$13,608,426
199	$39,691	$65,834	$105,526	$13,542,591
200	$39,499	$66,026	$105,526	$13,476,565
201	$39,307	$66,219	$105,526	$13,410,346
202	$39,114	$66,412	$105,526	$13,343,934
203	$38,920	$66,606	$105,526	$13,277,329
204	$38,726	$66,800	$105,526	$13,210,529

第17年供款共

$1,266,306

第17年利息

$477,405

第17年共還本金

$788,901

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$38,531	$66,995	$105,526	$13,143,534
206	$38,335	$67,190	$105,526	$13,076,344
207	$38,139	$67,386	$105,526	$13,008,958
208	$37,943	$67,583	$105,526	$12,941,375
209	$37,746	$67,780	$105,526	$12,873,595
210	$37,548	$67,978	$105,526	$12,805,617
211	$37,350	$68,176	$105,526	$12,737,442
212	$37,151	$68,375	$105,526	$12,669,067
213	$36,951	$68,574	$105,526	$12,600,493
214	$36,751	$68,774	$105,526	$12,531,719
215	$36,551	$68,975	$105,526	$12,462,744
216	$36,350	$69,176	$105,526	$12,393,568

第18年供款共

$1,266,306

第18年利息

$449,346

第18年共還本金

$816,960

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$36,148	$69,378	$105,526	$12,324,191
218	$35,946	$69,580	$105,526	$12,254,611
219	$35,743	$69,783	$105,526	$12,184,828
220	$35,539	$69,986	$105,526	$12,114,842
221	$35,335	$70,191	$105,526	$12,044,651
222	$35,130	$70,395	$105,526	$11,974,256
223	$34,925	$70,601	$105,526	$11,903,655
224	$34,719	$70,807	$105,526	$11,832,849
225	$34,512	$71,013	$105,526	$11,761,836
226	$34,305	$71,220	$105,526	$11,690,616
227	$34,098	$71,428	$105,526	$11,619,188
228	$33,889	$71,636	$105,526	$11,547,551

第19年供款共

$1,266,306

第19年利息

$420,289

第19年共還本金

$846,017

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$33,680	$71,845	$105,526	$11,475,706
230	$33,471	$72,055	$105,526	$11,403,652
231	$33,261	$72,265	$105,526	$11,331,387
232	$33,050	$72,476	$105,526	$11,258,911
233	$32,838	$72,687	$105,526	$11,186,224
234	$32,626	$72,899	$105,526	$11,113,325
235	$32,414	$73,112	$105,526	$11,040,213
236	$32,201	$73,325	$105,526	$10,966,889
237	$31,987	$73,539	$105,526	$10,893,350
238	$31,772	$73,753	$105,526	$10,819,597
239	$31,557	$73,968	$105,526	$10,745,628
240	$31,341	$74,184	$105,526	$10,671,444

第20年供款共

$1,266,306

第20年利息

$390,199

第20年共還本金

$876,107

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$31,125	$74,400	$105,526	$10,597,044
242	$30,908	$74,617	$105,526	$10,522,426
243	$30,690	$74,835	$105,526	$10,447,591
244	$30,472	$75,053	$105,526	$10,372,538
245	$30,253	$75,272	$105,526	$10,297,266
246	$30,034	$75,492	$105,526	$10,221,774
247	$29,814	$75,712	$105,526	$10,146,062
248	$29,593	$75,933	$105,526	$10,070,129
249	$29,371	$76,154	$105,526	$9,993,975
250	$29,149	$76,376	$105,526	$9,917,598
251	$28,926	$76,599	$105,526	$9,840,999
252	$28,703	$76,823	$105,526	$9,764,176

第21年供款共

$1,266,306

第21年利息

$359,038

第21年共還本金

$907,268

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$28,479	$77,047	$105,526	$9,687,130
254	$28,254	$77,271	$105,526	$9,609,858
255	$28,029	$77,497	$105,526	$9,532,362
256	$27,803	$77,723	$105,526	$9,454,639
257	$27,576	$77,949	$105,526	$9,376,689
258	$27,349	$78,177	$105,526	$9,298,513
259	$27,121	$78,405	$105,526	$9,220,108
260	$26,892	$78,634	$105,526	$9,141,474
261	$26,663	$78,863	$105,526	$9,062,611
262	$26,433	$79,093	$105,526	$8,983,519
263	$26,202	$79,324	$105,526	$8,904,195
264	$25,971	$79,555	$105,526	$8,824,640

第22年供款共

$1,266,306

第22年利息

$326,770

第22年共還本金

$939,536

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$25,739	$79,787	$105,526	$8,744,853
266	$25,506	$80,020	$105,526	$8,664,833
267	$25,272	$80,253	$105,526	$8,584,580
268	$25,038	$80,487	$105,526	$8,504,093
269	$24,804	$80,722	$105,526	$8,423,371
270	$24,568	$80,957	$105,526	$8,342,414
271	$24,332	$81,193	$105,526	$8,261,220
272	$24,095	$81,430	$105,526	$8,179,790
273	$23,858	$81,668	$105,526	$8,098,122
274	$23,620	$81,906	$105,526	$8,016,216
275	$23,381	$82,145	$105,526	$7,934,072
276	$23,141	$82,384	$105,526	$7,851,687

第23年供款共

$1,266,306

第23年利息

$293,353

第23年共還本金

$972,953

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$22,901	$82,625	$105,526	$7,769,062
278	$22,660	$82,866	$105,526	$7,686,197
279	$22,418	$83,107	$105,526	$7,603,089
280	$22,176	$83,350	$105,526	$7,519,739
281	$21,933	$83,593	$105,526	$7,436,146
282	$21,689	$83,837	$105,526	$7,352,310
283	$21,444	$84,081	$105,526	$7,268,228
284	$21,199	$84,327	$105,526	$7,183,902
285	$20,953	$84,572	$105,526	$7,099,329
286	$20,706	$84,819	$105,526	$7,014,510
287	$20,459	$85,067	$105,526	$6,929,444
288	$20,211	$85,315	$105,526	$6,844,129

第24年供款共

$1,266,306

第24年利息

$258,748

第24年共還本金

$1,007,558

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$19,962	$85,563	$105,526	$6,758,566
290	$19,712	$85,813	$105,526	$6,672,753
291	$19,462	$86,063	$105,526	$6,586,689
292	$19,211	$86,314	$105,526	$6,500,375
293	$18,959	$86,566	$105,526	$6,413,809
294	$18,707	$86,819	$105,526	$6,326,990
295	$18,454	$87,072	$105,526	$6,239,919
296	$18,200	$87,326	$105,526	$6,152,593
297	$17,945	$87,580	$105,526	$6,065,012
298	$17,690	$87,836	$105,526	$5,977,177
299	$17,433	$88,092	$105,526	$5,889,085
300	$17,176	$88,349	$105,526	$5,800,736

第25年供款共

$1,266,306

第25年利息

$222,912

第25年共還本金

$1,043,394

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$16,919	$88,607	$105,526	$5,712,129
302	$16,660	$88,865	$105,526	$5,623,264
303	$16,401	$89,124	$105,526	$5,534,139
304	$16,141	$89,384	$105,526	$5,444,755
305	$15,881	$89,645	$105,526	$5,355,110
306	$15,619	$89,906	$105,526	$5,265,204
307	$15,357	$90,169	$105,526	$5,175,035
308	$15,094	$90,432	$105,526	$5,084,603
309	$14,830	$90,695	$105,526	$4,993,908
310	$14,566	$90,960	$105,526	$4,902,948
311	$14,300	$91,225	$105,526	$4,811,723
312	$14,034	$91,491	$105,526	$4,720,232

第26年供款共

$1,266,306

第26年利息

$185,802

第26年共還本金

$1,080,504

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$13,767	$91,758	$105,526	$4,628,473
314	$13,500	$92,026	$105,526	$4,536,448
315	$13,231	$92,294	$105,526	$4,444,153
316	$12,962	$92,563	$105,526	$4,351,590
317	$12,692	$92,833	$105,526	$4,258,757
318	$12,421	$93,104	$105,526	$4,165,653
319	$12,150	$93,376	$105,526	$4,072,277
320	$11,877	$93,648	$105,526	$3,978,629
321	$11,604	$93,921	$105,526	$3,884,708
322	$11,330	$94,195	$105,526	$3,790,513
323	$11,056	$94,470	$105,526	$3,696,043
324	$10,780	$94,745	$105,526	$3,601,297

第27年供款共

$1,266,306

第27年利息

$147,372

第27年共還本金

$1,118,934

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$10,504	$95,022	$105,526	$3,506,276
326	$10,227	$95,299	$105,526	$3,410,977
327	$9,949	$95,577	$105,526	$3,315,400
328	$9,670	$95,856	$105,526	$3,219,544
329	$9,390	$96,135	$105,526	$3,123,409
330	$9,110	$96,416	$105,526	$3,026,994
331	$8,829	$96,697	$105,526	$2,930,297
332	$8,547	$96,979	$105,526	$2,833,318
333	$8,264	$97,262	$105,526	$2,736,056
334	$7,980	$97,545	$105,526	$2,638,511
335	$7,696	$97,830	$105,526	$2,540,681
336	$7,410	$98,115	$105,526	$2,442,566

第28年供款共

$1,266,306

第28年利息

$107,575

第28年共還本金

$1,158,731

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$7,124	$98,401	$105,526	$2,344,165
338	$6,837	$98,688	$105,526	$2,245,476
339	$6,549	$98,976	$105,526	$2,146,500
340	$6,261	$99,265	$105,526	$2,047,235
341	$5,971	$99,554	$105,526	$1,947,681
342	$5,681	$99,845	$105,526	$1,847,836
343	$5,390	$100,136	$105,526	$1,747,700
344	$5,097	$100,428	$105,526	$1,647,272
345	$4,805	$100,721	$105,526	$1,546,551
346	$4,511	$101,015	$105,526	$1,445,536
347	$4,216	$101,309	$105,526	$1,344,227
348	$3,921	$101,605	$105,526	$1,242,622

第29年供款共

$1,266,306

第29年利息

$66,362

第29年共還本金

$1,199,944

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$3,624	$101,901	$105,526	$1,140,721
350	$3,327	$102,198	$105,526	$1,038,523
351	$3,029	$102,496	$105,526	$936,026
352	$2,730	$102,795	$105,526	$833,231
353	$2,430	$103,095	$105,526	$730,135
354	$2,130	$103,396	$105,526	$626,740
355	$1,828	$103,698	$105,526	$523,042
356	$1,526	$104,000	$105,526	$419,042
357	$1,222	$104,303	$105,526	$314,739
358	$918	$104,608	$105,526	$210,131
359	$613	$104,913	$105,526	$105,219
360	$307	$105,219	$105,526	$0

第30年供款共

$1,266,306

第30年利息

$23,684

第30年共還本金

$1,242,622

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$22,819,181

免责声明

笋盘推介

按揭保险费
info