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$23,349,423

每月供款
$109,388

首期

$-16,360,000

总贷款额

$24,360,000

總利息

$15,019,423

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-16,030,000

$218,775

置业成本总预算

HK$-16,030,000

首期

$-16,360,000
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

$218,775

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

马鞍山迎海第01期第05座

thumb_up

迎海最受欢迎两房半

实

495 呎

@14,141

建

637 呎

@10,989

local_fire_department 至HIT local_offer 低水笋价

售$700 万

实

495 呎

@14,141

建

637 呎

@10,989

售$700 万

local_fire_department 至HIT local_offer 低水笋价

马鞍山西沙村屋

thumb_up

WITH ROOF GOOD LOCATION NEAR BUS STOP

建

700 呎

@10,714

售$750 万

建

700 呎

@10,714

售$750 万

马鞍山翠拥华庭第08座

thumb_up

靓装三房套邻近马铁环境舒适宁静

实

787 呎

@11,182

建

1,004 呎

@8,765

local_fire_department 至HIT

售$880 万

实

787 呎

@11,182

建

1,004 呎

@8,765

售$880 万

local_fire_department 至HIT

VR实景

马鞍山迎海

thumb_up

马鞍山迎海

实

473 呎

@14,799

local_fire_department 至HIT real_estate_agent 罕有放盘

售$700 万

实

473 呎

@14,799

售$700 万

local_fire_department 至HIT real_estate_agent 罕有放盘

沙田晋名峰

thumb_up

＊豪宅＊环境幽雅＊居高临下＊连车位＊

实

568 呎

@15,845

建

718 呎

@12,535

local_fire_department 至HIT real_estate_agent 罕有放盘 pets 爱竉必选 transfer_within_a_station 人才必选

售$900 万

实

568 呎

@15,845

建

718 呎

@12,535

售$900 万

local_fire_department 至HIT real_estate_agent 罕有放盘 pets 爱竉必选 transfer_within_a_station 人才必选

马鞍山观澜雅轩

thumb_up

观澜雅轩** 开扬靓景,池海双辉,大房大厅,连车位**

实

586 呎

@15,017

建

790 呎

@11,139

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价

售$880 万

实

586 呎

@15,017

建

790 呎

@11,139

售$880 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价

马鞍山迎海

thumb_up

高层靓装二房，价钱好商议

实

498 呎

@14,659

local_fire_department 至HIT

售$730 万

实

498 呎

@14,659

售$730 万

local_fire_department 至HIT

VR实景

马鞍山迎海第02期星湾第21座

thumb_up

💥移民急讓🋨正南 [ 簇新装修2房 + 书房 ] 凤凰楼💸

实

472 呎

@16,314

local_fire_department 至HIT verified 首置必买 pets 爱竉必选 price_change 蚀让盘

售$770 万

实

472 呎

@16,314

售$770 万

local_fire_department 至HIT verified 首置必买 pets 爱竉必选 price_change 蚀让盘

西贡 ~优质屋苑~优质管理~市中心,楼龄新~会所设施

thumb_up

逸珑园

实

667 呎

@13,493

local_fire_department 至HIT

售$900 万

实

667 呎

@13,493

售$900 万

local_fire_department 至HIT

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

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

马鞍山新港城 K座

thumb_up

3房景观开扬,交通方便

实

551 呎

@12,704

建

750 呎

@9,333

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

售$700 万

实

551 呎

@12,704

建

750 呎

@9,333

售$700 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

利率	15年	20年	25年	30年
1.000	$145,793	$112,030	$91,806	$78,351
1.500	$151,213	$117,548	$97,424	$84,071
2.000	$156,759	$123,233	$103,251	$90,039
2.500	$162,430	$129,084	$109,283	$96,251
3.000	$168,226	$135,100	$115,518	$102,703
3.500	$174,145	$141,278	$121,952	$109,387
4.000	$180,188	$147,617	$128,581	$116,298
4.500	$186,352	$154,113	$135,401	$123,429
5.000	$192,637	$160,765	$142,406	$130,770
5.500	$199,042	$167,569	$149,592	$138,313
6.000	$205,564	$174,523	$156,952	$146,051

每月供款$109,388

年期

30年

贷款金额

$24,360,000

總利息

$15,019,423

总贷款连利息

$39,379,423

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$71,050	$38,337	$109,387	$24,321,663
2	$70,938	$38,449	$109,387	$24,283,214
3	$70,826	$38,561	$109,387	$24,244,652
4	$70,714	$38,674	$109,387	$24,205,979
5	$70,601	$38,787	$109,387	$24,167,192
6	$70,488	$38,900	$109,387	$24,128,292
7	$70,374	$39,013	$109,387	$24,089,279
8	$70,260	$39,127	$109,387	$24,050,153
9	$70,146	$39,241	$109,387	$24,010,911
10	$70,032	$39,355	$109,387	$23,971,556
11	$69,917	$39,470	$109,387	$23,932,086
12	$69,802	$39,585	$109,387	$23,892,500

第1年供款共

$1,312,647

第1年利息

$845,148

第1年共還本金

$467,500

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$69,686	$39,701	$109,387	$23,852,800
14	$69,571	$39,817	$109,387	$23,812,983
15	$69,455	$39,933	$109,387	$23,773,050
16	$69,338	$40,049	$109,387	$23,733,001
17	$69,221	$40,166	$109,387	$23,692,835
18	$69,104	$40,283	$109,387	$23,652,552
19	$68,987	$40,401	$109,387	$23,612,151
20	$68,869	$40,519	$109,387	$23,571,633
21	$68,751	$40,637	$109,387	$23,530,996
22	$68,632	$40,755	$109,387	$23,490,241
23	$68,513	$40,874	$109,387	$23,449,367
24	$68,394	$40,993	$109,387	$23,408,373

第2年供款共

$1,312,647

第2年利息

$828,520

第2年共還本金

$484,127

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$68,274	$41,113	$109,387	$23,367,260
26	$68,155	$41,233	$109,387	$23,326,028
27	$68,034	$41,353	$109,387	$23,284,675
28	$67,914	$41,474	$109,387	$23,243,201
29	$67,793	$41,595	$109,387	$23,201,606
30	$67,671	$41,716	$109,387	$23,159,890
31	$67,550	$41,838	$109,387	$23,118,053
32	$67,428	$41,960	$109,387	$23,076,093
33	$67,305	$42,082	$109,387	$23,034,011
34	$67,183	$42,205	$109,387	$22,991,806
35	$67,059	$42,328	$109,387	$22,949,479
36	$66,936	$42,451	$109,387	$22,907,027

第3年供款共

$1,312,647

第3年利息

$811,301

第3年共還本金

$501,346

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$66,812	$42,575	$109,387	$22,864,452
38	$66,688	$42,699	$109,387	$22,821,753
39	$66,563	$42,824	$109,387	$22,778,929
40	$66,439	$42,949	$109,387	$22,735,980
41	$66,313	$43,074	$109,387	$22,692,906
42	$66,188	$43,200	$109,387	$22,649,707
43	$66,062	$43,326	$109,387	$22,606,381
44	$65,935	$43,452	$109,387	$22,562,929
45	$65,809	$43,579	$109,387	$22,519,350
46	$65,681	$43,706	$109,387	$22,475,644
47	$65,554	$43,833	$109,387	$22,431,811
48	$65,426	$43,961	$109,387	$22,387,850

第4年供款共

$1,312,647

第4年利息

$793,470

第4年共還本金

$519,177

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$65,298	$44,089	$109,387	$22,343,760
50	$65,169	$44,218	$109,387	$22,299,542
51	$65,040	$44,347	$109,387	$22,255,196
52	$64,911	$44,476	$109,387	$22,210,719
53	$64,781	$44,606	$109,387	$22,166,113
54	$64,651	$44,736	$109,387	$22,121,377
55	$64,521	$44,867	$109,387	$22,076,510
56	$64,390	$44,997	$109,387	$22,031,513
57	$64,259	$45,129	$109,387	$21,986,384
58	$64,127	$45,260	$109,387	$21,941,124
59	$63,995	$45,392	$109,387	$21,895,732
60	$63,863	$45,525	$109,387	$21,850,207

第5年供款共

$1,312,647

第5年利息

$775,004

第5年共還本金

$537,643

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$63,730	$45,658	$109,387	$21,804,549
62	$63,597	$45,791	$109,387	$21,758,759
63	$63,463	$45,924	$109,387	$21,712,834
64	$63,329	$46,058	$109,387	$21,666,776
65	$63,195	$46,193	$109,387	$21,620,584
66	$63,060	$46,327	$109,387	$21,574,257
67	$62,925	$46,462	$109,387	$21,527,794
68	$62,789	$46,598	$109,387	$21,481,196
69	$62,653	$46,734	$109,387	$21,434,462
70	$62,517	$46,870	$109,387	$21,387,592
71	$62,380	$47,007	$109,387	$21,340,586
72	$62,243	$47,144	$109,387	$21,293,442

第6年供款共

$1,312,647

第6年利息

$755,882

第6年共還本金

$556,765

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$62,106	$47,281	$109,387	$21,246,160
74	$61,968	$47,419	$109,387	$21,198,741
75	$61,830	$47,558	$109,387	$21,151,183
76	$61,691	$47,696	$109,387	$21,103,487
77	$61,552	$47,835	$109,387	$21,055,651
78	$61,412	$47,975	$109,387	$21,007,677
79	$61,272	$48,115	$109,387	$20,959,562
80	$61,132	$48,255	$109,387	$20,911,306
81	$60,991	$48,396	$109,387	$20,862,910
82	$60,850	$48,537	$109,387	$20,814,373
83	$60,709	$48,679	$109,387	$20,765,695
84	$60,567	$48,821	$109,387	$20,716,874

第7年供款共

$1,312,647

第7年利息

$736,080

第7年共還本金

$576,568

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$60,424	$48,963	$109,387	$20,667,911
86	$60,281	$49,106	$109,387	$20,618,805
87	$60,138	$49,249	$109,387	$20,569,556
88	$59,995	$49,393	$109,387	$20,520,163
89	$59,850	$49,537	$109,387	$20,470,626
90	$59,706	$49,681	$109,387	$20,420,945
91	$59,561	$49,826	$109,387	$20,371,119
92	$59,416	$49,972	$109,387	$20,321,147
93	$59,270	$50,117	$109,387	$20,271,030
94	$59,124	$50,263	$109,387	$20,220,767
95	$58,977	$50,410	$109,387	$20,170,357
96	$58,830	$50,557	$109,387	$20,119,799

第8年供款共

$1,312,647

第8年利息

$715,573

第8年共還本金

$597,074

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$58,683	$50,705	$109,387	$20,069,095
98	$58,535	$50,852	$109,387	$20,018,242
99	$58,387	$51,001	$109,387	$19,967,242
100	$58,238	$51,149	$109,387	$19,916,092
101	$58,089	$51,299	$109,387	$19,864,794
102	$57,939	$51,448	$109,387	$19,813,345
103	$57,789	$51,598	$109,387	$19,761,747
104	$57,638	$51,749	$109,387	$19,709,998
105	$57,487	$51,900	$109,387	$19,658,098
106	$57,336	$52,051	$109,387	$19,606,047
107	$57,184	$52,203	$109,387	$19,553,844
108	$57,032	$52,355	$109,387	$19,501,489

第9年供款共

$1,312,647

第9年利息

$694,337

第9年共還本金

$618,311

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$56,879	$52,508	$109,387	$19,448,981
110	$56,726	$52,661	$109,387	$19,396,320
111	$56,573	$52,815	$109,387	$19,343,505
112	$56,419	$52,969	$109,387	$19,290,536
113	$56,264	$53,123	$109,387	$19,237,413
114	$56,109	$53,278	$109,387	$19,184,135
115	$55,954	$53,434	$109,387	$19,130,701
116	$55,798	$53,589	$109,387	$19,077,112
117	$55,642	$53,746	$109,387	$19,023,366
118	$55,485	$53,902	$109,387	$18,969,464
119	$55,328	$54,060	$109,387	$18,915,404
120	$55,170	$54,217	$109,387	$18,861,187

第10年供款共

$1,312,647

第10年利息

$672,345

第10年共還本金

$640,302

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$55,012	$54,375	$109,387	$18,806,811
122	$54,853	$54,534	$109,387	$18,752,277
123	$54,694	$54,693	$109,387	$18,697,584
124	$54,535	$54,853	$109,387	$18,642,731
125	$54,375	$55,013	$109,387	$18,587,719
126	$54,214	$55,173	$109,387	$18,532,546
127	$54,053	$55,334	$109,387	$18,477,212
128	$53,892	$55,495	$109,387	$18,421,716
129	$53,730	$55,657	$109,387	$18,366,059
130	$53,568	$55,820	$109,387	$18,310,239
131	$53,405	$55,982	$109,387	$18,254,257
132	$53,242	$56,146	$109,387	$18,198,111

第11年供款共

$1,312,647

第11年利息

$649,572

第11年共還本金

$663,076

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$53,078	$56,309	$109,387	$18,141,802
134	$52,914	$56,474	$109,387	$18,085,328
135	$52,749	$56,638	$109,387	$18,028,690
136	$52,584	$56,804	$109,387	$17,971,886
137	$52,418	$56,969	$109,387	$17,914,917
138	$52,252	$57,135	$109,387	$17,857,781
139	$52,085	$57,302	$109,387	$17,800,479
140	$51,918	$57,469	$109,387	$17,743,010
141	$51,750	$57,637	$109,387	$17,685,373
142	$51,582	$57,805	$109,387	$17,627,568
143	$51,414	$57,974	$109,387	$17,569,595
144	$51,245	$58,143	$109,387	$17,511,452

第12年供款共

$1,312,647

第12年利息

$625,988

第12年共還本金

$686,659

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$51,075	$58,312	$109,387	$17,453,140
146	$50,905	$58,482	$109,387	$17,394,658
147	$50,734	$58,653	$109,387	$17,336,005
148	$50,563	$58,824	$109,387	$17,277,181
149	$50,392	$58,996	$109,387	$17,218,185
150	$50,220	$59,168	$109,387	$17,159,018
151	$50,047	$59,340	$109,387	$17,099,677
152	$49,874	$59,513	$109,387	$17,040,164
153	$49,700	$59,687	$109,387	$16,980,477
154	$49,526	$59,861	$109,387	$16,920,617
155	$49,352	$60,035	$109,387	$16,860,581
156	$49,177	$60,211	$109,387	$16,800,370

第13年供款共

$1,312,647

第13年利息

$601,566

第13年共還本金

$711,082

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$49,001	$60,386	$109,387	$16,739,984
158	$48,825	$60,562	$109,387	$16,679,422
159	$48,648	$60,739	$109,387	$16,618,683
160	$48,471	$60,916	$109,387	$16,557,767
161	$48,293	$61,094	$109,387	$16,496,673
162	$48,115	$61,272	$109,387	$16,435,401
163	$47,937	$61,451	$109,387	$16,373,950
164	$47,757	$61,630	$109,387	$16,312,320
165	$47,578	$61,810	$109,387	$16,250,511
166	$47,397	$61,990	$109,387	$16,188,521
167	$47,217	$62,171	$109,387	$16,126,350
168	$47,035	$62,352	$109,387	$16,063,998

第14年供款共

$1,312,647

第14年利息

$576,275

第14年共還本金

$736,373

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$46,853	$62,534	$109,387	$16,001,464
170	$46,671	$62,716	$109,387	$15,938,748
171	$46,488	$62,899	$109,387	$15,875,848
172	$46,305	$63,083	$109,387	$15,812,766
173	$46,121	$63,267	$109,387	$15,749,499
174	$45,936	$63,451	$109,387	$15,686,048
175	$45,751	$63,636	$109,387	$15,622,411
176	$45,565	$63,822	$109,387	$15,558,589
177	$45,379	$64,008	$109,387	$15,494,581
178	$45,193	$64,195	$109,387	$15,430,387
179	$45,005	$64,382	$109,387	$15,366,005
180	$44,818	$64,570	$109,387	$15,301,435

第15年供款共

$1,312,647

第15年利息

$550,084

第15年共還本金

$762,563

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$44,629	$64,758	$109,387	$15,236,677
182	$44,440	$64,947	$109,387	$15,171,730
183	$44,251	$65,136	$109,387	$15,106,593
184	$44,061	$65,326	$109,387	$15,041,267
185	$43,870	$65,517	$109,387	$14,975,750
186	$43,679	$65,708	$109,387	$14,910,042
187	$43,488	$65,900	$109,387	$14,844,142
188	$43,295	$66,092	$109,387	$14,778,050
189	$43,103	$66,285	$109,387	$14,711,766
190	$42,909	$66,478	$109,387	$14,645,288
191	$42,715	$66,672	$109,387	$14,578,616
192	$42,521	$66,866	$109,387	$14,511,750

第16年供款共

$1,312,647

第16年利息

$522,962

第16年共還本金

$789,685

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$42,326	$67,061	$109,387	$14,444,688
194	$42,130	$67,257	$109,387	$14,377,431
195	$41,934	$67,453	$109,387	$14,309,978
196	$41,737	$67,650	$109,387	$14,242,328
197	$41,540	$67,847	$109,387	$14,174,481
198	$41,342	$68,045	$109,387	$14,106,436
199	$41,144	$68,244	$109,387	$14,038,193
200	$40,945	$68,443	$109,387	$13,969,750
201	$40,745	$68,642	$109,387	$13,901,108
202	$40,545	$68,842	$109,387	$13,832,266
203	$40,344	$69,043	$109,387	$13,763,222
204	$40,143	$69,245	$109,387	$13,693,978

第17年供款共

$1,312,647

第17年利息

$494,876

第17年共還本金

$817,772

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$39,941	$69,447	$109,387	$13,624,531
206	$39,738	$69,649	$109,387	$13,554,882
207	$39,535	$69,852	$109,387	$13,485,030
208	$39,331	$70,056	$109,387	$13,414,974
209	$39,127	$70,260	$109,387	$13,344,714
210	$38,922	$70,465	$109,387	$13,274,249
211	$38,717	$70,671	$109,387	$13,203,578
212	$38,510	$70,877	$109,387	$13,132,701
213	$38,304	$71,084	$109,387	$13,061,617
214	$38,096	$71,291	$109,387	$12,990,327
215	$37,888	$71,499	$109,387	$12,918,828
216	$37,680	$71,707	$109,387	$12,847,120

第18年供款共

$1,312,647

第18年利息

$465,790

第18年共還本金

$846,857

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$37,471	$71,917	$109,387	$12,775,204
218	$37,261	$72,126	$109,387	$12,703,078
219	$37,051	$72,337	$109,387	$12,630,741
220	$36,840	$72,548	$109,387	$12,558,193
221	$36,628	$72,759	$109,387	$12,485,434
222	$36,416	$72,971	$109,387	$12,412,463
223	$36,203	$73,184	$109,387	$12,339,278
224	$35,990	$73,398	$109,387	$12,265,881
225	$35,775	$73,612	$109,387	$12,192,269
226	$35,561	$73,827	$109,387	$12,118,442
227	$35,345	$74,042	$109,387	$12,044,400
228	$35,130	$74,258	$109,387	$11,970,143

第19年供款共

$1,312,647

第19年利息

$435,670

第19年共還本金

$876,978

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$34,913	$74,474	$109,387	$11,895,668
230	$34,696	$74,692	$109,387	$11,820,977
231	$34,478	$74,909	$109,387	$11,746,067
232	$34,259	$75,128	$109,387	$11,670,939
233	$34,040	$75,347	$109,387	$11,595,592
234	$33,820	$75,567	$109,387	$11,520,026
235	$33,600	$75,787	$109,387	$11,444,238
236	$33,379	$76,008	$109,387	$11,368,230
237	$33,157	$76,230	$109,387	$11,292,000
238	$32,935	$76,452	$109,387	$11,215,548
239	$32,712	$76,675	$109,387	$11,138,873
240	$32,488	$76,899	$109,387	$11,061,974

第20年供款共

$1,312,647

第20年利息

$404,478

第20年共還本金

$908,169

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$32,264	$77,123	$109,387	$10,984,850
242	$32,039	$77,348	$109,387	$10,907,502
243	$31,814	$77,574	$109,387	$10,829,929
244	$31,587	$77,800	$109,387	$10,752,129
245	$31,360	$78,027	$109,387	$10,674,102
246	$31,133	$78,254	$109,387	$10,595,847
247	$30,905	$78,483	$109,387	$10,517,364
248	$30,676	$78,712	$109,387	$10,438,653
249	$30,446	$78,941	$109,387	$10,359,712
250	$30,216	$79,171	$109,387	$10,280,540
251	$29,985	$79,402	$109,387	$10,201,138
252	$29,753	$79,634	$109,387	$10,121,504

第21年供款共

$1,312,647

第21年利息

$372,178

第21年共還本金

$940,470

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$29,521	$79,866	$109,387	$10,041,638
254	$29,288	$80,099	$109,387	$9,961,538
255	$29,054	$80,333	$109,387	$9,881,206
256	$28,820	$80,567	$109,387	$9,800,638
257	$28,585	$80,802	$109,387	$9,719,836
258	$28,350	$81,038	$109,387	$9,638,799
259	$28,113	$81,274	$109,387	$9,557,524
260	$27,876	$81,511	$109,387	$9,476,013
261	$27,638	$81,749	$109,387	$9,394,264
262	$27,400	$81,987	$109,387	$9,312,277
263	$27,161	$82,226	$109,387	$9,230,051
264	$26,921	$82,466	$109,387	$9,147,584

第22年供款共

$1,312,647

第22年利息

$338,728

第22年共還本金

$973,920

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$26,680	$82,707	$109,387	$9,064,877
266	$26,439	$82,948	$109,387	$8,981,929
267	$26,197	$83,190	$109,387	$8,898,739
268	$25,955	$83,433	$109,387	$8,815,307
269	$25,711	$83,676	$109,387	$8,731,631
270	$25,467	$83,920	$109,387	$8,647,711
271	$25,222	$84,165	$109,387	$8,563,546
272	$24,977	$84,410	$109,387	$8,479,136
273	$24,731	$84,656	$109,387	$8,394,479
274	$24,484	$84,903	$109,387	$8,309,576
275	$24,236	$85,151	$109,387	$8,224,425
276	$23,988	$85,399	$109,387	$8,139,025

第23年供款共

$1,312,647

第23年利息

$304,089

第23年共還本金

$1,008,559

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$23,739	$85,648	$109,387	$8,053,377
278	$23,489	$85,898	$109,387	$7,967,479
279	$23,238	$86,149	$109,387	$7,881,330
280	$22,987	$86,400	$109,387	$7,794,930
281	$22,735	$86,652	$109,387	$7,708,278
282	$22,482	$86,905	$109,387	$7,621,373
283	$22,229	$87,158	$109,387	$7,534,215
284	$21,975	$87,412	$109,387	$7,446,802
285	$21,720	$87,667	$109,387	$7,359,135
286	$21,464	$87,923	$109,387	$7,271,212
287	$21,208	$88,180	$109,387	$7,183,032
288	$20,951	$88,437	$109,387	$7,094,595

第24年供款共

$1,312,647

第24年利息

$268,217

第24年共還本金

$1,044,430

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$20,693	$88,695	$109,387	$7,005,900
290	$20,434	$88,953	$109,387	$6,916,947
291	$20,174	$89,213	$109,387	$6,827,734
292	$19,914	$89,473	$109,387	$6,738,261
293	$19,653	$89,734	$109,387	$6,648,527
294	$19,392	$89,996	$109,387	$6,558,531
295	$19,129	$90,258	$109,387	$6,468,273
296	$18,866	$90,521	$109,387	$6,377,752
297	$18,602	$90,786	$109,387	$6,286,966
298	$18,337	$91,050	$109,387	$6,195,916
299	$18,071	$91,316	$109,387	$6,104,600
300	$17,805	$91,582	$109,387	$6,013,018

第25年供款共

$1,312,647

第25年利息

$231,070

第25年共還本金

$1,081,577

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$17,538	$91,849	$109,387	$5,921,168
302	$17,270	$92,117	$109,387	$5,829,051
303	$17,001	$92,386	$109,387	$5,736,665
304	$16,732	$92,655	$109,387	$5,644,010
305	$16,462	$92,926	$109,387	$5,551,084
306	$16,191	$93,197	$109,387	$5,457,888
307	$15,919	$93,468	$109,387	$5,364,419
308	$15,646	$93,741	$109,387	$5,270,678
309	$15,373	$94,014	$109,387	$5,176,664
310	$15,099	$94,289	$109,387	$5,082,375
311	$14,824	$94,564	$109,387	$4,987,811
312	$14,548	$94,840	$109,387	$4,892,972

第26年供款共

$1,312,647

第26年利息

$192,602

第26年共還本金

$1,120,046

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$14,271	$95,116	$109,387	$4,797,856
314	$13,994	$95,394	$109,387	$4,702,462
315	$13,716	$95,672	$109,387	$4,606,791
316	$13,436	$95,951	$109,387	$4,510,840
317	$13,157	$96,231	$109,387	$4,414,609
318	$12,876	$96,511	$109,387	$4,318,098
319	$12,594	$96,793	$109,387	$4,221,305
320	$12,312	$97,075	$109,387	$4,124,230
321	$12,029	$97,358	$109,387	$4,026,871
322	$11,745	$97,642	$109,387	$3,929,229
323	$11,460	$97,927	$109,387	$3,831,302
324	$11,175	$98,213	$109,387	$3,733,089

第27年供款共

$1,312,647

第27年利息

$152,765

第27年共還本金

$1,159,882

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$10,888	$98,499	$109,387	$3,634,590
326	$10,601	$98,786	$109,387	$3,535,804
327	$10,313	$99,075	$109,387	$3,436,729
328	$10,024	$99,363	$109,387	$3,337,366
329	$9,734	$99,653	$109,387	$3,237,713
330	$9,443	$99,944	$109,387	$3,137,769
331	$9,152	$100,235	$109,387	$3,037,533
332	$8,859	$100,528	$109,387	$2,937,005
333	$8,566	$100,821	$109,387	$2,836,184
334	$8,272	$101,115	$109,387	$2,735,069
335	$7,977	$101,410	$109,387	$2,633,659
336	$7,682	$101,706	$109,387	$2,531,954

第28年供款共

$1,312,647

第28年利息

$111,511

第28年共還本金

$1,201,136

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$7,385	$102,002	$109,387	$2,429,951
338	$7,087	$102,300	$109,387	$2,327,651
339	$6,789	$102,598	$109,387	$2,225,053
340	$6,490	$102,898	$109,387	$2,122,155
341	$6,190	$103,198	$109,387	$2,018,958
342	$5,889	$103,499	$109,387	$1,915,459
343	$5,587	$103,801	$109,387	$1,811,658
344	$5,284	$104,103	$109,387	$1,707,555
345	$4,980	$104,407	$109,387	$1,603,148
346	$4,676	$104,711	$109,387	$1,498,437
347	$4,370	$105,017	$109,387	$1,393,420
348	$4,064	$105,323	$109,387	$1,288,097

第29年供款共

$1,312,647

第29年利息

$68,791

第29年共還本金

$1,243,857

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$3,757	$105,630	$109,387	$1,182,467
350	$3,449	$105,938	$109,387	$1,076,528
351	$3,140	$106,247	$109,387	$970,281
352	$2,830	$106,557	$109,387	$863,723
353	$2,519	$106,868	$109,387	$756,855
354	$2,207	$107,180	$109,387	$649,676
355	$1,895	$107,492	$109,387	$542,183
356	$1,581	$107,806	$109,387	$434,377
357	$1,267	$108,120	$109,387	$326,257
358	$952	$108,436	$109,387	$217,821
359	$635	$108,752	$109,387	$109,069
360	$318	$109,069	$109,387	$0

第30年供款共

$1,312,647

第30年利息

$24,551

第30年共還本金

$1,288,097

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$23,349,423

免责声明

笋盘推介

按揭保险费
info