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$30,546,316

每月供款
$170,601

首期

$-31,200,000

总贷款额

$39,200,000

總利息

$22,216,316

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-30,870,000

$341,202

置业成本总预算

HK$-30,870,000

首期

$-31,200,000
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

$341,202

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

VR实景

马鞍山天宇海

thumb_up

天宇海罕有特色花园

实

760 呎

@11,316

建

1,001 呎

@8,591

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 hotel_class 楼王

售$860 万

实

760 呎

@11,316

建

1,001 呎

@8,591

售$860 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 hotel_class 楼王

马鞍山翠拥华庭

thumb_up

两房雅装~收租好好租

实

573 呎

@12,216

建

732 呎

@9,563

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价

售$700 万

实

573 呎

@12,216

建

732 呎

@9,563

售$700 万

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价

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

@13,193

local_fire_department 至HIT

售$880 万

实

667 呎

@13,193

售$880 万

local_fire_department 至HIT

马鞍山迎海第03期星湾御第17座

thumb_up

【写意生活由此起】罕有海星湾特色单位

实

546 呎

@14,652

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 local_offer 低水笋价

售$800 万

实

546 呎

@14,652

售$800 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 local_offer 低水笋价

独家

KOL实拍

马鞍山银湖天峰第05座

thumb_up

【独家号外】问鼎银湖最高质2房，光厕梗厨极高层

实

572 呎

@15,385

建

752 呎

@11,702

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 price_change 蚀让盘

售$880 万

实

572 呎

@15,385

建

752 呎

@11,702

售$880 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 price_change 蚀让盘

马鞍山天宇海第3B座

thumb_up

单边海景, 诚意出让

实

763 呎

@11,796

建

1,004 呎

@8,964

flight_takeoff 移民急让

售$900 万

实

763 呎

@11,796

建

1,004 呎

@8,964

售$900 万

flight_takeoff 移民急让

马鞍山天宇海 3房(1套)

thumb_up

天宇海 3房(1套)

实

670 呎

@11,940

建

881 呎

@9,081

local_fire_department 至HIT

售$800 万

实

670 呎

@11,940

建

881 呎

@9,081

售$800 万

local_fire_department 至HIT

白石角天赋海湾

thumb_up

大埔天赋海湾

实

653 呎

@11,485

建

832 呎

@9,014

local_fire_department 至HIT local_offer 低水笋价 flight_takeoff 移民急让 price_change 蚀让盘

售$750 万

实

653 呎

@11,485

建

832 呎

@9,014

售$750 万

local_fire_department 至HIT local_offer 低水笋价 flight_takeoff 移民急让 price_change 蚀让盘

马鞍山翠拥华庭

thumb_up

马鞍山翠拥华庭

实

675 呎

@10,370

建

868 呎

@8,065

local_fire_department 至HIT

售$700 万

实

675 呎

@10,370

建

868 呎

@8,065

售$700 万

local_fire_department 至HIT

将军澳新宝城第03座

thumb_up

有装修内园开扬景

实

575 呎

@14,261

建

774 呎

@10,594

local_fire_department 至HIT

售$820 万

实

575 呎

@14,261

建

774 呎

@10,594

售$820 万

local_fire_department 至HIT

马鞍山翠拥华庭第05座

thumb_up

翠拥华庭大3房内园池景东南方向有工人房

实

816 呎

@10,417

建

1,052 呎

@8,080

local_offer 低水笋价

售$850 万

实

816 呎

@10,417

建

1,052 呎

@8,080

售$850 万

local_offer 低水笋价

利率	15年	20年	25年	30年
1.000	$234,610	$180,279	$147,734	$126,083
1.500	$243,331	$189,158	$156,775	$135,287
2.000	$252,255	$198,306	$166,151	$144,891
2.500	$261,381	$207,722	$175,858	$154,887
3.000	$270,708	$217,402	$185,891	$165,269
3.250	$275,446	$222,341	$191,028	$170,601
3.500	$280,234	$227,344	$196,244	$176,026
4.000	$289,958	$237,544	$206,912	$187,147
4.500	$299,877	$247,999	$217,886	$198,621
5.000	$309,991	$258,703	$229,159	$210,434
5.500	$320,297	$269,652	$240,722	$222,573
6.000	$330,792	$280,841	$252,566	$235,024

每月供款$170,601

年期

30年

贷款金额

$39,200,000

總利息

$22,216,316

总贷款连利息

$61,416,316

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$106,167	$64,434	$170,601	$39,135,566
2	$105,992	$64,609	$170,601	$39,070,957
3	$105,817	$64,784	$170,601	$39,006,173
4	$105,642	$64,959	$170,601	$38,941,214
5	$105,466	$65,135	$170,601	$38,876,079
6	$105,289	$65,311	$170,601	$38,810,768
7	$105,112	$65,488	$170,601	$38,745,279
8	$104,935	$65,666	$170,601	$38,679,613
9	$104,757	$65,844	$170,601	$38,613,770
10	$104,579	$66,022	$170,601	$38,547,748
11	$104,400	$66,201	$170,601	$38,481,547
12	$104,221	$66,380	$170,601	$38,415,167

第1年供款共

$2,047,211

第1年利息

$1,262,378

第1年共還本金

$784,833

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$104,041	$66,560	$170,601	$38,348,607
14	$103,861	$66,740	$170,601	$38,281,867
15	$103,680	$66,921	$170,601	$38,214,947
16	$103,499	$67,102	$170,601	$38,147,844
17	$103,317	$67,284	$170,601	$38,080,561
18	$103,135	$67,466	$170,601	$38,013,095
19	$102,952	$67,649	$170,601	$37,945,446
20	$102,769	$67,832	$170,601	$37,877,614
21	$102,585	$68,016	$170,601	$37,809,598
22	$102,401	$68,200	$170,601	$37,741,398
23	$102,216	$68,385	$170,601	$37,673,014
24	$102,031	$68,570	$170,601	$37,604,444

第2年供款共

$2,047,211

第2年利息

$1,236,487

第2年共還本金

$810,723

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$101,845	$68,756	$170,601	$37,535,689
26	$101,659	$68,942	$170,601	$37,466,747
27	$101,472	$69,128	$170,601	$37,397,618
28	$101,285	$69,316	$170,601	$37,328,303
29	$101,097	$69,503	$170,601	$37,258,799
30	$100,909	$69,692	$170,601	$37,189,108
31	$100,720	$69,880	$170,601	$37,119,227
32	$100,531	$70,070	$170,601	$37,049,158
33	$100,341	$70,259	$170,601	$36,978,898
34	$100,151	$70,450	$170,601	$36,908,449
35	$99,960	$70,640	$170,601	$36,837,808
36	$99,769	$70,832	$170,601	$36,766,976

第3年供款共

$2,047,211

第3年利息

$1,209,743

第3年共還本金

$837,468

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$99,577	$71,024	$170,601	$36,695,953
38	$99,385	$71,216	$170,601	$36,624,737
39	$99,192	$71,409	$170,601	$36,553,328
40	$98,999	$71,602	$170,601	$36,481,725
41	$98,805	$71,796	$170,601	$36,409,929
42	$98,610	$71,991	$170,601	$36,337,939
43	$98,415	$72,186	$170,601	$36,265,753
44	$98,220	$72,381	$170,601	$36,193,372
45	$98,024	$72,577	$170,601	$36,120,795
46	$97,827	$72,774	$170,601	$36,048,021
47	$97,630	$72,971	$170,601	$35,975,050
48	$97,432	$73,168	$170,601	$35,901,882

第4年供款共

$2,047,211

第4年利息

$1,182,116

第4年共還本金

$865,095

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$97,234	$73,367	$170,601	$35,828,515
50	$97,036	$73,565	$170,601	$35,754,950
51	$96,836	$73,765	$170,601	$35,681,185
52	$96,637	$73,964	$170,601	$35,607,221
53	$96,436	$74,165	$170,601	$35,533,056
54	$96,235	$74,366	$170,601	$35,458,691
55	$96,034	$74,567	$170,601	$35,384,124
56	$95,832	$74,769	$170,601	$35,309,355
57	$95,630	$74,971	$170,601	$35,234,384
58	$95,426	$75,174	$170,601	$35,159,209
59	$95,223	$75,378	$170,601	$35,083,831
60	$95,019	$75,582	$170,601	$35,008,249

第5年供款共

$2,047,211

第5年利息

$1,153,578

第5年共還本金

$893,633

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$94,814	$75,787	$170,601	$34,932,462
62	$94,609	$75,992	$170,601	$34,856,470
63	$94,403	$76,198	$170,601	$34,780,272
64	$94,197	$76,404	$170,601	$34,703,868
65	$93,990	$76,611	$170,601	$34,627,256
66	$93,782	$76,819	$170,601	$34,550,438
67	$93,574	$77,027	$170,601	$34,473,411
68	$93,365	$77,235	$170,601	$34,396,176
69	$93,156	$77,445	$170,601	$34,318,731
70	$92,947	$77,654	$170,601	$34,241,077
71	$92,736	$77,865	$170,601	$34,163,212
72	$92,525	$78,076	$170,601	$34,085,137

第6年供款共

$2,047,211

第6年利息

$1,124,098

第6年共還本金

$923,112

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$92,314	$78,287	$170,601	$34,006,850
74	$92,102	$78,499	$170,601	$33,928,351
75	$91,889	$78,712	$170,601	$33,849,639
76	$91,676	$78,925	$170,601	$33,770,714
77	$91,462	$79,139	$170,601	$33,691,576
78	$91,248	$79,353	$170,601	$33,612,223
79	$91,033	$79,568	$170,601	$33,532,655
80	$90,818	$79,783	$170,601	$33,452,872
81	$90,602	$79,999	$170,601	$33,372,872
82	$90,385	$80,216	$170,601	$33,292,656
83	$90,168	$80,433	$170,601	$33,212,223
84	$89,950	$80,651	$170,601	$33,131,572

第7年供款共

$2,047,211

第7年利息

$1,093,646

第7年共還本金

$953,564

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$89,731	$80,870	$170,601	$33,050,702
86	$89,512	$81,089	$170,601	$32,969,614
87	$89,293	$81,308	$170,601	$32,888,306
88	$89,072	$81,528	$170,601	$32,806,777
89	$88,852	$81,749	$170,601	$32,725,028
90	$88,630	$81,971	$170,601	$32,643,058
91	$88,408	$82,193	$170,601	$32,560,865
92	$88,186	$82,415	$170,601	$32,478,450
93	$87,962	$82,638	$170,601	$32,395,811
94	$87,739	$82,862	$170,601	$32,312,949
95	$87,514	$83,087	$170,601	$32,229,863
96	$87,289	$83,312	$170,601	$32,146,551

第8年供款共

$2,047,211

第8年利息

$1,062,189

第8年共還本金

$985,021

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$87,064	$83,537	$170,601	$32,063,014
98	$86,837	$83,764	$170,601	$31,979,250
99	$86,610	$83,990	$170,601	$31,895,260
100	$86,383	$84,218	$170,601	$31,811,042
101	$86,155	$84,446	$170,601	$31,726,596
102	$85,926	$84,675	$170,601	$31,641,921
103	$85,697	$84,904	$170,601	$31,557,017
104	$85,467	$85,134	$170,601	$31,471,883
105	$85,236	$85,365	$170,601	$31,386,519
106	$85,005	$85,596	$170,601	$31,300,923
107	$84,773	$85,828	$170,601	$31,215,095
108	$84,541	$86,060	$170,601	$31,129,035

第9年供款共

$2,047,211

第9年利息

$1,029,695

第9年共還本金

$1,017,516

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$84,308	$86,293	$170,601	$31,042,742
110	$84,074	$86,527	$170,601	$30,956,215
111	$83,840	$86,761	$170,601	$30,869,454
112	$83,605	$86,996	$170,601	$30,782,458
113	$83,369	$87,232	$170,601	$30,695,227
114	$83,133	$87,468	$170,601	$30,607,759
115	$82,896	$87,705	$170,601	$30,520,054
116	$82,658	$87,942	$170,601	$30,432,111
117	$82,420	$88,181	$170,601	$30,343,931
118	$82,181	$88,419	$170,601	$30,255,511
119	$81,942	$88,659	$170,601	$30,166,852
120	$81,702	$88,899	$170,601	$30,077,953

第10年供款共

$2,047,211

第10年利息

$996,129

第10年共還本金

$1,051,082

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$81,461	$89,140	$170,601	$29,988,814
122	$81,220	$89,381	$170,601	$29,899,433
123	$80,978	$89,623	$170,601	$29,809,809
124	$80,735	$89,866	$170,601	$29,719,943
125	$80,492	$90,109	$170,601	$29,629,834
126	$80,247	$90,353	$170,601	$29,539,481
127	$80,003	$90,598	$170,601	$29,448,882
128	$79,757	$90,843	$170,601	$29,358,039
129	$79,511	$91,090	$170,601	$29,266,949
130	$79,265	$91,336	$170,601	$29,175,613
131	$79,017	$91,584	$170,601	$29,084,030
132	$78,769	$91,832	$170,601	$28,992,198

第11年供款共

$2,047,211

第11年利息

$961,455

第11年共還本金

$1,085,755

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$78,521	$92,080	$170,601	$28,900,118
134	$78,271	$92,330	$170,601	$28,807,788
135	$78,021	$92,580	$170,601	$28,715,208
136	$77,770	$92,831	$170,601	$28,622,378
137	$77,519	$93,082	$170,601	$28,529,296
138	$77,267	$93,334	$170,601	$28,435,962
139	$77,014	$93,587	$170,601	$28,342,375
140	$76,761	$93,840	$170,601	$28,248,535
141	$76,506	$94,094	$170,601	$28,154,440
142	$76,252	$94,349	$170,601	$28,060,091
143	$75,996	$94,605	$170,601	$27,965,486
144	$75,740	$94,861	$170,601	$27,870,625

第12年供款共

$2,047,211

第12年利息

$925,638

第12年共還本金

$1,121,573

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$75,483	$95,118	$170,601	$27,775,507
146	$75,225	$95,376	$170,601	$27,680,132
147	$74,967	$95,634	$170,601	$27,584,498
148	$74,708	$95,893	$170,601	$27,488,605
149	$74,448	$96,153	$170,601	$27,392,452
150	$74,188	$96,413	$170,601	$27,296,039
151	$73,927	$96,674	$170,601	$27,199,365
152	$73,665	$96,936	$170,601	$27,102,429
153	$73,402	$97,198	$170,601	$27,005,231
154	$73,139	$97,462	$170,601	$26,907,769
155	$72,875	$97,726	$170,601	$26,810,043
156	$72,611	$97,990	$170,601	$26,712,053

第13年供款共

$2,047,211

第13年利息

$888,639

第13年共還本金

$1,158,572

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$72,345	$98,256	$170,601	$26,613,797
158	$72,079	$98,522	$170,601	$26,515,275
159	$71,812	$98,789	$170,601	$26,416,487
160	$71,545	$99,056	$170,601	$26,317,431
161	$71,276	$99,325	$170,601	$26,218,106
162	$71,007	$99,594	$170,601	$26,118,513
163	$70,738	$99,863	$170,601	$26,018,649
164	$70,467	$100,134	$170,601	$25,918,516
165	$70,196	$100,405	$170,601	$25,818,111
166	$69,924	$100,677	$170,601	$25,717,434
167	$69,651	$100,949	$170,601	$25,616,484
168	$69,378	$101,223	$170,601	$25,515,261

第14年供款共

$2,047,211

第14年利息

$850,419

第14年共還本金

$1,196,792

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$69,104	$101,497	$170,601	$25,413,764
170	$68,829	$101,772	$170,601	$25,311,993
171	$68,553	$102,048	$170,601	$25,209,945
172	$68,277	$102,324	$170,601	$25,107,621
173	$68,000	$102,601	$170,601	$25,005,020
174	$67,722	$102,879	$170,601	$24,902,141
175	$67,443	$103,158	$170,601	$24,798,983
176	$67,164	$103,437	$170,601	$24,695,546
177	$66,884	$103,717	$170,601	$24,591,829
178	$66,603	$103,998	$170,601	$24,487,831
179	$66,321	$104,280	$170,601	$24,383,552
180	$66,039	$104,562	$170,601	$24,278,990

第15年供款共

$2,047,211

第15年利息

$810,939

第15年共還本金

$1,236,272

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$65,756	$104,845	$170,601	$24,174,144
182	$65,472	$105,129	$170,601	$24,069,015
183	$65,187	$105,414	$170,601	$23,963,601
184	$64,901	$105,699	$170,601	$23,857,902
185	$64,615	$105,986	$170,601	$23,751,916
186	$64,328	$106,273	$170,601	$23,645,643
187	$64,040	$106,561	$170,601	$23,539,083
188	$63,752	$106,849	$170,601	$23,432,233
189	$63,462	$107,139	$170,601	$23,325,095
190	$63,172	$107,429	$170,601	$23,217,666
191	$62,881	$107,720	$170,601	$23,109,946
192	$62,589	$108,011	$170,601	$23,001,935

第16年供款共

$2,047,211

第16年利息

$770,156

第16年共還本金

$1,277,055

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$62,297	$108,304	$170,601	$22,893,631
194	$62,004	$108,597	$170,601	$22,785,034
195	$61,709	$108,891	$170,601	$22,676,142
196	$61,415	$109,186	$170,601	$22,566,956
197	$61,119	$109,482	$170,601	$22,457,474
198	$60,822	$109,779	$170,601	$22,347,695
199	$60,525	$110,076	$170,601	$22,237,619
200	$60,227	$110,374	$170,601	$22,127,245
201	$59,928	$110,673	$170,601	$22,016,573
202	$59,628	$110,973	$170,601	$21,905,600
203	$59,328	$111,273	$170,601	$21,794,327
204	$59,026	$111,575	$170,601	$21,682,752

第17年供款共

$2,047,211

第17年利息

$728,028

第17年共還本金

$1,319,183

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$58,724	$111,877	$170,601	$21,570,875
206	$58,421	$112,180	$170,601	$21,458,696
207	$58,117	$112,484	$170,601	$21,346,212
208	$57,813	$112,788	$170,601	$21,233,424
209	$57,507	$113,094	$170,601	$21,120,330
210	$57,201	$113,400	$170,601	$21,006,930
211	$56,894	$113,707	$170,601	$20,893,223
212	$56,586	$114,015	$170,601	$20,779,208
213	$56,277	$114,324	$170,601	$20,664,884
214	$55,967	$114,633	$170,601	$20,550,251
215	$55,657	$114,944	$170,601	$20,435,307
216	$55,346	$115,255	$170,601	$20,320,051

第18年供款共

$2,047,211

第18年利息

$684,510

第18年共還本金

$1,362,701

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$55,033	$115,567	$170,601	$20,204,484
218	$54,720	$115,880	$170,601	$20,088,604
219	$54,407	$116,194	$170,601	$19,972,409
220	$54,092	$116,509	$170,601	$19,855,900
221	$53,776	$116,824	$170,601	$19,739,076
222	$53,460	$117,141	$170,601	$19,621,935
223	$53,143	$117,458	$170,601	$19,504,477
224	$52,825	$117,776	$170,601	$19,386,701
225	$52,506	$118,095	$170,601	$19,268,605
226	$52,186	$118,415	$170,601	$19,150,190
227	$51,865	$118,736	$170,601	$19,031,455
228	$51,544	$119,057	$170,601	$18,912,397

第19年供款共

$2,047,211

第19年利息

$639,556

第19年共還本金

$1,407,654

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$51,221	$119,380	$170,601	$18,793,017
230	$50,898	$119,703	$170,601	$18,673,314
231	$50,574	$120,027	$170,601	$18,553,287
232	$50,248	$120,352	$170,601	$18,432,935
233	$49,923	$120,678	$170,601	$18,312,256
234	$49,596	$121,005	$170,601	$18,191,251
235	$49,268	$121,333	$170,601	$18,069,918
236	$48,939	$121,662	$170,601	$17,948,257
237	$48,610	$121,991	$170,601	$17,826,266
238	$48,279	$122,321	$170,601	$17,703,944
239	$47,948	$122,653	$170,601	$17,581,292
240	$47,616	$122,985	$170,601	$17,458,307

第20年供款共

$2,047,211

第20年利息

$593,120

第20年共還本金

$1,454,091

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$47,283	$123,318	$170,601	$17,334,989
242	$46,949	$123,652	$170,601	$17,211,337
243	$46,614	$123,987	$170,601	$17,087,350
244	$46,278	$124,323	$170,601	$16,963,027
245	$45,942	$124,659	$170,601	$16,838,368
246	$45,604	$124,997	$170,601	$16,713,371
247	$45,265	$125,335	$170,601	$16,588,035
248	$44,926	$125,675	$170,601	$16,462,360
249	$44,586	$126,015	$170,601	$16,336,345
250	$44,244	$126,357	$170,601	$16,209,989
251	$43,902	$126,699	$170,601	$16,083,290
252	$43,559	$127,042	$170,601	$15,956,248

第21年供款共

$2,047,211

第21年利息

$545,152

第21年共還本金

$1,502,059

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$43,215	$127,386	$170,601	$15,828,862
254	$42,870	$127,731	$170,601	$15,701,131
255	$42,524	$128,077	$170,601	$15,573,054
256	$42,177	$128,424	$170,601	$15,444,630
257	$41,829	$128,772	$170,601	$15,315,858
258	$41,480	$129,120	$170,601	$15,186,738
259	$41,131	$129,470	$170,601	$15,057,268
260	$40,780	$129,821	$170,601	$14,927,447
261	$40,429	$130,172	$170,601	$14,797,274
262	$40,076	$130,525	$170,601	$14,666,750
263	$39,722	$130,878	$170,601	$14,535,871
264	$39,368	$131,233	$170,601	$14,404,638

第22年供款共

$2,047,211

第22年利息

$495,601

第22年共還本金

$1,551,610

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$39,013	$131,588	$170,601	$14,273,050
266	$38,656	$131,945	$170,601	$14,141,105
267	$38,299	$132,302	$170,601	$14,008,803
268	$37,941	$132,660	$170,601	$13,876,143
269	$37,581	$133,020	$170,601	$13,743,123
270	$37,221	$133,380	$170,601	$13,609,743
271	$36,860	$133,741	$170,601	$13,476,002
272	$36,498	$134,103	$170,601	$13,341,899
273	$36,134	$134,467	$170,601	$13,207,432
274	$35,770	$134,831	$170,601	$13,072,601
275	$35,405	$135,196	$170,601	$12,937,405
276	$35,039	$135,562	$170,601	$12,801,843

第23年供款共

$2,047,211

第23年利息

$444,416

第23年共還本金

$1,602,795

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$34,672	$135,929	$170,601	$12,665,914
278	$34,304	$136,297	$170,601	$12,529,617
279	$33,934	$136,666	$170,601	$12,392,950
280	$33,564	$137,037	$170,601	$12,255,914
281	$33,193	$137,408	$170,601	$12,118,506
282	$32,821	$137,780	$170,601	$11,980,726
283	$32,448	$138,153	$170,601	$11,842,573
284	$32,074	$138,527	$170,601	$11,704,046
285	$31,698	$138,902	$170,601	$11,565,143
286	$31,322	$139,279	$170,601	$11,425,865
287	$30,945	$139,656	$170,601	$11,286,209
288	$30,567	$140,034	$170,601	$11,146,175

第24年供款共

$2,047,211

第24年利息

$391,542

第24年共還本金

$1,655,669

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$30,188	$140,413	$170,601	$11,005,761
290	$29,807	$140,794	$170,601	$10,864,968
291	$29,426	$141,175	$170,601	$10,723,793
292	$29,044	$141,557	$170,601	$10,582,236
293	$28,660	$141,941	$170,601	$10,440,295
294	$28,276	$142,325	$170,601	$10,297,970
295	$27,890	$142,711	$170,601	$10,155,259
296	$27,504	$143,097	$170,601	$10,012,162
297	$27,116	$143,485	$170,601	$9,868,678
298	$26,728	$143,873	$170,601	$9,724,804
299	$26,338	$144,263	$170,601	$9,580,542
300	$25,947	$144,654	$170,601	$9,435,888

第25年供款共

$2,047,211

第25年利息

$336,924

第25年共還本金

$1,710,287

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$25,556	$145,045	$170,601	$9,290,843
302	$25,163	$145,438	$170,601	$9,145,404
303	$24,769	$145,832	$170,601	$8,999,572
304	$24,374	$146,227	$170,601	$8,853,345
305	$23,978	$146,623	$170,601	$8,706,722
306	$23,581	$147,020	$170,601	$8,559,702
307	$23,183	$147,418	$170,601	$8,412,284
308	$22,783	$147,818	$170,601	$8,264,466
309	$22,383	$148,218	$170,601	$8,116,248
310	$21,982	$148,619	$170,601	$7,967,629
311	$21,579	$149,022	$170,601	$7,818,607
312	$21,175	$149,425	$170,601	$7,669,181

第26年供款共

$2,047,211

第26年利息

$280,504

第26年共還本金

$1,766,707

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$20,771	$149,830	$170,601	$7,519,351
314	$20,365	$150,236	$170,601	$7,369,115
315	$19,958	$150,643	$170,601	$7,218,472
316	$19,550	$151,051	$170,601	$7,067,422
317	$19,141	$151,460	$170,601	$6,915,962
318	$18,731	$151,870	$170,601	$6,764,092
319	$18,319	$152,281	$170,601	$6,611,810
320	$17,907	$152,694	$170,601	$6,459,116
321	$17,493	$153,107	$170,601	$6,306,009
322	$17,079	$153,522	$170,601	$6,152,487
323	$16,663	$153,938	$170,601	$5,998,549
324	$16,246	$154,355	$170,601	$5,844,194

第27年供款共

$2,047,211

第27年利息

$222,223

第27年共還本金

$1,824,988

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$15,828	$154,773	$170,601	$5,689,421
326	$15,409	$155,192	$170,601	$5,534,229
327	$14,989	$155,612	$170,601	$5,378,617
328	$14,567	$156,034	$170,601	$5,222,583
329	$14,144	$156,456	$170,601	$5,066,127
330	$13,721	$156,880	$170,601	$4,909,246
331	$13,296	$157,305	$170,601	$4,751,941
332	$12,870	$157,731	$170,601	$4,594,210
333	$12,443	$158,158	$170,601	$4,436,052
334	$12,014	$158,587	$170,601	$4,277,466
335	$11,585	$159,016	$170,601	$4,118,450
336	$11,154	$159,447	$170,601	$3,959,003

第28年供款共

$2,047,211

第28年利息

$162,019

第28年共還本金

$1,885,191

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$10,722	$159,879	$170,601	$3,799,124
338	$10,289	$160,312	$170,601	$3,638,813
339	$9,855	$160,746	$170,601	$3,478,067
340	$9,420	$161,181	$170,601	$3,316,886
341	$8,983	$161,618	$170,601	$3,155,268
342	$8,546	$162,055	$170,601	$2,993,213
343	$8,107	$162,494	$170,601	$2,830,719
344	$7,667	$162,934	$170,601	$2,667,784
345	$7,225	$163,376	$170,601	$2,504,409
346	$6,783	$163,818	$170,601	$2,340,590
347	$6,339	$164,262	$170,601	$2,176,329
348	$5,894	$164,707	$170,601	$2,011,622

第29年供款共

$2,047,211

第29年利息

$99,830

第29年共還本金

$1,947,381

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$5,448	$165,153	$170,601	$1,846,469
350	$5,001	$165,600	$170,601	$1,680,869
351	$4,552	$166,049	$170,601	$1,514,821
352	$4,103	$166,498	$170,601	$1,348,322
353	$3,652	$166,949	$170,601	$1,181,373
354	$3,200	$167,401	$170,601	$1,013,972
355	$2,746	$167,855	$170,601	$846,117
356	$2,292	$168,309	$170,601	$677,808
357	$1,836	$168,765	$170,601	$509,043
358	$1,379	$169,222	$170,601	$339,821
359	$920	$169,681	$170,601	$170,140
360	$461	$170,140	$170,601	$0

第30年供款共

$2,047,211

第30年利息

$35,589

第30年共還本金

$2,011,622

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$30,546,316

免责声明

笋盘推介

按揭保险费
info