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$47,208,553

每月供款
$298,552

首期

$-60,600,000

总贷款额

$68,600,000

總利息

$38,878,553

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-60,270,000

$597,103

置业成本总预算

HK$-60,270,000

首期

$-60,600,000
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

$597,103

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

马鞍山迎海第01期第05座

thumb_up

**罕有海景套房,铁路沿线,**

实

582 呎

@15,464

建

753 呎

@11,952

local_fire_department 至HIT real_estate_agent 罕有放盘

售$900 万

实

582 呎

@15,464

建

753 呎

@11,952

售$900 万

local_fire_department 至HIT real_estate_agent 罕有放盘

西贡逸珑园第02座

thumb_up

逸珑园

实

699 呎

@12,160

local_offer 低水笋价 verified 首置必买 vpn_key 有匙即睇 pets 爱竉必选

售$850 万

实

699 呎

@12,160

售$850 万

local_offer 低水笋价 verified 首置必买 vpn_key 有匙即睇 pets 爱竉必选

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

@14,326

建

739 呎

@10,934

local_fire_department 至HIT directions_run 即走 transfer_within_a_station 人才必选

售$808 万

实

564 呎

@14,326

建

739 呎

@10,934

售$808 万

local_fire_department 至HIT directions_run 即走 transfer_within_a_station 人才必选

VR实景

马鞍山翠拥华庭第10座

thumb_up

低水屋苑, 两线穿梭巴士

实

765 呎

@10,327

建

988 呎

@7,996

real_estate_agent 罕有放盘 local_offer 低水笋价 verified 首置必买

售$790 万

实

765 呎

@10,327

建

988 呎

@7,996

售$790 万

real_estate_agent 罕有放盘 local_offer 低水笋价 verified 首置必买

马鞍山迎海第04期骏岸第07座

thumb_up

开扬园海,企理靓装,即买即住

实

570 呎

@14,912

real_estate_agent 罕有放盘 hotel_class 楼王 pets 爱竉必选

售$850 万

实

570 呎

@14,912

售$850 万

real_estate_agent 罕有放盘 hotel_class 楼王 pets 爱竉必选

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

马鞍山听涛雅苑第03座

thumb_up

三房

实

733 呎

@11,323

建

906 呎

@9,161

real_estate_agent 罕有放盘 vpn_key 有匙即睇 transfer_within_a_station 人才必选

售$830 万

实

733 呎

@11,323

建

906 呎

@9,161

售$830 万

real_estate_agent 罕有放盘 vpn_key 有匙即睇 transfer_within_a_station 人才必选

KOL实拍

沙田碧涛花园第01期第02座百利阁

thumb_up

高层河景靓装修还价即成

实

849 呎

@9,305

建

1,217 呎

@6,491

local_fire_department 至HIT flight_takeoff 移民急让

售$790 万

实

849 呎

@9,305

建

1,217 呎

@6,491

售$790 万

local_fire_department 至HIT flight_takeoff 移民急让

马鞍山听涛雅苑第09座

thumb_up

马鞍山听涛雅苑 3房套房两厅实用高免费村巴

实

650 呎

@13,077

建

807 呎

@10,533

local_fire_department 至HIT

售$850 万

实

650 呎

@13,077

建

807 呎

@10,533

售$850 万

local_fire_department 至HIT

VR实景

马鞍山听涛雅苑第03座

thumb_up

马鞍山听涛雅苑 3房加多用途房有3条免费村巴线(连约)

实

788 呎

@10,533

建

977 呎

@8,495

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 verified 首置必买

售$830 万

实

788 呎

@10,533

建

977 呎

@8,495

售$830 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 verified 首置必买

马鞍山云海第01期香海臺第02座

thumb_up

马鞍山云海新鸿基品牌

实

382 呎

@18,325

local_fire_department 至HIT

售$700 万

实

382 呎

@18,325

售$700 万

local_fire_department 至HIT

马鞍山听涛雅苑

thumb_up

罕有靓装即买即住

实

650 呎

@11,846

建

807 呎

@9,542

local_fire_department 至HIT directions_run 即走 verified 首置必买

售$770 万

实

650 呎

@11,846

建

807 呎

@9,542

售$770 万

local_fire_department 至HIT directions_run 即走 verified 首置必买

利率	15年	20年	25年	30年
1.000	$410,567	$315,487	$258,535	$220,645
1.500	$425,830	$331,026	$274,356	$236,752
2.000	$441,447	$347,036	$290,764	$253,559
2.500	$457,417	$363,513	$307,751	$271,053
3.000	$473,739	$380,454	$325,309	$289,220
3.250	$482,031	$389,096	$334,299	$298,552
3.500	$490,409	$397,852	$343,428	$308,045
4.000	$507,426	$415,703	$362,096	$327,507
4.500	$524,785	$433,997	$381,301	$347,586
5.000	$542,484	$452,730	$401,029	$368,260
5.500	$560,519	$471,891	$421,264	$389,503
6.000	$578,886	$491,472	$441,991	$411,292

每月供款$298,552

年期

30年

贷款金额

$68,600,000

總利息

$38,878,553

总贷款连利息

$107,478,553

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$185,792	$112,760	$298,552	$68,487,240
2	$185,486	$113,065	$298,552	$68,374,175
3	$185,180	$113,371	$298,552	$68,260,803
4	$184,873	$113,679	$298,552	$68,147,125
5	$184,565	$113,986	$298,552	$68,033,138
6	$184,256	$114,295	$298,552	$67,918,843
7	$183,947	$114,605	$298,552	$67,804,239
8	$183,636	$114,915	$298,552	$67,689,324
9	$183,325	$115,226	$298,552	$67,574,097
10	$183,013	$115,538	$298,552	$67,458,559
11	$182,700	$115,851	$298,552	$67,342,708
12	$182,387	$116,165	$298,552	$67,226,543

第1年供款共

$3,582,618

第1年利息

$2,209,161

第1年共還本金

$1,373,457

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$182,072	$116,480	$298,552	$67,110,063
14	$181,756	$116,795	$298,552	$66,993,268
15	$181,440	$117,111	$298,552	$66,876,156
16	$181,123	$117,429	$298,552	$66,758,728
17	$180,805	$117,747	$298,552	$66,640,981
18	$180,486	$118,066	$298,552	$66,522,916
19	$180,166	$118,385	$298,552	$66,404,530
20	$179,846	$118,706	$298,552	$66,285,824
21	$179,524	$119,027	$298,552	$66,166,797
22	$179,202	$119,350	$298,552	$66,047,447
23	$178,879	$119,673	$298,552	$65,927,774
24	$178,554	$119,997	$298,552	$65,807,777

第2年供款共

$3,582,618

第2年利息

$2,163,853

第2年共還本金

$1,418,766

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$178,229	$120,322	$298,552	$65,687,455
26	$177,904	$120,648	$298,552	$65,566,807
27	$177,577	$120,975	$298,552	$65,445,832
28	$177,249	$121,302	$298,552	$65,324,530
29	$176,921	$121,631	$298,552	$65,202,899
30	$176,591	$121,960	$298,552	$65,080,938
31	$176,261	$122,291	$298,552	$64,958,648
32	$175,930	$122,622	$298,552	$64,836,026
33	$175,598	$122,954	$298,552	$64,713,072
34	$175,265	$123,287	$298,552	$64,589,785
35	$174,931	$123,621	$298,552	$64,466,164
36	$174,596	$123,956	$298,552	$64,342,208

第3年供款共

$3,582,618

第3年利息

$2,117,050

第3年共還本金

$1,465,569

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$174,260	$124,291	$298,552	$64,217,917
38	$173,924	$124,628	$298,552	$64,093,289
39	$173,586	$124,966	$298,552	$63,968,324
40	$173,248	$125,304	$298,552	$63,843,020
41	$172,908	$125,643	$298,552	$63,717,376
42	$172,568	$125,984	$298,552	$63,591,393
43	$172,227	$126,325	$298,552	$63,465,068
44	$171,885	$126,667	$298,552	$63,338,401
45	$171,542	$127,010	$298,552	$63,211,391
46	$171,198	$127,354	$298,552	$63,084,037
47	$170,853	$127,699	$298,552	$62,956,338
48	$170,507	$128,045	$298,552	$62,828,293

第4年供款共

$3,582,618

第4年利息

$2,068,703

第4年共還本金

$1,513,916

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$170,160	$128,392	$298,552	$62,699,901
50	$169,812	$128,739	$298,552	$62,571,162
51	$169,464	$129,088	$298,552	$62,442,074
52	$169,114	$129,438	$298,552	$62,312,636
53	$168,763	$129,788	$298,552	$62,182,848
54	$168,412	$130,140	$298,552	$62,052,709
55	$168,059	$130,492	$298,552	$61,922,217
56	$167,706	$130,846	$298,552	$61,791,371
57	$167,352	$131,200	$298,552	$61,660,171
58	$166,996	$131,555	$298,552	$61,528,616
59	$166,640	$131,912	$298,552	$61,396,704
60	$166,283	$132,269	$298,552	$61,264,436

第5年供款共

$3,582,618

第5年利息

$2,018,761

第5年共還本金

$1,563,857

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$165,925	$132,627	$298,552	$61,131,809
62	$165,565	$132,986	$298,552	$60,998,822
63	$165,205	$133,346	$298,552	$60,865,476
64	$164,844	$133,708	$298,552	$60,731,768
65	$164,482	$134,070	$298,552	$60,597,699
66	$164,119	$134,433	$298,552	$60,463,266
67	$163,755	$134,797	$298,552	$60,328,469
68	$163,390	$135,162	$298,552	$60,193,307
69	$163,024	$135,528	$298,552	$60,057,779
70	$162,656	$135,895	$298,552	$59,921,884
71	$162,288	$136,263	$298,552	$59,785,621
72	$161,919	$136,632	$298,552	$59,648,989

第6年供款共

$3,582,618

第6年利息

$1,967,172

第6年共還本金

$1,615,447

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$161,549	$137,002	$298,552	$59,511,987
74	$161,178	$137,373	$298,552	$59,374,613
75	$160,806	$137,745	$298,552	$59,236,868
76	$160,433	$138,118	$298,552	$59,098,750
77	$160,059	$138,492	$298,552	$58,960,257
78	$159,684	$138,868	$298,552	$58,821,390
79	$159,308	$139,244	$298,552	$58,682,146
80	$158,931	$139,621	$298,552	$58,542,526
81	$158,553	$139,999	$298,552	$58,402,527
82	$158,174	$140,378	$298,552	$58,262,149
83	$157,793	$140,758	$298,552	$58,121,390
84	$157,412	$141,139	$298,552	$57,980,251

第7年供款共

$3,582,618

第7年利息

$1,913,881

第7年共還本金

$1,668,738

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$157,030	$141,522	$298,552	$57,838,729
86	$156,647	$141,905	$298,552	$57,696,824
87	$156,262	$142,289	$298,552	$57,554,535
88	$155,877	$142,675	$298,552	$57,411,860
89	$155,490	$143,061	$298,552	$57,268,799
90	$155,103	$143,449	$298,552	$57,125,351
91	$154,714	$143,837	$298,552	$56,981,514
92	$154,325	$144,227	$298,552	$56,837,287
93	$153,934	$144,617	$298,552	$56,692,670
94	$153,543	$145,009	$298,552	$56,547,661
95	$153,150	$145,402	$298,552	$56,402,259
96	$152,756	$145,795	$298,552	$56,256,464

第8年供款共

$3,582,618

第8年利息

$1,858,831

第8年共還本金

$1,723,787

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$152,361	$146,190	$298,552	$56,110,274
98	$151,965	$146,586	$298,552	$55,963,688
99	$151,568	$146,983	$298,552	$55,816,704
100	$151,170	$147,381	$298,552	$55,669,323
101	$150,771	$147,780	$298,552	$55,521,543
102	$150,371	$148,181	$298,552	$55,373,362
103	$149,970	$148,582	$298,552	$55,224,780
104	$149,567	$148,984	$298,552	$55,075,795
105	$149,164	$149,388	$298,552	$54,926,408
106	$148,759	$149,793	$298,552	$54,776,615
107	$148,353	$150,198	$298,552	$54,626,417
108	$147,947	$150,605	$298,552	$54,475,812

第9年供款共

$3,582,618

第9年利息

$1,801,966

第9年共還本金

$1,780,652

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$147,539	$151,013	$298,552	$54,324,799
110	$147,130	$151,422	$298,552	$54,173,377
111	$146,720	$151,832	$298,552	$54,021,545
112	$146,308	$152,243	$298,552	$53,869,302
113	$145,896	$152,656	$298,552	$53,716,646
114	$145,483	$153,069	$298,552	$53,563,577
115	$145,068	$153,484	$298,552	$53,410,094
116	$144,652	$153,899	$298,552	$53,256,195
117	$144,236	$154,316	$298,552	$53,101,879
118	$143,818	$154,734	$298,552	$52,947,145
119	$143,399	$155,153	$298,552	$52,791,992
120	$142,978	$155,573	$298,552	$52,636,419

第10年供款共

$3,582,618

第10年利息

$1,743,225

第10年共還本金

$1,839,393

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$142,557	$155,995	$298,552	$52,480,424
122	$142,134	$156,417	$298,552	$52,324,007
123	$141,711	$156,841	$298,552	$52,167,166
124	$141,286	$157,265	$298,552	$52,009,901
125	$140,860	$157,691	$298,552	$51,852,209
126	$140,433	$158,118	$298,552	$51,694,091
127	$140,005	$158,547	$298,552	$51,535,544
128	$139,575	$158,976	$298,552	$51,376,568
129	$139,145	$159,407	$298,552	$51,217,161
130	$138,713	$159,838	$298,552	$51,057,323
131	$138,280	$160,271	$298,552	$50,897,052
132	$137,846	$160,705	$298,552	$50,736,346

第11年供款共

$3,582,618

第11年利息

$1,682,546

第11年共還本金

$1,900,072

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$137,411	$161,141	$298,552	$50,575,206
134	$136,975	$161,577	$298,552	$50,413,629
135	$136,537	$162,015	$298,552	$50,251,614
136	$136,098	$162,453	$298,552	$50,089,161
137	$135,658	$162,893	$298,552	$49,926,267
138	$135,217	$163,335	$298,552	$49,762,933
139	$134,775	$163,777	$298,552	$49,599,156
140	$134,331	$164,220	$298,552	$49,434,935
141	$133,886	$164,665	$298,552	$49,270,270
142	$133,440	$165,111	$298,552	$49,105,159
143	$132,993	$165,558	$298,552	$48,939,601
144	$132,545	$166,007	$298,552	$48,773,594

第12年供款共

$3,582,618

第12年利息

$1,619,866

第12年共還本金

$1,962,753

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$132,095	$166,456	$298,552	$48,607,137
146	$131,644	$166,907	$298,552	$48,440,230
147	$131,192	$167,359	$298,552	$48,272,871
148	$130,739	$167,813	$298,552	$48,105,058
149	$130,285	$168,267	$298,552	$47,936,791
150	$129,829	$168,723	$298,552	$47,768,069
151	$129,372	$169,180	$298,552	$47,598,889
152	$128,914	$169,638	$298,552	$47,429,251
153	$128,454	$170,097	$298,552	$47,259,154
154	$127,994	$170,558	$298,552	$47,088,596
155	$127,532	$171,020	$298,552	$46,917,576
156	$127,068	$171,483	$298,552	$46,746,093

第13年供款共

$3,582,618

第13年利息

$1,555,117

第13年共還本金

$2,027,501

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$126,604	$171,948	$298,552	$46,574,145
158	$126,138	$172,413	$298,552	$46,401,732
159	$125,671	$172,880	$298,552	$46,228,852
160	$125,203	$173,348	$298,552	$46,055,503
161	$124,734	$173,818	$298,552	$45,881,686
162	$124,263	$174,289	$298,552	$45,707,397
163	$123,791	$174,761	$298,552	$45,532,636
164	$123,318	$175,234	$298,552	$45,357,402
165	$122,843	$175,709	$298,552	$45,181,694
166	$122,367	$176,184	$298,552	$45,005,509
167	$121,890	$176,662	$298,552	$44,828,848
168	$121,411	$177,140	$298,552	$44,651,708

第14年供款共

$3,582,618

第14年利息

$1,488,233

第14年共還本金

$2,094,385

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$120,932	$177,620	$298,552	$44,474,088
170	$120,451	$178,101	$298,552	$44,295,987
171	$119,968	$178,583	$298,552	$44,117,404
172	$119,485	$179,067	$298,552	$43,938,337
173	$119,000	$179,552	$298,552	$43,758,785
174	$118,513	$180,038	$298,552	$43,578,747
175	$118,026	$180,526	$298,552	$43,398,221
176	$117,537	$181,015	$298,552	$43,217,206
177	$117,047	$181,505	$298,552	$43,035,701
178	$116,555	$181,997	$298,552	$42,853,705
179	$116,062	$182,489	$298,552	$42,671,215
180	$115,568	$182,984	$298,552	$42,488,232

第15年供款共

$3,582,618

第15年利息

$1,419,143

第15年共還本金

$2,163,476

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$115,072	$183,479	$298,552	$42,304,752
182	$114,575	$183,976	$298,552	$42,120,776
183	$114,077	$184,474	$298,552	$41,936,302
184	$113,577	$184,974	$298,552	$41,751,328
185	$113,077	$185,475	$298,552	$41,565,853
186	$112,574	$185,977	$298,552	$41,379,875
187	$112,070	$186,481	$298,552	$41,193,394
188	$111,565	$186,986	$298,552	$41,006,408
189	$111,059	$187,493	$298,552	$40,818,916
190	$110,551	$188,000	$298,552	$40,630,916
191	$110,042	$188,509	$298,552	$40,442,406
192	$109,532	$189,020	$298,552	$40,253,386

第16年供款共

$3,582,618

第16年利息

$1,347,773

第16年共還本金

$2,234,846

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$109,020	$189,532	$298,552	$40,063,854
194	$108,506	$190,045	$298,552	$39,873,809
195	$107,992	$190,560	$298,552	$39,683,249
196	$107,475	$191,076	$298,552	$39,492,173
197	$106,958	$191,594	$298,552	$39,300,579
198	$106,439	$192,112	$298,552	$39,108,467
199	$105,919	$192,633	$298,552	$38,915,834
200	$105,397	$193,154	$298,552	$38,722,680
201	$104,874	$193,678	$298,552	$38,529,002
202	$104,349	$194,202	$298,552	$38,334,800
203	$103,823	$194,728	$298,552	$38,140,072
204	$103,296	$195,256	$298,552	$37,944,816

第17年供款共

$3,582,618

第17年利息

$1,274,048

第17年共還本金

$2,308,570

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$102,767	$195,784	$298,552	$37,749,032
206	$102,237	$196,315	$298,552	$37,552,717
207	$101,705	$196,846	$298,552	$37,355,871
208	$101,172	$197,379	$298,552	$37,158,492
209	$100,638	$197,914	$298,552	$36,960,578
210	$100,102	$198,450	$298,552	$36,762,128
211	$99,564	$198,987	$298,552	$36,563,140
212	$99,025	$199,526	$298,552	$36,363,614
213	$98,485	$200,067	$298,552	$36,163,547
214	$97,943	$200,609	$298,552	$35,962,938
215	$97,400	$201,152	$298,552	$35,761,787
216	$96,855	$201,697	$298,552	$35,560,090

第18年供款共

$3,582,618

第18年利息

$1,197,892

第18年共還本金

$2,384,726

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$96,309	$202,243	$298,552	$35,357,847
218	$95,761	$202,791	$298,552	$35,155,056
219	$95,212	$203,340	$298,552	$34,951,716
220	$94,661	$203,891	$298,552	$34,747,826
221	$94,109	$204,443	$298,552	$34,543,383
222	$93,555	$204,997	$298,552	$34,338,386
223	$93,000	$205,552	$298,552	$34,132,835
224	$92,443	$206,108	$298,552	$33,926,726
225	$91,885	$206,667	$298,552	$33,720,059
226	$91,325	$207,226	$298,552	$33,512,833
227	$90,764	$207,788	$298,552	$33,305,045
228	$90,201	$208,350	$298,552	$33,096,695

第19年供款共

$3,582,618

第19年利息

$1,119,224

第19年共還本金

$2,463,395

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$89,637	$208,915	$298,552	$32,887,780
230	$89,071	$209,480	$298,552	$32,678,300
231	$88,504	$210,048	$298,552	$32,468,252
232	$87,935	$210,617	$298,552	$32,257,636
233	$87,364	$211,187	$298,552	$32,046,448
234	$86,792	$211,759	$298,552	$31,834,689
235	$86,219	$212,333	$298,552	$31,622,357
236	$85,644	$212,908	$298,552	$31,409,449
237	$85,067	$213,484	$298,552	$31,195,965
238	$84,489	$214,062	$298,552	$30,981,902
239	$83,909	$214,642	$298,552	$30,767,260
240	$83,328	$215,224	$298,552	$30,552,037

第20年供款共

$3,582,618

第20年利息

$1,037,960

第20年共還本金

$2,544,659

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$82,745	$215,806	$298,552	$30,336,230
242	$82,161	$216,391	$298,552	$30,119,839
243	$81,575	$216,977	$298,552	$29,902,862
244	$80,987	$217,565	$298,552	$29,685,298
245	$80,398	$218,154	$298,552	$29,467,144
246	$79,807	$218,745	$298,552	$29,248,399
247	$79,214	$219,337	$298,552	$29,029,062
248	$78,620	$219,931	$298,552	$28,809,131
249	$78,025	$220,527	$298,552	$28,588,604
250	$77,427	$221,124	$298,552	$28,367,480
251	$76,829	$221,723	$298,552	$28,145,757
252	$76,228	$222,323	$298,552	$27,923,434

第21年供款共

$3,582,618

第21年利息

$954,015

第21年共還本金

$2,628,603

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$75,626	$222,926	$298,552	$27,700,508
254	$75,022	$223,529	$298,552	$27,476,979
255	$74,417	$224,135	$298,552	$27,252,844
256	$73,810	$224,742	$298,552	$27,028,102
257	$73,201	$225,350	$298,552	$26,802,752
258	$72,591	$225,961	$298,552	$26,576,791
259	$71,979	$226,573	$298,552	$26,350,218
260	$71,365	$227,186	$298,552	$26,123,032
261	$70,750	$227,802	$298,552	$25,895,230
262	$70,133	$228,419	$298,552	$25,666,812
263	$69,514	$229,037	$298,552	$25,437,774
264	$68,894	$229,658	$298,552	$25,208,117

第22年供款共

$3,582,618

第22年利息

$867,302

第22年共還本金

$2,715,317

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$68,272	$230,280	$298,552	$24,977,837
266	$67,648	$230,903	$298,552	$24,746,934
267	$67,023	$231,529	$298,552	$24,515,406
268	$66,396	$232,156	$298,552	$24,283,250
269	$65,767	$232,784	$298,552	$24,050,465
270	$65,137	$233,415	$298,552	$23,817,051
271	$64,505	$234,047	$298,552	$23,583,004
272	$63,871	$234,681	$298,552	$23,348,323
273	$63,235	$235,316	$298,552	$23,113,006
274	$62,598	$235,954	$298,552	$22,877,052
275	$61,959	$236,593	$298,552	$22,640,460
276	$61,318	$237,234	$298,552	$22,403,226

第23年供款共

$3,582,618

第23年利息

$777,727

第23年共還本金

$2,804,891

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$60,675	$237,876	$298,552	$22,165,350
278	$60,031	$238,520	$298,552	$21,926,829
279	$59,385	$239,166	$298,552	$21,687,663
280	$58,737	$239,814	$298,552	$21,447,849
281	$58,088	$240,464	$298,552	$21,207,385
282	$57,437	$241,115	$298,552	$20,966,270
283	$56,784	$241,768	$298,552	$20,724,503
284	$56,129	$242,423	$298,552	$20,482,080
285	$55,472	$243,079	$298,552	$20,239,001
286	$54,814	$243,738	$298,552	$19,995,263
287	$54,154	$244,398	$298,552	$19,750,865
288	$53,492	$245,060	$298,552	$19,505,806

第24年供款共

$3,582,618

第24年利息

$685,198

第24年共還本金

$2,897,420

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$52,828	$245,723	$298,552	$19,260,082
290	$52,163	$246,389	$298,552	$19,013,694
291	$51,495	$247,056	$298,552	$18,766,638
292	$50,826	$247,725	$298,552	$18,518,912
293	$50,155	$248,396	$298,552	$18,270,516
294	$49,483	$249,069	$298,552	$18,021,447
295	$48,808	$249,743	$298,552	$17,771,704
296	$48,132	$250,420	$298,552	$17,521,284
297	$47,453	$251,098	$298,552	$17,270,186
298	$46,773	$251,778	$298,552	$17,018,408
299	$46,092	$252,460	$298,552	$16,765,948
300	$45,408	$253,144	$298,552	$16,512,804

第25年供款共

$3,582,618

第25年利息

$589,617

第25年共還本金

$2,993,002

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$44,722	$253,829	$298,552	$16,258,975
302	$44,035	$254,517	$298,552	$16,004,458
303	$43,345	$255,206	$298,552	$15,749,252
304	$42,654	$255,897	$298,552	$15,493,354
305	$41,961	$256,590	$298,552	$15,236,764
306	$41,266	$257,285	$298,552	$14,979,479
307	$40,569	$257,982	$298,552	$14,721,497
308	$39,871	$258,681	$298,552	$14,462,816
309	$39,170	$259,381	$298,552	$14,203,434
310	$38,468	$260,084	$298,552	$13,943,351
311	$37,763	$260,788	$298,552	$13,682,562
312	$37,057	$261,495	$298,552	$13,421,068

第26年供款共

$3,582,618

第26年利息

$490,882

第26年共還本金

$3,091,736

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$36,349	$262,203	$298,552	$13,158,865
314	$35,639	$262,913	$298,552	$12,895,952
315	$34,927	$263,625	$298,552	$12,632,327
316	$34,213	$264,339	$298,552	$12,367,988
317	$33,497	$265,055	$298,552	$12,102,933
318	$32,779	$265,773	$298,552	$11,837,160
319	$32,059	$266,493	$298,552	$11,570,668
320	$31,337	$267,214	$298,552	$11,303,453
321	$30,614	$267,938	$298,552	$11,035,515
322	$29,888	$268,664	$298,552	$10,766,852
323	$29,160	$269,391	$298,552	$10,497,460
324	$28,431	$270,121	$298,552	$10,227,339

第27年供款共

$3,582,618

第27年利息

$388,890

第27年共還本金

$3,193,728

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$27,699	$270,852	$298,552	$9,956,487
326	$26,965	$271,586	$298,552	$9,684,901
327	$26,230	$272,322	$298,552	$9,412,579
328	$25,492	$273,059	$298,552	$9,139,520
329	$24,753	$273,799	$298,552	$8,865,722
330	$24,011	$274,540	$298,552	$8,591,181
331	$23,268	$275,284	$298,552	$8,315,898
332	$22,522	$276,029	$298,552	$8,039,868
333	$21,775	$276,777	$298,552	$7,763,091
334	$21,025	$277,526	$298,552	$7,485,565
335	$20,273	$278,278	$298,552	$7,207,287
336	$19,520	$279,032	$298,552	$6,928,255

第28年供款共

$3,582,618

第28年利息

$283,534

第28年共還本金

$3,299,085

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$18,764	$279,788	$298,552	$6,648,467
338	$18,006	$280,545	$298,552	$6,367,922
339	$17,246	$281,305	$298,552	$6,086,617
340	$16,485	$282,067	$298,552	$5,804,550
341	$15,721	$282,831	$298,552	$5,521,719
342	$14,955	$283,597	$298,552	$5,238,122
343	$14,187	$284,365	$298,552	$4,953,757
344	$13,416	$285,135	$298,552	$4,668,622
345	$12,644	$285,907	$298,552	$4,382,715
346	$11,870	$286,682	$298,552	$4,096,033
347	$11,093	$287,458	$298,552	$3,808,575
348	$10,315	$288,237	$298,552	$3,520,339

第29年供款共

$3,582,618

第29年利息

$174,702

第29年共還本金

$3,407,916

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$9,534	$289,017	$298,552	$3,231,321
350	$8,751	$289,800	$298,552	$2,941,521
351	$7,967	$290,585	$298,552	$2,650,936
352	$7,180	$291,372	$298,552	$2,359,564
353	$6,390	$292,161	$298,552	$2,067,403
354	$5,599	$292,952	$298,552	$1,774,451
355	$4,806	$293,746	$298,552	$1,480,705
356	$4,010	$294,541	$298,552	$1,186,164
357	$3,213	$295,339	$298,552	$890,825
358	$2,413	$296,139	$298,552	$594,686
359	$1,611	$296,941	$298,552	$297,745
360	$806	$297,745	$298,552	$0

第30年供款共

$3,582,618

第30年利息

$62,280

第30年共還本金

$3,520,339

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$47,208,553

免责声明

笋盘推介

按揭保险费
info