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$36,927,980

每月供款
$186,106

首期

$-30,400,000

总贷款额

$38,400,000

總利息

$28,597,980

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-30,070,000

$372,211

置业成本总预算

HK$-30,070,000

首期

$-30,400,000
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

$372,211

详细供款表重置

免责声明

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於个别情况。阁下使用及依赖该等数据前请先谘询有关财务顾问。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 J座

thumb_up

马铁站上盖3房, 池海双辉, 3房连储物室,

实

519 呎

@14,451

建

698 呎

@10,745

local_fire_department 至HIT

售$750 万

实

519 呎

@14,451

建

698 呎

@10,745

售$750 万

local_fire_department 至HIT

西贡逸珑海滙南向单边

thumb_up

南向单边,两房,明厕,梗厨

实

542 呎

@13,284

local_fire_department 至HIT local_offer 低水笋价 vpn_key 有匙即睇 pets 爱竉必选

售$720 万

实

542 呎

@13,284

售$720 万

local_fire_department 至HIT local_offer 低水笋价 vpn_key 有匙即睇 pets 爱竉必选

马鞍山迎海

thumb_up

大型新屋苑 2房加工人房

实

497 呎

@16,901

local_fire_department 至HIT verified 首置必买

售$840 万

实

497 呎

@16,901

售$840 万

local_fire_department 至HIT verified 首置必买

马鞍山泓碧第02座

thumb_up

超值两房推介

实

480 呎

@17,083

local_fire_department 至HIT

售$820 万

实

480 呎

@17,083

售$820 万

local_fire_department 至HIT

马鞍山泓碧第03座

thumb_up

东南高层2房, 业主有心, 即刻约睇

实

483 呎

@16,563

local_fire_department 至HIT verified 首置必买 pets 爱竉必选

售$800 万

实

483 呎

@16,563

售$800 万

local_fire_department 至HIT verified 首置必买 pets 爱竉必选

马鞍山迎海第03期星湾御第22座

thumb_up

迎海2房

实

491 呎

@14,664

local_fire_department 至HIT directions_run 即走

售$720 万

实

491 呎

@14,664

售$720 万

local_fire_department 至HIT directions_run 即走

沙田柏傲庄 I 第03B座

thumb_up

＊大围市中心＊＊交通设施完善＊＊全新楼＊即租即住＊

实

327 呎

@23,853

local_fire_department 至HIT hotel_class 楼王

售$780 万

实

327 呎

@23,853

售$780 万

local_fire_department 至HIT hotel_class 楼王

大埔嘉熙

thumb_up

^高层两房^ 预约参观!

实

528 呎

@15,720

local_fire_department 至HIT directions_run 即走 verified 首置必买

售$830 万

实

528 呎

@15,720

售$830 万

local_fire_department 至HIT directions_run 即走 verified 首置必买

沙田沙田第一城

thumb_up

独家靓装大3房巨厅罕有放售~欢迎约睇

实

688 呎

@12,907

建

870 呎

@10,207

local_fire_department 至HIT hotel_class 楼王

售$888 万

实

688 呎

@12,907

建

870 呎

@10,207

售$888 万

local_fire_department 至HIT hotel_class 楼王

西贡逸珑园第05座

thumb_up

逸珑园

实

566 呎

@14,134

local_fire_department 至HIT

售$800 万

实

566 呎

@14,134

售$800 万

local_fire_department 至HIT

粉岭牵晴间第07座

thumb_up

牵晴间3房东南极唯罕有

实

578 呎

@12,457

建

788 呎

@9,137

real_estate_agent 罕有放盘 hotel_class 楼王

售$720 万

实

578 呎

@12,457

建

788 呎

@9,137

售$720 万

real_estate_agent 罕有放盘 hotel_class 楼王

VR实景

马鞍山翠拥华庭第11座

thumb_up

翠拥华庭第11座

实

675 呎

@13,037

建

868 呎

@10,138

local_fire_department 至HIT hotel_class 楼王 verified 首置必买

售$880 万

实

675 呎

@13,037

建

868 呎

@10,138

售$880 万

local_fire_department 至HIT hotel_class 楼王 verified 首置必买

利率	15年	20年	25年	30年
1.000	$229,822	$176,599	$144,719	$123,510
1.500	$238,365	$185,297	$153,576	$132,526
2.000	$247,107	$194,259	$162,760	$141,934
2.500	$256,047	$203,483	$172,269	$151,726
3.000	$265,183	$212,965	$182,097	$161,896
3.500	$274,515	$222,705	$192,239	$172,433
4.000	$284,040	$232,696	$202,689	$183,327
4.125	$286,452	$235,233	$205,349	$186,105
4.500	$293,757	$242,937	$213,440	$194,567
5.000	$303,665	$253,423	$224,483	$206,140
5.500	$313,760	$264,149	$235,810	$218,031
6.000	$324,041	$275,110	$247,412	$230,227

每月供款$186,106

年期

30年

贷款金额

$38,400,000

總利息

$28,597,980

总贷款连利息

$66,997,980

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$132,000	$54,105	$186,105	$38,345,895
2	$131,814	$54,291	$186,105	$38,291,603
3	$131,627	$54,478	$186,105	$38,237,125
4	$131,440	$54,665	$186,105	$38,182,460
5	$131,252	$54,853	$186,105	$38,127,606
6	$131,064	$55,042	$186,105	$38,072,564
7	$130,874	$55,231	$186,105	$38,017,333
8	$130,685	$55,421	$186,105	$37,961,912
9	$130,494	$55,611	$186,105	$37,906,301
10	$130,303	$55,803	$186,105	$37,850,498
11	$130,111	$55,994	$186,105	$37,794,504
12	$129,919	$56,187	$186,105	$37,738,317

第1年供款共

$2,233,266

第1年利息

$1,571,583

第1年共還本金

$661,683

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$129,725	$56,380	$186,105	$37,681,937
14	$129,532	$56,574	$186,105	$37,625,363
15	$129,337	$56,768	$186,105	$37,568,595
16	$129,142	$56,963	$186,105	$37,511,631
17	$128,946	$57,159	$186,105	$37,454,472
18	$128,750	$57,356	$186,105	$37,397,116
19	$128,553	$57,553	$186,105	$37,339,564
20	$128,355	$57,751	$186,105	$37,281,813
21	$128,156	$57,949	$186,105	$37,223,864
22	$127,957	$58,148	$186,105	$37,165,715
23	$127,757	$58,348	$186,105	$37,107,367
24	$127,557	$58,549	$186,105	$37,048,818

第2年供款共

$2,233,266

第2年利息

$1,543,767

第2年共還本金

$689,499

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$127,355	$58,750	$186,105	$36,990,068
26	$127,153	$58,952	$186,105	$36,931,115
27	$126,951	$59,155	$186,105	$36,871,961
28	$126,747	$59,358	$186,105	$36,812,603
29	$126,543	$59,562	$186,105	$36,753,040
30	$126,339	$59,767	$186,105	$36,693,273
31	$126,133	$59,972	$186,105	$36,633,301
32	$125,927	$60,179	$186,105	$36,573,123
33	$125,720	$60,385	$186,105	$36,512,737
34	$125,513	$60,593	$186,105	$36,452,144
35	$125,304	$60,801	$186,105	$36,391,343
36	$125,095	$61,010	$186,105	$36,330,333

第3年供款共

$2,233,266

第3年利息

$1,514,781

第3年共還本金

$718,485

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$124,886	$61,220	$186,105	$36,269,113
38	$124,675	$61,430	$186,105	$36,207,682
39	$124,464	$61,642	$186,105	$36,146,041
40	$124,252	$61,853	$186,105	$36,084,187
41	$124,039	$62,066	$186,105	$36,022,121
42	$123,826	$62,279	$186,105	$35,959,842
43	$123,612	$62,494	$186,105	$35,897,348
44	$123,397	$62,708	$186,105	$35,834,640
45	$123,182	$62,924	$186,105	$35,771,716
46	$122,965	$63,140	$186,105	$35,708,576
47	$122,748	$63,357	$186,105	$35,645,218
48	$122,530	$63,575	$186,105	$35,581,643

第4年供款共

$2,233,266

第4年利息

$1,484,577

第4年共還本金

$748,689

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$122,312	$63,794	$186,105	$35,517,850
50	$122,093	$64,013	$186,105	$35,453,837
51	$121,873	$64,233	$186,105	$35,389,604
52	$121,652	$64,454	$186,105	$35,325,150
53	$121,430	$64,675	$186,105	$35,260,475
54	$121,208	$64,898	$186,105	$35,195,577
55	$120,985	$65,121	$186,105	$35,130,457
56	$120,761	$65,345	$186,105	$35,065,112
57	$120,536	$65,569	$186,105	$34,999,543
58	$120,311	$65,795	$186,105	$34,933,748
59	$120,085	$66,021	$186,105	$34,867,727
60	$119,858	$66,248	$186,105	$34,801,480

第5年供款共

$2,233,266

第5年利息

$1,453,102

第5年共還本金

$780,163

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$119,630	$66,475	$186,105	$34,735,004
62	$119,402	$66,704	$186,105	$34,668,300
63	$119,172	$66,933	$186,105	$34,601,367
64	$118,942	$67,163	$186,105	$34,534,204
65	$118,711	$67,394	$186,105	$34,466,810
66	$118,480	$67,626	$186,105	$34,399,184
67	$118,247	$67,858	$186,105	$34,331,326
68	$118,014	$68,092	$186,105	$34,263,234
69	$117,780	$68,326	$186,105	$34,194,908
70	$117,545	$68,560	$186,105	$34,126,348
71	$117,309	$68,796	$186,105	$34,057,552
72	$117,073	$69,033	$186,105	$33,988,519

第6年供款共

$2,233,266

第6年利息

$1,420,305

第6年共還本金

$812,961

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$116,836	$69,270	$186,105	$33,919,249
74	$116,597	$69,508	$186,105	$33,849,741
75	$116,358	$69,747	$186,105	$33,779,994
76	$116,119	$69,987	$186,105	$33,710,007
77	$115,878	$70,227	$186,105	$33,639,780
78	$115,637	$70,469	$186,105	$33,569,311
79	$115,395	$70,711	$186,105	$33,498,600
80	$115,151	$70,954	$186,105	$33,427,646
81	$114,908	$71,198	$186,105	$33,356,448
82	$114,663	$71,443	$186,105	$33,285,005
83	$114,417	$71,688	$186,105	$33,213,317
84	$114,171	$71,935	$186,105	$33,141,382

第7年供款共

$2,233,266

第7年利息

$1,386,129

第7年共還本金

$847,137

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$113,924	$72,182	$186,105	$33,069,200
86	$113,675	$72,430	$186,105	$32,996,770
87	$113,426	$72,679	$186,105	$32,924,091
88	$113,177	$72,929	$186,105	$32,851,162
89	$112,926	$73,180	$186,105	$32,777,983
90	$112,674	$73,431	$186,105	$32,704,551
91	$112,422	$73,684	$186,105	$32,630,868
92	$112,169	$73,937	$186,105	$32,556,931
93	$111,914	$74,191	$186,105	$32,482,740
94	$111,659	$74,446	$186,105	$32,408,294
95	$111,404	$74,702	$186,105	$32,333,592
96	$111,147	$74,959	$186,105	$32,258,633

第8年供款共

$2,233,266

第8年利息

$1,350,517

第8年共還本金

$882,749

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$110,889	$75,216	$186,105	$32,183,417
98	$110,630	$75,475	$186,105	$32,107,942
99	$110,371	$75,734	$186,105	$32,032,207
100	$110,111	$75,995	$186,105	$31,956,212
101	$109,849	$76,256	$186,105	$31,879,956
102	$109,587	$76,518	$186,105	$31,803,438
103	$109,324	$76,781	$186,105	$31,726,657
104	$109,060	$77,045	$186,105	$31,649,612
105	$108,796	$77,310	$186,105	$31,572,302
106	$108,530	$77,576	$186,105	$31,494,726
107	$108,263	$77,842	$186,105	$31,416,884
108	$107,996	$78,110	$186,105	$31,338,774

第9年供款共

$2,233,266

第9年利息

$1,313,407

第9年共還本金

$919,859

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$107,727	$78,378	$186,105	$31,260,396
110	$107,458	$78,648	$186,105	$31,181,748
111	$107,187	$78,918	$186,105	$31,102,829
112	$106,916	$79,190	$186,105	$31,023,640
113	$106,644	$79,462	$186,105	$30,944,178
114	$106,371	$79,735	$186,105	$30,864,443
115	$106,097	$80,009	$186,105	$30,784,434
116	$105,821	$80,284	$186,105	$30,704,150
117	$105,546	$80,560	$186,105	$30,623,590
118	$105,269	$80,837	$186,105	$30,542,753
119	$104,991	$81,115	$186,105	$30,461,639
120	$104,712	$81,394	$186,105	$30,380,245

第10年供款共

$2,233,266

第10年利息

$1,274,737

第10年共還本金

$958,529

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$104,432	$81,673	$186,105	$30,298,572
122	$104,151	$81,954	$186,105	$30,216,617
123	$103,870	$82,236	$186,105	$30,134,382
124	$103,587	$82,519	$186,105	$30,051,863
125	$103,303	$82,802	$186,105	$29,969,061
126	$103,019	$83,087	$186,105	$29,885,974
127	$102,733	$83,372	$186,105	$29,802,601
128	$102,446	$83,659	$186,105	$29,718,942
129	$102,159	$83,947	$186,105	$29,634,996
130	$101,870	$84,235	$186,105	$29,550,761
131	$101,581	$84,525	$186,105	$29,466,236
132	$101,290	$84,815	$186,105	$29,381,421

第11年供款共

$2,233,266

第11年利息

$1,234,441

第11年共還本金

$998,824

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$100,999	$85,107	$186,105	$29,296,314
134	$100,706	$85,399	$186,105	$29,210,914
135	$100,413	$85,693	$186,105	$29,125,221
136	$100,118	$85,988	$186,105	$29,039,234
137	$99,822	$86,283	$186,105	$28,952,951
138	$99,526	$86,580	$186,105	$28,866,371
139	$99,228	$86,877	$186,105	$28,779,493
140	$98,930	$87,176	$186,105	$28,692,317
141	$98,630	$87,476	$186,105	$28,604,842
142	$98,329	$87,776	$186,105	$28,517,065
143	$98,027	$88,078	$186,105	$28,428,987
144	$97,725	$88,381	$186,105	$28,340,607

第12年供款共

$2,233,266

第12年利息

$1,192,452

第12年共還本金

$1,040,814

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$97,421	$88,685	$186,105	$28,251,922
146	$97,116	$88,990	$186,105	$28,162,932
147	$96,810	$89,295	$186,105	$28,073,637
148	$96,503	$89,602	$186,105	$27,984,035
149	$96,195	$89,910	$186,105	$27,894,124
150	$95,886	$90,219	$186,105	$27,803,905
151	$95,576	$90,530	$186,105	$27,713,375
152	$95,265	$90,841	$186,105	$27,622,534
153	$94,952	$91,153	$186,105	$27,531,381
154	$94,639	$91,466	$186,105	$27,439,915
155	$94,325	$91,781	$186,105	$27,348,134
156	$94,009	$92,096	$186,105	$27,256,038

第13年供款共

$2,233,266

第13年利息

$1,148,697

第13年共還本金

$1,084,569

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$93,693	$92,413	$186,105	$27,163,625
158	$93,375	$92,731	$186,105	$27,070,895
159	$93,056	$93,049	$186,105	$26,977,845
160	$92,736	$93,369	$186,105	$26,884,476
161	$92,415	$93,690	$186,105	$26,790,786
162	$92,093	$94,012	$186,105	$26,696,774
163	$91,770	$94,335	$186,105	$26,602,438
164	$91,446	$94,660	$186,105	$26,507,779
165	$91,120	$94,985	$186,105	$26,412,794
166	$90,794	$95,312	$186,105	$26,317,482
167	$90,466	$95,639	$186,105	$26,221,843
168	$90,138	$95,968	$186,105	$26,125,875

第14年供款共

$2,233,266

第14年利息

$1,103,103

第14年共還本金

$1,130,163

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$89,808	$96,298	$186,105	$26,029,577
170	$89,477	$96,629	$186,105	$25,932,949
171	$89,145	$96,961	$186,105	$25,835,988
172	$88,811	$97,294	$186,105	$25,738,693
173	$88,477	$97,629	$186,105	$25,641,065
174	$88,141	$97,964	$186,105	$25,543,100
175	$87,804	$98,301	$186,105	$25,444,799
176	$87,466	$98,639	$186,105	$25,346,160
177	$87,127	$98,978	$186,105	$25,247,182
178	$86,787	$99,318	$186,105	$25,147,864
179	$86,446	$99,660	$186,105	$25,048,204
180	$86,103	$100,002	$186,105	$24,948,202

第15年供款共

$2,233,266

第15年利息

$1,055,593

第15年共還本金

$1,177,673

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$85,759	$100,346	$186,105	$24,847,856
182	$85,415	$100,691	$186,105	$24,747,165
183	$85,068	$101,037	$186,105	$24,646,128
184	$84,721	$101,384	$186,105	$24,544,743
185	$84,373	$101,733	$186,105	$24,443,010
186	$84,023	$102,083	$186,105	$24,340,928
187	$83,672	$102,434	$186,105	$24,238,494
188	$83,320	$102,786	$186,105	$24,135,708
189	$82,966	$103,139	$186,105	$24,032,569
190	$82,612	$103,494	$186,105	$23,929,076
191	$82,256	$103,849	$186,105	$23,825,227
192	$81,899	$104,206	$186,105	$23,721,020

第16年供款共

$2,233,266

第16年利息

$1,006,084

第16年共還本金

$1,227,182

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$81,541	$104,564	$186,105	$23,616,456
194	$81,182	$104,924	$186,105	$23,511,532
195	$80,821	$105,285	$186,105	$23,406,247
196	$80,459	$105,647	$186,105	$23,300,601
197	$80,096	$106,010	$186,105	$23,194,591
198	$79,731	$106,374	$186,105	$23,088,217
199	$79,366	$106,740	$186,105	$22,981,477
200	$78,999	$107,107	$186,105	$22,874,371
201	$78,631	$107,475	$186,105	$22,766,896
202	$78,261	$107,844	$186,105	$22,659,051
203	$77,890	$108,215	$186,105	$22,550,836
204	$77,518	$108,587	$186,105	$22,442,249

第17年供款共

$2,233,266

第17年利息

$954,495

第17年共還本金

$1,278,771

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$77,145	$108,960	$186,105	$22,333,289
206	$76,771	$109,335	$186,105	$22,223,954
207	$76,395	$109,711	$186,105	$22,114,244
208	$76,018	$110,088	$186,105	$22,004,156
209	$75,639	$110,466	$186,105	$21,893,690
210	$75,260	$110,846	$186,105	$21,782,844
211	$74,879	$111,227	$186,105	$21,671,617
212	$74,496	$111,609	$186,105	$21,560,007
213	$74,113	$111,993	$186,105	$21,448,014
214	$73,728	$112,378	$186,105	$21,335,636
215	$73,341	$112,764	$186,105	$21,222,872
216	$72,954	$113,152	$186,105	$21,109,720

第18年供款共

$2,233,266

第18年利息

$900,737

第18年共還本金

$1,332,529

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$72,565	$113,541	$186,105	$20,996,180
218	$72,174	$113,931	$186,105	$20,882,248
219	$71,783	$114,323	$186,105	$20,767,926
220	$71,390	$114,716	$186,105	$20,653,210
221	$70,995	$115,110	$186,105	$20,538,100
222	$70,600	$115,506	$186,105	$20,422,594
223	$70,203	$115,903	$186,105	$20,306,691
224	$69,804	$116,301	$186,105	$20,190,390
225	$69,404	$116,701	$186,105	$20,073,689
226	$69,003	$117,102	$186,105	$19,956,587
227	$68,601	$117,505	$186,105	$19,839,082
228	$68,197	$117,909	$186,105	$19,721,173

第19年供款共

$2,233,266

第19年利息

$844,719

第19年共還本金

$1,388,547

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$67,792	$118,314	$186,105	$19,602,859
230	$67,385	$118,721	$186,105	$19,484,139
231	$66,977	$119,129	$186,105	$19,365,010
232	$66,567	$119,538	$186,105	$19,245,472
233	$66,156	$119,949	$186,105	$19,125,522
234	$65,744	$120,362	$186,105	$19,005,161
235	$65,330	$120,775	$186,105	$18,884,386
236	$64,915	$121,190	$186,105	$18,763,195
237	$64,498	$121,607	$186,105	$18,641,588
238	$64,080	$122,025	$186,105	$18,519,563
239	$63,661	$122,444	$186,105	$18,397,119
240	$63,240	$122,865	$186,105	$18,274,253

第20年供款共

$2,233,266

第20年利息

$786,346

第20年共還本金

$1,446,920

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$62,818	$123,288	$186,105	$18,150,966
242	$62,394	$123,712	$186,105	$18,027,254
243	$61,969	$124,137	$186,105	$17,903,117
244	$61,542	$124,564	$186,105	$17,778,554
245	$61,114	$124,992	$186,105	$17,653,562
246	$60,684	$125,421	$186,105	$17,528,141
247	$60,253	$125,853	$186,105	$17,402,288
248	$59,820	$126,285	$186,105	$17,276,003
249	$59,386	$126,719	$186,105	$17,149,284
250	$58,951	$127,155	$186,105	$17,022,129
251	$58,514	$127,592	$186,105	$16,894,537
252	$58,075	$128,031	$186,105	$16,766,506

第21年供款共

$2,233,266

第21年利息

$725,519

第21年共還本金

$1,507,747

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$57,635	$128,471	$186,105	$16,638,036
254	$57,193	$128,912	$186,105	$16,509,124
255	$56,750	$129,355	$186,105	$16,379,768
256	$56,305	$129,800	$186,105	$16,249,968
257	$55,859	$130,246	$186,105	$16,119,722
258	$55,412	$130,694	$186,105	$15,989,028
259	$54,962	$131,143	$186,105	$15,857,885
260	$54,511	$131,594	$186,105	$15,726,291
261	$54,059	$132,046	$186,105	$15,594,244
262	$53,605	$132,500	$186,105	$15,461,744
263	$53,150	$132,956	$186,105	$15,328,788
264	$52,693	$133,413	$186,105	$15,195,375

第22年供款共

$2,233,266

第22年利息

$662,135

第22年共還本金

$1,571,131

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$52,234	$133,871	$186,105	$15,061,504
266	$51,774	$134,332	$186,105	$14,927,172
267	$51,312	$134,793	$186,105	$14,792,379
268	$50,849	$135,257	$186,105	$14,657,122
269	$50,384	$135,722	$186,105	$14,521,401
270	$49,917	$136,188	$186,105	$14,385,213
271	$49,449	$136,656	$186,105	$14,248,556
272	$48,979	$137,126	$186,105	$14,111,430
273	$48,508	$137,597	$186,105	$13,973,833
274	$48,035	$138,070	$186,105	$13,835,762
275	$47,560	$138,545	$186,105	$13,697,217
276	$47,084	$139,021	$186,105	$13,558,196

第23年供款共

$2,233,266

第23年利息

$596,086

第23年共還本金

$1,637,180

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$46,606	$139,499	$186,105	$13,418,697
278	$46,127	$139,979	$186,105	$13,278,718
279	$45,646	$140,460	$186,105	$13,138,258
280	$45,163	$140,943	$186,105	$12,997,315
281	$44,678	$141,427	$186,105	$12,855,888
282	$44,192	$141,913	$186,105	$12,713,975
283	$43,704	$142,401	$186,105	$12,571,574
284	$43,215	$142,891	$186,105	$12,428,683
285	$42,724	$143,382	$186,105	$12,285,301
286	$42,231	$143,875	$186,105	$12,141,426
287	$41,736	$144,369	$186,105	$11,997,057
288	$41,240	$144,866	$186,105	$11,852,191

第24年供款共

$2,233,266

第24年利息

$527,261

第24年共還本金

$1,706,005

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$40,742	$145,364	$186,105	$11,706,828
290	$40,242	$145,863	$186,105	$11,560,964
291	$39,741	$146,365	$186,105	$11,414,600
292	$39,238	$146,868	$186,105	$11,267,732
293	$38,733	$147,373	$186,105	$11,120,359
294	$38,226	$147,879	$186,105	$10,972,480
295	$37,718	$148,388	$186,105	$10,824,092
296	$37,208	$148,898	$186,105	$10,675,195
297	$36,696	$149,410	$186,105	$10,525,785
298	$36,182	$149,923	$186,105	$10,375,862
299	$35,667	$150,438	$186,105	$10,225,424
300	$35,150	$150,956	$186,105	$10,074,468

第25年供款共

$2,233,266

第25年利息

$455,543

第25年共還本金

$1,777,723

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$34,631	$151,475	$186,105	$9,922,993
302	$34,110	$151,995	$186,105	$9,770,998
303	$33,588	$152,518	$186,105	$9,618,481
304	$33,064	$153,042	$186,105	$9,465,439
305	$32,537	$153,568	$186,105	$9,311,871
306	$32,010	$154,096	$186,105	$9,157,775
307	$31,480	$154,626	$186,105	$9,003,149
308	$30,948	$155,157	$186,105	$8,847,992
309	$30,415	$155,691	$186,105	$8,692,301
310	$29,880	$156,226	$186,105	$8,536,076
311	$29,343	$156,763	$186,105	$8,379,313
312	$28,804	$157,302	$186,105	$8,222,011

第26年供款共

$2,233,266

第26年利息

$380,809

第26年共還本金

$1,852,457

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$28,263	$157,842	$186,105	$8,064,169
314	$27,721	$158,385	$186,105	$7,905,784
315	$27,176	$158,929	$186,105	$7,746,855
316	$26,630	$159,476	$186,105	$7,587,379
317	$26,082	$160,024	$186,105	$7,427,355
318	$25,532	$160,574	$186,105	$7,266,781
319	$24,980	$161,126	$186,105	$7,105,655
320	$24,426	$161,680	$186,105	$6,943,975
321	$23,870	$162,236	$186,105	$6,781,740
322	$23,312	$162,793	$186,105	$6,618,946
323	$22,753	$163,353	$186,105	$6,455,594
324	$22,191	$163,914	$186,105	$6,291,679

第27年供款共

$2,233,266

第27年利息

$302,934

第27年共還本金

$1,930,332

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$21,628	$164,478	$186,105	$6,127,201
326	$21,062	$165,043	$186,105	$5,962,158
327	$20,495	$165,611	$186,105	$5,796,547
328	$19,926	$166,180	$186,105	$5,630,368
329	$19,354	$166,751	$186,105	$5,463,617
330	$18,781	$167,324	$186,105	$5,296,292
331	$18,206	$167,899	$186,105	$5,128,393
332	$17,629	$168,477	$186,105	$4,959,916
333	$17,050	$169,056	$186,105	$4,790,860
334	$16,469	$169,637	$186,105	$4,621,223
335	$15,885	$170,220	$186,105	$4,451,003
336	$15,300	$170,805	$186,105	$4,280,198

第28年供款共

$2,233,266

第28年利息

$221,785

第28年共還本金

$2,011,481

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$14,713	$171,392	$186,105	$4,108,806
338	$14,124	$171,981	$186,105	$3,936,824
339	$13,533	$172,573	$186,105	$3,764,252
340	$12,940	$173,166	$186,105	$3,591,086
341	$12,344	$173,761	$186,105	$3,417,325
342	$11,747	$174,358	$186,105	$3,242,966
343	$11,148	$174,958	$186,105	$3,068,008
344	$10,546	$175,559	$186,105	$2,892,449
345	$9,943	$176,163	$186,105	$2,716,286
346	$9,337	$176,768	$186,105	$2,539,518
347	$8,730	$177,376	$186,105	$2,362,142
348	$8,120	$177,986	$186,105	$2,184,157

第29年供款共

$2,233,266

第29年利息

$137,225

第29年共還本金

$2,096,041

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$7,508	$178,597	$186,105	$2,005,559
350	$6,894	$179,211	$186,105	$1,826,348
351	$6,278	$179,827	$186,105	$1,646,520
352	$5,660	$180,446	$186,105	$1,466,075
353	$5,040	$181,066	$186,105	$1,285,009
354	$4,417	$181,688	$186,105	$1,103,321
355	$3,793	$182,313	$186,105	$921,008
356	$3,166	$182,940	$186,105	$738,068
357	$2,537	$183,568	$186,105	$554,500
358	$1,906	$184,199	$186,105	$370,301
359	$1,273	$184,833	$186,105	$185,468
360	$638	$185,468	$186,105	$0

第30年供款共

$2,233,266

第30年利息

$49,109

第30年共還本金

$2,184,157

receipt_long 详细供款表 request_quote 支出一览 restart_alt 重置

分享

楼价

按揭成数

按揭保险费 info

全期置业总支出 HK$36,927,980

免责声明

笋盘推介

按揭保险费
info