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$33,092,131

每月供款
$185,062

首期

$-33,860,000

总贷款额

$41,860,000

總利息

$24,762,131

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-33,530,000

$370,123

置业成本总预算

HK$-33,530,000

首期

$-33,860,000
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

$370,123

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

沙田晴碧花园

thumb_up

晴碧花园罕有极高层三房套大单位笋盘,3分钟地铁站,交通便利,靓校网

实

677 呎

@11,521

建

879 呎

@8,874

real_estate_agent 罕有放盘 hotel_class 楼王 pets 爱竉必选

售$780 万

实

677 呎

@11,521

建

879 呎

@8,874

售$780 万

real_estate_agent 罕有放盘 hotel_class 楼王 pets 爱竉必选

西贡趸场

thumb_up

开扬海景, 可步行到市中心, 十分方便

实

700 呎

@10,429

建

700 呎

@10,429

directions_run 即走 real_estate_agent 罕有放盘 hotel_class 楼王

售$730 万

实

700 呎

@10,429

建

700 呎

@10,429

售$730 万

directions_run 即走 real_estate_agent 罕有放盘 hotel_class 楼王

马鞍山新港城 L座

thumb_up

4期地铁上盖超开阳景海景

实

618 呎

@13,430

建

830 呎

@10,000

vpn_key 有匙即睇

售$830 万

实

618 呎

@13,430

建

830 呎

@10,000

售$830 万

vpn_key 有匙即睇

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

VR实景

沙田荟荞 2翼

thumb_up

✳️业主决心换楼❇️有票即成✳️🔥筁烆🔥連花園🌳毛孩🐩🐕‍🦺之家🏡.

实

516 呎

@13,760

real_estate_agent 罕有放盘 local_offer 低水笋价 pets 爱竉必选 price_change 蚀让盘

售$710 万

实

516 呎

@13,760

售$710 万

real_estate_agent 罕有放盘 local_offer 低水笋价 pets 爱竉必选 price_change 蚀让盘

马鞍山泓碧第01座

thumb_up

泓碧高层海景2房

实

520 呎

@15,385

local_fire_department 至HIT local_offer 低水笋价 pets 爱竉必选 price_change 蚀让盘

售$800 万

实

520 呎

@15,385

售$800 万

local_fire_department 至HIT local_offer 低水笋价 pets 爱竉必选 price_change 蚀让盘

马鞍山天宇海第5A座

thumb_up

天宇海3房

实

797 呎

@11,041

建

1,042 呎

@8,445

local_fire_department 至HIT

售$880 万

实

797 呎

@11,041

建

1,042 呎

@8,445

售$880 万

local_fire_department 至HIT

马鞍山岚岸第05座

thumb_up

马鞍山岚岸高层东南大两房

实

523 呎

@14,340

建

699 呎

@10,730

local_fire_department 至HIT

售$750 万

实

523 呎

@14,340

建

699 呎

@10,730

售$750 万

local_fire_department 至HIT

马鞍山银湖天峰第08座

thumb_up

马盖上盖！五星级会所，即约即睇

实

539 呎

@14,100

建

710 呎

@10,704

local_fire_department 至HIT local_offer 低水笋价 vpn_key 有匙即睇

售$760 万

实

539 呎

@14,100

建

710 呎

@10,704

售$760 万

local_fire_department 至HIT local_offer 低水笋价 vpn_key 有匙即睇

VR实景

马鞍山云海第01期榕海臺

thumb_up

云海两房开扬景观连租约

实

481 呎

@18,711

local_fire_department 至HIT

售$900 万

实

481 呎

@18,711

售$900 万

local_fire_department 至HIT

沙田玖珑山日珑阁第02座

thumb_up

沙田玖珑山**罕有放卖**两房梗厨**品味优质生活**高成数按揭进驻九肚山*豪宅入场版

实

663 呎

@11,312

local_fire_department 至HIT

售$750 万

实

663 呎

@11,312

售$750 万

local_fire_department 至HIT

马鞍山岚岸第05座

thumb_up

3房(1套) 企理单边岚岸

实

660 呎

@12,727

建

898 呎

@9,354

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 flight_takeoff 移民急让

售$840 万

实

660 呎

@12,727

建

898 呎

@9,354

售$840 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 flight_takeoff 移民急让

利率	15年	20年	25年	30年
1.000	$250,530	$192,512	$157,759	$134,638
1.500	$259,843	$201,994	$167,413	$144,467
2.000	$269,373	$211,763	$177,425	$154,723
2.500	$279,118	$221,817	$187,791	$165,398
3.000	$289,077	$232,155	$198,505	$176,483
3.375	$296,687	$240,091	$206,765	$185,061
3.500	$299,250	$242,771	$209,561	$187,970
4.000	$309,633	$253,663	$220,953	$199,846
4.500	$320,226	$264,827	$232,671	$212,098
5.000	$331,026	$276,257	$244,709	$224,714
5.500	$342,031	$287,950	$257,057	$237,676
6.000	$353,238	$299,898	$269,705	$250,972

每月供款$185,062

年期

30年

贷款金额

$41,860,000

總利息

$24,762,131

总贷款连利息

$66,622,131

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$117,731	$67,330	$185,061	$41,792,670
2	$117,542	$67,520	$185,061	$41,725,150
3	$117,352	$67,709	$185,061	$41,657,441
4	$117,162	$67,900	$185,061	$41,589,541
5	$116,971	$68,091	$185,061	$41,521,450
6	$116,779	$68,282	$185,061	$41,453,167
7	$116,587	$68,474	$185,061	$41,384,693
8	$116,394	$68,667	$185,061	$41,316,026
9	$116,201	$68,860	$185,061	$41,247,166
10	$116,008	$69,054	$185,061	$41,178,112
11	$115,813	$69,248	$185,061	$41,108,864
12	$115,619	$69,443	$185,061	$41,039,421

第1年供款共

$2,220,738

第1年利息

$1,400,159

第1年共還本金

$820,579

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$115,423	$69,638	$185,061	$40,969,783
14	$115,228	$69,834	$185,061	$40,899,949
15	$115,031	$70,030	$185,061	$40,829,919
16	$114,834	$70,227	$185,061	$40,759,691
17	$114,637	$70,425	$185,061	$40,689,267
18	$114,439	$70,623	$185,061	$40,618,644
19	$114,240	$70,822	$185,061	$40,547,822
20	$114,041	$71,021	$185,061	$40,476,801
21	$113,841	$71,220	$185,061	$40,405,581
22	$113,641	$71,421	$185,061	$40,334,160
23	$113,440	$71,622	$185,061	$40,262,539
24	$113,238	$71,823	$185,061	$40,190,715

第2年供款共

$2,220,738

第2年利息

$1,372,032

第2年共還本金

$848,706

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$113,036	$72,025	$185,061	$40,118,690
26	$112,834	$72,228	$185,061	$40,046,463
27	$112,631	$72,431	$185,061	$39,974,032
28	$112,427	$72,635	$185,061	$39,901,397
29	$112,223	$72,839	$185,061	$39,828,559
30	$112,018	$73,044	$185,061	$39,755,515
31	$111,812	$73,249	$185,061	$39,682,266
32	$111,606	$73,455	$185,061	$39,608,811
33	$111,400	$73,662	$185,061	$39,535,149
34	$111,193	$73,869	$185,061	$39,461,280
35	$110,985	$74,077	$185,061	$39,387,204
36	$110,777	$74,285	$185,061	$39,312,919

第3年供款共

$2,220,738

第3年利息

$1,342,941

第3年共還本金

$877,797

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$110,568	$74,494	$185,061	$39,238,425
38	$110,358	$74,703	$185,061	$39,163,721
39	$110,148	$74,914	$185,061	$39,088,808
40	$109,937	$75,124	$185,061	$39,013,684
41	$109,726	$75,335	$185,061	$38,938,348
42	$109,514	$75,547	$185,061	$38,862,801
43	$109,302	$75,760	$185,061	$38,787,041
44	$109,089	$75,973	$185,061	$38,711,068
45	$108,875	$76,187	$185,061	$38,634,881
46	$108,661	$76,401	$185,061	$38,558,481
47	$108,446	$76,616	$185,061	$38,481,865
48	$108,230	$76,831	$185,061	$38,405,034

第4年供款共

$2,220,738

第4年利息

$1,312,853

第4年共還本金

$907,885

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$108,014	$77,047	$185,061	$38,327,986
50	$107,797	$77,264	$185,061	$38,250,722
51	$107,580	$77,481	$185,061	$38,173,241
52	$107,362	$77,699	$185,061	$38,095,542
53	$107,144	$77,918	$185,061	$38,017,624
54	$106,925	$78,137	$185,061	$37,939,487
55	$106,705	$78,357	$185,061	$37,861,130
56	$106,484	$78,577	$185,061	$37,782,553
57	$106,263	$78,798	$185,061	$37,703,755
58	$106,042	$79,020	$185,061	$37,624,736
59	$105,820	$79,242	$185,061	$37,545,494
60	$105,597	$79,465	$185,061	$37,466,029

第5年供款共

$2,220,738

第5年利息

$1,281,733

第5年共還本金

$939,005

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$105,373	$79,688	$185,061	$37,386,341
62	$105,149	$79,912	$185,061	$37,306,428
63	$104,924	$80,137	$185,061	$37,226,291
64	$104,699	$80,363	$185,061	$37,145,929
65	$104,473	$80,589	$185,061	$37,065,340
66	$104,246	$80,815	$185,061	$36,984,525
67	$104,019	$81,042	$185,061	$36,903,482
68	$103,791	$81,270	$185,061	$36,822,212
69	$103,562	$81,499	$185,061	$36,740,713
70	$103,333	$81,728	$185,061	$36,658,985
71	$103,103	$81,958	$185,061	$36,577,027
72	$102,873	$82,189	$185,061	$36,494,838

第6年供款共

$2,220,738

第6年利息

$1,249,547

第6年共還本金

$971,191

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$102,642	$82,420	$185,061	$36,412,418
74	$102,410	$82,652	$185,061	$36,329,767
75	$102,177	$82,884	$185,061	$36,246,883
76	$101,944	$83,117	$185,061	$36,163,766
77	$101,711	$83,351	$185,061	$36,080,415
78	$101,476	$83,585	$185,061	$35,996,829
79	$101,241	$83,820	$185,061	$35,913,009
80	$101,005	$84,056	$185,061	$35,828,953
81	$100,769	$84,293	$185,061	$35,744,660
82	$100,532	$84,530	$185,061	$35,660,131
83	$100,294	$84,767	$185,061	$35,575,363
84	$100,056	$85,006	$185,061	$35,490,358

第7年供款共

$2,220,738

第7年利息

$1,216,257

第7年共還本金

$1,004,480

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$99,817	$85,245	$185,061	$35,405,113
86	$99,577	$85,485	$185,061	$35,319,628
87	$99,336	$85,725	$185,061	$35,233,903
88	$99,095	$85,966	$185,061	$35,147,937
89	$98,854	$86,208	$185,061	$35,061,729
90	$98,611	$86,450	$185,061	$34,975,279
91	$98,368	$86,694	$185,061	$34,888,585
92	$98,124	$86,937	$185,061	$34,801,648
93	$97,880	$87,182	$185,061	$34,714,466
94	$97,634	$87,427	$185,061	$34,627,039
95	$97,389	$87,673	$185,061	$34,539,366
96	$97,142	$87,920	$185,061	$34,451,447

第8年供款共

$2,220,738

第8年利息

$1,181,827

第8年共還本金

$1,038,911

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$96,895	$88,167	$185,061	$34,363,280
98	$96,647	$88,415	$185,061	$34,274,865
99	$96,398	$88,663	$185,061	$34,186,202
100	$96,149	$88,913	$185,061	$34,097,289
101	$95,899	$89,163	$185,061	$34,008,126
102	$95,648	$89,414	$185,061	$33,918,712
103	$95,396	$89,665	$185,061	$33,829,047
104	$95,144	$89,917	$185,061	$33,739,130
105	$94,891	$90,170	$185,061	$33,648,960
106	$94,638	$90,424	$185,061	$33,558,536
107	$94,383	$90,678	$185,061	$33,467,858
108	$94,128	$90,933	$185,061	$33,376,925

第9年供款共

$2,220,738

第9年利息

$1,146,216

第9年共還本金

$1,074,522

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$93,873	$91,189	$185,061	$33,285,736
110	$93,616	$91,445	$185,061	$33,194,291
111	$93,359	$91,703	$185,061	$33,102,588
112	$93,101	$91,960	$185,061	$33,010,628
113	$92,842	$92,219	$185,061	$32,918,409
114	$92,583	$92,478	$185,061	$32,825,930
115	$92,323	$92,739	$185,061	$32,733,192
116	$92,062	$92,999	$185,061	$32,640,192
117	$91,801	$93,261	$185,061	$32,546,931
118	$91,538	$93,523	$185,061	$32,453,408
119	$91,275	$93,786	$185,061	$32,359,622
120	$91,011	$94,050	$185,061	$32,265,572

第10年供款共

$2,220,738

第10年利息

$1,109,385

第10年共還本金

$1,111,353

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$90,747	$94,315	$185,061	$32,171,257
122	$90,482	$94,580	$185,061	$32,076,677
123	$90,216	$94,846	$185,061	$31,981,832
124	$89,949	$95,113	$185,061	$31,886,719
125	$89,681	$95,380	$185,061	$31,791,339
126	$89,413	$95,648	$185,061	$31,695,691
127	$89,144	$95,917	$185,061	$31,599,773
128	$88,874	$96,187	$185,061	$31,503,586
129	$88,604	$96,458	$185,061	$31,407,129
130	$88,333	$96,729	$185,061	$31,310,400
131	$88,060	$97,001	$185,061	$31,213,399
132	$87,788	$97,274	$185,061	$31,116,125

第11年供款共

$2,220,738

第11年利息

$1,071,291

第11年共還本金

$1,149,447

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$87,514	$97,547	$185,061	$31,018,578
134	$87,240	$97,822	$185,061	$30,920,756
135	$86,965	$98,097	$185,061	$30,822,659
136	$86,689	$98,373	$185,061	$30,724,286
137	$86,412	$98,649	$185,061	$30,625,637
138	$86,135	$98,927	$185,061	$30,526,710
139	$85,856	$99,205	$185,061	$30,427,505
140	$85,577	$99,484	$185,061	$30,328,021
141	$85,298	$99,764	$185,061	$30,228,257
142	$85,017	$100,045	$185,061	$30,128,212
143	$84,736	$100,326	$185,061	$30,027,886
144	$84,453	$100,608	$185,061	$29,927,278

第12年供款共

$2,220,738

第12年利息

$1,031,891

第12年共還本金

$1,188,847

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$84,170	$100,891	$185,061	$29,826,387
146	$83,887	$101,175	$185,061	$29,725,213
147	$83,602	$101,459	$185,061	$29,623,753
148	$83,317	$101,745	$185,061	$29,522,009
149	$83,031	$102,031	$185,061	$29,419,978
150	$82,744	$102,318	$185,061	$29,317,660
151	$82,456	$102,606	$185,061	$29,215,054
152	$82,167	$102,894	$185,061	$29,112,160
153	$81,878	$103,184	$185,061	$29,008,977
154	$81,588	$103,474	$185,061	$28,905,503
155	$81,297	$103,765	$185,061	$28,801,738
156	$81,005	$104,057	$185,061	$28,697,682

第13年供款共

$2,220,738

第13年利息

$991,141

第13年共還本金

$1,229,597

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$80,712	$104,349	$185,061	$28,593,332
158	$80,419	$104,643	$185,061	$28,488,690
159	$80,124	$104,937	$185,061	$28,383,753
160	$79,829	$105,232	$185,061	$28,278,521
161	$79,533	$105,528	$185,061	$28,172,992
162	$79,237	$105,825	$185,061	$28,067,168
163	$78,939	$106,123	$185,061	$27,961,045
164	$78,640	$106,421	$185,061	$27,854,624
165	$78,341	$106,720	$185,061	$27,747,904
166	$78,041	$107,020	$185,061	$27,640,883
167	$77,740	$107,321	$185,061	$27,533,562
168	$77,438	$107,623	$185,061	$27,425,938

第14年供款共

$2,220,738

第14年利息

$948,994

第14年共還本金

$1,271,743

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$77,135	$107,926	$185,061	$27,318,012
170	$76,832	$108,230	$185,061	$27,209,783
171	$76,528	$108,534	$185,061	$27,101,249
172	$76,222	$108,839	$185,061	$26,992,409
173	$75,916	$109,145	$185,061	$26,883,264
174	$75,609	$109,452	$185,061	$26,773,812
175	$75,301	$109,760	$185,061	$26,664,052
176	$74,993	$110,069	$185,061	$26,553,983
177	$74,683	$110,378	$185,061	$26,443,605
178	$74,373	$110,689	$185,061	$26,332,916
179	$74,061	$111,000	$185,061	$26,221,916
180	$73,749	$111,312	$185,061	$26,110,603

第15年供款共

$2,220,738

第15年利息

$905,403

第15年共還本金

$1,315,335

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$73,436	$111,625	$185,061	$25,998,978
182	$73,122	$111,939	$185,061	$25,887,038
183	$72,807	$112,254	$185,061	$25,774,784
184	$72,492	$112,570	$185,061	$25,662,214
185	$72,175	$112,886	$185,061	$25,549,328
186	$71,857	$113,204	$185,061	$25,436,124
187	$71,539	$113,522	$185,061	$25,322,602
188	$71,220	$113,842	$185,061	$25,208,760
189	$70,900	$114,162	$185,061	$25,094,598
190	$70,579	$114,483	$185,061	$24,980,115
191	$70,257	$114,805	$185,061	$24,865,310
192	$69,934	$115,128	$185,061	$24,750,182

第16年供款共

$2,220,738

第16年利息

$860,317

第16年共還本金

$1,360,421

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$69,610	$115,452	$185,061	$24,634,731
194	$69,285	$115,776	$185,061	$24,518,955
195	$68,960	$116,102	$185,061	$24,402,853
196	$68,633	$116,428	$185,061	$24,286,424
197	$68,306	$116,756	$185,061	$24,169,668
198	$67,977	$117,084	$185,061	$24,052,584
199	$67,648	$117,414	$185,061	$23,935,170
200	$67,318	$117,744	$185,061	$23,817,427
201	$66,987	$118,075	$185,061	$23,699,352
202	$66,654	$118,407	$185,061	$23,580,945
203	$66,321	$118,740	$185,061	$23,462,205
204	$65,987	$119,074	$185,061	$23,343,130

第17年供款共

$2,220,738

第17年利息

$813,686

第17年共還本金

$1,407,052

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$65,653	$119,409	$185,061	$23,223,722
206	$65,317	$119,745	$185,061	$23,103,977
207	$64,980	$120,082	$185,061	$22,983,895
208	$64,642	$120,419	$185,061	$22,863,476
209	$64,304	$120,758	$185,061	$22,742,718
210	$63,964	$121,098	$185,061	$22,621,620
211	$63,623	$121,438	$185,061	$22,500,182
212	$63,282	$121,780	$185,061	$22,378,403
213	$62,939	$122,122	$185,061	$22,256,280
214	$62,596	$122,466	$185,061	$22,133,815
215	$62,251	$122,810	$185,061	$22,011,005
216	$61,906	$123,156	$185,061	$21,887,849

第18年供款共

$2,220,738

第18年利息

$765,456

第18年共還本金

$1,455,281

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$61,560	$123,502	$185,061	$21,764,347
218	$61,212	$123,849	$185,061	$21,640,498
219	$60,864	$124,198	$185,061	$21,516,300
220	$60,515	$124,547	$185,061	$21,391,753
221	$60,164	$124,897	$185,061	$21,266,856
222	$59,813	$125,248	$185,061	$21,141,608
223	$59,461	$125,601	$185,061	$21,016,007
224	$59,108	$125,954	$185,061	$20,890,053
225	$58,753	$126,308	$185,061	$20,763,745
226	$58,398	$126,663	$185,061	$20,637,082
227	$58,042	$127,020	$185,061	$20,510,062
228	$57,685	$127,377	$185,061	$20,382,685

第19年供款共

$2,220,738

第19年利息

$715,574

第19年共還本金

$1,505,164

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$57,326	$127,735	$185,061	$20,254,950
230	$56,967	$128,094	$185,061	$20,126,855
231	$56,607	$128,455	$185,061	$19,998,401
232	$56,246	$128,816	$185,061	$19,869,585
233	$55,883	$129,178	$185,061	$19,740,406
234	$55,520	$129,542	$185,061	$19,610,865
235	$55,156	$129,906	$185,061	$19,480,959
236	$54,790	$130,271	$185,061	$19,350,688
237	$54,424	$130,638	$185,061	$19,220,050
238	$54,056	$131,005	$185,061	$19,089,045
239	$53,688	$131,374	$185,061	$18,957,671
240	$53,318	$131,743	$185,061	$18,825,928

第20年供款共

$2,220,738

第20年利息

$663,981

第20年共還本金

$1,556,757

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$52,948	$132,114	$185,061	$18,693,815
242	$52,576	$132,485	$185,061	$18,561,330
243	$52,204	$132,858	$185,061	$18,428,472
244	$51,830	$133,231	$185,061	$18,295,241
245	$51,455	$133,606	$185,061	$18,161,634
246	$51,080	$133,982	$185,061	$18,027,653
247	$50,703	$134,359	$185,061	$17,893,294
248	$50,325	$134,737	$185,061	$17,758,557
249	$49,946	$135,116	$185,061	$17,623,442
250	$49,566	$135,496	$185,061	$17,487,946
251	$49,185	$135,877	$185,061	$17,352,070
252	$48,803	$136,259	$185,061	$17,215,811

第21年供款共

$2,220,738

第21年利息

$610,620

第21年共還本金

$1,610,118

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$48,419	$136,642	$185,061	$17,079,169
254	$48,035	$137,026	$185,061	$16,942,142
255	$47,650	$137,412	$185,061	$16,804,731
256	$47,263	$137,798	$185,061	$16,666,933
257	$46,876	$138,186	$185,061	$16,528,747
258	$46,487	$138,574	$185,061	$16,390,173
259	$46,097	$138,964	$185,061	$16,251,208
260	$45,707	$139,355	$185,061	$16,111,853
261	$45,315	$139,747	$185,061	$15,972,107
262	$44,922	$140,140	$185,061	$15,831,967
263	$44,527	$140,534	$185,061	$15,691,433
264	$44,132	$140,929	$185,061	$15,550,503

第22年供款共

$2,220,738

第22年利息

$555,430

第22年共還本金

$1,665,308

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$43,736	$141,326	$185,061	$15,409,178
266	$43,338	$141,723	$185,061	$15,267,454
267	$42,940	$142,122	$185,061	$15,125,333
268	$42,540	$142,521	$185,061	$14,982,811
269	$42,139	$142,922	$185,061	$14,839,889
270	$41,737	$143,324	$185,061	$14,696,565
271	$41,334	$143,727	$185,061	$14,552,837
272	$40,930	$144,132	$185,061	$14,408,706
273	$40,524	$144,537	$185,061	$14,264,169
274	$40,118	$144,943	$185,061	$14,119,225
275	$39,710	$145,351	$185,061	$13,973,874
276	$39,302	$145,760	$185,061	$13,828,114

第23年供款共

$2,220,738

第23年利息

$498,348

第23年共還本金

$1,722,389

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$38,892	$146,170	$185,061	$13,681,944
278	$38,480	$146,581	$185,061	$13,535,363
279	$38,068	$146,993	$185,061	$13,388,370
280	$37,655	$147,407	$185,061	$13,240,963
281	$37,240	$147,821	$185,061	$13,093,142
282	$36,824	$148,237	$185,061	$12,944,905
283	$36,408	$148,654	$185,061	$12,796,251
284	$35,989	$149,072	$185,061	$12,647,179
285	$35,570	$149,491	$185,061	$12,497,688
286	$35,150	$149,912	$185,061	$12,347,776
287	$34,728	$150,333	$185,061	$12,197,443
288	$34,305	$150,756	$185,061	$12,046,686

第24年供款共

$2,220,738

第24年利息

$439,310

第24年共還本金

$1,781,428

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$33,881	$151,180	$185,061	$11,895,506
290	$33,456	$151,605	$185,061	$11,743,901
291	$33,030	$152,032	$185,061	$11,591,869
292	$32,602	$152,459	$185,061	$11,439,410
293	$32,173	$152,888	$185,061	$11,286,522
294	$31,743	$153,318	$185,061	$11,133,203
295	$31,312	$153,749	$185,061	$10,979,454
296	$30,880	$154,182	$185,061	$10,825,272
297	$30,446	$154,615	$185,061	$10,670,657
298	$30,011	$155,050	$185,061	$10,515,607
299	$29,575	$155,486	$185,061	$10,360,120
300	$29,138	$155,924	$185,061	$10,204,197

第25年供款共

$2,220,738

第25年利息

$378,248

第25年共還本金

$1,842,490

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$28,699	$156,362	$185,061	$10,047,835
302	$28,260	$156,802	$185,061	$9,891,033
303	$27,819	$157,243	$185,061	$9,733,790
304	$27,376	$157,685	$185,061	$9,576,105
305	$26,933	$158,129	$185,061	$9,417,976
306	$26,488	$158,573	$185,061	$9,259,402
307	$26,042	$159,019	$185,061	$9,100,383
308	$25,595	$159,467	$185,061	$8,940,916
309	$25,146	$159,915	$185,061	$8,781,001
310	$24,697	$160,365	$185,061	$8,620,636
311	$24,246	$160,816	$185,061	$8,459,820
312	$23,793	$161,268	$185,061	$8,298,552

第26年供款共

$2,220,738

第26年利息

$315,093

第26年共還本金

$1,905,645

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$23,340	$161,722	$185,061	$8,136,830
314	$22,885	$162,177	$185,061	$7,974,654
315	$22,429	$162,633	$185,061	$7,812,021
316	$21,971	$163,090	$185,061	$7,648,931
317	$21,513	$163,549	$185,061	$7,485,382
318	$21,053	$164,009	$185,061	$7,321,373
319	$20,591	$164,470	$185,061	$7,156,903
320	$20,129	$164,933	$185,061	$6,991,970
321	$19,665	$165,397	$185,061	$6,826,574
322	$19,200	$165,862	$185,061	$6,660,712
323	$18,733	$166,328	$185,061	$6,494,384
324	$18,265	$166,796	$185,061	$6,327,588

第27年供款共

$2,220,738

第27年利息

$249,773

第27年共還本金

$1,970,964

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$17,796	$167,265	$185,061	$6,160,323
326	$17,326	$167,736	$185,061	$5,992,587
327	$16,854	$168,207	$185,061	$5,824,380
328	$16,381	$168,680	$185,061	$5,655,699
329	$15,907	$169,155	$185,061	$5,486,545
330	$15,431	$169,631	$185,061	$5,316,914
331	$14,954	$170,108	$185,061	$5,146,806
332	$14,475	$170,586	$185,061	$4,976,220
333	$13,996	$171,066	$185,061	$4,805,154
334	$13,514	$171,547	$185,061	$4,633,607
335	$13,032	$172,029	$185,061	$4,461,578
336	$12,548	$172,513	$185,061	$4,289,065

第28年供款共

$2,220,738

第28年利息

$182,215

第28年共還本金

$2,038,523

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$12,063	$172,998	$185,061	$4,116,066
338	$11,576	$173,485	$185,061	$3,942,581
339	$11,089	$173,973	$185,061	$3,768,608
340	$10,599	$174,462	$185,061	$3,594,146
341	$10,109	$174,953	$185,061	$3,419,193
342	$9,616	$175,445	$185,061	$3,243,748
343	$9,123	$175,938	$185,061	$3,067,810
344	$8,628	$176,433	$185,061	$2,891,376
345	$8,132	$176,929	$185,061	$2,714,447
346	$7,634	$177,427	$185,061	$2,537,020
347	$7,135	$177,926	$185,061	$2,359,094
348	$6,635	$178,427	$185,061	$2,180,667

第29年供款共

$2,220,738

第29年利息

$112,340

第29年共還本金

$2,108,398

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$6,133	$178,928	$185,061	$2,001,739
350	$5,630	$179,432	$185,061	$1,822,307
351	$5,125	$179,936	$185,061	$1,642,371
352	$4,619	$180,442	$185,061	$1,461,929
353	$4,112	$180,950	$185,061	$1,280,979
354	$3,603	$181,459	$185,061	$1,099,520
355	$3,092	$181,969	$185,061	$917,551
356	$2,581	$182,481	$185,061	$735,070
357	$2,067	$182,994	$185,061	$552,076
358	$1,553	$183,509	$185,061	$368,567
359	$1,037	$184,025	$185,061	$184,542
360	$519	$184,542	$185,061	$0

第30年供款共

$2,220,738

第30年利息

$40,071

第30年共還本金

$2,180,667

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$33,092,131

免责声明

笋盘推介

按揭保险费
info