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$32,133,196

每月供款
$182,787

首期

$-34,000,000

总贷款额

$42,000,000

總利息

$23,803,196

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-33,670,000

$365,573

置业成本总预算

HK$-33,670,000

首期

$-34,000,000
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

$365,573

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

沙田沙田第一城第04期第43座

thumb_up

靓装2房人见人爱

实

547 呎

@13,711

建

718 呎

@10,446

local_fire_department 至HIT

售$750 万

实

547 呎

@13,711

建

718 呎

@10,446

售$750 万

local_fire_department 至HIT

VR实景

马鞍山翠拥华庭第02座

thumb_up

翠拥华庭大3房

实

816 呎

@9,804

建

1,052 呎

@7,605

local_offer 低水笋价 verified 首置必买

售$800 万

实

816 呎

@9,804

建

1,052 呎

@7,605

售$800 万

local_offer 低水笋价 verified 首置必买

马鞍山天宇海第2A座

thumb_up

东南内园三房一套

实

670 呎

@12,358

建

881 呎

@9,398

local_fire_department 至HIT local_offer 低水笋价 pets 爱竉必选

售$828 万

实

670 呎

@12,358

建

881 呎

@9,398

售$828 万

local_fire_department 至HIT local_offer 低水笋价 pets 爱竉必选

马鞍山天宇海第3B座

thumb_up

天宇海第3B座

实

757 呎

@11,625

建

992 呎

@8,871

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

售$880 万

实

757 呎

@11,625

建

992 呎

@8,871

售$880 万

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

西贡西沙小全幢

thumb_up

连天台小全幢企理装修

建

1,200 呎

@6,833

real_estate_agent 罕有放盘

售$820 万

建

1,200 呎

@6,833

售$820 万

real_estate_agent 罕有放盘

沙田富豪花园

thumb_up

风水屋连靓车位~住到风生水起~👸

实

831 呎

@9,386

建

1,125 呎

@6,933

hotel_class 楼王

售$780 万

实

831 呎

@9,386

建

1,125 呎

@6,933

售$780 万

hotel_class 楼王

VR实景

粉岭牵晴间第12座

thumb_up

孟母三迁，业主割爱卖楼【世纪21奇丰独家代理】

实

714 呎

@12,185

建

978 呎

@8,896

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

售$870 万

实

714 呎

@12,185

建

978 呎

@8,896

售$870 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

马鞍山迎海

thumb_up

迎海骏岸 2房

实

512 呎

@16,992

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 pets 爱竉必选

售$870 万

实

512 呎

@16,992

售$870 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 pets 爱竉必选

马鞍山晓峰湾畔第05座

thumb_up

晓峰湾畔第05座头排全海露台连约

实

510 呎

@13,882

建

643 呎

@11,011

local_fire_department 至HIT

售$708 万

实

510 呎

@13,882

建

643 呎

@11,011

售$708 万

local_fire_department 至HIT

大埔高塘

thumb_up

Nicely Renovated House

建

1,000 呎

@9,000

local_fire_department 至HIT hotel_class 楼王

售$900 万

建

1,000 呎

@9,000

售$900 万

local_fire_department 至HIT hotel_class 楼王

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

清水湾相思湾

thumb_up

海景花园村屋

建

700 呎

@12,857

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

售$900 万

建

700 呎

@12,857

售$900 万

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

利率	15年	20年	25年	30年
1.000	$251,368	$193,156	$158,286	$135,089
1.500	$260,712	$202,669	$167,973	$144,950
2.000	$270,274	$212,471	$178,019	$155,240
2.500	$280,051	$222,559	$188,419	$165,951
3.000	$290,044	$232,931	$199,169	$177,074
3.250	$295,121	$238,222	$204,673	$182,787
3.500	$300,251	$243,583	$210,262	$188,599
4.000	$310,669	$254,512	$221,691	$200,514
4.500	$321,297	$265,713	$233,450	$212,808
5.000	$332,133	$277,181	$245,528	$225,465
5.500	$343,175	$288,913	$257,917	$238,471
6.000	$354,420	$300,901	$270,607	$251,811

每月供款$182,787

年期

30年

贷款金额

$42,000,000

總利息

$23,803,196

总贷款连利息

$65,803,196

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$113,750	$69,037	$182,787	$41,930,963
2	$113,563	$69,224	$182,787	$41,861,740
3	$113,376	$69,411	$182,787	$41,792,329
4	$113,188	$69,599	$182,787	$41,722,730
5	$112,999	$69,788	$182,787	$41,652,942
6	$112,810	$69,977	$182,787	$41,582,965
7	$112,621	$70,166	$182,787	$41,512,799
8	$112,430	$70,356	$182,787	$41,442,443
9	$112,240	$70,547	$182,787	$41,371,896
10	$112,049	$70,738	$182,787	$41,301,159
11	$111,857	$70,929	$182,787	$41,230,229
12	$111,665	$71,121	$182,787	$41,159,108

第1年供款共

$2,193,440

第1年利息

$1,352,548

第1年共還本金

$840,892

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$111,473	$71,314	$182,787	$41,087,794
14	$111,279	$71,507	$182,787	$41,016,286
15	$111,086	$71,701	$182,787	$40,944,586
16	$110,892	$71,895	$182,787	$40,872,691
17	$110,697	$72,090	$182,787	$40,800,601
18	$110,502	$72,285	$182,787	$40,728,316
19	$110,306	$72,481	$182,787	$40,655,835
20	$110,110	$72,677	$182,787	$40,583,158
21	$109,913	$72,874	$182,787	$40,510,284
22	$109,715	$73,071	$182,787	$40,437,213
23	$109,517	$73,269	$182,787	$40,363,943
24	$109,319	$73,468	$182,787	$40,290,476

第2年供款共

$2,193,440

第2年利息

$1,324,808

第2年共還本金

$868,632

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$109,120	$73,667	$182,787	$40,216,809
26	$108,921	$73,866	$182,787	$40,142,943
27	$108,720	$74,066	$182,787	$40,068,877
28	$108,520	$74,267	$182,787	$39,994,610
29	$108,319	$74,468	$182,787	$39,920,142
30	$108,117	$74,670	$182,787	$39,845,473
31	$107,915	$74,872	$182,787	$39,770,601
32	$107,712	$75,075	$182,787	$39,695,526
33	$107,509	$75,278	$182,787	$39,620,248
34	$107,305	$75,482	$182,787	$39,544,766
35	$107,100	$75,686	$182,787	$39,469,080
36	$106,895	$75,891	$182,787	$39,393,189

第3年供款共

$2,193,440

第3年利息

$1,296,153

第3年共還本金

$897,287

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$106,690	$76,097	$182,787	$39,317,092
38	$106,484	$76,303	$182,787	$39,240,789
39	$106,277	$76,510	$182,787	$39,164,280
40	$106,070	$76,717	$182,787	$39,087,563
41	$105,862	$76,925	$182,787	$39,010,638
42	$105,654	$77,133	$182,787	$38,933,506
43	$105,445	$77,342	$182,787	$38,856,164
44	$105,235	$77,551	$182,787	$38,778,613
45	$105,025	$77,761	$182,787	$38,700,851
46	$104,815	$77,972	$182,787	$38,622,880
47	$104,604	$78,183	$182,787	$38,544,697
48	$104,392	$78,395	$182,787	$38,466,302

第4年供款共

$2,193,440

第4年利息

$1,266,553

第4年共還本金

$926,887

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$104,180	$78,607	$182,787	$38,387,695
50	$103,967	$78,820	$182,787	$38,308,875
51	$103,753	$79,033	$182,787	$38,229,841
52	$103,539	$79,248	$182,787	$38,150,594
53	$103,325	$79,462	$182,787	$38,071,132
54	$103,109	$79,677	$182,787	$37,991,454
55	$102,894	$79,893	$182,787	$37,911,561
56	$102,677	$80,110	$182,787	$37,831,452
57	$102,460	$80,326	$182,787	$37,751,125
58	$102,243	$80,544	$182,787	$37,670,581
59	$102,024	$80,762	$182,787	$37,589,819
60	$101,806	$80,981	$182,787	$37,508,838

第5年供款共

$2,193,440

第5年利息

$1,235,976

第5年共還本金

$957,464

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$101,586	$81,200	$182,787	$37,427,638
62	$101,367	$81,420	$182,787	$37,346,218
63	$101,146	$81,641	$182,787	$37,264,577
64	$100,925	$81,862	$182,787	$37,182,715
65	$100,703	$82,083	$182,787	$37,100,632
66	$100,481	$82,306	$182,787	$37,018,326
67	$100,258	$82,529	$182,787	$36,935,797
68	$100,034	$82,752	$182,787	$36,853,045
69	$99,810	$82,976	$182,787	$36,770,069
70	$99,586	$83,201	$182,787	$36,686,868
71	$99,360	$83,426	$182,787	$36,603,441
72	$99,134	$83,652	$182,787	$36,519,789

第6年供款共

$2,193,440

第6年利息

$1,204,391

第6年共還本金

$989,049

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$98,908	$83,879	$182,787	$36,435,910
74	$98,681	$84,106	$182,787	$36,351,804
75	$98,453	$84,334	$182,787	$36,267,470
76	$98,224	$84,562	$182,787	$36,182,908
77	$97,995	$84,791	$182,787	$36,098,117
78	$97,766	$85,021	$182,787	$36,013,096
79	$97,535	$85,251	$182,787	$35,927,845
80	$97,305	$85,482	$182,787	$35,842,363
81	$97,073	$85,714	$182,787	$35,756,649
82	$96,841	$85,946	$182,787	$35,670,703
83	$96,608	$86,178	$182,787	$35,584,525
84	$96,375	$86,412	$182,787	$35,498,113

第7年供款共

$2,193,440

第7年利息

$1,171,764

第7年共還本金

$1,021,676

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$96,141	$86,646	$182,787	$35,411,467
86	$95,906	$86,881	$182,787	$35,324,586
87	$95,671	$87,116	$182,787	$35,237,470
88	$95,435	$87,352	$182,787	$35,150,119
89	$95,198	$87,588	$182,787	$35,062,530
90	$94,961	$87,826	$182,787	$34,974,705
91	$94,723	$88,063	$182,787	$34,886,641
92	$94,485	$88,302	$182,787	$34,798,339
93	$94,246	$88,541	$182,787	$34,709,798
94	$94,006	$88,781	$182,787	$34,621,017
95	$93,765	$89,021	$182,787	$34,531,996
96	$93,524	$89,262	$182,787	$34,442,733

第8年供款共

$2,193,440

第8年利息

$1,138,060

第8年共還本金

$1,055,380

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$93,282	$89,504	$182,787	$34,353,229
98	$93,040	$89,747	$182,787	$34,263,482
99	$92,797	$89,990	$182,787	$34,173,492
100	$92,553	$90,233	$182,787	$34,083,259
101	$92,309	$90,478	$182,787	$33,992,781
102	$92,064	$90,723	$182,787	$33,902,058
103	$91,818	$90,969	$182,787	$33,811,090
104	$91,572	$91,215	$182,787	$33,719,875
105	$91,325	$91,462	$182,787	$33,628,413
106	$91,077	$91,710	$182,787	$33,536,703
107	$90,829	$91,958	$182,787	$33,444,745
108	$90,580	$92,207	$182,787	$33,352,538

第9年供款共

$2,193,440

第9年利息

$1,103,245

第9年共還本金

$1,090,195

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$90,330	$92,457	$182,787	$33,260,081
110	$90,079	$92,707	$182,787	$33,167,374
111	$89,828	$92,958	$182,787	$33,074,415
112	$89,577	$93,210	$182,787	$32,981,205
113	$89,324	$93,463	$182,787	$32,887,743
114	$89,071	$93,716	$182,787	$32,794,027
115	$88,817	$93,969	$182,787	$32,700,058
116	$88,563	$94,224	$182,787	$32,605,834
117	$88,307	$94,479	$182,787	$32,511,354
118	$88,052	$94,735	$182,787	$32,416,619
119	$87,795	$94,992	$182,787	$32,321,628
120	$87,538	$95,249	$182,787	$32,226,379

第10年供款共

$2,193,440

第10年利息

$1,067,281

第10年共還本金

$1,126,159

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$87,280	$95,507	$182,787	$32,130,872
122	$87,021	$95,766	$182,787	$32,035,106
123	$86,762	$96,025	$182,787	$31,939,081
124	$86,502	$96,285	$182,787	$31,842,796
125	$86,241	$96,546	$182,787	$31,746,251
126	$85,979	$96,807	$182,787	$31,649,443
127	$85,717	$97,069	$182,787	$31,552,374
128	$85,454	$97,332	$182,787	$31,455,042
129	$85,191	$97,596	$182,787	$31,357,446
130	$84,926	$97,860	$182,787	$31,259,586
131	$84,661	$98,125	$182,787	$31,161,460
132	$84,396	$98,391	$182,787	$31,063,069

第11年供款共

$2,193,440

第11年利息

$1,030,130

第11年共還本金

$1,163,309

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$84,129	$98,658	$182,787	$30,964,412
134	$83,862	$98,925	$182,787	$30,865,487
135	$83,594	$99,193	$182,787	$30,766,294
136	$83,325	$99,461	$182,787	$30,666,833
137	$83,056	$99,731	$182,787	$30,567,102
138	$82,786	$100,001	$182,787	$30,467,102
139	$82,515	$100,272	$182,787	$30,366,830
140	$82,243	$100,543	$182,787	$30,266,287
141	$81,971	$100,815	$182,787	$30,165,472
142	$81,698	$101,089	$182,787	$30,064,383
143	$81,424	$101,362	$182,787	$29,963,021
144	$81,150	$101,637	$182,787	$29,861,384

第12年供款共

$2,193,440

第12年利息

$991,755

第12年共還本金

$1,201,685

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$80,875	$101,912	$182,787	$29,759,472
146	$80,599	$102,188	$182,787	$29,657,284
147	$80,322	$102,465	$182,787	$29,554,819
148	$80,044	$102,742	$182,787	$29,452,077
149	$79,766	$103,021	$182,787	$29,349,056
150	$79,487	$103,300	$182,787	$29,245,756
151	$79,207	$103,579	$182,787	$29,142,177
152	$78,927	$103,860	$182,787	$29,038,317
153	$78,645	$104,141	$182,787	$28,934,176
154	$78,363	$104,423	$182,787	$28,829,753
155	$78,081	$104,706	$182,787	$28,725,046
156	$77,797	$104,990	$182,787	$28,620,057

第13年供款共

$2,193,440

第13年利息

$952,113

第13年共還本金

$1,241,327

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$77,513	$105,274	$182,787	$28,514,783
158	$77,228	$105,559	$182,787	$28,409,224
159	$76,942	$105,845	$182,787	$28,303,379
160	$76,655	$106,132	$182,787	$28,197,247
161	$76,368	$106,419	$182,787	$28,090,828
162	$76,079	$106,707	$182,787	$27,984,121
163	$75,790	$106,996	$182,787	$27,877,124
164	$75,501	$107,286	$182,787	$27,769,838
165	$75,210	$107,577	$182,787	$27,662,261
166	$74,919	$107,868	$182,787	$27,554,393
167	$74,626	$108,160	$182,787	$27,446,233
168	$74,334	$108,453	$182,787	$27,337,780

第14年供款共

$2,193,440

第14年利息

$911,163

第14年共還本金

$1,282,277

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$74,040	$108,747	$182,787	$27,229,033
170	$73,745	$109,041	$182,787	$27,119,992
171	$73,450	$109,337	$182,787	$27,010,655
172	$73,154	$109,633	$182,787	$26,901,022
173	$72,857	$109,930	$182,787	$26,791,093
174	$72,559	$110,227	$182,787	$26,680,865
175	$72,261	$110,526	$182,787	$26,570,339
176	$71,961	$110,825	$182,787	$26,459,514
177	$71,661	$111,125	$182,787	$26,348,389
178	$71,360	$111,426	$182,787	$26,236,962
179	$71,058	$111,728	$182,787	$26,125,234
180	$70,756	$112,031	$182,787	$26,013,203

第15年供款共

$2,193,440

第15年利息

$868,863

第15年共還本金

$1,324,577

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$70,452	$112,334	$182,787	$25,900,869
182	$70,148	$112,638	$182,787	$25,788,230
183	$69,843	$112,944	$182,787	$25,675,287
184	$69,537	$113,249	$182,787	$25,562,037
185	$69,231	$113,556	$182,787	$25,448,481
186	$68,923	$113,864	$182,787	$25,334,618
187	$68,615	$114,172	$182,787	$25,220,446
188	$68,305	$114,481	$182,787	$25,105,964
189	$67,995	$114,791	$182,787	$24,991,173
190	$67,684	$115,102	$182,787	$24,876,071
191	$67,373	$115,414	$182,787	$24,760,657
192	$67,060	$115,727	$182,787	$24,644,930

第16年供款共

$2,193,440

第16年利息

$825,167

第16年共還本金

$1,368,273

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$66,747	$116,040	$182,787	$24,528,890
194	$66,432	$116,354	$182,787	$24,412,536
195	$66,117	$116,669	$182,787	$24,295,867
196	$65,801	$116,985	$182,787	$24,178,881
197	$65,484	$117,302	$182,787	$24,061,579
198	$65,167	$117,620	$182,787	$23,943,959
199	$64,848	$117,938	$182,787	$23,826,021
200	$64,529	$118,258	$182,787	$23,707,763
201	$64,209	$118,578	$182,787	$23,589,185
202	$63,887	$118,899	$182,787	$23,470,286
203	$63,565	$119,221	$182,787	$23,351,064
204	$63,242	$119,544	$182,787	$23,231,520

第17年供款共

$2,193,440

第17年利息

$780,030

第17年共還本金

$1,413,410

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$62,919	$119,868	$182,787	$23,111,652
206	$62,594	$120,193	$182,787	$22,991,460
207	$62,269	$120,518	$182,787	$22,870,941
208	$61,942	$120,845	$182,787	$22,750,097
209	$61,615	$121,172	$182,787	$22,628,925
210	$61,287	$121,500	$182,787	$22,507,425
211	$60,958	$121,829	$182,787	$22,385,596
212	$60,628	$122,159	$182,787	$22,263,437
213	$60,297	$122,490	$182,787	$22,140,947
214	$59,965	$122,822	$182,787	$22,018,126
215	$59,632	$123,154	$182,787	$21,894,971
216	$59,299	$123,488	$182,787	$21,771,484

第18年供款共

$2,193,440

第18年利息

$733,403

第18年共還本金

$1,460,036

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$58,964	$123,822	$182,787	$21,647,661
218	$58,629	$124,158	$182,787	$21,523,504
219	$58,293	$124,494	$182,787	$21,399,010
220	$57,956	$124,831	$182,787	$21,274,179
221	$57,618	$125,169	$182,787	$21,149,010
222	$57,279	$125,508	$182,787	$21,023,502
223	$56,939	$125,848	$182,787	$20,897,654
224	$56,598	$126,189	$182,787	$20,771,465
225	$56,256	$126,531	$182,787	$20,644,934
226	$55,913	$126,873	$182,787	$20,518,061
227	$55,570	$127,217	$182,787	$20,390,844
228	$55,225	$127,561	$182,787	$20,263,283

第19年供款共

$2,193,440

第19年利息

$685,239

第19年共還本金

$1,508,201

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$54,880	$127,907	$182,787	$20,135,376
230	$54,533	$128,253	$182,787	$20,007,122
231	$54,186	$128,601	$182,787	$19,878,522
232	$53,838	$128,949	$182,787	$19,749,573
233	$53,488	$129,298	$182,787	$19,620,275
234	$53,138	$129,648	$182,787	$19,490,626
235	$52,787	$130,000	$182,787	$19,360,627
236	$52,435	$130,352	$182,787	$19,230,275
237	$52,082	$130,705	$182,787	$19,099,570
238	$51,728	$131,059	$182,787	$18,968,512
239	$51,373	$131,414	$182,787	$18,837,098
240	$51,017	$131,770	$182,787	$18,705,329

第20年供款共

$2,193,440

第20年利息

$635,486

第20年共還本金

$1,557,954

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$50,660	$132,126	$182,787	$18,573,202
242	$50,302	$132,484	$182,787	$18,440,718
243	$49,944	$132,843	$182,787	$18,307,875
244	$49,584	$133,203	$182,787	$18,174,672
245	$49,223	$133,564	$182,787	$18,041,108
246	$48,861	$133,925	$182,787	$17,907,183
247	$48,499	$134,288	$182,787	$17,772,895
248	$48,135	$134,652	$182,787	$17,638,243
249	$47,770	$135,016	$182,787	$17,503,227
250	$47,405	$135,382	$182,787	$17,367,845
251	$47,038	$135,749	$182,787	$17,232,096
252	$46,670	$136,116	$182,787	$17,095,980

第21年供款共

$2,193,440

第21年利息

$584,091

第21年共還本金

$1,609,349

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$46,302	$136,485	$182,787	$16,959,495
254	$45,932	$136,855	$182,787	$16,822,640
255	$45,561	$137,225	$182,787	$16,685,415
256	$45,190	$137,597	$182,787	$16,547,818
257	$44,817	$137,970	$182,787	$16,409,848
258	$44,443	$138,343	$182,787	$16,271,505
259	$44,069	$138,718	$182,787	$16,132,787
260	$43,693	$139,094	$182,787	$15,993,693
261	$43,316	$139,470	$182,787	$15,854,223
262	$42,939	$139,848	$182,787	$15,714,375
263	$42,560	$140,227	$182,787	$15,574,148
264	$42,180	$140,607	$182,787	$15,433,541

第22年供款共

$2,193,440

第22年利息

$531,001

第22年共還本金

$1,662,439

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$41,799	$140,987	$182,787	$15,292,553
266	$41,417	$141,369	$182,787	$15,151,184
267	$41,034	$141,752	$182,787	$15,009,432
268	$40,651	$142,136	$182,787	$14,867,296
269	$40,266	$142,521	$182,787	$14,724,775
270	$39,880	$142,907	$182,787	$14,581,868
271	$39,493	$143,294	$182,787	$14,438,574
272	$39,104	$143,682	$182,787	$14,294,891
273	$38,715	$144,071	$182,787	$14,150,820
274	$38,325	$144,462	$182,787	$14,006,359
275	$37,934	$144,853	$182,787	$13,861,506
276	$37,542	$145,245	$182,787	$13,716,261

第23年供款共

$2,193,440

第23年利息

$476,160

第23年共還本金

$1,717,280

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$37,148	$145,638	$182,787	$13,570,622
278	$36,754	$146,033	$182,787	$13,424,589
279	$36,358	$146,428	$182,787	$13,278,161
280	$35,962	$146,825	$182,787	$13,131,336
281	$35,564	$147,223	$182,787	$12,984,113
282	$35,165	$147,621	$182,787	$12,836,492
283	$34,765	$148,021	$182,787	$12,688,471
284	$34,365	$148,422	$182,787	$12,540,049
285	$33,963	$148,824	$182,787	$12,391,225
286	$33,560	$149,227	$182,787	$12,241,998
287	$33,155	$149,631	$182,787	$12,092,367
288	$32,750	$150,036	$182,787	$11,942,330

第24年供款共

$2,193,440

第24年利息

$419,509

第24年共還本金

$1,773,931

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$32,344	$150,443	$182,787	$11,791,887
290	$31,936	$150,850	$182,787	$11,641,037
291	$31,528	$151,259	$182,787	$11,489,778
292	$31,118	$151,669	$182,787	$11,338,110
293	$30,707	$152,079	$182,787	$11,186,030
294	$30,295	$152,491	$182,787	$11,033,539
295	$29,883	$152,904	$182,787	$10,880,635
296	$29,468	$153,318	$182,787	$10,727,317
297	$29,053	$153,734	$182,787	$10,573,583
298	$28,637	$154,150	$182,787	$10,419,433
299	$28,219	$154,567	$182,787	$10,264,866
300	$27,801	$154,986	$182,787	$10,109,880

第25年供款共

$2,193,440

第25年利息

$360,990

第25年共還本金

$1,832,450

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$27,381	$155,406	$182,787	$9,954,474
302	$26,960	$155,827	$182,787	$9,798,648
303	$26,538	$156,249	$182,787	$9,642,399
304	$26,115	$156,672	$182,787	$9,485,727
305	$25,691	$157,096	$182,787	$9,328,631
306	$25,265	$157,522	$182,787	$9,171,109
307	$24,838	$157,948	$182,787	$9,013,161
308	$24,411	$158,376	$182,787	$8,854,785
309	$23,982	$158,805	$182,787	$8,695,980
310	$23,552	$159,235	$182,787	$8,536,745
311	$23,120	$159,666	$182,787	$8,377,079
312	$22,688	$160,099	$182,787	$8,216,980

第26年供款共

$2,193,440

第26年利息

$300,540

第26年共還本金

$1,892,900

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$22,254	$160,532	$182,787	$8,056,448
314	$21,820	$160,967	$182,787	$7,895,481
315	$21,384	$161,403	$182,787	$7,734,078
316	$20,946	$161,840	$182,787	$7,572,237
317	$20,508	$162,279	$182,787	$7,409,959
318	$20,069	$162,718	$182,787	$7,247,241
319	$19,628	$163,159	$182,787	$7,084,082
320	$19,186	$163,601	$182,787	$6,920,482
321	$18,743	$164,044	$182,787	$6,756,438
322	$18,299	$164,488	$182,787	$6,591,950
323	$17,853	$164,933	$182,787	$6,427,017
324	$17,407	$165,380	$182,787	$6,261,636

第27年供款共

$2,193,440

第27年利息

$238,096

第27年共還本金

$1,955,344

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$16,959	$165,828	$182,787	$6,095,808
326	$16,509	$166,277	$182,787	$5,929,531
327	$16,059	$166,728	$182,787	$5,762,804
328	$15,608	$167,179	$182,787	$5,595,625
329	$15,155	$167,632	$182,787	$5,427,993
330	$14,701	$168,086	$182,787	$5,259,907
331	$14,246	$168,541	$182,787	$5,091,366
332	$13,789	$168,998	$182,787	$4,922,368
333	$13,331	$169,455	$182,787	$4,752,913
334	$12,872	$169,914	$182,787	$4,582,999
335	$12,412	$170,374	$182,787	$4,412,625
336	$11,951	$170,836	$182,787	$4,241,789

第28年供款共

$2,193,440

第28年利息

$173,592

第28年共還本金

$2,019,848

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$11,488	$171,298	$182,787	$4,070,490
338	$11,024	$171,762	$182,787	$3,898,728
339	$10,559	$172,228	$182,787	$3,726,500
340	$10,093	$172,694	$182,787	$3,553,806
341	$9,625	$173,162	$182,787	$3,380,644
342	$9,156	$173,631	$182,787	$3,207,014
343	$8,686	$174,101	$182,787	$3,032,913
344	$8,214	$174,573	$182,787	$2,858,340
345	$7,741	$175,045	$182,787	$2,683,295
346	$7,267	$175,519	$182,787	$2,507,775
347	$6,792	$175,995	$182,787	$2,331,781
348	$6,315	$176,471	$182,787	$2,155,309

第29年供款共

$2,193,440

第29年利息

$106,960

第29年共還本金

$2,086,479

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$5,837	$176,949	$182,787	$1,978,360
350	$5,358	$177,429	$182,787	$1,800,931
351	$4,878	$177,909	$182,787	$1,623,022
352	$4,396	$178,391	$182,787	$1,444,631
353	$3,913	$178,874	$182,787	$1,265,757
354	$3,428	$179,359	$182,787	$1,086,399
355	$2,942	$179,844	$182,787	$906,554
356	$2,455	$180,331	$182,787	$726,223
357	$1,967	$180,820	$182,787	$545,403
358	$1,477	$181,310	$182,787	$364,094
359	$986	$181,801	$182,787	$182,293
360	$494	$182,293	$182,787	$0

第30年供款共

$2,193,440

第30年利息

$38,131

第30年共還本金

$2,155,309

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$32,133,196

免责声明

笋盘推介

按揭保险费
info