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$32,926,636

每月供款
$188,880

首期

$-35,400,000

总贷款额

$43,400,000

總利息

$24,596,636

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-35,070,000

$377,759

置业成本总预算

HK$-35,070,000

首期

$-35,400,000
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

$377,759

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04期

thumb_up

*(9成按揭-铁路线豪宅2房笋盘)*靓园景激笋出售

实

513 呎

@14,581

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价 verified 首置必买

售$748 万

实

513 呎

@14,581

售$748 万

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价 verified 首置必买

马鞍山海典居第02座

thumb_up

海典居罕有东南2房放卖市中心有露台

实

558 呎

@13,082

建

733 呎

@9,959

local_fire_department 至HIT directions_run 即走 hotel_class 楼王 local_offer 低水笋价

售$730 万

实

558 呎

@13,082

建

733 呎

@9,959

售$730 万

local_fire_department 至HIT directions_run 即走 hotel_class 楼王 local_offer 低水笋价

沙田银禧花园银禧阁

thumb_up

罕有🍀杮北🌺妬場景🐎 [覆式] 有部份傢俬3️⃣房.

实

665 呎

@11,128

建

1,094 呎

@6,764

local_offer 低水笋价 verified 首置必买 vpn_key 有匙即睇 transfer_within_a_station 人才必选

售$740 万

实

665 呎

@11,128

建

1,094 呎

@6,764

售$740 万

local_offer 低水笋价 verified 首置必买 vpn_key 有匙即睇 transfer_within_a_station 人才必选

马鞍山西沙村屋

thumb_up

WITH ROOF GOOD LOCATION NEAR BUS STOP

建

700 呎

@10,714

售$750 万

建

700 呎

@10,714

售$750 万

西贡相思湾

thumb_up

CLEAR WATER BAY VILLAGE HOUSE

建

1,350 呎

@6,667

local_fire_department 至HIT hotel_class 楼王

售$900 万

建

1,350 呎

@6,667

售$900 万

local_fire_department 至HIT hotel_class 楼王

西贡 Marina Cove

thumb_up

匡湖居分层靓景

实

533 呎

@13,659

建

650 呎

@11,200

local_fire_department 至HIT local_offer 低水笋价

售$728 万

实

533 呎

@13,659

建

650 呎

@11,200

售$728 万

local_fire_department 至HIT local_offer 低水笋价

西贡嘉林别墅

thumb_up

嘉林别墅

实

552 呎

@15,036

建

759 呎

@10,935

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

552 呎

@15,036

建

759 呎

@10,935

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

西贡茅坪新村

thumb_up

茅坪新村

建

700 呎

@11,000

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价

售$770 万

建

700 呎

@11,000

售$770 万

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价

KOL实拍 VR实景

沙田沙田第一城第02期

thumb_up

奇丰精选坚靓装高层河景可即入住

实

504 呎

@14,286

建

622 呎

@11,576

hotel_class 楼王 vpn_key 有匙即睇

售$720 万

实

504 呎

@14,286

建

622 呎

@11,576

售$720 万

hotel_class 楼王 vpn_key 有匙即睇

VR实景

沙田沙田第一城第01期第12座

thumb_up

沙田第一城

实

504 呎

@14,286

建

594 呎

@12,121

hotel_class 楼王 verified 首置必买

售$720 万

实

504 呎

@14,286

建

594 呎

@12,121

售$720 万

hotel_class 楼王 verified 首置必买

马鞍山迎海第01期第03座

thumb_up

2房2厅~海景单位

实

491 呎

@14,257

建

638 呎

@10,972

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

售$700 万

实

491 呎

@14,257

建

638 呎

@10,972

售$700 万

local_fire_department 至HIT 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

利率	15年	20年	25年	30年
1.000	$259,747	$199,594	$163,563	$139,592
1.500	$269,402	$209,425	$173,572	$149,782
2.000	$279,283	$219,553	$183,953	$160,415
2.500	$289,387	$229,978	$194,700	$171,482
3.000	$299,712	$240,695	$205,808	$182,976
3.250	$304,958	$246,163	$211,495	$188,880
3.500	$310,259	$251,703	$217,271	$194,885
4.000	$321,025	$262,995	$229,081	$207,198
4.500	$332,007	$274,570	$241,231	$219,901
5.000	$343,204	$286,421	$253,712	$232,981
5.500	$354,614	$298,543	$266,514	$246,420
6.000	$366,234	$310,931	$279,627	$260,205

每月供款$188,880

年期

30年

贷款金额

$43,400,000

總利息

$24,596,636

总贷款连利息

$67,996,636

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$117,542	$71,338	$188,880	$43,328,662
2	$117,348	$71,531	$188,880	$43,257,131
3	$117,155	$71,725	$188,880	$43,185,406
4	$116,960	$71,919	$188,880	$43,113,487
5	$116,766	$72,114	$188,880	$43,041,373
6	$116,570	$72,309	$188,880	$42,969,064
7	$116,375	$72,505	$188,880	$42,896,559
8	$116,178	$72,701	$188,880	$42,823,858
9	$115,981	$72,898	$188,880	$42,750,960
10	$115,784	$73,096	$188,880	$42,677,864
11	$115,586	$73,294	$188,880	$42,604,570
12	$115,387	$73,492	$188,880	$42,531,078

第1年供款共

$2,266,555

第1年利息

$1,397,633

第1年共還本金

$868,922

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$115,188	$73,691	$188,880	$42,457,387
14	$114,989	$73,891	$188,880	$42,383,496
15	$114,789	$74,091	$188,880	$42,309,405
16	$114,588	$74,292	$188,880	$42,235,114
17	$114,387	$74,493	$188,880	$42,160,621
18	$114,185	$74,695	$188,880	$42,085,926
19	$113,983	$74,897	$188,880	$42,011,029
20	$113,780	$75,100	$188,880	$41,935,930
21	$113,576	$75,303	$188,880	$41,860,627
22	$113,373	$75,507	$188,880	$41,785,120
23	$113,168	$75,712	$188,880	$41,709,408
24	$112,963	$75,917	$188,880	$41,633,492

第2年供款共

$2,266,555

第2年利息

$1,368,968

第2年共還本金

$897,586

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$112,757	$76,122	$188,880	$41,557,369
26	$112,551	$76,328	$188,880	$41,481,041
27	$112,344	$76,535	$188,880	$41,404,506
28	$112,137	$76,742	$188,880	$41,327,764
29	$111,929	$76,950	$188,880	$41,250,814
30	$111,721	$77,159	$188,880	$41,173,655
31	$111,512	$77,368	$188,880	$41,096,287
32	$111,302	$77,577	$188,880	$41,018,710
33	$111,092	$77,787	$188,880	$40,940,923
34	$110,882	$77,998	$188,880	$40,862,925
35	$110,670	$78,209	$188,880	$40,784,716
36	$110,459	$78,421	$188,880	$40,706,295

第3年供款共

$2,266,555

第3年利息

$1,339,358

第3年共還本金

$927,196

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$110,246	$78,633	$188,880	$40,627,662
38	$110,033	$78,846	$188,880	$40,548,816
39	$109,820	$79,060	$188,880	$40,469,756
40	$109,606	$79,274	$188,880	$40,390,482
41	$109,391	$79,489	$188,880	$40,310,993
42	$109,176	$79,704	$188,880	$40,231,289
43	$108,960	$79,920	$188,880	$40,151,369
44	$108,743	$80,136	$188,880	$40,071,233
45	$108,526	$80,353	$188,880	$39,990,880
46	$108,309	$80,571	$188,880	$39,910,309
47	$108,090	$80,789	$188,880	$39,829,520
48	$107,872	$81,008	$188,880	$39,748,512

第4年供款共

$2,266,555

第4年利息

$1,308,771

第4年共還本金

$957,783

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$107,652	$81,227	$188,880	$39,667,285
50	$107,432	$81,447	$188,880	$39,585,837
51	$107,212	$81,668	$188,880	$39,504,169
52	$106,990	$81,889	$188,880	$39,422,280
53	$106,769	$82,111	$188,880	$39,340,169
54	$106,546	$82,333	$188,880	$39,257,836
55	$106,323	$82,556	$188,880	$39,175,280
56	$106,100	$82,780	$188,880	$39,092,500
57	$105,876	$83,004	$188,880	$39,009,496
58	$105,651	$83,229	$188,880	$38,926,267
59	$105,425	$83,454	$188,880	$38,842,813
60	$105,199	$83,680	$188,880	$38,759,133

第5年供款共

$2,266,555

第5年利息

$1,277,175

第5年共還本金

$989,379

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$104,973	$83,907	$188,880	$38,675,226
62	$104,745	$84,134	$188,880	$38,591,092
63	$104,518	$84,362	$188,880	$38,506,730
64	$104,289	$84,590	$188,880	$38,422,139
65	$104,060	$84,820	$188,880	$38,337,320
66	$103,830	$85,049	$188,880	$38,252,270
67	$103,600	$85,280	$188,880	$38,166,991
68	$103,369	$85,511	$188,880	$38,081,480
69	$103,137	$85,742	$188,880	$37,995,738
70	$102,905	$85,974	$188,880	$37,909,763
71	$102,672	$86,207	$188,880	$37,823,556
72	$102,439	$86,441	$188,880	$37,737,115

第6年供款共

$2,266,555

第6年利息

$1,244,537

第6年共還本金

$1,022,017

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$102,205	$86,675	$188,880	$37,650,441
74	$101,970	$86,910	$188,880	$37,563,531
75	$101,735	$87,145	$188,880	$37,476,386
76	$101,499	$87,381	$188,880	$37,389,005
77	$101,262	$87,618	$188,880	$37,301,387
78	$101,025	$87,855	$188,880	$37,213,532
79	$100,787	$88,093	$188,880	$37,125,439
80	$100,548	$88,331	$188,880	$37,037,108
81	$100,309	$88,571	$188,880	$36,948,537
82	$100,069	$88,811	$188,880	$36,859,727
83	$99,828	$89,051	$188,880	$36,770,676
84	$99,587	$89,292	$188,880	$36,681,383

第7年供款共

$2,266,555

第7年利息

$1,210,822

第7年共還本金

$1,055,732

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$99,345	$89,534	$188,880	$36,591,849
86	$99,103	$89,777	$188,880	$36,502,073
87	$98,860	$90,020	$188,880	$36,412,053
88	$98,616	$90,264	$188,880	$36,321,789
89	$98,372	$90,508	$188,880	$36,231,281
90	$98,126	$90,753	$188,880	$36,140,528
91	$97,881	$90,999	$188,880	$36,049,529
92	$97,634	$91,245	$188,880	$35,958,284
93	$97,387	$91,493	$188,880	$35,866,791
94	$97,139	$91,740	$188,880	$35,775,051
95	$96,891	$91,989	$188,880	$35,683,062
96	$96,642	$92,238	$188,880	$35,590,824

第8年供款共

$2,266,555

第8年利息

$1,175,995

第8年共還本金

$1,090,559

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$96,392	$92,488	$188,880	$35,498,336
98	$96,141	$92,738	$188,880	$35,405,598
99	$95,890	$92,989	$188,880	$35,312,609
100	$95,638	$93,241	$188,880	$35,219,368
101	$95,386	$93,494	$188,880	$35,125,874
102	$95,133	$93,747	$188,880	$35,032,127
103	$94,879	$94,001	$188,880	$34,938,126
104	$94,624	$94,255	$188,880	$34,843,871
105	$94,369	$94,511	$188,880	$34,749,360
106	$94,113	$94,767	$188,880	$34,654,593
107	$93,856	$95,023	$188,880	$34,559,570
108	$93,599	$95,281	$188,880	$34,464,289

第9年供款共

$2,266,555

第9年利息

$1,140,019

第9年共還本金

$1,126,535

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$93,341	$95,539	$188,880	$34,368,750
110	$93,082	$95,798	$188,880	$34,272,953
111	$92,823	$96,057	$188,880	$34,176,896
112	$92,562	$96,317	$188,880	$34,080,579
113	$92,302	$96,578	$188,880	$33,984,001
114	$92,040	$96,840	$188,880	$33,887,161
115	$91,778	$97,102	$188,880	$33,790,059
116	$91,515	$97,365	$188,880	$33,692,695
117	$91,251	$97,628	$188,880	$33,595,066
118	$90,987	$97,893	$188,880	$33,497,173
119	$90,722	$98,158	$188,880	$33,399,015
120	$90,456	$98,424	$188,880	$33,300,591

第10年供款共

$2,266,555

第10年利息

$1,102,857

第10年共還本金

$1,163,698

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$90,189	$98,690	$188,880	$33,201,901
122	$89,922	$98,958	$188,880	$33,102,943
123	$89,654	$99,226	$188,880	$33,003,717
124	$89,385	$99,494	$188,880	$32,904,223
125	$89,116	$99,764	$188,880	$32,804,459
126	$88,845	$100,034	$188,880	$32,704,425
127	$88,574	$100,305	$188,880	$32,604,120
128	$88,303	$100,577	$188,880	$32,503,543
129	$88,030	$100,849	$188,880	$32,402,694
130	$87,757	$101,122	$188,880	$32,301,572
131	$87,483	$101,396	$188,880	$32,200,176
132	$87,209	$101,671	$188,880	$32,098,505

第11年供款共

$2,266,555

第11年利息

$1,064,468

第11年共還本金

$1,202,086

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$86,933	$101,946	$188,880	$31,996,559
134	$86,657	$102,222	$188,880	$31,894,337
135	$86,380	$102,499	$188,880	$31,791,838
136	$86,103	$102,777	$188,880	$31,689,061
137	$85,825	$103,055	$188,880	$31,586,006
138	$85,545	$103,334	$188,880	$31,482,672
139	$85,266	$103,614	$188,880	$31,379,058
140	$84,985	$103,895	$188,880	$31,275,163
141	$84,704	$104,176	$188,880	$31,170,987
142	$84,421	$104,458	$188,880	$31,066,529
143	$84,139	$104,741	$188,880	$30,961,788
144	$83,855	$105,025	$188,880	$30,856,763

第12年供款共

$2,266,555

第12年利息

$1,024,813

第12年共還本金

$1,241,741

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$83,570	$105,309	$188,880	$30,751,454
146	$83,285	$105,594	$188,880	$30,645,860
147	$82,999	$105,880	$188,880	$30,539,980
148	$82,712	$106,167	$188,880	$30,433,812
149	$82,425	$106,455	$188,880	$30,327,358
150	$82,137	$106,743	$188,880	$30,220,615
151	$81,847	$107,032	$188,880	$30,113,583
152	$81,558	$107,322	$188,880	$30,006,261
153	$81,267	$107,613	$188,880	$29,898,648
154	$80,976	$107,904	$188,880	$29,790,744
155	$80,683	$108,196	$188,880	$29,682,548
156	$80,390	$108,489	$188,880	$29,574,059

第13年供款共

$2,266,555

第13年利息

$983,850

第13年共還本金

$1,282,705

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$80,096	$108,783	$188,880	$29,465,276
158	$79,802	$109,078	$188,880	$29,356,198
159	$79,506	$109,373	$188,880	$29,246,825
160	$79,210	$109,669	$188,880	$29,137,155
161	$78,913	$109,966	$188,880	$29,027,189
162	$78,615	$110,264	$188,880	$28,916,925
163	$78,317	$110,563	$188,880	$28,806,362
164	$78,017	$110,862	$188,880	$28,695,499
165	$77,717	$111,163	$188,880	$28,584,337
166	$77,416	$111,464	$188,880	$28,472,873
167	$77,114	$111,766	$188,880	$28,361,108
168	$76,811	$112,068	$188,880	$28,249,039

第14年供款共

$2,266,555

第14年利息

$941,535

第14年共還本金

$1,325,019

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$76,508	$112,372	$188,880	$28,136,668
170	$76,203	$112,676	$188,880	$28,023,992
171	$75,898	$112,981	$188,880	$27,911,010
172	$75,592	$113,287	$188,880	$27,797,723
173	$75,286	$113,594	$188,880	$27,684,129
174	$74,978	$113,902	$188,880	$27,570,228
175	$74,669	$114,210	$188,880	$27,456,017
176	$74,360	$114,519	$188,880	$27,341,498
177	$74,050	$114,830	$188,880	$27,226,668
178	$73,739	$115,141	$188,880	$27,111,528
179	$73,427	$115,452	$188,880	$26,996,075
180	$73,114	$115,765	$188,880	$26,880,310

第15年供款共

$2,266,555

第15年利息

$897,825

第15年共還本金

$1,368,730

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$72,801	$116,079	$188,880	$26,764,231
182	$72,486	$116,393	$188,880	$26,647,838
183	$72,171	$116,708	$188,880	$26,531,130
184	$71,855	$117,024	$188,880	$26,414,105
185	$71,538	$117,341	$188,880	$26,296,764
186	$71,220	$117,659	$188,880	$26,179,105
187	$70,902	$117,978	$188,880	$26,061,127
188	$70,582	$118,297	$188,880	$25,942,830
189	$70,262	$118,618	$188,880	$25,824,212
190	$69,941	$118,939	$188,880	$25,705,273
191	$69,618	$119,261	$188,880	$25,586,012
192	$69,295	$119,584	$188,880	$25,466,428

第16年供款共

$2,266,555

第16年利息

$852,673

第16年共還本金

$1,413,882

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$68,972	$119,908	$188,880	$25,346,520
194	$68,647	$120,233	$188,880	$25,226,287
195	$68,321	$120,558	$188,880	$25,105,729
196	$67,995	$120,885	$188,880	$24,984,844
197	$67,667	$121,212	$188,880	$24,863,632
198	$67,339	$121,541	$188,880	$24,742,091
199	$67,010	$121,870	$188,880	$24,620,222
200	$66,680	$122,200	$188,880	$24,498,022
201	$66,349	$122,531	$188,880	$24,375,491
202	$66,017	$122,863	$188,880	$24,252,628
203	$65,684	$123,195	$188,880	$24,129,433
204	$65,351	$123,529	$188,880	$24,005,904

第17年供款共

$2,266,555

第17年利息

$806,031

第17年共還本金

$1,460,524

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$65,016	$123,864	$188,880	$23,882,041
206	$64,681	$124,199	$188,880	$23,757,842
207	$64,344	$124,535	$188,880	$23,633,306
208	$64,007	$124,873	$188,880	$23,508,433
209	$63,669	$125,211	$188,880	$23,383,223
210	$63,330	$125,550	$188,880	$23,257,673
211	$62,990	$125,890	$188,880	$23,131,783
212	$62,649	$126,231	$188,880	$23,005,552
213	$62,307	$126,573	$188,880	$22,878,979
214	$61,964	$126,916	$188,880	$22,752,063
215	$61,620	$127,259	$188,880	$22,624,804
216	$61,276	$127,604	$188,880	$22,497,200

第18年供款共

$2,266,555

第18年利息

$757,850

第18年共還本金

$1,508,704

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$60,930	$127,950	$188,880	$22,369,250
218	$60,583	$128,296	$188,880	$22,240,954
219	$60,236	$128,644	$188,880	$22,112,310
220	$59,888	$128,992	$188,880	$21,983,318
221	$59,538	$129,341	$188,880	$21,853,977
222	$59,188	$129,692	$188,880	$21,724,285
223	$58,837	$130,043	$188,880	$21,594,242
224	$58,484	$130,395	$188,880	$21,463,847
225	$58,131	$130,748	$188,880	$21,333,099
226	$57,777	$131,102	$188,880	$21,201,996
227	$57,422	$131,457	$188,880	$21,070,539
228	$57,066	$131,813	$188,880	$20,938,725

第19年供款共

$2,266,555

第19年利息

$708,080

第19年共還本金

$1,558,474

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$56,709	$132,170	$188,880	$20,806,555
230	$56,351	$132,528	$188,880	$20,674,027
231	$55,992	$132,887	$188,880	$20,541,139
232	$55,632	$133,247	$188,880	$20,407,892
233	$55,271	$133,608	$188,880	$20,274,284
234	$54,910	$133,970	$188,880	$20,140,314
235	$54,547	$134,333	$188,880	$20,005,981
236	$54,183	$134,697	$188,880	$19,871,284
237	$53,818	$135,061	$188,880	$19,736,223
238	$53,452	$135,427	$188,880	$19,600,795
239	$53,085	$135,794	$188,880	$19,465,001
240	$52,718	$136,162	$188,880	$19,328,839

第20年供款共

$2,266,555

第20年利息

$656,669

第20年共還本金

$1,609,886

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$52,349	$136,531	$188,880	$19,192,309
242	$51,979	$136,900	$188,880	$19,055,409
243	$51,608	$137,271	$188,880	$18,918,137
244	$51,237	$137,643	$188,880	$18,780,494
245	$50,864	$138,016	$188,880	$18,642,479
246	$50,490	$138,389	$188,880	$18,504,089
247	$50,115	$138,764	$188,880	$18,365,325
248	$49,739	$139,140	$188,880	$18,226,185
249	$49,363	$139,517	$188,880	$18,086,668
250	$48,985	$139,895	$188,880	$17,946,773
251	$48,606	$140,274	$188,880	$17,806,499
252	$48,226	$140,654	$188,880	$17,665,846

第21年供款共

$2,266,555

第21年利息

$603,561

第21年共還本金

$1,662,994

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$47,845	$141,035	$188,880	$17,524,811
254	$47,463	$141,417	$188,880	$17,383,395
255	$47,080	$141,800	$188,880	$17,241,595
256	$46,696	$142,184	$188,880	$17,099,412
257	$46,311	$142,569	$188,880	$16,956,843
258	$45,925	$142,955	$188,880	$16,813,888
259	$45,538	$143,342	$188,880	$16,670,546
260	$45,149	$143,730	$188,880	$16,526,816
261	$44,760	$144,119	$188,880	$16,382,697
262	$44,370	$144,510	$188,880	$16,238,187
263	$43,978	$144,901	$188,880	$16,093,286
264	$43,586	$145,294	$188,880	$15,947,992

第22年供款共

$2,266,555

第22年利息

$548,701

第22年共還本金

$1,717,853

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$43,192	$145,687	$188,880	$15,802,305
266	$42,798	$146,082	$188,880	$15,656,224
267	$42,402	$146,477	$188,880	$15,509,746
268	$42,006	$146,874	$188,880	$15,362,872
269	$41,608	$147,272	$188,880	$15,215,601
270	$41,209	$147,671	$188,880	$15,067,930
271	$40,809	$148,071	$188,880	$14,919,859
272	$40,408	$148,472	$188,880	$14,771,388
273	$40,006	$148,874	$188,880	$14,622,514
274	$39,603	$149,277	$188,880	$14,473,237
275	$39,198	$149,681	$188,880	$14,323,556
276	$38,793	$150,087	$188,880	$14,173,469

第23年供款共

$2,266,555

第23年利息

$492,032

第23年共還本金

$1,774,523

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$38,386	$150,493	$188,880	$14,022,976
278	$37,979	$150,901	$188,880	$13,872,076
279	$37,570	$151,309	$188,880	$13,720,766
280	$37,160	$151,719	$188,880	$13,569,047
281	$36,750	$152,130	$188,880	$13,416,917
282	$36,337	$152,542	$188,880	$13,264,375
283	$35,924	$152,955	$188,880	$13,111,420
284	$35,510	$153,369	$188,880	$12,958,051
285	$35,095	$153,785	$188,880	$12,804,266
286	$34,678	$154,201	$188,880	$12,650,064
287	$34,261	$154,619	$188,880	$12,495,445
288	$33,842	$155,038	$188,880	$12,340,408

第24年供款共

$2,266,555

第24年利息

$433,493

第24年共還本金

$1,833,062

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$33,422	$155,458	$188,880	$12,184,950
290	$33,001	$155,879	$188,880	$12,029,071
291	$32,579	$156,301	$188,880	$11,872,771
292	$32,155	$156,724	$188,880	$11,716,047
293	$31,731	$157,149	$188,880	$11,558,898
294	$31,305	$157,574	$188,880	$11,401,324
295	$30,879	$158,001	$188,880	$11,243,323
296	$30,451	$158,429	$188,880	$11,084,894
297	$30,022	$158,858	$188,880	$10,926,036
298	$29,591	$159,288	$188,880	$10,766,748
299	$29,160	$159,720	$188,880	$10,607,028
300	$28,727	$160,152	$188,880	$10,446,876

第25年供款共

$2,266,555

第25年利息

$373,023

第25年共還本金

$1,893,532

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$28,294	$160,586	$188,880	$10,286,290
302	$27,859	$161,021	$188,880	$10,125,269
303	$27,423	$161,457	$188,880	$9,963,812
304	$26,985	$161,894	$188,880	$9,801,918
305	$26,547	$162,333	$188,880	$9,639,585
306	$26,107	$162,772	$188,880	$9,476,813
307	$25,666	$163,213	$188,880	$9,313,600
308	$25,224	$163,655	$188,880	$9,149,945
309	$24,781	$164,098	$188,880	$8,985,846
310	$24,337	$164,543	$188,880	$8,821,303
311	$23,891	$164,989	$188,880	$8,656,315
312	$23,444	$165,435	$188,880	$8,490,880

第26年供款共

$2,266,555

第26年利息

$310,558

第26年共還本金

$1,955,996

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$22,996	$165,883	$188,880	$8,324,996
314	$22,547	$166,333	$188,880	$8,158,663
315	$22,096	$166,783	$188,880	$7,991,880
316	$21,645	$167,235	$188,880	$7,824,645
317	$21,192	$167,688	$188,880	$7,656,958
318	$20,738	$168,142	$188,880	$7,488,816
319	$20,282	$168,597	$188,880	$7,320,218
320	$19,826	$169,054	$188,880	$7,151,164
321	$19,368	$169,512	$188,880	$6,981,653
322	$18,909	$169,971	$188,880	$6,811,682
323	$18,448	$170,431	$188,880	$6,641,250
324	$17,987	$170,893	$188,880	$6,470,358

第27年供款共

$2,266,555

第27年利息

$246,033

第27年共還本金

$2,020,522

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$17,524	$171,356	$188,880	$6,299,002
326	$17,060	$171,820	$188,880	$6,127,182
327	$16,594	$172,285	$188,880	$5,954,897
328	$16,128	$172,752	$188,880	$5,782,145
329	$15,660	$173,220	$188,880	$5,608,926
330	$15,191	$173,689	$188,880	$5,435,237
331	$14,720	$174,159	$188,880	$5,261,078
332	$14,249	$174,631	$188,880	$5,086,447
333	$13,776	$175,104	$188,880	$4,911,344
334	$13,302	$175,578	$188,880	$4,735,766
335	$12,826	$176,054	$188,880	$4,559,712
336	$12,349	$176,530	$188,880	$4,383,182

第28年供款共

$2,266,555

第28年利息

$179,379

第28年共還本金

$2,087,176

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$11,871	$177,008	$188,880	$4,206,173
338	$11,392	$177,488	$188,880	$4,028,685
339	$10,911	$177,969	$188,880	$3,850,717
340	$10,429	$178,451	$188,880	$3,672,266
341	$9,946	$178,934	$188,880	$3,493,333
342	$9,461	$179,418	$188,880	$3,313,914
343	$8,975	$179,904	$188,880	$3,134,010
344	$8,488	$180,392	$188,880	$2,953,618
345	$7,999	$180,880	$188,880	$2,772,738
346	$7,509	$181,370	$188,880	$2,591,368
347	$7,018	$181,861	$188,880	$2,409,507
348	$6,526	$182,354	$188,880	$2,227,153

第29年供款共

$2,266,555

第29年利息

$110,526

第29年共還本金

$2,156,029

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$6,032	$182,848	$188,880	$2,044,305
350	$5,537	$183,343	$188,880	$1,860,962
351	$5,040	$183,839	$188,880	$1,677,123
352	$4,542	$184,337	$188,880	$1,492,786
353	$4,043	$184,837	$188,880	$1,307,949
354	$3,542	$185,337	$188,880	$1,122,612
355	$3,040	$185,839	$188,880	$936,773
356	$2,537	$186,342	$188,880	$750,430
357	$2,032	$186,847	$188,880	$563,583
358	$1,526	$187,353	$188,880	$376,230
359	$1,019	$187,861	$188,880	$188,369
360	$510	$188,369	$188,880	$0

第30年供款共

$2,266,555

第30年利息

$39,402

第30年共還本金

$2,227,153

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$32,926,636

免责声明

笋盘推介

按揭保险费
info