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$28,995,467

每月供款
$146,849

首期

$-24,200,000

总贷款额

$32,200,000

總利息

$20,665,467

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-23,870,000

$293,697

置业成本总预算

HK$-23,870,000

首期

$-24,200,000
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

$293,697

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

马鞍山嘉华星涛湾第02座

thumb_up

嘉华星涛湾 2房东南开扬

实

493 呎

@14,402

建

678 呎

@10,472

local_fire_department 至HIT

售$710 万

实

493 呎

@14,402

建

678 呎

@10,472

售$710 万

local_fire_department 至HIT

马鞍山银湖天峰第08座

thumb_up

高层罕有放租

实

539 呎

@14,657

建

710 呎

@11,127

local_fire_department 至HIT

售$790 万

实

539 呎

@14,657

建

710 呎

@11,127

售$790 万

local_fire_department 至HIT

沙田碧涛花园

thumb_up

真人靓过上镜快约睇

实

662 呎

@10,876

建

968 呎

@7,438

local_fire_department 至HIT

售$720 万

实

662 呎

@10,876

建

968 呎

@7,438

售$720 万

local_fire_department 至HIT

马鞍山迎海第03期星湾御第25座

thumb_up

迎海高层二房

实

510 呎

@16,667

local_fire_department 至HIT

售$850 万

实

510 呎

@16,667

售$850 万

local_fire_department 至HIT

西贡大环头

thumb_up

近海滩滩单位连连天台

建

640 呎

@12,500

real_estate_agent 罕有放盘

售$800 万

建

640 呎

@12,500

售$800 万

real_estate_agent 罕有放盘

马鞍山雅典居第09座

thumb_up

雅典居三房套企理海景

实

727 呎

@11,967

建

901 呎

@9,656

local_fire_department 至HIT

售$870 万

实

727 呎

@11,967

建

901 呎

@9,656

售$870 万

local_fire_department 至HIT

清水湾 HENG MEI DENG

thumb_up

Spacious Village House

建

700 呎

@10,714

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇

售$750 万

建

700 呎

@10,714

售$750 万

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇

沙田富豪花园

thumb_up

优质向南４房大则🏠🏠㼥䲳靜蒑適👍👅

实

919 呎

@9,119

建

1,255 呎

@6,677

local_fire_department 至HIT

售$838 万

实

919 呎

@9,119

建

1,255 呎

@6,677

售$838 万

local_fire_department 至HIT

沙田帝堡城

thumb_up

豪华会所屋苑

实

547 呎

@12,797

建

718 呎

@9,749

local_fire_department 至HIT

售$700 万

实

547 呎

@12,797

建

718 呎

@9,749

售$700 万

local_fire_department 至HIT

沙田恒峰花园

thumb_up

^ 连车位 ^中层三房套, 有匙即睇!

实

640 呎

@11,719

建

826 呎

@9,080

local_fire_department 至HIT vpn_key 有匙即睇

售$750 万

实

640 呎

@11,719

建

826 呎

@9,080

售$750 万

local_fire_department 至HIT vpn_key 有匙即睇

大埔云滙第01期热抢3房,超靓装修,超豪华会所,区内罕有室内外泳池

thumb_up

云滙第01期 ****热抢3房,超靓装修,超豪华会所,区内罕有室内外泳池****

实

629 呎

@13,514

local_fire_department 至HIT vpn_key 有匙即睇

售$850 万

实

629 呎

@13,514

售$850 万

local_fire_department 至HIT vpn_key 有匙即睇

西贡逸珑海滙第01座

thumb_up

西贡市低密度2房半屋苑

实

586 呎

@14,505

local_offer 低水笋价

售$850 万

实

586 呎

@14,505

售$850 万

local_offer 低水笋价

利率	15年	20年	25年	30年
1.000	$192,715	$148,086	$121,353	$103,568
1.500	$199,879	$155,380	$128,779	$111,129
2.000	$207,210	$162,894	$136,481	$119,017
2.500	$214,706	$170,629	$144,455	$127,229
3.000	$222,367	$178,580	$152,696	$135,756
3.500	$230,192	$186,747	$161,201	$144,592
3.625	$232,174	$188,822	$163,368	$146,849
4.000	$238,180	$195,126	$169,963	$153,728
4.500	$246,328	$203,713	$178,978	$163,153
5.000	$254,636	$212,506	$188,238	$172,857
5.500	$263,101	$221,500	$197,736	$182,828
6.000	$271,722	$230,691	$207,465	$193,055

每月供款$146,849

年期

30年

贷款金额

$32,200,000

總利息

$20,665,467

总贷款连利息

$52,865,467

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$97,271	$49,578	$146,849	$32,150,422
2	$97,121	$49,727	$146,849	$32,100,695
3	$96,971	$49,878	$146,849	$32,050,817
4	$96,820	$50,028	$146,849	$32,000,789
5	$96,669	$50,179	$146,849	$31,950,609
6	$96,517	$50,331	$146,849	$31,900,278
7	$96,365	$50,483	$146,849	$31,849,795
8	$96,213	$50,636	$146,849	$31,799,160
9	$96,060	$50,789	$146,849	$31,748,371
10	$95,907	$50,942	$146,849	$31,697,429
11	$95,753	$51,096	$146,849	$31,646,333
12	$95,598	$51,250	$146,849	$31,595,083

第1年供款共

$1,762,182

第1年利息

$1,157,265

第1年共還本金

$604,917

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$95,443	$51,405	$146,849	$31,543,678
14	$95,288	$51,560	$146,849	$31,492,118
15	$95,132	$51,716	$146,849	$31,440,402
16	$94,976	$51,872	$146,849	$31,388,529
17	$94,820	$52,029	$146,849	$31,336,500
18	$94,662	$52,186	$146,849	$31,284,314
19	$94,505	$52,344	$146,849	$31,231,970
20	$94,347	$52,502	$146,849	$31,179,468
21	$94,188	$52,661	$146,849	$31,126,808
22	$94,029	$52,820	$146,849	$31,073,988
23	$93,869	$52,979	$146,849	$31,021,009
24	$93,709	$53,139	$146,849	$30,967,870

第2年供款共

$1,762,182

第2年利息

$1,134,969

第2年共還本金

$627,213

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$93,549	$53,300	$146,849	$30,914,570
26	$93,388	$53,461	$146,849	$30,861,109
27	$93,226	$53,622	$146,849	$30,807,487
28	$93,064	$53,784	$146,849	$30,753,703
29	$92,902	$53,947	$146,849	$30,699,756
30	$92,739	$54,110	$146,849	$30,645,646
31	$92,575	$54,273	$146,849	$30,591,373
32	$92,411	$54,437	$146,849	$30,536,936
33	$92,247	$54,602	$146,849	$30,482,335
34	$92,082	$54,766	$146,849	$30,427,568
35	$91,917	$54,932	$146,849	$30,372,636
36	$91,751	$55,098	$146,849	$30,317,538

第3年供款共

$1,762,182

第3年利息

$1,111,851

第3年共還本金

$650,331

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$91,584	$55,264	$146,849	$30,262,274
38	$91,417	$55,431	$146,849	$30,206,843
39	$91,250	$55,599	$146,849	$30,151,244
40	$91,082	$55,767	$146,849	$30,095,478
41	$90,913	$55,935	$146,849	$30,039,542
42	$90,744	$56,104	$146,849	$29,983,438
43	$90,575	$56,274	$146,849	$29,927,165
44	$90,405	$56,444	$146,849	$29,870,721
45	$90,234	$56,614	$146,849	$29,814,107
46	$90,063	$56,785	$146,849	$29,757,322
47	$89,892	$56,957	$146,849	$29,700,366
48	$89,720	$57,129	$146,849	$29,643,237

第4年供款共

$1,762,182

第4年利息

$1,087,881

第4年共還本金

$674,301

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$89,547	$57,301	$146,849	$29,585,936
50	$89,374	$57,474	$146,849	$29,528,461
51	$89,201	$57,648	$146,849	$29,470,813
52	$89,026	$57,822	$146,849	$29,412,991
53	$88,852	$57,997	$146,849	$29,354,995
54	$88,677	$58,172	$146,849	$29,296,823
55	$88,501	$58,348	$146,849	$29,238,475
56	$88,325	$58,524	$146,849	$29,179,951
57	$88,148	$58,701	$146,849	$29,121,250
58	$87,970	$58,878	$146,849	$29,062,372
59	$87,793	$59,056	$146,849	$29,003,316
60	$87,614	$59,234	$146,849	$28,944,082

第5年供款共

$1,762,182

第5年利息

$1,063,027

第5年共還本金

$699,155

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$87,435	$59,413	$146,849	$28,884,669
62	$87,256	$59,593	$146,849	$28,825,076
63	$87,076	$59,773	$146,849	$28,765,303
64	$86,895	$59,953	$146,849	$28,705,350
65	$86,714	$60,134	$146,849	$28,645,215
66	$86,532	$60,316	$146,849	$28,584,899
67	$86,350	$60,498	$146,849	$28,524,401
68	$86,167	$60,681	$146,849	$28,463,720
69	$85,984	$60,864	$146,849	$28,402,855
70	$85,800	$61,048	$146,849	$28,341,807
71	$85,616	$61,233	$146,849	$28,280,575
72	$85,431	$61,418	$146,849	$28,219,157

第6年供款共

$1,762,182

第6年利息

$1,037,257

第6年共還本金

$724,925

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$85,245	$61,603	$146,849	$28,157,554
74	$85,059	$61,789	$146,849	$28,095,765
75	$84,873	$61,976	$146,849	$28,033,789
76	$84,685	$62,163	$146,849	$27,971,626
77	$84,498	$62,351	$146,849	$27,909,275
78	$84,309	$62,539	$146,849	$27,846,735
79	$84,120	$62,728	$146,849	$27,784,007
80	$83,931	$62,918	$146,849	$27,721,090
81	$83,741	$63,108	$146,849	$27,657,982
82	$83,550	$63,298	$146,849	$27,594,683
83	$83,359	$63,490	$146,849	$27,531,194
84	$83,167	$63,681	$146,849	$27,467,512

第7年供款共

$1,762,182

第7年利息

$1,010,538

第7年共還本金

$751,644

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$82,975	$63,874	$146,849	$27,403,639
86	$82,782	$64,067	$146,849	$27,339,572
87	$82,588	$64,260	$146,849	$27,275,312
88	$82,394	$64,454	$146,849	$27,210,857
89	$82,199	$64,649	$146,849	$27,146,208
90	$82,004	$64,844	$146,849	$27,081,364
91	$81,808	$65,040	$146,849	$27,016,324
92	$81,612	$65,237	$146,849	$26,951,087
93	$81,415	$65,434	$146,849	$26,885,653
94	$81,217	$65,631	$146,849	$26,820,022
95	$81,019	$65,830	$146,849	$26,754,192
96	$80,820	$66,029	$146,849	$26,688,164

第8年供款共

$1,762,182

第8年利息

$982,833

第8年共還本金

$779,349

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$80,620	$66,228	$146,849	$26,621,936
98	$80,420	$66,428	$146,849	$26,555,508
99	$80,220	$66,629	$146,849	$26,488,879
100	$80,018	$66,830	$146,849	$26,422,049
101	$79,817	$67,032	$146,849	$26,355,017
102	$79,614	$67,234	$146,849	$26,287,782
103	$79,411	$67,438	$146,849	$26,220,345
104	$79,207	$67,641	$146,849	$26,152,704
105	$79,003	$67,846	$146,849	$26,084,858
106	$78,798	$68,051	$146,849	$26,016,808
107	$78,592	$68,256	$146,849	$25,948,552
108	$78,386	$68,462	$146,849	$25,880,089

第9年供款共

$1,762,182

第9年利息

$954,108

第9年共還本金

$808,074

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$78,179	$68,669	$146,849	$25,811,420
110	$77,972	$68,877	$146,849	$25,742,544
111	$77,764	$69,085	$146,849	$25,673,459
112	$77,555	$69,293	$146,849	$25,604,166
113	$77,346	$69,503	$146,849	$25,534,663
114	$77,136	$69,713	$146,849	$25,464,951
115	$76,925	$69,923	$146,849	$25,395,027
116	$76,714	$70,134	$146,849	$25,324,893
117	$76,502	$70,346	$146,849	$25,254,547
118	$76,290	$70,559	$146,849	$25,183,988
119	$76,077	$70,772	$146,849	$25,113,216
120	$75,863	$70,986	$146,849	$25,042,231

第10年供款共

$1,762,182

第10年利息

$924,324

第10年共還本金

$837,859

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$75,648	$71,200	$146,849	$24,971,030
122	$75,433	$71,415	$146,849	$24,899,615
123	$75,218	$71,631	$146,849	$24,827,984
124	$75,001	$71,847	$146,849	$24,756,137
125	$74,784	$72,064	$146,849	$24,684,073
126	$74,566	$72,282	$146,849	$24,611,791
127	$74,348	$72,500	$146,849	$24,539,290
128	$74,129	$72,719	$146,849	$24,466,571
129	$73,909	$72,939	$146,849	$24,393,632
130	$73,689	$73,159	$146,849	$24,320,472
131	$73,468	$73,380	$146,849	$24,247,092
132	$73,246	$73,602	$146,849	$24,173,490

第11年供款共

$1,762,182

第11年利息

$893,441

第11年共還本金

$868,741

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$73,024	$73,824	$146,849	$24,099,665
134	$72,801	$74,047	$146,849	$24,025,618
135	$72,577	$74,271	$146,849	$23,951,347
136	$72,353	$74,495	$146,849	$23,876,851
137	$72,128	$74,721	$146,849	$23,802,131
138	$71,902	$74,946	$146,849	$23,727,184
139	$71,676	$75,173	$146,849	$23,652,012
140	$71,449	$75,400	$146,849	$23,576,612
141	$71,221	$75,628	$146,849	$23,500,985
142	$70,993	$75,856	$146,849	$23,425,129
143	$70,763	$76,085	$146,849	$23,349,043
144	$70,534	$76,315	$146,849	$23,272,729

第12年供款共

$1,762,182

第12年利息

$861,421

第12年共還本金

$900,761

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$70,303	$76,545	$146,849	$23,196,183
146	$70,072	$76,777	$146,849	$23,119,406
147	$69,840	$77,009	$146,849	$23,042,398
148	$69,607	$77,241	$146,849	$22,965,156
149	$69,374	$77,475	$146,849	$22,887,682
150	$69,140	$77,709	$146,849	$22,809,973
151	$68,905	$77,943	$146,849	$22,732,030
152	$68,670	$78,179	$146,849	$22,653,851
153	$68,434	$78,415	$146,849	$22,575,436
154	$68,197	$78,652	$146,849	$22,496,784
155	$67,959	$78,889	$146,849	$22,417,895
156	$67,721	$79,128	$146,849	$22,338,767

第13年供款共

$1,762,182

第13年利息

$828,220

第13年共還本金

$933,962

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$67,482	$79,367	$146,849	$22,259,400
158	$67,242	$79,607	$146,849	$22,179,793
159	$67,001	$79,847	$146,849	$22,099,946
160	$66,760	$80,088	$146,849	$22,019,858
161	$66,518	$80,330	$146,849	$21,939,528
162	$66,276	$80,573	$146,849	$21,858,955
163	$66,032	$80,816	$146,849	$21,778,139
164	$65,788	$81,060	$146,849	$21,697,078
165	$65,543	$81,305	$146,849	$21,615,773
166	$65,298	$81,551	$146,849	$21,534,222
167	$65,051	$81,797	$146,849	$21,452,425
168	$64,804	$82,044	$146,849	$21,370,381

第14年供款共

$1,762,182

第14年利息

$793,796

第14年共還本金

$968,386

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$64,556	$82,292	$146,849	$21,288,088
170	$64,308	$82,541	$146,849	$21,205,548
171	$64,058	$82,790	$146,849	$21,122,758
172	$63,808	$83,040	$146,849	$21,039,717
173	$63,557	$83,291	$146,849	$20,956,426
174	$63,306	$83,543	$146,849	$20,872,884
175	$63,054	$83,795	$146,849	$20,789,089
176	$62,800	$84,048	$146,849	$20,705,041
177	$62,546	$84,302	$146,849	$20,620,739
178	$62,292	$84,557	$146,849	$20,536,182
179	$62,036	$84,812	$146,849	$20,451,370
180	$61,780	$85,068	$146,849	$20,366,301

第15年供款共

$1,762,182

第15年利息

$758,103

第15年共還本金

$1,004,079

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$61,523	$85,325	$146,849	$20,280,976
182	$61,265	$85,583	$146,849	$20,195,393
183	$61,007	$85,842	$146,849	$20,109,551
184	$60,748	$86,101	$146,849	$20,023,450
185	$60,488	$86,361	$146,849	$19,937,089
186	$60,227	$86,622	$146,849	$19,850,468
187	$59,965	$86,884	$146,849	$19,763,584
188	$59,702	$87,146	$146,849	$19,676,438
189	$59,439	$87,409	$146,849	$19,589,029
190	$59,175	$87,673	$146,849	$19,501,355
191	$58,910	$87,938	$146,849	$19,413,417
192	$58,645	$88,204	$146,849	$19,325,213

第16年供款共

$1,762,182

第16年利息

$721,094

第16年共還本金

$1,041,088

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$58,378	$88,470	$146,849	$19,236,743
194	$58,111	$88,738	$146,849	$19,148,006
195	$57,843	$89,006	$146,849	$19,059,000
196	$57,574	$89,274	$146,849	$18,969,726
197	$57,304	$89,544	$146,849	$18,880,181
198	$57,034	$89,815	$146,849	$18,790,367
199	$56,763	$90,086	$146,849	$18,700,281
200	$56,490	$90,358	$146,849	$18,609,923
201	$56,217	$90,631	$146,849	$18,519,292
202	$55,944	$90,905	$146,849	$18,428,387
203	$55,669	$91,179	$146,849	$18,337,207
204	$55,394	$91,455	$146,849	$18,245,753

第17年供款共

$1,762,182

第17年利息

$682,721

第17年共還本金

$1,079,461

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$55,117	$91,731	$146,849	$18,154,021
206	$54,840	$92,008	$146,849	$18,062,013
207	$54,562	$92,286	$146,849	$17,969,727
208	$54,284	$92,565	$146,849	$17,877,162
209	$54,004	$92,845	$146,849	$17,784,317
210	$53,723	$93,125	$146,849	$17,691,192
211	$53,442	$93,406	$146,849	$17,597,786
212	$53,160	$93,689	$146,849	$17,504,097
213	$52,877	$93,972	$146,849	$17,410,126
214	$52,593	$94,255	$146,849	$17,315,870
215	$52,308	$94,540	$146,849	$17,221,330
216	$52,023	$94,826	$146,849	$17,126,504

第18年供款共

$1,762,182

第18年利息

$642,934

第18年共還本金

$1,119,248

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$51,736	$95,112	$146,849	$17,031,392
218	$51,449	$95,400	$146,849	$16,935,993
219	$51,161	$95,688	$146,849	$16,840,305
220	$50,872	$95,977	$146,849	$16,744,328
221	$50,582	$96,267	$146,849	$16,648,062
222	$50,291	$96,557	$146,849	$16,551,504
223	$49,999	$96,849	$146,849	$16,454,655
224	$49,707	$97,142	$146,849	$16,357,513
225	$49,413	$97,435	$146,849	$16,260,078
226	$49,119	$97,730	$146,849	$16,162,348
227	$48,824	$98,025	$146,849	$16,064,324
228	$48,528	$98,321	$146,849	$15,966,003

第19年供款共

$1,762,182

第19年利息

$601,681

第19年共還本金

$1,160,502

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$48,231	$98,618	$146,849	$15,867,385
230	$47,933	$98,916	$146,849	$15,768,469
231	$47,634	$99,215	$146,849	$15,669,255
232	$47,334	$99,514	$146,849	$15,569,740
233	$47,034	$99,815	$146,849	$15,469,925
234	$46,732	$100,116	$146,849	$15,369,809
235	$46,430	$100,419	$146,849	$15,269,390
236	$46,126	$100,722	$146,849	$15,168,668
237	$45,822	$101,027	$146,849	$15,067,641
238	$45,517	$101,332	$146,849	$14,966,310
239	$45,211	$101,638	$146,849	$14,864,672
240	$44,904	$101,945	$146,849	$14,762,727

第20年供款共

$1,762,182

第20年利息

$558,906

第20年共還本金

$1,203,276

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$44,596	$102,253	$146,849	$14,660,474
242	$44,287	$102,562	$146,849	$14,557,912
243	$43,977	$102,871	$146,849	$14,455,041
244	$43,666	$103,182	$146,849	$14,351,859
245	$43,355	$103,494	$146,849	$14,248,365
246	$43,042	$103,807	$146,849	$14,144,558
247	$42,728	$104,120	$146,849	$14,040,438
248	$42,414	$104,435	$146,849	$13,936,003
249	$42,098	$104,750	$146,849	$13,831,253
250	$41,782	$105,067	$146,849	$13,726,187
251	$41,465	$105,384	$146,849	$13,620,803
252	$41,146	$105,702	$146,849	$13,515,100

第21年供款共

$1,762,182

第21年利息

$514,556

第21年共還本金

$1,247,627

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$40,827	$106,022	$146,849	$13,409,079
254	$40,507	$106,342	$146,849	$13,302,737
255	$40,185	$106,663	$146,849	$13,196,073
256	$39,863	$106,985	$146,849	$13,089,088
257	$39,540	$107,309	$146,849	$12,981,779
258	$39,216	$107,633	$146,849	$12,874,147
259	$38,891	$107,958	$146,849	$12,766,189
260	$38,565	$108,284	$146,849	$12,657,905
261	$38,237	$108,611	$146,849	$12,549,294
262	$37,909	$108,939	$146,849	$12,440,355
263	$37,580	$109,268	$146,849	$12,331,086
264	$37,250	$109,598	$146,849	$12,221,488

第22年供款共

$1,762,182

第22年利息

$468,570

第22年共還本金

$1,293,612

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$36,919	$109,929	$146,849	$12,111,559
266	$36,587	$110,262	$146,849	$12,001,297
267	$36,254	$110,595	$146,849	$11,890,702
268	$35,920	$110,929	$146,849	$11,779,774
269	$35,585	$111,264	$146,849	$11,668,510
270	$35,249	$111,600	$146,849	$11,556,910
271	$34,911	$111,937	$146,849	$11,444,973
272	$34,573	$112,275	$146,849	$11,332,698
273	$34,234	$112,614	$146,849	$11,220,084
274	$33,894	$112,955	$146,849	$11,107,129
275	$33,553	$113,296	$146,849	$10,993,833
276	$33,211	$113,638	$146,849	$10,880,195

第23年供款共

$1,762,182

第23年利息

$420,890

第23年共還本金

$1,341,293

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$32,867	$113,981	$146,849	$10,766,214
278	$32,523	$114,326	$146,849	$10,651,888
279	$32,178	$114,671	$146,849	$10,537,218
280	$31,831	$115,017	$146,849	$10,422,200
281	$31,484	$115,365	$146,849	$10,306,835
282	$31,135	$115,713	$146,849	$10,191,122
283	$30,786	$116,063	$146,849	$10,075,059
284	$30,435	$116,413	$146,849	$9,958,646
285	$30,083	$116,765	$146,849	$9,841,881
286	$29,731	$117,118	$146,849	$9,724,763
287	$29,377	$117,472	$146,849	$9,607,291
288	$29,022	$117,826	$146,849	$9,489,465

第24年供款共

$1,762,182

第24年利息

$371,452

第24年共還本金

$1,390,731

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$28,666	$118,182	$146,849	$9,371,282
290	$28,309	$118,539	$146,849	$9,252,743
291	$27,951	$118,898	$146,849	$9,133,845
292	$27,592	$119,257	$146,849	$9,014,589
293	$27,232	$119,617	$146,849	$8,894,972
294	$26,870	$119,978	$146,849	$8,774,993
295	$26,508	$120,341	$146,849	$8,654,653
296	$26,144	$120,704	$146,849	$8,533,948
297	$25,780	$121,069	$146,849	$8,412,880
298	$25,414	$121,435	$146,849	$8,291,445
299	$25,047	$121,801	$146,849	$8,169,643
300	$24,679	$122,169	$146,849	$8,047,474

第25年供款共

$1,762,182

第25年利息

$320,192

第25年共還本金

$1,441,991

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$24,310	$122,538	$146,849	$7,924,936
302	$23,940	$122,909	$146,849	$7,802,027
303	$23,569	$123,280	$146,849	$7,678,747
304	$23,196	$123,652	$146,849	$7,555,095
305	$22,823	$124,026	$146,849	$7,431,069
306	$22,448	$124,400	$146,849	$7,306,669
307	$22,072	$124,776	$146,849	$7,181,892
308	$21,695	$125,153	$146,849	$7,056,739
309	$21,317	$125,531	$146,849	$6,931,208
310	$20,938	$125,910	$146,849	$6,805,297
311	$20,558	$126,291	$146,849	$6,679,006
312	$20,176	$126,672	$146,849	$6,552,334

第26年供款共

$1,762,182

第26年利息

$267,042

第26年共還本金

$1,495,140

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$19,794	$127,055	$146,849	$6,425,279
314	$19,410	$127,439	$146,849	$6,297,840
315	$19,025	$127,824	$146,849	$6,170,016
316	$18,639	$128,210	$146,849	$6,041,806
317	$18,251	$128,597	$146,849	$5,913,209
318	$17,863	$128,986	$146,849	$5,784,224
319	$17,473	$129,375	$146,849	$5,654,848
320	$17,082	$129,766	$146,849	$5,525,082
321	$16,690	$130,158	$146,849	$5,394,924
322	$16,297	$130,551	$146,849	$5,264,372
323	$15,903	$130,946	$146,849	$5,133,427
324	$15,507	$131,341	$146,849	$5,002,085

第27年供款共

$1,762,182

第27年利息

$211,934

第27年共還本金

$1,550,249

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$15,110	$131,738	$146,849	$4,870,347
326	$14,713	$132,136	$146,849	$4,738,211
327	$14,313	$132,535	$146,849	$4,605,676
328	$13,913	$132,936	$146,849	$4,472,741
329	$13,511	$133,337	$146,849	$4,339,404
330	$13,109	$133,740	$146,849	$4,205,664
331	$12,705	$134,144	$146,849	$4,071,520
332	$12,299	$134,549	$146,849	$3,936,971
333	$11,893	$134,956	$146,849	$3,802,015
334	$11,485	$135,363	$146,849	$3,666,652
335	$11,076	$135,772	$146,849	$3,530,880
336	$10,666	$136,182	$146,849	$3,394,697

第28年供款共

$1,762,182

第28年利息

$154,794

第28年共還本金

$1,607,388

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$10,255	$136,594	$146,849	$3,258,104
338	$9,842	$137,006	$146,849	$3,121,097
339	$9,428	$137,420	$146,849	$2,983,677
340	$9,013	$137,835	$146,849	$2,845,842
341	$8,597	$138,252	$146,849	$2,707,590
342	$8,179	$138,669	$146,849	$2,568,921
343	$7,760	$139,088	$146,849	$2,429,832
344	$7,340	$139,508	$146,849	$2,290,324
345	$6,919	$139,930	$146,849	$2,150,394
346	$6,496	$140,353	$146,849	$2,010,042
347	$6,072	$140,777	$146,849	$1,869,265
348	$5,647	$141,202	$146,849	$1,728,063

第29年供款共

$1,762,182

第29年利息

$95,548

第29年共還本金

$1,666,634

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$5,220	$141,628	$146,849	$1,586,435
350	$4,792	$142,056	$146,849	$1,444,379
351	$4,363	$142,485	$146,849	$1,301,894
352	$3,933	$142,916	$146,849	$1,158,978
353	$3,501	$143,347	$146,849	$1,015,630
354	$3,068	$143,780	$146,849	$871,850
355	$2,634	$144,215	$146,849	$727,635
356	$2,198	$144,650	$146,849	$582,985
357	$1,761	$145,087	$146,849	$437,897
358	$1,323	$145,526	$146,849	$292,372
359	$883	$145,965	$146,849	$146,406
360	$442	$146,406	$146,849	$0

第30年供款共

$1,762,182

第30年利息

$34,119

第30年共還本金

$1,728,063

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$28,995,467

免责声明

笋盘推介

按揭保险费
info