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$31,241,714

每月供款
$162,811

首期

$-27,700,000

总贷款额

$35,700,000

總利息

$22,911,714

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-27,370,000

$325,621

置业成本总预算

HK$-27,370,000

首期

$-27,700,000
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

$325,621

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

马鞍山第2A座

thumb_up

东南天宇海

实

670 呎

@12,687

建

881 呎

@9,648

local_fire_department 至HIT local_offer 低水笋价 pets 爱竉必选

售$850 万

实

670 呎

@12,687

建

881 呎

@9,648

售$850 万

local_fire_department 至HIT local_offer 低水笋价 pets 爱竉必选

VR实景

马鞍山听涛雅苑第

thumb_up

听涛雅苑~恆安站~3房套+工人房

实

733 呎

@11,432

建

906 呎

@9,249

vpn_key 有匙即睇 flight_takeoff 移民急让

售$838 万

实

733 呎

@11,432

建

906 呎

@9,249

售$838 万

vpn_key 有匙即睇 flight_takeoff 移民急让

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

马鞍山嘉华星涛湾

thumb_up

嘉华星涛湾, 全海景高层

实

516 呎

@14,341

建

724 呎

@10,221

hotel_class 楼王 local_offer 低水笋价

售$740 万

实

516 呎

@14,341

建

724 呎

@10,221

售$740 万

hotel_class 楼王 local_offer 低水笋价

沙田帝堡城

thumb_up

＊环境幽静＊东南高层两房＊自住一流＊

实

547 呎

@12,797

建

718 呎

@9,749

real_estate_agent 罕有放盘 verified 首置必买

售$700 万

实

547 呎

@12,797

建

718 呎

@9,749

售$700 万

real_estate_agent 罕有放盘 verified 首置必买

马鞍山观澜雅轩第04座

thumb_up

马鞍山观澜雅轩临海厅大房大

实

586 呎

@13,311

建

790 呎

@9,873

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价

售$780 万

实

586 呎

@13,311

建

790 呎

@9,873

售$780 万

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价

西贡逸珑海滙

thumb_up

**~西贡市中心两房两厅会所开扬内园池景高楼底有露台~**

实

669 呎

@12,526

local_fire_department 至HIT verified 首置必买 price_change 蚀让盘

售$838 万

实

669 呎

@12,526

售$838 万

local_fire_department 至HIT verified 首置必买 price_change 蚀让盘

马鞍山海典湾第05座

thumb_up

海典湾@高层靓海景@

实

561 呎

@14,260

建

756 呎

@10,582

real_estate_agent 罕有放盘 local_offer 低水笋价 verified 首置必买 pets 爱竉必选

售$800 万

实

561 呎

@14,260

建

756 呎

@10,582

售$800 万

real_estate_agent 罕有放盘 local_offer 低水笋价 verified 首置必买 pets 爱竉必选

马鞍山翠拥华庭第11座

thumb_up

翠拥华庭 3房 700万楼下

实

696 呎

@10,057

建

897 呎

@7,804

local_fire_department 至HIT

售$700 万

实

696 呎

@10,057

建

897 呎

@7,804

售$700 万

local_fire_department 至HIT

马鞍山观澜雅轩

thumb_up

观澜雅轩2房连车位

实

608 呎

@14,638

建

777 呎

@11,454

real_estate_agent 罕有放盘 hotel_class 楼王

售$890 万

实

608 呎

@14,638

建

777 呎

@11,454

售$890 万

real_estate_agent 罕有放盘 hotel_class 楼王

马鞍山迎涛湾 A座

thumb_up

迎涛湾**高层全海景,套三房两厅，连储物室雅致装修**

实

729 呎

@11,660

建

953 呎

@8,919

local_fire_department 至HIT

售$850 万

实

729 呎

@11,660

建

953 呎

@8,919

售$850 万

local_fire_department 至HIT

马鞍山泓碧第02座

thumb_up

海景2房，上车首选

实

511 呎

@16,634

real_estate_agent 罕有放盘 verified 首置必买

售$850 万

实

511 呎

@16,634

售$850 万

real_estate_agent 罕有放盘 verified 首置必买

利率	15年	20年	25年	30年
1.000	$213,663	$164,182	$134,543	$114,825
1.500	$221,605	$172,269	$142,777	$123,208
2.000	$229,733	$180,600	$151,316	$131,954
2.500	$238,044	$189,175	$160,156	$141,058
3.000	$246,538	$197,991	$169,293	$150,513
3.500	$255,213	$207,046	$178,723	$160,309
3.625	$257,410	$209,346	$181,125	$162,810
4.000	$264,069	$216,335	$188,438	$170,437
4.500	$273,103	$225,856	$198,432	$180,887
5.000	$282,313	$235,604	$208,699	$191,645
5.500	$291,699	$245,576	$219,229	$202,701
6.000	$301,257	$255,766	$230,016	$214,040

每月供款$162,811

年期

30年

贷款金额

$35,700,000

總利息

$22,911,714

总贷款连利息

$58,611,714

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$107,844	$54,967	$162,810	$35,645,033
2	$107,678	$55,133	$162,810	$35,589,901
3	$107,511	$55,299	$162,810	$35,534,602
4	$107,344	$55,466	$162,810	$35,479,135
5	$107,177	$55,634	$162,810	$35,423,502
6	$107,008	$55,802	$162,810	$35,367,700
7	$106,840	$55,970	$162,810	$35,311,729
8	$106,671	$56,139	$162,810	$35,255,590
9	$106,501	$56,309	$162,810	$35,199,281
10	$106,331	$56,479	$162,810	$35,142,802
11	$106,161	$56,650	$162,810	$35,086,152
12	$105,989	$56,821	$162,810	$35,029,331

第1年供款共

$1,953,724

第1年利息

$1,283,055

第1年共還本金

$670,669

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$105,818	$56,993	$162,810	$34,972,339
14	$105,646	$57,165	$162,810	$34,915,174
15	$105,473	$57,337	$162,810	$34,857,837
16	$105,300	$57,511	$162,810	$34,800,326
17	$105,126	$57,684	$162,810	$34,742,642
18	$104,952	$57,859	$162,810	$34,684,783
19	$104,777	$58,033	$162,810	$34,626,750
20	$104,602	$58,209	$162,810	$34,568,541
21	$104,426	$58,385	$162,810	$34,510,156
22	$104,249	$58,561	$162,810	$34,451,596
23	$104,073	$58,738	$162,810	$34,392,858
24	$103,895	$58,915	$162,810	$34,333,943

第2年供款共

$1,953,724

第2年利息

$1,258,335

第2年共還本金

$695,389

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$103,717	$59,093	$162,810	$34,274,849
26	$103,539	$59,272	$162,810	$34,215,578
27	$103,360	$59,451	$162,810	$34,156,127
28	$103,180	$59,630	$162,810	$34,096,497
29	$103,000	$59,810	$162,810	$34,036,686
30	$102,819	$59,991	$162,810	$33,976,695
31	$102,638	$60,172	$162,810	$33,916,523
32	$102,456	$60,354	$162,810	$33,856,168
33	$102,274	$60,536	$162,810	$33,795,632
34	$102,091	$60,719	$162,810	$33,734,913
35	$101,908	$60,903	$162,810	$33,674,010
36	$101,724	$61,087	$162,810	$33,612,923

第3年供款共

$1,953,724

第3年利息

$1,232,704

第3年共還本金

$721,020

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$101,539	$61,271	$162,810	$33,551,652
38	$101,354	$61,456	$162,810	$33,490,195
39	$101,168	$61,642	$162,810	$33,428,553
40	$100,982	$61,828	$162,810	$33,366,725
41	$100,795	$62,015	$162,810	$33,304,710
42	$100,608	$62,202	$162,810	$33,242,508
43	$100,420	$62,390	$162,810	$33,180,118
44	$100,232	$62,579	$162,810	$33,117,539
45	$100,043	$62,768	$162,810	$33,054,771
46	$99,853	$62,957	$162,810	$32,991,814
47	$99,663	$63,148	$162,810	$32,928,666
48	$99,472	$63,338	$162,810	$32,865,328

第4年供款共

$1,953,724

第4年利息

$1,206,129

第4年共還本金

$747,595

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$99,281	$63,530	$162,810	$32,801,798
50	$99,089	$63,722	$162,810	$32,738,077
51	$98,896	$63,914	$162,810	$32,674,163
52	$98,703	$64,107	$162,810	$32,610,056
53	$98,510	$64,301	$162,810	$32,545,755
54	$98,315	$64,495	$162,810	$32,481,260
55	$98,120	$64,690	$162,810	$32,416,570
56	$97,925	$64,885	$162,810	$32,351,685
57	$97,729	$65,081	$162,810	$32,286,603
58	$97,532	$65,278	$162,810	$32,221,326
59	$97,335	$65,475	$162,810	$32,155,850
60	$97,137	$65,673	$162,810	$32,090,178

第5年供款共

$1,953,724

第5年利息

$1,178,574

第5年共還本金

$775,150

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$96,939	$65,871	$162,810	$32,024,306
62	$96,740	$66,070	$162,810	$31,958,236
63	$96,541	$66,270	$162,810	$31,891,966
64	$96,340	$66,470	$162,810	$31,825,496
65	$96,140	$66,671	$162,810	$31,758,826
66	$95,938	$66,872	$162,810	$31,691,953
67	$95,736	$67,074	$162,810	$31,624,879
68	$95,533	$67,277	$162,810	$31,557,602
69	$95,330	$67,480	$162,810	$31,490,122
70	$95,126	$67,684	$162,810	$31,422,438
71	$94,922	$67,888	$162,810	$31,354,550
72	$94,717	$68,093	$162,810	$31,286,457

第6年供款共

$1,953,724

第6年利息

$1,150,003

第6年共還本金

$803,721

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$94,511	$68,299	$162,810	$31,218,157
74	$94,305	$68,505	$162,810	$31,149,652
75	$94,098	$68,712	$162,810	$31,080,940
76	$93,890	$68,920	$162,810	$31,012,020
77	$93,682	$69,128	$162,810	$30,942,891
78	$93,473	$69,337	$162,810	$30,873,554
79	$93,264	$69,546	$162,810	$30,804,008
80	$93,054	$69,757	$162,810	$30,734,251
81	$92,843	$69,967	$162,810	$30,664,284
82	$92,632	$70,179	$162,810	$30,594,106
83	$92,420	$70,391	$162,810	$30,523,715
84	$92,207	$70,603	$162,810	$30,453,112

第7年供款共

$1,953,724

第7年利息

$1,120,379

第7年共還本金

$833,345

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$91,994	$70,817	$162,810	$30,382,295
86	$91,780	$71,030	$162,810	$30,311,265
87	$91,565	$71,245	$162,810	$30,240,020
88	$91,350	$71,460	$162,810	$30,168,559
89	$91,134	$71,676	$162,810	$30,096,883
90	$90,918	$71,893	$162,810	$30,024,991
91	$90,700	$72,110	$162,810	$29,952,881
92	$90,483	$72,328	$162,810	$29,880,553
93	$90,264	$72,546	$162,810	$29,808,007
94	$90,045	$72,765	$162,810	$29,735,242
95	$89,825	$72,985	$162,810	$29,662,257
96	$89,605	$73,206	$162,810	$29,589,051

第8年供款共

$1,953,724

第8年利息

$1,089,663

第8年共還本金

$864,061

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$89,384	$73,427	$162,810	$29,515,624
98	$89,162	$73,649	$162,810	$29,441,976
99	$88,939	$73,871	$162,810	$29,368,105
100	$88,716	$74,094	$162,810	$29,294,011
101	$88,492	$74,318	$162,810	$29,219,693
102	$88,268	$74,542	$162,810	$29,145,150
103	$88,043	$74,768	$162,810	$29,070,382
104	$87,817	$74,994	$162,810	$28,995,389
105	$87,590	$75,220	$162,810	$28,920,169
106	$87,363	$75,447	$162,810	$28,844,721
107	$87,135	$75,675	$162,810	$28,769,046
108	$86,906	$75,904	$162,810	$28,693,142

第9年供款共

$1,953,724

第9年利息

$1,057,815

第9年共還本金

$895,909

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$86,677	$76,133	$162,810	$28,617,009
110	$86,447	$76,363	$162,810	$28,540,646
111	$86,217	$76,594	$162,810	$28,464,052
112	$85,985	$76,825	$162,810	$28,387,227
113	$85,753	$77,057	$162,810	$28,310,170
114	$85,520	$77,290	$162,810	$28,232,880
115	$85,287	$77,523	$162,810	$28,155,357
116	$85,053	$77,758	$162,810	$28,077,599
117	$84,818	$77,993	$162,810	$27,999,606
118	$84,582	$78,228	$162,810	$27,921,378
119	$84,346	$78,464	$162,810	$27,842,914
120	$84,109	$78,702	$162,810	$27,764,212

第10年供款共

$1,953,724

第10年利息

$1,024,793

第10年共還本金

$928,930

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$83,871	$78,939	$162,810	$27,685,273
122	$83,633	$79,178	$162,810	$27,606,095
123	$83,393	$79,417	$162,810	$27,526,678
124	$83,154	$79,657	$162,810	$27,447,021
125	$82,913	$79,897	$162,810	$27,367,124
126	$82,672	$80,139	$162,810	$27,286,985
127	$82,429	$80,381	$162,810	$27,206,604
128	$82,187	$80,624	$162,810	$27,125,981
129	$81,943	$80,867	$162,810	$27,045,113
130	$81,699	$81,112	$162,810	$26,964,002
131	$81,454	$81,357	$162,810	$26,882,645
132	$81,208	$81,602	$162,810	$26,801,043

第11年供款共

$1,953,724

第11年利息

$990,555

第11年共還本金

$963,169

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$80,961	$81,849	$162,810	$26,719,194
134	$80,714	$82,096	$162,810	$26,637,098
135	$80,466	$82,344	$162,810	$26,554,754
136	$80,217	$82,593	$162,810	$26,472,161
137	$79,968	$82,842	$162,810	$26,389,319
138	$79,718	$83,093	$162,810	$26,306,226
139	$79,467	$83,344	$162,810	$26,222,883
140	$79,215	$83,595	$162,810	$26,139,287
141	$78,962	$83,848	$162,810	$26,055,439
142	$78,709	$84,101	$162,810	$25,971,338
143	$78,455	$84,355	$162,810	$25,886,983
144	$78,200	$84,610	$162,810	$25,802,373

第12年供款共

$1,953,724

第12年利息

$955,054

第12年共還本金

$998,670

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$77,945	$84,866	$162,810	$25,717,507
146	$77,688	$85,122	$162,810	$25,632,385
147	$77,431	$85,379	$162,810	$25,547,006
148	$77,173	$85,637	$162,810	$25,461,369
149	$76,915	$85,896	$162,810	$25,375,473
150	$76,655	$86,155	$162,810	$25,289,318
151	$76,395	$86,415	$162,810	$25,202,903
152	$76,134	$86,677	$162,810	$25,116,226
153	$75,872	$86,938	$162,810	$25,029,288
154	$75,609	$87,201	$162,810	$24,942,087
155	$75,346	$87,464	$162,810	$24,854,622
156	$75,082	$87,729	$162,810	$24,766,894

第13年供款共

$1,953,724

第13年利息

$918,244

第13年共還本金

$1,035,479

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$74,817	$87,994	$162,810	$24,678,900
158	$74,551	$88,259	$162,810	$24,590,640
159	$74,284	$88,526	$162,810	$24,502,114
160	$74,017	$88,794	$162,810	$24,413,321
161	$73,749	$89,062	$162,810	$24,324,259
162	$73,480	$89,331	$162,810	$24,234,928
163	$73,210	$89,601	$162,810	$24,145,328
164	$72,939	$89,871	$162,810	$24,055,456
165	$72,668	$90,143	$162,810	$23,965,314
166	$72,395	$90,415	$162,810	$23,874,898
167	$72,122	$90,688	$162,810	$23,784,210
168	$71,848	$90,962	$162,810	$23,693,248

第14年供款共

$1,953,724

第14年利息

$880,078

第14年共還本金

$1,073,645

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$71,573	$91,237	$162,810	$23,602,011
170	$71,298	$91,513	$162,810	$23,510,499
171	$71,021	$91,789	$162,810	$23,418,710
172	$70,744	$92,066	$162,810	$23,326,643
173	$70,466	$92,344	$162,810	$23,234,299
174	$70,187	$92,623	$162,810	$23,141,675
175	$69,907	$92,903	$162,810	$23,048,772
176	$69,626	$93,184	$162,810	$22,955,588
177	$69,345	$93,465	$162,810	$22,862,123
178	$69,063	$93,748	$162,810	$22,768,376
179	$68,779	$94,031	$162,810	$22,674,345
180	$68,495	$94,315	$162,810	$22,580,030

第15年供款共

$1,953,724

第15年利息

$840,505

第15年共還本金

$1,113,218

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$68,211	$94,600	$162,810	$22,485,430
182	$67,925	$94,886	$162,810	$22,390,544
183	$67,638	$95,172	$162,810	$22,295,372
184	$67,351	$95,460	$162,810	$22,199,912
185	$67,062	$95,748	$162,810	$22,104,164
186	$66,773	$96,037	$162,810	$22,008,127
187	$66,483	$96,327	$162,810	$21,911,800
188	$66,192	$96,618	$162,810	$21,815,181
189	$65,900	$96,910	$162,810	$21,718,271
190	$65,607	$97,203	$162,810	$21,621,068
191	$65,314	$97,497	$162,810	$21,523,571
192	$65,019	$97,791	$162,810	$21,425,780

第16年供款共

$1,953,724

第16年利息

$799,474

第16年共還本金

$1,154,250

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$64,724	$98,087	$162,810	$21,327,693
194	$64,427	$98,383	$162,810	$21,229,310
195	$64,130	$98,680	$162,810	$21,130,630
196	$63,832	$98,978	$162,810	$21,031,652
197	$63,533	$99,277	$162,810	$20,932,375
198	$63,233	$99,577	$162,810	$20,832,798
199	$62,932	$99,878	$162,810	$20,732,920
200	$62,631	$100,180	$162,810	$20,632,740
201	$62,328	$100,482	$162,810	$20,532,258
202	$62,025	$100,786	$162,810	$20,431,472
203	$61,720	$101,090	$162,810	$20,330,382
204	$61,415	$101,396	$162,810	$20,228,986

第17年供款共

$1,953,724

第17年利息

$756,930

第17年共還本金

$1,196,794

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$61,108	$101,702	$162,810	$20,127,285
206	$60,801	$102,009	$162,810	$20,025,275
207	$60,493	$102,317	$162,810	$19,922,958
208	$60,184	$102,626	$162,810	$19,820,332
209	$59,874	$102,936	$162,810	$19,717,395
210	$59,563	$103,247	$162,810	$19,614,148
211	$59,251	$103,559	$162,810	$19,510,589
212	$58,938	$103,872	$162,810	$19,406,717
213	$58,624	$104,186	$162,810	$19,302,531
214	$58,310	$104,501	$162,810	$19,198,030
215	$57,994	$104,816	$162,810	$19,093,214
216	$57,677	$105,133	$162,810	$18,988,081

第18年供款共

$1,953,724

第18年利息

$712,818

第18年共還本金

$1,240,905

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$57,360	$105,450	$162,810	$18,882,631
218	$57,041	$105,769	$162,810	$18,776,862
219	$56,722	$106,089	$162,810	$18,670,773
220	$56,401	$106,409	$162,810	$18,564,364
221	$56,080	$106,730	$162,810	$18,457,634
222	$55,757	$107,053	$162,810	$18,350,581
223	$55,434	$107,376	$162,810	$18,243,204
224	$55,110	$107,701	$162,810	$18,135,504
225	$54,784	$108,026	$162,810	$18,027,478
226	$54,458	$108,352	$162,810	$17,919,125
227	$54,131	$108,680	$162,810	$17,810,446
228	$53,802	$109,008	$162,810	$17,701,438

第19年供款共

$1,953,724

第19年利息

$667,081

第19年共還本金

$1,286,643

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$53,473	$109,337	$162,810	$17,592,101
230	$53,143	$109,668	$162,810	$17,482,433
231	$52,812	$109,999	$162,810	$17,372,434
232	$52,479	$110,331	$162,810	$17,262,103
233	$52,146	$110,664	$162,810	$17,151,439
234	$51,812	$110,999	$162,810	$17,040,440
235	$51,476	$111,334	$162,810	$16,929,106
236	$51,140	$111,670	$162,810	$16,817,436
237	$50,803	$112,008	$162,810	$16,705,428
238	$50,464	$112,346	$162,810	$16,593,082
239	$50,125	$112,685	$162,810	$16,480,397
240	$49,785	$113,026	$162,810	$16,367,371

第20年供款共

$1,953,724

第20年利息

$619,657

第20年共還本金

$1,334,067

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$49,443	$113,367	$162,810	$16,254,004
242	$49,101	$113,710	$162,810	$16,140,294
243	$48,757	$114,053	$162,810	$16,026,241
244	$48,413	$114,398	$162,810	$15,911,843
245	$48,067	$114,743	$162,810	$15,797,100
246	$47,720	$115,090	$162,810	$15,682,010
247	$47,373	$115,438	$162,810	$15,566,573
248	$47,024	$115,786	$162,810	$15,450,786
249	$46,674	$116,136	$162,810	$15,334,650
250	$46,323	$116,487	$162,810	$15,218,163
251	$45,972	$116,839	$162,810	$15,101,325
252	$45,619	$117,192	$162,810	$14,984,133

第21年供款共

$1,953,724

第21年利息

$570,485

第21年共還本金

$1,383,238

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$45,265	$117,546	$162,810	$14,866,587
254	$44,909	$117,901	$162,810	$14,748,686
255	$44,553	$118,257	$162,810	$14,630,429
256	$44,196	$118,614	$162,810	$14,511,815
257	$43,838	$118,973	$162,810	$14,392,842
258	$43,478	$119,332	$162,810	$14,273,511
259	$43,118	$119,692	$162,810	$14,153,818
260	$42,756	$120,054	$162,810	$14,033,764
261	$42,394	$120,417	$162,810	$13,913,347
262	$42,030	$120,780	$162,810	$13,792,567
263	$41,665	$121,145	$162,810	$13,671,422
264	$41,299	$121,511	$162,810	$13,549,911

第22年供款共

$1,953,724

第22年利息

$519,502

第22年共還本金

$1,434,222

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$40,932	$121,878	$162,810	$13,428,032
266	$40,564	$122,246	$162,810	$13,305,786
267	$40,195	$122,616	$162,810	$13,183,170
268	$39,824	$122,986	$162,810	$13,060,184
269	$39,453	$123,358	$162,810	$12,936,826
270	$39,080	$123,730	$162,810	$12,813,096
271	$38,706	$124,104	$162,810	$12,688,992
272	$38,331	$124,479	$162,810	$12,564,513
273	$37,955	$124,855	$162,810	$12,439,658
274	$37,578	$125,232	$162,810	$12,314,426
275	$37,200	$125,610	$162,810	$12,188,815
276	$36,820	$125,990	$162,810	$12,062,825

第23年供款共

$1,953,724

第23年利息

$466,638

第23年共還本金

$1,487,085

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$36,440	$126,371	$162,810	$11,936,455
278	$36,058	$126,752	$162,810	$11,809,702
279	$35,675	$127,135	$162,810	$11,682,567
280	$35,291	$127,519	$162,810	$11,555,048
281	$34,906	$127,904	$162,810	$11,427,144
282	$34,519	$128,291	$162,810	$11,298,853
283	$34,132	$128,678	$162,810	$11,170,174
284	$33,743	$129,067	$162,810	$11,041,107
285	$33,353	$129,457	$162,810	$10,911,650
286	$32,962	$129,848	$162,810	$10,781,802
287	$32,570	$130,240	$162,810	$10,651,562
288	$32,177	$130,634	$162,810	$10,520,928

第24年供款共

$1,953,724

第24年利息

$411,827

第24年共還本金

$1,541,897

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$31,782	$131,028	$162,810	$10,389,900
290	$31,386	$131,424	$162,810	$10,258,476
291	$30,989	$131,821	$162,810	$10,126,655
292	$30,591	$132,219	$162,810	$9,994,435
293	$30,192	$132,619	$162,810	$9,861,816
294	$29,791	$133,019	$162,810	$9,728,797
295	$29,389	$133,421	$162,810	$9,595,376
296	$28,986	$133,824	$162,810	$9,461,552
297	$28,582	$134,229	$162,810	$9,327,323
298	$28,176	$134,634	$162,810	$9,192,689
299	$27,770	$135,041	$162,810	$9,057,648
300	$27,362	$135,449	$162,810	$8,922,200

第25年供款共

$1,953,724

第25年利息

$354,995

第25年共還本金

$1,598,729

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$26,952	$135,858	$162,810	$8,786,342
302	$26,542	$136,268	$162,810	$8,650,073
303	$26,130	$136,680	$162,810	$8,513,394
304	$25,718	$137,093	$162,810	$8,376,301
305	$25,303	$137,507	$162,810	$8,238,794
306	$24,888	$137,922	$162,810	$8,100,872
307	$24,471	$138,339	$162,810	$7,962,533
308	$24,053	$138,757	$162,810	$7,823,776
309	$23,634	$139,176	$162,810	$7,684,600
310	$23,214	$139,596	$162,810	$7,545,003
311	$22,792	$140,018	$162,810	$7,404,985
312	$22,369	$140,441	$162,810	$7,264,544

第26年供款共

$1,953,724

第26年利息

$296,068

第26年共還本金

$1,657,655

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$21,945	$140,865	$162,810	$7,123,679
314	$21,519	$141,291	$162,810	$6,982,388
315	$21,093	$141,718	$162,810	$6,840,670
316	$20,665	$142,146	$162,810	$6,698,525
317	$20,235	$142,575	$162,810	$6,555,949
318	$19,804	$143,006	$162,810	$6,412,943
319	$19,372	$143,438	$162,810	$6,269,506
320	$18,939	$143,871	$162,810	$6,125,634
321	$18,505	$144,306	$162,810	$5,981,329
322	$18,069	$144,742	$162,810	$5,836,587
323	$17,631	$145,179	$162,810	$5,691,408
324	$17,193	$145,618	$162,810	$5,545,790

第27年供款共

$1,953,724

第27年利息

$234,970

第27年共還本金

$1,718,754

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$16,753	$146,057	$162,810	$5,399,733
326	$16,312	$146,499	$162,810	$5,253,234
327	$15,869	$146,941	$162,810	$5,106,293
328	$15,425	$147,385	$162,810	$4,958,908
329	$14,980	$147,830	$162,810	$4,811,078
330	$14,533	$148,277	$162,810	$4,662,801
331	$14,086	$148,725	$162,810	$4,514,076
332	$13,636	$149,174	$162,810	$4,364,902
333	$13,186	$149,625	$162,810	$4,215,278
334	$12,734	$150,077	$162,810	$4,065,201
335	$12,280	$150,530	$162,810	$3,914,671
336	$11,826	$150,985	$162,810	$3,763,686

第28年供款共

$1,953,724

第28年利息

$171,619

第28年共還本金

$1,782,104

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$11,369	$151,441	$162,810	$3,612,245
338	$10,912	$151,898	$162,810	$3,460,347
339	$10,453	$152,357	$162,810	$3,307,990
340	$9,993	$152,817	$162,810	$3,155,172
341	$9,531	$153,279	$162,810	$3,001,893
342	$9,068	$153,742	$162,810	$2,848,151
343	$8,604	$154,207	$162,810	$2,693,945
344	$8,138	$154,672	$162,810	$2,539,272
345	$7,671	$155,140	$162,810	$2,384,133
346	$7,202	$155,608	$162,810	$2,228,524
347	$6,732	$156,078	$162,810	$2,072,446
348	$6,261	$156,550	$162,810	$1,915,896

第29年供款共

$1,953,724

第29年利息

$105,934

第29年共還本金

$1,847,790

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$5,788	$157,023	$162,810	$1,758,874
350	$5,313	$157,497	$162,810	$1,601,377
351	$4,837	$157,973	$162,810	$1,443,404
352	$4,360	$158,450	$162,810	$1,284,954
353	$3,882	$158,929	$162,810	$1,126,025
354	$3,402	$159,409	$162,810	$966,616
355	$2,920	$159,890	$162,810	$806,726
356	$2,437	$160,373	$162,810	$646,353
357	$1,953	$160,858	$162,810	$485,495
358	$1,467	$161,344	$162,810	$324,151
359	$979	$161,831	$162,810	$162,320
360	$490	$162,320	$162,810	$0

第30年供款共

$1,953,724

第30年利息

$37,827

第30年共還本金

$1,915,896

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$31,241,714

免责声明

笋盘推介

按揭保险费
info