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$30,526,192

每月供款
$161,657

首期

$-28,000,000

总贷款额

$36,000,000

總利息

$22,196,192

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-27,670,000

$323,312

置业成本总预算

HK$-27,670,000

首期

$-28,000,000
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

$323,312

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 SILVERSANDS 第05A座

thumb_up

信和低密度豪宅新楼**开扬园景两房两厅。有锁匙,即睇即用。

实

448 呎

@20,067

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇

售$899 万

实

448 呎

@20,067

售$899 万

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇

西贡大环

thumb_up

大环海景地下

建

700 呎

@11,857

real_estate_agent 罕有放盘

售$830 万

建

700 呎

@11,857

售$830 万

real_estate_agent 罕有放盘

马鞍山岚岸第06座

thumb_up

大型屋苑池海双辉3房靓装

实

755 呎

@11,921

建

1,019 呎

@8,832

local_fire_department 至HIT hotel_class 楼王

售$900 万

实

755 呎

@11,921

建

1,019 呎

@8,832

售$900 万

local_fire_department 至HIT hotel_class 楼王

马鞍山马鞍山中心第01座

thumb_up

高层海景三房,罕有放盘

实

642 呎

@13,396

建

848 呎

@10,142

verified 首置必买

售$860 万

实

642 呎

@13,396

建

848 呎

@10,142

售$860 万

verified 首置必买

西贡逸珑海滙第01座

thumb_up

优质管理屋苑

实

425 呎

@16,471

local_fire_department 至HIT

售$700 万

实

425 呎

@16,471

售$700 万

local_fire_department 至HIT

将军澳日出康城第05A期 MALIBU 第03B座

thumb_up

大2房有齐山景海景球场景

实

541 呎

@14,787

local_fire_department 至HIT real_estate_agent 罕有放盘

售$800 万

实

541 呎

@14,787

售$800 万

local_fire_department 至HIT real_estate_agent 罕有放盘

沙田碧涛花园

thumb_up

碧涛花园**前排海景配靓装**3房1套

实

842 呎

@10,095

建

1,190 呎

@7,143

local_fire_department 至HIT directions_run 即走 hotel_class 楼王 local_offer 低水笋价

售$850 万

实

842 呎

@10,095

建

1,190 呎

@7,143

售$850 万

local_fire_department 至HIT directions_run 即走 hotel_class 楼王 local_offer 低水笋价

白石角天赋海湾

thumb_up

大埔天赋海湾

实

653 呎

@11,485

建

832 呎

@9,014

local_fire_department 至HIT local_offer 低水笋价 flight_takeoff 移民急让 price_change 蚀让盘

售$750 万

实

653 呎

@11,485

建

832 呎

@9,014

售$750 万

local_fire_department 至HIT local_offer 低水笋价 flight_takeoff 移民急让 price_change 蚀让盘

西贡逸珑园第03座

thumb_up

逸珑园楼龄新

实

532 呎

@13,662

local_fire_department 至HIT

售$727 万

实

532 呎

@13,662

售$727 万

local_fire_department 至HIT

大埔云滙

thumb_up

新鸿基3房蚀三百几万有心噼还价即成

实

645 呎

@13,457

local_fire_department 至HIT real_estate_agent 罕有放盘

售$868 万

实

645 呎

@13,457

售$868 万

local_fire_department 至HIT real_estate_agent 罕有放盘

马鞍山云海第01期榕海臺第02座

thumb_up

云海**开阳海景,3房2厅大露台,雅致装修**

实

592 呎

@15,034

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

售$890 万

实

592 呎

@15,034

售$890 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

马鞍山晓峰湾畔第05座

thumb_up

晓峰湾畔三房前排海必睇

实

653 呎

@12,404

建

827 呎

@9,794

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 flight_takeoff 移民急让

售$810 万

实

653 呎

@12,404

建

827 呎

@9,794

售$810 万

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 flight_takeoff 移民急让

利率	15年	20年	25年	30年
1.000	$215,458	$165,562	$135,674	$115,790
1.500	$223,467	$173,716	$143,977	$124,243
2.000	$231,663	$182,118	$152,588	$133,063
2.500	$240,044	$190,765	$161,502	$142,244
3.000	$248,609	$199,655	$170,716	$151,777
3.500	$257,358	$208,785	$180,224	$161,656
4.000	$266,288	$218,153	$190,021	$171,870
4.500	$275,398	$227,754	$200,100	$182,407
5.000	$284,686	$237,584	$210,452	$193,256
5.500	$294,150	$247,639	$221,071	$204,404
6.000	$303,788	$257,915	$231,949	$215,838

每月供款$161,657

年期

30年

贷款金额

$36,000,000

總利息

$22,196,192

总贷款连利息

$58,196,192

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$105,000	$56,656	$161,656	$35,943,344
2	$104,835	$56,821	$161,656	$35,886,523
3	$104,669	$56,987	$161,656	$35,829,536
4	$104,503	$57,153	$161,656	$35,772,382
5	$104,336	$57,320	$161,656	$35,715,062
6	$104,169	$57,487	$161,656	$35,657,575
7	$104,001	$57,655	$161,656	$35,599,920
8	$103,833	$57,823	$161,656	$35,542,097
9	$103,664	$57,992	$161,656	$35,484,106
10	$103,495	$58,161	$161,656	$35,425,945
11	$103,326	$58,330	$161,656	$35,367,614
12	$103,156	$58,501	$161,656	$35,309,114

第1年供款共

$1,939,873

第1年利息

$1,248,987

第1年共還本金

$690,886

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$102,985	$58,671	$161,656	$35,250,443
14	$102,814	$58,842	$161,656	$35,191,600
15	$102,642	$59,014	$161,656	$35,132,587
16	$102,470	$59,186	$161,656	$35,073,400
17	$102,297	$59,359	$161,656	$35,014,042
18	$102,124	$59,532	$161,656	$34,954,510
19	$101,951	$59,705	$161,656	$34,894,805
20	$101,777	$59,880	$161,656	$34,834,925
21	$101,602	$60,054	$161,656	$34,774,871
22	$101,427	$60,229	$161,656	$34,714,641
23	$101,251	$60,405	$161,656	$34,654,236
24	$101,075	$60,581	$161,656	$34,593,655

第2年供款共

$1,939,873

第2年利息

$1,224,414

第2年共還本金

$715,459

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$100,898	$60,758	$161,656	$34,532,897
26	$100,721	$60,935	$161,656	$34,471,962
27	$100,543	$61,113	$161,656	$34,410,849
28	$100,365	$61,291	$161,656	$34,349,558
29	$100,186	$61,470	$161,656	$34,288,088
30	$100,007	$61,649	$161,656	$34,226,439
31	$99,827	$61,829	$161,656	$34,164,610
32	$99,647	$62,009	$161,656	$34,102,601
33	$99,466	$62,190	$161,656	$34,040,411
34	$99,285	$62,372	$161,656	$33,978,039
35	$99,103	$62,553	$161,656	$33,915,486
36	$98,920	$62,736	$161,656	$33,852,750

第3年供款共

$1,939,873

第3年利息

$1,198,968

第3年共還本金

$740,905

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$98,737	$62,919	$161,656	$33,789,831
38	$98,554	$63,102	$161,656	$33,726,728
39	$98,370	$63,286	$161,656	$33,663,442
40	$98,185	$63,471	$161,656	$33,599,971
41	$98,000	$63,656	$161,656	$33,536,315
42	$97,814	$63,842	$161,656	$33,472,473
43	$97,628	$64,028	$161,656	$33,408,445
44	$97,441	$64,215	$161,656	$33,344,230
45	$97,254	$64,402	$161,656	$33,279,828
46	$97,066	$64,590	$161,656	$33,215,238
47	$96,878	$64,778	$161,656	$33,150,460
48	$96,689	$64,967	$161,656	$33,085,492

第4年供款共

$1,939,873

第4年利息

$1,172,616

第4年共還本金

$767,257

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$96,499	$65,157	$161,656	$33,020,336
50	$96,309	$65,347	$161,656	$32,954,989
51	$96,119	$65,537	$161,656	$32,889,452
52	$95,928	$65,729	$161,656	$32,823,723
53	$95,736	$65,920	$161,656	$32,757,803
54	$95,544	$66,112	$161,656	$32,691,690
55	$95,351	$66,305	$161,656	$32,625,385
56	$95,157	$66,499	$161,656	$32,558,886
57	$94,963	$66,693	$161,656	$32,492,194
58	$94,769	$66,887	$161,656	$32,425,306
59	$94,574	$67,082	$161,656	$32,358,224
60	$94,378	$67,278	$161,656	$32,290,946

第5年供款共

$1,939,873

第5年利息

$1,145,327

第5年共還本金

$794,546

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$94,182	$67,474	$161,656	$32,223,472
62	$93,985	$67,671	$161,656	$32,155,801
63	$93,788	$67,868	$161,656	$32,087,933
64	$93,590	$68,066	$161,656	$32,019,866
65	$93,391	$68,265	$161,656	$31,951,602
66	$93,192	$68,464	$161,656	$31,883,138
67	$92,992	$68,664	$161,656	$31,814,474
68	$92,792	$68,864	$161,656	$31,745,610
69	$92,591	$69,065	$161,656	$31,676,546
70	$92,390	$69,266	$161,656	$31,607,279
71	$92,188	$69,468	$161,656	$31,537,811
72	$91,985	$69,671	$161,656	$31,468,140

第6年供款共

$1,939,873

第6年利息

$1,117,067

第6年共還本金

$822,806

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$91,782	$69,874	$161,656	$31,398,266
74	$91,578	$70,078	$161,656	$31,328,189
75	$91,374	$70,282	$161,656	$31,257,906
76	$91,169	$70,487	$161,656	$31,187,419
77	$90,963	$70,693	$161,656	$31,116,726
78	$90,757	$70,899	$161,656	$31,045,827
79	$90,550	$71,106	$161,656	$30,974,722
80	$90,343	$71,313	$161,656	$30,903,408
81	$90,135	$71,521	$161,656	$30,831,887
82	$89,926	$71,730	$161,656	$30,760,158
83	$89,717	$71,939	$161,656	$30,688,219
84	$89,507	$72,149	$161,656	$30,616,070

第7年供款共

$1,939,873

第7年利息

$1,087,803

第7年共還本金

$852,071

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$89,297	$72,359	$161,656	$30,543,711
86	$89,086	$72,570	$161,656	$30,471,140
87	$88,874	$72,782	$161,656	$30,398,358
88	$88,662	$72,994	$161,656	$30,325,364
89	$88,449	$73,207	$161,656	$30,252,157
90	$88,235	$73,421	$161,656	$30,178,736
91	$88,021	$73,635	$161,656	$30,105,102
92	$87,807	$73,850	$161,656	$30,031,252
93	$87,591	$74,065	$161,656	$29,957,187
94	$87,375	$74,281	$161,656	$29,882,906
95	$87,158	$74,498	$161,656	$29,808,409
96	$86,941	$74,715	$161,656	$29,733,694

第8年供款共

$1,939,873

第8年利息

$1,057,497

第8年共還本金

$882,376

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$86,723	$74,933	$161,656	$29,658,761
98	$86,505	$75,151	$161,656	$29,583,610
99	$86,286	$75,371	$161,656	$29,508,239
100	$86,066	$75,590	$161,656	$29,432,649
101	$85,845	$75,811	$161,656	$29,356,838
102	$85,624	$76,032	$161,656	$29,280,806
103	$85,402	$76,254	$161,656	$29,204,552
104	$85,180	$76,476	$161,656	$29,128,076
105	$84,957	$76,699	$161,656	$29,051,377
106	$84,733	$76,923	$161,656	$28,974,454
107	$84,509	$77,147	$161,656	$28,897,307
108	$84,284	$77,372	$161,656	$28,819,934

第9年供款共

$1,939,873

第9年利息

$1,026,114

第9年共還本金

$913,759

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$84,058	$77,598	$161,656	$28,742,336
110	$83,832	$77,824	$161,656	$28,664,512
111	$83,605	$78,051	$161,656	$28,586,461
112	$83,377	$78,279	$161,656	$28,508,182
113	$83,149	$78,507	$161,656	$28,429,675
114	$82,920	$78,736	$161,656	$28,350,938
115	$82,690	$78,966	$161,656	$28,271,973
116	$82,460	$79,196	$161,656	$28,192,776
117	$82,229	$79,427	$161,656	$28,113,349
118	$81,997	$79,659	$161,656	$28,033,690
119	$81,765	$79,891	$161,656	$27,953,799
120	$81,532	$80,124	$161,656	$27,873,675

第10年供款共

$1,939,873

第10年利息

$993,614

第10年共還本金

$946,259

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$81,298	$80,358	$161,656	$27,793,317
122	$81,064	$80,592	$161,656	$27,712,725
123	$80,829	$80,827	$161,656	$27,631,898
124	$80,593	$81,063	$161,656	$27,550,835
125	$80,357	$81,299	$161,656	$27,469,535
126	$80,119	$81,537	$161,656	$27,387,999
127	$79,882	$81,774	$161,656	$27,306,224
128	$79,643	$82,013	$161,656	$27,224,211
129	$79,404	$82,252	$161,656	$27,141,959
130	$79,164	$82,492	$161,656	$27,059,467
131	$78,923	$82,733	$161,656	$26,976,734
132	$78,682	$82,974	$161,656	$26,893,760

第11年供款共

$1,939,873

第11年利息

$959,958

第11年共還本金

$979,915

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$78,440	$83,216	$161,656	$26,810,544
134	$78,197	$83,459	$161,656	$26,727,086
135	$77,954	$83,702	$161,656	$26,643,384
136	$77,710	$83,946	$161,656	$26,559,437
137	$77,465	$84,191	$161,656	$26,475,246
138	$77,219	$84,437	$161,656	$26,390,810
139	$76,973	$84,683	$161,656	$26,306,127
140	$76,726	$84,930	$161,656	$26,221,197
141	$76,478	$85,178	$161,656	$26,136,019
142	$76,230	$85,426	$161,656	$26,050,593
143	$75,981	$85,675	$161,656	$25,964,918
144	$75,731	$85,925	$161,656	$25,878,993

第12年供款共

$1,939,873

第12年利息

$925,106

第12年共還本金

$1,014,767

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$75,480	$86,176	$161,656	$25,792,817
146	$75,229	$86,427	$161,656	$25,706,390
147	$74,977	$86,679	$161,656	$25,619,711
148	$74,724	$86,932	$161,656	$25,532,779
149	$74,471	$87,185	$161,656	$25,445,594
150	$74,216	$87,440	$161,656	$25,358,154
151	$73,961	$87,695	$161,656	$25,270,459
152	$73,706	$87,951	$161,656	$25,182,509
153	$73,449	$88,207	$161,656	$25,094,302
154	$73,192	$88,464	$161,656	$25,005,837
155	$72,934	$88,722	$161,656	$24,917,115
156	$72,675	$88,981	$161,656	$24,828,134

第13年供款共

$1,939,873

第13年利息

$889,014

第13年共還本金

$1,050,859

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$72,415	$89,241	$161,656	$24,738,893
158	$72,155	$89,501	$161,656	$24,649,392
159	$71,894	$89,762	$161,656	$24,559,630
160	$71,632	$90,024	$161,656	$24,469,606
161	$71,370	$90,286	$161,656	$24,379,320
162	$71,106	$90,550	$161,656	$24,288,770
163	$70,842	$90,814	$161,656	$24,197,956
164	$70,577	$91,079	$161,656	$24,106,877
165	$70,312	$91,344	$161,656	$24,015,533
166	$70,045	$91,611	$161,656	$23,923,922
167	$69,778	$91,878	$161,656	$23,832,044
168	$69,510	$92,146	$161,656	$23,739,898

第14年供款共

$1,939,873

第14年利息

$851,638

第14年共還本金

$1,088,235

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$69,241	$92,415	$161,656	$23,647,484
170	$68,972	$92,684	$161,656	$23,554,799
171	$68,701	$92,955	$161,656	$23,461,845
172	$68,430	$93,226	$161,656	$23,368,619
173	$68,158	$93,498	$161,656	$23,275,121
174	$67,886	$93,770	$161,656	$23,181,351
175	$67,612	$94,044	$161,656	$23,087,307
176	$67,338	$94,318	$161,656	$22,992,989
177	$67,063	$94,593	$161,656	$22,898,396
178	$66,787	$94,869	$161,656	$22,803,527
179	$66,510	$95,146	$161,656	$22,708,381
180	$66,233	$95,423	$161,656	$22,612,958

第15年供款共

$1,939,873

第15年利息

$812,933

第15年共還本金

$1,126,941

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$65,954	$95,702	$161,656	$22,517,256
182	$65,675	$95,981	$161,656	$22,421,275
183	$65,395	$96,261	$161,656	$22,325,015
184	$65,115	$96,541	$161,656	$22,228,473
185	$64,833	$96,823	$161,656	$22,131,650
186	$64,551	$97,105	$161,656	$22,034,545
187	$64,267	$97,389	$161,656	$21,937,156
188	$63,983	$97,673	$161,656	$21,839,483
189	$63,698	$97,958	$161,656	$21,741,526
190	$63,413	$98,243	$161,656	$21,643,283
191	$63,126	$98,530	$161,656	$21,544,753
192	$62,839	$98,817	$161,656	$21,445,935

第16年供款共

$1,939,873

第16年利息

$772,851

第16年共還本金

$1,167,022

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$62,551	$99,105	$161,656	$21,346,830
194	$62,262	$99,395	$161,656	$21,247,436
195	$61,972	$99,684	$161,656	$21,147,751
196	$61,681	$99,975	$161,656	$21,047,776
197	$61,389	$100,267	$161,656	$20,947,509
198	$61,097	$100,559	$161,656	$20,846,950
199	$60,804	$100,852	$161,656	$20,746,098
200	$60,509	$101,147	$161,656	$20,644,951
201	$60,214	$101,442	$161,656	$20,543,509
202	$59,919	$101,738	$161,656	$20,441,772
203	$59,622	$102,034	$161,656	$20,339,737
204	$59,324	$102,332	$161,656	$20,237,406

第17年供款共

$1,939,873

第17年利息

$731,343

第17年共還本金

$1,208,530

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$59,026	$102,630	$161,656	$20,134,775
206	$58,726	$102,930	$161,656	$20,031,846
207	$58,426	$103,230	$161,656	$19,928,616
208	$58,125	$103,531	$161,656	$19,825,085
209	$57,823	$103,833	$161,656	$19,721,252
210	$57,520	$104,136	$161,656	$19,617,116
211	$57,217	$104,439	$161,656	$19,512,677
212	$56,912	$104,744	$161,656	$19,407,933
213	$56,606	$105,050	$161,656	$19,302,883
214	$56,300	$105,356	$161,656	$19,197,527
215	$55,993	$105,663	$161,656	$19,091,864
216	$55,685	$105,971	$161,656	$18,985,892

第18年供款共

$1,939,873

第18年利息

$688,360

第18年共還本金

$1,251,514

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$55,376	$106,281	$161,656	$18,879,612
218	$55,066	$106,591	$161,656	$18,773,021
219	$54,755	$106,901	$161,656	$18,666,120
220	$54,443	$107,213	$161,656	$18,558,906
221	$54,130	$107,526	$161,656	$18,451,380
222	$53,817	$107,840	$161,656	$18,343,541
223	$53,502	$108,154	$161,656	$18,235,387
224	$53,187	$108,470	$161,656	$18,126,917
225	$52,870	$108,786	$161,656	$18,018,131
226	$52,553	$109,103	$161,656	$17,909,028
227	$52,235	$109,421	$161,656	$17,799,607
228	$51,916	$109,741	$161,656	$17,689,866

第19年供款共

$1,939,873

第19年利息

$643,847

第19年共還本金

$1,296,026

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$51,595	$110,061	$161,656	$17,579,805
230	$51,274	$110,382	$161,656	$17,469,424
231	$50,952	$110,704	$161,656	$17,358,720
232	$50,630	$111,026	$161,656	$17,247,694
233	$50,306	$111,350	$161,656	$17,136,343
234	$49,981	$111,675	$161,656	$17,024,668
235	$49,655	$112,001	$161,656	$16,912,667
236	$49,329	$112,327	$161,656	$16,800,340
237	$49,001	$112,655	$161,656	$16,687,685
238	$48,672	$112,984	$161,656	$16,574,701
239	$48,343	$113,313	$161,656	$16,461,388
240	$48,012	$113,644	$161,656	$16,347,744

第20年供款共

$1,939,873

第20年利息

$597,751

第20年共還本金

$1,342,122

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$47,681	$113,975	$161,656	$16,233,769
242	$47,348	$114,308	$161,656	$16,119,462
243	$47,015	$114,641	$161,656	$16,004,821
244	$46,681	$114,975	$161,656	$15,889,845
245	$46,345	$115,311	$161,656	$15,774,534
246	$46,009	$115,647	$161,656	$15,658,887
247	$45,672	$115,984	$161,656	$15,542,903
248	$45,333	$116,323	$161,656	$15,426,580
249	$44,994	$116,662	$161,656	$15,309,919
250	$44,654	$117,002	$161,656	$15,192,916
251	$44,313	$117,343	$161,656	$15,075,573
252	$43,970	$117,686	$161,656	$14,957,887

第21年供款共

$1,939,873

第21年利息

$550,016

第21年共還本金

$1,389,857

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$43,627	$118,029	$161,656	$14,839,858
254	$43,283	$118,373	$161,656	$14,721,485
255	$42,938	$118,718	$161,656	$14,602,767
256	$42,591	$119,065	$161,656	$14,483,702
257	$42,244	$119,412	$161,656	$14,364,290
258	$41,896	$119,760	$161,656	$14,244,530
259	$41,547	$120,110	$161,656	$14,124,420
260	$41,196	$120,460	$161,656	$14,003,961
261	$40,845	$120,811	$161,656	$13,883,149
262	$40,493	$121,164	$161,656	$13,761,986
263	$40,139	$121,517	$161,656	$13,640,469
264	$39,785	$121,871	$161,656	$13,518,597

第22年供款共

$1,939,873

第22年利息

$500,583

第22年共還本金

$1,439,290

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$39,429	$122,227	$161,656	$13,396,371
266	$39,073	$122,583	$161,656	$13,273,787
267	$38,715	$122,941	$161,656	$13,150,846
268	$38,357	$123,299	$161,656	$13,027,547
269	$37,997	$123,659	$161,656	$12,903,888
270	$37,636	$124,020	$161,656	$12,779,868
271	$37,275	$124,381	$161,656	$12,655,487
272	$36,912	$124,744	$161,656	$12,530,742
273	$36,548	$125,108	$161,656	$12,405,634
274	$36,183	$125,473	$161,656	$12,280,161
275	$35,817	$125,839	$161,656	$12,154,322
276	$35,450	$126,206	$161,656	$12,028,116

第23年供款共

$1,939,873

第23年利息

$449,392

第23年共還本金

$1,490,481

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$35,082	$126,574	$161,656	$11,901,542
278	$34,713	$126,943	$161,656	$11,774,599
279	$34,343	$127,314	$161,656	$11,647,286
280	$33,971	$127,685	$161,656	$11,519,601
281	$33,599	$128,057	$161,656	$11,391,543
282	$33,225	$128,431	$161,656	$11,263,113
283	$32,851	$128,805	$161,656	$11,134,307
284	$32,475	$129,181	$161,656	$11,005,126
285	$32,098	$129,558	$161,656	$10,875,569
286	$31,720	$129,936	$161,656	$10,745,633
287	$31,341	$130,315	$161,656	$10,615,318
288	$30,961	$130,695	$161,656	$10,484,623

第24年供款共

$1,939,873

第24年利息

$396,380

第24年共還本金

$1,543,493

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$30,580	$131,076	$161,656	$10,353,548
290	$30,198	$131,458	$161,656	$10,222,089
291	$29,814	$131,842	$161,656	$10,090,248
292	$29,430	$132,226	$161,656	$9,958,021
293	$29,044	$132,612	$161,656	$9,825,410
294	$28,657	$132,999	$161,656	$9,692,411
295	$28,270	$133,387	$161,656	$9,559,024
296	$27,880	$133,776	$161,656	$9,425,249
297	$27,490	$134,166	$161,656	$9,291,083
298	$27,099	$134,557	$161,656	$9,156,526
299	$26,707	$134,950	$161,656	$9,021,576
300	$26,313	$135,343	$161,656	$8,886,233

第25年供款共

$1,939,873

第25年利息

$341,483

第25年共還本金

$1,598,390

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$25,918	$135,738	$161,656	$8,750,495
302	$25,522	$136,134	$161,656	$8,614,361
303	$25,125	$136,531	$161,656	$8,477,831
304	$24,727	$136,929	$161,656	$8,340,902
305	$24,328	$137,328	$161,656	$8,203,573
306	$23,927	$137,729	$161,656	$8,065,844
307	$23,525	$138,131	$161,656	$7,927,713
308	$23,122	$138,534	$161,656	$7,789,180
309	$22,718	$138,938	$161,656	$7,650,242
310	$22,313	$139,343	$161,656	$7,510,899
311	$21,907	$139,749	$161,656	$7,371,150
312	$21,499	$140,157	$161,656	$7,230,993

第26年供款共

$1,939,873

第26年利息

$284,633

第26年共還本金

$1,655,240

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$21,090	$140,566	$161,656	$7,090,427
314	$20,680	$140,976	$161,656	$6,949,452
315	$20,269	$141,387	$161,656	$6,808,065
316	$19,857	$141,799	$161,656	$6,666,266
317	$19,443	$142,213	$161,656	$6,524,053
318	$19,028	$142,628	$161,656	$6,381,425
319	$18,612	$143,044	$161,656	$6,238,382
320	$18,195	$143,461	$161,656	$6,094,921
321	$17,777	$143,879	$161,656	$5,951,042
322	$17,357	$144,299	$161,656	$5,806,743
323	$16,936	$144,720	$161,656	$5,662,023
324	$16,514	$145,142	$161,656	$5,516,881

第27年供款共

$1,939,873

第27年利息

$225,761

第27年共還本金

$1,714,112

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$16,091	$145,565	$161,656	$5,371,316
326	$15,666	$145,990	$161,656	$5,225,326
327	$15,241	$146,416	$161,656	$5,078,911
328	$14,813	$146,843	$161,656	$4,932,068
329	$14,385	$147,271	$161,656	$4,784,797
330	$13,956	$147,700	$161,656	$4,637,097
331	$13,525	$148,131	$161,656	$4,488,965
332	$13,093	$148,563	$161,656	$4,340,402
333	$12,660	$148,997	$161,656	$4,191,406
334	$12,225	$149,431	$161,656	$4,041,974
335	$11,789	$149,867	$161,656	$3,892,107
336	$11,352	$150,304	$161,656	$3,741,803

第28年供款共

$1,939,873

第28年利息

$164,795

第28年共還本金

$1,775,078

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$10,914	$150,742	$161,656	$3,591,061
338	$10,474	$151,182	$161,656	$3,439,879
339	$10,033	$151,623	$161,656	$3,288,256
340	$9,591	$152,065	$161,656	$3,136,190
341	$9,147	$152,509	$161,656	$2,983,681
342	$8,702	$152,954	$161,656	$2,830,728
343	$8,256	$153,400	$161,656	$2,677,328
344	$7,809	$153,847	$161,656	$2,523,481
345	$7,360	$154,296	$161,656	$2,369,185
346	$6,910	$154,746	$161,656	$2,214,439
347	$6,459	$155,197	$161,656	$2,059,241
348	$6,006	$155,650	$161,656	$1,903,591

第29年供款共

$1,939,873

第29年利息

$101,661

第29年共還本金

$1,838,212

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$5,552	$156,104	$161,656	$1,747,487
350	$5,097	$156,559	$161,656	$1,590,928
351	$4,640	$157,016	$161,656	$1,433,912
352	$4,182	$157,474	$161,656	$1,276,439
353	$3,723	$157,933	$161,656	$1,118,505
354	$3,262	$158,394	$161,656	$960,112
355	$2,800	$158,856	$161,656	$801,256
356	$2,337	$159,319	$161,656	$641,937
357	$1,872	$159,784	$161,656	$482,153
358	$1,406	$160,250	$161,656	$321,903
359	$939	$160,717	$161,656	$161,186
360	$470	$161,186	$161,656	$0

第30年供款共

$1,939,873

第30年利息

$36,282

第30年共還本金

$1,903,591

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$30,526,192

免责声明

笋盘推介

按揭保险费
info