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$32,140,212

每月供款
$169,196

首期

$-29,100,000

总贷款额

$37,100,000

總利息

$23,810,212

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-28,770,000

$338,390

置业成本总预算

HK$-28,770,000

首期

$-29,100,000
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

$338,390

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

VR实景

沙田文礼阁

thumb_up

^高层开扬^ 邻近大型购物商埸 ^ 围方 ^ 有匙即睇!

实

637 呎

@12,245

建

750 呎

@10,400

local_fire_department 至HIT local_offer 低水笋价

售$780 万

实

637 呎

@12,245

建

750 呎

@10,400

售$780 万

local_fire_department 至HIT local_offer 低水笋价

马鞍山翠拥华庭第11座

thumb_up

翠拥华庭新装修三房套可租可卖

实

675 呎

@10,370

建

868 呎

@8,065

local_fire_department 至HIT

售$700 万

实

675 呎

@10,370

建

868 呎

@8,065

售$700 万

local_fire_department 至HIT

马鞍山新港城 A座

thumb_up

新港城A座高层3房套

实

568 呎

@12,676

建

687 呎

@10,480

local_fire_department 至HIT

售$720 万

实

568 呎

@12,676

建

687 呎

@10,480

售$720 万

local_fire_department 至HIT

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

马鞍山雅涛居第02座

thumb_up

雅涛居池景3房, 全屋企装, 可约睇

实

702 呎

@11,396

建

935 呎

@8,556

local_fire_department 至HIT

售$800 万

实

702 呎

@11,396

建

935 呎

@8,556

售$800 万

local_fire_department 至HIT

马鞍山迎海第04期骏岸第06座

thumb_up

迎海 **开扬远景,两房两厅另有储物房,齐傢俬可以即住**

实

497 呎

@15,694

local_fire_department 至HIT directions_run 即走

售$780 万

实

497 呎

@15,694

售$780 万

local_fire_department 至HIT directions_run 即走

马鞍山听涛雅苑第08座

thumb_up

真笋盘@三房套加工人房！业主求卖，还价即成

实

745 呎

@11,007

建

927 呎

@8,846

local_fire_department 至HIT

售$820 万

实

745 呎

@11,007

建

927 呎

@8,846

售$820 万

local_fire_department 至HIT

马鞍山迎海第04期骏岸第06座

thumb_up

大2房海景高层，企理装修，明厨明厕客厅对流窗，好客可倾

实

513 呎

@14,815

local_fire_department 至HIT

售$760 万

实

513 呎

@14,815

售$760 万

local_fire_department 至HIT

马鞍山迎海第02期星湾奇丰独家,西南向,东暖夏凉,侧望少海,雅装可即住

thumb_up

迎海第02期星湾***奇丰独家,西南向,东暖夏凉,侧望少海,雅装可即住***

实

496 呎

@14,113

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

售$700 万

实

496 呎

@14,113

售$700 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

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

马鞍山银湖天峰第05座

thumb_up

有匙可睇欢迎查询

实

573 呎

@12,740

建

753 呎

@9,695

real_estate_agent 罕有放盘 vpn_key 有匙即睇

售$730 万

实

573 呎

@12,740

建

753 呎

@9,695

售$730 万

real_estate_agent 罕有放盘 vpn_key 有匙即睇

西贡茅坪新村

thumb_up

茅坪新村

建

700 呎

@11,000

local_offer 低水笋价

售$770 万

建

700 呎

@11,000

售$770 万

local_offer 低水笋价

利率	15年	20年	25年	30年
1.000	$222,041	$170,621	$139,820	$119,328
1.500	$230,296	$179,024	$148,376	$128,040
2.000	$238,742	$187,683	$157,250	$137,129
2.500	$247,379	$196,594	$166,437	$146,590
3.000	$256,206	$205,756	$175,932	$156,415
3.500	$265,221	$215,165	$185,731	$166,596
3.625	$267,505	$217,556	$188,228	$169,195
4.000	$274,424	$224,819	$195,827	$177,121
4.500	$283,813	$234,713	$206,214	$187,980
5.000	$293,384	$244,844	$216,883	$199,161
5.500	$303,138	$255,206	$227,826	$210,650
6.000	$313,071	$265,796	$239,036	$222,433

每月供款$169,196

年期

30年

贷款金额

$37,100,000

總利息

$23,810,212

总贷款连利息

$60,910,212

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$112,073	$57,122	$169,195	$37,042,878
2	$111,900	$57,295	$169,195	$36,985,583
3	$111,727	$57,468	$169,195	$36,928,115
4	$111,554	$57,641	$169,195	$36,870,474
5	$111,380	$57,815	$169,195	$36,812,659
6	$111,205	$57,990	$169,195	$36,754,669
7	$111,030	$58,165	$169,195	$36,696,503
8	$110,854	$58,341	$169,195	$36,638,162
9	$110,678	$58,517	$169,195	$36,579,645
10	$110,501	$58,694	$169,195	$36,520,951
11	$110,324	$58,871	$169,195	$36,462,080
12	$110,146	$59,049	$169,195	$36,403,030

第1年供款共

$2,030,340

第1年利息

$1,333,371

第1年共還本金

$696,970

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$109,967	$59,228	$169,195	$36,343,803
14	$109,789	$59,406	$169,195	$36,284,396
15	$109,609	$59,586	$169,195	$36,224,810
16	$109,429	$59,766	$169,195	$36,165,045
17	$109,249	$59,946	$169,195	$36,105,098
18	$109,067	$60,128	$169,195	$36,044,971
19	$108,886	$60,309	$169,195	$35,984,661
20	$108,704	$60,491	$169,195	$35,924,170
21	$108,521	$60,674	$169,195	$35,863,496
22	$108,338	$60,857	$169,195	$35,802,639
23	$108,154	$61,041	$169,195	$35,741,597
24	$107,969	$61,226	$169,195	$35,680,372

第2年供款共

$2,030,340

第2年利息

$1,307,682

第2年共還本金

$722,659

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$107,784	$61,411	$169,195	$35,618,961
26	$107,599	$61,596	$169,195	$35,557,365
27	$107,413	$61,782	$169,195	$35,495,583
28	$107,226	$61,969	$169,195	$35,433,614
29	$107,039	$62,156	$169,195	$35,371,458
30	$106,851	$62,344	$169,195	$35,309,114
31	$106,663	$62,532	$169,195	$35,246,582
32	$106,474	$62,721	$169,195	$35,183,861
33	$106,285	$62,910	$169,195	$35,120,951
34	$106,095	$63,100	$169,195	$35,057,850
35	$105,904	$63,291	$169,195	$34,994,559
36	$105,713	$63,482	$169,195	$34,931,077

第3年供款共

$2,030,340

第3年利息

$1,281,046

第3年共還本金

$749,295

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$105,521	$63,674	$169,195	$34,867,403
38	$105,329	$63,866	$169,195	$34,803,536
39	$105,136	$64,059	$169,195	$34,739,477
40	$104,942	$64,253	$169,195	$34,675,224
41	$104,748	$64,447	$169,195	$34,610,777
42	$104,553	$64,642	$169,195	$34,546,136
43	$104,358	$64,837	$169,195	$34,481,299
44	$104,162	$65,033	$169,195	$34,416,266
45	$103,966	$65,229	$169,195	$34,351,037
46	$103,769	$65,426	$169,195	$34,285,610
47	$103,571	$65,624	$169,195	$34,219,986
48	$103,373	$65,822	$169,195	$34,154,164

第4年供款共

$2,030,340

第4年利息

$1,253,428

第4年共還本金

$776,913

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$103,174	$66,021	$169,195	$34,088,143
50	$102,975	$66,220	$169,195	$34,021,923
51	$102,775	$66,420	$169,195	$33,955,502
52	$102,574	$66,621	$169,195	$33,888,881
53	$102,373	$66,822	$169,195	$33,822,059
54	$102,171	$67,024	$169,195	$33,755,035
55	$101,968	$67,227	$169,195	$33,687,808
56	$101,765	$67,430	$169,195	$33,620,378
57	$101,562	$67,633	$169,195	$33,552,745
58	$101,357	$67,838	$169,195	$33,484,907
59	$101,152	$68,043	$169,195	$33,416,864
60	$100,947	$68,248	$169,195	$33,348,616

第5年供款共

$2,030,340

第5年利息

$1,224,792

第5年共還本金

$805,548

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$100,741	$68,454	$169,195	$33,280,162
62	$100,534	$68,661	$169,195	$33,211,500
63	$100,326	$68,869	$169,195	$33,142,632
64	$100,118	$69,077	$169,195	$33,073,555
65	$99,910	$69,285	$169,195	$33,004,270
66	$99,700	$69,495	$169,195	$32,934,775
67	$99,490	$69,705	$169,195	$32,865,071
68	$99,280	$69,915	$169,195	$32,795,155
69	$99,069	$70,126	$169,195	$32,725,029
70	$98,857	$70,338	$169,195	$32,654,691
71	$98,644	$70,551	$169,195	$32,584,140
72	$98,431	$70,764	$169,195	$32,513,376

第6年供款共

$2,030,340

第6年利息

$1,195,101

第6年共還本金

$835,240

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$98,217	$70,978	$169,195	$32,442,399
74	$98,003	$71,192	$169,195	$32,371,207
75	$97,788	$71,407	$169,195	$32,299,800
76	$97,572	$71,623	$169,195	$32,228,177
77	$97,356	$71,839	$169,195	$32,156,338
78	$97,139	$72,056	$169,195	$32,084,282
79	$96,921	$72,274	$169,195	$32,012,008
80	$96,703	$72,492	$169,195	$31,939,516
81	$96,484	$72,711	$169,195	$31,866,805
82	$96,264	$72,931	$169,195	$31,793,874
83	$96,044	$73,151	$169,195	$31,720,723
84	$95,823	$73,372	$169,195	$31,647,351

第7年供款共

$2,030,340

第7年利息

$1,164,315

第7年共還本金

$866,025

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$95,601	$73,594	$169,195	$31,573,758
86	$95,379	$73,816	$169,195	$31,499,942
87	$95,156	$74,039	$169,195	$31,425,903
88	$94,932	$74,263	$169,195	$31,351,640
89	$94,708	$74,487	$169,195	$31,277,153
90	$94,483	$74,712	$169,195	$31,202,441
91	$94,257	$74,938	$169,195	$31,127,504
92	$94,031	$75,164	$169,195	$31,052,339
93	$93,804	$75,391	$169,195	$30,976,948
94	$93,576	$75,619	$169,195	$30,901,330
95	$93,348	$75,847	$169,195	$30,825,482
96	$93,119	$76,076	$169,195	$30,749,406

第8年供款共

$2,030,340

第8年利息

$1,132,395

第8年共還本金

$897,945

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$92,889	$76,306	$169,195	$30,673,100
98	$92,658	$76,537	$169,195	$30,596,563
99	$92,427	$76,768	$169,195	$30,519,795
100	$92,195	$77,000	$169,195	$30,442,795
101	$91,963	$77,232	$169,195	$30,365,563
102	$91,729	$77,466	$169,195	$30,288,097
103	$91,495	$77,700	$169,195	$30,210,397
104	$91,261	$77,934	$169,195	$30,132,463
105	$91,025	$78,170	$169,195	$30,054,293
106	$90,789	$78,406	$169,195	$29,975,887
107	$90,552	$78,643	$169,195	$29,897,244
108	$90,315	$78,880	$169,195	$29,818,364

第9年供款共

$2,030,340

第9年利息

$1,099,298

第9年共還本金

$931,042

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$90,076	$79,119	$169,195	$29,739,245
110	$89,837	$79,358	$169,195	$29,659,887
111	$89,598	$79,597	$169,195	$29,580,290
112	$89,357	$79,838	$169,195	$29,500,452
113	$89,116	$80,079	$169,195	$29,420,373
114	$88,874	$80,321	$169,195	$29,340,052
115	$88,631	$80,564	$169,195	$29,259,488
116	$88,388	$80,807	$169,195	$29,178,681
117	$88,144	$81,051	$169,195	$29,097,630
118	$87,899	$81,296	$169,195	$29,016,334
119	$87,654	$81,542	$169,195	$28,934,793
120	$87,407	$81,788	$169,195	$28,853,005

第10年供款共

$2,030,340

第10年利息

$1,064,981

第10年共還本金

$965,359

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$87,160	$82,035	$169,195	$28,770,970
122	$86,912	$82,283	$169,195	$28,688,687
123	$86,664	$82,531	$169,195	$28,606,156
124	$86,414	$82,781	$169,195	$28,523,375
125	$86,164	$83,031	$169,195	$28,440,345
126	$85,914	$83,281	$169,195	$28,357,063
127	$85,662	$83,533	$169,195	$28,273,530
128	$85,410	$83,785	$169,195	$28,189,745
129	$85,157	$84,039	$169,195	$28,105,706
130	$84,903	$84,292	$169,195	$28,021,414
131	$84,648	$84,547	$169,195	$27,936,867
132	$84,393	$84,802	$169,195	$27,852,064

第11年供款共

$2,030,340

第11年利息

$1,029,400

第11年共還本金

$1,000,941

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$84,136	$85,059	$169,195	$27,767,006
134	$83,879	$85,316	$169,195	$27,681,690
135	$83,622	$85,573	$169,195	$27,596,117
136	$83,363	$85,832	$169,195	$27,510,285
137	$83,104	$86,091	$169,195	$27,424,194
138	$82,844	$86,351	$169,195	$27,337,843
139	$82,583	$86,612	$169,195	$27,251,231
140	$82,321	$86,874	$169,195	$27,164,357
141	$82,059	$87,136	$169,195	$27,077,221
142	$81,796	$87,399	$169,195	$26,989,822
143	$81,532	$87,663	$169,195	$26,902,159
144	$81,267	$87,928	$169,195	$26,814,231

第12年供款共

$2,030,340

第12年利息

$992,507

第12年共還本金

$1,037,834

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$81,001	$88,194	$169,195	$26,726,037
146	$80,735	$88,460	$169,195	$26,637,577
147	$80,468	$88,727	$169,195	$26,548,850
148	$80,200	$88,995	$169,195	$26,459,854
149	$79,931	$89,264	$169,195	$26,370,590
150	$79,661	$89,534	$169,195	$26,281,056
151	$79,391	$89,804	$169,195	$26,191,252
152	$79,119	$90,076	$169,195	$26,101,176
153	$78,847	$90,348	$169,195	$26,010,828
154	$78,574	$90,621	$169,195	$25,920,208
155	$78,301	$90,894	$169,195	$25,829,313
156	$78,026	$91,169	$169,195	$25,738,144

第13年供款共

$2,030,340

第13年利息

$954,254

第13年共還本金

$1,076,086

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$77,751	$91,444	$169,195	$25,646,700
158	$77,474	$91,721	$169,195	$25,554,979
159	$77,197	$91,998	$169,195	$25,462,982
160	$76,919	$92,276	$169,195	$25,370,706
161	$76,641	$92,554	$169,195	$25,278,152
162	$76,361	$92,834	$169,195	$25,185,318
163	$76,081	$93,114	$169,195	$25,092,203
164	$75,799	$93,396	$169,195	$24,998,808
165	$75,517	$93,678	$169,195	$24,905,130
166	$75,234	$93,961	$169,195	$24,811,169
167	$74,950	$94,245	$169,195	$24,716,924
168	$74,666	$94,529	$169,195	$24,622,395

第14年供款共

$2,030,340

第14年利息

$914,591

第14年共還本金

$1,115,749

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$74,380	$94,815	$169,195	$24,527,580
170	$74,094	$95,101	$169,195	$24,432,479
171	$73,806	$95,389	$169,195	$24,337,090
172	$73,518	$95,677	$169,195	$24,241,414
173	$73,229	$95,966	$169,195	$24,145,448
174	$72,939	$96,256	$169,195	$24,049,192
175	$72,649	$96,546	$169,195	$23,952,646
176	$72,357	$96,838	$169,195	$23,855,808
177	$72,064	$97,131	$169,195	$23,758,677
178	$71,771	$97,424	$169,195	$23,661,253
179	$71,477	$97,718	$169,195	$23,563,535
180	$71,182	$98,014	$169,195	$23,465,521

第15年供款共

$2,030,340

第15年利息

$873,466

第15年共還本金

$1,156,874

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$70,885	$98,310	$169,195	$23,367,212
182	$70,588	$98,607	$169,195	$23,268,605
183	$70,291	$98,904	$169,195	$23,169,700
184	$69,992	$99,203	$169,195	$23,070,497
185	$69,692	$99,503	$169,195	$22,970,994
186	$69,392	$99,803	$169,195	$22,871,191
187	$69,090	$100,105	$169,195	$22,771,086
188	$68,788	$100,407	$169,195	$22,670,679
189	$68,484	$100,711	$169,195	$22,569,968
190	$68,180	$101,015	$169,195	$22,468,953
191	$67,875	$101,320	$169,195	$22,367,633
192	$67,569	$101,626	$169,195	$22,266,007

第16年供款共

$2,030,340

第16年利息

$830,826

第16年共還本金

$1,199,514

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$67,262	$101,933	$169,195	$22,164,074
194	$66,954	$102,241	$169,195	$22,061,832
195	$66,645	$102,550	$169,195	$21,959,283
196	$66,335	$102,860	$169,195	$21,856,423
197	$66,025	$103,170	$169,195	$21,753,252
198	$65,713	$103,482	$169,195	$21,649,770
199	$65,400	$103,795	$169,195	$21,545,976
200	$65,087	$104,108	$169,195	$21,441,867
201	$64,772	$104,423	$169,195	$21,337,445
202	$64,457	$104,738	$169,195	$21,232,707
203	$64,140	$105,055	$169,195	$21,127,652
204	$63,823	$105,372	$169,195	$21,022,280

第17年供款共

$2,030,340

第17年利息

$786,614

第17年共還本金

$1,243,727

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$63,505	$105,690	$169,195	$20,916,590
206	$63,186	$106,010	$169,195	$20,810,580
207	$62,865	$106,330	$169,195	$20,704,251
208	$62,544	$106,651	$169,195	$20,597,600
209	$62,222	$106,973	$169,195	$20,490,627
210	$61,899	$107,296	$169,195	$20,383,330
211	$61,575	$107,620	$169,195	$20,275,710
212	$61,250	$107,945	$169,195	$20,167,764
213	$60,923	$108,272	$169,195	$20,059,493
214	$60,596	$108,599	$169,195	$19,950,894
215	$60,268	$108,927	$169,195	$19,841,967
216	$59,939	$109,256	$169,195	$19,732,712

第18年供款共

$2,030,340

第18年利息

$740,772

第18年共還本金

$1,289,568

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$59,609	$109,586	$169,195	$19,623,126
218	$59,278	$109,917	$169,195	$19,513,209
219	$58,946	$110,249	$169,195	$19,402,960
220	$58,613	$110,582	$169,195	$19,292,378
221	$58,279	$110,916	$169,195	$19,181,462
222	$57,944	$111,251	$169,195	$19,070,211
223	$57,608	$111,587	$169,195	$18,958,624
224	$57,271	$111,924	$169,195	$18,846,700
225	$56,933	$112,262	$169,195	$18,734,438
226	$56,594	$112,601	$169,195	$18,621,836
227	$56,253	$112,942	$169,195	$18,508,895
228	$55,912	$113,283	$169,195	$18,395,612

第19年供款共

$2,030,340

第19年利息

$693,241

第19年共還本金

$1,337,100

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$55,570	$113,625	$169,195	$18,281,987
230	$55,227	$113,968	$169,195	$18,168,019
231	$54,883	$114,312	$169,195	$18,053,706
232	$54,537	$114,658	$169,195	$17,939,048
233	$54,191	$115,004	$169,195	$17,824,044
234	$53,843	$115,352	$169,195	$17,708,693
235	$53,495	$115,700	$169,195	$17,592,993
236	$53,145	$116,050	$169,195	$17,476,943
237	$52,795	$116,400	$169,195	$17,360,543
238	$52,443	$116,752	$169,195	$17,243,791
239	$52,091	$117,104	$169,195	$17,126,687
240	$51,737	$117,458	$169,195	$17,009,229

第20年供款共

$2,030,340

第20年利息

$643,957

第20年共還本金

$1,386,383

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$51,382	$117,813	$169,195	$16,891,416
242	$51,026	$118,169	$169,195	$16,773,247
243	$50,669	$118,526	$169,195	$16,654,721
244	$50,311	$118,884	$169,195	$16,535,837
245	$49,952	$119,243	$169,195	$16,416,594
246	$49,592	$119,603	$169,195	$16,296,991
247	$49,230	$119,965	$169,195	$16,177,026
248	$48,868	$120,327	$169,195	$16,056,699
249	$48,505	$120,690	$169,195	$15,936,009
250	$48,140	$121,055	$169,195	$15,814,954
251	$47,774	$121,421	$169,195	$15,693,533
252	$47,408	$121,787	$169,195	$15,571,746

第21年供款共

$2,030,340

第21年利息

$592,857

第21年共還本金

$1,437,483

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$47,040	$122,155	$169,195	$15,449,590
254	$46,671	$122,524	$169,195	$15,327,066
255	$46,301	$122,895	$169,195	$15,204,172
256	$45,929	$123,266	$169,195	$15,080,906
257	$45,557	$123,638	$169,195	$14,957,268
258	$45,183	$124,012	$169,195	$14,833,256
259	$44,809	$124,386	$169,195	$14,708,870
260	$44,433	$124,762	$169,195	$14,584,108
261	$44,056	$125,139	$169,195	$14,458,969
262	$43,678	$125,517	$169,195	$14,333,452
263	$43,299	$125,896	$169,195	$14,207,556
264	$42,919	$126,276	$169,195	$14,081,280

第22年供款共

$2,030,340

第22年利息

$539,874

第22年共還本金

$1,490,466

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$42,537	$126,658	$169,195	$13,954,622
266	$42,155	$127,040	$169,195	$13,827,581
267	$41,771	$127,424	$169,195	$13,700,157
268	$41,386	$127,809	$169,195	$13,572,348
269	$41,000	$128,195	$169,195	$13,444,153
270	$40,613	$128,582	$169,195	$13,315,570
271	$40,224	$128,971	$169,195	$13,186,599
272	$39,835	$129,361	$169,195	$13,057,239
273	$39,444	$129,751	$169,195	$12,927,488
274	$39,052	$130,143	$169,195	$12,797,344
275	$38,659	$130,536	$169,195	$12,666,808
276	$38,264	$130,931	$169,195	$12,535,877

第23年供款共

$2,030,340

第23年利息

$484,938

第23年共還本金

$1,545,402

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$37,869	$131,326	$169,195	$12,404,551
278	$37,472	$131,723	$169,195	$12,272,828
279	$37,074	$132,121	$169,195	$12,140,707
280	$36,675	$132,520	$169,195	$12,008,187
281	$36,275	$132,920	$169,195	$11,875,267
282	$35,873	$133,322	$169,195	$11,741,945
283	$35,470	$133,725	$169,195	$11,608,220
284	$35,066	$134,129	$169,195	$11,474,092
285	$34,661	$134,534	$169,195	$11,339,558
286	$34,255	$134,940	$169,195	$11,204,618
287	$33,847	$135,348	$169,195	$11,069,270
288	$33,438	$135,757	$169,195	$10,933,514

第24年供款共

$2,030,340

第24年利息

$427,977

第24年共還本金

$1,602,363

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$33,028	$136,167	$169,195	$10,797,347
290	$32,617	$136,578	$169,195	$10,660,769
291	$32,204	$136,991	$169,195	$10,523,778
292	$31,791	$137,404	$169,195	$10,386,374
293	$31,376	$137,820	$169,195	$10,248,554
294	$30,959	$138,236	$169,195	$10,110,318
295	$30,542	$138,653	$169,195	$9,971,665
296	$30,123	$139,072	$169,195	$9,832,593
297	$29,703	$139,492	$169,195	$9,693,100
298	$29,281	$139,914	$169,195	$9,553,187
299	$28,859	$140,336	$169,195	$9,412,850
300	$28,435	$140,760	$169,195	$9,272,090

第25年供款共

$2,030,340

第25年利息

$368,916

第25年共還本金

$1,661,424

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$28,009	$141,186	$169,195	$9,130,904
302	$27,583	$141,612	$169,195	$8,989,292
303	$27,155	$142,040	$169,195	$8,847,252
304	$26,726	$142,469	$169,195	$8,704,783
305	$26,296	$142,899	$169,195	$8,561,884
306	$25,864	$143,331	$169,195	$8,418,553
307	$25,431	$143,764	$169,195	$8,274,789
308	$24,997	$144,198	$169,195	$8,130,591
309	$24,561	$144,634	$169,195	$7,985,957
310	$24,124	$145,071	$169,195	$7,840,886
311	$23,686	$145,509	$169,195	$7,695,377
312	$23,246	$145,949	$169,195	$7,549,428

第26年供款共

$2,030,340

第26年利息

$307,679

第26年共還本金

$1,722,661

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$22,806	$146,389	$169,195	$7,403,039
314	$22,363	$146,832	$169,195	$7,256,207
315	$21,920	$147,275	$169,195	$7,108,932
316	$21,475	$147,720	$169,195	$6,961,212
317	$21,029	$148,166	$169,195	$6,813,045
318	$20,581	$148,614	$169,195	$6,664,431
319	$20,132	$149,063	$169,195	$6,515,369
320	$19,682	$149,513	$169,195	$6,365,855
321	$19,230	$149,965	$169,195	$6,215,891
322	$18,777	$150,418	$169,195	$6,065,473
323	$18,323	$150,872	$169,195	$5,914,600
324	$17,867	$151,328	$169,195	$5,763,272

第27年供款共

$2,030,340

第27年利息

$244,184

第27年共還本金

$1,786,156

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$17,410	$151,785	$169,195	$5,611,487
326	$16,951	$152,244	$169,195	$5,459,244
327	$16,491	$152,704	$169,195	$5,306,540
328	$16,030	$153,165	$169,195	$5,153,375
329	$15,567	$153,628	$169,195	$4,999,748
330	$15,103	$154,092	$169,195	$4,845,656
331	$14,638	$154,557	$169,195	$4,691,099
332	$14,171	$155,024	$169,195	$4,536,075
333	$13,703	$155,492	$169,195	$4,380,583
334	$13,233	$155,962	$169,195	$4,224,621
335	$12,762	$156,433	$169,195	$4,068,187
336	$12,289	$156,906	$169,195	$3,911,282

第28年供款共

$2,030,340

第28年利息

$178,350

第28年共還本金

$1,851,991

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$11,815	$157,380	$169,195	$3,753,902
338	$11,340	$157,855	$169,195	$3,596,047
339	$10,863	$158,332	$169,195	$3,437,715
340	$10,385	$158,810	$169,195	$3,278,905
341	$9,905	$159,290	$169,195	$3,119,615
342	$9,424	$159,771	$169,195	$2,959,843
343	$8,941	$160,254	$169,195	$2,799,590
344	$8,457	$160,738	$169,195	$2,638,852
345	$7,972	$161,224	$169,195	$2,477,628
346	$7,485	$161,711	$169,195	$2,315,918
347	$6,996	$162,199	$169,195	$2,153,719
348	$6,506	$162,689	$169,195	$1,991,030

第29年供款共

$2,030,340

第29年利息

$110,088

第29年共還本金

$1,920,252

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$6,015	$163,180	$169,195	$1,827,849
350	$5,522	$163,673	$169,195	$1,664,176
351	$5,027	$164,168	$169,195	$1,500,008
352	$4,531	$164,664	$169,195	$1,335,344
353	$4,034	$165,161	$169,195	$1,170,183
354	$3,535	$165,660	$169,195	$1,004,523
355	$3,034	$166,161	$169,195	$838,362
356	$2,533	$166,662	$169,195	$671,700
357	$2,029	$167,166	$169,195	$504,534
358	$1,524	$167,671	$169,195	$336,863
359	$1,018	$168,177	$169,195	$168,685
360	$510	$168,685	$169,195	$0

第30年供款共

$2,030,340

第30年利息

$39,311

第30年共還本金

$1,991,030

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$32,140,212

免责声明

笋盘推介

按揭保险费
info