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$34,034,865

每月供款
$174,458

首期

$-29,100,000

总贷款额

$37,100,000

總利息

$25,704,865

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-28,770,000

$348,916

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

$348,916

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

沙田帝堡城

thumb_up

新鸿基名厦, 帝堡城罕有3房东南盘

实

753 呎

@11,421

建

970 呎

@8,866

local_fire_department 至HIT

售$860 万

实

753 呎

@11,421

建

970 呎

@8,866

售$860 万

local_fire_department 至HIT

马鞍山新港城

thumb_up

新装企理3房2厕见北水

实

519 呎

@14,162

建

696 呎

@10,560

hotel_class 楼王

售$735 万

实

519 呎

@14,162

建

696 呎

@10,560

售$735 万

hotel_class 楼王

马鞍山泓碧

thumb_up

全新屋苑 2房海景清静舒适

实

504 呎

@16,865

local_fire_department 至HIT hotel_class 楼王

售$850 万

实

504 呎

@16,865

售$850 万

local_fire_department 至HIT hotel_class 楼王

独家

马鞍山听涛雅苑

thumb_up

换楼良机高层开扬三房(主套)连工人房

实

733 呎

@11,187

建

906 呎

@9,051

local_offer 低水笋价

售$820 万

实

733 呎

@11,187

建

906 呎

@9,051

售$820 万

local_offer 低水笋价

湾仔尚匯

thumb_up

奇丰精选无敌烟花海景可遇难求实盘可约睇

实

342 呎

@26,316

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 hotel_class 楼王

售$900 万

实

342 呎

@26,316

售$900 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 hotel_class 楼王

VR实景

马鞍山迎涛湾 A座

thumb_up

迎涛湾静中带旺

实

729 呎

@11,385

建

953 呎

@8,709

local_offer 低水笋价 vpn_key 有匙即睇 pets 爱竉必选

售$830 万

实

729 呎

@11,385

建

953 呎

@8,709

售$830 万

local_offer 低水笋价 vpn_key 有匙即睇 pets 爱竉必选

马鞍山岚岸第06座

thumb_up

实用2房靓装修开阳山景临近大水坑站泰式度假风欢迎约睇

实

512 呎

@13,672

建

683 呎

@10,249

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 verified 首置必买

售$700 万

实

512 呎

@13,672

建

683 呎

@10,249

售$700 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 verified 首置必买

马鞍山银湖天峰第02座

thumb_up

铁路上盖向南2.5房靓盘

实

604 呎

@14,735

建

792 呎

@11,237

local_fire_department 至HIT

售$890 万

实

604 呎

@14,735

建

792 呎

@11,237

售$890 万

local_fire_department 至HIT

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

VR实景

沙田柏傲庄 II 第07B座

thumb_up

柏傲庄沙中线上盖,

实

330 呎

@22,121

local_fire_department 至HIT verified 首置必买

售$730 万

实

330 呎

@22,121

售$730 万

local_fire_department 至HIT verified 首置必买

沙田碧涛花园第03期

thumb_up

🍀全馬場景🐎🍀百万豪华装修3️⃣房+工人房 & 士多房+车位🚗.

实

789 呎

@11,001

建

1,081 呎

@8,030

directions_run 即走 local_offer 低水笋价 flight_takeoff 移民急让 transfer_within_a_station 人才必选

售$868 万

实

789 呎

@11,001

建

1,081 呎

@8,030

售$868 万

directions_run 即走 local_offer 低水笋价 flight_takeoff 移民急让 transfer_within_a_station 人才必选

马鞍山泓碧第03座

thumb_up

东南高层2房, 业主有心, 即刻约睇

实

483 呎

@14,700

local_fire_department 至HIT verified 首置必买 pets 爱竉必选

售$710 万

实

483 呎

@14,700

售$710 万

local_fire_department 至HIT verified 首置必买 pets 爱竉必选

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
3.875	$272,106	$222,383	$193,276	$174,458
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$174,458

年期

30年

贷款金额

$37,100,000

總利息

$25,704,865

总贷款连利息

$62,804,865

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$119,802	$54,656	$174,458	$37,045,344
2	$119,626	$54,832	$174,458	$36,990,512
3	$119,449	$55,009	$174,458	$36,935,502
4	$119,271	$55,187	$174,458	$36,880,315
5	$119,093	$55,365	$174,458	$36,824,950
6	$118,914	$55,544	$174,458	$36,769,406
7	$118,735	$55,723	$174,458	$36,713,683
8	$118,555	$55,903	$174,458	$36,657,779
9	$118,374	$56,084	$174,458	$36,601,695
10	$118,193	$56,265	$174,458	$36,545,430
11	$118,011	$56,447	$174,458	$36,488,984
12	$117,829	$56,629	$174,458	$36,432,355

第1年供款共

$2,093,495

第1年利息

$1,425,850

第1年共還本金

$667,645

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$117,646	$56,812	$174,458	$36,375,543
14	$117,463	$56,995	$174,458	$36,318,548
15	$117,279	$57,179	$174,458	$36,261,368
16	$117,094	$57,364	$174,458	$36,204,004
17	$116,909	$57,549	$174,458	$36,146,455
18	$116,723	$57,735	$174,458	$36,088,720
19	$116,536	$57,921	$174,458	$36,030,799
20	$116,349	$58,109	$174,458	$35,972,690
21	$116,162	$58,296	$174,458	$35,914,394
22	$115,974	$58,484	$174,458	$35,855,910
23	$115,785	$58,673	$174,458	$35,797,236
24	$115,595	$58,863	$174,458	$35,738,374

第2年供款共

$2,093,495

第2年利息

$1,399,514

第2年共還本金

$693,981

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$115,405	$59,053	$174,458	$35,679,321
26	$115,214	$59,243	$174,458	$35,620,077
27	$115,023	$59,435	$174,458	$35,560,643
28	$114,831	$59,627	$174,458	$35,501,016
29	$114,639	$59,819	$174,458	$35,441,197
30	$114,446	$60,012	$174,458	$35,381,184
31	$114,252	$60,206	$174,458	$35,320,978
32	$114,057	$60,401	$174,458	$35,260,577
33	$113,862	$60,596	$174,458	$35,199,982
34	$113,667	$60,791	$174,458	$35,139,190
35	$113,470	$60,988	$174,458	$35,078,203
36	$113,273	$61,185	$174,458	$35,017,018

第3年供款共

$2,093,495

第3年利息

$1,372,140

第3年共還本金

$721,356

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$113,076	$61,382	$174,458	$34,955,636
38	$112,878	$61,580	$174,458	$34,894,055
39	$112,679	$61,779	$174,458	$34,832,276
40	$112,479	$61,979	$174,458	$34,770,297
41	$112,279	$62,179	$174,458	$34,708,119
42	$112,078	$62,380	$174,458	$34,645,739
43	$111,877	$62,581	$174,458	$34,583,158
44	$111,675	$62,783	$174,458	$34,520,375
45	$111,472	$62,986	$174,458	$34,457,389
46	$111,269	$63,189	$174,458	$34,394,199
47	$111,065	$63,393	$174,458	$34,330,806
48	$110,860	$63,598	$174,458	$34,267,208

第4年供款共

$2,093,495

第4年利息

$1,343,686

第4年共還本金

$749,810

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$110,655	$63,803	$174,458	$34,203,405
50	$110,448	$64,009	$174,458	$34,139,395
51	$110,242	$64,216	$174,458	$34,075,179
52	$110,034	$64,424	$174,458	$34,010,755
53	$109,826	$64,632	$174,458	$33,946,124
54	$109,618	$64,840	$174,458	$33,881,284
55	$109,408	$65,050	$174,458	$33,816,234
56	$109,198	$65,260	$174,458	$33,750,974
57	$108,988	$65,470	$174,458	$33,685,504
58	$108,776	$65,682	$174,458	$33,619,822
59	$108,564	$65,894	$174,458	$33,553,928
60	$108,351	$66,107	$174,458	$33,487,821

第5年供款共

$2,093,495

第5年利息

$1,314,109

第5年共還本金

$779,387

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$108,138	$66,320	$174,458	$33,421,501
62	$107,924	$66,534	$174,458	$33,354,967
63	$107,709	$66,749	$174,458	$33,288,218
64	$107,493	$66,965	$174,458	$33,221,253
65	$107,277	$67,181	$174,458	$33,154,072
66	$107,060	$67,398	$174,458	$33,086,674
67	$106,842	$67,616	$174,458	$33,019,058
68	$106,624	$67,834	$174,458	$32,951,224
69	$106,405	$68,053	$174,458	$32,883,171
70	$106,185	$68,273	$174,458	$32,814,899
71	$105,965	$68,493	$174,458	$32,746,406
72	$105,744	$68,714	$174,458	$32,677,691

第6年供款共

$2,093,495

第6年利息

$1,283,365

第6年共還本金

$810,130

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$105,522	$68,936	$174,458	$32,608,755
74	$105,299	$69,159	$174,458	$32,539,596
75	$105,076	$69,382	$174,458	$32,470,214
76	$104,852	$69,606	$174,458	$32,400,608
77	$104,627	$69,831	$174,458	$32,330,777
78	$104,401	$70,056	$174,458	$32,260,720
79	$104,175	$70,283	$174,458	$32,190,437
80	$103,948	$70,510	$174,458	$32,119,928
81	$103,721	$70,737	$174,458	$32,049,190
82	$103,492	$70,966	$174,458	$31,978,225
83	$103,263	$71,195	$174,458	$31,907,030
84	$103,033	$71,425	$174,458	$31,835,605

第7年供款共

$2,093,495

第7年利息

$1,251,409

第7年共還本金

$842,086

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$102,802	$71,655	$174,458	$31,763,949
86	$102,571	$71,887	$174,458	$31,692,062
87	$102,339	$72,119	$174,458	$31,619,943
88	$102,106	$72,352	$174,458	$31,547,592
89	$101,872	$72,586	$174,458	$31,475,006
90	$101,638	$72,820	$174,458	$31,402,186
91	$101,403	$73,055	$174,458	$31,329,131
92	$101,167	$73,291	$174,458	$31,255,840
93	$100,930	$73,528	$174,458	$31,182,312
94	$100,693	$73,765	$174,458	$31,108,547
95	$100,455	$74,003	$174,458	$31,034,544
96	$100,216	$74,242	$174,458	$30,960,302

第8年供款共

$2,093,495

第8年利息

$1,218,193

第8年共還本金

$875,303

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$99,976	$74,482	$174,458	$30,885,820
98	$99,735	$74,722	$174,458	$30,811,097
99	$99,494	$74,964	$174,458	$30,736,134
100	$99,252	$75,206	$174,458	$30,660,928
101	$99,009	$75,449	$174,458	$30,585,479
102	$98,766	$75,692	$174,458	$30,509,787
103	$98,521	$75,937	$174,458	$30,433,850
104	$98,276	$76,182	$174,458	$30,357,668
105	$98,030	$76,428	$174,458	$30,281,240
106	$97,783	$76,675	$174,458	$30,204,565
107	$97,536	$76,922	$174,458	$30,127,643
108	$97,287	$77,171	$174,458	$30,050,472

第9年供款共

$2,093,495

第9年利息

$1,183,666

第9年共還本金

$909,830

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$97,038	$77,420	$174,458	$29,973,052
110	$96,788	$77,670	$174,458	$29,895,382
111	$96,537	$77,921	$174,458	$29,817,461
112	$96,286	$78,172	$174,458	$29,739,289
113	$96,033	$78,425	$174,458	$29,660,864
114	$95,780	$78,678	$174,458	$29,582,186
115	$95,526	$78,932	$174,458	$29,503,254
116	$95,271	$79,187	$174,458	$29,424,067
117	$95,015	$79,443	$174,458	$29,344,624
118	$94,759	$79,699	$174,458	$29,264,925
119	$94,501	$79,957	$174,458	$29,184,968
120	$94,243	$80,215	$174,458	$29,104,753

第10年供款共

$2,093,495

第10年利息

$1,147,777

第10年共還本金

$945,719

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$93,984	$80,474	$174,458	$29,024,279
122	$93,724	$80,734	$174,458	$28,943,546
123	$93,464	$80,994	$174,458	$28,862,551
124	$93,202	$81,256	$174,458	$28,781,295
125	$92,940	$81,518	$174,458	$28,699,777
126	$92,676	$81,782	$174,458	$28,617,995
127	$92,412	$82,046	$174,458	$28,535,950
128	$92,147	$82,311	$174,458	$28,453,639
129	$91,882	$82,576	$174,458	$28,371,063
130	$91,615	$82,843	$174,458	$28,288,220
131	$91,347	$83,111	$174,458	$28,205,109
132	$91,079	$83,379	$174,458	$28,121,730

第11年供款共

$2,093,495

第11年利息

$1,110,472

第11年共還本金

$983,023

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$90,810	$83,648	$174,458	$28,038,082
134	$90,540	$83,918	$174,458	$27,954,163
135	$90,269	$84,189	$174,458	$27,869,974
136	$89,997	$84,461	$174,458	$27,785,513
137	$89,724	$84,734	$174,458	$27,700,779
138	$89,450	$85,008	$174,458	$27,615,772
139	$89,176	$85,282	$174,458	$27,530,490
140	$88,901	$85,557	$174,458	$27,444,932
141	$88,624	$85,834	$174,458	$27,359,098
142	$88,347	$86,111	$174,458	$27,272,988
143	$88,069	$86,389	$174,458	$27,186,599
144	$87,790	$86,668	$174,458	$27,099,931

第12年供款共

$2,093,495

第12年利息

$1,071,696

第12年共還本金

$1,021,799

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$87,510	$86,948	$174,458	$27,012,983
146	$87,229	$87,229	$174,458	$26,925,754
147	$86,948	$87,510	$174,458	$26,838,244
148	$86,665	$87,793	$174,458	$26,750,451
149	$86,382	$88,076	$174,458	$26,662,375
150	$86,097	$88,361	$174,458	$26,574,014
151	$85,812	$88,646	$174,458	$26,485,368
152	$85,526	$88,932	$174,458	$26,396,436
153	$85,238	$89,219	$174,458	$26,307,217
154	$84,950	$89,508	$174,458	$26,217,709
155	$84,661	$89,797	$174,458	$26,127,912
156	$84,371	$90,087	$174,458	$26,037,826

第13年供款共

$2,093,495

第13年利息

$1,031,391

第13年共還本金

$1,062,105

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$84,080	$90,377	$174,458	$25,947,448
158	$83,789	$90,669	$174,458	$25,856,779
159	$83,496	$90,962	$174,458	$25,765,817
160	$83,202	$91,256	$174,458	$25,674,561
161	$82,907	$91,551	$174,458	$25,583,011
162	$82,612	$91,846	$174,458	$25,491,164
163	$82,315	$92,143	$174,458	$25,399,022
164	$82,018	$92,440	$174,458	$25,306,581
165	$81,719	$92,739	$174,458	$25,213,843
166	$81,420	$93,038	$174,458	$25,120,804
167	$81,119	$93,339	$174,458	$25,027,466
168	$80,818	$93,640	$174,458	$24,933,826

第14年供款共

$2,093,495

第14年利息

$989,495

第14年共還本金

$1,104,000

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$80,515	$93,942	$174,458	$24,839,883
170	$80,212	$94,246	$174,458	$24,745,637
171	$79,908	$94,550	$174,458	$24,651,087
172	$79,602	$94,855	$174,458	$24,556,232
173	$79,296	$95,162	$174,458	$24,461,070
174	$78,989	$95,469	$174,458	$24,365,601
175	$78,681	$95,777	$174,458	$24,269,823
176	$78,371	$96,087	$174,458	$24,173,737
177	$78,061	$96,397	$174,458	$24,077,340
178	$77,750	$96,708	$174,458	$23,980,632
179	$77,437	$97,021	$174,458	$23,883,611
180	$77,124	$97,334	$174,458	$23,786,277

第15年供款共

$2,093,495

第15年利息

$945,947

第15年共還本金

$1,147,548

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$76,810	$97,648	$174,458	$23,688,629
182	$76,495	$97,963	$174,458	$23,590,666
183	$76,178	$98,280	$174,458	$23,492,386
184	$75,861	$98,597	$174,458	$23,393,789
185	$75,542	$98,916	$174,458	$23,294,873
186	$75,223	$99,235	$174,458	$23,195,638
187	$74,903	$99,555	$174,458	$23,096,083
188	$74,581	$99,877	$174,458	$22,996,206
189	$74,259	$100,199	$174,458	$22,896,007
190	$73,935	$100,523	$174,458	$22,795,484
191	$73,610	$100,848	$174,458	$22,694,636
192	$73,285	$101,173	$174,458	$22,593,463

第16年供款共

$2,093,495

第16年利息

$900,681

第16年共還本金

$1,192,814

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$72,958	$101,500	$174,458	$22,491,963
194	$72,630	$101,828	$174,458	$22,390,136
195	$72,301	$102,156	$174,458	$22,287,979
196	$71,972	$102,486	$174,458	$22,185,493
197	$71,641	$102,817	$174,458	$22,082,675
198	$71,309	$103,149	$174,458	$21,979,526
199	$70,976	$103,482	$174,458	$21,876,044
200	$70,641	$103,817	$174,458	$21,772,227
201	$70,306	$104,152	$174,458	$21,668,075
202	$69,970	$104,488	$174,458	$21,563,587
203	$69,632	$104,826	$174,458	$21,458,762
204	$69,294	$105,164	$174,458	$21,353,598

第17年供款共

$2,093,495

第17年利息

$853,630

第17年共還本金

$1,239,866

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$68,954	$105,504	$174,458	$21,248,094
206	$68,614	$105,844	$174,458	$21,142,250
207	$68,272	$106,186	$174,458	$21,036,064
208	$67,929	$106,529	$174,458	$20,929,535
209	$67,585	$106,873	$174,458	$20,822,662
210	$67,240	$107,218	$174,458	$20,715,443
211	$66,894	$107,564	$174,458	$20,607,879
212	$66,546	$107,912	$174,458	$20,499,967
213	$66,198	$108,260	$174,458	$20,391,707
214	$65,848	$108,610	$174,458	$20,283,097
215	$65,498	$108,960	$174,458	$20,174,137
216	$65,146	$109,312	$174,458	$20,064,825

第18年供款共

$2,093,495

第18年利息

$804,723

第18年共還本金

$1,288,773

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$64,793	$109,665	$174,458	$19,955,159
218	$64,439	$110,019	$174,458	$19,845,140
219	$64,083	$110,375	$174,458	$19,734,765
220	$63,727	$110,731	$174,458	$19,624,034
221	$63,369	$111,089	$174,458	$19,512,946
222	$63,011	$111,447	$174,458	$19,401,498
223	$62,651	$111,807	$174,458	$19,289,691
224	$62,290	$112,168	$174,458	$19,177,523
225	$61,927	$112,531	$174,458	$19,064,992
226	$61,564	$112,894	$174,458	$18,952,098
227	$61,199	$113,258	$174,458	$18,838,840
228	$60,834	$113,624	$174,458	$18,725,215

第19年供款共

$2,093,495

第19年利息

$753,886

第19年共還本金

$1,339,609

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$60,467	$113,991	$174,458	$18,611,224
230	$60,099	$114,359	$174,458	$18,496,865
231	$59,729	$114,728	$174,458	$18,382,137
232	$59,359	$115,099	$174,458	$18,267,038
233	$58,987	$115,471	$174,458	$18,151,567
234	$58,614	$115,844	$174,458	$18,035,723
235	$58,240	$116,218	$174,458	$17,919,506
236	$57,865	$116,593	$174,458	$17,802,913
237	$57,489	$116,969	$174,458	$17,685,944
238	$57,111	$117,347	$174,458	$17,568,596
239	$56,732	$117,726	$174,458	$17,450,870
240	$56,352	$118,106	$174,458	$17,332,764

第20年供款共

$2,093,495

第20年利息

$701,044

第20年共還本金

$1,392,451

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$55,970	$118,488	$174,458	$17,214,277
242	$55,588	$118,870	$174,458	$17,095,406
243	$55,204	$119,254	$174,458	$16,976,152
244	$54,819	$119,639	$174,458	$16,856,513
245	$54,432	$120,025	$174,458	$16,736,488
246	$54,045	$120,413	$174,458	$16,616,075
247	$53,656	$120,802	$174,458	$16,495,273
248	$53,266	$121,192	$174,458	$16,374,081
249	$52,875	$121,583	$174,458	$16,252,498
250	$52,482	$121,976	$174,458	$16,130,522
251	$52,088	$122,370	$174,458	$16,008,152
252	$51,693	$122,765	$174,458	$15,885,387

第21年供款共

$2,093,495

第21年利息

$646,118

第21年共還本金

$1,447,377

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$51,297	$123,161	$174,458	$15,762,225
254	$50,899	$123,559	$174,458	$15,638,666
255	$50,500	$123,958	$174,458	$15,514,708
256	$50,100	$124,358	$174,458	$15,390,350
257	$49,698	$124,760	$174,458	$15,265,590
258	$49,295	$125,163	$174,458	$15,140,427
259	$48,891	$125,567	$174,458	$15,014,860
260	$48,485	$125,972	$174,458	$14,888,888
261	$48,079	$126,379	$174,458	$14,762,508
262	$47,671	$126,787	$174,458	$14,635,721
263	$47,261	$127,197	$174,458	$14,508,524
264	$46,850	$127,608	$174,458	$14,380,917

第22年供款共

$2,093,495

第22年利息

$589,025

第22年共還本金

$1,504,470

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$46,438	$128,020	$174,458	$14,252,897
266	$46,025	$128,433	$174,458	$14,124,464
267	$45,610	$128,848	$174,458	$13,995,616
268	$45,194	$129,264	$174,458	$13,866,353
269	$44,777	$129,681	$174,458	$13,736,671
270	$44,358	$130,100	$174,458	$13,606,572
271	$43,938	$130,520	$174,458	$13,476,051
272	$43,516	$130,942	$174,458	$13,345,110
273	$43,094	$131,364	$174,458	$13,213,746
274	$42,669	$131,789	$174,458	$13,081,957
275	$42,244	$132,214	$174,458	$12,949,743
276	$41,817	$132,641	$174,458	$12,817,102

第23年供款共

$2,093,495

第23年利息

$529,681

第23年共還本金

$1,563,815

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$41,389	$133,069	$174,458	$12,684,032
278	$40,959	$133,499	$174,458	$12,550,533
279	$40,528	$133,930	$174,458	$12,416,603
280	$40,095	$134,363	$174,458	$12,282,240
281	$39,661	$134,797	$174,458	$12,147,444
282	$39,226	$135,232	$174,458	$12,012,212
283	$38,789	$135,669	$174,458	$11,876,543
284	$38,351	$136,107	$174,458	$11,740,437
285	$37,912	$136,546	$174,458	$11,603,891
286	$37,471	$136,987	$174,458	$11,466,904
287	$37,029	$137,429	$174,458	$11,329,474
288	$36,585	$137,873	$174,458	$11,191,601

第24年供款共

$2,093,495

第24年利息

$467,995

第24年共還本金

$1,625,501

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$36,140	$138,318	$174,458	$11,053,283
290	$35,693	$138,765	$174,458	$10,914,518
291	$35,245	$139,213	$174,458	$10,775,304
292	$34,795	$139,663	$174,458	$10,635,642
293	$34,344	$140,114	$174,458	$10,495,528
294	$33,892	$140,566	$174,458	$10,354,962
295	$33,438	$141,020	$174,458	$10,213,942
296	$32,983	$141,475	$174,458	$10,072,466
297	$32,526	$141,932	$174,458	$9,930,534
298	$32,067	$142,391	$174,458	$9,788,143
299	$31,608	$142,850	$174,458	$9,645,293
300	$31,146	$143,312	$174,458	$9,501,981

第25年供款共

$2,093,495

第25年利息

$403,876

第25年共還本金

$1,689,620

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$30,683	$143,774	$174,458	$9,358,207
302	$30,219	$144,239	$174,458	$9,213,968
303	$29,753	$144,705	$174,458	$9,069,264
304	$29,286	$145,172	$174,458	$8,924,092
305	$28,817	$145,641	$174,458	$8,778,451
306	$28,347	$146,111	$174,458	$8,632,340
307	$27,875	$146,583	$174,458	$8,485,758
308	$27,402	$147,056	$174,458	$8,338,702
309	$26,927	$147,531	$174,458	$8,191,171
310	$26,451	$148,007	$174,458	$8,043,163
311	$25,973	$148,485	$174,458	$7,894,678
312	$25,493	$148,965	$174,458	$7,745,713

第26年供款共

$2,093,495

第26年利息

$337,228

第26年共還本金

$1,756,268

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$25,012	$149,446	$174,458	$7,596,268
314	$24,530	$149,928	$174,458	$7,446,339
315	$24,045	$150,412	$174,458	$7,295,927
316	$23,560	$150,898	$174,458	$7,145,029
317	$23,072	$151,385	$174,458	$6,993,643
318	$22,584	$151,874	$174,458	$6,841,769
319	$22,093	$152,365	$174,458	$6,689,404
320	$21,601	$152,857	$174,458	$6,536,547
321	$21,108	$153,350	$174,458	$6,383,197
322	$20,612	$153,846	$174,458	$6,229,351
323	$20,116	$154,342	$174,458	$6,075,009
324	$19,617	$154,841	$174,458	$5,920,168

第27年供款共

$2,093,495

第27年利息

$267,950

第27年共還本金

$1,825,545

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$19,117	$155,341	$174,458	$5,764,828
326	$18,616	$155,842	$174,458	$5,608,985
327	$18,112	$156,346	$174,458	$5,452,640
328	$17,607	$156,850	$174,458	$5,295,789
329	$17,101	$157,357	$174,458	$5,138,432
330	$16,593	$157,865	$174,458	$4,980,567
331	$16,083	$158,375	$174,458	$4,822,192
332	$15,572	$158,886	$174,458	$4,663,306
333	$15,059	$159,399	$174,458	$4,503,907
334	$14,544	$159,914	$174,458	$4,343,992
335	$14,027	$160,430	$174,458	$4,183,562
336	$13,509	$160,949	$174,458	$4,022,613

第28年供款共

$2,093,495

第28年利息

$195,941

第28年共還本金

$1,897,555

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$12,990	$161,468	$174,458	$3,861,145
338	$12,468	$161,990	$174,458	$3,699,155
339	$11,945	$162,513	$174,458	$3,536,643
340	$11,420	$163,038	$174,458	$3,373,605
341	$10,894	$163,564	$174,458	$3,210,041
342	$10,366	$164,092	$174,458	$3,045,949
343	$9,836	$164,622	$174,458	$2,881,327
344	$9,304	$165,154	$174,458	$2,716,173
345	$8,771	$165,687	$174,458	$2,550,486
346	$8,236	$166,222	$174,458	$2,384,264
347	$7,699	$166,759	$174,458	$2,217,505
348	$7,161	$167,297	$174,458	$2,050,208

第29年供款共

$2,093,495

第29年利息

$121,090

第29年共還本金

$1,972,405

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$6,620	$167,837	$174,458	$1,882,371
350	$6,078	$168,379	$174,458	$1,713,991
351	$5,535	$168,923	$174,458	$1,545,068
352	$4,989	$169,469	$174,458	$1,375,599
353	$4,442	$170,016	$174,458	$1,205,583
354	$3,893	$170,565	$174,458	$1,035,018
355	$3,342	$171,116	$174,458	$863,903
356	$2,790	$171,668	$174,458	$692,234
357	$2,235	$172,223	$174,458	$520,012
358	$1,679	$172,779	$174,458	$347,233
359	$1,121	$173,337	$174,458	$173,896
360	$562	$173,896	$174,458	$0

第30年供款共

$2,093,495

第30年利息

$43,287

第30年共還本金

$2,050,208

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$34,034,865

免责声明

笋盘推介

按揭保险费
info