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$35,284,957

每月供款
$191,542

首期

$-34,000,000

总贷款额

$42,000,000

總利息

$26,954,957

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-33,670,000

$383,083

置业成本总预算

HK$-33,670,000

首期

$-34,000,000
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

$383,083

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

马鞍山岚岸

thumb_up

罕有放盘@高层海景@靓装修三房单位

实

590 呎

@12,712

建

813 呎

@9,225

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买 vpn_key 有匙即睇

售$750 万

实

590 呎

@12,712

建

813 呎

@9,225

售$750 万

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买 vpn_key 有匙即睇

马鞍山新港城

thumb_up

独家靓盘**新港城4期高层,开扬远景靓装修三房两厅,即买即用**

实

519 呎

@14,451

建

696 呎

@10,776

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 local_offer 低水笋价

售$750 万

实

519 呎

@14,451

建

696 呎

@10,776

售$750 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 local_offer 低水笋价

大埔逸珑湾 8 【求售业主】

thumb_up

逸珑湾 8 【求售业主】

实

494 呎

@14,777

local_fire_department 至HIT

售$730 万

实

494 呎

@14,777

售$730 万

local_fire_department 至HIT

VR实景

粉岭牵晴间第12座

thumb_up

巨厅三房,绿荫山景

实

714 呎

@11,204

建

978 呎

@8,180

real_estate_agent 罕有放盘 local_offer 低水笋价 pets 爱竉必选

售$800 万

实

714 呎

@11,204

建

978 呎

@8,180

售$800 万

real_estate_agent 罕有放盘 local_offer 低水笋价 pets 爱竉必选

马鞍山迎涛湾 A座

thumb_up

迎涛湾

实

736 呎

@12,228

建

959 呎

@9,385

hotel_class 楼王 verified 首置必买

售$900 万

实

736 呎

@12,228

建

959 呎

@9,385

售$900 万

hotel_class 楼王 verified 首置必买

沙田富豪花园

thumb_up

城门河景大露台3房有票有惊喜

实

725 呎

@11,034

建

980 呎

@8,163

local_fire_department 至HIT transfer_within_a_station 人才必选

售$800 万

实

725 呎

@11,034

建

980 呎

@8,163

售$800 万

local_fire_department 至HIT transfer_within_a_station 人才必选

马鞍山观澜雅轩第05座

thumb_up

观澜雅轩两房海景南北对流

实

605 呎

@12,397

建

808 呎

@9,282

local_fire_department 至HIT

售$750 万

实

605 呎

@12,397

建

808 呎

@9,282

售$750 万

local_fire_department 至HIT

马鞍山泓碧第03座

thumb_up

靓装修 * 靓会所 * 还价即走

实

483 呎

@17,391

local_fire_department 至HIT

售$840 万

实

483 呎

@17,391

售$840 万

local_fire_department 至HIT

VR实景

沙田沙田第一城

thumb_up

第一城91校网连工人套房

实

819 呎

@10,745

建

980 呎

@8,980

local_offer 低水笋价

售$880 万

实

819 呎

@10,745

建

980 呎

@8,980

售$880 万

local_offer 低水笋价

马鞍山新港城 E座

thumb_up

地铁上盖楼下商场超市街市巴士站样样俱全

实

551 呎

@13,612

建

744 呎

@10,081

local_fire_department 至HIT directions_run 即走

售$750 万

实

551 呎

@13,612

建

744 呎

@10,081

售$750 万

local_fire_department 至HIT directions_run 即走

马鞍山雅典居

thumb_up

新鸿基雅典居高层全海景

实

759 呎

@11,594

建

901 呎

@9,767

local_offer 低水笋价

售$880 万

实

759 呎

@11,594

建

901 呎

@9,767

售$880 万

local_offer 低水笋价

马鞍山嘉华星涛湾第01座

thumb_up

特高楼底海景靓货,可遇不可求

实

466 呎

@15,837

建

635 呎

@11,622

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

售$738 万

实

466 呎

@15,837

建

635 呎

@11,622

售$738 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

利率	15年	20年	25年	30年
1.000	$251,368	$193,156	$158,286	$135,089
1.500	$260,712	$202,669	$167,973	$144,950
2.000	$270,274	$212,471	$178,019	$155,240
2.500	$280,051	$222,559	$188,419	$165,951
3.000	$290,044	$232,931	$199,169	$177,074
3.500	$300,251	$243,583	$210,262	$188,599
3.625	$302,835	$246,289	$213,088	$191,542
4.000	$310,669	$254,512	$221,691	$200,514
4.500	$321,297	$265,713	$233,450	$212,808
5.000	$332,133	$277,181	$245,528	$225,465
5.500	$343,175	$288,913	$257,917	$238,471
6.000	$354,420	$300,901	$270,607	$251,811

每月供款$191,542

年期

30年

贷款金额

$42,000,000

總利息

$26,954,957

总贷款连利息

$68,954,957

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$126,875	$64,667	$191,542	$41,935,333
2	$126,680	$64,862	$191,542	$41,870,472
3	$126,484	$65,058	$191,542	$41,805,414
4	$126,287	$65,254	$191,542	$41,740,159
5	$126,090	$65,451	$191,542	$41,674,708
6	$125,892	$65,649	$191,542	$41,609,059
7	$125,694	$65,848	$191,542	$41,543,211
8	$125,495	$66,046	$191,542	$41,477,165
9	$125,296	$66,246	$191,542	$41,410,919
10	$125,095	$66,446	$191,542	$41,344,473
11	$124,895	$66,647	$191,542	$41,277,826
12	$124,693	$66,848	$191,542	$41,210,978

第1年供款共

$2,298,499

第1年利息

$1,509,476

第1年共還本金

$789,022

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$124,491	$67,050	$191,542	$41,143,928
14	$124,289	$67,253	$191,542	$41,076,675
15	$124,086	$67,456	$191,542	$41,009,219
16	$123,882	$67,660	$191,542	$40,941,560
17	$123,678	$67,864	$191,542	$40,873,696
18	$123,473	$68,069	$191,542	$40,805,627
19	$123,267	$68,275	$191,542	$40,737,353
20	$123,061	$68,481	$191,542	$40,668,872
21	$122,854	$68,688	$191,542	$40,600,184
22	$122,646	$68,895	$191,542	$40,531,289
23	$122,438	$69,103	$191,542	$40,462,186
24	$122,230	$69,312	$191,542	$40,392,874

第2年供款共

$2,298,499

第2年利息

$1,480,394

第2年共還本金

$818,104

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$122,020	$69,521	$191,542	$40,323,352
26	$121,810	$69,731	$191,542	$40,253,621
27	$121,599	$69,942	$191,542	$40,183,679
28	$121,388	$70,153	$191,542	$40,113,525
29	$121,176	$70,365	$191,542	$40,043,160
30	$120,964	$70,578	$191,542	$39,972,582
31	$120,751	$70,791	$191,542	$39,901,791
32	$120,537	$71,005	$191,542	$39,830,786
33	$120,322	$71,219	$191,542	$39,759,567
34	$120,107	$71,435	$191,542	$39,688,132
35	$119,891	$71,650	$191,542	$39,616,482
36	$119,675	$71,867	$191,542	$39,544,615

第3年供款共

$2,298,499

第3年利息

$1,450,240

第3年共還本金

$848,258

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$119,458	$72,084	$191,542	$39,472,531
38	$119,240	$72,302	$191,542	$39,400,230
39	$119,022	$72,520	$191,542	$39,327,710
40	$118,802	$72,739	$191,542	$39,254,971
41	$118,583	$72,959	$191,542	$39,182,012
42	$118,362	$73,179	$191,542	$39,108,833
43	$118,141	$73,400	$191,542	$39,035,432
44	$117,920	$73,622	$191,542	$38,961,810
45	$117,697	$73,844	$191,542	$38,887,966
46	$117,474	$74,067	$191,542	$38,813,899
47	$117,250	$74,291	$191,542	$38,739,607
48	$117,026	$74,516	$191,542	$38,665,092

第4年供款共

$2,298,499

第4年利息

$1,418,975

第4年共還本金

$879,524

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$116,801	$74,741	$191,542	$38,590,351
50	$116,575	$74,967	$191,542	$38,515,384
51	$116,349	$75,193	$191,542	$38,440,191
52	$116,121	$75,420	$191,542	$38,364,771
53	$115,894	$75,648	$191,542	$38,289,123
54	$115,665	$75,876	$191,542	$38,213,247
55	$115,436	$76,106	$191,542	$38,137,141
56	$115,206	$76,336	$191,542	$38,060,806
57	$114,975	$76,566	$191,542	$37,984,239
58	$114,744	$76,797	$191,542	$37,907,442
59	$114,512	$77,029	$191,542	$37,830,412
60	$114,279	$77,262	$191,542	$37,753,150

第5年供款共

$2,298,499

第5年利息

$1,386,557

第5年共還本金

$911,942

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$114,046	$77,496	$191,542	$37,675,655
62	$113,812	$77,730	$191,542	$37,597,925
63	$113,577	$77,964	$191,542	$37,519,960
64	$113,342	$78,200	$191,542	$37,441,760
65	$113,105	$78,436	$191,542	$37,363,324
66	$112,868	$78,673	$191,542	$37,284,651
67	$112,631	$78,911	$191,542	$37,205,740
68	$112,392	$79,149	$191,542	$37,126,591
69	$112,153	$79,388	$191,542	$37,047,203
70	$111,913	$79,628	$191,542	$36,967,575
71	$111,673	$79,869	$191,542	$36,887,706
72	$111,432	$80,110	$191,542	$36,807,596

第6年供款共

$2,298,499

第6年利息

$1,352,944

第6年共還本金

$945,554

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$111,190	$80,352	$191,542	$36,727,244
74	$110,947	$80,595	$191,542	$36,646,649
75	$110,703	$80,838	$191,542	$36,565,811
76	$110,459	$81,082	$191,542	$36,484,729
77	$110,214	$81,327	$191,542	$36,403,402
78	$109,969	$81,573	$191,542	$36,321,829
79	$109,722	$81,819	$191,542	$36,240,009
80	$109,475	$82,067	$191,542	$36,157,943
81	$109,227	$82,314	$191,542	$36,075,628
82	$108,978	$82,563	$191,542	$35,993,065
83	$108,729	$82,812	$191,542	$35,910,253
84	$108,479	$83,063	$191,542	$35,827,190

第7年供款共

$2,298,499

第7年利息

$1,318,093

第7年共還本金

$980,406

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$108,228	$83,314	$191,542	$35,743,877
86	$107,976	$83,565	$191,542	$35,660,311
87	$107,724	$83,818	$191,542	$35,576,494
88	$107,471	$84,071	$191,542	$35,492,423
89	$107,217	$84,325	$191,542	$35,408,098
90	$106,962	$84,580	$191,542	$35,323,518
91	$106,706	$84,835	$191,542	$35,238,683
92	$106,450	$85,091	$191,542	$35,153,592
93	$106,193	$85,348	$191,542	$35,068,243
94	$105,935	$85,606	$191,542	$34,982,637
95	$105,677	$85,865	$191,542	$34,896,772
96	$105,417	$86,124	$191,542	$34,810,648

第8年供款共

$2,298,499

第8年利息

$1,281,957

第8年共還本金

$1,016,542

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$105,157	$86,384	$191,542	$34,724,264
98	$104,896	$86,645	$191,542	$34,637,618
99	$104,634	$86,907	$191,542	$34,550,711
100	$104,372	$87,170	$191,542	$34,463,542
101	$104,109	$87,433	$191,542	$34,376,109
102	$103,844	$87,697	$191,542	$34,288,412
103	$103,580	$87,962	$191,542	$34,200,450
104	$103,314	$88,228	$191,542	$34,112,222
105	$103,047	$88,494	$191,542	$34,023,728
106	$102,780	$88,762	$191,542	$33,934,966
107	$102,512	$89,030	$191,542	$33,845,937
108	$102,243	$89,299	$191,542	$33,756,638

第9年供款共

$2,298,499

第9年利息

$1,244,489

第9年共還本金

$1,054,010

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$101,973	$89,568	$191,542	$33,667,070
110	$101,703	$89,839	$191,542	$33,577,231
111	$101,431	$90,110	$191,542	$33,487,121
112	$101,159	$90,383	$191,542	$33,396,738
113	$100,886	$90,656	$191,542	$33,306,082
114	$100,612	$90,929	$191,542	$33,215,153
115	$100,337	$91,204	$191,542	$33,123,949
116	$100,062	$91,480	$191,542	$33,032,469
117	$99,786	$91,756	$191,542	$32,940,713
118	$99,508	$92,033	$191,542	$32,848,680
119	$99,230	$92,311	$191,542	$32,756,369
120	$98,952	$92,590	$191,542	$32,663,779

第10年供款共

$2,298,499

第10年利息

$1,205,639

第10年共還本金

$1,092,859

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$98,672	$92,870	$191,542	$32,570,909
122	$98,391	$93,150	$191,542	$32,477,759
123	$98,110	$93,432	$191,542	$32,384,327
124	$97,828	$93,714	$191,542	$32,290,613
125	$97,545	$93,997	$191,542	$32,196,616
126	$97,261	$94,281	$191,542	$32,102,336
127	$96,976	$94,566	$191,542	$32,007,770
128	$96,690	$94,851	$191,542	$31,912,918
129	$96,404	$95,138	$191,542	$31,817,780
130	$96,116	$95,425	$191,542	$31,722,355
131	$95,828	$95,714	$191,542	$31,626,642
132	$95,539	$96,003	$191,542	$31,530,639

第11年供款共

$2,298,499

第11年利息

$1,165,358

第11年共還本金

$1,133,140

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$95,249	$96,293	$191,542	$31,434,346
134	$94,958	$96,584	$191,542	$31,337,762
135	$94,666	$96,875	$191,542	$31,240,887
136	$94,374	$97,168	$191,542	$31,143,719
137	$94,080	$97,462	$191,542	$31,046,257
138	$93,786	$97,756	$191,542	$30,948,501
139	$93,490	$98,051	$191,542	$30,850,450
140	$93,194	$98,347	$191,542	$30,752,103
141	$92,897	$98,645	$191,542	$30,653,458
142	$92,599	$98,943	$191,542	$30,554,516
143	$92,300	$99,241	$191,542	$30,455,274
144	$92,000	$99,541	$191,542	$30,355,733

第12年供款共

$2,298,499

第12年利息

$1,123,593

第12年共還本金

$1,174,906

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$91,700	$99,842	$191,542	$30,255,891
146	$91,398	$100,144	$191,542	$30,155,747
147	$91,095	$100,446	$191,542	$30,055,301
148	$90,792	$100,749	$191,542	$29,954,552
149	$90,488	$101,054	$191,542	$29,853,498
150	$90,182	$101,359	$191,542	$29,752,139
151	$89,876	$101,665	$191,542	$29,650,474
152	$89,569	$101,972	$191,542	$29,548,501
153	$89,261	$102,280	$191,542	$29,446,221
154	$88,952	$102,589	$191,542	$29,343,631
155	$88,642	$102,899	$191,542	$29,240,732
156	$88,331	$103,210	$191,542	$29,137,522

第13年供款共

$2,298,499

第13年利息

$1,080,288

第13年共還本金

$1,218,211

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$88,020	$103,522	$191,542	$29,034,000
158	$87,707	$103,835	$191,542	$28,930,165
159	$87,393	$104,148	$191,542	$28,826,017
160	$87,079	$104,463	$191,542	$28,721,554
161	$86,763	$104,779	$191,542	$28,616,775
162	$86,447	$105,095	$191,542	$28,511,680
163	$86,129	$105,413	$191,542	$28,406,268
164	$85,811	$105,731	$191,542	$28,300,537
165	$85,491	$106,050	$191,542	$28,194,487
166	$85,171	$106,371	$191,542	$28,088,116
167	$84,850	$106,692	$191,542	$27,981,424
168	$84,527	$107,014	$191,542	$27,874,410

第14年供款共

$2,298,499

第14年利息

$1,035,386

第14年共還本金

$1,263,112

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$84,204	$107,338	$191,542	$27,767,072
170	$83,880	$107,662	$191,542	$27,659,410
171	$83,554	$107,987	$191,542	$27,551,423
172	$83,228	$108,313	$191,542	$27,443,110
173	$82,901	$108,640	$191,542	$27,334,469
174	$82,573	$108,969	$191,542	$27,225,501
175	$82,244	$109,298	$191,542	$27,116,203
176	$81,914	$109,628	$191,542	$27,006,575
177	$81,582	$109,959	$191,542	$26,896,615
178	$81,250	$110,291	$191,542	$26,786,324
179	$80,917	$110,625	$191,542	$26,675,700
180	$80,583	$110,959	$191,542	$26,564,741

第15年供款共

$2,298,499

第15年利息

$988,830

第15年共還本金

$1,309,669

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$80,248	$111,294	$191,542	$26,453,447
182	$79,911	$111,630	$191,542	$26,341,817
183	$79,574	$111,967	$191,542	$26,229,850
184	$79,236	$112,306	$191,542	$26,117,544
185	$78,897	$112,645	$191,542	$26,004,899
186	$78,556	$112,985	$191,542	$25,891,914
187	$78,215	$113,326	$191,542	$25,778,588
188	$77,873	$113,669	$191,542	$25,664,919
189	$77,529	$114,012	$191,542	$25,550,907
190	$77,185	$114,357	$191,542	$25,436,550
191	$76,840	$114,702	$191,542	$25,321,848
192	$76,493	$115,048	$191,542	$25,206,800

第16年供款共

$2,298,499

第16年利息

$940,558

第16年共還本金

$1,357,941

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$76,146	$115,396	$191,542	$25,091,404
194	$75,797	$115,745	$191,542	$24,975,659
195	$75,447	$116,094	$191,542	$24,859,565
196	$75,097	$116,445	$191,542	$24,743,120
197	$74,745	$116,797	$191,542	$24,626,324
198	$74,392	$117,150	$191,542	$24,509,174
199	$74,038	$117,503	$191,542	$24,391,671
200	$73,683	$117,858	$191,542	$24,273,812
201	$73,327	$118,214	$191,542	$24,155,598
202	$72,970	$118,572	$191,542	$24,037,026
203	$72,612	$118,930	$191,542	$23,918,097
204	$72,253	$119,289	$191,542	$23,798,808

第17年供款共

$2,298,499

第17年利息

$890,506

第17年共還本金

$1,407,992

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$71,892	$119,649	$191,542	$23,679,158
206	$71,531	$120,011	$191,542	$23,559,148
207	$71,168	$120,373	$191,542	$23,438,774
208	$70,805	$120,737	$191,542	$23,318,037
209	$70,440	$121,102	$191,542	$23,196,936
210	$70,074	$121,467	$191,542	$23,075,468
211	$69,707	$121,834	$191,542	$22,953,634
212	$69,339	$122,202	$191,542	$22,831,431
213	$68,970	$122,572	$191,542	$22,708,860
214	$68,600	$122,942	$191,542	$22,585,918
215	$68,228	$123,313	$191,542	$22,462,605
216	$67,856	$123,686	$191,542	$22,338,919

第18年供款共

$2,298,499

第18年利息

$838,610

第18年共還本金

$1,459,889

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$67,482	$124,059	$191,542	$22,214,860
218	$67,107	$124,434	$191,542	$22,090,425
219	$66,731	$124,810	$191,542	$21,965,615
220	$66,354	$125,187	$191,542	$21,840,428
221	$65,976	$125,565	$191,542	$21,714,863
222	$65,597	$125,945	$191,542	$21,588,918
223	$65,217	$126,325	$191,542	$21,462,593
224	$64,835	$126,707	$191,542	$21,335,887
225	$64,452	$127,089	$191,542	$21,208,797
226	$64,068	$127,473	$191,542	$21,081,324
227	$63,683	$127,858	$191,542	$20,953,466
228	$63,297	$128,245	$191,542	$20,825,221

第19年供款共

$2,298,499

第19年利息

$784,801

第19年共還本金

$1,513,698

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$62,910	$128,632	$191,542	$20,696,589
230	$62,521	$129,021	$191,542	$20,567,568
231	$62,131	$129,410	$191,542	$20,438,158
232	$61,740	$129,801	$191,542	$20,308,357
233	$61,348	$130,193	$191,542	$20,178,163
234	$60,955	$130,587	$191,542	$20,047,577
235	$60,560	$130,981	$191,542	$19,916,596
236	$60,165	$131,377	$191,542	$19,785,219
237	$59,768	$131,774	$191,542	$19,653,445
238	$59,370	$132,172	$191,542	$19,521,273
239	$58,971	$132,571	$191,542	$19,388,702
240	$58,570	$132,972	$191,542	$19,255,731

第20年供款共

$2,298,499

第20年利息

$729,008

第20年共還本金

$1,569,490

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$58,168	$133,373	$191,542	$19,122,358
242	$57,765	$133,776	$191,542	$18,988,581
243	$57,361	$134,180	$191,542	$18,854,401
244	$56,956	$134,586	$191,542	$18,719,816
245	$56,549	$134,992	$191,542	$18,584,824
246	$56,142	$135,400	$191,542	$18,449,424
247	$55,733	$135,809	$191,542	$18,313,615
248	$55,322	$136,219	$191,542	$18,177,396
249	$54,911	$136,631	$191,542	$18,040,765
250	$54,498	$137,043	$191,542	$17,903,722
251	$54,084	$137,457	$191,542	$17,766,264
252	$53,669	$137,873	$191,542	$17,628,392

第21年供款共

$2,298,499

第21年利息

$671,159

第21年共還本金

$1,627,339

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$53,252	$138,289	$191,542	$17,490,102
254	$52,835	$138,707	$191,542	$17,351,396
255	$52,416	$139,126	$191,542	$17,212,270
256	$51,995	$139,546	$191,542	$17,072,724
257	$51,574	$139,968	$191,542	$16,932,756
258	$51,151	$140,391	$191,542	$16,792,365
259	$50,727	$140,815	$191,542	$16,651,551
260	$50,302	$141,240	$191,542	$16,510,311
261	$49,875	$141,667	$191,542	$16,368,644
262	$49,447	$142,095	$191,542	$16,226,549
263	$49,018	$142,524	$191,542	$16,084,026
264	$48,587	$142,954	$191,542	$15,941,071

第22年供款共

$2,298,499

第22年利息

$611,178

第22年共還本金

$1,687,320

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$48,155	$143,386	$191,542	$15,797,685
266	$47,722	$143,819	$191,542	$15,653,866
267	$47,288	$144,254	$191,542	$15,509,612
268	$46,852	$144,690	$191,542	$15,364,922
269	$46,415	$145,127	$191,542	$15,219,796
270	$45,976	$145,565	$191,542	$15,074,230
271	$45,537	$146,005	$191,542	$14,928,226
272	$45,096	$146,446	$191,542	$14,781,780
273	$44,653	$146,888	$191,542	$14,634,892
274	$44,210	$147,332	$191,542	$14,487,560
275	$43,765	$147,777	$191,542	$14,339,783
276	$43,318	$148,223	$191,542	$14,191,559

第23年供款共

$2,298,499

第23年利息

$548,986

第23年共還本金

$1,749,512

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$42,870	$148,671	$191,542	$14,042,888
278	$42,421	$149,120	$191,542	$13,893,768
279	$41,971	$149,571	$191,542	$13,744,197
280	$41,519	$150,023	$191,542	$13,594,174
281	$41,066	$150,476	$191,542	$13,443,698
282	$40,611	$150,930	$191,542	$13,292,768
283	$40,155	$151,386	$191,542	$13,141,382
284	$39,698	$151,844	$191,542	$12,989,538
285	$39,239	$152,302	$191,542	$12,837,236
286	$38,779	$152,762	$191,542	$12,684,473
287	$38,318	$153,224	$191,542	$12,531,249
288	$37,855	$153,687	$191,542	$12,377,563

第24年供款共

$2,298,499

第24年利息

$484,502

第24年共還本金

$1,813,996

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$37,391	$154,151	$191,542	$12,223,412
290	$36,925	$154,617	$191,542	$12,068,795
291	$36,458	$155,084	$191,542	$11,913,711
292	$35,989	$155,552	$191,542	$11,758,159
293	$35,519	$156,022	$191,542	$11,602,137
294	$35,048	$156,493	$191,542	$11,445,644
295	$34,575	$156,966	$191,542	$11,288,677
296	$34,101	$157,440	$191,542	$11,131,237
297	$33,626	$157,916	$191,542	$10,973,321
298	$33,149	$158,393	$191,542	$10,814,928
299	$32,670	$158,871	$191,542	$10,656,057
300	$32,190	$159,351	$191,542	$10,496,705

第25年供款共

$2,298,499

第25年利息

$417,641

第25年共還本金

$1,880,857

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$31,709	$159,833	$191,542	$10,336,873
302	$31,226	$160,316	$191,542	$10,176,557
303	$30,742	$160,800	$191,542	$10,015,757
304	$30,256	$161,286	$191,542	$9,854,472
305	$29,769	$161,773	$191,542	$9,692,699
306	$29,280	$162,262	$191,542	$9,530,437
307	$28,790	$162,752	$191,542	$9,367,685
308	$28,298	$163,243	$191,542	$9,204,442
309	$27,805	$163,736	$191,542	$9,040,706
310	$27,310	$164,231	$191,542	$8,876,475
311	$26,814	$164,727	$191,542	$8,711,747
312	$26,317	$165,225	$191,542	$8,546,523

第26年供款共

$2,298,499

第26年利息

$348,316

第26年共還本金

$1,950,183

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$25,818	$165,724	$191,542	$8,380,799
314	$25,317	$166,225	$191,542	$8,214,574
315	$24,815	$166,727	$191,542	$8,047,847
316	$24,311	$167,230	$191,542	$7,880,617
317	$23,806	$167,736	$191,542	$7,712,882
318	$23,299	$168,242	$191,542	$7,544,639
319	$22,791	$168,750	$191,542	$7,375,889
320	$22,281	$169,260	$191,542	$7,206,629
321	$21,770	$169,772	$191,542	$7,036,857
322	$21,257	$170,284	$191,542	$6,866,573
323	$20,743	$170,799	$191,542	$6,695,774
324	$20,227	$171,315	$191,542	$6,524,459

第27年供款共

$2,298,499

第27年利息

$276,435

第27年共還本金

$2,022,063

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$19,709	$171,832	$191,542	$6,352,627
326	$19,190	$172,351	$191,542	$6,180,276
327	$18,670	$172,872	$191,542	$6,007,404
328	$18,147	$173,394	$191,542	$5,834,010
329	$17,624	$173,918	$191,542	$5,660,092
330	$17,098	$174,443	$191,542	$5,485,648
331	$16,571	$174,970	$191,542	$5,310,678
332	$16,043	$175,499	$191,542	$5,135,179
333	$15,513	$176,029	$191,542	$4,959,150
334	$14,981	$176,561	$191,542	$4,782,589
335	$14,447	$177,094	$191,542	$4,605,495
336	$13,912	$177,629	$191,542	$4,427,866

第28年供款共

$2,298,499

第28年利息

$201,905

第28年共還本金

$2,096,593

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$13,376	$178,166	$191,542	$4,249,700
338	$12,838	$178,704	$191,542	$4,070,996
339	$12,298	$179,244	$191,542	$3,891,753
340	$11,756	$179,785	$191,542	$3,711,967
341	$11,213	$180,328	$191,542	$3,531,639
342	$10,668	$180,873	$191,542	$3,350,766
343	$10,122	$181,419	$191,542	$3,169,347
344	$9,574	$181,967	$191,542	$2,987,379
345	$9,024	$182,517	$191,542	$2,804,862
346	$8,473	$183,069	$191,542	$2,621,793
347	$7,920	$183,622	$191,542	$2,438,172
348	$7,365	$184,176	$191,542	$2,253,996

第29年供款共

$2,298,499

第29年利息

$124,628

第29年共還本金

$2,173,870

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$6,809	$184,733	$191,542	$2,069,263
350	$6,251	$185,291	$191,542	$1,883,972
351	$5,691	$185,850	$191,542	$1,698,122
352	$5,130	$186,412	$191,542	$1,511,710
353	$4,567	$186,975	$191,542	$1,324,735
354	$4,002	$187,540	$191,542	$1,137,196
355	$3,435	$188,106	$191,542	$949,089
356	$2,867	$188,675	$191,542	$760,415
357	$2,297	$189,244	$191,542	$571,170
358	$1,725	$189,816	$191,542	$381,354
359	$1,152	$190,390	$191,542	$190,965
360	$577	$190,965	$191,542	$0

第30年供款共

$2,298,499

第30年利息

$44,503

第30年共還本金

$2,253,996

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$35,284,957

免责声明

笋盘推介

按揭保险费
info