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$43,289,002

每月供款
$254,609

首期

$-48,700,000

总贷款额

$56,700,000

總利息

$34,959,002

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-48,370,000

$509,217

置业成本总预算

HK$-48,370,000

首期

$-48,700,000
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

$509,217

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

沙田大蓝寮

thumb_up

大蓝寮

建

700 呎

@11,143

local_fire_department 至HIT

售$780 万

建

700 呎

@11,143

售$780 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

沙田滨景花园

thumb_up

滨景花园

实

554 呎

@12,635

建

675 呎

@10,370

local_fire_department 至HIT

售$700 万

实

554 呎

@12,635

建

675 呎

@10,370

售$700 万

local_fire_department 至HIT

马鞍山银湖天峰第02座

thumb_up

银湖天峰2房+工人房古典内园池景

实

604 呎

@14,901

建

792 呎

@11,364

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 verified 首置必买

售$900 万

实

604 呎

@14,901

建

792 呎

@11,364

售$900 万

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 verified 首置必买

马鞍山听涛雅苑第07座

thumb_up

听涛雅苑 3房可加车位笋盘价

实

733 呎

@11,460

建

906 呎

@9,272

local_fire_department 至HIT directions_run 即走

售$840 万

实

733 呎

@11,460

建

906 呎

@9,272

售$840 万

local_fire_department 至HIT directions_run 即走

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

西贡高塘

thumb_up

高塘

建

1,500 呎

@5,667

售$850 万

建

1,500 呎

@5,667

售$850 万

马鞍山听涛雅苑第08座

thumb_up

听涛雅苑~三房精选~睇左有得倾~

实

755 呎

@10,596

建

932 呎

@8,584

local_fire_department 至HIT local_offer 低水笋价

售$800 万

实

755 呎

@10,596

建

932 呎

@8,584

售$800 万

local_fire_department 至HIT local_offer 低水笋价

马鞍山银湖天峰第02座

thumb_up

特色户,超大平台,罕有放盘,

实

549 呎

@13,661

建

718 呎

@10,446

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

售$750 万

实

549 呎

@13,661

建

718 呎

@10,446

售$750 万

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

独家

马鞍山翠拥华庭第12座

thumb_up

企理装修, 实用三房

实

675 呎

@10,519

建

868 呎

@8,180

local_fire_department 至HIT

售$710 万

实

675 呎

@10,519

建

868 呎

@8,180

售$710 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

大埔高塘

thumb_up

Nicely Renovated House

建

1,000 呎

@9,000

local_fire_department 至HIT hotel_class 楼王

售$900 万

建

1,000 呎

@9,000

售$900 万

local_fire_department 至HIT hotel_class 楼王

利率	15年	20年	25年	30年
1.000	$339,346	$260,760	$213,687	$182,370
1.500	$351,961	$273,603	$226,764	$195,683
2.000	$364,869	$286,836	$240,325	$209,574
2.500	$378,069	$300,455	$254,366	$224,034
3.000	$391,560	$314,457	$268,878	$239,049
3.500	$405,338	$328,837	$283,854	$254,608
4.000	$419,403	$343,591	$299,283	$270,694
4.500	$433,751	$358,712	$315,157	$287,291
5.000	$448,380	$374,195	$331,463	$304,378
5.500	$463,286	$390,032	$348,188	$321,936
6.000	$478,467	$406,216	$365,319	$339,945

每月供款$254,609

年期

30年

贷款金额

$56,700,000

總利息

$34,959,002

总贷款连利息

$91,659,002

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$165,375	$89,233	$254,608	$56,610,767
2	$165,115	$89,494	$254,608	$56,521,273
3	$164,854	$89,755	$254,608	$56,431,518
4	$164,592	$90,016	$254,608	$56,341,502
5	$164,329	$90,279	$254,608	$56,251,223
6	$164,066	$90,542	$254,608	$56,160,681
7	$163,802	$90,806	$254,608	$56,069,874
8	$163,537	$91,071	$254,608	$55,978,803
9	$163,272	$91,337	$254,608	$55,887,466
10	$163,005	$91,603	$254,608	$55,795,863
11	$162,738	$91,870	$254,608	$55,703,993
12	$162,470	$92,138	$254,608	$55,611,854

第1年供款共

$3,055,300

第1年利息

$1,967,154

第1年共還本金

$1,088,146

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$162,201	$92,407	$254,608	$55,519,447
14	$161,932	$92,677	$254,608	$55,426,771
15	$161,661	$92,947	$254,608	$55,333,824
16	$161,390	$93,218	$254,608	$55,240,606
17	$161,118	$93,490	$254,608	$55,147,116
18	$160,846	$93,763	$254,608	$55,053,353
19	$160,572	$94,036	$254,608	$54,959,317
20	$160,298	$94,310	$254,608	$54,865,007
21	$160,023	$94,585	$254,608	$54,770,421
22	$159,747	$94,861	$254,608	$54,675,560
23	$159,470	$95,138	$254,608	$54,580,422
24	$159,193	$95,415	$254,608	$54,485,007

第2年供款共

$3,055,300

第2年利息

$1,928,452

第2年共還本金

$1,126,848

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$158,915	$95,694	$254,608	$54,389,313
26	$158,635	$95,973	$254,608	$54,293,340
27	$158,356	$96,253	$254,608	$54,197,087
28	$158,075	$96,533	$254,608	$54,100,554
29	$157,793	$96,815	$254,608	$54,003,739
30	$157,511	$97,097	$254,608	$53,906,641
31	$157,228	$97,381	$254,608	$53,809,261
32	$156,944	$97,665	$254,608	$53,711,596
33	$156,659	$97,950	$254,608	$53,613,647
34	$156,373	$98,235	$254,608	$53,515,411
35	$156,087	$98,522	$254,608	$53,416,890
36	$155,799	$98,809	$254,608	$53,318,081

第3年供款共

$3,055,300

第3年利息

$1,888,374

第3年共還本金

$1,166,926

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$155,511	$99,097	$254,608	$53,218,983
38	$155,222	$99,386	$254,608	$53,119,597
39	$154,932	$99,676	$254,608	$53,019,921
40	$154,641	$99,967	$254,608	$52,919,954
41	$154,350	$100,258	$254,608	$52,819,696
42	$154,057	$100,551	$254,608	$52,719,145
43	$153,764	$100,844	$254,608	$52,618,301
44	$153,470	$101,138	$254,608	$52,517,162
45	$153,175	$101,433	$254,608	$52,415,729
46	$152,879	$101,729	$254,608	$52,314,000
47	$152,582	$102,026	$254,608	$52,211,974
48	$152,285	$102,323	$254,608	$52,109,651

第4年供款共

$3,055,300

第4年利息

$1,846,870

第4年共還本金

$1,208,430

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$151,986	$102,622	$254,608	$52,007,029
50	$151,687	$102,921	$254,608	$51,904,108
51	$151,387	$103,221	$254,608	$51,800,886
52	$151,086	$103,522	$254,608	$51,697,364
53	$150,784	$103,824	$254,608	$51,593,539
54	$150,481	$104,127	$254,608	$51,489,412
55	$150,177	$104,431	$254,608	$51,384,981
56	$149,873	$104,735	$254,608	$51,280,246
57	$149,567	$105,041	$254,608	$51,175,205
58	$149,261	$105,347	$254,608	$51,069,858
59	$148,954	$105,655	$254,608	$50,964,203
60	$148,646	$105,963	$254,608	$50,858,240

第5年供款共

$3,055,300

第5年利息

$1,803,890

第5年共還本金

$1,251,410

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$148,337	$106,272	$254,608	$50,751,968
62	$148,027	$106,582	$254,608	$50,645,387
63	$147,716	$106,893	$254,608	$50,538,494
64	$147,404	$107,204	$254,608	$50,431,290
65	$147,091	$107,517	$254,608	$50,323,773
66	$146,778	$107,831	$254,608	$50,215,942
67	$146,463	$108,145	$254,608	$50,107,797
68	$146,148	$108,461	$254,608	$49,999,336
69	$145,831	$108,777	$254,608	$49,890,559
70	$145,514	$109,094	$254,608	$49,781,465
71	$145,196	$109,412	$254,608	$49,672,053
72	$144,877	$109,732	$254,608	$49,562,321

第6年供款共

$3,055,300

第6年利息

$1,759,381

第6年共還本金

$1,295,919

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$144,557	$110,052	$254,608	$49,452,269
74	$144,236	$110,373	$254,608	$49,341,897
75	$143,914	$110,694	$254,608	$49,231,202
76	$143,591	$111,017	$254,608	$49,120,185
77	$143,267	$111,341	$254,608	$49,008,844
78	$142,942	$111,666	$254,608	$48,897,178
79	$142,617	$111,992	$254,608	$48,785,187
80	$142,290	$112,318	$254,608	$48,672,868
81	$141,963	$112,646	$254,608	$48,560,223
82	$141,634	$112,974	$254,608	$48,447,248
83	$141,304	$113,304	$254,608	$48,333,944
84	$140,974	$113,634	$254,608	$48,220,310

第7年供款共

$3,055,300

第7年利息

$1,713,289

第7年共還本金

$1,342,011

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$140,643	$113,966	$254,608	$48,106,344
86	$140,310	$114,298	$254,608	$47,992,046
87	$139,977	$114,632	$254,608	$47,877,415
88	$139,642	$114,966	$254,608	$47,762,449
89	$139,307	$115,301	$254,608	$47,647,147
90	$138,971	$115,637	$254,608	$47,531,510
91	$138,634	$115,975	$254,608	$47,415,535
92	$138,295	$116,313	$254,608	$47,299,222
93	$137,956	$116,652	$254,608	$47,182,570
94	$137,616	$116,993	$254,608	$47,065,577
95	$137,275	$117,334	$254,608	$46,948,244
96	$136,932	$117,676	$254,608	$46,830,568

第8年供款共

$3,055,300

第8年利息

$1,665,558

第8年共還本金

$1,389,742

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$136,589	$118,019	$254,608	$46,712,548
98	$136,245	$118,363	$254,608	$46,594,185
99	$135,900	$118,709	$254,608	$46,475,476
100	$135,553	$119,055	$254,608	$46,356,422
101	$135,206	$119,402	$254,608	$46,237,019
102	$134,858	$119,750	$254,608	$46,117,269
103	$134,509	$120,100	$254,608	$45,997,169
104	$134,158	$120,450	$254,608	$45,876,720
105	$133,807	$120,801	$254,608	$45,755,918
106	$133,455	$121,154	$254,608	$45,634,765
107	$133,101	$121,507	$254,608	$45,513,258
108	$132,747	$121,861	$254,608	$45,391,396

第9年供款共

$3,055,300

第9年利息

$1,616,129

第9年共還本金

$1,439,171

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$132,392	$122,217	$254,608	$45,269,180
110	$132,035	$122,573	$254,608	$45,146,606
111	$131,678	$122,931	$254,608	$45,023,676
112	$131,319	$123,289	$254,608	$44,900,386
113	$130,959	$123,649	$254,608	$44,776,738
114	$130,599	$124,010	$254,608	$44,652,728
115	$130,237	$124,371	$254,608	$44,528,357
116	$129,874	$124,734	$254,608	$44,403,623
117	$129,511	$125,098	$254,608	$44,278,525
118	$129,146	$125,463	$254,608	$44,153,062
119	$128,780	$125,829	$254,608	$44,027,234
120	$128,413	$126,196	$254,608	$43,901,038

第10年供款共

$3,055,300

第10年利息

$1,564,942

第10年共還本金

$1,490,358

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$128,045	$126,564	$254,608	$43,774,475
122	$127,676	$126,933	$254,608	$43,647,542
123	$127,305	$127,303	$254,608	$43,520,239
124	$126,934	$127,674	$254,608	$43,392,565
125	$126,562	$128,047	$254,608	$43,264,518
126	$126,188	$128,420	$254,608	$43,136,098
127	$125,814	$128,795	$254,608	$43,007,303
128	$125,438	$129,170	$254,608	$42,878,133
129	$125,061	$129,547	$254,608	$42,748,586
130	$124,683	$129,925	$254,608	$42,618,661
131	$124,304	$130,304	$254,608	$42,488,357
132	$123,924	$130,684	$254,608	$42,357,673

第11年供款共

$3,055,300

第11年利息

$1,511,934

第11年共還本金

$1,543,366

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$123,543	$131,065	$254,608	$42,226,608
134	$123,161	$131,447	$254,608	$42,095,160
135	$122,778	$131,831	$254,608	$41,963,329
136	$122,393	$132,215	$254,608	$41,831,114
137	$122,007	$132,601	$254,608	$41,698,513
138	$121,621	$132,988	$254,608	$41,565,525
139	$121,233	$133,376	$254,608	$41,432,150
140	$120,844	$133,765	$254,608	$41,298,385
141	$120,454	$134,155	$254,608	$41,164,231
142	$120,062	$134,546	$254,608	$41,029,685
143	$119,670	$134,938	$254,608	$40,894,746
144	$119,276	$135,332	$254,608	$40,759,414

第12年供款共

$3,055,300

第12年利息

$1,457,042

第12年共還本金

$1,598,258

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$118,882	$135,727	$254,608	$40,623,687
146	$118,486	$136,123	$254,608	$40,487,565
147	$118,089	$136,520	$254,608	$40,351,045
148	$117,691	$136,918	$254,608	$40,214,128
149	$117,291	$137,317	$254,608	$40,076,810
150	$116,891	$137,718	$254,608	$39,939,093
151	$116,489	$138,119	$254,608	$39,800,973
152	$116,086	$138,522	$254,608	$39,662,451
153	$115,682	$138,926	$254,608	$39,523,525
154	$115,277	$139,331	$254,608	$39,384,194
155	$114,871	$139,738	$254,608	$39,244,456
156	$114,463	$140,145	$254,608	$39,104,311

第13年供款共

$3,055,300

第13年利息

$1,400,196

第13年共還本金

$1,655,104

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$114,054	$140,554	$254,608	$38,963,756
158	$113,644	$140,964	$254,608	$38,822,792
159	$113,233	$141,375	$254,608	$38,681,417
160	$112,821	$141,788	$254,608	$38,539,630
161	$112,407	$142,201	$254,608	$38,397,429
162	$111,993	$142,616	$254,608	$38,254,813
163	$111,577	$143,032	$254,608	$38,111,781
164	$111,159	$143,449	$254,608	$37,968,332
165	$110,741	$143,867	$254,608	$37,824,465
166	$110,321	$144,287	$254,608	$37,680,178
167	$109,901	$144,708	$254,608	$37,535,470
168	$109,478	$145,130	$254,608	$37,390,340

第14年供款共

$3,055,300

第14年利息

$1,341,329

第14年共還本金

$1,713,971

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$109,055	$145,553	$254,608	$37,244,787
170	$108,631	$145,978	$254,608	$37,098,809
171	$108,205	$146,403	$254,608	$36,952,406
172	$107,778	$146,830	$254,608	$36,805,575
173	$107,350	$147,259	$254,608	$36,658,316
174	$106,920	$147,688	$254,608	$36,510,628
175	$106,489	$148,119	$254,608	$36,362,509
176	$106,057	$148,551	$254,608	$36,213,958
177	$105,624	$148,984	$254,608	$36,064,974
178	$105,190	$149,419	$254,608	$35,915,555
179	$104,754	$149,855	$254,608	$35,765,700
180	$104,317	$150,292	$254,608	$35,615,409

第15年供款共

$3,055,300

第15年利息

$1,280,369

第15年共還本金

$1,774,931

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$103,878	$150,730	$254,608	$35,464,679
182	$103,439	$151,170	$254,608	$35,313,509
183	$102,998	$151,611	$254,608	$35,161,898
184	$102,556	$152,053	$254,608	$35,009,845
185	$102,112	$152,496	$254,608	$34,857,349
186	$101,667	$152,941	$254,608	$34,704,408
187	$101,221	$153,387	$254,608	$34,551,021
188	$100,774	$153,835	$254,608	$34,397,186
189	$100,325	$154,283	$254,608	$34,242,903
190	$99,875	$154,733	$254,608	$34,088,170
191	$99,424	$155,185	$254,608	$33,932,985
192	$98,971	$155,637	$254,608	$33,777,348

第16年供款共

$3,055,300

第16年利息

$1,217,240

第16年共還本金

$1,838,060

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$98,517	$156,091	$254,608	$33,621,257
194	$98,062	$156,546	$254,608	$33,464,711
195	$97,605	$157,003	$254,608	$33,307,708
196	$97,147	$157,461	$254,608	$33,150,247
197	$96,688	$157,920	$254,608	$32,992,327
198	$96,228	$158,381	$254,608	$32,833,946
199	$95,766	$158,843	$254,608	$32,675,104
200	$95,302	$159,306	$254,608	$32,515,798
201	$94,838	$159,771	$254,608	$32,356,027
202	$94,372	$160,237	$254,608	$32,195,791
203	$93,904	$160,704	$254,608	$32,035,087
204	$93,436	$161,173	$254,608	$31,873,914

第17年供款共

$3,055,300

第17年利息

$1,151,866

第17年共還本金

$1,903,434

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$92,966	$161,643	$254,608	$31,712,271
206	$92,494	$162,114	$254,608	$31,550,157
207	$92,021	$162,587	$254,608	$31,387,570
208	$91,547	$163,061	$254,608	$31,224,509
209	$91,071	$163,537	$254,608	$31,060,972
210	$90,595	$164,014	$254,608	$30,896,958
211	$90,116	$164,492	$254,608	$30,732,466
212	$89,636	$164,972	$254,608	$30,567,494
213	$89,155	$165,453	$254,608	$30,402,041
214	$88,673	$165,936	$254,608	$30,236,105
215	$88,189	$166,420	$254,608	$30,069,685
216	$87,703	$166,905	$254,608	$29,902,780

第18年供款共

$3,055,300

第18年利息

$1,084,166

第18年共還本金

$1,971,134

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$87,216	$167,392	$254,608	$29,735,388
218	$86,728	$167,880	$254,608	$29,567,508
219	$86,239	$168,370	$254,608	$29,399,138
220	$85,747	$168,861	$254,608	$29,230,277
221	$85,255	$169,353	$254,608	$29,060,924
222	$84,761	$169,847	$254,608	$28,891,077
223	$84,266	$170,343	$254,608	$28,720,734
224	$83,769	$170,840	$254,608	$28,549,895
225	$83,271	$171,338	$254,608	$28,378,557
226	$82,771	$171,838	$254,608	$28,206,719
227	$82,270	$172,339	$254,608	$28,034,380
228	$81,767	$172,841	$254,608	$27,861,539

第19年供款共

$3,055,300

第19年利息

$1,014,059

第19年共還本金

$2,041,241

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$81,263	$173,346	$254,608	$27,688,194
230	$80,757	$173,851	$254,608	$27,514,342
231	$80,250	$174,358	$254,608	$27,339,984
232	$79,742	$174,867	$254,608	$27,165,118
233	$79,232	$175,377	$254,608	$26,989,741
234	$78,720	$175,888	$254,608	$26,813,853
235	$78,207	$176,401	$254,608	$26,637,451
236	$77,693	$176,916	$254,608	$26,460,535
237	$77,177	$177,432	$254,608	$26,283,104
238	$76,659	$177,949	$254,608	$26,105,154
239	$76,140	$178,468	$254,608	$25,926,686
240	$75,620	$178,989	$254,608	$25,747,697

第20年供款共

$3,055,300

第20年利息

$941,458

第20年共還本金

$2,113,842

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$75,097	$179,511	$254,608	$25,568,186
242	$74,574	$180,034	$254,608	$25,388,152
243	$74,049	$180,560	$254,608	$25,207,592
244	$73,522	$181,086	$254,608	$25,026,506
245	$72,994	$181,614	$254,608	$24,844,892
246	$72,464	$182,144	$254,608	$24,662,748
247	$71,933	$182,675	$254,608	$24,480,072
248	$71,400	$183,208	$254,608	$24,296,864
249	$70,866	$183,742	$254,608	$24,113,122
250	$70,330	$184,278	$254,608	$23,928,843
251	$69,792	$184,816	$254,608	$23,744,028
252	$69,253	$185,355	$254,608	$23,558,673

第21年供款共

$3,055,300

第21年利息

$866,275

第21年共還本金

$2,189,025

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$68,713	$185,896	$254,608	$23,372,777
254	$68,171	$186,438	$254,608	$23,186,339
255	$67,627	$186,982	$254,608	$22,999,358
256	$67,081	$187,527	$254,608	$22,811,831
257	$66,535	$188,074	$254,608	$22,623,757
258	$65,986	$188,622	$254,608	$22,435,135
259	$65,436	$189,173	$254,608	$22,245,962
260	$64,884	$189,724	$254,608	$22,056,238
261	$64,331	$190,278	$254,608	$21,865,960
262	$63,776	$190,833	$254,608	$21,675,128
263	$63,219	$191,389	$254,608	$21,483,738
264	$62,661	$191,947	$254,608	$21,291,791

第22年供款共

$3,055,300

第22年利息

$788,418

第22年共還本金

$2,266,882

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$62,101	$192,507	$254,608	$21,099,284
266	$61,540	$193,069	$254,608	$20,906,215
267	$60,976	$193,632	$254,608	$20,712,583
268	$60,412	$194,197	$254,608	$20,518,386
269	$59,845	$194,763	$254,608	$20,323,623
270	$59,277	$195,331	$254,608	$20,128,292
271	$58,708	$195,901	$254,608	$19,932,391
272	$58,136	$196,472	$254,608	$19,735,919
273	$57,563	$197,045	$254,608	$19,538,874
274	$56,988	$197,620	$254,608	$19,341,254
275	$56,412	$198,196	$254,608	$19,143,058
276	$55,834	$198,774	$254,608	$18,944,283

第23年供款共

$3,055,300

第23年利息

$707,792

第23年共還本金

$2,347,508

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$55,254	$199,354	$254,608	$18,744,929
278	$54,673	$199,936	$254,608	$18,544,994
279	$54,090	$200,519	$254,608	$18,344,475
280	$53,505	$201,104	$254,608	$18,143,371
281	$52,918	$201,690	$254,608	$17,941,681
282	$52,330	$202,278	$254,608	$17,739,403
283	$51,740	$202,868	$254,608	$17,536,534
284	$51,148	$203,460	$254,608	$17,333,074
285	$50,555	$204,054	$254,608	$17,129,020
286	$49,960	$204,649	$254,608	$16,924,372
287	$49,363	$205,246	$254,608	$16,719,126
288	$48,764	$205,844	$254,608	$16,513,282

第24年供款共

$3,055,300

第24年利息

$624,299

第24年共還本金

$2,431,001

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$48,164	$206,445	$254,608	$16,306,837
290	$47,562	$207,047	$254,608	$16,099,791
291	$46,958	$207,651	$254,608	$15,892,140
292	$46,352	$208,256	$254,608	$15,683,884
293	$45,745	$208,864	$254,608	$15,475,020
294	$45,135	$209,473	$254,608	$15,265,547
295	$44,525	$210,084	$254,608	$15,055,463
296	$43,912	$210,697	$254,608	$14,844,767
297	$43,297	$211,311	$254,608	$14,633,456
298	$42,681	$211,927	$254,608	$14,421,528
299	$42,063	$212,546	$254,608	$14,208,983
300	$41,443	$213,165	$254,608	$13,995,817

第25年供款共

$3,055,300

第25年利息

$537,835

第25年共還本金

$2,517,465

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$40,821	$213,787	$254,608	$13,782,030
302	$40,198	$214,411	$254,608	$13,567,619
303	$39,572	$215,036	$254,608	$13,352,583
304	$38,945	$215,663	$254,608	$13,136,920
305	$38,316	$216,292	$254,608	$12,920,628
306	$37,685	$216,923	$254,608	$12,703,704
307	$37,052	$217,556	$254,608	$12,486,149
308	$36,418	$218,190	$254,608	$12,267,958
309	$35,782	$218,827	$254,608	$12,049,131
310	$35,143	$219,465	$254,608	$11,829,666
311	$34,503	$220,105	$254,608	$11,609,561
312	$33,861	$220,747	$254,608	$11,388,814

第26年供款共

$3,055,300

第26年利息

$448,297

第26年共還本金

$2,607,003

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$33,217	$221,391	$254,608	$11,167,423
314	$32,572	$222,037	$254,608	$10,945,386
315	$31,924	$222,684	$254,608	$10,722,702
316	$31,275	$223,334	$254,608	$10,499,368
317	$30,623	$223,985	$254,608	$10,275,383
318	$29,970	$224,638	$254,608	$10,050,745
319	$29,315	$225,294	$254,608	$9,825,451
320	$28,658	$225,951	$254,608	$9,599,500
321	$27,999	$226,610	$254,608	$9,372,890
322	$27,338	$227,271	$254,608	$9,145,620
323	$26,675	$227,934	$254,608	$8,917,686
324	$26,010	$228,598	$254,608	$8,689,088

第27年供款共

$3,055,300

第27年利息

$355,574

第27年共還本金

$2,699,726

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$25,343	$229,265	$254,608	$8,459,822
326	$24,674	$229,934	$254,608	$8,229,889
327	$24,004	$230,604	$254,608	$7,999,284
328	$23,331	$231,277	$254,608	$7,768,007
329	$22,657	$231,952	$254,608	$7,536,055
330	$21,980	$232,628	$254,608	$7,303,427
331	$21,302	$233,307	$254,608	$7,070,120
332	$20,621	$233,987	$254,608	$6,836,133
333	$19,939	$234,670	$254,608	$6,601,464
334	$19,254	$235,354	$254,608	$6,366,110
335	$18,568	$236,041	$254,608	$6,130,069
336	$17,879	$236,729	$254,608	$5,893,340

第28年供款共

$3,055,300

第28年利息

$259,553

第28年共還本金

$2,795,747

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$17,189	$237,419	$254,608	$5,655,921
338	$16,496	$238,112	$254,608	$5,417,809
339	$15,802	$238,806	$254,608	$5,179,002
340	$15,105	$239,503	$254,608	$4,939,500
341	$14,407	$240,201	$254,608	$4,699,298
342	$13,706	$240,902	$254,608	$4,458,396
343	$13,004	$241,605	$254,608	$4,216,791
344	$12,299	$242,309	$254,608	$3,974,482
345	$11,592	$243,016	$254,608	$3,731,466
346	$10,883	$243,725	$254,608	$3,487,741
347	$10,173	$244,436	$254,608	$3,243,305
348	$9,460	$245,149	$254,608	$2,998,157

第29年供款共

$3,055,300

第29年利息

$160,116

第29年共還本金

$2,895,184

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$8,745	$245,864	$254,608	$2,752,293
350	$8,028	$246,581	$254,608	$2,505,712
351	$7,308	$247,300	$254,608	$2,258,412
352	$6,587	$248,021	$254,608	$2,010,391
353	$5,864	$248,745	$254,608	$1,761,646
354	$5,138	$249,470	$254,608	$1,512,176
355	$4,411	$250,198	$254,608	$1,261,978
356	$3,681	$250,928	$254,608	$1,011,050
357	$2,949	$251,659	$254,608	$759,391
358	$2,215	$252,393	$254,608	$506,997
359	$1,479	$253,130	$254,608	$253,868
360	$740	$253,868	$254,608	$0

第30年供款共

$3,055,300

第30年利息

$57,144

第30年共還本金

$2,998,157

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$43,289,002

免责声明

笋盘推介

按揭保险费
info