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$32,968,947

每月供款
$160,342

首期

$-25,084,000

总贷款额

$33,084,000

總利息

$24,638,947

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-24,754,000

$320,683

置业成本总预算

HK$-24,754,000

首期

$-25,084,000
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

$320,683

详细供款表重置

免责声明

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於个别情况。阁下使用及依赖该等数据前请先谘询有关财务顾问。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

马鞍山嘉华星涛湾第02座

thumb_up

嘉华星涛湾西北2房海景单位

实

565 呎

@13,274

建

724 呎

@10,359

local_fire_department 至HIT

售$750 万

实

565 呎

@13,274

建

724 呎

@10,359

售$750 万

local_fire_department 至HIT

马鞍山观澜雅轩

thumb_up

观澜雅轩高层向南,诚意推介

实

601 呎

@12,479

建

778 呎

@9,640

local_fire_department 至HIT

售$750 万

实

601 呎

@12,479

建

778 呎

@9,640

售$750 万

local_fire_department 至HIT

沙田柏傲庄 I 第03B座

thumb_up

＊大围市中心＊＊交通设施完善＊＊全新楼＊即租即住＊

实

327 呎

@23,853

local_fire_department 至HIT hotel_class 楼王

售$780 万

实

327 呎

@23,853

售$780 万

local_fire_department 至HIT hotel_class 楼王

马鞍山迎海

thumb_up

迎海近马鐡近商场~新净即住~

实

499 呎

@14,629

local_fire_department 至HIT

售$730 万

实

499 呎

@14,629

售$730 万

local_fire_department 至HIT

马鞍山迎海

thumb_up

罕有放盘有心卖价可倾

实

547 呎

@15,174

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价 vpn_key 有匙即睇

售$830 万

实

547 呎

@15,174

售$830 万

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价 vpn_key 有匙即睇

马鞍山迎海第02期星湾第20座

thumb_up

迎海有装修新型屋苑! 业主有心!

实

480 呎

@15,208

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价 verified 首置必买

售$730 万

实

480 呎

@15,208

售$730 万

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价 verified 首置必买

马鞍山新港城 N座

thumb_up

地铁上盖大厅舒适

实

512 呎

@14,258

建

683 呎

@10,688

local_fire_department 至HIT

售$730 万

实

512 呎

@14,258

建

683 呎

@10,688

售$730 万

local_fire_department 至HIT

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

VR实景

马鞍山迎海

thumb_up

高层2房半可睇楼

实

496 呎

@16,895

local_fire_department 至HIT verified 首置必买 pets 爱竉必选

售$838 万

实

496 呎

@16,895

售$838 万

local_fire_department 至HIT verified 首置必买 pets 爱竉必选

西贡逸珑海汇天台特色户

thumb_up

逸珑海汇天台特色户

实

528 呎

@15,152

real_estate_agent 罕有放盘 local_offer 低水笋价

售$800 万

实

528 呎

@15,152

售$800 万

real_estate_agent 罕有放盘 local_offer 低水笋价

马鞍山晓峰湾畔第03座

thumb_up

高层露台三房套，业主诚意出售价钱好商议

实

684 呎

@11,696

建

901 呎

@8,879

local_fire_department 至HIT

售$800 万

实

684 呎

@11,696

建

901 呎

@8,879

售$800 万

local_fire_department 至HIT

西贡复式连天台,车位 (连租约)

thumb_up

西贡

建

1,300 呎

@6,923

local_fire_department 至HIT

售$900 万

建

1,300 呎

@6,923

售$900 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$198,006	$152,151	$124,684	$106,411
1.500	$205,367	$159,645	$132,315	$114,180
2.000	$212,898	$167,366	$140,228	$122,285
2.500	$220,601	$175,313	$148,420	$130,722
3.000	$228,472	$183,483	$156,888	$139,483
3.500	$236,512	$191,874	$165,626	$148,562
4.000	$244,718	$200,483	$174,630	$157,948
4.125	$246,796	$202,668	$176,921	$160,342
4.500	$253,090	$209,306	$183,892	$167,632
5.000	$261,626	$218,340	$193,406	$177,602
5.500	$270,324	$227,581	$203,165	$187,847
6.000	$279,182	$237,024	$213,161	$198,355

每月供款$160,342

年期

30年

贷款金额

$33,084,000

總利息

$24,638,947

总贷款连利息

$57,722,947

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$113,726	$46,615	$160,342	$33,037,385
2	$113,566	$46,776	$160,342	$32,990,609
3	$113,405	$46,936	$160,342	$32,943,673
4	$113,244	$47,098	$160,342	$32,896,575
5	$113,082	$47,260	$160,342	$32,849,316
6	$112,920	$47,422	$160,342	$32,801,894
7	$112,757	$47,585	$160,342	$32,754,309
8	$112,593	$47,749	$160,342	$32,706,560
9	$112,429	$47,913	$160,342	$32,658,647
10	$112,264	$48,077	$160,342	$32,610,570
11	$112,099	$48,243	$160,342	$32,562,327
12	$111,933	$48,409	$160,342	$32,513,919

第1年供款共

$1,924,098

第1年利息

$1,354,017

第1年共還本金

$570,081

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$111,767	$48,575	$160,342	$32,465,344
14	$111,600	$48,742	$160,342	$32,416,602
15	$111,432	$48,909	$160,342	$32,367,693
16	$111,264	$49,078	$160,342	$32,318,615
17	$111,095	$49,246	$160,342	$32,269,369
18	$110,926	$49,416	$160,342	$32,219,953
19	$110,756	$49,585	$160,342	$32,170,368
20	$110,586	$49,756	$160,342	$32,120,612
21	$110,415	$49,927	$160,342	$32,070,685
22	$110,243	$50,099	$160,342	$32,020,586
23	$110,071	$50,271	$160,342	$31,970,316
24	$109,898	$50,444	$160,342	$31,919,872

第2年供款共

$1,924,098

第2年利息

$1,330,051

第2年共還本金

$594,047

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$109,725	$50,617	$160,342	$31,869,255
26	$109,551	$50,791	$160,342	$31,818,464
27	$109,376	$50,966	$160,342	$31,767,499
28	$109,201	$51,141	$160,342	$31,716,358
29	$109,025	$51,317	$160,342	$31,665,041
30	$108,849	$51,493	$160,342	$31,613,548
31	$108,672	$51,670	$160,342	$31,561,878
32	$108,494	$51,848	$160,342	$31,510,031
33	$108,316	$52,026	$160,342	$31,458,005
34	$108,137	$52,205	$160,342	$31,405,800
35	$107,957	$52,384	$160,342	$31,353,416
36	$107,777	$52,564	$160,342	$31,300,852

第3年供款共

$1,924,098

第3年利息

$1,305,078

第3年共還本金

$619,020

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$107,597	$52,745	$160,342	$31,248,107
38	$107,415	$52,926	$160,342	$31,195,181
39	$107,233	$53,108	$160,342	$31,142,073
40	$107,051	$53,291	$160,342	$31,088,783
41	$106,868	$53,474	$160,342	$31,035,309
42	$106,684	$53,658	$160,342	$30,981,651
43	$106,499	$53,842	$160,342	$30,927,809
44	$106,314	$54,027	$160,342	$30,873,782
45	$106,129	$54,213	$160,342	$30,819,569
46	$105,942	$54,399	$160,342	$30,765,170
47	$105,755	$54,586	$160,342	$30,710,583
48	$105,568	$54,774	$160,342	$30,655,810

第4年供款共

$1,924,098

第4年利息

$1,279,055

第4年共還本金

$645,043

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$105,379	$54,962	$160,342	$30,600,847
50	$105,190	$55,151	$160,342	$30,545,696
51	$105,001	$55,341	$160,342	$30,490,356
52	$104,811	$55,531	$160,342	$30,434,825
53	$104,620	$55,722	$160,342	$30,379,103
54	$104,428	$55,913	$160,342	$30,323,189
55	$104,236	$56,106	$160,342	$30,267,084
56	$104,043	$56,298	$160,342	$30,210,786
57	$103,850	$56,492	$160,342	$30,154,294
58	$103,655	$56,686	$160,342	$30,097,607
59	$103,461	$56,881	$160,342	$30,040,726
60	$103,265	$57,077	$160,342	$29,983,650

第5年供款共

$1,924,098

第5年利息

$1,251,939

第5年共還本金

$672,160

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$103,069	$57,273	$160,342	$29,926,377
62	$102,872	$57,470	$160,342	$29,868,908
63	$102,674	$57,667	$160,342	$29,811,240
64	$102,476	$57,865	$160,342	$29,753,375
65	$102,277	$58,064	$160,342	$29,695,311
66	$102,078	$58,264	$160,342	$29,637,047
67	$101,877	$58,464	$160,342	$29,578,583
68	$101,676	$58,665	$160,342	$29,519,918
69	$101,475	$58,867	$160,342	$29,461,051
70	$101,272	$59,069	$160,342	$29,401,982
71	$101,069	$59,272	$160,342	$29,342,709
72	$100,866	$59,476	$160,342	$29,283,233

第6年供款共

$1,924,098

第6年利息

$1,223,682

第6年共還本金

$700,416

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$100,661	$59,680	$160,342	$29,223,553
74	$100,456	$59,886	$160,342	$29,163,668
75	$100,250	$60,091	$160,342	$29,103,576
76	$100,044	$60,298	$160,342	$29,043,278
77	$99,836	$60,505	$160,342	$28,982,773
78	$99,628	$60,713	$160,342	$28,922,060
79	$99,420	$60,922	$160,342	$28,861,138
80	$99,210	$61,131	$160,342	$28,800,006
81	$99,000	$61,341	$160,342	$28,738,665
82	$98,789	$61,552	$160,342	$28,677,113
83	$98,578	$61,764	$160,342	$28,615,349
84	$98,365	$61,976	$160,342	$28,553,372

第7年供款共

$1,924,098

第7年利息

$1,194,237

第7年共還本金

$729,861

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$98,152	$62,189	$160,342	$28,491,183
86	$97,938	$62,403	$160,342	$28,428,780
87	$97,724	$62,618	$160,342	$28,366,162
88	$97,509	$62,833	$160,342	$28,303,330
89	$97,293	$63,049	$160,342	$28,240,281
90	$97,076	$63,266	$160,342	$28,177,015
91	$96,858	$63,483	$160,342	$28,113,532
92	$96,640	$63,701	$160,342	$28,049,831
93	$96,421	$63,920	$160,342	$27,985,911
94	$96,202	$64,140	$160,342	$27,921,771
95	$95,981	$64,360	$160,342	$27,857,410
96	$95,760	$64,582	$160,342	$27,792,829

第8年供款共

$1,924,098

第8年利息

$1,163,554

第8年共還本金

$760,544

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$95,538	$64,804	$160,342	$27,728,025
98	$95,315	$65,026	$160,342	$27,662,998
99	$95,092	$65,250	$160,342	$27,597,749
100	$94,867	$65,474	$160,342	$27,532,274
101	$94,642	$65,699	$160,342	$27,466,575
102	$94,416	$65,925	$160,342	$27,400,650
103	$94,190	$66,152	$160,342	$27,334,498
104	$93,962	$66,379	$160,342	$27,268,119
105	$93,734	$66,607	$160,342	$27,201,511
106	$93,505	$66,836	$160,342	$27,134,675
107	$93,275	$67,066	$160,342	$27,067,609
108	$93,045	$67,297	$160,342	$27,000,312

第9年供款共

$1,924,098

第9年利息

$1,131,582

第9年共還本金

$792,516

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$92,814	$67,528	$160,342	$26,932,785
110	$92,581	$67,760	$160,342	$26,865,024
111	$92,349	$67,993	$160,342	$26,797,031
112	$92,115	$68,227	$160,342	$26,728,805
113	$91,880	$68,461	$160,342	$26,660,343
114	$91,645	$68,697	$160,342	$26,591,647
115	$91,409	$68,933	$160,342	$26,522,714
116	$91,172	$69,170	$160,342	$26,453,544
117	$90,934	$69,407	$160,342	$26,384,137
118	$90,695	$69,646	$160,342	$26,314,491
119	$90,456	$69,885	$160,342	$26,244,606
120	$90,216	$70,126	$160,342	$26,174,480

第10年供款共

$1,924,098

第10年利息

$1,098,266

第10年共還本金

$825,833

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$89,975	$70,367	$160,342	$26,104,113
122	$89,733	$70,609	$160,342	$26,033,504
123	$89,490	$70,851	$160,342	$25,962,653
124	$89,247	$71,095	$160,342	$25,891,558
125	$89,002	$71,339	$160,342	$25,820,219
126	$88,757	$71,585	$160,342	$25,748,634
127	$88,511	$71,831	$160,342	$25,676,804
128	$88,264	$72,078	$160,342	$25,604,726
129	$88,016	$72,325	$160,342	$25,532,401
130	$87,768	$72,574	$160,342	$25,459,827
131	$87,518	$72,823	$160,342	$25,387,004
132	$87,268	$73,074	$160,342	$25,313,930

第11年供款共

$1,924,098

第11年利息

$1,063,548

第11年共還本金

$860,550

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$87,017	$73,325	$160,342	$25,240,605
134	$86,765	$73,577	$160,342	$25,167,028
135	$86,512	$73,830	$160,342	$25,093,198
136	$86,258	$74,084	$160,342	$25,019,115
137	$86,003	$74,338	$160,342	$24,944,776
138	$85,748	$74,594	$160,342	$24,870,183
139	$85,491	$74,850	$160,342	$24,795,332
140	$85,234	$75,108	$160,342	$24,720,225
141	$84,976	$75,366	$160,342	$24,644,859
142	$84,717	$75,625	$160,342	$24,569,234
143	$84,457	$75,885	$160,342	$24,493,349
144	$84,196	$76,146	$160,342	$24,417,204

第12年供款共

$1,924,098

第12年利息

$1,027,372

第12年共還本金

$896,726

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$83,934	$76,407	$160,342	$24,340,796
146	$83,671	$76,670	$160,342	$24,264,126
147	$83,408	$76,934	$160,342	$24,187,193
148	$83,143	$77,198	$160,342	$24,109,995
149	$82,878	$77,463	$160,342	$24,032,531
150	$82,612	$77,730	$160,342	$23,954,802
151	$82,345	$77,997	$160,342	$23,876,805
152	$82,077	$78,265	$160,342	$23,798,540
153	$81,807	$78,534	$160,342	$23,720,006
154	$81,538	$78,804	$160,342	$23,641,202
155	$81,267	$79,075	$160,342	$23,562,127
156	$80,995	$79,347	$160,342	$23,482,780

第13年供款共

$1,924,098

第13年利息

$989,675

第13年共還本金

$934,424

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$80,722	$79,619	$160,342	$23,403,161
158	$80,448	$79,893	$160,342	$23,323,268
159	$80,174	$80,168	$160,342	$23,243,100
160	$79,898	$80,443	$160,342	$23,162,656
161	$79,622	$80,720	$160,342	$23,081,937
162	$79,344	$80,997	$160,342	$23,000,939
163	$79,066	$81,276	$160,342	$22,919,663
164	$78,786	$81,555	$160,342	$22,838,108
165	$78,506	$81,836	$160,342	$22,756,273
166	$78,225	$82,117	$160,342	$22,674,156
167	$77,942	$82,399	$160,342	$22,591,757
168	$77,659	$82,682	$160,342	$22,509,074

第14年供款共

$1,924,098

第14年利息

$950,392

第14年共還本金

$973,706

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$77,375	$82,967	$160,342	$22,426,108
170	$77,090	$83,252	$160,342	$22,342,856
171	$76,804	$83,538	$160,342	$22,259,318
172	$76,516	$83,825	$160,342	$22,175,493
173	$76,228	$84,113	$160,342	$22,091,380
174	$75,939	$84,402	$160,342	$22,006,977
175	$75,649	$84,693	$160,342	$21,922,285
176	$75,358	$84,984	$160,342	$21,837,301
177	$75,066	$85,276	$160,342	$21,752,025
178	$74,773	$85,569	$160,342	$21,666,456
179	$74,478	$85,863	$160,342	$21,580,593
180	$74,183	$86,158	$160,342	$21,494,435

第15年供款共

$1,924,098

第15年利息

$909,459

第15年共還本金

$1,014,639

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$73,887	$86,454	$160,342	$21,407,981
182	$73,590	$86,752	$160,342	$21,321,229
183	$73,292	$87,050	$160,342	$21,234,179
184	$72,992	$87,349	$160,342	$21,146,830
185	$72,692	$87,649	$160,342	$21,059,181
186	$72,391	$87,951	$160,342	$20,971,230
187	$72,089	$88,253	$160,342	$20,882,978
188	$71,785	$88,556	$160,342	$20,794,421
189	$71,481	$88,861	$160,342	$20,705,561
190	$71,175	$89,166	$160,342	$20,616,394
191	$70,869	$89,473	$160,342	$20,526,922
192	$70,561	$89,780	$160,342	$20,437,142

第16年供款共

$1,924,098

第16年利息

$866,805

第16年共還本金

$1,057,294

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$70,253	$90,089	$160,342	$20,347,053
194	$69,943	$90,399	$160,342	$20,256,654
195	$69,632	$90,709	$160,342	$20,165,945
196	$69,320	$91,021	$160,342	$20,074,924
197	$69,008	$91,334	$160,342	$19,983,590
198	$68,694	$91,648	$160,342	$19,891,942
199	$68,379	$91,963	$160,342	$19,799,979
200	$68,062	$92,279	$160,342	$19,707,700
201	$67,745	$92,596	$160,342	$19,615,104
202	$67,427	$92,915	$160,342	$19,522,189
203	$67,108	$93,234	$160,342	$19,428,955
204	$66,787	$93,554	$160,342	$19,335,400

第17年供款共

$1,924,098

第17年利息

$822,357

第17年共還本金

$1,101,741

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$66,465	$93,876	$160,342	$19,241,524
206	$66,143	$94,199	$160,342	$19,147,326
207	$65,819	$94,523	$160,342	$19,052,803
208	$65,494	$94,848	$160,342	$18,957,956
209	$65,168	$95,174	$160,342	$18,862,782
210	$64,841	$95,501	$160,342	$18,767,281
211	$64,513	$95,829	$160,342	$18,671,452
212	$64,183	$96,158	$160,342	$18,575,294
213	$63,853	$96,489	$160,342	$18,478,805
214	$63,521	$96,821	$160,342	$18,381,984
215	$63,188	$97,153	$160,342	$18,284,831
216	$62,854	$97,487	$160,342	$18,187,343

第18年供款共

$1,924,098

第18年利息

$776,041

第18年共還本金

$1,148,057

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$62,519	$97,823	$160,342	$18,089,521
218	$62,183	$98,159	$160,342	$17,991,362
219	$61,845	$98,496	$160,342	$17,892,866
220	$61,507	$98,835	$160,342	$17,794,031
221	$61,167	$99,175	$160,342	$17,694,857
222	$60,826	$99,515	$160,342	$17,595,341
223	$60,484	$99,858	$160,342	$17,495,484
224	$60,141	$100,201	$160,342	$17,395,283
225	$59,796	$100,545	$160,342	$17,294,738
226	$59,451	$100,891	$160,342	$17,193,847
227	$59,104	$101,238	$160,342	$17,092,609
228	$58,756	$101,586	$160,342	$16,991,023

第19年供款共

$1,924,098

第19年利息

$727,778

第19年共還本金

$1,196,320

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$58,407	$101,935	$160,342	$16,889,089
230	$58,056	$102,285	$160,342	$16,786,803
231	$57,705	$102,637	$160,342	$16,684,166
232	$57,352	$102,990	$160,342	$16,581,177
233	$56,998	$103,344	$160,342	$16,477,833
234	$56,643	$103,699	$160,342	$16,374,134
235	$56,286	$104,055	$160,342	$16,270,079
236	$55,928	$104,413	$160,342	$16,165,665
237	$55,569	$104,772	$160,342	$16,060,893
238	$55,209	$105,132	$160,342	$15,955,761
239	$54,848	$105,494	$160,342	$15,850,268
240	$54,485	$105,856	$160,342	$15,744,411

第20年供款共

$1,924,098

第20年利息

$677,486

第20年共還本金

$1,246,612

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$54,121	$106,220	$160,342	$15,638,191
242	$53,756	$106,585	$160,342	$15,531,606
243	$53,390	$106,952	$160,342	$15,424,654
244	$53,022	$107,319	$160,342	$15,317,335
245	$52,653	$107,688	$160,342	$15,209,647
246	$52,283	$108,058	$160,342	$15,101,589
247	$51,912	$108,430	$160,342	$14,993,159
248	$51,539	$108,803	$160,342	$14,884,356
249	$51,165	$109,177	$160,342	$14,775,180
250	$50,790	$109,552	$160,342	$14,665,628
251	$50,413	$109,928	$160,342	$14,555,699
252	$50,035	$110,306	$160,342	$14,445,393

第21年供款共

$1,924,098

第21年利息

$625,080

第21年共還本金

$1,299,018

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$49,656	$110,685	$160,342	$14,334,708
254	$49,276	$111,066	$160,342	$14,223,642
255	$48,894	$111,448	$160,342	$14,112,194
256	$48,511	$111,831	$160,342	$14,000,363
257	$48,126	$112,215	$160,342	$13,888,148
258	$47,741	$112,601	$160,342	$13,775,547
259	$47,353	$112,988	$160,342	$13,662,559
260	$46,965	$113,376	$160,342	$13,549,182
261	$46,575	$113,766	$160,342	$13,435,416
262	$46,184	$114,157	$160,342	$13,321,259
263	$45,792	$114,550	$160,342	$13,206,709
264	$45,398	$114,943	$160,342	$13,091,766

第22年供款共

$1,924,098

第22年利息

$570,471

第22年共還本金

$1,353,627

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$45,003	$115,339	$160,342	$12,976,427
266	$44,606	$115,735	$160,342	$12,860,692
267	$44,209	$116,133	$160,342	$12,744,559
268	$43,809	$116,532	$160,342	$12,628,027
269	$43,409	$116,933	$160,342	$12,511,094
270	$43,007	$117,335	$160,342	$12,393,760
271	$42,604	$117,738	$160,342	$12,276,022
272	$42,199	$118,143	$160,342	$12,157,879
273	$41,793	$118,549	$160,342	$12,039,330
274	$41,385	$118,956	$160,342	$11,920,374
275	$40,976	$119,365	$160,342	$11,801,009
276	$40,566	$119,776	$160,342	$11,681,233

第23年供款共

$1,924,098

第23年利息

$513,566

第23年共還本金

$1,410,532

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$40,154	$120,187	$160,342	$11,561,046
278	$39,741	$120,600	$160,342	$11,440,445
279	$39,327	$121,015	$160,342	$11,319,431
280	$38,911	$121,431	$160,342	$11,198,000
281	$38,493	$121,848	$160,342	$11,076,151
282	$38,074	$122,267	$160,342	$10,953,884
283	$37,654	$122,688	$160,342	$10,831,196
284	$37,232	$123,109	$160,342	$10,708,087
285	$36,809	$123,532	$160,342	$10,584,555
286	$36,384	$123,957	$160,342	$10,460,597
287	$35,958	$124,383	$160,342	$10,336,214
288	$35,531	$124,811	$160,342	$10,211,403

第24年供款共

$1,924,098

第24年利息

$454,269

第24年共還本金

$1,469,830

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$35,102	$125,240	$160,342	$10,086,164
290	$34,671	$125,670	$160,342	$9,960,493
291	$34,239	$126,102	$160,342	$9,834,391
292	$33,806	$126,536	$160,342	$9,707,855
293	$33,371	$126,971	$160,342	$9,580,884
294	$32,934	$127,407	$160,342	$9,453,477
295	$32,496	$127,845	$160,342	$9,325,632
296	$32,057	$128,285	$160,342	$9,197,347
297	$31,616	$128,726	$160,342	$9,068,622
298	$31,173	$129,168	$160,342	$8,939,454
299	$30,729	$129,612	$160,342	$8,809,841
300	$30,284	$130,058	$160,342	$8,679,784

第25年供款共

$1,924,098

第25年利息

$392,479

第25年共還本金

$1,531,620

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$29,837	$130,505	$160,342	$8,549,279
302	$29,388	$130,953	$160,342	$8,418,326
303	$28,938	$131,404	$160,342	$8,286,922
304	$28,486	$131,855	$160,342	$8,155,067
305	$28,033	$132,308	$160,342	$8,022,758
306	$27,578	$132,763	$160,342	$7,889,995
307	$27,122	$133,220	$160,342	$7,756,775
308	$26,664	$133,678	$160,342	$7,623,098
309	$26,204	$134,137	$160,342	$7,488,961
310	$25,743	$134,598	$160,342	$7,354,363
311	$25,281	$135,061	$160,342	$7,219,302
312	$24,816	$135,525	$160,342	$7,083,776

第26年供款共

$1,924,098

第26年利息

$328,091

第26年共還本金

$1,596,007

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$24,350	$135,991	$160,342	$6,947,785
314	$23,883	$136,459	$160,342	$6,811,327
315	$23,414	$136,928	$160,342	$6,674,399
316	$22,943	$137,398	$160,342	$6,537,001
317	$22,471	$137,871	$160,342	$6,399,131
318	$21,997	$138,345	$160,342	$6,260,786
319	$21,521	$138,820	$160,342	$6,121,966
320	$21,044	$139,297	$160,342	$5,982,669
321	$20,565	$139,776	$160,342	$5,842,893
322	$20,085	$140,257	$160,342	$5,702,636
323	$19,603	$140,739	$160,342	$5,561,897
324	$19,119	$141,222	$160,342	$5,420,675

第27年供款共

$1,924,098

第27年利息

$260,997

第27年共還本金

$1,663,102

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$18,634	$141,708	$160,342	$5,278,967
326	$18,146	$142,195	$160,342	$5,136,772
327	$17,658	$142,684	$160,342	$4,994,088
328	$17,167	$143,174	$160,342	$4,850,914
329	$16,675	$143,667	$160,342	$4,707,247
330	$16,181	$144,160	$160,342	$4,563,087
331	$15,686	$144,656	$160,342	$4,418,431
332	$15,188	$145,153	$160,342	$4,273,278
333	$14,689	$145,652	$160,342	$4,127,626
334	$14,189	$146,153	$160,342	$3,981,473
335	$13,686	$146,655	$160,342	$3,834,818
336	$13,182	$147,159	$160,342	$3,687,658

第28年供款共

$1,924,098

第28年利息

$191,082

第28年共還本金

$1,733,017

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$12,676	$147,665	$160,342	$3,539,993
338	$12,169	$148,173	$160,342	$3,391,820
339	$11,659	$148,682	$160,342	$3,243,138
340	$11,148	$149,193	$160,342	$3,093,945
341	$10,635	$149,706	$160,342	$2,944,239
342	$10,121	$150,221	$160,342	$2,794,018
343	$9,604	$150,737	$160,342	$2,643,281
344	$9,086	$151,255	$160,342	$2,492,026
345	$8,566	$151,775	$160,342	$2,340,251
346	$8,045	$152,297	$160,342	$2,187,954
347	$7,521	$152,820	$160,342	$2,035,133
348	$6,996	$153,346	$160,342	$1,881,788

第29年供款共

$1,924,098

第29年利息

$118,228

第29年共還本金

$1,805,871

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$6,469	$153,873	$160,342	$1,727,915
350	$5,940	$154,402	$160,342	$1,573,513
351	$5,409	$154,933	$160,342	$1,418,580
352	$4,876	$155,465	$160,342	$1,263,115
353	$4,342	$156,000	$160,342	$1,107,116
354	$3,806	$156,536	$160,342	$950,580
355	$3,268	$157,074	$160,342	$793,506
356	$2,728	$157,614	$160,342	$635,892
357	$2,186	$158,156	$160,342	$477,736
358	$1,642	$158,699	$160,342	$319,037
359	$1,097	$159,245	$160,342	$159,792
360	$549	$159,792	$160,342	$0

第30年供款共

$1,924,098

第30年利息

$42,311

第30年共還本金

$1,881,788

receipt_long 详细供款表 request_quote 支出一览 restart_alt 重置

分享

楼价

按揭成数

按揭保险费 info

全期置业总支出 HK$32,968,947

免责声明

笋盘推介

按揭保险费
info