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$41,088,114

每月供款
$222,329

首期

$-39,280,000

总贷款额

$47,280,000

總利息

$32,758,114

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-38,950,000

$444,656

置业成本总预算

HK$-38,950,000

首期

$-39,280,000
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

$444,656

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

马鞍山听涛雅苑第03座

thumb_up

内园实用三房, 正东南景

实

733 呎

@11,596

建

906 呎

@9,382

local_fire_department 至HIT

售$850 万

实

733 呎

@11,596

建

906 呎

@9,382

售$850 万

local_fire_department 至HIT

大埔沙田段大埔公路

thumb_up

别墅屋罕有

建

612 呎

@11,438

售$700 万

建

612 呎

@11,438

售$700 万

马鞍山泓碧第03座

thumb_up

楼龄新~开扬池景

实

518 呎

@15,985

real_estate_agent 罕有放盘

售$828 万

实

518 呎

@15,985

售$828 万

real_estate_agent 罕有放盘

马鞍山云海第01期榕海臺第02座

thumb_up

新鸿基名牌楼盘望内园景间隔实用环境舒适

实

481 呎

@17,879

flight_takeoff 移民急让

售$860 万

实

481 呎

@17,879

售$860 万

flight_takeoff 移民急让

大埔逸珑湾 8

thumb_up

逸珑湾 8 邻近科学园新楼龄 2房

实

543 呎

@14,733

local_fire_department 至HIT

售$800 万

实

543 呎

@14,733

售$800 万

local_fire_department 至HIT

马鞍山嘉华星涛湾第01座

thumb_up

高层靓装靓海景,即买可即住

实

466 呎

@15,021

建

635 呎

@11,024

local_fire_department 至HIT hotel_class 楼王

售$700 万

实

466 呎

@15,021

建

635 呎

@11,024

售$700 万

local_fire_department 至HIT hotel_class 楼王

VR实景

马鞍山海典居第01座

thumb_up

移民急让，新执装修

实

559 呎

@14,132

建

750 呎

@10,533

local_fire_department 至HIT directions_run 即走 flight_takeoff 移民急让

售$790 万

实

559 呎

@14,132

建

750 呎

@10,533

售$790 万

local_fire_department 至HIT directions_run 即走 flight_takeoff 移民急让

沙田碧涛花园第02期 B座富临阁

thumb_up

碧涛花园开扬河景3房

实

812 呎

@10,567

建

1,146 呎

@7,487

local_fire_department 至HIT directions_run 即走

售$858 万

实

812 呎

@10,567

建

1,146 呎

@7,487

售$858 万

local_fire_department 至HIT directions_run 即走

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

马鞍山迎海第01期第03座

thumb_up

海景1房+书房

实

512 呎

@15,234

建

642 呎

@12,150

local_fire_department 至HIT real_estate_agent 罕有放盘

售$780 万

实

512 呎

@15,234

建

642 呎

@12,150

售$780 万

local_fire_department 至HIT real_estate_agent 罕有放盘

马鞍山迎海第03期星湾御第25座

thumb_up

特色单位 1房高层【有山有海】

实

521 呎

@14,012

directions_run 即走 verified 首置必买

售$730 万

实

521 呎

@14,012

售$730 万

directions_run 即走 verified 首置必买

沙田沙田第一城

thumb_up

罕有3房企理必睇

实

478 呎

@14,644

建

605 呎

@11,570

local_fire_department 至HIT real_estate_agent 罕有放盘 verified 首置必买

售$700 万

实

478 呎

@14,644

建

605 呎

@11,570

售$700 万

local_fire_department 至HIT real_estate_agent 罕有放盘 verified 首置必买

利率	15年	20年	25年	30年
1.000	$282,968	$217,438	$178,185	$152,071
1.500	$293,487	$228,147	$189,090	$163,173
2.000	$304,251	$239,182	$200,398	$174,756
2.500	$315,258	$250,538	$212,106	$186,813
3.000	$326,507	$262,214	$224,207	$199,334
3.500	$337,996	$274,205	$236,695	$212,308
3.875	$346,770	$283,403	$246,310	$222,328
4.000	$349,724	$286,507	$249,561	$225,722
4.500	$361,689	$299,117	$262,798	$239,561
5.000	$373,887	$312,027	$276,394	$253,809
5.500	$386,317	$325,233	$290,341	$268,451
6.000	$398,976	$338,729	$304,626	$283,467

每月供款$222,329

年期

30年

贷款金额

$47,280,000

總利息

$32,758,114

总贷款连利息

$80,038,114

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$152,675	$69,653	$222,328	$47,210,347
2	$152,450	$69,878	$222,328	$47,140,469
3	$152,224	$70,104	$222,328	$47,070,365
4	$151,998	$70,330	$222,328	$47,000,035
5	$151,771	$70,557	$222,328	$46,929,478
6	$151,543	$70,785	$222,328	$46,858,693
7	$151,315	$71,014	$222,328	$46,787,679
8	$151,085	$71,243	$222,328	$46,716,437
9	$150,855	$71,473	$222,328	$46,644,964
10	$150,624	$71,704	$222,328	$46,573,260
11	$150,393	$71,935	$222,328	$46,501,325
12	$150,161	$72,168	$222,328	$46,429,157

第1年供款共

$2,667,937

第1年利息

$1,817,094

第1年共還本金

$850,843

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$149,927	$72,401	$222,328	$46,356,757
14	$149,694	$72,634	$222,328	$46,284,122
15	$149,459	$72,869	$222,328	$46,211,253
16	$149,224	$73,104	$222,328	$46,138,149
17	$148,988	$73,340	$222,328	$46,064,809
18	$148,751	$73,577	$222,328	$45,991,231
19	$148,513	$73,815	$222,328	$45,917,417
20	$148,275	$74,053	$222,328	$45,843,364
21	$148,036	$74,292	$222,328	$45,769,071
22	$147,796	$74,532	$222,328	$45,694,539
23	$147,555	$74,773	$222,328	$45,619,766
24	$147,314	$75,014	$222,328	$45,544,752

第2年供款共

$2,667,937

第2年利息

$1,783,532

第2年共還本金

$884,405

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$147,072	$75,256	$222,328	$45,469,496
26	$146,829	$75,500	$222,328	$45,393,996
27	$146,585	$75,743	$222,328	$45,318,253
28	$146,340	$75,988	$222,328	$45,242,265
29	$146,095	$76,233	$222,328	$45,166,032
30	$145,849	$76,479	$222,328	$45,089,552
31	$145,602	$76,726	$222,328	$45,012,826
32	$145,354	$76,974	$222,328	$44,935,852
33	$145,105	$77,223	$222,328	$44,858,629
34	$144,856	$77,472	$222,328	$44,781,157
35	$144,606	$77,722	$222,328	$44,703,434
36	$144,355	$77,973	$222,328	$44,625,461

第3年供款共

$2,667,937

第3年利息

$1,748,646

第3年共還本金

$919,291

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$144,103	$78,225	$222,328	$44,547,236
38	$143,850	$78,478	$222,328	$44,468,759
39	$143,597	$78,731	$222,328	$44,390,027
40	$143,343	$78,985	$222,328	$44,311,042
41	$143,088	$79,240	$222,328	$44,231,802
42	$142,832	$79,496	$222,328	$44,152,306
43	$142,575	$79,753	$222,328	$44,072,553
44	$142,318	$80,010	$222,328	$43,992,542
45	$142,059	$80,269	$222,328	$43,912,273
46	$141,800	$80,528	$222,328	$43,831,745
47	$141,540	$80,788	$222,328	$43,750,957
48	$141,279	$81,049	$222,328	$43,669,908

第4年供款共

$2,667,937

第4年利息

$1,712,384

第4年共還本金

$955,553

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$141,017	$81,311	$222,328	$43,588,598
50	$140,755	$81,573	$222,328	$43,507,024
51	$140,491	$81,837	$222,328	$43,425,188
52	$140,227	$82,101	$222,328	$43,343,087
53	$139,962	$82,366	$222,328	$43,260,721
54	$139,696	$82,632	$222,328	$43,178,089
55	$139,429	$82,899	$222,328	$43,095,190
56	$139,162	$83,167	$222,328	$43,012,023
57	$138,893	$83,435	$222,328	$42,928,588
58	$138,624	$83,705	$222,328	$42,844,884
59	$138,353	$83,975	$222,328	$42,760,909
60	$138,082	$84,246	$222,328	$42,676,663

第5年供款共

$2,667,937

第5年利息

$1,674,692

第5年共還本金

$993,245

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$137,810	$84,518	$222,328	$42,592,145
62	$137,537	$84,791	$222,328	$42,507,354
63	$137,263	$85,065	$222,328	$42,422,289
64	$136,989	$85,339	$222,328	$42,336,950
65	$136,713	$85,615	$222,328	$42,251,335
66	$136,437	$85,891	$222,328	$42,165,443
67	$136,159	$86,169	$222,328	$42,079,274
68	$135,881	$86,447	$222,328	$41,992,827
69	$135,602	$86,726	$222,328	$41,906,101
70	$135,322	$87,006	$222,328	$41,819,095
71	$135,041	$87,287	$222,328	$41,731,807
72	$134,759	$87,569	$222,328	$41,644,238

第6年供款共

$2,667,937

第6年利息

$1,635,512

第6年共還本金

$1,032,425

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$134,476	$87,852	$222,328	$41,556,386
74	$134,192	$88,136	$222,328	$41,468,251
75	$133,908	$88,420	$222,328	$41,379,831
76	$133,622	$88,706	$222,328	$41,291,125
77	$133,336	$88,992	$222,328	$41,202,133
78	$133,049	$89,280	$222,328	$41,112,853
79	$132,760	$89,568	$222,328	$41,023,285
80	$132,471	$89,857	$222,328	$40,933,428
81	$132,181	$90,147	$222,328	$40,843,281
82	$131,890	$90,438	$222,328	$40,752,843
83	$131,598	$90,730	$222,328	$40,662,112
84	$131,305	$91,023	$222,328	$40,571,089

第7年供款共

$2,667,937

第7年利息

$1,594,788

第7年共還本金

$1,073,149

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$131,011	$91,317	$222,328	$40,479,772
86	$130,716	$91,612	$222,328	$40,388,159
87	$130,420	$91,908	$222,328	$40,296,251
88	$130,123	$92,205	$222,328	$40,204,047
89	$129,826	$92,503	$222,328	$40,111,544
90	$129,527	$92,801	$222,328	$40,018,743
91	$129,227	$93,101	$222,328	$39,925,642
92	$128,927	$93,402	$222,328	$39,832,240
93	$128,625	$93,703	$222,328	$39,738,537
94	$128,322	$94,006	$222,328	$39,644,532
95	$128,019	$94,309	$222,328	$39,550,222
96	$127,714	$94,614	$222,328	$39,455,608

第8年供款共

$2,667,937

第8年利息

$1,552,457

第8年共還本金

$1,115,480

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$127,409	$94,919	$222,328	$39,360,689
98	$127,102	$95,226	$222,328	$39,265,463
99	$126,795	$95,533	$222,328	$39,169,930
100	$126,486	$95,842	$222,328	$39,074,088
101	$126,177	$96,151	$222,328	$38,977,937
102	$125,866	$96,462	$222,328	$38,881,475
103	$125,555	$96,773	$222,328	$38,784,701
104	$125,242	$97,086	$222,328	$38,687,616
105	$124,929	$97,399	$222,328	$38,590,216
106	$124,614	$97,714	$222,328	$38,492,502
107	$124,299	$98,029	$222,328	$38,394,473
108	$123,982	$98,346	$222,328	$38,296,127

第9年供款共

$2,667,937

第9年利息

$1,508,456

第9年共還本金

$1,159,481

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$123,665	$98,664	$222,328	$38,197,464
110	$123,346	$98,982	$222,328	$38,098,481
111	$123,026	$99,302	$222,328	$37,999,180
112	$122,706	$99,622	$222,328	$37,899,557
113	$122,384	$99,944	$222,328	$37,799,613
114	$122,061	$100,267	$222,328	$37,699,346
115	$121,737	$100,591	$222,328	$37,598,756
116	$121,413	$100,915	$222,328	$37,497,840
117	$121,087	$101,241	$222,328	$37,396,599
118	$120,760	$101,568	$222,328	$37,295,031
119	$120,432	$101,896	$222,328	$37,193,135
120	$120,103	$102,225	$222,328	$37,090,909

第10年供款共

$2,667,937

第10年利息

$1,462,719

第10年共還本金

$1,205,218

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$119,773	$102,555	$222,328	$36,988,354
122	$119,442	$102,887	$222,328	$36,885,467
123	$119,109	$103,219	$222,328	$36,782,249
124	$118,776	$103,552	$222,328	$36,678,697
125	$118,442	$103,886	$222,328	$36,574,810
126	$118,106	$104,222	$222,328	$36,470,588
127	$117,770	$104,558	$222,328	$36,366,030
128	$117,432	$104,896	$222,328	$36,261,133
129	$117,093	$105,235	$222,328	$36,155,899
130	$116,753	$105,575	$222,328	$36,050,324
131	$116,413	$105,916	$222,328	$35,944,408
132	$116,070	$106,258	$222,328	$35,838,151

第11年供款共

$2,667,937

第11年利息

$1,415,179

第11年共還本金

$1,252,758

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$115,727	$106,601	$222,328	$35,731,550
134	$115,383	$106,945	$222,328	$35,624,605
135	$115,038	$107,290	$222,328	$35,517,315
136	$114,691	$107,637	$222,328	$35,409,678
137	$114,344	$107,984	$222,328	$35,301,694
138	$113,995	$108,333	$222,328	$35,193,361
139	$113,645	$108,683	$222,328	$35,084,678
140	$113,294	$109,034	$222,328	$34,975,644
141	$112,942	$109,386	$222,328	$34,866,258
142	$112,589	$109,739	$222,328	$34,756,519
143	$112,235	$110,094	$222,328	$34,646,425
144	$111,879	$110,449	$222,328	$34,535,976

第12年供款共

$2,667,937

第12年利息

$1,365,763

第12年共還本金

$1,302,174

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$111,522	$110,806	$222,328	$34,425,171
146	$111,165	$111,163	$222,328	$34,314,007
147	$110,806	$111,522	$222,328	$34,202,485
148	$110,446	$111,883	$222,328	$34,090,602
149	$110,084	$112,244	$222,328	$33,978,358
150	$109,722	$112,606	$222,328	$33,865,752
151	$109,358	$112,970	$222,328	$33,752,782
152	$108,993	$113,335	$222,328	$33,639,447
153	$108,627	$113,701	$222,328	$33,525,747
154	$108,260	$114,068	$222,328	$33,411,679
155	$107,892	$114,436	$222,328	$33,297,243
156	$107,522	$114,806	$222,328	$33,182,437

第13年供款共

$2,667,937

第13年利息

$1,314,398

第13年共還本金

$1,353,540

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$107,152	$115,176	$222,328	$33,067,260
158	$106,780	$115,548	$222,328	$32,951,712
159	$106,407	$115,922	$222,328	$32,835,790
160	$106,032	$116,296	$222,328	$32,719,495
161	$105,657	$116,671	$222,328	$32,602,823
162	$105,280	$117,048	$222,328	$32,485,775
163	$104,902	$117,426	$222,328	$32,368,349
164	$104,523	$117,805	$222,328	$32,250,544
165	$104,142	$118,186	$222,328	$32,132,358
166	$103,761	$118,567	$222,328	$32,013,791
167	$103,378	$118,950	$222,328	$31,894,840
168	$102,994	$119,334	$222,328	$31,775,506

第14年供款共

$2,667,937

第14年利息

$1,261,006

第14年共還本金

$1,406,931

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$102,608	$119,720	$222,328	$31,655,786
170	$102,222	$120,106	$222,328	$31,535,680
171	$101,834	$120,494	$222,328	$31,415,186
172	$101,445	$120,883	$222,328	$31,294,303
173	$101,055	$121,274	$222,328	$31,173,029
174	$100,663	$121,665	$222,328	$31,051,364
175	$100,270	$122,058	$222,328	$30,929,306
176	$99,876	$122,452	$222,328	$30,806,854
177	$99,480	$122,848	$222,328	$30,684,006
178	$99,084	$123,244	$222,328	$30,560,762
179	$98,686	$123,642	$222,328	$30,437,119
180	$98,287	$124,042	$222,328	$30,313,078

第15年供款共

$2,667,937

第15年利息

$1,205,509

第15年共還本金

$1,462,428

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$97,886	$124,442	$222,328	$30,188,636
182	$97,484	$124,844	$222,328	$30,063,792
183	$97,081	$125,247	$222,328	$29,938,545
184	$96,677	$125,652	$222,328	$29,812,893
185	$96,271	$126,057	$222,328	$29,686,836
186	$95,864	$126,464	$222,328	$29,560,371
187	$95,455	$126,873	$222,328	$29,433,499
188	$95,046	$127,282	$222,328	$29,306,216
189	$94,635	$127,693	$222,328	$29,178,523
190	$94,222	$128,106	$222,328	$29,050,417
191	$93,809	$128,519	$222,328	$28,921,898
192	$93,394	$128,934	$222,328	$28,792,963

第16年供款共

$2,667,937

第16年利息

$1,147,822

第16年共還本金

$1,520,115

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$92,977	$129,351	$222,328	$28,663,612
194	$92,560	$129,769	$222,328	$28,533,844
195	$92,141	$130,188	$222,328	$28,403,656
196	$91,720	$130,608	$222,328	$28,273,048
197	$91,298	$131,030	$222,328	$28,142,019
198	$90,875	$131,453	$222,328	$28,010,566
199	$90,451	$131,877	$222,328	$27,878,689
200	$90,025	$132,303	$222,328	$27,746,385
201	$89,598	$132,730	$222,328	$27,613,655
202	$89,169	$133,159	$222,328	$27,480,496
203	$88,739	$133,589	$222,328	$27,346,907
204	$88,308	$134,020	$222,328	$27,212,887

第17年供款共

$2,667,937

第17年利息

$1,087,861

第17年共還本金

$1,580,077

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$87,875	$134,453	$222,328	$27,078,433
206	$87,441	$134,887	$222,328	$26,943,546
207	$87,005	$135,323	$222,328	$26,808,223
208	$86,568	$135,760	$222,328	$26,672,463
209	$86,130	$136,198	$222,328	$26,536,265
210	$85,690	$136,638	$222,328	$26,399,627
211	$85,249	$137,079	$222,328	$26,262,548
212	$84,806	$137,522	$222,328	$26,125,026
213	$84,362	$137,966	$222,328	$25,987,060
214	$83,917	$138,412	$222,328	$25,848,648
215	$83,470	$138,859	$222,328	$25,709,790
216	$83,021	$139,307	$222,328	$25,570,483

第18年供款共

$2,667,937

第18年利息

$1,025,533

第18年共還本金

$1,642,404

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$82,571	$139,757	$222,328	$25,430,726
218	$82,120	$140,208	$222,328	$25,290,518
219	$81,667	$140,661	$222,328	$25,149,857
220	$81,213	$141,115	$222,328	$25,008,742
221	$80,757	$141,571	$222,328	$24,867,172
222	$80,300	$142,028	$222,328	$24,725,144
223	$79,842	$142,486	$222,328	$24,582,657
224	$79,381	$142,947	$222,328	$24,439,711
225	$78,920	$143,408	$222,328	$24,296,302
226	$78,457	$143,871	$222,328	$24,152,431
227	$77,992	$144,336	$222,328	$24,008,095
228	$77,526	$144,802	$222,328	$23,863,293

第19年供款共

$2,667,937

第19年利息

$960,748

第19年共還本金

$1,707,190

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$77,059	$145,270	$222,328	$23,718,024
230	$76,589	$145,739	$222,328	$23,572,285
231	$76,119	$146,209	$222,328	$23,426,076
232	$75,647	$146,681	$222,328	$23,279,394
233	$75,173	$147,155	$222,328	$23,132,239
234	$74,698	$147,630	$222,328	$22,984,609
235	$74,221	$148,107	$222,328	$22,836,502
236	$73,743	$148,585	$222,328	$22,687,917
237	$73,263	$149,065	$222,328	$22,538,852
238	$72,782	$149,546	$222,328	$22,389,306
239	$72,299	$150,029	$222,328	$22,239,276
240	$71,814	$150,514	$222,328	$22,088,763

第20年供款共

$2,667,937

第20年利息

$893,406

第20年共還本金

$1,774,531

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$71,328	$151,000	$222,328	$21,937,763
242	$70,841	$151,487	$222,328	$21,786,275
243	$70,352	$151,977	$222,328	$21,634,299
244	$69,861	$152,467	$222,328	$21,481,831
245	$69,368	$152,960	$222,328	$21,328,872
246	$68,874	$153,454	$222,328	$21,175,418
247	$68,379	$153,949	$222,328	$21,021,469
248	$67,882	$154,446	$222,328	$20,867,023
249	$67,383	$154,945	$222,328	$20,712,078
250	$66,883	$155,445	$222,328	$20,556,632
251	$66,381	$155,947	$222,328	$20,400,685
252	$65,877	$156,451	$222,328	$20,244,234

第21年供款共

$2,667,937

第21年利息

$823,409

第21年共還本金

$1,844,528

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$65,372	$156,956	$222,328	$20,087,278
254	$64,865	$157,463	$222,328	$19,929,815
255	$64,357	$157,971	$222,328	$19,771,844
256	$63,847	$158,482	$222,328	$19,613,362
257	$63,335	$158,993	$222,328	$19,454,369
258	$62,821	$159,507	$222,328	$19,294,862
259	$62,306	$160,022	$222,328	$19,134,841
260	$61,790	$160,539	$222,328	$18,974,302
261	$61,271	$161,057	$222,328	$18,813,245
262	$60,751	$161,577	$222,328	$18,651,668
263	$60,229	$162,099	$222,328	$18,489,569
264	$59,706	$162,622	$222,328	$18,326,947

第22年供款共

$2,667,937

第22年利息

$750,650

第22年共還本金

$1,917,287

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$59,181	$163,147	$222,328	$18,163,800
266	$58,654	$163,674	$222,328	$18,000,126
267	$58,125	$164,203	$222,328	$17,835,923
268	$57,595	$164,733	$222,328	$17,671,190
269	$57,063	$165,265	$222,328	$17,505,925
270	$56,530	$165,799	$222,328	$17,340,127
271	$55,994	$166,334	$222,328	$17,173,793
272	$55,457	$166,871	$222,328	$17,006,922
273	$54,918	$167,410	$222,328	$16,839,512
274	$54,378	$167,951	$222,328	$16,671,561
275	$53,835	$168,493	$222,328	$16,503,068
276	$53,291	$169,037	$222,328	$16,334,032

第23年供款共

$2,667,937

第23年利息

$675,021

第23年共還本金

$1,992,916

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$52,745	$169,583	$222,328	$16,164,449
278	$52,198	$170,130	$222,328	$15,994,318
279	$51,648	$170,680	$222,328	$15,823,639
280	$51,097	$171,231	$222,328	$15,652,408
281	$50,544	$171,784	$222,328	$15,480,624
282	$49,990	$172,339	$222,328	$15,308,285
283	$49,433	$172,895	$222,328	$15,135,390
284	$48,875	$173,453	$222,328	$14,961,937
285	$48,315	$174,014	$222,328	$14,787,923
286	$47,753	$174,575	$222,328	$14,613,348
287	$47,189	$175,139	$222,328	$14,438,209
288	$46,623	$175,705	$222,328	$14,262,504

第24年供款共

$2,667,937

第24年利息

$596,410

第24年共還本金

$2,071,528

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$46,056	$176,272	$222,328	$14,086,232
290	$45,487	$176,841	$222,328	$13,909,391
291	$44,916	$177,412	$222,328	$13,731,978
292	$44,343	$177,985	$222,328	$13,553,993
293	$43,768	$178,560	$222,328	$13,375,433
294	$43,192	$179,137	$222,328	$13,196,296
295	$42,613	$179,715	$222,328	$13,016,581
296	$42,033	$180,295	$222,328	$12,836,286
297	$41,451	$180,878	$222,328	$12,655,408
298	$40,866	$181,462	$222,328	$12,473,947
299	$40,280	$182,048	$222,328	$12,291,899
300	$39,693	$182,636	$222,328	$12,109,264

第25年供款共

$2,667,937

第25年利息

$514,697

第25年共還本金

$2,153,240

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$39,103	$183,225	$222,328	$11,926,038
302	$38,511	$183,817	$222,328	$11,742,221
303	$37,918	$184,411	$222,328	$11,557,811
304	$37,322	$185,006	$222,328	$11,372,805
305	$36,725	$185,603	$222,328	$11,187,201
306	$36,125	$186,203	$222,328	$11,000,999
307	$35,524	$186,804	$222,328	$10,814,195
308	$34,921	$187,407	$222,328	$10,626,787
309	$34,316	$188,012	$222,328	$10,438,775
310	$33,709	$188,620	$222,328	$10,250,155
311	$33,099	$189,229	$222,328	$10,060,927
312	$32,488	$189,840	$222,328	$9,871,087

第26年供款共

$2,667,937

第26年利息

$429,761

第26年共還本金

$2,238,176

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$31,875	$190,453	$222,328	$9,680,634
314	$31,260	$191,068	$222,328	$9,489,567
315	$30,643	$191,685	$222,328	$9,297,882
316	$30,024	$192,304	$222,328	$9,105,578
317	$29,403	$192,925	$222,328	$8,912,654
318	$28,780	$193,548	$222,328	$8,719,106
319	$28,155	$194,173	$222,328	$8,524,933
320	$27,528	$194,800	$222,328	$8,330,134
321	$26,899	$195,429	$222,328	$8,134,705
322	$26,268	$196,060	$222,328	$7,938,645
323	$25,635	$196,693	$222,328	$7,741,952
324	$25,000	$197,328	$222,328	$7,544,624

第27年供款共

$2,667,937

第27年利息

$341,474

第27年共還本金

$2,326,463

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$24,363	$197,965	$222,328	$7,346,659
326	$23,724	$198,605	$222,328	$7,148,054
327	$23,082	$199,246	$222,328	$6,948,809
328	$22,439	$199,889	$222,328	$6,748,919
329	$21,793	$200,535	$222,328	$6,548,385
330	$21,146	$201,182	$222,328	$6,347,202
331	$20,496	$201,832	$222,328	$6,145,371
332	$19,844	$202,484	$222,328	$5,942,887
333	$19,191	$203,138	$222,328	$5,739,749
334	$18,535	$203,793	$222,328	$5,535,956
335	$17,877	$204,452	$222,328	$5,331,504
336	$17,216	$205,112	$222,328	$5,126,393

第28年供款共

$2,667,937

第28年利息

$249,705

第28年共還本金

$2,418,232

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$16,554	$205,774	$222,328	$4,920,618
338	$15,889	$206,439	$222,328	$4,714,180
339	$15,223	$207,105	$222,328	$4,507,075
340	$14,554	$207,774	$222,328	$4,299,301
341	$13,883	$208,445	$222,328	$4,090,856
342	$13,210	$209,118	$222,328	$3,881,738
343	$12,535	$209,793	$222,328	$3,671,944
344	$11,857	$210,471	$222,328	$3,461,474
345	$11,178	$211,150	$222,328	$3,250,323
346	$10,496	$211,832	$222,328	$3,038,491
347	$9,812	$212,516	$222,328	$2,825,975
348	$9,126	$213,203	$222,328	$2,612,772

第29年供款共

$2,667,937

第29年利息

$154,317

第29年共還本金

$2,513,621

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$8,437	$213,891	$222,328	$2,398,881
350	$7,746	$214,582	$222,328	$2,184,299
351	$7,053	$215,275	$222,328	$1,969,025
352	$6,358	$215,970	$222,328	$1,753,055
353	$5,661	$216,667	$222,328	$1,536,388
354	$4,961	$217,367	$222,328	$1,319,021
355	$4,259	$218,069	$222,328	$1,100,952
356	$3,555	$218,773	$222,328	$882,179
357	$2,849	$219,479	$222,328	$662,700
358	$2,140	$220,188	$222,328	$442,512
359	$1,429	$220,899	$222,328	$221,612
360	$716	$221,612	$222,328	$0

第30年供款共

$2,667,937

第30年利息

$55,165

第30年共還本金

$2,612,772

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$41,088,114

免责声明

笋盘推介

按揭保险费
info