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$43,371,444

每月供款
$249,005

首期

$-46,600,000

总贷款额

$54,600,000

總利息

$35,041,444

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-46,270,000

$498,008

置业成本总预算

HK$-46,270,000

首期

$-46,600,000
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

$498,008

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

沙田滨景花园

thumb_up

新净厨厕　高层河景大则三房套🌊🌊

实

645 呎

@13,178

建

781 呎

@10,883

hotel_class 楼王

售$850 万

实

645 呎

@13,178

建

781 呎

@10,883

售$850 万

hotel_class 楼王

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

马鞍山听涛雅苑第06座

thumb_up

听涛雅苑-大两房-内园池景

实

526 呎

@13,688

建

656 呎

@10,976

local_fire_department 至HIT

售$720 万

实

526 呎

@13,688

建

656 呎

@10,976

售$720 万

local_fire_department 至HIT

马鞍山迎海第03期星湾御第25座

thumb_up

迎海高层二房

实

510 呎

@16,667

local_fire_department 至HIT

售$850 万

实

510 呎

@16,667

售$850 万

local_fire_department 至HIT

马鞍山迎海第03期星湾御第22座

thumb_up

特色单位 (已租)

实

480 呎

@15,625

local_fire_department 至HIT

售$750 万

实

480 呎

@15,625

售$750 万

local_fire_department 至HIT

大埔朗涛第07B座

thumb_up

太埔朗涛屋苑有shuttle 东南单边

实

553 呎

@13,888

售$768 万

实

553 呎

@13,888

售$768 万

马鞍山泓碧第03座

thumb_up

泓碧

实

518 呎

@13,900

local_fire_department 至HIT

售$720 万

实

518 呎

@13,900

售$720 万

local_fire_department 至HIT

马鞍山听涛雅苑第03座

thumb_up

三房

实

733 呎

@11,460

建

906 呎

@9,272

real_estate_agent 罕有放盘 vpn_key 有匙即睇 transfer_within_a_station 人才必选

售$840 万

实

733 呎

@11,460

建

906 呎

@9,272

售$840 万

real_estate_agent 罕有放盘 vpn_key 有匙即睇 transfer_within_a_station 人才必选

牛池湾晓晖花园第05座

thumb_up

半山高层单边楼皇-极罕之选

实

686 呎

@12,974

建

895 呎

@9,944

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 local_offer 低水笋价

售$890 万

实

686 呎

@12,974

建

895 呎

@9,944

售$890 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 local_offer 低水笋价

沙田沙田第一城

thumb_up

实用靓装大两房

实

688 呎

@11,483

建

870 呎

@9,080

local_fire_department 至HIT

售$790 万

实

688 呎

@11,483

建

870 呎

@9,080

售$790 万

local_fire_department 至HIT

马鞍山迎海

thumb_up

迎海

实

496 呎

@14,718

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买 pets 爱竉必选

售$730 万

实

496 呎

@14,718

售$730 万

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买 pets 爱竉必选

马鞍山迎海第03期星湾御第22座

thumb_up

迎海两房笋盘可以另加车位

实

512 呎

@15,234

local_fire_department 至HIT

售$780 万

实

512 呎

@15,234

售$780 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$326,778	$251,102	$205,772	$175,615
1.500	$338,926	$263,470	$218,365	$188,436
2.000	$351,356	$276,212	$231,424	$201,812
2.500	$364,067	$289,327	$244,945	$215,736
3.000	$377,058	$302,810	$258,919	$230,196
3.500	$390,326	$316,658	$273,340	$245,178
3.625	$393,686	$320,176	$277,014	$249,004
4.000	$403,870	$330,865	$288,199	$260,669
4.500	$417,686	$345,427	$303,485	$276,650
5.000	$431,773	$360,336	$319,186	$293,105
5.500	$446,128	$375,586	$335,292	$310,013
6.000	$460,746	$391,171	$351,789	$327,355

每月供款$249,005

年期

30年

贷款金额

$54,600,000

總利息

$35,041,444

总贷款连利息

$89,641,444

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$164,938	$84,067	$249,004	$54,515,933
2	$164,684	$84,320	$249,004	$54,431,613
3	$164,429	$84,575	$249,004	$54,347,038
4	$164,173	$84,831	$249,004	$54,262,207
5	$163,917	$85,087	$249,004	$54,177,120
6	$163,660	$85,344	$249,004	$54,091,776
7	$163,402	$85,602	$249,004	$54,006,175
8	$163,144	$85,860	$249,004	$53,920,314
9	$162,884	$86,120	$249,004	$53,834,194
10	$162,624	$86,380	$249,004	$53,747,815
11	$162,363	$86,641	$249,004	$53,661,174
12	$162,101	$86,903	$249,004	$53,574,271

第1年供款共

$2,988,048

第1年利息

$1,962,319

第1年共還本金

$1,025,729

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$161,839	$87,165	$249,004	$53,487,106
14	$161,576	$87,428	$249,004	$53,399,678
15	$161,312	$87,692	$249,004	$53,311,985
16	$161,047	$87,957	$249,004	$53,224,028
17	$160,781	$88,223	$249,004	$53,135,805
18	$160,514	$88,490	$249,004	$53,047,315
19	$160,247	$88,757	$249,004	$52,958,558
20	$159,979	$89,025	$249,004	$52,869,533
21	$159,710	$89,294	$249,004	$52,780,239
22	$159,440	$89,564	$249,004	$52,690,676
23	$159,170	$89,834	$249,004	$52,600,841
24	$158,898	$90,106	$249,004	$52,510,736

第2年供款共

$2,988,048

第2年利息

$1,924,513

第2年共還本金

$1,063,536

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$158,626	$90,378	$249,004	$52,420,358
26	$158,353	$90,651	$249,004	$52,329,707
27	$158,079	$90,925	$249,004	$52,238,782
28	$157,805	$91,199	$249,004	$52,147,583
29	$157,529	$91,475	$249,004	$52,056,108
30	$157,253	$91,751	$249,004	$51,964,357
31	$156,976	$92,028	$249,004	$51,872,329
32	$156,698	$92,306	$249,004	$51,780,022
33	$156,419	$92,585	$249,004	$51,687,437
34	$156,139	$92,865	$249,004	$51,594,572
35	$155,859	$93,145	$249,004	$51,501,427
36	$155,577	$93,427	$249,004	$51,408,000

第3年供款共

$2,988,048

第3年利息

$1,885,312

第3年共還本金

$1,102,736

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$155,295	$93,709	$249,004	$51,314,291
38	$155,012	$93,992	$249,004	$51,220,299
39	$154,728	$94,276	$249,004	$51,126,023
40	$154,443	$94,561	$249,004	$51,031,462
41	$154,158	$94,846	$249,004	$50,936,616
42	$153,871	$95,133	$249,004	$50,841,483
43	$153,584	$95,420	$249,004	$50,746,062
44	$153,295	$95,709	$249,004	$50,650,354
45	$153,006	$95,998	$249,004	$50,554,356
46	$152,716	$96,288	$249,004	$50,458,068
47	$152,425	$96,579	$249,004	$50,361,489
48	$152,134	$96,870	$249,004	$50,264,619

第4年供款共

$2,988,048

第4年利息

$1,844,667

第4年共還本金

$1,143,381

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$151,841	$97,163	$249,004	$50,167,456
50	$151,548	$97,456	$249,004	$50,070,000
51	$151,253	$97,751	$249,004	$49,972,249
52	$150,958	$98,046	$249,004	$49,874,203
53	$150,662	$98,342	$249,004	$49,775,860
54	$150,365	$98,639	$249,004	$49,677,221
55	$150,067	$98,937	$249,004	$49,578,283
56	$149,768	$99,236	$249,004	$49,479,047
57	$149,468	$99,536	$249,004	$49,379,511
58	$149,167	$99,837	$249,004	$49,279,674
59	$148,866	$100,138	$249,004	$49,179,536
60	$148,563	$100,441	$249,004	$49,079,095

第5年供款共

$2,988,048

第5年利息

$1,802,524

第5年共還本金

$1,185,524

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$148,260	$100,744	$249,004	$48,978,351
62	$147,955	$101,049	$249,004	$48,877,302
63	$147,650	$101,354	$249,004	$48,775,949
64	$147,344	$101,660	$249,004	$48,674,289
65	$147,037	$101,967	$249,004	$48,572,321
66	$146,729	$102,275	$249,004	$48,470,046
67	$146,420	$102,584	$249,004	$48,367,462
68	$146,110	$102,894	$249,004	$48,264,568
69	$145,799	$103,205	$249,004	$48,161,363
70	$145,487	$103,517	$249,004	$48,057,847
71	$145,175	$103,829	$249,004	$47,954,018
72	$144,861	$104,143	$249,004	$47,849,875

第6年供款共

$2,988,048

第6年利息

$1,758,828

第6年共還本金

$1,229,220

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$144,546	$104,458	$249,004	$47,745,417
74	$144,231	$104,773	$249,004	$47,640,644
75	$143,914	$105,090	$249,004	$47,535,555
76	$143,597	$105,407	$249,004	$47,430,148
77	$143,279	$105,725	$249,004	$47,324,422
78	$142,959	$106,045	$249,004	$47,218,377
79	$142,639	$106,365	$249,004	$47,112,012
80	$142,318	$106,686	$249,004	$47,005,326
81	$141,995	$107,009	$249,004	$46,898,317
82	$141,672	$107,332	$249,004	$46,790,985
83	$141,348	$107,656	$249,004	$46,683,329
84	$141,023	$107,981	$249,004	$46,575,347

第7年供款共

$2,988,048

第7年利息

$1,713,521

第7年共還本金

$1,274,528

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$140,696	$108,308	$249,004	$46,467,040
86	$140,369	$108,635	$249,004	$46,358,405
87	$140,041	$108,963	$249,004	$46,249,442
88	$139,712	$109,292	$249,004	$46,140,150
89	$139,382	$109,622	$249,004	$46,030,527
90	$139,051	$109,953	$249,004	$45,920,574
91	$138,718	$110,286	$249,004	$45,810,288
92	$138,385	$110,619	$249,004	$45,699,669
93	$138,051	$110,953	$249,004	$45,588,717
94	$137,716	$111,288	$249,004	$45,477,428
95	$137,380	$111,624	$249,004	$45,365,804
96	$137,043	$111,961	$249,004	$45,253,843

第8年供款共

$2,988,048

第8年利息

$1,666,544

第8年共還本金

$1,321,505

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$136,704	$112,300	$249,004	$45,141,543
98	$136,365	$112,639	$249,004	$45,028,904
99	$136,025	$112,979	$249,004	$44,915,925
100	$135,684	$113,320	$249,004	$44,802,604
101	$135,341	$113,663	$249,004	$44,688,942
102	$134,998	$114,006	$249,004	$44,574,935
103	$134,653	$114,351	$249,004	$44,460,585
104	$134,308	$114,696	$249,004	$44,345,889
105	$133,962	$115,042	$249,004	$44,230,846
106	$133,614	$115,390	$249,004	$44,115,456
107	$133,265	$115,739	$249,004	$43,999,718
108	$132,916	$116,088	$249,004	$43,883,630

第9年供款共

$2,988,048

第9年利息

$1,617,835

第9年共還本金

$1,370,213

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$132,565	$116,439	$249,004	$43,767,191
110	$132,213	$116,791	$249,004	$43,650,400
111	$131,861	$117,143	$249,004	$43,533,257
112	$131,507	$117,497	$249,004	$43,415,759
113	$131,152	$117,852	$249,004	$43,297,907
114	$130,796	$118,208	$249,004	$43,179,699
115	$130,439	$118,565	$249,004	$43,061,134
116	$130,081	$118,924	$249,004	$42,942,210
117	$129,721	$119,283	$249,004	$42,822,927
118	$129,361	$119,643	$249,004	$42,703,284
119	$129,000	$120,005	$249,004	$42,583,280
120	$128,637	$120,367	$249,004	$42,462,913

第10年供款共

$2,988,048

第10年利息

$1,567,331

第10年共還本金

$1,420,717

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$128,273	$120,731	$249,004	$42,342,182
122	$127,909	$121,095	$249,004	$42,221,087
123	$127,543	$121,461	$249,004	$42,099,626
124	$127,176	$121,828	$249,004	$41,977,798
125	$126,808	$122,196	$249,004	$41,855,601
126	$126,439	$122,565	$249,004	$41,733,036
127	$126,069	$122,935	$249,004	$41,610,101
128	$125,697	$123,307	$249,004	$41,486,794
129	$125,325	$123,679	$249,004	$41,363,115
130	$124,951	$124,053	$249,004	$41,239,062
131	$124,576	$124,428	$249,004	$41,114,634
132	$124,200	$124,804	$249,004	$40,989,830

第11年供款共

$2,988,048

第11年利息

$1,514,966

第11年共還本金

$1,473,082

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$123,823	$125,181	$249,004	$40,864,650
134	$123,445	$125,559	$249,004	$40,739,091
135	$123,066	$125,938	$249,004	$40,613,153
136	$122,686	$126,318	$249,004	$40,486,835
137	$122,304	$126,700	$249,004	$40,360,135
138	$121,921	$127,083	$249,004	$40,233,052
139	$121,537	$127,467	$249,004	$40,105,585
140	$121,152	$127,852	$249,004	$39,977,734
141	$120,766	$128,238	$249,004	$39,849,496
142	$120,379	$128,625	$249,004	$39,720,870
143	$119,990	$129,014	$249,004	$39,591,856
144	$119,600	$129,404	$249,004	$39,462,453

第12年供款共

$2,988,048

第12年利息

$1,460,670

第12年共還本金

$1,527,378

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$119,209	$129,795	$249,004	$39,332,658
146	$118,817	$130,187	$249,004	$39,202,472
147	$118,424	$130,580	$249,004	$39,071,892
148	$118,030	$130,974	$249,004	$38,940,917
149	$117,634	$131,370	$249,004	$38,809,547
150	$117,237	$131,767	$249,004	$38,677,781
151	$116,839	$132,165	$249,004	$38,545,616
152	$116,440	$132,564	$249,004	$38,413,052
153	$116,039	$132,965	$249,004	$38,280,087
154	$115,638	$133,366	$249,004	$38,146,721
155	$115,235	$133,769	$249,004	$38,012,952
156	$114,831	$134,173	$249,004	$37,878,778

第13年供款共

$2,988,048

第13年利息

$1,404,374

第13年共還本金

$1,583,674

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$114,425	$134,579	$249,004	$37,744,200
158	$114,019	$134,985	$249,004	$37,609,215
159	$113,611	$135,393	$249,004	$37,473,822
160	$113,202	$135,802	$249,004	$37,338,020
161	$112,792	$136,212	$249,004	$37,201,808
162	$112,380	$136,624	$249,004	$37,065,184
163	$111,968	$137,036	$249,004	$36,928,148
164	$111,554	$137,450	$249,004	$36,790,698
165	$111,139	$137,865	$249,004	$36,652,833
166	$110,722	$138,282	$249,004	$36,514,551
167	$110,304	$138,700	$249,004	$36,375,851
168	$109,885	$139,119	$249,004	$36,236,732

第14年供款共

$2,988,048

第14年利息

$1,346,002

第14年共還本金

$1,642,046

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$109,465	$139,539	$249,004	$36,097,193
170	$109,044	$139,960	$249,004	$35,957,233
171	$108,621	$140,383	$249,004	$35,816,850
172	$108,197	$140,807	$249,004	$35,676,043
173	$107,771	$141,233	$249,004	$35,534,810
174	$107,345	$141,659	$249,004	$35,393,151
175	$106,917	$142,087	$249,004	$35,251,063
176	$106,488	$142,516	$249,004	$35,108,547
177	$106,057	$142,947	$249,004	$34,965,600
178	$105,625	$143,379	$249,004	$34,822,221
179	$105,192	$143,812	$249,004	$34,678,409
180	$104,758	$144,246	$249,004	$34,534,163

第15年供款共

$2,988,048

第15年利息

$1,285,479

第15年共還本金

$1,702,569

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$104,322	$144,682	$249,004	$34,389,481
182	$103,885	$145,119	$249,004	$34,244,362
183	$103,447	$145,558	$249,004	$34,098,804
184	$103,007	$145,997	$249,004	$33,952,807
185	$102,566	$146,438	$249,004	$33,806,369
186	$102,123	$146,881	$249,004	$33,659,488
187	$101,680	$147,324	$249,004	$33,512,164
188	$101,235	$147,769	$249,004	$33,364,395
189	$100,788	$148,216	$249,004	$33,216,179
190	$100,341	$148,663	$249,004	$33,067,516
191	$99,891	$149,113	$249,004	$32,918,403
192	$99,441	$149,563	$249,004	$32,768,840

第16年供款共

$2,988,048

第16年利息

$1,222,725

第16年共還本金

$1,765,323

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$98,989	$150,015	$249,004	$32,618,825
194	$98,536	$150,468	$249,004	$32,468,357
195	$98,081	$150,923	$249,004	$32,317,435
196	$97,626	$151,378	$249,004	$32,166,056
197	$97,168	$151,836	$249,004	$32,014,221
198	$96,710	$152,294	$249,004	$31,861,926
199	$96,250	$152,754	$249,004	$31,709,172
200	$95,788	$153,216	$249,004	$31,555,956
201	$95,325	$153,679	$249,004	$31,402,277
202	$94,861	$154,143	$249,004	$31,248,134
203	$94,395	$154,609	$249,004	$31,093,526
204	$93,928	$155,076	$249,004	$30,938,450

第17年供款共

$2,988,048

第17年利息

$1,157,658

第17年共還本金

$1,830,390

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$93,460	$155,544	$249,004	$30,782,906
206	$92,990	$156,014	$249,004	$30,626,892
207	$92,519	$156,485	$249,004	$30,470,407
208	$92,046	$156,958	$249,004	$30,313,449
209	$91,572	$157,432	$249,004	$30,156,016
210	$91,096	$157,908	$249,004	$29,998,109
211	$90,619	$158,385	$249,004	$29,839,724
212	$90,141	$158,863	$249,004	$29,680,861
213	$89,661	$159,343	$249,004	$29,521,518
214	$89,180	$159,824	$249,004	$29,361,693
215	$88,697	$160,307	$249,004	$29,201,386
216	$88,213	$160,791	$249,004	$29,040,595

第18年供款共

$2,988,048

第18年利息

$1,090,193

第18年共還本金

$1,897,855

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$87,727	$161,277	$249,004	$28,879,317
218	$87,240	$161,764	$249,004	$28,717,553
219	$86,751	$162,253	$249,004	$28,555,300
220	$86,261	$162,743	$249,004	$28,392,557
221	$85,769	$163,235	$249,004	$28,229,322
222	$85,276	$163,728	$249,004	$28,065,594
223	$84,781	$164,223	$249,004	$27,901,371
224	$84,285	$164,719	$249,004	$27,736,653
225	$83,788	$165,216	$249,004	$27,571,437
226	$83,289	$165,715	$249,004	$27,405,721
227	$82,788	$166,216	$249,004	$27,239,505
228	$82,286	$166,718	$249,004	$27,072,787

第19年供款共

$2,988,048

第19年利息

$1,020,241

第19年共還本金

$1,967,807

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$81,782	$167,222	$249,004	$26,905,566
230	$81,277	$167,727	$249,004	$26,737,839
231	$80,771	$168,233	$249,004	$26,569,605
232	$80,262	$168,742	$249,004	$26,400,864
233	$79,753	$169,251	$249,004	$26,231,612
234	$79,241	$169,763	$249,004	$26,061,850
235	$78,729	$170,276	$249,004	$25,891,574
236	$78,214	$170,790	$249,004	$25,720,784
237	$77,698	$171,306	$249,004	$25,549,479
238	$77,181	$171,823	$249,004	$25,377,655
239	$76,662	$172,342	$249,004	$25,205,313
240	$76,141	$172,863	$249,004	$25,032,450

第20年供款共

$2,988,048

第20年利息

$947,711

第20年共還本金

$2,040,337

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$75,619	$173,385	$249,004	$24,859,065
242	$75,095	$173,909	$249,004	$24,685,156
243	$74,570	$174,434	$249,004	$24,510,722
244	$74,043	$174,961	$249,004	$24,335,760
245	$73,514	$175,490	$249,004	$24,160,271
246	$72,984	$176,020	$249,004	$23,984,251
247	$72,452	$176,552	$249,004	$23,807,699
248	$71,919	$177,085	$249,004	$23,630,614
249	$71,384	$177,620	$249,004	$23,452,994
250	$70,848	$178,156	$249,004	$23,274,838
251	$70,309	$178,695	$249,004	$23,096,143
252	$69,770	$179,234	$249,004	$22,916,909

第21年供款共

$2,988,048

第21年利息

$872,507

第21年共還本金

$2,115,541

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$69,228	$179,776	$249,004	$22,737,133
254	$68,685	$180,319	$249,004	$22,556,814
255	$68,140	$180,864	$249,004	$22,375,951
256	$67,594	$181,410	$249,004	$22,194,541
257	$67,046	$181,958	$249,004	$22,012,583
258	$66,496	$182,508	$249,004	$21,830,075
259	$65,945	$183,059	$249,004	$21,647,016
260	$65,392	$183,612	$249,004	$21,463,404
261	$64,837	$184,167	$249,004	$21,279,237
262	$64,281	$184,723	$249,004	$21,094,514
263	$63,723	$185,281	$249,004	$20,909,233
264	$63,163	$185,841	$249,004	$20,723,393

第22年供款共

$2,988,048

第22年利息

$794,532

第22年共還本金

$2,193,516

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$62,602	$186,402	$249,004	$20,536,991
266	$62,039	$186,965	$249,004	$20,350,025
267	$61,474	$187,530	$249,004	$20,162,495
268	$60,908	$188,096	$249,004	$19,974,399
269	$60,339	$188,665	$249,004	$19,785,734
270	$59,769	$189,235	$249,004	$19,596,500
271	$59,198	$189,806	$249,004	$19,406,693
272	$58,624	$190,380	$249,004	$19,216,314
273	$58,049	$190,955	$249,004	$19,025,359
274	$57,472	$191,532	$249,004	$18,833,827
275	$56,894	$192,110	$249,004	$18,641,717
276	$56,314	$192,690	$249,004	$18,449,027

第23年供款共

$2,988,048

第23年利息

$713,682

第23年共還本金

$2,274,366

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$55,731	$193,273	$249,004	$18,255,754
278	$55,148	$193,856	$249,004	$18,061,898
279	$54,562	$194,442	$249,004	$17,867,456
280	$53,975	$195,029	$249,004	$17,672,426
281	$53,385	$195,619	$249,004	$17,476,808
282	$52,795	$196,209	$249,004	$17,280,598
283	$52,202	$196,802	$249,004	$17,083,796
284	$51,607	$197,397	$249,004	$16,886,399
285	$51,011	$197,993	$249,004	$16,688,406
286	$50,413	$198,591	$249,004	$16,489,815
287	$49,813	$199,191	$249,004	$16,290,624
288	$49,211	$199,793	$249,004	$16,090,831

第24年供款共

$2,988,048

第24年利息

$629,853

第24年共還本金

$2,358,195

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$48,608	$200,396	$249,004	$15,890,435
290	$48,002	$201,002	$249,004	$15,689,434
291	$47,395	$201,609	$249,004	$15,487,825
292	$46,786	$202,218	$249,004	$15,285,607
293	$46,175	$202,829	$249,004	$15,082,778
294	$45,563	$203,441	$249,004	$14,879,337
295	$44,948	$204,056	$249,004	$14,675,281
296	$44,332	$204,672	$249,004	$14,470,608
297	$43,713	$205,291	$249,004	$14,265,317
298	$43,093	$205,911	$249,004	$14,059,407
299	$42,471	$206,533	$249,004	$13,852,874
300	$41,847	$207,157	$249,004	$13,645,717

第25年供款共

$2,988,048

第25年利息

$542,934

第25年共還本金

$2,445,115

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$41,221	$207,783	$249,004	$13,437,934
302	$40,594	$208,410	$249,004	$13,229,524
303	$39,964	$209,040	$249,004	$13,020,484
304	$39,333	$209,671	$249,004	$12,810,813
305	$38,699	$210,305	$249,004	$12,600,508
306	$38,064	$210,940	$249,004	$12,389,568
307	$37,427	$211,577	$249,004	$12,177,991
308	$36,788	$212,216	$249,004	$11,965,775
309	$36,147	$212,857	$249,004	$11,752,917
310	$35,504	$213,500	$249,004	$11,539,417
311	$34,859	$214,145	$249,004	$11,325,272
312	$34,212	$214,792	$249,004	$11,110,479

第26年供款共

$2,988,048

第26年利息

$452,811

第26年共還本金

$2,535,238

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$33,563	$215,441	$249,004	$10,895,038
314	$32,912	$216,092	$249,004	$10,678,946
315	$32,259	$216,745	$249,004	$10,462,202
316	$31,605	$217,399	$249,004	$10,244,802
317	$30,948	$218,056	$249,004	$10,026,746
318	$30,289	$218,715	$249,004	$9,808,031
319	$29,628	$219,376	$249,004	$9,588,656
320	$28,966	$220,038	$249,004	$9,368,617
321	$28,301	$220,703	$249,004	$9,147,914
322	$27,634	$221,370	$249,004	$8,926,545
323	$26,966	$222,038	$249,004	$8,704,506
324	$26,295	$222,709	$249,004	$8,481,797

第27年供款共

$2,988,048

第27年利息

$359,366

第27年共還本金

$2,628,682

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$25,622	$223,382	$249,004	$8,258,415
326	$24,947	$224,057	$249,004	$8,034,358
327	$24,270	$224,734	$249,004	$7,809,625
328	$23,592	$225,412	$249,004	$7,584,212
329	$22,911	$226,093	$249,004	$7,358,119
330	$22,228	$226,776	$249,004	$7,131,343
331	$21,543	$227,461	$249,004	$6,903,881
332	$20,855	$228,149	$249,004	$6,675,733
333	$20,166	$228,838	$249,004	$6,446,895
334	$19,475	$229,529	$249,004	$6,217,366
335	$18,782	$230,222	$249,004	$5,987,144
336	$18,086	$230,918	$249,004	$5,756,226

第28年供款共

$2,988,048

第28年利息

$262,477

第28年共還本金

$2,725,571

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$17,389	$231,615	$249,004	$5,524,610
338	$16,689	$232,315	$249,004	$5,292,295
339	$15,987	$233,017	$249,004	$5,059,278
340	$15,283	$233,721	$249,004	$4,825,558
341	$14,577	$234,427	$249,004	$4,591,131
342	$13,869	$235,135	$249,004	$4,355,996
343	$13,159	$235,845	$249,004	$4,120,151
344	$12,446	$236,558	$249,004	$3,883,593
345	$11,732	$237,272	$249,004	$3,646,321
346	$11,015	$237,989	$249,004	$3,408,332
347	$10,296	$238,708	$249,004	$3,169,623
348	$9,575	$239,429	$249,004	$2,930,194

第29年供款共

$2,988,048

第29年利息

$162,017

第29年共還本金

$2,826,031

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$8,852	$240,152	$249,004	$2,690,042
350	$8,126	$240,878	$249,004	$2,449,164
351	$7,399	$241,605	$249,004	$2,207,559
352	$6,669	$242,335	$249,004	$1,965,223
353	$5,937	$243,067	$249,004	$1,722,156
354	$5,202	$243,802	$249,004	$1,478,354
355	$4,466	$244,538	$249,004	$1,233,816
356	$3,727	$245,277	$249,004	$988,539
357	$2,986	$246,018	$249,004	$742,521
358	$2,243	$246,761	$249,004	$495,760
359	$1,498	$247,506	$249,004	$248,254
360	$750	$248,254	$249,004	$0

第30年供款共

$2,988,048

第30年利息

$57,854

第30年共還本金

$2,930,194

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$43,371,444

免责声明

笋盘推介

按揭保险费
info