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$45,418,005

每月供款
$241,356

首期

$-41,800,000

总贷款额

$49,800,000

總利息

$37,088,005

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-41,470,000

$482,711

置业成本总预算

HK$-41,470,000

首期

$-41,800,000
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

$482,711

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

元朗帝庭居第02期第06座

thumb_up

帝庭居第02期第06座

实

646 呎

@11,734

建

841 呎

@9,013

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

售$758 万

实

646 呎

@11,734

建

841 呎

@9,013

售$758 万

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

沙田富豪花园

thumb_up

住罕有向南凤凰楼　宁静舒适

实

560 呎

@13,000

建

808 呎

@9,010

local_fire_department 至HIT real_estate_agent 罕有放盘

售$728 万

实

560 呎

@13,000

建

808 呎

@9,010

售$728 万

local_fire_department 至HIT real_estate_agent 罕有放盘

马鞍山嘉华星涛湾

thumb_up

市场罕有@头牌，海景大两房

实

538 呎

@14,833

建

736 呎

@10,842

hotel_class 楼王

售$798 万

实

538 呎

@14,833

建

736 呎

@10,842

售$798 万

hotel_class 楼王

马鞍山听涛雅苑第09座

thumb_up

交通便利 ! 环境舒适宁静 ! 价钱可以再商议！

实

788 呎

@11,421

建

977 呎

@9,212

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

售$900 万

实

788 呎

@11,421

建

977 呎

@9,212

售$900 万

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

大埔樟木头村

thumb_up

樟木头村

建

700 呎

@10,000

real_estate_agent 罕有放盘

售$700 万

建

700 呎

@10,000

售$700 万

real_estate_agent 罕有放盘

沙田文礼阁第04座

thumb_up

文礼阁第04座

实

622 呎

@13,666

建

736 呎

@11,549

flight_takeoff 移民急让

售$850 万

实

622 呎

@13,666

建

736 呎

@11,549

售$850 万

flight_takeoff 移民急让

马鞍山新港城

thumb_up

最笋3房

实

551 呎

@13,249

建

743 呎

@9,825

local_offer 低水笋价

售$730 万

实

551 呎

@13,249

建

743 呎

@9,825

售$730 万

local_offer 低水笋价

马鞍山嘉华星涛湾第02座

thumb_up

睇啱再帮你倾, 高层东南大两房, 低密度, 环境清幽, 欢迎查询约睇!

实

494 呎

@15,142

建

678 呎

@11,032

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

售$748 万

实

494 呎

@15,142

建

678 呎

@11,032

售$748 万

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

沙田帝堡城

thumb_up

帝堡城高层特式户！坐拥落地全景！~

实

580 呎

@12,931

建

726 呎

@10,331

local_fire_department 至HIT hotel_class 楼王

售$750 万

实

580 呎

@12,931

建

726 呎

@10,331

售$750 万

local_fire_department 至HIT hotel_class 楼王

大埔云滙

thumb_up

靓装连天台特色单位

实

442 呎

@18,100

local_fire_department 至HIT real_estate_agent 罕有放盘

售$800 万

实

442 呎

@18,100

售$800 万

local_fire_department 至HIT real_estate_agent 罕有放盘

沙田沙田第一城

thumb_up

独家靓装大3房巨厅罕有放售~欢迎约睇

实

688 呎

@12,907

建

870 呎

@10,207

local_fire_department 至HIT hotel_class 楼王

售$888 万

实

688 呎

@12,907

建

870 呎

@10,207

售$888 万

local_fire_department 至HIT hotel_class 楼王

西贡逸珑园

thumb_up

西贡逸珑园

实

699 呎

@12,303

local_fire_department 至HIT local_offer 低水笋价

售$860 万

实

699 呎

@12,303

售$860 万

local_fire_department 至HIT local_offer 低水笋价

利率	15年	20年	25年	30年
1.000	$298,050	$229,027	$187,682	$160,176
1.500	$309,130	$240,308	$199,168	$171,870
2.000	$320,467	$251,930	$211,079	$184,070
2.500	$332,061	$263,892	$223,411	$196,770
3.000	$343,910	$276,190	$236,157	$209,959
3.500	$356,012	$288,820	$249,311	$223,624
4.000	$368,365	$301,778	$262,863	$237,753
4.125	$371,492	$305,068	$266,312	$241,356
4.500	$380,967	$315,059	$276,805	$252,329
5.000	$393,815	$328,658	$291,126	$267,337
5.500	$406,908	$342,568	$305,816	$282,759
6.000	$420,241	$356,783	$320,862	$298,576

每月供款$241,356

年期

30年

贷款金额

$49,800,000

總利息

$37,088,005

总贷款连利息

$86,888,005

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$171,188	$70,168	$241,356	$49,729,832
2	$170,946	$70,409	$241,356	$49,659,423
3	$170,704	$70,651	$241,356	$49,588,771
4	$170,461	$70,894	$241,356	$49,517,877
5	$170,218	$71,138	$241,356	$49,446,739
6	$169,973	$71,382	$241,356	$49,375,357
7	$169,728	$71,628	$241,356	$49,303,729
8	$169,482	$71,874	$241,356	$49,231,855
9	$169,235	$72,121	$241,356	$49,159,734
10	$168,987	$72,369	$241,356	$49,087,365
11	$168,738	$72,618	$241,356	$49,014,747
12	$168,488	$72,867	$241,356	$48,941,880

第1年供款共

$2,896,267

第1年利息

$2,038,147

第1年共還本金

$858,120

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$168,238	$73,118	$241,356	$48,868,762
14	$167,986	$73,369	$241,356	$48,795,393
15	$167,734	$73,621	$241,356	$48,721,772
16	$167,481	$73,874	$241,356	$48,647,897
17	$167,227	$74,128	$241,356	$48,573,769
18	$166,972	$74,383	$241,356	$48,499,385
19	$166,717	$74,639	$241,356	$48,424,746
20	$166,460	$74,896	$241,356	$48,349,851
21	$166,203	$75,153	$241,356	$48,274,698
22	$165,944	$75,411	$241,356	$48,199,287
23	$165,685	$75,671	$241,356	$48,123,616
24	$165,425	$75,931	$241,356	$48,047,686

第2年供款共

$2,896,267

第2年利息

$2,002,072

第2年共還本金

$894,194

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$165,164	$76,192	$241,356	$47,971,494
26	$164,902	$76,454	$241,356	$47,895,040
27	$164,639	$76,716	$241,356	$47,818,324
28	$164,375	$76,980	$241,356	$47,741,344
29	$164,111	$77,245	$241,356	$47,664,099
30	$163,845	$77,510	$241,356	$47,586,589
31	$163,579	$77,777	$241,356	$47,508,812
32	$163,312	$78,044	$241,356	$47,430,768
33	$163,043	$78,312	$241,356	$47,352,456
34	$162,774	$78,581	$241,356	$47,273,875
35	$162,504	$78,852	$241,356	$47,195,023
36	$162,233	$79,123	$241,356	$47,115,900

第3年供款共

$2,896,267

第3年利息

$1,964,481

第3年共還本金

$931,785

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$161,961	$79,395	$241,356	$47,036,506
38	$161,688	$79,668	$241,356	$46,956,838
39	$161,414	$79,941	$241,356	$46,876,897
40	$161,139	$80,216	$241,356	$46,796,680
41	$160,864	$80,492	$241,356	$46,716,188
42	$160,587	$80,769	$241,356	$46,635,420
43	$160,309	$81,046	$241,356	$46,554,373
44	$160,031	$81,325	$241,356	$46,473,048
45	$159,751	$81,604	$241,356	$46,391,444
46	$159,471	$81,885	$241,356	$46,309,559
47	$159,189	$82,166	$241,356	$46,227,393
48	$158,907	$82,449	$241,356	$46,144,944

第4年供款共

$2,896,267

第4年利息

$1,925,310

第4年共還本金

$970,957

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$158,623	$82,732	$241,356	$46,062,211
50	$158,339	$83,017	$241,356	$45,979,195
51	$158,053	$83,302	$241,356	$45,895,893
52	$157,767	$83,588	$241,356	$45,812,304
53	$157,480	$83,876	$241,356	$45,728,428
54	$157,191	$84,164	$241,356	$45,644,264
55	$156,902	$84,453	$241,356	$45,559,811
56	$156,612	$84,744	$241,356	$45,475,067
57	$156,321	$85,035	$241,356	$45,390,032
58	$156,028	$85,327	$241,356	$45,304,705
59	$155,735	$85,621	$241,356	$45,219,084
60	$155,441	$85,915	$241,356	$45,133,169

第5年供款共

$2,896,267

第5年利息

$1,884,492

第5年共還本金

$1,011,775

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$155,145	$86,210	$241,356	$45,046,959
62	$154,849	$86,507	$241,356	$44,960,452
63	$154,552	$86,804	$241,356	$44,873,648
64	$154,253	$87,102	$241,356	$44,786,546
65	$153,954	$87,402	$241,356	$44,699,144
66	$153,653	$87,702	$241,356	$44,611,442
67	$153,352	$88,004	$241,356	$44,523,438
68	$153,049	$88,306	$241,356	$44,435,132
69	$152,746	$88,610	$241,356	$44,346,522
70	$152,441	$88,914	$241,356	$44,257,607
71	$152,136	$89,220	$241,356	$44,168,387
72	$151,829	$89,527	$241,356	$44,078,861

第6年供款共

$2,896,267

第6年利息

$1,841,958

第6年共還本金

$1,054,308

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$151,521	$89,834	$241,356	$43,989,026
74	$151,212	$90,143	$241,356	$43,898,883
75	$150,902	$90,453	$241,356	$43,808,430
76	$150,591	$90,764	$241,356	$43,717,666
77	$150,279	$91,076	$241,356	$43,626,590
78	$149,966	$91,389	$241,356	$43,535,200
79	$149,652	$91,703	$241,356	$43,443,497
80	$149,337	$92,019	$241,356	$43,351,479
81	$149,021	$92,335	$241,356	$43,259,144
82	$148,703	$92,652	$241,356	$43,166,491
83	$148,385	$92,971	$241,356	$43,073,521
84	$148,065	$93,290	$241,356	$42,980,230

第7年供款共

$2,896,267

第7年利息

$1,797,636

第7年共還本金

$1,098,630

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$147,745	$93,611	$241,356	$42,886,619
86	$147,423	$93,933	$241,356	$42,792,687
87	$147,100	$94,256	$241,356	$42,698,431
88	$146,776	$94,580	$241,356	$42,603,851
89	$146,451	$94,905	$241,356	$42,508,946
90	$146,125	$95,231	$241,356	$42,413,715
91	$145,797	$95,558	$241,356	$42,318,157
92	$145,469	$95,887	$241,356	$42,222,270
93	$145,139	$96,217	$241,356	$42,126,053
94	$144,808	$96,547	$241,356	$42,029,506
95	$144,476	$96,879	$241,356	$41,932,627
96	$144,143	$97,212	$241,356	$41,835,415

第8年供款共

$2,896,267

第8年利息

$1,751,451

第8年共還本金

$1,144,816

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$143,809	$97,546	$241,356	$41,737,868
98	$143,474	$97,882	$241,356	$41,639,987
99	$143,137	$98,218	$241,356	$41,541,769
100	$142,800	$98,556	$241,356	$41,443,213
101	$142,461	$98,895	$241,356	$41,344,318
102	$142,121	$99,234	$241,356	$41,245,084
103	$141,780	$99,576	$241,356	$41,145,508
104	$141,438	$99,918	$241,356	$41,045,591
105	$141,094	$100,261	$241,356	$40,945,329
106	$140,750	$100,606	$241,356	$40,844,723
107	$140,404	$100,952	$241,356	$40,743,771
108	$140,057	$101,299	$241,356	$40,642,473

第9年供款共

$2,896,267

第9年利息

$1,703,324

第9年共還本金

$1,192,942

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$139,708	$101,647	$241,356	$40,540,825
110	$139,359	$101,996	$241,356	$40,438,829
111	$139,008	$102,347	$241,356	$40,336,482
112	$138,657	$102,699	$241,356	$40,233,783
113	$138,304	$103,052	$241,356	$40,130,731
114	$137,949	$103,406	$241,356	$40,027,325
115	$137,594	$103,762	$241,356	$39,923,563
116	$137,237	$104,118	$241,356	$39,819,445
117	$136,879	$104,476	$241,356	$39,714,969
118	$136,520	$104,835	$241,356	$39,610,133
119	$136,160	$105,196	$241,356	$39,504,938
120	$135,798	$105,557	$241,356	$39,399,380

第10年供款共

$2,896,267

第10年利息

$1,653,175

第10年共還本金

$1,243,092

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$135,435	$105,920	$241,356	$39,293,460
122	$135,071	$106,284	$241,356	$39,187,176
123	$134,706	$106,650	$241,356	$39,080,526
124	$134,339	$107,016	$241,356	$38,973,510
125	$133,971	$107,384	$241,356	$38,866,126
126	$133,602	$107,753	$241,356	$38,758,372
127	$133,232	$108,124	$241,356	$38,650,249
128	$132,860	$108,495	$241,356	$38,541,753
129	$132,487	$108,868	$241,356	$38,432,885
130	$132,113	$109,243	$241,356	$38,323,643
131	$131,738	$109,618	$241,356	$38,214,025
132	$131,361	$109,995	$241,356	$38,104,030

第11年供款共

$2,896,267

第11年利息

$1,600,916

第11年共還本金

$1,295,351

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$130,983	$110,373	$241,356	$37,993,657
134	$130,603	$110,752	$241,356	$37,882,904
135	$130,222	$111,133	$241,356	$37,771,771
136	$129,840	$111,515	$241,356	$37,660,256
137	$129,457	$111,898	$241,356	$37,548,358
138	$129,072	$112,283	$241,356	$37,436,075
139	$128,687	$112,669	$241,356	$37,323,406
140	$128,299	$113,056	$241,356	$37,210,349
141	$127,911	$113,445	$241,356	$37,096,904
142	$127,521	$113,835	$241,356	$36,983,069
143	$127,129	$114,226	$241,356	$36,868,843
144	$126,737	$114,619	$241,356	$36,754,224

第12年供款共

$2,896,267

第12年利息

$1,546,461

第12年共還本金

$1,349,806

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$126,343	$115,013	$241,356	$36,639,211
146	$125,947	$115,408	$241,356	$36,523,803
147	$125,551	$115,805	$241,356	$36,407,998
148	$125,152	$116,203	$241,356	$36,291,795
149	$124,753	$116,603	$241,356	$36,175,192
150	$124,352	$117,003	$241,356	$36,058,189
151	$123,950	$117,406	$241,356	$35,940,783
152	$123,546	$117,809	$241,356	$35,822,974
153	$123,141	$118,214	$241,356	$35,704,760
154	$122,735	$118,620	$241,356	$35,586,140
155	$122,327	$119,028	$241,356	$35,467,112
156	$121,918	$119,437	$241,356	$35,347,674

第13年供款共

$2,896,267

第13年利息

$1,489,717

第13年共還本金

$1,406,550

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$121,508	$119,848	$241,356	$35,227,826
158	$121,096	$120,260	$241,356	$35,107,566
159	$120,682	$120,673	$241,356	$34,986,893
160	$120,267	$121,088	$241,356	$34,865,805
161	$119,851	$121,504	$241,356	$34,744,301
162	$119,434	$121,922	$241,356	$34,622,379
163	$119,014	$122,341	$241,356	$34,500,037
164	$118,594	$122,762	$241,356	$34,377,276
165	$118,172	$123,184	$241,356	$34,254,092
166	$117,748	$123,607	$241,356	$34,130,485
167	$117,324	$124,032	$241,356	$34,006,453
168	$116,897	$124,458	$241,356	$33,881,994

第14年供款共

$2,896,267

第14年利息

$1,430,587

第14年共還本金

$1,465,680

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$116,469	$124,886	$241,356	$33,757,108
170	$116,040	$125,316	$241,356	$33,631,793
171	$115,609	$125,746	$241,356	$33,506,046
172	$115,177	$126,179	$241,356	$33,379,868
173	$114,743	$126,612	$241,356	$33,253,256
174	$114,308	$127,048	$241,356	$33,126,208
175	$113,871	$127,484	$241,356	$32,998,724
176	$113,433	$127,922	$241,356	$32,870,801
177	$112,993	$128,362	$241,356	$32,742,439
178	$112,552	$128,803	$241,356	$32,613,636
179	$112,109	$129,246	$241,356	$32,484,390
180	$111,665	$129,690	$241,356	$32,354,699

第15年供款共

$2,896,267

第15年利息

$1,368,972

第15年共還本金

$1,527,295

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$111,219	$130,136	$241,356	$32,224,563
182	$110,772	$130,584	$241,356	$32,093,979
183	$110,323	$131,033	$241,356	$31,962,947
184	$109,873	$131,483	$241,356	$31,831,464
185	$109,421	$131,935	$241,356	$31,699,529
186	$108,967	$132,388	$241,356	$31,567,140
187	$108,512	$132,844	$241,356	$31,434,297
188	$108,055	$133,300	$241,356	$31,300,997
189	$107,597	$133,758	$241,356	$31,167,238
190	$107,137	$134,218	$241,356	$31,033,020
191	$106,676	$134,680	$241,356	$30,898,341
192	$106,213	$135,143	$241,356	$30,763,198

第16年供款共

$2,896,267

第16年利息

$1,304,766

第16年共還本金

$1,591,501

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$105,748	$135,607	$241,356	$30,627,591
194	$105,282	$136,073	$241,356	$30,491,518
195	$104,815	$136,541	$241,356	$30,354,977
196	$104,345	$137,010	$241,356	$30,217,967
197	$103,874	$137,481	$241,356	$30,080,485
198	$103,402	$137,954	$241,356	$29,942,531
199	$102,927	$138,428	$241,356	$29,804,103
200	$102,452	$138,904	$241,356	$29,665,199
201	$101,974	$139,381	$241,356	$29,525,818
202	$101,495	$139,861	$241,356	$29,385,957
203	$101,014	$140,341	$241,356	$29,245,616
204	$100,532	$140,824	$241,356	$29,104,792

第17年供款共

$2,896,267

第17年利息

$1,237,861

第17年共還本金

$1,658,406

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$100,048	$141,308	$241,356	$28,963,484
206	$99,562	$141,794	$241,356	$28,821,691
207	$99,075	$142,281	$241,356	$28,679,410
208	$98,585	$142,770	$241,356	$28,536,640
209	$98,095	$143,261	$241,356	$28,393,379
210	$97,602	$143,753	$241,356	$28,249,625
211	$97,108	$144,247	$241,356	$28,105,378
212	$96,612	$144,743	$241,356	$27,960,635
213	$96,115	$145,241	$241,356	$27,815,394
214	$95,615	$145,740	$241,356	$27,669,654
215	$95,114	$146,241	$241,356	$27,523,412
216	$94,612	$146,744	$241,356	$27,376,669

第18年供款共

$2,896,267

第18年利息

$1,168,143

第18年共還本金

$1,728,124

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$94,107	$147,248	$241,356	$27,229,420
218	$93,601	$147,754	$241,356	$27,081,666
219	$93,093	$148,262	$241,356	$26,933,404
220	$92,584	$148,772	$241,356	$26,784,632
221	$92,072	$149,283	$241,356	$26,635,348
222	$91,559	$149,797	$241,356	$26,485,552
223	$91,044	$150,311	$241,356	$26,335,240
224	$90,527	$150,828	$241,356	$26,184,412
225	$90,009	$151,347	$241,356	$26,033,065
226	$89,489	$151,867	$241,356	$25,881,198
227	$88,967	$152,389	$241,356	$25,728,809
228	$88,443	$152,913	$241,356	$25,575,897

第19年供款共

$2,896,267

第19年利息

$1,095,495

第19年共還本金

$1,800,772

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$87,917	$153,438	$241,356	$25,422,458
230	$87,390	$153,966	$241,356	$25,268,492
231	$86,860	$154,495	$241,356	$25,113,997
232	$86,329	$155,026	$241,356	$24,958,971
233	$85,796	$155,559	$241,356	$24,803,412
234	$85,262	$156,094	$241,356	$24,647,318
235	$84,725	$156,630	$241,356	$24,490,688
236	$84,187	$157,169	$241,356	$24,333,519
237	$83,646	$157,709	$241,356	$24,175,810
238	$83,104	$158,251	$241,356	$24,017,559
239	$82,560	$158,795	$241,356	$23,858,763
240	$82,014	$159,341	$241,356	$23,699,422

第20年供款共

$2,896,267

第20年利息

$1,019,792

第20年共還本金

$1,876,474

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$81,467	$159,889	$241,356	$23,539,533
242	$80,917	$160,438	$241,356	$23,379,095
243	$80,366	$160,990	$241,356	$23,218,105
244	$79,812	$161,543	$241,356	$23,056,562
245	$79,257	$162,099	$241,356	$22,894,463
246	$78,700	$162,656	$241,356	$22,731,807
247	$78,141	$163,215	$241,356	$22,568,592
248	$77,580	$163,776	$241,356	$22,404,816
249	$77,017	$164,339	$241,356	$22,240,477
250	$76,452	$164,904	$241,356	$22,075,573
251	$75,885	$165,471	$241,356	$21,910,103
252	$75,316	$166,040	$241,356	$21,744,063

第21年供款共

$2,896,267

第21年利息

$940,908

第21年共還本金

$1,955,359

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$74,745	$166,610	$241,356	$21,577,453
254	$74,172	$167,183	$241,356	$21,410,270
255	$73,598	$167,758	$241,356	$21,242,512
256	$73,021	$168,334	$241,356	$21,074,177
257	$72,442	$168,913	$241,356	$20,905,264
258	$71,862	$169,494	$241,356	$20,735,771
259	$71,279	$170,076	$241,356	$20,565,694
260	$70,695	$170,661	$241,356	$20,395,033
261	$70,108	$171,248	$241,356	$20,223,786
262	$69,519	$171,836	$241,356	$20,051,949
263	$68,929	$172,427	$241,356	$19,879,522
264	$68,336	$173,020	$241,356	$19,706,503

第22年供款共

$2,896,267

第22年利息

$858,706

第22年共還本金

$2,037,560

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$67,741	$173,614	$241,356	$19,532,888
266	$67,144	$174,211	$241,356	$19,358,677
267	$66,545	$174,810	$241,356	$19,183,867
268	$65,945	$175,411	$241,356	$19,008,456
269	$65,342	$176,014	$241,356	$18,832,442
270	$64,737	$176,619	$241,356	$18,655,823
271	$64,129	$177,226	$241,356	$18,478,596
272	$63,520	$177,835	$241,356	$18,300,761
273	$62,909	$178,447	$241,356	$18,122,314
274	$62,295	$179,060	$241,356	$17,943,254
275	$61,680	$179,676	$241,356	$17,763,579
276	$61,062	$180,293	$241,356	$17,583,285

第23年供款共

$2,896,267

第23年利息

$773,050

第23年共還本金

$2,123,217

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$60,443	$180,913	$241,356	$17,402,372
278	$59,821	$181,535	$241,356	$17,220,837
279	$59,197	$182,159	$241,356	$17,038,678
280	$58,570	$182,785	$241,356	$16,855,893
281	$57,942	$183,413	$241,356	$16,672,480
282	$57,312	$184,044	$241,356	$16,488,436
283	$56,679	$184,677	$241,356	$16,303,759
284	$56,044	$185,311	$241,356	$16,118,448
285	$55,407	$185,948	$241,356	$15,932,500
286	$54,768	$186,588	$241,356	$15,745,912
287	$54,127	$187,229	$241,356	$15,558,683
288	$53,483	$187,873	$241,356	$15,370,810

第24年供款共

$2,896,267

第24年利息

$683,792

第24年共還本金

$2,212,475

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$52,837	$188,518	$241,356	$15,182,292
290	$52,189	$189,166	$241,356	$14,993,126
291	$51,539	$189,817	$241,356	$14,803,309
292	$50,886	$190,469	$241,356	$14,612,840
293	$50,232	$191,124	$241,356	$14,421,716
294	$49,575	$191,781	$241,356	$14,229,935
295	$48,915	$192,440	$241,356	$14,037,495
296	$48,254	$193,102	$241,356	$13,844,393
297	$47,590	$193,765	$241,356	$13,650,628
298	$46,924	$194,432	$241,356	$13,456,196
299	$46,256	$195,100	$241,356	$13,261,096
300	$45,585	$195,771	$241,356	$13,065,326

第25年供款共

$2,896,267

第25年利息

$590,782

第25年共還本金

$2,305,485

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$44,912	$196,444	$241,356	$12,868,882
302	$44,237	$197,119	$241,356	$12,671,763
303	$43,559	$197,796	$241,356	$12,473,967
304	$42,879	$198,476	$241,356	$12,275,491
305	$42,197	$199,159	$241,356	$12,076,332
306	$41,512	$199,843	$241,356	$11,876,489
307	$40,825	$200,530	$241,356	$11,675,959
308	$40,136	$201,219	$241,356	$11,474,739
309	$39,444	$201,911	$241,356	$11,272,828
310	$38,750	$202,605	$241,356	$11,070,223
311	$38,054	$203,302	$241,356	$10,866,921
312	$37,355	$204,001	$241,356	$10,662,921

第26年供款共

$2,896,267

第26年利息

$493,862

第26年共還本金

$2,402,405

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$36,654	$204,702	$241,356	$10,458,219
314	$35,950	$205,405	$241,356	$10,252,814
315	$35,244	$206,112	$241,356	$10,046,702
316	$34,536	$206,820	$241,356	$9,839,882
317	$33,825	$207,531	$241,356	$9,632,351
318	$33,111	$208,244	$241,356	$9,424,107
319	$32,395	$208,960	$241,356	$9,215,146
320	$31,677	$209,679	$241,356	$9,005,468
321	$30,956	$210,399	$241,356	$8,795,069
322	$30,233	$211,123	$241,356	$8,583,946
323	$29,507	$211,848	$241,356	$8,372,098
324	$28,779	$212,576	$241,356	$8,159,521

第27年供款共

$2,896,267

第27年利息

$392,867

第27年共還本金

$2,503,399

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$28,048	$213,307	$241,356	$7,946,214
326	$27,315	$214,040	$241,356	$7,732,174
327	$26,579	$214,776	$241,356	$7,517,398
328	$25,841	$215,515	$241,356	$7,301,883
329	$25,100	$216,255	$241,356	$7,085,628
330	$24,357	$216,999	$241,356	$6,868,629
331	$23,611	$217,745	$241,356	$6,650,884
332	$22,862	$218,493	$241,356	$6,432,391
333	$22,111	$219,244	$241,356	$6,213,147
334	$21,358	$219,998	$241,356	$5,993,149
335	$20,601	$220,754	$241,356	$5,772,395
336	$19,843	$221,513	$241,356	$5,550,882

第28年供款共

$2,896,267

第28年利息

$287,627

第28年共還本金

$2,608,639

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$19,081	$222,274	$241,356	$5,328,608
338	$18,317	$223,038	$241,356	$5,105,569
339	$17,550	$223,805	$241,356	$4,881,764
340	$16,781	$224,575	$241,356	$4,657,189
341	$16,009	$225,346	$241,356	$4,431,843
342	$15,234	$226,121	$241,356	$4,205,722
343	$14,457	$226,898	$241,356	$3,978,823
344	$13,677	$227,678	$241,356	$3,751,145
345	$12,895	$228,461	$241,356	$3,522,684
346	$12,109	$229,246	$241,356	$3,293,438
347	$11,321	$230,034	$241,356	$3,063,403
348	$10,530	$230,825	$241,356	$2,832,578

第29年供款共

$2,896,267

第29年利息

$177,963

第29年共還本金

$2,718,304

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$9,737	$231,619	$241,356	$2,600,960
350	$8,941	$232,415	$241,356	$2,368,545
351	$8,142	$233,214	$241,356	$2,135,331
352	$7,340	$234,015	$241,356	$1,901,316
353	$6,536	$234,820	$241,356	$1,666,496
354	$5,729	$235,627	$241,356	$1,430,869
355	$4,919	$236,437	$241,356	$1,194,432
356	$4,106	$237,250	$241,356	$957,182
357	$3,290	$238,065	$241,356	$719,117
358	$2,472	$238,884	$241,356	$480,234
359	$1,651	$239,705	$241,356	$240,529
360	$827	$240,529	$241,356	$0

第30年供款共

$2,896,267

第30年利息

$63,689

第30年共還本金

$2,832,578

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$45,418,005

免责声明

笋盘推介

按揭保险费
info