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$14,087,578

每月供款
$37,469

首期

$269,000

总贷款额

$7,731,000

總利息

$5,757,578

印花税

$240,000

其他

$90,000

置业成本总预算

HK$599,000

$74,937

置业成本总预算

HK$599,000

首期

$269,000
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

$74,937

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09座

thumb_up

听涛连车位

实

733 呎

@12,142

建

913 呎

@9,748

local_fire_department 至HIT directions_run 即走

售$890 万

实

733 呎

@12,142

建

913 呎

@9,748

售$890 万

local_fire_department 至HIT directions_run 即走

马鞍山迎海第04期骏岸

thumb_up

2房半

实

496 呎

@17,339

local_fire_department 至HIT hotel_class 楼王

售$860 万

实

496 呎

@17,339

售$860 万

local_fire_department 至HIT hotel_class 楼王

马鞍山迎海第03期星湾御第25座

thumb_up

马鞍山迎海特色两房

实

510 呎

@15,686

local_fire_department 至HIT

售$800 万

实

510 呎

@15,686

售$800 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

@15,320

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

售$838 万

实

547 呎

@15,320

售$838 万

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

KOL实拍影片

粉岭画眉山三楼连天台

thumb_up

< 闹市中的村屋三楼连天台 > 画眉山

建

700 呎

@10,000

real_estate_agent 罕有放盘 vpn_key 有匙即睇 flight_takeoff 移民急让 pets 爱竉必选

售$700 万

建

700 呎

@10,000

售$700 万

real_estate_agent 罕有放盘 vpn_key 有匙即睇 flight_takeoff 移民急让 pets 爱竉必选

马鞍山迎海第02期星湾第19座

thumb_up

迎海

实

496 呎

@15,121

local_fire_department 至HIT

售$750 万

实

496 呎

@15,121

售$750 万

local_fire_department 至HIT

VR实景

马鞍山听涛雅苑罕有东南,高层靓装,有心出售,欢迎查询

thumb_up

听涛雅苑****罕有东南,高层靓装,有心出售,欢迎查询****

实

650 呎

@11,846

建

807 呎

@9,542

local_fire_department 至HIT directions_run 即走 verified 首置必买

售$770 万

实

650 呎

@11,846

建

807 呎

@9,542

售$770 万

local_fire_department 至HIT directions_run 即走 verified 首置必买

沙田柏傲庄 II 第06B座

thumb_up

柏傲庄 II 第06B座

实

334 呎

@25,419

hotel_class 楼王

售$849 万

实

334 呎

@25,419

售$849 万

hotel_class 楼王

马鞍山翠拥华庭第15座

thumb_up

翠拥华庭

实

675 呎

@10,370

建

868 呎

@8,065

local_fire_department 至HIT

售$700 万

实

675 呎

@10,370

建

868 呎

@8,065

售$700 万

local_fire_department 至HIT

沙田帝堡城

thumb_up

奇丰精选高层开扬正东山景特色玻璃屋实盘可约睇

实

580 呎

@14,310

建

726 呎

@11,433

local_fire_department 至HIT real_estate_agent 罕有放盘

售$830 万

实

580 呎

@14,310

建

726 呎

@11,433

售$830 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17座

thumb_up

最受欢迎屋苑上车必睇收租投资自住一样得欢迎约睇

实

491 呎

@15,886

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

售$780 万

实

491 呎

@15,886

售$780 万

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

马鞍山新港城 C座

thumb_up

3房有装

实

490 呎

@14,898

建

605 呎

@12,066

local_fire_department 至HIT

售$730 万

实

490 呎

@14,898

建

605 呎

@12,066

售$730 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$46,270	$35,554	$29,136	$24,866
1.500	$47,990	$37,306	$30,919	$26,681
2.000	$49,750	$39,110	$32,768	$28,575
2.500	$51,549	$40,967	$34,683	$30,547
3.000	$53,389	$42,876	$36,661	$32,594
3.500	$55,268	$44,837	$38,703	$34,716
4.000	$57,185	$46,848	$40,807	$36,909
4.125	$57,671	$47,359	$41,343	$37,468
4.500	$59,142	$48,910	$42,971	$39,172
5.000	$61,136	$51,021	$45,195	$41,502
5.500	$63,169	$53,181	$47,475	$43,896
6.000	$65,239	$55,387	$49,811	$46,351

每月供款$37,469

年期

30年

贷款金额

$7,731,000

總利息

$5,757,578

总贷款连利息

$13,488,578

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$26,575	$10,893	$37,468	$7,720,107
2	$26,538	$10,930	$37,468	$7,709,177
3	$26,500	$10,968	$37,468	$7,698,209
4	$26,463	$11,006	$37,468	$7,687,203
5	$26,425	$11,044	$37,468	$7,676,159
6	$26,387	$11,081	$37,468	$7,665,078
7	$26,349	$11,120	$37,468	$7,653,958
8	$26,310	$11,158	$37,468	$7,642,801
9	$26,272	$11,196	$37,468	$7,631,605
10	$26,234	$11,235	$37,468	$7,620,370
11	$26,195	$11,273	$37,468	$7,609,097
12	$26,156	$11,312	$37,468	$7,597,785

第1年供款共

$449,619

第1年利息

$316,404

第1年共還本金

$133,215

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$26,117	$11,351	$37,468	$7,586,434
14	$26,078	$11,390	$37,468	$7,575,044
15	$26,039	$11,429	$37,468	$7,563,615
16	$26,000	$11,468	$37,468	$7,552,146
17	$25,961	$11,508	$37,468	$7,540,639
18	$25,921	$11,547	$37,468	$7,529,091
19	$25,881	$11,587	$37,468	$7,517,504
20	$25,841	$11,627	$37,468	$7,505,877
21	$25,801	$11,667	$37,468	$7,494,211
22	$25,761	$11,707	$37,468	$7,482,504
23	$25,721	$11,747	$37,468	$7,470,757
24	$25,681	$11,788	$37,468	$7,458,969

第2年供款共

$449,619

第2年利息

$310,804

第2年共還本金

$138,816

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$25,640	$11,828	$37,468	$7,447,141
26	$25,600	$11,869	$37,468	$7,435,272
27	$25,559	$11,910	$37,468	$7,423,363
28	$25,518	$11,950	$37,468	$7,411,412
29	$25,477	$11,992	$37,468	$7,399,421
30	$25,436	$12,033	$37,468	$7,387,388
31	$25,394	$12,074	$37,468	$7,375,314
32	$25,353	$12,116	$37,468	$7,363,198
33	$25,311	$12,157	$37,468	$7,351,041
34	$25,269	$12,199	$37,468	$7,338,842
35	$25,227	$12,241	$37,468	$7,326,601
36	$25,185	$12,283	$37,468	$7,314,318

第3年供款共

$449,619

第3年利息

$304,968

第3年共還本金

$144,651

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$25,143	$12,325	$37,468	$7,301,992
38	$25,101	$12,368	$37,468	$7,289,625
39	$25,058	$12,410	$37,468	$7,277,215
40	$25,015	$12,453	$37,468	$7,264,762
41	$24,973	$12,496	$37,468	$7,252,266
42	$24,930	$12,539	$37,468	$7,239,727
43	$24,887	$12,582	$37,468	$7,227,146
44	$24,843	$12,625	$37,468	$7,214,521
45	$24,800	$12,668	$37,468	$7,201,852
46	$24,756	$12,712	$37,468	$7,189,141
47	$24,713	$12,756	$37,468	$7,176,385
48	$24,669	$12,799	$37,468	$7,163,586

第4年供款共

$449,619

第4年利息

$298,887

第4年共還本金

$150,732

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$24,625	$12,843	$37,468	$7,150,742
50	$24,581	$12,888	$37,468	$7,137,854
51	$24,536	$12,932	$37,468	$7,124,923
52	$24,492	$12,976	$37,468	$7,111,946
53	$24,447	$13,021	$37,468	$7,098,925
54	$24,403	$13,066	$37,468	$7,085,860
55	$24,358	$13,111	$37,468	$7,072,749
56	$24,313	$13,156	$37,468	$7,059,593
57	$24,267	$13,201	$37,468	$7,046,392
58	$24,222	$13,246	$37,468	$7,033,146
59	$24,176	$13,292	$37,468	$7,019,854
60	$24,131	$13,338	$37,468	$7,006,517

第5年供款共

$449,619

第5年利息

$292,550

第5年共還本金

$157,069

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$24,085	$13,383	$37,468	$6,993,133
62	$24,039	$13,429	$37,468	$6,979,704
63	$23,993	$13,476	$37,468	$6,966,228
64	$23,946	$13,522	$37,468	$6,952,707
65	$23,900	$13,568	$37,468	$6,939,138
66	$23,853	$13,615	$37,468	$6,925,523
67	$23,806	$13,662	$37,468	$6,911,861
68	$23,760	$13,709	$37,468	$6,898,153
69	$23,712	$13,756	$37,468	$6,884,397
70	$23,665	$13,803	$37,468	$6,870,594
71	$23,618	$13,851	$37,468	$6,856,743
72	$23,570	$13,898	$37,468	$6,842,845

第6年供款共

$449,619

第6年利息

$285,947

第6年共還本金

$163,672

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$23,522	$13,946	$37,468	$6,828,899
74	$23,474	$13,994	$37,468	$6,814,905
75	$23,426	$14,042	$37,468	$6,800,863
76	$23,378	$14,090	$37,468	$6,786,773
77	$23,330	$14,139	$37,468	$6,772,634
78	$23,281	$14,187	$37,468	$6,758,446
79	$23,232	$14,236	$37,468	$6,744,210
80	$23,183	$14,285	$37,468	$6,729,925
81	$23,134	$14,334	$37,468	$6,715,591
82	$23,085	$14,383	$37,468	$6,701,208
83	$23,035	$14,433	$37,468	$6,686,775
84	$22,986	$14,482	$37,468	$6,672,292

第7年供款共

$449,619

第7年利息

$279,067

第7年共還本金

$170,552

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$22,936	$14,532	$37,468	$6,657,760
86	$22,886	$14,582	$37,468	$6,643,178
87	$22,836	$14,632	$37,468	$6,628,546
88	$22,786	$14,683	$37,468	$6,613,863
89	$22,735	$14,733	$37,468	$6,599,130
90	$22,685	$14,784	$37,468	$6,584,346
91	$22,634	$14,835	$37,468	$6,569,511
92	$22,583	$14,886	$37,468	$6,554,626
93	$22,532	$14,937	$37,468	$6,539,689
94	$22,480	$14,988	$37,468	$6,524,701
95	$22,429	$15,040	$37,468	$6,509,661
96	$22,377	$15,091	$37,468	$6,494,570

第8年供款共

$449,619

第8年利息

$271,897

第8年共還本金

$177,722

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$22,325	$15,143	$37,468	$6,479,427
98	$22,273	$15,195	$37,468	$6,464,232
99	$22,221	$15,247	$37,468	$6,448,984
100	$22,168	$15,300	$37,468	$6,433,684
101	$22,116	$15,352	$37,468	$6,418,332
102	$22,063	$15,405	$37,468	$6,402,927
103	$22,010	$15,458	$37,468	$6,387,468
104	$21,957	$15,511	$37,468	$6,371,957
105	$21,904	$15,565	$37,468	$6,356,392
106	$21,850	$15,618	$37,468	$6,340,774
107	$21,796	$15,672	$37,468	$6,325,102
108	$21,743	$15,726	$37,468	$6,309,377

第9年供款共

$449,619

第9年利息

$264,426

第9年共還本金

$185,194

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$21,688	$15,780	$37,468	$6,293,597
110	$21,634	$15,834	$37,468	$6,277,763
111	$21,580	$15,888	$37,468	$6,261,874
112	$21,525	$15,943	$37,468	$6,245,931
113	$21,470	$15,998	$37,468	$6,229,933
114	$21,415	$16,053	$37,468	$6,213,880
115	$21,360	$16,108	$37,468	$6,197,772
116	$21,305	$16,163	$37,468	$6,181,609
117	$21,249	$16,219	$37,468	$6,165,390
118	$21,194	$16,275	$37,468	$6,149,115
119	$21,138	$16,331	$37,468	$6,132,785
120	$21,081	$16,387	$37,468	$6,116,398

第10年供款共

$449,619

第10年利息

$256,640

第10年共還本金

$192,979

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$21,025	$16,443	$37,468	$6,099,955
122	$20,969	$16,500	$37,468	$6,083,455
123	$20,912	$16,556	$37,468	$6,066,899
124	$20,855	$16,613	$37,468	$6,050,285
125	$20,798	$16,670	$37,468	$6,033,615
126	$20,741	$16,728	$37,468	$6,016,887
127	$20,683	$16,785	$37,468	$6,000,102
128	$20,625	$16,843	$37,468	$5,983,259
129	$20,567	$16,901	$37,468	$5,966,358
130	$20,509	$16,959	$37,468	$5,949,399
131	$20,451	$17,017	$37,468	$5,932,382
132	$20,393	$17,076	$37,468	$5,915,306

第11年供款共

$449,619

第11年利息

$248,528

第11年共還本金

$201,091

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$20,334	$17,134	$37,468	$5,898,172
134	$20,275	$17,193	$37,468	$5,880,979
135	$20,216	$17,252	$37,468	$5,863,726
136	$20,157	$17,312	$37,468	$5,846,414
137	$20,097	$17,371	$37,468	$5,829,043
138	$20,037	$17,431	$37,468	$5,811,612
139	$19,977	$17,491	$37,468	$5,794,121
140	$19,917	$17,551	$37,468	$5,776,570
141	$19,857	$17,611	$37,468	$5,758,959
142	$19,796	$17,672	$37,468	$5,741,287
143	$19,736	$17,733	$37,468	$5,723,555
144	$19,675	$17,794	$37,468	$5,705,761

第12年供款共

$449,619

第12年利息

$240,074

第12年共還本金

$209,545

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$19,614	$17,855	$37,468	$5,687,906
146	$19,552	$17,916	$37,468	$5,669,990
147	$19,491	$17,978	$37,468	$5,652,013
148	$19,429	$18,039	$37,468	$5,633,973
149	$19,367	$18,101	$37,468	$5,615,872
150	$19,305	$18,164	$37,468	$5,597,708
151	$19,242	$18,226	$37,468	$5,579,482
152	$19,179	$18,289	$37,468	$5,561,193
153	$19,117	$18,352	$37,468	$5,542,841
154	$19,054	$18,415	$37,468	$5,524,427
155	$18,990	$18,478	$37,468	$5,505,949
156	$18,927	$18,542	$37,468	$5,487,407

第13年供款共

$449,619

第13年利息

$231,265

第13年共還本金

$218,354

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$18,863	$18,605	$37,468	$5,468,802
158	$18,799	$18,669	$37,468	$5,450,132
159	$18,735	$18,733	$37,468	$5,431,399
160	$18,670	$18,798	$37,468	$5,412,601
161	$18,606	$18,862	$37,468	$5,393,739
162	$18,541	$18,927	$37,468	$5,374,811
163	$18,476	$18,992	$37,468	$5,355,819
164	$18,411	$19,058	$37,468	$5,336,761
165	$18,345	$19,123	$37,468	$5,317,638
166	$18,279	$19,189	$37,468	$5,298,449
167	$18,213	$19,255	$37,468	$5,279,195
168	$18,147	$19,321	$37,468	$5,259,873

第14年供款共

$449,619

第14年利息

$222,086

第14年共還本金

$227,534

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$18,081	$19,387	$37,468	$5,240,486
170	$18,014	$19,454	$37,468	$5,221,032
171	$17,947	$19,521	$37,468	$5,201,511
172	$17,880	$19,588	$37,468	$5,181,923
173	$17,813	$19,655	$37,468	$5,162,267
174	$17,745	$19,723	$37,468	$5,142,544
175	$17,677	$19,791	$37,468	$5,122,754
176	$17,609	$19,859	$37,468	$5,102,895
177	$17,541	$19,927	$37,468	$5,082,968
178	$17,473	$19,996	$37,468	$5,062,972
179	$17,404	$20,064	$37,468	$5,042,908
180	$17,335	$20,133	$37,468	$5,022,775

第15年供款共

$449,619

第15年利息

$212,520

第15年共還本金

$237,099

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$17,266	$20,202	$37,468	$5,002,572
182	$17,196	$20,272	$37,468	$4,982,300
183	$17,127	$20,342	$37,468	$4,961,959
184	$17,057	$20,412	$37,468	$4,941,547
185	$16,987	$20,482	$37,468	$4,921,065
186	$16,916	$20,552	$37,468	$4,900,513
187	$16,846	$20,623	$37,468	$4,879,891
188	$16,775	$20,694	$37,468	$4,859,197
189	$16,703	$20,765	$37,468	$4,838,432
190	$16,632	$20,836	$37,468	$4,817,596
191	$16,560	$20,908	$37,468	$4,796,688
192	$16,489	$20,980	$37,468	$4,775,709

第16年供款共

$449,619

第16年利息

$202,553

第16年共還本金

$247,066

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$16,416	$21,052	$37,468	$4,754,657
194	$16,344	$21,124	$37,468	$4,733,533
195	$16,272	$21,197	$37,468	$4,712,336
196	$16,199	$21,270	$37,468	$4,691,066
197	$16,126	$21,343	$37,468	$4,669,724
198	$16,052	$21,416	$37,468	$4,648,307
199	$15,979	$21,490	$37,468	$4,626,818
200	$15,905	$21,564	$37,468	$4,605,254
201	$15,831	$21,638	$37,468	$4,583,616
202	$15,756	$21,712	$37,468	$4,561,904
203	$15,682	$21,787	$37,468	$4,540,118
204	$15,607	$21,862	$37,468	$4,518,256

第17年供款共

$449,619

第17年利息

$192,167

第17年共還本金

$257,453

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$15,532	$21,937	$37,468	$4,496,319
206	$15,456	$22,012	$37,468	$4,474,307
207	$15,380	$22,088	$37,468	$4,452,219
208	$15,305	$22,164	$37,468	$4,430,055
209	$15,228	$22,240	$37,468	$4,407,815
210	$15,152	$22,316	$37,468	$4,385,499
211	$15,075	$22,393	$37,468	$4,363,106
212	$14,998	$22,470	$37,468	$4,340,636
213	$14,921	$22,547	$37,468	$4,318,089
214	$14,843	$22,625	$37,468	$4,295,464
215	$14,766	$22,703	$37,468	$4,272,761
216	$14,688	$22,781	$37,468	$4,249,980

第18年供款共

$449,619

第18年利息

$181,344

第18年共還本金

$268,276

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$14,609	$22,859	$37,468	$4,227,121
218	$14,531	$22,938	$37,468	$4,204,184
219	$14,452	$23,016	$37,468	$4,181,168
220	$14,373	$23,096	$37,468	$4,158,072
221	$14,293	$23,175	$37,468	$4,134,897
222	$14,214	$23,255	$37,468	$4,111,643
223	$14,134	$23,334	$37,468	$4,088,308
224	$14,054	$23,415	$37,468	$4,064,893
225	$13,973	$23,495	$37,468	$4,041,398
226	$13,892	$23,576	$37,468	$4,017,822
227	$13,811	$23,657	$37,468	$3,994,165
228	$13,730	$23,738	$37,468	$3,970,427

第19年供款共

$449,619

第19年利息

$170,066

第19年共還本金

$279,554

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$13,648	$23,820	$37,468	$3,946,607
230	$13,566	$23,902	$37,468	$3,922,705
231	$13,484	$23,984	$37,468	$3,898,721
232	$13,402	$24,066	$37,468	$3,874,655
233	$13,319	$24,149	$37,468	$3,850,506
234	$13,236	$24,232	$37,468	$3,826,273
235	$13,153	$24,315	$37,468	$3,801,958
236	$13,069	$24,399	$37,468	$3,777,559
237	$12,985	$24,483	$37,468	$3,753,076
238	$12,901	$24,567	$37,468	$3,728,509
239	$12,817	$24,652	$37,468	$3,703,857
240	$12,732	$24,736	$37,468	$3,679,121

第20年供款共

$449,619

第20年利息

$158,314

第20年共還本金

$291,306

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$12,647	$24,821	$37,468	$3,654,300
242	$12,562	$24,907	$37,468	$3,629,393
243	$12,476	$24,992	$37,468	$3,604,401
244	$12,390	$25,078	$37,468	$3,579,323
245	$12,304	$25,164	$37,468	$3,554,159
246	$12,217	$25,251	$37,468	$3,528,908
247	$12,131	$25,338	$37,468	$3,503,570
248	$12,044	$25,425	$37,468	$3,478,145
249	$11,956	$25,512	$37,468	$3,452,633
250	$11,868	$25,600	$37,468	$3,427,033
251	$11,780	$25,688	$37,468	$3,401,345
252	$11,692	$25,776	$37,468	$3,375,569

第21年供款共

$449,619

第21年利息

$146,067

第21年共還本金

$303,552

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$11,604	$25,865	$37,468	$3,349,705
254	$11,515	$25,954	$37,468	$3,323,751
255	$11,425	$26,043	$37,468	$3,297,708
256	$11,336	$26,132	$37,468	$3,271,576
257	$11,246	$26,222	$37,468	$3,245,353
258	$11,156	$26,312	$37,468	$3,219,041
259	$11,065	$26,403	$37,468	$3,192,638
260	$10,975	$26,494	$37,468	$3,166,145
261	$10,884	$26,585	$37,468	$3,139,560
262	$10,792	$26,676	$37,468	$3,112,884
263	$10,701	$26,768	$37,468	$3,086,116
264	$10,609	$26,860	$37,468	$3,059,256

第22年供款共

$449,619

第22年利息

$133,306

第22年共還本金

$316,313

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$10,516	$26,952	$37,468	$3,032,304
266	$10,424	$27,045	$37,468	$3,005,260
267	$10,331	$27,138	$37,468	$2,978,122
268	$10,237	$27,231	$37,468	$2,950,891
269	$10,144	$27,325	$37,468	$2,923,566
270	$10,050	$27,419	$37,468	$2,896,148
271	$9,956	$27,513	$37,468	$2,868,635
272	$9,861	$27,607	$37,468	$2,841,028
273	$9,766	$27,702	$37,468	$2,813,326
274	$9,671	$27,797	$37,468	$2,785,528
275	$9,575	$27,893	$37,468	$2,757,635
276	$9,479	$27,989	$37,468	$2,729,646

第23年供款共

$449,619

第23年利息

$120,009

第23年共還本金

$329,610

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$9,383	$28,085	$37,468	$2,701,561
278	$9,287	$28,182	$37,468	$2,673,379
279	$9,190	$28,279	$37,468	$2,645,101
280	$9,093	$28,376	$37,468	$2,616,725
281	$8,995	$28,473	$37,468	$2,588,252
282	$8,897	$28,571	$37,468	$2,559,681
283	$8,799	$28,669	$37,468	$2,531,011
284	$8,700	$28,768	$37,468	$2,502,243
285	$8,601	$28,867	$37,468	$2,473,377
286	$8,502	$28,966	$37,468	$2,444,411
287	$8,403	$29,066	$37,468	$2,415,345
288	$8,303	$29,166	$37,468	$2,386,179

第24年供款共

$449,619

第24年利息

$106,153

第24年共還本金

$343,467

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$8,202	$29,266	$37,468	$2,356,914
290	$8,102	$29,366	$37,468	$2,327,547
291	$8,001	$29,467	$37,468	$2,298,080
292	$7,900	$29,569	$37,468	$2,268,511
293	$7,798	$29,670	$37,468	$2,238,841
294	$7,696	$29,772	$37,468	$2,209,069
295	$7,594	$29,875	$37,468	$2,179,194
296	$7,491	$29,977	$37,468	$2,149,217
297	$7,388	$30,080	$37,468	$2,119,137
298	$7,285	$30,184	$37,468	$2,088,953
299	$7,181	$30,287	$37,468	$2,058,665
300	$7,077	$30,392	$37,468	$2,028,274

第25年供款共

$449,619

第25年利息

$91,714

第25年共還本金

$357,906

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$6,972	$30,496	$37,468	$1,997,778
302	$6,867	$30,601	$37,468	$1,967,177
303	$6,762	$30,706	$37,468	$1,936,471
304	$6,657	$30,812	$37,468	$1,905,659
305	$6,551	$30,918	$37,468	$1,874,741
306	$6,444	$31,024	$37,468	$1,843,718
307	$6,338	$31,130	$37,468	$1,812,587
308	$6,231	$31,238	$37,468	$1,781,350
309	$6,123	$31,345	$37,468	$1,750,005
310	$6,016	$31,453	$37,468	$1,718,552
311	$5,908	$31,561	$37,468	$1,686,991
312	$5,799	$31,669	$37,468	$1,655,322

第26年供款共

$449,619

第26年利息

$76,668

第26年共還本金

$372,952

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$5,690	$31,778	$37,468	$1,623,544
314	$5,581	$31,887	$37,468	$1,591,657
315	$5,471	$31,997	$37,468	$1,559,660
316	$5,361	$32,107	$37,468	$1,527,553
317	$5,251	$32,217	$37,468	$1,495,335
318	$5,140	$32,328	$37,468	$1,463,007
319	$5,029	$32,439	$37,468	$1,430,568
320	$4,918	$32,551	$37,468	$1,398,018
321	$4,806	$32,663	$37,468	$1,365,355
322	$4,693	$32,775	$37,468	$1,332,580
323	$4,581	$32,888	$37,468	$1,299,693
324	$4,468	$33,001	$37,468	$1,266,692

第27年供款共

$449,619

第27年利息

$60,989

第27年共還本金

$388,630

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$4,354	$33,114	$37,468	$1,233,578
326	$4,240	$33,228	$37,468	$1,200,350
327	$4,126	$33,342	$37,468	$1,167,008
328	$4,012	$33,457	$37,468	$1,133,551
329	$3,897	$33,572	$37,468	$1,099,980
330	$3,781	$33,687	$37,468	$1,066,293
331	$3,665	$33,803	$37,468	$1,032,490
332	$3,549	$33,919	$37,468	$998,571
333	$3,433	$34,036	$37,468	$964,535
334	$3,316	$34,153	$37,468	$930,382
335	$3,198	$34,270	$37,468	$896,112
336	$3,080	$34,388	$37,468	$861,724

第28年供款共

$449,619

第28年利息

$44,652

第28年共還本金

$404,968

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$2,962	$34,506	$37,468	$827,218
338	$2,844	$34,625	$37,468	$792,593
339	$2,725	$34,744	$37,468	$757,850
340	$2,605	$34,863	$37,468	$722,987
341	$2,485	$34,983	$37,468	$688,004
342	$2,365	$35,103	$37,468	$652,900
343	$2,244	$35,224	$37,468	$617,676
344	$2,123	$35,345	$37,468	$582,331
345	$2,002	$35,467	$37,468	$546,865
346	$1,880	$35,588	$37,468	$511,276
347	$1,758	$35,711	$37,468	$475,566
348	$1,635	$35,834	$37,468	$439,732

第29年供款共

$449,619

第29年利息

$27,627

第29年共還本金

$421,992

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$1,512	$35,957	$37,468	$403,775
350	$1,388	$36,080	$37,468	$367,695
351	$1,264	$36,204	$37,468	$331,491
352	$1,139	$36,329	$37,468	$295,162
353	$1,015	$36,454	$37,468	$258,708
354	$889	$36,579	$37,468	$222,129
355	$764	$36,705	$37,468	$185,425
356	$637	$36,831	$37,468	$148,594
357	$511	$36,957	$37,468	$111,636
358	$384	$37,085	$37,468	$74,552
359	$256	$37,212	$37,468	$37,340
360	$128	$37,340	$37,468	$0

第30年供款共

$449,619

第30年利息

$9,887

第30年共還本金

$439,732

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$14,087,578

免责声明

笋盘推介

按揭保险费
info