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$69,614,203

每月供款
$458,012

首期

$-95,600,000

总贷款额

$103,600,000

總利息

$61,284,203

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-95,270,000

$916,023

置业成本总预算

HK$-95,270,000

首期

$-95,600,000
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

$916,023

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

西贡趸场

thumb_up

开扬海景, 可步行到市中心, 十分方便

实

700 呎

@10,429

建

700 呎

@10,429

directions_run 即走 real_estate_agent 罕有放盘 hotel_class 楼王

售$730 万

实

700 呎

@10,429

建

700 呎

@10,429

售$730 万

directions_run 即走 real_estate_agent 罕有放盘 hotel_class 楼王

沙田富豪花园

thumb_up

优质向南４房大则🏠🏠㼥䲳靜蒑適👍👅

实

919 呎

@8,760

建

1,255 呎

@6,414

local_fire_department 至HIT

售$805 万

实

919 呎

@8,760

建

1,255 呎

@6,414

售$805 万

local_fire_department 至HIT

VR实景

粉岭百福花园

thumb_up

*换楼精选*开扬远景*

实

790 呎

@10,759

建

1,075 呎

@7,907

real_estate_agent 罕有放盘

售$850 万

实

790 呎

@10,759

建

1,075 呎

@7,907

售$850 万

real_estate_agent 罕有放盘

沙田玖珑山

thumb_up

玖珑山

实

467 呎

@17,131

售$800 万

实

467 呎

@17,131

售$800 万

VR实景

马鞍山 DOUBLE COVE PH 03北水靓盘,大两房半海星湾海景,罕有高层抵买,欢迎查询

thumb_up

DOUBLE COVE PH 03****北水靓盘,大两房半海星湾海景,罕有高层抵买,欢迎查询****

实

546 呎

@15,751

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 local_offer 低水笋价

售$860 万

实

546 呎

@15,751

售$860 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 local_offer 低水笋价

马鞍山海柏花园第04座

thumb_up

海柏花园新装海景3房

实

567 呎

@15,520

建

757 呎

@11,625

local_fire_department 至HIT

售$880 万

实

567 呎

@15,520

建

757 呎

@11,625

售$880 万

local_fire_department 至HIT

马鞍山星涟海第03B座

thumb_up

星涟海半新楼高层

实

768 呎

@11,198

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价 price_change 蚀让盘

售$860 万

实

768 呎

@11,198

售$860 万

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价 price_change 蚀让盘

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

沙田荟荞

thumb_up

"城中绿土"覆式1房1士多房+253呎私人花园

实

507 呎

@17,751

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇

售$900 万

实

507 呎

@17,751

售$900 万

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇

马鞍山迎涛湾 A座

thumb_up

迎涛湾

实

736 呎

@11,549

建

959 呎

@8,863

hotel_class 楼王 verified 首置必买

售$850 万

实

736 呎

@11,549

建

959 呎

@8,863

售$850 万

hotel_class 楼王 verified 首置必买

马鞍山新港城 J座

thumb_up

地铁上盖交通方便

实

519 呎

@17,341

建

698 呎

@12,894

local_fire_department 至HIT

售$900 万

实

519 呎

@17,341

建

698 呎

@12,894

售$900 万

local_fire_department 至HIT

马鞍山听涛雅苑

thumb_up

罕有靓装即买即住

实

650 呎

@11,692

建

807 呎

@9,418

local_fire_department 至HIT directions_run 即走 verified 首置必买

售$760 万

实

650 呎

@11,692

建

807 呎

@9,418

售$760 万

local_fire_department 至HIT directions_run 即走 verified 首置必买

利率	15年	20年	25年	30年
1.000	$620,040	$476,451	$390,440	$333,219
1.500	$643,090	$499,917	$414,334	$357,545
2.000	$666,675	$524,095	$439,113	$382,926
2.500	$690,794	$548,979	$464,767	$409,345
3.000	$715,443	$574,563	$491,283	$436,782
3.375	$734,275	$594,205	$511,727	$458,012
3.500	$740,618	$600,838	$518,646	$465,210
4.000	$766,317	$627,796	$546,839	$494,602
4.500	$792,533	$655,425	$575,842	$524,926
5.000	$819,262	$683,714	$605,635	$556,147
5.500	$846,498	$712,651	$636,195	$588,229
6.000	$874,236	$742,223	$667,496	$621,134

每月供款$458,012

年期

30年

贷款金额

$103,600,000

總利息

$61,284,203

总贷款连利息

$164,884,203

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$291,375	$166,637	$458,012	$103,433,363
2	$290,906	$167,105	$458,012	$103,266,258
3	$290,436	$167,575	$458,012	$103,098,683
4	$289,965	$168,047	$458,012	$102,930,636
5	$289,492	$168,519	$458,012	$102,762,117
6	$289,018	$168,993	$458,012	$102,593,124
7	$288,543	$169,469	$458,012	$102,423,655
8	$288,067	$169,945	$458,012	$102,253,710
9	$287,589	$170,423	$458,012	$102,083,287
10	$287,109	$170,902	$458,012	$101,912,384
11	$286,629	$171,383	$458,012	$101,741,001
12	$286,147	$171,865	$458,012	$101,569,136

第1年供款共

$5,496,140

第1年利息

$3,465,276

第1年共還本金

$2,030,864

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$285,663	$172,348	$458,012	$101,396,788
14	$285,178	$172,833	$458,012	$101,223,954
15	$284,692	$173,319	$458,012	$101,050,635
16	$284,205	$173,807	$458,012	$100,876,828
17	$283,716	$174,296	$458,012	$100,702,533
18	$283,226	$174,786	$458,012	$100,527,747
19	$282,734	$175,277	$458,012	$100,352,470
20	$282,241	$175,770	$458,012	$100,176,699
21	$281,747	$176,265	$458,012	$100,000,435
22	$281,251	$176,760	$458,012	$99,823,674
23	$280,754	$177,258	$458,012	$99,646,417
24	$280,256	$177,756	$458,012	$99,468,660

第2年供款共

$5,496,140

第2年利息

$3,395,664

第2年共還本金

$2,100,476

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$279,756	$178,256	$458,012	$99,290,404
26	$279,254	$178,757	$458,012	$99,111,647
27	$278,752	$179,260	$458,012	$98,932,387
28	$278,247	$179,764	$458,012	$98,752,622
29	$277,742	$180,270	$458,012	$98,572,352
30	$277,235	$180,777	$458,012	$98,391,576
31	$276,726	$181,285	$458,012	$98,210,290
32	$276,216	$181,795	$458,012	$98,028,495
33	$275,705	$182,307	$458,012	$97,846,188
34	$275,192	$182,819	$458,012	$97,663,369
35	$274,678	$183,333	$458,012	$97,480,036
36	$274,163	$183,849	$458,012	$97,296,187

第3年供款共

$5,496,140

第3年利息

$3,323,666

第3年共還本金

$2,172,474

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$273,646	$184,366	$458,012	$97,111,820
38	$273,127	$184,885	$458,012	$96,926,936
39	$272,607	$185,405	$458,012	$96,741,531
40	$272,086	$185,926	$458,012	$96,555,605
41	$271,563	$186,449	$458,012	$96,369,156
42	$271,038	$186,973	$458,012	$96,182,183
43	$270,512	$187,499	$458,012	$95,994,683
44	$269,985	$188,027	$458,012	$95,806,657
45	$269,456	$188,555	$458,012	$95,618,101
46	$268,926	$189,086	$458,012	$95,429,015
47	$268,394	$189,618	$458,012	$95,239,398
48	$267,861	$190,151	$458,012	$95,049,247

第4年供款共

$5,496,140

第4年利息

$3,249,200

第4年共還本金

$2,246,940

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$267,326	$190,686	$458,012	$94,858,561
50	$266,790	$191,222	$458,012	$94,667,339
51	$266,252	$191,760	$458,012	$94,475,580
52	$265,713	$192,299	$458,012	$94,283,280
53	$265,172	$192,840	$458,012	$94,090,441
54	$264,629	$193,382	$458,012	$93,897,058
55	$264,085	$193,926	$458,012	$93,703,132
56	$263,540	$194,472	$458,012	$93,508,660
57	$262,993	$195,019	$458,012	$93,313,642
58	$262,445	$195,567	$458,012	$93,118,075
59	$261,895	$196,117	$458,012	$92,921,958
60	$261,343	$196,669	$458,012	$92,725,289

第5年供款共

$5,496,140

第5年利息

$3,172,182

第5年共還本金

$2,323,958

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$260,790	$197,222	$458,012	$92,528,067
62	$260,235	$197,776	$458,012	$92,330,291
63	$259,679	$198,333	$458,012	$92,131,958
64	$259,121	$198,891	$458,012	$91,933,067
65	$258,562	$199,450	$458,012	$91,733,618
66	$258,001	$200,011	$458,012	$91,533,607
67	$257,438	$200,573	$458,012	$91,333,033
68	$256,874	$201,138	$458,012	$91,131,896
69	$256,308	$201,703	$458,012	$90,930,193
70	$255,741	$202,271	$458,012	$90,727,922
71	$255,172	$202,839	$458,012	$90,525,083
72	$254,602	$203,410	$458,012	$90,321,673

第6年供款共

$5,496,140

第6年利息

$3,092,524

第6年共還本金

$2,403,616

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$254,030	$203,982	$458,012	$90,117,691
74	$253,456	$204,556	$458,012	$89,913,135
75	$252,881	$205,131	$458,012	$89,708,004
76	$252,304	$205,708	$458,012	$89,502,296
77	$251,725	$206,286	$458,012	$89,296,010
78	$251,145	$206,867	$458,012	$89,089,143
79	$250,563	$207,448	$458,012	$88,881,695
80	$249,980	$208,032	$458,012	$88,673,663
81	$249,395	$208,617	$458,012	$88,465,046
82	$248,808	$209,204	$458,012	$88,255,842
83	$248,220	$209,792	$458,012	$88,046,050
84	$247,630	$210,382	$458,012	$87,835,668

第7年供款共

$5,496,140

第7年利息

$3,010,135

第7年共還本金

$2,486,005

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$247,038	$210,974	$458,012	$87,624,694
86	$246,444	$211,567	$458,012	$87,413,127
87	$245,849	$212,162	$458,012	$87,200,964
88	$245,253	$212,759	$458,012	$86,988,205
89	$244,654	$213,357	$458,012	$86,774,848
90	$244,054	$213,957	$458,012	$86,560,891
91	$243,453	$214,559	$458,012	$86,346,332
92	$242,849	$215,163	$458,012	$86,131,169
93	$242,244	$215,768	$458,012	$85,915,401
94	$241,637	$216,375	$458,012	$85,699,027
95	$241,029	$216,983	$458,012	$85,482,043
96	$240,418	$217,593	$458,012	$85,264,450

第8年供款共

$5,496,140

第8年利息

$2,924,922

第8年共還本金

$2,571,218

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$239,806	$218,205	$458,012	$85,046,245
98	$239,193	$218,819	$458,012	$84,827,425
99	$238,577	$219,435	$458,012	$84,607,991
100	$237,960	$220,052	$458,012	$84,387,939
101	$237,341	$220,671	$458,012	$84,167,269
102	$236,720	$221,291	$458,012	$83,945,977
103	$236,098	$221,914	$458,012	$83,724,064
104	$235,474	$222,538	$458,012	$83,501,526
105	$234,848	$223,164	$458,012	$83,278,362
106	$234,220	$223,791	$458,012	$83,054,571
107	$233,591	$224,421	$458,012	$82,830,150
108	$232,960	$225,052	$458,012	$82,605,099

第9年供款共

$5,496,140

第9年利息

$2,836,789

第9年共還本金

$2,659,351

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$232,327	$225,685	$458,012	$82,379,414
110	$231,692	$226,320	$458,012	$82,153,094
111	$231,056	$226,956	$458,012	$81,926,138
112	$230,417	$227,594	$458,012	$81,698,544
113	$229,777	$228,235	$458,012	$81,470,309
114	$229,135	$228,876	$458,012	$81,241,433
115	$228,492	$229,520	$458,012	$81,011,913
116	$227,846	$230,166	$458,012	$80,781,747
117	$227,199	$230,813	$458,012	$80,550,934
118	$226,550	$231,462	$458,012	$80,319,472
119	$225,899	$232,113	$458,012	$80,087,358
120	$225,246	$232,766	$458,012	$79,854,593

第10年供款共

$5,496,140

第10年利息

$2,745,634

第10年共還本金

$2,750,506

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$224,591	$233,421	$458,012	$79,621,172
122	$223,935	$234,077	$458,012	$79,387,095
123	$223,276	$234,735	$458,012	$79,152,359
124	$222,616	$235,396	$458,012	$78,916,964
125	$221,954	$236,058	$458,012	$78,680,906
126	$221,290	$236,722	$458,012	$78,444,184
127	$220,624	$237,387	$458,012	$78,206,797
128	$219,957	$238,055	$458,012	$77,968,742
129	$219,287	$238,725	$458,012	$77,730,017
130	$218,616	$239,396	$458,012	$77,490,621
131	$217,942	$240,069	$458,012	$77,250,552
132	$217,267	$240,744	$458,012	$77,009,807

第11年供款共

$5,496,140

第11年利息

$2,651,355

第11年共還本金

$2,844,785

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$216,590	$241,422	$458,012	$76,768,386
134	$215,911	$242,101	$458,012	$76,526,285
135	$215,230	$242,781	$458,012	$76,283,504
136	$214,547	$243,464	$458,012	$76,040,039
137	$213,863	$244,149	$458,012	$75,795,890
138	$213,176	$244,836	$458,012	$75,551,055
139	$212,487	$245,524	$458,012	$75,305,530
140	$211,797	$246,215	$458,012	$75,059,315
141	$211,104	$246,907	$458,012	$74,812,408
142	$210,410	$247,602	$458,012	$74,564,806
143	$209,714	$248,298	$458,012	$74,316,508
144	$209,015	$248,996	$458,012	$74,067,512

第12年供款共

$5,496,140

第12年利息

$2,553,844

第12年共還本金

$2,942,296

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$208,315	$249,697	$458,012	$73,817,815
146	$207,613	$250,399	$458,012	$73,567,416
147	$206,908	$251,103	$458,012	$73,316,312
148	$206,202	$251,810	$458,012	$73,064,503
149	$205,494	$252,518	$458,012	$72,811,985
150	$204,784	$253,228	$458,012	$72,558,757
151	$204,072	$253,940	$458,012	$72,304,817
152	$203,357	$254,654	$458,012	$72,050,163
153	$202,641	$255,371	$458,012	$71,794,792
154	$201,923	$256,089	$458,012	$71,538,703
155	$201,203	$256,809	$458,012	$71,281,894
156	$200,480	$257,531	$458,012	$71,024,363

第13年供款共

$5,496,140

第13年利息

$2,452,991

第13年共還本金

$3,043,149

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$199,756	$258,256	$458,012	$70,766,107
158	$199,030	$258,982	$458,012	$70,507,125
159	$198,301	$259,710	$458,012	$70,247,415
160	$197,571	$260,441	$458,012	$69,986,974
161	$196,838	$261,173	$458,012	$69,725,801
162	$196,104	$261,908	$458,012	$69,463,893
163	$195,367	$262,644	$458,012	$69,201,248
164	$194,629	$263,383	$458,012	$68,937,865
165	$193,888	$264,124	$458,012	$68,673,741
166	$193,145	$264,867	$458,012	$68,408,874
167	$192,400	$265,612	$458,012	$68,143,263
168	$191,653	$266,359	$458,012	$67,876,904

第14年供款共

$5,496,140

第14年利息

$2,348,681

第14年共還本金

$3,147,459

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$190,904	$267,108	$458,012	$67,609,796
170	$190,153	$267,859	$458,012	$67,341,937
171	$189,399	$268,612	$458,012	$67,073,325
172	$188,644	$269,368	$458,012	$66,803,957
173	$187,886	$270,126	$458,012	$66,533,831
174	$187,126	$270,885	$458,012	$66,262,946
175	$186,365	$271,647	$458,012	$65,991,299
176	$185,601	$272,411	$458,012	$65,718,887
177	$184,834	$273,177	$458,012	$65,445,710
178	$184,066	$273,946	$458,012	$65,171,765
179	$183,296	$274,716	$458,012	$64,897,048
180	$182,523	$275,489	$458,012	$64,621,560

第15年供款共

$5,496,140

第15年利息

$2,240,796

第15年共還本金

$3,255,344

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$181,748	$276,264	$458,012	$64,345,296
182	$180,971	$277,041	$458,012	$64,068,256
183	$180,192	$277,820	$458,012	$63,790,436
184	$179,411	$278,601	$458,012	$63,511,835
185	$178,627	$279,385	$458,012	$63,232,450
186	$177,841	$280,170	$458,012	$62,952,280
187	$177,053	$280,958	$458,012	$62,671,321
188	$176,263	$281,749	$458,012	$62,389,573
189	$175,471	$282,541	$458,012	$62,107,032
190	$174,676	$283,336	$458,012	$61,823,696
191	$173,879	$284,133	$458,012	$61,539,564
192	$173,080	$284,932	$458,012	$61,254,632

第16年供款共

$5,496,140

第16年利息

$2,129,212

第16年共還本金

$3,366,928

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$172,279	$285,733	$458,012	$60,968,899
194	$171,475	$286,537	$458,012	$60,682,362
195	$170,669	$287,343	$458,012	$60,395,020
196	$169,861	$288,151	$458,012	$60,106,869
197	$169,051	$288,961	$458,012	$59,817,908
198	$168,238	$289,774	$458,012	$59,528,134
199	$167,423	$290,589	$458,012	$59,237,545
200	$166,606	$291,406	$458,012	$58,946,139
201	$165,786	$292,226	$458,012	$58,653,914
202	$164,964	$293,048	$458,012	$58,360,866
203	$164,140	$293,872	$458,012	$58,066,994
204	$163,313	$294,698	$458,012	$57,772,296

第17年供款共

$5,496,140

第17年利息

$2,013,804

第17年共還本金

$3,482,336

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$162,485	$295,527	$458,012	$57,476,769
206	$161,653	$296,358	$458,012	$57,180,411
207	$160,820	$297,192	$458,012	$56,883,219
208	$159,984	$298,028	$458,012	$56,585,191
209	$159,146	$298,866	$458,012	$56,286,326
210	$158,305	$299,706	$458,012	$55,986,619
211	$157,462	$300,549	$458,012	$55,686,070
212	$156,617	$301,395	$458,012	$55,384,675
213	$155,769	$302,242	$458,012	$55,082,433
214	$154,919	$303,092	$458,012	$54,779,341
215	$154,067	$303,945	$458,012	$54,475,396
216	$153,212	$304,800	$458,012	$54,170,596

第18年供款共

$5,496,140

第18年利息

$1,894,440

第18年共還本金

$3,601,700

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$152,355	$305,657	$458,012	$53,864,939
218	$151,495	$306,517	$458,012	$53,558,423
219	$150,633	$307,379	$458,012	$53,251,044
220	$149,769	$308,243	$458,012	$52,942,801
221	$148,902	$309,110	$458,012	$52,633,691
222	$148,032	$309,979	$458,012	$52,323,712
223	$147,160	$310,851	$458,012	$52,012,861
224	$146,286	$311,726	$458,012	$51,701,135
225	$145,409	$312,602	$458,012	$51,388,533
226	$144,530	$313,481	$458,012	$51,075,051
227	$143,649	$314,363	$458,012	$50,760,688
228	$142,764	$315,247	$458,012	$50,445,441

第19年供款共

$5,496,140

第19年利息

$1,770,985

第19年共還本金

$3,725,155

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$141,878	$316,134	$458,012	$50,129,307
230	$140,989	$317,023	$458,012	$49,812,284
231	$140,097	$317,915	$458,012	$49,494,370
232	$139,203	$318,809	$458,012	$49,175,561
233	$138,306	$319,705	$458,012	$48,855,855
234	$137,407	$320,605	$458,012	$48,535,251
235	$136,505	$321,506	$458,012	$48,213,745
236	$135,601	$322,411	$458,012	$47,891,334
237	$134,694	$323,317	$458,012	$47,568,017
238	$133,785	$324,227	$458,012	$47,243,790
239	$132,873	$325,139	$458,012	$46,918,652
240	$131,959	$326,053	$458,012	$46,592,599

第20年供款共

$5,496,140

第20年利息

$1,643,298

第20年共還本金

$3,852,842

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$131,042	$326,970	$458,012	$46,265,629
242	$130,122	$327,890	$458,012	$45,937,739
243	$129,200	$328,812	$458,012	$45,608,927
244	$128,275	$329,737	$458,012	$45,279,191
245	$127,348	$330,664	$458,012	$44,948,527
246	$126,418	$331,594	$458,012	$44,616,933
247	$125,485	$332,527	$458,012	$44,284,406
248	$124,550	$333,462	$458,012	$43,950,944
249	$123,612	$334,400	$458,012	$43,616,545
250	$122,672	$335,340	$458,012	$43,281,205
251	$121,728	$336,283	$458,012	$42,944,921
252	$120,783	$337,229	$458,012	$42,607,692

第21年供款共

$5,496,140

第21年利息

$1,511,234

第21年共還本金

$3,984,906

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$119,834	$338,178	$458,012	$42,269,515
254	$118,883	$339,129	$458,012	$41,930,386
255	$117,929	$340,082	$458,012	$41,590,304
256	$116,973	$341,039	$458,012	$41,249,265
257	$116,014	$341,998	$458,012	$40,907,267
258	$115,052	$342,960	$458,012	$40,564,307
259	$114,087	$343,925	$458,012	$40,220,382
260	$113,120	$344,892	$458,012	$39,875,490
261	$112,150	$345,862	$458,012	$39,529,628
262	$111,177	$346,835	$458,012	$39,182,794
263	$110,202	$347,810	$458,012	$38,834,984
264	$109,223	$348,788	$458,012	$38,486,195

第22年供款共

$5,496,140

第22年利息

$1,374,643

第22年共還本金

$4,121,497

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$108,242	$349,769	$458,012	$38,136,426
266	$107,259	$350,753	$458,012	$37,785,673
267	$106,272	$351,739	$458,012	$37,433,934
268	$105,283	$352,729	$458,012	$37,081,205
269	$104,291	$353,721	$458,012	$36,727,484
270	$103,296	$354,716	$458,012	$36,372,769
271	$102,298	$355,713	$458,012	$36,017,055
272	$101,298	$356,714	$458,012	$35,660,342
273	$100,295	$357,717	$458,012	$35,302,625
274	$99,289	$358,723	$458,012	$34,943,902
275	$98,280	$359,732	$458,012	$34,584,170
276	$97,268	$360,744	$458,012	$34,223,426

第23年供款共

$5,496,140

第23年利息

$1,233,371

第23年共還本金

$4,262,769

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$96,253	$361,758	$458,012	$33,861,668
278	$95,236	$362,776	$458,012	$33,498,892
279	$94,216	$363,796	$458,012	$33,135,096
280	$93,192	$364,819	$458,012	$32,770,277
281	$92,166	$365,845	$458,012	$32,404,431
282	$91,137	$366,874	$458,012	$32,037,557
283	$90,106	$367,906	$458,012	$31,669,651
284	$89,071	$368,941	$458,012	$31,300,710
285	$88,033	$369,978	$458,012	$30,930,732
286	$86,993	$371,019	$458,012	$30,559,713
287	$85,949	$372,062	$458,012	$30,187,650
288	$84,903	$373,109	$458,012	$29,814,542

第24年供款共

$5,496,140

第24年利息

$1,087,256

第24年共還本金

$4,408,884

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$83,853	$374,158	$458,012	$29,440,383
290	$82,801	$375,211	$458,012	$29,065,173
291	$81,746	$376,266	$458,012	$28,688,907
292	$80,688	$377,324	$458,012	$28,311,583
293	$79,626	$378,385	$458,012	$27,933,197
294	$78,562	$379,450	$458,012	$27,553,748
295	$77,495	$380,517	$458,012	$27,173,231
296	$76,425	$381,587	$458,012	$26,791,644
297	$75,351	$382,660	$458,012	$26,408,984
298	$74,275	$383,736	$458,012	$26,025,247
299	$73,196	$384,816	$458,012	$25,640,432
300	$72,114	$385,898	$458,012	$25,254,534

第25年供款共

$5,496,140

第25年利息

$936,132

第25年共還本金

$4,560,008

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$71,028	$386,983	$458,012	$24,867,551
302	$69,940	$388,072	$458,012	$24,479,479
303	$68,849	$389,163	$458,012	$24,090,316
304	$67,754	$390,258	$458,012	$23,700,058
305	$66,656	$391,355	$458,012	$23,308,703
306	$65,556	$392,456	$458,012	$22,916,247
307	$64,452	$393,560	$458,012	$22,522,687
308	$63,345	$394,667	$458,012	$22,128,020
309	$62,235	$395,777	$458,012	$21,732,244
310	$61,122	$396,890	$458,012	$21,335,354
311	$60,006	$398,006	$458,012	$20,937,348
312	$58,886	$399,125	$458,012	$20,538,223

第26年供款共

$5,496,140

第26年利息

$779,829

第26年共還本金

$4,716,311

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$57,764	$400,248	$458,012	$20,137,975
314	$56,638	$401,374	$458,012	$19,736,601
315	$55,509	$402,502	$458,012	$19,334,099
316	$54,377	$403,635	$458,012	$18,930,464
317	$53,242	$404,770	$458,012	$18,525,694
318	$52,104	$405,908	$458,012	$18,119,786
319	$50,962	$407,050	$458,012	$17,712,737
320	$49,817	$408,195	$458,012	$17,304,542
321	$48,669	$409,343	$458,012	$16,895,199
322	$47,518	$410,494	$458,012	$16,484,705
323	$46,363	$411,648	$458,012	$16,073,057
324	$45,205	$412,806	$458,012	$15,660,251

第27年供款共

$5,496,140

第27年利息

$618,168

第27年共還本金

$4,877,972

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$44,044	$413,967	$458,012	$15,246,283
326	$42,880	$415,132	$458,012	$14,831,152
327	$41,713	$416,299	$458,012	$14,414,853
328	$40,542	$417,470	$458,012	$13,997,383
329	$39,368	$418,644	$458,012	$13,578,739
330	$38,190	$419,821	$458,012	$13,158,918
331	$37,009	$421,002	$458,012	$12,737,915
332	$35,825	$422,186	$458,012	$12,315,729
333	$34,638	$423,374	$458,012	$11,892,355
334	$33,447	$424,564	$458,012	$11,467,791
335	$32,253	$425,759	$458,012	$11,042,032
336	$31,056	$426,956	$458,012	$10,615,076

第28年供款共

$5,496,140

第28年利息

$450,966

第28年共還本金

$5,045,174

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$29,855	$428,157	$458,012	$10,186,920
338	$28,651	$429,361	$458,012	$9,757,559
339	$27,443	$430,569	$458,012	$9,326,990
340	$26,232	$431,780	$458,012	$8,895,211
341	$25,018	$432,994	$458,012	$8,462,217
342	$23,800	$434,212	$458,012	$8,028,005
343	$22,579	$435,433	$458,012	$7,592,572
344	$21,354	$436,658	$458,012	$7,155,915
345	$20,126	$437,886	$458,012	$6,718,029
346	$18,894	$439,117	$458,012	$6,278,912
347	$17,659	$440,352	$458,012	$5,838,559
348	$16,421	$441,591	$458,012	$5,396,969

第29年供款共

$5,496,140

第29年利息

$278,032

第29年共還本金

$5,218,108

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$15,179	$442,833	$458,012	$4,954,136
350	$13,934	$444,078	$458,012	$4,510,058
351	$12,685	$445,327	$458,012	$4,064,731
352	$11,432	$446,580	$458,012	$3,618,151
353	$10,176	$447,836	$458,012	$3,170,315
354	$8,917	$449,095	$458,012	$2,721,220
355	$7,653	$450,358	$458,012	$2,270,862
356	$6,387	$451,625	$458,012	$1,819,237
357	$5,117	$452,895	$458,012	$1,366,342
358	$3,843	$454,169	$458,012	$912,173
359	$2,565	$455,446	$458,012	$456,727
360	$1,285	$456,727	$458,012	$0

第30年供款共

$5,496,140

第30年利息

$99,171

第30年共還本金

$5,396,969

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$69,614,203

免责声明

笋盘推介

按揭保险费
info