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$100,259,227

每月供款
$669,526

首期

$-141,100,000

总贷款额

$149,100,000

總利息

$91,929,227

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-140,770,000

$1,339,051

置业成本总预算

HK$-140,770,000

首期

$-141,100,000
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

$1,339,051

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

马鞍山云海第01期榕海臺第02座

thumb_up

马鞍山云海新鸿基名牌屋苑楼龄新

实

446 呎

@19,283

local_fire_department 至HIT

售$860 万

实

446 呎

@19,283

售$860 万

local_fire_department 至HIT

马鞍山海典湾第05座

thumb_up

罕有放盘

实

561 呎

@14,260

建

756 呎

@10,582

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 verified 首置必买

售$800 万

实

561 呎

@14,260

建

756 呎

@10,582

售$800 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 verified 首置必买

大埔云滙

thumb_up

新鸿基3房蚀三百几万有心噼还价即成

实

645 呎

@13,147

local_fire_department 至HIT real_estate_agent 罕有放盘

售$848 万

实

645 呎

@13,147

售$848 万

local_fire_department 至HIT real_estate_agent 罕有放盘

马鞍山银湖天峰第03座

thumb_up

银湖天峰 2房连约

实

564 呎

@15,957

建

742 呎

@12,129

local_fire_department 至HIT

售$900 万

实

564 呎

@15,957

建

742 呎

@12,129

售$900 万

local_fire_department 至HIT

沙田晋名峰

thumb_up

火炭半山豪宅晋名峰高层山景靓装

实

586 呎

@15,358

建

738 呎

@12,195

pets 爱竉必选

售$900 万

实

586 呎

@15,358

建

738 呎

@12,195

售$900 万

pets 爱竉必选

VR实景

马鞍山翠拥华庭

thumb_up

清幽[高实用]3房(1套房)连工人房[专属屋苑邨巴]免费接驳[钻石山],[新港城]&[大学站].

实

765 呎

@11,477

建

988 呎

@8,887

local_fire_department 至HIT

售$878 万

实

765 呎

@11,477

建

988 呎

@8,887

售$878 万

local_fire_department 至HIT

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 A座

thumb_up

新港城A座高层3房套

实

568 呎

@12,676

建

687 呎

@10,480

local_fire_department 至HIT

售$720 万

实

568 呎

@12,676

建

687 呎

@10,480

售$720 万

local_fire_department 至HIT

大埔天钻第08座

thumb_up

天钻2房靓装开扬景观

实

551 呎

@13,067

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

售$720 万

实

551 呎

@13,067

售$720 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

西贡逸珑海滙

thumb_up

交通方便星级会所

实

589 呎

@14,601

local_offer 低水笋价

售$860 万

实

589 呎

@14,601

售$860 万

local_offer 低水笋价

马鞍山海典湾第05座

thumb_up

海典湾@高层靓海景@

实

561 呎

@13,904

建

756 呎

@10,317

real_estate_agent 罕有放盘 local_offer 低水笋价 verified 首置必买 pets 爱竉必选

售$780 万

实

561 呎

@13,904

建

756 呎

@10,317

售$780 万

real_estate_agent 罕有放盘 local_offer 低水笋价 verified 首置必买 pets 爱竉必选

沙田恒峰花园

thumb_up

3房套山景实盘约睇

实

638 呎

@11,755

建

826 呎

@9,080

real_estate_agent 罕有放盘

售$750 万

实

638 呎

@11,755

建

826 呎

@9,080

售$750 万

real_estate_agent 罕有放盘

利率	15年	20年	25年	30年
1.000	$892,355	$685,702	$561,917	$479,565
1.500	$925,528	$719,475	$596,305	$514,574
2.000	$959,471	$754,272	$631,967	$551,103
2.500	$994,183	$790,085	$668,888	$589,125
3.000	$1,029,657	$826,905	$707,049	$628,612
3.500	$1,065,890	$864,720	$746,430	$669,526
4.000	$1,102,875	$903,517	$787,005	$711,826
4.500	$1,140,605	$943,280	$828,746	$755,468
5.000	$1,179,073	$983,994	$871,624	$800,401
5.500	$1,218,271	$1,025,640	$915,604	$846,573
6.000	$1,258,191	$1,068,199	$960,653	$893,930

每月供款$669,526

年期

30年

贷款金额

$149,100,000

總利息

$91,929,227

总贷款连利息

$241,029,227

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$434,875	$234,651	$669,526	$148,865,349
2	$434,191	$235,335	$669,526	$148,630,014
3	$433,504	$236,021	$669,526	$148,393,993
4	$432,816	$236,710	$669,526	$148,157,283
5	$432,125	$237,400	$669,526	$147,919,883
6	$431,433	$238,093	$669,526	$147,681,790
7	$430,739	$238,787	$669,526	$147,443,003
8	$430,042	$239,484	$669,526	$147,203,520
9	$429,344	$240,182	$669,526	$146,963,338
10	$428,643	$240,883	$669,526	$146,722,455
11	$427,940	$241,585	$669,526	$146,480,870
12	$427,236	$242,290	$669,526	$146,238,580

第1年供款共

$8,034,308

第1年利息

$5,172,888

第1年共還本金

$2,861,420

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$426,529	$242,996	$669,526	$145,995,584
14	$425,820	$243,705	$669,526	$145,751,879
15	$425,110	$244,416	$669,526	$145,507,463
16	$424,397	$245,129	$669,526	$145,262,334
17	$423,682	$245,844	$669,526	$145,016,490
18	$422,965	$246,561	$669,526	$144,769,929
19	$422,246	$247,280	$669,526	$144,522,649
20	$421,524	$248,001	$669,526	$144,274,648
21	$420,801	$248,725	$669,526	$144,025,923
22	$420,076	$249,450	$669,526	$143,776,473
23	$419,348	$250,178	$669,526	$143,526,296
24	$418,618	$250,907	$669,526	$143,275,388

第2年供款共

$8,034,308

第2年利息

$5,071,116

第2年共還本金

$2,963,192

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$417,887	$251,639	$669,526	$143,023,749
26	$417,153	$252,373	$669,526	$142,771,376
27	$416,417	$253,109	$669,526	$142,518,267
28	$415,678	$253,847	$669,526	$142,264,420
29	$414,938	$254,588	$669,526	$142,009,832
30	$414,195	$255,330	$669,526	$141,754,502
31	$413,451	$256,075	$669,526	$141,498,427
32	$412,704	$256,822	$669,526	$141,241,605
33	$411,955	$257,571	$669,526	$140,984,034
34	$411,203	$258,322	$669,526	$140,725,712
35	$410,450	$259,076	$669,526	$140,466,636
36	$409,694	$259,831	$669,526	$140,206,805

第3年供款共

$8,034,308

第3年利息

$4,965,724

第3年共還本金

$3,068,584

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$408,937	$260,589	$669,526	$139,946,216
38	$408,176	$261,349	$669,526	$139,684,866
39	$407,414	$262,111	$669,526	$139,422,755
40	$406,650	$262,876	$669,526	$139,159,879
41	$405,883	$263,643	$669,526	$138,896,236
42	$405,114	$264,412	$669,526	$138,631,825
43	$404,343	$265,183	$669,526	$138,366,642
44	$403,569	$265,956	$669,526	$138,100,686
45	$402,794	$266,732	$669,526	$137,833,954
46	$402,016	$267,510	$669,526	$137,566,444
47	$401,235	$268,290	$669,526	$137,298,154
48	$400,453	$269,073	$669,526	$137,029,081

第4年供款共

$8,034,308

第4年利息

$4,856,584

第4年共還本金

$3,177,724

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$399,668	$269,857	$669,526	$136,759,224
50	$398,881	$270,645	$669,526	$136,488,579
51	$398,092	$271,434	$669,526	$136,217,145
52	$397,300	$272,226	$669,526	$135,944,919
53	$396,506	$273,020	$669,526	$135,671,900
54	$395,710	$273,816	$669,526	$135,398,084
55	$394,911	$274,615	$669,526	$135,123,469
56	$394,110	$275,416	$669,526	$134,848,054
57	$393,307	$276,219	$669,526	$134,571,835
58	$392,501	$277,024	$669,526	$134,294,811
59	$391,693	$277,832	$669,526	$134,016,978
60	$390,883	$278,643	$669,526	$133,738,335

第5年供款共

$8,034,308

第5年利息

$4,743,562

第5年共還本金

$3,290,746

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$390,070	$279,455	$669,526	$133,458,880
62	$389,255	$280,271	$669,526	$133,178,609
63	$388,438	$281,088	$669,526	$132,897,521
64	$387,618	$281,908	$669,526	$132,615,613
65	$386,796	$282,730	$669,526	$132,332,883
66	$385,971	$283,555	$669,526	$132,049,329
67	$385,144	$284,382	$669,526	$131,764,947
68	$384,314	$285,211	$669,526	$131,479,736
69	$383,483	$286,043	$669,526	$131,193,693
70	$382,648	$286,877	$669,526	$130,906,815
71	$381,812	$287,714	$669,526	$130,619,101
72	$380,972	$288,553	$669,526	$130,330,548

第6年供款共

$8,034,308

第6年利息

$4,626,520

第6年共還本金

$3,407,787

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$380,131	$289,395	$669,526	$130,041,153
74	$379,287	$290,239	$669,526	$129,750,914
75	$378,440	$291,085	$669,526	$129,459,829
76	$377,591	$291,934	$669,526	$129,167,894
77	$376,740	$292,786	$669,526	$128,875,108
78	$375,886	$293,640	$669,526	$128,581,468
79	$375,029	$294,496	$669,526	$128,286,972
80	$374,170	$295,355	$669,526	$127,991,617
81	$373,309	$296,217	$669,526	$127,695,400
82	$372,445	$297,081	$669,526	$127,398,319
83	$371,578	$297,947	$669,526	$127,100,372
84	$370,709	$298,816	$669,526	$126,801,556

第7年供款共

$8,034,308

第7年利息

$4,505,315

第7年共還本金

$3,528,992

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$369,838	$299,688	$669,526	$126,501,868
86	$368,964	$300,562	$669,526	$126,201,306
87	$368,087	$301,438	$669,526	$125,899,868
88	$367,208	$302,318	$669,526	$125,597,550
89	$366,326	$303,199	$669,526	$125,294,351
90	$365,442	$304,084	$669,526	$124,990,267
91	$364,555	$304,971	$669,526	$124,685,296
92	$363,665	$305,860	$669,526	$124,379,436
93	$362,773	$306,752	$669,526	$124,072,684
94	$361,879	$307,647	$669,526	$123,765,037
95	$360,981	$308,544	$669,526	$123,456,493
96	$360,081	$309,444	$669,526	$123,147,048

第8年供款共

$8,034,308

第8年利息

$4,379,800

第8年共還本金

$3,654,508

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$359,179	$310,347	$669,526	$122,836,702
98	$358,274	$311,252	$669,526	$122,525,450
99	$357,366	$312,160	$669,526	$122,213,290
100	$356,455	$313,070	$669,526	$121,900,220
101	$355,542	$313,983	$669,526	$121,586,236
102	$354,627	$314,899	$669,526	$121,271,337
103	$353,708	$315,818	$669,526	$120,955,520
104	$352,787	$316,739	$669,526	$120,638,781
105	$351,863	$317,663	$669,526	$120,321,119
106	$350,937	$318,589	$669,526	$120,002,529
107	$350,007	$319,518	$669,526	$119,683,011
108	$349,075	$320,450	$669,526	$119,362,561

第9年供款共

$8,034,308

第9年利息

$4,249,820

第9年共還本金

$3,784,487

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$348,141	$321,385	$669,526	$119,041,176
110	$347,203	$322,322	$669,526	$118,718,854
111	$346,263	$323,262	$669,526	$118,395,592
112	$345,320	$324,205	$669,526	$118,071,387
113	$344,375	$325,151	$669,526	$117,746,236
114	$343,427	$326,099	$669,526	$117,420,137
115	$342,475	$327,050	$669,526	$117,093,086
116	$341,522	$328,004	$669,526	$116,765,082
117	$340,565	$328,961	$669,526	$116,436,122
118	$339,605	$329,920	$669,526	$116,106,201
119	$338,643	$330,883	$669,526	$115,775,319
120	$337,678	$331,848	$669,526	$115,443,471

第10年供款共

$8,034,308

第10年利息

$4,115,218

第10年共還本金

$3,919,090

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$336,710	$332,816	$669,526	$115,110,656
122	$335,739	$333,786	$669,526	$114,776,869
123	$334,766	$334,760	$669,526	$114,442,110
124	$333,789	$335,736	$669,526	$114,106,373
125	$332,810	$336,715	$669,526	$113,769,658
126	$331,828	$337,697	$669,526	$113,431,961
127	$330,843	$338,682	$669,526	$113,093,278
128	$329,855	$339,670	$669,526	$112,753,608
129	$328,865	$340,661	$669,526	$112,412,947
130	$327,871	$341,655	$669,526	$112,071,293
131	$326,875	$342,651	$669,526	$111,728,642
132	$325,875	$343,650	$669,526	$111,384,991

第11年供款共

$8,034,308

第11年利息

$3,975,828

第11年共還本金

$4,058,480

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$324,873	$344,653	$669,526	$111,040,338
134	$323,868	$345,658	$669,526	$110,694,680
135	$322,859	$346,666	$669,526	$110,348,014
136	$321,848	$347,677	$669,526	$110,000,337
137	$320,834	$348,691	$669,526	$109,651,646
138	$319,817	$349,708	$669,526	$109,301,937
139	$318,797	$350,728	$669,526	$108,951,209
140	$317,774	$351,751	$669,526	$108,599,458
141	$316,748	$352,777	$669,526	$108,246,681
142	$315,719	$353,806	$669,526	$107,892,874
143	$314,688	$354,838	$669,526	$107,538,036
144	$313,653	$355,873	$669,526	$107,182,163

第12年供款共

$8,034,308

第12年利息

$3,831,480

第12年共還本金

$4,202,828

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$312,615	$356,911	$669,526	$106,825,252
146	$311,574	$357,952	$669,526	$106,467,300
147	$310,530	$358,996	$669,526	$106,108,304
148	$309,483	$360,043	$669,526	$105,748,261
149	$308,432	$361,093	$669,526	$105,387,168
150	$307,379	$362,146	$669,526	$105,025,022
151	$306,323	$363,203	$669,526	$104,661,819
152	$305,264	$364,262	$669,526	$104,297,557
153	$304,201	$365,324	$669,526	$103,932,233
154	$303,136	$366,390	$669,526	$103,565,843
155	$302,067	$367,459	$669,526	$103,198,384
156	$300,995	$368,530	$669,526	$102,829,854

第13年供款共

$8,034,308

第13年利息

$3,681,998

第13年共還本金

$4,352,310

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$299,920	$369,605	$669,526	$102,460,248
158	$298,842	$370,683	$669,526	$102,089,565
159	$297,761	$371,764	$669,526	$101,717,801
160	$296,677	$372,849	$669,526	$101,344,952
161	$295,589	$373,936	$669,526	$100,971,016
162	$294,499	$375,027	$669,526	$100,595,989
163	$293,405	$376,121	$669,526	$100,219,868
164	$292,308	$377,218	$669,526	$99,842,651
165	$291,208	$378,318	$669,526	$99,464,333
166	$290,104	$379,421	$669,526	$99,084,912
167	$288,998	$380,528	$669,526	$98,704,384
168	$287,888	$381,638	$669,526	$98,322,746

第14年供款共

$8,034,308

第14年利息

$3,527,200

第14年共還本金

$4,507,108

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$286,775	$382,751	$669,526	$97,939,995
170	$285,658	$383,867	$669,526	$97,556,127
171	$284,539	$384,987	$669,526	$97,171,141
172	$283,416	$386,110	$669,526	$96,785,031
173	$282,290	$387,236	$669,526	$96,397,795
174	$281,160	$388,365	$669,526	$96,009,429
175	$280,028	$389,498	$669,526	$95,619,931
176	$278,891	$390,634	$669,526	$95,229,297
177	$277,752	$391,774	$669,526	$94,837,524
178	$276,609	$392,916	$669,526	$94,444,607
179	$275,463	$394,062	$669,526	$94,050,545
180	$274,314	$395,212	$669,526	$93,655,334

第15年供款共

$8,034,308

第15年利息

$3,366,895

第15年共還本金

$4,667,412

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$273,161	$396,364	$669,526	$93,258,969
182	$272,005	$397,520	$669,526	$92,861,449
183	$270,846	$398,680	$669,526	$92,462,769
184	$269,683	$399,843	$669,526	$92,062,927
185	$268,517	$401,009	$669,526	$91,661,918
186	$267,347	$402,178	$669,526	$91,259,740
187	$266,174	$403,351	$669,526	$90,856,388
188	$264,998	$404,528	$669,526	$90,451,861
189	$263,818	$405,708	$669,526	$90,046,153
190	$262,635	$406,891	$669,526	$89,639,262
191	$261,448	$408,078	$669,526	$89,231,184
192	$260,258	$409,268	$669,526	$88,821,916

第16年供款共

$8,034,308

第16年利息

$3,200,890

第16年共還本金

$4,833,418

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$259,064	$410,462	$669,526	$88,411,454
194	$257,867	$411,659	$669,526	$87,999,795
195	$256,666	$412,860	$669,526	$87,586,936
196	$255,462	$414,064	$669,526	$87,172,872
197	$254,254	$415,271	$669,526	$86,757,601
198	$253,043	$416,483	$669,526	$86,341,118
199	$251,828	$417,697	$669,526	$85,923,421
200	$250,610	$418,916	$669,526	$85,504,505
201	$249,388	$420,137	$669,526	$85,084,368
202	$248,163	$421,363	$669,526	$84,663,005
203	$246,934	$422,592	$669,526	$84,240,413
204	$245,701	$423,824	$669,526	$83,816,588

第17年供款共

$8,034,308

第17年利息

$3,028,980

第17年共還本金

$5,005,328

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$244,465	$425,061	$669,526	$83,391,528
206	$243,225	$426,300	$669,526	$82,965,227
207	$241,982	$427,544	$669,526	$82,537,684
208	$240,735	$428,791	$669,526	$82,108,893
209	$239,484	$430,041	$669,526	$81,678,852
210	$238,230	$431,296	$669,526	$81,247,556
211	$236,972	$432,554	$669,526	$80,815,002
212	$235,710	$433,815	$669,526	$80,381,187
213	$234,445	$435,081	$669,526	$79,946,107
214	$233,176	$436,349	$669,526	$79,509,757
215	$231,903	$437,622	$669,526	$79,072,135
216	$230,627	$438,899	$669,526	$78,633,236

第18年供款共

$8,034,308

第18年利息

$2,850,956

第18年共還本金

$5,183,352

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$229,347	$440,179	$669,526	$78,193,058
218	$228,063	$441,463	$669,526	$77,751,595
219	$226,775	$442,750	$669,526	$77,308,845
220	$225,484	$444,041	$669,526	$76,864,804
221	$224,189	$445,337	$669,526	$76,419,467
222	$222,890	$446,636	$669,526	$75,972,831
223	$221,587	$447,938	$669,526	$75,524,893
224	$220,281	$449,245	$669,526	$75,075,649
225	$218,971	$450,555	$669,526	$74,625,094
226	$217,657	$451,869	$669,526	$74,173,224
227	$216,339	$453,187	$669,526	$73,720,037
228	$215,017	$454,509	$669,526	$73,265,529

第19年供款共

$8,034,308

第19年利息

$2,666,600

第19年共還本金

$5,367,708

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$213,691	$455,835	$669,526	$72,809,694
230	$212,362	$457,164	$669,526	$72,352,530
231	$211,028	$458,497	$669,526	$71,894,033
232	$209,691	$459,835	$669,526	$71,434,198
233	$208,350	$461,176	$669,526	$70,973,022
234	$207,005	$462,521	$669,526	$70,510,501
235	$205,656	$463,870	$669,526	$70,046,631
236	$204,303	$465,223	$669,526	$69,581,408
237	$202,946	$466,580	$669,526	$69,114,828
238	$201,585	$467,941	$669,526	$68,646,888
239	$200,220	$469,306	$669,526	$68,177,582
240	$198,851	$470,674	$669,526	$67,706,908

第20年供款共

$8,034,308

第20年利息

$2,475,687

第20年共還本金

$5,558,621

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$197,478	$472,047	$669,526	$67,234,860
242	$196,102	$473,424	$669,526	$66,761,437
243	$194,721	$474,805	$669,526	$66,286,632
244	$193,336	$476,190	$669,526	$65,810,442
245	$191,947	$477,579	$669,526	$65,332,864
246	$190,554	$478,971	$669,526	$64,853,892
247	$189,157	$480,368	$669,526	$64,373,524
248	$187,756	$481,770	$669,526	$63,891,754
249	$186,351	$483,175	$669,526	$63,408,580
250	$184,942	$484,584	$669,526	$62,923,996
251	$183,528	$485,997	$669,526	$62,437,998
252	$182,111	$487,415	$669,526	$61,950,584

第21年供款共

$8,034,308

第21年利息

$2,277,983

第21年共還本金

$5,756,324

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$180,689	$488,836	$669,526	$61,461,747
254	$179,263	$490,262	$669,526	$60,971,485
255	$177,833	$491,692	$669,526	$60,479,793
256	$176,399	$493,126	$669,526	$59,986,667
257	$174,961	$494,565	$669,526	$59,492,102
258	$173,519	$496,007	$669,526	$58,996,095
259	$172,072	$497,454	$669,526	$58,498,641
260	$170,621	$498,905	$669,526	$57,999,737
261	$169,166	$500,360	$669,526	$57,499,377
262	$167,707	$501,819	$669,526	$56,997,558
263	$166,243	$503,283	$669,526	$56,494,275
264	$164,775	$504,751	$669,526	$55,989,524

第22年供款共

$8,034,308

第22年利息

$2,073,249

第22年共還本金

$5,961,059

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$163,303	$506,223	$669,526	$55,483,302
266	$161,826	$507,699	$669,526	$54,975,602
267	$160,346	$509,180	$669,526	$54,466,422
268	$158,860	$510,665	$669,526	$53,955,757
269	$157,371	$512,155	$669,526	$53,443,602
270	$155,877	$513,648	$669,526	$52,929,954
271	$154,379	$515,147	$669,526	$52,414,807
272	$152,877	$516,649	$669,526	$51,898,158
273	$151,370	$518,156	$669,526	$51,380,002
274	$149,858	$519,667	$669,526	$50,860,335
275	$148,343	$521,183	$669,526	$50,339,152
276	$146,823	$522,703	$669,526	$49,816,449

第23年供款共

$8,034,308

第23年利息

$1,861,232

第23年共還本金

$6,173,076

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$145,298	$524,228	$669,526	$49,292,221
278	$143,769	$525,757	$669,526	$48,766,464
279	$142,236	$527,290	$669,526	$48,239,174
280	$140,698	$528,828	$669,526	$47,710,346
281	$139,155	$530,370	$669,526	$47,179,976
282	$137,608	$531,917	$669,526	$46,648,058
283	$136,057	$533,469	$669,526	$46,114,590
284	$134,501	$535,025	$669,526	$45,579,565
285	$132,940	$536,585	$669,526	$45,042,980
286	$131,375	$538,150	$669,526	$44,504,829
287	$129,806	$539,720	$669,526	$43,965,110
288	$128,232	$541,294	$669,526	$43,423,815

第24年供款共

$8,034,308

第24年利息

$1,641,674

第24年共還本金

$6,392,633

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$126,653	$542,873	$669,526	$42,880,943
290	$125,069	$544,456	$669,526	$42,336,486
291	$123,481	$546,044	$669,526	$41,790,442
292	$121,889	$547,637	$669,526	$41,242,805
293	$120,292	$549,234	$669,526	$40,693,571
294	$118,690	$550,836	$669,526	$40,142,735
295	$117,083	$552,443	$669,526	$39,590,293
296	$115,472	$554,054	$669,526	$39,036,239
297	$113,856	$555,670	$669,526	$38,480,569
298	$112,235	$557,291	$669,526	$37,923,278
299	$110,610	$558,916	$669,526	$37,364,362
300	$108,979	$560,546	$669,526	$36,803,816

第25年供款共

$8,034,308

第25年利息

$1,414,308

第25年共還本金

$6,620,000

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$107,344	$562,181	$669,526	$36,241,635
302	$105,705	$563,821	$669,526	$35,677,814
303	$104,060	$565,465	$669,526	$35,112,348
304	$102,411	$567,115	$669,526	$34,545,234
305	$100,757	$568,769	$669,526	$33,976,465
306	$99,098	$570,428	$669,526	$33,406,037
307	$97,434	$572,091	$669,526	$32,833,946
308	$95,766	$573,760	$669,526	$32,260,186
309	$94,092	$575,433	$669,526	$31,684,753
310	$92,414	$577,112	$669,526	$31,107,641
311	$90,731	$578,795	$669,526	$30,528,846
312	$89,042	$580,483	$669,526	$29,948,363

第26年供款共

$8,034,308

第26年利息

$1,178,855

第26年共還本金

$6,855,453

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$87,349	$582,176	$669,526	$29,366,187
314	$85,651	$583,874	$669,526	$28,782,312
315	$83,948	$585,577	$669,526	$28,196,735
316	$82,240	$587,285	$669,526	$27,609,450
317	$80,528	$588,998	$669,526	$27,020,452
318	$78,810	$590,716	$669,526	$26,429,736
319	$77,087	$592,439	$669,526	$25,837,297
320	$75,359	$594,167	$669,526	$25,243,130
321	$73,626	$595,900	$669,526	$24,647,230
322	$71,888	$597,638	$669,526	$24,049,592
323	$70,145	$599,381	$669,526	$23,450,211
324	$68,396	$601,129	$669,526	$22,849,082

第27年供款共

$8,034,308

第27年利息

$935,027

第27年共還本金

$7,099,281

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$66,643	$602,882	$669,526	$22,246,200
326	$64,885	$604,641	$669,526	$21,641,559
327	$63,121	$606,404	$669,526	$21,035,154
328	$61,353	$608,173	$669,526	$20,426,981
329	$59,579	$609,947	$669,526	$19,817,034
330	$57,800	$611,726	$669,526	$19,205,308
331	$56,015	$613,510	$669,526	$18,591,798
332	$54,226	$615,300	$669,526	$17,976,499
333	$52,431	$617,094	$669,526	$17,359,405
334	$50,632	$618,894	$669,526	$16,740,511
335	$48,826	$620,699	$669,526	$16,119,811
336	$47,016	$622,510	$669,526	$15,497,302

第28年供款共

$8,034,308

第28年利息

$682,527

第28年共還本金

$7,351,780

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$45,200	$624,325	$669,526	$14,872,977
338	$43,380	$626,146	$669,526	$14,246,831
339	$41,553	$627,972	$669,526	$13,618,858
340	$39,722	$629,804	$669,526	$12,989,054
341	$37,885	$631,641	$669,526	$12,357,413
342	$36,042	$633,483	$669,526	$11,723,930
343	$34,195	$635,331	$669,526	$11,088,599
344	$32,342	$637,184	$669,526	$10,451,416
345	$30,483	$639,042	$669,526	$9,812,373
346	$28,619	$640,906	$669,526	$9,171,467
347	$26,750	$642,776	$669,526	$8,528,691
348	$24,875	$644,650	$669,526	$7,884,041

第29年供款共

$8,034,308

第29年利息

$421,047

第29年共還本金

$7,613,261

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$22,995	$646,531	$669,526	$7,237,511
350	$21,109	$648,416	$669,526	$6,589,094
351	$19,218	$650,307	$669,526	$5,938,787
352	$17,321	$652,204	$669,526	$5,286,583
353	$15,419	$654,106	$669,526	$4,632,476
354	$13,511	$656,014	$669,526	$3,976,462
355	$11,598	$657,928	$669,526	$3,318,535
356	$9,679	$659,847	$669,526	$2,658,688
357	$7,755	$661,771	$669,526	$1,996,917
358	$5,824	$663,701	$669,526	$1,333,216
359	$3,889	$665,637	$669,526	$667,579
360	$1,947	$667,579	$669,526	$0

第30年供款共

$8,034,308

第30年利息

$150,266

第30年共還本金

$7,884,041

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$100,259,227

免责声明

笋盘推介

按揭保险费
info