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$16,021,148

每月供款
$54,654

首期

$-3,984,000

总贷款额

$11,984,000

總利息

$7,691,148

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-3,654,000

$109,306

置业成本总预算

HK$-3,654,000

首期

$-3,984,000
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

$109,306

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

沙田柏傲庄 II 第06B座

thumb_up

柏傲庄 II 第06B座

实

334 呎

@23,653

hotel_class 楼王

售$790 万

实

334 呎

@23,653

售$790 万

hotel_class 楼王

沙田翠湖花园

thumb_up

翠湖花园

实

616 呎

@12,175

建

744 呎

@10,081

local_fire_department 至HIT

售$750 万

实

616 呎

@12,175

建

744 呎

@10,081

售$750 万

local_fire_department 至HIT

马鞍山海典湾第05座

thumb_up

海典湾@高层靓海景@

实

561 呎

@14,260

建

756 呎

@10,582

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

售$800 万

实

561 呎

@14,260

建

756 呎

@10,582

售$800 万

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

马鞍山银湖天峰第02座

thumb_up

铁路上盖向南2.5房靓盘

实

604 呎

@14,702

建

792 呎

@11,212

local_fire_department 至HIT

售$888 万

实

604 呎

@14,702

建

792 呎

@11,212

售$888 万

local_fire_department 至HIT

马鞍山迎海第02期星湾第20座

thumb_up

真盘源！！马铁上盖必睇盘！

实

512 呎

@14,063

local_fire_department 至HIT

售$720 万

实

512 呎

@14,063

售$720 万

local_fire_department 至HIT

VR实景

马鞍山泓碧第02座

thumb_up

万中无一极罕有梗厨明厕放盘, 大2房靓则, 2年新楼, 低密度豪宅,

实

511 呎

@16,204

local_fire_department 至HIT verified 首置必买 vpn_key 有匙即睇 pets 爱竉必选

售$828 万

实

511 呎

@16,204

售$828 万

local_fire_department 至HIT verified 首置必买 vpn_key 有匙即睇 pets 爱竉必选

马鞍山翠拥华庭第01座

thumb_up

马鞍山翠拥华庭免费村巴。

实

837 呎

@9,558

建

1,078 呎

@7,421

local_fire_department 至HIT

售$800 万

实

837 呎

@9,558

建

1,078 呎

@7,421

售$800 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

沙田银禧花园

thumb_up

东南马场优质两房　连租约出售

实

510 呎

@14,314

建

653 呎

@11,179

local_fire_department 至HIT

售$730 万

实

510 呎

@14,314

建

653 呎

@11,179

售$730 万

local_fire_department 至HIT

沙田富豪花园

thumb_up

富豪花园

实

919 呎

@9,032

建

1,255 呎

@6,614

local_fire_department 至HIT hotel_class 楼王

售$830 万

实

919 呎

@9,032

建

1,255 呎

@6,614

售$830 万

local_fire_department 至HIT hotel_class 楼王

粉岭蔚翠花园第04座

thumb_up

蔚翠花园连车位放售【罕有中高层内园泳池开扬景】

实

716 呎

@9,916

建

835 呎

@8,503

local_fire_department 至HIT verified 首置必买

售$710 万

实

716 呎

@9,916

建

835 呎

@8,503

售$710 万

local_fire_department 至HIT verified 首置必买

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	$71,724	$55,114	$45,164	$38,545
1.500	$74,390	$57,828	$47,928	$41,359
2.000	$77,118	$60,625	$50,795	$44,295
2.500	$79,908	$63,504	$53,762	$47,351
3.000	$82,759	$66,463	$56,829	$50,525
3.500	$85,672	$69,502	$59,995	$53,814
3.625	$86,409	$70,275	$60,801	$54,653
4.000	$88,644	$72,621	$63,256	$57,213
4.500	$91,677	$75,817	$66,611	$60,721
5.000	$94,769	$79,089	$70,057	$64,333
5.500	$97,919	$82,436	$73,592	$68,044
6.000	$101,128	$85,857	$77,213	$71,850

每月供款$54,654

年期

30年

贷款金额

$11,984,000

總利息

$7,691,148

总贷款连利息

$19,675,148

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$36,202	$18,452	$54,653	$11,965,548
2	$36,146	$18,507	$54,653	$11,947,041
3	$36,090	$18,563	$54,653	$11,928,478
4	$36,034	$18,619	$54,653	$11,909,859
5	$35,978	$18,675	$54,653	$11,891,183
6	$35,921	$18,732	$54,653	$11,872,451
7	$35,865	$18,788	$54,653	$11,853,663
8	$35,808	$18,845	$54,653	$11,834,818
9	$35,751	$18,902	$54,653	$11,815,915
10	$35,694	$18,959	$54,653	$11,796,956
11	$35,637	$19,017	$54,653	$11,777,940
12	$35,579	$19,074	$54,653	$11,758,866

第1年供款共

$655,838

第1年利息

$430,704

第1年共還本金

$225,134

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$35,522	$19,132	$54,653	$11,739,734
14	$35,464	$19,189	$54,653	$11,720,545
15	$35,406	$19,247	$54,653	$11,701,297
16	$35,348	$19,306	$54,653	$11,681,992
17	$35,289	$19,364	$54,653	$11,662,628
18	$35,231	$19,422	$54,653	$11,643,206
19	$35,172	$19,481	$54,653	$11,623,725
20	$35,113	$19,540	$54,653	$11,604,185
21	$35,054	$19,599	$54,653	$11,584,586
22	$34,995	$19,658	$54,653	$11,564,928
23	$34,936	$19,717	$54,653	$11,545,210
24	$34,876	$19,777	$54,653	$11,525,433

第2年供款共

$655,838

第2年利息

$422,406

第2年共還本金

$233,432

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$34,816	$19,837	$54,653	$11,505,596
26	$34,756	$19,897	$54,653	$11,485,700
27	$34,696	$19,957	$54,653	$11,465,743
28	$34,636	$20,017	$54,653	$11,445,726
29	$34,576	$20,078	$54,653	$11,425,648
30	$34,515	$20,138	$54,653	$11,405,510
31	$34,454	$20,199	$54,653	$11,385,311
32	$34,393	$20,260	$54,653	$11,365,051
33	$34,332	$20,321	$54,653	$11,344,730
34	$34,271	$20,383	$54,653	$11,324,347
35	$34,209	$20,444	$54,653	$11,303,903
36	$34,147	$20,506	$54,653	$11,283,397

第3年供款共

$655,838

第3年利息

$413,802

第3年共還本金

$242,036

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$34,085	$20,568	$54,653	$11,262,829
38	$34,023	$20,630	$54,653	$11,242,199
39	$33,961	$20,692	$54,653	$11,221,507
40	$33,898	$20,755	$54,653	$11,200,752
41	$33,836	$20,818	$54,653	$11,179,934
42	$33,773	$20,880	$54,653	$11,159,054
43	$33,710	$20,944	$54,653	$11,138,110
44	$33,646	$21,007	$54,653	$11,117,103
45	$33,583	$21,070	$54,653	$11,096,033
46	$33,519	$21,134	$54,653	$11,074,899
47	$33,455	$21,198	$54,653	$11,053,701
48	$33,391	$21,262	$54,653	$11,032,439

第4年供款共

$655,838

第4年利息

$404,881

第4年共還本金

$250,957

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$33,327	$21,326	$54,653	$11,011,113
50	$33,263	$21,390	$54,653	$10,989,723
51	$33,198	$21,455	$54,653	$10,968,268
52	$33,133	$21,520	$54,653	$10,946,748
53	$33,068	$21,585	$54,653	$10,925,163
54	$33,003	$21,650	$54,653	$10,903,513
55	$32,938	$21,715	$54,653	$10,881,798
56	$32,872	$21,781	$54,653	$10,860,017
57	$32,806	$21,847	$54,653	$10,838,170
58	$32,740	$21,913	$54,653	$10,816,257
59	$32,674	$21,979	$54,653	$10,794,278
60	$32,608	$22,045	$54,653	$10,772,232

第5年供款共

$655,838

第5年利息

$395,631

第5年共還本金

$260,207

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$32,541	$22,112	$54,653	$10,750,120
62	$32,474	$22,179	$54,653	$10,727,941
63	$32,407	$22,246	$54,653	$10,705,695
64	$32,340	$22,313	$54,653	$10,683,382
65	$32,273	$22,380	$54,653	$10,661,002
66	$32,205	$22,448	$54,653	$10,638,554
67	$32,137	$22,516	$54,653	$10,616,038
68	$32,069	$22,584	$54,653	$10,593,454
69	$32,001	$22,652	$54,653	$10,570,802
70	$31,933	$22,721	$54,653	$10,548,081
71	$31,864	$22,789	$54,653	$10,525,292
72	$31,795	$22,858	$54,653	$10,502,434

第6年供款共

$655,838

第6年利息

$386,040

第6年共還本金

$269,798

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$31,726	$22,927	$54,653	$10,479,507
74	$31,657	$22,996	$54,653	$10,456,511
75	$31,587	$23,066	$54,653	$10,433,445
76	$31,518	$23,135	$54,653	$10,410,309
77	$31,448	$23,205	$54,653	$10,387,104
78	$31,378	$23,275	$54,653	$10,363,828
79	$31,307	$23,346	$54,653	$10,340,483
80	$31,237	$23,416	$54,653	$10,317,066
81	$31,166	$23,487	$54,653	$10,293,579
82	$31,095	$23,558	$54,653	$10,270,021
83	$31,024	$23,629	$54,653	$10,246,392
84	$30,953	$23,701	$54,653	$10,222,692

第7年供款共

$655,838

第7年利息

$376,096

第7年共還本金

$279,742

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$30,881	$23,772	$54,653	$10,198,919
86	$30,809	$23,844	$54,653	$10,175,076
87	$30,737	$23,916	$54,653	$10,151,160
88	$30,665	$23,988	$54,653	$10,127,171
89	$30,592	$24,061	$54,653	$10,103,111
90	$30,520	$24,133	$54,653	$10,078,977
91	$30,447	$24,206	$54,653	$10,054,771
92	$30,374	$24,279	$54,653	$10,030,492
93	$30,300	$24,353	$54,653	$10,006,139
94	$30,227	$24,426	$54,653	$9,981,712
95	$30,153	$24,500	$54,653	$9,957,212
96	$30,079	$24,574	$54,653	$9,932,638

第8年供款共

$655,838

第8年利息

$365,785

第8年共還本金

$290,053

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$30,005	$24,648	$54,653	$9,907,990
98	$29,930	$24,723	$54,653	$9,883,267
99	$29,856	$24,797	$54,653	$9,858,470
100	$29,781	$24,872	$54,653	$9,833,597
101	$29,706	$24,948	$54,653	$9,808,650
102	$29,630	$25,023	$54,653	$9,783,627
103	$29,555	$25,098	$54,653	$9,758,528
104	$29,479	$25,174	$54,653	$9,733,354
105	$29,403	$25,250	$54,653	$9,708,104
106	$29,327	$25,327	$54,653	$9,682,777
107	$29,250	$25,403	$54,653	$9,657,374
108	$29,173	$25,480	$54,653	$9,631,894

第9年供款共

$655,838

第9年利息

$355,094

第9年共還本金

$300,744

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$29,096	$25,557	$54,653	$9,606,337
110	$29,019	$25,634	$54,653	$9,580,703
111	$28,942	$25,711	$54,653	$9,554,992
112	$28,864	$25,789	$54,653	$9,529,203
113	$28,786	$25,867	$54,653	$9,503,336
114	$28,708	$25,945	$54,653	$9,477,390
115	$28,630	$26,024	$54,653	$9,451,367
116	$28,551	$26,102	$54,653	$9,425,265
117	$28,472	$26,181	$54,653	$9,399,084
118	$28,393	$26,260	$54,653	$9,372,823
119	$28,314	$26,339	$54,653	$9,346,484
120	$28,234	$26,419	$54,653	$9,320,065

第10年供款共

$655,838

第10年利息

$344,009

第10年共還本金

$311,829

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$28,154	$26,499	$54,653	$9,293,566
122	$28,074	$26,579	$54,653	$9,266,987
123	$27,994	$26,659	$54,653	$9,240,328
124	$27,913	$26,740	$54,653	$9,213,588
125	$27,833	$26,820	$54,653	$9,186,768
126	$27,752	$26,901	$54,653	$9,159,866
127	$27,670	$26,983	$54,653	$9,132,884
128	$27,589	$27,064	$54,653	$9,105,819
129	$27,507	$27,146	$54,653	$9,078,673
130	$27,425	$27,228	$54,653	$9,051,445
131	$27,343	$27,310	$54,653	$9,024,135
132	$27,260	$27,393	$54,653	$8,996,742

第11年供款共

$655,838

第11年利息

$332,516

第11年共還本金

$323,323

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$27,178	$27,476	$54,653	$8,969,267
134	$27,095	$27,559	$54,653	$8,941,708
135	$27,011	$27,642	$54,653	$8,914,066
136	$26,928	$27,725	$54,653	$8,886,341
137	$26,844	$27,809	$54,653	$8,858,532
138	$26,760	$27,893	$54,653	$8,830,639
139	$26,676	$27,977	$54,653	$8,802,662
140	$26,591	$28,062	$54,653	$8,774,600
141	$26,507	$28,147	$54,653	$8,746,453
142	$26,422	$28,232	$54,653	$8,718,222
143	$26,336	$28,317	$54,653	$8,689,905
144	$26,251	$28,402	$54,653	$8,661,502

第12年供款共

$655,838

第12年利息

$320,598

第12年共還本金

$335,240

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$26,165	$28,488	$54,653	$8,633,014
146	$26,079	$28,574	$54,653	$8,604,440
147	$25,993	$28,661	$54,653	$8,575,779
148	$25,906	$28,747	$54,653	$8,547,032
149	$25,819	$28,834	$54,653	$8,518,198
150	$25,732	$28,921	$54,653	$8,489,277
151	$25,645	$29,008	$54,653	$8,460,268
152	$25,557	$29,096	$54,653	$8,431,172
153	$25,469	$29,184	$54,653	$8,401,988
154	$25,381	$29,272	$54,653	$8,372,716
155	$25,293	$29,361	$54,653	$8,343,356
156	$25,204	$29,449	$54,653	$8,313,906

第13年供款共

$655,838

第13年利息

$308,242

第13年共還本金

$347,596

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$25,115	$29,538	$54,653	$8,284,368
158	$25,026	$29,627	$54,653	$8,254,740
159	$24,936	$29,717	$54,653	$8,225,023
160	$24,846	$29,807	$54,653	$8,195,217
161	$24,756	$29,897	$54,653	$8,165,320
162	$24,666	$29,987	$54,653	$8,135,333
163	$24,575	$30,078	$54,653	$8,105,255
164	$24,485	$30,169	$54,653	$8,075,087
165	$24,393	$30,260	$54,653	$8,044,827
166	$24,302	$30,351	$54,653	$8,014,476
167	$24,210	$30,443	$54,653	$7,984,033
168	$24,118	$30,535	$54,653	$7,953,498

第14年供款共

$655,838

第14年利息

$295,430

第14年共還本金

$360,408

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$24,026	$30,627	$54,653	$7,922,871
170	$23,934	$30,720	$54,653	$7,892,152
171	$23,841	$30,812	$54,653	$7,861,339
172	$23,748	$30,905	$54,653	$7,830,434
173	$23,654	$30,999	$54,653	$7,799,435
174	$23,561	$31,092	$54,653	$7,768,343
175	$23,467	$31,186	$54,653	$7,737,156
176	$23,373	$31,281	$54,653	$7,705,876
177	$23,278	$31,375	$54,653	$7,674,501
178	$23,183	$31,470	$54,653	$7,643,031
179	$23,088	$31,565	$54,653	$7,611,466
180	$22,993	$31,660	$54,653	$7,579,806

第15年供款共

$655,838

第15年利息

$282,146

第15年共還本金

$373,692

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$22,897	$31,756	$54,653	$7,548,050
182	$22,801	$31,852	$54,653	$7,516,198
183	$22,705	$31,948	$54,653	$7,484,250
184	$22,609	$32,045	$54,653	$7,452,206
185	$22,512	$32,141	$54,653	$7,420,065
186	$22,415	$32,238	$54,653	$7,387,826
187	$22,317	$32,336	$54,653	$7,355,490
188	$22,220	$32,433	$54,653	$7,323,057
189	$22,122	$32,531	$54,653	$7,290,525
190	$22,023	$32,630	$54,653	$7,257,896
191	$21,925	$32,728	$54,653	$7,225,167
192	$21,826	$32,827	$54,653	$7,192,340

第16年供款共

$655,838

第16年利息

$268,372

第16年共還本金

$387,466

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$21,727	$32,926	$54,653	$7,159,414
194	$21,627	$33,026	$54,653	$7,126,388
195	$21,528	$33,126	$54,653	$7,093,263
196	$21,428	$33,226	$54,653	$7,060,037
197	$21,327	$33,326	$54,653	$7,026,711
198	$21,227	$33,427	$54,653	$6,993,284
199	$21,126	$33,528	$54,653	$6,959,757
200	$21,024	$33,629	$54,653	$6,926,128
201	$20,923	$33,731	$54,653	$6,892,397
202	$20,821	$33,832	$54,653	$6,858,565
203	$20,719	$33,935	$54,653	$6,824,630
204	$20,616	$34,037	$54,653	$6,790,593

第17年供款共

$655,838

第17年利息

$254,091

第17年共還本金

$401,747

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$20,513	$34,140	$54,653	$6,756,453
206	$20,410	$34,243	$54,653	$6,722,210
207	$20,307	$34,347	$54,653	$6,687,864
208	$20,203	$34,450	$54,653	$6,653,413
209	$20,099	$34,554	$54,653	$6,618,859
210	$19,994	$34,659	$54,653	$6,584,200
211	$19,890	$34,763	$54,653	$6,549,437
212	$19,785	$34,868	$54,653	$6,514,568
213	$19,679	$34,974	$54,653	$6,479,595
214	$19,574	$35,079	$54,653	$6,444,515
215	$19,468	$35,185	$54,653	$6,409,330
216	$19,362	$35,292	$54,653	$6,374,038

第18年供款共

$655,838

第18年利息

$239,283

第18年共還本金

$416,555

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$19,255	$35,398	$54,653	$6,338,640
218	$19,148	$35,505	$54,653	$6,303,135
219	$19,041	$35,612	$54,653	$6,267,522
220	$18,933	$35,720	$54,653	$6,231,802
221	$18,825	$35,828	$54,653	$6,195,974
222	$18,717	$35,936	$54,653	$6,160,038
223	$18,608	$36,045	$54,653	$6,123,993
224	$18,500	$36,154	$54,653	$6,087,840
225	$18,390	$36,263	$54,653	$6,051,577
226	$18,281	$36,372	$54,653	$6,015,204
227	$18,171	$36,482	$54,653	$5,978,722
228	$18,061	$36,592	$54,653	$5,942,130

第19年供款共

$655,838

第19年利息

$223,930

第19年共還本金

$431,908

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$17,950	$36,703	$54,653	$5,905,427
230	$17,839	$36,814	$54,653	$5,868,613
231	$17,728	$36,925	$54,653	$5,831,688
232	$17,617	$37,037	$54,653	$5,794,651
233	$17,505	$37,149	$54,653	$5,757,503
234	$17,392	$37,261	$54,653	$5,720,242
235	$17,280	$37,373	$54,653	$5,682,869
236	$17,167	$37,486	$54,653	$5,645,382
237	$17,054	$37,599	$54,653	$5,607,783
238	$16,940	$37,713	$54,653	$5,570,070
239	$16,826	$37,827	$54,653	$5,532,243
240	$16,712	$37,941	$54,653	$5,494,302

第20年供款共

$655,838

第20年利息

$208,010

第20年共還本金

$447,828

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$16,597	$38,056	$54,653	$5,456,246
242	$16,482	$38,171	$54,653	$5,418,075
243	$16,367	$38,286	$54,653	$5,379,789
244	$16,251	$38,402	$54,653	$5,341,387
245	$16,135	$38,518	$54,653	$5,302,870
246	$16,019	$38,634	$54,653	$5,264,236
247	$15,902	$38,751	$54,653	$5,225,485
248	$15,785	$38,868	$54,653	$5,186,617
249	$15,668	$38,985	$54,653	$5,147,632
250	$15,550	$39,103	$54,653	$5,108,529
251	$15,432	$39,221	$54,653	$5,069,307
252	$15,314	$39,340	$54,653	$5,029,968

第21年供款共

$655,838

第21年利息

$191,504

第21年共還本金

$464,334

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$15,195	$39,458	$54,653	$4,990,509
254	$15,075	$39,578	$54,653	$4,950,932
255	$14,956	$39,697	$54,653	$4,911,234
256	$14,836	$39,817	$54,653	$4,871,417
257	$14,716	$39,937	$54,653	$4,831,480
258	$14,595	$40,058	$54,653	$4,791,422
259	$14,474	$40,179	$54,653	$4,751,242
260	$14,353	$40,300	$54,653	$4,710,942
261	$14,231	$40,422	$54,653	$4,670,520
262	$14,109	$40,544	$54,653	$4,629,975
263	$13,986	$40,667	$54,653	$4,589,309
264	$13,864	$40,790	$54,653	$4,548,519

第22年供款共

$655,838

第22年利息

$174,390

第22年共還本金

$481,449

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$13,740	$40,913	$54,653	$4,507,606
266	$13,617	$41,036	$54,653	$4,466,570
267	$13,493	$41,160	$54,653	$4,425,409
268	$13,368	$41,285	$54,653	$4,384,124
269	$13,244	$41,409	$54,653	$4,342,715
270	$13,119	$41,535	$54,653	$4,301,180
271	$12,993	$41,660	$54,653	$4,259,520
272	$12,867	$41,786	$54,653	$4,217,735
273	$12,741	$41,912	$54,653	$4,175,822
274	$12,614	$42,039	$54,653	$4,133,784
275	$12,487	$42,166	$54,653	$4,091,618
276	$12,360	$42,293	$54,653	$4,049,325

第23年供款共

$655,838

第23年利息

$156,644

第23年共還本金

$499,194

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$12,232	$42,421	$54,653	$4,006,904
278	$12,104	$42,549	$54,653	$3,964,355
279	$11,976	$42,678	$54,653	$3,921,677
280	$11,847	$42,806	$54,653	$3,878,871
281	$11,717	$42,936	$54,653	$3,835,935
282	$11,588	$43,065	$54,653	$3,792,870
283	$11,458	$43,196	$54,653	$3,749,674
284	$11,327	$43,326	$54,653	$3,706,348
285	$11,196	$43,457	$54,653	$3,662,891
286	$11,065	$43,588	$54,653	$3,619,303
287	$10,933	$43,720	$54,653	$3,575,583
288	$10,801	$43,852	$54,653	$3,531,731

第24年供款共

$655,838

第24年利息

$138,245

第24年共還本金

$517,594

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$10,669	$43,984	$54,653	$3,487,747
290	$10,536	$44,117	$54,653	$3,443,630
291	$10,403	$44,251	$54,653	$3,399,379
292	$10,269	$44,384	$54,653	$3,354,995
293	$10,135	$44,518	$54,653	$3,310,476
294	$10,000	$44,653	$54,653	$3,265,824
295	$9,866	$44,788	$54,653	$3,221,036
296	$9,730	$44,923	$54,653	$3,176,113
297	$9,595	$45,059	$54,653	$3,131,054
298	$9,458	$45,195	$54,653	$3,085,860
299	$9,322	$45,331	$54,653	$3,040,528
300	$9,185	$45,468	$54,653	$2,995,060

第25年供款共

$655,838

第25年利息

$119,167

第25年共還本金

$536,671

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$9,048	$45,606	$54,653	$2,949,454
302	$8,910	$45,743	$54,653	$2,903,711
303	$8,772	$45,882	$54,653	$2,857,829
304	$8,633	$46,020	$54,653	$2,811,809
305	$8,494	$46,159	$54,653	$2,765,650
306	$8,355	$46,299	$54,653	$2,719,351
307	$8,215	$46,438	$54,653	$2,672,913
308	$8,074	$46,579	$54,653	$2,626,334
309	$7,934	$46,719	$54,653	$2,579,615
310	$7,793	$46,861	$54,653	$2,532,754
311	$7,651	$47,002	$54,653	$2,485,752
312	$7,509	$47,144	$54,653	$2,438,608

第26年供款共

$655,838

第26年利息

$99,386

第26年共還本金

$556,452

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$7,367	$47,287	$54,653	$2,391,321
314	$7,224	$47,429	$54,653	$2,343,892
315	$7,081	$47,573	$54,653	$2,296,319
316	$6,937	$47,716	$54,653	$2,248,603
317	$6,793	$47,861	$54,653	$2,200,742
318	$6,648	$48,005	$54,653	$2,152,737
319	$6,503	$48,150	$54,653	$2,104,587
320	$6,358	$48,296	$54,653	$2,056,291
321	$6,212	$48,441	$54,653	$2,007,850
322	$6,065	$48,588	$54,653	$1,959,262
323	$5,919	$48,735	$54,653	$1,910,528
324	$5,771	$48,882	$54,653	$1,861,646

第27年供款共

$655,838

第27年利息

$78,876

第27年共還本金

$576,962

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$5,624	$49,029	$54,653	$1,812,616
326	$5,476	$49,178	$54,653	$1,763,439
327	$5,327	$49,326	$54,653	$1,714,113
328	$5,178	$49,475	$54,653	$1,664,637
329	$5,029	$49,625	$54,653	$1,615,013
330	$4,879	$49,775	$54,653	$1,565,238
331	$4,728	$49,925	$54,653	$1,515,313
332	$4,578	$50,076	$54,653	$1,465,238
333	$4,426	$50,227	$54,653	$1,415,011
334	$4,275	$50,379	$54,653	$1,364,632
335	$4,122	$50,531	$54,653	$1,314,101
336	$3,970	$50,684	$54,653	$1,263,418

第28年供款共

$655,838

第28年利息

$57,610

第28年共還本金

$598,228

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$3,817	$50,837	$54,653	$1,212,581
338	$3,663	$50,990	$54,653	$1,161,591
339	$3,509	$51,144	$54,653	$1,110,447
340	$3,354	$51,299	$54,653	$1,059,148
341	$3,200	$51,454	$54,653	$1,007,694
342	$3,044	$51,609	$54,653	$956,085
343	$2,888	$51,765	$54,653	$904,320
344	$2,732	$51,921	$54,653	$852,399
345	$2,575	$52,078	$54,653	$800,321
346	$2,418	$52,236	$54,653	$748,085
347	$2,260	$52,393	$54,653	$695,692
348	$2,102	$52,552	$54,653	$643,140

第29年供款共

$655,838

第29年利息

$35,561

第29年共還本金

$620,278

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$1,943	$52,710	$54,653	$590,430
350	$1,784	$52,870	$54,653	$537,560
351	$1,624	$53,029	$54,653	$484,531
352	$1,464	$53,190	$54,653	$431,341
353	$1,303	$53,350	$54,653	$377,991
354	$1,142	$53,511	$54,653	$324,480
355	$980	$53,673	$54,653	$270,807
356	$818	$53,835	$54,653	$216,972
357	$655	$53,998	$54,653	$162,974
358	$492	$54,161	$54,653	$108,813
359	$329	$54,324	$54,653	$54,489
360	$165	$54,489	$54,653	$0

第30年供款共

$655,838

第30年利息

$12,698

第30年共還本金

$643,140

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$16,021,148

免责声明

笋盘推介

按揭保险费
info