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$16,031,417

每月供款
$54,727

首期

$-4,000,000

总贷款额

$12,000,000

總利息

$7,701,417

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-3,670,000

$109,452

置业成本总预算

HK$-3,670,000

首期

$-4,000,000
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

$109,452

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

西贡逸珑海滙第02座

thumb_up

西贡逸珑海滙

实

704 呎

@12,074

local_offer 低水笋价

售$850 万

实

704 呎

@12,074

售$850 万

local_offer 低水笋价

马鞍山晓峰湾畔

thumb_up

晓峰湾畔

实

639 呎

@11,737

建

827 呎

@9,069

hotel_class 楼王

售$750 万

实

639 呎

@11,737

建

827 呎

@9,069

售$750 万

hotel_class 楼王

马鞍山雅典居

thumb_up

新鸿基雅典居高层全海景

实

759 呎

@11,594

建

901 呎

@9,767

local_offer 低水笋价

售$880 万

实

759 呎

@11,594

建

901 呎

@9,767

售$880 万

local_offer 低水笋价

西贡逸珑海滙

thumb_up

西贡市楼新连大花园

实

457 呎

@17,462

local_fire_department 至HIT

售$798 万

实

457 呎

@17,462

售$798 万

local_fire_department 至HIT

大埔高塘

thumb_up

Nicely Renovated House

建

1,000 呎

@9,000

local_fire_department 至HIT hotel_class 楼王

售$900 万

建

1,000 呎

@9,000

售$900 万

local_fire_department 至HIT hotel_class 楼王

沙田隔田村南滘

thumb_up

罕有放售二楼连天台,不用每呎一万

建

700 呎

@12,143

real_estate_agent 罕有放盘

售$850 万

建

700 呎

@12,143

售$850 万

real_estate_agent 罕有放盘

VR实景

马鞍山雅涛居第02座

thumb_up

马鞍山市中心,高层海景,装修企理!

实

702 呎

@11,966

建

935 呎

@8,984

real_estate_agent 罕有放盘 hotel_class 楼王

售$840 万

实

702 呎

@11,966

建

935 呎

@8,984

售$840 万

real_estate_agent 罕有放盘 hotel_class 楼王

马鞍山晓峰湾畔第01座

thumb_up

真盘源！！海景三房套企理价钱绝对可倾换楼必睇！

实

653 呎

@11,792

建

862 呎

@8,933

local_fire_department 至HIT

售$770 万

实

653 呎

@11,792

建

862 呎

@8,933

售$770 万

local_fire_department 至HIT

马鞍山晓峰湾畔第04座

thumb_up

海景企理两房

实

482 呎

@15,519

建

609 呎

@12,282

local_fire_department 至HIT

售$748 万

实

482 呎

@15,519

建

609 呎

@12,282

售$748 万

local_fire_department 至HIT

VR实景

粉岭牵晴间第11座

thumb_up

罕有连平台

实

616 呎

@12,175

建

868 呎

@8,641

local_fire_department 至HIT real_estate_agent 罕有放盘 verified 首置必买

售$750 万

实

616 呎

@12,175

建

868 呎

@8,641

售$750 万

local_fire_department 至HIT real_estate_agent 罕有放盘 verified 首置必买

大埔朗涛

thumb_up

朗涛**罕有一房连148呎花园**上车CHILL盘**连设计装修

实

421 呎

@18,052

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 transfer_within_a_station 人才必选

售$760 万

实

421 呎

@18,052

售$760 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 transfer_within_a_station 人才必选

马鞍山雅典居第09座

thumb_up

雅典居三房套企理海景

实

727 呎

@11,967

建

901 呎

@9,656

local_fire_department 至HIT

售$870 万

实

727 呎

@11,967

建

901 呎

@9,656

售$870 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$71,819	$55,187	$45,225	$38,597
1.500	$74,489	$57,905	$47,992	$41,414
2.000	$77,221	$60,706	$50,863	$44,354
2.500	$80,015	$63,588	$53,834	$47,415
3.000	$82,870	$66,552	$56,905	$50,592
3.500	$85,786	$69,595	$60,075	$53,885
3.625	$86,524	$70,368	$60,882	$54,726
4.000	$88,763	$72,718	$63,340	$57,290
4.500	$91,799	$75,918	$66,700	$60,802
5.000	$94,895	$79,195	$70,151	$64,419
5.500	$98,050	$82,546	$73,690	$68,135
6.000	$101,263	$85,972	$77,316	$71,946

每月供款$54,727

年期

30年

贷款金额

$12,000,000

總利息

$7,701,417

总贷款连利息

$19,701,417

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$36,250	$18,476	$54,726	$11,981,524
2	$36,194	$18,532	$54,726	$11,962,992
3	$36,138	$18,588	$54,726	$11,944,404
4	$36,082	$18,644	$54,726	$11,925,760
5	$36,026	$18,700	$54,726	$11,907,059
6	$35,969	$18,757	$54,726	$11,888,302
7	$35,913	$18,814	$54,726	$11,869,489
8	$35,856	$18,870	$54,726	$11,850,618
9	$35,799	$18,927	$54,726	$11,831,691
10	$35,742	$18,985	$54,726	$11,812,706
11	$35,684	$19,042	$54,726	$11,793,665
12	$35,627	$19,099	$54,726	$11,774,565

第1年供款共

$656,714

第1年利息

$431,279

第1年共還本金

$225,435

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$35,569	$19,157	$54,726	$11,755,408
14	$35,511	$19,215	$54,726	$11,736,193
15	$35,453	$19,273	$54,726	$11,716,920
16	$35,395	$19,331	$54,726	$11,697,589
17	$35,336	$19,390	$54,726	$11,678,199
18	$35,278	$19,448	$54,726	$11,658,751
19	$35,219	$19,507	$54,726	$11,639,244
20	$35,160	$19,566	$54,726	$11,619,678
21	$35,101	$19,625	$54,726	$11,600,053
22	$35,042	$19,684	$54,726	$11,580,368
23	$34,982	$19,744	$54,726	$11,560,624
24	$34,923	$19,803	$54,726	$11,540,821

第2年供款共

$656,714

第2年利息

$422,970

第2年共還本金

$233,744

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$34,863	$19,863	$54,726	$11,520,958
26	$34,803	$19,923	$54,726	$11,501,035
27	$34,743	$19,983	$54,726	$11,481,051
28	$34,682	$20,044	$54,726	$11,461,007
29	$34,622	$20,104	$54,726	$11,440,903
30	$34,561	$20,165	$54,726	$11,420,738
31	$34,500	$20,226	$54,726	$11,400,512
32	$34,439	$20,287	$54,726	$11,380,225
33	$34,378	$20,348	$54,726	$11,359,876
34	$34,316	$20,410	$54,726	$11,339,466
35	$34,255	$20,472	$54,726	$11,318,995
36	$34,193	$20,533	$54,726	$11,298,462

第3年供款共

$656,714

第3年利息

$414,354

第3年共還本金

$242,359

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$34,131	$20,595	$54,726	$11,277,866
38	$34,069	$20,658	$54,726	$11,257,209
39	$34,006	$20,720	$54,726	$11,236,489
40	$33,944	$20,783	$54,726	$11,215,706
41	$33,881	$20,845	$54,726	$11,194,861
42	$33,818	$20,908	$54,726	$11,173,952
43	$33,755	$20,972	$54,726	$11,152,981
44	$33,691	$21,035	$54,726	$11,131,946
45	$33,628	$21,098	$54,726	$11,110,847
46	$33,564	$21,162	$54,726	$11,089,685
47	$33,500	$21,226	$54,726	$11,068,459
48	$33,436	$21,290	$54,726	$11,047,169

第4年供款共

$656,714

第4年利息

$405,421

第4年共還本金

$251,292

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$33,372	$21,354	$54,726	$11,025,815
50	$33,307	$21,419	$54,726	$11,004,396
51	$33,242	$21,484	$54,726	$10,982,912
52	$33,178	$21,549	$54,726	$10,961,363
53	$33,112	$21,614	$54,726	$10,939,750
54	$33,047	$21,679	$54,726	$10,918,071
55	$32,982	$21,744	$54,726	$10,896,326
56	$32,916	$21,810	$54,726	$10,874,516
57	$32,850	$21,876	$54,726	$10,852,640
58	$32,784	$21,942	$54,726	$10,830,698
59	$32,718	$22,008	$54,726	$10,808,689
60	$32,651	$22,075	$54,726	$10,786,614

第5年供款共

$656,714

第5年利息

$396,159

第5年共還本金

$260,555

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$32,585	$22,142	$54,726	$10,764,473
62	$32,518	$22,208	$54,726	$10,742,264
63	$32,451	$22,276	$54,726	$10,719,989
64	$32,383	$22,343	$54,726	$10,697,646
65	$32,316	$22,410	$54,726	$10,675,235
66	$32,248	$22,478	$54,726	$10,652,757
67	$32,180	$22,546	$54,726	$10,630,211
68	$32,112	$22,614	$54,726	$10,607,597
69	$32,044	$22,682	$54,726	$10,584,915
70	$31,975	$22,751	$54,726	$10,562,164
71	$31,907	$22,820	$54,726	$10,539,345
72	$31,838	$22,889	$54,726	$10,516,456

第6年供款共

$656,714

第6年利息

$386,556

第6年共還本金

$270,158

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$31,768	$22,958	$54,726	$10,493,498
74	$31,699	$23,027	$54,726	$10,470,471
75	$31,630	$23,097	$54,726	$10,447,375
76	$31,560	$23,166	$54,726	$10,424,208
77	$31,490	$23,236	$54,726	$10,400,972
78	$31,420	$23,307	$54,726	$10,377,665
79	$31,349	$23,377	$54,726	$10,354,288
80	$31,279	$23,448	$54,726	$10,330,841
81	$31,208	$23,518	$54,726	$10,307,322
82	$31,137	$23,589	$54,726	$10,283,733
83	$31,065	$23,661	$54,726	$10,260,072
84	$30,994	$23,732	$54,726	$10,236,340

第7年供款共

$656,714

第7年利息

$376,598

第7年共還本金

$280,116

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$30,922	$23,804	$54,726	$10,212,536
86	$30,850	$23,876	$54,726	$10,188,660
87	$30,778	$23,948	$54,726	$10,164,712
88	$30,706	$24,020	$54,726	$10,140,692
89	$30,633	$24,093	$54,726	$10,116,599
90	$30,561	$24,166	$54,726	$10,092,434
91	$30,488	$24,239	$54,726	$10,068,195
92	$30,414	$24,312	$54,726	$10,043,883
93	$30,341	$24,385	$54,726	$10,019,498
94	$30,267	$24,459	$54,726	$9,995,039
95	$30,193	$24,533	$54,726	$9,970,506
96	$30,119	$24,607	$54,726	$9,945,899

第8年供款共

$656,714

第8年利息

$366,273

第8年共還本金

$290,441

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$30,045	$24,681	$54,726	$9,921,218
98	$29,970	$24,756	$54,726	$9,896,462
99	$29,896	$24,831	$54,726	$9,871,632
100	$29,821	$24,906	$54,726	$9,846,726
101	$29,745	$24,981	$54,726	$9,821,745
102	$29,670	$25,056	$54,726	$9,796,689
103	$29,594	$25,132	$54,726	$9,771,557
104	$29,518	$25,208	$54,726	$9,746,349
105	$29,442	$25,284	$54,726	$9,721,065
106	$29,366	$25,360	$54,726	$9,695,705
107	$29,289	$25,437	$54,726	$9,670,268
108	$29,212	$25,514	$54,726	$9,644,754

第9年供款共

$656,714

第9年利息

$355,568

第9年共還本金

$301,146

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$29,135	$25,591	$54,726	$9,619,163
110	$29,058	$25,668	$54,726	$9,593,495
111	$28,980	$25,746	$54,726	$9,567,749
112	$28,903	$25,824	$54,726	$9,541,925
113	$28,825	$25,902	$54,726	$9,516,024
114	$28,746	$25,980	$54,726	$9,490,044
115	$28,668	$26,058	$54,726	$9,463,985
116	$28,589	$26,137	$54,726	$9,437,848
117	$28,510	$26,216	$54,726	$9,411,632
118	$28,431	$26,295	$54,726	$9,385,337
119	$28,352	$26,375	$54,726	$9,358,963
120	$28,272	$26,454	$54,726	$9,332,508

第10年供款共

$656,714

第10年利息

$344,468

第10年共還本金

$312,245

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$28,192	$26,534	$54,726	$9,305,974
122	$28,112	$26,614	$54,726	$9,279,360
123	$28,031	$26,695	$54,726	$9,252,665
124	$27,951	$26,775	$54,726	$9,225,890
125	$27,870	$26,856	$54,726	$9,199,033
126	$27,789	$26,937	$54,726	$9,172,096
127	$27,707	$27,019	$54,726	$9,145,077
128	$27,626	$27,100	$54,726	$9,117,977
129	$27,544	$27,182	$54,726	$9,090,794
130	$27,462	$27,264	$54,726	$9,063,530
131	$27,379	$27,347	$54,726	$9,036,183
132	$27,297	$27,429	$54,726	$9,008,754

第11年供款共

$656,714

第11年利息

$332,960

第11年共還本金

$323,754

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$27,214	$27,512	$54,726	$8,981,242
134	$27,131	$27,595	$54,726	$8,953,646
135	$27,047	$27,679	$54,726	$8,925,968
136	$26,964	$27,762	$54,726	$8,898,205
137	$26,880	$27,846	$54,726	$8,870,359
138	$26,796	$27,930	$54,726	$8,842,429
139	$26,712	$28,015	$54,726	$8,814,414
140	$26,627	$28,099	$54,726	$8,786,315
141	$26,542	$28,184	$54,726	$8,758,131
142	$26,457	$28,269	$54,726	$8,729,862
143	$26,371	$28,355	$54,726	$8,701,507
144	$26,286	$28,440	$54,726	$8,673,067

第12年供款共

$656,714

第12年利息

$321,026

第12年共還本金

$335,687

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$26,200	$28,526	$54,726	$8,644,540
146	$26,114	$28,612	$54,726	$8,615,928
147	$26,027	$28,699	$54,726	$8,587,229
148	$25,941	$28,786	$54,726	$8,558,443
149	$25,854	$28,873	$54,726	$8,529,571
150	$25,766	$28,960	$54,726	$8,500,611
151	$25,679	$29,047	$54,726	$8,471,564
152	$25,591	$29,135	$54,726	$8,442,429
153	$25,503	$29,223	$54,726	$8,413,206
154	$25,415	$29,311	$54,726	$8,383,895
155	$25,326	$29,400	$54,726	$8,354,495
156	$25,238	$29,489	$54,726	$8,325,006

第13年供款共

$656,714

第13年利息

$308,654

第13年共還本金

$348,060

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$25,148	$29,578	$54,726	$8,295,429
158	$25,059	$29,667	$54,726	$8,265,761
159	$24,969	$29,757	$54,726	$8,236,005
160	$24,880	$29,847	$54,726	$8,206,158
161	$24,789	$29,937	$54,726	$8,176,222
162	$24,699	$30,027	$54,726	$8,146,194
163	$24,608	$30,118	$54,726	$8,116,077
164	$24,517	$30,209	$54,726	$8,085,868
165	$24,426	$30,300	$54,726	$8,055,568
166	$24,335	$30,392	$54,726	$8,025,176
167	$24,243	$30,483	$54,726	$7,994,693
168	$24,151	$30,576	$54,726	$7,964,117

第14年供款共

$656,714

第14年利息

$295,825

第14年共還本金

$360,889

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$24,058	$30,668	$54,726	$7,933,449
170	$23,966	$30,761	$54,726	$7,902,689
171	$23,873	$30,853	$54,726	$7,871,835
172	$23,780	$30,947	$54,726	$7,840,888
173	$23,686	$31,040	$54,726	$7,809,848
174	$23,592	$31,134	$54,726	$7,778,714
175	$23,498	$31,228	$54,726	$7,747,486
176	$23,404	$31,322	$54,726	$7,716,164
177	$23,309	$31,417	$54,726	$7,684,747
178	$23,214	$31,512	$54,726	$7,653,235
179	$23,119	$31,607	$54,726	$7,621,628
180	$23,024	$31,702	$54,726	$7,589,926

第15年供款共

$656,714

第15年利息

$282,523

第15年共還本金

$374,191

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$22,928	$31,798	$54,726	$7,558,128
182	$22,832	$31,894	$54,726	$7,526,233
183	$22,735	$31,991	$54,726	$7,494,243
184	$22,639	$32,087	$54,726	$7,462,155
185	$22,542	$32,184	$54,726	$7,429,971
186	$22,445	$32,281	$54,726	$7,397,690
187	$22,347	$32,379	$54,726	$7,365,311
188	$22,249	$32,477	$54,726	$7,332,834
189	$22,151	$32,575	$54,726	$7,300,259
190	$22,053	$32,673	$54,726	$7,267,586
191	$21,954	$32,772	$54,726	$7,234,814
192	$21,855	$32,871	$54,726	$7,201,943

第16年供款共

$656,714

第16年利息

$268,731

第16年共還本金

$387,983

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$21,756	$32,970	$54,726	$7,168,973
194	$21,656	$33,070	$54,726	$7,135,903
195	$21,556	$33,170	$54,726	$7,102,733
196	$21,456	$33,270	$54,726	$7,069,463
197	$21,356	$33,370	$54,726	$7,036,092
198	$21,255	$33,471	$54,726	$7,002,621
199	$21,154	$33,572	$54,726	$6,969,049
200	$21,052	$33,674	$54,726	$6,935,375
201	$20,951	$33,776	$54,726	$6,901,599
202	$20,849	$33,878	$54,726	$6,867,722
203	$20,746	$33,980	$54,726	$6,833,742
204	$20,644	$34,083	$54,726	$6,799,659

第17年供款共

$656,714

第17年利息

$254,430

第17年共還本金

$402,284

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$20,541	$34,186	$54,726	$6,765,474
206	$20,437	$34,289	$54,726	$6,731,185
207	$20,334	$34,392	$54,726	$6,696,793
208	$20,230	$34,496	$54,726	$6,662,296
209	$20,126	$34,600	$54,726	$6,627,696
210	$20,021	$34,705	$54,726	$6,592,991
211	$19,916	$34,810	$54,726	$6,558,181
212	$19,811	$34,915	$54,726	$6,523,266
213	$19,706	$35,020	$54,726	$6,488,246
214	$19,600	$35,126	$54,726	$6,453,119
215	$19,494	$35,232	$54,726	$6,417,887
216	$19,387	$35,339	$54,726	$6,382,548

第18年供款共

$656,714

第18年利息

$239,603

第18年共還本金

$417,111

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$19,281	$35,446	$54,726	$6,347,103
218	$19,174	$35,553	$54,726	$6,311,550
219	$19,066	$35,660	$54,726	$6,275,890
220	$18,958	$35,768	$54,726	$6,240,122
221	$18,850	$35,876	$54,726	$6,204,247
222	$18,742	$35,984	$54,726	$6,168,262
223	$18,633	$36,093	$54,726	$6,132,170
224	$18,524	$36,202	$54,726	$6,095,968
225	$18,415	$36,311	$54,726	$6,059,656
226	$18,305	$36,421	$54,726	$6,023,235
227	$18,195	$36,531	$54,726	$5,986,704
228	$18,085	$36,641	$54,726	$5,950,063

第19年供款共

$656,714

第19年利息

$224,229

第19年共還本金

$432,485

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$17,974	$36,752	$54,726	$5,913,311
230	$17,863	$36,863	$54,726	$5,876,448
231	$17,752	$36,974	$54,726	$5,839,474
232	$17,640	$37,086	$54,726	$5,802,388
233	$17,528	$37,198	$54,726	$5,765,190
234	$17,416	$37,310	$54,726	$5,727,879
235	$17,303	$37,423	$54,726	$5,690,456
236	$17,190	$37,536	$54,726	$5,652,920
237	$17,077	$37,650	$54,726	$5,615,270
238	$16,963	$37,763	$54,726	$5,577,507
239	$16,849	$37,877	$54,726	$5,539,629
240	$16,734	$37,992	$54,726	$5,501,637

第20年供款共

$656,714

第20年利息

$208,288

第20年共還本金

$448,426

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$16,620	$38,107	$54,726	$5,463,531
242	$16,504	$38,222	$54,726	$5,425,309
243	$16,389	$38,337	$54,726	$5,386,972
244	$16,273	$38,453	$54,726	$5,348,519
245	$16,157	$38,569	$54,726	$5,309,950
246	$16,040	$38,686	$54,726	$5,271,264
247	$15,924	$38,803	$54,726	$5,232,461
248	$15,806	$38,920	$54,726	$5,193,542
249	$15,689	$39,037	$54,726	$5,154,504
250	$15,571	$39,155	$54,726	$5,115,349
251	$15,453	$39,274	$54,726	$5,076,075
252	$15,334	$39,392	$54,726	$5,036,683

第21年供款共

$656,714

第21年利息

$191,760

第21年共還本金

$464,954

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$15,215	$39,511	$54,726	$4,997,172
254	$15,096	$39,631	$54,726	$4,957,542
255	$14,976	$39,750	$54,726	$4,917,791
256	$14,856	$39,870	$54,726	$4,877,921
257	$14,735	$39,991	$54,726	$4,837,930
258	$14,615	$40,112	$54,726	$4,797,819
259	$14,493	$40,233	$54,726	$4,757,586
260	$14,372	$40,354	$54,726	$4,717,232
261	$14,250	$40,476	$54,726	$4,676,755
262	$14,128	$40,598	$54,726	$4,636,157
263	$14,005	$40,721	$54,726	$4,595,436
264	$13,882	$40,844	$54,726	$4,554,592

第22年供款共

$656,714

第22年利息

$174,622

第22年共還本金

$482,092

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$13,759	$40,967	$54,726	$4,513,624
266	$13,635	$41,091	$54,726	$4,472,533
267	$13,511	$41,215	$54,726	$4,431,318
268	$13,386	$41,340	$54,726	$4,389,978
269	$13,261	$41,465	$54,726	$4,348,513
270	$13,136	$41,590	$54,726	$4,306,923
271	$13,010	$41,716	$54,726	$4,265,207
272	$12,884	$41,842	$54,726	$4,223,366
273	$12,758	$41,968	$54,726	$4,181,398
274	$12,631	$42,095	$54,726	$4,139,303
275	$12,504	$42,222	$54,726	$4,097,081
276	$12,377	$42,350	$54,726	$4,054,731

第23年供款共

$656,714

第23年利息

$156,853

第23年共還本金

$499,861

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$12,249	$42,477	$54,726	$4,012,254
278	$12,120	$42,606	$54,726	$3,969,648
279	$11,992	$42,735	$54,726	$3,926,913
280	$11,863	$42,864	$54,726	$3,884,050
281	$11,733	$42,993	$54,726	$3,841,057
282	$11,603	$43,123	$54,726	$3,797,934
283	$11,473	$43,253	$54,726	$3,754,680
284	$11,342	$43,384	$54,726	$3,711,297
285	$11,211	$43,515	$54,726	$3,667,782
286	$11,080	$43,646	$54,726	$3,624,135
287	$10,948	$43,778	$54,726	$3,580,357
288	$10,816	$43,910	$54,726	$3,536,446

第24年供款共

$656,714

第24年利息

$138,429

第24年共還本金

$518,285

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$10,683	$44,043	$54,726	$3,492,403
290	$10,550	$44,176	$54,726	$3,448,227
291	$10,417	$44,310	$54,726	$3,403,918
292	$10,283	$44,443	$54,726	$3,359,474
293	$10,148	$44,578	$54,726	$3,314,896
294	$10,014	$44,712	$54,726	$3,270,184
295	$9,879	$44,847	$54,726	$3,225,336
296	$9,743	$44,983	$54,726	$3,180,353
297	$9,607	$45,119	$54,726	$3,135,235
298	$9,471	$45,255	$54,726	$3,089,979
299	$9,334	$45,392	$54,726	$3,044,588
300	$9,197	$45,529	$54,726	$2,999,059

第25年供款共

$656,714

第25年利息

$119,326

第25年共還本金

$537,388

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$9,060	$45,666	$54,726	$2,953,392
302	$8,922	$45,804	$54,726	$2,907,588
303	$8,783	$45,943	$54,726	$2,861,645
304	$8,645	$46,082	$54,726	$2,815,563
305	$8,505	$46,221	$54,726	$2,769,342
306	$8,366	$46,360	$54,726	$2,722,982
307	$8,226	$46,500	$54,726	$2,676,482
308	$8,085	$46,641	$54,726	$2,629,841
309	$7,944	$46,782	$54,726	$2,583,059
310	$7,803	$46,923	$54,726	$2,536,136
311	$7,661	$47,065	$54,726	$2,489,071
312	$7,519	$47,207	$54,726	$2,441,864

第26年供款共

$656,714

第26年利息

$99,519

第26年共還本金

$557,195

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$7,376	$47,350	$54,726	$2,394,514
314	$7,233	$47,493	$54,726	$2,347,021
315	$7,090	$47,636	$54,726	$2,299,385
316	$6,946	$47,780	$54,726	$2,251,605
317	$6,802	$47,924	$54,726	$2,203,680
318	$6,657	$48,069	$54,726	$2,155,611
319	$6,512	$48,214	$54,726	$2,107,397
320	$6,366	$48,360	$54,726	$2,059,037
321	$6,220	$48,506	$54,726	$2,010,531
322	$6,073	$48,653	$54,726	$1,961,878
323	$5,927	$48,800	$54,726	$1,913,078
324	$5,779	$48,947	$54,726	$1,864,131

第27年供款共

$656,714

第27年利息

$78,982

第27年共還本金

$577,732

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$5,631	$49,095	$54,726	$1,815,036
326	$5,483	$49,243	$54,726	$1,765,793
327	$5,334	$49,392	$54,726	$1,716,401
328	$5,185	$49,541	$54,726	$1,666,860
329	$5,035	$49,691	$54,726	$1,617,169
330	$4,885	$49,841	$54,726	$1,567,328
331	$4,735	$49,992	$54,726	$1,517,337
332	$4,584	$50,143	$54,726	$1,467,194
333	$4,432	$50,294	$54,726	$1,416,900
334	$4,280	$50,446	$54,726	$1,366,454
335	$4,128	$50,598	$54,726	$1,315,856
336	$3,975	$50,751	$54,726	$1,265,105

第28年供款共

$656,714

第28年利息

$57,687

第28年共還本金

$599,027

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$3,822	$50,904	$54,726	$1,214,200
338	$3,668	$51,058	$54,726	$1,163,142
339	$3,514	$51,212	$54,726	$1,111,929
340	$3,359	$51,367	$54,726	$1,060,562
341	$3,204	$51,522	$54,726	$1,009,040
342	$3,048	$51,678	$54,726	$957,362
343	$2,892	$51,834	$54,726	$905,528
344	$2,735	$51,991	$54,726	$853,537
345	$2,578	$52,148	$54,726	$801,389
346	$2,421	$52,305	$54,726	$749,084
347	$2,263	$52,463	$54,726	$696,621
348	$2,104	$52,622	$54,726	$643,999

第29年供款共

$656,714

第29年利息

$35,608

第29年共還本金

$621,106

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$1,945	$52,781	$54,726	$591,218
350	$1,786	$52,940	$54,726	$538,278
351	$1,626	$53,100	$54,726	$485,178
352	$1,466	$53,261	$54,726	$431,917
353	$1,305	$53,421	$54,726	$378,496
354	$1,143	$53,583	$54,726	$324,913
355	$982	$53,745	$54,726	$271,168
356	$819	$53,907	$54,726	$217,261
357	$656	$54,070	$54,726	$163,192
358	$493	$54,233	$54,726	$108,958
359	$329	$54,397	$54,726	$54,561
360	$165	$54,561	$54,726	$0

第30年供款共

$656,714

第30年利息

$12,715

第30年共還本金

$643,999

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$16,031,417

免责声明

笋盘推介

按揭保险费
info