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$16,775,887

每月供款
$60,017

首期

$-5,160,000

总贷款额

$13,160,000

總利息

$8,445,887

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-4,830,000

$120,033

置业成本总预算

HK$-4,830,000

首期

$-5,160,000
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

$120,033

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 I

thumb_up

露台开扬一房, 预约参观

实

350 呎

@21,086

local_fire_department 至HIT verified 首置必买

售$738 万

实

350 呎

@21,086

售$738 万

local_fire_department 至HIT verified 首置必买

西贡茅坪新村

thumb_up

茅坪新村

建

700 呎

@11,000

local_offer 低水笋价

售$770 万

建

700 呎

@11,000

售$770 万

local_offer 低水笋价

VR实景

马鞍山云海第01期榕海臺第02座

thumb_up

新鸿基名牌楼盘望内园景间隔实用环境舒适

实

481 呎

@17,672

flight_takeoff 移民急让

售$850 万

实

481 呎

@17,672

售$850 万

flight_takeoff 移民急让

沙田帝堡城

thumb_up

＊环境幽静＊东南高层三房＊自住一流＊

实

769 呎

@10,793

建

970 呎

@8,557

local_fire_department 至HIT

售$830 万

实

769 呎

@10,793

建

970 呎

@8,557

售$830 万

local_fire_department 至HIT

马鞍山新港城第05期海涛居

thumb_up

新港城第05期海涛居第04座

实

643 呎

@13,219

建

824 呎

@10,316

local_fire_department 至HIT local_offer 低水笋价

售$850 万

实

643 呎

@13,219

建

824 呎

@10,316

售$850 万

local_fire_department 至HIT local_offer 低水笋价

马鞍山泓碧

thumb_up

全新屋苑 2房海景清静舒适

实

504 呎

@16,865

local_fire_department 至HIT hotel_class 楼王

售$850 万

实

504 呎

@16,865

售$850 万

local_fire_department 至HIT hotel_class 楼王

荔枝角 / 美孚美孚新邨 2 百老滙街37号

thumb_up

罕有3房企理装

实

869 呎

@10,242

local_fire_department 至HIT

售$890 万

实

869 呎

@10,242

售$890 万

local_fire_department 至HIT

马鞍山听涛雅苑第08座

thumb_up

真笋盘@三房套加工人房！业主求卖，还价即成

实

745 呎

@11,007

建

927 呎

@8,846

local_fire_department 至HIT

售$820 万

实

745 呎

@11,007

建

927 呎

@8,846

售$820 万

local_fire_department 至HIT

马鞍山迎海第01期第01座

thumb_up

业主换货急走！高层开扬实用二房半@近马铁、商场

实

497 呎

@14,588

建

639 呎

@11,346

local_fire_department 至HIT

售$725 万

实

497 呎

@14,588

建

639 呎

@11,346

售$725 万

local_fire_department 至HIT

大埔樟木头村

thumb_up

樟木头村

建

700 呎

@10,000

real_estate_agent 罕有放盘

售$700 万

建

700 呎

@10,000

售$700 万

real_estate_agent 罕有放盘

马鞍山迎海第02期星湾第20座

thumb_up

迎海

实

527 呎

@16,698

local_fire_department 至HIT

售$880 万

实

527 呎

@16,698

售$880 万

local_fire_department 至HIT

粉岭牵晴间

thumb_up

牵晴间

实

575 呎

@13,043

建

785 呎

@9,554

real_estate_agent 罕有放盘 pets 爱竉必选

售$750 万

实

575 呎

@13,043

建

785 呎

@9,554

售$750 万

real_estate_agent 罕有放盘 pets 爱竉必选

利率	15年	20年	25年	30年
1.000	$78,762	$60,522	$49,596	$42,328
1.500	$81,690	$63,503	$52,632	$45,418
2.000	$84,686	$66,574	$55,779	$48,642
2.500	$87,749	$69,735	$59,038	$51,998
3.000	$90,881	$72,985	$62,406	$55,483
3.500	$94,079	$76,323	$65,882	$59,094
3.625	$94,888	$77,171	$66,768	$60,016
4.000	$97,343	$79,747	$69,463	$62,828
4.500	$100,673	$83,257	$73,148	$66,680
5.000	$104,068	$86,850	$76,932	$70,646
5.500	$107,528	$90,526	$80,814	$74,721
6.000	$111,052	$94,282	$84,790	$78,901

每月供款$60,017

年期

30年

贷款金额

$13,160,000

總利息

$8,445,887

总贷款连利息

$21,605,887

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$39,754	$20,262	$60,016	$13,139,738
2	$39,693	$20,323	$60,016	$13,119,414
3	$39,632	$20,385	$60,016	$13,099,030
4	$39,570	$20,446	$60,016	$13,078,583
5	$39,508	$20,508	$60,016	$13,058,075
6	$39,446	$20,570	$60,016	$13,037,505
7	$39,384	$20,632	$60,016	$13,016,873
8	$39,322	$20,695	$60,016	$12,996,178
9	$39,259	$20,757	$60,016	$12,975,421
10	$39,197	$20,820	$60,016	$12,954,601
11	$39,134	$20,883	$60,016	$12,933,719
12	$39,071	$20,946	$60,016	$12,912,773

第1年供款共

$720,196

第1年利息

$472,969

第1年共還本金

$247,227

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$39,007	$21,009	$60,016	$12,891,764
14	$38,944	$21,072	$60,016	$12,870,692
15	$38,880	$21,136	$60,016	$12,849,555
16	$38,816	$21,200	$60,016	$12,828,355
17	$38,752	$21,264	$60,016	$12,807,091
18	$38,688	$21,328	$60,016	$12,785,763
19	$38,624	$21,393	$60,016	$12,764,370
20	$38,559	$21,457	$60,016	$12,742,913
21	$38,494	$21,522	$60,016	$12,721,391
22	$38,429	$21,587	$60,016	$12,699,804
23	$38,364	$21,652	$60,016	$12,678,151
24	$38,299	$21,718	$60,016	$12,656,434

第2年供款共

$720,196

第2年利息

$463,857

第2年共還本金

$256,339

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$38,233	$21,783	$60,016	$12,634,650
26	$38,167	$21,849	$60,016	$12,612,801
27	$38,101	$21,915	$60,016	$12,590,886
28	$38,035	$21,981	$60,016	$12,568,905
29	$37,969	$22,048	$60,016	$12,546,857
30	$37,902	$22,114	$60,016	$12,524,742
31	$37,835	$22,181	$60,016	$12,502,561
32	$37,768	$22,248	$60,016	$12,480,313
33	$37,701	$22,315	$60,016	$12,457,998
34	$37,634	$22,383	$60,016	$12,435,615
35	$37,566	$22,450	$60,016	$12,413,164
36	$37,498	$22,518	$60,016	$12,390,646

第3年供款共

$720,196

第3年利息

$454,409

第3年共還本金

$265,788

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$37,430	$22,586	$60,016	$12,368,060
38	$37,362	$22,655	$60,016	$12,345,405
39	$37,293	$22,723	$60,016	$12,322,682
40	$37,225	$22,792	$60,016	$12,299,891
41	$37,156	$22,860	$60,016	$12,277,030
42	$37,087	$22,929	$60,016	$12,254,101
43	$37,018	$22,999	$60,016	$12,231,102
44	$36,948	$23,068	$60,016	$12,208,034
45	$36,878	$23,138	$60,016	$12,184,896
46	$36,809	$23,208	$60,016	$12,161,688
47	$36,738	$23,278	$60,016	$12,138,410
48	$36,668	$23,348	$60,016	$12,115,062

第4年供款共

$720,196

第4年利息

$444,612

第4年共還本金

$275,584

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$36,598	$23,419	$60,016	$12,091,643
50	$36,527	$23,490	$60,016	$12,068,154
51	$36,456	$23,560	$60,016	$12,044,593
52	$36,385	$23,632	$60,016	$12,020,962
53	$36,313	$23,703	$60,016	$11,997,259
54	$36,242	$23,775	$60,016	$11,973,484
55	$36,170	$23,846	$60,016	$11,949,638
56	$36,098	$23,918	$60,016	$11,925,719
57	$36,026	$23,991	$60,016	$11,901,728
58	$35,953	$24,063	$60,016	$11,877,665
59	$35,880	$24,136	$60,016	$11,853,529
60	$35,808	$24,209	$60,016	$11,829,320

第5年供款共

$720,196

第5年利息

$434,455

第5年共還本金

$285,742

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$35,734	$24,282	$60,016	$11,805,038
62	$35,661	$24,355	$60,016	$11,780,683
63	$35,587	$24,429	$60,016	$11,756,254
64	$35,514	$24,503	$60,016	$11,731,752
65	$35,440	$24,577	$60,016	$11,707,175
66	$35,365	$24,651	$60,016	$11,682,524
67	$35,291	$24,725	$60,016	$11,657,799
68	$35,216	$24,800	$60,016	$11,632,999
69	$35,141	$24,875	$60,016	$11,608,124
70	$35,066	$24,950	$60,016	$11,583,173
71	$34,991	$25,026	$60,016	$11,558,148
72	$34,915	$25,101	$60,016	$11,533,047

第6年供款共

$720,196

第6年利息

$423,923

第6年共還本金

$296,274

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$34,839	$25,177	$60,016	$11,507,870
74	$34,763	$25,253	$60,016	$11,482,617
75	$34,687	$25,329	$60,016	$11,457,288
76	$34,611	$25,406	$60,016	$11,431,882
77	$34,534	$25,483	$60,016	$11,406,399
78	$34,457	$25,560	$60,016	$11,380,840
79	$34,380	$25,637	$60,016	$11,355,203
80	$34,302	$25,714	$60,016	$11,329,489
81	$34,224	$25,792	$60,016	$11,303,697
82	$34,147	$25,870	$60,016	$11,277,827
83	$34,068	$25,948	$60,016	$11,251,879
84	$33,990	$26,026	$60,016	$11,225,853

第7年供款共

$720,196

第7年利息

$413,002

第7年共還本金

$307,194

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$33,911	$26,105	$60,016	$11,199,748
86	$33,833	$26,184	$60,016	$11,173,564
87	$33,753	$26,263	$60,016	$11,147,301
88	$33,674	$26,342	$60,016	$11,120,959
89	$33,595	$26,422	$60,016	$11,094,537
90	$33,515	$26,502	$60,016	$11,068,036
91	$33,435	$26,582	$60,016	$11,041,454
92	$33,354	$26,662	$60,016	$11,014,792
93	$33,274	$26,743	$60,016	$10,988,050
94	$33,193	$26,823	$60,016	$10,961,226
95	$33,112	$26,904	$60,016	$10,934,322
96	$33,031	$26,986	$60,016	$10,907,336

第8年供款共

$720,196

第8年利息

$401,680

第8年共還本金

$318,516

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$32,949	$27,067	$60,016	$10,880,269
98	$32,867	$27,149	$60,016	$10,853,120
99	$32,785	$27,231	$60,016	$10,825,890
100	$32,703	$27,313	$60,016	$10,798,576
101	$32,621	$27,396	$60,016	$10,771,181
102	$32,538	$27,478	$60,016	$10,743,702
103	$32,455	$27,561	$60,016	$10,716,141
104	$32,372	$27,645	$60,016	$10,688,496
105	$32,288	$27,728	$60,016	$10,660,768
106	$32,204	$27,812	$60,016	$10,632,956
107	$32,120	$27,896	$60,016	$10,605,060
108	$32,036	$27,980	$60,016	$10,577,080

第9年供款共

$720,196

第9年利息

$389,940

第9年共還本金

$330,256

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$31,952	$28,065	$60,016	$10,549,015
110	$31,867	$28,150	$60,016	$10,520,866
111	$31,782	$28,235	$60,016	$10,492,631
112	$31,696	$28,320	$60,016	$10,464,311
113	$31,611	$28,405	$60,016	$10,435,906
114	$31,525	$28,491	$60,016	$10,407,415
115	$31,439	$28,577	$60,016	$10,378,837
116	$31,353	$28,664	$60,016	$10,350,174
117	$31,266	$28,750	$60,016	$10,321,424
118	$31,179	$28,837	$60,016	$10,292,586
119	$31,092	$28,924	$60,016	$10,263,662
120	$31,005	$29,012	$60,016	$10,234,651

第10年供款共

$720,196

第10年利息

$377,767

第10年共還本金

$342,429

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$30,917	$29,099	$60,016	$10,205,552
122	$30,829	$29,187	$60,016	$10,176,364
123	$30,741	$29,275	$60,016	$10,147,089
124	$30,653	$29,364	$60,016	$10,117,726
125	$30,564	$29,452	$60,016	$10,088,273
126	$30,475	$29,541	$60,016	$10,058,732
127	$30,386	$29,631	$60,016	$10,029,101
128	$30,296	$29,720	$60,016	$9,999,381
129	$30,206	$29,810	$60,016	$9,969,571
130	$30,116	$29,900	$60,016	$9,939,671
131	$30,026	$29,990	$60,016	$9,909,681
132	$29,935	$30,081	$60,016	$9,879,600

第11年供款共

$720,196

第11年利息

$365,146

第11年共還本金

$355,051

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$29,845	$30,172	$60,016	$9,849,428
134	$29,753	$30,263	$60,016	$9,819,166
135	$29,662	$30,354	$60,016	$9,788,811
136	$29,570	$30,446	$60,016	$9,758,365
137	$29,478	$30,538	$60,016	$9,727,827
138	$29,386	$30,630	$60,016	$9,697,197
139	$29,294	$30,723	$60,016	$9,666,474
140	$29,201	$30,816	$60,016	$9,635,659
141	$29,108	$30,909	$60,016	$9,604,750
142	$29,014	$31,002	$60,016	$9,573,748
143	$28,921	$31,096	$60,016	$9,542,653
144	$28,827	$31,190	$60,016	$9,511,463

第12年供款共

$720,196

第12年利息

$352,059

第12年共還本金

$368,137

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$28,733	$31,284	$60,016	$9,480,179
146	$28,638	$31,378	$60,016	$9,448,801
147	$28,543	$31,473	$60,016	$9,417,328
148	$28,448	$31,568	$60,016	$9,385,760
149	$28,353	$31,664	$60,016	$9,354,096
150	$28,257	$31,759	$60,016	$9,322,337
151	$28,161	$31,855	$60,016	$9,290,482
152	$28,065	$31,951	$60,016	$9,258,530
153	$27,968	$32,048	$60,016	$9,226,483
154	$27,872	$32,145	$60,016	$9,194,338
155	$27,775	$32,242	$60,016	$9,162,096
156	$27,677	$32,339	$60,016	$9,129,757

第13年供款共

$720,196

第13年利息

$338,490

第13年共還本金

$381,706

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$27,579	$32,437	$60,016	$9,097,320
158	$27,481	$32,535	$60,016	$9,064,785
159	$27,383	$32,633	$60,016	$9,032,152
160	$27,285	$32,732	$60,016	$8,999,420
161	$27,186	$32,831	$60,016	$8,966,590
162	$27,087	$32,930	$60,016	$8,933,660
163	$26,987	$33,029	$60,016	$8,900,631
164	$26,887	$33,129	$60,016	$8,867,502
165	$26,787	$33,229	$60,016	$8,834,272
166	$26,687	$33,329	$60,016	$8,800,943
167	$26,586	$33,430	$60,016	$8,767,513
168	$26,485	$33,531	$60,016	$8,733,982

第14年供款共

$720,196

第14年利息

$324,421

第14年共還本金

$395,775

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$26,384	$33,632	$60,016	$8,700,349
170	$26,282	$33,734	$60,016	$8,666,615
171	$26,180	$33,836	$60,016	$8,632,779
172	$26,078	$33,938	$60,016	$8,598,841
173	$25,976	$34,041	$60,016	$8,564,800
174	$25,873	$34,144	$60,016	$8,530,657
175	$25,770	$34,247	$60,016	$8,496,410
176	$25,666	$34,350	$60,016	$8,462,060
177	$25,562	$34,454	$60,016	$8,427,606
178	$25,458	$34,558	$60,016	$8,393,048
179	$25,354	$34,662	$60,016	$8,358,386
180	$25,249	$34,767	$60,016	$8,323,619

第15年供款共

$720,196

第15年利息

$309,833

第15年共還本金

$410,363

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$25,144	$34,872	$60,016	$8,288,747
182	$25,039	$34,977	$60,016	$8,253,769
183	$24,933	$35,083	$60,016	$8,218,686
184	$24,827	$35,189	$60,016	$8,183,497
185	$24,721	$35,295	$60,016	$8,148,202
186	$24,614	$35,402	$60,016	$8,112,800
187	$24,507	$35,509	$60,016	$8,077,291
188	$24,400	$35,616	$60,016	$8,041,675
189	$24,293	$35,724	$60,016	$8,005,951
190	$24,185	$35,832	$60,016	$7,970,119
191	$24,076	$35,940	$60,016	$7,934,179
192	$23,968	$36,049	$60,016	$7,898,131

第16年供款共

$720,196

第16年利息

$294,708

第16年共還本金

$425,488

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$23,859	$36,157	$60,016	$7,861,973
194	$23,750	$36,267	$60,016	$7,825,707
195	$23,640	$36,376	$60,016	$7,789,330
196	$23,530	$36,486	$60,016	$7,752,844
197	$23,420	$36,596	$60,016	$7,716,248
198	$23,309	$36,707	$60,016	$7,679,541
199	$23,199	$36,818	$60,016	$7,642,723
200	$23,087	$36,929	$60,016	$7,605,794
201	$22,976	$37,041	$60,016	$7,568,754
202	$22,864	$37,152	$60,016	$7,531,602
203	$22,752	$37,265	$60,016	$7,494,337
204	$22,639	$37,377	$60,016	$7,456,960

第17年供款共

$720,196

第17年利息

$279,025

第17年共還本金

$441,171

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$22,526	$37,490	$60,016	$7,419,470
206	$22,413	$37,603	$60,016	$7,381,866
207	$22,299	$37,717	$60,016	$7,344,149
208	$22,185	$37,831	$60,016	$7,306,318
209	$22,071	$37,945	$60,016	$7,268,373
210	$21,957	$38,060	$60,016	$7,230,313
211	$21,842	$38,175	$60,016	$7,192,139
212	$21,726	$38,290	$60,016	$7,153,848
213	$21,611	$38,406	$60,016	$7,115,443
214	$21,495	$38,522	$60,016	$7,076,921
215	$21,378	$38,638	$60,016	$7,038,283
216	$21,261	$38,755	$60,016	$6,999,528

第18年供款共

$720,196

第18年利息

$262,764

第18年共還本金

$457,432

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$21,144	$38,872	$60,016	$6,960,656
218	$21,027	$38,989	$60,016	$6,921,667
219	$20,909	$39,107	$60,016	$6,882,559
220	$20,791	$39,225	$60,016	$6,843,334
221	$20,673	$39,344	$60,016	$6,803,990
222	$20,554	$39,463	$60,016	$6,764,528
223	$20,435	$39,582	$60,016	$6,724,946
224	$20,315	$39,701	$60,016	$6,685,245
225	$20,195	$39,821	$60,016	$6,645,423
226	$20,075	$39,942	$60,016	$6,605,482
227	$19,954	$40,062	$60,016	$6,565,419
228	$19,833	$40,183	$60,016	$6,525,236

第19年供款共

$720,196

第19年利息

$245,904

第19年共還本金

$474,292

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$19,712	$40,305	$60,016	$6,484,931
230	$19,590	$40,426	$60,016	$6,444,505
231	$19,468	$40,549	$60,016	$6,403,956
232	$19,345	$40,671	$60,016	$6,363,285
233	$19,222	$40,794	$60,016	$6,322,491
234	$19,099	$40,917	$60,016	$6,281,574
235	$18,976	$41,041	$60,016	$6,240,533
236	$18,852	$41,165	$60,016	$6,199,369
237	$18,727	$41,289	$60,016	$6,158,079
238	$18,603	$41,414	$60,016	$6,116,666
239	$18,477	$41,539	$60,016	$6,075,127
240	$18,352	$41,664	$60,016	$6,033,462

第20年供款共

$720,196

第20年利息

$228,423

第20年共還本金

$491,774

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$18,226	$41,790	$60,016	$5,991,672
242	$18,100	$41,917	$60,016	$5,949,756
243	$17,973	$42,043	$60,016	$5,907,712
244	$17,846	$42,170	$60,016	$5,865,542
245	$17,719	$42,298	$60,016	$5,823,245
246	$17,591	$42,425	$60,016	$5,780,819
247	$17,463	$42,553	$60,016	$5,738,266
248	$17,334	$42,682	$60,016	$5,695,584
249	$17,205	$42,811	$60,016	$5,652,773
250	$17,076	$42,940	$60,016	$5,609,833
251	$16,946	$43,070	$60,016	$5,566,763
252	$16,816	$43,200	$60,016	$5,523,563

第21年供款共

$720,196

第21年利息

$210,297

第21年共還本金

$509,900

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$16,686	$43,331	$60,016	$5,480,232
254	$16,555	$43,461	$60,016	$5,436,771
255	$16,424	$43,593	$60,016	$5,393,178
256	$16,292	$43,724	$60,016	$5,349,453
257	$16,160	$43,857	$60,016	$5,305,597
258	$16,027	$43,989	$60,016	$5,261,608
259	$15,894	$44,122	$60,016	$5,217,486
260	$15,761	$44,255	$60,016	$5,173,231
261	$15,627	$44,389	$60,016	$5,128,842
262	$15,493	$44,523	$60,016	$5,084,319
263	$15,359	$44,657	$60,016	$5,039,661
264	$15,224	$44,792	$60,016	$4,994,869

第22年供款共

$720,196

第22年利息

$191,503

第22年共還本金

$528,694

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$15,089	$44,928	$60,016	$4,949,941
266	$14,953	$45,063	$60,016	$4,904,878
267	$14,817	$45,200	$60,016	$4,859,678
268	$14,680	$45,336	$60,016	$4,814,342
269	$14,543	$45,473	$60,016	$4,768,869
270	$14,406	$45,610	$60,016	$4,723,259
271	$14,268	$45,748	$60,016	$4,677,511
272	$14,130	$45,886	$60,016	$4,631,624
273	$13,991	$46,025	$60,016	$4,585,599
274	$13,852	$46,164	$60,016	$4,539,435
275	$13,713	$46,303	$60,016	$4,493,132
276	$13,573	$46,443	$60,016	$4,446,689

第23年供款共

$720,196

第23年利息

$172,016

第23年共還本金

$548,180

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$13,433	$46,584	$60,016	$4,400,105
278	$13,292	$46,724	$60,016	$4,353,380
279	$13,151	$46,866	$60,016	$4,306,515
280	$13,009	$47,007	$60,016	$4,259,508
281	$12,867	$47,149	$60,016	$4,212,359
282	$12,725	$47,292	$60,016	$4,165,067
283	$12,582	$47,434	$60,016	$4,117,633
284	$12,439	$47,578	$60,016	$4,070,055
285	$12,295	$47,721	$60,016	$4,022,334
286	$12,151	$47,866	$60,016	$3,974,468
287	$12,006	$48,010	$60,016	$3,926,458
288	$11,861	$48,155	$60,016	$3,878,303

第24年供款共

$720,196

第24年利息

$151,811

第24年共還本金

$568,386

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$11,716	$48,301	$60,016	$3,830,002
290	$11,570	$48,447	$60,016	$3,781,556
291	$11,423	$48,593	$60,016	$3,732,963
292	$11,277	$48,740	$60,016	$3,684,223
293	$11,129	$48,887	$60,016	$3,635,336
294	$10,982	$49,035	$60,016	$3,586,302
295	$10,834	$49,183	$60,016	$3,537,119
296	$10,685	$49,331	$60,016	$3,487,788
297	$10,536	$49,480	$60,016	$3,438,307
298	$10,387	$49,630	$60,016	$3,388,677
299	$10,237	$49,780	$60,016	$3,338,898
300	$10,086	$49,930	$60,016	$3,288,968

第25年供款共

$720,196

第25年利息

$130,861

第25年共還本金

$589,335

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$9,935	$50,081	$60,016	$3,238,887
302	$9,784	$50,232	$60,016	$3,188,655
303	$9,632	$50,384	$60,016	$3,138,271
304	$9,480	$50,536	$60,016	$3,087,734
305	$9,328	$50,689	$60,016	$3,037,046
306	$9,174	$50,842	$60,016	$2,986,204
307	$9,021	$50,996	$60,016	$2,935,208
308	$8,867	$51,150	$60,016	$2,884,059
309	$8,712	$51,304	$60,016	$2,832,754
310	$8,557	$51,459	$60,016	$2,781,295
311	$8,402	$51,615	$60,016	$2,729,681
312	$8,246	$51,770	$60,016	$2,677,910

第26年供款共

$720,196

第26年利息

$109,139

第26年共還本金

$611,057

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$8,090	$51,927	$60,016	$2,625,984
314	$7,933	$52,084	$60,016	$2,573,900
315	$7,775	$52,241	$60,016	$2,521,659
316	$7,618	$52,399	$60,016	$2,469,260
317	$7,459	$52,557	$60,016	$2,416,703
318	$7,300	$52,716	$60,016	$2,363,987
319	$7,141	$52,875	$60,016	$2,311,112
320	$6,981	$53,035	$60,016	$2,258,077
321	$6,821	$53,195	$60,016	$2,204,882
322	$6,661	$53,356	$60,016	$2,151,526
323	$6,499	$53,517	$60,016	$2,098,009
324	$6,338	$53,679	$60,016	$2,044,331

第27年供款共

$720,196

第27年利息

$86,616

第27年共還本金

$633,580

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$6,176	$53,841	$60,016	$1,990,490
326	$6,013	$54,003	$60,016	$1,936,486
327	$5,850	$54,167	$60,016	$1,882,320
328	$5,686	$54,330	$60,016	$1,827,990
329	$5,522	$54,494	$60,016	$1,773,495
330	$5,357	$54,659	$60,016	$1,718,836
331	$5,192	$54,824	$60,016	$1,664,012
332	$5,027	$54,990	$60,016	$1,609,023
333	$4,861	$55,156	$60,016	$1,553,867
334	$4,694	$55,322	$60,016	$1,498,545
335	$4,527	$55,489	$60,016	$1,443,055
336	$4,359	$55,657	$60,016	$1,387,398

第28年供款共

$720,196

第28年利息

$63,264

第28年共還本金

$656,933

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$4,191	$55,825	$60,016	$1,331,573
338	$4,022	$55,994	$60,016	$1,275,579
339	$3,853	$56,163	$60,016	$1,219,416
340	$3,684	$56,333	$60,016	$1,163,083
341	$3,513	$56,503	$60,016	$1,106,580
342	$3,343	$56,674	$60,016	$1,049,907
343	$3,172	$56,845	$60,016	$993,062
344	$3,000	$57,016	$60,016	$936,045
345	$2,828	$57,189	$60,016	$878,857
346	$2,655	$57,361	$60,016	$821,495
347	$2,482	$57,535	$60,016	$763,961
348	$2,308	$57,709	$60,016	$706,252

第29年供款共

$720,196

第29年利息

$39,050

第29年共還本金

$681,146

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,133	$57,883	$60,016	$648,369
350	$1,959	$58,058	$60,016	$590,311
351	$1,783	$58,233	$60,016	$532,078
352	$1,607	$58,409	$60,016	$473,669
353	$1,431	$58,585	$60,016	$415,084
354	$1,254	$58,762	$60,016	$356,321
355	$1,076	$58,940	$60,016	$297,381
356	$898	$59,118	$60,016	$238,263
357	$720	$59,297	$60,016	$178,967
358	$541	$59,476	$60,016	$119,491
359	$361	$59,655	$60,016	$59,836
360	$181	$59,836	$60,016	$0

第30年供款共

$720,196

第30年利息

$13,944

第30年共還本金

$706,252

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$16,775,887

免责声明

笋盘推介

按揭保险费
info