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$16,865,737

每月供款
$60,655

首期

$-5,300,000

总贷款额

$13,300,000

總利息

$8,535,737

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-4,970,000

$121,310

置业成本总预算

HK$-4,970,000

首期

$-5,300,000
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

$121,310

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

VR实景

粉岭海燕花园

thumb_up

海燕花园特色连天台&车位

实

761 呎

@11,406

建

990 呎

@8,768

local_fire_department 至HIT real_estate_agent 罕有放盘 flight_takeoff 移民急让

售$868 万

实

761 呎

@11,406

建

990 呎

@8,768

售$868 万

local_fire_department 至HIT real_estate_agent 罕有放盘 flight_takeoff 移民急让

VR实景

马鞍山迎海第02期星湾第21座

thumb_up

💥移民急讓🋨正南 [ 簇新装修2房 + 书房 ] 凤凰楼💸

实

472 呎

@16,314

local_fire_department 至HIT verified 首置必买 pets 爱竉必选 price_change 蚀让盘

售$770 万

实

472 呎

@16,314

售$770 万

local_fire_department 至HIT verified 首置必买 pets 爱竉必选 price_change 蚀让盘

马鞍山新港城

thumb_up

独家靓盘**新港城4期高层,开扬远景靓装修三房两厅,即买即用**

实

519 呎

@14,451

建

696 呎

@10,776

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

售$750 万

实

519 呎

@14,451

建

696 呎

@10,776

售$750 万

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

大埔逸珑湾 8

thumb_up

逸珑湾 8 邻近科学园新楼龄 2房

实

543 呎

@14,733

local_fire_department 至HIT

售$800 万

实

543 呎

@14,733

售$800 万

local_fire_department 至HIT

西贡泰湖阁

thumb_up

近市全海景连天台

建

700 呎

@10,714

real_estate_agent 罕有放盘

售$750 万

建

700 呎

@10,714

售$750 万

real_estate_agent 罕有放盘

马鞍山观澜雅轩

thumb_up

临海住宅,罕有放盘,实用见称

实

586 呎

@12,799

建

790 呎

@9,494

hotel_class 楼王

售$750 万

实

586 呎

@12,799

建

790 呎

@9,494

售$750 万

hotel_class 楼王

西贡西贡市中心靓装地下

thumb_up

西贡市中心靓装地下

建

1,200 呎

@6,567

real_estate_agent 罕有放盘 local_offer 低水笋价

售$788 万

建

1,200 呎

@6,567

售$788 万

real_estate_agent 罕有放盘 local_offer 低水笋价

西贡逸珑海滙

thumb_up

逸珑海滙汇2房半

实

586 呎

@13,140

local_offer 低水笋价 verified 首置必买

售$770 万

实

586 呎

@13,140

售$770 万

local_offer 低水笋价 verified 首置必买

马鞍山西沙村屋

thumb_up

WITH ROOF GOOD LOCATION NEAR BUS STOP

建

700 呎

@10,714

售$750 万

建

700 呎

@10,714

售$750 万

粉岭海燕花园第02期

thumb_up

海燕花园第02期地下连花园

实

630 呎

@11,905

local_fire_department 至HIT

售$750 万

实

630 呎

@11,905

售$750 万

local_fire_department 至HIT

粉岭珑山1号

thumb_up

新鸿基名牌屋苑,高层两房

实

597 呎

@12,563

hotel_class 楼王

售$750 万

实

597 呎

@12,563

售$750 万

hotel_class 楼王

西贡相思湾

thumb_up

CLEAR WATER BAY VILLAGE HOUSE

建

1,350 呎

@6,667

local_fire_department 至HIT hotel_class 楼王

售$900 万

建

1,350 呎

@6,667

售$900 万

local_fire_department 至HIT hotel_class 楼王

利率	15年	20年	25年	30年
1.000	$79,600	$61,166	$50,124	$42,778
1.500	$82,559	$64,179	$53,192	$45,901
2.000	$85,587	$67,282	$56,373	$49,159
2.500	$88,683	$70,477	$59,666	$52,551
3.000	$91,847	$73,761	$63,070	$56,073
3.500	$95,079	$77,135	$66,583	$59,723
3.625	$95,898	$77,992	$67,478	$60,655
4.000	$98,378	$80,595	$70,202	$63,496
4.500	$101,744	$84,142	$73,926	$67,389
5.000	$105,176	$87,774	$77,750	$71,397
5.500	$108,672	$91,489	$81,674	$75,516
6.000	$112,233	$95,285	$85,692	$79,740

每月供款$60,655

年期

30年

贷款金额

$13,300,000

總利息

$8,535,737

总贷款连利息

$21,835,737

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$40,177	$20,478	$60,655	$13,279,522
2	$40,115	$20,540	$60,655	$13,258,983
3	$40,053	$20,602	$60,655	$13,238,381
4	$39,991	$20,664	$60,655	$13,217,717
5	$39,929	$20,726	$60,655	$13,196,991
6	$39,866	$20,789	$60,655	$13,176,202
7	$39,803	$20,852	$60,655	$13,155,350
8	$39,740	$20,915	$60,655	$13,134,436
9	$39,677	$20,978	$60,655	$13,113,458
10	$39,614	$21,041	$60,655	$13,092,416
11	$39,550	$21,105	$60,655	$13,071,312
12	$39,486	$21,169	$60,655	$13,050,143

第1年供款共

$727,858

第1年利息

$478,001

第1年共還本金

$249,857

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$39,422	$21,233	$60,655	$13,028,910
14	$39,358	$21,297	$60,655	$13,007,614
15	$39,294	$21,361	$60,655	$12,986,253
16	$39,229	$21,426	$60,655	$12,964,827
17	$39,165	$21,490	$60,655	$12,943,337
18	$39,100	$21,555	$60,655	$12,921,782
19	$39,035	$21,620	$60,655	$12,900,162
20	$38,969	$21,686	$60,655	$12,878,476
21	$38,904	$21,751	$60,655	$12,856,725
22	$38,838	$21,817	$60,655	$12,834,908
23	$38,772	$21,883	$60,655	$12,813,025
24	$38,706	$21,949	$60,655	$12,791,077

第2年供款共

$727,858

第2年利息

$468,792

第2年共還本金

$259,066

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$38,640	$22,015	$60,655	$12,769,062
26	$38,573	$22,082	$60,655	$12,746,980
27	$38,507	$22,148	$60,655	$12,724,832
28	$38,440	$22,215	$60,655	$12,702,616
29	$38,372	$22,282	$60,655	$12,680,334
30	$38,305	$22,350	$60,655	$12,657,984
31	$38,238	$22,417	$60,655	$12,635,567
32	$38,170	$22,485	$60,655	$12,613,082
33	$38,102	$22,553	$60,655	$12,590,530
34	$38,034	$22,621	$60,655	$12,567,909
35	$37,966	$22,689	$60,655	$12,545,219
36	$37,897	$22,758	$60,655	$12,522,462

第3年供款共

$727,858

第3年利息

$459,243

第3年共還本金

$268,615

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$37,828	$22,827	$60,655	$12,499,635
38	$37,759	$22,896	$60,655	$12,476,739
39	$37,690	$22,965	$60,655	$12,453,775
40	$37,621	$23,034	$60,655	$12,430,741
41	$37,551	$23,104	$60,655	$12,407,637
42	$37,481	$23,173	$60,655	$12,384,464
43	$37,411	$23,243	$60,655	$12,361,220
44	$37,341	$23,314	$60,655	$12,337,907
45	$37,271	$23,384	$60,655	$12,314,523
46	$37,200	$23,455	$60,655	$12,291,068
47	$37,129	$23,526	$60,655	$12,267,542
48	$37,058	$23,597	$60,655	$12,243,946

第4年供款共

$727,858

第4年利息

$449,342

第4年共還本金

$278,516

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$36,987	$23,668	$60,655	$12,220,278
50	$36,915	$23,739	$60,655	$12,196,538
51	$36,844	$23,811	$60,655	$12,172,727
52	$36,772	$23,883	$60,655	$12,148,844
53	$36,700	$23,955	$60,655	$12,124,889
54	$36,627	$24,028	$60,655	$12,100,861
55	$36,555	$24,100	$60,655	$12,076,761
56	$36,482	$24,173	$60,655	$12,052,588
57	$36,409	$24,246	$60,655	$12,028,342
58	$36,336	$24,319	$60,655	$12,004,023
59	$36,262	$24,393	$60,655	$11,979,631
60	$36,188	$24,466	$60,655	$11,955,164

第5年供款共

$727,858

第5年利息

$439,076

第5年共還本金

$288,781

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$36,115	$24,540	$60,655	$11,930,624
62	$36,040	$24,614	$60,655	$11,906,010
63	$35,966	$24,689	$60,655	$11,881,321
64	$35,891	$24,763	$60,655	$11,856,557
65	$35,817	$24,838	$60,655	$11,831,719
66	$35,742	$24,913	$60,655	$11,806,806
67	$35,666	$24,988	$60,655	$11,781,818
68	$35,591	$25,064	$60,655	$11,756,754
69	$35,515	$25,140	$60,655	$11,731,614
70	$35,439	$25,216	$60,655	$11,706,399
71	$35,363	$25,292	$60,655	$11,681,107
72	$35,287	$25,368	$60,655	$11,655,739

第6年供款共

$727,858

第6年利息

$428,432

第6年共還本金

$299,425

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$35,210	$25,445	$60,655	$11,630,294
74	$35,133	$25,522	$60,655	$11,604,772
75	$35,056	$25,599	$60,655	$11,579,174
76	$34,979	$25,676	$60,655	$11,553,497
77	$34,901	$25,754	$60,655	$11,527,744
78	$34,823	$25,831	$60,655	$11,501,912
79	$34,745	$25,909	$60,655	$11,476,003
80	$34,667	$25,988	$60,655	$11,450,015
81	$34,589	$26,066	$60,655	$11,423,949
82	$34,510	$26,145	$60,655	$11,397,804
83	$34,431	$26,224	$60,655	$11,371,580
84	$34,352	$26,303	$60,655	$11,345,277

第7年供款共

$727,858

第7年利息

$417,396

第7年共還本金

$310,462

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$34,272	$26,383	$60,655	$11,318,894
86	$34,192	$26,462	$60,655	$11,292,432
87	$34,113	$26,542	$60,655	$11,265,890
88	$34,032	$26,622	$60,655	$11,239,267
89	$33,952	$26,703	$60,655	$11,212,564
90	$33,871	$26,784	$60,655	$11,185,781
91	$33,790	$26,864	$60,655	$11,158,916
92	$33,709	$26,946	$60,655	$11,131,971
93	$33,628	$27,027	$60,655	$11,104,944
94	$33,546	$27,109	$60,655	$11,077,835
95	$33,464	$27,191	$60,655	$11,050,645
96	$33,382	$27,273	$60,655	$11,023,372

第8年供款共

$727,858

第8年利息

$405,953

第8年共還本金

$321,905

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$33,300	$27,355	$60,655	$10,996,017
98	$33,217	$27,438	$60,655	$10,968,579
99	$33,134	$27,521	$60,655	$10,941,059
100	$33,051	$27,604	$60,655	$10,913,455
101	$32,968	$27,687	$60,655	$10,885,768
102	$32,884	$27,771	$60,655	$10,857,997
103	$32,800	$27,855	$60,655	$10,830,142
104	$32,716	$27,939	$60,655	$10,802,204
105	$32,632	$28,023	$60,655	$10,774,181
106	$32,547	$28,108	$60,655	$10,746,073
107	$32,462	$28,193	$60,655	$10,717,880
108	$32,377	$28,278	$60,655	$10,689,602

第9年供款共

$727,858

第9年利息

$394,088

第9年共還本金

$333,770

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$32,292	$28,363	$60,655	$10,661,239
110	$32,206	$28,449	$60,655	$10,632,790
111	$32,120	$28,535	$60,655	$10,604,255
112	$32,034	$28,621	$60,655	$10,575,634
113	$31,947	$28,708	$60,655	$10,546,926
114	$31,861	$28,794	$60,655	$10,518,132
115	$31,774	$28,881	$60,655	$10,489,250
116	$31,686	$28,969	$60,655	$10,460,282
117	$31,599	$29,056	$60,655	$10,431,226
118	$31,511	$29,144	$60,655	$10,402,082
119	$31,423	$29,232	$60,655	$10,372,850
120	$31,335	$29,320	$60,655	$10,343,530

第10年供款共

$727,858

第10年利息

$381,786

第10年共還本金

$346,072

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$31,246	$29,409	$60,655	$10,314,121
122	$31,157	$29,498	$60,655	$10,284,624
123	$31,068	$29,587	$60,655	$10,255,037
124	$30,979	$29,676	$60,655	$10,225,361
125	$30,889	$29,766	$60,655	$10,195,595
126	$30,799	$29,856	$60,655	$10,165,740
127	$30,709	$29,946	$60,655	$10,135,794
128	$30,619	$30,036	$60,655	$10,105,757
129	$30,528	$30,127	$60,655	$10,075,630
130	$30,437	$30,218	$60,655	$10,045,412
131	$30,346	$30,309	$60,655	$10,015,103
132	$30,254	$30,401	$60,655	$9,984,702

第11年供款共

$727,858

第11年利息

$369,030

第11年共還本金

$358,828

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$30,162	$30,493	$60,655	$9,954,210
134	$30,070	$30,585	$60,655	$9,923,625
135	$29,978	$30,677	$60,655	$9,892,948
136	$29,885	$30,770	$60,655	$9,862,178
137	$29,792	$30,863	$60,655	$9,831,315
138	$29,699	$30,956	$60,655	$9,800,359
139	$29,605	$31,050	$60,655	$9,769,309
140	$29,511	$31,143	$60,655	$9,738,166
141	$29,417	$31,237	$60,655	$9,706,928
142	$29,323	$31,332	$60,655	$9,675,597
143	$29,228	$31,426	$60,655	$9,644,170
144	$29,133	$31,521	$60,655	$9,612,649

第12年供款共

$727,858

第12年利息

$355,804

第12年共還本金

$372,054

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$29,038	$31,617	$60,655	$9,581,032
146	$28,943	$31,712	$60,655	$9,549,320
147	$28,847	$31,808	$60,655	$9,517,512
148	$28,751	$31,904	$60,655	$9,485,608
149	$28,654	$32,000	$60,655	$9,453,608
150	$28,558	$32,097	$60,655	$9,421,511
151	$28,461	$32,194	$60,655	$9,389,317
152	$28,364	$32,291	$60,655	$9,357,025
153	$28,266	$32,389	$60,655	$9,324,637
154	$28,168	$32,487	$60,655	$9,292,150
155	$28,070	$32,585	$60,655	$9,259,565
156	$27,972	$32,683	$60,655	$9,226,882

第13年供款共

$727,858

第13年利息

$342,091

第13年共還本金

$385,767

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$27,873	$32,782	$60,655	$9,194,100
158	$27,774	$32,881	$60,655	$9,161,219
159	$27,675	$32,980	$60,655	$9,128,239
160	$27,575	$33,080	$60,655	$9,095,159
161	$27,475	$33,180	$60,655	$9,061,979
162	$27,375	$33,280	$60,655	$9,028,699
163	$27,274	$33,381	$60,655	$8,995,318
164	$27,173	$33,481	$60,655	$8,961,837
165	$27,072	$33,583	$60,655	$8,928,254
166	$26,971	$33,684	$60,655	$8,894,570
167	$26,869	$33,786	$60,655	$8,860,784
168	$26,767	$33,888	$60,655	$8,826,896

第14年供款共

$727,858

第14年利息

$327,872

第14年共還本金

$399,986

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$26,665	$33,990	$60,655	$8,792,906
170	$26,562	$34,093	$60,655	$8,758,813
171	$26,459	$34,196	$60,655	$8,724,617
172	$26,356	$34,299	$60,655	$8,690,318
173	$26,252	$34,403	$60,655	$8,655,915
174	$26,148	$34,507	$60,655	$8,621,409
175	$26,044	$34,611	$60,655	$8,586,798
176	$25,939	$34,716	$60,655	$8,552,082
177	$25,834	$34,820	$60,655	$8,517,262
178	$25,729	$34,926	$60,655	$8,482,336
179	$25,624	$35,031	$60,655	$8,447,305
180	$25,518	$35,137	$60,655	$8,412,168

第15年供款共

$727,858

第15年利息

$313,129

第15年共還本金

$414,728

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$25,412	$35,243	$60,655	$8,376,925
182	$25,305	$35,350	$60,655	$8,341,575
183	$25,199	$35,456	$60,655	$8,306,119
184	$25,091	$35,563	$60,655	$8,270,556
185	$24,984	$35,671	$60,655	$8,234,885
186	$24,876	$35,779	$60,655	$8,199,106
187	$24,768	$35,887	$60,655	$8,163,219
188	$24,660	$35,995	$60,655	$8,127,224
189	$24,551	$36,104	$60,655	$8,091,121
190	$24,442	$36,213	$60,655	$8,054,908
191	$24,333	$36,322	$60,655	$8,018,585
192	$24,223	$36,432	$60,655	$7,982,153

第16年供款共

$727,858

第16年利息

$297,843

第16年共還本金

$430,015

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$24,113	$36,542	$60,655	$7,945,611
194	$24,002	$36,652	$60,655	$7,908,959
195	$23,892	$36,763	$60,655	$7,872,196
196	$23,781	$36,874	$60,655	$7,835,321
197	$23,669	$36,986	$60,655	$7,798,336
198	$23,557	$37,097	$60,655	$7,761,238
199	$23,445	$37,209	$60,655	$7,724,029
200	$23,333	$37,322	$60,655	$7,686,707
201	$23,220	$37,435	$60,655	$7,649,273
202	$23,107	$37,548	$60,655	$7,611,725
203	$22,994	$37,661	$60,655	$7,574,064
204	$22,880	$37,775	$60,655	$7,536,289

第17年供款共

$727,858

第17年利息

$281,994

第17年共還本金

$445,864

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$22,766	$37,889	$60,655	$7,498,400
206	$22,651	$38,003	$60,655	$7,460,397
207	$22,537	$38,118	$60,655	$7,422,279
208	$22,421	$38,233	$60,655	$7,384,045
209	$22,306	$38,349	$60,655	$7,345,696
210	$22,190	$38,465	$60,655	$7,307,232
211	$22,074	$38,581	$60,655	$7,268,651
212	$21,957	$38,697	$60,655	$7,229,953
213	$21,840	$38,814	$60,655	$7,191,139
214	$21,723	$38,932	$60,655	$7,152,207
215	$21,606	$39,049	$60,655	$7,113,158
216	$21,488	$39,167	$60,655	$7,073,991

第18年供款共

$727,858

第18年利息

$265,560

第18年共還本金

$462,298

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$21,369	$39,285	$60,655	$7,034,706
218	$21,251	$39,404	$60,655	$6,995,301
219	$21,132	$39,523	$60,655	$6,955,778
220	$21,012	$39,643	$60,655	$6,916,136
221	$20,892	$39,762	$60,655	$6,876,373
222	$20,772	$39,882	$60,655	$6,836,491
223	$20,652	$40,003	$60,655	$6,796,488
224	$20,531	$40,124	$60,655	$6,756,364
225	$20,410	$40,245	$60,655	$6,716,119
226	$20,288	$40,367	$60,655	$6,675,753
227	$20,166	$40,488	$60,655	$6,635,264
228	$20,044	$40,611	$60,655	$6,594,653

第19年供款共

$727,858

第19年利息

$248,520

第19年共還本金

$479,338

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$19,921	$40,733	$60,655	$6,553,920
230	$19,798	$40,857	$60,655	$6,513,063
231	$19,675	$40,980	$60,655	$6,472,083
232	$19,551	$41,104	$60,655	$6,430,980
233	$19,427	$41,228	$60,655	$6,389,752
234	$19,302	$41,352	$60,655	$6,348,399
235	$19,177	$41,477	$60,655	$6,306,922
236	$19,052	$41,603	$60,655	$6,265,319
237	$18,926	$41,728	$60,655	$6,223,591
238	$18,800	$41,854	$60,655	$6,181,737
239	$18,674	$41,981	$60,655	$6,139,756
240	$18,547	$42,108	$60,655	$6,097,648

第20年供款共

$727,858

第20年利息

$230,853

第20年共還本金

$497,005

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$18,420	$42,235	$60,655	$6,055,413
242	$18,292	$42,362	$60,655	$6,013,051
243	$18,164	$42,490	$60,655	$5,970,560
244	$18,036	$42,619	$60,655	$5,927,942
245	$17,907	$42,747	$60,655	$5,885,194
246	$17,778	$42,877	$60,655	$5,842,318
247	$17,649	$43,006	$60,655	$5,799,311
248	$17,519	$43,136	$60,655	$5,756,175
249	$17,388	$43,266	$60,655	$5,712,909
250	$17,258	$43,397	$60,655	$5,669,512
251	$17,127	$43,528	$60,655	$5,625,984
252	$16,995	$43,660	$60,655	$5,582,324

第21年供款共

$727,858

第21年利息

$212,534

第21年共還本金

$515,324

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$16,863	$43,792	$60,655	$5,538,532
254	$16,731	$43,924	$60,655	$5,494,609
255	$16,598	$44,057	$60,655	$5,450,552
256	$16,465	$44,190	$60,655	$5,406,362
257	$16,332	$44,323	$60,655	$5,362,039
258	$16,198	$44,457	$60,655	$5,317,582
259	$16,064	$44,591	$60,655	$5,272,991
260	$15,929	$44,726	$60,655	$5,228,265
261	$15,794	$44,861	$60,655	$5,183,404
262	$15,658	$44,997	$60,655	$5,138,407
263	$15,522	$45,133	$60,655	$5,093,275
264	$15,386	$45,269	$60,655	$5,048,006

第22年供款共

$727,858

第22年利息

$193,540

第22年共還本金

$534,318

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$15,249	$45,406	$60,655	$5,002,600
266	$15,112	$45,543	$60,655	$4,957,057
267	$14,974	$45,680	$60,655	$4,911,377
268	$14,836	$45,818	$60,655	$4,865,559
269	$14,698	$45,957	$60,655	$4,819,602
270	$14,559	$46,096	$60,655	$4,773,506
271	$14,420	$46,235	$60,655	$4,727,271
272	$14,280	$46,375	$60,655	$4,680,897
273	$14,140	$46,515	$60,655	$4,634,382
274	$14,000	$46,655	$60,655	$4,587,727
275	$13,859	$46,796	$60,655	$4,540,931
276	$13,717	$46,937	$60,655	$4,493,994

第23年供款共

$727,858

第23年利息

$173,846

第23年共還本金

$554,012

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$13,576	$47,079	$60,655	$4,446,914
278	$13,433	$47,221	$60,655	$4,399,693
279	$13,291	$47,364	$60,655	$4,352,329
280	$13,148	$47,507	$60,655	$4,304,822
281	$13,004	$47,651	$60,655	$4,257,171
282	$12,860	$47,795	$60,655	$4,209,377
283	$12,716	$47,939	$60,655	$4,161,438
284	$12,571	$48,084	$60,655	$4,113,354
285	$12,426	$48,229	$60,655	$4,065,125
286	$12,280	$48,375	$60,655	$4,016,750
287	$12,134	$48,521	$60,655	$3,968,229
288	$11,987	$48,667	$60,655	$3,919,562

第24年供款共

$727,858

第24年利息

$153,426

第24年共還本金

$574,432

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$11,840	$48,814	$60,655	$3,870,747
290	$11,693	$48,962	$60,655	$3,821,785
291	$11,545	$49,110	$60,655	$3,772,675
292	$11,397	$49,258	$60,655	$3,723,417
293	$11,248	$49,407	$60,655	$3,674,010
294	$11,099	$49,556	$60,655	$3,624,454
295	$10,949	$49,706	$60,655	$3,574,748
296	$10,799	$49,856	$60,655	$3,524,892
297	$10,648	$50,007	$60,655	$3,474,885
298	$10,497	$50,158	$60,655	$3,424,727
299	$10,346	$50,309	$60,655	$3,374,418
300	$10,194	$50,461	$60,655	$3,323,957

第25年供款共

$727,858

第25年利息

$132,253

第25年共還本金

$595,605

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$10,041	$50,614	$60,655	$3,273,343
302	$9,888	$50,767	$60,655	$3,222,576
303	$9,735	$50,920	$60,655	$3,171,656
304	$9,581	$51,074	$60,655	$3,120,583
305	$9,427	$51,228	$60,655	$3,069,355
306	$9,272	$51,383	$60,655	$3,017,972
307	$9,117	$51,538	$60,655	$2,966,434
308	$8,961	$51,694	$60,655	$2,914,740
309	$8,805	$51,850	$60,655	$2,862,890
310	$8,648	$52,007	$60,655	$2,810,884
311	$8,491	$52,164	$60,655	$2,758,720
312	$8,334	$52,321	$60,655	$2,706,399

第26年供款共

$727,858

第26年利息

$110,300

第26年共還本金

$617,558

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$8,176	$52,479	$60,655	$2,653,920
314	$8,017	$52,638	$60,655	$2,601,282
315	$7,858	$52,797	$60,655	$2,548,485
316	$7,699	$52,956	$60,655	$2,495,529
317	$7,539	$53,116	$60,655	$2,442,413
318	$7,378	$53,277	$60,655	$2,389,136
319	$7,217	$53,438	$60,655	$2,335,698
320	$7,056	$53,599	$60,655	$2,282,099
321	$6,894	$53,761	$60,655	$2,228,338
322	$6,731	$53,923	$60,655	$2,174,415
323	$6,569	$54,086	$60,655	$2,120,328
324	$6,405	$54,250	$60,655	$2,066,079

第27年供款共

$727,858

第27年利息

$87,538

第27年共還本金

$640,320

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$6,241	$54,414	$60,655	$2,011,665
326	$6,077	$54,578	$60,655	$1,957,087
327	$5,912	$54,743	$60,655	$1,902,345
328	$5,747	$54,908	$60,655	$1,847,436
329	$5,581	$55,074	$60,655	$1,792,362
330	$5,414	$55,240	$60,655	$1,737,122
331	$5,248	$55,407	$60,655	$1,681,715
332	$5,080	$55,575	$60,655	$1,626,140
333	$4,912	$55,743	$60,655	$1,570,398
334	$4,744	$55,911	$60,655	$1,514,487
335	$4,575	$56,080	$60,655	$1,458,407
336	$4,406	$56,249	$60,655	$1,402,158

第28年供款共

$727,858

第28年利息

$63,937

第28年共還本金

$663,921

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$4,236	$56,419	$60,655	$1,345,738
338	$4,065	$56,590	$60,655	$1,289,149
339	$3,894	$56,761	$60,655	$1,232,388
340	$3,723	$56,932	$60,655	$1,175,456
341	$3,551	$57,104	$60,655	$1,118,352
342	$3,378	$57,276	$60,655	$1,061,076
343	$3,205	$57,449	$60,655	$1,003,626
344	$3,032	$57,623	$60,655	$946,003
345	$2,858	$57,797	$60,655	$888,206
346	$2,683	$57,972	$60,655	$830,235
347	$2,508	$58,147	$60,655	$772,088
348	$2,332	$58,322	$60,655	$713,765

第29年供款共

$727,858

第29年利息

$39,466

第29年共還本金

$688,392

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,156	$58,499	$60,655	$655,267
350	$1,979	$58,675	$60,655	$596,591
351	$1,802	$58,853	$60,655	$537,739
352	$1,624	$59,030	$60,655	$478,708
353	$1,446	$59,209	$60,655	$419,500
354	$1,267	$59,388	$60,655	$360,112
355	$1,088	$59,567	$60,655	$300,545
356	$908	$59,747	$60,655	$240,798
357	$727	$59,927	$60,655	$180,871
358	$546	$60,108	$60,655	$120,762
359	$365	$60,290	$60,655	$60,472
360	$183	$60,472	$60,655	$0

第30年供款共

$727,858

第30年利息

$14,093

第30年共還本金

$713,765

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$16,865,737

免责声明

笋盘推介

按揭保险费
info