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$16,216,793

每月供款
$60,564

首期

$-5,916,000

总贷款额

$13,916,000

總利息

$7,886,793

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-5,586,000

$121,127

置业成本总预算

HK$-5,586,000

首期

$-5,916,000
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

$121,127

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

马鞍山迎海

thumb_up

高层靓装二房，价钱好商议

实

498 呎

@14,659

local_fire_department 至HIT

售$730 万

实

498 呎

@14,659

售$730 万

local_fire_department 至HIT

西贡逸珑园第03座

thumb_up

逸珑园第03座

实

530 呎

@13,736

verified 首置必买 pets 爱竉必选 transfer_within_a_station 人才必选

售$728 万

实

530 呎

@13,736

售$728 万

verified 首置必买 pets 爱竉必选 transfer_within_a_station 人才必选

马鞍山天宇海第3B座

thumb_up

天宇海第3B座

实

757 呎

@11,625

建

992 呎

@8,871

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

售$880 万

实

757 呎

@11,625

建

992 呎

@8,871

售$880 万

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

马鞍山天宇海

thumb_up

高层开扬

实

733 呎

@12,005

建

964 呎

@9,129

local_fire_department 至HIT

售$880 万

实

733 呎

@12,005

建

964 呎

@9,129

售$880 万

local_fire_department 至HIT

沙田帝堡城第02座

thumb_up

极罕有，顶层玻璃屋，连天台，楼皇可约睇

实

580 呎

@13,103

建

726 呎

@10,468

local_fire_department 至HIT hotel_class 楼王 transfer_within_a_station 人才必选

售$760 万

实

580 呎

@13,103

建

726 呎

@10,468

售$760 万

local_fire_department 至HIT hotel_class 楼王 transfer_within_a_station 人才必选

VR实景

粉岭百福花园

thumb_up

*换楼精选*开扬远景*

实

790 呎

@10,759

建

1,075 呎

@7,907

real_estate_agent 罕有放盘

售$850 万

实

790 呎

@10,759

建

1,075 呎

@7,907

售$850 万

real_estate_agent 罕有放盘

西贡逸珑园第05座

thumb_up

逸珑园

实

566 呎

@13,781

local_fire_department 至HIT

售$780 万

实

566 呎

@13,781

售$780 万

local_fire_department 至HIT

马鞍山新港城 L座

thumb_up

4期地铁上盖超开阳景海景

实

618 呎

@13,430

建

830 呎

@10,000

vpn_key 有匙即睇

售$830 万

实

618 呎

@13,430

建

830 呎

@10,000

售$830 万

vpn_key 有匙即睇

白石角天赋海湾第20座

thumb_up

天赋海湾投资收租自住佳宜

实

653 呎

@13,476

建

832 呎

@10,577

real_estate_agent 罕有放盘 verified 首置必买

售$880 万

实

653 呎

@13,476

建

832 呎

@10,577

售$880 万

real_estate_agent 罕有放盘 verified 首置必买

马鞍山迎海第03期星湾御

thumb_up

山景靓装买入即住

实

496 呎

@14,516

local_fire_department 至HIT

售$720 万

实

496 呎

@14,516

售$720 万

local_fire_department 至HIT

马鞍山银湖天峰第07座

thumb_up

君临天下景观~豪华装修~地铁站上盖

实

564 呎

@15,514

建

739 呎

@11,840

real_estate_agent 罕有放盘 verified 首置必买 pets 爱竉必选 transfer_within_a_station 人才必选

售$875 万

实

564 呎

@15,514

建

739 呎

@11,840

售$875 万

real_estate_agent 罕有放盘 verified 首置必买 pets 爱竉必选 transfer_within_a_station 人才必选

西贡逸珑园第01座

thumb_up

逸珑园

实

691 呎

@13,025

local_fire_department 至HIT

售$900 万

实

691 呎

@13,025

售$900 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$83,286	$63,999	$52,446	$44,759
1.500	$86,383	$67,151	$55,655	$48,027
2.000	$89,551	$70,399	$58,984	$51,436
2.500	$92,790	$73,741	$62,430	$54,985
3.000	$96,101	$77,178	$65,991	$58,670
3.250	$97,783	$78,931	$67,815	$60,563
3.500	$99,483	$80,707	$69,667	$62,489
4.000	$102,935	$84,328	$73,454	$66,437
4.500	$106,456	$88,039	$77,350	$70,510
5.000	$110,047	$91,839	$81,352	$74,704
5.500	$113,705	$95,726	$85,456	$79,014
6.000	$117,431	$99,699	$89,661	$83,433

每月供款$60,564

年期

30年

贷款金额

$13,916,000

總利息

$7,886,793

总贷款连利息

$21,802,793

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$37,689	$22,874	$60,563	$13,893,126
2	$37,627	$22,936	$60,563	$13,870,190
3	$37,565	$22,998	$60,563	$13,847,192
4	$37,503	$23,061	$60,563	$13,824,131
5	$37,440	$23,123	$60,563	$13,801,008
6	$37,378	$23,186	$60,563	$13,777,823
7	$37,315	$23,248	$60,563	$13,754,574
8	$37,252	$23,311	$60,563	$13,731,263
9	$37,189	$23,374	$60,563	$13,707,888
10	$37,126	$23,438	$60,563	$13,684,451
11	$37,062	$23,501	$60,563	$13,660,949
12	$36,998	$23,565	$60,563	$13,637,384

第1年供款共

$726,760

第1年利息

$448,144

第1年共還本金

$278,616

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$36,935	$23,629	$60,563	$13,613,756
14	$36,871	$23,693	$60,563	$13,590,063
15	$36,806	$23,757	$60,563	$13,566,306
16	$36,742	$23,821	$60,563	$13,542,485
17	$36,678	$23,886	$60,563	$13,518,599
18	$36,613	$23,950	$60,563	$13,494,649
19	$36,548	$24,015	$60,563	$13,470,633
20	$36,483	$24,080	$60,563	$13,446,553
21	$36,418	$24,146	$60,563	$13,422,407
22	$36,352	$24,211	$60,563	$13,398,196
23	$36,287	$24,277	$60,563	$13,373,920
24	$36,221	$24,342	$60,563	$13,349,578

第2年供款共

$726,760

第2年利息

$438,953

第2年共還本金

$287,807

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$36,155	$24,408	$60,563	$13,325,169
26	$36,089	$24,474	$60,563	$13,300,695
27	$36,023	$24,541	$60,563	$13,276,155
28	$35,956	$24,607	$60,563	$13,251,547
29	$35,890	$24,674	$60,563	$13,226,874
30	$35,823	$24,741	$60,563	$13,202,133
31	$35,756	$24,808	$60,563	$13,177,326
32	$35,689	$24,875	$60,563	$13,152,451
33	$35,621	$24,942	$60,563	$13,127,509
34	$35,554	$25,010	$60,563	$13,102,499
35	$35,486	$25,077	$60,563	$13,077,422
36	$35,418	$25,145	$60,563	$13,052,277

第3年供款共

$726,760

第3年利息

$429,459

第3年共還本金

$297,301

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$35,350	$25,213	$60,563	$13,027,063
38	$35,282	$25,282	$60,563	$13,001,781
39	$35,213	$25,350	$60,563	$12,976,431
40	$35,145	$25,419	$60,563	$12,951,013
41	$35,076	$25,488	$60,563	$12,925,525
42	$35,007	$25,557	$60,563	$12,899,968
43	$34,937	$25,626	$60,563	$12,874,342
44	$34,868	$25,695	$60,563	$12,848,647
45	$34,798	$25,765	$60,563	$12,822,882
46	$34,729	$25,835	$60,563	$12,797,047
47	$34,659	$25,905	$60,563	$12,771,143
48	$34,589	$25,975	$60,563	$12,745,168

第4年供款共

$726,760

第4年利息

$419,651

第4年共還本金

$307,109

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$34,518	$26,045	$60,563	$12,719,123
50	$34,448	$26,116	$60,563	$12,693,007
51	$34,377	$26,186	$60,563	$12,666,821
52	$34,306	$26,257	$60,563	$12,640,563
53	$34,235	$26,328	$60,563	$12,614,235
54	$34,164	$26,400	$60,563	$12,587,835
55	$34,092	$26,471	$60,563	$12,561,364
56	$34,020	$26,543	$60,563	$12,534,821
57	$33,948	$26,615	$60,563	$12,508,206
58	$33,876	$26,687	$60,563	$12,481,519
59	$33,804	$26,759	$60,563	$12,454,760
60	$33,732	$26,832	$60,563	$12,427,928

第5年供款共

$726,760

第5年利息

$409,520

第5年共還本金

$317,240

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$33,659	$26,904	$60,563	$12,401,024
62	$33,586	$26,977	$60,563	$12,374,047
63	$33,513	$27,050	$60,563	$12,346,997
64	$33,440	$27,124	$60,563	$12,319,873
65	$33,366	$27,197	$60,563	$12,292,676
66	$33,293	$27,271	$60,563	$12,265,405
67	$33,219	$27,345	$60,563	$12,238,061
68	$33,145	$27,419	$60,563	$12,210,642
69	$33,070	$27,493	$60,563	$12,183,149
70	$32,996	$27,567	$60,563	$12,155,582
71	$32,921	$27,642	$60,563	$12,127,940
72	$32,847	$27,717	$60,563	$12,100,223

第6年供款共

$726,760

第6年利息

$399,055

第6年共還本金

$327,705

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$32,771	$27,792	$60,563	$12,072,432
74	$32,696	$27,867	$60,563	$12,044,564
75	$32,621	$27,943	$60,563	$12,016,622
76	$32,545	$28,018	$60,563	$11,988,604
77	$32,469	$28,094	$60,563	$11,960,509
78	$32,393	$28,170	$60,563	$11,932,339
79	$32,317	$28,247	$60,563	$11,904,093
80	$32,240	$28,323	$60,563	$11,875,769
81	$32,164	$28,400	$60,563	$11,847,370
82	$32,087	$28,477	$60,563	$11,818,893
83	$32,010	$28,554	$60,563	$11,790,339
84	$31,932	$28,631	$60,563	$11,761,708

第7年供款共

$726,760

第7年利息

$388,244

第7年共還本金

$338,515

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$31,855	$28,709	$60,563	$11,732,999
86	$31,777	$28,786	$60,563	$11,704,213
87	$31,699	$28,864	$60,563	$11,675,349
88	$31,621	$28,943	$60,563	$11,646,406
89	$31,542	$29,021	$60,563	$11,617,385
90	$31,464	$29,100	$60,563	$11,588,285
91	$31,385	$29,178	$60,563	$11,559,107
92	$31,306	$29,257	$60,563	$11,529,850
93	$31,227	$29,337	$60,563	$11,500,513
94	$31,147	$29,416	$60,563	$11,471,097
95	$31,068	$29,496	$60,563	$11,441,601
96	$30,988	$29,576	$60,563	$11,412,026

第8年供款共

$726,760

第8年利息

$377,077

第8年共還本金

$349,683

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$30,908	$29,656	$60,563	$11,382,370
98	$30,827	$29,736	$60,563	$11,352,634
99	$30,747	$29,817	$60,563	$11,322,817
100	$30,666	$29,897	$60,563	$11,292,920
101	$30,585	$29,978	$60,563	$11,262,941
102	$30,504	$30,060	$60,563	$11,232,882
103	$30,422	$30,141	$60,563	$11,202,741
104	$30,341	$30,223	$60,563	$11,172,519
105	$30,259	$30,304	$60,563	$11,142,214
106	$30,177	$30,386	$60,563	$11,111,828
107	$30,095	$30,469	$60,563	$11,081,359
108	$30,012	$30,551	$60,563	$11,050,808

第9年供款共

$726,760

第9年利息

$365,542

第9年共還本金

$361,218

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$29,929	$30,634	$60,563	$11,020,173
110	$29,846	$30,717	$60,563	$10,989,456
111	$29,763	$30,800	$60,563	$10,958,656
112	$29,680	$30,884	$60,563	$10,927,773
113	$29,596	$30,967	$60,563	$10,896,805
114	$29,512	$31,051	$60,563	$10,865,754
115	$29,428	$31,135	$60,563	$10,834,619
116	$29,344	$31,220	$60,563	$10,803,400
117	$29,259	$31,304	$60,563	$10,772,095
118	$29,174	$31,389	$60,563	$10,740,707
119	$29,089	$31,474	$60,563	$10,709,233
120	$29,004	$31,559	$60,563	$10,677,673

第10年供款共

$726,760

第10年利息

$353,626

第10年共還本金

$373,134

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$28,919	$31,645	$60,563	$10,646,029
122	$28,833	$31,730	$60,563	$10,614,299
123	$28,747	$31,816	$60,563	$10,582,482
124	$28,661	$31,902	$60,563	$10,550,580
125	$28,574	$31,989	$60,563	$10,518,591
126	$28,488	$32,075	$60,563	$10,486,516
127	$28,401	$32,162	$60,563	$10,454,353
128	$28,314	$32,249	$60,563	$10,422,104
129	$28,227	$32,337	$60,563	$10,389,767
130	$28,139	$32,424	$60,563	$10,357,343
131	$28,051	$32,512	$60,563	$10,324,831
132	$27,963	$32,600	$60,563	$10,292,230

第11年供款共

$726,760

第11年利息

$341,317

第11年共還本金

$385,443

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$27,875	$32,689	$60,563	$10,259,542
134	$27,786	$32,777	$60,563	$10,226,765
135	$27,697	$32,866	$60,563	$10,193,899
136	$27,608	$32,955	$60,563	$10,160,944
137	$27,519	$33,044	$60,563	$10,127,900
138	$27,430	$33,134	$60,563	$10,094,766
139	$27,340	$33,223	$60,563	$10,061,543
140	$27,250	$33,313	$60,563	$10,028,230
141	$27,160	$33,404	$60,563	$9,994,826
142	$27,069	$33,494	$60,563	$9,961,332
143	$26,979	$33,585	$60,563	$9,927,748
144	$26,888	$33,676	$60,563	$9,894,072

第12年供款共

$726,760

第12年利息

$328,601

第12年共還本金

$398,158

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$26,796	$33,767	$60,563	$9,860,305
146	$26,705	$33,858	$60,563	$9,826,447
147	$26,613	$33,950	$60,563	$9,792,497
148	$26,521	$34,042	$60,563	$9,758,455
149	$26,429	$34,134	$60,563	$9,724,321
150	$26,337	$34,227	$60,563	$9,690,094
151	$26,244	$34,319	$60,563	$9,655,775
152	$26,151	$34,412	$60,563	$9,621,362
153	$26,058	$34,505	$60,563	$9,586,857
154	$25,964	$34,599	$60,563	$9,552,258
155	$25,871	$34,693	$60,563	$9,517,565
156	$25,777	$34,787	$60,563	$9,482,779

第13年供款共

$726,760

第13年利息

$315,467

第13年共還本金

$411,293

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$25,683	$34,881	$60,563	$9,447,898
158	$25,588	$34,975	$60,563	$9,412,923
159	$25,493	$35,070	$60,563	$9,377,853
160	$25,398	$35,165	$60,563	$9,342,688
161	$25,303	$35,260	$60,563	$9,307,428
162	$25,208	$35,356	$60,563	$9,272,072
163	$25,112	$35,451	$60,563	$9,236,621
164	$25,016	$35,547	$60,563	$9,201,073
165	$24,920	$35,644	$60,563	$9,165,429
166	$24,823	$35,740	$60,563	$9,129,689
167	$24,726	$35,837	$60,563	$9,093,852
168	$24,629	$35,934	$60,563	$9,057,918

第14年供款共

$726,760

第14年利息

$301,899

第14年共還本金

$424,861

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$24,532	$36,031	$60,563	$9,021,886
170	$24,434	$36,129	$60,563	$8,985,757
171	$24,336	$36,227	$60,563	$8,949,530
172	$24,238	$36,325	$60,563	$8,913,205
173	$24,140	$36,423	$60,563	$8,876,782
174	$24,041	$36,522	$60,563	$8,840,260
175	$23,942	$36,621	$60,563	$8,803,639
176	$23,843	$36,720	$60,563	$8,766,919
177	$23,744	$36,820	$60,563	$8,730,099
178	$23,644	$36,919	$60,563	$8,693,180
179	$23,544	$37,019	$60,563	$8,656,161
180	$23,444	$37,120	$60,563	$8,619,041

第15年供款共

$726,760

第15年利息

$287,883

第15年共還本金

$438,877

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$23,343	$37,220	$60,563	$8,581,821
182	$23,242	$37,321	$60,563	$8,544,500
183	$23,141	$37,422	$60,563	$8,507,078
184	$23,040	$37,523	$60,563	$8,469,555
185	$22,938	$37,625	$60,563	$8,431,930
186	$22,836	$37,727	$60,563	$8,394,203
187	$22,734	$37,829	$60,563	$8,356,374
188	$22,632	$37,931	$60,563	$8,318,443
189	$22,529	$38,034	$60,563	$8,280,409
190	$22,426	$38,137	$60,563	$8,242,271
191	$22,323	$38,240	$60,563	$8,204,031
192	$22,219	$38,344	$60,563	$8,165,687

第16年供款共

$726,760

第16年利息

$273,405

第16年共還本金

$453,354

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$22,115	$38,448	$60,563	$8,127,239
194	$22,011	$38,552	$60,563	$8,088,687
195	$21,907	$38,656	$60,563	$8,050,030
196	$21,802	$38,761	$60,563	$8,011,269
197	$21,697	$38,866	$60,563	$7,972,403
198	$21,592	$38,971	$60,563	$7,933,432
199	$21,486	$39,077	$60,563	$7,894,355
200	$21,381	$39,183	$60,563	$7,855,172
201	$21,274	$39,289	$60,563	$7,815,883
202	$21,168	$39,395	$60,563	$7,776,488
203	$21,061	$39,502	$60,563	$7,736,986
204	$20,954	$39,609	$60,563	$7,697,377

第17年供款共

$726,760

第17年利息

$258,450

第17年共還本金

$468,310

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$20,847	$39,716	$60,563	$7,657,661
206	$20,739	$39,824	$60,563	$7,617,837
207	$20,632	$39,932	$60,563	$7,577,905
208	$20,523	$40,040	$60,563	$7,537,865
209	$20,415	$40,148	$60,563	$7,497,717
210	$20,306	$40,257	$60,563	$7,457,460
211	$20,197	$40,366	$60,563	$7,417,094
212	$20,088	$40,475	$60,563	$7,376,619
213	$19,978	$40,585	$60,563	$7,336,034
214	$19,868	$40,695	$60,563	$7,295,339
215	$19,758	$40,805	$60,563	$7,254,534
216	$19,648	$40,916	$60,563	$7,213,618

第18年供款共

$726,760

第18年利息

$243,001

第18年共還本金

$483,759

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$19,537	$41,026	$60,563	$7,172,592
218	$19,426	$41,138	$60,563	$7,131,454
219	$19,314	$41,249	$60,563	$7,090,205
220	$19,203	$41,361	$60,563	$7,048,845
221	$19,091	$41,473	$60,563	$7,007,372
222	$18,978	$41,585	$60,563	$6,965,787
223	$18,866	$41,698	$60,563	$6,924,089
224	$18,753	$41,811	$60,563	$6,882,279
225	$18,640	$41,924	$60,563	$6,840,355
226	$18,526	$42,037	$60,563	$6,798,318
227	$18,412	$42,151	$60,563	$6,756,166
228	$18,298	$42,265	$60,563	$6,713,901

第19年供款共

$726,760

第19年利息

$227,043

第19年共還本金

$499,717

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$18,183	$42,380	$60,563	$6,671,521
230	$18,069	$42,495	$60,563	$6,629,027
231	$17,954	$42,610	$60,563	$6,586,417
232	$17,838	$42,725	$60,563	$6,543,692
233	$17,722	$42,841	$60,563	$6,500,851
234	$17,606	$42,957	$60,563	$6,457,894
235	$17,490	$43,073	$60,563	$6,414,821
236	$17,373	$43,190	$60,563	$6,371,631
237	$17,257	$43,307	$60,563	$6,328,324
238	$17,139	$43,424	$60,563	$6,284,900
239	$17,022	$43,542	$60,563	$6,241,358
240	$16,904	$43,660	$60,563	$6,197,699

第20年供款共

$726,760

第20年利息

$210,558

第20年共還本金

$516,202

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$16,785	$43,778	$60,563	$6,153,921
242	$16,667	$43,896	$60,563	$6,110,025
243	$16,548	$44,015	$60,563	$6,066,009
244	$16,429	$44,135	$60,563	$6,021,875
245	$16,309	$44,254	$60,563	$5,977,621
246	$16,189	$44,374	$60,563	$5,933,247
247	$16,069	$44,494	$60,563	$5,888,753
248	$15,949	$44,615	$60,563	$5,844,138
249	$15,828	$44,735	$60,563	$5,799,403
250	$15,707	$44,857	$60,563	$5,754,546
251	$15,585	$44,978	$60,563	$5,709,568
252	$15,463	$45,100	$60,563	$5,664,468

第21年供款共

$726,760

第21年利息

$193,529

第21年共還本金

$533,231

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$15,341	$45,222	$60,563	$5,619,246
254	$15,219	$45,345	$60,563	$5,573,901
255	$15,096	$45,467	$60,563	$5,528,434
256	$14,973	$45,590	$60,563	$5,482,844
257	$14,849	$45,714	$60,563	$5,437,130
258	$14,726	$45,838	$60,563	$5,391,292
259	$14,601	$45,962	$60,563	$5,345,330
260	$14,477	$46,086	$60,563	$5,299,244
261	$14,352	$46,211	$60,563	$5,253,032
262	$14,227	$46,336	$60,563	$5,206,696
263	$14,101	$46,462	$60,563	$5,160,234
264	$13,976	$46,588	$60,563	$5,113,647

第22年供款共

$726,760

第22年利息

$175,938

第22年共還本金

$550,821

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$13,849	$46,714	$60,563	$5,066,933
266	$13,723	$46,840	$60,563	$5,020,092
267	$13,596	$46,967	$60,563	$4,973,125
268	$13,469	$47,094	$60,563	$4,926,031
269	$13,341	$47,222	$60,563	$4,878,809
270	$13,213	$47,350	$60,563	$4,831,459
271	$13,085	$47,478	$60,563	$4,783,981
272	$12,957	$47,607	$60,563	$4,736,374
273	$12,828	$47,736	$60,563	$4,688,638
274	$12,698	$47,865	$60,563	$4,640,773
275	$12,569	$47,995	$60,563	$4,592,779
276	$12,439	$48,125	$60,563	$4,544,654

第23年供款共

$726,760

第23年利息

$157,768

第23年共還本金

$568,992

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$12,308	$48,255	$60,563	$4,496,400
278	$12,178	$48,386	$60,563	$4,448,014
279	$12,047	$48,517	$60,563	$4,399,497
280	$11,915	$48,648	$60,563	$4,350,849
281	$11,784	$48,780	$60,563	$4,302,070
282	$11,651	$48,912	$60,563	$4,253,158
283	$11,519	$49,044	$60,563	$4,204,113
284	$11,386	$49,177	$60,563	$4,154,936
285	$11,253	$49,310	$60,563	$4,105,626
286	$11,119	$49,444	$60,563	$4,056,182
287	$10,985	$49,578	$60,563	$4,006,604
288	$10,851	$49,712	$60,563	$3,956,892

第24年供款共

$726,760

第24年利息

$138,997

第24年共還本金

$587,762

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$10,717	$49,847	$60,563	$3,907,045
290	$10,582	$49,982	$60,563	$3,857,064
291	$10,446	$50,117	$60,563	$3,806,946
292	$10,310	$50,253	$60,563	$3,756,694
293	$10,174	$50,389	$60,563	$3,706,305
294	$10,038	$50,525	$60,563	$3,655,779
295	$9,901	$50,662	$60,563	$3,605,117
296	$9,764	$50,799	$60,563	$3,554,318
297	$9,626	$50,937	$60,563	$3,503,381
298	$9,488	$51,075	$60,563	$3,452,306
299	$9,350	$51,213	$60,563	$3,401,092
300	$9,211	$51,352	$60,563	$3,349,740

第25年供款共

$726,760

第25年利息

$119,608

第25年共還本金

$607,152

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$9,072	$51,491	$60,563	$3,298,249
302	$8,933	$51,631	$60,563	$3,246,619
303	$8,793	$51,770	$60,563	$3,194,848
304	$8,653	$51,911	$60,563	$3,142,938
305	$8,512	$52,051	$60,563	$3,090,886
306	$8,371	$52,192	$60,563	$3,038,694
307	$8,230	$52,334	$60,563	$2,986,361
308	$8,088	$52,475	$60,563	$2,933,885
309	$7,946	$52,617	$60,563	$2,881,268
310	$7,803	$52,760	$60,563	$2,828,508
311	$7,661	$52,903	$60,563	$2,775,605
312	$7,517	$53,046	$60,563	$2,722,559

第26年供款共

$726,760

第26年利息

$99,579

第26年共還本金

$627,181

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$7,374	$53,190	$60,563	$2,669,370
314	$7,230	$53,334	$60,563	$2,616,036
315	$7,085	$53,478	$60,563	$2,562,558
316	$6,940	$53,623	$60,563	$2,508,935
317	$6,795	$53,768	$60,563	$2,455,166
318	$6,649	$53,914	$60,563	$2,401,253
319	$6,503	$54,060	$60,563	$2,347,193
320	$6,357	$54,206	$60,563	$2,292,986
321	$6,210	$54,353	$60,563	$2,238,633
322	$6,063	$54,500	$60,563	$2,184,133
323	$5,915	$54,648	$60,563	$2,129,485
324	$5,767	$54,796	$60,563	$2,074,689

第27年供款共

$726,760

第27年利息

$78,889

第27年共還本金

$647,871

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$5,619	$54,944	$60,563	$2,019,744
326	$5,470	$55,093	$60,563	$1,964,651
327	$5,321	$55,242	$60,563	$1,909,409
328	$5,171	$55,392	$60,563	$1,854,017
329	$5,021	$55,542	$60,563	$1,798,475
330	$4,871	$55,692	$60,563	$1,742,782
331	$4,720	$55,843	$60,563	$1,686,939
332	$4,569	$55,995	$60,563	$1,630,945
333	$4,417	$56,146	$60,563	$1,574,799
334	$4,265	$56,298	$60,563	$1,518,500
335	$4,113	$56,451	$60,563	$1,462,050
336	$3,960	$56,604	$60,563	$1,405,446

第28年供款共

$726,760

第28年利息

$57,517

第28年共還本金

$669,243

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$3,806	$56,757	$60,563	$1,348,689
338	$3,653	$56,911	$60,563	$1,291,778
339	$3,499	$57,065	$60,563	$1,234,714
340	$3,344	$57,219	$60,563	$1,177,494
341	$3,189	$57,374	$60,563	$1,120,120
342	$3,034	$57,530	$60,563	$1,062,591
343	$2,878	$57,685	$60,563	$1,004,905
344	$2,722	$57,842	$60,563	$947,063
345	$2,565	$57,998	$60,563	$889,065
346	$2,408	$58,155	$60,563	$830,910
347	$2,250	$58,313	$60,563	$772,597
348	$2,092	$58,471	$60,563	$714,126

第29年供款共

$726,760

第29年利息

$35,440

第29年共還本金

$691,320

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$1,934	$58,629	$60,563	$655,497
350	$1,775	$58,788	$60,563	$596,709
351	$1,616	$58,947	$60,563	$537,761
352	$1,456	$59,107	$60,563	$478,654
353	$1,296	$59,267	$60,563	$419,388
354	$1,136	$59,427	$60,563	$359,960
355	$975	$59,588	$60,563	$300,372
356	$814	$59,750	$60,563	$240,622
357	$652	$59,912	$60,563	$180,710
358	$489	$60,074	$60,563	$120,636
359	$327	$60,237	$60,563	$60,400
360	$164	$60,400	$60,563	$0

第30年供款共

$726,760

第30年利息

$12,634

第30年共還本金

$714,126

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$16,216,793

免责声明

笋盘推介

按揭保险费
info