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$15,764,434

每月供款
$52,829

首期

$-3,584,000

总贷款额

$11,584,000

總利息

$7,434,434

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-3,254,000

$105,658

置业成本总预算

HK$-3,254,000

首期

$-3,584,000
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

$105,658

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

thumb_up

逸珑海滙东南 2 房近市区

实

599 呎

@13,689

local_offer 低水笋价

售$820 万

实

599 呎

@13,689

售$820 万

local_offer 低水笋价

马鞍山听涛雅苑第05座

thumb_up

听涛雅苑3房1套

实

650 呎

@12,308

建

807 呎

@9,913

local_fire_department 至HIT

售$800 万

实

650 呎

@12,308

建

807 呎

@9,913

售$800 万

local_fire_department 至HIT

粉岭蔚翠花园第06座

thumb_up

激荀蔚翠花园三房两厅一套厠连地面车位

实

716 呎

@10,475

建

826 呎

@9,080

售$750 万

实

716 呎

@10,475

建

826 呎

@9,080

售$750 万

马鞍山岚岸第01座

thumb_up

岚岸 3房西北海投资客首选！

实

794 呎

@11,083

建

1,078 呎

@8,163

local_fire_department 至HIT

售$880 万

实

794 呎

@11,083

建

1,078 呎

@8,163

售$880 万

local_fire_department 至HIT

沙田晋名峰

thumb_up

全新装高层山景实用2房连车位

实

602 呎

@14,950

建

756 呎

@11,905

local_fire_department 至HIT

售$900 万

实

602 呎

@14,950

建

756 呎

@11,905

售$900 万

local_fire_department 至HIT

粉岭蔚翠花园第04座

thumb_up

靓装连车位

实

716 呎

@12,291

建

826 呎

@10,654

local_fire_department 至HIT

售$880 万

实

716 呎

@12,291

建

826 呎

@10,654

售$880 万

local_fire_department 至HIT

马鞍山嘉华星涛湾第01座

thumb_up

特高楼底海景靓货,可遇不可求

实

466 呎

@15,837

建

635 呎

@11,622

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

售$738 万

实

466 呎

@15,837

建

635 呎

@11,622

售$738 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

马鞍山听涛雅苑第07座

thumb_up

听涛雅苑 3房可加车位笋盘价

实

733 呎

@11,187

建

906 呎

@9,051

local_fire_department 至HIT directions_run 即走

售$820 万

实

733 呎

@11,187

建

906 呎

@9,051

售$820 万

local_fire_department 至HIT directions_run 即走

VR实景

马鞍山翠拥华庭第10座

thumb_up

低水屋苑, 两线穿梭巴士

实

765 呎

@11,111

建

988 呎

@8,603

real_estate_agent 罕有放盘 local_offer 低水笋价 verified 首置必买

售$850 万

实

765 呎

@11,111

建

988 呎

@8,603

售$850 万

real_estate_agent 罕有放盘 local_offer 低水笋价 verified 首置必买

西贡逸珑海滙

thumb_up

**~西贡市中心两房两厅会所开扬内园池景高楼底有露台~**

实

669 呎

@12,526

local_fire_department 至HIT verified 首置必买 price_change 蚀让盘

售$838 万

实

669 呎

@12,526

售$838 万

local_fire_department 至HIT verified 首置必买 price_change 蚀让盘

沙田碧涛花园第02期 B座富临阁

thumb_up

高层马场河景三房套

实

842 呎

@9,857

建

1,190 呎

@6,975

local_fire_department 至HIT

售$830 万

实

842 呎

@9,857

建

1,190 呎

@6,975

售$830 万

local_fire_department 至HIT

马鞍山听涛雅苑第09座

thumb_up

听涛雅苑 4房实用靓则

实

788 呎

@10,787

建

977 呎

@8,700

local_fire_department 至HIT

售$850 万

实

788 呎

@10,787

建

977 呎

@8,700

售$850 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$69,330	$53,274	$43,657	$37,259
1.500	$71,907	$55,898	$46,329	$39,979
2.000	$74,544	$58,602	$49,099	$42,817
2.500	$77,241	$61,384	$51,968	$45,771
3.000	$79,997	$64,245	$54,933	$48,839
3.500	$82,812	$67,183	$57,992	$52,017
3.625	$83,525	$67,929	$58,772	$52,829
4.000	$85,685	$70,197	$61,145	$55,304
4.500	$88,617	$73,286	$64,388	$58,694
5.000	$91,606	$76,449	$67,719	$62,185
5.500	$94,651	$79,685	$71,136	$65,773
6.000	$97,752	$82,991	$74,636	$69,452

每月供款$52,829

年期

30年

贷款金额

$11,584,000

總利息

$7,434,434

总贷款连利息

$19,018,434

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$34,993	$17,836	$52,829	$11,566,164
2	$34,939	$17,890	$52,829	$11,548,275
3	$34,885	$17,944	$52,829	$11,530,331
4	$34,831	$17,998	$52,829	$11,512,333
5	$34,777	$18,052	$52,829	$11,494,281
6	$34,722	$18,107	$52,829	$11,476,175
7	$34,668	$18,161	$52,829	$11,458,013
8	$34,613	$18,216	$52,829	$11,439,797
9	$34,558	$18,271	$52,829	$11,421,526
10	$34,503	$18,326	$52,829	$11,403,199
11	$34,447	$18,382	$52,829	$11,384,818
12	$34,392	$18,437	$52,829	$11,366,380

第1年供款共

$633,948

第1年利息

$416,328

第1年共還本金

$217,620

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$34,336	$18,493	$52,829	$11,347,887
14	$34,280	$18,549	$52,829	$11,329,338
15	$34,224	$18,605	$52,829	$11,310,733
16	$34,168	$18,661	$52,829	$11,292,072
17	$34,111	$18,718	$52,829	$11,273,355
18	$34,055	$18,774	$52,829	$11,254,581
19	$33,998	$18,831	$52,829	$11,235,750
20	$33,941	$18,888	$52,829	$11,216,862
21	$33,884	$18,945	$52,829	$11,197,917
22	$33,827	$19,002	$52,829	$11,178,915
23	$33,770	$19,059	$52,829	$11,159,856
24	$33,712	$19,117	$52,829	$11,140,739

第2年供款共

$633,948

第2年利息

$408,307

第2年共還本金

$225,641

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$33,654	$19,175	$52,829	$11,121,565
26	$33,596	$19,233	$52,829	$11,102,332
27	$33,538	$19,291	$52,829	$11,083,041
28	$33,480	$19,349	$52,829	$11,063,692
29	$33,422	$19,407	$52,829	$11,044,285
30	$33,363	$19,466	$52,829	$11,024,819
31	$33,304	$19,525	$52,829	$11,005,294
32	$33,245	$19,584	$52,829	$10,985,710
33	$33,186	$19,643	$52,829	$10,966,067
34	$33,127	$19,702	$52,829	$10,946,365
35	$33,067	$19,762	$52,829	$10,926,603
36	$33,007	$19,822	$52,829	$10,906,782

第3年供款共

$633,948

第3年利息

$399,990

第3年共還本金

$233,958

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$32,948	$19,881	$52,829	$10,886,900
38	$32,888	$19,941	$52,829	$10,866,959
39	$32,827	$20,002	$52,829	$10,846,957
40	$32,767	$20,062	$52,829	$10,826,895
41	$32,706	$20,123	$52,829	$10,806,772
42	$32,645	$20,184	$52,829	$10,786,589
43	$32,584	$20,244	$52,829	$10,766,344
44	$32,523	$20,306	$52,829	$10,746,038
45	$32,462	$20,367	$52,829	$10,725,671
46	$32,400	$20,429	$52,829	$10,705,243
47	$32,339	$20,490	$52,829	$10,684,753
48	$32,277	$20,552	$52,829	$10,664,201

第4年供款共

$633,948

第4年利息

$391,367

第4年共還本金

$242,581

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$32,215	$20,614	$52,829	$10,643,586
50	$32,153	$20,676	$52,829	$10,622,910
51	$32,090	$20,739	$52,829	$10,602,171
52	$32,027	$20,802	$52,829	$10,581,369
53	$31,965	$20,864	$52,829	$10,560,505
54	$31,902	$20,927	$52,829	$10,539,577
55	$31,838	$20,991	$52,829	$10,518,587
56	$31,775	$21,054	$52,829	$10,497,533
57	$31,711	$21,118	$52,829	$10,476,415
58	$31,648	$21,181	$52,829	$10,455,233
59	$31,584	$21,245	$52,829	$10,433,988
60	$31,519	$21,310	$52,829	$10,412,678

第5年供款共

$633,948

第5年利息

$382,426

第5年共還本金

$251,522

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$31,455	$21,374	$52,829	$10,391,304
62	$31,390	$21,439	$52,829	$10,369,866
63	$31,326	$21,503	$52,829	$10,348,362
64	$31,261	$21,568	$52,829	$10,326,794
65	$31,196	$21,633	$52,829	$10,305,161
66	$31,130	$21,699	$52,829	$10,283,462
67	$31,065	$21,764	$52,829	$10,261,697
68	$30,999	$21,830	$52,829	$10,239,867
69	$30,933	$21,896	$52,829	$10,217,971
70	$30,867	$21,962	$52,829	$10,196,009
71	$30,800	$22,029	$52,829	$10,173,981
72	$30,734	$22,095	$52,829	$10,151,886

第6年供款共

$633,948

第6年利息

$373,155

第6年共還本金

$260,793

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$30,667	$22,162	$52,829	$10,129,724
74	$30,600	$22,229	$52,829	$10,107,495
75	$30,533	$22,296	$52,829	$10,085,199
76	$30,466	$22,363	$52,829	$10,062,836
77	$30,398	$22,431	$52,829	$10,040,405
78	$30,330	$22,499	$52,829	$10,017,906
79	$30,262	$22,567	$52,829	$9,995,340
80	$30,194	$22,635	$52,829	$9,972,705
81	$30,126	$22,703	$52,829	$9,950,002
82	$30,057	$22,772	$52,829	$9,927,230
83	$29,989	$22,840	$52,829	$9,904,390
84	$29,920	$22,909	$52,829	$9,881,480

第7年供款共

$633,948

第7年利息

$363,543

第7年共還本金

$270,405

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$29,850	$22,979	$52,829	$9,858,502
86	$29,781	$23,048	$52,829	$9,835,453
87	$29,711	$23,118	$52,829	$9,812,336
88	$29,641	$23,188	$52,829	$9,789,148
89	$29,571	$23,258	$52,829	$9,765,891
90	$29,501	$23,328	$52,829	$9,742,563
91	$29,431	$23,398	$52,829	$9,719,164
92	$29,360	$23,469	$52,829	$9,695,695
93	$29,289	$23,540	$52,829	$9,672,156
94	$29,218	$23,611	$52,829	$9,648,545
95	$29,147	$23,682	$52,829	$9,624,862
96	$29,075	$23,754	$52,829	$9,601,108

第8年供款共

$633,948

第8年利息

$353,576

第8年共還本金

$280,372

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$29,003	$23,826	$52,829	$9,577,283
98	$28,931	$23,898	$52,829	$9,553,385
99	$28,859	$23,970	$52,829	$9,529,415
100	$28,787	$24,042	$52,829	$9,505,373
101	$28,714	$24,115	$52,829	$9,481,258
102	$28,641	$24,188	$52,829	$9,457,071
103	$28,568	$24,261	$52,829	$9,432,810
104	$28,495	$24,334	$52,829	$9,408,476
105	$28,421	$24,408	$52,829	$9,384,068
106	$28,348	$24,481	$52,829	$9,359,587
107	$28,274	$24,555	$52,829	$9,335,032
108	$28,200	$24,629	$52,829	$9,310,402

第9年供款共

$633,948

第9年利息

$343,242

第9年共還本金

$290,706

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$28,125	$24,704	$52,829	$9,285,698
110	$28,051	$24,778	$52,829	$9,260,920
111	$27,976	$24,853	$52,829	$9,236,067
112	$27,901	$24,928	$52,829	$9,211,138
113	$27,825	$25,004	$52,829	$9,186,135
114	$27,750	$25,079	$52,829	$9,161,056
115	$27,674	$25,155	$52,829	$9,135,901
116	$27,598	$25,231	$52,829	$9,110,670
117	$27,522	$25,307	$52,829	$9,085,362
118	$27,445	$25,384	$52,829	$9,059,979
119	$27,369	$25,460	$52,829	$9,034,519
120	$27,292	$25,537	$52,829	$9,008,981

第10年供款共

$633,948

第10年利息

$332,527

第10年共還本金

$301,421

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$27,215	$25,614	$52,829	$8,983,367
122	$27,137	$25,692	$52,829	$8,957,675
123	$27,060	$25,769	$52,829	$8,931,906
124	$26,982	$25,847	$52,829	$8,906,059
125	$26,904	$25,925	$52,829	$8,880,133
126	$26,825	$26,004	$52,829	$8,854,130
127	$26,747	$26,082	$52,829	$8,828,048
128	$26,668	$26,161	$52,829	$8,801,887
129	$26,589	$26,240	$52,829	$8,775,647
130	$26,510	$26,319	$52,829	$8,749,328
131	$26,430	$26,399	$52,829	$8,722,929
132	$26,351	$26,478	$52,829	$8,696,450

第11年供款共

$633,948

第11年利息

$321,417

第11年共還本金

$312,531

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$26,271	$26,558	$52,829	$8,669,892
134	$26,190	$26,639	$52,829	$8,643,253
135	$26,110	$26,719	$52,829	$8,616,534
136	$26,029	$26,800	$52,829	$8,589,734
137	$25,948	$26,881	$52,829	$8,562,853
138	$25,867	$26,962	$52,829	$8,535,891
139	$25,786	$27,043	$52,829	$8,508,848
140	$25,704	$27,125	$52,829	$8,481,723
141	$25,622	$27,207	$52,829	$8,454,516
142	$25,540	$27,289	$52,829	$8,427,226
143	$25,457	$27,372	$52,829	$8,399,855
144	$25,375	$27,454	$52,829	$8,372,400

第12年供款共

$633,948

第12年利息

$309,898

第12年共還本金

$324,050

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$25,292	$27,537	$52,829	$8,344,863
146	$25,208	$27,621	$52,829	$8,317,242
147	$25,125	$27,704	$52,829	$8,289,538
148	$25,041	$27,788	$52,829	$8,261,751
149	$24,957	$27,872	$52,829	$8,233,879
150	$24,873	$27,956	$52,829	$8,205,923
151	$24,789	$28,040	$52,829	$8,177,883
152	$24,704	$28,125	$52,829	$8,149,758
153	$24,619	$28,210	$52,829	$8,121,548
154	$24,534	$28,295	$52,829	$8,093,253
155	$24,448	$28,381	$52,829	$8,064,872
156	$24,363	$28,466	$52,829	$8,036,406

第13年供款共

$633,948

第13年利息

$297,954

第13年共還本金

$335,994

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$24,277	$28,552	$52,829	$8,007,854
158	$24,190	$28,639	$52,829	$7,979,215
159	$24,104	$28,725	$52,829	$7,950,490
160	$24,017	$28,812	$52,829	$7,921,678
161	$23,930	$28,899	$52,829	$7,892,779
162	$23,843	$28,986	$52,829	$7,863,793
163	$23,755	$29,074	$52,829	$7,834,719
164	$23,667	$29,162	$52,829	$7,805,558
165	$23,579	$29,250	$52,829	$7,776,308
166	$23,491	$29,338	$52,829	$7,746,970
167	$23,402	$29,427	$52,829	$7,717,543
168	$23,313	$29,516	$52,829	$7,688,028

第14年供款共

$633,948

第14年利息

$285,569

第14年共還本金

$348,378

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$23,224	$29,605	$52,829	$7,658,423
170	$23,135	$29,694	$52,829	$7,628,729
171	$23,045	$29,784	$52,829	$7,598,945
172	$22,955	$29,874	$52,829	$7,569,071
173	$22,865	$29,964	$52,829	$7,539,107
174	$22,774	$30,055	$52,829	$7,509,052
175	$22,684	$30,145	$52,829	$7,478,907
176	$22,593	$30,236	$52,829	$7,448,670
177	$22,501	$30,328	$52,829	$7,418,343
178	$22,410	$30,419	$52,829	$7,387,923
179	$22,318	$30,511	$52,829	$7,357,412
180	$22,226	$30,603	$52,829	$7,326,809

第15年供款共

$633,948

第15年利息

$272,729

第15年共還本金

$361,219

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$22,133	$30,696	$52,829	$7,296,113
182	$22,040	$30,789	$52,829	$7,265,324
183	$21,947	$30,882	$52,829	$7,234,442
184	$21,854	$30,975	$52,829	$7,203,467
185	$21,760	$31,069	$52,829	$7,172,399
186	$21,667	$31,162	$52,829	$7,141,237
187	$21,572	$31,256	$52,829	$7,109,980
188	$21,478	$31,351	$52,829	$7,078,629
189	$21,383	$31,446	$52,829	$7,047,183
190	$21,288	$31,541	$52,829	$7,015,643
191	$21,193	$31,636	$52,829	$6,984,007
192	$21,098	$31,731	$52,829	$6,952,276

第16年供款共

$633,948

第16年利息

$259,415

第16年共還本金

$374,533

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$21,002	$31,827	$52,829	$6,920,448
194	$20,906	$31,923	$52,829	$6,888,525
195	$20,809	$32,020	$52,829	$6,856,505
196	$20,712	$32,117	$52,829	$6,824,388
197	$20,615	$32,214	$52,829	$6,792,175
198	$20,518	$32,311	$52,829	$6,759,864
199	$20,420	$32,409	$52,829	$6,727,455
200	$20,323	$32,506	$52,829	$6,694,949
201	$20,224	$32,605	$52,829	$6,662,344
202	$20,126	$32,703	$52,829	$6,629,641
203	$20,027	$32,802	$52,829	$6,596,839
204	$19,928	$32,901	$52,829	$6,563,938

第17年供款共

$633,948

第17年利息

$245,610

第17年共還本金

$388,338

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$19,829	$33,000	$52,829	$6,530,937
206	$19,729	$33,100	$52,829	$6,497,837
207	$19,629	$33,200	$52,829	$6,464,637
208	$19,529	$33,300	$52,829	$6,431,337
209	$19,428	$33,401	$52,829	$6,397,936
210	$19,327	$33,502	$52,829	$6,364,434
211	$19,226	$33,603	$52,829	$6,330,831
212	$19,124	$33,705	$52,829	$6,297,126
213	$19,023	$33,806	$52,829	$6,263,320
214	$18,920	$33,909	$52,829	$6,229,411
215	$18,818	$34,011	$52,829	$6,195,400
216	$18,715	$34,114	$52,829	$6,161,287

第18年供款共

$633,948

第18年利息

$231,297

第18年共還本金

$402,651

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$18,612	$34,217	$52,829	$6,127,070
218	$18,509	$34,320	$52,829	$6,092,750
219	$18,405	$34,424	$52,829	$6,058,326
220	$18,301	$34,528	$52,829	$6,023,798
221	$18,197	$34,632	$52,829	$5,989,166
222	$18,092	$34,737	$52,829	$5,954,429
223	$17,987	$34,842	$52,829	$5,919,588
224	$17,882	$34,947	$52,829	$5,884,641
225	$17,777	$35,052	$52,829	$5,849,588
226	$17,671	$35,158	$52,829	$5,814,430
227	$17,564	$35,265	$52,829	$5,779,165
228	$17,458	$35,371	$52,829	$5,743,794

第19年供款共

$633,948

第19年利息

$216,456

第19年共還本金

$417,492

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$17,351	$35,478	$52,829	$5,708,316
230	$17,244	$35,585	$52,829	$5,672,731
231	$17,136	$35,693	$52,829	$5,637,039
232	$17,029	$35,800	$52,829	$5,601,238
233	$16,920	$35,909	$52,829	$5,565,330
234	$16,812	$36,017	$52,829	$5,529,313
235	$16,703	$36,126	$52,829	$5,493,187
236	$16,594	$36,235	$52,829	$5,456,952
237	$16,485	$36,344	$52,829	$5,420,607
238	$16,375	$36,454	$52,829	$5,384,153
239	$16,265	$36,564	$52,829	$5,347,589
240	$16,154	$36,675	$52,829	$5,310,914

第20年供款共

$633,948

第20年利息

$201,067

第20年共還本金

$432,880

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$16,043	$36,786	$52,829	$5,274,128
242	$15,932	$36,897	$52,829	$5,237,232
243	$15,821	$37,008	$52,829	$5,200,223
244	$15,709	$37,120	$52,829	$5,163,103
245	$15,597	$37,232	$52,829	$5,125,871
246	$15,484	$37,345	$52,829	$5,088,527
247	$15,372	$37,457	$52,829	$5,051,069
248	$15,258	$37,571	$52,829	$5,013,499
249	$15,145	$37,684	$52,829	$4,975,815
250	$15,031	$37,798	$52,829	$4,938,017
251	$14,917	$37,912	$52,829	$4,900,105
252	$14,802	$38,027	$52,829	$4,862,078

第21年供款共

$633,948

第21年利息

$185,112

第21年共還本金

$448,836

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$14,688	$38,141	$52,829	$4,823,937
254	$14,572	$38,257	$52,829	$4,785,680
255	$14,457	$38,372	$52,829	$4,747,308
256	$14,341	$38,488	$52,829	$4,708,820
257	$14,225	$38,604	$52,829	$4,670,215
258	$14,108	$38,721	$52,829	$4,631,494
259	$13,991	$38,838	$52,829	$4,592,656
260	$13,874	$38,955	$52,829	$4,553,701
261	$13,756	$39,073	$52,829	$4,514,628
262	$13,638	$39,191	$52,829	$4,475,437
263	$13,520	$39,309	$52,829	$4,436,127
264	$13,401	$39,428	$52,829	$4,396,699

第22年供款共

$633,948

第22年利息

$168,569

第22年共還本金

$465,379

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$13,282	$39,547	$52,829	$4,357,152
266	$13,162	$39,667	$52,829	$4,317,485
267	$13,042	$39,787	$52,829	$4,277,699
268	$12,922	$39,907	$52,829	$4,237,792
269	$12,802	$40,027	$52,829	$4,197,765
270	$12,681	$40,148	$52,829	$4,157,616
271	$12,559	$40,270	$52,829	$4,117,347
272	$12,438	$40,391	$52,829	$4,076,956
273	$12,316	$40,513	$52,829	$4,036,442
274	$12,193	$40,636	$52,829	$3,995,807
275	$12,071	$40,758	$52,829	$3,955,049
276	$11,948	$40,881	$52,829	$3,914,167

第23年供款共

$633,948

第23年利息

$151,416

第23年共還本金

$482,532

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$11,824	$41,005	$52,829	$3,873,162
278	$11,700	$41,129	$52,829	$3,832,033
279	$11,576	$41,253	$52,829	$3,790,780
280	$11,451	$41,378	$52,829	$3,749,403
281	$11,326	$41,503	$52,829	$3,707,900
282	$11,201	$41,628	$52,829	$3,666,272
283	$11,075	$41,754	$52,829	$3,624,518
284	$10,949	$41,880	$52,829	$3,582,638
285	$10,823	$42,006	$52,829	$3,540,632
286	$10,696	$42,133	$52,829	$3,498,499
287	$10,568	$42,261	$52,829	$3,456,238
288	$10,441	$42,388	$52,829	$3,413,850

第24年供款共

$633,948

第24年利息

$133,630

第24年共還本金

$500,317

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$10,313	$42,516	$52,829	$3,371,333
290	$10,184	$42,645	$52,829	$3,328,689
291	$10,055	$42,774	$52,829	$3,285,915
292	$9,926	$42,903	$52,829	$3,243,012
293	$9,797	$43,032	$52,829	$3,199,980
294	$9,667	$43,162	$52,829	$3,156,818
295	$9,536	$43,293	$52,829	$3,113,525
296	$9,405	$43,424	$52,829	$3,070,101
297	$9,274	$43,555	$52,829	$3,026,546
298	$9,143	$43,686	$52,829	$2,982,860
299	$9,011	$43,818	$52,829	$2,939,042
300	$8,878	$43,951	$52,829	$2,895,091

第25年供款共

$633,948

第25年利息

$115,189

第25年共還本金

$518,758

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$8,746	$44,083	$52,829	$2,851,008
302	$8,612	$44,217	$52,829	$2,806,791
303	$8,479	$44,350	$52,829	$2,762,441
304	$8,345	$44,484	$52,829	$2,717,957
305	$8,210	$44,618	$52,829	$2,673,339
306	$8,076	$44,753	$52,829	$2,628,585
307	$7,941	$44,888	$52,829	$2,583,697
308	$7,805	$45,024	$52,829	$2,538,673
309	$7,669	$45,160	$52,829	$2,493,513
310	$7,532	$45,296	$52,829	$2,448,216
311	$7,396	$45,433	$52,829	$2,402,783
312	$7,258	$45,571	$52,829	$2,357,212

第26年供款共

$633,948

第26年利息

$96,069

第26年共還本金

$537,879

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$7,121	$45,708	$52,829	$2,311,504
314	$6,983	$45,846	$52,829	$2,265,658
315	$6,844	$45,985	$52,829	$2,219,673
316	$6,705	$46,124	$52,829	$2,173,549
317	$6,566	$46,263	$52,829	$2,127,286
318	$6,426	$46,403	$52,829	$2,080,883
319	$6,286	$46,543	$52,829	$2,034,340
320	$6,145	$46,684	$52,829	$1,987,657
321	$6,004	$46,825	$52,829	$1,940,832
322	$5,863	$46,966	$52,829	$1,893,866
323	$5,721	$47,108	$52,829	$1,846,758
324	$5,579	$47,250	$52,829	$1,799,508

第27年供款共

$633,948

第27年利息

$76,243

第27年共還本金

$557,704

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$5,436	$47,393	$52,829	$1,752,115
326	$5,293	$47,536	$52,829	$1,704,579
327	$5,149	$47,680	$52,829	$1,656,899
328	$5,005	$47,824	$52,829	$1,609,075
329	$4,861	$47,968	$52,829	$1,561,107
330	$4,716	$48,113	$52,829	$1,512,994
331	$4,571	$48,258	$52,829	$1,464,736
332	$4,425	$48,404	$52,829	$1,416,331
333	$4,279	$48,550	$52,829	$1,367,781
334	$4,132	$48,697	$52,829	$1,319,084
335	$3,985	$48,844	$52,829	$1,270,239
336	$3,837	$48,992	$52,829	$1,221,248

第28年供款共

$633,948

第28年利息

$55,687

第28年共還本金

$578,260

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$3,689	$49,140	$52,829	$1,172,108
338	$3,541	$49,288	$52,829	$1,122,820
339	$3,392	$49,437	$52,829	$1,073,382
340	$3,243	$49,586	$52,829	$1,023,796
341	$3,093	$49,736	$52,829	$974,060
342	$2,942	$49,887	$52,829	$924,173
343	$2,792	$50,037	$52,829	$874,136
344	$2,641	$50,188	$52,829	$823,948
345	$2,489	$50,340	$52,829	$773,608
346	$2,337	$50,492	$52,829	$723,116
347	$2,184	$50,645	$52,829	$672,471
348	$2,031	$50,798	$52,829	$621,673

第29年供款共

$633,948

第29年利息

$34,374

第29年共還本金

$599,574

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$1,878	$50,951	$52,829	$570,722
350	$1,724	$51,105	$52,829	$519,618
351	$1,570	$51,259	$52,829	$468,358
352	$1,415	$51,414	$52,829	$416,944
353	$1,260	$51,569	$52,829	$365,375
354	$1,104	$51,725	$52,829	$313,649
355	$947	$51,882	$52,829	$261,768
356	$791	$52,038	$52,829	$209,730
357	$634	$52,195	$52,829	$157,534
358	$476	$52,353	$52,829	$105,181
359	$318	$52,511	$52,829	$52,670
360	$159	$52,670	$52,829	$0

第30年供款共

$633,948

第30年利息

$12,274

第30年共還本金

$621,673

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$15,764,434

免责声明

笋盘推介

按揭保险费
info