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$17,674,386

每月供款
$66,402

首期

$-6,560,000

总贷款额

$14,560,000

總利息

$9,344,386

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-6,230,000

$132,802

置业成本总预算

HK$-6,230,000

首期

$-6,560,000
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

$132,802

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

马鞍山翠拥华庭第02座

thumb_up

翠拥华庭大3房

实

816 呎

@9,926

建

1,052 呎

@7,700

local_offer 低水笋价 verified 首置必买

售$810 万

实

816 呎

@9,926

建

1,052 呎

@7,700

售$810 万

local_offer 低水笋价 verified 首置必买

维港1号第01B座

thumb_up

[ 启德 ] 全新地段 [ 移民急走 ] 蚀让 1 房.

实

338 呎

@22,189

local_fire_department 至HIT verified 首置必买 flight_takeoff 移民急让 price_change 蚀让盘

售$750 万

实

338 呎

@22,189

售$750 万

local_fire_department 至HIT verified 首置必买 flight_takeoff 移民急让 price_change 蚀让盘

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

马鞍山迎海

thumb_up

大型新屋苑 2房加工人房

实

497 呎

@15,694

local_fire_department 至HIT verified 首置必买

售$780 万

实

497 呎

@15,694

售$780 万

local_fire_department 至HIT verified 首置必买

沙田帝堡城

thumb_up

罕有高层落地玻璃户🏠🏠　新鴻基優質名牌

实

580 呎

@12,207

建

726 呎

@9,752

real_estate_agent 罕有放盘 hotel_class 楼王

售$708 万

实

580 呎

@12,207

建

726 呎

@9,752

售$708 万

real_estate_agent 罕有放盘 hotel_class 楼王

KOL实拍

沙田碧涛花园第01期第02座百利阁

thumb_up

高层河景靓装修还价即成

实

849 呎

@10,483

建

1,217 呎

@7,313

local_fire_department 至HIT flight_takeoff 移民急让

售$890 万

实

849 呎

@10,483

建

1,217 呎

@7,313

售$890 万

local_fire_department 至HIT flight_takeoff 移民急让

马鞍山迎海第02期星湾第18座

thumb_up

迎海两房

实

512 呎

@13,672

local_fire_department 至HIT

售$700 万

实

512 呎

@13,672

售$700 万

local_fire_department 至HIT

马鞍山岚岸第05座

thumb_up

海景三房套近马铁站低水笋盘！

实

738 呎

@11,789

建

991 呎

@8,779

local_offer 低水笋价

售$870 万

实

738 呎

@11,789

建

991 呎

@8,779

售$870 万

local_offer 低水笋价

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

旺角金轮大厦

thumb_up

罕有放盘

实

841 呎

@9,512

local_fire_department 至HIT

售$800 万

实

841 呎

@9,512

售$800 万

local_fire_department 至HIT

马鞍山泓碧

thumb_up

泓碧**低密度豪宅,开扬远景,两房两厅,雅致装修**

实

511 呎

@14,677

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买

售$750 万

实

511 呎

@14,677

售$750 万

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买

沙田愉景花园

thumb_up

罕有❤️连平台🏕️❤️方正寬敞2️⃣房.

实

579 呎

@15,199

建

715 呎

@12,308

real_estate_agent 罕有放盘 hotel_class 楼王 flight_takeoff 移民急让 transfer_within_a_station 人才必选

售$880 万

实

579 呎

@15,199

建

715 呎

@12,308

售$880 万

real_estate_agent 罕有放盘 hotel_class 楼王 flight_takeoff 移民急让 transfer_within_a_station 人才必选

利率	15年	20年	25年	30年
1.000	$87,141	$66,961	$54,873	$46,831
1.500	$90,380	$70,259	$58,231	$50,250
2.000	$93,695	$73,657	$61,713	$53,817
2.500	$97,085	$77,154	$65,319	$57,530
3.000	$100,549	$80,749	$69,045	$61,386
3.500	$104,087	$84,442	$72,891	$65,381
3.625	$104,983	$85,380	$73,871	$66,401
4.000	$107,699	$88,231	$76,853	$69,512
4.500	$111,383	$92,114	$80,929	$73,773
5.000	$115,140	$96,090	$85,116	$78,161
5.500	$118,967	$100,156	$89,411	$82,670
6.000	$122,866	$104,312	$93,810	$87,295

每月供款$66,402

年期

30年

贷款金额

$14,560,000

總利息

$9,344,386

总贷款连利息

$23,904,386

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$43,983	$22,418	$66,401	$14,537,582
2	$43,916	$22,485	$66,401	$14,515,097
3	$43,848	$22,553	$66,401	$14,492,543
4	$43,780	$22,622	$66,401	$14,469,922
5	$43,711	$22,690	$66,401	$14,447,232
6	$43,643	$22,758	$66,401	$14,424,474
7	$43,574	$22,827	$66,401	$14,401,647
8	$43,505	$22,896	$66,401	$14,378,750
9	$43,436	$22,965	$66,401	$14,355,785
10	$43,366	$23,035	$66,401	$14,332,751
11	$43,297	$23,104	$66,401	$14,309,646
12	$43,227	$23,174	$66,401	$14,286,472

第1年供款共

$796,813

第1年利息

$523,285

第1年共還本金

$273,528

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$43,157	$23,244	$66,401	$14,263,228
14	$43,087	$23,314	$66,401	$14,239,914
15	$43,016	$23,385	$66,401	$14,216,529
16	$42,946	$23,455	$66,401	$14,193,074
17	$42,875	$23,526	$66,401	$14,169,548
18	$42,804	$23,597	$66,401	$14,145,951
19	$42,733	$23,669	$66,401	$14,122,282
20	$42,661	$23,740	$66,401	$14,098,542
21	$42,589	$23,812	$66,401	$14,074,730
22	$42,517	$23,884	$66,401	$14,050,847
23	$42,445	$23,956	$66,401	$14,026,891
24	$42,373	$24,028	$66,401	$14,002,863

第2年供款共

$796,813

第2年利息

$513,203

第2年共還本金

$283,609

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$42,300	$24,101	$66,401	$13,978,762
26	$42,228	$24,174	$66,401	$13,954,589
27	$42,154	$24,247	$66,401	$13,930,342
28	$42,081	$24,320	$66,401	$13,906,022
29	$42,008	$24,393	$66,401	$13,881,629
30	$41,934	$24,467	$66,401	$13,857,162
31	$41,860	$24,541	$66,401	$13,832,621
32	$41,786	$24,615	$66,401	$13,808,006
33	$41,712	$24,689	$66,401	$13,783,317
34	$41,637	$24,764	$66,401	$13,758,553
35	$41,562	$24,839	$66,401	$13,733,714
36	$41,487	$24,914	$66,401	$13,708,800

第3年供款共

$796,813

第3年利息

$502,750

第3年共還本金

$294,063

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$41,412	$24,989	$66,401	$13,683,811
38	$41,337	$25,065	$66,401	$13,658,746
39	$41,261	$25,140	$66,401	$13,633,606
40	$41,185	$25,216	$66,401	$13,608,390
41	$41,109	$25,292	$66,401	$13,583,097
42	$41,032	$25,369	$66,401	$13,557,729
43	$40,956	$25,445	$66,401	$13,532,283
44	$40,879	$25,522	$66,401	$13,506,761
45	$40,802	$25,599	$66,401	$13,481,162
46	$40,724	$25,677	$66,401	$13,455,485
47	$40,647	$25,754	$66,401	$13,429,731
48	$40,569	$25,832	$66,401	$13,403,898

第4年供款共

$796,813

第4年利息

$491,911

第4年共還本金

$304,902

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$40,491	$25,910	$66,401	$13,377,988
50	$40,413	$25,988	$66,401	$13,352,000
51	$40,334	$26,067	$66,401	$13,325,933
52	$40,255	$26,146	$66,401	$13,299,787
53	$40,176	$26,225	$66,401	$13,273,563
54	$40,097	$26,304	$66,401	$13,247,259
55	$40,018	$26,383	$66,401	$13,220,876
56	$39,938	$26,463	$66,401	$13,194,413
57	$39,858	$26,543	$66,401	$13,167,870
58	$39,778	$26,623	$66,401	$13,141,246
59	$39,698	$26,704	$66,401	$13,114,543
60	$39,617	$26,784	$66,401	$13,087,759

第5年供款共

$796,813

第5年利息

$480,673

第5年共還本金

$316,140

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$39,536	$26,865	$66,401	$13,060,894
62	$39,455	$26,946	$66,401	$13,033,947
63	$39,373	$27,028	$66,401	$13,006,920
64	$39,292	$27,109	$66,401	$12,979,810
65	$39,210	$27,191	$66,401	$12,952,619
66	$39,128	$27,273	$66,401	$12,925,346
67	$39,045	$27,356	$66,401	$12,897,990
68	$38,963	$27,438	$66,401	$12,870,552
69	$38,880	$27,521	$66,401	$12,843,030
70	$38,797	$27,604	$66,401	$12,815,426
71	$38,713	$27,688	$66,401	$12,787,738
72	$38,630	$27,771	$66,401	$12,759,967

第6年供款共

$796,813

第6年利息

$469,021

第6年共還本金

$327,792

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$38,546	$27,855	$66,401	$12,732,111
74	$38,462	$27,939	$66,401	$12,704,172
75	$38,377	$28,024	$66,401	$12,676,148
76	$38,293	$28,109	$66,401	$12,648,039
77	$38,208	$28,193	$66,401	$12,619,846
78	$38,122	$28,279	$66,401	$12,591,567
79	$38,037	$28,364	$66,401	$12,563,203
80	$37,951	$28,450	$66,401	$12,534,754
81	$37,865	$28,536	$66,401	$12,506,218
82	$37,779	$28,622	$66,401	$12,477,596
83	$37,693	$28,708	$66,401	$12,448,888
84	$37,606	$28,795	$66,401	$12,420,093

第7年供款共

$796,813

第7年利息

$456,939

第7年共還本金

$339,874

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$37,519	$28,882	$66,401	$12,391,211
86	$37,432	$28,969	$66,401	$12,362,241
87	$37,344	$29,057	$66,401	$12,333,184
88	$37,256	$29,145	$66,401	$12,304,040
89	$37,168	$29,233	$66,401	$12,274,807
90	$37,080	$29,321	$66,401	$12,245,486
91	$36,992	$29,409	$66,401	$12,216,077
92	$36,903	$29,498	$66,401	$12,186,579
93	$36,814	$29,587	$66,401	$12,156,991
94	$36,724	$29,677	$66,401	$12,127,314
95	$36,635	$29,766	$66,401	$12,097,548
96	$36,545	$29,856	$66,401	$12,067,691

第8年供款共

$796,813

第8年利息

$444,412

第8年共還本金

$352,401

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$36,454	$29,947	$66,401	$12,037,745
98	$36,364	$30,037	$66,401	$12,007,708
99	$36,273	$30,128	$66,401	$11,977,580
100	$36,182	$30,219	$66,401	$11,947,361
101	$36,091	$30,310	$66,401	$11,917,051
102	$35,999	$30,402	$66,401	$11,886,649
103	$35,908	$30,493	$66,401	$11,856,156
104	$35,815	$30,586	$66,401	$11,825,570
105	$35,723	$30,678	$66,401	$11,794,892
106	$35,630	$30,771	$66,401	$11,764,122
107	$35,537	$30,864	$66,401	$11,733,258
108	$35,444	$30,957	$66,401	$11,702,301

第9年供款共

$796,813

第9年利息

$431,423

第9年共還本金

$365,390

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$35,351	$31,050	$66,401	$11,671,251
110	$35,257	$31,144	$66,401	$11,640,107
111	$35,163	$31,238	$66,401	$11,608,868
112	$35,068	$31,333	$66,401	$11,577,536
113	$34,974	$31,427	$66,401	$11,546,109
114	$34,879	$31,522	$66,401	$11,514,586
115	$34,784	$31,617	$66,401	$11,482,969
116	$34,688	$31,713	$66,401	$11,451,256
117	$34,592	$31,809	$66,401	$11,419,447
118	$34,496	$31,905	$66,401	$11,387,542
119	$34,400	$32,001	$66,401	$11,355,541
120	$34,303	$32,098	$66,401	$11,323,443

第10年供款共

$796,813

第10年利息

$417,955

第10年共還本金

$378,858

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$34,206	$32,195	$66,401	$11,291,249
122	$34,109	$32,292	$66,401	$11,258,956
123	$34,011	$32,390	$66,401	$11,226,567
124	$33,914	$32,487	$66,401	$11,194,079
125	$33,815	$32,586	$66,401	$11,161,494
126	$33,717	$32,684	$66,401	$11,128,810
127	$33,618	$32,783	$66,401	$11,096,027
128	$33,519	$32,882	$66,401	$11,063,145
129	$33,420	$32,981	$66,401	$11,030,164
130	$33,320	$33,081	$66,401	$10,997,083
131	$33,220	$33,181	$66,401	$10,963,902
132	$33,120	$33,281	$66,401	$10,930,621

第11年供款共

$796,813

第11年利息

$403,991

第11年共還本金

$392,822

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$33,020	$33,381	$66,401	$10,897,240
134	$32,919	$33,482	$66,401	$10,863,758
135	$32,818	$33,583	$66,401	$10,830,174
136	$32,716	$33,685	$66,401	$10,796,489
137	$32,614	$33,787	$66,401	$10,762,703
138	$32,512	$33,889	$66,401	$10,728,814
139	$32,410	$33,991	$66,401	$10,694,823
140	$32,307	$34,094	$66,401	$10,660,729
141	$32,204	$34,197	$66,401	$10,626,532
142	$32,101	$34,300	$66,401	$10,592,232
143	$31,997	$34,404	$66,401	$10,557,828
144	$31,893	$34,508	$66,401	$10,523,321

第12年供款共

$796,813

第12年利息

$389,512

第12年共還本金

$407,301

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$31,789	$34,612	$66,401	$10,488,709
146	$31,685	$34,716	$66,401	$10,453,992
147	$31,580	$34,821	$66,401	$10,419,171
148	$31,475	$34,926	$66,401	$10,384,245
149	$31,369	$35,032	$66,401	$10,349,213
150	$31,263	$35,138	$66,401	$10,314,075
151	$31,157	$35,244	$66,401	$10,278,831
152	$31,051	$35,350	$66,401	$10,243,480
153	$30,944	$35,457	$66,401	$10,208,023
154	$30,837	$35,564	$66,401	$10,172,459
155	$30,729	$35,672	$66,401	$10,136,787
156	$30,622	$35,780	$66,401	$10,101,008

第13年供款共

$796,813

第13年利息

$374,500

第13年共還本金

$422,313

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$30,513	$35,888	$66,401	$10,065,120
158	$30,405	$35,996	$66,401	$10,029,124
159	$30,296	$36,105	$66,401	$9,993,019
160	$30,187	$36,214	$66,401	$9,956,805
161	$30,078	$36,323	$66,401	$9,920,482
162	$29,968	$36,433	$66,401	$9,884,049
163	$29,858	$36,543	$66,401	$9,847,506
164	$29,748	$36,653	$66,401	$9,810,853
165	$29,637	$36,764	$66,401	$9,774,089
166	$29,526	$36,875	$66,401	$9,737,213
167	$29,414	$36,987	$66,401	$9,700,227
168	$29,303	$37,098	$66,401	$9,663,129

第14年供款共

$796,813

第14年利息

$358,934

第14年共還本金

$437,879

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$29,191	$37,210	$66,401	$9,625,918
170	$29,078	$37,323	$66,401	$9,588,595
171	$28,966	$37,436	$66,401	$9,551,160
172	$28,852	$37,549	$66,401	$9,513,611
173	$28,739	$37,662	$66,401	$9,475,949
174	$28,625	$37,776	$66,401	$9,438,174
175	$28,511	$37,890	$66,401	$9,400,284
176	$28,397	$38,004	$66,401	$9,362,279
177	$28,282	$38,119	$66,401	$9,324,160
178	$28,167	$38,234	$66,401	$9,285,926
179	$28,051	$38,350	$66,401	$9,247,576
180	$27,935	$38,466	$66,401	$9,209,110

第15年供款共

$796,813

第15年利息

$342,794

第15年共還本金

$454,018

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$27,819	$38,582	$66,401	$9,170,528
182	$27,703	$38,698	$66,401	$9,131,830
183	$27,586	$38,815	$66,401	$9,093,015
184	$27,468	$38,933	$66,401	$9,054,082
185	$27,351	$39,050	$66,401	$9,015,032
186	$27,233	$39,168	$66,401	$8,975,864
187	$27,115	$39,286	$66,401	$8,936,577
188	$26,996	$39,405	$66,401	$8,897,172
189	$26,877	$39,524	$66,401	$8,857,648
190	$26,757	$39,644	$66,401	$8,818,004
191	$26,638	$39,763	$66,401	$8,778,241
192	$26,518	$39,883	$66,401	$8,738,357

第16年供款共

$796,813

第16年利息

$326,060

第16年共還本金

$470,753

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$26,397	$40,004	$66,401	$8,698,353
194	$26,276	$40,125	$66,401	$8,658,229
195	$26,155	$40,246	$66,401	$8,617,983
196	$26,033	$40,368	$66,401	$8,577,615
197	$25,912	$40,490	$66,401	$8,537,125
198	$25,789	$40,612	$66,401	$8,496,514
199	$25,667	$40,735	$66,401	$8,455,779
200	$25,543	$40,858	$66,401	$8,414,922
201	$25,420	$40,981	$66,401	$8,373,941
202	$25,296	$41,105	$66,401	$8,332,836
203	$25,172	$41,229	$66,401	$8,291,607
204	$25,048	$41,354	$66,401	$8,250,253

第17年供款共

$796,813

第17年利息

$308,709

第17年共還本金

$488,104

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$24,923	$41,478	$66,401	$8,208,775
206	$24,797	$41,604	$66,401	$8,167,171
207	$24,672	$41,729	$66,401	$8,125,442
208	$24,546	$41,855	$66,401	$8,083,586
209	$24,419	$41,982	$66,401	$8,041,604
210	$24,292	$42,109	$66,401	$7,999,496
211	$24,165	$42,236	$66,401	$7,957,260
212	$24,038	$42,364	$66,401	$7,914,896
213	$23,910	$42,491	$66,401	$7,872,405
214	$23,781	$42,620	$66,401	$7,829,785
215	$23,652	$42,749	$66,401	$7,787,036
216	$23,523	$42,878	$66,401	$7,744,159

第18年供款共

$796,813

第18年利息

$290,718

第18年共還本金

$506,095

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$23,394	$43,007	$66,401	$7,701,151
218	$23,264	$43,137	$66,401	$7,658,014
219	$23,134	$43,267	$66,401	$7,614,747
220	$23,003	$43,398	$66,401	$7,571,348
221	$22,872	$43,529	$66,401	$7,527,819
222	$22,740	$43,661	$66,401	$7,484,158
223	$22,608	$43,793	$66,401	$7,440,366
224	$22,476	$43,925	$66,401	$7,396,441
225	$22,343	$44,058	$66,401	$7,352,383
226	$22,210	$44,191	$66,401	$7,308,192
227	$22,077	$44,324	$66,401	$7,263,868
228	$21,943	$44,458	$66,401	$7,219,410

第19年供款共

$796,813

第19年利息

$272,064

第19年共還本金

$524,749

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$21,809	$44,592	$66,401	$7,174,818
230	$21,674	$44,727	$66,401	$7,130,090
231	$21,539	$44,862	$66,401	$7,085,228
232	$21,403	$44,998	$66,401	$7,040,230
233	$21,267	$45,134	$66,401	$6,995,097
234	$21,131	$45,270	$66,401	$6,949,827
235	$20,994	$45,407	$66,401	$6,904,420
236	$20,857	$45,544	$66,401	$6,858,876
237	$20,720	$45,682	$66,401	$6,813,194
238	$20,582	$45,820	$66,401	$6,767,375
239	$20,443	$45,958	$66,401	$6,721,417
240	$20,304	$46,097	$66,401	$6,675,320

第20年供款共

$796,813

第20年利息

$252,723

第20年共還本金

$544,090

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$20,165	$46,236	$66,401	$6,629,084
242	$20,025	$46,376	$66,401	$6,582,708
243	$19,885	$46,516	$66,401	$6,536,192
244	$19,745	$46,656	$66,401	$6,489,536
245	$19,604	$46,797	$66,401	$6,442,739
246	$19,462	$46,939	$66,401	$6,395,800
247	$19,321	$47,080	$66,401	$6,348,720
248	$19,178	$47,223	$66,401	$6,301,497
249	$19,036	$47,365	$66,401	$6,254,132
250	$18,893	$47,508	$66,401	$6,206,623
251	$18,749	$47,652	$66,401	$6,158,972
252	$18,605	$47,796	$66,401	$6,111,176

第21年供款共

$796,813

第21年利息

$232,669

第21年共還本金

$564,144

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$18,461	$47,940	$66,401	$6,063,236
254	$18,316	$48,085	$66,401	$6,015,150
255	$18,171	$48,230	$66,401	$5,966,920
256	$18,025	$48,376	$66,401	$5,918,544
257	$17,879	$48,522	$66,401	$5,870,022
258	$17,732	$48,669	$66,401	$5,821,353
259	$17,585	$48,816	$66,401	$5,772,538
260	$17,438	$48,963	$66,401	$5,723,574
261	$17,290	$49,111	$66,401	$5,674,463
262	$17,142	$49,259	$66,401	$5,625,204
263	$16,993	$49,408	$66,401	$5,575,796
264	$16,844	$49,558	$66,401	$5,526,238

第22年供款共

$796,813

第22年利息

$211,875

第22年共還本金

$584,938

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$16,694	$49,707	$66,401	$5,476,531
266	$16,544	$49,857	$66,401	$5,426,673
267	$16,393	$50,008	$66,401	$5,376,665
268	$16,242	$50,159	$66,401	$5,326,506
269	$16,090	$50,311	$66,401	$5,276,196
270	$15,939	$50,463	$66,401	$5,225,733
271	$15,786	$50,615	$66,401	$5,175,118
272	$15,633	$50,768	$66,401	$5,124,350
273	$15,480	$50,921	$66,401	$5,073,429
274	$15,326	$51,075	$66,401	$5,022,354
275	$15,172	$51,229	$66,401	$4,971,125
276	$15,017	$51,384	$66,401	$4,919,740

第23年供款共

$796,813

第23年利息

$190,315

第23年共還本金

$606,498

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$14,862	$51,539	$66,401	$4,868,201
278	$14,706	$51,695	$66,401	$4,816,506
279	$14,550	$51,851	$66,401	$4,764,655
280	$14,393	$52,008	$66,401	$4,712,647
281	$14,236	$52,165	$66,401	$4,660,482
282	$14,079	$52,323	$66,401	$4,608,160
283	$13,920	$52,481	$66,401	$4,555,679
284	$13,762	$52,639	$66,401	$4,503,040
285	$13,603	$52,798	$66,401	$4,450,242
286	$13,443	$52,958	$66,401	$4,397,284
287	$13,283	$53,118	$66,401	$4,344,166
288	$13,123	$53,278	$66,401	$4,290,888

第24年供款共

$796,813

第24年利息

$167,961

第24年共還本金

$628,852

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$12,962	$53,439	$66,401	$4,237,449
290	$12,801	$53,600	$66,401	$4,183,849
291	$12,639	$53,762	$66,401	$4,130,087
292	$12,476	$53,925	$66,401	$4,076,162
293	$12,313	$54,088	$66,401	$4,022,074
294	$12,150	$54,251	$66,401	$3,967,823
295	$11,986	$54,415	$66,401	$3,913,408
296	$11,822	$54,579	$66,401	$3,858,829
297	$11,657	$54,744	$66,401	$3,804,085
298	$11,492	$54,910	$66,401	$3,749,175
299	$11,326	$55,075	$66,401	$3,694,100
300	$11,159	$55,242	$66,401	$3,638,858

第25年供款共

$796,813

第25年利息

$144,782

第25年共還本金

$652,031

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$10,992	$55,409	$66,401	$3,583,449
302	$10,825	$55,576	$66,401	$3,527,873
303	$10,657	$55,744	$66,401	$3,472,129
304	$10,489	$55,912	$66,401	$3,416,217
305	$10,320	$56,081	$66,401	$3,360,136
306	$10,150	$56,251	$66,401	$3,303,885
307	$9,980	$56,421	$66,401	$3,247,464
308	$9,810	$56,591	$66,401	$3,190,873
309	$9,639	$56,762	$66,401	$3,134,111
310	$9,468	$56,933	$66,401	$3,077,178
311	$9,296	$57,105	$66,401	$3,020,072
312	$9,123	$57,278	$66,401	$2,962,795

第26年供款共

$796,813

第26年利息

$120,749

第26年共還本金

$676,063

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$8,950	$57,451	$66,401	$2,905,344
314	$8,777	$57,625	$66,401	$2,847,719
315	$8,602	$57,799	$66,401	$2,789,920
316	$8,428	$57,973	$66,401	$2,731,947
317	$8,253	$58,148	$66,401	$2,673,799
318	$8,077	$58,324	$66,401	$2,615,475
319	$7,901	$58,500	$66,401	$2,556,975
320	$7,724	$58,677	$66,401	$2,498,298
321	$7,547	$58,854	$66,401	$2,439,444
322	$7,369	$59,032	$66,401	$2,380,412
323	$7,191	$59,210	$66,401	$2,321,202
324	$7,012	$59,389	$66,401	$2,261,813

第27年供款共

$796,813

第27年利息

$95,831

第27年共還本金

$700,982

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$6,833	$59,569	$66,401	$2,202,244
326	$6,653	$59,748	$66,401	$2,142,496
327	$6,472	$59,929	$66,401	$2,082,567
328	$6,291	$60,110	$66,401	$2,022,457
329	$6,110	$60,292	$66,401	$1,962,165
330	$5,927	$60,474	$66,401	$1,901,691
331	$5,745	$60,656	$66,401	$1,841,035
332	$5,561	$60,840	$66,401	$1,780,195
333	$5,378	$61,023	$66,401	$1,719,172
334	$5,193	$61,208	$66,401	$1,657,964
335	$5,008	$61,393	$66,401	$1,596,572
336	$4,823	$61,578	$66,401	$1,534,994

第28年供款共

$796,813

第28年利息

$69,994

第28年共還本金

$726,819

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$4,637	$61,764	$66,401	$1,473,229
338	$4,450	$61,951	$66,401	$1,411,279
339	$4,263	$62,138	$66,401	$1,349,141
340	$4,076	$62,326	$66,401	$1,286,815
341	$3,887	$62,514	$66,401	$1,224,302
342	$3,698	$62,703	$66,401	$1,161,599
343	$3,509	$62,892	$66,401	$1,098,707
344	$3,319	$63,082	$66,401	$1,035,625
345	$3,128	$63,273	$66,401	$972,352
346	$2,937	$63,464	$66,401	$908,888
347	$2,746	$63,655	$66,401	$845,233
348	$2,553	$63,848	$66,401	$781,385

第29年供款共

$796,813

第29年利息

$43,204

第29年共還本金

$753,608

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,360	$64,041	$66,401	$717,345
350	$2,167	$64,234	$66,401	$653,110
351	$1,973	$64,428	$66,401	$588,682
352	$1,778	$64,623	$66,401	$524,060
353	$1,583	$64,818	$66,401	$459,242
354	$1,387	$65,014	$66,401	$394,228
355	$1,191	$65,210	$66,401	$329,018
356	$994	$65,407	$66,401	$263,610
357	$796	$65,605	$66,401	$198,006
358	$598	$65,803	$66,401	$132,203
359	$399	$66,002	$66,401	$66,201
360	$200	$66,201	$66,401	$0

第30年供款共

$796,813

第30年利息

$15,428

第30年共還本金

$781,385

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$17,674,386

免责声明

笋盘推介

按揭保险费
info