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$18,653,749

每月供款
$73,361

首期

$-8,086,000

总贷款额

$16,086,000

總利息

$10,323,749

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-7,756,000

$146,721

置业成本总预算

HK$-7,756,000

首期

$-8,086,000
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

$146,721

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

大埔逸珑湾

thumb_up

蚀让盘大两房放盘有票有倾

实

639 呎

@11,424

local_fire_department 至HIT price_change 蚀让盘 transfer_within_a_station 人才必选

售$730 万

实

639 呎

@11,424

售$730 万

local_fire_department 至HIT price_change 蚀让盘 transfer_within_a_station 人才必选

大埔天钻第08座

thumb_up

天钻2房靓装开扬景观

实

551 呎

@13,793

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

售$760 万

实

551 呎

@13,793

售$760 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

西贡北围上村

thumb_up

nice view,

建

700 呎

@12,143

real_estate_agent 罕有放盘

售$850 万

建

700 呎

@12,143

售$850 万

real_estate_agent 罕有放盘

大埔新峰花园第01期第10座

thumb_up

大埔新峰花园罕有靓装

实

778 呎

@9,871

local_fire_department 至HIT flight_takeoff 移民急让

售$768 万

实

778 呎

@9,871

售$768 万

local_fire_department 至HIT flight_takeoff 移民急让

马鞍山海典湾第05座

thumb_up

海典湾@高层靓海景@

实

561 呎

@14,260

建

756 呎

@10,582

real_estate_agent 罕有放盘 local_offer 低水笋价 verified 首置必买 pets 爱竉必选

售$800 万

实

561 呎

@14,260

建

756 呎

@10,582

售$800 万

real_estate_agent 罕有放盘 local_offer 低水笋价 verified 首置必买 pets 爱竉必选

马鞍山翠拥华庭第08座

thumb_up

马鞍山翠拥华庭

实

844 呎

@10,664

建

1,080 呎

@8,333

local_fire_department 至HIT

售$900 万

实

844 呎

@10,664

建

1,080 呎

@8,333

售$900 万

local_fire_department 至HIT

粉岭广福苑

thumb_up

靓装修大单位即买即住

实

916 呎

@9,279

建

1,235 呎

@6,883

local_fire_department 至HIT real_estate_agent 罕有放盘 transfer_within_a_station 人才必选

售$850 万

实

916 呎

@9,279

建

1,235 呎

@6,883

售$850 万

local_fire_department 至HIT real_estate_agent 罕有放盘 transfer_within_a_station 人才必选

马鞍山晓峰湾畔第05座

thumb_up

晓峰湾畔三房前排海必睇

实

653 呎

@12,711

建

827 呎

@10,036

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 flight_takeoff 移民急让

售$830 万

实

653 呎

@12,711

建

827 呎

@10,036

售$830 万

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 flight_takeoff 移民急让

独家

VR实景

粉岭牵晴间第12座

thumb_up

孟母三迁，业主割爱卖楼【世纪21奇丰独家代理】

实

714 呎

@12,185

建

978 呎

@8,896

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

售$870 万

实

714 呎

@12,185

建

978 呎

@8,896

售$870 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

沙田滨景花园

thumb_up

罕有高层河景大则3房必选

实

645 呎

@11,860

建

781 呎

@9,795

local_fire_department 至HIT

售$765 万

实

645 呎

@11,860

建

781 呎

@9,795

售$765 万

local_fire_department 至HIT

沙田玖珑山

thumb_up

九肚山开扬园林景观^宁静舒适2房[屋苑专属客车直达大围MTR站].

实

657 呎

@13,546

local_fire_department 至HIT directions_run 即走 pets 爱竉必选 price_change 蚀让盘

售$890 万

实

657 呎

@13,546

售$890 万

local_fire_department 至HIT directions_run 即走 pets 爱竉必选 price_change 蚀让盘

西贡高塘

thumb_up

高塘

建

1,500 呎

@5,667

售$850 万

建

1,500 呎

@5,667

售$850 万

利率	15年	20年	25年	30年
1.000	$96,274	$73,979	$60,624	$51,739
1.500	$99,853	$77,622	$64,334	$55,516
2.000	$103,515	$81,376	$68,181	$59,457
2.500	$107,260	$85,240	$72,164	$63,559
3.000	$111,087	$89,213	$76,282	$67,819
3.500	$114,996	$93,292	$80,530	$72,233
3.625	$115,986	$94,329	$81,613	$73,360
4.000	$118,986	$97,478	$84,908	$76,797
4.500	$123,057	$101,768	$89,411	$81,505
5.000	$127,207	$106,160	$94,037	$86,353
5.500	$131,436	$110,654	$98,782	$91,335
6.000	$135,743	$115,245	$103,642	$96,444

每月供款$73,361

年期

30年

贷款金额

$16,086,000

總利息

$10,323,749

总贷款连利息

$26,409,749

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$48,593	$24,767	$73,360	$16,061,233
2	$48,518	$24,842	$73,360	$16,036,391
3	$48,443	$24,917	$73,360	$16,011,473
4	$48,368	$24,992	$73,360	$15,986,481
5	$48,292	$25,068	$73,360	$15,961,413
6	$48,217	$25,144	$73,360	$15,936,269
7	$48,141	$25,220	$73,360	$15,911,050
8	$48,065	$25,296	$73,360	$15,885,754
9	$47,988	$25,372	$73,360	$15,860,382
10	$47,912	$25,449	$73,360	$15,834,933
11	$47,835	$25,526	$73,360	$15,809,407
12	$47,758	$25,603	$73,360	$15,783,805

第1年供款共

$880,325

第1年利息

$578,129

第1年共還本金

$302,195

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$47,680	$25,680	$73,360	$15,758,124
14	$47,603	$25,758	$73,360	$15,732,367
15	$47,525	$25,836	$73,360	$15,706,531
16	$47,447	$25,914	$73,360	$15,680,617
17	$47,369	$25,992	$73,360	$15,654,626
18	$47,290	$26,070	$73,360	$15,628,555
19	$47,211	$26,149	$73,360	$15,602,406
20	$47,132	$26,228	$73,360	$15,576,178
21	$47,053	$26,307	$73,360	$15,549,870
22	$46,974	$26,387	$73,360	$15,523,484
23	$46,894	$26,467	$73,360	$15,497,017
24	$46,814	$26,547	$73,360	$15,470,471

第2年供款共

$880,325

第2年利息

$566,991

第2年共還本金

$313,334

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$46,734	$26,627	$73,360	$15,443,844
26	$46,653	$26,707	$73,360	$15,417,137
27	$46,573	$26,788	$73,360	$15,390,349
28	$46,492	$26,869	$73,360	$15,363,480
29	$46,411	$26,950	$73,360	$15,336,530
30	$46,329	$27,031	$73,360	$15,309,499
31	$46,247	$27,113	$73,360	$15,282,386
32	$46,166	$27,195	$73,360	$15,255,191
33	$46,083	$27,277	$73,360	$15,227,914
34	$46,001	$27,359	$73,360	$15,200,555
35	$45,918	$27,442	$73,360	$15,173,113
36	$45,835	$27,525	$73,360	$15,145,588

第3年供款共

$880,325

第3年利息

$555,442

第3年共還本金

$324,883

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$45,752	$27,608	$73,360	$15,117,980
38	$45,669	$27,692	$73,360	$15,090,288
39	$45,585	$27,775	$73,360	$15,062,513
40	$45,501	$27,859	$73,360	$15,034,654
41	$45,417	$27,943	$73,360	$15,006,711
42	$45,333	$28,028	$73,360	$14,978,683
43	$45,248	$28,112	$73,360	$14,950,571
44	$45,163	$28,197	$73,360	$14,922,373
45	$45,078	$28,282	$73,360	$14,894,091
46	$44,993	$28,368	$73,360	$14,865,723
47	$44,907	$28,454	$73,360	$14,837,270
48	$44,821	$28,539	$73,360	$14,808,730

第4年供款共

$880,325

第4年利息

$543,467

第4年共還本金

$336,858

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$44,735	$28,626	$73,360	$14,780,104
50	$44,648	$28,712	$73,360	$14,751,392
51	$44,561	$28,799	$73,360	$14,722,593
52	$44,475	$28,886	$73,360	$14,693,707
53	$44,387	$28,973	$73,360	$14,664,734
54	$44,300	$29,061	$73,360	$14,635,674
55	$44,212	$29,148	$73,360	$14,606,525
56	$44,124	$29,237	$73,360	$14,577,289
57	$44,036	$29,325	$73,360	$14,547,964
58	$43,947	$29,413	$73,360	$14,518,550
59	$43,858	$29,502	$73,360	$14,489,048
60	$43,769	$29,591	$73,360	$14,459,457

第5年供款共

$880,325

第5年利息

$531,051

第5年共還本金

$349,274

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$43,680	$29,681	$73,360	$14,429,776
62	$43,590	$29,770	$73,360	$14,400,005
63	$43,500	$29,860	$73,360	$14,370,145
64	$43,410	$29,951	$73,360	$14,340,194
65	$43,319	$30,041	$73,360	$14,310,153
66	$43,229	$30,132	$73,360	$14,280,021
67	$43,138	$30,223	$73,360	$14,249,798
68	$43,046	$30,314	$73,360	$14,219,484
69	$42,955	$30,406	$73,360	$14,189,079
70	$42,863	$30,498	$73,360	$14,158,581
71	$42,771	$30,590	$73,360	$14,127,991
72	$42,678	$30,682	$73,360	$14,097,309

第6年供款共

$880,325

第6年利息

$518,178

第6年共還本金

$362,147

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$42,586	$30,775	$73,360	$14,066,534
74	$42,493	$30,868	$73,360	$14,035,667
75	$42,399	$30,961	$73,360	$14,004,706
76	$42,306	$31,055	$73,360	$13,973,651
77	$42,212	$31,148	$73,360	$13,942,503
78	$42,118	$31,242	$73,360	$13,911,260
79	$42,024	$31,337	$73,360	$13,879,924
80	$41,929	$31,431	$73,360	$13,848,492
81	$41,834	$31,526	$73,360	$13,816,966
82	$41,739	$31,622	$73,360	$13,785,344
83	$41,643	$31,717	$73,360	$13,753,627
84	$41,547	$31,813	$73,360	$13,721,814

第7年供款共

$880,325

第7年利息

$504,830

第7年共還本金

$375,495

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$41,451	$31,909	$73,360	$13,689,905
86	$41,355	$32,005	$73,360	$13,657,899
87	$41,258	$32,102	$73,360	$13,625,797
88	$41,161	$32,199	$73,360	$13,593,598
89	$41,064	$32,296	$73,360	$13,561,302
90	$40,966	$32,394	$73,360	$13,528,908
91	$40,869	$32,492	$73,360	$13,496,416
92	$40,770	$32,590	$73,360	$13,463,826
93	$40,672	$32,688	$73,360	$13,431,137
94	$40,573	$32,787	$73,360	$13,398,350
95	$40,474	$32,886	$73,360	$13,365,464
96	$40,375	$32,986	$73,360	$13,332,478

第8年供款共

$880,325

第8年利息

$490,989

第8年共還本金

$389,336

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$40,275	$33,085	$73,360	$13,299,393
98	$40,175	$33,185	$73,360	$13,266,208
99	$40,075	$33,285	$73,360	$13,232,922
100	$39,974	$33,386	$73,360	$13,199,537
101	$39,874	$33,487	$73,360	$13,166,050
102	$39,772	$33,588	$73,360	$13,132,462
103	$39,671	$33,689	$73,360	$13,098,772
104	$39,569	$33,791	$73,360	$13,064,981
105	$39,467	$33,893	$73,360	$13,031,088
106	$39,365	$33,996	$73,360	$12,997,092
107	$39,262	$34,098	$73,360	$12,962,994
108	$39,159	$34,201	$73,360	$12,928,792

第9年供款共

$880,325

第9年利息

$476,639

第9年共還本金

$403,686

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$39,056	$34,305	$73,360	$12,894,488
110	$38,952	$34,408	$73,360	$12,860,079
111	$38,848	$34,512	$73,360	$12,825,567
112	$38,744	$34,617	$73,360	$12,790,951
113	$38,639	$34,721	$73,360	$12,756,230
114	$38,534	$34,826	$73,360	$12,721,404
115	$38,429	$34,931	$73,360	$12,686,472
116	$38,324	$35,037	$73,360	$12,651,436
117	$38,218	$35,143	$73,360	$12,616,293
118	$38,112	$35,249	$73,360	$12,581,044
119	$38,005	$35,355	$73,360	$12,545,689
120	$37,898	$35,462	$73,360	$12,510,227

第10年供款共

$880,325

第10年利息

$461,760

第10年共還本金

$418,565

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$37,791	$35,569	$73,360	$12,474,658
122	$37,684	$35,677	$73,360	$12,438,982
123	$37,576	$35,784	$73,360	$12,403,197
124	$37,468	$35,892	$73,360	$12,367,305
125	$37,360	$36,001	$73,360	$12,331,304
126	$37,251	$36,110	$73,360	$12,295,195
127	$37,142	$36,219	$73,360	$12,258,976
128	$37,032	$36,328	$73,360	$12,222,648
129	$36,923	$36,438	$73,360	$12,186,210
130	$36,813	$36,548	$73,360	$12,149,662
131	$36,702	$36,658	$73,360	$12,113,004
132	$36,591	$36,769	$73,360	$12,076,235

第11年供款共

$880,325

第11年利息

$446,332

第11年共還本金

$433,993

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$36,480	$36,880	$73,360	$12,039,355
134	$36,369	$36,992	$73,360	$12,002,363
135	$36,257	$37,103	$73,360	$11,965,260
136	$36,145	$37,215	$73,360	$11,928,044
137	$36,033	$37,328	$73,360	$11,890,717
138	$35,920	$37,441	$73,360	$11,853,276
139	$35,807	$37,554	$73,360	$11,815,722
140	$35,693	$37,667	$73,360	$11,778,055
141	$35,580	$37,781	$73,360	$11,740,274
142	$35,465	$37,895	$73,360	$11,702,379
143	$35,351	$38,009	$73,360	$11,664,370
144	$35,236	$38,124	$73,360	$11,626,246

第12年供款共

$880,325

第12年利息

$430,336

第12年共還本金

$449,989

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$35,121	$38,239	$73,360	$11,588,006
146	$35,005	$38,355	$73,360	$11,549,651
147	$34,890	$38,471	$73,360	$11,511,180
148	$34,773	$38,587	$73,360	$11,472,593
149	$34,657	$38,704	$73,360	$11,433,890
150	$34,540	$38,821	$73,360	$11,395,069
151	$34,423	$38,938	$73,360	$11,356,131
152	$34,305	$39,055	$73,360	$11,317,076
153	$34,187	$39,173	$73,360	$11,277,903
154	$34,069	$39,292	$73,360	$11,238,611
155	$33,950	$39,410	$73,360	$11,199,200
156	$33,831	$39,529	$73,360	$11,159,671

第13年供款共

$880,325

第13年利息

$413,750

第13年共還本金

$466,575

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$33,712	$39,649	$73,360	$11,120,022
158	$33,592	$39,769	$73,360	$11,080,253
159	$33,472	$39,889	$73,360	$11,040,364
160	$33,351	$40,009	$73,360	$11,000,355
161	$33,230	$40,130	$73,360	$10,960,225
162	$33,109	$40,251	$73,360	$10,919,974
163	$32,987	$40,373	$73,360	$10,879,601
164	$32,865	$40,495	$73,360	$10,839,106
165	$32,743	$40,617	$73,360	$10,798,488
166	$32,620	$40,740	$73,360	$10,757,748
167	$32,497	$40,863	$73,360	$10,716,885
168	$32,374	$40,986	$73,360	$10,675,899

第14年供款共

$880,325

第14年利息

$396,553

第14年共還本金

$483,772

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$32,250	$41,110	$73,360	$10,634,789
170	$32,126	$41,234	$73,360	$10,593,554
171	$32,001	$41,359	$73,360	$10,552,195
172	$31,876	$41,484	$73,360	$10,510,711
173	$31,751	$41,609	$73,360	$10,469,102
174	$31,625	$41,735	$73,360	$10,427,367
175	$31,499	$41,861	$73,360	$10,385,506
176	$31,373	$41,988	$73,360	$10,343,518
177	$31,246	$42,114	$73,360	$10,301,404
178	$31,119	$42,242	$73,360	$10,259,162
179	$30,991	$42,369	$73,360	$10,216,793
180	$30,863	$42,497	$73,360	$10,174,296

第15年供款共

$880,325

第15年利息

$378,722

第15年共還本金

$501,603

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$30,735	$42,626	$73,360	$10,131,670
182	$30,606	$42,754	$73,360	$10,088,916
183	$30,477	$42,883	$73,360	$10,046,032
184	$30,347	$43,013	$73,360	$10,003,019
185	$30,217	$43,143	$73,360	$9,959,876
186	$30,087	$43,273	$73,360	$9,916,603
187	$29,956	$43,404	$73,360	$9,873,199
188	$29,825	$43,535	$73,360	$9,829,664
189	$29,694	$43,667	$73,360	$9,785,997
190	$29,562	$43,799	$73,360	$9,742,199
191	$29,430	$43,931	$73,360	$9,698,268
192	$29,297	$44,064	$73,360	$9,654,204

第16年供款共

$880,325

第16年利息

$360,234

第16年共還本金

$520,091

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$29,164	$44,197	$73,360	$9,610,008
194	$29,030	$44,330	$73,360	$9,565,678
195	$28,896	$44,464	$73,360	$9,521,213
196	$28,762	$44,598	$73,360	$9,476,615
197	$28,627	$44,733	$73,360	$9,431,882
198	$28,492	$44,868	$73,360	$9,387,014
199	$28,357	$45,004	$73,360	$9,342,010
200	$28,221	$45,140	$73,360	$9,296,870
201	$28,084	$45,276	$73,360	$9,251,594
202	$27,948	$45,413	$73,360	$9,206,181
203	$27,810	$45,550	$73,360	$9,160,631
204	$27,673	$45,688	$73,360	$9,114,943

第17年供款共

$880,325

第17年利息

$341,064

第17年共還本金

$539,261

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$27,535	$45,826	$73,360	$9,069,118
206	$27,396	$45,964	$73,360	$9,023,154
207	$27,257	$46,103	$73,360	$8,977,051
208	$27,118	$46,242	$73,360	$8,930,808
209	$26,978	$46,382	$73,360	$8,884,426
210	$26,838	$46,522	$73,360	$8,837,904
211	$26,698	$46,663	$73,360	$8,791,242
212	$26,557	$46,804	$73,360	$8,744,438
213	$26,415	$46,945	$73,360	$8,697,493
214	$26,274	$47,087	$73,360	$8,650,407
215	$26,131	$47,229	$73,360	$8,603,178
216	$25,989	$47,372	$73,360	$8,555,806

第18年供款共

$880,325

第18年利息

$321,188

第18年共還本金

$559,137

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$25,846	$47,515	$73,360	$8,508,291
218	$25,702	$47,658	$73,360	$8,460,633
219	$25,558	$47,802	$73,360	$8,412,831
220	$25,414	$47,947	$73,360	$8,364,884
221	$25,269	$48,091	$73,360	$8,316,793
222	$25,124	$48,237	$73,360	$8,268,556
223	$24,978	$48,382	$73,360	$8,220,173
224	$24,832	$48,529	$73,360	$8,171,645
225	$24,685	$48,675	$73,360	$8,122,969
226	$24,538	$48,822	$73,360	$8,074,147
227	$24,391	$48,970	$73,360	$8,025,177
228	$24,243	$49,118	$73,360	$7,976,060

第19年供款共

$880,325

第19年利息

$300,579

第19年共還本金

$579,746

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$24,094	$49,266	$73,360	$7,926,794
230	$23,946	$49,415	$73,360	$7,877,379
231	$23,796	$49,564	$73,360	$7,827,815
232	$23,647	$49,714	$73,360	$7,778,101
233	$23,496	$49,864	$73,360	$7,728,237
234	$23,346	$50,015	$73,360	$7,678,222
235	$23,195	$50,166	$73,360	$7,628,056
236	$23,043	$50,317	$73,360	$7,577,739
237	$22,891	$50,469	$73,360	$7,527,269
238	$22,739	$50,622	$73,360	$7,476,648
239	$22,586	$50,775	$73,360	$7,425,873
240	$22,432	$50,928	$73,360	$7,374,945

第20年供款共

$880,325

第20年利息

$279,210

第20年共還本金

$601,115

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$22,278	$51,082	$73,360	$7,323,863
242	$22,124	$51,236	$73,360	$7,272,627
243	$21,969	$51,391	$73,360	$7,221,236
244	$21,814	$51,546	$73,360	$7,169,689
245	$21,658	$51,702	$73,360	$7,117,987
246	$21,502	$51,858	$73,360	$7,066,129
247	$21,346	$52,015	$73,360	$7,014,114
248	$21,188	$52,172	$73,360	$6,961,943
249	$21,031	$52,330	$73,360	$6,909,613
250	$20,873	$52,488	$73,360	$6,857,125
251	$20,714	$52,646	$73,360	$6,804,479
252	$20,555	$52,805	$73,360	$6,751,674

第21年供款共

$880,325

第21年利息

$257,054

第21年共還本金

$623,271

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$20,396	$52,965	$73,360	$6,698,709
254	$20,236	$53,125	$73,360	$6,645,584
255	$20,075	$53,285	$73,360	$6,592,299
256	$19,914	$53,446	$73,360	$6,538,853
257	$19,753	$53,608	$73,360	$6,485,245
258	$19,591	$53,770	$73,360	$6,431,476
259	$19,428	$53,932	$73,360	$6,377,544
260	$19,265	$54,095	$73,360	$6,323,449
261	$19,102	$54,258	$73,360	$6,269,191
262	$18,938	$54,422	$73,360	$6,214,768
263	$18,774	$54,587	$73,360	$6,160,182
264	$18,609	$54,752	$73,360	$6,105,430

第22年供款共

$880,325

第22年利息

$234,081

第22年共還本金

$646,244

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$18,443	$54,917	$73,360	$6,050,513
266	$18,278	$55,083	$73,360	$5,995,431
267	$18,111	$55,249	$73,360	$5,940,181
268	$17,944	$55,416	$73,360	$5,884,765
269	$17,777	$55,584	$73,360	$5,829,182
270	$17,609	$55,751	$73,360	$5,773,430
271	$17,441	$55,920	$73,360	$5,717,510
272	$17,272	$56,089	$73,360	$5,661,422
273	$17,102	$56,258	$73,360	$5,605,163
274	$16,932	$56,428	$73,360	$5,548,735
275	$16,762	$56,599	$73,360	$5,492,137
276	$16,591	$56,770	$73,360	$5,435,367

第23年供款共

$880,325

第23年利息

$210,262

第23年共還本金

$670,063

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$16,419	$56,941	$73,360	$5,378,426
278	$16,247	$57,113	$73,360	$5,321,313
279	$16,075	$57,286	$73,360	$5,264,027
280	$15,902	$57,459	$73,360	$5,206,569
281	$15,728	$57,632	$73,360	$5,148,936
282	$15,554	$57,806	$73,360	$5,091,130
283	$15,379	$57,981	$73,360	$5,033,149
284	$15,204	$58,156	$73,360	$4,974,993
285	$15,029	$58,332	$73,360	$4,916,661
286	$14,852	$58,508	$73,360	$4,858,153
287	$14,676	$58,685	$73,360	$4,799,469
288	$14,498	$58,862	$73,360	$4,740,607

第24年供款共

$880,325

第24年利息

$185,564

第24年共還本金

$694,761

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$14,321	$59,040	$73,360	$4,681,567
290	$14,142	$59,218	$73,360	$4,622,348
291	$13,963	$59,397	$73,360	$4,562,951
292	$13,784	$59,576	$73,360	$4,503,375
293	$13,604	$59,756	$73,360	$4,443,618
294	$13,423	$59,937	$73,360	$4,383,681
295	$13,242	$60,118	$73,360	$4,323,563
296	$13,061	$60,300	$73,360	$4,263,264
297	$12,879	$60,482	$73,360	$4,202,782
298	$12,696	$60,665	$73,360	$4,142,117
299	$12,513	$60,848	$73,360	$4,081,270
300	$12,329	$61,032	$73,360	$4,020,238

第25年供款共

$880,325

第25年利息

$159,957

第25年共還本金

$720,368

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$12,144	$61,216	$73,360	$3,959,022
302	$11,960	$61,401	$73,360	$3,897,621
303	$11,774	$61,586	$73,360	$3,836,035
304	$11,588	$61,772	$73,360	$3,774,263
305	$11,401	$61,959	$73,360	$3,712,304
306	$11,214	$62,146	$73,360	$3,650,157
307	$11,027	$62,334	$73,360	$3,587,824
308	$10,838	$62,522	$73,360	$3,525,301
309	$10,649	$62,711	$73,360	$3,462,590
310	$10,460	$62,901	$73,360	$3,399,690
311	$10,270	$63,091	$73,360	$3,336,599
312	$10,079	$63,281	$73,360	$3,273,318

第26年供款共

$880,325

第26年利息

$133,405

第26年共還本金

$746,920

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$9,888	$63,472	$73,360	$3,209,846
314	$9,696	$63,664	$73,360	$3,146,182
315	$9,504	$63,856	$73,360	$3,082,326
316	$9,311	$64,049	$73,360	$3,018,276
317	$9,118	$64,243	$73,360	$2,954,034
318	$8,924	$64,437	$73,360	$2,889,597
319	$8,729	$64,631	$73,360	$2,824,965
320	$8,534	$64,827	$73,360	$2,760,139
321	$8,338	$65,022	$73,360	$2,695,116
322	$8,141	$65,219	$73,360	$2,629,897
323	$7,944	$65,416	$73,360	$2,564,481
324	$7,747	$65,614	$73,360	$2,498,868

第27年供款共

$880,325

第27年利息

$105,875

第27年共還本金

$774,450

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$7,549	$65,812	$73,360	$2,433,056
326	$7,350	$66,011	$73,360	$2,367,046
327	$7,150	$66,210	$73,360	$2,300,836
328	$6,950	$66,410	$73,360	$2,234,426
329	$6,750	$66,611	$73,360	$2,167,815
330	$6,549	$66,812	$73,360	$2,101,003
331	$6,347	$67,014	$73,360	$2,033,990
332	$6,144	$67,216	$73,360	$1,966,774
333	$5,941	$67,419	$73,360	$1,899,354
334	$5,738	$67,623	$73,360	$1,831,732
335	$5,533	$67,827	$73,360	$1,763,905
336	$5,328	$68,032	$73,360	$1,695,873

第28年供款共

$880,325

第28年利息

$77,330

第28年共還本金

$802,995

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$5,123	$68,237	$73,360	$1,627,635
338	$4,917	$68,444	$73,360	$1,559,192
339	$4,710	$68,650	$73,360	$1,490,541
340	$4,503	$68,858	$73,360	$1,421,684
341	$4,295	$69,066	$73,360	$1,352,618
342	$4,086	$69,274	$73,360	$1,283,343
343	$3,877	$69,484	$73,360	$1,213,860
344	$3,667	$69,694	$73,360	$1,144,166
345	$3,456	$69,904	$73,360	$1,074,262
346	$3,245	$70,115	$73,360	$1,004,147
347	$3,033	$70,327	$73,360	$933,820
348	$2,821	$70,539	$73,360	$863,280

第29年供款共

$880,325

第29年利息

$47,733

第29年共還本金

$832,592

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,608	$70,753	$73,360	$792,528
350	$2,394	$70,966	$73,360	$721,561
351	$2,180	$71,181	$73,360	$650,381
352	$1,965	$71,396	$73,360	$578,985
353	$1,749	$71,611	$73,360	$507,374
354	$1,533	$71,828	$73,360	$435,546
355	$1,316	$72,045	$73,360	$363,501
356	$1,098	$72,262	$73,360	$291,239
357	$880	$72,481	$73,360	$218,758
358	$661	$72,700	$73,360	$146,059
359	$441	$72,919	$73,360	$73,139
360	$221	$73,139	$73,360	$0

第30年供款共

$880,325

第30年利息

$17,045

第30年共還本金

$863,280

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$18,653,749

免责声明

笋盘推介

按揭保险费
info