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$21,061,983

每月供款
$92,728

首期

$-12,650,000

总贷款额

$20,650,000

總利息

$12,731,983

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-12,320,000

$185,455

置业成本总预算

HK$-12,320,000

首期

$-12,650,000
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

$185,455

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

沙田帝堡城第06座

thumb_up

罕有玻璃屋连天台　新鸿基名牌两房

实

580 呎

@13,448

建

726 呎

@10,744

local_fire_department 至HIT hotel_class 楼王

售$780 万

实

580 呎

@13,448

建

726 呎

@10,744

售$780 万

local_fire_department 至HIT hotel_class 楼王

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

马鞍山银湖天峰

thumb_up

高层山景向南

实

549 呎

@14,754

建

718 呎

@11,281

local_fire_department 至HIT directions_run 即走

售$810 万

实

549 呎

@14,754

建

718 呎

@11,281

售$810 万

local_fire_department 至HIT directions_run 即走

马鞍山嘉华星涛湾第02座

thumb_up

罕有全海大两房, 中层, 酒店式私楼, 欢迎查询!

实

465 呎

@16,774

建

635 呎

@12,283

local_fire_department 至HIT real_estate_agent 罕有放盘 verified 首置必买

售$780 万

实

465 呎

@16,774

建

635 呎

@12,283

售$780 万

local_fire_department 至HIT real_estate_agent 罕有放盘 verified 首置必买

马鞍山听涛雅苑第08座

thumb_up

马鞍山听涛雅苑第08座

实

660 呎

@13,030

建

819 呎

@10,501

real_estate_agent 罕有放盘 verified 首置必买

售$860 万

实

660 呎

@13,030

建

819 呎

@10,501

售$860 万

real_estate_agent 罕有放盘 verified 首置必买

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

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

沙田玖珑山

thumb_up

玖珑山 2房环境清幽私稳度高

实

660 呎

@12,879

local_fire_department 至HIT

售$850 万

实

660 呎

@12,879

售$850 万

local_fire_department 至HIT

大埔龙尾

thumb_up

连天台

建

700 呎

@10,000

售$700 万

建

700 呎

@10,000

售$700 万

马鞍山迎海第03期星湾御第23座

thumb_up

高层靓装, 即买即住

实

480 呎

@14,583

directions_run 即走

售$700 万

实

480 呎

@14,583

售$700 万

directions_run 即走

马鞍山银湖天峰第02座

thumb_up

银湖天峰2房+工人房古典内园池景

实

604 呎

@14,901

建

792 呎

@11,364

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 verified 首置必买

售$900 万

实

604 呎

@14,901

建

792 呎

@11,364

售$900 万

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 verified 首置必买

马鞍山嘉华星涛湾第01座

thumb_up

高层靓装靓海景,即买可即住

实

466 呎

@15,021

建

635 呎

@11,024

local_fire_department 至HIT hotel_class 楼王

售$700 万

实

466 呎

@15,021

建

635 呎

@11,024

售$700 万

local_fire_department 至HIT hotel_class 楼王

利率	15年	20年	25年	30年
1.000	$123,589	$94,968	$77,824	$66,419
1.500	$128,183	$99,646	$82,587	$71,267
2.000	$132,885	$104,465	$87,526	$76,326
2.500	$137,692	$109,425	$92,639	$81,592
3.000	$142,605	$114,524	$97,925	$87,061
3.500	$147,623	$119,762	$103,379	$92,728
4.000	$152,746	$125,135	$108,998	$98,586
4.500	$157,971	$130,642	$114,779	$104,631
5.000	$163,299	$136,281	$120,718	$110,854
5.500	$168,728	$142,049	$126,809	$117,248
6.000	$174,256	$147,943	$133,048	$123,807

每月供款$92,728

年期

30年

贷款金额

$20,650,000

總利息

$12,731,983

总贷款连利息

$33,381,983

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$60,229	$32,499	$92,728	$20,617,501
2	$60,134	$32,593	$92,728	$20,584,908
3	$60,039	$32,688	$92,728	$20,552,220
4	$59,944	$32,784	$92,728	$20,519,436
5	$59,848	$32,879	$92,728	$20,486,557
6	$59,752	$32,975	$92,728	$20,453,581
7	$59,656	$33,071	$92,728	$20,420,510
8	$59,560	$33,168	$92,728	$20,387,342
9	$59,463	$33,265	$92,728	$20,354,077
10	$59,366	$33,362	$92,728	$20,320,716
11	$59,269	$33,459	$92,728	$20,287,257
12	$59,171	$33,557	$92,728	$20,253,700

第1年供款共

$1,112,733

第1年利息

$716,433

第1年共還本金

$396,300

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$59,073	$33,654	$92,728	$20,220,046
14	$58,975	$33,753	$92,728	$20,186,293
15	$58,877	$33,851	$92,728	$20,152,442
16	$58,778	$33,950	$92,728	$20,118,492
17	$58,679	$34,049	$92,728	$20,084,443
18	$58,580	$34,148	$92,728	$20,050,295
19	$58,480	$34,248	$92,728	$20,016,048
20	$58,380	$34,348	$92,728	$19,981,700
21	$58,280	$34,448	$92,728	$19,947,252
22	$58,179	$34,548	$92,728	$19,912,704
23	$58,079	$34,649	$92,728	$19,878,055
24	$57,978	$34,750	$92,728	$19,843,305

第2年供款共

$1,112,733

第2年利息

$702,338

第2年共還本金

$410,395

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$57,876	$34,851	$92,728	$19,808,454
26	$57,775	$34,953	$92,728	$19,773,500
27	$57,673	$35,055	$92,728	$19,738,445
28	$57,570	$35,157	$92,728	$19,703,288
29	$57,468	$35,260	$92,728	$19,668,028
30	$57,365	$35,363	$92,728	$19,632,666
31	$57,262	$35,466	$92,728	$19,597,200
32	$57,158	$35,569	$92,728	$19,561,631
33	$57,055	$35,673	$92,728	$19,525,958
34	$56,951	$35,777	$92,728	$19,490,181
35	$56,846	$35,881	$92,728	$19,454,299
36	$56,742	$35,986	$92,728	$19,418,313

第3年供款共

$1,112,733

第3年利息

$687,741

第3年共還本金

$424,992

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$56,637	$36,091	$92,728	$19,382,222
38	$56,531	$36,196	$92,728	$19,346,026
39	$56,426	$36,302	$92,728	$19,309,724
40	$56,320	$36,408	$92,728	$19,273,317
41	$56,214	$36,514	$92,728	$19,236,803
42	$56,107	$36,620	$92,728	$19,200,182
43	$56,001	$36,727	$92,728	$19,163,455
44	$55,893	$36,834	$92,728	$19,126,621
45	$55,786	$36,942	$92,728	$19,089,679
46	$55,678	$37,049	$92,728	$19,052,630
47	$55,570	$37,158	$92,728	$19,015,472
48	$55,462	$37,266	$92,728	$18,978,206

第4年供款共

$1,112,733

第4年利息

$672,625

第4年共還本金

$440,107

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$55,353	$37,375	$92,728	$18,940,831
50	$55,244	$37,484	$92,728	$18,903,348
51	$55,135	$37,593	$92,728	$18,865,755
52	$55,025	$37,703	$92,728	$18,828,052
53	$54,915	$37,813	$92,728	$18,790,240
54	$54,805	$37,923	$92,728	$18,752,317
55	$54,694	$38,033	$92,728	$18,714,283
56	$54,583	$38,144	$92,728	$18,676,139
57	$54,472	$38,256	$92,728	$18,637,883
58	$54,360	$38,367	$92,728	$18,599,516
59	$54,249	$38,479	$92,728	$18,561,037
60	$54,136	$38,591	$92,728	$18,522,446

第5年供款共

$1,112,733

第5年利息

$656,972

第5年共還本金

$455,761

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$54,024	$38,704	$92,728	$18,483,742
62	$53,911	$38,817	$92,728	$18,444,925
63	$53,798	$38,930	$92,728	$18,405,995
64	$53,684	$39,044	$92,728	$18,366,951
65	$53,570	$39,157	$92,728	$18,327,794
66	$53,456	$39,272	$92,728	$18,288,522
67	$53,342	$39,386	$92,728	$18,249,136
68	$53,227	$39,501	$92,728	$18,209,635
69	$53,111	$39,616	$92,728	$18,170,018
70	$52,996	$39,732	$92,728	$18,130,287
71	$52,880	$39,848	$92,728	$18,090,439
72	$52,764	$39,964	$92,728	$18,050,475

第6年供款共

$1,112,733

第6年利息

$640,762

第6年共還本金

$471,971

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$52,647	$40,081	$92,728	$18,010,394
74	$52,530	$40,197	$92,728	$17,970,197
75	$52,413	$40,315	$92,728	$17,929,882
76	$52,295	$40,432	$92,728	$17,889,450
77	$52,178	$40,550	$92,728	$17,848,900
78	$52,059	$40,668	$92,728	$17,808,232
79	$51,941	$40,787	$92,728	$17,767,444
80	$51,822	$40,906	$92,728	$17,726,538
81	$51,702	$41,025	$92,728	$17,685,513
82	$51,583	$41,145	$92,728	$17,644,368
83	$51,463	$41,265	$92,728	$17,603,103
84	$51,342	$41,385	$92,728	$17,561,718

第7年供款共

$1,112,733

第7年利息

$623,976

第7年共還本金

$488,757

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$51,222	$41,506	$92,728	$17,520,212
86	$51,101	$41,627	$92,728	$17,478,585
87	$50,979	$41,749	$92,728	$17,436,836
88	$50,857	$41,870	$92,728	$17,394,966
89	$50,735	$41,992	$92,728	$17,352,973
90	$50,613	$42,115	$92,728	$17,310,859
91	$50,490	$42,238	$92,728	$17,268,621
92	$50,367	$42,361	$92,728	$17,226,260
93	$50,243	$42,484	$92,728	$17,183,775
94	$50,119	$42,608	$92,728	$17,141,167
95	$49,995	$42,733	$92,728	$17,098,434
96	$49,870	$42,857	$92,728	$17,055,577

第8年供款共

$1,112,733

第8年利息

$606,592

第8年共還本金

$506,141

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$49,745	$42,982	$92,728	$17,012,595
98	$49,620	$43,108	$92,728	$16,969,487
99	$49,494	$43,233	$92,728	$16,926,254
100	$49,368	$43,359	$92,728	$16,882,894
101	$49,242	$43,486	$92,728	$16,839,408
102	$49,115	$43,613	$92,728	$16,795,796
103	$48,988	$43,740	$92,728	$16,752,056
104	$48,860	$43,868	$92,728	$16,708,188
105	$48,732	$43,996	$92,728	$16,664,192
106	$48,604	$44,124	$92,728	$16,620,069
107	$48,475	$44,253	$92,728	$16,575,816
108	$48,346	$44,382	$92,728	$16,531,435

第9年供款共

$1,112,733

第9年利息

$588,590

第9年共還本金

$524,143

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$48,217	$44,511	$92,728	$16,486,923
110	$48,087	$44,641	$92,728	$16,442,283
111	$47,957	$44,771	$92,728	$16,397,512
112	$47,826	$44,902	$92,728	$16,352,610
113	$47,695	$45,033	$92,728	$16,307,577
114	$47,564	$45,164	$92,728	$16,262,413
115	$47,432	$45,296	$92,728	$16,217,118
116	$47,300	$45,428	$92,728	$16,171,690
117	$47,167	$45,560	$92,728	$16,126,130
118	$47,035	$45,693	$92,728	$16,080,436
119	$46,901	$45,826	$92,728	$16,034,610
120	$46,768	$45,960	$92,728	$15,988,650

第10年供款共

$1,112,733

第10年利息

$569,948

第10年共還本金

$542,785

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$46,634	$46,094	$92,728	$15,942,556
122	$46,499	$46,229	$92,728	$15,896,327
123	$46,364	$46,363	$92,728	$15,849,964
124	$46,229	$46,499	$92,728	$15,803,465
125	$46,093	$46,634	$92,728	$15,756,831
126	$45,957	$46,770	$92,728	$15,710,060
127	$45,821	$46,907	$92,728	$15,663,154
128	$45,684	$47,044	$92,728	$15,616,110
129	$45,547	$47,181	$92,728	$15,568,929
130	$45,409	$47,318	$92,728	$15,521,611
131	$45,271	$47,456	$92,728	$15,474,155
132	$45,133	$47,595	$92,728	$15,426,560

第11年供款共

$1,112,733

第11年利息

$550,643

第11年共還本金

$562,090

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$44,994	$47,734	$92,728	$15,378,826
134	$44,855	$47,873	$92,728	$15,330,953
135	$44,715	$48,012	$92,728	$15,282,941
136	$44,575	$48,152	$92,728	$15,234,788
137	$44,435	$48,293	$92,728	$15,186,496
138	$44,294	$48,434	$92,728	$15,138,062
139	$44,153	$48,575	$92,728	$15,089,487
140	$44,011	$48,717	$92,728	$15,040,770
141	$43,869	$48,859	$92,728	$14,991,911
142	$43,726	$49,001	$92,728	$14,942,910
143	$43,583	$49,144	$92,728	$14,893,766
144	$43,440	$49,288	$92,728	$14,844,478

第12年供款共

$1,112,733

第12年利息

$530,651

第12年共還本金

$582,082

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$43,296	$49,431	$92,728	$14,795,047
146	$43,152	$49,576	$92,728	$14,745,471
147	$43,008	$49,720	$92,728	$14,695,751
148	$42,863	$49,865	$92,728	$14,645,886
149	$42,717	$50,011	$92,728	$14,595,875
150	$42,571	$50,156	$92,728	$14,545,719
151	$42,425	$50,303	$92,728	$14,495,416
152	$42,278	$50,449	$92,728	$14,444,967
153	$42,131	$50,597	$92,728	$14,394,370
154	$41,984	$50,744	$92,728	$14,343,626
155	$41,836	$50,892	$92,728	$14,292,734
156	$41,687	$51,041	$92,728	$14,241,693

第13年供款共

$1,112,733

第13年利息

$509,948

第13年共還本金

$602,785

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$41,538	$51,189	$92,728	$14,190,504
158	$41,389	$51,339	$92,728	$14,139,165
159	$41,239	$51,488	$92,728	$14,087,677
160	$41,089	$51,639	$92,728	$14,036,038
161	$40,938	$51,789	$92,728	$13,984,249
162	$40,787	$51,940	$92,728	$13,932,308
163	$40,636	$52,092	$92,728	$13,880,217
164	$40,484	$52,244	$92,728	$13,827,973
165	$40,332	$52,396	$92,728	$13,775,577
166	$40,179	$52,549	$92,728	$13,723,028
167	$40,025	$52,702	$92,728	$13,670,325
168	$39,872	$52,856	$92,728	$13,617,469

第14年供款共

$1,112,733

第14年利息

$488,509

第14年共還本金

$624,224

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$39,718	$53,010	$92,728	$13,564,459
170	$39,563	$53,165	$92,728	$13,511,295
171	$39,408	$53,320	$92,728	$13,457,975
172	$39,252	$53,475	$92,728	$13,404,500
173	$39,096	$53,631	$92,728	$13,350,868
174	$38,940	$53,788	$92,728	$13,297,081
175	$38,783	$53,945	$92,728	$13,243,136
176	$38,626	$54,102	$92,728	$13,189,034
177	$38,468	$54,260	$92,728	$13,134,774
178	$38,310	$54,418	$92,728	$13,080,356
179	$38,151	$54,577	$92,728	$13,025,780
180	$37,992	$54,736	$92,728	$12,971,044

第15年供款共

$1,112,733

第15年利息

$466,307

第15年共還本金

$646,426

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$37,832	$54,896	$92,728	$12,916,148
182	$37,672	$55,056	$92,728	$12,861,093
183	$37,512	$55,216	$92,728	$12,805,877
184	$37,350	$55,377	$92,728	$12,750,499
185	$37,189	$55,539	$92,728	$12,694,960
186	$37,027	$55,701	$92,728	$12,639,260
187	$36,865	$55,863	$92,728	$12,583,397
188	$36,702	$56,026	$92,728	$12,527,370
189	$36,538	$56,190	$92,728	$12,471,181
190	$36,374	$56,353	$92,728	$12,414,827
191	$36,210	$56,518	$92,728	$12,358,310
192	$36,045	$56,683	$92,728	$12,301,627

第16年供款共

$1,112,733

第16年利息

$443,316

第16年共還本金

$669,417

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$35,880	$56,848	$92,728	$12,244,779
194	$35,714	$57,014	$92,728	$12,187,765
195	$35,548	$57,180	$92,728	$12,130,585
196	$35,381	$57,347	$92,728	$12,073,238
197	$35,214	$57,514	$92,728	$12,015,724
198	$35,046	$57,682	$92,728	$11,958,042
199	$34,878	$57,850	$92,728	$11,900,192
200	$34,709	$58,019	$92,728	$11,842,173
201	$34,540	$58,188	$92,728	$11,783,985
202	$34,370	$58,358	$92,728	$11,725,627
203	$34,200	$58,528	$92,728	$11,667,099
204	$34,029	$58,699	$92,728	$11,608,401

第17年供款共

$1,112,733

第17年利息

$419,507

第17年共還本金

$693,226

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$33,858	$58,870	$92,728	$11,549,531
206	$33,686	$59,042	$92,728	$11,490,489
207	$33,514	$59,214	$92,728	$11,431,275
208	$33,341	$59,387	$92,728	$11,371,889
209	$33,168	$59,560	$92,728	$11,312,329
210	$32,994	$59,733	$92,728	$11,252,596
211	$32,820	$59,908	$92,728	$11,192,688
212	$32,645	$60,082	$92,728	$11,132,606
213	$32,470	$60,258	$92,728	$11,072,348
214	$32,294	$60,433	$92,728	$11,011,915
215	$32,118	$60,610	$92,728	$10,951,305
216	$31,941	$60,786	$92,728	$10,890,519

第18年供款共

$1,112,733

第18年利息

$394,851

第18年共還本金

$717,882

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$31,764	$60,964	$92,728	$10,829,555
218	$31,586	$61,142	$92,728	$10,768,413
219	$31,408	$61,320	$92,728	$10,707,094
220	$31,229	$61,499	$92,728	$10,645,595
221	$31,050	$61,678	$92,728	$10,583,917
222	$30,870	$61,858	$92,728	$10,522,059
223	$30,689	$62,038	$92,728	$10,460,020
224	$30,508	$62,219	$92,728	$10,397,801
225	$30,327	$62,401	$92,728	$10,335,400
226	$30,145	$62,583	$92,728	$10,272,817
227	$29,962	$62,765	$92,728	$10,210,052
228	$29,779	$62,948	$92,728	$10,147,104

第19年供款共

$1,112,733

第19年利息

$369,318

第19年共還本金

$743,415

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$29,596	$63,132	$92,728	$10,083,972
230	$29,412	$63,316	$92,728	$10,020,656
231	$29,227	$63,501	$92,728	$9,957,155
232	$29,042	$63,686	$92,728	$9,893,469
233	$28,856	$63,872	$92,728	$9,829,597
234	$28,670	$64,058	$92,728	$9,765,539
235	$28,483	$64,245	$92,728	$9,701,294
236	$28,295	$64,432	$92,728	$9,636,862
237	$28,108	$64,620	$92,728	$9,572,241
238	$27,919	$64,809	$92,728	$9,507,433
239	$27,730	$64,998	$92,728	$9,442,435
240	$27,540	$65,187	$92,728	$9,377,248

第20年供款共

$1,112,733

第20年利息

$342,877

第20年共還本金

$769,856

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$27,350	$65,377	$92,728	$9,311,870
242	$27,160	$65,568	$92,728	$9,246,302
243	$26,968	$65,759	$92,728	$9,180,543
244	$26,777	$65,951	$92,728	$9,114,592
245	$26,584	$66,144	$92,728	$9,048,448
246	$26,391	$66,336	$92,728	$8,982,112
247	$26,198	$66,530	$92,728	$8,915,582
248	$26,004	$66,724	$92,728	$8,848,858
249	$25,809	$66,919	$92,728	$8,781,939
250	$25,614	$67,114	$92,728	$8,714,826
251	$25,418	$67,309	$92,728	$8,647,516
252	$25,222	$67,506	$92,728	$8,580,010

第21年供款共

$1,112,733

第21年利息

$315,495

第21年共還本金

$797,237

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$25,025	$67,703	$92,728	$8,512,308
254	$24,828	$67,900	$92,728	$8,444,408
255	$24,630	$68,098	$92,728	$8,376,309
256	$24,431	$68,297	$92,728	$8,308,012
257	$24,232	$68,496	$92,728	$8,239,516
258	$24,032	$68,696	$92,728	$8,170,821
259	$23,832	$68,896	$92,728	$8,101,925
260	$23,631	$69,097	$92,728	$8,032,827
261	$23,429	$69,299	$92,728	$7,963,529
262	$23,227	$69,501	$92,728	$7,894,028
263	$23,024	$69,703	$92,728	$7,824,324
264	$22,821	$69,907	$92,728	$7,754,418

第22年供款共

$1,112,733

第22年利息

$287,140

第22年共還本金

$825,593

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$22,617	$70,111	$92,728	$7,684,307
266	$22,413	$70,315	$92,728	$7,613,992
267	$22,207	$70,520	$92,728	$7,543,472
268	$22,002	$70,726	$92,728	$7,472,746
269	$21,796	$70,932	$92,728	$7,401,813
270	$21,589	$71,139	$92,728	$7,330,674
271	$21,381	$71,347	$92,728	$7,259,328
272	$21,173	$71,555	$92,728	$7,187,773
273	$20,964	$71,763	$92,728	$7,116,010
274	$20,755	$71,973	$92,728	$7,044,037
275	$20,545	$72,183	$92,728	$6,971,854
276	$20,335	$72,393	$92,728	$6,899,461

第23年供款共

$1,112,733

第23年利息

$257,776

第23年共還本金

$854,957

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$20,123	$72,604	$92,728	$6,826,857
278	$19,912	$72,816	$92,728	$6,754,041
279	$19,699	$73,028	$92,728	$6,681,012
280	$19,486	$73,241	$92,728	$6,607,771
281	$19,273	$73,455	$92,728	$6,534,316
282	$19,058	$73,669	$92,728	$6,460,647
283	$18,844	$73,884	$92,728	$6,386,762
284	$18,628	$74,100	$92,728	$6,312,663
285	$18,412	$74,316	$92,728	$6,238,347
286	$18,195	$74,533	$92,728	$6,163,814
287	$17,978	$74,750	$92,728	$6,089,064
288	$17,760	$74,968	$92,728	$6,014,097

第24年供款共

$1,112,733

第24年利息

$227,368

第24年共還本金

$885,365

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$17,541	$75,187	$92,728	$5,938,910
290	$17,322	$75,406	$92,728	$5,863,504
291	$17,102	$75,626	$92,728	$5,787,878
292	$16,881	$75,846	$92,728	$5,712,032
293	$16,660	$76,068	$92,728	$5,635,964
294	$16,438	$76,289	$92,728	$5,559,675
295	$16,216	$76,512	$92,728	$5,483,163
296	$15,993	$76,735	$92,728	$5,406,427
297	$15,769	$76,959	$92,728	$5,329,468
298	$15,544	$77,183	$92,728	$5,252,285
299	$15,319	$77,409	$92,728	$5,174,876
300	$15,093	$77,634	$92,728	$5,097,242

第25年供款共

$1,112,733

第25年利息

$195,878

第25年共還本金

$916,854

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$14,867	$77,861	$92,728	$5,019,381
302	$14,640	$78,088	$92,728	$4,941,293
303	$14,412	$78,316	$92,728	$4,862,978
304	$14,184	$78,544	$92,728	$4,784,434
305	$13,955	$78,773	$92,728	$4,705,661
306	$13,725	$79,003	$92,728	$4,626,658
307	$13,494	$79,233	$92,728	$4,547,424
308	$13,263	$79,464	$92,728	$4,467,960
309	$13,032	$79,696	$92,728	$4,388,264
310	$12,799	$79,929	$92,728	$4,308,335
311	$12,566	$80,162	$92,728	$4,228,173
312	$12,332	$80,396	$92,728	$4,147,778

第26年供款共

$1,112,733

第26年利息

$163,269

第26年共還本金

$949,464

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$12,098	$80,630	$92,728	$4,067,148
314	$11,863	$80,865	$92,728	$3,986,283
315	$11,627	$81,101	$92,728	$3,905,182
316	$11,390	$81,338	$92,728	$3,823,844
317	$11,153	$81,575	$92,728	$3,742,269
318	$10,915	$81,813	$92,728	$3,660,456
319	$10,676	$82,051	$92,728	$3,578,405
320	$10,437	$82,291	$92,728	$3,496,114
321	$10,197	$82,531	$92,728	$3,413,584
322	$9,956	$82,771	$92,728	$3,330,812
323	$9,715	$83,013	$92,728	$3,247,799
324	$9,473	$83,255	$92,728	$3,164,544

第27年供款共

$1,112,733

第27年利息

$129,499

第27年共還本金

$983,234

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$9,230	$83,498	$92,728	$3,081,046
326	$8,986	$83,741	$92,728	$2,997,305
327	$8,742	$83,986	$92,728	$2,913,320
328	$8,497	$84,231	$92,728	$2,829,089
329	$8,252	$84,476	$92,728	$2,744,613
330	$8,005	$84,723	$92,728	$2,659,890
331	$7,758	$84,970	$92,728	$2,574,920
332	$7,510	$85,218	$92,728	$2,489,703
333	$7,262	$85,466	$92,728	$2,404,237
334	$7,012	$85,715	$92,728	$2,318,521
335	$6,762	$85,965	$92,728	$2,232,556
336	$6,512	$86,216	$92,728	$2,146,340

第28年供款共

$1,112,733

第28年利息

$94,528

第28年共還本金

$1,018,204

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$6,260	$86,468	$92,728	$2,059,872
338	$6,008	$86,720	$92,728	$1,973,153
339	$5,755	$86,973	$92,728	$1,886,180
340	$5,501	$87,226	$92,728	$1,798,954
341	$5,247	$87,481	$92,728	$1,711,473
342	$4,992	$87,736	$92,728	$1,623,737
343	$4,736	$87,992	$92,728	$1,535,745
344	$4,479	$88,248	$92,728	$1,447,497
345	$4,222	$88,506	$92,728	$1,358,991
346	$3,964	$88,764	$92,728	$1,270,227
347	$3,705	$89,023	$92,728	$1,181,204
348	$3,445	$89,283	$92,728	$1,091,921

第29年供款共

$1,112,733

第29年利息

$58,314

第29年共還本金

$1,054,419

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$3,185	$89,543	$92,728	$1,002,378
350	$2,924	$89,804	$92,728	$912,574
351	$2,662	$90,066	$92,728	$822,508
352	$2,399	$90,329	$92,728	$732,179
353	$2,136	$90,592	$92,728	$641,587
354	$1,871	$90,856	$92,728	$550,731
355	$1,606	$91,121	$92,728	$459,609
356	$1,341	$91,387	$92,728	$368,222
357	$1,074	$91,654	$92,728	$276,568
358	$807	$91,921	$92,728	$184,647
359	$539	$92,189	$92,728	$92,458
360	$270	$92,458	$92,728	$0

第30年供款共

$1,112,733

第30年利息

$20,812

第30年共還本金

$1,091,921

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$21,061,983

免责声明

笋盘推介

按揭保险费
info