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$24,083,131

每月供款
$114,731

首期

$-17,550,000

总贷款额

$25,550,000

總利息

$15,753,131

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-17,220,000

$229,462

置业成本总预算

HK$-17,220,000

首期

$-17,550,000
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

$229,462

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

粉岭 ONE INNOVALE 第02期 C座

thumb_up

两房套房连全屋新净傢电

实

477 呎

@15,723

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

售$750 万

实

477 呎

@15,723

售$750 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

VR实景

马鞍山迎海

thumb_up

马鞍山迎海

实

473 呎

@15,011

local_fire_department 至HIT real_estate_agent 罕有放盘

售$710 万

实

473 呎

@15,011

售$710 万

local_fire_department 至HIT real_estate_agent 罕有放盘

马鞍山泓碧第02座

thumb_up

超值两房推介

实

480 呎

@16,667

local_fire_department 至HIT

售$800 万

实

480 呎

@16,667

售$800 万

local_fire_department 至HIT

西贡逸珑海滙

thumb_up

交通方便星级会所

实

589 呎

@14,601

local_offer 低水笋价

售$860 万

实

589 呎

@14,601

售$860 万

local_offer 低水笋价

沙田碧涛花园第03期

thumb_up

奇丰精选永久马场河景景观一流附设村巴邻近石门站三房套实盘可约睇

实

770 呎

@11,688

建

1,067 呎

@8,435

hotel_class 楼王

售$900 万

实

770 呎

@11,688

建

1,067 呎

@8,435

售$900 万

hotel_class 楼王

西贡逸珑海滙

thumb_up

逸珑海滙

实

586 呎

@14,300

local_fire_department 至HIT

售$838 万

实

586 呎

@14,300

售$838 万

local_fire_department 至HIT

马鞍山晓峰湾畔第03座

thumb_up

高层露台三房套，业主诚意出售价钱好商议

实

684 呎

@11,404

建

901 呎

@8,657

local_fire_department 至HIT

售$780 万

实

684 呎

@11,404

建

901 呎

@8,657

售$780 万

local_fire_department 至HIT

马鞍山天宇海第6A座

thumb_up

天宇海 3房(1套)2厅1贮

实

724 呎

@11,740

建

952 呎

@8,929

local_fire_department 至HIT hotel_class 楼王 verified 首置必买

售$850 万

实

724 呎

@11,740

建

952 呎

@8,929

售$850 万

local_fire_department 至HIT hotel_class 楼王 verified 首置必买

沙田富豪花园

thumb_up

优质向南４房大则🏠🏠㼥䲳靜蒑適👍👅

实

919 呎

@8,760

建

1,255 呎

@6,414

local_fire_department 至HIT

售$805 万

实

919 呎

@8,760

建

1,255 呎

@6,414

售$805 万

local_fire_department 至HIT

牛池湾晓晖花园第05座

thumb_up

半山高层单边楼皇-极罕之选

实

686 呎

@12,974

建

895 呎

@9,944

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 local_offer 低水笋价

售$890 万

实

686 呎

@12,974

建

895 呎

@9,944

售$890 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 local_offer 低水笋价

粉岭海燕花园第02期

thumb_up

海燕花园第02期地下连花园

实

630 呎

@11,587

local_fire_department 至HIT

售$730 万

实

630 呎

@11,587

售$730 万

local_fire_department 至HIT

马鞍山云海第01期香海臺第01座

thumb_up

低密度豪宅内园池景靓靓一房

实

382 呎

@18,325

local_fire_department 至HIT real_estate_agent 罕有放盘 verified 首置必买 pets 爱竉必选

售$700 万

实

382 呎

@18,325

售$700 万

local_fire_department 至HIT real_estate_agent 罕有放盘 verified 首置必买 pets 爱竉必选

利率	15年	20年	25年	30年
1.000	$152,915	$117,503	$96,291	$82,179
1.500	$158,600	$123,290	$102,184	$88,178
2.000	$164,416	$129,253	$108,295	$94,438
2.500	$170,365	$135,390	$114,622	$100,953
3.000	$176,444	$141,700	$121,161	$107,720
3.500	$182,652	$148,180	$127,909	$114,731
4.000	$188,990	$154,828	$134,862	$121,980
4.500	$195,456	$161,642	$142,015	$129,458
5.000	$202,048	$168,619	$149,363	$137,158
5.500	$208,765	$175,755	$156,899	$145,070
6.000	$215,605	$183,048	$164,619	$153,185

每月供款$114,731

年期

30年

贷款金额

$25,550,000

總利息

$15,753,131

总贷款连利息

$41,303,131

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$74,521	$40,210	$114,731	$25,509,790
2	$74,404	$40,327	$114,731	$25,469,463
3	$74,286	$40,445	$114,731	$25,429,018
4	$74,168	$40,563	$114,731	$25,388,455
5	$74,050	$40,681	$114,731	$25,347,773
6	$73,931	$40,800	$114,731	$25,306,973
7	$73,812	$40,919	$114,731	$25,266,055
8	$73,693	$41,038	$114,731	$25,225,016
9	$73,573	$41,158	$114,731	$25,183,858
10	$73,453	$41,278	$114,731	$25,142,580
11	$73,333	$41,398	$114,731	$25,101,182
12	$73,212	$41,519	$114,731	$25,059,663

第1年供款共

$1,376,771

第1年利息

$886,434

第1年共還本金

$490,337

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$73,091	$41,640	$114,731	$25,018,023
14	$72,969	$41,762	$114,731	$24,976,261
15	$72,847	$41,883	$114,731	$24,934,377
16	$72,725	$42,006	$114,731	$24,892,372
17	$72,603	$42,128	$114,731	$24,850,244
18	$72,480	$42,251	$114,731	$24,807,993
19	$72,357	$42,374	$114,731	$24,765,618
20	$72,233	$42,498	$114,731	$24,723,120
21	$72,109	$42,622	$114,731	$24,680,499
22	$71,985	$42,746	$114,731	$24,637,752
23	$71,860	$42,871	$114,731	$24,594,882
24	$71,735	$42,996	$114,731	$24,551,886

第2年供款共

$1,376,771

第2年利息

$868,994

第2年共還本金

$507,777

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$71,610	$43,121	$114,731	$24,508,765
26	$71,484	$43,247	$114,731	$24,465,518
27	$71,358	$43,373	$114,731	$24,422,144
28	$71,231	$43,500	$114,731	$24,378,645
29	$71,104	$43,627	$114,731	$24,335,018
30	$70,977	$43,754	$114,731	$24,291,264
31	$70,850	$43,881	$114,731	$24,247,383
32	$70,722	$44,009	$114,731	$24,203,374
33	$70,593	$44,138	$114,731	$24,159,236
34	$70,464	$44,266	$114,731	$24,114,969
35	$70,335	$44,396	$114,731	$24,070,574
36	$70,206	$44,525	$114,731	$24,026,049

第3年供款共

$1,376,771

第3年利息

$850,934

第3年共還本金

$525,837

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$70,076	$44,655	$114,731	$23,981,394
38	$69,946	$44,785	$114,731	$23,936,609
39	$69,815	$44,916	$114,731	$23,891,693
40	$69,684	$45,047	$114,731	$23,846,646
41	$69,553	$45,178	$114,731	$23,801,468
42	$69,421	$45,310	$114,731	$23,756,158
43	$69,289	$45,442	$114,731	$23,710,716
44	$69,156	$45,575	$114,731	$23,665,141
45	$69,023	$45,708	$114,731	$23,619,433
46	$68,890	$45,841	$114,731	$23,573,593
47	$68,756	$45,975	$114,731	$23,527,618
48	$68,622	$46,109	$114,731	$23,481,509

第4年供款共

$1,376,771

第4年利息

$832,232

第4年共還本金

$544,540

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$68,488	$46,243	$114,731	$23,435,266
50	$68,353	$46,378	$114,731	$23,388,888
51	$68,218	$46,513	$114,731	$23,342,375
52	$68,082	$46,649	$114,731	$23,295,726
53	$67,946	$46,785	$114,731	$23,248,941
54	$67,809	$46,922	$114,731	$23,202,019
55	$67,673	$47,058	$114,731	$23,154,961
56	$67,535	$47,196	$114,731	$23,107,765
57	$67,398	$47,333	$114,731	$23,060,432
58	$67,260	$47,471	$114,731	$23,012,961
59	$67,121	$47,610	$114,731	$22,965,351
60	$66,982	$47,749	$114,731	$22,917,602

第5年供款共

$1,376,771

第5年利息

$812,864

第5年共還本金

$563,907

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$66,843	$47,888	$114,731	$22,869,714
62	$66,703	$48,028	$114,731	$22,821,687
63	$66,563	$48,168	$114,731	$22,773,519
64	$66,423	$48,308	$114,731	$22,725,211
65	$66,282	$48,449	$114,731	$22,676,762
66	$66,141	$48,590	$114,731	$22,628,171
67	$65,999	$48,732	$114,731	$22,579,439
68	$65,857	$48,874	$114,731	$22,530,565
69	$65,714	$49,017	$114,731	$22,481,548
70	$65,571	$49,160	$114,731	$22,432,389
71	$65,428	$49,303	$114,731	$22,383,085
72	$65,284	$49,447	$114,731	$22,333,638

第6年供款共

$1,376,771

第6年利息

$792,807

第6年共還本金

$583,964

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$65,140	$49,591	$114,731	$22,284,047
74	$64,995	$49,736	$114,731	$22,234,312
75	$64,850	$49,881	$114,731	$22,184,431
76	$64,705	$50,026	$114,731	$22,134,404
77	$64,559	$50,172	$114,731	$22,084,232
78	$64,412	$50,319	$114,731	$22,033,914
79	$64,266	$50,465	$114,731	$21,983,448
80	$64,118	$50,613	$114,731	$21,932,836
81	$63,971	$50,760	$114,731	$21,882,076
82	$63,823	$50,908	$114,731	$21,831,167
83	$63,674	$51,057	$114,731	$21,780,111
84	$63,525	$51,206	$114,731	$21,728,905

第7年供款共

$1,376,771

第7年利息

$772,038

第7年共還本金

$604,733

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$63,376	$51,355	$114,731	$21,677,550
86	$63,226	$51,505	$114,731	$21,626,045
87	$63,076	$51,655	$114,731	$21,574,390
88	$62,925	$51,806	$114,731	$21,522,585
89	$62,774	$51,957	$114,731	$21,470,628
90	$62,623	$52,108	$114,731	$21,418,520
91	$62,471	$52,260	$114,731	$21,366,260
92	$62,318	$52,413	$114,731	$21,313,847
93	$62,165	$52,566	$114,731	$21,261,281
94	$62,012	$52,719	$114,731	$21,208,563
95	$61,858	$52,873	$114,731	$21,155,690
96	$61,704	$53,027	$114,731	$21,102,663

第8年供款共

$1,376,771

第8年利息

$750,529

第8年共還本金

$626,242

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$61,549	$53,181	$114,731	$21,049,482
98	$61,394	$53,337	$114,731	$20,996,145
99	$61,239	$53,492	$114,731	$20,942,653
100	$61,083	$53,648	$114,731	$20,889,005
101	$60,926	$53,805	$114,731	$20,835,200
102	$60,769	$53,962	$114,731	$20,781,239
103	$60,612	$54,119	$114,731	$20,727,120
104	$60,454	$54,277	$114,731	$20,672,843
105	$60,296	$54,435	$114,731	$20,618,408
106	$60,137	$54,594	$114,731	$20,563,814
107	$59,978	$54,753	$114,731	$20,509,061
108	$59,818	$54,913	$114,731	$20,454,148

第9年供款共

$1,376,771

第9年利息

$728,256

第9年共還本金

$648,515

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$59,658	$55,073	$114,731	$20,399,075
110	$59,497	$55,234	$114,731	$20,343,841
111	$59,336	$55,395	$114,731	$20,288,446
112	$59,175	$55,556	$114,731	$20,232,890
113	$59,013	$55,718	$114,731	$20,177,172
114	$58,850	$55,881	$114,731	$20,121,291
115	$58,687	$56,044	$114,731	$20,065,247
116	$58,524	$56,207	$114,731	$20,009,040
117	$58,360	$56,371	$114,731	$19,952,669
118	$58,195	$56,536	$114,731	$19,896,133
119	$58,030	$56,701	$114,731	$19,839,433
120	$57,865	$56,866	$114,731	$19,782,567

第10年供款共

$1,376,771

第10年利息

$705,190

第10年共還本金

$671,581

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$57,699	$57,032	$114,731	$19,725,535
122	$57,533	$57,198	$114,731	$19,668,337
123	$57,366	$57,365	$114,731	$19,610,972
124	$57,199	$57,532	$114,731	$19,553,440
125	$57,031	$57,700	$114,731	$19,495,740
126	$56,863	$57,868	$114,731	$19,437,871
127	$56,694	$58,037	$114,731	$19,379,834
128	$56,525	$58,206	$114,731	$19,321,628
129	$56,355	$58,376	$114,731	$19,263,251
130	$56,184	$58,546	$114,731	$19,204,705
131	$56,014	$58,717	$114,731	$19,145,988
132	$55,842	$58,888	$114,731	$19,087,099

第11年供款共

$1,376,771

第11年利息

$681,304

第11年共還本金

$695,467

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$55,671	$59,060	$114,731	$19,028,039
134	$55,498	$59,232	$114,731	$18,968,807
135	$55,326	$59,405	$114,731	$18,909,401
136	$55,152	$59,578	$114,731	$18,849,823
137	$54,979	$59,752	$114,731	$18,790,071
138	$54,804	$59,927	$114,731	$18,730,144
139	$54,630	$60,101	$114,731	$18,670,043
140	$54,454	$60,277	$114,731	$18,609,766
141	$54,278	$60,452	$114,731	$18,549,314
142	$54,102	$60,629	$114,731	$18,488,685
143	$53,925	$60,806	$114,731	$18,427,879
144	$53,748	$60,983	$114,731	$18,366,897

第12年供款共

$1,376,771

第12年利息

$656,568

第12年共還本金

$720,203

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$53,570	$61,161	$114,731	$18,305,736
146	$53,392	$61,339	$114,731	$18,244,397
147	$53,213	$61,518	$114,731	$18,182,878
148	$53,033	$61,698	$114,731	$18,121,181
149	$52,853	$61,877	$114,731	$18,059,303
150	$52,673	$62,058	$114,731	$17,997,245
151	$52,492	$62,239	$114,731	$17,935,007
152	$52,310	$62,420	$114,731	$17,872,586
153	$52,128	$62,603	$114,731	$17,809,984
154	$51,946	$62,785	$114,731	$17,747,198
155	$51,763	$62,968	$114,731	$17,684,230
156	$51,579	$63,152	$114,731	$17,621,078

第13年供款共

$1,376,771

第13年利息

$630,953

第13年共還本金

$745,818

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$51,395	$63,336	$114,731	$17,557,742
158	$51,210	$63,521	$114,731	$17,494,221
159	$51,025	$63,706	$114,731	$17,430,515
160	$50,839	$63,892	$114,731	$17,366,623
161	$50,653	$64,078	$114,731	$17,302,545
162	$50,466	$64,265	$114,731	$17,238,280
163	$50,278	$64,453	$114,731	$17,173,827
164	$50,090	$64,641	$114,731	$17,109,187
165	$49,902	$64,829	$114,731	$17,044,358
166	$49,713	$65,018	$114,731	$16,979,339
167	$49,523	$65,208	$114,731	$16,914,131
168	$49,333	$65,398	$114,731	$16,848,733

第14年供款共

$1,376,771

第14年利息

$604,426

第14年共還本金

$772,345

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$49,142	$65,589	$114,731	$16,783,145
170	$48,951	$65,780	$114,731	$16,717,365
171	$48,759	$65,972	$114,731	$16,651,393
172	$48,567	$66,164	$114,731	$16,585,228
173	$48,374	$66,357	$114,731	$16,518,871
174	$48,180	$66,551	$114,731	$16,452,320
175	$47,986	$66,745	$114,731	$16,385,575
176	$47,791	$66,940	$114,731	$16,318,635
177	$47,596	$67,135	$114,731	$16,251,501
178	$47,400	$67,331	$114,731	$16,184,170
179	$47,204	$67,527	$114,731	$16,116,643
180	$47,007	$67,724	$114,731	$16,048,919

第15年供款共

$1,376,771

第15年利息

$576,956

第15年共還本金

$799,815

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$46,809	$67,922	$114,731	$15,980,997
182	$46,611	$68,120	$114,731	$15,912,877
183	$46,413	$68,318	$114,731	$15,844,559
184	$46,213	$68,518	$114,731	$15,776,041
185	$46,013	$68,717	$114,731	$15,707,324
186	$45,813	$68,918	$114,731	$15,638,406
187	$45,612	$69,119	$114,731	$15,569,287
188	$45,410	$69,320	$114,731	$15,499,967
189	$45,208	$69,523	$114,731	$15,430,444
190	$45,005	$69,725	$114,731	$15,360,719
191	$44,802	$69,929	$114,731	$15,290,790
192	$44,598	$70,133	$114,731	$15,220,657

第16年供款共

$1,376,771

第16年利息

$548,509

第16年共還本金

$828,262

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$44,394	$70,337	$114,731	$15,150,320
194	$44,188	$70,542	$114,731	$15,079,777
195	$43,983	$70,748	$114,731	$15,009,029
196	$43,776	$70,955	$114,731	$14,938,074
197	$43,569	$71,162	$114,731	$14,866,913
198	$43,362	$71,369	$114,731	$14,795,544
199	$43,154	$71,577	$114,731	$14,723,966
200	$42,945	$71,786	$114,731	$14,652,180
201	$42,736	$71,995	$114,731	$14,580,185
202	$42,526	$72,205	$114,731	$14,507,980
203	$42,315	$72,416	$114,731	$14,435,564
204	$42,104	$72,627	$114,731	$14,362,937

第17年供款共

$1,376,771

第17年利息

$519,051

第17年共還本金

$857,720

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$41,892	$72,839	$114,731	$14,290,097
206	$41,679	$73,051	$114,731	$14,217,046
207	$41,466	$73,265	$114,731	$14,143,781
208	$41,253	$73,478	$114,731	$14,070,303
209	$41,038	$73,693	$114,731	$13,996,611
210	$40,823	$73,907	$114,731	$13,922,703
211	$40,608	$74,123	$114,731	$13,848,580
212	$40,392	$74,339	$114,731	$13,774,241
213	$40,175	$74,556	$114,731	$13,699,685
214	$39,957	$74,774	$114,731	$13,624,911
215	$39,739	$74,992	$114,731	$13,549,920
216	$39,521	$75,210	$114,731	$13,474,710

第18年供款共

$1,376,771

第18年利息

$488,544

第18年共還本金

$888,227

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$39,301	$75,430	$114,731	$13,399,280
218	$39,081	$75,650	$114,731	$13,323,630
219	$38,861	$75,870	$114,731	$13,247,760
220	$38,639	$76,092	$114,731	$13,171,668
221	$38,417	$76,314	$114,731	$13,095,355
222	$38,195	$76,536	$114,731	$13,018,819
223	$37,972	$76,759	$114,731	$12,942,059
224	$37,748	$76,983	$114,731	$12,865,076
225	$37,523	$77,208	$114,731	$12,787,868
226	$37,298	$77,433	$114,731	$12,710,435
227	$37,072	$77,659	$114,731	$12,632,776
228	$36,846	$77,885	$114,731	$12,554,891

第19年供款共

$1,376,771

第19年利息

$456,953

第19年共還本金

$919,818

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$36,618	$78,112	$114,731	$12,476,779
230	$36,391	$78,340	$114,731	$12,398,438
231	$36,162	$78,569	$114,731	$12,319,869
232	$35,933	$78,798	$114,731	$12,241,071
233	$35,703	$79,028	$114,731	$12,162,044
234	$35,473	$79,258	$114,731	$12,082,785
235	$35,241	$79,489	$114,731	$12,003,296
236	$35,010	$79,721	$114,731	$11,923,575
237	$34,777	$79,954	$114,731	$11,843,621
238	$34,544	$80,187	$114,731	$11,763,434
239	$34,310	$80,421	$114,731	$11,683,013
240	$34,075	$80,655	$114,731	$11,602,357

第20年供款共

$1,376,771

第20年利息

$424,237

第20年共還本金

$952,534

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$33,840	$80,891	$114,731	$11,521,467
242	$33,604	$81,127	$114,731	$11,440,340
243	$33,368	$81,363	$114,731	$11,358,977
244	$33,130	$81,601	$114,731	$11,277,376
245	$32,892	$81,839	$114,731	$11,195,538
246	$32,654	$82,077	$114,731	$11,113,460
247	$32,414	$82,317	$114,731	$11,031,144
248	$32,174	$82,557	$114,731	$10,948,587
249	$31,933	$82,798	$114,731	$10,865,789
250	$31,692	$83,039	$114,731	$10,782,750
251	$31,450	$83,281	$114,731	$10,699,469
252	$31,207	$83,524	$114,731	$10,615,945

第21年供款共

$1,376,771

第21年利息

$390,359

第21年共還本金

$986,412

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$30,963	$83,768	$114,731	$10,532,177
254	$30,719	$84,012	$114,731	$10,448,165
255	$30,474	$84,257	$114,731	$10,363,908
256	$30,228	$84,503	$114,731	$10,279,405
257	$29,982	$84,749	$114,731	$10,194,656
258	$29,734	$84,997	$114,731	$10,109,659
259	$29,487	$85,244	$114,731	$10,024,415
260	$29,238	$85,493	$114,731	$9,938,922
261	$28,989	$85,742	$114,731	$9,853,180
262	$28,738	$85,992	$114,731	$9,767,187
263	$28,488	$86,243	$114,731	$9,680,944
264	$28,236	$86,495	$114,731	$9,594,449

第22年供款共

$1,376,771

第22年利息

$355,275

第22年共還本金

$1,021,496

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$27,984	$86,747	$114,731	$9,507,702
266	$27,731	$87,000	$114,731	$9,420,702
267	$27,477	$87,254	$114,731	$9,333,448
268	$27,223	$87,508	$114,731	$9,245,940
269	$26,967	$87,764	$114,731	$9,158,176
270	$26,711	$88,020	$114,731	$9,070,156
271	$26,455	$88,276	$114,731	$8,981,880
272	$26,197	$88,534	$114,731	$8,893,346
273	$25,939	$88,792	$114,731	$8,804,554
274	$25,680	$89,051	$114,731	$8,715,503
275	$25,420	$89,311	$114,731	$8,626,193
276	$25,160	$89,571	$114,731	$8,536,621

第23年供款共

$1,376,771

第23年利息

$318,943

第23年共還本金

$1,057,828

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$24,898	$89,832	$114,731	$8,446,789
278	$24,636	$90,094	$114,731	$8,356,695
279	$24,374	$90,357	$114,731	$8,266,337
280	$24,110	$90,621	$114,731	$8,175,717
281	$23,846	$90,885	$114,731	$8,084,832
282	$23,581	$91,150	$114,731	$7,993,681
283	$23,315	$91,416	$114,731	$7,902,265
284	$23,048	$91,683	$114,731	$7,810,583
285	$22,781	$91,950	$114,731	$7,718,633
286	$22,513	$92,218	$114,731	$7,626,414
287	$22,244	$92,487	$114,731	$7,533,927
288	$21,974	$92,757	$114,731	$7,441,170

第24年供款共

$1,376,771

第24年利息

$281,320

第24年共還本金

$1,095,451

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$21,703	$93,028	$114,731	$7,348,143
290	$21,432	$93,299	$114,731	$7,254,844
291	$21,160	$93,571	$114,731	$7,161,273
292	$20,887	$93,844	$114,731	$7,067,429
293	$20,613	$94,118	$114,731	$6,973,312
294	$20,339	$94,392	$114,731	$6,878,919
295	$20,064	$94,667	$114,731	$6,784,252
296	$19,787	$94,944	$114,731	$6,689,308
297	$19,510	$95,220	$114,731	$6,594,088
298	$19,233	$95,498	$114,731	$6,498,590
299	$18,954	$95,777	$114,731	$6,402,813
300	$18,675	$96,056	$114,731	$6,306,757

第25年供款共

$1,376,771

第25年利息

$242,358

第25年共還本金

$1,134,413

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$18,395	$96,336	$114,731	$6,210,421
302	$18,114	$96,617	$114,731	$6,113,804
303	$17,832	$96,899	$114,731	$6,016,905
304	$17,549	$97,182	$114,731	$5,919,723
305	$17,266	$97,465	$114,731	$5,822,258
306	$16,982	$97,749	$114,731	$5,724,509
307	$16,696	$98,034	$114,731	$5,626,474
308	$16,411	$98,320	$114,731	$5,528,154
309	$16,124	$98,607	$114,731	$5,429,547
310	$15,836	$98,895	$114,731	$5,330,652
311	$15,548	$99,183	$114,731	$5,231,469
312	$15,258	$99,472	$114,731	$5,131,996

第26年供款共

$1,376,771

第26年利息

$202,010

第26年共還本金

$1,174,761

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$14,968	$99,763	$114,731	$5,032,234
314	$14,677	$100,054	$114,731	$4,932,180
315	$14,386	$100,345	$114,731	$4,831,835
316	$14,093	$100,638	$114,731	$4,731,197
317	$13,799	$100,932	$114,731	$4,630,265
318	$13,505	$101,226	$114,731	$4,529,039
319	$13,210	$101,521	$114,731	$4,427,518
320	$12,914	$101,817	$114,731	$4,325,701
321	$12,617	$102,114	$114,731	$4,223,586
322	$12,319	$102,412	$114,731	$4,121,174
323	$12,020	$102,711	$114,731	$4,018,463
324	$11,721	$103,010	$114,731	$3,915,453

第27年供款共

$1,376,771

第27年利息

$160,228

第27年共還本金

$1,216,543

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$11,420	$103,311	$114,731	$3,812,142
326	$11,119	$103,612	$114,731	$3,708,530
327	$10,817	$103,914	$114,731	$3,604,616
328	$10,513	$104,217	$114,731	$3,500,398
329	$10,209	$104,521	$114,731	$3,395,877
330	$9,905	$104,826	$114,731	$3,291,051
331	$9,599	$105,132	$114,731	$3,185,918
332	$9,292	$105,439	$114,731	$3,080,480
333	$8,985	$105,746	$114,731	$2,974,734
334	$8,676	$106,055	$114,731	$2,868,679
335	$8,367	$106,364	$114,731	$2,762,315
336	$8,057	$106,674	$114,731	$2,655,641

第28年供款共

$1,376,771

第28年利息

$116,959

第28年共還本金

$1,259,812

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$7,746	$106,985	$114,731	$2,548,656
338	$7,434	$107,297	$114,731	$2,441,358
339	$7,121	$107,610	$114,731	$2,333,748
340	$6,807	$107,924	$114,731	$2,225,824
341	$6,492	$108,239	$114,731	$2,117,585
342	$6,176	$108,555	$114,731	$2,009,030
343	$5,860	$108,871	$114,731	$1,900,159
344	$5,542	$109,189	$114,731	$1,790,970
345	$5,224	$109,507	$114,731	$1,681,463
346	$4,904	$109,827	$114,731	$1,571,636
347	$4,584	$110,147	$114,731	$1,461,489
348	$4,263	$110,468	$114,731	$1,351,021

第29年供款共

$1,376,771

第29年利息

$72,151

第29年共還本金

$1,304,620

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$3,940	$110,790	$114,731	$1,240,231
350	$3,617	$111,114	$114,731	$1,129,117
351	$3,293	$111,438	$114,731	$1,017,679
352	$2,968	$111,763	$114,731	$905,917
353	$2,642	$112,089	$114,731	$793,828
354	$2,315	$112,416	$114,731	$681,413
355	$1,987	$112,743	$114,731	$568,669
356	$1,659	$113,072	$114,731	$455,597
357	$1,329	$113,402	$114,731	$342,195
358	$998	$113,733	$114,731	$228,462
359	$666	$114,065	$114,731	$114,397
360	$334	$114,397	$114,731	$0

第30年供款共

$1,376,771

第30年利息

$25,750

第30年共還本金

$1,351,021

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$24,083,131

免责声明

笋盘推介

按揭保险费
info