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$13,343,622

每月供款
$35,627

首期

$188,000

总贷款额

$7,812,000

總利息

$5,013,622

印花税

$240,000

其他

$90,000

置业成本总预算

HK$518,000

$71,253

置业成本总预算

HK$518,000

首期

$188,000
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

$71,253

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

沙田玖珑山

thumb_up

玖珑山大两房业主有心卖

实

665 呎

@11,278

local_fire_department 至HIT real_estate_agent 罕有放盘

售$750 万

实

665 呎

@11,278

售$750 万

local_fire_department 至HIT real_estate_agent 罕有放盘

独家

马鞍山迎海第04期骏岸第08座

thumb_up

迎海第04期骏岸第08座

实

496 呎

@14,274

flight_takeoff 移民急让

售$708 万

实

496 呎

@14,274

售$708 万

flight_takeoff 移民急让

沙田滨景花园

thumb_up

新净厨厕　高层河景大则三房套🌊🌊

实

645 呎

@13,178

建

781 呎

@10,883

hotel_class 楼王

售$850 万

实

645 呎

@13,178

建

781 呎

@10,883

售$850 万

hotel_class 楼王

沙田富豪花园

thumb_up

富豪花园

实

919 呎

@9,032

建

1,255 呎

@6,614

local_fire_department 至HIT hotel_class 楼王

售$830 万

实

919 呎

@9,032

建

1,255 呎

@6,614

售$830 万

local_fire_department 至HIT hotel_class 楼王

马鞍山泓碧第03座

thumb_up

泓碧！两房新净~买楼必需！

实

517 呎

@15,087

directions_run 即走

售$780 万

实

517 呎

@15,087

售$780 万

directions_run 即走

将军澳 SAVANNAH

thumb_up

罕有地花 2房放盘

实

448 呎

@18,973

local_fire_department 至HIT

售$850 万

实

448 呎

@18,973

售$850 万

local_fire_department 至HIT

沙田滨景花园

thumb_up

沙田滨景花园,新地物业,特高楼底

实

643 呎

@12,753

建

780 呎

@10,513

real_estate_agent 罕有放盘

售$820 万

实

643 呎

@12,753

建

780 呎

@10,513

售$820 万

real_estate_agent 罕有放盘

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

独家

马鞍山泓碧

thumb_up

独家代理,全新屋苑,内园清静

实

511 呎

@15,264

verified 首置必买 pets 爱竉必选

售$780 万

实

511 呎

@15,264

售$780 万

verified 首置必买 pets 爱竉必选

马鞍山雅典居

thumb_up

新鸿基雅典居高层全海景

实

759 呎

@11,594

建

901 呎

@9,767

local_offer 低水笋价

售$880 万

实

759 呎

@11,594

建

901 呎

@9,767

售$880 万

local_offer 低水笋价

马鞍山迎海第04期骏岸第08座

thumb_up

实用2房, 企理装修

实

501 呎

@15,968

local_fire_department 至HIT

售$800 万

实

501 呎

@15,968

售$800 万

local_fire_department 至HIT

西贡逸珑园

thumb_up

逸珑园

实

525 呎

@16,190

local_fire_department 至HIT

售$850 万

实

525 呎

@16,190

售$850 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$46,754	$35,927	$29,441	$25,126
1.500	$48,492	$37,696	$31,243	$26,961
2.000	$50,271	$39,520	$33,112	$28,875
2.500	$52,090	$41,396	$35,046	$30,867
3.000	$53,948	$43,325	$37,045	$32,936
3.500	$55,847	$45,306	$39,109	$35,079
3.625	$56,327	$45,810	$39,634	$35,627
4.000	$57,784	$47,339	$41,235	$37,296
4.500	$59,761	$49,423	$43,422	$39,582
5.000	$61,777	$51,556	$45,668	$41,937
5.500	$63,831	$53,738	$47,973	$44,356
6.000	$65,922	$55,968	$50,333	$46,837

每月供款$35,627

年期

30年

贷款金额

$7,812,000

總利息

$5,013,622

总贷款连利息

$12,825,622

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$23,599	$12,028	$35,627	$7,799,972
2	$23,562	$12,064	$35,627	$7,787,908
3	$23,526	$12,101	$35,627	$7,775,807
4	$23,489	$12,137	$35,627	$7,763,670
5	$23,453	$12,174	$35,627	$7,751,496
6	$23,416	$12,211	$35,627	$7,739,285
7	$23,379	$12,248	$35,627	$7,727,037
8	$23,342	$12,285	$35,627	$7,714,753
9	$23,305	$12,322	$35,627	$7,702,431
10	$23,268	$12,359	$35,627	$7,690,072
11	$23,230	$12,396	$35,627	$7,677,676
12	$23,193	$12,434	$35,627	$7,665,242

第1年供款共

$427,521

第1年利息

$280,763

第1年共還本金

$146,758

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$23,155	$12,471	$35,627	$7,652,771
14	$23,118	$12,509	$35,627	$7,640,262
15	$23,080	$12,547	$35,627	$7,627,715
16	$23,042	$12,585	$35,627	$7,615,130
17	$23,004	$12,623	$35,627	$7,602,507
18	$22,966	$12,661	$35,627	$7,589,847
19	$22,928	$12,699	$35,627	$7,577,148
20	$22,889	$12,737	$35,627	$7,564,410
21	$22,851	$12,776	$35,627	$7,551,634
22	$22,812	$12,814	$35,627	$7,538,820
23	$22,774	$12,853	$35,627	$7,525,967
24	$22,735	$12,892	$35,627	$7,513,074

第2年供款共

$427,521

第2年利息

$275,353

第2年共還本金

$152,167

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$22,696	$12,931	$35,627	$7,500,144
26	$22,657	$12,970	$35,627	$7,487,173
27	$22,618	$13,009	$35,627	$7,474,164
28	$22,578	$13,049	$35,627	$7,461,116
29	$22,539	$13,088	$35,627	$7,448,028
30	$22,499	$13,127	$35,627	$7,434,900
31	$22,460	$13,167	$35,627	$7,421,733
32	$22,420	$13,207	$35,627	$7,408,526
33	$22,380	$13,247	$35,627	$7,395,279
34	$22,340	$13,287	$35,627	$7,381,993
35	$22,300	$13,327	$35,627	$7,368,666
36	$22,260	$13,367	$35,627	$7,355,298

第3年供款共

$427,521

第3年利息

$269,745

第3年共還本金

$157,776

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$22,219	$13,408	$35,627	$7,341,891
38	$22,179	$13,448	$35,627	$7,328,443
39	$22,138	$13,489	$35,627	$7,314,954
40	$22,097	$13,529	$35,627	$7,301,425
41	$22,056	$13,570	$35,627	$7,287,854
42	$22,015	$13,611	$35,627	$7,274,243
43	$21,974	$13,652	$35,627	$7,260,590
44	$21,933	$13,694	$35,627	$7,246,897
45	$21,892	$13,735	$35,627	$7,233,162
46	$21,850	$13,777	$35,627	$7,219,385
47	$21,809	$13,818	$35,627	$7,205,567
48	$21,767	$13,860	$35,627	$7,191,707

第4年供款共

$427,521

第4年利息

$263,929

第4年共還本金

$163,591

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$21,725	$13,902	$35,627	$7,177,805
50	$21,683	$13,944	$35,627	$7,163,861
51	$21,641	$13,986	$35,627	$7,149,876
52	$21,599	$14,028	$35,627	$7,135,847
53	$21,556	$14,071	$35,627	$7,121,777
54	$21,514	$14,113	$35,627	$7,107,664
55	$21,471	$14,156	$35,627	$7,093,508
56	$21,428	$14,198	$35,627	$7,079,310
57	$21,385	$14,241	$35,627	$7,065,069
58	$21,342	$14,284	$35,627	$7,050,784
59	$21,299	$14,327	$35,627	$7,036,457
60	$21,256	$14,371	$35,627	$7,022,086

第5年供款共

$427,521

第5年利息

$257,900

第5年共還本金

$169,621

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$21,213	$14,414	$35,627	$7,007,672
62	$21,169	$14,458	$35,627	$6,993,214
63	$21,125	$14,501	$35,627	$6,978,713
64	$21,082	$14,545	$35,627	$6,964,167
65	$21,038	$14,589	$35,627	$6,949,578
66	$20,994	$14,633	$35,627	$6,934,945
67	$20,949	$14,677	$35,627	$6,920,268
68	$20,905	$14,722	$35,627	$6,905,546
69	$20,861	$14,766	$35,627	$6,890,780
70	$20,816	$14,811	$35,627	$6,875,969
71	$20,771	$14,856	$35,627	$6,861,113
72	$20,726	$14,900	$35,627	$6,846,213

第6年供款共

$427,521

第6年利息

$251,648

第6年共還本金

$175,873

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$20,681	$14,945	$35,627	$6,831,267
74	$20,636	$14,991	$35,627	$6,816,277
75	$20,591	$15,036	$35,627	$6,801,241
76	$20,545	$15,081	$35,627	$6,786,160
77	$20,500	$15,127	$35,627	$6,771,033
78	$20,454	$15,173	$35,627	$6,755,860
79	$20,408	$15,218	$35,627	$6,740,642
80	$20,362	$15,264	$35,627	$6,725,377
81	$20,316	$15,310	$35,627	$6,710,067
82	$20,270	$15,357	$35,627	$6,694,710
83	$20,224	$15,403	$35,627	$6,679,307
84	$20,177	$15,450	$35,627	$6,663,857

第7年供款共

$427,521

第7年利息

$245,165

第7年共還本金

$182,355

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$20,130	$15,496	$35,627	$6,648,361
86	$20,084	$15,543	$35,627	$6,632,818
87	$20,037	$15,590	$35,627	$6,617,228
88	$19,990	$15,637	$35,627	$6,601,591
89	$19,942	$15,684	$35,627	$6,585,906
90	$19,895	$15,732	$35,627	$6,570,174
91	$19,847	$15,779	$35,627	$6,554,395
92	$19,800	$15,827	$35,627	$6,538,568
93	$19,752	$15,875	$35,627	$6,522,693
94	$19,704	$15,923	$35,627	$6,506,771
95	$19,656	$15,971	$35,627	$6,490,800
96	$19,608	$16,019	$35,627	$6,474,781

第8年供款共

$427,521

第8年利息

$238,444

第8年共還本金

$189,077

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$19,559	$16,067	$35,627	$6,458,713
98	$19,511	$16,116	$35,627	$6,442,597
99	$19,462	$16,165	$35,627	$6,426,432
100	$19,413	$16,214	$35,627	$6,410,219
101	$19,364	$16,263	$35,627	$6,393,956
102	$19,315	$16,312	$35,627	$6,377,645
103	$19,266	$16,361	$35,627	$6,361,284
104	$19,216	$16,410	$35,627	$6,344,873
105	$19,167	$16,460	$35,627	$6,328,413
106	$19,117	$16,510	$35,627	$6,311,904
107	$19,067	$16,560	$35,627	$6,295,344
108	$19,017	$16,610	$35,627	$6,278,735

第9年供款共

$427,521

第9年利息

$231,475

第9年共還本金

$196,046

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$18,967	$16,660	$35,627	$6,262,075
110	$18,917	$16,710	$35,627	$6,245,365
111	$18,866	$16,761	$35,627	$6,228,604
112	$18,816	$16,811	$35,627	$6,211,793
113	$18,765	$16,862	$35,627	$6,194,931
114	$18,714	$16,913	$35,627	$6,178,018
115	$18,663	$16,964	$35,627	$6,161,054
116	$18,612	$17,015	$35,627	$6,144,039
117	$18,560	$17,067	$35,627	$6,126,973
118	$18,509	$17,118	$35,627	$6,109,855
119	$18,457	$17,170	$35,627	$6,092,685
120	$18,405	$17,222	$35,627	$6,075,463

第10年供款共

$427,521

第10年利息

$224,249

第10年共還本金

$203,272

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$18,353	$17,274	$35,627	$6,058,189
122	$18,301	$17,326	$35,627	$6,040,863
123	$18,248	$17,378	$35,627	$6,023,485
124	$18,196	$17,431	$35,627	$6,006,054
125	$18,143	$17,483	$35,627	$5,988,571
126	$18,090	$17,536	$35,627	$5,971,034
127	$18,037	$17,589	$35,627	$5,953,445
128	$17,984	$17,642	$35,627	$5,935,803
129	$17,931	$17,696	$35,627	$5,918,107
130	$17,878	$17,749	$35,627	$5,900,358
131	$17,824	$17,803	$35,627	$5,882,555
132	$17,770	$17,857	$35,627	$5,864,699

第11年供款共

$427,521

第11年利息

$216,757

第11年共還本金

$210,764

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$17,716	$17,910	$35,627	$5,846,788
134	$17,662	$17,965	$35,627	$5,828,824
135	$17,608	$18,019	$35,627	$5,810,805
136	$17,553	$18,073	$35,627	$5,792,732
137	$17,499	$18,128	$35,627	$5,774,604
138	$17,444	$18,183	$35,627	$5,756,421
139	$17,389	$18,238	$35,627	$5,738,184
140	$17,334	$18,293	$35,627	$5,719,891
141	$17,279	$18,348	$35,627	$5,701,543
142	$17,223	$18,403	$35,627	$5,683,140
143	$17,168	$18,459	$35,627	$5,664,681
144	$17,112	$18,515	$35,627	$5,646,166

第12年供款共

$427,521

第12年利息

$208,988

第12年共還本金

$218,532

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$17,056	$18,571	$35,627	$5,627,596
146	$17,000	$18,627	$35,627	$5,608,969
147	$16,944	$18,683	$35,627	$5,590,286
148	$16,887	$18,739	$35,627	$5,571,547
149	$16,831	$18,796	$35,627	$5,552,751
150	$16,774	$18,853	$35,627	$5,533,898
151	$16,717	$18,910	$35,627	$5,514,988
152	$16,660	$18,967	$35,627	$5,496,021
153	$16,603	$19,024	$35,627	$5,476,997
154	$16,545	$19,082	$35,627	$5,457,915
155	$16,487	$19,139	$35,627	$5,438,776
156	$16,430	$19,197	$35,627	$5,419,579

第13年供款共

$427,521

第13年利息

$200,933

第13年共還本金

$226,587

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$16,372	$19,255	$35,627	$5,400,324
158	$16,313	$19,313	$35,627	$5,381,011
159	$16,255	$19,372	$35,627	$5,361,639
160	$16,197	$19,430	$35,627	$5,342,209
161	$16,138	$19,489	$35,627	$5,322,720
162	$16,079	$19,548	$35,627	$5,303,173
163	$16,020	$19,607	$35,627	$5,283,566
164	$15,961	$19,666	$35,627	$5,263,900
165	$15,901	$19,725	$35,627	$5,244,175
166	$15,842	$19,785	$35,627	$5,224,390
167	$15,782	$19,845	$35,627	$5,204,545
168	$15,722	$19,905	$35,627	$5,184,640

第14年供款共

$427,521

第14年利息

$192,582

第14年共還本金

$234,939

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$15,662	$19,965	$35,627	$5,164,675
170	$15,602	$20,025	$35,627	$5,144,650
171	$15,541	$20,086	$35,627	$5,124,565
172	$15,480	$20,146	$35,627	$5,104,418
173	$15,420	$20,207	$35,627	$5,084,211
174	$15,359	$20,268	$35,627	$5,063,943
175	$15,297	$20,329	$35,627	$5,043,614
176	$15,236	$20,391	$35,627	$5,023,223
177	$15,174	$20,452	$35,627	$5,002,770
178	$15,113	$20,514	$35,627	$4,982,256
179	$15,051	$20,576	$35,627	$4,961,680
180	$14,988	$20,638	$35,627	$4,941,042

第15年供款共

$427,521

第15年利息

$183,922

第15年共還本金

$243,598

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$14,926	$20,701	$35,627	$4,920,341
182	$14,864	$20,763	$35,627	$4,899,578
183	$14,801	$20,826	$35,627	$4,878,752
184	$14,738	$20,889	$35,627	$4,857,863
185	$14,675	$20,952	$35,627	$4,836,911
186	$14,612	$21,015	$35,627	$4,815,896
187	$14,548	$21,079	$35,627	$4,794,817
188	$14,484	$21,142	$35,627	$4,773,675
189	$14,420	$21,206	$35,627	$4,752,469
190	$14,356	$21,270	$35,627	$4,731,198
191	$14,292	$21,335	$35,627	$4,709,864
192	$14,228	$21,399	$35,627	$4,688,465

第16年供款共

$427,521

第16年利息

$174,944

第16年共還本金

$252,577

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$14,163	$21,464	$35,627	$4,667,001
194	$14,098	$21,528	$35,627	$4,645,473
195	$14,033	$21,594	$35,627	$4,623,879
196	$13,968	$21,659	$35,627	$4,602,220
197	$13,903	$21,724	$35,627	$4,580,496
198	$13,837	$21,790	$35,627	$4,558,706
199	$13,771	$21,856	$35,627	$4,536,851
200	$13,705	$21,922	$35,627	$4,514,929
201	$13,639	$21,988	$35,627	$4,492,941
202	$13,572	$22,054	$35,627	$4,470,887
203	$13,506	$22,121	$35,627	$4,448,766
204	$13,439	$22,188	$35,627	$4,426,578

第17年供款共

$427,521

第17年利息

$165,634

第17年共還本金

$261,887

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$13,372	$22,255	$35,627	$4,404,323
206	$13,305	$22,322	$35,627	$4,382,001
207	$13,237	$22,389	$35,627	$4,359,612
208	$13,170	$22,457	$35,627	$4,337,155
209	$13,102	$22,525	$35,627	$4,314,630
210	$13,034	$22,593	$35,627	$4,292,037
211	$12,966	$22,661	$35,627	$4,269,376
212	$12,897	$22,730	$35,627	$4,246,646
213	$12,828	$22,798	$35,627	$4,223,848
214	$12,760	$22,867	$35,627	$4,200,981
215	$12,690	$22,936	$35,627	$4,178,044
216	$12,621	$23,006	$35,627	$4,155,039

第18年供款共

$427,521

第18年利息

$155,981

第18年共還本金

$271,539

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$12,552	$23,075	$35,627	$4,131,964
218	$12,482	$23,145	$35,627	$4,108,819
219	$12,412	$23,215	$35,627	$4,085,604
220	$12,342	$23,285	$35,627	$4,062,320
221	$12,272	$23,355	$35,627	$4,038,965
222	$12,201	$23,426	$35,627	$4,015,539
223	$12,130	$23,496	$35,627	$3,992,042
224	$12,059	$23,567	$35,627	$3,968,475
225	$11,988	$23,639	$35,627	$3,944,836
226	$11,917	$23,710	$35,627	$3,921,126
227	$11,845	$23,782	$35,627	$3,897,345
228	$11,773	$23,853	$35,627	$3,873,491

第19年供款共

$427,521

第19年利息

$145,973

第19年共還本金

$281,548

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$11,701	$23,926	$35,627	$3,849,566
230	$11,629	$23,998	$35,627	$3,825,568
231	$11,556	$24,070	$35,627	$3,801,497
232	$11,484	$24,143	$35,627	$3,777,354
233	$11,411	$24,216	$35,627	$3,753,138
234	$11,338	$24,289	$35,627	$3,728,849
235	$11,264	$24,362	$35,627	$3,704,487
236	$11,191	$24,436	$35,627	$3,680,051
237	$11,117	$24,510	$35,627	$3,655,541
238	$11,043	$24,584	$35,627	$3,630,957
239	$10,969	$24,658	$35,627	$3,606,299
240	$10,894	$24,733	$35,627	$3,581,566

第20年供款共

$427,521

第20年利息

$135,596

第20年共還本金

$291,925

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$10,819	$24,807	$35,627	$3,556,759
242	$10,744	$24,882	$35,627	$3,531,876
243	$10,669	$24,958	$35,627	$3,506,919
244	$10,594	$25,033	$35,627	$3,481,886
245	$10,518	$25,109	$35,627	$3,456,777
246	$10,442	$25,184	$35,627	$3,431,593
247	$10,366	$25,260	$35,627	$3,406,332
248	$10,290	$25,337	$35,627	$3,380,996
249	$10,213	$25,413	$35,627	$3,355,582
250	$10,137	$25,490	$35,627	$3,330,092
251	$10,060	$25,567	$35,627	$3,304,525
252	$9,982	$25,644	$35,627	$3,278,881

第21年供款共

$427,521

第21年利息

$124,836

第21年共還本金

$302,685

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$9,905	$25,722	$35,627	$3,253,159
254	$9,827	$25,799	$35,627	$3,227,360
255	$9,749	$25,877	$35,627	$3,201,482
256	$9,671	$25,956	$35,627	$3,175,527
257	$9,593	$26,034	$35,627	$3,149,493
258	$9,514	$26,113	$35,627	$3,123,380
259	$9,435	$26,192	$35,627	$3,097,188
260	$9,356	$26,271	$35,627	$3,070,918
261	$9,277	$26,350	$35,627	$3,044,568
262	$9,197	$26,430	$35,627	$3,018,138
263	$9,117	$26,509	$35,627	$2,991,629
264	$9,037	$26,590	$35,627	$2,965,039

第22年供款共

$427,521

第22年利息

$113,679

第22年共還本金

$313,842

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$8,957	$26,670	$35,627	$2,938,369
266	$8,876	$26,750	$35,627	$2,911,619
267	$8,796	$26,831	$35,627	$2,884,788
268	$8,714	$26,912	$35,627	$2,857,876
269	$8,633	$26,994	$35,627	$2,830,882
270	$8,552	$27,075	$35,627	$2,803,807
271	$8,470	$27,157	$35,627	$2,776,650
272	$8,388	$27,239	$35,627	$2,749,411
273	$8,306	$27,321	$35,627	$2,722,090
274	$8,223	$27,404	$35,627	$2,694,686
275	$8,140	$27,487	$35,627	$2,667,200
276	$8,057	$27,570	$35,627	$2,639,630

第23年供款共

$427,521

第23年利息

$102,111

第23年共還本金

$325,409

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$7,974	$27,653	$35,627	$2,611,977
278	$7,890	$27,736	$35,627	$2,584,241
279	$7,807	$27,820	$35,627	$2,556,421
280	$7,723	$27,904	$35,627	$2,528,516
281	$7,638	$27,989	$35,627	$2,500,528
282	$7,554	$28,073	$35,627	$2,472,455
283	$7,469	$28,158	$35,627	$2,444,297
284	$7,384	$28,243	$35,627	$2,416,054
285	$7,298	$28,328	$35,627	$2,387,726
286	$7,213	$28,414	$35,627	$2,359,312
287	$7,127	$28,500	$35,627	$2,330,812
288	$7,041	$28,586	$35,627	$2,302,227

第24年供款共

$427,521

第24年利息

$90,117

第24年共還本金

$337,403

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$6,955	$28,672	$35,627	$2,273,555
290	$6,868	$28,759	$35,627	$2,244,796
291	$6,781	$28,846	$35,627	$2,215,950
292	$6,694	$28,933	$35,627	$2,187,018
293	$6,607	$29,020	$35,627	$2,157,997
294	$6,519	$29,108	$35,627	$2,128,890
295	$6,431	$29,196	$35,627	$2,099,694
296	$6,343	$29,284	$35,627	$2,070,410
297	$6,254	$29,372	$35,627	$2,041,038
298	$6,166	$29,461	$35,627	$2,011,577
299	$6,077	$29,550	$35,627	$1,982,027
300	$5,987	$29,639	$35,627	$1,952,387

第25年供款共

$427,521

第25年利息

$77,681

第25年共還本金

$349,839

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$5,898	$29,729	$35,627	$1,922,658
302	$5,808	$29,819	$35,627	$1,892,840
303	$5,718	$29,909	$35,627	$1,862,931
304	$5,628	$29,999	$35,627	$1,832,932
305	$5,537	$30,090	$35,627	$1,802,842
306	$5,446	$30,181	$35,627	$1,772,661
307	$5,355	$30,272	$35,627	$1,742,390
308	$5,263	$30,363	$35,627	$1,712,026
309	$5,172	$30,455	$35,627	$1,681,571
310	$5,080	$30,547	$35,627	$1,651,024
311	$4,987	$30,639	$35,627	$1,620,385
312	$4,895	$30,732	$35,627	$1,589,653

第26年供款共

$427,521

第26年利息

$64,787

第26年共還本金

$362,734

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$4,802	$30,825	$35,627	$1,558,829
314	$4,709	$30,918	$35,627	$1,527,911
315	$4,616	$31,011	$35,627	$1,496,900
316	$4,522	$31,105	$35,627	$1,465,795
317	$4,428	$31,199	$35,627	$1,434,596
318	$4,334	$31,293	$35,627	$1,403,303
319	$4,239	$31,388	$35,627	$1,371,915
320	$4,144	$31,482	$35,627	$1,340,433
321	$4,049	$31,578	$35,627	$1,308,855
322	$3,954	$31,673	$35,627	$1,277,183
323	$3,858	$31,769	$35,627	$1,245,414
324	$3,762	$31,865	$35,627	$1,213,549

第27年供款共

$427,521

第27年利息

$51,417

第27年共還本金

$376,104

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$3,666	$31,961	$35,627	$1,181,589
326	$3,569	$32,057	$35,627	$1,149,531
327	$3,473	$32,154	$35,627	$1,117,377
328	$3,375	$32,251	$35,627	$1,085,126
329	$3,278	$32,349	$35,627	$1,052,777
330	$3,180	$32,446	$35,627	$1,020,331
331	$3,082	$32,544	$35,627	$987,786
332	$2,984	$32,643	$35,627	$955,143
333	$2,885	$32,741	$35,627	$922,402
334	$2,786	$32,840	$35,627	$889,562
335	$2,687	$32,940	$35,627	$856,622
336	$2,588	$33,039	$35,627	$823,583

第28年供款共

$427,521

第28年利息

$37,554

第28年共還本金

$389,966

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$2,488	$33,139	$35,627	$790,444
338	$2,388	$33,239	$35,627	$757,205
339	$2,287	$33,339	$35,627	$723,866
340	$2,187	$33,440	$35,627	$690,426
341	$2,086	$33,541	$35,627	$656,885
342	$1,984	$33,642	$35,627	$623,242
343	$1,883	$33,744	$35,627	$589,498
344	$1,781	$33,846	$35,627	$555,653
345	$1,679	$33,948	$35,627	$521,704
346	$1,576	$34,051	$35,627	$487,654
347	$1,473	$34,154	$35,627	$453,500
348	$1,370	$34,257	$35,627	$419,243

第29年供款共

$427,521

第29年利息

$23,181

第29年共還本金

$404,340

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$1,266	$34,360	$35,627	$384,883
350	$1,163	$34,464	$35,627	$350,419
351	$1,059	$34,568	$35,627	$315,851
352	$954	$34,673	$35,627	$281,178
353	$849	$34,777	$35,627	$246,401
354	$744	$34,882	$35,627	$211,518
355	$639	$34,988	$35,627	$176,531
356	$533	$35,093	$35,627	$141,437
357	$427	$35,199	$35,627	$106,238
358	$321	$35,306	$35,627	$70,932
359	$214	$35,412	$35,627	$35,519
360	$107	$35,519	$35,627	$0

第30年供款共

$427,521

第30年利息

$8,278

第30年共還本金

$419,243

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$13,343,622

免责声明

笋盘推介

按揭保险费
info