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$13,643,978

每月供款
$37,762

首期

$-280,000

总贷款额

$8,280,000

總利息

$5,313,978

印花税

$240,000

其他

$90,000

置业成本总预算

HK$50,000

$75,522

置业成本总预算

HK$50,000

首期

$-280,000
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

$75,522

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

西贡逸珑园第03座

thumb_up

逸珑园楼龄新

实

532 呎

@13,662

local_fire_department 至HIT

售$727 万

实

532 呎

@13,662

售$727 万

local_fire_department 至HIT

大埔云滙第01期热抢3房,超靓装修,超豪华会所,区内罕有室内外泳池

thumb_up

云滙第01期 ****热抢3房,超靓装修,超豪华会所,区内罕有室内外泳池****

实

629 呎

@13,514

local_fire_department 至HIT vpn_key 有匙即睇

售$850 万

实

629 呎

@13,514

售$850 万

local_fire_department 至HIT vpn_key 有匙即睇

沙田柏傲庄 II 第06B座

thumb_up

柏傲庄 II 第06B座

实

334 呎

@23,653

hotel_class 楼王

售$790 万

实

334 呎

@23,653

售$790 万

hotel_class 楼王

马鞍山海典湾第05座

thumb_up

海典湾 3房1套海景单位车位充足

实

688 呎

@11,483

建

925 呎

@8,541

local_fire_department 至HIT

售$790 万

实

688 呎

@11,483

建

925 呎

@8,541

售$790 万

local_fire_department 至HIT

马鞍山天宇海

thumb_up

天宇海三房笋盘开扬企理

实

665 呎

@12,481

建

875 呎

@9,486

vpn_key 有匙即睇

售$830 万

实

665 呎

@12,481

建

875 呎

@9,486

售$830 万

vpn_key 有匙即睇

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

马鞍山翠拥华庭第08座

thumb_up

真盘源！！乌溪沙站三房套环境宁静配套齐全必睇！

实

844 呎

@10,427

建

1,080 呎

@8,148

local_fire_department 至HIT

售$880 万

实

844 呎

@10,427

建

1,080 呎

@8,148

售$880 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

马鞍山迎海第02期星湾第19座

thumb_up

***沙中线首站, 交通方便, 购品便利***

实

523 呎

@14,111

local_fire_department 至HIT

售$738 万

实

523 呎

@14,111

售$738 万

local_fire_department 至HIT

VR实景

马鞍山雅典居第10座

thumb_up

有装修向海, 主人房孤型落地玻璃窗, 3房2厕, 欢迎查询睇楼

实

775 呎

@11,613

建

943 呎

@9,544

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价

售$900 万

实

775 呎

@11,613

建

943 呎

@9,544

售$900 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价

沙田田园阁

thumb_up

新净厨厕舒适　优质向东阔落三房套🏠🏠

实

633 呎

@11,848

建

846 呎

@8,865

local_fire_department 至HIT real_estate_agent 罕有放盘

售$750 万

实

633 呎

@11,848

建

846 呎

@8,865

售$750 万

local_fire_department 至HIT real_estate_agent 罕有放盘

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

利率	15年	20年	25年	30年
1.000	$49,555	$38,079	$31,205	$26,632
1.500	$51,398	$39,955	$33,115	$28,576
2.000	$53,283	$41,887	$35,095	$30,604
2.500	$55,210	$43,876	$37,145	$32,716
3.000	$57,180	$45,921	$39,265	$34,909
3.500	$59,192	$48,021	$41,452	$37,181
3.625	$59,702	$48,554	$42,009	$37,761
4.000	$61,246	$50,175	$43,705	$39,530
4.500	$63,341	$52,383	$46,023	$41,954
5.000	$65,478	$54,644	$48,404	$44,449
5.500	$67,655	$56,957	$50,846	$47,013
6.000	$69,871	$59,320	$53,348	$49,643

每月供款$37,762

年期

30年

贷款金额

$8,280,000

總利息

$5,313,978

总贷款连利息

$13,593,978

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$25,013	$12,749	$37,761	$8,267,251
2	$24,974	$12,787	$37,761	$8,254,464
3	$24,935	$12,826	$37,761	$8,241,639
4	$24,897	$12,864	$37,761	$8,228,774
5	$24,858	$12,903	$37,761	$8,215,871
6	$24,819	$12,942	$37,761	$8,202,929
7	$24,780	$12,981	$37,761	$8,189,947
8	$24,740	$13,021	$37,761	$8,176,927
9	$24,701	$13,060	$37,761	$8,163,867
10	$24,662	$13,099	$37,761	$8,150,767
11	$24,622	$13,139	$37,761	$8,137,629
12	$24,582	$13,179	$37,761	$8,124,450

第1年供款共

$453,133

第1年利息

$297,582

第1年共還本金

$155,550

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$24,543	$13,218	$37,761	$8,111,231
14	$24,503	$13,258	$37,761	$8,097,973
15	$24,463	$13,298	$37,761	$8,084,675
16	$24,422	$13,339	$37,761	$8,071,336
17	$24,382	$13,379	$37,761	$8,057,957
18	$24,342	$13,419	$37,761	$8,044,538
19	$24,301	$13,460	$37,761	$8,031,078
20	$24,261	$13,500	$37,761	$8,017,578
21	$24,220	$13,541	$37,761	$8,004,036
22	$24,179	$13,582	$37,761	$7,990,454
23	$24,138	$13,623	$37,761	$7,976,831
24	$24,097	$13,664	$37,761	$7,963,167

第2年供款共

$453,133

第2年利息

$291,849

第2年共還本金

$161,283

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$24,055	$13,706	$37,761	$7,949,461
26	$24,014	$13,747	$37,761	$7,935,714
27	$23,972	$13,789	$37,761	$7,921,925
28	$23,931	$13,830	$37,761	$7,908,095
29	$23,889	$13,872	$37,761	$7,894,223
30	$23,847	$13,914	$37,761	$7,880,309
31	$23,805	$13,956	$37,761	$7,866,353
32	$23,763	$13,998	$37,761	$7,852,355
33	$23,721	$14,040	$37,761	$7,838,315
34	$23,678	$14,083	$37,761	$7,824,232
35	$23,636	$14,125	$37,761	$7,810,106
36	$23,593	$14,168	$37,761	$7,795,938

第3年供款共

$453,133

第3年利息

$285,905

第3年共還本金

$167,228

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$23,550	$14,211	$37,761	$7,781,728
38	$23,507	$14,254	$37,761	$7,767,474
39	$23,464	$14,297	$37,761	$7,753,177
40	$23,421	$14,340	$37,761	$7,738,837
41	$23,378	$14,383	$37,761	$7,724,454
42	$23,334	$14,427	$37,761	$7,710,027
43	$23,291	$14,470	$37,761	$7,695,557
44	$23,247	$14,514	$37,761	$7,681,043
45	$23,203	$14,558	$37,761	$7,666,485
46	$23,159	$14,602	$37,761	$7,651,883
47	$23,115	$14,646	$37,761	$7,637,237
48	$23,071	$14,690	$37,761	$7,622,547

第4年供款共

$453,133

第4年利息

$279,741

第4年共還本金

$173,392

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$23,026	$14,735	$37,761	$7,607,812
50	$22,982	$14,779	$37,761	$7,593,033
51	$22,937	$14,824	$37,761	$7,578,209
52	$22,893	$14,869	$37,761	$7,563,341
53	$22,848	$14,913	$37,761	$7,548,427
54	$22,803	$14,959	$37,761	$7,533,469
55	$22,757	$15,004	$37,761	$7,518,465
56	$22,712	$15,049	$37,761	$7,503,416
57	$22,667	$15,094	$37,761	$7,488,321
58	$22,621	$15,140	$37,761	$7,473,181
59	$22,575	$15,186	$37,761	$7,457,996
60	$22,529	$15,232	$37,761	$7,442,764

第5年供款共

$453,133

第5年利息

$273,350

第5年共還本金

$179,783

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$22,483	$15,278	$37,761	$7,427,486
62	$22,437	$15,324	$37,761	$7,412,162
63	$22,391	$15,370	$37,761	$7,396,792
64	$22,344	$15,417	$37,761	$7,381,376
65	$22,298	$15,463	$37,761	$7,365,912
66	$22,251	$15,510	$37,761	$7,350,403
67	$22,204	$15,557	$37,761	$7,334,846
68	$22,157	$15,604	$37,761	$7,319,242
69	$22,110	$15,651	$37,761	$7,303,591
70	$22,063	$15,698	$37,761	$7,287,893
71	$22,016	$15,746	$37,761	$7,272,148
72	$21,968	$15,793	$37,761	$7,256,355

第6年供款共

$453,133

第6年利息

$266,723

第6年共還本金

$186,409

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$21,920	$15,841	$37,761	$7,240,514
74	$21,872	$15,889	$37,761	$7,224,625
75	$21,824	$15,937	$37,761	$7,208,689
76	$21,776	$15,985	$37,761	$7,192,704
77	$21,728	$16,033	$37,761	$7,176,671
78	$21,680	$16,082	$37,761	$7,160,589
79	$21,631	$16,130	$37,761	$7,144,459
80	$21,582	$16,179	$37,761	$7,128,280
81	$21,533	$16,228	$37,761	$7,112,052
82	$21,484	$16,277	$37,761	$7,095,776
83	$21,435	$16,326	$37,761	$7,079,450
84	$21,386	$16,375	$37,761	$7,063,075

第7年供款共

$453,133

第7年利息

$259,853

第7年共還本金

$193,280

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$21,336	$16,425	$37,761	$7,046,650
86	$21,287	$16,474	$37,761	$7,030,176
87	$21,237	$16,524	$37,761	$7,013,652
88	$21,187	$16,574	$37,761	$6,997,078
89	$21,137	$16,624	$37,761	$6,980,454
90	$21,087	$16,674	$37,761	$6,963,779
91	$21,036	$16,725	$37,761	$6,947,055
92	$20,986	$16,775	$37,761	$6,930,280
93	$20,935	$16,826	$37,761	$6,913,454
94	$20,884	$16,877	$37,761	$6,896,577
95	$20,833	$16,928	$37,761	$6,879,649
96	$20,782	$16,979	$37,761	$6,862,671

第8年供款共

$453,133

第8年利息

$252,729

第8年共還本金

$200,404

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$20,731	$17,030	$37,761	$6,845,641
98	$20,680	$17,082	$37,761	$6,828,559
99	$20,628	$17,133	$37,761	$6,811,426
100	$20,576	$17,185	$37,761	$6,794,241
101	$20,524	$17,237	$37,761	$6,777,004
102	$20,472	$17,289	$37,761	$6,759,715
103	$20,420	$17,341	$37,761	$6,742,374
104	$20,368	$17,393	$37,761	$6,724,981
105	$20,315	$17,446	$37,761	$6,707,535
106	$20,262	$17,499	$37,761	$6,690,036
107	$20,209	$17,552	$37,761	$6,672,485
108	$20,156	$17,605	$37,761	$6,654,880

第9年供款共

$453,133

第9年利息

$245,342

第9年共還本金

$207,791

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$20,103	$17,658	$37,761	$6,637,222
110	$20,050	$17,711	$37,761	$6,619,511
111	$19,996	$17,765	$37,761	$6,601,747
112	$19,943	$17,818	$37,761	$6,583,928
113	$19,889	$17,872	$37,761	$6,566,056
114	$19,835	$17,926	$37,761	$6,548,130
115	$19,781	$17,980	$37,761	$6,530,150
116	$19,726	$18,035	$37,761	$6,512,115
117	$19,672	$18,089	$37,761	$6,494,026
118	$19,617	$18,144	$37,761	$6,475,883
119	$19,563	$18,198	$37,761	$6,457,684
120	$19,508	$18,253	$37,761	$6,439,431

第10年供款共

$453,133

第10年利息

$237,683

第10年共還本金

$215,449

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$19,452	$18,309	$37,761	$6,421,122
122	$19,397	$18,364	$37,761	$6,402,758
123	$19,342	$18,419	$37,761	$6,384,339
124	$19,286	$18,475	$37,761	$6,365,864
125	$19,230	$18,531	$37,761	$6,347,333
126	$19,174	$18,587	$37,761	$6,328,746
127	$19,118	$18,643	$37,761	$6,310,103
128	$19,062	$18,699	$37,761	$6,291,404
129	$19,005	$18,756	$37,761	$6,272,648
130	$18,949	$18,812	$37,761	$6,253,836
131	$18,892	$18,869	$37,761	$6,234,966
132	$18,835	$18,926	$37,761	$6,216,040

第11年供款共

$453,133

第11年利息

$229,742

第11年共還本金

$223,390

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$18,778	$18,983	$37,761	$6,197,057
134	$18,720	$19,041	$37,761	$6,178,016
135	$18,663	$19,098	$37,761	$6,158,918
136	$18,605	$19,156	$37,761	$6,139,762
137	$18,547	$19,214	$37,761	$6,120,548
138	$18,489	$19,272	$37,761	$6,101,276
139	$18,431	$19,330	$37,761	$6,081,946
140	$18,373	$19,389	$37,761	$6,062,557
141	$18,314	$19,447	$37,761	$6,043,110
142	$18,255	$19,506	$37,761	$6,023,604
143	$18,196	$19,565	$37,761	$6,004,040
144	$18,137	$19,624	$37,761	$5,984,416

第12年供款共

$453,133

第12年利息

$221,508

第12年共還本金

$231,624

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$18,078	$19,683	$37,761	$5,964,733
146	$18,018	$19,743	$37,761	$5,944,990
147	$17,959	$19,802	$37,761	$5,925,188
148	$17,899	$19,862	$37,761	$5,905,326
149	$17,839	$19,922	$37,761	$5,885,404
150	$17,779	$19,982	$37,761	$5,865,422
151	$17,718	$20,043	$37,761	$5,845,379
152	$17,658	$20,103	$37,761	$5,825,276
153	$17,597	$20,164	$37,761	$5,805,112
154	$17,536	$20,225	$37,761	$5,784,887
155	$17,475	$20,286	$37,761	$5,764,601
156	$17,414	$20,347	$37,761	$5,744,254

第13年供款共

$453,133

第13年利息

$212,971

第13年共還本金

$240,162

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$17,352	$20,409	$37,761	$5,723,846
158	$17,291	$20,470	$37,761	$5,703,375
159	$17,229	$20,532	$37,761	$5,682,843
160	$17,167	$20,594	$37,761	$5,662,249
161	$17,105	$20,656	$37,761	$5,641,593
162	$17,042	$20,719	$37,761	$5,620,874
163	$16,980	$20,781	$37,761	$5,600,093
164	$16,917	$20,844	$37,761	$5,579,249
165	$16,854	$20,907	$37,761	$5,558,342
166	$16,791	$20,970	$37,761	$5,537,371
167	$16,727	$21,034	$37,761	$5,516,338
168	$16,664	$21,097	$37,761	$5,495,241

第14年供款共

$453,133

第14年利息

$204,119

第14年共還本金

$249,014

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$16,600	$21,161	$37,761	$5,474,080
170	$16,536	$21,225	$37,761	$5,452,855
171	$16,472	$21,289	$37,761	$5,431,566
172	$16,408	$21,353	$37,761	$5,410,213
173	$16,343	$21,418	$37,761	$5,388,795
174	$16,279	$21,482	$37,761	$5,367,313
175	$16,214	$21,547	$37,761	$5,345,766
176	$16,149	$21,612	$37,761	$5,324,153
177	$16,083	$21,678	$37,761	$5,302,476
178	$16,018	$21,743	$37,761	$5,280,732
179	$15,952	$21,809	$37,761	$5,258,924
180	$15,886	$21,875	$37,761	$5,237,049

第15年供款共

$453,133

第15年利息

$194,941

第15年共還本金

$258,192

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$15,820	$21,941	$37,761	$5,215,108
182	$15,754	$22,007	$37,761	$5,193,101
183	$15,687	$22,074	$37,761	$5,171,027
184	$15,621	$22,140	$37,761	$5,148,887
185	$15,554	$22,207	$37,761	$5,126,680
186	$15,487	$22,274	$37,761	$5,104,406
187	$15,420	$22,341	$37,761	$5,082,064
188	$15,352	$22,409	$37,761	$5,059,655
189	$15,284	$22,477	$37,761	$5,037,179
190	$15,216	$22,545	$37,761	$5,014,634
191	$15,148	$22,613	$37,761	$4,992,022
192	$15,080	$22,681	$37,761	$4,969,341

第16年供款共

$453,133

第16年利息

$185,424

第16年共還本金

$267,708

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$15,012	$22,749	$37,761	$4,946,591
194	$14,943	$22,818	$37,761	$4,923,773
195	$14,874	$22,887	$37,761	$4,900,886
196	$14,805	$22,956	$37,761	$4,877,929
197	$14,735	$23,026	$37,761	$4,854,904
198	$14,666	$23,095	$37,761	$4,831,809
199	$14,596	$23,165	$37,761	$4,808,644
200	$14,526	$23,235	$37,761	$4,785,409
201	$14,456	$23,305	$37,761	$4,762,104
202	$14,386	$23,376	$37,761	$4,738,728
203	$14,315	$23,446	$37,761	$4,715,282
204	$14,244	$23,517	$37,761	$4,691,765

第17年供款共

$453,133

第17年利息

$175,557

第17年共還本金

$277,576

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$14,173	$23,588	$37,761	$4,668,177
206	$14,102	$23,659	$37,761	$4,644,518
207	$14,030	$23,731	$37,761	$4,620,787
208	$13,959	$23,802	$37,761	$4,596,985
209	$13,887	$23,874	$37,761	$4,573,110
210	$13,815	$23,946	$37,761	$4,549,164
211	$13,742	$24,019	$37,761	$4,525,145
212	$13,670	$24,091	$37,761	$4,501,054
213	$13,597	$24,164	$37,761	$4,476,889
214	$13,524	$24,237	$37,761	$4,452,652
215	$13,451	$24,310	$37,761	$4,428,342
216	$13,377	$24,384	$37,761	$4,403,958

第18年供款共

$453,133

第18年利息

$165,326

第18年共還本金

$287,807

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$13,304	$24,457	$37,761	$4,379,501
218	$13,230	$24,531	$37,761	$4,354,970
219	$13,156	$24,605	$37,761	$4,330,364
220	$13,081	$24,680	$37,761	$4,305,684
221	$13,007	$24,754	$37,761	$4,280,930
222	$12,932	$24,829	$37,761	$4,256,101
223	$12,857	$24,904	$37,761	$4,231,197
224	$12,782	$24,979	$37,761	$4,206,218
225	$12,706	$25,055	$37,761	$4,181,163
226	$12,631	$25,130	$37,761	$4,156,032
227	$12,555	$25,206	$37,761	$4,130,826
228	$12,479	$25,283	$37,761	$4,105,544

第19年供款共

$453,133

第19年利息

$154,718

第19年共還本金

$298,415

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$12,402	$25,359	$37,761	$4,080,185
230	$12,326	$25,435	$37,761	$4,054,749
231	$12,249	$25,512	$37,761	$4,029,237
232	$12,172	$25,589	$37,761	$4,003,647
233	$12,094	$25,667	$37,761	$3,977,981
234	$12,017	$25,744	$37,761	$3,952,237
235	$11,939	$25,822	$37,761	$3,926,415
236	$11,861	$25,900	$37,761	$3,900,515
237	$11,783	$25,978	$37,761	$3,874,536
238	$11,704	$26,057	$37,761	$3,848,480
239	$11,626	$26,135	$37,761	$3,822,344
240	$11,547	$26,214	$37,761	$3,796,130

第20年供款共

$453,133

第20年利息

$143,719

第20年共還本金

$309,414

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$11,467	$26,294	$37,761	$3,769,836
242	$11,388	$26,373	$37,761	$3,743,463
243	$11,308	$26,453	$37,761	$3,717,011
244	$11,228	$26,533	$37,761	$3,690,478
245	$11,148	$26,613	$37,761	$3,663,865
246	$11,068	$26,693	$37,761	$3,637,172
247	$10,987	$26,774	$37,761	$3,610,398
248	$10,906	$26,855	$37,761	$3,583,544
249	$10,825	$26,936	$37,761	$3,556,608
250	$10,744	$27,017	$37,761	$3,529,591
251	$10,662	$27,099	$37,761	$3,502,492
252	$10,580	$27,181	$37,761	$3,475,311

第21年供款共

$453,133

第21年利息

$132,314

第21年共還本金

$320,818

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$10,498	$27,263	$37,761	$3,448,049
254	$10,416	$27,345	$37,761	$3,420,704
255	$10,333	$27,428	$37,761	$3,393,276
256	$10,251	$27,511	$37,761	$3,365,765
257	$10,167	$27,594	$37,761	$3,338,172
258	$10,084	$27,677	$37,761	$3,310,495
259	$10,000	$27,761	$37,761	$3,282,734
260	$9,917	$27,844	$37,761	$3,254,890
261	$9,832	$27,929	$37,761	$3,226,961
262	$9,748	$28,013	$37,761	$3,198,948
263	$9,663	$28,098	$37,761	$3,170,851
264	$9,579	$28,182	$37,761	$3,142,668

第22年供款共

$453,133

第22年利息

$120,489

第22年共還本金

$332,643

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$9,493	$28,268	$37,761	$3,114,401
266	$9,408	$28,353	$37,761	$3,086,048
267	$9,322	$28,439	$37,761	$3,057,609
268	$9,237	$28,525	$37,761	$3,029,085
269	$9,150	$28,611	$37,761	$3,000,474
270	$9,064	$28,697	$37,761	$2,971,777
271	$8,977	$28,784	$37,761	$2,942,993
272	$8,890	$28,871	$37,761	$2,914,122
273	$8,803	$28,958	$37,761	$2,885,164
274	$8,716	$29,045	$37,761	$2,856,119
275	$8,628	$29,133	$37,761	$2,826,986
276	$8,540	$29,221	$37,761	$2,797,765

第23年供款共

$453,133

第23年利息

$108,229

第23年共還本金

$344,904

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$8,452	$29,309	$37,761	$2,768,455
278	$8,363	$29,398	$37,761	$2,739,057
279	$8,274	$29,487	$37,761	$2,709,570
280	$8,185	$29,576	$37,761	$2,679,994
281	$8,096	$29,665	$37,761	$2,650,329
282	$8,006	$29,755	$37,761	$2,620,574
283	$7,916	$29,845	$37,761	$2,590,730
284	$7,826	$29,935	$37,761	$2,560,795
285	$7,736	$30,025	$37,761	$2,530,769
286	$7,645	$30,116	$37,761	$2,500,653
287	$7,554	$30,207	$37,761	$2,470,446
288	$7,463	$30,298	$37,761	$2,440,148

第24年供款共

$453,133

第24年利息

$95,516

第24年共還本金

$357,616

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$7,371	$30,390	$37,761	$2,409,758
290	$7,279	$30,482	$37,761	$2,379,277
291	$7,187	$30,574	$37,761	$2,348,703
292	$7,095	$30,666	$37,761	$2,318,037
293	$7,002	$30,759	$37,761	$2,287,278
294	$6,909	$30,852	$37,761	$2,256,427
295	$6,816	$30,945	$37,761	$2,225,482
296	$6,723	$31,038	$37,761	$2,194,444
297	$6,629	$31,132	$37,761	$2,163,312
298	$6,535	$31,226	$37,761	$2,132,086
299	$6,441	$31,320	$37,761	$2,100,765
300	$6,346	$31,415	$37,761	$2,069,350

第25年供款共

$453,133

第25年利息

$82,335

第25年共還本金

$370,798

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$6,251	$31,510	$37,761	$2,037,841
302	$6,156	$31,605	$37,761	$2,006,236
303	$6,061	$31,701	$37,761	$1,974,535
304	$5,965	$31,796	$37,761	$1,942,739
305	$5,869	$31,892	$37,761	$1,910,846
306	$5,772	$31,989	$37,761	$1,878,858
307	$5,676	$32,085	$37,761	$1,846,772
308	$5,579	$32,182	$37,761	$1,814,590
309	$5,482	$32,279	$37,761	$1,782,311
310	$5,384	$32,377	$37,761	$1,749,934
311	$5,286	$32,475	$37,761	$1,717,459
312	$5,188	$32,573	$37,761	$1,684,886

第26年供款共

$453,133

第26年利息

$68,668

第26年共還本金

$384,465

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$5,090	$32,671	$37,761	$1,652,215
314	$4,991	$32,770	$37,761	$1,619,445
315	$4,892	$32,869	$37,761	$1,586,576
316	$4,793	$32,968	$37,761	$1,553,607
317	$4,693	$33,068	$37,761	$1,520,540
318	$4,593	$33,168	$37,761	$1,487,372
319	$4,493	$33,268	$37,761	$1,454,104
320	$4,393	$33,368	$37,761	$1,420,735
321	$4,292	$33,469	$37,761	$1,387,266
322	$4,191	$33,570	$37,761	$1,353,696
323	$4,089	$33,672	$37,761	$1,320,024
324	$3,988	$33,773	$37,761	$1,286,251

第27年供款共

$453,133

第27年利息

$54,497

第27年共還本金

$398,635

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$3,886	$33,875	$37,761	$1,252,375
326	$3,783	$33,978	$37,761	$1,218,397
327	$3,681	$34,080	$37,761	$1,184,317
328	$3,578	$34,183	$37,761	$1,150,133
329	$3,474	$34,287	$37,761	$1,115,847
330	$3,371	$34,390	$37,761	$1,081,456
331	$3,267	$34,494	$37,761	$1,046,962
332	$3,163	$34,598	$37,761	$1,012,364
333	$3,058	$34,703	$37,761	$977,661
334	$2,953	$34,808	$37,761	$942,853
335	$2,848	$34,913	$37,761	$907,940
336	$2,743	$35,018	$37,761	$872,922

第28年供款共

$453,133

第28年利息

$39,804

第28年共還本金

$413,328

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$2,637	$35,124	$37,761	$837,798
338	$2,531	$35,230	$37,761	$802,568
339	$2,424	$35,337	$37,761	$767,231
340	$2,318	$35,443	$37,761	$731,788
341	$2,211	$35,550	$37,761	$696,237
342	$2,103	$35,658	$37,761	$660,580
343	$1,996	$35,766	$37,761	$624,814
344	$1,887	$35,874	$37,761	$588,940
345	$1,779	$35,982	$37,761	$552,959
346	$1,670	$36,091	$37,761	$516,868
347	$1,561	$36,200	$37,761	$480,668
348	$1,452	$36,309	$37,761	$444,359

第29年供款共

$453,133

第29年利息

$24,570

第29年共還本金

$428,563

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$1,342	$36,419	$37,761	$407,940
350	$1,232	$36,529	$37,761	$371,412
351	$1,122	$36,639	$37,761	$334,773
352	$1,011	$36,750	$37,761	$298,023
353	$900	$36,861	$37,761	$261,162
354	$789	$36,972	$37,761	$224,190
355	$677	$37,084	$37,761	$187,106
356	$565	$37,196	$37,761	$149,910
357	$453	$37,308	$37,761	$112,602
358	$340	$37,421	$37,761	$75,181
359	$227	$37,534	$37,761	$37,647
360	$114	$37,647	$37,761	$0

第30年供款共

$453,133

第30年利息

$8,773

第30年共還本金

$444,359

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$13,643,978

免责声明

笋盘推介

按揭保险费
info