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$13,672,858

每月供款
$37,967

首期

$-325,000

总贷款额

$8,325,000

總利息

$5,342,858

印花税

$240,000

其他

$90,000

置业成本总预算

HK$5,000

$75,933

置业成本总预算

HK$5,000

首期

$-325,000
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

$75,933

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

沙田壹号云顶第02期云顶峰

thumb_up

💖新鴻基💖 星级🌟屋苑 [高负离子生活社区🏡] 宽敞2️⃣房.

实

559 呎

@16,100

建

730 呎

@12,329

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 vpn_key 有匙即睇

售$900 万

实

559 呎

@16,100

建

730 呎

@12,329

售$900 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 vpn_key 有匙即睇

沙田银禧花园银禧阁

thumb_up

罕有🍀杮北🌺妬場景🐎 [覆式] 有部份傢俬3️⃣房.

实

665 呎

@11,128

建

1,094 呎

@6,764

local_offer 低水笋价 verified 首置必买 vpn_key 有匙即睇 transfer_within_a_station 人才必选

售$740 万

实

665 呎

@11,128

建

1,094 呎

@6,764

售$740 万

local_offer 低水笋价 verified 首置必买 vpn_key 有匙即睇 transfer_within_a_station 人才必选

沙田田园阁

thumb_up

优质阔落三房套　近马铁站方便！！

实

633 呎

@11,848

local_fire_department 至HIT real_estate_agent 罕有放盘

售$750 万

实

633 呎

@11,848

售$750 万

local_fire_department 至HIT real_estate_agent 罕有放盘

大埔樟木头村

thumb_up

樟木头村

建

700 呎

@10,000

real_estate_agent 罕有放盘

售$700 万

建

700 呎

@10,000

售$700 万

real_estate_agent 罕有放盘

沙田碧涛花园第02期 B座富临阁

thumb_up

河景靓装三房套

实

812 呎

@8,842

建

1,146 呎

@6,265

local_fire_department 至HIT verified 首置必买

售$718 万

实

812 呎

@8,842

建

1,146 呎

@6,265

售$718 万

local_fire_department 至HIT verified 首置必买

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

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

马鞍山翠拥华庭第03座

thumb_up

高层开扬海景

实

702 呎

@12,251

建

905 呎

@9,503

local_fire_department 至HIT

售$860 万

实

702 呎

@12,251

建

905 呎

@9,503

售$860 万

local_fire_department 至HIT

马鞍山银湖天峰第08座

thumb_up

高层罕有放租

实

539 呎

@14,657

建

710 呎

@11,127

local_fire_department 至HIT

售$790 万

实

539 呎

@14,657

建

710 呎

@11,127

售$790 万

local_fire_department 至HIT

沙田沙田第一城

thumb_up

沙田第一城 3房套加工人房换楼必睇

实

853 呎

@9,906

建

1,018 呎

@8,301

local_fire_department 至HIT

售$845 万

实

853 呎

@9,906

建

1,018 呎

@8,301

售$845 万

local_fire_department 至HIT

马鞍山迎海第04期骏岸第06座

thumb_up

宁静大单边, 企理2房, 收租一流

实

491 呎

@16,293

local_fire_department 至HIT pets 爱竉必选

售$800 万

实

491 呎

@16,293

售$800 万

local_fire_department 至HIT pets 爱竉必选

VR实景

马鞍山听涛雅苑第05座

thumb_up

恆安站~屋苑有免费村巴去钻石山站

实

650 呎

@13,354

建

807 呎

@10,756

local_fire_department 至HIT vpn_key 有匙即睇

售$868 万

实

650 呎

@13,354

建

807 呎

@10,756

售$868 万

local_fire_department 至HIT vpn_key 有匙即睇

利率	15年	20年	25年	30年
1.000	$49,825	$38,286	$31,375	$26,776
1.500	$51,677	$40,172	$33,295	$28,731
2.000	$53,572	$42,115	$35,286	$30,771
2.500	$55,510	$44,114	$37,347	$32,894
3.000	$57,491	$46,170	$39,478	$35,099
3.500	$59,514	$48,282	$41,677	$37,383
3.625	$60,026	$48,818	$42,237	$37,966
4.000	$61,579	$50,448	$43,942	$39,745
4.500	$63,686	$52,668	$46,273	$42,182
5.000	$65,834	$54,941	$48,667	$44,690
5.500	$68,022	$57,267	$51,123	$47,268
6.000	$70,251	$59,643	$53,638	$49,913

每月供款$37,967

年期

30年

贷款金额

$8,325,000

總利息

$5,342,858

总贷款连利息

$13,667,858

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$25,148	$12,818	$37,966	$8,312,182
2	$25,110	$12,857	$37,966	$8,299,326
3	$25,071	$12,895	$37,966	$8,286,430
4	$25,032	$12,934	$37,966	$8,273,496
5	$24,993	$12,973	$37,966	$8,260,522
6	$24,954	$13,013	$37,966	$8,247,510
7	$24,914	$13,052	$37,966	$8,234,458
8	$24,875	$13,091	$37,966	$8,221,367
9	$24,835	$13,131	$37,966	$8,208,236
10	$24,796	$13,171	$37,966	$8,195,065
11	$24,756	$13,210	$37,966	$8,181,855
12	$24,716	$13,250	$37,966	$8,168,605

第1年供款共

$455,595

第1年利息

$299,200

第1年共還本金

$156,395

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$24,676	$13,290	$37,966	$8,155,314
14	$24,636	$13,330	$37,966	$8,141,984
15	$24,596	$13,371	$37,966	$8,128,613
16	$24,555	$13,411	$37,966	$8,115,202
17	$24,515	$13,452	$37,966	$8,101,750
18	$24,474	$13,492	$37,966	$8,088,258
19	$24,433	$13,533	$37,966	$8,074,725
20	$24,392	$13,574	$37,966	$8,061,151
21	$24,351	$13,615	$37,966	$8,047,536
22	$24,310	$13,656	$37,966	$8,033,880
23	$24,269	$13,697	$37,966	$8,020,183
24	$24,228	$13,739	$37,966	$8,006,445

第2年供款共

$455,595

第2年利息

$293,435

第2年共還本金

$162,160

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$24,186	$13,780	$37,966	$7,992,664
26	$24,145	$13,822	$37,966	$7,978,843
27	$24,103	$13,864	$37,966	$7,964,979
28	$24,061	$13,905	$37,966	$7,951,074
29	$24,019	$13,947	$37,966	$7,937,126
30	$23,977	$13,990	$37,966	$7,923,137
31	$23,934	$14,032	$37,966	$7,909,105
32	$23,892	$14,074	$37,966	$7,895,031
33	$23,850	$14,117	$37,966	$7,880,914
34	$23,807	$14,159	$37,966	$7,866,755
35	$23,764	$14,202	$37,966	$7,852,553
36	$23,721	$14,245	$37,966	$7,838,308

第3年供款共

$455,595

第3年利息

$287,458

第3年共還本金

$168,137

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$23,678	$14,288	$37,966	$7,824,020
38	$23,635	$14,331	$37,966	$7,809,688
39	$23,592	$14,375	$37,966	$7,795,314
40	$23,548	$14,418	$37,966	$7,780,896
41	$23,505	$14,461	$37,966	$7,766,435
42	$23,461	$14,505	$37,966	$7,751,929
43	$23,417	$14,549	$37,966	$7,737,380
44	$23,373	$14,593	$37,966	$7,722,787
45	$23,329	$14,637	$37,966	$7,708,150
46	$23,285	$14,681	$37,966	$7,693,469
47	$23,241	$14,726	$37,966	$7,678,744
48	$23,196	$14,770	$37,966	$7,663,974

第4年供款共

$455,595

第4年利息

$281,261

第4年共還本金

$174,334

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$23,152	$14,815	$37,966	$7,649,159
50	$23,107	$14,859	$37,966	$7,634,299
51	$23,062	$14,904	$37,966	$7,619,395
52	$23,017	$14,949	$37,966	$7,604,446
53	$22,972	$14,995	$37,966	$7,589,451
54	$22,926	$15,040	$37,966	$7,574,411
55	$22,881	$15,085	$37,966	$7,559,326
56	$22,835	$15,131	$37,966	$7,544,195
57	$22,790	$15,177	$37,966	$7,529,019
58	$22,744	$15,222	$37,966	$7,513,797
59	$22,698	$15,268	$37,966	$7,498,528
60	$22,652	$15,314	$37,966	$7,483,214

第5年供款共

$455,595

第5年利息

$274,835

第5年共還本金

$180,760

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$22,606	$15,361	$37,966	$7,467,853
62	$22,559	$15,407	$37,966	$7,452,446
63	$22,513	$15,454	$37,966	$7,436,992
64	$22,466	$15,500	$37,966	$7,421,492
65	$22,419	$15,547	$37,966	$7,405,945
66	$22,372	$15,594	$37,966	$7,390,350
67	$22,325	$15,641	$37,966	$7,374,709
68	$22,278	$15,689	$37,966	$7,359,021
69	$22,230	$15,736	$37,966	$7,343,285
70	$22,183	$15,783	$37,966	$7,327,501
71	$22,135	$15,831	$37,966	$7,311,670
72	$22,087	$15,879	$37,966	$7,295,791

第6年供款共

$455,595

第6年利息

$268,173

第6年共還本金

$187,422

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$22,039	$15,927	$37,966	$7,279,864
74	$21,991	$15,975	$37,966	$7,263,889
75	$21,943	$16,023	$37,966	$7,247,866
76	$21,895	$16,072	$37,966	$7,231,794
77	$21,846	$16,120	$37,966	$7,215,674
78	$21,797	$16,169	$37,966	$7,199,505
79	$21,749	$16,218	$37,966	$7,183,288
80	$21,700	$16,267	$37,966	$7,167,021
81	$21,650	$16,316	$37,966	$7,150,705
82	$21,601	$16,365	$37,966	$7,134,340
83	$21,552	$16,415	$37,966	$7,117,925
84	$21,502	$16,464	$37,966	$7,101,461

第7年供款共

$455,595

第7年利息

$261,265

第7年共還本金

$194,330

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$21,452	$16,514	$37,966	$7,084,947
86	$21,402	$16,564	$37,966	$7,068,383
87	$21,352	$16,614	$37,966	$7,051,769
88	$21,302	$16,664	$37,966	$7,035,105
89	$21,252	$16,714	$37,966	$7,018,391
90	$21,201	$16,765	$37,966	$7,001,626
91	$21,151	$16,816	$37,966	$6,984,810
92	$21,100	$16,866	$37,966	$6,967,944
93	$21,049	$16,917	$37,966	$6,951,027
94	$20,998	$16,968	$37,966	$6,934,058
95	$20,947	$17,020	$37,966	$6,917,039
96	$20,895	$17,071	$37,966	$6,899,968

第8年供款共

$455,595

第8年利息

$254,102

第8年共還本金

$201,493

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$20,844	$17,123	$37,966	$6,882,845
98	$20,792	$17,174	$37,966	$6,865,671
99	$20,740	$17,226	$37,966	$6,848,445
100	$20,688	$17,278	$37,966	$6,831,166
101	$20,636	$17,330	$37,966	$6,813,836
102	$20,583	$17,383	$37,966	$6,796,453
103	$20,531	$17,435	$37,966	$6,779,018
104	$20,478	$17,488	$37,966	$6,761,530
105	$20,425	$17,541	$37,966	$6,743,989
106	$20,372	$17,594	$37,966	$6,726,395
107	$20,319	$17,647	$37,966	$6,708,748
108	$20,266	$17,700	$37,966	$6,691,048

第9年供款共

$455,595

第9年利息

$246,675

第9年共還本金

$208,920

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$20,213	$17,754	$37,966	$6,673,294
110	$20,159	$17,807	$37,966	$6,655,487
111	$20,105	$17,861	$37,966	$6,637,626
112	$20,051	$17,915	$37,966	$6,619,711
113	$19,997	$17,969	$37,966	$6,601,741
114	$19,943	$18,024	$37,966	$6,583,718
115	$19,888	$18,078	$37,966	$6,565,640
116	$19,834	$18,133	$37,966	$6,547,507
117	$19,779	$18,187	$37,966	$6,529,320
118	$19,724	$18,242	$37,966	$6,511,078
119	$19,669	$18,297	$37,966	$6,492,780
120	$19,614	$18,353	$37,966	$6,474,428

第10年供款共

$455,595

第10年利息

$238,975

第10年共還本金

$216,620

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$19,558	$18,408	$37,966	$6,456,020
122	$19,503	$18,464	$37,966	$6,437,556
123	$19,447	$18,519	$37,966	$6,419,036
124	$19,391	$18,575	$37,966	$6,400,461
125	$19,335	$18,632	$37,966	$6,381,829
126	$19,278	$18,688	$37,966	$6,363,142
127	$19,222	$18,744	$37,966	$6,344,397
128	$19,165	$18,801	$37,966	$6,325,596
129	$19,109	$18,858	$37,966	$6,306,739
130	$19,052	$18,915	$37,966	$6,287,824
131	$18,994	$18,972	$37,966	$6,268,852
132	$18,937	$19,029	$37,966	$6,249,823

第11年供款共

$455,595

第11年利息

$230,991

第11年共還本金

$224,605

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$18,880	$19,087	$37,966	$6,230,736
134	$18,822	$19,144	$37,966	$6,211,592
135	$18,764	$19,202	$37,966	$6,192,390
136	$18,706	$19,260	$37,966	$6,173,130
137	$18,648	$19,318	$37,966	$6,153,812
138	$18,590	$19,377	$37,966	$6,134,435
139	$18,531	$19,435	$37,966	$6,115,000
140	$18,472	$19,494	$37,966	$6,095,506
141	$18,414	$19,553	$37,966	$6,075,953
142	$18,354	$19,612	$37,966	$6,056,341
143	$18,295	$19,671	$37,966	$6,036,670
144	$18,236	$19,730	$37,966	$6,016,940

第12年供款共

$455,595

第12年利息

$222,712

第12年共還本金

$232,883

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$18,176	$19,790	$37,966	$5,997,150
146	$18,116	$19,850	$37,966	$5,977,300
147	$18,056	$19,910	$37,966	$5,957,390
148	$17,996	$19,970	$37,966	$5,937,420
149	$17,936	$20,030	$37,966	$5,917,390
150	$17,875	$20,091	$37,966	$5,897,299
151	$17,815	$20,152	$37,966	$5,877,147
152	$17,754	$20,212	$37,966	$5,856,935
153	$17,693	$20,273	$37,966	$5,836,662
154	$17,632	$20,335	$37,966	$5,816,327
155	$17,570	$20,396	$37,966	$5,795,931
156	$17,509	$20,458	$37,966	$5,775,473

第13年供款共

$455,595

第13年利息

$214,128

第13年共還本金

$241,467

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$17,447	$20,520	$37,966	$5,754,954
158	$17,385	$20,582	$37,966	$5,734,372
159	$17,323	$20,644	$37,966	$5,713,728
160	$17,260	$20,706	$37,966	$5,693,022
161	$17,198	$20,769	$37,966	$5,672,254
162	$17,135	$20,831	$37,966	$5,651,422
163	$17,072	$20,894	$37,966	$5,630,528
164	$17,009	$20,957	$37,966	$5,609,571
165	$16,946	$21,021	$37,966	$5,588,550
166	$16,882	$21,084	$37,966	$5,567,466
167	$16,818	$21,148	$37,966	$5,546,318
168	$16,755	$21,212	$37,966	$5,525,106

第14年供款共

$455,595

第14年利息

$205,228

第14年共還本金

$250,367

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$16,690	$21,276	$37,966	$5,503,830
170	$16,626	$21,340	$37,966	$5,482,490
171	$16,562	$21,405	$37,966	$5,461,086
172	$16,497	$21,469	$37,966	$5,439,616
173	$16,432	$21,534	$37,966	$5,418,082
174	$16,367	$21,599	$37,966	$5,396,483
175	$16,302	$21,664	$37,966	$5,374,819
176	$16,236	$21,730	$37,966	$5,353,089
177	$16,171	$21,795	$37,966	$5,331,293
178	$16,105	$21,861	$37,966	$5,309,432
179	$16,039	$21,927	$37,966	$5,287,505
180	$15,973	$21,994	$37,966	$5,265,511

第15年供款共

$455,595

第15年利息

$196,000

第15年共還本金

$259,595

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$15,906	$22,060	$37,966	$5,243,451
182	$15,840	$22,127	$37,966	$5,221,324
183	$15,773	$22,194	$37,966	$5,199,131
184	$15,706	$22,261	$37,966	$5,176,870
185	$15,638	$22,328	$37,966	$5,154,543
186	$15,571	$22,395	$37,966	$5,132,147
187	$15,503	$22,463	$37,966	$5,109,684
188	$15,436	$22,531	$37,966	$5,087,154
189	$15,367	$22,599	$37,966	$5,064,555
190	$15,299	$22,667	$37,966	$5,041,888
191	$15,231	$22,736	$37,966	$5,019,152
192	$15,162	$22,804	$37,966	$4,996,348

第16年供款共

$455,595

第16年利息

$186,432

第16年共還本金

$269,163

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$15,093	$22,873	$37,966	$4,973,475
194	$15,024	$22,942	$37,966	$4,950,532
195	$14,955	$23,012	$37,966	$4,927,521
196	$14,885	$23,081	$37,966	$4,904,440
197	$14,815	$23,151	$37,966	$4,881,289
198	$14,746	$23,221	$37,966	$4,858,068
199	$14,675	$23,291	$37,966	$4,834,778
200	$14,605	$23,361	$37,966	$4,811,416
201	$14,534	$23,432	$37,966	$4,787,985
202	$14,464	$23,503	$37,966	$4,764,482
203	$14,393	$23,574	$37,966	$4,740,908
204	$14,321	$23,645	$37,966	$4,717,264

第17年供款共

$455,595

第17年利息

$176,511

第17年共還本金

$279,084

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$14,250	$23,716	$37,966	$4,693,547
206	$14,178	$23,788	$37,966	$4,669,760
207	$14,107	$23,860	$37,966	$4,645,900
208	$14,034	$23,932	$37,966	$4,621,968
209	$13,962	$24,004	$37,966	$4,597,964
210	$13,890	$24,077	$37,966	$4,573,887
211	$13,817	$24,149	$37,966	$4,549,738
212	$13,744	$24,222	$37,966	$4,525,516
213	$13,671	$24,295	$37,966	$4,501,220
214	$13,597	$24,369	$37,966	$4,476,852
215	$13,524	$24,442	$37,966	$4,452,409
216	$13,450	$24,516	$37,966	$4,427,893

第18年供款共

$455,595

第18年利息

$166,224

第18年共還本金

$289,371

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$13,376	$24,590	$37,966	$4,403,303
218	$13,302	$24,665	$37,966	$4,378,638
219	$13,227	$24,739	$37,966	$4,353,899
220	$13,152	$24,814	$37,966	$4,329,085
221	$13,077	$24,889	$37,966	$4,304,196
222	$13,002	$24,964	$37,966	$4,279,232
223	$12,927	$25,039	$37,966	$4,254,193
224	$12,851	$25,115	$37,966	$4,229,078
225	$12,775	$25,191	$37,966	$4,203,887
226	$12,699	$25,267	$37,966	$4,178,620
227	$12,623	$25,343	$37,966	$4,153,276
228	$12,546	$25,420	$37,966	$4,127,856

第19年供款共

$455,595

第19年利息

$155,559

第19年共還本金

$300,037

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$12,470	$25,497	$37,966	$4,102,360
230	$12,393	$25,574	$37,966	$4,076,786
231	$12,315	$25,651	$37,966	$4,051,135
232	$12,238	$25,728	$37,966	$4,025,406
233	$12,160	$25,806	$37,966	$3,999,600
234	$12,082	$25,884	$37,966	$3,973,716
235	$12,004	$25,962	$37,966	$3,947,754
236	$11,926	$26,041	$37,966	$3,921,713
237	$11,847	$26,119	$37,966	$3,895,594
238	$11,768	$26,198	$37,966	$3,869,395
239	$11,689	$26,277	$37,966	$3,843,118
240	$11,609	$26,357	$37,966	$3,816,761

第20年供款共

$455,595

第20年利息

$144,500

第20年共還本金

$311,095

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$11,530	$26,436	$37,966	$3,790,324
242	$11,450	$26,516	$37,966	$3,763,808
243	$11,370	$26,596	$37,966	$3,737,212
244	$11,289	$26,677	$37,966	$3,710,535
245	$11,209	$26,757	$37,966	$3,683,778
246	$11,128	$26,838	$37,966	$3,656,939
247	$11,047	$26,919	$37,966	$3,630,020
248	$10,966	$27,001	$37,966	$3,603,019
249	$10,884	$27,082	$37,966	$3,575,937
250	$10,802	$27,164	$37,966	$3,548,773
251	$10,720	$27,246	$37,966	$3,521,527
252	$10,638	$27,328	$37,966	$3,494,199

第21年供款共

$455,595

第21年利息

$133,033

第21年共還本金

$322,562

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$10,555	$27,411	$37,966	$3,466,788
254	$10,473	$27,494	$37,966	$3,439,294
255	$10,390	$27,577	$37,966	$3,411,718
256	$10,306	$27,660	$37,966	$3,384,058
257	$10,223	$27,744	$37,966	$3,356,314
258	$10,139	$27,827	$37,966	$3,328,487
259	$10,055	$27,911	$37,966	$3,300,575
260	$9,970	$27,996	$37,966	$3,272,579
261	$9,886	$28,080	$37,966	$3,244,499
262	$9,801	$28,165	$37,966	$3,216,334
263	$9,716	$28,250	$37,966	$3,188,084
264	$9,631	$28,336	$37,966	$3,159,748

第22年供款共

$455,595

第22年利息

$121,144

第22年共還本金

$334,451

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$9,545	$28,421	$37,966	$3,131,327
266	$9,459	$28,507	$37,966	$3,102,820
267	$9,373	$28,593	$37,966	$3,074,227
268	$9,287	$28,680	$37,966	$3,045,547
269	$9,200	$28,766	$37,966	$3,016,781
270	$9,113	$28,853	$37,966	$2,987,928
271	$9,026	$28,940	$37,966	$2,958,988
272	$8,939	$29,028	$37,966	$2,929,960
273	$8,851	$29,115	$37,966	$2,900,845
274	$8,763	$29,203	$37,966	$2,871,641
275	$8,675	$29,292	$37,966	$2,842,350
276	$8,586	$29,380	$37,966	$2,812,970

第23年供款共

$455,595

第23年利息

$108,817

第23年共還本金

$346,778

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$8,498	$29,469	$37,966	$2,783,501
278	$8,408	$29,558	$37,966	$2,753,943
279	$8,319	$29,647	$37,966	$2,724,296
280	$8,230	$29,737	$37,966	$2,694,560
281	$8,140	$29,826	$37,966	$2,664,733
282	$8,050	$29,917	$37,966	$2,634,817
283	$7,959	$30,007	$37,966	$2,604,810
284	$7,869	$30,098	$37,966	$2,574,712
285	$7,778	$30,188	$37,966	$2,544,524
286	$7,687	$30,280	$37,966	$2,514,244
287	$7,595	$30,371	$37,966	$2,483,873
288	$7,503	$30,463	$37,966	$2,453,410

第24年供款共

$455,595

第24年利息

$96,035

第24年共還本金

$359,560

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$7,411	$30,555	$37,966	$2,422,855
290	$7,319	$30,647	$37,966	$2,392,208
291	$7,226	$30,740	$37,966	$2,361,468
292	$7,134	$30,833	$37,966	$2,330,635
293	$7,040	$30,926	$37,966	$2,299,709
294	$6,947	$31,019	$37,966	$2,268,690
295	$6,853	$31,113	$37,966	$2,237,577
296	$6,759	$31,207	$37,966	$2,206,370
297	$6,665	$31,301	$37,966	$2,175,069
298	$6,571	$31,396	$37,966	$2,143,673
299	$6,476	$31,491	$37,966	$2,112,183
300	$6,381	$31,586	$37,966	$2,080,597

第25年供款共

$455,595

第25年利息

$82,782

第25年共還本金

$372,813

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$6,285	$31,681	$37,966	$2,048,916
302	$6,189	$31,777	$37,966	$2,017,139
303	$6,093	$31,873	$37,966	$1,985,266
304	$5,997	$31,969	$37,966	$1,953,297
305	$5,901	$32,066	$37,966	$1,921,231
306	$5,804	$32,163	$37,966	$1,889,069
307	$5,707	$32,260	$37,966	$1,856,809
308	$5,609	$32,357	$37,966	$1,824,452
309	$5,511	$32,455	$37,966	$1,791,997
310	$5,413	$32,553	$37,966	$1,759,444
311	$5,315	$32,651	$37,966	$1,726,793
312	$5,216	$32,750	$37,966	$1,694,043

第26年供款共

$455,595

第26年利息

$69,041

第26年共還本金

$386,554

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$5,117	$32,849	$37,966	$1,661,194
314	$5,018	$32,948	$37,966	$1,628,246
315	$4,919	$33,048	$37,966	$1,595,198
316	$4,819	$33,147	$37,966	$1,562,051
317	$4,719	$33,248	$37,966	$1,528,803
318	$4,618	$33,348	$37,966	$1,495,455
319	$4,518	$33,449	$37,966	$1,462,007
320	$4,416	$33,550	$37,966	$1,428,457
321	$4,315	$33,651	$37,966	$1,394,806
322	$4,213	$33,753	$37,966	$1,361,053
323	$4,112	$33,855	$37,966	$1,327,198
324	$4,009	$33,957	$37,966	$1,293,241

第27年供款共

$455,595

第27年利息

$54,793

第27年共還本金

$400,802

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$3,907	$34,060	$37,966	$1,259,181
326	$3,804	$34,162	$37,966	$1,225,019
327	$3,701	$34,266	$37,966	$1,190,753
328	$3,597	$34,369	$37,966	$1,156,384
329	$3,493	$34,473	$37,966	$1,121,911
330	$3,389	$34,577	$37,966	$1,087,334
331	$3,285	$34,682	$37,966	$1,052,652
332	$3,180	$34,786	$37,966	$1,017,866
333	$3,075	$34,891	$37,966	$982,974
334	$2,969	$34,997	$37,966	$947,978
335	$2,864	$35,103	$37,966	$912,875
336	$2,758	$35,209	$37,966	$877,666

第28年供款共

$455,595

第28年利息

$40,021

第28年共還本金

$415,575

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$2,651	$35,315	$37,966	$842,351
338	$2,545	$35,422	$37,966	$806,930
339	$2,438	$35,529	$37,966	$771,401
340	$2,330	$35,636	$37,966	$735,765
341	$2,223	$35,744	$37,966	$700,021
342	$2,115	$35,852	$37,966	$664,170
343	$2,006	$35,960	$37,966	$628,210
344	$1,898	$36,069	$37,966	$592,141
345	$1,789	$36,178	$37,966	$555,964
346	$1,679	$36,287	$37,966	$519,677
347	$1,570	$36,396	$37,966	$483,281
348	$1,460	$36,506	$37,966	$446,774

第29年供款共

$455,595

第29年利息

$24,703

第29年共還本金

$430,892

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$1,350	$36,617	$37,966	$410,158
350	$1,239	$36,727	$37,966	$373,430
351	$1,128	$36,838	$37,966	$336,592
352	$1,017	$36,949	$37,966	$299,643
353	$905	$37,061	$37,966	$262,581
354	$793	$37,173	$37,966	$225,408
355	$681	$37,285	$37,966	$188,123
356	$568	$37,398	$37,966	$150,725
357	$455	$37,511	$37,966	$113,214
358	$342	$37,624	$37,966	$75,590
359	$228	$37,738	$37,966	$37,852
360	$114	$37,852	$37,966	$0

第30年供款共

$455,595

第30年利息

$8,821

第30年共還本金

$446,774

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$13,672,858

免责声明

笋盘推介

按揭保险费
info