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$13,928,373

每月供款
$40,774

首期

$-1,080,000

总贷款额

$9,080,000

總利息

$5,598,373

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-750,000

$81,547

置业成本总预算

HK$-750,000

首期

$-1,080,000
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

$81,547

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

沙田碧涛花园

thumb_up

企理装修高层东南有匙即睇

实

651 呎

@11,521

建

920 呎

@8,152

vpn_key 有匙即睇

售$750 万

实

651 呎

@11,521

建

920 呎

@8,152

售$750 万

vpn_key 有匙即睇

西贡逸珑海滙

thumb_up

逸珑海滙东南 2 房近市区

实

599 呎

@13,689

local_offer 低水笋价

售$820 万

实

599 呎

@13,689

售$820 万

local_offer 低水笋价

大埔云滙

thumb_up

新鸿基3房蚀三百几万有心噼还价即成

实

645 呎

@13,147

local_fire_department 至HIT real_estate_agent 罕有放盘

售$848 万

实

645 呎

@13,147

售$848 万

local_fire_department 至HIT real_estate_agent 罕有放盘

沙田恒峰花园

thumb_up

3房套山景实盘约睇

实

638 呎

@11,755

建

826 呎

@9,080

real_estate_agent 罕有放盘

售$750 万

实

638 呎

@11,755

建

826 呎

@9,080

售$750 万

real_estate_agent 罕有放盘

西贡逸珑海滙第02座

thumb_up

西贡逸珑海滙

实

704 呎

@11,790

local_offer 低水笋价

售$830 万

实

704 呎

@11,790

售$830 万

local_offer 低水笋价

独家

VR实景

马鞍山迎海第03期星湾御

thumb_up

山景2房半

实

496 呎

@16,129

local_fire_department 至HIT

售$800 万

实

496 呎

@16,129

售$800 万

local_fire_department 至HIT

西贡泥涌村

thumb_up

连天台有海景

建

670 呎

@11,791

local_fire_department 至HIT real_estate_agent 罕有放盘

售$790 万

建

670 呎

@11,791

售$790 万

local_fire_department 至HIT real_estate_agent 罕有放盘

将军澳日出康城第05A期 MALIBU 第03B座

thumb_up

大2房有齐山景海景球场景

实

541 呎

@14,787

local_fire_department 至HIT real_estate_agent 罕有放盘

售$800 万

实

541 呎

@14,787

售$800 万

local_fire_department 至HIT real_estate_agent 罕有放盘

沙田新城市广场

thumb_up

新城市广场,超方便,大商场新地楼罕有两房放盘

实

578 呎

@14,706

建

683 呎

@12,445

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 local_offer 低水笋价

售$850 万

实

578 呎

@14,706

建

683 呎

@12,445

售$850 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 local_offer 低水笋价

沙田玖珑山

thumb_up

玖珑山

实

467 呎

@18,201

售$850 万

实

467 呎

@18,201

售$850 万

沙田滨景花园第02座

thumb_up

高层向南, 业主FIRM 卖

实

545 呎

@13,211

建

657 呎

@10,959

directions_run 即走 real_estate_agent 罕有放盘

售$720 万

实

545 呎

@13,211

建

657 呎

@10,959

售$720 万

directions_run 即走 real_estate_agent 罕有放盘

沙田帝堡城

thumb_up

帝堡城高层特式户！坐拥落地全景！~

实

580 呎

@12,931

建

726 呎

@10,331

local_fire_department 至HIT hotel_class 楼王

售$750 万

实

580 呎

@12,931

建

726 呎

@10,331

售$750 万

local_fire_department 至HIT hotel_class 楼王

利率	15年	20年	25年	30年
1.000	$54,343	$41,758	$34,220	$29,205
1.500	$56,363	$43,815	$36,314	$31,337
2.000	$58,431	$45,934	$38,486	$33,561
2.500	$60,544	$48,115	$40,734	$35,877
3.000	$62,705	$50,357	$43,058	$38,282
3.500	$64,911	$52,660	$45,457	$40,773
4.000	$67,164	$55,023	$47,928	$43,349
4.500	$69,461	$57,445	$50,470	$46,007
5.000	$71,804	$59,924	$53,081	$48,743
5.500	$74,191	$62,460	$55,759	$51,555
6.000	$76,622	$65,052	$58,503	$54,439

每月供款$40,774

年期

30年

贷款金额

$9,080,000

總利息

$5,598,373

总贷款连利息

$14,678,373

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$26,483	$14,290	$40,773	$9,065,710
2	$26,442	$14,332	$40,773	$9,051,378
3	$26,400	$14,373	$40,773	$9,037,005
4	$26,358	$14,415	$40,773	$9,022,590
5	$26,316	$14,457	$40,773	$9,008,132
6	$26,274	$14,500	$40,773	$8,993,633
7	$26,231	$14,542	$40,773	$8,979,091
8	$26,189	$14,584	$40,773	$8,964,507
9	$26,146	$14,627	$40,773	$8,949,880
10	$26,104	$14,669	$40,773	$8,935,211
11	$26,061	$14,712	$40,773	$8,920,498
12	$26,018	$14,755	$40,773	$8,905,743

第1年供款共

$489,279

第1年利息

$315,022

第1年共還本金

$174,257

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$25,975	$14,798	$40,773	$8,890,945
14	$25,932	$14,841	$40,773	$8,876,104
15	$25,889	$14,885	$40,773	$8,861,219
16	$25,845	$14,928	$40,773	$8,846,291
17	$25,802	$14,972	$40,773	$8,831,319
18	$25,758	$15,015	$40,773	$8,816,304
19	$25,714	$15,059	$40,773	$8,801,245
20	$25,670	$15,103	$40,773	$8,786,142
21	$25,626	$15,147	$40,773	$8,770,995
22	$25,582	$15,191	$40,773	$8,755,804
23	$25,538	$15,235	$40,773	$8,740,569
24	$25,493	$15,280	$40,773	$8,725,289

第2年供款共

$489,279

第2年利息

$308,824

第2年共還本金

$180,455

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$25,449	$15,324	$40,773	$8,709,964
26	$25,404	$15,369	$40,773	$8,694,595
27	$25,359	$15,414	$40,773	$8,679,181
28	$25,314	$15,459	$40,773	$8,663,722
29	$25,269	$15,504	$40,773	$8,648,218
30	$25,224	$15,549	$40,773	$8,632,669
31	$25,179	$15,595	$40,773	$8,617,074
32	$25,133	$15,640	$40,773	$8,601,434
33	$25,088	$15,686	$40,773	$8,585,748
34	$25,042	$15,731	$40,773	$8,570,017
35	$24,996	$15,777	$40,773	$8,554,239
36	$24,950	$15,823	$40,773	$8,538,416

第3年供款共

$489,279

第3年利息

$302,406

第3年共還本金

$186,873

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$24,904	$15,870	$40,773	$8,522,546
38	$24,857	$15,916	$40,773	$8,506,630
39	$24,811	$15,962	$40,773	$8,490,668
40	$24,764	$16,009	$40,773	$8,474,659
41	$24,718	$16,056	$40,773	$8,458,604
42	$24,671	$16,102	$40,773	$8,442,501
43	$24,624	$16,149	$40,773	$8,426,352
44	$24,577	$16,196	$40,773	$8,410,156
45	$24,530	$16,244	$40,773	$8,393,912
46	$24,482	$16,291	$40,773	$8,377,621
47	$24,435	$16,339	$40,773	$8,361,283
48	$24,387	$16,386	$40,773	$8,344,896

第4年供款共

$489,279

第4年利息

$295,760

第4年共還本金

$193,519

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$24,339	$16,434	$40,773	$8,328,462
50	$24,291	$16,482	$40,773	$8,311,981
51	$24,243	$16,530	$40,773	$8,295,451
52	$24,195	$16,578	$40,773	$8,278,872
53	$24,147	$16,627	$40,773	$8,262,246
54	$24,098	$16,675	$40,773	$8,245,571
55	$24,050	$16,724	$40,773	$8,228,847
56	$24,001	$16,772	$40,773	$8,212,075
57	$23,952	$16,821	$40,773	$8,195,253
58	$23,903	$16,870	$40,773	$8,178,383
59	$23,854	$16,920	$40,773	$8,161,463
60	$23,804	$16,969	$40,773	$8,144,494

第5年供款共

$489,279

第5年利息

$288,877

第5年共還本金

$200,402

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$23,755	$17,018	$40,773	$8,127,476
62	$23,705	$17,068	$40,773	$8,110,408
63	$23,655	$17,118	$40,773	$8,093,290
64	$23,605	$17,168	$40,773	$8,076,122
65	$23,555	$17,218	$40,773	$8,058,904
66	$23,505	$17,268	$40,773	$8,041,636
67	$23,455	$17,318	$40,773	$8,024,317
68	$23,404	$17,369	$40,773	$8,006,948
69	$23,354	$17,420	$40,773	$7,989,529
70	$23,303	$17,470	$40,773	$7,972,058
71	$23,252	$17,521	$40,773	$7,954,537
72	$23,201	$17,573	$40,773	$7,936,964

第6年供款共

$489,279

第6年利息

$281,749

第6年共還本金

$207,530

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$23,149	$17,624	$40,773	$7,919,341
74	$23,098	$17,675	$40,773	$7,901,665
75	$23,047	$17,727	$40,773	$7,883,939
76	$22,995	$17,778	$40,773	$7,866,160
77	$22,943	$17,830	$40,773	$7,848,330
78	$22,891	$17,882	$40,773	$7,830,448
79	$22,839	$17,934	$40,773	$7,812,513
80	$22,786	$17,987	$40,773	$7,794,526
81	$22,734	$18,039	$40,773	$7,776,487
82	$22,681	$18,092	$40,773	$7,758,395
83	$22,629	$18,145	$40,773	$7,740,251
84	$22,576	$18,198	$40,773	$7,722,053

第7年供款共

$489,279

第7年利息

$274,368

第7年共還本金

$214,911

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$22,523	$18,251	$40,773	$7,703,803
86	$22,469	$18,304	$40,773	$7,685,499
87	$22,416	$18,357	$40,773	$7,667,142
88	$22,362	$18,411	$40,773	$7,648,731
89	$22,309	$18,464	$40,773	$7,630,266
90	$22,255	$18,518	$40,773	$7,611,748
91	$22,201	$18,572	$40,773	$7,593,176
92	$22,147	$18,626	$40,773	$7,574,549
93	$22,092	$18,681	$40,773	$7,555,868
94	$22,038	$18,735	$40,773	$7,537,133
95	$21,983	$18,790	$40,773	$7,518,343
96	$21,929	$18,845	$40,773	$7,499,498

第8年供款共

$489,279

第8年利息

$266,724

第8年共還本金

$222,555

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$21,874	$18,900	$40,773	$7,480,599
98	$21,818	$18,955	$40,773	$7,461,644
99	$21,763	$19,010	$40,773	$7,442,634
100	$21,708	$19,066	$40,773	$7,423,568
101	$21,652	$19,121	$40,773	$7,404,447
102	$21,596	$19,177	$40,773	$7,385,270
103	$21,540	$19,233	$40,773	$7,366,037
104	$21,484	$19,289	$40,773	$7,346,748
105	$21,428	$19,345	$40,773	$7,327,403
106	$21,372	$19,402	$40,773	$7,308,001
107	$21,315	$19,458	$40,773	$7,288,543
108	$21,258	$19,515	$40,773	$7,269,028

第9年供款共

$489,279

第9年利息

$258,809

第9年共還本金

$230,470

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$21,201	$19,572	$40,773	$7,249,456
110	$21,144	$19,629	$40,773	$7,229,827
111	$21,087	$19,686	$40,773	$7,210,141
112	$21,030	$19,744	$40,773	$7,190,397
113	$20,972	$19,801	$40,773	$7,170,596
114	$20,914	$19,859	$40,773	$7,150,737
115	$20,856	$19,917	$40,773	$7,130,820
116	$20,798	$19,975	$40,773	$7,110,845
117	$20,740	$20,033	$40,773	$7,090,811
118	$20,682	$20,092	$40,773	$7,070,720
119	$20,623	$20,150	$40,773	$7,050,569
120	$20,564	$20,209	$40,773	$7,030,360

第10年供款共

$489,279

第10年利息

$250,612

第10年共還本金

$238,668

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$20,505	$20,268	$40,773	$7,010,092
122	$20,446	$20,327	$40,773	$6,989,765
123	$20,387	$20,386	$40,773	$6,969,379
124	$20,327	$20,446	$40,773	$6,948,933
125	$20,268	$20,506	$40,773	$6,928,427
126	$20,208	$20,565	$40,773	$6,907,862
127	$20,148	$20,625	$40,773	$6,887,237
128	$20,088	$20,685	$40,773	$6,866,551
129	$20,027	$20,746	$40,773	$6,845,805
130	$19,967	$20,806	$40,773	$6,824,999
131	$19,906	$20,867	$40,773	$6,804,132
132	$19,845	$20,928	$40,773	$6,783,204

第11年供款共

$489,279

第11年利息

$242,123

第11年共還本金

$247,156

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$19,784	$20,989	$40,773	$6,762,215
134	$19,723	$21,050	$40,773	$6,741,165
135	$19,662	$21,112	$40,773	$6,720,053
136	$19,600	$21,173	$40,773	$6,698,880
137	$19,538	$21,235	$40,773	$6,677,645
138	$19,476	$21,297	$40,773	$6,656,349
139	$19,414	$21,359	$40,773	$6,634,990
140	$19,352	$21,421	$40,773	$6,613,569
141	$19,290	$21,484	$40,773	$6,592,085
142	$19,227	$21,546	$40,773	$6,570,539
143	$19,164	$21,609	$40,773	$6,548,929
144	$19,101	$21,672	$40,773	$6,527,257

第12年供款共

$489,279

第12年利息

$233,332

第12年共還本金

$255,947

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$19,038	$21,735	$40,773	$6,505,522
146	$18,974	$21,799	$40,773	$6,483,723
147	$18,911	$21,862	$40,773	$6,461,861
148	$18,847	$21,926	$40,773	$6,439,934
149	$18,783	$21,990	$40,773	$6,417,944
150	$18,719	$22,054	$40,773	$6,395,890
151	$18,655	$22,119	$40,773	$6,373,771
152	$18,590	$22,183	$40,773	$6,351,588
153	$18,525	$22,248	$40,773	$6,329,341
154	$18,461	$22,313	$40,773	$6,307,028
155	$18,395	$22,378	$40,773	$6,284,650
156	$18,330	$22,443	$40,773	$6,262,207

第13年供款共

$489,279

第13年利息

$224,229

第13年共還本金

$265,050

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$18,265	$22,508	$40,773	$6,239,699
158	$18,199	$22,574	$40,773	$6,217,124
159	$18,133	$22,640	$40,773	$6,194,484
160	$18,067	$22,706	$40,773	$6,171,778
161	$18,001	$22,772	$40,773	$6,149,006
162	$17,935	$22,839	$40,773	$6,126,168
163	$17,868	$22,905	$40,773	$6,103,262
164	$17,801	$22,972	$40,773	$6,080,290
165	$17,734	$23,039	$40,773	$6,057,251
166	$17,667	$23,106	$40,773	$6,034,145
167	$17,600	$23,174	$40,773	$6,010,971
168	$17,532	$23,241	$40,773	$5,987,730

第14年供款共

$489,279

第14年利息

$214,802

第14年共還本金

$274,477

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$17,464	$23,309	$40,773	$5,964,421
170	$17,396	$23,377	$40,773	$5,941,044
171	$17,328	$23,445	$40,773	$5,917,599
172	$17,260	$23,514	$40,773	$5,894,085
173	$17,191	$23,582	$40,773	$5,870,503
174	$17,122	$23,651	$40,773	$5,846,852
175	$17,053	$23,720	$40,773	$5,823,132
176	$16,984	$23,789	$40,773	$5,799,343
177	$16,915	$23,859	$40,773	$5,775,484
178	$16,845	$23,928	$40,773	$5,751,556
179	$16,775	$23,998	$40,773	$5,727,558
180	$16,705	$24,068	$40,773	$5,703,490

第15年供款共

$489,279

第15年利息

$205,040

第15年共還本金

$284,239

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$16,635	$24,138	$40,773	$5,679,352
182	$16,565	$24,208	$40,773	$5,655,144
183	$16,494	$24,279	$40,773	$5,630,865
184	$16,423	$24,350	$40,773	$5,606,515
185	$16,352	$24,421	$40,773	$5,582,094
186	$16,281	$24,492	$40,773	$5,557,602
187	$16,210	$24,564	$40,773	$5,533,038
188	$16,138	$24,635	$40,773	$5,508,403
189	$16,066	$24,707	$40,773	$5,483,696
190	$15,994	$24,779	$40,773	$5,458,917
191	$15,922	$24,851	$40,773	$5,434,065
192	$15,849	$24,924	$40,773	$5,409,141

第16年供款共

$489,279

第16年利息

$194,930

第16年共還本金

$294,349

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$15,777	$24,997	$40,773	$5,384,145
194	$15,704	$25,070	$40,773	$5,359,075
195	$15,631	$25,143	$40,773	$5,333,933
196	$15,557	$25,216	$40,773	$5,308,717
197	$15,484	$25,290	$40,773	$5,283,427
198	$15,410	$25,363	$40,773	$5,258,064
199	$15,336	$25,437	$40,773	$5,232,627
200	$15,262	$25,511	$40,773	$5,207,115
201	$15,187	$25,586	$40,773	$5,181,530
202	$15,113	$25,660	$40,773	$5,155,869
203	$15,038	$25,735	$40,773	$5,130,134
204	$14,963	$25,810	$40,773	$5,104,323

第17年供款共

$489,279

第17年利息

$184,461

第17年共還本金

$304,818

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$14,888	$25,886	$40,773	$5,078,438
206	$14,812	$25,961	$40,773	$5,052,477
207	$14,736	$26,037	$40,773	$5,026,440
208	$14,660	$26,113	$40,773	$5,000,327
209	$14,584	$26,189	$40,773	$4,974,138
210	$14,508	$26,265	$40,773	$4,947,873
211	$14,431	$26,342	$40,773	$4,921,531
212	$14,354	$26,419	$40,773	$4,895,112
213	$14,277	$26,496	$40,773	$4,868,616
214	$14,200	$26,573	$40,773	$4,842,043
215	$14,123	$26,651	$40,773	$4,815,392
216	$14,045	$26,728	$40,773	$4,788,664

第18年供款共

$489,279

第18年利息

$173,620

第18年共還本金

$315,660

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$13,967	$26,806	$40,773	$4,761,858
218	$13,889	$26,885	$40,773	$4,734,973
219	$13,810	$26,963	$40,773	$4,708,010
220	$13,732	$27,042	$40,773	$4,680,969
221	$13,653	$27,120	$40,773	$4,653,848
222	$13,574	$27,200	$40,773	$4,626,649
223	$13,494	$27,279	$40,773	$4,599,370
224	$13,415	$27,358	$40,773	$4,572,011
225	$13,335	$27,438	$40,773	$4,544,573
226	$13,255	$27,518	$40,773	$4,517,055
227	$13,175	$27,599	$40,773	$4,489,456
228	$13,094	$27,679	$40,773	$4,461,777

第19年供款共

$489,279

第19年利息

$162,393

第19年共還本金

$326,887

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$13,014	$27,760	$40,773	$4,434,018
230	$12,933	$27,841	$40,773	$4,406,177
231	$12,851	$27,922	$40,773	$4,378,255
232	$12,770	$28,003	$40,773	$4,350,252
233	$12,688	$28,085	$40,773	$4,322,167
234	$12,606	$28,167	$40,773	$4,294,000
235	$12,524	$28,249	$40,773	$4,265,751
236	$12,442	$28,331	$40,773	$4,237,419
237	$12,359	$28,414	$40,773	$4,209,005
238	$12,276	$28,497	$40,773	$4,180,508
239	$12,193	$28,580	$40,773	$4,151,928
240	$12,110	$28,663	$40,773	$4,123,264

第20年供款共

$489,279

第20年利息

$150,766

第20年共還本金

$338,513

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$12,026	$28,747	$40,773	$4,094,517
242	$11,942	$28,831	$40,773	$4,065,686
243	$11,858	$28,915	$40,773	$4,036,771
244	$11,774	$28,999	$40,773	$4,007,772
245	$11,689	$29,084	$40,773	$3,978,688
246	$11,605	$29,169	$40,773	$3,949,519
247	$11,519	$29,254	$40,773	$3,920,266
248	$11,434	$29,339	$40,773	$3,890,926
249	$11,349	$29,425	$40,773	$3,861,502
250	$11,263	$29,511	$40,773	$3,831,991
251	$11,177	$29,597	$40,773	$3,802,395
252	$11,090	$29,683	$40,773	$3,772,712

第21年供款共

$489,279

第21年利息

$138,726

第21年共還本金

$350,553

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$11,004	$29,770	$40,773	$3,742,942
254	$10,917	$29,856	$40,773	$3,713,086
255	$10,830	$29,943	$40,773	$3,683,142
256	$10,742	$30,031	$40,773	$3,653,112
257	$10,655	$30,118	$40,773	$3,622,993
258	$10,567	$30,206	$40,773	$3,592,787
259	$10,479	$30,294	$40,773	$3,562,493
260	$10,391	$30,383	$40,773	$3,532,110
261	$10,302	$30,471	$40,773	$3,501,639
262	$10,213	$30,560	$40,773	$3,471,079
263	$10,124	$30,649	$40,773	$3,440,429
264	$10,035	$30,739	$40,773	$3,409,691

第22年供款共

$489,279

第22年利息

$126,258

第22年共還本金

$363,021

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$9,945	$30,828	$40,773	$3,378,862
266	$9,855	$30,918	$40,773	$3,347,944
267	$9,765	$31,008	$40,773	$3,316,936
268	$9,674	$31,099	$40,773	$3,285,837
269	$9,584	$31,190	$40,773	$3,254,647
270	$9,493	$31,281	$40,773	$3,223,367
271	$9,401	$31,372	$40,773	$3,191,995
272	$9,310	$31,463	$40,773	$3,160,532
273	$9,218	$31,555	$40,773	$3,128,977
274	$9,126	$31,647	$40,773	$3,097,330
275	$9,034	$31,739	$40,773	$3,065,590
276	$8,941	$31,832	$40,773	$3,033,758

第23年供款共

$489,279

第23年利息

$113,347

第23年共還本金

$375,932

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$8,848	$31,925	$40,773	$3,001,833
278	$8,755	$32,018	$40,773	$2,969,816
279	$8,662	$32,111	$40,773	$2,937,704
280	$8,568	$32,205	$40,773	$2,905,499
281	$8,474	$32,299	$40,773	$2,873,200
282	$8,380	$32,393	$40,773	$2,840,807
283	$8,286	$32,488	$40,773	$2,808,320
284	$8,191	$32,582	$40,773	$2,775,737
285	$8,096	$32,677	$40,773	$2,743,060
286	$8,001	$32,773	$40,773	$2,710,287
287	$7,905	$32,868	$40,773	$2,677,419
288	$7,809	$32,964	$40,773	$2,644,455

第24年供款共

$489,279

第24年利息

$99,976

第24年共還本金

$389,303

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$7,713	$33,060	$40,773	$2,611,395
290	$7,617	$33,157	$40,773	$2,578,238
291	$7,520	$33,253	$40,773	$2,544,985
292	$7,423	$33,350	$40,773	$2,511,634
293	$7,326	$33,448	$40,773	$2,478,187
294	$7,228	$33,545	$40,773	$2,444,641
295	$7,130	$33,643	$40,773	$2,410,998
296	$7,032	$33,741	$40,773	$2,377,257
297	$6,934	$33,840	$40,773	$2,343,418
298	$6,835	$33,938	$40,773	$2,309,479
299	$6,736	$34,037	$40,773	$2,275,442
300	$6,637	$34,137	$40,773	$2,241,305

第25年供款共

$489,279

第25年利息

$86,130

第25年共還本金

$403,150

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$6,537	$34,236	$40,773	$2,207,069
302	$6,437	$34,336	$40,773	$2,172,733
303	$6,337	$34,436	$40,773	$2,138,297
304	$6,237	$34,537	$40,773	$2,103,761
305	$6,136	$34,637	$40,773	$2,069,123
306	$6,035	$34,738	$40,773	$2,034,385
307	$5,934	$34,840	$40,773	$1,999,545
308	$5,832	$34,941	$40,773	$1,964,604
309	$5,730	$35,043	$40,773	$1,929,561
310	$5,628	$35,145	$40,773	$1,894,416
311	$5,525	$35,248	$40,773	$1,859,168
312	$5,423	$35,351	$40,773	$1,823,817

第26年供款共

$489,279

第26年利息

$71,791

第26年共還本金

$417,488

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$5,319	$35,454	$40,773	$1,788,363
314	$5,216	$35,557	$40,773	$1,752,806
315	$5,112	$35,661	$40,773	$1,717,145
316	$5,008	$35,765	$40,773	$1,681,380
317	$4,904	$35,869	$40,773	$1,645,511
318	$4,799	$35,974	$40,773	$1,609,537
319	$4,694	$36,079	$40,773	$1,573,458
320	$4,589	$36,184	$40,773	$1,537,274
321	$4,484	$36,290	$40,773	$1,500,985
322	$4,378	$36,395	$40,773	$1,464,590
323	$4,272	$36,502	$40,773	$1,428,088
324	$4,165	$36,608	$40,773	$1,391,480

第27年供款共

$489,279

第27年利息

$56,942

第27年共還本金

$432,337

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$4,058	$36,715	$40,773	$1,354,765
326	$3,951	$36,822	$40,773	$1,317,943
327	$3,844	$36,929	$40,773	$1,281,014
328	$3,736	$37,037	$40,773	$1,243,977
329	$3,628	$37,145	$40,773	$1,206,832
330	$3,520	$37,253	$40,773	$1,169,579
331	$3,411	$37,362	$40,773	$1,132,217
332	$3,302	$37,471	$40,773	$1,094,746
333	$3,193	$37,580	$40,773	$1,057,166
334	$3,083	$37,690	$40,773	$1,019,476
335	$2,973	$37,800	$40,773	$981,676
336	$2,863	$37,910	$40,773	$943,766

第28年供款共

$489,279

第28年利息

$41,565

第28年共還本金

$447,714

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$2,753	$38,021	$40,773	$905,745
338	$2,642	$38,132	$40,773	$867,614
339	$2,531	$38,243	$40,773	$829,371
340	$2,419	$38,354	$40,773	$791,017
341	$2,307	$38,466	$40,773	$752,551
342	$2,195	$38,578	$40,773	$713,972
343	$2,082	$38,691	$40,773	$675,282
344	$1,970	$38,804	$40,773	$636,478
345	$1,856	$38,917	$40,773	$597,561
346	$1,743	$39,030	$40,773	$558,531
347	$1,629	$39,144	$40,773	$519,386
348	$1,515	$39,258	$40,773	$480,128

第29年供款共

$489,279

第29年利息

$25,641

第29年共還本金

$463,638

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$1,400	$39,373	$40,773	$440,755
350	$1,286	$39,488	$40,773	$401,267
351	$1,170	$39,603	$40,773	$361,665
352	$1,055	$39,718	$40,773	$321,946
353	$939	$39,834	$40,773	$282,112
354	$823	$39,950	$40,773	$242,161
355	$706	$40,067	$40,773	$202,095
356	$589	$40,184	$40,773	$161,911
357	$472	$40,301	$40,773	$121,610
358	$355	$40,419	$40,773	$81,191
359	$237	$40,536	$40,773	$40,655
360	$119	$40,655	$40,773	$0

第30年供款共

$489,279

第30年利息

$9,151

第30年共還本金

$480,128

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$13,928,373

免责声明

笋盘推介

按揭保险费
info