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$17,981,450

每月供款
$65,505

首期

$-5,930,000

总贷款额

$13,930,000

總利息

$9,651,450

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-5,600,000

$131,008

置业成本总预算

HK$-5,600,000

首期

$-5,930,000
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

$131,008

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

沙田乌溪沙村

thumb_up

全幢自己拥有的村屋连天台及花园

建

891 呎

@9,540

local_fire_department 至HIT real_estate_agent 罕有放盘

售$850 万

建

891 呎

@9,540

售$850 万

local_fire_department 至HIT real_estate_agent 罕有放盘

马鞍山听涛雅苑第08座

thumb_up

马鞍山听涛雅苑第08座

实

660 呎

@13,030

建

819 呎

@10,501

real_estate_agent 罕有放盘 verified 首置必买

售$860 万

实

660 呎

@13,030

建

819 呎

@10,501

售$860 万

real_estate_agent 罕有放盘 verified 首置必买

马鞍山迎海第01期第03座

thumb_up

迎海!两房半!靓景!靓装修!

实

549 呎

@16,029

建

710 呎

@12,394

local_fire_department 至HIT

售$880 万

实

549 呎

@16,029

建

710 呎

@12,394

售$880 万

local_fire_department 至HIT

马鞍山翠拥华庭第05座

thumb_up

东南山景好企理

实

816 呎

@9,804

建

1,052 呎

@7,605

local_fire_department 至HIT local_offer 低水笋价

售$800 万

实

816 呎

@9,804

建

1,052 呎

@7,605

售$800 万

local_fire_department 至HIT local_offer 低水笋价

KOL实拍

沙田碧涛花园第01期第02座百利阁

thumb_up

高层河景靓装修还价即成

实

849 呎

@10,601

建

1,217 呎

@7,395

local_fire_department 至HIT flight_takeoff 移民急让

售$900 万

实

849 呎

@10,601

建

1,217 呎

@7,395

售$900 万

local_fire_department 至HIT flight_takeoff 移民急让

西贡大环

thumb_up

大环海景地下

建

700 呎

@11,857

real_estate_agent 罕有放盘

售$830 万

建

700 呎

@11,857

售$830 万

real_estate_agent 罕有放盘

独家

马鞍山泓碧

thumb_up

独家代理,全新屋苑,内园清静

实

511 呎

@15,656

verified 首置必买 pets 爱竉必选

售$800 万

实

511 呎

@15,656

售$800 万

verified 首置必买 pets 爱竉必选

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

VR实景

沙田沙田第一城

thumb_up

第一城91校网连工人套房

实

819 呎

@10,745

建

980 呎

@8,980

local_offer 低水笋价

售$880 万

实

819 呎

@10,745

建

980 呎

@8,980

售$880 万

local_offer 低水笋价

VR实景

粉岭牵晴间第10座

thumb_up

极高层三房,有锁匙即睇

实

556 呎

@12,590

建

760 呎

@9,211

hotel_class 楼王 local_offer 低水笋价 vpn_key 有匙即睇

售$700 万

实

556 呎

@12,590

建

760 呎

@9,211

售$700 万

hotel_class 楼王 local_offer 低水笋价 vpn_key 有匙即睇

西贡傲泷第23座

thumb_up

连天台, 海景 (连租约)

实

457 呎

@19,256

verified 首置必买

售$880 万

实

457 呎

@19,256

售$880 万

verified 首置必买

马鞍山嘉华星涛湾第02座

thumb_up

嘉华星涛湾 2房东南开扬

实

493 呎

@14,402

建

678 呎

@10,472

local_fire_department 至HIT

售$710 万

实

493 呎

@14,402

建

678 呎

@10,472

售$710 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$83,370	$64,063	$52,498	$44,804
1.500	$86,470	$67,219	$55,711	$48,075
2.000	$89,641	$70,470	$59,043	$51,488
2.500	$92,884	$73,815	$62,492	$55,040
3.000	$96,198	$77,255	$66,058	$58,729
3.500	$99,583	$80,788	$69,737	$62,552
3.875	$102,168	$83,498	$72,570	$65,504
4.000	$103,039	$84,413	$73,528	$66,504
4.500	$106,564	$88,128	$77,427	$70,581
5.000	$110,158	$91,932	$81,433	$74,779
5.500	$113,820	$95,823	$85,542	$79,093
6.000	$117,549	$99,799	$89,751	$83,517

每月供款$65,505

年期

30年

贷款金额

$13,930,000

總利息

$9,651,450

总贷款连利息

$23,581,450

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$44,982	$20,522	$65,504	$13,909,478
2	$44,916	$20,588	$65,504	$13,888,890
3	$44,850	$20,654	$65,504	$13,868,236
4	$44,783	$20,721	$65,504	$13,847,515
5	$44,716	$20,788	$65,504	$13,826,727
6	$44,649	$20,855	$65,504	$13,805,871
7	$44,581	$20,923	$65,504	$13,784,949
8	$44,514	$20,990	$65,504	$13,763,959
9	$44,446	$21,058	$65,504	$13,742,901
10	$44,378	$21,126	$65,504	$13,721,775
11	$44,310	$21,194	$65,504	$13,700,581
12	$44,241	$21,263	$65,504	$13,679,318

第1年供款共

$786,048

第1年利息

$535,366

第1年共還本金

$250,682

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$44,173	$21,331	$65,504	$13,657,987
14	$44,104	$21,400	$65,504	$13,636,587
15	$44,035	$21,469	$65,504	$13,615,118
16	$43,965	$21,539	$65,504	$13,593,579
17	$43,896	$21,608	$65,504	$13,571,971
18	$43,826	$21,678	$65,504	$13,550,293
19	$43,756	$21,748	$65,504	$13,528,545
20	$43,686	$21,818	$65,504	$13,506,727
21	$43,615	$21,889	$65,504	$13,484,838
22	$43,545	$21,959	$65,504	$13,462,879
23	$43,474	$22,030	$65,504	$13,440,849
24	$43,403	$22,101	$65,504	$13,418,748

第2年供款共

$786,048

第2年利息

$525,478

第2年共還本金

$260,570

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$43,331	$22,173	$65,504	$13,396,575
26	$43,260	$22,244	$65,504	$13,374,331
27	$43,188	$22,316	$65,504	$13,352,015
28	$43,116	$22,388	$65,504	$13,329,627
29	$43,044	$22,460	$65,504	$13,307,166
30	$42,971	$22,533	$65,504	$13,284,633
31	$42,898	$22,606	$65,504	$13,262,028
32	$42,825	$22,679	$65,504	$13,239,349
33	$42,752	$22,752	$65,504	$13,216,597
34	$42,679	$22,825	$65,504	$13,193,771
35	$42,605	$22,899	$65,504	$13,170,872
36	$42,531	$22,973	$65,504	$13,147,899

第3年供款共

$786,048

第3年利息

$515,200

第3年共還本金

$270,849

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$42,457	$23,047	$65,504	$13,124,852
38	$42,382	$23,122	$65,504	$13,101,730
39	$42,308	$23,196	$65,504	$13,078,534
40	$42,233	$23,271	$65,504	$13,055,263
41	$42,158	$23,346	$65,504	$13,031,916
42	$42,082	$23,422	$65,504	$13,008,494
43	$42,007	$23,497	$65,504	$12,984,997
44	$41,931	$23,573	$65,504	$12,961,424
45	$41,855	$23,649	$65,504	$12,937,774
46	$41,778	$23,726	$65,504	$12,914,048
47	$41,702	$23,802	$65,504	$12,890,246
48	$41,625	$23,879	$65,504	$12,866,367

第4年供款共

$786,048

第4年利息

$504,516

第4年共還本金

$281,532

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$41,548	$23,956	$65,504	$12,842,410
50	$41,470	$24,034	$65,504	$12,818,377
51	$41,393	$24,111	$65,504	$12,794,265
52	$41,315	$24,189	$65,504	$12,770,076
53	$41,237	$24,267	$65,504	$12,745,809
54	$41,158	$24,346	$65,504	$12,721,463
55	$41,080	$24,424	$65,504	$12,697,039
56	$41,001	$24,503	$65,504	$12,672,536
57	$40,922	$24,582	$65,504	$12,647,953
58	$40,842	$24,662	$65,504	$12,623,292
59	$40,763	$24,741	$65,504	$12,598,550
60	$40,683	$24,821	$65,504	$12,573,729

第5年供款共

$786,048

第5年利息

$493,411

第5年共還本金

$292,638

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$40,603	$24,901	$65,504	$12,548,828
62	$40,522	$24,982	$65,504	$12,523,846
63	$40,442	$25,062	$65,504	$12,498,784
64	$40,361	$25,143	$65,504	$12,473,640
65	$40,279	$25,225	$65,504	$12,448,416
66	$40,198	$25,306	$65,504	$12,423,110
67	$40,116	$25,388	$65,504	$12,397,722
68	$40,034	$25,470	$65,504	$12,372,252
69	$39,952	$25,552	$65,504	$12,346,700
70	$39,870	$25,634	$65,504	$12,321,066
71	$39,787	$25,717	$65,504	$12,295,348
72	$39,704	$25,800	$65,504	$12,269,548

第6年供款共

$786,048

第6年利息

$481,867

第6年共還本金

$304,181

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$39,620	$25,884	$65,504	$12,243,665
74	$39,537	$25,967	$65,504	$12,217,697
75	$39,453	$26,051	$65,504	$12,191,646
76	$39,369	$26,135	$65,504	$12,165,511
77	$39,284	$26,220	$65,504	$12,139,292
78	$39,200	$26,304	$65,504	$12,112,987
79	$39,115	$26,389	$65,504	$12,086,598
80	$39,030	$26,474	$65,504	$12,060,124
81	$38,944	$26,560	$65,504	$12,033,564
82	$38,858	$26,646	$65,504	$12,006,918
83	$38,772	$26,732	$65,504	$11,980,187
84	$38,686	$26,818	$65,504	$11,953,369

第7年供款共

$786,048

第7年利息

$469,869

第7年共還本金

$316,180

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$38,599	$26,905	$65,504	$11,926,464
86	$38,513	$26,991	$65,504	$11,899,473
87	$38,425	$27,079	$65,504	$11,872,394
88	$38,338	$27,166	$65,504	$11,845,228
89	$38,250	$27,254	$65,504	$11,817,974
90	$38,162	$27,342	$65,504	$11,790,632
91	$38,074	$27,430	$65,504	$11,763,202
92	$37,985	$27,519	$65,504	$11,735,683
93	$37,896	$27,608	$65,504	$11,708,076
94	$37,807	$27,697	$65,504	$11,680,379
95	$37,718	$27,786	$65,504	$11,652,593
96	$37,628	$27,876	$65,504	$11,624,717

第8年供款共

$786,048

第8年利息

$457,397

第8年共還本金

$328,651

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$37,538	$27,966	$65,504	$11,596,751
98	$37,448	$28,056	$65,504	$11,568,695
99	$37,357	$28,147	$65,504	$11,540,548
100	$37,266	$28,238	$65,504	$11,512,311
101	$37,175	$28,329	$65,504	$11,483,982
102	$37,084	$28,420	$65,504	$11,455,561
103	$36,992	$28,512	$65,504	$11,427,049
104	$36,900	$28,604	$65,504	$11,398,445
105	$36,807	$28,697	$65,504	$11,369,749
106	$36,715	$28,789	$65,504	$11,340,959
107	$36,622	$28,882	$65,504	$11,312,077
108	$36,529	$28,975	$65,504	$11,283,102

第9年供款共

$786,048

第9年利息

$444,433

第9年共還本金

$341,615

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$36,435	$29,069	$65,504	$11,254,033
110	$36,341	$29,163	$65,504	$11,224,870
111	$36,247	$29,257	$65,504	$11,195,613
112	$36,152	$29,352	$65,504	$11,166,261
113	$36,058	$29,446	$65,504	$11,136,815
114	$35,963	$29,541	$65,504	$11,107,274
115	$35,867	$29,637	$65,504	$11,077,637
116	$35,772	$29,732	$65,504	$11,047,904
117	$35,676	$29,829	$65,504	$11,018,076
118	$35,579	$29,925	$65,504	$10,988,151
119	$35,483	$30,021	$65,504	$10,958,130
120	$35,386	$30,118	$65,504	$10,928,011

第10年供款共

$786,048

第10年利息

$430,958

第10年共還本金

$355,091

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$35,288	$30,216	$65,504	$10,897,795
122	$35,191	$30,313	$65,504	$10,867,482
123	$35,093	$30,411	$65,504	$10,837,071
124	$34,995	$30,509	$65,504	$10,806,562
125	$34,896	$30,608	$65,504	$10,775,954
126	$34,797	$30,707	$65,504	$10,745,247
127	$34,698	$30,806	$65,504	$10,714,441
128	$34,599	$30,905	$65,504	$10,683,536
129	$34,499	$31,005	$65,504	$10,652,531
130	$34,399	$31,105	$65,504	$10,621,426
131	$34,298	$31,206	$65,504	$10,590,220
132	$34,198	$31,306	$65,504	$10,558,914

第11年供款共

$786,048

第11年利息

$416,951

第11年共還本金

$369,097

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$34,096	$31,408	$65,504	$10,527,506
134	$33,995	$31,509	$65,504	$10,495,997
135	$33,893	$31,611	$65,504	$10,464,387
136	$33,791	$31,713	$65,504	$10,432,674
137	$33,689	$31,815	$65,504	$10,400,859
138	$33,586	$31,918	$65,504	$10,368,941
139	$33,483	$32,021	$65,504	$10,336,920
140	$33,380	$32,124	$65,504	$10,304,795
141	$33,276	$32,228	$65,504	$10,272,567
142	$33,172	$32,332	$65,504	$10,240,235
143	$33,067	$32,437	$65,504	$10,207,798
144	$32,963	$32,541	$65,504	$10,175,257

第12年供款共

$786,048

第12年利息

$402,392

第12年共還本金

$383,657

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$32,858	$32,646	$65,504	$10,142,611
146	$32,752	$32,752	$65,504	$10,109,859
147	$32,646	$32,858	$65,504	$10,077,001
148	$32,540	$32,964	$65,504	$10,044,037
149	$32,434	$33,070	$65,504	$10,010,967
150	$32,327	$33,177	$65,504	$9,977,790
151	$32,220	$33,284	$65,504	$9,944,506
152	$32,112	$33,392	$65,504	$9,911,115
153	$32,005	$33,499	$65,504	$9,877,615
154	$31,896	$33,608	$65,504	$9,844,008
155	$31,788	$33,716	$65,504	$9,810,292
156	$31,679	$33,825	$65,504	$9,776,467

第13年供款共

$786,048

第13年利息

$387,258

第13年共還本金

$398,790

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$31,570	$33,934	$65,504	$9,742,533
158	$31,460	$34,044	$65,504	$9,708,489
159	$31,350	$34,154	$65,504	$9,674,335
160	$31,240	$34,264	$65,504	$9,640,071
161	$31,129	$34,375	$65,504	$9,605,696
162	$31,018	$34,486	$65,504	$9,571,211
163	$30,907	$34,597	$65,504	$9,536,614
164	$30,795	$34,709	$65,504	$9,501,905
165	$30,683	$34,821	$65,504	$9,467,084
166	$30,571	$34,933	$65,504	$9,432,151
167	$30,458	$35,046	$65,504	$9,397,105
168	$30,345	$35,159	$65,504	$9,361,946

第14年供款共

$786,048

第14年利息

$371,527

第14年共還本金

$414,521

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$30,231	$35,273	$65,504	$9,326,673
170	$30,117	$35,387	$65,504	$9,291,286
171	$30,003	$35,501	$65,504	$9,255,786
172	$29,888	$35,616	$65,504	$9,220,170
173	$29,773	$35,731	$65,504	$9,184,439
174	$29,658	$35,846	$65,504	$9,148,593
175	$29,542	$35,962	$65,504	$9,112,632
176	$29,426	$36,078	$65,504	$9,076,554
177	$29,310	$36,194	$65,504	$9,040,360
178	$29,193	$36,311	$65,504	$9,004,048
179	$29,076	$36,428	$65,504	$8,967,620
180	$28,958	$36,546	$65,504	$8,931,074

第15年供款共

$786,048

第15年利息

$355,176

第15年共還本金

$430,872

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$28,840	$36,664	$65,504	$8,894,410
182	$28,722	$36,782	$65,504	$8,857,627
183	$28,603	$36,901	$65,504	$8,820,726
184	$28,484	$37,020	$65,504	$8,783,706
185	$28,364	$37,140	$65,504	$8,746,566
186	$28,244	$37,260	$65,504	$8,709,306
187	$28,124	$37,380	$65,504	$8,671,926
188	$28,003	$37,501	$65,504	$8,634,425
189	$27,882	$37,622	$65,504	$8,596,803
190	$27,761	$37,744	$65,504	$8,559,059
191	$27,639	$37,865	$65,504	$8,521,194
192	$27,516	$37,988	$65,504	$8,483,206

第16年供款共

$786,048

第16年利息

$338,180

第16年共還本金

$447,868

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$27,394	$38,110	$65,504	$8,445,096
194	$27,271	$38,233	$65,504	$8,406,862
195	$27,147	$38,357	$65,504	$8,368,505
196	$27,023	$38,481	$65,504	$8,330,025
197	$26,899	$38,605	$65,504	$8,291,420
198	$26,774	$38,730	$65,504	$8,252,690
199	$26,649	$38,855	$65,504	$8,213,835
200	$26,524	$38,980	$65,504	$8,174,855
201	$26,398	$39,106	$65,504	$8,135,749
202	$26,272	$39,232	$65,504	$8,096,517
203	$26,145	$39,359	$65,504	$8,057,158
204	$26,018	$39,486	$65,504	$8,017,672

第17年供款共

$786,048

第17年利息

$320,514

第17年共還本金

$465,534

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$25,890	$39,614	$65,504	$7,978,058
206	$25,762	$39,742	$65,504	$7,938,316
207	$25,634	$39,870	$65,504	$7,898,446
208	$25,505	$39,999	$65,504	$7,858,448
209	$25,376	$40,128	$65,504	$7,818,320
210	$25,247	$40,257	$65,504	$7,778,063
211	$25,117	$40,387	$65,504	$7,737,675
212	$24,986	$40,518	$65,504	$7,697,158
213	$24,855	$40,649	$65,504	$7,656,509
214	$24,724	$40,780	$65,504	$7,615,729
215	$24,592	$40,912	$65,504	$7,574,817
216	$24,460	$41,044	$65,504	$7,533,774

第18年供款共

$786,048

第18年利息

$302,151

第18年共還本金

$483,898

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$24,328	$41,176	$65,504	$7,492,598
218	$24,195	$41,309	$65,504	$7,451,288
219	$24,061	$41,443	$65,504	$7,409,846
220	$23,928	$41,576	$65,504	$7,368,269
221	$23,793	$41,711	$65,504	$7,326,559
222	$23,659	$41,845	$65,504	$7,284,713
223	$23,524	$41,980	$65,504	$7,242,733
224	$23,388	$42,116	$65,504	$7,200,617
225	$23,252	$42,252	$65,504	$7,158,365
226	$23,116	$42,388	$65,504	$7,115,976
227	$22,979	$42,525	$65,504	$7,073,451
228	$22,841	$42,663	$65,504	$7,030,788

第19年供款共

$786,048

第19年利息

$283,063

第19年共還本金

$502,985

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$22,704	$42,800	$65,504	$6,987,988
230	$22,565	$42,939	$65,504	$6,945,049
231	$22,427	$43,077	$65,504	$6,901,972
232	$22,288	$43,216	$65,504	$6,858,756
233	$22,148	$43,356	$65,504	$6,815,400
234	$22,008	$43,496	$65,504	$6,771,904
235	$21,868	$43,636	$65,504	$6,728,267
236	$21,727	$43,777	$65,504	$6,684,490
237	$21,585	$43,919	$65,504	$6,640,571
238	$21,444	$44,061	$65,504	$6,596,511
239	$21,301	$44,203	$65,504	$6,552,308
240	$21,158	$44,346	$65,504	$6,507,962

第20年供款共

$786,048

第20年利息

$263,222

第20年共還本金

$522,826

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$21,015	$44,489	$65,504	$6,463,474
242	$20,872	$44,632	$65,504	$6,418,841
243	$20,728	$44,777	$65,504	$6,374,065
244	$20,583	$44,921	$65,504	$6,329,144
245	$20,438	$45,066	$65,504	$6,284,077
246	$20,292	$45,212	$65,504	$6,238,866
247	$20,146	$45,358	$65,504	$6,193,508
248	$20,000	$45,504	$65,504	$6,148,004
249	$19,853	$45,651	$65,504	$6,102,353
250	$19,706	$45,799	$65,504	$6,056,554
251	$19,558	$45,946	$65,504	$6,010,608
252	$19,409	$46,095	$65,504	$5,964,513

第21年供款共

$786,048

第21年利息

$242,599

第21年共還本金

$543,449

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$19,260	$46,244	$65,504	$5,918,270
254	$19,111	$46,393	$65,504	$5,871,877
255	$18,961	$46,543	$65,504	$5,825,334
256	$18,811	$46,693	$65,504	$5,778,641
257	$18,660	$46,844	$65,504	$5,731,797
258	$18,509	$46,995	$65,504	$5,684,802
259	$18,357	$47,147	$65,504	$5,637,655
260	$18,205	$47,299	$65,504	$5,590,356
261	$18,052	$47,452	$65,504	$5,542,904
262	$17,899	$47,605	$65,504	$5,495,299
263	$17,745	$47,759	$65,504	$5,447,540
264	$17,591	$47,913	$65,504	$5,399,627

第22年供款共

$786,048

第22年利息

$221,162

第22年共還本金

$564,886

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$17,436	$48,068	$65,504	$5,351,559
266	$17,281	$48,223	$65,504	$5,303,337
267	$17,125	$48,379	$65,504	$5,254,958
268	$16,969	$48,535	$65,504	$5,206,423
269	$16,812	$48,692	$65,504	$5,157,731
270	$16,655	$48,849	$65,504	$5,108,883
271	$16,497	$49,007	$65,504	$5,059,876
272	$16,339	$49,165	$65,504	$5,010,711
273	$16,180	$49,324	$65,504	$4,961,387
274	$16,021	$49,483	$65,504	$4,911,905
275	$15,861	$49,643	$65,504	$4,862,262
276	$15,701	$49,803	$65,504	$4,812,459

第23年供款共

$786,048

第23年利息

$198,880

第23年共還本金

$587,168

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$15,540	$49,964	$65,504	$4,762,495
278	$15,379	$50,125	$65,504	$4,712,370
279	$15,217	$50,287	$65,504	$4,662,083
280	$15,055	$50,449	$65,504	$4,611,634
281	$14,892	$50,612	$65,504	$4,561,021
282	$14,728	$50,776	$65,504	$4,510,246
283	$14,564	$50,940	$65,504	$4,459,306
284	$14,400	$51,104	$65,504	$4,408,202
285	$14,235	$51,269	$65,504	$4,356,933
286	$14,069	$51,435	$65,504	$4,305,498
287	$13,903	$51,601	$65,504	$4,253,897
288	$13,737	$51,767	$65,504	$4,202,129

第24年供款共

$786,048

第24年利息

$175,719

第24年共還本金

$610,330

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$13,569	$51,935	$65,504	$4,150,195
290	$13,402	$52,102	$65,504	$4,098,092
291	$13,233	$52,271	$65,504	$4,045,822
292	$13,065	$52,439	$65,504	$3,993,382
293	$12,895	$52,609	$65,504	$3,940,774
294	$12,725	$52,779	$65,504	$3,887,995
295	$12,555	$52,949	$65,504	$3,835,046
296	$12,384	$53,120	$65,504	$3,781,926
297	$12,212	$53,292	$65,504	$3,728,634
298	$12,040	$53,464	$65,504	$3,675,171
299	$11,868	$53,636	$65,504	$3,621,535
300	$11,695	$53,809	$65,504	$3,567,725

第25年供款共

$786,048

第25年利息

$151,644

第25年共還本金

$634,404

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$11,521	$53,983	$65,504	$3,513,742
302	$11,346	$54,158	$65,504	$3,459,584
303	$11,172	$54,332	$65,504	$3,405,252
304	$10,996	$54,508	$65,504	$3,350,744
305	$10,820	$54,684	$65,504	$3,296,060
306	$10,644	$54,860	$65,504	$3,241,199
307	$10,466	$55,038	$65,504	$3,186,162
308	$10,289	$55,215	$65,504	$3,130,946
309	$10,110	$55,394	$65,504	$3,075,553
310	$9,931	$55,573	$65,504	$3,019,980
311	$9,752	$55,752	$65,504	$2,964,228
312	$9,572	$55,932	$65,504	$2,908,296

第26年供款共

$786,048

第26年利息

$126,619

第26年共還本金

$659,429

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$9,391	$56,113	$65,504	$2,852,184
314	$9,210	$56,294	$65,504	$2,795,890
315	$9,028	$56,476	$65,504	$2,739,414
316	$8,846	$56,658	$65,504	$2,682,756
317	$8,663	$56,841	$65,504	$2,625,915
318	$8,480	$57,025	$65,504	$2,568,891
319	$8,295	$57,209	$65,504	$2,511,682
320	$8,111	$57,393	$65,504	$2,454,289
321	$7,925	$57,579	$65,504	$2,396,710
322	$7,739	$57,765	$65,504	$2,338,945
323	$7,553	$57,951	$65,504	$2,280,994
324	$7,366	$58,138	$65,504	$2,222,856

第27年供款共

$786,048

第27年利息

$100,608

第27年共還本金

$685,441

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$7,178	$58,326	$65,504	$2,164,530
326	$6,990	$58,514	$65,504	$2,106,015
327	$6,801	$58,703	$65,504	$2,047,312
328	$6,611	$58,893	$65,504	$1,988,419
329	$6,421	$59,083	$65,504	$1,929,336
330	$6,230	$59,274	$65,504	$1,870,062
331	$6,039	$59,465	$65,504	$1,810,597
332	$5,847	$59,657	$65,504	$1,750,939
333	$5,654	$59,850	$65,504	$1,691,089
334	$5,461	$60,043	$65,504	$1,631,046
335	$5,267	$60,237	$65,504	$1,570,809
336	$5,072	$60,432	$65,504	$1,510,377

第28年供款共

$786,048

第28年利息

$73,570

第28年共還本金

$712,478

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$4,877	$60,627	$65,504	$1,449,751
338	$4,681	$60,823	$65,504	$1,388,928
339	$4,485	$61,019	$65,504	$1,327,909
340	$4,288	$61,216	$65,504	$1,266,693
341	$4,090	$61,414	$65,504	$1,205,280
342	$3,892	$61,612	$65,504	$1,143,668
343	$3,693	$61,811	$65,504	$1,081,857
344	$3,493	$62,011	$65,504	$1,019,846
345	$3,293	$62,211	$65,504	$957,635
346	$3,092	$62,412	$65,504	$895,224
347	$2,891	$62,613	$65,504	$832,611
348	$2,689	$62,815	$65,504	$769,795

第29年供款共

$786,048

第29年利息

$45,466

第29年共還本金

$740,582

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,486	$63,018	$65,504	$706,777
350	$2,282	$63,222	$65,504	$643,555
351	$2,078	$63,426	$65,504	$580,129
352	$1,873	$63,631	$65,504	$516,499
353	$1,668	$63,836	$65,504	$452,662
354	$1,462	$64,042	$65,504	$388,620
355	$1,255	$64,249	$65,504	$324,371
356	$1,047	$64,457	$65,504	$259,914
357	$839	$64,665	$65,504	$195,250
358	$630	$64,874	$65,504	$130,376
359	$421	$65,083	$65,504	$65,293
360	$211	$65,293	$65,504	$0

第30年供款共

$786,048

第30年利息

$16,253

第30年共還本金

$769,795

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$17,981,450

免责声明

笋盘推介

按揭保险费
info