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$18,565,375

每月供款
$78,599

首期

$-10,060,000

总贷款额

$18,060,000

總利息

$10,235,375

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-9,730,000

$157,197

置业成本总预算

HK$-9,730,000

首期

$-10,060,000
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

$157,197

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

沙田玖珑山

thumb_up

玖珑山

实

467 呎

@17,131

售$800 万

实

467 呎

@17,131

售$800 万

西贡逸珑园第02座

thumb_up

逸珑园

实

699 呎

@12,160

local_offer 低水笋价 verified 首置必买 vpn_key 有匙即睇 pets 爱竉必选

售$850 万

实

699 呎

@12,160

售$850 万

local_offer 低水笋价 verified 首置必买 vpn_key 有匙即睇 pets 爱竉必选

清水湾相思湾

thumb_up

海景花园村屋

建

700 呎

@12,857

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

售$900 万

建

700 呎

@12,857

售$900 万

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

白石角天赋海湾

thumb_up

大埔天赋海湾

实

653 呎

@11,485

建

832 呎

@9,014

local_fire_department 至HIT local_offer 低水笋价 flight_takeoff 移民急让 price_change 蚀让盘

售$750 万

实

653 呎

@11,485

建

832 呎

@9,014

售$750 万

local_fire_department 至HIT local_offer 低水笋价 flight_takeoff 移民急让 price_change 蚀让盘

马鞍山天宇海第2A座

thumb_up

东南内园三房一套

实

670 呎

@12,358

建

881 呎

@9,398

local_fire_department 至HIT local_offer 低水笋价 pets 爱竉必选

售$828 万

实

670 呎

@12,358

建

881 呎

@9,398

售$828 万

local_fire_department 至HIT local_offer 低水笋价 pets 爱竉必选

马鞍山天宇海第6A座

thumb_up

天宇海 3房(1套)2厅1贮

实

724 呎

@11,878

建

952 呎

@9,034

local_fire_department 至HIT hotel_class 楼王 verified 首置必买

售$860 万

实

724 呎

@11,878

建

952 呎

@9,034

售$860 万

local_fire_department 至HIT hotel_class 楼王 verified 首置必买

马鞍山迎海第01期第03座

thumb_up

2房2厅~海景单位

实

491 呎

@14,257

建

638 呎

@10,972

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

售$700 万

实

491 呎

@14,257

建

638 呎

@10,972

售$700 万

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

沙田文礼阁

thumb_up

大围站旁三房套, 旺中带静

实

622 呎

@11,897

建

736 呎

@10,054

local_offer 低水笋价

售$740 万

实

622 呎

@11,897

建

736 呎

@10,054

售$740 万

local_offer 低水笋价

KOL实拍

西贡逸珑园第01座

thumb_up

西贡低密度住宅**逸珑园**

实

691 呎

@11,505

directions_run 即走 pets 爱竉必选

售$795 万

实

691 呎

@11,505

售$795 万

directions_run 即走 pets 爱竉必选

沙田荟荞

thumb_up

"城中绿土"覆式1房1士多房+253呎私人花园

实

507 呎

@17,751

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇

售$900 万

实

507 呎

@17,751

售$900 万

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇

马鞍山迎海第02期星湾第19座

thumb_up

真实笋盘迎海靓装两房

实

511 呎

@14,677

local_fire_department 至HIT

售$750 万

实

511 呎

@14,677

售$750 万

local_fire_department 至HIT

西贡逸珑海滙第02座

thumb_up

西贡底密度豪宅会所泳池

实

592 呎

@13,514

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 pets 爱竉必选

售$800 万

实

592 呎

@13,514

售$800 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 pets 爱竉必选

利率	15年	20年	25年	30年
1.000	$108,088	$83,057	$68,063	$58,088
1.500	$112,106	$87,148	$72,229	$62,329
2.000	$116,218	$91,363	$76,548	$66,753
2.500	$120,422	$95,700	$81,020	$71,359
3.000	$124,719	$100,160	$85,643	$76,142
3.250	$126,902	$102,436	$88,009	$78,598
3.500	$129,108	$104,741	$90,413	$81,097
4.000	$133,588	$109,440	$95,327	$86,221
4.500	$138,158	$114,256	$100,383	$91,507
5.000	$142,817	$119,188	$105,577	$96,950
5.500	$147,565	$124,232	$110,904	$102,543
6.000	$152,401	$129,387	$116,361	$108,279

每月供款$78,599

年期

30年

贷款金额

$18,060,000

總利息

$10,235,375

总贷款连利息

$28,295,375

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$48,913	$29,686	$78,598	$18,030,314
2	$48,832	$29,766	$78,598	$18,000,548
3	$48,751	$29,847	$78,598	$17,970,701
4	$48,671	$29,928	$78,598	$17,940,774
5	$48,590	$30,009	$78,598	$17,910,765
6	$48,508	$30,090	$78,598	$17,880,675
7	$48,427	$30,171	$78,598	$17,850,504
8	$48,345	$30,253	$78,598	$17,820,251
9	$48,263	$30,335	$78,598	$17,789,915
10	$48,181	$30,417	$78,598	$17,759,498
11	$48,099	$30,500	$78,598	$17,728,999
12	$48,016	$30,582	$78,598	$17,698,416

第1年供款共

$943,179

第1年利息

$581,595

第1年共還本金

$361,584

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$47,933	$30,665	$78,598	$17,667,751
14	$47,850	$30,748	$78,598	$17,637,003
15	$47,767	$30,831	$78,598	$17,606,172
16	$47,683	$30,915	$78,598	$17,575,257
17	$47,600	$30,999	$78,598	$17,544,258
18	$47,516	$31,083	$78,598	$17,513,176
19	$47,432	$31,167	$78,598	$17,482,009
20	$47,347	$31,251	$78,598	$17,450,758
21	$47,262	$31,336	$78,598	$17,419,422
22	$47,178	$31,421	$78,598	$17,388,001
23	$47,093	$31,506	$78,598	$17,356,496
24	$47,007	$31,591	$78,598	$17,324,905

第2年供款共

$943,179

第2年利息

$569,667

第2年共還本金

$373,512

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$46,922	$31,677	$78,598	$17,293,228
26	$46,836	$31,762	$78,598	$17,261,465
27	$46,750	$31,848	$78,598	$17,229,617
28	$46,664	$31,935	$78,598	$17,197,682
29	$46,577	$32,021	$78,598	$17,165,661
30	$46,490	$32,108	$78,598	$17,133,553
31	$46,403	$32,195	$78,598	$17,101,358
32	$46,316	$32,282	$78,598	$17,069,076
33	$46,229	$32,370	$78,598	$17,036,707
34	$46,141	$32,457	$78,598	$17,004,250
35	$46,053	$32,545	$78,598	$16,971,704
36	$45,965	$32,633	$78,598	$16,939,071

第3年供款共

$943,179

第3年利息

$557,346

第3年共還本金

$385,833

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$45,877	$32,722	$78,598	$16,906,350
38	$45,788	$32,810	$78,598	$16,873,539
39	$45,699	$32,899	$78,598	$16,840,640
40	$45,610	$32,988	$78,598	$16,807,652
41	$45,521	$33,078	$78,598	$16,774,575
42	$45,431	$33,167	$78,598	$16,741,407
43	$45,341	$33,257	$78,598	$16,708,150
44	$45,251	$33,347	$78,598	$16,674,803
45	$45,161	$33,437	$78,598	$16,641,366
46	$45,070	$33,528	$78,598	$16,607,838
47	$44,980	$33,619	$78,598	$16,574,220
48	$44,889	$33,710	$78,598	$16,540,510

第4年供款共

$943,179

第4年利息

$544,618

第4年共還本金

$398,561

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$44,797	$33,801	$78,598	$16,506,709
50	$44,706	$33,893	$78,598	$16,472,816
51	$44,614	$33,984	$78,598	$16,438,832
52	$44,522	$34,076	$78,598	$16,404,755
53	$44,430	$34,169	$78,598	$16,370,587
54	$44,337	$34,261	$78,598	$16,336,325
55	$44,244	$34,354	$78,598	$16,301,971
56	$44,151	$34,447	$78,598	$16,267,524
57	$44,058	$34,540	$78,598	$16,232,984
58	$43,964	$34,634	$78,598	$16,198,350
59	$43,871	$34,728	$78,598	$16,163,622
60	$43,776	$34,822	$78,598	$16,128,800

第5年供款共

$943,179

第5年利息

$531,470

第5年共還本金

$411,709

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$43,682	$34,916	$78,598	$16,093,884
62	$43,588	$35,011	$78,598	$16,058,874
63	$43,493	$35,105	$78,598	$16,023,768
64	$43,398	$35,201	$78,598	$15,988,568
65	$43,302	$35,296	$78,598	$15,953,272
66	$43,207	$35,391	$78,598	$15,917,880
67	$43,111	$35,487	$78,598	$15,882,393
68	$43,015	$35,583	$78,598	$15,846,809
69	$42,918	$35,680	$78,598	$15,811,130
70	$42,822	$35,776	$78,598	$15,775,353
71	$42,725	$35,873	$78,598	$15,739,480
72	$42,628	$35,971	$78,598	$15,703,509

第6年供款共

$943,179

第6年利息

$517,888

第6年共還本金

$425,291

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$42,530	$36,068	$78,598	$15,667,441
74	$42,433	$36,166	$78,598	$15,631,276
75	$42,335	$36,264	$78,598	$15,595,012
76	$42,236	$36,362	$78,598	$15,558,650
77	$42,138	$36,460	$78,598	$15,522,190
78	$42,039	$36,559	$78,598	$15,485,631
79	$41,940	$36,658	$78,598	$15,448,973
80	$41,841	$36,757	$78,598	$15,412,216
81	$41,741	$36,857	$78,598	$15,375,359
82	$41,642	$36,957	$78,598	$15,338,402
83	$41,542	$37,057	$78,598	$15,301,346
84	$41,441	$37,157	$78,598	$15,264,189

第7年供款共

$943,179

第7年利息

$503,858

第7年共還本金

$439,321

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$41,341	$37,258	$78,598	$15,226,931
86	$41,240	$37,359	$78,598	$15,189,572
87	$41,138	$37,460	$78,598	$15,152,112
88	$41,037	$37,561	$78,598	$15,114,551
89	$40,935	$37,663	$78,598	$15,076,888
90	$40,833	$37,765	$78,598	$15,039,123
91	$40,731	$37,867	$78,598	$15,001,256
92	$40,628	$37,970	$78,598	$14,963,286
93	$40,526	$38,073	$78,598	$14,925,213
94	$40,422	$38,176	$78,598	$14,887,037
95	$40,319	$38,279	$78,598	$14,848,758
96	$40,215	$38,383	$78,598	$14,810,375

第8年供款共

$943,179

第8年利息

$489,366

第8年共還本金

$453,813

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$40,111	$38,487	$78,598	$14,771,888
98	$40,007	$38,591	$78,598	$14,733,297
99	$39,903	$38,696	$78,598	$14,694,602
100	$39,798	$38,800	$78,598	$14,655,801
101	$39,693	$38,905	$78,598	$14,616,896
102	$39,587	$39,011	$78,598	$14,577,885
103	$39,482	$39,116	$78,598	$14,538,769
104	$39,376	$39,222	$78,598	$14,499,546
105	$39,270	$39,329	$78,598	$14,460,217
106	$39,163	$39,435	$78,598	$14,420,782
107	$39,056	$39,542	$78,598	$14,381,240
108	$38,949	$39,649	$78,598	$14,341,591

第9年供款共

$943,179

第9年利息

$474,395

第9年共還本金

$468,784

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$38,842	$39,756	$78,598	$14,301,835
110	$38,734	$39,864	$78,598	$14,261,971
111	$38,626	$39,972	$78,598	$14,221,999
112	$38,518	$40,080	$78,598	$14,181,918
113	$38,409	$40,189	$78,598	$14,141,729
114	$38,301	$40,298	$78,598	$14,101,432
115	$38,191	$40,407	$78,598	$14,061,025
116	$38,082	$40,516	$78,598	$14,020,508
117	$37,972	$40,626	$78,598	$13,979,882
118	$37,862	$40,736	$78,598	$13,939,146
119	$37,752	$40,846	$78,598	$13,898,300
120	$37,641	$40,957	$78,598	$13,857,343

第10年供款共

$943,179

第10年利息

$458,931

第10年共還本金

$484,248

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$37,530	$41,068	$78,598	$13,816,275
122	$37,419	$41,179	$78,598	$13,775,096
123	$37,308	$41,291	$78,598	$13,733,805
124	$37,196	$41,403	$78,598	$13,692,402
125	$37,084	$41,515	$78,598	$13,650,888
126	$36,971	$41,627	$78,598	$13,609,261
127	$36,858	$41,740	$78,598	$13,567,521
128	$36,745	$41,853	$78,598	$13,525,668
129	$36,632	$41,966	$78,598	$13,483,702
130	$36,518	$42,080	$78,598	$13,441,622
131	$36,404	$42,194	$78,598	$13,399,428
132	$36,290	$42,308	$78,598	$13,357,120

第11年供款共

$943,179

第11年利息

$442,956

第11年共還本金

$500,223

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$36,176	$42,423	$78,598	$13,314,697
134	$36,061	$42,538	$78,598	$13,272,159
135	$35,945	$42,653	$78,598	$13,229,507
136	$35,830	$42,768	$78,598	$13,186,738
137	$35,714	$42,884	$78,598	$13,143,854
138	$35,598	$43,000	$78,598	$13,100,854
139	$35,481	$43,117	$78,598	$13,057,737
140	$35,365	$43,234	$78,598	$13,014,503
141	$35,248	$43,351	$78,598	$12,971,153
142	$35,130	$43,468	$78,598	$12,927,685
143	$35,012	$43,586	$78,598	$12,884,099
144	$34,894	$43,704	$78,598	$12,840,395

第12年供款共

$943,179

第12年利息

$426,454

第12年共還本金

$516,725

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$34,776	$43,822	$78,598	$12,796,573
146	$34,657	$43,941	$78,598	$12,752,632
147	$34,538	$44,060	$78,598	$12,708,572
148	$34,419	$44,179	$78,598	$12,664,393
149	$34,299	$44,299	$78,598	$12,620,094
150	$34,179	$44,419	$78,598	$12,575,675
151	$34,059	$44,539	$78,598	$12,531,136
152	$33,938	$44,660	$78,598	$12,486,476
153	$33,818	$44,781	$78,598	$12,441,696
154	$33,696	$44,902	$78,598	$12,396,794
155	$33,575	$45,024	$78,598	$12,351,770
156	$33,453	$45,146	$78,598	$12,306,624

第13年供款共

$943,179

第13年利息

$409,408

第13年共還本金

$533,771

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$33,330	$45,268	$78,598	$12,261,357
158	$33,208	$45,390	$78,598	$12,215,966
159	$33,085	$45,513	$78,598	$12,170,453
160	$32,962	$45,637	$78,598	$12,124,816
161	$32,838	$45,760	$78,598	$12,079,056
162	$32,714	$45,884	$78,598	$12,033,172
163	$32,590	$46,008	$78,598	$11,987,163
164	$32,465	$46,133	$78,598	$11,941,030
165	$32,340	$46,258	$78,598	$11,894,772
166	$32,215	$46,383	$78,598	$11,848,389
167	$32,089	$46,509	$78,598	$11,801,880
168	$31,963	$46,635	$78,598	$11,755,245

第14年供款共

$943,179

第14年利息

$391,800

第14年共還本金

$551,379

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$31,837	$46,761	$78,598	$11,708,484
170	$31,710	$46,888	$78,598	$11,661,597
171	$31,583	$47,015	$78,598	$11,614,582
172	$31,456	$47,142	$78,598	$11,567,440
173	$31,328	$47,270	$78,598	$11,520,170
174	$31,200	$47,398	$78,598	$11,472,772
175	$31,072	$47,526	$78,598	$11,425,246
176	$30,943	$47,655	$78,598	$11,377,591
177	$30,814	$47,784	$78,598	$11,329,807
178	$30,685	$47,913	$78,598	$11,281,894
179	$30,555	$48,043	$78,598	$11,233,851
180	$30,425	$48,173	$78,598	$11,185,677

第15年供款共

$943,179

第15年利息

$373,611

第15年共還本金

$569,568

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$30,295	$48,304	$78,598	$11,137,374
182	$30,164	$48,435	$78,598	$11,088,939
183	$30,033	$48,566	$78,598	$11,040,373
184	$29,901	$48,697	$78,598	$10,991,676
185	$29,769	$48,829	$78,598	$10,942,847
186	$29,637	$48,961	$78,598	$10,893,886
187	$29,504	$49,094	$78,598	$10,844,792
188	$29,371	$49,227	$78,598	$10,795,565
189	$29,238	$49,360	$78,598	$10,746,204
190	$29,104	$49,494	$78,598	$10,696,710
191	$28,970	$49,628	$78,598	$10,647,082
192	$28,836	$49,762	$78,598	$10,597,320

第16年供款共

$943,179

第16年利息

$354,822

第16年共還本金

$588,357

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$28,701	$49,897	$78,598	$10,547,423
194	$28,566	$50,032	$78,598	$10,497,390
195	$28,430	$50,168	$78,598	$10,447,223
196	$28,295	$50,304	$78,598	$10,396,919
197	$28,158	$50,440	$78,598	$10,346,479
198	$28,022	$50,577	$78,598	$10,295,902
199	$27,885	$50,714	$78,598	$10,245,189
200	$27,747	$50,851	$78,598	$10,194,338
201	$27,610	$50,989	$78,598	$10,143,349
202	$27,472	$51,127	$78,598	$10,092,223
203	$27,333	$51,265	$78,598	$10,040,958
204	$27,194	$51,404	$78,598	$9,989,554

第17年供款共

$943,179

第17年利息

$335,413

第17年共還本金

$607,766

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$27,055	$51,543	$78,598	$9,938,010
206	$26,915	$51,683	$78,598	$9,886,328
207	$26,775	$51,823	$78,598	$9,834,505
208	$26,635	$51,963	$78,598	$9,782,542
209	$26,494	$52,104	$78,598	$9,730,438
210	$26,353	$52,245	$78,598	$9,678,193
211	$26,212	$52,386	$78,598	$9,625,806
212	$26,070	$52,528	$78,598	$9,573,278
213	$25,928	$52,671	$78,598	$9,520,607
214	$25,785	$52,813	$78,598	$9,467,794
215	$25,642	$52,956	$78,598	$9,414,838
216	$25,499	$53,100	$78,598	$9,361,738

第18年供款共

$943,179

第18年利息

$315,363

第18年共還本金

$627,816

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$25,355	$53,244	$78,598	$9,308,494
218	$25,211	$53,388	$78,598	$9,255,107
219	$25,066	$53,532	$78,598	$9,201,574
220	$24,921	$53,677	$78,598	$9,147,897
221	$24,776	$53,823	$78,598	$9,094,074
222	$24,630	$53,968	$78,598	$9,040,106
223	$24,484	$54,115	$78,598	$8,985,991
224	$24,337	$54,261	$78,598	$8,931,730
225	$24,190	$54,408	$78,598	$8,877,322
226	$24,043	$54,556	$78,598	$8,822,766
227	$23,895	$54,703	$78,598	$8,768,063
228	$23,747	$54,851	$78,598	$8,713,212

第19年供款共

$943,179

第19年利息

$294,653

第19年共還本金

$648,526

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$23,598	$55,000	$78,598	$8,658,212
230	$23,449	$55,149	$78,598	$8,603,063
231	$23,300	$55,298	$78,598	$8,547,764
232	$23,150	$55,448	$78,598	$8,492,316
233	$23,000	$55,598	$78,598	$8,436,718
234	$22,849	$55,749	$78,598	$8,380,969
235	$22,698	$55,900	$78,598	$8,325,069
236	$22,547	$56,051	$78,598	$8,269,018
237	$22,395	$56,203	$78,598	$8,212,815
238	$22,243	$56,355	$78,598	$8,156,460
239	$22,090	$56,508	$78,598	$8,099,952
240	$21,937	$56,661	$78,598	$8,043,291

第20年供款共

$943,179

第20年利息

$273,259

第20年共還本金

$669,920

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$21,784	$56,814	$78,598	$7,986,477
242	$21,630	$56,968	$78,598	$7,929,509
243	$21,476	$57,123	$78,598	$7,872,386
244	$21,321	$57,277	$78,598	$7,815,109
245	$21,166	$57,432	$78,598	$7,757,677
246	$21,010	$57,588	$78,598	$7,700,089
247	$20,854	$57,744	$78,598	$7,642,345
248	$20,698	$57,900	$78,598	$7,584,445
249	$20,541	$58,057	$78,598	$7,526,388
250	$20,384	$58,214	$78,598	$7,468,173
251	$20,226	$58,372	$78,598	$7,409,801
252	$20,068	$58,530	$78,598	$7,351,271

第21年供款共

$943,179

第21年利息

$251,159

第21年共還本金

$692,020

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$19,910	$58,689	$78,598	$7,292,583
254	$19,751	$58,848	$78,598	$7,233,735
255	$19,591	$59,007	$78,598	$7,174,728
256	$19,432	$59,167	$78,598	$7,115,562
257	$19,271	$59,327	$78,598	$7,056,235
258	$19,111	$59,488	$78,598	$6,996,747
259	$18,950	$59,649	$78,598	$6,937,098
260	$18,788	$59,810	$78,598	$6,877,288
261	$18,626	$59,972	$78,598	$6,817,316
262	$18,464	$60,135	$78,598	$6,757,181
263	$18,301	$60,298	$78,598	$6,696,883
264	$18,137	$60,461	$78,598	$6,636,423

第22年供款共

$943,179

第22年利息

$228,330

第22年共還本金

$714,849

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$17,974	$60,625	$78,598	$6,575,798
266	$17,809	$60,789	$78,598	$6,515,009
267	$17,645	$60,953	$78,598	$6,454,056
268	$17,480	$61,119	$78,598	$6,392,937
269	$17,314	$61,284	$78,598	$6,331,653
270	$17,148	$61,450	$78,598	$6,270,203
271	$16,982	$61,616	$78,598	$6,208,587
272	$16,815	$61,783	$78,598	$6,146,803
273	$16,648	$61,951	$78,598	$6,084,853
274	$16,480	$62,118	$78,598	$6,022,734
275	$16,312	$62,287	$78,598	$5,960,448
276	$16,143	$62,455	$78,598	$5,897,992

第23年供款共

$943,179

第23年利息

$204,749

第23年共還本金

$738,430

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$15,974	$62,625	$78,598	$5,835,368
278	$15,804	$62,794	$78,598	$5,772,573
279	$15,634	$62,964	$78,598	$5,709,609
280	$15,464	$63,135	$78,598	$5,646,475
281	$15,293	$63,306	$78,598	$5,583,169
282	$15,121	$63,477	$78,598	$5,519,692
283	$14,949	$63,649	$78,598	$5,456,043
284	$14,777	$63,821	$78,598	$5,392,221
285	$14,604	$63,994	$78,598	$5,328,227
286	$14,431	$64,168	$78,598	$5,264,059
287	$14,257	$64,341	$78,598	$5,199,718
288	$14,083	$64,516	$78,598	$5,135,202

第24年供款共

$943,179

第24年利息

$180,389

第24年共還本金

$762,790

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$13,908	$64,690	$78,598	$5,070,511
290	$13,733	$64,866	$78,598	$5,005,646
291	$13,557	$65,041	$78,598	$4,940,605
292	$13,381	$65,217	$78,598	$4,875,387
293	$13,204	$65,394	$78,598	$4,809,993
294	$13,027	$65,571	$78,598	$4,744,422
295	$12,849	$65,749	$78,598	$4,678,673
296	$12,671	$65,927	$78,598	$4,612,746
297	$12,493	$66,105	$78,598	$4,546,641
298	$12,314	$66,284	$78,598	$4,480,356
299	$12,134	$66,464	$78,598	$4,413,892
300	$11,954	$66,644	$78,598	$4,347,248

第25年供款共

$943,179

第25年利息

$155,226

第25年共還本金

$787,954

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$11,774	$66,824	$78,598	$4,280,424
302	$11,593	$67,005	$78,598	$4,213,418
303	$11,411	$67,187	$78,598	$4,146,232
304	$11,229	$67,369	$78,598	$4,078,863
305	$11,047	$67,551	$78,598	$4,011,311
306	$10,864	$67,734	$78,598	$3,943,577
307	$10,681	$67,918	$78,598	$3,875,659
308	$10,497	$68,102	$78,598	$3,807,558
309	$10,312	$68,286	$78,598	$3,739,272
310	$10,127	$68,471	$78,598	$3,670,800
311	$9,942	$68,657	$78,598	$3,602,144
312	$9,756	$68,842	$78,598	$3,533,301

第26年供款共

$943,179

第26年利息

$129,232

第26年共還本金

$813,947

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$9,569	$69,029	$78,598	$3,464,273
314	$9,382	$69,216	$78,598	$3,395,057
315	$9,195	$69,403	$78,598	$3,325,653
316	$9,007	$69,591	$78,598	$3,256,062
317	$8,819	$69,780	$78,598	$3,186,282
318	$8,630	$69,969	$78,598	$3,116,314
319	$8,440	$70,158	$78,598	$3,046,155
320	$8,250	$70,348	$78,598	$2,975,807
321	$8,059	$70,539	$78,598	$2,905,268
322	$7,868	$70,730	$78,598	$2,834,538
323	$7,677	$70,921	$78,598	$2,763,617
324	$7,485	$71,113	$78,598	$2,692,504

第27年供款共

$943,179

第27年利息

$102,381

第27年共還本金

$840,798

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$7,292	$71,306	$78,598	$2,621,198
326	$7,099	$71,499	$78,598	$2,549,698
327	$6,905	$71,693	$78,598	$2,478,006
328	$6,711	$71,887	$78,598	$2,406,119
329	$6,517	$72,082	$78,598	$2,334,037
330	$6,321	$72,277	$78,598	$2,261,760
331	$6,126	$72,473	$78,598	$2,189,287
332	$5,929	$72,669	$78,598	$2,116,618
333	$5,733	$72,866	$78,598	$2,043,753
334	$5,535	$73,063	$78,598	$1,970,690
335	$5,337	$73,261	$78,598	$1,897,429
336	$5,139	$73,459	$78,598	$1,823,969

第28年供款共

$943,179

第28年利息

$74,645

第28年共還本金

$868,534

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$4,940	$73,658	$78,598	$1,750,311
338	$4,740	$73,858	$78,598	$1,676,453
339	$4,540	$74,058	$78,598	$1,602,395
340	$4,340	$74,258	$78,598	$1,528,137
341	$4,139	$74,460	$78,598	$1,453,677
342	$3,937	$74,661	$78,598	$1,379,016
343	$3,735	$74,863	$78,598	$1,304,152
344	$3,532	$75,066	$78,598	$1,229,086
345	$3,329	$75,269	$78,598	$1,153,817
346	$3,125	$75,473	$78,598	$1,078,343
347	$2,921	$75,678	$78,598	$1,002,666
348	$2,716	$75,883	$78,598	$926,783

第29年供款共

$943,179

第29年利息

$45,993

第29年共還本金

$897,186

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,510	$76,088	$78,598	$850,695
350	$2,304	$76,294	$78,598	$774,400
351	$2,097	$76,501	$78,598	$697,900
352	$1,890	$76,708	$78,598	$621,191
353	$1,682	$76,916	$78,598	$544,276
354	$1,474	$77,124	$78,598	$467,151
355	$1,265	$77,333	$78,598	$389,818
356	$1,056	$77,543	$78,598	$312,276
357	$846	$77,753	$78,598	$234,523
358	$635	$77,963	$78,598	$156,560
359	$424	$78,174	$78,598	$78,386
360	$212	$78,386	$78,598	$0

第30年供款共

$943,179

第30年利息

$16,396

第30年共還本金

$926,783

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$18,565,375

免责声明

笋盘推介

按揭保险费
info