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$22,822,886

每月供款
$108,314

首期

$-16,500,000

总贷款额

$24,500,000

總利息

$14,492,886

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-16,170,000

$216,627

置业成本总预算

HK$-16,170,000

首期

$-16,500,000
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

$216,627

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

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

马鞍山马鞍山中心第01座

thumb_up

高层海景三房,罕有放盘

实

642 呎

@13,209

建

848 呎

@10,000

verified 首置必买

售$848 万

实

642 呎

@13,209

建

848 呎

@10,000

售$848 万

verified 首置必买

沙田晋名峰

thumb_up

才晋屋苑, 开扬山景

实

602 呎

@14,784

建

756 呎

@11,772

local_fire_department 至HIT local_offer 低水笋价

售$890 万

实

602 呎

@14,784

建

756 呎

@11,772

售$890 万

local_fire_department 至HIT local_offer 低水笋价

粉岭帝庭轩第01期第01座

thumb_up

联和3宝,东南3房,新装即住

实

607 呎

@12,026

建

862 呎

@8,469

hotel_class 楼王 local_offer 低水笋价

售$730 万

实

607 呎

@12,026

建

862 呎

@8,469

售$730 万

hotel_class 楼王 local_offer 低水笋价

沙田玖珑山

thumb_up

玖珑山 2房环境清幽私稳度高

实

660 呎

@12,121

local_fire_department 至HIT

售$800 万

实

660 呎

@12,121

售$800 万

local_fire_department 至HIT

马鞍山马鞍山中心第03座

thumb_up

马鞍山中心第03座

实

541 呎

@13,863

建

727 呎

@10,316

local_fire_department 至HIT

售$750 万

实

541 呎

@13,863

建

727 呎

@10,316

售$750 万

local_fire_department 至HIT

独家

大埔云滙第02期第09座

thumb_up

【特色单位】天台2房！

实

466 呎

@16,416

real_estate_agent 罕有放盘 hotel_class 楼王 vpn_key 有匙即睇

售$765 万

实

466 呎

@16,416

售$765 万

real_estate_agent 罕有放盘 hotel_class 楼王 vpn_key 有匙即睇

西贡 ~优质屋苑~优质管理~市中心,楼龄新~会所设施

thumb_up

逸珑园

实

667 呎

@13,193

local_fire_department 至HIT

售$880 万

实

667 呎

@13,193

售$880 万

local_fire_department 至HIT

独家

马鞍山晓峰湾畔第05座极高层

thumb_up

晓峰湾畔第05座

实

510 呎

@14,706

建

643 呎

@11,664

local_fire_department 至HIT real_estate_agent 罕有放盘

售$750 万

实

510 呎

@14,706

建

643 呎

@11,664

售$750 万

local_fire_department 至HIT real_estate_agent 罕有放盘

马鞍山迎海第04期

thumb_up

*(9成按揭-铁路线豪宅2房笋盘)*靓园景激笋出售

实

513 呎

@14,581

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价 verified 首置必买

售$748 万

实

513 呎

@14,581

售$748 万

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价 verified 首置必买

西贡趸场

thumb_up

开扬海景, 可步行到市中心, 十分方便

实

700 呎

@10,429

建

700 呎

@10,429

directions_run 即走 real_estate_agent 罕有放盘 hotel_class 楼王

售$730 万

实

700 呎

@10,429

建

700 呎

@10,429

售$730 万

directions_run 即走 real_estate_agent 罕有放盘 hotel_class 楼王

利率	15年	20年	25年	30年
1.000	$146,631	$112,674	$92,334	$78,802
1.500	$152,082	$118,224	$97,984	$84,554
2.000	$157,660	$123,941	$103,844	$90,557
2.500	$163,363	$129,826	$109,911	$96,805
3.000	$169,193	$135,876	$116,182	$103,293
3.375	$173,646	$140,521	$121,016	$108,314
3.500	$175,146	$142,090	$122,653	$110,016
4.000	$181,224	$148,465	$129,320	$116,967
4.500	$187,423	$154,999	$136,179	$124,138
5.000	$193,744	$161,689	$143,225	$131,521
5.500	$200,185	$168,532	$150,451	$139,108
6.000	$206,745	$175,526	$157,854	$146,890

每月供款$108,314

年期

30年

贷款金额

$24,500,000

總利息

$14,492,886

总贷款连利息

$38,992,886

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$68,906	$39,407	$108,314	$24,460,593
2	$68,795	$39,518	$108,314	$24,421,075
3	$68,684	$39,629	$108,314	$24,381,445
4	$68,573	$39,741	$108,314	$24,341,704
5	$68,461	$39,853	$108,314	$24,301,852
6	$68,349	$39,965	$108,314	$24,261,887
7	$68,237	$40,077	$108,314	$24,221,810
8	$68,124	$40,190	$108,314	$24,181,621
9	$68,011	$40,303	$108,314	$24,141,318
10	$67,897	$40,416	$108,314	$24,100,902
11	$67,784	$40,530	$108,314	$24,060,372
12	$67,670	$40,644	$108,314	$24,019,728

第1年供款共

$1,299,763

第1年利息

$819,491

第1年共還本金

$480,272

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$67,555	$40,758	$108,314	$23,978,970
14	$67,441	$40,873	$108,314	$23,938,097
15	$67,326	$40,988	$108,314	$23,897,110
16	$67,211	$41,103	$108,314	$23,856,007
17	$67,095	$41,219	$108,314	$23,814,788
18	$66,979	$41,334	$108,314	$23,773,454
19	$66,863	$41,451	$108,314	$23,732,003
20	$66,746	$41,567	$108,314	$23,690,436
21	$66,629	$41,684	$108,314	$23,648,751
22	$66,512	$41,801	$108,314	$23,606,950
23	$66,395	$41,919	$108,314	$23,565,031
24	$66,277	$42,037	$108,314	$23,522,994

第2年供款共

$1,299,763

第2年利息

$803,029

第2年共還本金

$496,734

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$66,158	$42,155	$108,314	$23,480,839
26	$66,040	$42,274	$108,314	$23,438,565
27	$65,921	$42,393	$108,314	$23,396,173
28	$65,802	$42,512	$108,314	$23,353,661
29	$65,682	$42,631	$108,314	$23,311,029
30	$65,562	$42,751	$108,314	$23,268,278
31	$65,442	$42,872	$108,314	$23,225,406
32	$65,321	$42,992	$108,314	$23,182,414
33	$65,201	$43,113	$108,314	$23,139,301
34	$65,079	$43,234	$108,314	$23,096,067
35	$64,958	$43,356	$108,314	$23,052,711
36	$64,836	$43,478	$108,314	$23,009,233

第3年供款共

$1,299,763

第3年利息

$786,002

第3年共還本金

$513,761

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$64,713	$43,600	$108,314	$22,965,633
38	$64,591	$43,723	$108,314	$22,921,910
39	$64,468	$43,846	$108,314	$22,878,065
40	$64,345	$43,969	$108,314	$22,834,096
41	$64,221	$44,093	$108,314	$22,790,003
42	$64,097	$44,217	$108,314	$22,745,786
43	$63,973	$44,341	$108,314	$22,701,445
44	$63,848	$44,466	$108,314	$22,656,980
45	$63,723	$44,591	$108,314	$22,612,389
46	$63,597	$44,716	$108,314	$22,567,673
47	$63,472	$44,842	$108,314	$22,522,831
48	$63,345	$44,968	$108,314	$22,477,862

第4年供款共

$1,299,763

第4年利息

$768,392

第4年共還本金

$531,371

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$63,219	$45,095	$108,314	$22,432,768
50	$63,092	$45,221	$108,314	$22,387,546
51	$62,965	$45,349	$108,314	$22,342,198
52	$62,837	$45,476	$108,314	$22,296,722
53	$62,710	$45,604	$108,314	$22,251,118
54	$62,581	$45,732	$108,314	$22,205,385
55	$62,453	$45,861	$108,314	$22,159,524
56	$62,324	$45,990	$108,314	$22,113,535
57	$62,194	$46,119	$108,314	$22,067,415
58	$62,065	$46,249	$108,314	$22,021,166
59	$61,935	$46,379	$108,314	$21,974,787
60	$61,804	$46,509	$108,314	$21,928,278

第5年供款共

$1,299,763

第5年利息

$750,178

第5年共還本金

$549,585

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$61,673	$46,640	$108,314	$21,881,638
62	$61,542	$46,771	$108,314	$21,834,866
63	$61,411	$46,903	$108,314	$21,787,963
64	$61,279	$47,035	$108,314	$21,740,928
65	$61,146	$47,167	$108,314	$21,693,761
66	$61,014	$47,300	$108,314	$21,646,461
67	$60,881	$47,433	$108,314	$21,599,028
68	$60,747	$47,566	$108,314	$21,551,462
69	$60,613	$47,700	$108,314	$21,503,762
70	$60,479	$47,834	$108,314	$21,455,928
71	$60,345	$47,969	$108,314	$21,407,959
72	$60,210	$48,104	$108,314	$21,359,855

第6年供款共

$1,299,763

第6年利息

$731,340

第6年共還本金

$568,423

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$60,075	$48,239	$108,314	$21,311,616
74	$59,939	$48,375	$108,314	$21,263,241
75	$59,803	$48,511	$108,314	$21,214,731
76	$59,666	$48,647	$108,314	$21,166,084
77	$59,530	$48,784	$108,314	$21,117,300
78	$59,392	$48,921	$108,314	$21,068,378
79	$59,255	$49,059	$108,314	$21,019,320
80	$59,117	$49,197	$108,314	$20,970,123
81	$58,978	$49,335	$108,314	$20,920,788
82	$58,840	$49,474	$108,314	$20,871,314
83	$58,701	$49,613	$108,314	$20,821,701
84	$58,561	$49,753	$108,314	$20,771,948

第7年供款共

$1,299,763

第7年利息

$711,856

第7年共還本金

$587,907

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$58,421	$49,892	$108,314	$20,722,056
86	$58,281	$50,033	$108,314	$20,672,023
87	$58,140	$50,174	$108,314	$20,621,850
88	$57,999	$50,315	$108,314	$20,571,535
89	$57,857	$50,456	$108,314	$20,521,079
90	$57,716	$50,598	$108,314	$20,470,481
91	$57,573	$50,740	$108,314	$20,419,741
92	$57,431	$50,883	$108,314	$20,368,858
93	$57,287	$51,026	$108,314	$20,317,831
94	$57,144	$51,170	$108,314	$20,266,662
95	$57,000	$51,314	$108,314	$20,215,348
96	$56,856	$51,458	$108,314	$20,163,890

第8年供款共

$1,299,763

第8年利息

$691,705

第8年共還本金

$608,058

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$56,711	$51,603	$108,314	$20,112,288
98	$56,566	$51,748	$108,314	$20,060,540
99	$56,420	$51,893	$108,314	$20,008,646
100	$56,274	$52,039	$108,314	$19,956,607
101	$56,128	$52,186	$108,314	$19,904,422
102	$55,981	$52,332	$108,314	$19,852,089
103	$55,834	$52,480	$108,314	$19,799,610
104	$55,686	$52,627	$108,314	$19,746,982
105	$55,538	$52,775	$108,314	$19,694,207
106	$55,390	$52,924	$108,314	$19,641,284
107	$55,241	$53,072	$108,314	$19,588,211
108	$55,092	$53,222	$108,314	$19,534,990

第9年供款共

$1,299,763

第9年利息

$670,862

第9年共還本金

$628,901

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$54,942	$53,371	$108,314	$19,481,618
110	$54,792	$53,522	$108,314	$19,428,097
111	$54,642	$53,672	$108,314	$19,374,425
112	$54,491	$53,823	$108,314	$19,320,602
113	$54,339	$53,974	$108,314	$19,266,627
114	$54,187	$54,126	$108,314	$19,212,501
115	$54,035	$54,278	$108,314	$19,158,223
116	$53,883	$54,431	$108,314	$19,103,791
117	$53,729	$54,584	$108,314	$19,049,207
118	$53,576	$54,738	$108,314	$18,994,470
119	$53,422	$54,892	$108,314	$18,939,578
120	$53,268	$55,046	$108,314	$18,884,532

第10年供款共

$1,299,763

第10年利息

$649,305

第10年共還本金

$650,457

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$53,113	$55,201	$108,314	$18,829,331
122	$52,957	$55,356	$108,314	$18,773,975
123	$52,802	$55,512	$108,314	$18,718,463
124	$52,646	$55,668	$108,314	$18,662,795
125	$52,489	$55,824	$108,314	$18,606,971
126	$52,332	$55,981	$108,314	$18,550,990
127	$52,175	$56,139	$108,314	$18,494,851
128	$52,017	$56,297	$108,314	$18,438,554
129	$51,858	$56,455	$108,314	$18,382,099
130	$51,700	$56,614	$108,314	$18,325,485
131	$51,540	$56,773	$108,314	$18,268,712
132	$51,381	$56,933	$108,314	$18,211,779

第11年供款共

$1,299,763

第11年利息

$627,010

第11年共還本金

$672,753

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$51,221	$57,093	$108,314	$18,154,686
134	$51,060	$57,254	$108,314	$18,097,432
135	$50,899	$57,415	$108,314	$18,040,018
136	$50,738	$57,576	$108,314	$17,982,442
137	$50,576	$57,738	$108,314	$17,924,704
138	$50,413	$57,900	$108,314	$17,866,803
139	$50,250	$58,063	$108,314	$17,808,740
140	$50,087	$58,226	$108,314	$17,750,514
141	$49,923	$58,390	$108,314	$17,692,124
142	$49,759	$58,554	$108,314	$17,633,569
143	$49,594	$58,719	$108,314	$17,574,850
144	$49,429	$58,884	$108,314	$17,515,966

第12年供款共

$1,299,763

第12年利息

$603,950

第12年共還本金

$695,813

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$49,264	$59,050	$108,314	$17,456,916
146	$49,098	$59,216	$108,314	$17,397,700
147	$48,931	$59,383	$108,314	$17,338,317
148	$48,764	$59,550	$108,314	$17,278,768
149	$48,597	$59,717	$108,314	$17,219,051
150	$48,429	$59,885	$108,314	$17,159,166
151	$48,260	$60,053	$108,314	$17,099,112
152	$48,091	$60,222	$108,314	$17,038,890
153	$47,922	$60,392	$108,314	$16,978,498
154	$47,752	$60,562	$108,314	$16,917,937
155	$47,582	$60,732	$108,314	$16,857,205
156	$47,411	$60,903	$108,314	$16,796,302

第13年供款共

$1,299,763

第13年利息

$580,099

第13年共還本金

$719,664

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$47,240	$61,074	$108,314	$16,735,228
158	$47,068	$61,246	$108,314	$16,673,982
159	$46,896	$61,418	$108,314	$16,612,564
160	$46,723	$61,591	$108,314	$16,550,974
161	$46,550	$61,764	$108,314	$16,489,210
162	$46,376	$61,938	$108,314	$16,427,272
163	$46,202	$62,112	$108,314	$16,365,160
164	$46,027	$62,287	$108,314	$16,302,874
165	$45,852	$62,462	$108,314	$16,240,412
166	$45,676	$62,637	$108,314	$16,177,774
167	$45,500	$62,814	$108,314	$16,114,961
168	$45,323	$62,990	$108,314	$16,051,971

第14年供款共

$1,299,763

第14年利息

$555,431

第14年共還本金

$744,331

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$45,146	$63,167	$108,314	$15,988,803
170	$44,969	$63,345	$108,314	$15,925,458
171	$44,790	$63,523	$108,314	$15,861,935
172	$44,612	$63,702	$108,314	$15,798,233
173	$44,433	$63,881	$108,314	$15,734,352
174	$44,253	$64,061	$108,314	$15,670,291
175	$44,073	$64,241	$108,314	$15,606,050
176	$43,892	$64,422	$108,314	$15,541,629
177	$43,711	$64,603	$108,314	$15,477,026
178	$43,529	$64,784	$108,314	$15,412,242
179	$43,347	$64,967	$108,314	$15,347,275
180	$43,164	$65,149	$108,314	$15,282,126

第15年供款共

$1,299,763

第15年利息

$529,918

第15年共還本金

$769,845

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$42,981	$65,333	$108,314	$15,216,793
182	$42,797	$65,516	$108,314	$15,151,277
183	$42,613	$65,701	$108,314	$15,085,576
184	$42,428	$65,885	$108,314	$15,019,691
185	$42,243	$66,071	$108,314	$14,953,620
186	$42,057	$66,257	$108,314	$14,887,363
187	$41,871	$66,443	$108,314	$14,820,921
188	$41,684	$66,630	$108,314	$14,754,291
189	$41,496	$66,817	$108,314	$14,687,474
190	$41,309	$67,005	$108,314	$14,620,469
191	$41,120	$67,194	$108,314	$14,553,275
192	$40,931	$67,382	$108,314	$14,485,893

第16年供款共

$1,299,763

第16年利息

$503,530

第16年共還本金

$796,233

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$40,742	$67,572	$108,314	$14,418,321
194	$40,552	$67,762	$108,314	$14,350,559
195	$40,361	$67,953	$108,314	$14,282,606
196	$40,170	$68,144	$108,314	$14,214,462
197	$39,978	$68,335	$108,314	$14,146,127
198	$39,786	$68,528	$108,314	$14,077,599
199	$39,593	$68,720	$108,314	$14,008,879
200	$39,400	$68,914	$108,314	$13,939,965
201	$39,206	$69,107	$108,314	$13,870,858
202	$39,012	$69,302	$108,314	$13,801,556
203	$38,817	$69,497	$108,314	$13,732,060
204	$38,621	$69,692	$108,314	$13,662,367

第17年供款共

$1,299,763

第17年利息

$476,237

第17年共還本金

$823,525

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$38,425	$69,888	$108,314	$13,592,479
206	$38,229	$70,085	$108,314	$13,522,394
207	$38,032	$70,282	$108,314	$13,452,113
208	$37,834	$70,480	$108,314	$13,381,633
209	$37,636	$70,678	$108,314	$13,310,955
210	$37,437	$70,877	$108,314	$13,240,079
211	$37,238	$71,076	$108,314	$13,169,003
212	$37,038	$71,276	$108,314	$13,097,727
213	$36,837	$71,476	$108,314	$13,026,251
214	$36,636	$71,677	$108,314	$12,954,574
215	$36,435	$71,879	$108,314	$12,882,695
216	$36,233	$72,081	$108,314	$12,810,614

第18年供款共

$1,299,763

第18年利息

$448,010

第18年共還本金

$851,753

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$36,030	$72,284	$108,314	$12,738,330
218	$35,827	$72,487	$108,314	$12,665,843
219	$35,623	$72,691	$108,314	$12,593,152
220	$35,418	$72,895	$108,314	$12,520,257
221	$35,213	$73,100	$108,314	$12,447,157
222	$35,008	$73,306	$108,314	$12,373,851
223	$34,801	$73,512	$108,314	$12,300,339
224	$34,595	$73,719	$108,314	$12,226,620
225	$34,387	$73,926	$108,314	$12,152,694
226	$34,179	$74,134	$108,314	$12,078,559
227	$33,971	$74,343	$108,314	$12,004,217
228	$33,762	$74,552	$108,314	$11,929,665

第19年供款共

$1,299,763

第19年利息

$418,814

第19年共還本金

$880,949

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$33,552	$74,761	$108,314	$11,854,904
230	$33,342	$74,972	$108,314	$11,779,932
231	$33,131	$75,183	$108,314	$11,704,750
232	$32,920	$75,394	$108,314	$11,629,356
233	$32,708	$75,606	$108,314	$11,553,750
234	$32,495	$75,819	$108,314	$11,477,931
235	$32,282	$76,032	$108,314	$11,401,899
236	$32,068	$76,246	$108,314	$11,325,653
237	$31,853	$76,460	$108,314	$11,249,193
238	$31,638	$76,675	$108,314	$11,172,518
239	$31,423	$76,891	$108,314	$11,095,627
240	$31,206	$77,107	$108,314	$11,018,520

第20年供款共

$1,299,763

第20年利息

$388,618

第20年共還本金

$911,145

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$30,990	$77,324	$108,314	$10,941,196
242	$30,772	$77,541	$108,314	$10,863,654
243	$30,554	$77,760	$108,314	$10,785,895
244	$30,335	$77,978	$108,314	$10,707,917
245	$30,116	$78,198	$108,314	$10,629,719
246	$29,896	$78,417	$108,314	$10,551,302
247	$29,676	$78,638	$108,314	$10,472,664
248	$29,454	$78,859	$108,314	$10,393,804
249	$29,233	$79,081	$108,314	$10,314,723
250	$29,010	$79,303	$108,314	$10,235,420
251	$28,787	$79,526	$108,314	$10,155,894
252	$28,563	$79,750	$108,314	$10,076,143

第21年供款共

$1,299,763

第21年利息

$357,386

第21年共還本金

$942,376

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$28,339	$79,974	$108,314	$9,996,169
254	$28,114	$80,199	$108,314	$9,915,970
255	$27,889	$80,425	$108,314	$9,835,545
256	$27,662	$80,651	$108,314	$9,754,894
257	$27,436	$80,878	$108,314	$9,674,016
258	$27,208	$81,105	$108,314	$9,592,910
259	$26,980	$81,334	$108,314	$9,511,577
260	$26,751	$81,562	$108,314	$9,430,015
261	$26,522	$81,792	$108,314	$9,348,223
262	$26,292	$82,022	$108,314	$9,266,201
263	$26,061	$82,252	$108,314	$9,183,949
264	$25,830	$82,484	$108,314	$9,101,465

第22年供款共

$1,299,763

第22年利息

$325,085

第22年共還本金

$974,678

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$25,598	$82,716	$108,314	$9,018,749
266	$25,365	$82,948	$108,314	$8,935,801
267	$25,132	$83,182	$108,314	$8,852,619
268	$24,898	$83,416	$108,314	$8,769,204
269	$24,663	$83,650	$108,314	$8,685,554
270	$24,428	$83,885	$108,314	$8,601,668
271	$24,192	$84,121	$108,314	$8,517,547
272	$23,956	$84,358	$108,314	$8,433,189
273	$23,718	$84,595	$108,314	$8,348,594
274	$23,480	$84,833	$108,314	$8,263,761
275	$23,242	$85,072	$108,314	$8,178,689
276	$23,003	$85,311	$108,314	$8,093,378

第23年供款共

$1,299,763

第23年利息

$291,675

第23年共還本金

$1,008,087

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$22,763	$85,551	$108,314	$8,007,827
278	$22,522	$85,792	$108,314	$7,922,035
279	$22,281	$86,033	$108,314	$7,836,002
280	$22,039	$86,275	$108,314	$7,749,728
281	$21,796	$86,517	$108,314	$7,663,210
282	$21,553	$86,761	$108,314	$7,576,449
283	$21,309	$87,005	$108,314	$7,489,445
284	$21,064	$87,250	$108,314	$7,402,195
285	$20,819	$87,495	$108,314	$7,314,700
286	$20,573	$87,741	$108,314	$7,226,959
287	$20,326	$87,988	$108,314	$7,138,971
288	$20,078	$88,235	$108,314	$7,050,736

第24年供款共

$1,299,763

第24年利息

$257,121

第24年共還本金

$1,042,642

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$19,830	$88,483	$108,314	$6,962,253
290	$19,581	$88,732	$108,314	$6,873,521
291	$19,332	$88,982	$108,314	$6,784,539
292	$19,082	$89,232	$108,314	$6,695,307
293	$18,831	$89,483	$108,314	$6,605,824
294	$18,579	$89,735	$108,314	$6,516,089
295	$18,327	$89,987	$108,314	$6,426,102
296	$18,073	$90,240	$108,314	$6,335,862
297	$17,820	$90,494	$108,314	$6,245,368
298	$17,565	$90,748	$108,314	$6,154,619
299	$17,310	$91,004	$108,314	$6,063,616
300	$17,054	$91,260	$108,314	$5,972,356

第25年供款共

$1,299,763

第25年利息

$221,383

第25年共還本金

$1,078,380

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$16,797	$91,516	$108,314	$5,880,840
302	$16,540	$91,774	$108,314	$5,789,066
303	$16,282	$92,032	$108,314	$5,697,034
304	$16,023	$92,291	$108,314	$5,604,743
305	$15,763	$92,550	$108,314	$5,512,193
306	$15,503	$92,811	$108,314	$5,419,383
307	$15,242	$93,072	$108,314	$5,326,311
308	$14,980	$93,333	$108,314	$5,232,978
309	$14,718	$93,596	$108,314	$5,139,382
310	$14,455	$93,859	$108,314	$5,045,523
311	$14,191	$94,123	$108,314	$4,951,400
312	$13,926	$94,388	$108,314	$4,857,012

第26年供款共

$1,299,763

第26年利息

$184,419

第26年共還本金

$1,115,344

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$13,660	$94,653	$108,314	$4,762,359
314	$13,394	$94,919	$108,314	$4,667,439
315	$13,127	$95,186	$108,314	$4,572,253
316	$12,859	$95,454	$108,314	$4,476,799
317	$12,591	$95,723	$108,314	$4,381,076
318	$12,322	$95,992	$108,314	$4,285,085
319	$12,052	$96,262	$108,314	$4,188,823
320	$11,781	$96,533	$108,314	$4,092,290
321	$11,510	$96,804	$108,314	$3,995,486
322	$11,237	$97,076	$108,314	$3,898,410
323	$10,964	$97,349	$108,314	$3,801,061
324	$10,690	$97,623	$108,314	$3,703,438

第27年供款共

$1,299,763

第27年利息

$146,188

第27年共還本金

$1,153,574

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$10,416	$97,898	$108,314	$3,605,540
326	$10,141	$98,173	$108,314	$3,507,367
327	$9,864	$98,449	$108,314	$3,408,918
328	$9,588	$98,726	$108,314	$3,310,192
329	$9,310	$99,004	$108,314	$3,211,188
330	$9,031	$99,282	$108,314	$3,111,906
331	$8,752	$99,561	$108,314	$3,012,345
332	$8,472	$99,841	$108,314	$2,912,503
333	$8,191	$100,122	$108,314	$2,812,381
334	$7,910	$100,404	$108,314	$2,711,978
335	$7,627	$100,686	$108,314	$2,611,291
336	$7,344	$100,969	$108,314	$2,510,322

第28年供款共

$1,299,763

第28年利息

$106,647

第28年共還本金

$1,193,116

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$7,060	$101,253	$108,314	$2,409,069
338	$6,776	$101,538	$108,314	$2,307,531
339	$6,490	$101,824	$108,314	$2,205,707
340	$6,204	$102,110	$108,314	$2,103,597
341	$5,916	$102,397	$108,314	$2,001,200
342	$5,628	$102,685	$108,314	$1,898,515
343	$5,340	$102,974	$108,314	$1,795,541
344	$5,050	$103,264	$108,314	$1,692,277
345	$4,760	$103,554	$108,314	$1,588,723
346	$4,468	$103,845	$108,314	$1,484,878
347	$4,176	$104,137	$108,314	$1,380,740
348	$3,883	$104,430	$108,314	$1,276,310

第29年供款共

$1,299,763

第29年利息

$65,751

第29年共還本金

$1,234,012

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$3,590	$104,724	$108,314	$1,171,586
350	$3,295	$105,018	$108,314	$1,066,568
351	$3,000	$105,314	$108,314	$961,254
352	$2,704	$105,610	$108,314	$855,644
353	$2,406	$105,907	$108,314	$749,737
354	$2,109	$106,205	$108,314	$643,532
355	$1,810	$106,504	$108,314	$537,028
356	$1,510	$106,803	$108,314	$430,225
357	$1,210	$107,104	$108,314	$323,121
358	$909	$107,405	$108,314	$215,717
359	$607	$107,707	$108,314	$108,010
360	$304	$108,010	$108,314	$0

第30年供款共

$1,299,763

第30年利息

$23,453

第30年共還本金

$1,276,310

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$22,822,886

免责声明

笋盘推介

按揭保险费
info