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$24,843,609

每月供款
$123,416

首期

$-19,916,000

总贷款额

$27,916,000

總利息

$16,513,609

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-19,586,000

$246,831

置业成本总预算

HK$-19,586,000

首期

$-19,916,000
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

$246,831

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

KOL实拍 VR实景

沙田晓翠山庄

thumb_up

实用三房套连工人房

实

817 呎

@10,771

建

978 呎

@8,998

local_fire_department 至HIT local_offer 低水笋价 vpn_key 有匙即睇 pets 爱竉必选

售$880 万

实

817 呎

@10,771

建

978 呎

@8,998

售$880 万

local_fire_department 至HIT local_offer 低水笋价 vpn_key 有匙即睇 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

马鞍山泓碧第03座

thumb_up

罕有两房高层海景

实

498 呎

@15,663

local_fire_department 至HIT directions_run 即走 flight_takeoff 移民急让 price_change 蚀让盘

售$780 万

实

498 呎

@15,663

售$780 万

local_fire_department 至HIT directions_run 即走 flight_takeoff 移民急让 price_change 蚀让盘

马鞍山拥华庭第11座

thumb_up

翠拥华庭第11座

实

774 呎

@10,245

建

988 呎

@8,026

local_fire_department 至HIT hotel_class 楼王 verified 首置必买 transfer_within_a_station 人才必选

售$793 万

实

774 呎

@10,245

建

988 呎

@8,026

售$793 万

local_fire_department 至HIT hotel_class 楼王 verified 首置必买 transfer_within_a_station 人才必选

马鞍山天宇海第6A座

thumb_up

独家天宇海 3房1套可约睇楼

实

694 呎

@12,968

建

914 呎

@9,847

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

售$900 万

实

694 呎

@12,968

建

914 呎

@9,847

售$900 万

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

马鞍山迎海

thumb_up

迎海第1座最近铁路

实

511 呎

@15,264

建

663 呎

@11,765

local_fire_department 至HIT

售$780 万

实

511 呎

@15,264

建

663 呎

@11,765

售$780 万

local_fire_department 至HIT

马鞍山海柏花园

thumb_up

海柏花园 **高层东南,望池景,套3房2厅,靓装修**

实

532 呎

@15,414

建

713 呎

@11,501

local_fire_department 至HIT local_offer 低水笋价

售$820 万

实

532 呎

@15,414

建

713 呎

@11,501

售$820 万

local_fire_department 至HIT local_offer 低水笋价

马鞍山银湖天峰第02座

thumb_up

铁路上盖向南2.5房靓盘

实

604 呎

@14,901

建

792 呎

@11,364

local_fire_department 至HIT

售$900 万

实

604 呎

@14,901

建

792 呎

@11,364

售$900 万

local_fire_department 至HIT

沙田沙田第一城第01期第12座

thumb_up

罕有放盘开扬高层积皇

实

484 呎

@15,496

建

570 呎

@13,158

local_fire_department 至HIT hotel_class 楼王

售$750 万

实

484 呎

@15,496

建

570 呎

@13,158

售$750 万

local_fire_department 至HIT hotel_class 楼王

西贡茅坪新村

thumb_up

茅坪新村

建

700 呎

@11,000

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价

售$770 万

建

700 呎

@11,000

售$770 万

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价

KOL实拍

沙田碧涛花园第03期###奇丰独家,三房+工人房,河景+马场景,河岸生活围,极写意慢活节奏###

thumb_up

碧涛花园第03期###奇丰独家,三房+工人房,河景+马场景,河岸生活围,极写意慢活节奏###

实

770 呎

@9,481

建

1,067 呎

@6,842

local_fire_department 至HIT directions_run 即走 verified 首置必买 transfer_within_a_station 人才必选

售$730 万

实

770 呎

@9,481

建

1,067 呎

@6,842

售$730 万

local_fire_department 至HIT directions_run 即走 verified 首置必买 transfer_within_a_station 人才必选

西贡逸珑海滙

thumb_up

西贡市逸珑海滙

实

598 呎

@13,880

local_fire_department 至HIT

售$830 万

实

598 呎

@13,880

售$830 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$167,076	$128,384	$105,208	$89,789
1.500	$173,287	$134,707	$111,646	$96,344
2.000	$179,642	$141,222	$118,323	$103,183
2.500	$186,141	$147,928	$125,236	$110,302
3.000	$192,783	$154,821	$132,381	$117,695
3.375	$197,857	$160,114	$137,890	$123,416
3.500	$199,567	$161,902	$139,754	$125,355
4.000	$206,491	$169,165	$147,351	$133,275
4.500	$213,556	$176,610	$155,166	$141,446
5.000	$220,758	$184,233	$163,194	$149,859
5.500	$228,097	$192,031	$171,429	$158,504
6.000	$235,571	$199,999	$179,863	$167,371

每月供款$123,416

年期

30年

贷款金额

$27,916,000

總利息

$16,513,609

总贷款连利息

$44,429,609

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$78,514	$44,902	$123,416	$27,871,098
2	$78,387	$45,028	$123,416	$27,826,070
3	$78,261	$45,155	$123,416	$27,780,915
4	$78,134	$45,282	$123,416	$27,735,634
5	$78,006	$45,409	$123,416	$27,690,224
6	$77,879	$45,537	$123,416	$27,644,688
7	$77,751	$45,665	$123,416	$27,599,023
8	$77,622	$45,793	$123,416	$27,553,229
9	$77,493	$45,922	$123,416	$27,507,307
10	$77,364	$46,051	$123,416	$27,461,256
11	$77,235	$46,181	$123,416	$27,415,075
12	$77,105	$46,311	$123,416	$27,368,765

第1年供款共

$1,480,987

第1年利息

$933,751

第1年共還本金

$547,235

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$76,975	$46,441	$123,416	$27,322,324
14	$76,844	$46,572	$123,416	$27,275,752
15	$76,713	$46,703	$123,416	$27,229,050
16	$76,582	$46,834	$123,416	$27,182,216
17	$76,450	$46,966	$123,416	$27,135,250
18	$76,318	$47,098	$123,416	$27,088,152
19	$76,185	$47,230	$123,416	$27,040,922
20	$76,053	$47,363	$123,416	$26,993,559
21	$75,919	$47,496	$123,416	$26,946,063
22	$75,786	$47,630	$123,416	$26,898,433
23	$75,652	$47,764	$123,416	$26,850,670
24	$75,518	$47,898	$123,416	$26,802,771

第2年供款共

$1,480,987

第2年利息

$914,994

第2年共還本金

$565,993

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$75,383	$48,033	$123,416	$26,754,739
26	$75,248	$48,168	$123,416	$26,706,571
27	$75,112	$48,303	$123,416	$26,658,267
28	$74,976	$48,439	$123,416	$26,609,828
29	$74,840	$48,575	$123,416	$26,561,253
30	$74,704	$48,712	$123,416	$26,512,541
31	$74,567	$48,849	$123,416	$26,463,692
32	$74,429	$48,986	$123,416	$26,414,705
33	$74,291	$49,124	$123,416	$26,365,581
34	$74,153	$49,262	$123,416	$26,316,319
35	$74,015	$49,401	$123,416	$26,266,918
36	$73,876	$49,540	$123,416	$26,217,378

第3年供款共

$1,480,987

第3年利息

$895,593

第3年共還本金

$585,394

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$73,736	$49,679	$123,416	$26,167,699
38	$73,597	$49,819	$123,416	$26,117,880
39	$73,457	$49,959	$123,416	$26,067,921
40	$73,316	$50,100	$123,416	$26,017,821
41	$73,175	$50,240	$123,416	$25,967,581
42	$73,034	$50,382	$123,416	$25,917,199
43	$72,892	$50,523	$123,416	$25,866,675
44	$72,750	$50,666	$123,416	$25,816,010
45	$72,608	$50,808	$123,416	$25,765,202
46	$72,465	$50,951	$123,416	$25,714,251
47	$72,321	$51,094	$123,416	$25,663,157
48	$72,178	$51,238	$123,416	$25,611,919

第4年供款共

$1,480,987

第4年利息

$875,528

第4年共還本金

$605,459

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$72,034	$51,382	$123,416	$25,560,537
50	$71,889	$51,527	$123,416	$25,509,010
51	$71,744	$51,671	$123,416	$25,457,339
52	$71,599	$51,817	$123,416	$25,405,522
53	$71,453	$51,963	$123,416	$25,353,559
54	$71,307	$52,109	$123,416	$25,301,451
55	$71,160	$52,255	$123,416	$25,249,195
56	$71,013	$52,402	$123,416	$25,196,793
57	$70,866	$52,550	$123,416	$25,144,243
58	$70,718	$52,697	$123,416	$25,091,546
59	$70,570	$52,846	$123,416	$25,038,700
60	$70,421	$52,994	$123,416	$24,985,706

第5年供款共

$1,480,987

第5年利息

$854,774

第5年共還本金

$626,212

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$70,272	$53,143	$123,416	$24,932,563
62	$70,123	$53,293	$123,416	$24,879,270
63	$69,973	$53,443	$123,416	$24,825,828
64	$69,823	$53,593	$123,416	$24,772,235
65	$69,672	$53,744	$123,416	$24,718,491
66	$69,521	$53,895	$123,416	$24,664,596
67	$69,369	$54,046	$123,416	$24,610,550
68	$69,217	$54,198	$123,416	$24,556,351
69	$69,065	$54,351	$123,416	$24,502,001
70	$68,912	$54,504	$123,416	$24,447,497
71	$68,759	$54,657	$123,416	$24,392,840
72	$68,605	$54,811	$123,416	$24,338,029

第6年供款共

$1,480,987

第6年利息

$833,310

第6年共還本金

$647,677

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$68,451	$54,965	$123,416	$24,283,064
74	$68,296	$55,119	$123,416	$24,227,945
75	$68,141	$55,274	$123,416	$24,172,670
76	$67,986	$55,430	$123,416	$24,117,240
77	$67,830	$55,586	$123,416	$24,061,655
78	$67,673	$55,742	$123,416	$24,005,912
79	$67,517	$55,899	$123,416	$23,950,013
80	$67,359	$56,056	$123,416	$23,893,957
81	$67,202	$56,214	$123,416	$23,837,743
82	$67,044	$56,372	$123,416	$23,781,371
83	$66,885	$56,530	$123,416	$23,724,841
84	$66,726	$56,689	$123,416	$23,668,152

第7年供款共

$1,480,987

第7年利息

$811,109

第7年共還本金

$669,878

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$66,567	$56,849	$123,416	$23,611,303
86	$66,407	$57,009	$123,416	$23,554,294
87	$66,246	$57,169	$123,416	$23,497,125
88	$66,086	$57,330	$123,416	$23,439,795
89	$65,924	$57,491	$123,416	$23,382,304
90	$65,763	$57,653	$123,416	$23,324,651
91	$65,601	$57,815	$123,416	$23,266,836
92	$65,438	$57,978	$123,416	$23,208,858
93	$65,275	$58,141	$123,416	$23,150,718
94	$65,111	$58,304	$123,416	$23,092,413
95	$64,947	$58,468	$123,416	$23,033,945
96	$64,783	$58,633	$123,416	$22,975,313

第8年供款共

$1,480,987

第8年利息

$788,148

第8年共還本金

$692,839

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$64,618	$58,798	$123,416	$22,916,515
98	$64,453	$58,963	$123,416	$22,857,552
99	$64,287	$59,129	$123,416	$22,798,423
100	$64,121	$59,295	$123,416	$22,739,128
101	$63,954	$59,462	$123,416	$22,679,667
102	$63,787	$59,629	$123,416	$22,620,038
103	$63,619	$59,797	$123,416	$22,560,241
104	$63,451	$59,965	$123,416	$22,500,276
105	$63,282	$60,134	$123,416	$22,440,143
106	$63,113	$60,303	$123,416	$22,379,840
107	$62,943	$60,472	$123,416	$22,319,368
108	$62,773	$60,642	$123,416	$22,258,725

第9年供款共

$1,480,987

第9年利息

$764,400

第9年共還本金

$716,587

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$62,603	$60,813	$123,416	$22,197,912
110	$62,432	$60,984	$123,416	$22,136,928
111	$62,260	$61,155	$123,416	$22,075,773
112	$62,088	$61,327	$123,416	$22,014,445
113	$61,916	$61,500	$123,416	$21,952,945
114	$61,743	$61,673	$123,416	$21,891,273
115	$61,569	$61,846	$123,416	$21,829,426
116	$61,395	$62,020	$123,416	$21,767,406
117	$61,221	$62,195	$123,416	$21,705,211
118	$61,046	$62,370	$123,416	$21,642,841
119	$60,870	$62,545	$123,416	$21,580,296
120	$60,695	$62,721	$123,416	$21,517,575

第10年供款共

$1,480,987

第10年利息

$739,837

第10年共還本金

$741,150

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$60,518	$62,897	$123,416	$21,454,678
122	$60,341	$63,074	$123,416	$21,391,604
123	$60,164	$63,252	$123,416	$21,328,352
124	$59,986	$63,430	$123,416	$21,264,922
125	$59,808	$63,608	$123,416	$21,201,314
126	$59,629	$63,787	$123,416	$21,137,527
127	$59,449	$63,966	$123,416	$21,073,561
128	$59,269	$64,146	$123,416	$21,009,415
129	$59,089	$64,327	$123,416	$20,945,088
130	$58,908	$64,508	$123,416	$20,880,581
131	$58,727	$64,689	$123,416	$20,815,892
132	$58,545	$64,871	$123,416	$20,751,021

第11年供款共

$1,480,987

第11年利息

$714,433

第11年共還本金

$766,554

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$58,362	$65,053	$123,416	$20,685,968
134	$58,179	$65,236	$123,416	$20,620,731
135	$57,996	$65,420	$123,416	$20,555,312
136	$57,812	$65,604	$123,416	$20,489,708
137	$57,627	$65,788	$123,416	$20,423,920
138	$57,442	$65,973	$123,416	$20,357,946
139	$57,257	$66,159	$123,416	$20,291,787
140	$57,071	$66,345	$123,416	$20,225,443
141	$56,884	$66,532	$123,416	$20,158,911
142	$56,697	$66,719	$123,416	$20,092,192
143	$56,509	$66,906	$123,416	$20,025,286
144	$56,321	$67,094	$123,416	$19,958,192

第12年供款共

$1,480,987

第12年利息

$688,158

第12年共還本金

$792,829

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$56,132	$67,283	$123,416	$19,890,908
146	$55,943	$67,472	$123,416	$19,823,436
147	$55,753	$67,662	$123,416	$19,755,774
148	$55,563	$67,852	$123,416	$19,687,921
149	$55,372	$68,043	$123,416	$19,619,878
150	$55,181	$68,235	$123,416	$19,551,643
151	$54,989	$68,427	$123,416	$19,483,217
152	$54,797	$68,619	$123,416	$19,414,598
153	$54,604	$68,812	$123,416	$19,345,786
154	$54,410	$69,006	$123,416	$19,276,780
155	$54,216	$69,200	$123,416	$19,207,581
156	$54,021	$69,394	$123,416	$19,138,186

第13年供款共

$1,480,987

第13年利息

$660,982

第13年共還本金

$820,005

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$53,826	$69,589	$123,416	$19,068,597
158	$53,630	$69,785	$123,416	$18,998,812
159	$53,434	$69,981	$123,416	$18,928,830
160	$53,237	$70,178	$123,416	$18,858,652
161	$53,040	$70,376	$123,416	$18,788,277
162	$52,842	$70,574	$123,416	$18,717,703
163	$52,644	$70,772	$123,416	$18,646,931
164	$52,444	$70,971	$123,416	$18,575,960
165	$52,245	$71,171	$123,416	$18,504,789
166	$52,045	$71,371	$123,416	$18,433,418
167	$51,844	$71,572	$123,416	$18,361,847
168	$51,643	$71,773	$123,416	$18,290,074

第14年供款共

$1,480,987

第14年利息

$632,874

第14年共還本金

$848,113

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$51,441	$71,975	$123,416	$18,218,099
170	$51,238	$72,177	$123,416	$18,145,922
171	$51,035	$72,380	$123,416	$18,073,542
172	$50,832	$72,584	$123,416	$18,000,958
173	$50,628	$72,788	$123,416	$17,928,170
174	$50,423	$72,993	$123,416	$17,855,178
175	$50,218	$73,198	$123,416	$17,781,980
176	$50,012	$73,404	$123,416	$17,708,576
177	$49,805	$73,610	$123,416	$17,634,966
178	$49,598	$73,817	$123,416	$17,561,148
179	$49,391	$74,025	$123,416	$17,487,124
180	$49,183	$74,233	$123,416	$17,412,891

第15年供款共

$1,480,987

第15年利息

$603,804

第15年共還本金

$877,183

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$48,974	$74,442	$123,416	$17,338,449
182	$48,764	$74,651	$123,416	$17,263,798
183	$48,554	$74,861	$123,416	$17,188,936
184	$48,344	$75,072	$123,416	$17,113,865
185	$48,133	$75,283	$123,416	$17,038,582
186	$47,921	$75,495	$123,416	$16,963,087
187	$47,709	$75,707	$123,416	$16,887,380
188	$47,496	$75,920	$123,416	$16,811,461
189	$47,282	$76,133	$123,416	$16,735,327
190	$47,068	$76,347	$123,416	$16,658,980
191	$46,853	$76,562	$123,416	$16,582,418
192	$46,638	$76,778	$123,416	$16,505,640

第16年供款共

$1,480,987

第16年利息

$573,736

第16年共還本金

$907,251

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$46,422	$76,993	$123,416	$16,428,647
194	$46,206	$77,210	$123,416	$16,351,437
195	$45,988	$77,427	$123,416	$16,274,009
196	$45,771	$77,645	$123,416	$16,196,364
197	$45,552	$77,863	$123,416	$16,118,501
198	$45,333	$78,082	$123,416	$16,040,419
199	$45,114	$78,302	$123,416	$15,962,117
200	$44,893	$78,522	$123,416	$15,883,595
201	$44,673	$78,743	$123,416	$15,804,852
202	$44,451	$78,964	$123,416	$15,725,887
203	$44,229	$79,187	$123,416	$15,646,701
204	$44,006	$79,409	$123,416	$15,567,292

第17年供款共

$1,480,987

第17年利息

$542,639

第17年共還本金

$938,348

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$43,783	$79,633	$123,416	$15,487,659
206	$43,559	$79,857	$123,416	$15,407,803
207	$43,334	$80,081	$123,416	$15,327,721
208	$43,109	$80,306	$123,416	$15,247,415
209	$42,883	$80,532	$123,416	$15,166,883
210	$42,657	$80,759	$123,416	$15,086,124
211	$42,430	$80,986	$123,416	$15,005,138
212	$42,202	$81,214	$123,416	$14,923,925
213	$41,974	$81,442	$123,416	$14,842,483
214	$41,744	$81,671	$123,416	$14,760,812
215	$41,515	$81,901	$123,416	$14,678,911
216	$41,284	$82,131	$123,416	$14,596,780

第18年供款共

$1,480,987

第18年利息

$510,475

第18年共還本金

$970,512

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$41,053	$82,362	$123,416	$14,514,417
218	$40,822	$82,594	$123,416	$14,431,824
219	$40,590	$82,826	$123,416	$14,348,998
220	$40,357	$83,059	$123,416	$14,265,939
221	$40,123	$83,293	$123,416	$14,182,646
222	$39,889	$83,527	$123,416	$14,099,119
223	$39,654	$83,762	$123,416	$14,015,357
224	$39,418	$83,997	$123,416	$13,931,360
225	$39,182	$84,234	$123,416	$13,847,126
226	$38,945	$84,471	$123,416	$13,762,656
227	$38,707	$84,708	$123,416	$13,677,948
228	$38,469	$84,946	$123,416	$13,593,001

第19年供款共

$1,480,987

第19年利息

$477,209

第19年共還本金

$1,003,778

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$38,230	$85,185	$123,416	$13,507,816
230	$37,991	$85,425	$123,416	$13,422,391
231	$37,750	$85,665	$123,416	$13,336,726
232	$37,510	$85,906	$123,416	$13,250,820
233	$37,268	$86,148	$123,416	$13,164,672
234	$37,026	$86,390	$123,416	$13,078,282
235	$36,783	$86,633	$123,416	$12,991,650
236	$36,539	$86,877	$123,416	$12,904,773
237	$36,295	$87,121	$123,416	$12,817,652
238	$36,050	$87,366	$123,416	$12,730,286
239	$35,804	$87,612	$123,416	$12,642,674
240	$35,558	$87,858	$123,416	$12,554,816

第20年供款共

$1,480,987

第20年利息

$442,802

第20年共還本金

$1,038,185

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$35,310	$88,105	$123,416	$12,466,711
242	$35,063	$88,353	$123,416	$12,378,358
243	$34,814	$88,601	$123,416	$12,289,757
244	$34,565	$88,851	$123,416	$12,200,906
245	$34,315	$89,101	$123,416	$12,111,806
246	$34,064	$89,351	$123,416	$12,022,455
247	$33,813	$89,602	$123,416	$11,932,852
248	$33,561	$89,854	$123,416	$11,842,998
249	$33,308	$90,107	$123,416	$11,752,891
250	$33,055	$90,361	$123,416	$11,662,530
251	$32,801	$90,615	$123,416	$11,571,915
252	$32,546	$90,870	$123,416	$11,481,046

第21年供款共

$1,480,987

第21年利息

$407,216

第21年共還本金

$1,073,771

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$32,290	$91,125	$123,416	$11,389,921
254	$32,034	$91,381	$123,416	$11,298,539
255	$31,777	$91,638	$123,416	$11,206,901
256	$31,519	$91,896	$123,416	$11,115,005
257	$31,261	$92,155	$123,416	$11,022,850
258	$31,002	$92,414	$123,416	$10,930,436
259	$30,742	$92,674	$123,416	$10,837,762
260	$30,481	$92,934	$123,416	$10,744,828
261	$30,220	$93,196	$123,416	$10,651,632
262	$29,958	$93,458	$123,416	$10,558,174
263	$29,695	$93,721	$123,416	$10,464,454
264	$29,431	$93,984	$123,416	$10,370,469

第22年供款共

$1,480,987

第22年利息

$370,411

第22年共還本金

$1,110,576

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$29,167	$94,249	$123,416	$10,276,221
266	$28,902	$94,514	$123,416	$10,181,707
267	$28,636	$94,780	$123,416	$10,086,928
268	$28,369	$95,046	$123,416	$9,991,881
269	$28,102	$95,313	$123,416	$9,896,568
270	$27,834	$95,581	$123,416	$9,800,987
271	$27,565	$95,850	$123,416	$9,705,136
272	$27,296	$96,120	$123,416	$9,609,016
273	$27,025	$96,390	$123,416	$9,512,626
274	$26,754	$96,661	$123,416	$9,415,965
275	$26,482	$96,933	$123,416	$9,319,032
276	$26,210	$97,206	$123,416	$9,221,826

第23年供款共

$1,480,987

第23年利息

$332,343

第23年共還本金

$1,148,644

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$25,936	$97,479	$123,416	$9,124,347
278	$25,662	$97,753	$123,416	$9,026,593
279	$25,387	$98,028	$123,416	$8,928,565
280	$25,112	$98,304	$123,416	$8,830,261
281	$24,835	$98,580	$123,416	$8,731,681
282	$24,558	$98,858	$123,416	$8,632,823
283	$24,280	$99,136	$123,416	$8,533,687
284	$24,001	$99,415	$123,416	$8,434,272
285	$23,721	$99,694	$123,416	$8,334,578
286	$23,441	$99,975	$123,416	$8,234,604
287	$23,160	$100,256	$123,416	$8,134,348
288	$22,878	$100,538	$123,416	$8,033,810

第24年供款共

$1,480,987

第24年利息

$292,971

第24年共還本金

$1,188,016

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$22,595	$100,820	$123,416	$7,932,990
290	$22,312	$101,104	$123,416	$7,831,886
291	$22,027	$101,388	$123,416	$7,730,497
292	$21,742	$101,674	$123,416	$7,628,824
293	$21,456	$101,960	$123,416	$7,526,864
294	$21,169	$102,246	$123,416	$7,424,618
295	$20,882	$102,534	$123,416	$7,322,084
296	$20,593	$102,822	$123,416	$7,219,262
297	$20,304	$103,111	$123,416	$7,116,151
298	$20,014	$103,401	$123,416	$7,012,749
299	$19,723	$103,692	$123,416	$6,909,057
300	$19,432	$103,984	$123,416	$6,805,073

第25年供款共

$1,480,987

第25年利息

$252,250

第25年共還本金

$1,228,737

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$19,139	$104,276	$123,416	$6,700,797
302	$18,846	$104,570	$123,416	$6,596,227
303	$18,552	$104,864	$123,416	$6,491,363
304	$18,257	$105,159	$123,416	$6,386,205
305	$17,961	$105,454	$123,416	$6,280,750
306	$17,665	$105,751	$123,416	$6,174,999
307	$17,367	$106,048	$123,416	$6,068,951
308	$17,069	$106,347	$123,416	$5,962,604
309	$16,770	$106,646	$123,416	$5,855,959
310	$16,470	$106,946	$123,416	$5,749,013
311	$16,169	$107,246	$123,416	$5,641,767
312	$15,867	$107,548	$123,416	$5,534,218

第26年供款共

$1,480,987

第26年利息

$210,132

第26年共還本金

$1,270,855

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$15,565	$107,851	$123,416	$5,426,368
314	$15,262	$108,154	$123,416	$5,318,214
315	$14,957	$108,458	$123,416	$5,209,756
316	$14,652	$108,763	$123,416	$5,100,993
317	$14,347	$109,069	$123,416	$4,991,924
318	$14,040	$109,376	$123,416	$4,882,548
319	$13,732	$109,683	$123,416	$4,772,864
320	$13,424	$109,992	$123,416	$4,662,873
321	$13,114	$110,301	$123,416	$4,552,571
322	$12,804	$110,611	$123,416	$4,441,960
323	$12,493	$110,923	$123,416	$4,331,037
324	$12,181	$111,235	$123,416	$4,219,803

第27年供款共

$1,480,987

第27年利息

$166,571

第27年共還本金

$1,314,416

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$11,868	$111,547	$123,416	$4,108,255
326	$11,554	$111,861	$123,416	$3,996,394
327	$11,240	$112,176	$123,416	$3,884,218
328	$10,924	$112,491	$123,416	$3,771,727
329	$10,608	$112,808	$123,416	$3,658,920
330	$10,291	$113,125	$123,416	$3,545,795
331	$9,973	$113,443	$123,416	$3,432,352
332	$9,653	$113,762	$123,416	$3,318,590
333	$9,334	$114,082	$123,416	$3,204,508
334	$9,013	$114,403	$123,416	$3,090,105
335	$8,691	$114,725	$123,416	$2,975,380
336	$8,368	$115,047	$123,416	$2,860,333

第28年供款共

$1,480,987

第28年利息

$121,517

第28年共還本金

$1,359,470

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$8,045	$115,371	$123,416	$2,744,962
338	$7,720	$115,695	$123,416	$2,629,266
339	$7,395	$116,021	$123,416	$2,513,246
340	$7,069	$116,347	$123,416	$2,396,899
341	$6,741	$116,674	$123,416	$2,280,224
342	$6,413	$117,002	$123,416	$2,163,222
343	$6,084	$117,332	$123,416	$2,045,890
344	$5,754	$117,662	$123,416	$1,928,229
345	$5,423	$117,992	$123,416	$1,810,236
346	$5,091	$118,324	$123,416	$1,691,912
347	$4,759	$118,657	$123,416	$1,573,255
348	$4,425	$118,991	$123,416	$1,454,264

第29年供款共

$1,480,987

第29年利息

$74,918

第29年共還本金

$1,406,068

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$4,090	$119,325	$123,416	$1,334,939
350	$3,755	$119,661	$123,416	$1,215,278
351	$3,418	$119,998	$123,416	$1,095,280
352	$3,080	$120,335	$123,416	$974,945
353	$2,742	$120,674	$123,416	$854,272
354	$2,403	$121,013	$123,416	$733,259
355	$2,062	$121,353	$123,416	$611,905
356	$1,721	$121,695	$123,416	$490,211
357	$1,379	$122,037	$123,416	$368,174
358	$1,035	$122,380	$123,416	$245,794
359	$691	$122,724	$123,416	$123,069
360	$346	$123,069	$123,416	$0

第30年供款共

$1,480,987

第30年利息

$26,723

第30年共還本金

$1,454,264

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$24,843,609

免责声明

笋盘推介

按揭保险费
info