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$25,309,613

每月供款
$130,388

首期

$-21,960,000

总贷款额

$29,960,000

總利息

$16,979,613

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-21,630,000

$260,776

置业成本总预算

HK$-21,630,000

首期

$-21,960,000
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

$260,776

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

沙田柏傲庄 II ##奇丰独家## 大围站上盖新楼,靓装即住,还价即成,有心出售****

thumb_up

柏傲庄 II ##奇丰独家## 大围站上盖新楼,靓装即住,还价即成,有心出售****

实

324 呎

@22,469

local_fire_department 至HIT directions_run 即走 vpn_key 有匙即睇 pets 爱竉必选

售$728 万

实

324 呎

@22,469

售$728 万

local_fire_department 至HIT directions_run 即走 vpn_key 有匙即睇 pets 爱竉必选

马鞍山泓碧第03座

thumb_up

泓碧, 2房超实用

实

483 呎

@15,114

local_fire_department 至HIT

售$730 万

实

483 呎

@15,114

售$730 万

local_fire_department 至HIT

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

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

西贡逸珑园

thumb_up

西贡逸珑园

实

669 呎

@13,453

local_offer 低水笋价

售$900 万

实

669 呎

@13,453

售$900 万

local_offer 低水笋价

沙田新城市广场红棉阁

thumb_up

高层两房,开扬山景,站顶上盖,有装修,交通方便,配套齐全

实

583 呎

@14,237

建

688 呎

@12,064

local_fire_department 至HIT directions_run 即走 hotel_class 楼王 verified 首置必买

售$830 万

实

583 呎

@14,237

建

688 呎

@12,064

售$830 万

local_fire_department 至HIT directions_run 即走 hotel_class 楼王 verified 首置必买

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

VR实景

马鞍山迎海第03期 ### 有心出售,绝对实盘,有匙引看,全场最平,有票即走 ###

thumb_up

迎海第03期 ### 有心出售,绝对实盘,有匙引看,全场最平,有票即走 ###

实

496 呎

@14,113

local_fire_department 至HIT directions_run 即走 vpn_key 有匙即睇

售$700 万

实

496 呎

@14,113

售$700 万

local_fire_department 至HIT directions_run 即走 vpn_key 有匙即睇

VR实景

沙田沙田第一城第01期第12座

thumb_up

沙田第一城

实

504 呎

@14,286

建

594 呎

@12,121

hotel_class 楼王 verified 首置必买

售$720 万

实

504 呎

@14,286

建

594 呎

@12,121

售$720 万

hotel_class 楼王 verified 首置必买

独家

西贡甲边朗

thumb_up

G/F 步行往西贡市中心

建

700 呎

@10,543

real_estate_agent 罕有放盘

售$738 万

建

700 呎

@10,543

售$738 万

real_estate_agent 罕有放盘

大埔龙尾

thumb_up

连天台

建

700 呎

@10,000

售$700 万

建

700 呎

@10,000

售$700 万

西贡蚝涌村

thumb_up

蚝涌村

建

1,350 呎

@6,296

local_offer 低水笋价

售$850 万

建

1,350 呎

@6,296

售$850 万

local_offer 低水笋价

利率	15年	20年	25年	30年
1.000	$179,309	$137,784	$112,911	$96,363
1.500	$185,975	$144,571	$119,821	$103,398
2.000	$192,795	$151,563	$126,987	$110,738
2.500	$199,770	$158,759	$134,406	$118,378
3.000	$206,898	$166,157	$142,074	$126,313
3.250	$210,520	$169,932	$146,000	$130,388
3.500	$214,179	$173,756	$149,987	$134,534
4.000	$221,611	$181,552	$158,140	$143,034
4.500	$229,192	$189,542	$166,527	$151,803
5.000	$236,922	$197,723	$175,143	$160,832
5.500	$244,798	$206,091	$183,981	$170,110
6.000	$252,820	$214,643	$193,033	$179,625

每月供款$130,388

年期

30年

贷款金额

$29,960,000

總利息

$16,979,613

总贷款连利息

$46,939,613

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$81,142	$49,246	$130,388	$29,910,754
2	$81,008	$49,380	$130,388	$29,861,374
3	$80,875	$49,513	$130,388	$29,811,861
4	$80,740	$49,647	$130,388	$29,762,214
5	$80,606	$49,782	$130,388	$29,712,432
6	$80,471	$49,917	$130,388	$29,662,515
7	$80,336	$50,052	$130,388	$29,612,463
8	$80,200	$50,187	$130,388	$29,562,276
9	$80,064	$50,323	$130,388	$29,511,953
10	$79,928	$50,460	$130,388	$29,461,493
11	$79,792	$50,596	$130,388	$29,410,897
12	$79,655	$50,733	$130,388	$29,360,164

第1年供款共

$1,564,654

第1年利息

$964,817

第1年共還本金

$599,836

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$79,517	$50,871	$130,388	$29,309,293
14	$79,379	$51,008	$130,388	$29,258,284
15	$79,241	$51,147	$130,388	$29,207,138
16	$79,103	$51,285	$130,388	$29,155,853
17	$78,964	$51,424	$130,388	$29,104,429
18	$78,824	$51,563	$130,388	$29,052,865
19	$78,685	$51,703	$130,388	$29,001,162
20	$78,545	$51,843	$130,388	$28,949,319
21	$78,404	$51,983	$130,388	$28,897,336
22	$78,264	$52,124	$130,388	$28,845,212
23	$78,122	$52,265	$130,388	$28,792,946
24	$77,981	$52,407	$130,388	$28,740,539

第2年供款共

$1,564,654

第2年利息

$945,030

第2年共還本金

$619,624

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$77,839	$52,549	$130,388	$28,687,991
26	$77,697	$52,691	$130,388	$28,635,299
27	$77,554	$52,834	$130,388	$28,582,465
28	$77,411	$52,977	$130,388	$28,529,488
29	$77,267	$53,120	$130,388	$28,476,368
30	$77,123	$53,264	$130,388	$28,423,104
31	$76,979	$53,409	$130,388	$28,369,695
32	$76,835	$53,553	$130,388	$28,316,142
33	$76,690	$53,698	$130,388	$28,262,444
34	$76,544	$53,844	$130,388	$28,208,600
35	$76,398	$53,990	$130,388	$28,154,610
36	$76,252	$54,136	$130,388	$28,100,475

第3年供款共

$1,564,654

第3年利息

$924,589

第3年共還本金

$640,065

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$76,105	$54,282	$130,388	$28,046,192
38	$75,958	$54,429	$130,388	$27,991,763
39	$75,811	$54,577	$130,388	$27,937,186
40	$75,663	$54,725	$130,388	$27,882,462
41	$75,515	$54,873	$130,388	$27,827,589
42	$75,366	$55,021	$130,388	$27,772,567
43	$75,217	$55,170	$130,388	$27,717,397
44	$75,068	$55,320	$130,388	$27,662,077
45	$74,918	$55,470	$130,388	$27,606,607
46	$74,768	$55,620	$130,388	$27,550,987
47	$74,617	$55,771	$130,388	$27,495,217
48	$74,466	$55,922	$130,388	$27,439,295

第4年供款共

$1,564,654

第4年利息

$903,474

第4年共還本金

$661,179

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$74,315	$56,073	$130,388	$27,383,222
50	$74,163	$56,225	$130,388	$27,326,997
51	$74,011	$56,377	$130,388	$27,270,620
52	$73,858	$56,530	$130,388	$27,214,090
53	$73,705	$56,683	$130,388	$27,157,407
54	$73,551	$56,837	$130,388	$27,100,571
55	$73,397	$56,990	$130,388	$27,043,580
56	$73,243	$57,145	$130,388	$26,986,436
57	$73,088	$57,300	$130,388	$26,929,136
58	$72,933	$57,455	$130,388	$26,871,681
59	$72,777	$57,610	$130,388	$26,814,071
60	$72,621	$57,766	$130,388	$26,756,305

第5年供款共

$1,564,654

第5年利息

$881,663

第5年共還本金

$682,991

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$72,465	$57,923	$130,388	$26,698,382
62	$72,308	$58,080	$130,388	$26,640,302
63	$72,151	$58,237	$130,388	$26,582,065
64	$71,993	$58,395	$130,388	$26,523,670
65	$71,835	$58,553	$130,388	$26,465,117
66	$71,676	$58,711	$130,388	$26,406,406
67	$71,517	$58,870	$130,388	$26,347,535
68	$71,358	$59,030	$130,388	$26,288,506
69	$71,198	$59,190	$130,388	$26,229,316
70	$71,038	$59,350	$130,388	$26,169,966
71	$70,877	$59,511	$130,388	$26,110,455
72	$70,716	$59,672	$130,388	$26,050,783

第6年供款共

$1,564,654

第6年利息

$859,132

第6年共還本金

$705,522

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$70,554	$59,834	$130,388	$25,990,949
74	$70,392	$59,996	$130,388	$25,930,954
75	$70,230	$60,158	$130,388	$25,870,795
76	$70,067	$60,321	$130,388	$25,810,474
77	$69,903	$60,484	$130,388	$25,749,990
78	$69,740	$60,648	$130,388	$25,689,342
79	$69,575	$60,813	$130,388	$25,628,529
80	$69,411	$60,977	$130,388	$25,567,552
81	$69,245	$61,142	$130,388	$25,506,410
82	$69,080	$61,308	$130,388	$25,445,102
83	$68,914	$61,474	$130,388	$25,383,628
84	$68,747	$61,640	$130,388	$25,321,987

第7年供款共

$1,564,654

第7年利息

$835,858

第7年共還本金

$728,796

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$68,580	$61,807	$130,388	$25,260,180
86	$68,413	$61,975	$130,388	$25,198,205
87	$68,245	$62,143	$130,388	$25,136,062
88	$68,077	$62,311	$130,388	$25,073,751
89	$67,908	$62,480	$130,388	$25,011,272
90	$67,739	$62,649	$130,388	$24,948,623
91	$67,569	$62,819	$130,388	$24,885,804
92	$67,399	$62,989	$130,388	$24,822,815
93	$67,228	$63,159	$130,388	$24,759,656
94	$67,057	$63,330	$130,388	$24,696,325
95	$66,886	$63,502	$130,388	$24,632,824
96	$66,714	$63,674	$130,388	$24,569,150

第8年供款共

$1,564,654

第8年利息

$811,816

第8年共還本金

$752,838

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$66,541	$63,846	$130,388	$24,505,303
98	$66,369	$64,019	$130,388	$24,441,284
99	$66,195	$64,193	$130,388	$24,377,091
100	$66,021	$64,367	$130,388	$24,312,725
101	$65,847	$64,541	$130,388	$24,248,184
102	$65,672	$64,716	$130,388	$24,183,468
103	$65,497	$64,891	$130,388	$24,118,577
104	$65,321	$65,067	$130,388	$24,053,511
105	$65,145	$65,243	$130,388	$23,988,268
106	$64,968	$65,420	$130,388	$23,922,848
107	$64,791	$65,597	$130,388	$23,857,251
108	$64,613	$65,774	$130,388	$23,791,477

第9年供款共

$1,564,654

第9年利息

$786,981

第9年共還本金

$777,673

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$64,435	$65,953	$130,388	$23,725,524
110	$64,257	$66,131	$130,388	$23,659,393
111	$64,078	$66,310	$130,388	$23,593,083
112	$63,898	$66,490	$130,388	$23,526,593
113	$63,718	$66,670	$130,388	$23,459,923
114	$63,537	$66,851	$130,388	$23,393,073
115	$63,356	$67,032	$130,388	$23,326,041
116	$63,175	$67,213	$130,388	$23,258,828
117	$62,993	$67,395	$130,388	$23,191,433
118	$62,810	$67,578	$130,388	$23,123,855
119	$62,627	$67,761	$130,388	$23,056,094
120	$62,444	$67,944	$130,388	$22,988,150

第10年供款共

$1,564,654

第10年利息

$761,327

第10年共還本金

$803,327

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$62,260	$68,128	$130,388	$22,920,022
122	$62,075	$68,313	$130,388	$22,851,709
123	$61,890	$68,498	$130,388	$22,783,211
124	$61,705	$68,683	$130,388	$22,714,528
125	$61,519	$68,869	$130,388	$22,645,659
126	$61,332	$69,056	$130,388	$22,576,603
127	$61,145	$69,243	$130,388	$22,507,360
128	$60,957	$69,430	$130,388	$22,437,930
129	$60,769	$69,618	$130,388	$22,368,311
130	$60,581	$69,807	$130,388	$22,298,504
131	$60,392	$69,996	$130,388	$22,228,508
132	$60,202	$70,186	$130,388	$22,158,323

第11年供款共

$1,564,654

第11年利息

$734,826

第11年共還本金

$829,827

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$60,012	$70,376	$130,388	$22,087,947
134	$59,822	$70,566	$130,388	$22,017,381
135	$59,630	$70,757	$130,388	$21,946,623
136	$59,439	$70,949	$130,388	$21,875,674
137	$59,247	$71,141	$130,388	$21,804,533
138	$59,054	$71,334	$130,388	$21,733,199
139	$58,861	$71,527	$130,388	$21,661,672
140	$58,667	$71,721	$130,388	$21,589,951
141	$58,473	$71,915	$130,388	$21,518,036
142	$58,278	$72,110	$130,388	$21,445,927
143	$58,083	$72,305	$130,388	$21,373,621
144	$57,887	$72,501	$130,388	$21,301,121

第12年供款共

$1,564,654

第12年利息

$707,452

第12年共還本金

$857,202

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$57,691	$72,697	$130,388	$21,228,423
146	$57,494	$72,894	$130,388	$21,155,529
147	$57,296	$73,092	$130,388	$21,082,437
148	$57,098	$73,290	$130,388	$21,009,148
149	$56,900	$73,488	$130,388	$20,935,660
150	$56,701	$73,687	$130,388	$20,861,973
151	$56,501	$73,887	$130,388	$20,788,086
152	$56,301	$74,087	$130,388	$20,713,999
153	$56,100	$74,287	$130,388	$20,639,712
154	$55,899	$74,489	$130,388	$20,565,223
155	$55,697	$74,690	$130,388	$20,490,533
156	$55,495	$74,893	$130,388	$20,415,641

第13年供款共

$1,564,654

第13年利息

$679,174

第13年共還本金

$885,480

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$55,292	$75,095	$130,388	$20,340,545
158	$55,089	$75,299	$130,388	$20,265,246
159	$54,885	$75,503	$130,388	$20,189,743
160	$54,681	$75,707	$130,388	$20,114,036
161	$54,476	$75,912	$130,388	$20,038,124
162	$54,270	$76,118	$130,388	$19,962,006
163	$54,064	$76,324	$130,388	$19,885,682
164	$53,857	$76,531	$130,388	$19,809,151
165	$53,650	$76,738	$130,388	$19,732,413
166	$53,442	$76,946	$130,388	$19,655,467
167	$53,234	$77,154	$130,388	$19,578,313
168	$53,025	$77,363	$130,388	$19,500,950

第14年供款共

$1,564,654

第14年利息

$649,963

第14年共還本金

$914,691

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$52,815	$77,573	$130,388	$19,423,377
170	$52,605	$77,783	$130,388	$19,345,594
171	$52,394	$77,993	$130,388	$19,267,601
172	$52,183	$78,205	$130,388	$19,189,396
173	$51,971	$78,417	$130,388	$19,110,980
174	$51,759	$78,629	$130,388	$19,032,351
175	$51,546	$78,842	$130,388	$18,953,509
176	$51,332	$79,055	$130,388	$18,874,453
177	$51,118	$79,270	$130,388	$18,795,184
178	$50,904	$79,484	$130,388	$18,715,700
179	$50,688	$79,699	$130,388	$18,636,000
180	$50,473	$79,915	$130,388	$18,556,085

第15年供款共

$1,564,654

第15年利息

$619,789

第15年共還本金

$944,865

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$50,256	$80,132	$130,388	$18,475,953
182	$50,039	$80,349	$130,388	$18,395,604
183	$49,821	$80,566	$130,388	$18,315,038
184	$49,603	$80,785	$130,388	$18,234,253
185	$49,384	$81,003	$130,388	$18,153,250
186	$49,165	$81,223	$130,388	$18,072,027
187	$48,945	$81,443	$130,388	$17,990,585
188	$48,724	$81,663	$130,388	$17,908,921
189	$48,503	$81,884	$130,388	$17,827,037
190	$48,282	$82,106	$130,388	$17,744,930
191	$48,059	$82,329	$130,388	$17,662,602
192	$47,836	$82,552	$130,388	$17,580,050

第16年供款共

$1,564,654

第16年利息

$588,619

第16年共還本金

$976,035

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$47,613	$82,775	$130,388	$17,497,275
194	$47,388	$82,999	$130,388	$17,414,276
195	$47,164	$83,224	$130,388	$17,331,052
196	$46,938	$83,450	$130,388	$17,247,602
197	$46,712	$83,676	$130,388	$17,163,926
198	$46,486	$83,902	$130,388	$17,080,024
199	$46,258	$84,129	$130,388	$16,995,895
200	$46,031	$84,357	$130,388	$16,911,538
201	$45,802	$84,586	$130,388	$16,826,952
202	$45,573	$84,815	$130,388	$16,742,137
203	$45,343	$85,045	$130,388	$16,657,093
204	$45,113	$85,275	$130,388	$16,571,818

第17年供款共

$1,564,654

第17年利息

$556,421

第17年共還本金

$1,008,233

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$44,882	$85,506	$130,388	$16,486,312
206	$44,650	$85,737	$130,388	$16,400,574
207	$44,418	$85,970	$130,388	$16,314,605
208	$44,185	$86,202	$130,388	$16,228,402
209	$43,952	$86,436	$130,388	$16,141,967
210	$43,718	$86,670	$130,388	$16,055,297
211	$43,483	$86,905	$130,388	$15,968,392
212	$43,248	$87,140	$130,388	$15,881,252
213	$43,012	$87,376	$130,388	$15,793,876
214	$42,775	$87,613	$130,388	$15,706,263
215	$42,538	$87,850	$130,388	$15,618,413
216	$42,300	$88,088	$130,388	$15,530,325

第18年供款共

$1,564,654

第18年利息

$523,161

第18年共還本金

$1,041,493

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$42,061	$88,327	$130,388	$15,441,998
218	$41,822	$88,566	$130,388	$15,353,433
219	$41,582	$88,806	$130,388	$15,264,627
220	$41,342	$89,046	$130,388	$15,175,581
221	$41,101	$89,287	$130,388	$15,086,294
222	$40,859	$89,529	$130,388	$14,996,765
223	$40,616	$89,772	$130,388	$14,906,993
224	$40,373	$90,015	$130,388	$14,816,978
225	$40,129	$90,258	$130,388	$14,726,720
226	$39,885	$90,503	$130,388	$14,636,217
227	$39,640	$90,748	$130,388	$14,545,469
228	$39,394	$90,994	$130,388	$14,454,475

第19年供款共

$1,564,654

第19年利息

$488,804

第19年共還本金

$1,075,850

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$39,148	$91,240	$130,388	$14,363,235
230	$38,900	$91,487	$130,388	$14,271,747
231	$38,653	$91,735	$130,388	$14,180,012
232	$38,404	$91,984	$130,388	$14,088,029
233	$38,155	$92,233	$130,388	$13,995,796
234	$37,905	$92,483	$130,388	$13,903,313
235	$37,655	$92,733	$130,388	$13,810,580
236	$37,404	$92,984	$130,388	$13,717,596
237	$37,152	$93,236	$130,388	$13,624,360
238	$36,899	$93,489	$130,388	$13,530,872
239	$36,646	$93,742	$130,388	$13,437,130
240	$36,392	$93,996	$130,388	$13,343,134

第20年供款共

$1,564,654

第20年利息

$453,313

第20年共還本金

$1,111,341

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$36,138	$94,250	$130,388	$13,248,884
242	$35,882	$94,505	$130,388	$13,154,379
243	$35,626	$94,761	$130,388	$13,059,617
244	$35,370	$95,018	$130,388	$12,964,599
245	$35,112	$95,275	$130,388	$12,869,324
246	$34,854	$95,533	$130,388	$12,773,791
247	$34,596	$95,792	$130,388	$12,677,999
248	$34,336	$96,052	$130,388	$12,581,947
249	$34,076	$96,312	$130,388	$12,485,635
250	$33,815	$96,573	$130,388	$12,389,063
251	$33,554	$96,834	$130,388	$12,292,229
252	$33,291	$97,096	$130,388	$12,195,132

第21年供款共

$1,564,654

第21年利息

$416,652

第21年共還本金

$1,148,002

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$33,028	$97,359	$130,388	$12,097,773
254	$32,765	$97,623	$130,388	$12,000,150
255	$32,500	$97,887	$130,388	$11,902,262
256	$32,235	$98,153	$130,388	$11,804,110
257	$31,969	$98,418	$130,388	$11,705,692
258	$31,703	$98,685	$130,388	$11,607,007
259	$31,436	$98,952	$130,388	$11,508,055
260	$31,168	$99,220	$130,388	$11,408,834
261	$30,899	$99,489	$130,388	$11,309,345
262	$30,629	$99,758	$130,388	$11,209,587
263	$30,359	$100,029	$130,388	$11,109,559
264	$30,088	$100,299	$130,388	$11,009,259

第22年供款共

$1,564,654

第22年利息

$378,781

第22年共還本金

$1,185,873

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$29,817	$100,571	$130,388	$10,908,688
266	$29,544	$100,843	$130,388	$10,807,845
267	$29,271	$101,117	$130,388	$10,706,728
268	$28,997	$101,390	$130,388	$10,605,338
269	$28,723	$101,665	$130,388	$10,503,673
270	$28,447	$101,940	$130,388	$10,401,732
271	$28,171	$102,216	$130,388	$10,299,516
272	$27,895	$102,493	$130,388	$10,197,023
273	$27,617	$102,771	$130,388	$10,094,252
274	$27,339	$103,049	$130,388	$9,991,202
275	$27,060	$103,328	$130,388	$9,887,874
276	$26,780	$103,608	$130,388	$9,784,266

第23年供款共

$1,564,654

第23年利息

$339,661

第23年共還本金

$1,224,993

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$26,499	$103,889	$130,388	$9,680,377
278	$26,218	$104,170	$130,388	$9,576,207
279	$25,936	$104,452	$130,388	$9,471,755
280	$25,653	$104,735	$130,388	$9,367,020
281	$25,369	$105,019	$130,388	$9,262,001
282	$25,085	$105,303	$130,388	$9,156,698
283	$24,799	$105,588	$130,388	$9,051,109
284	$24,513	$105,874	$130,388	$8,945,235
285	$24,227	$106,161	$130,388	$8,839,074
286	$23,939	$106,449	$130,388	$8,732,625
287	$23,651	$106,737	$130,388	$8,625,888
288	$23,362	$107,026	$130,388	$8,518,862

第24年供款共

$1,564,654

第24年利息

$299,250

第24年共還本金

$1,265,404

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$23,072	$107,316	$130,388	$8,411,546
290	$22,781	$107,607	$130,388	$8,303,940
291	$22,490	$107,898	$130,388	$8,196,042
292	$22,198	$108,190	$130,388	$8,087,851
293	$21,905	$108,483	$130,388	$7,979,368
294	$21,611	$108,777	$130,388	$7,870,591
295	$21,316	$109,072	$130,388	$7,761,520
296	$21,021	$109,367	$130,388	$7,652,153
297	$20,725	$109,663	$130,388	$7,542,489
298	$20,428	$109,960	$130,388	$7,432,529
299	$20,130	$110,258	$130,388	$7,322,271
300	$19,831	$110,557	$130,388	$7,211,714

第25年供款共

$1,564,654

第25年利息

$257,506

第25年共還本金

$1,307,148

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$19,532	$110,856	$130,388	$7,100,858
302	$19,231	$111,156	$130,388	$6,989,702
303	$18,930	$111,457	$130,388	$6,878,245
304	$18,629	$111,759	$130,388	$6,766,485
305	$18,326	$112,062	$130,388	$6,654,423
306	$18,022	$112,365	$130,388	$6,542,058
307	$17,718	$112,670	$130,388	$6,429,388
308	$17,413	$112,975	$130,388	$6,316,413
309	$17,107	$113,281	$130,388	$6,203,133
310	$16,800	$113,588	$130,388	$6,089,545
311	$16,493	$113,895	$130,388	$5,975,650
312	$16,184	$114,204	$130,388	$5,861,446

第26年供款共

$1,564,654

第26年利息

$214,385

第26年共還本金

$1,350,269

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$15,875	$114,513	$130,388	$5,746,933
314	$15,565	$114,823	$130,388	$5,632,110
315	$15,254	$115,134	$130,388	$5,516,975
316	$14,942	$115,446	$130,388	$5,401,529
317	$14,629	$115,759	$130,388	$5,285,771
318	$14,316	$116,072	$130,388	$5,169,699
319	$14,001	$116,387	$130,388	$5,053,312
320	$13,686	$116,702	$130,388	$4,936,610
321	$13,370	$117,018	$130,388	$4,819,592
322	$13,053	$117,335	$130,388	$4,702,258
323	$12,735	$117,653	$130,388	$4,584,605
324	$12,417	$117,971	$130,388	$4,466,634

第27年供款共

$1,564,654

第27年利息

$169,842

第27年共還本金

$1,394,812

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$12,097	$118,291	$130,388	$4,348,343
326	$11,777	$118,611	$130,388	$4,229,732
327	$11,456	$118,932	$130,388	$4,110,800
328	$11,133	$119,254	$130,388	$3,991,546
329	$10,810	$119,577	$130,388	$3,871,968
330	$10,487	$119,901	$130,388	$3,752,067
331	$10,162	$120,226	$130,388	$3,631,841
332	$9,836	$120,552	$130,388	$3,511,289
333	$9,510	$120,878	$130,388	$3,390,411
334	$9,182	$121,205	$130,388	$3,269,206
335	$8,854	$121,534	$130,388	$3,147,672
336	$8,525	$121,863	$130,388	$3,025,809

第28年供款共

$1,564,654

第28年利息

$123,829

第28年共還本金

$1,440,825

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$8,195	$122,193	$130,388	$2,903,616
338	$7,864	$122,524	$130,388	$2,781,093
339	$7,532	$122,856	$130,388	$2,658,237
340	$7,199	$123,188	$130,388	$2,535,048
341	$6,866	$123,522	$130,388	$2,411,526
342	$6,531	$123,857	$130,388	$2,287,670
343	$6,196	$124,192	$130,388	$2,163,478
344	$5,859	$124,528	$130,388	$2,038,949
345	$5,522	$124,866	$130,388	$1,914,084
346	$5,184	$125,204	$130,388	$1,788,880
347	$4,845	$125,543	$130,388	$1,663,337
348	$4,505	$125,883	$130,388	$1,537,454

第29年供款共

$1,564,654

第29年利息

$76,298

第29年共還本金

$1,488,355

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$4,164	$126,224	$130,388	$1,411,230
350	$3,822	$126,566	$130,388	$1,284,664
351	$3,479	$126,909	$130,388	$1,157,756
352	$3,136	$127,252	$130,388	$1,030,504
353	$2,791	$127,597	$130,388	$902,907
354	$2,445	$127,942	$130,388	$774,964
355	$2,099	$128,289	$130,388	$646,675
356	$1,751	$128,636	$130,388	$518,039
357	$1,403	$128,985	$130,388	$389,054
358	$1,054	$129,334	$130,388	$259,720
359	$703	$129,684	$130,388	$130,036
360	$352	$130,036	$130,388	$0

第30年供款共

$1,564,654

第30年利息

$27,200

第30年共還本金

$1,537,454

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$25,309,613

免责声明

笋盘推介

按揭保险费
info