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$30,341,224

每月供款
$160,309

首期

$-27,700,000

总贷款额

$35,700,000

總利息

$22,011,224

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-27,370,000

$320,618

置业成本总预算

HK$-27,370,000

首期

$-27,700,000
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

$320,618

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

VR实景

沙田柏傲庄 I

thumb_up

大围站上盖, 楼下围方,优质生活, 二人世界!

实

357 呎

@22,129

local_fire_department 至HIT verified 首置必买 vpn_key 有匙即睇 transfer_within_a_station 人才必选

售$790 万

实

357 呎

@22,129

售$790 万

local_fire_department 至HIT verified 首置必买 vpn_key 有匙即睇 transfer_within_a_station 人才必选

沙田榕翠园

thumb_up

^连车位^ 企理两房, 罕有放盘!

实

658 呎

@12,158

建

753 呎

@10,624

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价

售$800 万

实

658 呎

@12,158

建

753 呎

@10,624

售$800 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价

沙田文礼阁

thumb_up

文礼阁**大围3房1套**厨厕执左**有楼睇

实

637 呎

@13,815

建

750 呎

@11,733

local_fire_department 至HIT real_estate_agent 罕有放盘

售$880 万

实

637 呎

@13,815

建

750 呎

@11,733

售$880 万

local_fire_department 至HIT real_estate_agent 罕有放盘

粉岭广福苑

thumb_up

*罕有4房*换楼精选*

实

916 呎

@9,061

建

1,235 呎

@6,721

hotel_class 楼王

售$830 万

实

916 呎

@9,061

建

1,235 呎

@6,721

售$830 万

hotel_class 楼王

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

@12,424

建

819 呎

@10,012

real_estate_agent 罕有放盘 verified 首置必买

售$820 万

实

660 呎

@12,424

建

819 呎

@10,012

售$820 万

real_estate_agent 罕有放盘 verified 首置必买

VR实景

马鞍山翠拥华庭第02座

thumb_up

翠拥华庭大3房

实

816 呎

@9,804

建

1,052 呎

@7,605

local_offer 低水笋价 verified 首置必买

售$800 万

实

816 呎

@9,804

建

1,052 呎

@7,605

售$800 万

local_offer 低水笋价 verified 首置必买

西贡逸珑海滙第01座

thumb_up

逸珑海滙

实

599 呎

@14,190

local_offer 低水笋价

售$850 万

实

599 呎

@14,190

售$850 万

local_offer 低水笋价

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

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

西贡逸珑园第01座

thumb_up

西贡市中心

实

691 呎

@12,735

local_offer 低水笋价

售$880 万

实

691 呎

@12,735

售$880 万

local_offer 低水笋价

马鞍山马鞍山中心第03座

thumb_up

马鞍山中心第03座

实

541 呎

@14,787

建

727 呎

@11,004

local_fire_department 至HIT

售$800 万

实

541 呎

@14,787

建

727 呎

@11,004

售$800 万

local_fire_department 至HIT

沙田富豪花园

thumb_up

富豪花园

实

919 呎

@8,923

建

1,255 呎

@6,534

local_fire_department 至HIT hotel_class 楼王

售$820 万

实

919 呎

@8,923

建

1,255 呎

@6,534

售$820 万

local_fire_department 至HIT hotel_class 楼王

利率	15年	20年	25年	30年
1.000	$213,663	$164,182	$134,543	$114,825
1.500	$221,605	$172,269	$142,777	$123,208
2.000	$229,733	$180,600	$151,316	$131,954
2.500	$238,044	$189,175	$160,156	$141,058
3.000	$246,538	$197,991	$169,293	$150,513
3.500	$255,213	$207,046	$178,723	$160,309
4.000	$264,069	$216,335	$188,438	$170,437
4.500	$273,103	$225,856	$198,432	$180,887
5.000	$282,313	$235,604	$208,699	$191,645
5.500	$291,699	$245,576	$219,229	$202,701
6.000	$301,257	$255,766	$230,016	$214,040

每月供款$160,309

年期

30年

贷款金额

$35,700,000

總利息

$22,011,224

总贷款连利息

$57,711,224

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$104,125	$56,184	$160,309	$35,643,816
2	$103,961	$56,348	$160,309	$35,587,468
3	$103,797	$56,512	$160,309	$35,530,956
4	$103,632	$56,677	$160,309	$35,474,279
5	$103,467	$56,842	$160,309	$35,417,437
6	$103,301	$57,008	$160,309	$35,360,429
7	$103,135	$57,174	$160,309	$35,303,254
8	$102,968	$57,341	$160,309	$35,245,913
9	$102,801	$57,508	$160,309	$35,188,405
10	$102,633	$57,676	$160,309	$35,130,729
11	$102,465	$57,844	$160,309	$35,072,884
12	$102,296	$58,013	$160,309	$35,014,871

第1年供款共

$1,923,707

第1年利息

$1,238,579

第1年共還本金

$685,129

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$102,127	$58,182	$160,309	$34,956,689
14	$101,957	$58,352	$160,309	$34,898,337
15	$101,787	$58,522	$160,309	$34,839,815
16	$101,616	$58,693	$160,309	$34,781,122
17	$101,445	$58,864	$160,309	$34,722,258
18	$101,273	$59,036	$160,309	$34,663,222
19	$101,101	$59,208	$160,309	$34,604,015
20	$100,928	$59,381	$160,309	$34,544,634
21	$100,755	$59,554	$160,309	$34,485,080
22	$100,581	$59,727	$160,309	$34,425,353
23	$100,407	$59,902	$160,309	$34,365,451
24	$100,233	$60,076	$160,309	$34,305,375

第2年供款共

$1,923,707

第2年利息

$1,214,211

第2年共還本金

$709,497

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$100,057	$60,252	$160,309	$34,245,123
26	$99,882	$60,427	$160,309	$34,184,696
27	$99,705	$60,604	$160,309	$34,124,092
28	$99,529	$60,780	$160,309	$34,063,312
29	$99,351	$60,958	$160,309	$34,002,354
30	$99,174	$61,135	$160,309	$33,941,219
31	$98,995	$61,314	$160,309	$33,879,905
32	$98,816	$61,493	$160,309	$33,818,412
33	$98,637	$61,672	$160,309	$33,756,741
34	$98,457	$61,852	$160,309	$33,694,889
35	$98,277	$62,032	$160,309	$33,632,857
36	$98,096	$62,213	$160,309	$33,570,643

第3年供款共

$1,923,707

第3年利息

$1,188,976

第3年共還本金

$734,731

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$97,914	$62,395	$160,309	$33,508,249
38	$97,732	$62,577	$160,309	$33,445,672
39	$97,550	$62,759	$160,309	$33,382,913
40	$97,367	$62,942	$160,309	$33,319,971
41	$97,183	$63,126	$160,309	$33,256,845
42	$96,999	$63,310	$160,309	$33,193,536
43	$96,814	$63,494	$160,309	$33,130,041
44	$96,629	$63,680	$160,309	$33,066,361
45	$96,444	$63,865	$160,309	$33,002,496
46	$96,257	$64,052	$160,309	$32,938,444
47	$96,070	$64,238	$160,309	$32,874,206
48	$95,883	$64,426	$160,309	$32,809,780

第4年供款共

$1,923,707

第4年利息

$1,162,844

第4年共還本金

$760,863

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$95,695	$64,614	$160,309	$32,745,166
50	$95,507	$64,802	$160,309	$32,680,364
51	$95,318	$64,991	$160,309	$32,615,373
52	$95,128	$65,181	$160,309	$32,550,192
53	$94,938	$65,371	$160,309	$32,484,821
54	$94,747	$65,562	$160,309	$32,419,260
55	$94,556	$65,753	$160,309	$32,353,507
56	$94,364	$65,945	$160,309	$32,287,562
57	$94,172	$66,137	$160,309	$32,221,425
58	$93,979	$66,330	$160,309	$32,155,095
59	$93,786	$66,523	$160,309	$32,088,572
60	$93,592	$66,717	$160,309	$32,021,855

第5年供款共

$1,923,707

第5年利息

$1,135,782

第5年共還本金

$787,925

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$93,397	$66,912	$160,309	$31,954,943
62	$93,202	$67,107	$160,309	$31,887,836
63	$93,006	$67,303	$160,309	$31,820,533
64	$92,810	$67,499	$160,309	$31,753,034
65	$92,613	$67,696	$160,309	$31,685,338
66	$92,416	$67,893	$160,309	$31,617,445
67	$92,218	$68,091	$160,309	$31,549,353
68	$92,019	$68,290	$160,309	$31,481,063
69	$91,820	$68,489	$160,309	$31,412,574
70	$91,620	$68,689	$160,309	$31,343,885
71	$91,420	$68,889	$160,309	$31,274,996
72	$91,219	$69,090	$160,309	$31,205,906

第6年供款共

$1,923,707

第6年利息

$1,107,758

第6年共還本金

$815,949

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$91,017	$69,292	$160,309	$31,136,614
74	$90,815	$69,494	$160,309	$31,067,120
75	$90,612	$69,697	$160,309	$30,997,424
76	$90,409	$69,900	$160,309	$30,927,524
77	$90,205	$70,104	$160,309	$30,857,420
78	$90,001	$70,308	$160,309	$30,787,112
79	$89,796	$70,513	$160,309	$30,716,599
80	$89,590	$70,719	$160,309	$30,645,880
81	$89,384	$70,925	$160,309	$30,574,955
82	$89,177	$71,132	$160,309	$30,503,823
83	$88,969	$71,339	$160,309	$30,432,483
84	$88,761	$71,548	$160,309	$30,360,936

第7年供款共

$1,923,707

第7年利息

$1,078,738

第7年共還本金

$844,970

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$88,553	$71,756	$160,309	$30,289,180
86	$88,343	$71,966	$160,309	$30,217,214
87	$88,134	$72,175	$160,309	$30,145,039
88	$87,923	$72,386	$160,309	$30,072,653
89	$87,712	$72,597	$160,309	$30,000,056
90	$87,500	$72,809	$160,309	$29,927,247
91	$87,288	$73,021	$160,309	$29,854,226
92	$87,075	$73,234	$160,309	$29,780,992
93	$86,861	$73,448	$160,309	$29,707,544
94	$86,647	$73,662	$160,309	$29,633,882
95	$86,432	$73,877	$160,309	$29,560,005
96	$86,217	$74,092	$160,309	$29,485,913

第8年供款共

$1,923,707

第8年利息

$1,048,685

第8年共還本金

$875,023

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$86,001	$74,308	$160,309	$29,411,605
98	$85,784	$74,525	$160,309	$29,337,079
99	$85,566	$74,742	$160,309	$29,262,337
100	$85,348	$74,960	$160,309	$29,187,377
101	$85,130	$75,179	$160,309	$29,112,197
102	$84,911	$75,398	$160,309	$29,036,799
103	$84,691	$75,618	$160,309	$28,961,181
104	$84,470	$75,839	$160,309	$28,885,342
105	$84,249	$76,060	$160,309	$28,809,282
106	$84,027	$76,282	$160,309	$28,733,000
107	$83,805	$76,504	$160,309	$28,656,496
108	$83,581	$76,728	$160,309	$28,579,768

第9年供款共

$1,923,707

第9年利息

$1,017,563

第9年共還本金

$906,145

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$83,358	$76,951	$160,309	$28,502,817
110	$83,133	$77,176	$160,309	$28,425,641
111	$82,908	$77,401	$160,309	$28,348,240
112	$82,682	$77,627	$160,309	$28,270,614
113	$82,456	$77,853	$160,309	$28,192,761
114	$82,229	$78,080	$160,309	$28,114,681
115	$82,001	$78,308	$160,309	$28,036,373
116	$81,773	$78,536	$160,309	$27,957,837
117	$81,544	$78,765	$160,309	$27,879,071
118	$81,314	$78,995	$160,309	$27,800,076
119	$81,084	$79,225	$160,309	$27,720,851
120	$80,852	$79,456	$160,309	$27,641,394

第10年供款共

$1,923,707

第10年利息

$985,334

第10年共還本金

$938,374

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$80,621	$79,688	$160,309	$27,561,706
122	$80,388	$79,921	$160,309	$27,481,786
123	$80,155	$80,154	$160,309	$27,401,632
124	$79,921	$80,388	$160,309	$27,321,244
125	$79,687	$80,622	$160,309	$27,240,622
126	$79,452	$80,857	$160,309	$27,159,765
127	$79,216	$81,093	$160,309	$27,078,672
128	$78,979	$81,329	$160,309	$26,997,343
129	$78,742	$81,567	$160,309	$26,915,776
130	$78,504	$81,805	$160,309	$26,833,971
131	$78,266	$82,043	$160,309	$26,751,928
132	$78,026	$82,282	$160,309	$26,669,646

第11年供款共

$1,923,707

第11年利息

$951,959

第11年共還本金

$971,749

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$77,786	$82,522	$160,309	$26,587,123
134	$77,546	$82,763	$160,309	$26,504,360
135	$77,304	$83,005	$160,309	$26,421,356
136	$77,062	$83,247	$160,309	$26,338,109
137	$76,819	$83,489	$160,309	$26,254,619
138	$76,576	$83,733	$160,309	$26,170,886
139	$76,332	$83,977	$160,309	$26,086,909
140	$76,087	$84,222	$160,309	$26,002,687
141	$75,841	$84,468	$160,309	$25,918,219
142	$75,595	$84,714	$160,309	$25,833,505
143	$75,348	$84,961	$160,309	$25,748,544
144	$75,100	$85,209	$160,309	$25,663,335

第12年供款共

$1,923,707

第12年利息

$917,397

第12年共還本金

$1,006,311

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$74,851	$85,458	$160,309	$25,577,877
146	$74,602	$85,707	$160,309	$25,492,171
147	$74,352	$85,957	$160,309	$25,406,214
148	$74,101	$86,207	$160,309	$25,320,006
149	$73,850	$86,459	$160,309	$25,233,547
150	$73,598	$86,711	$160,309	$25,146,836
151	$73,345	$86,964	$160,309	$25,059,872
152	$73,091	$87,218	$160,309	$24,972,654
153	$72,837	$87,472	$160,309	$24,885,182
154	$72,582	$87,727	$160,309	$24,797,455
155	$72,326	$87,983	$160,309	$24,709,472
156	$72,069	$88,240	$160,309	$24,621,233

第13年供款共

$1,923,707

第13年利息

$881,605

第13年共還本金

$1,042,102

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$71,812	$88,497	$160,309	$24,532,736
158	$71,554	$88,755	$160,309	$24,443,980
159	$71,295	$89,014	$160,309	$24,354,966
160	$71,035	$89,274	$160,309	$24,265,693
161	$70,775	$89,534	$160,309	$24,176,159
162	$70,514	$89,795	$160,309	$24,086,364
163	$70,252	$90,057	$160,309	$23,996,307
164	$69,989	$90,320	$160,309	$23,905,987
165	$69,726	$90,583	$160,309	$23,815,404
166	$69,462	$90,847	$160,309	$23,724,556
167	$69,197	$91,112	$160,309	$23,633,444
168	$68,931	$91,378	$160,309	$23,542,066

第14年供款共

$1,923,707

第14年利息

$844,541

第14年共還本金

$1,079,167

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$68,664	$91,645	$160,309	$23,450,421
170	$68,397	$91,912	$160,309	$23,358,509
171	$68,129	$92,180	$160,309	$23,266,329
172	$67,860	$92,449	$160,309	$23,173,881
173	$67,590	$92,718	$160,309	$23,081,162
174	$67,320	$92,989	$160,309	$22,988,173
175	$67,049	$93,260	$160,309	$22,894,913
176	$66,777	$93,532	$160,309	$22,801,381
177	$66,504	$93,805	$160,309	$22,707,576
178	$66,230	$94,079	$160,309	$22,613,498
179	$65,956	$94,353	$160,309	$22,519,145
180	$65,681	$94,628	$160,309	$22,424,517

第15年供款共

$1,923,707

第15年利息

$806,158

第15年共還本金

$1,117,549

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$65,405	$94,904	$160,309	$22,329,612
182	$65,128	$95,181	$160,309	$22,234,431
183	$64,850	$95,459	$160,309	$22,138,973
184	$64,572	$95,737	$160,309	$22,043,236
185	$64,293	$96,016	$160,309	$21,947,220
186	$64,013	$96,296	$160,309	$21,850,924
187	$63,732	$96,577	$160,309	$21,754,347
188	$63,450	$96,859	$160,309	$21,657,488
189	$63,168	$97,141	$160,309	$21,560,346
190	$62,884	$97,425	$160,309	$21,462,922
191	$62,600	$97,709	$160,309	$21,365,213
192	$62,315	$97,994	$160,309	$21,267,219

第16年供款共

$1,923,707

第16年利息

$766,410

第16年共還本金

$1,157,297

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$62,029	$98,280	$160,309	$21,168,940
194	$61,743	$98,566	$160,309	$21,070,374
195	$61,455	$98,854	$160,309	$20,971,520
196	$61,167	$99,142	$160,309	$20,872,378
197	$60,878	$99,431	$160,309	$20,772,947
198	$60,588	$99,721	$160,309	$20,673,225
199	$60,297	$100,012	$160,309	$20,573,213
200	$60,005	$100,304	$160,309	$20,472,910
201	$59,713	$100,596	$160,309	$20,372,313
202	$59,419	$100,890	$160,309	$20,271,424
203	$59,125	$101,184	$160,309	$20,170,240
204	$58,830	$101,479	$160,309	$20,068,761

第17年供款共

$1,923,707

第17年利息

$725,249

第17年共還本金

$1,198,459

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$58,534	$101,775	$160,309	$19,966,986
206	$58,237	$102,072	$160,309	$19,864,914
207	$57,939	$102,370	$160,309	$19,762,544
208	$57,641	$102,668	$160,309	$19,659,876
209	$57,341	$102,968	$160,309	$19,556,908
210	$57,041	$103,268	$160,309	$19,453,640
211	$56,740	$103,569	$160,309	$19,350,071
212	$56,438	$103,871	$160,309	$19,246,200
213	$56,135	$104,174	$160,309	$19,142,026
214	$55,831	$104,478	$160,309	$19,037,548
215	$55,526	$104,783	$160,309	$18,932,765
216	$55,221	$105,088	$160,309	$18,827,676

第18年供款共

$1,923,707

第18年利息

$682,623

第18年共還本金

$1,241,084

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$54,914	$105,395	$160,309	$18,722,281
218	$54,607	$105,702	$160,309	$18,616,579
219	$54,298	$106,011	$160,309	$18,510,569
220	$53,989	$106,320	$160,309	$18,404,249
221	$53,679	$106,630	$160,309	$18,297,619
222	$53,368	$106,941	$160,309	$18,190,678
223	$53,056	$107,253	$160,309	$18,083,425
224	$52,743	$107,566	$160,309	$17,975,860
225	$52,430	$107,879	$160,309	$17,867,980
226	$52,115	$108,194	$160,309	$17,759,786
227	$51,799	$108,510	$160,309	$17,651,277
228	$51,483	$108,826	$160,309	$17,542,451

第19年供款共

$1,923,707

第19年利息

$638,482

第19年共還本金

$1,285,226

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$51,165	$109,143	$160,309	$17,433,307
230	$50,847	$109,462	$160,309	$17,323,845
231	$50,528	$109,781	$160,309	$17,214,064
232	$50,208	$110,101	$160,309	$17,103,963
233	$49,887	$110,422	$160,309	$16,993,540
234	$49,564	$110,744	$160,309	$16,882,796
235	$49,241	$111,067	$160,309	$16,771,729
236	$48,918	$111,391	$160,309	$16,660,337
237	$48,593	$111,716	$160,309	$16,548,621
238	$48,267	$112,042	$160,309	$16,436,579
239	$47,940	$112,369	$160,309	$16,324,210
240	$47,612	$112,697	$160,309	$16,211,513

第20年供款共

$1,923,707

第20年利息

$592,770

第20年共還本金

$1,330,937

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$47,284	$113,025	$160,309	$16,098,488
242	$46,954	$113,355	$160,309	$15,985,133
243	$46,623	$113,686	$160,309	$15,871,447
244	$46,292	$114,017	$160,309	$15,757,430
245	$45,959	$114,350	$160,309	$15,643,080
246	$45,626	$114,683	$160,309	$15,528,397
247	$45,291	$115,018	$160,309	$15,413,379
248	$44,956	$115,353	$160,309	$15,298,026
249	$44,619	$115,690	$160,309	$15,182,336
250	$44,282	$116,027	$160,309	$15,066,309
251	$43,943	$116,366	$160,309	$14,949,943
252	$43,604	$116,705	$160,309	$14,833,238

第21年供款共

$1,923,707

第21年利息

$545,433

第21年共還本金

$1,378,275

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$43,264	$117,045	$160,309	$14,716,193
254	$42,922	$117,387	$160,309	$14,598,806
255	$42,580	$117,729	$160,309	$14,481,077
256	$42,236	$118,072	$160,309	$14,363,005
257	$41,892	$118,417	$160,309	$14,244,588
258	$41,547	$118,762	$160,309	$14,125,826
259	$41,200	$119,109	$160,309	$14,006,717
260	$40,853	$119,456	$160,309	$13,887,261
261	$40,505	$119,804	$160,309	$13,767,456
262	$40,155	$120,154	$160,309	$13,647,303
263	$39,805	$120,504	$160,309	$13,526,798
264	$39,453	$120,856	$160,309	$13,405,942

第22年供款共

$1,923,707

第22年利息

$496,412

第22年共還本金

$1,427,296

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$39,101	$121,208	$160,309	$13,284,734
266	$38,747	$121,562	$160,309	$13,163,172
267	$38,393	$121,916	$160,309	$13,041,256
268	$38,037	$122,272	$160,309	$12,918,984
269	$37,680	$122,629	$160,309	$12,796,355
270	$37,323	$122,986	$160,309	$12,673,369
271	$36,964	$123,345	$160,309	$12,550,024
272	$36,604	$123,705	$160,309	$12,426,320
273	$36,243	$124,066	$160,309	$12,302,254
274	$35,882	$124,427	$160,309	$12,177,827
275	$35,519	$124,790	$160,309	$12,053,036
276	$35,155	$125,154	$160,309	$11,927,882

第23年供款共

$1,923,707

第23年利息

$445,647

第23年共還本金

$1,478,060

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$34,790	$125,519	$160,309	$11,802,363
278	$34,424	$125,885	$160,309	$11,676,477
279	$34,056	$126,253	$160,309	$11,550,225
280	$33,688	$126,621	$160,309	$11,423,604
281	$33,319	$126,990	$160,309	$11,296,614
282	$32,948	$127,360	$160,309	$11,169,253
283	$32,577	$127,732	$160,309	$11,041,521
284	$32,204	$128,105	$160,309	$10,913,417
285	$31,831	$128,478	$160,309	$10,784,939
286	$31,456	$128,853	$160,309	$10,656,086
287	$31,080	$129,229	$160,309	$10,526,857
288	$30,703	$129,606	$160,309	$10,397,252

第24年供款共

$1,923,707

第24年利息

$393,077

第24年共還本金

$1,530,630

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$30,325	$129,984	$160,309	$10,267,268
290	$29,946	$130,363	$160,309	$10,136,905
291	$29,566	$130,743	$160,309	$10,006,162
292	$29,185	$131,124	$160,309	$9,875,038
293	$28,802	$131,507	$160,309	$9,743,531
294	$28,419	$131,890	$160,309	$9,611,641
295	$28,034	$132,275	$160,309	$9,479,366
296	$27,648	$132,661	$160,309	$9,346,705
297	$27,261	$133,048	$160,309	$9,213,657
298	$26,873	$133,436	$160,309	$9,080,222
299	$26,484	$133,825	$160,309	$8,946,397
300	$26,094	$134,215	$160,309	$8,812,181

第25年供款共

$1,923,707

第25年利息

$338,637

第25年共還本金

$1,585,070

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$25,702	$134,607	$160,309	$8,677,574
302	$25,310	$134,999	$160,309	$8,542,575
303	$24,916	$135,393	$160,309	$8,407,182
304	$24,521	$135,788	$160,309	$8,271,394
305	$24,125	$136,184	$160,309	$8,135,210
306	$23,728	$136,581	$160,309	$7,998,629
307	$23,329	$136,980	$160,309	$7,861,649
308	$22,930	$137,379	$160,309	$7,724,270
309	$22,529	$137,780	$160,309	$7,586,490
310	$22,127	$138,182	$160,309	$7,448,308
311	$21,724	$138,585	$160,309	$7,309,724
312	$21,320	$138,989	$160,309	$7,170,735

第26年供款共

$1,923,707

第26年利息

$282,261

第26年共還本金

$1,641,446

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$20,915	$139,394	$160,309	$7,031,340
314	$20,508	$139,801	$160,309	$6,891,540
315	$20,100	$140,209	$160,309	$6,751,331
316	$19,691	$140,618	$160,309	$6,610,713
317	$19,281	$141,028	$160,309	$6,469,686
318	$18,870	$141,439	$160,309	$6,328,247
319	$18,457	$141,852	$160,309	$6,186,395
320	$18,044	$142,265	$160,309	$6,044,130
321	$17,629	$142,680	$160,309	$5,901,450
322	$17,213	$143,096	$160,309	$5,758,353
323	$16,795	$143,514	$160,309	$5,614,839
324	$16,377	$143,932	$160,309	$5,470,907

第27年供款共

$1,923,707

第27年利息

$223,880

第27年共還本金

$1,699,828

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$15,957	$144,352	$160,309	$5,326,555
326	$15,536	$144,773	$160,309	$5,181,782
327	$15,114	$145,195	$160,309	$5,036,586
328	$14,690	$145,619	$160,309	$4,890,967
329	$14,265	$146,044	$160,309	$4,744,924
330	$13,839	$146,470	$160,309	$4,598,454
331	$13,412	$146,897	$160,309	$4,451,557
332	$12,984	$147,325	$160,309	$4,304,232
333	$12,554	$147,755	$160,309	$4,156,477
334	$12,123	$148,186	$160,309	$4,008,291
335	$11,691	$148,618	$160,309	$3,859,673
336	$11,257	$149,052	$160,309	$3,710,622

第28年供款共

$1,923,707

第28年利息

$163,422

第28年共還本金

$1,760,285

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$10,823	$149,486	$160,309	$3,561,135
338	$10,387	$149,922	$160,309	$3,411,213
339	$9,949	$150,360	$160,309	$3,260,853
340	$9,511	$150,798	$160,309	$3,110,055
341	$9,071	$151,238	$160,309	$2,958,817
342	$8,630	$151,679	$160,309	$2,807,138
343	$8,187	$152,121	$160,309	$2,655,017
344	$7,744	$152,565	$160,309	$2,502,452
345	$7,299	$153,010	$160,309	$2,349,441
346	$6,853	$153,456	$160,309	$2,195,985
347	$6,405	$153,904	$160,309	$2,042,081
348	$5,956	$154,353	$160,309	$1,887,728

第29年供款共

$1,923,707

第29年利息

$100,814

第29年共還本金

$1,822,893

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$5,506	$154,803	$160,309	$1,732,925
350	$5,054	$155,255	$160,309	$1,577,671
351	$4,602	$155,707	$160,309	$1,421,963
352	$4,147	$156,162	$160,309	$1,265,802
353	$3,692	$156,617	$160,309	$1,109,185
354	$3,235	$157,074	$160,309	$952,111
355	$2,777	$157,532	$160,309	$794,579
356	$2,318	$157,991	$160,309	$636,587
357	$1,857	$158,452	$160,309	$478,135
358	$1,395	$158,914	$160,309	$319,221
359	$931	$159,378	$160,309	$159,843
360	$466	$159,843	$160,309	$0

第30年供款共

$1,923,707

第30年利息

$35,979

第30年共還本金

$1,887,728

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$30,341,224

免责声明

笋盘推介

按揭保险费
info