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$21,178,530

每月供款
$91,302

首期

$-12,020,000

总贷款额

$20,020,000

總利息

$12,848,530

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-11,690,000

$182,603

置业成本总预算

HK$-11,690,000

首期

$-12,020,000
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

$182,603

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

大埔天赋海湾第21座

thumb_up

天赋海湾第21座

实

646 呎

@13,932

建

822 呎

@10,949

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买

售$900 万

实

646 呎

@13,932

建

822 呎

@10,949

售$900 万

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买

马鞍山新港城

thumb_up

新港城4期靓装三房另书房开房厨房

实

551 呎

@12,795

建

744 呎

@9,476

local_offer 低水笋价 transfer_within_a_station 人才必选

售$705 万

实

551 呎

@12,795

建

744 呎

@9,476

售$705 万

local_offer 低水笋价 transfer_within_a_station 人才必选

沙田沙田第一城

thumb_up

罕有3房企理必睇

实

478 呎

@14,644

建

605 呎

@11,570

local_fire_department 至HIT real_estate_agent 罕有放盘 verified 首置必买

售$700 万

实

478 呎

@14,644

建

605 呎

@11,570

售$700 万

local_fire_department 至HIT real_estate_agent 罕有放盘 verified 首置必买

马鞍山雅典居第09座

thumb_up

雅典居三房套企理海景

实

727 呎

@11,967

建

901 呎

@9,656

local_fire_department 至HIT

售$870 万

实

727 呎

@11,967

建

901 呎

@9,656

售$870 万

local_fire_department 至HIT

马鞍山迎海第03期星湾御第25座

thumb_up

迎海高层二房

实

510 呎

@16,667

local_fire_department 至HIT

售$850 万

实

510 呎

@16,667

售$850 万

local_fire_department 至HIT

马鞍山翠拥华庭第08座

thumb_up

翠拥华庭两房特色

实

521 呎

@13,532

建

678 呎

@10,398

local_fire_department 至HIT real_estate_agent 罕有放盘

售$705 万

实

521 呎

@13,532

建

678 呎

@10,398

售$705 万

local_fire_department 至HIT real_estate_agent 罕有放盘

沙田碧涛花园第02期 B座富临阁

thumb_up

高层马场河景三房套

实

842 呎

@9,857

建

1,190 呎

@6,975

local_fire_department 至HIT

售$830 万

实

842 呎

@9,857

建

1,190 呎

@6,975

售$830 万

local_fire_department 至HIT

沙田柏傲庄 II 第06B座

thumb_up

柏傲庄 II 第06B座

实

334 呎

@23,653

hotel_class 楼王

售$790 万

实

334 呎

@23,653

售$790 万

hotel_class 楼王

荔枝角 / 美孚美孚新邨 2 百老滙街37号

thumb_up

罕有3房企理装

实

869 呎

@10,242

local_fire_department 至HIT

售$890 万

实

869 呎

@10,242

售$890 万

local_fire_department 至HIT

沙田帝堡城

thumb_up

豪华会所屋苑

实

547 呎

@12,797

建

718 呎

@9,749

local_fire_department 至HIT

售$700 万

实

547 呎

@12,797

建

718 呎

@9,749

售$700 万

local_fire_department 至HIT

VR实景

马鞍山翠拥华庭第10座

thumb_up

低水屋苑, 两线穿梭巴士

实

765 呎

@11,111

建

988 呎

@8,603

real_estate_agent 罕有放盘 local_offer 低水笋价 verified 首置必买

售$850 万

实

765 呎

@11,111

建

988 呎

@8,603

售$850 万

real_estate_agent 罕有放盘 local_offer 低水笋价 verified 首置必买

沙田帝堡城

thumb_up

帝堡城, 罕有东南3房, 环境清静,私隐度高

实

753 呎

@11,023

建

970 呎

@8,557

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

售$830 万

实

753 呎

@11,023

建

970 呎

@8,557

售$830 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

利率	15年	20年	25年	30年
1.000	$119,819	$92,071	$75,450	$64,392
1.500	$124,273	$96,606	$80,067	$69,093
2.000	$128,830	$101,278	$84,856	$73,998
2.500	$133,491	$106,087	$89,813	$79,103
3.000	$138,254	$111,030	$94,937	$84,405
3.500	$143,119	$116,108	$100,225	$89,899
3.625	$144,352	$117,398	$101,572	$91,301
4.000	$148,086	$121,317	$105,673	$95,579
4.500	$153,152	$126,656	$111,278	$101,438
5.000	$158,317	$132,123	$117,035	$107,472
5.500	$163,580	$137,715	$122,940	$113,671
6.000	$168,940	$143,429	$128,989	$120,030

每月供款$91,302

年期

30年

贷款金额

$20,020,000

總利息

$12,848,530

总贷款连利息

$32,868,530

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$60,477	$30,824	$91,301	$19,989,176
2	$60,384	$30,918	$91,301	$19,958,258
3	$60,291	$31,011	$91,301	$19,927,247
4	$60,197	$31,105	$91,301	$19,896,143
5	$60,103	$31,199	$91,301	$19,864,944
6	$60,009	$31,293	$91,301	$19,833,651
7	$59,914	$31,387	$91,301	$19,802,264
8	$59,819	$31,482	$91,301	$19,770,782
9	$59,724	$31,577	$91,301	$19,739,205
10	$59,629	$31,673	$91,301	$19,707,532
11	$59,533	$31,768	$91,301	$19,675,764
12	$59,437	$31,864	$91,301	$19,643,899

第1年供款共

$1,095,618

第1年利息

$719,517

第1年共還本金

$376,101

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$59,341	$31,961	$91,301	$19,611,939
14	$59,244	$32,057	$91,301	$19,579,882
15	$59,148	$32,154	$91,301	$19,547,728
16	$59,050	$32,251	$91,301	$19,515,477
17	$58,953	$32,348	$91,301	$19,483,128
18	$58,855	$32,446	$91,301	$19,450,682
19	$58,757	$32,544	$91,301	$19,418,138
20	$58,659	$32,643	$91,301	$19,385,496
21	$58,560	$32,741	$91,301	$19,352,754
22	$58,461	$32,840	$91,301	$19,319,914
23	$58,362	$32,939	$91,301	$19,286,975
24	$58,263	$33,039	$91,301	$19,253,936

第2年供款共

$1,095,618

第2年利息

$705,655

第2年共還本金

$389,963

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$58,163	$33,139	$91,301	$19,220,798
26	$58,063	$33,239	$91,301	$19,187,559
27	$57,962	$33,339	$91,301	$19,154,220
28	$57,862	$33,440	$91,301	$19,120,780
29	$57,761	$33,541	$91,301	$19,087,240
30	$57,659	$33,642	$91,301	$19,053,598
31	$57,558	$33,744	$91,301	$19,019,854
32	$57,456	$33,846	$91,301	$18,986,008
33	$57,354	$33,948	$91,301	$18,952,060
34	$57,251	$34,050	$91,301	$18,918,010
35	$57,148	$34,153	$91,301	$18,883,856
36	$57,045	$34,256	$91,301	$18,849,600

第3年供款共

$1,095,618

第3年利息

$691,281

第3年共還本金

$404,336

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$56,941	$34,360	$91,301	$18,815,240
38	$56,838	$34,464	$91,301	$18,780,776
39	$56,734	$34,568	$91,301	$18,746,208
40	$56,629	$34,672	$91,301	$18,711,536
41	$56,524	$34,777	$91,301	$18,676,759
42	$56,419	$34,882	$91,301	$18,641,877
43	$56,314	$34,987	$91,301	$18,606,889
44	$56,208	$35,093	$91,301	$18,571,796
45	$56,102	$35,199	$91,301	$18,536,597
46	$55,996	$35,306	$91,301	$18,501,292
47	$55,889	$35,412	$91,301	$18,465,879
48	$55,782	$35,519	$91,301	$18,430,360

第4年供款共

$1,095,618

第4年利息

$676,378

第4年共還本金

$419,240

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$55,675	$35,626	$91,301	$18,394,734
50	$55,567	$35,734	$91,301	$18,359,000
51	$55,459	$35,842	$91,301	$18,323,158
52	$55,351	$35,950	$91,301	$18,287,208
53	$55,243	$36,059	$91,301	$18,251,149
54	$55,134	$36,168	$91,301	$18,214,981
55	$55,024	$36,277	$91,301	$18,178,704
56	$54,915	$36,387	$91,301	$18,142,317
57	$54,805	$36,497	$91,301	$18,105,821
58	$54,695	$36,607	$91,301	$18,069,214
59	$54,584	$36,717	$91,301	$18,032,497
60	$54,473	$36,828	$91,301	$17,995,668

第5年供款共

$1,095,618

第5年利息

$660,926

第5年共還本金

$434,692

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$54,362	$36,940	$91,301	$17,958,729
62	$54,250	$37,051	$91,301	$17,921,678
63	$54,138	$37,163	$91,301	$17,884,514
64	$54,026	$37,275	$91,301	$17,847,239
65	$53,914	$37,388	$91,301	$17,809,851
66	$53,801	$37,501	$91,301	$17,772,350
67	$53,687	$37,614	$91,301	$17,734,736
68	$53,574	$37,728	$91,301	$17,697,008
69	$53,460	$37,842	$91,301	$17,659,167
70	$53,345	$37,956	$91,301	$17,621,211
71	$53,231	$38,071	$91,301	$17,583,140
72	$53,116	$38,186	$91,301	$17,544,954

第6年供款共

$1,095,618

第6年利息

$644,903

第6年共還本金

$450,714

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$53,000	$38,301	$91,301	$17,506,653
74	$52,885	$38,417	$91,301	$17,468,236
75	$52,769	$38,533	$91,301	$17,429,703
76	$52,652	$38,649	$91,301	$17,391,054
77	$52,535	$38,766	$91,301	$17,352,288
78	$52,418	$38,883	$91,301	$17,313,405
79	$52,301	$39,001	$91,301	$17,274,404
80	$52,183	$39,118	$91,301	$17,235,286
81	$52,065	$39,237	$91,301	$17,196,050
82	$51,946	$39,355	$91,301	$17,156,694
83	$51,828	$39,474	$91,301	$17,117,221
84	$51,708	$39,593	$91,301	$17,077,627

第7年供款共

$1,095,618

第7年利息

$628,291

第7年共還本金

$467,327

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$51,589	$39,713	$91,301	$17,037,915
86	$51,469	$39,833	$91,301	$16,998,082
87	$51,348	$39,953	$91,301	$16,958,129
88	$51,228	$40,074	$91,301	$16,918,055
89	$51,107	$40,195	$91,301	$16,877,860
90	$50,985	$40,316	$91,301	$16,837,544
91	$50,863	$40,438	$91,301	$16,797,106
92	$50,741	$40,560	$91,301	$16,756,545
93	$50,619	$40,683	$91,301	$16,715,863
94	$50,496	$40,806	$91,301	$16,675,057
95	$50,373	$40,929	$91,301	$16,634,128
96	$50,249	$41,053	$91,301	$16,593,076

第8年供款共

$1,095,618

第8年利息

$611,066

第8年共還本金

$484,552

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$50,125	$41,177	$91,301	$16,551,899
98	$50,001	$41,301	$91,301	$16,510,598
99	$49,876	$41,426	$91,301	$16,469,172
100	$49,751	$41,551	$91,301	$16,427,622
101	$49,625	$41,676	$91,301	$16,385,945
102	$49,499	$41,802	$91,301	$16,344,143
103	$49,373	$41,929	$91,301	$16,302,214
104	$49,246	$42,055	$91,301	$16,260,159
105	$49,119	$42,182	$91,301	$16,217,977
106	$48,992	$42,310	$91,301	$16,175,667
107	$48,864	$42,437	$91,301	$16,133,230
108	$48,736	$42,566	$91,301	$16,090,664

第9年供款共

$1,095,618

第9年利息

$593,206

第9年共還本金

$502,411

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$48,607	$42,694	$91,301	$16,047,970
110	$48,478	$42,823	$91,301	$16,005,147
111	$48,349	$42,953	$91,301	$15,962,194
112	$48,219	$43,082	$91,301	$15,919,112
113	$48,089	$43,212	$91,301	$15,875,899
114	$47,958	$43,343	$91,301	$15,832,556
115	$47,828	$43,474	$91,301	$15,789,082
116	$47,696	$43,605	$91,301	$15,745,477
117	$47,564	$43,737	$91,301	$15,701,740
118	$47,432	$43,869	$91,301	$15,657,871
119	$47,300	$44,002	$91,301	$15,613,869
120	$47,167	$44,135	$91,301	$15,569,735

第10年供款共

$1,095,618

第10年利息

$574,688

第10年共還本金

$520,930

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$47,034	$44,268	$91,301	$15,525,467
122	$46,900	$44,402	$91,301	$15,481,065
123	$46,766	$44,536	$91,301	$15,436,529
124	$46,631	$44,670	$91,301	$15,391,859
125	$46,496	$44,805	$91,301	$15,347,054
126	$46,361	$44,941	$91,301	$15,302,113
127	$46,225	$45,076	$91,301	$15,257,037
128	$46,089	$45,213	$91,301	$15,211,824
129	$45,952	$45,349	$91,301	$15,166,475
130	$45,815	$45,486	$91,301	$15,120,989
131	$45,678	$45,623	$91,301	$15,075,366
132	$45,540	$45,761	$91,301	$15,029,604

第11年供款共

$1,095,618

第11年利息

$555,487

第11年共還本金

$540,130

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$45,402	$45,900	$91,301	$14,983,705
134	$45,263	$46,038	$91,301	$14,937,667
135	$45,124	$46,177	$91,301	$14,891,489
136	$44,985	$46,317	$91,301	$14,845,173
137	$44,845	$46,457	$91,301	$14,798,716
138	$44,704	$46,597	$91,301	$14,752,119
139	$44,564	$46,738	$91,301	$14,705,381
140	$44,423	$46,879	$91,301	$14,658,502
141	$44,281	$47,021	$91,301	$14,611,482
142	$44,139	$47,163	$91,301	$14,564,319
143	$43,996	$47,305	$91,301	$14,517,014
144	$43,853	$47,448	$91,301	$14,469,566

第12年供款共

$1,095,618

第12年利息

$535,579

第12年共還本金

$560,038

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$43,710	$47,591	$91,301	$14,421,975
146	$43,566	$47,735	$91,301	$14,374,240
147	$43,422	$47,879	$91,301	$14,326,360
148	$43,278	$48,024	$91,301	$14,278,336
149	$43,132	$48,169	$91,301	$14,230,167
150	$42,987	$48,315	$91,301	$14,181,853
151	$42,841	$48,460	$91,301	$14,133,392
152	$42,695	$48,607	$91,301	$14,084,786
153	$42,548	$48,754	$91,301	$14,036,032
154	$42,401	$48,901	$91,301	$13,987,131
155	$42,253	$49,049	$91,301	$13,938,082
156	$42,105	$49,197	$91,301	$13,888,885

第13年供款共

$1,095,618

第13年利息

$514,937

第13年共還本金

$580,681

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$41,956	$49,345	$91,301	$13,839,540
158	$41,807	$49,495	$91,301	$13,790,045
159	$41,657	$49,644	$91,301	$13,740,401
160	$41,507	$49,794	$91,301	$13,690,607
161	$41,357	$49,944	$91,301	$13,640,663
162	$41,206	$50,095	$91,301	$13,590,568
163	$41,055	$50,247	$91,301	$13,540,321
164	$40,903	$50,398	$91,301	$13,489,923
165	$40,751	$50,551	$91,301	$13,439,372
166	$40,598	$50,703	$91,301	$13,388,669
167	$40,445	$50,857	$91,301	$13,337,812
168	$40,291	$51,010	$91,301	$13,286,802

第14年供款共

$1,095,618

第14年利息

$493,534

第14年共還本金

$602,084

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$40,137	$51,164	$91,301	$13,235,638
170	$39,983	$51,319	$91,301	$13,184,319
171	$39,828	$51,474	$91,301	$13,132,845
172	$39,672	$51,629	$91,301	$13,081,216
173	$39,516	$51,785	$91,301	$13,029,430
174	$39,360	$51,942	$91,301	$12,977,489
175	$39,203	$52,099	$91,301	$12,925,390
176	$39,045	$52,256	$91,301	$12,873,134
177	$38,888	$52,414	$91,301	$12,820,720
178	$38,729	$52,572	$91,301	$12,768,148
179	$38,570	$52,731	$91,301	$12,715,417
180	$38,411	$52,890	$91,301	$12,662,526

第15年供款共

$1,095,618

第15年利息

$471,342

第15年共還本金

$624,275

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$38,251	$53,050	$91,301	$12,609,476
182	$38,091	$53,210	$91,301	$12,556,266
183	$37,930	$53,371	$91,301	$12,502,895
184	$37,769	$53,532	$91,301	$12,449,363
185	$37,607	$53,694	$91,301	$12,395,669
186	$37,445	$53,856	$91,301	$12,341,812
187	$37,283	$54,019	$91,301	$12,287,794
188	$37,119	$54,182	$91,301	$12,233,611
189	$36,956	$54,346	$91,301	$12,179,266
190	$36,792	$54,510	$91,301	$12,124,756
191	$36,627	$54,675	$91,301	$12,070,081
192	$36,462	$54,840	$91,301	$12,015,241

第16年供款共

$1,095,618

第16年利息

$448,332

第16年共還本金

$647,285

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$36,296	$55,005	$91,301	$11,960,236
194	$36,130	$55,172	$91,301	$11,905,064
195	$35,963	$55,338	$91,301	$11,849,726
196	$35,796	$55,505	$91,301	$11,794,221
197	$35,628	$55,673	$91,301	$11,738,548
198	$35,460	$55,841	$91,301	$11,682,706
199	$35,292	$56,010	$91,301	$11,626,696
200	$35,122	$56,179	$91,301	$11,570,517
201	$34,953	$56,349	$91,301	$11,514,168
202	$34,782	$56,519	$91,301	$11,457,649
203	$34,612	$56,690	$91,301	$11,400,959
204	$34,440	$56,861	$91,301	$11,344,098

第17年供款共

$1,095,618

第17年利息

$424,475

第17年共還本金

$671,143

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$34,269	$57,033	$91,301	$11,287,065
206	$34,096	$57,205	$91,301	$11,229,860
207	$33,924	$57,378	$91,301	$11,172,482
208	$33,750	$57,551	$91,301	$11,114,931
209	$33,576	$57,725	$91,301	$11,057,206
210	$33,402	$57,899	$91,301	$10,999,307
211	$33,227	$58,074	$91,301	$10,941,232
212	$33,052	$58,250	$91,301	$10,882,982
213	$32,876	$58,426	$91,301	$10,824,556
214	$32,699	$58,602	$91,301	$10,765,954
215	$32,522	$58,779	$91,301	$10,707,175
216	$32,345	$58,957	$91,301	$10,648,218

第18年供款共

$1,095,618

第18年利息

$399,737

第18年共還本金

$695,880

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$32,166	$59,135	$91,301	$10,589,083
218	$31,988	$59,314	$91,301	$10,529,769
219	$31,809	$59,493	$91,301	$10,470,277
220	$31,629	$59,673	$91,301	$10,410,604
221	$31,449	$59,853	$91,301	$10,350,751
222	$31,268	$60,034	$91,301	$10,290,718
223	$31,087	$60,215	$91,301	$10,230,503
224	$30,905	$60,397	$91,301	$10,170,106
225	$30,722	$60,579	$91,301	$10,109,527
226	$30,539	$60,762	$91,301	$10,048,764
227	$30,356	$60,946	$91,301	$9,987,819
228	$30,172	$61,130	$91,301	$9,926,689

第19年供款共

$1,095,618

第19年利息

$374,088

第19年共還本金

$721,529

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$29,987	$61,315	$91,301	$9,865,374
230	$29,802	$61,500	$91,301	$9,803,874
231	$29,616	$61,686	$91,301	$9,742,189
232	$29,430	$61,872	$91,301	$9,680,317
233	$29,243	$62,059	$91,301	$9,618,258
234	$29,055	$62,246	$91,301	$9,556,012
235	$28,867	$62,434	$91,301	$9,493,577
236	$28,679	$62,623	$91,301	$9,430,954
237	$28,489	$62,812	$91,301	$9,368,142
238	$28,300	$63,002	$91,301	$9,305,140
239	$28,109	$63,192	$91,301	$9,241,948
240	$27,918	$63,383	$91,301	$9,178,565

第20年供款共

$1,095,618

第20年利息

$347,494

第20年共還本金

$748,124

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$27,727	$63,575	$91,301	$9,114,990
242	$27,535	$63,767	$91,301	$9,051,224
243	$27,342	$63,959	$91,301	$8,987,265
244	$27,149	$64,152	$91,301	$8,923,112
245	$26,955	$64,346	$91,301	$8,858,766
246	$26,761	$64,541	$91,301	$8,794,225
247	$26,566	$64,736	$91,301	$8,729,490
248	$26,370	$64,931	$91,301	$8,664,559
249	$26,174	$65,127	$91,301	$8,599,431
250	$25,977	$65,324	$91,301	$8,534,107
251	$25,780	$65,521	$91,301	$8,468,586
252	$25,582	$65,719	$91,301	$8,402,867

第21年供款共

$1,095,618

第21年利息

$319,919

第21年共還本金

$775,698

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$25,384	$65,918	$91,301	$8,336,949
254	$25,185	$66,117	$91,301	$8,270,832
255	$24,985	$66,317	$91,301	$8,204,515
256	$24,784	$66,517	$91,301	$8,137,998
257	$24,584	$66,718	$91,301	$8,071,280
258	$24,382	$66,919	$91,301	$8,004,361
259	$24,180	$67,122	$91,301	$7,937,239
260	$23,977	$67,324	$91,301	$7,869,915
261	$23,774	$67,528	$91,301	$7,802,387
262	$23,570	$67,732	$91,301	$7,734,655
263	$23,365	$67,936	$91,301	$7,666,719
264	$23,160	$68,142	$91,301	$7,598,577

第22年供款共

$1,095,618

第22年利息

$291,328

第22年共還本金

$804,289

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$22,954	$68,347	$91,301	$7,530,230
266	$22,748	$68,554	$91,301	$7,461,676
267	$22,540	$68,761	$91,301	$7,392,915
268	$22,333	$68,969	$91,301	$7,323,946
269	$22,124	$69,177	$91,301	$7,254,769
270	$21,915	$69,386	$91,301	$7,185,383
271	$21,706	$69,596	$91,301	$7,115,788
272	$21,496	$69,806	$91,301	$7,045,982
273	$21,285	$70,017	$91,301	$6,975,965
274	$21,073	$70,228	$91,301	$6,905,737
275	$20,861	$70,440	$91,301	$6,835,296
276	$20,648	$70,653	$91,301	$6,764,643

第23年供款共

$1,095,618

第23年利息

$261,684

第23年共還本金

$833,934

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$20,435	$70,867	$91,301	$6,693,777
278	$20,221	$71,081	$91,301	$6,622,696
279	$20,006	$71,295	$91,301	$6,551,400
280	$19,791	$71,511	$91,301	$6,479,890
281	$19,575	$71,727	$91,301	$6,408,163
282	$19,358	$71,943	$91,301	$6,336,219
283	$19,141	$72,161	$91,301	$6,264,059
284	$18,923	$72,379	$91,301	$6,191,680
285	$18,704	$72,597	$91,301	$6,119,082
286	$18,485	$72,817	$91,301	$6,046,266
287	$18,265	$73,037	$91,301	$5,973,229
288	$18,044	$73,257	$91,301	$5,899,972

第24年供款共

$1,095,618

第24年利息

$230,946

第24年共還本金

$864,672

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$17,823	$73,479	$91,301	$5,826,493
290	$17,601	$73,701	$91,301	$5,752,792
291	$17,378	$73,923	$91,301	$5,678,869
292	$17,155	$74,147	$91,301	$5,604,723
293	$16,931	$74,371	$91,301	$5,530,352
294	$16,706	$74,595	$91,301	$5,455,757
295	$16,481	$74,821	$91,301	$5,380,936
296	$16,255	$75,047	$91,301	$5,305,890
297	$16,028	$75,273	$91,301	$5,230,616
298	$15,801	$75,501	$91,301	$5,155,116
299	$15,573	$75,729	$91,301	$5,079,387
300	$15,344	$75,957	$91,301	$5,003,430

第25年供款共

$1,095,618

第25年利息

$199,076

第25年共還本金

$896,542

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$15,115	$76,187	$91,301	$4,927,243
302	$14,884	$76,417	$91,301	$4,850,826
303	$14,654	$76,648	$91,301	$4,774,178
304	$14,422	$76,879	$91,301	$4,697,298
305	$14,190	$77,112	$91,301	$4,620,186
306	$13,957	$77,345	$91,301	$4,542,842
307	$13,723	$77,578	$91,301	$4,465,263
308	$13,489	$77,813	$91,301	$4,387,451
309	$13,254	$78,048	$91,301	$4,309,403
310	$13,018	$78,283	$91,301	$4,231,120
311	$12,782	$78,520	$91,301	$4,152,600
312	$12,544	$78,757	$91,301	$4,073,842

第26年供款共

$1,095,618

第26年利息

$166,031

第26年共還本金

$929,587

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$12,306	$78,995	$91,301	$3,994,847
314	$12,068	$79,234	$91,301	$3,915,614
315	$11,828	$79,473	$91,301	$3,836,141
316	$11,588	$79,713	$91,301	$3,756,427
317	$11,348	$79,954	$91,301	$3,676,474
318	$11,106	$80,195	$91,301	$3,596,278
319	$10,864	$80,438	$91,301	$3,515,840
320	$10,621	$80,681	$91,301	$3,435,160
321	$10,377	$80,924	$91,301	$3,354,235
322	$10,133	$81,169	$91,301	$3,273,066
323	$9,887	$81,414	$91,301	$3,191,652
324	$9,641	$81,660	$91,301	$3,109,992

第27年供款共

$1,095,618

第27年利息

$131,767

第27年共還本金

$963,850

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$9,395	$81,907	$91,301	$3,028,086
326	$9,147	$82,154	$91,301	$2,945,931
327	$8,899	$82,402	$91,301	$2,863,529
328	$8,650	$82,651	$91,301	$2,780,878
329	$8,401	$82,901	$91,301	$2,697,977
330	$8,150	$83,151	$91,301	$2,614,826
331	$7,899	$83,403	$91,301	$2,531,423
332	$7,647	$83,654	$91,301	$2,447,769
333	$7,394	$83,907	$91,301	$2,363,862
334	$7,141	$84,161	$91,301	$2,279,701
335	$6,887	$84,415	$91,301	$2,195,286
336	$6,632	$84,670	$91,301	$2,110,616

第28年供款共

$1,095,618

第28年利息

$96,242

第28年共還本金

$999,376

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$6,376	$84,926	$91,301	$2,025,690
338	$6,119	$85,182	$91,301	$1,940,508
339	$5,862	$85,440	$91,301	$1,855,069
340	$5,604	$85,698	$91,301	$1,769,371
341	$5,345	$85,956	$91,301	$1,683,415
342	$5,085	$86,216	$91,301	$1,597,198
343	$4,825	$86,477	$91,301	$1,510,722
344	$4,564	$86,738	$91,301	$1,423,984
345	$4,302	$87,000	$91,301	$1,336,984
346	$4,039	$87,263	$91,301	$1,249,722
347	$3,775	$87,526	$91,301	$1,162,195
348	$3,511	$87,791	$91,301	$1,074,405

第29年供款共

$1,095,618

第29年利息

$59,406

第29年共還本金

$1,036,212

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$3,246	$88,056	$91,301	$986,349
350	$2,980	$88,322	$91,301	$898,027
351	$2,713	$88,589	$91,301	$809,438
352	$2,445	$88,856	$91,301	$720,582
353	$2,177	$89,125	$91,301	$631,457
354	$1,908	$89,394	$91,301	$542,063
355	$1,637	$89,664	$91,301	$452,399
356	$1,367	$89,935	$91,301	$362,464
357	$1,095	$90,207	$91,301	$272,258
358	$822	$90,479	$91,301	$181,779
359	$549	$90,752	$91,301	$91,026
360	$275	$91,026	$91,301	$0

第30年供款共

$1,095,618

第30年利息

$21,213

第30年共還本金

$1,074,405

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$21,178,530

免责声明

笋盘推介

按揭保险费
info