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$21,717,629

每月供款
$95,133

首期

$-12,860,000

总贷款额

$20,860,000

總利息

$13,387,629

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-12,530,000

$190,265

置业成本总预算

HK$-12,530,000

首期

$-12,860,000
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

$190,265

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

马鞍山海典湾

thumb_up

海典湾 3房1套连储物房换楼首选

实

688 呎

@13,081

建

922 呎

@9,761

local_fire_department 至HIT

售$900 万

实

688 呎

@13,081

建

922 呎

@9,761

售$900 万

local_fire_department 至HIT

西贡泰湖阁

thumb_up

近市全海景连天台

建

700 呎

@10,714

real_estate_agent 罕有放盘

售$750 万

建

700 呎

@10,714

售$750 万

real_estate_agent 罕有放盘

VR实景

沙田沙田第一城

thumb_up

第一城91校网连工人套房

实

819 呎

@10,745

建

980 呎

@8,980

local_offer 低水笋价

售$880 万

实

819 呎

@10,745

建

980 呎

@8,980

售$880 万

local_offer 低水笋价

西贡逸珑海滙第02座

thumb_up

西贡逸珑海滙

实

704 呎

@12,074

local_offer 低水笋价

售$850 万

实

704 呎

@12,074

售$850 万

local_offer 低水笋价

马鞍山晓峰湾畔第04座

thumb_up

晓峰湾畔 **开扬海景,套3房2厅,雅致装修**

实

653 呎

@12,098

建

827 呎

@9,553

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

售$790 万

实

653 呎

@12,098

建

827 呎

@9,553

售$790 万

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

沙田田园阁

thumb_up

优质阔落三房套　近马铁站方便！！

实

633 呎

@11,848

local_fire_department 至HIT real_estate_agent 罕有放盘

售$750 万

实

633 呎

@11,848

售$750 万

local_fire_department 至HIT real_estate_agent 罕有放盘

VR实景

马鞍山迎海第01期第02座

thumb_up

地鐡站4分钟到邻近商场西南海景2房

实

534 呎

@14,944

建

677 呎

@11,787

local_fire_department 至HIT local_offer 低水笋价

售$798 万

实

534 呎

@14,944

建

677 呎

@11,787

售$798 万

local_fire_department 至HIT local_offer 低水笋价

西贡逸珑海滙连大花园

thumb_up

特色户地下连大花园

实

492 呎

@18,293

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 pets 爱竉必选

售$900 万

实

492 呎

@18,293

售$900 万

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 pets 爱竉必选

马鞍山井头村

thumb_up

~*楼新地下,单边,方便~罕有放盘*~

建

700 呎

@10,000

local_fire_department 至HIT

售$700 万

建

700 呎

@10,000

售$700 万

local_fire_department 至HIT

马鞍山嘉华星涛湾第02座

thumb_up

全海景******可另连车位

实

541 呎

@15,342

建

736 呎

@11,277

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

售$830 万

实

541 呎

@15,342

建

736 呎

@11,277

售$830 万

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

马鞍山岚岸第05座

thumb_up

3房(1套) 企理单边岚岸

实

660 呎

@12,727

建

898 呎

@9,354

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 flight_takeoff 移民急让

售$840 万

实

660 呎

@12,727

建

898 呎

@9,354

售$840 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 flight_takeoff 移民急让

沙田玖珑山

thumb_up

九肚山开扬园林景观^宁静舒适2房[屋苑专属客车直达大围MTR站].

实

657 呎

@13,546

local_fire_department 至HIT directions_run 即走 pets 爱竉必选 price_change 蚀让盘

售$890 万

实

657 呎

@13,546

售$890 万

local_fire_department 至HIT directions_run 即走 pets 爱竉必选 price_change 蚀让盘

利率	15年	20年	25年	30年
1.000	$124,846	$95,934	$78,616	$67,094
1.500	$129,487	$100,659	$83,427	$71,992
2.000	$134,236	$105,527	$88,416	$77,103
2.500	$139,092	$110,538	$93,581	$82,422
3.000	$144,055	$115,689	$98,920	$87,947
3.500	$149,124	$120,980	$104,430	$93,671
3.625	$150,408	$122,324	$105,834	$95,132
4.000	$154,299	$126,407	$110,107	$99,589
4.500	$159,578	$131,971	$115,947	$105,695
5.000	$164,960	$137,667	$121,945	$111,981
5.500	$170,444	$143,493	$128,099	$118,441
6.000	$176,029	$149,448	$134,401	$125,066

每月供款$95,133

年期

30年

贷款金额

$20,860,000

總利息

$13,387,629

总贷款连利息

$34,247,629

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$63,015	$32,118	$95,132	$20,827,882
2	$62,918	$32,215	$95,132	$20,795,668
3	$62,820	$32,312	$95,132	$20,763,355
4	$62,723	$32,410	$95,132	$20,730,946
5	$62,625	$32,508	$95,132	$20,698,438
6	$62,527	$32,606	$95,132	$20,665,832
7	$62,428	$32,704	$95,132	$20,633,128
8	$62,329	$32,803	$95,132	$20,600,325
9	$62,230	$32,902	$95,132	$20,567,423
10	$62,131	$33,002	$95,132	$20,534,421
11	$62,031	$33,101	$95,132	$20,501,320
12	$61,931	$33,201	$95,132	$20,468,119

第1年供款共

$1,141,588

第1年利息

$749,707

第1年共還本金

$391,881

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$61,831	$33,302	$95,132	$20,434,817
14	$61,730	$33,402	$95,132	$20,401,415
15	$61,629	$33,503	$95,132	$20,367,912
16	$61,528	$33,604	$95,132	$20,334,308
17	$61,427	$33,706	$95,132	$20,300,602
18	$61,325	$33,808	$95,132	$20,266,795
19	$61,223	$33,910	$95,132	$20,232,885
20	$61,120	$34,012	$95,132	$20,198,873
21	$61,017	$34,115	$95,132	$20,164,758
22	$60,914	$34,218	$95,132	$20,130,540
23	$60,811	$34,321	$95,132	$20,096,219
24	$60,707	$34,425	$95,132	$20,061,794

第2年供款共

$1,141,588

第2年利息

$735,263

第2年共還本金

$406,325

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$60,603	$34,529	$95,132	$20,027,265
26	$60,499	$34,633	$95,132	$19,992,632
27	$60,394	$34,738	$95,132	$19,957,894
28	$60,289	$34,843	$95,132	$19,923,051
29	$60,184	$34,948	$95,132	$19,888,103
30	$60,079	$35,054	$95,132	$19,853,049
31	$59,973	$35,160	$95,132	$19,817,890
32	$59,867	$35,266	$95,132	$19,782,624
33	$59,760	$35,372	$95,132	$19,747,252
34	$59,653	$35,479	$95,132	$19,711,772
35	$59,546	$35,586	$95,132	$19,676,186
36	$59,438	$35,694	$95,132	$19,640,492

第3年供款共

$1,141,588

第3年利息

$720,286

第3年共還本金

$421,302

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$59,331	$35,802	$95,132	$19,604,691
38	$59,223	$35,910	$95,132	$19,568,781
39	$59,114	$36,018	$95,132	$19,532,763
40	$59,005	$36,127	$95,132	$19,496,635
41	$58,896	$36,236	$95,132	$19,460,399
42	$58,787	$36,346	$95,132	$19,424,054
43	$58,677	$36,455	$95,132	$19,387,598
44	$58,567	$36,566	$95,132	$19,351,033
45	$58,456	$36,676	$95,132	$19,314,356
46	$58,345	$36,787	$95,132	$19,277,570
47	$58,234	$36,898	$95,132	$19,240,672
48	$58,123	$37,009	$95,132	$19,203,662

第4年供款共

$1,141,588

第4年利息

$704,758

第4年共還本金

$436,830

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$58,011	$37,121	$95,132	$19,166,541
50	$57,899	$37,233	$95,132	$19,129,308
51	$57,786	$37,346	$95,132	$19,091,962
52	$57,674	$37,459	$95,132	$19,054,503
53	$57,560	$37,572	$95,132	$19,016,931
54	$57,447	$37,685	$95,132	$18,979,246
55	$57,333	$37,799	$95,132	$18,941,447
56	$57,219	$37,913	$95,132	$18,903,533
57	$57,104	$38,028	$95,132	$18,865,506
58	$56,990	$38,143	$95,132	$18,827,363
59	$56,874	$38,258	$95,132	$18,789,105
60	$56,759	$38,374	$95,132	$18,750,731

第5年供款共

$1,141,588

第5年利息

$688,657

第5年共還本金

$452,931

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$56,643	$38,489	$95,132	$18,712,242
62	$56,527	$38,606	$95,132	$18,673,636
63	$56,410	$38,722	$95,132	$18,634,914
64	$56,293	$38,839	$95,132	$18,596,074
65	$56,176	$38,957	$95,132	$18,557,118
66	$56,058	$39,074	$95,132	$18,518,043
67	$55,940	$39,192	$95,132	$18,478,851
68	$55,822	$39,311	$95,132	$18,439,540
69	$55,703	$39,430	$95,132	$18,400,111
70	$55,584	$39,549	$95,132	$18,360,562
71	$55,464	$39,668	$95,132	$18,320,894
72	$55,344	$39,788	$95,132	$18,281,106

第6年供款共

$1,141,588

第6年利息

$671,962

第6年共還本金

$469,625

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$55,224	$39,908	$95,132	$18,241,198
74	$55,104	$40,029	$95,132	$18,201,169
75	$54,983	$40,150	$95,132	$18,161,020
76	$54,861	$40,271	$95,132	$18,120,749
77	$54,740	$40,393	$95,132	$18,080,356
78	$54,618	$40,515	$95,132	$18,039,842
79	$54,495	$40,637	$95,132	$17,999,205
80	$54,373	$40,760	$95,132	$17,958,445
81	$54,249	$40,883	$95,132	$17,917,562
82	$54,126	$41,006	$95,132	$17,876,556
83	$54,002	$41,130	$95,132	$17,835,426
84	$53,878	$41,254	$95,132	$17,794,171

第7年供款共

$1,141,588

第7年利息

$654,653

第7年共還本金

$486,935

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$53,753	$41,379	$95,132	$17,752,792
86	$53,628	$41,504	$95,132	$17,711,288
87	$53,503	$41,629	$95,132	$17,669,659
88	$53,377	$41,755	$95,132	$17,627,903
89	$53,251	$41,881	$95,132	$17,586,022
90	$53,124	$42,008	$95,132	$17,544,014
91	$52,998	$42,135	$95,132	$17,501,879
92	$52,870	$42,262	$95,132	$17,459,617
93	$52,743	$42,390	$95,132	$17,417,228
94	$52,615	$42,518	$95,132	$17,374,710
95	$52,486	$42,646	$95,132	$17,332,064
96	$52,357	$42,775	$95,132	$17,289,289

第8年供款共

$1,141,588

第8年利息

$636,705

第8年共還本金

$504,883

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$52,228	$42,904	$95,132	$17,246,384
98	$52,098	$43,034	$95,132	$17,203,351
99	$51,968	$43,164	$95,132	$17,160,187
100	$51,838	$43,294	$95,132	$17,116,892
101	$51,707	$43,425	$95,132	$17,073,467
102	$51,576	$43,556	$95,132	$17,029,911
103	$51,445	$43,688	$95,132	$16,986,223
104	$51,313	$43,820	$95,132	$16,942,404
105	$51,180	$43,952	$95,132	$16,898,452
106	$51,047	$44,085	$95,132	$16,854,367
107	$50,914	$44,218	$95,132	$16,810,149
108	$50,781	$44,352	$95,132	$16,765,797

第9年供款共

$1,141,588

第9年利息

$618,096

第9年共還本金

$523,492

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$50,647	$44,486	$95,132	$16,721,311
110	$50,512	$44,620	$95,132	$16,676,691
111	$50,378	$44,755	$95,132	$16,631,937
112	$50,242	$44,890	$95,132	$16,587,047
113	$50,107	$45,026	$95,132	$16,542,021
114	$49,971	$45,162	$95,132	$16,496,859
115	$49,834	$45,298	$95,132	$16,451,561
116	$49,697	$45,435	$95,132	$16,406,126
117	$49,560	$45,572	$95,132	$16,360,554
118	$49,423	$45,710	$95,132	$16,314,844
119	$49,284	$45,848	$95,132	$16,268,997
120	$49,146	$45,986	$95,132	$16,223,010

第10年供款共

$1,141,588

第10年利息

$598,801

第10年共還本金

$542,787

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$49,007	$46,125	$95,132	$16,176,885
122	$48,868	$46,265	$95,132	$16,130,620
123	$48,728	$46,404	$95,132	$16,084,216
124	$48,588	$46,545	$95,132	$16,037,671
125	$48,447	$46,685	$95,132	$15,990,986
126	$48,306	$46,826	$95,132	$15,944,160
127	$48,165	$46,968	$95,132	$15,897,192
128	$48,023	$47,110	$95,132	$15,850,083
129	$47,880	$47,252	$95,132	$15,802,831
130	$47,738	$47,395	$95,132	$15,755,436
131	$47,595	$47,538	$95,132	$15,707,899
132	$47,451	$47,681	$95,132	$15,660,217

第11年供款共

$1,141,588

第11年利息

$578,795

第11年共還本金

$562,793

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$47,307	$47,825	$95,132	$15,612,392
134	$47,162	$47,970	$95,132	$15,564,422
135	$47,018	$48,115	$95,132	$15,516,307
136	$46,872	$48,260	$95,132	$15,468,047
137	$46,726	$48,406	$95,132	$15,419,641
138	$46,580	$48,552	$95,132	$15,371,089
139	$46,433	$48,699	$95,132	$15,322,390
140	$46,286	$48,846	$95,132	$15,273,544
141	$46,139	$48,993	$95,132	$15,224,551
142	$45,991	$49,141	$95,132	$15,175,409
143	$45,842	$49,290	$95,132	$15,126,119
144	$45,693	$49,439	$95,132	$15,076,681

第12年供款共

$1,141,588

第12年利息

$558,051

第12年共還本金

$583,537

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$45,544	$49,588	$95,132	$15,027,093
146	$45,394	$49,738	$95,132	$14,977,355
147	$45,244	$49,888	$95,132	$14,927,466
148	$45,093	$50,039	$95,132	$14,877,427
149	$44,942	$50,190	$95,132	$14,827,237
150	$44,791	$50,342	$95,132	$14,776,896
151	$44,639	$50,494	$95,132	$14,726,402
152	$44,486	$50,646	$95,132	$14,675,756
153	$44,333	$50,799	$95,132	$14,624,956
154	$44,180	$50,953	$95,132	$14,574,004
155	$44,026	$51,107	$95,132	$14,522,897
156	$43,871	$51,261	$95,132	$14,471,636

第13年供款共

$1,141,588

第13年利息

$536,543

第13年共還本金

$605,045

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$43,716	$51,416	$95,132	$14,420,220
158	$43,561	$51,571	$95,132	$14,368,649
159	$43,405	$51,727	$95,132	$14,316,922
160	$43,249	$51,883	$95,132	$14,265,038
161	$43,092	$52,040	$95,132	$14,212,998
162	$42,935	$52,197	$95,132	$14,160,801
163	$42,777	$52,355	$95,132	$14,108,446
164	$42,619	$52,513	$95,132	$14,055,933
165	$42,461	$52,672	$95,132	$14,003,262
166	$42,302	$52,831	$95,132	$13,950,431
167	$42,142	$52,990	$95,132	$13,897,441
168	$41,982	$53,150	$95,132	$13,844,290

第14年供款共

$1,141,588

第14年利息

$514,242

第14年共還本金

$627,346

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$41,821	$53,311	$95,132	$13,790,979
170	$41,660	$53,472	$95,132	$13,737,507
171	$41,499	$53,634	$95,132	$13,683,873
172	$41,337	$53,796	$95,132	$13,630,078
173	$41,174	$53,958	$95,132	$13,576,120
174	$41,011	$54,121	$95,132	$13,521,999
175	$40,848	$54,285	$95,132	$13,467,714
176	$40,684	$54,449	$95,132	$13,413,265
177	$40,519	$54,613	$95,132	$13,358,652
178	$40,354	$54,778	$95,132	$13,303,874
179	$40,189	$54,944	$95,132	$13,248,931
180	$40,023	$55,109	$95,132	$13,193,821

第15年供款共

$1,141,588

第15年利息

$491,119

第15年共還本金

$650,469

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$39,856	$55,276	$95,132	$13,138,545
182	$39,689	$55,443	$95,132	$13,083,102
183	$39,522	$55,610	$95,132	$13,027,492
184	$39,354	$55,778	$95,132	$12,971,714
185	$39,185	$55,947	$95,132	$12,915,767
186	$39,016	$56,116	$95,132	$12,859,651
187	$38,847	$56,285	$95,132	$12,803,365
188	$38,677	$56,455	$95,132	$12,746,910
189	$38,506	$56,626	$95,132	$12,690,284
190	$38,335	$56,797	$95,132	$12,633,487
191	$38,164	$56,969	$95,132	$12,576,518
192	$37,992	$57,141	$95,132	$12,519,377

第16年供款共

$1,141,588

第16年利息

$467,144

第16年共還本金

$674,444

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$37,819	$57,313	$95,132	$12,462,064
194	$37,646	$57,486	$95,132	$12,404,578
195	$37,472	$57,660	$95,132	$12,346,917
196	$37,298	$57,834	$95,132	$12,289,083
197	$37,123	$58,009	$95,132	$12,231,074
198	$36,948	$58,184	$95,132	$12,172,890
199	$36,772	$58,360	$95,132	$12,114,530
200	$36,596	$58,536	$95,132	$12,055,993
201	$36,419	$58,713	$95,132	$11,997,280
202	$36,242	$58,891	$95,132	$11,938,390
203	$36,064	$59,068	$95,132	$11,879,321
204	$35,885	$59,247	$95,132	$11,820,074

第17年供款共

$1,141,588

第17年利息

$442,285

第17年共還本金

$699,303

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$35,706	$59,426	$95,132	$11,760,649
206	$35,527	$59,605	$95,132	$11,701,043
207	$35,347	$59,785	$95,132	$11,641,258
208	$35,166	$59,966	$95,132	$11,581,292
209	$34,985	$60,147	$95,132	$11,521,145
210	$34,803	$60,329	$95,132	$11,460,816
211	$34,621	$60,511	$95,132	$11,400,305
212	$34,438	$60,694	$95,132	$11,339,611
213	$34,255	$60,877	$95,132	$11,278,734
214	$34,071	$61,061	$95,132	$11,217,673
215	$33,887	$61,246	$95,132	$11,156,427
216	$33,702	$61,431	$95,132	$11,094,996

第18年供款共

$1,141,588

第18年利息

$416,510

第18年共還本金

$725,078

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$33,516	$61,616	$95,132	$11,033,380
218	$33,330	$61,802	$95,132	$10,971,578
219	$33,143	$61,989	$95,132	$10,909,589
220	$32,956	$62,176	$95,132	$10,847,413
221	$32,768	$62,364	$95,132	$10,785,049
222	$32,580	$62,552	$95,132	$10,722,496
223	$32,391	$62,741	$95,132	$10,659,755
224	$32,201	$62,931	$95,132	$10,596,824
225	$32,011	$63,121	$95,132	$10,533,703
226	$31,821	$63,312	$95,132	$10,470,391
227	$31,629	$63,503	$95,132	$10,406,888
228	$31,437	$63,695	$95,132	$10,343,193

第19年供款共

$1,141,588

第19年利息

$389,784

第19年共還本金

$751,803

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$31,245	$63,887	$95,132	$10,279,306
230	$31,052	$64,080	$95,132	$10,215,226
231	$30,858	$64,274	$95,132	$10,150,952
232	$30,664	$64,468	$95,132	$10,086,484
233	$30,470	$64,663	$95,132	$10,021,821
234	$30,274	$64,858	$95,132	$9,956,963
235	$30,078	$65,054	$95,132	$9,891,909
236	$29,882	$65,250	$95,132	$9,826,659
237	$29,685	$65,448	$95,132	$9,761,211
238	$29,487	$65,645	$95,132	$9,695,566
239	$29,289	$65,844	$95,132	$9,629,722
240	$29,090	$66,043	$95,132	$9,563,680

第20年供款共

$1,141,588

第20年利息

$362,074

第20年共還本金

$779,514

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$28,890	$66,242	$95,132	$9,497,438
242	$28,690	$66,442	$95,132	$9,430,995
243	$28,489	$66,643	$95,132	$9,364,353
244	$28,288	$66,844	$95,132	$9,297,508
245	$28,086	$67,046	$95,132	$9,230,462
246	$27,884	$67,249	$95,132	$9,163,214
247	$27,681	$67,452	$95,132	$9,095,762
248	$27,477	$67,656	$95,132	$9,028,106
249	$27,272	$67,860	$95,132	$8,960,247
250	$27,067	$68,065	$95,132	$8,892,182
251	$26,862	$68,271	$95,132	$8,823,911
252	$26,656	$68,477	$95,132	$8,755,434

第21年供款共

$1,141,588

第21年利息

$333,342

第21年共還本金

$808,245

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$26,449	$68,684	$95,132	$8,686,751
254	$26,241	$68,891	$95,132	$8,617,860
255	$26,033	$69,099	$95,132	$8,548,761
256	$25,824	$69,308	$95,132	$8,479,453
257	$25,615	$69,517	$95,132	$8,409,935
258	$25,405	$69,727	$95,132	$8,340,208
259	$25,194	$69,938	$95,132	$8,270,270
260	$24,983	$70,149	$95,132	$8,200,121
261	$24,771	$70,361	$95,132	$8,129,760
262	$24,559	$70,574	$95,132	$8,059,186
263	$24,345	$70,787	$95,132	$7,988,399
264	$24,132	$71,001	$95,132	$7,917,399

第22年供款共

$1,141,588

第22年利息

$303,552

第22年共還本金

$838,036

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$23,917	$71,215	$95,132	$7,846,184
266	$23,702	$71,430	$95,132	$7,774,753
267	$23,486	$71,646	$95,132	$7,703,107
268	$23,270	$71,862	$95,132	$7,631,245
269	$23,053	$72,080	$95,132	$7,559,165
270	$22,835	$72,297	$95,132	$7,486,868
271	$22,617	$72,516	$95,132	$7,414,352
272	$22,398	$72,735	$95,132	$7,341,617
273	$22,178	$72,954	$95,132	$7,268,663
274	$21,957	$73,175	$95,132	$7,195,488
275	$21,736	$73,396	$95,132	$7,122,092
276	$21,515	$73,618	$95,132	$7,048,474

第23年供款共

$1,141,588

第23年利息

$272,663

第23年共還本金

$868,924

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$21,292	$73,840	$95,132	$6,974,634
278	$21,069	$74,063	$95,132	$6,900,571
279	$20,845	$74,287	$95,132	$6,826,284
280	$20,621	$74,511	$95,132	$6,751,773
281	$20,396	$74,736	$95,132	$6,677,037
282	$20,170	$74,962	$95,132	$6,602,075
283	$19,944	$75,189	$95,132	$6,526,886
284	$19,717	$75,416	$95,132	$6,451,471
285	$19,489	$75,643	$95,132	$6,375,827
286	$19,260	$75,872	$95,132	$6,299,955
287	$19,031	$76,101	$95,132	$6,223,854
288	$18,801	$76,331	$95,132	$6,147,523

第24年供款共

$1,141,588

第24年利息

$240,636

第24年共還本金

$900,952

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$18,571	$76,562	$95,132	$6,070,961
290	$18,339	$76,793	$95,132	$5,994,168
291	$18,107	$77,025	$95,132	$5,917,143
292	$17,875	$77,258	$95,132	$5,839,886
293	$17,641	$77,491	$95,132	$5,762,395
294	$17,407	$77,725	$95,132	$5,684,670
295	$17,172	$77,960	$95,132	$5,606,710
296	$16,937	$78,195	$95,132	$5,528,514
297	$16,701	$78,432	$95,132	$5,450,083
298	$16,464	$78,669	$95,132	$5,371,414
299	$16,226	$78,906	$95,132	$5,292,508
300	$15,988	$79,145	$95,132	$5,213,364

第25年供款共

$1,141,588

第25年利息

$207,428

第25年共還本金

$934,159

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$15,749	$79,384	$95,132	$5,133,980
302	$15,509	$79,623	$95,132	$5,054,357
303	$15,268	$79,864	$95,132	$4,974,493
304	$15,027	$80,105	$95,132	$4,894,388
305	$14,785	$80,347	$95,132	$4,814,040
306	$14,542	$80,590	$95,132	$4,733,450
307	$14,299	$80,833	$95,132	$4,652,617
308	$14,055	$81,078	$95,132	$4,571,540
309	$13,810	$81,322	$95,132	$4,490,217
310	$13,564	$81,568	$95,132	$4,408,649
311	$13,318	$81,815	$95,132	$4,326,835
312	$13,071	$82,062	$95,132	$4,244,773

第26年供款共

$1,141,588

第26年利息

$172,997

第26年共還本金

$968,591

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$12,823	$82,310	$95,132	$4,162,463
314	$12,574	$82,558	$95,132	$4,079,905
315	$12,325	$82,808	$95,132	$3,997,098
316	$12,075	$83,058	$95,132	$3,914,040
317	$11,824	$83,309	$95,132	$3,830,731
318	$11,572	$83,560	$95,132	$3,747,171
319	$11,320	$83,813	$95,132	$3,663,358
320	$11,066	$84,066	$95,132	$3,579,292
321	$10,812	$84,320	$95,132	$3,494,972
322	$10,558	$84,575	$95,132	$3,410,398
323	$10,302	$84,830	$95,132	$3,325,568
324	$10,046	$85,086	$95,132	$3,240,481

第27年供款共

$1,141,588

第27年利息

$137,296

第27年共還本金

$1,004,291

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$9,789	$85,343	$95,132	$3,155,138
326	$9,531	$85,601	$95,132	$3,069,537
327	$9,273	$85,860	$95,132	$2,983,677
328	$9,013	$86,119	$95,132	$2,897,558
329	$8,753	$86,379	$95,132	$2,811,179
330	$8,492	$86,640	$95,132	$2,724,539
331	$8,230	$86,902	$95,132	$2,637,637
332	$7,968	$87,164	$95,132	$2,550,472
333	$7,705	$87,428	$95,132	$2,463,045
334	$7,440	$87,692	$95,132	$2,375,353
335	$7,176	$87,957	$95,132	$2,287,396
336	$6,910	$88,222	$95,132	$2,199,173

第28年供款共

$1,141,588

第28年利息

$100,280

第28年共還本金

$1,041,308

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$6,643	$88,489	$95,132	$2,110,684
338	$6,376	$88,756	$95,132	$2,021,928
339	$6,108	$89,024	$95,132	$1,932,904
340	$5,839	$89,293	$95,132	$1,843,610
341	$5,569	$89,563	$95,132	$1,754,047
342	$5,299	$89,834	$95,132	$1,664,214
343	$5,027	$90,105	$95,132	$1,574,109
344	$4,755	$90,377	$95,132	$1,483,732
345	$4,482	$90,650	$95,132	$1,393,081
346	$4,208	$90,924	$95,132	$1,302,157
347	$3,934	$91,199	$95,132	$1,210,959
348	$3,658	$91,474	$95,132	$1,119,485

第29年供款共

$1,141,588

第29年利息

$61,899

第29年共還本金

$1,079,689

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$3,382	$91,751	$95,132	$1,027,734
350	$3,105	$92,028	$95,132	$935,706
351	$2,827	$92,306	$95,132	$843,401
352	$2,548	$92,585	$95,132	$750,816
353	$2,268	$92,864	$95,132	$657,952
354	$1,988	$93,145	$95,132	$564,807
355	$1,706	$93,426	$95,132	$471,381
356	$1,424	$93,708	$95,132	$377,673
357	$1,141	$93,991	$95,132	$283,681
358	$857	$94,275	$95,132	$189,406
359	$572	$94,560	$95,132	$94,846
360	$287	$94,846	$95,132	$0

第30年供款共

$1,141,588

第30年利息

$22,103

第30年共還本金

$1,119,485

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$21,717,629

免责声明

笋盘推介

按揭保险费
info