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$24,480,416

每月供款
$109,613

首期

$-15,310,000

总贷款额

$23,310,000

總利息

$16,150,416

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-14,980,000

$219,225

置业成本总预算

HK$-14,980,000

首期

$-15,310,000
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

$219,225

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

西贡逸珑园靓装即买即住

thumb_up

西贡市低密度豪宅

实

525 呎

@13,714

local_fire_department 至HIT local_offer 低水笋价

售$720 万

实

525 呎

@13,714

售$720 万

local_fire_department 至HIT local_offer 低水笋价

粉岭牵晴间第10座

thumb_up

牵晴间罕有三房公路景

实

556 呎

@14,388

建

758 呎

@10,554

pets 爱竉必选

售$800 万

实

556 呎

@14,388

建

758 呎

@10,554

售$800 万

pets 爱竉必选

马鞍山银湖天峰第08座

thumb_up

高层海景优质两房

实

541 呎

@14,566

建

711 呎

@11,083

hotel_class 楼王 local_offer 低水笋价 vpn_key 有匙即睇 pets 爱竉必选

售$788 万

实

541 呎

@14,566

建

711 呎

@11,083

售$788 万

hotel_class 楼王 local_offer 低水笋价 vpn_key 有匙即睇 pets 爱竉必选

大埔沙田段大埔公路

thumb_up

别墅屋罕有

建

612 呎

@11,438

售$700 万

建

612 呎

@11,438

售$700 万

清水湾 HENG MEI DENG

thumb_up

Spacious Village House

建

700 呎

@10,714

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇

售$750 万

建

700 呎

@10,714

售$750 万

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇

KOL实拍 VR实景

马鞍山云海第01期

thumb_up

难得一房有放盘!!!新鸿基楼!24小时FREE GYM ROOM

实

382 呎

@18,325

local_fire_department 至HIT

售$700 万

实

382 呎

@18,325

售$700 万

local_fire_department 至HIT

马鞍山迎海第04期骏岸第08座

thumb_up

2房2厅东北迎海

实

512 呎

@14,648

local_fire_department 至HIT hotel_class 楼王 flight_takeoff 移民急让 pets 爱竉必选

售$750 万

实

512 呎

@14,648

售$750 万

local_fire_department 至HIT hotel_class 楼王 flight_takeoff 移民急让 pets 爱竉必选

马鞍山晓峰湾畔第05座

thumb_up

晓峰湾畔三房前排海必睇

实

653 呎

@12,711

建

827 呎

@10,036

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 flight_takeoff 移民急让

售$830 万

实

653 呎

@12,711

建

827 呎

@10,036

售$830 万

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 flight_takeoff 移民急让

马鞍山听涛雅苑第06座

thumb_up

听涛雅苑-大两房-内园池景

实

526 呎

@13,688

建

656 呎

@10,976

local_fire_department 至HIT

售$720 万

实

526 呎

@13,688

建

656 呎

@10,976

售$720 万

local_fire_department 至HIT

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

马鞍山云海第01期香海臺第01座

thumb_up

低密度豪宅内园池景靓靓一房

实

382 呎

@18,325

local_fire_department 至HIT real_estate_agent 罕有放盘 verified 首置必买 pets 爱竉必选

售$700 万

实

382 呎

@18,325

售$700 万

local_fire_department 至HIT real_estate_agent 罕有放盘 verified 首置必买 pets 爱竉必选

VR实景

马鞍山迎海第02期星湾第19座

thumb_up

迎海第02期星湾高层靓装笋

实

497 呎

@14,085

vpn_key 有匙即睇

售$700 万

实

497 呎

@14,085

售$700 万

vpn_key 有匙即睇

利率	15年	20年	25年	30年
1.000	$139,509	$107,201	$87,849	$74,974
1.500	$144,695	$112,481	$93,225	$80,448
2.000	$150,002	$117,921	$98,800	$86,158
2.500	$155,429	$123,520	$104,573	$92,103
3.000	$160,975	$129,277	$110,539	$98,276
3.500	$166,639	$135,189	$116,695	$104,672
3.875	$170,965	$139,723	$121,436	$109,612
4.000	$172,421	$141,254	$123,039	$111,286
4.500	$178,320	$147,471	$129,565	$118,108
5.000	$184,334	$153,836	$136,268	$125,133
5.500	$190,462	$160,347	$143,144	$132,352
6.000	$196,703	$167,000	$150,187	$139,755

每月供款$109,613

年期

30年

贷款金额

$23,310,000

總利息

$16,150,416

总贷款连利息

$39,460,416

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$75,272	$34,340	$109,612	$23,275,660
2	$75,161	$34,451	$109,612	$23,241,208
3	$75,050	$34,563	$109,612	$23,206,646
4	$74,938	$34,674	$109,612	$23,171,972
5	$74,826	$34,786	$109,612	$23,137,186
6	$74,714	$34,898	$109,612	$23,102,287
7	$74,601	$35,011	$109,612	$23,067,276
8	$74,488	$35,124	$109,612	$23,032,152
9	$74,375	$35,238	$109,612	$22,996,914
10	$74,261	$35,351	$109,612	$22,961,563
11	$74,147	$35,466	$109,612	$22,926,097
12	$74,032	$35,580	$109,612	$22,890,517

第1年供款共

$1,315,347

第1年利息

$895,864

第1年共還本金

$419,483

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$73,917	$35,695	$109,612	$22,854,822
14	$73,802	$35,810	$109,612	$22,819,012
15	$73,686	$35,926	$109,612	$22,783,086
16	$73,570	$36,042	$109,612	$22,747,044
17	$73,454	$36,158	$109,612	$22,710,886
18	$73,337	$36,275	$109,612	$22,674,611
19	$73,220	$36,392	$109,612	$22,638,219
20	$73,103	$36,510	$109,612	$22,601,709
21	$72,985	$36,628	$109,612	$22,565,081
22	$72,866	$36,746	$109,612	$22,528,336
23	$72,748	$36,865	$109,612	$22,491,471
24	$72,629	$36,984	$109,612	$22,454,488

第2年供款共

$1,315,347

第2年利息

$879,318

第2年共還本金

$436,030

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$72,509	$37,103	$109,612	$22,417,385
26	$72,389	$37,223	$109,612	$22,380,162
27	$72,269	$37,343	$109,612	$22,342,819
28	$72,149	$37,464	$109,612	$22,305,355
29	$72,028	$37,585	$109,612	$22,267,771
30	$71,906	$37,706	$109,612	$22,230,065
31	$71,785	$37,828	$109,612	$22,192,237
32	$71,662	$37,950	$109,612	$22,154,287
33	$71,540	$38,072	$109,612	$22,116,215
34	$71,417	$38,195	$109,612	$22,078,020
35	$71,294	$38,319	$109,612	$22,039,701
36	$71,170	$38,442	$109,612	$22,001,258

第3年供款共

$1,315,347

第3年利息

$862,118

第3年共還本金

$453,229

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$71,046	$38,567	$109,612	$21,962,692
38	$70,921	$38,691	$109,612	$21,924,001
39	$70,796	$38,816	$109,612	$21,885,185
40	$70,671	$38,941	$109,612	$21,846,244
41	$70,545	$39,067	$109,612	$21,807,176
42	$70,419	$39,193	$109,612	$21,767,983
43	$70,292	$39,320	$109,612	$21,728,663
44	$70,165	$39,447	$109,612	$21,689,217
45	$70,038	$39,574	$109,612	$21,649,642
46	$69,910	$39,702	$109,612	$21,609,940
47	$69,782	$39,830	$109,612	$21,570,110
48	$69,653	$39,959	$109,612	$21,530,151

第4年供款共

$1,315,347

第4年利息

$844,240

第4年共還本金

$471,107

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$69,524	$40,088	$109,612	$21,490,064
50	$69,395	$40,217	$109,612	$21,449,846
51	$69,265	$40,347	$109,612	$21,409,499
52	$69,135	$40,477	$109,612	$21,369,022
53	$69,004	$40,608	$109,612	$21,328,414
54	$68,873	$40,739	$109,612	$21,287,674
55	$68,741	$40,871	$109,612	$21,246,804
56	$68,609	$41,003	$109,612	$21,205,801
57	$68,477	$41,135	$109,612	$21,164,666
58	$68,344	$41,268	$109,612	$21,123,398
59	$68,211	$41,401	$109,612	$21,081,996
60	$68,077	$41,535	$109,612	$21,040,461

第5年供款共

$1,315,347

第5年利息

$825,657

第5年共還本金

$489,690

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$67,943	$41,669	$109,612	$20,998,792
62	$67,809	$41,804	$109,612	$20,956,989
63	$67,674	$41,939	$109,612	$20,915,050
64	$67,538	$42,074	$109,612	$20,872,976
65	$67,402	$42,210	$109,612	$20,830,766
66	$67,266	$42,346	$109,612	$20,788,420
67	$67,129	$42,483	$109,612	$20,745,937
68	$66,992	$42,620	$109,612	$20,703,316
69	$66,854	$42,758	$109,612	$20,660,559
70	$66,716	$42,896	$109,612	$20,617,663
71	$66,578	$43,034	$109,612	$20,574,628
72	$66,439	$43,173	$109,612	$20,531,455

第6年供款共

$1,315,347

第6年利息

$806,341

第6年共還本金

$509,006

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$66,299	$43,313	$109,612	$20,488,142
74	$66,160	$43,453	$109,612	$20,444,690
75	$66,019	$43,593	$109,612	$20,401,097
76	$65,879	$43,734	$109,612	$20,357,363
77	$65,737	$43,875	$109,612	$20,313,488
78	$65,596	$44,017	$109,612	$20,269,471
79	$65,454	$44,159	$109,612	$20,225,313
80	$65,311	$44,301	$109,612	$20,181,011
81	$65,168	$44,444	$109,612	$20,136,567
82	$65,024	$44,588	$109,612	$20,091,979
83	$64,880	$44,732	$109,612	$20,047,247
84	$64,736	$44,876	$109,612	$20,002,371

第7年供款共

$1,315,347

第7年利息

$786,263

第7年共還本金

$529,084

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$64,591	$45,021	$109,612	$19,957,349
86	$64,446	$45,167	$109,612	$19,912,183
87	$64,300	$45,313	$109,612	$19,866,870
88	$64,153	$45,459	$109,612	$19,821,411
89	$64,007	$45,606	$109,612	$19,775,806
90	$63,859	$45,753	$109,612	$19,730,053
91	$63,712	$45,901	$109,612	$19,684,152
92	$63,563	$46,049	$109,612	$19,638,103
93	$63,415	$46,198	$109,612	$19,591,906
94	$63,266	$46,347	$109,612	$19,545,559
95	$63,116	$46,496	$109,612	$19,499,063
96	$62,966	$46,647	$109,612	$19,452,416

第8年供款共

$1,315,347

第8年利息

$765,393

第8年共還本金

$549,955

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$62,815	$46,797	$109,612	$19,405,619
98	$62,664	$46,948	$109,612	$19,358,671
99	$62,512	$47,100	$109,612	$19,311,571
100	$62,360	$47,252	$109,612	$19,264,319
101	$62,208	$47,405	$109,612	$19,216,914
102	$62,055	$47,558	$109,612	$19,169,357
103	$61,901	$47,711	$109,612	$19,121,645
104	$61,747	$47,865	$109,612	$19,073,780
105	$61,592	$48,020	$109,612	$19,025,760
106	$61,437	$48,175	$109,612	$18,977,585
107	$61,282	$48,330	$109,612	$18,929,255
108	$61,126	$48,487	$109,612	$18,880,768

第9年供款共

$1,315,347

第9年利息

$743,699

第9年共還本金

$571,648

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$60,969	$48,643	$109,612	$18,832,125
110	$60,812	$48,800	$109,612	$18,783,325
111	$60,654	$48,958	$109,612	$18,734,367
112	$60,496	$49,116	$109,612	$18,685,251
113	$60,338	$49,274	$109,612	$18,635,977
114	$60,179	$49,434	$109,612	$18,586,543
115	$60,019	$49,593	$109,612	$18,536,950
116	$59,859	$49,753	$109,612	$18,487,197
117	$59,698	$49,914	$109,612	$18,437,283
118	$59,537	$50,075	$109,612	$18,387,207
119	$59,375	$50,237	$109,612	$18,336,971
120	$59,213	$50,399	$109,612	$18,286,571

第10年供款共

$1,315,347

第10年利息

$721,150

第10年共還本金

$594,197

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$59,050	$50,562	$109,612	$18,236,010
122	$58,887	$50,725	$109,612	$18,185,284
123	$58,723	$50,889	$109,612	$18,134,395
124	$58,559	$51,053	$109,612	$18,083,342
125	$58,394	$51,218	$109,612	$18,032,124
126	$58,229	$51,384	$109,612	$17,980,740
127	$58,063	$51,549	$109,612	$17,929,191
128	$57,896	$51,716	$109,612	$17,877,475
129	$57,729	$51,883	$109,612	$17,825,592
130	$57,562	$52,050	$109,612	$17,773,542
131	$57,394	$52,219	$109,612	$17,721,323
132	$57,225	$52,387	$109,612	$17,668,936

第11年供款共

$1,315,347

第11年利息

$697,712

第11年共還本金

$617,635

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$57,056	$52,556	$109,612	$17,616,380
134	$56,886	$52,726	$109,612	$17,563,654
135	$56,716	$52,896	$109,612	$17,510,757
136	$56,545	$53,067	$109,612	$17,457,690
137	$56,374	$53,238	$109,612	$17,404,452
138	$56,202	$53,410	$109,612	$17,351,041
139	$56,029	$53,583	$109,612	$17,297,459
140	$55,856	$53,756	$109,612	$17,243,703
141	$55,683	$53,929	$109,612	$17,189,773
142	$55,509	$54,104	$109,612	$17,135,670
143	$55,334	$54,278	$109,612	$17,081,391
144	$55,159	$54,454	$109,612	$17,026,938

第12年供款共

$1,315,347

第12年利息

$673,349

第12年共還本金

$641,998

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$54,983	$54,629	$109,612	$16,972,308
146	$54,806	$54,806	$109,612	$16,917,502
147	$54,629	$54,983	$109,612	$16,862,519
148	$54,452	$55,160	$109,612	$16,807,359
149	$54,274	$55,339	$109,612	$16,752,021
150	$54,095	$55,517	$109,612	$16,696,503
151	$53,916	$55,696	$109,612	$16,640,807
152	$53,736	$55,876	$109,612	$16,584,931
153	$53,556	$56,057	$109,612	$16,528,874
154	$53,374	$56,238	$109,612	$16,472,636
155	$53,193	$56,419	$109,612	$16,416,217
156	$53,011	$56,602	$109,612	$16,359,615

第13年供款共

$1,315,347

第13年利息

$648,025

第13年共還本金

$667,322

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$52,828	$56,784	$109,612	$16,302,831
158	$52,645	$56,968	$109,612	$16,245,863
159	$52,461	$57,152	$109,612	$16,188,711
160	$52,276	$57,336	$109,612	$16,131,375
161	$52,091	$57,521	$109,612	$16,073,854
162	$51,905	$57,707	$109,612	$16,016,147
163	$51,719	$57,893	$109,612	$15,958,253
164	$51,532	$58,080	$109,612	$15,900,173
165	$51,344	$58,268	$109,612	$15,841,905
166	$51,156	$58,456	$109,612	$15,783,449
167	$50,967	$58,645	$109,612	$15,724,804
168	$50,778	$58,834	$109,612	$15,665,970

第14年供款共

$1,315,347

第14年利息

$621,702

第14年共還本金

$693,645

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$50,588	$59,024	$109,612	$15,606,945
170	$50,397	$59,215	$109,612	$15,547,731
171	$50,206	$59,406	$109,612	$15,488,325
172	$50,014	$59,598	$109,612	$15,428,727
173	$49,822	$59,790	$109,612	$15,368,936
174	$49,629	$59,983	$109,612	$15,308,953
175	$49,435	$60,177	$109,612	$15,248,776
176	$49,241	$60,371	$109,612	$15,188,404
177	$49,046	$60,566	$109,612	$15,127,838
178	$48,850	$60,762	$109,612	$15,067,076
179	$48,654	$60,958	$109,612	$15,006,118
180	$48,457	$61,155	$109,612	$14,944,963

第15年供款共

$1,315,347

第15年利息

$594,340

第15年共還本金

$721,007

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$48,260	$61,352	$109,612	$14,883,610
182	$48,062	$61,551	$109,612	$14,822,060
183	$47,863	$61,749	$109,612	$14,760,310
184	$47,664	$61,949	$109,612	$14,698,362
185	$47,463	$62,149	$109,612	$14,636,213
186	$47,263	$62,349	$109,612	$14,573,863
187	$47,061	$62,551	$109,612	$14,511,313
188	$46,859	$62,753	$109,612	$14,448,560
189	$46,657	$62,955	$109,612	$14,385,604
190	$46,454	$63,159	$109,612	$14,322,446
191	$46,250	$63,363	$109,612	$14,259,083
192	$46,045	$63,567	$109,612	$14,195,515

第16年供款共

$1,315,347

第16年利息

$565,900

第16年共還本金

$749,447

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$45,840	$63,773	$109,612	$14,131,743
194	$45,634	$63,979	$109,612	$14,067,764
195	$45,427	$64,185	$109,612	$14,003,579
196	$45,220	$64,392	$109,612	$13,939,187
197	$45,012	$64,600	$109,612	$13,874,587
198	$44,803	$64,809	$109,612	$13,809,778
199	$44,594	$65,018	$109,612	$13,744,760
200	$44,384	$65,228	$109,612	$13,679,531
201	$44,173	$65,439	$109,612	$13,614,093
202	$43,962	$65,650	$109,612	$13,548,442
203	$43,750	$65,862	$109,612	$13,482,580
204	$43,537	$66,075	$109,612	$13,416,506

第17年供款共

$1,315,347

第17年利息

$536,337

第17年共還本金

$779,010

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$43,324	$66,288	$109,612	$13,350,218
206	$43,110	$66,502	$109,612	$13,283,715
207	$42,895	$66,717	$109,612	$13,216,998
208	$42,680	$66,932	$109,612	$13,150,066
209	$42,464	$67,149	$109,612	$13,082,918
210	$42,247	$67,365	$109,612	$13,015,552
211	$42,029	$67,583	$109,612	$12,947,969
212	$41,811	$67,801	$109,612	$12,880,168
213	$41,592	$68,020	$109,612	$12,812,148
214	$41,373	$68,240	$109,612	$12,743,908
215	$41,152	$68,460	$109,612	$12,675,448
216	$40,931	$68,681	$109,612	$12,606,767

第18年供款共

$1,315,347

第18年利息

$505,609

第18年共還本金

$809,738

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$40,709	$68,903	$109,612	$12,537,864
218	$40,487	$69,125	$109,612	$12,468,739
219	$40,264	$69,349	$109,612	$12,399,390
220	$40,040	$69,573	$109,612	$12,329,818
221	$39,815	$69,797	$109,612	$12,260,020
222	$39,590	$70,023	$109,612	$12,189,998
223	$39,364	$70,249	$109,612	$12,119,749
224	$39,137	$70,476	$109,612	$12,049,274
225	$38,909	$70,703	$109,612	$11,978,570
226	$38,681	$70,931	$109,612	$11,907,639
227	$38,452	$71,161	$109,612	$11,836,478
228	$38,222	$71,390	$109,612	$11,765,088

第19年供款共

$1,315,347

第19年利息

$473,668

第19年共還本金

$841,679

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$37,991	$71,621	$109,612	$11,693,467
230	$37,760	$71,852	$109,612	$11,621,615
231	$37,528	$72,084	$109,612	$11,549,531
232	$37,295	$72,317	$109,612	$11,477,214
233	$37,062	$72,550	$109,612	$11,404,664
234	$36,828	$72,785	$109,612	$11,331,879
235	$36,593	$73,020	$109,612	$11,258,859
236	$36,357	$73,256	$109,612	$11,185,604
237	$36,120	$73,492	$109,612	$11,112,112
238	$35,883	$73,729	$109,612	$11,038,382
239	$35,645	$73,967	$109,612	$10,964,415
240	$35,406	$74,206	$109,612	$10,890,208

第20年供款共

$1,315,347

第20年利息

$440,467

第20年共還本金

$874,880

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$35,166	$74,446	$109,612	$10,815,762
242	$34,926	$74,686	$109,612	$10,741,076
243	$34,685	$74,928	$109,612	$10,666,149
244	$34,443	$75,169	$109,612	$10,590,979
245	$34,200	$75,412	$109,612	$10,515,567
246	$33,957	$75,656	$109,612	$10,439,911
247	$33,712	$75,900	$109,612	$10,364,011
248	$33,467	$76,145	$109,612	$10,287,866
249	$33,221	$76,391	$109,612	$10,211,475
250	$32,975	$76,638	$109,612	$10,134,837
251	$32,727	$76,885	$109,612	$10,057,952
252	$32,479	$77,133	$109,612	$9,980,819

第21年供款共

$1,315,347

第21年利息

$405,957

第21年共還本金

$909,390

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$32,230	$77,383	$109,612	$9,903,436
254	$31,980	$77,632	$109,612	$9,825,804
255	$31,729	$77,883	$109,612	$9,747,920
256	$31,478	$78,135	$109,612	$9,669,786
257	$31,225	$78,387	$109,612	$9,591,399
258	$30,972	$78,640	$109,612	$9,512,759
259	$30,718	$78,894	$109,612	$9,433,865
260	$30,464	$79,149	$109,612	$9,354,716
261	$30,208	$79,404	$109,612	$9,275,312
262	$29,952	$79,661	$109,612	$9,195,651
263	$29,694	$79,918	$109,612	$9,115,733
264	$29,436	$80,176	$109,612	$9,035,557

第22年供款共

$1,315,347

第22年利息

$370,086

第22年共還本金

$945,261

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$29,177	$80,435	$109,612	$8,955,122
266	$28,918	$80,695	$109,612	$8,874,427
267	$28,657	$80,955	$109,612	$8,793,472
268	$28,396	$81,217	$109,612	$8,712,256
269	$28,133	$81,479	$109,612	$8,630,777
270	$27,870	$81,742	$109,612	$8,549,035
271	$27,606	$82,006	$109,612	$8,467,029
272	$27,341	$82,271	$109,612	$8,384,758
273	$27,076	$82,536	$109,612	$8,302,221
274	$26,809	$82,803	$109,612	$8,219,418
275	$26,542	$83,070	$109,612	$8,136,348
276	$26,274	$83,339	$109,612	$8,053,009

第23年供款共

$1,315,347

第23年利息

$332,799

第23年共還本金

$982,548

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$26,005	$83,608	$109,612	$7,969,401
278	$25,735	$83,878	$109,612	$7,885,524
279	$25,464	$84,149	$109,612	$7,801,375
280	$25,192	$84,420	$109,612	$7,716,955
281	$24,919	$84,693	$109,612	$7,632,262
282	$24,646	$84,966	$109,612	$7,547,295
283	$24,371	$85,241	$109,612	$7,462,055
284	$24,096	$85,516	$109,612	$7,376,539
285	$23,820	$85,792	$109,612	$7,290,746
286	$23,543	$86,069	$109,612	$7,204,677
287	$23,265	$86,347	$109,612	$7,118,330
288	$22,986	$86,626	$109,612	$7,031,704

第24年供款共

$1,315,347

第24年利息

$294,042

第24年共還本金

$1,021,305

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$22,707	$86,906	$109,612	$6,944,798
290	$22,426	$87,186	$109,612	$6,857,612
291	$22,144	$87,468	$109,612	$6,770,144
292	$21,862	$87,750	$109,612	$6,682,394
293	$21,579	$88,034	$109,612	$6,594,360
294	$21,294	$88,318	$109,612	$6,506,042
295	$21,009	$88,603	$109,612	$6,417,439
296	$20,723	$88,889	$109,612	$6,328,550
297	$20,436	$89,176	$109,612	$6,239,373
298	$20,148	$89,464	$109,612	$6,149,909
299	$19,859	$89,753	$109,612	$6,060,156
300	$19,569	$90,043	$109,612	$5,970,113

第25年供款共

$1,315,347

第25年利息

$253,756

第25年共還本金

$1,061,591

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$19,278	$90,334	$109,612	$5,879,779
302	$18,987	$90,625	$109,612	$5,789,154
303	$18,694	$90,918	$109,612	$5,698,235
304	$18,401	$91,212	$109,612	$5,607,024
305	$18,106	$91,506	$109,612	$5,515,517
306	$17,811	$91,802	$109,612	$5,423,716
307	$17,514	$92,098	$109,612	$5,331,618
308	$17,217	$92,396	$109,612	$5,239,222
309	$16,918	$92,694	$109,612	$5,146,528
310	$16,619	$92,993	$109,612	$5,053,535
311	$16,319	$93,294	$109,612	$4,960,241
312	$16,017	$93,595	$109,612	$4,866,646

第26年供款共

$1,315,347

第26年利息

$211,881

第26年共還本金

$1,103,466

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$15,715	$93,897	$109,612	$4,772,749
314	$15,412	$94,200	$109,612	$4,678,549
315	$15,108	$94,504	$109,612	$4,584,045
316	$14,803	$94,810	$109,612	$4,489,235
317	$14,496	$95,116	$109,612	$4,394,119
318	$14,189	$95,423	$109,612	$4,298,696
319	$13,881	$95,731	$109,612	$4,202,965
320	$13,572	$96,040	$109,612	$4,106,925
321	$13,262	$96,350	$109,612	$4,010,575
322	$12,951	$96,661	$109,612	$3,913,913
323	$12,639	$96,974	$109,612	$3,816,940
324	$12,326	$97,287	$109,612	$3,719,653

第27年供款共

$1,315,347

第27年利息

$168,354

第27年共還本金

$1,146,993

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$12,011	$97,601	$109,612	$3,622,052
326	$11,696	$97,916	$109,612	$3,524,136
327	$11,380	$98,232	$109,612	$3,425,904
328	$11,063	$98,549	$109,612	$3,327,354
329	$10,745	$98,868	$109,612	$3,228,487
330	$10,425	$99,187	$109,612	$3,129,300
331	$10,105	$99,507	$109,612	$3,029,792
332	$9,784	$99,829	$109,612	$2,929,964
333	$9,461	$100,151	$109,612	$2,829,813
334	$9,138	$100,474	$109,612	$2,729,339
335	$8,813	$100,799	$109,612	$2,628,540
336	$8,488	$101,124	$109,612	$2,527,416

第28年供款共

$1,315,347

第28年利息

$123,110

第28年共還本金

$1,192,237

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$8,161	$101,451	$109,612	$2,425,965
338	$7,834	$101,778	$109,612	$2,324,186
339	$7,505	$102,107	$109,612	$2,222,079
340	$7,175	$102,437	$109,612	$2,119,642
341	$6,845	$102,768	$109,612	$2,016,875
342	$6,513	$103,099	$109,612	$1,913,775
343	$6,180	$103,432	$109,612	$1,810,343
344	$5,846	$103,766	$109,612	$1,706,577
345	$5,511	$104,101	$109,612	$1,602,475
346	$5,175	$104,438	$109,612	$1,498,038
347	$4,837	$104,775	$109,612	$1,393,263
348	$4,499	$105,113	$109,612	$1,288,150

第29年供款共

$1,315,347

第29年利息

$76,081

第29年共還本金

$1,239,266

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$4,160	$105,453	$109,612	$1,182,697
350	$3,819	$105,793	$109,612	$1,076,904
351	$3,478	$106,135	$109,612	$970,769
352	$3,135	$106,477	$109,612	$864,292
353	$2,791	$106,821	$109,612	$757,470
354	$2,446	$107,166	$109,612	$650,304
355	$2,100	$107,512	$109,612	$542,792
356	$1,753	$107,859	$109,612	$434,932
357	$1,404	$108,208	$109,612	$326,724
358	$1,055	$108,557	$109,612	$218,167
359	$704	$108,908	$109,612	$109,259
360	$353	$109,259	$109,612	$0

第30年供款共

$1,315,347

第30年利息

$27,198

第30年共還本金

$1,288,150

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$24,480,416

免责声明

笋盘推介

按揭保险费
info