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$23,604,476

每月供款
$108,541

首期

$-15,800,000

总贷款额

$23,800,000

總利息

$15,274,476

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-15,470,000

$217,080

置业成本总预算

HK$-15,470,000

首期

$-15,800,000
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

$217,080

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

沙田荟荞 1翼

thumb_up

大围荟荞新楼龄, Shuttle . 围方

实

413 呎

@18,160

real_estate_agent 罕有放盘

售$750 万

实

413 呎

@18,160

售$750 万

real_estate_agent 罕有放盘

大埔天钻第08座

thumb_up

天钻2房靓装开扬景观

实

551 呎

@13,793

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

售$760 万

实

551 呎

@13,793

售$760 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

沙田富豪花园

thumb_up

优质向南４房大则🏠🏠㼥䲳靜蒑適👍👅

实

919 呎

@9,119

建

1,255 呎

@6,677

local_fire_department 至HIT

售$838 万

实

919 呎

@9,119

建

1,255 呎

@6,677

售$838 万

local_fire_department 至HIT

粉岭百福花园

thumb_up

*换楼精选*开扬远景*

实

790 呎

@11,392

建

1,075 呎

@8,372

real_estate_agent 罕有放盘

售$900 万

实

790 呎

@11,392

建

1,075 呎

@8,372

售$900 万

real_estate_agent 罕有放盘

大埔天钻 ^^ 豪装两房梗厨^^

thumb_up

天钻 ^^ 豪装两房梗厨^^

实

524 呎

@15,267

local_fire_department 至HIT

售$800 万

实

524 呎

@15,267

售$800 万

local_fire_department 至HIT

沙田晋名峰

thumb_up

全新装高层山景实用2房连车位

实

602 呎

@14,950

建

756 呎

@11,905

local_fire_department 至HIT

售$900 万

实

602 呎

@14,950

建

756 呎

@11,905

售$900 万

local_fire_department 至HIT

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

VR实景

马鞍山听涛雅苑

thumb_up

换楼良机高层开扬三房(主套)连工人房

实

733 呎

@11,187

建

906 呎

@9,051

local_offer 低水笋价

售$820 万

实

733 呎

@11,187

建

906 呎

@9,051

售$820 万

local_offer 低水笋价

沙田壹号云顶第02期云顶峰

thumb_up

💖新鴻基💖 星级🌟屋苑 [高负离子生活社区🏡] 宽敞 [ 大单边 ]2️⃣房.

实

555 呎

@14,414

建

727 呎

@11,004

real_estate_agent 罕有放盘 hotel_class 楼王 pets 爱竉必选 transfer_within_a_station 人才必选

售$800 万

实

555 呎

@14,414

建

727 呎

@11,004

售$800 万

real_estate_agent 罕有放盘 hotel_class 楼王 pets 爱竉必选 transfer_within_a_station 人才必选

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

沙田帝堡城

thumb_up

＊环境幽静＊东南高层三房＊自住一流＊

实

769 呎

@10,793

建

970 呎

@8,557

local_fire_department 至HIT

售$830 万

实

769 呎

@10,793

建

970 呎

@8,557

售$830 万

local_fire_department 至HIT

马鞍山泓碧第03座

thumb_up

东南高层2房, 业主有心, 即刻约睇

实

483 呎

@14,700

local_fire_department 至HIT verified 首置必买 pets 爱竉必选

售$710 万

实

483 呎

@14,700

售$710 万

local_fire_department 至HIT verified 首置必买 pets 爱竉必选

利率	15年	20年	25年	30年
1.000	$142,442	$109,455	$89,696	$76,550
1.500	$147,737	$114,846	$95,185	$82,139
2.000	$153,155	$120,400	$100,877	$87,969
2.500	$158,696	$126,117	$106,771	$94,039
3.000	$164,358	$131,994	$112,862	$100,342
3.500	$170,142	$138,030	$119,148	$106,873
3.625	$171,607	$139,564	$120,750	$108,540
4.000	$176,046	$144,223	$125,625	$113,625
4.500	$182,068	$150,571	$132,288	$120,591
5.000	$188,209	$157,069	$139,132	$127,764
5.500	$194,466	$163,717	$146,153	$135,134
6.000	$200,838	$170,511	$153,344	$142,693

每月供款$108,541

年期

30年

贷款金额

$23,800,000

總利息

$15,274,476

总贷款连利息

$39,074,476

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$71,896	$36,644	$108,540	$23,763,356
2	$71,785	$36,755	$108,540	$23,726,601
3	$71,674	$36,866	$108,540	$23,689,734
4	$71,563	$36,977	$108,540	$23,652,757
5	$71,451	$37,089	$108,540	$23,615,668
6	$71,339	$37,201	$108,540	$23,578,467
7	$71,227	$37,314	$108,540	$23,541,153
8	$71,114	$37,426	$108,540	$23,503,727
9	$71,001	$37,539	$108,540	$23,466,187
10	$70,887	$37,653	$108,540	$23,428,535
11	$70,774	$37,767	$108,540	$23,390,768
12	$70,660	$37,881	$108,540	$23,352,887

第1年供款共

$1,302,483

第1年利息

$855,370

第1年共還本金

$447,113

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$70,545	$37,995	$108,540	$23,314,892
14	$70,430	$38,110	$108,540	$23,276,783
15	$70,315	$38,225	$108,540	$23,238,558
16	$70,200	$38,340	$108,540	$23,200,217
17	$70,084	$38,456	$108,540	$23,161,761
18	$69,968	$38,572	$108,540	$23,123,189
19	$69,851	$38,689	$108,540	$23,084,500
20	$69,734	$38,806	$108,540	$23,045,694
21	$69,617	$38,923	$108,540	$23,006,771
22	$69,500	$39,041	$108,540	$22,967,730
23	$69,382	$39,159	$108,540	$22,928,572
24	$69,263	$39,277	$108,540	$22,889,295

第2年供款共

$1,302,483

第2年利息

$838,890

第2年共還本金

$463,592

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$69,145	$39,395	$108,540	$22,849,900
26	$69,026	$39,514	$108,540	$22,810,385
27	$68,906	$39,634	$108,540	$22,770,751
28	$68,787	$39,754	$108,540	$22,730,998
29	$68,667	$39,874	$108,540	$22,691,124
30	$68,546	$39,994	$108,540	$22,651,130
31	$68,425	$40,115	$108,540	$22,611,015
32	$68,304	$40,236	$108,540	$22,570,779
33	$68,183	$40,358	$108,540	$22,530,421
34	$68,061	$40,480	$108,540	$22,489,942
35	$67,938	$40,602	$108,540	$22,449,340
36	$67,816	$40,724	$108,540	$22,408,615

第3年供款共

$1,302,483

第3年利息

$821,803

第3年共還本金

$480,680

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$67,693	$40,848	$108,540	$22,367,768
38	$67,569	$40,971	$108,540	$22,326,797
39	$67,446	$41,095	$108,540	$22,285,702
40	$67,321	$41,219	$108,540	$22,244,483
41	$67,197	$41,343	$108,540	$22,203,140
42	$67,072	$41,468	$108,540	$22,161,672
43	$66,947	$41,593	$108,540	$22,120,078
44	$66,821	$41,719	$108,540	$22,078,359
45	$66,695	$41,845	$108,540	$22,036,514
46	$66,569	$41,972	$108,540	$21,994,543
47	$66,442	$42,098	$108,540	$21,952,444
48	$66,315	$42,226	$108,540	$21,910,219

第4年供款共

$1,302,483

第4年利息

$804,086

第4年共還本金

$498,397

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$66,187	$42,353	$108,540	$21,867,866
50	$66,059	$42,481	$108,540	$21,825,384
51	$65,931	$42,609	$108,540	$21,782,775
52	$65,802	$42,738	$108,540	$21,740,037
53	$65,673	$42,867	$108,540	$21,697,170
54	$65,544	$42,997	$108,540	$21,654,173
55	$65,414	$43,127	$108,540	$21,611,047
56	$65,283	$43,257	$108,540	$21,567,790
57	$65,153	$43,388	$108,540	$21,524,402
58	$65,022	$43,519	$108,540	$21,480,884
59	$64,890	$43,650	$108,540	$21,437,234
60	$64,758	$43,782	$108,540	$21,393,452

第5年供款共

$1,302,483

第5年利息

$785,716

第5年共還本金

$516,767

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$64,626	$43,914	$108,540	$21,349,538
62	$64,493	$44,047	$108,540	$21,305,491
63	$64,360	$44,180	$108,540	$21,261,311
64	$64,227	$44,313	$108,540	$21,216,998
65	$64,093	$44,447	$108,540	$21,172,550
66	$63,959	$44,581	$108,540	$21,127,969
67	$63,824	$44,716	$108,540	$21,083,253
68	$63,689	$44,851	$108,540	$21,038,402
69	$63,554	$44,987	$108,540	$20,993,415
70	$63,418	$45,123	$108,540	$20,948,292
71	$63,281	$45,259	$108,540	$20,903,033
72	$63,145	$45,396	$108,540	$20,857,638

第6年供款共

$1,302,483

第6年利息

$766,668

第6年共還本金

$535,814

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$63,007	$45,533	$108,540	$20,812,105
74	$62,870	$45,670	$108,540	$20,766,435
75	$62,732	$45,808	$108,540	$20,720,626
76	$62,594	$45,947	$108,540	$20,674,680
77	$62,455	$46,085	$108,540	$20,628,594
78	$62,316	$46,225	$108,540	$20,582,370
79	$62,176	$46,364	$108,540	$20,536,005
80	$62,036	$46,504	$108,540	$20,489,501
81	$61,895	$46,645	$108,540	$20,442,856
82	$61,754	$46,786	$108,540	$20,396,070
83	$61,613	$46,927	$108,540	$20,349,143
84	$61,471	$47,069	$108,540	$20,302,074

第7年供款共

$1,302,483

第7年利息

$746,919

第7年共還本金

$555,563

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$61,329	$47,211	$108,540	$20,254,863
86	$61,187	$47,354	$108,540	$20,207,510
87	$61,044	$47,497	$108,540	$20,160,013
88	$60,900	$47,640	$108,540	$20,112,373
89	$60,756	$47,784	$108,540	$20,064,589
90	$60,612	$47,928	$108,540	$20,016,660
91	$60,467	$48,073	$108,540	$19,968,587
92	$60,322	$48,218	$108,540	$19,920,369
93	$60,176	$48,364	$108,540	$19,872,005
94	$60,030	$48,510	$108,540	$19,823,494
95	$59,883	$48,657	$108,540	$19,774,838
96	$59,736	$48,804	$108,540	$19,726,034

第8年供款共

$1,302,483

第8年利息

$726,442

第8年共還本金

$576,040

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$59,589	$48,951	$108,540	$19,677,083
98	$59,441	$49,099	$108,540	$19,627,984
99	$59,293	$49,247	$108,540	$19,578,736
100	$59,144	$49,396	$108,540	$19,529,340
101	$58,995	$49,545	$108,540	$19,479,795
102	$58,845	$49,695	$108,540	$19,430,100
103	$58,695	$49,845	$108,540	$19,380,255
104	$58,545	$49,996	$108,540	$19,330,259
105	$58,393	$50,147	$108,540	$19,280,113
106	$58,242	$50,298	$108,540	$19,229,814
107	$58,090	$50,450	$108,540	$19,179,364
108	$57,938	$50,603	$108,540	$19,128,762

第9年供款共

$1,302,483

第9年利息

$705,210

第9年共還本金

$597,272

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$57,785	$50,755	$108,540	$19,078,006
110	$57,631	$50,909	$108,540	$19,027,097
111	$57,478	$51,063	$108,540	$18,976,035
112	$57,323	$51,217	$108,540	$18,924,818
113	$57,169	$51,371	$108,540	$18,873,447
114	$57,014	$51,527	$108,540	$18,821,920
115	$56,858	$51,682	$108,540	$18,770,238
116	$56,702	$51,838	$108,540	$18,718,399
117	$56,545	$51,995	$108,540	$18,666,404
118	$56,388	$52,152	$108,540	$18,614,252
119	$56,231	$52,310	$108,540	$18,561,942
120	$56,073	$52,468	$108,540	$18,509,475

第10年供款共

$1,302,483

第10年利息

$683,196

第10年共還本金

$619,287

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$55,914	$52,626	$108,540	$18,456,849
122	$55,755	$52,785	$108,540	$18,404,063
123	$55,596	$52,945	$108,540	$18,351,119
124	$55,436	$53,105	$108,540	$18,298,014
125	$55,275	$53,265	$108,540	$18,244,749
126	$55,114	$53,426	$108,540	$18,191,323
127	$54,953	$53,587	$108,540	$18,137,736
128	$54,791	$53,749	$108,540	$18,083,987
129	$54,629	$53,911	$108,540	$18,030,076
130	$54,466	$54,074	$108,540	$17,976,001
131	$54,303	$54,238	$108,540	$17,921,764
132	$54,139	$54,402	$108,540	$17,867,362

第11年供款共

$1,302,483

第11年利息

$660,370

第11年共還本金

$642,113

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$53,974	$54,566	$108,540	$17,812,796
134	$53,809	$54,731	$108,540	$17,758,065
135	$53,644	$54,896	$108,540	$17,703,169
136	$53,478	$55,062	$108,540	$17,648,107
137	$53,312	$55,228	$108,540	$17,592,879
138	$53,145	$55,395	$108,540	$17,537,484
139	$52,978	$55,562	$108,540	$17,481,922
140	$52,810	$55,730	$108,540	$17,426,192
141	$52,642	$55,899	$108,540	$17,370,293
142	$52,473	$56,067	$108,540	$17,314,225
143	$52,303	$56,237	$108,540	$17,257,989
144	$52,134	$56,407	$108,540	$17,201,582

第12年供款共

$1,302,483

第12年利息

$636,703

第12年共還本金

$665,780

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$51,963	$56,577	$108,540	$17,145,005
146	$51,792	$56,748	$108,540	$17,088,257
147	$51,621	$56,919	$108,540	$17,031,337
148	$51,449	$57,091	$108,540	$16,974,246
149	$51,276	$57,264	$108,540	$16,916,982
150	$51,103	$57,437	$108,540	$16,859,545
151	$50,930	$57,610	$108,540	$16,801,935
152	$50,756	$57,784	$108,540	$16,744,151
153	$50,581	$57,959	$108,540	$16,686,192
154	$50,406	$58,134	$108,540	$16,628,058
155	$50,231	$58,310	$108,540	$16,569,748
156	$50,054	$58,486	$108,540	$16,511,262

第13年供款共

$1,302,483

第13年利息

$612,163

第13年共還本金

$690,320

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$49,878	$58,662	$108,540	$16,452,600
158	$49,701	$58,840	$108,540	$16,393,760
159	$49,523	$59,017	$108,540	$16,334,743
160	$49,345	$59,196	$108,540	$16,275,547
161	$49,166	$59,374	$108,540	$16,216,173
162	$48,986	$59,554	$108,540	$16,156,619
163	$48,806	$59,734	$108,540	$16,096,885
164	$48,626	$59,914	$108,540	$16,036,971
165	$48,445	$60,095	$108,540	$15,976,876
166	$48,263	$60,277	$108,540	$15,916,599
167	$48,081	$60,459	$108,540	$15,856,140
168	$47,899	$60,641	$108,540	$15,795,499

第14年供款共

$1,302,483

第14年利息

$586,719

第14年共還本金

$715,764

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$47,716	$60,825	$108,540	$15,734,674
170	$47,532	$61,008	$108,540	$15,673,666
171	$47,348	$61,193	$108,540	$15,612,473
172	$47,163	$61,378	$108,540	$15,551,095
173	$46,977	$61,563	$108,540	$15,489,533
174	$46,791	$61,749	$108,540	$15,427,784
175	$46,605	$61,935	$108,540	$15,365,848
176	$46,418	$62,123	$108,540	$15,303,726
177	$46,230	$62,310	$108,540	$15,241,415
178	$46,042	$62,498	$108,540	$15,178,917
179	$45,853	$62,687	$108,540	$15,116,230
180	$45,664	$62,877	$108,540	$15,053,353

第15年供款共

$1,302,483

第15年利息

$560,337

第15年共還本金

$742,146

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$45,474	$63,067	$108,540	$14,990,287
182	$45,283	$63,257	$108,540	$14,927,030
183	$45,092	$63,448	$108,540	$14,863,581
184	$44,900	$63,640	$108,540	$14,799,942
185	$44,708	$63,832	$108,540	$14,736,110
186	$44,515	$64,025	$108,540	$14,672,085
187	$44,322	$64,218	$108,540	$14,607,866
188	$44,128	$64,412	$108,540	$14,543,454
189	$43,933	$64,607	$108,540	$14,478,847
190	$43,738	$64,802	$108,540	$14,414,045
191	$43,542	$64,998	$108,540	$14,349,047
192	$43,346	$65,194	$108,540	$14,283,853

第16年供款共

$1,302,483

第16年利息

$532,983

第16年共還本金

$769,500

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$43,149	$65,391	$108,540	$14,218,462
194	$42,952	$65,589	$108,540	$14,152,874
195	$42,753	$65,787	$108,540	$14,087,087
196	$42,555	$65,985	$108,540	$14,021,101
197	$42,355	$66,185	$108,540	$13,954,917
198	$42,155	$66,385	$108,540	$13,888,532
199	$41,955	$66,585	$108,540	$13,821,947
200	$41,754	$66,786	$108,540	$13,755,160
201	$41,552	$66,988	$108,540	$13,688,172
202	$41,350	$67,191	$108,540	$13,620,982
203	$41,147	$67,393	$108,540	$13,553,588
204	$40,943	$67,597	$108,540	$13,485,991

第17年供款共

$1,302,483

第17年利息

$504,620

第17年共還本金

$797,862

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$40,739	$67,801	$108,540	$13,418,190
206	$40,534	$68,006	$108,540	$13,350,184
207	$40,329	$68,212	$108,540	$13,281,972
208	$40,123	$68,418	$108,540	$13,213,554
209	$39,916	$68,624	$108,540	$13,144,930
210	$39,709	$68,832	$108,540	$13,076,099
211	$39,501	$69,039	$108,540	$13,007,059
212	$39,292	$69,248	$108,540	$12,937,811
213	$39,083	$69,457	$108,540	$12,868,354
214	$38,873	$69,667	$108,540	$12,798,687
215	$38,663	$69,878	$108,540	$12,728,809
216	$38,452	$70,089	$108,540	$12,658,721

第18年供款共

$1,302,483

第18年利息

$475,212

第18年共還本金

$827,270

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$38,240	$70,300	$108,540	$12,588,420
218	$38,028	$70,513	$108,540	$12,517,908
219	$37,815	$70,726	$108,540	$12,447,182
220	$37,601	$70,939	$108,540	$12,376,243
221	$37,387	$71,154	$108,540	$12,305,089
222	$37,172	$71,369	$108,540	$12,233,720
223	$36,956	$71,584	$108,540	$12,162,136
224	$36,740	$71,800	$108,540	$12,090,336
225	$36,523	$72,017	$108,540	$12,018,318
226	$36,305	$72,235	$108,540	$11,946,084
227	$36,087	$72,453	$108,540	$11,873,631
228	$35,868	$72,672	$108,540	$11,800,959

第19年供款共

$1,302,483

第19年利息

$444,720

第19年共還本金

$857,762

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$35,649	$72,891	$108,540	$11,728,067
230	$35,429	$73,112	$108,540	$11,654,955
231	$35,208	$73,333	$108,540	$11,581,623
232	$34,986	$73,554	$108,540	$11,508,069
233	$34,764	$73,776	$108,540	$11,434,293
234	$34,541	$73,999	$108,540	$11,360,293
235	$34,318	$74,223	$108,540	$11,286,071
236	$34,093	$74,447	$108,540	$11,211,624
237	$33,868	$74,672	$108,540	$11,136,952
238	$33,643	$74,897	$108,540	$11,062,055
239	$33,417	$75,124	$108,540	$10,986,931
240	$33,190	$75,351	$108,540	$10,911,581

第20年供款共

$1,302,483

第20年利息

$413,105

第20年共還本金

$889,378

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$32,962	$75,578	$108,540	$10,836,003
242	$32,734	$75,806	$108,540	$10,760,196
243	$32,505	$76,035	$108,540	$10,684,161
244	$32,275	$76,265	$108,540	$10,607,896
245	$32,045	$76,496	$108,540	$10,531,400
246	$31,814	$76,727	$108,540	$10,454,673
247	$31,582	$76,958	$108,540	$10,377,715
248	$31,349	$77,191	$108,540	$10,300,524
249	$31,116	$77,424	$108,540	$10,223,100
250	$30,882	$77,658	$108,540	$10,145,442
251	$30,648	$77,893	$108,540	$10,067,550
252	$30,412	$78,128	$108,540	$9,989,422

第21年供款共

$1,302,483

第21年利息

$380,324

第21年共還本金

$922,159

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$30,176	$78,364	$108,540	$9,911,058
254	$29,940	$78,601	$108,540	$9,832,457
255	$29,702	$78,838	$108,540	$9,753,619
256	$29,464	$79,076	$108,540	$9,674,543
257	$29,225	$79,315	$108,540	$9,595,228
258	$28,986	$79,555	$108,540	$9,515,674
259	$28,745	$79,795	$108,540	$9,435,879
260	$28,504	$80,036	$108,540	$9,355,843
261	$28,262	$80,278	$108,540	$9,275,565
262	$28,020	$80,520	$108,540	$9,195,045
263	$27,777	$80,764	$108,540	$9,114,281
264	$27,533	$81,007	$108,540	$9,033,274

第22年供款共

$1,302,483

第22年利息

$346,334

第22年共還本金

$956,148

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$27,288	$81,252	$108,540	$8,952,022
266	$27,043	$81,498	$108,540	$8,870,524
267	$26,796	$81,744	$108,540	$8,788,780
268	$26,549	$81,991	$108,540	$8,706,789
269	$26,302	$82,238	$108,540	$8,624,551
270	$26,053	$82,487	$108,540	$8,542,064
271	$25,804	$82,736	$108,540	$8,459,328
272	$25,554	$82,986	$108,540	$8,376,342
273	$25,304	$83,237	$108,540	$8,293,105
274	$25,052	$83,488	$108,540	$8,209,617
275	$24,800	$83,740	$108,540	$8,125,877
276	$24,547	$83,993	$108,540	$8,041,883

第23年供款共

$1,302,483

第23年利息

$311,092

第23年共還本金

$991,390

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$24,293	$84,247	$108,540	$7,957,636
278	$24,039	$84,502	$108,540	$7,873,135
279	$23,783	$84,757	$108,540	$7,788,378
280	$23,527	$85,013	$108,540	$7,703,365
281	$23,271	$85,270	$108,540	$7,618,096
282	$23,013	$85,527	$108,540	$7,532,568
283	$22,755	$85,786	$108,540	$7,446,783
284	$22,495	$86,045	$108,540	$7,360,738
285	$22,236	$86,305	$108,540	$7,274,434
286	$21,975	$86,565	$108,540	$7,187,868
287	$21,713	$86,827	$108,540	$7,101,041
288	$21,451	$87,089	$108,540	$7,013,952

第24年供款共

$1,302,483

第24年利息

$274,551

第24年共還本金

$1,027,931

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$21,188	$87,352	$108,540	$6,926,600
290	$20,924	$87,616	$108,540	$6,838,984
291	$20,659	$87,881	$108,540	$6,751,103
292	$20,394	$88,146	$108,540	$6,662,957
293	$20,128	$88,413	$108,540	$6,574,544
294	$19,861	$88,680	$108,540	$6,485,865
295	$19,593	$88,947	$108,540	$6,396,917
296	$19,324	$89,216	$108,540	$6,307,701
297	$19,055	$89,486	$108,540	$6,218,215
298	$18,784	$89,756	$108,540	$6,128,459
299	$18,513	$90,027	$108,540	$6,038,432
300	$18,241	$90,299	$108,540	$5,948,133

第25年供款共

$1,302,483

第25年利息

$236,663

第25年共還本金

$1,065,819

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$17,968	$90,572	$108,540	$5,857,561
302	$17,695	$90,845	$108,540	$5,766,716
303	$17,420	$91,120	$108,540	$5,675,596
304	$17,145	$91,395	$108,540	$5,584,201
305	$16,869	$91,671	$108,540	$5,492,529
306	$16,592	$91,948	$108,540	$5,400,581
307	$16,314	$92,226	$108,540	$5,308,355
308	$16,036	$92,505	$108,540	$5,215,851
309	$15,756	$92,784	$108,540	$5,123,067
310	$15,476	$93,064	$108,540	$5,030,002
311	$15,195	$93,345	$108,540	$4,936,657
312	$14,913	$93,627	$108,540	$4,843,029

第26年供款共

$1,302,483

第26年利息

$197,379

第26年共還本金

$1,105,104

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$14,630	$93,910	$108,540	$4,749,119
314	$14,346	$94,194	$108,540	$4,654,925
315	$14,062	$94,478	$108,540	$4,560,447
316	$13,776	$94,764	$108,540	$4,465,683
317	$13,490	$95,050	$108,540	$4,370,633
318	$13,203	$95,337	$108,540	$4,275,296
319	$12,915	$95,625	$108,540	$4,179,670
320	$12,626	$95,914	$108,540	$4,083,756
321	$12,336	$96,204	$108,540	$3,987,552
322	$12,046	$96,494	$108,540	$3,891,058
323	$11,754	$96,786	$108,540	$3,794,272
324	$11,462	$97,078	$108,540	$3,697,194

第27年供款共

$1,302,483

第27年利息

$156,647

第27年共還本金

$1,145,836

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$11,169	$97,372	$108,540	$3,599,822
326	$10,874	$97,666	$108,540	$3,502,156
327	$10,579	$97,961	$108,540	$3,404,195
328	$10,284	$98,257	$108,540	$3,305,939
329	$9,987	$98,554	$108,540	$3,207,385
330	$9,689	$98,851	$108,540	$3,108,534
331	$9,390	$99,150	$108,540	$3,009,384
332	$9,091	$99,449	$108,540	$2,909,935
333	$8,790	$99,750	$108,540	$2,810,185
334	$8,489	$100,051	$108,540	$2,710,134
335	$8,187	$100,353	$108,540	$2,609,781
336	$7,884	$100,656	$108,540	$2,509,124

第28年供款共

$1,302,483

第28年利息

$114,413

第28年共還本金

$1,188,070

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$7,580	$100,961	$108,540	$2,408,164
338	$7,275	$101,266	$108,540	$2,306,898
339	$6,969	$101,571	$108,540	$2,205,327
340	$6,662	$101,878	$108,540	$2,103,448
341	$6,354	$102,186	$108,540	$2,001,262
342	$6,045	$102,495	$108,540	$1,898,767
343	$5,736	$102,804	$108,540	$1,795,963
344	$5,425	$103,115	$108,540	$1,692,848
345	$5,114	$103,426	$108,540	$1,589,422
346	$4,801	$103,739	$108,540	$1,485,683
347	$4,488	$104,052	$108,540	$1,381,631
348	$4,174	$104,367	$108,540	$1,277,264

第29年供款共

$1,302,483

第29年利息

$70,623

第29年共還本金

$1,231,860

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$3,858	$104,682	$108,540	$1,172,582
350	$3,542	$104,998	$108,540	$1,067,584
351	$3,225	$105,315	$108,540	$962,269
352	$2,907	$105,633	$108,540	$856,636
353	$2,588	$105,952	$108,540	$750,683
354	$2,268	$106,273	$108,540	$644,411
355	$1,947	$106,594	$108,540	$537,817
356	$1,625	$106,916	$108,540	$430,902
357	$1,302	$107,239	$108,540	$323,663
358	$978	$107,562	$108,540	$216,101
359	$653	$107,887	$108,540	$108,213
360	$327	$108,213	$108,540	$0

第30年供款共

$1,302,483

第30年利息

$25,218

第30年共還本金

$1,277,264

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$23,604,476

免责声明

笋盘推介

按揭保险费
info