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$23,963,875

每月供款
$111,095

首期

$-16,360,000

总贷款额

$24,360,000

總利息

$15,633,875

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-16,030,000

$222,188

置业成本总预算

HK$-16,030,000

首期

$-16,360,000
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

$222,188

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

沙田帝堡城

thumb_up

新鸿基名厦, 帝堡城罕有3房东南盘

实

753 呎

@11,421

建

970 呎

@8,866

local_fire_department 至HIT

售$860 万

实

753 呎

@11,421

建

970 呎

@8,866

售$860 万

local_fire_department 至HIT

马鞍山天宇海

thumb_up

天宇海三房笋盘开扬企理

实

665 呎

@12,481

建

875 呎

@9,486

vpn_key 有匙即睇

售$830 万

实

665 呎

@12,481

建

875 呎

@9,486

售$830 万

vpn_key 有匙即睇

马鞍山迎海

thumb_up

迎海

实

565 呎

@15,929

local_fire_department 至HIT

售$900 万

实

565 呎

@15,929

售$900 万

local_fire_department 至HIT

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

西贡西贡村屋地下

thumb_up

地下连入契花园

建

700 呎

@10,286

local_offer 低水笋价 verified 首置必买

售$720 万

建

700 呎

@10,286

售$720 万

local_offer 低水笋价 verified 首置必买

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

VR实景

沙田晴碧花园

thumb_up

世纪21奇丰!独家!独家! 最大三房一套特式户市场罕有!

实

675 呎

@11,852

建

879 呎

@9,101

local_fire_department 至HIT real_estate_agent 罕有放盘 flight_takeoff 移民急让

售$800 万

实

675 呎

@11,852

建

879 呎

@9,101

售$800 万

local_fire_department 至HIT real_estate_agent 罕有放盘 flight_takeoff 移民急让

沙田滨景花园

thumb_up

沙田滨景花园,新地物业,特高楼底

实

643 呎

@12,753

建

780 呎

@10,513

real_estate_agent 罕有放盘

售$820 万

实

643 呎

@12,753

建

780 呎

@10,513

售$820 万

real_estate_agent 罕有放盘

马鞍山天宇海第6B座

thumb_up

天宇海 @11xxx 3房连一工人房全城最平

实

751 呎

@11,851

建

990 呎

@8,990

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价

售$890 万

实

751 呎

@11,851

建

990 呎

@8,990

售$890 万

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价

马鞍山迎海第03期星湾御第22座

thumb_up

迎海两房笋盘可以另加车位

实

512 呎

@15,234

local_fire_department 至HIT

售$780 万

实

512 呎

@15,234

售$780 万

local_fire_department 至HIT

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

马鞍山迎海第02期星湾第21座

thumb_up

全新翻新2房乌溪沙马铁上盖, 包入墙傢俬+发展商电器, 企理装修, 梗厨有露台, 情侣小家庭必抢盘, 好客可倾 (已租)

实

511 呎

@15,656

verified 首置必买

售$800 万

实

511 呎

@15,656

售$800 万

verified 首置必买

利率	15年	20年	25年	30年
1.000	$145,793	$112,030	$91,806	$78,351
1.500	$151,213	$117,548	$97,424	$84,071
2.000	$156,759	$123,233	$103,251	$90,039
2.500	$162,430	$129,084	$109,283	$96,251
3.000	$168,226	$135,100	$115,518	$102,703
3.500	$174,145	$141,278	$121,952	$109,387
3.625	$175,645	$142,848	$123,591	$111,094
4.000	$180,188	$147,617	$128,581	$116,298
4.500	$186,352	$154,113	$135,401	$123,429
5.000	$192,637	$160,765	$142,406	$130,770
5.500	$199,042	$167,569	$149,592	$138,313
6.000	$205,564	$174,523	$156,952	$146,051

每月供款$111,095

年期

30年

贷款金额

$24,360,000

總利息

$15,633,875

总贷款连利息

$39,993,875

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$73,588	$37,507	$111,094	$24,322,493
2	$73,474	$37,620	$111,094	$24,284,874
3	$73,361	$37,734	$111,094	$24,247,140
4	$73,247	$37,848	$111,094	$24,209,292
5	$73,132	$37,962	$111,094	$24,171,331
6	$73,018	$38,077	$111,094	$24,133,254
7	$72,903	$38,192	$111,094	$24,095,062
8	$72,787	$38,307	$111,094	$24,056,756
9	$72,671	$38,423	$111,094	$24,018,333
10	$72,555	$38,539	$111,094	$23,979,794
11	$72,439	$38,655	$111,094	$23,941,139
12	$72,322	$38,772	$111,094	$23,902,367

第1年供款共

$1,333,129

第1年利息

$875,496

第1年共還本金

$457,633

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$72,205	$38,889	$111,094	$23,863,478
14	$72,088	$39,007	$111,094	$23,824,472
15	$71,970	$39,124	$111,094	$23,785,347
16	$71,852	$39,243	$111,094	$23,746,105
17	$71,733	$39,361	$111,094	$23,706,744
18	$71,614	$39,480	$111,094	$23,667,264
19	$71,495	$39,599	$111,094	$23,627,664
20	$71,375	$39,719	$111,094	$23,587,946
21	$71,255	$39,839	$111,094	$23,548,107
22	$71,135	$39,959	$111,094	$23,508,148
23	$71,014	$40,080	$111,094	$23,468,068
24	$70,893	$40,201	$111,094	$23,427,867

第2年供款共

$1,333,129

第2年利息

$858,629

第2年共還本金

$474,500

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$70,772	$40,322	$111,094	$23,387,544
26	$70,650	$40,444	$111,094	$23,347,100
27	$70,528	$40,566	$111,094	$23,306,534
28	$70,405	$40,689	$111,094	$23,265,845
29	$70,282	$40,812	$111,094	$23,225,033
30	$70,159	$40,935	$111,094	$23,184,098
31	$70,035	$41,059	$111,094	$23,143,039
32	$69,911	$41,183	$111,094	$23,101,856
33	$69,787	$41,307	$111,094	$23,060,549
34	$69,662	$41,432	$111,094	$23,019,117
35	$69,537	$41,557	$111,094	$22,977,560
36	$69,411	$41,683	$111,094	$22,935,877

第3年供款共

$1,333,129

第3年利息

$841,139

第3年共還本金

$491,990

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$69,285	$41,809	$111,094	$22,894,068
38	$69,159	$41,935	$111,094	$22,852,133
39	$69,032	$42,062	$111,094	$22,810,072
40	$68,905	$42,189	$111,094	$22,767,883
41	$68,778	$42,316	$111,094	$22,725,567
42	$68,650	$42,444	$111,094	$22,683,123
43	$68,522	$42,572	$111,094	$22,640,551
44	$68,393	$42,701	$111,094	$22,597,850
45	$68,264	$42,830	$111,094	$22,555,020
46	$68,135	$42,959	$111,094	$22,512,061
47	$68,005	$43,089	$111,094	$22,468,972
48	$67,875	$43,219	$111,094	$22,425,753

第4年供款共

$1,333,129

第4年利息

$823,005

第4年共還本金

$510,124

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$67,744	$43,350	$111,094	$22,382,404
50	$67,614	$43,481	$111,094	$22,338,923
51	$67,482	$43,612	$111,094	$22,295,311
52	$67,350	$43,744	$111,094	$22,251,567
53	$67,218	$43,876	$111,094	$22,207,692
54	$67,086	$44,008	$111,094	$22,163,683
55	$66,953	$44,141	$111,094	$22,119,542
56	$66,819	$44,275	$111,094	$22,075,267
57	$66,686	$44,408	$111,094	$22,030,859
58	$66,552	$44,543	$111,094	$21,986,316
59	$66,417	$44,677	$111,094	$21,941,639
60	$66,282	$44,812	$111,094	$21,896,827

第5年供款共

$1,333,129

第5年利息

$804,203

第5年共還本金

$528,926

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$66,147	$44,947	$111,094	$21,851,880
62	$66,011	$45,083	$111,094	$21,806,796
63	$65,875	$45,219	$111,094	$21,761,577
64	$65,738	$45,356	$111,094	$21,716,221
65	$65,601	$45,493	$111,094	$21,670,728
66	$65,464	$45,630	$111,094	$21,625,098
67	$65,326	$45,768	$111,094	$21,579,329
68	$65,188	$45,907	$111,094	$21,533,423
69	$65,049	$46,045	$111,094	$21,487,378
70	$64,910	$46,184	$111,094	$21,441,193
71	$64,770	$46,324	$111,094	$21,394,869
72	$64,630	$46,464	$111,094	$21,348,406

第6年供款共

$1,333,129

第6年利息

$784,708

第6年共還本金

$548,421

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$64,490	$46,604	$111,094	$21,301,802
74	$64,349	$46,745	$111,094	$21,255,057
75	$64,208	$46,886	$111,094	$21,208,171
76	$64,066	$47,028	$111,094	$21,161,143
77	$63,924	$47,170	$111,094	$21,113,973
78	$63,782	$47,312	$111,094	$21,066,661
79	$63,639	$47,455	$111,094	$21,019,205
80	$63,496	$47,599	$111,094	$20,971,607
81	$63,352	$47,742	$111,094	$20,923,864
82	$63,208	$47,887	$111,094	$20,875,978
83	$63,063	$48,031	$111,094	$20,827,947
84	$62,918	$48,176	$111,094	$20,779,770

第7年供款共

$1,333,129

第7年利息

$764,494

第7年共還本金

$568,635

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$62,772	$48,322	$111,094	$20,731,448
86	$62,626	$48,468	$111,094	$20,682,981
87	$62,480	$48,614	$111,094	$20,634,366
88	$62,333	$48,761	$111,094	$20,585,605
89	$62,186	$48,908	$111,094	$20,536,697
90	$62,038	$49,056	$111,094	$20,487,641
91	$61,890	$49,204	$111,094	$20,438,436
92	$61,741	$49,353	$111,094	$20,389,083
93	$61,592	$49,502	$111,094	$20,339,581
94	$61,442	$49,652	$111,094	$20,289,930
95	$61,292	$49,802	$111,094	$20,240,128
96	$61,142	$49,952	$111,094	$20,190,176

第8年供款共

$1,333,129

第8年利息

$743,535

第8年共還本金

$589,594

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$60,991	$50,103	$111,094	$20,140,073
98	$60,840	$50,254	$111,094	$20,089,819
99	$60,688	$50,406	$111,094	$20,039,413
100	$60,536	$50,558	$111,094	$19,988,854
101	$60,383	$50,711	$111,094	$19,938,143
102	$60,230	$50,864	$111,094	$19,887,279
103	$60,076	$51,018	$111,094	$19,836,261
104	$59,922	$51,172	$111,094	$19,785,089
105	$59,767	$51,327	$111,094	$19,733,762
106	$59,612	$51,482	$111,094	$19,682,281
107	$59,457	$51,637	$111,094	$19,630,643
108	$59,301	$51,793	$111,094	$19,578,850

第9年供款共

$1,333,129

第9年利息

$721,803

第9年共還本金

$611,326

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$59,144	$51,950	$111,094	$19,526,900
110	$58,988	$52,107	$111,094	$19,474,794
111	$58,830	$52,264	$111,094	$19,422,530
112	$58,672	$52,422	$111,094	$19,370,108
113	$58,514	$52,580	$111,094	$19,317,528
114	$58,355	$52,739	$111,094	$19,264,789
115	$58,196	$52,898	$111,094	$19,211,890
116	$58,036	$53,058	$111,094	$19,158,832
117	$57,876	$53,218	$111,094	$19,105,614
118	$57,715	$53,379	$111,094	$19,052,234
119	$57,554	$53,540	$111,094	$18,998,694
120	$57,392	$53,702	$111,094	$18,944,992

第10年供款共

$1,333,129

第10年利息

$699,271

第10年共還本金

$633,858

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$57,230	$53,864	$111,094	$18,891,127
122	$57,067	$54,027	$111,094	$18,837,100
123	$56,904	$54,190	$111,094	$18,782,910
124	$56,740	$54,354	$111,094	$18,728,556
125	$56,576	$54,518	$111,094	$18,674,038
126	$56,411	$54,683	$111,094	$18,619,355
127	$56,246	$54,848	$111,094	$18,564,506
128	$56,080	$55,014	$111,094	$18,509,493
129	$55,914	$55,180	$111,094	$18,454,313
130	$55,747	$55,347	$111,094	$18,398,966
131	$55,580	$55,514	$111,094	$18,343,452
132	$55,413	$55,682	$111,094	$18,287,770

第11年供款共

$1,333,129

第11年利息

$675,908

第11年共還本金

$657,221

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$55,244	$55,850	$111,094	$18,231,921
134	$55,076	$56,019	$111,094	$18,175,902
135	$54,906	$56,188	$111,094	$18,119,714
136	$54,737	$56,357	$111,094	$18,063,357
137	$54,566	$56,528	$111,094	$18,006,829
138	$54,396	$56,698	$111,094	$17,950,131
139	$54,224	$56,870	$111,094	$17,893,261
140	$54,053	$57,042	$111,094	$17,836,220
141	$53,880	$57,214	$111,094	$17,779,006
142	$53,707	$57,387	$111,094	$17,721,619
143	$53,534	$57,560	$111,094	$17,664,059
144	$53,360	$57,734	$111,094	$17,606,325

第12年供款共

$1,333,129

第12年利息

$651,684

第12年共還本金

$681,445

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$53,186	$57,908	$111,094	$17,548,417
146	$53,011	$58,083	$111,094	$17,490,333
147	$52,835	$58,259	$111,094	$17,432,075
148	$52,659	$58,435	$111,094	$17,373,640
149	$52,483	$58,611	$111,094	$17,315,029
150	$52,306	$58,788	$111,094	$17,256,241
151	$52,128	$58,966	$111,094	$17,197,275
152	$51,950	$59,144	$111,094	$17,138,131
153	$51,771	$59,323	$111,094	$17,078,808
154	$51,592	$59,502	$111,094	$17,019,306
155	$51,412	$59,682	$111,094	$16,959,625
156	$51,232	$59,862	$111,094	$16,899,763

第13年供款共

$1,333,129

第13年利息

$626,567

第13年共還本金

$706,562

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$51,051	$60,043	$111,094	$16,839,720
158	$50,870	$60,224	$111,094	$16,779,496
159	$50,688	$60,406	$111,094	$16,719,090
160	$50,506	$60,589	$111,094	$16,658,501
161	$50,323	$60,772	$111,094	$16,597,730
162	$50,139	$60,955	$111,094	$16,536,775
163	$49,955	$61,139	$111,094	$16,475,635
164	$49,770	$61,324	$111,094	$16,414,311
165	$49,585	$61,509	$111,094	$16,352,802
166	$49,399	$61,695	$111,094	$16,291,107
167	$49,213	$61,881	$111,094	$16,229,226
168	$49,026	$62,068	$111,094	$16,167,158

第14年供款共

$1,333,129

第14年利息

$600,524

第14年共還本金

$732,605

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$48,838	$62,256	$111,094	$16,104,902
170	$48,650	$62,444	$111,094	$16,042,458
171	$48,462	$62,633	$111,094	$15,979,825
172	$48,272	$62,822	$111,094	$15,917,004
173	$48,083	$63,011	$111,094	$15,853,992
174	$47,892	$63,202	$111,094	$15,790,790
175	$47,701	$63,393	$111,094	$15,727,398
176	$47,510	$63,584	$111,094	$15,663,813
177	$47,318	$63,776	$111,094	$15,600,037
178	$47,125	$63,969	$111,094	$15,536,068
179	$46,932	$64,162	$111,094	$15,471,906
180	$46,738	$64,356	$111,094	$15,407,550

第15年供款共

$1,333,129

第15年利息

$573,521

第15年共還本金

$759,608

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$46,544	$64,550	$111,094	$15,342,999
182	$46,349	$64,745	$111,094	$15,278,254
183	$46,153	$64,941	$111,094	$15,213,313
184	$45,957	$65,137	$111,094	$15,148,176
185	$45,760	$65,334	$111,094	$15,082,842
186	$45,563	$65,531	$111,094	$15,017,310
187	$45,365	$65,729	$111,094	$14,951,581
188	$45,166	$65,928	$111,094	$14,885,653
189	$44,967	$66,127	$111,094	$14,819,526
190	$44,767	$66,327	$111,094	$14,753,199
191	$44,567	$66,527	$111,094	$14,686,672
192	$44,366	$66,728	$111,094	$14,619,944

第16年供款共

$1,333,129

第16年利息

$545,523

第16年共還本金

$787,606

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$44,164	$66,930	$111,094	$14,553,014
194	$43,962	$67,132	$111,094	$14,485,882
195	$43,759	$67,335	$111,094	$14,418,548
196	$43,556	$67,538	$111,094	$14,351,010
197	$43,352	$67,742	$111,094	$14,283,268
198	$43,147	$67,947	$111,094	$14,215,321
199	$42,942	$68,152	$111,094	$14,147,169
200	$42,736	$68,358	$111,094	$14,078,811
201	$42,530	$68,564	$111,094	$14,010,247
202	$42,323	$68,771	$111,094	$13,941,475
203	$42,115	$68,979	$111,094	$13,872,496
204	$41,906	$69,188	$111,094	$13,803,308

第17年供款共

$1,333,129

第17年利息

$516,494

第17年共還本金

$816,636

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$41,697	$69,397	$111,094	$13,733,912
206	$41,488	$69,606	$111,094	$13,664,306
207	$41,278	$69,817	$111,094	$13,594,489
208	$41,067	$70,027	$111,094	$13,524,462
209	$40,855	$70,239	$111,094	$13,454,223
210	$40,643	$70,451	$111,094	$13,383,772
211	$40,430	$70,664	$111,094	$13,313,108
212	$40,217	$70,877	$111,094	$13,242,230
213	$40,003	$71,092	$111,094	$13,171,139
214	$39,788	$71,306	$111,094	$13,099,832
215	$39,572	$71,522	$111,094	$13,028,311
216	$39,356	$71,738	$111,094	$12,956,573

第18年供款共

$1,333,129

第18年利息

$486,394

第18年共還本金

$846,735

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$39,140	$71,954	$111,094	$12,884,619
218	$38,922	$72,172	$111,094	$12,812,447
219	$38,704	$72,390	$111,094	$12,740,057
220	$38,486	$72,609	$111,094	$12,667,448
221	$38,266	$72,828	$111,094	$12,594,621
222	$38,046	$73,048	$111,094	$12,521,573
223	$37,826	$73,269	$111,094	$12,448,304
224	$37,604	$73,490	$111,094	$12,374,814
225	$37,382	$73,712	$111,094	$12,301,102
226	$37,160	$73,935	$111,094	$12,227,168
227	$36,936	$74,158	$111,094	$12,153,010
228	$36,712	$74,382	$111,094	$12,078,628

第19年供款共

$1,333,129

第19年利息

$455,184

第19年共還本金

$877,945

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$36,488	$74,607	$111,094	$12,004,022
230	$36,262	$74,832	$111,094	$11,929,190
231	$36,036	$75,058	$111,094	$11,854,132
232	$35,809	$75,285	$111,094	$11,778,847
233	$35,582	$75,512	$111,094	$11,703,335
234	$35,354	$75,740	$111,094	$11,627,595
235	$35,125	$75,969	$111,094	$11,551,625
236	$34,896	$76,199	$111,094	$11,475,427
237	$34,665	$76,429	$111,094	$11,398,998
238	$34,434	$76,660	$111,094	$11,322,338
239	$34,203	$76,891	$111,094	$11,245,447
240	$33,971	$77,123	$111,094	$11,168,324

第20年供款共

$1,333,129

第20年利息

$422,825

第20年共還本金

$910,304

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$33,738	$77,356	$111,094	$11,090,967
242	$33,504	$77,590	$111,094	$11,013,377
243	$33,270	$77,825	$111,094	$10,935,553
244	$33,034	$78,060	$111,094	$10,857,493
245	$32,799	$78,295	$111,094	$10,779,198
246	$32,562	$78,532	$111,094	$10,700,666
247	$32,325	$78,769	$111,094	$10,621,897
248	$32,087	$79,007	$111,094	$10,542,889
249	$31,848	$79,246	$111,094	$10,463,644
250	$31,609	$79,485	$111,094	$10,384,158
251	$31,369	$79,725	$111,094	$10,304,433
252	$31,128	$79,966	$111,094	$10,224,467

第21年供款共

$1,333,129

第21年利息

$389,272

第21年共還本金

$943,857

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$30,886	$80,208	$111,094	$10,144,259
254	$30,644	$80,450	$111,094	$10,063,809
255	$30,401	$80,693	$111,094	$9,983,116
256	$30,157	$80,937	$111,094	$9,902,180
257	$29,913	$81,181	$111,094	$9,820,998
258	$29,668	$81,426	$111,094	$9,739,572
259	$29,422	$81,672	$111,094	$9,657,899
260	$29,175	$81,919	$111,094	$9,575,980
261	$28,927	$82,167	$111,094	$9,493,814
262	$28,679	$82,415	$111,094	$9,411,399
263	$28,430	$82,664	$111,094	$9,328,735
264	$28,181	$82,914	$111,094	$9,245,821

第22年供款共

$1,333,129

第22年利息

$354,483

第22年共還本金

$978,646

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$27,930	$83,164	$111,094	$9,162,657
266	$27,679	$83,415	$111,094	$9,079,242
267	$27,427	$83,667	$111,094	$8,995,575
268	$27,174	$83,920	$111,094	$8,911,655
269	$26,921	$84,173	$111,094	$8,827,481
270	$26,666	$84,428	$111,094	$8,743,054
271	$26,411	$84,683	$111,094	$8,658,371
272	$26,155	$84,939	$111,094	$8,573,432
273	$25,899	$85,195	$111,094	$8,488,237
274	$25,642	$85,453	$111,094	$8,402,785
275	$25,383	$85,711	$111,094	$8,317,074
276	$25,124	$85,970	$111,094	$8,231,104

第23年供款共

$1,333,129

第23年利息

$318,412

第23年共還本金

$1,014,717

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$24,865	$86,229	$111,094	$8,144,875
278	$24,604	$86,490	$111,094	$8,058,385
279	$24,343	$86,751	$111,094	$7,971,634
280	$24,081	$87,013	$111,094	$7,884,621
281	$23,818	$87,276	$111,094	$7,797,345
282	$23,554	$87,540	$111,094	$7,709,805
283	$23,290	$87,804	$111,094	$7,622,001
284	$23,025	$88,069	$111,094	$7,533,932
285	$22,759	$88,335	$111,094	$7,445,597
286	$22,492	$88,602	$111,094	$7,356,995
287	$22,224	$88,870	$111,094	$7,268,125
288	$21,956	$89,138	$111,094	$7,178,986

第24年供款共

$1,333,129

第24年利息

$281,011

第24年共還本金

$1,052,118

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$21,687	$89,408	$111,094	$7,089,579
290	$21,416	$89,678	$111,094	$6,999,901
291	$21,146	$89,949	$111,094	$6,909,953
292	$20,874	$90,220	$111,094	$6,819,732
293	$20,601	$90,493	$111,094	$6,729,239
294	$20,328	$90,766	$111,094	$6,638,473
295	$20,054	$91,040	$111,094	$6,547,433
296	$19,779	$91,315	$111,094	$6,456,117
297	$19,503	$91,591	$111,094	$6,364,526
298	$19,226	$91,868	$111,094	$6,272,658
299	$18,949	$92,145	$111,094	$6,180,513
300	$18,670	$92,424	$111,094	$6,088,089

第25年供款共

$1,333,129

第25年利息

$242,232

第25年共還本金

$1,090,897

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$18,391	$92,703	$111,094	$5,995,386
302	$18,111	$92,983	$111,094	$5,902,403
303	$17,830	$93,264	$111,094	$5,809,139
304	$17,548	$93,546	$111,094	$5,715,593
305	$17,266	$93,828	$111,094	$5,621,765
306	$16,982	$94,112	$111,094	$5,527,654
307	$16,698	$94,396	$111,094	$5,433,258
308	$16,413	$94,681	$111,094	$5,338,576
309	$16,127	$94,967	$111,094	$5,243,609
310	$15,840	$95,254	$111,094	$5,148,355
311	$15,552	$95,542	$111,094	$5,052,814
312	$15,264	$95,830	$111,094	$4,956,983

第26年供款共

$1,333,129

第26年利息

$202,023

第26年共還本金

$1,131,106

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$14,974	$96,120	$111,094	$4,860,863
314	$14,684	$96,410	$111,094	$4,764,453
315	$14,393	$96,701	$111,094	$4,667,752
316	$14,100	$96,994	$111,094	$4,570,758
317	$13,807	$97,287	$111,094	$4,473,471
318	$13,514	$97,580	$111,094	$4,375,891
319	$13,219	$97,875	$111,094	$4,278,016
320	$12,923	$98,171	$111,094	$4,179,845
321	$12,627	$98,467	$111,094	$4,081,377
322	$12,329	$98,765	$111,094	$3,982,612
323	$12,031	$99,063	$111,094	$3,883,549
324	$11,732	$99,363	$111,094	$3,784,186

第27年供款共

$1,333,129

第27年利息

$160,332

第27年共還本金

$1,172,797

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$11,431	$99,663	$111,094	$3,684,524
326	$11,130	$99,964	$111,094	$3,584,560
327	$10,828	$100,266	$111,094	$3,484,294
328	$10,525	$100,569	$111,094	$3,383,726
329	$10,222	$100,872	$111,094	$3,282,853
330	$9,917	$101,177	$111,094	$3,181,676
331	$9,611	$101,483	$111,094	$3,080,193
332	$9,305	$101,789	$111,094	$2,978,404
333	$8,997	$102,097	$111,094	$2,876,307
334	$8,689	$102,405	$111,094	$2,773,902
335	$8,379	$102,715	$111,094	$2,671,187
336	$8,069	$103,025	$111,094	$2,568,162

第28年供款共

$1,333,129

第28年利息

$117,105

第28年共還本金

$1,216,024

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$7,758	$103,336	$111,094	$2,464,826
338	$7,446	$103,648	$111,094	$2,361,178
339	$7,133	$103,961	$111,094	$2,257,217
340	$6,819	$104,275	$111,094	$2,152,941
341	$6,504	$104,590	$111,094	$2,048,351
342	$6,188	$104,906	$111,094	$1,943,444
343	$5,871	$105,223	$111,094	$1,838,221
344	$5,553	$105,541	$111,094	$1,732,680
345	$5,234	$105,860	$111,094	$1,626,820
346	$4,914	$106,180	$111,094	$1,520,640
347	$4,594	$106,500	$111,094	$1,414,140
348	$4,272	$106,822	$111,094	$1,307,317

第29年供款共

$1,333,129

第29年利息

$72,284

第29年共還本金

$1,260,845

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$3,949	$107,145	$111,094	$1,200,173
350	$3,626	$107,469	$111,094	$1,092,704
351	$3,301	$107,793	$111,094	$984,911
352	$2,975	$108,119	$111,094	$876,792
353	$2,649	$108,445	$111,094	$768,346
354	$2,321	$108,773	$111,094	$659,573
355	$1,992	$109,102	$111,094	$550,472
356	$1,663	$109,431	$111,094	$441,041
357	$1,332	$109,762	$111,094	$331,279
358	$1,001	$110,093	$111,094	$221,185
359	$668	$110,426	$111,094	$110,760
360	$335	$110,760	$111,094	$0

第30年供款共

$1,333,129

第30年利息

$25,812

第30年共還本金

$1,307,317

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$23,963,875

免责声明

笋盘推介

按揭保险费
info