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$24,952,224

每月供款
$118,118

首期

$-17,900,000

总贷款额

$25,900,000

總利息

$16,622,224

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-17,570,000

$236,235

置业成本总预算

HK$-17,570,000

首期

$-17,900,000
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

$236,235

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

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

将军澳蔚蓝湾畔

thumb_up

优质居所,大型会所

实

533 呎

@16,510

建

677 呎

@12,999

售$880 万

实

533 呎

@16,510

建

677 呎

@12,999

售$880 万

马鞍山雅涛居第02座

thumb_up

雅涛居池景3房, 全屋企装, 可约睇

实

702 呎

@11,396

建

935 呎

@8,556

local_fire_department 至HIT

售$800 万

实

702 呎

@11,396

建

935 呎

@8,556

售$800 万

local_fire_department 至HIT

马鞍山迎海第01期第03座

thumb_up

迎海!两房半!靓景!靓装修!

实

549 呎

@16,029

建

710 呎

@12,394

local_fire_department 至HIT

售$880 万

实

549 呎

@16,029

建

710 呎

@12,394

售$880 万

local_fire_department 至HIT

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

沙田愉景花园

thumb_up

沙田愉景花园

实

545 呎

@12,844

建

686 呎

@10,204

local_fire_department 至HIT

售$700 万

实

545 呎

@12,844

建

686 呎

@10,204

售$700 万

local_fire_department 至HIT

西贡逸珑园第05座

thumb_up

逸珑园

实

566 呎

@13,781

local_fire_department 至HIT

售$780 万

实

566 呎

@13,781

售$780 万

local_fire_department 至HIT

马鞍山迎海第04期骏岸第08座

thumb_up

实用2房, 企理装修

实

501 呎

@15,968

local_fire_department 至HIT

售$800 万

实

501 呎

@15,968

售$800 万

local_fire_department 至HIT

马鞍山银湖天峰第03座

thumb_up

铁路上盖屋苑，东南2房

实

564 呎

@12,996

建

742 呎

@9,879

local_fire_department 至HIT

售$733 万

实

564 呎

@12,996

建

742 呎

@9,879

售$733 万

local_fire_department 至HIT

西贡逸珑园

thumb_up

西贡逸珑园

实

699 呎

@12,303

local_fire_department 至HIT local_offer 低水笋价

售$860 万

实

699 呎

@12,303

售$860 万

local_fire_department 至HIT local_offer 低水笋价

VR实景

马鞍山泓碧第02座

thumb_up

万中无一极罕有梗厨明厕放盘, 大2房靓则, 2年新楼, 低密度豪宅,

实

511 呎

@16,204

local_fire_department 至HIT verified 首置必买 vpn_key 有匙即睇 pets 爱竉必选

售$828 万

实

511 呎

@16,204

售$828 万

local_fire_department 至HIT verified 首置必买 vpn_key 有匙即睇 pets 爱竉必选

VR实景

马鞍山迎海第01期

thumb_up

奇丰精选西南海景特色单位一房半全屋企理装修

实

586 呎

@14,505

建

725 呎

@11,724

local_fire_department 至HIT real_estate_agent 罕有放盘

售$850 万

实

586 呎

@14,505

建

725 呎

@11,724

售$850 万

local_fire_department 至HIT real_estate_agent 罕有放盘

利率	15年	20年	25年	30年
1.000	$155,010	$119,113	$97,610	$83,305
1.500	$160,772	$124,979	$103,584	$89,386
2.000	$166,669	$131,024	$109,778	$95,731
2.500	$172,698	$137,245	$116,192	$102,336
3.000	$178,861	$143,641	$122,821	$109,195
3.500	$185,155	$150,210	$129,662	$116,303
3.625	$186,749	$151,879	$131,404	$118,117
4.000	$191,579	$156,949	$136,710	$123,651
4.500	$198,133	$163,856	$143,961	$131,231
5.000	$204,816	$170,929	$151,409	$139,037
5.500	$211,625	$178,163	$159,049	$147,057
6.000	$218,559	$185,556	$166,874	$155,284

每月供款$118,118

年期

30年

贷款金额

$25,900,000

總利息

$16,622,224

总贷款连利息

$42,522,224

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$78,240	$39,878	$118,117	$25,860,122
2	$78,119	$39,998	$118,117	$25,820,124
3	$77,998	$40,119	$118,117	$25,780,005
4	$77,877	$40,240	$118,117	$25,739,765
5	$77,756	$40,362	$118,117	$25,699,403
6	$77,634	$40,484	$118,117	$25,658,920
7	$77,511	$40,606	$118,117	$25,618,314
8	$77,389	$40,729	$118,117	$25,577,585
9	$77,266	$40,852	$118,117	$25,536,733
10	$77,142	$40,975	$118,117	$25,495,758
11	$77,018	$41,099	$118,117	$25,454,659
12	$76,894	$41,223	$118,117	$25,413,436

第1年供款共

$1,417,407

第1年利息

$930,844

第1年共還本金

$486,564

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$76,770	$41,348	$118,117	$25,372,089
14	$76,645	$41,472	$118,117	$25,330,616
15	$76,520	$41,598	$118,117	$25,289,019
16	$76,394	$41,723	$118,117	$25,247,295
17	$76,268	$41,849	$118,117	$25,205,446
18	$76,141	$41,976	$118,117	$25,163,470
19	$76,015	$42,103	$118,117	$25,121,367
20	$75,887	$42,230	$118,117	$25,079,138
21	$75,760	$42,357	$118,117	$25,036,780
22	$75,632	$42,485	$118,117	$24,994,295
23	$75,504	$42,614	$118,117	$24,951,681
24	$75,375	$42,742	$118,117	$24,908,939

第2年供款共

$1,417,407

第2年利息

$912,910

第2年共還本金

$504,498

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$75,246	$42,872	$118,117	$24,866,067
26	$75,116	$43,001	$118,117	$24,823,066
27	$74,986	$43,131	$118,117	$24,779,935
28	$74,856	$43,261	$118,117	$24,736,674
29	$74,725	$43,392	$118,117	$24,693,282
30	$74,594	$43,523	$118,117	$24,649,759
31	$74,463	$43,654	$118,117	$24,606,105
32	$74,331	$43,786	$118,117	$24,562,318
33	$74,199	$43,919	$118,117	$24,518,400
34	$74,066	$44,051	$118,117	$24,474,348
35	$73,933	$44,184	$118,117	$24,430,164
36	$73,799	$44,318	$118,117	$24,385,846

第3年供款共

$1,417,407

第3年利息

$894,315

第3年共還本金

$523,093

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$73,666	$44,452	$118,117	$24,341,394
38	$73,531	$44,586	$118,117	$24,296,808
39	$73,397	$44,721	$118,117	$24,252,088
40	$73,262	$44,856	$118,117	$24,207,232
41	$73,126	$44,991	$118,117	$24,162,241
42	$72,990	$45,127	$118,117	$24,117,114
43	$72,854	$45,264	$118,117	$24,071,850
44	$72,717	$45,400	$118,117	$24,026,450
45	$72,580	$45,537	$118,117	$23,980,912
46	$72,442	$45,675	$118,117	$23,935,237
47	$72,304	$45,813	$118,117	$23,889,425
48	$72,166	$45,951	$118,117	$23,843,473

第4年供款共

$1,417,407

第4年利息

$875,035

第4年共還本金

$542,373

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$72,027	$46,090	$118,117	$23,797,383
50	$71,888	$46,229	$118,117	$23,751,154
51	$71,748	$46,369	$118,117	$23,704,785
52	$71,608	$46,509	$118,117	$23,658,276
53	$71,468	$46,650	$118,117	$23,611,626
54	$71,327	$46,791	$118,117	$23,564,836
55	$71,185	$46,932	$118,117	$23,517,904
56	$71,044	$47,074	$118,117	$23,470,830
57	$70,901	$47,216	$118,117	$23,423,614
58	$70,759	$47,358	$118,117	$23,376,256
59	$70,616	$47,502	$118,117	$23,328,754
60	$70,472	$47,645	$118,117	$23,281,109

第5年供款共

$1,417,407

第5年利息

$855,044

第5年共還本金

$562,364

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$70,328	$47,789	$118,117	$23,233,320
62	$70,184	$47,933	$118,117	$23,185,387
63	$70,039	$48,078	$118,117	$23,137,309
64	$69,894	$48,223	$118,117	$23,089,086
65	$69,748	$48,369	$118,117	$23,040,717
66	$69,602	$48,515	$118,117	$22,992,201
67	$69,456	$48,662	$118,117	$22,943,540
68	$69,309	$48,809	$118,117	$22,894,731
69	$69,161	$48,956	$118,117	$22,845,775
70	$69,013	$49,104	$118,117	$22,796,671
71	$68,865	$49,252	$118,117	$22,747,419
72	$68,716	$49,401	$118,117	$22,698,018

第6年供款共

$1,417,407

第6年利息

$834,316

第6年共還本金

$583,092

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$68,567	$49,550	$118,117	$22,648,467
74	$68,417	$49,700	$118,117	$22,598,767
75	$68,267	$49,850	$118,117	$22,548,917
76	$68,117	$50,001	$118,117	$22,498,916
77	$67,965	$50,152	$118,117	$22,448,764
78	$67,814	$50,303	$118,117	$22,398,461
79	$67,662	$50,455	$118,117	$22,348,006
80	$67,510	$50,608	$118,117	$22,297,398
81	$67,357	$50,761	$118,117	$22,246,638
82	$67,203	$50,914	$118,117	$22,195,724
83	$67,050	$51,068	$118,117	$22,144,656
84	$66,895	$51,222	$118,117	$22,093,434

第7年供款共

$1,417,407

第7年利息

$812,824

第7年共還本金

$604,584

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$66,741	$51,377	$118,117	$22,042,057
86	$66,585	$51,532	$118,117	$21,990,525
87	$66,430	$51,688	$118,117	$21,938,838
88	$66,274	$51,844	$118,117	$21,886,994
89	$66,117	$52,000	$118,117	$21,834,994
90	$65,960	$52,157	$118,117	$21,782,836
91	$65,802	$52,315	$118,117	$21,730,521
92	$65,644	$52,473	$118,117	$21,678,048
93	$65,486	$52,632	$118,117	$21,625,417
94	$65,327	$52,791	$118,117	$21,572,626
95	$65,167	$52,950	$118,117	$21,519,676
96	$65,007	$53,110	$118,117	$21,466,566

第8年供款共

$1,417,407

第8年利息

$790,540

第8年共還本金

$626,868

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$64,847	$53,270	$118,117	$21,413,296
98	$64,686	$53,431	$118,117	$21,359,865
99	$64,525	$53,593	$118,117	$21,306,272
100	$64,363	$53,755	$118,117	$21,252,517
101	$64,200	$53,917	$118,117	$21,198,600
102	$64,037	$54,080	$118,117	$21,144,521
103	$63,874	$54,243	$118,117	$21,090,277
104	$63,710	$54,407	$118,117	$21,035,870
105	$63,546	$54,571	$118,117	$20,981,299
106	$63,381	$54,736	$118,117	$20,926,563
107	$63,216	$54,902	$118,117	$20,871,661
108	$63,050	$55,067	$118,117	$20,816,594

第9年供款共

$1,417,407

第9年利息

$767,435

第9年共還本金

$649,973

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$62,883	$55,234	$118,117	$20,761,360
110	$62,717	$55,401	$118,117	$20,705,959
111	$62,549	$55,568	$118,117	$20,650,391
112	$62,381	$55,736	$118,117	$20,594,655
113	$62,213	$55,904	$118,117	$20,538,751
114	$62,044	$56,073	$118,117	$20,482,678
115	$61,875	$56,243	$118,117	$20,426,435
116	$61,705	$56,412	$118,117	$20,370,023
117	$61,534	$56,583	$118,117	$20,313,440
118	$61,364	$56,754	$118,117	$20,256,686
119	$61,192	$56,925	$118,117	$20,199,761
120	$61,020	$57,097	$118,117	$20,142,664

第10年供款共

$1,417,407

第10年利息

$743,478

第10年共還本金

$673,930

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$60,848	$57,270	$118,117	$20,085,394
122	$60,675	$57,443	$118,117	$20,027,951
123	$60,501	$57,616	$118,117	$19,970,335
124	$60,327	$57,790	$118,117	$19,912,545
125	$60,152	$57,965	$118,117	$19,854,580
126	$59,977	$58,140	$118,117	$19,796,440
127	$59,802	$58,316	$118,117	$19,738,125
128	$59,626	$58,492	$118,117	$19,679,633
129	$59,449	$58,668	$118,117	$19,620,965
130	$59,272	$58,846	$118,117	$19,562,119
131	$59,094	$59,023	$118,117	$19,503,096
132	$58,916	$59,202	$118,117	$19,443,894

第11年供款共

$1,417,407

第11年利息

$718,638

第11年共還本金

$698,770

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$58,737	$59,381	$118,117	$19,384,513
134	$58,557	$59,560	$118,117	$19,324,953
135	$58,377	$59,740	$118,117	$19,265,214
136	$58,197	$59,920	$118,117	$19,205,293
137	$58,016	$60,101	$118,117	$19,145,192
138	$57,834	$60,283	$118,117	$19,084,909
139	$57,652	$60,465	$118,117	$19,024,444
140	$57,470	$60,648	$118,117	$18,963,797
141	$57,286	$60,831	$118,117	$18,902,966
142	$57,103	$61,015	$118,117	$18,841,951
143	$56,918	$61,199	$118,117	$18,780,752
144	$56,734	$61,384	$118,117	$18,719,369

第12年供款共

$1,417,407

第12年利息

$692,882

第12年共還本金

$724,525

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$56,548	$61,569	$118,117	$18,657,799
146	$56,362	$61,755	$118,117	$18,596,044
147	$56,176	$61,942	$118,117	$18,534,102
148	$55,988	$62,129	$118,117	$18,471,974
149	$55,801	$62,317	$118,117	$18,409,657
150	$55,613	$62,505	$118,117	$18,347,152
151	$55,424	$62,694	$118,117	$18,284,459
152	$55,234	$62,883	$118,117	$18,221,576
153	$55,044	$63,073	$118,117	$18,158,503
154	$54,854	$63,263	$118,117	$18,095,239
155	$54,663	$63,455	$118,117	$18,031,785
156	$54,471	$63,646	$118,117	$17,968,138

第13年供款共

$1,417,407

第13年利息

$666,177

第13年共還本金

$751,230

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$54,279	$63,839	$118,117	$17,904,300
158	$54,086	$64,031	$118,117	$17,840,269
159	$53,892	$64,225	$118,117	$17,776,044
160	$53,698	$64,419	$118,117	$17,711,625
161	$53,504	$64,613	$118,117	$17,647,011
162	$53,309	$64,809	$118,117	$17,582,203
163	$53,113	$65,004	$118,117	$17,517,199
164	$52,917	$65,201	$118,117	$17,451,998
165	$52,720	$65,398	$118,117	$17,386,600
166	$52,522	$65,595	$118,117	$17,321,005
167	$52,324	$65,793	$118,117	$17,255,211
168	$52,125	$65,992	$118,117	$17,189,219

第14年供款共

$1,417,407

第14年利息

$638,488

第14年共還本金

$778,919

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$51,926	$66,192	$118,117	$17,123,028
170	$51,726	$66,391	$118,117	$17,056,636
171	$51,525	$66,592	$118,117	$16,990,044
172	$51,324	$66,793	$118,117	$16,923,251
173	$51,122	$66,995	$118,117	$16,856,256
174	$50,920	$67,197	$118,117	$16,789,059
175	$50,717	$67,400	$118,117	$16,721,658
176	$50,513	$67,604	$118,117	$16,654,054
177	$50,309	$67,808	$118,117	$16,586,246
178	$50,104	$68,013	$118,117	$16,518,233
179	$49,899	$68,218	$118,117	$16,450,015
180	$49,693	$68,425	$118,117	$16,381,590

第15年供款共

$1,417,407

第15年利息

$609,778

第15年共還本金

$807,629

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$49,486	$68,631	$118,117	$16,312,959
182	$49,279	$68,839	$118,117	$16,244,120
183	$49,071	$69,047	$118,117	$16,175,074
184	$48,862	$69,255	$118,117	$16,105,819
185	$48,653	$69,464	$118,117	$16,036,355
186	$48,443	$69,674	$118,117	$15,966,680
187	$48,233	$69,885	$118,117	$15,896,796
188	$48,022	$70,096	$118,117	$15,826,700
189	$47,810	$70,307	$118,117	$15,756,393
190	$47,597	$70,520	$118,117	$15,685,873
191	$47,384	$70,733	$118,117	$15,615,140
192	$47,171	$70,947	$118,117	$15,544,193

第16年供款共

$1,417,407

第16年利息

$580,011

第16年共還本金

$837,397

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$46,956	$71,161	$118,117	$15,473,032
194	$46,741	$71,376	$118,117	$15,401,657
195	$46,526	$71,591	$118,117	$15,330,065
196	$46,310	$71,808	$118,117	$15,258,257
197	$46,093	$72,025	$118,117	$15,186,233
198	$45,875	$72,242	$118,117	$15,113,991
199	$45,657	$72,460	$118,117	$15,041,530
200	$45,438	$72,679	$118,117	$14,968,851
201	$45,218	$72,899	$118,117	$14,895,952
202	$44,998	$73,119	$118,117	$14,822,833
203	$44,777	$73,340	$118,117	$14,749,493
204	$44,556	$73,562	$118,117	$14,675,931

第17年供款共

$1,417,407

第17年利息

$549,145

第17年共還本金

$868,262

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$44,334	$73,784	$118,117	$14,602,148
206	$44,111	$74,007	$118,117	$14,528,141
207	$43,887	$74,230	$118,117	$14,453,911
208	$43,663	$74,454	$118,117	$14,379,456
209	$43,438	$74,679	$118,117	$14,304,777
210	$43,212	$74,905	$118,117	$14,229,872
211	$42,986	$75,131	$118,117	$14,154,741
212	$42,759	$75,358	$118,117	$14,079,383
213	$42,531	$75,586	$118,117	$14,003,797
214	$42,303	$75,814	$118,117	$13,927,983
215	$42,074	$76,043	$118,117	$13,851,940
216	$41,844	$76,273	$118,117	$13,775,667

第18年供款共

$1,417,407

第18年利息

$517,143

第18年共還本金

$900,265

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$41,614	$76,503	$118,117	$13,699,163
218	$41,383	$76,734	$118,117	$13,622,429
219	$41,151	$76,966	$118,117	$13,545,463
220	$40,919	$77,199	$118,117	$13,468,264
221	$40,685	$77,432	$118,117	$13,390,832
222	$40,451	$77,666	$118,117	$13,313,166
223	$40,217	$77,900	$118,117	$13,235,266
224	$39,982	$78,136	$118,117	$13,157,130
225	$39,745	$78,372	$118,117	$13,078,758
226	$39,509	$78,609	$118,117	$13,000,150
227	$39,271	$78,846	$118,117	$12,921,304
228	$39,033	$79,084	$118,117	$12,842,220

第19年供款共

$1,417,407

第19年利息

$483,960

第19年共還本金

$933,447

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$38,794	$79,323	$118,117	$12,762,897
230	$38,555	$79,563	$118,117	$12,683,334
231	$38,314	$79,803	$118,117	$12,603,531
232	$38,073	$80,044	$118,117	$12,523,487
233	$37,831	$80,286	$118,117	$12,443,201
234	$37,589	$80,528	$118,117	$12,362,672
235	$37,346	$80,772	$118,117	$12,281,901
236	$37,102	$81,016	$118,117	$12,200,885
237	$36,857	$81,260	$118,117	$12,119,624
238	$36,611	$81,506	$118,117	$12,038,119
239	$36,365	$81,752	$118,117	$11,956,366
240	$36,118	$81,999	$118,117	$11,874,367

第20年供款共

$1,417,407

第20年利息

$449,555

第20年共還本金

$967,852

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$35,870	$82,247	$118,117	$11,792,120
242	$35,622	$82,495	$118,117	$11,709,625
243	$35,373	$82,744	$118,117	$11,626,881
244	$35,123	$82,994	$118,117	$11,543,886
245	$34,872	$83,245	$118,117	$11,460,641
246	$34,621	$83,497	$118,117	$11,377,145
247	$34,368	$83,749	$118,117	$11,293,396
248	$34,115	$84,002	$118,117	$11,209,394
249	$33,862	$84,256	$118,117	$11,125,138
250	$33,607	$84,510	$118,117	$11,040,628
251	$33,352	$84,765	$118,117	$10,955,863
252	$33,096	$85,021	$118,117	$10,870,841

第21年供款共

$1,417,407

第21年利息

$413,882

第21年共還本金

$1,003,526

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$32,839	$85,278	$118,117	$10,785,563
254	$32,581	$85,536	$118,117	$10,700,027
255	$32,323	$85,794	$118,117	$10,614,233
256	$32,064	$86,053	$118,117	$10,528,180
257	$31,804	$86,313	$118,117	$10,441,866
258	$31,543	$86,574	$118,117	$10,355,292
259	$31,282	$86,836	$118,117	$10,268,456
260	$31,019	$87,098	$118,117	$10,181,358
261	$30,756	$87,361	$118,117	$10,093,997
262	$30,492	$87,625	$118,117	$10,006,372
263	$30,228	$87,890	$118,117	$9,918,482
264	$29,962	$88,155	$118,117	$9,830,327

第22年供款共

$1,417,407

第22年利息

$376,893

第22年共還本金

$1,040,514

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$29,696	$88,422	$118,117	$9,741,906
266	$29,429	$88,689	$118,117	$9,653,217
267	$29,161	$88,957	$118,117	$9,564,261
268	$28,892	$89,225	$118,117	$9,475,035
269	$28,623	$89,495	$118,117	$9,385,541
270	$28,352	$89,765	$118,117	$9,295,775
271	$28,081	$90,036	$118,117	$9,205,739
272	$27,809	$90,308	$118,117	$9,115,431
273	$27,536	$90,581	$118,117	$9,024,850
274	$27,263	$90,855	$118,117	$8,933,995
275	$26,988	$91,129	$118,117	$8,842,866
276	$26,713	$91,404	$118,117	$8,751,461

第23年供款共

$1,417,407

第23年利息

$338,542

第23年共還本金

$1,078,866

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$26,437	$91,681	$118,117	$8,659,781
278	$26,160	$91,958	$118,117	$8,567,823
279	$25,882	$92,235	$118,117	$8,475,588
280	$25,603	$92,514	$118,117	$8,383,074
281	$25,324	$92,793	$118,117	$8,290,281
282	$25,044	$93,074	$118,117	$8,197,207
283	$24,762	$93,355	$118,117	$8,103,852
284	$24,480	$93,637	$118,117	$8,010,215
285	$24,198	$93,920	$118,117	$7,916,295
286	$23,914	$94,203	$118,117	$7,822,092
287	$23,629	$94,488	$118,117	$7,727,604
288	$23,344	$94,773	$118,117	$7,632,830

第24年供款共

$1,417,407

第24年利息

$298,776

第24年共還本金

$1,118,631

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$23,058	$95,060	$118,117	$7,537,771
290	$22,770	$95,347	$118,117	$7,442,424
291	$22,482	$95,635	$118,117	$7,346,789
292	$22,193	$95,924	$118,117	$7,250,865
293	$21,904	$96,214	$118,117	$7,154,651
294	$21,613	$96,504	$118,117	$7,058,147
295	$21,321	$96,796	$118,117	$6,961,351
296	$21,029	$97,088	$118,117	$6,864,263
297	$20,736	$97,381	$118,117	$6,766,881
298	$20,442	$97,676	$118,117	$6,669,206
299	$20,147	$97,971	$118,117	$6,571,235
300	$19,851	$98,267	$118,117	$6,472,968

第25年供款共

$1,417,407

第25年利息

$257,545

第25年共還本金

$1,159,862

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$19,554	$98,564	$118,117	$6,374,405
302	$19,256	$98,861	$118,117	$6,275,543
303	$18,957	$99,160	$118,117	$6,176,384
304	$18,658	$99,459	$118,117	$6,076,924
305	$18,357	$99,760	$118,117	$5,977,164
306	$18,056	$100,061	$118,117	$5,877,103
307	$17,754	$100,364	$118,117	$5,776,739
308	$17,451	$100,667	$118,117	$5,676,073
309	$17,146	$100,971	$118,117	$5,575,102
310	$16,841	$101,276	$118,117	$5,473,826
311	$16,536	$101,582	$118,117	$5,372,244
312	$16,229	$101,889	$118,117	$5,270,356

第26年供款共

$1,417,407

第26年利息

$214,795

第26年共還本金

$1,202,613

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$15,921	$102,196	$118,117	$5,168,159
314	$15,612	$102,505	$118,117	$5,065,654
315	$15,302	$102,815	$118,117	$4,962,839
316	$14,992	$103,125	$118,117	$4,859,714
317	$14,680	$103,437	$118,117	$4,756,277
318	$14,368	$103,749	$118,117	$4,652,528
319	$14,055	$104,063	$118,117	$4,548,465
320	$13,740	$104,377	$118,117	$4,444,088
321	$13,425	$104,692	$118,117	$4,339,395
322	$13,109	$105,009	$118,117	$4,234,387
323	$12,791	$105,326	$118,117	$4,129,061
324	$12,473	$105,644	$118,117	$4,023,417

第27年供款共

$1,417,407

第27年利息

$170,468

第27年共還本金

$1,246,939

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$12,154	$105,963	$118,117	$3,917,453
326	$11,834	$106,283	$118,117	$3,811,170
327	$11,513	$106,604	$118,117	$3,704,566
328	$11,191	$106,926	$118,117	$3,597,639
329	$10,868	$107,249	$118,117	$3,490,390
330	$10,544	$107,573	$118,117	$3,382,816
331	$10,219	$107,898	$118,117	$3,274,918
332	$9,893	$108,224	$118,117	$3,166,694
333	$9,566	$108,551	$118,117	$3,058,143
334	$9,238	$108,879	$118,117	$2,949,263
335	$8,909	$109,208	$118,117	$2,840,055
336	$8,579	$109,538	$118,117	$2,730,517

第28年供款共

$1,417,407

第28年利息

$124,508

第28年共還本金

$1,292,899

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$8,248	$109,869	$118,117	$2,620,649
338	$7,917	$110,201	$118,117	$2,510,448
339	$7,584	$110,534	$118,117	$2,399,914
340	$7,250	$110,868	$118,117	$2,289,047
341	$6,915	$111,202	$118,117	$2,177,844
342	$6,579	$111,538	$118,117	$2,066,306
343	$6,242	$111,875	$118,117	$1,954,430
344	$5,904	$112,213	$118,117	$1,842,217
345	$5,565	$112,552	$118,117	$1,729,665
346	$5,225	$112,892	$118,117	$1,616,773
347	$4,884	$113,233	$118,117	$1,503,539
348	$4,542	$113,575	$118,117	$1,389,964

第29年供款共

$1,417,407

第29年利息

$76,854

第29年共還本金

$1,340,553

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$4,199	$113,918	$118,117	$1,276,046
350	$3,855	$114,263	$118,117	$1,161,783
351	$3,510	$114,608	$118,117	$1,047,175
352	$3,163	$114,954	$118,117	$932,221
353	$2,816	$115,301	$118,117	$816,920
354	$2,468	$115,650	$118,117	$701,271
355	$2,118	$115,999	$118,117	$585,272
356	$1,768	$116,349	$118,117	$468,922
357	$1,417	$116,701	$118,117	$352,222
358	$1,064	$117,053	$118,117	$235,168
359	$710	$117,407	$118,117	$117,762
360	$356	$117,762	$118,117	$0

第30年供款共

$1,417,407

第30年利息

$27,443

第30年共還本金

$1,389,964

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$24,952,224

免责声明

笋盘推介

按揭保险费
info