楼价

HK$

按揭成数

HK$

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$10,033,939

每月供款
$12,109

首期

$5,345,000

总贷款额

$2,655,000

總利息

$1,703,939

印花税

$240,000

其他

$90,000

置业成本总预算

HK$5,675,000

$24,216

置业成本总预算

HK$5,675,000

首期

$5,345,000
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

$24,216

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

沙田柏傲庄 I

thumb_up

露台开扬一房, 预约参观

实

350 呎

@21,086

local_fire_department 至HIT verified 首置必买

售$738 万

实

350 呎

@21,086

售$738 万

local_fire_department 至HIT verified 首置必买

马鞍山翠拥华庭第08座

thumb_up

翠拥华庭两房特色

实

521 呎

@13,532

建

678 呎

@10,398

local_fire_department 至HIT real_estate_agent 罕有放盘

售$705 万

实

521 呎

@13,532

建

678 呎

@10,398

售$705 万

local_fire_department 至HIT real_estate_agent 罕有放盘

马鞍山泓碧全屋靓装修,罕有底座内园全池景,蚀让出售,欢迎参观,绝对实盘

thumb_up

泓碧***全屋靓装修,罕有底座内园全池景,蚀让出售,欢迎参观,绝对实盘***

实

477 呎

@16,143

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

售$770 万

实

477 呎

@16,143

售$770 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

马鞍山天宇海

thumb_up

罕有放盘

实

772 呎

@11,658

建

1,014 呎

@8,876

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 pets 爱竉必选

售$900 万

实

772 呎

@11,658

建

1,014 呎

@8,876

售$900 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 pets 爱竉必选

马鞍山迎海第02期星湾第18座

thumb_up

迎海2房1储

实

497 呎

@14,588

directions_run 即走

售$725 万

实

497 呎

@14,588

售$725 万

directions_run 即走

沙田隔田村南滘

thumb_up

罕有放售二楼连天台,不用每呎一万

建

700 呎

@12,143

real_estate_agent 罕有放盘

售$850 万

建

700 呎

@12,143

售$850 万

real_estate_agent 罕有放盘

KOL实拍

沙田碧涛花园第01期第02座百利阁

thumb_up

高层河景靓装修还价即成

实

849 呎

@10,483

建

1,217 呎

@7,313

local_fire_department 至HIT flight_takeoff 移民急让

售$890 万

实

849 呎

@10,483

建

1,217 呎

@7,313

售$890 万

local_fire_department 至HIT flight_takeoff 移民急让

西贡西沙小全幢

thumb_up

连天台小全幢企理装修

建

1,200 呎

@6,658

real_estate_agent 罕有放盘

售$799 万

建

1,200 呎

@6,658

售$799 万

real_estate_agent 罕有放盘

大埔云滙第01期热抢3房,超靓装修,超豪华会所,区内罕有室内外泳池

thumb_up

云滙第01期 ****热抢3房,超靓装修,超豪华会所,区内罕有室内外泳池****

实

629 呎

@13,514

local_fire_department 至HIT vpn_key 有匙即睇

售$850 万

实

629 呎

@13,514

售$850 万

local_fire_department 至HIT vpn_key 有匙即睇

VR实景

马鞍山新港城

thumb_up

商场顶上盖盘高层海景 3房2厕

实

618 呎

@14,045

建

832 呎

@10,433

local_fire_department 至HIT local_offer 低水笋价 vpn_key 有匙即睇

售$868 万

实

618 呎

@14,045

建

832 呎

@10,433

售$868 万

local_fire_department 至HIT local_offer 低水笋价 vpn_key 有匙即睇

西贡高塘

thumb_up

高塘

建

1,500 呎

@5,667

售$850 万

建

1,500 呎

@5,667

售$850 万

马鞍山迎海第03期星湾御第16座

thumb_up

永久海星湾景

实

526 呎

@15,209

local_offer 低水笋价

售$800 万

实

526 呎

@15,209

售$800 万

local_offer 低水笋价

利率	15年	20年	25年	30年
1.000	$15,890	$12,210	$10,006	$8,540
1.500	$16,481	$12,812	$10,618	$9,163
2.000	$17,085	$13,431	$11,253	$9,813
2.500	$17,703	$14,069	$11,911	$10,490
3.000	$18,335	$14,725	$12,590	$11,194
3.500	$18,980	$15,398	$13,292	$11,922
3.625	$19,144	$15,569	$13,470	$12,108
4.000	$19,639	$16,089	$14,014	$12,675
4.500	$20,311	$16,797	$14,757	$13,452
5.000	$20,996	$17,522	$15,521	$14,253
5.500	$21,694	$18,263	$16,304	$15,075
6.000	$22,404	$19,021	$17,106	$15,918

每月供款$12,109

年期

30年

贷款金额

$2,655,000

總利息

$1,703,939

总贷款连利息

$4,358,939

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$8,020	$4,088	$12,108	$2,650,912
2	$8,008	$4,100	$12,108	$2,646,812
3	$7,996	$4,113	$12,108	$2,642,699
4	$7,983	$4,125	$12,108	$2,638,574
5	$7,971	$4,137	$12,108	$2,634,437
6	$7,958	$4,150	$12,108	$2,630,287
7	$7,946	$4,163	$12,108	$2,626,124
8	$7,933	$4,175	$12,108	$2,621,949
9	$7,920	$4,188	$12,108	$2,617,762
10	$7,908	$4,200	$12,108	$2,613,561
11	$7,895	$4,213	$12,108	$2,609,348
12	$7,882	$4,226	$12,108	$2,605,123

第1年供款共

$145,298

第1年利息

$95,420

第1年共還本金

$49,877

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$7,870	$4,239	$12,108	$2,600,884
14	$7,857	$4,251	$12,108	$2,596,633
15	$7,844	$4,264	$12,108	$2,592,369
16	$7,831	$4,277	$12,108	$2,588,091
17	$7,818	$4,290	$12,108	$2,583,801
18	$7,805	$4,303	$12,108	$2,579,499
19	$7,792	$4,316	$12,108	$2,575,183
20	$7,779	$4,329	$12,108	$2,570,854
21	$7,766	$4,342	$12,108	$2,566,512
22	$7,753	$4,355	$12,108	$2,562,156
23	$7,740	$4,368	$12,108	$2,557,788
24	$7,727	$4,382	$12,108	$2,553,407

第2年供款共

$145,298

第2年利息

$93,582

第2年共還本金

$51,716

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$7,713	$4,395	$12,108	$2,549,012
26	$7,700	$4,408	$12,108	$2,544,604
27	$7,687	$4,421	$12,108	$2,540,183
28	$7,673	$4,435	$12,108	$2,535,748
29	$7,660	$4,448	$12,108	$2,531,300
30	$7,647	$4,462	$12,108	$2,526,838
31	$7,633	$4,475	$12,108	$2,522,363
32	$7,620	$4,489	$12,108	$2,517,875
33	$7,606	$4,502	$12,108	$2,513,373
34	$7,592	$4,516	$12,108	$2,508,857
35	$7,579	$4,529	$12,108	$2,504,328
36	$7,565	$4,543	$12,108	$2,499,785

第3年供款共

$145,298

第3年利息

$91,676

第3年共還本金

$53,622

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$7,551	$4,557	$12,108	$2,495,228
38	$7,538	$4,570	$12,108	$2,490,657
39	$7,524	$4,584	$12,108	$2,486,073
40	$7,510	$4,598	$12,108	$2,481,475
41	$7,496	$4,612	$12,108	$2,476,863
42	$7,482	$4,626	$12,108	$2,472,237
43	$7,468	$4,640	$12,108	$2,467,597
44	$7,454	$4,654	$12,108	$2,462,943
45	$7,440	$4,668	$12,108	$2,458,275
46	$7,426	$4,682	$12,108	$2,453,593
47	$7,412	$4,696	$12,108	$2,448,897
48	$7,398	$4,710	$12,108	$2,444,186

第4年供款共

$145,298

第4年利息

$89,699

第4年共還本金

$55,598

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$7,383	$4,725	$12,108	$2,439,461
50	$7,369	$4,739	$12,108	$2,434,723
51	$7,355	$4,753	$12,108	$2,429,969
52	$7,341	$4,768	$12,108	$2,425,202
53	$7,326	$4,782	$12,108	$2,420,420
54	$7,312	$4,796	$12,108	$2,415,623
55	$7,297	$4,811	$12,108	$2,410,812
56	$7,283	$4,826	$12,108	$2,405,987
57	$7,268	$4,840	$12,108	$2,401,147
58	$7,253	$4,855	$12,108	$2,396,292
59	$7,239	$4,869	$12,108	$2,391,422
60	$7,224	$4,884	$12,108	$2,386,538

第5年供款共

$145,298

第5年利息

$87,650

第5年共還本金

$57,648

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$7,209	$4,899	$12,108	$2,381,640
62	$7,195	$4,914	$12,108	$2,376,726
63	$7,180	$4,928	$12,108	$2,371,797
64	$7,165	$4,943	$12,108	$2,366,854
65	$7,150	$4,958	$12,108	$2,361,896
66	$7,135	$4,973	$12,108	$2,356,923
67	$7,120	$4,988	$12,108	$2,351,934
68	$7,105	$5,003	$12,108	$2,346,931
69	$7,090	$5,018	$12,108	$2,341,912
70	$7,075	$5,034	$12,108	$2,336,879
71	$7,059	$5,049	$12,108	$2,331,830
72	$7,044	$5,064	$12,108	$2,326,766

第6年供款共

$145,298

第6年利息

$85,525

第6年共還本金

$59,773

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$7,029	$5,079	$12,108	$2,321,686
74	$7,013	$5,095	$12,108	$2,316,592
75	$6,998	$5,110	$12,108	$2,311,482
76	$6,983	$5,126	$12,108	$2,306,356
77	$6,967	$5,141	$12,108	$2,301,215
78	$6,952	$5,157	$12,108	$2,296,058
79	$6,936	$5,172	$12,108	$2,290,886
80	$6,920	$5,188	$12,108	$2,285,699
81	$6,905	$5,203	$12,108	$2,280,495
82	$6,889	$5,219	$12,108	$2,275,276
83	$6,873	$5,235	$12,108	$2,270,041
84	$6,857	$5,251	$12,108	$2,264,790

第7年供款共

$145,298

第7年利息

$83,322

第7年共還本金

$61,976

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$6,842	$5,267	$12,108	$2,259,524
86	$6,826	$5,283	$12,108	$2,254,241
87	$6,810	$5,298	$12,108	$2,248,943
88	$6,794	$5,314	$12,108	$2,243,628
89	$6,778	$5,331	$12,108	$2,238,298
90	$6,762	$5,347	$12,108	$2,232,951
91	$6,745	$5,363	$12,108	$2,227,588
92	$6,729	$5,379	$12,108	$2,222,209
93	$6,713	$5,395	$12,108	$2,216,814
94	$6,697	$5,412	$12,108	$2,211,402
95	$6,680	$5,428	$12,108	$2,205,975
96	$6,664	$5,444	$12,108	$2,200,530

第8年供款共

$145,298

第8年利息

$81,038

第8年共還本金

$64,260

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$6,647	$5,461	$12,108	$2,195,070
98	$6,631	$5,477	$12,108	$2,189,592
99	$6,614	$5,494	$12,108	$2,184,099
100	$6,598	$5,510	$12,108	$2,178,588
101	$6,581	$5,527	$12,108	$2,173,061
102	$6,564	$5,544	$12,108	$2,167,517
103	$6,548	$5,560	$12,108	$2,161,957
104	$6,531	$5,577	$12,108	$2,156,380
105	$6,514	$5,594	$12,108	$2,150,786
106	$6,497	$5,611	$12,108	$2,145,175
107	$6,480	$5,628	$12,108	$2,139,547
108	$6,463	$5,645	$12,108	$2,133,902

第9年供款共

$145,298

第9年利息

$78,669

第9年共還本金

$66,628

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$6,446	$5,662	$12,108	$2,128,240
110	$6,429	$5,679	$12,108	$2,122,561
111	$6,412	$5,696	$12,108	$2,116,864
112	$6,395	$5,713	$12,108	$2,111,151
113	$6,377	$5,731	$12,108	$2,105,420
114	$6,360	$5,748	$12,108	$2,099,672
115	$6,343	$5,765	$12,108	$2,093,907
116	$6,325	$5,783	$12,108	$2,088,124
117	$6,308	$5,800	$12,108	$2,082,324
118	$6,290	$5,818	$12,108	$2,076,506
119	$6,273	$5,835	$12,108	$2,070,670
120	$6,255	$5,853	$12,108	$2,064,817

第10年供款共

$145,298

第10年利息

$76,214

第10年共還本金

$69,084

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$6,237	$5,871	$12,108	$2,058,947
122	$6,220	$5,888	$12,108	$2,053,058
123	$6,202	$5,906	$12,108	$2,047,152
124	$6,184	$5,924	$12,108	$2,041,228
125	$6,166	$5,942	$12,108	$2,035,286
126	$6,148	$5,960	$12,108	$2,029,326
127	$6,130	$5,978	$12,108	$2,023,348
128	$6,112	$5,996	$12,108	$2,017,352
129	$6,094	$6,014	$12,108	$2,011,338
130	$6,076	$6,032	$12,108	$2,005,306
131	$6,058	$6,050	$12,108	$1,999,256
132	$6,039	$6,069	$12,108	$1,993,187

第11年供款共

$145,298

第11年利息

$73,667

第11年共還本金

$71,631

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$6,021	$6,087	$12,108	$1,987,100
134	$6,003	$6,105	$12,108	$1,980,994
135	$5,984	$6,124	$12,108	$1,974,870
136	$5,966	$6,142	$12,108	$1,968,728
137	$5,947	$6,161	$12,108	$1,962,567
138	$5,929	$6,180	$12,108	$1,956,387
139	$5,910	$6,198	$12,108	$1,950,189
140	$5,891	$6,217	$12,108	$1,943,972
141	$5,872	$6,236	$12,108	$1,937,736
142	$5,854	$6,255	$12,108	$1,931,482
143	$5,835	$6,273	$12,108	$1,925,208
144	$5,816	$6,292	$12,108	$1,918,916

第12年供款共

$145,298

第12年利息

$71,027

第12年共還本金

$74,271

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$5,797	$6,311	$12,108	$1,912,605
146	$5,778	$6,331	$12,108	$1,906,274
147	$5,759	$6,350	$12,108	$1,899,924
148	$5,739	$6,369	$12,108	$1,893,556
149	$5,720	$6,388	$12,108	$1,887,168
150	$5,701	$6,407	$12,108	$1,880,760
151	$5,681	$6,427	$12,108	$1,874,334
152	$5,662	$6,446	$12,108	$1,867,887
153	$5,643	$6,466	$12,108	$1,861,422
154	$5,623	$6,485	$12,108	$1,854,937
155	$5,603	$6,505	$12,108	$1,848,432
156	$5,584	$6,524	$12,108	$1,841,908

第13年供款共

$145,298

第13年利息

$68,290

第13年共還本金

$77,008

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$5,564	$6,544	$12,108	$1,835,364
158	$5,544	$6,564	$12,108	$1,828,800
159	$5,524	$6,584	$12,108	$1,822,216
160	$5,505	$6,604	$12,108	$1,815,613
161	$5,485	$6,623	$12,108	$1,808,989
162	$5,465	$6,644	$12,108	$1,802,346
163	$5,445	$6,664	$12,108	$1,795,682
164	$5,424	$6,684	$12,108	$1,788,998
165	$5,404	$6,704	$12,108	$1,782,294
166	$5,384	$6,724	$12,108	$1,775,570
167	$5,364	$6,744	$12,108	$1,768,826
168	$5,343	$6,765	$12,108	$1,762,061

第14年供款共

$145,298

第14年利息

$65,451

第14年共還本金

$79,847

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$5,323	$6,785	$12,108	$1,755,276
170	$5,302	$6,806	$12,108	$1,748,470
171	$5,282	$6,826	$12,108	$1,741,644
172	$5,261	$6,847	$12,108	$1,734,797
173	$5,241	$6,868	$12,108	$1,727,929
174	$5,220	$6,888	$12,108	$1,721,041
175	$5,199	$6,909	$12,108	$1,714,131
176	$5,178	$6,930	$12,108	$1,707,201
177	$5,157	$6,951	$12,108	$1,700,250
178	$5,136	$6,972	$12,108	$1,693,278
179	$5,115	$6,993	$12,108	$1,686,285
180	$5,094	$7,014	$12,108	$1,679,271

第15年供款共

$145,298

第15年利息

$62,508

第15年共還本金

$82,790

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$5,073	$7,035	$12,108	$1,672,236
182	$5,052	$7,057	$12,108	$1,665,179
183	$5,030	$7,078	$12,108	$1,658,101
184	$5,009	$7,099	$12,108	$1,651,002
185	$4,987	$7,121	$12,108	$1,643,881
186	$4,966	$7,142	$12,108	$1,636,739
187	$4,944	$7,164	$12,108	$1,629,575
188	$4,923	$7,185	$12,108	$1,622,390
189	$4,901	$7,207	$12,108	$1,615,182
190	$4,879	$7,229	$12,108	$1,607,953
191	$4,857	$7,251	$12,108	$1,600,703
192	$4,835	$7,273	$12,108	$1,593,430

第16年供款共

$145,298

第16年利息

$59,457

第16年共還本金

$85,841

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$4,813	$7,295	$12,108	$1,586,135
194	$4,791	$7,317	$12,108	$1,578,818
195	$4,769	$7,339	$12,108	$1,571,480
196	$4,747	$7,361	$12,108	$1,564,119
197	$4,725	$7,383	$12,108	$1,556,735
198	$4,703	$7,406	$12,108	$1,549,330
199	$4,680	$7,428	$12,108	$1,541,902
200	$4,658	$7,450	$12,108	$1,534,452
201	$4,635	$7,473	$12,108	$1,526,979
202	$4,613	$7,495	$12,108	$1,519,483
203	$4,590	$7,518	$12,108	$1,511,965
204	$4,567	$7,541	$12,108	$1,504,425

第17年供款共

$145,298

第17年利息

$56,293

第17年共還本金

$89,005

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$4,545	$7,564	$12,108	$1,496,861
206	$4,522	$7,586	$12,108	$1,489,275
207	$4,499	$7,609	$12,108	$1,481,665
208	$4,476	$7,632	$12,108	$1,474,033
209	$4,453	$7,655	$12,108	$1,466,378
210	$4,430	$7,678	$12,108	$1,458,699
211	$4,406	$7,702	$12,108	$1,450,998
212	$4,383	$7,725	$12,108	$1,443,273
213	$4,360	$7,748	$12,108	$1,435,524
214	$4,336	$7,772	$12,108	$1,427,753
215	$4,313	$7,795	$12,108	$1,419,958
216	$4,289	$7,819	$12,108	$1,412,139

第18年供款共

$145,298

第18年利息

$53,012

第18年共還本金

$92,286

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$4,266	$7,842	$12,108	$1,404,296
218	$4,242	$7,866	$12,108	$1,396,430
219	$4,218	$7,890	$12,108	$1,388,541
220	$4,195	$7,914	$12,108	$1,380,627
221	$4,171	$7,938	$12,108	$1,372,690
222	$4,147	$7,961	$12,108	$1,364,728
223	$4,123	$7,986	$12,108	$1,356,743
224	$4,098	$8,010	$12,108	$1,348,733
225	$4,074	$8,034	$12,108	$1,340,699
226	$4,050	$8,058	$12,108	$1,332,641
227	$4,026	$8,082	$12,108	$1,324,558
228	$4,001	$8,107	$12,108	$1,316,451

第19年供款共

$145,298

第19年利息

$49,611

第19年共還本金

$95,687

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$3,977	$8,131	$12,108	$1,308,320
230	$3,952	$8,156	$12,108	$1,300,164
231	$3,928	$8,181	$12,108	$1,291,984
232	$3,903	$8,205	$12,108	$1,283,778
233	$3,878	$8,230	$12,108	$1,275,548
234	$3,853	$8,255	$12,108	$1,267,293
235	$3,828	$8,280	$12,108	$1,259,013
236	$3,803	$8,305	$12,108	$1,250,708
237	$3,778	$8,330	$12,108	$1,242,378
238	$3,753	$8,355	$12,108	$1,234,023
239	$3,728	$8,380	$12,108	$1,225,643
240	$3,702	$8,406	$12,108	$1,217,237

第20年供款共

$145,298

第20年利息

$46,084

第20年共還本金

$99,214

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$3,677	$8,431	$12,108	$1,208,806
242	$3,652	$8,457	$12,108	$1,200,350
243	$3,626	$8,482	$12,108	$1,191,868
244	$3,600	$8,508	$12,108	$1,183,360
245	$3,575	$8,533	$12,108	$1,174,826
246	$3,549	$8,559	$12,108	$1,166,267
247	$3,523	$8,585	$12,108	$1,157,682
248	$3,497	$8,611	$12,108	$1,149,071
249	$3,471	$8,637	$12,108	$1,140,434
250	$3,445	$8,663	$12,108	$1,131,771
251	$3,419	$8,689	$12,108	$1,123,082
252	$3,393	$8,716	$12,108	$1,114,366

第21年供款共

$145,298

第21年利息

$42,427

第21年共還本金

$102,871

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$3,366	$8,742	$12,108	$1,105,624
254	$3,340	$8,768	$12,108	$1,096,856
255	$3,313	$8,795	$12,108	$1,088,061
256	$3,287	$8,821	$12,108	$1,079,240
257	$3,260	$8,848	$12,108	$1,070,392
258	$3,233	$8,875	$12,108	$1,061,517
259	$3,207	$8,901	$12,108	$1,052,616
260	$3,180	$8,928	$12,108	$1,043,687
261	$3,153	$8,955	$12,108	$1,034,732
262	$3,126	$8,982	$12,108	$1,025,750
263	$3,099	$9,010	$12,108	$1,016,740
264	$3,071	$9,037	$12,108	$1,007,703

第22年供款共

$145,298

第22年利息

$38,635

第22年共還本金

$106,663

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$3,044	$9,064	$12,108	$998,639
266	$3,017	$9,091	$12,108	$989,548
267	$2,989	$9,119	$12,108	$980,429
268	$2,962	$9,146	$12,108	$971,283
269	$2,934	$9,174	$12,108	$962,109
270	$2,906	$9,202	$12,108	$952,907
271	$2,879	$9,230	$12,108	$943,677
272	$2,851	$9,257	$12,108	$934,420
273	$2,823	$9,285	$12,108	$925,134
274	$2,795	$9,313	$12,108	$915,821
275	$2,767	$9,342	$12,108	$906,479
276	$2,738	$9,370	$12,108	$897,109

第23年供款共

$145,298

第23年利息

$34,704

第23年共還本金

$110,594

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$2,710	$9,398	$12,108	$887,711
278	$2,682	$9,427	$12,108	$878,285
279	$2,653	$9,455	$12,108	$868,830
280	$2,625	$9,484	$12,108	$859,346
281	$2,596	$9,512	$12,108	$849,834
282	$2,567	$9,541	$12,108	$840,293
283	$2,538	$9,570	$12,108	$830,723
284	$2,509	$9,599	$12,108	$821,124
285	$2,480	$9,628	$12,108	$811,497
286	$2,451	$9,657	$12,108	$801,840
287	$2,422	$9,686	$12,108	$792,154
288	$2,393	$9,715	$12,108	$782,439

第24年供款共

$145,298

第24年利息

$30,627

第24年共還本金

$114,670

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$2,364	$9,745	$12,108	$772,694
290	$2,334	$9,774	$12,108	$762,920
291	$2,305	$9,804	$12,108	$753,117
292	$2,275	$9,833	$12,108	$743,284
293	$2,245	$9,863	$12,108	$733,421
294	$2,216	$9,893	$12,108	$723,528
295	$2,186	$9,923	$12,108	$713,606
296	$2,156	$9,952	$12,108	$703,653
297	$2,126	$9,983	$12,108	$693,671
298	$2,095	$10,013	$12,108	$683,658
299	$2,065	$10,043	$12,108	$673,615
300	$2,035	$10,073	$12,108	$663,542

第25年供款共

$145,298

第25年利息

$26,401

第25年共還本金

$118,897

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$2,004	$10,104	$12,108	$653,438
302	$1,974	$10,134	$12,108	$643,304
303	$1,943	$10,165	$12,108	$633,139
304	$1,913	$10,196	$12,108	$622,943
305	$1,882	$10,226	$12,108	$612,717
306	$1,851	$10,257	$12,108	$602,460
307	$1,820	$10,288	$12,108	$592,172
308	$1,789	$10,319	$12,108	$581,852
309	$1,758	$10,350	$12,108	$571,502
310	$1,726	$10,382	$12,108	$561,120
311	$1,695	$10,413	$12,108	$550,707
312	$1,664	$10,445	$12,108	$540,262

第26年供款共

$145,298

第26年利息

$22,019

第26年共還本金

$123,279

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$1,632	$10,476	$12,108	$529,786
314	$1,600	$10,508	$12,108	$519,278
315	$1,569	$10,540	$12,108	$508,739
316	$1,537	$10,571	$12,108	$498,168
317	$1,505	$10,603	$12,108	$487,564
318	$1,473	$10,635	$12,108	$476,929
319	$1,441	$10,667	$12,108	$466,262
320	$1,408	$10,700	$12,108	$455,562
321	$1,376	$10,732	$12,108	$444,830
322	$1,344	$10,764	$12,108	$434,065
323	$1,311	$10,797	$12,108	$423,269
324	$1,279	$10,830	$12,108	$412,439

第27年供款共

$145,298

第27年利息

$17,475

第27年共還本金

$127,823

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$1,246	$10,862	$12,108	$401,577
326	$1,213	$10,895	$12,108	$390,682
327	$1,180	$10,928	$12,108	$379,754
328	$1,147	$10,961	$12,108	$368,793
329	$1,114	$10,994	$12,108	$357,799
330	$1,081	$11,027	$12,108	$346,771
331	$1,048	$11,061	$12,108	$335,711
332	$1,014	$11,094	$12,108	$324,617
333	$981	$11,128	$12,108	$313,489
334	$947	$11,161	$12,108	$302,328
335	$913	$11,195	$12,108	$291,133
336	$879	$11,229	$12,108	$279,904

第28年供款共

$145,298

第28年利息

$12,763

第28年共還本金

$132,535

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$846	$11,263	$12,108	$268,642
338	$812	$11,297	$12,108	$257,345
339	$777	$11,331	$12,108	$246,014
340	$743	$11,365	$12,108	$234,649
341	$709	$11,399	$12,108	$223,250
342	$674	$11,434	$12,108	$211,816
343	$640	$11,468	$12,108	$200,348
344	$605	$11,503	$12,108	$188,845
345	$570	$11,538	$12,108	$177,307
346	$536	$11,573	$12,108	$165,735
347	$501	$11,608	$12,108	$154,127
348	$466	$11,643	$12,108	$142,485

第29年供款共

$145,298

第29年利息

$7,878

第29年共還本金

$137,420

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$430	$11,678	$12,108	$130,807
350	$395	$11,713	$12,108	$119,094
351	$360	$11,748	$12,108	$107,346
352	$324	$11,784	$12,108	$95,562
353	$289	$11,819	$12,108	$83,742
354	$253	$11,855	$12,108	$71,887
355	$217	$11,891	$12,108	$59,996
356	$181	$11,927	$12,108	$48,069
357	$145	$11,963	$12,108	$36,106
358	$109	$11,999	$12,108	$24,107
359	$73	$12,035	$12,108	$12,072
360	$36	$12,072	$12,108	$0

第30年供款共

$145,298

第30年利息

$2,813

第30年共還本金

$142,485

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$10,033,939

免责声明

笋盘推介

按揭保险费
info