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$10,750,171

每月供款
$17,198

首期

$4,229,000

总贷款额

$3,771,000

總利息

$2,420,171

印花税

$240,000

其他

$90,000

置业成本总预算

HK$4,559,000

$34,395

置业成本总预算

HK$4,559,000

首期

$4,229,000
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

$34,395

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

KOL实拍 VR实景

沙田沙田第一城

thumb_up

奇丰精选大厅有装有露台东南园景人见人爱实盘可约睇

实

819 呎

@10,989

建

980 呎

@9,184

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 local_offer 低水笋价

售$900 万

实

819 呎

@10,989

建

980 呎

@9,184

售$900 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 local_offer 低水笋价

马鞍山 SILVERSANDS 第05B座

thumb_up

2房, 2厅东南 SILVERSANDS

实

455 呎

@18,681

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价 price_change 蚀让盘

售$850 万

实

455 呎

@18,681

售$850 万

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价 price_change 蚀让盘

沙田新城市广场

thumb_up

新城市广场,超方便,大商场新地楼罕有两房放盘

实

578 呎

@14,533

建

683 呎

@12,299

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 local_offer 低水笋价

售$840 万

实

578 呎

@14,533

建

683 呎

@12,299

售$840 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 local_offer 低水笋价

西贡西贡市中心靓装地下

thumb_up

西贡市中心靓装地下

建

1,200 呎

@6,567

real_estate_agent 罕有放盘 local_offer 低水笋价

售$788 万

建

1,200 呎

@6,567

售$788 万

real_estate_agent 罕有放盘 local_offer 低水笋价

沙田大蓝寮

thumb_up

大蓝寮

建

700 呎

@11,143

local_fire_department 至HIT

售$780 万

建

700 呎

@11,143

售$780 万

local_fire_department 至HIT

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

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

马鞍山云海第01期榕海臺第01座

thumb_up

新鸿基名牌楼盘环境舒适交通便利

实

392 呎

@20,102

local_fire_department 至HIT

售$788 万

实

392 呎

@20,102

售$788 万

local_fire_department 至HIT

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

粉岭瑞柏园第06座

thumb_up

*换楼精选*可租可售*连车位*

实

725 呎

@11,448

建

825 呎

@10,061

real_estate_agent 罕有放盘

售$830 万

实

725 呎

@11,448

建

825 呎

@10,061

售$830 万

real_estate_agent 罕有放盘

沙田沙田第一城

thumb_up

三年新装　高层东南三房套

实

707 呎

@12,447

建

872 呎

@10,092

real_estate_agent 罕有放盘 hotel_class 楼王

售$880 万

实

707 呎

@12,447

建

872 呎

@10,092

售$880 万

real_estate_agent 罕有放盘 hotel_class 楼王

利率	15年	20年	25年	30年
1.000	$22,569	$17,343	$14,212	$12,129
1.500	$23,408	$18,197	$15,082	$13,014
2.000	$24,267	$19,077	$15,984	$13,938
2.500	$25,145	$19,983	$16,917	$14,900
3.000	$26,042	$20,914	$17,883	$15,899
3.500	$26,958	$21,870	$18,879	$16,933
3.625	$27,190	$22,113	$19,132	$17,198
4.000	$27,894	$22,852	$19,905	$18,003
4.500	$28,848	$23,857	$20,960	$19,107
5.000	$29,821	$24,887	$22,045	$20,244
5.500	$30,812	$25,940	$23,157	$21,411
6.000	$31,822	$27,017	$24,297	$22,609

每月供款$17,198

年期

30年

贷款金额

$3,771,000

總利息

$2,420,171

总贷款连利息

$6,191,171

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$11,392	$5,806	$17,198	$3,765,194
2	$11,374	$5,824	$17,198	$3,759,370
3	$11,356	$5,841	$17,198	$3,753,529
4	$11,339	$5,859	$17,198	$3,747,670
5	$11,321	$5,877	$17,198	$3,741,793
6	$11,303	$5,894	$17,198	$3,735,899
7	$11,286	$5,912	$17,198	$3,729,987
8	$11,268	$5,930	$17,198	$3,724,057
9	$11,250	$5,948	$17,198	$3,718,109
10	$11,232	$5,966	$17,198	$3,712,143
11	$11,214	$5,984	$17,198	$3,706,159
12	$11,196	$6,002	$17,198	$3,700,157

第1年供款共

$206,372

第1年利息

$135,529

第1年共還本金

$70,843

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$11,178	$6,020	$17,198	$3,694,137
14	$11,159	$6,038	$17,198	$3,688,099
15	$11,141	$6,057	$17,198	$3,682,042
16	$11,123	$6,075	$17,198	$3,675,967
17	$11,104	$6,093	$17,198	$3,669,874
18	$11,086	$6,112	$17,198	$3,663,762
19	$11,068	$6,130	$17,198	$3,657,632
20	$11,049	$6,149	$17,198	$3,651,484
21	$11,031	$6,167	$17,198	$3,645,317
22	$11,012	$6,186	$17,198	$3,639,131
23	$10,993	$6,204	$17,198	$3,632,926
24	$10,974	$6,223	$17,198	$3,626,703

第2年供款共

$206,372

第2年利息

$132,918

第2年共還本金

$73,454

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$10,956	$6,242	$17,198	$3,620,461
26	$10,937	$6,261	$17,198	$3,614,200
27	$10,918	$6,280	$17,198	$3,607,920
28	$10,899	$6,299	$17,198	$3,601,622
29	$10,880	$6,318	$17,198	$3,595,304
30	$10,861	$6,337	$17,198	$3,588,967
31	$10,842	$6,356	$17,198	$3,582,611
32	$10,822	$6,375	$17,198	$3,576,236
33	$10,803	$6,394	$17,198	$3,569,841
34	$10,784	$6,414	$17,198	$3,563,427
35	$10,765	$6,433	$17,198	$3,556,994
36	$10,745	$6,453	$17,198	$3,550,542

第3年供款共

$206,372

第3年利息

$130,211

第3年共還本金

$76,161

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$10,726	$6,472	$17,198	$3,544,069
38	$10,706	$6,492	$17,198	$3,537,578
39	$10,686	$6,511	$17,198	$3,531,067
40	$10,667	$6,531	$17,198	$3,524,536
41	$10,647	$6,551	$17,198	$3,517,985
42	$10,627	$6,570	$17,198	$3,511,414
43	$10,607	$6,590	$17,198	$3,504,824
44	$10,587	$6,610	$17,198	$3,498,214
45	$10,568	$6,630	$17,198	$3,491,584
46	$10,547	$6,650	$17,198	$3,484,934
47	$10,527	$6,670	$17,198	$3,478,263
48	$10,507	$6,690	$17,198	$3,471,573

第4年供款共

$206,372

第4年利息

$127,404

第4年共還本金

$78,969

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$10,487	$6,711	$17,198	$3,464,862
50	$10,467	$6,731	$17,198	$3,458,131
51	$10,446	$6,751	$17,198	$3,451,380
52	$10,426	$6,772	$17,198	$3,444,608
53	$10,406	$6,792	$17,198	$3,437,816
54	$10,385	$6,813	$17,198	$3,431,004
55	$10,364	$6,833	$17,198	$3,424,170
56	$10,344	$6,854	$17,198	$3,417,317
57	$10,323	$6,875	$17,198	$3,410,442
58	$10,302	$6,895	$17,198	$3,403,547
59	$10,282	$6,916	$17,198	$3,396,631
60	$10,261	$6,937	$17,198	$3,389,694

第5年供款共

$206,372

第5年利息

$124,493

第5年共還本金

$81,879

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$10,240	$6,958	$17,198	$3,382,736
62	$10,219	$6,979	$17,198	$3,375,757
63	$10,198	$7,000	$17,198	$3,368,756
64	$10,176	$7,021	$17,198	$3,361,735
65	$10,155	$7,042	$17,198	$3,354,693
66	$10,134	$7,064	$17,198	$3,347,629
67	$10,113	$7,085	$17,198	$3,340,544
68	$10,091	$7,106	$17,198	$3,333,437
69	$10,070	$7,128	$17,198	$3,326,310
70	$10,048	$7,149	$17,198	$3,319,160
71	$10,027	$7,171	$17,198	$3,311,989
72	$10,005	$7,193	$17,198	$3,304,796

第6年供款共

$206,372

第6年利息

$121,475

第6年共還本金

$84,897

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$9,983	$7,214	$17,198	$3,297,582
74	$9,961	$7,236	$17,198	$3,290,346
75	$9,940	$7,258	$17,198	$3,283,087
76	$9,918	$7,280	$17,198	$3,275,807
77	$9,896	$7,302	$17,198	$3,268,505
78	$9,874	$7,324	$17,198	$3,261,181
79	$9,851	$7,346	$17,198	$3,253,835
80	$9,829	$7,368	$17,198	$3,246,467
81	$9,807	$7,391	$17,198	$3,239,076
82	$9,785	$7,413	$17,198	$3,231,663
83	$9,762	$7,435	$17,198	$3,224,228
84	$9,740	$7,458	$17,198	$3,216,770

第7年供款共

$206,372

第7年利息

$118,346

第7年共還本金

$88,026

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$9,717	$7,480	$17,198	$3,209,289
86	$9,695	$7,503	$17,198	$3,201,787
87	$9,672	$7,526	$17,198	$3,194,261
88	$9,649	$7,548	$17,198	$3,186,713
89	$9,627	$7,571	$17,198	$3,179,141
90	$9,604	$7,594	$17,198	$3,171,547
91	$9,581	$7,617	$17,198	$3,163,930
92	$9,558	$7,640	$17,198	$3,156,290
93	$9,535	$7,663	$17,198	$3,148,627
94	$9,511	$7,686	$17,198	$3,140,941
95	$9,488	$7,709	$17,198	$3,133,232
96	$9,465	$7,733	$17,198	$3,125,499

第8年供款共

$206,372

第8年利息

$115,101

第8年共還本金

$91,271

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$9,442	$7,756	$17,198	$3,117,743
98	$9,418	$7,780	$17,198	$3,109,963
99	$9,395	$7,803	$17,198	$3,102,160
100	$9,371	$7,827	$17,198	$3,094,334
101	$9,347	$7,850	$17,198	$3,086,483
102	$9,324	$7,874	$17,198	$3,078,610
103	$9,300	$7,898	$17,198	$3,070,712
104	$9,276	$7,922	$17,198	$3,062,790
105	$9,252	$7,946	$17,198	$3,054,845
106	$9,228	$7,970	$17,198	$3,046,875
107	$9,204	$7,994	$17,198	$3,038,882
108	$9,180	$8,018	$17,198	$3,030,864

第9年供款共

$206,372

第9年利息

$111,737

第9年共還本金

$94,635

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$9,156	$8,042	$17,198	$3,022,822
110	$9,131	$8,066	$17,198	$3,014,756
111	$9,107	$8,091	$17,198	$3,006,665
112	$9,083	$8,115	$17,198	$2,998,550
113	$9,058	$8,140	$17,198	$2,990,410
114	$9,034	$8,164	$17,198	$2,982,246
115	$9,009	$8,189	$17,198	$2,974,057
116	$8,984	$8,214	$17,198	$2,965,844
117	$8,959	$8,238	$17,198	$2,957,605
118	$8,934	$8,263	$17,198	$2,949,342
119	$8,909	$8,288	$17,198	$2,941,054
120	$8,884	$8,313	$17,198	$2,932,741

第10年供款共

$206,372

第10年利息

$108,249

第10年共還本金

$98,123

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$8,859	$8,338	$17,198	$2,924,402
122	$8,834	$8,364	$17,198	$2,916,039
123	$8,809	$8,389	$17,198	$2,907,650
124	$8,784	$8,414	$17,198	$2,899,236
125	$8,758	$8,440	$17,198	$2,890,796
126	$8,733	$8,465	$17,198	$2,882,331
127	$8,707	$8,491	$17,198	$2,873,840
128	$8,681	$8,516	$17,198	$2,865,324
129	$8,656	$8,542	$17,198	$2,856,782
130	$8,630	$8,568	$17,198	$2,848,214
131	$8,604	$8,594	$17,198	$2,839,621
132	$8,578	$8,620	$17,198	$2,831,001

第11年供款共

$206,372

第11年利息

$104,633

第11年共還本金

$101,740

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$8,552	$8,646	$17,198	$2,822,355
134	$8,526	$8,672	$17,198	$2,813,683
135	$8,500	$8,698	$17,198	$2,804,985
136	$8,473	$8,724	$17,198	$2,796,261
137	$8,447	$8,751	$17,198	$2,787,510
138	$8,421	$8,777	$17,198	$2,778,733
139	$8,394	$8,804	$17,198	$2,769,930
140	$8,367	$8,830	$17,198	$2,761,100
141	$8,341	$8,857	$17,198	$2,752,243
142	$8,314	$8,884	$17,198	$2,743,359
143	$8,287	$8,910	$17,198	$2,734,449
144	$8,260	$8,937	$17,198	$2,725,511

第12年供款共

$206,372

第12年利息

$100,883

第12年共還本金

$105,490

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$8,233	$8,964	$17,198	$2,716,547
146	$8,206	$8,991	$17,198	$2,707,555
147	$8,179	$9,019	$17,198	$2,698,537
148	$8,152	$9,046	$17,198	$2,689,491
149	$8,125	$9,073	$17,198	$2,680,418
150	$8,097	$9,101	$17,198	$2,671,317
151	$8,070	$9,128	$17,198	$2,662,189
152	$8,042	$9,156	$17,198	$2,653,033
153	$8,014	$9,183	$17,198	$2,643,850
154	$7,987	$9,211	$17,198	$2,634,639
155	$7,959	$9,239	$17,198	$2,625,400
156	$7,931	$9,267	$17,198	$2,616,133

第13年供款共

$206,372

第13年利息

$96,994

第13年共還本金

$109,378

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$7,903	$9,295	$17,198	$2,606,838
158	$7,875	$9,323	$17,198	$2,597,516
159	$7,847	$9,351	$17,198	$2,588,165
160	$7,818	$9,379	$17,198	$2,578,785
161	$7,790	$9,408	$17,198	$2,569,378
162	$7,762	$9,436	$17,198	$2,559,942
163	$7,733	$9,465	$17,198	$2,550,477
164	$7,705	$9,493	$17,198	$2,540,984
165	$7,676	$9,522	$17,198	$2,531,462
166	$7,647	$9,551	$17,198	$2,521,912
167	$7,618	$9,579	$17,198	$2,512,332
168	$7,589	$9,608	$17,198	$2,502,724

第14年供款共

$206,372

第14年利息

$92,963

第14年共還本金

$113,409

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$7,560	$9,637	$17,198	$2,493,086
170	$7,531	$9,666	$17,198	$2,483,420
171	$7,502	$9,696	$17,198	$2,473,724
172	$7,473	$9,725	$17,198	$2,463,999
173	$7,443	$9,754	$17,198	$2,454,245
174	$7,414	$9,784	$17,198	$2,444,461
175	$7,384	$9,813	$17,198	$2,434,648
176	$7,355	$9,843	$17,198	$2,424,805
177	$7,325	$9,873	$17,198	$2,414,932
178	$7,295	$9,903	$17,198	$2,405,029
179	$7,265	$9,933	$17,198	$2,395,097
180	$7,235	$9,963	$17,198	$2,385,134

第15年供款共

$206,372

第15年利息

$88,783

第15年共還本金

$117,590

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$7,205	$9,993	$17,198	$2,375,142
182	$7,175	$10,023	$17,198	$2,365,119
183	$7,145	$10,053	$17,198	$2,355,066
184	$7,114	$10,083	$17,198	$2,344,982
185	$7,084	$10,114	$17,198	$2,334,868
186	$7,053	$10,144	$17,198	$2,324,724
187	$7,023	$10,175	$17,198	$2,314,549
188	$6,992	$10,206	$17,198	$2,304,343
189	$6,961	$10,237	$17,198	$2,294,106
190	$6,930	$10,268	$17,198	$2,283,839
191	$6,899	$10,299	$17,198	$2,273,540
192	$6,868	$10,330	$17,198	$2,263,211

第16年供款共

$206,372

第16年利息

$84,449

第16年共還本金

$121,924

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$6,837	$10,361	$17,198	$2,252,850
194	$6,805	$10,392	$17,198	$2,242,457
195	$6,774	$10,424	$17,198	$2,232,034
196	$6,743	$10,455	$17,198	$2,221,579
197	$6,711	$10,487	$17,198	$2,211,092
198	$6,679	$10,518	$17,198	$2,200,574
199	$6,648	$10,550	$17,198	$2,190,024
200	$6,616	$10,582	$17,198	$2,179,442
201	$6,584	$10,614	$17,198	$2,168,828
202	$6,552	$10,646	$17,198	$2,158,182
203	$6,520	$10,678	$17,198	$2,147,503
204	$6,487	$10,710	$17,198	$2,136,793

第17年供款共

$206,372

第17年利息

$79,955

第17年共還本金

$126,418

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$6,455	$10,743	$17,198	$2,126,050
206	$6,422	$10,775	$17,198	$2,115,275
207	$6,390	$10,808	$17,198	$2,104,467
208	$6,357	$10,840	$17,198	$2,093,627
209	$6,324	$10,873	$17,198	$2,082,753
210	$6,292	$10,906	$17,198	$2,071,847
211	$6,259	$10,939	$17,198	$2,060,908
212	$6,226	$10,972	$17,198	$2,049,936
213	$6,193	$11,005	$17,198	$2,038,931
214	$6,159	$11,038	$17,198	$2,027,893
215	$6,126	$11,072	$17,198	$2,016,821
216	$6,092	$11,105	$17,198	$2,005,716

第18年供款共

$206,372

第18年利息

$75,295

第18年共還本金

$131,077

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$6,059	$11,139	$17,198	$1,994,577
218	$6,025	$11,172	$17,198	$1,983,405
219	$5,992	$11,206	$17,198	$1,972,198
220	$5,958	$11,240	$17,198	$1,960,958
221	$5,924	$11,274	$17,198	$1,949,684
222	$5,890	$11,308	$17,198	$1,938,376
223	$5,856	$11,342	$17,198	$1,927,034
224	$5,821	$11,376	$17,198	$1,915,658
225	$5,787	$11,411	$17,198	$1,904,247
226	$5,752	$11,445	$17,198	$1,892,802
227	$5,718	$11,480	$17,198	$1,881,322
228	$5,683	$11,515	$17,198	$1,869,807

第19年供款共

$206,372

第19年利息

$70,464

第19年共還本金

$135,908

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$5,648	$11,549	$17,198	$1,858,258
230	$5,613	$11,584	$17,198	$1,846,674
231	$5,578	$11,619	$17,198	$1,835,055
232	$5,543	$11,654	$17,198	$1,823,400
233	$5,508	$11,690	$17,198	$1,811,711
234	$5,473	$11,725	$17,198	$1,799,986
235	$5,437	$11,760	$17,198	$1,788,226
236	$5,402	$11,796	$17,198	$1,776,430
237	$5,366	$11,831	$17,198	$1,764,599
238	$5,331	$11,867	$17,198	$1,752,731
239	$5,295	$11,903	$17,198	$1,740,828
240	$5,259	$11,939	$17,198	$1,728,890

第20年供款共

$206,372

第20年利息

$65,455

第20年共還本金

$140,918

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$5,223	$11,975	$17,198	$1,716,915
242	$5,187	$12,011	$17,198	$1,704,903
243	$5,150	$12,047	$17,198	$1,692,856
244	$5,114	$12,084	$17,198	$1,680,772
245	$5,077	$12,120	$17,198	$1,668,652
246	$5,041	$12,157	$17,198	$1,656,495
247	$5,004	$12,194	$17,198	$1,644,301
248	$4,967	$12,231	$17,198	$1,632,070
249	$4,930	$12,267	$17,198	$1,619,803
250	$4,893	$12,305	$17,198	$1,607,498
251	$4,856	$12,342	$17,198	$1,595,157
252	$4,819	$12,379	$17,198	$1,582,778

第21年供款共

$206,372

第21年利息

$60,261

第21年共還本金

$146,112

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$4,781	$12,416	$17,198	$1,570,361
254	$4,744	$12,454	$17,198	$1,557,907
255	$4,706	$12,492	$17,198	$1,545,416
256	$4,668	$12,529	$17,198	$1,532,887
257	$4,631	$12,567	$17,198	$1,520,320
258	$4,593	$12,605	$17,198	$1,507,715
259	$4,555	$12,643	$17,198	$1,495,071
260	$4,516	$12,681	$17,198	$1,482,390
261	$4,478	$12,720	$17,198	$1,469,670
262	$4,440	$12,758	$17,198	$1,456,912
263	$4,401	$12,797	$17,198	$1,444,116
264	$4,362	$12,835	$17,198	$1,431,280

第22年供款共

$206,372

第22年利息

$54,875

第22年共還本金

$151,497

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$4,324	$12,874	$17,198	$1,418,406
266	$4,285	$12,913	$17,198	$1,405,494
267	$4,246	$12,952	$17,198	$1,392,542
268	$4,207	$12,991	$17,198	$1,379,551
269	$4,167	$13,030	$17,198	$1,366,520
270	$4,128	$13,070	$17,198	$1,353,451
271	$4,089	$13,109	$17,198	$1,340,341
272	$4,049	$13,149	$17,198	$1,327,193
273	$4,009	$13,188	$17,198	$1,314,004
274	$3,969	$13,228	$17,198	$1,300,776
275	$3,929	$13,268	$17,198	$1,287,508
276	$3,889	$13,308	$17,198	$1,274,199

第23年供款共

$206,372

第23年利息

$49,291

第23年共還本金

$157,081

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$3,849	$13,349	$17,198	$1,260,851
278	$3,809	$13,389	$17,198	$1,247,462
279	$3,768	$13,429	$17,198	$1,234,033
280	$3,728	$13,470	$17,198	$1,220,563
281	$3,687	$13,511	$17,198	$1,207,052
282	$3,646	$13,551	$17,198	$1,193,501
283	$3,605	$13,592	$17,198	$1,179,908
284	$3,564	$13,633	$17,198	$1,166,275
285	$3,523	$13,675	$17,198	$1,152,600
286	$3,482	$13,716	$17,198	$1,138,884
287	$3,440	$13,757	$17,198	$1,125,127
288	$3,399	$13,799	$17,198	$1,111,328

第24年供款共

$206,372

第24年利息

$43,501

第24年共還本金

$162,871

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$3,357	$13,841	$17,198	$1,097,488
290	$3,315	$13,882	$17,198	$1,083,605
291	$3,273	$13,924	$17,198	$1,069,681
292	$3,231	$13,966	$17,198	$1,055,715
293	$3,189	$14,009	$17,198	$1,041,706
294	$3,147	$14,051	$17,198	$1,027,655
295	$3,104	$14,093	$17,198	$1,013,562
296	$3,062	$14,136	$17,198	$999,426
297	$3,019	$14,179	$17,198	$985,247
298	$2,976	$14,221	$17,198	$971,026
299	$2,933	$14,264	$17,198	$956,762
300	$2,890	$14,307	$17,198	$942,454

第25年供款共

$206,372

第25年利息

$37,498

第25年共還本金

$168,874

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$2,847	$14,351	$17,198	$928,103
302	$2,804	$14,394	$17,198	$913,709
303	$2,760	$14,438	$17,198	$899,272
304	$2,717	$14,481	$17,198	$884,791
305	$2,673	$14,525	$17,198	$870,266
306	$2,629	$14,569	$17,198	$855,697
307	$2,585	$14,613	$17,198	$841,084
308	$2,541	$14,657	$17,198	$826,427
309	$2,496	$14,701	$17,198	$811,726
310	$2,452	$14,746	$17,198	$796,981
311	$2,408	$14,790	$17,198	$782,190
312	$2,363	$14,835	$17,198	$767,356

第26年供款共

$206,372

第26年利息

$31,274

第26年共還本金

$175,099

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$2,318	$14,880	$17,198	$752,476
314	$2,273	$14,925	$17,198	$737,551
315	$2,228	$14,970	$17,198	$722,582
316	$2,183	$15,015	$17,198	$707,567
317	$2,137	$15,060	$17,198	$692,507
318	$2,092	$15,106	$17,198	$677,401
319	$2,046	$15,151	$17,198	$662,249
320	$2,001	$15,197	$17,198	$647,052
321	$1,955	$15,243	$17,198	$631,809
322	$1,909	$15,289	$17,198	$616,520
323	$1,862	$15,335	$17,198	$601,185
324	$1,816	$15,382	$17,198	$585,803

第27年供款共

$206,372

第27年利息

$24,820

第27年共還本金

$181,552

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$1,770	$15,428	$17,198	$570,375
326	$1,723	$15,475	$17,198	$554,900
327	$1,676	$15,521	$17,198	$539,379
328	$1,629	$15,568	$17,198	$523,811
329	$1,582	$15,615	$17,198	$508,195
330	$1,535	$15,663	$17,198	$492,533
331	$1,488	$15,710	$17,198	$476,823
332	$1,440	$15,757	$17,198	$461,066
333	$1,393	$15,805	$17,198	$445,261
334	$1,345	$15,853	$17,198	$429,408
335	$1,297	$15,901	$17,198	$413,508
336	$1,249	$15,949	$17,198	$397,559

第28年供款共

$206,372

第28年利息

$18,128

第28年共還本金

$188,244

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$1,201	$15,997	$17,198	$381,562
338	$1,153	$16,045	$17,198	$365,517
339	$1,104	$16,094	$17,198	$349,424
340	$1,056	$16,142	$17,198	$333,282
341	$1,007	$16,191	$17,198	$317,091
342	$958	$16,240	$17,198	$300,851
343	$909	$16,289	$17,198	$284,562
344	$860	$16,338	$17,198	$268,224
345	$810	$16,387	$17,198	$251,837
346	$761	$16,437	$17,198	$235,400
347	$711	$16,487	$17,198	$218,913
348	$661	$16,536	$17,198	$202,377

第29年供款共

$206,372

第29年利息

$11,190

第29年共還本金

$195,183

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$611	$16,586	$17,198	$185,790
350	$561	$16,636	$17,198	$169,154
351	$511	$16,687	$17,198	$152,467
352	$461	$16,737	$17,198	$135,730
353	$410	$16,788	$17,198	$118,942
354	$359	$16,838	$17,198	$102,104
355	$308	$16,889	$17,198	$85,215
356	$257	$16,940	$17,198	$68,274
357	$206	$16,991	$17,198	$51,283
358	$155	$17,043	$17,198	$34,240
359	$103	$17,094	$17,198	$17,146
360	$52	$17,146	$17,198	$0

第30年供款共

$206,372

第30年利息

$3,996

第30年共還本金

$202,377

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$10,750,171

免责声明

笋盘推介

按揭保险费
info