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$37,924,923

每月供款
$215,542

首期

$-40,000,000

总贷款额

$48,000,000

總利息

$29,594,923

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-39,670,000

$431,083

置业成本总预算

HK$-39,670,000

首期

$-40,000,000
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

$431,083

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

沙田愉景花园

thumb_up

奇丰精选邻近大围市中心, 高层大3房套罕有放盘

实

689 呎

@11,611

建

852 呎

@9,390

real_estate_agent 罕有放盘 vpn_key 有匙即睇

售$800 万

实

689 呎

@11,611

建

852 呎

@9,390

售$800 万

real_estate_agent 罕有放盘 vpn_key 有匙即睇

马鞍山海典居第02座

thumb_up

海典居罕有东南2房放卖市中心有露台

实

558 呎

@13,530

建

733 呎

@10,300

local_fire_department 至HIT directions_run 即走 hotel_class 楼王 local_offer 低水笋价

售$755 万

实

558 呎

@13,530

建

733 呎

@10,300

售$755 万

local_fire_department 至HIT directions_run 即走 hotel_class 楼王 local_offer 低水笋价

VR实景

马鞍山迎海第02期星湾第21座

thumb_up

💥移民急讓🋨正南 [ 簇新装修2房 + 书房 ] 凤凰楼💸

实

472 呎

@16,314

local_fire_department 至HIT verified 首置必买 pets 爱竉必选 price_change 蚀让盘

售$770 万

实

472 呎

@16,314

售$770 万

local_fire_department 至HIT verified 首置必买 pets 爱竉必选 price_change 蚀让盘

沙田碧涛花园第01期第02座百利阁

thumb_up

全河景厅濶房大企理装修价可议

实

849 呎

@10,000

建

1,217 呎

@6,976

local_fire_department 至HIT directions_run 即走

售$849 万

实

849 呎

@10,000

建

1,217 呎

@6,976

售$849 万

local_fire_department 至HIT directions_run 即走

西贡逸珑园

thumb_up

西贡市低密度

实

525 呎

@14,286

directions_run 即走 hotel_class 楼王 local_offer 低水笋价

售$750 万

实

525 呎

@14,286

售$750 万

directions_run 即走 hotel_class 楼王 local_offer 低水笋价

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

西贡逸珑海滙第01座

thumb_up

西贡市低密度2房半屋苑

实

586 呎

@14,505

local_offer 低水笋价

售$850 万

实

586 呎

@14,505

售$850 万

local_offer 低水笋价

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

西贡傲泷

thumb_up

傲泷

实

460 呎

@18,696

local_offer 低水笋价

售$860 万

实

460 呎

@18,696

售$860 万

local_offer 低水笋价

马鞍山嘉华星涛湾第02座

thumb_up

罕有全海大两房, 中层, 酒店式私楼, 欢迎查询!

实

465 呎

@16,774

建

635 呎

@12,283

local_fire_department 至HIT real_estate_agent 罕有放盘 verified 首置必买

售$780 万

实

465 呎

@16,774

建

635 呎

@12,283

售$780 万

local_fire_department 至HIT real_estate_agent 罕有放盘 verified 首置必买

VR实景

马鞍山新港城第05期海涛居第03座

thumb_up

市中心3房2厕厅大房大

实

644 呎

@13,199

建

824 呎

@10,316

local_fire_department 至HIT

售$850 万

实

644 呎

@13,199

建

824 呎

@10,316

售$850 万

local_fire_department 至HIT

马鞍山迎海第02期星湾奇丰独家,西南向,东暖夏凉,侧望少海,雅装可即住

thumb_up

迎海第02期星湾***奇丰独家,西南向,东暖夏凉,侧望少海,雅装可即住***

实

496 呎

@14,113

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

售$700 万

实

496 呎

@14,113

售$700 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

利率	15年	20年	25年	30年
1.000	$287,277	$220,749	$180,899	$154,387
1.500	$297,957	$231,622	$191,969	$165,658
2.000	$308,884	$242,824	$203,450	$177,417
2.500	$320,059	$254,353	$215,336	$189,658
3.000	$331,479	$266,207	$227,621	$202,370
3.500	$343,144	$278,381	$240,299	$215,541
4.000	$355,050	$290,871	$253,362	$229,159
4.500	$367,197	$303,672	$266,800	$243,209
5.000	$379,581	$316,779	$280,603	$257,674
5.500	$392,200	$330,186	$294,762	$272,539
6.000	$405,051	$343,887	$309,265	$287,784

每月供款$215,542

年期

30年

贷款金额

$48,000,000

總利息

$29,594,923

总贷款连利息

$77,594,923

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$140,000	$75,541	$215,541	$47,924,459
2	$139,780	$75,762	$215,541	$47,848,697
3	$139,559	$75,983	$215,541	$47,772,714
4	$139,337	$76,204	$215,541	$47,696,510
5	$139,115	$76,427	$215,541	$47,620,083
6	$138,892	$76,650	$215,541	$47,543,433
7	$138,668	$76,873	$215,541	$47,466,560
8	$138,444	$77,097	$215,541	$47,389,463
9	$138,219	$77,322	$215,541	$47,312,141
10	$137,994	$77,548	$215,541	$47,234,593
11	$137,768	$77,774	$215,541	$47,156,819
12	$137,541	$78,001	$215,541	$47,078,819

第1年供款共

$2,586,497

第1年利息

$1,665,316

第1年共還本金

$921,181

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$137,313	$78,228	$215,541	$47,000,590
14	$137,085	$78,456	$215,541	$46,922,134
15	$136,856	$78,685	$215,541	$46,843,449
16	$136,627	$78,915	$215,541	$46,764,534
17	$136,397	$79,145	$215,541	$46,685,389
18	$136,166	$79,376	$215,541	$46,606,013
19	$135,934	$79,607	$215,541	$46,526,406
20	$135,702	$79,839	$215,541	$46,446,567
21	$135,469	$80,072	$215,541	$46,366,494
22	$135,236	$80,306	$215,541	$46,286,189
23	$135,001	$80,540	$215,541	$46,205,648
24	$134,766	$80,775	$215,541	$46,124,874

第2年供款共

$2,586,497

第2年利息

$1,632,552

第2年共還本金

$953,945

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$134,531	$81,011	$215,541	$46,043,863
26	$134,295	$81,247	$215,541	$45,962,616
27	$134,058	$81,484	$215,541	$45,881,132
28	$133,820	$81,721	$215,541	$45,799,411
29	$133,582	$81,960	$215,541	$45,717,451
30	$133,343	$82,199	$215,541	$45,635,252
31	$133,103	$82,439	$215,541	$45,552,813
32	$132,862	$82,679	$215,541	$45,470,134
33	$132,621	$82,920	$215,541	$45,387,214
34	$132,379	$83,162	$215,541	$45,304,052
35	$132,137	$83,405	$215,541	$45,220,647
36	$131,894	$83,648	$215,541	$45,137,000

第3年供款共

$2,586,497

第3年利息

$1,598,623

第3年共還本金

$987,874

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$131,650	$83,892	$215,541	$45,053,108
38	$131,405	$84,137	$215,541	$44,968,971
39	$131,159	$84,382	$215,541	$44,884,589
40	$130,913	$84,628	$215,541	$44,799,961
41	$130,667	$84,875	$215,541	$44,715,086
42	$130,419	$85,122	$215,541	$44,629,964
43	$130,171	$85,371	$215,541	$44,544,593
44	$129,922	$85,620	$215,541	$44,458,973
45	$129,672	$85,869	$215,541	$44,373,104
46	$129,422	$86,120	$215,541	$44,286,984
47	$129,170	$86,371	$215,541	$44,200,613
48	$128,918	$86,623	$215,541	$44,113,990

第4年供款共

$2,586,497

第4年利息

$1,563,488

第4年共還本金

$1,023,010

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$128,666	$86,876	$215,541	$44,027,114
50	$128,412	$87,129	$215,541	$43,939,985
51	$128,158	$87,383	$215,541	$43,852,602
52	$127,903	$87,638	$215,541	$43,764,964
53	$127,648	$87,894	$215,541	$43,677,070
54	$127,391	$88,150	$215,541	$43,588,920
55	$127,134	$88,407	$215,541	$43,500,513
56	$126,876	$88,665	$215,541	$43,411,848
57	$126,618	$88,924	$215,541	$43,322,925
58	$126,359	$89,183	$215,541	$43,233,742
59	$126,098	$89,443	$215,541	$43,144,299
60	$125,838	$89,704	$215,541	$43,054,595

第5年供款共

$2,586,497

第5年利息

$1,527,102

第5年共還本金

$1,059,395

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$125,576	$89,966	$215,541	$42,964,629
62	$125,314	$90,228	$215,541	$42,874,401
63	$125,050	$90,491	$215,541	$42,783,910
64	$124,786	$90,755	$215,541	$42,693,155
65	$124,522	$91,020	$215,541	$42,602,135
66	$124,256	$91,285	$215,541	$42,510,850
67	$123,990	$91,551	$215,541	$42,419,299
68	$123,723	$91,818	$215,541	$42,327,480
69	$123,455	$92,086	$215,541	$42,235,394
70	$123,187	$92,355	$215,541	$42,143,039
71	$122,917	$92,624	$215,541	$42,050,415
72	$122,647	$92,894	$215,541	$41,957,520

第6年供款共

$2,586,497

第6年利息

$1,489,423

第6年共還本金

$1,097,074

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$122,376	$93,165	$215,541	$41,864,355
74	$122,104	$93,437	$215,541	$41,770,918
75	$121,832	$93,710	$215,541	$41,677,208
76	$121,559	$93,983	$215,541	$41,583,226
77	$121,284	$94,257	$215,541	$41,488,968
78	$121,009	$94,532	$215,541	$41,394,437
79	$120,734	$94,808	$215,541	$41,299,629
80	$120,457	$95,084	$215,541	$41,204,545
81	$120,180	$95,362	$215,541	$41,109,183
82	$119,902	$95,640	$215,541	$41,013,543
83	$119,623	$95,919	$215,541	$40,917,625
84	$119,343	$96,198	$215,541	$40,821,426

第7年供款共

$2,586,497

第7年利息

$1,450,403

第7年共還本金

$1,136,094

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$119,062	$96,479	$215,541	$40,724,947
86	$118,781	$96,760	$215,541	$40,628,187
87	$118,499	$97,043	$215,541	$40,531,145
88	$118,216	$97,326	$215,541	$40,433,819
89	$117,932	$97,609	$215,541	$40,336,209
90	$117,647	$97,894	$215,541	$40,238,315
91	$117,362	$98,180	$215,541	$40,140,136
92	$117,075	$98,466	$215,541	$40,041,670
93	$116,788	$98,753	$215,541	$39,942,916
94	$116,500	$99,041	$215,541	$39,843,875
95	$116,211	$99,330	$215,541	$39,744,545
96	$115,922	$99,620	$215,541	$39,644,925

第8年供款共

$2,586,497

第8年利息

$1,409,996

第8年共還本金

$1,176,501

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$115,631	$99,910	$215,541	$39,545,015
98	$115,340	$100,202	$215,541	$39,444,813
99	$115,047	$100,494	$215,541	$39,344,319
100	$114,754	$100,787	$215,541	$39,243,532
101	$114,460	$101,081	$215,541	$39,142,450
102	$114,165	$101,376	$215,541	$39,041,074
103	$113,870	$101,672	$215,541	$38,939,403
104	$113,573	$101,968	$215,541	$38,837,435
105	$113,276	$102,266	$215,541	$38,735,169
106	$112,978	$102,564	$215,541	$38,632,605
107	$112,678	$102,863	$215,541	$38,529,742
108	$112,378	$103,163	$215,541	$38,426,579

第9年供款共

$2,586,497

第9年利息

$1,368,151

第9年共還本金

$1,218,346

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$112,078	$103,464	$215,541	$38,323,115
110	$111,776	$103,766	$215,541	$38,219,349
111	$111,473	$104,068	$215,541	$38,115,281
112	$111,170	$104,372	$215,541	$38,010,909
113	$110,865	$104,676	$215,541	$37,906,233
114	$110,560	$104,982	$215,541	$37,801,251
115	$110,254	$105,288	$215,541	$37,695,963
116	$109,947	$105,595	$215,541	$37,590,369
117	$109,639	$105,903	$215,541	$37,484,466
118	$109,330	$106,212	$215,541	$37,378,254
119	$109,020	$106,522	$215,541	$37,271,732
120	$108,709	$106,832	$215,541	$37,164,900

第10年供款共

$2,586,497

第10年利息

$1,324,819

第10年共還本金

$1,261,679

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$108,398	$107,144	$215,541	$37,057,756
122	$108,085	$107,456	$215,541	$36,950,300
123	$107,772	$107,770	$215,541	$36,842,530
124	$107,457	$108,084	$215,541	$36,734,446
125	$107,142	$108,399	$215,541	$36,626,047
126	$106,826	$108,715	$215,541	$36,517,331
127	$106,509	$109,033	$215,541	$36,408,299
128	$106,191	$109,351	$215,541	$36,298,948
129	$105,872	$109,670	$215,541	$36,189,279
130	$105,552	$109,989	$215,541	$36,079,289
131	$105,231	$110,310	$215,541	$35,968,979
132	$104,910	$110,632	$215,541	$35,858,347

第11年供款共

$2,586,497

第11年利息

$1,279,944

第11年共還本金

$1,306,553

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$104,587	$110,955	$215,541	$35,747,393
134	$104,263	$111,278	$215,541	$35,636,114
135	$103,939	$111,603	$215,541	$35,524,512
136	$103,613	$111,928	$215,541	$35,412,583
137	$103,287	$112,255	$215,541	$35,300,329
138	$102,959	$112,582	$215,541	$35,187,746
139	$102,631	$112,911	$215,541	$35,074,836
140	$102,302	$113,240	$215,541	$34,961,596
141	$101,971	$113,570	$215,541	$34,848,026
142	$101,640	$113,901	$215,541	$34,734,125
143	$101,308	$114,234	$215,541	$34,619,891
144	$100,975	$114,567	$215,541	$34,505,324

第12年供款共

$2,586,497

第12年利息

$1,233,474

第12年共還本金

$1,353,023

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$100,641	$114,901	$215,541	$34,390,423
146	$100,305	$115,236	$215,541	$34,275,187
147	$99,969	$115,572	$215,541	$34,159,615
148	$99,632	$115,909	$215,541	$34,043,706
149	$99,294	$116,247	$215,541	$33,927,459
150	$98,955	$116,586	$215,541	$33,810,872
151	$98,615	$116,926	$215,541	$33,693,946
152	$98,274	$117,267	$215,541	$33,576,678
153	$97,932	$117,609	$215,541	$33,459,069
154	$97,589	$117,952	$215,541	$33,341,116
155	$97,245	$118,297	$215,541	$33,222,820
156	$96,900	$118,642	$215,541	$33,104,178

第13年供款共

$2,586,497

第13年利息

$1,185,351

第13年共還本金

$1,401,146

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$96,554	$118,988	$215,541	$32,985,191
158	$96,207	$119,335	$215,541	$32,865,856
159	$95,859	$119,683	$215,541	$32,746,173
160	$95,510	$120,032	$215,541	$32,626,142
161	$95,160	$120,382	$215,541	$32,505,760
162	$94,808	$120,733	$215,541	$32,385,027
163	$94,456	$121,085	$215,541	$32,263,942
164	$94,103	$121,438	$215,541	$32,142,503
165	$93,749	$121,792	$215,541	$32,020,711
166	$93,394	$122,148	$215,541	$31,898,563
167	$93,037	$122,504	$215,541	$31,776,059
168	$92,680	$122,861	$215,541	$31,653,198

第14年供款共

$2,586,497

第14年利息

$1,135,517

第14年共還本金

$1,450,980

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$92,322	$123,220	$215,541	$31,529,978
170	$91,962	$123,579	$215,541	$31,406,399
171	$91,602	$123,939	$215,541	$31,282,460
172	$91,241	$124,301	$215,541	$31,158,159
173	$90,878	$124,663	$215,541	$31,033,495
174	$90,514	$125,027	$215,541	$30,908,468
175	$90,150	$125,392	$215,541	$30,783,076
176	$89,784	$125,757	$215,541	$30,657,319
177	$89,417	$126,124	$215,541	$30,531,195
178	$89,049	$126,492	$215,541	$30,404,703
179	$88,680	$126,861	$215,541	$30,277,842
180	$88,310	$127,231	$215,541	$30,150,610

第15年供款共

$2,586,497

第15年利息

$1,083,910

第15年共還本金

$1,502,587

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$87,939	$127,602	$215,541	$30,023,008
182	$87,567	$127,974	$215,541	$29,895,034
183	$87,194	$128,348	$215,541	$29,766,686
184	$86,820	$128,722	$215,541	$29,637,964
185	$86,444	$129,097	$215,541	$29,508,867
186	$86,068	$129,474	$215,541	$29,379,393
187	$85,690	$129,852	$215,541	$29,249,542
188	$85,311	$130,230	$215,541	$29,119,311
189	$84,931	$130,610	$215,541	$28,988,701
190	$84,550	$130,991	$215,541	$28,857,710
191	$84,168	$131,373	$215,541	$28,726,337
192	$83,785	$131,756	$215,541	$28,594,581

第16年供款共

$2,586,497

第16年利息

$1,030,468

第16年共還本金

$1,556,030

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$83,401	$132,141	$215,541	$28,462,440
194	$83,015	$132,526	$215,541	$28,329,914
195	$82,629	$132,913	$215,541	$28,197,001
196	$82,241	$133,300	$215,541	$28,063,701
197	$81,852	$133,689	$215,541	$27,930,012
198	$81,463	$134,079	$215,541	$27,795,933
199	$81,071	$134,470	$215,541	$27,661,463
200	$80,679	$134,862	$215,541	$27,526,601
201	$80,286	$135,256	$215,541	$27,391,346
202	$79,891	$135,650	$215,541	$27,255,696
203	$79,496	$136,046	$215,541	$27,119,650
204	$79,099	$136,442	$215,541	$26,983,208

第17年供款共

$2,586,497

第17年利息

$975,124

第17年共還本金

$1,611,373

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$78,701	$136,840	$215,541	$26,846,367
206	$78,302	$137,240	$215,541	$26,709,128
207	$77,902	$137,640	$215,541	$26,571,488
208	$77,500	$138,041	$215,541	$26,433,446
209	$77,098	$138,444	$215,541	$26,295,003
210	$76,694	$138,848	$215,541	$26,156,155
211	$76,289	$139,253	$215,541	$26,016,902
212	$75,883	$139,659	$215,541	$25,877,243
213	$75,475	$140,066	$215,541	$25,737,177
214	$75,067	$140,475	$215,541	$25,596,703
215	$74,657	$140,884	$215,541	$25,455,818
216	$74,246	$141,295	$215,541	$25,314,523

第18年供款共

$2,586,497

第18年利息

$917,813

第18年共還本金

$1,668,685

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$73,834	$141,707	$215,541	$25,172,815
218	$73,421	$142,121	$215,541	$25,030,695
219	$73,006	$142,535	$215,541	$24,888,159
220	$72,590	$142,951	$215,541	$24,745,208
221	$72,174	$143,368	$215,541	$24,601,840
222	$71,755	$143,786	$215,541	$24,458,054
223	$71,336	$144,205	$215,541	$24,313,849
224	$70,915	$144,626	$215,541	$24,169,223
225	$70,494	$145,048	$215,541	$24,024,175
226	$70,071	$145,471	$215,541	$23,878,704
227	$69,646	$145,895	$215,541	$23,732,809
228	$69,221	$146,321	$215,541	$23,586,488

第19年供款共

$2,586,497

第19年利息

$858,463

第19年共還本金

$1,728,035

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$68,794	$146,748	$215,541	$23,439,741
230	$68,366	$147,176	$215,541	$23,292,565
231	$67,937	$147,605	$215,541	$23,144,960
232	$67,506	$148,035	$215,541	$22,996,925
233	$67,074	$148,467	$215,541	$22,848,458
234	$66,641	$148,900	$215,541	$22,699,558
235	$66,207	$149,334	$215,541	$22,550,223
236	$65,771	$149,770	$215,541	$22,400,453
237	$65,335	$150,207	$215,541	$22,250,247
238	$64,897	$150,645	$215,541	$22,099,602
239	$64,457	$151,084	$215,541	$21,948,517
240	$64,017	$151,525	$215,541	$21,796,992

第20年供款共

$2,586,497

第20年利息

$797,002

第20年共還本金

$1,789,496

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$63,575	$151,967	$215,541	$21,645,026
242	$63,131	$152,410	$215,541	$21,492,615
243	$62,687	$152,855	$215,541	$21,339,761
244	$62,241	$153,300	$215,541	$21,186,460
245	$61,794	$153,748	$215,541	$21,032,713
246	$61,345	$154,196	$215,541	$20,878,517
247	$60,896	$154,646	$215,541	$20,723,871
248	$60,445	$155,097	$215,541	$20,568,774
249	$59,992	$155,549	$215,541	$20,413,225
250	$59,539	$156,003	$215,541	$20,257,222
251	$59,084	$156,458	$215,541	$20,100,764
252	$58,627	$156,914	$215,541	$19,943,850

第21年供款共

$2,586,497

第21年利息

$733,355

第21年共還本金

$1,853,143

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$58,170	$157,372	$215,541	$19,786,478
254	$57,711	$157,831	$215,541	$19,628,647
255	$57,250	$158,291	$215,541	$19,470,356
256	$56,789	$158,753	$215,541	$19,311,603
257	$56,326	$159,216	$215,541	$19,152,387
258	$55,861	$159,680	$215,541	$18,992,707
259	$55,395	$160,146	$215,541	$18,832,561
260	$54,928	$160,613	$215,541	$18,671,947
261	$54,460	$161,082	$215,541	$18,510,866
262	$53,990	$161,551	$215,541	$18,349,314
263	$53,519	$162,023	$215,541	$18,187,292
264	$53,046	$162,495	$215,541	$18,024,797

第22年供款共

$2,586,497

第22年利息

$667,444

第22年共還本金

$1,919,053

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$52,572	$162,969	$215,541	$17,861,827
266	$52,097	$163,444	$215,541	$17,698,383
267	$51,620	$163,921	$215,541	$17,534,462
268	$51,142	$164,399	$215,541	$17,370,063
269	$50,663	$164,879	$215,541	$17,205,184
270	$50,182	$165,360	$215,541	$17,039,824
271	$49,699	$165,842	$215,541	$16,873,982
272	$49,216	$166,326	$215,541	$16,707,657
273	$48,731	$166,811	$215,541	$16,540,846
274	$48,244	$167,297	$215,541	$16,373,548
275	$47,756	$167,785	$215,541	$16,205,763
276	$47,267	$168,275	$215,541	$16,037,489

第23年供款共

$2,586,497

第23年利息

$599,189

第23年共還本金

$1,987,308

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$46,776	$168,765	$215,541	$15,868,723
278	$46,284	$169,258	$215,541	$15,699,465
279	$45,790	$169,751	$215,541	$15,529,714
280	$45,295	$170,246	$215,541	$15,359,468
281	$44,798	$170,743	$215,541	$15,188,725
282	$44,300	$171,241	$215,541	$15,017,484
283	$43,801	$171,740	$215,541	$14,845,743
284	$43,300	$172,241	$215,541	$14,673,502
285	$42,798	$172,744	$215,541	$14,500,758
286	$42,294	$173,248	$215,541	$14,327,510
287	$41,789	$173,753	$215,541	$14,153,758
288	$41,282	$174,260	$215,541	$13,979,498

第24年供款共

$2,586,497

第24年利息

$528,507

第24年共還本金

$2,057,991

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$40,774	$174,768	$215,541	$13,804,730
290	$40,264	$175,278	$215,541	$13,629,452
291	$39,753	$175,789	$215,541	$13,453,663
292	$39,240	$176,302	$215,541	$13,277,362
293	$38,726	$176,816	$215,541	$13,100,546
294	$38,210	$177,332	$215,541	$12,923,215
295	$37,693	$177,849	$215,541	$12,745,366
296	$37,174	$178,367	$215,541	$12,566,998
297	$36,654	$178,888	$215,541	$12,388,111
298	$36,132	$179,409	$215,541	$12,208,701
299	$35,609	$179,933	$215,541	$12,028,768
300	$35,084	$180,458	$215,541	$11,848,311

第25年供款共

$2,586,497

第25年利息

$455,310

第25年共還本金

$2,131,187

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$34,558	$180,984	$215,541	$11,667,327
302	$34,030	$181,512	$215,541	$11,485,815
303	$33,500	$182,041	$215,541	$11,303,774
304	$32,969	$182,572	$215,541	$11,121,202
305	$32,437	$183,105	$215,541	$10,938,097
306	$31,903	$183,639	$215,541	$10,754,459
307	$31,367	$184,174	$215,541	$10,570,284
308	$30,830	$184,711	$215,541	$10,385,573
309	$30,291	$185,250	$215,541	$10,200,323
310	$29,751	$185,791	$215,541	$10,014,532
311	$29,209	$186,332	$215,541	$9,828,200
312	$28,666	$186,876	$215,541	$9,641,324

第26年供款共

$2,586,497

第26年利息

$379,511

第26年共還本金

$2,206,987

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$28,121	$187,421	$215,541	$9,453,903
314	$27,574	$187,968	$215,541	$9,265,936
315	$27,026	$188,516	$215,541	$9,077,420
316	$26,476	$189,066	$215,541	$8,888,354
317	$25,924	$189,617	$215,541	$8,698,737
318	$25,371	$190,170	$215,541	$8,508,567
319	$24,817	$190,725	$215,541	$8,317,842
320	$24,260	$191,281	$215,541	$8,126,561
321	$23,702	$191,839	$215,541	$7,934,722
322	$23,143	$192,399	$215,541	$7,742,324
323	$22,582	$192,960	$215,541	$7,549,364
324	$22,019	$193,522	$215,541	$7,355,841

第27年供款共

$2,586,497

第27年利息

$301,015

第27年共還本金

$2,285,483

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$21,455	$194,087	$215,541	$7,161,754
326	$20,888	$194,653	$215,541	$6,967,101
327	$20,321	$195,221	$215,541	$6,771,881
328	$19,751	$195,790	$215,541	$6,576,091
329	$19,180	$196,361	$215,541	$6,379,729
330	$18,608	$196,934	$215,541	$6,182,795
331	$18,033	$197,508	$215,541	$5,985,287
332	$17,457	$198,084	$215,541	$5,787,203
333	$16,879	$198,662	$215,541	$5,588,541
334	$16,300	$199,242	$215,541	$5,389,299
335	$15,719	$199,823	$215,541	$5,189,477
336	$15,136	$200,405	$215,541	$4,989,071

第28年供款共

$2,586,497

第28年利息

$219,727

第28年共還本金

$2,366,770

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$14,551	$200,990	$215,541	$4,788,081
338	$13,965	$201,576	$215,541	$4,586,505
339	$13,377	$202,164	$215,541	$4,384,341
340	$12,788	$202,754	$215,541	$4,181,587
341	$12,196	$203,345	$215,541	$3,978,242
342	$11,603	$203,938	$215,541	$3,774,304
343	$11,008	$204,533	$215,541	$3,569,770
344	$10,412	$205,130	$215,541	$3,364,641
345	$9,814	$205,728	$215,541	$3,158,913
346	$9,213	$206,328	$215,541	$2,952,585
347	$8,612	$206,930	$215,541	$2,745,655
348	$8,008	$207,533	$215,541	$2,538,122

第29年供款共

$2,586,497

第29年利息

$135,548

第29年共還本金

$2,450,949

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$7,403	$208,139	$215,541	$2,329,983
350	$6,796	$208,746	$215,541	$2,121,238
351	$6,187	$209,355	$215,541	$1,911,883
352	$5,576	$209,965	$215,541	$1,701,918
353	$4,964	$210,578	$215,541	$1,491,341
354	$4,350	$211,192	$215,541	$1,280,149
355	$3,734	$211,808	$215,541	$1,068,341
356	$3,116	$212,425	$215,541	$855,916
357	$2,496	$213,045	$215,541	$642,871
358	$1,875	$213,666	$215,541	$429,204
359	$1,252	$214,290	$215,541	$214,915
360	$627	$214,915	$215,541	$0

第30年供款共

$2,586,497

第30年利息

$48,375

第30年共還本金

$2,538,122

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$37,924,923

免责声明

笋盘推介

按揭保险费
info