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$14,803,890

每月供款
$47,150

首期

$-2,500,000

总贷款额

$10,500,000

總利息

$6,473,890

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-2,170,000

$94,299

置业成本总预算

HK$-2,170,000

首期

$-2,500,000
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

$94,299

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

马鞍山迎海第03期星湾御第16座

thumb_up

北水九运,全海景,豪华靓装,欢迎约看

实

546 呎

@15,751

real_estate_agent 罕有放盘 hotel_class 楼王 local_offer 低水笋价

售$860 万

实

546 呎

@15,751

售$860 万

real_estate_agent 罕有放盘 hotel_class 楼王 local_offer 低水笋价

沙田翠湖花园

thumb_up

罕有3房业主急让还价即成

实

819 呎

@10,989

建

992 呎

@9,073

local_fire_department 至HIT

售$900 万

实

819 呎

@10,989

建

992 呎

@9,073

售$900 万

local_fire_department 至HIT

VR实景

马鞍山天宇海

thumb_up

天宇海罕有特色花园

实

760 呎

@11,316

建

1,001 呎

@8,591

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 hotel_class 楼王

售$860 万

实

760 呎

@11,316

建

1,001 呎

@8,591

售$860 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 hotel_class 楼王

马鞍山新港城 J座

thumb_up

地铁上盖交通方便

实

519 呎

@17,341

建

698 呎

@12,894

local_fire_department 至HIT

售$900 万

实

519 呎

@17,341

建

698 呎

@12,894

售$900 万

local_fire_department 至HIT

VR实景

沙田沙田第一城第01期第12座

thumb_up

沙田第一城

实

504 呎

@14,286

建

594 呎

@12,121

hotel_class 楼王 verified 首置必买

售$720 万

实

504 呎

@14,286

建

594 呎

@12,121

售$720 万

hotel_class 楼王 verified 首置必买

马鞍山听涛雅苑第08座

thumb_up

真笋盘@三房套加工人房！业主求卖，还价即成

实

745 呎

@11,007

建

927 呎

@8,846

local_fire_department 至HIT

售$820 万

实

745 呎

@11,007

建

927 呎

@8,846

售$820 万

local_fire_department 至HIT

沙田碧涛花园

thumb_up

碧涛花园**前排海景配靓装**3房1套

实

842 呎

@10,095

建

1,190 呎

@7,143

local_fire_department 至HIT directions_run 即走 hotel_class 楼王 local_offer 低水笋价

售$850 万

实

842 呎

@10,095

建

1,190 呎

@7,143

售$850 万

local_fire_department 至HIT directions_run 即走 hotel_class 楼王 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

@8,760

建

1,255 呎

@6,414

local_fire_department 至HIT

售$805 万

实

919 呎

@8,760

建

1,255 呎

@6,414

售$805 万

local_fire_department 至HIT

VR实景

马鞍山迎海第03期星湾御

thumb_up

【坚盘靓装海星湾景铁路沿线】诚意推介

实

569 呎

@14,903

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 pets 爱竉必选

售$848 万

实

569 呎

@14,903

售$848 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 pets 爱竉必选

马鞍山泓碧

thumb_up

独家代理,全新屋苑,内园清静

实

511 呎

@15,264

verified 首置必买 pets 爱竉必选

售$780 万

实

511 呎

@15,264

售$780 万

verified 首置必买 pets 爱竉必选

大埔海日湾 COURT C 第02座

thumb_up

大两房,即睇即住,靓装修,连傢俬电器

实

549 呎

@15,483

real_estate_agent 罕有放盘

售$850 万

实

549 呎

@15,483

售$850 万

real_estate_agent 罕有放盘

KOL实拍 VR实景

沙田沙田第一城第02期

thumb_up

奇丰精选坚靓装高层河景可即入住

实

504 呎

@14,286

建

622 呎

@11,576

hotel_class 楼王 vpn_key 有匙即睇

售$720 万

实

504 呎

@14,286

建

622 呎

@11,576

售$720 万

hotel_class 楼王 vpn_key 有匙即睇

利率	15年	20年	25年	30年
1.000	$62,842	$48,289	$39,572	$33,772
1.500	$65,178	$50,667	$41,993	$36,238
2.000	$67,568	$53,118	$44,505	$38,810
2.500	$70,013	$55,640	$47,105	$41,488
3.000	$72,511	$58,233	$49,792	$44,268
3.500	$75,063	$60,896	$52,565	$47,150
4.000	$77,667	$63,628	$55,423	$50,129
4.500	$80,324	$66,428	$58,362	$53,202
5.000	$83,033	$69,295	$61,382	$56,366
5.500	$85,794	$72,228	$64,479	$59,618
6.000	$88,605	$75,225	$67,652	$62,953

每月供款$47,150

年期

30年

贷款金额

$10,500,000

總利息

$6,473,890

总贷款连利息

$16,973,890

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$30,625	$16,525	$47,150	$10,483,475
2	$30,577	$16,573	$47,150	$10,466,902
3	$30,528	$16,621	$47,150	$10,450,281
4	$30,480	$16,670	$47,150	$10,433,611
5	$30,431	$16,718	$47,150	$10,416,893
6	$30,383	$16,767	$47,150	$10,400,126
7	$30,334	$16,816	$47,150	$10,383,310
8	$30,285	$16,865	$47,150	$10,366,445
9	$30,235	$16,914	$47,150	$10,349,531
10	$30,186	$16,964	$47,150	$10,332,567
11	$30,137	$17,013	$47,150	$10,315,554
12	$30,087	$17,063	$47,150	$10,298,492

第1年供款共

$565,796

第1年利息

$364,288

第1年共還本金

$201,508

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$30,037	$17,112	$47,150	$10,281,379
14	$29,987	$17,162	$47,150	$10,264,217
15	$29,937	$17,212	$47,150	$10,247,004
16	$29,887	$17,263	$47,150	$10,229,742
17	$29,837	$17,313	$47,150	$10,212,429
18	$29,786	$17,363	$47,150	$10,195,065
19	$29,736	$17,414	$47,150	$10,177,651
20	$29,685	$17,465	$47,150	$10,160,186
21	$29,634	$17,516	$47,150	$10,142,671
22	$29,583	$17,567	$47,150	$10,125,104
23	$29,532	$17,618	$47,150	$10,107,486
24	$29,480	$17,670	$47,150	$10,089,816

第2年供款共

$565,796

第2年利息

$357,121

第2年共還本金

$208,675

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$29,429	$17,721	$47,150	$10,072,095
26	$29,377	$17,773	$47,150	$10,054,322
27	$29,325	$17,825	$47,150	$10,036,498
28	$29,273	$17,877	$47,150	$10,018,621
29	$29,221	$17,929	$47,150	$10,000,692
30	$29,169	$17,981	$47,150	$9,982,711
31	$29,116	$18,033	$47,150	$9,964,678
32	$29,064	$18,086	$47,150	$9,946,592
33	$29,011	$18,139	$47,150	$9,928,453
34	$28,958	$18,192	$47,150	$9,910,261
35	$28,905	$18,245	$47,150	$9,892,017
36	$28,852	$18,298	$47,150	$9,873,719

第3年供款共

$565,796

第3年利息

$349,699

第3年共還本金

$216,097

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$28,798	$18,351	$47,150	$9,855,367
38	$28,745	$18,405	$47,150	$9,836,962
39	$28,691	$18,459	$47,150	$9,818,504
40	$28,637	$18,512	$47,150	$9,799,991
41	$28,583	$18,566	$47,150	$9,781,425
42	$28,529	$18,621	$47,150	$9,762,805
43	$28,475	$18,675	$47,150	$9,744,130
44	$28,420	$18,729	$47,150	$9,725,400
45	$28,366	$18,784	$47,150	$9,706,616
46	$28,311	$18,839	$47,150	$9,687,778
47	$28,256	$18,894	$47,150	$9,668,884
48	$28,201	$18,949	$47,150	$9,649,935

第4年供款共

$565,796

第4年利息

$342,013

第4年共還本金

$223,783

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$28,146	$19,004	$47,150	$9,630,931
50	$28,090	$19,059	$47,150	$9,611,872
51	$28,035	$19,115	$47,150	$9,592,757
52	$27,979	$19,171	$47,150	$9,573,586
53	$27,923	$19,227	$47,150	$9,554,359
54	$27,867	$19,283	$47,150	$9,535,076
55	$27,811	$19,339	$47,150	$9,515,737
56	$27,754	$19,395	$47,150	$9,496,342
57	$27,698	$19,452	$47,150	$9,476,890
58	$27,641	$19,509	$47,150	$9,457,381
59	$27,584	$19,566	$47,150	$9,437,815
60	$27,527	$19,623	$47,150	$9,418,193

第5年供款共

$565,796

第5年利息

$334,054

第5年共還本金

$231,743

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$27,470	$19,680	$47,150	$9,398,513
62	$27,412	$19,737	$47,150	$9,378,775
63	$27,355	$19,795	$47,150	$9,358,980
64	$27,297	$19,853	$47,150	$9,339,128
65	$27,239	$19,911	$47,150	$9,319,217
66	$27,181	$19,969	$47,150	$9,299,248
67	$27,123	$20,027	$47,150	$9,279,222
68	$27,064	$20,085	$47,150	$9,259,136
69	$27,006	$20,144	$47,150	$9,238,992
70	$26,947	$20,203	$47,150	$9,218,790
71	$26,888	$20,262	$47,150	$9,198,528
72	$26,829	$20,321	$47,150	$9,178,208

第6年供款共

$565,796

第6年利息

$325,811

第6年共還本金

$239,985

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$26,770	$20,380	$47,150	$9,157,828
74	$26,710	$20,439	$47,150	$9,137,388
75	$26,651	$20,499	$47,150	$9,116,889
76	$26,591	$20,559	$47,150	$9,096,331
77	$26,531	$20,619	$47,150	$9,075,712
78	$26,471	$20,679	$47,150	$9,055,033
79	$26,411	$20,739	$47,150	$9,034,294
80	$26,350	$20,800	$47,150	$9,013,494
81	$26,289	$20,860	$47,150	$8,992,634
82	$26,229	$20,921	$47,150	$8,971,713
83	$26,167	$20,982	$47,150	$8,950,730
84	$26,106	$21,043	$47,150	$8,929,687

第7年供款共

$565,796

第7年利息

$317,276

第7年共還本金

$248,521

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$26,045	$21,105	$47,150	$8,908,582
86	$25,983	$21,166	$47,150	$8,887,416
87	$25,922	$21,228	$47,150	$8,866,188
88	$25,860	$21,290	$47,150	$8,844,898
89	$25,798	$21,352	$47,150	$8,823,546
90	$25,735	$21,414	$47,150	$8,802,131
91	$25,673	$21,477	$47,150	$8,780,655
92	$25,610	$21,539	$47,150	$8,759,115
93	$25,547	$21,602	$47,150	$8,737,513
94	$25,484	$21,665	$47,150	$8,715,848
95	$25,421	$21,728	$47,150	$8,694,119
96	$25,358	$21,792	$47,150	$8,672,327

第8年供款共

$565,796

第8年利息

$308,437

第8年共還本金

$257,360

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$25,294	$21,855	$47,150	$8,650,472
98	$25,231	$21,919	$47,150	$8,628,553
99	$25,167	$21,983	$47,150	$8,606,570
100	$25,102	$22,047	$47,150	$8,584,523
101	$25,038	$22,112	$47,150	$8,562,411
102	$24,974	$22,176	$47,150	$8,540,235
103	$24,909	$22,241	$47,150	$8,517,994
104	$24,844	$22,306	$47,150	$8,495,689
105	$24,779	$22,371	$47,150	$8,473,318
106	$24,714	$22,436	$47,150	$8,450,882
107	$24,648	$22,501	$47,150	$8,428,381
108	$24,583	$22,567	$47,150	$8,405,814

第9年供款共

$565,796

第9年利息

$299,283

第9年共還本金

$266,513

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$24,517	$22,633	$47,150	$8,383,181
110	$24,451	$22,699	$47,150	$8,360,483
111	$24,385	$22,765	$47,150	$8,337,718
112	$24,318	$22,831	$47,150	$8,314,886
113	$24,252	$22,898	$47,150	$8,291,988
114	$24,185	$22,965	$47,150	$8,269,024
115	$24,118	$23,032	$47,150	$8,245,992
116	$24,051	$23,099	$47,150	$8,222,893
117	$23,983	$23,166	$47,150	$8,199,727
118	$23,916	$23,234	$47,150	$8,176,493
119	$23,848	$23,302	$47,150	$8,153,191
120	$23,780	$23,370	$47,150	$8,129,822

第10年供款共

$565,796

第10年利息

$289,804

第10年共還本金

$275,992

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$23,712	$23,438	$47,150	$8,106,384
122	$23,644	$23,506	$47,150	$8,082,878
123	$23,575	$23,575	$47,150	$8,059,303
124	$23,506	$23,643	$47,150	$8,035,660
125	$23,437	$23,712	$47,150	$8,011,948
126	$23,368	$23,782	$47,150	$7,988,166
127	$23,299	$23,851	$47,150	$7,964,315
128	$23,229	$23,920	$47,150	$7,940,395
129	$23,159	$23,990	$47,150	$7,916,405
130	$23,090	$24,060	$47,150	$7,892,345
131	$23,019	$24,130	$47,150	$7,868,214
132	$22,949	$24,201	$47,150	$7,844,013

第11年供款共

$565,796

第11年利息

$279,988

第11年共還本金

$285,808

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$22,878	$24,271	$47,150	$7,819,742
134	$22,808	$24,342	$47,150	$7,795,400
135	$22,737	$24,413	$47,150	$7,770,987
136	$22,665	$24,484	$47,150	$7,746,503
137	$22,594	$24,556	$47,150	$7,721,947
138	$22,522	$24,627	$47,150	$7,697,320
139	$22,451	$24,699	$47,150	$7,672,620
140	$22,378	$24,771	$47,150	$7,647,849
141	$22,306	$24,843	$47,150	$7,623,006
142	$22,234	$24,916	$47,150	$7,598,090
143	$22,161	$24,989	$47,150	$7,573,101
144	$22,088	$25,061	$47,150	$7,548,040

第12年供款共

$565,796

第12年利息

$269,823

第12年共還本金

$295,974

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$22,015	$25,135	$47,150	$7,522,905
146	$21,942	$25,208	$47,150	$7,497,697
147	$21,868	$25,281	$47,150	$7,472,416
148	$21,795	$25,355	$47,150	$7,447,061
149	$21,721	$25,429	$47,150	$7,421,632
150	$21,646	$25,503	$47,150	$7,396,128
151	$21,572	$25,578	$47,150	$7,370,551
152	$21,497	$25,652	$47,150	$7,344,898
153	$21,423	$25,727	$47,150	$7,319,171
154	$21,348	$25,802	$47,150	$7,293,369
155	$21,272	$25,877	$47,150	$7,267,492
156	$21,197	$25,953	$47,150	$7,241,539

第13年供款共

$565,796

第13年利息

$259,296

第13年共還本金

$306,501

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$21,121	$26,029	$47,150	$7,215,510
158	$21,045	$26,104	$47,150	$7,189,406
159	$20,969	$26,181	$47,150	$7,163,225
160	$20,893	$26,257	$47,150	$7,136,968
161	$20,816	$26,334	$47,150	$7,110,635
162	$20,739	$26,410	$47,150	$7,084,225
163	$20,662	$26,487	$47,150	$7,057,737
164	$20,585	$26,565	$47,150	$7,031,173
165	$20,508	$26,642	$47,150	$7,004,530
166	$20,430	$26,720	$47,150	$6,977,811
167	$20,352	$26,798	$47,150	$6,951,013
168	$20,274	$26,876	$47,150	$6,924,137

第14年供款共

$565,796

第14年利息

$248,394

第14年共還本金

$317,402

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$20,195	$26,954	$47,150	$6,897,183
170	$20,117	$27,033	$47,150	$6,870,150
171	$20,038	$27,112	$47,150	$6,843,038
172	$19,959	$27,191	$47,150	$6,815,847
173	$19,880	$27,270	$47,150	$6,788,577
174	$19,800	$27,350	$47,150	$6,761,227
175	$19,720	$27,429	$47,150	$6,733,798
176	$19,640	$27,509	$47,150	$6,706,289
177	$19,560	$27,590	$47,150	$6,678,699
178	$19,480	$27,670	$47,150	$6,651,029
179	$19,399	$27,751	$47,150	$6,623,278
180	$19,318	$27,832	$47,150	$6,595,446

第15年供款共

$565,796

第15年利息

$237,105

第15年共還本金

$328,691

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$19,237	$27,913	$47,150	$6,567,533
182	$19,155	$27,994	$47,150	$6,539,539
183	$19,074	$28,076	$47,150	$6,511,463
184	$18,992	$28,158	$47,150	$6,483,305
185	$18,910	$28,240	$47,150	$6,455,065
186	$18,827	$28,322	$47,150	$6,426,742
187	$18,745	$28,405	$47,150	$6,398,337
188	$18,662	$28,488	$47,150	$6,369,849
189	$18,579	$28,571	$47,150	$6,341,278
190	$18,495	$28,654	$47,150	$6,312,624
191	$18,412	$28,738	$47,150	$6,283,886
192	$18,328	$28,822	$47,150	$6,255,065

第16年供款共

$565,796

第16年利息

$225,415

第16年共還本金

$340,382

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$18,244	$28,906	$47,150	$6,226,159
194	$18,160	$28,990	$47,150	$6,197,169
195	$18,075	$29,075	$47,150	$6,168,094
196	$17,990	$29,159	$47,150	$6,138,935
197	$17,905	$29,244	$47,150	$6,109,690
198	$17,820	$29,330	$47,150	$6,080,360
199	$17,734	$29,415	$47,150	$6,050,945
200	$17,649	$29,501	$47,150	$6,021,444
201	$17,563	$29,587	$47,150	$5,991,857
202	$17,476	$29,673	$47,150	$5,962,183
203	$17,390	$29,760	$47,150	$5,932,423
204	$17,303	$29,847	$47,150	$5,902,577

第17年供款共

$565,796

第17年利息

$213,308

第17年共還本金

$352,488

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$17,216	$29,934	$47,150	$5,872,643
206	$17,129	$30,021	$47,150	$5,842,622
207	$17,041	$30,109	$47,150	$5,812,513
208	$16,953	$30,197	$47,150	$5,782,316
209	$16,865	$30,285	$47,150	$5,752,032
210	$16,777	$30,373	$47,150	$5,721,659
211	$16,688	$30,462	$47,150	$5,691,197
212	$16,599	$30,550	$47,150	$5,660,647
213	$16,510	$30,639	$47,150	$5,630,008
214	$16,421	$30,729	$47,150	$5,599,279
215	$16,331	$30,818	$47,150	$5,568,460
216	$16,241	$30,908	$47,150	$5,537,552

第18年供款共

$565,796

第18年利息

$200,772

第18年共還本金

$365,025

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$16,151	$30,998	$47,150	$5,506,553
218	$16,061	$31,089	$47,150	$5,475,464
219	$15,970	$31,180	$47,150	$5,444,285
220	$15,879	$31,271	$47,150	$5,413,014
221	$15,788	$31,362	$47,150	$5,381,653
222	$15,696	$31,453	$47,150	$5,350,199
223	$15,605	$31,545	$47,150	$5,318,654
224	$15,513	$31,637	$47,150	$5,287,018
225	$15,420	$31,729	$47,150	$5,255,288
226	$15,328	$31,822	$47,150	$5,223,467
227	$15,235	$31,915	$47,150	$5,191,552
228	$15,142	$32,008	$47,150	$5,159,544

第19年供款共

$565,796

第19年利息

$187,789

第19年共還本金

$378,008

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$15,049	$32,101	$47,150	$5,127,443
230	$14,955	$32,195	$47,150	$5,095,249
231	$14,861	$32,289	$47,150	$5,062,960
232	$14,767	$32,383	$47,150	$5,030,577
233	$14,673	$32,477	$47,150	$4,998,100
234	$14,578	$32,572	$47,150	$4,965,528
235	$14,483	$32,667	$47,150	$4,932,861
236	$14,388	$32,762	$47,150	$4,900,099
237	$14,292	$32,858	$47,150	$4,867,241
238	$14,196	$32,954	$47,150	$4,834,288
239	$14,100	$33,050	$47,150	$4,801,238
240	$14,004	$33,146	$47,150	$4,768,092

第20年供款共

$565,796

第20年利息

$174,344

第20年共還本金

$391,452

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$13,907	$33,243	$47,150	$4,734,849
242	$13,810	$33,340	$47,150	$4,701,510
243	$13,713	$33,437	$47,150	$4,668,073
244	$13,615	$33,534	$47,150	$4,634,538
245	$13,517	$33,632	$47,150	$4,600,906
246	$13,419	$33,730	$47,150	$4,567,176
247	$13,321	$33,829	$47,150	$4,533,347
248	$13,222	$33,927	$47,150	$4,499,419
249	$13,123	$34,026	$47,150	$4,465,393
250	$13,024	$34,126	$47,150	$4,431,267
251	$12,925	$34,225	$47,150	$4,397,042
252	$12,825	$34,325	$47,150	$4,362,717

第21年供款共

$565,796

第21年利息

$160,421

第21年共還本金

$405,375

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$12,725	$34,425	$47,150	$4,328,292
254	$12,624	$34,526	$47,150	$4,293,767
255	$12,523	$34,626	$47,150	$4,259,140
256	$12,422	$34,727	$47,150	$4,224,413
257	$12,321	$34,828	$47,150	$4,189,585
258	$12,220	$34,930	$47,150	$4,154,655
259	$12,118	$35,032	$47,150	$4,119,623
260	$12,016	$35,134	$47,150	$4,084,489
261	$11,913	$35,237	$47,150	$4,049,252
262	$11,810	$35,339	$47,150	$4,013,913
263	$11,707	$35,442	$47,150	$3,978,470
264	$11,604	$35,546	$47,150	$3,942,924

第22年供款共

$565,796

第22年利息

$146,003

第22年共還本金

$419,793

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$11,500	$35,649	$47,150	$3,907,275
266	$11,396	$35,753	$47,150	$3,871,521
267	$11,292	$35,858	$47,150	$3,835,664
268	$11,187	$35,962	$47,150	$3,799,701
269	$11,082	$36,067	$47,150	$3,763,634
270	$10,977	$36,172	$47,150	$3,727,462
271	$10,872	$36,278	$47,150	$3,691,184
272	$10,766	$36,384	$47,150	$3,654,800
273	$10,660	$36,490	$47,150	$3,618,310
274	$10,553	$36,596	$47,150	$3,581,714
275	$10,447	$36,703	$47,150	$3,545,011
276	$10,340	$36,810	$47,150	$3,508,201

第23年供款共

$565,796

第23年利息

$131,073

第23年共還本金

$434,724

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$10,232	$36,917	$47,150	$3,471,283
278	$10,125	$37,025	$47,150	$3,434,258
279	$10,017	$37,133	$47,150	$3,397,125
280	$9,908	$37,241	$47,150	$3,359,884
281	$9,800	$37,350	$47,150	$3,322,534
282	$9,691	$37,459	$47,150	$3,285,075
283	$9,581	$37,568	$47,150	$3,247,506
284	$9,472	$37,678	$47,150	$3,209,829
285	$9,362	$37,788	$47,150	$3,172,041
286	$9,252	$37,898	$47,150	$3,134,143
287	$9,141	$38,008	$47,150	$3,096,134
288	$9,030	$38,119	$47,150	$3,058,015

第24年供款共

$565,796

第24年利息

$115,611

第24年共還本金

$450,185

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$8,919	$38,230	$47,150	$3,019,785
290	$8,808	$38,342	$47,150	$2,981,443
291	$8,696	$38,454	$47,150	$2,942,989
292	$8,584	$38,566	$47,150	$2,904,423
293	$8,471	$38,678	$47,150	$2,865,744
294	$8,358	$38,791	$47,150	$2,826,953
295	$8,245	$38,904	$47,150	$2,788,049
296	$8,132	$39,018	$47,150	$2,749,031
297	$8,018	$39,132	$47,150	$2,709,899
298	$7,904	$39,246	$47,150	$2,670,653
299	$7,789	$39,360	$47,150	$2,631,293
300	$7,675	$39,475	$47,150	$2,591,818

第25年供款共

$565,796

第25年利息

$99,599

第25年共還本金

$466,197

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$7,559	$39,590	$47,150	$2,552,228
302	$7,444	$39,706	$47,150	$2,512,522
303	$7,328	$39,822	$47,150	$2,472,701
304	$7,212	$39,938	$47,150	$2,432,763
305	$7,096	$40,054	$47,150	$2,392,709
306	$6,979	$40,171	$47,150	$2,352,538
307	$6,862	$40,288	$47,150	$2,312,250
308	$6,744	$40,406	$47,150	$2,271,844
309	$6,626	$40,523	$47,150	$2,231,321
310	$6,508	$40,642	$47,150	$2,190,679
311	$6,389	$40,760	$47,150	$2,149,919
312	$6,271	$40,879	$47,150	$2,109,040

第26年供款共

$565,796

第26年利息

$83,018

第26年共還本金

$482,778

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$6,151	$40,998	$47,150	$2,068,041
314	$6,032	$41,118	$47,150	$2,026,923
315	$5,912	$41,238	$47,150	$1,985,686
316	$5,792	$41,358	$47,150	$1,944,327
317	$5,671	$41,479	$47,150	$1,902,849
318	$5,550	$41,600	$47,150	$1,861,249
319	$5,429	$41,721	$47,150	$1,819,528
320	$5,307	$41,843	$47,150	$1,777,685
321	$5,185	$41,965	$47,150	$1,735,720
322	$5,063	$42,087	$47,150	$1,693,633
323	$4,940	$42,210	$47,150	$1,651,423
324	$4,817	$42,333	$47,150	$1,609,090

第27年供款共

$565,796

第27年利息

$65,847

第27年共還本金

$499,949

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$4,693	$42,457	$47,150	$1,566,634
326	$4,569	$42,580	$47,150	$1,524,053
327	$4,445	$42,705	$47,150	$1,481,349
328	$4,321	$42,829	$47,150	$1,438,520
329	$4,196	$42,954	$47,150	$1,395,566
330	$4,070	$43,079	$47,150	$1,352,487
331	$3,945	$43,205	$47,150	$1,309,282
332	$3,819	$43,331	$47,150	$1,265,951
333	$3,692	$43,457	$47,150	$1,222,493
334	$3,566	$43,584	$47,150	$1,178,909
335	$3,438	$43,711	$47,150	$1,135,198
336	$3,311	$43,839	$47,150	$1,091,359

第28年供款共

$565,796

第28年利息

$48,065

第28年共還本金

$517,731

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$3,183	$43,967	$47,150	$1,047,393
338	$3,055	$44,095	$47,150	$1,003,298
339	$2,926	$44,223	$47,150	$959,075
340	$2,797	$44,352	$47,150	$914,722
341	$2,668	$44,482	$47,150	$870,240
342	$2,538	$44,611	$47,150	$825,629
343	$2,408	$44,742	$47,150	$780,887
344	$2,278	$44,872	$47,150	$736,015
345	$2,147	$45,003	$47,150	$691,012
346	$2,015	$45,134	$47,150	$645,878
347	$1,884	$45,266	$47,150	$600,612
348	$1,752	$45,398	$47,150	$555,214

第29年供款共

$565,796

第29年利息

$29,651

第29年共還本金

$536,145

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$1,619	$45,530	$47,150	$509,684
350	$1,487	$45,663	$47,150	$464,021
351	$1,353	$45,796	$47,150	$418,224
352	$1,220	$45,930	$47,150	$372,295
353	$1,086	$46,064	$47,150	$326,231
354	$952	$46,198	$47,150	$280,033
355	$817	$46,333	$47,150	$233,700
356	$682	$46,468	$47,150	$187,232
357	$546	$46,604	$47,150	$140,628
358	$410	$46,740	$47,150	$93,888
359	$274	$46,876	$47,150	$47,013
360	$137	$47,013	$47,150	$0

第30年供款共

$565,796

第30年利息

$10,582

第30年共還本金

$555,214

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$14,803,890

免责声明

笋盘推介

按揭保险费
info