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$15,004,561

每月供款
$47,430

首期

$-2,400,000

总贷款额

$10,400,000

總利息

$6,674,561

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-2,070,000

$94,859

置业成本总预算

HK$-2,070,000

首期

$-2,400,000
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

$94,859

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

沙田滨景花园第03座

thumb_up

滨景花园第03座

实

544 呎

@13,419

建

659 呎

@11,077

local_fire_department 至HIT hotel_class 楼王

售$730 万

实

544 呎

@13,419

建

659 呎

@11,077

售$730 万

local_fire_department 至HIT hotel_class 楼王

沙田帝堡城

thumb_up

帝堡城, 罕有东南3房, 环境清静,私隐度高

实

753 呎

@11,023

建

970 呎

@8,557

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

售$830 万

实

753 呎

@11,023

建

970 呎

@8,557

售$830 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

马鞍山迎海第02期星湾第20座

thumb_up

迎海

实

527 呎

@16,698

local_fire_department 至HIT

售$880 万

实

527 呎

@16,698

售$880 万

local_fire_department 至HIT

马鞍山银湖天峰第02座

thumb_up

特色户,超大平台,罕有放盘,

实

549 呎

@13,843

建

718 呎

@10,585

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

售$760 万

实

549 呎

@13,843

建

718 呎

@10,585

售$760 万

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

VR实景

马鞍山岚岸

thumb_up

罕有放盘@高层海景@靓装修三房单位

实

590 呎

@12,712

建

813 呎

@9,225

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买 vpn_key 有匙即睇

售$750 万

实

590 呎

@12,712

建

813 呎

@9,225

售$750 万

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买 vpn_key 有匙即睇

独家

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

西贡逸珑海滙第01座

thumb_up

优质管理屋苑

实

425 呎

@16,471

local_fire_department 至HIT

售$700 万

实

425 呎

@16,471

售$700 万

local_fire_department 至HIT

马鞍山翠拥华庭第01座

thumb_up

开扬山景

实

837 呎

@10,753

建

1,078 呎

@8,349

local_fire_department 至HIT

售$900 万

实

837 呎

@10,753

建

1,078 呎

@8,349

售$900 万

local_fire_department 至HIT

马鞍山泓碧第03座

thumb_up

东南高层2房, 业主有心, 即刻约睇

实

483 呎

@14,700

local_fire_department 至HIT verified 首置必买 pets 爱竉必选

售$710 万

实

483 呎

@14,700

售$710 万

local_fire_department 至HIT verified 首置必买 pets 爱竉必选

马鞍山泓碧第02座

thumb_up

海景2房，上车首选

实

511 呎

@16,634

real_estate_agent 罕有放盘 verified 首置必买

售$850 万

实

511 呎

@16,634

售$850 万

real_estate_agent 罕有放盘 verified 首置必买

马鞍山泓碧第H19-H20座

thumb_up

两房环境清幽

实

485 呎

@15,464

local_fire_department 至HIT

售$750 万

实

485 呎

@15,464

售$750 万

local_fire_department 至HIT

马鞍山银湖天峰第08座

thumb_up

高层罕有放租

实

539 呎

@14,657

建

710 呎

@11,127

local_fire_department 至HIT

售$790 万

实

539 呎

@14,657

建

710 呎

@11,127

售$790 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$62,243	$47,829	$39,195	$33,451
1.500	$64,557	$50,185	$41,593	$35,893
2.000	$66,925	$52,612	$44,081	$38,440
2.500	$69,346	$55,110	$46,656	$41,093
3.000	$71,820	$57,678	$49,318	$43,847
3.500	$74,348	$60,316	$52,065	$46,701
3.625	$74,988	$60,986	$52,765	$47,429
4.000	$76,928	$63,022	$54,895	$49,651
4.500	$79,559	$65,796	$57,807	$52,695
5.000	$82,243	$68,635	$60,797	$55,829
5.500	$84,977	$71,540	$63,865	$59,050
6.000	$87,761	$74,509	$67,007	$62,353

每月供款$47,430

年期

30年

贷款金额

$10,400,000

總利息

$6,674,561

总贷款连利息

$17,074,561

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$31,417	$16,013	$47,429	$10,383,987
2	$31,368	$16,061	$47,429	$10,367,926
3	$31,320	$16,110	$47,429	$10,351,817
4	$31,271	$16,158	$47,429	$10,335,659
5	$31,222	$16,207	$47,429	$10,319,451
6	$31,173	$16,256	$47,429	$10,303,195
7	$31,124	$16,305	$47,429	$10,286,890
8	$31,075	$16,354	$47,429	$10,270,536
9	$31,026	$16,404	$47,429	$10,254,132
10	$30,976	$16,453	$47,429	$10,237,679
11	$30,926	$16,503	$47,429	$10,221,176
12	$30,876	$16,553	$47,429	$10,204,623

第1年供款共

$569,152

第1年利息

$373,775

第1年共還本金

$195,377

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$30,826	$16,603	$47,429	$10,188,020
14	$30,776	$16,653	$47,429	$10,171,367
15	$30,726	$16,703	$47,429	$10,154,664
16	$30,676	$16,754	$47,429	$10,137,910
17	$30,625	$16,804	$47,429	$10,121,106
18	$30,574	$16,855	$47,429	$10,104,251
19	$30,523	$16,906	$47,429	$10,087,344
20	$30,472	$16,957	$47,429	$10,070,387
21	$30,421	$17,008	$47,429	$10,053,379
22	$30,370	$17,060	$47,429	$10,036,319
23	$30,318	$17,111	$47,429	$10,019,208
24	$30,266	$17,163	$47,429	$10,002,045

第2年供款共

$569,152

第2年利息

$366,574

第2年共還本金

$202,578

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$30,215	$17,215	$47,429	$9,984,830
26	$30,163	$17,267	$47,429	$9,967,563
27	$30,110	$17,319	$47,429	$9,950,244
28	$30,058	$17,371	$47,429	$9,932,873
29	$30,006	$17,424	$47,429	$9,915,449
30	$29,953	$17,476	$47,429	$9,897,973
31	$29,900	$17,529	$47,429	$9,880,444
32	$29,847	$17,582	$47,429	$9,862,861
33	$29,794	$17,635	$47,429	$9,845,226
34	$29,741	$17,689	$47,429	$9,827,538
35	$29,687	$17,742	$47,429	$9,809,796
36	$29,634	$17,796	$47,429	$9,792,000

第3年供款共

$569,152

第3年利息

$359,107

第3年共還本金

$210,045

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$29,580	$17,849	$47,429	$9,774,151
38	$29,526	$17,903	$47,429	$9,756,247
39	$29,472	$17,957	$47,429	$9,738,290
40	$29,418	$18,012	$47,429	$9,720,278
41	$29,363	$18,066	$47,429	$9,702,212
42	$29,309	$18,121	$47,429	$9,684,092
43	$29,254	$18,175	$47,429	$9,665,917
44	$29,199	$18,230	$47,429	$9,647,686
45	$29,144	$18,285	$47,429	$9,629,401
46	$29,089	$18,341	$47,429	$9,611,061
47	$29,033	$18,396	$47,429	$9,592,665
48	$28,978	$18,451	$47,429	$9,574,213

第4年供款共

$569,152

第4年利息

$351,365

第4年共還本金

$217,787

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$28,922	$18,507	$47,429	$9,555,706
50	$28,866	$18,563	$47,429	$9,537,143
51	$28,810	$18,619	$47,429	$9,518,524
52	$28,754	$18,675	$47,429	$9,499,848
53	$28,697	$18,732	$47,429	$9,481,116
54	$28,641	$18,788	$47,429	$9,462,328
55	$28,584	$18,845	$47,429	$9,443,483
56	$28,527	$18,902	$47,429	$9,424,580
57	$28,470	$18,959	$47,429	$9,405,621
58	$28,413	$19,017	$47,429	$9,386,605
59	$28,355	$19,074	$47,429	$9,367,531
60	$28,298	$19,132	$47,429	$9,348,399

第5年供款共

$569,152

第5年利息

$343,338

第5年共還本金

$225,814

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$28,240	$19,189	$47,429	$9,329,210
62	$28,182	$19,247	$47,429	$9,309,962
63	$28,124	$19,305	$47,429	$9,290,657
64	$28,066	$19,364	$47,429	$9,271,293
65	$28,007	$19,422	$47,429	$9,251,871
66	$27,948	$19,481	$47,429	$9,232,390
67	$27,890	$19,540	$47,429	$9,212,850
68	$27,830	$19,599	$47,429	$9,193,251
69	$27,771	$19,658	$47,429	$9,173,593
70	$27,712	$19,717	$47,429	$9,153,876
71	$27,652	$19,777	$47,429	$9,134,099
72	$27,593	$19,837	$47,429	$9,114,262

第6年供款共

$569,152

第6年利息

$335,015

第6年共還本金

$234,137

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$27,533	$19,897	$47,429	$9,094,365
74	$27,473	$19,957	$47,429	$9,074,408
75	$27,412	$20,017	$47,429	$9,054,391
76	$27,352	$20,078	$47,429	$9,034,314
77	$27,291	$20,138	$47,429	$9,014,176
78	$27,230	$20,199	$47,429	$8,993,977
79	$27,169	$20,260	$47,429	$8,973,717
80	$27,108	$20,321	$47,429	$8,953,395
81	$27,047	$20,383	$47,429	$8,933,013
82	$26,985	$20,444	$47,429	$8,912,569
83	$26,923	$20,506	$47,429	$8,892,063
84	$26,861	$20,568	$47,429	$8,871,495

第7年供款共

$569,152

第7年利息

$326,385

第7年共還本金

$242,767

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$26,799	$20,630	$47,429	$8,850,865
86	$26,737	$20,692	$47,429	$8,830,172
87	$26,674	$20,755	$47,429	$8,809,417
88	$26,612	$20,818	$47,429	$8,788,600
89	$26,549	$20,880	$47,429	$8,767,719
90	$26,486	$20,944	$47,429	$8,746,776
91	$26,423	$21,007	$47,429	$8,725,769
92	$26,359	$21,070	$47,429	$8,704,699
93	$26,295	$21,134	$47,429	$8,683,565
94	$26,232	$21,198	$47,429	$8,662,367
95	$26,168	$21,262	$47,429	$8,641,106
96	$26,103	$21,326	$47,429	$8,619,780

第8年供款共

$569,152

第8年利息

$317,437

第8年共還本金

$251,715

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$26,039	$21,390	$47,429	$8,598,389
98	$25,974	$21,455	$47,429	$8,576,934
99	$25,909	$21,520	$47,429	$8,555,414
100	$25,844	$21,585	$47,429	$8,533,829
101	$25,779	$21,650	$47,429	$8,512,179
102	$25,714	$21,715	$47,429	$8,490,464
103	$25,648	$21,781	$47,429	$8,468,683
104	$25,582	$21,847	$47,429	$8,446,836
105	$25,516	$21,913	$47,429	$8,424,923
106	$25,450	$21,979	$47,429	$8,402,944
107	$25,384	$22,045	$47,429	$8,380,899
108	$25,317	$22,112	$47,429	$8,358,787

第9年供款共

$569,152

第9年利息

$308,159

第9年共還本金

$260,993

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$25,251	$22,179	$47,429	$8,336,608
110	$25,184	$22,246	$47,429	$8,314,362
111	$25,116	$22,313	$47,429	$8,292,049
112	$25,049	$22,380	$47,429	$8,269,668
113	$24,981	$22,448	$47,429	$8,247,220
114	$24,913	$22,516	$47,429	$8,224,705
115	$24,845	$22,584	$47,429	$8,202,121
116	$24,777	$22,652	$47,429	$8,179,469
117	$24,709	$22,721	$47,429	$8,156,748
118	$24,640	$22,789	$47,429	$8,133,959
119	$24,571	$22,858	$47,429	$8,111,101
120	$24,502	$22,927	$47,429	$8,088,174

第10年供款共

$569,152

第10年利息

$298,539

第10年共還本金

$270,613

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$24,433	$22,996	$47,429	$8,065,178
122	$24,364	$23,066	$47,429	$8,042,112
123	$24,294	$23,135	$47,429	$8,018,976
124	$24,224	$23,205	$47,429	$7,995,771
125	$24,154	$23,275	$47,429	$7,972,496
126	$24,084	$23,346	$47,429	$7,949,150
127	$24,013	$23,416	$47,429	$7,925,733
128	$23,942	$23,487	$47,429	$7,902,246
129	$23,871	$23,558	$47,429	$7,878,688
130	$23,800	$23,629	$47,429	$7,855,059
131	$23,729	$23,701	$47,429	$7,831,359
132	$23,657	$23,772	$47,429	$7,807,587

第11年供款共

$569,152

第11年利息

$288,565

第11年共還本金

$280,587

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$23,585	$23,844	$47,429	$7,783,743
134	$23,513	$23,916	$47,429	$7,759,827
135	$23,441	$23,988	$47,429	$7,735,839
136	$23,369	$24,061	$47,429	$7,711,778
137	$23,296	$24,133	$47,429	$7,687,645
138	$23,223	$24,206	$47,429	$7,663,438
139	$23,150	$24,279	$47,429	$7,639,159
140	$23,077	$24,353	$47,429	$7,614,806
141	$23,003	$24,426	$47,429	$7,590,380
142	$22,929	$24,500	$47,429	$7,565,880
143	$22,855	$24,574	$47,429	$7,541,306
144	$22,781	$24,648	$47,429	$7,516,658

第12年供款共

$569,152

第12年利息

$278,223

第12年共還本金

$290,929

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$22,707	$24,723	$47,429	$7,491,935
146	$22,632	$24,797	$47,429	$7,467,137
147	$22,557	$24,872	$47,429	$7,442,265
148	$22,482	$24,947	$47,429	$7,417,318
149	$22,406	$25,023	$47,429	$7,392,295
150	$22,331	$25,098	$47,429	$7,367,196
151	$22,255	$25,174	$47,429	$7,342,022
152	$22,179	$25,250	$47,429	$7,316,772
153	$22,103	$25,327	$47,429	$7,291,445
154	$22,026	$25,403	$47,429	$7,266,042
155	$21,950	$25,480	$47,429	$7,240,562
156	$21,873	$25,557	$47,429	$7,215,005

第13年供款共

$569,152

第13年利息

$267,500

第13年共還本金

$301,652

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$21,795	$25,634	$47,429	$7,189,371
158	$21,718	$25,711	$47,429	$7,163,660
159	$21,640	$25,789	$47,429	$7,137,871
160	$21,562	$25,867	$47,429	$7,112,004
161	$21,484	$25,945	$47,429	$7,086,059
162	$21,406	$26,024	$47,429	$7,060,035
163	$21,327	$26,102	$47,429	$7,033,933
164	$21,248	$26,181	$47,429	$7,007,752
165	$21,169	$26,260	$47,429	$6,981,492
166	$21,090	$26,339	$47,429	$6,955,152
167	$21,010	$26,419	$47,429	$6,928,734
168	$20,931	$26,499	$47,429	$6,902,235

第14年供款共

$569,152

第14年利息

$256,381

第14年共還本金

$312,771

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$20,851	$26,579	$47,429	$6,875,656
170	$20,770	$26,659	$47,429	$6,848,997
171	$20,690	$26,740	$47,429	$6,822,257
172	$20,609	$26,820	$47,429	$6,795,437
173	$20,528	$26,901	$47,429	$6,768,535
174	$20,447	$26,983	$47,429	$6,741,553
175	$20,365	$27,064	$47,429	$6,714,488
176	$20,283	$27,146	$47,429	$6,687,342
177	$20,201	$27,228	$47,429	$6,660,114
178	$20,119	$27,310	$47,429	$6,632,804
179	$20,037	$27,393	$47,429	$6,605,411
180	$19,954	$27,475	$47,429	$6,577,936

第15年供款共

$569,152

第15年利息

$244,853

第15年共還本金

$324,299

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$19,871	$27,558	$47,429	$6,550,377
182	$19,788	$27,642	$47,429	$6,522,736
183	$19,704	$27,725	$47,429	$6,495,010
184	$19,620	$27,809	$47,429	$6,467,201
185	$19,536	$27,893	$47,429	$6,439,308
186	$19,452	$27,977	$47,429	$6,411,331
187	$19,368	$28,062	$47,429	$6,383,269
188	$19,283	$28,147	$47,429	$6,355,123
189	$19,198	$28,232	$47,429	$6,326,891
190	$19,112	$28,317	$47,429	$6,298,574
191	$19,027	$28,402	$47,429	$6,270,172
192	$18,941	$28,488	$47,429	$6,241,684

第16年供款共

$569,152

第16年利息

$232,900

第16年共還本金

$336,252

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$18,855	$28,574	$47,429	$6,213,110
194	$18,769	$28,661	$47,429	$6,184,449
195	$18,682	$28,747	$47,429	$6,155,702
196	$18,595	$28,834	$47,429	$6,126,868
197	$18,508	$28,921	$47,429	$6,097,947
198	$18,421	$29,008	$47,429	$6,068,938
199	$18,333	$29,096	$47,429	$6,039,842
200	$18,245	$29,184	$47,429	$6,010,658
201	$18,157	$29,272	$47,429	$5,981,386
202	$18,069	$29,361	$47,429	$5,952,026
203	$17,980	$29,449	$47,429	$5,922,576
204	$17,891	$29,538	$47,429	$5,893,038

第17年供款共

$569,152

第17年利息

$220,506

第17年共還本金

$348,646

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$17,802	$29,627	$47,429	$5,863,411
206	$17,712	$29,717	$47,429	$5,833,694
207	$17,623	$29,807	$47,429	$5,803,887
208	$17,533	$29,897	$47,429	$5,773,990
209	$17,442	$29,987	$47,429	$5,744,003
210	$17,352	$30,078	$47,429	$5,713,925
211	$17,261	$30,169	$47,429	$5,683,757
212	$17,170	$30,260	$47,429	$5,653,497
213	$17,078	$30,351	$47,429	$5,623,146
214	$16,987	$30,443	$47,429	$5,592,703
215	$16,895	$30,535	$47,429	$5,562,169
216	$16,802	$30,627	$47,429	$5,531,542

第18年供款共

$569,152

第18年利息

$207,656

第18年共還本金

$361,496

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$16,710	$30,719	$47,429	$5,500,822
218	$16,617	$30,812	$47,429	$5,470,010
219	$16,524	$30,905	$47,429	$5,439,105
220	$16,431	$30,999	$47,429	$5,408,106
221	$16,337	$31,092	$47,429	$5,377,014
222	$16,243	$31,186	$47,429	$5,345,827
223	$16,149	$31,280	$47,429	$5,314,547
224	$16,054	$31,375	$47,429	$5,283,172
225	$15,960	$31,470	$47,429	$5,251,702
226	$15,865	$31,565	$47,429	$5,220,137
227	$15,769	$31,660	$47,429	$5,188,477
228	$15,674	$31,756	$47,429	$5,156,721

第19年供款共

$569,152

第19年利息

$194,332

第19年共還本金

$374,820

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$15,578	$31,852	$47,429	$5,124,870
230	$15,481	$31,948	$47,429	$5,092,922
231	$15,385	$32,044	$47,429	$5,060,877
232	$15,288	$32,141	$47,429	$5,028,736
233	$15,191	$32,238	$47,429	$4,996,498
234	$15,094	$32,336	$47,429	$4,964,162
235	$14,996	$32,433	$47,429	$4,931,728
236	$14,898	$32,531	$47,429	$4,899,197
237	$14,800	$32,630	$47,429	$4,866,567
238	$14,701	$32,728	$47,429	$4,833,839
239	$14,602	$32,827	$47,429	$4,801,012
240	$14,503	$32,926	$47,429	$4,768,086

第20年供款共

$569,152

第20年利息

$180,516

第20年共還本金

$388,636

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$14,404	$33,026	$47,429	$4,735,060
242	$14,304	$33,126	$47,429	$4,701,934
243	$14,204	$33,226	$47,429	$4,668,709
244	$14,103	$33,326	$47,429	$4,635,383
245	$14,003	$33,427	$47,429	$4,601,956
246	$13,902	$33,528	$47,429	$4,568,429
247	$13,800	$33,629	$47,429	$4,534,800
248	$13,699	$33,730	$47,429	$4,501,069
249	$13,597	$33,832	$47,429	$4,467,237
250	$13,495	$33,935	$47,429	$4,433,302
251	$13,392	$34,037	$47,429	$4,399,265
252	$13,289	$34,140	$47,429	$4,365,126

第21年供款共

$569,152

第21年利息

$166,192

第21年共還本金

$402,960

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$13,186	$34,243	$47,429	$4,330,883
254	$13,083	$34,346	$47,429	$4,296,536
255	$12,979	$34,450	$47,429	$4,262,086
256	$12,875	$34,554	$47,429	$4,227,532
257	$12,771	$34,659	$47,429	$4,192,873
258	$12,666	$34,763	$47,429	$4,158,110
259	$12,561	$34,868	$47,429	$4,123,241
260	$12,456	$34,974	$47,429	$4,088,267
261	$12,350	$35,079	$47,429	$4,053,188
262	$12,244	$35,185	$47,429	$4,018,003
263	$12,138	$35,292	$47,429	$3,982,711
264	$12,031	$35,398	$47,429	$3,947,313

第22年供款共

$569,152

第22年利息

$151,339

第22年共還本金

$417,813

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$11,924	$35,505	$47,429	$3,911,808
266	$11,817	$35,612	$47,429	$3,876,195
267	$11,709	$35,720	$47,429	$3,840,475
268	$11,601	$35,828	$47,429	$3,804,647
269	$11,493	$35,936	$47,429	$3,768,711
270	$11,385	$36,045	$47,429	$3,732,667
271	$11,276	$36,154	$47,429	$3,696,513
272	$11,167	$36,263	$47,429	$3,660,250
273	$11,057	$36,372	$47,429	$3,623,878
274	$10,947	$36,482	$47,429	$3,587,396
275	$10,837	$36,592	$47,429	$3,550,803
276	$10,726	$36,703	$47,429	$3,514,100

第23年供款共

$569,152

第23年利息

$135,939

第23年共還本金

$433,213

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$10,616	$36,814	$47,429	$3,477,287
278	$10,504	$36,925	$47,429	$3,440,361
279	$10,393	$37,037	$47,429	$3,403,325
280	$10,281	$37,148	$47,429	$3,366,176
281	$10,169	$37,261	$47,429	$3,328,916
282	$10,056	$37,373	$47,429	$3,291,543
283	$9,943	$37,486	$47,429	$3,254,056
284	$9,830	$37,599	$47,429	$3,216,457
285	$9,716	$37,713	$47,429	$3,178,744
286	$9,602	$37,827	$47,429	$3,140,917
287	$9,488	$37,941	$47,429	$3,102,976
288	$9,374	$38,056	$47,429	$3,064,920

第24年供款共

$569,152

第24年利息

$119,972

第24年共還本金

$449,180

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$9,259	$38,171	$47,429	$3,026,750
290	$9,143	$38,286	$47,429	$2,988,464
291	$9,028	$38,402	$47,429	$2,950,062
292	$8,912	$38,518	$47,429	$2,911,544
293	$8,795	$38,634	$47,429	$2,872,910
294	$8,679	$38,751	$47,429	$2,834,159
295	$8,562	$38,868	$47,429	$2,795,292
296	$8,444	$38,985	$47,429	$2,756,306
297	$8,326	$39,103	$47,429	$2,717,203
298	$8,208	$39,221	$47,429	$2,677,982
299	$8,090	$39,340	$47,429	$2,638,643
300	$7,971	$39,458	$47,429	$2,599,184

第25年供款共

$569,152

第25年利息

$103,416

第25年共還本金

$465,736

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$7,852	$39,578	$47,429	$2,559,607
302	$7,732	$39,697	$47,429	$2,519,909
303	$7,612	$39,817	$47,429	$2,480,092
304	$7,492	$39,937	$47,429	$2,440,155
305	$7,371	$40,058	$47,429	$2,400,097
306	$7,250	$40,179	$47,429	$2,359,918
307	$7,129	$40,300	$47,429	$2,319,617
308	$7,007	$40,422	$47,429	$2,279,195
309	$6,885	$40,544	$47,429	$2,238,651
310	$6,763	$40,667	$47,429	$2,197,984
311	$6,640	$40,790	$47,429	$2,157,195
312	$6,517	$40,913	$47,429	$2,116,282

第26年供款共

$569,152

第26年利息

$86,250

第26年共還本金

$482,902

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$6,393	$41,036	$47,429	$2,075,245
314	$6,269	$41,160	$47,429	$2,034,085
315	$6,145	$41,285	$47,429	$1,992,800
316	$6,020	$41,409	$47,429	$1,951,391
317	$5,895	$41,535	$47,429	$1,909,856
318	$5,769	$41,660	$47,429	$1,868,196
319	$5,644	$41,786	$47,429	$1,826,411
320	$5,517	$41,912	$47,429	$1,784,499
321	$5,391	$42,039	$47,429	$1,742,460
322	$5,264	$42,166	$47,429	$1,700,294
323	$5,136	$42,293	$47,429	$1,658,001
324	$5,009	$42,421	$47,429	$1,615,580

第27年供款共

$569,152

第27年利息

$68,451

第27年共還本金

$500,701

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$4,880	$42,549	$47,429	$1,573,031
326	$4,752	$42,677	$47,429	$1,530,354
327	$4,623	$42,806	$47,429	$1,487,548
328	$4,494	$42,936	$47,429	$1,444,612
329	$4,364	$43,065	$47,429	$1,401,546
330	$4,234	$43,195	$47,429	$1,358,351
331	$4,103	$43,326	$47,429	$1,315,025
332	$3,972	$43,457	$47,429	$1,271,568
333	$3,841	$43,588	$47,429	$1,227,980
334	$3,710	$43,720	$47,429	$1,184,260
335	$3,577	$43,852	$47,429	$1,140,408
336	$3,445	$43,984	$47,429	$1,096,424

第28年供款共

$569,152

第28年利息

$49,996

第28年共還本金

$519,156

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$3,312	$44,117	$47,429	$1,052,307
338	$3,179	$44,250	$47,429	$1,008,056
339	$3,045	$44,384	$47,429	$963,672
340	$2,911	$44,518	$47,429	$919,154
341	$2,777	$44,653	$47,429	$874,501
342	$2,642	$44,788	$47,429	$829,714
343	$2,506	$44,923	$47,429	$784,791
344	$2,371	$45,059	$47,429	$739,732
345	$2,235	$45,195	$47,429	$694,537
346	$2,098	$45,331	$47,429	$649,206
347	$1,961	$45,468	$47,429	$603,738
348	$1,824	$45,606	$47,429	$558,132

第29年供款共

$569,152

第29年利息

$30,860

第29年共還本金

$538,292

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$1,686	$45,743	$47,429	$512,389
350	$1,548	$45,881	$47,429	$466,507
351	$1,409	$46,020	$47,429	$420,487
352	$1,270	$46,159	$47,429	$374,328
353	$1,131	$46,299	$47,429	$328,030
354	$991	$46,438	$47,429	$281,591
355	$851	$46,579	$47,429	$235,013
356	$710	$46,719	$47,429	$188,293
357	$569	$46,861	$47,429	$141,433
358	$427	$47,002	$47,429	$94,431
359	$285	$47,144	$47,429	$47,286
360	$143	$47,286	$47,429	$0

第30年供款共

$569,152

第30年利息

$11,020

第30年共還本金

$558,132

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$15,004,561

免责声明

笋盘推介

按揭保险费
info