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$15,729,676

每月供款
$50,222

首期

$-2,680,000

总贷款额

$10,680,000

總利息

$7,399,676

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-2,350,000

$100,443

置业成本总预算

HK$-2,350,000

首期

$-2,680,000
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

$100,443

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

VR实景

马鞍山迎海第01期

thumb_up

奇丰精选西南海景特色单位一房半全屋企理装修

实

586 呎

@14,505

建

725 呎

@11,724

local_fire_department 至HIT real_estate_agent 罕有放盘

售$850 万

实

586 呎

@14,505

建

725 呎

@11,724

售$850 万

local_fire_department 至HIT real_estate_agent 罕有放盘

VR实景

马鞍山迎海第01期第05座

thumb_up

迎海最受欢迎两房半

实

495 呎

@14,141

建

637 呎

@10,989

local_fire_department 至HIT local_offer 低水笋价

售$700 万

实

495 呎

@14,141

建

637 呎

@10,989

售$700 万

local_fire_department 至HIT local_offer 低水笋价

马鞍山迎海第03期星湾

thumb_up

马鞍山迎海

实

496 呎

@14,113

local_fire_department 至HIT local_offer 低水笋价

售$700 万

实

496 呎

@14,113

售$700 万

local_fire_department 至HIT local_offer 低水笋价

将军澳蔚蓝湾畔

thumb_up

优质居所,大型会所

实

533 呎

@16,510

建

677 呎

@12,999

售$880 万

实

533 呎

@16,510

建

677 呎

@12,999

售$880 万

独家

马鞍山迎涛湾 A座

thumb_up

迎涛湾全海有装修3房1套

实

818 呎

@10,452

建

1,060 呎

@8,066

real_estate_agent 罕有放盘

售$855 万

实

818 呎

@10,452

建

1,060 呎

@8,066

售$855 万

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

@16,771

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

售$800 万

实

477 呎

@16,771

售$800 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

西贡南山

thumb_up

四面独立开扬美景三楼连天台

建

700 呎

@11,143

real_estate_agent 罕有放盘

售$780 万

建

700 呎

@11,143

售$780 万

real_estate_agent 罕有放盘

VR实景

沙田柏傲庄 II 第07B座

thumb_up

柏傲庄沙中线上盖,

实

330 呎

@22,121

local_fire_department 至HIT verified 首置必买

售$730 万

实

330 呎

@22,121

售$730 万

local_fire_department 至HIT verified 首置必买

西贡逸珑海滙

thumb_up

西贡市楼新连大花园

实

457 呎

@17,462

local_fire_department 至HIT

售$798 万

实

457 呎

@17,462

售$798 万

local_fire_department 至HIT

沙田碧涛花园第03期

thumb_up

🍀全馬場景🐎🍀百万豪华装修3️⃣房+工人房 & 士多房+车位🚗.

实

789 呎

@11,001

建

1,081 呎

@8,030

directions_run 即走 local_offer 低水笋价 flight_takeoff 移民急让 transfer_within_a_station 人才必选

售$868 万

实

789 呎

@11,001

建

1,081 呎

@8,030

售$868 万

directions_run 即走 local_offer 低水笋价 flight_takeoff 移民急让 transfer_within_a_station 人才必选

马鞍山迎海第01期第02座

thumb_up

2房海景有装修还价即成有锁匙睇

实

491 呎

@16,293

建

638 呎

@12,539

directions_run 即走

售$800 万

实

491 呎

@16,293

建

638 呎

@12,539

售$800 万

directions_run 即走

马鞍山乌溪沙村

thumb_up

连天台好方便

建

700 呎

@10,000

售$700 万

建

700 呎

@10,000

售$700 万

利率	15年	20年	25年	30年
1.000	$63,919	$49,117	$40,250	$34,351
1.500	$66,295	$51,536	$42,713	$36,859
2.000	$68,727	$54,028	$45,268	$39,475
2.500	$71,213	$56,594	$47,912	$42,199
3.000	$73,754	$59,231	$50,646	$45,027
3.500	$76,349	$61,940	$53,467	$47,958
3.875	$78,331	$64,017	$55,638	$50,221
4.000	$78,999	$64,719	$56,373	$50,988
4.500	$81,701	$67,567	$59,363	$54,114
5.000	$84,457	$70,483	$62,434	$57,333
5.500	$87,265	$73,466	$65,585	$60,640
6.000	$90,124	$76,515	$68,811	$64,032

每月供款$50,222

年期

30年

贷款金额

$10,680,000

總利息

$7,399,676

总贷款连利息

$18,079,676

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$34,488	$15,734	$50,221	$10,664,266
2	$34,437	$15,785	$50,221	$10,648,482
3	$34,386	$15,836	$50,221	$10,632,646
4	$34,335	$15,887	$50,221	$10,616,759
5	$34,283	$15,938	$50,221	$10,600,821
6	$34,232	$15,990	$50,221	$10,584,832
7	$34,180	$16,041	$50,221	$10,568,791
8	$34,128	$16,093	$50,221	$10,552,698
9	$34,076	$16,145	$50,221	$10,536,553
10	$34,024	$16,197	$50,221	$10,520,356
11	$33,972	$16,249	$50,221	$10,504,106
12	$33,920	$16,302	$50,221	$10,487,805

第1年供款共

$602,656

第1年利息

$410,460

第1年共還本金

$192,195

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$33,867	$16,354	$50,221	$10,471,450
14	$33,814	$16,407	$50,221	$10,455,043
15	$33,761	$16,460	$50,221	$10,438,583
16	$33,708	$16,513	$50,221	$10,422,069
17	$33,655	$16,567	$50,221	$10,405,502
18	$33,601	$16,620	$50,221	$10,388,882
19	$33,547	$16,674	$50,221	$10,372,208
20	$33,494	$16,728	$50,221	$10,355,481
21	$33,440	$16,782	$50,221	$10,338,699
22	$33,385	$16,836	$50,221	$10,321,863
23	$33,331	$16,890	$50,221	$10,304,973
24	$33,276	$16,945	$50,221	$10,288,028

第2年供款共

$602,656

第2年利息

$402,879

第2年共還本金

$199,777

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$33,222	$17,000	$50,221	$10,271,028
26	$33,167	$17,054	$50,221	$10,253,974
27	$33,112	$17,110	$50,221	$10,236,864
28	$33,057	$17,165	$50,221	$10,219,699
29	$33,001	$17,220	$50,221	$10,202,479
30	$32,946	$17,276	$50,221	$10,185,203
31	$32,890	$17,332	$50,221	$10,167,872
32	$32,834	$17,388	$50,221	$10,150,484
33	$32,778	$17,444	$50,221	$10,133,041
34	$32,721	$17,500	$50,221	$10,115,540
35	$32,665	$17,557	$50,221	$10,097,984
36	$32,608	$17,613	$50,221	$10,080,371

第3年供款共

$602,656

第3年利息

$394,999

第3年共還本金

$207,657

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$32,551	$17,670	$50,221	$10,062,701
38	$32,494	$17,727	$50,221	$10,044,973
39	$32,437	$17,784	$50,221	$10,027,189
40	$32,379	$17,842	$50,221	$10,009,347
41	$32,322	$17,899	$50,221	$9,991,448
42	$32,264	$17,957	$50,221	$9,973,490
43	$32,206	$18,015	$50,221	$9,955,475
44	$32,148	$18,073	$50,221	$9,937,402
45	$32,090	$18,132	$50,221	$9,919,270
46	$32,031	$18,190	$50,221	$9,901,080
47	$31,972	$18,249	$50,221	$9,882,830
48	$31,913	$18,308	$50,221	$9,864,522

第4年供款共

$602,656

第4年利息

$386,808

第4年共還本金

$215,848

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$31,854	$18,367	$50,221	$9,846,155
50	$31,795	$18,426	$50,221	$9,827,729
51	$31,735	$18,486	$50,221	$9,809,243
52	$31,676	$18,546	$50,221	$9,790,697
53	$31,616	$18,606	$50,221	$9,772,092
54	$31,556	$18,666	$50,221	$9,753,426
55	$31,495	$18,726	$50,221	$9,734,700
56	$31,435	$18,786	$50,221	$9,715,914
57	$31,374	$18,847	$50,221	$9,697,067
58	$31,313	$18,908	$50,221	$9,678,159
59	$31,252	$18,969	$50,221	$9,659,190
60	$31,191	$19,030	$50,221	$9,640,160

第5年供款共

$602,656

第5年利息

$378,293

第5年共還本金

$224,363

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$31,130	$19,092	$50,221	$9,621,068
62	$31,068	$19,153	$50,221	$9,601,915
63	$31,006	$19,215	$50,221	$9,582,700
64	$30,944	$19,277	$50,221	$9,563,423
65	$30,882	$19,339	$50,221	$9,544,083
66	$30,819	$19,402	$50,221	$9,524,681
67	$30,757	$19,465	$50,221	$9,505,217
68	$30,694	$19,527	$50,221	$9,485,689
69	$30,631	$19,590	$50,221	$9,466,099
70	$30,568	$19,654	$50,221	$9,446,445
71	$30,504	$19,717	$50,221	$9,426,728
72	$30,440	$19,781	$50,221	$9,406,947

第6年供款共

$602,656

第6年利息

$369,443

第6年共還本金

$233,213

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$30,377	$19,845	$50,221	$9,387,102
74	$30,313	$19,909	$50,221	$9,367,194
75	$30,248	$19,973	$50,221	$9,347,221
76	$30,184	$20,038	$50,221	$9,327,183
77	$30,119	$20,102	$50,221	$9,307,081
78	$30,054	$20,167	$50,221	$9,286,914
79	$29,989	$20,232	$50,221	$9,266,681
80	$29,924	$20,298	$50,221	$9,246,384
81	$29,858	$20,363	$50,221	$9,226,020
82	$29,792	$20,429	$50,221	$9,205,591
83	$29,726	$20,495	$50,221	$9,185,096
84	$29,660	$20,561	$50,221	$9,164,535

第7年供款共

$602,656

第7年利息

$360,244

第7年共還本金

$242,412

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$29,594	$20,628	$50,221	$9,143,908
86	$29,527	$20,694	$50,221	$9,123,214
87	$29,460	$20,761	$50,221	$9,102,453
88	$29,393	$20,828	$50,221	$9,081,625
89	$29,326	$20,895	$50,221	$9,060,730
90	$29,259	$20,963	$50,221	$9,039,767
91	$29,191	$21,030	$50,221	$9,018,736
92	$29,123	$21,098	$50,221	$8,997,638
93	$29,055	$21,166	$50,221	$8,976,472
94	$28,987	$21,235	$50,221	$8,955,237
95	$28,918	$21,303	$50,221	$8,933,933
96	$28,849	$21,372	$50,221	$8,912,561

第8年供款共

$602,656

第8年利息

$350,682

第8年共還本金

$251,974

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$28,780	$21,441	$50,221	$8,891,120
98	$28,711	$21,510	$50,221	$8,869,610
99	$28,641	$21,580	$50,221	$8,848,030
100	$28,572	$21,650	$50,221	$8,826,380
101	$28,502	$21,719	$50,221	$8,804,661
102	$28,432	$21,790	$50,221	$8,782,871
103	$28,361	$21,860	$50,221	$8,761,011
104	$28,291	$21,931	$50,221	$8,739,081
105	$28,220	$22,001	$50,221	$8,717,079
106	$28,149	$22,072	$50,221	$8,695,007
107	$28,078	$22,144	$50,221	$8,672,863
108	$28,006	$22,215	$50,221	$8,650,648

第9年供款共

$602,656

第9年利息

$340,743

第9年共還本金

$261,913

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$27,934	$22,287	$50,221	$8,628,361
110	$27,862	$22,359	$50,221	$8,606,002
111	$27,790	$22,431	$50,221	$8,583,571
112	$27,718	$22,504	$50,221	$8,561,068
113	$27,645	$22,576	$50,221	$8,538,491
114	$27,572	$22,649	$50,221	$8,515,842
115	$27,499	$22,722	$50,221	$8,493,120
116	$27,426	$22,796	$50,221	$8,470,324
117	$27,352	$22,869	$50,221	$8,447,455
118	$27,278	$22,943	$50,221	$8,424,512
119	$27,204	$23,017	$50,221	$8,401,495
120	$27,130	$23,091	$50,221	$8,378,403

第10年供款共

$602,656

第10年利息

$330,411

第10年共還本金

$272,245

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$27,055	$23,166	$50,221	$8,355,237
122	$26,980	$23,241	$50,221	$8,331,996
123	$26,905	$23,316	$50,221	$8,308,681
124	$26,830	$23,391	$50,221	$8,285,289
125	$26,755	$23,467	$50,221	$8,261,823
126	$26,679	$23,543	$50,221	$8,238,280
127	$26,603	$23,619	$50,221	$8,214,662
128	$26,527	$23,695	$50,221	$8,190,967
129	$26,450	$23,771	$50,221	$8,167,195
130	$26,373	$23,848	$50,221	$8,143,347
131	$26,296	$23,925	$50,221	$8,119,422
132	$26,219	$24,002	$50,221	$8,095,420

第11年供款共

$602,656

第11年利息

$319,672

第11年共還本金

$282,984

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$26,141	$24,080	$50,221	$8,071,340
134	$26,064	$24,158	$50,221	$8,047,182
135	$25,986	$24,236	$50,221	$8,022,947
136	$25,907	$24,314	$50,221	$7,998,633
137	$25,829	$24,392	$50,221	$7,974,240
138	$25,750	$24,471	$50,221	$7,949,769
139	$25,671	$24,550	$50,221	$7,925,219
140	$25,592	$24,629	$50,221	$7,900,590
141	$25,512	$24,709	$50,221	$7,875,881
142	$25,433	$24,789	$50,221	$7,851,092
143	$25,352	$24,869	$50,221	$7,826,223
144	$25,272	$24,949	$50,221	$7,801,274

第12年供款共

$602,656

第12年利息

$308,510

第12年共還本金

$294,146

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$25,192	$25,030	$50,221	$7,776,244
146	$25,111	$25,111	$50,221	$7,751,134
147	$25,030	$25,192	$50,221	$7,725,942
148	$24,948	$25,273	$50,221	$7,700,669
149	$24,867	$25,355	$50,221	$7,675,314
150	$24,785	$25,436	$50,221	$7,649,878
151	$24,703	$25,519	$50,221	$7,624,359
152	$24,620	$25,601	$50,221	$7,598,758
153	$24,538	$25,684	$50,221	$7,573,075
154	$24,455	$25,767	$50,221	$7,547,308
155	$24,372	$25,850	$50,221	$7,521,458
156	$24,288	$25,933	$50,221	$7,495,525

第13年供款共

$602,656

第13年利息

$296,907

第13年共還本金

$305,749

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$24,204	$26,017	$50,221	$7,469,508
158	$24,120	$26,101	$50,221	$7,443,407
159	$24,036	$26,185	$50,221	$7,417,222
160	$23,951	$26,270	$50,221	$7,390,952
161	$23,867	$26,355	$50,221	$7,364,597
162	$23,782	$26,440	$50,221	$7,338,157
163	$23,696	$26,525	$50,221	$7,311,632
164	$23,610	$26,611	$50,221	$7,285,021
165	$23,525	$26,697	$50,221	$7,258,325
166	$23,438	$26,783	$50,221	$7,231,542
167	$23,352	$26,869	$50,221	$7,204,672
168	$23,265	$26,956	$50,221	$7,177,716

第14年供款共

$602,656

第14年利息

$284,847

第14年共還本金

$317,809

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$23,178	$27,043	$50,221	$7,150,673
170	$23,091	$27,131	$50,221	$7,123,542
171	$23,003	$27,218	$50,221	$7,096,324
172	$22,915	$27,306	$50,221	$7,069,018
173	$22,827	$27,394	$50,221	$7,041,623
174	$22,739	$27,483	$50,221	$7,014,141
175	$22,650	$27,571	$50,221	$6,986,569
176	$22,561	$27,661	$50,221	$6,958,909
177	$22,471	$27,750	$50,221	$6,931,159
178	$22,382	$27,839	$50,221	$6,903,319
179	$22,292	$27,929	$50,221	$6,875,390
180	$22,202	$28,020	$50,221	$6,847,370

第15年供款共

$602,656

第15年利息

$272,310

第15年共還本金

$330,345

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$22,111	$28,110	$50,221	$6,819,260
182	$22,021	$28,201	$50,221	$6,791,060
183	$21,929	$28,292	$50,221	$6,762,768
184	$21,838	$28,383	$50,221	$6,734,384
185	$21,746	$28,475	$50,221	$6,705,910
186	$21,654	$28,567	$50,221	$6,677,343
187	$21,562	$28,659	$50,221	$6,648,684
188	$21,470	$28,752	$50,221	$6,619,932
189	$21,377	$28,844	$50,221	$6,591,088
190	$21,284	$28,938	$50,221	$6,562,150
191	$21,190	$29,031	$50,221	$6,533,119
192	$21,097	$29,125	$50,221	$6,503,994

第16年供款共

$602,656

第16年利息

$259,280

第16年共還本金

$343,376

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$21,002	$29,219	$50,221	$6,474,775
194	$20,908	$29,313	$50,221	$6,445,462
195	$20,813	$29,408	$50,221	$6,416,054
196	$20,719	$29,503	$50,221	$6,386,552
197	$20,623	$29,598	$50,221	$6,356,953
198	$20,528	$29,694	$50,221	$6,327,260
199	$20,432	$29,790	$50,221	$6,297,470
200	$20,336	$29,886	$50,221	$6,267,585
201	$20,239	$29,982	$50,221	$6,237,602
202	$20,142	$30,079	$50,221	$6,207,523
203	$20,045	$30,176	$50,221	$6,177,347
204	$19,948	$30,274	$50,221	$6,147,073

第17年供款共

$602,656

第17年利息

$245,735

第17年共還本金

$356,921

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$19,850	$30,371	$50,221	$6,116,702
206	$19,752	$30,469	$50,221	$6,086,233
207	$19,653	$30,568	$50,221	$6,055,665
208	$19,555	$30,667	$50,221	$6,024,998
209	$19,456	$30,766	$50,221	$5,994,232
210	$19,356	$30,865	$50,221	$5,963,368
211	$19,257	$30,965	$50,221	$5,932,403
212	$19,157	$31,065	$50,221	$5,901,338
213	$19,056	$31,165	$50,221	$5,870,173
214	$18,956	$31,266	$50,221	$5,838,908
215	$18,855	$31,367	$50,221	$5,807,541
216	$18,754	$31,468	$50,221	$5,776,074

第18年供款共

$602,656

第18年利息

$231,656

第18年共還本金

$371,000

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$18,652	$31,569	$50,221	$5,744,504
218	$18,550	$31,671	$50,221	$5,712,833
219	$18,448	$31,774	$50,221	$5,681,059
220	$18,345	$31,876	$50,221	$5,649,183
221	$18,242	$31,979	$50,221	$5,617,204
222	$18,139	$32,082	$50,221	$5,585,121
223	$18,035	$32,186	$50,221	$5,552,935
224	$17,931	$32,290	$50,221	$5,520,645
225	$17,827	$32,394	$50,221	$5,488,251
226	$17,722	$32,499	$50,221	$5,455,752
227	$17,618	$32,604	$50,221	$5,423,148
228	$17,512	$32,709	$50,221	$5,390,439

第19年供款共

$602,656

第19年利息

$217,022

第19年共還本金

$385,634

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$17,407	$32,815	$50,221	$5,357,625
230	$17,301	$32,921	$50,221	$5,324,704
231	$17,194	$33,027	$50,221	$5,291,677
232	$17,088	$33,134	$50,221	$5,258,543
233	$16,981	$33,241	$50,221	$5,225,303
234	$16,873	$33,348	$50,221	$5,191,955
235	$16,766	$33,456	$50,221	$5,158,499
236	$16,658	$33,564	$50,221	$5,124,936
237	$16,549	$33,672	$50,221	$5,091,264
238	$16,441	$33,781	$50,221	$5,057,483
239	$16,331	$33,890	$50,221	$5,023,593
240	$16,222	$33,999	$50,221	$4,989,594

第20年供款共

$602,656

第20年利息

$201,810

第20年共還本金

$400,846

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$16,112	$34,109	$50,221	$4,955,484
242	$16,002	$34,219	$50,221	$4,921,265
243	$15,892	$34,330	$50,221	$4,886,936
244	$15,781	$34,441	$50,221	$4,852,495
245	$15,670	$34,552	$50,221	$4,817,943
246	$15,558	$34,663	$50,221	$4,783,280
247	$15,446	$34,775	$50,221	$4,748,504
248	$15,334	$34,888	$50,221	$4,713,617
249	$15,221	$35,000	$50,221	$4,678,617
250	$15,108	$35,113	$50,221	$4,643,503
251	$14,995	$35,227	$50,221	$4,608,277
252	$14,881	$35,340	$50,221	$4,572,936

第21年供款共

$602,656

第21年利息

$185,998

第21年共還本金

$416,657

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$14,767	$35,455	$50,221	$4,537,482
254	$14,652	$35,569	$50,221	$4,501,913
255	$14,537	$35,684	$50,221	$4,466,229
256	$14,422	$35,799	$50,221	$4,430,430
257	$14,307	$35,915	$50,221	$4,394,515
258	$14,191	$36,031	$50,221	$4,358,484
259	$14,074	$36,147	$50,221	$4,322,337
260	$13,958	$36,264	$50,221	$4,286,073
261	$13,840	$36,381	$50,221	$4,249,692
262	$13,723	$36,498	$50,221	$4,213,194
263	$13,605	$36,616	$50,221	$4,176,578
264	$13,487	$36,734	$50,221	$4,139,843

第22年供款共

$602,656

第22年利息

$169,563

第22年共還本金

$433,093

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$13,368	$36,853	$50,221	$4,102,990
266	$13,249	$36,972	$50,221	$4,066,018
267	$13,130	$37,091	$50,221	$4,028,927
268	$13,010	$37,211	$50,221	$3,991,716
269	$12,890	$37,331	$50,221	$3,954,384
270	$12,769	$37,452	$50,221	$3,916,932
271	$12,648	$37,573	$50,221	$3,879,359
272	$12,527	$37,694	$50,221	$3,841,665
273	$12,405	$37,816	$50,221	$3,803,849
274	$12,283	$37,938	$50,221	$3,765,911
275	$12,161	$38,061	$50,221	$3,727,850
276	$12,038	$38,183	$50,221	$3,689,667

第23年供款共

$602,656

第23年利息

$152,479

第23年共還本金

$450,176

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$11,915	$38,307	$50,221	$3,651,360
278	$11,791	$38,430	$50,221	$3,612,930
279	$11,667	$38,555	$50,221	$3,574,375
280	$11,542	$38,679	$50,221	$3,535,696
281	$11,417	$38,804	$50,221	$3,496,892
282	$11,292	$38,929	$50,221	$3,457,963
283	$11,166	$39,055	$50,221	$3,418,908
284	$11,040	$39,181	$50,221	$3,379,727
285	$10,914	$39,308	$50,221	$3,340,419
286	$10,787	$39,435	$50,221	$3,300,985
287	$10,659	$39,562	$50,221	$3,261,423
288	$10,532	$39,690	$50,221	$3,221,733

第24年供款共

$602,656

第24年利息

$134,722

第24年共還本金

$467,934

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$10,404	$39,818	$50,221	$3,181,915
290	$10,275	$39,946	$50,221	$3,141,969
291	$10,146	$40,075	$50,221	$3,101,894
292	$10,017	$40,205	$50,221	$3,061,689
293	$9,887	$40,335	$50,221	$3,021,354
294	$9,756	$40,465	$50,221	$2,980,889
295	$9,626	$40,596	$50,221	$2,940,294
296	$9,495	$40,727	$50,221	$2,899,567
297	$9,363	$40,858	$50,221	$2,858,709
298	$9,231	$40,990	$50,221	$2,817,719
299	$9,099	$41,122	$50,221	$2,776,596
300	$8,966	$41,255	$50,221	$2,735,341

第25年供款共

$602,656

第25年利息

$116,264

第25年共還本金

$486,392

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$8,833	$41,388	$50,221	$2,693,953
302	$8,699	$41,522	$50,221	$2,652,431
303	$8,565	$41,656	$50,221	$2,610,775
304	$8,431	$41,791	$50,221	$2,568,984
305	$8,296	$41,926	$50,221	$2,527,058
306	$8,160	$42,061	$50,221	$2,484,997
307	$8,024	$42,197	$50,221	$2,442,800
308	$7,888	$42,333	$50,221	$2,400,467
309	$7,752	$42,470	$50,221	$2,357,997
310	$7,614	$42,607	$50,221	$2,315,390
311	$7,477	$42,745	$50,221	$2,272,646
312	$7,339	$42,883	$50,221	$2,229,763

第26年供款共

$602,656

第26年利息

$97,078

第26年共還本金

$505,578

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$7,200	$43,021	$50,221	$2,186,742
314	$7,061	$43,160	$50,221	$2,143,582
315	$6,922	$43,299	$50,221	$2,100,283
316	$6,782	$43,439	$50,221	$2,056,844
317	$6,642	$43,579	$50,221	$2,013,264
318	$6,501	$43,720	$50,221	$1,969,544
319	$6,360	$43,861	$50,221	$1,925,683
320	$6,218	$44,003	$50,221	$1,881,680
321	$6,076	$44,145	$50,221	$1,837,535
322	$5,934	$44,288	$50,221	$1,793,247
323	$5,791	$44,431	$50,221	$1,748,817
324	$5,647	$44,574	$50,221	$1,704,243

第27年供款共

$602,656

第27年利息

$77,135

第27年共還本金

$525,521

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$5,503	$44,718	$50,221	$1,659,524
326	$5,359	$44,862	$50,221	$1,614,662
327	$5,214	$45,007	$50,221	$1,569,655
328	$5,069	$45,153	$50,221	$1,524,502
329	$4,923	$45,298	$50,221	$1,479,204
330	$4,777	$45,445	$50,221	$1,433,759
331	$4,630	$45,591	$50,221	$1,388,167
332	$4,483	$45,739	$50,221	$1,342,429
333	$4,335	$45,886	$50,221	$1,296,542
334	$4,187	$46,035	$50,221	$1,250,508
335	$4,038	$46,183	$50,221	$1,204,325
336	$3,889	$46,332	$50,221	$1,157,992

第28年供款共

$602,656

第28年利息

$56,406

第28年共還本金

$546,250

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$3,739	$46,482	$50,221	$1,111,510
338	$3,589	$46,632	$50,221	$1,064,878
339	$3,439	$46,783	$50,221	$1,018,096
340	$3,288	$46,934	$50,221	$971,162
341	$3,136	$47,085	$50,221	$924,077
342	$2,984	$47,237	$50,221	$876,839
343	$2,831	$47,390	$50,221	$829,449
344	$2,678	$47,543	$50,221	$781,906
345	$2,525	$47,696	$50,221	$734,210
346	$2,371	$47,850	$50,221	$686,360
347	$2,216	$48,005	$50,221	$638,355
348	$2,061	$48,160	$50,221	$590,195

第29年供款共

$602,656

第29年利息

$34,858

第29年共還本金

$567,798

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$1,906	$48,315	$50,221	$541,879
350	$1,750	$48,472	$50,221	$493,408
351	$1,593	$48,628	$50,221	$444,780
352	$1,436	$48,785	$50,221	$395,995
353	$1,279	$48,943	$50,221	$347,052
354	$1,121	$49,101	$50,221	$297,951
355	$962	$49,259	$50,221	$248,692
356	$803	$49,418	$50,221	$199,274
357	$643	$49,578	$50,221	$149,696
358	$483	$49,738	$50,221	$99,958
359	$323	$49,899	$50,221	$50,060
360	$162	$50,060	$50,221	$0

第30年供款共

$602,656

第30年利息

$12,461

第30年共還本金

$590,195

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$15,729,676

免责声明

笋盘推介

按揭保险费
info