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$15,672,017

每月供款
$52,173

首期

$-3,440,000

总贷款额

$11,440,000

總利息

$7,342,017

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-3,110,000

$104,345

置业成本总预算

HK$-3,110,000

首期

$-3,440,000
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

$104,345

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

马鞍山泓碧第03座

thumb_up

泓碧

实

518 呎

@13,900

local_fire_department 至HIT

售$720 万

实

518 呎

@13,900

售$720 万

local_fire_department 至HIT

VR实景

沙田雅仕阁

thumb_up

仲连车位　优质高层向南三房套🏠🏠

实

831 呎

@10,830

建

1,125 呎

@8,000

local_fire_department 至HIT

售$900 万

实

831 呎

@10,830

建

1,125 呎

@8,000

售$900 万

local_fire_department 至HIT

VR实景

马鞍山泓碧第02座

thumb_up

万中无一极罕有梗厨明厕放盘, 大2房靓则, 2年新楼, 低密度豪宅,

实

511 呎

@16,204

local_fire_department 至HIT verified 首置必买 vpn_key 有匙即睇 pets 爱竉必选

售$828 万

实

511 呎

@16,204

售$828 万

local_fire_department 至HIT verified 首置必买 vpn_key 有匙即睇 pets 爱竉必选

马鞍山迎海

thumb_up

真实笋盘迎海靓装两房

实

511 呎

@15,264

local_fire_department 至HIT

售$780 万

实

511 呎

@15,264

售$780 万

local_fire_department 至HIT

沙田愉景花园

thumb_up

罕有❤️连平台🏕️❤️方正寬敞2️⃣房.

实

579 呎

@15,199

建

715 呎

@12,308

real_estate_agent 罕有放盘 hotel_class 楼王 flight_takeoff 移民急让 transfer_within_a_station 人才必选

售$880 万

实

579 呎

@15,199

建

715 呎

@12,308

售$880 万

real_estate_agent 罕有放盘 hotel_class 楼王 flight_takeoff 移民急让 transfer_within_a_station 人才必选

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

VR实景

沙田沙田第一城

thumb_up

实用新装3房套

实

688 呎

@12,355

建

870 呎

@9,770

local_fire_department 至HIT

售$850 万

实

688 呎

@12,355

建

870 呎

@9,770

售$850 万

local_fire_department 至HIT

马鞍山迎海

thumb_up

迎海第1座最近铁路

实

511 呎

@16,438

建

663 呎

@12,670

local_fire_department 至HIT

售$840 万

实

511 呎

@16,438

建

663 呎

@12,670

售$840 万

local_fire_department 至HIT

VR实景

马鞍山云海第01期榕海臺第02座

thumb_up

新鸿基名牌楼盘望内园景间隔实用环境舒适

实

481 呎

@17,672

flight_takeoff 移民急让

售$850 万

实

481 呎

@17,672

售$850 万

flight_takeoff 移民急让

大埔海日湾 II

thumb_up

海日湾园景**2房1套仲有工人房**罕有积**蚀让走货

实

616 呎

@13,312

directions_run 即走 real_estate_agent 罕有放盘 local_offer 低水笋价 price_change 蚀让盘

售$820 万

实

616 呎

@13,312

售$820 万

directions_run 即走 real_estate_agent 罕有放盘 local_offer 低水笋价 price_change 蚀让盘

马鞍山新港城 N座

thumb_up

地铁上盖大厅舒适

实

512 呎

@14,258

建

683 呎

@10,688

local_fire_department 至HIT

售$730 万

实

512 呎

@14,258

建

683 呎

@10,688

售$730 万

local_fire_department 至HIT

沙田玖珑山日珑阁

thumb_up

豪宅地段, 环境清幽, 二人世界!

实

467 呎

@14,989

local_offer 低水笋价

售$700 万

实

467 呎

@14,989

售$700 万

local_offer 低水笋价

利率	15年	20年	25年	30年
1.000	$68,468	$52,612	$43,114	$36,796
1.500	$71,013	$55,203	$45,753	$39,482
2.000	$73,617	$57,873	$48,489	$42,284
2.500	$76,281	$60,621	$51,322	$45,202
3.000	$79,003	$63,446	$54,250	$48,232
3.500	$81,783	$66,347	$57,271	$51,371
3.625	$82,487	$67,085	$58,041	$52,172
4.000	$84,620	$69,324	$60,385	$54,616
4.500	$87,515	$72,375	$63,587	$57,965
5.000	$90,467	$75,499	$66,877	$61,412
5.500	$93,474	$78,694	$70,252	$64,955
6.000	$96,537	$81,960	$73,708	$68,589

每月供款$52,173

年期

30年

贷款金额

$11,440,000

總利息

$7,342,017

总贷款连利息

$18,782,017

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$34,558	$17,614	$52,172	$11,422,386
2	$34,505	$17,667	$52,172	$11,404,719
3	$34,452	$17,721	$52,172	$11,386,998
4	$34,398	$17,774	$52,172	$11,369,224
5	$34,345	$17,828	$52,172	$11,351,397
6	$34,291	$17,882	$52,172	$11,333,515
7	$34,237	$17,936	$52,172	$11,315,579
8	$34,182	$17,990	$52,172	$11,297,590
9	$34,128	$18,044	$52,172	$11,279,546
10	$34,074	$18,099	$52,172	$11,261,447
11	$34,019	$18,153	$52,172	$11,243,294
12	$33,964	$18,208	$52,172	$11,225,085

第1年供款共

$626,067

第1年利息

$411,153

第1年共還本金

$214,915

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$33,909	$18,263	$52,172	$11,206,822
14	$33,854	$18,318	$52,172	$11,188,504
15	$33,799	$18,374	$52,172	$11,170,130
16	$33,743	$18,429	$52,172	$11,151,701
17	$33,687	$18,485	$52,172	$11,133,216
18	$33,632	$18,541	$52,172	$11,114,676
19	$33,576	$18,597	$52,172	$11,096,079
20	$33,519	$18,653	$52,172	$11,077,426
21	$33,463	$18,709	$52,172	$11,058,717
22	$33,407	$18,766	$52,172	$11,039,951
23	$33,350	$18,822	$52,172	$11,021,129
24	$33,293	$18,879	$52,172	$11,002,249

第2年供款共

$626,067

第2年利息

$403,231

第2年共還本金

$222,836

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$33,236	$18,936	$52,172	$10,983,313
26	$33,179	$18,994	$52,172	$10,964,320
27	$33,121	$19,051	$52,172	$10,945,269
28	$33,064	$19,108	$52,172	$10,926,160
29	$33,006	$19,166	$52,172	$10,906,994
30	$32,948	$19,224	$52,172	$10,887,770
31	$32,890	$19,282	$52,172	$10,868,488
32	$32,832	$19,340	$52,172	$10,849,148
33	$32,773	$19,399	$52,172	$10,829,749
34	$32,715	$19,457	$52,172	$10,810,291
35	$32,656	$19,516	$52,172	$10,790,775
36	$32,597	$19,575	$52,172	$10,771,200

第3年供款共

$626,067

第3年利息

$395,018

第3年共還本金

$231,049

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$32,538	$19,634	$52,172	$10,751,566
38	$32,479	$19,694	$52,172	$10,731,872
39	$32,419	$19,753	$52,172	$10,712,119
40	$32,360	$19,813	$52,172	$10,692,306
41	$32,300	$19,873	$52,172	$10,672,434
42	$32,240	$19,933	$52,172	$10,652,501
43	$32,179	$19,993	$52,172	$10,632,508
44	$32,119	$20,053	$52,172	$10,612,455
45	$32,058	$20,114	$52,172	$10,592,341
46	$31,998	$20,175	$52,172	$10,572,167
47	$31,937	$20,236	$52,172	$10,551,931
48	$31,876	$20,297	$52,172	$10,531,634

第4年供款共

$626,067

第4年利息

$386,502

第4年共還本金

$239,565

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$31,814	$20,358	$52,172	$10,511,277
50	$31,753	$20,419	$52,172	$10,490,857
51	$31,691	$20,481	$52,172	$10,470,376
52	$31,629	$20,543	$52,172	$10,449,833
53	$31,567	$20,605	$52,172	$10,429,228
54	$31,505	$20,667	$52,172	$10,408,561
55	$31,443	$20,730	$52,172	$10,387,831
56	$31,380	$20,792	$52,172	$10,367,038
57	$31,317	$20,855	$52,172	$10,346,183
58	$31,254	$20,918	$52,172	$10,325,265
59	$31,191	$20,981	$52,172	$10,304,284
60	$31,128	$21,045	$52,172	$10,283,239

第5年供款共

$626,067

第5年利息

$377,672

第5年共還本金

$248,395

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$31,064	$21,108	$52,172	$10,262,131
62	$31,000	$21,172	$52,172	$10,240,959
63	$30,936	$21,236	$52,172	$10,219,723
64	$30,872	$21,300	$52,172	$10,198,422
65	$30,808	$21,365	$52,172	$10,177,058
66	$30,743	$21,429	$52,172	$10,155,629
67	$30,678	$21,494	$52,172	$10,134,135
68	$30,614	$21,559	$52,172	$10,112,576
69	$30,548	$21,624	$52,172	$10,090,952
70	$30,483	$21,689	$52,172	$10,069,263
71	$30,418	$21,755	$52,172	$10,047,508
72	$30,352	$21,820	$52,172	$10,025,688

第6年供款共

$626,067

第6年利息

$368,516

第6年共還本金

$257,551

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$30,286	$21,886	$52,172	$10,003,802
74	$30,220	$21,952	$52,172	$9,981,849
75	$30,154	$22,019	$52,172	$9,959,830
76	$30,087	$22,085	$52,172	$9,937,745
77	$30,020	$22,152	$52,172	$9,915,593
78	$29,953	$22,219	$52,172	$9,893,374
79	$29,886	$22,286	$52,172	$9,871,088
80	$29,819	$22,353	$52,172	$9,848,735
81	$29,751	$22,421	$52,172	$9,826,314
82	$29,684	$22,489	$52,172	$9,803,825
83	$29,616	$22,557	$52,172	$9,781,269
84	$29,548	$22,625	$52,172	$9,758,644

第7年供款共

$626,067

第7年利息

$359,023

第7年共還本金

$267,044

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$29,479	$22,693	$52,172	$9,735,951
86	$29,411	$22,762	$52,172	$9,713,190
87	$29,342	$22,830	$52,172	$9,690,359
88	$29,273	$22,899	$52,172	$9,667,460
89	$29,204	$22,968	$52,172	$9,644,491
90	$29,134	$23,038	$52,172	$9,621,454
91	$29,065	$23,107	$52,172	$9,598,346
92	$28,995	$23,177	$52,172	$9,575,169
93	$28,925	$23,247	$52,172	$9,551,922
94	$28,855	$23,318	$52,172	$9,528,604
95	$28,784	$23,388	$52,172	$9,505,216
96	$28,714	$23,459	$52,172	$9,481,758

第8年供款共

$626,067

第8年利息

$349,181

第8年共還本金

$276,887

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$28,643	$23,529	$52,172	$9,458,228
98	$28,572	$23,601	$52,172	$9,434,628
99	$28,500	$23,672	$52,172	$9,410,956
100	$28,429	$23,743	$52,172	$9,387,212
101	$28,357	$23,815	$52,172	$9,363,397
102	$28,285	$23,887	$52,172	$9,339,510
103	$28,213	$23,959	$52,172	$9,315,551
104	$28,141	$24,032	$52,172	$9,291,520
105	$28,068	$24,104	$52,172	$9,267,415
106	$27,995	$24,177	$52,172	$9,243,238
107	$27,922	$24,250	$52,172	$9,218,988
108	$27,849	$24,323	$52,172	$9,194,665

第9年供款共

$626,067

第9年利息

$338,975

第9年共還本金

$287,092

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$27,776	$24,397	$52,172	$9,170,269
110	$27,702	$24,470	$52,172	$9,145,798
111	$27,628	$24,544	$52,172	$9,121,254
112	$27,554	$24,618	$52,172	$9,096,635
113	$27,479	$24,693	$52,172	$9,071,942
114	$27,405	$24,767	$52,172	$9,047,175
115	$27,330	$24,842	$52,172	$9,022,333
116	$27,255	$24,917	$52,172	$8,997,415
117	$27,180	$24,993	$52,172	$8,972,423
118	$27,104	$25,068	$52,172	$8,947,355
119	$27,028	$25,144	$52,172	$8,922,211
120	$26,953	$25,220	$52,172	$8,896,991

第10年供款共

$626,067

第10年利息

$328,393

第10年共還本金

$297,674

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$26,876	$25,296	$52,172	$8,871,695
122	$26,800	$25,372	$52,172	$8,846,323
123	$26,723	$25,449	$52,172	$8,820,874
124	$26,646	$25,526	$52,172	$8,795,348
125	$26,569	$25,603	$52,172	$8,769,745
126	$26,492	$25,680	$52,172	$8,744,065
127	$26,414	$25,758	$52,172	$8,718,307
128	$26,337	$25,836	$52,172	$8,692,471
129	$26,259	$25,914	$52,172	$8,666,557
130	$26,180	$25,992	$52,172	$8,640,565
131	$26,102	$26,071	$52,172	$8,614,495
132	$26,023	$26,149	$52,172	$8,588,345

第11年供款共

$626,067

第11年利息

$317,421

第11年共還本金

$308,646

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$25,944	$26,228	$52,172	$8,562,117
134	$25,865	$26,308	$52,172	$8,535,810
135	$25,785	$26,387	$52,172	$8,509,423
136	$25,706	$26,467	$52,172	$8,482,956
137	$25,626	$26,547	$52,172	$8,456,409
138	$25,545	$26,627	$52,172	$8,429,782
139	$25,465	$26,707	$52,172	$8,403,075
140	$25,384	$26,788	$52,172	$8,376,287
141	$25,303	$26,869	$52,172	$8,349,418
142	$25,222	$26,950	$52,172	$8,322,468
143	$25,141	$27,031	$52,172	$8,295,437
144	$25,059	$27,113	$52,172	$8,268,323

第12年供款共

$626,067

第12年利息

$306,045

第12年共還本金

$320,022

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$24,977	$27,195	$52,172	$8,241,128
146	$24,895	$27,277	$52,172	$8,213,851
147	$24,813	$27,360	$52,172	$8,186,492
148	$24,730	$27,442	$52,172	$8,159,049
149	$24,647	$27,525	$52,172	$8,131,524
150	$24,564	$27,608	$52,172	$8,103,916
151	$24,481	$27,692	$52,172	$8,076,224
152	$24,397	$27,775	$52,172	$8,048,449
153	$24,313	$27,859	$52,172	$8,020,590
154	$24,229	$27,943	$52,172	$7,992,646
155	$24,144	$28,028	$52,172	$7,964,618
156	$24,060	$28,112	$52,172	$7,936,506

第13年供款共

$626,067

第13年利息

$294,250

第13年共還本金

$331,817

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$23,975	$28,197	$52,172	$7,908,309
158	$23,890	$28,283	$52,172	$7,880,026
159	$23,804	$28,368	$52,172	$7,851,658
160	$23,719	$28,454	$52,172	$7,823,204
161	$23,633	$28,540	$52,172	$7,794,665
162	$23,546	$28,626	$52,172	$7,766,039
163	$23,460	$28,712	$52,172	$7,737,326
164	$23,373	$28,799	$52,172	$7,708,527
165	$23,286	$28,886	$52,172	$7,679,641
166	$23,199	$28,973	$52,172	$7,650,668
167	$23,111	$29,061	$52,172	$7,621,607
168	$23,024	$29,149	$52,172	$7,592,458

第14年供款共

$626,067

第14年利息

$282,019

第14年共還本金

$344,048

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$22,936	$29,237	$52,172	$7,563,221
170	$22,847	$29,325	$52,172	$7,533,896
171	$22,759	$29,414	$52,172	$7,504,483
172	$22,670	$29,502	$52,172	$7,474,980
173	$22,581	$29,592	$52,172	$7,445,389
174	$22,491	$29,681	$52,172	$7,415,708
175	$22,402	$29,771	$52,172	$7,385,937
176	$22,312	$29,861	$52,172	$7,356,077
177	$22,221	$29,951	$52,172	$7,326,126
178	$22,131	$30,041	$52,172	$7,296,084
179	$22,040	$30,132	$52,172	$7,265,952
180	$21,949	$30,223	$52,172	$7,235,729

第15年供款共

$626,067

第15年利息

$269,338

第15年共還本金

$356,729

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$21,858	$30,314	$52,172	$7,205,415
182	$21,766	$30,406	$52,172	$7,175,009
183	$21,675	$30,498	$52,172	$7,144,511
184	$21,582	$30,590	$52,172	$7,113,922
185	$21,490	$30,682	$52,172	$7,083,239
186	$21,397	$30,775	$52,172	$7,052,464
187	$21,304	$30,868	$52,172	$7,021,596
188	$21,211	$30,961	$52,172	$6,990,635
189	$21,118	$31,055	$52,172	$6,959,580
190	$21,024	$31,149	$52,172	$6,928,432
191	$20,930	$31,243	$52,172	$6,897,189
192	$20,835	$31,337	$52,172	$6,865,852

第16年供款共

$626,067

第16年利息

$256,190

第16年共還本金

$369,877

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$20,741	$31,432	$52,172	$6,834,421
194	$20,646	$31,527	$52,172	$6,802,894
195	$20,550	$31,622	$52,172	$6,771,272
196	$20,455	$31,717	$52,172	$6,739,555
197	$20,359	$31,813	$52,172	$6,707,741
198	$20,263	$31,909	$52,172	$6,675,832
199	$20,167	$32,006	$52,172	$6,643,826
200	$20,070	$32,102	$52,172	$6,611,724
201	$19,973	$32,199	$52,172	$6,579,525
202	$19,876	$32,297	$52,172	$6,547,228
203	$19,778	$32,394	$52,172	$6,514,834
204	$19,680	$32,492	$52,172	$6,482,342

第17年供款共

$626,067

第17年利息

$242,557

第17年共還本金

$383,510

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$19,582	$32,590	$52,172	$6,449,752
206	$19,484	$32,689	$52,172	$6,417,063
207	$19,385	$32,787	$52,172	$6,384,276
208	$19,286	$32,886	$52,172	$6,351,389
209	$19,186	$32,986	$52,172	$6,318,403
210	$19,087	$33,085	$52,172	$6,285,318
211	$18,987	$33,185	$52,172	$6,252,133
212	$18,887	$33,286	$52,172	$6,218,847
213	$18,786	$33,386	$52,172	$6,185,461
214	$18,685	$33,487	$52,172	$6,151,974
215	$18,584	$33,588	$52,172	$6,118,386
216	$18,483	$33,690	$52,172	$6,084,696

第18年供款共

$626,067

第18年利息

$228,421

第18年共還本金

$397,646

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$18,381	$33,791	$52,172	$6,050,905
218	$18,279	$33,893	$52,172	$6,017,011
219	$18,176	$33,996	$52,172	$5,983,015
220	$18,074	$34,099	$52,172	$5,948,917
221	$17,971	$34,202	$52,172	$5,914,715
222	$17,867	$34,305	$52,172	$5,880,410
223	$17,764	$34,409	$52,172	$5,846,002
224	$17,660	$34,512	$52,172	$5,811,489
225	$17,556	$34,617	$52,172	$5,776,872
226	$17,451	$34,721	$52,172	$5,742,151
227	$17,346	$34,826	$52,172	$5,707,325
228	$17,241	$34,931	$52,172	$5,672,394

第19年供款共

$626,067

第19年利息

$213,765

第19年共還本金

$412,302

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$17,135	$35,037	$52,172	$5,637,357
230	$17,030	$35,143	$52,172	$5,602,214
231	$16,923	$35,249	$52,172	$5,566,965
232	$16,817	$35,355	$52,172	$5,531,610
233	$16,710	$35,462	$52,172	$5,496,147
234	$16,603	$35,569	$52,172	$5,460,578
235	$16,495	$35,677	$52,172	$5,424,901
236	$16,388	$35,785	$52,172	$5,389,117
237	$16,280	$35,893	$52,172	$5,353,224
238	$16,171	$36,001	$52,172	$5,317,223
239	$16,062	$36,110	$52,172	$5,281,113
240	$15,953	$36,219	$52,172	$5,244,894

第20年供款共

$626,067

第20年利息

$198,568

第20年共還本金

$427,499

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$15,844	$36,328	$52,172	$5,208,566
242	$15,734	$36,438	$52,172	$5,172,128
243	$15,624	$36,548	$52,172	$5,135,580
244	$15,514	$36,659	$52,172	$5,098,921
245	$15,403	$36,769	$52,172	$5,062,152
246	$15,292	$36,880	$52,172	$5,025,272
247	$15,181	$36,992	$52,172	$4,988,280
248	$15,069	$37,104	$52,172	$4,951,176
249	$14,957	$37,216	$52,172	$4,913,961
250	$14,844	$37,328	$52,172	$4,876,633
251	$14,731	$37,441	$52,172	$4,839,192
252	$14,618	$37,554	$52,172	$4,801,638

第21年供款共

$626,067

第21年利息

$182,811

第21年共還本金

$443,256

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$14,505	$37,667	$52,172	$4,763,971
254	$14,391	$37,781	$52,172	$4,726,190
255	$14,277	$37,895	$52,172	$4,688,294
256	$14,163	$38,010	$52,172	$4,650,285
257	$14,048	$38,125	$52,172	$4,612,160
258	$13,933	$38,240	$52,172	$4,573,920
259	$13,817	$38,355	$52,172	$4,535,565
260	$13,701	$38,471	$52,172	$4,497,094
261	$13,585	$38,587	$52,172	$4,458,507
262	$13,468	$38,704	$52,172	$4,419,803
263	$13,351	$38,821	$52,172	$4,380,982
264	$13,234	$38,938	$52,172	$4,342,044

第22年供款共

$626,067

第22年利息

$166,473

第22年共還本金

$459,594

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$13,117	$39,056	$52,172	$4,302,988
266	$12,999	$39,174	$52,172	$4,263,815
267	$12,880	$39,292	$52,172	$4,224,523
268	$12,762	$39,411	$52,172	$4,185,112
269	$12,643	$39,530	$52,172	$4,145,582
270	$12,523	$39,649	$52,172	$4,105,933
271	$12,403	$39,769	$52,172	$4,066,164
272	$12,283	$39,889	$52,172	$4,026,275
273	$12,163	$40,010	$52,172	$3,986,266
274	$12,042	$40,130	$52,172	$3,946,135
275	$11,921	$40,252	$52,172	$3,905,884
276	$11,799	$40,373	$52,172	$3,865,510

第23年供款共

$626,067

第23年利息

$149,533

第23年共還本金

$476,534

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$11,677	$40,495	$52,172	$3,825,015
278	$11,555	$40,618	$52,172	$3,784,398
279	$11,432	$40,740	$52,172	$3,743,657
280	$11,309	$40,863	$52,172	$3,702,794
281	$11,186	$40,987	$52,172	$3,661,807
282	$11,062	$41,111	$52,172	$3,620,697
283	$10,938	$41,235	$52,172	$3,579,462
284	$10,813	$41,359	$52,172	$3,538,103
285	$10,688	$41,484	$52,172	$3,496,618
286	$10,563	$41,610	$52,172	$3,455,009
287	$10,437	$41,735	$52,172	$3,413,274
288	$10,311	$41,861	$52,172	$3,371,412

第24年供款共

$626,067

第24年利息

$131,969

第24年共還本金

$494,098

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$10,184	$41,988	$52,172	$3,329,425
290	$10,058	$42,115	$52,172	$3,287,310
291	$9,930	$42,242	$52,172	$3,245,068
292	$9,803	$42,369	$52,172	$3,202,699
293	$9,675	$42,497	$52,172	$3,160,201
294	$9,546	$42,626	$52,172	$3,117,575
295	$9,418	$42,755	$52,172	$3,074,821
296	$9,289	$42,884	$52,172	$3,031,937
297	$9,159	$43,013	$52,172	$2,988,924
298	$9,029	$43,143	$52,172	$2,945,780
299	$8,899	$43,274	$52,172	$2,902,507
300	$8,768	$43,404	$52,172	$2,859,103

第25年供款共

$626,067

第25年利息

$113,758

第25年共還本金

$512,310

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$8,637	$43,535	$52,172	$2,815,567
302	$8,505	$43,667	$52,172	$2,771,900
303	$8,373	$43,799	$52,172	$2,728,101
304	$8,241	$43,931	$52,172	$2,684,170
305	$8,108	$44,064	$52,172	$2,640,107
306	$7,975	$44,197	$52,172	$2,595,910
307	$7,842	$44,330	$52,172	$2,551,579
308	$7,708	$44,464	$52,172	$2,507,115
309	$7,574	$44,599	$52,172	$2,462,516
310	$7,439	$44,733	$52,172	$2,417,783
311	$7,304	$44,869	$52,172	$2,372,914
312	$7,168	$45,004	$52,172	$2,327,910

第26年供款共

$626,067

第26年利息

$94,875

第26年共還本金

$531,193

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$7,032	$45,140	$52,172	$2,282,770
314	$6,896	$45,276	$52,172	$2,237,494
315	$6,759	$45,413	$52,172	$2,192,080
316	$6,622	$45,550	$52,172	$2,146,530
317	$6,484	$45,688	$52,172	$2,100,842
318	$6,346	$45,826	$52,172	$2,055,016
319	$6,208	$45,964	$52,172	$2,009,052
320	$6,069	$46,103	$52,172	$1,962,948
321	$5,930	$46,243	$52,172	$1,916,706
322	$5,790	$46,382	$52,172	$1,870,324
323	$5,650	$46,522	$52,172	$1,823,801
324	$5,509	$46,663	$52,172	$1,777,138

第27年供款共

$626,067

第27年利息

$75,296

第27年共還本金

$550,772

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$5,368	$46,804	$52,172	$1,730,335
326	$5,227	$46,945	$52,172	$1,683,389
327	$5,085	$47,087	$52,172	$1,636,302
328	$4,943	$47,229	$52,172	$1,589,073
329	$4,800	$47,372	$52,172	$1,541,701
330	$4,657	$47,515	$52,172	$1,494,186
331	$4,514	$47,659	$52,172	$1,446,528
332	$4,370	$47,803	$52,172	$1,398,725
333	$4,225	$47,947	$52,172	$1,350,778
334	$4,080	$48,092	$52,172	$1,302,686
335	$3,935	$48,237	$52,172	$1,254,449
336	$3,789	$48,383	$52,172	$1,206,066

第28年供款共

$626,067

第28年利息

$54,995

第28年共還本金

$571,072

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$3,643	$48,529	$52,172	$1,157,537
338	$3,497	$48,676	$52,172	$1,108,862
339	$3,350	$48,823	$52,172	$1,060,039
340	$3,202	$48,970	$52,172	$1,011,069
341	$3,054	$49,118	$52,172	$961,951
342	$2,906	$49,266	$52,172	$912,685
343	$2,757	$49,415	$52,172	$863,270
344	$2,608	$49,564	$52,172	$813,705
345	$2,458	$49,714	$52,172	$763,991
346	$2,308	$49,864	$52,172	$714,127
347	$2,157	$50,015	$52,172	$664,112
348	$2,006	$50,166	$52,172	$613,945

第29年供款共

$626,067

第29年利息

$33,946

第29年共還本金

$592,121

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$1,855	$50,318	$52,172	$563,628
350	$1,703	$50,470	$52,172	$513,158
351	$1,550	$50,622	$52,172	$462,536
352	$1,397	$50,775	$52,172	$411,761
353	$1,244	$50,928	$52,172	$360,833
354	$1,090	$51,082	$52,172	$309,750
355	$936	$51,237	$52,172	$258,514
356	$781	$51,391	$52,172	$207,123
357	$626	$51,547	$52,172	$155,576
358	$470	$51,702	$52,172	$103,874
359	$314	$51,858	$52,172	$52,015
360	$157	$52,015	$52,172	$0

第30年供款共

$626,067

第30年利息

$12,122

第30年共還本金

$613,945

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$15,672,017

免责声明

笋盘推介

按揭保险费
info