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$17,132,704

每月供款
$59,744

首期

$-4,705,000

总贷款额

$12,705,000

總利息

$8,802,704

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-4,375,000

$119,487

置业成本总预算

HK$-4,375,000

首期

$-4,705,000
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

$119,487

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

粉岭百福花园

thumb_up

*换楼精选*开扬远景*

实

790 呎

@11,392

建

1,075 呎

@8,372

real_estate_agent 罕有放盘

售$900 万

实

790 呎

@11,392

建

1,075 呎

@8,372

售$900 万

real_estate_agent 罕有放盘

沙田帝堡城

thumb_up

罕有高层落地玻璃户🏠🏠　新鴻基優質名牌

实

580 呎

@12,207

建

726 呎

@9,752

real_estate_agent 罕有放盘 hotel_class 楼王

售$708 万

实

580 呎

@12,207

建

726 呎

@9,752

售$708 万

real_estate_agent 罕有放盘 hotel_class 楼王

马鞍山天宇海第2B座

thumb_up

三房池景开阳舒适可睇楼价可倾

实

666 呎

@12,462

建

878 呎

@9,453

directions_run 即走 real_estate_agent 罕有放盘 local_offer 低水笋价 flight_takeoff 移民急让

售$830 万

实

666 呎

@12,462

建

878 呎

@9,453

售$830 万

directions_run 即走 real_estate_agent 罕有放盘 local_offer 低水笋价 flight_takeoff 移民急让

沙田晋名峰

thumb_up

沙田半山晋名峰大两房连车位毛孩必选

实

602 呎

@14,120

建

756 呎

@11,243

local_fire_department 至HIT transfer_within_a_station 人才必选

售$850 万

实

602 呎

@14,120

建

756 呎

@11,243

售$850 万

local_fire_department 至HIT transfer_within_a_station 人才必选

马鞍山新港城 G座

thumb_up

新港城4期**高层开阳,东南,套3房两厅,雅緻装修**

实

551 呎

@13,612

建

742 呎

@10,108

local_fire_department 至HIT local_offer 低水笋价

售$750 万

实

551 呎

@13,612

建

742 呎

@10,108

售$750 万

local_fire_department 至HIT local_offer 低水笋价

西贡西贡市中心靓装地下

thumb_up

西贡市中心靓装地下

建

1,200 呎

@6,567

real_estate_agent 罕有放盘 local_offer 低水笋价

售$788 万

建

1,200 呎

@6,567

售$788 万

real_estate_agent 罕有放盘 local_offer 低水笋价

湾仔尚匯

thumb_up

奇丰精选无敌烟花海景可遇难求实盘可约睇

实

342 呎

@26,316

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 hotel_class 楼王

售$900 万

实

342 呎

@26,316

售$900 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 hotel_class 楼王

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

@10,451

建

1,190 呎

@7,395

local_fire_department 至HIT directions_run 即走 hotel_class 楼王 local_offer 低水笋价

售$880 万

实

842 呎

@10,451

建

1,190 呎

@7,395

售$880 万

local_fire_department 至HIT directions_run 即走 hotel_class 楼王 local_offer 低水笋价

大埔嘉熙东南内园池景,4年新楼,即买即住即收租

thumb_up

嘉熙****东南内园池景,4年新楼,即买即住即收租****

实

458 呎

@17,467

local_fire_department 至HIT pets 爱竉必选

售$800 万

实

458 呎

@17,467

售$800 万

local_fire_department 至HIT pets 爱竉必选

马鞍山观澜雅轩

thumb_up

观澜雅轩高层向南,诚意推介

实

601 呎

@12,479

建

778 呎

@9,640

local_fire_department 至HIT

售$750 万

实

601 呎

@12,479

建

778 呎

@9,640

售$750 万

local_fire_department 至HIT

沙田沙田第一城

thumb_up

厨厕新净舒适👍👍㼥䄪質高峡開揚三房套🏠🏠

实

707 呎

@12,023

建

872 呎

@9,748

real_estate_agent 罕有放盘 hotel_class 楼王

售$850 万

实

707 呎

@12,023

建

872 呎

@9,748

售$850 万

real_estate_agent 罕有放盘 hotel_class 楼王

利率	15年	20年	25年	30年
1.000	$76,039	$58,430	$47,882	$40,864
1.500	$78,865	$61,307	$50,812	$43,848
2.000	$81,758	$64,272	$53,851	$46,960
2.500	$84,716	$67,324	$56,997	$50,200
3.000	$87,738	$70,462	$60,249	$53,565
3.500	$90,826	$73,684	$63,604	$57,051
3.875	$93,183	$76,156	$66,188	$59,744
4.000	$93,977	$76,990	$67,062	$60,656
4.500	$97,192	$80,378	$70,619	$64,374
5.000	$100,470	$83,847	$74,272	$68,203
5.500	$103,810	$87,396	$78,020	$72,138
6.000	$107,212	$91,023	$81,858	$76,173

每月供款$59,744

年期

30年

贷款金额

$12,705,000

總利息

$8,802,704

总贷款连利息

$21,507,704

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$41,027	$18,717	$59,744	$12,686,283
2	$40,966	$18,777	$59,744	$12,667,505
3	$40,905	$18,838	$59,744	$12,648,667
4	$40,845	$18,899	$59,744	$12,629,768
5	$40,784	$18,960	$59,744	$12,610,808
6	$40,722	$19,021	$59,744	$12,591,787
7	$40,661	$19,083	$59,744	$12,572,704
8	$40,599	$19,144	$59,744	$12,553,560
9	$40,538	$19,206	$59,744	$12,534,354
10	$40,476	$19,268	$59,744	$12,515,086
11	$40,413	$19,330	$59,744	$12,495,756
12	$40,351	$19,393	$59,744	$12,476,363

第1年供款共

$716,923

第1年利息

$488,286

第1年共還本金

$228,637

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$40,288	$19,455	$59,744	$12,456,908
14	$40,225	$19,518	$59,744	$12,437,389
15	$40,162	$19,581	$59,744	$12,417,808
16	$40,099	$19,644	$59,744	$12,398,164
17	$40,036	$19,708	$59,744	$12,378,456
18	$39,972	$19,772	$59,744	$12,358,684
19	$39,908	$19,835	$59,744	$12,338,849
20	$39,844	$19,899	$59,744	$12,318,950
21	$39,780	$19,964	$59,744	$12,298,986
22	$39,715	$20,028	$59,744	$12,278,958
23	$39,651	$20,093	$59,744	$12,258,865
24	$39,586	$20,158	$59,744	$12,238,707

第2年供款共

$716,923

第2年利息

$479,268

第2年共還本金

$237,656

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$39,521	$20,223	$59,744	$12,218,484
26	$39,456	$20,288	$59,744	$12,198,196
27	$39,390	$20,354	$59,744	$12,177,843
28	$39,324	$20,419	$59,744	$12,157,423
29	$39,258	$20,485	$59,744	$12,136,938
30	$39,192	$20,551	$59,744	$12,116,387
31	$39,126	$20,618	$59,744	$12,095,769
32	$39,059	$20,684	$59,744	$12,075,084
33	$38,992	$20,751	$59,744	$12,054,333
34	$38,925	$20,818	$59,744	$12,033,515
35	$38,858	$20,885	$59,744	$12,012,630
36	$38,791	$20,953	$59,744	$11,991,677

第3年供款共

$716,923

第3年利息

$469,893

第3年共還本金

$247,030

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$38,723	$21,020	$59,744	$11,970,656
38	$38,655	$21,088	$59,744	$11,949,568
39	$38,587	$21,156	$59,744	$11,928,412
40	$38,519	$21,225	$59,744	$11,907,187
41	$38,450	$21,293	$59,744	$11,885,893
42	$38,382	$21,362	$59,744	$11,864,531
43	$38,313	$21,431	$59,744	$11,843,100
44	$38,243	$21,500	$59,744	$11,821,600
45	$38,174	$21,570	$59,744	$11,800,030
46	$38,104	$21,639	$59,744	$11,778,391
47	$38,034	$21,709	$59,744	$11,756,682
48	$37,964	$21,779	$59,744	$11,734,902

第4年供款共

$716,923

第4年利息

$460,149

第4年共還本金

$256,775

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$37,894	$21,850	$59,744	$11,713,053
50	$37,823	$21,920	$59,744	$11,691,132
51	$37,753	$21,991	$59,744	$11,669,141
52	$37,682	$22,062	$59,744	$11,647,079
53	$37,610	$22,133	$59,744	$11,624,946
54	$37,539	$22,205	$59,744	$11,602,741
55	$37,467	$22,276	$59,744	$11,580,465
56	$37,395	$22,348	$59,744	$11,558,117
57	$37,323	$22,421	$59,744	$11,535,696
58	$37,251	$22,493	$59,744	$11,513,203
59	$37,178	$22,566	$59,744	$11,490,638
60	$37,105	$22,638	$59,744	$11,467,999

第5年供款共

$716,923

第5年利息

$450,020

第5年共還本金

$266,903

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$37,032	$22,712	$59,744	$11,445,288
62	$36,959	$22,785	$59,744	$11,422,503
63	$36,885	$22,858	$59,744	$11,399,644
64	$36,811	$22,932	$59,744	$11,376,712
65	$36,737	$23,006	$59,744	$11,353,706
66	$36,663	$23,081	$59,744	$11,330,625
67	$36,588	$23,155	$59,744	$11,307,470
68	$36,514	$23,230	$59,744	$11,284,240
69	$36,439	$23,305	$59,744	$11,260,935
70	$36,363	$23,380	$59,744	$11,237,555
71	$36,288	$23,456	$59,744	$11,214,099
72	$36,212	$23,531	$59,744	$11,190,568

第6年供款共

$716,923

第6年利息

$439,492

第6年共還本金

$277,431

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$36,136	$23,607	$59,744	$11,166,960
74	$36,060	$23,684	$59,744	$11,143,277
75	$35,983	$23,760	$59,744	$11,119,517
76	$35,907	$23,837	$59,744	$11,095,680
77	$35,830	$23,914	$59,744	$11,071,766
78	$35,753	$23,991	$59,744	$11,047,775
79	$35,675	$24,069	$59,744	$11,023,706
80	$35,597	$24,146	$59,744	$10,999,560
81	$35,519	$24,224	$59,744	$10,975,336
82	$35,441	$24,302	$59,744	$10,951,034
83	$35,363	$24,381	$59,744	$10,926,653
84	$35,284	$24,460	$59,744	$10,902,193

第7年供款共

$716,923

第7年利息

$428,549

第7年共還本金

$288,375

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$35,205	$24,539	$59,744	$10,877,654
86	$35,126	$24,618	$59,744	$10,853,036
87	$35,046	$24,697	$59,744	$10,828,339
88	$34,967	$24,777	$59,744	$10,803,562
89	$34,887	$24,857	$59,744	$10,778,705
90	$34,806	$24,937	$59,744	$10,753,768
91	$34,726	$25,018	$59,744	$10,728,750
92	$34,645	$25,099	$59,744	$10,703,651
93	$34,564	$25,180	$59,744	$10,678,471
94	$34,483	$25,261	$59,744	$10,653,210
95	$34,401	$25,343	$59,744	$10,627,867
96	$34,319	$25,424	$59,744	$10,602,443

第8年供款共

$716,923

第8年利息

$417,173

第8年共還本金

$299,750

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$34,237	$25,507	$59,744	$10,576,936
98	$34,155	$25,589	$59,744	$10,551,348
99	$34,072	$25,672	$59,744	$10,525,676
100	$33,989	$25,754	$59,744	$10,499,921
101	$33,906	$25,838	$59,744	$10,474,084
102	$33,823	$25,921	$59,744	$10,448,163
103	$33,739	$26,005	$59,744	$10,422,158
104	$33,655	$26,089	$59,744	$10,396,069
105	$33,571	$26,173	$59,744	$10,369,896
106	$33,486	$26,257	$59,744	$10,343,639
107	$33,401	$26,342	$59,744	$10,317,297
108	$33,316	$26,427	$59,744	$10,290,869

第9年供款共

$716,923

第9年利息

$405,350

第9年共還本金

$311,574

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$33,231	$26,513	$59,744	$10,264,356
110	$33,145	$26,598	$59,744	$10,237,758
111	$33,059	$26,684	$59,744	$10,211,074
112	$32,973	$26,770	$59,744	$10,184,304
113	$32,887	$26,857	$59,744	$10,157,447
114	$32,800	$26,944	$59,744	$10,130,503
115	$32,713	$27,031	$59,744	$10,103,473
116	$32,626	$27,118	$59,744	$10,076,355
117	$32,538	$27,205	$59,744	$10,049,150
118	$32,450	$27,293	$59,744	$10,021,856
119	$32,362	$27,381	$59,744	$9,994,475
120	$32,274	$27,470	$59,744	$9,967,005

第10年供款共

$716,923

第10年利息

$393,059

第10年共還本金

$323,864

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$32,185	$27,559	$59,744	$9,939,447
122	$32,096	$27,647	$59,744	$9,911,799
123	$32,007	$27,737	$59,744	$9,884,062
124	$31,917	$27,826	$59,744	$9,856,236
125	$31,827	$27,916	$59,744	$9,828,320
126	$31,737	$28,006	$59,744	$9,800,313
127	$31,647	$28,097	$59,744	$9,772,217
128	$31,556	$28,188	$59,744	$9,744,029
129	$31,465	$28,279	$59,744	$9,715,751
130	$31,374	$28,370	$59,744	$9,687,381
131	$31,282	$28,461	$59,744	$9,658,919
132	$31,190	$28,553	$59,744	$9,630,366

第11年供款共

$716,923

第11年利息

$380,284

第11年共還本金

$336,639

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$31,098	$28,646	$59,744	$9,601,720
134	$31,006	$28,738	$59,744	$9,572,982
135	$30,913	$28,831	$59,744	$9,544,152
136	$30,820	$28,924	$59,744	$9,515,228
137	$30,726	$29,017	$59,744	$9,486,210
138	$30,633	$29,111	$59,744	$9,457,099
139	$30,539	$29,205	$59,744	$9,427,894
140	$30,444	$29,299	$59,744	$9,398,595
141	$30,350	$29,394	$59,744	$9,369,201
142	$30,255	$29,489	$59,744	$9,339,712
143	$30,159	$29,584	$59,744	$9,310,128
144	$30,064	$29,680	$59,744	$9,280,448

第12年供款共

$716,923

第12年利息

$367,005

第12年共還本金

$349,918

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$29,968	$29,776	$59,744	$9,250,672
146	$29,872	$29,872	$59,744	$9,220,801
147	$29,776	$29,968	$59,744	$9,190,833
148	$29,679	$30,065	$59,744	$9,160,768
149	$29,582	$30,162	$59,744	$9,130,606
150	$29,484	$30,259	$59,744	$9,100,346
151	$29,387	$30,357	$59,744	$9,069,989
152	$29,289	$30,455	$59,744	$9,039,534
153	$29,190	$30,553	$59,744	$9,008,981
154	$29,092	$30,652	$59,744	$8,978,329
155	$28,993	$30,751	$59,744	$8,947,578
156	$28,893	$30,850	$59,744	$8,916,727

第13年供款共

$716,923

第13年利息

$353,203

第13年共還本金

$363,721

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$28,794	$30,950	$59,744	$8,885,777
158	$28,694	$31,050	$59,744	$8,854,727
159	$28,593	$31,150	$59,744	$8,823,577
160	$28,493	$31,251	$59,744	$8,792,326
161	$28,392	$31,352	$59,744	$8,760,974
162	$28,291	$31,453	$59,744	$8,729,521
163	$28,189	$31,555	$59,744	$8,697,967
164	$28,087	$31,656	$59,744	$8,666,310
165	$27,985	$31,759	$59,744	$8,634,552
166	$27,882	$31,861	$59,744	$8,602,691
167	$27,780	$31,964	$59,744	$8,570,726
168	$27,676	$32,067	$59,744	$8,538,659

第14年供款共

$716,923

第14年利息

$338,855

第14年共還本金

$378,068

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$27,573	$32,171	$59,744	$8,506,488
170	$27,469	$32,275	$59,744	$8,474,214
171	$27,365	$32,379	$59,744	$8,441,835
172	$27,260	$32,484	$59,744	$8,409,351
173	$27,155	$32,588	$59,744	$8,376,763
174	$27,050	$32,694	$59,744	$8,344,069
175	$26,944	$32,799	$59,744	$8,311,270
176	$26,838	$32,905	$59,744	$8,278,365
177	$26,732	$33,011	$59,744	$8,245,353
178	$26,626	$33,118	$59,744	$8,212,235
179	$26,519	$33,225	$59,744	$8,179,010
180	$26,411	$33,332	$59,744	$8,145,678

第15年供款共

$716,923

第15年利息

$323,942

第15年共還本金

$392,981

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$26,304	$33,440	$59,744	$8,112,238
182	$26,196	$33,548	$59,744	$8,078,690
183	$26,087	$33,656	$59,744	$8,045,034
184	$25,979	$33,765	$59,744	$8,011,269
185	$25,870	$33,874	$59,744	$7,977,395
186	$25,760	$33,983	$59,744	$7,943,412
187	$25,651	$34,093	$59,744	$7,909,319
188	$25,541	$34,203	$59,744	$7,875,116
189	$25,430	$34,314	$59,744	$7,840,802
190	$25,319	$34,424	$59,744	$7,806,378
191	$25,208	$34,536	$59,744	$7,771,842
192	$25,097	$34,647	$59,744	$7,737,195

第16年供款共

$716,923

第16年利息

$308,441

第16年共還本金

$408,483

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$24,985	$34,759	$59,744	$7,702,436
194	$24,872	$34,871	$59,744	$7,667,565
195	$24,760	$34,984	$59,744	$7,632,582
196	$24,647	$35,097	$59,744	$7,597,485
197	$24,534	$35,210	$59,744	$7,562,275
198	$24,420	$35,324	$59,744	$7,526,951
199	$24,306	$35,438	$59,744	$7,491,513
200	$24,191	$35,552	$59,744	$7,455,961
201	$24,077	$35,667	$59,744	$7,420,294
202	$23,961	$35,782	$59,744	$7,384,511
203	$23,846	$35,898	$59,744	$7,348,614
204	$23,730	$36,014	$59,744	$7,312,600

第17年供款共

$716,923

第17年利息

$292,328

第17年共還本金

$424,595

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$23,614	$36,130	$59,744	$7,276,470
206	$23,497	$36,247	$59,744	$7,240,223
207	$23,380	$36,364	$59,744	$7,203,859
208	$23,262	$36,481	$59,744	$7,167,378
209	$23,145	$36,599	$59,744	$7,130,779
210	$23,026	$36,717	$59,744	$7,094,062
211	$22,908	$36,836	$59,744	$7,057,227
212	$22,789	$36,955	$59,744	$7,020,272
213	$22,670	$37,074	$59,744	$6,983,198
214	$22,550	$37,194	$59,744	$6,946,004
215	$22,430	$37,314	$59,744	$6,908,690
216	$22,309	$37,434	$59,744	$6,871,256

第18年供款共

$716,923

第18年利息

$275,580

第18年共還本金

$441,344

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$22,188	$37,555	$59,744	$6,833,701
218	$22,067	$37,676	$59,744	$6,796,024
219	$21,945	$37,798	$59,744	$6,758,226
220	$21,823	$37,920	$59,744	$6,720,306
221	$21,701	$38,043	$59,744	$6,682,263
222	$21,578	$38,165	$59,744	$6,644,098
223	$21,455	$38,289	$59,744	$6,605,809
224	$21,331	$38,412	$59,744	$6,567,397
225	$21,207	$38,536	$59,744	$6,528,860
226	$21,083	$38,661	$59,744	$6,490,200
227	$20,958	$38,786	$59,744	$6,451,414
228	$20,833	$38,911	$59,744	$6,412,503

第19年供款共

$716,923

第19年利息

$258,170

第19年共還本金

$458,753

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$20,707	$39,037	$59,744	$6,373,466
230	$20,581	$39,163	$59,744	$6,334,304
231	$20,455	$39,289	$59,744	$6,295,015
232	$20,328	$39,416	$59,744	$6,255,599
233	$20,200	$39,543	$59,744	$6,216,055
234	$20,073	$39,671	$59,744	$6,176,385
235	$19,945	$39,799	$59,744	$6,136,585
236	$19,816	$39,928	$59,744	$6,096,658
237	$19,687	$40,056	$59,744	$6,056,601
238	$19,558	$40,186	$59,744	$6,016,416
239	$19,428	$40,316	$59,744	$5,976,100
240	$19,298	$40,446	$59,744	$5,935,654

第20年供款共

$716,923

第20年利息

$240,075

第20年共還本金

$476,849

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$19,167	$40,576	$59,744	$5,895,078
242	$19,036	$40,707	$59,744	$5,854,370
243	$18,905	$40,839	$59,744	$5,813,531
244	$18,773	$40,971	$59,744	$5,772,561
245	$18,641	$41,103	$59,744	$5,731,458
246	$18,508	$41,236	$59,744	$5,690,222
247	$18,375	$41,369	$59,744	$5,648,853
248	$18,241	$41,503	$59,744	$5,607,350
249	$18,107	$41,637	$59,744	$5,565,714
250	$17,973	$41,771	$59,744	$5,523,943
251	$17,838	$41,906	$59,744	$5,482,037
252	$17,702	$42,041	$59,744	$5,439,996

第21年供款共

$716,923

第21年利息

$221,265

第21年共還本金

$495,658

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$17,567	$42,177	$59,744	$5,397,819
254	$17,430	$42,313	$59,744	$5,355,506
255	$17,294	$42,450	$59,744	$5,313,056
256	$17,157	$42,587	$59,744	$5,270,469
257	$17,019	$42,724	$59,744	$5,227,744
258	$16,881	$42,862	$59,744	$5,184,882
259	$16,743	$43,001	$59,744	$5,141,881
260	$16,604	$43,140	$59,744	$5,098,742
261	$16,465	$43,279	$59,744	$5,055,463
262	$16,325	$43,419	$59,744	$5,012,044
263	$16,185	$43,559	$59,744	$4,968,485
264	$16,044	$43,700	$59,744	$4,924,786

第22年供款共

$716,923

第22年利息

$201,713

第22年共還本金

$515,210

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$15,903	$43,841	$59,744	$4,880,945
266	$15,761	$43,982	$59,744	$4,836,963
267	$15,619	$44,124	$59,744	$4,792,838
268	$15,477	$44,267	$59,744	$4,748,572
269	$15,334	$44,410	$59,744	$4,704,162
270	$15,191	$44,553	$59,744	$4,659,609
271	$15,047	$44,697	$59,744	$4,614,912
272	$14,902	$44,841	$59,744	$4,570,071
273	$14,758	$44,986	$59,744	$4,525,085
274	$14,612	$45,131	$59,744	$4,479,953
275	$14,467	$45,277	$59,744	$4,434,676
276	$14,320	$45,423	$59,744	$4,389,253

第23年供款共

$716,923

第23年利息

$181,391

第23年共還本金

$535,533

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$14,174	$45,570	$59,744	$4,343,683
278	$14,026	$45,717	$59,744	$4,297,966
279	$13,879	$45,865	$59,744	$4,252,101
280	$13,731	$46,013	$59,744	$4,206,088
281	$13,582	$46,161	$59,744	$4,159,927
282	$13,433	$46,311	$59,744	$4,113,616
283	$13,284	$46,460	$59,744	$4,067,156
284	$13,134	$46,610	$59,744	$4,020,546
285	$12,983	$46,761	$59,744	$3,973,785
286	$12,832	$46,912	$59,744	$3,926,874
287	$12,681	$47,063	$59,744	$3,879,811
288	$12,529	$47,215	$59,744	$3,832,595

第24年供款共

$716,923

第24年利息

$160,266

第24年共還本金

$556,657

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$12,376	$47,368	$59,744	$3,785,228
290	$12,223	$47,520	$59,744	$3,737,707
291	$12,070	$47,674	$59,744	$3,690,033
292	$11,916	$47,828	$59,744	$3,642,206
293	$11,761	$47,982	$59,744	$3,594,223
294	$11,606	$48,137	$59,744	$3,546,086
295	$11,451	$48,293	$59,744	$3,497,793
296	$11,295	$48,449	$59,744	$3,449,345
297	$11,139	$48,605	$59,744	$3,400,739
298	$10,982	$48,762	$59,744	$3,351,977
299	$10,824	$48,920	$59,744	$3,303,058
300	$10,666	$49,077	$59,744	$3,253,980

第25年供款共

$716,923

第25年利息

$138,308

第25年共還本金

$578,615

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$10,508	$49,236	$59,744	$3,204,744
302	$10,349	$49,395	$59,744	$3,155,349
303	$10,189	$49,554	$59,744	$3,105,795
304	$10,029	$49,714	$59,744	$3,056,080
305	$9,869	$49,875	$59,744	$3,006,205
306	$9,708	$50,036	$59,744	$2,956,169
307	$9,546	$50,198	$59,744	$2,905,972
308	$9,384	$50,360	$59,744	$2,855,612
309	$9,221	$50,522	$59,744	$2,805,090
310	$9,058	$50,686	$59,744	$2,754,404
311	$8,894	$50,849	$59,744	$2,703,555
312	$8,730	$51,013	$59,744	$2,652,541

第26年供款共

$716,923

第26年利息

$115,485

第26年共還本金

$601,439

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$8,565	$51,178	$59,744	$2,601,363
314	$8,400	$51,343	$59,744	$2,550,020
315	$8,234	$51,509	$59,744	$2,498,511
316	$8,068	$51,676	$59,744	$2,446,835
317	$7,901	$51,842	$59,744	$2,394,993
318	$7,734	$52,010	$59,744	$2,342,983
319	$7,566	$52,178	$59,744	$2,290,805
320	$7,397	$52,346	$59,744	$2,238,459
321	$7,228	$52,515	$59,744	$2,185,944
322	$7,059	$52,685	$59,744	$2,133,259
323	$6,889	$52,855	$59,744	$2,080,404
324	$6,718	$53,026	$59,744	$2,027,378

第27年供款共

$716,923

第27年利息

$91,760

第27年共還本金

$625,163

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$6,547	$53,197	$59,744	$1,974,182
326	$6,375	$53,369	$59,744	$1,920,813
327	$6,203	$53,541	$59,744	$1,867,272
328	$6,030	$53,714	$59,744	$1,813,558
329	$5,856	$53,887	$59,744	$1,759,671
330	$5,682	$54,061	$59,744	$1,705,609
331	$5,508	$54,236	$59,744	$1,651,373
332	$5,333	$54,411	$59,744	$1,596,962
333	$5,157	$54,587	$59,744	$1,542,376
334	$4,981	$54,763	$59,744	$1,487,613
335	$4,804	$54,940	$59,744	$1,432,673
336	$4,626	$55,117	$59,744	$1,377,555

第28年供款共

$716,923

第28年利息

$67,100

第28年共還本金

$649,823

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$4,448	$55,295	$59,744	$1,322,260
338	$4,270	$55,474	$59,744	$1,266,786
339	$4,091	$55,653	$59,744	$1,211,133
340	$3,911	$55,833	$59,744	$1,155,301
341	$3,731	$56,013	$59,744	$1,099,288
342	$3,550	$56,194	$59,744	$1,043,094
343	$3,368	$56,375	$59,744	$986,719
344	$3,186	$56,557	$59,744	$930,161
345	$3,004	$56,740	$59,744	$873,421
346	$2,820	$56,923	$59,744	$816,498
347	$2,637	$57,107	$59,744	$759,391
348	$2,452	$57,291	$59,744	$702,100

第29年供款共

$716,923

第29年利息

$41,468

第29年共還本金

$675,456

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,267	$57,476	$59,744	$644,623
350	$2,082	$57,662	$59,744	$586,961
351	$1,895	$57,848	$59,744	$529,113
352	$1,709	$58,035	$59,744	$471,078
353	$1,521	$58,222	$59,744	$412,855
354	$1,333	$58,410	$59,744	$354,445
355	$1,145	$58,599	$59,744	$295,846
356	$955	$58,788	$59,744	$237,058
357	$765	$58,978	$59,744	$178,080
358	$575	$59,169	$59,744	$118,911
359	$384	$59,360	$59,744	$59,551
360	$192	$59,551	$59,744	$0

第30年供款共

$716,923

第30年利息

$14,824

第30年共還本金

$702,100

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$17,132,704

免责声明

笋盘推介

按揭保险费
info