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$16,137,449

每月供款
$59,955

首期

$-5,776,000

总贷款额

$13,776,000

總利息

$7,807,449

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-5,446,000

$119,908

置业成本总预算

HK$-5,446,000

首期

$-5,776,000
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

$119,908

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02座

thumb_up

靓仔装修，高层开扬景，有心放卖

实

480 呎

@14,583

local_fire_department 至HIT real_estate_agent 罕有放盘

售$700 万

实

480 呎

@14,583

售$700 万

local_fire_department 至HIT real_estate_agent 罕有放盘

沙田愉景花园

thumb_up

中层企理三房套, 邻近大型商埸^The Wai^ 预约参观!

实

688 呎

@11,628

建

852 呎

@9,390

local_fire_department 至HIT local_offer 低水笋价

售$800 万

实

688 呎

@11,628

建

852 呎

@9,390

售$800 万

local_fire_department 至HIT local_offer 低水笋价

马鞍山天宇海第3B座

thumb_up

天宇海第3B座

实

757 呎

@11,625

建

992 呎

@8,871

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

售$880 万

实

757 呎

@11,625

建

992 呎

@8,871

售$880 万

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

大埔云滙第01期

thumb_up

新鸿基5年楼龄科学园云匯低密度住宅东南池景

实

455 呎

@15,824

price_change 蚀让盘

售$720 万

实

455 呎

@15,824

售$720 万

price_change 蚀让盘

独家

马鞍山天宇海###奇丰独家###近铁路站靓装北水3房,即买即住,有心还价即成,欢迎参观###

thumb_up

天宇海###奇丰独家###近铁路站靓装北水3房,即买即住,有心还价即成,欢迎参观###

实

763 呎

@11,638

建

1,004 呎

@8,845

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价 pets 爱竉必选

售$888 万

实

763 呎

@11,638

建

1,004 呎

@8,845

售$888 万

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价 pets 爱竉必选

沙田滨景花园

thumb_up

河景~靓装修~可约睇楼

实

543 呎

@14,144

建

659 呎

@11,654

local_fire_department 至HIT hotel_class 楼王 transfer_within_a_station 人才必选

售$768 万

实

543 呎

@14,144

建

659 呎

@11,654

售$768 万

local_fire_department 至HIT hotel_class 楼王 transfer_within_a_station 人才必选

马鞍山天宇海第3B座

thumb_up

单边海景, 诚意出让

实

763 呎

@11,796

建

1,004 呎

@8,964

flight_takeoff 移民急让

售$900 万

实

763 呎

@11,796

建

1,004 呎

@8,964

售$900 万

flight_takeoff 移民急让

沙田沙田第一城第01期第12座

thumb_up

罕有放盘开扬高层积皇

实

484 呎

@15,496

建

570 呎

@13,158

local_fire_department 至HIT hotel_class 楼王

售$750 万

实

484 呎

@15,496

建

570 呎

@13,158

售$750 万

local_fire_department 至HIT hotel_class 楼王

马鞍山听涛雅苑第06座

thumb_up

罕有连空中花园绝对实盘

实

516 呎

@13,915

建

638 呎

@11,254

local_fire_department 至HIT real_estate_agent 罕有放盘

售$718 万

实

516 呎

@13,915

建

638 呎

@11,254

售$718 万

local_fire_department 至HIT real_estate_agent 罕有放盘

沙田翠湖花园

thumb_up

翠湖花园, 东南, 西南, 双边景, 已做大厦维修

实

688 呎

@11,337

建

854 呎

@9,133

local_fire_department 至HIT

售$780 万

实

688 呎

@11,337

建

854 呎

@9,133

售$780 万

local_fire_department 至HIT

马鞍山 SILVERSANDS 第05A座

thumb_up

Silversands 1房连天台连租约

实

306 呎

@24,510

local_fire_department 至HIT hotel_class 楼王

售$750 万

实

306 呎

@24,510

售$750 万

local_fire_department 至HIT hotel_class 楼王

马鞍山迎海第01期第05座

thumb_up

高层开扬, 铁路靓盘

实

483 呎

@14,493

建

605 呎

@11,570

local_fire_department 至HIT

售$700 万

实

483 呎

@14,493

建

605 呎

@11,570

售$700 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$82,449	$63,355	$51,918	$44,309
1.500	$85,514	$66,475	$55,095	$47,544
2.000	$88,650	$69,690	$58,390	$50,919
2.500	$91,857	$72,999	$61,801	$54,432
3.000	$95,135	$76,401	$65,327	$58,080
3.250	$96,800	$78,137	$67,133	$59,954
3.500	$98,482	$79,895	$68,966	$61,860
4.000	$101,899	$83,480	$72,715	$65,769
4.500	$105,385	$87,154	$76,571	$69,801
5.000	$108,940	$90,916	$80,533	$73,953
5.500	$112,561	$94,763	$84,597	$78,219
6.000	$116,250	$98,696	$88,759	$82,594

每月供款$59,955

年期

30年

贷款金额

$13,776,000

總利息

$7,807,449

总贷款连利息

$21,583,449

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$37,310	$22,644	$59,954	$13,753,356
2	$37,249	$22,705	$59,954	$13,730,651
3	$37,187	$22,767	$59,954	$13,707,884
4	$37,126	$22,829	$59,954	$13,685,055
5	$37,064	$22,890	$59,954	$13,662,165
6	$37,002	$22,952	$59,954	$13,639,213
7	$36,940	$23,014	$59,954	$13,616,198
8	$36,877	$23,077	$59,954	$13,593,121
9	$36,815	$23,139	$59,954	$13,569,982
10	$36,752	$23,202	$59,954	$13,546,780
11	$36,689	$23,265	$59,954	$13,523,515
12	$36,626	$23,328	$59,954	$13,500,187

第1年供款共

$719,448

第1年利息

$443,636

第1年共還本金

$275,813

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$36,563	$23,391	$59,954	$13,476,796
14	$36,500	$23,454	$59,954	$13,453,342
15	$36,436	$23,518	$59,954	$13,429,824
16	$36,372	$23,582	$59,954	$13,406,242
17	$36,309	$23,645	$59,954	$13,382,597
18	$36,245	$23,709	$59,954	$13,358,888
19	$36,180	$23,774	$59,954	$13,335,114
20	$36,116	$23,838	$59,954	$13,311,276
21	$36,051	$23,903	$59,954	$13,287,373
22	$35,987	$23,967	$59,954	$13,263,406
23	$35,922	$24,032	$59,954	$13,239,373
24	$35,857	$24,097	$59,954	$13,215,276

第2年供款共

$719,448

第2年利息

$434,537

第2年共還本金

$284,911

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$35,791	$24,163	$59,954	$13,191,113
26	$35,726	$24,228	$59,954	$13,166,885
27	$35,660	$24,294	$59,954	$13,142,592
28	$35,595	$24,360	$59,954	$13,118,232
29	$35,529	$24,425	$59,954	$13,093,807
30	$35,462	$24,492	$59,954	$13,069,315
31	$35,396	$24,558	$59,954	$13,044,757
32	$35,330	$24,624	$59,954	$13,020,133
33	$35,263	$24,691	$59,954	$12,995,441
34	$35,196	$24,758	$59,954	$12,970,683
35	$35,129	$24,825	$59,954	$12,945,858
36	$35,062	$24,892	$59,954	$12,920,966

第3年供款共

$719,448

第3年利息

$425,138

第3年共還本金

$294,310

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$34,994	$24,960	$59,954	$12,896,006
38	$34,927	$25,027	$59,954	$12,870,979
39	$34,859	$25,095	$59,954	$12,845,884
40	$34,791	$25,163	$59,954	$12,820,721
41	$34,723	$25,231	$59,954	$12,795,489
42	$34,654	$25,300	$59,954	$12,770,190
43	$34,586	$25,368	$59,954	$12,744,822
44	$34,517	$25,437	$59,954	$12,719,385
45	$34,448	$25,506	$59,954	$12,693,879
46	$34,379	$25,575	$59,954	$12,668,305
47	$34,310	$25,644	$59,954	$12,642,660
48	$34,241	$25,713	$59,954	$12,616,947

第4年供款共

$719,448

第4年利息

$415,429

第4年共還本金

$304,019

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$34,171	$25,783	$59,954	$12,591,164
50	$34,101	$25,853	$59,954	$12,565,311
51	$34,031	$25,923	$59,954	$12,539,388
52	$33,961	$25,993	$59,954	$12,513,395
53	$33,890	$26,064	$59,954	$12,487,331
54	$33,820	$26,134	$59,954	$12,461,197
55	$33,749	$26,205	$59,954	$12,434,992
56	$33,678	$26,276	$59,954	$12,408,716
57	$33,607	$26,347	$59,954	$12,382,369
58	$33,536	$26,418	$59,954	$12,355,951
59	$33,464	$26,490	$59,954	$12,329,461
60	$33,392	$26,562	$59,954	$12,302,899

第5年供款共

$719,448

第5年利息

$405,400

第5年共還本金

$314,048

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$33,320	$26,634	$59,954	$12,276,265
62	$33,248	$26,706	$59,954	$12,249,559
63	$33,176	$26,778	$59,954	$12,222,781
64	$33,103	$26,851	$59,954	$12,195,931
65	$33,031	$26,923	$59,954	$12,169,007
66	$32,958	$26,996	$59,954	$12,142,011
67	$32,885	$27,069	$59,954	$12,114,942
68	$32,811	$27,143	$59,954	$12,087,799
69	$32,738	$27,216	$59,954	$12,060,583
70	$32,664	$27,290	$59,954	$12,033,293
71	$32,590	$27,364	$59,954	$12,005,929
72	$32,516	$27,438	$59,954	$11,978,491

第6年供款共

$719,448

第6年利息

$395,040

第6年共還本金

$324,408

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$32,442	$27,512	$59,954	$11,950,979
74	$32,367	$27,587	$59,954	$11,923,392
75	$32,293	$27,662	$59,954	$11,895,730
76	$32,218	$27,736	$59,954	$11,867,994
77	$32,142	$27,812	$59,954	$11,840,182
78	$32,067	$27,887	$59,954	$11,812,295
79	$31,992	$27,962	$59,954	$11,784,333
80	$31,916	$28,038	$59,954	$11,756,295
81	$31,840	$28,114	$59,954	$11,728,181
82	$31,764	$28,190	$59,954	$11,699,991
83	$31,687	$28,267	$59,954	$11,671,724
84	$31,611	$28,343	$59,954	$11,643,381

第7年供款共

$719,448

第7年利息

$384,338

第7年共還本金

$335,110

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$31,534	$28,420	$59,954	$11,614,961
86	$31,457	$28,497	$59,954	$11,586,464
87	$31,380	$28,574	$59,954	$11,557,890
88	$31,303	$28,651	$59,954	$11,529,239
89	$31,225	$28,729	$59,954	$11,500,510
90	$31,147	$28,807	$59,954	$11,471,703
91	$31,069	$28,885	$59,954	$11,442,818
92	$30,991	$28,963	$59,954	$11,413,855
93	$30,913	$29,041	$59,954	$11,384,814
94	$30,834	$29,120	$59,954	$11,355,694
95	$30,755	$29,199	$59,954	$11,326,495
96	$30,676	$29,278	$59,954	$11,297,216

第8年供款共

$719,448

第8年利息

$373,284

第8年共還本金

$346,165

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$30,597	$29,357	$59,954	$11,267,859
98	$30,517	$29,437	$59,954	$11,238,422
99	$30,437	$29,517	$59,954	$11,208,906
100	$30,357	$29,597	$59,954	$11,179,309
101	$30,277	$29,677	$59,954	$11,149,632
102	$30,197	$29,757	$59,954	$11,119,875
103	$30,116	$29,838	$59,954	$11,090,037
104	$30,036	$29,919	$59,954	$11,060,119
105	$29,954	$30,000	$59,954	$11,030,119
106	$29,873	$30,081	$59,954	$11,000,039
107	$29,792	$30,162	$59,954	$10,969,876
108	$29,710	$30,244	$59,954	$10,939,632

第9年供款共

$719,448

第9年利息

$361,864

第9年共還本金

$357,584

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$29,628	$30,326	$59,954	$10,909,307
110	$29,546	$30,408	$59,954	$10,878,899
111	$29,464	$30,490	$59,954	$10,848,408
112	$29,381	$30,573	$59,954	$10,817,835
113	$29,298	$30,656	$59,954	$10,787,180
114	$29,215	$30,739	$59,954	$10,756,441
115	$29,132	$30,822	$59,954	$10,725,619
116	$29,049	$30,905	$59,954	$10,694,713
117	$28,965	$30,989	$59,954	$10,663,724
118	$28,881	$31,073	$59,954	$10,632,651
119	$28,797	$31,157	$59,954	$10,601,494
120	$28,712	$31,242	$59,954	$10,570,252

第10年供款共

$719,448

第10年利息

$350,068

第10年共還本金

$369,380

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$28,628	$31,326	$59,954	$10,538,926
122	$28,543	$31,411	$59,954	$10,507,515
123	$28,458	$31,496	$59,954	$10,476,019
124	$28,373	$31,581	$59,954	$10,444,437
125	$28,287	$31,667	$59,954	$10,412,770
126	$28,201	$31,753	$59,954	$10,381,017
127	$28,115	$31,839	$59,954	$10,349,179
128	$28,029	$31,925	$59,954	$10,317,254
129	$27,943	$32,011	$59,954	$10,285,242
130	$27,856	$32,098	$59,954	$10,253,144
131	$27,769	$32,185	$59,954	$10,220,959
132	$27,682	$32,272	$59,954	$10,188,687

第11年供款共

$719,448

第11年利息

$337,883

第11年共還本金

$381,566

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$27,594	$32,360	$59,954	$10,156,327
134	$27,507	$32,447	$59,954	$10,123,880
135	$27,419	$32,535	$59,954	$10,091,345
136	$27,331	$32,623	$59,954	$10,058,721
137	$27,242	$32,712	$59,954	$10,026,010
138	$27,154	$32,800	$59,954	$9,993,209
139	$27,065	$32,889	$59,954	$9,960,320
140	$26,976	$32,978	$59,954	$9,927,342
141	$26,887	$33,067	$59,954	$9,894,275
142	$26,797	$33,157	$59,954	$9,861,118
143	$26,707	$33,247	$59,954	$9,827,871
144	$26,617	$33,337	$59,954	$9,794,534

第12年供款共

$719,448

第12年利息

$325,295

第12年共還本金

$394,153

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$26,527	$33,427	$59,954	$9,761,107
146	$26,436	$33,518	$59,954	$9,727,589
147	$26,346	$33,608	$59,954	$9,693,981
148	$26,255	$33,699	$59,954	$9,660,281
149	$26,163	$33,791	$59,954	$9,626,490
150	$26,072	$33,882	$59,954	$9,592,608
151	$25,980	$33,974	$59,954	$9,558,634
152	$25,888	$34,066	$59,954	$9,524,568
153	$25,796	$34,158	$59,954	$9,490,410
154	$25,703	$34,251	$59,954	$9,456,159
155	$25,610	$34,344	$59,954	$9,421,815
156	$25,517	$34,437	$59,954	$9,387,379

第13年供款共

$719,448

第13年利息

$312,293

第13年共還本金

$407,155

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$25,424	$34,530	$59,954	$9,352,849
158	$25,331	$34,623	$59,954	$9,318,225
159	$25,237	$34,717	$59,954	$9,283,508
160	$25,143	$34,811	$59,954	$9,248,697
161	$25,049	$34,905	$59,954	$9,213,792
162	$24,954	$35,000	$59,954	$9,178,792
163	$24,859	$35,095	$59,954	$9,143,697
164	$24,764	$35,190	$59,954	$9,108,507
165	$24,669	$35,285	$59,954	$9,073,222
166	$24,573	$35,381	$59,954	$9,037,841
167	$24,477	$35,477	$59,954	$9,002,365
168	$24,381	$35,573	$59,954	$8,966,792

第14年供款共

$719,448

第14年利息

$298,862

第14年共還本金

$420,587

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$24,285	$35,669	$59,954	$8,931,123
170	$24,188	$35,766	$59,954	$8,895,357
171	$24,092	$35,862	$59,954	$8,859,495
172	$23,994	$35,960	$59,954	$8,823,535
173	$23,897	$36,057	$59,954	$8,787,478
174	$23,799	$36,155	$59,954	$8,751,324
175	$23,702	$36,253	$59,954	$8,715,071
176	$23,603	$36,351	$59,954	$8,678,721
177	$23,505	$36,449	$59,954	$8,642,271
178	$23,406	$36,548	$59,954	$8,605,724
179	$23,307	$36,647	$59,954	$8,569,077
180	$23,208	$36,746	$59,954	$8,532,331

第15年供款共

$719,448

第15年利息

$284,987

第15年共還本金

$434,461

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$23,108	$36,846	$59,954	$8,495,485
182	$23,009	$36,945	$59,954	$8,458,540
183	$22,909	$37,045	$59,954	$8,421,494
184	$22,808	$37,146	$59,954	$8,384,348
185	$22,708	$37,246	$59,954	$8,347,102
186	$22,607	$37,347	$59,954	$8,309,755
187	$22,506	$37,448	$59,954	$8,272,306
188	$22,404	$37,550	$59,954	$8,234,756
189	$22,302	$37,652	$59,954	$8,197,105
190	$22,200	$37,754	$59,954	$8,159,351
191	$22,098	$37,856	$59,954	$8,121,495
192	$21,996	$37,958	$59,954	$8,083,537

第16年供款共

$719,448

第16年利息

$270,655

第16年共還本金

$448,794

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$21,893	$38,061	$59,954	$8,045,476
194	$21,790	$38,164	$59,954	$8,007,312
195	$21,686	$38,268	$59,954	$7,969,044
196	$21,583	$38,371	$59,954	$7,930,673
197	$21,479	$38,475	$59,954	$7,892,198
198	$21,375	$38,579	$59,954	$7,853,619
199	$21,270	$38,684	$59,954	$7,814,935
200	$21,165	$38,789	$59,954	$7,776,146
201	$21,060	$38,894	$59,954	$7,737,253
202	$20,955	$38,999	$59,954	$7,698,254
203	$20,849	$39,105	$59,954	$7,659,149
204	$20,744	$39,210	$59,954	$7,619,939

第17年供款共

$719,448

第17年利息

$255,850

第17年共還本金

$463,599

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$20,637	$39,317	$59,954	$7,580,622
206	$20,531	$39,423	$59,954	$7,541,199
207	$20,424	$39,530	$59,954	$7,501,669
208	$20,317	$39,637	$59,954	$7,462,032
209	$20,210	$39,744	$59,954	$7,422,287
210	$20,102	$39,852	$59,954	$7,382,435
211	$19,994	$39,960	$59,954	$7,342,476
212	$19,886	$40,068	$59,954	$7,302,407
213	$19,777	$40,177	$59,954	$7,262,231
214	$19,669	$40,285	$59,954	$7,221,945
215	$19,559	$40,395	$59,954	$7,181,551
216	$19,450	$40,504	$59,954	$7,141,047

第18年供款共

$719,448

第18年利息

$240,556

第18年共還本金

$478,892

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$19,340	$40,614	$59,954	$7,100,433
218	$19,230	$40,724	$59,954	$7,059,709
219	$19,120	$40,834	$59,954	$7,018,875
220	$19,009	$40,945	$59,954	$6,977,931
221	$18,899	$41,055	$59,954	$6,936,875
222	$18,787	$41,167	$59,954	$6,895,709
223	$18,676	$41,278	$59,954	$6,854,430
224	$18,564	$41,390	$59,954	$6,813,041
225	$18,452	$41,502	$59,954	$6,771,538
226	$18,340	$41,614	$59,954	$6,729,924
227	$18,227	$41,727	$59,954	$6,688,197
228	$18,114	$41,840	$59,954	$6,646,357

第19年供款共

$719,448

第19年利息

$224,758

第19年共還本金

$494,690

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$18,001	$41,953	$59,954	$6,604,403
230	$17,887	$42,067	$59,954	$6,562,336
231	$17,773	$42,181	$59,954	$6,520,155
232	$17,659	$42,295	$59,954	$6,477,860
233	$17,544	$42,410	$59,954	$6,435,450
234	$17,429	$42,525	$59,954	$6,392,925
235	$17,314	$42,640	$59,954	$6,350,286
236	$17,199	$42,755	$59,954	$6,307,530
237	$17,083	$42,871	$59,954	$6,264,659
238	$16,967	$42,987	$59,954	$6,221,672
239	$16,850	$43,104	$59,954	$6,178,568
240	$16,734	$43,220	$59,954	$6,135,348

第20年供款共

$719,448

第20年利息

$208,439

第20年共還本金

$511,009

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$16,617	$43,337	$59,954	$6,092,010
242	$16,499	$43,455	$59,954	$6,048,555
243	$16,382	$43,573	$59,954	$6,004,983
244	$16,263	$43,691	$59,954	$5,961,292
245	$16,145	$43,809	$59,954	$5,917,484
246	$16,027	$43,928	$59,954	$5,873,556
247	$15,908	$44,046	$59,954	$5,829,510
248	$15,788	$44,166	$59,954	$5,785,344
249	$15,669	$44,285	$59,954	$5,741,058
250	$15,549	$44,405	$59,954	$5,696,653
251	$15,428	$44,526	$59,954	$5,652,128
252	$15,308	$44,646	$59,954	$5,607,481

第21年供款共

$719,448

第21年利息

$191,582

第21年共還本金

$527,866

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$15,187	$44,767	$59,954	$5,562,714
254	$15,066	$44,888	$59,954	$5,517,826
255	$14,944	$45,010	$59,954	$5,472,816
256	$14,822	$45,132	$59,954	$5,427,684
257	$14,700	$45,254	$59,954	$5,382,430
258	$14,577	$45,377	$59,954	$5,337,054
259	$14,455	$45,500	$59,954	$5,291,554
260	$14,331	$45,623	$59,954	$5,245,931
261	$14,208	$45,746	$59,954	$5,200,185
262	$14,084	$45,870	$59,954	$5,154,315
263	$13,960	$45,994	$59,954	$5,108,320
264	$13,835	$46,119	$59,954	$5,062,201

第22年供款共

$719,448

第22年利息

$174,168

第22年共還本金

$545,280

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$13,710	$46,244	$59,954	$5,015,958
266	$13,585	$46,369	$59,954	$4,969,588
267	$13,459	$46,495	$59,954	$4,923,094
268	$13,333	$46,621	$59,954	$4,876,473
269	$13,207	$46,747	$59,954	$4,829,726
270	$13,081	$46,874	$59,954	$4,782,853
271	$12,954	$47,000	$59,954	$4,735,852
272	$12,826	$47,128	$59,954	$4,688,724
273	$12,699	$47,255	$59,954	$4,641,469
274	$12,571	$47,383	$59,954	$4,594,086
275	$12,442	$47,512	$59,954	$4,546,574
276	$12,314	$47,640	$59,954	$4,498,934

第23年供款共

$719,448

第23年利息

$156,180

第23年共還本金

$563,268

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$12,185	$47,769	$59,954	$4,451,164
278	$12,055	$47,899	$59,954	$4,403,265
279	$11,926	$48,029	$59,954	$4,355,237
280	$11,795	$48,159	$59,954	$4,307,078
281	$11,665	$48,289	$59,954	$4,258,789
282	$11,534	$48,420	$59,954	$4,210,369
283	$11,403	$48,551	$59,954	$4,161,818
284	$11,272	$48,682	$59,954	$4,113,136
285	$11,140	$48,814	$59,954	$4,064,322
286	$11,008	$48,946	$59,954	$4,015,375
287	$10,875	$49,079	$59,954	$3,966,296
288	$10,742	$49,212	$59,954	$3,917,084

第24年供款共

$719,448

第24年利息

$137,599

第24年共還本金

$581,849

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$10,609	$49,345	$59,954	$3,867,739
290	$10,475	$49,479	$59,954	$3,818,260
291	$10,341	$49,613	$59,954	$3,768,647
292	$10,207	$49,747	$59,954	$3,718,900
293	$10,072	$49,882	$59,954	$3,669,018
294	$9,937	$50,017	$59,954	$3,619,001
295	$9,801	$50,153	$59,954	$3,568,848
296	$9,666	$50,288	$59,954	$3,518,560
297	$9,529	$50,425	$59,954	$3,468,135
298	$9,393	$50,561	$59,954	$3,417,574
299	$9,256	$50,698	$59,954	$3,366,876
300	$9,119	$50,835	$59,954	$3,316,041

第25年供款共

$719,448

第25年利息

$118,405

第25年共還本金

$601,044

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$8,981	$50,973	$59,954	$3,265,068
302	$8,843	$51,111	$59,954	$3,213,956
303	$8,704	$51,250	$59,954	$3,162,707
304	$8,566	$51,388	$59,954	$3,111,319
305	$8,426	$51,528	$59,954	$3,059,791
306	$8,287	$51,667	$59,954	$3,008,124
307	$8,147	$51,807	$59,954	$2,956,317
308	$8,007	$51,947	$59,954	$2,904,370
309	$7,866	$52,088	$59,954	$2,852,282
310	$7,725	$52,229	$59,954	$2,800,052
311	$7,583	$52,371	$59,954	$2,747,682
312	$7,442	$52,512	$59,954	$2,695,169

第26年供款共

$719,448

第26年利息

$98,577

第26年共還本金

$620,871

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$7,299	$52,655	$59,954	$2,642,515
314	$7,157	$52,797	$59,954	$2,589,718
315	$7,014	$52,940	$59,954	$2,536,777
316	$6,870	$53,084	$59,954	$2,483,694
317	$6,727	$53,227	$59,954	$2,430,467
318	$6,583	$53,372	$59,954	$2,377,095
319	$6,438	$53,516	$59,954	$2,323,579
320	$6,293	$53,661	$59,954	$2,269,918
321	$6,148	$53,806	$59,954	$2,216,112
322	$6,002	$53,952	$59,954	$2,162,160
323	$5,856	$54,098	$59,954	$2,108,061
324	$5,709	$54,245	$59,954	$2,053,817

第27年供款共

$719,448

第27年利息

$78,096

第27年共還本金

$641,353

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$5,562	$54,392	$59,954	$1,999,425
326	$5,415	$54,539	$59,954	$1,944,886
327	$5,267	$54,687	$59,954	$1,890,200
328	$5,119	$54,835	$59,954	$1,835,365
329	$4,971	$54,983	$59,954	$1,780,382
330	$4,822	$55,132	$59,954	$1,725,249
331	$4,673	$55,281	$59,954	$1,669,968
332	$4,523	$55,431	$59,954	$1,614,537
333	$4,373	$55,581	$59,954	$1,558,955
334	$4,222	$55,732	$59,954	$1,503,224
335	$4,071	$55,883	$59,954	$1,447,341
336	$3,920	$56,034	$59,954	$1,391,307

第28年供款共

$719,448

第28年利息

$56,938

第28年共還本金

$662,510

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$3,768	$56,186	$59,954	$1,335,121
338	$3,616	$56,338	$59,954	$1,278,783
339	$3,463	$56,491	$59,954	$1,222,292
340	$3,310	$56,644	$59,954	$1,165,648
341	$3,157	$56,797	$59,954	$1,108,851
342	$3,003	$56,951	$59,954	$1,051,900
343	$2,849	$57,105	$59,954	$994,795
344	$2,694	$57,260	$59,954	$937,536
345	$2,539	$57,415	$59,954	$880,121
346	$2,384	$57,570	$59,954	$822,550
347	$2,228	$57,726	$59,954	$764,824
348	$2,071	$57,883	$59,954	$706,941

第29年供款共

$719,448

第29年利息

$35,083

第29年共還本金

$684,365

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$1,915	$58,039	$59,954	$648,902
350	$1,757	$58,197	$59,954	$590,705
351	$1,600	$58,354	$59,954	$532,351
352	$1,442	$58,512	$59,954	$473,839
353	$1,283	$58,671	$59,954	$415,168
354	$1,124	$58,830	$59,954	$356,339
355	$965	$58,989	$59,954	$297,350
356	$805	$59,149	$59,954	$238,201
357	$645	$59,309	$59,954	$178,892
358	$484	$59,470	$59,954	$119,423
359	$323	$59,631	$59,954	$59,792
360	$162	$59,792	$59,954	$0

第30年供款共

$719,448

第30年利息

$12,507

第30年共還本金

$706,941

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$16,137,449

免责声明

笋盘推介

按揭保险费
info