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$16,224,727

每月供款
$60,625

首期

$-5,930,000

总贷款额

$13,930,000

總利息

$7,894,727

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-5,600,000

$121,248

置业成本总预算

HK$-5,600,000

首期

$-5,930,000
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

$121,248

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

thumb_up

迎海第1座最近铁路

实

511 呎

@15,264

建

663 呎

@11,765

local_fire_department 至HIT

售$780 万

实

511 呎

@15,264

建

663 呎

@11,765

售$780 万

local_fire_department 至HIT

西贡蚝涌村

thumb_up

蚝涌村

建

1,350 呎

@6,296

local_offer 低水笋价

售$850 万

建

1,350 呎

@6,296

售$850 万

local_offer 低水笋价

西贡逸珑海滙

thumb_up

**~西贡市中心两房两厅会所开扬内园池景高楼底有露台~**

实

669 呎

@12,526

local_fire_department 至HIT verified 首置必买 price_change 蚀让盘

售$838 万

实

669 呎

@12,526

售$838 万

local_fire_department 至HIT verified 首置必买 price_change 蚀让盘

KOL实拍 VR实景

沙田欣廷轩

thumb_up

新鸿基名牌两房　近铁路站方便

实

414 呎

@16,908

建

549 呎

@12,750

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

售$700 万

实

414 呎

@16,908

建

549 呎

@12,750

售$700 万

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

沙田荟荞

thumb_up

"城中绿土"覆式1房1士多房+253呎私人花园

实

507 呎

@17,751

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇

售$900 万

实

507 呎

@17,751

售$900 万

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇

马鞍山银湖天峰

thumb_up

【罕有新装修两房铁路上盖】欢迎约睇

实

541 呎

@15,490

建

711 呎

@11,786

local_fire_department 至HIT directions_run 即走 verified 首置必买 pets 爱竉必选

售$838 万

实

541 呎

@15,490

建

711 呎

@11,786

售$838 万

local_fire_department 至HIT directions_run 即走 verified 首置必买 pets 爱竉必选

马鞍山西沙村屋

thumb_up

WITH ROOF GOOD LOCATION NEAR BUS STOP

建

700 呎

@10,714

售$750 万

建

700 呎

@10,714

售$750 万

独家

KOL实拍影片

马鞍山大水坑

thumb_up

珍贵全幢连花园村屋只此一幢

实

990 呎

@8,586

建

990 呎

@8,586

real_estate_agent 罕有放盘

售$850 万

实

990 呎

@8,586

建

990 呎

@8,586

售$850 万

real_estate_agent 罕有放盘

马鞍山迎海第01期第05座

thumb_up

罕有靓则,高层全海景，特大两房套房+多用途房 (已租)

实

582 呎

@15,120

建

753 呎

@11,687

local_fire_department 至HIT verified 首置必买 pets 爱竉必选

售$880 万

实

582 呎

@15,120

建

753 呎

@11,687

售$880 万

local_fire_department 至HIT verified 首置必买 pets 爱竉必选

沙田玖珑山天珑阁

thumb_up

沙田玖珑山天珑阁

实

654 呎

@13,456

real_estate_agent 罕有放盘

售$880 万

实

654 呎

@13,456

售$880 万

real_estate_agent 罕有放盘

马鞍山迎海第02期星湾第20座

thumb_up

迎海2房半靓单位,近商场

实

496 呎

@14,718

local_fire_department 至HIT local_offer 低水笋价

售$730 万

实

496 呎

@14,718

售$730 万

local_fire_department 至HIT local_offer 低水笋价

西贡逸珑海滙第02座

thumb_up

西贡逸珑海滙

实

704 呎

@10,938

local_offer 低水笋价

售$770 万

实

704 呎

@10,938

售$770 万

local_offer 低水笋价

利率	15年	20年	25年	30年
1.000	$83,370	$64,063	$52,498	$44,804
1.500	$86,470	$67,219	$55,711	$48,075
2.000	$89,641	$70,470	$59,043	$51,488
2.500	$92,884	$73,815	$62,492	$55,040
3.000	$96,198	$77,255	$66,058	$58,729
3.250	$97,882	$79,010	$67,883	$60,624
3.500	$99,583	$80,788	$69,737	$62,552
4.000	$103,039	$84,413	$73,528	$66,504
4.500	$106,564	$88,128	$77,427	$70,581
5.000	$110,158	$91,932	$81,433	$74,779
5.500	$113,820	$95,823	$85,542	$79,093
6.000	$117,549	$99,799	$89,751	$83,517

每月供款$60,625

年期

30年

贷款金额

$13,930,000

總利息

$7,894,727

总贷款连利息

$21,824,727

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$37,727	$22,897	$60,624	$13,907,103
2	$37,665	$22,959	$60,624	$13,884,144
3	$37,603	$23,021	$60,624	$13,861,122
4	$37,541	$23,084	$60,624	$13,838,039
5	$37,478	$23,146	$60,624	$13,814,892
6	$37,415	$23,209	$60,624	$13,791,683
7	$37,352	$23,272	$60,624	$13,768,412
8	$37,289	$23,335	$60,624	$13,745,077
9	$37,226	$23,398	$60,624	$13,721,679
10	$37,163	$23,461	$60,624	$13,698,218
11	$37,099	$23,525	$60,624	$13,674,693
12	$37,036	$23,589	$60,624	$13,651,104

第1年供款共

$727,491

第1年利息

$448,595

第1年共還本金

$278,896

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$36,972	$23,653	$60,624	$13,627,452
14	$36,908	$23,717	$60,624	$13,603,735
15	$36,843	$23,781	$60,624	$13,579,954
16	$36,779	$23,845	$60,624	$13,556,109
17	$36,714	$23,910	$60,624	$13,532,199
18	$36,650	$23,975	$60,624	$13,508,225
19	$36,585	$24,039	$60,624	$13,484,185
20	$36,520	$24,105	$60,624	$13,460,081
21	$36,454	$24,170	$60,624	$13,435,911
22	$36,389	$24,235	$60,624	$13,411,676
23	$36,323	$24,301	$60,624	$13,387,375
24	$36,257	$24,367	$60,624	$13,363,008

第2年供款共

$727,491

第2年利息

$439,395

第2年共還本金

$288,096

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$36,191	$24,433	$60,624	$13,338,575
26	$36,125	$24,499	$60,624	$13,314,076
27	$36,059	$24,565	$60,624	$13,289,511
28	$35,992	$24,632	$60,624	$13,264,879
29	$35,926	$24,699	$60,624	$13,240,180
30	$35,859	$24,765	$60,624	$13,215,415
31	$35,792	$24,832	$60,624	$13,190,583
32	$35,724	$24,900	$60,624	$13,165,683
33	$35,657	$24,967	$60,624	$13,140,716
34	$35,589	$25,035	$60,624	$13,115,681
35	$35,522	$25,103	$60,624	$13,090,578
36	$35,454	$25,171	$60,624	$13,065,408

第3年供款共

$727,491

第3年利息

$429,891

第3年共還本金

$297,600

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$35,385	$25,239	$60,624	$13,040,169
38	$35,317	$25,307	$60,624	$13,014,862
39	$35,249	$25,376	$60,624	$12,989,486
40	$35,180	$25,444	$60,624	$12,964,042
41	$35,111	$25,513	$60,624	$12,938,528
42	$35,042	$25,582	$60,624	$12,912,946
43	$34,973	$25,652	$60,624	$12,887,294
44	$34,903	$25,721	$60,624	$12,861,573
45	$34,833	$25,791	$60,624	$12,835,782
46	$34,764	$25,861	$60,624	$12,809,922
47	$34,694	$25,931	$60,624	$12,783,991
48	$34,623	$26,001	$60,624	$12,757,990

第4年供款共

$727,491

第4年利息

$420,073

第4年共還本金

$307,418

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$34,553	$26,071	$60,624	$12,731,919
50	$34,482	$26,142	$60,624	$12,705,777
51	$34,411	$26,213	$60,624	$12,679,564
52	$34,340	$26,284	$60,624	$12,653,280
53	$34,269	$26,355	$60,624	$12,626,925
54	$34,198	$26,426	$60,624	$12,600,499
55	$34,126	$26,498	$60,624	$12,574,001
56	$34,055	$26,570	$60,624	$12,547,431
57	$33,983	$26,642	$60,624	$12,520,790
58	$33,910	$26,714	$60,624	$12,494,076
59	$33,838	$26,786	$60,624	$12,467,290
60	$33,766	$26,859	$60,624	$12,440,431

第5年供款共

$727,491

第5年利息

$409,932

第5年共還本金

$317,559

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$33,693	$26,931	$60,624	$12,413,500
62	$33,620	$27,004	$60,624	$12,386,496
63	$33,547	$27,077	$60,624	$12,359,418
64	$33,473	$27,151	$60,624	$12,332,267
65	$33,400	$27,224	$60,624	$12,305,043
66	$33,326	$27,298	$60,624	$12,277,745
67	$33,252	$27,372	$60,624	$12,250,373
68	$33,178	$27,446	$60,624	$12,222,927
69	$33,104	$27,520	$60,624	$12,195,406
70	$33,029	$27,595	$60,624	$12,167,811
71	$32,954	$27,670	$60,624	$12,140,141
72	$32,880	$27,745	$60,624	$12,112,397

第6年供款共

$727,491

第6年利息

$399,456

第6年共還本金

$328,035

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$32,804	$27,820	$60,624	$12,084,577
74	$32,729	$27,895	$60,624	$12,056,682
75	$32,654	$27,971	$60,624	$12,028,711
76	$32,578	$28,046	$60,624	$12,000,665
77	$32,502	$28,122	$60,624	$11,972,542
78	$32,426	$28,199	$60,624	$11,944,343
79	$32,349	$28,275	$60,624	$11,916,068
80	$32,273	$28,352	$60,624	$11,887,717
81	$32,196	$28,428	$60,624	$11,859,289
82	$32,119	$28,505	$60,624	$11,830,783
83	$32,042	$28,583	$60,624	$11,802,201
84	$31,964	$28,660	$60,624	$11,773,541

第7年供款共

$727,491

第7年利息

$388,635

第7年共還本金

$338,856

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$31,887	$28,738	$60,624	$11,744,803
86	$31,809	$28,815	$60,624	$11,715,988
87	$31,731	$28,893	$60,624	$11,687,094
88	$31,653	$28,972	$60,624	$11,658,123
89	$31,574	$29,050	$60,624	$11,629,073
90	$31,495	$29,129	$60,624	$11,599,944
91	$31,417	$29,208	$60,624	$11,570,736
92	$31,337	$29,287	$60,624	$11,541,449
93	$31,258	$29,366	$60,624	$11,512,083
94	$31,179	$29,446	$60,624	$11,482,637
95	$31,099	$29,525	$60,624	$11,453,112
96	$31,019	$29,605	$60,624	$11,423,506

第8年供款共

$727,491

第8年利息

$377,457

第8年共還本金

$350,034

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$30,939	$29,686	$60,624	$11,393,821
98	$30,858	$29,766	$60,624	$11,364,055
99	$30,778	$29,847	$60,624	$11,334,208
100	$30,697	$29,927	$60,624	$11,304,281
101	$30,616	$30,008	$60,624	$11,274,272
102	$30,534	$30,090	$60,624	$11,244,183
103	$30,453	$30,171	$60,624	$11,214,011
104	$30,371	$30,253	$60,624	$11,183,758
105	$30,289	$30,335	$60,624	$11,153,424
106	$30,207	$30,417	$60,624	$11,123,007
107	$30,125	$30,499	$60,624	$11,092,507
108	$30,042	$30,582	$60,624	$11,061,925

第9年供款共

$727,491

第9年利息

$365,909

第9年共還本金

$361,581

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$29,959	$30,665	$60,624	$11,031,260
110	$29,876	$30,748	$60,624	$11,000,512
111	$29,793	$30,831	$60,624	$10,969,681
112	$29,710	$30,915	$60,624	$10,938,766
113	$29,626	$30,998	$60,624	$10,907,768
114	$29,542	$31,082	$60,624	$10,876,686
115	$29,458	$31,167	$60,624	$10,845,519
116	$29,373	$31,251	$60,624	$10,814,268
117	$29,289	$31,336	$60,624	$10,782,933
118	$29,204	$31,420	$60,624	$10,751,512
119	$29,119	$31,506	$60,624	$10,720,006
120	$29,033	$31,591	$60,624	$10,688,416

第10年供款共

$727,491

第10年利息

$353,981

第10年共還本金

$373,509

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$28,948	$31,676	$60,624	$10,656,739
122	$28,862	$31,762	$60,624	$10,624,977
123	$28,776	$31,848	$60,624	$10,593,129
124	$28,690	$31,935	$60,624	$10,561,194
125	$28,603	$32,021	$60,624	$10,529,173
126	$28,517	$32,108	$60,624	$10,497,065
127	$28,430	$32,195	$60,624	$10,464,871
128	$28,342	$32,282	$60,624	$10,432,589
129	$28,255	$32,369	$60,624	$10,400,220
130	$28,167	$32,457	$60,624	$10,367,763
131	$28,079	$32,545	$60,624	$10,335,218
132	$27,991	$32,633	$60,624	$10,302,585

第11年供款共

$727,491

第11年利息

$341,660

第11年共還本金

$385,831

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$27,903	$32,721	$60,624	$10,269,863
134	$27,814	$32,810	$60,624	$10,237,053
135	$27,725	$32,899	$60,624	$10,204,154
136	$27,636	$32,988	$60,624	$10,171,166
137	$27,547	$33,077	$60,624	$10,138,089
138	$27,457	$33,167	$60,624	$10,104,922
139	$27,367	$33,257	$60,624	$10,071,665
140	$27,277	$33,347	$60,624	$10,038,319
141	$27,187	$33,437	$60,624	$10,004,881
142	$27,097	$33,528	$60,624	$9,971,354
143	$27,006	$33,618	$60,624	$9,937,735
144	$26,915	$33,710	$60,624	$9,904,026

第12年供款共

$727,491

第12年利息

$328,932

第12年共還本金

$398,559

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$26,823	$33,801	$60,624	$9,870,225
146	$26,732	$33,892	$60,624	$9,836,332
147	$26,640	$33,984	$60,624	$9,802,348
148	$26,548	$34,076	$60,624	$9,768,272
149	$26,456	$34,169	$60,624	$9,734,104
150	$26,363	$34,261	$60,624	$9,699,843
151	$26,270	$34,354	$60,624	$9,665,489
152	$26,177	$34,447	$60,624	$9,631,042
153	$26,084	$34,540	$60,624	$9,596,502
154	$25,991	$34,634	$60,624	$9,561,868
155	$25,897	$34,728	$60,624	$9,527,140
156	$25,803	$34,822	$60,624	$9,492,319

第13年供款共

$727,491

第13年利息

$315,784

第13年共還本金

$411,707

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$25,708	$34,916	$60,624	$9,457,403
158	$25,614	$35,010	$60,624	$9,422,393
159	$25,519	$35,105	$60,624	$9,387,287
160	$25,424	$35,200	$60,624	$9,352,087
161	$25,329	$35,296	$60,624	$9,316,791
162	$25,233	$35,391	$60,624	$9,281,400
163	$25,137	$35,487	$60,624	$9,245,913
164	$25,041	$35,583	$60,624	$9,210,330
165	$24,945	$35,680	$60,624	$9,174,650
166	$24,848	$35,776	$60,624	$9,138,874
167	$24,751	$35,873	$60,624	$9,103,001
168	$24,654	$35,970	$60,624	$9,067,030

第14年供款共

$727,491

第14年利息

$302,202

第14年共還本金

$425,288

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$24,557	$36,068	$60,624	$9,030,963
170	$24,459	$36,165	$60,624	$8,994,797
171	$24,361	$36,263	$60,624	$8,958,534
172	$24,263	$36,362	$60,624	$8,922,172
173	$24,164	$36,460	$60,624	$8,885,712
174	$24,065	$36,559	$60,624	$8,849,154
175	$23,966	$36,658	$60,624	$8,812,496
176	$23,867	$36,757	$60,624	$8,775,739
177	$23,768	$36,857	$60,624	$8,738,882
178	$23,668	$36,956	$60,624	$8,701,926
179	$23,568	$37,057	$60,624	$8,664,869
180	$23,467	$37,157	$60,624	$8,627,712

第15年供款共

$727,491

第15年利息

$288,173

第15年共還本金

$439,318

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$23,367	$37,258	$60,624	$8,590,455
182	$23,266	$37,358	$60,624	$8,553,096
183	$23,165	$37,460	$60,624	$8,515,637
184	$23,063	$37,561	$60,624	$8,478,076
185	$22,961	$37,663	$60,624	$8,440,413
186	$22,859	$37,765	$60,624	$8,402,648
187	$22,757	$37,867	$60,624	$8,364,781
188	$22,655	$37,970	$60,624	$8,326,811
189	$22,552	$38,072	$60,624	$8,288,739
190	$22,449	$38,176	$60,624	$8,250,563
191	$22,345	$38,279	$60,624	$8,212,284
192	$22,242	$38,383	$60,624	$8,173,902

第16年供款共

$727,491

第16年利息

$273,680

第16年共還本金

$453,811

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$22,138	$38,487	$60,624	$8,135,415
194	$22,033	$38,591	$60,624	$8,096,824
195	$21,929	$38,695	$60,624	$8,058,129
196	$21,824	$38,800	$60,624	$8,019,329
197	$21,719	$38,905	$60,624	$7,980,424
198	$21,614	$39,011	$60,624	$7,941,413
199	$21,508	$39,116	$60,624	$7,902,297
200	$21,402	$39,222	$60,624	$7,863,075
201	$21,296	$39,328	$60,624	$7,823,746
202	$21,189	$39,435	$60,624	$7,784,311
203	$21,083	$39,542	$60,624	$7,744,770
204	$20,975	$39,649	$60,624	$7,705,121

第17年供款共

$727,491

第17年利息

$258,710

第17年共還本金

$468,781

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$20,868	$39,756	$60,624	$7,665,365
206	$20,760	$39,864	$60,624	$7,625,501
207	$20,652	$39,972	$60,624	$7,585,529
208	$20,544	$40,080	$60,624	$7,545,449
209	$20,436	$40,189	$60,624	$7,505,260
210	$20,327	$40,297	$60,624	$7,464,963
211	$20,218	$40,407	$60,624	$7,424,556
212	$20,108	$40,516	$60,624	$7,384,040
213	$19,998	$40,626	$60,624	$7,343,414
214	$19,888	$40,736	$60,624	$7,302,678
215	$19,778	$40,846	$60,624	$7,261,832
216	$19,667	$40,957	$60,624	$7,220,875

第18年供款共

$727,491

第18年利息

$243,245

第18年共還本金

$484,245

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$19,557	$41,068	$60,624	$7,179,808
218	$19,445	$41,179	$60,624	$7,138,629
219	$19,334	$41,290	$60,624	$7,097,338
220	$19,222	$41,402	$60,624	$7,055,936
221	$19,110	$41,514	$60,624	$7,014,422
222	$18,997	$41,627	$60,624	$6,972,795
223	$18,885	$41,740	$60,624	$6,931,055
224	$18,772	$41,853	$60,624	$6,889,203
225	$18,658	$41,966	$60,624	$6,847,237
226	$18,545	$42,080	$60,624	$6,805,157
227	$18,431	$42,194	$60,624	$6,762,963
228	$18,316	$42,308	$60,624	$6,720,655

第19年供款共

$727,491

第19年利息

$227,271

第19年共還本金

$500,220

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$18,202	$42,422	$60,624	$6,678,233
230	$18,087	$42,537	$60,624	$6,635,696
231	$17,972	$42,653	$60,624	$6,593,043
232	$17,856	$42,768	$60,624	$6,550,275
233	$17,740	$42,884	$60,624	$6,507,391
234	$17,624	$43,000	$60,624	$6,464,391
235	$17,508	$43,117	$60,624	$6,421,274
236	$17,391	$43,233	$60,624	$6,378,041
237	$17,274	$43,350	$60,624	$6,334,691
238	$17,156	$43,468	$60,624	$6,291,223
239	$17,039	$43,586	$60,624	$6,247,638
240	$16,921	$43,704	$60,624	$6,203,934

第20年供款共

$727,491

第20年利息

$210,769

第20年共還本金

$516,721

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$16,802	$43,822	$60,624	$6,160,112
242	$16,684	$43,941	$60,624	$6,116,171
243	$16,565	$44,060	$60,624	$6,072,112
244	$16,445	$44,179	$60,624	$6,027,933
245	$16,326	$44,299	$60,624	$5,983,634
246	$16,206	$44,419	$60,624	$5,939,216
247	$16,085	$44,539	$60,624	$5,894,677
248	$15,965	$44,659	$60,624	$5,850,017
249	$15,844	$44,780	$60,624	$5,805,237
250	$15,723	$44,902	$60,624	$5,760,335
251	$15,601	$45,023	$60,624	$5,715,312
252	$15,479	$45,145	$60,624	$5,670,167

第21年供款共

$727,491

第21年利息

$193,724

第21年共還本金

$533,767

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$15,357	$45,268	$60,624	$5,624,899
254	$15,234	$45,390	$60,624	$5,579,509
255	$15,111	$45,513	$60,624	$5,533,996
256	$14,988	$45,636	$60,624	$5,488,360
257	$14,864	$45,760	$60,624	$5,442,600
258	$14,740	$45,884	$60,624	$5,396,716
259	$14,616	$46,008	$60,624	$5,350,708
260	$14,491	$46,133	$60,624	$5,304,575
261	$14,367	$46,258	$60,624	$5,258,317
262	$14,241	$46,383	$60,624	$5,211,934
263	$14,116	$46,509	$60,624	$5,165,426
264	$13,990	$46,635	$60,624	$5,118,791

第22年供款共

$727,491

第22年利息

$176,115

第22年共還本金

$551,376

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$13,863	$46,761	$60,624	$5,072,030
266	$13,737	$46,887	$60,624	$5,025,143
267	$13,610	$47,014	$60,624	$4,978,128
268	$13,482	$47,142	$60,624	$4,930,986
269	$13,355	$47,269	$60,624	$4,883,717
270	$13,227	$47,398	$60,624	$4,836,319
271	$13,098	$47,526	$60,624	$4,788,794
272	$12,970	$47,655	$60,624	$4,741,139
273	$12,841	$47,784	$60,624	$4,693,355
274	$12,711	$47,913	$60,624	$4,645,442
275	$12,581	$48,043	$60,624	$4,597,399
276	$12,451	$48,173	$60,624	$4,549,226

第23年供款共

$727,491

第23年利息

$157,926

第23年共還本金

$569,565

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$12,321	$48,303	$60,624	$4,500,923
278	$12,190	$48,434	$60,624	$4,452,489
279	$12,059	$48,565	$60,624	$4,403,923
280	$11,927	$48,697	$60,624	$4,355,226
281	$11,795	$48,829	$60,624	$4,306,398
282	$11,663	$48,961	$60,624	$4,257,437
283	$11,531	$49,094	$60,624	$4,208,343
284	$11,398	$49,227	$60,624	$4,159,116
285	$11,264	$49,360	$60,624	$4,109,756
286	$11,131	$49,494	$60,624	$4,060,263
287	$10,997	$49,628	$60,624	$4,010,635
288	$10,862	$49,762	$60,624	$3,960,873

第24年供款共

$727,491

第24年利息

$139,137

第24年共還本金

$588,354

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$10,727	$49,897	$60,624	$3,910,976
290	$10,592	$50,032	$60,624	$3,860,944
291	$10,457	$50,168	$60,624	$3,810,776
292	$10,321	$50,303	$60,624	$3,760,473
293	$10,185	$50,440	$60,624	$3,710,033
294	$10,048	$50,576	$60,624	$3,659,457
295	$9,911	$50,713	$60,624	$3,608,744
296	$9,774	$50,851	$60,624	$3,557,893
297	$9,636	$50,988	$60,624	$3,506,905
298	$9,498	$51,126	$60,624	$3,455,779
299	$9,359	$51,265	$60,624	$3,404,514
300	$9,221	$51,404	$60,624	$3,353,110

第25年供款共

$727,491

第25年利息

$119,728

第25年共還本金

$607,763

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$9,081	$51,543	$60,624	$3,301,567
302	$8,942	$51,682	$60,624	$3,249,885
303	$8,802	$51,822	$60,624	$3,198,062
304	$8,661	$51,963	$60,624	$3,146,100
305	$8,521	$52,104	$60,624	$3,093,996
306	$8,380	$52,245	$60,624	$3,041,751
307	$8,238	$52,386	$60,624	$2,989,365
308	$8,096	$52,528	$60,624	$2,936,837
309	$7,954	$52,670	$60,624	$2,884,167
310	$7,811	$52,813	$60,624	$2,831,354
311	$7,668	$52,956	$60,624	$2,778,398
312	$7,525	$53,099	$60,624	$2,725,298

第26年供款共

$727,491

第26年利息

$99,679

第26年共還本金

$627,812

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$7,381	$53,243	$60,624	$2,672,055
314	$7,237	$53,387	$60,624	$2,618,668
315	$7,092	$53,532	$60,624	$2,565,136
316	$6,947	$53,677	$60,624	$2,511,459
317	$6,802	$53,822	$60,624	$2,457,636
318	$6,656	$53,968	$60,624	$2,403,668
319	$6,510	$54,114	$60,624	$2,349,554
320	$6,363	$54,261	$60,624	$2,295,293
321	$6,216	$54,408	$60,624	$2,240,885
322	$6,069	$54,555	$60,624	$2,186,330
323	$5,921	$54,703	$60,624	$2,131,627
324	$5,773	$54,851	$60,624	$2,076,776

第27年供款共

$727,491

第27年利息

$78,969

第27年共還本金

$648,522

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$5,625	$55,000	$60,624	$2,021,776
326	$5,476	$55,149	$60,624	$1,966,628
327	$5,326	$55,298	$60,624	$1,911,330
328	$5,177	$55,448	$60,624	$1,855,882
329	$5,026	$55,598	$60,624	$1,800,284
330	$4,876	$55,748	$60,624	$1,744,536
331	$4,725	$55,899	$60,624	$1,688,636
332	$4,573	$56,051	$60,624	$1,632,585
333	$4,422	$56,203	$60,624	$1,576,383
334	$4,269	$56,355	$60,624	$1,520,028
335	$4,117	$56,507	$60,624	$1,463,520
336	$3,964	$56,661	$60,624	$1,406,860

第28年供款共

$727,491

第28年利息

$57,575

第28年共還本金

$669,916

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$3,810	$56,814	$60,624	$1,350,046
338	$3,656	$56,968	$60,624	$1,293,078
339	$3,502	$57,122	$60,624	$1,235,956
340	$3,347	$57,277	$60,624	$1,178,679
341	$3,192	$57,432	$60,624	$1,121,247
342	$3,037	$57,588	$60,624	$1,063,660
343	$2,881	$57,743	$60,624	$1,005,916
344	$2,724	$57,900	$60,624	$948,016
345	$2,568	$58,057	$60,624	$889,959
346	$2,410	$58,214	$60,624	$831,746
347	$2,253	$58,372	$60,624	$773,374
348	$2,095	$58,530	$60,624	$714,844

第29年供款共

$727,491

第29年利息

$35,475

第29年共還本金

$692,016

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$1,936	$58,688	$60,624	$656,156
350	$1,777	$58,847	$60,624	$597,309
351	$1,618	$59,007	$60,624	$538,302
352	$1,458	$59,166	$60,624	$479,136
353	$1,298	$59,327	$60,624	$419,809
354	$1,137	$59,487	$60,624	$360,322
355	$976	$59,648	$60,624	$300,674
356	$814	$59,810	$60,624	$240,864
357	$652	$59,972	$60,624	$180,892
358	$490	$60,134	$60,624	$120,758
359	$327	$60,297	$60,624	$60,460
360	$164	$60,460	$60,624	$0

第30年供款共

$727,491

第30年利息

$12,647

第30年共還本金

$714,844

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$16,224,727

免责声明

笋盘推介

按揭保险费
info