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$16,611,649

每月供款
$61,894

首期

$-6,000,000

总贷款额

$14,000,000

總利息

$8,281,649

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-5,670,000

$123,787

置业成本总预算

HK$-5,670,000

首期

$-6,000,000
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

$123,787

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

西贡逸珑园

thumb_up

西贡低密度屋苑地下特色单位

实

538 呎

@14,498

directions_run 即走 real_estate_agent 罕有放盘 local_offer 低水笋价 pets 爱竉必选

售$780 万

实

538 呎

@14,498

售$780 万

directions_run 即走 real_estate_agent 罕有放盘 local_offer 低水笋价 pets 爱竉必选

VR实景

马鞍山海柏花园第01座

thumb_up

海柏花园 **高层海景靓装修,两房两厅,即买即用**

实

424 呎

@16,509

建

573 呎

@12,216

local_fire_department 至HIT verified 首置必买

售$700 万

实

424 呎

@16,509

建

573 呎

@12,216

售$700 万

local_fire_department 至HIT verified 首置必买

西贡相思湾

thumb_up

CLEAR WATER BAY VILLAGE HOUSE

建

1,350 呎

@6,667

local_fire_department 至HIT hotel_class 楼王

售$900 万

建

1,350 呎

@6,667

售$900 万

local_fire_department 至HIT hotel_class 楼王

马鞍山马鞍山中心第02座

thumb_up

马鞍山中心全新装修三房间隔实用

实

522 呎

@14,368

建

701 呎

@10,699

real_estate_agent 罕有放盘

售$750 万

实

522 呎

@14,368

建

701 呎

@10,699

售$750 万

real_estate_agent 罕有放盘

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

独家

KOL实拍

马鞍山银湖天峰第05座

thumb_up

【独家号外】问鼎银湖最高质2房，光厕梗厨极高层

实

572 呎

@15,385

建

752 呎

@11,702

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 price_change 蚀让盘

售$880 万

实

572 呎

@15,385

建

752 呎

@11,702

售$880 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 price_change 蚀让盘

马鞍山海柏花园第03座

thumb_up

马鞍山海柏花园上盖物业

实

567 呎

@15,168

建

757 呎

@11,361

local_fire_department 至HIT

售$860 万

实

567 呎

@15,168

建

757 呎

@11,361

售$860 万

local_fire_department 至HIT

沙田帝堡城第06座

thumb_up

罕有玻璃屋连天台　新鸿基名牌两房

实

580 呎

@13,448

建

726 呎

@10,744

local_fire_department 至HIT hotel_class 楼王

售$780 万

实

580 呎

@13,448

建

726 呎

@10,744

售$780 万

local_fire_department 至HIT hotel_class 楼王

沙田晴碧花园

thumb_up

晴碧花园罕有极高层三房套大单位笋盘,3分钟地铁站,交通便利,靓校网

实

677 呎

@11,226

建

879 呎

@8,646

real_estate_agent 罕有放盘 hotel_class 楼王 pets 爱竉必选

售$760 万

实

677 呎

@11,226

建

879 呎

@8,646

售$760 万

real_estate_agent 罕有放盘 hotel_class 楼王 pets 爱竉必选

马鞍山迎海第02期星湾第21座

thumb_up

马铁上盖环境舒适

实

497 呎

@14,487

local_fire_department 至HIT

售$720 万

实

497 呎

@14,487

售$720 万

local_fire_department 至HIT

沙田碧涛花园

thumb_up

碧涛花园【仲有大精选笋盘】

实

646 呎

@10,836

建

953 呎

@7,345

local_fire_department 至HIT

售$700 万

实

646 呎

@10,836

建

953 呎

@7,345

售$700 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$83,789	$64,385	$52,762	$45,030
1.500	$86,904	$67,556	$55,991	$48,317
2.000	$90,091	$70,824	$59,340	$51,747
2.500	$93,350	$74,186	$62,806	$55,317
3.000	$96,681	$77,644	$66,390	$59,025
3.375	$99,226	$80,298	$69,152	$61,893
3.500	$100,084	$81,194	$70,087	$62,866
4.000	$103,556	$84,837	$73,897	$66,838
4.500	$107,099	$88,571	$77,817	$70,936
5.000	$110,711	$92,394	$81,843	$75,155
5.500	$114,392	$96,304	$85,972	$79,490
6.000	$118,140	$100,300	$90,202	$83,937

每月供款$61,894

年期

30年

贷款金额

$14,000,000

總利息

$8,281,649

总贷款连利息

$22,281,649

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$39,375	$22,518	$61,893	$13,977,482
2	$39,312	$22,582	$61,893	$13,954,900
3	$39,248	$22,645	$61,893	$13,932,254
4	$39,184	$22,709	$61,893	$13,909,545
5	$39,121	$22,773	$61,893	$13,886,773
6	$39,057	$22,837	$61,893	$13,863,936
7	$38,992	$22,901	$61,893	$13,841,034
8	$38,928	$22,966	$61,893	$13,818,069
9	$38,863	$23,030	$61,893	$13,795,039
10	$38,799	$23,095	$61,893	$13,771,944
11	$38,734	$23,160	$61,893	$13,748,784
12	$38,668	$23,225	$61,893	$13,725,559

第1年供款共

$742,722

第1年利息

$468,281

第1年共還本金

$274,441

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$38,603	$23,290	$61,893	$13,702,269
14	$38,538	$23,356	$61,893	$13,678,913
15	$38,472	$23,422	$61,893	$13,655,491
16	$38,406	$23,487	$61,893	$13,632,004
17	$38,340	$23,553	$61,893	$13,608,450
18	$38,274	$23,620	$61,893	$13,584,831
19	$38,207	$23,686	$61,893	$13,561,145
20	$38,141	$23,753	$61,893	$13,537,392
21	$38,074	$23,820	$61,893	$13,513,572
22	$38,007	$23,887	$61,893	$13,489,686
23	$37,940	$23,954	$61,893	$13,465,732
24	$37,872	$24,021	$61,893	$13,441,711

第2年供款共

$742,722

第2年利息

$458,874

第2年共還本金

$283,848

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$37,805	$24,089	$61,893	$13,417,622
26	$37,737	$24,156	$61,893	$13,393,466
27	$37,669	$24,224	$61,893	$13,369,241
28	$37,601	$24,292	$61,893	$13,344,949
29	$37,533	$24,361	$61,893	$13,320,588
30	$37,464	$24,429	$61,893	$13,296,159
31	$37,395	$24,498	$61,893	$13,271,661
32	$37,327	$24,567	$61,893	$13,247,094
33	$37,257	$24,636	$61,893	$13,222,458
34	$37,188	$24,705	$61,893	$13,197,753
35	$37,119	$24,775	$61,893	$13,172,978
36	$37,049	$24,844	$61,893	$13,148,133

第3年供款共

$742,722

第3年利息

$449,144

第3年共還本金

$293,578

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$36,979	$24,914	$61,893	$13,123,219
38	$36,909	$24,984	$61,893	$13,098,235
39	$36,839	$25,055	$61,893	$13,073,180
40	$36,768	$25,125	$61,893	$13,048,055
41	$36,698	$25,196	$61,893	$13,022,859
42	$36,627	$25,267	$61,893	$12,997,592
43	$36,556	$25,338	$61,893	$12,972,254
44	$36,484	$25,409	$61,893	$12,946,845
45	$36,413	$25,480	$61,893	$12,921,365
46	$36,341	$25,552	$61,893	$12,895,813
47	$36,269	$25,624	$61,893	$12,870,189
48	$36,197	$25,696	$61,893	$12,844,493

第4年供款共

$742,722

第4年利息

$439,081

第4年共還本金

$303,640

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$36,125	$25,768	$61,893	$12,818,725
50	$36,053	$25,841	$61,893	$12,792,884
51	$35,980	$25,913	$61,893	$12,766,970
52	$35,907	$25,986	$61,893	$12,740,984
53	$35,834	$26,059	$61,893	$12,714,924
54	$35,761	$26,133	$61,893	$12,688,792
55	$35,687	$26,206	$61,893	$12,662,585
56	$35,614	$26,280	$61,893	$12,636,305
57	$35,540	$26,354	$61,893	$12,609,952
58	$35,465	$26,428	$61,893	$12,583,524
59	$35,391	$26,502	$61,893	$12,557,021
60	$35,317	$26,577	$61,893	$12,530,444

第5年供款共

$742,722

第5年利息

$428,673

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	$35,242	$26,652	$61,893	$12,503,793
62	$35,167	$26,727	$61,893	$12,477,066
63	$35,092	$26,802	$61,893	$12,450,265
64	$35,016	$26,877	$61,893	$12,423,387
65	$34,941	$26,953	$61,893	$12,396,435
66	$34,865	$27,028	$61,893	$12,369,406
67	$34,789	$27,105	$61,893	$12,342,302
68	$34,713	$27,181	$61,893	$12,315,121
69	$34,636	$27,257	$61,893	$12,287,864
70	$34,560	$27,334	$61,893	$12,260,530
71	$34,483	$27,411	$61,893	$12,233,119
72	$34,406	$27,488	$61,893	$12,205,631

第6年供款共

$742,722

第6年利息

$417,909

第6年共還本金

$324,813

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$34,328	$27,565	$61,893	$12,178,066
74	$34,251	$27,643	$61,893	$12,150,424
75	$34,173	$27,720	$61,893	$12,122,703
76	$34,095	$27,798	$61,893	$12,094,905
77	$34,017	$27,877	$61,893	$12,067,028
78	$33,939	$27,955	$61,893	$12,039,073
79	$33,860	$28,034	$61,893	$12,011,040
80	$33,781	$28,112	$61,893	$11,982,927
81	$33,702	$28,191	$61,893	$11,954,736
82	$33,623	$28,271	$61,893	$11,926,465
83	$33,543	$28,350	$61,893	$11,898,115
84	$33,463	$28,430	$61,893	$11,869,685

第7年供款共

$742,722

第7年利息

$406,775

第7年共還本金

$335,947

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$33,383	$28,510	$61,893	$11,841,175
86	$33,303	$28,590	$61,893	$11,812,585
87	$33,223	$28,671	$61,893	$11,783,914
88	$33,142	$28,751	$61,893	$11,755,163
89	$33,061	$28,832	$61,893	$11,726,331
90	$32,980	$28,913	$61,893	$11,697,418
91	$32,899	$28,994	$61,893	$11,668,423
92	$32,817	$29,076	$61,893	$11,639,347
93	$32,736	$29,158	$61,893	$11,610,189
94	$32,654	$29,240	$61,893	$11,580,950
95	$32,571	$29,322	$61,893	$11,551,627
96	$32,489	$29,405	$61,893	$11,522,223

第8年供款共

$742,722

第8年利息

$395,260

第8年共還本金

$347,462

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$32,406	$29,487	$61,893	$11,492,736
98	$32,323	$29,570	$61,893	$11,463,166
99	$32,240	$29,653	$61,893	$11,433,512
100	$32,157	$29,737	$61,893	$11,403,776
101	$32,073	$29,820	$61,893	$11,373,955
102	$31,989	$29,904	$61,893	$11,344,051
103	$31,905	$29,988	$61,893	$11,314,063
104	$31,821	$30,073	$61,893	$11,283,990
105	$31,736	$30,157	$61,893	$11,253,833
106	$31,651	$30,242	$61,893	$11,223,591
107	$31,566	$30,327	$61,893	$11,193,264
108	$31,481	$30,412	$61,893	$11,162,851

第9年供款共

$742,722

第9年利息

$383,350

第9年共還本金

$359,372

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$31,396	$30,498	$61,893	$11,132,353
110	$31,310	$30,584	$61,893	$11,101,769
111	$31,224	$30,670	$61,893	$11,071,100
112	$31,137	$30,756	$61,893	$11,040,344
113	$31,051	$30,843	$61,893	$11,009,501
114	$30,964	$30,929	$61,893	$10,978,572
115	$30,877	$31,016	$61,893	$10,947,556
116	$30,790	$31,103	$61,893	$10,916,452
117	$30,703	$31,191	$61,893	$10,885,261
118	$30,615	$31,279	$61,893	$10,853,983
119	$30,527	$31,367	$61,893	$10,822,616
120	$30,439	$31,455	$61,893	$10,791,161

第10年供款共

$742,722

第10年利息

$371,032

第10年共還本金

$371,690

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$30,350	$31,543	$61,893	$10,759,618
122	$30,261	$31,632	$61,893	$10,727,986
123	$30,172	$31,721	$61,893	$10,696,265
124	$30,083	$31,810	$61,893	$10,664,455
125	$29,994	$31,900	$61,893	$10,632,555
126	$29,904	$31,989	$61,893	$10,600,565
127	$29,814	$32,079	$61,893	$10,568,486
128	$29,724	$32,170	$61,893	$10,536,316
129	$29,633	$32,260	$61,893	$10,504,056
130	$29,543	$32,351	$61,893	$10,471,706
131	$29,452	$32,442	$61,893	$10,439,264
132	$29,360	$32,533	$61,893	$10,406,731

第11年供款共

$742,722

第11年利息

$358,291

第11年共還本金

$384,430

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$29,269	$32,625	$61,893	$10,374,106
134	$29,177	$32,716	$61,893	$10,341,390
135	$29,085	$32,808	$61,893	$10,308,582
136	$28,993	$32,901	$61,893	$10,275,681
137	$28,900	$32,993	$61,893	$10,242,688
138	$28,808	$33,086	$61,893	$10,209,602
139	$28,715	$33,179	$61,893	$10,176,423
140	$28,621	$33,272	$61,893	$10,143,151
141	$28,528	$33,366	$61,893	$10,109,785
142	$28,434	$33,460	$61,893	$10,076,325
143	$28,340	$33,554	$61,893	$10,042,771
144	$28,245	$33,648	$61,893	$10,009,123

第12年供款共

$742,722

第12年利息

$345,114

第12年共還本金

$397,608

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$28,151	$33,743	$61,893	$9,975,380
146	$28,056	$33,838	$61,893	$9,941,543
147	$27,961	$33,933	$61,893	$9,907,610
148	$27,865	$34,028	$61,893	$9,873,581
149	$27,769	$34,124	$61,893	$9,839,457
150	$27,673	$34,220	$61,893	$9,805,237
151	$27,577	$34,316	$61,893	$9,770,921
152	$27,481	$34,413	$61,893	$9,736,508
153	$27,384	$34,510	$61,893	$9,701,999
154	$27,287	$34,607	$61,893	$9,667,392
155	$27,190	$34,704	$61,893	$9,632,688
156	$27,092	$34,802	$61,893	$9,597,887

第13年供款共

$742,722

第13年利息

$331,485

第13年共還本金

$411,236

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$26,994	$34,899	$61,893	$9,562,987
158	$26,896	$34,998	$61,893	$9,527,990
159	$26,797	$35,096	$61,893	$9,492,894
160	$26,699	$35,195	$61,893	$9,457,699
161	$26,600	$35,294	$61,893	$9,422,405
162	$26,501	$35,393	$61,893	$9,387,013
163	$26,401	$35,492	$61,893	$9,351,520
164	$26,301	$35,592	$61,893	$9,315,928
165	$26,201	$35,692	$61,893	$9,280,235
166	$26,101	$35,793	$61,893	$9,244,442
167	$26,000	$35,893	$61,893	$9,208,549
168	$25,899	$35,994	$61,893	$9,172,555

第14年供款共

$742,722

第14年利息

$317,389

第14年共還本金

$425,332

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$25,798	$36,096	$61,893	$9,136,459
170	$25,696	$36,197	$61,893	$9,100,262
171	$25,594	$36,299	$61,893	$9,063,963
172	$25,492	$36,401	$61,893	$9,027,562
173	$25,390	$36,503	$61,893	$8,991,058
174	$25,287	$36,606	$61,893	$8,954,452
175	$25,184	$36,709	$61,893	$8,917,743
176	$25,081	$36,812	$61,893	$8,880,931
177	$24,978	$36,916	$61,893	$8,844,015
178	$24,874	$37,020	$61,893	$8,806,995
179	$24,770	$37,124	$61,893	$8,769,871
180	$24,665	$37,228	$61,893	$8,732,643

第15年供款共

$742,722

第15年利息

$302,810

第15年共還本金

$439,911

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$24,561	$37,333	$61,893	$8,695,310
182	$24,456	$37,438	$61,893	$8,657,872
183	$24,350	$37,543	$61,893	$8,620,329
184	$24,245	$37,649	$61,893	$8,582,680
185	$24,139	$37,755	$61,893	$8,544,926
186	$24,033	$37,861	$61,893	$8,507,065
187	$23,926	$37,967	$61,893	$8,469,097
188	$23,819	$38,074	$61,893	$8,431,023
189	$23,712	$38,181	$61,893	$8,392,842
190	$23,605	$38,289	$61,893	$8,354,554
191	$23,497	$38,396	$61,893	$8,316,157
192	$23,389	$38,504	$61,893	$8,277,653

第16年供款共

$742,722

第16年利息

$287,731

第16年共還本金

$454,990

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$23,281	$38,613	$61,893	$8,239,040
194	$23,172	$38,721	$61,893	$8,200,319
195	$23,063	$38,830	$61,893	$8,161,489
196	$22,954	$38,939	$61,893	$8,122,550
197	$22,845	$39,049	$61,893	$8,083,501
198	$22,735	$39,159	$61,893	$8,044,342
199	$22,625	$39,269	$61,893	$8,005,074
200	$22,514	$39,379	$61,893	$7,965,695
201	$22,404	$39,490	$61,893	$7,926,205
202	$22,292	$39,601	$61,893	$7,886,604
203	$22,181	$39,712	$61,893	$7,846,891
204	$22,069	$39,824	$61,893	$7,807,067

第17年供款共

$742,722

第17年利息

$272,136

第17年共還本金

$470,586

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$21,957	$39,936	$61,893	$7,767,131
206	$21,845	$40,048	$61,893	$7,727,083
207	$21,732	$40,161	$61,893	$7,686,921
208	$21,619	$40,274	$61,893	$7,646,647
209	$21,506	$40,387	$61,893	$7,606,260
210	$21,393	$40,501	$61,893	$7,565,759
211	$21,279	$40,615	$61,893	$7,525,145
212	$21,164	$40,729	$61,893	$7,484,416
213	$21,050	$40,844	$61,893	$7,443,572
214	$20,935	$40,958	$61,893	$7,402,614
215	$20,820	$41,074	$61,893	$7,361,540
216	$20,704	$41,189	$61,893	$7,320,351

第18年供款共

$742,722

第18年利息

$256,005

第18年共還本金

$486,716

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$20,588	$41,305	$61,893	$7,279,046
218	$20,472	$41,421	$61,893	$7,237,625
219	$20,356	$41,538	$61,893	$7,196,087
220	$20,239	$41,654	$61,893	$7,154,433
221	$20,122	$41,772	$61,893	$7,112,661
222	$20,004	$41,889	$61,893	$7,070,772
223	$19,887	$42,007	$61,893	$7,028,765
224	$19,768	$42,125	$61,893	$6,986,640
225	$19,650	$42,244	$61,893	$6,944,396
226	$19,531	$42,362	$61,893	$6,902,034
227	$19,412	$42,481	$61,893	$6,859,552
228	$19,292	$42,601	$61,893	$6,816,951

第19年供款共

$742,722

第19年利息

$239,322

第19年共還本金

$503,399

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$19,173	$42,721	$61,893	$6,774,231
230	$19,053	$42,841	$61,893	$6,731,390
231	$18,932	$42,961	$61,893	$6,688,428
232	$18,811	$43,082	$61,893	$6,645,346
233	$18,690	$43,203	$61,893	$6,602,143
234	$18,569	$43,325	$61,893	$6,558,818
235	$18,447	$43,447	$61,893	$6,515,371
236	$18,324	$43,569	$61,893	$6,471,802
237	$18,202	$43,692	$61,893	$6,428,110
238	$18,079	$43,814	$61,893	$6,384,296
239	$17,956	$43,938	$61,893	$6,340,358
240	$17,832	$44,061	$61,893	$6,296,297

第20年供款共

$742,722

第20年利息

$222,067

第20年共還本金

$520,654

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$17,708	$44,185	$61,893	$6,252,112
242	$17,584	$44,309	$61,893	$6,207,803
243	$17,459	$44,434	$61,893	$6,163,369
244	$17,334	$44,559	$61,893	$6,118,810
245	$17,209	$44,684	$61,893	$6,074,125
246	$17,083	$44,810	$61,893	$6,029,315
247	$16,957	$44,936	$61,893	$5,984,379
248	$16,831	$45,062	$61,893	$5,939,317
249	$16,704	$45,189	$61,893	$5,894,128
250	$16,577	$45,316	$61,893	$5,848,811
251	$16,450	$45,444	$61,893	$5,803,368
252	$16,322	$45,571	$61,893	$5,757,796

第21年供款共

$742,722

第21年利息

$204,221

第21年共還本金

$538,501

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$16,194	$45,700	$61,893	$5,712,097
254	$16,065	$45,828	$61,893	$5,666,268
255	$15,936	$45,957	$61,893	$5,620,311
256	$15,807	$46,086	$61,893	$5,574,225
257	$15,678	$46,216	$61,893	$5,528,009
258	$15,548	$46,346	$61,893	$5,481,663
259	$15,417	$46,476	$61,893	$5,435,187
260	$15,286	$46,607	$61,893	$5,388,580
261	$15,155	$46,738	$61,893	$5,341,842
262	$15,024	$46,870	$61,893	$5,294,972
263	$14,892	$47,001	$61,893	$5,247,971
264	$14,760	$47,134	$61,893	$5,200,837

第22年供款共

$742,722

第22年利息

$185,763

第22年共還本金

$556,959

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$14,627	$47,266	$61,893	$5,153,571
266	$14,494	$47,399	$61,893	$5,106,172
267	$14,361	$47,532	$61,893	$5,058,640
268	$14,227	$47,666	$61,893	$5,010,974
269	$14,093	$47,800	$61,893	$4,963,174
270	$13,959	$47,935	$61,893	$4,915,239
271	$13,824	$48,069	$61,893	$4,867,170
272	$13,689	$48,205	$61,893	$4,818,965
273	$13,553	$48,340	$61,893	$4,770,625
274	$13,417	$48,476	$61,893	$4,722,149
275	$13,281	$48,612	$61,893	$4,673,536
276	$13,144	$48,749	$61,893	$4,624,787

第23年供款共

$742,722

第23年利息

$166,672

第23年共還本金

$576,050

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$13,007	$48,886	$61,893	$4,575,901
278	$12,870	$49,024	$61,893	$4,526,877
279	$12,732	$49,162	$61,893	$4,477,716
280	$12,594	$49,300	$61,893	$4,428,416
281	$12,455	$49,439	$61,893	$4,378,977
282	$12,316	$49,578	$61,893	$4,329,400
283	$12,176	$49,717	$61,893	$4,279,683
284	$12,037	$49,857	$61,893	$4,229,826
285	$11,896	$49,997	$61,893	$4,179,829
286	$11,756	$50,138	$61,893	$4,129,691
287	$11,615	$50,279	$61,893	$4,079,412
288	$11,473	$50,420	$61,893	$4,028,992

第24年供款共

$742,722

第24年利息

$146,926

第24年共還本金

$595,795

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$11,332	$50,562	$61,893	$3,978,430
290	$11,189	$50,704	$61,893	$3,927,726
291	$11,047	$50,847	$61,893	$3,876,879
292	$10,904	$50,990	$61,893	$3,825,890
293	$10,760	$51,133	$61,893	$3,774,756
294	$10,617	$51,277	$61,893	$3,723,479
295	$10,472	$51,421	$61,893	$3,672,058
296	$10,328	$51,566	$61,893	$3,620,492
297	$10,183	$51,711	$61,893	$3,568,782
298	$10,037	$51,856	$61,893	$3,516,925
299	$9,891	$52,002	$61,893	$3,464,923
300	$9,745	$52,148	$61,893	$3,412,775

第25年供款共

$742,722

第25年利息

$126,504

第25年共還本金

$616,217

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$9,598	$52,295	$61,893	$3,360,480
302	$9,451	$52,442	$61,893	$3,308,038
303	$9,304	$52,590	$61,893	$3,255,448
304	$9,156	$52,738	$61,893	$3,202,711
305	$9,008	$52,886	$61,893	$3,149,825
306	$8,859	$53,035	$61,893	$3,096,790
307	$8,710	$53,184	$61,893	$3,043,606
308	$8,560	$53,333	$61,893	$2,990,273
309	$8,410	$53,483	$61,893	$2,936,790
310	$8,260	$53,634	$61,893	$2,883,156
311	$8,109	$53,785	$61,893	$2,829,371
312	$7,958	$53,936	$61,893	$2,775,436

第26年供款共

$742,722

第26年利息

$105,382

第26年共還本金

$637,339

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$7,806	$54,088	$61,893	$2,721,348
314	$7,654	$54,240	$61,893	$2,667,108
315	$7,501	$54,392	$61,893	$2,612,716
316	$7,348	$54,545	$61,893	$2,558,171
317	$7,195	$54,699	$61,893	$2,503,472
318	$7,041	$54,852	$61,893	$2,448,620
319	$6,887	$55,007	$61,893	$2,393,613
320	$6,732	$55,161	$61,893	$2,338,452
321	$6,577	$55,317	$61,893	$2,283,135
322	$6,421	$55,472	$61,893	$2,227,663
323	$6,265	$55,628	$61,893	$2,172,035
324	$6,109	$55,785	$61,893	$2,116,250

第27年供款共

$742,722

第27年利息

$83,536

第27年共還本金

$659,185

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$5,952	$55,942	$61,893	$2,060,309
326	$5,795	$56,099	$61,893	$2,004,210
327	$5,637	$56,257	$61,893	$1,947,953
328	$5,479	$56,415	$61,893	$1,891,538
329	$5,320	$56,574	$61,893	$1,834,965
330	$5,161	$56,733	$61,893	$1,778,232
331	$5,001	$56,892	$61,893	$1,721,340
332	$4,841	$57,052	$61,893	$1,664,288
333	$4,681	$57,213	$61,893	$1,607,075
334	$4,520	$57,374	$61,893	$1,549,701
335	$4,359	$57,535	$61,893	$1,492,167
336	$4,197	$57,697	$61,893	$1,434,470

第28年供款共

$742,722

第28年利息

$60,941

第28年共還本金

$681,780

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$4,034	$57,859	$61,893	$1,376,611
338	$3,872	$58,022	$61,893	$1,318,589
339	$3,709	$58,185	$61,893	$1,260,404
340	$3,545	$58,349	$61,893	$1,202,055
341	$3,381	$58,513	$61,893	$1,143,543
342	$3,216	$58,677	$61,893	$1,084,866
343	$3,051	$58,842	$61,893	$1,026,023
344	$2,886	$59,008	$61,893	$967,015
345	$2,720	$59,174	$61,893	$907,842
346	$2,553	$59,340	$61,893	$848,502
347	$2,386	$59,507	$61,893	$788,995
348	$2,219	$59,674	$61,893	$729,320

第29年供款共

$742,722

第29年利息

$37,572

第29年共還本金

$705,150

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,051	$59,842	$61,893	$669,478
350	$1,883	$60,011	$61,893	$609,467
351	$1,714	$60,179	$61,893	$549,288
352	$1,545	$60,349	$61,893	$488,939
353	$1,375	$60,518	$61,893	$428,421
354	$1,205	$60,689	$61,893	$367,732
355	$1,034	$60,859	$61,893	$306,873
356	$863	$61,030	$61,893	$245,843
357	$691	$61,202	$61,893	$184,641
358	$519	$61,374	$61,893	$123,267
359	$347	$61,547	$61,893	$61,720
360	$174	$61,720	$61,893	$0

第30年供款共

$742,722

第30年利息

$13,402

第30年共還本金

$729,320

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$16,611,649

免责声明

笋盘推介

按揭保险费
info