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$50,626,077

每月供款
$308,045

首期

$-60,600,000

总贷款额

$68,600,000

總利息

$42,296,077

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-60,270,000

$616,089

置业成本总预算

HK$-60,270,000

首期

$-60,600,000
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

$616,089

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

VR实景

马鞍山翠拥华庭

thumb_up

清幽[高实用]3房(1套房)连工人房[专属屋苑邨巴]免费接驳[钻石山],[新港城]&[大学站].

实

765 呎

@11,477

建

988 呎

@8,887

local_fire_department 至HIT

售$878 万

实

765 呎

@11,477

建

988 呎

@8,887

售$878 万

local_fire_department 至HIT

沙田玖珑山日珑阁

thumb_up

🌿傪質筸尤🌟誠意還價即成 [正南] 凤凰楼🦚方正實用-特高樓底 [ 特大一房两厅 ].

实

467 呎

@16,381

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 local_offer 低水笋价

售$765 万

实

467 呎

@16,381

售$765 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 local_offer 低水笋价

沙田柏傲庄 II 第06B座

thumb_up

柏傲庄 II 第06B座

实

334 呎

@23,653

hotel_class 楼王

售$790 万

实

334 呎

@23,653

售$790 万

hotel_class 楼王

大埔天钻第01座

thumb_up

天钻2房+储物房,新装修开扬景观

实

524 呎

@16,794

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

售$880 万

实

524 呎

@16,794

售$880 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

马鞍山泓碧第02座

thumb_up

海景2房，上车首选

实

511 呎

@16,047

real_estate_agent 罕有放盘 verified 首置必买

售$820 万

实

511 呎

@16,047

售$820 万

real_estate_agent 罕有放盘 verified 首置必买

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

马鞍山泓碧第03座

thumb_up

泓碧！两房新净~买楼必需！

实

517 呎

@15,087

directions_run 即走

售$780 万

实

517 呎

@15,087

售$780 万

directions_run 即走

沙田沙田玖珑山罕有装修两房高层约睇即买即租**

thumb_up

沙田玖珑山

实

663 呎

@11,312

local_fire_department 至HIT

售$750 万

实

663 呎

@11,312

售$750 万

local_fire_department 至HIT

马鞍山迎海第04期骏岸第08座

thumb_up

2房2厅东北迎海

实

512 呎

@14,648

local_fire_department 至HIT hotel_class 楼王 flight_takeoff 移民急让 pets 爱竉必选

售$750 万

实

512 呎

@14,648

售$750 万

local_fire_department 至HIT hotel_class 楼王 flight_takeoff 移民急让 pets 爱竉必选

360

沙田恒峰花园

thumb_up

恒峰花园^前排大积4房1套^实盘约睇

实

864 呎

@10,417

建

1,118 呎

@8,050

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 local_offer 低水笋价

售$900 万

实

864 呎

@10,417

建

1,118 呎

@8,050

售$900 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 local_offer 低水笋价

西贡逸珑海滙

thumb_up

逸珑海滙

实

542 呎

@13,469

local_fire_department 至HIT local_offer 低水笋价

售$730 万

实

542 呎

@13,469

售$730 万

local_fire_department 至HIT local_offer 低水笋价

沙田文礼阁

thumb_up

大围站旁三房套, 旺中带静

实

622 呎

@12,058

建

736 呎

@10,190

local_offer 低水笋价

售$750 万

实

622 呎

@12,058

建

736 呎

@10,190

售$750 万

local_offer 低水笋价

利率	15年	20年	25年	30年
1.000	$410,567	$315,487	$258,535	$220,645
1.500	$425,830	$331,026	$274,356	$236,752
2.000	$441,447	$347,036	$290,764	$253,559
2.500	$457,417	$363,513	$307,751	$271,053
3.000	$473,739	$380,454	$325,309	$289,220
3.500	$490,409	$397,852	$343,428	$308,045
4.000	$507,426	$415,703	$362,096	$327,507
4.500	$524,785	$433,997	$381,301	$347,586
5.000	$542,484	$452,730	$401,029	$368,260
5.500	$560,519	$471,891	$421,264	$389,503
6.000	$578,886	$491,472	$441,991	$411,292

每月供款$308,045

年期

30年

贷款金额

$68,600,000

總利息

$42,296,077

总贷款连利息

$110,896,077

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$200,083	$107,961	$308,045	$68,492,039
2	$199,768	$108,276	$308,045	$68,383,762
3	$199,453	$108,592	$308,045	$68,275,170
4	$199,136	$108,909	$308,045	$68,166,262
5	$198,818	$109,226	$308,045	$68,057,035
6	$198,500	$109,545	$308,045	$67,947,490
7	$198,180	$109,864	$308,045	$67,837,626
8	$197,860	$110,185	$308,045	$67,727,441
9	$197,538	$110,506	$308,045	$67,616,935
10	$197,216	$110,829	$308,045	$67,506,106
11	$196,893	$111,152	$308,045	$67,394,954
12	$196,569	$111,476	$308,045	$67,283,478

第1年供款共

$3,696,536

第1年利息

$2,380,014

第1年共還本金

$1,316,522

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$196,243	$111,801	$308,045	$67,171,677
14	$195,917	$112,127	$308,045	$67,059,550
15	$195,590	$112,454	$308,045	$66,947,095
16	$195,262	$112,782	$308,045	$66,834,313
17	$194,933	$113,111	$308,045	$66,721,202
18	$194,604	$113,441	$308,045	$66,607,761
19	$194,273	$113,772	$308,045	$66,493,989
20	$193,941	$114,104	$308,045	$66,379,885
21	$193,608	$114,437	$308,045	$66,265,448
22	$193,274	$114,770	$308,045	$66,150,678
23	$192,939	$115,105	$308,045	$66,035,573
24	$192,604	$115,441	$308,045	$65,920,132

第2年供款共

$3,696,536

第2年利息

$2,333,189

第2年共還本金

$1,363,346

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$192,267	$115,778	$308,045	$65,804,354
26	$191,929	$116,115	$308,045	$65,688,239
27	$191,591	$116,454	$308,045	$65,571,785
28	$191,251	$116,794	$308,045	$65,454,991
29	$190,910	$117,134	$308,045	$65,337,857
30	$190,569	$117,476	$308,045	$65,220,381
31	$190,226	$117,819	$308,045	$65,102,563
32	$189,882	$118,162	$308,045	$64,984,400
33	$189,538	$118,507	$308,045	$64,865,894
34	$189,192	$118,852	$308,045	$64,747,041
35	$188,846	$119,199	$308,045	$64,627,842
36	$188,498	$119,547	$308,045	$64,508,295

第3年供款共

$3,696,536

第3年利息

$2,284,699

第3年共還本金

$1,411,837

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$188,149	$119,895	$308,045	$64,388,400
38	$187,799	$120,245	$308,045	$64,268,155
39	$187,449	$120,596	$308,045	$64,147,559
40	$187,097	$120,948	$308,045	$64,026,611
41	$186,744	$121,300	$308,045	$63,905,311
42	$186,390	$121,654	$308,045	$63,783,657
43	$186,036	$122,009	$308,045	$63,661,648
44	$185,680	$122,365	$308,045	$63,539,283
45	$185,323	$122,722	$308,045	$63,416,561
46	$184,965	$123,080	$308,045	$63,293,481
47	$184,606	$123,439	$308,045	$63,170,043
48	$184,246	$123,799	$308,045	$63,046,244

第4年供款共

$3,696,536

第4年利息

$2,234,485

第4年共還本金

$1,462,051

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$183,885	$124,160	$308,045	$62,922,084
50	$183,523	$124,522	$308,045	$62,797,562
51	$183,160	$124,885	$308,045	$62,672,677
52	$182,795	$125,249	$308,045	$62,547,428
53	$182,430	$125,615	$308,045	$62,421,813
54	$182,064	$125,981	$308,045	$62,295,832
55	$181,696	$126,348	$308,045	$62,169,484
56	$181,328	$126,717	$308,045	$62,042,767
57	$180,958	$127,087	$308,045	$61,915,680
58	$180,587	$127,457	$308,045	$61,788,223
59	$180,216	$127,829	$308,045	$61,660,394
60	$179,843	$128,202	$308,045	$61,532,192

第5年供款共

$3,696,536

第5年利息

$2,182,484

第5年共還本金

$1,514,052

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$179,469	$128,576	$308,045	$61,403,616
62	$179,094	$128,951	$308,045	$61,274,665
63	$178,718	$129,327	$308,045	$61,145,338
64	$178,341	$129,704	$308,045	$61,015,634
65	$177,962	$130,082	$308,045	$60,885,552
66	$177,583	$130,462	$308,045	$60,755,090
67	$177,202	$130,842	$308,045	$60,624,248
68	$176,821	$131,224	$308,045	$60,493,024
69	$176,438	$131,607	$308,045	$60,361,417
70	$176,054	$131,991	$308,045	$60,229,427
71	$175,669	$132,375	$308,045	$60,097,051
72	$175,283	$132,762	$308,045	$59,964,290

第6年供款共

$3,696,536

第6年利息

$2,128,634

第6年共還本金

$1,567,902

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$174,896	$133,149	$308,045	$59,831,141
74	$174,507	$133,537	$308,045	$59,697,604
75	$174,118	$133,927	$308,045	$59,563,677
76	$173,727	$134,317	$308,045	$59,429,360
77	$173,336	$134,709	$308,045	$59,294,651
78	$172,943	$135,102	$308,045	$59,159,549
79	$172,549	$135,496	$308,045	$59,024,053
80	$172,153	$135,891	$308,045	$58,888,162
81	$171,757	$136,288	$308,045	$58,751,874
82	$171,360	$136,685	$308,045	$58,615,189
83	$170,961	$137,084	$308,045	$58,478,105
84	$170,561	$137,484	$308,045	$58,340,622

第7年供款共

$3,696,536

第7年利息

$2,072,868

第7年共還本金

$1,623,668

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$170,160	$137,885	$308,045	$58,202,737
86	$169,758	$138,287	$308,045	$58,064,451
87	$169,355	$138,690	$308,045	$57,925,761
88	$168,950	$139,095	$308,045	$57,786,666
89	$168,544	$139,500	$308,045	$57,647,166
90	$168,138	$139,907	$308,045	$57,507,259
91	$167,730	$140,315	$308,045	$57,366,944
92	$167,320	$140,724	$308,045	$57,226,219
93	$166,910	$141,135	$308,045	$57,085,085
94	$166,498	$141,546	$308,045	$56,943,538
95	$166,085	$141,959	$308,045	$56,801,579
96	$165,671	$142,373	$308,045	$56,659,205

第8年供款共

$3,696,536

第8年利息

$2,015,119

第8年共還本金

$1,681,417

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$165,256	$142,789	$308,045	$56,516,417
98	$164,840	$143,205	$308,045	$56,373,212
99	$164,422	$143,623	$308,045	$56,229,589
100	$164,003	$144,042	$308,045	$56,085,547
101	$163,583	$144,462	$308,045	$55,941,085
102	$163,161	$144,883	$308,045	$55,796,202
103	$162,739	$145,306	$308,045	$55,650,896
104	$162,315	$145,730	$308,045	$55,505,167
105	$161,890	$146,155	$308,045	$55,359,012
106	$161,464	$146,581	$308,045	$55,212,431
107	$161,036	$147,008	$308,045	$55,065,423
108	$160,607	$147,437	$308,045	$54,917,986

第9年供款共

$3,696,536

第9年利息

$1,955,316

第9年共還本金

$1,741,219

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$160,177	$147,867	$308,045	$54,770,119
110	$159,746	$148,298	$308,045	$54,621,820
111	$159,314	$148,731	$308,045	$54,473,089
112	$158,880	$149,165	$308,045	$54,323,924
113	$158,445	$149,600	$308,045	$54,174,324
114	$158,008	$150,036	$308,045	$54,024,288
115	$157,571	$150,474	$308,045	$53,873,814
116	$157,132	$150,913	$308,045	$53,722,902
117	$156,692	$151,353	$308,045	$53,571,549
118	$156,250	$151,794	$308,045	$53,419,755
119	$155,808	$152,237	$308,045	$53,267,518
120	$155,364	$152,681	$308,045	$53,114,836

第10年供款共

$3,696,536

第10年利息

$1,893,387

第10年共還本金

$1,803,149

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$154,918	$153,126	$308,045	$52,961,710
122	$154,472	$153,573	$308,045	$52,808,137
123	$154,024	$154,021	$308,045	$52,654,116
124	$153,575	$154,470	$308,045	$52,499,646
125	$153,124	$154,921	$308,045	$52,344,725
126	$152,672	$155,373	$308,045	$52,189,353
127	$152,219	$155,826	$308,045	$52,033,527
128	$151,764	$156,280	$308,045	$51,877,247
129	$151,309	$156,736	$308,045	$51,720,511
130	$150,851	$157,193	$308,045	$51,563,318
131	$150,393	$157,652	$308,045	$51,405,666
132	$149,933	$158,111	$308,045	$51,247,555

第11年供款共

$3,696,536

第11年利息

$1,829,254

第11年共還本金

$1,867,282

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$149,472	$158,573	$308,045	$51,088,982
134	$149,010	$159,035	$308,045	$50,929,947
135	$148,546	$159,499	$308,045	$50,770,448
136	$148,080	$159,964	$308,045	$50,610,484
137	$147,614	$160,431	$308,045	$50,450,053
138	$147,146	$160,899	$308,045	$50,289,154
139	$146,677	$161,368	$308,045	$50,127,786
140	$146,206	$161,839	$308,045	$49,965,948
141	$145,734	$162,311	$308,045	$49,803,637
142	$145,261	$162,784	$308,045	$49,640,853
143	$144,786	$163,259	$308,045	$49,477,594
144	$144,310	$163,735	$308,045	$49,313,859

第12年供款共

$3,696,536

第12年利息

$1,762,840

第12年共還本金

$1,933,695

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$143,832	$164,213	$308,045	$49,149,647
146	$143,353	$164,692	$308,045	$48,984,955
147	$142,873	$165,172	$308,045	$48,819,783
148	$142,391	$165,654	$308,045	$48,654,130
149	$141,908	$166,137	$308,045	$48,487,993
150	$141,423	$166,621	$308,045	$48,321,371
151	$140,937	$167,107	$308,045	$48,154,264
152	$140,450	$167,595	$308,045	$47,986,669
153	$139,961	$168,084	$308,045	$47,818,586
154	$139,471	$168,574	$308,045	$47,650,012
155	$138,979	$169,065	$308,045	$47,480,947
156	$138,486	$169,559	$308,045	$47,311,388

第13年供款共

$3,696,536

第13年利息

$1,694,065

第13年共還本金

$2,002,471

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$137,992	$170,053	$308,045	$47,141,335
158	$137,496	$170,549	$308,045	$46,970,786
159	$136,998	$171,047	$308,045	$46,799,739
160	$136,499	$171,545	$308,045	$46,628,194
161	$135,999	$172,046	$308,045	$46,456,148
162	$135,497	$172,548	$308,045	$46,283,601
163	$134,994	$173,051	$308,045	$46,110,550
164	$134,489	$173,556	$308,045	$45,936,994
165	$133,983	$174,062	$308,045	$45,762,933
166	$133,475	$174,569	$308,045	$45,588,363
167	$132,966	$175,079	$308,045	$45,413,284
168	$132,455	$175,589	$308,045	$45,237,695

第14年供款共

$3,696,536

第14年利息

$1,622,843

第14年共還本金

$2,073,693

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$131,943	$176,101	$308,045	$45,061,594
170	$131,430	$176,615	$308,045	$44,884,979
171	$130,915	$177,130	$308,045	$44,707,849
172	$130,398	$177,647	$308,045	$44,530,202
173	$129,880	$178,165	$308,045	$44,352,037
174	$129,360	$178,685	$308,045	$44,173,352
175	$128,839	$179,206	$308,045	$43,994,147
176	$128,316	$179,728	$308,045	$43,814,418
177	$127,792	$180,253	$308,045	$43,634,166
178	$127,266	$180,778	$308,045	$43,453,387
179	$126,739	$181,306	$308,045	$43,272,082
180	$126,210	$181,834	$308,045	$43,090,247

第15年供款共

$3,696,536

第15年利息

$1,549,088

第15年共還本金

$2,147,448

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$125,680	$182,365	$308,045	$42,907,883
182	$125,148	$182,897	$308,045	$42,724,986
183	$124,615	$183,430	$308,045	$42,541,556
184	$124,080	$183,965	$308,045	$42,357,591
185	$123,543	$184,502	$308,045	$42,173,089
186	$123,005	$185,040	$308,045	$41,988,049
187	$122,465	$185,580	$308,045	$41,802,470
188	$121,924	$186,121	$308,045	$41,616,349
189	$121,381	$186,664	$308,045	$41,429,685
190	$120,837	$187,208	$308,045	$41,242,477
191	$120,291	$187,754	$308,045	$41,054,723
192	$119,743	$188,302	$308,045	$40,866,421

第16年供款共

$3,696,536

第16年利息

$1,472,710

第16年共還本金

$2,223,826

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$119,194	$188,851	$308,045	$40,677,571
194	$118,643	$189,402	$308,045	$40,488,169
195	$118,090	$189,954	$308,045	$40,298,215
196	$117,536	$190,508	$308,045	$40,107,706
197	$116,981	$191,064	$308,045	$39,916,643
198	$116,424	$191,621	$308,045	$39,725,021
199	$115,865	$192,180	$308,045	$39,532,841
200	$115,304	$192,741	$308,045	$39,340,101
201	$114,742	$193,303	$308,045	$39,146,798
202	$114,178	$193,866	$308,045	$38,952,932
203	$113,613	$194,432	$308,045	$38,758,500
204	$113,046	$194,999	$308,045	$38,563,501

第17年供款共

$3,696,536

第17年利息

$1,393,615

第17年共還本金

$2,302,921

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$112,477	$195,568	$308,045	$38,367,933
206	$111,906	$196,138	$308,045	$38,171,795
207	$111,334	$196,710	$308,045	$37,975,085
208	$110,761	$197,284	$308,045	$37,777,801
209	$110,185	$197,859	$308,045	$37,579,941
210	$109,608	$198,436	$308,045	$37,381,505
211	$109,029	$199,015	$308,045	$37,182,489
212	$108,449	$199,596	$308,045	$36,982,894
213	$107,867	$200,178	$308,045	$36,782,716
214	$107,283	$200,762	$308,045	$36,581,954
215	$106,697	$201,347	$308,045	$36,380,607
216	$106,110	$201,935	$308,045	$36,178,672

第18年供款共

$3,696,536

第18年利息

$1,311,707

第18年共還本金

$2,384,829

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$105,521	$202,524	$308,045	$35,976,149
218	$104,930	$203,114	$308,045	$35,773,034
219	$104,338	$203,707	$308,045	$35,569,328
220	$103,744	$204,301	$308,045	$35,365,027
221	$103,148	$204,897	$308,045	$35,160,130
222	$102,550	$205,494	$308,045	$34,954,636
223	$101,951	$206,094	$308,045	$34,748,542
224	$101,350	$206,695	$308,045	$34,541,848
225	$100,747	$207,298	$308,045	$34,334,550
226	$100,142	$207,902	$308,045	$34,126,648
227	$99,536	$208,509	$308,045	$33,918,139
228	$98,928	$209,117	$308,045	$33,709,023

第19年供款共

$3,696,536

第19年利息

$1,226,886

第19年共還本金

$2,469,650

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$98,318	$209,727	$308,045	$33,499,296
230	$97,706	$210,338	$308,045	$33,288,957
231	$97,093	$210,952	$308,045	$33,078,006
232	$96,478	$211,567	$308,045	$32,866,438
233	$95,860	$212,184	$308,045	$32,654,254
234	$95,242	$212,803	$308,045	$32,441,451
235	$94,621	$213,424	$308,045	$32,228,027
236	$93,998	$214,046	$308,045	$32,013,981
237	$93,374	$214,671	$308,045	$31,799,311
238	$92,748	$215,297	$308,045	$31,584,014
239	$92,120	$215,925	$308,045	$31,368,089
240	$91,490	$216,554	$308,045	$31,151,535

第20年供款共

$3,696,536

第20年利息

$1,139,048

第20年共還本金

$2,557,488

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$90,859	$217,186	$308,045	$30,934,349
242	$90,225	$217,819	$308,045	$30,716,529
243	$89,590	$218,455	$308,045	$30,498,075
244	$88,953	$219,092	$308,045	$30,278,983
245	$88,314	$219,731	$308,045	$30,059,252
246	$87,673	$220,372	$308,045	$29,838,880
247	$87,030	$221,015	$308,045	$29,617,865
248	$86,385	$221,659	$308,045	$29,396,206
249	$85,739	$222,306	$308,045	$29,173,900
250	$85,091	$222,954	$308,045	$28,950,946
251	$84,440	$223,604	$308,045	$28,727,342
252	$83,788	$224,257	$308,045	$28,503,085

第21年供款共

$3,696,536

第21年利息

$1,048,086

第21年共還本金

$2,648,450

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$83,134	$224,911	$308,045	$28,278,175
254	$82,478	$225,567	$308,045	$28,052,608
255	$81,820	$226,225	$308,045	$27,826,384
256	$81,160	$226,884	$308,045	$27,599,499
257	$80,499	$227,546	$308,045	$27,371,953
258	$79,835	$228,210	$308,045	$27,143,743
259	$79,169	$228,875	$308,045	$26,914,868
260	$78,502	$229,543	$308,045	$26,685,325
261	$77,832	$230,212	$308,045	$26,455,112
262	$77,161	$230,884	$308,045	$26,224,229
263	$76,487	$231,557	$308,045	$25,992,671
264	$75,812	$232,233	$308,045	$25,760,438

第22年供款共

$3,696,536

第22年利息

$953,889

第22年共還本金

$2,742,647

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$75,135	$232,910	$308,045	$25,527,528
266	$74,455	$233,589	$308,045	$25,293,939
267	$73,774	$234,271	$308,045	$25,059,668
268	$73,091	$234,954	$308,045	$24,824,714
269	$72,405	$235,639	$308,045	$24,589,075
270	$71,718	$236,327	$308,045	$24,352,749
271	$71,029	$237,016	$308,045	$24,115,733
272	$70,338	$237,707	$308,045	$23,878,026
273	$69,644	$238,400	$308,045	$23,639,625
274	$68,949	$239,096	$308,045	$23,400,530
275	$68,252	$239,793	$308,045	$23,160,737
276	$67,552	$240,493	$308,045	$22,920,244

第23年供款共

$3,696,536

第23年利息

$856,341

第23年共還本金

$2,840,194

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$66,851	$241,194	$308,045	$22,679,050
278	$66,147	$241,897	$308,045	$22,437,153
279	$65,442	$242,603	$308,045	$22,194,550
280	$64,734	$243,311	$308,045	$21,951,239
281	$64,024	$244,020	$308,045	$21,707,219
282	$63,313	$244,732	$308,045	$21,462,487
283	$62,599	$245,446	$308,045	$21,217,041
284	$61,883	$246,162	$308,045	$20,970,880
285	$61,165	$246,880	$308,045	$20,724,000
286	$60,445	$247,600	$308,045	$20,476,400
287	$59,723	$248,322	$308,045	$20,228,079
288	$58,999	$249,046	$308,045	$19,979,032

第24年供款共

$3,696,536

第24年利息

$755,324

第24年共還本金

$2,941,212

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$58,272	$249,772	$308,045	$19,729,260
290	$57,544	$250,501	$308,045	$19,478,759
291	$56,813	$251,232	$308,045	$19,227,527
292	$56,080	$251,964	$308,045	$18,975,563
293	$55,345	$252,699	$308,045	$18,722,864
294	$54,608	$253,436	$308,045	$18,469,427
295	$53,869	$254,175	$308,045	$18,215,252
296	$53,128	$254,917	$308,045	$17,960,335
297	$52,384	$255,660	$308,045	$17,704,675
298	$51,639	$256,406	$308,045	$17,448,269
299	$50,891	$257,154	$308,045	$17,191,115
300	$50,141	$257,904	$308,045	$16,933,211

第25年供款共

$3,696,536

第25年利息

$650,714

第25年共還本金

$3,045,821

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$49,389	$258,656	$308,045	$16,674,555
302	$48,634	$259,411	$308,045	$16,415,144
303	$47,878	$260,167	$308,045	$16,154,977
304	$47,119	$260,926	$308,045	$15,894,051
305	$46,358	$261,687	$308,045	$15,632,364
306	$45,594	$262,450	$308,045	$15,369,914
307	$44,829	$263,216	$308,045	$15,106,698
308	$44,061	$263,983	$308,045	$14,842,715
309	$43,291	$264,753	$308,045	$14,577,961
310	$42,519	$265,526	$308,045	$14,312,436
311	$41,745	$266,300	$308,045	$14,046,136
312	$40,968	$267,077	$308,045	$13,779,059

第26年供款共

$3,696,536

第26年利息

$542,384

第26年共還本金

$3,154,152

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$40,189	$267,856	$308,045	$13,511,203
314	$39,408	$268,637	$308,045	$13,242,566
315	$38,624	$269,421	$308,045	$12,973,146
316	$37,838	$270,206	$308,045	$12,702,939
317	$37,050	$270,994	$308,045	$12,431,945
318	$36,260	$271,785	$308,045	$12,160,160
319	$35,467	$272,578	$308,045	$11,887,583
320	$34,672	$273,373	$308,045	$11,614,210
321	$33,875	$274,170	$308,045	$11,340,040
322	$33,075	$274,970	$308,045	$11,065,071
323	$32,273	$275,772	$308,045	$10,789,299
324	$31,469	$276,576	$308,045	$10,512,723

第27年供款共

$3,696,536

第27年利息

$430,200

第27年共還本金

$3,266,336

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$30,662	$277,383	$308,045	$10,235,341
326	$29,853	$278,192	$308,045	$9,957,149
327	$29,042	$279,003	$308,045	$9,678,146
328	$28,228	$279,817	$308,045	$9,398,329
329	$27,412	$280,633	$308,045	$9,117,697
330	$26,593	$281,451	$308,045	$8,836,245
331	$25,772	$282,272	$308,045	$8,553,973
332	$24,949	$283,096	$308,045	$8,270,877
333	$24,123	$283,921	$308,045	$7,986,956
334	$23,295	$284,749	$308,045	$7,702,207
335	$22,465	$285,580	$308,045	$7,416,627
336	$21,632	$286,413	$308,045	$7,130,214

第28年供款共

$3,696,536

第28年利息

$314,027

第28年共還本金

$3,382,509

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$20,796	$287,248	$308,045	$6,842,966
338	$19,959	$288,086	$308,045	$6,554,880
339	$19,118	$288,926	$308,045	$6,265,954
340	$18,276	$289,769	$308,045	$5,976,185
341	$17,431	$290,614	$308,045	$5,685,571
342	$16,583	$291,462	$308,045	$5,394,109
343	$15,733	$292,312	$308,045	$5,101,797
344	$14,880	$293,164	$308,045	$4,808,633
345	$14,025	$294,019	$308,045	$4,514,613
346	$13,168	$294,877	$308,045	$4,219,736
347	$12,308	$295,737	$308,045	$3,923,999
348	$11,445	$296,600	$308,045	$3,627,399

第29年供款共

$3,696,536

第29年利息

$193,721

第29年共還本金

$3,502,815

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$10,580	$297,465	$308,045	$3,329,935
350	$9,712	$298,332	$308,045	$3,031,602
351	$8,842	$299,202	$308,045	$2,732,400
352	$7,969	$300,075	$308,045	$2,432,325
353	$7,094	$300,950	$308,045	$2,131,374
354	$6,217	$301,828	$308,045	$1,829,546
355	$5,336	$302,708	$308,045	$1,526,838
356	$4,453	$303,591	$308,045	$1,223,246
357	$3,568	$304,477	$308,045	$918,769
358	$2,680	$305,365	$308,045	$613,404
359	$1,789	$306,256	$308,045	$307,149
360	$896	$307,149	$308,045	$0

第30年供款共

$3,696,536

第30年利息

$69,137

第30年共還本金

$3,627,399

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$50,626,077

免责声明

笋盘推介

按揭保险费
info