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$16,641,112

每月供款
$59,059

首期

$-4,950,000

总贷款额

$12,950,000

總利息

$8,311,112

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-4,620,000

$118,117

置业成本总预算

HK$-4,620,000

首期

$-4,950,000
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

$118,117

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

沙田文礼阁

thumb_up

^高层开扬^ 邻近大型购物商埸 ^ 围方 ^ 有匙即睇!

实

637 呎

@12,245

建

750 呎

@10,400

local_fire_department 至HIT local_offer 低水笋价

售$780 万

实

637 呎

@12,245

建

750 呎

@10,400

售$780 万

local_fire_department 至HIT local_offer 低水笋价

马鞍山新港城

thumb_up

商场上盖打风落雨都吾怕换楼首选

实

519 呎

@14,066

建

698 呎

@10,458

local_fire_department 至HIT verified 首置必买

售$730 万

实

519 呎

@14,066

建

698 呎

@10,458

售$730 万

local_fire_department 至HIT verified 首置必买

西贡逸珑园

thumb_up

西贡市低密度

实

525 呎

@14,286

directions_run 即走 hotel_class 楼王 local_offer 低水笋价

售$750 万

实

525 呎

@14,286

售$750 万

directions_run 即走 hotel_class 楼王 local_offer 低水笋价

大埔逸珑湾 8

thumb_up

逸珑湾 8 邻近科学园新楼龄 2房

实

543 呎

@14,733

local_fire_department 至HIT

售$800 万

实

543 呎

@14,733

售$800 万

local_fire_department 至HIT

清水湾陈屋村

thumb_up

Nicely Renovated House

实

700 呎

@10,000

建

700 呎

@10,000

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

售$700 万

实

700 呎

@10,000

建

700 呎

@10,000

售$700 万

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

沙田田园阁

thumb_up

优质阔落三房套　近马铁站方便！！

实

633 呎

@11,848

local_fire_department 至HIT real_estate_agent 罕有放盘

售$750 万

实

633 呎

@11,848

售$750 万

local_fire_department 至HIT real_estate_agent 罕有放盘

沙田滨景花园

thumb_up

罕有高层大单边开扬河景🌊🌊　裝修新淨蒑適👍👸

实

544 呎

@13,419

建

659 呎

@11,077

real_estate_agent 罕有放盘 hotel_class 楼王 pets 爱竉必选

售$730 万

实

544 呎

@13,419

建

659 呎

@11,077

售$730 万

real_estate_agent 罕有放盘 hotel_class 楼王 pets 爱竉必选

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

VR实景

马鞍山新港城

thumb_up

商场顶上盖盘高层海景 3房2厕

实

618 呎

@14,045

建

832 呎

@10,433

local_fire_department 至HIT local_offer 低水笋价 vpn_key 有匙即睇

售$868 万

实

618 呎

@14,045

建

832 呎

@10,433

售$868 万

local_fire_department 至HIT local_offer 低水笋价 vpn_key 有匙即睇

VR实景

马鞍山听涛雅苑

thumb_up

换楼良机高层开扬三房(主套)连工人房

实

733 呎

@11,187

建

906 呎

@9,051

local_offer 低水笋价

售$820 万

实

733 呎

@11,187

建

906 呎

@9,051

售$820 万

local_offer 低水笋价

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

VR实景

粉岭牵晴间第12座

thumb_up

巨厅巨房,开扬山景

实

714 呎

@11,036

建

978 呎

@8,057

local_fire_department 至HIT local_offer 低水笋价 pets 爱竉必选

售$788 万

实

714 呎

@11,036

建

978 呎

@8,057

售$788 万

local_fire_department 至HIT local_offer 低水笋价 pets 爱竉必选

利率	15年	20年	25年	30年
1.000	$77,505	$59,556	$48,805	$41,652
1.500	$80,386	$62,490	$51,792	$44,693
2.000	$83,334	$65,512	$54,889	$47,866
2.500	$86,349	$68,622	$58,096	$51,168
3.000	$89,430	$71,820	$61,410	$54,598
3.500	$92,577	$75,105	$64,831	$58,151
3.625	$93,374	$75,939	$65,702	$59,059
4.000	$95,790	$78,474	$68,355	$61,825
4.500	$99,067	$81,928	$71,980	$65,616
5.000	$102,408	$85,464	$75,704	$69,518
5.500	$105,812	$89,081	$79,524	$73,529
6.000	$109,279	$92,778	$83,437	$77,642

每月供款$59,059

年期

30年

贷款金额

$12,950,000

總利息

$8,311,112

总贷款连利息

$21,261,112

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$39,120	$19,939	$59,059	$12,930,061
2	$39,060	$19,999	$59,059	$12,910,062
3	$38,999	$20,059	$59,059	$12,890,003
4	$38,939	$20,120	$59,059	$12,869,882
5	$38,878	$20,181	$59,059	$12,849,702
6	$38,817	$20,242	$59,059	$12,829,460
7	$38,756	$20,303	$59,059	$12,809,157
8	$38,694	$20,364	$59,059	$12,788,792
9	$38,633	$20,426	$59,059	$12,768,367
10	$38,571	$20,488	$59,059	$12,747,879
11	$38,509	$20,549	$59,059	$12,727,330
12	$38,447	$20,612	$59,059	$12,706,718

第1年供款共

$708,704

第1年利息

$465,422

第1年共還本金

$243,282

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$38,385	$20,674	$59,059	$12,686,044
14	$38,322	$20,736	$59,059	$12,665,308
15	$38,260	$20,799	$59,059	$12,644,509
16	$38,197	$20,862	$59,059	$12,623,648
17	$38,134	$20,925	$59,059	$12,602,723
18	$38,071	$20,988	$59,059	$12,581,735
19	$38,007	$21,051	$59,059	$12,560,684
20	$37,944	$21,115	$59,059	$12,539,569
21	$37,880	$21,179	$59,059	$12,518,390
22	$37,816	$21,243	$59,059	$12,497,147
23	$37,752	$21,307	$59,059	$12,475,841
24	$37,687	$21,371	$59,059	$12,454,469

第2年供款共

$708,704

第2年利息

$456,455

第2年共還本金

$252,249

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$37,623	$21,436	$59,059	$12,433,034
26	$37,558	$21,501	$59,059	$12,411,533
27	$37,493	$21,565	$59,059	$12,389,968
28	$37,428	$21,631	$59,059	$12,368,337
29	$37,363	$21,696	$59,059	$12,346,641
30	$37,297	$21,761	$59,059	$12,324,880
31	$37,231	$21,827	$59,059	$12,303,052
32	$37,165	$21,893	$59,059	$12,281,159
33	$37,099	$21,959	$59,059	$12,259,200
34	$37,033	$22,026	$59,059	$12,237,174
35	$36,966	$22,092	$59,059	$12,215,082
36	$36,900	$22,159	$59,059	$12,192,923

第3年供款共

$708,704

第3年利息

$447,157

第3年共還本金

$261,546

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$36,833	$22,226	$59,059	$12,170,697
38	$36,766	$22,293	$59,059	$12,148,404
39	$36,698	$22,360	$59,059	$12,126,044
40	$36,631	$22,428	$59,059	$12,103,616
41	$36,563	$22,496	$59,059	$12,081,120
42	$36,495	$22,564	$59,059	$12,058,557
43	$36,427	$22,632	$59,059	$12,035,925
44	$36,359	$22,700	$59,059	$12,013,225
45	$36,290	$22,769	$59,059	$11,990,456
46	$36,221	$22,837	$59,059	$11,967,619
47	$36,152	$22,906	$59,059	$11,944,712
48	$36,083	$22,976	$59,059	$11,921,737

第4年供款共

$708,704

第4年利息

$437,517

第4年共還本金

$271,186

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$36,014	$23,045	$59,059	$11,898,692
50	$35,944	$23,115	$59,059	$11,875,577
51	$35,874	$23,185	$59,059	$11,852,392
52	$35,804	$23,255	$59,059	$11,829,138
53	$35,734	$23,325	$59,059	$11,805,813
54	$35,663	$23,395	$59,059	$11,782,418
55	$35,593	$23,466	$59,059	$11,758,952
56	$35,522	$23,537	$59,059	$11,735,415
57	$35,451	$23,608	$59,059	$11,711,807
58	$35,379	$23,679	$59,059	$11,688,128
59	$35,308	$23,751	$59,059	$11,664,377
60	$35,236	$23,823	$59,059	$11,640,555

第5年供款共

$708,704

第5年利息

$427,522

第5年共還本金

$281,182

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$35,164	$23,894	$59,059	$11,616,660
62	$35,092	$23,967	$59,059	$11,592,694
63	$35,020	$24,039	$59,059	$11,568,654
64	$34,947	$24,112	$59,059	$11,544,543
65	$34,874	$24,185	$59,059	$11,520,358
66	$34,801	$24,258	$59,059	$11,496,101
67	$34,728	$24,331	$59,059	$11,471,770
68	$34,654	$24,404	$59,059	$11,447,366
69	$34,581	$24,478	$59,059	$11,422,887
70	$34,507	$24,552	$59,059	$11,398,335
71	$34,432	$24,626	$59,059	$11,373,709
72	$34,358	$24,701	$59,059	$11,349,009

第6年供款共

$708,704

第6年利息

$417,158

第6年共還本金

$291,546

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$34,283	$24,775	$59,059	$11,324,234
74	$34,209	$24,850	$59,059	$11,299,384
75	$34,134	$24,925	$59,059	$11,274,458
76	$34,058	$25,000	$59,059	$11,249,458
77	$33,983	$25,076	$59,059	$11,224,382
78	$33,907	$25,152	$59,059	$11,199,231
79	$33,831	$25,228	$59,059	$11,174,003
80	$33,755	$25,304	$59,059	$11,148,699
81	$33,678	$25,380	$59,059	$11,123,319
82	$33,602	$25,457	$59,059	$11,097,862
83	$33,525	$25,534	$59,059	$11,072,328
84	$33,448	$25,611	$59,059	$11,046,717

第7年供款共

$708,704

第7年利息

$406,412

第7年共還本金

$302,292

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$33,370	$25,688	$59,059	$11,021,029
86	$33,293	$25,766	$59,059	$10,995,263
87	$33,215	$25,844	$59,059	$10,969,419
88	$33,137	$25,922	$59,059	$10,943,497
89	$33,058	$26,000	$59,059	$10,917,497
90	$32,980	$26,079	$59,059	$10,891,418
91	$32,901	$26,157	$59,059	$10,865,261
92	$32,822	$26,237	$59,059	$10,839,024
93	$32,743	$26,316	$59,059	$10,812,708
94	$32,663	$26,395	$59,059	$10,786,313
95	$32,584	$26,475	$59,059	$10,759,838
96	$32,504	$26,555	$59,059	$10,733,283

第8年供款共

$708,704

第8年利息

$395,270

第8年共還本金

$313,434

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$32,423	$26,635	$59,059	$10,706,648
98	$32,343	$26,716	$59,059	$10,679,932
99	$32,262	$26,796	$59,059	$10,653,136
100	$32,181	$26,877	$59,059	$10,626,259
101	$32,100	$26,958	$59,059	$10,599,300
102	$32,019	$27,040	$59,059	$10,572,260
103	$31,937	$27,122	$59,059	$10,545,139
104	$31,855	$27,204	$59,059	$10,517,935
105	$31,773	$27,286	$59,059	$10,490,649
106	$31,691	$27,368	$59,059	$10,463,281
107	$31,608	$27,451	$59,059	$10,435,831
108	$31,525	$27,534	$59,059	$10,408,297

第9年供款共

$708,704

第9年利息

$383,717

第9年共還本金

$324,986

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$31,442	$27,617	$59,059	$10,380,680
110	$31,358	$27,700	$59,059	$10,352,980
111	$31,275	$27,784	$59,059	$10,325,195
112	$31,191	$27,868	$59,059	$10,297,328
113	$31,107	$27,952	$59,059	$10,269,375
114	$31,022	$28,037	$59,059	$10,241,339
115	$30,937	$28,121	$59,059	$10,213,218
116	$30,852	$28,206	$59,059	$10,185,011
117	$30,767	$28,291	$59,059	$10,156,720
118	$30,682	$28,377	$59,059	$10,128,343
119	$30,596	$28,463	$59,059	$10,099,880
120	$30,510	$28,549	$59,059	$10,071,332

第10年供款共

$708,704

第10年利息

$371,739

第10年共還本金

$336,965

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$30,424	$28,635	$59,059	$10,042,697
122	$30,337	$28,721	$59,059	$10,013,976
123	$30,251	$28,808	$59,059	$9,985,168
124	$30,164	$28,895	$59,059	$9,956,272
125	$30,076	$28,982	$59,059	$9,927,290
126	$29,989	$29,070	$59,059	$9,898,220
127	$29,901	$29,158	$59,059	$9,869,062
128	$29,813	$29,246	$59,059	$9,839,817
129	$29,724	$29,334	$59,059	$9,810,482
130	$29,636	$29,423	$59,059	$9,781,059
131	$29,547	$29,512	$59,059	$9,751,548
132	$29,458	$29,601	$59,059	$9,721,947

第11年供款共

$708,704

第11年利息

$359,319

第11年共還本金

$349,385

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$29,368	$29,690	$59,059	$9,692,257
134	$29,279	$29,780	$59,059	$9,662,477
135	$29,189	$29,870	$59,059	$9,632,607
136	$29,098	$29,960	$59,059	$9,602,647
137	$29,008	$30,051	$59,059	$9,572,596
138	$28,917	$30,141	$59,059	$9,542,455
139	$28,826	$30,232	$59,059	$9,512,222
140	$28,735	$30,324	$59,059	$9,481,898
141	$28,643	$30,415	$59,059	$9,451,483
142	$28,551	$30,507	$59,059	$9,420,976
143	$28,459	$30,599	$59,059	$9,390,376
144	$28,367	$30,692	$59,059	$9,359,684

第12年供款共

$708,704

第12年利息

$346,441

第12年共還本金

$362,263

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$28,274	$30,785	$59,059	$9,328,900
146	$28,181	$30,878	$59,059	$9,298,022
147	$28,088	$30,971	$59,059	$9,267,051
148	$27,994	$31,064	$59,059	$9,235,987
149	$27,900	$31,158	$59,059	$9,204,829
150	$27,806	$31,252	$59,059	$9,173,576
151	$27,712	$31,347	$59,059	$9,142,229
152	$27,617	$31,441	$59,059	$9,110,788
153	$27,522	$31,536	$59,059	$9,079,251
154	$27,427	$31,632	$59,059	$9,047,620
155	$27,331	$31,727	$59,059	$9,015,892
156	$27,236	$31,823	$59,059	$8,984,069

第13年供款共

$708,704

第13年利息

$333,089

第13年共還本金

$375,615

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$27,139	$31,919	$59,059	$8,952,150
158	$27,043	$32,016	$59,059	$8,920,134
159	$26,946	$32,112	$59,059	$8,888,022
160	$26,849	$32,209	$59,059	$8,855,812
161	$26,752	$32,307	$59,059	$8,823,506
162	$26,654	$32,404	$59,059	$8,791,101
163	$26,556	$32,502	$59,059	$8,758,599
164	$26,458	$32,600	$59,059	$8,725,999
165	$26,360	$32,699	$59,059	$8,693,300
166	$26,261	$32,798	$59,059	$8,660,502
167	$26,162	$32,897	$59,059	$8,627,606
168	$26,063	$32,996	$59,059	$8,594,610

第14年供款共

$708,704

第14年利息

$319,244

第14年共還本金

$389,460

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$25,963	$33,096	$59,059	$8,561,514
170	$25,863	$33,196	$59,059	$8,528,318
171	$25,763	$33,296	$59,059	$8,495,022
172	$25,662	$33,397	$59,059	$8,461,625
173	$25,561	$33,497	$59,059	$8,428,128
174	$25,460	$33,599	$59,059	$8,394,529
175	$25,358	$33,700	$59,059	$8,360,829
176	$25,257	$33,802	$59,059	$8,327,027
177	$25,155	$33,904	$59,059	$8,293,123
178	$25,052	$34,007	$59,059	$8,259,117
179	$24,949	$34,109	$59,059	$8,225,007
180	$24,846	$34,212	$59,059	$8,190,795

第15年供款共

$708,704

第15年利息

$304,889

第15年共還本金

$403,814

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$24,743	$34,316	$59,059	$8,156,479
182	$24,639	$34,419	$59,059	$8,122,060
183	$24,535	$34,523	$59,059	$8,087,537
184	$24,431	$34,628	$59,059	$8,052,909
185	$24,326	$34,732	$59,059	$8,018,177
186	$24,222	$34,837	$59,059	$7,983,340
187	$24,116	$34,942	$59,059	$7,948,398
188	$24,011	$35,048	$59,059	$7,913,350
189	$23,905	$35,154	$59,059	$7,878,196
190	$23,799	$35,260	$59,059	$7,842,936
191	$23,692	$35,366	$59,059	$7,807,570
192	$23,585	$35,473	$59,059	$7,772,097

第16年供款共

$708,704

第16年利息

$290,005

第16年共還本金

$418,698

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$23,478	$35,580	$59,059	$7,736,516
194	$23,371	$35,688	$59,059	$7,700,828
195	$23,263	$35,796	$59,059	$7,665,033
196	$23,155	$35,904	$59,059	$7,629,129
197	$23,046	$36,012	$59,059	$7,593,116
198	$22,938	$36,121	$59,059	$7,556,995
199	$22,828	$36,230	$59,059	$7,520,765
200	$22,719	$36,340	$59,059	$7,484,425
201	$22,609	$36,449	$59,059	$7,447,976
202	$22,499	$36,560	$59,059	$7,411,416
203	$22,389	$36,670	$59,059	$7,374,746
204	$22,278	$36,781	$59,059	$7,337,966

第17年供款共

$708,704

第17年利息

$274,573

第17年共還本金

$434,131

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$22,167	$36,892	$59,059	$7,301,074
206	$22,055	$37,003	$59,059	$7,264,070
207	$21,944	$37,115	$59,059	$7,226,955
208	$21,831	$37,227	$59,059	$7,189,728
209	$21,719	$37,340	$59,059	$7,152,389
210	$21,606	$37,452	$59,059	$7,114,936
211	$21,493	$37,566	$59,059	$7,077,370
212	$21,380	$37,679	$59,059	$7,039,691
213	$21,266	$37,793	$59,059	$7,001,898
214	$21,152	$37,907	$59,059	$6,963,991
215	$21,037	$38,022	$59,059	$6,925,970
216	$20,922	$38,136	$59,059	$6,887,833

第18年供款共

$708,704

第18年利息

$258,571

第18年共還本金

$450,132

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$20,807	$38,252	$59,059	$6,849,582
218	$20,691	$38,367	$59,059	$6,811,214
219	$20,576	$38,483	$59,059	$6,772,731
220	$20,459	$38,599	$59,059	$6,734,132
221	$20,343	$38,716	$59,059	$6,695,416
222	$20,226	$38,833	$59,059	$6,656,583
223	$20,108	$38,950	$59,059	$6,617,633
224	$19,991	$39,068	$59,059	$6,578,565
225	$19,873	$39,186	$59,059	$6,539,379
226	$19,754	$39,304	$59,059	$6,500,075
227	$19,636	$39,423	$59,059	$6,460,652
228	$19,517	$39,542	$59,059	$6,421,110

第19年供款共

$708,704

第19年利息

$241,980

第19年共還本金

$466,724

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$19,397	$39,662	$59,059	$6,381,448
230	$19,277	$39,781	$59,059	$6,341,667
231	$19,157	$39,902	$59,059	$6,301,765
232	$19,037	$40,022	$59,059	$6,261,743
233	$18,916	$40,143	$59,059	$6,221,600
234	$18,794	$40,264	$59,059	$6,181,336
235	$18,673	$40,386	$59,059	$6,140,950
236	$18,551	$40,508	$59,059	$6,100,442
237	$18,428	$40,630	$59,059	$6,059,812
238	$18,306	$40,753	$59,059	$6,019,059
239	$18,183	$40,876	$59,059	$5,978,183
240	$18,059	$41,000	$59,059	$5,937,184

第20年供款共

$708,704

第20年利息

$224,778

第20年共還本金

$483,926

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$17,935	$41,123	$59,059	$5,896,060
242	$17,811	$41,248	$59,059	$5,854,813
243	$17,686	$41,372	$59,059	$5,813,440
244	$17,561	$41,497	$59,059	$5,771,943
245	$17,436	$41,623	$59,059	$5,730,321
246	$17,310	$41,748	$59,059	$5,688,572
247	$17,184	$41,874	$59,059	$5,646,698
248	$17,058	$42,001	$59,059	$5,604,697
249	$16,931	$42,128	$59,059	$5,562,569
250	$16,804	$42,255	$59,059	$5,520,314
251	$16,676	$42,383	$59,059	$5,477,931
252	$16,548	$42,511	$59,059	$5,435,421

第21年供款共

$708,704

第21年利息

$206,941

第21年共還本金

$501,763

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$16,420	$42,639	$59,059	$5,392,782
254	$16,291	$42,768	$59,059	$5,350,014
255	$16,161	$42,897	$59,059	$5,307,116
256	$16,032	$43,027	$59,059	$5,264,090
257	$15,902	$43,157	$59,059	$5,220,933
258	$15,772	$43,287	$59,059	$5,177,646
259	$15,641	$43,418	$59,059	$5,134,228
260	$15,510	$43,549	$59,059	$5,090,679
261	$15,378	$43,681	$59,059	$5,046,999
262	$15,246	$43,813	$59,059	$5,003,186
263	$15,114	$43,945	$59,059	$4,959,241
264	$14,981	$44,078	$59,059	$4,915,164

第22年供款共

$708,704

第22年利息

$188,447

第22年共還本金

$520,257

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$14,848	$44,211	$59,059	$4,870,953
266	$14,714	$44,344	$59,059	$4,826,609
267	$14,580	$44,478	$59,059	$4,782,130
268	$14,446	$44,613	$59,059	$4,737,518
269	$14,311	$44,747	$59,059	$4,692,770
270	$14,176	$44,883	$59,059	$4,647,888
271	$14,040	$45,018	$59,059	$4,602,870
272	$13,905	$45,154	$59,059	$4,557,715
273	$13,768	$45,291	$59,059	$4,512,425
274	$13,631	$45,427	$59,059	$4,466,998
275	$13,494	$45,565	$59,059	$4,421,433
276	$13,356	$45,702	$59,059	$4,375,731

第23年供款共

$708,704

第23年利息

$169,271

第23年共還本金

$539,433

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$13,218	$45,840	$59,059	$4,329,890
278	$13,080	$45,979	$59,059	$4,283,912
279	$12,941	$46,118	$59,059	$4,237,794
280	$12,802	$46,257	$59,059	$4,191,537
281	$12,662	$46,397	$59,059	$4,145,140
282	$12,522	$46,537	$59,059	$4,098,603
283	$12,381	$46,677	$59,059	$4,051,926
284	$12,240	$46,818	$59,059	$4,005,108
285	$12,099	$46,960	$59,059	$3,958,148
286	$11,957	$47,102	$59,059	$3,911,046
287	$11,815	$47,244	$59,059	$3,863,802
288	$11,672	$47,387	$59,059	$3,816,415

第24年供款共

$708,704

第24年利息

$149,388

第24年共還本金

$559,316

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$11,529	$47,530	$59,059	$3,768,885
290	$11,385	$47,673	$59,059	$3,721,212
291	$11,241	$47,817	$59,059	$3,673,394
292	$11,097	$47,962	$59,059	$3,625,432
293	$10,952	$48,107	$59,059	$3,577,326
294	$10,807	$48,252	$59,059	$3,529,073
295	$10,661	$48,398	$59,059	$3,480,676
296	$10,515	$48,544	$59,059	$3,432,131
297	$10,368	$48,691	$59,059	$3,383,441
298	$10,221	$48,838	$59,059	$3,334,603
299	$10,073	$48,985	$59,059	$3,285,617
300	$9,925	$49,133	$59,059	$3,236,484

第25年供款共

$708,704

第25年利息

$128,773

第25年共還本金

$579,931

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$9,777	$49,282	$59,059	$3,187,202
302	$9,628	$49,431	$59,059	$3,137,772
303	$9,479	$49,580	$59,059	$3,088,192
304	$9,329	$49,730	$59,059	$3,038,462
305	$9,179	$49,880	$59,059	$2,988,582
306	$9,028	$50,031	$59,059	$2,938,551
307	$8,877	$50,182	$59,059	$2,888,370
308	$8,725	$50,333	$59,059	$2,838,036
309	$8,573	$50,485	$59,059	$2,787,551
310	$8,421	$50,638	$59,059	$2,736,913
311	$8,268	$50,791	$59,059	$2,686,122
312	$8,114	$50,944	$59,059	$2,635,178

第26年供款共

$708,704

第26年利息

$107,397

第26年共還本金

$601,306

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$7,960	$51,098	$59,059	$2,584,080
314	$7,806	$51,253	$59,059	$2,532,827
315	$7,651	$51,407	$59,059	$2,481,420
316	$7,496	$51,563	$59,059	$2,429,857
317	$7,340	$51,718	$59,059	$2,378,138
318	$7,184	$51,875	$59,059	$2,326,264
319	$7,027	$52,031	$59,059	$2,274,232
320	$6,870	$52,189	$59,059	$2,222,044
321	$6,712	$52,346	$59,059	$2,169,698
322	$6,554	$52,504	$59,059	$2,117,193
323	$6,396	$52,663	$59,059	$2,064,530
324	$6,237	$52,822	$59,059	$2,011,708

第27年供款共

$708,704

第27年利息

$85,234

第27年共還本金

$623,470

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$6,077	$52,982	$59,059	$1,958,727
326	$5,917	$53,142	$59,059	$1,905,585
327	$5,756	$53,302	$59,059	$1,852,283
328	$5,595	$53,463	$59,059	$1,798,820
329	$5,434	$53,625	$59,059	$1,745,195
330	$5,272	$53,787	$59,059	$1,691,408
331	$5,109	$53,949	$59,059	$1,637,459
332	$4,946	$54,112	$59,059	$1,583,347
333	$4,783	$54,276	$59,059	$1,529,071
334	$4,619	$54,440	$59,059	$1,474,632
335	$4,455	$54,604	$59,059	$1,420,028
336	$4,290	$54,769	$59,059	$1,365,259

第28年供款共

$708,704

第28年利息

$62,254

第28年共還本金

$646,450

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$4,124	$54,934	$59,059	$1,310,324
338	$3,958	$55,100	$59,059	$1,255,224
339	$3,792	$55,267	$59,059	$1,199,957
340	$3,625	$55,434	$59,059	$1,144,523
341	$3,457	$55,601	$59,059	$1,088,922
342	$3,289	$55,769	$59,059	$1,033,153
343	$3,121	$55,938	$59,059	$977,215
344	$2,952	$56,107	$59,059	$921,109
345	$2,783	$56,276	$59,059	$864,832
346	$2,613	$56,446	$59,059	$808,386
347	$2,442	$56,617	$59,059	$751,770
348	$2,271	$56,788	$59,059	$694,982

第29年供款共

$708,704

第29年利息

$38,427

第29年共還本金

$670,277

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,099	$56,959	$59,059	$638,023
350	$1,927	$57,131	$59,059	$580,892
351	$1,755	$57,304	$59,059	$523,588
352	$1,582	$57,477	$59,059	$466,111
353	$1,408	$57,651	$59,059	$408,460
354	$1,234	$57,825	$59,059	$350,635
355	$1,059	$57,999	$59,059	$292,636
356	$884	$58,175	$59,059	$234,461
357	$708	$58,350	$59,059	$176,111
358	$532	$58,527	$59,059	$117,584
359	$355	$58,703	$59,059	$58,881
360	$178	$58,881	$59,059	$0

第30年供款共

$708,704

第30年利息

$13,722

第30年共還本金

$694,982

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$16,641,112

免责声明

笋盘推介

按揭保险费
info