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$16,521,628

每月供款
$59,661

首期

$-5,286,000

总贷款额

$13,286,000

總利息

$8,191,628

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-4,956,000

$119,320

置业成本总预算

HK$-4,956,000

首期

$-5,286,000
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

$119,320

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

独家

马鞍山迎涛湾 A座

thumb_up

迎涛湾全海有装修3房1套

实

818 呎

@10,452

建

1,060 呎

@8,066

real_estate_agent 罕有放盘

售$855 万

实

818 呎

@10,452

建

1,060 呎

@8,066

售$855 万

real_estate_agent 罕有放盘

粉岭牵晴间第07座

thumb_up

牵晴间3房东南极唯罕有

实

578 呎

@12,457

建

788 呎

@9,137

real_estate_agent 罕有放盘 hotel_class 楼王

售$720 万

实

578 呎

@12,457

建

788 呎

@9,137

售$720 万

real_estate_agent 罕有放盘 hotel_class 楼王

马鞍山银湖天峰第02座

thumb_up

铁路上盖向南2.5房靓盘

实

604 呎

@14,404

建

792 呎

@10,985

local_fire_department 至HIT

售$870 万

实

604 呎

@14,404

建

792 呎

@10,985

售$870 万

local_fire_department 至HIT

马鞍山迎海

thumb_up

罕有放盘有心卖价可倾

实

547 呎

@15,320

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价 vpn_key 有匙即睇

售$838 万

实

547 呎

@15,320

售$838 万

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价 vpn_key 有匙即睇

独家

沙田碧涛花园第01期

thumb_up

罕有碧涛花园靓则放盘靓河景新装,人见人爱,三房套实用抵住,快手得

实

764 呎

@9,162

建

1,113 呎

@6,289

local_offer 低水笋价

售$700 万

实

764 呎

@9,162

建

1,113 呎

@6,289

售$700 万

local_offer 低水笋价

沙田文礼阁第04座

thumb_up

文礼阁第04座

实

622 呎

@13,666

建

736 呎

@11,549

flight_takeoff 移民急让

售$850 万

实

622 呎

@13,666

建

736 呎

@11,549

售$850 万

flight_takeoff 移民急让

马鞍山迎涛湾 A座

thumb_up

迎涛湾 A座

实

773 呎

@9,702

建

959 呎

@7,821

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 pets 爱竉必选

售$750 万

实

773 呎

@9,702

建

959 呎

@7,821

售$750 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 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

沙田富豪花园

thumb_up

富豪花园

实

919 呎

@9,140

建

1,255 呎

@6,693

local_fire_department 至HIT hotel_class 楼王

售$840 万

实

919 呎

@9,140

建

1,255 呎

@6,693

售$840 万

local_fire_department 至HIT hotel_class 楼王

马鞍山翠拥华庭第01座

thumb_up

开扬山景

实

837 呎

@10,753

建

1,078 呎

@8,349

local_fire_department 至HIT

售$900 万

实

837 呎

@10,753

建

1,078 呎

@8,349

售$900 万

local_fire_department 至HIT

马鞍山迎海第02期星湾第18座

thumb_up

迎海 **高层向南,开扬海景,两房两厅加储物房**

实

497 呎

@16,298

local_fire_department 至HIT local_offer 低水笋价

售$810 万

实

497 呎

@16,298

售$810 万

local_fire_department 至HIT local_offer 低水笋价

沙田晋名峰

thumb_up

全新装高层山景实用2房连车位

实

602 呎

@14,120

建

756 呎

@11,243

local_fire_department 至HIT

售$850 万

实

602 呎

@14,120

建

756 呎

@11,243

售$850 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$79,516	$61,102	$50,071	$42,733
1.500	$82,472	$64,111	$53,136	$45,853
2.000	$85,497	$67,212	$56,313	$49,108
2.500	$88,590	$70,403	$59,603	$52,496
3.000	$91,751	$73,684	$63,004	$56,014
3.500	$94,979	$77,053	$66,513	$59,660
4.000	$98,275	$80,511	$70,128	$63,429
4.500	$101,637	$84,054	$73,848	$67,318
5.000	$105,065	$87,682	$77,669	$71,322
5.500	$108,558	$91,393	$81,588	$75,436
6.000	$112,115	$95,185	$85,602	$79,656

每月供款$59,661

年期

30年

贷款金额

$13,286,000

總利息

$8,191,628

总贷款连利息

$21,477,628

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$38,751	$20,909	$59,660	$13,265,091
2	$38,690	$20,970	$59,660	$13,244,121
3	$38,629	$21,031	$59,660	$13,223,089
4	$38,567	$21,093	$59,660	$13,201,996
5	$38,506	$21,154	$59,660	$13,180,842
6	$38,444	$21,216	$59,660	$13,159,626
7	$38,382	$21,278	$59,660	$13,138,348
8	$38,320	$21,340	$59,660	$13,117,008
9	$38,258	$21,402	$59,660	$13,095,606
10	$38,196	$21,465	$59,660	$13,074,142
11	$38,133	$21,527	$59,660	$13,052,615
12	$38,070	$21,590	$59,660	$13,031,025

第1年供款共

$715,921

第1年利息

$460,946

第1年共還本金

$254,975

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$38,007	$21,653	$59,660	$13,009,372
14	$37,944	$21,716	$59,660	$12,987,656
15	$37,881	$21,779	$59,660	$12,965,876
16	$37,817	$21,843	$59,660	$12,944,033
17	$37,753	$21,907	$59,660	$12,922,127
18	$37,690	$21,971	$59,660	$12,900,156
19	$37,625	$22,035	$59,660	$12,878,121
20	$37,561	$22,099	$59,660	$12,856,023
21	$37,497	$22,163	$59,660	$12,833,859
22	$37,432	$22,228	$59,660	$12,811,631
23	$37,367	$22,293	$59,660	$12,789,338
24	$37,302	$22,358	$59,660	$12,766,981

第2年供款共

$715,921

第2年利息

$451,877

第2年共還本金

$264,044

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$37,237	$22,423	$59,660	$12,744,558
26	$37,172	$22,488	$59,660	$12,722,069
27	$37,106	$22,554	$59,660	$12,699,515
28	$37,040	$22,620	$59,660	$12,676,895
29	$36,974	$22,686	$59,660	$12,654,209
30	$36,908	$22,752	$59,660	$12,631,457
31	$36,842	$22,818	$59,660	$12,608,639
32	$36,775	$22,885	$59,660	$12,585,754
33	$36,708	$22,952	$59,660	$12,562,803
34	$36,642	$23,019	$59,660	$12,539,784
35	$36,574	$23,086	$59,660	$12,516,698
36	$36,507	$23,153	$59,660	$12,493,545

第3年供款共

$715,921

第3年利息

$442,486

第3年共還本金

$273,435

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$36,440	$23,221	$59,660	$12,470,325
38	$36,372	$23,288	$59,660	$12,447,036
39	$36,304	$23,356	$59,660	$12,423,680
40	$36,236	$23,424	$59,660	$12,400,256
41	$36,167	$23,493	$59,660	$12,376,763
42	$36,099	$23,561	$59,660	$12,353,202
43	$36,030	$23,630	$59,660	$12,329,572
44	$35,961	$23,699	$59,660	$12,305,873
45	$35,892	$23,768	$59,660	$12,282,105
46	$35,823	$23,837	$59,660	$12,258,268
47	$35,753	$23,907	$59,660	$12,234,361
48	$35,684	$23,977	$59,660	$12,210,385

第4年供款共

$715,921

第4年利息

$432,760

第4年共還本金

$283,161

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$35,614	$24,046	$59,660	$12,186,338
50	$35,543	$24,117	$59,660	$12,162,222
51	$35,473	$24,187	$59,660	$12,138,035
52	$35,403	$24,257	$59,660	$12,113,777
53	$35,332	$24,328	$59,660	$12,089,449
54	$35,261	$24,399	$59,660	$12,065,050
55	$35,190	$24,470	$59,660	$12,040,580
56	$35,118	$24,542	$59,660	$12,016,038
57	$35,047	$24,613	$59,660	$11,991,425
58	$34,975	$24,685	$59,660	$11,966,739
59	$34,903	$24,757	$59,660	$11,941,982
60	$34,831	$24,829	$59,660	$11,917,153

第5年供款共

$715,921

第5年利息

$422,689

第5年共還本金

$293,232

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$34,758	$24,902	$59,660	$11,892,251
62	$34,686	$24,974	$59,660	$11,867,277
63	$34,613	$25,047	$59,660	$11,842,230
64	$34,540	$25,120	$59,660	$11,817,110
65	$34,467	$25,194	$59,660	$11,791,916
66	$34,393	$25,267	$59,660	$11,766,649
67	$34,319	$25,341	$59,660	$11,741,308
68	$34,245	$25,415	$59,660	$11,715,894
69	$34,171	$25,489	$59,660	$11,690,405
70	$34,097	$25,563	$59,660	$11,664,842
71	$34,022	$25,638	$59,660	$11,639,204
72	$33,948	$25,712	$59,660	$11,613,492

第6年供款共

$715,921

第6年利息

$412,260

第6年共還本金

$303,661

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$33,873	$25,787	$59,660	$11,587,705
74	$33,797	$25,863	$59,660	$11,561,842
75	$33,722	$25,938	$59,660	$11,535,904
76	$33,646	$26,014	$59,660	$11,509,890
77	$33,571	$26,090	$59,660	$11,483,801
78	$33,494	$26,166	$59,660	$11,457,635
79	$33,418	$26,242	$59,660	$11,431,393
80	$33,342	$26,319	$59,660	$11,405,075
81	$33,265	$26,395	$59,660	$11,378,679
82	$33,188	$26,472	$59,660	$11,352,207
83	$33,111	$26,549	$59,660	$11,325,658
84	$33,033	$26,627	$59,660	$11,299,031

第7年供款共

$715,921

第7年利息

$401,460

第7年共還本金

$314,461

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$32,956	$26,705	$59,660	$11,272,326
86	$32,878	$26,782	$59,660	$11,245,544
87	$32,800	$26,861	$59,660	$11,218,683
88	$32,721	$26,939	$59,660	$11,191,744
89	$32,643	$27,017	$59,660	$11,164,727
90	$32,564	$27,096	$59,660	$11,137,630
91	$32,485	$27,175	$59,660	$11,110,455
92	$32,405	$27,255	$59,660	$11,083,200
93	$32,326	$27,334	$59,660	$11,055,866
94	$32,246	$27,414	$59,660	$11,028,453
95	$32,166	$27,494	$59,660	$11,000,959
96	$32,086	$27,574	$59,660	$10,973,385

第8年供款共

$715,921

第8年利息

$390,275

第8年共還本金

$325,646

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$32,006	$27,654	$59,660	$10,945,730
98	$31,925	$27,735	$59,660	$10,917,995
99	$31,844	$27,816	$59,660	$10,890,180
100	$31,763	$27,897	$59,660	$10,862,282
101	$31,682	$27,978	$59,660	$10,834,304
102	$31,600	$28,060	$59,660	$10,806,244
103	$31,518	$28,142	$59,660	$10,778,102
104	$31,436	$28,224	$59,660	$10,749,878
105	$31,354	$28,306	$59,660	$10,721,572
106	$31,271	$28,389	$59,660	$10,693,183
107	$31,188	$28,472	$59,660	$10,664,712
108	$31,105	$28,555	$59,660	$10,636,157

第9年供款共

$715,921

第9年利息

$378,693

第9年共還本金

$337,228

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$31,022	$28,638	$59,660	$10,607,519
110	$30,939	$28,721	$59,660	$10,578,797
111	$30,855	$28,805	$59,660	$10,549,992
112	$30,771	$28,889	$59,660	$10,521,103
113	$30,687	$28,974	$59,660	$10,492,129
114	$30,602	$29,058	$59,660	$10,463,071
115	$30,517	$29,143	$59,660	$10,433,929
116	$30,432	$29,228	$59,660	$10,404,701
117	$30,347	$29,313	$59,660	$10,375,388
118	$30,262	$29,399	$59,660	$10,345,989
119	$30,176	$29,484	$59,660	$10,316,505
120	$30,090	$29,570	$59,660	$10,286,935

第10年供款共

$715,921

第10年利息

$366,699

第10年共還本金

$349,222

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$30,004	$29,657	$59,660	$10,257,278
122	$29,917	$29,743	$59,660	$10,227,535
123	$29,830	$29,830	$59,660	$10,197,705
124	$29,743	$29,917	$59,660	$10,167,789
125	$29,656	$30,004	$59,660	$10,137,785
126	$29,569	$30,092	$59,660	$10,107,693
127	$29,481	$30,179	$59,660	$10,077,514
128	$29,393	$30,267	$59,660	$10,047,246
129	$29,304	$30,356	$59,660	$10,016,891
130	$29,216	$30,444	$59,660	$9,986,447
131	$29,127	$30,533	$59,660	$9,955,914
132	$29,038	$30,622	$59,660	$9,925,292

第11年供款共

$715,921

第11年利息

$354,278

第11年共還本金

$361,643

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$28,949	$30,711	$59,660	$9,894,580
134	$28,859	$30,801	$59,660	$9,863,779
135	$28,769	$30,891	$59,660	$9,832,889
136	$28,679	$30,981	$59,660	$9,801,908
137	$28,589	$31,071	$59,660	$9,770,837
138	$28,498	$31,162	$59,660	$9,739,675
139	$28,407	$31,253	$59,660	$9,708,422
140	$28,316	$31,344	$59,660	$9,677,078
141	$28,225	$31,435	$59,660	$9,645,643
142	$28,133	$31,527	$59,660	$9,614,116
143	$28,041	$31,619	$59,660	$9,582,497
144	$27,949	$31,711	$59,660	$9,550,786

第12年供款共

$715,921

第12年利息

$341,415

第12年共還本金

$374,506

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$27,856	$31,804	$59,660	$9,518,983
146	$27,764	$31,896	$59,660	$9,487,086
147	$27,671	$31,989	$59,660	$9,455,097
148	$27,577	$32,083	$59,660	$9,423,014
149	$27,484	$32,176	$59,660	$9,390,838
150	$27,390	$32,270	$59,660	$9,358,568
151	$27,296	$32,364	$59,660	$9,326,203
152	$27,201	$32,459	$59,660	$9,293,745
153	$27,107	$32,553	$59,660	$9,261,191
154	$27,012	$32,648	$59,660	$9,228,543
155	$26,917	$32,743	$59,660	$9,195,800
156	$26,821	$32,839	$59,660	$9,162,961

第13年供款共

$715,921

第13年利息

$328,095

第13年共還本金

$387,826

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$26,725	$32,935	$59,660	$9,130,026
158	$26,629	$33,031	$59,660	$9,096,995
159	$26,533	$33,127	$59,660	$9,063,868
160	$26,436	$33,224	$59,660	$9,030,644
161	$26,339	$33,321	$59,660	$8,997,323
162	$26,242	$33,418	$59,660	$8,963,906
163	$26,145	$33,515	$59,660	$8,930,390
164	$26,047	$33,613	$59,660	$8,896,777
165	$25,949	$33,711	$59,660	$8,863,066
166	$25,851	$33,809	$59,660	$8,829,256
167	$25,752	$33,908	$59,660	$8,795,348
168	$25,653	$34,007	$59,660	$8,761,341

第14年供款共

$715,921

第14年利息

$314,302

第14年共還本金

$401,619

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$25,554	$34,106	$59,660	$8,727,235
170	$25,454	$34,206	$59,660	$8,693,030
171	$25,355	$34,305	$59,660	$8,658,724
172	$25,255	$34,405	$59,660	$8,624,319
173	$25,154	$34,506	$59,660	$8,589,813
174	$25,054	$34,606	$59,660	$8,555,206
175	$24,953	$34,707	$59,660	$8,520,499
176	$24,851	$34,809	$59,660	$8,485,690
177	$24,750	$34,910	$59,660	$8,450,780
178	$24,648	$35,012	$59,660	$8,415,768
179	$24,546	$35,114	$59,660	$8,380,654
180	$24,444	$35,217	$59,660	$8,345,438

第15年供款共

$715,921

第15年利息

$300,017

第15年共還本金

$415,904

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$24,341	$35,319	$59,660	$8,310,118
182	$24,238	$35,422	$59,660	$8,274,696
183	$24,135	$35,526	$59,660	$8,239,171
184	$24,031	$35,629	$59,660	$8,203,542
185	$23,927	$35,733	$59,660	$8,167,808
186	$23,823	$35,837	$59,660	$8,131,971
187	$23,718	$35,942	$59,660	$8,096,029
188	$23,613	$36,047	$59,660	$8,059,983
189	$23,508	$36,152	$59,660	$8,023,831
190	$23,403	$36,257	$59,660	$7,987,574
191	$23,297	$36,363	$59,660	$7,951,211
192	$23,191	$36,469	$59,660	$7,914,742

第16年供款共

$715,921

第16年利息

$285,225

第16年共還本金

$430,696

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$23,085	$36,575	$59,660	$7,878,166
194	$22,978	$36,682	$59,660	$7,841,484
195	$22,871	$36,789	$59,660	$7,804,695
196	$22,764	$36,896	$59,660	$7,767,799
197	$22,656	$37,004	$59,660	$7,730,795
198	$22,548	$37,112	$59,660	$7,693,683
199	$22,440	$37,220	$59,660	$7,656,463
200	$22,331	$37,329	$59,660	$7,619,134
201	$22,222	$37,438	$59,660	$7,581,696
202	$22,113	$37,547	$59,660	$7,544,149
203	$22,004	$37,656	$59,660	$7,506,493
204	$21,894	$37,766	$59,660	$7,468,727

第17年供款共

$715,921

第17年利息

$269,906

第17年共還本金

$446,015

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$21,784	$37,876	$59,660	$7,430,851
206	$21,673	$37,987	$59,660	$7,392,864
207	$21,563	$38,098	$59,660	$7,354,766
208	$21,451	$38,209	$59,660	$7,316,558
209	$21,340	$38,320	$59,660	$7,278,238
210	$21,228	$38,432	$59,660	$7,239,806
211	$21,116	$38,544	$59,660	$7,201,262
212	$21,004	$38,656	$59,660	$7,162,605
213	$20,891	$38,769	$59,660	$7,123,836
214	$20,778	$38,882	$59,660	$7,084,954
215	$20,664	$38,996	$59,660	$7,045,958
216	$20,551	$39,109	$59,660	$7,006,849

第18年供款共

$715,921

第18年利息

$254,043

第18年共還本金

$461,878

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$20,437	$39,223	$59,660	$6,967,626
218	$20,322	$39,338	$59,660	$6,928,288
219	$20,208	$39,453	$59,660	$6,888,835
220	$20,092	$39,568	$59,660	$6,849,267
221	$19,977	$39,683	$59,660	$6,809,584
222	$19,861	$39,799	$59,660	$6,769,786
223	$19,745	$39,915	$59,660	$6,729,871
224	$19,629	$40,031	$59,660	$6,689,839
225	$19,512	$40,148	$59,660	$6,649,691
226	$19,395	$40,265	$59,660	$6,609,426
227	$19,277	$40,383	$59,660	$6,569,044
228	$19,160	$40,500	$59,660	$6,528,543

第19年供款共

$715,921

第19年利息

$237,615

第19年共還本金

$478,306

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$19,042	$40,618	$59,660	$6,487,925
230	$18,923	$40,737	$59,660	$6,447,188
231	$18,804	$40,856	$59,660	$6,406,332
232	$18,685	$40,975	$59,660	$6,365,357
233	$18,566	$41,094	$59,660	$6,324,263
234	$18,446	$41,214	$59,660	$6,283,048
235	$18,326	$41,335	$59,660	$6,241,714
236	$18,205	$41,455	$59,660	$6,200,259
237	$18,084	$41,576	$59,660	$6,158,683
238	$17,963	$41,697	$59,660	$6,116,986
239	$17,841	$41,819	$59,660	$6,075,167
240	$17,719	$41,941	$59,660	$6,033,226

第20年供款共

$715,921

第20年利息

$220,603

第20年共還本金

$495,317

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$17,597	$42,063	$59,660	$5,991,163
242	$17,474	$42,186	$59,660	$5,948,977
243	$17,351	$42,309	$59,660	$5,906,668
244	$17,228	$42,432	$59,660	$5,864,236
245	$17,104	$42,556	$59,660	$5,821,680
246	$16,980	$42,680	$59,660	$5,778,999
247	$16,855	$42,805	$59,660	$5,736,195
248	$16,731	$42,930	$59,660	$5,693,265
249	$16,605	$43,055	$59,660	$5,650,211
250	$16,480	$43,180	$59,660	$5,607,030
251	$16,354	$43,306	$59,660	$5,563,724
252	$16,228	$43,433	$59,660	$5,520,291

第21年供款共

$715,921

第21年利息

$202,987

第21年共還本金

$512,934

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$16,101	$43,559	$59,660	$5,476,732
254	$15,974	$43,686	$59,660	$5,433,046
255	$15,846	$43,814	$59,660	$5,389,232
256	$15,719	$43,941	$59,660	$5,345,291
257	$15,590	$44,070	$59,660	$5,301,221
258	$15,462	$44,198	$59,660	$5,257,023
259	$15,333	$44,327	$59,660	$5,212,696
260	$15,204	$44,456	$59,660	$5,168,239
261	$15,074	$44,586	$59,660	$5,123,653
262	$14,944	$44,716	$59,660	$5,078,937
263	$14,814	$44,847	$59,660	$5,034,091
264	$14,683	$44,977	$59,660	$4,989,113

第22年供款共

$715,921

第22年利息

$184,743

第22年共還本金

$531,178

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$14,552	$45,108	$59,660	$4,944,005
266	$14,420	$45,240	$59,660	$4,898,765
267	$14,288	$45,372	$59,660	$4,853,393
268	$14,156	$45,504	$59,660	$4,807,889
269	$14,023	$45,637	$59,660	$4,762,252
270	$13,890	$45,770	$59,660	$4,716,481
271	$13,756	$45,904	$59,660	$4,670,578
272	$13,623	$46,038	$59,660	$4,624,540
273	$13,488	$46,172	$59,660	$4,578,368
274	$13,354	$46,307	$59,660	$4,532,062
275	$13,219	$46,442	$59,660	$4,485,620
276	$13,083	$46,577	$59,660	$4,439,043

第23年供款共

$715,921

第23年利息

$165,851

第23年共還本金

$550,070

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$12,947	$46,713	$59,660	$4,392,330
278	$12,811	$46,849	$59,660	$4,345,481
279	$12,674	$46,986	$59,660	$4,298,495
280	$12,537	$47,123	$59,660	$4,251,373
281	$12,400	$47,260	$59,660	$4,204,112
282	$12,262	$47,398	$59,660	$4,156,714
283	$12,124	$47,536	$59,660	$4,109,178
284	$11,985	$47,675	$59,660	$4,061,503
285	$11,846	$47,814	$59,660	$4,013,689
286	$11,707	$47,953	$59,660	$3,965,736
287	$11,567	$48,093	$59,660	$3,917,642
288	$11,426	$48,234	$59,660	$3,869,409

第24年供款共

$715,921

第24年利息

$146,286

第24年共還本金

$569,635

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$11,286	$48,374	$59,660	$3,821,034
290	$11,145	$48,515	$59,660	$3,772,519
291	$11,003	$48,657	$59,660	$3,723,862
292	$10,861	$48,799	$59,660	$3,675,063
293	$10,719	$48,941	$59,660	$3,626,122
294	$10,576	$49,084	$59,660	$3,577,038
295	$10,433	$49,227	$59,660	$3,527,811
296	$10,289	$49,371	$59,660	$3,478,440
297	$10,145	$49,515	$59,660	$3,428,926
298	$10,001	$49,659	$59,660	$3,379,267
299	$9,856	$49,804	$59,660	$3,329,463
300	$9,711	$49,949	$59,660	$3,279,514

第25年供款共

$715,921

第25年利息

$126,026

第25年共還本金

$589,895

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$9,565	$50,095	$59,660	$3,229,419
302	$9,419	$50,241	$59,660	$3,179,178
303	$9,273	$50,387	$59,660	$3,128,790
304	$9,126	$50,534	$59,660	$3,078,256
305	$8,978	$50,682	$59,660	$3,027,574
306	$8,830	$50,830	$59,660	$2,976,745
307	$8,682	$50,978	$59,660	$2,925,767
308	$8,533	$51,127	$59,660	$2,874,640
309	$8,384	$51,276	$59,660	$2,823,364
310	$8,235	$51,425	$59,660	$2,771,939
311	$8,085	$51,575	$59,660	$2,720,364
312	$7,934	$51,726	$59,660	$2,668,638

第26年供款共

$715,921

第26年利息

$105,045

第26年共還本金

$610,876

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$7,784	$51,877	$59,660	$2,616,762
314	$7,632	$52,028	$59,660	$2,564,734
315	$7,480	$52,180	$59,660	$2,512,554
316	$7,328	$52,332	$59,660	$2,460,222
317	$7,176	$52,484	$59,660	$2,407,738
318	$7,023	$52,638	$59,660	$2,355,100
319	$6,869	$52,791	$59,660	$2,302,309
320	$6,715	$52,945	$59,660	$2,249,364
321	$6,561	$53,099	$59,660	$2,196,265
322	$6,406	$53,254	$59,660	$2,143,011
323	$6,250	$53,410	$59,660	$2,089,601
324	$6,095	$53,565	$59,660	$2,036,036

第27年供款共

$715,921

第27年利息

$83,318

第27年共還本金

$632,603

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$5,938	$53,722	$59,660	$1,982,314
326	$5,782	$53,878	$59,660	$1,928,436
327	$5,625	$54,035	$59,660	$1,874,400
328	$5,467	$54,193	$59,660	$1,820,207
329	$5,309	$54,351	$59,660	$1,765,856
330	$5,150	$54,510	$59,660	$1,711,346
331	$4,991	$54,669	$59,660	$1,656,678
332	$4,832	$54,828	$59,660	$1,601,850
333	$4,672	$54,988	$59,660	$1,546,862
334	$4,512	$55,148	$59,660	$1,491,713
335	$4,351	$55,309	$59,660	$1,436,404
336	$4,190	$55,471	$59,660	$1,380,933

第28年供款共

$715,921

第28年利息

$60,819

第28年共還本金

$655,102

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$4,028	$55,632	$59,660	$1,325,301
338	$3,865	$55,795	$59,660	$1,269,506
339	$3,703	$55,957	$59,660	$1,213,549
340	$3,540	$56,121	$59,660	$1,157,428
341	$3,376	$56,284	$59,660	$1,101,144
342	$3,212	$56,448	$59,660	$1,044,696
343	$3,047	$56,613	$59,660	$988,083
344	$2,882	$56,778	$59,660	$931,305
345	$2,716	$56,944	$59,660	$874,361
346	$2,550	$57,110	$59,660	$817,251
347	$2,384	$57,276	$59,660	$759,974
348	$2,217	$57,443	$59,660	$702,531

第29年供款共

$715,921

第29年利息

$37,519

第29年共還本金

$678,402

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,049	$57,611	$59,660	$644,920
350	$1,881	$57,779	$59,660	$587,141
351	$1,712	$57,948	$59,660	$529,193
352	$1,543	$58,117	$59,660	$471,077
353	$1,374	$58,286	$59,660	$412,791
354	$1,204	$58,456	$59,660	$354,335
355	$1,033	$58,627	$59,660	$295,708
356	$862	$58,798	$59,660	$236,910
357	$691	$58,969	$59,660	$177,941
358	$519	$59,141	$59,660	$118,800
359	$347	$59,314	$59,660	$59,487
360	$174	$59,487	$59,660	$0

第30年供款共

$715,921

第30年利息

$13,390

第30年共還本金

$702,531

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$16,521,628

免责声明

笋盘推介

按揭保险费
info