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$19,022,133

每月供款
$75,979

首期

$-8,660,000

总贷款额

$16,660,000

總利息

$10,692,133

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-8,330,000

$151,956

置业成本总预算

HK$-8,330,000

首期

$-8,660,000
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

$151,956

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

沙田晋名峰

thumb_up

全新装高层山景实用2房连车位

实

602 呎

@14,950

建

756 呎

@11,905

local_fire_department 至HIT

售$900 万

实

602 呎

@14,950

建

756 呎

@11,905

售$900 万

local_fire_department 至HIT

马鞍山迎海第02期星湾第19座

thumb_up

迎海

实

496 呎

@14,415

local_fire_department 至HIT

售$715 万

实

496 呎

@14,415

售$715 万

local_fire_department 至HIT

马鞍山迎海第02期星湾第18座

thumb_up

迎海2房1储

实

497 呎

@14,588

directions_run 即走

售$725 万

实

497 呎

@14,588

售$725 万

directions_run 即走

马鞍山马鞍山中心第01座

thumb_up

高层海景三房,罕有放盘

实

642 呎

@14,019

建

848 呎

@10,613

verified 首置必买

售$900 万

实

642 呎

@14,019

建

848 呎

@10,613

售$900 万

verified 首置必买

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

粉岭瑞柏园第06座

thumb_up

*换楼精选*可租可售*连车位*

实

725 呎

@11,448

建

825 呎

@10,061

real_estate_agent 罕有放盘

售$830 万

实

725 呎

@11,448

建

825 呎

@10,061

售$830 万

real_estate_agent 罕有放盘

独家

马鞍山翠拥华庭第12座

thumb_up

企理装修, 实用三房

实

675 呎

@10,519

建

868 呎

@8,180

local_fire_department 至HIT

售$710 万

实

675 呎

@10,519

建

868 呎

@8,180

售$710 万

local_fire_department 至HIT

马鞍山迎海第02期星湾第19座

thumb_up

***沙中线首站, 交通方便, 购品便利***

实

523 呎

@14,111

local_fire_department 至HIT

售$738 万

实

523 呎

@14,111

售$738 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

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

沙田沙田第一城

thumb_up

三年新装　高层东南三房套

实

707 呎

@12,447

建

872 呎

@10,092

real_estate_agent 罕有放盘 hotel_class 楼王

售$880 万

实

707 呎

@12,447

建

872 呎

@10,092

售$880 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

@14,702

建

792 呎

@11,212

local_fire_department 至HIT

售$888 万

实

604 呎

@14,702

建

792 呎

@11,212

售$888 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$99,709	$76,618	$62,787	$53,585
1.500	$103,416	$80,392	$66,629	$57,497
2.000	$107,209	$84,280	$70,614	$61,579
2.500	$111,087	$88,282	$74,740	$65,827
3.000	$115,051	$92,396	$79,004	$70,239
3.500	$119,099	$96,621	$83,404	$74,811
3.625	$120,125	$97,695	$84,525	$75,978
4.000	$123,232	$100,956	$87,938	$79,537
4.500	$127,448	$105,399	$92,602	$84,414
5.000	$131,746	$109,949	$97,393	$89,434
5.500	$136,126	$114,602	$102,307	$94,594
6.000	$140,587	$119,357	$107,341	$99,885

每月供款$75,979

年期

30年

贷款金额

$16,660,000

總利息

$10,692,133

总贷款连利息

$27,352,133

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$50,327	$25,651	$75,978	$16,634,349
2	$50,250	$25,729	$75,978	$16,608,620
3	$50,172	$25,806	$75,978	$16,582,814
4	$50,094	$25,884	$75,978	$16,556,930
5	$50,016	$25,962	$75,978	$16,530,967
6	$49,937	$26,041	$75,978	$16,504,927
7	$49,859	$26,120	$75,978	$16,478,807
8	$49,780	$26,198	$75,978	$16,452,609
9	$49,701	$26,278	$75,978	$16,426,331
10	$49,621	$26,357	$75,978	$16,399,974
11	$49,542	$26,437	$75,978	$16,373,538
12	$49,462	$26,516	$75,978	$16,347,021

第1年供款共

$911,738

第1年利息

$598,759

第1年共還本金

$312,979

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$49,382	$26,597	$75,978	$16,320,425
14	$49,301	$26,677	$75,978	$16,293,748
15	$49,221	$26,757	$75,978	$16,266,990
16	$49,140	$26,838	$75,978	$16,240,152
17	$49,059	$26,919	$75,978	$16,213,233
18	$48,977	$27,001	$75,978	$16,186,232
19	$48,896	$27,082	$75,978	$16,159,150
20	$48,814	$27,164	$75,978	$16,131,986
21	$48,732	$27,246	$75,978	$16,104,740
22	$48,650	$27,328	$75,978	$16,077,411
23	$48,567	$27,411	$75,978	$16,050,000
24	$48,484	$27,494	$75,978	$16,022,507

第2年供款共

$911,738

第2年利息

$587,223

第2年共還本金

$324,515

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$48,401	$27,577	$75,978	$15,994,930
26	$48,318	$27,660	$75,978	$15,967,270
27	$48,234	$27,744	$75,978	$15,939,526
28	$48,151	$27,827	$75,978	$15,911,698
29	$48,067	$27,912	$75,978	$15,883,787
30	$47,982	$27,996	$75,978	$15,855,791
31	$47,898	$28,080	$75,978	$15,827,711
32	$47,813	$28,165	$75,978	$15,799,545
33	$47,728	$28,250	$75,978	$15,771,295
34	$47,642	$28,336	$75,978	$15,742,959
35	$47,557	$28,421	$75,978	$15,714,538
36	$47,471	$28,507	$75,978	$15,686,031

第3年供款共

$911,738

第3年利息

$575,262

第3年共還本金

$336,476

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$47,385	$28,593	$75,978	$15,657,437
38	$47,299	$28,680	$75,978	$15,628,758
39	$47,212	$28,766	$75,978	$15,599,992
40	$47,125	$28,853	$75,978	$15,571,138
41	$47,038	$28,940	$75,978	$15,542,198
42	$46,950	$29,028	$75,978	$15,513,170
43	$46,863	$29,115	$75,978	$15,484,055
44	$46,775	$29,203	$75,978	$15,454,851
45	$46,687	$29,292	$75,978	$15,425,560
46	$46,598	$29,380	$75,978	$15,396,180
47	$46,509	$29,469	$75,978	$15,366,711
48	$46,420	$29,558	$75,978	$15,337,153

第4年供款共

$911,738

第4年利息

$562,860

第4年共還本金

$348,878

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$46,331	$29,647	$75,978	$15,307,506
50	$46,241	$29,737	$75,978	$15,277,769
51	$46,152	$29,827	$75,978	$15,247,943
52	$46,061	$29,917	$75,978	$15,218,026
53	$45,971	$30,007	$75,978	$15,188,019
54	$45,880	$30,098	$75,978	$15,157,921
55	$45,790	$30,189	$75,978	$15,127,733
56	$45,698	$30,280	$75,978	$15,097,453
57	$45,607	$30,371	$75,978	$15,067,082
58	$45,515	$30,463	$75,978	$15,036,619
59	$45,423	$30,555	$75,978	$15,006,064
60	$45,331	$30,647	$75,978	$14,975,416

第5年供款共

$911,738

第5年利息

$550,001

第5年共還本金

$361,737

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$45,238	$30,740	$75,978	$14,944,676
62	$45,145	$30,833	$75,978	$14,913,844
63	$45,052	$30,926	$75,978	$14,882,918
64	$44,959	$31,019	$75,978	$14,851,898
65	$44,865	$31,113	$75,978	$14,820,785
66	$44,771	$31,207	$75,978	$14,789,578
67	$44,677	$31,301	$75,978	$14,758,277
68	$44,582	$31,396	$75,978	$14,726,881
69	$44,487	$31,491	$75,978	$14,695,390
70	$44,392	$31,586	$75,978	$14,663,805
71	$44,297	$31,681	$75,978	$14,632,123
72	$44,201	$31,777	$75,978	$14,600,346

第6年供款共

$911,738

第6年利息

$536,668

第6年共還本金

$375,070

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$44,105	$31,873	$75,978	$14,568,473
74	$44,009	$31,969	$75,978	$14,536,504
75	$43,912	$32,066	$75,978	$14,504,438
76	$43,815	$32,163	$75,978	$14,472,276
77	$43,718	$32,260	$75,978	$14,440,016
78	$43,621	$32,357	$75,978	$14,407,659
79	$43,523	$32,455	$75,978	$14,375,204
80	$43,425	$32,553	$75,978	$14,342,651
81	$43,327	$32,651	$75,978	$14,309,999
82	$43,228	$32,750	$75,978	$14,277,249
83	$43,129	$32,849	$75,978	$14,244,400
84	$43,030	$32,948	$75,978	$14,211,452

第7年供款共

$911,738

第7年利息

$522,843

第7年共還本金

$388,894

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$42,930	$33,048	$75,978	$14,178,404
86	$42,831	$33,148	$75,978	$14,145,257
87	$42,730	$33,248	$75,978	$14,112,009
88	$42,630	$33,348	$75,978	$14,078,661
89	$42,529	$33,449	$75,978	$14,045,212
90	$42,428	$33,550	$75,978	$14,011,662
91	$42,327	$33,651	$75,978	$13,978,011
92	$42,225	$33,753	$75,978	$13,944,258
93	$42,123	$33,855	$75,978	$13,910,403
94	$42,021	$33,957	$75,978	$13,876,446
95	$41,918	$34,060	$75,978	$13,842,386
96	$41,816	$34,163	$75,978	$13,808,224

第8年供款共

$911,738

第8年利息

$508,509

第8年共還本金

$403,228

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$41,712	$34,266	$75,978	$13,773,958
98	$41,609	$34,369	$75,978	$13,739,589
99	$41,505	$34,473	$75,978	$13,705,116
100	$41,401	$34,577	$75,978	$13,670,538
101	$41,296	$34,682	$75,978	$13,635,857
102	$41,192	$34,786	$75,978	$13,601,070
103	$41,087	$34,892	$75,978	$13,566,178
104	$40,981	$34,997	$75,978	$13,531,181
105	$40,875	$35,103	$75,978	$13,496,079
106	$40,769	$35,209	$75,978	$13,460,870
107	$40,663	$35,315	$75,978	$13,425,555
108	$40,556	$35,422	$75,978	$13,390,133

第9年供款共

$911,738

第9年利息

$493,647

第9年共還本金

$418,091

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$40,449	$35,529	$75,978	$13,354,604
110	$40,342	$35,636	$75,978	$13,318,968
111	$40,234	$35,744	$75,978	$13,283,224
112	$40,126	$35,852	$75,978	$13,247,373
113	$40,018	$35,960	$75,978	$13,211,413
114	$39,909	$36,069	$75,978	$13,175,344
115	$39,801	$36,178	$75,978	$13,139,166
116	$39,691	$36,287	$75,978	$13,102,879
117	$39,582	$36,397	$75,978	$13,066,483
118	$39,472	$36,506	$75,978	$13,029,976
119	$39,361	$36,617	$75,978	$12,993,360
120	$39,251	$36,727	$75,978	$12,956,632

第10年供款共

$911,738

第10年利息

$478,237

第10年共還本金

$433,501

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$39,140	$36,838	$75,978	$12,919,794
122	$39,029	$36,950	$75,978	$12,882,844
123	$38,917	$37,061	$75,978	$12,845,783
124	$38,805	$37,173	$75,978	$12,808,610
125	$38,693	$37,285	$75,978	$12,771,325
126	$38,580	$37,398	$75,978	$12,733,926
127	$38,467	$37,511	$75,978	$12,696,415
128	$38,354	$37,624	$75,978	$12,658,791
129	$38,240	$37,738	$75,978	$12,621,053
130	$38,126	$37,852	$75,978	$12,583,201
131	$38,012	$37,966	$75,978	$12,545,234
132	$37,897	$38,081	$75,978	$12,507,153

第11年供款共

$911,738

第11年利息

$462,259

第11年共還本金

$449,479

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$37,782	$38,196	$75,978	$12,468,957
134	$37,667	$38,312	$75,978	$12,430,646
135	$37,551	$38,427	$75,978	$12,392,219
136	$37,435	$38,543	$75,978	$12,353,675
137	$37,318	$38,660	$75,978	$12,315,015
138	$37,202	$38,777	$75,978	$12,276,239
139	$37,084	$38,894	$75,978	$12,237,345
140	$36,967	$39,011	$75,978	$12,198,334
141	$36,849	$39,129	$75,978	$12,159,205
142	$36,731	$39,247	$75,978	$12,119,958
143	$36,612	$39,366	$75,978	$12,080,592
144	$36,493	$39,485	$75,978	$12,041,107

第12年供款共

$911,738

第12年利息

$445,692

第12年共還本金

$466,046

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$36,374	$39,604	$75,978	$12,001,503
146	$36,255	$39,724	$75,978	$11,961,780
147	$36,135	$39,844	$75,978	$11,921,936
148	$36,014	$39,964	$75,978	$11,881,972
149	$35,893	$40,085	$75,978	$11,841,888
150	$35,772	$40,206	$75,978	$11,801,682
151	$35,651	$40,327	$75,978	$11,761,355
152	$35,529	$40,449	$75,978	$11,720,905
153	$35,407	$40,571	$75,978	$11,680,334
154	$35,284	$40,694	$75,978	$11,639,640
155	$35,161	$40,817	$75,978	$11,598,824
156	$35,038	$40,940	$75,978	$11,557,884

第13年供款共

$911,738

第13年利息

$428,514

第13年共還本金

$483,224

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$34,914	$41,064	$75,978	$11,516,820
158	$34,790	$41,188	$75,978	$11,475,632
159	$34,666	$41,312	$75,978	$11,434,320
160	$34,541	$41,437	$75,978	$11,392,883
161	$34,416	$41,562	$75,978	$11,351,321
162	$34,290	$41,688	$75,978	$11,309,633
163	$34,165	$41,814	$75,978	$11,267,820
164	$34,038	$41,940	$75,978	$11,225,880
165	$33,912	$42,067	$75,978	$11,183,813
166	$33,784	$42,194	$75,978	$11,141,619
167	$33,657	$42,321	$75,978	$11,099,298
168	$33,529	$42,449	$75,978	$11,056,849

第14年供款共

$911,738

第14年利息

$410,703

第14年共還本金

$501,035

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$33,401	$42,577	$75,978	$11,014,272
170	$33,272	$42,706	$75,978	$10,971,566
171	$33,143	$42,835	$75,978	$10,928,731
172	$33,014	$42,964	$75,978	$10,885,767
173	$32,884	$43,094	$75,978	$10,842,673
174	$32,754	$43,224	$75,978	$10,799,449
175	$32,623	$43,355	$75,978	$10,756,094
176	$32,492	$43,486	$75,978	$10,712,608
177	$32,361	$43,617	$75,978	$10,668,991
178	$32,229	$43,749	$75,978	$10,625,242
179	$32,097	$43,881	$75,978	$10,581,361
180	$31,965	$44,014	$75,978	$10,537,347

第15年供款共

$911,738

第15年利息

$392,236

第15年共還本金

$519,502

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$31,832	$44,147	$75,978	$10,493,201
182	$31,698	$44,280	$75,978	$10,448,921
183	$31,564	$44,414	$75,978	$10,404,507
184	$31,430	$44,548	$75,978	$10,359,959
185	$31,296	$44,682	$75,978	$10,315,277
186	$31,161	$44,817	$75,978	$10,270,459
187	$31,025	$44,953	$75,978	$10,225,506
188	$30,890	$45,089	$75,978	$10,180,418
189	$30,753	$45,225	$75,978	$10,135,193
190	$30,617	$45,361	$75,978	$10,089,832
191	$30,480	$45,498	$75,978	$10,044,333
192	$30,342	$45,636	$75,978	$9,998,697

第16年供款共

$911,738

第16年利息

$373,088

第16年共還本金

$538,650

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$30,204	$45,774	$75,978	$9,952,924
194	$30,066	$45,912	$75,978	$9,907,012
195	$29,927	$46,051	$75,978	$9,860,961
196	$29,788	$46,190	$75,978	$9,814,771
197	$29,649	$46,329	$75,978	$9,768,442
198	$29,509	$46,469	$75,978	$9,721,972
199	$29,368	$46,610	$75,978	$9,675,363
200	$29,228	$46,750	$75,978	$9,628,612
201	$29,086	$46,892	$75,978	$9,581,720
202	$28,945	$47,033	$75,978	$9,534,687
203	$28,803	$47,175	$75,978	$9,487,512
204	$28,660	$47,318	$75,978	$9,440,194

第17年供款共

$911,738

第17年利息

$353,234

第17年共還本金

$558,504

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$28,517	$47,461	$75,978	$9,392,733
206	$28,374	$47,604	$75,978	$9,345,129
207	$28,230	$47,748	$75,978	$9,297,380
208	$28,086	$47,892	$75,978	$9,249,488
209	$27,941	$48,037	$75,978	$9,201,451
210	$27,796	$48,182	$75,978	$9,153,269
211	$27,651	$48,328	$75,978	$9,104,941
212	$27,505	$48,474	$75,978	$9,056,468
213	$27,358	$48,620	$75,978	$9,007,848
214	$27,211	$48,767	$75,978	$8,959,081
215	$27,064	$48,914	$75,978	$8,910,167
216	$26,916	$49,062	$75,978	$8,861,104

第18年供款共

$911,738

第18年利息

$332,649

第18年共還本金

$579,089

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$26,768	$49,210	$75,978	$8,811,894
218	$26,619	$49,359	$75,978	$8,762,535
219	$26,470	$49,508	$75,978	$8,713,027
220	$26,321	$49,658	$75,978	$8,663,370
221	$26,171	$49,808	$75,978	$8,613,562
222	$26,020	$49,958	$75,978	$8,563,604
223	$25,869	$50,109	$75,978	$8,513,495
224	$25,718	$50,260	$75,978	$8,463,235
225	$25,566	$50,412	$75,978	$8,412,823
226	$25,414	$50,564	$75,978	$8,362,259
227	$25,261	$50,717	$75,978	$8,311,541
228	$25,108	$50,870	$75,978	$8,260,671

第19年供款共

$911,738

第19年利息

$311,304

第19年共還本金

$600,433

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$24,954	$51,024	$75,978	$8,209,647
230	$24,800	$51,178	$75,978	$8,158,469
231	$24,645	$51,333	$75,978	$8,107,136
232	$24,490	$51,488	$75,978	$8,055,648
233	$24,335	$51,643	$75,978	$8,004,005
234	$24,179	$51,799	$75,978	$7,952,205
235	$24,022	$51,956	$75,978	$7,900,250
236	$23,865	$52,113	$75,978	$7,848,137
237	$23,708	$52,270	$75,978	$7,795,867
238	$23,550	$52,428	$75,978	$7,743,438
239	$23,392	$52,587	$75,978	$7,690,852
240	$23,233	$52,745	$75,978	$7,638,107

第20年供款共

$911,738

第20年利息

$289,173

第20年共還本金

$622,564

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$23,073	$52,905	$75,978	$7,585,202
242	$22,914	$53,065	$75,978	$7,532,137
243	$22,753	$53,225	$75,978	$7,478,912
244	$22,593	$53,386	$75,978	$7,425,527
245	$22,431	$53,547	$75,978	$7,371,980
246	$22,270	$53,709	$75,978	$7,318,271
247	$22,107	$53,871	$75,978	$7,264,401
248	$21,945	$54,034	$75,978	$7,210,367
249	$21,781	$54,197	$75,978	$7,156,170
250	$21,618	$54,361	$75,978	$7,101,810
251	$21,453	$54,525	$75,978	$7,047,285
252	$21,289	$54,689	$75,978	$6,992,595

第21年供款共

$911,738

第21年利息

$266,227

第21年共還本金

$645,511

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$21,123	$54,855	$75,978	$6,937,741
254	$20,958	$55,020	$75,978	$6,882,720
255	$20,792	$55,187	$75,978	$6,827,534
256	$20,625	$55,353	$75,978	$6,772,180
257	$20,458	$55,521	$75,978	$6,716,660
258	$20,290	$55,688	$75,978	$6,660,972
259	$20,122	$55,856	$75,978	$6,605,115
260	$19,953	$56,025	$75,978	$6,549,090
261	$19,784	$56,194	$75,978	$6,492,895
262	$19,614	$56,364	$75,978	$6,436,531
263	$19,444	$56,534	$75,978	$6,379,997
264	$19,273	$56,705	$75,978	$6,323,292

第22年供款共

$911,738

第22年利息

$242,434

第22年共還本金

$669,304

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$19,102	$56,877	$75,978	$6,266,415
266	$18,930	$57,048	$75,978	$6,209,367
267	$18,757	$57,221	$75,978	$6,152,146
268	$18,585	$57,394	$75,978	$6,094,752
269	$18,411	$57,567	$75,978	$6,037,186
270	$18,237	$57,741	$75,978	$5,979,445
271	$18,063	$57,915	$75,978	$5,921,530
272	$17,888	$58,090	$75,978	$5,863,439
273	$17,712	$58,266	$75,978	$5,805,174
274	$17,536	$58,442	$75,978	$5,746,732
275	$17,360	$58,618	$75,978	$5,688,114
276	$17,183	$58,795	$75,978	$5,629,318

第23年供款共

$911,738

第23年利息

$217,765

第23年共還本金

$693,973

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$17,005	$58,973	$75,978	$5,570,346
278	$16,827	$59,151	$75,978	$5,511,194
279	$16,648	$59,330	$75,978	$5,451,865
280	$16,469	$59,509	$75,978	$5,392,356
281	$16,289	$59,689	$75,978	$5,332,667
282	$16,109	$59,869	$75,978	$5,272,798
283	$15,928	$60,050	$75,978	$5,212,748
284	$15,747	$60,231	$75,978	$5,152,517
285	$15,565	$60,413	$75,978	$5,092,103
286	$15,382	$60,596	$75,978	$5,031,508
287	$15,199	$60,779	$75,978	$4,970,729
288	$15,016	$60,962	$75,978	$4,909,767

第24年供款共

$911,738

第24年利息

$192,186

第24年共還本金

$719,552

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$14,832	$61,147	$75,978	$4,848,620
290	$14,647	$61,331	$75,978	$4,787,289
291	$14,462	$61,517	$75,978	$4,725,772
292	$14,276	$61,702	$75,978	$4,664,070
293	$14,089	$61,889	$75,978	$4,602,181
294	$13,902	$62,076	$75,978	$4,540,105
295	$13,715	$62,263	$75,978	$4,477,842
296	$13,527	$62,451	$75,978	$4,415,391
297	$13,338	$62,640	$75,978	$4,352,751
298	$13,149	$62,829	$75,978	$4,289,922
299	$12,959	$63,019	$75,978	$4,226,902
300	$12,769	$63,209	$75,978	$4,163,693

第25年供款共

$911,738

第25年利息

$165,664

第25年共還本金

$746,073

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$12,578	$63,400	$75,978	$4,100,293
302	$12,386	$63,592	$75,978	$4,036,701
303	$12,194	$63,784	$75,978	$3,972,917
304	$12,002	$63,977	$75,978	$3,908,940
305	$11,808	$64,170	$75,978	$3,844,770
306	$11,614	$64,364	$75,978	$3,780,407
307	$11,420	$64,558	$75,978	$3,715,849
308	$11,225	$64,753	$75,978	$3,651,095
309	$11,029	$64,949	$75,978	$3,586,147
310	$10,833	$65,145	$75,978	$3,521,002
311	$10,636	$65,342	$75,978	$3,455,660
312	$10,439	$65,539	$75,978	$3,390,121

第26年供款共

$911,738

第26年利息

$138,165

第26年共還本金

$773,572

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$10,241	$65,737	$75,978	$3,324,383
314	$10,042	$65,936	$75,978	$3,258,448
315	$9,843	$66,135	$75,978	$3,192,313
316	$9,643	$66,335	$75,978	$3,125,978
317	$9,443	$66,535	$75,978	$3,059,443
318	$9,242	$66,736	$75,978	$2,992,707
319	$9,040	$66,938	$75,978	$2,925,769
320	$8,838	$67,140	$75,978	$2,858,629
321	$8,635	$67,343	$75,978	$2,791,287
322	$8,432	$67,546	$75,978	$2,723,741
323	$8,228	$67,750	$75,978	$2,655,990
324	$8,023	$67,955	$75,978	$2,588,036

第27年供款共

$911,738

第27年利息

$109,653

第27年共還本金

$802,085

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$7,818	$68,160	$75,978	$2,519,875
326	$7,612	$68,366	$75,978	$2,451,509
327	$7,406	$68,573	$75,978	$2,382,937
328	$7,198	$68,780	$75,978	$2,314,157
329	$6,991	$68,987	$75,978	$2,245,170
330	$6,782	$69,196	$75,978	$2,175,974
331	$6,573	$69,405	$75,978	$2,106,569
332	$6,364	$69,615	$75,978	$2,036,954
333	$6,153	$69,825	$75,978	$1,967,130
334	$5,942	$70,036	$75,978	$1,897,094
335	$5,731	$70,247	$75,978	$1,826,846
336	$5,519	$70,460	$75,978	$1,756,387

第28年供款共

$911,738

第28年利息

$80,089

第28年共還本金

$831,649

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$5,306	$70,672	$75,978	$1,685,714
338	$5,092	$70,886	$75,978	$1,614,829
339	$4,878	$71,100	$75,978	$1,543,729
340	$4,663	$71,315	$75,978	$1,472,414
341	$4,448	$71,530	$75,978	$1,400,884
342	$4,232	$71,746	$75,978	$1,329,137
343	$4,015	$71,963	$75,978	$1,257,174
344	$3,798	$72,180	$75,978	$1,184,994
345	$3,580	$72,398	$75,978	$1,112,595
346	$3,361	$72,617	$75,978	$1,039,978
347	$3,142	$72,837	$75,978	$967,142
348	$2,922	$73,057	$75,978	$894,085

第29年供款共

$911,738

第29年利息

$49,436

第29年共還本金

$862,302

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,701	$73,277	$75,978	$820,808
350	$2,480	$73,499	$75,978	$747,309
351	$2,257	$73,721	$75,978	$673,588
352	$2,035	$73,943	$75,978	$599,645
353	$1,811	$74,167	$75,978	$525,478
354	$1,587	$74,391	$75,978	$451,088
355	$1,363	$74,615	$75,978	$376,472
356	$1,137	$74,841	$75,978	$301,631
357	$911	$75,067	$75,978	$226,564
358	$684	$75,294	$75,978	$151,271
359	$457	$75,521	$75,978	$75,749
360	$229	$75,749	$75,978	$0

第30年供款共

$911,738

第30年利息

$17,653

第30年共還本金

$894,085

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$19,022,133

免责声明

笋盘推介

按揭保险费
info