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$18,020,250

每月供款
$65,768

首期

$-5,986,000

总贷款额

$13,986,000

總利息

$9,690,250

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-5,656,000

$131,535

置业成本总预算

HK$-5,656,000

首期

$-5,986,000
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

$131,535

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

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

马鞍山听涛雅苑第08座

thumb_up

真笋盘@三房套加工人房！业主求卖，还价即成

实

745 呎

@11,141

建

927 呎

@8,954

local_fire_department 至HIT

售$830 万

实

745 呎

@11,141

建

927 呎

@8,954

售$830 万

local_fire_department 至HIT

马鞍山晓峰湾畔第01座

thumb_up

海景三房@罕有放盘@邻近马铁站@

实

653 呎

@13,783

建

862 呎

@10,441

local_fire_department 至HIT

售$900 万

实

653 呎

@13,783

建

862 呎

@10,441

售$900 万

local_fire_department 至HIT

西贡逸珑海滙第01座

thumb_up

西贡市低密度2房半屋苑

实

586 呎

@14,505

local_offer 低水笋价

售$850 万

实

586 呎

@14,505

售$850 万

local_offer 低水笋价

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

沙田富豪花园

thumb_up

城门河景大露台3房有票有惊喜

实

725 呎

@11,310

建

980 呎

@8,367

local_fire_department 至HIT transfer_within_a_station 人才必选

售$820 万

实

725 呎

@11,310

建

980 呎

@8,367

售$820 万

local_fire_department 至HIT transfer_within_a_station 人才必选

VR实景

马鞍山迎海第01期第02座

thumb_up

地鐡站4分钟到邻近商场西南海景2房

实

534 呎

@15,169

建

677 呎

@11,965

local_fire_department 至HIT local_offer 低水笋价

售$810 万

实

534 呎

@15,169

建

677 呎

@11,965

售$810 万

local_fire_department 至HIT local_offer 低水笋价

KOL实拍 VR实景

马鞍山马鞍山中心第02座

thumb_up

市中心, 高楼底, 靓装修

实

634 呎

@13,407

建

848 呎

@10,024

real_estate_agent 罕有放盘 hotel_class 楼王 vpn_key 有匙即睇

售$850 万

实

634 呎

@13,407

建

848 呎

@10,024

售$850 万

real_estate_agent 罕有放盘 hotel_class 楼王 vpn_key 有匙即睇

马鞍山观澜雅轩

thumb_up

观澜雅轩2房连车位

实

608 呎

@14,638

建

777 呎

@11,454

real_estate_agent 罕有放盘 hotel_class 楼王

售$890 万

实

608 呎

@14,638

建

777 呎

@11,454

售$890 万

real_estate_agent 罕有放盘 hotel_class 楼王

马鞍山新港城

thumb_up

新港城4期靓装三房另书房开房厨房

实

551 呎

@12,795

建

744 呎

@9,476

local_offer 低水笋价 transfer_within_a_station 人才必选

售$705 万

实

551 呎

@12,795

建

744 呎

@9,476

售$705 万

local_offer 低水笋价 transfer_within_a_station 人才必选

沙田碧涛花园第03期

thumb_up

🍀全馬場景🐎🍀百万豪华装修3️⃣房+工人房 & 士多房+车位🚗.

实

789 呎

@11,001

建

1,081 呎

@8,030

directions_run 即走 local_offer 低水笋价 flight_takeoff 移民急让 transfer_within_a_station 人才必选

售$868 万

实

789 呎

@11,001

建

1,081 呎

@8,030

售$868 万

directions_run 即走 local_offer 低水笋价 flight_takeoff 移民急让 transfer_within_a_station 人才必选

大埔逸珑湾 8 【求售业主】

thumb_up

逸珑湾 8 【求售业主】

实

494 呎

@14,777

local_fire_department 至HIT

售$730 万

实

494 呎

@14,777

售$730 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$83,705	$64,321	$52,709	$44,985
1.500	$86,817	$67,489	$55,935	$48,269
2.000	$90,001	$70,753	$59,280	$51,695
2.500	$93,257	$74,112	$62,744	$55,262
3.000	$96,585	$77,566	$66,323	$58,966
3.500	$99,983	$81,113	$70,017	$62,803
3.875	$102,579	$83,834	$72,861	$65,767
4.000	$103,453	$84,752	$73,823	$66,771
4.500	$106,992	$88,482	$77,739	$70,865
5.000	$110,600	$92,301	$81,761	$75,080
5.500	$114,277	$96,208	$85,886	$79,411
6.000	$118,022	$100,200	$90,112	$83,853

每月供款$65,768

年期

30年

贷款金额

$13,986,000

總利息

$9,690,250

总贷款连利息

$23,676,250

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$45,163	$20,604	$65,767	$13,965,396
2	$45,097	$20,671	$65,767	$13,944,725
3	$45,030	$20,738	$65,767	$13,923,987
4	$44,963	$20,804	$65,767	$13,903,183
5	$44,896	$20,872	$65,767	$13,882,311
6	$44,828	$20,939	$65,767	$13,861,372
7	$44,761	$21,007	$65,767	$13,840,366
8	$44,693	$21,075	$65,767	$13,819,291
9	$44,625	$21,143	$65,767	$13,798,149
10	$44,557	$21,211	$65,767	$13,776,938
11	$44,488	$21,279	$65,767	$13,755,658
12	$44,419	$21,348	$65,767	$13,734,310

第1年供款共

$789,208

第1年利息

$537,519

第1年共還本金

$251,690

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$44,350	$21,417	$65,767	$13,712,893
14	$44,281	$21,486	$65,767	$13,691,407
15	$44,212	$21,556	$65,767	$13,669,852
16	$44,142	$21,625	$65,767	$13,648,227
17	$44,072	$21,695	$65,767	$13,626,532
18	$44,002	$21,765	$65,767	$13,604,767
19	$43,932	$21,835	$65,767	$13,582,931
20	$43,862	$21,906	$65,767	$13,561,025
21	$43,791	$21,977	$65,767	$13,539,049
22	$43,720	$22,048	$65,767	$13,517,001
23	$43,649	$22,119	$65,767	$13,494,883
24	$43,577	$22,190	$65,767	$13,472,693

第2年供款共

$789,208

第2年利息

$527,591

第2年共還本金

$261,618

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$43,506	$22,262	$65,767	$13,450,431
26	$43,434	$22,334	$65,767	$13,428,097
27	$43,362	$22,406	$65,767	$13,405,691
28	$43,289	$22,478	$65,767	$13,383,213
29	$43,217	$22,551	$65,767	$13,360,662
30	$43,144	$22,624	$65,767	$13,338,039
31	$43,071	$22,697	$65,767	$13,315,342
32	$42,997	$22,770	$65,767	$13,292,572
33	$42,924	$22,843	$65,767	$13,269,729
34	$42,850	$22,917	$65,767	$13,246,812
35	$42,776	$22,991	$65,767	$13,223,821
36	$42,702	$23,065	$65,767	$13,200,755

第3年供款共

$789,208

第3年利息

$517,271

第3年共還本金

$271,937

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$42,627	$23,140	$65,767	$13,177,615
38	$42,553	$23,215	$65,767	$13,154,401
39	$42,478	$23,290	$65,767	$13,131,111
40	$42,403	$23,365	$65,767	$13,107,746
41	$42,327	$23,440	$65,767	$13,084,306
42	$42,251	$23,516	$65,767	$13,060,790
43	$42,175	$23,592	$65,767	$13,037,198
44	$42,099	$23,668	$65,767	$13,013,530
45	$42,023	$23,745	$65,767	$12,989,785
46	$41,946	$23,821	$65,767	$12,965,964
47	$41,869	$23,898	$65,767	$12,942,066
48	$41,792	$23,975	$65,767	$12,918,091

第4年供款共

$789,208

第4年利息

$506,544

第4年共還本金

$282,664

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$41,715	$24,053	$65,767	$12,894,038
50	$41,637	$24,130	$65,767	$12,869,908
51	$41,559	$24,208	$65,767	$12,845,700
52	$41,481	$24,286	$65,767	$12,821,413
53	$41,402	$24,365	$65,767	$12,797,048
54	$41,324	$24,444	$65,767	$12,772,605
55	$41,245	$24,522	$65,767	$12,748,082
56	$41,166	$24,602	$65,767	$12,723,480
57	$41,086	$24,681	$65,767	$12,698,799
58	$41,007	$24,761	$65,767	$12,674,039
59	$40,927	$24,841	$65,767	$12,649,198
60	$40,846	$24,921	$65,767	$12,624,277

第5年供款共

$789,208

第5年利息

$495,394

第5年共還本金

$293,814

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$40,766	$25,001	$65,767	$12,599,275
62	$40,685	$25,082	$65,767	$12,574,193
63	$40,604	$25,163	$65,767	$12,549,030
64	$40,523	$25,244	$65,767	$12,523,785
65	$40,441	$25,326	$65,767	$12,498,460
66	$40,360	$25,408	$65,767	$12,473,052
67	$40,278	$25,490	$65,767	$12,447,562
68	$40,195	$25,572	$65,767	$12,421,990
69	$40,113	$25,655	$65,767	$12,396,335
70	$40,030	$25,738	$65,767	$12,370,598
71	$39,947	$25,821	$65,767	$12,344,777
72	$39,863	$25,904	$65,767	$12,318,873

第6年供款共

$789,208

第6年利息

$483,805

第6年共還本金

$305,404

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$39,780	$25,988	$65,767	$12,292,885
74	$39,696	$26,072	$65,767	$12,266,814
75	$39,612	$26,156	$65,767	$12,240,658
76	$39,527	$26,240	$65,767	$12,214,418
77	$39,442	$26,325	$65,767	$12,188,093
78	$39,357	$26,410	$65,767	$12,161,683
79	$39,272	$26,495	$65,767	$12,135,188
80	$39,187	$26,581	$65,767	$12,108,607
81	$39,101	$26,667	$65,767	$12,081,940
82	$39,015	$26,753	$65,767	$12,055,187
83	$38,928	$26,839	$65,767	$12,028,348
84	$38,842	$26,926	$65,767	$12,001,422

第7年供款共

$789,208

第7年利息

$471,758

第7年共還本金

$317,451

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$38,755	$27,013	$65,767	$11,974,410
86	$38,667	$27,100	$65,767	$11,947,310
87	$38,580	$27,188	$65,767	$11,920,122
88	$38,492	$27,275	$65,767	$11,892,847
89	$38,404	$27,363	$65,767	$11,865,483
90	$38,316	$27,452	$65,767	$11,838,032
91	$38,227	$27,540	$65,767	$11,810,491
92	$38,138	$27,629	$65,767	$11,782,862
93	$38,049	$27,719	$65,767	$11,755,143
94	$37,959	$27,808	$65,767	$11,727,335
95	$37,870	$27,898	$65,767	$11,699,438
96	$37,779	$27,988	$65,767	$11,671,450

第8年供款共

$789,208

第8年利息

$459,236

第8年共還本金

$329,973

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$37,689	$28,078	$65,767	$11,643,371
98	$37,598	$28,169	$65,767	$11,615,202
99	$37,507	$28,260	$65,767	$11,586,942
100	$37,416	$28,351	$65,767	$11,558,591
101	$37,325	$28,443	$65,767	$11,530,149
102	$37,233	$28,535	$65,767	$11,501,614
103	$37,141	$28,627	$65,767	$11,472,987
104	$37,048	$28,719	$65,767	$11,444,268
105	$36,955	$28,812	$65,767	$11,415,456
106	$36,862	$28,905	$65,767	$11,386,551
107	$36,769	$28,998	$65,767	$11,357,553
108	$36,675	$29,092	$65,767	$11,328,461

第9年供款共

$789,208

第9年利息

$446,220

第9年共還本金

$342,989

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$36,581	$29,186	$65,767	$11,299,275
110	$36,487	$29,280	$65,767	$11,269,995
111	$36,393	$29,375	$65,767	$11,240,620
112	$36,298	$29,470	$65,767	$11,211,151
113	$36,203	$29,565	$65,767	$11,181,586
114	$36,107	$29,660	$65,767	$11,151,926
115	$36,011	$29,756	$65,767	$11,122,170
116	$35,915	$29,852	$65,767	$11,092,318
117	$35,819	$29,948	$65,767	$11,062,370
118	$35,722	$30,045	$65,767	$11,032,324
119	$35,625	$30,142	$65,767	$11,002,182
120	$35,528	$30,239	$65,767	$10,971,943

第10年供款共

$789,208

第10年利息

$432,690

第10年共還本金

$356,518

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$35,430	$30,337	$65,767	$10,941,606
122	$35,332	$30,435	$65,767	$10,911,171
123	$35,234	$30,533	$65,767	$10,880,637
124	$35,135	$30,632	$65,767	$10,850,005
125	$35,036	$30,731	$65,767	$10,819,274
126	$34,937	$30,830	$65,767	$10,788,444
127	$34,838	$30,930	$65,767	$10,757,515
128	$34,738	$31,030	$65,767	$10,726,485
129	$34,638	$31,130	$65,767	$10,695,355
130	$34,537	$31,230	$65,767	$10,664,125
131	$34,436	$31,331	$65,767	$10,632,794
132	$34,335	$31,432	$65,767	$10,601,362

第11年供款共

$789,208

第11年利息

$418,627

第11年共還本金

$370,581

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$34,234	$31,534	$65,767	$10,569,828
134	$34,132	$31,636	$65,767	$10,538,192
135	$34,030	$31,738	$65,767	$10,506,454
136	$33,927	$31,840	$65,767	$10,474,614
137	$33,824	$31,943	$65,767	$10,442,671
138	$33,721	$32,046	$65,767	$10,410,625
139	$33,618	$32,150	$65,767	$10,378,475
140	$33,514	$32,254	$65,767	$10,346,222
141	$33,410	$32,358	$65,767	$10,313,864
142	$33,305	$32,462	$65,767	$10,281,402
143	$33,200	$32,567	$65,767	$10,248,835
144	$33,095	$32,672	$65,767	$10,216,163

第12年供款共

$789,208

第12年利息

$404,009

第12年共還本金

$385,199

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$32,990	$32,778	$65,767	$10,183,385
146	$32,884	$32,884	$65,767	$10,150,501
147	$32,778	$32,990	$65,767	$10,117,512
148	$32,671	$33,096	$65,767	$10,084,415
149	$32,564	$33,203	$65,767	$10,051,212
150	$32,457	$33,310	$65,767	$10,017,902
151	$32,349	$33,418	$65,767	$9,984,484
152	$32,242	$33,526	$65,767	$9,950,958
153	$32,133	$33,634	$65,767	$9,917,324
154	$32,025	$33,743	$65,767	$9,883,582
155	$31,916	$33,852	$65,767	$9,849,730
156	$31,806	$33,961	$65,767	$9,815,769

第13年供款共

$789,208

第13年利息

$388,815

第13年共還本金

$400,393

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$31,697	$34,071	$65,767	$9,781,698
158	$31,587	$34,181	$65,767	$9,747,518
159	$31,476	$34,291	$65,767	$9,713,227
160	$31,366	$34,402	$65,767	$9,678,825
161	$31,255	$34,513	$65,767	$9,644,312
162	$31,143	$34,624	$65,767	$9,609,688
163	$31,031	$34,736	$65,767	$9,574,952
164	$30,919	$34,848	$65,767	$9,540,104
165	$30,807	$34,961	$65,767	$9,505,143
166	$30,694	$35,074	$65,767	$9,470,069
167	$30,580	$35,187	$65,767	$9,434,882
168	$30,467	$35,301	$65,767	$9,399,582

第14年供款共

$789,208

第14年利息

$373,021

第14年共還本金

$416,187

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$30,353	$35,415	$65,767	$9,364,167
170	$30,238	$35,529	$65,767	$9,328,638
171	$30,124	$35,644	$65,767	$9,292,995
172	$30,009	$35,759	$65,767	$9,257,236
173	$29,893	$35,874	$65,767	$9,221,362
174	$29,777	$35,990	$65,767	$9,185,372
175	$29,661	$36,106	$65,767	$9,149,265
176	$29,545	$36,223	$65,767	$9,113,043
177	$29,428	$36,340	$65,767	$9,076,703
178	$29,310	$36,457	$65,767	$9,040,246
179	$29,192	$36,575	$65,767	$9,003,671
180	$29,074	$36,693	$65,767	$8,966,978

第15年供款共

$789,208

第15年利息

$356,604

第15年共還本金

$432,604

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$28,956	$36,811	$65,767	$8,930,166
182	$28,837	$36,930	$65,767	$8,893,236
183	$28,718	$37,050	$65,767	$8,856,186
184	$28,598	$37,169	$65,767	$8,819,017
185	$28,478	$37,289	$65,767	$8,781,728
186	$28,358	$37,410	$65,767	$8,744,318
187	$28,237	$37,530	$65,767	$8,706,788
188	$28,116	$37,652	$65,767	$8,669,136
189	$27,994	$37,773	$65,767	$8,631,363
190	$27,872	$37,895	$65,767	$8,593,467
191	$27,750	$38,018	$65,767	$8,555,450
192	$27,627	$38,140	$65,767	$8,517,309

第16年供款共

$789,208

第16年利息

$339,540

第16年共還本金

$449,668

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$27,504	$38,264	$65,767	$8,479,046
194	$27,380	$38,387	$65,767	$8,440,659
195	$27,256	$38,511	$65,767	$8,402,148
196	$27,132	$38,635	$65,767	$8,363,512
197	$27,007	$38,760	$65,767	$8,324,752
198	$26,882	$38,885	$65,767	$8,285,867
199	$26,756	$39,011	$65,767	$8,246,856
200	$26,630	$39,137	$65,767	$8,207,719
201	$26,504	$39,263	$65,767	$8,168,456
202	$26,377	$39,390	$65,767	$8,129,065
203	$26,250	$39,517	$65,767	$8,089,548
204	$26,122	$39,645	$65,767	$8,049,903

第17年供款共

$789,208

第17年利息

$321,802

第17年共還本金

$467,406

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$25,994	$39,773	$65,767	$8,010,131
206	$25,866	$39,901	$65,767	$7,970,229
207	$25,737	$40,030	$65,767	$7,930,199
208	$25,608	$40,159	$65,767	$7,890,040
209	$25,478	$40,289	$65,767	$7,849,751
210	$25,348	$40,419	$65,767	$7,809,331
211	$25,218	$40,550	$65,767	$7,768,782
212	$25,087	$40,681	$65,767	$7,728,101
213	$24,955	$40,812	$65,767	$7,687,289
214	$24,824	$40,944	$65,767	$7,646,345
215	$24,691	$41,076	$65,767	$7,605,269
216	$24,559	$41,209	$65,767	$7,564,060

第18年供款共

$789,208

第18年利息

$303,365

第18年共還本金

$485,843

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$24,426	$41,342	$65,767	$7,522,719
218	$24,292	$41,475	$65,767	$7,481,243
219	$24,158	$41,609	$65,767	$7,439,634
220	$24,024	$41,744	$65,767	$7,397,891
221	$23,889	$41,878	$65,767	$7,356,012
222	$23,754	$42,014	$65,767	$7,313,999
223	$23,618	$42,149	$65,767	$7,271,849
224	$23,482	$42,285	$65,767	$7,229,564
225	$23,345	$42,422	$65,767	$7,187,142
226	$23,208	$42,559	$65,767	$7,144,583
227	$23,071	$42,696	$65,767	$7,101,887
228	$22,933	$42,834	$65,767	$7,059,053

第19年供款共

$789,208

第19年利息

$284,201

第19年共還本金

$505,007

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$22,795	$42,973	$65,767	$7,016,080
230	$22,656	$43,111	$65,767	$6,972,969
231	$22,517	$43,250	$65,767	$6,929,719
232	$22,377	$43,390	$65,767	$6,886,328
233	$22,237	$43,530	$65,767	$6,842,798
234	$22,097	$43,671	$65,767	$6,799,127
235	$21,956	$43,812	$65,767	$6,755,316
236	$21,814	$43,953	$65,767	$6,711,362
237	$21,672	$44,095	$65,767	$6,667,267
238	$21,530	$44,238	$65,767	$6,623,029
239	$21,387	$44,380	$65,767	$6,578,649
240	$21,244	$44,524	$65,767	$6,534,125

第20年供款共

$789,208

第20年利息

$264,280

第20年共還本金

$524,928

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$21,100	$44,668	$65,767	$6,489,457
242	$20,956	$44,812	$65,767	$6,444,646
243	$20,811	$44,957	$65,767	$6,399,689
244	$20,666	$45,102	$65,767	$6,354,587
245	$20,520	$45,247	$65,767	$6,309,340
246	$20,374	$45,393	$65,767	$6,263,947
247	$20,227	$45,540	$65,767	$6,218,407
248	$20,080	$45,687	$65,767	$6,172,720
249	$19,933	$45,835	$65,767	$6,126,885
250	$19,785	$45,983	$65,767	$6,080,902
251	$19,636	$46,131	$65,767	$6,034,771
252	$19,487	$46,280	$65,767	$5,988,491

第21年供款共

$789,208

第21年利息

$243,574

第21年共還本金

$545,634

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$19,338	$46,430	$65,767	$5,942,062
254	$19,188	$46,579	$65,767	$5,895,482
255	$19,037	$46,730	$65,767	$5,848,752
256	$18,887	$46,881	$65,767	$5,801,872
257	$18,735	$47,032	$65,767	$5,754,839
258	$18,583	$47,184	$65,767	$5,707,655
259	$18,431	$47,336	$65,767	$5,660,319
260	$18,278	$47,489	$65,767	$5,612,830
261	$18,125	$47,643	$65,767	$5,565,187
262	$17,971	$47,796	$65,767	$5,517,391
263	$17,817	$47,951	$65,767	$5,469,440
264	$17,662	$48,106	$65,767	$5,421,334

第22年供款共

$789,208

第22年利息

$222,051

第22年共還本金

$567,157

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$17,506	$48,261	$65,767	$5,373,073
266	$17,351	$48,417	$65,767	$5,324,656
267	$17,194	$48,573	$65,767	$5,276,083
268	$17,037	$48,730	$65,767	$5,227,353
269	$16,880	$48,887	$65,767	$5,178,466
270	$16,722	$49,045	$65,767	$5,129,421
271	$16,564	$49,204	$65,767	$5,080,217
272	$16,405	$49,362	$65,767	$5,030,855
273	$16,245	$49,522	$65,767	$4,981,333
274	$16,086	$49,682	$65,767	$4,931,651
275	$15,925	$49,842	$65,767	$4,881,809
276	$15,764	$50,003	$65,767	$4,831,806

第23年供款共

$789,208

第23年利息

$199,680

第23年共還本金

$589,529

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$15,603	$50,165	$65,767	$4,781,641
278	$15,441	$50,327	$65,767	$4,731,314
279	$15,278	$50,489	$65,767	$4,680,825
280	$15,115	$50,652	$65,767	$4,630,173
281	$14,952	$50,816	$65,767	$4,579,357
282	$14,788	$50,980	$65,767	$4,528,377
283	$14,623	$51,144	$65,767	$4,477,233
284	$14,458	$51,310	$65,767	$4,425,923
285	$14,292	$51,475	$65,767	$4,374,448
286	$14,126	$51,642	$65,767	$4,322,806
287	$13,959	$51,808	$65,767	$4,270,998
288	$13,792	$51,976	$65,767	$4,219,022

第24年供款共

$789,208

第24年利息

$176,425

第24年共還本金

$612,783

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$13,624	$52,143	$65,767	$4,166,879
290	$13,456	$52,312	$65,767	$4,114,567
291	$13,287	$52,481	$65,767	$4,062,086
292	$13,117	$52,650	$65,767	$4,009,436
293	$12,947	$52,820	$65,767	$3,956,616
294	$12,777	$52,991	$65,767	$3,903,625
295	$12,605	$53,162	$65,767	$3,850,463
296	$12,434	$53,334	$65,767	$3,797,130
297	$12,262	$53,506	$65,767	$3,743,624
298	$12,089	$53,679	$65,767	$3,689,945
299	$11,915	$53,852	$65,767	$3,636,093
300	$11,742	$54,026	$65,767	$3,582,068

第25年供款共

$789,208

第25年利息

$152,254

第25年共還本金

$636,955

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$11,567	$54,200	$65,767	$3,527,867
302	$11,392	$54,375	$65,767	$3,473,492
303	$11,216	$54,551	$65,767	$3,418,941
304	$11,040	$54,727	$65,767	$3,364,214
305	$10,864	$54,904	$65,767	$3,309,310
306	$10,686	$55,081	$65,767	$3,254,229
307	$10,508	$55,259	$65,767	$3,198,971
308	$10,330	$55,437	$65,767	$3,143,533
309	$10,151	$55,616	$65,767	$3,087,917
310	$9,971	$55,796	$65,767	$3,032,121
311	$9,791	$55,976	$65,767	$2,976,145
312	$9,610	$56,157	$65,767	$2,919,988

第26年供款共

$789,208

第26年利息

$127,128

第26年共還本金

$662,080

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$9,429	$56,338	$65,767	$2,863,650
314	$9,247	$56,520	$65,767	$2,807,129
315	$9,065	$56,703	$65,767	$2,750,427
316	$8,882	$56,886	$65,767	$2,693,541
317	$8,698	$57,069	$65,767	$2,636,472
318	$8,514	$57,254	$65,767	$2,579,218
319	$8,329	$57,439	$65,767	$2,521,779
320	$8,143	$57,624	$65,767	$2,464,155
321	$7,957	$57,810	$65,767	$2,406,345
322	$7,770	$57,997	$65,767	$2,348,348
323	$7,583	$58,184	$65,767	$2,290,164
324	$7,395	$58,372	$65,767	$2,231,792

第27年供款共

$789,208

第27年利息

$101,012

第27年共還本金

$688,196

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$7,207	$58,561	$65,767	$2,173,231
326	$7,018	$58,750	$65,767	$2,114,482
327	$6,828	$58,939	$65,767	$2,055,542
328	$6,638	$59,130	$65,767	$1,996,413
329	$6,447	$59,321	$65,767	$1,937,092
330	$6,255	$59,512	$65,767	$1,877,580
331	$6,063	$59,704	$65,767	$1,817,875
332	$5,870	$59,897	$65,767	$1,757,978
333	$5,677	$60,091	$65,767	$1,697,888
334	$5,483	$60,285	$65,767	$1,637,603
335	$5,288	$60,479	$65,767	$1,577,124
336	$5,093	$60,675	$65,767	$1,516,449

第28年供款共

$789,208

第28年利息

$73,866

第28年共還本金

$715,342

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$4,897	$60,870	$65,767	$1,455,579
338	$4,700	$61,067	$65,767	$1,394,512
339	$4,503	$61,264	$65,767	$1,333,248
340	$4,305	$61,462	$65,767	$1,271,785
341	$4,107	$61,661	$65,767	$1,210,125
342	$3,908	$61,860	$65,767	$1,148,265
343	$3,708	$62,059	$65,767	$1,086,206
344	$3,508	$62,260	$65,767	$1,023,946
345	$3,306	$62,461	$65,767	$961,485
346	$3,105	$62,663	$65,767	$898,823
347	$2,902	$62,865	$65,767	$835,958
348	$2,699	$63,068	$65,767	$772,890

第29年供款共

$789,208

第29年利息

$45,649

第29年共還本金

$743,560

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,496	$63,272	$65,767	$709,618
350	$2,291	$63,476	$65,767	$646,142
351	$2,087	$63,681	$65,767	$582,461
352	$1,881	$63,886	$65,767	$518,575
353	$1,675	$64,093	$65,767	$454,482
354	$1,468	$64,300	$65,767	$390,182
355	$1,260	$64,507	$65,767	$325,675
356	$1,052	$64,716	$65,767	$260,959
357	$843	$64,925	$65,767	$196,035
358	$633	$65,134	$65,767	$130,900
359	$423	$65,345	$65,767	$65,556
360	$212	$65,556	$65,767	$0

第30年供款共

$789,208

第30年利息

$16,319

第30年共還本金

$772,890

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$18,020,250

免责声明

笋盘推介

按揭保险费
info