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$17,584,536

每月供款
$65,763

首期

$-6,420,000

总贷款额

$14,420,000

總利息

$9,254,536

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-6,090,000

$131,525

置业成本总预算

HK$-6,090,000

首期

$-6,420,000
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

$131,525

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

马鞍山听涛雅苑罕有东南,高层靓装,有心出售,欢迎查询

thumb_up

听涛雅苑****罕有东南,高层靓装,有心出售,欢迎查询****

实

650 呎

@11,231

建

807 呎

@9,046

local_fire_department 至HIT directions_run 即走 verified 首置必买

售$730 万

实

650 呎

@11,231

建

807 呎

@9,046

售$730 万

local_fire_department 至HIT directions_run 即走 verified 首置必买

沙田晋名峰

thumb_up

开阳景观连车位大量荀盘快约

实

612 呎

@13,889

建

756 呎

@11,243

local_fire_department 至HIT

售$850 万

实

612 呎

@13,889

建

756 呎

@11,243

售$850 万

local_fire_department 至HIT

马鞍山海典居第01座

thumb_up

海典居第01座

实

575 呎

@13,043

建

743 呎

@10,094

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 verified 首置必买

售$750 万

实

575 呎

@13,043

建

743 呎

@10,094

售$750 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 verified 首置必买

沙田文礼阁

thumb_up

文礼阁**大围3房1套**厨厕执左**有楼睇

实

637 呎

@13,815

建

750 呎

@11,733

local_fire_department 至HIT real_estate_agent 罕有放盘

售$880 万

实

637 呎

@13,815

建

750 呎

@11,733

售$880 万

local_fire_department 至HIT real_estate_agent 罕有放盘

VR实景

沙田聚龙居

thumb_up

精选三房,套换楼推介, 价可再倾

实

736 呎

@12,228

建

975 呎

@9,231

local_offer 低水笋价

售$900 万

实

736 呎

@12,228

建

975 呎

@9,231

售$900 万

local_offer 低水笋价

VR实景

马鞍山听涛雅苑第

thumb_up

听涛雅苑~恆安站~3房套+工人房

实

733 呎

@11,432

建

906 呎

@9,249

vpn_key 有匙即睇 flight_takeoff 移民急让

售$838 万

实

733 呎

@11,432

建

906 呎

@9,249

售$838 万

vpn_key 有匙即睇 flight_takeoff 移民急让

沙田壹号云顶第02期云顶峰

thumb_up

💖新鴻基💖 星级🌟屋苑 [高负离子生活社区🏡] 宽敞 [ 大单边 ]2️⃣房.

实

555 呎

@14,414

建

727 呎

@11,004

real_estate_agent 罕有放盘 hotel_class 楼王 pets 爱竉必选 transfer_within_a_station 人才必选

售$800 万

实

555 呎

@14,414

建

727 呎

@11,004

售$800 万

real_estate_agent 罕有放盘 hotel_class 楼王 pets 爱竉必选 transfer_within_a_station 人才必选

VR实景

马鞍山云海第01期榕海臺第02座

thumb_up

新鸿基名牌楼盘望内园景间隔实用环境舒适

实

481 呎

@17,672

flight_takeoff 移民急让

售$850 万

实

481 呎

@17,672

售$850 万

flight_takeoff 移民急让

牛池湾晓晖花园第05座

thumb_up

半山高层单边楼皇-极罕之选

实

686 呎

@12,974

建

895 呎

@9,944

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

售$890 万

实

686 呎

@12,974

建

895 呎

@9,944

售$890 万

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

粉岭牵晴间第10座

thumb_up

牵晴间罕有三房公路景

实

556 呎

@14,388

建

758 呎

@10,554

pets 爱竉必选

售$800 万

实

556 呎

@14,388

建

758 呎

@10,554

售$800 万

pets 爱竉必选

西贡大环头

thumb_up

近海滩滩单位连连天台

建

640 呎

@12,500

real_estate_agent 罕有放盘

售$800 万

建

640 呎

@12,500

售$800 万

real_estate_agent 罕有放盘

马鞍山迎海第02期星湾第20座

thumb_up

迎海

实

527 呎

@16,698

local_fire_department 至HIT

售$880 万

实

527 呎

@16,698

售$880 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$86,303	$66,317	$54,345	$46,380
1.500	$89,511	$69,583	$57,671	$49,766
2.000	$92,794	$72,948	$61,120	$53,299
2.500	$96,151	$76,412	$64,691	$56,976
3.000	$99,582	$79,973	$68,381	$60,795
3.500	$103,086	$83,630	$72,190	$64,752
3.625	$103,974	$84,559	$73,160	$65,763
4.000	$106,663	$87,382	$76,114	$68,843
4.500	$110,312	$91,228	$80,151	$73,064
5.000	$114,032	$95,166	$84,298	$77,410
5.500	$117,823	$99,193	$88,551	$81,875
6.000	$121,684	$103,309	$92,908	$86,455

每月供款$65,763

年期

30年

贷款金额

$14,420,000

總利息

$9,254,536

总贷款连利息

$23,674,536

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$43,560	$22,202	$65,763	$14,397,798
2	$43,493	$22,269	$65,763	$14,375,529
3	$43,426	$22,337	$65,763	$14,353,192
4	$43,359	$22,404	$65,763	$14,330,788
5	$43,291	$22,472	$65,763	$14,308,316
6	$43,223	$22,540	$65,763	$14,285,777
7	$43,155	$22,608	$65,763	$14,263,169
8	$43,087	$22,676	$65,763	$14,240,493
9	$43,018	$22,744	$65,763	$14,217,749
10	$42,949	$22,813	$65,763	$14,194,936
11	$42,881	$22,882	$65,763	$14,172,054
12	$42,811	$22,951	$65,763	$14,149,102

第1年供款共

$789,151

第1年利息

$518,254

第1年共還本金

$270,898

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$42,742	$23,021	$65,763	$14,126,082
14	$42,673	$23,090	$65,763	$14,102,992
15	$42,603	$23,160	$65,763	$14,079,832
16	$42,533	$23,230	$65,763	$14,056,602
17	$42,463	$23,300	$65,763	$14,033,302
18	$42,392	$23,370	$65,763	$14,009,932
19	$42,322	$23,441	$65,763	$13,986,491
20	$42,251	$23,512	$65,763	$13,962,979
21	$42,180	$23,583	$65,763	$13,939,397
22	$42,109	$23,654	$65,763	$13,915,743
23	$42,037	$23,725	$65,763	$13,892,017
24	$41,965	$23,797	$65,763	$13,868,220

第2年供款共

$789,151

第2年利息

$508,269

第2年共還本金

$280,882

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$41,894	$23,869	$65,763	$13,844,351
26	$41,821	$23,941	$65,763	$13,820,410
27	$41,749	$24,013	$65,763	$13,796,396
28	$41,677	$24,086	$65,763	$13,772,310
29	$41,604	$24,159	$65,763	$13,748,152
30	$41,531	$24,232	$65,763	$13,723,920
31	$41,458	$24,305	$65,763	$13,699,615
32	$41,384	$24,378	$65,763	$13,675,237
33	$41,311	$24,452	$65,763	$13,650,785
34	$41,237	$24,526	$65,763	$13,626,259
35	$41,163	$24,600	$65,763	$13,601,659
36	$41,088	$24,674	$65,763	$13,576,985

第3年供款共

$789,151

第3年利息

$497,916

第3年共還本金

$291,235

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$41,014	$24,749	$65,763	$13,552,236
38	$40,939	$24,824	$65,763	$13,527,412
39	$40,864	$24,899	$65,763	$13,502,514
40	$40,789	$24,974	$65,763	$13,477,540
41	$40,713	$25,049	$65,763	$13,452,491
42	$40,638	$25,125	$65,763	$13,427,366
43	$40,562	$25,201	$65,763	$13,402,165
44	$40,486	$25,277	$65,763	$13,376,888
45	$40,409	$25,353	$65,763	$13,351,535
46	$40,333	$25,430	$65,763	$13,326,105
47	$40,256	$25,507	$65,763	$13,300,599
48	$40,179	$25,584	$65,763	$13,275,015

第4年供款共

$789,151

第4年利息

$487,181

第4年共還本金

$301,970

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$40,102	$25,661	$65,763	$13,249,354
50	$40,024	$25,739	$65,763	$13,223,615
51	$39,946	$25,816	$65,763	$13,197,799
52	$39,868	$25,894	$65,763	$13,171,905
53	$39,790	$25,972	$65,763	$13,145,932
54	$39,712	$26,051	$65,763	$13,119,881
55	$39,633	$26,130	$65,763	$13,093,752
56	$39,554	$26,209	$65,763	$13,067,543
57	$39,475	$26,288	$65,763	$13,041,255
58	$39,395	$26,367	$65,763	$13,014,888
59	$39,316	$26,447	$65,763	$12,988,442
60	$39,236	$26,527	$65,763	$12,961,915

第5年供款共

$789,151

第5年利息

$476,051

第5年共還本金

$313,100

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$39,156	$26,607	$65,763	$12,935,308
62	$39,075	$26,687	$65,763	$12,908,621
63	$38,995	$26,768	$65,763	$12,881,853
64	$38,914	$26,849	$65,763	$12,855,004
65	$38,833	$26,930	$65,763	$12,828,075
66	$38,751	$27,011	$65,763	$12,801,064
67	$38,670	$27,093	$65,763	$12,773,971
68	$38,588	$27,175	$65,763	$12,746,796
69	$38,506	$27,257	$65,763	$12,719,540
70	$38,424	$27,339	$65,763	$12,692,201
71	$38,341	$27,422	$65,763	$12,664,779
72	$38,258	$27,504	$65,763	$12,637,275

第6年供款共

$789,151

第6年利息

$464,511

第6年共還本金

$324,640

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$38,175	$27,587	$65,763	$12,609,687
74	$38,092	$27,671	$65,763	$12,582,016
75	$38,008	$27,754	$65,763	$12,554,262
76	$37,924	$27,838	$65,763	$12,526,424
77	$37,840	$27,922	$65,763	$12,498,501
78	$37,756	$28,007	$65,763	$12,470,495
79	$37,671	$28,091	$65,763	$12,442,403
80	$37,586	$28,176	$65,763	$12,414,227
81	$37,501	$28,261	$65,763	$12,385,966
82	$37,416	$28,347	$65,763	$12,357,619
83	$37,330	$28,432	$65,763	$12,329,187
84	$37,244	$28,518	$65,763	$12,300,669

第7年供款共

$789,151

第7年利息

$452,545

第7年共還本金

$336,606

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$37,158	$28,604	$65,763	$12,272,064
86	$37,072	$28,691	$65,763	$12,243,374
87	$36,985	$28,777	$65,763	$12,214,596
88	$36,898	$28,864	$65,763	$12,185,732
89	$36,811	$28,952	$65,763	$12,156,780
90	$36,724	$29,039	$65,763	$12,127,741
91	$36,636	$29,127	$65,763	$12,098,615
92	$36,548	$29,215	$65,763	$12,069,400
93	$36,460	$29,303	$65,763	$12,040,097
94	$36,371	$29,391	$65,763	$12,010,705
95	$36,282	$29,480	$65,763	$11,981,225
96	$36,193	$29,569	$65,763	$11,951,656

第8年供款共

$789,151

第8年利息

$440,138

第8年共還本金

$349,013

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$36,104	$29,659	$65,763	$11,921,997
98	$36,014	$29,748	$65,763	$11,892,249
99	$35,925	$29,838	$65,763	$11,862,411
100	$35,834	$29,928	$65,763	$11,832,483
101	$35,744	$30,019	$65,763	$11,802,464
102	$35,653	$30,109	$65,763	$11,772,355
103	$35,562	$30,200	$65,763	$11,742,154
104	$35,471	$30,292	$65,763	$11,711,863
105	$35,380	$30,383	$65,763	$11,681,480
106	$35,288	$30,475	$65,763	$11,651,005
107	$35,196	$30,567	$65,763	$11,620,438
108	$35,103	$30,659	$65,763	$11,589,779

第9年供款共

$789,151

第9年利息

$427,274

第9年共還本金

$361,877

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$35,011	$30,752	$65,763	$11,559,027
110	$34,918	$30,845	$65,763	$11,528,183
111	$34,825	$30,938	$65,763	$11,497,245
112	$34,731	$31,031	$65,763	$11,466,213
113	$34,638	$31,125	$65,763	$11,435,088
114	$34,543	$31,219	$65,763	$11,403,869
115	$34,449	$31,313	$65,763	$11,372,556
116	$34,355	$31,408	$65,763	$11,341,148
117	$34,260	$31,503	$65,763	$11,309,645
118	$34,165	$31,598	$65,763	$11,278,047
119	$34,069	$31,693	$65,763	$11,246,353
120	$33,973	$31,789	$65,763	$11,214,564

第10年供款共

$789,151

第10年利息

$413,936

第10年共還本金

$375,215

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$33,877	$31,885	$65,763	$11,182,679
122	$33,781	$31,982	$65,763	$11,150,697
123	$33,684	$32,078	$65,763	$11,118,619
124	$33,587	$32,175	$65,763	$11,086,444
125	$33,490	$32,272	$65,763	$11,054,172
126	$33,393	$32,370	$65,763	$11,021,802
127	$33,295	$32,468	$65,763	$10,989,334
128	$33,197	$32,566	$65,763	$10,956,769
129	$33,099	$32,664	$65,763	$10,924,105
130	$33,000	$32,763	$65,763	$10,891,342
131	$32,901	$32,862	$65,763	$10,858,480
132	$32,802	$32,961	$65,763	$10,825,519

第11年供款共

$789,151

第11年利息

$400,106

第11年共還本金

$389,045

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$32,702	$33,061	$65,763	$10,792,459
134	$32,602	$33,160	$65,763	$10,759,298
135	$32,502	$33,261	$65,763	$10,726,038
136	$32,402	$33,361	$65,763	$10,692,677
137	$32,301	$33,462	$65,763	$10,659,215
138	$32,200	$33,563	$65,763	$10,625,652
139	$32,098	$33,664	$65,763	$10,591,988
140	$31,997	$33,766	$65,763	$10,558,222
141	$31,895	$33,868	$65,763	$10,524,354
142	$31,792	$33,970	$65,763	$10,490,384
143	$31,690	$34,073	$65,763	$10,456,311
144	$31,587	$34,176	$65,763	$10,422,135

第12年供款共

$789,151

第12年利息

$385,767

第12年共還本金

$403,384

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$31,484	$34,279	$65,763	$10,387,856
146	$31,380	$34,383	$65,763	$10,353,473
147	$31,276	$34,486	$65,763	$10,318,987
148	$31,172	$34,591	$65,763	$10,284,396
149	$31,067	$34,695	$65,763	$10,249,701
150	$30,963	$34,800	$65,763	$10,214,901
151	$30,858	$34,905	$65,763	$10,179,996
152	$30,752	$35,011	$65,763	$10,144,985
153	$30,646	$35,116	$65,763	$10,109,869
154	$30,540	$35,222	$65,763	$10,074,647
155	$30,434	$35,329	$65,763	$10,039,318
156	$30,327	$35,435	$65,763	$10,003,882

第13年供款共

$789,151

第13年利息

$370,899

第13年共還本金

$418,252

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$30,220	$35,543	$65,763	$9,968,340
158	$30,113	$35,650	$65,763	$9,932,690
159	$30,005	$35,758	$65,763	$9,896,932
160	$29,897	$35,866	$65,763	$9,861,067
161	$29,789	$35,974	$65,763	$9,825,093
162	$29,680	$36,083	$65,763	$9,789,010
163	$29,571	$36,192	$65,763	$9,752,819
164	$29,462	$36,301	$65,763	$9,716,518
165	$29,352	$36,411	$65,763	$9,680,107
166	$29,242	$36,521	$65,763	$9,643,586
167	$29,132	$36,631	$65,763	$9,606,956
168	$29,021	$36,742	$65,763	$9,570,214

第14年供款共

$789,151

第14年利息

$355,483

第14年共還本金

$433,669

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$28,910	$36,853	$65,763	$9,533,361
170	$28,799	$36,964	$65,763	$9,496,397
171	$28,687	$37,076	$65,763	$9,459,322
172	$28,575	$37,188	$65,763	$9,422,134
173	$28,463	$37,300	$65,763	$9,384,834
174	$28,350	$37,413	$65,763	$9,347,422
175	$28,237	$37,526	$65,763	$9,309,896
176	$28,124	$37,639	$65,763	$9,272,257
177	$28,010	$37,753	$65,763	$9,234,505
178	$27,896	$37,867	$65,763	$9,196,638
179	$27,782	$37,981	$65,763	$9,158,657
180	$27,667	$38,096	$65,763	$9,120,561

第15年供款共

$789,151

第15年利息

$339,498

第15年共還本金

$449,653

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$27,552	$38,211	$65,763	$9,082,350
182	$27,436	$38,326	$65,763	$9,044,024
183	$27,320	$38,442	$65,763	$9,005,582
184	$27,204	$38,558	$65,763	$8,967,023
185	$27,088	$38,675	$65,763	$8,928,349
186	$26,971	$38,792	$65,763	$8,889,557
187	$26,854	$38,909	$65,763	$8,850,648
188	$26,736	$39,026	$65,763	$8,811,622
189	$26,618	$39,144	$65,763	$8,772,478
190	$26,500	$39,262	$65,763	$8,733,216
191	$26,382	$39,381	$65,763	$8,693,835
192	$26,263	$39,500	$65,763	$8,654,335

第16年供款共

$789,151

第16年利息

$322,925

第16年共還本金

$466,226

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$26,143	$39,619	$65,763	$8,614,715
194	$26,024	$39,739	$65,763	$8,574,976
195	$25,904	$39,859	$65,763	$8,535,117
196	$25,783	$39,979	$65,763	$8,495,138
197	$25,662	$40,100	$65,763	$8,455,038
198	$25,541	$40,221	$65,763	$8,414,816
199	$25,420	$40,343	$65,763	$8,374,474
200	$25,298	$40,465	$65,763	$8,334,009
201	$25,176	$40,587	$65,763	$8,293,422
202	$25,053	$40,710	$65,763	$8,252,712
203	$24,930	$40,833	$65,763	$8,211,880
204	$24,807	$40,956	$65,763	$8,170,924

第17年供款共

$789,151

第17年利息

$305,740

第17年共還本金

$483,411

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$24,683	$41,080	$65,763	$8,129,844
206	$24,559	$41,204	$65,763	$8,088,641
207	$24,434	$41,328	$65,763	$8,047,312
208	$24,310	$41,453	$65,763	$8,005,859
209	$24,184	$41,578	$65,763	$7,964,281
210	$24,059	$41,704	$65,763	$7,922,577
211	$23,933	$41,830	$65,763	$7,880,748
212	$23,806	$41,956	$65,763	$7,838,791
213	$23,680	$42,083	$65,763	$7,796,709
214	$23,553	$42,210	$65,763	$7,754,498
215	$23,425	$42,338	$65,763	$7,712,161
216	$23,297	$42,465	$65,763	$7,669,695

第18年供款共

$789,151

第18年利息

$287,923

第18年共還本金

$501,228

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$23,169	$42,594	$65,763	$7,627,102
218	$23,040	$42,722	$65,763	$7,584,379
219	$22,911	$42,851	$65,763	$7,541,528
220	$22,782	$42,981	$65,763	$7,498,547
221	$22,652	$43,111	$65,763	$7,455,436
222	$22,522	$43,241	$65,763	$7,412,195
223	$22,391	$43,372	$65,763	$7,368,824
224	$22,260	$43,503	$65,763	$7,325,321
225	$22,129	$43,634	$65,763	$7,281,687
226	$21,997	$43,766	$65,763	$7,237,921
227	$21,865	$43,898	$65,763	$7,194,023
228	$21,732	$44,031	$65,763	$7,149,993

第19年供款共

$789,151

第19年利息

$269,448

第19年共還本金

$519,703

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$21,599	$44,164	$65,763	$7,105,829
230	$21,466	$44,297	$65,763	$7,061,532
231	$21,332	$44,431	$65,763	$7,017,101
232	$21,197	$44,565	$65,763	$6,972,536
233	$21,063	$44,700	$65,763	$6,927,836
234	$20,928	$44,835	$65,763	$6,883,001
235	$20,792	$44,970	$65,763	$6,838,031
236	$20,657	$45,106	$65,763	$6,792,925
237	$20,520	$45,242	$65,763	$6,747,683
238	$20,384	$45,379	$65,763	$6,702,304
239	$20,247	$45,516	$65,763	$6,656,788
240	$20,109	$45,654	$65,763	$6,611,134

第20年供款共

$789,151

第20年利息

$250,293

第20年共還本金

$538,858

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$19,971	$45,791	$65,763	$6,565,343
242	$19,833	$45,930	$65,763	$6,519,413
243	$19,694	$46,069	$65,763	$6,473,344
244	$19,555	$46,208	$65,763	$6,427,137
245	$19,415	$46,347	$65,763	$6,380,789
246	$19,275	$46,487	$65,763	$6,334,302
247	$19,135	$46,628	$65,763	$6,287,674
248	$18,994	$46,769	$65,763	$6,240,906
249	$18,853	$46,910	$65,763	$6,193,996
250	$18,711	$47,052	$65,763	$6,146,944
251	$18,569	$47,194	$65,763	$6,099,751
252	$18,426	$47,336	$65,763	$6,052,414

第21年供款共

$789,151

第21年利息

$230,431

第21年共還本金

$558,720

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$18,283	$47,479	$65,763	$6,004,935
254	$18,140	$47,623	$65,763	$5,957,312
255	$17,996	$47,767	$65,763	$5,909,546
256	$17,852	$47,911	$65,763	$5,861,635
257	$17,707	$48,056	$65,763	$5,813,580
258	$17,562	$48,201	$65,763	$5,765,379
259	$17,416	$48,346	$65,763	$5,717,032
260	$17,270	$48,492	$65,763	$5,668,540
261	$17,124	$48,639	$65,763	$5,619,901
262	$16,977	$48,786	$65,763	$5,571,115
263	$16,829	$48,933	$65,763	$5,522,182
264	$16,682	$49,081	$65,763	$5,473,101

第22年供款共

$789,151

第22年利息

$209,838

第22年共還本金

$579,313

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$16,533	$49,229	$65,763	$5,423,872
266	$16,385	$49,378	$65,763	$5,374,494
267	$16,235	$49,527	$65,763	$5,324,967
268	$16,086	$49,677	$65,763	$5,275,290
269	$15,936	$49,827	$65,763	$5,225,463
270	$15,785	$49,977	$65,763	$5,175,486
271	$15,634	$50,128	$65,763	$5,125,357
272	$15,483	$50,280	$65,763	$5,075,078
273	$15,331	$50,432	$65,763	$5,024,646
274	$15,179	$50,584	$65,763	$4,974,062
275	$15,026	$50,737	$65,763	$4,923,325
276	$14,873	$50,890	$65,763	$4,872,435

第23年供款共

$789,151

第23年利息

$188,485

第23年共還本金

$600,666

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$14,719	$51,044	$65,763	$4,821,391
278	$14,565	$51,198	$65,763	$4,770,194
279	$14,410	$51,353	$65,763	$4,718,841
280	$14,255	$51,508	$65,763	$4,667,333
281	$14,099	$51,663	$65,763	$4,615,670
282	$13,943	$51,819	$65,763	$4,563,850
283	$13,787	$51,976	$65,763	$4,511,874
284	$13,630	$52,133	$65,763	$4,459,741
285	$13,472	$52,290	$65,763	$4,407,451
286	$13,314	$52,448	$65,763	$4,355,002
287	$13,156	$52,607	$65,763	$4,302,396
288	$12,997	$52,766	$65,763	$4,249,630

第24年供款共

$789,151

第24年利息

$166,346

第24年共還本金

$622,805

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$12,837	$52,925	$65,763	$4,196,705
290	$12,678	$53,085	$65,763	$4,143,620
291	$12,517	$53,245	$65,763	$4,090,374
292	$12,356	$53,406	$65,763	$4,036,968
293	$12,195	$53,568	$65,763	$3,983,400
294	$12,033	$53,729	$65,763	$3,929,671
295	$11,871	$53,892	$65,763	$3,875,779
296	$11,708	$54,055	$65,763	$3,821,725
297	$11,545	$54,218	$65,763	$3,767,507
298	$11,381	$54,382	$65,763	$3,713,125
299	$11,217	$54,546	$65,763	$3,658,579
300	$11,052	$54,711	$65,763	$3,603,869

第25年供款共

$789,151

第25年利息

$143,390

第25年共還本金

$645,761

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$10,887	$54,876	$65,763	$3,548,993
302	$10,721	$55,042	$65,763	$3,493,951
303	$10,555	$55,208	$65,763	$3,438,743
304	$10,388	$55,375	$65,763	$3,383,369
305	$10,221	$55,542	$65,763	$3,327,827
306	$10,053	$55,710	$65,763	$3,272,117
307	$9,885	$55,878	$65,763	$3,216,239
308	$9,716	$56,047	$65,763	$3,160,192
309	$9,546	$56,216	$65,763	$3,103,976
310	$9,377	$56,386	$65,763	$3,047,590
311	$9,206	$56,556	$65,763	$2,991,033
312	$9,035	$56,727	$65,763	$2,934,306

第26年供款共

$789,151

第26年利息

$119,588

第26年共還本金

$669,563

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$8,864	$56,899	$65,763	$2,877,408
314	$8,692	$57,070	$65,763	$2,820,337
315	$8,520	$57,243	$65,763	$2,763,094
316	$8,347	$57,416	$65,763	$2,705,679
317	$8,173	$57,589	$65,763	$2,648,089
318	$7,999	$57,763	$65,763	$2,590,326
319	$7,825	$57,938	$65,763	$2,532,389
320	$7,650	$58,113	$65,763	$2,474,276
321	$7,474	$58,288	$65,763	$2,415,988
322	$7,298	$58,464	$65,763	$2,357,523
323	$7,122	$58,641	$65,763	$2,298,882
324	$6,945	$58,818	$65,763	$2,240,064

第27年供款共

$789,151

第27年利息

$94,909

第27年共還本金

$694,242

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$6,767	$58,996	$65,763	$2,181,069
326	$6,589	$59,174	$65,763	$2,121,895
327	$6,410	$59,353	$65,763	$2,062,542
328	$6,231	$59,532	$65,763	$2,003,010
329	$6,051	$59,712	$65,763	$1,943,298
330	$5,870	$59,892	$65,763	$1,883,406
331	$5,689	$60,073	$65,763	$1,823,333
332	$5,508	$60,255	$65,763	$1,763,078
333	$5,326	$60,437	$65,763	$1,702,642
334	$5,143	$60,619	$65,763	$1,642,022
335	$4,960	$60,802	$65,763	$1,581,220
336	$4,777	$60,986	$65,763	$1,520,234

第28年供款共

$789,151

第28年利息

$69,321

第28年共還本金

$719,830

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$4,592	$61,170	$65,763	$1,459,064
338	$4,408	$61,355	$65,763	$1,397,709
339	$4,222	$61,540	$65,763	$1,336,168
340	$4,036	$61,726	$65,763	$1,274,442
341	$3,850	$61,913	$65,763	$1,212,529
342	$3,663	$62,100	$65,763	$1,150,430
343	$3,475	$62,287	$65,763	$1,088,142
344	$3,287	$62,476	$65,763	$1,025,667
345	$3,098	$62,664	$65,763	$963,003
346	$2,909	$62,854	$65,763	$900,149
347	$2,719	$63,043	$65,763	$837,106
348	$2,529	$63,234	$65,763	$773,872

第29年供款共

$789,151

第29年利息

$42,789

第29年共還本金

$746,362

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,338	$63,425	$65,763	$710,447
350	$2,146	$63,616	$65,763	$646,831
351	$1,954	$63,809	$65,763	$583,022
352	$1,761	$64,001	$65,763	$519,021
353	$1,568	$64,195	$65,763	$454,826
354	$1,374	$64,389	$65,763	$390,437
355	$1,179	$64,583	$65,763	$325,854
356	$984	$64,778	$65,763	$261,076
357	$789	$64,974	$65,763	$196,102
358	$592	$65,170	$65,763	$130,932
359	$396	$65,367	$65,763	$65,565
360	$198	$65,565	$65,763	$0

第30年供款共

$789,151

第30年利息

$15,279

第30年共還本金

$773,872

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$17,584,536

免责声明

笋盘推介

按揭保险费
info