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$16,371,563

每月供款
$57,144

首期

$-4,530,000

总贷款额

$12,530,000

總利息

$8,041,563

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-4,200,000

$114,286

置业成本总预算

HK$-4,200,000

首期

$-4,530,000
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

$114,286

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

沙田富豪花园

thumb_up

城门河景大露台3房有票有惊喜

实

725 呎

@11,034

建

980 呎

@8,163

local_fire_department 至HIT transfer_within_a_station 人才必选

售$800 万

实

725 呎

@11,034

建

980 呎

@8,163

售$800 万

local_fire_department 至HIT transfer_within_a_station 人才必选

马鞍山海柏花园

thumb_up

海柏花园 **高层东南,望池景,套3房2厅,靓装修**

实

532 呎

@15,602

建

713 呎

@11,641

local_fire_department 至HIT local_offer 低水笋价

售$830 万

实

532 呎

@15,602

建

713 呎

@11,641

售$830 万

local_fire_department 至HIT 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

马鞍山泓碧

thumb_up

泓碧**低密度豪宅,开扬远景,两房两厅,雅致装修**

实

511 呎

@14,677

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买

售$750 万

实

511 呎

@14,677

售$750 万

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买

马鞍山银湖天峰第08座

thumb_up

高层罕有放租

实

539 呎

@14,657

建

710 呎

@11,127

local_fire_department 至HIT

售$790 万

实

539 呎

@14,657

建

710 呎

@11,127

售$790 万

local_fire_department 至HIT

粉岭百福花园

thumb_up

*换楼精选*开扬远景*

实

790 呎

@11,392

建

1,075 呎

@8,372

real_estate_agent 罕有放盘

售$900 万

实

790 呎

@11,392

建

1,075 呎

@8,372

售$900 万

real_estate_agent 罕有放盘

西贡逸珑海滙

thumb_up

交通方便星级会所

实

589 呎

@14,601

local_offer 低水笋价

售$860 万

实

589 呎

@14,601

售$860 万

local_offer 低水笋价

西贡逸珑海滙

thumb_up

逸珑海滙汇2房半

实

586 呎

@13,140

local_offer 低水笋价 verified 首置必买

售$770 万

实

586 呎

@13,140

售$770 万

local_offer 低水笋价 verified 首置必买

马鞍山迎海

thumb_up

迎海第1座最近铁路

实

511 呎

@16,438

建

663 呎

@12,670

local_fire_department 至HIT

售$840 万

实

511 呎

@16,438

建

663 呎

@12,670

售$840 万

local_fire_department 至HIT

KOL实拍 VR实景

马鞍山海柏花园第06座

thumb_up

海柏豪装

实

582 呎

@13,230

建

783 呎

@9,834

local_fire_department 至HIT hotel_class 楼王

售$770 万

实

582 呎

@13,230

建

783 呎

@9,834

售$770 万

local_fire_department 至HIT hotel_class 楼王

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

沙田银禧花园银禧阁

thumb_up

罕有🍀杮北🌺妬場景🐎 [覆式] 有部份傢俬3️⃣房.

实

665 呎

@11,128

建

1,094 呎

@6,764

local_offer 低水笋价 verified 首置必买 vpn_key 有匙即睇 transfer_within_a_station 人才必选

售$740 万

实

665 呎

@11,128

建

1,094 呎

@6,764

售$740 万

local_offer 低水笋价 verified 首置必买 vpn_key 有匙即睇 transfer_within_a_station 人才必选

利率	15年	20年	25年	30年
1.000	$74,991	$57,625	$47,222	$40,301
1.500	$77,779	$60,463	$50,112	$43,244
2.000	$80,632	$63,387	$53,109	$46,313
2.500	$83,549	$66,397	$56,212	$49,509
3.000	$86,530	$69,491	$59,419	$52,827
3.500	$89,575	$72,669	$62,728	$56,265
3.625	$90,346	$73,476	$63,571	$57,143
4.000	$92,683	$75,929	$66,138	$59,820
4.500	$95,854	$79,271	$69,646	$63,488
5.000	$99,086	$82,692	$73,249	$67,264
5.500	$102,381	$86,192	$76,945	$71,144
6.000	$105,735	$89,769	$80,731	$75,124

每月供款$57,144

年期

30年

贷款金额

$12,530,000

總利息

$8,041,563

总贷款连利息

$20,571,563

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$37,851	$19,292	$57,143	$12,510,708
2	$37,793	$19,350	$57,143	$12,491,357
3	$37,734	$19,409	$57,143	$12,471,948
4	$37,676	$19,468	$57,143	$12,452,481
5	$37,617	$19,526	$57,143	$12,432,955
6	$37,558	$19,585	$57,143	$12,413,369
7	$37,499	$19,645	$57,143	$12,393,725
8	$37,439	$19,704	$57,143	$12,374,021
9	$37,380	$19,763	$57,143	$12,354,257
10	$37,320	$19,823	$57,143	$12,334,434
11	$37,260	$19,883	$57,143	$12,314,551
12	$37,200	$19,943	$57,143	$12,294,608

第1年供款共

$685,719

第1年利息

$450,327

第1年共還本金

$235,392

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$37,140	$20,003	$57,143	$12,274,605
14	$37,080	$20,064	$57,143	$12,254,541
15	$37,019	$20,124	$57,143	$12,234,417
16	$36,958	$20,185	$57,143	$12,214,232
17	$36,897	$20,246	$57,143	$12,193,986
18	$36,836	$20,307	$57,143	$12,173,679
19	$36,775	$20,369	$57,143	$12,153,310
20	$36,713	$20,430	$57,143	$12,132,880
21	$36,651	$20,492	$57,143	$12,112,388
22	$36,590	$20,554	$57,143	$12,091,835
23	$36,527	$20,616	$57,143	$12,071,219
24	$36,465	$20,678	$57,143	$12,050,541

第2年供款共

$685,719

第2年利息

$441,651

第2年共還本金

$244,068

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$36,403	$20,741	$57,143	$12,029,800
26	$36,340	$20,803	$57,143	$12,008,997
27	$36,277	$20,866	$57,143	$11,988,131
28	$36,214	$20,929	$57,143	$11,967,202
29	$36,151	$20,992	$57,143	$11,946,209
30	$36,088	$21,056	$57,143	$11,925,154
31	$36,024	$21,119	$57,143	$11,904,034
32	$35,960	$21,183	$57,143	$11,882,851
33	$35,896	$21,247	$57,143	$11,861,604
34	$35,832	$21,311	$57,143	$11,840,293
35	$35,768	$21,376	$57,143	$11,818,917
36	$35,703	$21,440	$57,143	$11,797,477

第3年供款共

$685,719

第3年利息

$432,655

第3年共還本金

$253,064

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$35,638	$21,505	$57,143	$11,775,972
38	$35,573	$21,570	$57,143	$11,754,402
39	$35,508	$21,635	$57,143	$11,732,767
40	$35,443	$21,700	$57,143	$11,711,066
41	$35,377	$21,766	$57,143	$11,689,300
42	$35,311	$21,832	$57,143	$11,667,468
43	$35,245	$21,898	$57,143	$11,645,571
44	$35,179	$21,964	$57,143	$11,623,607
45	$35,113	$22,030	$57,143	$11,601,577
46	$35,046	$22,097	$57,143	$11,579,480
47	$34,980	$22,164	$57,143	$11,557,316
48	$34,913	$22,231	$57,143	$11,535,086

第4年供款共

$685,719

第4年利息

$423,328

第4年共還本金

$262,391

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$34,846	$22,298	$57,143	$11,512,788
50	$34,778	$22,365	$57,143	$11,490,423
51	$34,711	$22,433	$57,143	$11,467,990
52	$34,643	$22,500	$57,143	$11,445,490
53	$34,575	$22,568	$57,143	$11,422,922
54	$34,507	$22,636	$57,143	$11,400,285
55	$34,438	$22,705	$57,143	$11,377,580
56	$34,370	$22,773	$57,143	$11,354,807
57	$34,301	$22,842	$57,143	$11,331,965
58	$34,232	$22,911	$57,143	$11,309,053
59	$34,163	$22,980	$57,143	$11,286,073
60	$34,093	$23,050	$57,143	$11,263,023

第5年供款共

$685,719

第5年利息

$413,656

第5年共還本金

$272,063

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$34,024	$23,120	$57,143	$11,239,904
62	$33,954	$23,189	$57,143	$11,216,714
63	$33,884	$23,259	$57,143	$11,193,455
64	$33,814	$23,330	$57,143	$11,170,125
65	$33,743	$23,400	$57,143	$11,146,725
66	$33,672	$23,471	$57,143	$11,123,254
67	$33,601	$23,542	$57,143	$11,099,712
68	$33,530	$23,613	$57,143	$11,076,100
69	$33,459	$23,684	$57,143	$11,052,415
70	$33,388	$23,756	$57,143	$11,028,660
71	$33,316	$23,827	$57,143	$11,004,832
72	$33,244	$23,899	$57,143	$10,980,933

第6年供款共

$685,719

第6年利息

$403,628

第6年共還本金

$282,090

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$33,172	$23,972	$57,143	$10,956,961
74	$33,099	$24,044	$57,143	$10,932,917
75	$33,027	$24,117	$57,143	$10,908,800
76	$32,954	$24,190	$57,143	$10,884,611
77	$32,881	$24,263	$57,143	$10,860,348
78	$32,807	$24,336	$57,143	$10,836,012
79	$32,734	$24,409	$57,143	$10,811,603
80	$32,660	$24,483	$57,143	$10,787,120
81	$32,586	$24,557	$57,143	$10,762,562
82	$32,512	$24,631	$57,143	$10,737,931
83	$32,438	$24,706	$57,143	$10,713,225
84	$32,363	$24,780	$57,143	$10,688,445

第7年供款共

$685,719

第7年利息

$393,231

第7年共還本金

$292,488

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$32,288	$24,855	$57,143	$10,663,590
86	$32,213	$24,930	$57,143	$10,638,660
87	$32,138	$25,006	$57,143	$10,613,654
88	$32,062	$25,081	$57,143	$10,588,573
89	$31,986	$25,157	$57,143	$10,563,416
90	$31,910	$25,233	$57,143	$10,538,183
91	$31,834	$25,309	$57,143	$10,512,874
92	$31,758	$25,386	$57,143	$10,487,488
93	$31,681	$25,462	$57,143	$10,462,026
94	$31,604	$25,539	$57,143	$10,436,487
95	$31,527	$25,616	$57,143	$10,410,870
96	$31,450	$25,694	$57,143	$10,385,177

第8年供款共

$685,719

第8年利息

$382,450

第8年共還本金

$303,268

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$31,372	$25,771	$57,143	$10,359,405
98	$31,294	$25,849	$57,143	$10,333,556
99	$31,216	$25,927	$57,143	$10,307,629
100	$31,138	$26,006	$57,143	$10,281,623
101	$31,059	$26,084	$57,143	$10,255,539
102	$30,980	$26,163	$57,143	$10,229,376
103	$30,901	$26,242	$57,143	$10,203,134
104	$30,822	$26,321	$57,143	$10,176,813
105	$30,742	$26,401	$57,143	$10,150,412
106	$30,663	$26,481	$57,143	$10,123,932
107	$30,583	$26,561	$57,143	$10,097,371
108	$30,502	$26,641	$57,143	$10,070,730

第9年供款共

$685,719

第9年利息

$371,272

第9年共還本金

$314,446

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$30,422	$26,721	$57,143	$10,044,009
110	$30,341	$26,802	$57,143	$10,017,207
111	$30,260	$26,883	$57,143	$9,990,324
112	$30,179	$26,964	$57,143	$9,963,360
113	$30,098	$27,046	$57,143	$9,936,315
114	$30,016	$27,127	$57,143	$9,909,187
115	$29,934	$27,209	$57,143	$9,881,978
116	$29,852	$27,291	$57,143	$9,854,687
117	$29,769	$27,374	$57,143	$9,827,313
118	$29,687	$27,457	$57,143	$9,799,856
119	$29,604	$27,539	$57,143	$9,772,317
120	$29,521	$27,623	$57,143	$9,744,694

第10年供款共

$685,719

第10年利息

$359,682

第10年共還本金

$326,036

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$29,437	$27,706	$57,143	$9,716,988
122	$29,353	$27,790	$57,143	$9,689,198
123	$29,269	$27,874	$57,143	$9,661,324
124	$29,185	$27,958	$57,143	$9,633,366
125	$29,101	$28,042	$57,143	$9,605,324
126	$29,016	$28,127	$57,143	$9,577,197
127	$28,931	$28,212	$57,143	$9,548,985
128	$28,846	$28,297	$57,143	$9,520,687
129	$28,760	$28,383	$57,143	$9,492,305
130	$28,675	$28,469	$57,143	$9,463,836
131	$28,589	$28,555	$57,143	$9,435,281
132	$28,502	$28,641	$57,143	$9,406,641

第11年供款共

$685,719

第11年利息

$347,665

第11年共還本金

$338,053

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$28,416	$28,727	$57,143	$9,377,913
134	$28,329	$28,814	$57,143	$9,349,099
135	$28,242	$28,901	$57,143	$9,320,198
136	$28,155	$28,988	$57,143	$9,291,210
137	$28,067	$29,076	$57,143	$9,262,133
138	$27,979	$29,164	$57,143	$9,232,970
139	$27,891	$29,252	$57,143	$9,203,718
140	$27,803	$29,340	$57,143	$9,174,377
141	$27,714	$29,429	$57,143	$9,144,948
142	$27,625	$29,518	$57,143	$9,115,430
143	$27,536	$29,607	$57,143	$9,085,823
144	$27,447	$29,696	$57,143	$9,056,127

第12年供款共

$685,719

第12年利息

$335,205

第12年共還本金

$350,514

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$27,357	$29,786	$57,143	$9,026,341
146	$27,267	$29,876	$57,143	$8,996,465
147	$27,177	$29,966	$57,143	$8,966,498
148	$27,086	$30,057	$57,143	$8,936,441
149	$26,995	$30,148	$57,143	$8,906,294
150	$26,904	$30,239	$57,143	$8,876,055
151	$26,813	$30,330	$57,143	$8,845,725
152	$26,721	$30,422	$57,143	$8,815,303
153	$26,630	$30,514	$57,143	$8,784,789
154	$26,537	$30,606	$57,143	$8,754,183
155	$26,445	$30,698	$57,143	$8,723,485
156	$26,352	$30,791	$57,143	$8,692,694

第13年供款共

$685,719

第13年利息

$322,286

第13年共還本金

$363,433

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$26,259	$30,884	$57,143	$8,661,810
158	$26,166	$30,977	$57,143	$8,630,833
159	$26,072	$31,071	$57,143	$8,599,762
160	$25,978	$31,165	$57,143	$8,568,597
161	$25,884	$31,259	$57,143	$8,537,338
162	$25,790	$31,353	$57,143	$8,505,985
163	$25,695	$31,448	$57,143	$8,474,537
164	$25,600	$31,543	$57,143	$8,442,994
165	$25,505	$31,638	$57,143	$8,411,355
166	$25,409	$31,734	$57,143	$8,379,621
167	$25,313	$31,830	$57,143	$8,347,791
168	$25,217	$31,926	$57,143	$8,315,866

第14年供款共

$685,719

第14年利息

$308,890

第14年共還本金

$376,829

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$25,121	$32,022	$57,143	$8,283,843
170	$25,024	$32,119	$57,143	$8,251,724
171	$24,927	$32,216	$57,143	$8,219,508
172	$24,830	$32,313	$57,143	$8,187,194
173	$24,732	$32,411	$57,143	$8,154,783
174	$24,634	$32,509	$57,143	$8,122,274
175	$24,536	$32,607	$57,143	$8,089,667
176	$24,438	$32,706	$57,143	$8,056,961
177	$24,339	$32,804	$57,143	$8,024,157
178	$24,240	$32,904	$57,143	$7,991,253
179	$24,140	$33,003	$57,143	$7,958,250
180	$24,041	$33,103	$57,143	$7,925,148

第15年供款共

$685,719

第15年利息

$295,001

第15年共還本金

$390,718

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$23,941	$33,203	$57,143	$7,891,945
182	$23,840	$33,303	$57,143	$7,858,642
183	$23,740	$33,404	$57,143	$7,825,238
184	$23,639	$33,504	$57,143	$7,791,734
185	$23,538	$33,606	$57,143	$7,758,128
186	$23,436	$33,707	$57,143	$7,724,421
187	$23,334	$33,809	$57,143	$7,690,612
188	$23,232	$33,911	$57,143	$7,656,701
189	$23,130	$34,014	$57,143	$7,622,687
190	$23,027	$34,116	$57,143	$7,588,571
191	$22,924	$34,219	$57,143	$7,554,351
192	$22,820	$34,323	$57,143	$7,520,029

第16年供款共

$685,719

第16年利息

$280,600

第16年共還本金

$405,119

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$22,717	$34,426	$57,143	$7,485,602
194	$22,613	$34,530	$57,143	$7,451,072
195	$22,508	$34,635	$57,143	$7,416,437
196	$22,404	$34,739	$57,143	$7,381,698
197	$22,299	$34,844	$57,143	$7,346,853
198	$22,194	$34,950	$57,143	$7,311,904
199	$22,088	$35,055	$57,143	$7,276,848
200	$21,982	$35,161	$57,143	$7,241,687
201	$21,876	$35,267	$57,143	$7,206,420
202	$21,769	$35,374	$57,143	$7,171,046
203	$21,663	$35,481	$57,143	$7,135,565
204	$21,555	$35,588	$57,143	$7,099,978

第17年供款共

$685,719

第17年利息

$265,668

第17年共還本金

$420,051

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$21,448	$35,695	$57,143	$7,064,282
206	$21,340	$35,803	$57,143	$7,028,479
207	$21,232	$35,911	$57,143	$6,992,568
208	$21,123	$36,020	$57,143	$6,956,548
209	$21,015	$36,129	$57,143	$6,920,419
210	$20,905	$36,238	$57,143	$6,884,181
211	$20,796	$36,347	$57,143	$6,847,834
212	$20,686	$36,457	$57,143	$6,811,377
213	$20,576	$36,567	$57,143	$6,774,810
214	$20,466	$36,678	$57,143	$6,738,132
215	$20,355	$36,788	$57,143	$6,701,344
216	$20,244	$36,900	$57,143	$6,664,444

第18年供款共

$685,719

第18年利息

$250,185

第18年共還本金

$435,533

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$20,132	$37,011	$57,143	$6,627,433
218	$20,020	$37,123	$57,143	$6,590,310
219	$19,908	$37,235	$57,143	$6,553,075
220	$19,796	$37,347	$57,143	$6,515,728
221	$19,683	$37,460	$57,143	$6,478,267
222	$19,570	$37,573	$57,143	$6,440,694
223	$19,456	$37,687	$57,143	$6,403,007
224	$19,342	$37,801	$57,143	$6,365,206
225	$19,228	$37,915	$57,143	$6,327,291
226	$19,114	$38,030	$57,143	$6,289,262
227	$18,999	$38,144	$57,143	$6,251,117
228	$18,884	$38,260	$57,143	$6,212,858

第19年供款共

$685,719

第19年利息

$234,132

第19年共還本金

$451,587

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$18,768	$38,375	$57,143	$6,174,482
230	$18,652	$38,491	$57,143	$6,135,991
231	$18,536	$38,607	$57,143	$6,097,384
232	$18,419	$38,724	$57,143	$6,058,660
233	$18,302	$38,841	$57,143	$6,019,819
234	$18,185	$38,958	$57,143	$5,980,860
235	$18,067	$39,076	$57,143	$5,941,784
236	$17,949	$39,194	$57,143	$5,902,590
237	$17,831	$39,312	$57,143	$5,863,278
238	$17,712	$39,431	$57,143	$5,823,847
239	$17,593	$39,550	$57,143	$5,784,296
240	$17,473	$39,670	$57,143	$5,744,626

第20年供款共

$685,719

第20年利息

$217,487

第20年共還本金

$468,231

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$17,354	$39,790	$57,143	$5,704,837
242	$17,233	$39,910	$57,143	$5,664,927
243	$17,113	$40,030	$57,143	$5,624,896
244	$16,992	$40,151	$57,143	$5,584,745
245	$16,871	$40,273	$57,143	$5,544,472
246	$16,749	$40,394	$57,143	$5,504,078
247	$16,627	$40,516	$57,143	$5,463,562
248	$16,505	$40,639	$57,143	$5,422,923
249	$16,382	$40,761	$57,143	$5,382,162
250	$16,259	$40,885	$57,143	$5,341,277
251	$16,135	$41,008	$57,143	$5,300,269
252	$16,011	$41,132	$57,143	$5,259,137

第21年供款共

$685,719

第21年利息

$200,229

第21年共還本金

$485,490

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$15,887	$41,256	$57,143	$5,217,881
254	$15,762	$41,381	$57,143	$5,176,500
255	$15,637	$41,506	$57,143	$5,134,994
256	$15,512	$41,631	$57,143	$5,093,363
257	$15,386	$41,757	$57,143	$5,051,605
258	$15,260	$41,883	$57,143	$5,009,722
259	$15,134	$42,010	$57,143	$4,967,713
260	$15,007	$42,137	$57,143	$4,925,576
261	$14,879	$42,264	$57,143	$4,883,312
262	$14,752	$42,392	$57,143	$4,840,921
263	$14,624	$42,520	$57,143	$4,798,401
264	$14,495	$42,648	$57,143	$4,755,753

第22年供款共

$685,719

第22年利息

$182,335

第22年共還本金

$503,384

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$14,366	$42,777	$57,143	$4,712,976
266	$14,237	$42,906	$57,143	$4,670,070
267	$14,108	$43,036	$57,143	$4,627,034
268	$13,977	$43,166	$57,143	$4,583,868
269	$13,847	$43,296	$57,143	$4,540,572
270	$13,716	$43,427	$57,143	$4,497,145
271	$13,585	$43,558	$57,143	$4,453,587
272	$13,454	$43,690	$57,143	$4,409,898
273	$13,322	$43,822	$57,143	$4,366,076
274	$13,189	$43,954	$57,143	$4,322,122
275	$13,056	$44,087	$57,143	$4,278,035
276	$12,923	$44,220	$57,143	$4,233,815

第23年供款共

$685,719

第23年利息

$163,781

第23年共還本金

$521,938

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$12,790	$44,354	$57,143	$4,189,462
278	$12,656	$44,488	$57,143	$4,144,974
279	$12,521	$44,622	$57,143	$4,100,352
280	$12,386	$44,757	$57,143	$4,055,595
281	$12,251	$44,892	$57,143	$4,010,703
282	$12,116	$45,028	$57,143	$3,965,676
283	$11,980	$45,164	$57,143	$3,920,512
284	$11,843	$45,300	$57,143	$3,875,212
285	$11,706	$45,437	$57,143	$3,829,775
286	$11,569	$45,574	$57,143	$3,784,201
287	$11,431	$45,712	$57,143	$3,738,489
288	$11,293	$45,850	$57,143	$3,692,640

第24年供款共

$685,719

第24年利息

$144,543

第24年共還本金

$541,176

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$11,155	$45,988	$57,143	$3,646,651
290	$11,016	$46,127	$57,143	$3,600,524
291	$10,877	$46,267	$57,143	$3,554,257
292	$10,737	$46,406	$57,143	$3,507,851
293	$10,597	$46,547	$57,143	$3,461,304
294	$10,456	$46,687	$57,143	$3,414,617
295	$10,315	$46,828	$57,143	$3,367,789
296	$10,174	$46,970	$57,143	$3,320,819
297	$10,032	$47,112	$57,143	$3,273,707
298	$9,889	$47,254	$57,143	$3,226,454
299	$9,747	$47,397	$57,143	$3,179,057
300	$9,603	$47,540	$57,143	$3,131,517

第25年供款共

$685,719

第25年利息

$124,596

第25年共還本金

$561,122

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$9,460	$47,683	$57,143	$3,083,834
302	$9,316	$47,827	$57,143	$3,036,006
303	$9,171	$47,972	$57,143	$2,988,034
304	$9,026	$48,117	$57,143	$2,939,917
305	$8,881	$48,262	$57,143	$2,891,655
306	$8,735	$48,408	$57,143	$2,843,247
307	$8,589	$48,554	$57,143	$2,794,693
308	$8,442	$48,701	$57,143	$2,745,992
309	$8,295	$48,848	$57,143	$2,697,144
310	$8,148	$48,996	$57,143	$2,648,148
311	$8,000	$49,144	$57,143	$2,599,005
312	$7,851	$49,292	$57,143	$2,549,713

第26年供款共

$685,719

第26年利息

$103,914

第26年共還本金

$581,805

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$7,702	$49,441	$57,143	$2,500,272
314	$7,553	$49,590	$57,143	$2,450,681
315	$7,403	$49,740	$57,143	$2,400,941
316	$7,253	$49,890	$57,143	$2,351,051
317	$7,102	$50,041	$57,143	$2,301,010
318	$6,951	$50,192	$57,143	$2,250,817
319	$6,799	$50,344	$57,143	$2,200,474
320	$6,647	$50,496	$57,143	$2,149,978
321	$6,495	$50,649	$57,143	$2,099,329
322	$6,342	$50,802	$57,143	$2,048,528
323	$6,188	$50,955	$57,143	$1,997,573
324	$6,034	$51,109	$57,143	$1,946,464

第27年供款共

$685,719

第27年利息

$82,470

第27年共還本金

$603,249

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$5,880	$51,263	$57,143	$1,895,200
326	$5,725	$51,418	$57,143	$1,843,782
327	$5,570	$51,573	$57,143	$1,792,209
328	$5,414	$51,729	$57,143	$1,740,480
329	$5,258	$51,886	$57,143	$1,688,594
330	$5,101	$52,042	$57,143	$1,636,552
331	$4,944	$52,199	$57,143	$1,584,352
332	$4,786	$52,357	$57,143	$1,531,995
333	$4,628	$52,515	$57,143	$1,479,480
334	$4,469	$52,674	$57,143	$1,426,806
335	$4,310	$52,833	$57,143	$1,373,973
336	$4,151	$52,993	$57,143	$1,320,980

第28年供款共

$685,719

第28年利息

$60,235

第28年共還本金

$625,484

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$3,990	$53,153	$57,143	$1,267,827
338	$3,830	$53,313	$57,143	$1,214,514
339	$3,669	$53,474	$57,143	$1,161,040
340	$3,507	$53,636	$57,143	$1,107,404
341	$3,345	$53,798	$57,143	$1,053,606
342	$3,183	$53,960	$57,143	$999,645
343	$3,020	$54,123	$57,143	$945,522
344	$2,856	$54,287	$57,143	$891,235
345	$2,692	$54,451	$57,143	$836,784
346	$2,528	$54,615	$57,143	$782,168
347	$2,363	$54,780	$57,143	$727,388
348	$2,197	$54,946	$57,143	$672,442

第29年供款共

$685,719

第29年利息

$37,181

第29年共還本金

$648,538

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,031	$55,112	$57,143	$617,330
350	$1,865	$55,278	$57,143	$562,052
351	$1,698	$55,445	$57,143	$506,606
352	$1,530	$55,613	$57,143	$450,994
353	$1,362	$55,781	$57,143	$395,213
354	$1,194	$55,949	$57,143	$339,263
355	$1,025	$56,118	$57,143	$283,145
356	$855	$56,288	$57,143	$226,857
357	$685	$56,458	$57,143	$170,399
358	$515	$56,628	$57,143	$113,771
359	$344	$56,800	$57,143	$56,971
360	$172	$56,971	$57,143	$0

第30年供款共

$685,719

第30年利息

$13,277

第30年共還本金

$672,442

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$16,371,563

免责声明

笋盘推介

按揭保险费
info