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$14,019,422

每月供款
$40,429

首期

$-865,000

总贷款额

$8,865,000

總利息

$5,689,422

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-535,000

$80,858

置业成本总预算

HK$-535,000

首期

$-865,000
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

$80,858

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

富豪花园

实

919 呎

@9,032

建

1,255 呎

@6,614

local_fire_department 至HIT hotel_class 楼王

售$830 万

实

919 呎

@9,032

建

1,255 呎

@6,614

售$830 万

local_fire_department 至HIT hotel_class 楼王

马鞍山迎海第01期第03座

thumb_up

海景1房+书房

实

512 呎

@14,648

建

642 呎

@11,682

local_fire_department 至HIT real_estate_agent 罕有放盘

售$750 万

实

512 呎

@14,648

建

642 呎

@11,682

售$750 万

local_fire_department 至HIT real_estate_agent 罕有放盘

西贡逸珑海滙

thumb_up

西贡市楼新连大花园

实

457 呎

@17,462

local_fire_department 至HIT

售$798 万

实

457 呎

@17,462

售$798 万

local_fire_department 至HIT

沙田滨景花园

thumb_up

沙田滨景花园,新地物业,特高楼底

实

643 呎

@12,753

建

780 呎

@10,513

real_estate_agent 罕有放盘

售$820 万

实

643 呎

@12,753

建

780 呎

@10,513

售$820 万

real_estate_agent 罕有放盘

VR实景

马鞍山翠拥华庭第02座

thumb_up

翠拥华庭大3房

实

816 呎

@9,926

建

1,052 呎

@7,700

local_offer 低水笋价 verified 首置必买

售$810 万

实

816 呎

@9,926

建

1,052 呎

@7,700

售$810 万

local_offer 低水笋价 verified 首置必买

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

沙田碧涛花园

thumb_up

河景悠闲3房套厅大房大即CALL睇楼~~

实

812 呎

@9,951

建

1,146 呎

@7,051

local_fire_department 至HIT

售$808 万

实

812 呎

@9,951

建

1,146 呎

@7,051

售$808 万

local_fire_department 至HIT

VR实景

粉岭牵晴间第12座

thumb_up

巨厅三房,绿荫山景

实

714 呎

@11,204

建

978 呎

@8,180

real_estate_agent 罕有放盘 local_offer 低水笋价 pets 爱竉必选

售$800 万

实

714 呎

@11,204

建

978 呎

@8,180

售$800 万

real_estate_agent 罕有放盘 local_offer 低水笋价 pets 爱竉必选

VR实景

马鞍山翠拥华庭第10座

thumb_up

低水屋苑, 两线穿梭巴士

实

765 呎

@11,111

建

988 呎

@8,603

real_estate_agent 罕有放盘 local_offer 低水笋价 verified 首置必买

售$850 万

实

765 呎

@11,111

建

988 呎

@8,603

售$850 万

real_estate_agent 罕有放盘 local_offer 低水笋价 verified 首置必买

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2️⃣房.

实

526 呎

@15,209

建

688 呎

@11,628

local_fire_department 至HIT verified 首置必买 pets 爱竉必选 transfer_within_a_station 人才必选

售$800 万

实

526 呎

@15,209

建

688 呎

@11,628

售$800 万

local_fire_department 至HIT verified 首置必买 pets 爱竉必选 transfer_within_a_station 人才必选

西贡逸珑海滙第01座

thumb_up

优质管理屋苑

实

425 呎

@16,471

local_fire_department 至HIT

售$700 万

实

425 呎

@16,471

售$700 万

local_fire_department 至HIT

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

利率	15年	20年	25年	30年
1.000	$53,057	$40,770	$33,410	$28,513
1.500	$55,029	$42,778	$35,454	$30,595
2.000	$57,047	$44,847	$37,575	$32,767
2.500	$59,111	$46,976	$39,770	$35,027
3.000	$61,220	$49,165	$42,039	$37,375
3.500	$63,374	$51,413	$44,380	$39,808
3.625	$63,920	$51,985	$44,977	$40,429
4.000	$65,573	$53,720	$46,793	$42,323
4.500	$67,817	$56,084	$49,275	$44,918
5.000	$70,104	$58,505	$51,824	$47,589
5.500	$72,434	$60,981	$54,439	$50,334
6.000	$74,808	$63,512	$57,117	$53,150

每月供款$40,429

年期

30年

贷款金额

$8,865,000

總利息

$5,689,422

总贷款连利息

$14,554,422

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$26,780	$13,649	$40,429	$8,851,351
2	$26,738	$13,690	$40,429	$8,837,660
3	$26,697	$13,732	$40,429	$8,823,928
4	$26,656	$13,773	$40,429	$8,810,155
5	$26,614	$13,815	$40,429	$8,796,340
6	$26,572	$13,857	$40,429	$8,782,483
7	$26,530	$13,899	$40,429	$8,768,585
8	$26,488	$13,941	$40,429	$8,754,644
9	$26,446	$13,983	$40,429	$8,740,662
10	$26,404	$14,025	$40,429	$8,726,637
11	$26,362	$14,067	$40,429	$8,712,570
12	$26,319	$14,110	$40,429	$8,698,460

第1年供款共

$485,147

第1年利息

$318,607

第1年共還本金

$166,540

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$26,277	$14,152	$40,429	$8,684,308
14	$26,234	$14,195	$40,429	$8,670,113
15	$26,191	$14,238	$40,429	$8,655,875
16	$26,148	$14,281	$40,429	$8,641,594
17	$26,105	$14,324	$40,429	$8,627,269
18	$26,062	$14,367	$40,429	$8,612,902
19	$26,018	$14,411	$40,429	$8,598,491
20	$25,975	$14,454	$40,429	$8,584,037
21	$25,931	$14,498	$40,429	$8,569,539
22	$25,887	$14,542	$40,429	$8,554,997
23	$25,843	$14,586	$40,429	$8,540,411
24	$25,799	$14,630	$40,429	$8,525,782

第2年供款共

$485,147

第2年利息

$312,469

第2年共還本金

$172,678

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$25,755	$14,674	$40,429	$8,511,108
26	$25,711	$14,718	$40,429	$8,496,389
27	$25,666	$14,763	$40,429	$8,481,626
28	$25,622	$14,807	$40,429	$8,466,819
29	$25,577	$14,852	$40,429	$8,451,967
30	$25,532	$14,897	$40,429	$8,437,070
31	$25,487	$14,942	$40,429	$8,422,128
32	$25,442	$14,987	$40,429	$8,407,141
33	$25,397	$15,032	$40,429	$8,392,109
34	$25,351	$15,078	$40,429	$8,377,031
35	$25,306	$15,123	$40,429	$8,361,907
36	$25,260	$15,169	$40,429	$8,346,738

第3年供款共

$485,147

第3年利息

$306,104

第3年共還本金

$179,043

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$25,214	$15,215	$40,429	$8,331,524
38	$25,168	$15,261	$40,429	$8,316,263
39	$25,122	$15,307	$40,429	$8,300,956
40	$25,076	$15,353	$40,429	$8,285,603
41	$25,029	$15,400	$40,429	$8,270,203
42	$24,983	$15,446	$40,429	$8,254,757
43	$24,936	$15,493	$40,429	$8,239,264
44	$24,889	$15,540	$40,429	$8,223,725
45	$24,843	$15,586	$40,429	$8,208,139
46	$24,795	$15,634	$40,429	$8,192,505
47	$24,748	$15,681	$40,429	$8,176,824
48	$24,701	$15,728	$40,429	$8,161,096

第4年供款共

$485,147

第4年利息

$299,505

第4年共還本金

$185,642

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$24,653	$15,776	$40,429	$8,145,320
50	$24,606	$15,823	$40,429	$8,129,497
51	$24,558	$15,871	$40,429	$8,113,626
52	$24,510	$15,919	$40,429	$8,097,707
53	$24,462	$15,967	$40,429	$8,081,740
54	$24,414	$16,015	$40,429	$8,065,725
55	$24,365	$16,064	$40,429	$8,049,661
56	$24,317	$16,112	$40,429	$8,033,549
57	$24,268	$16,161	$40,429	$8,017,388
58	$24,219	$16,210	$40,429	$8,001,178
59	$24,170	$16,259	$40,429	$7,984,919
60	$24,121	$16,308	$40,429	$7,968,611

第5年供款共

$485,147

第5年利息

$292,663

第5年共還本金

$192,485

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$24,072	$16,357	$40,429	$7,952,254
62	$24,022	$16,407	$40,429	$7,935,848
63	$23,973	$16,456	$40,429	$7,919,392
64	$23,923	$16,506	$40,429	$7,902,886
65	$23,873	$16,556	$40,429	$7,886,330
66	$23,823	$16,606	$40,429	$7,869,725
67	$23,773	$16,656	$40,429	$7,853,069
68	$23,723	$16,706	$40,429	$7,836,363
69	$23,672	$16,757	$40,429	$7,819,606
70	$23,622	$16,807	$40,429	$7,802,799
71	$23,571	$16,858	$40,429	$7,785,941
72	$23,520	$16,909	$40,429	$7,769,032

第6年供款共

$485,147

第6年利息

$285,568

第6年共還本金

$199,579

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$23,469	$16,960	$40,429	$7,752,072
74	$23,418	$17,011	$40,429	$7,735,061
75	$23,366	$17,063	$40,429	$7,717,998
76	$23,315	$17,114	$40,429	$7,700,884
77	$23,263	$17,166	$40,429	$7,683,718
78	$23,211	$17,218	$40,429	$7,666,500
79	$23,159	$17,270	$40,429	$7,649,231
80	$23,107	$17,322	$40,429	$7,631,909
81	$23,055	$17,374	$40,429	$7,614,534
82	$23,002	$17,427	$40,429	$7,597,108
83	$22,950	$17,479	$40,429	$7,579,628
84	$22,897	$17,532	$40,429	$7,562,096

第7年供款共

$485,147

第7年利息

$278,212

第7年共還本金

$206,936

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$22,844	$17,585	$40,429	$7,544,511
86	$22,791	$17,638	$40,429	$7,526,873
87	$22,737	$17,692	$40,429	$7,509,181
88	$22,684	$17,745	$40,429	$7,491,436
89	$22,630	$17,799	$40,429	$7,473,638
90	$22,577	$17,852	$40,429	$7,455,785
91	$22,523	$17,906	$40,429	$7,437,879
92	$22,469	$17,960	$40,429	$7,419,919
93	$22,414	$18,015	$40,429	$7,401,904
94	$22,360	$18,069	$40,429	$7,383,835
95	$22,305	$18,124	$40,429	$7,365,712
96	$22,251	$18,178	$40,429	$7,347,533

第8年供款共

$485,147

第8年利息

$270,584

第8年共還本金

$214,563

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$22,196	$18,233	$40,429	$7,329,300
98	$22,141	$18,288	$40,429	$7,311,012
99	$22,085	$18,344	$40,429	$7,292,668
100	$22,030	$18,399	$40,429	$7,274,269
101	$21,974	$18,455	$40,429	$7,255,814
102	$21,919	$18,510	$40,429	$7,237,304
103	$21,863	$18,566	$40,429	$7,218,738
104	$21,807	$18,622	$40,429	$7,200,115
105	$21,750	$18,679	$40,429	$7,181,437
106	$21,694	$18,735	$40,429	$7,162,702
107	$21,637	$18,792	$40,429	$7,143,910
108	$21,581	$18,848	$40,429	$7,125,062

第9年供款共

$485,147

第9年利息

$262,676

第9年共還本金

$222,471

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$21,524	$18,905	$40,429	$7,106,157
110	$21,467	$18,962	$40,429	$7,087,194
111	$21,409	$19,020	$40,429	$7,068,174
112	$21,352	$19,077	$40,429	$7,049,097
113	$21,294	$19,135	$40,429	$7,029,962
114	$21,236	$19,193	$40,429	$7,010,770
115	$21,178	$19,251	$40,429	$6,991,519
116	$21,120	$19,309	$40,429	$6,972,210
117	$21,062	$19,367	$40,429	$6,952,843
118	$21,003	$19,426	$40,429	$6,933,418
119	$20,945	$19,484	$40,429	$6,913,934
120	$20,886	$19,543	$40,429	$6,894,390

第10年供款共

$485,147

第10年利息

$254,476

第10年共還本金

$230,671

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$20,827	$19,602	$40,429	$6,874,788
122	$20,768	$19,661	$40,429	$6,855,127
123	$20,708	$19,721	$40,429	$6,835,406
124	$20,649	$19,780	$40,429	$6,815,626
125	$20,589	$19,840	$40,429	$6,795,786
126	$20,529	$19,900	$40,429	$6,775,886
127	$20,469	$19,960	$40,429	$6,755,926
128	$20,409	$20,020	$40,429	$6,735,905
129	$20,348	$20,081	$40,429	$6,715,824
130	$20,287	$20,142	$40,429	$6,695,683
131	$20,227	$20,202	$40,429	$6,675,480
132	$20,166	$20,263	$40,429	$6,655,217

第11年供款共

$485,147

第11年利息

$245,974

第11年共還本金

$239,174

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$20,104	$20,325	$40,429	$6,634,892
134	$20,043	$20,386	$40,429	$6,614,506
135	$19,981	$20,448	$40,429	$6,594,059
136	$19,920	$20,509	$40,429	$6,573,549
137	$19,858	$20,571	$40,429	$6,552,978
138	$19,795	$20,633	$40,429	$6,532,344
139	$19,733	$20,696	$40,429	$6,511,649
140	$19,671	$20,758	$40,429	$6,490,890
141	$19,608	$20,821	$40,429	$6,470,069
142	$19,545	$20,884	$40,429	$6,449,185
143	$19,482	$20,947	$40,429	$6,428,238
144	$19,419	$21,010	$40,429	$6,407,228

第12年供款共

$485,147

第12年利息

$237,158

第12年共還本金

$247,989

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$19,355	$21,074	$40,429	$6,386,154
146	$19,292	$21,137	$40,429	$6,365,017
147	$19,228	$21,201	$40,429	$6,343,815
148	$19,164	$21,265	$40,429	$6,322,550
149	$19,099	$21,330	$40,429	$6,301,220
150	$19,035	$21,394	$40,429	$6,279,826
151	$18,970	$21,459	$40,429	$6,258,368
152	$18,905	$21,523	$40,429	$6,236,844
153	$18,840	$21,588	$40,429	$6,215,256
154	$18,775	$21,654	$40,429	$6,193,602
155	$18,710	$21,719	$40,429	$6,171,883
156	$18,644	$21,785	$40,429	$6,150,098

第13年供款共

$485,147

第13年利息

$228,018

第13年共還本金

$257,130

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$18,578	$21,851	$40,429	$6,128,248
158	$18,512	$21,917	$40,429	$6,106,331
159	$18,446	$21,983	$40,429	$6,084,349
160	$18,380	$22,049	$40,429	$6,062,299
161	$18,313	$22,116	$40,429	$6,040,184
162	$18,246	$22,183	$40,429	$6,018,001
163	$18,179	$22,250	$40,429	$5,995,752
164	$18,112	$22,317	$40,429	$5,973,435
165	$18,045	$22,384	$40,429	$5,951,051
166	$17,977	$22,452	$40,429	$5,928,599
167	$17,909	$22,520	$40,429	$5,906,079
168	$17,841	$22,588	$40,429	$5,883,491

第14年供款共

$485,147

第14年利息

$218,540

第14年共還本金

$266,607

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$17,773	$22,656	$40,429	$5,860,836
170	$17,705	$22,724	$40,429	$5,838,111
171	$17,636	$22,793	$40,429	$5,815,318
172	$17,567	$22,862	$40,429	$5,792,456
173	$17,498	$22,931	$40,429	$5,769,525
174	$17,429	$23,000	$40,429	$5,746,525
175	$17,359	$23,070	$40,429	$5,723,456
176	$17,290	$23,139	$40,429	$5,700,316
177	$17,220	$23,209	$40,429	$5,677,107
178	$17,150	$23,279	$40,429	$5,653,828
179	$17,079	$23,350	$40,429	$5,630,478
180	$17,009	$23,420	$40,429	$5,607,058

第15年供款共

$485,147

第15年利息

$208,714

第15年共還本金

$276,434

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$16,938	$23,491	$40,429	$5,583,567
182	$16,867	$23,562	$40,429	$5,560,005
183	$16,796	$23,633	$40,429	$5,536,372
184	$16,724	$23,704	$40,429	$5,512,667
185	$16,653	$23,776	$40,429	$5,488,891
186	$16,581	$23,848	$40,429	$5,465,043
187	$16,509	$23,920	$40,429	$5,441,123
188	$16,437	$23,992	$40,429	$5,417,131
189	$16,364	$24,065	$40,429	$5,393,066
190	$16,292	$24,137	$40,429	$5,368,929
191	$16,219	$24,210	$40,429	$5,344,719
192	$16,146	$24,283	$40,429	$5,320,435

第16年供款共

$485,147

第16年利息

$198,525

第16年共還本金

$286,623

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$16,072	$24,357	$40,429	$5,296,078
194	$15,999	$24,430	$40,429	$5,271,648
195	$15,925	$24,504	$40,429	$5,247,144
196	$15,851	$24,578	$40,429	$5,222,566
197	$15,777	$24,652	$40,429	$5,197,913
198	$15,702	$24,727	$40,429	$5,173,186
199	$15,627	$24,802	$40,429	$5,148,385
200	$15,552	$24,877	$40,429	$5,123,508
201	$15,477	$24,952	$40,429	$5,098,557
202	$15,402	$25,027	$40,429	$5,073,529
203	$15,326	$25,103	$40,429	$5,048,427
204	$15,250	$25,178	$40,429	$5,023,248

第17年供款共

$485,147

第17年利息

$187,960

第17年共還本金

$297,187

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$15,174	$25,255	$40,429	$4,997,994
206	$15,098	$25,331	$40,429	$4,972,663
207	$15,022	$25,407	$40,429	$4,947,256
208	$14,945	$25,484	$40,429	$4,921,771
209	$14,868	$25,561	$40,429	$4,896,210
210	$14,791	$25,638	$40,429	$4,870,572
211	$14,713	$25,716	$40,429	$4,844,856
212	$14,636	$25,793	$40,429	$4,819,063
213	$14,558	$25,871	$40,429	$4,793,191
214	$14,479	$25,950	$40,429	$4,767,242
215	$14,401	$26,028	$40,429	$4,741,214
216	$14,322	$26,107	$40,429	$4,715,108

第18年供款共

$485,147

第18年利息

$177,007

第18年共還本金

$308,141

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$14,244	$26,185	$40,429	$4,688,922
218	$14,164	$26,264	$40,429	$4,662,658
219	$14,085	$26,344	$40,429	$4,636,314
220	$14,006	$26,423	$40,429	$4,609,890
221	$13,926	$26,503	$40,429	$4,583,387
222	$13,846	$26,583	$40,429	$4,556,804
223	$13,765	$26,664	$40,429	$4,530,140
224	$13,685	$26,744	$40,429	$4,503,396
225	$13,604	$26,825	$40,429	$4,476,571
226	$13,523	$26,906	$40,429	$4,449,665
227	$13,442	$26,987	$40,429	$4,422,678
228	$13,360	$27,069	$40,429	$4,395,609

第19年供款共

$485,147

第19年利息

$165,649

第19年共還本金

$319,498

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$13,278	$27,151	$40,429	$4,368,459
230	$13,196	$27,233	$40,429	$4,341,226
231	$13,114	$27,315	$40,429	$4,313,911
232	$13,032	$27,397	$40,429	$4,286,514
233	$12,949	$27,480	$40,429	$4,259,034
234	$12,866	$27,563	$40,429	$4,231,471
235	$12,783	$27,646	$40,429	$4,203,824
236	$12,699	$27,730	$40,429	$4,176,094
237	$12,615	$27,814	$40,429	$4,148,281
238	$12,531	$27,898	$40,429	$4,120,383
239	$12,447	$27,982	$40,429	$4,092,401
240	$12,362	$28,066	$40,429	$4,064,335

第20年供款共

$485,147

第20年利息

$153,873

第20年共還本金

$331,275

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$12,278	$28,151	$40,429	$4,036,183
242	$12,193	$28,236	$40,429	$4,007,947
243	$12,107	$28,322	$40,429	$3,979,625
244	$12,022	$28,407	$40,429	$3,951,218
245	$11,936	$28,493	$40,429	$3,922,725
246	$11,850	$28,579	$40,429	$3,894,146
247	$11,764	$28,665	$40,429	$3,865,481
248	$11,677	$28,752	$40,429	$3,836,729
249	$11,590	$28,839	$40,429	$3,807,890
250	$11,503	$28,926	$40,429	$3,778,964
251	$11,416	$29,013	$40,429	$3,749,951
252	$11,328	$29,101	$40,429	$3,720,850

第21年供款共

$485,147

第21年利息

$141,663

第21年共還本金

$343,485

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$11,240	$29,189	$40,429	$3,691,661
254	$11,152	$29,277	$40,429	$3,662,384
255	$11,063	$29,365	$40,429	$3,633,018
256	$10,975	$29,454	$40,429	$3,603,564
257	$10,886	$29,543	$40,429	$3,574,021
258	$10,797	$29,632	$40,429	$3,544,389
259	$10,707	$29,722	$40,429	$3,514,667
260	$10,617	$29,812	$40,429	$3,484,855
261	$10,527	$29,902	$40,429	$3,454,953
262	$10,437	$29,992	$40,429	$3,424,961
263	$10,346	$30,083	$40,429	$3,394,878
264	$10,255	$30,174	$40,429	$3,364,705

第22年供款共

$485,147

第22年利息

$129,002

第22年共還本金

$356,145

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$10,164	$30,265	$40,429	$3,334,440
266	$10,073	$30,356	$40,429	$3,304,084
267	$9,981	$30,448	$40,429	$3,273,636
268	$9,889	$30,540	$40,429	$3,243,096
269	$9,797	$30,632	$40,429	$3,212,464
270	$9,704	$30,725	$40,429	$3,181,739
271	$9,612	$30,817	$40,429	$3,150,922
272	$9,518	$30,911	$40,429	$3,120,011
273	$9,425	$31,004	$40,429	$3,089,007
274	$9,331	$31,098	$40,429	$3,057,910
275	$9,237	$31,192	$40,429	$3,026,718
276	$9,143	$31,286	$40,429	$2,995,433

第23年供款共

$485,147

第23年利息

$115,875

第23年共還本金

$369,272

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$9,049	$31,380	$40,429	$2,964,052
278	$8,954	$31,475	$40,429	$2,932,577
279	$8,859	$31,570	$40,429	$2,901,007
280	$8,763	$31,665	$40,429	$2,869,342
281	$8,668	$31,761	$40,429	$2,837,581
282	$8,572	$31,857	$40,429	$2,805,724
283	$8,476	$31,953	$40,429	$2,773,770
284	$8,379	$32,050	$40,429	$2,741,720
285	$8,282	$32,147	$40,429	$2,709,574
286	$8,185	$32,244	$40,429	$2,677,330
287	$8,088	$32,341	$40,429	$2,644,989
288	$7,990	$32,439	$40,429	$2,612,550

第24年供款共

$485,147

第24年利息

$102,265

第24年共還本金

$382,883

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$7,892	$32,537	$40,429	$2,580,013
290	$7,794	$32,635	$40,429	$2,547,378
291	$7,695	$32,734	$40,429	$2,514,644
292	$7,596	$32,833	$40,429	$2,481,811
293	$7,497	$32,932	$40,429	$2,448,880
294	$7,398	$33,031	$40,429	$2,415,848
295	$7,298	$33,131	$40,429	$2,382,717
296	$7,198	$33,231	$40,429	$2,349,486
297	$7,097	$33,332	$40,429	$2,316,155
298	$6,997	$33,432	$40,429	$2,282,722
299	$6,896	$33,533	$40,429	$2,249,189
300	$6,794	$33,635	$40,429	$2,215,555

第25年供款共

$485,147

第25年利息

$88,152

第25年共還本金

$396,995

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$6,693	$33,736	$40,429	$2,181,818
302	$6,591	$33,838	$40,429	$2,147,980
303	$6,489	$33,940	$40,429	$2,114,040
304	$6,386	$34,043	$40,429	$2,079,997
305	$6,283	$34,146	$40,429	$2,045,852
306	$6,180	$34,249	$40,429	$2,011,603
307	$6,077	$34,352	$40,429	$1,977,251
308	$5,973	$34,456	$40,429	$1,942,795
309	$5,869	$34,560	$40,429	$1,908,235
310	$5,764	$34,664	$40,429	$1,873,570
311	$5,660	$34,769	$40,429	$1,838,801
312	$5,555	$34,874	$40,429	$1,803,927

第26年供款共

$485,147

第26年利息

$73,520

第26年共還本金

$411,628

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$5,449	$34,980	$40,429	$1,768,947
314	$5,344	$35,085	$40,429	$1,733,862
315	$5,238	$35,191	$40,429	$1,698,671
316	$5,131	$35,298	$40,429	$1,663,373
317	$5,025	$35,404	$40,429	$1,627,969
318	$4,918	$35,511	$40,429	$1,592,458
319	$4,811	$35,618	$40,429	$1,556,839
320	$4,703	$35,726	$40,429	$1,521,113
321	$4,595	$35,834	$40,429	$1,485,279
322	$4,487	$35,942	$40,429	$1,449,337
323	$4,378	$36,051	$40,429	$1,413,287
324	$4,269	$36,160	$40,429	$1,377,127

第27年供款共

$485,147

第27年利息

$58,348

第27年共還本金

$426,800

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$4,160	$36,269	$40,429	$1,340,858
326	$4,051	$36,378	$40,429	$1,304,480
327	$3,941	$36,488	$40,429	$1,267,991
328	$3,830	$36,599	$40,429	$1,231,393
329	$3,720	$36,709	$40,429	$1,194,684
330	$3,609	$36,820	$40,429	$1,157,864
331	$3,498	$36,931	$40,429	$1,120,932
332	$3,386	$37,043	$40,429	$1,083,890
333	$3,274	$37,155	$40,429	$1,046,735
334	$3,162	$37,267	$40,429	$1,009,468
335	$3,049	$37,380	$40,429	$972,088
336	$2,937	$37,492	$40,429	$934,596

第28年供款共

$485,147

第28年利息

$42,616

第28年共還本金

$442,531

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$2,823	$37,606	$40,429	$896,990
338	$2,710	$37,719	$40,429	$859,271
339	$2,596	$37,833	$40,429	$821,438
340	$2,481	$37,948	$40,429	$783,490
341	$2,367	$38,062	$40,429	$745,428
342	$2,252	$38,177	$40,429	$707,251
343	$2,136	$38,292	$40,429	$668,959
344	$2,021	$38,408	$40,429	$630,550
345	$1,905	$38,524	$40,429	$592,026
346	$1,788	$38,641	$40,429	$553,386
347	$1,672	$38,757	$40,429	$514,628
348	$1,555	$38,874	$40,429	$475,754

第29年供款共

$485,147

第29年利息

$26,305

第29年共還本金

$458,842

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$1,437	$38,992	$40,429	$436,762
350	$1,319	$39,110	$40,429	$397,653
351	$1,201	$39,228	$40,429	$358,425
352	$1,083	$39,346	$40,429	$319,079
353	$964	$39,465	$40,429	$279,614
354	$845	$39,584	$40,429	$240,029
355	$725	$39,704	$40,429	$200,326
356	$605	$39,824	$40,429	$160,502
357	$485	$39,944	$40,429	$120,558
358	$364	$40,065	$40,429	$80,493
359	$243	$40,186	$40,429	$40,307
360	$122	$40,307	$40,429	$0

第30年供款共

$485,147

第30年利息

$9,393

第30年共還本金

$475,754

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$14,019,422

免责声明

笋盘推介

按揭保险费
info