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$17,147,711

每月供款
$57,383

首期

$-3,840,000

总贷款额

$11,840,000

總利息

$8,817,711

印花税

$240,000

其他

$90,000

置业成本总预算

HK$-3,510,000

$114,765

置业成本总预算

HK$-3,510,000

首期

$-3,840,000
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

$114,765

详细供款表重置

免责声明

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於个别情况。阁下使用及依赖该等数据前请先谘询有关财务顾问。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

装修企理舒适👍👍　丩櫘峡開扬河景🌊🌊〸

实

670 呎

@11,015

建

920 呎

@8,022

local_fire_department 至HIT

售$738 万

实

670 呎

@11,015

建

920 呎

@8,022

售$738 万

local_fire_department 至HIT

沙田愉景花园

thumb_up

中层企理三房套, 邻近大型商埸^The Wai^ 预约参观!

实

688 呎

@12,500

建

852 呎

@10,094

local_fire_department 至HIT local_offer 低水笋价

售$860 万

实

688 呎

@12,500

建

852 呎

@10,094

售$860 万

local_fire_department 至HIT local_offer 低水笋价

西贡逸珑海滙第01座

thumb_up

优质管理屋苑

实

425 呎

@16,941

local_fire_department 至HIT

售$720 万

实

425 呎

@16,941

售$720 万

local_fire_department 至HIT

马鞍山翠拥华庭第06座

thumb_up

马鞍山翠拥华庭免费村巴。室内外泳池

实

702 呎

@11,538

建

905 呎

@8,950

local_fire_department 至HIT

售$810 万

实

702 呎

@11,538

建

905 呎

@8,950

售$810 万

local_fire_department 至HIT

马鞍山井头村

thumb_up

连天台两层使用有申报

建

700 呎

@10,714

local_fire_department 至HIT hotel_class 楼王

售$750 万

建

700 呎

@10,714

售$750 万

local_fire_department 至HIT hotel_class 楼王

沙田玖珑山傲珑阁

thumb_up

沙田玖珑山傲珑阁 2房套

实

692 呎

@12,283

local_fire_department 至HIT

售$850 万

实

692 呎

@12,283

售$850 万

local_fire_department 至HIT

沙田愉景花园

thumb_up

愉景花园**3房1套**极高层**尽帮你倾**

实

689 呎

@11,466

建

852 呎

@9,272

directions_run 即走 hotel_class 楼王 local_offer 低水笋价 flight_takeoff 移民急让

售$790 万

实

689 呎

@11,466

建

852 呎

@9,272

售$790 万

directions_run 即走 hotel_class 楼王 local_offer 低水笋价 flight_takeoff 移民急让

西贡輋下村

thumb_up

西沙路村屋 (Key)

建

700 呎

@10,714

real_estate_agent 罕有放盘

售$750 万

建

700 呎

@10,714

售$750 万

real_estate_agent 罕有放盘

KOL实拍影片

粉岭画眉山三楼连天台

thumb_up

< 闹市中的村屋三楼连天台 > 画眉山

建

700 呎

@10,000

real_estate_agent 罕有放盘 vpn_key 有匙即睇 flight_takeoff 移民急让 pets 爱竉必选

售$700 万

建

700 呎

@10,000

售$700 万

real_estate_agent 罕有放盘 vpn_key 有匙即睇 flight_takeoff 移民急让 pets 爱竉必选

将军澳蔚蓝湾畔

thumb_up

优质居所,大型会所

实

533 呎

@16,510

建

677 呎

@12,999

售$880 万

实

533 呎

@16,510

建

677 呎

@12,999

售$880 万

沙田玖珑山

thumb_up

玖珑山东北靓园景^玖珑山专组欢迎查询

实

657 呎

@13,699

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

售$900 万

实

657 呎

@13,699

售$900 万

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

马鞍山泓碧第H19-H20座

thumb_up

两房环境清幽

实

485 呎

@17,113

local_fire_department 至HIT

售$830 万

实

485 呎

@17,113

售$830 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$70,862	$54,451	$44,622	$38,082
1.500	$73,496	$57,133	$47,352	$40,862
2.000	$76,191	$59,897	$50,184	$43,763
2.500	$78,948	$62,741	$53,116	$46,782
3.000	$81,765	$65,664	$56,147	$49,918
3.500	$84,642	$68,667	$59,274	$53,167
4.000	$87,579	$71,748	$62,496	$56,526
4.125	$88,323	$72,530	$63,316	$57,383
4.500	$90,575	$74,906	$65,811	$59,992
5.000	$93,630	$78,139	$69,215	$63,560
5.500	$96,743	$81,446	$72,708	$67,226
6.000	$99,913	$84,825	$76,285	$70,987

每月供款$57,383

年期

30年

贷款金额

$11,840,000

總利息

$8,817,711

总贷款连利息

$20,657,711

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$40,700	$16,683	$57,383	$11,823,317
2	$40,643	$16,740	$57,383	$11,806,578
3	$40,585	$16,797	$57,383	$11,789,780
4	$40,527	$16,855	$57,383	$11,772,925
5	$40,469	$16,913	$57,383	$11,756,012
6	$40,411	$16,971	$57,383	$11,739,041
7	$40,353	$17,030	$57,383	$11,722,011
8	$40,294	$17,088	$57,383	$11,704,923
9	$40,236	$17,147	$57,383	$11,687,776
10	$40,177	$17,206	$57,383	$11,670,570
11	$40,118	$17,265	$57,383	$11,653,305
12	$40,058	$17,324	$57,383	$11,635,981

第1年供款共

$688,590

第1年利息

$484,571

第1年共還本金

$204,019

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$39,999	$17,384	$57,383	$11,618,597
14	$39,939	$17,444	$57,383	$11,601,154
15	$39,879	$17,504	$57,383	$11,583,650
16	$39,819	$17,564	$57,383	$11,566,086
17	$39,758	$17,624	$57,383	$11,548,462
18	$39,698	$17,685	$57,383	$11,530,778
19	$39,637	$17,745	$57,383	$11,513,032
20	$39,576	$17,806	$57,383	$11,495,226
21	$39,515	$17,868	$57,383	$11,477,358
22	$39,453	$17,929	$57,383	$11,459,429
23	$39,392	$17,991	$57,383	$11,441,438
24	$39,330	$18,053	$57,383	$11,423,385

第2年供款共

$688,590

第2年利息

$475,995

第2年共還本金

$212,596

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$39,268	$18,115	$57,383	$11,405,271
26	$39,206	$18,177	$57,383	$11,387,094
27	$39,143	$18,239	$57,383	$11,368,855
28	$39,080	$18,302	$57,383	$11,350,552
29	$39,018	$18,365	$57,383	$11,332,187
30	$38,954	$18,428	$57,383	$11,313,759
31	$38,891	$18,491	$57,383	$11,295,268
32	$38,827	$18,555	$57,383	$11,276,713
33	$38,764	$18,619	$57,383	$11,258,094
34	$38,700	$18,683	$57,383	$11,239,411
35	$38,635	$18,747	$57,383	$11,220,664
36	$38,571	$18,811	$57,383	$11,201,853

第3年供款共

$688,590

第3年利息

$467,057

第3年共還本金

$221,533

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$38,506	$18,876	$57,383	$11,182,976
38	$38,441	$18,941	$57,383	$11,164,035
39	$38,376	$19,006	$57,383	$11,145,029
40	$38,311	$19,071	$57,383	$11,125,958
41	$38,245	$19,137	$57,383	$11,106,821
42	$38,180	$19,203	$57,383	$11,087,618
43	$38,114	$19,269	$57,383	$11,068,349
44	$38,047	$19,335	$57,383	$11,049,014
45	$37,981	$19,402	$57,383	$11,029,612
46	$37,914	$19,468	$57,383	$11,010,144
47	$37,847	$19,535	$57,383	$10,990,609
48	$37,780	$19,602	$57,383	$10,971,007

第4年供款共

$688,590

第4年利息

$457,744

第4年共還本金

$230,846

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$37,713	$19,670	$57,383	$10,951,337
50	$37,645	$19,737	$57,383	$10,931,600
51	$37,577	$19,805	$57,383	$10,911,795
52	$37,509	$19,873	$57,383	$10,891,921
53	$37,441	$19,942	$57,383	$10,871,980
54	$37,372	$20,010	$57,383	$10,851,970
55	$37,304	$20,079	$57,383	$10,831,891
56	$37,235	$20,148	$57,383	$10,811,743
57	$37,165	$20,217	$57,383	$10,791,526
58	$37,096	$20,287	$57,383	$10,771,239
59	$37,026	$20,356	$57,383	$10,750,883
60	$36,956	$20,426	$57,383	$10,730,456

第5年供款共

$688,590

第5年利息

$448,040

第5年共還本金

$240,550

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$36,886	$20,497	$57,383	$10,709,960
62	$36,815	$20,567	$57,383	$10,689,393
63	$36,745	$20,638	$57,383	$10,668,755
64	$36,674	$20,709	$57,383	$10,648,046
65	$36,603	$20,780	$57,383	$10,627,266
66	$36,531	$20,851	$57,383	$10,606,415
67	$36,460	$20,923	$57,383	$10,585,492
68	$36,388	$20,995	$57,383	$10,564,497
69	$36,315	$21,067	$57,383	$10,543,430
70	$36,243	$21,139	$57,383	$10,522,291
71	$36,170	$21,212	$57,383	$10,501,078
72	$36,097	$21,285	$57,383	$10,479,793

第6年供款共

$688,590

第6年利息

$437,927

第6年共還本金

$250,663

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$36,024	$21,358	$57,383	$10,458,435
74	$35,951	$21,432	$57,383	$10,437,003
75	$35,877	$21,505	$57,383	$10,415,498
76	$35,803	$21,579	$57,383	$10,393,919
77	$35,729	$21,653	$57,383	$10,372,265
78	$35,655	$21,728	$57,383	$10,350,538
79	$35,580	$21,803	$57,383	$10,328,735
80	$35,505	$21,878	$57,383	$10,306,858
81	$35,430	$21,953	$57,383	$10,284,905
82	$35,354	$22,028	$57,383	$10,262,877
83	$35,279	$22,104	$57,383	$10,240,773
84	$35,203	$22,180	$57,383	$10,218,593

第7年供款共

$688,590

第7年利息

$427,390

第7年共還本金

$261,200

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$35,126	$22,256	$57,383	$10,196,337
86	$35,050	$22,333	$57,383	$10,174,004
87	$34,973	$22,409	$57,383	$10,151,595
88	$34,896	$22,486	$57,383	$10,129,108
89	$34,819	$22,564	$57,383	$10,106,545
90	$34,741	$22,641	$57,383	$10,083,903
91	$34,663	$22,719	$57,383	$10,061,184
92	$34,585	$22,797	$57,383	$10,038,387
93	$34,507	$22,876	$57,383	$10,015,511
94	$34,428	$22,954	$57,383	$9,992,557
95	$34,349	$23,033	$57,383	$9,969,524
96	$34,270	$23,112	$57,383	$9,946,412

第8年供款共

$688,590

第8年利息

$416,409

第8年共還本金

$272,181

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$34,191	$23,192	$57,383	$9,923,220
98	$34,111	$23,271	$57,383	$9,899,949
99	$34,031	$23,351	$57,383	$9,876,597
100	$33,951	$23,432	$57,383	$9,853,166
101	$33,870	$23,512	$57,383	$9,829,653
102	$33,789	$23,593	$57,383	$9,806,060
103	$33,708	$23,674	$57,383	$9,782,386
104	$33,627	$23,756	$57,383	$9,758,630
105	$33,545	$23,837	$57,383	$9,734,793
106	$33,463	$23,919	$57,383	$9,710,874
107	$33,381	$24,001	$57,383	$9,686,873
108	$33,299	$24,084	$57,383	$9,662,789

第9年供款共

$688,590

第9年利息

$404,967

第9年共還本金

$283,623

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$33,216	$24,167	$57,383	$9,638,622
110	$33,133	$24,250	$57,383	$9,614,372
111	$33,049	$24,333	$57,383	$9,590,039
112	$32,966	$24,417	$57,383	$9,565,622
113	$32,882	$24,501	$57,383	$9,541,122
114	$32,798	$24,585	$57,383	$9,516,537
115	$32,713	$24,669	$57,383	$9,491,867
116	$32,628	$24,754	$57,383	$9,467,113
117	$32,543	$24,839	$57,383	$9,442,274
118	$32,458	$24,925	$57,383	$9,417,349
119	$32,372	$25,010	$57,383	$9,392,339
120	$32,286	$25,096	$57,383	$9,367,242

第10年供款共

$688,590

第10年利息

$393,044

第10年共還本金

$295,546

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$32,200	$25,183	$57,383	$9,342,060
122	$32,113	$25,269	$57,383	$9,316,790
123	$32,026	$25,356	$57,383	$9,291,434
124	$31,939	$25,443	$57,383	$9,265,991
125	$31,852	$25,531	$57,383	$9,240,460
126	$31,764	$25,618	$57,383	$9,214,842
127	$31,676	$25,707	$57,383	$9,189,135
128	$31,588	$25,795	$57,383	$9,163,341
129	$31,499	$25,884	$57,383	$9,137,457
130	$31,410	$25,973	$57,383	$9,111,485
131	$31,321	$26,062	$57,383	$9,085,423
132	$31,231	$26,151	$57,383	$9,059,271

第11年供款共

$688,590

第11年利息

$380,619

第11年共還本金

$307,971

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$31,141	$26,241	$57,383	$9,033,030
134	$31,051	$26,331	$57,383	$9,006,699
135	$30,961	$26,422	$57,383	$8,980,277
136	$30,870	$26,513	$57,383	$8,953,764
137	$30,779	$26,604	$57,383	$8,927,160
138	$30,687	$26,695	$57,383	$8,900,464
139	$30,595	$26,787	$57,383	$8,873,677
140	$30,503	$26,879	$57,383	$8,846,798
141	$30,411	$26,972	$57,383	$8,819,826
142	$30,318	$27,064	$57,383	$8,792,762
143	$30,225	$27,157	$57,383	$8,765,604
144	$30,132	$27,251	$57,383	$8,738,354

第12年供款共

$688,590

第12年利息

$367,673

第12年共還本金

$320,918

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$30,038	$27,344	$57,383	$8,711,009
146	$29,944	$27,438	$57,383	$8,683,571
147	$29,850	$27,533	$57,383	$8,656,038
148	$29,755	$27,627	$57,383	$8,628,411
149	$29,660	$27,722	$57,383	$8,600,688
150	$29,565	$27,818	$57,383	$8,572,871
151	$29,469	$27,913	$57,383	$8,544,957
152	$29,373	$28,009	$57,383	$8,516,948
153	$29,277	$28,106	$57,383	$8,488,843
154	$29,180	$28,202	$57,383	$8,460,640
155	$29,083	$28,299	$57,383	$8,432,341
156	$28,986	$28,396	$57,383	$8,403,945

第13年供款共

$688,590

第13年利息

$354,182

第13年共還本金

$334,409

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$28,889	$28,494	$57,383	$8,375,451
158	$28,791	$28,592	$57,383	$8,346,859
159	$28,692	$28,690	$57,383	$8,318,169
160	$28,594	$28,789	$57,383	$8,289,380
161	$28,495	$28,888	$57,383	$8,260,492
162	$28,395	$28,987	$57,383	$8,231,505
163	$28,296	$29,087	$57,383	$8,202,419
164	$28,196	$29,187	$57,383	$8,173,232
165	$28,095	$29,287	$57,383	$8,143,945
166	$27,995	$29,388	$57,383	$8,114,557
167	$27,894	$29,489	$57,383	$8,085,068
168	$27,792	$29,590	$57,383	$8,055,478

第14年供款共

$688,590

第14年利息

$340,124

第14年共還本金

$348,467

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$27,691	$29,692	$57,383	$8,025,786
170	$27,589	$29,794	$57,383	$7,995,992
171	$27,486	$29,896	$57,383	$7,966,096
172	$27,383	$29,999	$57,383	$7,936,097
173	$27,280	$30,102	$57,383	$7,905,995
174	$27,177	$30,206	$57,383	$7,875,789
175	$27,073	$30,310	$57,383	$7,845,480
176	$26,969	$30,414	$57,383	$7,815,066
177	$26,864	$30,518	$57,383	$7,784,548
178	$26,759	$30,623	$57,383	$7,753,925
179	$26,654	$30,728	$57,383	$7,723,196
180	$26,548	$30,834	$57,383	$7,692,362

第15年供款共

$688,590

第15年利息

$325,474

第15年共還本金

$363,116

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$26,442	$30,940	$57,383	$7,661,422
182	$26,336	$31,046	$57,383	$7,630,376
183	$26,229	$31,153	$57,383	$7,599,223
184	$26,122	$31,260	$57,383	$7,567,962
185	$26,015	$31,368	$57,383	$7,536,595
186	$25,907	$31,475	$57,383	$7,505,119
187	$25,799	$31,584	$57,383	$7,473,536
188	$25,690	$31,692	$57,383	$7,441,843
189	$25,581	$31,801	$57,383	$7,410,042
190	$25,472	$31,911	$57,383	$7,378,132
191	$25,362	$32,020	$57,383	$7,346,112
192	$25,252	$32,130	$57,383	$7,313,981

第16年供款共

$688,590

第16年利息

$310,209

第16年共還本金

$378,381

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$25,142	$32,241	$57,383	$7,281,741
194	$25,031	$32,352	$57,383	$7,249,389
195	$24,920	$32,463	$57,383	$7,216,926
196	$24,808	$32,574	$57,383	$7,184,352
197	$24,696	$32,686	$57,383	$7,151,666
198	$24,584	$32,799	$57,383	$7,118,867
199	$24,471	$32,911	$57,383	$7,085,955
200	$24,358	$33,025	$57,383	$7,052,931
201	$24,244	$33,138	$57,383	$7,019,793
202	$24,131	$33,252	$57,383	$6,986,541
203	$24,016	$33,366	$57,383	$6,953,175
204	$23,902	$33,481	$57,383	$6,919,694

第17年供款共

$688,590

第17年利息

$294,303

第17年共還本金

$394,288

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$23,786	$33,596	$57,383	$6,886,097
206	$23,671	$33,712	$57,383	$6,852,386
207	$23,555	$33,827	$57,383	$6,818,558
208	$23,439	$33,944	$57,383	$6,784,615
209	$23,322	$34,060	$57,383	$6,750,554
210	$23,205	$34,177	$57,383	$6,716,377
211	$23,088	$34,295	$57,383	$6,682,082
212	$22,970	$34,413	$57,383	$6,647,669
213	$22,851	$34,531	$57,383	$6,613,138
214	$22,733	$34,650	$57,383	$6,578,488
215	$22,614	$34,769	$57,383	$6,543,719
216	$22,494	$34,888	$57,383	$6,508,830

第18年供款共

$688,590

第18年利息

$277,727

第18年共還本金

$410,863

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$22,374	$35,008	$57,383	$6,473,822
218	$22,254	$35,129	$57,383	$6,438,693
219	$22,133	$35,250	$57,383	$6,403,444
220	$22,012	$35,371	$57,383	$6,368,073
221	$21,890	$35,492	$57,383	$6,332,581
222	$21,768	$35,614	$57,383	$6,296,966
223	$21,646	$35,737	$57,383	$6,261,230
224	$21,523	$35,860	$57,383	$6,225,370
225	$21,400	$35,983	$57,383	$6,189,387
226	$21,276	$36,107	$57,383	$6,153,281
227	$21,152	$36,231	$57,383	$6,117,050
228	$21,027	$36,355	$57,383	$6,080,695

第19年供款共

$688,590

第19年利息

$260,455

第19年共還本金

$428,135

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$20,902	$36,480	$57,383	$6,044,215
230	$20,777	$36,606	$57,383	$6,007,609
231	$20,651	$36,731	$57,383	$5,970,878
232	$20,525	$36,858	$57,383	$5,934,020
233	$20,398	$36,984	$57,383	$5,897,036
234	$20,271	$37,111	$57,383	$5,859,925
235	$20,143	$37,239	$57,383	$5,822,686
236	$20,015	$37,367	$57,383	$5,785,319
237	$19,887	$37,495	$57,383	$5,747,823
238	$19,758	$37,624	$57,383	$5,710,199
239	$19,629	$37,754	$57,383	$5,672,445
240	$19,499	$37,883	$57,383	$5,634,561

第20年供款共

$688,590

第20年利息

$242,457

第20年共還本金

$446,134

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$19,369	$38,014	$57,383	$5,596,548
242	$19,238	$38,144	$57,383	$5,558,403
243	$19,107	$38,276	$57,383	$5,520,128
244	$18,975	$38,407	$57,383	$5,481,721
245	$18,843	$38,539	$57,383	$5,443,182
246	$18,711	$38,672	$57,383	$5,404,510
247	$18,578	$38,805	$57,383	$5,365,705
248	$18,445	$38,938	$57,383	$5,326,768
249	$18,311	$39,072	$57,383	$5,287,696
250	$18,176	$39,206	$57,383	$5,248,490
251	$18,042	$39,341	$57,383	$5,209,149
252	$17,906	$39,476	$57,383	$5,169,673

第21年供款共

$688,590

第21年利息

$223,702

第21年共還本金

$464,889

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$17,771	$39,612	$57,383	$5,130,061
254	$17,635	$39,748	$57,383	$5,090,313
255	$17,498	$39,885	$57,383	$5,050,429
256	$17,361	$40,022	$57,383	$5,010,407
257	$17,223	$40,159	$57,383	$4,970,248
258	$17,085	$40,297	$57,383	$4,929,950
259	$16,947	$40,436	$57,383	$4,889,514
260	$16,808	$40,575	$57,383	$4,848,940
261	$16,668	$40,714	$57,383	$4,808,225
262	$16,528	$40,854	$57,383	$4,767,371
263	$16,388	$40,995	$57,383	$4,726,376
264	$16,247	$41,136	$57,383	$4,685,241

第22年供款共

$688,590

第22年利息

$204,158

第22年共還本金

$484,432

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$16,106	$41,277	$57,383	$4,643,964
266	$15,964	$41,419	$57,383	$4,602,545
267	$15,821	$41,561	$57,383	$4,560,984
268	$15,678	$41,704	$57,383	$4,519,279
269	$15,535	$41,848	$57,383	$4,477,432
270	$15,391	$41,991	$57,383	$4,435,441
271	$15,247	$42,136	$57,383	$4,393,305
272	$15,102	$42,281	$57,383	$4,351,024
273	$14,957	$42,426	$57,383	$4,308,598
274	$14,811	$42,572	$57,383	$4,266,027
275	$14,664	$42,718	$57,383	$4,223,309
276	$14,518	$42,865	$57,383	$4,180,444

第23年供款共

$688,590

第23年利息

$183,793

第23年共還本金

$504,797

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$14,370	$43,012	$57,383	$4,137,431
278	$14,222	$43,160	$57,383	$4,094,271
279	$14,074	$43,308	$57,383	$4,050,963
280	$13,925	$43,457	$57,383	$4,007,506
281	$13,776	$43,607	$57,383	$3,963,899
282	$13,626	$43,757	$57,383	$3,920,142
283	$13,475	$43,907	$57,383	$3,876,235
284	$13,325	$44,058	$57,383	$3,832,177
285	$13,173	$44,209	$57,383	$3,787,968
286	$13,021	$44,361	$57,383	$3,743,606
287	$12,869	$44,514	$57,383	$3,699,093
288	$12,716	$44,667	$57,383	$3,654,426

第24年供款共

$688,590

第24年利息

$162,572

第24年共還本金

$526,018

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$12,562	$44,820	$57,383	$3,609,605
290	$12,408	$44,975	$57,383	$3,564,631
291	$12,253	$45,129	$57,383	$3,519,502
292	$12,098	$45,284	$57,383	$3,474,217
293	$11,943	$45,440	$57,383	$3,428,777
294	$11,786	$45,596	$57,383	$3,383,181
295	$11,630	$45,753	$57,383	$3,337,428
296	$11,472	$45,910	$57,383	$3,291,518
297	$11,315	$46,068	$57,383	$3,245,450
298	$11,156	$46,226	$57,383	$3,199,224
299	$10,997	$46,385	$57,383	$3,152,839
300	$10,838	$46,545	$57,383	$3,106,294

第25年供款共

$688,590

第25年利息

$140,459

第25年共還本金

$548,131

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$10,678	$46,705	$57,383	$3,059,590
302	$10,517	$46,865	$57,383	$3,012,724
303	$10,356	$47,026	$57,383	$2,965,698
304	$10,195	$47,188	$57,383	$2,918,510
305	$10,032	$47,350	$57,383	$2,871,160
306	$9,870	$47,513	$57,383	$2,823,647
307	$9,706	$47,676	$57,383	$2,775,971
308	$9,542	$47,840	$57,383	$2,728,131
309	$9,378	$48,005	$57,383	$2,680,126
310	$9,213	$48,170	$57,383	$2,631,957
311	$9,047	$48,335	$57,383	$2,583,621
312	$8,881	$48,501	$57,383	$2,535,120

第26年供款共

$688,590

第26年利息

$117,416

第26年共還本金

$571,174

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$8,714	$48,668	$57,383	$2,486,452
314	$8,547	$48,835	$57,383	$2,437,617
315	$8,379	$49,003	$57,383	$2,388,613
316	$8,211	$49,172	$57,383	$2,339,442
317	$8,042	$49,341	$57,383	$2,290,101
318	$7,872	$49,510	$57,383	$2,240,591
319	$7,702	$49,680	$57,383	$2,190,910
320	$7,531	$49,851	$57,383	$2,141,059
321	$7,360	$50,023	$57,383	$2,091,036
322	$7,188	$50,195	$57,383	$2,040,842
323	$7,015	$50,367	$57,383	$1,990,475
324	$6,842	$50,540	$57,383	$1,939,934

第27年供款共

$688,590

第27年利息

$93,405

第27年共還本金

$595,186

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$6,669	$50,714	$57,383	$1,889,220
326	$6,494	$50,888	$57,383	$1,838,332
327	$6,319	$51,063	$57,383	$1,787,269
328	$6,144	$51,239	$57,383	$1,736,030
329	$5,968	$51,415	$57,383	$1,684,615
330	$5,791	$51,592	$57,383	$1,633,023
331	$5,614	$51,769	$57,383	$1,581,254
332	$5,436	$51,947	$57,383	$1,529,307
333	$5,257	$52,126	$57,383	$1,477,182
334	$5,078	$52,305	$57,383	$1,424,877
335	$4,898	$52,485	$57,383	$1,372,393
336	$4,718	$52,665	$57,383	$1,319,728

第28年供款共

$688,590

第28年利息

$68,384

第28年共還本金

$620,207

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$4,537	$52,846	$57,383	$1,266,882
338	$4,355	$53,028	$57,383	$1,213,854
339	$4,173	$53,210	$57,383	$1,160,644
340	$3,990	$53,393	$57,383	$1,107,251
341	$3,806	$53,576	$57,383	$1,053,675
342	$3,622	$53,761	$57,383	$999,915
343	$3,437	$53,945	$57,383	$945,969
344	$3,252	$54,131	$57,383	$891,839
345	$3,066	$54,317	$57,383	$837,522
346	$2,879	$54,504	$57,383	$783,018
347	$2,692	$54,691	$57,383	$728,327
348	$2,504	$54,879	$57,383	$673,448

第29年供款共

$688,590

第29年利息

$42,311

第29年共還本金

$646,279

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,315	$55,068	$57,383	$618,381
350	$2,126	$55,257	$57,383	$563,124
351	$1,936	$55,447	$57,383	$507,677
352	$1,745	$55,637	$57,383	$452,040
353	$1,554	$55,829	$57,383	$396,211
354	$1,362	$56,021	$57,383	$340,191
355	$1,169	$56,213	$57,383	$283,977
356	$976	$56,406	$57,383	$227,571
357	$782	$56,600	$57,383	$170,971
358	$588	$56,795	$57,383	$114,176
359	$392	$56,990	$57,383	$57,186
360	$197	$57,186	$57,383	$0

第30年供款共

$688,590

第30年利息

$15,142

第30年共還本金

$673,448

receipt_long 详细供款表 request_quote 支出一览 restart_alt 重置

分享

楼价

按揭成数

按揭保险费 info

全期置业总支出 HK$17,147,711

免责声明

笋盘推介

按揭保险费
info