楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$119,028

借款月供 $577 , 共加借HK$119,028

不需要按揭保险

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$22,648,599

每月供款
$53,501

首期

$2,730,000

总贷款额

$11,039,028

總利息

$8,221,196

印花税

$511,875

其他

$146,500

置业成本总预算

HK$3,388,375

$107,001

置业成本总预算

HK$3,388,375

首期

$2,730,000
印花税

$511,875
- AVD
  
  $511,875
律师费

$ 10,000
代理佣金

$136,500
按揭保险费

$119,028

$107,001

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

沙田帝堡城

thumb_up

两百万豪装送全屋傢俬一睇必中

实

836 呎

@15,311

建

1,063 呎

@12,041

local_fire_department 至HIT

售$1,280 万

实

836 呎

@15,311

建

1,063 呎

@12,041

售$1,280 万

local_fire_department 至HIT

西贡碧翠苑

thumb_up

**连2个车位~呎价抵~密度屋苑 24小时保安呎价真抵靓装即睇**

实

1,147 呎

@11,160

建

1,371 呎

@9,336

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 vpn_key 有匙即睇

售$1,280 万

实

1,147 呎

@11,160

建

1,371 呎

@9,336

售$1,280 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 vpn_key 有匙即睇

大埔林村

thumb_up

林村特式连装修全幢入契大花园

建

2,100 呎

@6,610

local_fire_department 至HIT real_estate_agent 罕有放盘

售$1,388 万

建

2,100 呎

@6,610

售$1,388 万

local_fire_department 至HIT real_estate_agent 罕有放盘

马鞍山天宇海第3A座

thumb_up

无遮挡永久海景四房一套靓装修

实

956 呎

@13,598

建

1,255 呎

@10,359

local_fire_department 至HIT

售$1,300 万

实

956 呎

@13,598

建

1,255 呎

@10,359

售$1,300 万

local_fire_department 至HIT

沙田骏景园

thumb_up

中层翠绿山景, 预约参观!

实

974 呎

@14,066

建

1,127 呎

@12,156

local_fire_department 至HIT

售$1,370 万

实

974 呎

@14,066

建

1,127 呎

@12,156

售$1,370 万

local_fire_department 至HIT

西贡傲泷

thumb_up

内园景多功能会所

实

968 呎

@14,752

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 pets 爱竉必选

售$1,428 万

实

968 呎

@14,752

售$1,428 万

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 pets 爱竉必选

KOL实拍

西贡庆径石

thumb_up

SPACIOUS LAYOUT WITH ROOF TERRACE

建

1,400 呎

@9,143

local_fire_department 至HIT

售$1,280 万

建

1,400 呎

@9,143

售$1,280 万

local_fire_department 至HIT

VR实景

马鞍山雅典居

thumb_up

全海景靓装修3房东1套)连车位

实

906 呎

@14,128

建

1,068 呎

@11,985

real_estate_agent 罕有放盘 vpn_key 有匙即睇

售$1,280 万

实

906 呎

@14,128

建

1,068 呎

@11,985

售$1,280 万

real_estate_agent 罕有放盘 vpn_key 有匙即睇

沙田晋名峰

thumb_up

奇丰精选极开扬翠绿山景原则三房套加工人套送车位适合换楼家庭实盘可约睇

实

875 呎

@15,771

建

1,128 呎

@12,234

real_estate_agent 罕有放盘

售$1,380 万

实

875 呎

@15,771

建

1,128 呎

@12,234

售$1,380 万

real_estate_agent 罕有放盘

大埔帝琴湾凯琴居第03座

thumb_up

时光倒流激笋4房,移民急让

实

1,327 呎

@10,550

建

1,670 呎

@8,383

directions_run 即走 local_offer 低水笋价 flight_takeoff 移民急让

售$1,400 万

实

1,327 呎

@10,550

建

1,670 呎

@8,383

售$1,400 万

directions_run 即走 local_offer 低水笋价 flight_takeoff 移民急让

马鞍山井头村

thumb_up

上覆式

建

1,400 呎

@9,286

local_fire_department 至HIT

售$1,300 万

建

1,400 呎

@9,286

售$1,300 万

local_fire_department 至HIT

VR实景

马鞍山天宇海第1A座

thumb_up

天宇海高层全海景

实

962 呎

@14,137

建

1,267 呎

@10,734

local_fire_department 至HIT hotel_class 楼王 flight_takeoff 移民急让 pets 爱竉必选

售$1,360 万

实

962 呎

@14,137

建

1,267 呎

@10,734

售$1,360 万

local_fire_department 至HIT hotel_class 楼王 flight_takeoff 移民急让 pets 爱竉必选

利率	15年	20年	25年	30年
1.000	$66,068	$50,768	$41,603	$35,506
1.500	$68,524	$53,268	$44,149	$38,098
2.000	$71,037	$55,845	$46,789	$40,802
2.500	$73,607	$58,496	$49,523	$43,618
3.000	$76,234	$61,222	$52,348	$46,541
3.500	$78,916	$64,022	$55,264	$49,570
4.000	$81,654	$66,894	$58,268	$52,702
4.125	$82,348	$67,624	$59,033	$53,501
4.500	$84,448	$69,838	$61,359	$55,933
5.000	$87,296	$72,853	$64,533	$59,260
5.500	$90,198	$75,936	$67,789	$62,678
6.000	$93,154	$79,087	$71,125	$66,185

每月供款$53,501

年期

30年

贷款金额

$11,039,028

總利息

$8,221,196

总贷款连利息

$19,260,224

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$37,947	$15,554	$53,501	$11,023,474
2	$37,893	$15,607	$53,501	$11,007,867
3	$37,840	$15,661	$53,501	$10,992,206
4	$37,786	$15,715	$53,501	$10,976,491
5	$37,732	$15,769	$53,501	$10,960,722
6	$37,677	$15,823	$53,501	$10,944,899
7	$37,623	$15,878	$53,501	$10,929,021
8	$37,569	$15,932	$53,501	$10,913,089
9	$37,514	$15,987	$53,501	$10,897,102
10	$37,459	$16,042	$53,501	$10,881,060
11	$37,404	$16,097	$53,501	$10,864,963
12	$37,348	$16,152	$53,501	$10,848,811

第1年供款共

$642,007

第1年利息

$451,790

第1年共還本金

$190,217

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$37,293	$16,208	$53,501	$10,832,603
14	$37,237	$16,264	$53,501	$10,816,340
15	$37,181	$16,319	$53,501	$10,800,020
16	$37,125	$16,376	$53,501	$10,783,645
17	$37,069	$16,432	$53,501	$10,767,213
18	$37,012	$16,488	$53,501	$10,750,724
19	$36,956	$16,545	$53,501	$10,734,179
20	$36,899	$16,602	$53,501	$10,717,577
21	$36,842	$16,659	$53,501	$10,700,919
22	$36,784	$16,716	$53,501	$10,684,202
23	$36,727	$16,774	$53,501	$10,667,429
24	$36,669	$16,831	$53,501	$10,650,597

第2年供款共

$642,007

第2年利息

$443,794

第2年共還本金

$198,214

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$36,611	$16,889	$53,501	$10,633,708
26	$36,553	$16,947	$53,501	$10,616,761
27	$36,495	$17,006	$53,501	$10,599,755
28	$36,437	$17,064	$53,501	$10,582,691
29	$36,378	$17,123	$53,501	$10,565,569
30	$36,319	$17,181	$53,501	$10,548,387
31	$36,260	$17,241	$53,501	$10,531,147
32	$36,201	$17,300	$53,501	$10,513,847
33	$36,141	$17,359	$53,501	$10,496,488
34	$36,082	$17,419	$53,501	$10,479,069
35	$36,022	$17,479	$53,501	$10,461,590
36	$35,962	$17,539	$53,501	$10,444,051

第3年供款共

$642,007

第3年利息

$435,461

第3年共還本金

$206,546

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$35,901	$17,599	$53,501	$10,426,452
38	$35,841	$17,660	$53,501	$10,408,792
39	$35,780	$17,720	$53,501	$10,391,072
40	$35,719	$17,781	$53,501	$10,373,290
41	$35,658	$17,842	$53,501	$10,355,448
42	$35,597	$17,904	$53,501	$10,337,544
43	$35,535	$17,965	$53,501	$10,319,579
44	$35,474	$18,027	$53,501	$10,301,552
45	$35,412	$18,089	$53,501	$10,283,463
46	$35,349	$18,151	$53,501	$10,265,312
47	$35,287	$18,214	$53,501	$10,247,098
48	$35,224	$18,276	$53,501	$10,228,822

第4年供款共

$642,007

第4年利息

$426,778

第4年共還本金

$215,229

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$35,162	$18,339	$53,501	$10,210,483
50	$35,099	$18,402	$53,501	$10,192,081
51	$35,035	$18,465	$53,501	$10,173,615
52	$34,972	$18,529	$53,501	$10,155,086
53	$34,908	$18,593	$53,501	$10,136,494
54	$34,844	$18,656	$53,501	$10,117,838
55	$34,780	$18,721	$53,501	$10,099,117
56	$34,716	$18,785	$53,501	$10,080,332
57	$34,651	$18,849	$53,501	$10,061,483
58	$34,586	$18,914	$53,501	$10,042,568
59	$34,521	$18,979	$53,501	$10,023,589
60	$34,456	$19,045	$53,501	$10,004,545

第5年供款共

$642,007

第5年利息

$417,730

第5年共還本金

$224,277

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$34,391	$19,110	$53,501	$9,985,435
62	$34,325	$19,176	$53,501	$9,966,259
63	$34,259	$19,242	$53,501	$9,947,017
64	$34,193	$19,308	$53,501	$9,927,709
65	$34,127	$19,374	$53,501	$9,908,335
66	$34,060	$19,441	$53,501	$9,888,895
67	$33,993	$19,508	$53,501	$9,869,387
68	$33,926	$19,575	$53,501	$9,849,813
69	$33,859	$19,642	$53,501	$9,830,171
70	$33,791	$19,709	$53,501	$9,810,461
71	$33,723	$19,777	$53,501	$9,790,684
72	$33,655	$19,845	$53,501	$9,770,839

第6年供款共

$642,007

第6年利息

$408,302

第6年共還本金

$233,706

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$33,587	$19,913	$53,501	$9,750,926
74	$33,519	$19,982	$53,501	$9,730,944
75	$33,450	$20,051	$53,501	$9,710,893
76	$33,381	$20,119	$53,501	$9,690,774
77	$33,312	$20,189	$53,501	$9,670,585
78	$33,243	$20,258	$53,501	$9,650,327
79	$33,173	$20,328	$53,501	$9,630,000
80	$33,103	$20,397	$53,501	$9,609,602
81	$33,033	$20,468	$53,501	$9,589,135
82	$32,963	$20,538	$53,501	$9,568,597
83	$32,892	$20,609	$53,501	$9,547,988
84	$32,821	$20,679	$53,501	$9,527,309

第7年供款共

$642,007

第7年利息

$398,477

第7年共還本金

$243,530

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$32,750	$20,750	$53,501	$9,506,558
86	$32,679	$20,822	$53,501	$9,485,736
87	$32,607	$20,893	$53,501	$9,464,843
88	$32,535	$20,965	$53,501	$9,443,878
89	$32,463	$21,037	$53,501	$9,422,840
90	$32,391	$21,110	$53,501	$9,401,731
91	$32,318	$21,182	$53,501	$9,380,549
92	$32,246	$21,255	$53,501	$9,359,294
93	$32,173	$21,328	$53,501	$9,337,966
94	$32,099	$21,401	$53,501	$9,316,564
95	$32,026	$21,475	$53,501	$9,295,089
96	$31,952	$21,549	$53,501	$9,273,540

第8年供款共

$642,007

第8年利息

$388,239

第8年共還本金

$253,768

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$31,878	$21,623	$53,501	$9,251,918
98	$31,803	$21,697	$53,501	$9,230,220
99	$31,729	$21,772	$53,501	$9,208,449
100	$31,654	$21,847	$53,501	$9,186,602
101	$31,579	$21,922	$53,501	$9,164,681
102	$31,504	$21,997	$53,501	$9,142,683
103	$31,428	$22,073	$53,501	$9,120,611
104	$31,352	$22,149	$53,501	$9,098,462
105	$31,276	$22,225	$53,501	$9,076,238
106	$31,200	$22,301	$53,501	$9,053,937
107	$31,123	$22,378	$53,501	$9,031,559
108	$31,046	$22,455	$53,501	$9,009,104

第9年供款共

$642,007

第9年利息

$377,571

第9年共還本金

$264,436

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$30,969	$22,532	$53,501	$8,986,572
110	$30,891	$22,609	$53,501	$8,963,963
111	$30,814	$22,687	$53,501	$8,941,276
112	$30,736	$22,765	$53,501	$8,918,511
113	$30,657	$22,843	$53,501	$8,895,668
114	$30,579	$22,922	$53,501	$8,872,746
115	$30,500	$23,001	$53,501	$8,849,746
116	$30,421	$23,080	$53,501	$8,826,666
117	$30,342	$23,159	$53,501	$8,803,507
118	$30,262	$23,239	$53,501	$8,780,268
119	$30,182	$23,318	$53,501	$8,756,950
120	$30,102	$23,399	$53,501	$8,733,551

第10年供款共

$642,007

第10年利息

$366,455

第10年共還本金

$275,553

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$30,022	$23,479	$53,501	$8,710,072
122	$29,941	$23,560	$53,501	$8,686,513
123	$29,860	$23,641	$53,501	$8,662,872
124	$29,779	$23,722	$53,501	$8,639,150
125	$29,697	$23,804	$53,501	$8,615,346
126	$29,615	$23,885	$53,501	$8,591,461
127	$29,533	$23,967	$53,501	$8,567,494
128	$29,451	$24,050	$53,501	$8,543,444
129	$29,368	$24,133	$53,501	$8,519,311
130	$29,285	$24,215	$53,501	$8,495,096
131	$29,202	$24,299	$53,501	$8,470,797
132	$29,118	$24,382	$53,501	$8,446,415

第11年供款共

$642,007

第11年利息

$354,871

第11年共還本金

$287,137

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$29,035	$24,466	$53,501	$8,421,949
134	$28,950	$24,550	$53,501	$8,397,398
135	$28,866	$24,635	$53,501	$8,372,764
136	$28,781	$24,719	$53,501	$8,348,045
137	$28,696	$24,804	$53,501	$8,323,240
138	$28,611	$24,889	$53,501	$8,298,351
139	$28,526	$24,975	$53,501	$8,273,376
140	$28,440	$25,061	$53,501	$8,248,315
141	$28,354	$25,147	$53,501	$8,223,168
142	$28,267	$25,233	$53,501	$8,197,934
143	$28,180	$25,320	$53,501	$8,172,614
144	$28,093	$25,407	$53,501	$8,147,207

第12年供款共

$642,007

第12年利息

$342,800

第12年共還本金

$299,208

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$28,006	$25,495	$53,501	$8,121,712
146	$27,918	$25,582	$53,501	$8,096,130
147	$27,830	$25,670	$53,501	$8,070,460
148	$27,742	$25,758	$53,501	$8,044,702
149	$27,654	$25,847	$53,501	$8,018,855
150	$27,565	$25,936	$53,501	$7,992,919
151	$27,476	$26,025	$53,501	$7,966,894
152	$27,386	$26,114	$53,501	$7,940,779
153	$27,296	$26,204	$53,501	$7,914,575
154	$27,206	$26,294	$53,501	$7,888,281
155	$27,116	$26,385	$53,501	$7,861,896
156	$27,025	$26,475	$53,501	$7,835,421

第13年供款共

$642,007

第13年利息

$330,221

第13年共還本金

$311,786

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$26,934	$26,566	$53,501	$7,808,855
158	$26,843	$26,658	$53,501	$7,782,197
159	$26,751	$26,749	$53,501	$7,755,448
160	$26,659	$26,841	$53,501	$7,728,606
161	$26,567	$26,934	$53,501	$7,701,673
162	$26,475	$27,026	$53,501	$7,674,647
163	$26,382	$27,119	$53,501	$7,647,528
164	$26,288	$27,212	$53,501	$7,620,315
165	$26,195	$27,306	$53,501	$7,593,010
166	$26,101	$27,400	$53,501	$7,565,610
167	$26,007	$27,494	$53,501	$7,538,116
168	$25,912	$27,588	$53,501	$7,510,528

第14年供款共

$642,007

第14年利息

$317,114

第14年共還本金

$324,893

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$25,817	$27,683	$53,501	$7,482,845
170	$25,722	$27,778	$53,501	$7,455,066
171	$25,627	$27,874	$53,501	$7,427,192
172	$25,531	$27,970	$53,501	$7,399,223
173	$25,435	$28,066	$53,501	$7,371,157
174	$25,338	$28,162	$53,501	$7,342,995
175	$25,242	$28,259	$53,501	$7,314,736
176	$25,144	$28,356	$53,501	$7,286,379
177	$25,047	$28,454	$53,501	$7,257,926
178	$24,949	$28,551	$53,501	$7,229,374
179	$24,851	$28,650	$53,501	$7,200,725
180	$24,752	$28,748	$53,501	$7,171,977

第15年供款共

$642,007

第15年利息

$303,456

第15年共還本金

$338,551

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$24,654	$28,847	$53,501	$7,143,130
182	$24,555	$28,946	$53,501	$7,114,183
183	$24,455	$29,046	$53,501	$7,085,138
184	$24,355	$29,145	$53,501	$7,055,992
185	$24,255	$29,246	$53,501	$7,026,747
186	$24,154	$29,346	$53,501	$6,997,401
187	$24,054	$29,447	$53,501	$6,967,954
188	$23,952	$29,548	$53,501	$6,938,405
189	$23,851	$29,650	$53,501	$6,908,755
190	$23,749	$29,752	$53,501	$6,879,004
191	$23,647	$29,854	$53,501	$6,849,150
192	$23,544	$29,957	$53,501	$6,819,193

第16年供款共

$642,007

第16年利息

$289,224

第16年共還本金

$352,784

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$23,441	$30,060	$53,501	$6,789,133
194	$23,338	$30,163	$53,501	$6,758,970
195	$23,234	$30,267	$53,501	$6,728,704
196	$23,130	$30,371	$53,501	$6,698,333
197	$23,026	$30,475	$53,501	$6,667,858
198	$22,921	$30,580	$53,501	$6,637,278
199	$22,816	$30,685	$53,501	$6,606,593
200	$22,710	$30,790	$53,501	$6,575,803
201	$22,604	$30,896	$53,501	$6,544,906
202	$22,498	$31,003	$53,501	$6,513,904
203	$22,392	$31,109	$53,501	$6,482,795
204	$22,285	$31,216	$53,501	$6,451,579

第17年供款共

$642,007

第17年利息

$274,393

第17年共還本金

$367,614

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$22,177	$31,323	$53,501	$6,420,255
206	$22,070	$31,431	$53,501	$6,388,824
207	$21,962	$31,539	$53,501	$6,357,285
208	$21,853	$31,647	$53,501	$6,325,638
209	$21,744	$31,756	$53,501	$6,293,882
210	$21,635	$31,865	$53,501	$6,262,016
211	$21,526	$31,975	$53,501	$6,230,041
212	$21,416	$32,085	$53,501	$6,197,956
213	$21,305	$32,195	$53,501	$6,165,761
214	$21,195	$32,306	$53,501	$6,133,455
215	$21,084	$32,417	$53,501	$6,101,039
216	$20,972	$32,528	$53,501	$6,068,510

第18年供款共

$642,007

第18年利息

$258,939

第18年共還本金

$383,068

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$20,861	$32,640	$53,501	$6,035,870
218	$20,748	$32,752	$53,501	$6,003,118
219	$20,636	$32,865	$53,501	$5,970,253
220	$20,523	$32,978	$53,501	$5,937,275
221	$20,409	$33,091	$53,501	$5,904,184
222	$20,296	$33,205	$53,501	$5,870,979
223	$20,181	$33,319	$53,501	$5,837,660
224	$20,067	$33,434	$53,501	$5,804,226
225	$19,952	$33,549	$53,501	$5,770,677
226	$19,837	$33,664	$53,501	$5,737,014
227	$19,721	$33,780	$53,501	$5,703,234
228	$19,605	$33,896	$53,501	$5,669,338

第19年供款共

$642,007

第19年利息

$242,835

第19年共還本金

$399,172

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$19,488	$34,012	$53,501	$5,635,326
230	$19,371	$34,129	$53,501	$5,601,197
231	$19,254	$34,247	$53,501	$5,566,950
232	$19,136	$34,364	$53,501	$5,532,586
233	$19,018	$34,482	$53,501	$5,498,104
234	$18,900	$34,601	$53,501	$5,463,503
235	$18,781	$34,720	$53,501	$5,428,783
236	$18,661	$34,839	$53,501	$5,393,944
237	$18,542	$34,959	$53,501	$5,358,985
238	$18,422	$35,079	$53,501	$5,323,906
239	$18,301	$35,200	$53,501	$5,288,706
240	$18,180	$35,321	$53,501	$5,253,385

第20年供款共

$642,007

第20年利息

$226,055

第20年共還本金

$415,953

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$18,059	$35,442	$53,501	$5,217,943
242	$17,937	$35,564	$53,501	$5,182,379
243	$17,814	$35,686	$53,501	$5,146,693
244	$17,692	$35,809	$53,501	$5,110,884
245	$17,569	$35,932	$53,501	$5,074,952
246	$17,445	$36,055	$53,501	$5,038,897
247	$17,321	$36,179	$53,501	$5,002,717
248	$17,197	$36,304	$53,501	$4,966,414
249	$17,072	$36,429	$53,501	$4,929,985
250	$16,947	$36,554	$53,501	$4,893,431
251	$16,821	$36,679	$53,501	$4,856,752
252	$16,695	$36,806	$53,501	$4,819,946

第21年供款共

$642,007

第21年利息

$208,568

第21年共還本金

$433,439

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$16,569	$36,932	$53,501	$4,783,014
254	$16,442	$37,059	$53,501	$4,745,955
255	$16,314	$37,186	$53,501	$4,708,769
256	$16,186	$37,314	$53,501	$4,671,454
257	$16,058	$37,442	$53,501	$4,634,012
258	$15,929	$37,571	$53,501	$4,596,441
259	$15,800	$37,700	$53,501	$4,558,740
260	$15,671	$37,830	$53,501	$4,520,910
261	$15,541	$37,960	$53,501	$4,482,951
262	$15,410	$38,090	$53,501	$4,444,860
263	$15,279	$38,221	$53,501	$4,406,639
264	$15,148	$38,353	$53,501	$4,368,286

第22年供款共

$642,007

第22年利息

$190,347

第22年共還本金

$451,660

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$15,016	$38,485	$53,501	$4,329,801
266	$14,884	$38,617	$53,501	$4,291,184
267	$14,751	$38,750	$53,501	$4,252,435
268	$14,618	$38,883	$53,501	$4,213,552
269	$14,484	$39,017	$53,501	$4,174,535
270	$14,350	$39,151	$53,501	$4,135,385
271	$14,215	$39,285	$53,501	$4,096,099
272	$14,080	$39,420	$53,501	$4,056,679
273	$13,945	$39,556	$53,501	$4,017,123
274	$13,809	$39,692	$53,501	$3,977,431
275	$13,672	$39,828	$53,501	$3,937,603
276	$13,536	$39,965	$53,501	$3,897,638

第23年供款共

$642,007

第23年利息

$171,360

第23年共還本金

$470,648

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$13,398	$40,102	$53,501	$3,857,536
278	$13,260	$40,240	$53,501	$3,817,295
279	$13,122	$40,379	$53,501	$3,776,917
280	$12,983	$40,517	$53,501	$3,736,399
281	$12,844	$40,657	$53,501	$3,695,742
282	$12,704	$40,797	$53,501	$3,654,946
283	$12,564	$40,937	$53,501	$3,614,009
284	$12,423	$41,077	$53,501	$3,572,932
285	$12,282	$41,219	$53,501	$3,531,713
286	$12,140	$41,360	$53,501	$3,490,353
287	$11,998	$41,503	$53,501	$3,448,850
288	$11,855	$41,645	$53,501	$3,407,205

第24年供款共

$642,007

第24年利息

$151,574

第24年共還本金

$490,433

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$11,712	$41,788	$53,501	$3,365,417
290	$11,569	$41,932	$53,501	$3,323,485
291	$11,424	$42,076	$53,501	$3,281,408
292	$11,280	$42,221	$53,501	$3,239,188
293	$11,135	$42,366	$53,501	$3,196,822
294	$10,989	$42,512	$53,501	$3,154,310
295	$10,843	$42,658	$53,501	$3,111,653
296	$10,696	$42,804	$53,501	$3,068,848
297	$10,549	$42,951	$53,501	$3,025,897
298	$10,402	$43,099	$53,501	$2,982,798
299	$10,253	$43,247	$53,501	$2,939,550
300	$10,105	$43,396	$53,501	$2,896,155

第25年供款共

$642,007

第25年利息

$130,957

第25年共還本金

$511,050

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$9,956	$43,545	$53,501	$2,852,609
302	$9,806	$43,695	$53,501	$2,808,915
303	$9,656	$43,845	$53,501	$2,765,070
304	$9,505	$43,996	$53,501	$2,721,074
305	$9,354	$44,147	$53,501	$2,676,927
306	$9,202	$44,299	$53,501	$2,632,628
307	$9,050	$44,451	$53,501	$2,588,177
308	$8,897	$44,604	$53,501	$2,543,574
309	$8,744	$44,757	$53,501	$2,498,817
310	$8,590	$44,911	$53,501	$2,453,906
311	$8,435	$45,065	$53,501	$2,408,840
312	$8,280	$45,220	$53,501	$2,363,620

第26年供款共

$642,007

第26年利息

$109,473

第26年共還本金

$532,534

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$8,125	$45,376	$53,501	$2,318,244
314	$7,969	$45,532	$53,501	$2,272,713
315	$7,812	$45,688	$53,501	$2,227,025
316	$7,655	$45,845	$53,501	$2,181,179
317	$7,498	$46,003	$53,501	$2,135,177
318	$7,340	$46,161	$53,501	$2,089,016
319	$7,181	$46,320	$53,501	$2,042,696
320	$7,022	$46,479	$53,501	$1,996,217
321	$6,862	$46,639	$53,501	$1,949,578
322	$6,702	$46,799	$53,501	$1,902,780
323	$6,541	$46,960	$53,501	$1,855,820
324	$6,379	$47,121	$53,501	$1,808,698

第27年供款共

$642,007

第27年利息

$87,086

第27年共還本金

$554,922

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$6,217	$47,283	$53,501	$1,761,415
326	$6,055	$47,446	$53,501	$1,713,970
327	$5,892	$47,609	$53,501	$1,666,361
328	$5,728	$47,773	$53,501	$1,618,588
329	$5,564	$47,937	$53,501	$1,570,651
330	$5,399	$48,102	$53,501	$1,522,550
331	$5,234	$48,267	$53,501	$1,474,283
332	$5,068	$48,433	$53,501	$1,425,850
333	$4,901	$48,599	$53,501	$1,377,251
334	$4,734	$48,766	$53,501	$1,328,485
335	$4,567	$48,934	$53,501	$1,279,551
336	$4,398	$49,102	$53,501	$1,230,449

第28年供款共

$642,007

第28年利息

$63,758

第28年共還本金

$578,250

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$4,230	$49,271	$53,501	$1,181,178
338	$4,060	$49,440	$53,501	$1,131,737
339	$3,890	$49,610	$53,501	$1,082,127
340	$3,720	$49,781	$53,501	$1,032,346
341	$3,549	$49,952	$53,501	$982,394
342	$3,377	$50,124	$53,501	$932,271
343	$3,205	$50,296	$53,501	$881,975
344	$3,032	$50,469	$53,501	$831,506
345	$2,858	$50,642	$53,501	$780,864
346	$2,684	$50,816	$53,501	$730,047
347	$2,510	$50,991	$53,501	$679,056
348	$2,334	$51,166	$53,501	$627,890

第29年供款共

$642,007

第29年利息

$39,449

第29年共還本金

$602,559

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,158	$51,342	$53,501	$576,548
350	$1,982	$51,519	$53,501	$525,029
351	$1,805	$51,696	$53,501	$473,333
352	$1,627	$51,874	$53,501	$421,459
353	$1,449	$52,052	$53,501	$369,408
354	$1,270	$52,231	$53,501	$317,177
355	$1,090	$52,410	$53,501	$264,766
356	$910	$52,590	$53,501	$212,176
357	$729	$52,771	$53,501	$159,405
358	$548	$52,953	$53,501	$106,452
359	$366	$53,135	$53,501	$53,317
360	$183	$53,317	$53,501	$0

第30年供款共

$642,007

第30年利息

$14,118

第30年共還本金

$627,890

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$22,648,599

免责声明

笋盘推介

按揭保险费
info