楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$120,772

借款月供 $585 , 共加借HK$120,772

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$22,980,300

每月供款
$54,285

首期

$2,770,000

总贷款额

$11,200,772

總利息

$8,341,653

印花税

$519,375

其他

$148,500

置业成本总预算

HK$3,437,875

$108,569

置业成本总预算

HK$3,437,875

首期

$2,770,000
印花税

$519,375
- AVD
  
  $519,375
律师费

$ 10,000
代理佣金

$138,500
按揭保险费

$120,772

$108,569

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

大埔帝琴湾凯弦居

thumb_up

奇丰精选人杰地灵间格实用送车位实盘可约睇

实

1,123 呎

@12,289

建

1,286 呎

@10,731

local_fire_department 至HIT directions_run 即走

售$1,380 万

实

1,123 呎

@12,289

建

1,286 呎

@10,731

售$1,380 万

local_fire_department 至HIT directions_run 即走

沙田御龙山

thumb_up

厅房阔落好用　三房套连工人房

实

905 呎

@15,249

建

1,157 呎

@11,927

local_fire_department 至HIT

售$1,380 万

实

905 呎

@15,249

建

1,157 呎

@11,927

售$1,380 万

local_fire_department 至HIT

西贡西贡

thumb_up

全幢靓装大花园

建

1,400 呎

@9,286

local_fire_department 至HIT local_offer 低水笋价 pets 爱竉必选

售$1,300 万

建

1,400 呎

@9,286

售$1,300 万

local_fire_department 至HIT local_offer 低水笋价 pets 爱竉必选

独家

KOL实拍

马鞍山岚岸

thumb_up

岚岸 3房套+1储物房新装修,高层西南海景

实

814 呎

@16,830

建

1,089 呎

@12,580

local_fire_department 至HIT

售$1,370 万

实

814 呎

@16,830

建

1,089 呎

@12,580

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

VR实景

沙田玖珑山月珑阁第02座

thumb_up

九肚半山, 西南山景

实

988 呎

@14,170

售$1,400 万

实

988 呎

@14,170

售$1,400 万

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

粉岭牵晴间第03座

thumb_up

罕有相连特色连天台,区内放盘绝无仅有,装修简洁优雅

实

892 呎

@14,574

建

1,146 呎

@11,344

real_estate_agent 罕有放盘

售$1,300 万

实

892 呎

@14,574

建

1,146 呎

@11,344

售$1,300 万

real_estate_agent 罕有放盘

上水奕翠园第01座

thumb_up

【世纪21奇丰专业推介】银行放寛可按7成

实

1,021 呎

@13,595

建

1,172 呎

@11,843

hotel_class 楼王

售$1,388 万

实

1,021 呎

@13,595

建

1,172 呎

@11,843

售$1,388 万

hotel_class 楼王

西贡金璧花园

thumb_up

清水湾低密度豪宅，间格好用，厅大房大

实

1,107 呎

@12,538

建

1,380 呎

@10,058

local_fire_department 至HIT

售$1,388 万

实

1,107 呎

@12,538

建

1,380 呎

@10,058

售$1,388 万

local_fire_department 至HIT

粉岭牵晴间第12座连天台

thumb_up

全新6部冷气连天台

实

1,074 呎

@12,737

建

1,379 呎

@9,920

local_fire_department 至HIT real_estate_agent 罕有放盘

售$1,368 万

实

1,074 呎

@12,737

建

1,379 呎

@9,920

售$1,368 万

local_fire_department 至HIT real_estate_agent 罕有放盘

马鞍山帝琴湾凯弦居

thumb_up

**东南开扬园景连车位百万品味靓装~新装修几年~环境优美.低密度屋苑**

实

1,031 呎

@13,385

建

1,180 呎

@11,695

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

售$1,380 万

实

1,031 呎

@13,385

建

1,180 呎

@11,695

售$1,380 万

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

利率	15年	20年	25年	30年
1.000	$67,036	$51,512	$42,213	$36,026
1.500	$69,528	$54,049	$44,796	$38,656
2.000	$72,078	$56,663	$47,475	$41,400
2.500	$74,686	$59,353	$50,249	$44,257
3.000	$77,350	$62,119	$53,115	$47,223
3.500	$80,072	$64,960	$56,074	$50,296
4.000	$82,851	$67,874	$59,122	$53,474
4.125	$83,554	$68,614	$59,898	$54,285
4.500	$85,685	$70,862	$62,258	$56,753
5.000	$88,575	$73,920	$65,479	$60,128
5.500	$91,520	$77,049	$68,783	$63,597
6.000	$94,518	$80,246	$72,167	$67,154

每月供款$54,285

年期

30年

贷款金额

$11,200,772

總利息

$8,341,653

总贷款连利息

$19,542,425

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$38,503	$15,782	$54,285	$11,184,990
2	$38,448	$15,836	$54,285	$11,169,154
3	$38,394	$15,891	$54,285	$11,153,263
4	$38,339	$15,945	$54,285	$11,137,318
5	$38,285	$16,000	$54,285	$11,121,318
6	$38,230	$16,055	$54,285	$11,105,263
7	$38,174	$16,110	$54,285	$11,089,153
8	$38,119	$16,166	$54,285	$11,072,988
9	$38,063	$16,221	$54,285	$11,056,767
10	$38,008	$16,277	$54,285	$11,040,490
11	$37,952	$16,333	$54,285	$11,024,157
12	$37,896	$16,389	$54,285	$11,007,768

第1年供款共

$651,414

第1年利息

$458,410

第1年共還本金

$193,004

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$37,839	$16,445	$54,285	$10,991,323
14	$37,783	$16,502	$54,285	$10,974,821
15	$37,726	$16,559	$54,285	$10,958,262
16	$37,669	$16,615	$54,285	$10,941,647
17	$37,612	$16,673	$54,285	$10,924,974
18	$37,555	$16,730	$54,285	$10,908,244
19	$37,497	$16,787	$54,285	$10,891,457
20	$37,439	$16,845	$54,285	$10,874,612
21	$37,381	$16,903	$54,285	$10,857,709
22	$37,323	$16,961	$54,285	$10,840,747
23	$37,265	$17,019	$54,285	$10,823,728
24	$37,207	$17,078	$54,285	$10,806,650

第2年供款共

$651,414

第2年利息

$450,296

第2年共還本金

$201,118

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$37,148	$17,137	$54,285	$10,789,513
26	$37,089	$17,196	$54,285	$10,772,318
27	$37,030	$17,255	$54,285	$10,755,063
28	$36,971	$17,314	$54,285	$10,737,749
29	$36,911	$17,373	$54,285	$10,720,376
30	$36,851	$17,433	$54,285	$10,702,942
31	$36,791	$17,493	$54,285	$10,685,449
32	$36,731	$17,553	$54,285	$10,667,896
33	$36,671	$17,614	$54,285	$10,650,282
34	$36,610	$17,674	$54,285	$10,632,608
35	$36,550	$17,735	$54,285	$10,614,873
36	$36,489	$17,796	$54,285	$10,597,077

第3年供款共

$651,414

第3年利息

$441,842

第3年共還本金

$209,573

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$36,427	$17,857	$54,285	$10,579,220
38	$36,366	$17,918	$54,285	$10,561,302
39	$36,304	$17,980	$54,285	$10,543,322
40	$36,243	$18,042	$54,285	$10,525,280
41	$36,181	$18,104	$54,285	$10,507,176
42	$36,118	$18,166	$54,285	$10,489,010
43	$36,056	$18,229	$54,285	$10,470,782
44	$35,993	$18,291	$54,285	$10,452,490
45	$35,930	$18,354	$54,285	$10,434,136
46	$35,867	$18,417	$54,285	$10,415,719
47	$35,804	$18,480	$54,285	$10,397,239
48	$35,741	$18,544	$54,285	$10,378,695

第4年供款共

$651,414

第4年利息

$433,031

第4年共還本金

$218,383

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$35,677	$18,608	$54,285	$10,360,087
50	$35,613	$18,672	$54,285	$10,341,415
51	$35,549	$18,736	$54,285	$10,322,679
52	$35,484	$18,800	$54,285	$10,303,879
53	$35,420	$18,865	$54,285	$10,285,014
54	$35,355	$18,930	$54,285	$10,266,084
55	$35,290	$18,995	$54,285	$10,247,089
56	$35,224	$19,060	$54,285	$10,228,029
57	$35,159	$19,126	$54,285	$10,208,904
58	$35,093	$19,191	$54,285	$10,189,712
59	$35,027	$19,257	$54,285	$10,170,455
60	$34,961	$19,324	$54,285	$10,151,131

第5年供款共

$651,414

第5年利息

$423,851

第5年共還本金

$227,563

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$34,895	$19,390	$54,285	$10,131,741
62	$34,828	$19,457	$54,285	$10,112,285
63	$34,761	$19,524	$54,285	$10,092,761
64	$34,694	$19,591	$54,285	$10,073,170
65	$34,627	$19,658	$54,285	$10,053,512
66	$34,559	$19,726	$54,285	$10,033,787
67	$34,491	$19,793	$54,285	$10,013,994
68	$34,423	$19,861	$54,285	$9,994,132
69	$34,355	$19,930	$54,285	$9,974,202
70	$34,286	$19,998	$54,285	$9,954,204
71	$34,218	$20,067	$54,285	$9,934,137
72	$34,149	$20,136	$54,285	$9,914,001

第6年供款共

$651,414

第6年利息

$414,284

第6年共還本金

$237,130

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$34,079	$20,205	$54,285	$9,893,796
74	$34,010	$20,275	$54,285	$9,873,522
75	$33,940	$20,344	$54,285	$9,853,177
76	$33,870	$20,414	$54,285	$9,832,763
77	$33,800	$20,484	$54,285	$9,812,279
78	$33,730	$20,555	$54,285	$9,791,724
79	$33,659	$20,625	$54,285	$9,771,099
80	$33,588	$20,696	$54,285	$9,750,402
81	$33,517	$20,768	$54,285	$9,729,635
82	$33,446	$20,839	$54,285	$9,708,796
83	$33,374	$20,911	$54,285	$9,687,885
84	$33,302	$20,982	$54,285	$9,666,903

第7年供款共

$651,414

第7年利息

$404,316

第7年共還本金

$247,099

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$33,230	$21,055	$54,285	$9,645,848
86	$33,158	$21,127	$54,285	$9,624,721
87	$33,085	$21,200	$54,285	$9,603,522
88	$33,012	$21,272	$54,285	$9,582,249
89	$32,939	$21,346	$54,285	$9,560,904
90	$32,866	$21,419	$54,285	$9,539,485
91	$32,792	$21,493	$54,285	$9,517,992
92	$32,718	$21,566	$54,285	$9,496,426
93	$32,644	$21,641	$54,285	$9,474,786
94	$32,570	$21,715	$54,285	$9,453,071
95	$32,495	$21,790	$54,285	$9,431,281
96	$32,420	$21,864	$54,285	$9,409,417

第8年供款共

$651,414

第8年利息

$393,928

第8年共還本金

$257,486

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$32,345	$21,940	$54,285	$9,387,477
98	$32,269	$22,015	$54,285	$9,365,462
99	$32,194	$22,091	$54,285	$9,343,371
100	$32,118	$22,167	$54,285	$9,321,204
101	$32,042	$22,243	$54,285	$9,298,962
102	$31,965	$22,319	$54,285	$9,276,642
103	$31,888	$22,396	$54,285	$9,254,246
104	$31,811	$22,473	$54,285	$9,231,773
105	$31,734	$22,550	$54,285	$9,209,223
106	$31,657	$22,628	$54,285	$9,186,595
107	$31,579	$22,706	$54,285	$9,163,889
108	$31,501	$22,784	$54,285	$9,141,106

第9年供款共

$651,414

第9年利息

$383,103

第9年共還本金

$268,311

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$31,423	$22,862	$54,285	$9,118,244
110	$31,344	$22,941	$54,285	$9,095,303
111	$31,265	$23,019	$54,285	$9,072,284
112	$31,186	$23,099	$54,285	$9,049,185
113	$31,107	$23,178	$54,285	$9,026,007
114	$31,027	$23,258	$54,285	$9,002,750
115	$30,947	$23,338	$54,285	$8,979,412
116	$30,867	$23,418	$54,285	$8,955,994
117	$30,786	$23,498	$54,285	$8,932,496
118	$30,705	$23,579	$54,285	$8,908,917
119	$30,624	$23,660	$54,285	$8,885,257
120	$30,543	$23,741	$54,285	$8,861,516

第10年供款共

$651,414

第10年利息

$371,824

第10年共還本金

$279,590

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$30,461	$23,823	$54,285	$8,837,693
122	$30,380	$23,905	$54,285	$8,813,788
123	$30,297	$23,987	$54,285	$8,789,800
124	$30,215	$24,070	$54,285	$8,765,731
125	$30,132	$24,152	$54,285	$8,741,579
126	$30,049	$24,235	$54,285	$8,717,343
127	$29,966	$24,319	$54,285	$8,693,025
128	$29,882	$24,402	$54,285	$8,668,622
129	$29,798	$24,486	$54,285	$8,644,136
130	$29,714	$24,570	$54,285	$8,619,566
131	$29,630	$24,655	$54,285	$8,594,911
132	$29,545	$24,740	$54,285	$8,570,172

第11年供款共

$651,414

第11年利息

$360,070

第11年共還本金

$291,344

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$29,460	$24,825	$54,285	$8,545,347
134	$29,375	$24,910	$54,285	$8,520,437
135	$29,289	$24,996	$54,285	$8,495,442
136	$29,203	$25,081	$54,285	$8,470,360
137	$29,117	$25,168	$54,285	$8,445,193
138	$29,030	$25,254	$54,285	$8,419,938
139	$28,944	$25,341	$54,285	$8,394,598
140	$28,856	$25,428	$54,285	$8,369,169
141	$28,769	$25,515	$54,285	$8,343,654
142	$28,681	$25,603	$54,285	$8,318,051
143	$28,593	$25,691	$54,285	$8,292,360
144	$28,505	$25,780	$54,285	$8,266,580

第12年供款共

$651,414

第12年利息

$347,822

第12年共還本金

$303,592

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$28,416	$25,868	$54,285	$8,240,712
146	$28,327	$25,957	$54,285	$8,214,755
147	$28,238	$26,046	$54,285	$8,188,709
148	$28,149	$26,136	$54,285	$8,162,573
149	$28,059	$26,226	$54,285	$8,136,347
150	$27,969	$26,316	$54,285	$8,110,031
151	$27,878	$26,406	$54,285	$8,083,625
152	$27,787	$26,497	$54,285	$8,057,128
153	$27,696	$26,588	$54,285	$8,030,540
154	$27,605	$26,680	$54,285	$8,003,860
155	$27,513	$26,771	$54,285	$7,977,089
156	$27,421	$26,863	$54,285	$7,950,226

第13年供款共

$651,414

第13年利息

$335,060

第13年共還本金

$316,354

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$27,329	$26,956	$54,285	$7,923,270
158	$27,236	$27,048	$54,285	$7,896,222
159	$27,143	$27,141	$54,285	$7,869,081
160	$27,050	$27,235	$54,285	$7,841,846
161	$26,956	$27,328	$54,285	$7,814,518
162	$26,862	$27,422	$54,285	$7,787,096
163	$26,768	$27,516	$54,285	$7,759,579
164	$26,674	$27,611	$54,285	$7,731,968
165	$26,579	$27,706	$54,285	$7,704,263
166	$26,483	$27,801	$54,285	$7,676,461
167	$26,388	$27,897	$54,285	$7,648,565
168	$26,292	$27,993	$54,285	$7,620,572

第14年供款共

$651,414

第14年利息

$321,761

第14年共還本金

$329,654

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$26,196	$28,089	$54,285	$7,592,483
170	$26,099	$28,185	$54,285	$7,564,298
171	$26,002	$28,282	$54,285	$7,536,016
172	$25,905	$28,379	$54,285	$7,507,636
173	$25,807	$28,477	$54,285	$7,479,159
174	$25,710	$28,575	$54,285	$7,450,584
175	$25,611	$28,673	$54,285	$7,421,911
176	$25,513	$28,772	$54,285	$7,393,140
177	$25,414	$28,871	$54,285	$7,364,269
178	$25,315	$28,970	$54,285	$7,335,299
179	$25,215	$29,069	$54,285	$7,306,230
180	$25,115	$29,169	$54,285	$7,277,060

第15年供款共

$651,414

第15年利息

$307,902

第15年共還本金

$343,512

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$25,015	$29,270	$54,285	$7,247,791
182	$24,914	$29,370	$54,285	$7,218,421
183	$24,813	$29,471	$54,285	$7,188,949
184	$24,712	$29,572	$54,285	$7,159,377
185	$24,610	$29,674	$54,285	$7,129,703
186	$24,508	$29,776	$54,285	$7,099,927
187	$24,406	$29,879	$54,285	$7,070,048
188	$24,303	$29,981	$54,285	$7,040,067
189	$24,200	$30,084	$54,285	$7,009,983
190	$24,097	$30,188	$54,285	$6,979,795
191	$23,993	$30,291	$54,285	$6,949,503
192	$23,889	$30,396	$54,285	$6,919,108

第16年供款共

$651,414

第16年利息

$293,462

第16年共還本金

$357,953

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$23,784	$30,500	$54,285	$6,888,608
194	$23,680	$30,605	$54,285	$6,858,003
195	$23,574	$30,710	$54,285	$6,827,293
196	$23,469	$30,816	$54,285	$6,796,477
197	$23,363	$30,922	$54,285	$6,765,555
198	$23,257	$31,028	$54,285	$6,734,527
199	$23,150	$31,135	$54,285	$6,703,393
200	$23,043	$31,242	$54,285	$6,672,151
201	$22,936	$31,349	$54,285	$6,640,802
202	$22,828	$31,457	$54,285	$6,609,346
203	$22,720	$31,565	$54,285	$6,577,781
204	$22,611	$31,673	$54,285	$6,546,107

第17年供款共

$651,414

第17年利息

$278,414

第17年共還本金

$373,001

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$22,502	$31,782	$54,285	$6,514,325
206	$22,393	$31,892	$54,285	$6,482,433
207	$22,283	$32,001	$54,285	$6,450,432
208	$22,173	$32,111	$54,285	$6,418,321
209	$22,063	$32,222	$54,285	$6,386,100
210	$21,952	$32,332	$54,285	$6,353,767
211	$21,841	$32,443	$54,285	$6,321,324
212	$21,730	$32,555	$54,285	$6,288,769
213	$21,618	$32,667	$54,285	$6,256,102
214	$21,505	$32,779	$54,285	$6,223,323
215	$21,393	$32,892	$54,285	$6,190,431
216	$21,280	$33,005	$54,285	$6,157,426

第18年供款共

$651,414

第18年利息

$262,733

第18年共還本金

$388,681

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$21,166	$33,118	$54,285	$6,124,308
218	$21,052	$33,232	$54,285	$6,091,076
219	$20,938	$33,346	$54,285	$6,057,729
220	$20,823	$33,461	$54,285	$6,024,268
221	$20,708	$33,576	$54,285	$5,990,692
222	$20,593	$33,692	$54,285	$5,957,000
223	$20,477	$33,807	$54,285	$5,923,193
224	$20,361	$33,924	$54,285	$5,889,270
225	$20,244	$34,040	$54,285	$5,855,229
226	$20,127	$34,157	$54,285	$5,821,072
227	$20,010	$34,275	$54,285	$5,786,798
228	$19,892	$34,392	$54,285	$5,752,405

第19年供款共

$651,414

第19年利息

$246,393

第19年共還本金

$405,021

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$19,774	$34,511	$54,285	$5,717,895
230	$19,655	$34,629	$54,285	$5,683,265
231	$19,536	$34,748	$54,285	$5,648,517
232	$19,417	$34,868	$54,285	$5,613,649
233	$19,297	$34,988	$54,285	$5,578,662
234	$19,177	$35,108	$54,285	$5,543,554
235	$19,056	$35,229	$54,285	$5,508,325
236	$18,935	$35,350	$54,285	$5,472,976
237	$18,813	$35,471	$54,285	$5,437,505
238	$18,691	$35,593	$54,285	$5,401,912
239	$18,569	$35,715	$54,285	$5,366,196
240	$18,446	$35,838	$54,285	$5,330,358

第20年供款共

$651,414

第20年利息

$229,367

第20年共還本金

$422,047

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$18,323	$35,961	$54,285	$5,294,397
242	$18,199	$36,085	$54,285	$5,258,312
243	$18,075	$36,209	$54,285	$5,222,102
244	$17,951	$36,334	$54,285	$5,185,769
245	$17,826	$36,458	$54,285	$5,149,310
246	$17,701	$36,584	$54,285	$5,112,727
247	$17,575	$36,710	$54,285	$5,076,017
248	$17,449	$36,836	$54,285	$5,039,182
249	$17,322	$36,962	$54,285	$5,002,219
250	$17,195	$37,089	$54,285	$4,965,130
251	$17,068	$37,217	$54,285	$4,927,913
252	$16,940	$37,345	$54,285	$4,890,568

第21年供款共

$651,414

第21年利息

$211,624

第21年共還本金

$439,790

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$16,811	$37,473	$54,285	$4,853,095
254	$16,683	$37,602	$54,285	$4,815,493
255	$16,553	$37,731	$54,285	$4,777,762
256	$16,424	$37,861	$54,285	$4,739,901
257	$16,293	$37,991	$54,285	$4,701,910
258	$16,163	$38,122	$54,285	$4,663,788
259	$16,032	$38,253	$54,285	$4,625,535
260	$15,900	$38,384	$54,285	$4,587,151
261	$15,768	$38,516	$54,285	$4,548,635
262	$15,636	$38,649	$54,285	$4,509,986
263	$15,503	$38,781	$54,285	$4,471,205
264	$15,370	$38,915	$54,285	$4,432,290

第22年供款共

$651,414

第22年利息

$193,136

第22年共還本金

$458,278

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$15,236	$39,049	$54,285	$4,393,241
266	$15,102	$39,183	$54,285	$4,354,059
267	$14,967	$39,317	$54,285	$4,314,741
268	$14,832	$39,453	$54,285	$4,275,289
269	$14,696	$39,588	$54,285	$4,235,701
270	$14,560	$39,724	$54,285	$4,195,976
271	$14,424	$39,861	$54,285	$4,156,115
272	$14,287	$39,998	$54,285	$4,116,118
273	$14,149	$40,135	$54,285	$4,075,982
274	$14,011	$40,273	$54,285	$4,035,709
275	$13,873	$40,412	$54,285	$3,995,297
276	$13,734	$40,551	$54,285	$3,954,746

第23年供款共

$651,414

第23年利息

$173,871

第23年共還本金

$477,544

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$13,594	$40,690	$54,285	$3,914,056
278	$13,455	$40,830	$54,285	$3,873,226
279	$13,314	$40,970	$54,285	$3,832,256
280	$13,173	$41,111	$54,285	$3,791,145
281	$13,032	$41,252	$54,285	$3,749,893
282	$12,890	$41,394	$54,285	$3,708,498
283	$12,748	$41,537	$54,285	$3,666,962
284	$12,605	$41,679	$54,285	$3,625,282
285	$12,462	$41,823	$54,285	$3,583,460
286	$12,318	$41,966	$54,285	$3,541,493
287	$12,174	$42,111	$54,285	$3,499,383
288	$12,029	$42,255	$54,285	$3,457,127

第24年供款共

$651,414

第24年利息

$153,795

第24年共還本金

$497,619

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$11,884	$42,401	$54,285	$3,414,727
290	$11,738	$42,546	$54,285	$3,372,180
291	$11,592	$42,693	$54,285	$3,329,488
292	$11,445	$42,839	$54,285	$3,286,648
293	$11,298	$42,987	$54,285	$3,243,662
294	$11,150	$43,134	$54,285	$3,200,527
295	$11,002	$43,283	$54,285	$3,157,245
296	$10,853	$43,431	$54,285	$3,113,813
297	$10,704	$43,581	$54,285	$3,070,232
298	$10,554	$43,731	$54,285	$3,026,502
299	$10,404	$43,881	$54,285	$2,982,621
300	$10,253	$44,032	$54,285	$2,938,589

第25年供款共

$651,414

第25年利息

$132,876

第25年共還本金

$518,538

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$10,101	$44,183	$54,285	$2,894,406
302	$9,950	$44,335	$54,285	$2,850,071
303	$9,797	$44,487	$54,285	$2,805,584
304	$9,644	$44,640	$54,285	$2,760,943
305	$9,491	$44,794	$54,285	$2,716,149
306	$9,337	$44,948	$54,285	$2,671,202
307	$9,182	$45,102	$54,285	$2,626,099
308	$9,027	$45,257	$54,285	$2,580,842
309	$8,872	$45,413	$54,285	$2,535,429
310	$8,716	$45,569	$54,285	$2,489,860
311	$8,559	$45,726	$54,285	$2,444,135
312	$8,402	$45,883	$54,285	$2,398,252

第26年供款共

$651,414

第26年利息

$111,077

第26年共還本金

$540,337

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$8,244	$46,041	$54,285	$2,352,211
314	$8,086	$46,199	$54,285	$2,306,013
315	$7,927	$46,358	$54,285	$2,259,655
316	$7,768	$46,517	$54,285	$2,213,138
317	$7,608	$46,677	$54,285	$2,166,461
318	$7,447	$46,837	$54,285	$2,119,624
319	$7,286	$46,998	$54,285	$2,072,626
320	$7,125	$47,160	$54,285	$2,025,466
321	$6,963	$47,322	$54,285	$1,978,144
322	$6,800	$47,485	$54,285	$1,930,659
323	$6,637	$47,648	$54,285	$1,883,011
324	$6,473	$47,812	$54,285	$1,835,200

第27年供款共

$651,414

第27年利息

$88,362

第27年共還本金

$563,052

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$6,308	$47,976	$54,285	$1,787,224
326	$6,144	$48,141	$54,285	$1,739,083
327	$5,978	$48,306	$54,285	$1,690,776
328	$5,812	$48,472	$54,285	$1,642,304
329	$5,645	$48,639	$54,285	$1,593,665
330	$5,478	$48,806	$54,285	$1,544,858
331	$5,310	$48,974	$54,285	$1,495,884
332	$5,142	$49,142	$54,285	$1,446,742
333	$4,973	$49,311	$54,285	$1,397,431
334	$4,804	$49,481	$54,285	$1,347,950
335	$4,634	$49,651	$54,285	$1,298,299
336	$4,463	$49,822	$54,285	$1,248,477

第28年供款共

$651,414

第28年利息

$64,692

第28年共還本金

$586,722

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$4,292	$49,993	$54,285	$1,198,484
338	$4,120	$50,165	$54,285	$1,148,320
339	$3,947	$50,337	$54,285	$1,097,982
340	$3,774	$50,510	$54,285	$1,047,472
341	$3,601	$50,684	$54,285	$996,788
342	$3,426	$50,858	$54,285	$945,930
343	$3,252	$51,033	$54,285	$894,897
344	$3,076	$51,208	$54,285	$843,689
345	$2,900	$51,384	$54,285	$792,305
346	$2,724	$51,561	$54,285	$740,744
347	$2,546	$51,738	$54,285	$689,006
348	$2,368	$51,916	$54,285	$637,090

第29年供款共

$651,414

第29年利息

$40,027

第29年共還本金

$611,388

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,190	$52,095	$54,285	$584,995
350	$2,011	$52,274	$54,285	$532,722
351	$1,831	$52,453	$54,285	$480,268
352	$1,651	$52,634	$54,285	$427,635
353	$1,470	$52,815	$54,285	$374,820
354	$1,288	$52,996	$54,285	$321,824
355	$1,106	$53,178	$54,285	$268,646
356	$923	$53,361	$54,285	$215,285
357	$740	$53,544	$54,285	$161,740
358	$556	$53,729	$54,285	$108,012
359	$371	$53,913	$54,285	$54,099
360	$186	$54,099	$54,285	$0

第30年供款共

$651,414

第30年利息

$14,325

第30年共還本金

$637,090

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$22,980,300

免责声明

笋盘推介

按揭保险费
info