楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$130,364

借款月供 $632 , 共加借HK$130,364

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$24,804,656

每月供款
$58,596

首期

$2,990,000

总贷款额

$12,090,364

總利息

$9,004,167

印花税

$560,625

其他

$159,500

置业成本总预算

HK$3,710,125

$117,192

置业成本总预算

HK$3,710,125

首期

$2,990,000
印花税

$560,625
- AVD
  
  $560,625
律师费

$ 10,000
代理佣金

$149,500
按揭保险费

$130,364

$117,192

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

VR实景

马鞍山听涛雅苑

thumb_up

听涛高层大海景3房企理即买即住

实

1,025 呎

@13,659

建

1,271 呎

@11,015

hotel_class 楼王 local_offer 低水笋价 vpn_key 有匙即睇

售$1,400 万

实

1,025 呎

@13,659

建

1,271 呎

@11,015

售$1,400 万

hotel_class 楼王 local_offer 低水笋价 vpn_key 有匙即睇

沙田名城第01期 < 东南四房套 >

thumb_up

^超笋价放卖^ 预约参观!

实

959 呎

@15,308

建

1,273 呎

@11,532

local_fire_department 至HIT pets 爱竉必选

售$1,468 万

实

959 呎

@15,308

建

1,273 呎

@11,532

售$1,468 万

local_fire_department 至HIT pets 爱竉必选

西贡碧翠苑

thumb_up

清水湾碧翠苑

实

1,165 呎

@12,876

建

1,371 呎

@10,941

real_estate_agent 罕有放盘

售$1,500 万

实

1,165 呎

@12,876

建

1,371 呎

@10,941

售$1,500 万

real_estate_agent 罕有放盘

西贡逸珑园第01座

thumb_up

开扬靓景星级会所

实

1,003 呎

@14,457

local_fire_department 至HIT hotel_class 楼王

售$1,450 万

实

1,003 呎

@14,457

售$1,450 万

local_fire_department 至HIT hotel_class 楼王

大埔帝琴湾凯琴居

thumb_up

低密度新地豪宅环境清静

实

1,285 呎

@10,895

建

1,622 呎

@8,631

local_fire_department 至HIT

售$1,400 万

实

1,285 呎

@10,895

建

1,622 呎

@8,631

售$1,400 万

local_fire_department 至HIT

西贡相思湾(晓波径)

thumb_up

CLEAR WATER BAY VILLAGE HOUSE

实

1,776 呎

@8,896

建

1,776 呎

@8,896

local_fire_department 至HIT

售$1,580 万

实

1,776 呎

@8,896

建

1,776 呎

@8,896

售$1,580 万

local_fire_department 至HIT

VR实景

马鞍山迎海第01期第01座

thumb_up

马鞍山迎海

实

797 呎

@18,193

建

1,035 呎

@14,010

local_fire_department 至HIT

售$1,450 万

实

797 呎

@18,193

建

1,035 呎

@14,010

售$1,450 万

local_fire_department 至HIT

西贡金璧花园

thumb_up

金璧花园

实

1,107 呎

@13,550

建

1,380 呎

@10,870

local_fire_department 至HIT

售$1,500 万

实

1,107 呎

@13,550

建

1,380 呎

@10,870

售$1,500 万

local_fire_department 至HIT

马鞍山新港城第05期海涛居第02座

thumb_up

马鞍山海涛居

实

932 呎

@15,021

建

1,223 呎

@11,447

local_fire_department 至HIT real_estate_agent 罕有放盘 flight_takeoff 移民急让

售$1,400 万

实

932 呎

@15,021

建

1,223 呎

@11,447

售$1,400 万

local_fire_department 至HIT real_estate_agent 罕有放盘 flight_takeoff 移民急让

VR实景

沙田晋名峰

thumb_up

[ 聚富名宅 🏡 ] 极开扬 [ 东南 ] 方正实用 3 房 ( 1 套房 + 工人套房 ) 连 [ 独立车位 🚘 ].

实

922 呎

@16,052

建

1,180 呎

@12,542

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

售$1,480 万

实

922 呎

@16,052

建

1,180 呎

@12,542

售$1,480 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

VR实景

沙田晓翠山庄

thumb_up

^连车位^东南三房套加工人套, 巨厅有匙!

实

1,354 呎

@11,448

建

1,567 呎

@9,892

local_fire_department 至HIT local_offer 低水笋价 vpn_key 有匙即睇

售$1,550 万

实

1,354 呎

@11,448

建

1,567 呎

@9,892

售$1,550 万

local_fire_department 至HIT local_offer 低水笋价 vpn_key 有匙即睇

清水湾傲泷

thumb_up

傲泷

实

968 呎

@14,463

local_fire_department 至HIT hotel_class 楼王

售$1,400 万

实

968 呎

@14,463

售$1,400 万

local_fire_department 至HIT hotel_class 楼王

利率	15年	20年	25年	30年
1.000	$72,360	$55,603	$45,565	$38,887
1.500	$75,050	$58,341	$48,354	$41,726
2.000	$77,803	$61,163	$51,246	$44,688
2.500	$80,617	$64,067	$54,239	$47,772
3.000	$83,494	$67,053	$57,334	$50,973
3.500	$86,432	$70,119	$60,527	$54,291
4.000	$89,431	$73,265	$63,817	$57,721
4.125	$90,190	$74,064	$64,655	$58,596
4.500	$92,490	$76,490	$67,202	$61,260
5.000	$95,610	$79,791	$70,679	$64,904
5.500	$98,788	$83,168	$74,245	$68,648
6.000	$102,025	$86,619	$77,898	$72,488

每月供款$58,596

年期

30年

贷款金额

$12,090,364

總利息

$9,004,167

总贷款连利息

$21,094,531

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$41,561	$17,035	$58,596	$12,073,329
2	$41,502	$17,094	$58,596	$12,056,235
3	$41,443	$17,153	$58,596	$12,039,082
4	$41,384	$17,212	$58,596	$12,021,871
5	$41,325	$17,271	$58,596	$12,004,600
6	$41,266	$17,330	$58,596	$11,987,270
7	$41,206	$17,390	$58,596	$11,969,880
8	$41,146	$17,449	$58,596	$11,952,431
9	$41,086	$17,509	$58,596	$11,934,921
10	$41,026	$17,570	$58,596	$11,917,352
11	$40,966	$17,630	$58,596	$11,899,722
12	$40,905	$17,691	$58,596	$11,882,031

第1年供款共

$703,151

第1年利息

$494,818

第1年共還本金

$208,333

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$40,844	$17,751	$58,596	$11,864,280
14	$40,783	$17,812	$58,596	$11,846,467
15	$40,722	$17,874	$58,596	$11,828,593
16	$40,661	$17,935	$58,596	$11,810,658
17	$40,599	$17,997	$58,596	$11,792,662
18	$40,537	$18,059	$58,596	$11,774,603
19	$40,475	$18,121	$58,596	$11,756,482
20	$40,413	$18,183	$58,596	$11,738,299
21	$40,350	$18,246	$58,596	$11,720,054
22	$40,288	$18,308	$58,596	$11,701,745
23	$40,225	$18,371	$58,596	$11,683,374
24	$40,162	$18,434	$58,596	$11,664,940

第2年供款共

$703,151

第2年利息

$486,060

第2年共還本金

$217,091

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$40,098	$18,498	$58,596	$11,646,442
26	$40,035	$18,561	$58,596	$11,627,881
27	$39,971	$18,625	$58,596	$11,609,256
28	$39,907	$18,689	$58,596	$11,590,567
29	$39,843	$18,753	$58,596	$11,571,813
30	$39,778	$18,818	$58,596	$11,552,996
31	$39,713	$18,882	$58,596	$11,534,113
32	$39,649	$18,947	$58,596	$11,515,166
33	$39,583	$19,013	$58,596	$11,496,153
34	$39,518	$19,078	$58,596	$11,477,075
35	$39,452	$19,143	$58,596	$11,457,932
36	$39,387	$19,209	$58,596	$11,438,723

第3年供款共

$703,151

第3年利息

$476,934

第3年共還本金

$226,217

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$39,321	$19,275	$58,596	$11,419,447
38	$39,254	$19,342	$58,596	$11,400,106
39	$39,188	$19,408	$58,596	$11,380,698
40	$39,121	$19,475	$58,596	$11,361,223
41	$39,054	$19,542	$58,596	$11,341,681
42	$38,987	$19,609	$58,596	$11,322,072
43	$38,920	$19,676	$58,596	$11,302,396
44	$38,852	$19,744	$58,596	$11,282,652
45	$38,784	$19,812	$58,596	$11,262,840
46	$38,716	$19,880	$58,596	$11,242,960
47	$38,648	$19,948	$58,596	$11,223,012
48	$38,579	$20,017	$58,596	$11,202,995

第4年供款共

$703,151

第4年利息

$467,424

第4年共還本金

$235,727

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$38,510	$20,086	$58,596	$11,182,910
50	$38,441	$20,155	$58,596	$11,162,755
51	$38,372	$20,224	$58,596	$11,142,531
52	$38,302	$20,293	$58,596	$11,122,238
53	$38,233	$20,363	$58,596	$11,101,874
54	$38,163	$20,433	$58,596	$11,081,441
55	$38,092	$20,503	$58,596	$11,060,938
56	$38,022	$20,574	$58,596	$11,040,364
57	$37,951	$20,645	$58,596	$11,019,719
58	$37,880	$20,716	$58,596	$10,999,003
59	$37,809	$20,787	$58,596	$10,978,217
60	$37,738	$20,858	$58,596	$10,957,358

第5年供款共

$703,151

第5年利息

$457,514

第5年共還本金

$245,637

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$37,666	$20,930	$58,596	$10,936,428
62	$37,594	$21,002	$58,596	$10,915,426
63	$37,522	$21,074	$58,596	$10,894,352
64	$37,449	$21,147	$58,596	$10,873,206
65	$37,377	$21,219	$58,596	$10,851,986
66	$37,304	$21,292	$58,596	$10,830,694
67	$37,231	$21,365	$58,596	$10,809,329
68	$37,157	$21,439	$58,596	$10,787,890
69	$37,083	$21,513	$58,596	$10,766,377
70	$37,009	$21,586	$58,596	$10,744,791
71	$36,935	$21,661	$58,596	$10,723,130
72	$36,861	$21,735	$58,596	$10,701,395

第6年供款共

$703,151

第6年利息

$447,188

第6年共還本金

$255,963

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$36,786	$21,810	$58,596	$10,679,585
74	$36,711	$21,885	$58,596	$10,657,700
75	$36,636	$21,960	$58,596	$10,635,740
76	$36,560	$22,036	$58,596	$10,613,705
77	$36,485	$22,111	$58,596	$10,591,593
78	$36,409	$22,187	$58,596	$10,569,406
79	$36,332	$22,264	$58,596	$10,547,142
80	$36,256	$22,340	$58,596	$10,524,802
81	$36,179	$22,417	$58,596	$10,502,385
82	$36,102	$22,494	$58,596	$10,479,891
83	$36,025	$22,571	$58,596	$10,457,320
84	$35,947	$22,649	$58,596	$10,434,671

第7年供款共

$703,151

第7年利息

$436,427

第7年共還本金

$266,724

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$35,869	$22,727	$58,596	$10,411,945
86	$35,791	$22,805	$58,596	$10,389,140
87	$35,713	$22,883	$58,596	$10,366,256
88	$35,634	$22,962	$58,596	$10,343,295
89	$35,555	$23,041	$58,596	$10,320,254
90	$35,476	$23,120	$58,596	$10,297,134
91	$35,396	$23,200	$58,596	$10,273,934
92	$35,317	$23,279	$58,596	$10,250,655
93	$35,237	$23,359	$58,596	$10,227,296
94	$35,156	$23,440	$58,596	$10,203,856
95	$35,076	$23,520	$58,596	$10,180,336
96	$34,995	$23,601	$58,596	$10,156,735

第8年供款共

$703,151

第8年利息

$425,215

第8年共還本金

$277,936

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$34,914	$23,682	$58,596	$10,133,053
98	$34,832	$23,764	$58,596	$10,109,289
99	$34,751	$23,845	$58,596	$10,085,444
100	$34,669	$23,927	$58,596	$10,061,517
101	$34,586	$24,009	$58,596	$10,037,507
102	$34,504	$24,092	$58,596	$10,013,415
103	$34,421	$24,175	$58,596	$9,989,240
104	$34,338	$24,258	$58,596	$9,964,983
105	$34,255	$24,341	$58,596	$9,940,641
106	$34,171	$24,425	$58,596	$9,916,216
107	$34,087	$24,509	$58,596	$9,891,707
108	$34,003	$24,593	$58,596	$9,867,114

第9年供款共

$703,151

第9年利息

$413,530

第9年共還本金

$289,621

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$33,918	$24,678	$58,596	$9,842,436
110	$33,833	$24,763	$58,596	$9,817,674
111	$33,748	$24,848	$58,596	$9,792,826
112	$33,663	$24,933	$58,596	$9,767,893
113	$33,577	$25,019	$58,596	$9,742,874
114	$33,491	$25,105	$58,596	$9,717,770
115	$33,405	$25,191	$58,596	$9,692,579
116	$33,318	$25,278	$58,596	$9,667,301
117	$33,231	$25,365	$58,596	$9,641,936
118	$33,144	$25,452	$58,596	$9,616,485
119	$33,057	$25,539	$58,596	$9,590,945
120	$32,969	$25,627	$58,596	$9,565,318

第10年供款共

$703,151

第10年利息

$401,355

第10年共還本金

$301,796

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$32,881	$25,715	$58,596	$9,539,603
122	$32,792	$25,804	$58,596	$9,513,800
123	$32,704	$25,892	$58,596	$9,487,907
124	$32,615	$25,981	$58,596	$9,461,926
125	$32,525	$26,071	$58,596	$9,435,856
126	$32,436	$26,160	$58,596	$9,409,695
127	$32,346	$26,250	$58,596	$9,383,445
128	$32,256	$26,340	$58,596	$9,357,105
129	$32,165	$26,431	$58,596	$9,330,674
130	$32,074	$26,522	$58,596	$9,304,152
131	$31,983	$26,613	$58,596	$9,277,539
132	$31,892	$26,704	$58,596	$9,250,835

第11年供款共

$703,151

第11年利息

$388,668

第11年共還本金

$314,483

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$31,800	$26,796	$58,596	$9,224,039
134	$31,708	$26,888	$58,596	$9,197,151
135	$31,615	$26,981	$58,596	$9,170,170
136	$31,522	$27,073	$58,596	$9,143,097
137	$31,429	$27,167	$58,596	$9,115,930
138	$31,336	$27,260	$58,596	$9,088,670
139	$31,242	$27,354	$58,596	$9,061,316
140	$31,148	$27,448	$58,596	$9,033,869
141	$31,054	$27,542	$58,596	$9,006,327
142	$30,959	$27,637	$58,596	$8,978,690
143	$30,864	$27,732	$58,596	$8,950,958
144	$30,769	$27,827	$58,596	$8,923,131

第12年供款共

$703,151

第12年利息

$375,447

第12年共還本金

$327,704

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$30,673	$27,923	$58,596	$8,895,209
146	$30,577	$28,019	$58,596	$8,867,190
147	$30,481	$28,115	$58,596	$8,839,075
148	$30,384	$28,212	$58,596	$8,810,864
149	$30,287	$28,309	$58,596	$8,782,555
150	$30,190	$28,406	$58,596	$8,754,149
151	$30,092	$28,504	$58,596	$8,725,646
152	$29,994	$28,602	$58,596	$8,697,044
153	$29,896	$28,700	$58,596	$8,668,344
154	$29,797	$28,798	$58,596	$8,639,546
155	$29,698	$28,897	$58,596	$8,610,648
156	$29,599	$28,997	$58,596	$8,581,652

第13年供款共

$703,151

第13年利息

$361,671

第13年共還本金

$341,480

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$29,499	$29,096	$58,596	$8,552,555
158	$29,399	$29,197	$58,596	$8,523,359
159	$29,299	$29,297	$58,596	$8,494,062
160	$29,198	$29,398	$58,596	$8,464,664
161	$29,097	$29,499	$58,596	$8,435,165
162	$28,996	$29,600	$58,596	$8,405,565
163	$28,894	$29,702	$58,596	$8,375,864
164	$28,792	$29,804	$58,596	$8,346,060
165	$28,690	$29,906	$58,596	$8,316,153
166	$28,587	$30,009	$58,596	$8,286,144
167	$28,484	$30,112	$58,596	$8,256,032
168	$28,380	$30,216	$58,596	$8,225,816

第14年供款共

$703,151

第14年利息

$347,316

第14年共還本金

$355,835

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$28,276	$30,320	$58,596	$8,195,497
170	$28,172	$30,424	$58,596	$8,165,073
171	$28,067	$30,528	$58,596	$8,134,544
172	$27,962	$30,633	$58,596	$8,103,911
173	$27,857	$30,739	$58,596	$8,073,172
174	$27,752	$30,844	$58,596	$8,042,328
175	$27,646	$30,950	$58,596	$8,011,377
176	$27,539	$31,057	$58,596	$7,980,320
177	$27,432	$31,164	$58,596	$7,949,157
178	$27,325	$31,271	$58,596	$7,917,886
179	$27,218	$31,378	$58,596	$7,886,508
180	$27,110	$31,486	$58,596	$7,855,022

第15年供款共

$703,151

第15年利息

$332,357

第15年共還本金

$370,794

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$27,002	$31,594	$58,596	$7,823,428
182	$26,893	$31,703	$58,596	$7,791,725
183	$26,784	$31,812	$58,596	$7,759,913
184	$26,675	$31,921	$58,596	$7,727,992
185	$26,565	$32,031	$58,596	$7,695,961
186	$26,455	$32,141	$58,596	$7,663,820
187	$26,344	$32,252	$58,596	$7,631,568
188	$26,234	$32,362	$58,596	$7,599,206
189	$26,122	$32,474	$58,596	$7,566,732
190	$26,011	$32,585	$58,596	$7,534,147
191	$25,899	$32,697	$58,596	$7,501,450
192	$25,786	$32,810	$58,596	$7,468,640

第16年供款共

$703,151

第16年利息

$316,769

第16年共還本金

$386,382

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$25,673	$32,922	$58,596	$7,435,717
194	$25,560	$33,036	$58,596	$7,402,682
195	$25,447	$33,149	$58,596	$7,369,533
196	$25,333	$33,263	$58,596	$7,336,269
197	$25,218	$33,377	$58,596	$7,302,892
198	$25,104	$33,492	$58,596	$7,269,400
199	$24,989	$33,607	$58,596	$7,235,792
200	$24,873	$33,723	$58,596	$7,202,069
201	$24,757	$33,839	$58,596	$7,168,231
202	$24,641	$33,955	$58,596	$7,134,275
203	$24,524	$34,072	$58,596	$7,100,204
204	$24,407	$34,189	$58,596	$7,066,015

第17年供款共

$703,151

第17年利息

$300,526

第17年共還本金

$402,625

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$24,289	$34,306	$58,596	$7,031,708
206	$24,171	$34,424	$58,596	$6,997,284
207	$24,053	$34,543	$58,596	$6,962,741
208	$23,934	$34,661	$58,596	$6,928,080
209	$23,815	$34,781	$58,596	$6,893,299
210	$23,696	$34,900	$58,596	$6,858,399
211	$23,576	$35,020	$58,596	$6,823,379
212	$23,455	$35,141	$58,596	$6,788,238
213	$23,335	$35,261	$58,596	$6,752,977
214	$23,213	$35,383	$58,596	$6,717,594
215	$23,092	$35,504	$58,596	$6,682,090
216	$22,970	$35,626	$58,596	$6,646,464

第18年供款共

$703,151

第18年利息

$283,600

第18年共還本金

$419,551

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$22,847	$35,749	$58,596	$6,610,715
218	$22,724	$35,872	$58,596	$6,574,843
219	$22,601	$35,995	$58,596	$6,538,848
220	$22,477	$36,119	$58,596	$6,502,730
221	$22,353	$36,243	$58,596	$6,466,487
222	$22,229	$36,367	$58,596	$6,430,120
223	$22,104	$36,492	$58,596	$6,393,627
224	$21,978	$36,618	$58,596	$6,357,009
225	$21,852	$36,744	$58,596	$6,320,266
226	$21,726	$36,870	$58,596	$6,283,396
227	$21,599	$36,997	$58,596	$6,246,399
228	$21,472	$37,124	$58,596	$6,209,275

第19年供款共

$703,151

第19年利息

$265,962

第19年共還本金

$437,189

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$21,344	$37,252	$58,596	$6,172,024
230	$21,216	$37,380	$58,596	$6,134,644
231	$21,088	$37,508	$58,596	$6,097,136
232	$20,959	$37,637	$58,596	$6,059,499
233	$20,830	$37,766	$58,596	$6,021,733
234	$20,700	$37,896	$58,596	$5,983,836
235	$20,569	$38,026	$58,596	$5,945,810
236	$20,439	$38,157	$58,596	$5,907,653
237	$20,308	$38,288	$58,596	$5,869,364
238	$20,176	$38,420	$58,596	$5,830,944
239	$20,044	$38,552	$58,596	$5,792,392
240	$19,911	$38,685	$58,596	$5,753,708

第20年供款共

$703,151

第20年利息

$247,584

第20年共還本金

$455,567

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$19,778	$38,818	$58,596	$5,714,890
242	$19,645	$38,951	$58,596	$5,675,939
243	$19,511	$39,085	$58,596	$5,636,854
244	$19,377	$39,219	$58,596	$5,597,635
245	$19,242	$39,354	$58,596	$5,558,281
246	$19,107	$39,489	$58,596	$5,518,792
247	$18,971	$39,625	$58,596	$5,479,167
248	$18,835	$39,761	$58,596	$5,439,405
249	$18,698	$39,898	$58,596	$5,399,507
250	$18,561	$40,035	$58,596	$5,359,472
251	$18,423	$40,173	$58,596	$5,319,300
252	$18,285	$40,311	$58,596	$5,278,989

第21年供款共

$703,151

第21年利息

$228,432

第21年共還本金

$474,719

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$18,147	$40,449	$58,596	$5,238,539
254	$18,007	$40,588	$58,596	$5,197,951
255	$17,868	$40,728	$58,596	$5,157,223
256	$17,728	$40,868	$58,596	$5,116,355
257	$17,587	$41,008	$58,596	$5,075,346
258	$17,447	$41,149	$58,596	$5,034,197
259	$17,305	$41,291	$58,596	$4,992,906
260	$17,163	$41,433	$58,596	$4,951,473
261	$17,021	$41,575	$58,596	$4,909,898
262	$16,878	$41,718	$58,596	$4,868,180
263	$16,734	$41,862	$58,596	$4,826,318
264	$16,590	$42,005	$58,596	$4,784,313

第22年供款共

$703,151

第22年利息

$208,475

第22年共還本金

$494,676

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$16,446	$42,150	$58,596	$4,742,163
266	$16,301	$42,295	$58,596	$4,699,868
267	$16,156	$42,440	$58,596	$4,657,428
268	$16,010	$42,586	$58,596	$4,614,842
269	$15,864	$42,732	$58,596	$4,572,110
270	$15,717	$42,879	$58,596	$4,529,231
271	$15,569	$43,027	$58,596	$4,486,204
272	$15,421	$43,175	$58,596	$4,443,029
273	$15,273	$43,323	$58,596	$4,399,706
274	$15,124	$43,472	$58,596	$4,356,234
275	$14,975	$43,621	$58,596	$4,312,613
276	$14,825	$43,771	$58,596	$4,268,842

第23年供款共

$703,151

第23年利息

$187,680

第23年共還本金

$515,471

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$14,674	$43,922	$58,596	$4,224,920
278	$14,523	$44,073	$58,596	$4,180,847
279	$14,372	$44,224	$58,596	$4,136,623
280	$14,220	$44,376	$58,596	$4,092,247
281	$14,067	$44,529	$58,596	$4,047,718
282	$13,914	$44,682	$58,596	$4,003,036
283	$13,760	$44,835	$58,596	$3,958,201
284	$13,606	$44,990	$58,596	$3,913,211
285	$13,452	$45,144	$58,596	$3,868,067
286	$13,296	$45,299	$58,596	$3,822,767
287	$13,141	$45,455	$58,596	$3,777,312
288	$12,985	$45,611	$58,596	$3,731,701

第24年供款共

$703,151

第24年利息

$166,010

第24年共還本金

$537,141

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$12,828	$45,768	$58,596	$3,685,932
290	$12,670	$45,926	$58,596	$3,640,007
291	$12,513	$46,083	$58,596	$3,593,924
292	$12,354	$46,242	$58,596	$3,547,682
293	$12,195	$46,401	$58,596	$3,501,281
294	$12,036	$46,560	$58,596	$3,454,721
295	$11,876	$46,720	$58,596	$3,408,000
296	$11,715	$46,881	$58,596	$3,361,120
297	$11,554	$47,042	$58,596	$3,314,077
298	$11,392	$47,204	$58,596	$3,266,874
299	$11,230	$47,366	$58,596	$3,219,508
300	$11,067	$47,529	$58,596	$3,171,979

第25年供款共

$703,151

第25年利息

$143,429

第25年共還本金

$559,722

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$10,904	$47,692	$58,596	$3,124,287
302	$10,740	$47,856	$58,596	$3,076,430
303	$10,575	$48,021	$58,596	$3,028,410
304	$10,410	$48,186	$58,596	$2,980,224
305	$10,245	$48,351	$58,596	$2,931,873
306	$10,078	$48,518	$58,596	$2,883,355
307	$9,912	$48,684	$58,596	$2,834,671
308	$9,744	$48,852	$58,596	$2,785,819
309	$9,576	$49,020	$58,596	$2,736,799
310	$9,408	$49,188	$58,596	$2,687,611
311	$9,239	$49,357	$58,596	$2,638,254
312	$9,069	$49,527	$58,596	$2,588,727

第26年供款共

$703,151

第26年利息

$119,899

第26年共還本金

$583,252

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$8,899	$49,697	$58,596	$2,539,030
314	$8,728	$49,868	$58,596	$2,489,162
315	$8,556	$50,039	$58,596	$2,439,122
316	$8,384	$50,211	$58,596	$2,388,911
317	$8,212	$50,384	$58,596	$2,338,527
318	$8,039	$50,557	$58,596	$2,287,969
319	$7,865	$50,731	$58,596	$2,237,238
320	$7,691	$50,905	$58,596	$2,186,333
321	$7,516	$51,080	$58,596	$2,135,253
322	$7,340	$51,256	$58,596	$2,083,997
323	$7,164	$51,432	$58,596	$2,032,564
324	$6,987	$51,609	$58,596	$1,980,955

第27年供款共

$703,151

第27年利息

$95,380

第27年共還本金

$607,771

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$6,810	$51,786	$58,596	$1,929,169
326	$6,632	$51,964	$58,596	$1,877,205
327	$6,453	$52,143	$58,596	$1,825,062
328	$6,274	$52,322	$58,596	$1,772,739
329	$6,094	$52,502	$58,596	$1,720,237
330	$5,913	$52,683	$58,596	$1,667,555
331	$5,732	$52,864	$58,596	$1,614,691
332	$5,551	$53,045	$58,596	$1,561,646
333	$5,368	$53,228	$58,596	$1,508,418
334	$5,185	$53,411	$58,596	$1,455,007
335	$5,002	$53,594	$58,596	$1,401,413
336	$4,817	$53,779	$58,596	$1,347,634

第28年供款共

$703,151

第28年利息

$69,830

第28年共還本金

$633,321

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$4,632	$53,963	$58,596	$1,293,671
338	$4,447	$54,149	$58,596	$1,239,522
339	$4,261	$54,335	$58,596	$1,185,187
340	$4,074	$54,522	$58,596	$1,130,665
341	$3,887	$54,709	$58,596	$1,075,956
342	$3,699	$54,897	$58,596	$1,021,058
343	$3,510	$55,086	$58,596	$965,972
344	$3,321	$55,275	$58,596	$910,697
345	$3,131	$55,465	$58,596	$855,232
346	$2,940	$55,656	$58,596	$799,576
347	$2,749	$55,847	$58,596	$743,728
348	$2,557	$56,039	$58,596	$687,689

第29年供款共

$703,151

第29年利息

$43,206

第29年共還本金

$659,945

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,364	$56,232	$58,596	$631,457
350	$2,171	$56,425	$58,596	$575,032
351	$1,977	$56,619	$58,596	$518,412
352	$1,782	$56,814	$58,596	$461,598
353	$1,587	$57,009	$58,596	$404,589
354	$1,391	$57,205	$58,596	$347,384
355	$1,194	$57,402	$58,596	$289,982
356	$997	$57,599	$58,596	$232,383
357	$799	$57,797	$58,596	$174,586
358	$600	$57,996	$58,596	$116,590
359	$401	$58,195	$58,596	$58,395
360	$201	$58,395	$58,596	$0

第30年供款共

$703,151

第30年利息

$15,462

第30年共還本金

$687,689

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$24,804,656

免责声明

笋盘推介

按揭保险费
info