楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$15,163

借款月供 $73 , 共加借HK$15,163

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$1,347,163

每月供款
$3,476

首期

$78,000

总贷款额

$717,163

總利息

$534,100

印花税

$100

其他

$17,800

置业成本总预算

HK$95,900

$6,951

置业成本总预算

HK$95,900

首期

$78,000
印花税

$100
- AVD
  
  $100
律师费

$ 10,000
代理佣金

$7,800
按揭保险费

$15,163

$6,951

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

利率	15年	20年	25年	30年
1.000	$4,292	$3,298	$2,703	$2,307
1.500	$4,452	$3,461	$2,868	$2,475
2.000	$4,615	$3,628	$3,040	$2,651
2.500	$4,782	$3,800	$3,217	$2,834
3.000	$4,953	$3,977	$3,401	$3,024
3.500	$5,127	$4,159	$3,590	$3,220
4.000	$5,305	$4,346	$3,785	$3,424
4.125	$5,350	$4,393	$3,835	$3,476
4.500	$5,486	$4,537	$3,986	$3,634
5.000	$5,671	$4,733	$4,192	$3,850
5.500	$5,860	$4,933	$4,404	$4,072
6.000	$6,052	$5,138	$4,621	$4,300

每月供款$3,476

年期

30年

贷款金额

$717,163.2

總利息

$534,100

总贷款连利息

$1,251,263.2

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$2,465	$1,010	$3,476	$716,153
2	$2,462	$1,014	$3,476	$715,139
3	$2,458	$1,017	$3,476	$714,121
4	$2,455	$1,021	$3,476	$713,100
5	$2,451	$1,024	$3,476	$712,076
6	$2,448	$1,028	$3,476	$711,048
7	$2,444	$1,032	$3,476	$710,016
8	$2,441	$1,035	$3,476	$708,981
9	$2,437	$1,039	$3,476	$707,943
10	$2,434	$1,042	$3,476	$706,901
11	$2,430	$1,046	$3,476	$705,855
12	$2,426	$1,049	$3,476	$704,806

第1年供款共

$41,709

第1年利息

$29,351

第1年共還本金

$12,358

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$2,423	$1,053	$3,476	$703,753
14	$2,419	$1,057	$3,476	$702,696
15	$2,416	$1,060	$3,476	$701,636
16	$2,412	$1,064	$3,476	$700,572
17	$2,408	$1,068	$3,476	$699,504
18	$2,405	$1,071	$3,476	$698,433
19	$2,401	$1,075	$3,476	$697,358
20	$2,397	$1,079	$3,476	$696,280
21	$2,393	$1,082	$3,476	$695,198
22	$2,390	$1,086	$3,476	$694,112
23	$2,386	$1,090	$3,476	$693,022
24	$2,382	$1,093	$3,476	$691,928

第2年供款共

$41,709

第2年利息

$28,832

第2年共還本金

$12,877

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$2,379	$1,097	$3,476	$690,831
26	$2,375	$1,101	$3,476	$689,730
27	$2,371	$1,105	$3,476	$688,625
28	$2,367	$1,109	$3,476	$687,517
29	$2,363	$1,112	$3,476	$686,404
30	$2,360	$1,116	$3,476	$685,288
31	$2,356	$1,120	$3,476	$684,168
32	$2,352	$1,124	$3,476	$683,044
33	$2,348	$1,128	$3,476	$681,916
34	$2,344	$1,132	$3,476	$680,785
35	$2,340	$1,136	$3,476	$679,649
36	$2,336	$1,139	$3,476	$678,510

第3年供款共

$41,709

第3年利息

$28,290

第3年共還本金

$13,419

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$2,332	$1,143	$3,476	$677,366
38	$2,328	$1,147	$3,476	$676,219
39	$2,325	$1,151	$3,476	$675,068
40	$2,321	$1,155	$3,476	$673,913
41	$2,317	$1,159	$3,476	$672,754
42	$2,313	$1,163	$3,476	$671,590
43	$2,309	$1,167	$3,476	$670,423
44	$2,305	$1,171	$3,476	$669,252
45	$2,301	$1,175	$3,476	$668,077
46	$2,297	$1,179	$3,476	$666,898
47	$2,292	$1,183	$3,476	$665,715
48	$2,288	$1,187	$3,476	$664,527

第4年供款共

$41,709

第4年利息

$27,726

第4年共還本金

$13,983

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$2,284	$1,191	$3,476	$663,336
50	$2,280	$1,196	$3,476	$662,140
51	$2,276	$1,200	$3,476	$660,941
52	$2,272	$1,204	$3,476	$659,737
53	$2,268	$1,208	$3,476	$658,529
54	$2,264	$1,212	$3,476	$657,317
55	$2,260	$1,216	$3,476	$656,101
56	$2,255	$1,220	$3,476	$654,880
57	$2,251	$1,225	$3,476	$653,656
58	$2,247	$1,229	$3,476	$652,427
59	$2,243	$1,233	$3,476	$651,194
60	$2,238	$1,237	$3,476	$649,957

第5年供款共

$41,709

第5年利息

$27,138

第5年共還本金

$14,570

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$2,234	$1,242	$3,476	$648,715
62	$2,230	$1,246	$3,476	$647,470
63	$2,226	$1,250	$3,476	$646,219
64	$2,221	$1,254	$3,476	$644,965
65	$2,217	$1,259	$3,476	$643,706
66	$2,213	$1,263	$3,476	$642,443
67	$2,208	$1,267	$3,476	$641,176
68	$2,204	$1,272	$3,476	$639,904
69	$2,200	$1,276	$3,476	$638,628
70	$2,195	$1,280	$3,476	$637,348
71	$2,191	$1,285	$3,476	$636,063
72	$2,186	$1,289	$3,476	$634,774

第6年供款共

$41,709

第6年利息

$26,526

第6年共還本金

$15,183

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$2,182	$1,294	$3,476	$633,480
74	$2,178	$1,298	$3,476	$632,182
75	$2,173	$1,303	$3,476	$630,879
76	$2,169	$1,307	$3,476	$629,572
77	$2,164	$1,312	$3,476	$628,261
78	$2,160	$1,316	$3,476	$626,945
79	$2,155	$1,321	$3,476	$625,624
80	$2,151	$1,325	$3,476	$624,299
81	$2,146	$1,330	$3,476	$622,969
82	$2,141	$1,334	$3,476	$621,635
83	$2,137	$1,339	$3,476	$620,296
84	$2,132	$1,343	$3,476	$618,953

第7年供款共

$41,709

第7年利息

$25,888

第7年共還本金

$15,821

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$2,128	$1,348	$3,476	$617,605
86	$2,123	$1,353	$3,476	$616,252
87	$2,118	$1,357	$3,476	$614,894
88	$2,114	$1,362	$3,476	$613,532
89	$2,109	$1,367	$3,476	$612,166
90	$2,104	$1,371	$3,476	$610,794
91	$2,100	$1,376	$3,476	$609,418
92	$2,095	$1,381	$3,476	$608,037
93	$2,090	$1,386	$3,476	$606,652
94	$2,085	$1,390	$3,476	$605,261
95	$2,081	$1,395	$3,476	$603,866
96	$2,076	$1,400	$3,476	$602,466

第8年供款共

$41,709

第8年利息

$25,222

第8年共還本金

$16,486

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$2,071	$1,405	$3,476	$601,062
98	$2,066	$1,410	$3,476	$599,652
99	$2,061	$1,414	$3,476	$598,238
100	$2,056	$1,419	$3,476	$596,818
101	$2,052	$1,424	$3,476	$595,394
102	$2,047	$1,429	$3,476	$593,965
103	$2,042	$1,434	$3,476	$592,531
104	$2,037	$1,439	$3,476	$591,092
105	$2,032	$1,444	$3,476	$589,648
106	$2,027	$1,449	$3,476	$588,199
107	$2,022	$1,454	$3,476	$586,746
108	$2,017	$1,459	$3,476	$585,287

第9年供款共

$41,709

第9年利息

$24,529

第9年共還本金

$17,179

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$2,012	$1,464	$3,476	$583,823
110	$2,007	$1,469	$3,476	$582,354
111	$2,002	$1,474	$3,476	$580,880
112	$1,997	$1,479	$3,476	$579,401
113	$1,992	$1,484	$3,476	$577,917
114	$1,987	$1,489	$3,476	$576,428
115	$1,981	$1,494	$3,476	$574,934
116	$1,976	$1,499	$3,476	$573,435
117	$1,971	$1,505	$3,476	$571,930
118	$1,966	$1,510	$3,476	$570,420
119	$1,961	$1,515	$3,476	$568,905
120	$1,956	$1,520	$3,476	$567,385

第10年供款共

$41,709

第10年利息

$23,807

第10年共還本金

$17,902

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$1,950	$1,525	$3,476	$565,860
122	$1,945	$1,531	$3,476	$564,329
123	$1,940	$1,536	$3,476	$562,793
124	$1,935	$1,541	$3,476	$561,252
125	$1,929	$1,546	$3,476	$559,706
126	$1,924	$1,552	$3,476	$558,154
127	$1,919	$1,557	$3,476	$556,597
128	$1,913	$1,562	$3,476	$555,035
129	$1,908	$1,568	$3,476	$553,467
130	$1,903	$1,573	$3,476	$551,894
131	$1,897	$1,579	$3,476	$550,315
132	$1,892	$1,584	$3,476	$548,731

第11年供款共

$41,709

第11年利息

$23,055

第11年共還本金

$18,654

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$1,886	$1,589	$3,476	$547,142
134	$1,881	$1,595	$3,476	$545,547
135	$1,875	$1,600	$3,476	$543,946
136	$1,870	$1,606	$3,476	$542,340
137	$1,864	$1,611	$3,476	$540,729
138	$1,859	$1,617	$3,476	$539,112
139	$1,853	$1,623	$3,476	$537,489
140	$1,848	$1,628	$3,476	$535,861
141	$1,842	$1,634	$3,476	$534,228
142	$1,836	$1,639	$3,476	$532,588
143	$1,831	$1,645	$3,476	$530,943
144	$1,825	$1,651	$3,476	$529,293

第12年供款共

$41,709

第12年利息

$22,270

第12年共還本金

$19,438

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$1,819	$1,656	$3,476	$527,636
146	$1,814	$1,662	$3,476	$525,974
147	$1,808	$1,668	$3,476	$524,307
148	$1,802	$1,673	$3,476	$522,633
149	$1,797	$1,679	$3,476	$520,954
150	$1,791	$1,685	$3,476	$519,269
151	$1,785	$1,691	$3,476	$517,578
152	$1,779	$1,697	$3,476	$515,882
153	$1,773	$1,702	$3,476	$514,180
154	$1,767	$1,708	$3,476	$512,471
155	$1,762	$1,714	$3,476	$510,757
156	$1,756	$1,720	$3,476	$509,037

第13年供款共

$41,709

第13年利息

$21,453

第13年共還本金

$20,256

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$1,750	$1,726	$3,476	$507,311
158	$1,744	$1,732	$3,476	$505,579
159	$1,738	$1,738	$3,476	$503,842
160	$1,732	$1,744	$3,476	$502,098
161	$1,726	$1,750	$3,476	$500,348
162	$1,720	$1,756	$3,476	$498,592
163	$1,714	$1,762	$3,476	$496,830
164	$1,708	$1,768	$3,476	$495,063
165	$1,702	$1,774	$3,476	$493,289
166	$1,696	$1,780	$3,476	$491,509
167	$1,690	$1,786	$3,476	$489,722
168	$1,683	$1,792	$3,476	$487,930

第14年供款共

$41,709

第14年利息

$20,602

第14年共還本金

$21,107

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$1,677	$1,798	$3,476	$486,132
170	$1,671	$1,805	$3,476	$484,327
171	$1,665	$1,811	$3,476	$482,516
172	$1,659	$1,817	$3,476	$480,699
173	$1,652	$1,823	$3,476	$478,876
174	$1,646	$1,830	$3,476	$477,046
175	$1,640	$1,836	$3,476	$475,210
176	$1,634	$1,842	$3,476	$473,368
177	$1,627	$1,849	$3,476	$471,520
178	$1,621	$1,855	$3,476	$469,665
179	$1,614	$1,861	$3,476	$467,803
180	$1,608	$1,868	$3,476	$465,936

第15年供款共

$41,709

第15年利息

$19,714

第15年共還本金

$21,994

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$1,602	$1,874	$3,476	$464,062
182	$1,595	$1,881	$3,476	$462,181
183	$1,589	$1,887	$3,476	$460,294
184	$1,582	$1,893	$3,476	$458,401
185	$1,576	$1,900	$3,476	$456,501
186	$1,569	$1,907	$3,476	$454,594
187	$1,563	$1,913	$3,476	$452,681
188	$1,556	$1,920	$3,476	$450,762
189	$1,549	$1,926	$3,476	$448,835
190	$1,543	$1,933	$3,476	$446,902
191	$1,536	$1,940	$3,476	$444,963
192	$1,530	$1,946	$3,476	$443,017

第16年供款共

$41,709

第16年利息

$18,790

第16年共還本金

$22,919

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$1,523	$1,953	$3,476	$441,064
194	$1,516	$1,960	$3,476	$439,104
195	$1,509	$1,966	$3,476	$437,138
196	$1,503	$1,973	$3,476	$435,165
197	$1,496	$1,980	$3,476	$433,185
198	$1,489	$1,987	$3,476	$431,198
199	$1,482	$1,993	$3,476	$429,205
200	$1,475	$2,000	$3,476	$427,205
201	$1,469	$2,007	$3,476	$425,197
202	$1,462	$2,014	$3,476	$423,183
203	$1,455	$2,021	$3,476	$421,162
204	$1,448	$2,028	$3,476	$419,134

第17年供款共

$41,709

第17年利息

$17,826

第17年共還本金

$23,882

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$1,441	$2,035	$3,476	$417,099
206	$1,434	$2,042	$3,476	$415,057
207	$1,427	$2,049	$3,476	$413,008
208	$1,420	$2,056	$3,476	$410,952
209	$1,413	$2,063	$3,476	$408,889
210	$1,406	$2,070	$3,476	$406,819
211	$1,398	$2,077	$3,476	$404,742
212	$1,391	$2,084	$3,476	$402,657
213	$1,384	$2,092	$3,476	$400,566
214	$1,377	$2,099	$3,476	$398,467
215	$1,370	$2,106	$3,476	$396,361
216	$1,362	$2,113	$3,476	$394,248

第18年供款共

$41,709

第18年利息

$16,822

第18年共還本金

$24,886

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$1,355	$2,121	$3,476	$392,127
218	$1,348	$2,128	$3,476	$389,999
219	$1,341	$2,135	$3,476	$387,864
220	$1,333	$2,142	$3,476	$385,722
221	$1,326	$2,150	$3,476	$383,572
222	$1,319	$2,157	$3,476	$381,415
223	$1,311	$2,165	$3,476	$379,250
224	$1,304	$2,172	$3,476	$377,078
225	$1,296	$2,180	$3,476	$374,899
226	$1,289	$2,187	$3,476	$372,712
227	$1,281	$2,195	$3,476	$370,517
228	$1,274	$2,202	$3,476	$368,315

第19年供款共

$41,709

第19年利息

$15,776

第19年共還本金

$25,933

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$1,266	$2,210	$3,476	$366,105
230	$1,258	$2,217	$3,476	$363,888
231	$1,251	$2,225	$3,476	$361,663
232	$1,243	$2,233	$3,476	$359,431
233	$1,236	$2,240	$3,476	$357,191
234	$1,228	$2,248	$3,476	$354,943
235	$1,220	$2,256	$3,476	$352,687
236	$1,212	$2,263	$3,476	$350,424
237	$1,205	$2,271	$3,476	$348,153
238	$1,197	$2,279	$3,476	$345,874
239	$1,189	$2,287	$3,476	$343,587
240	$1,181	$2,295	$3,476	$341,292

第20年供款共

$41,709

第20年利息

$14,686

第20年共還本金

$27,023

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$1,173	$2,303	$3,476	$338,990
242	$1,165	$2,310	$3,476	$336,679
243	$1,157	$2,318	$3,476	$334,361
244	$1,149	$2,326	$3,476	$332,034
245	$1,141	$2,334	$3,476	$329,700
246	$1,133	$2,342	$3,476	$327,358
247	$1,125	$2,350	$3,476	$325,007
248	$1,117	$2,359	$3,476	$322,649
249	$1,109	$2,367	$3,476	$320,282
250	$1,101	$2,375	$3,476	$317,907
251	$1,093	$2,383	$3,476	$315,524
252	$1,085	$2,391	$3,476	$313,133

第21年供款共

$41,709

第21年利息

$13,550

第21年共還本金

$28,159

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$1,076	$2,399	$3,476	$310,734
254	$1,068	$2,408	$3,476	$308,326
255	$1,060	$2,416	$3,476	$305,911
256	$1,052	$2,424	$3,476	$303,486
257	$1,043	$2,432	$3,476	$301,054
258	$1,035	$2,441	$3,476	$298,613
259	$1,026	$2,449	$3,476	$296,164
260	$1,018	$2,458	$3,476	$293,706
261	$1,010	$2,466	$3,476	$291,240
262	$1,001	$2,475	$3,476	$288,765
263	$993	$2,483	$3,476	$286,282
264	$984	$2,492	$3,476	$283,791

第22年供款共

$41,709

第22年利息

$12,366

第22年共還本金

$29,343

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$976	$2,500	$3,476	$281,291
266	$967	$2,509	$3,476	$278,782
267	$958	$2,517	$3,476	$276,264
268	$950	$2,526	$3,476	$273,738
269	$941	$2,535	$3,476	$271,203
270	$932	$2,543	$3,476	$268,660
271	$924	$2,552	$3,476	$266,108
272	$915	$2,561	$3,476	$263,547
273	$906	$2,570	$3,476	$260,977
274	$897	$2,579	$3,476	$258,398
275	$888	$2,587	$3,476	$255,811
276	$879	$2,596	$3,476	$253,215

第23年供款共

$41,709

第23年利息

$11,133

第23年共還本金

$30,576

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$870	$2,605	$3,476	$250,609
278	$861	$2,614	$3,476	$247,995
279	$852	$2,623	$3,476	$245,372
280	$843	$2,632	$3,476	$242,739
281	$834	$2,641	$3,476	$240,098
282	$825	$2,650	$3,476	$237,448
283	$816	$2,660	$3,476	$234,788
284	$807	$2,669	$3,476	$232,120
285	$798	$2,678	$3,476	$229,442
286	$789	$2,687	$3,476	$226,755
287	$779	$2,696	$3,476	$224,059
288	$770	$2,706	$3,476	$221,353

第24年供款共

$41,709

第24年利息

$9,847

第24年共還本金

$31,862

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$761	$2,715	$3,476	$218,638
290	$752	$2,724	$3,476	$215,914
291	$742	$2,734	$3,476	$213,180
292	$733	$2,743	$3,476	$210,438
293	$723	$2,752	$3,476	$207,685
294	$714	$2,762	$3,476	$204,923
295	$704	$2,771	$3,476	$202,152
296	$695	$2,781	$3,476	$199,371
297	$685	$2,790	$3,476	$196,581
298	$676	$2,800	$3,476	$193,781
299	$666	$2,810	$3,476	$190,971
300	$656	$2,819	$3,476	$188,152

第25年供款共

$41,709

第25年利息

$8,508

第25年共還本金

$33,201

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$647	$2,829	$3,476	$185,323
302	$637	$2,839	$3,476	$182,484
303	$627	$2,848	$3,476	$179,636
304	$617	$2,858	$3,476	$176,778
305	$608	$2,868	$3,476	$173,910
306	$598	$2,878	$3,476	$171,032
307	$588	$2,888	$3,476	$168,144
308	$578	$2,898	$3,476	$165,246
309	$568	$2,908	$3,476	$162,339
310	$558	$2,918	$3,476	$159,421
311	$548	$2,928	$3,476	$156,493
312	$538	$2,938	$3,476	$153,555

第26年供款共

$41,709

第26年利息

$7,112

第26年共還本金

$34,597

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$528	$2,948	$3,476	$150,607
314	$518	$2,958	$3,476	$147,649
315	$508	$2,968	$3,476	$144,681
316	$497	$2,978	$3,476	$141,703
317	$487	$2,989	$3,476	$138,714
318	$477	$2,999	$3,476	$135,715
319	$467	$3,009	$3,476	$132,706
320	$456	$3,020	$3,476	$129,687
321	$446	$3,030	$3,476	$126,657
322	$435	$3,040	$3,476	$123,616
323	$425	$3,051	$3,476	$120,565
324	$414	$3,061	$3,476	$117,504

第27年供款共

$41,709

第27年利息

$5,658

第27年共還本金

$36,051

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$404	$3,072	$3,476	$114,432
326	$393	$3,082	$3,476	$111,350
327	$383	$3,093	$3,476	$108,257
328	$372	$3,104	$3,476	$105,153
329	$361	$3,114	$3,476	$102,039
330	$351	$3,125	$3,476	$98,914
331	$340	$3,136	$3,476	$95,779
332	$329	$3,146	$3,476	$92,632
333	$318	$3,157	$3,476	$89,475
334	$308	$3,168	$3,476	$86,307
335	$297	$3,179	$3,476	$83,127
336	$286	$3,190	$3,476	$79,938

第28年供款共

$41,709

第28年利息

$4,142

第28年共還本金

$37,567

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$275	$3,201	$3,476	$76,737
338	$264	$3,212	$3,476	$73,525
339	$253	$3,223	$3,476	$70,302
340	$242	$3,234	$3,476	$67,068
341	$231	$3,245	$3,476	$63,822
342	$219	$3,256	$3,476	$60,566
343	$208	$3,268	$3,476	$57,299
344	$197	$3,279	$3,476	$54,020
345	$186	$3,290	$3,476	$50,730
346	$174	$3,301	$3,476	$47,428
347	$163	$3,313	$3,476	$44,116
348	$152	$3,324	$3,476	$40,792

第29年供款共

$41,709

第29年利息

$2,563

第29年共還本金

$39,146

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$140	$3,336	$3,476	$37,456
350	$129	$3,347	$3,476	$34,109
351	$117	$3,358	$3,476	$30,751
352	$106	$3,370	$3,476	$27,381
353	$94	$3,382	$3,476	$23,999
354	$82	$3,393	$3,476	$20,606
355	$71	$3,405	$3,476	$17,201
356	$59	$3,417	$3,476	$13,784
357	$47	$3,428	$3,476	$10,356
358	$36	$3,440	$3,476	$6,916
359	$24	$3,452	$3,476	$3,464
360	$12	$3,464	$3,476	$0

第30年供款共

$41,709

第30年利息

$917

第30年共還本金

$40,792

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$1,347,163

免责声明

笋盘推介

按揭保险费
info