楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$101,152

借款月供 $490 , 共加借HK$101,152

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$19,248,663

每月供款
$45,466

首期

$2,320,000

总贷款额

$9,381,152

總利息

$6,986,511

印花税

$435,000

其他

$126,000

置业成本总预算

HK$2,881,000

$90,931

置业成本总预算

HK$2,881,000

首期

$2,320,000
印花税

$435,000
- AVD
  
  $435,000
律师费

$ 10,000
代理佣金

$116,000
按揭保险费

$101,152

$90,931

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

马鞍山听涛雅苑第11座

thumb_up

500呎天台靓装3房坚盘

实

794 呎

@14,332

建

983 呎

@11,577

local_fire_department 至HIT hotel_class 楼王

售$1,138 万

实

794 呎

@14,332

建

983 呎

@11,577

售$1,138 万

local_fire_department 至HIT hotel_class 楼王

沙田名城第02期盛荟第03座南翼

thumb_up

名城, 高层山景, 3房1套+贮

实

741 呎

@15,924

建

981 呎

@12,029

pets 爱竉必选

售$1,180 万

实

741 呎

@15,924

建

981 呎

@12,029

售$1,180 万

pets 爱竉必选

西贡银海山庄

thumb_up

西贡银海山庄

实

681 呎

@15,859

建

850 呎

@12,706

local_fire_department 至HIT

售$1,080 万

实

681 呎

@15,859

建

850 呎

@12,706

售$1,080 万

local_fire_department 至HIT

VR实景

马鞍山迎海第01期第01座

thumb_up

全屋露台超开扬特色户两房三房都岩用灵活运用

实

790 呎

@15,570

建

985 呎

@12,487

local_offer 低水笋价 vpn_key 有匙即睇 pets 爱竉必选

售$1,230 万

实

790 呎

@15,570

建

985 呎

@12,487

售$1,230 万

local_offer 低水笋价 vpn_key 有匙即睇 pets 爱竉必选

沙田名城

thumb_up

名城1期东南**3房1套连储物室

实

739 呎

@16,238

建

980 呎

@12,245

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买 flight_takeoff 移民急让

售$1,200 万

实

739 呎

@16,238

建

980 呎

@12,245

售$1,200 万

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买 flight_takeoff 移民急让

大埔帝琴湾凯弦居

thumb_up

[奇丰独家] 新鸿基低密度豪宅西南三房连车位

实

1,104 呎

@9,964

建

1,264 呎

@8,703

real_estate_agent 罕有放盘 local_offer 低水笋价

售$1,100 万

实

1,104 呎

@9,964

建

1,264 呎

@8,703

售$1,100 万

real_estate_agent 罕有放盘 local_offer 低水笋价

马鞍山银湖天峰

thumb_up

罕有极高层全海景业主求售还价即成欢迎约睇

实

742 呎

@14,798

建

971 呎

@11,308

real_estate_agent 罕有放盘 hotel_class 楼王 local_offer 低水笋价 flight_takeoff 移民急让

售$1,098 万

实

742 呎

@14,798

建

971 呎

@11,308

售$1,098 万

real_estate_agent 罕有放盘 hotel_class 楼王 local_offer 低水笋价 flight_takeoff 移民急让

沙田帝堡城

thumb_up

新地出品帝堡城,旺中带静,新装修,拎包入住

实

873 呎

@12,600

建

1,095 呎

@10,046

flight_takeoff 移民急让 price_change 蚀让盘

售$1,100 万

实

873 呎

@12,600

建

1,095 呎

@10,046

售$1,100 万

flight_takeoff 移民急让 price_change 蚀让盘

马鞍山迎涛湾 A座

thumb_up

马鞍山迎涛湾

实

818 呎

@13,203

建

1,060 呎

@10,189

local_fire_department 至HIT

售$1,080 万

实

818 呎

@13,203

建

1,060 呎

@10,189

售$1,080 万

local_fire_department 至HIT

沙田碧涛花园第03期第02座雅芝阁

thumb_up

沙田碧涛花园第03期河景有装连车位

实

702 呎

@15,100

建

978 呎

@10,838

local_fire_department 至HIT pets 爱竉必选

售$1,060 万

实

702 呎

@15,100

建

978 呎

@10,838

售$1,060 万

local_fire_department 至HIT pets 爱竉必选

KOL实拍

马鞍山乌溪沙村 01巷

thumb_up

乌溪沙村

建

1,200 呎

@9,500

real_estate_agent 罕有放盘

售$1,140 万

建

1,200 呎

@9,500

售$1,140 万

real_estate_agent 罕有放盘

沙田晋名峰中层3房1套, 连车位卖

thumb_up

晋名峰中层3房1套, 连车位卖

实

777 呎

@15,058

建

998 呎

@11,723

local_fire_department 至HIT directions_run 即走

售$1,170 万

实

777 呎

@15,058

建

998 呎

@11,723

售$1,170 万

local_fire_department 至HIT directions_run 即走

利率	15年	20年	25年	30年
1.000	$56,146	$43,143	$35,355	$30,173
1.500	$58,233	$45,268	$37,519	$32,376
2.000	$60,369	$47,458	$39,762	$34,675
2.500	$62,553	$49,711	$42,085	$37,067
3.000	$64,785	$52,028	$44,486	$39,551
3.500	$67,064	$54,407	$46,964	$42,126
4.000	$69,391	$56,848	$49,517	$44,787
4.125	$69,980	$57,468	$50,167	$45,466
4.500	$71,765	$59,350	$52,143	$47,533
5.000	$74,186	$61,911	$54,841	$50,360
5.500	$76,652	$64,532	$57,608	$53,265
6.000	$79,163	$67,209	$60,443	$56,245

每月供款$45,466

年期

30年

贷款金额

$9,381,152

總利息

$6,986,511

总贷款连利息

$16,367,663

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$32,248	$13,218	$45,466	$9,367,934
2	$32,202	$13,263	$45,466	$9,354,671
3	$32,157	$13,309	$45,466	$9,341,361
4	$32,111	$13,355	$45,466	$9,328,007
5	$32,065	$13,401	$45,466	$9,314,606
6	$32,019	$13,447	$45,466	$9,301,159
7	$31,973	$13,493	$45,466	$9,287,666
8	$31,926	$13,539	$45,466	$9,274,127
9	$31,880	$13,586	$45,466	$9,260,541
10	$31,833	$13,633	$45,466	$9,246,908
11	$31,786	$13,679	$45,466	$9,233,229
12	$31,739	$13,727	$45,466	$9,219,502

第1年供款共

$545,589

第1年利息

$383,939

第1年共還本金

$161,650

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$31,692	$13,774	$45,466	$9,205,729
14	$31,645	$13,821	$45,466	$9,191,908
15	$31,597	$13,869	$45,466	$9,178,039
16	$31,550	$13,916	$45,466	$9,164,123
17	$31,502	$13,964	$45,466	$9,150,159
18	$31,454	$14,012	$45,466	$9,136,147
19	$31,406	$14,060	$45,466	$9,122,086
20	$31,357	$14,109	$45,466	$9,107,978
21	$31,309	$14,157	$45,466	$9,093,821
22	$31,260	$14,206	$45,466	$9,079,615
23	$31,211	$14,255	$45,466	$9,065,361
24	$31,162	$14,304	$45,466	$9,051,057

第2年供款共

$545,589

第2年利息

$377,143

第2年共還本金

$168,445

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$31,113	$14,353	$45,466	$9,036,704
26	$31,064	$14,402	$45,466	$9,022,302
27	$31,014	$14,452	$45,466	$9,007,851
28	$30,964	$14,501	$45,466	$8,993,349
29	$30,915	$14,551	$45,466	$8,978,798
30	$30,865	$14,601	$45,466	$8,964,197
31	$30,814	$14,651	$45,466	$8,949,546
32	$30,764	$14,702	$45,466	$8,934,844
33	$30,714	$14,752	$45,466	$8,920,092
34	$30,663	$14,803	$45,466	$8,905,289
35	$30,612	$14,854	$45,466	$8,890,435
36	$30,561	$14,905	$45,466	$8,875,531

第3年供款共

$545,589

第3年利息

$370,062

第3年共還本金

$175,527

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$30,510	$14,956	$45,466	$8,860,574
38	$30,458	$15,008	$45,466	$8,845,567
39	$30,407	$15,059	$45,466	$8,830,508
40	$30,355	$15,111	$45,466	$8,815,397
41	$30,303	$15,163	$45,466	$8,800,234
42	$30,251	$15,215	$45,466	$8,785,019
43	$30,199	$15,267	$45,466	$8,769,752
44	$30,146	$15,320	$45,466	$8,754,432
45	$30,093	$15,372	$45,466	$8,739,060
46	$30,041	$15,425	$45,466	$8,723,635
47	$29,987	$15,478	$45,466	$8,708,157
48	$29,934	$15,531	$45,466	$8,692,625

第4年供款共

$545,589

第4年利息

$362,683

第4年共還本金

$182,905

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$29,881	$15,585	$45,466	$8,677,040
50	$29,827	$15,638	$45,466	$8,661,402
51	$29,774	$15,692	$45,466	$8,645,710
52	$29,720	$15,746	$45,466	$8,629,964
53	$29,665	$15,800	$45,466	$8,614,163
54	$29,611	$15,855	$45,466	$8,598,309
55	$29,557	$15,909	$45,466	$8,582,400
56	$29,502	$15,964	$45,466	$8,566,436
57	$29,447	$16,019	$45,466	$8,550,417
58	$29,392	$16,074	$45,466	$8,534,344
59	$29,337	$16,129	$45,466	$8,518,215
60	$29,281	$16,184	$45,466	$8,502,031

第5年供款共

$545,589

第5年利息

$354,994

第5年共還本金

$190,595

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$29,226	$16,240	$45,466	$8,485,791
62	$29,170	$16,296	$45,466	$8,469,495
63	$29,114	$16,352	$45,466	$8,453,143
64	$29,058	$16,408	$45,466	$8,436,735
65	$29,001	$16,464	$45,466	$8,420,270
66	$28,945	$16,521	$45,466	$8,403,749
67	$28,888	$16,578	$45,466	$8,387,171
68	$28,831	$16,635	$45,466	$8,370,537
69	$28,774	$16,692	$45,466	$8,353,845
70	$28,716	$16,749	$45,466	$8,337,095
71	$28,659	$16,807	$45,466	$8,320,288
72	$28,601	$16,865	$45,466	$8,303,424

第6年供款共

$545,589

第6年利息

$346,982

第6年共還本金

$198,607

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$28,543	$16,923	$45,466	$8,286,501
74	$28,485	$16,981	$45,466	$8,269,520
75	$28,426	$17,039	$45,466	$8,252,481
76	$28,368	$17,098	$45,466	$8,235,383
77	$28,309	$17,157	$45,466	$8,218,226
78	$28,250	$17,216	$45,466	$8,201,011
79	$28,191	$17,275	$45,466	$8,183,736
80	$28,132	$17,334	$45,466	$8,166,402
81	$28,072	$17,394	$45,466	$8,149,008
82	$28,012	$17,454	$45,466	$8,131,555
83	$27,952	$17,514	$45,466	$8,114,041
84	$27,892	$17,574	$45,466	$8,096,467

第7年供款共

$545,589

第7年利息

$338,633

第7年共還本金

$206,956

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$27,832	$17,634	$45,466	$8,078,833
86	$27,771	$17,695	$45,466	$8,061,138
87	$27,710	$17,756	$45,466	$8,043,383
88	$27,649	$17,817	$45,466	$8,025,566
89	$27,588	$17,878	$45,466	$8,007,688
90	$27,526	$17,939	$45,466	$7,989,749
91	$27,465	$18,001	$45,466	$7,971,748
92	$27,403	$18,063	$45,466	$7,953,685
93	$27,341	$18,125	$45,466	$7,935,560
94	$27,278	$18,187	$45,466	$7,917,373
95	$27,216	$18,250	$45,466	$7,899,123
96	$27,153	$18,312	$45,466	$7,880,811

第8年供款共

$545,589

第8年利息

$329,932

第8年共還本金

$215,656

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$27,090	$18,375	$45,466	$7,862,436
98	$27,027	$18,439	$45,466	$7,843,997
99	$26,964	$18,502	$45,466	$7,825,495
100	$26,900	$18,566	$45,466	$7,806,929
101	$26,836	$18,629	$45,466	$7,788,300
102	$26,772	$18,693	$45,466	$7,769,606
103	$26,708	$18,758	$45,466	$7,750,849
104	$26,644	$18,822	$45,466	$7,732,027
105	$26,579	$18,887	$45,466	$7,713,140
106	$26,514	$18,952	$45,466	$7,694,188
107	$26,449	$19,017	$45,466	$7,675,171
108	$26,383	$19,082	$45,466	$7,656,089

第9年供款共

$545,589

第9年利息

$320,866

第9年共還本金

$224,722

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$26,318	$19,148	$45,466	$7,636,941
110	$26,252	$19,214	$45,466	$7,617,727
111	$26,186	$19,280	$45,466	$7,598,447
112	$26,120	$19,346	$45,466	$7,579,101
113	$26,053	$19,413	$45,466	$7,559,689
114	$25,986	$19,479	$45,466	$7,540,209
115	$25,919	$19,546	$45,466	$7,520,663
116	$25,852	$19,613	$45,466	$7,501,049
117	$25,785	$19,681	$45,466	$7,481,369
118	$25,717	$19,749	$45,466	$7,461,620
119	$25,649	$19,816	$45,466	$7,441,804
120	$25,581	$19,885	$45,466	$7,421,919

第10年供款共

$545,589

第10年利息

$311,419

第10年共還本金

$234,169

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$25,513	$19,953	$45,466	$7,401,966
122	$25,444	$20,021	$45,466	$7,381,945
123	$25,375	$20,090	$45,466	$7,361,855
124	$25,306	$20,159	$45,466	$7,341,695
125	$25,237	$20,229	$45,466	$7,321,467
126	$25,168	$20,298	$45,466	$7,301,168
127	$25,098	$20,368	$45,466	$7,280,800
128	$25,028	$20,438	$45,466	$7,260,362
129	$24,957	$20,508	$45,466	$7,239,854
130	$24,887	$20,579	$45,466	$7,219,275
131	$24,816	$20,649	$45,466	$7,198,626
132	$24,745	$20,720	$45,466	$7,177,906

第11年供款共

$545,589

第11年利息

$301,575

第11年共還本金

$244,014

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$24,674	$20,792	$45,466	$7,157,114
134	$24,603	$20,863	$45,466	$7,136,251
135	$24,531	$20,935	$45,466	$7,115,316
136	$24,459	$21,007	$45,466	$7,094,309
137	$24,387	$21,079	$45,466	$7,073,230
138	$24,314	$21,152	$45,466	$7,052,078
139	$24,242	$21,224	$45,466	$7,030,854
140	$24,169	$21,297	$45,466	$7,009,557
141	$24,095	$21,370	$45,466	$6,988,187
142	$24,022	$21,444	$45,466	$6,966,743
143	$23,948	$21,518	$45,466	$6,945,225
144	$23,874	$21,592	$45,466	$6,923,634

第12年供款共

$545,589

第12年利息

$291,317

第12年共還本金

$254,272

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$23,800	$21,666	$45,466	$6,901,968
146	$23,726	$21,740	$45,466	$6,880,228
147	$23,651	$21,815	$45,466	$6,858,413
148	$23,576	$21,890	$45,466	$6,836,523
149	$23,501	$21,965	$45,466	$6,814,558
150	$23,425	$22,041	$45,466	$6,792,517
151	$23,349	$22,116	$45,466	$6,770,401
152	$23,273	$22,192	$45,466	$6,748,208
153	$23,197	$22,269	$45,466	$6,725,939
154	$23,120	$22,345	$45,466	$6,703,594
155	$23,044	$22,422	$45,466	$6,681,172
156	$22,967	$22,499	$45,466	$6,658,673

第13年供款共

$545,589

第13年利息

$280,628

第13年共還本金

$264,961

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$22,889	$22,577	$45,466	$6,636,096
158	$22,812	$22,654	$45,466	$6,613,442
159	$22,734	$22,732	$45,466	$6,590,710
160	$22,656	$22,810	$45,466	$6,567,900
161	$22,577	$22,889	$45,466	$6,545,011
162	$22,498	$22,967	$45,466	$6,522,044
163	$22,420	$23,046	$45,466	$6,498,998
164	$22,340	$23,125	$45,466	$6,475,872
165	$22,261	$23,205	$45,466	$6,452,668
166	$22,181	$23,285	$45,466	$6,429,383
167	$22,101	$23,365	$45,466	$6,406,018
168	$22,021	$23,445	$45,466	$6,382,573

第14年供款共

$545,589

第14年利息

$269,489

第14年共還本金

$276,100

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$21,940	$23,526	$45,466	$6,359,047
170	$21,859	$23,607	$45,466	$6,335,441
171	$21,778	$23,688	$45,466	$6,311,753
172	$21,697	$23,769	$45,466	$6,287,984
173	$21,615	$23,851	$45,466	$6,264,133
174	$21,533	$23,933	$45,466	$6,240,201
175	$21,451	$24,015	$45,466	$6,216,186
176	$21,368	$24,098	$45,466	$6,192,088
177	$21,285	$24,180	$45,466	$6,167,908
178	$21,202	$24,264	$45,466	$6,143,644
179	$21,119	$24,347	$45,466	$6,119,297
180	$21,035	$24,431	$45,466	$6,094,866

第15年供款共

$545,589

第15年利息

$257,882

第15年共還本金

$287,707

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$20,951	$24,515	$45,466	$6,070,352
182	$20,867	$24,599	$45,466	$6,045,753
183	$20,782	$24,683	$45,466	$6,021,070
184	$20,697	$24,768	$45,466	$5,996,301
185	$20,612	$24,853	$45,466	$5,971,448
186	$20,527	$24,939	$45,466	$5,946,509
187	$20,441	$25,025	$45,466	$5,921,484
188	$20,355	$25,111	$45,466	$5,896,374
189	$20,269	$25,197	$45,466	$5,871,177
190	$20,182	$25,284	$45,466	$5,845,893
191	$20,095	$25,370	$45,466	$5,820,523
192	$20,008	$25,458	$45,466	$5,795,065

第16年供款共

$545,589

第16年利息

$245,787

第16年共還本金

$299,801

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$19,921	$25,545	$45,466	$5,769,520
194	$19,833	$25,633	$45,466	$5,743,887
195	$19,745	$25,721	$45,466	$5,718,166
196	$19,656	$25,810	$45,466	$5,692,356
197	$19,567	$25,898	$45,466	$5,666,458
198	$19,478	$25,987	$45,466	$5,640,471
199	$19,389	$26,077	$45,466	$5,614,394
200	$19,299	$26,166	$45,466	$5,588,228
201	$19,210	$26,256	$45,466	$5,561,972
202	$19,119	$26,346	$45,466	$5,535,625
203	$19,029	$26,437	$45,466	$5,509,188
204	$18,938	$26,528	$45,466	$5,482,660

第17年供款共

$545,589

第17年利息

$233,184

第17年共還本金

$312,405

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$18,847	$26,619	$45,466	$5,456,041
206	$18,755	$26,711	$45,466	$5,429,331
207	$18,663	$26,802	$45,466	$5,402,528
208	$18,571	$26,895	$45,466	$5,375,634
209	$18,479	$26,987	$45,466	$5,348,647
210	$18,386	$27,080	$45,466	$5,321,567
211	$18,293	$27,173	$45,466	$5,294,394
212	$18,199	$27,266	$45,466	$5,267,128
213	$18,106	$27,360	$45,466	$5,239,768
214	$18,012	$27,454	$45,466	$5,212,314
215	$17,917	$27,548	$45,466	$5,184,765
216	$17,823	$27,643	$45,466	$5,157,122

第18年供款共

$545,589

第18年利息

$220,051

第18年共還本金

$325,538

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$17,728	$27,738	$45,466	$5,129,384
218	$17,632	$27,833	$45,466	$5,101,551
219	$17,537	$27,929	$45,466	$5,073,622
220	$17,441	$28,025	$45,466	$5,045,596
221	$17,344	$28,121	$45,466	$5,017,475
222	$17,248	$28,218	$45,466	$4,989,257
223	$17,151	$28,315	$45,466	$4,960,942
224	$17,053	$28,412	$45,466	$4,932,529
225	$16,956	$28,510	$45,466	$4,904,019
226	$16,858	$28,608	$45,466	$4,875,411
227	$16,759	$28,707	$45,466	$4,846,704
228	$16,661	$28,805	$45,466	$4,817,899

第19年供款共

$545,589

第19年利息

$206,366

第19年共還本金

$339,223

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$16,562	$28,904	$45,466	$4,788,995
230	$16,462	$29,004	$45,466	$4,759,991
231	$16,362	$29,103	$45,466	$4,730,888
232	$16,262	$29,203	$45,466	$4,701,685
233	$16,162	$29,304	$45,466	$4,672,381
234	$16,061	$29,404	$45,466	$4,642,977
235	$15,960	$29,505	$45,466	$4,613,471
236	$15,859	$29,607	$45,466	$4,583,864
237	$15,757	$29,709	$45,466	$4,554,156
238	$15,655	$29,811	$45,466	$4,524,345
239	$15,552	$29,913	$45,466	$4,494,431
240	$15,450	$30,016	$45,466	$4,464,415

第20年供款共

$545,589

第20年利息

$192,105

第20年共還本金

$353,484

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$15,346	$30,119	$45,466	$4,434,296
242	$15,243	$30,223	$45,466	$4,404,073
243	$15,139	$30,327	$45,466	$4,373,746
244	$15,035	$30,431	$45,466	$4,343,315
245	$14,930	$30,536	$45,466	$4,312,780
246	$14,825	$30,641	$45,466	$4,282,139
247	$14,720	$30,746	$45,466	$4,251,393
248	$14,614	$30,852	$45,466	$4,220,542
249	$14,508	$30,958	$45,466	$4,189,584
250	$14,402	$31,064	$45,466	$4,158,520
251	$14,295	$31,171	$45,466	$4,127,349
252	$14,188	$31,278	$45,466	$4,096,071

第21年供款共

$545,589

第21年利息

$177,245

第21年共還本金

$368,344

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$14,080	$31,385	$45,466	$4,064,686
254	$13,972	$31,493	$45,466	$4,033,193
255	$13,864	$31,602	$45,466	$4,001,591
256	$13,755	$31,710	$45,466	$3,969,881
257	$13,646	$31,819	$45,466	$3,938,061
258	$13,537	$31,929	$45,466	$3,906,133
259	$13,427	$32,038	$45,466	$3,874,094
260	$13,317	$32,149	$45,466	$3,841,946
261	$13,207	$32,259	$45,466	$3,809,687
262	$13,096	$32,370	$45,466	$3,777,317
263	$12,985	$32,481	$45,466	$3,744,836
264	$12,873	$32,593	$45,466	$3,712,243

第22年供款共

$545,589

第22年利息

$161,760

第22年共還本金

$383,829

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$12,761	$32,705	$45,466	$3,679,538
266	$12,648	$32,817	$45,466	$3,646,721
267	$12,536	$32,930	$45,466	$3,613,791
268	$12,422	$33,043	$45,466	$3,580,747
269	$12,309	$33,157	$45,466	$3,547,590
270	$12,195	$33,271	$45,466	$3,514,319
271	$12,080	$33,385	$45,466	$3,480,934
272	$11,966	$33,500	$45,466	$3,447,434
273	$11,851	$33,615	$45,466	$3,413,819
274	$11,735	$33,731	$45,466	$3,380,088
275	$11,619	$33,847	$45,466	$3,346,242
276	$11,503	$33,963	$45,466	$3,312,279

第23年供款共

$545,589

第23年利息

$145,624

第23年共還本金

$399,964

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$11,386	$34,080	$45,466	$3,278,199
278	$11,269	$34,197	$45,466	$3,244,002
279	$11,151	$34,314	$45,466	$3,209,687
280	$11,033	$34,432	$45,466	$3,175,255
281	$10,915	$34,551	$45,466	$3,140,704
282	$10,796	$34,670	$45,466	$3,106,035
283	$10,677	$34,789	$45,466	$3,071,246
284	$10,557	$34,908	$45,466	$3,036,338
285	$10,437	$35,028	$45,466	$3,001,309
286	$10,317	$35,149	$45,466	$2,966,161
287	$10,196	$35,270	$45,466	$2,930,891
288	$10,075	$35,391	$45,466	$2,895,500

第24年供款共

$545,589

第24年利息

$128,810

第24年共還本金

$416,778

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$9,953	$35,512	$45,466	$2,859,988
290	$9,831	$35,635	$45,466	$2,824,353
291	$9,709	$35,757	$45,466	$2,788,596
292	$9,586	$35,880	$45,466	$2,752,716
293	$9,462	$36,003	$45,466	$2,716,713
294	$9,339	$36,127	$45,466	$2,680,586
295	$9,215	$36,251	$45,466	$2,644,335
296	$9,090	$36,376	$45,466	$2,607,959
297	$8,965	$36,501	$45,466	$2,571,458
298	$8,839	$36,626	$45,466	$2,534,832
299	$8,713	$36,752	$45,466	$2,498,079
300	$8,587	$36,879	$45,466	$2,461,201

第25年供款共

$545,589

第25年利息

$111,289

第25年共還本金

$434,299

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$8,460	$37,005	$45,466	$2,424,196
302	$8,333	$37,133	$45,466	$2,387,063
303	$8,206	$37,260	$45,466	$2,349,803
304	$8,077	$37,388	$45,466	$2,312,415
305	$7,949	$37,517	$45,466	$2,274,898
306	$7,820	$37,646	$45,466	$2,237,252
307	$7,691	$37,775	$45,466	$2,199,477
308	$7,561	$37,905	$45,466	$2,161,572
309	$7,430	$38,035	$45,466	$2,123,536
310	$7,300	$38,166	$45,466	$2,085,370
311	$7,168	$38,297	$45,466	$2,047,073
312	$7,037	$38,429	$45,466	$2,008,644

第26年供款共

$545,589

第26年利息

$93,032

第26年共還本金

$452,557

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$6,905	$38,561	$45,466	$1,970,083
314	$6,772	$38,694	$45,466	$1,931,390
315	$6,639	$38,827	$45,466	$1,892,563
316	$6,506	$38,960	$45,466	$1,853,603
317	$6,372	$39,094	$45,466	$1,814,509
318	$6,237	$39,228	$45,466	$1,775,281
319	$6,103	$39,363	$45,466	$1,735,917
320	$5,967	$39,499	$45,466	$1,696,419
321	$5,831	$39,634	$45,466	$1,656,785
322	$5,695	$39,771	$45,466	$1,617,014
323	$5,558	$39,907	$45,466	$1,577,107
324	$5,421	$40,044	$45,466	$1,537,062

第27年供款共

$545,589

第27年利息

$74,007

第27年共還本金

$471,582

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$5,284	$40,182	$45,466	$1,496,880
326	$5,146	$40,320	$45,466	$1,456,560
327	$5,007	$40,459	$45,466	$1,416,101
328	$4,868	$40,598	$45,466	$1,375,504
329	$4,728	$40,737	$45,466	$1,334,766
330	$4,588	$40,877	$45,466	$1,293,889
331	$4,448	$41,018	$45,466	$1,252,871
332	$4,307	$41,159	$45,466	$1,211,712
333	$4,165	$41,300	$45,466	$1,170,411
334	$4,023	$41,442	$45,466	$1,128,969
335	$3,881	$41,585	$45,466	$1,087,384
336	$3,738	$41,728	$45,466	$1,045,656

第28年供款共

$545,589

第28年利息

$54,182

第28年共還本金

$491,406

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$3,594	$41,871	$45,466	$1,003,785
338	$3,451	$42,015	$45,466	$961,769
339	$3,306	$42,160	$45,466	$919,610
340	$3,161	$42,305	$45,466	$877,305
341	$3,016	$42,450	$45,466	$834,855
342	$2,870	$42,596	$45,466	$792,259
343	$2,723	$42,742	$45,466	$749,517
344	$2,576	$42,889	$45,466	$706,628
345	$2,429	$43,037	$45,466	$663,591
346	$2,281	$43,185	$45,466	$620,406
347	$2,133	$43,333	$45,466	$577,073
348	$1,984	$43,482	$45,466	$533,591

第29年供款共

$545,589

第29年利息

$33,524

第29年共還本金

$512,065

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$1,834	$43,632	$45,466	$489,960
350	$1,684	$43,781	$45,466	$446,178
351	$1,534	$43,932	$45,466	$402,246
352	$1,383	$44,083	$45,466	$358,163
353	$1,231	$44,235	$45,466	$313,929
354	$1,079	$44,387	$45,466	$269,542
355	$927	$44,539	$45,466	$225,003
356	$773	$44,692	$45,466	$180,311
357	$620	$44,846	$45,466	$135,465
358	$466	$45,000	$45,466	$90,465
359	$311	$45,155	$45,466	$45,310
360	$156	$45,310	$45,466	$0

第30年供款共

$545,589

第30年利息

$11,997

第30年共還本金

$533,591

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$19,248,663

免责声明

笋盘推介

按揭保险费
info