楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$101,588

借款月供 $492 , 共加借HK$101,588

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$19,331,588

每月供款
$45,662

首期

$2,330,000

总贷款额

$9,421,588

總利息

$7,016,625

印花税

$436,875

其他

$126,500

置业成本总预算

HK$2,893,375

$91,323

置业成本总预算

HK$2,893,375

首期

$2,330,000
印花税

$436,875
- AVD
  
  $436,875
律师费

$ 10,000
代理佣金

$116,500
按揭保险费

$101,588

$91,323

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

马鞍山雅涛居第02座

thumb_up

幽美海景, 企理装修

实

779 呎

@14,763

建

1,053 呎

@10,921

local_fire_department 至HIT

售$1,150 万

实

779 呎

@14,763

建

1,053 呎

@10,921

售$1,150 万

local_fire_department 至HIT

清水湾茅莆3号

thumb_up

茅莆

实

1,340 呎

@8,433

建

1,340 呎

@8,433

售$1,130 万

实

1,340 呎

@8,433

建

1,340 呎

@8,433

售$1,130 万

西贡西贡市

thumb_up

小全幢村屋特高楼底

建

1,200 呎

@9,917

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买 pets 爱竉必选

售$1,190 万

建

1,200 呎

@9,917

售$1,190 万

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买 pets 爱竉必选

大埔朗涛靓靓园景,罕有2房2厕(1套) 梗厨,半新楼,即买即住,欢迎参观车位另议

thumb_up

朗涛****靓靓园景,罕有2房2厕(1套) 梗厨,半新楼,即买即住,欢迎参观****车位另议

实

773 呎

@14,230

local_fire_department 至HIT real_estate_agent 罕有放盘 verified 首置必买 pets 爱竉必选

售$1,100 万

实

773 呎

@14,230

售$1,100 万

local_fire_department 至HIT real_estate_agent 罕有放盘 verified 首置必买 pets 爱竉必选

沙田华翠园

thumb_up

低密度 [新鸿基] 豪宅 [实用] 开扬3房(1套房).

实

882 呎

@13,492

建

1,052 呎

@11,312

local_fire_department 至HIT vpn_key 有匙即睇 flight_takeoff 移民急让 pets 爱竉必选

售$1,190 万

实

882 呎

@13,492

建

1,052 呎

@11,312

售$1,190 万

local_fire_department 至HIT vpn_key 有匙即睇 flight_takeoff 移民急让 pets 爱竉必选

西贡西沙路村屋

thumb_up

西沙路村屋

建

1,400 呎

@8,929

pets 爱竉必选

售$1,250 万

建

1,400 呎

@8,929

售$1,250 万

pets 爱竉必选

马鞍山岚岸第03座

thumb_up

马鞍山岚岸罕有西南海景

实

831 呎

@13,237

建

1,113 呎

@9,883

hotel_class 楼王

售$1,100 万

实

831 呎

@13,237

建

1,113 呎

@9,883

售$1,100 万

hotel_class 楼王

清水湾 Clear Water Bay

thumb_up

Clear Water Bay

建

1,400 呎

@8,929

local_fire_department 至HIT

售$1,250 万

建

1,400 呎

@8,929

售$1,250 万

local_fire_department 至HIT

西贡早禾坑村(早禾美居）

thumb_up

**超笋~上覆式连天台近村口**望海景

建

1,400 呎

@8,571

local_offer 低水笋价

售$1,200 万

建

1,400 呎

@8,571

售$1,200 万

local_offer 低水笋价

马鞍山雅典居第10座

thumb_up

高层靓海靓装修 3房套好风水

实

727 呎

@14,856

建

901 呎

@11,987

local_fire_department 至HIT

售$1,080 万

实

727 呎

@14,856

建

901 呎

@11,987

售$1,080 万

local_fire_department 至HIT

沙田聚龙居

thumb_up

聚龙居大3房套连车位**最平呢间**睇到楼

实

942 呎

@11,677

建

1,207 呎

@9,114

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价 verified 首置必买

售$1,100 万

实

942 呎

@11,677

建

1,207 呎

@9,114

售$1,100 万

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价 verified 首置必买

沙田名城第03期盛世

thumb_up

^名城3期^ 极高层 ^ 邻近围方, 预约参观!

实

688 呎

@15,698

建

912 呎

@11,842

local_fire_department 至HIT

售$1,080 万

实

688 呎

@15,698

建

912 呎

@11,842

售$1,080 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$56,388	$43,329	$35,507	$30,304
1.500	$58,484	$45,463	$37,680	$32,516
2.000	$60,629	$47,662	$39,934	$34,824
2.500	$62,822	$49,925	$42,267	$37,227
3.000	$65,064	$52,252	$44,678	$39,722
3.500	$67,353	$54,641	$47,167	$42,307
4.000	$69,690	$57,093	$49,731	$44,980
4.125	$70,282	$57,715	$50,383	$45,662
4.500	$72,075	$59,606	$52,368	$47,738
5.000	$74,505	$62,178	$55,078	$50,577
5.500	$76,982	$64,810	$57,857	$53,495
6.000	$79,505	$67,499	$60,703	$56,487

每月供款$45,662

年期

30年

贷款金额

$9,421,588

總利息

$7,016,625

总贷款连利息

$16,438,213

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$32,387	$13,275	$45,662	$9,408,313
2	$32,341	$13,321	$45,662	$9,394,992
3	$32,295	$13,366	$45,662	$9,381,626
4	$32,249	$13,412	$45,662	$9,368,214
5	$32,203	$13,458	$45,662	$9,354,755
6	$32,157	$13,505	$45,662	$9,341,250
7	$32,111	$13,551	$45,662	$9,327,699
8	$32,064	$13,598	$45,662	$9,314,102
9	$32,017	$13,644	$45,662	$9,300,457
10	$31,970	$13,691	$45,662	$9,286,766
11	$31,923	$13,738	$45,662	$9,273,027
12	$31,876	$13,786	$45,662	$9,259,242

第1年供款共

$547,940

第1年利息

$385,594

第1年共還本金

$162,346

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$31,829	$13,833	$45,662	$9,245,408
14	$31,781	$13,881	$45,662	$9,231,528
15	$31,733	$13,928	$45,662	$9,217,600
16	$31,685	$13,976	$45,662	$9,203,623
17	$31,637	$14,024	$45,662	$9,189,599
18	$31,589	$14,072	$45,662	$9,175,527
19	$31,541	$14,121	$45,662	$9,161,406
20	$31,492	$14,169	$45,662	$9,147,236
21	$31,444	$14,218	$45,662	$9,133,018
22	$31,395	$14,267	$45,662	$9,118,751
23	$31,346	$14,316	$45,662	$9,104,435
24	$31,296	$14,365	$45,662	$9,090,070

第2年供款共

$547,940

第2年利息

$378,769

第2年共還本金

$169,171

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$31,247	$14,415	$45,662	$9,075,656
26	$31,198	$14,464	$45,662	$9,061,192
27	$31,148	$14,514	$45,662	$9,046,678
28	$31,098	$14,564	$45,662	$9,032,114
29	$31,048	$14,614	$45,662	$9,017,500
30	$30,998	$14,664	$45,662	$9,002,836
31	$30,947	$14,714	$45,662	$8,988,122
32	$30,897	$14,765	$45,662	$8,973,357
33	$30,846	$14,816	$45,662	$8,958,541
34	$30,795	$14,867	$45,662	$8,943,674
35	$30,744	$14,918	$45,662	$8,928,756
36	$30,693	$14,969	$45,662	$8,913,787

第3年供款共

$547,940

第3年利息

$371,657

第3年共還本金

$176,283

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$30,641	$15,021	$45,662	$8,898,767
38	$30,590	$15,072	$45,662	$8,883,694
39	$30,538	$15,124	$45,662	$8,868,570
40	$30,486	$15,176	$45,662	$8,853,394
41	$30,434	$15,228	$45,662	$8,838,166
42	$30,381	$15,281	$45,662	$8,822,886
43	$30,329	$15,333	$45,662	$8,807,553
44	$30,276	$15,386	$45,662	$8,792,167
45	$30,223	$15,439	$45,662	$8,776,728
46	$30,170	$15,492	$45,662	$8,761,237
47	$30,117	$15,545	$45,662	$8,745,692
48	$30,063	$15,598	$45,662	$8,730,093

第4年供款共

$547,940

第4年利息

$364,247

第4年共還本金

$183,694

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$30,010	$15,652	$45,662	$8,714,441
50	$29,956	$15,706	$45,662	$8,698,736
51	$29,902	$15,760	$45,662	$8,682,976
52	$29,848	$15,814	$45,662	$8,667,162
53	$29,793	$15,868	$45,662	$8,651,293
54	$29,739	$15,923	$45,662	$8,635,371
55	$29,684	$15,978	$45,662	$8,619,393
56	$29,629	$16,033	$45,662	$8,603,360
57	$29,574	$16,088	$45,662	$8,587,273
58	$29,519	$16,143	$45,662	$8,571,130
59	$29,463	$16,198	$45,662	$8,554,931
60	$29,408	$16,254	$45,662	$8,538,677

第5年供款共

$547,940

第5年利息

$356,524

第5年共還本金

$191,416

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$29,352	$16,310	$45,662	$8,522,367
62	$29,296	$16,366	$45,662	$8,506,001
63	$29,239	$16,422	$45,662	$8,489,579
64	$29,183	$16,479	$45,662	$8,473,100
65	$29,126	$16,535	$45,662	$8,456,565
66	$29,069	$16,592	$45,662	$8,439,972
67	$29,012	$16,649	$45,662	$8,423,323
68	$28,955	$16,707	$45,662	$8,406,617
69	$28,898	$16,764	$45,662	$8,389,853
70	$28,840	$16,822	$45,662	$8,373,031
71	$28,782	$16,879	$45,662	$8,356,152
72	$28,724	$16,937	$45,662	$8,339,214

第6年供款共

$547,940

第6年利息

$348,477

第6年共還本金

$199,463

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$28,666	$16,996	$45,662	$8,322,219
74	$28,608	$17,054	$45,662	$8,305,164
75	$28,549	$17,113	$45,662	$8,288,052
76	$28,490	$17,172	$45,662	$8,270,880
77	$28,431	$17,231	$45,662	$8,253,650
78	$28,372	$17,290	$45,662	$8,236,360
79	$28,312	$17,349	$45,662	$8,219,011
80	$28,253	$17,409	$45,662	$8,201,602
81	$28,193	$17,469	$45,662	$8,184,133
82	$28,133	$17,529	$45,662	$8,166,604
83	$28,073	$17,589	$45,662	$8,149,015
84	$28,012	$17,649	$45,662	$8,131,366

第7年供款共

$547,940

第7年利息

$340,092

第7年共還本金

$207,848

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$27,952	$17,710	$45,662	$8,113,656
86	$27,891	$17,771	$45,662	$8,095,885
87	$27,830	$17,832	$45,662	$8,078,053
88	$27,768	$17,893	$45,662	$8,060,159
89	$27,707	$17,955	$45,662	$8,042,204
90	$27,645	$18,017	$45,662	$8,024,188
91	$27,583	$18,079	$45,662	$8,006,109
92	$27,521	$18,141	$45,662	$7,987,969
93	$27,459	$18,203	$45,662	$7,969,765
94	$27,396	$18,266	$45,662	$7,951,500
95	$27,333	$18,328	$45,662	$7,933,171
96	$27,270	$18,391	$45,662	$7,914,780

第8年供款共

$547,940

第8年利息

$331,354

第8年共還本金

$216,586

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$27,207	$18,455	$45,662	$7,896,325
98	$27,144	$18,518	$45,662	$7,877,807
99	$27,080	$18,582	$45,662	$7,859,225
100	$27,016	$18,646	$45,662	$7,840,580
101	$26,952	$18,710	$45,662	$7,821,870
102	$26,888	$18,774	$45,662	$7,803,096
103	$26,823	$18,839	$45,662	$7,784,258
104	$26,758	$18,903	$45,662	$7,765,354
105	$26,693	$18,968	$45,662	$7,746,386
106	$26,628	$19,033	$45,662	$7,727,352
107	$26,563	$19,099	$45,662	$7,708,254
108	$26,497	$19,165	$45,662	$7,689,089

第9年供款共

$547,940

第9年利息

$322,249

第9年共還本金

$225,691

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$26,431	$19,230	$45,662	$7,669,859
110	$26,365	$19,297	$45,662	$7,650,562
111	$26,299	$19,363	$45,662	$7,631,199
112	$26,232	$19,429	$45,662	$7,611,770
113	$26,165	$19,496	$45,662	$7,592,273
114	$26,098	$19,563	$45,662	$7,572,710
115	$26,031	$19,631	$45,662	$7,553,080
116	$25,964	$19,698	$45,662	$7,533,382
117	$25,896	$19,766	$45,662	$7,513,616
118	$25,828	$19,834	$45,662	$7,493,782
119	$25,760	$19,902	$45,662	$7,473,880
120	$25,691	$19,970	$45,662	$7,453,910

第10年供款共

$547,940

第10年利息

$312,762

第10年共還本金

$235,179

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$25,623	$20,039	$45,662	$7,433,871
122	$25,554	$20,108	$45,662	$7,413,764
123	$25,485	$20,177	$45,662	$7,393,587
124	$25,415	$20,246	$45,662	$7,373,340
125	$25,346	$20,316	$45,662	$7,353,025
126	$25,276	$20,386	$45,662	$7,332,639
127	$25,206	$20,456	$45,662	$7,312,183
128	$25,136	$20,526	$45,662	$7,291,657
129	$25,065	$20,597	$45,662	$7,271,060
130	$24,994	$20,667	$45,662	$7,250,393
131	$24,923	$20,738	$45,662	$7,229,655
132	$24,852	$20,810	$45,662	$7,208,845

第11年供款共

$547,940

第11年利息

$302,875

第11年共還本金

$245,065

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$24,780	$20,881	$45,662	$7,187,963
134	$24,709	$20,953	$45,662	$7,167,010
135	$24,637	$21,025	$45,662	$7,145,985
136	$24,564	$21,097	$45,662	$7,124,888
137	$24,492	$21,170	$45,662	$7,103,718
138	$24,419	$21,243	$45,662	$7,082,475
139	$24,346	$21,316	$45,662	$7,061,160
140	$24,273	$21,389	$45,662	$7,039,771
141	$24,199	$21,462	$45,662	$7,018,308
142	$24,125	$21,536	$45,662	$6,996,772
143	$24,051	$21,610	$45,662	$6,975,162
144	$23,977	$21,685	$45,662	$6,953,477

第12年供款共

$547,940

第12年利息

$292,573

第12年共還本金

$255,368

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$23,903	$21,759	$45,662	$6,931,718
146	$23,828	$21,834	$45,662	$6,909,884
147	$23,753	$21,909	$45,662	$6,887,975
148	$23,677	$21,984	$45,662	$6,865,991
149	$23,602	$22,060	$45,662	$6,843,931
150	$23,526	$22,136	$45,662	$6,821,795
151	$23,450	$22,212	$45,662	$6,799,583
152	$23,374	$22,288	$45,662	$6,777,295
153	$23,297	$22,365	$45,662	$6,754,931
154	$23,220	$22,442	$45,662	$6,732,489
155	$23,143	$22,519	$45,662	$6,709,970
156	$23,066	$22,596	$45,662	$6,687,374

第13年供款共

$547,940

第13年利息

$281,837

第13年共還本金

$266,103

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$22,988	$22,674	$45,662	$6,664,700
158	$22,910	$22,752	$45,662	$6,641,948
159	$22,832	$22,830	$45,662	$6,619,118
160	$22,753	$22,908	$45,662	$6,596,210
161	$22,674	$22,987	$45,662	$6,573,223
162	$22,595	$23,066	$45,662	$6,550,156
163	$22,516	$23,146	$45,662	$6,527,011
164	$22,437	$23,225	$45,662	$6,503,786
165	$22,357	$23,305	$45,662	$6,480,481
166	$22,277	$23,385	$45,662	$6,457,096
167	$22,196	$23,465	$45,662	$6,433,630
168	$22,116	$23,546	$45,662	$6,410,084

第14年供款共

$547,940

第14年利息

$270,651

第14年共還本金

$277,290

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$22,035	$23,627	$45,662	$6,386,457
170	$21,953	$23,708	$45,662	$6,362,749
171	$21,872	$23,790	$45,662	$6,338,959
172	$21,790	$23,872	$45,662	$6,315,088
173	$21,708	$23,954	$45,662	$6,291,134
174	$21,626	$24,036	$45,662	$6,267,098
175	$21,543	$24,119	$45,662	$6,242,980
176	$21,460	$24,201	$45,662	$6,218,778
177	$21,377	$24,285	$45,662	$6,194,493
178	$21,294	$24,368	$45,662	$6,170,125
179	$21,210	$24,452	$45,662	$6,145,673
180	$21,126	$24,536	$45,662	$6,121,137

第15年供款共

$547,940

第15年利息

$258,994

第15年共還本金

$288,947

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$21,041	$24,620	$45,662	$6,096,517
182	$20,957	$24,705	$45,662	$6,071,812
183	$20,872	$24,790	$45,662	$6,047,022
184	$20,787	$24,875	$45,662	$6,022,147
185	$20,701	$24,961	$45,662	$5,997,187
186	$20,615	$25,046	$45,662	$5,972,140
187	$20,529	$25,132	$45,662	$5,947,008
188	$20,443	$25,219	$45,662	$5,921,789
189	$20,356	$25,306	$45,662	$5,896,484
190	$20,269	$25,393	$45,662	$5,871,091
191	$20,182	$25,480	$45,662	$5,845,611
192	$20,094	$25,567	$45,662	$5,820,044

第16年供款共

$547,940

第16年利息

$246,847

第16年共還本金

$301,094

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$20,006	$25,655	$45,662	$5,794,388
194	$19,918	$25,743	$45,662	$5,768,645
195	$19,830	$25,832	$45,662	$5,742,813
196	$19,741	$25,921	$45,662	$5,716,892
197	$19,652	$26,010	$45,662	$5,690,882
198	$19,562	$26,099	$45,662	$5,664,783
199	$19,473	$26,189	$45,662	$5,638,594
200	$19,383	$26,279	$45,662	$5,612,315
201	$19,292	$26,369	$45,662	$5,585,946
202	$19,202	$26,460	$45,662	$5,559,486
203	$19,111	$26,551	$45,662	$5,532,935
204	$19,019	$26,642	$45,662	$5,506,292

第17年供款共

$547,940

第17年利息

$234,189

第17年共還本金

$313,751

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$18,928	$26,734	$45,662	$5,479,559
206	$18,836	$26,826	$45,662	$5,452,733
207	$18,744	$26,918	$45,662	$5,425,815
208	$18,651	$27,010	$45,662	$5,398,804
209	$18,558	$27,103	$45,662	$5,371,701
210	$18,465	$27,196	$45,662	$5,344,505
211	$18,372	$27,290	$45,662	$5,317,215
212	$18,278	$27,384	$45,662	$5,289,831
213	$18,184	$27,478	$45,662	$5,262,353
214	$18,089	$27,572	$45,662	$5,234,781
215	$17,995	$27,667	$45,662	$5,207,113
216	$17,899	$27,762	$45,662	$5,179,351

第18年供款共

$547,940

第18年利息

$220,999

第18年共還本金

$326,941

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$17,804	$27,858	$45,662	$5,151,494
218	$17,708	$27,953	$45,662	$5,123,540
219	$17,612	$28,050	$45,662	$5,095,491
220	$17,516	$28,146	$45,662	$5,067,345
221	$17,419	$28,243	$45,662	$5,039,102
222	$17,322	$28,340	$45,662	$5,010,762
223	$17,224	$28,437	$45,662	$4,982,325
224	$17,127	$28,535	$45,662	$4,953,790
225	$17,029	$28,633	$45,662	$4,925,157
226	$16,930	$28,731	$45,662	$4,896,425
227	$16,831	$28,830	$45,662	$4,867,595
228	$16,732	$28,929	$45,662	$4,838,666

第19年供款共

$547,940

第19年利息

$207,255

第19年共還本金

$340,685

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$16,633	$29,029	$45,662	$4,809,637
230	$16,533	$29,129	$45,662	$4,780,509
231	$16,433	$29,229	$45,662	$4,751,280
232	$16,333	$29,329	$45,662	$4,721,951
233	$16,232	$29,430	$45,662	$4,692,521
234	$16,131	$29,531	$45,662	$4,662,989
235	$16,029	$29,633	$45,662	$4,633,357
236	$15,927	$29,735	$45,662	$4,603,622
237	$15,825	$29,837	$45,662	$4,573,786
238	$15,722	$29,939	$45,662	$4,543,846
239	$15,619	$30,042	$45,662	$4,513,804
240	$15,516	$30,145	$45,662	$4,483,658

第20年供款共

$547,940

第20年利息

$192,933

第20年共還本金

$355,007

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$15,413	$30,249	$45,662	$4,453,409
242	$15,309	$30,353	$45,662	$4,423,056
243	$15,204	$30,457	$45,662	$4,392,599
244	$15,100	$30,562	$45,662	$4,362,037
245	$14,995	$30,667	$45,662	$4,331,369
246	$14,889	$30,773	$45,662	$4,300,597
247	$14,783	$30,878	$45,662	$4,269,718
248	$14,677	$30,985	$45,662	$4,238,734
249	$14,571	$31,091	$45,662	$4,207,643
250	$14,464	$31,198	$45,662	$4,176,445
251	$14,357	$31,305	$45,662	$4,145,140
252	$14,249	$31,413	$45,662	$4,113,727

第21年供款共

$547,940

第21年利息

$178,009

第21年共還本金

$369,932

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$14,141	$31,521	$45,662	$4,082,206
254	$14,033	$31,629	$45,662	$4,050,577
255	$13,924	$31,738	$45,662	$4,018,839
256	$13,815	$31,847	$45,662	$3,986,992
257	$13,705	$31,956	$45,662	$3,955,036
258	$13,595	$32,066	$45,662	$3,922,970
259	$13,485	$32,176	$45,662	$3,890,793
260	$13,375	$32,287	$45,662	$3,858,506
261	$13,264	$32,398	$45,662	$3,826,108
262	$13,152	$32,509	$45,662	$3,793,598
263	$13,040	$32,621	$45,662	$3,760,977
264	$12,928	$32,733	$45,662	$3,728,244

第22年供款共

$547,940

第22年利息

$162,457

第22年共還本金

$385,483

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$12,816	$32,846	$45,662	$3,695,398
266	$12,703	$32,959	$45,662	$3,662,439
267	$12,590	$33,072	$45,662	$3,629,367
268	$12,476	$33,186	$45,662	$3,596,181
269	$12,362	$33,300	$45,662	$3,562,882
270	$12,247	$33,414	$45,662	$3,529,467
271	$12,133	$33,529	$45,662	$3,495,938
272	$12,017	$33,644	$45,662	$3,462,294
273	$11,902	$33,760	$45,662	$3,428,534
274	$11,786	$33,876	$45,662	$3,394,658
275	$11,669	$33,993	$45,662	$3,360,665
276	$11,552	$34,109	$45,662	$3,326,556

第23年供款共

$547,940

第23年利息

$146,252

第23年共還本金

$401,688

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$11,435	$34,227	$45,662	$3,292,329
278	$11,317	$34,344	$45,662	$3,257,985
279	$11,199	$34,462	$45,662	$3,223,522
280	$11,081	$34,581	$45,662	$3,188,941
281	$10,962	$34,700	$45,662	$3,154,242
282	$10,843	$34,819	$45,662	$3,119,423
283	$10,723	$34,939	$45,662	$3,084,484
284	$10,603	$35,059	$45,662	$3,049,425
285	$10,482	$35,179	$45,662	$3,014,246
286	$10,361	$35,300	$45,662	$2,978,946
287	$10,240	$35,422	$45,662	$2,943,524
288	$10,118	$35,543	$45,662	$2,907,981

第24年供款共

$547,940

第24年利息

$129,366

第24年共還本金

$418,575

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$9,996	$35,666	$45,662	$2,872,315
290	$9,874	$35,788	$45,662	$2,836,527
291	$9,751	$35,911	$45,662	$2,800,616
292	$9,627	$36,035	$45,662	$2,764,581
293	$9,503	$36,158	$45,662	$2,728,423
294	$9,379	$36,283	$45,662	$2,692,140
295	$9,254	$36,407	$45,662	$2,655,733
296	$9,129	$36,533	$45,662	$2,619,200
297	$9,004	$36,658	$45,662	$2,582,542
298	$8,877	$36,784	$45,662	$2,545,758
299	$8,751	$36,911	$45,662	$2,508,847
300	$8,624	$37,038	$45,662	$2,471,810

第25年供款共

$547,940

第25年利息

$111,769

第25年共還本金

$436,171

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$8,497	$37,165	$45,662	$2,434,645
302	$8,369	$37,293	$45,662	$2,397,352
303	$8,241	$37,421	$45,662	$2,359,931
304	$8,112	$37,549	$45,662	$2,322,382
305	$7,983	$37,679	$45,662	$2,284,703
306	$7,854	$37,808	$45,662	$2,246,895
307	$7,724	$37,938	$45,662	$2,208,957
308	$7,593	$38,068	$45,662	$2,170,889
309	$7,462	$38,199	$45,662	$2,132,690
310	$7,331	$38,331	$45,662	$2,094,359
311	$7,199	$38,462	$45,662	$2,055,897
312	$7,067	$38,595	$45,662	$2,017,302

第26年供款共

$547,940

第26年利息

$93,433

第26年共還本金

$454,507

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$6,934	$38,727	$45,662	$1,978,575
314	$6,801	$38,860	$45,662	$1,939,715
315	$6,668	$38,994	$45,662	$1,900,721
316	$6,534	$39,128	$45,662	$1,861,593
317	$6,399	$39,262	$45,662	$1,822,330
318	$6,264	$39,397	$45,662	$1,782,933
319	$6,129	$39,533	$45,662	$1,743,400
320	$5,993	$39,669	$45,662	$1,703,731
321	$5,857	$39,805	$45,662	$1,663,926
322	$5,720	$39,942	$45,662	$1,623,984
323	$5,582	$40,079	$45,662	$1,583,905
324	$5,445	$40,217	$45,662	$1,543,688

第27年供款共

$547,940

第27年利息

$74,326

第27年共還本金

$473,614

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$5,306	$40,355	$45,662	$1,503,332
326	$5,168	$40,494	$45,662	$1,462,838
327	$5,029	$40,633	$45,662	$1,422,205
328	$4,889	$40,773	$45,662	$1,381,432
329	$4,749	$40,913	$45,662	$1,340,519
330	$4,608	$41,054	$45,662	$1,299,466
331	$4,467	$41,195	$45,662	$1,258,271
332	$4,325	$41,336	$45,662	$1,216,935
333	$4,183	$41,478	$45,662	$1,175,456
334	$4,041	$41,621	$45,662	$1,133,835
335	$3,898	$41,764	$45,662	$1,092,071
336	$3,754	$41,908	$45,662	$1,050,163

第28年供款共

$547,940

第28年利息

$54,416

第28年共還本金

$493,525

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$3,610	$42,052	$45,662	$1,008,111
338	$3,465	$42,196	$45,662	$965,915
339	$3,320	$42,341	$45,662	$923,574
340	$3,175	$42,487	$45,662	$881,087
341	$3,029	$42,633	$45,662	$838,454
342	$2,882	$42,780	$45,662	$795,674
343	$2,735	$42,927	$45,662	$752,748
344	$2,588	$43,074	$45,662	$709,674
345	$2,440	$43,222	$45,662	$666,451
346	$2,291	$43,371	$45,662	$623,081
347	$2,142	$43,520	$45,662	$579,561
348	$1,992	$43,669	$45,662	$535,891

第29年供款共

$547,940

第29年利息

$33,669

第29年共還本金

$514,272

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$1,842	$43,820	$45,662	$492,072
350	$1,691	$43,970	$45,662	$448,101
351	$1,540	$44,121	$45,662	$403,980
352	$1,389	$44,273	$45,662	$359,707
353	$1,236	$44,425	$45,662	$315,282
354	$1,084	$44,578	$45,662	$270,704
355	$931	$44,731	$45,662	$225,973
356	$777	$44,885	$45,662	$181,088
357	$622	$45,039	$45,662	$136,049
358	$468	$45,194	$45,662	$90,855
359	$312	$45,349	$45,662	$45,505
360	$156	$45,505	$45,662	$0

第30年供款共

$547,940

第30年利息

$12,049

第30年共還本金

$535,891

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$19,331,588

免责声明

笋盘推介

按揭保险费
info