楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$104,640

借款月供 $507 , 共加借HK$104,640

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$20,205,365

每月供款
$47,034

首期

$2,680,000

总贷款额

$9,704,640

總利息

$7,227,425

印花税

$460,500

其他

$132,800

置业成本总预算

HK$3,273,300

$94,067

置业成本总预算

HK$3,273,300

首期

$2,680,000
印花税

$460,500
- AVD
  
  $460,500
律师费

$ 10,000
代理佣金

$122,800
按揭保险费

$104,640

$94,067

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

沙田沙田花园

thumb_up

实用率高厅大房大东南开扬景观

实

1,294 呎

@10,201

建

1,485 呎

@8,889

real_estate_agent 罕有放盘 hotel_class 楼王

售$1,320 万

实

1,294 呎

@10,201

建

1,485 呎

@8,889

售$1,320 万

real_estate_agent 罕有放盘 hotel_class 楼王

清水湾傲泷第23座

thumb_up

Low-Rise Luxury Complex

实

726 呎

@17,769

售$1,290 万

实

726 呎

@17,769

售$1,290 万

独家

马鞍山天宇海

thumb_up

奇丰独家靓装见到唔捨得走即买即住三房套厕邻近恒安站可约睇

实

763 呎

@15,072

建

1,004 呎

@11,454

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

售$1,150 万

实

763 呎

@15,072

建

1,004 呎

@11,454

售$1,150 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

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

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

KOL实拍

马鞍山听涛雅苑第01座

thumb_up

听涛雅苑无敌海景实用千呎位置方便

实

1,025 呎

@12,683

建

1,271 呎

@10,228

local_fire_department 至HIT

售$1,300 万

实

1,025 呎

@12,683

建

1,271 呎

@10,228

售$1,300 万

local_fire_department 至HIT

独家

马鞍山天宇海第6A座

thumb_up

马鞍山天宇海特色连天台

实

694 呎

@18,012

建

914 呎

@13,676

local_fire_department 至HIT directions_run 即走

售$1,250 万

实

694 呎

@18,012

建

914 呎

@13,676

售$1,250 万

local_fire_department 至HIT directions_run 即走

马鞍山天宇海第2B座

thumb_up

大则三房套连贮物头牌海景

实

848 呎

@14,151

建

1,107 呎

@10,840

local_fire_department 至HIT real_estate_agent 罕有放盘

售$1,200 万

实

848 呎

@14,151

建

1,107 呎

@10,840

售$1,200 万

local_fire_department 至HIT real_estate_agent 罕有放盘

VR实景

沙田荟荞 2翼

thumb_up

大围市区**一房覆式连花园**自住一流

实

524 呎

@21,756

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 local_offer 低水笋价

售$1,140 万

实

524 呎

@21,756

售$1,140 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 local_offer 低水笋价

KOL实拍

西贡庆径石

thumb_up

SPACIOUS LAYOUT WITH ROOF TERRACE

建

1,400 呎

@9,143

local_fire_department 至HIT

售$1,280 万

建

1,400 呎

@9,143

售$1,280 万

local_fire_department 至HIT

沙田名城第01期

thumb_up

^ 1期极高层 ^ 露台市景 ^ 笋价放卖 ^

实

785 呎

@15,924

建

1,030 呎

@12,136

local_fire_department 至HIT local_offer 低水笋价 pets 爱竉必选

售$1,250 万

实

785 呎

@15,924

建

1,030 呎

@12,136

售$1,250 万

local_fire_department 至HIT local_offer 低水笋价 pets 爱竉必选

中半山慧豪阁第01座

thumb_up

开扬烟花景相熟业主减价诚意出售欢迎约睇还价

实

636 呎

@20,440

建

824 呎

@15,777

directions_run 即走 local_offer 低水笋价 vpn_key 有匙即睇 flight_takeoff 移民急让

售$1,300 万

实

636 呎

@20,440

建

824 呎

@15,777

售$1,300 万

directions_run 即走 local_offer 低水笋价 vpn_key 有匙即睇 flight_takeoff 移民急让

利率	15年	20年	25年	30年
1.000	$58,082	$44,631	$36,574	$31,214
1.500	$60,241	$46,829	$38,812	$33,493
2.000	$62,450	$49,094	$41,134	$35,870
2.500	$64,709	$51,425	$43,537	$38,345
3.000	$67,018	$53,822	$46,021	$40,915
3.500	$69,377	$56,283	$48,584	$43,578
4.000	$71,784	$58,808	$51,225	$46,331
4.125	$72,393	$59,449	$51,897	$47,034
4.500	$74,240	$61,396	$53,942	$49,172
5.000	$76,744	$64,046	$56,732	$52,097
5.500	$79,295	$66,757	$59,595	$55,102
6.000	$81,893	$69,527	$62,527	$58,184

每月供款$47,034

年期

30年

贷款金额

$9,704,640

總利息

$7,227,425

总贷款连利息

$16,932,065

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$33,360	$13,674	$47,034	$9,690,966
2	$33,313	$13,721	$47,034	$9,677,245
3	$33,266	$13,768	$47,034	$9,663,477
4	$33,218	$13,815	$47,034	$9,649,662
5	$33,171	$13,863	$47,034	$9,635,799
6	$33,123	$13,910	$47,034	$9,621,889
7	$33,075	$13,958	$47,034	$9,607,931
8	$33,027	$14,006	$47,034	$9,593,924
9	$32,979	$14,054	$47,034	$9,579,870
10	$32,931	$14,103	$47,034	$9,565,767
11	$32,882	$14,151	$47,034	$9,551,616
12	$32,834	$14,200	$47,034	$9,537,416

第1年供款共

$564,402

第1年利息

$397,178

第1年共還本金

$167,224

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$32,785	$14,249	$47,034	$9,523,168
14	$32,736	$14,298	$47,034	$9,508,870
15	$32,687	$14,347	$47,034	$9,494,523
16	$32,637	$14,396	$47,034	$9,480,127
17	$32,588	$14,446	$47,034	$9,465,681
18	$32,538	$14,495	$47,034	$9,451,186
19	$32,488	$14,545	$47,034	$9,436,641
20	$32,438	$14,595	$47,034	$9,422,046
21	$32,388	$14,645	$47,034	$9,407,401
22	$32,338	$14,696	$47,034	$9,392,705
23	$32,287	$14,746	$47,034	$9,377,959
24	$32,237	$14,797	$47,034	$9,363,162

第2年供款共

$564,402

第2年利息

$390,148

第2年共還本金

$174,254

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$32,186	$14,848	$47,034	$9,348,315
26	$32,135	$14,899	$47,034	$9,333,416
27	$32,084	$14,950	$47,034	$9,318,466
28	$32,032	$15,001	$47,034	$9,303,465
29	$31,981	$15,053	$47,034	$9,288,412
30	$31,929	$15,105	$47,034	$9,273,308
31	$31,877	$15,157	$47,034	$9,258,151
32	$31,825	$15,209	$47,034	$9,242,942
33	$31,773	$15,261	$47,034	$9,227,681
34	$31,720	$15,313	$47,034	$9,212,368
35	$31,668	$15,366	$47,034	$9,197,002
36	$31,615	$15,419	$47,034	$9,181,583

第3年供款共

$564,402

第3年利息

$382,823

第3年共還本金

$181,579

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$31,562	$15,472	$47,034	$9,166,112
38	$31,509	$15,525	$47,034	$9,150,587
39	$31,455	$15,578	$47,034	$9,135,008
40	$31,402	$15,632	$47,034	$9,119,376
41	$31,348	$15,686	$47,034	$9,103,691
42	$31,294	$15,740	$47,034	$9,087,951
43	$31,240	$15,794	$47,034	$9,072,157
44	$31,186	$15,848	$47,034	$9,056,309
45	$31,131	$15,902	$47,034	$9,040,407
46	$31,076	$15,957	$47,034	$9,024,450
47	$31,022	$16,012	$47,034	$9,008,438
48	$30,967	$16,067	$47,034	$8,992,371

第4年供款共

$564,402

第4年利息

$375,190

第4年共還本金

$189,213

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$30,911	$16,122	$47,034	$8,976,249
50	$30,856	$16,178	$47,034	$8,960,071
51	$30,800	$16,233	$47,034	$8,943,838
52	$30,744	$16,289	$47,034	$8,927,549
53	$30,688	$16,345	$47,034	$8,911,204
54	$30,632	$16,401	$47,034	$8,894,802
55	$30,576	$16,458	$47,034	$8,878,345
56	$30,519	$16,514	$47,034	$8,861,830
57	$30,463	$16,571	$47,034	$8,845,259
58	$30,406	$16,628	$47,034	$8,828,632
59	$30,348	$16,685	$47,034	$8,811,946
60	$30,291	$16,742	$47,034	$8,795,204

第5年供款共

$564,402

第5年利息

$367,235

第5年共還本金

$197,167

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$30,234	$16,800	$47,034	$8,778,404
62	$30,176	$16,858	$47,034	$8,761,546
63	$30,118	$16,916	$47,034	$8,744,631
64	$30,060	$16,974	$47,034	$8,727,657
65	$30,001	$17,032	$47,034	$8,710,625
66	$29,943	$17,091	$47,034	$8,693,534
67	$29,884	$17,149	$47,034	$8,676,384
68	$29,825	$17,208	$47,034	$8,659,176
69	$29,766	$17,268	$47,034	$8,641,908
70	$29,707	$17,327	$47,034	$8,624,581
71	$29,647	$17,387	$47,034	$8,607,195
72	$29,587	$17,446	$47,034	$8,589,748

第6年供款共

$564,402

第6年利息

$358,947

第6年共還本金

$205,455

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$29,527	$17,506	$47,034	$8,572,242
74	$29,467	$17,566	$47,034	$8,554,676
75	$29,407	$17,627	$47,034	$8,537,049
76	$29,346	$17,687	$47,034	$8,519,362
77	$29,285	$17,748	$47,034	$8,501,613
78	$29,224	$17,809	$47,034	$8,483,804
79	$29,163	$17,870	$47,034	$8,465,934
80	$29,102	$17,932	$47,034	$8,448,002
81	$29,040	$17,994	$47,034	$8,430,008
82	$28,978	$18,055	$47,034	$8,411,953
83	$28,916	$18,117	$47,034	$8,393,836
84	$28,854	$18,180	$47,034	$8,375,656

第7年供款共

$564,402

第7年利息

$350,310

第7年共還本金

$214,093

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$28,791	$18,242	$47,034	$8,357,414
86	$28,729	$18,305	$47,034	$8,339,109
87	$28,666	$18,368	$47,034	$8,320,741
88	$28,603	$18,431	$47,034	$8,302,310
89	$28,539	$18,494	$47,034	$8,283,816
90	$28,476	$18,558	$47,034	$8,265,258
91	$28,412	$18,622	$47,034	$8,246,636
92	$28,348	$18,686	$47,034	$8,227,950
93	$28,284	$18,750	$47,034	$8,209,200
94	$28,219	$18,814	$47,034	$8,190,386
95	$28,154	$18,879	$47,034	$8,171,507
96	$28,090	$18,944	$47,034	$8,152,563

第8年供款共

$564,402

第8年利息

$341,309

第8年共還本金

$223,093

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$28,024	$19,009	$47,034	$8,133,554
98	$27,959	$19,074	$47,034	$8,114,480
99	$27,894	$19,140	$47,034	$8,095,340
100	$27,828	$19,206	$47,034	$8,076,134
101	$27,762	$19,272	$47,034	$8,056,862
102	$27,695	$19,338	$47,034	$8,037,524
103	$27,629	$19,405	$47,034	$8,018,119
104	$27,562	$19,471	$47,034	$7,998,648
105	$27,495	$19,538	$47,034	$7,979,110
106	$27,428	$19,605	$47,034	$7,959,505
107	$27,361	$19,673	$47,034	$7,939,832
108	$27,293	$19,740	$47,034	$7,920,092

第9年供款共

$564,402

第9年利息

$331,931

第9年共還本金

$232,471

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$27,225	$19,808	$47,034	$7,900,283
110	$27,157	$19,876	$47,034	$7,880,407
111	$27,089	$19,945	$47,034	$7,860,463
112	$27,020	$20,013	$47,034	$7,840,449
113	$26,952	$20,082	$47,034	$7,820,367
114	$26,883	$20,151	$47,034	$7,800,216
115	$26,813	$20,220	$47,034	$7,779,996
116	$26,744	$20,290	$47,034	$7,759,706
117	$26,674	$20,360	$47,034	$7,739,347
118	$26,604	$20,430	$47,034	$7,718,917
119	$26,534	$20,500	$47,034	$7,698,418
120	$26,463	$20,570	$47,034	$7,677,847

第10年供款共

$564,402

第10年利息

$322,158

第10年共還本金

$242,244

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$26,393	$20,641	$47,034	$7,657,207
122	$26,322	$20,712	$47,034	$7,636,495
123	$26,250	$20,783	$47,034	$7,615,712
124	$26,179	$20,855	$47,034	$7,594,857
125	$26,107	$20,926	$47,034	$7,573,931
126	$26,035	$20,998	$47,034	$7,552,933
127	$25,963	$21,070	$47,034	$7,531,862
128	$25,891	$21,143	$47,034	$7,510,720
129	$25,818	$21,215	$47,034	$7,489,504
130	$25,745	$21,288	$47,034	$7,468,216
131	$25,672	$21,362	$47,034	$7,446,854
132	$25,599	$21,435	$47,034	$7,425,419

第11年供款共

$564,402

第11年利息

$311,974

第11年共還本金

$252,428

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$25,525	$21,509	$47,034	$7,403,911
134	$25,451	$21,583	$47,034	$7,382,328
135	$25,377	$21,657	$47,034	$7,360,672
136	$25,302	$21,731	$47,034	$7,338,940
137	$25,228	$21,806	$47,034	$7,317,134
138	$25,153	$21,881	$47,034	$7,295,254
139	$25,077	$21,956	$47,034	$7,273,297
140	$25,002	$22,032	$47,034	$7,251,266
141	$24,926	$22,107	$47,034	$7,229,159
142	$24,850	$22,183	$47,034	$7,206,975
143	$24,774	$22,260	$47,034	$7,184,716
144	$24,697	$22,336	$47,034	$7,162,380

第12年供款共

$564,402

第12年利息

$301,362

第12年共還本金

$263,040

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$24,621	$22,413	$47,034	$7,139,967
146	$24,544	$22,490	$47,034	$7,117,477
147	$24,466	$22,567	$47,034	$7,094,910
148	$24,389	$22,645	$47,034	$7,072,265
149	$24,311	$22,723	$47,034	$7,049,543
150	$24,233	$22,801	$47,034	$7,026,742
151	$24,154	$22,879	$47,034	$7,003,863
152	$24,076	$22,958	$47,034	$6,980,905
153	$23,997	$23,037	$47,034	$6,957,868
154	$23,918	$23,116	$47,034	$6,934,753
155	$23,838	$23,195	$47,034	$6,911,557
156	$23,758	$23,275	$47,034	$6,888,282

第13年供款共

$564,402

第13年利息

$290,305

第13年共還本金

$274,098

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$23,678	$23,355	$47,034	$6,864,927
158	$23,598	$23,435	$47,034	$6,841,492
159	$23,518	$23,516	$47,034	$6,817,976
160	$23,437	$23,597	$47,034	$6,794,379
161	$23,356	$23,678	$47,034	$6,770,701
162	$23,274	$23,759	$47,034	$6,746,942
163	$23,193	$23,841	$47,034	$6,723,101
164	$23,111	$23,923	$47,034	$6,699,178
165	$23,028	$24,005	$47,034	$6,675,173
166	$22,946	$24,088	$47,034	$6,651,086
167	$22,863	$24,170	$47,034	$6,626,915
168	$22,780	$24,253	$47,034	$6,602,662

第14年供款共

$564,402

第14年利息

$278,782

第14年共還本金

$285,620

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$22,697	$24,337	$47,034	$6,578,325
170	$22,613	$24,421	$47,034	$6,553,904
171	$22,529	$24,504	$47,034	$6,529,400
172	$22,445	$24,589	$47,034	$6,504,811
173	$22,360	$24,673	$47,034	$6,480,138
174	$22,275	$24,758	$47,034	$6,455,380
175	$22,190	$24,843	$47,034	$6,430,537
176	$22,105	$24,929	$47,034	$6,405,608
177	$22,019	$25,014	$47,034	$6,380,594
178	$21,933	$25,100	$47,034	$6,355,494
179	$21,847	$25,187	$47,034	$6,330,307
180	$21,760	$25,273	$47,034	$6,305,034

第15年供款共

$564,402

第15年利息

$266,775

第15年共還本金

$297,628

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$21,674	$25,360	$47,034	$6,279,674
182	$21,586	$25,447	$47,034	$6,254,227
183	$21,499	$25,535	$47,034	$6,228,693
184	$21,411	$25,622	$47,034	$6,203,070
185	$21,323	$25,710	$47,034	$6,177,360
186	$21,235	$25,799	$47,034	$6,151,561
187	$21,146	$25,888	$47,034	$6,125,673
188	$21,057	$25,977	$47,034	$6,099,697
189	$20,968	$26,066	$47,034	$6,073,631
190	$20,878	$26,155	$47,034	$6,047,476
191	$20,788	$26,245	$47,034	$6,021,230
192	$20,698	$26,336	$47,034	$5,994,895

第16年供款共

$564,402

第16年利息

$254,263

第16年共還本金

$310,139

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$20,607	$26,426	$47,034	$5,968,469
194	$20,517	$26,517	$47,034	$5,941,952
195	$20,425	$26,608	$47,034	$5,915,344
196	$20,334	$26,700	$47,034	$5,888,644
197	$20,242	$26,791	$47,034	$5,861,853
198	$20,150	$26,883	$47,034	$5,834,970
199	$20,058	$26,976	$47,034	$5,807,994
200	$19,965	$27,069	$47,034	$5,780,925
201	$19,872	$27,162	$47,034	$5,753,764
202	$19,779	$27,255	$47,034	$5,726,509
203	$19,685	$27,349	$47,034	$5,699,160
204	$19,591	$27,443	$47,034	$5,671,717

第17年供款共

$564,402

第17年利息

$241,225

第17年共還本金

$323,177

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$19,497	$27,537	$47,034	$5,644,180
206	$19,402	$27,632	$47,034	$5,616,549
207	$19,307	$27,727	$47,034	$5,588,822
208	$19,212	$27,822	$47,034	$5,561,000
209	$19,116	$27,918	$47,034	$5,533,083
210	$19,020	$28,014	$47,034	$5,505,069
211	$18,924	$28,110	$47,034	$5,476,959
212	$18,827	$28,206	$47,034	$5,448,753
213	$18,730	$28,303	$47,034	$5,420,449
214	$18,633	$28,401	$47,034	$5,392,049
215	$18,535	$28,498	$47,034	$5,363,550
216	$18,437	$28,596	$47,034	$5,334,954

第18年供款共

$564,402

第18年利息

$227,639

第18年共還本金

$336,763

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$18,339	$28,695	$47,034	$5,306,259
218	$18,240	$28,793	$47,034	$5,277,466
219	$18,141	$28,892	$47,034	$5,248,574
220	$18,042	$28,992	$47,034	$5,219,582
221	$17,942	$29,091	$47,034	$5,190,491
222	$17,842	$29,191	$47,034	$5,161,300
223	$17,742	$29,292	$47,034	$5,132,009
224	$17,641	$29,392	$47,034	$5,102,616
225	$17,540	$29,493	$47,034	$5,073,123
226	$17,439	$29,595	$47,034	$5,043,528
227	$17,337	$29,696	$47,034	$5,013,832
228	$17,235	$29,798	$47,034	$4,984,034

第19年供款共

$564,402

第19年利息

$213,482

第19年共還本金

$350,921

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$17,133	$29,901	$47,034	$4,954,133
230	$17,030	$30,004	$47,034	$4,924,129
231	$16,927	$30,107	$47,034	$4,894,022
232	$16,823	$30,210	$47,034	$4,863,812
233	$16,719	$30,314	$47,034	$4,833,498
234	$16,615	$30,418	$47,034	$4,803,079
235	$16,511	$30,523	$47,034	$4,772,556
236	$16,406	$30,628	$47,034	$4,741,929
237	$16,300	$30,733	$47,034	$4,711,195
238	$16,195	$30,839	$47,034	$4,680,357
239	$16,089	$30,945	$47,034	$4,649,412
240	$15,982	$31,051	$47,034	$4,618,361

第20年供款共

$564,402

第20年利息

$198,729

第20年共還本金

$365,673

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$15,876	$31,158	$47,034	$4,587,203
242	$15,769	$31,265	$47,034	$4,555,938
243	$15,661	$31,372	$47,034	$4,524,565
244	$15,553	$31,480	$47,034	$4,493,085
245	$15,445	$31,589	$47,034	$4,461,496
246	$15,336	$31,697	$47,034	$4,429,799
247	$15,227	$31,806	$47,034	$4,397,993
248	$15,118	$31,915	$47,034	$4,366,078
249	$15,008	$32,025	$47,034	$4,334,053
250	$14,898	$32,135	$47,034	$4,301,918
251	$14,788	$32,246	$47,034	$4,269,672
252	$14,677	$32,357	$47,034	$4,237,315

第21年供款共

$564,402

第21年利息

$183,357

第21年共還本金

$381,045

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$14,566	$32,468	$47,034	$4,204,848
254	$14,454	$32,579	$47,034	$4,172,268
255	$14,342	$32,691	$47,034	$4,139,577
256	$14,230	$32,804	$47,034	$4,106,773
257	$14,117	$32,916	$47,034	$4,073,857
258	$14,004	$33,030	$47,034	$4,040,827
259	$13,890	$33,143	$47,034	$4,007,684
260	$13,776	$33,257	$47,034	$3,974,427
261	$13,662	$33,371	$47,034	$3,941,055
262	$13,547	$33,486	$47,034	$3,907,569
263	$13,432	$33,601	$47,034	$3,873,968
264	$13,317	$33,717	$47,034	$3,840,251

第22年供款共

$564,402

第22年利息

$167,338

第22年共還本金

$397,064

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$13,201	$33,833	$47,034	$3,806,419
266	$13,085	$33,949	$47,034	$3,772,470
267	$12,968	$34,066	$47,034	$3,738,404
268	$12,851	$34,183	$47,034	$3,704,221
269	$12,733	$34,300	$47,034	$3,669,921
270	$12,615	$34,418	$47,034	$3,635,503
271	$12,497	$34,536	$47,034	$3,600,966
272	$12,378	$34,655	$47,034	$3,566,311
273	$12,259	$34,774	$47,034	$3,531,537
274	$12,140	$34,894	$47,034	$3,496,643
275	$12,020	$35,014	$47,034	$3,461,629
276	$11,899	$35,134	$47,034	$3,426,495

第23年供款共

$564,402

第23年利息

$150,646

第23年共還本金

$413,756

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$11,779	$35,255	$47,034	$3,391,240
278	$11,657	$35,376	$47,034	$3,355,864
279	$11,536	$35,498	$47,034	$3,320,366
280	$11,414	$35,620	$47,034	$3,284,747
281	$11,291	$35,742	$47,034	$3,249,004
282	$11,168	$35,865	$47,034	$3,213,139
283	$11,045	$35,988	$47,034	$3,177,151
284	$10,921	$36,112	$47,034	$3,141,039
285	$10,797	$36,236	$47,034	$3,104,803
286	$10,673	$36,361	$47,034	$3,068,442
287	$10,548	$36,486	$47,034	$3,031,956
288	$10,422	$36,611	$47,034	$2,995,345

第24年供款共

$564,402

第24年利息

$133,252

第24年共還本金

$431,150

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$10,296	$36,737	$47,034	$2,958,608
290	$10,170	$36,863	$47,034	$2,921,745
291	$10,043	$36,990	$47,034	$2,884,755
292	$9,916	$37,117	$47,034	$2,847,638
293	$9,789	$37,245	$47,034	$2,810,393
294	$9,661	$37,373	$47,034	$2,773,020
295	$9,532	$37,501	$47,034	$2,735,519
296	$9,403	$37,630	$47,034	$2,697,889
297	$9,274	$37,760	$47,034	$2,660,129
298	$9,144	$37,889	$47,034	$2,622,240
299	$9,014	$38,020	$47,034	$2,584,220
300	$8,883	$38,150	$47,034	$2,546,070

第25年供款共

$564,402

第25年利息

$115,127

第25年共還本金

$449,275

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$8,752	$38,281	$47,034	$2,507,789
302	$8,621	$38,413	$47,034	$2,469,376
303	$8,488	$38,545	$47,034	$2,430,830
304	$8,356	$38,678	$47,034	$2,392,153
305	$8,223	$38,810	$47,034	$2,353,342
306	$8,090	$38,944	$47,034	$2,314,399
307	$7,956	$39,078	$47,034	$2,275,321
308	$7,821	$39,212	$47,034	$2,236,109
309	$7,687	$39,347	$47,034	$2,196,762
310	$7,551	$39,482	$47,034	$2,157,280
311	$7,416	$39,618	$47,034	$2,117,662
312	$7,279	$39,754	$47,034	$2,077,908

第26年供款共

$564,402

第26年利息

$96,240

第26年共還本金

$468,162

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$7,143	$39,891	$47,034	$2,038,017
314	$7,006	$40,028	$47,034	$1,997,989
315	$6,868	$40,165	$47,034	$1,957,824
316	$6,730	$40,303	$47,034	$1,917,520
317	$6,591	$40,442	$47,034	$1,877,078
318	$6,452	$40,581	$47,034	$1,836,497
319	$6,313	$40,721	$47,034	$1,795,777
320	$6,173	$40,861	$47,034	$1,754,916
321	$6,033	$41,001	$47,034	$1,713,915
322	$5,892	$41,142	$47,034	$1,672,773
323	$5,750	$41,283	$47,034	$1,631,490
324	$5,608	$41,425	$47,034	$1,590,065

第27年供款共

$564,402

第27年利息

$76,559

第27年共還本金

$487,843

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$5,466	$41,568	$47,034	$1,548,497
326	$5,323	$41,711	$47,034	$1,506,786
327	$5,180	$41,854	$47,034	$1,464,932
328	$5,036	$41,998	$47,034	$1,422,935
329	$4,891	$42,142	$47,034	$1,380,792
330	$4,746	$42,287	$47,034	$1,338,505
331	$4,601	$42,432	$47,034	$1,296,073
332	$4,455	$42,578	$47,034	$1,253,495
333	$4,309	$42,725	$47,034	$1,210,770
334	$4,162	$42,871	$47,034	$1,167,899
335	$4,015	$43,019	$47,034	$1,124,880
336	$3,867	$43,167	$47,034	$1,081,713

第28年供款共

$564,402

第28年利息

$56,051

第28年共還本金

$508,352

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$3,718	$43,315	$47,034	$1,038,398
338	$3,569	$43,464	$47,034	$994,934
339	$3,420	$43,613	$47,034	$951,321
340	$3,270	$43,763	$47,034	$907,557
341	$3,120	$43,914	$47,034	$863,643
342	$2,969	$44,065	$47,034	$819,579
343	$2,817	$44,216	$47,034	$775,362
344	$2,665	$44,368	$47,034	$730,994
345	$2,513	$44,521	$47,034	$686,474
346	$2,360	$44,674	$47,034	$641,800
347	$2,206	$44,827	$47,034	$596,972
348	$2,052	$44,981	$47,034	$551,991

第29年供款共

$564,402

第29年利息

$34,680

第29年共還本金

$529,722

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$1,897	$45,136	$47,034	$506,855
350	$1,742	$45,291	$47,034	$461,564
351	$1,587	$45,447	$47,034	$416,117
352	$1,430	$45,603	$47,034	$370,514
353	$1,274	$45,760	$47,034	$324,754
354	$1,116	$45,917	$47,034	$278,837
355	$959	$46,075	$47,034	$232,762
356	$800	$46,233	$47,034	$186,528
357	$641	$46,392	$47,034	$140,136
358	$482	$46,552	$47,034	$93,584
359	$322	$46,712	$47,034	$46,872
360	$161	$46,872	$47,034	$0

第30年供款共

$564,402

第30年利息

$12,411

第30年共還本金

$551,991

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$20,205,365

免责声明

笋盘推介

按揭保险费
info