楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$109,872

借款月供 $532 , 共加借HK$109,872

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$20,907,168

每月供款
$49,386

首期

$2,520,000

总贷款额

$10,189,872

總利息

$7,588,796

印花税

$472,500

其他

$136,000

置业成本总预算

HK$3,128,500

$98,770

置业成本总预算

HK$3,128,500

首期

$2,520,000
印花税

$472,500
- AVD
  
  $472,500
律师费

$ 10,000
代理佣金

$126,000
按揭保险费

$109,872

$98,770

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

西贡南围

thumb_up

海景上覆式

建

1,400 呎

@9,286

flight_takeoff 移民急让

售$1,300 万

建

1,400 呎

@9,286

售$1,300 万

flight_takeoff 移民急让

白石角天赋海湾盈玥

thumb_up

外国气息浓厚~超企理可即住~

实

1,063 呎

@11,759

建

1,376 呎

@9,084

local_offer 低水笋价

售$1,250 万

实

1,063 呎

@11,759

建

1,376 呎

@9,084

售$1,250 万

local_offer 低水笋价

西贡菠萝輋

thumb_up

最笋全座村屋, 景观开扬

建

1,700 呎

@7,647

local_offer 低水笋价 pets 爱竉必选

售$1,300 万

建

1,700 呎

@7,647

售$1,300 万

local_offer 低水笋价 pets 爱竉必选

马鞍山听涛雅苑第11座

thumb_up

无敌大海景可睇

实

815 呎

@14,724

建

1,008 呎

@11,905

local_fire_department 至HIT hotel_class 楼王

售$1,200 万

实

815 呎

@14,724

建

1,008 呎

@11,905

售$1,200 万

local_fire_department 至HIT hotel_class 楼王

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

@15,134

建

1,030 呎

@11,534

local_fire_department 至HIT local_offer 低水笋价 pets 爱竉必选

售$1,188 万

实

785 呎

@15,134

建

1,030 呎

@11,534

售$1,188 万

local_fire_department 至HIT local_offer 低水笋价 pets 爱竉必选

西贡茅莆

thumb_up

茅莆

建

1,400 呎

@9,643

local_fire_department 至HIT

售$1,350 万

建

1,400 呎

@9,643

售$1,350 万

local_fire_department 至HIT

沙田碧霞花园

thumb_up

碧霞花园^瞩目市景尽收眼帘^低密度3房套

实

1,296 呎

@10,417

建

1,676 呎

@8,055

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

售$1,350 万

实

1,296 呎

@10,417

建

1,676 呎

@8,055

售$1,350 万

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

西贡翠景台

thumb_up

THREE INDEED PARKING SPACES

实

1,232 呎

@10,146

建

1,400 呎

@8,929

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价

售$1,250 万

实

1,232 呎

@10,146

建

1,400 呎

@8,929

售$1,250 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价

马鞍山雅典居

thumb_up

雅典居 ***全海景,靓装修,套3房巨厅 ,连车位 ****

实

874 呎

@14,302

建

1,068 呎

@11,704

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

售$1,250 万

实

874 呎

@14,302

建

1,068 呎

@11,704

售$1,250 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

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

VR实景

马鞍山迎海第01期第03座

thumb_up

乌溪沙站马铁上盖环境舒适必选租盘！

实

809 呎

@16,292

建

1,054 呎

@12,505

local_fire_department 至HIT

售$1,318 万

实

809 呎

@16,292

建

1,054 呎

@12,505

售$1,318 万

local_fire_department 至HIT

沙田聚龙居

thumb_up

聚龙居靓装修**大3房1套连车位

实

942 呎

@12,739

建

1,207 呎

@9,942

local_fire_department 至HIT directions_run 即走 hotel_class 楼王 local_offer 低水笋价

售$1,200 万

实

942 呎

@12,739

建

1,207 呎

@9,942

售$1,200 万

local_fire_department 至HIT directions_run 即走 hotel_class 楼王 local_offer 低水笋价

利率	15年	20年	25年	30年
1.000	$60,986	$46,863	$38,403	$32,775
1.500	$63,253	$49,171	$40,753	$35,167
2.000	$65,573	$51,549	$43,190	$37,664
2.500	$67,945	$53,996	$45,713	$40,262
3.000	$70,369	$56,513	$48,322	$42,961
3.500	$72,846	$59,097	$51,013	$45,757
4.000	$75,373	$61,749	$53,786	$48,648
4.125	$76,013	$62,422	$54,492	$49,385
4.500	$77,952	$64,466	$56,639	$51,631
5.000	$80,581	$67,249	$59,569	$54,701
5.500	$83,260	$70,095	$62,575	$57,857
6.000	$85,988	$73,003	$65,653	$61,093

每月供款$49,386

年期

30年

贷款金额

$10,189,872

總利息

$7,588,796

总贷款连利息

$17,778,668

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$35,028	$14,358	$49,385	$10,175,514
2	$34,978	$14,407	$49,385	$10,161,108
3	$34,929	$14,456	$49,385	$10,146,651
4	$34,879	$14,506	$49,385	$10,132,145
5	$34,829	$14,556	$49,385	$10,117,589
6	$34,779	$14,606	$49,385	$10,102,983
7	$34,729	$14,656	$49,385	$10,088,327
8	$34,679	$14,707	$49,385	$10,073,621
9	$34,628	$14,757	$49,385	$10,058,863
10	$34,577	$14,808	$49,385	$10,044,056
11	$34,526	$14,859	$49,385	$10,029,197
12	$34,475	$14,910	$49,385	$10,014,287

第1年供款共

$592,622

第1年利息

$417,037

第1年共還本金

$175,585

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$34,424	$14,961	$49,385	$9,999,326
14	$34,373	$15,013	$49,385	$9,984,313
15	$34,321	$15,064	$49,385	$9,969,249
16	$34,269	$15,116	$49,385	$9,954,133
17	$34,217	$15,168	$49,385	$9,938,966
18	$34,165	$15,220	$49,385	$9,923,746
19	$34,113	$15,272	$49,385	$9,908,473
20	$34,060	$15,325	$49,385	$9,893,148
21	$34,008	$15,377	$49,385	$9,877,771
22	$33,955	$15,430	$49,385	$9,862,341
23	$33,902	$15,483	$49,385	$9,846,857
24	$33,849	$15,537	$49,385	$9,831,321

第2年供款共

$592,622

第2年利息

$409,656

第2年共還本金

$182,966

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$33,795	$15,590	$49,385	$9,815,731
26	$33,742	$15,644	$49,385	$9,800,087
27	$33,688	$15,697	$49,385	$9,784,390
28	$33,634	$15,751	$49,385	$9,768,638
29	$33,580	$15,805	$49,385	$9,752,833
30	$33,525	$15,860	$49,385	$9,736,973
31	$33,471	$15,914	$49,385	$9,721,059
32	$33,416	$15,969	$49,385	$9,705,090
33	$33,361	$16,024	$49,385	$9,689,066
34	$33,306	$16,079	$49,385	$9,672,987
35	$33,251	$16,134	$49,385	$9,656,852
36	$33,195	$16,190	$49,385	$9,640,662

第3年供款共

$592,622

第3年利息

$401,964

第3年共還本金

$190,658

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$33,140	$16,245	$49,385	$9,624,417
38	$33,084	$16,301	$49,385	$9,608,116
39	$33,028	$16,357	$49,385	$9,591,759
40	$32,972	$16,414	$49,385	$9,575,345
41	$32,915	$16,470	$49,385	$9,558,875
42	$32,859	$16,527	$49,385	$9,542,349
43	$32,802	$16,583	$49,385	$9,525,765
44	$32,745	$16,640	$49,385	$9,509,125
45	$32,688	$16,698	$49,385	$9,492,427
46	$32,630	$16,755	$49,385	$9,475,672
47	$32,573	$16,813	$49,385	$9,458,860
48	$32,515	$16,870	$49,385	$9,441,989

第4年供款共

$592,622

第4年利息

$393,949

第4年共還本金

$198,673

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$32,457	$16,928	$49,385	$9,425,061
50	$32,399	$16,987	$49,385	$9,408,074
51	$32,340	$17,045	$49,385	$9,391,030
52	$32,282	$17,104	$49,385	$9,373,926
53	$32,223	$17,162	$49,385	$9,356,764
54	$32,164	$17,221	$49,385	$9,339,542
55	$32,105	$17,281	$49,385	$9,322,262
56	$32,045	$17,340	$49,385	$9,304,922
57	$31,986	$17,400	$49,385	$9,287,522
58	$31,926	$17,459	$49,385	$9,270,063
59	$31,866	$17,519	$49,385	$9,252,544
60	$31,806	$17,580	$49,385	$9,234,964

第5年供款共

$592,622

第5年利息

$385,597

第5年共還本金

$207,025

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$31,745	$17,640	$49,385	$9,217,324
62	$31,685	$17,701	$49,385	$9,199,624
63	$31,624	$17,761	$49,385	$9,181,862
64	$31,563	$17,823	$49,385	$9,164,040
65	$31,501	$17,884	$49,385	$9,146,156
66	$31,440	$17,945	$49,385	$9,128,210
67	$31,378	$18,007	$49,385	$9,110,203
68	$31,316	$18,069	$49,385	$9,092,135
69	$31,254	$18,131	$49,385	$9,074,004
70	$31,192	$18,193	$49,385	$9,055,810
71	$31,129	$18,256	$49,385	$9,037,555
72	$31,067	$18,319	$49,385	$9,019,236

第6年供款共

$592,622

第6年利息

$376,894

第6年共還本金

$215,728

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$31,004	$18,382	$49,385	$9,000,854
74	$30,940	$18,445	$49,385	$8,982,410
75	$30,877	$18,508	$49,385	$8,963,901
76	$30,813	$18,572	$49,385	$8,945,330
77	$30,750	$18,636	$49,385	$8,926,694
78	$30,686	$18,700	$49,385	$8,907,994
79	$30,621	$18,764	$49,385	$8,889,230
80	$30,557	$18,828	$49,385	$8,870,402
81	$30,492	$18,893	$49,385	$8,851,509
82	$30,427	$18,958	$49,385	$8,832,551
83	$30,362	$19,023	$49,385	$8,813,527
84	$30,297	$19,089	$49,385	$8,794,439

第7年供款共

$592,622

第7年利息

$367,825

第7年共還本金

$224,797

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$30,231	$19,154	$49,385	$8,775,284
86	$30,165	$19,220	$49,385	$8,756,064
87	$30,099	$19,286	$49,385	$8,736,778
88	$30,033	$19,353	$49,385	$8,717,425
89	$29,966	$19,419	$49,385	$8,698,006
90	$29,899	$19,486	$49,385	$8,678,521
91	$29,832	$19,553	$49,385	$8,658,968
92	$29,765	$19,620	$49,385	$8,639,348
93	$29,698	$19,687	$49,385	$8,619,660
94	$29,630	$19,755	$49,385	$8,599,905
95	$29,562	$19,823	$49,385	$8,580,082
96	$29,494	$19,891	$49,385	$8,560,191

第8年供款共

$592,622

第8年利息

$358,375

第8年共還本金

$234,247

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$29,426	$19,960	$49,385	$8,540,232
98	$29,357	$20,028	$49,385	$8,520,204
99	$29,288	$20,097	$49,385	$8,500,107
100	$29,219	$20,166	$49,385	$8,479,940
101	$29,150	$20,235	$49,385	$8,459,705
102	$29,080	$20,305	$49,385	$8,439,400
103	$29,010	$20,375	$49,385	$8,419,025
104	$28,940	$20,445	$49,385	$8,398,581
105	$28,870	$20,515	$49,385	$8,378,066
106	$28,800	$20,586	$49,385	$8,357,480
107	$28,729	$20,656	$49,385	$8,336,824
108	$28,658	$20,727	$49,385	$8,316,096

第9年供款共

$592,622

第9年利息

$348,527

第9年共還本金

$244,095

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$28,587	$20,799	$49,385	$8,295,298
110	$28,515	$20,870	$49,385	$8,274,428
111	$28,443	$20,942	$49,385	$8,253,486
112	$28,371	$21,014	$49,385	$8,232,472
113	$28,299	$21,086	$49,385	$8,211,386
114	$28,227	$21,159	$49,385	$8,190,227
115	$28,154	$21,231	$49,385	$8,168,996
116	$28,081	$21,304	$49,385	$8,147,692
117	$28,008	$21,377	$49,385	$8,126,314
118	$27,934	$21,451	$49,385	$8,104,863
119	$27,860	$21,525	$49,385	$8,083,338
120	$27,786	$21,599	$49,385	$8,061,740

第10年供款共

$592,622

第10年利息

$338,266

第10年共還本金

$254,356

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$27,712	$21,673	$49,385	$8,040,067
122	$27,638	$21,747	$49,385	$8,018,319
123	$27,563	$21,822	$49,385	$7,996,497
124	$27,488	$21,897	$49,385	$7,974,600
125	$27,413	$21,973	$49,385	$7,952,627
126	$27,337	$22,048	$49,385	$7,930,579
127	$27,261	$22,124	$49,385	$7,908,456
128	$27,185	$22,200	$49,385	$7,886,256
129	$27,109	$22,276	$49,385	$7,863,980
130	$27,032	$22,353	$49,385	$7,841,627
131	$26,956	$22,430	$49,385	$7,819,197
132	$26,878	$22,507	$49,385	$7,796,690

第11年供款共

$592,622

第11年利息

$327,573

第11年共還本金

$265,049

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$26,801	$22,584	$49,385	$7,774,106
134	$26,723	$22,662	$49,385	$7,751,445
135	$26,646	$22,740	$49,385	$7,728,705
136	$26,567	$22,818	$49,385	$7,705,887
137	$26,489	$22,896	$49,385	$7,682,991
138	$26,410	$22,975	$49,385	$7,660,016
139	$26,331	$23,054	$49,385	$7,636,962
140	$26,252	$23,133	$49,385	$7,613,829
141	$26,173	$23,213	$49,385	$7,590,617
142	$26,093	$23,292	$49,385	$7,567,324
143	$26,013	$23,373	$49,385	$7,543,952
144	$25,932	$23,453	$49,385	$7,520,499

第12年供款共

$592,622

第12年利息

$316,431

第12年共還本金

$276,192

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$25,852	$23,533	$49,385	$7,496,965
146	$25,771	$23,614	$49,385	$7,473,351
147	$25,690	$23,696	$49,385	$7,449,655
148	$25,608	$23,777	$49,385	$7,425,878
149	$25,526	$23,859	$49,385	$7,402,020
150	$25,444	$23,941	$49,385	$7,378,079
151	$25,362	$24,023	$49,385	$7,354,056
152	$25,280	$24,106	$49,385	$7,329,950
153	$25,197	$24,188	$49,385	$7,305,762
154	$25,114	$24,272	$49,385	$7,281,490
155	$25,030	$24,355	$49,385	$7,257,135
156	$24,946	$24,439	$49,385	$7,232,696

第13年供款共

$592,622

第13年利息

$304,820

第13年共還本金

$287,802

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$24,862	$24,523	$49,385	$7,208,174
158	$24,778	$24,607	$49,385	$7,183,566
159	$24,694	$24,692	$49,385	$7,158,875
160	$24,609	$24,777	$49,385	$7,134,098
161	$24,523	$24,862	$49,385	$7,109,236
162	$24,438	$24,947	$49,385	$7,084,289
163	$24,352	$25,033	$49,385	$7,059,256
164	$24,266	$25,119	$49,385	$7,034,137
165	$24,180	$25,205	$49,385	$7,008,932
166	$24,093	$25,292	$49,385	$6,983,640
167	$24,006	$25,379	$49,385	$6,958,261
168	$23,919	$25,466	$49,385	$6,932,795

第14年供款共

$592,622

第14年利息

$292,721

第14年共還本金

$299,901

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$23,831	$25,554	$49,385	$6,907,241
170	$23,744	$25,642	$49,385	$6,881,600
171	$23,655	$25,730	$49,385	$6,855,870
172	$23,567	$25,818	$49,385	$6,830,052
173	$23,478	$25,907	$49,385	$6,804,145
174	$23,389	$25,996	$49,385	$6,778,149
175	$23,300	$26,085	$49,385	$6,752,064
176	$23,210	$26,175	$49,385	$6,725,889
177	$23,120	$26,265	$49,385	$6,699,624
178	$23,030	$26,355	$49,385	$6,673,269
179	$22,939	$26,446	$49,385	$6,646,823
180	$22,848	$26,537	$49,385	$6,620,286

第15年供款共

$592,622

第15年利息

$280,113

第15年共還本金

$312,509

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$22,757	$26,628	$49,385	$6,593,658
182	$22,666	$26,719	$49,385	$6,566,939
183	$22,574	$26,811	$49,385	$6,540,127
184	$22,482	$26,904	$49,385	$6,513,224
185	$22,389	$26,996	$49,385	$6,486,228
186	$22,296	$27,089	$49,385	$6,459,139
187	$22,203	$27,182	$49,385	$6,431,957
188	$22,110	$27,275	$49,385	$6,404,682
189	$22,016	$27,369	$49,385	$6,377,313
190	$21,922	$27,463	$49,385	$6,349,849
191	$21,828	$27,558	$49,385	$6,322,292
192	$21,733	$27,652	$49,385	$6,294,640

第16年供款共

$592,622

第16年利息

$266,976

第16年共還本金

$325,646

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$21,638	$27,747	$49,385	$6,266,892
194	$21,542	$27,843	$49,385	$6,239,049
195	$21,447	$27,938	$49,385	$6,211,111
196	$21,351	$28,034	$49,385	$6,183,077
197	$21,254	$28,131	$49,385	$6,154,946
198	$21,158	$28,228	$49,385	$6,126,718
199	$21,061	$28,325	$49,385	$6,098,394
200	$20,963	$28,422	$49,385	$6,069,972
201	$20,866	$28,520	$49,385	$6,041,452
202	$20,767	$28,618	$49,385	$6,012,834
203	$20,669	$28,716	$49,385	$5,984,118
204	$20,570	$28,815	$49,385	$5,955,303

第17年供款共

$592,622

第17年利息

$253,286

第17年共還本金

$339,336

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$20,471	$28,914	$49,385	$5,926,390
206	$20,372	$29,013	$49,385	$5,897,376
207	$20,272	$29,113	$49,385	$5,868,263
208	$20,172	$29,213	$49,385	$5,839,050
209	$20,072	$29,313	$49,385	$5,809,737
210	$19,971	$29,414	$49,385	$5,780,323
211	$19,870	$29,515	$49,385	$5,750,807
212	$19,768	$29,617	$49,385	$5,721,191
213	$19,667	$29,719	$49,385	$5,691,472
214	$19,564	$29,821	$49,385	$5,661,651
215	$19,462	$29,923	$49,385	$5,631,728
216	$19,359	$30,026	$49,385	$5,601,702

第18年供款共

$592,622

第18年利息

$239,021

第18年共還本金

$353,602

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$19,256	$30,129	$49,385	$5,571,572
218	$19,152	$30,233	$49,385	$5,541,340
219	$19,048	$30,337	$49,385	$5,511,003
220	$18,944	$30,441	$49,385	$5,480,562
221	$18,839	$30,546	$49,385	$5,450,016
222	$18,734	$30,651	$49,385	$5,419,365
223	$18,629	$30,756	$49,385	$5,388,609
224	$18,523	$30,862	$49,385	$5,357,747
225	$18,417	$30,968	$49,385	$5,326,779
226	$18,311	$31,074	$49,385	$5,295,705
227	$18,204	$31,181	$49,385	$5,264,524
228	$18,097	$31,288	$49,385	$5,233,235

第19年供款共

$592,622

第19年利息

$224,156

第19年共還本金

$368,467

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$17,989	$31,396	$49,385	$5,201,839
230	$17,881	$31,504	$49,385	$5,170,335
231	$17,773	$31,612	$49,385	$5,138,723
232	$17,664	$31,721	$49,385	$5,107,002
233	$17,555	$31,830	$49,385	$5,075,173
234	$17,446	$31,939	$49,385	$5,043,233
235	$17,336	$32,049	$49,385	$5,011,184
236	$17,226	$32,159	$49,385	$4,979,025
237	$17,115	$32,270	$49,385	$4,946,755
238	$17,004	$32,381	$49,385	$4,914,374
239	$16,893	$32,492	$49,385	$4,881,882
240	$16,781	$32,604	$49,385	$4,849,279

第20年供款共

$592,622

第20年利息

$208,666

第20年共還本金

$383,957

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$16,669	$32,716	$49,385	$4,816,563
242	$16,557	$32,828	$49,385	$4,783,735
243	$16,444	$32,941	$49,385	$4,750,794
244	$16,331	$33,054	$49,385	$4,717,739
245	$16,217	$33,168	$49,385	$4,684,571
246	$16,103	$33,282	$49,385	$4,651,289
247	$15,989	$33,396	$49,385	$4,617,893
248	$15,874	$33,511	$49,385	$4,584,382
249	$15,759	$33,626	$49,385	$4,550,755
250	$15,643	$33,742	$49,385	$4,517,013
251	$15,527	$33,858	$49,385	$4,483,155
252	$15,411	$33,974	$49,385	$4,449,181

第21年供款共

$592,622

第21年利息

$192,525

第21年共還本金

$400,098

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$15,294	$34,091	$49,385	$4,415,090
254	$15,177	$34,208	$49,385	$4,380,882
255	$15,059	$34,326	$49,385	$4,346,556
256	$14,941	$34,444	$49,385	$4,312,112
257	$14,823	$34,562	$49,385	$4,277,550
258	$14,704	$34,681	$49,385	$4,242,868
259	$14,585	$34,800	$49,385	$4,208,068
260	$14,465	$34,920	$49,385	$4,173,148
261	$14,345	$35,040	$49,385	$4,138,108
262	$14,225	$35,160	$49,385	$4,102,948
263	$14,104	$35,281	$49,385	$4,067,666
264	$13,983	$35,403	$49,385	$4,032,264

第22年供款共

$592,622

第22年利息

$175,705

第22年共還本金

$416,917

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$13,861	$35,524	$49,385	$3,996,740
266	$13,739	$35,646	$49,385	$3,961,093
267	$13,616	$35,769	$49,385	$3,925,324
268	$13,493	$35,892	$49,385	$3,889,432
269	$13,370	$36,015	$49,385	$3,853,417
270	$13,246	$36,139	$49,385	$3,817,278
271	$13,122	$36,263	$49,385	$3,781,015
272	$12,997	$36,388	$49,385	$3,744,627
273	$12,872	$36,513	$49,385	$3,708,114
274	$12,747	$36,639	$49,385	$3,671,475
275	$12,621	$36,764	$49,385	$3,634,711
276	$12,494	$36,891	$49,385	$3,597,820

第23年供款共

$592,622

第23年利息

$158,178

第23年共還本金

$434,444

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$12,368	$37,018	$49,385	$3,560,802
278	$12,240	$37,145	$49,385	$3,523,657
279	$12,113	$37,273	$49,385	$3,486,385
280	$11,984	$37,401	$49,385	$3,448,984
281	$11,856	$37,529	$49,385	$3,411,455
282	$11,727	$37,658	$49,385	$3,373,796
283	$11,597	$37,788	$49,385	$3,336,008
284	$11,468	$37,918	$49,385	$3,298,091
285	$11,337	$38,048	$49,385	$3,260,043
286	$11,206	$38,179	$49,385	$3,221,864
287	$11,075	$38,310	$49,385	$3,183,554
288	$10,943	$38,442	$49,385	$3,145,112

第24年供款共

$592,622

第24年利息

$139,915

第24年共還本金

$452,708

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$10,811	$38,574	$49,385	$3,106,538
290	$10,679	$38,706	$49,385	$3,067,832
291	$10,546	$38,840	$49,385	$3,028,992
292	$10,412	$38,973	$49,385	$2,990,019
293	$10,278	$39,107	$49,385	$2,950,912
294	$10,144	$39,241	$49,385	$2,911,671
295	$10,009	$39,376	$49,385	$2,872,295
296	$9,874	$39,512	$49,385	$2,832,783
297	$9,738	$39,647	$49,385	$2,793,135
298	$9,601	$39,784	$49,385	$2,753,352
299	$9,465	$39,921	$49,385	$2,713,431
300	$9,327	$40,058	$49,385	$2,673,373

第25年供款共

$592,622

第25年利息

$120,883

第25年共還本金

$471,739

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$9,190	$40,195	$49,385	$2,633,178
302	$9,052	$40,334	$49,385	$2,592,844
303	$8,913	$40,472	$49,385	$2,552,372
304	$8,774	$40,611	$49,385	$2,511,761
305	$8,634	$40,751	$49,385	$2,471,010
306	$8,494	$40,891	$49,385	$2,430,119
307	$8,354	$41,032	$49,385	$2,389,087
308	$8,212	$41,173	$49,385	$2,347,914
309	$8,071	$41,314	$49,385	$2,306,600
310	$7,929	$41,456	$49,385	$2,265,144
311	$7,786	$41,599	$49,385	$2,223,545
312	$7,643	$41,742	$49,385	$2,181,803

第26年供款共

$592,622

第26年利息

$101,052

第26年共還本金

$491,570

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$7,500	$41,885	$49,385	$2,139,918
314	$7,356	$42,029	$49,385	$2,097,889
315	$7,211	$42,174	$49,385	$2,055,715
316	$7,067	$42,319	$49,385	$2,013,396
317	$6,921	$42,464	$49,385	$1,970,932
318	$6,775	$42,610	$49,385	$1,928,322
319	$6,629	$42,757	$49,385	$1,885,566
320	$6,482	$42,904	$49,385	$1,842,662
321	$6,334	$43,051	$49,385	$1,799,611
322	$6,186	$43,199	$49,385	$1,756,412
323	$6,038	$43,348	$49,385	$1,713,064
324	$5,889	$43,497	$49,385	$1,669,568

第27年供款共

$592,622

第27年利息

$80,387

第27年共還本金

$512,235

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$5,739	$43,646	$49,385	$1,625,922
326	$5,589	$43,796	$49,385	$1,582,126
327	$5,439	$43,947	$49,385	$1,538,179
328	$5,287	$44,098	$49,385	$1,494,081
329	$5,136	$44,249	$49,385	$1,449,832
330	$4,984	$44,401	$49,385	$1,405,431
331	$4,831	$44,554	$49,385	$1,360,877
332	$4,678	$44,707	$49,385	$1,316,170
333	$4,524	$44,861	$49,385	$1,271,309
334	$4,370	$45,015	$49,385	$1,226,294
335	$4,215	$45,170	$49,385	$1,181,124
336	$4,060	$45,325	$49,385	$1,135,799

第28年供款共

$592,622

第28年利息

$58,853

第28年共還本金

$533,769

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$3,904	$45,481	$49,385	$1,090,318
338	$3,748	$45,637	$49,385	$1,044,681
339	$3,591	$45,794	$49,385	$998,887
340	$3,434	$45,952	$49,385	$952,935
341	$3,276	$46,109	$49,385	$906,826
342	$3,117	$46,268	$49,385	$860,558
343	$2,958	$46,427	$49,385	$814,131
344	$2,799	$46,587	$49,385	$767,544
345	$2,638	$46,747	$49,385	$720,797
346	$2,478	$46,907	$49,385	$673,890
347	$2,316	$47,069	$49,385	$626,821
348	$2,155	$47,230	$49,385	$579,591

第29年供款共

$592,622

第29年利息

$36,414

第29年共還本金

$556,208

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$1,992	$47,393	$49,385	$532,198
350	$1,829	$47,556	$49,385	$484,642
351	$1,666	$47,719	$49,385	$436,923
352	$1,502	$47,883	$49,385	$389,039
353	$1,337	$48,048	$49,385	$340,992
354	$1,172	$48,213	$49,385	$292,779
355	$1,006	$48,379	$49,385	$244,400
356	$840	$48,545	$49,385	$195,855
357	$673	$48,712	$49,385	$147,143
358	$506	$48,879	$49,385	$98,263
359	$338	$49,047	$49,385	$49,216
360	$169	$49,216	$49,385	$0

第30年供款共

$592,622

第30年利息

$13,032

第30年共還本金

$579,591

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$20,907,168

免责声明

笋盘推介

按揭保险费
info