楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$110,308

借款月供 $535 , 共加借HK$110,308

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$20,990,093

每月供款
$49,582

首期

$2,530,000

总贷款额

$10,230,308

總利息

$7,618,910

印花税

$474,375

其他

$136,500

置业成本总预算

HK$3,140,875

$99,162

置业成本总预算

HK$3,140,875

首期

$2,530,000
印花税

$474,375
- AVD
  
  $474,375
律师费

$ 10,000
代理佣金

$126,500
按揭保险费

$110,308

$99,162

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

沙田名城第01期

thumb_up

非一般东南3房~罕有放盘~✨

实

742 呎

@17,655

建

982 呎

@13,340

real_estate_agent 罕有放盘 hotel_class 楼王

售$1,310 万

实

742 呎

@17,655

建

982 呎

@13,340

售$1,310 万

real_estate_agent 罕有放盘 hotel_class 楼王

西贡西贡

thumb_up

全新豪华装修

建

1,400 呎

@8,500

local_offer 低水笋价

售$1,190 万

建

1,400 呎

@8,500

售$1,190 万

local_offer 低水笋价

马鞍山雅典居

thumb_up

雅典居 ***高层全海,靓装修连傢俱.连车位***

实

874 呎

@14,737

建

1,068 呎

@12,060

local_fire_department 至HIT real_estate_agent 罕有放盘

售$1,288 万

实

874 呎

@14,737

建

1,068 呎

@12,060

售$1,288 万

local_fire_department 至HIT real_estate_agent 罕有放盘

VR实景

马鞍山雅典居

thumb_up

全海景靓装修3房东1套)连车位

实

906 呎

@14,128

建

1,068 呎

@11,985

real_estate_agent 罕有放盘 vpn_key 有匙即睇

售$1,280 万

实

906 呎

@14,128

建

1,068 呎

@11,985

售$1,280 万

real_estate_agent 罕有放盘 vpn_key 有匙即睇

西贡西贡低水全幢村屋2100呎超平价

thumb_up

**西贡低水全幢村屋2100呎超平价**

建

2,100 呎

@6,190

local_offer 低水笋价

售$1,300 万

建

2,100 呎

@6,190

售$1,300 万

local_offer 低水笋价

马鞍山银湖天峰

thumb_up

【铁路站上盖罕有4房+工人房】欢迎查询

实

887 呎

@15,220

建

1,159 呎

@11,648

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

售$1,350 万

实

887 呎

@15,220

建

1,159 呎

@11,648

售$1,350 万

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

马鞍山帝琴湾凯弦居

thumb_up

🌟新鴻基🌟伯密度-高绿化🌳豪宅🏡 [方正实用] 开扬 3️⃣ 房(1套房)+连车位🚗.

实

1,031 呎

@12,027

建

1,180 呎

@10,508

local_fire_department 至HIT local_offer 低水笋价 pets 爱竉必选

售$1,240 万

实

1,031 呎

@12,027

建

1,180 呎

@10,508

售$1,240 万

local_fire_department 至HIT local_offer 低水笋价 pets 爱竉必选

沙田名城第02期

thumb_up

^`高层东南^ 横厅靓则^ 企理约睇^

实

785 呎

@16,561

建

1,030 呎

@12,621

local_fire_department 至HIT directions_run 即走

售$1,300 万

实

785 呎

@16,561

建

1,030 呎

@12,621

售$1,300 万

local_fire_department 至HIT directions_run 即走

西贡傲泷

thumb_up

连天台低密度住宅

实

726 呎

@16,253

local_fire_department 至HIT vpn_key 有匙即睇

售$1,180 万

实

726 呎

@16,253

售$1,180 万

local_fire_department 至HIT vpn_key 有匙即睇

沙田名城第03期盛世第01座南翼

thumb_up

💥激筍💥[ 业主鐡心放卖, 有票有惊喜😍 ] 极罕 [ 大单边 ] 3房 [ 连工人房 ]

实

786 呎

@15,903

建

1,030 呎

@12,136

directions_run 即走 local_offer 低水笋价 flight_takeoff 移民急让 pets 爱竉必选

售$1,250 万

实

786 呎

@15,903

建

1,030 呎

@12,136

售$1,250 万

directions_run 即走 local_offer 低水笋价 flight_takeoff 移民急让 pets 爱竉必选

沙田名城第02期

thumb_up

中层东南三房储

实

785 呎

@16,561

建

1,030 呎

@12,621

local_fire_department 至HIT

售$1,300 万

实

785 呎

@16,561

建

1,030 呎

@12,621

售$1,300 万

local_fire_department 至HIT

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

利率	15年	20年	25年	30年
1.000	$61,228	$47,049	$38,555	$32,905
1.500	$63,504	$49,366	$40,915	$35,307
2.000	$65,833	$51,753	$43,362	$37,813
2.500	$68,215	$54,211	$45,895	$40,422
3.000	$70,649	$56,737	$48,513	$43,131
3.500	$73,135	$59,332	$51,215	$45,939
4.000	$75,672	$61,994	$53,999	$48,841
4.125	$76,315	$62,670	$54,708	$49,581
4.500	$78,261	$64,722	$56,863	$51,835
5.000	$80,901	$67,516	$59,805	$54,919
5.500	$83,590	$70,373	$62,823	$58,087
6.000	$86,329	$73,293	$65,914	$61,336

每月供款$49,582

年期

30年

贷款金额

$10,230,308

總利息

$7,618,910

总贷款连利息

$17,849,218

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$35,167	$14,414	$49,581	$10,215,894
2	$35,117	$14,464	$49,581	$10,201,429
3	$35,067	$14,514	$49,581	$10,186,916
4	$35,018	$14,564	$49,581	$10,172,352
5	$34,967	$14,614	$49,581	$10,157,738
6	$34,917	$14,664	$49,581	$10,143,074
7	$34,867	$14,714	$49,581	$10,128,360
8	$34,816	$14,765	$49,581	$10,113,595
9	$34,765	$14,816	$49,581	$10,098,780
10	$34,715	$14,867	$49,581	$10,083,913
11	$34,663	$14,918	$49,581	$10,068,995
12	$34,612	$14,969	$49,581	$10,054,026

第1年供款共

$594,974

第1年利息

$418,692

第1年共還本金

$176,282

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$34,561	$15,020	$49,581	$10,039,006
14	$34,509	$15,072	$49,581	$10,023,934
15	$34,457	$15,124	$49,581	$10,008,810
16	$34,405	$15,176	$49,581	$9,993,634
17	$34,353	$15,228	$49,581	$9,978,406
18	$34,301	$15,280	$49,581	$9,963,126
19	$34,248	$15,333	$49,581	$9,947,793
20	$34,196	$15,386	$49,581	$9,932,407
21	$34,143	$15,439	$49,581	$9,916,968
22	$34,090	$15,492	$49,581	$9,901,477
23	$34,036	$15,545	$49,581	$9,885,932
24	$33,983	$15,598	$49,581	$9,870,334

第2年供款共

$594,974

第2年利息

$411,281

第2年共還本金

$183,692

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$33,929	$15,652	$49,581	$9,854,682
26	$33,875	$15,706	$49,581	$9,838,976
27	$33,821	$15,760	$49,581	$9,823,217
28	$33,767	$15,814	$49,581	$9,807,403
29	$33,713	$15,868	$49,581	$9,791,534
30	$33,658	$15,923	$49,581	$9,775,612
31	$33,604	$15,977	$49,581	$9,759,634
32	$33,549	$16,032	$49,581	$9,743,602
33	$33,494	$16,088	$49,581	$9,727,514
34	$33,438	$16,143	$49,581	$9,711,371
35	$33,383	$16,198	$49,581	$9,695,173
36	$33,327	$16,254	$49,581	$9,678,919

第3年供款共

$594,974

第3年利息

$403,559

第3年共還本金

$191,415

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$33,271	$16,310	$49,581	$9,662,609
38	$33,215	$16,366	$49,581	$9,646,243
39	$33,159	$16,422	$49,581	$9,629,821
40	$33,103	$16,479	$49,581	$9,613,342
41	$33,046	$16,535	$49,581	$9,596,807
42	$32,989	$16,592	$49,581	$9,580,215
43	$32,932	$16,649	$49,581	$9,563,566
44	$32,875	$16,706	$49,581	$9,546,859
45	$32,817	$16,764	$49,581	$9,530,096
46	$32,760	$16,821	$49,581	$9,513,274
47	$32,702	$16,879	$49,581	$9,496,395
48	$32,644	$16,937	$49,581	$9,479,458

第4年供款共

$594,974

第4年利息

$395,512

第4年共還本金

$199,462

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$32,586	$16,996	$49,581	$9,462,462
50	$32,527	$17,054	$49,581	$9,445,408
51	$32,469	$17,113	$49,581	$9,428,296
52	$32,410	$17,171	$49,581	$9,411,124
53	$32,351	$17,230	$49,581	$9,393,894
54	$32,292	$17,290	$49,581	$9,376,604
55	$32,232	$17,349	$49,581	$9,359,255
56	$32,172	$17,409	$49,581	$9,341,846
57	$32,113	$17,469	$49,581	$9,324,378
58	$32,053	$17,529	$49,581	$9,306,849
59	$31,992	$17,589	$49,581	$9,289,260
60	$31,932	$17,649	$49,581	$9,271,611

第5年供款共

$594,974

第5年利息

$387,127

第5年共還本金

$207,847

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$31,871	$17,710	$49,581	$9,253,901
62	$31,810	$17,771	$49,581	$9,236,130
63	$31,749	$17,832	$49,581	$9,218,298
64	$31,688	$17,893	$49,581	$9,200,405
65	$31,626	$17,955	$49,581	$9,182,450
66	$31,565	$18,016	$49,581	$9,164,434
67	$31,503	$18,078	$49,581	$9,146,355
68	$31,441	$18,141	$49,581	$9,128,215
69	$31,378	$18,203	$49,581	$9,110,012
70	$31,316	$18,265	$49,581	$9,091,746
71	$31,253	$18,328	$49,581	$9,073,418
72	$31,190	$18,391	$49,581	$9,055,027

第6年供款共

$594,974

第6年利息

$378,390

第6年共還本金

$216,584

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$31,127	$18,455	$49,581	$9,036,572
74	$31,063	$18,518	$49,581	$9,018,054
75	$31,000	$18,582	$49,581	$8,999,472
76	$30,936	$18,645	$49,581	$8,980,827
77	$30,872	$18,710	$49,581	$8,962,117
78	$30,807	$18,774	$49,581	$8,943,344
79	$30,743	$18,838	$49,581	$8,924,505
80	$30,678	$18,903	$49,581	$8,905,602
81	$30,613	$18,968	$49,581	$8,886,634
82	$30,548	$19,033	$49,581	$8,867,600
83	$30,482	$19,099	$49,581	$8,848,502
84	$30,417	$19,164	$49,581	$8,829,337

第7年供款共

$594,974

第7年利息

$369,285

第7年共還本金

$225,689

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$30,351	$19,230	$49,581	$8,810,107
86	$30,285	$19,296	$49,581	$8,790,811
87	$30,218	$19,363	$49,581	$8,771,448
88	$30,152	$19,429	$49,581	$8,752,018
89	$30,085	$19,496	$49,581	$8,732,522
90	$30,018	$19,563	$49,581	$8,712,959
91	$29,951	$19,630	$49,581	$8,693,329
92	$29,883	$19,698	$49,581	$8,673,631
93	$29,816	$19,766	$49,581	$8,653,865
94	$29,748	$19,833	$49,581	$8,634,032
95	$29,679	$19,902	$49,581	$8,614,130
96	$29,611	$19,970	$49,581	$8,594,160

第8年供款共

$594,974

第8年利息

$359,797

第8年共還本金

$235,177

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$29,542	$20,039	$49,581	$8,574,121
98	$29,474	$20,108	$49,581	$8,554,014
99	$29,404	$20,177	$49,581	$8,533,837
100	$29,335	$20,246	$49,581	$8,513,591
101	$29,265	$20,316	$49,581	$8,493,275
102	$29,196	$20,386	$49,581	$8,472,890
103	$29,126	$20,456	$49,581	$8,452,434
104	$29,055	$20,526	$49,581	$8,431,908
105	$28,985	$20,596	$49,581	$8,411,312
106	$28,914	$20,667	$49,581	$8,390,645
107	$28,843	$20,738	$49,581	$8,369,906
108	$28,772	$20,810	$49,581	$8,349,097

第9年供款共

$594,974

第9年利息

$349,910

第9年共還本金

$245,064

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$28,700	$20,881	$49,581	$8,328,215
110	$28,628	$20,953	$49,581	$8,307,263
111	$28,556	$21,025	$49,581	$8,286,238
112	$28,484	$21,097	$49,581	$8,265,140
113	$28,411	$21,170	$49,581	$8,243,971
114	$28,339	$21,243	$49,581	$8,222,728
115	$28,266	$21,316	$49,581	$8,201,413
116	$28,192	$21,389	$49,581	$8,180,024
117	$28,119	$21,462	$49,581	$8,158,561
118	$28,045	$21,536	$49,581	$8,137,025
119	$27,971	$21,610	$49,581	$8,115,415
120	$27,897	$21,684	$49,581	$8,093,731

第10年供款共

$594,974

第10年利息

$339,608

第10年共還本金

$255,366

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$27,822	$21,759	$49,581	$8,071,972
122	$27,747	$21,834	$49,581	$8,050,138
123	$27,672	$21,909	$49,581	$8,028,229
124	$27,597	$21,984	$49,581	$8,006,245
125	$27,521	$22,060	$49,581	$7,984,185
126	$27,446	$22,136	$49,581	$7,962,050
127	$27,370	$22,212	$49,581	$7,939,838
128	$27,293	$22,288	$49,581	$7,917,550
129	$27,217	$22,365	$49,581	$7,895,186
130	$27,140	$22,441	$49,581	$7,872,744
131	$27,063	$22,519	$49,581	$7,850,226
132	$26,985	$22,596	$49,581	$7,827,630

第11年供款共

$594,974

第11年利息

$328,873

第11年共還本金

$266,101

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$26,907	$22,674	$49,581	$7,804,956
134	$26,830	$22,752	$49,581	$7,782,204
135	$26,751	$22,830	$49,581	$7,759,375
136	$26,673	$22,908	$49,581	$7,736,466
137	$26,594	$22,987	$49,581	$7,713,479
138	$26,515	$23,066	$49,581	$7,690,413
139	$26,436	$23,145	$49,581	$7,667,268
140	$26,356	$23,225	$49,581	$7,644,043
141	$26,276	$23,305	$49,581	$7,620,738
142	$26,196	$23,385	$49,581	$7,597,353
143	$26,116	$23,465	$49,581	$7,573,888
144	$26,035	$23,546	$49,581	$7,550,342

第12年供款共

$594,974

第12年利息

$317,686

第12年共還本金

$277,288

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$25,954	$23,627	$49,581	$7,526,715
146	$25,873	$23,708	$49,581	$7,503,007
147	$25,792	$23,790	$49,581	$7,479,218
148	$25,710	$23,871	$49,581	$7,455,346
149	$25,628	$23,953	$49,581	$7,431,393
150	$25,545	$24,036	$49,581	$7,407,357
151	$25,463	$24,118	$49,581	$7,383,239
152	$25,380	$24,201	$49,581	$7,359,037
153	$25,297	$24,284	$49,581	$7,334,753
154	$25,213	$24,368	$49,581	$7,310,385
155	$25,129	$24,452	$49,581	$7,285,933
156	$25,045	$24,536	$49,581	$7,261,397

第13年供款共

$594,974

第13年利息

$306,029

第13年共還本金

$288,945

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$24,961	$24,620	$49,581	$7,236,777
158	$24,876	$24,705	$49,581	$7,212,073
159	$24,791	$24,790	$49,581	$7,187,283
160	$24,706	$24,875	$49,581	$7,162,408
161	$24,621	$24,960	$49,581	$7,137,448
162	$24,535	$25,046	$49,581	$7,112,402
163	$24,449	$25,132	$49,581	$7,087,269
164	$24,362	$25,219	$49,581	$7,062,051
165	$24,276	$25,305	$49,581	$7,036,745
166	$24,189	$25,392	$49,581	$7,011,353
167	$24,102	$25,480	$49,581	$6,985,873
168	$24,014	$25,567	$49,581	$6,960,306

第14年供款共

$594,974

第14年利息

$293,882

第14年共還本金

$301,091

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$23,926	$25,655	$49,581	$6,934,651
170	$23,838	$25,743	$49,581	$6,908,908
171	$23,749	$25,832	$49,581	$6,883,076
172	$23,661	$25,921	$49,581	$6,857,155
173	$23,571	$26,010	$49,581	$6,831,146
174	$23,482	$26,099	$49,581	$6,805,046
175	$23,392	$26,189	$49,581	$6,778,858
176	$23,302	$26,279	$49,581	$6,752,579
177	$23,212	$26,369	$49,581	$6,726,210
178	$23,121	$26,460	$49,581	$6,699,750
179	$23,030	$26,551	$49,581	$6,673,199
180	$22,939	$26,642	$49,581	$6,646,557

第15年供款共

$594,974

第15年利息

$281,225

第15年共還本金

$313,749

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$22,848	$26,734	$49,581	$6,619,823
182	$22,756	$26,826	$49,581	$6,592,998
183	$22,663	$26,918	$49,581	$6,566,080
184	$22,571	$27,010	$49,581	$6,539,070
185	$22,478	$27,103	$49,581	$6,511,967
186	$22,385	$27,196	$49,581	$6,484,770
187	$22,291	$27,290	$49,581	$6,457,481
188	$22,198	$27,384	$49,581	$6,430,097
189	$22,103	$27,478	$49,581	$6,402,619
190	$22,009	$27,572	$49,581	$6,375,047
191	$21,914	$27,667	$49,581	$6,347,380
192	$21,819	$27,762	$49,581	$6,319,618

第16年供款共

$594,974

第16年利息

$268,035

第16年共還本金

$326,939

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$21,724	$27,857	$49,581	$6,291,761
194	$21,628	$27,953	$49,581	$6,263,808
195	$21,532	$28,049	$49,581	$6,235,758
196	$21,435	$28,146	$49,581	$6,207,613
197	$21,339	$28,242	$49,581	$6,179,370
198	$21,242	$28,340	$49,581	$6,151,030
199	$21,144	$28,437	$49,581	$6,122,593
200	$21,046	$28,535	$49,581	$6,094,059
201	$20,948	$28,633	$49,581	$6,065,426
202	$20,850	$28,731	$49,581	$6,036,695
203	$20,751	$28,830	$49,581	$6,007,865
204	$20,652	$28,929	$49,581	$5,978,935

第17年供款共

$594,974

第17年利息

$254,291

第17年共還本金

$340,683

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$20,553	$29,029	$49,581	$5,949,907
206	$20,453	$29,128	$49,581	$5,920,779
207	$20,353	$29,228	$49,581	$5,891,550
208	$20,252	$29,329	$49,581	$5,862,221
209	$20,151	$29,430	$49,581	$5,832,791
210	$20,050	$29,531	$49,581	$5,803,260
211	$19,949	$29,632	$49,581	$5,773,628
212	$19,847	$29,734	$49,581	$5,743,894
213	$19,745	$29,837	$49,581	$5,714,057
214	$19,642	$29,939	$49,581	$5,684,118
215	$19,539	$30,042	$49,581	$5,654,076
216	$19,436	$30,145	$49,581	$5,623,931

第18年供款共

$594,974

第18年利息

$239,969

第18年共還本金

$355,005

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$19,332	$30,249	$49,581	$5,593,682
218	$19,228	$30,353	$49,581	$5,563,329
219	$19,124	$30,457	$49,581	$5,532,872
220	$19,019	$30,562	$49,581	$5,502,310
221	$18,914	$30,667	$49,581	$5,471,643
222	$18,809	$30,772	$49,581	$5,440,870
223	$18,703	$30,878	$49,581	$5,409,992
224	$18,597	$30,984	$49,581	$5,379,008
225	$18,490	$31,091	$49,581	$5,347,917
226	$18,383	$31,198	$49,581	$5,316,719
227	$18,276	$31,305	$49,581	$5,285,415
228	$18,169	$31,413	$49,581	$5,254,002

第19年供款共

$594,974

第19年利息

$225,045

第19年共還本金

$369,929

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$18,061	$31,521	$49,581	$5,222,481
230	$17,952	$31,629	$49,581	$5,190,853
231	$17,844	$31,738	$49,581	$5,159,115
232	$17,734	$31,847	$49,581	$5,127,268
233	$17,625	$31,956	$49,581	$5,095,312
234	$17,515	$32,066	$49,581	$5,063,246
235	$17,405	$32,176	$49,581	$5,031,070
236	$17,294	$32,287	$49,581	$4,998,783
237	$17,183	$32,398	$49,581	$4,966,385
238	$17,072	$32,509	$49,581	$4,933,876
239	$16,960	$32,621	$49,581	$4,901,255
240	$16,848	$32,733	$49,581	$4,868,522

第20年供款共

$594,974

第20年利息

$209,494

第20年共還本金

$385,480

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$16,736	$32,846	$49,581	$4,835,676
242	$16,623	$32,959	$49,581	$4,802,718
243	$16,509	$33,072	$49,581	$4,769,646
244	$16,396	$33,186	$49,581	$4,736,460
245	$16,282	$33,300	$49,581	$4,703,161
246	$16,167	$33,414	$49,581	$4,669,747
247	$16,052	$33,529	$49,581	$4,636,218
248	$15,937	$33,644	$49,581	$4,602,574
249	$15,821	$33,760	$49,581	$4,568,814
250	$15,705	$33,876	$49,581	$4,534,938
251	$15,589	$33,992	$49,581	$4,500,946
252	$15,472	$34,109	$49,581	$4,466,837

第21年供款共

$594,974

第21年利息

$193,289

第21年共還本金

$401,685

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$15,355	$34,226	$49,581	$4,432,610
254	$15,237	$34,344	$49,581	$4,398,266
255	$15,119	$34,462	$49,581	$4,363,804
256	$15,001	$34,581	$49,581	$4,329,223
257	$14,882	$34,699	$49,581	$4,294,524
258	$14,762	$34,819	$49,581	$4,259,705
259	$14,643	$34,938	$49,581	$4,224,767
260	$14,523	$35,059	$49,581	$4,189,708
261	$14,402	$35,179	$49,581	$4,154,529
262	$14,281	$35,300	$49,581	$4,119,229
263	$14,160	$35,421	$49,581	$4,083,808
264	$14,038	$35,543	$49,581	$4,048,265

第22年供款共

$594,974

第22年利息

$176,402

第22年共還本金

$418,572

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$13,916	$35,665	$49,581	$4,012,600
266	$13,793	$35,788	$49,581	$3,976,812
267	$13,670	$35,911	$49,581	$3,940,901
268	$13,547	$36,034	$49,581	$3,904,867
269	$13,423	$36,158	$49,581	$3,868,708
270	$13,299	$36,282	$49,581	$3,832,426
271	$13,174	$36,407	$49,581	$3,796,019
272	$13,049	$36,532	$49,581	$3,759,486
273	$12,923	$36,658	$49,581	$3,722,828
274	$12,797	$36,784	$49,581	$3,686,045
275	$12,671	$36,910	$49,581	$3,649,134
276	$12,544	$37,037	$49,581	$3,612,097

第23年供款共

$594,974

第23年利息

$158,806

第23年共還本金

$436,168

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$12,417	$37,165	$49,581	$3,574,932
278	$12,289	$37,292	$49,581	$3,537,640
279	$12,161	$37,421	$49,581	$3,500,219
280	$12,032	$37,549	$49,581	$3,462,670
281	$11,903	$37,678	$49,581	$3,424,992
282	$11,773	$37,808	$49,581	$3,387,184
283	$11,643	$37,938	$49,581	$3,349,247
284	$11,513	$38,068	$49,581	$3,311,178
285	$11,382	$38,199	$49,581	$3,272,979
286	$11,251	$38,330	$49,581	$3,234,649
287	$11,119	$38,462	$49,581	$3,196,187
288	$10,987	$38,594	$49,581	$3,157,593

第24年供款共

$594,974

第24年利息

$140,470

第24年共還本金

$454,504

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$10,854	$38,727	$49,581	$3,118,866
290	$10,721	$38,860	$49,581	$3,080,006
291	$10,588	$38,994	$49,581	$3,041,012
292	$10,453	$39,128	$49,581	$3,001,885
293	$10,319	$39,262	$49,581	$2,962,622
294	$10,184	$39,397	$49,581	$2,923,225
295	$10,049	$39,533	$49,581	$2,883,693
296	$9,913	$39,668	$49,581	$2,844,024
297	$9,776	$39,805	$49,581	$2,804,219
298	$9,640	$39,942	$49,581	$2,764,278
299	$9,502	$40,079	$49,581	$2,724,199
300	$9,364	$40,217	$49,581	$2,683,982

第25年供款共

$594,974

第25年利息

$121,363

第25年共還本金

$473,611

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$9,226	$40,355	$49,581	$2,643,627
302	$9,087	$40,494	$49,581	$2,603,133
303	$8,948	$40,633	$49,581	$2,562,500
304	$8,809	$40,773	$49,581	$2,521,728
305	$8,668	$40,913	$49,581	$2,480,815
306	$8,528	$41,053	$49,581	$2,439,762
307	$8,387	$41,194	$49,581	$2,398,567
308	$8,245	$41,336	$49,581	$2,357,231
309	$8,103	$41,478	$49,581	$2,315,753
310	$7,960	$41,621	$49,581	$2,274,132
311	$7,817	$41,764	$49,581	$2,232,369
312	$7,674	$41,907	$49,581	$2,190,461

第26年供款共

$594,974

第26年利息

$101,453

第26年共還本金

$493,521

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$7,530	$42,051	$49,581	$2,148,410
314	$7,385	$42,196	$49,581	$2,106,214
315	$7,240	$42,341	$49,581	$2,063,873
316	$7,095	$42,487	$49,581	$2,021,386
317	$6,949	$42,633	$49,581	$1,978,753
318	$6,802	$42,779	$49,581	$1,935,974
319	$6,655	$42,926	$49,581	$1,893,048
320	$6,507	$43,074	$49,581	$1,849,974
321	$6,359	$43,222	$49,581	$1,806,752
322	$6,211	$43,370	$49,581	$1,763,382
323	$6,062	$43,520	$49,581	$1,719,862
324	$5,912	$43,669	$49,581	$1,676,193

第27年供款共

$594,974

第27年利息

$80,706

第27年共還本金

$514,268

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$5,762	$43,819	$49,581	$1,632,374
326	$5,611	$43,970	$49,581	$1,588,404
327	$5,460	$44,121	$49,581	$1,544,283
328	$5,308	$44,273	$49,581	$1,500,010
329	$5,156	$44,425	$49,581	$1,455,585
330	$5,004	$44,578	$49,581	$1,411,008
331	$4,850	$44,731	$49,581	$1,366,277
332	$4,697	$44,885	$49,581	$1,321,392
333	$4,542	$45,039	$49,581	$1,276,354
334	$4,387	$45,194	$49,581	$1,231,160
335	$4,232	$45,349	$49,581	$1,185,811
336	$4,076	$45,505	$49,581	$1,140,306

第28年供款共

$594,974

第28年利息

$59,087

第28年共還本金

$535,887

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$3,920	$45,661	$49,581	$1,094,645
338	$3,763	$45,818	$49,581	$1,048,826
339	$3,605	$45,976	$49,581	$1,002,850
340	$3,447	$46,134	$49,581	$956,717
341	$3,289	$46,292	$49,581	$910,424
342	$3,130	$46,452	$49,581	$863,972
343	$2,970	$46,611	$49,581	$817,361
344	$2,810	$46,771	$49,581	$770,590
345	$2,649	$46,932	$49,581	$723,657
346	$2,488	$47,094	$49,581	$676,564
347	$2,326	$47,255	$49,581	$629,308
348	$2,163	$47,418	$49,581	$581,891

第29年供款共

$594,974

第29年利息

$36,559

第29年共還本金

$558,415

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,000	$47,581	$49,581	$534,310
350	$1,837	$47,744	$49,581	$486,565
351	$1,673	$47,909	$49,581	$438,657
352	$1,508	$48,073	$49,581	$390,583
353	$1,343	$48,239	$49,581	$342,345
354	$1,177	$48,404	$49,581	$293,940
355	$1,010	$48,571	$49,581	$245,370
356	$843	$48,738	$49,581	$196,632
357	$676	$48,905	$49,581	$147,727
358	$508	$49,073	$49,581	$98,653
359	$339	$49,242	$49,581	$49,411
360	$170	$49,411	$49,581	$0

第30年供款共

$594,974

第30年利息

$13,083

第30年共還本金

$581,891

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$20,990,093

免责声明

笋盘推介

按揭保险费
info