楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$110,570

借款月供 $536 , 共加借HK$110,570

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$21,039,848

每月供款
$49,699

首期

$2,536,000

总贷款额

$10,254,570

總利息

$7,636,979

印花税

$475,500

其他

$136,800

置业成本总预算

HK$3,148,300

$99,397

置业成本总预算

HK$3,148,300

首期

$2,536,000
印花税

$475,500
- AVD
  
  $475,500
律师费

$ 10,000
代理佣金

$126,800
按揭保险费

$110,570

$99,397

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

沙田华翠园

thumb_up

火炭半山豪宅华翠园低水实用大房大厅连车位

实

882 呎

@13,265

建

1,052 呎

@11,122

local_offer 低水笋价 pets 爱竉必选

售$1,170 万

实

882 呎

@13,265

建

1,052 呎

@11,122

售$1,170 万

local_offer 低水笋价 pets 爱竉必选

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

马鞍山银湖天峰

thumb_up

银湖天峰海景楼皇 3房套+工人房

实

798 呎

@16,291

建

1,046 呎

@12,428

local_fire_department 至HIT hotel_class 楼王

售$1,300 万

实

798 呎

@16,291

建

1,046 呎

@12,428

售$1,300 万

local_fire_department 至HIT hotel_class 楼王

大埔云滙第01期第02座

thumb_up

云匯内园靓装即买即用

实

732 呎

@16,393

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

售$1,200 万

实

732 呎

@16,393

售$1,200 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

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

沙田华翠园第21座

thumb_up

火炭半山豪宅三房套连车位间隔实用邻近英基可约睇楼

实

882 呎

@13,605

建

1,052 呎

@11,407

local_fire_department 至HIT pets 爱竉必选

售$1,200 万

实

882 呎

@13,605

建

1,052 呎

@11,407

售$1,200 万

local_fire_department 至HIT pets 爱竉必选

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

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

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

马鞍山翠拥华庭第15座

thumb_up

翠拥单边, 东边海景

实

933 呎

@12,755

建

1,202 呎

@9,900

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

售$1,190 万

实

933 呎

@12,755

建

1,202 呎

@9,900

售$1,190 万

local_fire_department 至HIT 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

荃湾柏傲湾

thumb_up

半新楼3房诚意放售快约

实

766 呎

@16,971

local_fire_department 至HIT

售$1,300 万

实

766 呎

@16,971

售$1,300 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$61,373	$47,160	$38,647	$32,983
1.500	$63,655	$49,483	$41,012	$35,391
2.000	$65,989	$51,876	$43,464	$37,903
2.500	$68,376	$54,339	$46,004	$40,518
3.000	$70,816	$56,872	$48,628	$43,234
3.500	$73,308	$59,472	$51,337	$46,048
4.000	$75,852	$62,141	$54,127	$48,957
4.125	$76,496	$62,818	$54,838	$49,699
4.500	$78,447	$64,875	$56,998	$51,958
5.000	$81,092	$67,676	$59,947	$55,049
5.500	$83,788	$70,540	$62,972	$58,224
6.000	$86,534	$73,467	$66,070	$61,481

每月供款$49,699

年期

30年

贷款金额

$10,254,569.6

總利息

$7,636,979

总贷款连利息

$17,891,548.6

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$35,250	$14,449	$49,699	$10,240,121
2	$35,200	$14,498	$49,699	$10,225,623
3	$35,151	$14,548	$49,699	$10,211,074
4	$35,101	$14,598	$49,699	$10,196,476
5	$35,050	$14,648	$49,699	$10,181,828
6	$35,000	$14,699	$49,699	$10,167,129
7	$34,950	$14,749	$49,699	$10,152,380
8	$34,899	$14,800	$49,699	$10,137,580
9	$34,848	$14,851	$49,699	$10,122,729
10	$34,797	$14,902	$49,699	$10,107,827
11	$34,746	$14,953	$49,699	$10,092,874
12	$34,694	$15,004	$49,699	$10,077,870

第1年供款共

$596,385

第1年利息

$419,685

第1年共還本金

$176,700

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$34,643	$15,056	$49,699	$10,062,814
14	$34,591	$15,108	$49,699	$10,047,706
15	$34,539	$15,160	$49,699	$10,032,546
16	$34,487	$15,212	$49,699	$10,017,334
17	$34,435	$15,264	$49,699	$10,002,070
18	$34,382	$15,317	$49,699	$9,986,753
19	$34,329	$15,369	$49,699	$9,971,384
20	$34,277	$15,422	$49,699	$9,955,962
21	$34,224	$15,475	$49,699	$9,940,487
22	$34,170	$15,528	$49,699	$9,924,959
23	$34,117	$15,582	$49,699	$9,909,377
24	$34,063	$15,635	$49,699	$9,893,742

第2年供款共

$596,385

第2年利息

$412,257

第2年共還本金

$184,128

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$34,010	$15,689	$49,699	$9,878,053
26	$33,956	$15,743	$49,699	$9,862,310
27	$33,902	$15,797	$49,699	$9,846,513
28	$33,847	$15,851	$49,699	$9,830,661
29	$33,793	$15,906	$49,699	$9,814,755
30	$33,738	$15,961	$49,699	$9,798,795
31	$33,683	$16,015	$49,699	$9,782,780
32	$33,628	$16,070	$49,699	$9,766,709
33	$33,573	$16,126	$49,699	$9,750,583
34	$33,518	$16,181	$49,699	$9,734,402
35	$33,462	$16,237	$49,699	$9,718,166
36	$33,406	$16,293	$49,699	$9,701,873

第3年供款共

$596,385

第3年利息

$404,516

第3年共還本金

$191,869

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$33,350	$16,349	$49,699	$9,685,524
38	$33,294	$16,405	$49,699	$9,669,120
39	$33,238	$16,461	$49,699	$9,652,659
40	$33,181	$16,518	$49,699	$9,636,141
41	$33,124	$16,575	$49,699	$9,619,566
42	$33,067	$16,631	$49,699	$9,602,935
43	$33,010	$16,689	$49,699	$9,586,246
44	$32,953	$16,746	$49,699	$9,569,500
45	$32,895	$16,804	$49,699	$9,552,697
46	$32,837	$16,861	$49,699	$9,535,835
47	$32,779	$16,919	$49,699	$9,518,916
48	$32,721	$16,977	$49,699	$9,501,938

第4年供款共

$596,385

第4年利息

$396,450

第4年共還本金

$199,935

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$32,663	$17,036	$49,699	$9,484,903
50	$32,604	$17,094	$49,699	$9,467,808
51	$32,546	$17,153	$49,699	$9,450,655
52	$32,487	$17,212	$49,699	$9,433,443
53	$32,427	$17,271	$49,699	$9,416,172
54	$32,368	$17,331	$49,699	$9,398,841
55	$32,309	$17,390	$49,699	$9,381,451
56	$32,249	$17,450	$49,699	$9,364,001
57	$32,189	$17,510	$49,699	$9,346,491
58	$32,129	$17,570	$49,699	$9,328,921
59	$32,068	$17,631	$49,699	$9,311,290
60	$32,008	$17,691	$49,699	$9,293,599

第5年供款共

$596,385

第5年利息

$388,045

第5年共還本金

$208,340

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$31,947	$17,752	$49,699	$9,275,847
62	$31,886	$17,813	$49,699	$9,258,034
63	$31,824	$17,874	$49,699	$9,240,160
64	$31,763	$17,936	$49,699	$9,222,224
65	$31,701	$17,997	$49,699	$9,204,227
66	$31,640	$18,059	$49,699	$9,186,167
67	$31,577	$18,121	$49,699	$9,168,046
68	$31,515	$18,184	$49,699	$9,149,862
69	$31,453	$18,246	$49,699	$9,131,616
70	$31,390	$18,309	$49,699	$9,113,308
71	$31,327	$18,372	$49,699	$9,094,936
72	$31,264	$18,435	$49,699	$9,076,501

第6年供款共

$596,385

第6年利息

$379,287

第6年共還本金

$217,098

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$31,200	$18,498	$49,699	$9,058,003
74	$31,137	$18,562	$49,699	$9,039,441
75	$31,073	$18,626	$49,699	$9,020,815
76	$31,009	$18,690	$49,699	$9,002,125
77	$30,945	$18,754	$49,699	$8,983,371
78	$30,880	$18,818	$49,699	$8,964,553
79	$30,816	$18,883	$49,699	$8,945,670
80	$30,751	$18,948	$49,699	$8,926,722
81	$30,686	$19,013	$49,699	$8,907,709
82	$30,620	$19,078	$49,699	$8,888,630
83	$30,555	$19,144	$49,699	$8,869,486
84	$30,489	$19,210	$49,699	$8,850,276

第7年供款共

$596,385

第7年利息

$370,160

第7年共還本金

$226,225

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$30,423	$19,276	$49,699	$8,831,000
86	$30,357	$19,342	$49,699	$8,811,658
87	$30,290	$19,409	$49,699	$8,792,250
88	$30,223	$19,475	$49,699	$8,772,774
89	$30,156	$19,542	$49,699	$8,753,232
90	$30,089	$19,610	$49,699	$8,733,622
91	$30,022	$19,677	$49,699	$8,713,945
92	$29,954	$19,745	$49,699	$8,694,201
93	$29,886	$19,812	$49,699	$8,674,388
94	$29,818	$19,881	$49,699	$8,654,508
95	$29,750	$19,949	$49,699	$8,634,559
96	$29,681	$20,017	$49,699	$8,614,542

第8年供款共

$596,385

第8年利息

$360,650

第8年共還本金

$235,735

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$29,612	$20,086	$49,699	$8,594,455
98	$29,543	$20,155	$49,699	$8,574,300
99	$29,474	$20,225	$49,699	$8,554,075
100	$29,405	$20,294	$49,699	$8,533,781
101	$29,335	$20,364	$49,699	$8,513,417
102	$29,265	$20,434	$49,699	$8,492,984
103	$29,195	$20,504	$49,699	$8,472,480
104	$29,124	$20,575	$49,699	$8,451,905
105	$29,053	$20,645	$49,699	$8,431,260
106	$28,982	$20,716	$49,699	$8,410,543
107	$28,911	$20,788	$49,699	$8,389,756
108	$28,840	$20,859	$49,699	$8,368,897

第9年供款共

$596,385

第9年利息

$350,740

第9年共還本金

$245,645

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$28,768	$20,931	$49,699	$8,347,966
110	$28,696	$21,003	$49,699	$8,326,964
111	$28,624	$21,075	$49,699	$8,305,889
112	$28,551	$21,147	$49,699	$8,284,742
113	$28,479	$21,220	$49,699	$8,263,522
114	$28,406	$21,293	$49,699	$8,242,229
115	$28,333	$21,366	$49,699	$8,220,863
116	$28,259	$21,440	$49,699	$8,199,423
117	$28,186	$21,513	$49,699	$8,177,910
118	$28,112	$21,587	$49,699	$8,156,323
119	$28,037	$21,661	$49,699	$8,134,661
120	$27,963	$21,736	$49,699	$8,112,925

第10年供款共

$596,385

第10年利息

$340,414

第10年共還本金

$255,971

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$27,888	$21,811	$49,699	$8,091,115
122	$27,813	$21,886	$49,699	$8,069,229
123	$27,738	$21,961	$49,699	$8,047,269
124	$27,662	$22,036	$49,699	$8,025,232
125	$27,587	$22,112	$49,699	$8,003,120
126	$27,511	$22,188	$49,699	$7,980,932
127	$27,434	$22,264	$49,699	$7,958,668
128	$27,358	$22,341	$49,699	$7,936,327
129	$27,281	$22,418	$49,699	$7,913,910
130	$27,204	$22,495	$49,699	$7,891,415
131	$27,127	$22,572	$49,699	$7,868,843
132	$27,049	$22,650	$49,699	$7,846,193

第11年供款共

$596,385

第11年利息

$329,653

第11年共還本金

$266,732

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$26,971	$22,727	$49,699	$7,823,466
134	$26,893	$22,806	$49,699	$7,800,660
135	$26,815	$22,884	$49,699	$7,777,776
136	$26,736	$22,963	$49,699	$7,754,814
137	$26,657	$23,042	$49,699	$7,731,772
138	$26,578	$23,121	$49,699	$7,708,651
139	$26,498	$23,200	$49,699	$7,685,451
140	$26,419	$23,280	$49,699	$7,662,171
141	$26,339	$23,360	$49,699	$7,638,811
142	$26,258	$23,440	$49,699	$7,615,371
143	$26,178	$23,521	$49,699	$7,591,850
144	$26,097	$23,602	$49,699	$7,568,248

第12年供款共

$596,385

第12年利息

$318,440

第12年共還本金

$277,945

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$26,016	$23,683	$49,699	$7,544,565
146	$25,934	$23,764	$49,699	$7,520,801
147	$25,853	$23,846	$49,699	$7,496,955
148	$25,771	$23,928	$49,699	$7,473,027
149	$25,689	$24,010	$49,699	$7,449,017
150	$25,606	$24,093	$49,699	$7,424,924
151	$25,523	$24,176	$49,699	$7,400,748
152	$25,440	$24,259	$49,699	$7,376,490
153	$25,357	$24,342	$49,699	$7,352,148
154	$25,273	$24,426	$49,699	$7,327,722
155	$25,189	$24,510	$49,699	$7,303,212
156	$25,105	$24,594	$49,699	$7,278,618

第13年供款共

$596,385

第13年利息

$306,755

第13年共還本金

$289,630

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$25,020	$24,678	$49,699	$7,253,940
158	$24,935	$24,763	$49,699	$7,229,176
159	$24,850	$24,848	$49,699	$7,204,328
160	$24,765	$24,934	$49,699	$7,179,394
161	$24,679	$25,020	$49,699	$7,154,374
162	$24,593	$25,106	$49,699	$7,129,269
163	$24,507	$25,192	$49,699	$7,104,077
164	$24,420	$25,278	$49,699	$7,078,799
165	$24,333	$25,365	$49,699	$7,053,433
166	$24,246	$25,453	$49,699	$7,027,981
167	$24,159	$25,540	$49,699	$7,002,441
168	$24,071	$25,628	$49,699	$6,976,813

第14年供款共

$596,385

第14年利息

$294,579

第14年共還本金

$301,806

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$23,983	$25,716	$49,699	$6,951,097
170	$23,894	$25,804	$49,699	$6,925,292
171	$23,806	$25,893	$49,699	$6,899,399
172	$23,717	$25,982	$49,699	$6,873,417
173	$23,627	$26,071	$49,699	$6,847,346
174	$23,538	$26,161	$49,699	$6,821,185
175	$23,448	$26,251	$49,699	$6,794,934
176	$23,358	$26,341	$49,699	$6,768,593
177	$23,267	$26,432	$49,699	$6,742,161
178	$23,176	$26,523	$49,699	$6,715,639
179	$23,085	$26,614	$49,699	$6,689,025
180	$22,994	$26,705	$49,699	$6,662,320

第15年供款共

$596,385

第15年利息

$281,892

第15年共還本金

$314,493

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$22,902	$26,797	$49,699	$6,635,523
182	$22,810	$26,889	$49,699	$6,608,633
183	$22,717	$26,982	$49,699	$6,581,652
184	$22,624	$27,074	$49,699	$6,554,578
185	$22,531	$27,167	$49,699	$6,527,410
186	$22,438	$27,261	$49,699	$6,500,149
187	$22,344	$27,354	$49,699	$6,472,795
188	$22,250	$27,449	$49,699	$6,445,346
189	$22,156	$27,543	$49,699	$6,417,804
190	$22,061	$27,638	$49,699	$6,390,166
191	$21,966	$27,733	$49,699	$6,362,433
192	$21,871	$27,828	$49,699	$6,334,606

第16年供款共

$596,385

第16年利息

$268,671

第16年共還本金

$327,714

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$21,775	$27,924	$49,699	$6,306,682
194	$21,679	$28,020	$49,699	$6,278,662
195	$21,583	$28,116	$49,699	$6,250,547
196	$21,486	$28,212	$49,699	$6,222,334
197	$21,389	$28,309	$49,699	$6,194,025
198	$21,292	$28,407	$49,699	$6,165,618
199	$21,194	$28,504	$49,699	$6,137,113
200	$21,096	$28,602	$49,699	$6,108,511
201	$20,998	$28,701	$49,699	$6,079,810
202	$20,899	$28,799	$49,699	$6,051,011
203	$20,800	$28,898	$49,699	$6,022,113
204	$20,701	$28,998	$49,699	$5,993,115

第17年供款共

$596,385

第17年利息

$254,894

第17年共還本金

$341,491

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$20,601	$29,097	$49,699	$5,964,017
206	$20,501	$29,197	$49,699	$5,934,820
207	$20,401	$29,298	$49,699	$5,905,522
208	$20,300	$29,399	$49,699	$5,876,124
209	$20,199	$29,500	$49,699	$5,846,624
210	$20,098	$29,601	$49,699	$5,817,023
211	$19,996	$29,703	$49,699	$5,787,320
212	$19,894	$29,805	$49,699	$5,757,516
213	$19,791	$29,907	$49,699	$5,727,608
214	$19,689	$30,010	$49,699	$5,697,598
215	$19,585	$30,113	$49,699	$5,667,485
216	$19,482	$30,217	$49,699	$5,637,268

第18年供款共

$596,385

第18年利息

$240,538

第18年共還本金

$355,847

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$19,378	$30,321	$49,699	$5,606,948
218	$19,274	$30,425	$49,699	$5,576,523
219	$19,169	$30,529	$49,699	$5,545,993
220	$19,064	$30,634	$49,699	$5,515,359
221	$18,959	$30,740	$49,699	$5,484,619
222	$18,853	$30,845	$49,699	$5,453,774
223	$18,747	$30,951	$49,699	$5,422,822
224	$18,641	$31,058	$49,699	$5,391,765
225	$18,534	$31,165	$49,699	$5,360,600
226	$18,427	$31,272	$49,699	$5,329,328
227	$18,320	$31,379	$49,699	$5,297,949
228	$18,212	$31,487	$49,699	$5,266,462

第19年供款共

$596,385

第19年利息

$225,579

第19年共還本金

$370,806

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$18,103	$31,595	$49,699	$5,234,867
230	$17,995	$31,704	$49,699	$5,203,163
231	$17,886	$31,813	$49,699	$5,171,350
232	$17,777	$31,922	$49,699	$5,139,428
233	$17,667	$32,032	$49,699	$5,107,396
234	$17,557	$32,142	$49,699	$5,075,254
235	$17,446	$32,253	$49,699	$5,043,001
236	$17,335	$32,363	$49,699	$5,010,638
237	$17,224	$32,475	$49,699	$4,978,163
238	$17,112	$32,586	$49,699	$4,945,577
239	$17,000	$32,698	$49,699	$4,912,878
240	$16,888	$32,811	$49,699	$4,880,068

第20年供款共

$596,385

第20年利息

$209,991

第20年共還本金

$386,394

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$16,775	$32,924	$49,699	$4,847,144
242	$16,662	$33,037	$49,699	$4,814,108
243	$16,548	$33,150	$49,699	$4,780,957
244	$16,435	$33,264	$49,699	$4,747,693
245	$16,320	$33,379	$49,699	$4,714,315
246	$16,205	$33,493	$49,699	$4,680,821
247	$16,090	$33,608	$49,699	$4,647,213
248	$15,975	$33,724	$49,699	$4,613,489
249	$15,859	$33,840	$49,699	$4,579,649
250	$15,743	$33,956	$49,699	$4,545,693
251	$15,626	$34,073	$49,699	$4,511,620
252	$15,509	$34,190	$49,699	$4,477,430

第21年供款共

$596,385

第21年利息

$193,747

第21年共還本金

$402,638

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$15,391	$34,308	$49,699	$4,443,122
254	$15,273	$34,426	$49,699	$4,408,697
255	$15,155	$34,544	$49,699	$4,374,153
256	$15,036	$34,663	$49,699	$4,339,490
257	$14,917	$34,782	$49,699	$4,304,709
258	$14,797	$34,901	$49,699	$4,269,807
259	$14,677	$35,021	$49,699	$4,234,786
260	$14,557	$35,142	$49,699	$4,199,644
261	$14,436	$35,262	$49,699	$4,164,382
262	$14,315	$35,384	$49,699	$4,128,998
263	$14,193	$35,505	$49,699	$4,093,493
264	$14,071	$35,627	$49,699	$4,057,866

第22年供款共

$596,385

第22年利息

$176,821

第22年共還本金

$419,564

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$13,949	$35,750	$49,699	$4,022,116
266	$13,826	$35,873	$49,699	$3,986,243
267	$13,703	$35,996	$49,699	$3,950,247
268	$13,579	$36,120	$49,699	$3,914,127
269	$13,455	$36,244	$49,699	$3,877,883
270	$13,330	$36,369	$49,699	$3,841,515
271	$13,205	$36,494	$49,699	$3,805,021
272	$13,080	$36,619	$49,699	$3,768,402
273	$12,954	$36,745	$49,699	$3,731,657
274	$12,828	$36,871	$49,699	$3,694,786
275	$12,701	$36,998	$49,699	$3,657,788
276	$12,574	$37,125	$49,699	$3,620,663

第23年供款共

$596,385

第23年利息

$159,183

第23年共還本金

$437,202

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$12,446	$37,253	$49,699	$3,583,410
278	$12,318	$37,381	$49,699	$3,546,030
279	$12,189	$37,509	$49,699	$3,508,520
280	$12,061	$37,638	$49,699	$3,470,882
281	$11,931	$37,768	$49,699	$3,433,115
282	$11,801	$37,897	$49,699	$3,395,217
283	$11,671	$38,028	$49,699	$3,357,189
284	$11,540	$38,158	$49,699	$3,319,031
285	$11,409	$38,290	$49,699	$3,280,742
286	$11,278	$38,421	$49,699	$3,242,320
287	$11,145	$38,553	$49,699	$3,203,767
288	$11,013	$38,686	$49,699	$3,165,081

第24年供款共

$596,385

第24年利息

$140,803

第24年共還本金

$455,582

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$10,880	$38,819	$49,699	$3,126,262
290	$10,747	$38,952	$49,699	$3,087,310
291	$10,613	$39,086	$49,699	$3,048,224
292	$10,478	$39,220	$49,699	$3,009,004
293	$10,343	$39,355	$49,699	$2,969,648
294	$10,208	$39,491	$49,699	$2,930,158
295	$10,072	$39,626	$49,699	$2,890,531
296	$9,936	$39,763	$49,699	$2,850,769
297	$9,800	$39,899	$49,699	$2,810,870
298	$9,662	$40,036	$49,699	$2,770,833
299	$9,525	$40,174	$49,699	$2,730,659
300	$9,387	$40,312	$49,699	$2,690,347

第25年供款共

$596,385

第25年利息

$121,651

第25年共還本金

$474,734

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$9,248	$40,451	$49,699	$2,649,897
302	$9,109	$40,590	$49,699	$2,609,307
303	$8,969	$40,729	$49,699	$2,568,578
304	$8,829	$40,869	$49,699	$2,527,708
305	$8,689	$41,010	$49,699	$2,486,699
306	$8,548	$41,151	$49,699	$2,445,548
307	$8,407	$41,292	$49,699	$2,404,256
308	$8,265	$41,434	$49,699	$2,362,822
309	$8,122	$41,577	$49,699	$2,321,245
310	$7,979	$41,719	$49,699	$2,279,526
311	$7,836	$41,863	$49,699	$2,237,663
312	$7,692	$42,007	$49,699	$2,195,656

第26年供款共

$596,385

第26年利息

$101,694

第26年共還本金

$494,691

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$7,548	$42,151	$49,699	$2,153,505
314	$7,403	$42,296	$49,699	$2,111,209
315	$7,257	$42,441	$49,699	$2,068,767
316	$7,111	$42,587	$49,699	$2,026,180
317	$6,965	$42,734	$49,699	$1,983,446
318	$6,818	$42,881	$49,699	$1,940,565
319	$6,671	$43,028	$49,699	$1,897,537
320	$6,523	$43,176	$49,699	$1,854,361
321	$6,374	$43,324	$49,699	$1,811,037
322	$6,225	$43,473	$49,699	$1,767,564
323	$6,076	$43,623	$49,699	$1,723,941
324	$5,926	$43,773	$49,699	$1,680,168

第27年供款共

$596,385

第27年利息

$80,897

第27年共還本金

$515,488

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$5,776	$43,923	$49,699	$1,636,245
326	$5,625	$44,074	$49,699	$1,592,171
327	$5,473	$44,226	$49,699	$1,547,945
328	$5,321	$44,378	$49,699	$1,503,568
329	$5,169	$44,530	$49,699	$1,459,037
330	$5,015	$44,683	$49,699	$1,414,354
331	$4,862	$44,837	$49,699	$1,369,517
332	$4,708	$44,991	$49,699	$1,324,526
333	$4,553	$45,146	$49,699	$1,279,380
334	$4,398	$45,301	$49,699	$1,234,080
335	$4,242	$45,457	$49,699	$1,188,623
336	$4,086	$45,613	$49,699	$1,143,010

第28年供款共

$596,385

第28年利息

$59,227

第28年共還本金

$537,158

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$3,929	$45,770	$49,699	$1,097,241
338	$3,772	$45,927	$49,699	$1,051,314
339	$3,614	$46,085	$49,699	$1,005,229
340	$3,455	$46,243	$49,699	$958,985
341	$3,297	$46,402	$49,699	$912,583
342	$3,137	$46,562	$49,699	$866,021
343	$2,977	$46,722	$49,699	$819,300
344	$2,816	$46,882	$49,699	$772,417
345	$2,655	$47,044	$49,699	$725,374
346	$2,493	$47,205	$49,699	$678,168
347	$2,331	$47,368	$49,699	$630,801
348	$2,168	$47,530	$49,699	$583,270

第29年供款共

$596,385

第29年利息

$36,645

第29年共還本金

$559,740

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,005	$47,694	$49,699	$535,577
350	$1,841	$47,858	$49,699	$487,719
351	$1,677	$48,022	$49,699	$439,697
352	$1,511	$48,187	$49,699	$391,510
353	$1,346	$48,353	$49,699	$343,157
354	$1,180	$48,519	$49,699	$294,637
355	$1,013	$48,686	$49,699	$245,952
356	$845	$48,853	$49,699	$197,098
357	$678	$49,021	$49,699	$148,077
358	$509	$49,190	$49,699	$98,887
359	$340	$49,359	$49,699	$49,528
360	$170	$49,528	$49,699	$0

第30年供款共

$596,385

第30年利息

$13,114

第30年共還本金

$583,270

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$21,039,848

免责声明

笋盘推介

按揭保险费
info