楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$113,186

借款月供 $549 , 共加借HK$113,186

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$21,537,400

每月供款
$50,875

首期

$2,596,000

总贷款额

$10,497,186

總利息

$7,817,664

印花税

$486,750

其他

$139,800

置业成本总预算

HK$3,222,550

$101,749

置业成本总预算

HK$3,222,550

首期

$2,596,000
印花税

$486,750
- AVD
  
  $486,750
律师费

$ 10,000
代理佣金

$129,800
按揭保险费

$113,186

$101,749

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

马鞍山海典居第07座

thumb_up

马鞍山海典居市中心

实

947 呎

@13,728

建

1,228 呎

@10,586

local_fire_department 至HIT

售$1,300 万

实

947 呎

@13,728

建

1,228 呎

@10,586

售$1,300 万

local_fire_department 至HIT

VR实景

马鞍山天宇海第1A座

thumb_up

天宇海高层全海景

实

962 呎

@14,137

建

1,267 呎

@10,734

local_fire_department 至HIT hotel_class 楼王 flight_takeoff 移民急让 pets 爱竉必选

售$1,360 万

实

962 呎

@14,137

建

1,267 呎

@10,734

售$1,360 万

local_fire_department 至HIT hotel_class 楼王 flight_takeoff 移民急让 pets 爱竉必选

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

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

马鞍山天宇海

thumb_up

超靓装修海景单位,即买即住

实

938 呎

@14,072

建

1,236 呎

@10,680

售$1,320 万

实

938 呎

@14,072

建

1,236 呎

@10,680

售$1,320 万

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

黄大仙现崇山第03A座

thumb_up

全屋新装修罕有特高楼底

实

714 呎

@18,908

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价

售$1,350 万

实

714 呎

@18,908

售$1,350 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价

沙田星凯堤岸

thumb_up

星凯堤岸大两房加储物房

实

568 呎

@22,887

real_estate_agent 罕有放盘

售$1,300 万

实

568 呎

@22,887

售$1,300 万

real_estate_agent 罕有放盘

KOL实拍 VR实景

马鞍山观澜雅轩第06座

thumb_up

园池美景，厅大房大

实

1,144 呎

@12,133

建

1,518 呎

@9,144

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇

售$1,388 万

实

1,144 呎

@12,133

建

1,518 呎

@9,144

售$1,388 万

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇

VR实景

沙田碧霞花园第01座东方阁

thumb_up

火炭南半山巨无霸大宅4房连2个车位

实

1,492 呎

@9,249

建

1,900 呎

@7,263

local_offer 低水笋价 flight_takeoff 移民急让 pets 爱竉必选 price_change 蚀让盘

售$1,380 万

实

1,492 呎

@9,249

建

1,900 呎

@7,263

售$1,380 万

local_offer 低水笋价 flight_takeoff 移民急让 pets 爱竉必选 price_change 蚀让盘

沙田名城第01期 (东南三房储)

thumb_up

^ 中层露台^ 预约参观!

实

739 呎

@16,617

建

980 呎

@12,531

local_fire_department 至HIT local_offer 低水笋价

售$1,228 万

实

739 呎

@16,617

建

980 呎

@12,531

售$1,228 万

local_fire_department 至HIT local_offer 低水笋价

西贡逸珑海滙连720'天台

thumb_up

低密度豪宅, 3房1套+工人套

实

827 呎

@15,574

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 pets 爱竉必选

售$1,288 万

实

827 呎

@15,574

售$1,288 万

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 pets 爱竉必选

利率	15年	20年	25年	30年
1.000	$62,825	$48,276	$39,561	$33,763
1.500	$65,161	$50,654	$41,982	$36,228
2.000	$67,550	$53,104	$44,493	$38,800
2.500	$69,994	$55,625	$47,092	$41,477
3.000	$72,492	$58,217	$49,779	$44,257
3.500	$75,043	$60,879	$52,551	$47,137
4.000	$77,646	$63,611	$55,408	$50,115
4.125	$78,306	$64,304	$56,135	$50,875
4.500	$80,303	$66,410	$58,347	$53,188
5.000	$83,011	$69,277	$61,366	$56,351
5.500	$85,771	$72,209	$64,462	$59,602
6.000	$88,581	$75,205	$67,634	$62,936

每月供款$50,875

年期

30年

贷款金额

$10,497,185.6

總利息

$7,817,664

总贷款连利息

$18,314,849.6

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$36,084	$14,791	$50,875	$10,482,395
2	$36,033	$14,841	$50,875	$10,467,554
3	$35,982	$14,892	$50,875	$10,452,661
4	$35,931	$14,944	$50,875	$10,437,718
5	$35,880	$14,995	$50,875	$10,422,723
6	$35,828	$15,046	$50,875	$10,407,676
7	$35,776	$15,098	$50,875	$10,392,578
8	$35,724	$15,150	$50,875	$10,377,428
9	$35,672	$15,202	$50,875	$10,362,226
10	$35,620	$15,254	$50,875	$10,346,972
11	$35,568	$15,307	$50,875	$10,331,665
12	$35,515	$15,359	$50,875	$10,316,305

第1年供款共

$610,495

第1年利息

$429,615

第1年共還本金

$180,880

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$35,462	$15,412	$50,875	$10,300,893
14	$35,409	$15,465	$50,875	$10,285,428
15	$35,356	$15,518	$50,875	$10,269,909
16	$35,303	$15,572	$50,875	$10,254,337
17	$35,249	$15,625	$50,875	$10,238,712
18	$35,196	$15,679	$50,875	$10,223,033
19	$35,142	$15,733	$50,875	$10,207,300
20	$35,088	$15,787	$50,875	$10,191,513
21	$35,033	$15,841	$50,875	$10,175,672
22	$34,979	$15,896	$50,875	$10,159,776
23	$34,924	$15,950	$50,875	$10,143,826
24	$34,869	$16,005	$50,875	$10,127,821

第2年供款共

$610,495

第2年利息

$422,011

第2年共還本金

$188,484

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$34,814	$16,060	$50,875	$10,111,761
26	$34,759	$16,115	$50,875	$10,095,645
27	$34,704	$16,171	$50,875	$10,079,474
28	$34,648	$16,226	$50,875	$10,063,248
29	$34,592	$16,282	$50,875	$10,046,966
30	$34,536	$16,338	$50,875	$10,030,628
31	$34,480	$16,394	$50,875	$10,014,233
32	$34,424	$16,451	$50,875	$9,997,783
33	$34,367	$16,507	$50,875	$9,981,275
34	$34,311	$16,564	$50,875	$9,964,712
35	$34,254	$16,621	$50,875	$9,948,091
36	$34,197	$16,678	$50,875	$9,931,413

第3年供款共

$610,495

第3年利息

$414,087

第3年共還本金

$196,408

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$34,139	$16,735	$50,875	$9,914,677
38	$34,082	$16,793	$50,875	$9,897,884
39	$34,024	$16,851	$50,875	$9,881,034
40	$33,966	$16,909	$50,875	$9,864,125
41	$33,908	$16,967	$50,875	$9,847,159
42	$33,850	$17,025	$50,875	$9,830,134
43	$33,791	$17,083	$50,875	$9,813,050
44	$33,732	$17,142	$50,875	$9,795,908
45	$33,673	$17,201	$50,875	$9,778,707
46	$33,614	$17,260	$50,875	$9,761,447
47	$33,555	$17,320	$50,875	$9,744,127
48	$33,495	$17,379	$50,875	$9,726,748

第4年供款共

$610,495

第4年利息

$405,830

第4年共還本金

$204,665

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$33,436	$17,439	$50,875	$9,709,309
50	$33,376	$17,499	$50,875	$9,691,810
51	$33,316	$17,559	$50,875	$9,674,251
52	$33,255	$17,619	$50,875	$9,656,632
53	$33,195	$17,680	$50,875	$9,638,952
54	$33,134	$17,741	$50,875	$9,621,211
55	$33,073	$17,802	$50,875	$9,603,409
56	$33,012	$17,863	$50,875	$9,585,547
57	$32,950	$17,924	$50,875	$9,567,622
58	$32,889	$17,986	$50,875	$9,549,636
59	$32,827	$18,048	$50,875	$9,531,589
60	$32,765	$18,110	$50,875	$9,513,479

第5年供款共

$610,495

第5年利息

$397,226

第5年共還本金

$213,269

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$32,703	$18,172	$50,875	$9,495,307
62	$32,640	$18,234	$50,875	$9,477,073
63	$32,577	$18,297	$50,875	$9,458,775
64	$32,515	$18,360	$50,875	$9,440,415
65	$32,451	$18,423	$50,875	$9,421,992
66	$32,388	$18,486	$50,875	$9,403,506
67	$32,325	$18,550	$50,875	$9,384,956
68	$32,261	$18,614	$50,875	$9,366,342
69	$32,197	$18,678	$50,875	$9,347,664
70	$32,133	$18,742	$50,875	$9,328,922
71	$32,068	$18,806	$50,875	$9,310,116
72	$32,004	$18,871	$50,875	$9,291,245

第6年供款共

$610,495

第6年利息

$388,261

第6年共還本金

$222,234

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$31,939	$18,936	$50,875	$9,272,309
74	$31,874	$19,001	$50,875	$9,253,308
75	$31,808	$19,066	$50,875	$9,234,241
76	$31,743	$19,132	$50,875	$9,215,109
77	$31,677	$19,198	$50,875	$9,195,912
78	$31,611	$19,264	$50,875	$9,176,648
79	$31,545	$19,330	$50,875	$9,157,318
80	$31,478	$19,396	$50,875	$9,137,922
81	$31,412	$19,463	$50,875	$9,118,459
82	$31,345	$19,530	$50,875	$9,098,929
83	$31,278	$19,597	$50,875	$9,079,332
84	$31,210	$19,664	$50,875	$9,059,668

第7年供款共

$610,495

第7年利息

$378,918

第7年共還本金

$231,577

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$31,143	$19,732	$50,875	$9,039,936
86	$31,075	$19,800	$50,875	$9,020,136
87	$31,007	$19,868	$50,875	$9,000,268
88	$30,938	$19,936	$50,875	$8,980,332
89	$30,870	$20,005	$50,875	$8,960,327
90	$30,801	$20,073	$50,875	$8,940,254
91	$30,732	$20,142	$50,875	$8,920,111
92	$30,663	$20,212	$50,875	$8,899,900
93	$30,593	$20,281	$50,875	$8,879,618
94	$30,524	$20,351	$50,875	$8,859,268
95	$30,454	$20,421	$50,875	$8,838,847
96	$30,384	$20,491	$50,875	$8,818,356

第8年供款共

$610,495

第8年利息

$369,183

第8年共還本金

$241,312

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$30,313	$20,561	$50,875	$8,797,794
98	$30,242	$20,632	$50,875	$8,777,162
99	$30,171	$20,703	$50,875	$8,756,459
100	$30,100	$20,774	$50,875	$8,735,685
101	$30,029	$20,846	$50,875	$8,714,839
102	$29,957	$20,917	$50,875	$8,693,922
103	$29,885	$20,989	$50,875	$8,672,933
104	$29,813	$21,061	$50,875	$8,651,871
105	$29,741	$21,134	$50,875	$8,630,737
106	$29,668	$21,206	$50,875	$8,609,531
107	$29,595	$21,279	$50,875	$8,588,252
108	$29,522	$21,352	$50,875	$8,566,899

第9年供款共

$610,495

第9年利息

$359,038

第9年共還本金

$251,457

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$29,449	$21,426	$50,875	$8,545,473
110	$29,375	$21,500	$50,875	$8,523,974
111	$29,301	$21,573	$50,875	$8,502,400
112	$29,227	$21,648	$50,875	$8,480,753
113	$29,153	$21,722	$50,875	$8,459,031
114	$29,078	$21,797	$50,875	$8,437,234
115	$29,003	$21,872	$50,875	$8,415,363
116	$28,928	$21,947	$50,875	$8,393,416
117	$28,852	$22,022	$50,875	$8,371,394
118	$28,777	$22,098	$50,875	$8,349,296
119	$28,701	$22,174	$50,875	$8,327,122
120	$28,624	$22,250	$50,875	$8,304,872

第10年供款共

$610,495

第10年利息

$348,467

第10年共還本金

$262,028

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$28,548	$22,327	$50,875	$8,282,545
122	$28,471	$22,403	$50,875	$8,260,142
123	$28,394	$22,480	$50,875	$8,237,661
124	$28,317	$22,558	$50,875	$8,215,104
125	$28,239	$22,635	$50,875	$8,192,469
126	$28,162	$22,713	$50,875	$8,169,756
127	$28,084	$22,791	$50,875	$8,146,965
128	$28,005	$22,869	$50,875	$8,124,095
129	$27,927	$22,948	$50,875	$8,101,147
130	$27,848	$23,027	$50,875	$8,078,120
131	$27,769	$23,106	$50,875	$8,055,014
132	$27,689	$23,185	$50,875	$8,031,829

第11年供款共

$610,495

第11年利息

$337,452

第11年共還本金

$273,043

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$27,609	$23,265	$50,875	$8,008,564
134	$27,529	$23,345	$50,875	$7,985,218
135	$27,449	$23,425	$50,875	$7,961,793
136	$27,369	$23,506	$50,875	$7,938,287
137	$27,288	$23,587	$50,875	$7,914,700
138	$27,207	$23,668	$50,875	$7,891,033
139	$27,125	$23,749	$50,875	$7,867,283
140	$27,044	$23,831	$50,875	$7,843,453
141	$26,962	$23,913	$50,875	$7,819,540
142	$26,880	$23,995	$50,875	$7,795,545
143	$26,797	$24,077	$50,875	$7,771,468
144	$26,714	$24,160	$50,875	$7,747,307

第12年供款共

$610,495

第12年利息

$325,974

第12年共還本金

$284,521

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$26,631	$24,243	$50,875	$7,723,064
146	$26,548	$24,327	$50,875	$7,698,738
147	$26,464	$24,410	$50,875	$7,674,328
148	$26,381	$24,494	$50,875	$7,649,833
149	$26,296	$24,578	$50,875	$7,625,255
150	$26,212	$24,663	$50,875	$7,600,592
151	$26,127	$24,748	$50,875	$7,575,845
152	$26,042	$24,833	$50,875	$7,551,012
153	$25,957	$24,918	$50,875	$7,526,094
154	$25,871	$25,004	$50,875	$7,501,091
155	$25,785	$25,090	$50,875	$7,476,001
156	$25,699	$25,176	$50,875	$7,450,825

第13年供款共

$610,495

第13年利息

$314,013

第13年共還本金

$296,482

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$25,612	$25,262	$50,875	$7,425,563
158	$25,525	$25,349	$50,875	$7,400,214
159	$25,438	$25,436	$50,875	$7,374,777
160	$25,351	$25,524	$50,875	$7,349,254
161	$25,263	$25,612	$50,875	$7,323,642
162	$25,175	$25,700	$50,875	$7,297,942
163	$25,087	$25,788	$50,875	$7,272,155
164	$24,998	$25,877	$50,875	$7,246,278
165	$24,909	$25,966	$50,875	$7,220,312
166	$24,820	$26,055	$50,875	$7,194,258
167	$24,730	$26,144	$50,875	$7,168,113
168	$24,640	$26,234	$50,875	$7,141,879

第14年供款共

$610,495

第14年利息

$301,549

第14年共還本金

$308,946

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$24,550	$26,324	$50,875	$7,115,555
170	$24,460	$26,415	$50,875	$7,089,140
171	$24,369	$26,506	$50,875	$7,062,634
172	$24,278	$26,597	$50,875	$7,036,038
173	$24,186	$26,688	$50,875	$7,009,349
174	$24,095	$26,780	$50,875	$6,982,569
175	$24,003	$26,872	$50,875	$6,955,697
176	$23,910	$26,964	$50,875	$6,928,733
177	$23,818	$27,057	$50,875	$6,901,676
178	$23,725	$27,150	$50,875	$6,874,526
179	$23,631	$27,243	$50,875	$6,847,282
180	$23,538	$27,337	$50,875	$6,819,945

第15年供款共

$610,495

第15年利息

$288,561

第15年共還本金

$321,934

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$23,444	$27,431	$50,875	$6,792,514
182	$23,349	$27,525	$50,875	$6,764,989
183	$23,255	$27,620	$50,875	$6,737,369
184	$23,160	$27,715	$50,875	$6,709,654
185	$23,064	$27,810	$50,875	$6,681,844
186	$22,969	$27,906	$50,875	$6,653,938
187	$22,873	$28,002	$50,875	$6,625,937
188	$22,777	$28,098	$50,875	$6,597,839
189	$22,680	$28,195	$50,875	$6,569,644
190	$22,583	$28,291	$50,875	$6,541,353
191	$22,486	$28,389	$50,875	$6,512,964
192	$22,388	$28,486	$50,875	$6,484,478

第16年供款共

$610,495

第16年利息

$275,027

第16年共還本金

$335,468

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$22,290	$28,584	$50,875	$6,455,894
194	$22,192	$28,682	$50,875	$6,427,211
195	$22,094	$28,781	$50,875	$6,398,430
196	$21,995	$28,880	$50,875	$6,369,550
197	$21,895	$28,979	$50,875	$6,340,571
198	$21,796	$29,079	$50,875	$6,311,492
199	$21,696	$29,179	$50,875	$6,282,313
200	$21,595	$29,279	$50,875	$6,253,034
201	$21,495	$29,380	$50,875	$6,223,654
202	$21,394	$29,481	$50,875	$6,194,174
203	$21,292	$29,582	$50,875	$6,164,592
204	$21,191	$29,684	$50,875	$6,134,908

第17年供款共

$610,495

第17年利息

$260,925

第17年共還本金

$349,570

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$21,089	$29,786	$50,875	$6,105,122
206	$20,986	$29,888	$50,875	$6,075,234
207	$20,884	$29,991	$50,875	$6,045,243
208	$20,781	$30,094	$50,875	$6,015,149
209	$20,677	$30,198	$50,875	$5,984,951
210	$20,573	$30,301	$50,875	$5,954,650
211	$20,469	$30,405	$50,875	$5,924,244
212	$20,365	$30,510	$50,875	$5,893,734
213	$20,260	$30,615	$50,875	$5,863,119
214	$20,154	$30,720	$50,875	$5,832,399
215	$20,049	$30,826	$50,875	$5,801,574
216	$19,943	$30,932	$50,875	$5,770,642

第18年供款共

$610,495

第18年利息

$246,229

第18年共還本金

$364,266

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$19,837	$31,038	$50,875	$5,739,604
218	$19,730	$31,145	$50,875	$5,708,459
219	$19,623	$31,252	$50,875	$5,677,208
220	$19,515	$31,359	$50,875	$5,645,848
221	$19,408	$31,467	$50,875	$5,614,381
222	$19,299	$31,575	$50,875	$5,582,806
223	$19,191	$31,684	$50,875	$5,551,123
224	$19,082	$31,793	$50,875	$5,519,330
225	$18,973	$31,902	$50,875	$5,487,428
226	$18,863	$32,012	$50,875	$5,455,417
227	$18,753	$32,122	$50,875	$5,423,295
228	$18,643	$32,232	$50,875	$5,391,063

第19年供款共

$610,495

第19年利息

$230,916

第19年共還本金

$379,579

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$18,532	$32,343	$50,875	$5,358,720
230	$18,421	$32,454	$50,875	$5,326,266
231	$18,309	$32,566	$50,875	$5,293,701
232	$18,197	$32,677	$50,875	$5,261,023
233	$18,085	$32,790	$50,875	$5,228,233
234	$17,972	$32,903	$50,875	$5,195,331
235	$17,859	$33,016	$50,875	$5,162,315
236	$17,745	$33,129	$50,875	$5,129,186
237	$17,632	$33,243	$50,875	$5,095,943
238	$17,517	$33,357	$50,875	$5,062,586
239	$17,403	$33,472	$50,875	$5,029,114
240	$17,288	$33,587	$50,875	$4,995,527

第20年供款共

$610,495

第20年利息

$214,959

第20年共還本金

$395,536

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$17,172	$33,702	$50,875	$4,961,824
242	$17,056	$33,818	$50,875	$4,928,006
243	$16,940	$33,935	$50,875	$4,894,071
244	$16,823	$34,051	$50,875	$4,860,020
245	$16,706	$34,168	$50,875	$4,825,852
246	$16,589	$34,286	$50,875	$4,791,566
247	$16,471	$34,404	$50,875	$4,757,163
248	$16,353	$34,522	$50,875	$4,722,641
249	$16,234	$34,641	$50,875	$4,688,000
250	$16,115	$34,760	$50,875	$4,653,241
251	$15,996	$34,879	$50,875	$4,618,362
252	$15,876	$34,999	$50,875	$4,583,363

第21年供款共

$610,495

第21年利息

$198,331

第21年共還本金

$412,164

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$15,755	$35,119	$50,875	$4,548,243
254	$15,635	$35,240	$50,875	$4,513,003
255	$15,513	$35,361	$50,875	$4,477,642
256	$15,392	$35,483	$50,875	$4,442,160
257	$15,270	$35,605	$50,875	$4,406,555
258	$15,148	$35,727	$50,875	$4,370,828
259	$15,025	$35,850	$50,875	$4,334,978
260	$14,901	$35,973	$50,875	$4,299,005
261	$14,778	$36,097	$50,875	$4,262,908
262	$14,654	$36,221	$50,875	$4,226,687
263	$14,529	$36,345	$50,875	$4,190,342
264	$14,404	$36,470	$50,875	$4,153,872

第22年供款共

$610,495

第22年利息

$181,004

第22年共還本金

$429,491

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$14,279	$36,596	$50,875	$4,117,276
266	$14,153	$36,721	$50,875	$4,080,555
267	$14,027	$36,848	$50,875	$4,043,707
268	$13,900	$36,974	$50,875	$4,006,733
269	$13,773	$37,101	$50,875	$3,969,631
270	$13,646	$37,229	$50,875	$3,932,402
271	$13,518	$37,357	$50,875	$3,895,045
272	$13,389	$37,485	$50,875	$3,857,560
273	$13,260	$37,614	$50,875	$3,819,946
274	$13,131	$37,744	$50,875	$3,782,202
275	$13,001	$37,873	$50,875	$3,744,329
276	$12,871	$38,003	$50,875	$3,706,326

第23年供款共

$610,495

第23年利息

$162,949

第23年共還本金

$447,546

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$12,740	$38,134	$50,875	$3,668,191
278	$12,609	$38,265	$50,875	$3,629,926
279	$12,478	$38,397	$50,875	$3,591,530
280	$12,346	$38,529	$50,875	$3,553,001
281	$12,213	$38,661	$50,875	$3,514,340
282	$12,081	$38,794	$50,875	$3,475,546
283	$11,947	$38,927	$50,875	$3,436,618
284	$11,813	$39,061	$50,875	$3,397,557
285	$11,679	$39,195	$50,875	$3,358,362
286	$11,544	$39,330	$50,875	$3,319,031
287	$11,409	$39,465	$50,875	$3,279,566
288	$11,274	$39,601	$50,875	$3,239,965

第24年供款共

$610,495

第24年利息

$144,134

第24年共還本金

$466,361

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$11,137	$39,737	$50,875	$3,200,228
290	$11,001	$39,874	$50,875	$3,160,354
291	$10,864	$40,011	$50,875	$3,120,343
292	$10,726	$40,148	$50,875	$3,080,195
293	$10,588	$40,286	$50,875	$3,039,908
294	$10,450	$40,425	$50,875	$2,999,483
295	$10,311	$40,564	$50,875	$2,958,919
296	$10,171	$40,703	$50,875	$2,918,216
297	$10,031	$40,843	$50,875	$2,877,373
298	$9,891	$40,984	$50,875	$2,836,389
299	$9,750	$41,124	$50,875	$2,795,265
300	$9,609	$41,266	$50,875	$2,753,999

第25年供款共

$610,495

第25年利息

$124,529

第25年共還本金

$485,966

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$9,467	$41,408	$50,875	$2,712,591
302	$9,325	$41,550	$50,875	$2,671,041
303	$9,182	$41,693	$50,875	$2,629,348
304	$9,038	$41,836	$50,875	$2,587,512
305	$8,895	$41,980	$50,875	$2,545,532
306	$8,750	$42,124	$50,875	$2,503,408
307	$8,605	$42,269	$50,875	$2,461,139
308	$8,460	$42,414	$50,875	$2,418,724
309	$8,314	$42,560	$50,875	$2,376,164
310	$8,168	$42,707	$50,875	$2,333,458
311	$8,021	$42,853	$50,875	$2,290,604
312	$7,874	$43,001	$50,875	$2,247,604

第26年供款共

$610,495

第26年利息

$104,100

第26年共還本金

$506,395

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$7,726	$43,148	$50,875	$2,204,455
314	$7,578	$43,297	$50,875	$2,161,158
315	$7,429	$43,446	$50,875	$2,117,713
316	$7,280	$43,595	$50,875	$2,074,118
317	$7,130	$43,745	$50,875	$2,030,373
318	$6,979	$43,895	$50,875	$1,986,478
319	$6,829	$44,046	$50,875	$1,942,432
320	$6,677	$44,197	$50,875	$1,898,234
321	$6,525	$44,349	$50,875	$1,853,885
322	$6,373	$44,502	$50,875	$1,809,383
323	$6,220	$44,655	$50,875	$1,764,728
324	$6,066	$44,808	$50,875	$1,719,920

第27年供款共

$610,495

第27年利息

$82,811

第27年共還本金

$527,684

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$5,912	$44,962	$50,875	$1,674,958
326	$5,758	$45,117	$50,875	$1,629,841
327	$5,603	$45,272	$50,875	$1,584,569
328	$5,447	$45,428	$50,875	$1,539,141
329	$5,291	$45,584	$50,875	$1,493,557
330	$5,134	$45,740	$50,875	$1,447,817
331	$4,977	$45,898	$50,875	$1,401,919
332	$4,819	$46,055	$50,875	$1,355,864
333	$4,661	$46,214	$50,875	$1,309,650
334	$4,502	$46,373	$50,875	$1,263,277
335	$4,343	$46,532	$50,875	$1,216,745
336	$4,183	$46,692	$50,875	$1,170,053

第28年供款共

$610,495

第28年利息

$60,628

第28年共還本金

$549,867

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$4,022	$46,853	$50,875	$1,123,200
338	$3,861	$47,014	$50,875	$1,076,187
339	$3,699	$47,175	$50,875	$1,029,012
340	$3,537	$47,337	$50,875	$981,674
341	$3,375	$47,500	$50,875	$934,174
342	$3,211	$47,663	$50,875	$886,511
343	$3,047	$47,827	$50,875	$838,684
344	$2,883	$47,992	$50,875	$790,692
345	$2,718	$48,157	$50,875	$742,536
346	$2,552	$48,322	$50,875	$694,213
347	$2,386	$48,488	$50,875	$645,725
348	$2,220	$48,655	$50,875	$597,070

第29年供款共

$610,495

第29年利息

$37,512

第29年共還本金

$572,983

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,052	$48,822	$50,875	$548,248
350	$1,885	$48,990	$50,875	$499,258
351	$1,716	$49,158	$50,875	$450,100
352	$1,547	$49,327	$50,875	$400,772
353	$1,378	$49,497	$50,875	$351,275
354	$1,208	$49,667	$50,875	$301,608
355	$1,037	$49,838	$50,875	$251,771
356	$865	$50,009	$50,875	$201,761
357	$694	$50,181	$50,875	$151,580
358	$521	$50,354	$50,875	$101,227
359	$348	$50,527	$50,875	$50,700
360	$174	$50,700	$50,875	$0

第30年供款共

$610,495

第30年利息

$13,425

第30年共還本金

$597,070

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$21,537,400

免责声明

笋盘推介

按揭保险费
info