楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$116,848

借款月供 $566 , 共加借HK$116,848

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$22,233,972

每月供款
$52,521

首期

$2,680,000

总贷款额

$10,836,848

總利息

$8,070,624

印花税

$502,500

其他

$144,000

置业成本总预算

HK$3,326,500

$105,042

置业成本总预算

HK$3,326,500

首期

$2,680,000
印花税

$502,500
- AVD
  
  $502,500
律师费

$ 10,000
代理佣金

$134,000
按揭保险费

$116,848

$105,042

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

沙田帝堡城

thumb_up

两百万豪装送全屋傢俬一睇必中

实

836 呎

@15,311

建

1,063 呎

@12,041

local_fire_department 至HIT

售$1,280 万

实

836 呎

@15,311

建

1,063 呎

@12,041

售$1,280 万

local_fire_department 至HIT

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

沙田骏景园

thumb_up

享高层翠绿景緻　新鸿基名牌（三房套连储物房）

实

1,039 呎

@12,801

建

1,206 呎

@11,028

local_fire_department 至HIT

售$1,330 万

实

1,039 呎

@12,801

建

1,206 呎

@11,028

售$1,330 万

local_fire_department 至HIT

马鞍山银湖天峰第02座

thumb_up

罕有银湖天峰海景三房半

实

795 呎

@16,352

建

1,043 呎

@12,464

local_fire_department 至HIT real_estate_agent 罕有放盘 verified 首置必买 pets 爱竉必选

售$1,300 万

实

795 呎

@16,352

建

1,043 呎

@12,464

售$1,300 万

local_fire_department 至HIT real_estate_agent 罕有放盘 verified 首置必买 pets 爱竉必选

沙田碧涛花园第02期

thumb_up

罕有高层马场河景千呎单位求售

实

1,119 呎

@11,171

建

1,602 呎

@7,803

real_estate_agent 罕有放盘

售$1,250 万

实

1,119 呎

@11,171

建

1,602 呎

@7,803

售$1,250 万

real_estate_agent 罕有放盘

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

沙田晋名峰 D座

thumb_up

火炭晋名峰东南 3房套连车位

实

922 呎

@14,642

建

1,180 呎

@11,441

local_fire_department 至HIT

售$1,350 万

实

922 呎

@14,642

建

1,180 呎

@11,441

售$1,350 万

local_fire_department 至HIT

马鞍山迎海第01期

thumb_up

开扬景观,企理靓装,最近商场入口

实

797 呎

@16,813

建

1,035 呎

@12,947

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

售$1,340 万

实

797 呎

@16,813

建

1,035 呎

@12,947

售$1,340 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

沙田名城第01期第02座南翼

thumb_up

毗连大围站[极高层-东南]3房(1套房)加工人房/士多房.

实

737 呎

@18,318

建

980 呎

@13,776

local_fire_department 至HIT

售$1,350 万

实

737 呎

@18,318

建

980 呎

@13,776

售$1,350 万

local_fire_department 至HIT

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

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

马鞍山星涟海第01座

thumb_up

特色...特色....连天台

实

798 呎

@17,544

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 price_change 蚀让盘

售$1,400 万

实

798 呎

@17,544

售$1,400 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 price_change 蚀让盘

利率	15年	20年	25年	30年
1.000	$64,858	$49,838	$40,841	$34,856
1.500	$67,269	$52,293	$43,340	$37,400
2.000	$69,736	$54,822	$45,932	$40,055
2.500	$72,259	$57,425	$48,616	$42,819
3.000	$74,837	$60,101	$51,390	$45,689
3.500	$77,471	$62,849	$54,252	$48,662
4.000	$80,159	$65,669	$57,201	$51,737
4.125	$80,839	$66,385	$57,951	$52,521
4.500	$82,901	$68,559	$60,235	$54,909
5.000	$85,697	$71,518	$63,351	$58,175
5.500	$88,546	$74,545	$66,548	$61,530
6.000	$91,447	$77,639	$69,822	$64,972

每月供款$52,521

年期

30年

贷款金额

$10,836,848

總利息

$8,070,624

总贷款连利息

$18,907,472

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$37,252	$15,269	$52,521	$10,821,579
2	$37,199	$15,322	$52,521	$10,806,257
3	$37,147	$15,374	$52,521	$10,790,883
4	$37,094	$15,427	$52,521	$10,775,456
5	$37,041	$15,480	$52,521	$10,759,976
6	$36,987	$15,533	$52,521	$10,744,443
7	$36,934	$15,587	$52,521	$10,728,856
8	$36,880	$15,640	$52,521	$10,713,215
9	$36,827	$15,694	$52,521	$10,697,521
10	$36,773	$15,748	$52,521	$10,681,773
11	$36,719	$15,802	$52,521	$10,665,971
12	$36,664	$15,856	$52,521	$10,650,115

第1年供款共

$630,249

第1年利息

$443,516

第1年共還本金

$186,733

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$36,610	$15,911	$52,521	$10,634,204
14	$36,555	$15,966	$52,521	$10,618,238
15	$36,500	$16,021	$52,521	$10,602,218
16	$36,445	$16,076	$52,521	$10,586,142
17	$36,390	$16,131	$52,521	$10,570,011
18	$36,334	$16,186	$52,521	$10,553,825
19	$36,279	$16,242	$52,521	$10,537,583
20	$36,223	$16,298	$52,521	$10,521,285
21	$36,167	$16,354	$52,521	$10,504,931
22	$36,111	$16,410	$52,521	$10,488,521
23	$36,054	$16,466	$52,521	$10,472,054
24	$35,998	$16,523	$52,521	$10,455,531

第2年供款共

$630,249

第2年利息

$435,666

第2年共還本金

$194,583

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$35,941	$16,580	$52,521	$10,438,952
26	$35,884	$16,637	$52,521	$10,422,315
27	$35,827	$16,694	$52,521	$10,405,621
28	$35,769	$16,751	$52,521	$10,388,869
29	$35,712	$16,809	$52,521	$10,372,060
30	$35,654	$16,867	$52,521	$10,355,193
31	$35,596	$16,925	$52,521	$10,338,269
32	$35,538	$16,983	$52,521	$10,321,286
33	$35,479	$17,041	$52,521	$10,304,244
34	$35,421	$17,100	$52,521	$10,287,144
35	$35,362	$17,159	$52,521	$10,269,986
36	$35,303	$17,218	$52,521	$10,252,768

第3年供款共

$630,249

第3年利息

$427,486

第3年共還本金

$202,763

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$35,244	$17,277	$52,521	$10,235,491
38	$35,185	$17,336	$52,521	$10,218,155
39	$35,125	$17,396	$52,521	$10,200,759
40	$35,065	$17,456	$52,521	$10,183,303
41	$35,005	$17,516	$52,521	$10,165,788
42	$34,945	$17,576	$52,521	$10,148,212
43	$34,884	$17,636	$52,521	$10,130,576
44	$34,824	$17,697	$52,521	$10,112,879
45	$34,763	$17,758	$52,521	$10,095,121
46	$34,702	$17,819	$52,521	$10,077,302
47	$34,641	$17,880	$52,521	$10,059,422
48	$34,579	$17,941	$52,521	$10,041,481

第4年供款共

$630,249

第4年利息

$418,962

第4年共還本金

$211,287

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$34,518	$18,003	$52,521	$10,023,478
50	$34,456	$18,065	$52,521	$10,005,413
51	$34,394	$18,127	$52,521	$9,987,285
52	$34,331	$18,189	$52,521	$9,969,096
53	$34,269	$18,252	$52,521	$9,950,844
54	$34,206	$18,315	$52,521	$9,932,529
55	$34,143	$18,378	$52,521	$9,914,151
56	$34,080	$18,441	$52,521	$9,895,711
57	$34,017	$18,504	$52,521	$9,877,206
58	$33,953	$18,568	$52,521	$9,858,639
59	$33,889	$18,632	$52,521	$9,840,007
60	$33,825	$18,696	$52,521	$9,821,311

第5年供款共

$630,249

第5年利息

$410,079

第5年共還本金

$220,170

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$33,761	$18,760	$52,521	$9,802,551
62	$33,696	$18,824	$52,521	$9,783,727
63	$33,632	$18,889	$52,521	$9,764,837
64	$33,567	$18,954	$52,521	$9,745,883
65	$33,501	$19,019	$52,521	$9,726,864
66	$33,436	$19,085	$52,521	$9,707,779
67	$33,370	$19,150	$52,521	$9,688,629
68	$33,305	$19,216	$52,521	$9,669,413
69	$33,239	$19,282	$52,521	$9,650,131
70	$33,172	$19,348	$52,521	$9,630,782
71	$33,106	$19,415	$52,521	$9,611,367
72	$33,039	$19,482	$52,521	$9,591,886

第6年供款共

$630,249

第6年利息

$400,824

第6年共還本金

$229,425

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$32,972	$19,549	$52,521	$9,572,337
74	$32,905	$19,616	$52,521	$9,552,721
75	$32,837	$19,683	$52,521	$9,533,038
76	$32,770	$19,751	$52,521	$9,513,287
77	$32,702	$19,819	$52,521	$9,493,468
78	$32,634	$19,887	$52,521	$9,473,581
79	$32,565	$19,955	$52,521	$9,453,626
80	$32,497	$20,024	$52,521	$9,433,602
81	$32,428	$20,093	$52,521	$9,413,509
82	$32,359	$20,162	$52,521	$9,393,348
83	$32,290	$20,231	$52,521	$9,373,116
84	$32,220	$20,301	$52,521	$9,352,816

第7年供款共

$630,249

第7年利息

$391,179

第7年共還本金

$239,070

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$32,150	$20,370	$52,521	$9,332,445
86	$32,080	$20,440	$52,521	$9,312,005
87	$32,010	$20,511	$52,521	$9,291,494
88	$31,940	$20,581	$52,521	$9,270,913
89	$31,869	$20,652	$52,521	$9,250,261
90	$31,798	$20,723	$52,521	$9,229,538
91	$31,727	$20,794	$52,521	$9,208,744
92	$31,655	$20,866	$52,521	$9,187,878
93	$31,583	$20,937	$52,521	$9,166,941
94	$31,511	$21,009	$52,521	$9,145,931
95	$31,439	$21,082	$52,521	$9,124,849
96	$31,367	$21,154	$52,521	$9,103,695

第8年供款共

$630,249

第8年利息

$381,129

第8年共還本金

$249,120

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$31,294	$21,227	$52,521	$9,082,469
98	$31,221	$21,300	$52,521	$9,061,169
99	$31,148	$21,373	$52,521	$9,039,796
100	$31,074	$21,446	$52,521	$9,018,349
101	$31,001	$21,520	$52,521	$8,996,829
102	$30,927	$21,594	$52,521	$8,975,235
103	$30,852	$21,668	$52,521	$8,953,567
104	$30,778	$21,743	$52,521	$8,931,824
105	$30,703	$21,818	$52,521	$8,910,006
106	$30,628	$21,893	$52,521	$8,888,114
107	$30,553	$21,968	$52,521	$8,866,146
108	$30,477	$22,043	$52,521	$8,844,102

第9年供款共

$630,249

第9年利息

$370,656

第9年共還本金

$259,593

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$30,402	$22,119	$52,521	$8,821,983
110	$30,326	$22,195	$52,521	$8,799,788
111	$30,249	$22,271	$52,521	$8,777,517
112	$30,173	$22,348	$52,521	$8,755,168
113	$30,096	$22,425	$52,521	$8,732,744
114	$30,019	$22,502	$52,521	$8,710,242
115	$29,941	$22,579	$52,521	$8,687,662
116	$29,864	$22,657	$52,521	$8,665,005
117	$29,786	$22,735	$52,521	$8,642,271
118	$29,708	$22,813	$52,521	$8,619,458
119	$29,629	$22,891	$52,521	$8,596,566
120	$29,551	$22,970	$52,521	$8,573,596

第10年供款共

$630,249

第10年利息

$359,743

第10年共還本金

$270,506

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$29,472	$23,049	$52,521	$8,550,547
122	$29,393	$23,128	$52,521	$8,527,419
123	$29,313	$23,208	$52,521	$8,504,211
124	$29,233	$23,288	$52,521	$8,480,924
125	$29,153	$23,368	$52,521	$8,457,556
126	$29,073	$23,448	$52,521	$8,434,108
127	$28,992	$23,529	$52,521	$8,410,580
128	$28,911	$23,609	$52,521	$8,386,970
129	$28,830	$23,691	$52,521	$8,363,280
130	$28,749	$23,772	$52,521	$8,339,508
131	$28,667	$23,854	$52,521	$8,315,654
132	$28,585	$23,936	$52,521	$8,291,718

第11年供款共

$630,249

第11年利息

$348,371

第11年共還本金

$281,878

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$28,503	$24,018	$52,521	$8,267,700
134	$28,420	$24,101	$52,521	$8,243,600
135	$28,337	$24,183	$52,521	$8,219,417
136	$28,254	$24,267	$52,521	$8,195,150
137	$28,171	$24,350	$52,521	$8,170,800
138	$28,087	$24,434	$52,521	$8,146,366
139	$28,003	$24,518	$52,521	$8,121,849
140	$27,919	$24,602	$52,521	$8,097,247
141	$27,834	$24,686	$52,521	$8,072,560
142	$27,749	$24,771	$52,521	$8,047,789
143	$27,664	$24,856	$52,521	$8,022,933
144	$27,579	$24,942	$52,521	$7,997,991

第12年供款共

$630,249

第12年利息

$336,521

第12年共還本金

$293,728

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$27,493	$25,028	$52,521	$7,972,963
146	$27,407	$25,114	$52,521	$7,947,849
147	$27,321	$25,200	$52,521	$7,922,649
148	$27,234	$25,287	$52,521	$7,897,363
149	$27,147	$25,374	$52,521	$7,871,989
150	$27,060	$25,461	$52,521	$7,846,528
151	$26,972	$25,548	$52,521	$7,820,980
152	$26,885	$25,636	$52,521	$7,795,344
153	$26,796	$25,724	$52,521	$7,769,620
154	$26,708	$25,813	$52,521	$7,743,807
155	$26,619	$25,901	$52,521	$7,717,906
156	$26,530	$25,990	$52,521	$7,691,915

第13年供款共

$630,249

第13年利息

$324,173

第13年共還本金

$306,076

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$26,441	$26,080	$52,521	$7,665,835
158	$26,351	$26,169	$52,521	$7,639,666
159	$26,261	$26,259	$52,521	$7,613,406
160	$26,171	$26,350	$52,521	$7,587,057
161	$26,081	$26,440	$52,521	$7,560,617
162	$25,990	$26,531	$52,521	$7,534,085
163	$25,898	$26,622	$52,521	$7,507,463
164	$25,807	$26,714	$52,521	$7,480,749
165	$25,715	$26,806	$52,521	$7,453,944
166	$25,623	$26,898	$52,521	$7,427,046
167	$25,530	$26,990	$52,521	$7,400,055
168	$25,438	$27,083	$52,521	$7,372,972

第14年供款共

$630,249

第14年利息

$311,306

第14年共還本金

$318,943

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$25,345	$27,176	$52,521	$7,345,796
170	$25,251	$27,270	$52,521	$7,318,527
171	$25,157	$27,363	$52,521	$7,291,163
172	$25,063	$27,457	$52,521	$7,263,706
173	$24,969	$27,552	$52,521	$7,236,154
174	$24,874	$27,646	$52,521	$7,208,508
175	$24,779	$27,742	$52,521	$7,180,766
176	$24,684	$27,837	$52,521	$7,152,929
177	$24,588	$27,933	$52,521	$7,124,997
178	$24,492	$28,029	$52,521	$7,096,968
179	$24,396	$28,125	$52,521	$7,068,843
180	$24,299	$28,222	$52,521	$7,040,622

第15年供款共

$630,249

第15年利息

$297,898

第15年共還本金

$332,351

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$24,202	$28,319	$52,521	$7,012,303
182	$24,105	$28,416	$52,521	$6,983,887
183	$24,007	$28,514	$52,521	$6,955,373
184	$23,909	$28,612	$52,521	$6,926,762
185	$23,811	$28,710	$52,521	$6,898,052
186	$23,712	$28,809	$52,521	$6,869,243
187	$23,613	$28,908	$52,521	$6,840,335
188	$23,514	$29,007	$52,521	$6,811,328
189	$23,414	$29,107	$52,521	$6,782,221
190	$23,314	$29,207	$52,521	$6,753,015
191	$23,213	$29,307	$52,521	$6,723,707
192	$23,113	$29,408	$52,521	$6,694,299

第16年供款共

$630,249

第16年利息

$283,927

第16年共還本金

$346,322

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$23,012	$29,509	$52,521	$6,664,790
194	$22,910	$29,611	$52,521	$6,635,180
195	$22,808	$29,712	$52,521	$6,605,467
196	$22,706	$29,814	$52,521	$6,575,653
197	$22,604	$29,917	$52,521	$6,545,736
198	$22,501	$30,020	$52,521	$6,515,716
199	$22,398	$30,123	$52,521	$6,485,593
200	$22,294	$30,227	$52,521	$6,455,367
201	$22,190	$30,330	$52,521	$6,425,036
202	$22,086	$30,435	$52,521	$6,394,601
203	$21,981	$30,539	$52,521	$6,364,062
204	$21,876	$30,644	$52,521	$6,333,418

第17年供款共

$630,249

第17年利息

$269,368

第17年共還本金

$360,881

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$21,771	$30,750	$52,521	$6,302,668
206	$21,665	$30,855	$52,521	$6,271,813
207	$21,559	$30,961	$52,521	$6,240,851
208	$21,453	$31,068	$52,521	$6,209,784
209	$21,346	$31,175	$52,521	$6,178,609
210	$21,239	$31,282	$52,521	$6,147,327
211	$21,131	$31,389	$52,521	$6,115,938
212	$21,024	$31,497	$52,521	$6,084,441
213	$20,915	$31,605	$52,521	$6,052,835
214	$20,807	$31,714	$52,521	$6,021,121
215	$20,698	$31,823	$52,521	$5,989,298
216	$20,588	$31,933	$52,521	$5,957,365

第18年供款共

$630,249

第18年利息

$254,197

第18年共還本金

$376,052

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$20,478	$32,042	$52,521	$5,925,323
218	$20,368	$32,152	$52,521	$5,893,171
219	$20,258	$32,263	$52,521	$5,860,908
220	$20,147	$32,374	$52,521	$5,828,534
221	$20,036	$32,485	$52,521	$5,796,049
222	$19,924	$32,597	$52,521	$5,763,452
223	$19,812	$32,709	$52,521	$5,730,743
224	$19,699	$32,821	$52,521	$5,697,922
225	$19,587	$32,934	$52,521	$5,664,987
226	$19,473	$33,047	$52,521	$5,631,940
227	$19,360	$33,161	$52,521	$5,598,779
228	$19,246	$33,275	$52,521	$5,565,504

第19年供款共

$630,249

第19年利息

$238,388

第19年共還本金

$391,861

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$19,131	$33,389	$52,521	$5,532,115
230	$19,017	$33,504	$52,521	$5,498,611
231	$18,901	$33,619	$52,521	$5,464,991
232	$18,786	$33,735	$52,521	$5,431,257
233	$18,670	$33,851	$52,521	$5,397,406
234	$18,554	$33,967	$52,521	$5,363,439
235	$18,437	$34,084	$52,521	$5,329,355
236	$18,320	$34,201	$52,521	$5,295,154
237	$18,202	$34,319	$52,521	$5,260,835
238	$18,084	$34,437	$52,521	$5,226,398
239	$17,966	$34,555	$52,521	$5,191,843
240	$17,847	$34,674	$52,521	$5,157,169

第20年供款共

$630,249

第20年利息

$221,914

第20年共還本金

$408,335

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$17,728	$34,793	$52,521	$5,122,376
242	$17,608	$34,913	$52,521	$5,087,464
243	$17,488	$35,033	$52,521	$5,052,431
244	$17,368	$35,153	$52,521	$5,017,278
245	$17,247	$35,274	$52,521	$4,982,004
246	$17,126	$35,395	$52,521	$4,946,609
247	$17,004	$35,517	$52,521	$4,911,092
248	$16,882	$35,639	$52,521	$4,875,454
249	$16,759	$35,761	$52,521	$4,839,692
250	$16,636	$35,884	$52,521	$4,803,808
251	$16,513	$36,008	$52,521	$4,767,800
252	$16,389	$36,131	$52,521	$4,731,669

第21年供款共

$630,249

第21年利息

$204,748

第21年共還本金

$425,501

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$16,265	$36,256	$52,521	$4,695,413
254	$16,140	$36,380	$52,521	$4,659,033
255	$16,015	$36,505	$52,521	$4,622,528
256	$15,890	$36,631	$52,521	$4,585,897
257	$15,764	$36,757	$52,521	$4,549,140
258	$15,638	$36,883	$52,521	$4,512,257
259	$15,511	$37,010	$52,521	$4,475,247
260	$15,384	$37,137	$52,521	$4,438,110
261	$15,256	$37,265	$52,521	$4,400,845
262	$15,128	$37,393	$52,521	$4,363,452
263	$14,999	$37,521	$52,521	$4,325,931
264	$14,870	$37,650	$52,521	$4,288,281

第22年供款共

$630,249

第22年利息

$186,861

第22年共還本金

$443,388

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$14,741	$37,780	$52,521	$4,250,501
266	$14,611	$37,910	$52,521	$4,212,591
267	$14,481	$38,040	$52,521	$4,174,551
268	$14,350	$38,171	$52,521	$4,136,380
269	$14,219	$38,302	$52,521	$4,098,078
270	$14,087	$38,434	$52,521	$4,059,645
271	$13,955	$38,566	$52,521	$4,021,079
272	$13,822	$38,698	$52,521	$3,982,381
273	$13,689	$38,831	$52,521	$3,943,550
274	$13,556	$38,965	$52,521	$3,904,585
275	$13,422	$39,099	$52,521	$3,865,486
276	$13,288	$39,233	$52,521	$3,826,253

第23年供款共

$630,249

第23年利息

$168,221

第23年共還本金

$462,028

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$13,153	$39,368	$52,521	$3,786,885
278	$13,017	$39,503	$52,521	$3,747,381
279	$12,882	$39,639	$52,521	$3,707,742
280	$12,745	$39,775	$52,521	$3,667,967
281	$12,609	$39,912	$52,521	$3,628,055
282	$12,471	$40,049	$52,521	$3,588,006
283	$12,334	$40,187	$52,521	$3,547,819
284	$12,196	$40,325	$52,521	$3,507,493
285	$12,057	$40,464	$52,521	$3,467,030
286	$11,918	$40,603	$52,521	$3,426,427
287	$11,778	$40,742	$52,521	$3,385,684
288	$11,638	$40,882	$52,521	$3,344,802

第24年供款共

$630,249

第24年利息

$148,798

第24年共還本金

$481,451

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$11,498	$41,023	$52,521	$3,303,779
290	$11,357	$41,164	$52,521	$3,262,615
291	$11,215	$41,306	$52,521	$3,221,309
292	$11,073	$41,448	$52,521	$3,179,862
293	$10,931	$41,590	$52,521	$3,138,272
294	$10,788	$41,733	$52,521	$3,096,539
295	$10,644	$41,876	$52,521	$3,054,663
296	$10,500	$42,020	$52,521	$3,012,642
297	$10,356	$42,165	$52,521	$2,970,477
298	$10,211	$42,310	$52,521	$2,928,168
299	$10,066	$42,455	$52,521	$2,885,713
300	$9,920	$42,601	$52,521	$2,843,111

第25年供款共

$630,249

第25年利息

$128,559

第25年共還本金

$501,691

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$9,773	$42,748	$52,521	$2,800,364
302	$9,626	$42,895	$52,521	$2,757,469
303	$9,479	$43,042	$52,521	$2,714,427
304	$9,331	$43,190	$52,521	$2,671,237
305	$9,182	$43,338	$52,521	$2,627,899
306	$9,033	$43,487	$52,521	$2,584,412
307	$8,884	$43,637	$52,521	$2,540,775
308	$8,734	$43,787	$52,521	$2,496,988
309	$8,583	$43,937	$52,521	$2,453,051
310	$8,432	$44,088	$52,521	$2,408,962
311	$8,281	$44,240	$52,521	$2,364,722
312	$8,129	$44,392	$52,521	$2,320,330

第26年供款共

$630,249

第26年利息

$107,468

第26年共還本金

$522,781

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$7,976	$44,545	$52,521	$2,275,786
314	$7,823	$44,698	$52,521	$2,231,088
315	$7,669	$44,851	$52,521	$2,186,237
316	$7,515	$45,006	$52,521	$2,141,231
317	$7,360	$45,160	$52,521	$2,096,071
318	$7,205	$45,316	$52,521	$2,050,755
319	$7,049	$45,471	$52,521	$2,005,284
320	$6,893	$45,628	$52,521	$1,959,656
321	$6,736	$45,784	$52,521	$1,913,872
322	$6,579	$45,942	$52,521	$1,867,930
323	$6,421	$46,100	$52,521	$1,821,830
324	$6,263	$46,258	$52,521	$1,775,572

第27年供款共

$630,249

第27年利息

$85,491

第27年共還本金

$544,758

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$6,104	$46,417	$52,521	$1,729,155
326	$5,944	$46,577	$52,521	$1,682,578
327	$5,784	$46,737	$52,521	$1,635,841
328	$5,623	$46,898	$52,521	$1,588,944
329	$5,462	$47,059	$52,521	$1,541,885
330	$5,300	$47,221	$52,521	$1,494,664
331	$5,138	$47,383	$52,521	$1,447,282
332	$4,975	$47,546	$52,521	$1,399,736
333	$4,812	$47,709	$52,521	$1,352,027
334	$4,648	$47,873	$52,521	$1,304,154
335	$4,483	$48,038	$52,521	$1,256,116
336	$4,318	$48,203	$52,521	$1,207,913

第28年供款共

$630,249

第28年利息

$62,590

第28年共還本金

$567,659

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$4,152	$48,369	$52,521	$1,159,544
338	$3,986	$48,535	$52,521	$1,111,010
339	$3,819	$48,702	$52,521	$1,062,308
340	$3,652	$48,869	$52,521	$1,013,439
341	$3,484	$49,037	$52,521	$964,402
342	$3,315	$49,206	$52,521	$915,196
343	$3,146	$49,375	$52,521	$865,821
344	$2,976	$49,544	$52,521	$816,277
345	$2,806	$49,715	$52,521	$766,562
346	$2,635	$49,886	$52,521	$716,676
347	$2,464	$50,057	$52,521	$666,619
348	$2,292	$50,229	$52,521	$616,390

第29年供款共

$630,249

第29年利息

$38,726

第29年共還本金

$591,523

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,119	$50,402	$52,521	$565,988
350	$1,946	$50,575	$52,521	$515,413
351	$1,772	$50,749	$52,521	$464,664
352	$1,597	$50,923	$52,521	$413,740
353	$1,422	$51,099	$52,521	$362,642
354	$1,247	$51,274	$52,521	$311,368
355	$1,070	$51,450	$52,521	$259,917
356	$893	$51,627	$52,521	$208,290
357	$716	$51,805	$52,521	$156,485
358	$538	$51,983	$52,521	$104,502
359	$359	$52,162	$52,521	$52,341
360	$180	$52,341	$52,521	$0

第30年供款共

$630,249

第30年利息

$13,859

第30年共還本金

$616,390

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$22,233,972

免责声明

笋盘推介

按揭保险费
info