楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$121,644

借款月供 $590 , 共加借HK$121,644

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$23,146,150

每月供款
$54,677

首期

$2,790,000

总贷款额

$11,281,644

總利息

$8,401,881

印花税

$523,125

其他

$149,500

置业成本总预算

HK$3,462,625

$109,353

置业成本总预算

HK$3,462,625

首期

$2,790,000
印花税

$523,125
- AVD
  
  $523,125
律师费

$ 10,000
代理佣金

$139,500
按揭保险费

$121,644

$109,353

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

大埔沙栏小筑

thumb_up

上覆式连天台连车位**单边全海景**有管理

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

售$1,480 万

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

大埔海日湾 II 第05座

thumb_up

移民急让蚀让! 舒适池景千尺靓则

实

1,022 呎

@13,699

vpn_key 有匙即睇 flight_takeoff 移民急让 price_change 蚀让盘

售$1,400 万

实

1,022 呎

@13,699

售$1,400 万

vpn_key 有匙即睇 flight_takeoff 移民急让 price_change 蚀让盘

西贡大网仔

thumb_up

开扬翠绿山海景

建

1,400 呎

@9,286

local_offer 低水笋价

售$1,300 万

建

1,400 呎

@9,286

售$1,300 万

local_offer 低水笋价

马鞍山新港城第05期海涛居第02座

thumb_up

新港城最新期数, 无遮档全海景中层大3房

实

932 呎

@15,021

建

1,223 呎

@11,447

local_fire_department 至HIT

售$1,400 万

实

932 呎

@15,021

建

1,223 呎

@11,447

售$1,400 万

local_fire_department 至HIT

西贡御花园 3套房花园天台车房

thumb_up

御花园 3套房花园天台车房

实

1,234 呎

@11,718

建

2,003 呎

@7,219

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价 pets 爱竉必选

售$1,446 万

实

1,234 呎

@11,718

建

2,003 呎

@7,219

售$1,446 万

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价 pets 爱竉必选

大埔帝琴湾凯弦居第10座

thumb_up

帝琴湾凯弦居 3房+工入房全新有装即买即住

实

1,031 呎

@12,997

建

1,180 呎

@11,356

local_fire_department 至HIT

售$1,340 万

实

1,031 呎

@12,997

建

1,180 呎

@11,356

售$1,340 万

local_fire_department 至HIT

西贡西贡

thumb_up

全幢靓装大花园

建

1,400 呎

@9,286

local_fire_department 至HIT local_offer 低水笋价 pets 爱竉必选

售$1,300 万

建

1,400 呎

@9,286

售$1,300 万

local_fire_department 至HIT local_offer 低水笋价 pets 爱竉必选

大埔帝琴湾凯弦居

thumb_up

奇丰精选人杰地灵间格实用送车位实盘可约睇

实

1,123 呎

@12,289

建

1,286 呎

@10,731

local_fire_department 至HIT directions_run 即走

售$1,380 万

实

1,123 呎

@12,289

建

1,286 呎

@10,731

售$1,380 万

local_fire_department 至HIT directions_run 即走

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

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

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

利率	15年	20年	25年	30年
1.000	$67,520	$51,884	$42,517	$36,286
1.500	$70,030	$54,439	$45,119	$38,935
2.000	$72,598	$57,072	$47,818	$41,699
2.500	$75,225	$59,782	$50,611	$44,576
3.000	$77,909	$62,568	$53,499	$47,564
3.500	$80,651	$65,429	$56,479	$50,660
4.000	$83,449	$68,365	$59,549	$53,860
4.125	$84,157	$69,110	$60,330	$54,676
4.500	$86,304	$71,373	$62,707	$57,162
5.000	$89,215	$74,454	$65,951	$60,562
5.500	$92,180	$77,605	$69,279	$64,056
6.000	$95,201	$80,825	$72,688	$67,639

每月供款$54,677

年期

30年

贷款金额

$11,281,644

總利息

$8,401,881

总贷款连利息

$19,683,525

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$38,781	$15,896	$54,676	$11,265,748
2	$38,726	$15,950	$54,676	$11,249,798
3	$38,671	$16,005	$54,676	$11,233,792
4	$38,616	$16,060	$54,676	$11,217,732
5	$38,561	$16,116	$54,676	$11,201,617
6	$38,506	$16,171	$54,676	$11,185,446
7	$38,450	$16,226	$54,676	$11,169,219
8	$38,394	$16,282	$54,676	$11,152,937
9	$38,338	$16,338	$54,676	$11,136,599
10	$38,282	$16,394	$54,676	$11,120,204
11	$38,226	$16,451	$54,676	$11,103,754
12	$38,169	$16,507	$54,676	$11,087,246

第1年供款共

$656,117

第1年利息

$461,720

第1年共還本金

$194,398

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$38,112	$16,564	$54,676	$11,070,682
14	$38,055	$16,621	$54,676	$11,054,061
15	$37,998	$16,678	$54,676	$11,037,383
16	$37,941	$16,735	$54,676	$11,020,648
17	$37,883	$16,793	$54,676	$11,003,855
18	$37,826	$16,851	$54,676	$10,987,004
19	$37,768	$16,909	$54,676	$10,970,095
20	$37,710	$16,967	$54,676	$10,953,129
21	$37,651	$17,025	$54,676	$10,936,104
22	$37,593	$17,084	$54,676	$10,919,020
23	$37,534	$17,142	$54,676	$10,901,878
24	$37,475	$17,201	$54,676	$10,884,676

第2年供款共

$656,117

第2年利息

$453,548

第2年共還本金

$202,570

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$37,416	$17,260	$54,676	$10,867,416
26	$37,357	$17,320	$54,676	$10,850,096
27	$37,297	$17,379	$54,676	$10,832,717
28	$37,237	$17,439	$54,676	$10,815,278
29	$37,178	$17,499	$54,676	$10,797,779
30	$37,117	$17,559	$54,676	$10,780,220
31	$37,057	$17,619	$54,676	$10,762,601
32	$36,996	$17,680	$54,676	$10,744,921
33	$36,936	$17,741	$54,676	$10,727,180
34	$36,875	$17,802	$54,676	$10,709,378
35	$36,813	$17,863	$54,676	$10,691,515
36	$36,752	$17,924	$54,676	$10,673,591

第3年供款共

$656,117

第3年利息

$445,032

第3年共還本金

$211,086

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$36,690	$17,986	$54,676	$10,655,605
38	$36,629	$18,048	$54,676	$10,637,557
39	$36,567	$18,110	$54,676	$10,619,447
40	$36,504	$18,172	$54,676	$10,601,275
41	$36,442	$18,235	$54,676	$10,583,040
42	$36,379	$18,297	$54,676	$10,564,743
43	$36,316	$18,360	$54,676	$10,546,383
44	$36,253	$18,423	$54,676	$10,527,960
45	$36,190	$18,487	$54,676	$10,509,473
46	$36,126	$18,550	$54,676	$10,490,923
47	$36,063	$18,614	$54,676	$10,472,309
48	$35,999	$18,678	$54,676	$10,453,631

第4年供款共

$656,117

第4年利息

$436,158

第4年共還本金

$219,960

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$35,934	$18,742	$54,676	$10,434,889
50	$35,870	$18,807	$54,676	$10,416,082
51	$35,805	$18,871	$54,676	$10,397,211
52	$35,740	$18,936	$54,676	$10,378,275
53	$35,675	$19,001	$54,676	$10,359,274
54	$35,610	$19,066	$54,676	$10,340,208
55	$35,544	$19,132	$54,676	$10,321,076
56	$35,479	$19,198	$54,676	$10,301,878
57	$35,413	$19,264	$54,676	$10,282,614
58	$35,346	$19,330	$54,676	$10,263,284
59	$35,280	$19,396	$54,676	$10,243,888
60	$35,213	$19,463	$54,676	$10,224,425

第5年供款共

$656,117

第5年利息

$426,911

第5年共還本金

$229,206

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$35,146	$19,530	$54,676	$10,204,895
62	$35,079	$19,597	$54,676	$10,185,297
63	$35,012	$19,664	$54,676	$10,165,633
64	$34,944	$19,732	$54,676	$10,145,901
65	$34,877	$19,800	$54,676	$10,126,101
66	$34,808	$19,868	$54,676	$10,106,233
67	$34,740	$19,936	$54,676	$10,086,297
68	$34,672	$20,005	$54,676	$10,066,292
69	$34,603	$20,074	$54,676	$10,046,218
70	$34,534	$20,143	$54,676	$10,026,076
71	$34,465	$20,212	$54,676	$10,005,864
72	$34,395	$20,281	$54,676	$9,985,583

第6年供款共

$656,117

第6年利息

$417,275

第6年共還本金

$238,842

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$34,325	$20,351	$54,676	$9,965,232
74	$34,255	$20,421	$54,676	$9,944,811
75	$34,185	$20,491	$54,676	$9,924,319
76	$34,115	$20,562	$54,676	$9,903,758
77	$34,044	$20,632	$54,676	$9,883,126
78	$33,973	$20,703	$54,676	$9,862,422
79	$33,902	$20,774	$54,676	$9,841,648
80	$33,831	$20,846	$54,676	$9,820,802
81	$33,759	$20,917	$54,676	$9,799,885
82	$33,687	$20,989	$54,676	$9,778,895
83	$33,615	$21,062	$54,676	$9,757,834
84	$33,543	$21,134	$54,676	$9,736,700

第7年供款共

$656,117

第7年利息

$407,235

第7年共還本金

$248,883

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$33,470	$21,207	$54,676	$9,715,493
86	$33,397	$21,279	$54,676	$9,694,214
87	$33,324	$21,353	$54,676	$9,672,861
88	$33,250	$21,426	$54,676	$9,651,435
89	$33,177	$21,500	$54,676	$9,629,936
90	$33,103	$21,574	$54,676	$9,608,362
91	$33,029	$21,648	$54,676	$9,586,714
92	$32,954	$21,722	$54,676	$9,564,992
93	$32,880	$21,797	$54,676	$9,543,196
94	$32,805	$21,872	$54,676	$9,521,324
95	$32,730	$21,947	$54,676	$9,499,377
96	$32,654	$22,022	$54,676	$9,477,355

第8年供款共

$656,117

第8年利息

$396,772

第8年共還本金

$259,345

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$32,578	$22,098	$54,676	$9,455,257
98	$32,502	$22,174	$54,676	$9,433,082
99	$32,426	$22,250	$54,676	$9,410,832
100	$32,350	$22,327	$54,676	$9,388,506
101	$32,273	$22,403	$54,676	$9,366,102
102	$32,196	$22,480	$54,676	$9,343,622
103	$32,119	$22,558	$54,676	$9,321,064
104	$32,041	$22,635	$54,676	$9,298,429
105	$31,963	$22,713	$54,676	$9,275,715
106	$31,885	$22,791	$54,676	$9,252,924
107	$31,807	$22,870	$54,676	$9,230,055
108	$31,728	$22,948	$54,676	$9,207,107

第9年供款共

$656,117

第9年利息

$385,869

第9年共還本金

$270,248

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$31,649	$23,027	$54,676	$9,184,080
110	$31,570	$23,106	$54,676	$9,160,973
111	$31,491	$23,186	$54,676	$9,137,788
112	$31,411	$23,265	$54,676	$9,114,522
113	$31,331	$23,345	$54,676	$9,091,177
114	$31,251	$23,426	$54,676	$9,067,752
115	$31,170	$23,506	$54,676	$9,044,246
116	$31,090	$23,587	$54,676	$9,020,659
117	$31,009	$23,668	$54,676	$8,996,991
118	$30,927	$23,749	$54,676	$8,973,241
119	$30,846	$23,831	$54,676	$8,949,410
120	$30,764	$23,913	$54,676	$8,925,498

第10年供款共

$656,117

第10年利息

$374,509

第10年共還本金

$281,609

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$30,681	$23,995	$54,676	$8,901,503
122	$30,599	$24,078	$54,676	$8,877,425
123	$30,516	$24,160	$54,676	$8,853,265
124	$30,433	$24,243	$54,676	$8,829,021
125	$30,350	$24,327	$54,676	$8,804,695
126	$30,266	$24,410	$54,676	$8,780,284
127	$30,182	$24,494	$54,676	$8,755,790
128	$30,098	$24,578	$54,676	$8,731,212
129	$30,014	$24,663	$54,676	$8,706,549
130	$29,929	$24,748	$54,676	$8,681,801
131	$29,844	$24,833	$54,676	$8,656,968
132	$29,758	$24,918	$54,676	$8,632,050

第11年供款共

$656,117

第11年利息

$362,670

第11年共還本金

$293,447

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$29,673	$25,004	$54,676	$8,607,046
134	$29,587	$25,090	$54,676	$8,581,957
135	$29,500	$25,176	$54,676	$8,556,781
136	$29,414	$25,263	$54,676	$8,531,518
137	$29,327	$25,349	$54,676	$8,506,169
138	$29,240	$25,437	$54,676	$8,480,732
139	$29,153	$25,524	$54,676	$8,455,208
140	$29,065	$25,612	$54,676	$8,429,597
141	$28,977	$25,700	$54,676	$8,403,897
142	$28,888	$25,788	$54,676	$8,378,109
143	$28,800	$25,877	$54,676	$8,352,232
144	$28,711	$25,966	$54,676	$8,326,267

第12年供款共

$656,117

第12年利息

$350,334

第12年共還本金

$305,784

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$28,622	$26,055	$54,676	$8,300,212
146	$28,532	$26,144	$54,676	$8,274,067
147	$28,442	$26,234	$54,676	$8,247,833
148	$28,352	$26,325	$54,676	$8,221,508
149	$28,261	$26,415	$54,676	$8,195,093
150	$28,171	$26,506	$54,676	$8,168,587
151	$28,080	$26,597	$54,676	$8,141,990
152	$27,988	$26,688	$54,676	$8,115,302
153	$27,896	$26,780	$54,676	$8,088,522
154	$27,804	$26,872	$54,676	$8,061,650
155	$27,712	$26,965	$54,676	$8,034,685
156	$27,619	$27,057	$54,676	$8,007,628

第13年供款共

$656,117

第13年利息

$337,479

第13年共還本金

$318,638

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$27,526	$27,150	$54,676	$7,980,478
158	$27,433	$27,244	$54,676	$7,953,234
159	$27,339	$27,337	$54,676	$7,925,897
160	$27,245	$27,431	$54,676	$7,898,466
161	$27,151	$27,525	$54,676	$7,870,940
162	$27,056	$27,620	$54,676	$7,843,320
163	$26,961	$27,715	$54,676	$7,815,605
164	$26,866	$27,810	$54,676	$7,787,795
165	$26,771	$27,906	$54,676	$7,759,889
166	$26,675	$28,002	$54,676	$7,731,887
167	$26,578	$28,098	$54,676	$7,703,789
168	$26,482	$28,195	$54,676	$7,675,594

第14年供款共

$656,117

第14年利息

$324,084

第14年共還本金

$332,034

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$26,385	$28,292	$54,676	$7,647,303
170	$26,288	$28,389	$54,676	$7,618,914
171	$26,190	$28,486	$54,676	$7,590,427
172	$26,092	$28,584	$54,676	$7,561,843
173	$25,994	$28,683	$54,676	$7,533,160
174	$25,895	$28,781	$54,676	$7,504,379
175	$25,796	$28,880	$54,676	$7,475,499
176	$25,697	$28,979	$54,676	$7,446,520
177	$25,597	$29,079	$54,676	$7,417,441
178	$25,497	$29,179	$54,676	$7,388,262
179	$25,397	$29,279	$54,676	$7,358,982
180	$25,297	$29,380	$54,676	$7,329,602

第15年供款共

$656,117

第15年利息

$310,125

第15年共還本金

$345,992

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$25,196	$29,481	$54,676	$7,300,121
182	$25,094	$29,582	$54,676	$7,270,539
183	$24,992	$29,684	$54,676	$7,240,855
184	$24,890	$29,786	$54,676	$7,211,069
185	$24,788	$29,888	$54,676	$7,181,181
186	$24,685	$29,991	$54,676	$7,151,190
187	$24,582	$30,094	$54,676	$7,121,095
188	$24,479	$30,198	$54,676	$7,090,898
189	$24,375	$30,301	$54,676	$7,060,596
190	$24,271	$30,406	$54,676	$7,030,190
191	$24,166	$30,510	$54,676	$6,999,680
192	$24,061	$30,615	$54,676	$6,969,065

第16年供款共

$656,117

第16年利息

$295,580

第16年共還本金

$360,537

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$23,956	$30,720	$54,676	$6,938,345
194	$23,851	$30,826	$54,676	$6,907,519
195	$23,745	$30,932	$54,676	$6,876,587
196	$23,638	$31,038	$54,676	$6,845,549
197	$23,532	$31,145	$54,676	$6,814,404
198	$23,425	$31,252	$54,676	$6,783,152
199	$23,317	$31,359	$54,676	$6,751,793
200	$23,209	$31,467	$54,676	$6,720,326
201	$23,101	$31,575	$54,676	$6,688,750
202	$22,993	$31,684	$54,676	$6,657,066
203	$22,884	$31,793	$54,676	$6,625,274
204	$22,774	$31,902	$54,676	$6,593,372

第17年供款共

$656,117

第17年利息

$280,424

第17年共還本金

$375,694

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$22,665	$32,012	$54,676	$6,561,360
206	$22,555	$32,122	$54,676	$6,529,238
207	$22,444	$32,232	$54,676	$6,497,006
208	$22,333	$32,343	$54,676	$6,464,663
209	$22,222	$32,454	$54,676	$6,432,209
210	$22,111	$32,566	$54,676	$6,399,643
211	$21,999	$32,678	$54,676	$6,366,965
212	$21,886	$32,790	$54,676	$6,334,175
213	$21,774	$32,903	$54,676	$6,301,272
214	$21,661	$33,016	$54,676	$6,268,257
215	$21,547	$33,129	$54,676	$6,235,127
216	$21,433	$33,243	$54,676	$6,201,884

第18年供款共

$656,117

第18年利息

$264,630

第18年共還本金

$391,487

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$21,319	$33,357	$54,676	$6,168,527
218	$21,204	$33,472	$54,676	$6,135,054
219	$21,089	$33,587	$54,676	$6,101,467
220	$20,974	$33,703	$54,676	$6,067,765
221	$20,858	$33,819	$54,676	$6,033,946
222	$20,742	$33,935	$54,676	$6,000,011
223	$20,625	$34,051	$54,676	$5,965,960
224	$20,508	$34,168	$54,676	$5,931,791
225	$20,391	$34,286	$54,676	$5,897,506
226	$20,273	$34,404	$54,676	$5,863,102
227	$20,154	$34,522	$54,676	$5,828,580
228	$20,036	$34,641	$54,676	$5,793,939

第19年供款共

$656,117

第19年利息

$248,172

第19年共還本金

$407,945

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$19,917	$34,760	$54,676	$5,759,179
230	$19,797	$34,879	$54,676	$5,724,300
231	$19,677	$34,999	$54,676	$5,689,301
232	$19,557	$35,119	$54,676	$5,654,181
233	$19,436	$35,240	$54,676	$5,618,941
234	$19,315	$35,361	$54,676	$5,583,580
235	$19,194	$35,483	$54,676	$5,548,097
236	$19,072	$35,605	$54,676	$5,512,492
237	$18,949	$35,727	$54,676	$5,476,765
238	$18,826	$35,850	$54,676	$5,440,915
239	$18,703	$35,973	$54,676	$5,404,941
240	$18,579	$36,097	$54,676	$5,368,844

第20年供款共

$656,117

第20年利息

$231,023

第20年共還本金

$425,095

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$18,455	$36,221	$54,676	$5,332,623
242	$18,331	$36,346	$54,676	$5,296,278
243	$18,206	$36,471	$54,676	$5,259,807
244	$18,081	$36,596	$54,676	$5,223,211
245	$17,955	$36,722	$54,676	$5,186,490
246	$17,829	$36,848	$54,676	$5,149,642
247	$17,702	$36,975	$54,676	$5,112,667
248	$17,575	$37,102	$54,676	$5,075,565
249	$17,447	$37,229	$54,676	$5,038,336
250	$17,319	$37,357	$54,676	$5,000,979
251	$17,191	$37,486	$54,676	$4,963,494
252	$17,062	$37,614	$54,676	$4,925,879

第21年供款共

$656,117

第21年利息

$213,152

第21年共還本金

$442,965

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$16,933	$37,744	$54,676	$4,888,135
254	$16,803	$37,873	$54,676	$4,850,262
255	$16,673	$38,004	$54,676	$4,812,258
256	$16,542	$38,134	$54,676	$4,774,124
257	$16,411	$38,265	$54,676	$4,735,858
258	$16,280	$38,397	$54,676	$4,697,461
259	$16,148	$38,529	$54,676	$4,658,933
260	$16,015	$38,661	$54,676	$4,620,271
261	$15,882	$38,794	$54,676	$4,581,477
262	$15,749	$38,928	$54,676	$4,542,549
263	$15,615	$39,061	$54,676	$4,503,488
264	$15,481	$39,196	$54,676	$4,464,292

第22年供款共

$656,117

第22年利息

$194,531

第22年共還本金

$461,587

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$15,346	$39,330	$54,676	$4,424,962
266	$15,211	$39,466	$54,676	$4,385,496
267	$15,075	$39,601	$54,676	$4,345,895
268	$14,939	$39,737	$54,676	$4,306,157
269	$14,802	$39,874	$54,676	$4,266,283
270	$14,665	$40,011	$54,676	$4,226,272
271	$14,528	$40,149	$54,676	$4,186,123
272	$14,390	$40,287	$54,676	$4,145,837
273	$14,251	$40,425	$54,676	$4,105,412
274	$14,112	$40,564	$54,676	$4,064,848
275	$13,973	$40,704	$54,676	$4,024,144
276	$13,833	$40,843	$54,676	$3,983,301

第23年供款共

$656,117

第23年利息

$175,126

第23年共還本金

$480,992

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$13,693	$40,984	$54,676	$3,942,317
278	$13,552	$41,125	$54,676	$3,901,192
279	$13,410	$41,266	$54,676	$3,859,926
280	$13,268	$41,408	$54,676	$3,818,518
281	$13,126	$41,550	$54,676	$3,776,968
282	$12,983	$41,693	$54,676	$3,735,274
283	$12,840	$41,836	$54,676	$3,693,438
284	$12,696	$41,980	$54,676	$3,651,458
285	$12,552	$42,125	$54,676	$3,609,333
286	$12,407	$42,269	$54,676	$3,567,064
287	$12,262	$42,415	$54,676	$3,524,649
288	$12,116	$42,560	$54,676	$3,482,089

第24年供款共

$656,117

第24年利息

$154,906

第24年共還本金

$501,212

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$11,970	$42,707	$54,676	$3,439,382
290	$11,823	$42,854	$54,676	$3,396,528
291	$11,676	$43,001	$54,676	$3,353,527
292	$11,528	$43,149	$54,676	$3,310,379
293	$11,379	$43,297	$54,676	$3,267,082
294	$11,231	$43,446	$54,676	$3,223,636
295	$11,081	$43,595	$54,676	$3,180,041
296	$10,931	$43,745	$54,676	$3,136,295
297	$10,781	$43,895	$54,676	$3,092,400
298	$10,630	$44,046	$54,676	$3,048,354
299	$10,479	$44,198	$54,676	$3,004,156
300	$10,327	$44,350	$54,676	$2,959,806

第25年供款共

$656,117

第25年利息

$133,835

第25年共還本金

$522,282

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$10,174	$44,502	$54,676	$2,915,304
302	$10,021	$44,655	$54,676	$2,870,649
303	$9,868	$44,809	$54,676	$2,825,840
304	$9,714	$44,963	$54,676	$2,780,878
305	$9,559	$45,117	$54,676	$2,735,761
306	$9,404	$45,272	$54,676	$2,690,488
307	$9,249	$45,428	$54,676	$2,645,060
308	$9,092	$45,584	$54,676	$2,599,476
309	$8,936	$45,741	$54,676	$2,553,736
310	$8,778	$45,898	$54,676	$2,507,838
311	$8,621	$46,056	$54,676	$2,461,782
312	$8,462	$46,214	$54,676	$2,415,568

第26年供款共

$656,117

第26年利息

$111,879

第26年共還本金

$544,238

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$8,304	$46,373	$54,676	$2,369,195
314	$8,144	$46,532	$54,676	$2,322,662
315	$7,984	$46,692	$54,676	$2,275,970
316	$7,824	$46,853	$54,676	$2,229,117
317	$7,663	$47,014	$54,676	$2,182,104
318	$7,501	$47,175	$54,676	$2,134,928
319	$7,339	$47,338	$54,676	$2,087,590
320	$7,176	$47,500	$54,676	$2,040,090
321	$7,013	$47,664	$54,676	$1,992,426
322	$6,849	$47,827	$54,676	$1,944,599
323	$6,685	$47,992	$54,676	$1,896,607
324	$6,520	$48,157	$54,676	$1,848,450

第27年供款共

$656,117

第27年利息

$89,000

第27年共還本金

$567,118

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$6,354	$48,322	$54,676	$1,800,128
326	$6,188	$48,489	$54,676	$1,751,639
327	$6,021	$48,655	$54,676	$1,702,984
328	$5,854	$48,822	$54,676	$1,654,162
329	$5,686	$48,990	$54,676	$1,605,171
330	$5,518	$49,159	$54,676	$1,556,013
331	$5,349	$49,328	$54,676	$1,506,685
332	$5,179	$49,497	$54,676	$1,457,188
333	$5,009	$49,667	$54,676	$1,407,520
334	$4,838	$49,838	$54,676	$1,357,682
335	$4,667	$50,009	$54,676	$1,307,673
336	$4,495	$50,181	$54,676	$1,257,491

第28年供款共

$656,117

第28年利息

$65,159

第28年共還本金

$590,959

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$4,323	$50,354	$54,676	$1,207,138
338	$4,150	$50,527	$54,676	$1,156,611
339	$3,976	$50,701	$54,676	$1,105,910
340	$3,802	$50,875	$54,676	$1,055,035
341	$3,627	$51,050	$54,676	$1,003,985
342	$3,451	$51,225	$54,676	$952,760
343	$3,275	$51,401	$54,676	$901,359
344	$3,098	$51,578	$54,676	$849,781
345	$2,921	$51,755	$54,676	$798,025
346	$2,743	$51,933	$54,676	$746,092
347	$2,565	$52,112	$54,676	$693,980
348	$2,386	$52,291	$54,676	$641,690

第29年供款共

$656,117

第29年利息

$40,316

第29年共還本金

$615,802

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,206	$52,471	$54,676	$589,219
350	$2,025	$52,651	$54,676	$536,568
351	$1,844	$52,832	$54,676	$483,736
352	$1,663	$53,014	$54,676	$430,722
353	$1,481	$53,196	$54,676	$377,526
354	$1,298	$53,379	$54,676	$324,148
355	$1,114	$53,562	$54,676	$270,585
356	$930	$53,746	$54,676	$216,839
357	$745	$53,931	$54,676	$162,908
358	$560	$54,116	$54,676	$108,792
359	$374	$54,302	$54,676	$54,489
360	$187	$54,489	$54,676	$0

第30年供款共

$656,117

第30年利息

$14,428

第30年共還本金

$641,690

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$23,146,150

免责声明

笋盘推介

按揭保险费
info