楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$122,952

借款月供 $596 , 共加借HK$122,952

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$23,394,926

每月供款
$55,265

首期

$2,820,000

总贷款额

$11,402,952

總利息

$8,492,224

印花税

$528,750

其他

$151,000

置业成本总预算

HK$3,499,750

$110,529

置业成本总预算

HK$3,499,750

首期

$2,820,000
印花税

$528,750
- AVD
  
  $528,750
律师费

$ 10,000
代理佣金

$141,000
按揭保险费

$122,952

$110,529

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

西贡晓岚阁

thumb_up

晓岚阁

实

1,192 呎

@11,745

建

1,342 呎

@10,432

local_fire_department 至HIT

售$1,400 万

实

1,192 呎

@11,745

建

1,342 呎

@10,432

售$1,400 万

local_fire_department 至HIT

西贡西沙路村屋

thumb_up

**~罕有放盘覆式新装连车位~西沙路潜力大发展路边近车站~**

建

1,400 呎

@9,643

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

售$1,350 万

建

1,400 呎

@9,643

售$1,350 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

马鞍山迎海

thumb_up

海景3房加工人房业主有心靓则直厅

实

799 呎

@16,646

建

1,038 呎

@12,813

local_fire_department 至HIT hotel_class 楼王 verified 首置必买

售$1,330 万

实

799 呎

@16,646

建

1,038 呎

@12,813

售$1,330 万

local_fire_department 至HIT hotel_class 楼王 verified 首置必买

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

马鞍山星涟海靓装傢电全齐,拎包入住,可租可售,欢迎参观,实物靓过相

thumb_up

星涟海***靓装傢电全齐,拎包入住,可租可售,欢迎参观,实物靓过相***

实

767 呎

@19,296

local_fire_department 至HIT

售$1,480 万

实

767 呎

@19,296

售$1,480 万

local_fire_department 至HIT

西贡金璧花园

thumb_up

清水湾低密度豪宅，间格好用，厅大房大

实

1,107 呎

@12,538

建

1,380 呎

@10,058

local_fire_department 至HIT

售$1,388 万

实

1,107 呎

@12,538

建

1,380 呎

@10,058

售$1,388 万

local_fire_department 至HIT

西贡斩竹湾

thumb_up

西式品味装修

建

1,400 呎

@9,857

local_fire_department 至HIT

售$1,380 万

建

1,400 呎

@9,857

售$1,380 万

local_fire_department 至HIT

马鞍山帝琴湾凯弦居

thumb_up

**~新装修几年~过百万品味靓装~有会所有专巴,低密度豪宅~**

实

1,104 呎

@12,228

建

1,264 呎

@10,680

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

售$1,350 万

实

1,104 呎

@12,228

建

1,264 呎

@10,680

售$1,350 万

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

清水湾傲泷

thumb_up

傲泷

实

968 呎

@14,463

local_fire_department 至HIT hotel_class 楼王

售$1,400 万

实

968 呎

@14,463

售$1,400 万

local_fire_department 至HIT hotel_class 楼王

沙田聚龙居

thumb_up

聚龙居

实

910 呎

@14,835

建

1,150 呎

@11,739

local_fire_department 至HIT real_estate_agent 罕有放盘

售$1,350 万

实

910 呎

@14,835

建

1,150 呎

@11,739

售$1,350 万

local_fire_department 至HIT real_estate_agent 罕有放盘

VR实景

沙田玖珑山月珑阁第02座

thumb_up

九肚半山, 西南山景

实

988 呎

@14,170

售$1,400 万

实

988 呎

@14,170

售$1,400 万

VR实景

马鞍山天宇海

thumb_up

马鞍山-海景必睇盘！！罕有4房1套连工人房

实

947 呎

@14,784

建

1,255 呎

@11,155

local_fire_department 至HIT local_offer 低水笋价 vpn_key 有匙即睇

售$1,400 万

实

947 呎

@14,784

建

1,255 呎

@11,155

售$1,400 万

local_fire_department 至HIT local_offer 低水笋价 vpn_key 有匙即睇

利率	15年	20年	25年	30年
1.000	$68,246	$52,442	$42,975	$36,676
1.500	$70,783	$55,024	$45,605	$39,354
2.000	$73,379	$57,686	$48,332	$42,148
2.500	$76,034	$60,425	$51,156	$45,055
3.000	$78,747	$63,240	$54,074	$48,075
3.500	$81,518	$66,133	$57,086	$51,204
4.000	$84,346	$69,100	$60,189	$54,439
4.125	$85,062	$69,853	$60,979	$55,264
4.500	$87,232	$72,141	$63,381	$57,777
5.000	$90,174	$75,254	$66,661	$61,214
5.500	$93,172	$78,439	$70,024	$64,745
6.000	$96,225	$81,694	$73,469	$68,366

每月供款$55,265

年期

30年

贷款金额

$11,402,952

總利息

$8,492,224

总贷款连利息

$19,895,176

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$39,198	$16,067	$55,264	$11,386,885
2	$39,142	$16,122	$55,264	$11,370,763
3	$39,087	$16,177	$55,264	$11,354,586
4	$39,031	$16,233	$55,264	$11,338,353
5	$38,976	$16,289	$55,264	$11,322,064
6	$38,920	$16,345	$55,264	$11,305,719
7	$38,863	$16,401	$55,264	$11,289,318
8	$38,807	$16,457	$55,264	$11,272,861
9	$38,750	$16,514	$55,264	$11,256,347
10	$38,694	$16,571	$55,264	$11,239,776
11	$38,637	$16,628	$55,264	$11,223,149
12	$38,580	$16,685	$55,264	$11,206,464

第1年供款共

$663,173

第1年利息

$466,685

第1年共還本金

$196,488

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$38,522	$16,742	$55,264	$11,189,722
14	$38,465	$16,800	$55,264	$11,172,922
15	$38,407	$16,857	$55,264	$11,156,065
16	$38,349	$16,915	$55,264	$11,139,149
17	$38,291	$16,974	$55,264	$11,122,176
18	$38,232	$17,032	$55,264	$11,105,144
19	$38,174	$17,090	$55,264	$11,088,053
20	$38,115	$17,149	$55,264	$11,070,904
21	$38,056	$17,208	$55,264	$11,053,696
22	$37,997	$17,267	$55,264	$11,036,429
23	$37,938	$17,327	$55,264	$11,019,102
24	$37,878	$17,386	$55,264	$11,001,716

第2年供款共

$663,173

第2年利息

$458,424

第2年共還本金

$204,748

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$37,818	$17,446	$55,264	$10,984,270
26	$37,758	$17,506	$55,264	$10,966,764
27	$37,698	$17,566	$55,264	$10,949,198
28	$37,638	$17,627	$55,264	$10,931,571
29	$37,577	$17,687	$55,264	$10,913,884
30	$37,516	$17,748	$55,264	$10,896,136
31	$37,455	$17,809	$55,264	$10,878,327
32	$37,394	$17,870	$55,264	$10,860,457
33	$37,333	$17,932	$55,264	$10,842,526
34	$37,271	$17,993	$55,264	$10,824,533
35	$37,209	$18,055	$55,264	$10,806,478
36	$37,147	$18,117	$55,264	$10,788,360

第3年供款共

$663,173

第3年利息

$449,817

第3年共還本金

$213,355

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$37,085	$18,179	$55,264	$10,770,181
38	$37,022	$18,242	$55,264	$10,751,939
39	$36,960	$18,305	$55,264	$10,733,635
40	$36,897	$18,368	$55,264	$10,715,267
41	$36,834	$18,431	$55,264	$10,696,836
42	$36,770	$18,494	$55,264	$10,678,342
43	$36,707	$18,558	$55,264	$10,659,785
44	$36,643	$18,621	$55,264	$10,641,163
45	$36,579	$18,685	$55,264	$10,622,478
46	$36,515	$18,750	$55,264	$10,603,728
47	$36,450	$18,814	$55,264	$10,584,914
48	$36,386	$18,879	$55,264	$10,566,036

第4年供款共

$663,173

第4年利息

$440,848

第4年共還本金

$222,325

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$36,321	$18,944	$55,264	$10,547,092
50	$36,256	$19,009	$55,264	$10,528,083
51	$36,190	$19,074	$55,264	$10,509,009
52	$36,125	$19,140	$55,264	$10,489,870
53	$36,059	$19,205	$55,264	$10,470,664
54	$35,993	$19,271	$55,264	$10,451,393
55	$35,927	$19,338	$55,264	$10,432,055
56	$35,860	$19,404	$55,264	$10,412,651
57	$35,793	$19,471	$55,264	$10,393,180
58	$35,727	$19,538	$55,264	$10,373,642
59	$35,659	$19,605	$55,264	$10,354,037
60	$35,592	$19,672	$55,264	$10,334,365

第5年供款共

$663,173

第5年利息

$431,502

第5年共還本金

$231,671

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$35,524	$19,740	$55,264	$10,314,625
62	$35,457	$19,808	$55,264	$10,294,817
63	$35,388	$19,876	$55,264	$10,274,941
64	$35,320	$19,944	$55,264	$10,254,997
65	$35,252	$20,013	$55,264	$10,234,984
66	$35,183	$20,082	$55,264	$10,214,902
67	$35,114	$20,151	$55,264	$10,194,752
68	$35,044	$20,220	$55,264	$10,174,532
69	$34,975	$20,289	$55,264	$10,154,242
70	$34,905	$20,359	$55,264	$10,133,883
71	$34,835	$20,429	$55,264	$10,113,454
72	$34,765	$20,499	$55,264	$10,092,954

第6年供款共

$663,173

第6年利息

$421,762

第6年共還本金

$241,410

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$34,695	$20,570	$55,264	$10,072,385
74	$34,624	$20,641	$55,264	$10,051,744
75	$34,553	$20,712	$55,264	$10,031,033
76	$34,482	$20,783	$55,264	$10,010,250
77	$34,410	$20,854	$55,264	$9,989,396
78	$34,339	$20,926	$55,264	$9,968,470
79	$34,267	$20,998	$55,264	$9,947,472
80	$34,194	$21,070	$55,264	$9,926,402
81	$34,122	$21,142	$55,264	$9,905,260
82	$34,049	$21,215	$55,264	$9,884,045
83	$33,976	$21,288	$55,264	$9,862,757
84	$33,903	$21,361	$55,264	$9,841,396

第7年供款共

$663,173

第7年利息

$411,614

第7年共還本金

$251,559

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$33,830	$21,435	$55,264	$9,819,961
86	$33,756	$21,508	$55,264	$9,798,453
87	$33,682	$21,582	$55,264	$9,776,871
88	$33,608	$21,656	$55,264	$9,755,214
89	$33,534	$21,731	$55,264	$9,733,483
90	$33,459	$21,806	$55,264	$9,711,678
91	$33,384	$21,880	$55,264	$9,689,797
92	$33,309	$21,956	$55,264	$9,667,842
93	$33,233	$22,031	$55,264	$9,645,811
94	$33,157	$22,107	$55,264	$9,623,704
95	$33,081	$22,183	$55,264	$9,601,521
96	$33,005	$22,259	$55,264	$9,579,262

第8年供款共

$663,173

第8年利息

$401,038

第8年共還本金

$262,134

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$32,929	$22,336	$55,264	$9,556,926
98	$32,852	$22,412	$55,264	$9,534,513
99	$32,775	$22,489	$55,264	$9,512,024
100	$32,698	$22,567	$55,264	$9,489,457
101	$32,620	$22,644	$55,264	$9,466,813
102	$32,542	$22,722	$55,264	$9,444,091
103	$32,464	$22,800	$55,264	$9,421,290
104	$32,386	$22,879	$55,264	$9,398,412
105	$32,307	$22,957	$55,264	$9,375,454
106	$32,228	$23,036	$55,264	$9,352,418
107	$32,149	$23,115	$55,264	$9,329,303
108	$32,069	$23,195	$55,264	$9,306,108

第9年供款共

$663,173

第9年利息

$390,019

第9年共還本金

$273,154

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$31,990	$23,275	$55,264	$9,282,833
110	$31,910	$23,355	$55,264	$9,259,478
111	$31,829	$23,435	$55,264	$9,236,044
112	$31,749	$23,515	$55,264	$9,212,528
113	$31,668	$23,596	$55,264	$9,188,932
114	$31,587	$23,677	$55,264	$9,165,254
115	$31,506	$23,759	$55,264	$9,141,495
116	$31,424	$23,840	$55,264	$9,117,655
117	$31,342	$23,922	$55,264	$9,093,733
118	$31,260	$24,005	$55,264	$9,069,728
119	$31,177	$24,087	$55,264	$9,045,641
120	$31,094	$24,170	$55,264	$9,021,471

第10年供款共

$663,173

第10年利息

$378,536

第10年共還本金

$284,637

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$31,011	$24,253	$55,264	$8,997,218
122	$30,928	$24,336	$55,264	$8,972,881
123	$30,844	$24,420	$55,264	$8,948,461
124	$30,760	$24,504	$55,264	$8,923,957
125	$30,676	$24,588	$55,264	$8,899,369
126	$30,592	$24,673	$55,264	$8,874,696
127	$30,507	$24,758	$55,264	$8,849,938
128	$30,422	$24,843	$55,264	$8,825,096
129	$30,336	$24,928	$55,264	$8,800,168
130	$30,251	$25,014	$55,264	$8,775,154
131	$30,165	$25,100	$55,264	$8,750,054
132	$30,078	$25,186	$55,264	$8,724,868

第11年供款共

$663,173

第11年利息

$366,570

第11年共還本金

$296,603

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$29,992	$25,273	$55,264	$8,699,595
134	$29,905	$25,360	$55,264	$8,674,236
135	$29,818	$25,447	$55,264	$8,648,789
136	$29,730	$25,534	$55,264	$8,623,255
137	$29,642	$25,622	$55,264	$8,597,633
138	$29,554	$25,710	$55,264	$8,571,923
139	$29,466	$25,798	$55,264	$8,546,125
140	$29,377	$25,887	$55,264	$8,520,237
141	$29,288	$25,976	$55,264	$8,494,261
142	$29,199	$26,065	$55,264	$8,468,196
143	$29,109	$26,155	$55,264	$8,442,041
144	$29,020	$26,245	$55,264	$8,415,796

第12年供款共

$663,173

第12年利息

$354,101

第12年共還本金

$309,072

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$28,929	$26,335	$55,264	$8,389,461
146	$28,839	$26,426	$55,264	$8,363,036
147	$28,748	$26,516	$55,264	$8,336,519
148	$28,657	$26,608	$55,264	$8,309,912
149	$28,565	$26,699	$55,264	$8,283,212
150	$28,474	$26,791	$55,264	$8,256,422
151	$28,381	$26,883	$55,264	$8,229,539
152	$28,289	$26,975	$55,264	$8,202,563
153	$28,196	$27,068	$55,264	$8,175,495
154	$28,103	$27,161	$55,264	$8,148,334
155	$28,010	$27,254	$55,264	$8,121,080
156	$27,916	$27,348	$55,264	$8,093,732

第13年供款共

$663,173

第13年利息

$341,108

第13年共還本金

$322,065

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$27,822	$27,442	$55,264	$8,066,289
158	$27,728	$27,537	$55,264	$8,038,753
159	$27,633	$27,631	$55,264	$8,011,122
160	$27,538	$27,726	$55,264	$7,983,396
161	$27,443	$27,821	$55,264	$7,955,574
162	$27,347	$27,917	$55,264	$7,927,657
163	$27,251	$28,013	$55,264	$7,899,644
164	$27,155	$28,109	$55,264	$7,871,535
165	$27,058	$28,206	$55,264	$7,843,329
166	$26,961	$28,303	$55,264	$7,815,026
167	$26,864	$28,400	$55,264	$7,786,625
168	$26,767	$28,498	$55,264	$7,758,128

第14年供款共

$663,173

第14年利息

$327,569

第14年共還本金

$335,604

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$26,669	$28,596	$55,264	$7,729,532
170	$26,570	$28,694	$55,264	$7,700,838
171	$26,472	$28,793	$55,264	$7,672,045
172	$26,373	$28,892	$55,264	$7,643,153
173	$26,273	$28,991	$55,264	$7,614,162
174	$26,174	$29,091	$55,264	$7,585,072
175	$26,074	$29,191	$55,264	$7,555,881
176	$25,973	$29,291	$55,264	$7,526,590
177	$25,873	$29,392	$55,264	$7,497,198
178	$25,772	$29,493	$55,264	$7,467,705
179	$25,670	$29,594	$55,264	$7,438,111
180	$25,569	$29,696	$55,264	$7,408,415

第15年供款共

$663,173

第15年利息

$313,460

第15年共還本金

$349,712

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$25,466	$29,798	$55,264	$7,378,617
182	$25,364	$29,900	$55,264	$7,348,717
183	$25,261	$30,003	$55,264	$7,318,714
184	$25,158	$30,106	$55,264	$7,288,608
185	$25,055	$30,210	$55,264	$7,258,398
186	$24,951	$30,314	$55,264	$7,228,084
187	$24,847	$30,418	$55,264	$7,197,666
188	$24,742	$30,522	$55,264	$7,167,144
189	$24,637	$30,627	$55,264	$7,136,517
190	$24,532	$30,733	$55,264	$7,105,784
191	$24,426	$30,838	$55,264	$7,074,946
192	$24,320	$30,944	$55,264	$7,044,001

第16年供款共

$663,173

第16年利息

$298,759

第16年共還本金

$364,414

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$24,214	$31,051	$55,264	$7,012,951
194	$24,107	$31,157	$55,264	$6,981,793
195	$24,000	$31,264	$55,264	$6,950,529
196	$23,892	$31,372	$55,264	$6,919,157
197	$23,785	$31,480	$55,264	$6,887,677
198	$23,676	$31,588	$55,264	$6,856,089
199	$23,568	$31,697	$55,264	$6,824,393
200	$23,459	$31,806	$55,264	$6,792,587
201	$23,350	$31,915	$55,264	$6,760,672
202	$23,240	$32,025	$55,264	$6,728,648
203	$23,130	$32,135	$55,264	$6,696,513
204	$23,019	$32,245	$55,264	$6,664,268

第17年供款共

$663,173

第17年利息

$283,439

第17年共還本金

$379,733

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$22,908	$32,356	$55,264	$6,631,912
206	$22,797	$32,467	$55,264	$6,599,445
207	$22,686	$32,579	$55,264	$6,566,866
208	$22,574	$32,691	$55,264	$6,534,175
209	$22,461	$32,803	$55,264	$6,501,372
210	$22,348	$32,916	$55,264	$6,468,456
211	$22,235	$33,029	$55,264	$6,435,427
212	$22,122	$33,143	$55,264	$6,402,285
213	$22,008	$33,257	$55,264	$6,369,028
214	$21,894	$33,371	$55,264	$6,335,657
215	$21,779	$33,486	$55,264	$6,302,172
216	$21,664	$33,601	$55,264	$6,268,571

第18年供款共

$663,173

第18年利息

$267,476

第18年共還本金

$395,697

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$21,548	$33,716	$55,264	$6,234,855
218	$21,432	$33,832	$55,264	$6,201,023
219	$21,316	$33,948	$55,264	$6,167,074
220	$21,199	$34,065	$55,264	$6,133,009
221	$21,082	$34,182	$55,264	$6,098,827
222	$20,965	$34,300	$55,264	$6,064,528
223	$20,847	$34,418	$55,264	$6,030,110
224	$20,729	$34,536	$55,264	$5,995,574
225	$20,610	$34,655	$55,264	$5,960,920
226	$20,491	$34,774	$55,264	$5,926,146
227	$20,371	$34,893	$55,264	$5,891,253
228	$20,251	$35,013	$55,264	$5,856,239

第19年供款共

$663,173

第19年利息

$250,841

第19年共還本金

$412,332

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$20,131	$35,134	$55,264	$5,821,106
230	$20,010	$35,254	$55,264	$5,785,852
231	$19,889	$35,376	$55,264	$5,750,476
232	$19,767	$35,497	$55,264	$5,714,979
233	$19,645	$35,619	$55,264	$5,679,360
234	$19,523	$35,742	$55,264	$5,643,618
235	$19,400	$35,864	$55,264	$5,607,754
236	$19,277	$35,988	$55,264	$5,571,766
237	$19,153	$36,111	$55,264	$5,535,655
238	$19,029	$36,236	$55,264	$5,499,419
239	$18,904	$36,360	$55,264	$5,463,059
240	$18,779	$36,485	$55,264	$5,426,574

第20年供款共

$663,173

第20年利息

$233,507

第20年共還本金

$429,666

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$18,654	$36,611	$55,264	$5,389,963
242	$18,528	$36,736	$55,264	$5,353,227
243	$18,402	$36,863	$55,264	$5,316,364
244	$18,275	$36,989	$55,264	$5,279,375
245	$18,148	$37,117	$55,264	$5,242,258
246	$18,020	$37,244	$55,264	$5,205,014
247	$17,892	$37,372	$55,264	$5,167,642
248	$17,764	$37,501	$55,264	$5,130,141
249	$17,635	$37,630	$55,264	$5,092,512
250	$17,506	$37,759	$55,264	$5,054,753
251	$17,376	$37,889	$55,264	$5,016,864
252	$17,245	$38,019	$55,264	$4,978,846

第21年供款共

$663,173

第21年利息

$215,444

第21年共還本金

$447,728

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$17,115	$38,150	$55,264	$4,940,696
254	$16,984	$38,281	$55,264	$4,902,415
255	$16,852	$38,412	$55,264	$4,864,003
256	$16,720	$38,544	$55,264	$4,825,458
257	$16,588	$38,677	$55,264	$4,786,782
258	$16,455	$38,810	$55,264	$4,747,972
259	$16,321	$38,943	$55,264	$4,709,029
260	$16,187	$39,077	$55,264	$4,669,951
261	$16,053	$39,211	$55,264	$4,630,740
262	$15,918	$39,346	$55,264	$4,591,394
263	$15,783	$39,481	$55,264	$4,551,912
264	$15,647	$39,617	$55,264	$4,512,295

第22年供款共

$663,173

第22年利息

$196,622

第22年共還本金

$466,550

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$15,511	$39,753	$55,264	$4,472,542
266	$15,374	$39,890	$55,264	$4,432,652
267	$15,237	$40,027	$55,264	$4,392,625
268	$15,100	$40,165	$55,264	$4,352,460
269	$14,962	$40,303	$55,264	$4,312,157
270	$14,823	$40,441	$55,264	$4,271,716
271	$14,684	$40,580	$55,264	$4,231,136
272	$14,545	$40,720	$55,264	$4,190,416
273	$14,405	$40,860	$55,264	$4,149,556
274	$14,264	$41,000	$55,264	$4,108,556
275	$14,123	$41,141	$55,264	$4,067,414
276	$13,982	$41,283	$55,264	$4,026,132

第23年供款共

$663,173

第23年利息

$177,009

第23年共還本金

$486,164

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$13,840	$41,425	$55,264	$3,984,707
278	$13,697	$41,567	$55,264	$3,943,140
279	$13,555	$41,710	$55,264	$3,901,430
280	$13,411	$41,853	$55,264	$3,859,577
281	$13,267	$41,997	$55,264	$3,817,580
282	$13,123	$42,141	$55,264	$3,775,439
283	$12,978	$42,286	$55,264	$3,733,152
284	$12,833	$42,432	$55,264	$3,690,721
285	$12,687	$42,578	$55,264	$3,648,143
286	$12,540	$42,724	$55,264	$3,605,419
287	$12,394	$42,871	$55,264	$3,562,549
288	$12,246	$43,018	$55,264	$3,519,530

第24年供款共

$663,173

第24年利息

$156,571

第24年共還本金

$506,601

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$12,098	$43,166	$55,264	$3,476,364
290	$11,950	$43,314	$55,264	$3,433,050
291	$11,801	$43,463	$55,264	$3,389,587
292	$11,652	$43,613	$55,264	$3,345,974
293	$11,502	$43,763	$55,264	$3,302,212
294	$11,351	$43,913	$55,264	$3,258,298
295	$11,200	$44,064	$55,264	$3,214,235
296	$11,049	$44,215	$55,264	$3,170,019
297	$10,897	$44,367	$55,264	$3,125,652
298	$10,744	$44,520	$55,264	$3,081,132
299	$10,591	$44,673	$55,264	$3,036,459
300	$10,438	$44,827	$55,264	$2,991,632

第25年供款共

$663,173

第25年利息

$135,274

第25年共還本金

$527,898

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$10,284	$44,981	$55,264	$2,946,652
302	$10,129	$45,135	$55,264	$2,901,516
303	$9,974	$45,290	$55,264	$2,856,226
304	$9,818	$45,446	$55,264	$2,810,780
305	$9,662	$45,602	$55,264	$2,765,177
306	$9,505	$45,759	$55,264	$2,719,418
307	$9,348	$45,916	$55,264	$2,673,502
308	$9,190	$46,074	$55,264	$2,627,428
309	$9,032	$46,233	$55,264	$2,581,195
310	$8,873	$46,392	$55,264	$2,534,804
311	$8,713	$46,551	$55,264	$2,488,253
312	$8,553	$46,711	$55,264	$2,441,542

第26年供款共

$663,173

第26年利息

$113,082

第26年共還本金

$550,091

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$8,393	$46,872	$55,264	$2,394,670
314	$8,232	$47,033	$55,264	$2,347,637
315	$8,070	$47,194	$55,264	$2,300,443
316	$7,908	$47,357	$55,264	$2,253,086
317	$7,745	$47,519	$55,264	$2,205,567
318	$7,582	$47,683	$55,264	$2,157,884
319	$7,418	$47,847	$55,264	$2,110,038
320	$7,253	$48,011	$55,264	$2,062,026
321	$7,088	$48,176	$55,264	$2,013,850
322	$6,923	$48,342	$55,264	$1,965,509
323	$6,756	$48,508	$55,264	$1,917,001
324	$6,590	$48,675	$55,264	$1,868,326

第27年供款共

$663,173

第27年利息

$89,957

第27年共還本金

$573,216

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$6,422	$48,842	$55,264	$1,819,484
326	$6,254	$49,010	$55,264	$1,770,474
327	$6,086	$49,178	$55,264	$1,721,296
328	$5,917	$49,347	$55,264	$1,671,948
329	$5,747	$49,517	$55,264	$1,622,431
330	$5,577	$49,687	$55,264	$1,572,744
331	$5,406	$49,858	$55,264	$1,522,886
332	$5,235	$50,029	$55,264	$1,472,856
333	$5,063	$50,201	$55,264	$1,422,655
334	$4,890	$50,374	$55,264	$1,372,281
335	$4,717	$50,547	$55,264	$1,321,734
336	$4,543	$50,721	$55,264	$1,271,013

第28年供款共

$663,173

第28年利息

$65,859

第28年共還本金

$597,313

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$4,369	$50,895	$55,264	$1,220,118
338	$4,194	$51,070	$55,264	$1,169,047
339	$4,019	$51,246	$55,264	$1,117,802
340	$3,842	$51,422	$55,264	$1,066,380
341	$3,666	$51,599	$55,264	$1,014,781
342	$3,488	$51,776	$55,264	$963,005
343	$3,310	$51,954	$55,264	$911,051
344	$3,132	$52,133	$55,264	$858,918
345	$2,953	$52,312	$55,264	$806,606
346	$2,773	$52,492	$55,264	$754,115
347	$2,592	$52,672	$55,264	$701,443
348	$2,411	$52,853	$55,264	$648,589

第29年供款共

$663,173

第29年利息

$40,749

第29年共還本金

$622,423

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,230	$53,035	$55,264	$595,555
350	$2,047	$53,217	$55,264	$542,337
351	$1,864	$53,400	$55,264	$488,937
352	$1,681	$53,584	$55,264	$435,354
353	$1,497	$53,768	$55,264	$381,586
354	$1,312	$53,953	$55,264	$327,633
355	$1,126	$54,138	$55,264	$273,495
356	$940	$54,324	$55,264	$219,171
357	$753	$54,511	$55,264	$164,660
358	$566	$54,698	$55,264	$109,961
359	$378	$54,886	$55,264	$55,075
360	$189	$55,075	$55,264	$0

第30年供款共

$663,173

第30年利息

$14,583

第30年共還本金

$648,589

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$23,394,926

免责声明

笋盘推介

按揭保险费
info