楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$123,824

借款月供 $600 , 共加借HK$123,824

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$23,560,777

每月供款
$55,657

首期

$2,840,000

总贷款额

$11,483,824

總利息

$8,552,453

印花税

$532,500

其他

$152,000

置业成本总预算

HK$3,524,500

$111,313

置业成本总预算

HK$3,524,500

首期

$2,840,000
印花税

$532,500
- AVD
  
  $532,500
律师费

$ 10,000
代理佣金

$142,000
按揭保险费

$123,824

$111,313

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

KOL实拍 VR实景

西贡 2,000呎入契巨园

thumb_up

罕有全独立4面单边

实

2,100 呎

@7,048

建

2,100 呎

@7,048

local_fire_department 至HIT local_offer 低水笋价 flight_takeoff 移民急让 pets 爱竉必选

售$1,480 万

实

2,100 呎

@7,048

建

2,100 呎

@7,048

售$1,480 万

local_fire_department 至HIT local_offer 低水笋价 flight_takeoff 移民急让 pets 爱竉必选

VR实景

马鞍山听涛雅苑

thumb_up

听涛高层大海景3房企理即买即住

实

1,025 呎

@13,659

建

1,271 呎

@11,015

hotel_class 楼王 local_offer 低水笋价 vpn_key 有匙即睇

售$1,400 万

实

1,025 呎

@13,659

建

1,271 呎

@11,015

售$1,400 万

hotel_class 楼王 local_offer 低水笋价 vpn_key 有匙即睇

西贡傲泷特色户连花园

thumb_up

((噼价蚀让))傲泷地花

实

893 呎

@15,901

directions_run 即走 local_offer 低水笋价 price_change 蚀让盘

售$1,420 万

实

893 呎

@15,901

售$1,420 万

directions_run 即走 local_offer 低水笋价 price_change 蚀让盘

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

沙田名城第02期盛荟

thumb_up

2期东南四房套, 笋价放卖!

实

961 呎

@15,401

建

1,275 呎

@11,608

local_fire_department 至HIT directions_run 即走

售$1,480 万

实

961 呎

@15,401

建

1,275 呎

@11,608

售$1,480 万

local_fire_department 至HIT directions_run 即走

石硖尾 / 又一村毕架山花园

thumb_up

罕有凤凰楼层放盘连车位

实

977 呎

@15,353

建

1,132 呎

@13,251

local_fire_department 至HIT

售$1,500 万

实

977 呎

@15,353

建

1,132 呎

@13,251

售$1,500 万

local_fire_department 至HIT

白石角嘉熙第02座

thumb_up

业主减价蚀让求售新净企理装修即买即住

实

832 呎

@16,827

local_offer 低水笋价 price_change 蚀让盘

售$1,400 万

实

832 呎

@16,827

售$1,400 万

local_offer 低水笋价 price_change 蚀让盘

沙田沙田花园

thumb_up

实用率高厅大房大东南开扬景观

实

1,294 呎

@10,201

建

1,485 呎

@8,889

real_estate_agent 罕有放盘 hotel_class 楼王

售$1,320 万

实

1,294 呎

@10,201

建

1,485 呎

@8,889

售$1,320 万

real_estate_agent 罕有放盘 hotel_class 楼王

VR实景

沙田晋名峰

thumb_up

[ 聚富名宅 🏡 ] 极开扬 [ 东南 ] 方正实用 3 房 ( 1 套房 + 工人套房 ) 连 [ 独立车位 🚘 ].

实

922 呎

@16,052

建

1,180 呎

@12,542

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

售$1,480 万

实

922 呎

@16,052

建

1,180 呎

@12,542

售$1,480 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

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

马鞍山听涛雅苑第01座

thumb_up

全海景新装修

实

1,025 呎

@14,634

建

1,271 呎

@11,802

local_fire_department 至HIT real_estate_agent 罕有放盘

售$1,500 万

实

1,025 呎

@14,634

建

1,271 呎

@11,802

售$1,500 万

local_fire_department 至HIT real_estate_agent 罕有放盘

VR实景

马鞍山观澜雅轩第03座

thumb_up

无敌海景, 单位连车位放售

实

1,113 呎

@13,477

建

1,480 呎

@10,135

local_fire_department 至HIT

售$1,500 万

实

1,113 呎

@13,477

建

1,480 呎

@10,135

售$1,500 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$68,730	$52,813	$43,279	$36,937
1.500	$71,285	$55,415	$45,928	$39,633
2.000	$73,899	$58,095	$48,675	$42,446
2.500	$76,573	$60,853	$51,518	$45,375
3.000	$79,305	$63,689	$54,458	$48,416
3.500	$82,096	$66,602	$57,491	$51,568
4.000	$84,944	$69,590	$60,616	$54,826
4.125	$85,666	$70,348	$61,411	$55,656
4.500	$87,850	$72,652	$63,831	$58,187
5.000	$90,813	$75,788	$67,133	$61,648
5.500	$93,832	$78,996	$70,521	$65,204
6.000	$96,907	$82,274	$73,990	$68,851

每月供款$55,657

年期

30年

贷款金额

$11,483,824

總利息

$8,552,453

总贷款连利息

$20,036,277

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$39,476	$16,181	$55,656	$11,467,643
2	$39,420	$16,236	$55,656	$11,451,407
3	$39,364	$16,292	$55,656	$11,435,115
4	$39,308	$16,348	$55,656	$11,418,767
5	$39,252	$16,404	$55,656	$11,402,362
6	$39,196	$16,461	$55,656	$11,385,902
7	$39,139	$16,517	$55,656	$11,369,385
8	$39,082	$16,574	$55,656	$11,352,810
9	$39,025	$16,631	$55,656	$11,336,179
10	$38,968	$16,688	$55,656	$11,319,491
11	$38,911	$16,746	$55,656	$11,302,746
12	$38,853	$16,803	$55,656	$11,285,942

第1年供款共

$667,876

第1年利息

$469,994

第1年共還本金

$197,882

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$38,795	$16,861	$55,656	$11,269,082
14	$38,737	$16,919	$55,656	$11,252,163
15	$38,679	$16,977	$55,656	$11,235,186
16	$38,621	$17,035	$55,656	$11,218,150
17	$38,562	$17,094	$55,656	$11,201,056
18	$38,504	$17,153	$55,656	$11,183,904
19	$38,445	$17,212	$55,656	$11,166,692
20	$38,386	$17,271	$55,656	$11,149,421
21	$38,326	$17,330	$55,656	$11,132,091
22	$38,267	$17,390	$55,656	$11,114,701
23	$38,207	$17,450	$55,656	$11,097,252
24	$38,147	$17,510	$55,656	$11,079,742

第2年供款共

$667,876

第2年利息

$461,676

第2年共還本金

$206,200

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$38,087	$17,570	$55,656	$11,062,173
26	$38,026	$17,630	$55,656	$11,044,542
27	$37,966	$17,691	$55,656	$11,026,852
28	$37,905	$17,752	$55,656	$11,009,100
29	$37,844	$17,813	$55,656	$10,991,288
30	$37,783	$17,874	$55,656	$10,973,414
31	$37,721	$17,935	$55,656	$10,955,479
32	$37,659	$17,997	$55,656	$10,937,482
33	$37,598	$18,059	$55,656	$10,919,423
34	$37,536	$18,121	$55,656	$10,901,302
35	$37,473	$18,183	$55,656	$10,883,119
36	$37,411	$18,246	$55,656	$10,864,874

第3年供款共

$667,876

第3年利息

$453,007

第3年共還本金

$214,869

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$37,348	$18,308	$55,656	$10,846,565
38	$37,285	$18,371	$55,656	$10,828,194
39	$37,222	$18,434	$55,656	$10,809,760
40	$37,159	$18,498	$55,656	$10,791,262
41	$37,095	$18,561	$55,656	$10,772,700
42	$37,031	$18,625	$55,656	$10,754,075
43	$36,967	$18,689	$55,656	$10,735,386
44	$36,903	$18,753	$55,656	$10,716,633
45	$36,838	$18,818	$55,656	$10,697,815
46	$36,774	$18,883	$55,656	$10,678,932
47	$36,709	$18,947	$55,656	$10,659,985
48	$36,644	$19,013	$55,656	$10,640,972

第4年供款共

$667,876

第4年利息

$443,974

第4年共還本金

$223,901

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$36,578	$19,078	$55,656	$10,621,894
50	$36,513	$19,144	$55,656	$10,602,751
51	$36,447	$19,209	$55,656	$10,583,541
52	$36,381	$19,275	$55,656	$10,564,266
53	$36,315	$19,342	$55,656	$10,544,924
54	$36,248	$19,408	$55,656	$10,525,516
55	$36,181	$19,475	$55,656	$10,506,041
56	$36,115	$19,542	$55,656	$10,486,499
57	$36,047	$19,609	$55,656	$10,466,890
58	$35,980	$19,676	$55,656	$10,447,214
59	$35,912	$19,744	$55,656	$10,427,470
60	$35,844	$19,812	$55,656	$10,407,658

第5年供款共

$667,876

第5年利息

$434,562

第5年共還本金

$233,314

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$35,776	$19,880	$55,656	$10,387,778
62	$35,708	$19,948	$55,656	$10,367,830
63	$35,639	$20,017	$55,656	$10,347,813
64	$35,571	$20,086	$55,656	$10,327,727
65	$35,502	$20,155	$55,656	$10,307,572
66	$35,432	$20,224	$55,656	$10,287,348
67	$35,363	$20,294	$55,656	$10,267,055
68	$35,293	$20,363	$55,656	$10,246,691
69	$35,223	$20,433	$55,656	$10,226,258
70	$35,153	$20,504	$55,656	$10,205,755
71	$35,082	$20,574	$55,656	$10,185,180
72	$35,012	$20,645	$55,656	$10,164,536

第6年供款共

$667,876

第6年利息

$424,754

第6年共還本金

$243,122

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$34,941	$20,716	$55,656	$10,143,820
74	$34,869	$20,787	$55,656	$10,123,033
75	$34,798	$20,858	$55,656	$10,102,175
76	$34,726	$20,930	$55,656	$10,081,245
77	$34,654	$21,002	$55,656	$10,060,243
78	$34,582	$21,074	$55,656	$10,039,168
79	$34,510	$21,147	$55,656	$10,018,022
80	$34,437	$21,219	$55,656	$9,996,802
81	$34,364	$21,292	$55,656	$9,975,510
82	$34,291	$21,366	$55,656	$9,954,144
83	$34,217	$21,439	$55,656	$9,932,705
84	$34,144	$21,513	$55,656	$9,911,193

第7年供款共

$667,876

第7年利息

$414,533

第7年共還本金

$253,343

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$34,070	$21,587	$55,656	$9,889,606
86	$33,996	$21,661	$55,656	$9,867,945
87	$33,921	$21,735	$55,656	$9,846,210
88	$33,846	$21,810	$55,656	$9,824,400
89	$33,771	$21,885	$55,656	$9,802,515
90	$33,696	$21,960	$55,656	$9,780,555
91	$33,621	$22,036	$55,656	$9,758,519
92	$33,545	$22,111	$55,656	$9,736,408
93	$33,469	$22,187	$55,656	$9,714,221
94	$33,393	$22,264	$55,656	$9,691,957
95	$33,316	$22,340	$55,656	$9,669,617
96	$33,239	$22,417	$55,656	$9,647,200

第8年供款共

$667,876

第8年利息

$403,883

第8年共還本金

$263,993

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$33,162	$22,494	$55,656	$9,624,706
98	$33,085	$22,571	$55,656	$9,602,134
99	$33,007	$22,649	$55,656	$9,579,485
100	$32,929	$22,727	$55,656	$9,556,758
101	$32,851	$22,805	$55,656	$9,533,953
102	$32,773	$22,883	$55,656	$9,511,070
103	$32,694	$22,962	$55,656	$9,488,108
104	$32,615	$23,041	$55,656	$9,465,067
105	$32,536	$23,120	$55,656	$9,441,947
106	$32,457	$23,200	$55,656	$9,418,747
107	$32,377	$23,279	$55,656	$9,395,468
108	$32,297	$23,359	$55,656	$9,372,108

第9年供款共

$667,876

第9年利息

$392,785

第9年共還本金

$275,091

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$32,217	$23,440	$55,656	$9,348,669
110	$32,136	$23,520	$55,656	$9,325,148
111	$32,055	$23,601	$55,656	$9,301,547
112	$31,974	$23,682	$55,656	$9,277,865
113	$31,893	$23,764	$55,656	$9,254,101
114	$31,811	$23,845	$55,656	$9,230,256
115	$31,729	$23,927	$55,656	$9,206,329
116	$31,647	$24,010	$55,656	$9,182,319
117	$31,564	$24,092	$55,656	$9,158,227
118	$31,481	$24,175	$55,656	$9,134,052
119	$31,398	$24,258	$55,656	$9,109,794
120	$31,315	$24,341	$55,656	$9,085,453

第10年供款共

$667,876

第10年利息

$381,220

第10年共還本金

$286,656

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$31,231	$24,425	$55,656	$9,061,028
122	$31,147	$24,509	$55,656	$9,036,519
123	$31,063	$24,593	$55,656	$9,011,925
124	$30,978	$24,678	$55,656	$8,987,248
125	$30,894	$24,763	$55,656	$8,962,485
126	$30,809	$24,848	$55,656	$8,937,637
127	$30,723	$24,933	$55,656	$8,912,704
128	$30,637	$25,019	$55,656	$8,887,685
129	$30,551	$25,105	$55,656	$8,862,580
130	$30,465	$25,191	$55,656	$8,837,389
131	$30,379	$25,278	$55,656	$8,812,111
132	$30,292	$25,365	$55,656	$8,786,746

第11年供款共

$667,876

第11年利息

$369,169

第11年共還本金

$298,706

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$30,204	$25,452	$55,656	$8,761,295
134	$30,117	$25,539	$55,656	$8,735,755
135	$30,029	$25,627	$55,656	$8,710,128
136	$29,941	$25,715	$55,656	$8,684,413
137	$29,853	$25,804	$55,656	$8,658,609
138	$29,764	$25,892	$55,656	$8,632,717
139	$29,675	$25,981	$55,656	$8,606,735
140	$29,586	$26,071	$55,656	$8,580,665
141	$29,496	$26,160	$55,656	$8,554,504
142	$29,406	$26,250	$55,656	$8,528,254
143	$29,316	$26,340	$55,656	$8,501,914
144	$29,225	$26,431	$55,656	$8,475,483

第12年供款共

$667,876

第12年利息

$356,612

第12年共還本金

$311,264

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$29,134	$26,522	$55,656	$8,448,961
146	$29,043	$26,613	$55,656	$8,422,348
147	$28,952	$26,705	$55,656	$8,395,643
148	$28,860	$26,796	$55,656	$8,368,847
149	$28,768	$26,888	$55,656	$8,341,959
150	$28,675	$26,981	$55,656	$8,314,978
151	$28,583	$27,074	$55,656	$8,287,904
152	$28,490	$27,167	$55,656	$8,260,738
153	$28,396	$27,260	$55,656	$8,233,478
154	$28,303	$27,354	$55,656	$8,206,124
155	$28,209	$27,448	$55,656	$8,178,676
156	$28,114	$27,542	$55,656	$8,151,134

第13年供款共

$667,876

第13年利息

$343,527

第13年共還本金

$324,349

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$28,020	$27,637	$55,656	$8,123,497
158	$27,925	$27,732	$55,656	$8,095,765
159	$27,829	$27,827	$55,656	$8,067,938
160	$27,734	$27,923	$55,656	$8,040,015
161	$27,638	$28,019	$55,656	$8,011,997
162	$27,541	$28,115	$55,656	$7,983,882
163	$27,445	$28,212	$55,656	$7,955,670
164	$27,348	$28,309	$55,656	$7,927,361
165	$27,250	$28,406	$55,656	$7,898,955
166	$27,153	$28,504	$55,656	$7,870,451
167	$27,055	$28,602	$55,656	$7,841,850
168	$26,956	$28,700	$55,656	$7,813,150

第14年供款共

$667,876

第14年利息

$329,892

第14年共還本金

$337,984

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$26,858	$28,799	$55,656	$7,784,351
170	$26,759	$28,898	$55,656	$7,755,454
171	$26,659	$28,997	$55,656	$7,726,457
172	$26,560	$29,097	$55,656	$7,697,360
173	$26,460	$29,197	$55,656	$7,668,163
174	$26,359	$29,297	$55,656	$7,638,866
175	$26,259	$29,398	$55,656	$7,609,469
176	$26,158	$29,499	$55,656	$7,579,970
177	$26,056	$29,600	$55,656	$7,550,370
178	$25,954	$29,702	$55,656	$7,520,668
179	$25,852	$29,804	$55,656	$7,490,864
180	$25,750	$29,906	$55,656	$7,460,957

第15年供款共

$667,876

第15年利息

$315,683

第15年共還本金

$352,193

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$25,647	$30,009	$55,656	$7,430,948
182	$25,544	$30,112	$55,656	$7,400,836
183	$25,440	$30,216	$55,656	$7,370,620
184	$25,337	$30,320	$55,656	$7,340,300
185	$25,232	$30,424	$55,656	$7,309,876
186	$25,128	$30,529	$55,656	$7,279,347
187	$25,023	$30,634	$55,656	$7,248,714
188	$24,917	$30,739	$55,656	$7,217,975
189	$24,812	$30,845	$55,656	$7,187,130
190	$24,706	$30,951	$55,656	$7,156,180
191	$24,599	$31,057	$55,656	$7,125,123
192	$24,493	$31,164	$55,656	$7,093,959

第16年供款共

$667,876

第16年利息

$300,878

第16年共還本金

$366,998

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$24,385	$31,271	$55,656	$7,062,688
194	$24,278	$31,378	$55,656	$7,031,310
195	$24,170	$31,486	$55,656	$6,999,824
196	$24,062	$31,594	$55,656	$6,968,229
197	$23,953	$31,703	$55,656	$6,936,526
198	$23,844	$31,812	$55,656	$6,904,714
199	$23,735	$31,921	$55,656	$6,872,793
200	$23,625	$32,031	$55,656	$6,840,762
201	$23,515	$32,141	$55,656	$6,808,620
202	$23,405	$32,252	$55,656	$6,776,369
203	$23,294	$32,363	$55,656	$6,744,006
204	$23,183	$32,474	$55,656	$6,711,532

第17年供款共

$667,876

第17年利息

$285,449

第17年共還本金

$382,427

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$23,071	$32,585	$55,656	$6,678,947
206	$22,959	$32,697	$55,656	$6,646,249
207	$22,846	$32,810	$55,656	$6,613,440
208	$22,734	$32,923	$55,656	$6,580,517
209	$22,621	$33,036	$55,656	$6,547,481
210	$22,507	$33,149	$55,656	$6,514,332
211	$22,393	$33,263	$55,656	$6,481,069
212	$22,279	$33,378	$55,656	$6,447,691
213	$22,164	$33,492	$55,656	$6,414,199
214	$22,049	$33,608	$55,656	$6,380,591
215	$21,933	$33,723	$55,656	$6,346,868
216	$21,817	$33,839	$55,656	$6,313,029

第18年供款共

$667,876

第18年利息

$269,373

第18年共還本金

$398,503

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$21,701	$33,955	$55,656	$6,279,074
218	$21,584	$34,072	$55,656	$6,245,002
219	$21,467	$34,189	$55,656	$6,210,813
220	$21,350	$34,307	$55,656	$6,176,506
221	$21,232	$34,425	$55,656	$6,142,081
222	$21,113	$34,543	$55,656	$6,107,538
223	$20,995	$34,662	$55,656	$6,072,877
224	$20,876	$34,781	$55,656	$6,038,096
225	$20,756	$34,900	$55,656	$6,003,196
226	$20,636	$35,020	$55,656	$5,968,175
227	$20,516	$35,141	$55,656	$5,933,035
228	$20,395	$35,262	$55,656	$5,897,773

第19年供款共

$667,876

第19年利息

$252,620

第19年共還本金

$415,256

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$20,274	$35,383	$55,656	$5,862,390
230	$20,152	$35,504	$55,656	$5,826,886
231	$20,030	$35,626	$55,656	$5,791,260
232	$19,907	$35,749	$55,656	$5,755,511
233	$19,785	$35,872	$55,656	$5,719,639
234	$19,661	$35,995	$55,656	$5,683,644
235	$19,538	$36,119	$55,656	$5,647,525
236	$19,413	$36,243	$55,656	$5,611,282
237	$19,289	$36,368	$55,656	$5,574,915
238	$19,164	$36,493	$55,656	$5,538,422
239	$19,038	$36,618	$55,656	$5,501,804
240	$18,912	$36,744	$55,656	$5,465,060

第20年供款共

$667,876

第20年利息

$235,163

第20年共還本金

$432,713

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$18,786	$36,870	$55,656	$5,428,190
242	$18,659	$36,997	$55,656	$5,391,193
243	$18,532	$37,124	$55,656	$5,354,069
244	$18,405	$37,252	$55,656	$5,316,817
245	$18,277	$37,380	$55,656	$5,279,437
246	$18,148	$37,508	$55,656	$5,241,929
247	$18,019	$37,637	$55,656	$5,204,292
248	$17,890	$37,767	$55,656	$5,166,525
249	$17,760	$37,896	$55,656	$5,128,629
250	$17,630	$38,027	$55,656	$5,090,602
251	$17,499	$38,157	$55,656	$5,052,445
252	$17,368	$38,289	$55,656	$5,014,156

第21年供款共

$667,876

第21年利息

$216,972

第21年共還本金

$450,904

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$17,236	$38,420	$55,656	$4,975,736
254	$17,104	$38,552	$55,656	$4,937,184
255	$16,972	$38,685	$55,656	$4,898,499
256	$16,839	$38,818	$55,656	$4,859,682
257	$16,705	$38,951	$55,656	$4,820,730
258	$16,571	$39,085	$55,656	$4,781,645
259	$16,437	$39,219	$55,656	$4,742,426
260	$16,302	$39,354	$55,656	$4,703,072
261	$16,167	$39,490	$55,656	$4,663,582
262	$16,031	$39,625	$55,656	$4,623,957
263	$15,895	$39,761	$55,656	$4,584,195
264	$15,758	$39,898	$55,656	$4,544,297

第22年供款共

$667,876

第22年利息

$198,017

第22年共還本金

$469,859

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$15,621	$40,035	$55,656	$4,504,262
266	$15,483	$40,173	$55,656	$4,464,089
267	$15,345	$40,311	$55,656	$4,423,778
268	$15,207	$40,450	$55,656	$4,383,329
269	$15,068	$40,589	$55,656	$4,342,740
270	$14,928	$40,728	$55,656	$4,302,012
271	$14,788	$40,868	$55,656	$4,261,144
272	$14,648	$41,009	$55,656	$4,220,135
273	$14,507	$41,150	$55,656	$4,178,985
274	$14,365	$41,291	$55,656	$4,137,694
275	$14,223	$41,433	$55,656	$4,096,261
276	$14,081	$41,575	$55,656	$4,054,686

第23年供款共

$667,876

第23年利息

$178,264

第23年共還本金

$489,611

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$13,938	$41,718	$55,656	$4,012,967
278	$13,795	$41,862	$55,656	$3,971,106
279	$13,651	$42,006	$55,656	$3,929,100
280	$13,506	$42,150	$55,656	$3,886,950
281	$13,361	$42,295	$55,656	$3,844,655
282	$13,216	$42,440	$55,656	$3,802,215
283	$13,070	$42,586	$55,656	$3,759,629
284	$12,924	$42,733	$55,656	$3,716,896
285	$12,777	$42,879	$55,656	$3,674,017
286	$12,629	$43,027	$55,656	$3,630,990
287	$12,482	$43,175	$55,656	$3,587,815
288	$12,333	$43,323	$55,656	$3,544,492

第24年供款共

$667,876

第24年利息

$157,682

第24年共還本金

$510,194

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$12,184	$43,472	$55,656	$3,501,019
290	$12,035	$43,622	$55,656	$3,457,398
291	$11,885	$43,772	$55,656	$3,413,626
292	$11,734	$43,922	$55,656	$3,369,704
293	$11,583	$44,073	$55,656	$3,325,631
294	$11,432	$44,224	$55,656	$3,281,407
295	$11,280	$44,376	$55,656	$3,237,031
296	$11,127	$44,529	$55,656	$3,192,501
297	$10,974	$44,682	$55,656	$3,147,819
298	$10,821	$44,836	$55,656	$3,102,984
299	$10,667	$44,990	$55,656	$3,057,994
300	$10,512	$45,144	$55,656	$3,012,849

第25年供款共

$667,876

第25年利息

$136,234

第25年共還本金

$531,642

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$10,357	$45,300	$55,656	$2,967,550
302	$10,201	$45,455	$55,656	$2,922,094
303	$10,045	$45,612	$55,656	$2,876,483
304	$9,888	$45,768	$55,656	$2,830,714
305	$9,731	$45,926	$55,656	$2,784,789
306	$9,573	$46,084	$55,656	$2,738,705
307	$9,414	$46,242	$55,656	$2,692,463
308	$9,255	$46,401	$55,656	$2,646,062
309	$9,096	$46,560	$55,656	$2,599,501
310	$8,936	$46,721	$55,656	$2,552,781
311	$8,775	$46,881	$55,656	$2,505,900
312	$8,614	$47,042	$55,656	$2,458,858

第26年供款共

$667,876

第26年利息

$113,884

第26年共還本金

$553,992

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$8,452	$47,204	$55,656	$2,411,654
314	$8,290	$47,366	$55,656	$2,364,287
315	$8,127	$47,529	$55,656	$2,316,758
316	$7,964	$47,692	$55,656	$2,269,066
317	$7,800	$47,856	$55,656	$2,221,209
318	$7,635	$48,021	$55,656	$2,173,188
319	$7,470	$48,186	$55,656	$2,125,002
320	$7,305	$48,352	$55,656	$2,076,651
321	$7,138	$48,518	$55,656	$2,028,133
322	$6,972	$48,685	$55,656	$1,979,448
323	$6,804	$48,852	$55,656	$1,930,596
324	$6,636	$49,020	$55,656	$1,881,576

第27年供款共

$667,876

第27年利息

$90,595

第27年共還本金

$577,281

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$6,468	$49,188	$55,656	$1,832,388
326	$6,299	$49,357	$55,656	$1,783,031
327	$6,129	$49,527	$55,656	$1,733,503
328	$5,959	$49,697	$55,656	$1,683,806
329	$5,788	$49,868	$55,656	$1,633,938
330	$5,617	$50,040	$55,656	$1,583,898
331	$5,445	$50,212	$55,656	$1,533,686
332	$5,272	$50,384	$55,656	$1,483,302
333	$5,099	$50,557	$55,656	$1,432,745
334	$4,925	$50,731	$55,656	$1,382,013
335	$4,751	$50,906	$55,656	$1,331,108
336	$4,576	$51,081	$55,656	$1,280,027

第28年供款共

$667,876

第28年利息

$66,327

第28年共還本金

$601,549

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$4,400	$51,256	$55,656	$1,228,771
338	$4,224	$51,432	$55,656	$1,177,338
339	$4,047	$51,609	$55,656	$1,125,729
340	$3,870	$51,787	$55,656	$1,073,943
341	$3,692	$51,965	$55,656	$1,021,978
342	$3,513	$52,143	$55,656	$969,835
343	$3,334	$52,323	$55,656	$917,512
344	$3,154	$52,502	$55,656	$865,010
345	$2,973	$52,683	$55,656	$812,327
346	$2,792	$52,864	$55,656	$759,463
347	$2,611	$53,046	$55,656	$706,417
348	$2,428	$53,228	$55,656	$653,189

第29年供款共

$667,876

第29年利息

$41,038

第29年共還本金

$626,838

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,245	$53,411	$55,656	$599,778
350	$2,062	$53,595	$55,656	$546,184
351	$1,878	$53,779	$55,656	$492,405
352	$1,693	$53,964	$55,656	$438,441
353	$1,507	$54,149	$55,656	$384,292
354	$1,321	$54,335	$55,656	$329,957
355	$1,134	$54,522	$55,656	$275,435
356	$947	$54,710	$55,656	$220,725
357	$759	$54,898	$55,656	$165,828
358	$570	$55,086	$55,656	$110,741
359	$381	$55,276	$55,656	$55,466
360	$191	$55,466	$55,656	$0

第30年供款共

$667,876

第30年利息

$14,687

第30年共還本金

$653,189

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$23,560,777

免责声明

笋盘推介

按揭保险费
info