楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$127,312

借款月供 $617 , 共加借HK$127,312

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$24,224,179

每月供款
$57,225

首期

$2,920,000

总贷款额

$11,807,312

總利息

$8,793,367

印花税

$547,500

其他

$156,000

置业成本总预算

HK$3,623,500

$114,448

置业成本总预算

HK$3,623,500

首期

$2,920,000
印花税

$547,500
- AVD
  
  $547,500
律师费

$ 10,000
代理佣金

$146,000
按揭保险费

$127,312

$114,448

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

马鞍山银湖天峰第06座

thumb_up

海景靓装全屋傢电

实

1,012 呎

@14,723

建

1,319 呎

@11,296

local_fire_department 至HIT

售$1,490 万

实

1,012 呎

@14,723

建

1,319 呎

@11,296

售$1,490 万

local_fire_department 至HIT

沙田柏傲庄 II 第05A座

thumb_up

柏傲庄 II 第05A座, 地铁上盖物业, 买少见少

实

679 呎

@22,828

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 pets 爱竉必选

售$1,550 万

实

679 呎

@22,828

售$1,550 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 pets 爱竉必选

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

西贡逸珑园第01座

thumb_up

开扬靓景星级会所

实

1,003 呎

@14,457

local_fire_department 至HIT hotel_class 楼王

售$1,450 万

实

1,003 呎

@14,457

售$1,450 万

local_fire_department 至HIT hotel_class 楼王

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

西贡逸珑园

thumb_up

西贡逸珑园

实

881 呎

@15,664

local_fire_department 至HIT

售$1,380 万

实

881 呎

@15,664

售$1,380 万

local_fire_department 至HIT

VR实景

沙田名城第02期盛荟

thumb_up

^中层东南四房套 ^有匙即睇 ^

实

961 呎

@15,921

建

1,275 呎

@12,000

directions_run 即走

售$1,530 万

实

961 呎

@15,921

建

1,275 呎

@12,000

售$1,530 万

directions_run 即走

沙田晋名峰

thumb_up

罕有大则高层靓装实盘即约即睇业主求卖

实

922 呎

@16,269

建

1,180 呎

@12,712

local_fire_department 至HIT vpn_key 有匙即睇

售$1,500 万

实

922 呎

@16,269

建

1,180 呎

@12,712

售$1,500 万

local_fire_department 至HIT 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

VR实景

沙田名城

thumb_up

毗邻 [名城-主会所 💃🕺 & 停车场 🚗 出入口] 极高层开扬 [ 日夜靓远景 🏔️ ] 3房(1特大套房连书房/子母套房 ).

实

958 呎

@15,136

建

1,273 呎

@11,390

local_fire_department 至HIT vpn_key 有匙即睇 pets 爱竉必选

售$1,450 万

实

958 呎

@15,136

建

1,273 呎

@11,390

售$1,450 万

local_fire_department 至HIT vpn_key 有匙即睇 pets 爱竉必选

沙田翠湖花园

thumb_up

奇丰精选罕有楼皇河景放盘超高实用可遇不可求

实

1,112 呎

@12,950

建

1,332 呎

@10,811

real_estate_agent 罕有放盘 hotel_class 楼王

售$1,440 万

实

1,112 呎

@12,950

建

1,332 呎

@10,811

售$1,440 万

real_estate_agent 罕有放盘 hotel_class 楼王

马鞍山天宇海第7A座

thumb_up

天宇海高层海景4房+1储物房

实

938 呎

@14,712

建

1,236 呎

@11,165

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 pets 爱竉必选

售$1,380 万

实

938 呎

@14,712

建

1,236 呎

@11,165

售$1,380 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 pets 爱竉必选

利率	15年	20年	25年	30年
1.000	$70,666	$54,301	$44,499	$37,977
1.500	$73,293	$56,976	$47,222	$40,749
2.000	$75,981	$59,731	$50,046	$43,642
2.500	$78,730	$62,567	$52,970	$46,653
3.000	$81,539	$65,483	$55,992	$49,780
3.500	$84,408	$68,478	$59,110	$53,020
4.000	$87,337	$71,550	$62,323	$56,370
4.125	$88,079	$72,330	$63,141	$57,224
4.500	$90,325	$74,699	$65,629	$59,826
5.000	$93,371	$77,923	$69,024	$63,384
5.500	$96,476	$81,221	$72,507	$67,041
6.000	$99,637	$84,591	$76,075	$70,791

每月供款$57,225

年期

30年

贷款金额

$11,807,312

總利息

$8,793,367

总贷款连利息

$20,600,679

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$40,588	$16,636	$57,224	$11,790,676
2	$40,530	$16,694	$57,224	$11,773,982
3	$40,473	$16,751	$57,224	$11,757,231
4	$40,415	$16,809	$57,224	$11,740,422
5	$40,358	$16,866	$57,224	$11,723,556
6	$40,300	$16,924	$57,224	$11,706,631
7	$40,242	$16,983	$57,224	$11,689,649
8	$40,183	$17,041	$57,224	$11,672,608
9	$40,125	$17,100	$57,224	$11,655,508
10	$40,066	$17,158	$57,224	$11,638,350
11	$40,007	$17,217	$57,224	$11,621,133
12	$39,948	$17,276	$57,224	$11,603,856

第1年供款共

$686,689

第1年利息

$483,234

第1年共還本金

$203,456

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$39,888	$17,336	$57,224	$11,586,521
14	$39,829	$17,395	$57,224	$11,569,125
15	$39,769	$17,455	$57,224	$11,551,670
16	$39,709	$17,515	$57,224	$11,534,155
17	$39,649	$17,575	$57,224	$11,516,579
18	$39,588	$17,636	$57,224	$11,498,943
19	$39,528	$17,696	$57,224	$11,481,247
20	$39,467	$17,757	$57,224	$11,463,489
21	$39,406	$17,818	$57,224	$11,445,671
22	$39,344	$17,880	$57,224	$11,427,791
23	$39,283	$17,941	$57,224	$11,409,850
24	$39,221	$18,003	$57,224	$11,391,848

第2年供款共

$686,689

第2年利息

$474,681

第2年共還本金

$212,009

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$39,159	$18,065	$57,224	$11,373,783
26	$39,097	$18,127	$57,224	$11,355,656
27	$39,035	$18,189	$57,224	$11,337,467
28	$38,973	$18,252	$57,224	$11,319,216
29	$38,910	$18,314	$57,224	$11,300,901
30	$38,847	$18,377	$57,224	$11,282,524
31	$38,784	$18,440	$57,224	$11,264,084
32	$38,720	$18,504	$57,224	$11,245,580
33	$38,657	$18,567	$57,224	$11,227,012
34	$38,593	$18,631	$57,224	$11,208,381
35	$38,529	$18,695	$57,224	$11,189,686
36	$38,465	$18,760	$57,224	$11,170,926

第3年供款共

$686,689

第3年利息

$465,768

第3年共還本金

$220,921

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$38,400	$18,824	$57,224	$11,152,102
38	$38,335	$18,889	$57,224	$11,133,214
39	$38,270	$18,954	$57,224	$11,114,260
40	$38,205	$19,019	$57,224	$11,095,241
41	$38,140	$19,084	$57,224	$11,076,157
42	$38,074	$19,150	$57,224	$11,057,007
43	$38,008	$19,216	$57,224	$11,037,791
44	$37,942	$19,282	$57,224	$11,018,510
45	$37,876	$19,348	$57,224	$10,999,162
46	$37,810	$19,414	$57,224	$10,979,747
47	$37,743	$19,481	$57,224	$10,960,266
48	$37,676	$19,548	$57,224	$10,940,718

第4年供款共

$686,689

第4年利息

$456,481

第4年共還本金

$230,209

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$37,609	$19,615	$57,224	$10,921,102
50	$37,541	$19,683	$57,224	$10,901,420
51	$37,474	$19,750	$57,224	$10,881,669
52	$37,406	$19,818	$57,224	$10,861,851
53	$37,338	$19,886	$57,224	$10,841,964
54	$37,269	$19,955	$57,224	$10,822,009
55	$37,201	$20,023	$57,224	$10,801,986
56	$37,132	$20,092	$57,224	$10,781,894
57	$37,063	$20,161	$57,224	$10,761,732
58	$36,993	$20,231	$57,224	$10,741,502
59	$36,924	$20,300	$57,224	$10,721,201
60	$36,854	$20,370	$57,224	$10,700,832

第5年供款共

$686,689

第5年利息

$446,803

第5年共還本金

$239,886

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$36,784	$20,440	$57,224	$10,680,392
62	$36,714	$20,510	$57,224	$10,659,881
63	$36,643	$20,581	$57,224	$10,639,300
64	$36,573	$20,652	$57,224	$10,618,649
65	$36,502	$20,723	$57,224	$10,597,926
66	$36,430	$20,794	$57,224	$10,577,133
67	$36,359	$20,865	$57,224	$10,556,268
68	$36,287	$20,937	$57,224	$10,535,331
69	$36,215	$21,009	$57,224	$10,514,322
70	$36,143	$21,081	$57,224	$10,493,241
71	$36,071	$21,154	$57,224	$10,472,087
72	$35,998	$21,226	$57,224	$10,450,861

第6年供款共

$686,689

第6年利息

$436,718

第6年共還本金

$249,971

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$35,925	$21,299	$57,224	$10,429,561
74	$35,852	$21,372	$57,224	$10,408,189
75	$35,778	$21,446	$57,224	$10,386,743
76	$35,704	$21,520	$57,224	$10,365,223
77	$35,630	$21,594	$57,224	$10,343,630
78	$35,556	$21,668	$57,224	$10,321,962
79	$35,482	$21,742	$57,224	$10,300,219
80	$35,407	$21,817	$57,224	$10,278,402
81	$35,332	$21,892	$57,224	$10,256,510
82	$35,257	$21,967	$57,224	$10,234,543
83	$35,181	$22,043	$57,224	$10,212,500
84	$35,105	$22,119	$57,224	$10,190,381

第7年供款共

$686,689

第7年利息

$426,210

第7年共還本金

$260,479

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$35,029	$22,195	$57,224	$10,168,187
86	$34,953	$22,271	$57,224	$10,145,916
87	$34,877	$22,348	$57,224	$10,123,568
88	$34,800	$22,424	$57,224	$10,101,144
89	$34,723	$22,501	$57,224	$10,078,642
90	$34,645	$22,579	$57,224	$10,056,064
91	$34,568	$22,656	$57,224	$10,033,407
92	$34,490	$22,734	$57,224	$10,010,673
93	$34,412	$22,812	$57,224	$9,987,861
94	$34,333	$22,891	$57,224	$9,964,970
95	$34,255	$22,970	$57,224	$9,942,000
96	$34,176	$23,048	$57,224	$9,918,952

第8年供款共

$686,689

第8年利息

$415,260

第8年共還本金

$271,430

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$34,096	$23,128	$57,224	$9,895,824
98	$34,017	$23,207	$57,224	$9,872,617
99	$33,937	$23,287	$57,224	$9,849,330
100	$33,857	$23,367	$57,224	$9,825,963
101	$33,777	$23,447	$57,224	$9,802,515
102	$33,696	$23,528	$57,224	$9,778,987
103	$33,615	$23,609	$57,224	$9,755,379
104	$33,534	$23,690	$57,224	$9,731,689
105	$33,453	$23,771	$57,224	$9,707,917
106	$33,371	$23,853	$57,224	$9,684,064
107	$33,289	$23,935	$57,224	$9,660,129
108	$33,207	$24,017	$57,224	$9,636,112

第9年供款共

$686,689

第9年利息

$403,849

第9年共還本金

$282,840

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$33,124	$24,100	$57,224	$9,612,012
110	$33,041	$24,183	$57,224	$9,587,829
111	$32,958	$24,266	$57,224	$9,563,563
112	$32,875	$24,349	$57,224	$9,539,213
113	$32,791	$24,433	$57,224	$9,514,780
114	$32,707	$24,517	$57,224	$9,490,263
115	$32,623	$24,601	$57,224	$9,465,662
116	$32,538	$24,686	$57,224	$9,440,976
117	$32,453	$24,771	$57,224	$9,416,205
118	$32,368	$24,856	$57,224	$9,391,349
119	$32,283	$24,941	$57,224	$9,366,408
120	$32,197	$25,027	$57,224	$9,341,381

第10年供款共

$686,689

第10年利息

$391,959

第10年共還本金

$294,730

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$32,111	$25,113	$57,224	$9,316,268
122	$32,025	$25,199	$57,224	$9,291,068
123	$31,938	$25,286	$57,224	$9,265,782
124	$31,851	$25,373	$57,224	$9,240,409
125	$31,764	$25,460	$57,224	$9,214,949
126	$31,676	$25,548	$57,224	$9,189,402
127	$31,589	$25,636	$57,224	$9,163,766
128	$31,500	$25,724	$57,224	$9,138,042
129	$31,412	$25,812	$57,224	$9,112,230
130	$31,323	$25,901	$57,224	$9,086,329
131	$31,234	$25,990	$57,224	$9,060,340
132	$31,145	$26,079	$57,224	$9,034,260

第11年供款共

$686,689

第11年利息

$379,569

第11年共還本金

$307,121

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$31,055	$26,169	$57,224	$9,008,092
134	$30,965	$26,259	$57,224	$8,981,833
135	$30,875	$26,349	$57,224	$8,955,484
136	$30,784	$26,440	$57,224	$8,929,044
137	$30,694	$26,531	$57,224	$8,902,514
138	$30,602	$26,622	$57,224	$8,875,892
139	$30,511	$26,713	$57,224	$8,849,179
140	$30,419	$26,805	$57,224	$8,822,374
141	$30,327	$26,897	$57,224	$8,795,476
142	$30,234	$26,990	$57,224	$8,768,487
143	$30,142	$27,082	$57,224	$8,741,404
144	$30,049	$27,176	$57,224	$8,714,229

第12年供款共

$686,689

第12年利息

$366,658

第12年共還本金

$320,032

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$29,955	$27,269	$57,224	$8,686,960
146	$29,861	$27,363	$57,224	$8,659,597
147	$29,767	$27,457	$57,224	$8,632,140
148	$29,673	$27,551	$57,224	$8,604,589
149	$29,578	$27,646	$57,224	$8,576,943
150	$29,483	$27,741	$57,224	$8,549,203
151	$29,388	$27,836	$57,224	$8,521,366
152	$29,292	$27,932	$57,224	$8,493,434
153	$29,196	$28,028	$57,224	$8,465,407
154	$29,100	$28,124	$57,224	$8,437,282
155	$29,003	$28,221	$57,224	$8,409,061
156	$28,906	$28,318	$57,224	$8,380,743

第13年供款共

$686,689

第13年利息

$353,204

第13年共還本金

$333,485

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$28,809	$28,415	$57,224	$8,352,328
158	$28,711	$28,513	$57,224	$8,323,815
159	$28,613	$28,611	$57,224	$8,295,204
160	$28,515	$28,709	$57,224	$8,266,495
161	$28,416	$28,808	$57,224	$8,237,687
162	$28,317	$28,907	$57,224	$8,208,780
163	$28,218	$29,006	$57,224	$8,179,773
164	$28,118	$29,106	$57,224	$8,150,667
165	$28,018	$29,206	$57,224	$8,121,461
166	$27,918	$29,307	$57,224	$8,092,154
167	$27,817	$29,407	$57,224	$8,062,747
168	$27,716	$29,508	$57,224	$8,033,239

第14年供款共

$686,689

第14年利息

$339,184

第14年共還本金

$347,505

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$27,614	$29,610	$57,224	$8,003,629
170	$27,512	$29,712	$57,224	$7,973,917
171	$27,410	$29,814	$57,224	$7,944,103
172	$27,308	$29,916	$57,224	$7,914,187
173	$27,205	$30,019	$57,224	$7,884,168
174	$27,102	$30,122	$57,224	$7,854,046
175	$26,998	$30,226	$57,224	$7,823,820
176	$26,894	$30,330	$57,224	$7,793,490
177	$26,790	$30,434	$57,224	$7,763,056
178	$26,686	$30,539	$57,224	$7,732,518
179	$26,581	$30,644	$57,224	$7,701,874
180	$26,475	$30,749	$57,224	$7,671,125

第15年供款共

$686,689

第15年利息

$324,576

第15年共還本金

$362,113

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$26,369	$30,855	$57,224	$7,640,270
182	$26,263	$30,961	$57,224	$7,609,310
183	$26,157	$31,067	$57,224	$7,578,243
184	$26,050	$31,174	$57,224	$7,547,069
185	$25,943	$31,281	$57,224	$7,515,788
186	$25,836	$31,389	$57,224	$7,484,399
187	$25,728	$31,496	$57,224	$7,452,903
188	$25,619	$31,605	$57,224	$7,421,298
189	$25,511	$31,713	$57,224	$7,389,584
190	$25,402	$31,822	$57,224	$7,357,762
191	$25,292	$31,932	$57,224	$7,325,830
192	$25,183	$32,042	$57,224	$7,293,789

第16年供款共

$686,689

第16年利息

$309,353

第16年共還本金

$377,336

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$25,072	$32,152	$57,224	$7,261,637
194	$24,962	$32,262	$57,224	$7,229,375
195	$24,851	$32,373	$57,224	$7,197,002
196	$24,740	$32,484	$57,224	$7,164,517
197	$24,628	$32,596	$57,224	$7,131,921
198	$24,516	$32,708	$57,224	$7,099,213
199	$24,404	$32,821	$57,224	$7,066,392
200	$24,291	$32,933	$57,224	$7,033,459
201	$24,178	$33,047	$57,224	$7,000,413
202	$24,064	$33,160	$57,224	$6,967,252
203	$23,950	$33,274	$57,224	$6,933,978
204	$23,836	$33,389	$57,224	$6,900,590

第17年供款共

$686,689

第17年利息

$293,490

第17年共還本金

$393,199

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$23,721	$33,503	$57,224	$6,867,086
206	$23,606	$33,618	$57,224	$6,833,468
207	$23,490	$33,734	$57,224	$6,799,734
208	$23,374	$33,850	$57,224	$6,765,884
209	$23,258	$33,966	$57,224	$6,731,917
210	$23,141	$34,083	$57,224	$6,697,834
211	$23,024	$34,200	$57,224	$6,663,634
212	$22,906	$34,318	$57,224	$6,629,316
213	$22,788	$34,436	$57,224	$6,594,880
214	$22,670	$34,554	$57,224	$6,560,326
215	$22,551	$34,673	$57,224	$6,525,653
216	$22,432	$34,792	$57,224	$6,490,861

第18年供款共

$686,689

第18年利息

$276,960

第18年共還本金

$409,729

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$22,312	$34,912	$57,224	$6,455,949
218	$22,192	$35,032	$57,224	$6,420,917
219	$22,072	$35,152	$57,224	$6,385,765
220	$21,951	$35,273	$57,224	$6,350,492
221	$21,830	$35,394	$57,224	$6,315,098
222	$21,708	$35,516	$57,224	$6,279,582
223	$21,586	$35,638	$57,224	$6,243,944
224	$21,464	$35,761	$57,224	$6,208,183
225	$21,341	$35,883	$57,224	$6,172,300
226	$21,217	$36,007	$57,224	$6,136,293
227	$21,094	$36,131	$57,224	$6,100,162
228	$20,969	$36,255	$57,224	$6,063,907

第19年供款共

$686,689

第19年利息

$259,736

第19年共還本金

$426,953

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$20,845	$36,379	$57,224	$6,027,528
230	$20,720	$36,504	$57,224	$5,991,024
231	$20,594	$36,630	$57,224	$5,954,394
232	$20,468	$36,756	$57,224	$5,917,638
233	$20,342	$36,882	$57,224	$5,880,755
234	$20,215	$37,009	$57,224	$5,843,746
235	$20,088	$37,136	$57,224	$5,806,610
236	$19,960	$37,264	$57,224	$5,769,346
237	$19,832	$37,392	$57,224	$5,731,954
238	$19,704	$37,521	$57,224	$5,694,434
239	$19,575	$37,649	$57,224	$5,656,784
240	$19,445	$37,779	$57,224	$5,619,005

第20年供款共

$686,689

第20年利息

$241,787

第20年共還本金

$444,902

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$19,315	$37,909	$57,224	$5,581,097
242	$19,185	$38,039	$57,224	$5,543,058
243	$19,054	$38,170	$57,224	$5,504,888
244	$18,923	$38,301	$57,224	$5,466,587
245	$18,791	$38,433	$57,224	$5,428,154
246	$18,659	$38,565	$57,224	$5,389,589
247	$18,527	$38,697	$57,224	$5,350,892
248	$18,394	$38,830	$57,224	$5,312,061
249	$18,260	$38,964	$57,224	$5,273,097
250	$18,126	$39,098	$57,224	$5,234,000
251	$17,992	$39,232	$57,224	$5,194,767
252	$17,857	$39,367	$57,224	$5,155,400

第21年供款共

$686,689

第21年利息

$223,084

第21年共還本金

$463,605

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$17,722	$39,502	$57,224	$5,115,898
254	$17,586	$39,638	$57,224	$5,076,260
255	$17,450	$39,774	$57,224	$5,036,485
256	$17,313	$39,911	$57,224	$4,996,574
257	$17,176	$40,048	$57,224	$4,956,526
258	$17,038	$40,186	$57,224	$4,916,340
259	$16,900	$40,324	$57,224	$4,876,015
260	$16,761	$40,463	$57,224	$4,835,553
261	$16,622	$40,602	$57,224	$4,794,951
262	$16,483	$40,741	$57,224	$4,754,209
263	$16,343	$40,882	$57,224	$4,713,328
264	$16,202	$41,022	$57,224	$4,672,306

第22年供款共

$686,689

第22年利息

$203,595

第22年共還本金

$483,095

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$16,061	$41,163	$57,224	$4,631,143
266	$15,920	$41,305	$57,224	$4,589,838
267	$15,778	$41,447	$57,224	$4,548,392
268	$15,635	$41,589	$57,224	$4,506,803
269	$15,492	$41,732	$57,224	$4,465,071
270	$15,349	$41,875	$57,224	$4,423,195
271	$15,205	$42,019	$57,224	$4,381,176
272	$15,060	$42,164	$57,224	$4,339,012
273	$14,915	$42,309	$57,224	$4,296,703
274	$14,770	$42,454	$57,224	$4,254,249
275	$14,624	$42,600	$57,224	$4,211,649
276	$14,478	$42,747	$57,224	$4,168,902

第23年供款共

$686,689

第23年利息

$183,286

第23年共還本金

$503,403

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$14,331	$42,894	$57,224	$4,126,009
278	$14,183	$43,041	$57,224	$4,082,968
279	$14,035	$43,189	$57,224	$4,039,779
280	$13,887	$43,337	$57,224	$3,996,442
281	$13,738	$43,486	$57,224	$3,952,955
282	$13,588	$43,636	$57,224	$3,909,319
283	$13,438	$43,786	$57,224	$3,865,534
284	$13,288	$43,936	$57,224	$3,821,597
285	$13,137	$44,087	$57,224	$3,777,510
286	$12,985	$44,239	$57,224	$3,733,271
287	$12,833	$44,391	$57,224	$3,688,880
288	$12,681	$44,544	$57,224	$3,644,336

第24年供款共

$686,689

第24年利息

$162,123

第24年共還本金

$524,566

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$12,527	$44,697	$57,224	$3,599,640
290	$12,374	$44,850	$57,224	$3,554,789
291	$12,220	$45,005	$57,224	$3,509,785
292	$12,065	$45,159	$57,224	$3,464,626
293	$11,910	$45,314	$57,224	$3,419,311
294	$11,754	$45,470	$57,224	$3,373,841
295	$11,598	$45,627	$57,224	$3,328,214
296	$11,441	$45,783	$57,224	$3,282,431
297	$11,283	$45,941	$57,224	$3,236,490
298	$11,125	$46,099	$57,224	$3,190,392
299	$10,967	$46,257	$57,224	$3,144,135
300	$10,808	$46,416	$57,224	$3,097,718

第25年供款共

$686,689

第25年利息

$140,071

第25年共還本金

$546,618

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$10,648	$46,576	$57,224	$3,051,143
302	$10,488	$46,736	$57,224	$3,004,407
303	$10,328	$46,896	$57,224	$2,957,510
304	$10,166	$47,058	$57,224	$2,910,453
305	$10,005	$47,219	$57,224	$2,863,233
306	$9,842	$47,382	$57,224	$2,815,852
307	$9,679	$47,545	$57,224	$2,768,307
308	$9,516	$47,708	$57,224	$2,720,599
309	$9,352	$47,872	$57,224	$2,672,727
310	$9,187	$48,037	$57,224	$2,624,690
311	$9,022	$48,202	$57,224	$2,576,489
312	$8,857	$48,367	$57,224	$2,528,121

第26年供款共

$686,689

第26年利息

$117,092

第26年共還本金

$569,597

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$8,690	$48,534	$57,224	$2,479,587
314	$8,524	$48,701	$57,224	$2,430,887
315	$8,356	$48,868	$57,224	$2,382,019
316	$8,188	$49,036	$57,224	$2,332,983
317	$8,020	$49,204	$57,224	$2,283,779
318	$7,850	$49,374	$57,224	$2,234,405
319	$7,681	$49,543	$57,224	$2,184,862
320	$7,510	$49,714	$57,224	$2,135,148
321	$7,340	$49,885	$57,224	$2,085,263
322	$7,168	$50,056	$57,224	$2,035,207
323	$6,996	$50,228	$57,224	$1,984,979
324	$6,823	$50,401	$57,224	$1,934,579

第27年供款共

$686,689

第27年利息

$93,147

第27年共還本金

$593,543

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$6,650	$50,574	$57,224	$1,884,005
326	$6,476	$50,748	$57,224	$1,833,257
327	$6,302	$50,922	$57,224	$1,782,334
328	$6,127	$51,097	$57,224	$1,731,237
329	$5,951	$51,273	$57,224	$1,679,964
330	$5,775	$51,449	$57,224	$1,628,515
331	$5,598	$51,626	$57,224	$1,576,889
332	$5,421	$51,804	$57,224	$1,525,085
333	$5,242	$51,982	$57,224	$1,473,104
334	$5,064	$52,160	$57,224	$1,420,943
335	$4,884	$52,340	$57,224	$1,368,604
336	$4,705	$52,520	$57,224	$1,316,084

第28年供款共

$686,689

第28年利息

$68,195

第28年共還本金

$618,494

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$4,524	$52,700	$57,224	$1,263,384
338	$4,343	$52,881	$57,224	$1,210,503
339	$4,161	$53,063	$57,224	$1,157,440
340	$3,979	$53,245	$57,224	$1,104,195
341	$3,796	$53,428	$57,224	$1,050,766
342	$3,612	$53,612	$57,224	$997,154
343	$3,428	$53,796	$57,224	$943,358
344	$3,243	$53,981	$57,224	$889,376
345	$3,057	$54,167	$57,224	$835,209
346	$2,871	$54,353	$57,224	$780,856
347	$2,684	$54,540	$57,224	$726,316
348	$2,497	$54,727	$57,224	$671,589

第29年供款共

$686,689

第29年利息

$42,194

第29年共還本金

$644,495

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,309	$54,916	$57,224	$616,674
350	$2,120	$55,104	$57,224	$561,569
351	$1,930	$55,294	$57,224	$506,276
352	$1,740	$55,484	$57,224	$450,792
353	$1,550	$55,675	$57,224	$395,117
354	$1,358	$55,866	$57,224	$339,251
355	$1,166	$56,058	$57,224	$283,193
356	$973	$56,251	$57,224	$226,943
357	$780	$56,444	$57,224	$170,499
358	$586	$56,638	$57,224	$113,861
359	$391	$56,833	$57,224	$57,028
360	$196	$57,028	$57,224	$0

第30年供款共

$686,689

第30年利息

$15,100

第30年共還本金

$671,589

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$24,224,179

免责声明

笋盘推介

按揭保险费
info