楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$128,882

借款月供 $625 , 共加借HK$128,882

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$24,522,710

每月供款
$57,930

首期

$2,956,000

总贷款额

$11,952,882

總利息

$8,901,778

印花税

$554,250

其他

$157,800

置业成本总预算

HK$3,668,050

$115,859

置业成本总预算

HK$3,668,050

首期

$2,956,000
印花税

$554,250
- AVD
  
  $554,250
律师费

$ 10,000
代理佣金

$147,800
按揭保险费

$128,882

$115,859

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

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

西贡傲泷

thumb_up

内园景多功能会所

实

968 呎

@14,752

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 pets 爱竉必选

售$1,428 万

实

968 呎

@14,752

售$1,428 万

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 pets 爱竉必选

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

沙田柏傲庄

thumb_up

柏傲庄**罕有2房1套连储物室**极开扬睇到楼

实

617 呎

@22,366

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 flight_takeoff 移民急让

售$1,380 万

实

617 呎

@22,366

售$1,380 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 flight_takeoff 移民急让

VR实景

沙田名城

thumb_up

大围正中心双线铁路站,围方近在只咫尺, 有匙即睇

实

785 呎

@17,580

建

1,030 呎

@13,398

vpn_key 有匙即睇

售$1,380 万

实

785 呎

@17,580

建

1,030 呎

@13,398

售$1,380 万

vpn_key 有匙即睇

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

沙田柏傲庄 II

thumb_up

柏傲庄3房1套梗厨^^直达围方商场火车站^^瞩目地标屋苑

实

679 呎

@22,680

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 verified 首置必买

售$1,540 万

实

679 呎

@22,680

售$1,540 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 verified 首置必买

沙田御龙山

thumb_up

厅房阔落好用　三房套连工人房

实

905 呎

@15,249

建

1,157 呎

@11,927

local_fire_department 至HIT

售$1,380 万

实

905 呎

@15,249

建

1,157 呎

@11,927

售$1,380 万

local_fire_department 至HIT

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

西贡茅莆

thumb_up

MODERN DUPLEX WITH A LOVELY GARDEN

建

1,400 呎

@10,714

verified 首置必买

售$1,500 万

建

1,400 呎

@10,714

售$1,500 万

verified 首置必买

马鞍山云海第01期香海臺

thumb_up

云海新鸿基品牌新靓豪装舒适写意生活

实

983 呎

@14,751

local_fire_department 至HIT real_estate_agent 罕有放盘 flight_takeoff 移民急让

售$1,450 万

实

983 呎

@14,751

售$1,450 万

local_fire_department 至HIT real_estate_agent 罕有放盘 flight_takeoff 移民急让

沙田名城第02期盛荟

thumb_up

全屋靓装修人见人爱适合换楼家庭实盘可约睇

实

958 呎

@14,405

建

1,273 呎

@10,841

hotel_class 楼王

售$1,380 万

实

958 呎

@14,405

建

1,273 呎

@10,841

售$1,380 万

hotel_class 楼王

利率	15年	20年	25年	30年
1.000	$71,537	$54,971	$45,047	$38,445
1.500	$74,197	$57,678	$47,804	$41,252
2.000	$76,918	$60,468	$50,663	$44,180
2.500	$79,701	$63,339	$53,623	$47,228
3.000	$82,544	$66,290	$56,682	$50,394
3.500	$85,449	$69,322	$59,839	$53,674
4.000	$88,414	$72,432	$63,092	$57,065
4.125	$89,165	$73,222	$63,920	$57,930
4.500	$91,439	$75,620	$66,438	$60,563
5.000	$94,523	$78,884	$69,875	$64,166
5.500	$97,665	$82,222	$73,401	$67,867
6.000	$100,865	$85,634	$77,013	$71,664

每月供款$57,930

年期

30年

贷款金额

$11,952,881.6

總利息

$8,901,778

总贷款连利息

$20,854,659.6

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$41,088	$16,842	$57,930	$11,936,040
2	$41,030	$16,899	$57,930	$11,919,141
3	$40,972	$16,958	$57,930	$11,902,183
4	$40,914	$17,016	$57,930	$11,885,167
5	$40,855	$17,074	$57,930	$11,868,093
6	$40,797	$17,133	$57,930	$11,850,960
7	$40,738	$17,192	$57,930	$11,833,768
8	$40,679	$17,251	$57,930	$11,816,517
9	$40,619	$17,310	$57,930	$11,799,206
10	$40,560	$17,370	$57,930	$11,781,837
11	$40,500	$17,430	$57,930	$11,764,407
12	$40,440	$17,489	$57,930	$11,746,918

第1年供款共

$695,155

第1年利息

$489,191

第1年共還本金

$205,964

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$40,380	$17,550	$57,930	$11,729,368
14	$40,320	$17,610	$57,930	$11,711,758
15	$40,259	$17,670	$57,930	$11,694,088
16	$40,198	$17,731	$57,930	$11,676,356
17	$40,137	$17,792	$57,930	$11,658,564
18	$40,076	$17,853	$57,930	$11,640,711
19	$40,015	$17,915	$57,930	$11,622,796
20	$39,953	$17,976	$57,930	$11,604,820
21	$39,892	$18,038	$57,930	$11,586,782
22	$39,830	$18,100	$57,930	$11,568,682
23	$39,767	$18,162	$57,930	$11,550,520
24	$39,705	$18,225	$57,930	$11,532,295

第2年供款共

$695,155

第2年利息

$480,533

第2年共還本金

$214,622

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$39,642	$18,287	$57,930	$11,514,008
26	$39,579	$18,350	$57,930	$11,495,658
27	$39,516	$18,413	$57,930	$11,477,244
28	$39,453	$18,477	$57,930	$11,458,768
29	$39,390	$18,540	$57,930	$11,440,228
30	$39,326	$18,604	$57,930	$11,421,624
31	$39,262	$18,668	$57,930	$11,402,956
32	$39,198	$18,732	$57,930	$11,384,224
33	$39,133	$18,796	$57,930	$11,365,428
34	$39,069	$18,861	$57,930	$11,346,567
35	$39,004	$18,926	$57,930	$11,327,641
36	$38,939	$18,991	$57,930	$11,308,650

第3年供款共

$695,155

第3年利息

$471,510

第3年共還本金

$223,645

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$38,873	$19,056	$57,930	$11,289,594
38	$38,808	$19,122	$57,930	$11,270,472
39	$38,742	$19,187	$57,930	$11,251,285
40	$38,676	$19,253	$57,930	$11,232,032
41	$38,610	$19,319	$57,930	$11,212,712
42	$38,544	$19,386	$57,930	$11,193,326
43	$38,477	$19,453	$57,930	$11,173,874
44	$38,410	$19,519	$57,930	$11,154,354
45	$38,343	$19,587	$57,930	$11,134,768
46	$38,276	$19,654	$57,930	$11,115,114
47	$38,208	$19,721	$57,930	$11,095,393
48	$38,140	$19,789	$57,930	$11,075,603

第4年供款共

$695,155

第4年利息

$462,109

第4年共還本金

$233,047

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$38,072	$19,857	$57,930	$11,055,746
50	$38,004	$19,925	$57,930	$11,035,821
51	$37,936	$19,994	$57,930	$11,015,827
52	$37,867	$20,063	$57,930	$10,995,764
53	$37,798	$20,132	$57,930	$10,975,632
54	$37,729	$20,201	$57,930	$10,955,431
55	$37,659	$20,270	$57,930	$10,935,161
56	$37,590	$20,340	$57,930	$10,914,821
57	$37,520	$20,410	$57,930	$10,894,411
58	$37,450	$20,480	$57,930	$10,873,931
59	$37,379	$20,550	$57,930	$10,853,381
60	$37,308	$20,621	$57,930	$10,832,760

第5年供款共

$695,155

第5年利息

$452,312

第5年共還本金

$242,844

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$37,238	$20,692	$57,930	$10,812,068
62	$37,166	$20,763	$57,930	$10,791,304
63	$37,095	$20,834	$57,930	$10,770,470
64	$37,023	$20,906	$57,930	$10,749,564
65	$36,952	$20,978	$57,930	$10,728,586
66	$36,880	$21,050	$57,930	$10,707,536
67	$36,807	$21,122	$57,930	$10,686,413
68	$36,735	$21,195	$57,930	$10,665,218
69	$36,662	$21,268	$57,930	$10,643,950
70	$36,589	$21,341	$57,930	$10,622,609
71	$36,515	$21,414	$57,930	$10,601,195
72	$36,442	$21,488	$57,930	$10,579,707

第6年供款共

$695,155

第6年利息

$442,103

第6年共還本金

$253,053

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$36,368	$21,562	$57,930	$10,558,145
74	$36,294	$21,636	$57,930	$10,536,509
75	$36,219	$21,710	$57,930	$10,514,799
76	$36,145	$21,785	$57,930	$10,493,014
77	$36,070	$21,860	$57,930	$10,471,154
78	$35,995	$21,935	$57,930	$10,449,219
79	$35,919	$22,010	$57,930	$10,427,208
80	$35,844	$22,086	$57,930	$10,405,122
81	$35,768	$22,162	$57,930	$10,382,960
82	$35,691	$22,238	$57,930	$10,360,722
83	$35,615	$22,315	$57,930	$10,338,407
84	$35,538	$22,391	$57,930	$10,316,016

第7年供款共

$695,155

第7年利息

$431,465

第7年共還本金

$263,691

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$35,461	$22,468	$57,930	$10,293,548
86	$35,384	$22,546	$57,930	$10,271,002
87	$35,307	$22,623	$57,930	$10,248,379
88	$35,229	$22,701	$57,930	$10,225,678
89	$35,151	$22,779	$57,930	$10,202,900
90	$35,072	$22,857	$57,930	$10,180,042
91	$34,994	$22,936	$57,930	$10,157,107
92	$34,915	$23,015	$57,930	$10,134,092
93	$34,836	$23,094	$57,930	$10,110,999
94	$34,757	$23,173	$57,930	$10,087,826
95	$34,677	$23,253	$57,930	$10,064,573
96	$34,597	$23,333	$57,930	$10,041,240

第8年供款共

$695,155

第8年利息

$420,379

第8年共還本金

$274,776

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$34,517	$23,413	$57,930	$10,017,827
98	$34,436	$23,493	$57,930	$9,994,334
99	$34,356	$23,574	$57,930	$9,970,760
100	$34,274	$23,655	$57,930	$9,947,105
101	$34,193	$23,736	$57,930	$9,923,368
102	$34,112	$23,818	$57,930	$9,899,550
103	$34,030	$23,900	$57,930	$9,875,650
104	$33,948	$23,982	$57,930	$9,851,668
105	$33,865	$24,064	$57,930	$9,827,604
106	$33,782	$24,147	$57,930	$9,803,457
107	$33,699	$24,230	$57,930	$9,779,226
108	$33,616	$24,314	$57,930	$9,754,913

第9年供款共

$695,155

第9年利息

$408,828

第9年共還本金

$286,327

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$33,533	$24,397	$57,930	$9,730,516
110	$33,449	$24,481	$57,930	$9,706,035
111	$33,364	$24,565	$57,930	$9,681,470
112	$33,280	$24,650	$57,930	$9,656,820
113	$33,195	$24,734	$57,930	$9,632,086
114	$33,110	$24,819	$57,930	$9,607,267
115	$33,025	$24,905	$57,930	$9,582,362
116	$32,939	$24,990	$57,930	$9,557,372
117	$32,853	$25,076	$57,930	$9,532,296
118	$32,767	$25,162	$57,930	$9,507,133
119	$32,681	$25,249	$57,930	$9,481,884
120	$32,594	$25,336	$57,930	$9,456,549

第10年供款共

$695,155

第10年利息

$396,791

第10年共還本金

$298,364

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$32,507	$25,423	$57,930	$9,431,126
122	$32,419	$25,510	$57,930	$9,405,616
123	$32,332	$25,598	$57,930	$9,380,018
124	$32,244	$25,686	$57,930	$9,354,332
125	$32,156	$25,774	$57,930	$9,328,558
126	$32,067	$25,863	$57,930	$9,302,696
127	$31,978	$25,952	$57,930	$9,276,744
128	$31,889	$26,041	$57,930	$9,250,703
129	$31,799	$26,130	$57,930	$9,224,573
130	$31,709	$26,220	$57,930	$9,198,353
131	$31,619	$26,310	$57,930	$9,172,042
132	$31,529	$26,401	$57,930	$9,145,642

第11年供款共

$695,155

第11年利息

$384,248

第11年共還本金

$310,907

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$31,438	$26,491	$57,930	$9,119,150
134	$31,347	$26,583	$57,930	$9,092,568
135	$31,256	$26,674	$57,930	$9,065,894
136	$31,164	$26,766	$57,930	$9,039,128
137	$31,072	$26,858	$57,930	$9,012,271
138	$30,980	$26,950	$57,930	$8,985,321
139	$30,887	$27,043	$57,930	$8,958,278
140	$30,794	$27,136	$57,930	$8,931,143
141	$30,701	$27,229	$57,930	$8,903,914
142	$30,607	$27,322	$57,930	$8,876,591
143	$30,513	$27,416	$57,930	$8,849,175
144	$30,419	$27,511	$57,930	$8,821,664

第12年供款共

$695,155

第12年利息

$371,178

第12年共還本金

$323,977

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$30,324	$27,605	$57,930	$8,794,059
146	$30,230	$27,700	$57,930	$8,766,359
147	$30,134	$27,795	$57,930	$8,738,564
148	$30,039	$27,891	$57,930	$8,710,673
149	$29,943	$27,987	$57,930	$8,682,687
150	$29,847	$28,083	$57,930	$8,654,604
151	$29,750	$28,179	$57,930	$8,626,424
152	$29,653	$28,276	$57,930	$8,598,148
153	$29,556	$28,373	$57,930	$8,569,775
154	$29,459	$28,471	$57,930	$8,541,304
155	$29,361	$28,569	$57,930	$8,512,735
156	$29,263	$28,667	$57,930	$8,484,068

第13年供款共

$695,155

第13年利息

$357,558

第13年共還本金

$337,597

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$29,164	$28,766	$57,930	$8,455,302
158	$29,065	$28,865	$57,930	$8,426,437
159	$28,966	$28,964	$57,930	$8,397,474
160	$28,866	$29,063	$57,930	$8,368,410
161	$28,766	$29,163	$57,930	$8,339,247
162	$28,666	$29,263	$57,930	$8,309,984
163	$28,566	$29,364	$57,930	$8,280,620
164	$28,465	$29,465	$57,930	$8,251,155
165	$28,363	$29,566	$57,930	$8,221,588
166	$28,262	$29,668	$57,930	$8,191,921
167	$28,160	$29,770	$57,930	$8,162,151
168	$28,057	$29,872	$57,930	$8,132,278

第14年供款共

$695,155

第14年利息

$343,366

第14年共還本金

$351,789

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$27,955	$29,975	$57,930	$8,102,304
170	$27,852	$30,078	$57,930	$8,072,226
171	$27,748	$30,181	$57,930	$8,042,044
172	$27,645	$30,285	$57,930	$8,011,759
173	$27,540	$30,389	$57,930	$7,981,370
174	$27,436	$30,494	$57,930	$7,950,876
175	$27,331	$30,598	$57,930	$7,920,278
176	$27,226	$30,704	$57,930	$7,889,574
177	$27,120	$30,809	$57,930	$7,858,765
178	$27,015	$30,915	$57,930	$7,827,850
179	$26,908	$31,021	$57,930	$7,796,829
180	$26,802	$31,128	$57,930	$7,765,701

第15年供款共

$695,155

第15年利息

$328,577

第15年共還本金

$366,578

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$26,695	$31,235	$57,930	$7,734,466
182	$26,587	$31,342	$57,930	$7,703,123
183	$26,479	$31,450	$57,930	$7,671,673
184	$26,371	$31,558	$57,930	$7,640,115
185	$26,263	$31,667	$57,930	$7,608,448
186	$26,154	$31,776	$57,930	$7,576,673
187	$26,045	$31,885	$57,930	$7,544,788
188	$25,935	$31,994	$57,930	$7,512,793
189	$25,825	$32,104	$57,930	$7,480,689
190	$25,715	$32,215	$57,930	$7,448,474
191	$25,604	$32,325	$57,930	$7,416,149
192	$25,493	$32,437	$57,930	$7,383,712

第16年供款共

$695,155

第16年利息

$313,167

第16年共還本金

$381,988

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$25,382	$32,548	$57,930	$7,351,164
194	$25,270	$32,660	$57,930	$7,318,504
195	$25,157	$32,772	$57,930	$7,285,732
196	$25,045	$32,885	$57,930	$7,252,847
197	$24,932	$32,998	$57,930	$7,219,849
198	$24,818	$33,111	$57,930	$7,186,738
199	$24,704	$33,225	$57,930	$7,153,512
200	$24,590	$33,339	$57,930	$7,120,173
201	$24,476	$33,454	$57,930	$7,086,719
202	$24,361	$33,569	$57,930	$7,053,150
203	$24,245	$33,684	$57,930	$7,019,466
204	$24,129	$33,800	$57,930	$6,985,665

第17年供款共

$695,155

第17年利息

$297,109

第17年共還本金

$398,047

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$24,013	$33,916	$57,930	$6,951,749
206	$23,897	$34,033	$57,930	$6,917,716
207	$23,780	$34,150	$57,930	$6,883,566
208	$23,662	$34,267	$57,930	$6,849,299
209	$23,544	$34,385	$57,930	$6,814,914
210	$23,426	$34,503	$57,930	$6,780,410
211	$23,308	$34,622	$57,930	$6,745,788
212	$23,189	$34,741	$57,930	$6,711,047
213	$23,069	$34,860	$57,930	$6,676,187
214	$22,949	$34,980	$57,930	$6,641,207
215	$22,829	$35,100	$57,930	$6,606,106
216	$22,708	$35,221	$57,930	$6,570,885

第18年供款共

$695,155

第18年利息

$280,375

第18年共還本金

$414,780

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$22,587	$35,342	$57,930	$6,535,543
218	$22,466	$35,464	$57,930	$6,500,079
219	$22,344	$35,586	$57,930	$6,464,494
220	$22,222	$35,708	$57,930	$6,428,786
221	$22,099	$35,831	$57,930	$6,392,955
222	$21,976	$35,954	$57,930	$6,357,001
223	$21,852	$36,077	$57,930	$6,320,924
224	$21,728	$36,201	$57,930	$6,284,722
225	$21,604	$36,326	$57,930	$6,248,397
226	$21,479	$36,451	$57,930	$6,211,946
227	$21,354	$36,576	$57,930	$6,175,370
228	$21,228	$36,702	$57,930	$6,138,668

第19年供款共

$695,155

第19年利息

$262,938

第19年共還本金

$432,217

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$21,102	$36,828	$57,930	$6,101,840
230	$20,975	$36,955	$57,930	$6,064,885
231	$20,848	$37,082	$57,930	$6,027,804
232	$20,721	$37,209	$57,930	$5,990,595
233	$20,593	$37,337	$57,930	$5,953,258
234	$20,464	$37,465	$57,930	$5,915,793
235	$20,336	$37,594	$57,930	$5,878,199
236	$20,206	$37,723	$57,930	$5,840,475
237	$20,077	$37,853	$57,930	$5,802,622
238	$19,947	$37,983	$57,930	$5,764,639
239	$19,816	$38,114	$57,930	$5,726,526
240	$19,685	$38,245	$57,930	$5,688,281

第20年供款共

$695,155

第20年利息

$244,768

第20年共還本金

$450,387

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$19,553	$38,376	$57,930	$5,649,905
242	$19,422	$38,508	$57,930	$5,611,397
243	$19,289	$38,640	$57,930	$5,572,756
244	$19,156	$38,773	$57,930	$5,533,983
245	$19,023	$38,907	$57,930	$5,495,076
246	$18,889	$39,040	$57,930	$5,456,036
247	$18,755	$39,174	$57,930	$5,416,862
248	$18,620	$39,309	$57,930	$5,377,553
249	$18,485	$39,444	$57,930	$5,338,108
250	$18,350	$39,580	$57,930	$5,298,528
251	$18,214	$39,716	$57,930	$5,258,812
252	$18,077	$39,852	$57,930	$5,218,960

第21年供款共

$695,155

第21年利息

$225,834

第21年共還本金

$469,321

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$17,940	$39,989	$57,930	$5,178,971
254	$17,803	$40,127	$57,930	$5,138,844
255	$17,665	$40,265	$57,930	$5,098,579
256	$17,526	$40,403	$57,930	$5,058,176
257	$17,387	$40,542	$57,930	$5,017,634
258	$17,248	$40,681	$57,930	$4,976,952
259	$17,108	$40,821	$57,930	$4,936,131
260	$16,968	$40,962	$57,930	$4,895,169
261	$16,827	$41,102	$57,930	$4,854,067
262	$16,686	$41,244	$57,930	$4,812,823
263	$16,544	$41,386	$57,930	$4,771,437
264	$16,402	$41,528	$57,930	$4,729,909

第22年供款共

$695,155

第22年利息

$206,105

第22年共還本金

$489,051

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$16,259	$41,671	$57,930	$4,688,239
266	$16,116	$41,814	$57,930	$4,646,425
267	$15,972	$41,958	$57,930	$4,604,468
268	$15,828	$42,102	$57,930	$4,562,366
269	$15,683	$42,246	$57,930	$4,520,119
270	$15,538	$42,392	$57,930	$4,477,728
271	$15,392	$42,537	$57,930	$4,435,190
272	$15,246	$42,684	$57,930	$4,392,507
273	$15,099	$42,830	$57,930	$4,349,676
274	$14,952	$42,978	$57,930	$4,306,699
275	$14,804	$43,125	$57,930	$4,263,573
276	$14,656	$43,274	$57,930	$4,220,300

第23年供款共

$695,155

第23年利息

$185,546

第23年共還本金

$509,610

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$14,507	$43,422	$57,930	$4,176,877
278	$14,358	$43,572	$57,930	$4,133,306
279	$14,208	$43,721	$57,930	$4,089,584
280	$14,058	$43,872	$57,930	$4,045,713
281	$13,907	$44,022	$57,930	$4,001,690
282	$13,756	$44,174	$57,930	$3,957,517
283	$13,604	$44,326	$57,930	$3,913,191
284	$13,452	$44,478	$57,930	$3,868,713
285	$13,299	$44,631	$57,930	$3,824,082
286	$13,145	$44,784	$57,930	$3,779,298
287	$12,991	$44,938	$57,930	$3,734,359
288	$12,837	$45,093	$57,930	$3,689,267

第24年供款共

$695,155

第24年利息

$164,122

第24年共還本金

$531,033

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$12,682	$45,248	$57,930	$3,644,019
290	$12,526	$45,403	$57,930	$3,598,616
291	$12,370	$45,559	$57,930	$3,553,056
292	$12,214	$45,716	$57,930	$3,507,340
293	$12,056	$45,873	$57,930	$3,461,467
294	$11,899	$46,031	$57,930	$3,415,436
295	$11,741	$46,189	$57,930	$3,369,247
296	$11,582	$46,348	$57,930	$3,322,899
297	$11,422	$46,507	$57,930	$3,276,392
298	$11,263	$46,667	$57,930	$3,229,725
299	$11,102	$46,827	$57,930	$3,182,898
300	$10,941	$46,988	$57,930	$3,135,909

第25年供款共

$695,155

第25年利息

$141,798

第25年共還本金

$553,357

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$10,780	$47,150	$57,930	$3,088,760
302	$10,618	$47,312	$57,930	$3,041,448
303	$10,455	$47,475	$57,930	$2,993,973
304	$10,292	$47,638	$57,930	$2,946,335
305	$10,128	$47,802	$57,930	$2,898,533
306	$9,964	$47,966	$57,930	$2,850,568
307	$9,799	$48,131	$57,930	$2,802,437
308	$9,633	$48,296	$57,930	$2,754,141
309	$9,467	$48,462	$57,930	$2,705,678
310	$9,301	$48,629	$57,930	$2,657,049
311	$9,134	$48,796	$57,930	$2,608,253
312	$8,966	$48,964	$57,930	$2,559,290

第26年供款共

$695,155

第26年利息

$118,536

第26年共還本金

$576,620

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$8,798	$49,132	$57,930	$2,510,158
314	$8,629	$49,301	$57,930	$2,460,857
315	$8,459	$49,470	$57,930	$2,411,386
316	$8,289	$49,640	$57,930	$2,361,746
317	$8,119	$49,811	$57,930	$2,311,935
318	$7,947	$49,982	$57,930	$2,261,952
319	$7,775	$50,154	$57,930	$2,211,798
320	$7,603	$50,327	$57,930	$2,161,472
321	$7,430	$50,500	$57,930	$2,110,972
322	$7,256	$50,673	$57,930	$2,060,299
323	$7,082	$50,847	$57,930	$2,009,452
324	$6,907	$51,022	$57,930	$1,958,430

第27年供款共

$695,155

第27年利息

$94,295

第27年共還本金

$600,860

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$6,732	$51,198	$57,930	$1,907,232
326	$6,556	$51,373	$57,930	$1,855,859
327	$6,380	$51,550	$57,930	$1,804,308
328	$6,202	$51,727	$57,930	$1,752,581
329	$6,024	$51,905	$57,930	$1,700,676
330	$5,846	$52,084	$57,930	$1,648,593
331	$5,667	$52,263	$57,930	$1,596,330
332	$5,487	$52,442	$57,930	$1,543,888
333	$5,307	$52,622	$57,930	$1,491,265
334	$5,126	$52,803	$57,930	$1,438,462
335	$4,945	$52,985	$57,930	$1,385,477
336	$4,763	$53,167	$57,930	$1,332,310

第28年供款共

$695,155

第28年利息

$69,036

第28年共還本金

$626,120

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$4,580	$53,350	$57,930	$1,278,960
338	$4,396	$53,533	$57,930	$1,225,427
339	$4,212	$53,717	$57,930	$1,171,710
340	$4,028	$53,902	$57,930	$1,117,808
341	$3,842	$54,087	$57,930	$1,063,721
342	$3,657	$54,273	$57,930	$1,009,448
343	$3,470	$54,460	$57,930	$954,988
344	$3,283	$54,647	$57,930	$900,341
345	$3,095	$54,835	$57,930	$845,507
346	$2,906	$55,023	$57,930	$790,483
347	$2,717	$55,212	$57,930	$735,271
348	$2,527	$55,402	$57,930	$679,869

第29年供款共

$695,155

第29年利息

$42,714

第29年共還本金

$652,441

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,337	$55,593	$57,930	$624,276
350	$2,146	$55,784	$57,930	$568,493
351	$1,954	$55,975	$57,930	$512,517
352	$1,762	$56,168	$57,930	$456,349
353	$1,569	$56,361	$57,930	$399,989
354	$1,375	$56,555	$57,930	$343,434
355	$1,181	$56,749	$57,930	$286,685
356	$985	$56,944	$57,930	$229,741
357	$790	$57,140	$57,930	$172,601
358	$593	$57,336	$57,930	$115,265
359	$396	$57,533	$57,930	$57,731
360	$198	$57,731	$57,930	$0

第30年供款共

$695,155

第30年利息

$15,286

第30年共還本金

$679,869

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$24,522,710

免责声明

笋盘推介

按揭保险费
info