楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$129,754

借款月供 $629 , 共加借HK$129,754

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$24,688,560

每月供款
$58,322

首期

$2,976,000

总贷款额

$12,033,754

總利息

$8,962,007

印花税

$558,000

其他

$158,800

置业成本总预算

HK$3,692,800

$116,643

置业成本总预算

HK$3,692,800

首期

$2,976,000
印花税

$558,000
- AVD
  
  $558,000
律师费

$ 10,000
代理佣金

$148,800
按揭保险费

$129,754

$116,643

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

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

西贡 TAI MONG TSAI ROAD

thumb_up

夺目山景

建

1,400 呎

@10,929

local_fire_department 至HIT real_estate_agent 罕有放盘 verified 首置必买

售$1,530 万

建

1,400 呎

@10,929

售$1,530 万

local_fire_department 至HIT real_estate_agent 罕有放盘 verified 首置必买

马鞍山天宇海第1A座

thumb_up

天宇海

实

962 呎

@15,593

建

1,267 呎

@11,839

local_fire_department 至HIT real_estate_agent 罕有放盘

售$1,500 万

实

962 呎

@15,593

建

1,267 呎

@11,839

售$1,500 万

local_fire_department 至HIT real_estate_agent 罕有放盘

西贡傲泷星级会所超值笋价!!

thumb_up

傲泷 3房1套大露台

实

906 呎

@16,777

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

售$1,520 万

实

906 呎

@16,777

售$1,520 万

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

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

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

西贡坑尾顶村

thumb_up

开扬覆式, 全新装修

建

1,400 呎

@10,000

local_fire_department 至HIT

售$1,400 万

建

1,400 呎

@10,000

售$1,400 万

local_fire_department 至HIT

西贡晓岚阁

thumb_up

东南靓景, 靓装高回报, 可以约睇楼

实

1,163 呎

@12,468

建

1,311 呎

@11,060

local_fire_department 至HIT

售$1,450 万

实

1,163 呎

@12,468

建

1,311 呎

@11,060

售$1,450 万

local_fire_department 至HIT

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

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

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

利率	15年	20年	25年	30年
1.000	$72,021	$55,343	$45,352	$38,705
1.500	$74,699	$58,068	$48,127	$41,531
2.000	$77,438	$60,877	$51,006	$44,479
2.500	$80,240	$63,767	$53,985	$47,548
3.000	$83,103	$66,739	$57,065	$50,735
3.500	$86,027	$69,791	$60,244	$54,037
4.000	$89,012	$72,922	$63,519	$57,451
4.125	$89,768	$73,717	$64,352	$58,322
4.500	$92,057	$76,131	$66,888	$60,973
5.000	$95,162	$79,417	$70,348	$64,600
5.500	$98,326	$82,779	$73,898	$68,326
6.000	$101,548	$86,214	$77,534	$72,148

每月供款$58,322

年期

30年

贷款金额

$12,033,753.6

總利息

$8,962,007

总贷款连利息

$20,995,760.6

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$41,366	$16,956	$58,322	$12,016,798
2	$41,308	$17,014	$58,322	$11,999,784
3	$41,249	$17,072	$58,322	$11,982,712
4	$41,191	$17,131	$58,322	$11,965,581
5	$41,132	$17,190	$58,322	$11,948,391
6	$41,073	$17,249	$58,322	$11,931,142
7	$41,013	$17,308	$58,322	$11,913,834
8	$40,954	$17,368	$58,322	$11,896,466
9	$40,894	$17,427	$58,322	$11,879,039
10	$40,834	$17,487	$58,322	$11,861,551
11	$40,774	$17,547	$58,322	$11,844,004
12	$40,714	$17,608	$58,322	$11,826,396

第1年供款共

$699,859

第1年利息

$492,501

第1年共還本金

$207,358

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$40,653	$17,668	$58,322	$11,808,728
14	$40,593	$17,729	$58,322	$11,790,999
15	$40,532	$17,790	$58,322	$11,773,209
16	$40,470	$17,851	$58,322	$11,755,358
17	$40,409	$17,913	$58,322	$11,737,445
18	$40,347	$17,974	$58,322	$11,719,471
19	$40,286	$18,036	$58,322	$11,701,435
20	$40,224	$18,098	$58,322	$11,683,337
21	$40,161	$18,160	$58,322	$11,665,177
22	$40,099	$18,223	$58,322	$11,646,955
23	$40,036	$18,285	$58,322	$11,628,669
24	$39,974	$18,348	$58,322	$11,610,321

第2年供款共

$699,859

第2年利息

$483,784

第2年共還本金

$216,075

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$39,910	$18,411	$58,322	$11,591,910
26	$39,847	$18,474	$58,322	$11,573,436
27	$39,784	$18,538	$58,322	$11,554,898
28	$39,720	$18,602	$58,322	$11,536,297
29	$39,656	$18,666	$58,322	$11,517,631
30	$39,592	$18,730	$58,322	$11,498,901
31	$39,527	$18,794	$58,322	$11,480,107
32	$39,463	$18,859	$58,322	$11,461,249
33	$39,398	$18,924	$58,322	$11,442,325
34	$39,333	$18,989	$58,322	$11,423,336
35	$39,268	$19,054	$58,322	$11,404,283
36	$39,202	$19,119	$58,322	$11,385,163

第3年供款共

$699,859

第3年利息

$474,701

第3年共還本金

$225,158

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$39,136	$19,185	$58,322	$11,365,978
38	$39,071	$19,251	$58,322	$11,346,727
39	$39,004	$19,317	$58,322	$11,327,410
40	$38,938	$19,384	$58,322	$11,308,027
41	$38,871	$19,450	$58,322	$11,288,576
42	$38,804	$19,517	$58,322	$11,269,059
43	$38,737	$19,584	$58,322	$11,249,475
44	$38,670	$19,651	$58,322	$11,229,824
45	$38,603	$19,719	$58,322	$11,210,105
46	$38,535	$19,787	$58,322	$11,190,318
47	$38,467	$19,855	$58,322	$11,170,463
48	$38,398	$19,923	$58,322	$11,150,540

第4年供款共

$699,859

第4年利息

$465,235

第4年共還本金

$234,624

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$38,330	$19,992	$58,322	$11,130,548
50	$38,261	$20,060	$58,322	$11,110,488
51	$38,192	$20,129	$58,322	$11,090,359
52	$38,123	$20,198	$58,322	$11,070,160
53	$38,054	$20,268	$58,322	$11,049,892
54	$37,984	$20,338	$58,322	$11,029,555
55	$37,914	$20,407	$58,322	$11,009,147
56	$37,844	$20,478	$58,322	$10,988,670
57	$37,774	$20,548	$58,322	$10,968,122
58	$37,703	$20,619	$58,322	$10,947,503
59	$37,632	$20,690	$58,322	$10,926,814
60	$37,561	$20,761	$58,322	$10,906,053

第5年供款共

$699,859

第5年利息

$455,372

第5年共還本金

$244,487

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$37,490	$20,832	$58,322	$10,885,221
62	$37,418	$20,904	$58,322	$10,864,317
63	$37,346	$20,975	$58,322	$10,843,342
64	$37,274	$21,048	$58,322	$10,822,294
65	$37,202	$21,120	$58,322	$10,801,174
66	$37,129	$21,193	$58,322	$10,779,982
67	$37,056	$21,265	$58,322	$10,758,716
68	$36,983	$21,338	$58,322	$10,737,378
69	$36,910	$21,412	$58,322	$10,715,966
70	$36,836	$21,485	$58,322	$10,694,481
71	$36,762	$21,559	$58,322	$10,672,922
72	$36,688	$21,633	$58,322	$10,651,288

第6年供款共

$699,859

第6年利息

$445,094

第6年共還本金

$254,765

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$36,614	$21,708	$58,322	$10,629,580
74	$36,539	$21,782	$58,322	$10,607,798
75	$36,464	$21,857	$58,322	$10,585,941
76	$36,389	$21,932	$58,322	$10,564,008
77	$36,314	$22,008	$58,322	$10,542,001
78	$36,238	$22,083	$58,322	$10,519,917
79	$36,162	$22,159	$58,322	$10,497,758
80	$36,086	$22,236	$58,322	$10,475,522
81	$36,010	$22,312	$58,322	$10,453,210
82	$35,933	$22,389	$58,322	$10,430,822
83	$35,856	$22,466	$58,322	$10,408,356
84	$35,779	$22,543	$58,322	$10,385,813

第7年供款共

$699,859

第7年利息

$434,384

第7年共還本金

$265,475

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$35,701	$22,620	$58,322	$10,363,193
86	$35,623	$22,698	$58,322	$10,340,495
87	$35,545	$22,776	$58,322	$10,317,719
88	$35,467	$22,854	$58,322	$10,294,864
89	$35,389	$22,933	$58,322	$10,271,931
90	$35,310	$23,012	$58,322	$10,248,920
91	$35,231	$23,091	$58,322	$10,225,829
92	$35,151	$23,170	$58,322	$10,202,658
93	$35,072	$23,250	$58,322	$10,179,409
94	$34,992	$23,330	$58,322	$10,156,079
95	$34,912	$23,410	$58,322	$10,132,669
96	$34,831	$23,491	$58,322	$10,109,178

第8年供款共

$699,859

第8年利息

$423,224

第8年共還本金

$276,635

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$34,750	$23,571	$58,322	$10,085,607
98	$34,669	$23,652	$58,322	$10,061,955
99	$34,588	$23,734	$58,322	$10,038,221
100	$34,506	$23,815	$58,322	$10,014,406
101	$34,425	$23,897	$58,322	$9,990,509
102	$34,342	$23,979	$58,322	$9,966,530
103	$34,260	$24,062	$58,322	$9,942,468
104	$34,177	$24,144	$58,322	$9,918,324
105	$34,094	$24,227	$58,322	$9,894,096
106	$34,011	$24,311	$58,322	$9,869,786
107	$33,927	$24,394	$58,322	$9,845,392
108	$33,844	$24,478	$58,322	$9,820,914

第9年供款共

$699,859

第9年利息

$411,594

第9年共還本金

$288,265

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$33,759	$24,562	$58,322	$9,796,351
110	$33,675	$24,647	$58,322	$9,771,705
111	$33,590	$24,731	$58,322	$9,746,974
112	$33,505	$24,816	$58,322	$9,722,157
113	$33,420	$24,902	$58,322	$9,697,256
114	$33,334	$24,987	$58,322	$9,672,268
115	$33,248	$25,073	$58,322	$9,647,195
116	$33,162	$25,159	$58,322	$9,622,036
117	$33,076	$25,246	$58,322	$9,596,790
118	$32,989	$25,333	$58,322	$9,571,458
119	$32,902	$25,420	$58,322	$9,546,038
120	$32,815	$25,507	$58,322	$9,520,531

第10年供款共

$699,859

第10年利息

$399,476

第10年共還本金

$300,383

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$32,727	$25,595	$58,322	$9,494,936
122	$32,639	$25,683	$58,322	$9,469,253
123	$32,551	$25,771	$58,322	$9,443,482
124	$32,462	$25,860	$58,322	$9,417,623
125	$32,373	$25,948	$58,322	$9,391,674
126	$32,284	$26,038	$58,322	$9,365,637
127	$32,194	$26,127	$58,322	$9,339,509
128	$32,105	$26,217	$58,322	$9,313,292
129	$32,014	$26,307	$58,322	$9,286,985
130	$31,924	$26,398	$58,322	$9,260,588
131	$31,833	$26,488	$58,322	$9,234,100
132	$31,742	$26,579	$58,322	$9,207,520

第11年供款共

$699,859

第11年利息

$386,848

第11年共還本金

$313,011

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$31,651	$26,671	$58,322	$9,180,849
134	$31,559	$26,762	$58,322	$9,154,087
135	$31,467	$26,854	$58,322	$9,127,233
136	$31,375	$26,947	$58,322	$9,100,286
137	$31,282	$27,039	$58,322	$9,073,247
138	$31,189	$27,132	$58,322	$9,046,114
139	$31,096	$27,226	$58,322	$9,018,889
140	$31,002	$27,319	$58,322	$8,991,570
141	$30,909	$27,413	$58,322	$8,964,157
142	$30,814	$27,507	$58,322	$8,936,649
143	$30,720	$27,602	$58,322	$8,909,048
144	$30,625	$27,697	$58,322	$8,881,351

第12年供款共

$699,859

第12年利息

$373,689

第12年共還本金

$326,169

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$30,530	$27,792	$58,322	$8,853,559
146	$30,434	$27,887	$58,322	$8,825,672
147	$30,338	$27,983	$58,322	$8,797,688
148	$30,242	$28,080	$58,322	$8,769,609
149	$30,146	$28,176	$58,322	$8,741,433
150	$30,049	$28,273	$58,322	$8,713,160
151	$29,951	$28,370	$58,322	$8,684,790
152	$29,854	$28,468	$58,322	$8,656,322
153	$29,756	$28,565	$58,322	$8,627,757
154	$29,658	$28,664	$58,322	$8,599,093
155	$29,559	$28,762	$58,322	$8,570,331
156	$29,461	$28,861	$58,322	$8,541,470

第13年供款共

$699,859

第13年利息

$359,978

第13年共還本金

$339,881

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$29,361	$28,960	$58,322	$8,512,510
158	$29,262	$29,060	$58,322	$8,483,450
159	$29,162	$29,160	$58,322	$8,454,290
160	$29,062	$29,260	$58,322	$8,425,030
161	$28,961	$29,361	$58,322	$8,395,670
162	$28,860	$29,461	$58,322	$8,366,208
163	$28,759	$29,563	$58,322	$8,336,646
164	$28,657	$29,664	$58,322	$8,306,981
165	$28,555	$29,766	$58,322	$8,277,215
166	$28,453	$29,869	$58,322	$8,247,346
167	$28,350	$29,971	$58,322	$8,217,375
168	$28,247	$30,074	$58,322	$8,187,301

第14年供款共

$699,859

第14年利息

$345,689

第14年共還本金

$354,169

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$28,144	$30,178	$58,322	$8,157,123
170	$28,040	$30,281	$58,322	$8,126,842
171	$27,936	$30,386	$58,322	$8,096,456
172	$27,832	$30,490	$58,322	$8,065,966
173	$27,727	$30,595	$58,322	$8,035,371
174	$27,622	$30,700	$58,322	$8,004,671
175	$27,516	$30,805	$58,322	$7,973,866
176	$27,410	$30,911	$58,322	$7,942,954
177	$27,304	$31,018	$58,322	$7,911,937
178	$27,197	$31,124	$58,322	$7,880,812
179	$27,090	$31,231	$58,322	$7,849,581
180	$26,983	$31,339	$58,322	$7,818,243

第15年供款共

$699,859

第15年利息

$330,801

第15年共還本金

$369,058

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$26,875	$31,446	$58,322	$7,786,796
182	$26,767	$31,554	$58,322	$7,755,242
183	$26,659	$31,663	$58,322	$7,723,579
184	$26,550	$31,772	$58,322	$7,691,807
185	$26,441	$31,881	$58,322	$7,659,926
186	$26,331	$31,991	$58,322	$7,627,936
187	$26,221	$32,101	$58,322	$7,595,835
188	$26,111	$32,211	$58,322	$7,563,624
189	$26,000	$32,322	$58,322	$7,531,303
190	$25,889	$32,433	$58,322	$7,498,870
191	$25,777	$32,544	$58,322	$7,466,326
192	$25,665	$32,656	$58,322	$7,433,670

第16年供款共

$699,859

第16年利息

$315,286

第16年共還本金

$384,573

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$25,553	$32,768	$58,322	$7,400,901
194	$25,441	$32,881	$58,322	$7,368,020
195	$25,328	$32,994	$58,322	$7,335,026
196	$25,214	$33,107	$58,322	$7,301,919
197	$25,100	$33,221	$58,322	$7,268,698
198	$24,986	$33,335	$58,322	$7,235,362
199	$24,872	$33,450	$58,322	$7,201,912
200	$24,757	$33,565	$58,322	$7,168,347
201	$24,641	$33,680	$58,322	$7,134,667
202	$24,525	$33,796	$58,322	$7,100,871
203	$24,409	$33,912	$58,322	$7,066,959
204	$24,293	$34,029	$58,322	$7,032,930

第17年供款共

$699,859

第17年利息

$299,119

第17年共還本金

$400,740

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$24,176	$34,146	$58,322	$6,998,784
206	$24,058	$34,263	$58,322	$6,964,521
207	$23,941	$34,381	$58,322	$6,930,140
208	$23,822	$34,499	$58,322	$6,895,640
209	$23,704	$34,618	$58,322	$6,861,023
210	$23,585	$34,737	$58,322	$6,826,286
211	$23,465	$34,856	$58,322	$6,791,430
212	$23,346	$34,976	$58,322	$6,756,454
213	$23,225	$35,096	$58,322	$6,721,357
214	$23,105	$35,217	$58,322	$6,686,140
215	$22,984	$35,338	$58,322	$6,650,802
216	$22,862	$35,459	$58,322	$6,615,343

第18年供款共

$699,859

第18年利息

$282,272

第18年共還本金

$417,587

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$22,740	$35,581	$58,322	$6,579,762
218	$22,618	$35,704	$58,322	$6,544,058
219	$22,495	$35,826	$58,322	$6,508,232
220	$22,372	$35,950	$58,322	$6,472,282
221	$22,248	$36,073	$58,322	$6,436,209
222	$22,124	$36,197	$58,322	$6,400,012
223	$22,000	$36,322	$58,322	$6,363,691
224	$21,875	$36,446	$58,322	$6,327,244
225	$21,750	$36,572	$58,322	$6,290,673
226	$21,624	$36,697	$58,322	$6,253,975
227	$21,498	$36,824	$58,322	$6,217,152
228	$21,371	$36,950	$58,322	$6,180,202

第19年供款共

$699,859

第19年利息

$264,717

第19年共還本金

$435,141

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$21,244	$37,077	$58,322	$6,143,124
230	$21,117	$37,205	$58,322	$6,105,920
231	$20,989	$37,332	$58,322	$6,068,587
232	$20,861	$37,461	$58,322	$6,031,127
233	$20,732	$37,590	$58,322	$5,993,537
234	$20,603	$37,719	$58,322	$5,955,818
235	$20,473	$37,848	$58,322	$5,917,970
236	$20,343	$37,979	$58,322	$5,879,991
237	$20,212	$38,109	$58,322	$5,841,882
238	$20,081	$38,240	$58,322	$5,803,642
239	$19,950	$38,372	$58,322	$5,765,271
240	$19,818	$38,503	$58,322	$5,726,767

第20年供款共

$699,859

第20年利息

$246,424

第20年共還本金

$453,434

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$19,686	$38,636	$58,322	$5,688,131
242	$19,553	$38,769	$58,322	$5,649,363
243	$19,420	$38,902	$58,322	$5,610,461
244	$19,286	$39,036	$58,322	$5,571,425
245	$19,152	$39,170	$58,322	$5,532,256
246	$19,017	$39,304	$58,322	$5,492,951
247	$18,882	$39,440	$58,322	$5,453,512
248	$18,746	$39,575	$58,322	$5,413,937
249	$18,610	$39,711	$58,322	$5,374,225
250	$18,474	$39,848	$58,322	$5,334,378
251	$18,337	$39,985	$58,322	$5,294,393
252	$18,199	$40,122	$58,322	$5,254,271

第21年供款共

$699,859

第21年利息

$227,362

第21年共還本金

$472,496

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$18,062	$40,260	$58,322	$5,214,011
254	$17,923	$40,398	$58,322	$5,173,613
255	$17,784	$40,537	$58,322	$5,133,075
256	$17,645	$40,677	$58,322	$5,092,399
257	$17,505	$40,816	$58,322	$5,051,582
258	$17,365	$40,957	$58,322	$5,010,626
259	$17,224	$41,098	$58,322	$4,969,528
260	$17,083	$41,239	$58,322	$4,928,289
261	$16,941	$41,381	$58,322	$4,886,909
262	$16,799	$41,523	$58,322	$4,845,386
263	$16,656	$41,666	$58,322	$4,803,720
264	$16,513	$41,809	$58,322	$4,761,912

第22年供款共

$699,859

第22年利息

$207,499

第22年共還本金

$492,359

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$16,369	$41,952	$58,322	$4,719,959
266	$16,225	$42,097	$58,322	$4,677,862
267	$16,080	$42,241	$58,322	$4,635,621
268	$15,935	$42,387	$58,322	$4,593,234
269	$15,789	$42,532	$58,322	$4,550,702
270	$15,643	$42,679	$58,322	$4,508,024
271	$15,496	$42,825	$58,322	$4,465,198
272	$15,349	$42,972	$58,322	$4,422,226
273	$15,201	$43,120	$58,322	$4,379,106
274	$15,053	$43,268	$58,322	$4,335,837
275	$14,904	$43,417	$58,322	$4,292,420
276	$14,755	$43,566	$58,322	$4,248,854

第23年供款共

$699,859

第23年利息

$186,801

第23年共還本金

$513,058

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$14,605	$43,716	$58,322	$4,205,138
278	$14,455	$43,866	$58,322	$4,161,271
279	$14,304	$44,017	$58,322	$4,117,254
280	$14,153	$44,168	$58,322	$4,073,086
281	$14,001	$44,320	$58,322	$4,028,765
282	$13,849	$44,473	$58,322	$3,984,293
283	$13,696	$44,626	$58,322	$3,939,667
284	$13,543	$44,779	$58,322	$3,894,888
285	$13,389	$44,933	$58,322	$3,849,955
286	$13,234	$45,087	$58,322	$3,804,868
287	$13,079	$45,242	$58,322	$3,759,626
288	$12,924	$45,398	$58,322	$3,714,228

第24年供款共

$699,859

第24年利息

$165,233

第24年共還本金

$534,626

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$12,768	$45,554	$58,322	$3,668,674
290	$12,611	$45,710	$58,322	$3,622,963
291	$12,454	$45,868	$58,322	$3,577,096
292	$12,296	$46,025	$58,322	$3,531,071
293	$12,138	$46,183	$58,322	$3,484,887
294	$11,979	$46,342	$58,322	$3,438,545
295	$11,820	$46,502	$58,322	$3,392,043
296	$11,660	$46,661	$58,322	$3,345,382
297	$11,500	$46,822	$58,322	$3,298,560
298	$11,339	$46,983	$58,322	$3,251,577
299	$11,177	$47,144	$58,322	$3,204,433
300	$11,015	$47,306	$58,322	$3,157,127

第25年供款共

$699,859

第25年利息

$142,758

第25年共還本金

$557,101

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$10,853	$47,469	$58,322	$3,109,658
302	$10,689	$47,632	$58,322	$3,062,026
303	$10,526	$47,796	$58,322	$3,014,230
304	$10,361	$47,960	$58,322	$2,966,270
305	$10,197	$48,125	$58,322	$2,918,145
306	$10,031	$48,290	$58,322	$2,869,854
307	$9,865	$48,456	$58,322	$2,821,398
308	$9,699	$48,623	$58,322	$2,772,775
309	$9,531	$48,790	$58,322	$2,723,985
310	$9,364	$48,958	$58,322	$2,675,027
311	$9,195	$49,126	$58,322	$2,625,901
312	$9,027	$49,295	$58,322	$2,576,606

第26年供款共

$699,859

第26年利息

$119,338

第26年共還本金

$580,521

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$8,857	$49,464	$58,322	$2,527,141
314	$8,687	$49,635	$58,322	$2,477,507
315	$8,516	$49,805	$58,322	$2,427,702
316	$8,345	$49,976	$58,322	$2,377,725
317	$8,173	$50,148	$58,322	$2,327,577
318	$8,001	$50,321	$58,322	$2,277,257
319	$7,828	$50,493	$58,322	$2,226,763
320	$7,654	$50,667	$58,322	$2,176,096
321	$7,480	$50,841	$58,322	$2,125,255
322	$7,306	$51,016	$58,322	$2,074,239
323	$7,130	$51,191	$58,322	$2,023,047
324	$6,954	$51,367	$58,322	$1,971,680

第27年供款共

$699,859

第27年利息

$94,933

第27年共還本金

$604,926

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$6,778	$51,544	$58,322	$1,920,136
326	$6,600	$51,721	$58,322	$1,868,415
327	$6,423	$51,899	$58,322	$1,816,516
328	$6,244	$52,077	$58,322	$1,764,439
329	$6,065	$52,256	$58,322	$1,712,183
330	$5,886	$52,436	$58,322	$1,659,747
331	$5,705	$52,616	$58,322	$1,607,131
332	$5,525	$52,797	$58,322	$1,554,334
333	$5,343	$52,979	$58,322	$1,501,355
334	$5,161	$53,161	$58,322	$1,448,194
335	$4,978	$53,343	$58,322	$1,394,851
336	$4,795	$53,527	$58,322	$1,341,324

第28年供款共

$699,859

第28年利息

$69,503

第28年共還本金

$630,356

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$4,611	$53,711	$58,322	$1,287,613
338	$4,426	$53,895	$58,322	$1,233,718
339	$4,241	$54,081	$58,322	$1,179,637
340	$4,055	$54,267	$58,322	$1,125,371
341	$3,868	$54,453	$58,322	$1,070,918
342	$3,681	$54,640	$58,322	$1,016,278
343	$3,493	$54,828	$58,322	$961,449
344	$3,305	$55,017	$58,322	$906,433
345	$3,116	$55,206	$58,322	$851,227
346	$2,926	$55,395	$58,322	$795,832
347	$2,736	$55,586	$58,322	$740,246
348	$2,545	$55,777	$58,322	$684,469

第29年供款共

$699,859

第29年利息

$43,003

第29年共還本金

$656,855

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,353	$55,969	$58,322	$628,500
350	$2,160	$56,161	$58,322	$572,339
351	$1,967	$56,354	$58,322	$515,985
352	$1,774	$56,548	$58,322	$459,437
353	$1,579	$56,742	$58,322	$402,695
354	$1,384	$56,937	$58,322	$345,758
355	$1,189	$57,133	$58,322	$288,625
356	$992	$57,329	$58,322	$231,295
357	$795	$57,526	$58,322	$173,769
358	$597	$57,724	$58,322	$116,044
359	$399	$57,923	$58,322	$58,122
360	$200	$58,122	$58,322	$0

第30年供款共

$699,859

第30年利息

$15,390

第30年共還本金

$684,469

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$24,688,560

免责声明

笋盘推介

按揭保险费
info