楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$130,451

借款月供 $632 , 共加借HK$130,451

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$24,821,241

每月供款
$58,636

首期

$2,992,000

总贷款额

$12,098,451

總利息

$9,010,189

印花税

$561,000

其他

$159,600

置业成本总预算

HK$3,712,600

$117,270

置业成本总预算

HK$3,712,600

首期

$2,992,000
印花税

$561,000
- AVD
  
  $561,000
律师费

$ 10,000
代理佣金

$149,600
按揭保险费

$130,451

$117,270

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

西贡清水湾头段, 低密度豪宅连天台

thumb_up

清水湾头段,低密度豪宅连天台

实

984 呎

@16,057

建

1,220 呎

@12,951

directions_run 即走 real_estate_agent 罕有放盘 local_offer 低水笋价 pets 爱竉必选

售$1,580 万

实

984 呎

@16,057

建

1,220 呎

@12,951

售$1,580 万

directions_run 即走 real_estate_agent 罕有放盘 local_offer 低水笋价 pets 爱竉必选

沙田骏景园

thumb_up

骏景园开扬山景 3房套可约睇

实

1,039 呎

@13,474

建

1,206 呎

@11,609

local_fire_department 至HIT

售$1,400 万

实

1,039 呎

@13,474

建

1,206 呎

@11,609

售$1,400 万

local_fire_department 至HIT

沙田晋名峰 D座

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 [ 大单边车位 🚘 ].

实

922 呎

@16,594

建

1,180 呎

@12,966

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

售$1,530 万

实

922 呎

@16,594

建

1,180 呎

@12,966

售$1,530 万

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

马鞍山海典居第06座

thumb_up

马鞍山海典居

实

947 呎

@16,843

建

1,228 呎

@12,989

real_estate_agent 罕有放盘

售$1,595 万

实

947 呎

@16,843

建

1,228 呎

@12,989

售$1,595 万

real_estate_agent 罕有放盘

沙田世界花园第05座芙容阁

thumb_up

沙田大围世界花园全新装修

实

1,272 呎

@11,635

建

1,467 呎

@10,089

local_fire_department 至HIT pets 爱竉必选

售$1,480 万

实

1,272 呎

@11,635

建

1,467 呎

@10,089

售$1,480 万

local_fire_department 至HIT 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

西贡相思湾(晓波径)

thumb_up

CLEAR WATER BAY VILLAGE HOUSE

实

1,776 呎

@8,896

建

1,776 呎

@8,896

local_fire_department 至HIT

售$1,580 万

实

1,776 呎

@8,896

建

1,776 呎

@8,896

售$1,580 万

local_fire_department 至HIT

马鞍山海典居

thumb_up

海典居 **海景大积3房~开扬~罕有放盘~**

实

1,105 呎

@14,027

建

1,427 呎

@10,862

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

售$1,550 万

实

1,105 呎

@14,027

建

1,427 呎

@10,862

售$1,550 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

西贡坑尾顶村

thumb_up

green view duplex

建

1,400 呎

@10,000

售$1,400 万

建

1,400 呎

@10,000

售$1,400 万

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

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

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

利率	15年	20年	25年	30年
1.000	$72,409	$55,640	$45,596	$38,913
1.500	$75,100	$58,381	$48,386	$41,754
2.000	$77,855	$61,204	$51,280	$44,718
2.500	$80,671	$64,110	$54,276	$47,804
3.000	$83,550	$67,098	$57,372	$51,008
3.500	$86,490	$70,166	$60,568	$54,327
4.000	$89,491	$73,314	$63,860	$57,760
4.125	$90,251	$74,114	$64,698	$58,635
4.500	$92,552	$76,541	$67,247	$61,301
5.000	$95,674	$79,844	$70,726	$64,947
5.500	$98,854	$83,224	$74,295	$68,694
6.000	$102,094	$86,677	$77,950	$72,536

每月供款$58,636

年期

30年

贷款金额

$12,098,451.2

總利息

$9,010,189

总贷款连利息

$21,108,640.2

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$41,588	$17,047	$58,635	$12,081,405
2	$41,530	$17,105	$58,635	$12,064,299
3	$41,471	$17,164	$58,635	$12,047,135
4	$41,412	$17,223	$58,635	$12,029,912
5	$41,353	$17,282	$58,635	$12,012,630
6	$41,293	$17,342	$58,635	$11,995,288
7	$41,234	$17,401	$58,635	$11,977,887
8	$41,174	$17,461	$58,635	$11,960,426
9	$41,114	$17,521	$58,635	$11,942,904
10	$41,054	$17,581	$58,635	$11,925,323
11	$40,993	$17,642	$58,635	$11,907,681
12	$40,933	$17,702	$58,635	$11,889,979

第1年供款共

$703,621

第1年利息

$495,149

第1年共還本金

$208,472

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$40,872	$17,763	$58,635	$11,872,216
14	$40,811	$17,824	$58,635	$11,854,391
15	$40,749	$17,886	$58,635	$11,836,506
16	$40,688	$17,947	$58,635	$11,818,558
17	$40,626	$18,009	$58,635	$11,800,550
18	$40,564	$18,071	$58,635	$11,782,479
19	$40,502	$18,133	$58,635	$11,764,346
20	$40,440	$18,195	$58,635	$11,746,151
21	$40,377	$18,258	$58,635	$11,727,893
22	$40,315	$18,320	$58,635	$11,709,573
23	$40,252	$18,383	$58,635	$11,691,189
24	$40,188	$18,447	$58,635	$11,672,743

第2年供款共

$703,621

第2年利息

$486,385

第2年共還本金

$217,236

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$40,125	$18,510	$58,635	$11,654,232
26	$40,061	$18,574	$58,635	$11,635,659
27	$39,998	$18,638	$58,635	$11,617,021
28	$39,934	$18,702	$58,635	$11,598,320
29	$39,869	$18,766	$58,635	$11,579,554
30	$39,805	$18,830	$58,635	$11,560,723
31	$39,740	$18,895	$58,635	$11,541,828
32	$39,675	$18,960	$58,635	$11,522,868
33	$39,610	$19,025	$58,635	$11,503,843
34	$39,544	$19,091	$58,635	$11,484,752
35	$39,479	$19,156	$58,635	$11,465,596
36	$39,413	$19,222	$58,635	$11,446,374

第3年供款共

$703,621

第3年利息

$477,253

第3年共還本金

$226,369

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$39,347	$19,288	$58,635	$11,427,086
38	$39,281	$19,355	$58,635	$11,407,731
39	$39,214	$19,421	$58,635	$11,388,310
40	$39,147	$19,488	$58,635	$11,368,822
41	$39,080	$19,555	$58,635	$11,349,268
42	$39,013	$19,622	$58,635	$11,329,646
43	$38,946	$19,689	$58,635	$11,309,956
44	$38,878	$19,757	$58,635	$11,290,199
45	$38,810	$19,825	$58,635	$11,270,374
46	$38,742	$19,893	$58,635	$11,250,481
47	$38,674	$19,962	$58,635	$11,230,519
48	$38,605	$20,030	$58,635	$11,210,489

第4年供款共

$703,621

第4年利息

$467,736

第4年共還本金

$235,885

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$38,536	$20,099	$58,635	$11,190,390
50	$38,467	$20,168	$58,635	$11,170,222
51	$38,398	$20,237	$58,635	$11,149,984
52	$38,328	$20,307	$58,635	$11,129,677
53	$38,258	$20,377	$58,635	$11,109,300
54	$38,188	$20,447	$58,635	$11,088,853
55	$38,118	$20,517	$58,635	$11,068,336
56	$38,047	$20,588	$58,635	$11,047,749
57	$37,977	$20,658	$58,635	$11,027,090
58	$37,906	$20,729	$58,635	$11,006,361
59	$37,834	$20,801	$58,635	$10,985,560
60	$37,763	$20,872	$58,635	$10,964,688

第5年供款共

$703,621

第5年利息

$457,820

第5年共還本金

$245,801

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$37,691	$20,944	$58,635	$10,943,744
62	$37,619	$21,016	$58,635	$10,922,728
63	$37,547	$21,088	$58,635	$10,901,639
64	$37,474	$21,161	$58,635	$10,880,479
65	$37,402	$21,233	$58,635	$10,859,245
66	$37,329	$21,306	$58,635	$10,837,939
67	$37,255	$21,380	$58,635	$10,816,559
68	$37,182	$21,453	$58,635	$10,795,106
69	$37,108	$21,527	$58,635	$10,773,579
70	$37,034	$21,601	$58,635	$10,751,978
71	$36,960	$21,675	$58,635	$10,730,303
72	$36,885	$21,750	$58,635	$10,708,553

第6年供款共

$703,621

第6年利息

$447,487

第6年共還本金

$256,135

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$36,811	$21,824	$58,635	$10,686,729
74	$36,736	$21,899	$58,635	$10,664,829
75	$36,660	$21,975	$58,635	$10,642,854
76	$36,585	$22,050	$58,635	$10,620,804
77	$36,509	$22,126	$58,635	$10,598,678
78	$36,433	$22,202	$58,635	$10,576,476
79	$36,357	$22,278	$58,635	$10,554,197
80	$36,280	$22,355	$58,635	$10,531,842
81	$36,203	$22,432	$58,635	$10,509,410
82	$36,126	$22,509	$58,635	$10,486,901
83	$36,049	$22,586	$58,635	$10,464,315
84	$35,971	$22,664	$58,635	$10,441,651

第7年供款共

$703,621

第7年利息

$436,719

第7年共還本金

$266,902

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$35,893	$22,742	$58,635	$10,418,909
86	$35,815	$22,820	$58,635	$10,396,089
87	$35,737	$22,899	$58,635	$10,373,190
88	$35,658	$22,977	$58,635	$10,350,213
89	$35,579	$23,056	$58,635	$10,327,157
90	$35,500	$23,136	$58,635	$10,304,021
91	$35,420	$23,215	$58,635	$10,280,806
92	$35,340	$23,295	$58,635	$10,257,511
93	$35,260	$23,375	$58,635	$10,234,137
94	$35,180	$23,455	$58,635	$10,210,681
95	$35,099	$23,536	$58,635	$10,187,145
96	$35,018	$23,617	$58,635	$10,163,529

第8年供款共

$703,621

第8年利息

$425,499

第8年共還本金

$278,122

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$34,937	$23,698	$58,635	$10,139,831
98	$34,856	$23,779	$58,635	$10,116,051
99	$34,774	$23,861	$58,635	$10,092,190
100	$34,692	$23,943	$58,635	$10,068,247
101	$34,610	$24,026	$58,635	$10,044,221
102	$34,527	$24,108	$58,635	$10,020,113
103	$34,444	$24,191	$58,635	$9,995,922
104	$34,361	$24,274	$58,635	$9,971,648
105	$34,278	$24,358	$58,635	$9,947,291
106	$34,194	$24,441	$58,635	$9,922,849
107	$34,110	$24,525	$58,635	$9,898,324
108	$34,025	$24,610	$58,635	$9,873,714

第9年供款共

$703,621

第9年利息

$413,807

第9年共還本金

$289,814

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$33,941	$24,694	$58,635	$9,849,020
110	$33,856	$24,779	$58,635	$9,824,241
111	$33,771	$24,864	$58,635	$9,799,377
112	$33,685	$24,950	$58,635	$9,774,427
113	$33,600	$25,036	$58,635	$9,749,391
114	$33,514	$25,122	$58,635	$9,724,270
115	$33,427	$25,208	$58,635	$9,699,062
116	$33,341	$25,295	$58,635	$9,673,767
117	$33,254	$25,382	$58,635	$9,648,386
118	$33,166	$25,469	$58,635	$9,622,917
119	$33,079	$25,556	$58,635	$9,597,361
120	$32,991	$25,644	$58,635	$9,571,716

第10年供款共

$703,621

第10年利息

$401,624

第10年共還本金

$301,998

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$32,903	$25,732	$58,635	$9,545,984
122	$32,814	$25,821	$58,635	$9,520,163
123	$32,726	$25,910	$58,635	$9,494,254
124	$32,636	$25,999	$58,635	$9,468,255
125	$32,547	$26,088	$58,635	$9,442,167
126	$32,457	$26,178	$58,635	$9,415,990
127	$32,367	$26,268	$58,635	$9,389,722
128	$32,277	$26,358	$58,635	$9,363,364
129	$32,187	$26,449	$58,635	$9,336,915
130	$32,096	$26,539	$58,635	$9,310,376
131	$32,004	$26,631	$58,635	$9,283,745
132	$31,913	$26,722	$58,635	$9,257,023

第11年供款共

$703,621

第11年利息

$388,928

第11年共還本金

$314,693

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$31,821	$26,814	$58,635	$9,230,209
134	$31,729	$26,906	$58,635	$9,203,303
135	$31,636	$26,999	$58,635	$9,176,304
136	$31,544	$27,092	$58,635	$9,149,212
137	$31,450	$27,185	$58,635	$9,122,028
138	$31,357	$27,278	$58,635	$9,094,749
139	$31,263	$27,372	$58,635	$9,067,378
140	$31,169	$27,466	$58,635	$9,039,912
141	$31,075	$27,560	$58,635	$9,012,351
142	$30,980	$27,655	$58,635	$8,984,696
143	$30,885	$27,750	$58,635	$8,956,946
144	$30,790	$27,846	$58,635	$8,929,100

第12年供款共

$703,621

第12年利息

$375,699

第12年共還本金

$327,923

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$30,694	$27,941	$58,635	$8,901,159
146	$30,598	$28,037	$58,635	$8,873,121
147	$30,501	$28,134	$58,635	$8,844,988
148	$30,405	$28,230	$58,635	$8,816,757
149	$30,308	$28,328	$58,635	$8,788,430
150	$30,210	$28,425	$58,635	$8,760,005
151	$30,113	$28,523	$58,635	$8,731,482
152	$30,014	$28,621	$58,635	$8,702,862
153	$29,916	$28,719	$58,635	$8,674,143
154	$29,817	$28,818	$58,635	$8,645,325
155	$29,718	$28,917	$58,635	$8,616,408
156	$29,619	$29,016	$58,635	$8,587,392

第13年供款共

$703,621

第13年利息

$361,913

第13年共還本金

$341,708

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$29,519	$29,116	$58,635	$8,558,276
158	$29,419	$29,216	$58,635	$8,529,060
159	$29,319	$29,316	$58,635	$8,499,743
160	$29,218	$29,417	$58,635	$8,470,326
161	$29,117	$29,518	$58,635	$8,440,808
162	$29,015	$29,620	$58,635	$8,411,188
163	$28,913	$29,722	$58,635	$8,381,466
164	$28,811	$29,824	$58,635	$8,351,642
165	$28,709	$29,926	$58,635	$8,321,716
166	$28,606	$30,029	$58,635	$8,291,687
167	$28,503	$30,132	$58,635	$8,261,554
168	$28,399	$30,236	$58,635	$8,231,318

第14年供款共

$703,621

第14年利息

$347,548

第14年共還本金

$356,073

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$28,295	$30,340	$58,635	$8,200,978
170	$28,191	$30,444	$58,635	$8,170,534
171	$28,086	$30,549	$58,635	$8,139,985
172	$27,981	$30,654	$58,635	$8,109,331
173	$27,876	$30,759	$58,635	$8,078,572
174	$27,770	$30,865	$58,635	$8,047,707
175	$27,664	$30,971	$58,635	$8,016,736
176	$27,558	$31,078	$58,635	$7,985,658
177	$27,451	$31,184	$58,635	$7,954,474
178	$27,344	$31,292	$58,635	$7,923,182
179	$27,236	$31,399	$58,635	$7,891,783
180	$27,128	$31,507	$58,635	$7,860,276

第15年供款共

$703,621

第15年利息

$332,579

第15年共還本金

$371,042

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$27,020	$31,615	$58,635	$7,828,661
182	$26,911	$31,724	$58,635	$7,796,937
183	$26,802	$31,833	$58,635	$7,765,103
184	$26,693	$31,943	$58,635	$7,733,161
185	$26,583	$32,052	$58,635	$7,701,109
186	$26,473	$32,163	$58,635	$7,668,946
187	$26,362	$32,273	$58,635	$7,636,673
188	$26,251	$32,384	$58,635	$7,604,289
189	$26,140	$32,495	$58,635	$7,571,793
190	$26,028	$32,607	$58,635	$7,539,186
191	$25,916	$32,719	$58,635	$7,506,467
192	$25,803	$32,832	$58,635	$7,473,636

第16年供款共

$703,621

第16年利息

$316,981

第16年共還本金

$386,641

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$25,691	$32,944	$58,635	$7,440,691
194	$25,577	$33,058	$58,635	$7,407,633
195	$25,464	$33,171	$58,635	$7,374,462
196	$25,350	$33,285	$58,635	$7,341,177
197	$25,235	$33,400	$58,635	$7,307,777
198	$25,120	$33,515	$58,635	$7,274,262
199	$25,005	$33,630	$58,635	$7,240,632
200	$24,890	$33,745	$58,635	$7,206,887
201	$24,774	$33,861	$58,635	$7,173,025
202	$24,657	$33,978	$58,635	$7,139,048
203	$24,540	$34,095	$58,635	$7,104,953
204	$24,423	$34,212	$58,635	$7,070,741

第17年供款共

$703,621

第17年利息

$300,727

第17年共還本金

$402,894

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$24,306	$34,329	$58,635	$7,036,412
206	$24,188	$34,447	$58,635	$7,001,964
207	$24,069	$34,566	$58,635	$6,967,398
208	$23,950	$34,685	$58,635	$6,932,714
209	$23,831	$34,804	$58,635	$6,897,910
210	$23,712	$34,924	$58,635	$6,862,986
211	$23,592	$35,044	$58,635	$6,827,943
212	$23,471	$35,164	$58,635	$6,792,779
213	$23,350	$35,285	$58,635	$6,757,494
214	$23,229	$35,406	$58,635	$6,722,087
215	$23,107	$35,528	$58,635	$6,686,559
216	$22,985	$35,650	$58,635	$6,650,909

第18年供款共

$703,621

第18年利息

$283,790

第18年共還本金

$419,832

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$22,863	$35,773	$58,635	$6,615,137
218	$22,740	$35,896	$58,635	$6,579,241
219	$22,616	$36,019	$58,635	$6,543,222
220	$22,492	$36,143	$58,635	$6,507,079
221	$22,368	$36,267	$58,635	$6,470,812
222	$22,243	$36,392	$58,635	$6,434,421
223	$22,118	$36,517	$58,635	$6,397,904
224	$21,993	$36,642	$58,635	$6,361,262
225	$21,867	$36,768	$58,635	$6,324,493
226	$21,740	$36,895	$58,635	$6,287,599
227	$21,614	$37,021	$58,635	$6,250,577
228	$21,486	$37,149	$58,635	$6,213,428

第19年供款共

$703,621

第19年利息

$266,140

第19年共還本金

$437,481

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$21,359	$37,276	$58,635	$6,176,152
230	$21,231	$37,405	$58,635	$6,138,747
231	$21,102	$37,533	$58,635	$6,101,214
232	$20,973	$37,662	$58,635	$6,063,552
233	$20,843	$37,792	$58,635	$6,025,760
234	$20,714	$37,922	$58,635	$5,987,839
235	$20,583	$38,052	$58,635	$5,949,787
236	$20,452	$38,183	$58,635	$5,911,604
237	$20,321	$38,314	$58,635	$5,873,290
238	$20,189	$38,446	$58,635	$5,834,845
239	$20,057	$38,578	$58,635	$5,796,267
240	$19,925	$38,710	$58,635	$5,757,556

第20年供款共

$703,621

第20年利息

$247,749

第20年共還本金

$455,872

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$19,792	$38,844	$58,635	$5,718,713
242	$19,658	$38,977	$58,635	$5,679,736
243	$19,524	$39,111	$58,635	$5,640,625
244	$19,390	$39,245	$58,635	$5,601,379
245	$19,255	$39,380	$58,635	$5,561,999
246	$19,119	$39,516	$58,635	$5,522,483
247	$18,984	$39,652	$58,635	$5,482,832
248	$18,847	$39,788	$58,635	$5,443,044
249	$18,710	$39,925	$58,635	$5,403,119
250	$18,573	$40,062	$58,635	$5,363,057
251	$18,436	$40,200	$58,635	$5,322,858
252	$18,297	$40,338	$58,635	$5,282,520

第21年供款共

$703,621

第21年利息

$228,585

第21年共還本金

$475,037

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$18,159	$40,476	$58,635	$5,242,043
254	$18,020	$40,616	$58,635	$5,201,428
255	$17,880	$40,755	$58,635	$5,160,673
256	$17,740	$40,895	$58,635	$5,119,777
257	$17,599	$41,036	$58,635	$5,078,741
258	$17,458	$41,177	$58,635	$5,037,564
259	$17,317	$41,318	$58,635	$4,996,246
260	$17,175	$41,461	$58,635	$4,954,785
261	$17,032	$41,603	$58,635	$4,913,182
262	$16,889	$41,746	$58,635	$4,871,436
263	$16,746	$41,890	$58,635	$4,829,547
264	$16,602	$42,034	$58,635	$4,787,513

第22年供款共

$703,621

第22年利息

$208,615

第22年共還本金

$495,007

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$16,457	$42,178	$58,635	$4,745,335
266	$16,312	$42,323	$58,635	$4,703,012
267	$16,167	$42,469	$58,635	$4,660,544
268	$16,021	$42,614	$58,635	$4,617,929
269	$15,874	$42,761	$58,635	$4,575,168
270	$15,727	$42,908	$58,635	$4,532,260
271	$15,580	$43,055	$58,635	$4,489,205
272	$15,432	$43,203	$58,635	$4,446,001
273	$15,283	$43,352	$58,635	$4,402,649
274	$15,134	$43,501	$58,635	$4,359,148
275	$14,985	$43,651	$58,635	$4,315,498
276	$14,835	$43,801	$58,635	$4,271,697

第23年供款共

$703,621

第23年利息

$187,805

第23年共還本金

$515,816

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$14,684	$43,951	$58,635	$4,227,746
278	$14,533	$44,102	$58,635	$4,183,644
279	$14,381	$44,254	$58,635	$4,139,390
280	$14,229	$44,406	$58,635	$4,094,984
281	$14,077	$44,559	$58,635	$4,050,425
282	$13,923	$44,712	$58,635	$4,005,714
283	$13,770	$44,865	$58,635	$3,960,848
284	$13,615	$45,020	$58,635	$3,915,828
285	$13,461	$45,174	$58,635	$3,870,654
286	$13,305	$45,330	$58,635	$3,825,324
287	$13,150	$45,486	$58,635	$3,779,839
288	$12,993	$45,642	$58,635	$3,734,197

第24年供款共

$703,621

第24年利息

$166,121

第24年共還本金

$537,500

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$12,836	$45,799	$58,635	$3,688,398
290	$12,679	$45,956	$58,635	$3,642,442
291	$12,521	$46,114	$58,635	$3,596,328
292	$12,362	$46,273	$58,635	$3,550,055
293	$12,203	$46,432	$58,635	$3,503,623
294	$12,044	$46,591	$58,635	$3,457,032
295	$11,884	$46,752	$58,635	$3,410,280
296	$11,723	$46,912	$58,635	$3,363,368
297	$11,562	$47,074	$58,635	$3,316,294
298	$11,400	$47,235	$58,635	$3,269,059
299	$11,237	$47,398	$58,635	$3,221,661
300	$11,074	$47,561	$58,635	$3,174,100

第25年供款共

$703,621

第25年利息

$143,525

第25年共還本金

$560,096

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$10,911	$47,724	$58,635	$3,126,376
302	$10,747	$47,888	$58,635	$3,078,488
303	$10,582	$48,053	$58,635	$3,030,435
304	$10,417	$48,218	$58,635	$2,982,217
305	$10,251	$48,384	$58,635	$2,933,834
306	$10,085	$48,550	$58,635	$2,885,284
307	$9,918	$48,717	$58,635	$2,836,567
308	$9,751	$48,884	$58,635	$2,787,682
309	$9,583	$49,052	$58,635	$2,738,630
310	$9,414	$49,221	$58,635	$2,689,409
311	$9,245	$49,390	$58,635	$2,640,018
312	$9,075	$49,560	$58,635	$2,590,458

第26年供款共

$703,621

第26年利息

$119,979

第26年共還本金

$583,642

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$8,905	$49,730	$58,635	$2,540,728
314	$8,734	$49,901	$58,635	$2,490,827
315	$8,562	$50,073	$58,635	$2,440,754
316	$8,390	$50,245	$58,635	$2,390,509
317	$8,217	$50,418	$58,635	$2,340,091
318	$8,044	$50,591	$58,635	$2,289,500
319	$7,870	$50,765	$58,635	$2,238,735
320	$7,696	$50,939	$58,635	$2,187,795
321	$7,521	$51,115	$58,635	$2,136,681
322	$7,345	$51,290	$58,635	$2,085,391
323	$7,169	$51,467	$58,635	$2,033,924
324	$6,992	$51,643	$58,635	$1,982,281

第27年供款共

$703,621

第27年利息

$95,444

第27年共還本金

$608,178

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$6,814	$51,821	$58,635	$1,930,460
326	$6,636	$51,999	$58,635	$1,878,460
327	$6,457	$52,178	$58,635	$1,826,282
328	$6,278	$52,357	$58,635	$1,773,925
329	$6,098	$52,537	$58,635	$1,721,388
330	$5,917	$52,718	$58,635	$1,668,670
331	$5,736	$52,899	$58,635	$1,615,771
332	$5,554	$53,081	$58,635	$1,562,690
333	$5,372	$53,263	$58,635	$1,509,427
334	$5,189	$53,446	$58,635	$1,455,980
335	$5,005	$53,630	$58,635	$1,402,350
336	$4,821	$53,815	$58,635	$1,348,536

第28年供款共

$703,621

第28年利息

$69,876

第28年共還本金

$633,745

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$4,636	$54,000	$58,635	$1,294,536
338	$4,450	$54,185	$58,635	$1,240,351
339	$4,264	$54,371	$58,635	$1,185,980
340	$4,077	$54,558	$58,635	$1,131,421
341	$3,889	$54,746	$58,635	$1,076,675
342	$3,701	$54,934	$58,635	$1,021,741
343	$3,512	$55,123	$58,635	$966,618
344	$3,323	$55,312	$58,635	$911,306
345	$3,133	$55,502	$58,635	$855,804
346	$2,942	$55,693	$58,635	$800,110
347	$2,750	$55,885	$58,635	$744,226
348	$2,558	$56,077	$58,635	$688,149

第29年供款共

$703,621

第29年利息

$43,234

第29年共還本金

$660,387

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,366	$56,270	$58,635	$631,879
350	$2,172	$56,463	$58,635	$575,416
351	$1,978	$56,657	$58,635	$518,759
352	$1,783	$56,852	$58,635	$461,907
353	$1,588	$57,047	$58,635	$404,860
354	$1,392	$57,243	$58,635	$347,616
355	$1,195	$57,440	$58,635	$290,176
356	$997	$57,638	$58,635	$232,539
357	$799	$57,836	$58,635	$174,703
358	$601	$58,035	$58,635	$116,668
359	$401	$58,234	$58,635	$58,434
360	$201	$58,434	$58,635	$0

第30年供款共

$703,621

第30年利息

$15,473

第30年共還本金

$688,149

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$24,821,241

免责声明

笋盘推介

按揭保险费
info