楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$205,425

借款月供 $996 , 共加借HK$205,425

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$15,992,234

每月供款
$40,820

首期

$913,000

总贷款额

$8,422,425

總利息

$6,272,509

印花税

$283,000

其他

$101,300

置业成本总预算

HK$1,297,300

$81,639

置业成本总预算

HK$1,297,300

首期

$913,000
印花税

$283,000
- AVD
  
  $283,000
律师费

$ 10,000
代理佣金

$91,300
按揭保险费

$205,425

$81,639

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

白石角天赋海湾第20座

thumb_up

天赋海湾投资收租自住佳宜

实

653 呎

@13,476

建

832 呎

@10,577

real_estate_agent 罕有放盘 verified 首置必买

售$880 万

实

653 呎

@13,476

建

832 呎

@10,577

售$880 万

real_estate_agent 罕有放盘 verified 首置必买

KOL实拍 VR实景

沙田沙田第一城

thumb_up

奇丰精选大厅有装有露台东南园景人见人爱实盘可约睇

实

819 呎

@11,966

建

980 呎

@10,000

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 local_offer 低水笋价

售$980 万

实

819 呎

@11,966

建

980 呎

@10,000

售$980 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 local_offer 低水笋价

VR实景

沙田沙田第一城

thumb_up

全城最平大3房租盘第一城91校网连工人套房

实

819 呎

@10,745

建

980 呎

@8,980

local_offer 低水笋价

售$880 万

实

819 呎

@10,745

建

980 呎

@8,980

售$880 万

local_offer 低水笋价

沙田文礼阁

thumb_up

大围(唯一商场)铁路站5分钟到达,罕有河景3房1套放盘

实

622 呎

@14,148

建

736 呎

@11,957

local_fire_department 至HIT real_estate_agent 罕有放盘

售$880 万

实

622 呎

@14,148

建

736 呎

@11,957

售$880 万

local_fire_department 至HIT real_estate_agent 罕有放盘

粉岭百福花园

thumb_up

*换楼精选*开扬远景*

实

790 呎

@11,392

建

1,075 呎

@8,372

real_estate_agent 罕有放盘

售$900 万

实

790 呎

@11,392

建

1,075 呎

@8,372

售$900 万

real_estate_agent 罕有放盘

大埔高塘

thumb_up

Nicely Renovated House

建

1,000 呎

@9,000

local_fire_department 至HIT hotel_class 楼王

售$900 万

建

1,000 呎

@9,000

售$900 万

local_fire_department 至HIT hotel_class 楼王

马鞍山听涛雅苑第03座

thumb_up

内园实用三房, 正东南景

实

733 呎

@12,797

建

906 呎

@10,353

local_fire_department 至HIT

售$938 万

实

733 呎

@12,797

建

906 呎

@10,353

售$938 万

local_fire_department 至HIT

沙田壹号云顶第

thumb_up

罕有放盘@豪宅地段@欢迎睇楼

实

555 呎

@17,117

建

727 呎

@13,067

local_fire_department 至HIT real_estate_agent 罕有放盘 verified 首置必买

售$950 万

实

555 呎

@17,117

建

727 呎

@13,067

售$950 万

local_fire_department 至HIT real_estate_agent 罕有放盘 verified 首置必买

大埔嘉熙

thumb_up

^高层两房^ 预约参观!

实

528 呎

@15,720

local_fire_department 至HIT directions_run 即走 verified 首置必买

售$830 万

实

528 呎

@15,720

售$830 万

local_fire_department 至HIT directions_run 即走 verified 首置必买

独家

西贡西沙路屋村

thumb_up

西沙路屋村

建

700 呎

@11,971

real_estate_agent 罕有放盘 hotel_class 楼王

售$838 万

建

700 呎

@11,971

售$838 万

real_estate_agent 罕有放盘 hotel_class 楼王

西贡窝尾

thumb_up

窝美地下2房大花园

建

700 呎

@14,000

real_estate_agent 罕有放盘

售$980 万

建

700 呎

@14,000

售$980 万

real_estate_agent 罕有放盘

白石角海日湾 II 第01座

thumb_up

宁静，豪宅的管理！会所设施应有尽有，

实

700 呎

@14,271

directions_run 即走 local_offer 低水笋价 pets 爱竉必选 price_change 蚀让盘

售$999 万

实

700 呎

@14,271

售$999 万

directions_run 即走 local_offer 低水笋价 pets 爱竉必选 price_change 蚀让盘

利率	15年	20年	25年	30年
1.000	$50,408	$38,734	$31,742	$27,090
1.500	$52,282	$40,642	$33,684	$29,067
2.000	$54,199	$42,608	$35,699	$31,131
2.500	$56,160	$44,631	$37,784	$33,279
3.000	$58,164	$46,711	$39,940	$35,509
3.500	$60,210	$48,847	$42,165	$37,820
4.000	$62,300	$51,038	$44,457	$40,210
4.125	$62,829	$51,595	$45,040	$40,819
4.500	$64,431	$53,284	$46,815	$42,675
5.000	$66,604	$55,584	$49,237	$45,213
5.500	$68,818	$57,937	$51,721	$47,822
6.000	$71,073	$60,341	$54,266	$50,497

每月供款$40,820

年期

30年

贷款金额

$8,422,425

總利息

$6,272,509

总贷款连利息

$14,694,934

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$28,952	$11,867	$40,819	$8,410,558
2	$28,911	$11,908	$40,819	$8,398,650
3	$28,870	$11,949	$40,819	$8,386,701
4	$28,829	$11,990	$40,819	$8,374,711
5	$28,788	$12,031	$40,819	$8,362,680
6	$28,747	$12,073	$40,819	$8,350,607
7	$28,705	$12,114	$40,819	$8,338,493
8	$28,664	$12,156	$40,819	$8,326,338
9	$28,622	$12,197	$40,819	$8,314,140
10	$28,580	$12,239	$40,819	$8,301,901
11	$28,538	$12,281	$40,819	$8,289,619
12	$28,496	$12,324	$40,819	$8,277,295

第1年供款共

$489,831

第1年利息

$344,702

第1年共還本金

$145,130

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$28,453	$12,366	$40,819	$8,264,929
14	$28,411	$12,409	$40,819	$8,252,521
15	$28,368	$12,451	$40,819	$8,240,070
16	$28,325	$12,494	$40,819	$8,227,576
17	$28,282	$12,537	$40,819	$8,215,039
18	$28,239	$12,580	$40,819	$8,202,459
19	$28,196	$12,623	$40,819	$8,189,835
20	$28,153	$12,667	$40,819	$8,177,169
21	$28,109	$12,710	$40,819	$8,164,458
22	$28,065	$12,754	$40,819	$8,151,704
23	$28,021	$12,798	$40,819	$8,138,907
24	$27,977	$12,842	$40,819	$8,126,065

第2年供款共

$489,831

第2年利息

$338,600

第2年共還本金

$151,231

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$27,933	$12,886	$40,819	$8,113,179
26	$27,889	$12,930	$40,819	$8,100,249
27	$27,845	$12,975	$40,819	$8,087,274
28	$27,800	$13,019	$40,819	$8,074,255
29	$27,755	$13,064	$40,819	$8,061,191
30	$27,710	$13,109	$40,819	$8,048,082
31	$27,665	$13,154	$40,819	$8,034,928
32	$27,620	$13,199	$40,819	$8,021,729
33	$27,575	$13,245	$40,819	$8,008,484
34	$27,529	$13,290	$40,819	$7,995,194
35	$27,483	$13,336	$40,819	$7,981,858
36	$27,438	$13,382	$40,819	$7,968,477

第3年供款共

$489,831

第3年利息

$332,243

第3年共還本金

$157,588

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$27,392	$13,428	$40,819	$7,955,049
38	$27,345	$13,474	$40,819	$7,941,575
39	$27,299	$13,520	$40,819	$7,928,055
40	$27,253	$13,567	$40,819	$7,914,489
41	$27,206	$13,613	$40,819	$7,900,875
42	$27,159	$13,660	$40,819	$7,887,215
43	$27,112	$13,707	$40,819	$7,873,508
44	$27,065	$13,754	$40,819	$7,859,754
45	$27,018	$13,801	$40,819	$7,845,953
46	$26,970	$13,849	$40,819	$7,832,104
47	$26,923	$13,896	$40,819	$7,818,208
48	$26,875	$13,944	$40,819	$7,804,264

第4年供款共

$489,831

第4年利息

$325,618

第4年共還本金

$164,213

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$26,827	$13,992	$40,819	$7,790,271
50	$26,779	$14,040	$40,819	$7,776,231
51	$26,731	$14,088	$40,819	$7,762,143
52	$26,682	$14,137	$40,819	$7,748,006
53	$26,634	$14,185	$40,819	$7,733,820
54	$26,585	$14,234	$40,819	$7,719,586
55	$26,536	$14,283	$40,819	$7,705,303
56	$26,487	$14,332	$40,819	$7,690,971
57	$26,438	$14,382	$40,819	$7,676,589
58	$26,388	$14,431	$40,819	$7,662,158
59	$26,339	$14,481	$40,819	$7,647,678
60	$26,289	$14,530	$40,819	$7,633,147

第5年供款共

$489,831

第5年利息

$318,715

第5年共還本金

$171,116

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$26,239	$14,580	$40,819	$7,618,567
62	$26,189	$14,630	$40,819	$7,603,936
63	$26,139	$14,681	$40,819	$7,589,256
64	$26,088	$14,731	$40,819	$7,574,525
65	$26,037	$14,782	$40,819	$7,559,743
66	$25,987	$14,833	$40,819	$7,544,910
67	$25,936	$14,884	$40,819	$7,530,026
68	$25,884	$14,935	$40,819	$7,515,092
69	$25,833	$14,986	$40,819	$7,500,106
70	$25,782	$15,038	$40,819	$7,485,068
71	$25,730	$15,089	$40,819	$7,469,979
72	$25,678	$15,141	$40,819	$7,454,837

第6年供款共

$489,831

第6年利息

$311,521

第6年共還本金

$178,310

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$25,626	$15,193	$40,819	$7,439,644
74	$25,574	$15,245	$40,819	$7,424,399
75	$25,521	$15,298	$40,819	$7,409,101
76	$25,469	$15,350	$40,819	$7,393,750
77	$25,416	$15,403	$40,819	$7,378,347
78	$25,363	$15,456	$40,819	$7,362,891
79	$25,310	$15,509	$40,819	$7,347,381
80	$25,257	$15,563	$40,819	$7,331,819
81	$25,203	$15,616	$40,819	$7,316,203
82	$25,149	$15,670	$40,819	$7,300,533
83	$25,096	$15,724	$40,819	$7,284,809
84	$25,042	$15,778	$40,819	$7,269,031

第7年供款共

$489,831

第7年利息

$304,025

第7年共還本金

$185,806

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$24,987	$15,832	$40,819	$7,253,199
86	$24,933	$15,886	$40,819	$7,237,313
87	$24,878	$15,941	$40,819	$7,221,372
88	$24,823	$15,996	$40,819	$7,205,376
89	$24,768	$16,051	$40,819	$7,189,326
90	$24,713	$16,106	$40,819	$7,173,220
91	$24,658	$16,161	$40,819	$7,157,058
92	$24,602	$16,217	$40,819	$7,140,841
93	$24,547	$16,273	$40,819	$7,124,569
94	$24,491	$16,329	$40,819	$7,108,240
95	$24,435	$16,385	$40,819	$7,091,856
96	$24,378	$16,441	$40,819	$7,075,415

第8年供款共

$489,831

第8年利息

$296,214

第8年共還本金

$193,617

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$24,322	$16,498	$40,819	$7,058,917
98	$24,265	$16,554	$40,819	$7,042,363
99	$24,208	$16,611	$40,819	$7,025,752
100	$24,151	$16,668	$40,819	$7,009,083
101	$24,094	$16,726	$40,819	$6,992,358
102	$24,036	$16,783	$40,819	$6,975,575
103	$23,979	$16,841	$40,819	$6,958,734
104	$23,921	$16,899	$40,819	$6,941,835
105	$23,863	$16,957	$40,819	$6,924,879
106	$23,804	$17,015	$40,819	$6,907,864
107	$23,746	$17,073	$40,819	$6,890,790
108	$23,687	$17,132	$40,819	$6,873,658

第9年供款共

$489,831

第9年利息

$288,075

第9年共還本金

$201,756

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$23,628	$17,191	$40,819	$6,856,467
110	$23,569	$17,250	$40,819	$6,839,217
111	$23,510	$17,309	$40,819	$6,821,907
112	$23,450	$17,369	$40,819	$6,804,539
113	$23,391	$17,429	$40,819	$6,787,110
114	$23,331	$17,489	$40,819	$6,769,621
115	$23,271	$17,549	$40,819	$6,752,073
116	$23,210	$17,609	$40,819	$6,734,464
117	$23,150	$17,670	$40,819	$6,716,794
118	$23,089	$17,730	$40,819	$6,699,064
119	$23,028	$17,791	$40,819	$6,681,273
120	$22,967	$17,852	$40,819	$6,663,420

第10年供款共

$489,831

第10年利息

$279,593

第10年共還本金

$210,238

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$22,906	$17,914	$40,819	$6,645,506
122	$22,844	$17,975	$40,819	$6,627,531
123	$22,782	$18,037	$40,819	$6,609,494
124	$22,720	$18,099	$40,819	$6,591,395
125	$22,658	$18,161	$40,819	$6,573,234
126	$22,595	$18,224	$40,819	$6,555,010
127	$22,533	$18,286	$40,819	$6,536,723
128	$22,470	$18,349	$40,819	$6,518,374
129	$22,407	$18,412	$40,819	$6,499,962
130	$22,344	$18,476	$40,819	$6,481,486
131	$22,280	$18,539	$40,819	$6,462,947
132	$22,216	$18,603	$40,819	$6,444,344

第11年供款共

$489,831

第11年利息

$270,755

第11年共還本金

$219,076

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$22,152	$18,667	$40,819	$6,425,677
134	$22,088	$18,731	$40,819	$6,406,946
135	$22,024	$18,795	$40,819	$6,388,151
136	$21,959	$18,860	$40,819	$6,369,291
137	$21,894	$18,925	$40,819	$6,350,366
138	$21,829	$18,990	$40,819	$6,331,376
139	$21,764	$19,055	$40,819	$6,312,321
140	$21,699	$19,121	$40,819	$6,293,200
141	$21,633	$19,186	$40,819	$6,274,014
142	$21,567	$19,252	$40,819	$6,254,762
143	$21,501	$19,319	$40,819	$6,235,443
144	$21,434	$19,385	$40,819	$6,216,058

第12年供款共

$489,831

第12年利息

$261,545

第12年共還本金

$228,286

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$21,368	$19,452	$40,819	$6,196,607
146	$21,301	$19,518	$40,819	$6,177,088
147	$21,234	$19,586	$40,819	$6,157,503
148	$21,166	$19,653	$40,819	$6,137,850
149	$21,099	$19,720	$40,819	$6,118,129
150	$21,031	$19,788	$40,819	$6,098,341
151	$20,963	$19,856	$40,819	$6,078,485
152	$20,895	$19,924	$40,819	$6,058,561
153	$20,826	$19,993	$40,819	$6,038,568
154	$20,758	$20,062	$40,819	$6,018,506
155	$20,689	$20,131	$40,819	$5,998,375
156	$20,619	$20,200	$40,819	$5,978,175

第13年供款共

$489,831

第13年利息

$251,948

第13年共還本金

$237,883

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$20,550	$20,269	$40,819	$5,957,906
158	$20,480	$20,339	$40,819	$5,937,567
159	$20,410	$20,409	$40,819	$5,917,158
160	$20,340	$20,479	$40,819	$5,896,679
161	$20,270	$20,549	$40,819	$5,876,130
162	$20,199	$20,620	$40,819	$5,855,510
163	$20,128	$20,691	$40,819	$5,834,819
164	$20,057	$20,762	$40,819	$5,814,057
165	$19,986	$20,833	$40,819	$5,793,223
166	$19,914	$20,905	$40,819	$5,772,318
167	$19,842	$20,977	$40,819	$5,751,341
168	$19,770	$21,049	$40,819	$5,730,292

第14年供款共

$489,831

第14年利息

$241,948

第14年共還本金

$247,883

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$19,698	$21,121	$40,819	$5,709,171
170	$19,625	$21,194	$40,819	$5,687,977
171	$19,552	$21,267	$40,819	$5,666,710
172	$19,479	$21,340	$40,819	$5,645,370
173	$19,406	$21,413	$40,819	$5,623,957
174	$19,332	$21,487	$40,819	$5,602,470
175	$19,258	$21,561	$40,819	$5,580,909
176	$19,184	$21,635	$40,819	$5,559,274
177	$19,110	$21,709	$40,819	$5,537,565
178	$19,035	$21,784	$40,819	$5,515,781
179	$18,960	$21,859	$40,819	$5,493,922
180	$18,885	$21,934	$40,819	$5,471,989

第15年供款共

$489,831

第15年利息

$231,527

第15年共還本金

$258,304

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$18,810	$22,009	$40,819	$5,449,979
182	$18,734	$22,085	$40,819	$5,427,894
183	$18,658	$22,161	$40,819	$5,405,733
184	$18,582	$22,237	$40,819	$5,383,496
185	$18,506	$22,313	$40,819	$5,361,183
186	$18,429	$22,390	$40,819	$5,338,793
187	$18,352	$22,467	$40,819	$5,316,325
188	$18,275	$22,544	$40,819	$5,293,781
189	$18,197	$22,622	$40,819	$5,271,159
190	$18,120	$22,700	$40,819	$5,248,460
191	$18,042	$22,778	$40,819	$5,225,682
192	$17,963	$22,856	$40,819	$5,202,826

第16年供款共

$489,831

第16年利息

$220,669

第16年共還本金

$269,163

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$17,885	$22,935	$40,819	$5,179,891
194	$17,806	$23,013	$40,819	$5,156,878
195	$17,727	$23,092	$40,819	$5,133,785
196	$17,647	$23,172	$40,819	$5,110,614
197	$17,568	$23,252	$40,819	$5,087,362
198	$17,488	$23,331	$40,819	$5,064,031
199	$17,408	$23,412	$40,819	$5,040,619
200	$17,327	$23,492	$40,819	$5,017,127
201	$17,246	$23,573	$40,819	$4,993,554
202	$17,165	$23,654	$40,819	$4,969,900
203	$17,084	$23,735	$40,819	$4,946,165
204	$17,002	$23,817	$40,819	$4,922,348

第17年供款共

$489,831

第17年利息

$209,353

第17年共還本金

$280,478

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$16,921	$23,899	$40,819	$4,898,449
206	$16,838	$23,981	$40,819	$4,874,468
207	$16,756	$24,063	$40,819	$4,850,405
208	$16,673	$24,146	$40,819	$4,826,259
209	$16,590	$24,229	$40,819	$4,802,030
210	$16,507	$24,312	$40,819	$4,777,718
211	$16,423	$24,396	$40,819	$4,753,322
212	$16,340	$24,480	$40,819	$4,728,842
213	$16,255	$24,564	$40,819	$4,704,278
214	$16,171	$24,648	$40,819	$4,679,630
215	$16,086	$24,733	$40,819	$4,654,897
216	$16,001	$24,818	$40,819	$4,630,079

第18年供款共

$489,831

第18年利息

$197,562

第18年共還本金

$292,269

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$15,916	$24,903	$40,819	$4,605,176
218	$15,830	$24,989	$40,819	$4,580,187
219	$15,744	$25,075	$40,819	$4,555,112
220	$15,658	$25,161	$40,819	$4,529,951
221	$15,572	$25,248	$40,819	$4,504,703
222	$15,485	$25,334	$40,819	$4,479,369
223	$15,398	$25,421	$40,819	$4,453,947
224	$15,310	$25,509	$40,819	$4,428,439
225	$15,223	$25,597	$40,819	$4,402,842
226	$15,135	$25,684	$40,819	$4,377,158
227	$15,046	$25,773	$40,819	$4,351,385
228	$14,958	$25,861	$40,819	$4,325,524

第19年供款共

$489,831

第19年利息

$185,276

第19年共還本金

$304,556

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$14,869	$25,950	$40,819	$4,299,573
230	$14,780	$26,039	$40,819	$4,273,534
231	$14,690	$26,129	$40,819	$4,247,405
232	$14,600	$26,219	$40,819	$4,221,186
233	$14,510	$26,309	$40,819	$4,194,877
234	$14,420	$26,399	$40,819	$4,168,478
235	$14,329	$26,490	$40,819	$4,141,988
236	$14,238	$26,581	$40,819	$4,115,406
237	$14,147	$26,673	$40,819	$4,088,734
238	$14,055	$26,764	$40,819	$4,061,970
239	$13,963	$26,856	$40,819	$4,035,113
240	$13,871	$26,949	$40,819	$4,008,165

第20年供款共

$489,831

第20年利息

$172,472

第20年共還本金

$317,359

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$13,778	$27,041	$40,819	$3,981,124
242	$13,685	$27,134	$40,819	$3,953,989
243	$13,592	$27,227	$40,819	$3,926,762
244	$13,498	$27,321	$40,819	$3,899,441
245	$13,404	$27,415	$40,819	$3,872,026
246	$13,310	$27,509	$40,819	$3,844,517
247	$13,216	$27,604	$40,819	$3,816,913
248	$13,121	$27,699	$40,819	$3,789,215
249	$13,025	$27,794	$40,819	$3,761,421
250	$12,930	$27,889	$40,819	$3,733,531
251	$12,834	$27,985	$40,819	$3,705,546
252	$12,738	$28,081	$40,819	$3,677,465

第21年供款共

$489,831

第21年利息

$159,131

第21年共還本金

$330,700

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$12,641	$28,178	$40,819	$3,649,287
254	$12,544	$28,275	$40,819	$3,621,012
255	$12,447	$28,372	$40,819	$3,592,640
256	$12,350	$28,470	$40,819	$3,564,170
257	$12,252	$28,567	$40,819	$3,535,603
258	$12,154	$28,666	$40,819	$3,506,937
259	$12,055	$28,764	$40,819	$3,478,173
260	$11,956	$28,863	$40,819	$3,449,310
261	$11,857	$28,962	$40,819	$3,420,348
262	$11,757	$29,062	$40,819	$3,391,286
263	$11,658	$29,162	$40,819	$3,362,124
264	$11,557	$29,262	$40,819	$3,332,862

第22年供款共

$489,831

第22年利息

$145,229

第22年共還本金

$344,602

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$11,457	$29,363	$40,819	$3,303,500
266	$11,356	$29,463	$40,819	$3,274,036
267	$11,254	$29,565	$40,819	$3,244,471
268	$11,153	$29,666	$40,819	$3,214,805
269	$11,051	$29,768	$40,819	$3,185,037
270	$10,949	$29,871	$40,819	$3,155,166
271	$10,846	$29,973	$40,819	$3,125,193
272	$10,743	$30,076	$40,819	$3,095,116
273	$10,639	$30,180	$40,819	$3,064,936
274	$10,536	$30,284	$40,819	$3,034,653
275	$10,432	$30,388	$40,819	$3,004,265
276	$10,327	$30,492	$40,819	$2,973,773

第23年供款共

$489,831

第23年利息

$130,742

第23年共還本金

$359,089

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$10,222	$30,597	$40,819	$2,943,176
278	$10,117	$30,702	$40,819	$2,912,474
279	$10,012	$30,808	$40,819	$2,881,667
280	$9,906	$30,914	$40,819	$2,850,753
281	$9,799	$31,020	$40,819	$2,819,733
282	$9,693	$31,126	$40,819	$2,788,607
283	$9,586	$31,233	$40,819	$2,757,373
284	$9,478	$31,341	$40,819	$2,726,033
285	$9,371	$31,449	$40,819	$2,694,584
286	$9,263	$31,557	$40,819	$2,663,027
287	$9,154	$31,665	$40,819	$2,631,362
288	$9,045	$31,774	$40,819	$2,599,588

第24年供款共

$489,831

第24年利息

$115,646

第24年共還本金

$374,185

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$8,936	$31,883	$40,819	$2,567,705
290	$8,826	$31,993	$40,819	$2,535,712
291	$8,717	$32,103	$40,819	$2,503,610
292	$8,606	$32,213	$40,819	$2,471,397
293	$8,495	$32,324	$40,819	$2,439,073
294	$8,384	$32,435	$40,819	$2,406,638
295	$8,273	$32,546	$40,819	$2,374,091
296	$8,161	$32,658	$40,819	$2,341,433
297	$8,049	$32,771	$40,819	$2,308,662
298	$7,936	$32,883	$40,819	$2,275,779
299	$7,823	$32,996	$40,819	$2,242,783
300	$7,710	$33,110	$40,819	$2,209,673

第25年供款共

$489,831

第25年利息

$99,916

第25年共還本金

$389,915

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$7,596	$33,224	$40,819	$2,176,450
302	$7,482	$33,338	$40,819	$2,143,112
303	$7,367	$33,452	$40,819	$2,109,660
304	$7,252	$33,567	$40,819	$2,076,092
305	$7,137	$33,683	$40,819	$2,042,410
306	$7,021	$33,798	$40,819	$2,008,611
307	$6,905	$33,915	$40,819	$1,974,697
308	$6,788	$34,031	$40,819	$1,940,665
309	$6,671	$34,148	$40,819	$1,906,517
310	$6,554	$34,266	$40,819	$1,872,251
311	$6,436	$34,383	$40,819	$1,837,868
312	$6,318	$34,502	$40,819	$1,803,366

第26年供款共

$489,831

第26年利息

$83,524

第26年共還本金

$406,307

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$6,199	$34,620	$40,819	$1,768,746
314	$6,080	$34,739	$40,819	$1,734,007
315	$5,961	$34,859	$40,819	$1,699,148
316	$5,841	$34,978	$40,819	$1,664,170
317	$5,721	$35,099	$40,819	$1,629,071
318	$5,600	$35,219	$40,819	$1,593,852
319	$5,479	$35,340	$40,819	$1,558,512
320	$5,357	$35,462	$40,819	$1,523,050
321	$5,235	$35,584	$40,819	$1,487,466
322	$5,113	$35,706	$40,819	$1,451,760
323	$4,990	$35,829	$40,819	$1,415,931
324	$4,867	$35,952	$40,819	$1,379,979

第27年供款共

$489,831

第27年利息

$66,444

第27年共還本金

$423,387

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$4,744	$36,076	$40,819	$1,343,903
326	$4,620	$36,200	$40,819	$1,307,704
327	$4,495	$36,324	$40,819	$1,271,380
328	$4,370	$36,449	$40,819	$1,234,931
329	$4,245	$36,574	$40,819	$1,198,357
330	$4,119	$36,700	$40,819	$1,161,657
331	$3,993	$36,826	$40,819	$1,124,831
332	$3,867	$36,953	$40,819	$1,087,878
333	$3,740	$37,080	$40,819	$1,050,798
334	$3,612	$37,207	$40,819	$1,013,591
335	$3,484	$37,335	$40,819	$976,256
336	$3,356	$37,463	$40,819	$938,793

第28年供款共

$489,831

第28年利息

$48,645

第28年共還本金

$441,186

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$3,227	$37,592	$40,819	$901,201
338	$3,098	$37,721	$40,819	$863,479
339	$2,968	$37,851	$40,819	$825,628
340	$2,838	$37,981	$40,819	$787,647
341	$2,708	$38,112	$40,819	$749,535
342	$2,577	$38,243	$40,819	$711,293
343	$2,445	$38,374	$40,819	$672,919
344	$2,313	$38,506	$40,819	$634,412
345	$2,181	$38,638	$40,819	$595,774
346	$2,048	$38,771	$40,819	$557,003
347	$1,915	$38,905	$40,819	$518,098
348	$1,781	$39,038	$40,819	$479,060

第29年供款共

$489,831

第29年利息

$30,098

第29年共還本金

$459,733

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$1,647	$39,172	$40,819	$439,887
350	$1,512	$39,307	$40,819	$400,580
351	$1,377	$39,442	$40,819	$361,138
352	$1,241	$39,578	$40,819	$321,560
353	$1,105	$39,714	$40,819	$281,846
354	$969	$39,850	$40,819	$241,996
355	$832	$39,987	$40,819	$202,008
356	$694	$40,125	$40,819	$161,883
357	$556	$40,263	$40,819	$121,621
358	$418	$40,401	$40,819	$81,219
359	$279	$40,540	$40,819	$40,679
360	$140	$40,679	$40,819	$0

第30年供款共

$489,831

第30年利息

$10,771

第30年共還本金

$479,060

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$15,992,234

免责声明

笋盘推介

按揭保险费
info