楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$116,674

借款月供 $565 , 共加借HK$116,674

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$22,200,802

每月供款
$52,443

首期

$2,676,000

总贷款额

$10,820,674

總利息

$8,058,579

印花税

$501,750

其他

$143,800

置业成本总预算

HK$3,321,550

$104,885

置业成本总预算

HK$3,321,550

首期

$2,676,000
印花税

$501,750
- AVD
  
  $501,750
律师费

$ 10,000
代理佣金

$133,800
按揭保险费

$116,674

$104,885

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

马鞍山听涛雅苑第10座

thumb_up

听涛雅苑**头牌全海景4房2厅,靓装修**

实

1,054 呎

@12,808

建

1,310 呎

@10,305

local_fire_department 至HIT local_offer 低水笋价

售$1,350 万

实

1,054 呎

@12,808

建

1,310 呎

@10,305

售$1,350 万

local_fire_department 至HIT local_offer 低水笋价

马鞍山天宇海第2A座

thumb_up

高层头排全海景向北风水楼罕有放盘欢迎约睇比较

实

820 呎

@15,610

建

1,070 呎

@11,963

real_estate_agent 罕有放盘 hotel_class 楼王 pets 爱竉必选

售$1,280 万

实

820 呎

@15,610

建

1,070 呎

@11,963

售$1,280 万

real_estate_agent 罕有放盘 hotel_class 楼王 pets 爱竉必选

沙田玖珑山

thumb_up

玖珑山日珑阁沙田景 3房1套 + shuttle bus 15分钟直达大围

实

932 呎

@13,948

local_fire_department 至HIT

售$1,300 万

实

932 呎

@13,948

售$1,300 万

local_fire_department 至HIT

中半山慧豪阁第01座

thumb_up

开扬烟花景相熟业主减价诚意出售欢迎约睇还价

实

636 呎

@20,440

建

824 呎

@15,777

directions_run 即走 local_offer 低水笋价 vpn_key 有匙即睇 flight_takeoff 移民急让

售$1,300 万

实

636 呎

@20,440

建

824 呎

@15,777

售$1,300 万

directions_run 即走 local_offer 低水笋价 vpn_key 有匙即睇 flight_takeoff 移民急让

沙田帝堡城

thumb_up

两百万豪装送全屋傢俬一睇必中

实

836 呎

@15,311

建

1,063 呎

@12,041

local_fire_department 至HIT

售$1,280 万

实

836 呎

@15,311

建

1,063 呎

@12,041

售$1,280 万

local_fire_department 至HIT

西贡西沙路村屋

thumb_up

**~罕有放盘覆式新装连车位~西沙路潜力大发展路边近车站~**

建

1,400 呎

@9,643

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

售$1,350 万

建

1,400 呎

@9,643

售$1,350 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

独家

何文田雅丽居第02座

thumb_up

何文田地段, 名校网络, 雅丽居第02座

实

704 呎

@17,756

建

913 呎

@13,691

local_fire_department 至HIT real_estate_agent 罕有放盘

售$1,250 万

实

704 呎

@17,756

建

913 呎

@13,691

售$1,250 万

local_fire_department 至HIT real_estate_agent 罕有放盘

沙田名城第02期

thumb_up

^`高层东南^ 横厅靓则^ 企理约睇^

实

785 呎

@16,561

建

1,030 呎

@12,621

local_fire_department 至HIT directions_run 即走

售$1,300 万

实

785 呎

@16,561

建

1,030 呎

@12,621

售$1,300 万

local_fire_department 至HIT directions_run 即走

沙田晋名峰

thumb_up

奇丰精选极开扬翠绿山景原则三房套加工人套送车位适合换楼家庭实盘可约睇

实

875 呎

@15,771

建

1,128 呎

@12,234

real_estate_agent 罕有放盘

售$1,380 万

实

875 呎

@15,771

建

1,128 呎

@12,234

售$1,380 万

real_estate_agent 罕有放盘

马鞍山银湖天峰第06座

thumb_up

马铁零距离, 还价即成

实

919 呎

@14,146

建

1,203 呎

@10,806

local_offer 低水笋价 pets 爱竉必选

售$1,300 万

实

919 呎

@14,146

建

1,203 呎

@10,806

售$1,300 万

local_offer 低水笋价 pets 爱竉必选

KOL实拍

马鞍山岚岸第02座

thumb_up

岚岸

实

971 呎

@14,212

建

1,303 呎

@10,591

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价

售$1,380 万

实

971 呎

@14,212

建

1,303 呎

@10,591

售$1,380 万

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价

VR实景

沙田碧霞花园第01座东方阁

thumb_up

火炭南半山巨无霸大宅4房连2个车位

实

1,492 呎

@9,249

建

1,900 呎

@7,263

local_offer 低水笋价 flight_takeoff 移民急让 pets 爱竉必选 price_change 蚀让盘

售$1,380 万

实

1,492 呎

@9,249

建

1,900 呎

@7,263

售$1,380 万

local_offer 低水笋价 flight_takeoff 移民急让 pets 爱竉必选 price_change 蚀让盘

利率	15年	20年	25年	30年
1.000	$64,761	$49,764	$40,780	$34,804
1.500	$67,169	$52,215	$43,276	$37,344
2.000	$69,632	$54,740	$45,864	$39,995
2.500	$72,151	$57,339	$48,543	$42,755
3.000	$74,726	$60,011	$51,313	$45,620
3.500	$77,355	$62,756	$54,171	$48,590
4.000	$80,039	$65,571	$57,116	$51,660
4.125	$80,719	$66,286	$57,865	$52,442
4.500	$82,777	$68,457	$60,145	$54,827
5.000	$85,569	$71,412	$63,257	$58,088
5.500	$88,414	$74,434	$66,448	$61,439
6.000	$91,311	$77,523	$69,718	$64,875

每月供款$52,443

年期

30年

贷款金额

$10,820,673.6

總利息

$8,058,579

总贷款连利息

$18,879,252.6

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$37,196	$15,246	$52,442	$10,805,427
2	$37,144	$15,299	$52,442	$10,790,129
3	$37,091	$15,351	$52,442	$10,774,777
4	$37,038	$15,404	$52,442	$10,759,373
5	$36,985	$15,457	$52,442	$10,743,916
6	$36,932	$15,510	$52,442	$10,728,406
7	$36,879	$15,563	$52,442	$10,712,843
8	$36,825	$15,617	$52,442	$10,697,226
9	$36,772	$15,671	$52,442	$10,681,555
10	$36,718	$15,725	$52,442	$10,665,830
11	$36,664	$15,779	$52,442	$10,650,052
12	$36,610	$15,833	$52,442	$10,634,219

第1年供款共

$629,308

第1年利息

$442,854

第1年共還本金

$186,455

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$36,555	$15,887	$52,442	$10,618,332
14	$36,501	$15,942	$52,442	$10,602,390
15	$36,446	$15,997	$52,442	$10,586,393
16	$36,391	$16,052	$52,442	$10,570,342
17	$36,336	$16,107	$52,442	$10,554,235
18	$36,280	$16,162	$52,442	$10,538,073
19	$36,225	$16,218	$52,442	$10,521,855
20	$36,169	$16,273	$52,442	$10,505,581
21	$36,113	$16,329	$52,442	$10,489,252
22	$36,057	$16,386	$52,442	$10,472,866
23	$36,000	$16,442	$52,442	$10,456,425
24	$35,944	$16,498	$52,442	$10,439,926

第2年供款共

$629,308

第2年利息

$435,015

第2年共還本金

$194,293

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$35,887	$16,555	$52,442	$10,423,371
26	$35,830	$16,612	$52,442	$10,406,759
27	$35,773	$16,669	$52,442	$10,390,090
28	$35,716	$16,726	$52,442	$10,373,363
29	$35,658	$16,784	$52,442	$10,356,580
30	$35,601	$16,842	$52,442	$10,339,738
31	$35,543	$16,900	$52,442	$10,322,838
32	$35,485	$16,958	$52,442	$10,305,881
33	$35,426	$17,016	$52,442	$10,288,865
34	$35,368	$17,074	$52,442	$10,271,790
35	$35,309	$17,133	$52,442	$10,254,657
36	$35,250	$17,192	$52,442	$10,237,465

第3年供款共

$629,308

第3年利息

$426,848

第3年共還本金

$202,461

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$35,191	$17,251	$52,442	$10,220,214
38	$35,132	$17,310	$52,442	$10,202,904
39	$35,072	$17,370	$52,442	$10,185,534
40	$35,013	$17,430	$52,442	$10,168,104
41	$34,953	$17,490	$52,442	$10,150,615
42	$34,893	$17,550	$52,442	$10,133,065
43	$34,832	$17,610	$52,442	$10,115,455
44	$34,772	$17,670	$52,442	$10,097,785
45	$34,711	$17,731	$52,442	$10,080,054
46	$34,650	$17,792	$52,442	$10,062,261
47	$34,589	$17,853	$52,442	$10,044,408
48	$34,528	$17,915	$52,442	$10,026,493

第4年供款共

$629,308

第4年利息

$418,336

第4年共還本金

$210,972

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$34,466	$17,976	$52,442	$10,008,517
50	$34,404	$18,038	$52,442	$9,990,479
51	$34,342	$18,100	$52,442	$9,972,379
52	$34,280	$18,162	$52,442	$9,954,217
53	$34,218	$18,225	$52,442	$9,935,992
54	$34,155	$18,287	$52,442	$9,917,705
55	$34,092	$18,350	$52,442	$9,899,354
56	$34,029	$18,413	$52,442	$9,880,941
57	$33,966	$18,477	$52,442	$9,862,464
58	$33,902	$18,540	$52,442	$9,843,924
59	$33,838	$18,604	$52,442	$9,825,320
60	$33,775	$18,668	$52,442	$9,806,652

第5年供款共

$629,308

第5年利息

$409,467

第5年共還本金

$219,841

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$33,710	$18,732	$52,442	$9,787,920
62	$33,646	$18,796	$52,442	$9,769,124
63	$33,581	$18,861	$52,442	$9,750,263
64	$33,517	$18,926	$52,442	$9,731,337
65	$33,451	$18,991	$52,442	$9,712,346
66	$33,386	$19,056	$52,442	$9,693,290
67	$33,321	$19,122	$52,442	$9,674,168
68	$33,255	$19,187	$52,442	$9,654,981
69	$33,189	$19,253	$52,442	$9,635,728
70	$33,123	$19,320	$52,442	$9,616,408
71	$33,056	$19,386	$52,442	$9,597,022
72	$32,990	$19,453	$52,442	$9,577,570

第6年供款共

$629,308

第6年利息

$400,226

第6年共還本金

$229,083

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$32,923	$19,519	$52,442	$9,558,050
74	$32,856	$19,587	$52,442	$9,538,464
75	$32,788	$19,654	$52,442	$9,518,810
76	$32,721	$19,721	$52,442	$9,499,088
77	$32,653	$19,789	$52,442	$9,479,299
78	$32,585	$19,857	$52,442	$9,459,442
79	$32,517	$19,926	$52,442	$9,439,516
80	$32,448	$19,994	$52,442	$9,419,522
81	$32,380	$20,063	$52,442	$9,399,459
82	$32,311	$20,132	$52,442	$9,379,328
83	$32,241	$20,201	$52,442	$9,359,127
84	$32,172	$20,270	$52,442	$9,338,856

第7年供款共

$629,308

第7年利息

$390,595

第7年共還本金

$238,713

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$32,102	$20,340	$52,442	$9,318,516
86	$32,032	$20,410	$52,442	$9,298,106
87	$31,962	$20,480	$52,442	$9,277,626
88	$31,892	$20,551	$52,442	$9,257,076
89	$31,821	$20,621	$52,442	$9,236,454
90	$31,750	$20,692	$52,442	$9,215,762
91	$31,679	$20,763	$52,442	$9,194,999
92	$31,608	$20,835	$52,442	$9,174,165
93	$31,536	$20,906	$52,442	$9,153,259
94	$31,464	$20,978	$52,442	$9,132,280
95	$31,392	$21,050	$52,442	$9,111,230
96	$31,320	$21,123	$52,442	$9,090,108

第8年供款共

$629,308

第8年利息

$380,560

第8年共還本金

$248,749

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$31,247	$21,195	$52,442	$9,068,913
98	$31,174	$21,268	$52,442	$9,047,645
99	$31,101	$21,341	$52,442	$9,026,304
100	$31,028	$21,414	$52,442	$9,004,889
101	$30,954	$21,488	$52,442	$8,983,401
102	$30,880	$21,562	$52,442	$8,961,839
103	$30,806	$21,636	$52,442	$8,940,203
104	$30,732	$21,710	$52,442	$8,918,493
105	$30,657	$21,785	$52,442	$8,896,708
106	$30,582	$21,860	$52,442	$8,874,848
107	$30,507	$21,935	$52,442	$8,852,913
108	$30,432	$22,010	$52,442	$8,830,902

第9年供款共

$629,308

第9年利息

$370,103

第9年共還本金

$259,206

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$30,356	$22,086	$52,442	$8,808,816
110	$30,280	$22,162	$52,442	$8,786,654
111	$30,204	$22,238	$52,442	$8,764,416
112	$30,128	$22,315	$52,442	$8,742,101
113	$30,051	$22,391	$52,442	$8,719,710
114	$29,974	$22,468	$52,442	$8,697,241
115	$29,897	$22,546	$52,442	$8,674,696
116	$29,819	$22,623	$52,442	$8,652,073
117	$29,741	$22,701	$52,442	$8,629,372
118	$29,663	$22,779	$52,442	$8,606,593
119	$29,585	$22,857	$52,442	$8,583,736
120	$29,507	$22,936	$52,442	$8,560,800

第10年供款共

$629,308

第10年利息

$359,206

第10年共還本金

$270,102

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$29,428	$23,015	$52,442	$8,537,785
122	$29,349	$23,094	$52,442	$8,514,692
123	$29,269	$23,173	$52,442	$8,491,518
124	$29,190	$23,253	$52,442	$8,468,266
125	$29,110	$23,333	$52,442	$8,444,933
126	$29,029	$23,413	$52,442	$8,421,520
127	$28,949	$23,493	$52,442	$8,398,027
128	$28,868	$23,574	$52,442	$8,374,452
129	$28,787	$23,655	$52,442	$8,350,797
130	$28,706	$23,736	$52,442	$8,327,061
131	$28,624	$23,818	$52,442	$8,303,243
132	$28,542	$23,900	$52,442	$8,279,343

第11年供款共

$629,308

第11年利息

$347,851

第11年共還本金

$281,457

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$28,460	$23,982	$52,442	$8,255,361
134	$28,378	$24,065	$52,442	$8,231,296
135	$28,295	$24,147	$52,442	$8,207,149
136	$28,212	$24,230	$52,442	$8,182,918
137	$28,129	$24,314	$52,442	$8,158,605
138	$28,045	$24,397	$52,442	$8,134,208
139	$27,961	$24,481	$52,442	$8,109,727
140	$27,877	$24,565	$52,442	$8,085,162
141	$27,793	$24,650	$52,442	$8,060,512
142	$27,708	$24,734	$52,442	$8,035,778
143	$27,623	$24,819	$52,442	$8,010,958
144	$27,538	$24,905	$52,442	$7,986,053

第12年供款共

$629,308

第12年利息

$336,019

第12年共還本金

$293,289

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$27,452	$24,990	$52,442	$7,961,063
146	$27,366	$25,076	$52,442	$7,935,987
147	$27,280	$25,162	$52,442	$7,910,825
148	$27,193	$25,249	$52,442	$7,885,576
149	$27,107	$25,336	$52,442	$7,860,240
150	$27,020	$25,423	$52,442	$7,834,817
151	$26,932	$25,510	$52,442	$7,809,307
152	$26,844	$25,598	$52,442	$7,783,709
153	$26,756	$25,686	$52,442	$7,758,023
154	$26,668	$25,774	$52,442	$7,732,249
155	$26,580	$25,863	$52,442	$7,706,386
156	$26,491	$25,952	$52,442	$7,680,435

第13年供款共

$629,308

第13年利息

$323,690

第13年共還本金

$305,619

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$26,401	$26,041	$52,442	$7,654,394
158	$26,312	$26,130	$52,442	$7,628,263
159	$26,222	$26,220	$52,442	$7,602,043
160	$26,132	$26,310	$52,442	$7,575,733
161	$26,042	$26,401	$52,442	$7,549,332
162	$25,951	$26,492	$52,442	$7,522,841
163	$25,860	$26,583	$52,442	$7,496,258
164	$25,768	$26,674	$52,442	$7,469,584
165	$25,677	$26,766	$52,442	$7,442,818
166	$25,585	$26,858	$52,442	$7,415,961
167	$25,492	$26,950	$52,442	$7,389,011
168	$25,400	$27,043	$52,442	$7,361,968

第14年供款共

$629,308

第14年利息

$310,842

第14年共還本金

$318,467

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$25,307	$27,136	$52,442	$7,334,832
170	$25,213	$27,229	$52,442	$7,307,603
171	$25,120	$27,322	$52,442	$7,280,281
172	$25,026	$27,416	$52,442	$7,252,865
173	$24,932	$27,511	$52,442	$7,225,354
174	$24,837	$27,605	$52,442	$7,197,749
175	$24,742	$27,700	$52,442	$7,170,049
176	$24,647	$27,795	$52,442	$7,142,253
177	$24,551	$27,891	$52,442	$7,114,362
178	$24,456	$27,987	$52,442	$7,086,376
179	$24,359	$28,083	$52,442	$7,058,293
180	$24,263	$28,179	$52,442	$7,030,113

第15年供款共

$629,308

第15年利息

$297,454

第15年共還本金

$331,855

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$24,166	$28,276	$52,442	$7,001,837
182	$24,069	$28,374	$52,442	$6,973,463
183	$23,971	$28,471	$52,442	$6,944,992
184	$23,873	$28,569	$52,442	$6,916,423
185	$23,775	$28,667	$52,442	$6,887,756
186	$23,677	$28,766	$52,442	$6,858,990
187	$23,578	$28,865	$52,442	$6,830,126
188	$23,479	$28,964	$52,442	$6,801,162
189	$23,379	$29,063	$52,442	$6,772,099
190	$23,279	$29,163	$52,442	$6,742,935
191	$23,179	$29,264	$52,442	$6,713,672
192	$23,078	$29,364	$52,442	$6,684,308

第16年供款共

$629,308

第16年利息

$283,503

第16年共還本金

$345,805

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$22,977	$29,465	$52,442	$6,654,843
194	$22,876	$29,566	$52,442	$6,625,276
195	$22,774	$29,668	$52,442	$6,595,608
196	$22,672	$29,770	$52,442	$6,565,838
197	$22,570	$29,872	$52,442	$6,535,966
198	$22,467	$29,975	$52,442	$6,505,991
199	$22,364	$30,078	$52,442	$6,475,913
200	$22,261	$30,181	$52,442	$6,445,732
201	$22,157	$30,285	$52,442	$6,415,447
202	$22,053	$30,389	$52,442	$6,385,057
203	$21,949	$30,494	$52,442	$6,354,564
204	$21,844	$30,599	$52,442	$6,323,965

第17年供款共

$629,308

第17年利息

$268,966

第17年共還本金

$360,343

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$21,739	$30,704	$52,442	$6,293,261
206	$21,633	$30,809	$52,442	$6,262,452
207	$21,527	$30,915	$52,442	$6,231,537
208	$21,421	$31,021	$52,442	$6,200,515
209	$21,314	$31,128	$52,442	$6,169,387
210	$21,207	$31,235	$52,442	$6,138,152
211	$21,100	$31,342	$52,442	$6,106,810
212	$20,992	$31,450	$52,442	$6,075,359
213	$20,884	$31,558	$52,442	$6,043,801
214	$20,776	$31,667	$52,442	$6,012,134
215	$20,667	$31,776	$52,442	$5,980,359
216	$20,557	$31,885	$52,442	$5,948,474

第18年供款共

$629,308

第18年利息

$253,817

第18年共還本金

$375,491

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$20,448	$31,994	$52,442	$5,916,479
218	$20,338	$32,104	$52,442	$5,884,375
219	$20,228	$32,215	$52,442	$5,852,160
220	$20,117	$32,326	$52,442	$5,819,834
221	$20,006	$32,437	$52,442	$5,787,398
222	$19,894	$32,548	$52,442	$5,754,850
223	$19,782	$32,660	$52,442	$5,722,190
224	$19,670	$32,772	$52,442	$5,689,417
225	$19,557	$32,885	$52,442	$5,656,532
226	$19,444	$32,998	$52,442	$5,623,534
227	$19,331	$33,111	$52,442	$5,590,423
228	$19,217	$33,225	$52,442	$5,557,197

第19年供款共

$629,308

第19年利息

$238,032

第19年共還本金

$391,276

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$19,103	$33,339	$52,442	$5,523,858
230	$18,988	$33,454	$52,442	$5,490,404
231	$18,873	$33,569	$52,442	$5,456,835
232	$18,758	$33,684	$52,442	$5,423,150
233	$18,642	$33,800	$52,442	$5,389,350
234	$18,526	$33,916	$52,442	$5,355,433
235	$18,409	$34,033	$52,442	$5,321,400
236	$18,292	$34,150	$52,442	$5,287,250
237	$18,175	$34,267	$52,442	$5,252,983
238	$18,057	$34,385	$52,442	$5,218,598
239	$17,939	$34,503	$52,442	$5,184,094
240	$17,820	$34,622	$52,442	$5,149,472

第20年供款共

$629,308

第20年利息

$221,583

第20年共還本金

$407,725

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$17,701	$34,741	$52,442	$5,114,731
242	$17,582	$34,860	$52,442	$5,079,871
243	$17,462	$34,980	$52,442	$5,044,890
244	$17,342	$35,101	$52,442	$5,009,790
245	$17,221	$35,221	$52,442	$4,974,569
246	$17,100	$35,342	$52,442	$4,939,226
247	$16,979	$35,464	$52,442	$4,903,762
248	$16,857	$35,586	$52,442	$4,868,177
249	$16,734	$35,708	$52,442	$4,832,469
250	$16,612	$35,831	$52,442	$4,796,638
251	$16,488	$35,954	$52,442	$4,760,684
252	$16,365	$36,078	$52,442	$4,724,607

第21年供款共

$629,308

第21年利息

$204,443

第21年共還本金

$424,866

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$16,241	$36,202	$52,442	$4,688,405
254	$16,116	$36,326	$52,442	$4,652,079
255	$15,992	$36,451	$52,442	$4,615,628
256	$15,866	$36,576	$52,442	$4,579,052
257	$15,740	$36,702	$52,442	$4,542,350
258	$15,614	$36,828	$52,442	$4,505,522
259	$15,488	$36,955	$52,442	$4,468,568
260	$15,361	$37,082	$52,442	$4,431,486
261	$15,233	$37,209	$52,442	$4,394,277
262	$15,105	$37,337	$52,442	$4,356,940
263	$14,977	$37,465	$52,442	$4,319,474
264	$14,848	$37,594	$52,442	$4,281,880

第22年供款共

$629,308

第22年利息

$186,582

第22年共還本金

$442,726

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$14,719	$37,723	$52,442	$4,244,157
266	$14,589	$37,853	$52,442	$4,206,304
267	$14,459	$37,983	$52,442	$4,168,320
268	$14,329	$38,114	$52,442	$4,130,207
269	$14,198	$38,245	$52,442	$4,091,962
270	$14,066	$38,376	$52,442	$4,053,586
271	$13,934	$38,508	$52,442	$4,015,078
272	$13,802	$38,641	$52,442	$3,976,437
273	$13,669	$38,773	$52,442	$3,937,664
274	$13,536	$38,907	$52,442	$3,898,757
275	$13,402	$39,040	$52,442	$3,859,717
276	$13,268	$39,175	$52,442	$3,820,542

第23年供款共

$629,308

第23年利息

$167,970

第23年共還本金

$461,338

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$13,133	$39,309	$52,442	$3,781,233
278	$12,998	$39,444	$52,442	$3,741,788
279	$12,862	$39,580	$52,442	$3,702,208
280	$12,726	$39,716	$52,442	$3,662,492
281	$12,590	$39,853	$52,442	$3,622,640
282	$12,453	$39,990	$52,442	$3,582,650
283	$12,315	$40,127	$52,442	$3,542,523
284	$12,177	$40,265	$52,442	$3,502,258
285	$12,039	$40,403	$52,442	$3,461,855
286	$11,900	$40,542	$52,442	$3,421,313
287	$11,761	$40,682	$52,442	$3,380,631
288	$11,621	$40,821	$52,442	$3,339,810

第24年供款共

$629,308

第24年利息

$148,576

第24年共還本金

$480,732

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$11,481	$40,962	$52,442	$3,298,848
290	$11,340	$41,103	$52,442	$3,257,745
291	$11,198	$41,244	$52,442	$3,216,501
292	$11,057	$41,386	$52,442	$3,175,116
293	$10,914	$41,528	$52,442	$3,133,588
294	$10,772	$41,671	$52,442	$3,091,917
295	$10,628	$41,814	$52,442	$3,050,103
296	$10,485	$41,958	$52,442	$3,008,146
297	$10,341	$42,102	$52,442	$2,966,044
298	$10,196	$42,247	$52,442	$2,923,797
299	$10,051	$42,392	$52,442	$2,881,405
300	$9,905	$42,538	$52,442	$2,838,868

第25年供款共

$629,308

第25年利息

$128,367

第25年共還本金

$500,942

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$9,759	$42,684	$52,442	$2,796,184
302	$9,612	$42,830	$52,442	$2,753,354
303	$9,465	$42,978	$52,442	$2,710,376
304	$9,317	$43,125	$52,442	$2,667,251
305	$9,169	$43,274	$52,442	$2,623,977
306	$9,020	$43,422	$52,442	$2,580,554
307	$8,871	$43,572	$52,442	$2,536,983
308	$8,721	$43,721	$52,442	$2,493,261
309	$8,571	$43,872	$52,442	$2,449,389
310	$8,420	$44,023	$52,442	$2,405,367
311	$8,268	$44,174	$52,442	$2,361,193
312	$8,117	$44,326	$52,442	$2,316,867

第26年供款共

$629,308

第26年利息

$107,308

第26年共還本金

$522,001

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$7,964	$44,478	$52,442	$2,272,389
314	$7,811	$44,631	$52,442	$2,227,758
315	$7,658	$44,784	$52,442	$2,182,974
316	$7,504	$44,938	$52,442	$2,138,035
317	$7,349	$45,093	$52,442	$2,092,942
318	$7,194	$45,248	$52,442	$2,047,694
319	$7,039	$45,403	$52,442	$2,002,291
320	$6,883	$45,559	$52,442	$1,956,732
321	$6,726	$45,716	$52,442	$1,911,015
322	$6,569	$45,873	$52,442	$1,865,142
323	$6,411	$46,031	$52,442	$1,819,111
324	$6,253	$46,189	$52,442	$1,772,922

第27年供款共

$629,308

第27年利息

$85,363

第27年共還本金

$543,945

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$6,094	$46,348	$52,442	$1,726,574
326	$5,935	$46,507	$52,442	$1,680,067
327	$5,775	$46,667	$52,442	$1,633,400
328	$5,615	$46,828	$52,442	$1,586,572
329	$5,454	$46,989	$52,442	$1,539,584
330	$5,292	$47,150	$52,442	$1,492,434
331	$5,130	$47,312	$52,442	$1,445,121
332	$4,968	$47,475	$52,442	$1,397,647
333	$4,804	$47,638	$52,442	$1,350,009
334	$4,641	$47,802	$52,442	$1,302,207
335	$4,476	$47,966	$52,442	$1,254,241
336	$4,311	$48,131	$52,442	$1,206,110

第28年供款共

$629,308

第28年利息

$62,496

第28年共還本金

$566,812

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$4,146	$48,296	$52,442	$1,157,814
338	$3,980	$48,462	$52,442	$1,109,351
339	$3,813	$48,629	$52,442	$1,060,722
340	$3,646	$48,796	$52,442	$1,011,926
341	$3,478	$48,964	$52,442	$962,962
342	$3,310	$49,132	$52,442	$913,830
343	$3,141	$49,301	$52,442	$864,529
344	$2,972	$49,471	$52,442	$815,059
345	$2,802	$49,641	$52,442	$765,418
346	$2,631	$49,811	$52,442	$715,607
347	$2,460	$49,982	$52,442	$665,624
348	$2,288	$50,154	$52,442	$615,470

第29年供款共

$629,308

第29年利息

$38,668

第29年共還本金

$590,640

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,116	$50,327	$52,442	$565,143
350	$1,943	$50,500	$52,442	$514,644
351	$1,769	$50,673	$52,442	$463,970
352	$1,595	$50,847	$52,442	$413,123
353	$1,420	$51,022	$52,442	$362,101
354	$1,245	$51,198	$52,442	$310,903
355	$1,069	$51,374	$52,442	$259,529
356	$892	$51,550	$52,442	$207,979
357	$715	$51,727	$52,442	$156,252
358	$537	$51,905	$52,442	$104,346
359	$359	$52,084	$52,442	$52,263
360	$180	$52,263	$52,442	$0

第30年供款共

$629,308

第30年利息

$13,838

第30年共還本金

$615,470

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$22,200,802

免责声明

笋盘推介

按揭保险费
info