楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$124,522

借款月供 $603 , 共加借HK$124,522

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$23,693,457

每月供款
$55,970

首期

$2,856,000

总贷款额

$11,548,522

總利息

$8,600,635

印花税

$535,500

其他

$152,800

置业成本总预算

HK$3,544,300

$111,940

置业成本总预算

HK$3,544,300

首期

$2,856,000
印花税

$535,500
- AVD
  
  $535,500
律师费

$ 10,000
代理佣金

$142,800
按揭保险费

$124,522

$111,940

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03期盛世

thumb_up

^三期高层东南靓则^ 罕有放盘, 预约参观!

实

844 呎

@17,180

建

1,103 呎

@13,146

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

售$1,450 万

实

844 呎

@17,180

建

1,103 呎

@13,146

售$1,450 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

西贡西贡涛苑

thumb_up

连天台海景公寓

实

837 呎

@17,324

建

1,283 呎

@11,302

售$1,450 万

实

837 呎

@17,324

建

1,283 呎

@11,302

售$1,450 万

西半山 THE ICON

thumb_up

西半山 - 最年轻豪宅

实

513 呎

@26,316

建

781 呎

@17,286

local_fire_department 至HIT local_offer 低水笋价 flight_takeoff 移民急让

售$1,350 万

实

513 呎

@26,316

建

781 呎

@17,286

售$1,350 万

local_fire_department 至HIT local_offer 低水笋价 flight_takeoff 移民急让

马鞍山帝琴湾凯弦居

thumb_up

**~新装修几年~过百万品味靓装~有会所有专巴,低密度豪宅~**

实

1,104 呎

@12,228

建

1,264 呎

@10,680

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 price_change 蚀让盘

售$1,350 万

实

1,104 呎

@12,228

建

1,264 呎

@10,680

售$1,350 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 price_change 蚀让盘

沙田晋名峰 D座

thumb_up

火炭晋名峰东南 3房套连车位

实

922 呎

@14,642

建

1,180 呎

@11,441

local_fire_department 至HIT

售$1,350 万

实

922 呎

@14,642

建

1,180 呎

@11,441

售$1,350 万

local_fire_department 至HIT

沙田聚龙居

thumb_up

聚龙居

实

910 呎

@14,835

建

1,150 呎

@11,739

local_fire_department 至HIT real_estate_agent 罕有放盘

售$1,350 万

实

910 呎

@14,835

建

1,150 呎

@11,739

售$1,350 万

local_fire_department 至HIT real_estate_agent 罕有放盘

沙田碧霞花园

thumb_up

隐世[超值]大宅, [$11,XXX/实用呎连一个车位]; 传统豪宅地段, 高私隐度, 静中带旺; 开扬泳池内园景-巨厅巨房; [高可塑性]3房(1套),2厅,工人房/士多房(套),连一个车位.

实

1,296 呎

@11,574

建

1,676 呎

@8,950

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价

售$1,500 万

实

1,296 呎

@11,574

建

1,676 呎

@8,950

售$1,500 万

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价

沙田玖珑山天珑阁第02座

thumb_up

玖珑山**正南三房套连储厕**罕有正南连绵山景**大户享受**新九肚山**豪宅地段**

实

983 呎

@13,733

pets 爱竉必选 price_change 蚀让盘

售$1,350 万

实

983 呎

@13,733

售$1,350 万

pets 爱竉必选 price_change 蚀让盘

大埔林村

thumb_up

林村特式连装修全幢入契大花园

建

2,100 呎

@6,610

local_fire_department 至HIT real_estate_agent 罕有放盘

售$1,388 万

建

2,100 呎

@6,610

售$1,388 万

local_fire_department 至HIT real_estate_agent 罕有放盘

VR实景

马鞍山天宇海第1A座

thumb_up

天宇海高层全海景

实

962 呎

@14,137

建

1,267 呎

@10,734

local_fire_department 至HIT hotel_class 楼王 flight_takeoff 移民急让 pets 爱竉必选

售$1,360 万

实

962 呎

@14,137

建

1,267 呎

@10,734

售$1,360 万

local_fire_department 至HIT hotel_class 楼王 flight_takeoff 移民急让 pets 爱竉必选

西贡 SAI KUNG

thumb_up

WATER FRONT HOUSE

建

1,400 呎

@9,643

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买

售$1,350 万

建

1,400 呎

@9,643

售$1,350 万

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买

沙田骏景园

thumb_up

享高层翠绿景緻　新鸿基名牌（三房套连储物房）

实

1,039 呎

@13,282

建

1,206 呎

@11,443

local_fire_department 至HIT

售$1,380 万

实

1,039 呎

@13,282

建

1,206 呎

@11,443

售$1,380 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$69,117	$53,111	$43,523	$37,145
1.500	$71,687	$55,727	$46,187	$39,856
2.000	$74,316	$58,422	$48,949	$42,686
2.500	$77,004	$61,196	$51,809	$45,631
3.000	$79,752	$64,048	$54,764	$48,689
3.500	$82,558	$66,977	$57,815	$51,858
4.000	$85,423	$69,982	$60,957	$55,134
4.125	$86,148	$70,745	$61,757	$55,970
4.500	$88,345	$73,062	$64,190	$58,515
5.000	$91,325	$76,215	$67,512	$61,995
5.500	$94,361	$79,441	$70,918	$65,571
6.000	$97,453	$82,737	$74,407	$69,239

每月供款$55,970

年期

30年

贷款金额

$11,548,521.6

總利息

$8,600,635

总贷款连利息

$20,149,156.6

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$39,698	$16,272	$55,970	$11,532,250
2	$39,642	$16,328	$55,970	$11,515,922
3	$39,586	$16,384	$55,970	$11,499,538
4	$39,530	$16,440	$55,970	$11,483,098
5	$39,473	$16,497	$55,970	$11,466,601
6	$39,416	$16,553	$55,970	$11,450,048
7	$39,360	$16,610	$55,970	$11,433,437
8	$39,302	$16,667	$55,970	$11,416,770
9	$39,245	$16,725	$55,970	$11,400,045
10	$39,188	$16,782	$55,970	$11,383,263
11	$39,130	$16,840	$55,970	$11,366,423
12	$39,072	$16,898	$55,970	$11,349,525

第1年供款共

$671,639

第1年利息

$472,642

第1年共還本金

$198,996

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$39,014	$16,956	$55,970	$11,332,569
14	$38,956	$17,014	$55,970	$11,315,555
15	$38,897	$17,073	$55,970	$11,298,483
16	$38,839	$17,131	$55,970	$11,281,351
17	$38,780	$17,190	$55,970	$11,264,161
18	$38,721	$17,249	$55,970	$11,246,912
19	$38,661	$17,309	$55,970	$11,229,603
20	$38,602	$17,368	$55,970	$11,212,235
21	$38,542	$17,428	$55,970	$11,194,807
22	$38,482	$17,488	$55,970	$11,177,319
23	$38,422	$17,548	$55,970	$11,159,772
24	$38,362	$17,608	$55,970	$11,142,163

第2年供款共

$671,639

第2年利息

$464,277

第2年共還本金

$207,362

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$38,301	$17,669	$55,970	$11,124,495
26	$38,240	$17,729	$55,970	$11,106,765
27	$38,180	$17,790	$55,970	$11,088,975
28	$38,118	$17,852	$55,970	$11,071,123
29	$38,057	$17,913	$55,970	$11,053,210
30	$37,995	$17,974	$55,970	$11,035,236
31	$37,934	$18,036	$55,970	$11,017,200
32	$37,872	$18,098	$55,970	$10,999,101
33	$37,809	$18,160	$55,970	$10,980,941
34	$37,747	$18,223	$55,970	$10,962,718
35	$37,684	$18,286	$55,970	$10,944,433
36	$37,621	$18,348	$55,970	$10,926,084

第3年供款共

$671,639

第3年利息

$455,559

第3年共還本金

$216,079

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$37,558	$18,411	$55,970	$10,907,673
38	$37,495	$18,475	$55,970	$10,889,198
39	$37,432	$18,538	$55,970	$10,870,660
40	$37,368	$18,602	$55,970	$10,852,058
41	$37,304	$18,666	$55,970	$10,833,392
42	$37,240	$18,730	$55,970	$10,814,662
43	$37,175	$18,794	$55,970	$10,795,867
44	$37,111	$18,859	$55,970	$10,777,008
45	$37,046	$18,924	$55,970	$10,758,084
46	$36,981	$18,989	$55,970	$10,739,095
47	$36,916	$19,054	$55,970	$10,720,041
48	$36,850	$19,120	$55,970	$10,700,921

第4年供款共

$671,639

第4年利息

$446,476

第4年共還本金

$225,163

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$36,784	$19,185	$55,970	$10,681,736
50	$36,718	$19,251	$55,970	$10,662,484
51	$36,652	$19,318	$55,970	$10,643,167
52	$36,586	$19,384	$55,970	$10,623,783
53	$36,519	$19,451	$55,970	$10,604,332
54	$36,452	$19,517	$55,970	$10,584,815
55	$36,385	$19,585	$55,970	$10,565,230
56	$36,318	$19,652	$55,970	$10,545,578
57	$36,250	$19,719	$55,970	$10,525,859
58	$36,183	$19,787	$55,970	$10,506,072
59	$36,115	$19,855	$55,970	$10,486,216
60	$36,046	$19,924	$55,970	$10,466,293

第5年供款共

$671,639

第5年利息

$437,010

第5年共還本金

$234,629

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$35,978	$19,992	$55,970	$10,446,301
62	$35,909	$20,061	$55,970	$10,426,240
63	$35,840	$20,130	$55,970	$10,406,110
64	$35,771	$20,199	$55,970	$10,385,911
65	$35,702	$20,268	$55,970	$10,365,643
66	$35,632	$20,338	$55,970	$10,345,305
67	$35,562	$20,408	$55,970	$10,324,897
68	$35,492	$20,478	$55,970	$10,304,419
69	$35,421	$20,548	$55,970	$10,283,871
70	$35,351	$20,619	$55,970	$10,263,252
71	$35,280	$20,690	$55,970	$10,242,562
72	$35,209	$20,761	$55,970	$10,221,801

第6年供款共

$671,639

第6年利息

$427,147

第6年共還本金

$244,492

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$35,137	$20,832	$55,970	$10,200,968
74	$35,066	$20,904	$55,970	$10,180,064
75	$34,994	$20,976	$55,970	$10,159,088
76	$34,922	$21,048	$55,970	$10,138,040
77	$34,850	$21,120	$55,970	$10,116,920
78	$34,777	$21,193	$55,970	$10,095,727
79	$34,704	$21,266	$55,970	$10,074,461
80	$34,631	$21,339	$55,970	$10,053,122
81	$34,558	$21,412	$55,970	$10,031,710
82	$34,484	$21,486	$55,970	$10,010,224
83	$34,410	$21,560	$55,970	$9,988,664
84	$34,336	$21,634	$55,970	$9,967,030

第7年供款共

$671,639

第7年利息

$416,868

第7年共還本金

$254,770

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$34,262	$21,708	$55,970	$9,945,322
86	$34,187	$21,783	$55,970	$9,923,539
87	$34,112	$21,858	$55,970	$9,901,682
88	$34,037	$21,933	$55,970	$9,879,749
89	$33,962	$22,008	$55,970	$9,857,741
90	$33,886	$22,084	$55,970	$9,835,657
91	$33,810	$22,160	$55,970	$9,813,497
92	$33,734	$22,236	$55,970	$9,791,261
93	$33,657	$22,312	$55,970	$9,768,949
94	$33,581	$22,389	$55,970	$9,746,559
95	$33,504	$22,466	$55,970	$9,724,093
96	$33,427	$22,543	$55,970	$9,701,550

第8年供款共

$671,639

第8年利息

$406,158

第8年共還本金

$265,480

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$33,349	$22,621	$55,970	$9,678,929
98	$33,271	$22,699	$55,970	$9,656,231
99	$33,193	$22,777	$55,970	$9,633,454
100	$33,115	$22,855	$55,970	$9,610,599
101	$33,036	$22,933	$55,970	$9,587,666
102	$32,958	$23,012	$55,970	$9,564,653
103	$32,878	$23,091	$55,970	$9,541,562
104	$32,799	$23,171	$55,970	$9,518,391
105	$32,719	$23,250	$55,970	$9,495,141
106	$32,640	$23,330	$55,970	$9,471,811
107	$32,559	$23,411	$55,970	$9,448,400
108	$32,479	$23,491	$55,970	$9,424,909

第9年供款共

$671,639

第9年利息

$394,998

第9年共還本金

$276,641

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$32,398	$23,572	$55,970	$9,401,337
110	$32,317	$23,653	$55,970	$9,377,685
111	$32,236	$23,734	$55,970	$9,353,950
112	$32,154	$23,816	$55,970	$9,330,135
113	$32,072	$23,898	$55,970	$9,306,237
114	$31,990	$23,980	$55,970	$9,282,258
115	$31,908	$24,062	$55,970	$9,258,195
116	$31,825	$24,145	$55,970	$9,234,051
117	$31,742	$24,228	$55,970	$9,209,823
118	$31,659	$24,311	$55,970	$9,185,512
119	$31,575	$24,395	$55,970	$9,161,117
120	$31,491	$24,479	$55,970	$9,136,638

第10年供款共

$671,639

第10年利息

$383,368

第10年共還本金

$288,271

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$31,407	$24,563	$55,970	$9,112,076
122	$31,323	$24,647	$55,970	$9,087,429
123	$31,238	$24,732	$55,970	$9,062,697
124	$31,153	$24,817	$55,970	$9,037,880
125	$31,068	$24,902	$55,970	$9,012,978
126	$30,982	$24,988	$55,970	$8,987,990
127	$30,896	$25,074	$55,970	$8,962,916
128	$30,810	$25,160	$55,970	$8,937,756
129	$30,724	$25,246	$55,970	$8,912,510
130	$30,637	$25,333	$55,970	$8,887,177
131	$30,550	$25,420	$55,970	$8,861,757
132	$30,462	$25,508	$55,970	$8,836,249

第11年供款共

$671,639

第11年利息

$371,249

第11年共還本金

$300,389

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$30,375	$25,595	$55,970	$8,810,654
134	$30,287	$25,683	$55,970	$8,784,971
135	$30,198	$25,772	$55,970	$8,759,199
136	$30,110	$25,860	$55,970	$8,733,339
137	$30,021	$25,949	$55,970	$8,707,390
138	$29,932	$26,038	$55,970	$8,681,352
139	$29,842	$26,128	$55,970	$8,655,224
140	$29,752	$26,218	$55,970	$8,629,006
141	$29,662	$26,308	$55,970	$8,602,699
142	$29,572	$26,398	$55,970	$8,576,301
143	$29,481	$26,489	$55,970	$8,549,812
144	$29,390	$26,580	$55,970	$8,523,232

第12年供款共

$671,639

第12年利息

$358,621

第12年共還本金

$313,017

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$29,299	$26,671	$55,970	$8,496,561
146	$29,207	$26,763	$55,970	$8,469,798
147	$29,115	$26,855	$55,970	$8,442,943
148	$29,023	$26,947	$55,970	$8,415,996
149	$28,930	$27,040	$55,970	$8,388,956
150	$28,837	$27,133	$55,970	$8,361,823
151	$28,744	$27,226	$55,970	$8,334,597
152	$28,650	$27,320	$55,970	$8,307,277
153	$28,556	$27,414	$55,970	$8,279,863
154	$28,462	$27,508	$55,970	$8,252,355
155	$28,367	$27,602	$55,970	$8,224,753
156	$28,273	$27,697	$55,970	$8,197,056

第13年供款共

$671,639

第13年利息

$345,462

第13年共還本金

$326,176

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$28,177	$27,792	$55,970	$8,169,263
158	$28,082	$27,888	$55,970	$8,141,375
159	$27,986	$27,984	$55,970	$8,113,391
160	$27,890	$28,080	$55,970	$8,085,311
161	$27,793	$28,177	$55,970	$8,057,135
162	$27,696	$28,273	$55,970	$8,028,861
163	$27,599	$28,371	$55,970	$8,000,490
164	$27,502	$28,468	$55,970	$7,972,022
165	$27,404	$28,566	$55,970	$7,943,456
166	$27,306	$28,664	$55,970	$7,914,792
167	$27,207	$28,763	$55,970	$7,886,029
168	$27,108	$28,862	$55,970	$7,857,168

第14年供款共

$671,639

第14年利息

$331,750

第14年共還本金

$339,888

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$27,009	$28,961	$55,970	$7,828,207
170	$26,909	$29,060	$55,970	$7,799,146
171	$26,810	$29,160	$55,970	$7,769,986
172	$26,709	$29,261	$55,970	$7,740,725
173	$26,609	$29,361	$55,970	$7,711,364
174	$26,508	$29,462	$55,970	$7,681,902
175	$26,407	$29,563	$55,970	$7,652,339
176	$26,305	$29,665	$55,970	$7,622,674
177	$26,203	$29,767	$55,970	$7,592,907
178	$26,101	$29,869	$55,970	$7,563,038
179	$25,998	$29,972	$55,970	$7,533,066
180	$25,895	$30,075	$55,970	$7,502,991

第15年供款共

$671,639

第15年利息

$317,462

第15年共還本金

$354,177

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$25,792	$30,178	$55,970	$7,472,812
182	$25,688	$30,282	$55,970	$7,442,530
183	$25,584	$30,386	$55,970	$7,412,144
184	$25,479	$30,491	$55,970	$7,381,654
185	$25,374	$30,595	$55,970	$7,351,058
186	$25,269	$30,701	$55,970	$7,320,358
187	$25,164	$30,806	$55,970	$7,289,551
188	$25,058	$30,912	$55,970	$7,258,639
189	$24,952	$31,018	$55,970	$7,227,621
190	$24,845	$31,125	$55,970	$7,196,496
191	$24,738	$31,232	$55,970	$7,165,264
192	$24,631	$31,339	$55,970	$7,133,925

第16年供款共

$671,639

第16年利息

$302,573

第16年共還本金

$369,066

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$24,523	$31,447	$55,970	$7,102,478
194	$24,415	$31,555	$55,970	$7,070,923
195	$24,306	$31,664	$55,970	$7,039,259
196	$24,197	$31,772	$55,970	$7,007,487
197	$24,088	$31,882	$55,970	$6,975,605
198	$23,979	$31,991	$55,970	$6,943,614
199	$23,869	$32,101	$55,970	$6,911,513
200	$23,758	$32,212	$55,970	$6,879,301
201	$23,648	$32,322	$55,970	$6,846,979
202	$23,536	$32,433	$55,970	$6,814,545
203	$23,425	$32,545	$55,970	$6,782,001
204	$23,313	$32,657	$55,970	$6,749,344

第17年供款共

$671,639

第17年利息

$287,057

第17年共還本金

$384,581

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$23,201	$32,769	$55,970	$6,716,575
206	$23,088	$32,882	$55,970	$6,683,693
207	$22,975	$32,995	$55,970	$6,650,698
208	$22,862	$33,108	$55,970	$6,617,590
209	$22,748	$33,222	$55,970	$6,584,368
210	$22,634	$33,336	$55,970	$6,551,032
211	$22,519	$33,451	$55,970	$6,517,582
212	$22,404	$33,566	$55,970	$6,484,016
213	$22,289	$33,681	$55,970	$6,450,335
214	$22,173	$33,797	$55,970	$6,416,538
215	$22,057	$33,913	$55,970	$6,382,625
216	$21,940	$34,030	$55,970	$6,348,595

第18年供款共

$671,639

第18年利息

$270,890

第18年共還本金

$400,748

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$21,823	$34,147	$55,970	$6,314,449
218	$21,706	$34,264	$55,970	$6,280,185
219	$21,588	$34,382	$55,970	$6,245,803
220	$21,470	$34,500	$55,970	$6,211,303
221	$21,351	$34,619	$55,970	$6,176,685
222	$21,232	$34,738	$55,970	$6,141,947
223	$21,113	$34,857	$55,970	$6,107,090
224	$20,993	$34,977	$55,970	$6,072,113
225	$20,873	$35,097	$55,970	$6,037,016
226	$20,752	$35,218	$55,970	$6,001,799
227	$20,631	$35,339	$55,970	$5,966,460
228	$20,510	$35,460	$55,970	$5,931,000

第19年供款共

$671,639

第19年利息

$254,043

第19年共還本金

$417,595

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$20,388	$35,582	$55,970	$5,895,418
230	$20,265	$35,704	$55,970	$5,859,713
231	$20,143	$35,827	$55,970	$5,823,886
232	$20,020	$35,950	$55,970	$5,787,936
233	$19,896	$36,074	$55,970	$5,751,862
234	$19,772	$36,198	$55,970	$5,715,664
235	$19,648	$36,322	$55,970	$5,679,342
236	$19,523	$36,447	$55,970	$5,642,895
237	$19,397	$36,572	$55,970	$5,606,323
238	$19,272	$36,698	$55,970	$5,569,624
239	$19,146	$36,824	$55,970	$5,532,800
240	$19,019	$36,951	$55,970	$5,495,849

第20年供款共

$671,639

第20年利息

$236,488

第20年共還本金

$435,151

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$18,892	$37,078	$55,970	$5,458,771
242	$18,765	$37,205	$55,970	$5,421,566
243	$18,637	$37,333	$55,970	$5,384,233
244	$18,508	$37,462	$55,970	$5,346,771
245	$18,380	$37,590	$55,970	$5,309,181
246	$18,250	$37,720	$55,970	$5,271,461
247	$18,121	$37,849	$55,970	$5,233,612
248	$17,991	$37,979	$55,970	$5,195,633
249	$17,860	$38,110	$55,970	$5,157,523
250	$17,729	$38,241	$55,970	$5,119,282
251	$17,598	$38,372	$55,970	$5,080,909
252	$17,466	$38,504	$55,970	$5,042,405

第21年供款共

$671,639

第21年利息

$218,195

第21年共還本金

$453,444

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$17,333	$38,637	$55,970	$5,003,769
254	$17,200	$38,769	$55,970	$4,964,999
255	$17,067	$38,903	$55,970	$4,926,097
256	$16,933	$39,036	$55,970	$4,887,060
257	$16,799	$39,171	$55,970	$4,847,889
258	$16,665	$39,305	$55,970	$4,808,584
259	$16,530	$39,440	$55,970	$4,769,144
260	$16,394	$39,576	$55,970	$4,729,568
261	$16,258	$39,712	$55,970	$4,689,856
262	$16,121	$39,848	$55,970	$4,650,007
263	$15,984	$39,985	$55,970	$4,610,022
264	$15,847	$40,123	$55,970	$4,569,899

第22年供款共

$671,639

第22年利息

$199,132

第22年共還本金

$472,506

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$15,709	$40,261	$55,970	$4,529,638
266	$15,571	$40,399	$55,970	$4,489,239
267	$15,432	$40,538	$55,970	$4,448,701
268	$15,292	$40,677	$55,970	$4,408,023
269	$15,153	$40,817	$55,970	$4,367,206
270	$15,012	$40,958	$55,970	$4,326,248
271	$14,871	$41,098	$55,970	$4,285,150
272	$14,730	$41,240	$55,970	$4,243,910
273	$14,588	$41,381	$55,970	$4,202,529
274	$14,446	$41,524	$55,970	$4,161,005
275	$14,303	$41,666	$55,970	$4,119,339
276	$14,160	$41,810	$55,970	$4,077,529

第23年供款共

$671,639

第23年利息

$179,269

第23年共還本金

$492,370

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$14,017	$41,953	$55,970	$4,035,576
278	$13,872	$42,098	$55,970	$3,993,478
279	$13,728	$42,242	$55,970	$3,951,236
280	$13,582	$42,388	$55,970	$3,908,848
281	$13,437	$42,533	$55,970	$3,866,315
282	$13,290	$42,679	$55,970	$3,823,636
283	$13,144	$42,826	$55,970	$3,780,810
284	$12,997	$42,973	$55,970	$3,737,836
285	$12,849	$43,121	$55,970	$3,694,715
286	$12,701	$43,269	$55,970	$3,651,446
287	$12,552	$43,418	$55,970	$3,608,028
288	$12,403	$43,567	$55,970	$3,564,461

第24年供款共

$671,639

第24年利息

$158,570

第24年共還本金

$513,069

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$12,253	$43,717	$55,970	$3,520,744
290	$12,103	$43,867	$55,970	$3,476,876
291	$11,952	$44,018	$55,970	$3,432,858
292	$11,800	$44,169	$55,970	$3,388,689
293	$11,649	$44,321	$55,970	$3,344,367
294	$11,496	$44,474	$55,970	$3,299,894
295	$11,343	$44,626	$55,970	$3,255,267
296	$11,190	$44,780	$55,970	$3,210,487
297	$11,036	$44,934	$55,970	$3,165,554
298	$10,882	$45,088	$55,970	$3,120,465
299	$10,727	$45,243	$55,970	$3,075,222
300	$10,571	$45,399	$55,970	$3,029,823

第25年供款共

$671,639

第25年利息

$137,001

第25年共還本金

$534,637

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$10,415	$45,555	$55,970	$2,984,268
302	$10,258	$45,711	$55,970	$2,938,557
303	$10,101	$45,869	$55,970	$2,892,688
304	$9,944	$46,026	$55,970	$2,846,662
305	$9,785	$46,184	$55,970	$2,800,478
306	$9,627	$46,343	$55,970	$2,754,134
307	$9,467	$46,503	$55,970	$2,707,632
308	$9,307	$46,662	$55,970	$2,660,969
309	$9,147	$46,823	$55,970	$2,614,147
310	$8,986	$46,984	$55,970	$2,567,163
311	$8,825	$47,145	$55,970	$2,520,018
312	$8,663	$47,307	$55,970	$2,472,710

第26年供款共

$671,639

第26年利息

$114,526

第26年共還本金

$557,113

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$8,500	$47,470	$55,970	$2,425,240
314	$8,337	$47,633	$55,970	$2,377,607
315	$8,173	$47,797	$55,970	$2,329,810
316	$8,009	$47,961	$55,970	$2,281,849
317	$7,844	$48,126	$55,970	$2,233,723
318	$7,678	$48,291	$55,970	$2,185,432
319	$7,512	$48,457	$55,970	$2,136,974
320	$7,346	$48,624	$55,970	$2,088,350
321	$7,179	$48,791	$55,970	$2,039,559
322	$7,011	$48,959	$55,970	$1,990,600
323	$6,843	$49,127	$55,970	$1,941,473
324	$6,674	$49,296	$55,970	$1,892,177

第27年供款共

$671,639

第27年利息

$91,105

第27年共還本金

$580,533

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$6,504	$49,466	$55,970	$1,842,711
326	$6,334	$49,636	$55,970	$1,793,076
327	$6,164	$49,806	$55,970	$1,743,270
328	$5,992	$49,977	$55,970	$1,693,292
329	$5,821	$50,149	$55,970	$1,643,143
330	$5,648	$50,322	$55,970	$1,592,821
331	$5,475	$50,495	$55,970	$1,542,327
332	$5,302	$50,668	$55,970	$1,491,659
333	$5,128	$50,842	$55,970	$1,440,816
334	$4,953	$51,017	$55,970	$1,389,799
335	$4,777	$51,192	$55,970	$1,338,607
336	$4,601	$51,368	$55,970	$1,287,239

第28年供款共

$671,639

第28年利息

$66,700

第28年共還本金

$604,938

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$4,425	$51,545	$55,970	$1,235,694
338	$4,248	$51,722	$55,970	$1,183,971
339	$4,070	$51,900	$55,970	$1,132,071
340	$3,891	$52,078	$55,970	$1,079,993
341	$3,712	$52,257	$55,970	$1,027,736
342	$3,533	$52,437	$55,970	$975,299
343	$3,353	$52,617	$55,970	$922,681
344	$3,172	$52,798	$55,970	$869,883
345	$2,990	$52,980	$55,970	$816,903
346	$2,808	$53,162	$55,970	$763,742
347	$2,625	$53,345	$55,970	$710,397
348	$2,442	$53,528	$55,970	$656,869

第29年供款共

$671,639

第29年利息

$41,269

第29年共還本金

$630,369

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,258	$53,712	$55,970	$603,157
350	$2,073	$53,897	$55,970	$549,261
351	$1,888	$54,082	$55,970	$495,179
352	$1,702	$54,268	$55,970	$440,911
353	$1,516	$54,454	$55,970	$386,457
354	$1,328	$54,641	$55,970	$331,816
355	$1,141	$54,829	$55,970	$276,986
356	$952	$55,018	$55,970	$221,969
357	$763	$55,207	$55,970	$166,762
358	$573	$55,397	$55,970	$111,365
359	$383	$55,587	$55,970	$55,778
360	$192	$55,778	$55,970	$0

第30年供款共

$671,639

第30年利息

$14,769

第30年共還本金

$656,869

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$23,693,457

免责声明

笋盘推介

按揭保险费
info