楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$129,056

借款月供 $625 , 共加借HK$129,056

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$24,555,880

每月供款
$58,008

首期

$2,960,000

总贷款额

$11,969,056

總利息

$8,913,824

印花税

$555,000

其他

$158,000

置业成本总预算

HK$3,673,000

$116,016

置业成本总预算

HK$3,673,000

首期

$2,960,000
印花税

$555,000
- AVD
  
  $555,000
律师费

$ 10,000
代理佣金

$148,000
按揭保险费

$129,056

$116,016

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

thumb_up

YOUNG AGE HOUSE

建

2,100 呎

@7,048

local_fire_department 至HIT local_offer 低水笋价

售$1,480 万

建

2,100 呎

@7,048

售$1,480 万

local_fire_department 至HIT local_offer 低水笋价

西贡金璧花园

thumb_up

清水湾低密度豪宅，间格好用，厅大房大

实

1,107 呎

@12,538

建

1,380 呎

@10,058

local_fire_department 至HIT

售$1,388 万

实

1,107 呎

@12,538

建

1,380 呎

@10,058

售$1,388 万

local_fire_department 至HIT

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

大埔帝琴湾凯琴居第03座

thumb_up

时光倒流激笋4房,移民急让

实

1,327 呎

@10,550

建

1,670 呎

@8,383

directions_run 即走 local_offer 低水笋价 flight_takeoff 移民急让

售$1,400 万

实

1,327 呎

@10,550

建

1,670 呎

@8,383

售$1,400 万

directions_run 即走 local_offer 低水笋价 flight_takeoff 移民急让

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

西贡逸珑园

thumb_up

逸珑园

实

881 呎

@15,664

local_fire_department 至HIT

售$1,380 万

实

881 呎

@15,664

售$1,380 万

local_fire_department 至HIT

西贡清水湾

thumb_up

花园单位

实

1,107 呎

@13,369

建

1,387 呎

@10,671

local_fire_department 至HIT real_estate_agent 罕有放盘

售$1,480 万

实

1,107 呎

@13,369

建

1,387 呎

@10,671

售$1,480 万

local_fire_department 至HIT real_estate_agent 罕有放盘

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

马鞍山迎海第02期星湾第18座

thumb_up

**独家代理** 高层海星湾全海景楼皇市场罕有值得拥有

实

794 呎

@18,640

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 pets 爱竉必选

售$1,480 万

实

794 呎

@18,640

售$1,480 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 pets 爱竉必选

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

清水湾碧翠苑低密度 2入契车位

thumb_up

近市低密度 2入契车位

实

1,165 呎

@12,876

建

1,371 呎

@10,941

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 pets 爱竉必选

售$1,500 万

实

1,165 呎

@12,876

建

1,371 呎

@10,941

售$1,500 万

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 pets 爱竉必选

石硖尾 / 又一村毕架山花园

thumb_up

罕有凤凰楼层放盘连车位

实

977 呎

@15,353

建

1,132 呎

@13,251

local_fire_department 至HIT

售$1,500 万

实

977 呎

@15,353

建

1,132 呎

@13,251

售$1,500 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$71,634	$55,045	$45,108	$38,497
1.500	$74,297	$57,756	$47,869	$41,308
2.000	$77,022	$60,549	$50,731	$44,240
2.500	$79,808	$63,424	$53,695	$47,292
3.000	$82,656	$66,380	$56,759	$50,462
3.500	$85,565	$69,416	$59,920	$53,746
4.000	$88,534	$72,530	$63,177	$57,142
4.125	$89,285	$73,321	$64,006	$58,008
4.500	$91,562	$75,722	$66,528	$60,645
5.000	$94,651	$78,990	$69,970	$64,252
5.500	$97,797	$82,334	$73,500	$67,959
6.000	$101,002	$85,750	$77,117	$71,761

每月供款$58,008

年期

30年

贷款金额

$11,969,056

總利息

$8,913,824

总贷款连利息

$20,882,880

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$41,144	$16,864	$58,008	$11,952,192
2	$41,086	$16,922	$58,008	$11,935,269
3	$41,027	$16,981	$58,008	$11,918,289
4	$40,969	$17,039	$58,008	$11,901,250
5	$40,911	$17,097	$58,008	$11,884,152
6	$40,852	$17,156	$58,008	$11,866,996
7	$40,793	$17,215	$58,008	$11,849,781
8	$40,734	$17,274	$58,008	$11,832,507
9	$40,674	$17,334	$58,008	$11,815,173
10	$40,615	$17,393	$58,008	$11,797,780
11	$40,555	$17,453	$58,008	$11,780,326
12	$40,495	$17,513	$58,008	$11,762,813

第1年供款共

$696,096

第1年利息

$489,853

第1年共還本金

$206,243

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$40,435	$17,573	$58,008	$11,745,240
14	$40,374	$17,634	$58,008	$11,727,606
15	$40,314	$17,694	$58,008	$11,709,912
16	$40,253	$17,755	$58,008	$11,692,157
17	$40,192	$17,816	$58,008	$11,674,341
18	$40,131	$17,877	$58,008	$11,656,463
19	$40,069	$17,939	$58,008	$11,638,524
20	$40,007	$18,001	$58,008	$11,620,524
21	$39,946	$18,062	$58,008	$11,602,461
22	$39,883	$18,125	$58,008	$11,584,337
23	$39,821	$18,187	$58,008	$11,566,150
24	$39,759	$18,249	$58,008	$11,547,900

第2年供款共

$696,096

第2年利息

$481,183

第2年共還本金

$214,913

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$39,696	$18,312	$58,008	$11,529,588
26	$39,633	$18,375	$58,008	$11,511,213
27	$39,570	$18,438	$58,008	$11,492,775
28	$39,506	$18,502	$58,008	$11,474,273
29	$39,443	$18,565	$58,008	$11,455,708
30	$39,379	$18,629	$58,008	$11,437,079
31	$39,315	$18,693	$58,008	$11,418,386
32	$39,251	$18,757	$58,008	$11,399,629
33	$39,186	$18,822	$58,008	$11,380,807
34	$39,122	$18,886	$58,008	$11,361,921
35	$39,057	$18,951	$58,008	$11,342,969
36	$38,991	$19,017	$58,008	$11,323,953

第3年供款共

$696,096

第3年利息

$472,148

第3年共還本金

$223,948

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$38,926	$19,082	$58,008	$11,304,871
38	$38,860	$19,148	$58,008	$11,285,723
39	$38,795	$19,213	$58,008	$11,266,510
40	$38,729	$19,279	$58,008	$11,247,231
41	$38,662	$19,346	$58,008	$11,227,885
42	$38,596	$19,412	$58,008	$11,208,473
43	$38,529	$19,479	$58,008	$11,188,994
44	$38,462	$19,546	$58,008	$11,169,448
45	$38,395	$19,613	$58,008	$11,149,835
46	$38,328	$19,680	$58,008	$11,130,155
47	$38,260	$19,748	$58,008	$11,110,407
48	$38,192	$19,816	$58,008	$11,090,591

第4年供款共

$696,096

第4年利息

$462,734

第4年共還本金

$233,362

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$38,124	$19,884	$58,008	$11,070,707
50	$38,056	$19,952	$58,008	$11,050,754
51	$37,987	$20,021	$58,008	$11,030,733
52	$37,918	$20,090	$58,008	$11,010,643
53	$37,849	$20,159	$58,008	$10,990,484
54	$37,780	$20,228	$58,008	$10,970,256
55	$37,710	$20,298	$58,008	$10,949,958
56	$37,640	$20,368	$58,008	$10,929,591
57	$37,570	$20,438	$58,008	$10,909,153
58	$37,500	$20,508	$58,008	$10,888,646
59	$37,430	$20,578	$58,008	$10,868,067
60	$37,359	$20,649	$58,008	$10,847,418

第5年供款共

$696,096

第5年利息

$452,924

第5年共還本金

$243,172

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$37,288	$20,720	$58,008	$10,826,698
62	$37,217	$20,791	$58,008	$10,805,907
63	$37,145	$20,863	$58,008	$10,785,044
64	$37,074	$20,934	$58,008	$10,764,110
65	$37,002	$21,006	$58,008	$10,743,104
66	$36,929	$21,079	$58,008	$10,722,025
67	$36,857	$21,151	$58,008	$10,700,874
68	$36,784	$21,224	$58,008	$10,679,650
69	$36,711	$21,297	$58,008	$10,658,353
70	$36,638	$21,370	$58,008	$10,636,984
71	$36,565	$21,443	$58,008	$10,615,540
72	$36,491	$21,517	$58,008	$10,594,023

第6年供款共

$696,096

第6年利息

$442,701

第6年共還本金

$253,395

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$36,417	$21,591	$58,008	$10,572,432
74	$36,343	$21,665	$58,008	$10,550,767
75	$36,268	$21,740	$58,008	$10,529,027
76	$36,194	$21,814	$58,008	$10,507,213
77	$36,119	$21,889	$58,008	$10,485,323
78	$36,043	$21,965	$58,008	$10,463,358
79	$35,968	$22,040	$58,008	$10,441,318
80	$35,892	$22,116	$58,008	$10,419,202
81	$35,816	$22,192	$58,008	$10,397,010
82	$35,740	$22,268	$58,008	$10,374,742
83	$35,663	$22,345	$58,008	$10,352,397
84	$35,586	$22,422	$58,008	$10,329,976

第7年供款共

$696,096

第7年利息

$432,048

第7年共還本金

$264,048

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$35,509	$22,499	$58,008	$10,307,477
86	$35,432	$22,576	$58,008	$10,284,901
87	$35,354	$22,654	$58,008	$10,262,247
88	$35,276	$22,732	$58,008	$10,239,516
89	$35,198	$22,810	$58,008	$10,216,706
90	$35,120	$22,888	$58,008	$10,193,818
91	$35,041	$22,967	$58,008	$10,170,851
92	$34,962	$23,046	$58,008	$10,147,805
93	$34,883	$23,125	$58,008	$10,124,681
94	$34,804	$23,204	$58,008	$10,101,476
95	$34,724	$23,284	$58,008	$10,078,192
96	$34,644	$23,364	$58,008	$10,054,828

第8年供款共

$696,096

第8年利息

$420,948

第8年共還本金

$275,148

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$34,563	$23,445	$58,008	$10,031,383
98	$34,483	$23,525	$58,008	$10,007,858
99	$34,402	$23,606	$58,008	$9,984,252
100	$34,321	$23,687	$58,008	$9,960,565
101	$34,239	$23,769	$58,008	$9,936,796
102	$34,158	$23,850	$58,008	$9,912,946
103	$34,076	$23,932	$58,008	$9,889,014
104	$33,993	$24,015	$58,008	$9,864,999
105	$33,911	$24,097	$58,008	$9,840,902
106	$33,828	$24,180	$58,008	$9,816,722
107	$33,745	$24,263	$58,008	$9,792,459
108	$33,662	$24,346	$58,008	$9,768,113

第9年供款共

$696,096

第9年利息

$409,381

第9年共還本金

$286,715

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$33,578	$24,430	$58,008	$9,743,683
110	$33,494	$24,514	$58,008	$9,719,169
111	$33,410	$24,598	$58,008	$9,694,570
112	$33,325	$24,683	$58,008	$9,669,888
113	$33,240	$24,768	$58,008	$9,645,120
114	$33,155	$24,853	$58,008	$9,620,267
115	$33,070	$24,938	$58,008	$9,595,329
116	$32,984	$25,024	$58,008	$9,570,305
117	$32,898	$25,110	$58,008	$9,545,194
118	$32,812	$25,196	$58,008	$9,519,998
119	$32,725	$25,283	$58,008	$9,494,715
120	$32,638	$25,370	$58,008	$9,469,345

第10年供款共

$696,096

第10年利息

$397,328

第10年共還本金

$298,768

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$32,551	$25,457	$58,008	$9,443,888
122	$32,463	$25,545	$58,008	$9,418,343
123	$32,376	$25,632	$58,008	$9,392,711
124	$32,287	$25,721	$58,008	$9,366,990
125	$32,199	$25,809	$58,008	$9,341,181
126	$32,110	$25,898	$58,008	$9,315,284
127	$32,021	$25,987	$58,008	$9,289,297
128	$31,932	$26,076	$58,008	$9,263,221
129	$31,842	$26,166	$58,008	$9,237,055
130	$31,752	$26,256	$58,008	$9,210,800
131	$31,662	$26,346	$58,008	$9,184,454
132	$31,572	$26,436	$58,008	$9,158,017

第11年供款共

$696,096

第11年利息

$384,768

第11年共還本金

$311,328

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$31,481	$26,527	$58,008	$9,131,490
134	$31,389	$26,619	$58,008	$9,104,872
135	$31,298	$26,710	$58,008	$9,078,162
136	$31,206	$26,802	$58,008	$9,051,360
137	$31,114	$26,894	$58,008	$9,024,466
138	$31,022	$26,986	$58,008	$8,997,479
139	$30,929	$27,079	$58,008	$8,970,400
140	$30,836	$27,172	$58,008	$8,943,228
141	$30,742	$27,266	$58,008	$8,915,962
142	$30,649	$27,359	$58,008	$8,888,603
143	$30,555	$27,453	$58,008	$8,861,150
144	$30,460	$27,548	$58,008	$8,833,602

第12年供款共

$696,096

第12年利息

$371,680

第12年共還本金

$324,416

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$30,366	$27,642	$58,008	$8,805,959
146	$30,270	$27,738	$58,008	$8,778,222
147	$30,175	$27,833	$58,008	$8,750,389
148	$30,079	$27,929	$58,008	$8,722,460
149	$29,983	$28,025	$58,008	$8,694,436
150	$29,887	$28,121	$58,008	$8,666,315
151	$29,790	$28,218	$58,008	$8,638,097
152	$29,693	$28,315	$58,008	$8,609,783
153	$29,596	$28,412	$58,008	$8,581,371
154	$29,498	$28,510	$58,008	$8,552,861
155	$29,400	$28,608	$58,008	$8,524,254
156	$29,302	$28,706	$58,008	$8,495,548

第13年供款共

$696,096

第13年利息

$358,042

第13年共還本金

$338,054

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$29,203	$28,805	$58,008	$8,466,743
158	$29,104	$28,904	$58,008	$8,437,840
159	$29,005	$29,003	$58,008	$8,408,837
160	$28,905	$29,103	$58,008	$8,379,734
161	$28,805	$29,203	$58,008	$8,350,532
162	$28,705	$29,303	$58,008	$8,321,229
163	$28,604	$29,404	$58,008	$8,291,825
164	$28,503	$29,505	$58,008	$8,262,320
165	$28,402	$29,606	$58,008	$8,232,714
166	$28,300	$29,708	$58,008	$8,203,006
167	$28,198	$29,810	$58,008	$8,173,196
168	$28,095	$29,913	$58,008	$8,143,283

第14年供款共

$696,096

第14年利息

$343,831

第14年共還本金

$352,265

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$27,993	$30,015	$58,008	$8,113,267
170	$27,889	$30,119	$58,008	$8,083,149
171	$27,786	$30,222	$58,008	$8,052,927
172	$27,682	$30,326	$58,008	$8,022,601
173	$27,578	$30,430	$58,008	$7,992,170
174	$27,473	$30,535	$58,008	$7,961,635
175	$27,368	$30,640	$58,008	$7,930,995
176	$27,263	$30,745	$58,008	$7,900,250
177	$27,157	$30,851	$58,008	$7,869,399
178	$27,051	$30,957	$58,008	$7,838,442
179	$26,945	$31,063	$58,008	$7,807,379
180	$26,838	$31,170	$58,008	$7,776,209

第15年供款共

$696,096

第15年利息

$329,022

第15年共還本金

$367,074

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$26,731	$31,277	$58,008	$7,744,932
182	$26,623	$31,385	$58,008	$7,713,547
183	$26,515	$31,493	$58,008	$7,682,054
184	$26,407	$31,601	$58,008	$7,650,453
185	$26,298	$31,710	$58,008	$7,618,744
186	$26,189	$31,819	$58,008	$7,586,925
187	$26,080	$31,928	$58,008	$7,554,997
188	$25,970	$32,038	$58,008	$7,522,960
189	$25,860	$32,148	$58,008	$7,490,812
190	$25,750	$32,258	$58,008	$7,458,553
191	$25,639	$32,369	$58,008	$7,426,184
192	$25,528	$32,480	$58,008	$7,393,704

第16年供款共

$696,096

第16年利息

$313,591

第16年共還本金

$382,505

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$25,416	$32,592	$58,008	$7,361,111
194	$25,304	$32,704	$58,008	$7,328,407
195	$25,191	$32,817	$58,008	$7,295,591
196	$25,079	$32,929	$58,008	$7,262,661
197	$24,965	$33,043	$58,008	$7,229,619
198	$24,852	$33,156	$58,008	$7,196,463
199	$24,738	$33,270	$58,008	$7,163,192
200	$24,623	$33,385	$58,008	$7,129,808
201	$24,509	$33,499	$58,008	$7,096,309
202	$24,394	$33,614	$58,008	$7,062,694
203	$24,278	$33,730	$58,008	$7,028,964
204	$24,162	$33,846	$58,008	$6,995,118

第17年供款共

$696,096

第17年利息

$297,511

第17年共還本金

$398,585

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$24,046	$33,962	$58,008	$6,961,156
206	$23,929	$34,079	$58,008	$6,927,077
207	$23,812	$34,196	$58,008	$6,892,881
208	$23,694	$34,314	$58,008	$6,858,567
209	$23,576	$34,432	$58,008	$6,824,135
210	$23,458	$34,550	$58,008	$6,789,585
211	$23,339	$34,669	$58,008	$6,754,917
212	$23,220	$34,788	$58,008	$6,720,129
213	$23,100	$34,908	$58,008	$6,685,221
214	$22,980	$35,028	$58,008	$6,650,193
215	$22,860	$35,148	$58,008	$6,615,045
216	$22,739	$35,269	$58,008	$6,579,777

第18年供款共

$696,096

第18年利息

$280,754

第18年共還本金

$415,342

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$22,618	$35,390	$58,008	$6,544,387
218	$22,496	$35,512	$58,008	$6,508,875
219	$22,374	$35,634	$58,008	$6,473,241
220	$22,252	$35,756	$58,008	$6,437,485
221	$22,129	$35,879	$58,008	$6,401,606
222	$22,006	$36,002	$58,008	$6,365,603
223	$21,882	$36,126	$58,008	$6,329,477
224	$21,758	$36,250	$58,008	$6,293,227
225	$21,633	$36,375	$58,008	$6,256,852
226	$21,508	$36,500	$58,008	$6,220,352
227	$21,382	$36,626	$58,008	$6,183,726
228	$21,257	$36,751	$58,008	$6,146,975

第19年供款共

$696,096

第19年利息

$263,294

第19年共還本金

$432,802

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$21,130	$36,878	$58,008	$6,110,097
230	$21,003	$37,005	$58,008	$6,073,092
231	$20,876	$37,132	$58,008	$6,035,961
232	$20,749	$37,259	$58,008	$5,998,701
233	$20,621	$37,387	$58,008	$5,961,314
234	$20,492	$37,516	$58,008	$5,923,798
235	$20,363	$37,645	$58,008	$5,886,153
236	$20,234	$37,774	$58,008	$5,848,379
237	$20,104	$37,904	$58,008	$5,810,474
238	$19,974	$38,034	$58,008	$5,772,440
239	$19,843	$38,165	$58,008	$5,734,275
240	$19,712	$38,296	$58,008	$5,695,978

第20年供款共

$696,096

第20年利息

$245,099

第20年共還本金

$450,997

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$19,580	$38,428	$58,008	$5,657,550
242	$19,448	$38,560	$58,008	$5,618,990
243	$19,315	$38,693	$58,008	$5,580,297
244	$19,182	$38,826	$58,008	$5,541,471
245	$19,049	$38,959	$58,008	$5,502,512
246	$18,915	$39,093	$58,008	$5,463,419
247	$18,781	$39,227	$58,008	$5,424,192
248	$18,646	$39,362	$58,008	$5,384,829
249	$18,510	$39,498	$58,008	$5,345,332
250	$18,375	$39,633	$58,008	$5,305,698
251	$18,238	$39,770	$58,008	$5,265,929
252	$18,102	$39,906	$58,008	$5,226,022

第21年供款共

$696,096

第21年利息

$226,140

第21年共還本金

$469,956

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$17,964	$40,044	$58,008	$5,185,979
254	$17,827	$40,181	$58,008	$5,145,797
255	$17,689	$40,319	$58,008	$5,105,478
256	$17,550	$40,458	$58,008	$5,065,020
257	$17,411	$40,597	$58,008	$5,024,423
258	$17,271	$40,737	$58,008	$4,983,687
259	$17,131	$40,877	$58,008	$4,942,810
260	$16,991	$41,017	$58,008	$4,901,793
261	$16,850	$41,158	$58,008	$4,860,635
262	$16,708	$41,300	$58,008	$4,819,335
263	$16,566	$41,442	$58,008	$4,777,894
264	$16,424	$41,584	$58,008	$4,736,310

第22年供款共

$696,096

第22年利息

$206,384

第22年共還本金

$489,712

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$16,281	$41,727	$58,008	$4,694,583
266	$16,138	$41,870	$58,008	$4,652,713
267	$15,994	$42,014	$58,008	$4,610,698
268	$15,849	$42,159	$58,008	$4,568,540
269	$15,704	$42,304	$58,008	$4,526,236
270	$15,559	$42,449	$58,008	$4,483,787
271	$15,413	$42,595	$58,008	$4,441,192
272	$15,267	$42,741	$58,008	$4,398,450
273	$15,120	$42,888	$58,008	$4,355,562
274	$14,972	$43,036	$58,008	$4,312,526
275	$14,824	$43,184	$58,008	$4,269,343
276	$14,676	$43,332	$58,008	$4,226,011

第23年供款共

$696,096

第23年利息

$185,797

第23年共還本金

$510,299

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$14,527	$43,481	$58,008	$4,182,530
278	$14,377	$43,631	$58,008	$4,138,899
279	$14,227	$43,781	$58,008	$4,095,118
280	$14,077	$43,931	$58,008	$4,051,187
281	$13,926	$44,082	$58,008	$4,007,105
282	$13,774	$44,234	$58,008	$3,962,872
283	$13,622	$44,386	$58,008	$3,918,486
284	$13,470	$44,538	$58,008	$3,873,948
285	$13,317	$44,691	$58,008	$3,829,257
286	$13,163	$44,845	$58,008	$3,784,412
287	$13,009	$44,999	$58,008	$3,739,413
288	$12,854	$45,154	$58,008	$3,694,259

第24年供款共

$696,096

第24年利息

$164,344

第24年共還本金

$531,752

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$12,699	$45,309	$58,008	$3,648,950
290	$12,543	$45,465	$58,008	$3,603,485
291	$12,387	$45,621	$58,008	$3,557,864
292	$12,230	$45,778	$58,008	$3,512,086
293	$12,073	$45,935	$58,008	$3,466,151
294	$11,915	$46,093	$58,008	$3,420,058
295	$11,756	$46,252	$58,008	$3,373,806
296	$11,597	$46,411	$58,008	$3,327,396
297	$11,438	$46,570	$58,008	$3,280,826
298	$11,278	$46,730	$58,008	$3,234,096
299	$11,117	$46,891	$58,008	$3,187,205
300	$10,956	$47,052	$58,008	$3,140,153

第25年供款共

$696,096

第25年利息

$141,990

第25年共還本金

$554,106

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$10,794	$47,214	$58,008	$3,092,939
302	$10,632	$47,376	$58,008	$3,045,563
303	$10,469	$47,539	$58,008	$2,998,024
304	$10,306	$47,702	$58,008	$2,950,322
305	$10,142	$47,866	$58,008	$2,902,456
306	$9,977	$48,031	$58,008	$2,854,425
307	$9,812	$48,196	$58,008	$2,806,229
308	$9,646	$48,362	$58,008	$2,757,867
309	$9,480	$48,528	$58,008	$2,709,340
310	$9,313	$48,695	$58,008	$2,660,645
311	$9,146	$48,862	$58,008	$2,611,783
312	$8,978	$49,030	$58,008	$2,562,753

第26年供款共

$696,096

第26年利息

$118,696

第26年共還本金

$577,400

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$8,809	$49,199	$58,008	$2,513,554
314	$8,640	$49,368	$58,008	$2,464,187
315	$8,471	$49,537	$58,008	$2,414,649
316	$8,300	$49,708	$58,008	$2,364,942
317	$8,129	$49,879	$58,008	$2,315,063
318	$7,958	$50,050	$58,008	$2,265,013
319	$7,786	$50,222	$58,008	$2,214,791
320	$7,613	$50,395	$58,008	$2,164,397
321	$7,440	$50,568	$58,008	$2,113,829
322	$7,266	$50,742	$58,008	$2,063,087
323	$7,092	$50,916	$58,008	$2,012,171
324	$6,917	$51,091	$58,008	$1,961,080

第27年供款共

$696,096

第27年利息

$94,423

第27年共還本金

$601,673

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$6,741	$51,267	$58,008	$1,909,813
326	$6,565	$51,443	$58,008	$1,858,370
327	$6,388	$51,620	$58,008	$1,806,750
328	$6,211	$51,797	$58,008	$1,754,953
329	$6,033	$51,975	$58,008	$1,702,977
330	$5,854	$52,154	$58,008	$1,650,823
331	$5,675	$52,333	$58,008	$1,598,490
332	$5,495	$52,513	$58,008	$1,545,977
333	$5,314	$52,694	$58,008	$1,493,283
334	$5,133	$52,875	$58,008	$1,440,408
335	$4,951	$53,057	$58,008	$1,387,352
336	$4,769	$53,239	$58,008	$1,334,113

第28年供款共

$696,096

第28年利息

$69,129

第28年共還本金

$626,967

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$4,586	$53,422	$58,008	$1,280,691
338	$4,402	$53,606	$58,008	$1,227,085
339	$4,218	$53,790	$58,008	$1,173,295
340	$4,033	$53,975	$58,008	$1,119,320
341	$3,848	$54,160	$58,008	$1,065,160
342	$3,661	$54,347	$58,008	$1,010,814
343	$3,475	$54,533	$58,008	$956,280
344	$3,287	$54,721	$58,008	$901,560
345	$3,099	$54,909	$58,008	$846,651
346	$2,910	$55,098	$58,008	$791,553
347	$2,721	$55,287	$58,008	$736,266
348	$2,531	$55,477	$58,008	$680,789

第29年供款共

$696,096

第29年利息

$42,772

第29年共還本金

$653,324

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,340	$55,668	$58,008	$625,121
350	$2,149	$55,859	$58,008	$569,262
351	$1,957	$56,051	$58,008	$513,211
352	$1,764	$56,244	$58,008	$456,967
353	$1,571	$56,437	$58,008	$400,530
354	$1,377	$56,631	$58,008	$343,899
355	$1,182	$56,826	$58,008	$287,073
356	$987	$57,021	$58,008	$230,052
357	$791	$57,217	$58,008	$172,834
358	$594	$57,414	$58,008	$115,421
359	$397	$57,611	$58,008	$57,809
360	$199	$57,809	$58,008	$0

第30年供款共

$696,096

第30年利息

$15,307

第30年共還本金

$680,789

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$24,555,880

免责声明

笋盘推介

按揭保险费
info