楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$117,546

借款月供 $570 , 共加借HK$117,546

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$22,366,653

每月供款
$52,835

首期

$2,696,000

总贷款额

$10,901,546

總利息

$8,118,807

印花税

$505,500

其他

$144,800

置业成本总预算

HK$3,346,300

$105,669

置业成本总预算

HK$3,346,300

首期

$2,696,000
印花税

$505,500
- AVD
  
  $505,500
律师费

$ 10,000
代理佣金

$134,800
按揭保险费

$117,546

$105,669

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期盛世第02座北翼

thumb_up

邻近地铁,靓装高层,可约睇.

实

757 呎

@16,909

建

1,000 呎

@12,800

real_estate_agent 罕有放盘 local_offer 低水笋价

售$1,280 万

实

757 呎

@16,909

建

1,000 呎

@12,800

售$1,280 万

real_estate_agent 罕有放盘 local_offer 低水笋价

沙田玖珑山

thumb_up

玖珑山园景大草皮▶3房1套3.15米楼底▶91校网

实

990 呎

@13,131

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买 vpn_key 有匙即睇

售$1,300 万

实

990 呎

@13,131

售$1,300 万

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买 vpn_key 有匙即睇

沙田骏景园

thumb_up

骏景园

实

1,041 呎

@13,449

建

1,236 呎

@11,327

hotel_class 楼王

售$1,400 万

实

1,041 呎

@13,449

建

1,236 呎

@11,327

售$1,400 万

hotel_class 楼王

西贡翠景台

thumb_up

THREE INDEED PARKING SPACES

实

1,232 呎

@10,146

建

1,400 呎

@8,929

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价

售$1,250 万

实

1,232 呎

@10,146

建

1,400 呎

@8,929

售$1,250 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价

沙田名城第03期盛世第03座北翼

thumb_up

名城第03期盛世第03座北翼

实

757 呎

@17,860

建

1,000 呎

@13,520

local_fire_department 至HIT hotel_class 楼王

售$1,352 万

实

757 呎

@17,860

建

1,000 呎

@13,520

售$1,352 万

local_fire_department 至HIT hotel_class 楼王

西半山骏豪阁

thumb_up

干德道[恆基兆业]名厦-[11小学校网]精选; 新装实用大2房.

实

521 呎

@24,568

建

669 呎

@19,133

local_fire_department 至HIT directions_run 即走 vpn_key 有匙即睇

售$1,280 万

实

521 呎

@24,568

建

669 呎

@19,133

售$1,280 万

local_fire_department 至HIT directions_run 即走 vpn_key 有匙即睇

马鞍山迎海

thumb_up

海景3房加工人房业主有心靓则直厅

实

799 呎

@16,646

建

1,038 呎

@12,813

local_fire_department 至HIT hotel_class 楼王 verified 首置必买

售$1,330 万

实

799 呎

@16,646

建

1,038 呎

@12,813

售$1,330 万

local_fire_department 至HIT hotel_class 楼王 verified 首置必买

马鞍山岚岸第02座

thumb_up

临近大水坑站, 无敌靓夜景, 高层开阳, 业主割爱放售

实

805 呎

@16,770

建

1,078 呎

@12,523

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

售$1,350 万

实

805 呎

@16,770

建

1,078 呎

@12,523

售$1,350 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

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

KOL实拍 VR实景

马鞍山观澜雅轩第06座

thumb_up

园池美景，厅大房大

实

1,144 呎

@12,133

建

1,518 呎

@9,144

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇

售$1,388 万

实

1,144 呎

@12,133

建

1,518 呎

@9,144

售$1,388 万

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇

KOL实拍

西贡庆径石

thumb_up

SPACIOUS LAYOUT WITH ROOF TERRACE

建

1,400 呎

@9,143

local_fire_department 至HIT

售$1,280 万

建

1,400 呎

@9,143

售$1,280 万

local_fire_department 至HIT

马鞍山迎海第02期星湾第19座

thumb_up

睇啱再倾, 永久靓海景, 楼龄新, 有露台, 近乌溪沙站, 自住, 约睇!

实

795 呎

@17,610

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 verified 首置必买

售$1,400 万

实

795 呎

@17,610

售$1,400 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 verified 首置必买

利率	15年	20年	25年	30年
1.000	$65,245	$50,136	$41,085	$35,064
1.500	$67,671	$52,605	$43,599	$37,623
2.000	$70,152	$55,149	$46,207	$40,294
2.500	$72,690	$57,768	$48,906	$43,074
3.000	$75,284	$60,460	$51,696	$45,961
3.500	$77,933	$63,225	$54,576	$48,953
4.000	$80,637	$66,061	$57,542	$52,046
4.125	$81,322	$66,781	$58,297	$52,834
4.500	$83,396	$68,969	$60,594	$55,237
5.000	$86,209	$71,945	$63,729	$58,522
5.500	$89,075	$74,990	$66,945	$61,898
6.000	$91,993	$78,102	$70,239	$65,360

每月供款$52,835

年期

30年

贷款金额

$10,901,545.6

總利息

$8,118,807

总贷款连利息

$19,020,352.6

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$37,474	$15,360	$52,834	$10,886,185
2	$37,421	$15,413	$52,834	$10,870,772
3	$37,368	$15,466	$52,834	$10,855,306
4	$37,315	$15,519	$52,834	$10,839,787
5	$37,262	$15,573	$52,834	$10,824,215
6	$37,208	$15,626	$52,834	$10,808,588
7	$37,155	$15,680	$52,834	$10,792,909
8	$37,101	$15,734	$52,834	$10,777,175
9	$37,047	$15,788	$52,834	$10,761,387
10	$36,992	$15,842	$52,834	$10,745,545
11	$36,938	$15,897	$52,834	$10,729,649
12	$36,883	$15,951	$52,834	$10,713,698

第1年供款共

$634,012

第1年利息

$446,164

第1年共還本金

$187,848

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$36,828	$16,006	$52,834	$10,697,692
14	$36,773	$16,061	$52,834	$10,681,631
15	$36,718	$16,116	$52,834	$10,665,514
16	$36,663	$16,172	$52,834	$10,649,343
17	$36,607	$16,227	$52,834	$10,633,116
18	$36,551	$16,283	$52,834	$10,616,833
19	$36,495	$16,339	$52,834	$10,600,494
20	$36,439	$16,395	$52,834	$10,584,098
21	$36,383	$16,451	$52,834	$10,567,647
22	$36,326	$16,508	$52,834	$10,551,139
23	$36,270	$16,565	$52,834	$10,534,574
24	$36,213	$16,622	$52,834	$10,517,953

第2年供款共

$634,012

第2年利息

$438,267

第2年共還本金

$195,745

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$36,155	$16,679	$52,834	$10,501,274
26	$36,098	$16,736	$52,834	$10,484,537
27	$36,041	$16,794	$52,834	$10,467,744
28	$35,983	$16,851	$52,834	$10,450,892
29	$35,925	$16,909	$52,834	$10,433,983
30	$35,867	$16,967	$52,834	$10,417,015
31	$35,808	$17,026	$52,834	$10,399,990
32	$35,750	$17,084	$52,834	$10,382,905
33	$35,691	$17,143	$52,834	$10,365,762
34	$35,632	$17,202	$52,834	$10,348,560
35	$35,573	$17,261	$52,834	$10,331,299
36	$35,514	$17,320	$52,834	$10,313,979

第3年供款共

$634,012

第3年利息

$430,038

第3年共還本金

$203,974

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$35,454	$17,380	$52,834	$10,296,599
38	$35,395	$17,440	$52,834	$10,279,159
39	$35,335	$17,500	$52,834	$10,261,659
40	$35,274	$17,560	$52,834	$10,244,099
41	$35,214	$17,620	$52,834	$10,226,479
42	$35,154	$17,681	$52,834	$10,208,798
43	$35,093	$17,742	$52,834	$10,191,057
44	$35,032	$17,803	$52,834	$10,173,254
45	$34,971	$17,864	$52,834	$10,155,390
46	$34,909	$17,925	$52,834	$10,137,465
47	$34,848	$17,987	$52,834	$10,119,478
48	$34,786	$18,049	$52,834	$10,101,430

第4年供款共

$634,012

第4年利息

$421,463

第4年共還本金

$212,549

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$34,724	$18,111	$52,834	$10,083,319
50	$34,661	$18,173	$52,834	$10,065,146
51	$34,599	$18,235	$52,834	$10,046,911
52	$34,536	$18,298	$52,834	$10,028,613
53	$34,473	$18,361	$52,834	$10,010,252
54	$34,410	$18,424	$52,834	$9,991,828
55	$34,347	$18,487	$52,834	$9,973,340
56	$34,283	$18,551	$52,834	$9,954,790
57	$34,220	$18,615	$52,834	$9,936,175
58	$34,156	$18,679	$52,834	$9,917,496
59	$34,091	$18,743	$52,834	$9,898,753
60	$34,027	$18,807	$52,834	$9,879,946

第5年供款共

$634,012

第5年利息

$412,528

第5年共還本金

$221,484

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$33,962	$18,872	$52,834	$9,861,074
62	$33,897	$18,937	$52,834	$9,842,137
63	$33,832	$19,002	$52,834	$9,823,135
64	$33,767	$19,067	$52,834	$9,804,068
65	$33,701	$19,133	$52,834	$9,784,935
66	$33,636	$19,199	$52,834	$9,765,736
67	$33,570	$19,265	$52,834	$9,746,472
68	$33,503	$19,331	$52,834	$9,727,141
69	$33,437	$19,397	$52,834	$9,707,744
70	$33,370	$19,464	$52,834	$9,688,280
71	$33,303	$19,531	$52,834	$9,668,749
72	$33,236	$19,598	$52,834	$9,649,151

第6年供款共

$634,012

第6年利息

$403,217

第6年共還本金

$230,795

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$33,169	$19,665	$52,834	$9,629,485
74	$33,101	$19,733	$52,834	$9,609,752
75	$33,034	$19,801	$52,834	$9,589,952
76	$32,965	$19,869	$52,834	$9,570,083
77	$32,897	$19,937	$52,834	$9,550,146
78	$32,829	$20,006	$52,834	$9,530,140
79	$32,760	$20,074	$52,834	$9,510,066
80	$32,691	$20,143	$52,834	$9,489,922
81	$32,622	$20,213	$52,834	$9,469,709
82	$32,552	$20,282	$52,834	$9,449,427
83	$32,482	$20,352	$52,834	$9,429,075
84	$32,412	$20,422	$52,834	$9,408,653

第7年供款共

$634,012

第7年利息

$393,514

第7年共還本金

$240,497

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$32,342	$20,492	$52,834	$9,388,161
86	$32,272	$20,563	$52,834	$9,367,599
87	$32,201	$20,633	$52,834	$9,346,966
88	$32,130	$20,704	$52,834	$9,326,262
89	$32,059	$20,775	$52,834	$9,305,486
90	$31,988	$20,847	$52,834	$9,284,640
91	$31,916	$20,918	$52,834	$9,263,721
92	$31,844	$20,990	$52,834	$9,242,731
93	$31,772	$21,062	$52,834	$9,221,669
94	$31,699	$21,135	$52,834	$9,200,534
95	$31,627	$21,207	$52,834	$9,179,326
96	$31,554	$21,280	$52,834	$9,158,046

第8年供款共

$634,012

第8年利息

$383,404

第8年共還本金

$250,608

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$31,481	$21,354	$52,834	$9,136,692
98	$31,407	$21,427	$52,834	$9,115,265
99	$31,334	$21,501	$52,834	$9,093,765
100	$31,260	$21,574	$52,834	$9,072,190
101	$31,186	$21,649	$52,834	$9,050,542
102	$31,111	$21,723	$52,834	$9,028,819
103	$31,037	$21,798	$52,834	$9,007,021
104	$30,962	$21,873	$52,834	$8,985,148
105	$30,886	$21,948	$52,834	$8,963,200
106	$30,811	$22,023	$52,834	$8,941,177
107	$30,735	$22,099	$52,834	$8,919,078
108	$30,659	$22,175	$52,834	$8,896,903

第9年供款共

$634,012

第9年利息

$372,869

第9年共還本金

$261,143

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$30,583	$22,251	$52,834	$8,874,652
110	$30,507	$22,328	$52,834	$8,852,324
111	$30,430	$22,404	$52,834	$8,829,920
112	$30,353	$22,481	$52,834	$8,807,438
113	$30,276	$22,559	$52,834	$8,784,879
114	$30,198	$22,636	$52,834	$8,762,243
115	$30,120	$22,714	$52,834	$8,739,529
116	$30,042	$22,792	$52,834	$8,716,737
117	$29,964	$22,871	$52,834	$8,693,866
118	$29,885	$22,949	$52,834	$8,670,917
119	$29,806	$23,028	$52,834	$8,647,889
120	$29,727	$23,107	$52,834	$8,624,782

第10年供款共

$634,012

第10年利息

$361,891

第10年共還本金

$272,121

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$29,648	$23,187	$52,834	$8,601,595
122	$29,568	$23,266	$52,834	$8,578,329
123	$29,488	$23,346	$52,834	$8,554,983
124	$29,408	$23,427	$52,834	$8,531,556
125	$29,327	$23,507	$52,834	$8,508,049
126	$29,246	$23,588	$52,834	$8,484,461
127	$29,165	$23,669	$52,834	$8,460,792
128	$29,084	$23,750	$52,834	$8,437,042
129	$29,002	$23,832	$52,834	$8,413,210
130	$28,920	$23,914	$52,834	$8,389,296
131	$28,838	$23,996	$52,834	$8,365,300
132	$28,756	$24,079	$52,834	$8,341,221

第11年供款共

$634,012

第11年利息

$350,451

第11年共還本金

$283,561

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$28,673	$24,161	$52,834	$8,317,060
134	$28,590	$24,244	$52,834	$8,292,815
135	$28,507	$24,328	$52,834	$8,268,488
136	$28,423	$24,411	$52,834	$8,244,076
137	$28,339	$24,495	$52,834	$8,219,581
138	$28,255	$24,580	$52,834	$8,195,002
139	$28,170	$24,664	$52,834	$8,170,338
140	$28,086	$24,749	$52,834	$8,145,589
141	$28,000	$24,834	$52,834	$8,120,755
142	$27,915	$24,919	$52,834	$8,095,836
143	$27,829	$25,005	$52,834	$8,070,831
144	$27,743	$25,091	$52,834	$8,045,740

第12年供款共

$634,012

第12年利息

$338,530

第12年共還本金

$295,481

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$27,657	$25,177	$52,834	$8,020,563
146	$27,571	$25,264	$52,834	$7,995,299
147	$27,484	$25,350	$52,834	$7,969,949
148	$27,397	$25,438	$52,834	$7,944,511
149	$27,309	$25,525	$52,834	$7,918,986
150	$27,222	$25,613	$52,834	$7,893,373
151	$27,133	$25,701	$52,834	$7,867,672
152	$27,045	$25,789	$52,834	$7,841,883
153	$26,956	$25,878	$52,834	$7,816,005
154	$26,868	$25,967	$52,834	$7,790,039
155	$26,778	$26,056	$52,834	$7,763,983
156	$26,689	$26,146	$52,834	$7,737,837

第13年供款共

$634,012

第13年利息

$326,109

第13年共還本金

$307,903

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$26,599	$26,235	$52,834	$7,711,601
158	$26,509	$26,326	$52,834	$7,685,276
159	$26,418	$26,416	$52,834	$7,658,860
160	$26,327	$26,507	$52,834	$7,632,353
161	$26,236	$26,598	$52,834	$7,605,755
162	$26,145	$26,690	$52,834	$7,579,065
163	$26,053	$26,781	$52,834	$7,552,284
164	$25,961	$26,873	$52,834	$7,525,410
165	$25,869	$26,966	$52,834	$7,498,445
166	$25,776	$27,058	$52,834	$7,471,386
167	$25,683	$27,151	$52,834	$7,444,235
168	$25,590	$27,245	$52,834	$7,416,990

第14年供款共

$634,012

第14年利息

$313,165

第14年共還本金

$320,847

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$25,496	$27,338	$52,834	$7,389,652
170	$25,402	$27,432	$52,834	$7,362,219
171	$25,308	$27,527	$52,834	$7,334,693
172	$25,213	$27,621	$52,834	$7,307,071
173	$25,118	$27,716	$52,834	$7,279,355
174	$25,023	$27,812	$52,834	$7,251,544
175	$24,927	$27,907	$52,834	$7,223,636
176	$24,831	$28,003	$52,834	$7,195,633
177	$24,735	$28,099	$52,834	$7,167,534
178	$24,638	$28,196	$52,834	$7,139,338
179	$24,541	$28,293	$52,834	$7,111,045
180	$24,444	$28,390	$52,834	$7,082,655

第15年供款共

$634,012

第15年利息

$299,677

第15年共還本金

$334,335

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$24,347	$28,488	$52,834	$7,054,168
182	$24,249	$28,586	$52,834	$7,025,582
183	$24,150	$28,684	$52,834	$6,996,898
184	$24,052	$28,782	$52,834	$6,968,116
185	$23,953	$28,881	$52,834	$6,939,234
186	$23,854	$28,981	$52,834	$6,910,253
187	$23,754	$29,080	$52,834	$6,881,173
188	$23,654	$29,180	$52,834	$6,851,993
189	$23,554	$29,281	$52,834	$6,822,712
190	$23,453	$29,381	$52,834	$6,793,331
191	$23,352	$29,482	$52,834	$6,763,849
192	$23,251	$29,584	$52,834	$6,734,265

第16年供款共

$634,012

第16年利息

$285,622

第16年共還本金

$348,390

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$23,149	$29,685	$52,834	$6,704,580
194	$23,047	$29,787	$52,834	$6,674,793
195	$22,945	$29,890	$52,834	$6,644,903
196	$22,842	$29,992	$52,834	$6,614,910
197	$22,739	$30,096	$52,834	$6,584,815
198	$22,635	$30,199	$52,834	$6,554,616
199	$22,531	$30,303	$52,834	$6,524,313
200	$22,427	$30,407	$52,834	$6,493,906
201	$22,323	$30,512	$52,834	$6,463,395
202	$22,218	$30,616	$52,834	$6,432,778
203	$22,113	$30,722	$52,834	$6,402,057
204	$22,007	$30,827	$52,834	$6,371,229

第17年供款共

$634,012

第17年利息

$270,976

第17年共還本金

$363,036

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$21,901	$30,933	$52,834	$6,340,296
206	$21,795	$31,040	$52,834	$6,309,257
207	$21,688	$31,146	$52,834	$6,278,110
208	$21,581	$31,253	$52,834	$6,246,857
209	$21,474	$31,361	$52,834	$6,215,496
210	$21,366	$31,469	$52,834	$6,184,028
211	$21,258	$31,577	$52,834	$6,152,451
212	$21,149	$31,685	$52,834	$6,120,766
213	$21,040	$31,794	$52,834	$6,088,972
214	$20,931	$31,903	$52,834	$6,057,068
215	$20,821	$32,013	$52,834	$6,025,055
216	$20,711	$32,123	$52,834	$5,992,932

第18年供款共

$634,012

第18年利息

$255,714

第18年共還本金

$378,298

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$20,601	$32,234	$52,834	$5,960,698
218	$20,490	$32,344	$52,834	$5,928,354
219	$20,379	$32,456	$52,834	$5,895,898
220	$20,267	$32,567	$52,834	$5,863,331
221	$20,155	$32,679	$52,834	$5,830,652
222	$20,043	$32,791	$52,834	$5,797,860
223	$19,930	$32,904	$52,834	$5,764,956
224	$19,817	$33,017	$52,834	$5,731,939
225	$19,704	$33,131	$52,834	$5,698,808
226	$19,590	$33,245	$52,834	$5,665,564
227	$19,475	$33,359	$52,834	$5,632,205
228	$19,361	$33,474	$52,834	$5,598,731

第19年供款共

$634,012

第19年利息

$239,811

第19年共還本金

$394,201

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$19,246	$33,589	$52,834	$5,565,142
230	$19,130	$33,704	$52,834	$5,531,438
231	$19,014	$33,820	$52,834	$5,497,618
232	$18,898	$33,936	$52,834	$5,463,682
233	$18,781	$34,053	$52,834	$5,429,629
234	$18,664	$34,170	$52,834	$5,395,459
235	$18,547	$34,287	$52,834	$5,361,172
236	$18,429	$34,405	$52,834	$5,326,766
237	$18,311	$34,524	$52,834	$5,292,243
238	$18,192	$34,642	$52,834	$5,257,601
239	$18,073	$34,761	$52,834	$5,222,839
240	$17,954	$34,881	$52,834	$5,187,958

第20年供款共

$634,012

第20年利息

$223,239

第20年共還本金

$410,773

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$17,834	$35,001	$52,834	$5,152,958
242	$17,713	$35,121	$52,834	$5,117,837
243	$17,593	$35,242	$52,834	$5,082,595
244	$17,471	$35,363	$52,834	$5,047,232
245	$17,350	$35,484	$52,834	$5,011,748
246	$17,228	$35,606	$52,834	$4,976,141
247	$17,105	$35,729	$52,834	$4,940,412
248	$16,983	$35,852	$52,834	$4,904,561
249	$16,859	$35,975	$52,834	$4,868,586
250	$16,736	$36,099	$52,834	$4,832,487
251	$16,612	$36,223	$52,834	$4,796,265
252	$16,487	$36,347	$52,834	$4,759,918

第21年供款共

$634,012

第21年利息

$205,971

第21年共還本金

$428,041

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$16,362	$36,472	$52,834	$4,723,445
254	$16,237	$36,597	$52,834	$4,686,848
255	$16,111	$36,723	$52,834	$4,650,125
256	$15,985	$36,850	$52,834	$4,613,275
257	$15,858	$36,976	$52,834	$4,576,299
258	$15,731	$37,103	$52,834	$4,539,196
259	$15,603	$37,231	$52,834	$4,501,965
260	$15,476	$37,359	$52,834	$4,464,606
261	$15,347	$37,487	$52,834	$4,427,119
262	$15,218	$37,616	$52,834	$4,389,503
263	$15,089	$37,745	$52,834	$4,351,757
264	$14,959	$37,875	$52,834	$4,313,882

第22年供款共

$634,012

第22年利息

$187,976

第22年共還本金

$446,035

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$14,829	$38,005	$52,834	$4,275,877
266	$14,698	$38,136	$52,834	$4,237,741
267	$14,567	$38,267	$52,834	$4,199,474
268	$14,436	$38,399	$52,834	$4,161,075
269	$14,304	$38,531	$52,834	$4,122,545
270	$14,171	$38,663	$52,834	$4,083,882
271	$14,038	$38,796	$52,834	$4,045,086
272	$13,905	$38,929	$52,834	$4,006,156
273	$13,771	$39,063	$52,834	$3,967,093
274	$13,637	$39,197	$52,834	$3,927,896
275	$13,502	$39,332	$52,834	$3,888,564
276	$13,367	$39,467	$52,834	$3,849,096

第23年供款共

$634,012

第23年利息

$169,226

第23年共還本金

$464,786

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$13,231	$39,603	$52,834	$3,809,493
278	$13,095	$39,739	$52,834	$3,769,754
279	$12,959	$39,876	$52,834	$3,729,878
280	$12,821	$40,013	$52,834	$3,689,865
281	$12,684	$40,150	$52,834	$3,649,715
282	$12,546	$40,288	$52,834	$3,609,426
283	$12,407	$40,427	$52,834	$3,569,000
284	$12,268	$40,566	$52,834	$3,528,434
285	$12,129	$40,705	$52,834	$3,487,728
286	$11,989	$40,845	$52,834	$3,446,883
287	$11,849	$40,986	$52,834	$3,405,897
288	$11,708	$41,127	$52,834	$3,364,771

第24年供款共

$634,012

第24年利息

$149,687

第24年共還本金

$484,325

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$11,566	$41,268	$52,834	$3,323,503
290	$11,425	$41,410	$52,834	$3,282,093
291	$11,282	$41,552	$52,834	$3,240,541
292	$11,139	$41,695	$52,834	$3,198,846
293	$10,996	$41,838	$52,834	$3,157,008
294	$10,852	$41,982	$52,834	$3,115,026
295	$10,708	$42,126	$52,834	$3,072,899
296	$10,563	$42,271	$52,834	$3,030,628
297	$10,418	$42,417	$52,834	$2,988,212
298	$10,272	$42,562	$52,834	$2,945,649
299	$10,126	$42,709	$52,834	$2,902,941
300	$9,979	$42,855	$52,834	$2,860,085

第25年供款共

$634,012

第25年利息

$129,326

第25年共還本金

$504,686

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$9,832	$43,003	$52,834	$2,817,082
302	$9,684	$43,151	$52,834	$2,773,932
303	$9,535	$43,299	$52,834	$2,730,633
304	$9,387	$43,448	$52,834	$2,687,185
305	$9,237	$43,597	$52,834	$2,643,588
306	$9,087	$43,747	$52,834	$2,599,841
307	$8,937	$43,897	$52,834	$2,555,944
308	$8,786	$44,048	$52,834	$2,511,895
309	$8,635	$44,200	$52,834	$2,467,696
310	$8,483	$44,352	$52,834	$2,423,344
311	$8,330	$44,504	$52,834	$2,378,840
312	$8,177	$44,657	$52,834	$2,334,183

第26年供款共

$634,012

第26年利息

$108,110

第26年共還本金

$525,902

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$8,024	$44,811	$52,834	$2,289,373
314	$7,870	$44,965	$52,834	$2,244,408
315	$7,715	$45,119	$52,834	$2,199,289
316	$7,560	$45,274	$52,834	$2,154,014
317	$7,404	$45,430	$52,834	$2,108,585
318	$7,248	$45,586	$52,834	$2,062,999
319	$7,092	$45,743	$52,834	$2,017,256
320	$6,934	$45,900	$52,834	$1,971,356
321	$6,777	$46,058	$52,834	$1,925,298
322	$6,618	$46,216	$52,834	$1,879,082
323	$6,459	$46,375	$52,834	$1,832,707
324	$6,300	$46,534	$52,834	$1,786,173

第27年供款共

$634,012

第27年利息

$86,001

第27年共還本金

$548,010

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$6,140	$46,694	$52,834	$1,739,478
326	$5,979	$46,855	$52,834	$1,692,623
327	$5,818	$47,016	$52,834	$1,645,607
328	$5,657	$47,178	$52,834	$1,598,430
329	$5,495	$47,340	$52,834	$1,551,090
330	$5,332	$47,502	$52,834	$1,503,588
331	$5,169	$47,666	$52,834	$1,455,922
332	$5,005	$47,830	$52,834	$1,408,092
333	$4,840	$47,994	$52,834	$1,360,098
334	$4,675	$48,159	$52,834	$1,311,940
335	$4,510	$48,325	$52,834	$1,263,615
336	$4,344	$48,491	$52,834	$1,215,124

第28年供款共

$634,012

第28年利息

$62,964

第28年共還本金

$571,048

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$4,177	$48,657	$52,834	$1,166,467
338	$4,010	$48,825	$52,834	$1,117,642
339	$3,842	$48,992	$52,834	$1,068,650
340	$3,673	$49,161	$52,834	$1,019,489
341	$3,504	$49,330	$52,834	$970,159
342	$3,335	$49,499	$52,834	$920,660
343	$3,165	$49,670	$52,834	$870,990
344	$2,994	$49,840	$52,834	$821,150
345	$2,823	$50,012	$52,834	$771,139
346	$2,651	$50,184	$52,834	$720,955
347	$2,478	$50,356	$52,834	$670,599
348	$2,305	$50,529	$52,834	$620,070

第29年供款共

$634,012

第29年利息

$38,957

第29年共還本金

$595,054

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,131	$50,703	$52,834	$569,367
350	$1,957	$50,877	$52,834	$518,490
351	$1,782	$51,052	$52,834	$467,438
352	$1,607	$51,227	$52,834	$416,210
353	$1,431	$51,404	$52,834	$364,807
354	$1,254	$51,580	$52,834	$313,227
355	$1,077	$51,758	$52,834	$261,469
356	$899	$51,936	$52,834	$209,533
357	$720	$52,114	$52,834	$157,419
358	$541	$52,293	$52,834	$105,126
359	$361	$52,473	$52,834	$52,653
360	$181	$52,653	$52,834	$0

第30年供款共

$634,012

第30年利息

$13,942

第30年共還本金

$620,070

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$22,366,653

免责声明

笋盘推介

按揭保险费
info