楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$121,906

借款月供 $591 , 共加借HK$121,906

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$23,195,905

每月供款
$54,795

首期

$2,796,000

总贷款额

$11,305,906

總利息

$8,419,950

印花税

$524,250

其他

$149,800

置业成本总预算

HK$3,470,050

$109,588

置业成本总预算

HK$3,470,050

首期

$2,796,000
印花税

$524,250
- AVD
  
  $524,250
律师费

$ 10,000
代理佣金

$139,800
按揭保险费

$121,906

$109,588

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

VR实景

沙田名城第03期盛世第03座

thumb_up

名城3期凤凰楼**近围方商场大围站**

实

688 呎

@18,895

建

912 呎

@14,254

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

售$1,300 万

实

688 呎

@18,895

建

912 呎

@14,254

售$1,300 万

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

沙田名城第03期盛世

thumb_up

名城三期, 最近铁路, 东南开扬, 靓装必睇, 即买即住!

实

757 呎

@17,437

建

1,000 呎

@13,200

local_fire_department 至HIT

售$1,320 万

实

757 呎

@17,437

建

1,000 呎

@13,200

售$1,320 万

local_fire_department 至HIT

沙田名城第03期盛世第02座

thumb_up

毗邻[大围MTR站]靓装修[3房(1套房)加工人房/士多房].

实

786 呎

@17,176

建

1,030 呎

@13,107

local_offer 低水笋价 pets 爱竉必选

售$1,350 万

实

786 呎

@17,176

建

1,030 呎

@13,107

售$1,350 万

local_offer 低水笋价 pets 爱竉必选

沙田御龙山

thumb_up

全屋新装舒适👍👍㼥䄪質東南三房套(另有储物室))🏠🏠

实

764 呎

@17,408

建

979 呎

@13,585

local_fire_department 至HIT

售$1,330 万

实

764 呎

@17,408

建

979 呎

@13,585

售$1,330 万

local_fire_department 至HIT

VR实景

马鞍山迎海第01期第03座

thumb_up

乌溪沙站马铁上盖环境舒适必选租盘！

实

809 呎

@16,292

建

1,054 呎

@12,505

local_fire_department 至HIT

售$1,318 万

实

809 呎

@16,292

建

1,054 呎

@12,505

售$1,318 万

local_fire_department 至HIT

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

马鞍山泓碧第05座

thumb_up

3.15米高楼底, 泓碧三房

实

854 呎

@16,393

local_fire_department 至HIT

售$1,400 万

实

854 呎

@16,393

售$1,400 万

local_fire_department 至HIT

西贡晓岚阁第01座

thumb_up

CLEAR WATER

实

1,155 呎

@11,255

建

1,305 呎

@9,962

local_fire_department 至HIT local_offer 低水笋价 flight_takeoff 移民急让

售$1,300 万

实

1,155 呎

@11,255

建

1,305 呎

@9,962

售$1,300 万

local_fire_department 至HIT local_offer 低水笋价 flight_takeoff 移民急让

沙田御龙山

thumb_up

厅房阔落好用　三房套连工人房

实

905 呎

@15,249

建

1,157 呎

@11,927

local_fire_department 至HIT

售$1,380 万

实

905 呎

@15,249

建

1,157 呎

@11,927

售$1,380 万

local_fire_department 至HIT

VR实景

沙田名城

thumb_up

毗邻 [名城-主会所 💃🕺 & 停车场 🚗 出入口] 极高层开扬 [ 日夜靓远景 🏔️ ] 3房(1特大套房连书房/子母套房 ).

实

958 呎

@15,136

建

1,273 呎

@11,390

local_fire_department 至HIT vpn_key 有匙即睇 pets 爱竉必选

售$1,450 万

实

958 呎

@15,136

建

1,273 呎

@11,390

售$1,450 万

local_fire_department 至HIT vpn_key 有匙即睇 pets 爱竉必选

利率	15年	20年	25年	30年
1.000	$67,665	$51,995	$42,609	$36,364
1.500	$70,181	$54,556	$45,216	$39,019
2.000	$72,754	$57,195	$47,921	$41,789
2.500	$75,387	$59,910	$50,720	$44,672
3.000	$78,077	$62,702	$53,614	$47,666
3.500	$80,824	$65,570	$56,600	$50,769
4.000	$83,628	$68,512	$59,677	$53,976
4.125	$84,338	$69,259	$60,460	$54,794
4.500	$86,489	$71,527	$62,842	$57,285
5.000	$89,406	$74,614	$66,093	$60,693
5.500	$92,379	$77,772	$69,428	$64,194
6.000	$95,406	$80,999	$72,844	$67,785

每月供款$54,795

年期

30年

贷款金额

$11,305,905.6

總利息

$8,419,950

总贷款连利息

$19,725,855.6

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$38,864	$15,930	$54,794	$11,289,976
2	$38,809	$15,985	$54,794	$11,273,991
3	$38,754	$16,040	$54,794	$11,257,951
4	$38,699	$16,095	$54,794	$11,241,856
5	$38,644	$16,150	$54,794	$11,225,706
6	$38,588	$16,206	$54,794	$11,209,500
7	$38,533	$16,261	$54,794	$11,193,239
8	$38,477	$16,317	$54,794	$11,176,922
9	$38,421	$16,373	$54,794	$11,160,548
10	$38,364	$16,430	$54,794	$11,144,119
11	$38,308	$16,486	$54,794	$11,127,633
12	$38,251	$16,543	$54,794	$11,111,090

第1年供款共

$657,528

第1年利息

$462,713

第1年共還本金

$194,816

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$38,194	$16,600	$54,794	$11,094,490
14	$38,137	$16,657	$54,794	$11,077,833
15	$38,080	$16,714	$54,794	$11,061,119
16	$38,023	$16,771	$54,794	$11,044,348
17	$37,965	$16,829	$54,794	$11,027,519
18	$37,907	$16,887	$54,794	$11,010,632
19	$37,849	$16,945	$54,794	$10,993,687
20	$37,791	$17,003	$54,794	$10,976,684
21	$37,732	$17,062	$54,794	$10,959,622
22	$37,674	$17,120	$54,794	$10,942,502
23	$37,615	$17,179	$54,794	$10,925,323
24	$37,556	$17,238	$54,794	$10,908,084

第2年供款共

$657,528

第2年利息

$454,523

第2年共還本金

$203,006

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$37,497	$17,298	$54,794	$10,890,787
26	$37,437	$17,357	$54,794	$10,873,430
27	$37,377	$17,417	$54,794	$10,856,013
28	$37,318	$17,476	$54,794	$10,838,537
29	$37,257	$17,537	$54,794	$10,821,000
30	$37,197	$17,597	$54,794	$10,803,403
31	$37,137	$17,657	$54,794	$10,785,746
32	$37,076	$17,718	$54,794	$10,768,028
33	$37,015	$17,779	$54,794	$10,750,249
34	$36,954	$17,840	$54,794	$10,732,409
35	$36,893	$17,901	$54,794	$10,714,508
36	$36,831	$17,963	$54,794	$10,696,545

第3年供款共

$657,528

第3年利息

$445,989

第3年共還本金

$211,540

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$36,769	$18,025	$54,794	$10,678,520
38	$36,707	$18,087	$54,794	$10,660,433
39	$36,645	$18,149	$54,794	$10,642,284
40	$36,583	$18,211	$54,794	$10,624,073
41	$36,520	$18,274	$54,794	$10,605,800
42	$36,457	$18,337	$54,794	$10,587,463
43	$36,394	$18,400	$54,794	$10,569,063
44	$36,331	$18,463	$54,794	$10,550,600
45	$36,268	$18,526	$54,794	$10,532,074
46	$36,204	$18,590	$54,794	$10,513,484
47	$36,140	$18,654	$54,794	$10,494,830
48	$36,076	$18,718	$54,794	$10,476,112

第4年供款共

$657,528

第4年利息

$437,096

第4年共還本金

$220,433

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$36,012	$18,782	$54,794	$10,457,330
50	$35,947	$18,847	$54,794	$10,438,483
51	$35,882	$18,912	$54,794	$10,419,571
52	$35,817	$18,977	$54,794	$10,400,594
53	$35,752	$19,042	$54,794	$10,381,552
54	$35,687	$19,107	$54,794	$10,362,445
55	$35,621	$19,173	$54,794	$10,343,271
56	$35,555	$19,239	$54,794	$10,324,032
57	$35,489	$19,305	$54,794	$10,304,727
58	$35,422	$19,372	$54,794	$10,285,356
59	$35,356	$19,438	$54,794	$10,265,918
60	$35,289	$19,505	$54,794	$10,246,413

第5年供款共

$657,528

第5年利息

$427,829

第5年共還本金

$229,699

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$35,222	$19,572	$54,794	$10,226,841
62	$35,155	$19,639	$54,794	$10,207,201
63	$35,087	$19,707	$54,794	$10,187,495
64	$35,020	$19,775	$54,794	$10,167,720
65	$34,952	$19,843	$54,794	$10,147,878
66	$34,883	$19,911	$54,794	$10,127,967
67	$34,815	$19,979	$54,794	$10,107,988
68	$34,746	$20,048	$54,794	$10,087,940
69	$34,677	$20,117	$54,794	$10,067,823
70	$34,608	$20,186	$54,794	$10,047,637
71	$34,539	$20,255	$54,794	$10,027,382
72	$34,469	$20,325	$54,794	$10,007,057

第6年供款共

$657,528

第6年利息

$418,173

第6年共還本金

$239,356

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$34,399	$20,395	$54,794	$9,986,662
74	$34,329	$20,465	$54,794	$9,966,197
75	$34,259	$20,535	$54,794	$9,945,662
76	$34,188	$20,606	$54,794	$9,925,056
77	$34,117	$20,677	$54,794	$9,904,380
78	$34,046	$20,748	$54,794	$9,883,632
79	$33,975	$20,819	$54,794	$9,862,813
80	$33,903	$20,891	$54,794	$9,841,922
81	$33,832	$20,962	$54,794	$9,820,960
82	$33,760	$21,034	$54,794	$9,799,925
83	$33,687	$21,107	$54,794	$9,778,818
84	$33,615	$21,179	$54,794	$9,757,639

第7年供款共

$657,528

第7年利息

$408,111

第7年共還本金

$249,418

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$33,542	$21,252	$54,794	$9,736,387
86	$33,469	$21,325	$54,794	$9,715,062
87	$33,396	$21,399	$54,794	$9,693,663
88	$33,322	$21,472	$54,794	$9,672,191
89	$33,248	$21,546	$54,794	$9,650,645
90	$33,174	$21,620	$54,794	$9,629,025
91	$33,100	$21,694	$54,794	$9,607,331
92	$33,025	$21,769	$54,794	$9,585,562
93	$32,950	$21,844	$54,794	$9,563,719
94	$32,875	$21,919	$54,794	$9,541,800
95	$32,800	$21,994	$54,794	$9,519,806
96	$32,724	$22,070	$54,794	$9,497,736

第8年供款共

$657,528

第8年利息

$397,625

第8年共還本金

$259,903

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$32,648	$22,146	$54,794	$9,475,590
98	$32,572	$22,222	$54,794	$9,453,369
99	$32,496	$22,298	$54,794	$9,431,071
100	$32,419	$22,375	$54,794	$9,408,696
101	$32,342	$22,452	$54,794	$9,386,244
102	$32,265	$22,529	$54,794	$9,363,715
103	$32,188	$22,606	$54,794	$9,341,109
104	$32,110	$22,684	$54,794	$9,318,425
105	$32,032	$22,762	$54,794	$9,295,663
106	$31,954	$22,840	$54,794	$9,272,823
107	$31,875	$22,919	$54,794	$9,249,904
108	$31,797	$22,997	$54,794	$9,226,907

第9年供款共

$657,528

第9年利息

$386,699

第9年共還本金

$270,829

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$31,717	$23,077	$54,794	$9,203,830
110	$31,638	$23,156	$54,794	$9,180,674
111	$31,559	$23,235	$54,794	$9,157,439
112	$31,479	$23,315	$54,794	$9,134,124
113	$31,399	$23,395	$54,794	$9,110,728
114	$31,318	$23,476	$54,794	$9,087,252
115	$31,237	$23,557	$54,794	$9,063,696
116	$31,156	$23,638	$54,794	$9,040,058
117	$31,075	$23,719	$54,794	$9,016,339
118	$30,994	$23,800	$54,794	$8,992,539
119	$30,912	$23,882	$54,794	$8,968,657
120	$30,830	$23,964	$54,794	$8,944,692

第10年供款共

$657,528

第10年利息

$375,314

第10年共還本金

$282,215

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$30,747	$24,047	$54,794	$8,920,646
122	$30,665	$24,129	$54,794	$8,896,516
123	$30,582	$24,212	$54,794	$8,872,304
124	$30,499	$24,295	$54,794	$8,848,008
125	$30,415	$24,379	$54,794	$8,823,629
126	$30,331	$24,463	$54,794	$8,799,167
127	$30,247	$24,547	$54,794	$8,774,620
128	$30,163	$24,631	$54,794	$8,749,988
129	$30,078	$24,716	$54,794	$8,725,273
130	$29,993	$24,801	$54,794	$8,700,472
131	$29,908	$24,886	$54,794	$8,675,585
132	$29,822	$24,972	$54,794	$8,650,614

第11年供款共

$657,528

第11年利息

$363,450

第11年共還本金

$294,079

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$29,736	$25,058	$54,794	$8,625,556
134	$29,650	$25,144	$54,794	$8,600,412
135	$29,564	$25,230	$54,794	$8,575,182
136	$29,477	$25,317	$54,794	$8,549,865
137	$29,390	$25,404	$54,794	$8,524,462
138	$29,303	$25,491	$54,794	$8,498,970
139	$29,215	$25,579	$54,794	$8,473,392
140	$29,127	$25,667	$54,794	$8,447,725
141	$29,039	$25,755	$54,794	$8,421,970
142	$28,951	$25,844	$54,794	$8,396,126
143	$28,862	$25,932	$54,794	$8,370,194
144	$28,773	$26,021	$54,794	$8,344,172

第12年供款共

$657,528

第12年利息

$351,087

第12年共還本金

$306,441

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$28,683	$26,111	$54,794	$8,318,062
146	$28,593	$26,201	$54,794	$8,291,861
147	$28,503	$26,291	$54,794	$8,265,570
148	$28,413	$26,381	$54,794	$8,239,189
149	$28,322	$26,472	$54,794	$8,212,717
150	$28,231	$26,563	$54,794	$8,186,154
151	$28,140	$26,654	$54,794	$8,159,500
152	$28,048	$26,746	$54,794	$8,132,754
153	$27,956	$26,838	$54,794	$8,105,917
154	$27,864	$26,930	$54,794	$8,078,987
155	$27,772	$27,023	$54,794	$8,051,964
156	$27,679	$27,115	$54,794	$8,024,849

第13年供款共

$657,528

第13年利息

$338,205

第13年共還本金

$319,324

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$27,585	$27,209	$54,794	$7,997,640
158	$27,492	$27,302	$54,794	$7,970,338
159	$27,398	$27,396	$54,794	$7,942,942
160	$27,304	$27,490	$54,794	$7,915,452
161	$27,209	$27,585	$54,794	$7,887,867
162	$27,115	$27,679	$54,794	$7,860,188
163	$27,019	$27,775	$54,794	$7,832,413
164	$26,924	$27,870	$54,794	$7,804,543
165	$26,828	$27,966	$54,794	$7,776,577
166	$26,732	$28,062	$54,794	$7,748,515
167	$26,636	$28,159	$54,794	$7,720,356
168	$26,539	$28,255	$54,794	$7,692,101

第14年供款共

$657,528

第14年利息

$324,781

第14年共還本金

$332,748

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$26,442	$28,352	$54,794	$7,663,749
170	$26,344	$28,450	$54,794	$7,635,299
171	$26,246	$28,548	$54,794	$7,606,751
172	$26,148	$28,646	$54,794	$7,578,105
173	$26,050	$28,744	$54,794	$7,549,361
174	$25,951	$28,843	$54,794	$7,520,518
175	$25,852	$28,942	$54,794	$7,491,575
176	$25,752	$29,042	$54,794	$7,462,534
177	$25,652	$29,142	$54,794	$7,433,392
178	$25,552	$29,242	$54,794	$7,404,150
179	$25,452	$29,342	$54,794	$7,374,808
180	$25,351	$29,443	$54,794	$7,345,365

第15年供款共

$657,528

第15年利息

$310,792

第15年共還本金

$346,736

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$25,250	$29,544	$54,794	$7,315,821
182	$25,148	$29,646	$54,794	$7,286,175
183	$25,046	$29,748	$54,794	$7,256,427
184	$24,944	$29,850	$54,794	$7,226,577
185	$24,841	$29,953	$54,794	$7,196,624
186	$24,738	$30,056	$54,794	$7,166,568
187	$24,635	$30,159	$54,794	$7,136,410
188	$24,531	$30,263	$54,794	$7,106,147
189	$24,427	$30,367	$54,794	$7,075,780
190	$24,323	$30,471	$54,794	$7,045,309
191	$24,218	$30,576	$54,794	$7,014,733
192	$24,113	$30,681	$54,794	$6,984,052

第16年供款共

$657,528

第16年利息

$296,216

第16年共還本金

$361,312

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$24,008	$30,786	$54,794	$6,953,266
194	$23,902	$30,892	$54,794	$6,922,374
195	$23,796	$30,998	$54,794	$6,891,376
196	$23,689	$31,105	$54,794	$6,860,271
197	$23,582	$31,212	$54,794	$6,829,059
198	$23,475	$31,319	$54,794	$6,797,740
199	$23,367	$31,427	$54,794	$6,766,313
200	$23,259	$31,535	$54,794	$6,734,778
201	$23,151	$31,643	$54,794	$6,703,135
202	$23,042	$31,752	$54,794	$6,671,383
203	$22,933	$31,861	$54,794	$6,639,522
204	$22,823	$31,971	$54,794	$6,607,551

第17年供款共

$657,528

第17年利息

$281,027

第17年共還本金

$376,502

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$22,713	$32,081	$54,794	$6,575,470
206	$22,603	$32,191	$54,794	$6,543,279
207	$22,493	$32,302	$54,794	$6,510,978
208	$22,381	$32,413	$54,794	$6,478,565
209	$22,270	$32,524	$54,794	$6,446,041
210	$22,158	$32,636	$54,794	$6,413,406
211	$22,046	$32,748	$54,794	$6,380,658
212	$21,934	$32,861	$54,794	$6,347,797
213	$21,821	$32,973	$54,794	$6,314,824
214	$21,707	$33,087	$54,794	$6,281,737
215	$21,593	$33,201	$54,794	$6,248,536
216	$21,479	$33,315	$54,794	$6,215,222

第18年供款共

$657,528

第18年利息

$265,199

第18年共還本金

$392,329

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$21,365	$33,429	$54,794	$6,181,792
218	$21,250	$33,544	$54,794	$6,148,248
219	$21,135	$33,659	$54,794	$6,114,589
220	$21,019	$33,775	$54,794	$6,080,814
221	$20,903	$33,891	$54,794	$6,046,922
222	$20,786	$34,008	$54,794	$6,012,915
223	$20,669	$34,125	$54,794	$5,978,790
224	$20,552	$34,242	$54,794	$5,944,548
225	$20,434	$34,360	$54,794	$5,910,188
226	$20,316	$34,478	$54,794	$5,875,711
227	$20,198	$34,596	$54,794	$5,841,114
228	$20,079	$34,715	$54,794	$5,806,399

第19年供款共

$657,528

第19年利息

$248,706

第19年共還本金

$408,822

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$19,959	$34,835	$54,794	$5,771,565
230	$19,840	$34,954	$54,794	$5,736,610
231	$19,720	$35,074	$54,794	$5,701,536
232	$19,599	$35,195	$54,794	$5,666,341
233	$19,478	$35,316	$54,794	$5,631,025
234	$19,357	$35,437	$54,794	$5,595,587
235	$19,235	$35,559	$54,794	$5,560,028
236	$19,113	$35,681	$54,794	$5,524,347
237	$18,990	$35,804	$54,794	$5,488,543
238	$18,867	$35,927	$54,794	$5,452,615
239	$18,743	$36,051	$54,794	$5,416,565
240	$18,619	$36,175	$54,794	$5,380,390

第20年供款共

$657,528

第20年利息

$231,520

第20年共還本金

$426,009

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$18,495	$36,299	$54,794	$5,344,091
242	$18,370	$36,424	$54,794	$5,307,668
243	$18,245	$36,549	$54,794	$5,271,119
244	$18,119	$36,675	$54,794	$5,234,444
245	$17,993	$36,801	$54,794	$5,197,643
246	$17,867	$36,927	$54,794	$5,160,716
247	$17,740	$37,054	$54,794	$5,123,662
248	$17,613	$37,181	$54,794	$5,086,481
249	$17,485	$37,309	$54,794	$5,049,171
250	$17,357	$37,438	$54,794	$5,011,734
251	$17,228	$37,566	$54,794	$4,974,168
252	$17,099	$37,695	$54,794	$4,936,472

第21年供款共

$657,528

第21年利息

$213,611

第21年共還本金

$443,918

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$16,969	$37,825	$54,794	$4,898,647
254	$16,839	$37,955	$54,794	$4,860,692
255	$16,709	$38,085	$54,794	$4,822,607
256	$16,578	$38,216	$54,794	$4,784,391
257	$16,446	$38,348	$54,794	$4,746,043
258	$16,315	$38,480	$54,794	$4,707,564
259	$16,182	$38,612	$54,794	$4,668,952
260	$16,050	$38,745	$54,794	$4,630,207
261	$15,916	$38,878	$54,794	$4,591,330
262	$15,783	$39,011	$54,794	$4,552,318
263	$15,649	$39,145	$54,794	$4,513,173
264	$15,514	$39,280	$54,794	$4,473,893

第22年供款共

$657,528

第22年利息

$194,949

第22年共還本金

$462,580

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$15,379	$39,415	$54,794	$4,434,478
266	$15,244	$39,551	$54,794	$4,394,927
267	$15,108	$39,686	$54,794	$4,355,241
268	$14,971	$39,823	$54,794	$4,315,418
269	$14,834	$39,960	$54,794	$4,275,458
270	$14,697	$40,097	$54,794	$4,235,361
271	$14,559	$40,235	$54,794	$4,195,126
272	$14,421	$40,373	$54,794	$4,154,753
273	$14,282	$40,512	$54,794	$4,114,240
274	$14,143	$40,651	$54,794	$4,073,589
275	$14,003	$40,791	$54,794	$4,032,798
276	$13,863	$40,931	$54,794	$3,991,867

第23年供款共

$657,528

第23年利息

$175,503

第23年共還本金

$482,026

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$13,722	$41,072	$54,794	$3,950,795
278	$13,581	$41,213	$54,794	$3,909,582
279	$13,439	$41,355	$54,794	$3,868,227
280	$13,297	$41,497	$54,794	$3,826,730
281	$13,154	$41,640	$54,794	$3,785,090
282	$13,011	$41,783	$54,794	$3,743,307
283	$12,868	$41,926	$54,794	$3,701,381
284	$12,723	$42,071	$54,794	$3,659,310
285	$12,579	$42,215	$54,794	$3,617,095
286	$12,434	$42,360	$54,794	$3,574,735
287	$12,288	$42,506	$54,794	$3,532,229
288	$12,142	$42,652	$54,794	$3,489,577

第24年供款共

$657,528

第24年利息

$155,239

第24年共還本金

$502,290

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$11,995	$42,799	$54,794	$3,446,778
290	$11,848	$42,946	$54,794	$3,403,833
291	$11,701	$43,093	$54,794	$3,360,739
292	$11,553	$43,242	$54,794	$3,317,498
293	$11,404	$43,390	$54,794	$3,274,108
294	$11,255	$43,539	$54,794	$3,230,568
295	$11,105	$43,689	$54,794	$3,186,879
296	$10,955	$43,839	$54,794	$3,143,040
297	$10,804	$43,990	$54,794	$3,099,050
298	$10,653	$44,141	$54,794	$3,054,909
299	$10,501	$44,293	$54,794	$3,010,616
300	$10,349	$44,445	$54,794	$2,966,171

第25年供款共

$657,528

第25年利息

$134,123

第25年共還本金

$523,406

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$10,196	$44,598	$54,794	$2,921,574
302	$10,043	$44,751	$54,794	$2,876,822
303	$9,889	$44,905	$54,794	$2,831,918
304	$9,735	$45,059	$54,794	$2,786,858
305	$9,580	$45,214	$54,794	$2,741,644
306	$9,424	$45,370	$54,794	$2,696,274
307	$9,268	$45,526	$54,794	$2,650,749
308	$9,112	$45,682	$54,794	$2,605,067
309	$8,955	$45,839	$54,794	$2,559,228
310	$8,797	$45,997	$54,794	$2,513,231
311	$8,639	$46,155	$54,794	$2,467,076
312	$8,481	$46,313	$54,794	$2,420,763

第26年供款共

$657,528

第26年利息

$112,120

第26年共還本金

$545,409

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$8,321	$46,473	$54,794	$2,374,290
314	$8,162	$46,632	$54,794	$2,327,657
315	$8,001	$46,793	$54,794	$2,280,865
316	$7,840	$46,954	$54,794	$2,233,911
317	$7,679	$47,115	$54,794	$2,186,796
318	$7,517	$47,277	$54,794	$2,139,519
319	$7,355	$47,439	$54,794	$2,092,080
320	$7,192	$47,603	$54,794	$2,044,477
321	$7,028	$47,766	$54,794	$1,996,711
322	$6,864	$47,930	$54,794	$1,948,781
323	$6,699	$48,095	$54,794	$1,900,686
324	$6,534	$48,260	$54,794	$1,852,425

第27年供款共

$657,528

第27年利息

$89,191

第27年共還本金

$568,337

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$6,368	$48,426	$54,794	$1,803,999
326	$6,201	$48,593	$54,794	$1,755,406
327	$6,034	$48,760	$54,794	$1,706,646
328	$5,867	$48,927	$54,794	$1,657,719
329	$5,698	$49,096	$54,794	$1,608,623
330	$5,530	$49,264	$54,794	$1,559,359
331	$5,360	$49,434	$54,794	$1,509,925
332	$5,190	$49,604	$54,794	$1,460,321
333	$5,020	$49,774	$54,794	$1,410,547
334	$4,849	$49,945	$54,794	$1,360,602
335	$4,677	$50,117	$54,794	$1,310,485
336	$4,505	$50,289	$54,794	$1,260,196

第28年供款共

$657,528

第28年利息

$65,299

第28年共還本金

$592,230

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$4,332	$50,462	$54,794	$1,209,734
338	$4,158	$50,636	$54,794	$1,159,098
339	$3,984	$50,810	$54,794	$1,108,288
340	$3,810	$50,984	$54,794	$1,057,304
341	$3,634	$51,160	$54,794	$1,006,145
342	$3,459	$51,335	$54,794	$954,809
343	$3,282	$51,512	$54,794	$903,297
344	$3,105	$51,689	$54,794	$851,608
345	$2,927	$51,867	$54,794	$799,742
346	$2,749	$52,045	$54,794	$747,697
347	$2,570	$52,224	$54,794	$695,473
348	$2,391	$52,403	$54,794	$643,070

第29年供款共

$657,528

第29年利息

$40,402

第29年共還本金

$617,126

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,211	$52,583	$54,794	$590,486
350	$2,030	$52,764	$54,794	$537,722
351	$1,848	$52,946	$54,794	$484,776
352	$1,666	$53,128	$54,794	$431,649
353	$1,484	$53,310	$54,794	$378,338
354	$1,301	$53,494	$54,794	$324,845
355	$1,117	$53,677	$54,794	$271,167
356	$932	$53,862	$54,794	$217,305
357	$747	$54,047	$54,794	$163,258
358	$561	$54,233	$54,794	$109,026
359	$375	$54,419	$54,794	$54,606
360	$188	$54,606	$54,794	$0

第30年供款共

$657,528

第30年利息

$14,459

第30年共還本金

$643,070

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$23,195,905

免责声明

笋盘推介

按揭保险费
info