楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$128,010

借款月供 $620 , 共加借HK$128,010

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$24,356,859

每月供款
$57,538

首期

$2,936,000

总贷款额

$11,872,010

總利息

$8,841,549

印花税

$550,500

其他

$156,800

置业成本总预算

HK$3,643,300

$115,075

置业成本总预算

HK$3,643,300

首期

$2,936,000
印花税

$550,500
- AVD
  
  $550,500
律师费

$ 10,000
代理佣金

$146,800
按揭保险费

$128,010

$115,075

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

大埔沙栏小筑

thumb_up

上覆式连天台连车位**单边全海景**有管理

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 local_offer 低水笋价

售$1,480 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 local_offer 低水笋价

VR实景

马鞍山天宇海

thumb_up

马鞍山-海景必睇盘！！罕有4房1套连工人房

实

947 呎

@14,784

建

1,255 呎

@11,155

local_fire_department 至HIT local_offer 低水笋价 vpn_key 有匙即睇

售$1,400 万

实

947 呎

@14,784

建

1,255 呎

@11,155

售$1,400 万

local_fire_department 至HIT local_offer 低水笋价 vpn_key 有匙即睇

大埔帝琴湾凯琴居

thumb_up

低密度新地豪宅环境清静

实

1,285 呎

@10,895

建

1,622 呎

@8,631

local_fire_department 至HIT

售$1,400 万

实

1,285 呎

@10,895

建

1,622 呎

@8,631

售$1,400 万

local_fire_department 至HIT

VR实景

沙田名城第02期盛荟

thumb_up

沙田名城第02期 - 大厅靓则, 优质推介!

实

1,038 呎

@14,933

建

1,372 呎

@11,297

local_offer 低水笋价 pets 爱竉必选

售$1,550 万

实

1,038 呎

@14,933

建

1,372 呎

@11,297

售$1,550 万

local_offer 低水笋价 pets 爱竉必选

沙田蔚林居

thumb_up

传统豪宅地段,少有分层放盘

实

934 呎

@16,381

建

1,168 呎

@13,099

real_estate_agent 罕有放盘

售$1,530 万

实

934 呎

@16,381

建

1,168 呎

@13,099

售$1,530 万

real_estate_agent 罕有放盘

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

VR实景

马鞍山海典居第07座

thumb_up

马鞍山海典居

实

1,063 呎

@14,111

建

1,375 呎

@10,909

local_fire_department 至HIT directions_run 即走

售$1,500 万

实

1,063 呎

@14,111

建

1,375 呎

@10,909

售$1,500 万

local_fire_department 至HIT directions_run 即走

VR实景

沙田名城

thumb_up

大围正中心双线铁路站,围方近在只咫尺, 有匙即睇

实

785 呎

@17,580

建

1,030 呎

@13,398

vpn_key 有匙即睇

售$1,380 万

实

785 呎

@17,580

建

1,030 呎

@13,398

售$1,380 万

vpn_key 有匙即睇

沙田名城

thumb_up

名城直厅3房1套连储物室^^极高层有楼睇^^业主急走

实

737 呎

@18,792

建

980 呎

@14,133

local_fire_department 至HIT verified 首置必买 flight_takeoff 移民急让 pets 爱竉必选

售$1,385 万

实

737 呎

@18,792

建

980 呎

@14,133

售$1,385 万

local_fire_department 至HIT verified 首置必买 flight_takeoff 移民急让 pets 爱竉必选

KOL实拍 VR实景

白石角天赋海湾盈玥

thumb_up

罕有海景全新装 3房必睇

实

1,160 呎

@13,362

建

1,488 呎

@10,417

local_fire_department 至HIT

售$1,550 万

实

1,160 呎

@13,362

建

1,488 呎

@10,417

售$1,550 万

local_fire_department 至HIT

西贡傲泷连大平台

thumb_up

豪华会所, 超值笋价 !!

实

873 呎

@16,953

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

售$1,480 万

实

873 呎

@16,953

售$1,480 万

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

VR实景

沙田名城第02期盛荟

thumb_up

^中层东南四房套 ^有匙即睇 ^

实

961 呎

@15,921

建

1,275 呎

@12,000

directions_run 即走

售$1,530 万

实

961 呎

@15,921

建

1,275 呎

@12,000

售$1,530 万

directions_run 即走

利率	15年	20年	25年	30年
1.000	$71,053	$54,599	$44,742	$38,185
1.500	$73,695	$57,288	$47,480	$40,973
2.000	$76,397	$60,059	$50,320	$43,881
2.500	$79,161	$62,910	$53,260	$46,909
3.000	$81,986	$65,842	$56,298	$50,053
3.500	$84,871	$68,853	$59,434	$53,311
4.000	$87,816	$71,942	$62,665	$56,679
4.125	$88,561	$72,726	$63,487	$57,538
4.500	$90,820	$75,108	$65,988	$60,154
5.000	$93,883	$78,350	$69,403	$63,732
5.500	$97,004	$81,666	$72,905	$67,408
6.000	$100,183	$85,055	$76,492	$71,179

每月供款$57,538

年期

30年

贷款金额

$11,872,009.6

總利息

$8,841,549

总贷款连利息

$20,713,558.6

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$40,810	$16,728	$57,538	$11,855,282
2	$40,753	$16,785	$57,538	$11,838,497
3	$40,695	$16,843	$57,538	$11,821,654
4	$40,637	$16,901	$57,538	$11,804,753
5	$40,579	$16,959	$57,538	$11,787,794
6	$40,521	$17,017	$57,538	$11,770,777
7	$40,462	$17,076	$57,538	$11,753,702
8	$40,403	$17,134	$57,538	$11,736,567
9	$40,344	$17,193	$57,538	$11,719,374
10	$40,285	$17,252	$57,538	$11,702,122
11	$40,226	$17,312	$57,538	$11,684,810
12	$40,167	$17,371	$57,538	$11,667,439

第1年供款共

$690,452

第1年利息

$485,881

第1年共還本金

$204,570

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$40,107	$17,431	$57,538	$11,650,008
14	$40,047	$17,491	$57,538	$11,632,518
15	$39,987	$17,551	$57,538	$11,614,967
16	$39,926	$17,611	$57,538	$11,597,355
17	$39,866	$17,672	$57,538	$11,579,684
18	$39,805	$17,733	$57,538	$11,561,951
19	$39,744	$17,793	$57,538	$11,544,158
20	$39,683	$17,855	$57,538	$11,526,303
21	$39,622	$17,916	$57,538	$11,508,387
22	$39,560	$17,978	$57,538	$11,490,410
23	$39,498	$18,039	$57,538	$11,472,370
24	$39,436	$18,101	$57,538	$11,454,269

第2年供款共

$690,452

第2年利息

$477,282

第2年共還本金

$213,170

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$39,374	$18,164	$57,538	$11,436,105
26	$39,312	$18,226	$57,538	$11,417,879
27	$39,249	$18,289	$57,538	$11,399,590
28	$39,186	$18,352	$57,538	$11,381,239
29	$39,123	$18,415	$57,538	$11,362,824
30	$39,060	$18,478	$57,538	$11,344,346
31	$38,996	$18,541	$57,538	$11,325,805
32	$38,932	$18,605	$57,538	$11,307,200
33	$38,868	$18,669	$57,538	$11,288,530
34	$38,804	$18,733	$57,538	$11,269,797
35	$38,740	$18,798	$57,538	$11,250,999
36	$38,675	$18,862	$57,538	$11,232,137

第3年供款共

$690,452

第3年利息

$468,320

第3年共還本金

$222,132

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$38,610	$18,927	$57,538	$11,213,210
38	$38,545	$18,992	$57,538	$11,194,217
39	$38,480	$19,058	$57,538	$11,175,160
40	$38,415	$19,123	$57,538	$11,156,037
41	$38,349	$19,189	$57,538	$11,136,848
42	$38,283	$19,255	$57,538	$11,117,593
43	$38,217	$19,321	$57,538	$11,098,272
44	$38,150	$19,387	$57,538	$11,078,885
45	$38,084	$19,454	$57,538	$11,059,431
46	$38,017	$19,521	$57,538	$11,039,910
47	$37,950	$19,588	$57,538	$11,020,322
48	$37,882	$19,655	$57,538	$11,000,667

第4年供款共

$690,452

第4年利息

$458,982

第4年共還本金

$231,470

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$37,815	$19,723	$57,538	$10,980,944
50	$37,747	$19,791	$57,538	$10,961,153
51	$37,679	$19,859	$57,538	$10,941,295
52	$37,611	$19,927	$57,538	$10,921,368
53	$37,542	$19,995	$57,538	$10,901,372
54	$37,473	$20,064	$57,538	$10,881,308
55	$37,404	$20,133	$57,538	$10,861,175
56	$37,335	$20,202	$57,538	$10,840,973
57	$37,266	$20,272	$57,538	$10,820,701
58	$37,196	$20,342	$57,538	$10,800,359
59	$37,126	$20,411	$57,538	$10,779,948
60	$37,056	$20,482	$57,538	$10,759,466

第5年供款共

$690,452

第5年利息

$449,251

第5年共還本金

$241,201

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$36,986	$20,552	$57,538	$10,738,914
62	$36,915	$20,623	$57,538	$10,718,292
63	$36,844	$20,694	$57,538	$10,697,598
64	$36,773	$20,765	$57,538	$10,676,833
65	$36,702	$20,836	$57,538	$10,655,997
66	$36,630	$20,908	$57,538	$10,635,090
67	$36,558	$20,980	$57,538	$10,614,110
68	$36,486	$21,052	$57,538	$10,593,058
69	$36,414	$21,124	$57,538	$10,571,934
70	$36,341	$21,197	$57,538	$10,550,738
71	$36,268	$21,270	$57,538	$10,529,468
72	$36,195	$21,343	$57,538	$10,508,126

第6年供款共

$690,452

第6年利息

$439,111

第6年共還本金

$251,341

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$36,122	$21,416	$57,538	$10,486,710
74	$36,048	$21,490	$57,538	$10,465,220
75	$35,974	$21,563	$57,538	$10,443,657
76	$35,900	$21,638	$57,538	$10,422,019
77	$35,826	$21,712	$57,538	$10,400,307
78	$35,751	$21,787	$57,538	$10,378,520
79	$35,676	$21,861	$57,538	$10,356,659
80	$35,601	$21,937	$57,538	$10,334,722
81	$35,526	$22,012	$57,538	$10,312,710
82	$35,450	$22,088	$57,538	$10,290,623
83	$35,374	$22,164	$57,538	$10,268,459
84	$35,298	$22,240	$57,538	$10,246,219

第7年供款共

$690,452

第7年利息

$428,545

第7年共還本金

$261,907

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$35,221	$22,316	$57,538	$10,223,903
86	$35,145	$22,393	$57,538	$10,201,510
87	$35,068	$22,470	$57,538	$10,179,040
88	$34,990	$22,547	$57,538	$10,156,493
89	$34,913	$22,625	$57,538	$10,133,868
90	$34,835	$22,702	$57,538	$10,111,165
91	$34,757	$22,781	$57,538	$10,088,385
92	$34,679	$22,859	$57,538	$10,065,526
93	$34,600	$22,937	$57,538	$10,042,589
94	$34,521	$23,016	$57,538	$10,019,572
95	$34,442	$23,095	$57,538	$9,996,477
96	$34,363	$23,175	$57,538	$9,973,302

第8年供款共

$690,452

第8年利息

$417,535

第8年共還本金

$272,917

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$34,283	$23,254	$57,538	$9,950,048
98	$34,203	$23,334	$57,538	$9,926,713
99	$34,123	$23,415	$57,538	$9,903,299
100	$34,043	$23,495	$57,538	$9,879,804
101	$33,962	$23,576	$57,538	$9,856,228
102	$33,881	$23,657	$57,538	$9,832,571
103	$33,799	$23,738	$57,538	$9,808,833
104	$33,718	$23,820	$57,538	$9,785,013
105	$33,636	$23,902	$57,538	$9,761,111
106	$33,554	$23,984	$57,538	$9,737,127
107	$33,471	$24,066	$57,538	$9,713,061
108	$33,389	$24,149	$57,538	$9,688,912

第9年供款共

$690,452

第9年利息

$406,062

第9年共還本金

$284,390

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$33,306	$24,232	$57,538	$9,664,680
110	$33,222	$24,315	$57,538	$9,640,365
111	$33,139	$24,399	$57,538	$9,615,966
112	$33,055	$24,483	$57,538	$9,591,483
113	$32,971	$24,567	$57,538	$9,566,916
114	$32,886	$24,651	$57,538	$9,542,265
115	$32,802	$24,736	$57,538	$9,517,529
116	$32,717	$24,821	$57,538	$9,492,707
117	$32,631	$24,906	$57,538	$9,467,801
118	$32,546	$24,992	$57,538	$9,442,809
119	$32,460	$25,078	$57,538	$9,417,731
120	$32,373	$25,164	$57,538	$9,392,567

第10年供款共

$690,452

第10年利息

$394,107

第10年共還本金

$296,345

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$32,287	$25,251	$57,538	$9,367,316
122	$32,200	$25,338	$57,538	$9,341,978
123	$32,113	$25,425	$57,538	$9,316,554
124	$32,026	$25,512	$57,538	$9,291,042
125	$31,938	$25,600	$57,538	$9,265,442
126	$31,850	$25,688	$57,538	$9,239,754
127	$31,762	$25,776	$57,538	$9,213,978
128	$31,673	$25,865	$57,538	$9,188,114
129	$31,584	$25,954	$57,538	$9,162,160
130	$31,495	$26,043	$57,538	$9,136,118
131	$31,405	$26,132	$57,538	$9,109,985
132	$31,316	$26,222	$57,538	$9,083,763

第11年供款共

$690,452

第11年利息

$381,648

第11年共還本金

$308,803

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$31,225	$26,312	$57,538	$9,057,451
134	$31,135	$26,403	$57,538	$9,031,048
135	$31,044	$26,493	$57,538	$9,004,555
136	$30,953	$26,585	$57,538	$8,977,970
137	$30,862	$26,676	$57,538	$8,951,294
138	$30,770	$26,768	$57,538	$8,924,527
139	$30,678	$26,860	$57,538	$8,897,667
140	$30,586	$26,952	$57,538	$8,870,715
141	$30,493	$27,045	$57,538	$8,843,671
142	$30,400	$27,138	$57,538	$8,816,533
143	$30,307	$27,231	$57,538	$8,789,302
144	$30,213	$27,324	$57,538	$8,761,978

第12年供款共

$690,452

第12年利息

$368,667

第12年共還本金

$321,785

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$30,119	$27,418	$57,538	$8,734,560
146	$30,025	$27,513	$57,538	$8,707,047
147	$29,930	$27,607	$57,538	$8,679,440
148	$29,836	$27,702	$57,538	$8,651,738
149	$29,740	$27,797	$57,538	$8,623,940
150	$29,645	$27,893	$57,538	$8,596,048
151	$29,549	$27,989	$57,538	$8,568,059
152	$29,453	$28,085	$57,538	$8,539,974
153	$29,356	$28,182	$57,538	$8,511,792
154	$29,259	$28,278	$57,538	$8,483,514
155	$29,162	$28,376	$57,538	$8,455,138
156	$29,065	$28,473	$57,538	$8,426,665

第13年供款共

$690,452

第13年利息

$355,139

第13年共還本金

$335,313

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$28,967	$28,571	$57,538	$8,398,094
158	$28,868	$28,669	$57,538	$8,369,425
159	$28,770	$28,768	$57,538	$8,340,657
160	$28,671	$28,867	$57,538	$8,311,791
161	$28,572	$28,966	$57,538	$8,282,825
162	$28,472	$29,065	$57,538	$8,253,759
163	$28,372	$29,165	$57,538	$8,224,594
164	$28,272	$29,266	$57,538	$8,195,328
165	$28,171	$29,366	$57,538	$8,165,962
166	$28,070	$29,467	$57,538	$8,136,495
167	$27,969	$29,568	$57,538	$8,106,926
168	$27,868	$29,670	$57,538	$8,077,256

第14年供款共

$690,452

第14年利息

$341,043

第14年共還本金

$349,409

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$27,766	$29,772	$57,538	$8,047,484
170	$27,663	$29,874	$57,538	$8,017,610
171	$27,561	$29,977	$57,538	$7,987,633
172	$27,457	$30,080	$57,538	$7,957,552
173	$27,354	$30,184	$57,538	$7,927,369
174	$27,250	$30,287	$57,538	$7,897,082
175	$27,146	$30,391	$57,538	$7,866,690
176	$27,042	$30,496	$57,538	$7,836,194
177	$26,937	$30,601	$57,538	$7,805,593
178	$26,832	$30,706	$57,538	$7,774,888
179	$26,726	$30,811	$57,538	$7,744,076
180	$26,620	$30,917	$57,538	$7,713,159

第15年供款共

$690,452

第15年利息

$326,354

第15年共還本金

$364,098

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$26,514	$31,024	$57,538	$7,682,135
182	$26,407	$31,130	$57,538	$7,651,005
183	$26,300	$31,237	$57,538	$7,619,767
184	$26,193	$31,345	$57,538	$7,588,423
185	$26,085	$31,452	$57,538	$7,556,970
186	$25,977	$31,561	$57,538	$7,525,410
187	$25,869	$31,669	$57,538	$7,493,740
188	$25,760	$31,778	$57,538	$7,461,963
189	$25,650	$31,887	$57,538	$7,430,075
190	$25,541	$31,997	$57,538	$7,398,079
191	$25,431	$32,107	$57,538	$7,365,972
192	$25,321	$32,217	$57,538	$7,333,755

第16年供款共

$690,452

第16年利息

$311,048

第16年共還本金

$379,404

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$25,210	$32,328	$57,538	$7,301,427
194	$25,099	$32,439	$57,538	$7,268,988
195	$24,987	$32,551	$57,538	$7,236,437
196	$24,875	$32,662	$57,538	$7,203,775
197	$24,763	$32,775	$57,538	$7,171,000
198	$24,650	$32,887	$57,538	$7,138,113
199	$24,537	$33,000	$57,538	$7,105,112
200	$24,424	$33,114	$57,538	$7,071,999
201	$24,310	$33,228	$57,538	$7,038,771
202	$24,196	$33,342	$57,538	$7,005,429
203	$24,081	$33,457	$57,538	$6,971,973
204	$23,966	$33,572	$57,538	$6,938,401

第17年供款共

$690,452

第17年利息

$295,098

第17年共還本金

$395,354

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$23,851	$33,687	$57,538	$6,904,714
206	$23,735	$33,803	$57,538	$6,870,911
207	$23,619	$33,919	$57,538	$6,836,993
208	$23,502	$34,036	$57,538	$6,802,957
209	$23,385	$34,152	$57,538	$6,768,805
210	$23,268	$34,270	$57,538	$6,734,535
211	$23,150	$34,388	$57,538	$6,700,147
212	$23,032	$34,506	$57,538	$6,665,641
213	$22,913	$34,625	$57,538	$6,631,016
214	$22,794	$34,744	$57,538	$6,596,273
215	$22,675	$34,863	$57,538	$6,561,410
216	$22,555	$34,983	$57,538	$6,526,427

第18年供款共

$690,452

第18年利息

$278,478

第18年共還本金

$411,974

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$22,435	$35,103	$57,538	$6,491,324
218	$22,314	$35,224	$57,538	$6,456,100
219	$22,193	$35,345	$57,538	$6,420,756
220	$22,071	$35,466	$57,538	$6,385,289
221	$21,949	$35,588	$57,538	$6,349,701
222	$21,827	$35,711	$57,538	$6,313,990
223	$21,704	$35,833	$57,538	$6,278,157
224	$21,581	$35,956	$57,538	$6,242,201
225	$21,458	$36,080	$57,538	$6,206,121
226	$21,334	$36,204	$57,538	$6,169,916
227	$21,209	$36,329	$57,538	$6,133,588
228	$21,084	$36,453	$57,538	$6,097,134

第19年供款共

$690,452

第19年利息

$261,159

第19年共還本金

$429,293

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$20,959	$36,579	$57,538	$6,060,556
230	$20,833	$36,705	$57,538	$6,023,851
231	$20,707	$36,831	$57,538	$5,987,020
232	$20,580	$36,957	$57,538	$5,950,063
233	$20,453	$37,084	$57,538	$5,912,979
234	$20,326	$37,212	$57,538	$5,875,767
235	$20,198	$37,340	$57,538	$5,838,427
236	$20,070	$37,468	$57,538	$5,800,959
237	$19,941	$37,597	$57,538	$5,763,362
238	$19,812	$37,726	$57,538	$5,725,636
239	$19,682	$37,856	$57,538	$5,687,780
240	$19,552	$37,986	$57,538	$5,649,795

第20年供款共

$690,452

第20年利息

$243,112

第20年共還本金

$447,340

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$19,421	$38,116	$57,538	$5,611,678
242	$19,290	$38,248	$57,538	$5,573,431
243	$19,159	$38,379	$57,538	$5,535,052
244	$19,027	$38,511	$57,538	$5,496,541
245	$18,894	$38,643	$57,538	$5,457,897
246	$18,762	$38,776	$57,538	$5,419,121
247	$18,628	$38,909	$57,538	$5,380,212
248	$18,494	$39,043	$57,538	$5,341,169
249	$18,360	$39,177	$57,538	$5,301,991
250	$18,226	$39,312	$57,538	$5,262,679
251	$18,090	$39,447	$57,538	$5,223,232
252	$17,955	$39,583	$57,538	$5,183,649

第21年供款共

$690,452

第21年利息

$224,306

第21年共還本金

$466,145

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$17,819	$39,719	$57,538	$5,143,930
254	$17,682	$39,855	$57,538	$5,104,075
255	$17,545	$39,992	$57,538	$5,064,082
256	$17,408	$40,130	$57,538	$5,023,953
257	$17,270	$40,268	$57,538	$4,983,685
258	$17,131	$40,406	$57,538	$4,943,278
259	$16,993	$40,545	$57,538	$4,902,733
260	$16,853	$40,685	$57,538	$4,862,049
261	$16,713	$40,824	$57,538	$4,821,224
262	$16,573	$40,965	$57,538	$4,780,260
263	$16,432	$41,106	$57,538	$4,739,154
264	$16,291	$41,247	$57,538	$4,697,907

第22年供款共

$690,452

第22年利息

$204,710

第22年共還本金

$485,742

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$16,149	$41,389	$57,538	$4,656,519
266	$16,007	$41,531	$57,538	$4,614,988
267	$15,864	$41,674	$57,538	$4,573,314
268	$15,721	$41,817	$57,538	$4,531,497
269	$15,577	$41,961	$57,538	$4,489,537
270	$15,433	$42,105	$57,538	$4,447,432
271	$15,288	$42,250	$57,538	$4,405,182
272	$15,143	$42,395	$57,538	$4,362,787
273	$14,997	$42,541	$57,538	$4,320,247
274	$14,851	$42,687	$57,538	$4,277,560
275	$14,704	$42,834	$57,538	$4,234,726
276	$14,557	$42,981	$57,538	$4,191,746

第23年供款共

$690,452

第23年利息

$184,290

第23年共還本金

$506,162

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$14,409	$43,129	$57,538	$4,148,617
278	$14,261	$43,277	$57,538	$4,105,340
279	$14,112	$43,426	$57,538	$4,061,915
280	$13,963	$43,575	$57,538	$4,018,340
281	$13,813	$43,725	$57,538	$3,974,615
282	$13,663	$43,875	$57,538	$3,930,740
283	$13,512	$44,026	$57,538	$3,886,715
284	$13,361	$44,177	$57,538	$3,842,538
285	$13,209	$44,329	$57,538	$3,798,209
286	$13,056	$44,481	$57,538	$3,753,727
287	$12,903	$44,634	$57,538	$3,709,093
288	$12,750	$44,788	$57,538	$3,664,305

第24年供款共

$690,452

第24年利息

$163,012

第24年共還本金

$527,440

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$12,596	$44,942	$57,538	$3,619,364
290	$12,442	$45,096	$57,538	$3,574,268
291	$12,287	$45,251	$57,538	$3,529,017
292	$12,131	$45,407	$57,538	$3,483,610
293	$11,975	$45,563	$57,538	$3,438,047
294	$11,818	$45,719	$57,538	$3,392,328
295	$11,661	$45,877	$57,538	$3,346,451
296	$11,503	$46,034	$57,538	$3,300,417
297	$11,345	$46,192	$57,538	$3,254,225
298	$11,186	$46,351	$57,538	$3,207,873
299	$11,027	$46,511	$57,538	$3,161,363
300	$10,867	$46,670	$57,538	$3,114,692

第25年供款共

$690,452

第25年利息

$140,839

第25年共還本金

$549,613

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$10,707	$46,831	$57,538	$3,067,861
302	$10,546	$46,992	$57,538	$3,020,869
303	$10,384	$47,153	$57,538	$2,973,716
304	$10,222	$47,316	$57,538	$2,926,400
305	$10,060	$47,478	$57,538	$2,878,922
306	$9,896	$47,641	$57,538	$2,831,281
307	$9,733	$47,805	$57,538	$2,783,476
308	$9,568	$47,969	$57,538	$2,735,506
309	$9,403	$48,134	$57,538	$2,687,372
310	$9,238	$48,300	$57,538	$2,639,072
311	$9,072	$48,466	$57,538	$2,590,606
312	$8,905	$48,632	$57,538	$2,541,974

第26年供款共

$690,452

第26年利息

$117,734

第26年共還本金

$572,718

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$8,738	$48,800	$57,538	$2,493,174
314	$8,570	$48,967	$57,538	$2,444,207
315	$8,402	$49,136	$57,538	$2,395,071
316	$8,233	$49,305	$57,538	$2,345,767
317	$8,064	$49,474	$57,538	$2,296,292
318	$7,894	$49,644	$57,538	$2,246,648
319	$7,723	$49,815	$57,538	$2,196,833
320	$7,552	$49,986	$57,538	$2,146,847
321	$7,380	$50,158	$57,538	$2,096,690
322	$7,207	$50,330	$57,538	$2,046,359
323	$7,034	$50,503	$57,538	$1,995,856
324	$6,861	$50,677	$57,538	$1,945,179

第27年供款共

$690,452

第27年利息

$93,657

第27年共還本金

$596,795

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$6,687	$50,851	$57,538	$1,894,328
326	$6,512	$51,026	$57,538	$1,843,302
327	$6,336	$51,201	$57,538	$1,792,101
328	$6,160	$51,377	$57,538	$1,740,723
329	$5,984	$51,554	$57,538	$1,689,169
330	$5,807	$51,731	$57,538	$1,637,438
331	$5,629	$51,909	$57,538	$1,585,529
332	$5,450	$52,087	$57,538	$1,533,442
333	$5,271	$52,266	$57,538	$1,481,175
334	$5,092	$52,446	$57,538	$1,428,729
335	$4,911	$52,626	$57,538	$1,376,103
336	$4,730	$52,807	$57,538	$1,323,296

第28年供款共

$690,452

第28年利息

$68,569

第28年共還本金

$621,883

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$4,549	$52,989	$57,538	$1,270,307
338	$4,367	$53,171	$57,538	$1,217,136
339	$4,184	$53,354	$57,538	$1,163,782
340	$4,001	$53,537	$57,538	$1,110,245
341	$3,816	$53,721	$57,538	$1,056,524
342	$3,632	$53,906	$57,538	$1,002,618
343	$3,446	$54,091	$57,538	$948,527
344	$3,261	$54,277	$57,538	$894,250
345	$3,074	$54,464	$57,538	$839,786
346	$2,887	$54,651	$57,538	$785,135
347	$2,699	$54,839	$57,538	$730,296
348	$2,510	$55,027	$57,538	$675,269

第29年供款共

$690,452

第29年利息

$42,425

第29年共還本金

$648,027

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,321	$55,216	$57,538	$620,053
350	$2,131	$55,406	$57,538	$564,646
351	$1,941	$55,597	$57,538	$509,050
352	$1,750	$55,788	$57,538	$453,262
353	$1,558	$55,980	$57,538	$397,282
354	$1,366	$56,172	$57,538	$341,110
355	$1,173	$56,365	$57,538	$284,745
356	$979	$56,559	$57,538	$228,186
357	$784	$56,753	$57,538	$171,433
358	$589	$56,948	$57,538	$114,485
359	$394	$57,144	$57,538	$57,341
360	$197	$57,341	$57,538	$0

第30年供款共

$690,452

第30年利息

$15,183

第30年共還本金

$675,269

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$24,356,859

免责声明

笋盘推介

按揭保险费
info