楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$147,600

借款月供 $715 , 共加借HK$147,600

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$18,283,175

每月供款
$44,334

首期

$1,800,000

总贷款额

$9,147,600

總利息

$6,812,575

印花税

$405,000

其他

$118,000

置业成本总预算

HK$2,323,000

$88,668

置业成本总预算

HK$2,323,000

首期

$1,800,000
印花税

$405,000
- AVD
  
  $405,000
律师费

$ 10,000
代理佣金

$108,000
按揭保险费

$147,600

$88,668

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

KOL实拍 VR实景

沙田聚龙居第08座

thumb_up

连车位, 大围半山, 厅大房大, 露台开扬, 预约参观!

实

942 呎

@11,146

建

1,203 呎

@8,728

local_offer 低水笋价

售$1,050 万

实

942 呎

@11,146

建

1,203 呎

@8,728

售$1,050 万

local_offer 低水笋价

马鞍山迎海第02期星湾第21座

thumb_up

高层迷人靓海, 两房连储物间

实

547 呎

@19,744

local_fire_department 至HIT

售$1,080 万

实

547 呎

@19,744

售$1,080 万

local_fire_department 至HIT

马鞍山迎涛湾 A座

thumb_up

马鞍山迎涛湾

实

818 呎

@13,203

建

1,060 呎

@10,189

local_fire_department 至HIT

售$1,080 万

实

818 呎

@13,203

建

1,060 呎

@10,189

售$1,080 万

local_fire_department 至HIT

沙田富豪花园

thumb_up

罕有放售767呎天台东南三房

实

831 呎

@13,333

建

1,125 呎

@9,849

local_fire_department 至HIT real_estate_agent 罕有放盘

售$1,108 万

实

831 呎

@13,333

建

1,125 呎

@9,849

售$1,108 万

local_fire_department 至HIT real_estate_agent 罕有放盘

马鞍山泓碧第05座

thumb_up

低密度豪宅**超笋望园景套三房巨厅另加储物房**

实

854 呎

@13,466

directions_run 即走 local_offer 低水笋价

售$1,150 万

实

854 呎

@13,466

售$1,150 万

directions_run 即走 local_offer 低水笋价

VR实景

马鞍山银湖天峰第05座

thumb_up

银湖天峰**乌溪沙站上盖**

实

700 呎

@14,714

建

918 呎

@11,220

local_fire_department 至HIT vpn_key 有匙即睇 pets 爱竉必选

售$1,030 万

实

700 呎

@14,714

建

918 呎

@11,220

售$1,030 万

local_fire_department 至HIT vpn_key 有匙即睇 pets 爱竉必选

马鞍山海柏花园

thumb_up

傲然居

实

572 呎

@17,483

建

730 呎

@13,699

local_fire_department 至HIT hotel_class 楼王

售$1,000 万

实

572 呎

@17,483

建

730 呎

@13,699

售$1,000 万

local_fire_department 至HIT hotel_class 楼王

沙田榕翠园

thumb_up

罕有放盘,实用厅大房大,一见难忌.

实

899 呎

@11,068

建

1,032 呎

@9,641

local_fire_department 至HIT local_offer 低水笋价 pets 爱竉必选

售$995 万

实

899 呎

@11,068

建

1,032 呎

@9,641

售$995 万

local_fire_department 至HIT local_offer 低水笋价 pets 爱竉必选

大埔海日湾 II

thumb_up

【3房1套新屋苑新发展齐全高级住宅区】

实

721 呎

@14,563

local_fire_department 至HIT directions_run 即走 flight_takeoff 移民急让 price_change 蚀让盘

售$1,050 万

实

721 呎

@14,563

售$1,050 万

local_fire_department 至HIT directions_run 即走 flight_takeoff 移民急让 price_change 蚀让盘

VR实景

沙田雅仕阁

thumb_up

仲连车位👍👍㼥䄪質高层向南三房套🏠🏠

实

831 呎

@12,034

建

1,125 呎

@8,889

local_fire_department 至HIT

售$1,000 万

实

831 呎

@12,034

建

1,125 呎

@8,889

售$1,000 万

local_fire_department 至HIT

VR实景

粉岭牵晴间第06座

thumb_up

可借9成特色单位,四房另工人房

实

906 呎

@11,038

建

1,159 呎

@8,628

directions_run 即走 hotel_class 楼王 local_offer 低水笋价 vpn_key 有匙即睇

售$1,000 万

实

906 呎

@11,038

建

1,159 呎

@8,628

售$1,000 万

directions_run 即走 hotel_class 楼王 local_offer 低水笋价 vpn_key 有匙即睇

VR实景

马鞍山天宇海第3B座

thumb_up

马鞍山天宇海

实

763 呎

@15,203

建

1,004 呎

@11,554

vpn_key 有匙即睇

售$1,160 万

实

763 呎

@15,203

建

1,004 呎

@11,554

售$1,160 万

vpn_key 有匙即睇

利率	15年	20年	25年	30年
1.000	$54,748	$42,069	$34,475	$29,422
1.500	$56,783	$44,141	$36,585	$31,570
2.000	$58,866	$46,276	$38,772	$33,811
2.500	$60,995	$48,473	$41,038	$36,144
3.000	$63,172	$50,732	$43,379	$38,567
3.500	$65,395	$53,052	$45,795	$41,077
4.000	$67,664	$55,433	$48,284	$43,672
4.125	$68,238	$56,037	$48,918	$44,334
4.500	$69,979	$57,872	$50,845	$46,350
5.000	$72,339	$60,370	$53,476	$49,106
5.500	$74,744	$62,925	$56,174	$51,939
6.000	$77,193	$65,536	$58,938	$54,844

每月供款$44,334

年期

30年

贷款金额

$9,147,600

總利息

$6,812,575

总贷款连利息

$15,960,175

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$31,445	$12,889	$44,334	$9,134,711
2	$31,401	$12,933	$44,334	$9,121,778
3	$31,356	$12,978	$44,334	$9,108,800
4	$31,312	$13,022	$44,334	$9,095,778
5	$31,267	$13,067	$44,334	$9,082,711
6	$31,222	$13,112	$44,334	$9,069,599
7	$31,177	$13,157	$44,334	$9,056,442
8	$31,132	$13,202	$44,334	$9,043,239
9	$31,086	$13,248	$44,334	$9,029,992
10	$31,041	$13,293	$44,334	$9,016,698
11	$30,995	$13,339	$44,334	$9,003,359
12	$30,949	$13,385	$44,334	$8,989,975

第1年供款共

$532,006

第1年利息

$374,381

第1年共還本金

$157,625

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$30,903	$13,431	$44,334	$8,976,544
14	$30,857	$13,477	$44,334	$8,963,067
15	$30,811	$13,523	$44,334	$8,949,544
16	$30,764	$13,570	$44,334	$8,935,974
17	$30,717	$13,616	$44,334	$8,922,358
18	$30,671	$13,663	$44,334	$8,908,694
19	$30,624	$13,710	$44,334	$8,894,984
20	$30,577	$13,757	$44,334	$8,881,227
21	$30,529	$13,805	$44,334	$8,867,422
22	$30,482	$13,852	$44,334	$8,853,570
23	$30,434	$13,900	$44,334	$8,839,671
24	$30,386	$13,947	$44,334	$8,825,723

第2年供款共

$532,006

第2年利息

$367,754

第2年共還本金

$164,252

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$30,338	$13,995	$44,334	$8,811,728
26	$30,290	$14,044	$44,334	$8,797,684
27	$30,242	$14,092	$44,334	$8,783,592
28	$30,194	$14,140	$44,334	$8,769,452
29	$30,145	$14,189	$44,334	$8,755,263
30	$30,096	$14,238	$44,334	$8,741,026
31	$30,047	$14,287	$44,334	$8,726,739
32	$29,998	$14,336	$44,334	$8,712,404
33	$29,949	$14,385	$44,334	$8,698,019
34	$29,899	$14,434	$44,334	$8,683,584
35	$29,850	$14,484	$44,334	$8,669,100
36	$29,800	$14,534	$44,334	$8,654,566

第3年供款共

$532,006

第3年利息

$360,849

第3年共還本金

$171,157

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$29,750	$14,584	$44,334	$8,639,983
38	$29,700	$14,634	$44,334	$8,625,349
39	$29,650	$14,684	$44,334	$8,610,665
40	$29,599	$14,735	$44,334	$8,595,930
41	$29,549	$14,785	$44,334	$8,581,145
42	$29,498	$14,836	$44,334	$8,566,309
43	$29,447	$14,887	$44,334	$8,551,421
44	$29,396	$14,938	$44,334	$8,536,483
45	$29,344	$14,990	$44,334	$8,521,493
46	$29,293	$15,041	$44,334	$8,506,452
47	$29,241	$15,093	$44,334	$8,491,359
48	$29,189	$15,145	$44,334	$8,476,215

第4年供款共

$532,006

第4年利息

$353,654

第4年共還本金

$178,352

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$29,137	$15,197	$44,334	$8,461,018
50	$29,085	$15,249	$44,334	$8,445,769
51	$29,032	$15,301	$44,334	$8,430,467
52	$28,980	$15,354	$44,334	$8,415,113
53	$28,927	$15,407	$44,334	$8,399,706
54	$28,874	$15,460	$44,334	$8,384,246
55	$28,821	$15,513	$44,334	$8,368,733
56	$28,768	$15,566	$44,334	$8,353,167
57	$28,714	$15,620	$44,334	$8,337,547
58	$28,660	$15,673	$44,334	$8,321,874
59	$28,606	$15,727	$44,334	$8,306,146
60	$28,552	$15,781	$44,334	$8,290,365

第5年供款共

$532,006

第5年利息

$346,156

第5年共還本金

$185,850

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$28,498	$15,836	$44,334	$8,274,529
62	$28,444	$15,890	$44,334	$8,258,639
63	$28,389	$15,945	$44,334	$8,242,694
64	$28,334	$16,000	$44,334	$8,226,695
65	$28,279	$16,055	$44,334	$8,210,640
66	$28,224	$16,110	$44,334	$8,194,531
67	$28,169	$16,165	$44,334	$8,178,365
68	$28,113	$16,221	$44,334	$8,162,145
69	$28,057	$16,276	$44,334	$8,145,868
70	$28,001	$16,332	$44,334	$8,129,536
71	$27,945	$16,389	$44,334	$8,113,147
72	$27,889	$16,445	$44,334	$8,096,703

第6年供款共

$532,006

第6年利息

$338,343

第6年共還本金

$193,662

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$27,832	$16,501	$44,334	$8,080,201
74	$27,776	$16,558	$44,334	$8,063,643
75	$27,719	$16,615	$44,334	$8,047,028
76	$27,662	$16,672	$44,334	$8,030,356
77	$27,604	$16,729	$44,334	$8,013,626
78	$27,547	$16,787	$44,334	$7,996,839
79	$27,489	$16,845	$44,334	$7,979,995
80	$27,431	$16,903	$44,334	$7,963,092
81	$27,373	$16,961	$44,334	$7,946,131
82	$27,315	$17,019	$44,334	$7,929,112
83	$27,256	$17,077	$44,334	$7,912,035
84	$27,198	$17,136	$44,334	$7,894,899

第7年供款共

$532,006

第7年利息

$330,202

第7年共還本金

$201,804

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$27,139	$17,195	$44,334	$7,877,704
86	$27,080	$17,254	$44,334	$7,860,449
87	$27,020	$17,314	$44,334	$7,843,136
88	$26,961	$17,373	$44,334	$7,825,763
89	$26,901	$17,433	$44,334	$7,808,330
90	$26,841	$17,493	$44,334	$7,790,837
91	$26,781	$17,553	$44,334	$7,773,285
92	$26,721	$17,613	$44,334	$7,755,671
93	$26,660	$17,674	$44,334	$7,737,998
94	$26,599	$17,734	$44,334	$7,720,263
95	$26,538	$17,795	$44,334	$7,702,468
96	$26,477	$17,857	$44,334	$7,684,611

第8年供款共

$532,006

第8年利息

$321,718

第8年共還本金

$210,287

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$26,416	$17,918	$44,334	$7,666,693
98	$26,354	$17,980	$44,334	$7,648,714
99	$26,292	$18,041	$44,334	$7,630,672
100	$26,230	$18,103	$44,334	$7,612,569
101	$26,168	$18,166	$44,334	$7,594,403
102	$26,106	$18,228	$44,334	$7,576,175
103	$26,043	$18,291	$44,334	$7,557,885
104	$25,980	$18,354	$44,334	$7,539,531
105	$25,917	$18,417	$44,334	$7,521,114
106	$25,854	$18,480	$44,334	$7,502,634
107	$25,790	$18,544	$44,334	$7,484,091
108	$25,727	$18,607	$44,334	$7,465,484

第9年供款共

$532,006

第9年利息

$312,878

第9年共還本金

$219,128

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$25,663	$18,671	$44,334	$7,446,812
110	$25,598	$18,735	$44,334	$7,428,077
111	$25,534	$18,800	$44,334	$7,409,277
112	$25,469	$18,864	$44,334	$7,390,413
113	$25,405	$18,929	$44,334	$7,371,483
114	$25,339	$18,994	$44,334	$7,352,489
115	$25,274	$19,060	$44,334	$7,333,429
116	$25,209	$19,125	$44,334	$7,314,304
117	$25,143	$19,191	$44,334	$7,295,113
118	$25,077	$19,257	$44,334	$7,275,857
119	$25,011	$19,323	$44,334	$7,256,533
120	$24,944	$19,389	$44,334	$7,237,144

第10年供款共

$532,006

第10年利息

$303,666

第10年共還本金

$228,340

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$24,878	$19,456	$44,334	$7,217,688
122	$24,811	$19,523	$44,334	$7,198,165
123	$24,744	$19,590	$44,334	$7,178,575
124	$24,676	$19,657	$44,334	$7,158,917
125	$24,609	$19,725	$44,334	$7,139,192
126	$24,541	$19,793	$44,334	$7,119,399
127	$24,473	$19,861	$44,334	$7,099,538
128	$24,405	$19,929	$44,334	$7,079,609
129	$24,336	$19,998	$44,334	$7,059,612
130	$24,267	$20,066	$44,334	$7,039,545
131	$24,198	$20,135	$44,334	$7,019,410
132	$24,129	$20,205	$44,334	$6,999,205

第11年供款共

$532,006

第11年利息

$294,067

第11年共還本金

$237,939

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$24,060	$20,274	$44,334	$6,978,931
134	$23,990	$20,344	$44,334	$6,958,587
135	$23,920	$20,414	$44,334	$6,938,174
136	$23,850	$20,484	$44,334	$6,917,690
137	$23,780	$20,554	$44,334	$6,897,136
138	$23,709	$20,625	$44,334	$6,876,511
139	$23,638	$20,696	$44,334	$6,855,815
140	$23,567	$20,767	$44,334	$6,835,048
141	$23,495	$20,838	$44,334	$6,814,210
142	$23,424	$20,910	$44,334	$6,793,300
143	$23,352	$20,982	$44,334	$6,772,318
144	$23,280	$21,054	$44,334	$6,751,264

第12年供款共

$532,006

第12年利息

$284,064

第12年共還本金

$247,941

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$23,207	$21,126	$44,334	$6,730,138
146	$23,135	$21,199	$44,334	$6,708,939
147	$23,062	$21,272	$44,334	$6,687,667
148	$22,989	$21,345	$44,334	$6,666,322
149	$22,915	$21,418	$44,334	$6,644,903
150	$22,842	$21,492	$44,334	$6,623,411
151	$22,768	$21,566	$44,334	$6,601,846
152	$22,694	$21,640	$44,334	$6,580,206
153	$22,619	$21,714	$44,334	$6,558,491
154	$22,545	$21,789	$44,334	$6,536,702
155	$22,470	$21,864	$44,334	$6,514,838
156	$22,395	$21,939	$44,334	$6,492,899

第13年供款共

$532,006

第13年利息

$273,641

第13年共還本金

$258,365

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$22,319	$22,014	$44,334	$6,470,885
158	$22,244	$22,090	$44,334	$6,448,795
159	$22,168	$22,166	$44,334	$6,426,629
160	$22,092	$22,242	$44,334	$6,404,386
161	$22,015	$22,319	$44,334	$6,382,068
162	$21,938	$22,395	$44,334	$6,359,672
163	$21,861	$22,472	$44,334	$6,337,200
164	$21,784	$22,550	$44,334	$6,314,650
165	$21,707	$22,627	$44,334	$6,292,023
166	$21,629	$22,705	$44,334	$6,269,318
167	$21,551	$22,783	$44,334	$6,246,535
168	$21,472	$22,861	$44,334	$6,223,673

第14年供款共

$532,006

第14年利息

$262,780

第14年共還本金

$269,226

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$21,394	$22,940	$44,334	$6,200,733
170	$21,315	$23,019	$44,334	$6,177,715
171	$21,236	$23,098	$44,334	$6,154,617
172	$21,156	$23,177	$44,334	$6,131,439
173	$21,077	$23,257	$44,334	$6,108,182
174	$20,997	$23,337	$44,334	$6,084,845
175	$20,917	$23,417	$44,334	$6,061,428
176	$20,836	$23,498	$44,334	$6,037,931
177	$20,755	$23,578	$44,334	$6,014,352
178	$20,674	$23,659	$44,334	$5,990,693
179	$20,593	$23,741	$44,334	$5,966,952
180	$20,511	$23,822	$44,334	$5,943,129

第15年供款共

$532,006

第15年利息

$251,462

第15年共還本金

$280,544

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$20,430	$23,904	$44,334	$5,919,225
182	$20,347	$23,986	$44,334	$5,895,239
183	$20,265	$24,069	$44,334	$5,871,170
184	$20,182	$24,152	$44,334	$5,847,018
185	$20,099	$24,235	$44,334	$5,822,783
186	$20,016	$24,318	$44,334	$5,798,465
187	$19,932	$24,402	$44,334	$5,774,064
188	$19,848	$24,485	$44,334	$5,749,578
189	$19,764	$24,570	$44,334	$5,725,009
190	$19,680	$24,654	$44,334	$5,700,355
191	$19,595	$24,739	$44,334	$5,675,616
192	$19,510	$24,824	$44,334	$5,650,792

第16年供款共

$532,006

第16年利息

$239,668

第16年共還本金

$292,338

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$19,425	$24,909	$44,334	$5,625,883
194	$19,339	$24,995	$44,334	$5,600,888
195	$19,253	$25,081	$44,334	$5,575,807
196	$19,167	$25,167	$44,334	$5,550,640
197	$19,080	$25,253	$44,334	$5,525,386
198	$18,994	$25,340	$44,334	$5,500,046
199	$18,906	$25,427	$44,334	$5,474,619
200	$18,819	$25,515	$44,334	$5,449,104
201	$18,731	$25,603	$44,334	$5,423,501
202	$18,643	$25,691	$44,334	$5,397,811
203	$18,555	$25,779	$44,334	$5,372,032
204	$18,466	$25,867	$44,334	$5,346,165

第17年供款共

$532,006

第17年利息

$227,379

第17年共還本金

$304,627

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$18,377	$25,956	$44,334	$5,320,208
206	$18,288	$26,046	$44,334	$5,294,163
207	$18,199	$26,135	$44,334	$5,268,027
208	$18,109	$26,225	$44,334	$5,241,802
209	$18,019	$26,315	$44,334	$5,215,487
210	$17,928	$26,406	$44,334	$5,189,082
211	$17,837	$26,496	$44,334	$5,162,585
212	$17,746	$26,587	$44,334	$5,135,998
213	$17,655	$26,679	$44,334	$5,109,319
214	$17,563	$26,771	$44,334	$5,082,549
215	$17,471	$26,863	$44,334	$5,055,686
216	$17,379	$26,955	$44,334	$5,028,731

第18年供款共

$532,006

第18年利息

$214,572

第18年共還本金

$317,433

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$17,286	$27,048	$44,334	$5,001,684
218	$17,193	$27,141	$44,334	$4,974,543
219	$17,100	$27,234	$44,334	$4,947,309
220	$17,006	$27,327	$44,334	$4,919,982
221	$16,912	$27,421	$44,334	$4,892,560
222	$16,818	$27,516	$44,334	$4,865,045
223	$16,724	$27,610	$44,334	$4,837,435
224	$16,629	$27,705	$44,334	$4,809,729
225	$16,533	$27,800	$44,334	$4,781,929
226	$16,438	$27,896	$44,334	$4,754,033
227	$16,342	$27,992	$44,334	$4,726,041
228	$16,246	$28,088	$44,334	$4,697,953

第19年供款共

$532,006

第19年利息

$201,228

第19年共還本金

$330,778

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$16,149	$28,185	$44,334	$4,669,769
230	$16,052	$28,281	$44,334	$4,641,487
231	$15,955	$28,379	$44,334	$4,613,108
232	$15,858	$28,476	$44,334	$4,584,632
233	$15,760	$28,574	$44,334	$4,556,058
234	$15,661	$28,672	$44,334	$4,527,386
235	$15,563	$28,771	$44,334	$4,498,615
236	$15,464	$28,870	$44,334	$4,469,745
237	$15,365	$28,969	$44,334	$4,440,776
238	$15,265	$29,069	$44,334	$4,411,707
239	$15,165	$29,169	$44,334	$4,382,539
240	$15,065	$29,269	$44,334	$4,353,270

第20年供款共

$532,006

第20年利息

$187,322

第20年共還本金

$344,683

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$14,964	$29,369	$44,334	$4,323,900
242	$14,863	$29,470	$44,334	$4,294,430
243	$14,762	$29,572	$44,334	$4,264,858
244	$14,660	$29,673	$44,334	$4,235,185
245	$14,558	$29,775	$44,334	$4,205,409
246	$14,456	$29,878	$44,334	$4,175,532
247	$14,353	$29,980	$44,334	$4,145,551
248	$14,250	$30,083	$44,334	$4,115,468
249	$14,147	$30,187	$44,334	$4,085,281
250	$14,043	$30,291	$44,334	$4,054,990
251	$13,939	$30,395	$44,334	$4,024,595
252	$13,835	$30,499	$44,334	$3,994,096

第21年供款共

$532,006

第21年利息

$172,832

第21年共還本金

$359,174

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$13,730	$30,604	$44,334	$3,963,492
254	$13,625	$30,709	$44,334	$3,932,783
255	$13,519	$30,815	$44,334	$3,901,968
256	$13,413	$30,921	$44,334	$3,871,047
257	$13,307	$31,027	$44,334	$3,840,020
258	$13,200	$31,134	$44,334	$3,808,886
259	$13,093	$31,241	$44,334	$3,777,645
260	$12,986	$31,348	$44,334	$3,746,297
261	$12,878	$31,456	$44,334	$3,714,841
262	$12,770	$31,564	$44,334	$3,683,277
263	$12,661	$31,673	$44,334	$3,651,605
264	$12,552	$31,781	$44,334	$3,619,823

第22年供款共

$532,006

第22年利息

$157,733

第22年共還本金

$374,273

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$12,443	$31,891	$44,334	$3,587,933
266	$12,334	$32,000	$44,334	$3,555,932
267	$12,224	$32,110	$44,334	$3,523,822
268	$12,113	$32,221	$44,334	$3,491,601
269	$12,002	$32,331	$44,334	$3,459,270
270	$11,891	$32,443	$44,334	$3,426,827
271	$11,780	$32,554	$44,334	$3,394,273
272	$11,668	$32,666	$44,334	$3,361,607
273	$11,556	$32,778	$44,334	$3,328,829
274	$11,443	$32,891	$44,334	$3,295,938
275	$11,330	$33,004	$44,334	$3,262,934
276	$11,216	$33,117	$44,334	$3,229,816

第23年供款共

$532,006

第23年利息

$141,999

第23年共還本金

$390,007

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$11,102	$33,231	$44,334	$3,196,585
278	$10,988	$33,346	$44,334	$3,163,240
279	$10,874	$33,460	$44,334	$3,129,779
280	$10,759	$33,575	$44,334	$3,096,204
281	$10,643	$33,691	$44,334	$3,062,514
282	$10,527	$33,806	$44,334	$3,028,707
283	$10,411	$33,923	$44,334	$2,994,785
284	$10,295	$34,039	$44,334	$2,960,745
285	$10,178	$34,156	$44,334	$2,926,589
286	$10,060	$34,274	$44,334	$2,892,315
287	$9,942	$34,391	$44,334	$2,857,924
288	$9,824	$34,510	$44,334	$2,823,414

第24年供款共

$532,006

第24年利息

$125,604

第24年共還本金

$406,402

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$9,705	$34,628	$44,334	$2,788,786
290	$9,586	$34,747	$44,334	$2,754,038
291	$9,467	$34,867	$44,334	$2,719,172
292	$9,347	$34,987	$44,334	$2,684,185
293	$9,227	$35,107	$44,334	$2,649,078
294	$9,106	$35,228	$44,334	$2,613,850
295	$8,985	$35,349	$44,334	$2,578,502
296	$8,864	$35,470	$44,334	$2,543,032
297	$8,742	$35,592	$44,334	$2,507,439
298	$8,619	$35,714	$44,334	$2,471,725
299	$8,497	$35,837	$44,334	$2,435,888
300	$8,373	$35,960	$44,334	$2,399,927

第25年供款共

$532,006

第25年利息

$108,519

第25年共還本金

$423,487

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$8,250	$36,084	$44,334	$2,363,843
302	$8,126	$36,208	$44,334	$2,327,635
303	$8,001	$36,333	$44,334	$2,291,302
304	$7,876	$36,457	$44,334	$2,254,845
305	$7,751	$36,583	$44,334	$2,218,262
306	$7,625	$36,709	$44,334	$2,181,554
307	$7,499	$36,835	$44,334	$2,144,719
308	$7,372	$36,961	$44,334	$2,107,758
309	$7,245	$37,088	$44,334	$2,070,669
310	$7,118	$37,216	$44,334	$2,033,453
311	$6,990	$37,344	$44,334	$1,996,109
312	$6,862	$37,472	$44,334	$1,958,637

第26年供款共

$532,006

第26年利息

$90,716

第26年共還本金

$441,290

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$6,733	$37,601	$44,334	$1,921,036
314	$6,604	$37,730	$44,334	$1,883,306
315	$6,474	$37,860	$44,334	$1,845,446
316	$6,344	$37,990	$44,334	$1,807,456
317	$6,213	$38,121	$44,334	$1,769,335
318	$6,082	$38,252	$44,334	$1,731,083
319	$5,951	$38,383	$44,334	$1,692,700
320	$5,819	$38,515	$44,334	$1,654,185
321	$5,686	$38,648	$44,334	$1,615,538
322	$5,553	$38,780	$44,334	$1,576,757
323	$5,420	$38,914	$44,334	$1,537,843
324	$5,286	$39,047	$44,334	$1,498,796

第27年供款共

$532,006

第27年利息

$72,165

第27年共還本金

$459,841

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$5,152	$39,182	$44,334	$1,459,614
326	$5,017	$39,316	$44,334	$1,420,298
327	$4,882	$39,452	$44,334	$1,380,846
328	$4,747	$39,587	$44,334	$1,341,259
329	$4,611	$39,723	$44,334	$1,301,536
330	$4,474	$39,860	$44,334	$1,261,676
331	$4,337	$39,997	$44,334	$1,221,679
332	$4,200	$40,134	$44,334	$1,181,545
333	$4,062	$40,272	$44,334	$1,141,273
334	$3,923	$40,411	$44,334	$1,100,862
335	$3,784	$40,550	$44,334	$1,060,312
336	$3,645	$40,689	$44,334	$1,019,623

第28年供款共

$532,006

第28年利息

$52,833

第28年共還本金

$479,172

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$3,505	$40,829	$44,334	$978,795
338	$3,365	$40,969	$44,334	$937,825
339	$3,224	$41,110	$44,334	$896,715
340	$3,082	$41,251	$44,334	$855,464
341	$2,941	$41,393	$44,334	$814,071
342	$2,798	$41,535	$44,334	$772,535
343	$2,656	$41,678	$44,334	$730,857
344	$2,512	$41,821	$44,334	$689,036
345	$2,369	$41,965	$44,334	$647,070
346	$2,224	$42,110	$44,334	$604,961
347	$2,080	$42,254	$44,334	$562,707
348	$1,934	$42,400	$44,334	$520,307

第29年供款共

$532,006

第29年利息

$32,689

第29年共還本金

$499,316

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$1,789	$42,545	$44,334	$477,762
350	$1,642	$42,692	$44,334	$435,070
351	$1,496	$42,838	$44,334	$392,232
352	$1,348	$42,986	$44,334	$349,247
353	$1,201	$43,133	$44,334	$306,113
354	$1,052	$43,282	$44,334	$262,832
355	$903	$43,430	$44,334	$219,401
356	$754	$43,580	$44,334	$175,822
357	$604	$43,729	$44,334	$132,092
358	$454	$43,880	$44,334	$88,213
359	$303	$44,031	$44,334	$44,182
360	$152	$44,182	$44,334	$0

第30年供款共

$532,006

第30年利息

$11,699

第30年共還本金

$520,307

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$18,283,175

免责声明

笋盘推介

按揭保险费
info