楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$117,284

借款月供 $568 , 共加借HK$117,284

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$22,316,898

每月供款
$52,717

首期

$2,690,000

总贷款额

$10,877,284

總利息

$8,100,739

印花税

$504,375

其他

$144,500

置业成本总预算

HK$3,338,875

$105,433

置业成本总预算

HK$3,338,875

首期

$2,690,000
印花税

$504,375
- AVD
  
  $504,375
律师费

$ 10,000
代理佣金

$134,500
按揭保险费

$117,284

$105,433

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

沙田聚龙居

thumb_up

^连车位^东南中层三房, 预约参观, 还价可倾!

实

942 呎

@13,800

建

1,203 呎

@10,806

local_fire_department 至HIT local_offer 低水笋价

售$1,300 万

实

942 呎

@13,800

建

1,203 呎

@10,806

售$1,300 万

local_fire_department 至HIT local_offer 低水笋价

独家

KOL实拍

马鞍山岚岸

thumb_up

岚岸 3房套+1储物房新装修,高层西南海景

实

814 呎

@16,830

建

1,089 呎

@12,580

local_fire_department 至HIT

售$1,370 万

实

814 呎

@16,830

建

1,089 呎

@12,580

售$1,370 万

local_fire_department 至HIT

VR实景

马鞍山银湖天峰

thumb_up

罕有 [MTR🚇丱莋] 北水南山🏝️ 3房(1套房) + 士多房 + 工人房(套房).

实

1,000 呎

@14,000

建

1,306 呎

@10,720

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

售$1,400 万

实

1,000 呎

@14,000

建

1,306 呎

@10,720

售$1,400 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

沙田晋名峰

thumb_up

奇丰精选极开扬翠绿山景原则三房套加工人套送车位适合换楼家庭实盘可约睇

实

875 呎

@15,771

建

1,128 呎

@12,234

real_estate_agent 罕有放盘

售$1,380 万

实

875 呎

@15,771

建

1,128 呎

@12,234

售$1,380 万

real_estate_agent 罕有放盘

马鞍山银湖天峰第02座

thumb_up

罕有银湖天峰海景三房半

实

795 呎

@16,352

建

1,043 呎

@12,464

local_fire_department 至HIT real_estate_agent 罕有放盘 verified 首置必买 pets 爱竉必选

售$1,300 万

实

795 呎

@16,352

建

1,043 呎

@12,464

售$1,300 万

local_fire_department 至HIT real_estate_agent 罕有放盘 verified 首置必买 pets 爱竉必选

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

大埔帝琴湾凯弦居

thumb_up

奇丰精选人杰地灵间格实用送车位实盘可约睇

实

1,123 呎

@12,289

建

1,286 呎

@10,731

local_fire_department 至HIT directions_run 即走

售$1,380 万

实

1,123 呎

@12,289

建

1,286 呎

@10,731

售$1,380 万

local_fire_department 至HIT directions_run 即走

马鞍山迎海第01期

thumb_up

开扬景观,企理靓装,最近商场入口

实

797 呎

@16,813

建

1,035 呎

@12,947

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

售$1,340 万

实

797 呎

@16,813

建

1,035 呎

@12,947

售$1,340 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

KOL实拍

马鞍山听涛雅苑第01座

thumb_up

听涛雅苑无敌海景实用千呎位置方便

实

1,025 呎

@12,683

建

1,271 呎

@10,228

local_fire_department 至HIT

售$1,300 万

实

1,025 呎

@12,683

建

1,271 呎

@10,228

售$1,300 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

沙田名城第03期

thumb_up

3 期 ^ 高层横厅靓则 ^ 企理, 预约参观!

实

786 呎

@16,539

建

1,030 呎

@12,621

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价

售$1,300 万

实

786 呎

@16,539

建

1,030 呎

@12,621

售$1,300 万

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价

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

利率	15年	20年	25年	30年
1.000	$65,100	$50,024	$40,993	$34,986
1.500	$67,520	$52,488	$43,502	$37,540
2.000	$69,996	$55,026	$46,104	$40,205
2.500	$72,529	$57,639	$48,797	$42,978
3.000	$75,117	$60,325	$51,581	$45,859
3.500	$77,760	$63,084	$54,454	$48,844
4.000	$80,458	$65,914	$57,414	$51,930
4.125	$81,141	$66,633	$58,168	$52,717
4.500	$83,210	$68,815	$60,459	$55,114
5.000	$86,017	$71,785	$63,588	$58,392
5.500	$88,876	$74,823	$66,796	$61,760
6.000	$91,789	$77,928	$70,082	$65,215

每月供款$52,717

年期

30年

贷款金额

$10,877,284

總利息

$8,100,739

总贷款连利息

$18,978,023

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$37,391	$15,326	$52,717	$10,861,958
2	$37,338	$15,379	$52,717	$10,846,579
3	$37,285	$15,432	$52,717	$10,831,148
4	$37,232	$15,485	$52,717	$10,815,663
5	$37,179	$15,538	$52,717	$10,800,125
6	$37,125	$15,591	$52,717	$10,784,534
7	$37,072	$15,645	$52,717	$10,768,889
8	$37,018	$15,699	$52,717	$10,753,190
9	$36,964	$15,753	$52,717	$10,737,438
10	$36,910	$15,807	$52,717	$10,721,631
11	$36,856	$15,861	$52,717	$10,705,770
12	$36,801	$15,916	$52,717	$10,689,854

第1年供款共

$632,601

第1年利息

$445,171

第1年共還本金

$187,430

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$36,746	$15,970	$52,717	$10,673,884
14	$36,691	$16,025	$52,717	$10,657,858
15	$36,636	$16,080	$52,717	$10,641,778
16	$36,581	$16,136	$52,717	$10,625,642
17	$36,526	$16,191	$52,717	$10,609,451
18	$36,470	$16,247	$52,717	$10,593,205
19	$36,414	$16,303	$52,717	$10,576,902
20	$36,358	$16,359	$52,717	$10,560,543
21	$36,302	$16,415	$52,717	$10,544,129
22	$36,245	$16,471	$52,717	$10,527,657
23	$36,189	$16,528	$52,717	$10,511,129
24	$36,132	$16,585	$52,717	$10,494,545

第2年供款共

$632,601

第2年利息

$437,291

第2年共還本金

$195,309

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$36,075	$16,642	$52,717	$10,477,903
26	$36,018	$16,699	$52,717	$10,461,204
27	$35,960	$16,756	$52,717	$10,444,448
28	$35,903	$16,814	$52,717	$10,427,634
29	$35,845	$16,872	$52,717	$10,410,762
30	$35,787	$16,930	$52,717	$10,393,832
31	$35,729	$16,988	$52,717	$10,376,844
32	$35,670	$17,046	$52,717	$10,359,798
33	$35,612	$17,105	$52,717	$10,342,693
34	$35,553	$17,164	$52,717	$10,325,529
35	$35,494	$17,223	$52,717	$10,308,307
36	$35,435	$17,282	$52,717	$10,291,025

第3年供款共

$632,601

第3年利息

$429,081

第3年共還本金

$203,520

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$35,375	$17,341	$52,717	$10,273,683
38	$35,316	$17,401	$52,717	$10,256,282
39	$35,256	$17,461	$52,717	$10,238,822
40	$35,196	$17,521	$52,717	$10,221,301
41	$35,136	$17,581	$52,717	$10,203,720
42	$35,075	$17,641	$52,717	$10,186,078
43	$35,015	$17,702	$52,717	$10,168,376
44	$34,954	$17,763	$52,717	$10,150,613
45	$34,893	$17,824	$52,717	$10,132,789
46	$34,831	$17,885	$52,717	$10,114,904
47	$34,770	$17,947	$52,717	$10,096,957
48	$34,708	$18,008	$52,717	$10,078,949

第4年供款共

$632,601

第4年利息

$420,525

第4年共還本金

$212,076

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$34,646	$18,070	$52,717	$10,060,879
50	$34,584	$18,132	$52,717	$10,042,746
51	$34,522	$18,195	$52,717	$10,024,551
52	$34,459	$18,257	$52,717	$10,006,294
53	$34,397	$18,320	$52,717	$9,987,974
54	$34,334	$18,383	$52,717	$9,969,591
55	$34,270	$18,446	$52,717	$9,951,145
56	$34,207	$18,510	$52,717	$9,932,635
57	$34,143	$18,573	$52,717	$9,914,062
58	$34,080	$18,637	$52,717	$9,895,424
59	$34,016	$18,701	$52,717	$9,876,723
60	$33,951	$18,765	$52,717	$9,857,958

第5年供款共

$632,601

第5年利息

$411,610

第5年共還本金

$220,991

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$33,887	$18,830	$52,717	$9,839,128
62	$33,822	$18,895	$52,717	$9,820,233
63	$33,757	$18,960	$52,717	$9,801,273
64	$33,692	$19,025	$52,717	$9,782,249
65	$33,626	$19,090	$52,717	$9,763,158
66	$33,561	$19,156	$52,717	$9,744,002
67	$33,495	$19,222	$52,717	$9,724,781
68	$33,429	$19,288	$52,717	$9,705,493
69	$33,363	$19,354	$52,717	$9,686,139
70	$33,296	$19,421	$52,717	$9,666,718
71	$33,229	$19,487	$52,717	$9,647,231
72	$33,162	$19,554	$52,717	$9,627,676

第6年供款共

$632,601

第6年利息

$402,319

第6年共還本金

$230,281

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$33,095	$19,622	$52,717	$9,608,055
74	$33,028	$19,689	$52,717	$9,588,366
75	$32,960	$19,757	$52,717	$9,568,609
76	$32,892	$19,825	$52,717	$9,548,784
77	$32,824	$19,893	$52,717	$9,528,892
78	$32,756	$19,961	$52,717	$9,508,931
79	$32,687	$20,030	$52,717	$9,488,901
80	$32,618	$20,099	$52,717	$9,468,802
81	$32,549	$20,168	$52,717	$9,448,634
82	$32,480	$20,237	$52,717	$9,428,397
83	$32,410	$20,307	$52,717	$9,408,091
84	$32,340	$20,376	$52,717	$9,387,714

第7年供款共

$632,601

第7年利息

$392,639

第7年共還本金

$239,962

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$32,270	$20,446	$52,717	$9,367,268
86	$32,200	$20,517	$52,717	$9,346,751
87	$32,129	$20,587	$52,717	$9,326,164
88	$32,059	$20,658	$52,717	$9,305,506
89	$31,988	$20,729	$52,717	$9,284,777
90	$31,916	$20,800	$52,717	$9,263,976
91	$31,845	$20,872	$52,717	$9,243,105
92	$31,773	$20,944	$52,717	$9,222,161
93	$31,701	$21,016	$52,717	$9,201,146
94	$31,629	$21,088	$52,717	$9,180,058
95	$31,556	$21,160	$52,717	$9,158,897
96	$31,484	$21,233	$52,717	$9,137,664

第8年供款共

$632,601

第8年利息

$382,551

第8年共還本金

$250,050

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$31,411	$21,306	$52,717	$9,116,358
98	$31,337	$21,379	$52,717	$9,094,979
99	$31,264	$21,453	$52,717	$9,073,526
100	$31,190	$21,526	$52,717	$9,052,000
101	$31,116	$21,600	$52,717	$9,030,399
102	$31,042	$21,675	$52,717	$9,008,725
103	$30,967	$21,749	$52,717	$8,986,976
104	$30,893	$21,824	$52,717	$8,965,152
105	$30,818	$21,899	$52,717	$8,943,252
106	$30,742	$21,974	$52,717	$8,921,278
107	$30,667	$22,050	$52,717	$8,899,228
108	$30,591	$22,126	$52,717	$8,877,103

第9年供款共

$632,601

第9年利息

$372,039

第9年共還本金

$260,562

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$30,515	$22,202	$52,717	$8,854,901
110	$30,439	$22,278	$52,717	$8,832,623
111	$30,362	$22,355	$52,717	$8,810,268
112	$30,285	$22,431	$52,717	$8,787,837
113	$30,208	$22,509	$52,717	$8,765,328
114	$30,131	$22,586	$52,717	$8,742,743
115	$30,053	$22,664	$52,717	$8,720,079
116	$29,975	$22,741	$52,717	$8,697,338
117	$29,897	$22,820	$52,717	$8,674,518
118	$29,819	$22,898	$52,717	$8,651,620
119	$29,740	$22,977	$52,717	$8,628,643
120	$29,661	$23,056	$52,717	$8,605,587

第10年供款共

$632,601

第10年利息

$361,085

第10年共還本金

$271,515

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$29,582	$23,135	$52,717	$8,582,452
122	$29,502	$23,215	$52,717	$8,559,238
123	$29,422	$23,294	$52,717	$8,535,943
124	$29,342	$23,374	$52,717	$8,512,569
125	$29,262	$23,455	$52,717	$8,489,114
126	$29,181	$23,535	$52,717	$8,465,579
127	$29,100	$23,616	$52,717	$8,441,963
128	$29,019	$23,697	$52,717	$8,418,265
129	$28,938	$23,779	$52,717	$8,394,486
130	$28,856	$23,861	$52,717	$8,370,625
131	$28,774	$23,943	$52,717	$8,346,683
132	$28,692	$24,025	$52,717	$8,322,658

第11年供款共

$632,601

第11年利息

$349,671

第11年共還本金

$282,930

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$28,609	$24,108	$52,717	$8,298,550
134	$28,526	$24,190	$52,717	$8,274,360
135	$28,443	$24,274	$52,717	$8,250,086
136	$28,360	$24,357	$52,717	$8,225,729
137	$28,276	$24,441	$52,717	$8,201,288
138	$28,192	$24,525	$52,717	$8,176,763
139	$28,108	$24,609	$52,717	$8,152,154
140	$28,023	$24,694	$52,717	$8,127,461
141	$27,938	$24,779	$52,717	$8,102,682
142	$27,853	$24,864	$52,717	$8,077,818
143	$27,768	$24,949	$52,717	$8,052,869
144	$27,682	$25,035	$52,717	$8,027,834

第12年供款共

$632,601

第12年利息

$337,777

第12年共還本金

$294,824

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$27,596	$25,121	$52,717	$8,002,713
146	$27,509	$25,207	$52,717	$7,977,506
147	$27,423	$25,294	$52,717	$7,952,212
148	$27,336	$25,381	$52,717	$7,926,831
149	$27,248	$25,468	$52,717	$7,901,362
150	$27,161	$25,556	$52,717	$7,875,806
151	$27,073	$25,644	$52,717	$7,850,163
152	$26,985	$25,732	$52,717	$7,824,431
153	$26,896	$25,820	$52,717	$7,798,611
154	$26,808	$25,909	$52,717	$7,772,702
155	$26,719	$25,998	$52,717	$7,746,704
156	$26,629	$26,087	$52,717	$7,720,616

第13年供款共

$632,601

第13年利息

$325,383

第13年共還本金

$307,218

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$26,540	$26,177	$52,717	$7,694,439
158	$26,450	$26,267	$52,717	$7,668,172
159	$26,359	$26,357	$52,717	$7,641,815
160	$26,269	$26,448	$52,717	$7,615,367
161	$26,178	$26,539	$52,717	$7,588,828
162	$26,087	$26,630	$52,717	$7,562,198
163	$25,995	$26,722	$52,717	$7,535,476
164	$25,903	$26,814	$52,717	$7,508,662
165	$25,811	$26,906	$52,717	$7,481,757
166	$25,719	$26,998	$52,717	$7,454,759
167	$25,626	$27,091	$52,717	$7,427,668
168	$25,533	$27,184	$52,717	$7,400,483

第14年供款共

$632,601

第14年利息

$312,468

第14年共還本金

$320,133

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$25,439	$27,278	$52,717	$7,373,206
170	$25,345	$27,371	$52,717	$7,345,835
171	$25,251	$27,465	$52,717	$7,318,369
172	$25,157	$27,560	$52,717	$7,290,809
173	$25,062	$27,655	$52,717	$7,263,155
174	$24,967	$27,750	$52,717	$7,235,405
175	$24,872	$27,845	$52,717	$7,207,560
176	$24,776	$27,941	$52,717	$7,179,619
177	$24,680	$28,037	$52,717	$7,151,583
178	$24,584	$28,133	$52,717	$7,123,449
179	$24,487	$28,230	$52,717	$7,095,220
180	$24,390	$28,327	$52,717	$7,066,893

第15年供款共

$632,601

第15年利息

$299,010

第15年共還本金

$333,591

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$24,292	$28,424	$52,717	$7,038,468
182	$24,195	$28,522	$52,717	$7,009,946
183	$24,097	$28,620	$52,717	$6,981,326
184	$23,998	$28,718	$52,717	$6,952,608
185	$23,900	$28,817	$52,717	$6,923,791
186	$23,801	$28,916	$52,717	$6,894,875
187	$23,701	$29,016	$52,717	$6,865,859
188	$23,601	$29,115	$52,717	$6,836,744
189	$23,501	$29,215	$52,717	$6,807,528
190	$23,401	$29,316	$52,717	$6,778,212
191	$23,300	$29,417	$52,717	$6,748,796
192	$23,199	$29,518	$52,717	$6,719,278

第16年供款共

$632,601

第16年利息

$284,986

第16年共還本金

$347,615

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$23,098	$29,619	$52,717	$6,689,659
194	$22,996	$29,721	$52,717	$6,659,938
195	$22,894	$29,823	$52,717	$6,630,115
196	$22,791	$29,926	$52,717	$6,600,189
197	$22,688	$30,029	$52,717	$6,570,160
198	$22,585	$30,132	$52,717	$6,540,028
199	$22,481	$30,235	$52,717	$6,509,793
200	$22,377	$30,339	$52,717	$6,479,454
201	$22,273	$30,444	$52,717	$6,449,010
202	$22,168	$30,548	$52,717	$6,418,462
203	$22,063	$30,653	$52,717	$6,387,809
204	$21,958	$30,759	$52,717	$6,357,050

第17年供款共

$632,601

第17年利息

$270,373

第17年共還本金

$362,228

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$21,852	$30,864	$52,717	$6,326,186
206	$21,746	$30,970	$52,717	$6,295,215
207	$21,640	$31,077	$52,717	$6,264,138
208	$21,533	$31,184	$52,717	$6,232,954
209	$21,426	$31,291	$52,717	$6,201,664
210	$21,318	$31,399	$52,717	$6,170,265
211	$21,210	$31,506	$52,717	$6,138,759
212	$21,102	$31,615	$52,717	$6,107,144
213	$20,993	$31,723	$52,717	$6,075,420
214	$20,884	$31,832	$52,717	$6,043,588
215	$20,775	$31,942	$52,717	$6,011,646
216	$20,665	$32,052	$52,717	$5,979,594

第18年供款共

$632,601

第18年利息

$255,145

第18年共還本金

$377,456

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$20,555	$32,162	$52,717	$5,947,432
218	$20,444	$32,272	$52,717	$5,915,160
219	$20,333	$32,383	$52,717	$5,882,777
220	$20,222	$32,495	$52,717	$5,850,282
221	$20,110	$32,606	$52,717	$5,817,676
222	$19,998	$32,718	$52,717	$5,784,957
223	$19,886	$32,831	$52,717	$5,752,126
224	$19,773	$32,944	$52,717	$5,719,182
225	$19,660	$33,057	$52,717	$5,686,125
226	$19,546	$33,171	$52,717	$5,652,955
227	$19,432	$33,285	$52,717	$5,619,670
228	$19,318	$33,399	$52,717	$5,586,271

第19年供款共

$632,601

第19年利息

$239,277

第19年共還本金

$393,323

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$19,203	$33,514	$52,717	$5,552,757
230	$19,088	$33,629	$52,717	$5,519,128
231	$18,972	$33,745	$52,717	$5,485,383
232	$18,856	$33,861	$52,717	$5,451,522
233	$18,740	$33,977	$52,717	$5,417,545
234	$18,623	$34,094	$52,717	$5,383,451
235	$18,506	$34,211	$52,717	$5,349,240
236	$18,388	$34,329	$52,717	$5,314,912
237	$18,270	$34,447	$52,717	$5,280,465
238	$18,152	$34,565	$52,717	$5,245,900
239	$18,033	$34,684	$52,717	$5,211,216
240	$17,914	$34,803	$52,717	$5,176,413

第20年供款共

$632,601

第20年利息

$222,742

第20年共還本金

$409,858

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$17,794	$34,923	$52,717	$5,141,490
242	$17,674	$35,043	$52,717	$5,106,447
243	$17,553	$35,163	$52,717	$5,071,284
244	$17,433	$35,284	$52,717	$5,035,999
245	$17,311	$35,405	$52,717	$5,000,594
246	$17,190	$35,527	$52,717	$4,965,067
247	$17,067	$35,649	$52,717	$4,929,417
248	$16,945	$35,772	$52,717	$4,893,646
249	$16,822	$35,895	$52,717	$4,857,751
250	$16,699	$36,018	$52,717	$4,821,733
251	$16,575	$36,142	$52,717	$4,785,591
252	$16,450	$36,266	$52,717	$4,749,324

第21年供款共

$632,601

第21年利息

$205,512

第21年共還本金

$427,088

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$16,326	$36,391	$52,717	$4,712,933
254	$16,201	$36,516	$52,717	$4,676,417
255	$16,075	$36,642	$52,717	$4,639,776
256	$15,949	$36,767	$52,717	$4,603,008
257	$15,823	$36,894	$52,717	$4,566,114
258	$15,696	$37,021	$52,717	$4,529,094
259	$15,569	$37,148	$52,717	$4,491,946
260	$15,441	$37,276	$52,717	$4,454,670
261	$15,313	$37,404	$52,717	$4,417,266
262	$15,184	$37,532	$52,717	$4,379,734
263	$15,055	$37,661	$52,717	$4,342,072
264	$14,926	$37,791	$52,717	$4,304,282

第22年供款共

$632,601

第22年利息

$187,558

第22年共還本金

$445,043

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$14,796	$37,921	$52,717	$4,266,361
266	$14,666	$38,051	$52,717	$4,228,310
267	$14,535	$38,182	$52,717	$4,190,128
268	$14,404	$38,313	$52,717	$4,151,815
269	$14,272	$38,445	$52,717	$4,113,370
270	$14,140	$38,577	$52,717	$4,074,793
271	$14,007	$38,710	$52,717	$4,036,083
272	$13,874	$38,843	$52,717	$3,997,240
273	$13,741	$38,976	$52,717	$3,958,264
274	$13,607	$39,110	$52,717	$3,919,154
275	$13,472	$39,245	$52,717	$3,879,909
276	$13,337	$39,380	$52,717	$3,840,530

第23年供款共

$632,601

第23年利息

$168,849

第23年共還本金

$463,752

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$13,202	$39,515	$52,717	$3,801,015
278	$13,066	$39,651	$52,717	$3,761,364
279	$12,930	$39,787	$52,717	$3,721,577
280	$12,793	$39,924	$52,717	$3,681,653
281	$12,656	$40,061	$52,717	$3,641,592
282	$12,518	$40,199	$52,717	$3,601,394
283	$12,380	$40,337	$52,717	$3,561,057
284	$12,241	$40,476	$52,717	$3,520,581
285	$12,102	$40,615	$52,717	$3,479,966
286	$11,962	$40,754	$52,717	$3,439,212
287	$11,822	$40,894	$52,717	$3,398,318
288	$11,682	$41,035	$52,717	$3,357,283

第24年供款共

$632,601

第24年利息

$149,353

第24年共還本金

$483,247

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$11,541	$41,176	$52,717	$3,316,106
290	$11,399	$41,318	$52,717	$3,274,789
291	$11,257	$41,460	$52,717	$3,233,329
292	$11,115	$41,602	$52,717	$3,191,727
293	$10,972	$41,745	$52,717	$3,149,982
294	$10,828	$41,889	$52,717	$3,108,093
295	$10,684	$42,033	$52,717	$3,066,061
296	$10,540	$42,177	$52,717	$3,023,883
297	$10,395	$42,322	$52,717	$2,981,561
298	$10,249	$42,468	$52,717	$2,939,094
299	$10,103	$42,614	$52,717	$2,896,480
300	$9,957	$42,760	$52,717	$2,853,720

第25年供款共

$632,601

第25年利息

$129,038

第25年共還本金

$503,563

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$9,810	$42,907	$52,717	$2,810,813
302	$9,662	$43,055	$52,717	$2,767,758
303	$9,514	$43,203	$52,717	$2,724,556
304	$9,366	$43,351	$52,717	$2,681,205
305	$9,217	$43,500	$52,717	$2,637,705
306	$9,067	$43,650	$52,717	$2,594,055
307	$8,917	$43,800	$52,717	$2,550,255
308	$8,767	$43,950	$52,717	$2,506,305
309	$8,615	$44,101	$52,717	$2,462,204
310	$8,464	$44,253	$52,717	$2,417,951
311	$8,312	$44,405	$52,717	$2,373,546
312	$8,159	$44,558	$52,717	$2,328,988

第26年供款共

$632,601

第26年利息

$107,869

第26年共還本金

$524,732

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$8,006	$44,711	$52,717	$2,284,277
314	$7,852	$44,865	$52,717	$2,239,413
315	$7,698	$45,019	$52,717	$2,194,394
316	$7,543	$45,173	$52,717	$2,149,221
317	$7,388	$45,329	$52,717	$2,103,892
318	$7,232	$45,485	$52,717	$2,058,407
319	$7,076	$45,641	$52,717	$2,012,766
320	$6,919	$45,798	$52,717	$1,966,969
321	$6,761	$45,955	$52,717	$1,921,013
322	$6,603	$46,113	$52,717	$1,874,900
323	$6,445	$46,272	$52,717	$1,828,628
324	$6,286	$46,431	$52,717	$1,782,197

第27年供款共

$632,601

第27年利息

$85,810

第27年共還本金

$546,791

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$6,126	$46,590	$52,717	$1,735,607
326	$5,966	$46,751	$52,717	$1,688,856
327	$5,805	$46,911	$52,717	$1,641,945
328	$5,644	$47,073	$52,717	$1,594,873
329	$5,482	$47,234	$52,717	$1,547,638
330	$5,320	$47,397	$52,717	$1,500,242
331	$5,157	$47,560	$52,717	$1,452,682
332	$4,994	$47,723	$52,717	$1,404,959
333	$4,830	$47,887	$52,717	$1,357,072
334	$4,665	$48,052	$52,717	$1,309,020
335	$4,500	$48,217	$52,717	$1,260,803
336	$4,334	$48,383	$52,717	$1,212,420

第28年供款共

$632,601

第28年利息

$62,823

第28年共還本金

$569,777

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$4,168	$48,549	$52,717	$1,163,871
338	$4,001	$48,716	$52,717	$1,115,155
339	$3,833	$48,883	$52,717	$1,066,272
340	$3,665	$49,051	$52,717	$1,017,220
341	$3,497	$49,220	$52,717	$968,000
342	$3,328	$49,389	$52,717	$918,611
343	$3,158	$49,559	$52,717	$869,052
344	$2,987	$49,729	$52,717	$819,323
345	$2,816	$49,900	$52,717	$769,422
346	$2,645	$50,072	$52,717	$719,351
347	$2,473	$50,244	$52,717	$669,107
348	$2,300	$50,417	$52,717	$618,690

第29年供款共

$632,601

第29年利息

$38,871

第29年共還本金

$593,730

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,127	$50,590	$52,717	$568,100
350	$1,953	$50,764	$52,717	$517,336
351	$1,778	$50,938	$52,717	$466,398
352	$1,603	$51,113	$52,717	$415,284
353	$1,428	$51,289	$52,717	$363,995
354	$1,251	$51,465	$52,717	$312,529
355	$1,074	$51,642	$52,717	$260,887
356	$897	$51,820	$52,717	$209,067
357	$719	$51,998	$52,717	$157,069
358	$540	$52,177	$52,717	$104,892
359	$361	$52,356	$52,717	$52,536
360	$181	$52,536	$52,717	$0

第30年供款共

$632,601

第30年利息

$13,911

第30年共還本金

$618,690

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$22,316,898

免责声明

笋盘推介

按揭保险费
info