楼价

HK$

按揭成数

HK$

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$25,602,119

每月供款
$58,158

首期

$3,900,000

总贷款额

$12,000,000

總利息

$8,936,869

印花税

$596,250

其他

$169,000

置业成本总预算

HK$4,665,250

$116,316

置业成本总预算

HK$4,665,250

首期

$3,900,000
印花税

$596,250
- AVD
  
  $596,250
律师费

$ 10,000
代理佣金

$159,000
按揭保险费

不适用

$116,316

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

西贡碧翠苑

thumb_up

清水湾碧翠苑

实

1,165 呎

@12,876

建

1,371 呎

@10,941

real_estate_agent 罕有放盘

售$1,500 万

实

1,165 呎

@12,876

建

1,371 呎

@10,941

售$1,500 万

real_estate_agent 罕有放盘

西贡碧翠苑

thumb_up

碧翠路29号

实

1,147 呎

@13,949

建

1,371 呎

@11,670

local_fire_department 至HIT

售$1,600 万

实

1,147 呎

@13,949

建

1,371 呎

@11,670

售$1,600 万

local_fire_department 至HIT

大埔涤涛山

thumb_up

大埔涤涛山 *** 豪宅地段千呎大宅环境清幽连车位放售欢迎约睇 ***

实

1,141 呎

@14,023

建

1,530 呎

@10,458

local_fire_department 至HIT

售$1,600 万

实

1,141 呎

@14,023

建

1,530 呎

@10,458

售$1,600 万

local_fire_department 至HIT

西贡西贡头段,品味装修,4房3套

thumb_up

山海美景花园天台, 交通方便近路

建

2,100 呎

@8,000

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 pets 爱竉必选

售$1,680 万

建

2,100 呎

@8,000

售$1,680 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 pets 爱竉必选

清水湾碧翠苑连天台 2入契车位

thumb_up

2入契车位另天台1169呎

实

1,147 呎

@13,949

建

1,371 呎

@11,670

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

售$1,600 万

实

1,147 呎

@13,949

建

1,371 呎

@11,670

售$1,600 万

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

VR实景

马鞍山观澜雅轩第03座

thumb_up

无敌海景, 单位连车位放售

实

1,113 呎

@13,477

建

1,480 呎

@10,135

local_fire_department 至HIT

售$1,500 万

实

1,113 呎

@13,477

建

1,480 呎

@10,135

售$1,500 万

local_fire_department 至HIT

马鞍山岚岸第01座

thumb_up

四房一储大单位

实

971 呎

@15,448

建

1,303 呎

@11,512

real_estate_agent 罕有放盘

售$1,500 万

实

971 呎

@15,448

建

1,303 呎

@11,512

售$1,500 万

real_estate_agent 罕有放盘

清水湾碧翠苑连1169呎天台

thumb_up

罕有特色户另1169呎天台

实

1,147 呎

@14,647

建

1,371 呎

@12,254

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 pets 爱竉必选

售$1,680 万

实

1,147 呎

@14,647

建

1,371 呎

@12,254

售$1,680 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 pets 爱竉必选

VR实景

沙田名城第02期

thumb_up

毗邻[大围MTR站]靓装修[开扬大单边]4房(1套房)加工人房/士多房.

实

1,038 呎

@14,451

建

1,372 呎

@10,933

local_fire_department 至HIT directions_run 即走 pets 爱竉必选 price_change 蚀让盘

售$1,500 万

实

1,038 呎

@14,451

建

1,372 呎

@10,933

售$1,500 万

local_fire_department 至HIT directions_run 即走 pets 爱竉必选 price_change 蚀让盘

西贡碧翠苑

thumb_up

碧翠苑

实

1,147 呎

@13,775

建

1,371 呎

@11,524

local_fire_department 至HIT

售$1,580 万

实

1,147 呎

@13,775

建

1,371 呎

@11,524

售$1,580 万

local_fire_department 至HIT

长沙湾尔登豪庭

thumb_up

^连车位^ 及大花园^ 精选三房套, 预约参观!

实

1,129 呎

@14,880

建

1,408 呎

@11,932

real_estate_agent 罕有放盘 local_offer 低水笋价

售$1,680 万

实

1,129 呎

@14,880

建

1,408 呎

@11,932

售$1,680 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	$71,819	$55,187	$45,225	$38,597
1.500	$74,489	$57,905	$47,992	$41,414
2.000	$77,221	$60,706	$50,863	$44,354
2.500	$80,015	$63,588	$53,834	$47,415
3.000	$82,870	$66,552	$56,905	$50,592
3.500	$85,786	$69,595	$60,075	$53,885
4.000	$88,763	$72,718	$63,340	$57,290
4.125	$89,516	$73,510	$64,172	$58,158
4.500	$91,799	$75,918	$66,700	$60,802
5.000	$94,895	$79,195	$70,151	$64,419
5.500	$98,050	$82,546	$73,690	$68,135
6.000	$101,263	$85,972	$77,316	$71,946

每月供款$58,158

年期

30年

贷款金额

$12,000,000

總利息

$8,936,869

总贷款连利息

$20,936,869

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$41,250	$16,908	$58,158	$11,983,092
2	$41,192	$16,966	$58,158	$11,966,126
3	$41,134	$17,024	$58,158	$11,949,102
4	$41,075	$17,083	$58,158	$11,932,019
5	$41,016	$17,142	$58,158	$11,914,877
6	$40,957	$17,201	$58,158	$11,897,676
7	$40,898	$17,260	$58,158	$11,880,417
8	$40,839	$17,319	$58,158	$11,863,098
9	$40,779	$17,379	$58,158	$11,845,719
10	$40,720	$17,438	$58,158	$11,828,281
11	$40,660	$17,498	$58,158	$11,810,782
12	$40,600	$17,558	$58,158	$11,793,224

第1年供款共

$697,896

第1年利息

$491,120

第1年共還本金

$206,776

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$40,539	$17,619	$58,158	$11,775,605
14	$40,479	$17,679	$58,158	$11,757,926
15	$40,418	$17,740	$58,158	$11,740,186
16	$40,357	$17,801	$58,158	$11,722,385
17	$40,296	$17,862	$58,158	$11,704,523
18	$40,234	$17,924	$58,158	$11,686,599
19	$40,173	$17,985	$58,158	$11,668,614
20	$40,111	$18,047	$58,158	$11,650,566
21	$40,049	$18,109	$58,158	$11,632,457
22	$39,987	$18,171	$58,158	$11,614,286
23	$39,924	$18,234	$58,158	$11,596,052
24	$39,861	$18,297	$58,158	$11,577,756

第2年供款共

$697,896

第2年利息

$482,427

第2年共還本金

$215,469

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$39,799	$18,359	$58,158	$11,559,396
26	$39,735	$18,423	$58,158	$11,540,974
27	$39,672	$18,486	$58,158	$11,522,488
28	$39,609	$18,549	$58,158	$11,503,938
29	$39,545	$18,613	$58,158	$11,485,325
30	$39,481	$18,677	$58,158	$11,466,648
31	$39,417	$18,741	$58,158	$11,447,907
32	$39,352	$18,806	$58,158	$11,429,101
33	$39,288	$18,870	$58,158	$11,410,230
34	$39,223	$18,935	$58,158	$11,391,295
35	$39,158	$19,000	$58,158	$11,372,295
36	$39,092	$19,066	$58,158	$11,353,229

第3年供款共

$697,896

第3年利息

$473,369

第3年共還本金

$224,527

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$39,027	$19,131	$58,158	$11,334,098
38	$38,961	$19,197	$58,158	$11,314,901
39	$38,895	$19,263	$58,158	$11,295,638
40	$38,829	$19,329	$58,158	$11,276,309
41	$38,762	$19,396	$58,158	$11,256,913
42	$38,696	$19,462	$58,158	$11,237,451
43	$38,629	$19,529	$58,158	$11,217,921
44	$38,562	$19,596	$58,158	$11,198,325
45	$38,494	$19,664	$58,158	$11,178,661
46	$38,427	$19,731	$58,158	$11,158,930
47	$38,359	$19,799	$58,158	$11,139,131
48	$38,291	$19,867	$58,158	$11,119,264

第4年供款共

$697,896

第4年利息

$463,930

第4年共還本金

$233,965

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$38,222	$19,935	$58,158	$11,099,328
50	$38,154	$20,004	$58,158	$11,079,324
51	$38,085	$20,073	$58,158	$11,059,251
52	$38,016	$20,142	$58,158	$11,039,109
53	$37,947	$20,211	$58,158	$11,018,898
54	$37,877	$20,281	$58,158	$10,998,618
55	$37,808	$20,350	$58,158	$10,978,268
56	$37,738	$20,420	$58,158	$10,957,847
57	$37,668	$20,490	$58,158	$10,937,357
58	$37,597	$20,561	$58,158	$10,916,796
59	$37,526	$20,631	$58,158	$10,896,165
60	$37,456	$20,702	$58,158	$10,875,462

第5年供款共

$697,896

第5年利息

$454,095

第5年共還本金

$243,801

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$37,384	$20,774	$58,158	$10,854,689
62	$37,313	$20,845	$58,158	$10,833,844
63	$37,241	$20,917	$58,158	$10,812,927
64	$37,169	$20,989	$58,158	$10,791,939
65	$37,097	$21,061	$58,158	$10,770,878
66	$37,025	$21,133	$58,158	$10,749,745
67	$36,952	$21,206	$58,158	$10,728,539
68	$36,879	$21,279	$58,158	$10,707,261
69	$36,806	$21,352	$58,158	$10,685,909
70	$36,733	$21,425	$58,158	$10,664,484
71	$36,659	$21,499	$58,158	$10,642,985
72	$36,585	$21,573	$58,158	$10,621,412

第6年供款共

$697,896

第6年利息

$443,845

第6年共還本金

$254,050

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$36,511	$21,647	$58,158	$10,599,765
74	$36,437	$21,721	$58,158	$10,578,044
75	$36,362	$21,796	$58,158	$10,556,248
76	$36,287	$21,871	$58,158	$10,534,377
77	$36,212	$21,946	$58,158	$10,512,431
78	$36,136	$22,021	$58,158	$10,490,410
79	$36,061	$22,097	$58,158	$10,468,313
80	$35,985	$22,173	$58,158	$10,446,139
81	$35,909	$22,249	$58,158	$10,423,890
82	$35,832	$22,326	$58,158	$10,401,564
83	$35,755	$22,403	$58,158	$10,379,162
84	$35,678	$22,480	$58,158	$10,356,682

第7年供款共

$697,896

第7年利息

$433,165

第7年共還本金

$264,730

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$35,601	$22,557	$58,158	$10,334,125
86	$35,524	$22,634	$58,158	$10,311,491
87	$35,446	$22,712	$58,158	$10,288,779
88	$35,368	$22,790	$58,158	$10,265,988
89	$35,289	$22,869	$58,158	$10,243,120
90	$35,211	$22,947	$58,158	$10,220,172
91	$35,132	$23,026	$58,158	$10,197,146
92	$35,053	$23,105	$58,158	$10,174,041
93	$34,973	$23,185	$58,158	$10,150,856
94	$34,894	$23,264	$58,158	$10,127,592
95	$34,814	$23,344	$58,158	$10,104,247
96	$34,733	$23,425	$58,158	$10,080,823

第8年供款共

$697,896

第8年利息

$422,036

第8年共還本金

$275,859

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$34,653	$23,505	$58,158	$10,057,318
98	$34,572	$23,586	$58,158	$10,033,732
99	$34,491	$23,667	$58,158	$10,010,065
100	$34,410	$23,748	$58,158	$9,986,316
101	$34,328	$23,830	$58,158	$9,962,486
102	$34,246	$23,912	$58,158	$9,938,574
103	$34,164	$23,994	$58,158	$9,914,580
104	$34,081	$24,077	$58,158	$9,890,504
105	$33,999	$24,159	$58,158	$9,866,344
106	$33,916	$24,242	$58,158	$9,842,102
107	$33,832	$24,326	$58,158	$9,817,776
108	$33,749	$24,409	$58,158	$9,793,367

第9年供款共

$697,896

第9年利息

$410,440

第9年共還本金

$287,456

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$33,665	$24,493	$58,158	$9,768,874
110	$33,581	$24,577	$58,158	$9,744,296
111	$33,496	$24,662	$58,158	$9,719,634
112	$33,411	$24,747	$58,158	$9,694,887
113	$33,326	$24,832	$58,158	$9,670,056
114	$33,241	$24,917	$58,158	$9,645,139
115	$33,155	$25,003	$58,158	$9,620,136
116	$33,069	$25,089	$58,158	$9,595,047
117	$32,983	$25,175	$58,158	$9,569,872
118	$32,896	$25,262	$58,158	$9,544,610
119	$32,810	$25,348	$58,158	$9,519,262
120	$32,722	$25,436	$58,158	$9,493,827

第10年供款共

$697,896

第10年利息

$398,355

第10年共還本金

$299,540

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$32,635	$25,523	$58,158	$9,468,304
122	$32,547	$25,611	$58,158	$9,442,693
123	$32,459	$25,699	$58,158	$9,416,994
124	$32,371	$25,787	$58,158	$9,391,207
125	$32,282	$25,876	$58,158	$9,365,331
126	$32,193	$25,965	$58,158	$9,339,367
127	$32,104	$26,054	$58,158	$9,313,313
128	$32,015	$26,143	$58,158	$9,287,170
129	$31,925	$26,233	$58,158	$9,260,936
130	$31,834	$26,323	$58,158	$9,234,613
131	$31,744	$26,414	$58,158	$9,208,199
132	$31,653	$26,505	$58,158	$9,181,694

第11年供款共

$697,896

第11年利息

$385,763

第11年共還本金

$312,133

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$31,562	$26,596	$58,158	$9,155,098
134	$31,471	$26,687	$58,158	$9,128,411
135	$31,379	$26,779	$58,158	$9,101,632
136	$31,287	$26,871	$58,158	$9,074,761
137	$31,194	$26,963	$58,158	$9,047,797
138	$31,102	$27,056	$58,158	$9,020,741
139	$31,009	$27,149	$58,158	$8,993,592
140	$30,915	$27,242	$58,158	$8,966,349
141	$30,822	$27,336	$58,158	$8,939,013
142	$30,728	$27,430	$58,158	$8,911,583
143	$30,634	$27,524	$58,158	$8,884,059
144	$30,539	$27,619	$58,158	$8,856,440

第12年供款共

$697,896

第12年利息

$372,641

第12年共還本金

$325,254

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$30,444	$27,714	$58,158	$8,828,726
146	$30,349	$27,809	$58,158	$8,800,916
147	$30,253	$27,905	$58,158	$8,773,012
148	$30,157	$28,001	$58,158	$8,745,011
149	$30,061	$28,097	$58,158	$8,716,914
150	$29,964	$28,194	$58,158	$8,688,720
151	$29,867	$28,290	$58,158	$8,660,430
152	$29,770	$28,388	$58,158	$8,632,042
153	$29,673	$28,485	$58,158	$8,603,557
154	$29,575	$28,583	$58,158	$8,574,973
155	$29,476	$28,681	$58,158	$8,546,292
156	$29,378	$28,780	$58,158	$8,517,512

第13年供款共

$697,896

第13年利息

$358,968

第13年共還本金

$338,928

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$29,279	$28,879	$58,158	$8,488,633
158	$29,180	$28,978	$58,158	$8,459,655
159	$29,080	$29,078	$58,158	$8,430,577
160	$28,980	$29,178	$58,158	$8,401,399
161	$28,880	$29,278	$58,158	$8,372,121
162	$28,779	$29,379	$58,158	$8,342,742
163	$28,678	$29,480	$58,158	$8,313,262
164	$28,577	$29,581	$58,158	$8,283,681
165	$28,475	$29,683	$58,158	$8,253,998
166	$28,373	$29,785	$58,158	$8,224,213
167	$28,271	$29,887	$58,158	$8,194,326
168	$28,168	$29,990	$58,158	$8,164,336

第14年供款共

$697,896

第14年利息

$344,720

第14年共還本金

$353,176

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$28,065	$30,093	$58,158	$8,134,243
170	$27,961	$30,197	$58,158	$8,104,046
171	$27,858	$30,300	$58,158	$8,073,746
172	$27,754	$30,404	$58,158	$8,043,342
173	$27,649	$30,509	$58,158	$8,012,833
174	$27,544	$30,614	$58,158	$7,982,219
175	$27,439	$30,719	$58,158	$7,951,500
176	$27,333	$30,825	$58,158	$7,920,675
177	$27,227	$30,931	$58,158	$7,889,744
178	$27,121	$31,037	$58,158	$7,858,707
179	$27,014	$31,144	$58,158	$7,827,564
180	$26,907	$31,251	$58,158	$7,796,313

第15年供款共

$697,896

第15年利息

$329,873

第15年共還本金

$368,023

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$26,800	$31,358	$58,158	$7,764,955
182	$26,692	$31,466	$58,158	$7,733,489
183	$26,584	$31,574	$58,158	$7,701,915
184	$26,475	$31,683	$58,158	$7,670,232
185	$26,366	$31,792	$58,158	$7,638,441
186	$26,257	$31,901	$58,158	$7,606,540
187	$26,147	$32,010	$58,158	$7,574,529
188	$26,037	$32,121	$58,158	$7,542,409
189	$25,927	$32,231	$58,158	$7,510,178
190	$25,816	$32,342	$58,158	$7,477,836
191	$25,705	$32,453	$58,158	$7,445,383
192	$25,594	$32,564	$58,158	$7,412,819

第16年供款共

$697,896

第16年利息

$314,401

第16年共還本金

$383,494

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$25,482	$32,676	$58,158	$7,380,142
194	$25,369	$32,789	$58,158	$7,347,354
195	$25,257	$32,901	$58,158	$7,314,452
196	$25,143	$33,015	$58,158	$7,281,438
197	$25,030	$33,128	$58,158	$7,248,310
198	$24,916	$33,242	$58,158	$7,215,068
199	$24,802	$33,356	$58,158	$7,181,712
200	$24,687	$33,471	$58,158	$7,148,241
201	$24,572	$33,586	$58,158	$7,114,655
202	$24,457	$33,701	$58,158	$7,080,954
203	$24,341	$33,817	$58,158	$7,047,136
204	$24,225	$33,933	$58,158	$7,013,203

第17年供款共

$697,896

第17年利息

$298,280

第17年共還本金

$399,616

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$24,108	$34,050	$58,158	$6,979,153
206	$23,991	$34,167	$58,158	$6,944,986
207	$23,873	$34,285	$58,158	$6,910,701
208	$23,756	$34,402	$58,158	$6,876,299
209	$23,637	$34,521	$58,158	$6,841,778
210	$23,519	$34,639	$58,158	$6,807,139
211	$23,400	$34,758	$58,158	$6,772,380
212	$23,280	$34,878	$58,158	$6,737,502
213	$23,160	$34,998	$58,158	$6,702,505
214	$23,040	$35,118	$58,158	$6,667,386
215	$22,919	$35,239	$58,158	$6,632,148
216	$22,798	$35,360	$58,158	$6,596,788

第18年供款共

$697,896

第18年利息

$281,480

第18年共還本金

$416,415

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$22,676	$35,482	$58,158	$6,561,306
218	$22,554	$35,603	$58,158	$6,525,703
219	$22,432	$35,726	$58,158	$6,489,977
220	$22,309	$35,849	$58,158	$6,454,128
221	$22,186	$35,972	$58,158	$6,418,156
222	$22,062	$36,096	$58,158	$6,382,061
223	$21,938	$36,220	$58,158	$6,345,841
224	$21,814	$36,344	$58,158	$6,309,497
225	$21,689	$36,469	$58,158	$6,273,028
226	$21,564	$36,594	$58,158	$6,236,433
227	$21,438	$36,720	$58,158	$6,199,713
228	$21,312	$36,846	$58,158	$6,162,867

第19年供款共

$697,896

第19年利息

$263,975

第19年共還本金

$433,921

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$21,185	$36,973	$58,158	$6,125,894
230	$21,058	$37,100	$58,158	$6,088,793
231	$20,930	$37,228	$58,158	$6,051,566
232	$20,802	$37,356	$58,158	$6,014,210
233	$20,674	$37,484	$58,158	$5,976,726
234	$20,545	$37,613	$58,158	$5,939,113
235	$20,416	$37,742	$58,158	$5,901,371
236	$20,286	$37,872	$58,158	$5,863,499
237	$20,156	$38,002	$58,158	$5,825,496
238	$20,025	$38,133	$58,158	$5,787,364
239	$19,894	$38,264	$58,158	$5,749,100
240	$19,763	$38,395	$58,158	$5,710,704

第20年供款共

$697,896

第20年利息

$245,733

第20年共還本金

$452,163

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$19,631	$38,527	$58,158	$5,672,177
242	$19,498	$38,660	$58,158	$5,633,517
243	$19,365	$38,793	$58,158	$5,594,724
244	$19,232	$38,926	$58,158	$5,555,798
245	$19,098	$39,060	$58,158	$5,516,738
246	$18,964	$39,194	$58,158	$5,477,544
247	$18,829	$39,329	$58,158	$5,438,215
248	$18,694	$39,464	$58,158	$5,398,751
249	$18,558	$39,600	$58,158	$5,359,151
250	$18,422	$39,736	$58,158	$5,319,415
251	$18,285	$39,872	$58,158	$5,279,543
252	$18,148	$40,010	$58,158	$5,239,533

第21年供款共

$697,896

第21年利息

$226,725

第21年共還本金

$471,171

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$18,011	$40,147	$58,158	$5,199,386
254	$17,873	$40,285	$58,158	$5,159,101
255	$17,734	$40,424	$58,158	$5,118,678
256	$17,595	$40,563	$58,158	$5,078,115
257	$17,456	$40,702	$58,158	$5,037,413
258	$17,316	$40,842	$58,158	$4,996,571
259	$17,176	$40,982	$58,158	$4,955,589
260	$17,035	$41,123	$58,158	$4,914,466
261	$16,893	$41,264	$58,158	$4,873,201
262	$16,752	$41,406	$58,158	$4,831,795
263	$16,609	$41,549	$58,158	$4,790,246
264	$16,466	$41,691	$58,158	$4,748,555

第22年供款共

$697,896

第22年利息

$206,917

第22年共還本金

$490,978

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$16,323	$41,835	$58,158	$4,706,720
266	$16,179	$41,979	$58,158	$4,664,741
267	$16,035	$42,123	$58,158	$4,622,618
268	$15,890	$42,268	$58,158	$4,580,351
269	$15,745	$42,413	$58,158	$4,537,938
270	$15,599	$42,559	$58,158	$4,495,379
271	$15,453	$42,705	$58,158	$4,452,674
272	$15,306	$42,852	$58,158	$4,409,822
273	$15,159	$42,999	$58,158	$4,366,823
274	$15,011	$43,147	$58,158	$4,323,676
275	$14,863	$43,295	$58,158	$4,280,380
276	$14,714	$43,444	$58,158	$4,236,936

第23年供款共

$697,896

第23年利息

$186,277

第23年共還本金

$511,619

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$14,564	$43,593	$58,158	$4,193,343
278	$14,415	$43,743	$58,158	$4,149,599
279	$14,264	$43,894	$58,158	$4,105,706
280	$14,113	$44,045	$58,158	$4,061,661
281	$13,962	$44,196	$58,158	$4,017,465
282	$13,810	$44,348	$58,158	$3,973,117
283	$13,658	$44,500	$58,158	$3,928,617
284	$13,505	$44,653	$58,158	$3,883,963
285	$13,351	$44,807	$58,158	$3,839,157
286	$13,197	$44,961	$58,158	$3,794,196
287	$13,043	$45,115	$58,158	$3,749,080
288	$12,887	$45,271	$58,158	$3,703,810

第24年供款共

$697,896

第24年利息

$164,769

第24年共還本金

$533,126

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$12,732	$45,426	$58,158	$3,658,384
290	$12,576	$45,582	$58,158	$3,612,801
291	$12,419	$45,739	$58,158	$3,567,062
292	$12,262	$45,896	$58,158	$3,521,166
293	$12,104	$46,054	$58,158	$3,475,112
294	$11,946	$46,212	$58,158	$3,428,900
295	$11,787	$46,371	$58,158	$3,382,529
296	$11,627	$46,531	$58,158	$3,335,998
297	$11,467	$46,690	$58,158	$3,289,308
298	$11,307	$46,851	$58,158	$3,242,457
299	$11,146	$47,012	$58,158	$3,195,445
300	$10,984	$47,174	$58,158	$3,148,271

第25年供款共

$697,896

第25年利息

$142,357

第25年共還本金

$555,539

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$10,822	$47,336	$58,158	$3,100,935
302	$10,659	$47,499	$58,158	$3,053,437
303	$10,496	$47,662	$58,158	$3,005,775
304	$10,332	$47,826	$58,158	$2,957,950
305	$10,168	$47,990	$58,158	$2,909,960
306	$10,003	$48,155	$58,158	$2,861,805
307	$9,837	$48,321	$58,158	$2,813,484
308	$9,671	$48,487	$58,158	$2,764,997
309	$9,505	$48,653	$58,158	$2,716,344
310	$9,337	$48,821	$58,158	$2,667,524
311	$9,170	$48,988	$58,158	$2,618,535
312	$9,001	$49,157	$58,158	$2,569,378

第26年供款共

$697,896

第26年利息

$119,003

第26年共還本金

$578,893

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$8,832	$49,326	$58,158	$2,520,053
314	$8,663	$49,495	$58,158	$2,470,557
315	$8,493	$49,665	$58,158	$2,420,892
316	$8,322	$49,836	$58,158	$2,371,056
317	$8,151	$50,007	$58,158	$2,321,048
318	$7,979	$50,179	$58,158	$2,270,869
319	$7,806	$50,352	$58,158	$2,220,517
320	$7,633	$50,525	$58,158	$2,169,992
321	$7,459	$50,699	$58,158	$2,119,294
322	$7,285	$50,873	$58,158	$2,068,421
323	$7,110	$51,048	$58,158	$2,017,373
324	$6,935	$51,223	$58,158	$1,966,150

第27年供款共

$697,896

第27年利息

$94,667

第27年共還本金

$603,229

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$6,759	$51,399	$58,158	$1,914,750
326	$6,582	$51,576	$58,158	$1,863,174
327	$6,405	$51,753	$58,158	$1,811,421
328	$6,227	$51,931	$58,158	$1,759,490
329	$6,048	$52,110	$58,158	$1,707,380
330	$5,869	$52,289	$58,158	$1,655,091
331	$5,689	$52,469	$58,158	$1,602,623
332	$5,509	$52,649	$58,158	$1,549,974
333	$5,328	$52,830	$58,158	$1,497,144
334	$5,146	$53,012	$58,158	$1,444,132
335	$4,964	$53,194	$58,158	$1,390,939
336	$4,781	$53,377	$58,158	$1,337,562

第28年供款共

$697,896

第28年利息

$69,308

第28年共還本金

$628,588

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$4,598	$53,560	$58,158	$1,284,002
338	$4,414	$53,744	$58,158	$1,230,258
339	$4,229	$53,929	$58,158	$1,176,329
340	$4,044	$54,114	$58,158	$1,122,214
341	$3,858	$54,300	$58,158	$1,067,914
342	$3,671	$54,487	$58,158	$1,013,427
343	$3,484	$54,674	$58,158	$958,753
344	$3,296	$54,862	$58,158	$903,890
345	$3,107	$55,051	$58,158	$848,840
346	$2,918	$55,240	$58,158	$793,599
347	$2,728	$55,430	$58,158	$738,169
348	$2,537	$55,621	$58,158	$682,549

第29年供款共

$697,896

第29年利息

$42,883

第29年共還本金

$655,013

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,346	$55,812	$58,158	$626,737
350	$2,154	$56,004	$58,158	$570,734
351	$1,962	$56,196	$58,158	$514,538
352	$1,769	$56,389	$58,158	$458,148
353	$1,575	$56,583	$58,158	$401,565
354	$1,380	$56,778	$58,158	$344,788
355	$1,185	$56,973	$58,158	$287,815
356	$989	$57,169	$58,158	$230,646
357	$793	$57,365	$58,158	$173,281
358	$596	$57,562	$58,158	$115,719
359	$398	$57,760	$58,158	$57,959
360	$199	$57,959	$58,158	$0

第30年供款共

$697,896

第30年利息

$15,347

第30年共還本金

$682,549

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$25,602,119

免责声明

笋盘推介

按揭保险费
info