楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$112,052

借款月供 $543 , 共加借HK$112,052

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$21,321,794

每月供款
$50,366

首期

$2,570,000

总贷款额

$10,392,052

總利息

$7,739,367

印花税

$481,875

其他

$138,500

置业成本总预算

HK$3,190,375

$100,730

置业成本总预算

HK$3,190,375

首期

$2,570,000
印花税

$481,875
- AVD
  
  $481,875
律师费

$ 10,000
代理佣金

$128,500
按揭保险费

$112,052

$100,730

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

沙田世界花园

thumb_up

^连车位^ 环境清幽, 厅大房大, 两房加工人套, 预约参观!

实

894 呎

@13,311

建

1,025 呎

@11,610

local_fire_department 至HIT real_estate_agent 罕有放盘

售$1,190 万

实

894 呎

@13,311

建

1,025 呎

@11,610

售$1,190 万

local_fire_department 至HIT real_estate_agent 罕有放盘

VR实景

马鞍山天宇海第1A座

thumb_up

天宇海高层全海景

实

962 呎

@14,137

建

1,267 呎

@10,734

local_fire_department 至HIT hotel_class 楼王 flight_takeoff 移民急让 pets 爱竉必选

售$1,360 万

实

962 呎

@14,137

建

1,267 呎

@10,734

售$1,360 万

local_fire_department 至HIT hotel_class 楼王 flight_takeoff 移民急让 pets 爱竉必选

马鞍山雅典居

thumb_up

南山北水连车位海景高层靓装一望无际海景

实

874 呎

@14,302

建

1,068 呎

@11,704

local_fire_department 至HIT hotel_class 楼王

售$1,250 万

实

874 呎

@14,302

建

1,068 呎

@11,704

售$1,250 万

local_fire_department 至HIT hotel_class 楼王

马鞍山听涛雅苑第01座

thumb_up

阔落巨厅靓海景大家庭置业之选

实

875 呎

@13,691

建

1,095 呎

@10,941

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

售$1,198 万

实

875 呎

@13,691

建

1,095 呎

@10,941

售$1,198 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

沙田名城第

thumb_up

名城3期**建呎1030呎**3房1套连储物室**有得睇楼

实

786 呎

@16,539

建

1,030 呎

@12,621

local_fire_department 至HIT directions_run 即走 hotel_class 楼王 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 hotel_class 楼王 local_offer 低水笋价

独家

马鞍山海典湾第03座

thumb_up

C21 独家靓装地砖北无敌海景

实

783 呎

@15,581

建

1,045 呎

@11,675

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 flight_takeoff 移民急让

售$1,220 万

实

783 呎

@15,581

建

1,045 呎

@11,675

售$1,220 万

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 flight_takeoff 移民急让

西贡傲泷特色户连花园可售可租

thumb_up

傲泷特色户连花园可售可租

实

674 呎

@20,475

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

售$1,380 万

实

674 呎

@20,475

售$1,380 万

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

大埔帝琴湾凯弦居第10座

thumb_up

帝琴湾（凯弦居）东南内园，3房1套加工房，连车位

实

1,031 呎

@11,639

建

1,180 呎

@10,169

real_estate_agent 罕有放盘

售$1,200 万

实

1,031 呎

@11,639

建

1,180 呎

@10,169

售$1,200 万

real_estate_agent 罕有放盘

沙田聚龙居

thumb_up

聚龙居靓装修**大3房1套连车位

实

942 呎

@12,739

建

1,207 呎

@9,942

local_fire_department 至HIT directions_run 即走 hotel_class 楼王 local_offer 低水笋价

售$1,200 万

实

942 呎

@12,739

建

1,207 呎

@9,942

售$1,200 万

local_fire_department 至HIT directions_run 即走 hotel_class 楼王 local_offer 低水笋价

马鞍山银湖天峰

thumb_up

【铁路站上盖罕有4房+工人房】欢迎查询

实

887 呎

@15,220

建

1,159 呎

@11,648

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

售$1,350 万

实

887 呎

@15,220

建

1,159 呎

@11,648

售$1,350 万

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

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

大埔帝琴湾凯弦居第11座

thumb_up

大件低密度住宅连车位

实

1,031 呎

@12,609

建

1,180 呎

@11,017

local_fire_department 至HIT

售$1,300 万

实

1,031 呎

@12,609

建

1,180 呎

@11,017

售$1,300 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$62,196	$47,792	$39,165	$33,425
1.500	$64,508	$50,146	$41,562	$35,865
2.000	$66,874	$52,572	$44,047	$38,411
2.500	$69,293	$55,068	$46,620	$41,061
3.000	$71,766	$57,634	$49,280	$43,813
3.500	$74,291	$60,270	$52,025	$46,665
4.000	$76,869	$62,974	$54,853	$49,613
4.125	$77,521	$63,660	$55,573	$50,365
4.500	$79,499	$65,745	$57,762	$52,655
5.000	$82,180	$68,583	$60,751	$55,787
5.500	$84,912	$71,486	$63,816	$59,005
6.000	$87,694	$74,452	$66,956	$62,306

每月供款$50,366

年期

30年

贷款金额

$10,392,052

總利息

$7,739,367

总贷款连利息

$18,131,419

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$35,723	$14,642	$50,365	$10,377,410
2	$35,672	$14,693	$50,365	$10,362,717
3	$35,622	$14,743	$50,365	$10,347,974
4	$35,571	$14,794	$50,365	$10,333,180
5	$35,520	$14,845	$50,365	$10,318,335
6	$35,469	$14,896	$50,365	$10,303,439
7	$35,418	$14,947	$50,365	$10,288,492
8	$35,367	$14,998	$50,365	$10,273,494
9	$35,315	$15,050	$50,365	$10,258,444
10	$35,263	$15,102	$50,365	$10,243,342
11	$35,211	$15,154	$50,365	$10,228,189
12	$35,159	$15,206	$50,365	$10,212,983

第1年供款共

$604,381

第1年利息

$425,312

第1年共還本金

$179,069

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$35,107	$15,258	$50,365	$10,197,725
14	$35,055	$15,310	$50,365	$10,182,415
15	$35,002	$15,363	$50,365	$10,167,052
16	$34,949	$15,416	$50,365	$10,151,636
17	$34,896	$15,469	$50,365	$10,136,167
18	$34,843	$15,522	$50,365	$10,120,645
19	$34,790	$15,575	$50,365	$10,105,070
20	$34,736	$15,629	$50,365	$10,089,441
21	$34,682	$15,683	$50,365	$10,073,758
22	$34,629	$15,737	$50,365	$10,058,022
23	$34,574	$15,791	$50,365	$10,042,231
24	$34,520	$15,845	$50,365	$10,026,386

第2年供款共

$604,381

第2年利息

$417,784

第2年共還本金

$186,597

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$34,466	$15,899	$50,365	$10,010,487
26	$34,411	$15,954	$50,365	$9,994,533
27	$34,356	$16,009	$50,365	$9,978,524
28	$34,301	$16,064	$50,365	$9,962,460
29	$34,246	$16,119	$50,365	$9,946,341
30	$34,191	$16,175	$50,365	$9,930,167
31	$34,135	$16,230	$50,365	$9,913,937
32	$34,079	$16,286	$50,365	$9,897,651
33	$34,023	$16,342	$50,365	$9,881,309
34	$33,967	$16,398	$50,365	$9,864,911
35	$33,911	$16,454	$50,365	$9,848,456
36	$33,854	$16,511	$50,365	$9,831,945

第3年供款共

$604,381

第3年利息

$409,940

第3年共還本金

$194,441

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$33,797	$16,568	$50,365	$9,815,378
38	$33,740	$16,625	$50,365	$9,798,753
39	$33,683	$16,682	$50,365	$9,782,071
40	$33,626	$16,739	$50,365	$9,765,332
41	$33,568	$16,797	$50,365	$9,748,535
42	$33,511	$16,854	$50,365	$9,731,681
43	$33,453	$16,912	$50,365	$9,714,768
44	$33,395	$16,971	$50,365	$9,697,798
45	$33,336	$17,029	$50,365	$9,680,769
46	$33,278	$17,087	$50,365	$9,663,682
47	$33,219	$17,146	$50,365	$9,646,535
48	$33,160	$17,205	$50,365	$9,629,330

第4年供款共

$604,381

第4年利息

$401,766

第4年共還本金

$202,615

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$33,101	$17,264	$50,365	$9,612,066
50	$33,041	$17,324	$50,365	$9,594,743
51	$32,982	$17,383	$50,365	$9,577,359
52	$32,922	$17,443	$50,365	$9,559,917
53	$32,862	$17,503	$50,365	$9,542,414
54	$32,802	$17,563	$50,365	$9,524,851
55	$32,742	$17,623	$50,365	$9,507,227
56	$32,681	$17,684	$50,365	$9,489,543
57	$32,620	$17,745	$50,365	$9,471,799
58	$32,559	$17,806	$50,365	$9,453,993
59	$32,498	$17,867	$50,365	$9,436,126
60	$32,437	$17,928	$50,365	$9,418,198

第5年供款共

$604,381

第5年利息

$393,248

第5年共還本金

$211,133

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$32,375	$17,990	$50,365	$9,400,208
62	$32,313	$18,052	$50,365	$9,382,156
63	$32,251	$18,114	$50,365	$9,364,042
64	$32,189	$18,176	$50,365	$9,345,866
65	$32,126	$18,239	$50,365	$9,327,627
66	$32,064	$18,301	$50,365	$9,309,326
67	$32,001	$18,364	$50,365	$9,290,961
68	$31,938	$18,427	$50,365	$9,272,534
69	$31,874	$18,491	$50,365	$9,254,043
70	$31,811	$18,554	$50,365	$9,235,489
71	$31,747	$18,618	$50,365	$9,216,871
72	$31,683	$18,682	$50,365	$9,198,189

第6年供款共

$604,381

第6年利息

$384,372

第6年共還本金

$220,009

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$31,619	$18,746	$50,365	$9,179,443
74	$31,554	$18,811	$50,365	$9,160,632
75	$31,490	$18,875	$50,365	$9,141,757
76	$31,425	$18,940	$50,365	$9,122,816
77	$31,360	$19,005	$50,365	$9,103,811
78	$31,294	$19,071	$50,365	$9,084,740
79	$31,229	$19,136	$50,365	$9,065,604
80	$31,163	$19,202	$50,365	$9,046,402
81	$31,097	$19,268	$50,365	$9,027,134
82	$31,031	$19,334	$50,365	$9,007,800
83	$30,964	$19,401	$50,365	$8,988,399
84	$30,898	$19,467	$50,365	$8,968,932

第7年供款共

$604,381

第7年利息

$375,123

第7年共還本金

$229,258

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$30,831	$19,534	$50,365	$8,949,397
86	$30,764	$19,601	$50,365	$8,929,796
87	$30,696	$19,669	$50,365	$8,910,127
88	$30,629	$19,736	$50,365	$8,890,390
89	$30,561	$19,804	$50,365	$8,870,586
90	$30,493	$19,872	$50,365	$8,850,714
91	$30,424	$19,941	$50,365	$8,830,773
92	$30,356	$20,009	$50,365	$8,810,764
93	$30,287	$20,078	$50,365	$8,790,685
94	$30,218	$20,147	$50,365	$8,770,538
95	$30,149	$20,216	$50,365	$8,750,322
96	$30,079	$20,286	$50,365	$8,730,036

第8年供款共

$604,381

第8年利息

$365,485

第8年共還本金

$238,895

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$30,009	$20,356	$50,365	$8,709,681
98	$29,940	$20,426	$50,365	$8,689,255
99	$29,869	$20,496	$50,365	$8,668,759
100	$29,799	$20,566	$50,365	$8,648,193
101	$29,728	$20,637	$50,365	$8,627,556
102	$29,657	$20,708	$50,365	$8,606,849
103	$29,586	$20,779	$50,365	$8,586,070
104	$29,515	$20,850	$50,365	$8,565,219
105	$29,443	$20,922	$50,365	$8,544,297
106	$29,371	$20,994	$50,365	$8,523,303
107	$29,299	$21,066	$50,365	$8,502,237
108	$29,226	$21,139	$50,365	$8,481,098

第9年供款共

$604,381

第9年利息

$355,443

第9年共還本金

$248,938

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$29,154	$21,211	$50,365	$8,459,887
110	$29,081	$21,284	$50,365	$8,438,603
111	$29,008	$21,357	$50,365	$8,417,245
112	$28,934	$21,431	$50,365	$8,395,815
113	$28,861	$21,504	$50,365	$8,374,310
114	$28,787	$21,578	$50,365	$8,352,732
115	$28,713	$21,653	$50,365	$8,331,079
116	$28,638	$21,727	$50,365	$8,309,352
117	$28,563	$21,802	$50,365	$8,287,551
118	$28,488	$21,877	$50,365	$8,265,674
119	$28,413	$21,952	$50,365	$8,243,722
120	$28,338	$22,027	$50,365	$8,221,695

第10年供款共

$604,381

第10年利息

$344,977

第10年共還本金

$259,403

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$28,262	$22,103	$50,365	$8,199,592
122	$28,186	$22,179	$50,365	$8,177,413
123	$28,110	$22,255	$50,365	$8,155,158
124	$28,033	$22,332	$50,365	$8,132,826
125	$27,957	$22,408	$50,365	$8,110,418
126	$27,880	$22,485	$50,365	$8,087,932
127	$27,802	$22,563	$50,365	$8,065,369
128	$27,725	$22,640	$50,365	$8,042,729
129	$27,647	$22,718	$50,365	$8,020,011
130	$27,569	$22,796	$50,365	$7,997,215
131	$27,490	$22,875	$50,365	$7,974,340
132	$27,412	$22,953	$50,365	$7,951,387

第11年供款共

$604,381

第11年利息

$334,072

第11年共還本金

$270,308

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$27,333	$23,032	$50,365	$7,928,355
134	$27,254	$23,111	$50,365	$7,905,243
135	$27,174	$23,191	$50,365	$7,882,052
136	$27,095	$23,270	$50,365	$7,858,782
137	$27,015	$23,350	$50,365	$7,835,431
138	$26,934	$23,431	$50,365	$7,812,001
139	$26,854	$23,511	$50,365	$7,788,489
140	$26,773	$23,592	$50,365	$7,764,897
141	$26,692	$23,673	$50,365	$7,741,224
142	$26,610	$23,755	$50,365	$7,717,469
143	$26,529	$23,836	$50,365	$7,693,633
144	$26,447	$23,918	$50,365	$7,669,715

第12年供款共

$604,381

第12年利息

$322,709

第12年共還本金

$281,672

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$26,365	$24,000	$50,365	$7,645,715
146	$26,282	$24,083	$50,365	$7,621,632
147	$26,199	$24,166	$50,365	$7,597,466
148	$26,116	$24,249	$50,365	$7,573,217
149	$26,033	$24,332	$50,365	$7,548,885
150	$25,949	$24,416	$50,365	$7,524,469
151	$25,865	$24,500	$50,365	$7,499,970
152	$25,781	$24,584	$50,365	$7,475,386
153	$25,697	$24,668	$50,365	$7,450,717
154	$25,612	$24,753	$50,365	$7,425,964
155	$25,527	$24,838	$50,365	$7,401,126
156	$25,441	$24,924	$50,365	$7,376,202

第13年供款共

$604,381

第13年利息

$310,868

第13年共還本金

$293,513

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$25,356	$25,009	$50,365	$7,351,193
158	$25,270	$25,095	$50,365	$7,326,097
159	$25,183	$25,182	$50,365	$7,300,916
160	$25,097	$25,268	$50,365	$7,275,648
161	$25,010	$25,355	$50,365	$7,250,293
162	$24,923	$25,442	$50,365	$7,224,851
163	$24,835	$25,530	$50,365	$7,199,321
164	$24,748	$25,617	$50,365	$7,173,704
165	$24,660	$25,705	$50,365	$7,147,998
166	$24,571	$25,794	$50,365	$7,122,204
167	$24,483	$25,882	$50,365	$7,096,322
168	$24,394	$25,971	$50,365	$7,070,350

第14年供款共

$604,381

第14年利息

$298,529

第14年共還本金

$305,852

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$24,304	$26,061	$50,365	$7,044,290
170	$24,215	$26,150	$50,365	$7,018,139
171	$24,125	$26,240	$50,365	$6,991,899
172	$24,035	$26,330	$50,365	$6,965,569
173	$23,944	$26,421	$50,365	$6,939,148
174	$23,853	$26,512	$50,365	$6,912,636
175	$23,762	$26,603	$50,365	$6,886,033
176	$23,671	$26,694	$50,365	$6,859,339
177	$23,579	$26,786	$50,365	$6,832,553
178	$23,487	$26,878	$50,365	$6,805,675
179	$23,395	$26,971	$50,365	$6,778,704
180	$23,302	$27,063	$50,365	$6,751,641

第15年供款共

$604,381

第15年利息

$285,671

第15年共還本金

$318,709

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$23,209	$27,156	$50,365	$6,724,485
182	$23,115	$27,250	$50,365	$6,697,235
183	$23,022	$27,343	$50,365	$6,669,892
184	$22,928	$27,437	$50,365	$6,642,454
185	$22,833	$27,532	$50,365	$6,614,923
186	$22,739	$27,626	$50,365	$6,587,296
187	$22,644	$27,721	$50,365	$6,559,575
188	$22,549	$27,817	$50,365	$6,531,759
189	$22,453	$27,912	$50,365	$6,503,847
190	$22,357	$28,008	$50,365	$6,475,839
191	$22,261	$28,104	$50,365	$6,447,734
192	$22,164	$28,201	$50,365	$6,419,533

第16年供款共

$604,381

第16年利息

$272,273

第16年共還本金

$332,108

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$22,067	$28,298	$50,365	$6,391,235
194	$21,970	$28,395	$50,365	$6,362,840
195	$21,872	$28,493	$50,365	$6,334,347
196	$21,774	$28,591	$50,365	$6,305,757
197	$21,676	$28,689	$50,365	$6,277,068
198	$21,577	$28,788	$50,365	$6,248,280
199	$21,478	$28,887	$50,365	$6,219,393
200	$21,379	$28,986	$50,365	$6,190,407
201	$21,280	$29,086	$50,365	$6,161,322
202	$21,180	$29,186	$50,365	$6,132,136
203	$21,079	$29,286	$50,365	$6,102,851
204	$20,979	$29,387	$50,365	$6,073,464

第17年供款共

$604,381

第17年利息

$258,312

第17年共還本金

$346,069

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$20,878	$29,488	$50,365	$6,043,977
206	$20,776	$29,589	$50,365	$6,014,388
207	$20,674	$29,691	$50,365	$5,984,697
208	$20,572	$29,793	$50,365	$5,954,904
209	$20,470	$29,895	$50,365	$5,925,009
210	$20,367	$29,998	$50,365	$5,895,012
211	$20,264	$30,101	$50,365	$5,864,911
212	$20,161	$30,204	$50,365	$5,834,706
213	$20,057	$30,308	$50,365	$5,804,398
214	$19,953	$30,412	$50,365	$5,773,986
215	$19,848	$30,517	$50,365	$5,743,469
216	$19,743	$30,622	$50,365	$5,712,847

第18年供款共

$604,381

第18年利息

$243,763

第18年共還本金

$360,617

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$19,638	$30,727	$50,365	$5,682,120
218	$19,532	$30,833	$50,365	$5,651,287
219	$19,426	$30,939	$50,365	$5,620,348
220	$19,320	$31,045	$50,365	$5,589,303
221	$19,213	$31,152	$50,365	$5,558,151
222	$19,106	$31,259	$50,365	$5,526,892
223	$18,999	$31,366	$50,365	$5,495,526
224	$18,891	$31,474	$50,365	$5,464,052
225	$18,783	$31,582	$50,365	$5,432,469
226	$18,674	$31,691	$50,365	$5,400,778
227	$18,565	$31,800	$50,365	$5,368,978
228	$18,456	$31,909	$50,365	$5,337,069

第19年供款共

$604,381

第19年利息

$228,603

第19年共還本金

$375,777

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$18,346	$32,019	$50,365	$5,305,050
230	$18,236	$32,129	$50,365	$5,272,921
231	$18,126	$32,239	$50,365	$5,240,682
232	$18,015	$32,350	$50,365	$5,208,332
233	$17,904	$32,461	$50,365	$5,175,870
234	$17,792	$32,573	$50,365	$5,143,297
235	$17,680	$32,685	$50,365	$5,110,612
236	$17,568	$32,797	$50,365	$5,077,815
237	$17,455	$32,910	$50,365	$5,044,905
238	$17,342	$33,023	$50,365	$5,011,882
239	$17,228	$33,137	$50,365	$4,978,745
240	$17,114	$33,251	$50,365	$4,945,495

第20年供款共

$604,381

第20年利息

$212,806

第20年共還本金

$391,575

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$17,000	$33,365	$50,365	$4,912,130
242	$16,885	$33,480	$50,365	$4,878,650
243	$16,770	$33,595	$50,365	$4,845,055
244	$16,655	$33,710	$50,365	$4,811,345
245	$16,539	$33,826	$50,365	$4,777,519
246	$16,423	$33,942	$50,365	$4,743,577
247	$16,306	$34,059	$50,365	$4,709,518
248	$16,189	$34,176	$50,365	$4,675,342
249	$16,071	$34,294	$50,365	$4,641,048
250	$15,954	$34,411	$50,365	$4,606,637
251	$15,835	$34,530	$50,365	$4,572,107
252	$15,717	$34,648	$50,365	$4,537,458

第21年供款共

$604,381

第21年利息

$196,345

第21年共還本金

$408,036

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$15,598	$34,768	$50,365	$4,502,691
254	$15,478	$34,887	$50,365	$4,467,804
255	$15,358	$35,007	$50,365	$4,432,797
256	$15,238	$35,127	$50,365	$4,397,670
257	$15,117	$35,248	$50,365	$4,362,422
258	$14,996	$35,369	$50,365	$4,327,052
259	$14,874	$35,491	$50,365	$4,291,562
260	$14,752	$35,613	$50,365	$4,255,949
261	$14,630	$35,735	$50,365	$4,220,213
262	$14,507	$35,858	$50,365	$4,184,355
263	$14,384	$35,981	$50,365	$4,148,374
264	$14,260	$36,105	$50,365	$4,112,269

第22年供款共

$604,381

第22年利息

$179,191

第22年共還本金

$425,189

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$14,136	$36,229	$50,365	$4,076,040
266	$14,011	$36,354	$50,365	$4,039,686
267	$13,886	$36,479	$50,365	$4,003,208
268	$13,761	$36,604	$50,365	$3,966,604
269	$13,635	$36,730	$50,365	$3,929,874
270	$13,509	$36,856	$50,365	$3,893,018
271	$13,382	$36,983	$50,365	$3,856,035
272	$13,255	$37,110	$50,365	$3,818,925
273	$13,128	$37,237	$50,365	$3,781,687
274	$13,000	$37,366	$50,365	$3,744,322
275	$12,871	$37,494	$50,365	$3,706,828
276	$12,742	$37,623	$50,365	$3,669,205

第23年供款共

$604,381

第23年利息

$161,317

第23年共還本金

$443,064

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$12,613	$37,752	$50,365	$3,631,453
278	$12,483	$37,882	$50,365	$3,593,571
279	$12,353	$38,012	$50,365	$3,555,559
280	$12,222	$38,143	$50,365	$3,517,416
281	$12,091	$38,274	$50,365	$3,479,142
282	$11,960	$38,406	$50,365	$3,440,737
283	$11,828	$38,538	$50,365	$3,402,199
284	$11,695	$38,670	$50,365	$3,363,529
285	$11,562	$38,803	$50,365	$3,324,726
286	$11,429	$38,936	$50,365	$3,285,790
287	$11,295	$39,070	$50,365	$3,246,720
288	$11,161	$39,204	$50,365	$3,207,515

第24年供款共

$604,381

第24年利息

$142,691

第24年共還本金

$461,690

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$11,026	$39,339	$50,365	$3,168,176
290	$10,891	$39,474	$50,365	$3,128,702
291	$10,755	$39,610	$50,365	$3,089,091
292	$10,619	$39,746	$50,365	$3,049,345
293	$10,482	$39,883	$50,365	$3,009,462
294	$10,345	$40,020	$50,365	$2,969,442
295	$10,207	$40,158	$50,365	$2,929,285
296	$10,069	$40,296	$50,365	$2,888,989
297	$9,931	$40,434	$50,365	$2,848,555
298	$9,792	$40,573	$50,365	$2,807,982
299	$9,652	$40,713	$50,365	$2,767,269
300	$9,512	$40,853	$50,365	$2,726,417

第25年供款共

$604,381

第25年利息

$123,282

第25年共還本金

$481,099

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$9,372	$40,993	$50,365	$2,685,424
302	$9,231	$41,134	$50,365	$2,644,290
303	$9,090	$41,275	$50,365	$2,603,014
304	$8,948	$41,417	$50,365	$2,561,597
305	$8,805	$41,560	$50,365	$2,520,038
306	$8,663	$41,702	$50,365	$2,478,335
307	$8,519	$41,846	$50,365	$2,436,489
308	$8,375	$41,990	$50,365	$2,394,500
309	$8,231	$42,134	$50,365	$2,352,366
310	$8,086	$42,279	$50,365	$2,310,087
311	$7,941	$42,424	$50,365	$2,267,663
312	$7,795	$42,570	$50,365	$2,225,093

第26年供款共

$604,381

第26年利息

$103,057

第26年共還本金

$501,324

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$7,649	$42,716	$50,365	$2,182,377
314	$7,502	$42,863	$50,365	$2,139,513
315	$7,355	$43,010	$50,365	$2,096,503
316	$7,207	$43,158	$50,365	$2,053,345
317	$7,058	$43,307	$50,365	$2,010,038
318	$6,910	$43,456	$50,365	$1,966,582
319	$6,760	$43,605	$50,365	$1,922,978
320	$6,610	$43,755	$50,365	$1,879,223
321	$6,460	$43,905	$50,365	$1,835,317
322	$6,309	$44,056	$50,365	$1,791,261
323	$6,157	$44,208	$50,365	$1,747,054
324	$6,005	$44,360	$50,365	$1,702,694

第27年供款共

$604,381

第27年利息

$81,982

第27年共還本金

$522,399

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$5,853	$44,512	$50,365	$1,658,182
326	$5,700	$44,665	$50,365	$1,613,517
327	$5,546	$44,819	$50,365	$1,568,699
328	$5,392	$44,973	$50,365	$1,523,726
329	$5,238	$45,127	$50,365	$1,478,599
330	$5,083	$45,282	$50,365	$1,433,316
331	$4,927	$45,438	$50,365	$1,387,878
332	$4,771	$45,594	$50,365	$1,342,284
333	$4,614	$45,751	$50,365	$1,296,533
334	$4,457	$45,908	$50,365	$1,250,625
335	$4,299	$46,066	$50,365	$1,204,559
336	$4,141	$46,224	$50,365	$1,158,334

第28年供款共

$604,381

第28年利息

$60,021

第28年共還本金

$544,360

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$3,982	$46,383	$50,365	$1,111,951
338	$3,822	$46,543	$50,365	$1,065,408
339	$3,662	$46,703	$50,365	$1,018,706
340	$3,502	$46,863	$50,365	$971,842
341	$3,341	$47,024	$50,365	$924,818
342	$3,179	$47,186	$50,365	$877,632
343	$3,017	$47,348	$50,365	$830,284
344	$2,854	$47,511	$50,365	$782,773
345	$2,691	$47,674	$50,365	$735,099
346	$2,527	$47,838	$50,365	$687,261
347	$2,362	$48,003	$50,365	$639,258
348	$2,197	$48,168	$50,365	$591,090

第29年供款共

$604,381

第29年利息

$37,137

第29年共還本金

$567,244

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,032	$48,333	$50,365	$542,757
350	$1,866	$48,499	$50,365	$494,258
351	$1,699	$48,666	$50,365	$445,592
352	$1,532	$48,833	$50,365	$396,758
353	$1,364	$49,001	$50,365	$347,757
354	$1,195	$49,170	$50,365	$298,588
355	$1,026	$49,339	$50,365	$249,249
356	$857	$49,508	$50,365	$199,741
357	$687	$49,678	$50,365	$150,062
358	$516	$49,849	$50,365	$100,213
359	$344	$50,021	$50,365	$50,193
360	$173	$50,193	$50,365	$0

第30年供款共

$604,381

第30年利息

$13,290

第30年共還本金

$591,090

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$21,321,794

免责声明

笋盘推介

按揭保险费
info