楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$112,488

借款月供 $545 , 共加借HK$112,488

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$21,404,720

每月供款
$50,562

首期

$2,580,000

总贷款额

$10,432,488

總利息

$7,769,482

印花税

$483,750

其他

$139,000

置业成本总预算

HK$3,202,750

$101,122

置业成本总预算

HK$3,202,750

首期

$2,580,000
印花税

$483,750
- AVD
  
  $483,750
律师费

$ 10,000
代理佣金

$129,000
按揭保险费

$112,488

$101,122

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

西贡菠萝輋

thumb_up

最笋全座村屋, 景观开扬

建

1,700 呎

@7,647

local_offer 低水笋价 pets 爱竉必选

售$1,300 万

建

1,700 呎

@7,647

售$1,300 万

local_offer 低水笋价 pets 爱竉必选

KOL实拍

马鞍山岚岸第02座

thumb_up

岚岸

实

971 呎

@14,212

建

1,303 呎

@10,591

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价

售$1,380 万

实

971 呎

@14,212

建

1,303 呎

@10,591

售$1,380 万

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价

马鞍山雅典居

thumb_up

雅典居 ***高层全海,靓装修连傢俱.连车位***

实

874 呎

@14,737

建

1,068 呎

@12,060

local_fire_department 至HIT real_estate_agent 罕有放盘

售$1,288 万

实

874 呎

@14,737

建

1,068 呎

@12,060

售$1,288 万

local_fire_department 至HIT real_estate_agent 罕有放盘

西贡西贡市

thumb_up

小全幢村屋特高楼底

建

1,200 呎

@9,917

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买 pets 爱竉必选

售$1,190 万

建

1,200 呎

@9,917

售$1,190 万

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买 pets 爱竉必选

西半山 THE ICON

thumb_up

西半山 - 最年轻豪宅

实

513 呎

@26,316

建

781 呎

@17,286

local_fire_department 至HIT local_offer 低水笋价 flight_takeoff 移民急让

售$1,350 万

实

513 呎

@26,316

建

781 呎

@17,286

售$1,350 万

local_fire_department 至HIT local_offer 低水笋价 flight_takeoff 移民急让

沙田骏景园

thumb_up

享高层半山宁静景观　千呎大则阔落舒适

实

1,039 呎

@11,838

建

1,206 呎

@10,199

local_fire_department 至HIT

售$1,230 万

实

1,039 呎

@11,838

建

1,206 呎

@10,199

售$1,230 万

local_fire_department 至HIT

VR实景

马鞍山迎海第01期第01座

thumb_up

全屋露台超开扬特色户两房三房都岩用灵活运用

实

790 呎

@15,190

建

985 呎

@12,183

local_offer 低水笋价 vpn_key 有匙即睇 pets 爱竉必选

售$1,200 万

实

790 呎

@15,190

建

985 呎

@12,183

售$1,200 万

local_offer 低水笋价 vpn_key 有匙即睇 pets 爱竉必选

马鞍山天宇海第7A座

thumb_up

天宇海高层海景4房+1储物房

实

938 呎

@14,712

建

1,236 呎

@11,165

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 pets 爱竉必选

售$1,380 万

实

938 呎

@14,712

建

1,236 呎

@11,165

售$1,380 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 pets 爱竉必选

VR实景

马鞍山雅典居

thumb_up

全海景靓装修3房东1套)连车位

实

906 呎

@14,128

建

1,068 呎

@11,985

real_estate_agent 罕有放盘 vpn_key 有匙即睇

售$1,280 万

实

906 呎

@14,128

建

1,068 呎

@11,985

售$1,280 万

real_estate_agent 罕有放盘 vpn_key 有匙即睇

马鞍山岚岸第02座

thumb_up

临近大水坑站, 无敌靓夜景, 高层开阳, 业主割爱放售

实

805 呎

@16,770

建

1,078 呎

@12,523

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

售$1,350 万

实

805 呎

@16,770

建

1,078 呎

@12,523

售$1,350 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

西贡银海山庄

thumb_up

全新翻身靓装、用料高级；5分钟到坑口地铁站、三房一套。泳池管理车位。

实

694 呎

@19,452

建

867 呎

@15,571

verified 首置必买

售$1,350 万

实

694 呎

@19,452

建

867 呎

@15,571

售$1,350 万

verified 首置必买

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

利率	15年	20年	25年	30年
1.000	$62,438	$47,978	$39,317	$33,555
1.500	$64,759	$50,341	$41,723	$36,005
2.000	$67,134	$52,776	$44,219	$38,561
2.500	$69,563	$55,282	$46,802	$41,221
3.000	$72,045	$57,858	$49,472	$43,984
3.500	$74,580	$60,504	$52,227	$46,847
4.000	$77,168	$63,219	$55,067	$49,806
4.125	$77,823	$63,908	$55,789	$50,561
4.500	$79,808	$66,001	$57,987	$52,860
5.000	$82,499	$68,850	$60,987	$56,004
5.500	$85,242	$71,764	$64,065	$59,235
6.000	$88,035	$74,742	$67,217	$62,548

每月供款$50,562

年期

30年

贷款金额

$10,432,488

總利息

$7,769,482

总贷款连利息

$18,201,970

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$35,862	$14,699	$50,561	$10,417,789
2	$35,811	$14,750	$50,561	$10,403,039
3	$35,760	$14,801	$50,561	$10,388,238
4	$35,710	$14,851	$50,561	$10,373,387
5	$35,659	$14,903	$50,561	$10,358,484
6	$35,607	$14,954	$50,561	$10,343,530
7	$35,556	$15,005	$50,561	$10,328,525
8	$35,504	$15,057	$50,561	$10,313,469
9	$35,453	$15,108	$50,561	$10,298,360
10	$35,401	$15,160	$50,561	$10,283,200
11	$35,348	$15,213	$50,561	$10,267,987
12	$35,296	$15,265	$50,561	$10,252,722

第1年供款共

$606,732

第1年利息

$426,967

第1年共還本金

$179,766

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$35,244	$15,317	$50,561	$10,237,405
14	$35,191	$15,370	$50,561	$10,222,035
15	$35,138	$15,423	$50,561	$10,206,612
16	$35,085	$15,476	$50,561	$10,191,137
17	$35,032	$15,529	$50,561	$10,175,608
18	$34,979	$15,582	$50,561	$10,160,025
19	$34,925	$15,636	$50,561	$10,144,389
20	$34,871	$15,690	$50,561	$10,128,700
21	$34,817	$15,744	$50,561	$10,112,956
22	$34,763	$15,798	$50,561	$10,097,158
23	$34,709	$15,852	$50,561	$10,081,306
24	$34,654	$15,907	$50,561	$10,065,400

第2年供款共

$606,732

第2年利息

$419,410

第2年共還本金

$187,323

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$34,600	$15,961	$50,561	$10,049,438
26	$34,545	$16,016	$50,561	$10,033,422
27	$34,490	$16,071	$50,561	$10,017,351
28	$34,435	$16,126	$50,561	$10,001,225
29	$34,379	$16,182	$50,561	$9,985,043
30	$34,324	$16,237	$50,561	$9,968,806
31	$34,268	$16,293	$50,561	$9,952,512
32	$34,212	$16,349	$50,561	$9,936,163
33	$34,156	$16,405	$50,561	$9,919,758
34	$34,099	$16,462	$50,561	$9,903,296
35	$34,043	$16,518	$50,561	$9,886,777
36	$33,986	$16,575	$50,561	$9,870,202

第3年供款共

$606,732

第3年利息

$411,535

第3年共還本金

$195,198

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$33,929	$16,632	$50,561	$9,853,570
38	$33,872	$16,689	$50,561	$9,836,880
39	$33,814	$16,747	$50,561	$9,820,134
40	$33,757	$16,804	$50,561	$9,803,329
41	$33,699	$16,862	$50,561	$9,786,467
42	$33,641	$16,920	$50,561	$9,769,547
43	$33,583	$16,978	$50,561	$9,752,569
44	$33,524	$17,037	$50,561	$9,735,533
45	$33,466	$17,095	$50,561	$9,718,437
46	$33,407	$17,154	$50,561	$9,701,284
47	$33,348	$17,213	$50,561	$9,684,071
48	$33,289	$17,272	$50,561	$9,666,799

第4年供款共

$606,732

第4年利息

$403,329

第4年共還本金

$203,403

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$33,230	$17,331	$50,561	$9,649,467
50	$33,170	$17,391	$50,561	$9,632,076
51	$33,110	$17,451	$50,561	$9,614,625
52	$33,050	$17,511	$50,561	$9,597,115
53	$32,990	$17,571	$50,561	$9,579,544
54	$32,930	$17,631	$50,561	$9,561,912
55	$32,869	$17,692	$50,561	$9,544,220
56	$32,808	$17,753	$50,561	$9,526,468
57	$32,747	$17,814	$50,561	$9,508,654
58	$32,686	$17,875	$50,561	$9,490,779
59	$32,625	$17,936	$50,561	$9,472,842
60	$32,563	$17,998	$50,561	$9,454,844

第5年供款共

$606,732

第5年利息

$394,778

第5年共還本金

$211,954

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$32,501	$18,060	$50,561	$9,436,784
62	$32,439	$18,122	$50,561	$9,418,662
63	$32,377	$18,184	$50,561	$9,400,478
64	$32,314	$18,247	$50,561	$9,382,231
65	$32,251	$18,310	$50,561	$9,363,921
66	$32,188	$18,373	$50,561	$9,345,549
67	$32,125	$18,436	$50,561	$9,327,113
68	$32,062	$18,499	$50,561	$9,308,614
69	$31,998	$18,563	$50,561	$9,290,051
70	$31,935	$18,626	$50,561	$9,271,425
71	$31,871	$18,691	$50,561	$9,252,734
72	$31,806	$18,755	$50,561	$9,233,980

第6年供款共

$606,732

第6年利息

$385,868

第6年共還本金

$220,865

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$31,742	$18,819	$50,561	$9,215,160
74	$31,677	$18,884	$50,561	$9,196,276
75	$31,612	$18,949	$50,561	$9,177,328
76	$31,547	$19,014	$50,561	$9,158,314
77	$31,482	$19,079	$50,561	$9,139,234
78	$31,416	$19,145	$50,561	$9,120,089
79	$31,350	$19,211	$50,561	$9,100,879
80	$31,284	$19,277	$50,561	$9,081,602
81	$31,218	$19,343	$50,561	$9,062,259
82	$31,152	$19,410	$50,561	$9,042,849
83	$31,085	$19,476	$50,561	$9,023,373
84	$31,018	$19,543	$50,561	$9,003,830

第7年供款共

$606,732

第7年利息

$376,583

第7年共還本金

$230,150

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$30,951	$19,610	$50,561	$8,984,220
86	$30,883	$19,678	$50,561	$8,964,542
87	$30,816	$19,745	$50,561	$8,944,797
88	$30,748	$19,813	$50,561	$8,924,983
89	$30,680	$19,881	$50,561	$8,905,102
90	$30,611	$19,950	$50,561	$8,885,152
91	$30,543	$20,018	$50,561	$8,865,134
92	$30,474	$20,087	$50,561	$8,845,047
93	$30,405	$20,156	$50,561	$8,824,890
94	$30,336	$20,225	$50,561	$8,804,665
95	$30,266	$20,295	$50,561	$8,784,370
96	$30,196	$20,365	$50,561	$8,764,005

第8年供款共

$606,732

第8年利息

$366,908

第8年共還本金

$239,825

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$30,126	$20,435	$50,561	$8,743,571
98	$30,056	$20,505	$50,561	$8,723,066
99	$29,986	$20,575	$50,561	$8,702,490
100	$29,915	$20,646	$50,561	$8,681,844
101	$29,844	$20,717	$50,561	$8,661,127
102	$29,773	$20,788	$50,561	$8,640,338
103	$29,701	$20,860	$50,561	$8,619,478
104	$29,629	$20,932	$50,561	$8,598,547
105	$29,558	$21,004	$50,561	$8,577,543
106	$29,485	$21,076	$50,561	$8,556,468
107	$29,413	$21,148	$50,561	$8,535,319
108	$29,340	$21,221	$50,561	$8,514,099

第9年供款共

$606,732

第9年利息

$356,826

第9年共還本金

$249,907

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$29,267	$21,294	$50,561	$8,492,805
110	$29,194	$21,367	$50,561	$8,471,438
111	$29,121	$21,440	$50,561	$8,449,997
112	$29,047	$21,514	$50,561	$8,428,483
113	$28,973	$21,588	$50,561	$8,406,895
114	$28,899	$21,662	$50,561	$8,385,233
115	$28,824	$21,737	$50,561	$8,363,496
116	$28,750	$21,812	$50,561	$8,341,684
117	$28,675	$21,886	$50,561	$8,319,798
118	$28,599	$21,962	$50,561	$8,297,836
119	$28,524	$22,037	$50,561	$8,275,799
120	$28,448	$22,113	$50,561	$8,253,686

第10年供款共

$606,732

第10年利息

$346,320

第10年共還本金

$260,413

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$28,372	$22,189	$50,561	$8,231,497
122	$28,296	$22,265	$50,561	$8,209,232
123	$28,219	$22,342	$50,561	$8,186,890
124	$28,142	$22,419	$50,561	$8,164,471
125	$28,065	$22,496	$50,561	$8,141,976
126	$27,988	$22,573	$50,561	$8,119,403
127	$27,910	$22,651	$50,561	$8,096,752
128	$27,833	$22,728	$50,561	$8,074,024
129	$27,754	$22,807	$50,561	$8,051,217
130	$27,676	$22,885	$50,561	$8,028,332
131	$27,597	$22,964	$50,561	$8,005,369
132	$27,518	$23,043	$50,561	$7,982,326

第11年供款共

$606,732

第11年利息

$335,372

第11年共還本金

$271,360

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$27,439	$23,122	$50,561	$7,959,204
134	$27,360	$23,201	$50,561	$7,936,003
135	$27,280	$23,281	$50,561	$7,912,722
136	$27,200	$23,361	$50,561	$7,889,361
137	$27,120	$23,441	$50,561	$7,865,920
138	$27,039	$23,522	$50,561	$7,842,398
139	$26,958	$23,603	$50,561	$7,818,795
140	$26,877	$23,684	$50,561	$7,795,111
141	$26,796	$23,765	$50,561	$7,771,346
142	$26,714	$23,847	$50,561	$7,747,499
143	$26,632	$23,929	$50,561	$7,723,570
144	$26,550	$24,011	$50,561	$7,699,558

第12年供款共

$606,732

第12年利息

$323,965

第12年共還本金

$282,768

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$26,467	$24,094	$50,561	$7,675,464
146	$26,384	$24,177	$50,561	$7,651,288
147	$26,301	$24,260	$50,561	$7,627,028
148	$26,218	$24,343	$50,561	$7,602,685
149	$26,134	$24,427	$50,561	$7,578,258
150	$26,050	$24,511	$50,561	$7,553,747
151	$25,966	$24,595	$50,561	$7,529,152
152	$25,881	$24,680	$50,561	$7,504,473
153	$25,797	$24,764	$50,561	$7,479,708
154	$25,711	$24,850	$50,561	$7,454,859
155	$25,626	$24,935	$50,561	$7,429,924
156	$25,540	$25,021	$50,561	$7,404,903

第13年供款共

$606,732

第13年利息

$312,077

第13年共還本金

$294,655

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$25,454	$25,107	$50,561	$7,379,797
158	$25,368	$25,193	$50,561	$7,354,604
159	$25,281	$25,280	$50,561	$7,329,324
160	$25,195	$25,366	$50,561	$7,303,958
161	$25,107	$25,454	$50,561	$7,278,504
162	$25,020	$25,541	$50,561	$7,252,963
163	$24,932	$25,629	$50,561	$7,227,334
164	$24,844	$25,717	$50,561	$7,201,617
165	$24,756	$25,805	$50,561	$7,175,811
166	$24,667	$25,894	$50,561	$7,149,917
167	$24,578	$25,983	$50,561	$7,123,934
168	$24,489	$26,073	$50,561	$7,097,861

第14年供款共

$606,732

第14年利息

$299,690

第14年共還本金

$307,042

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$24,399	$26,162	$50,561	$7,071,699
170	$24,309	$26,252	$50,561	$7,045,447
171	$24,219	$26,342	$50,561	$7,019,105
172	$24,128	$26,433	$50,561	$6,992,672
173	$24,037	$26,524	$50,561	$6,966,148
174	$23,946	$26,615	$50,561	$6,939,534
175	$23,855	$26,706	$50,561	$6,912,827
176	$23,763	$26,798	$50,561	$6,886,029
177	$23,671	$26,890	$50,561	$6,859,139
178	$23,578	$26,983	$50,561	$6,832,156
179	$23,486	$27,075	$50,561	$6,805,080
180	$23,392	$27,169	$50,561	$6,777,912

第15年供款共

$606,732

第15年利息

$286,783

第15年共還本金

$319,950

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$23,299	$27,262	$50,561	$6,750,650
182	$23,205	$27,356	$50,561	$6,723,294
183	$23,111	$27,450	$50,561	$6,695,845
184	$23,017	$27,544	$50,561	$6,668,300
185	$22,922	$27,639	$50,561	$6,640,662
186	$22,827	$27,734	$50,561	$6,612,928
187	$22,732	$27,829	$50,561	$6,585,099
188	$22,636	$27,925	$50,561	$6,557,174
189	$22,540	$28,021	$50,561	$6,529,153
190	$22,444	$28,117	$50,561	$6,501,036
191	$22,347	$28,214	$50,561	$6,472,823
192	$22,250	$28,311	$50,561	$6,444,512

第16年供款共

$606,732

第16年利息

$273,332

第16年共還本金

$333,400

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$22,153	$28,408	$50,561	$6,416,104
194	$22,055	$28,506	$50,561	$6,387,598
195	$21,957	$28,604	$50,561	$6,358,995
196	$21,859	$28,702	$50,561	$6,330,293
197	$21,760	$28,801	$50,561	$6,301,492
198	$21,661	$28,900	$50,561	$6,272,592
199	$21,562	$28,999	$50,561	$6,243,593
200	$21,462	$29,099	$50,561	$6,214,495
201	$21,362	$29,199	$50,561	$6,185,296
202	$21,262	$29,299	$50,561	$6,155,997
203	$21,161	$29,400	$50,561	$6,126,597
204	$21,060	$29,501	$50,561	$6,097,096

第17年供款共

$606,732

第17年利息

$259,317

第17年共還本金

$347,416

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$20,959	$29,602	$50,561	$6,067,494
206	$20,857	$29,704	$50,561	$6,037,790
207	$20,755	$29,806	$50,561	$6,007,984
208	$20,652	$29,909	$50,561	$5,978,075
209	$20,550	$30,011	$50,561	$5,948,064
210	$20,446	$30,115	$50,561	$5,917,949
211	$20,343	$30,218	$50,561	$5,887,731
212	$20,239	$30,322	$50,561	$5,857,409
213	$20,135	$30,426	$50,561	$5,826,983
214	$20,030	$30,531	$50,561	$5,796,452
215	$19,925	$30,636	$50,561	$5,765,817
216	$19,820	$30,741	$50,561	$5,735,076

第18年供款共

$606,732

第18年利息

$244,712

第18年共還本金

$362,021

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$19,714	$30,847	$50,561	$5,704,229
218	$19,608	$30,953	$50,561	$5,673,276
219	$19,502	$31,059	$50,561	$5,642,217
220	$19,395	$31,166	$50,561	$5,611,051
221	$19,288	$31,273	$50,561	$5,579,778
222	$19,180	$31,381	$50,561	$5,548,398
223	$19,073	$31,488	$50,561	$5,516,909
224	$18,964	$31,597	$50,561	$5,485,313
225	$18,856	$31,705	$50,561	$5,453,607
226	$18,747	$31,814	$50,561	$5,421,793
227	$18,637	$31,924	$50,561	$5,389,869
228	$18,528	$32,033	$50,561	$5,357,836

第19年供款共

$606,732

第19年利息

$229,493

第19年共還本金

$377,240

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$18,418	$32,143	$50,561	$5,325,693
230	$18,307	$32,254	$50,561	$5,293,439
231	$18,196	$32,365	$50,561	$5,261,074
232	$18,085	$32,476	$50,561	$5,228,598
233	$17,973	$32,588	$50,561	$5,196,010
234	$17,861	$32,700	$50,561	$5,163,310
235	$17,749	$32,812	$50,561	$5,130,498
236	$17,636	$32,925	$50,561	$5,097,573
237	$17,523	$33,038	$50,561	$5,064,535
238	$17,409	$33,152	$50,561	$5,031,383
239	$17,295	$33,266	$50,561	$4,998,118
240	$17,181	$33,380	$50,561	$4,964,738

第20年供款共

$606,732

第20年利息

$213,634

第20年共還本金

$393,098

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$17,066	$33,495	$50,561	$4,931,243
242	$16,951	$33,610	$50,561	$4,897,633
243	$16,836	$33,725	$50,561	$4,863,908
244	$16,720	$33,841	$50,561	$4,830,066
245	$16,603	$33,958	$50,561	$4,796,109
246	$16,487	$34,074	$50,561	$4,762,034
247	$16,369	$34,192	$50,561	$4,727,843
248	$16,252	$34,309	$50,561	$4,693,534
249	$16,134	$34,427	$50,561	$4,659,107
250	$16,016	$34,545	$50,561	$4,624,561
251	$15,897	$34,664	$50,561	$4,589,897
252	$15,778	$34,783	$50,561	$4,555,114

第21年供款共

$606,732

第21年利息

$197,109

第21年共還本金

$409,624

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$15,658	$34,903	$50,561	$4,520,211
254	$15,538	$35,023	$50,561	$4,485,188
255	$15,418	$35,143	$50,561	$4,450,045
256	$15,297	$35,264	$50,561	$4,414,781
257	$15,176	$35,385	$50,561	$4,379,396
258	$15,054	$35,507	$50,561	$4,343,889
259	$14,932	$35,629	$50,561	$4,308,260
260	$14,810	$35,751	$50,561	$4,272,509
261	$14,687	$35,874	$50,561	$4,236,635
262	$14,563	$35,998	$50,561	$4,200,637
263	$14,440	$36,121	$50,561	$4,164,516
264	$14,316	$36,246	$50,561	$4,128,270

第22年供款共

$606,732

第22年利息

$179,888

第22年共還本金

$426,844

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$14,191	$36,370	$50,561	$4,091,900
266	$14,066	$36,495	$50,561	$4,055,405
267	$13,940	$36,621	$50,561	$4,018,784
268	$13,815	$36,746	$50,561	$3,982,038
269	$13,688	$36,873	$50,561	$3,945,165
270	$13,562	$37,000	$50,561	$3,908,166
271	$13,434	$37,127	$50,561	$3,871,039
272	$13,307	$37,254	$50,561	$3,833,785
273	$13,179	$37,382	$50,561	$3,796,402
274	$13,050	$37,511	$50,561	$3,758,891
275	$12,921	$37,640	$50,561	$3,721,251
276	$12,792	$37,769	$50,561	$3,683,482

第23年供款共

$606,732

第23年利息

$161,944

第23年共還本金

$444,788

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$12,662	$37,899	$50,561	$3,645,583
278	$12,532	$38,029	$50,561	$3,607,554
279	$12,401	$38,160	$50,561	$3,569,394
280	$12,270	$38,291	$50,561	$3,531,103
281	$12,138	$38,423	$50,561	$3,492,680
282	$12,006	$38,555	$50,561	$3,454,125
283	$11,874	$38,687	$50,561	$3,415,437
284	$11,741	$38,820	$50,561	$3,376,617
285	$11,607	$38,954	$50,561	$3,337,663
286	$11,473	$39,088	$50,561	$3,298,575
287	$11,339	$39,222	$50,561	$3,259,353
288	$11,204	$39,357	$50,561	$3,219,996

第24年供款共

$606,732

第24年利息

$143,246

第24年共還本金

$463,486

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$11,069	$39,492	$50,561	$3,180,504
290	$10,933	$39,628	$50,561	$3,140,876
291	$10,797	$39,764	$50,561	$3,101,111
292	$10,660	$39,901	$50,561	$3,061,210
293	$10,523	$40,038	$50,561	$3,021,172
294	$10,385	$40,176	$50,561	$2,980,996
295	$10,247	$40,314	$50,561	$2,940,683
296	$10,109	$40,452	$50,561	$2,900,230
297	$9,970	$40,591	$50,561	$2,859,639
298	$9,830	$40,731	$50,561	$2,818,908
299	$9,690	$40,871	$50,561	$2,778,037
300	$9,550	$41,012	$50,561	$2,737,025

第25年供款共

$606,732

第25年利息

$123,762

第25年共還本金

$482,971

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$9,409	$41,153	$50,561	$2,695,873
302	$9,267	$41,294	$50,561	$2,654,579
303	$9,125	$41,436	$50,561	$2,613,143
304	$8,983	$41,578	$50,561	$2,571,564
305	$8,840	$41,721	$50,561	$2,529,843
306	$8,696	$41,865	$50,561	$2,487,978
307	$8,552	$42,009	$50,561	$2,445,970
308	$8,408	$42,153	$50,561	$2,403,817
309	$8,263	$42,298	$50,561	$2,361,519
310	$8,118	$42,443	$50,561	$2,319,076
311	$7,972	$42,589	$50,561	$2,276,486
312	$7,825	$42,736	$50,561	$2,233,751

第26年供款共

$606,732

第26年利息

$103,458

第26年共還本金

$503,274

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$7,679	$42,883	$50,561	$2,190,868
314	$7,531	$43,030	$50,561	$2,147,838
315	$7,383	$43,178	$50,561	$2,104,661
316	$7,235	$43,326	$50,561	$2,061,334
317	$7,086	$43,475	$50,561	$2,017,859
318	$6,936	$43,625	$50,561	$1,974,235
319	$6,786	$43,775	$50,561	$1,930,460
320	$6,636	$43,925	$50,561	$1,886,535
321	$6,485	$44,076	$50,561	$1,842,459
322	$6,333	$44,228	$50,561	$1,798,231
323	$6,181	$44,380	$50,561	$1,753,852
324	$6,029	$44,532	$50,561	$1,709,319

第27年供款共

$606,732

第27年利息

$82,301

第27年共還本金

$524,431

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$5,876	$44,685	$50,561	$1,664,634
326	$5,722	$44,839	$50,561	$1,619,795
327	$5,568	$44,993	$50,561	$1,574,802
328	$5,413	$45,148	$50,561	$1,529,655
329	$5,258	$45,303	$50,561	$1,484,352
330	$5,102	$45,459	$50,561	$1,438,893
331	$4,946	$45,615	$50,561	$1,393,279
332	$4,789	$45,772	$50,561	$1,347,507
333	$4,632	$45,929	$50,561	$1,301,578
334	$4,474	$46,087	$50,561	$1,255,491
335	$4,316	$46,245	$50,561	$1,209,246
336	$4,157	$46,404	$50,561	$1,162,842

第28年供款共

$606,732

第28年利息

$60,254

第28年共還本金

$546,478

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$3,997	$46,564	$50,561	$1,116,278
338	$3,837	$46,724	$50,561	$1,069,554
339	$3,677	$46,884	$50,561	$1,022,670
340	$3,515	$47,046	$50,561	$975,624
341	$3,354	$47,207	$50,561	$928,417
342	$3,191	$47,370	$50,561	$881,047
343	$3,029	$47,532	$50,561	$833,515
344	$2,865	$47,696	$50,561	$785,819
345	$2,701	$47,860	$50,561	$737,959
346	$2,537	$48,024	$50,561	$689,935
347	$2,372	$48,189	$50,561	$641,745
348	$2,206	$48,355	$50,561	$593,390

第29年供款共

$606,732

第29年利息

$37,281

第29年共還本金

$569,451

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,040	$48,521	$50,561	$544,869
350	$1,873	$48,688	$50,561	$496,181
351	$1,706	$48,855	$50,561	$447,326
352	$1,538	$49,023	$50,561	$398,302
353	$1,369	$49,192	$50,561	$349,110
354	$1,200	$49,361	$50,561	$299,749
355	$1,030	$49,531	$50,561	$250,219
356	$860	$49,701	$50,561	$200,518
357	$689	$49,872	$50,561	$150,646
358	$518	$50,043	$50,561	$100,603
359	$346	$50,215	$50,561	$50,388
360	$173	$50,388	$50,561	$0

第30年供款共

$606,732

第30年利息

$13,342

第30年共還本金

$593,390

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$21,404,720

免责声明

笋盘推介

按揭保险费
info