楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$115,802

借款月供 $561 , 共加借HK$115,802

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$22,034,952

每月供款
$52,051

首期

$2,656,000

总贷款额

$10,739,802

總利息

$7,998,350

印花税

$498,000

其他

$142,800

置业成本总预算

HK$3,296,800

$104,101

置业成本总预算

HK$3,296,800

首期

$2,656,000
印花税

$498,000
- AVD
  
  $498,000
律师费

$ 10,000
代理佣金

$132,800
按揭保险费

$115,802

$104,101

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

马鞍山帝琴湾凯弦居

thumb_up

**东南开扬园景连车位百万品味靓装~新装修几年~环境优美.低密度屋苑**

实

1,031 呎

@13,385

建

1,180 呎

@11,695

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

售$1,380 万

实

1,031 呎

@13,385

建

1,180 呎

@11,695

售$1,380 万

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

西贡逸珑海滙

thumb_up

西贡市逸珑海滙连花园

实

572 呎

@21,853

real_estate_agent 罕有放盘

售$1,250 万

实

572 呎

@21,853

售$1,250 万

real_estate_agent 罕有放盘

马鞍山海典居第07座

thumb_up

马鞍山海典居市中心

实

947 呎

@13,728

建

1,228 呎

@10,586

local_fire_department 至HIT

售$1,300 万

实

947 呎

@13,728

建

1,228 呎

@10,586

售$1,300 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

@12,415

建

1,180 呎

@10,847

local_fire_department 至HIT

售$1,280 万

实

1,031 呎

@12,415

建

1,180 呎

@10,847

售$1,280 万

local_fire_department 至HIT

清水湾 Clear Water Bay

thumb_up

Clear Water Bay

建

1,400 呎

@8,929

local_fire_department 至HIT

售$1,250 万

建

1,400 呎

@8,929

售$1,250 万

local_fire_department 至HIT

清水湾茅莆

thumb_up

茅莆

建

1,340 呎

@10,597

售$1,420 万

建

1,340 呎

@10,597

售$1,420 万

粉岭牵晴间第03座

thumb_up

罕有相连特色连天台,区内放盘绝无仅有,装修简洁优雅

实

892 呎

@14,574

建

1,146 呎

@11,344

real_estate_agent 罕有放盘

售$1,300 万

实

892 呎

@14,574

建

1,146 呎

@11,344

售$1,300 万

real_estate_agent 罕有放盘

白石角天赋海湾盈玥

thumb_up

外国气息浓厚~超企理可即住~

实

1,063 呎

@11,759

建

1,376 呎

@9,084

local_offer 低水笋价

售$1,250 万

实

1,063 呎

@11,759

建

1,376 呎

@9,084

售$1,250 万

local_offer 低水笋价

VR实景

马鞍山迎海第01期第03座

thumb_up

乌溪沙站马铁上盖环境舒适必选租盘！

实

809 呎

@16,292

建

1,054 呎

@12,505

local_fire_department 至HIT

售$1,318 万

实

809 呎

@16,292

建

1,054 呎

@12,505

售$1,318 万

local_fire_department 至HIT

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

VR实景

马鞍山天宇海

thumb_up

马鞍山-海景必睇盘！！罕有4房1套连工人房

实

947 呎

@14,784

建

1,255 呎

@11,155

local_fire_department 至HIT local_offer 低水笋价 vpn_key 有匙即睇

售$1,400 万

实

947 呎

@14,784

建

1,255 呎

@11,155

售$1,400 万

local_fire_department 至HIT local_offer 低水笋价 vpn_key 有匙即睇

KOL实拍 VR实景

马鞍山听涛雅苑第01座

thumb_up

中层全海景大3房, 连车位, 有匙即睇

实

1,025 呎

@12,976

建

1,271 呎

@10,464

local_fire_department 至HIT hotel_class 楼王 vpn_key 有匙即睇

售$1,330 万

实

1,025 呎

@12,976

建

1,271 呎

@10,464

售$1,330 万

local_fire_department 至HIT hotel_class 楼王 vpn_key 有匙即睇

利率	15年	20年	25年	30年
1.000	$64,277	$49,392	$40,475	$34,543
1.500	$66,667	$51,824	$42,952	$37,065
2.000	$69,112	$54,331	$45,521	$39,696
2.500	$71,612	$56,911	$48,181	$42,435
3.000	$74,167	$59,563	$50,929	$45,279
3.500	$76,777	$62,287	$53,766	$48,227
4.000	$79,441	$65,081	$56,689	$51,273
4.125	$80,115	$65,791	$57,433	$52,050
4.500	$82,159	$67,945	$59,695	$54,417
5.000	$84,930	$70,878	$62,784	$57,654
5.500	$87,753	$73,878	$65,952	$60,979
6.000	$90,629	$76,943	$69,197	$64,391

每月供款$52,051

年期

30年

贷款金额

$10,739,801.6

總利息

$7,998,350

总贷款连利息

$18,738,151.6

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$36,918	$15,132	$52,050	$10,724,669
2	$36,866	$15,184	$52,050	$10,709,485
3	$36,814	$15,237	$52,050	$10,694,248
4	$36,761	$15,289	$52,050	$10,678,959
5	$36,709	$15,341	$52,050	$10,663,618
6	$36,656	$15,394	$52,050	$10,648,224
7	$36,603	$15,447	$52,050	$10,632,776
8	$36,550	$15,500	$52,050	$10,617,276
9	$36,497	$15,554	$52,050	$10,601,723
10	$36,443	$15,607	$52,050	$10,586,116
11	$36,390	$15,661	$52,050	$10,570,455
12	$36,336	$15,714	$52,050	$10,554,741

第1年供款共

$624,605

第1年利息

$439,544

第1年共還本金

$185,061

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$36,282	$15,768	$52,050	$10,538,972
14	$36,228	$15,823	$52,050	$10,523,149
15	$36,173	$15,877	$52,050	$10,507,272
16	$36,119	$15,932	$52,050	$10,491,341
17	$36,064	$15,986	$52,050	$10,475,354
18	$36,009	$16,041	$52,050	$10,459,313
19	$35,954	$16,097	$52,050	$10,443,216
20	$35,899	$16,152	$52,050	$10,427,064
21	$35,843	$16,207	$52,050	$10,410,857
22	$35,787	$16,263	$52,050	$10,394,594
23	$35,731	$16,319	$52,050	$10,378,275
24	$35,675	$16,375	$52,050	$10,361,900

第2年供款共

$624,605

第2年利息

$431,764

第2年共還本金

$192,841

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$35,619	$16,431	$52,050	$10,345,468
26	$35,563	$16,488	$52,050	$10,328,981
27	$35,506	$16,545	$52,050	$10,312,436
28	$35,449	$16,601	$52,050	$10,295,835
29	$35,392	$16,658	$52,050	$10,279,176
30	$35,335	$16,716	$52,050	$10,262,460
31	$35,277	$16,773	$52,050	$10,245,687
32	$35,220	$16,831	$52,050	$10,228,856
33	$35,162	$16,889	$52,050	$10,211,968
34	$35,104	$16,947	$52,050	$10,195,021
35	$35,045	$17,005	$52,050	$10,178,016
36	$34,987	$17,063	$52,050	$10,160,952

第3年供款共

$624,605

第3年利息

$423,657

第3年共還本金

$200,948

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$34,928	$17,122	$52,050	$10,143,830
38	$34,869	$17,181	$52,050	$10,126,649
39	$34,810	$17,240	$52,050	$10,109,409
40	$34,751	$17,299	$52,050	$10,092,110
41	$34,692	$17,359	$52,050	$10,074,751
42	$34,632	$17,418	$52,050	$10,057,332
43	$34,572	$17,478	$52,050	$10,039,854
44	$34,512	$17,538	$52,050	$10,022,316
45	$34,452	$17,599	$52,050	$10,004,717
46	$34,391	$17,659	$52,050	$9,987,058
47	$34,331	$17,720	$52,050	$9,969,338
48	$34,270	$17,781	$52,050	$9,951,557

第4年供款共

$624,605

第4年利息

$415,210

第4年共還本金

$209,395

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$34,208	$17,842	$52,050	$9,933,715
50	$34,147	$17,903	$52,050	$9,915,812
51	$34,086	$17,965	$52,050	$9,897,847
52	$34,024	$18,027	$52,050	$9,879,820
53	$33,962	$18,089	$52,050	$9,861,732
54	$33,900	$18,151	$52,050	$9,843,581
55	$33,837	$18,213	$52,050	$9,825,368
56	$33,775	$18,276	$52,050	$9,807,092
57	$33,712	$18,339	$52,050	$9,788,754
58	$33,649	$18,402	$52,050	$9,770,352
59	$33,586	$18,465	$52,050	$9,751,887
60	$33,522	$18,528	$52,050	$9,733,359

第5年供款共

$624,605

第5年利息

$406,407

第5年共還本金

$218,198

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$33,458	$18,592	$52,050	$9,714,767
62	$33,395	$18,656	$52,050	$9,696,111
63	$33,330	$18,720	$52,050	$9,677,391
64	$33,266	$18,784	$52,050	$9,658,607
65	$33,201	$18,849	$52,050	$9,639,758
66	$33,137	$18,914	$52,050	$9,620,844
67	$33,072	$18,979	$52,050	$9,601,865
68	$33,006	$19,044	$52,050	$9,582,821
69	$32,941	$19,109	$52,050	$9,563,712
70	$32,875	$19,175	$52,050	$9,544,537
71	$32,809	$19,241	$52,050	$9,525,296
72	$32,743	$19,307	$52,050	$9,505,988

第6年供款共

$624,605

第6年利息

$397,234

第6年共還本金

$227,371

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$32,677	$19,374	$52,050	$9,486,615
74	$32,610	$19,440	$52,050	$9,467,175
75	$32,543	$19,507	$52,050	$9,447,668
76	$32,476	$19,574	$52,050	$9,428,093
77	$32,409	$19,641	$52,050	$9,408,452
78	$32,342	$19,709	$52,050	$9,388,743
79	$32,274	$19,777	$52,050	$9,368,967
80	$32,206	$19,845	$52,050	$9,349,122
81	$32,138	$19,913	$52,050	$9,329,209
82	$32,069	$19,981	$52,050	$9,309,228
83	$32,000	$20,050	$52,050	$9,289,178
84	$31,932	$20,119	$52,050	$9,269,059

第7年供款共

$624,605

第7年利息

$387,676

第7年共還本金

$236,929

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$31,862	$20,188	$52,050	$9,248,871
86	$31,793	$20,257	$52,050	$9,228,614
87	$31,723	$20,327	$52,050	$9,208,287
88	$31,653	$20,397	$52,050	$9,187,890
89	$31,583	$20,467	$52,050	$9,167,423
90	$31,513	$20,537	$52,050	$9,146,885
91	$31,442	$20,608	$52,050	$9,126,277
92	$31,372	$20,679	$52,050	$9,105,598
93	$31,300	$20,750	$52,050	$9,084,849
94	$31,229	$20,821	$52,050	$9,064,027
95	$31,158	$20,893	$52,050	$9,043,134
96	$31,086	$20,965	$52,050	$9,022,170

第8年供款共

$624,605

第8年利息

$377,716

第8年共還本金

$246,889

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$31,014	$21,037	$52,050	$9,001,133
98	$30,941	$21,109	$52,050	$8,980,024
99	$30,869	$21,182	$52,050	$8,958,842
100	$30,796	$21,254	$52,050	$8,937,588
101	$30,723	$21,327	$52,050	$8,916,261
102	$30,650	$21,401	$52,050	$8,894,860
103	$30,576	$21,474	$52,050	$8,873,385
104	$30,502	$21,548	$52,050	$8,851,837
105	$30,428	$21,622	$52,050	$8,830,215
106	$30,354	$21,697	$52,050	$8,808,519
107	$30,279	$21,771	$52,050	$8,786,747
108	$30,204	$21,846	$52,050	$8,764,901

第9年供款共

$624,605

第9年利息

$367,337

第9年共還本金

$257,268

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$30,129	$21,921	$52,050	$8,742,980
110	$30,054	$21,996	$52,050	$8,720,984
111	$29,978	$22,072	$52,050	$8,698,912
112	$29,903	$22,148	$52,050	$8,676,764
113	$29,826	$22,224	$52,050	$8,654,540
114	$29,750	$22,300	$52,050	$8,632,240
115	$29,673	$22,377	$52,050	$8,609,862
116	$29,596	$22,454	$52,050	$8,587,408
117	$29,519	$22,531	$52,050	$8,564,877
118	$29,442	$22,609	$52,050	$8,542,269
119	$29,364	$22,686	$52,050	$8,519,582
120	$29,286	$22,764	$52,050	$8,496,818

第10年供款共

$624,605

第10年利息

$356,521

第10年共還本金

$268,084

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$29,208	$22,843	$52,050	$8,473,975
122	$29,129	$22,921	$52,050	$8,451,054
123	$29,050	$23,000	$52,050	$8,428,054
124	$28,971	$23,079	$52,050	$8,404,975
125	$28,892	$23,158	$52,050	$8,381,817
126	$28,812	$23,238	$52,050	$8,358,579
127	$28,733	$23,318	$52,050	$8,335,261
128	$28,652	$23,398	$52,050	$8,311,863
129	$28,572	$23,478	$52,050	$8,288,385
130	$28,491	$23,559	$52,050	$8,264,826
131	$28,410	$23,640	$52,050	$8,241,186
132	$28,329	$23,721	$52,050	$8,217,464

第11年供款共

$624,605

第11年利息

$345,251

第11年共還本金

$279,354

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$28,248	$23,803	$52,050	$8,193,661
134	$28,166	$23,885	$52,050	$8,169,777
135	$28,084	$23,967	$52,050	$8,145,810
136	$28,001	$24,049	$52,050	$8,121,761
137	$27,919	$24,132	$52,050	$8,097,629
138	$27,836	$24,215	$52,050	$8,073,414
139	$27,752	$24,298	$52,050	$8,049,116
140	$27,669	$24,382	$52,050	$8,024,734
141	$27,585	$24,465	$52,050	$8,000,269
142	$27,501	$24,549	$52,050	$7,975,719
143	$27,417	$24,634	$52,050	$7,951,086
144	$27,332	$24,719	$52,050	$7,926,367

第12年供款共

$624,605

第12年利息

$333,508

第12年共還本金

$291,097

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$27,247	$24,804	$52,050	$7,901,563
146	$27,162	$24,889	$52,050	$7,876,675
147	$27,076	$24,974	$52,050	$7,851,700
148	$26,990	$25,060	$52,050	$7,826,640
149	$26,904	$25,146	$52,050	$7,801,494
150	$26,818	$25,233	$52,050	$7,776,261
151	$26,731	$25,320	$52,050	$7,750,941
152	$26,644	$25,407	$52,050	$7,725,535
153	$26,557	$25,494	$52,050	$7,700,041
154	$26,469	$25,582	$52,050	$7,674,459
155	$26,381	$25,669	$52,050	$7,648,790
156	$26,293	$25,758	$52,050	$7,623,032

第13年供款共

$624,605

第13年利息

$321,270

第13年共還本金

$303,335

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$26,204	$25,846	$52,050	$7,597,186
158	$26,115	$25,935	$52,050	$7,571,251
159	$26,026	$26,024	$52,050	$7,545,227
160	$25,937	$26,114	$52,050	$7,519,113
161	$25,847	$26,203	$52,050	$7,492,910
162	$25,757	$26,294	$52,050	$7,466,616
163	$25,666	$26,384	$52,050	$7,440,232
164	$25,576	$26,475	$52,050	$7,413,757
165	$25,485	$26,566	$52,050	$7,387,192
166	$25,393	$26,657	$52,050	$7,360,535
167	$25,302	$26,749	$52,050	$7,333,786
168	$25,210	$26,841	$52,050	$7,306,946

第14年供款共

$624,605

第14年利息

$308,519

第14年共還本金

$316,087

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$25,118	$26,933	$52,050	$7,280,013
170	$25,025	$27,025	$52,050	$7,252,988
171	$24,932	$27,118	$52,050	$7,225,869
172	$24,839	$27,211	$52,050	$7,198,658
173	$24,745	$27,305	$52,050	$7,171,353
174	$24,652	$27,399	$52,050	$7,143,954
175	$24,557	$27,493	$52,050	$7,116,461
176	$24,463	$27,588	$52,050	$7,088,873
177	$24,368	$27,682	$52,050	$7,061,191
178	$24,273	$27,778	$52,050	$7,033,413
179	$24,177	$27,873	$52,050	$7,005,540
180	$24,082	$27,969	$52,050	$6,977,571

第15年供款共

$624,605

第15年利息

$295,231

第15年共還本金

$329,374

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$23,985	$28,065	$52,050	$6,949,506
182	$23,889	$28,161	$52,050	$6,921,345
183	$23,792	$28,258	$52,050	$6,893,086
184	$23,695	$28,355	$52,050	$6,864,731
185	$23,598	$28,453	$52,050	$6,836,278
186	$23,500	$28,551	$52,050	$6,807,727
187	$23,402	$28,649	$52,050	$6,779,079
188	$23,303	$28,747	$52,050	$6,750,331
189	$23,204	$28,846	$52,050	$6,721,485
190	$23,105	$28,945	$52,050	$6,692,540
191	$23,006	$29,045	$52,050	$6,663,495
192	$22,906	$29,145	$52,050	$6,634,350

第16年供款共

$624,605

第16年利息

$281,384

第16年共還本金

$343,221

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$22,806	$29,245	$52,050	$6,605,105
194	$22,705	$29,345	$52,050	$6,575,760
195	$22,604	$29,446	$52,050	$6,546,314
196	$22,503	$29,547	$52,050	$6,516,766
197	$22,401	$29,649	$52,050	$6,487,117
198	$22,299	$29,751	$52,050	$6,457,366
199	$22,197	$29,853	$52,050	$6,427,513
200	$22,095	$29,956	$52,050	$6,397,557
201	$21,992	$30,059	$52,050	$6,367,498
202	$21,888	$30,162	$52,050	$6,337,336
203	$21,785	$30,266	$52,050	$6,307,071
204	$21,681	$30,370	$52,050	$6,276,701

第17年供款共

$624,605

第17年利息

$266,955

第17年共還本金

$357,650

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$21,576	$30,474	$52,050	$6,246,226
206	$21,471	$30,579	$52,050	$6,215,647
207	$21,366	$30,684	$52,050	$6,184,963
208	$21,261	$30,790	$52,050	$6,154,174
209	$21,155	$30,895	$52,050	$6,123,278
210	$21,049	$31,002	$52,050	$6,092,277
211	$20,942	$31,108	$52,050	$6,061,168
212	$20,835	$31,215	$52,050	$6,029,953
213	$20,728	$31,322	$52,050	$5,998,631
214	$20,620	$31,430	$52,050	$5,967,201
215	$20,512	$31,538	$52,050	$5,935,662
216	$20,404	$31,647	$52,050	$5,904,016

第18年供款共

$624,605

第18年利息

$251,920

第18年共還本金

$372,685

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$20,295	$31,755	$52,050	$5,872,260
218	$20,186	$31,865	$52,050	$5,840,396
219	$20,076	$31,974	$52,050	$5,808,422
220	$19,966	$32,084	$52,050	$5,776,338
221	$19,856	$32,194	$52,050	$5,744,144
222	$19,745	$32,305	$52,050	$5,711,839
223	$19,634	$32,416	$52,050	$5,679,423
224	$19,523	$32,527	$52,050	$5,646,895
225	$19,411	$32,639	$52,050	$5,614,256
226	$19,299	$32,751	$52,050	$5,581,505
227	$19,186	$32,864	$52,050	$5,548,641
228	$19,073	$32,977	$52,050	$5,515,664

第19年供款共

$624,605

第19年利息

$236,253

第19年共還本金

$388,352

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$18,960	$33,090	$52,050	$5,482,573
230	$18,846	$33,204	$52,050	$5,449,369
231	$18,732	$33,318	$52,050	$5,416,051
232	$18,618	$33,433	$52,050	$5,382,618
233	$18,503	$33,548	$52,050	$5,349,071
234	$18,387	$33,663	$52,050	$5,315,408
235	$18,272	$33,779	$52,050	$5,281,629
236	$18,156	$33,895	$52,050	$5,247,734
237	$18,039	$34,011	$52,050	$5,213,723
238	$17,922	$34,128	$52,050	$5,179,595
239	$17,805	$34,246	$52,050	$5,145,349
240	$17,687	$34,363	$52,050	$5,110,986

第20年供款共

$624,605

第20年利息

$219,927

第20年共還本金

$404,678

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$17,569	$34,481	$52,050	$5,076,504
242	$17,450	$34,600	$52,050	$5,041,904
243	$17,332	$34,719	$52,050	$5,007,186
244	$17,212	$34,838	$52,050	$4,972,347
245	$17,092	$34,958	$52,050	$4,937,389
246	$16,972	$35,078	$52,050	$4,902,311
247	$16,852	$35,199	$52,050	$4,867,113
248	$16,731	$35,320	$52,050	$4,831,793
249	$16,609	$35,441	$52,050	$4,796,352
250	$16,487	$35,563	$52,050	$4,760,789
251	$16,365	$35,685	$52,050	$4,725,104
252	$16,243	$35,808	$52,050	$4,689,296

第21年供款共

$624,605

第21年利息

$202,915

第21年共還本金

$421,690

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$16,119	$35,931	$52,050	$4,653,365
254	$15,996	$36,054	$52,050	$4,617,310
255	$15,872	$36,178	$52,050	$4,581,132
256	$15,748	$36,303	$52,050	$4,544,829
257	$15,623	$36,428	$52,050	$4,508,401
258	$15,498	$36,553	$52,050	$4,471,849
259	$15,372	$36,678	$52,050	$4,435,170
260	$15,246	$36,805	$52,050	$4,398,366
261	$15,119	$36,931	$52,050	$4,361,435
262	$14,992	$37,058	$52,050	$4,324,377
263	$14,865	$37,185	$52,050	$4,287,191
264	$14,737	$37,313	$52,050	$4,249,878

第22年供款共

$624,605

第22年利息

$185,187

第22年共還本金

$439,418

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$14,609	$37,441	$52,050	$4,212,437
266	$14,480	$37,570	$52,050	$4,174,866
267	$14,351	$37,699	$52,050	$4,137,167
268	$14,222	$37,829	$52,050	$4,099,338
269	$14,091	$37,959	$52,050	$4,061,379
270	$13,961	$38,089	$52,050	$4,023,290
271	$13,830	$38,220	$52,050	$3,985,069
272	$13,699	$38,352	$52,050	$3,946,718
273	$13,567	$38,484	$52,050	$3,908,234
274	$13,435	$38,616	$52,050	$3,869,618
275	$13,302	$38,749	$52,050	$3,830,870
276	$13,169	$38,882	$52,050	$3,791,988

第23年供款共

$624,605

第23年利息

$166,715

第23年共還本金

$457,890

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$13,035	$39,015	$52,050	$3,752,972
278	$12,901	$39,150	$52,050	$3,713,823
279	$12,766	$39,284	$52,050	$3,674,539
280	$12,631	$39,419	$52,050	$3,635,119
281	$12,496	$39,555	$52,050	$3,595,565
282	$12,360	$39,691	$52,050	$3,555,874
283	$12,223	$39,827	$52,050	$3,516,047
284	$12,086	$39,964	$52,050	$3,476,083
285	$11,949	$40,101	$52,050	$3,435,982
286	$11,811	$40,239	$52,050	$3,395,742
287	$11,673	$40,378	$52,050	$3,355,365
288	$11,534	$40,516	$52,050	$3,314,848

第24年供款共

$624,605

第24年利息

$147,466

第24年共還本金

$477,139

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$11,395	$40,656	$52,050	$3,274,193
290	$11,255	$40,795	$52,050	$3,233,397
291	$11,115	$40,936	$52,050	$3,192,462
292	$10,974	$41,076	$52,050	$3,151,386
293	$10,833	$41,218	$52,050	$3,110,168
294	$10,691	$41,359	$52,050	$3,068,809
295	$10,549	$41,501	$52,050	$3,027,307
296	$10,406	$41,644	$52,050	$2,985,663
297	$10,263	$41,787	$52,050	$2,943,876
298	$10,120	$41,931	$52,050	$2,901,945
299	$9,975	$42,075	$52,050	$2,859,870
300	$9,831	$42,220	$52,050	$2,817,651

第25年供款共

$624,605

第25年利息

$127,407

第25年共還本金

$497,198

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$9,686	$42,365	$52,050	$2,775,286
302	$9,540	$42,510	$52,050	$2,732,776
303	$9,394	$42,657	$52,050	$2,690,119
304	$9,247	$42,803	$52,050	$2,647,316
305	$9,100	$42,950	$52,050	$2,604,366
306	$8,953	$43,098	$52,050	$2,561,268
307	$8,804	$43,246	$52,050	$2,518,022
308	$8,656	$43,395	$52,050	$2,474,627
309	$8,507	$43,544	$52,050	$2,431,083
310	$8,357	$43,694	$52,050	$2,387,390
311	$8,207	$43,844	$52,050	$2,343,546
312	$8,056	$43,994	$52,050	$2,299,551

第26年供款共

$624,605

第26年利息

$106,506

第26年共還本金

$518,099

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$7,905	$44,146	$52,050	$2,255,406
314	$7,753	$44,297	$52,050	$2,211,108
315	$7,601	$44,450	$52,050	$2,166,658
316	$7,448	$44,603	$52,050	$2,122,056
317	$7,295	$44,756	$52,050	$2,077,300
318	$7,141	$44,910	$52,050	$2,032,390
319	$6,986	$45,064	$52,050	$1,987,326
320	$6,831	$45,219	$52,050	$1,942,107
321	$6,676	$45,374	$52,050	$1,896,733
322	$6,520	$45,530	$52,050	$1,851,202
323	$6,364	$45,687	$52,050	$1,805,515
324	$6,206	$45,844	$52,050	$1,759,672

第27年供款共

$624,605

第27年利息

$84,725

第27年共還本金

$539,880

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$6,049	$46,002	$52,050	$1,713,670
326	$5,891	$46,160	$52,050	$1,667,510
327	$5,732	$46,318	$52,050	$1,621,192
328	$5,573	$46,478	$52,050	$1,574,714
329	$5,413	$46,637	$52,050	$1,528,077
330	$5,253	$46,798	$52,050	$1,481,279
331	$5,092	$46,959	$52,050	$1,434,321
332	$4,930	$47,120	$52,050	$1,387,201
333	$4,769	$47,282	$52,050	$1,339,919
334	$4,606	$47,444	$52,050	$1,292,475
335	$4,443	$47,608	$52,050	$1,244,867
336	$4,279	$47,771	$52,050	$1,197,096

第28年供款共

$624,605

第28年利息

$62,029

第28年共還本金

$562,576

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$4,115	$47,935	$52,050	$1,149,160
338	$3,950	$48,100	$52,050	$1,101,060
339	$3,785	$48,266	$52,050	$1,052,795
340	$3,619	$48,431	$52,050	$1,004,363
341	$3,452	$48,598	$52,050	$955,765
342	$3,285	$48,765	$52,050	$907,000
343	$3,118	$48,933	$52,050	$858,068
344	$2,950	$49,101	$52,050	$808,967
345	$2,781	$49,270	$52,050	$759,697
346	$2,611	$49,439	$52,050	$710,258
347	$2,442	$49,609	$52,050	$660,649
348	$2,271	$49,779	$52,050	$610,870

第29年供款共

$624,605

第29年利息

$38,379

第29年共還本金

$586,226

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,100	$49,951	$52,050	$560,919
350	$1,928	$50,122	$52,050	$510,797
351	$1,756	$50,295	$52,050	$460,503
352	$1,583	$50,467	$52,050	$410,035
353	$1,409	$50,641	$52,050	$359,394
354	$1,235	$50,815	$52,050	$308,579
355	$1,061	$50,990	$52,050	$257,590
356	$885	$51,165	$52,050	$206,425
357	$710	$51,341	$52,050	$155,084
358	$533	$51,517	$52,050	$103,567
359	$356	$51,694	$52,050	$51,872
360	$178	$51,872	$52,050	$0

第30年供款共

$624,605

第30年利息

$13,735

第30年共還本金

$610,870

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$22,034,952

免责声明

笋盘推介

按揭保险费
info