楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$123,650

借款月供 $599 , 共加借HK$123,650

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$23,527,606

每月供款
$55,578

首期

$2,836,000

总贷款额

$11,467,650

總利息

$8,540,407

印花税

$531,750

其他

$151,800

置业成本总预算

HK$3,519,550

$111,156

置业成本总预算

HK$3,519,550

首期

$2,836,000
印花税

$531,750
- AVD
  
  $531,750
律师费

$ 10,000
代理佣金

$141,800
按揭保险费

$123,650

$111,156

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

马鞍山天宇海

thumb_up

超靓装修海景单位,即买即住

实

938 呎

@14,072

建

1,236 呎

@10,680

售$1,320 万

实

938 呎

@14,072

建

1,236 呎

@10,680

售$1,320 万

清水湾坑尾顶村

thumb_up

Private Garden House

建

1,305 呎

@11,494

local_fire_department 至HIT hotel_class 楼王

售$1,500 万

建

1,305 呎

@11,494

售$1,500 万

local_fire_department 至HIT hotel_class 楼王

沙田名城第02期盛荟

thumb_up

全屋靓装修人见人爱适合换楼家庭实盘可约睇

实

958 呎

@14,405

建

1,273 呎

@10,841

hotel_class 楼王

售$1,380 万

实

958 呎

@14,405

建

1,273 呎

@10,841

售$1,380 万

hotel_class 楼王

VR实景

沙田名城

thumb_up

大围正中心双线铁路站,围方近在只咫尺, 有匙即睇

实

785 呎

@17,580

建

1,030 呎

@13,398

vpn_key 有匙即睇

售$1,380 万

实

785 呎

@17,580

建

1,030 呎

@13,398

售$1,380 万

vpn_key 有匙即睇

沙田名城第03期盛世

thumb_up

^三期高层东南靓则^ 罕有放盘, 预约参观!

实

844 呎

@17,180

建

1,103 呎

@13,146

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

售$1,450 万

实

844 呎

@17,180

建

1,103 呎

@13,146

售$1,450 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

马鞍山岚岸第01座

thumb_up

马鞍山岚岸 270度海景.

实

971 呎

@15,242

建

1,303 呎

@11,358

local_fire_department 至HIT hotel_class 楼王

售$1,480 万

实

971 呎

@15,242

建

1,303 呎

@11,358

售$1,480 万

local_fire_department 至HIT hotel_class 楼王

沙田名城

thumb_up

名城直厅3房1套连储物室^^极高层有楼睇^^业主急走

实

737 呎

@18,792

建

980 呎

@14,133

local_fire_department 至HIT verified 首置必买 flight_takeoff 移民急让 pets 爱竉必选

售$1,385 万

实

737 呎

@18,792

建

980 呎

@14,133

售$1,385 万

local_fire_department 至HIT verified 首置必买 flight_takeoff 移民急让 pets 爱竉必选

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

粉岭牵晴间第12座连天台

thumb_up

全新6部冷气连天台

实

1,074 呎

@12,737

建

1,379 呎

@9,920

local_fire_department 至HIT real_estate_agent 罕有放盘

售$1,368 万

实

1,074 呎

@12,737

建

1,379 呎

@9,920

售$1,368 万

local_fire_department 至HIT real_estate_agent 罕有放盘

VR实景

马鞍山听涛雅苑

thumb_up

听涛高层大海景3房企理即买即住

实

1,025 呎

@13,659

建

1,271 呎

@11,015

hotel_class 楼王 local_offer 低水笋价 vpn_key 有匙即睇

售$1,400 万

实

1,025 呎

@13,659

建

1,271 呎

@11,015

售$1,400 万

hotel_class 楼王 local_offer 低水笋价 vpn_key 有匙即睇

沙田骏景园

thumb_up

骏景园开扬山景 3房套可约睇

实

1,039 呎

@13,474

建

1,206 呎

@11,609

local_fire_department 至HIT

售$1,400 万

实

1,039 呎

@13,474

建

1,206 呎

@11,609

售$1,400 万

local_fire_department 至HIT

沙田骏景园

thumb_up

中层翠绿山景, 预约参观!

实

974 呎

@14,066

建

1,127 呎

@12,156

local_fire_department 至HIT

售$1,370 万

实

974 呎

@14,066

建

1,127 呎

@12,156

售$1,370 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$68,633	$52,739	$43,218	$36,884
1.500	$71,185	$55,337	$45,863	$39,577
2.000	$73,795	$58,013	$48,606	$42,387
2.500	$76,465	$60,767	$51,446	$45,311
3.000	$79,193	$63,599	$54,381	$48,348
3.500	$81,980	$66,508	$57,410	$51,495
4.000	$84,825	$69,492	$60,530	$54,748
4.125	$85,545	$70,249	$61,325	$55,578
4.500	$87,727	$72,550	$63,741	$58,105
5.000	$90,685	$75,681	$67,039	$61,561
5.500	$93,700	$78,885	$70,421	$65,112
6.000	$96,771	$82,158	$73,886	$68,754

每月供款$55,578

年期

30年

贷款金额

$11,467,649.6

總利息

$8,540,407

总贷款连利息

$20,008,056.6

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$39,420	$16,158	$55,578	$11,451,492
2	$39,365	$16,213	$55,578	$11,435,278
3	$39,309	$16,269	$55,578	$11,419,009
4	$39,253	$16,325	$55,578	$11,402,684
5	$39,197	$16,381	$55,578	$11,386,303
6	$39,140	$16,438	$55,578	$11,369,865
7	$39,084	$16,494	$55,578	$11,353,371
8	$39,027	$16,551	$55,578	$11,336,821
9	$38,970	$16,608	$55,578	$11,320,213
10	$38,913	$16,665	$55,578	$11,303,548
11	$38,856	$16,722	$55,578	$11,286,826
12	$38,798	$16,779	$55,578	$11,270,047

第1年供款共

$666,935

第1年利息

$469,332

第1年共還本金

$197,603

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$38,741	$16,837	$55,578	$11,253,210
14	$38,683	$16,895	$55,578	$11,236,315
15	$38,625	$16,953	$55,578	$11,219,362
16	$38,567	$17,011	$55,578	$11,202,350
17	$38,508	$17,070	$55,578	$11,185,280
18	$38,449	$17,129	$55,578	$11,168,152
19	$38,391	$17,187	$55,578	$11,150,964
20	$38,331	$17,246	$55,578	$11,133,718
21	$38,272	$17,306	$55,578	$11,116,412
22	$38,213	$17,365	$55,578	$11,099,047
23	$38,153	$17,425	$55,578	$11,081,622
24	$38,093	$17,485	$55,578	$11,064,137

第2年供款共

$666,935

第2年利息

$461,025

第2年共還本金

$205,910

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$38,033	$17,545	$55,578	$11,046,592
26	$37,973	$17,605	$55,578	$11,028,987
27	$37,912	$17,666	$55,578	$11,011,321
28	$37,851	$17,727	$55,578	$10,993,594
29	$37,790	$17,787	$55,578	$10,975,807
30	$37,729	$17,849	$55,578	$10,957,958
31	$37,668	$17,910	$55,578	$10,940,048
32	$37,606	$17,972	$55,578	$10,922,077
33	$37,545	$18,033	$55,578	$10,904,044
34	$37,483	$18,095	$55,578	$10,885,948
35	$37,420	$18,157	$55,578	$10,867,791
36	$37,358	$18,220	$55,578	$10,849,571

第3年供款共

$666,935

第3年利息

$452,369

第3年共還本金

$214,566

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$37,295	$18,283	$55,578	$10,831,288
38	$37,233	$18,345	$55,578	$10,812,943
39	$37,169	$18,408	$55,578	$10,794,535
40	$37,106	$18,472	$55,578	$10,776,063
41	$37,043	$18,535	$55,578	$10,757,528
42	$36,979	$18,599	$55,578	$10,738,929
43	$36,915	$18,663	$55,578	$10,720,266
44	$36,851	$18,727	$55,578	$10,701,539
45	$36,787	$18,791	$55,578	$10,682,747
46	$36,722	$18,856	$55,578	$10,663,891
47	$36,657	$18,921	$55,578	$10,644,971
48	$36,592	$18,986	$55,578	$10,625,985

第4年供款共

$666,935

第4年利息

$443,349

第4年共還本金

$223,586

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$36,527	$19,051	$55,578	$10,606,934
50	$36,461	$19,117	$55,578	$10,587,817
51	$36,396	$19,182	$55,578	$10,568,635
52	$36,330	$19,248	$55,578	$10,549,387
53	$36,264	$19,314	$55,578	$10,530,072
54	$36,197	$19,381	$55,578	$10,510,691
55	$36,131	$19,447	$55,578	$10,491,244
56	$36,064	$19,514	$55,578	$10,471,730
57	$35,997	$19,581	$55,578	$10,452,148
58	$35,929	$19,649	$55,578	$10,432,500
59	$35,862	$19,716	$55,578	$10,412,783
60	$35,794	$19,784	$55,578	$10,392,999

第5年供款共

$666,935

第5年利息

$433,950

第5年共還本金

$232,985

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$35,726	$19,852	$55,578	$10,373,147
62	$35,658	$19,920	$55,578	$10,353,227
63	$35,589	$19,989	$55,578	$10,333,238
64	$35,521	$20,057	$55,578	$10,313,181
65	$35,452	$20,126	$55,578	$10,293,055
66	$35,382	$20,196	$55,578	$10,272,859
67	$35,313	$20,265	$55,578	$10,252,594
68	$35,243	$20,335	$55,578	$10,232,259
69	$35,173	$20,405	$55,578	$10,211,855
70	$35,103	$20,475	$55,578	$10,191,380
71	$35,033	$20,545	$55,578	$10,170,835
72	$34,962	$20,616	$55,578	$10,150,219

第6年供款共

$666,935

第6年利息

$424,155

第6年共還本金

$242,780

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$34,891	$20,687	$55,578	$10,129,533
74	$34,820	$20,758	$55,578	$10,108,775
75	$34,749	$20,829	$55,578	$10,087,946
76	$34,677	$20,901	$55,578	$10,067,046
77	$34,605	$20,972	$55,578	$10,046,073
78	$34,533	$21,045	$55,578	$10,025,029
79	$34,461	$21,117	$55,578	$10,003,912
80	$34,388	$21,189	$55,578	$9,982,722
81	$34,316	$21,262	$55,578	$9,961,460
82	$34,243	$21,335	$55,578	$9,940,124
83	$34,169	$21,409	$55,578	$9,918,716
84	$34,096	$21,482	$55,578	$9,897,233

第7年供款共

$666,935

第7年利息

$413,949

第7年共還本金

$252,986

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$34,022	$21,556	$55,578	$9,875,677
86	$33,948	$21,630	$55,578	$9,854,047
87	$33,873	$21,705	$55,578	$9,832,342
88	$33,799	$21,779	$55,578	$9,810,563
89	$33,724	$21,854	$55,578	$9,788,709
90	$33,649	$21,929	$55,578	$9,766,780
91	$33,573	$22,005	$55,578	$9,744,775
92	$33,498	$22,080	$55,578	$9,722,695
93	$33,422	$22,156	$55,578	$9,700,539
94	$33,346	$22,232	$55,578	$9,678,306
95	$33,269	$22,309	$55,578	$9,655,997
96	$33,192	$22,385	$55,578	$9,633,612

第8年供款共

$666,935

第8年利息

$403,314

第8年共還本金

$263,621

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$33,116	$22,462	$55,578	$9,611,150
98	$33,038	$22,540	$55,578	$9,588,610
99	$32,961	$22,617	$55,578	$9,565,993
100	$32,883	$22,695	$55,578	$9,543,298
101	$32,805	$22,773	$55,578	$9,520,525
102	$32,727	$22,851	$55,578	$9,497,674
103	$32,648	$22,930	$55,578	$9,474,744
104	$32,569	$23,008	$55,578	$9,451,736
105	$32,490	$23,088	$55,578	$9,428,648
106	$32,411	$23,167	$55,578	$9,405,481
107	$32,331	$23,247	$55,578	$9,382,235
108	$32,251	$23,327	$55,578	$9,358,908

第9年供款共

$666,935

第9年利息

$392,231

第9年共還本金

$274,704

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$32,171	$23,407	$55,578	$9,335,502
110	$32,091	$23,487	$55,578	$9,312,014
111	$32,010	$23,568	$55,578	$9,288,447
112	$31,929	$23,649	$55,578	$9,264,798
113	$31,848	$23,730	$55,578	$9,241,068
114	$31,766	$23,812	$55,578	$9,217,256
115	$31,684	$23,894	$55,578	$9,193,362
116	$31,602	$23,976	$55,578	$9,169,386
117	$31,520	$24,058	$55,578	$9,145,328
118	$31,437	$24,141	$55,578	$9,121,187
119	$31,354	$24,224	$55,578	$9,096,963
120	$31,271	$24,307	$55,578	$9,072,656

第10年供款共

$666,935

第10年利息

$380,683

第10年共還本金

$286,252

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$31,187	$24,391	$55,578	$9,048,266
122	$31,103	$24,475	$55,578	$9,023,791
123	$31,019	$24,559	$55,578	$8,999,233
124	$30,935	$24,643	$55,578	$8,974,589
125	$30,850	$24,728	$55,578	$8,949,862
126	$30,765	$24,813	$55,578	$8,925,049
127	$30,680	$24,898	$55,578	$8,900,151
128	$30,594	$24,984	$55,578	$8,875,167
129	$30,508	$25,070	$55,578	$8,850,098
130	$30,422	$25,156	$55,578	$8,824,942
131	$30,336	$25,242	$55,578	$8,799,700
132	$30,249	$25,329	$55,578	$8,774,371

第11年供款共

$666,935

第11年利息

$368,650

第11年共還本金

$298,286

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$30,162	$25,416	$55,578	$8,748,955
134	$30,075	$25,503	$55,578	$8,723,451
135	$29,987	$25,591	$55,578	$8,697,860
136	$29,899	$25,679	$55,578	$8,672,181
137	$29,811	$25,767	$55,578	$8,646,414
138	$29,722	$25,856	$55,578	$8,620,558
139	$29,633	$25,945	$55,578	$8,594,613
140	$29,544	$26,034	$55,578	$8,568,579
141	$29,454	$26,123	$55,578	$8,542,456
142	$29,365	$26,213	$55,578	$8,516,243
143	$29,275	$26,303	$55,578	$8,489,939
144	$29,184	$26,394	$55,578	$8,463,545

第12年供款共

$666,935

第12年利息

$356,110

第12年共還本金

$310,825

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$29,093	$26,484	$55,578	$8,437,061
146	$29,002	$26,576	$55,578	$8,410,485
147	$28,911	$26,667	$55,578	$8,383,819
148	$28,819	$26,759	$55,578	$8,357,060
149	$28,727	$26,851	$55,578	$8,330,209
150	$28,635	$26,943	$55,578	$8,303,267
151	$28,542	$27,035	$55,578	$8,276,231
152	$28,450	$27,128	$55,578	$8,249,103
153	$28,356	$27,222	$55,578	$8,221,881
154	$28,263	$27,315	$55,578	$8,194,566
155	$28,169	$27,409	$55,578	$8,167,157
156	$28,075	$27,503	$55,578	$8,139,653

第13年供款共

$666,935

第13年利息

$343,043

第13年共還本金

$323,892

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$27,980	$27,598	$55,578	$8,112,056
158	$27,885	$27,693	$55,578	$8,084,363
159	$27,790	$27,788	$55,578	$8,056,575
160	$27,694	$27,883	$55,578	$8,028,691
161	$27,599	$27,979	$55,578	$8,000,712
162	$27,502	$28,075	$55,578	$7,972,637
163	$27,406	$28,172	$55,578	$7,944,465
164	$27,309	$28,269	$55,578	$7,916,196
165	$27,212	$28,366	$55,578	$7,887,830
166	$27,114	$28,464	$55,578	$7,859,366
167	$27,017	$28,561	$55,578	$7,830,805
168	$26,918	$28,660	$55,578	$7,802,145

第14年供款共

$666,935

第14年利息

$329,427

第14年共還本金

$337,508

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$26,820	$28,758	$55,578	$7,773,387
170	$26,721	$28,857	$55,578	$7,744,530
171	$26,622	$28,956	$55,578	$7,715,574
172	$26,522	$29,056	$55,578	$7,686,519
173	$26,422	$29,156	$55,578	$7,657,363
174	$26,322	$29,256	$55,578	$7,628,107
175	$26,222	$29,356	$55,578	$7,598,751
176	$26,121	$29,457	$55,578	$7,569,294
177	$26,019	$29,558	$55,578	$7,539,735
178	$25,918	$29,660	$55,578	$7,510,075
179	$25,816	$29,762	$55,578	$7,480,313
180	$25,714	$29,864	$55,578	$7,450,449

第15年供款共

$666,935

第15年利息

$315,239

第15年共還本金

$351,697

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$25,611	$29,967	$55,578	$7,420,482
182	$25,508	$30,070	$55,578	$7,390,412
183	$25,405	$30,173	$55,578	$7,360,238
184	$25,301	$30,277	$55,578	$7,329,961
185	$25,197	$30,381	$55,578	$7,299,580
186	$25,092	$30,486	$55,578	$7,269,094
187	$24,988	$30,590	$55,578	$7,238,504
188	$24,882	$30,696	$55,578	$7,207,809
189	$24,777	$30,801	$55,578	$7,177,007
190	$24,671	$30,907	$55,578	$7,146,100
191	$24,565	$31,013	$55,578	$7,115,087
192	$24,458	$31,120	$55,578	$7,083,967

第16年供款共

$666,935

第16年利息

$300,454

第16年共還本金

$366,481

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$24,351	$31,227	$55,578	$7,052,741
194	$24,244	$31,334	$55,578	$7,021,406
195	$24,136	$31,442	$55,578	$6,989,965
196	$24,028	$31,550	$55,578	$6,958,415
197	$23,920	$31,658	$55,578	$6,926,756
198	$23,811	$31,767	$55,578	$6,894,989
199	$23,702	$31,876	$55,578	$6,863,113
200	$23,592	$31,986	$55,578	$6,831,127
201	$23,482	$32,096	$55,578	$6,799,031
202	$23,372	$32,206	$55,578	$6,766,825
203	$23,261	$32,317	$55,578	$6,734,508
204	$23,150	$32,428	$55,578	$6,702,079

第17年供款共

$666,935

第17年利息

$285,047

第17年共還本金

$381,888

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$23,038	$32,540	$55,578	$6,669,540
206	$22,927	$32,651	$55,578	$6,636,889
207	$22,814	$32,764	$55,578	$6,604,125
208	$22,702	$32,876	$55,578	$6,571,249
209	$22,589	$32,989	$55,578	$6,538,259
210	$22,475	$33,103	$55,578	$6,505,157
211	$22,361	$33,216	$55,578	$6,471,940
212	$22,247	$33,331	$55,578	$6,438,610
213	$22,133	$33,445	$55,578	$6,405,164
214	$22,018	$33,560	$55,578	$6,371,604
215	$21,902	$33,676	$55,578	$6,337,929
216	$21,787	$33,791	$55,578	$6,304,137

第18年供款共

$666,935

第18年利息

$268,993

第18年共還本金

$397,942

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$21,670	$33,907	$55,578	$6,270,230
218	$21,554	$34,024	$55,578	$6,236,206
219	$21,437	$34,141	$55,578	$6,202,065
220	$21,320	$34,258	$55,578	$6,167,807
221	$21,202	$34,376	$55,578	$6,133,431
222	$21,084	$34,494	$55,578	$6,098,936
223	$20,965	$34,613	$55,578	$6,064,323
224	$20,846	$34,732	$55,578	$6,029,592
225	$20,727	$34,851	$55,578	$5,994,740
226	$20,607	$34,971	$55,578	$5,959,769
227	$20,487	$35,091	$55,578	$5,924,678
228	$20,366	$35,212	$55,578	$5,889,466

第19年供款共

$666,935

第19年利息

$252,264

第19年共還本金

$414,671

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$20,245	$35,333	$55,578	$5,854,133
230	$20,124	$35,454	$55,578	$5,818,679
231	$20,002	$35,576	$55,578	$5,783,103
232	$19,879	$35,699	$55,578	$5,747,404
233	$19,757	$35,821	$55,578	$5,711,583
234	$19,634	$35,944	$55,578	$5,675,639
235	$19,510	$36,068	$55,578	$5,639,571
236	$19,386	$36,192	$55,578	$5,603,379
237	$19,262	$36,316	$55,578	$5,567,063
238	$19,137	$36,441	$55,578	$5,530,621
239	$19,012	$36,566	$55,578	$5,494,055
240	$18,886	$36,692	$55,578	$5,457,363

第20年供款共

$666,935

第20年利息

$234,832

第20年共還本金

$432,103

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$18,760	$36,818	$55,578	$5,420,545
242	$18,633	$36,945	$55,578	$5,383,600
243	$18,506	$37,072	$55,578	$5,346,528
244	$18,379	$37,199	$55,578	$5,309,329
245	$18,251	$37,327	$55,578	$5,272,002
246	$18,123	$37,455	$55,578	$5,234,546
247	$17,994	$37,584	$55,578	$5,196,962
248	$17,865	$37,713	$55,578	$5,159,249
249	$17,735	$37,843	$55,578	$5,121,406
250	$17,605	$37,973	$55,578	$5,083,433
251	$17,474	$38,104	$55,578	$5,045,329
252	$17,343	$38,235	$55,578	$5,007,094

第21年供款共

$666,935

第21年利息

$216,667

第21年共還本金

$450,269

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$17,212	$38,366	$55,578	$4,968,728
254	$17,080	$38,498	$55,578	$4,930,230
255	$16,948	$38,630	$55,578	$4,891,600
256	$16,815	$38,763	$55,578	$4,852,837
257	$16,682	$38,896	$55,578	$4,813,941
258	$16,548	$39,030	$55,578	$4,774,911
259	$16,414	$39,164	$55,578	$4,735,746
260	$16,279	$39,299	$55,578	$4,696,448
261	$16,144	$39,434	$55,578	$4,657,014
262	$16,008	$39,569	$55,578	$4,617,444
263	$15,872	$39,705	$55,578	$4,577,739
264	$15,736	$39,842	$55,578	$4,537,897

第22年供款共

$666,935

第22年利息

$197,738

第22年共還本金

$469,197

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$15,599	$39,979	$55,578	$4,497,918
266	$15,462	$40,116	$55,578	$4,457,802
267	$15,324	$40,254	$55,578	$4,417,547
268	$15,185	$40,393	$55,578	$4,377,155
269	$15,046	$40,531	$55,578	$4,336,623
270	$14,907	$40,671	$55,578	$4,295,953
271	$14,767	$40,811	$55,578	$4,255,142
272	$14,627	$40,951	$55,578	$4,214,191
273	$14,486	$41,092	$55,578	$4,173,099
274	$14,345	$41,233	$55,578	$4,131,867
275	$14,203	$41,375	$55,578	$4,090,492
276	$14,061	$41,517	$55,578	$4,048,975

第23年供款共

$666,935

第23年利息

$178,013

第23年共還本金

$488,922

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$13,918	$41,660	$55,578	$4,007,315
278	$13,775	$41,803	$55,578	$3,965,513
279	$13,631	$41,946	$55,578	$3,923,566
280	$13,487	$42,091	$55,578	$3,881,475
281	$13,343	$42,235	$55,578	$3,839,240
282	$13,197	$42,381	$55,578	$3,796,860
283	$13,052	$42,526	$55,578	$3,754,333
284	$12,906	$42,672	$55,578	$3,711,661
285	$12,759	$42,819	$55,578	$3,668,842
286	$12,612	$42,966	$55,578	$3,625,876
287	$12,464	$43,114	$55,578	$3,582,762
288	$12,316	$43,262	$55,578	$3,539,499

第24年供款共

$666,935

第24年利息

$157,460

第24年共還本金

$509,476

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$12,167	$43,411	$55,578	$3,496,088
290	$12,018	$43,560	$55,578	$3,452,528
291	$11,868	$43,710	$55,578	$3,408,818
292	$11,718	$43,860	$55,578	$3,364,958
293	$11,567	$44,011	$55,578	$3,320,947
294	$11,416	$44,162	$55,578	$3,276,785
295	$11,264	$44,314	$55,578	$3,232,471
296	$11,112	$44,466	$55,578	$3,188,005
297	$10,959	$44,619	$55,578	$3,143,386
298	$10,805	$44,773	$55,578	$3,098,613
299	$10,651	$44,926	$55,578	$3,053,687
300	$10,497	$45,081	$55,578	$3,008,606

第25年供款共

$666,935

第25年利息

$136,042

第25年共還本金

$530,893

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$10,342	$45,236	$55,578	$2,963,370
302	$10,187	$45,391	$55,578	$2,917,979
303	$10,031	$45,547	$55,578	$2,872,431
304	$9,874	$45,704	$55,578	$2,826,727
305	$9,717	$45,861	$55,578	$2,780,866
306	$9,559	$46,019	$55,578	$2,734,848
307	$9,401	$46,177	$55,578	$2,688,671
308	$9,242	$46,336	$55,578	$2,642,335
309	$9,083	$46,495	$55,578	$2,595,840
310	$8,923	$46,655	$55,578	$2,549,185
311	$8,763	$46,815	$55,578	$2,502,370
312	$8,602	$46,976	$55,578	$2,455,394

第26年供款共

$666,935

第26年利息

$113,724

第26年共還本金

$553,212

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$8,440	$47,138	$55,578	$2,408,257
314	$8,278	$47,300	$55,578	$2,360,957
315	$8,116	$47,462	$55,578	$2,313,495
316	$7,953	$47,625	$55,578	$2,265,870
317	$7,789	$47,789	$55,578	$2,218,081
318	$7,625	$47,953	$55,578	$2,170,128
319	$7,460	$48,118	$55,578	$2,122,009
320	$7,294	$48,284	$55,578	$2,073,726
321	$7,128	$48,450	$55,578	$2,025,276
322	$6,962	$48,616	$55,578	$1,976,660
323	$6,795	$48,783	$55,578	$1,927,877
324	$6,627	$48,951	$55,578	$1,878,926

第27年供款共

$666,935

第27年利息

$90,467

第27年共還本金

$576,468

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$6,459	$49,119	$55,578	$1,829,807
326	$6,290	$49,288	$55,578	$1,780,519
327	$6,121	$49,457	$55,578	$1,731,062
328	$5,951	$49,627	$55,578	$1,681,434
329	$5,780	$49,798	$55,578	$1,631,636
330	$5,609	$49,969	$55,578	$1,581,667
331	$5,437	$50,141	$55,578	$1,531,526
332	$5,265	$50,313	$55,578	$1,481,213
333	$5,092	$50,486	$55,578	$1,430,727
334	$4,918	$50,660	$55,578	$1,380,067
335	$4,744	$50,834	$55,578	$1,329,233
336	$4,569	$51,009	$55,578	$1,278,224

第28年供款共

$666,935

第28年利息

$66,233

第28年共還本金

$600,702

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$4,394	$51,184	$55,578	$1,227,040
338	$4,218	$51,360	$55,578	$1,175,680
339	$4,041	$51,537	$55,578	$1,124,144
340	$3,864	$51,714	$55,578	$1,072,430
341	$3,686	$51,891	$55,578	$1,020,539
342	$3,508	$52,070	$55,578	$968,469
343	$3,329	$52,249	$55,578	$916,220
344	$3,150	$52,428	$55,578	$863,792
345	$2,969	$52,609	$55,578	$811,183
346	$2,788	$52,789	$55,578	$758,393
347	$2,607	$52,971	$55,578	$705,422
348	$2,425	$53,153	$55,578	$652,269

第29年供款共

$666,935

第29年利息

$40,980

第29年共還本金

$625,955

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,242	$53,336	$55,578	$598,934
350	$2,059	$53,519	$55,578	$545,415
351	$1,875	$53,703	$55,578	$491,711
352	$1,690	$53,888	$55,578	$437,824
353	$1,505	$54,073	$55,578	$383,751
354	$1,319	$54,259	$55,578	$329,492
355	$1,133	$54,445	$55,578	$275,047
356	$945	$54,632	$55,578	$220,414
357	$758	$54,820	$55,578	$165,594
358	$569	$55,009	$55,578	$110,585
359	$380	$55,198	$55,578	$55,388
360	$190	$55,388	$55,578	$0

第30年供款共

$666,935

第30年利息

$14,666

第30年共還本金

$652,269

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$23,527,606

免责声明

笋盘推介

按揭保险费
info