楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$186,300

借款月供 $903 , 共加借HK$186,300

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$14,496,041

每月供款
$37,020

首期

$828,000

总贷款额

$7,638,300

總利息

$5,688,541

印花税

$248,400

其他

$92,800

置业成本总预算

HK$1,169,200

$74,038

置业成本总预算

HK$1,169,200

首期

$828,000
印花税

$248,400
- AVD
  
  $248,400
律师费

$ 10,000
代理佣金

$82,800
按揭保险费

$186,300

$74,038

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

大埔天钻第08座

thumb_up

天钻2房靓装开扬景观

实

551 呎

@13,793

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

售$760 万

实

551 呎

@13,793

售$760 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

马鞍山银湖天峰第02座

thumb_up

银湖天峰2房+工人房古典内园池景

实

604 呎

@15,066

建

792 呎

@11,490

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 verified 首置必买

售$910 万

实

604 呎

@15,066

建

792 呎

@11,490

售$910 万

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 verified 首置必买

马鞍山迎海第04期骏岸第06座

thumb_up

迎海四期！豪华会所，价钱可议

实

491 呎

@15,886

local_fire_department 至HIT

售$780 万

实

491 呎

@15,886

售$780 万

local_fire_department 至HIT

VR实景

马鞍山雅典居第09座

thumb_up

雅典居**高层海景,套3房2厅,雅致装修,连车位**

实

727 呎

@12,655

建

901 呎

@10,211

local_fire_department 至HIT local_offer 低水笋价

售$920 万

实

727 呎

@12,655

建

901 呎

@10,211

售$920 万

local_fire_department 至HIT local_offer 低水笋价

马鞍山嘉华星涛湾

thumb_up

嘉华星涛湾, 全海景高层

实

516 呎

@16,473

建

724 呎

@11,740

hotel_class 楼王 local_offer 低水笋价

售$850 万

实

516 呎

@16,473

建

724 呎

@11,740

售$850 万

hotel_class 楼王 local_offer 低水笋价

沙田玖珑山

thumb_up

玖珑山东北靓园景^玖珑山专组欢迎查询

实

657 呎

@13,699

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 verified 首置必买

售$900 万

实

657 呎

@13,699

售$900 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 verified 首置必买

马鞍山迎海第02期星湾第20座

thumb_up

马鞍山迎海＊＊开扬远景,邻近铁路＊＊

实

510 呎

@14,902

local_offer 低水笋价 verified 首置必买 vpn_key 有匙即睇 pets 爱竉必选

售$760 万

实

510 呎

@14,902

售$760 万

local_offer 低水笋价 verified 首置必买 vpn_key 有匙即睇 pets 爱竉必选

沙田碧涛花园

thumb_up

新净厨厕　高层东南三房套

实

646 呎

@11,765

建

953 呎

@7,975

local_fire_department 至HIT

售$760 万

实

646 呎

@11,765

建

953 呎

@7,975

售$760 万

local_fire_department 至HIT

VR实景

马鞍山迎海

thumb_up

有装修,业主好想卖

实

524 呎

@14,885

建

645 呎

@12,093

verified 首置必买

售$780 万

实

524 呎

@14,885

建

645 呎

@12,093

售$780 万

verified 首置必买

沙田玖珑山

thumb_up

九肚山开扬园林景观^宁静舒适2房[屋苑专属客车直达大围MTR站].

实

657 呎

@13,546

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

售$890 万

实

657 呎

@13,546

售$890 万

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

马鞍山嘉华星涛湾第02座

thumb_up

嘉华星涛湾 2房东南开扬

实

493 呎

@15,213

建

678 呎

@11,062

local_fire_department 至HIT

售$750 万

实

493 呎

@15,213

建

678 呎

@11,062

售$750 万

local_fire_department 至HIT

沙田欣廷轩

thumb_up

极高层连天台***必睇***有车位

实

429 呎

@19,114

建

562 呎

@14,591

local_fire_department 至HIT

售$820 万

实

429 呎

@19,114

建

562 呎

@14,591

售$820 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$45,715	$35,128	$28,787	$24,568
1.500	$47,414	$36,858	$30,548	$26,361
2.000	$49,153	$38,641	$32,375	$28,233
2.500	$50,931	$40,476	$34,267	$30,181
3.000	$52,749	$42,362	$36,222	$32,203
3.500	$54,605	$44,299	$38,239	$34,299
4.000	$56,500	$46,287	$40,318	$36,466
4.125	$56,979	$46,791	$40,847	$37,019
4.500	$58,432	$48,324	$42,456	$38,702
5.000	$60,403	$50,409	$44,653	$41,004
5.500	$62,411	$52,543	$46,906	$43,369
6.000	$64,456	$54,723	$49,214	$45,795

每月供款$37,020

年期

30年

贷款金额

$7,638,300

總利息

$5,688,541

总贷款连利息

$13,326,841

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$26,257	$10,762	$37,019	$7,627,538
2	$26,220	$10,799	$37,019	$7,616,738
3	$26,183	$10,836	$37,019	$7,605,902
4	$26,145	$10,874	$37,019	$7,595,028
5	$26,108	$10,911	$37,019	$7,584,117
6	$26,070	$10,949	$37,019	$7,573,168
7	$26,033	$10,986	$37,019	$7,562,182
8	$25,995	$11,024	$37,019	$7,551,158
9	$25,957	$11,062	$37,019	$7,540,096
10	$25,919	$11,100	$37,019	$7,528,996
11	$25,881	$11,138	$37,019	$7,517,858
12	$25,843	$11,176	$37,019	$7,506,682

第1年供款共

$444,228

第1年利息

$312,610

第1年共還本金

$131,618

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$25,804	$11,215	$37,019	$7,495,467
14	$25,766	$11,253	$37,019	$7,484,214
15	$25,727	$11,292	$37,019	$7,472,922
16	$25,688	$11,331	$37,019	$7,461,591
17	$25,649	$11,370	$37,019	$7,450,221
18	$25,610	$11,409	$37,019	$7,438,812
19	$25,571	$11,448	$37,019	$7,427,364
20	$25,532	$11,487	$37,019	$7,415,877
21	$25,492	$11,527	$37,019	$7,404,350
22	$25,452	$11,567	$37,019	$7,392,783
23	$25,413	$11,606	$37,019	$7,381,177
24	$25,373	$11,646	$37,019	$7,369,531

第2年供款共

$444,228

第2年利息

$307,077

第2年共還本金

$137,151

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$25,333	$11,686	$37,019	$7,357,845
26	$25,293	$11,726	$37,019	$7,346,118
27	$25,252	$11,767	$37,019	$7,334,351
28	$25,212	$11,807	$37,019	$7,322,544
29	$25,171	$11,848	$37,019	$7,310,697
30	$25,131	$11,888	$37,019	$7,298,808
31	$25,090	$11,929	$37,019	$7,286,879
32	$25,049	$11,970	$37,019	$7,274,908
33	$25,007	$12,012	$37,019	$7,262,897
34	$24,966	$12,053	$37,019	$7,250,844
35	$24,925	$12,094	$37,019	$7,238,750
36	$24,883	$12,136	$37,019	$7,226,614

第3年供款共

$444,228

第3年利息

$301,311

第3年共還本金

$142,917

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$24,841	$12,178	$37,019	$7,214,437
38	$24,800	$12,219	$37,019	$7,202,217
39	$24,758	$12,261	$37,019	$7,189,956
40	$24,715	$12,304	$37,019	$7,177,652
41	$24,673	$12,346	$37,019	$7,165,306
42	$24,631	$12,388	$37,019	$7,152,918
43	$24,588	$12,431	$37,019	$7,140,487
44	$24,545	$12,474	$37,019	$7,128,014
45	$24,503	$12,516	$37,019	$7,115,497
46	$24,460	$12,559	$37,019	$7,102,938
47	$24,416	$12,603	$37,019	$7,090,335
48	$24,373	$12,646	$37,019	$7,077,689

第4年供款共

$444,228

第4年利息

$295,303

第4年共還本金

$148,925

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$24,330	$12,689	$37,019	$7,065,000
50	$24,286	$12,733	$37,019	$7,052,267
51	$24,242	$12,777	$37,019	$7,039,490
52	$24,198	$12,821	$37,019	$7,026,669
53	$24,154	$12,865	$37,019	$7,013,804
54	$24,110	$12,909	$37,019	$7,000,895
55	$24,066	$12,953	$37,019	$6,987,942
56	$24,021	$12,998	$37,019	$6,974,944
57	$23,976	$13,043	$37,019	$6,961,901
58	$23,932	$13,087	$37,019	$6,948,814
59	$23,887	$13,132	$37,019	$6,935,681
60	$23,841	$13,178	$37,019	$6,922,504

第5年供款共

$444,228

第5年利息

$289,043

第5年共還本金

$155,185

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$23,796	$13,223	$37,019	$6,909,281
62	$23,751	$13,268	$37,019	$6,896,012
63	$23,705	$13,314	$37,019	$6,882,699
64	$23,659	$13,360	$37,019	$6,869,339
65	$23,613	$13,406	$37,019	$6,855,933
66	$23,567	$13,452	$37,019	$6,842,481
67	$23,521	$13,498	$37,019	$6,828,983
68	$23,475	$13,544	$37,019	$6,815,439
69	$23,428	$13,591	$37,019	$6,801,848
70	$23,381	$13,638	$37,019	$6,788,211
71	$23,334	$13,685	$37,019	$6,774,526
72	$23,287	$13,732	$37,019	$6,760,794

第6年供款共

$444,228

第6年利息

$282,519

第6年共還本金

$161,709

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$23,240	$13,779	$37,019	$6,747,016
74	$23,193	$13,826	$37,019	$6,733,190
75	$23,145	$13,874	$37,019	$6,719,316
76	$23,098	$13,921	$37,019	$6,705,394
77	$23,050	$13,969	$37,019	$6,691,425
78	$23,002	$14,017	$37,019	$6,677,408
79	$22,954	$14,065	$37,019	$6,663,343
80	$22,905	$14,114	$37,019	$6,649,229
81	$22,857	$14,162	$37,019	$6,635,067
82	$22,808	$14,211	$37,019	$6,620,856
83	$22,759	$14,260	$37,019	$6,606,596
84	$22,710	$14,309	$37,019	$6,592,287

第7年供款共

$444,228

第7年利息

$275,721

第7年共還本金

$168,507

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$22,661	$14,358	$37,019	$6,577,929
86	$22,612	$14,407	$37,019	$6,563,522
87	$22,562	$14,457	$37,019	$6,549,065
88	$22,512	$14,507	$37,019	$6,534,558
89	$22,463	$14,556	$37,019	$6,520,002
90	$22,413	$14,606	$37,019	$6,505,395
91	$22,362	$14,657	$37,019	$6,490,738
92	$22,312	$14,707	$37,019	$6,476,031
93	$22,261	$14,758	$37,019	$6,461,274
94	$22,211	$14,808	$37,019	$6,446,465
95	$22,160	$14,859	$37,019	$6,431,606
96	$22,109	$14,910	$37,019	$6,416,696

第8年供款共

$444,228

第8年利息

$268,637

第8年共還本金

$175,591

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$22,057	$14,962	$37,019	$6,401,734
98	$22,006	$15,013	$37,019	$6,386,721
99	$21,954	$15,065	$37,019	$6,371,656
100	$21,903	$15,116	$37,019	$6,356,540
101	$21,851	$15,168	$37,019	$6,341,372
102	$21,798	$15,221	$37,019	$6,326,151
103	$21,746	$15,273	$37,019	$6,310,878
104	$21,694	$15,325	$37,019	$6,295,553
105	$21,641	$15,378	$37,019	$6,280,175
106	$21,588	$15,431	$37,019	$6,264,744
107	$21,535	$15,484	$37,019	$6,249,260
108	$21,482	$15,537	$37,019	$6,233,723

第9年供款共

$444,228

第9年利息

$261,255

第9年共還本金

$182,973

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$21,428	$15,591	$37,019	$6,218,132
110	$21,375	$15,644	$37,019	$6,202,488
111	$21,321	$15,698	$37,019	$6,186,790
112	$21,267	$15,752	$37,019	$6,171,038
113	$21,213	$15,806	$37,019	$6,155,232
114	$21,159	$15,860	$37,019	$6,139,372
115	$21,104	$15,915	$37,019	$6,123,457
116	$21,049	$15,970	$37,019	$6,107,487
117	$20,994	$16,025	$37,019	$6,091,463
118	$20,939	$16,080	$37,019	$6,075,383
119	$20,884	$16,135	$37,019	$6,059,248
120	$20,829	$16,190	$37,019	$6,043,058

第10年供款共

$444,228

第10年利息

$253,563

第10年共還本金

$190,665

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$20,773	$16,246	$37,019	$6,026,812
122	$20,717	$16,302	$37,019	$6,010,510
123	$20,661	$16,358	$37,019	$5,994,152
124	$20,605	$16,414	$37,019	$5,977,738
125	$20,548	$16,471	$37,019	$5,961,268
126	$20,492	$16,527	$37,019	$5,944,740
127	$20,435	$16,584	$37,019	$5,928,157
128	$20,378	$16,641	$37,019	$5,911,516
129	$20,321	$16,698	$37,019	$5,894,817
130	$20,263	$16,756	$37,019	$5,878,062
131	$20,206	$16,813	$37,019	$5,861,249
132	$20,148	$16,871	$37,019	$5,844,378

第11年供款共

$444,228

第11年利息

$245,548

第11年共還本金

$198,680

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$20,090	$16,929	$37,019	$5,827,449
134	$20,032	$16,987	$37,019	$5,810,462
135	$19,973	$17,046	$37,019	$5,793,416
136	$19,915	$17,104	$37,019	$5,776,312
137	$19,856	$17,163	$37,019	$5,759,149
138	$19,797	$17,222	$37,019	$5,741,927
139	$19,738	$17,281	$37,019	$5,724,646
140	$19,678	$17,341	$37,019	$5,707,305
141	$19,619	$17,400	$37,019	$5,689,905
142	$19,559	$17,460	$37,019	$5,672,445
143	$19,499	$17,520	$37,019	$5,654,925
144	$19,439	$17,580	$37,019	$5,637,345

第12年供款共

$444,228

第12年利息

$237,195

第12年共還本金

$207,033

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$19,378	$17,641	$37,019	$5,619,705
146	$19,318	$17,701	$37,019	$5,602,003
147	$19,257	$17,762	$37,019	$5,584,241
148	$19,196	$17,823	$37,019	$5,566,418
149	$19,135	$17,884	$37,019	$5,548,534
150	$19,073	$17,946	$37,019	$5,530,588
151	$19,011	$18,008	$37,019	$5,512,580
152	$18,949	$18,070	$37,019	$5,494,511
153	$18,887	$18,132	$37,019	$5,476,379
154	$18,825	$18,194	$37,019	$5,458,185
155	$18,763	$18,256	$37,019	$5,439,928
156	$18,700	$18,319	$37,019	$5,421,609

第13年供款共

$444,228

第13年利息

$228,492

第13年共還本金

$215,736

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$18,637	$18,382	$37,019	$5,403,227
158	$18,574	$18,445	$37,019	$5,384,782
159	$18,510	$18,509	$37,019	$5,366,273
160	$18,447	$18,572	$37,019	$5,347,700
161	$18,383	$18,636	$37,019	$5,329,064
162	$18,319	$18,700	$37,019	$5,310,364
163	$18,254	$18,765	$37,019	$5,291,599
164	$18,190	$18,829	$37,019	$5,272,770
165	$18,125	$18,894	$37,019	$5,253,876
166	$18,060	$18,959	$37,019	$5,234,917
167	$17,995	$19,024	$37,019	$5,215,893
168	$17,930	$19,089	$37,019	$5,196,804

第14年供款共

$444,228

第14年利息

$219,423

第14年共還本金

$224,805

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$17,864	$19,155	$37,019	$5,177,649
170	$17,798	$19,221	$37,019	$5,158,428
171	$17,732	$19,287	$37,019	$5,139,141
172	$17,666	$19,353	$37,019	$5,119,788
173	$17,599	$19,420	$37,019	$5,100,368
174	$17,533	$19,486	$37,019	$5,080,882
175	$17,466	$19,553	$37,019	$5,061,328
176	$17,398	$19,621	$37,019	$5,041,708
177	$17,331	$19,688	$37,019	$5,022,020
178	$17,263	$19,756	$37,019	$5,002,264
179	$17,195	$19,824	$37,019	$4,982,440
180	$17,127	$19,892	$37,019	$4,962,548

第15年供款共

$444,228

第15年利息

$209,972

第15年共還本金

$234,256

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$17,059	$19,960	$37,019	$4,942,588
182	$16,990	$20,029	$37,019	$4,922,559
183	$16,921	$20,098	$37,019	$4,902,461
184	$16,852	$20,167	$37,019	$4,882,295
185	$16,783	$20,236	$37,019	$4,862,058
186	$16,713	$20,306	$37,019	$4,841,753
187	$16,644	$20,375	$37,019	$4,821,377
188	$16,573	$20,446	$37,019	$4,800,932
189	$16,503	$20,516	$37,019	$4,780,416
190	$16,433	$20,586	$37,019	$4,759,830
191	$16,362	$20,657	$37,019	$4,739,173
192	$16,291	$20,728	$37,019	$4,718,445

第16年供款共

$444,228

第16年利息

$200,124

第16年共還本金

$244,104

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$16,220	$20,799	$37,019	$4,697,645
194	$16,148	$20,871	$37,019	$4,676,774
195	$16,076	$20,943	$37,019	$4,655,832
196	$16,004	$21,015	$37,019	$4,634,817
197	$15,932	$21,087	$37,019	$4,613,730
198	$15,860	$21,159	$37,019	$4,592,571
199	$15,787	$21,232	$37,019	$4,571,339
200	$15,714	$21,305	$37,019	$4,550,034
201	$15,641	$21,378	$37,019	$4,528,656
202	$15,567	$21,452	$37,019	$4,507,204
203	$15,494	$21,525	$37,019	$4,485,678
204	$15,420	$21,599	$37,019	$4,464,079

第17年供款共

$444,228

第17年利息

$189,862

第17年共還本金

$254,366

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$15,345	$21,674	$37,019	$4,442,405
206	$15,271	$21,748	$37,019	$4,420,657
207	$15,196	$21,823	$37,019	$4,398,834
208	$15,121	$21,898	$37,019	$4,376,936
209	$15,046	$21,973	$37,019	$4,354,963
210	$14,970	$22,049	$37,019	$4,332,914
211	$14,894	$22,125	$37,019	$4,310,789
212	$14,818	$22,201	$37,019	$4,288,589
213	$14,742	$22,277	$37,019	$4,266,312
214	$14,665	$22,354	$37,019	$4,243,958
215	$14,589	$22,430	$37,019	$4,221,528
216	$14,512	$22,507	$37,019	$4,199,020

第18年供款共

$444,228

第18年利息

$179,169

第18年共還本金

$265,059

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$14,434	$22,585	$37,019	$4,176,435
218	$14,356	$22,663	$37,019	$4,153,773
219	$14,279	$22,740	$37,019	$4,131,032
220	$14,200	$22,819	$37,019	$4,108,214
221	$14,122	$22,897	$37,019	$4,085,317
222	$14,043	$22,976	$37,019	$4,062,341
223	$13,964	$23,055	$37,019	$4,039,286
224	$13,885	$23,134	$37,019	$4,016,152
225	$13,806	$23,213	$37,019	$3,992,939
226	$13,726	$23,293	$37,019	$3,969,646
227	$13,646	$23,373	$37,019	$3,946,272
228	$13,565	$23,454	$37,019	$3,922,819

第19年供款共

$444,228

第19年利息

$168,026

第19年共還本金

$276,202

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$13,485	$23,534	$37,019	$3,899,284
230	$13,404	$23,615	$37,019	$3,875,669
231	$13,323	$23,696	$37,019	$3,851,973
232	$13,241	$23,778	$37,019	$3,828,195
233	$13,159	$23,860	$37,019	$3,804,335
234	$13,077	$23,942	$37,019	$3,780,394
235	$12,995	$24,024	$37,019	$3,756,370
236	$12,913	$24,106	$37,019	$3,732,263
237	$12,830	$24,189	$37,019	$3,708,074
238	$12,747	$24,272	$37,019	$3,683,802
239	$12,663	$24,356	$37,019	$3,659,446
240	$12,579	$24,440	$37,019	$3,635,006

第20年供款共

$444,228

第20年利息

$156,415

第20年共還本金

$287,813

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$12,495	$24,524	$37,019	$3,610,482
242	$12,411	$24,608	$37,019	$3,585,874
243	$12,326	$24,693	$37,019	$3,561,182
244	$12,242	$24,777	$37,019	$3,536,404
245	$12,156	$24,863	$37,019	$3,511,542
246	$12,071	$24,948	$37,019	$3,486,594
247	$11,985	$25,034	$37,019	$3,461,560
248	$11,899	$25,120	$37,019	$3,436,440
249	$11,813	$25,206	$37,019	$3,411,234
250	$11,726	$25,293	$37,019	$3,385,941
251	$11,639	$25,380	$37,019	$3,360,561
252	$11,552	$25,467	$37,019	$3,335,094

第21年供款共

$444,228

第21年利息

$144,316

第21年共還本金

$299,912

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$11,464	$25,555	$37,019	$3,309,539
254	$11,377	$25,642	$37,019	$3,283,897
255	$11,288	$25,731	$37,019	$3,258,166
256	$11,200	$25,819	$37,019	$3,232,347
257	$11,111	$25,908	$37,019	$3,206,439
258	$11,022	$25,997	$37,019	$3,180,442
259	$10,933	$26,086	$37,019	$3,154,356
260	$10,843	$26,176	$37,019	$3,128,180
261	$10,753	$26,266	$37,019	$3,101,914
262	$10,663	$26,356	$37,019	$3,075,558
263	$10,572	$26,447	$37,019	$3,049,112
264	$10,481	$26,538	$37,019	$3,022,574

第22年供款共

$444,228

第22年利息

$131,708

第22年共還本金

$312,520

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$10,390	$26,629	$37,019	$2,995,945
266	$10,299	$26,720	$37,019	$2,969,225
267	$10,207	$26,812	$37,019	$2,942,412
268	$10,115	$26,904	$37,019	$2,915,508
269	$10,022	$26,997	$37,019	$2,888,511
270	$9,929	$27,090	$37,019	$2,861,421
271	$9,836	$27,183	$37,019	$2,834,238
272	$9,743	$27,276	$37,019	$2,806,962
273	$9,649	$27,370	$37,019	$2,779,592
274	$9,555	$27,464	$37,019	$2,752,128
275	$9,460	$27,559	$37,019	$2,724,569
276	$9,366	$27,653	$37,019	$2,696,916

第23年供款共

$444,228

第23年利息

$118,570

第23年共還本金

$325,658

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$9,271	$27,748	$37,019	$2,669,167
278	$9,175	$27,844	$37,019	$2,641,324
279	$9,080	$27,939	$37,019	$2,613,384
280	$8,984	$28,035	$37,019	$2,585,349
281	$8,887	$28,132	$37,019	$2,557,217
282	$8,790	$28,229	$37,019	$2,528,988
283	$8,693	$28,326	$37,019	$2,500,663
284	$8,596	$28,423	$37,019	$2,472,240
285	$8,498	$28,521	$37,019	$2,443,719
286	$8,400	$28,619	$37,019	$2,415,100
287	$8,302	$28,717	$37,019	$2,386,383
288	$8,203	$28,816	$37,019	$2,357,568

第24年供款共

$444,228

第24年利息

$104,880

第24年共還本金

$339,348

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$8,104	$28,915	$37,019	$2,328,653
290	$8,005	$29,014	$37,019	$2,299,638
291	$7,905	$29,114	$37,019	$2,270,524
292	$7,805	$29,214	$37,019	$2,241,310
293	$7,705	$29,314	$37,019	$2,211,996
294	$7,604	$29,415	$37,019	$2,182,581
295	$7,503	$29,516	$37,019	$2,153,064
296	$7,401	$29,618	$37,019	$2,123,446
297	$7,299	$29,720	$37,019	$2,093,727
298	$7,197	$29,822	$37,019	$2,063,905
299	$7,095	$29,924	$37,019	$2,033,981
300	$6,992	$30,027	$37,019	$2,003,953

第25年供款共

$444,228

第25年利息

$90,614

第25年共還本金

$353,614

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$6,889	$30,130	$37,019	$1,973,823
302	$6,785	$30,234	$37,019	$1,943,589
303	$6,681	$30,338	$37,019	$1,913,251
304	$6,577	$30,442	$37,019	$1,882,809
305	$6,472	$30,547	$37,019	$1,852,262
306	$6,367	$30,652	$37,019	$1,821,610
307	$6,262	$30,757	$37,019	$1,790,853
308	$6,156	$30,863	$37,019	$1,759,990
309	$6,050	$30,969	$37,019	$1,729,021
310	$5,944	$31,075	$37,019	$1,697,945
311	$5,837	$31,182	$37,019	$1,666,763
312	$5,729	$31,290	$37,019	$1,635,474

第26年供款共

$444,228

第26年利息

$75,748

第26年共還本金

$368,480

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$5,622	$31,397	$37,019	$1,604,077
314	$5,514	$31,505	$37,019	$1,572,572
315	$5,406	$31,613	$37,019	$1,540,958
316	$5,297	$31,722	$37,019	$1,509,236
317	$5,188	$31,831	$37,019	$1,477,405
318	$5,079	$31,940	$37,019	$1,445,465
319	$4,969	$32,050	$37,019	$1,413,415
320	$4,859	$32,160	$37,019	$1,381,254
321	$4,748	$32,271	$37,019	$1,348,983
322	$4,637	$32,382	$37,019	$1,316,602
323	$4,526	$32,493	$37,019	$1,284,108
324	$4,414	$32,605	$37,019	$1,251,503

第27年供款共

$444,228

第27年利息

$60,258

第27年共還本金

$383,970

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$4,302	$32,717	$37,019	$1,218,787
326	$4,190	$32,829	$37,019	$1,185,957
327	$4,077	$32,942	$37,019	$1,153,015
328	$3,963	$33,056	$37,019	$1,119,959
329	$3,850	$33,169	$37,019	$1,086,790
330	$3,736	$33,283	$37,019	$1,053,507
331	$3,621	$33,398	$37,019	$1,020,109
332	$3,507	$33,512	$37,019	$986,597
333	$3,391	$33,628	$37,019	$952,969
334	$3,276	$33,743	$37,019	$919,226
335	$3,160	$33,859	$37,019	$885,367
336	$3,043	$33,976	$37,019	$851,392

第28年供款共

$444,228

第28年利息

$44,116

第28年共還本金

$400,112

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$2,927	$34,092	$37,019	$817,299
338	$2,809	$34,210	$37,019	$783,090
339	$2,692	$34,327	$37,019	$748,763
340	$2,574	$34,445	$37,019	$714,317
341	$2,455	$34,564	$37,019	$679,754
342	$2,337	$34,682	$37,019	$645,072
343	$2,217	$34,802	$37,019	$610,270
344	$2,098	$34,921	$37,019	$575,349
345	$1,978	$35,041	$37,019	$540,308
346	$1,857	$35,162	$37,019	$505,146
347	$1,736	$35,283	$37,019	$469,863
348	$1,615	$35,404	$37,019	$434,459

第29年供款共

$444,228

第29年利息

$27,296

第29年共還本金

$416,932

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$1,493	$35,526	$37,019	$398,934
350	$1,371	$35,648	$37,019	$363,286
351	$1,249	$35,770	$37,019	$327,516
352	$1,126	$35,893	$37,019	$291,623
353	$1,002	$36,017	$37,019	$255,606
354	$879	$36,140	$37,019	$219,466
355	$754	$36,265	$37,019	$183,201
356	$630	$36,389	$37,019	$146,812
357	$505	$36,514	$37,019	$110,298
358	$379	$36,640	$37,019	$73,658
359	$253	$36,766	$37,019	$36,892
360	$127	$36,892	$37,019	$0

第30年供款共

$444,228

第30年利息

$9,769

第30年共還本金

$434,459

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$14,496,041

免责声明

笋盘推介

按揭保险费
info