楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$190,800

借款月供 $925 , 共加借HK$190,800

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$14,845,945

每月供款
$37,914

首期

$848,000

总贷款额

$7,822,800

總利息

$5,825,945

印花税

$254,400

其他

$94,800

置业成本总预算

HK$1,197,200

$75,826

置业成本总预算

HK$1,197,200

首期

$848,000
印花税

$254,400
- AVD
  
  $254,400
律师费

$ 10,000
代理佣金

$84,800
按揭保险费

$190,800

$75,826

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

西贡逸珑海滙

thumb_up

**~西贡市中心两房两厅会所开扬内园池景高楼底有露台~**

实

669 呎

@12,526

local_fire_department 至HIT verified 首置必买 price_change 蚀让盘

售$838 万

实

669 呎

@12,526

售$838 万

local_fire_department 至HIT verified 首置必买 price_change 蚀让盘

马鞍山迎海第04期骏岸第07座

thumb_up

迎海第04期****罕有海景两房,宁静宜人****

实

497 呎

@15,292

local_fire_department 至HIT real_estate_agent 罕有放盘 pets 爱竉必选

售$760 万

实

497 呎

@15,292

售$760 万

local_fire_department 至HIT real_estate_agent 罕有放盘 pets 爱竉必选

马鞍山新港城

thumb_up

商场上盖打风落雨都吾怕换楼首选

实

519 呎

@14,451

建

698 呎

@10,745

local_fire_department 至HIT verified 首置必买

售$750 万

实

519 呎

@14,451

建

698 呎

@10,745

售$750 万

local_fire_department 至HIT verified 首置必买

沙田帝堡城

thumb_up

罕有东南园景 SHUTTLE 直到新城市广场

实

547 呎

@13,857

建

718 呎

@10,557

local_fire_department 至HIT

售$758 万

实

547 呎

@13,857

建

718 呎

@10,557

售$758 万

local_fire_department 至HIT

沙田滨景花园第03座

thumb_up

***开扬企理三房套厕***

实

544 呎

@13,787

建

659 呎

@11,381

local_fire_department 至HIT

售$750 万

实

544 呎

@13,787

建

659 呎

@11,381

售$750 万

local_fire_department 至HIT

马鞍山翠拥华庭第01座

thumb_up

马鞍山翠拥华庭免费村巴。

实

837 呎

@10,705

建

1,078 呎

@8,312

local_fire_department 至HIT

售$896 万

实

837 呎

@10,705

建

1,078 呎

@8,312

售$896 万

local_fire_department 至HIT

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

马鞍山观澜雅轩第05座

thumb_up

直望海景两房两厅企理

实

605 呎

@13,223

建

808 呎

@9,901

local_fire_department 至HIT local_offer 低水笋价 flight_takeoff 移民急让 price_change 蚀让盘

售$800 万

实

605 呎

@13,223

建

808 呎

@9,901

售$800 万

local_fire_department 至HIT local_offer 低水笋价 flight_takeoff 移民急让 price_change 蚀让盘

KOL实拍 VR实景

马鞍山马鞍山中心第02座

thumb_up

市中心, 高楼底, 靓装修

实

634 呎

@13,407

建

848 呎

@10,024

real_estate_agent 罕有放盘 hotel_class 楼王 vpn_key 有匙即睇

售$850 万

实

634 呎

@13,407

建

848 呎

@10,024

售$850 万

real_estate_agent 罕有放盘 hotel_class 楼王 vpn_key 有匙即睇

沙田富豪花园

thumb_up

仲连车位👍　優質向南山景三房套👍👍

实

725 呎

@12,966

建

990 呎

@9,495

local_fire_department 至HIT

售$940 万

实

725 呎

@12,966

建

990 呎

@9,495

售$940 万

local_fire_department 至HIT

沙田碧涛花园第02期 B座富临阁

thumb_up

河景靓装三房套

实

812 呎

@9,704

建

1,146 呎

@6,876

local_fire_department 至HIT verified 首置必买

售$788 万

实

812 呎

@9,704

建

1,146 呎

@6,876

售$788 万

local_fire_department 至HIT verified 首置必买

西贡逸珑海滙

thumb_up

西贡市楼新连大花园

实

457 呎

@17,943

local_fire_department 至HIT

售$820 万

实

457 呎

@17,943

售$820 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$46,819	$35,977	$29,482	$25,161
1.500	$48,559	$37,749	$31,286	$26,998
2.000	$50,340	$39,574	$33,157	$28,915
2.500	$52,162	$41,453	$35,094	$30,910
3.000	$54,023	$43,385	$37,097	$32,981
3.500	$55,924	$45,369	$39,163	$35,128
4.000	$57,864	$47,405	$41,292	$37,347
4.125	$58,356	$47,921	$41,833	$37,913
4.500	$59,844	$49,491	$43,482	$39,637
5.000	$61,862	$51,627	$45,731	$41,994
5.500	$63,919	$53,812	$48,039	$44,417
6.000	$66,013	$56,045	$50,402	$46,902

每月供款$37,914

年期

30年

贷款金额

$7,822,800

總利息

$5,825,945

总贷款连利息

$13,648,745

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$26,891	$11,022	$37,913	$7,811,778
2	$26,853	$11,060	$37,913	$7,800,718
3	$26,815	$11,098	$37,913	$7,789,619
4	$26,777	$11,136	$37,913	$7,778,483
5	$26,739	$11,175	$37,913	$7,767,308
6	$26,700	$11,213	$37,913	$7,756,095
7	$26,662	$11,252	$37,913	$7,744,844
8	$26,623	$11,290	$37,913	$7,733,553
9	$26,584	$11,329	$37,913	$7,722,224
10	$26,545	$11,368	$37,913	$7,710,856
11	$26,506	$11,407	$37,913	$7,699,449
12	$26,467	$11,446	$37,913	$7,688,003

第1年供款共

$454,958

第1年利息

$320,161

第1年共還本金

$134,797

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$26,428	$11,486	$37,913	$7,676,517
14	$26,388	$11,525	$37,913	$7,664,992
15	$26,348	$11,565	$37,913	$7,653,427
16	$26,309	$11,605	$37,913	$7,641,823
17	$26,269	$11,644	$37,913	$7,630,178
18	$26,229	$11,684	$37,913	$7,618,494
19	$26,189	$11,725	$37,913	$7,606,769
20	$26,148	$11,765	$37,913	$7,595,004
21	$26,108	$11,805	$37,913	$7,583,199
22	$26,067	$11,846	$37,913	$7,571,353
23	$26,027	$11,887	$37,913	$7,559,466
24	$25,986	$11,928	$37,913	$7,547,539

第2年供款共

$454,958

第2年利息

$314,494

第2年共還本金

$140,464

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$25,945	$11,969	$37,913	$7,535,570
26	$25,904	$12,010	$37,913	$7,523,561
27	$25,862	$12,051	$37,913	$7,511,510
28	$25,821	$12,092	$37,913	$7,499,417
29	$25,779	$12,134	$37,913	$7,487,283
30	$25,738	$12,176	$37,913	$7,475,108
31	$25,696	$12,217	$37,913	$7,462,890
32	$25,654	$12,259	$37,913	$7,450,631
33	$25,612	$12,302	$37,913	$7,438,329
34	$25,569	$12,344	$37,913	$7,425,985
35	$25,527	$12,386	$37,913	$7,413,599
36	$25,484	$12,429	$37,913	$7,401,170

第3年供款共

$454,958

第3年利息

$308,589

第3年共還本金

$146,369

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$25,442	$12,472	$37,913	$7,388,698
38	$25,399	$12,515	$37,913	$7,376,184
39	$25,356	$12,558	$37,913	$7,363,626
40	$25,312	$12,601	$37,913	$7,351,026
41	$25,269	$12,644	$37,913	$7,338,381
42	$25,226	$12,687	$37,913	$7,325,694
43	$25,182	$12,731	$37,913	$7,312,963
44	$25,138	$12,775	$37,913	$7,300,188
45	$25,094	$12,819	$37,913	$7,287,369
46	$25,050	$12,863	$37,913	$7,274,506
47	$25,006	$12,907	$37,913	$7,261,599
48	$24,962	$12,951	$37,913	$7,248,648

第4年供款共

$454,958

第4年利息

$302,436

第4年共還本金

$152,522

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$24,917	$12,996	$37,913	$7,235,652
50	$24,873	$13,041	$37,913	$7,222,611
51	$24,828	$13,085	$37,913	$7,209,526
52	$24,783	$13,130	$37,913	$7,196,395
53	$24,738	$13,176	$37,913	$7,183,220
54	$24,692	$13,221	$37,913	$7,169,999
55	$24,647	$13,266	$37,913	$7,156,733
56	$24,601	$13,312	$37,913	$7,143,421
57	$24,556	$13,358	$37,913	$7,130,063
58	$24,510	$13,404	$37,913	$7,116,660
59	$24,464	$13,450	$37,913	$7,103,210
60	$24,417	$13,496	$37,913	$7,089,714

第5年供款共

$454,958

第5年利息

$296,024

第5年共還本金

$158,934

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$24,371	$13,542	$37,913	$7,076,172
62	$24,324	$13,589	$37,913	$7,062,583
63	$24,278	$13,636	$37,913	$7,048,947
64	$24,231	$13,682	$37,913	$7,035,265
65	$24,184	$13,729	$37,913	$7,021,535
66	$24,137	$13,777	$37,913	$7,007,759
67	$24,089	$13,824	$37,913	$6,993,935
68	$24,042	$13,872	$37,913	$6,980,063
69	$23,994	$13,919	$37,913	$6,966,144
70	$23,946	$13,967	$37,913	$6,952,177
71	$23,898	$14,015	$37,913	$6,938,162
72	$23,850	$14,063	$37,913	$6,924,099

第6年供款共

$454,958

第6年利息

$289,343

第6年共還本金

$165,615

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$23,802	$14,112	$37,913	$6,909,987
74	$23,753	$14,160	$37,913	$6,895,827
75	$23,704	$14,209	$37,913	$6,881,618
76	$23,656	$14,258	$37,913	$6,867,361
77	$23,607	$14,307	$37,913	$6,853,054
78	$23,557	$14,356	$37,913	$6,838,698
79	$23,508	$14,405	$37,913	$6,824,293
80	$23,459	$14,455	$37,913	$6,809,838
81	$23,409	$14,504	$37,913	$6,795,334
82	$23,359	$14,554	$37,913	$6,780,780
83	$23,309	$14,604	$37,913	$6,766,175
84	$23,259	$14,654	$37,913	$6,751,521

第7年供款共

$454,958

第7年利息

$282,381

第7年共還本金

$172,578

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$23,208	$14,705	$37,913	$6,736,816
86	$23,158	$14,755	$37,913	$6,722,061
87	$23,107	$14,806	$37,913	$6,707,255
88	$23,056	$14,857	$37,913	$6,692,398
89	$23,005	$14,908	$37,913	$6,677,490
90	$22,954	$14,959	$37,913	$6,662,530
91	$22,902	$15,011	$37,913	$6,647,520
92	$22,851	$15,062	$37,913	$6,632,457
93	$22,799	$15,114	$37,913	$6,617,343
94	$22,747	$15,166	$37,913	$6,602,177
95	$22,695	$15,218	$37,913	$6,586,959
96	$22,643	$15,271	$37,913	$6,571,688

第8年供款共

$454,958

第8年利息

$275,126

第8年共還本金

$179,833

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$22,590	$15,323	$37,913	$6,556,365
98	$22,538	$15,376	$37,913	$6,540,990
99	$22,485	$15,429	$37,913	$6,525,561
100	$22,432	$15,482	$37,913	$6,510,080
101	$22,378	$15,535	$37,913	$6,494,545
102	$22,325	$15,588	$37,913	$6,478,957
103	$22,271	$15,642	$37,913	$6,463,315
104	$22,218	$15,696	$37,913	$6,447,619
105	$22,164	$15,749	$37,913	$6,431,870
106	$22,110	$15,804	$37,913	$6,416,066
107	$22,055	$15,858	$37,913	$6,400,208
108	$22,001	$15,912	$37,913	$6,384,296

第9年供款共

$454,958

第9年利息

$267,566

第9年共還本金

$187,393

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$21,946	$15,967	$37,913	$6,368,329
110	$21,891	$16,022	$37,913	$6,352,307
111	$21,836	$16,077	$37,913	$6,336,230
112	$21,781	$16,132	$37,913	$6,320,097
113	$21,725	$16,188	$37,913	$6,303,909
114	$21,670	$16,243	$37,913	$6,287,666
115	$21,614	$16,299	$37,913	$6,271,366
116	$21,558	$16,355	$37,913	$6,255,011
117	$21,502	$16,412	$37,913	$6,238,600
118	$21,445	$16,468	$37,913	$6,222,132
119	$21,389	$16,525	$37,913	$6,205,607
120	$21,332	$16,581	$37,913	$6,189,026

第10年供款共

$454,958

第10年利息

$259,688

第10年共還本金

$195,270

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$21,275	$16,638	$37,913	$6,172,387
122	$21,218	$16,696	$37,913	$6,155,692
123	$21,160	$16,753	$37,913	$6,138,939
124	$21,103	$16,811	$37,913	$6,122,128
125	$21,045	$16,868	$37,913	$6,105,260
126	$20,987	$16,926	$37,913	$6,088,333
127	$20,929	$16,985	$37,913	$6,071,349
128	$20,870	$17,043	$37,913	$6,054,306
129	$20,812	$17,102	$37,913	$6,037,204
130	$20,753	$17,160	$37,913	$6,020,044
131	$20,694	$17,219	$37,913	$6,002,825
132	$20,635	$17,278	$37,913	$5,985,546

第11年供款共

$454,958

第11年利息

$251,479

第11年共還本金

$203,479

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$20,575	$17,338	$37,913	$5,968,208
134	$20,516	$17,397	$37,913	$5,950,811
135	$20,456	$17,457	$37,913	$5,933,354
136	$20,396	$17,517	$37,913	$5,915,836
137	$20,336	$17,577	$37,913	$5,898,259
138	$20,275	$17,638	$37,913	$5,880,621
139	$20,215	$17,699	$37,913	$5,862,922
140	$20,154	$17,759	$37,913	$5,845,163
141	$20,093	$17,820	$37,913	$5,827,343
142	$20,031	$17,882	$37,913	$5,809,461
143	$19,970	$17,943	$37,913	$5,791,518
144	$19,908	$18,005	$37,913	$5,773,513

第12年供款共

$454,958

第12年利息

$242,925

第12年共還本金

$212,033

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$19,846	$18,067	$37,913	$5,755,446
146	$19,784	$18,129	$37,913	$5,737,317
147	$19,722	$18,191	$37,913	$5,719,126
148	$19,659	$18,254	$37,913	$5,700,873
149	$19,597	$18,316	$37,913	$5,682,556
150	$19,534	$18,379	$37,913	$5,664,177
151	$19,471	$18,443	$37,913	$5,645,734
152	$19,407	$18,506	$37,913	$5,627,228
153	$19,344	$18,570	$37,913	$5,608,659
154	$19,280	$18,633	$37,913	$5,590,025
155	$19,216	$18,697	$37,913	$5,571,328
156	$19,151	$18,762	$37,913	$5,552,566

第13年供款共

$454,958

第13年利息

$234,011

第13年共還本金

$220,947

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$19,087	$18,826	$37,913	$5,533,740
158	$19,022	$18,891	$37,913	$5,514,849
159	$18,957	$18,956	$37,913	$5,495,893
160	$18,892	$19,021	$37,913	$5,476,872
161	$18,827	$19,086	$37,913	$5,457,785
162	$18,761	$19,152	$37,913	$5,438,633
163	$18,695	$19,218	$37,913	$5,419,416
164	$18,629	$19,284	$37,913	$5,400,132
165	$18,563	$19,350	$37,913	$5,380,781
166	$18,496	$19,417	$37,913	$5,361,365
167	$18,430	$19,483	$37,913	$5,341,881
168	$18,363	$19,550	$37,913	$5,322,331

第14年供款共

$454,958

第14年利息

$224,723

第14年共還本金

$230,235

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$18,296	$19,618	$37,913	$5,302,713
170	$18,228	$19,685	$37,913	$5,283,028
171	$18,160	$19,753	$37,913	$5,263,275
172	$18,093	$19,821	$37,913	$5,243,454
173	$18,024	$19,889	$37,913	$5,223,566
174	$17,956	$19,957	$37,913	$5,203,608
175	$17,887	$20,026	$37,913	$5,183,583
176	$17,819	$20,095	$37,913	$5,163,488
177	$17,749	$20,164	$37,913	$5,143,324
178	$17,680	$20,233	$37,913	$5,123,091
179	$17,611	$20,303	$37,913	$5,102,789
180	$17,541	$20,372	$37,913	$5,082,416

第15年供款共

$454,958

第15年利息

$215,044

第15年共還本金

$239,914

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$17,471	$20,442	$37,913	$5,061,974
182	$17,401	$20,513	$37,913	$5,041,461
183	$17,330	$20,583	$37,913	$5,020,878
184	$17,259	$20,654	$37,913	$5,000,224
185	$17,188	$20,725	$37,913	$4,979,499
186	$17,117	$20,796	$37,913	$4,958,703
187	$17,046	$20,868	$37,913	$4,937,836
188	$16,974	$20,939	$37,913	$4,916,896
189	$16,902	$21,011	$37,913	$4,895,885
190	$16,830	$21,084	$37,913	$4,874,801
191	$16,757	$21,156	$37,913	$4,853,645
192	$16,684	$21,229	$37,913	$4,832,417

第16年供款共

$454,958

第16年利息

$204,958

第16年共還本金

$250,000

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$16,611	$21,302	$37,913	$4,811,115
194	$16,538	$21,375	$37,913	$4,789,740
195	$16,465	$21,448	$37,913	$4,768,291
196	$16,391	$21,522	$37,913	$4,746,769
197	$16,317	$21,596	$37,913	$4,725,173
198	$16,243	$21,670	$37,913	$4,703,503
199	$16,168	$21,745	$37,913	$4,681,758
200	$16,094	$21,820	$37,913	$4,659,938
201	$16,019	$21,895	$37,913	$4,638,044
202	$15,943	$21,970	$37,913	$4,616,074
203	$15,868	$22,045	$37,913	$4,594,028
204	$15,792	$22,121	$37,913	$4,571,907

第17年供款共

$454,958

第17年利息

$194,449

第17年共還本金

$260,510

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$15,716	$22,197	$37,913	$4,549,710
206	$15,640	$22,274	$37,913	$4,527,436
207	$15,563	$22,350	$37,913	$4,505,086
208	$15,486	$22,427	$37,913	$4,482,659
209	$15,409	$22,504	$37,913	$4,460,155
210	$15,332	$22,581	$37,913	$4,437,574
211	$15,254	$22,659	$37,913	$4,414,915
212	$15,176	$22,737	$37,913	$4,392,178
213	$15,098	$22,815	$37,913	$4,369,363
214	$15,020	$22,893	$37,913	$4,346,469
215	$14,941	$22,972	$37,913	$4,323,497
216	$14,862	$23,051	$37,913	$4,300,446

第18年供款共

$454,958

第18年利息

$183,497

第18年共還本金

$271,461

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$14,783	$23,130	$37,913	$4,277,315
218	$14,703	$23,210	$37,913	$4,254,106
219	$14,623	$23,290	$37,913	$4,230,816
220	$14,543	$23,370	$37,913	$4,207,446
221	$14,463	$23,450	$37,913	$4,183,996
222	$14,382	$23,531	$37,913	$4,160,465
223	$14,302	$23,612	$37,913	$4,136,854
224	$14,220	$23,693	$37,913	$4,113,161
225	$14,139	$23,774	$37,913	$4,089,387
226	$14,057	$23,856	$37,913	$4,065,531
227	$13,975	$23,938	$37,913	$4,041,593
228	$13,893	$24,020	$37,913	$4,017,573

第19年供款共

$454,958

第19年利息

$172,085

第19年共還本金

$282,873

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$13,810	$24,103	$37,913	$3,993,470
230	$13,728	$24,186	$37,913	$3,969,284
231	$13,644	$24,269	$37,913	$3,945,016
232	$13,561	$24,352	$37,913	$3,920,663
233	$13,477	$24,436	$37,913	$3,896,228
234	$13,393	$24,520	$37,913	$3,871,708
235	$13,309	$24,604	$37,913	$3,847,103
236	$13,224	$24,689	$37,913	$3,822,415
237	$13,140	$24,774	$37,913	$3,797,641
238	$13,054	$24,859	$37,913	$3,772,782
239	$12,969	$24,944	$37,913	$3,747,838
240	$12,883	$25,030	$37,913	$3,722,808

第20年供款共

$454,958

第20年利息

$160,193

第20年共還本金

$294,765

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$12,797	$25,116	$37,913	$3,697,692
242	$12,711	$25,202	$37,913	$3,672,490
243	$12,624	$25,289	$37,913	$3,647,201
244	$12,537	$25,376	$37,913	$3,621,825
245	$12,450	$25,463	$37,913	$3,596,362
246	$12,362	$25,551	$37,913	$3,570,811
247	$12,275	$25,639	$37,913	$3,545,172
248	$12,187	$25,727	$37,913	$3,519,446
249	$12,098	$25,815	$37,913	$3,493,631
250	$12,009	$25,904	$37,913	$3,467,727
251	$11,920	$25,993	$37,913	$3,441,734
252	$11,831	$26,082	$37,913	$3,415,652

第21年供款共

$454,958

第21年利息

$147,802

第21年共還本金

$307,156

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$11,741	$26,172	$37,913	$3,389,480
254	$11,651	$26,262	$37,913	$3,363,218
255	$11,561	$26,352	$37,913	$3,336,866
256	$11,470	$26,443	$37,913	$3,310,423
257	$11,380	$26,534	$37,913	$3,283,890
258	$11,288	$26,625	$37,913	$3,257,265
259	$11,197	$26,716	$37,913	$3,230,548
260	$11,105	$26,808	$37,913	$3,203,740
261	$11,013	$26,900	$37,913	$3,176,840
262	$10,920	$26,993	$37,913	$3,149,847
263	$10,828	$27,086	$37,913	$3,122,762
264	$10,734	$27,179	$37,913	$3,095,583

第22年供款共

$454,958

第22年利息

$134,889

第22年共還本金

$320,069

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$10,641	$27,272	$37,913	$3,068,311
266	$10,547	$27,366	$37,913	$3,040,945
267	$10,453	$27,460	$37,913	$3,013,485
268	$10,359	$27,554	$37,913	$2,985,931
269	$10,264	$27,649	$37,913	$2,958,282
270	$10,169	$27,744	$37,913	$2,930,538
271	$10,074	$27,839	$37,913	$2,902,698
272	$9,978	$27,935	$37,913	$2,874,763
273	$9,882	$28,031	$37,913	$2,846,732
274	$9,786	$28,128	$37,913	$2,818,604
275	$9,689	$28,224	$37,913	$2,790,380
276	$9,592	$28,321	$37,913	$2,762,059

第23年供款共

$454,958

第23年利息

$121,434

第23年共還本金

$333,524

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$9,495	$28,419	$37,913	$2,733,640
278	$9,397	$28,516	$37,913	$2,705,124
279	$9,299	$28,614	$37,913	$2,676,510
280	$9,201	$28,713	$37,913	$2,647,797
281	$9,102	$28,811	$37,913	$2,618,985
282	$9,003	$28,910	$37,913	$2,590,075
283	$8,903	$29,010	$37,913	$2,561,065
284	$8,804	$29,110	$37,913	$2,531,956
285	$8,704	$29,210	$37,913	$2,502,746
286	$8,603	$29,310	$37,913	$2,473,436
287	$8,502	$29,411	$37,913	$2,444,025
288	$8,401	$29,512	$37,913	$2,414,514

第24年供款共

$454,958

第24年利息

$107,413

第24年共還本金

$347,545

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$8,300	$29,613	$37,913	$2,384,900
290	$8,198	$29,715	$37,913	$2,355,185
291	$8,096	$29,817	$37,913	$2,325,368
292	$7,993	$29,920	$37,913	$2,295,448
293	$7,891	$30,023	$37,913	$2,265,426
294	$7,787	$30,126	$37,913	$2,235,300
295	$7,684	$30,229	$37,913	$2,205,071
296	$7,580	$30,333	$37,913	$2,174,737
297	$7,476	$30,438	$37,913	$2,144,300
298	$7,371	$30,542	$37,913	$2,113,758
299	$7,266	$30,647	$37,913	$2,083,111
300	$7,161	$30,752	$37,913	$2,052,358

第25年供款共

$454,958

第25年利息

$92,803

第25年共還本金

$362,156

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$7,055	$30,858	$37,913	$2,021,500
302	$6,949	$30,964	$37,913	$1,990,536
303	$6,842	$31,071	$37,913	$1,959,465
304	$6,736	$31,178	$37,913	$1,928,287
305	$6,628	$31,285	$37,913	$1,897,003
306	$6,521	$31,392	$37,913	$1,865,610
307	$6,413	$31,500	$37,913	$1,834,110
308	$6,305	$31,608	$37,913	$1,802,502
309	$6,196	$31,717	$37,913	$1,770,785
310	$6,087	$31,826	$37,913	$1,738,959
311	$5,978	$31,936	$37,913	$1,707,023
312	$5,868	$32,045	$37,913	$1,674,978

第26年供款共

$454,958

第26年利息

$77,578

第26年共還本金

$377,380

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$5,758	$32,155	$37,913	$1,642,822
314	$5,647	$32,266	$37,913	$1,610,556
315	$5,536	$32,377	$37,913	$1,578,180
316	$5,425	$32,488	$37,913	$1,545,691
317	$5,313	$32,600	$37,913	$1,513,091
318	$5,201	$32,712	$37,913	$1,480,380
319	$5,089	$32,824	$37,913	$1,447,555
320	$4,976	$32,937	$37,913	$1,414,618
321	$4,863	$33,050	$37,913	$1,381,568
322	$4,749	$33,164	$37,913	$1,348,403
323	$4,635	$33,278	$37,913	$1,315,125
324	$4,521	$33,392	$37,913	$1,281,733

第27年供款共

$454,958

第27年利息

$61,713

第27年共還本金

$393,245

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$4,406	$33,507	$37,913	$1,248,226
326	$4,291	$33,622	$37,913	$1,214,603
327	$4,175	$33,738	$37,913	$1,180,865
328	$4,059	$33,854	$37,913	$1,147,011
329	$3,943	$33,970	$37,913	$1,113,041
330	$3,826	$34,087	$37,913	$1,078,954
331	$3,709	$34,204	$37,913	$1,044,750
332	$3,591	$34,322	$37,913	$1,010,428
333	$3,473	$34,440	$37,913	$975,988
334	$3,355	$34,558	$37,913	$941,430
335	$3,236	$34,677	$37,913	$906,753
336	$3,117	$34,796	$37,913	$871,957

第28年供款共

$454,958

第28年利息

$45,182

第28年共還本金

$409,776

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$2,997	$34,916	$37,913	$837,041
338	$2,877	$35,036	$37,913	$802,005
339	$2,757	$35,156	$37,913	$766,849
340	$2,636	$35,277	$37,913	$731,572
341	$2,515	$35,398	$37,913	$696,173
342	$2,393	$35,520	$37,913	$660,653
343	$2,271	$35,642	$37,913	$625,011
344	$2,148	$35,765	$37,913	$589,246
345	$2,026	$35,888	$37,913	$553,358
346	$1,902	$36,011	$37,913	$517,347
347	$1,778	$36,135	$37,913	$481,213
348	$1,654	$36,259	$37,913	$444,954

第29年供款共

$454,958

第29年利息

$27,955

第29年共還本金

$427,003

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$1,530	$36,384	$37,913	$408,570
350	$1,404	$36,509	$37,913	$372,061
351	$1,279	$36,634	$37,913	$335,427
352	$1,153	$36,760	$37,913	$298,667
353	$1,027	$36,887	$37,913	$261,780
354	$900	$37,013	$37,913	$224,767
355	$773	$37,141	$37,913	$187,627
356	$645	$37,268	$37,913	$150,358
357	$517	$37,396	$37,913	$112,962
358	$388	$37,525	$37,913	$75,437
359	$259	$37,654	$37,913	$37,783
360	$130	$37,783	$37,913	$0

第30年供款共

$454,958

第30年利息

$10,004

第30年共還本金

$444,954

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$14,845,945

免责声明

笋盘推介

按揭保险费
info