楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$186,750

借款月供 $905 , 共加借HK$186,750

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$14,531,031

每月供款
$37,109

首期

$830,000

总贷款额

$7,656,750

總利息

$5,702,281

印花税

$249,000

其他

$93,000

置业成本总预算

HK$1,172,000

$74,217

置业成本总预算

HK$1,172,000

首期

$830,000
印花税

$249,000
- AVD
  
  $249,000
律师费

$ 10,000
代理佣金

$83,000
按揭保险费

$186,750

$74,217

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

旺角麦花臣匯

thumb_up

旺角市中心,交通方便,购物天堂,

实

432 呎

@19,444

real_estate_agent 罕有放盘 verified 首置必买

售$840 万

实

432 呎

@19,444

售$840 万

real_estate_agent 罕有放盘 verified 首置必买

KOL实拍

沙田玖珑山

thumb_up

玖珑山 *** 2房1套连梗厨**罕有则**罕有放盘**超笋价**进驻九肚山

实

705 呎

@12,057

local_fire_department 至HIT

售$850 万

实

705 呎

@12,057

售$850 万

local_fire_department 至HIT

马鞍山迎海第04期骏岸第08座

thumb_up

迎海第04期骏岸第08座

实

496 呎

@16,129

flight_takeoff 移民急让

售$800 万

实

496 呎

@16,129

售$800 万

flight_takeoff 移民急让

马鞍山 SILVERSANDS 第05A座

thumb_up

罕有连装修 2房靓单位花园户

实

412 呎

@22,573

local_offer 低水笋价 verified 首置必买 flight_takeoff 移民急让 pets 爱竉必选

售$930 万

实

412 呎

@22,573

售$930 万

local_offer 低水笋价 verified 首置必买 flight_takeoff 移民急让 pets 爱竉必选

马鞍山迎海第03期星湾御第25座

thumb_up

2房间隔, 向东山景

实

512 呎

@14,609

local_fire_department 至HIT

售$748 万

实

512 呎

@14,609

售$748 万

local_fire_department 至HIT

马鞍山迎海

thumb_up

迎海**高层开扬远景,2房2厅有储物房,雅致装修**

实

496 呎

@15,121

建

639 呎

@11,737

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买

售$750 万

实

496 呎

@15,121

建

639 呎

@11,737

售$750 万

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买

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

沙田帝堡城

thumb_up

豪华会所屋苑

实

547 呎

@14,625

建

718 呎

@11,142

local_fire_department 至HIT

售$800 万

实

547 呎

@14,625

建

718 呎

@11,142

售$800 万

local_fire_department 至HIT

荔枝角 / 美孚美孚新邨 2 百老滙街37号

thumb_up

罕有3房企理装

实

869 呎

@10,242

local_fire_department 至HIT

售$890 万

实

869 呎

@10,242

售$890 万

local_fire_department 至HIT

VR实景

沙田荟荞 1翼

thumb_up

极罕 [东南] 高私隐度 [开扬] 2 房 [天然氧Bar生活🏡] 静中带旺 [瞬间连接"大围MTR🚅站" & 市中心🏦].

实

476 呎

@15,966

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 verified 首置必买

售$760 万

实

476 呎

@15,966

售$760 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 verified 首置必买

马鞍山天宇海第6B座

thumb_up

马鞍山天宇海 3房套连工人房

实

751 呎

@11,984

建

990 呎

@9,091

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

售$900 万

实

751 呎

@11,984

建

990 呎

@9,091

售$900 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

沙田碧涛花园第02期

thumb_up

企理东南3房连车位连车位连车位

实

694 呎

@11,527

建

941 呎

@8,502

local_fire_department 至HIT vpn_key 有匙即睇

售$800 万

实

694 呎

@11,527

建

941 呎

@8,502

售$800 万

local_fire_department 至HIT vpn_key 有匙即睇

利率	15年	20年	25年	30年
1.000	$45,825	$35,213	$28,856	$24,627
1.500	$47,529	$36,947	$30,622	$26,425
2.000	$49,272	$38,734	$32,453	$28,301
2.500	$51,054	$40,573	$34,349	$30,253
3.000	$52,876	$42,464	$36,309	$32,281
3.500	$54,737	$44,406	$38,331	$34,382
4.000	$56,636	$46,398	$40,415	$36,554
4.125	$57,117	$46,904	$40,945	$37,108
4.500	$58,574	$48,440	$42,559	$38,796
5.000	$60,549	$50,531	$44,761	$41,103
5.500	$62,562	$52,670	$47,019	$43,474
6.000	$64,612	$54,855	$49,333	$45,906

每月供款$37,109

年期

30年

贷款金额

$7,656,750

總利息

$5,702,281

总贷款连利息

$13,359,031

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$26,320	$10,788	$37,108	$7,645,962
2	$26,283	$10,825	$37,108	$7,635,136
3	$26,246	$10,863	$37,108	$7,624,274
4	$26,208	$10,900	$37,108	$7,613,374
5	$26,171	$10,937	$37,108	$7,602,436
6	$26,133	$10,975	$37,108	$7,591,461
7	$26,096	$11,013	$37,108	$7,580,448
8	$26,058	$11,051	$37,108	$7,569,398
9	$26,020	$11,089	$37,108	$7,558,309
10	$25,982	$11,127	$37,108	$7,547,182
11	$25,943	$11,165	$37,108	$7,536,017
12	$25,905	$11,203	$37,108	$7,524,814

第1年供款共

$445,301

第1年利息

$313,365

第1年共還本金

$131,936

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$25,867	$11,242	$37,108	$7,513,572
14	$25,828	$11,281	$37,108	$7,502,292
15	$25,789	$11,319	$37,108	$7,490,972
16	$25,750	$11,358	$37,108	$7,479,614
17	$25,711	$11,397	$37,108	$7,468,217
18	$25,672	$11,436	$37,108	$7,456,781
19	$25,633	$11,476	$37,108	$7,445,305
20	$25,593	$11,515	$37,108	$7,433,790
21	$25,554	$11,555	$37,108	$7,422,235
22	$25,514	$11,594	$37,108	$7,410,640
23	$25,474	$11,634	$37,108	$7,399,006
24	$25,434	$11,674	$37,108	$7,387,332

第2年供款共

$445,301

第2年利息

$307,819

第2年共還本金

$137,482

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$25,394	$11,714	$37,108	$7,375,617
26	$25,354	$11,755	$37,108	$7,363,862
27	$25,313	$11,795	$37,108	$7,352,067
28	$25,273	$11,836	$37,108	$7,340,232
29	$25,232	$11,876	$37,108	$7,328,355
30	$25,191	$11,917	$37,108	$7,316,438
31	$25,150	$11,958	$37,108	$7,304,480
32	$25,109	$11,999	$37,108	$7,292,481
33	$25,068	$12,041	$37,108	$7,280,440
34	$25,027	$12,082	$37,108	$7,268,358
35	$24,985	$12,123	$37,108	$7,256,235
36	$24,943	$12,165	$37,108	$7,244,070

第3年供款共

$445,301

第3年利息

$302,039

第3年共還本金

$143,262

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$24,901	$12,207	$37,108	$7,231,863
38	$24,860	$12,249	$37,108	$7,219,614
39	$24,817	$12,291	$37,108	$7,207,323
40	$24,775	$12,333	$37,108	$7,194,990
41	$24,733	$12,376	$37,108	$7,182,614
42	$24,690	$12,418	$37,108	$7,170,196
43	$24,648	$12,461	$37,108	$7,157,735
44	$24,605	$12,504	$37,108	$7,145,231
45	$24,562	$12,547	$37,108	$7,132,685
46	$24,519	$12,590	$37,108	$7,120,095
47	$24,475	$12,633	$37,108	$7,107,462
48	$24,432	$12,677	$37,108	$7,094,785

第4年供款共

$445,301

第4年利息

$296,016

第4年共還本金

$149,285

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$24,388	$12,720	$37,108	$7,082,065
50	$24,345	$12,764	$37,108	$7,069,301
51	$24,301	$12,808	$37,108	$7,056,493
52	$24,257	$12,852	$37,108	$7,043,642
53	$24,213	$12,896	$37,108	$7,030,746
54	$24,168	$12,940	$37,108	$7,017,806
55	$24,124	$12,985	$37,108	$7,004,821
56	$24,079	$13,029	$37,108	$6,991,792
57	$24,034	$13,074	$37,108	$6,978,717
58	$23,989	$13,119	$37,108	$6,965,598
59	$23,944	$13,164	$37,108	$6,952,434
60	$23,899	$13,209	$37,108	$6,939,225

第5年供款共

$445,301

第5年利息

$289,741

第5年共還本金

$155,560

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$23,854	$13,255	$37,108	$6,925,970
62	$23,808	$13,300	$37,108	$6,912,670
63	$23,762	$13,346	$37,108	$6,899,323
64	$23,716	$13,392	$37,108	$6,885,931
65	$23,670	$13,438	$37,108	$6,872,493
66	$23,624	$13,484	$37,108	$6,859,009
67	$23,578	$13,531	$37,108	$6,845,479
68	$23,531	$13,577	$37,108	$6,831,901
69	$23,485	$13,624	$37,108	$6,818,278
70	$23,438	$13,671	$37,108	$6,804,607
71	$23,391	$13,718	$37,108	$6,790,890
72	$23,344	$13,765	$37,108	$6,777,125

第6年供款共

$445,301

第6年利息

$283,201

第6年共還本金

$162,100

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$23,296	$13,812	$37,108	$6,763,313
74	$23,249	$13,860	$37,108	$6,749,453
75	$23,201	$13,907	$37,108	$6,735,546
76	$23,153	$13,955	$37,108	$6,721,591
77	$23,105	$14,003	$37,108	$6,707,588
78	$23,057	$14,051	$37,108	$6,693,537
79	$23,009	$14,099	$37,108	$6,679,438
80	$22,961	$14,148	$37,108	$6,665,290
81	$22,912	$14,196	$37,108	$6,651,093
82	$22,863	$14,245	$37,108	$6,636,848
83	$22,814	$14,294	$37,108	$6,622,554
84	$22,765	$14,343	$37,108	$6,608,210

第7年供款共

$445,301

第7年利息

$276,387

第7年共還本金

$168,914

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$22,716	$14,393	$37,108	$6,593,818
86	$22,666	$14,442	$37,108	$6,579,376
87	$22,617	$14,492	$37,108	$6,564,884
88	$22,567	$14,542	$37,108	$6,550,342
89	$22,517	$14,592	$37,108	$6,535,750
90	$22,467	$14,642	$37,108	$6,521,109
91	$22,416	$14,692	$37,108	$6,506,417
92	$22,366	$14,743	$37,108	$6,491,674
93	$22,315	$14,793	$37,108	$6,476,881
94	$22,264	$14,844	$37,108	$6,462,037
95	$22,213	$14,895	$37,108	$6,447,141
96	$22,162	$14,946	$37,108	$6,432,195

第8年供款共

$445,301

第8年利息

$269,286

第8年共還本金

$176,015

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$22,111	$14,998	$37,108	$6,417,197
98	$22,059	$15,049	$37,108	$6,402,148
99	$22,007	$15,101	$37,108	$6,387,047
100	$21,955	$15,153	$37,108	$6,371,894
101	$21,903	$15,205	$37,108	$6,356,689
102	$21,851	$15,257	$37,108	$6,341,432
103	$21,799	$15,310	$37,108	$6,326,122
104	$21,746	$15,362	$37,108	$6,310,760
105	$21,693	$15,415	$37,108	$6,295,344
106	$21,640	$15,468	$37,108	$6,279,876
107	$21,587	$15,521	$37,108	$6,264,355
108	$21,534	$15,575	$37,108	$6,248,780

第9年供款共

$445,301

第9年利息

$261,886

第9年共還本金

$183,415

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$21,480	$15,628	$37,108	$6,233,152
110	$21,426	$15,682	$37,108	$6,217,470
111	$21,373	$15,736	$37,108	$6,201,734
112	$21,318	$15,790	$37,108	$6,185,944
113	$21,264	$15,844	$37,108	$6,170,100
114	$21,210	$15,899	$37,108	$6,154,201
115	$21,155	$15,953	$37,108	$6,138,248
116	$21,100	$16,008	$37,108	$6,122,240
117	$21,045	$16,063	$37,108	$6,106,176
118	$20,990	$16,118	$37,108	$6,090,058
119	$20,935	$16,174	$37,108	$6,073,884
120	$20,879	$16,229	$37,108	$6,057,655

第10年供款共

$445,301

第10年利息

$254,176

第10年共還本金

$191,125

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$20,823	$16,285	$37,108	$6,041,369
122	$20,767	$16,341	$37,108	$6,025,028
123	$20,711	$16,397	$37,108	$6,008,631
124	$20,655	$16,454	$37,108	$5,992,177
125	$20,598	$16,510	$37,108	$5,975,667
126	$20,541	$16,567	$37,108	$5,959,100
127	$20,484	$16,624	$37,108	$5,942,476
128	$20,427	$16,681	$37,108	$5,925,795
129	$20,370	$16,738	$37,108	$5,909,056
130	$20,312	$16,796	$37,108	$5,892,260
131	$20,255	$16,854	$37,108	$5,875,406
132	$20,197	$16,912	$37,108	$5,858,495

第11年供款共

$445,301

第11年利息

$246,141

第11年共還本金

$199,160

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$20,139	$16,970	$37,108	$5,841,525
134	$20,080	$17,028	$37,108	$5,824,497
135	$20,022	$17,087	$37,108	$5,807,410
136	$19,963	$17,145	$37,108	$5,790,264
137	$19,904	$17,204	$37,108	$5,773,060
138	$19,845	$17,264	$37,108	$5,755,796
139	$19,786	$17,323	$37,108	$5,738,474
140	$19,726	$17,382	$37,108	$5,721,091
141	$19,666	$17,442	$37,108	$5,703,649
142	$19,606	$17,502	$37,108	$5,686,147
143	$19,546	$17,562	$37,108	$5,668,585
144	$19,486	$17,623	$37,108	$5,650,962

第12年供款共

$445,301

第12年利息

$237,768

第12年共還本金

$207,533

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$19,425	$17,683	$37,108	$5,633,279
146	$19,364	$17,744	$37,108	$5,615,535
147	$19,303	$17,805	$37,108	$5,597,730
148	$19,242	$17,866	$37,108	$5,579,863
149	$19,181	$17,928	$37,108	$5,561,936
150	$19,119	$17,989	$37,108	$5,543,947
151	$19,057	$18,051	$37,108	$5,525,895
152	$18,995	$18,113	$37,108	$5,507,782
153	$18,933	$18,175	$37,108	$5,489,607
154	$18,871	$18,238	$37,108	$5,471,369
155	$18,808	$18,301	$37,108	$5,453,068
156	$18,745	$18,363	$37,108	$5,434,705

第13年供款共

$445,301

第13年利息

$229,044

第13年共還本金

$216,257

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$18,682	$18,427	$37,108	$5,416,278
158	$18,618	$18,490	$37,108	$5,397,788
159	$18,555	$18,554	$37,108	$5,379,235
160	$18,491	$18,617	$37,108	$5,360,618
161	$18,427	$18,681	$37,108	$5,341,936
162	$18,363	$18,746	$37,108	$5,323,191
163	$18,298	$18,810	$37,108	$5,304,381
164	$18,234	$18,875	$37,108	$5,285,506
165	$18,169	$18,939	$37,108	$5,266,567
166	$18,104	$19,005	$37,108	$5,247,562
167	$18,038	$19,070	$37,108	$5,228,492
168	$17,973	$19,135	$37,108	$5,209,357

第14年供款共

$445,301

第14年利息

$219,953

第14年共還本金

$225,348

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$17,907	$19,201	$37,108	$5,190,155
170	$17,841	$19,267	$37,108	$5,170,888
171	$17,775	$19,333	$37,108	$5,151,555
172	$17,708	$19,400	$37,108	$5,132,155
173	$17,642	$19,467	$37,108	$5,112,688
174	$17,575	$19,534	$37,108	$5,093,155
175	$17,508	$19,601	$37,108	$5,073,554
176	$17,440	$19,668	$37,108	$5,053,886
177	$17,373	$19,736	$37,108	$5,034,150
178	$17,305	$19,804	$37,108	$5,014,347
179	$17,237	$19,872	$37,108	$4,994,475
180	$17,169	$19,940	$37,108	$4,974,535

第15年供款共

$445,301

第15年利息

$210,479

第15年共還本金

$234,822

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$17,100	$20,008	$37,108	$4,954,527
182	$17,031	$20,077	$37,108	$4,934,449
183	$16,962	$20,146	$37,108	$4,914,303
184	$16,893	$20,216	$37,108	$4,894,088
185	$16,823	$20,285	$37,108	$4,873,803
186	$16,754	$20,355	$37,108	$4,853,448
187	$16,684	$20,425	$37,108	$4,833,023
188	$16,614	$20,495	$37,108	$4,812,528
189	$16,543	$20,565	$37,108	$4,791,963
190	$16,472	$20,636	$37,108	$4,771,327
191	$16,401	$20,707	$37,108	$4,750,620
192	$16,330	$20,778	$37,108	$4,729,842

第16年供款共

$445,301

第16年利息

$200,608

第16年共還本金

$244,693

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$16,259	$20,850	$37,108	$4,708,992
194	$16,187	$20,921	$37,108	$4,688,071
195	$16,115	$20,993	$37,108	$4,667,078
196	$16,043	$21,065	$37,108	$4,646,012
197	$15,971	$21,138	$37,108	$4,624,875
198	$15,898	$21,210	$37,108	$4,603,664
199	$15,825	$21,283	$37,108	$4,582,381
200	$15,752	$21,356	$37,108	$4,561,024
201	$15,679	$21,430	$37,108	$4,539,594
202	$15,605	$21,504	$37,108	$4,518,091
203	$15,531	$21,577	$37,108	$4,496,513
204	$15,457	$21,652	$37,108	$4,474,862

第17年供款共

$445,301

第17年利息

$190,321

第17年共還本金

$254,980

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$15,382	$21,726	$37,108	$4,453,136
206	$15,308	$21,801	$37,108	$4,431,335
207	$15,233	$21,876	$37,108	$4,409,459
208	$15,158	$21,951	$37,108	$4,387,508
209	$15,082	$22,026	$37,108	$4,365,482
210	$15,006	$22,102	$37,108	$4,343,380
211	$14,930	$22,178	$37,108	$4,321,202
212	$14,854	$22,254	$37,108	$4,298,948
213	$14,778	$22,331	$37,108	$4,276,617
214	$14,701	$22,408	$37,108	$4,254,209
215	$14,624	$22,485	$37,108	$4,231,725
216	$14,547	$22,562	$37,108	$4,209,163

第18年供款共

$445,301

第18年利息

$179,602

第18年共還本金

$265,699

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$14,469	$22,639	$37,108	$4,186,523
218	$14,391	$22,717	$37,108	$4,163,806
219	$14,313	$22,795	$37,108	$4,141,011
220	$14,235	$22,874	$37,108	$4,118,137
221	$14,156	$22,952	$37,108	$4,095,185
222	$14,077	$23,031	$37,108	$4,072,154
223	$13,998	$23,110	$37,108	$4,049,043
224	$13,919	$23,190	$37,108	$4,025,853
225	$13,839	$23,270	$37,108	$4,002,584
226	$13,759	$23,350	$37,108	$3,979,234
227	$13,679	$23,430	$37,108	$3,955,804
228	$13,598	$23,510	$37,108	$3,932,294

第19年供款共

$445,301

第19年利息

$168,432

第19年共還本金

$276,869

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$13,517	$23,591	$37,108	$3,908,703
230	$13,436	$23,672	$37,108	$3,885,031
231	$13,355	$23,754	$37,108	$3,861,277
232	$13,273	$23,835	$37,108	$3,837,442
233	$13,191	$23,917	$37,108	$3,813,525
234	$13,109	$23,999	$37,108	$3,789,525
235	$13,026	$24,082	$37,108	$3,765,443
236	$12,944	$24,165	$37,108	$3,741,279
237	$12,861	$24,248	$37,108	$3,717,031
238	$12,777	$24,331	$37,108	$3,692,700
239	$12,694	$24,415	$37,108	$3,668,285
240	$12,610	$24,499	$37,108	$3,643,786

第20年供款共

$445,301

第20年利息

$156,793

第20年共還本金

$288,508

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$12,526	$24,583	$37,108	$3,619,203
242	$12,441	$24,667	$37,108	$3,594,536
243	$12,356	$24,752	$37,108	$3,569,784
244	$12,271	$24,837	$37,108	$3,544,946
245	$12,186	$24,923	$37,108	$3,520,024
246	$12,100	$25,008	$37,108	$3,495,015
247	$12,014	$25,094	$37,108	$3,469,921
248	$11,928	$25,181	$37,108	$3,444,741
249	$11,841	$25,267	$37,108	$3,419,473
250	$11,754	$25,354	$37,108	$3,394,119
251	$11,667	$25,441	$37,108	$3,368,678
252	$11,580	$25,529	$37,108	$3,343,150

第21年供款共

$445,301

第21年利息

$144,665

第21年共還本金

$300,636

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$11,492	$25,616	$37,108	$3,317,533
254	$11,404	$25,704	$37,108	$3,291,829
255	$11,316	$25,793	$37,108	$3,266,036
256	$11,227	$25,881	$37,108	$3,240,155
257	$11,138	$25,970	$37,108	$3,214,184
258	$11,049	$26,060	$37,108	$3,188,125
259	$10,959	$26,149	$37,108	$3,161,975
260	$10,869	$26,239	$37,108	$3,135,736
261	$10,779	$26,329	$37,108	$3,109,407
262	$10,689	$26,420	$37,108	$3,082,987
263	$10,598	$26,511	$37,108	$3,056,477
264	$10,507	$26,602	$37,108	$3,029,875

第22年供款共

$445,301

第22年利息

$132,026

第22年共還本金

$313,275

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$10,415	$26,693	$37,108	$3,003,182
266	$10,323	$26,785	$37,108	$2,976,397
267	$10,231	$26,877	$37,108	$2,949,520
268	$10,139	$26,969	$37,108	$2,922,550
269	$10,046	$27,062	$37,108	$2,895,488
270	$9,953	$27,155	$37,108	$2,868,333
271	$9,860	$27,249	$37,108	$2,841,084
272	$9,766	$27,342	$37,108	$2,813,742
273	$9,672	$27,436	$37,108	$2,786,306
274	$9,578	$27,530	$37,108	$2,758,775
275	$9,483	$27,625	$37,108	$2,731,150
276	$9,388	$27,720	$37,108	$2,703,430

第23年供款共

$445,301

第23年利息

$118,856

第23年共還本金

$326,445

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$9,293	$27,815	$37,108	$2,675,615
278	$9,197	$27,911	$37,108	$2,647,704
279	$9,101	$28,007	$37,108	$2,619,697
280	$9,005	$28,103	$37,108	$2,591,594
281	$8,909	$28,200	$37,108	$2,563,394
282	$8,812	$28,297	$37,108	$2,535,097
283	$8,714	$28,394	$37,108	$2,506,703
284	$8,617	$28,492	$37,108	$2,478,211
285	$8,519	$28,590	$37,108	$2,449,622
286	$8,421	$28,688	$37,108	$2,420,934
287	$8,322	$28,786	$37,108	$2,392,148
288	$8,223	$28,885	$37,108	$2,363,262

第24年供款共

$445,301

第24年利息

$105,133

第24年共還本金

$340,168

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$8,124	$28,985	$37,108	$2,334,277
290	$8,024	$29,084	$37,108	$2,305,193
291	$7,924	$29,184	$37,108	$2,276,009
292	$7,824	$29,285	$37,108	$2,246,724
293	$7,723	$29,385	$37,108	$2,217,339
294	$7,622	$29,486	$37,108	$2,187,852
295	$7,521	$29,588	$37,108	$2,158,265
296	$7,419	$29,689	$37,108	$2,128,575
297	$7,317	$29,791	$37,108	$2,098,784
298	$7,215	$29,894	$37,108	$2,068,890
299	$7,112	$29,997	$37,108	$2,038,894
300	$7,009	$30,100	$37,108	$2,008,794

第25年供款共

$445,301

第25年利息

$90,833

第25年共還本金

$354,468

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$6,905	$30,203	$37,108	$1,978,591
302	$6,801	$30,307	$37,108	$1,948,284
303	$6,697	$30,411	$37,108	$1,917,872
304	$6,593	$30,516	$37,108	$1,887,357
305	$6,488	$30,621	$37,108	$1,856,736
306	$6,383	$30,726	$37,108	$1,826,010
307	$6,277	$30,832	$37,108	$1,795,179
308	$6,171	$30,937	$37,108	$1,764,241
309	$6,065	$31,044	$37,108	$1,733,197
310	$5,958	$31,151	$37,108	$1,702,047
311	$5,851	$31,258	$37,108	$1,670,789
312	$5,743	$31,365	$37,108	$1,639,424

第26年供款共

$445,301

第26年利息

$75,931

第26年共還本金

$369,370

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$5,636	$31,473	$37,108	$1,607,951
314	$5,527	$31,581	$37,108	$1,576,370
315	$5,419	$31,690	$37,108	$1,544,680
316	$5,310	$31,799	$37,108	$1,512,882
317	$5,201	$31,908	$37,108	$1,480,974
318	$5,091	$32,018	$37,108	$1,448,956
319	$4,981	$32,128	$37,108	$1,416,829
320	$4,870	$32,238	$37,108	$1,384,591
321	$4,760	$32,349	$37,108	$1,352,242
322	$4,648	$32,460	$37,108	$1,319,782
323	$4,537	$32,572	$37,108	$1,287,210
324	$4,425	$32,684	$37,108	$1,254,526

第27年供款共

$445,301

第27年利息

$60,403

第27年共還本金

$384,898

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$4,312	$32,796	$37,108	$1,221,730
326	$4,200	$32,909	$37,108	$1,188,822
327	$4,087	$33,022	$37,108	$1,155,800
328	$3,973	$33,135	$37,108	$1,122,665
329	$3,859	$33,249	$37,108	$1,089,415
330	$3,745	$33,364	$37,108	$1,056,052
331	$3,630	$33,478	$37,108	$1,022,573
332	$3,515	$33,593	$37,108	$988,980
333	$3,400	$33,709	$37,108	$955,271
334	$3,284	$33,825	$37,108	$921,447
335	$3,167	$33,941	$37,108	$887,506
336	$3,051	$34,058	$37,108	$853,448

第28年供款共

$445,301

第28年利息

$44,223

第28年共還本金

$401,078

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$2,934	$34,175	$37,108	$819,273
338	$2,816	$34,292	$37,108	$784,981
339	$2,698	$34,410	$37,108	$750,571
340	$2,580	$34,528	$37,108	$716,043
341	$2,461	$34,647	$37,108	$681,396
342	$2,342	$34,766	$37,108	$646,630
343	$2,223	$34,886	$37,108	$611,744
344	$2,103	$35,006	$37,108	$576,739
345	$1,983	$35,126	$37,108	$541,613
346	$1,862	$35,247	$37,108	$506,366
347	$1,741	$35,368	$37,108	$470,998
348	$1,619	$35,489	$37,108	$435,509

第29年供款共

$445,301

第29年利息

$27,362

第29年共還本金

$417,939

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$1,497	$35,611	$37,108	$399,898
350	$1,375	$35,734	$37,108	$364,164
351	$1,252	$35,857	$37,108	$328,307
352	$1,129	$35,980	$37,108	$292,327
353	$1,005	$36,104	$37,108	$256,224
354	$881	$36,228	$37,108	$219,996
355	$756	$36,352	$37,108	$183,644
356	$631	$36,477	$37,108	$147,167
357	$506	$36,603	$37,108	$110,564
358	$380	$36,728	$37,108	$73,836
359	$254	$36,855	$37,108	$36,981
360	$127	$36,981	$37,108	$0

第30年供款共

$445,301

第30年利息

$9,792

第30年共還本金

$435,509

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$14,531,031

免责声明

笋盘推介

按揭保险费
info