楼价

HK$

按揭成数

HK$

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$28,060,454

每月供款
$60,659

首期

$5,364,000

总贷款额

$12,516,000

總利息

$9,321,154

印花税

$670,500

其他

$188,800

置业成本总预算

HK$6,223,300

$121,318

置业成本总预算

HK$6,223,300

首期

$5,364,000
印花税

$670,500
- AVD
  
  $670,500
律师费

$ 10,000
代理佣金

$178,800
按揭保险费

不适用

$121,318

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

沙田溱岸8号

thumb_up

奇丰精选沙田楼皇身份象徵大单边永久城门河景实盘可睇

实

934 呎

@19,807

建

1,224 呎

@15,114

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

售$1,850 万

实

934 呎

@19,807

建

1,224 呎

@15,114

售$1,850 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

马鞍山峻源

thumb_up

罕有放盘

实

922 呎

@18,980

local_fire_department 至HIT real_estate_agent 罕有放盘

售$1,750 万

实

922 呎

@18,980

售$1,750 万

local_fire_department 至HIT real_estate_agent 罕有放盘

西贡黄府弟 (聚皇府)

thumb_up

超大花园, 全新, 管理式屋苑

hotel_class 楼王 local_offer 低水笋价

售$1,780 万

hotel_class 楼王 local_offer 低水笋价

马鞍山峻源

thumb_up

全海景220度,市场罕有放盘,有匙即睇

实

922 呎

@20,390

vpn_key 有匙即睇

售$1,880 万

实

922 呎

@20,390

售$1,880 万

vpn_key 有匙即睇

马鞍山峻源第03座

thumb_up

真盘源！！海景靓装

实

1,185 呎

@14,346

local_fire_department 至HIT

售$1,700 万

实

1,185 呎

@14,346

售$1,700 万

local_fire_department 至HIT

清水湾丽莎湾别墅

thumb_up

丽莎湾别墅

实

1,574 呎

@11,436

建

1,700 呎

@10,588

售$1,800 万

实

1,574 呎

@11,436

建

1,700 呎

@10,588

售$1,800 万

西贡璟珑轩

thumb_up

璟珑轩

建

2,100 呎

@8,571

local_fire_department 至HIT

售$1,800 万

建

2,100 呎

@8,571

售$1,800 万

local_fire_department 至HIT

西贡清水湾

thumb_up

GREAT VALUE DETACHED HOUSE

建

2,100 呎

@8,476

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买

售$1,780 万

建

2,100 呎

@8,476

售$1,780 万

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买

沙田玖珑山日珑阁

thumb_up

^ 连车位 ^ 高层开扬, 翠绿山景, 豪宅地段, 世外桃源!

实

977 呎

@17,912

local_fire_department 至HIT

售$1,750 万

实

977 呎

@17,912

售$1,750 万

local_fire_department 至HIT

KOL实拍 VR实景

沙田名城第03期盛世

thumb_up

[ 罕有 ] 东南 [ 中高层 ] 优质4房.

实

958 呎

@17,745

建

1,264 呎

@13,449

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 pets 爱竉必选

售$1,700 万

实

958 呎

@17,745

建

1,264 呎

@13,449

售$1,700 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 pets 爱竉必选

西贡清水湾村屋

thumb_up

茅莆

建

2,100 呎

@8,333

售$1,750 万

建

2,100 呎

@8,333

售$1,750 万

KOL实拍 VR实景

沙田壹号云顶【百万豪装连车笋盘】

thumb_up

壹号云顶【百万豪装连车笋盘】

实

1,087 呎

@17,111

建

1,461 呎

@12,731

local_fire_department 至HIT

售$1,860 万

实

1,087 呎

@17,111

建

1,461 呎

@12,731

售$1,860 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$74,908	$57,560	$47,169	$40,256
1.500	$77,692	$60,395	$50,056	$43,195
2.000	$80,542	$63,316	$53,050	$46,262
2.500	$83,455	$66,323	$56,149	$49,453
3.000	$86,433	$69,413	$59,352	$52,768
3.500	$89,475	$72,588	$62,658	$56,202
4.000	$92,579	$75,844	$66,064	$59,753
4.125	$93,365	$76,671	$66,931	$60,659
4.500	$95,747	$79,182	$69,568	$63,417
5.000	$98,976	$82,600	$73,167	$67,189
5.500	$102,266	$86,096	$76,859	$71,064
6.000	$105,617	$89,669	$80,641	$75,040

每月供款$60,659

年期

30年

贷款金额

$12,516,000

總利息

$9,321,154

总贷款连利息

$21,837,154

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$43,024	$17,635	$60,659	$12,498,365
2	$42,963	$17,696	$60,659	$12,480,669
3	$42,902	$17,756	$60,659	$12,462,913
4	$42,841	$17,817	$60,659	$12,445,095
5	$42,780	$17,879	$60,659	$12,427,217
6	$42,719	$17,940	$60,659	$12,409,276
7	$42,657	$18,002	$60,659	$12,391,275
8	$42,595	$18,064	$60,659	$12,373,211
9	$42,533	$18,126	$60,659	$12,355,085
10	$42,471	$18,188	$60,659	$12,336,897
11	$42,408	$18,251	$60,659	$12,318,646
12	$42,345	$18,313	$60,659	$12,300,333

第1年供款共

$727,905

第1年利息

$512,238

第1年共還本金

$215,667

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$42,282	$18,376	$60,659	$12,281,956
14	$42,219	$18,440	$60,659	$12,263,517
15	$42,156	$18,503	$60,659	$12,245,014
16	$42,092	$18,567	$60,659	$12,226,447
17	$42,028	$18,630	$60,659	$12,207,817
18	$41,964	$18,694	$60,659	$12,189,123
19	$41,900	$18,759	$60,659	$12,170,364
20	$41,836	$18,823	$60,659	$12,151,541
21	$41,771	$18,888	$60,659	$12,132,653
22	$41,706	$18,953	$60,659	$12,113,700
23	$41,641	$19,018	$60,659	$12,094,682
24	$41,575	$19,083	$60,659	$12,075,599

第2年供款共

$727,905

第2年利息

$503,171

第2年共還本金

$224,734

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$41,510	$19,149	$60,659	$12,056,450
26	$41,444	$19,215	$60,659	$12,037,235
27	$41,378	$19,281	$60,659	$12,017,955
28	$41,312	$19,347	$60,659	$11,998,608
29	$41,245	$19,414	$60,659	$11,979,194
30	$41,178	$19,480	$60,659	$11,959,714
31	$41,112	$19,547	$60,659	$11,940,167
32	$41,044	$19,614	$60,659	$11,920,552
33	$40,977	$19,682	$60,659	$11,900,870
34	$40,909	$19,750	$60,659	$11,881,121
35	$40,841	$19,817	$60,659	$11,861,303
36	$40,773	$19,886	$60,659	$11,841,418

第3年供款共

$727,905

第3年利息

$493,724

第3年共還本金

$234,181

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$40,705	$19,954	$60,659	$11,821,464
38	$40,636	$20,022	$60,659	$11,801,441
39	$40,567	$20,091	$60,659	$11,781,350
40	$40,498	$20,160	$60,659	$11,761,190
41	$40,429	$20,230	$60,659	$11,740,960
42	$40,360	$20,299	$60,659	$11,720,661
43	$40,290	$20,369	$60,659	$11,700,292
44	$40,220	$20,439	$60,659	$11,679,853
45	$40,149	$20,509	$60,659	$11,659,344
46	$40,079	$20,580	$60,659	$11,638,764
47	$40,008	$20,651	$60,659	$11,618,113
48	$39,937	$20,721	$60,659	$11,597,392

第4年供款共

$727,905

第4年利息

$483,879

第4年共還本金

$244,026

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$39,866	$20,793	$60,659	$11,576,599
50	$39,795	$20,864	$60,659	$11,555,735
51	$39,723	$20,936	$60,659	$11,534,799
52	$39,651	$21,008	$60,659	$11,513,791
53	$39,579	$21,080	$60,659	$11,492,711
54	$39,506	$21,153	$60,659	$11,471,558
55	$39,433	$21,225	$60,659	$11,450,333
56	$39,361	$21,298	$60,659	$11,429,035
57	$39,287	$21,371	$60,659	$11,407,663
58	$39,214	$21,445	$60,659	$11,386,219
59	$39,140	$21,519	$60,659	$11,364,700
60	$39,066	$21,593	$60,659	$11,343,107

第5年供款共

$727,905

第5年利息

$473,621

第5年共還本金

$254,285

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$38,992	$21,667	$60,659	$11,321,440
62	$38,917	$21,741	$60,659	$11,299,699
63	$38,843	$21,816	$60,659	$11,277,883
64	$38,768	$21,891	$60,659	$11,255,992
65	$38,692	$21,966	$60,659	$11,234,026
66	$38,617	$22,042	$60,659	$11,211,984
67	$38,541	$22,118	$60,659	$11,189,866
68	$38,465	$22,194	$60,659	$11,167,673
69	$38,389	$22,270	$60,659	$11,145,403
70	$38,312	$22,346	$60,659	$11,123,057
71	$38,236	$22,423	$60,659	$11,100,633
72	$38,158	$22,500	$60,659	$11,078,133

第6年供款共

$727,905

第6年利息

$462,931

第6年共還本金

$264,974

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$38,081	$22,578	$60,659	$11,055,555
74	$38,003	$22,655	$60,659	$11,032,900
75	$37,926	$22,733	$60,659	$11,010,167
76	$37,847	$22,811	$60,659	$10,987,355
77	$37,769	$22,890	$60,659	$10,964,466
78	$37,690	$22,968	$60,659	$10,941,497
79	$37,611	$23,047	$60,659	$10,918,450
80	$37,532	$23,127	$60,659	$10,895,323
81	$37,453	$23,206	$60,659	$10,872,117
82	$37,373	$23,286	$60,659	$10,848,831
83	$37,293	$23,366	$60,659	$10,825,466
84	$37,213	$23,446	$60,659	$10,802,019

第7年供款共

$727,905

第7年利息

$451,792

第7年共還本金

$276,114

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$37,132	$23,527	$60,659	$10,778,493
86	$37,051	$23,608	$60,659	$10,754,885
87	$36,970	$23,689	$60,659	$10,731,196
88	$36,888	$23,770	$60,659	$10,707,426
89	$36,807	$23,852	$60,659	$10,683,574
90	$36,725	$23,934	$60,659	$10,659,640
91	$36,643	$24,016	$60,659	$10,635,624
92	$36,560	$24,099	$60,659	$10,611,525
93	$36,477	$24,182	$60,659	$10,587,343
94	$36,394	$24,265	$60,659	$10,563,078
95	$36,311	$24,348	$60,659	$10,538,730
96	$36,227	$24,432	$60,659	$10,514,298

第8年供款共

$727,905

第8年利息

$440,184

第8年共還本金

$287,721

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$36,143	$24,516	$60,659	$10,489,782
98	$36,059	$24,600	$60,659	$10,465,182
99	$35,974	$24,685	$60,659	$10,440,498
100	$35,889	$24,770	$60,659	$10,415,728
101	$35,804	$24,855	$60,659	$10,390,873
102	$35,719	$24,940	$60,659	$10,365,933
103	$35,633	$25,026	$60,659	$10,340,907
104	$35,547	$25,112	$60,659	$10,315,795
105	$35,461	$25,198	$60,659	$10,290,597
106	$35,374	$25,285	$60,659	$10,265,312
107	$35,287	$25,372	$60,659	$10,239,941
108	$35,200	$25,459	$60,659	$10,214,482

第9年供款共

$727,905

第9年利息

$428,089

第9年共還本金

$299,817

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$35,112	$25,546	$60,659	$10,188,935
110	$35,024	$25,634	$60,659	$10,163,301
111	$34,936	$25,722	$60,659	$10,137,578
112	$34,848	$25,811	$60,659	$10,111,768
113	$34,759	$25,900	$60,659	$10,085,868
114	$34,670	$25,989	$60,659	$10,059,879
115	$34,581	$26,078	$60,659	$10,033,802
116	$34,491	$26,168	$60,659	$10,007,634
117	$34,401	$26,258	$60,659	$9,981,376
118	$34,311	$26,348	$60,659	$9,955,029
119	$34,220	$26,438	$60,659	$9,928,590
120	$34,130	$26,529	$60,659	$9,902,061

第10年供款共

$727,905

第10年利息

$415,485

第10年共還本金

$312,421

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$34,038	$26,620	$60,659	$9,875,441
122	$33,947	$26,712	$60,659	$9,848,729
123	$33,855	$26,804	$60,659	$9,821,925
124	$33,763	$26,896	$60,659	$9,795,029
125	$33,670	$26,988	$60,659	$9,768,041
126	$33,578	$27,081	$60,659	$9,740,960
127	$33,485	$27,174	$60,659	$9,713,785
128	$33,391	$27,268	$60,659	$9,686,518
129	$33,297	$27,361	$60,659	$9,659,156
130	$33,203	$27,455	$60,659	$9,631,701
131	$33,109	$27,550	$60,659	$9,604,151
132	$33,014	$27,644	$60,659	$9,576,507

第11年供款共

$727,905

第11年利息

$402,351

第11年共還本金

$325,554

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$32,919	$27,740	$60,659	$9,548,767
134	$32,824	$27,835	$60,659	$9,520,932
135	$32,728	$27,931	$60,659	$9,493,002
136	$32,632	$28,027	$60,659	$9,464,975
137	$32,536	$28,123	$60,659	$9,436,852
138	$32,439	$28,220	$60,659	$9,408,633
139	$32,342	$28,317	$60,659	$9,380,316
140	$32,245	$28,414	$60,659	$9,351,902
141	$32,147	$28,512	$60,659	$9,323,391
142	$32,049	$28,610	$60,659	$9,294,781
143	$31,951	$28,708	$60,659	$9,266,073
144	$31,852	$28,807	$60,659	$9,237,266

第12年供款共

$727,905

第12年利息

$388,665

第12年共還本金

$339,240

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$31,753	$28,906	$60,659	$9,208,361
146	$31,654	$29,005	$60,659	$9,179,356
147	$31,554	$29,105	$60,659	$9,150,251
148	$31,454	$29,205	$60,659	$9,121,046
149	$31,354	$29,305	$60,659	$9,091,741
150	$31,253	$29,406	$60,659	$9,062,335
151	$31,152	$29,507	$60,659	$9,032,828
152	$31,050	$29,608	$60,659	$9,003,220
153	$30,949	$29,710	$60,659	$8,973,510
154	$30,846	$29,812	$60,659	$8,943,697
155	$30,744	$29,915	$60,659	$8,913,782
156	$30,641	$30,018	$60,659	$8,883,765

第13年供款共

$727,905

第13年利息

$374,404

第13年共還本金

$353,502

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$30,538	$30,121	$60,659	$8,853,644
158	$30,434	$30,224	$60,659	$8,823,420
159	$30,331	$30,328	$60,659	$8,793,091
160	$30,226	$30,433	$60,659	$8,762,659
161	$30,122	$30,537	$60,659	$8,732,122
162	$30,017	$30,642	$60,659	$8,701,480
163	$29,911	$30,747	$60,659	$8,670,732
164	$29,806	$30,853	$60,659	$8,639,879
165	$29,700	$30,959	$60,659	$8,608,920
166	$29,593	$31,066	$60,659	$8,577,854
167	$29,486	$31,172	$60,659	$8,546,682
168	$29,379	$31,280	$60,659	$8,515,402

第14年供款共

$727,905

第14年利息

$359,543

第14年共還本金

$368,362

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$29,272	$31,387	$60,659	$8,484,015
170	$29,164	$31,495	$60,659	$8,452,520
171	$29,056	$31,603	$60,659	$8,420,917
172	$28,947	$31,712	$60,659	$8,389,205
173	$28,838	$31,821	$60,659	$8,357,384
174	$28,729	$31,930	$60,659	$8,325,454
175	$28,619	$32,040	$60,659	$8,293,414
176	$28,509	$32,150	$60,659	$8,261,264
177	$28,398	$32,261	$60,659	$8,229,003
178	$28,287	$32,372	$60,659	$8,196,632
179	$28,176	$32,483	$60,659	$8,164,149
180	$28,064	$32,594	$60,659	$8,131,555

第15年供款共

$727,905

第15年利息

$344,057

第15年共還本金

$383,848

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$27,952	$32,707	$60,659	$8,098,848
182	$27,840	$32,819	$60,659	$8,066,029
183	$27,727	$32,932	$60,659	$8,033,097
184	$27,614	$33,045	$60,659	$8,000,052
185	$27,500	$33,159	$60,659	$7,966,894
186	$27,386	$33,273	$60,659	$7,933,621
187	$27,272	$33,387	$60,659	$7,900,234
188	$27,157	$33,502	$60,659	$7,866,732
189	$27,042	$33,617	$60,659	$7,833,116
190	$26,926	$33,732	$60,659	$7,799,383
191	$26,810	$33,848	$60,659	$7,765,535
192	$26,694	$33,965	$60,659	$7,731,570

第16年供款共

$727,905

第16年利息

$327,921

第16年共還本金

$399,984

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$26,577	$34,081	$60,659	$7,697,489
194	$26,460	$34,199	$60,659	$7,663,290
195	$26,343	$34,316	$60,659	$7,628,974
196	$26,225	$34,434	$60,659	$7,594,540
197	$26,106	$34,553	$60,659	$7,559,987
198	$25,987	$34,671	$60,659	$7,525,316
199	$25,868	$34,790	$60,659	$7,490,525
200	$25,749	$34,910	$60,659	$7,455,615
201	$25,629	$35,030	$60,659	$7,420,585
202	$25,508	$35,150	$60,659	$7,385,435
203	$25,387	$35,271	$60,659	$7,350,163
204	$25,266	$35,393	$60,659	$7,314,771

第17年供款共

$727,905

第17年利息

$311,106

第17年共還本金

$416,799

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$25,145	$35,514	$60,659	$7,279,256
206	$25,022	$35,636	$60,659	$7,243,620
207	$24,900	$35,759	$60,659	$7,207,861
208	$24,777	$35,882	$60,659	$7,171,980
209	$24,654	$36,005	$60,659	$7,135,974
210	$24,530	$36,129	$60,659	$7,099,846
211	$24,406	$36,253	$60,659	$7,063,593
212	$24,281	$36,378	$60,659	$7,027,215
213	$24,156	$36,503	$60,659	$6,990,712
214	$24,031	$36,628	$60,659	$6,954,084
215	$23,905	$36,754	$60,659	$6,917,330
216	$23,778	$36,880	$60,659	$6,880,449

第18年供款共

$727,905

第18年利息

$293,584

第18年共還本金

$434,321

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$23,652	$37,007	$60,659	$6,843,442
218	$23,524	$37,134	$60,659	$6,806,308
219	$23,397	$37,262	$60,659	$6,769,046
220	$23,269	$37,390	$60,659	$6,731,656
221	$23,140	$37,519	$60,659	$6,694,137
222	$23,011	$37,648	$60,659	$6,656,489
223	$22,882	$37,777	$60,659	$6,618,712
224	$22,752	$37,907	$60,659	$6,580,805
225	$22,622	$38,037	$60,659	$6,542,768
226	$22,491	$38,168	$60,659	$6,504,600
227	$22,360	$38,299	$60,659	$6,466,301
228	$22,228	$38,431	$60,659	$6,427,870

第19年供款共

$727,905

第19年利息

$275,326

第19年共還本金

$452,580

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$22,096	$38,563	$60,659	$6,389,307
230	$21,963	$38,696	$60,659	$6,350,611
231	$21,830	$38,829	$60,659	$6,311,783
232	$21,697	$38,962	$60,659	$6,272,821
233	$21,563	$39,096	$60,659	$6,233,725
234	$21,428	$39,230	$60,659	$6,194,495
235	$21,294	$39,365	$60,659	$6,155,129
236	$21,158	$39,501	$60,659	$6,115,629
237	$21,022	$39,636	$60,659	$6,075,993
238	$20,886	$39,773	$60,659	$6,036,220
239	$20,750	$39,909	$60,659	$5,996,311
240	$20,612	$40,046	$60,659	$5,956,264

第20年供款共

$727,905

第20年利息

$256,300

第20年共還本金

$471,605

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$20,475	$40,184	$60,659	$5,916,080
242	$20,337	$40,322	$60,659	$5,875,758
243	$20,198	$40,461	$60,659	$5,835,297
244	$20,059	$40,600	$60,659	$5,794,697
245	$19,919	$40,739	$60,659	$5,753,958
246	$19,779	$40,880	$60,659	$5,713,078
247	$19,639	$41,020	$60,659	$5,672,058
248	$19,498	$41,161	$60,659	$5,630,897
249	$19,356	$41,303	$60,659	$5,589,595
250	$19,214	$41,445	$60,659	$5,548,150
251	$19,072	$41,587	$60,659	$5,506,563
252	$18,929	$41,730	$60,659	$5,464,833

第21年供款共

$727,905

第21年利息

$236,474

第21年共還本金

$491,431

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$18,785	$41,873	$60,659	$5,422,960
254	$18,641	$42,017	$60,659	$5,380,942
255	$18,497	$42,162	$60,659	$5,338,781
256	$18,352	$42,307	$60,659	$5,296,474
257	$18,207	$42,452	$60,659	$5,254,022
258	$18,061	$42,598	$60,659	$5,211,424
259	$17,914	$42,744	$60,659	$5,168,679
260	$17,767	$42,891	$60,659	$5,125,788
261	$17,620	$43,039	$60,659	$5,082,749
262	$17,472	$43,187	$60,659	$5,039,562
263	$17,323	$43,335	$60,659	$4,996,227
264	$17,175	$43,484	$60,659	$4,952,743

第22年供款共

$727,905

第22年利息

$215,815

第22年共還本金

$512,090

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$17,025	$43,634	$60,659	$4,909,109
266	$16,875	$43,784	$60,659	$4,865,325
267	$16,725	$43,934	$60,659	$4,821,391
268	$16,574	$44,085	$60,659	$4,777,306
269	$16,422	$44,237	$60,659	$4,733,069
270	$16,270	$44,389	$60,659	$4,688,680
271	$16,117	$44,541	$60,659	$4,644,139
272	$15,964	$44,695	$60,659	$4,599,444
273	$15,811	$44,848	$60,659	$4,554,596
274	$15,656	$45,002	$60,659	$4,509,594
275	$15,502	$45,157	$60,659	$4,464,437
276	$15,347	$45,312	$60,659	$4,419,124

第23年供款共

$727,905

第23年利息

$194,287

第23年共還本金

$533,618

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$15,191	$45,468	$60,659	$4,373,656
278	$15,034	$45,624	$60,659	$4,328,032
279	$14,878	$45,781	$60,659	$4,282,251
280	$14,720	$45,939	$60,659	$4,236,312
281	$14,562	$46,096	$60,659	$4,190,216
282	$14,404	$46,255	$60,659	$4,143,961
283	$14,245	$46,414	$60,659	$4,097,547
284	$14,085	$46,573	$60,659	$4,050,974
285	$13,925	$46,734	$60,659	$4,004,240
286	$13,765	$46,894	$60,659	$3,957,346
287	$13,603	$47,055	$60,659	$3,910,291
288	$13,442	$47,217	$60,659	$3,863,074

第24年供款共

$727,905

第24年利息

$171,854

第24年共還本金

$556,051

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$13,279	$47,379	$60,659	$3,815,694
290	$13,116	$47,542	$60,659	$3,768,152
291	$12,953	$47,706	$60,659	$3,720,446
292	$12,789	$47,870	$60,659	$3,672,576
293	$12,624	$48,034	$60,659	$3,624,542
294	$12,459	$48,199	$60,659	$3,576,343
295	$12,294	$48,365	$60,659	$3,527,978
296	$12,127	$48,531	$60,659	$3,479,446
297	$11,961	$48,698	$60,659	$3,430,748
298	$11,793	$48,866	$60,659	$3,381,883
299	$11,625	$49,034	$60,659	$3,332,849
300	$11,457	$49,202	$60,659	$3,283,647

第25年供款共

$727,905

第25年利息

$148,478

第25年共還本金

$579,427

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$11,288	$49,371	$60,659	$3,234,276
302	$11,118	$49,541	$60,659	$3,184,735
303	$10,948	$49,711	$60,659	$3,135,023
304	$10,777	$49,882	$60,659	$3,085,141
305	$10,605	$50,054	$60,659	$3,035,088
306	$10,433	$50,226	$60,659	$2,984,862
307	$10,260	$50,398	$60,659	$2,934,464
308	$10,087	$50,572	$60,659	$2,883,892
309	$9,913	$50,745	$60,659	$2,833,147
310	$9,739	$50,920	$60,659	$2,782,227
311	$9,564	$51,095	$60,659	$2,731,132
312	$9,388	$51,270	$60,659	$2,679,862

第26年供款共

$727,905

第26年利息

$124,120

第26年共還本金

$603,785

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$9,212	$51,447	$60,659	$2,628,415
314	$9,035	$51,624	$60,659	$2,576,791
315	$8,858	$51,801	$60,659	$2,524,990
316	$8,680	$51,979	$60,659	$2,473,011
317	$8,501	$52,158	$60,659	$2,420,854
318	$8,322	$52,337	$60,659	$2,368,516
319	$8,142	$52,517	$60,659	$2,315,999
320	$7,961	$52,698	$60,659	$2,263,302
321	$7,780	$52,879	$60,659	$2,210,423
322	$7,598	$53,060	$60,659	$2,157,363
323	$7,416	$53,243	$60,659	$2,104,120
324	$7,233	$53,426	$60,659	$2,050,694

第27年供款共

$727,905

第27年利息

$98,738

第27年共還本金

$629,168

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$7,049	$53,609	$60,659	$1,997,085
326	$6,865	$53,794	$60,659	$1,943,291
327	$6,680	$53,979	$60,659	$1,889,312
328	$6,495	$54,164	$60,659	$1,835,148
329	$6,308	$54,350	$60,659	$1,780,798
330	$6,121	$54,537	$60,659	$1,726,260
331	$5,934	$54,725	$60,659	$1,671,535
332	$5,746	$54,913	$60,659	$1,616,623
333	$5,557	$55,102	$60,659	$1,561,521
334	$5,368	$55,291	$60,659	$1,506,230
335	$5,178	$55,481	$60,659	$1,450,749
336	$4,987	$55,672	$60,659	$1,395,077

第28年供款共

$727,905

第28年利息

$72,288

第28年共還本金

$655,617

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$4,796	$55,863	$60,659	$1,339,214
338	$4,604	$56,055	$60,659	$1,283,159
339	$4,411	$56,248	$60,659	$1,226,911
340	$4,218	$56,441	$60,659	$1,170,470
341	$4,023	$56,635	$60,659	$1,113,834
342	$3,829	$56,830	$60,659	$1,057,004
343	$3,633	$57,025	$60,659	$999,979
344	$3,437	$57,221	$60,659	$942,758
345	$3,241	$57,418	$60,659	$885,340
346	$3,043	$57,615	$60,659	$827,724
347	$2,845	$57,813	$60,659	$769,911
348	$2,647	$58,012	$60,659	$711,899

第29年供款共

$727,905

第29年利息

$44,727

第29年共還本金

$683,179

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,447	$58,212	$60,659	$653,687
350	$2,247	$58,412	$60,659	$595,275
351	$2,046	$58,613	$60,659	$536,663
352	$1,845	$58,814	$60,659	$477,849
353	$1,643	$59,016	$60,659	$418,833
354	$1,440	$59,219	$60,659	$359,614
355	$1,236	$59,423	$60,659	$300,191
356	$1,032	$59,627	$60,659	$240,564
357	$827	$59,832	$60,659	$180,732
358	$621	$60,037	$60,659	$120,695
359	$415	$60,244	$60,659	$60,451
360	$208	$60,451	$60,659	$0

第30年供款共

$727,905

第30年利息

$16,007

第30年共還本金

$711,899

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$28,060,454

免责声明

笋盘推介

按揭保险费
info