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$28,091,831

每月供款
$60,727

首期

$5,370,000

总贷款额

$12,530,000

總利息

$9,331,581

印花税

$671,250

其他

$189,000

置业成本总预算

HK$6,230,250

$121,453

置业成本总预算

HK$6,230,250

首期

$5,370,000
印花税

$671,250
- AVD
  
  $671,250
律师费

$ 10,000
代理佣金

$179,000
按揭保险费

不适用

$121,453

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

西贡南山

thumb_up

SEA VIEW DUPLEX LOCATED AT A BEAUTIFUL VILLAGE

建

1,400 呎

@12,857

local_fire_department 至HIT real_estate_agent 罕有放盘

售$1,800 万

建

1,400 呎

@12,857

售$1,800 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

西贡 Hillview court

thumb_up

新鸿基楼王，旺中带静！车主佳讯！实用率高

实

1,393 呎

@12,922

建

1,570 呎

@11,465

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 pets 爱竉必选

售$1,800 万

实

1,393 呎

@12,922

建

1,570 呎

@11,465

售$1,800 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 pets 爱竉必选

马鞍山云海第01期香海臺第02座

thumb_up

白石新鸿基低密度屋苑

实

856 呎

@19,860

pets 爱竉必选 price_change 蚀让盘

售$1,700 万

实

856 呎

@19,860

售$1,700 万

pets 爱竉必选 price_change 蚀让盘

西贡丽莎湾别墅

thumb_up

BEAUTIFUL APARTMENT WITH WIDE OPEN VIEW

实

1,574 呎

@11,309

建

1,700 呎

@10,471

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

售$1,780 万

实

1,574 呎

@11,309

建

1,700 呎

@10,471

售$1,780 万

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

西贡傲泷第17座

thumb_up

**名人屋苑星级会所傲泷**

实

1,016 呎

@18,209

售$1,850 万

实

1,016 呎

@18,209

售$1,850 万

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

清水湾清水湾头段独立屋

thumb_up

大花园欧陆风格笋价!!

建

2,100 呎

@8,810

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价 pets 爱竉必选

售$1,850 万

建

2,100 呎

@8,810

售$1,850 万

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价 pets 爱竉必选

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

KOL实拍 VR实景

沙田瑞峰花园

thumb_up

[ 大围 ] 传统豪宅 [ 巨厅巨房 ] 连一个车位.

实

1,592 呎

@11,495

建

1,945 呎

@9,409

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇

售$1,830 万

实

1,592 呎

@11,495

建

1,945 呎

@9,409

售$1,830 万

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇

西贡傲泷超级楼王 7星会所

thumb_up

高楼底翠绿美景

实

1,173 呎

@15,345

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 pets 爱竉必选

售$1,800 万

实

1,173 呎

@15,345

售$1,800 万

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 pets 爱竉必选

沙田玖珑山

thumb_up

3房套大花园^向宁静内园^毛孩最爱

实

964 呎

@19,502

售$1,880 万

实

964 呎

@19,502

售$1,880 万

利率	15年	20年	25年	30年
1.000	$74,991	$57,625	$47,222	$40,301
1.500	$77,779	$60,463	$50,112	$43,244
2.000	$80,632	$63,387	$53,109	$46,313
2.500	$83,549	$66,397	$56,212	$49,509
3.000	$86,530	$69,491	$59,419	$52,827
3.500	$89,575	$72,669	$62,728	$56,265
4.000	$92,683	$75,929	$66,138	$59,820
4.125	$93,470	$76,757	$67,006	$60,727
4.500	$95,854	$79,271	$69,646	$63,488
5.000	$99,086	$82,692	$73,249	$67,264
5.500	$102,381	$86,192	$76,945	$71,144
6.000	$105,735	$89,769	$80,731	$75,124

每月供款$60,727

年期

30年

贷款金额

$12,530,000

總利息

$9,331,581

总贷款连利息

$21,861,581

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$43,072	$17,655	$60,727	$12,512,345
2	$43,011	$17,715	$60,727	$12,494,630
3	$42,950	$17,776	$60,727	$12,476,854
4	$42,889	$17,837	$60,727	$12,459,016
5	$42,828	$17,899	$60,727	$12,441,117
6	$42,766	$17,960	$60,727	$12,423,157
7	$42,705	$18,022	$60,727	$12,405,135
8	$42,643	$18,084	$60,727	$12,387,051
9	$42,580	$18,146	$60,727	$12,368,905
10	$42,518	$18,209	$60,727	$12,350,696
11	$42,456	$18,271	$60,727	$12,332,425
12	$42,393	$18,334	$60,727	$12,314,091

第1年供款共

$728,719

第1年利息

$512,811

第1年共還本金

$215,909

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$42,330	$18,397	$60,727	$12,295,695
14	$42,266	$18,460	$60,727	$12,277,234
15	$42,203	$18,524	$60,727	$12,258,711
16	$42,139	$18,587	$60,727	$12,240,123
17	$42,075	$18,651	$60,727	$12,221,472
18	$42,011	$18,715	$60,727	$12,202,757
19	$41,947	$18,780	$60,727	$12,183,977
20	$41,882	$18,844	$60,727	$12,165,133
21	$41,818	$18,909	$60,727	$12,146,224
22	$41,753	$18,974	$60,727	$12,127,250
23	$41,687	$19,039	$60,727	$12,108,211
24	$41,622	$19,105	$60,727	$12,089,106

第2年供款共

$728,719

第2年利息

$503,734

第2年共還本金

$224,985

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$41,556	$19,170	$60,727	$12,069,936
26	$41,490	$19,236	$60,727	$12,050,700
27	$41,424	$19,302	$60,727	$12,031,398
28	$41,358	$19,369	$60,727	$12,012,029
29	$41,291	$19,435	$60,727	$11,992,594
30	$41,225	$19,502	$60,727	$11,973,092
31	$41,158	$19,569	$60,727	$11,953,522
32	$41,090	$19,636	$60,727	$11,933,886
33	$41,023	$19,704	$60,727	$11,914,182
34	$40,955	$19,772	$60,727	$11,894,411
35	$40,887	$19,840	$60,727	$11,874,571
36	$40,819	$19,908	$60,727	$11,854,663

第3年供款共

$728,719

第3年利息

$494,276

第3年共還本金

$234,443

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$40,750	$19,976	$60,727	$11,834,687
38	$40,682	$20,045	$60,727	$11,814,642
39	$40,613	$20,114	$60,727	$11,794,528
40	$40,544	$20,183	$60,727	$11,774,345
41	$40,474	$20,252	$60,727	$11,754,093
42	$40,405	$20,322	$60,727	$11,733,771
43	$40,335	$20,392	$60,727	$11,713,379
44	$40,265	$20,462	$60,727	$11,692,918
45	$40,194	$20,532	$60,727	$11,672,385
46	$40,124	$20,603	$60,727	$11,651,783
47	$40,053	$20,674	$60,727	$11,631,109
48	$39,982	$20,745	$60,727	$11,610,364

第4年供款共

$728,719

第4年利息

$484,420

第4年共還本金

$244,299

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$39,911	$20,816	$60,727	$11,589,548
50	$39,839	$20,888	$60,727	$11,568,661
51	$39,767	$20,959	$60,727	$11,547,701
52	$39,695	$21,031	$60,727	$11,526,670
53	$39,623	$21,104	$60,727	$11,505,566
54	$39,550	$21,176	$60,727	$11,484,390
55	$39,478	$21,249	$60,727	$11,463,141
56	$39,405	$21,322	$60,727	$11,441,819
57	$39,331	$21,395	$60,727	$11,420,424
58	$39,258	$21,469	$60,727	$11,398,955
59	$39,184	$21,543	$60,727	$11,377,412
60	$39,110	$21,617	$60,727	$11,355,795

第5年供款共

$728,719

第5年利息

$474,150

第5年共還本金

$254,569

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$39,036	$21,691	$60,727	$11,334,104
62	$38,961	$21,766	$60,727	$11,312,339
63	$38,886	$21,840	$60,727	$11,290,498
64	$38,811	$21,916	$60,727	$11,268,583
65	$38,736	$21,991	$60,727	$11,246,592
66	$38,660	$22,066	$60,727	$11,224,525
67	$38,584	$22,142	$60,727	$11,202,383
68	$38,508	$22,218	$60,727	$11,180,165
69	$38,432	$22,295	$60,727	$11,157,870
70	$38,355	$22,371	$60,727	$11,135,498
71	$38,278	$22,448	$60,727	$11,113,050
72	$38,201	$22,526	$60,727	$11,090,525

第6年供款共

$728,719

第6年利息

$463,449

第6年共還本金

$265,271

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$38,124	$22,603	$60,727	$11,067,922
74	$38,046	$22,681	$60,727	$11,045,241
75	$37,968	$22,759	$60,727	$11,022,482
76	$37,890	$22,837	$60,727	$10,999,646
77	$37,811	$22,915	$60,727	$10,976,730
78	$37,733	$22,994	$60,727	$10,953,736
79	$37,653	$23,073	$60,727	$10,930,663
80	$37,574	$23,152	$60,727	$10,907,511
81	$37,495	$23,232	$60,727	$10,884,279
82	$37,415	$23,312	$60,727	$10,860,967
83	$37,335	$23,392	$60,727	$10,837,575
84	$37,254	$23,472	$60,727	$10,814,102

第7年供款共

$728,719

第7年利息

$452,297

第7年共還本金

$276,422

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$37,173	$23,553	$60,727	$10,790,549
86	$37,093	$23,634	$60,727	$10,766,915
87	$37,011	$23,715	$60,727	$10,743,200
88	$36,930	$23,797	$60,727	$10,719,403
89	$36,848	$23,879	$60,727	$10,695,524
90	$36,766	$23,961	$60,727	$10,671,563
91	$36,683	$24,043	$60,727	$10,647,520
92	$36,601	$24,126	$60,727	$10,623,394
93	$36,518	$24,209	$60,727	$10,599,186
94	$36,435	$24,292	$60,727	$10,574,894
95	$36,351	$24,375	$60,727	$10,550,518
96	$36,267	$24,459	$60,727	$10,526,059

第8年供款共

$728,719

第8年利息

$440,676

第8年共還本金

$288,043

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$36,183	$24,543	$60,727	$10,501,516
98	$36,099	$24,628	$60,727	$10,476,888
99	$36,014	$24,712	$60,727	$10,452,176
100	$35,929	$24,797	$60,727	$10,427,379
101	$35,844	$24,882	$60,727	$10,402,496
102	$35,759	$24,968	$60,727	$10,377,528
103	$35,673	$25,054	$60,727	$10,352,474
104	$35,587	$25,140	$60,727	$10,327,334
105	$35,500	$25,226	$60,727	$10,302,108
106	$35,413	$25,313	$60,727	$10,276,795
107	$35,326	$25,400	$60,727	$10,251,395
108	$35,239	$25,487	$60,727	$10,225,907

第9年供款共

$728,719

第9年利息

$428,567

第9年共還本金

$300,152

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$35,152	$25,575	$60,727	$10,200,332
110	$35,064	$25,663	$60,727	$10,174,669
111	$34,975	$25,751	$60,727	$10,148,918
112	$34,887	$25,840	$60,727	$10,123,078
113	$34,798	$25,929	$60,727	$10,097,150
114	$34,709	$26,018	$60,727	$10,071,132
115	$34,620	$26,107	$60,727	$10,045,025
116	$34,530	$26,197	$60,727	$10,018,828
117	$34,440	$26,287	$60,727	$9,992,541
118	$34,349	$26,377	$60,727	$9,966,164
119	$34,259	$26,468	$60,727	$9,939,696
120	$34,168	$26,559	$60,727	$9,913,137

第10年供款共

$728,719

第10年利息

$415,949

第10年共還本金

$312,770

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$34,076	$26,650	$60,727	$9,886,487
122	$33,985	$26,742	$60,727	$9,859,745
123	$33,893	$26,834	$60,727	$9,832,911
124	$33,801	$26,926	$60,727	$9,805,986
125	$33,708	$27,019	$60,727	$9,778,967
126	$33,615	$27,111	$60,727	$9,751,856
127	$33,522	$27,205	$60,727	$9,724,651
128	$33,428	$27,298	$60,727	$9,697,353
129	$33,335	$27,392	$60,727	$9,669,961
130	$33,240	$27,486	$60,727	$9,642,475
131	$33,146	$27,581	$60,727	$9,614,894
132	$33,051	$27,675	$60,727	$9,587,219

第11年供款共

$728,719

第11年利息

$402,801

第11年共還本金

$325,919

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$32,956	$27,771	$60,727	$9,559,448
134	$32,861	$27,866	$60,727	$9,531,582
135	$32,765	$27,962	$60,727	$9,503,620
136	$32,669	$28,058	$60,727	$9,475,562
137	$32,572	$28,154	$60,727	$9,447,408
138	$32,475	$28,251	$60,727	$9,419,157
139	$32,378	$28,348	$60,727	$9,390,809
140	$32,281	$28,446	$60,727	$9,362,363
141	$32,183	$28,543	$60,727	$9,333,819
142	$32,085	$28,642	$60,727	$9,305,178
143	$31,987	$28,740	$60,727	$9,276,438
144	$31,888	$28,839	$60,727	$9,247,599

第12年供款共

$728,719

第12年利息

$389,100

第12年共還本金

$339,620

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$31,789	$28,938	$60,727	$9,218,661
146	$31,689	$29,037	$60,727	$9,189,624
147	$31,589	$29,137	$60,727	$9,160,486
148	$31,489	$29,237	$60,727	$9,131,249
149	$31,389	$29,338	$60,727	$9,101,911
150	$31,288	$29,439	$60,727	$9,072,472
151	$31,187	$29,540	$60,727	$9,042,932
152	$31,085	$29,642	$60,727	$9,013,291
153	$30,983	$29,743	$60,727	$8,983,547
154	$30,881	$29,846	$60,727	$8,953,701
155	$30,778	$29,948	$60,727	$8,923,753
156	$30,675	$30,051	$60,727	$8,893,702

第13年供款共

$728,719

第13年利息

$374,822

第13年共還本金

$353,897

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$30,572	$30,155	$60,727	$8,863,547
158	$30,468	$30,258	$60,727	$8,833,289
159	$30,364	$30,362	$60,727	$8,802,927
160	$30,260	$30,467	$60,727	$8,772,461
161	$30,155	$30,571	$60,727	$8,741,889
162	$30,050	$30,676	$60,727	$8,711,213
163	$29,945	$30,782	$60,727	$8,680,431
164	$29,839	$30,888	$60,727	$8,649,543
165	$29,733	$30,994	$60,727	$8,618,550
166	$29,626	$31,100	$60,727	$8,587,449
167	$29,519	$31,207	$60,727	$8,556,242
168	$29,412	$31,315	$60,727	$8,524,928

第14年供款共

$728,719

第14年利息

$359,945

第14年共還本金

$368,774

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$29,304	$31,422	$60,727	$8,493,505
170	$29,196	$31,530	$60,727	$8,461,975
171	$29,088	$31,639	$60,727	$8,430,337
172	$28,979	$31,747	$60,727	$8,398,589
173	$28,870	$31,856	$60,727	$8,366,733
174	$28,761	$31,966	$60,727	$8,334,767
175	$28,651	$32,076	$60,727	$8,302,691
176	$28,541	$32,186	$60,727	$8,270,505
177	$28,430	$32,297	$60,727	$8,238,208
178	$28,319	$32,408	$60,727	$8,205,800
179	$28,207	$32,519	$60,727	$8,173,281
180	$28,096	$32,631	$60,727	$8,140,650

第15年供款共

$728,719

第15年利息

$344,442

第15年共還本金

$384,277

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$27,983	$32,743	$60,727	$8,107,907
182	$27,871	$32,856	$60,727	$8,075,051
183	$27,758	$32,969	$60,727	$8,042,083
184	$27,645	$33,082	$60,727	$8,009,001
185	$27,531	$33,196	$60,727	$7,975,805
186	$27,417	$33,310	$60,727	$7,942,495
187	$27,302	$33,424	$60,727	$7,909,071
188	$27,187	$33,539	$60,727	$7,875,532
189	$27,072	$33,654	$60,727	$7,841,877
190	$26,956	$33,770	$60,727	$7,808,107
191	$26,840	$33,886	$60,727	$7,774,221
192	$26,724	$34,003	$60,727	$7,740,218

第16年供款共

$728,719

第16年利息

$328,287

第16年共還本金

$400,432

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$26,607	$34,120	$60,727	$7,706,099
194	$26,490	$34,237	$60,727	$7,671,862
195	$26,372	$34,355	$60,727	$7,637,507
196	$26,254	$34,473	$60,727	$7,603,035
197	$26,135	$34,591	$60,727	$7,568,443
198	$26,017	$34,710	$60,727	$7,533,733
199	$25,897	$34,829	$60,727	$7,498,904
200	$25,777	$34,949	$60,727	$7,463,955
201	$25,657	$35,069	$60,727	$7,428,885
202	$25,537	$35,190	$60,727	$7,393,696
203	$25,416	$35,311	$60,727	$7,358,385
204	$25,294	$35,432	$60,727	$7,322,953

第17年供款共

$728,719

第17年利息

$311,454

第17年共還本金

$417,266

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$25,173	$35,554	$60,727	$7,287,399
206	$25,050	$35,676	$60,727	$7,251,723
207	$24,928	$35,799	$60,727	$7,215,924
208	$24,805	$35,922	$60,727	$7,180,002
209	$24,681	$36,045	$60,727	$7,143,957
210	$24,557	$36,169	$60,727	$7,107,787
211	$24,433	$36,294	$60,727	$7,071,494
212	$24,308	$36,418	$60,727	$7,035,075
213	$24,183	$36,544	$60,727	$6,998,532
214	$24,057	$36,669	$60,727	$6,961,863
215	$23,931	$36,795	$60,727	$6,925,067
216	$23,805	$36,922	$60,727	$6,888,146

第18年供款共

$728,719

第18年利息

$293,912

第18年共還本金

$434,807

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$23,678	$37,049	$60,727	$6,851,097
218	$23,551	$37,176	$60,727	$6,813,921
219	$23,423	$37,304	$60,727	$6,776,617
220	$23,295	$37,432	$60,727	$6,739,185
221	$23,166	$37,561	$60,727	$6,701,625
222	$23,037	$37,690	$60,727	$6,663,935
223	$22,907	$37,819	$60,727	$6,626,116
224	$22,777	$37,949	$60,727	$6,588,166
225	$22,647	$38,080	$60,727	$6,550,087
226	$22,516	$38,211	$60,727	$6,511,876
227	$22,385	$38,342	$60,727	$6,473,534
228	$22,253	$38,474	$60,727	$6,435,060

第19年供款共

$728,719

第19年利息

$275,634

第19年共還本金

$453,086

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$22,121	$38,606	$60,727	$6,396,454
230	$21,988	$38,739	$60,727	$6,357,715
231	$21,855	$38,872	$60,727	$6,318,843
232	$21,721	$39,006	$60,727	$6,279,837
233	$21,587	$39,140	$60,727	$6,240,698
234	$21,452	$39,274	$60,727	$6,201,424
235	$21,317	$39,409	$60,727	$6,162,014
236	$21,182	$39,545	$60,727	$6,122,470
237	$21,046	$39,681	$60,727	$6,082,789
238	$20,910	$39,817	$60,727	$6,042,972
239	$20,773	$39,954	$60,727	$6,003,018
240	$20,635	$40,091	$60,727	$5,962,927

第20年供款共

$728,719

第20年利息

$256,586

第20年共還本金

$472,133

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$20,498	$40,229	$60,727	$5,922,698
242	$20,359	$40,367	$60,727	$5,882,331
243	$20,221	$40,506	$60,727	$5,841,824
244	$20,081	$40,645	$60,727	$5,801,179
245	$19,942	$40,785	$60,727	$5,760,394
246	$19,801	$40,925	$60,727	$5,719,469
247	$19,661	$41,066	$60,727	$5,678,403
248	$19,520	$41,207	$60,727	$5,637,196
249	$19,378	$41,349	$60,727	$5,595,847
250	$19,236	$41,491	$60,727	$5,554,356
251	$19,093	$41,634	$60,727	$5,512,723
252	$18,950	$41,777	$60,727	$5,470,946

第21年供款共

$728,719

第21年利息

$236,738

第21年共還本金

$491,981

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$18,806	$41,920	$60,727	$5,429,026
254	$18,662	$42,064	$60,727	$5,386,961
255	$18,518	$42,209	$60,727	$5,344,752
256	$18,373	$42,354	$60,727	$5,302,398
257	$18,227	$42,500	$60,727	$5,259,899
258	$18,081	$42,646	$60,727	$5,217,253
259	$17,934	$42,792	$60,727	$5,174,461
260	$17,787	$42,939	$60,727	$5,131,521
261	$17,640	$43,087	$60,727	$5,088,434
262	$17,491	$43,235	$60,727	$5,045,199
263	$17,343	$43,384	$60,727	$5,001,816
264	$17,194	$43,533	$60,727	$4,958,283

第22年供款共

$728,719

第22年利息

$216,056

第22年共還本金

$512,663

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$17,044	$43,683	$60,727	$4,914,600
266	$16,894	$43,833	$60,727	$4,870,767
267	$16,743	$43,983	$60,727	$4,826,784
268	$16,592	$44,135	$60,727	$4,782,650
269	$16,440	$44,286	$60,727	$4,738,363
270	$16,288	$44,438	$60,727	$4,693,925
271	$16,135	$44,591	$60,727	$4,649,334
272	$15,982	$44,745	$60,727	$4,604,589
273	$15,828	$44,898	$60,727	$4,559,691
274	$15,674	$45,053	$60,727	$4,514,638
275	$15,519	$45,208	$60,727	$4,469,431
276	$15,364	$45,363	$60,727	$4,424,068

第23年供款共

$728,719

第23年利息

$194,504

第23年共還本金

$534,215

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$15,208	$45,519	$60,727	$4,378,549
278	$15,051	$45,675	$60,727	$4,332,873
279	$14,894	$45,832	$60,727	$4,287,041
280	$14,737	$45,990	$60,727	$4,241,051
281	$14,579	$46,148	$60,727	$4,194,903
282	$14,420	$46,307	$60,727	$4,148,596
283	$14,261	$46,466	$60,727	$4,102,131
284	$14,101	$46,626	$60,727	$4,055,505
285	$13,941	$46,786	$60,727	$4,008,719
286	$13,780	$46,947	$60,727	$3,961,773
287	$13,619	$47,108	$60,727	$3,914,665
288	$13,457	$47,270	$60,727	$3,867,395

第24年供款共

$728,719

第24年利息

$172,046

第24年共還本金

$556,673

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$13,294	$47,432	$60,727	$3,819,962
290	$13,131	$47,595	$60,727	$3,772,367
291	$12,968	$47,759	$60,727	$3,724,608
292	$12,803	$47,923	$60,727	$3,676,684
293	$12,639	$48,088	$60,727	$3,628,596
294	$12,473	$48,253	$60,727	$3,580,343
295	$12,307	$48,419	$60,727	$3,531,924
296	$12,141	$48,586	$60,727	$3,483,338
297	$11,974	$48,753	$60,727	$3,434,586
298	$11,806	$48,920	$60,727	$3,385,665
299	$11,638	$49,088	$60,727	$3,336,577
300	$11,469	$49,257	$60,727	$3,287,320

第25年供款共

$728,719

第25年利息

$148,645

第25年共還本金

$580,075

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$11,300	$49,426	$60,727	$3,237,893
302	$11,130	$49,596	$60,727	$3,188,297
303	$10,960	$49,767	$60,727	$3,138,530
304	$10,789	$49,938	$60,727	$3,088,592
305	$10,617	$50,110	$60,727	$3,038,483
306	$10,445	$50,282	$60,727	$2,988,201
307	$10,272	$50,455	$60,727	$2,937,746
308	$10,099	$50,628	$60,727	$2,887,118
309	$9,924	$50,802	$60,727	$2,836,316
310	$9,750	$50,977	$60,727	$2,785,339
311	$9,575	$51,152	$60,727	$2,734,187
312	$9,399	$51,328	$60,727	$2,682,859

第26年供款共

$728,719

第26年利息

$124,259

第26年共還本金

$604,461

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$9,222	$51,504	$60,727	$2,631,355
314	$9,045	$51,681	$60,727	$2,579,674
315	$8,868	$51,859	$60,727	$2,527,815
316	$8,689	$52,037	$60,727	$2,475,778
317	$8,510	$52,216	$60,727	$2,423,561
318	$8,331	$52,396	$60,727	$2,371,166
319	$8,151	$52,576	$60,727	$2,318,590
320	$7,970	$52,756	$60,727	$2,265,834
321	$7,789	$52,938	$60,727	$2,212,896
322	$7,607	$53,120	$60,727	$2,159,776
323	$7,424	$53,302	$60,727	$2,106,474
324	$7,241	$53,486	$60,727	$2,052,988

第27年供款共

$728,719

第27年利息

$98,848

第27年共還本金

$629,871

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$7,057	$53,669	$60,727	$1,999,319
326	$6,873	$53,854	$60,727	$1,945,465
327	$6,688	$54,039	$60,727	$1,891,426
328	$6,502	$54,225	$60,727	$1,837,201
329	$6,315	$54,411	$60,727	$1,782,789
330	$6,128	$54,598	$60,727	$1,728,191
331	$5,941	$54,786	$60,727	$1,673,405
332	$5,752	$54,974	$60,727	$1,618,431
333	$5,563	$55,163	$60,727	$1,563,268
334	$5,374	$55,353	$60,727	$1,507,915
335	$5,183	$55,543	$60,727	$1,452,372
336	$4,993	$55,734	$60,727	$1,396,638

第28年供款共

$728,719

第28年利息

$72,369

第28年共還本金

$656,350

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$4,801	$55,926	$60,727	$1,340,712
338	$4,609	$56,118	$60,727	$1,284,594
339	$4,416	$56,311	$60,727	$1,228,283
340	$4,222	$56,504	$60,727	$1,171,779
341	$4,028	$56,699	$60,727	$1,115,080
342	$3,833	$56,894	$60,727	$1,058,187
343	$3,638	$57,089	$60,727	$1,001,098
344	$3,441	$57,285	$60,727	$943,812
345	$3,244	$57,482	$60,727	$886,330
346	$3,047	$57,680	$60,727	$828,650
347	$2,848	$57,878	$60,727	$770,772
348	$2,650	$58,077	$60,727	$712,695

第29年供款共

$728,719

第29年利息

$44,777

第29年共還本金

$683,943

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,450	$58,277	$60,727	$654,418
350	$2,250	$58,477	$60,727	$595,941
351	$2,049	$58,678	$60,727	$537,263
352	$1,847	$58,880	$60,727	$478,383
353	$1,644	$59,082	$60,727	$419,301
354	$1,441	$59,285	$60,727	$360,016
355	$1,238	$59,489	$60,727	$300,527
356	$1,033	$59,694	$60,727	$240,833
357	$828	$59,899	$60,727	$180,934
358	$622	$60,105	$60,727	$120,830
359	$415	$60,311	$60,727	$60,519
360	$208	$60,519	$60,727	$0

第30年供款共

$728,719

第30年利息

$16,024

第30年共還本金

$712,695

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$28,091,831

免责声明

笋盘推介

按揭保险费
info