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$28,562,476

每月供款
$61,745

首期

$5,460,000

总贷款额

$12,740,000

總利息

$9,487,976

印花税

$682,500

其他

$192,000

置业成本总预算

HK$6,334,500

$123,489

置业成本总预算

HK$6,334,500

首期

$5,460,000
印花税

$682,500
- AVD
  
  $682,500
律师费

$ 10,000
代理佣金

$182,000
按揭保险费

不适用

$123,489

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

VR实景

沙田瑞峰花园

thumb_up

罕有 [高层单边] 传统高实用大宅 [南北对流] 2大厅4大房 [连车位].

实

1,521 呎

@11,834

建

1,872 呎

@9,615

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 vpn_key 有匙即睇

售$1,800 万

实

1,521 呎

@11,834

建

1,872 呎

@9,615

售$1,800 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 vpn_key 有匙即睇

九龙塘龙翔苑

thumb_up

41校网罕有复式单位靓装

实

1,222 呎

@15,385

local_fire_department 至HIT

售$1,880 万

实

1,222 呎

@15,385

售$1,880 万

local_fire_department 至HIT

马鞍山海典湾

thumb_up

马鞍山海典湾

实

1,181 呎

@16,088

建

1,567 呎

@12,125

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

售$1,900 万

实

1,181 呎

@16,088

建

1,567 呎

@12,125

售$1,900 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

KOL实拍 VR实景

沙田骏景园

thumb_up

罕有骏景园^高层覆式放盘连车位^靓景东南超光勐

实

1,294 呎

@14,683

建

1,480 呎

@12,838

directions_run 即走 real_estate_agent 罕有放盘 hotel_class 楼王 vpn_key 有匙即睇

售$1,900 万

实

1,294 呎

@14,683

建

1,480 呎

@12,838

售$1,900 万

directions_run 即走 real_estate_agent 罕有放盘 hotel_class 楼王 vpn_key 有匙即睇

马鞍山星涟海第01座

thumb_up

全海景凤凰楼换楼必睇欢迎比较移民求售还价即成大量笋盘推介

实

1,238 呎

@14,039

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 flight_takeoff 移民急让

售$1,738 万

实

1,238 呎

@14,039

售$1,738 万

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 flight_takeoff 移民急让

沙田碧涛花园

thumb_up

碧涛花园双连单位

实

711 呎

@26,020

建

1,006 呎

@18,390

local_fire_department 至HIT

售$1,850 万

实

711 呎

@26,020

建

1,006 呎

@18,390

售$1,850 万

local_fire_department 至HIT

马鞍山观澜雅轩

thumb_up

观澜雅轩, 巨厅巨房, 极少放盘

实

1,104 呎

@16,304

建

1,426 呎

@12,623

售$1,800 万

实

1,104 呎

@16,304

建

1,426 呎

@12,623

售$1,800 万

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

粉岭粉岭围

thumb_up

全座大宅*合超大家庭

建

2,100 呎

@8,571

real_estate_agent 罕有放盘

售$1,800 万

建

2,100 呎

@8,571

售$1,800 万

real_estate_agent 罕有放盘

西贡傲泷

thumb_up

傲泷

实

968 呎

@19,112

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

售$1,850 万

实

968 呎

@19,112

售$1,850 万

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

马鞍山云海

thumb_up

新鸿基云海全新可睇

实

864 呎

@20,833

local_fire_department 至HIT

售$1,800 万

实

864 呎

@20,833

售$1,800 万

local_fire_department 至HIT

马鞍山云海第01期香海臺第02座

thumb_up

云海新鸿基出品

实

967 呎

@18,511

local_fire_department 至HIT

售$1,790 万

实

967 呎

@18,511

售$1,790 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$76,248	$58,591	$48,014	$40,977
1.500	$79,083	$61,476	$50,952	$43,968
2.000	$81,983	$64,450	$53,999	$47,090
2.500	$84,949	$67,510	$57,154	$50,338
3.000	$87,980	$70,656	$60,415	$53,712
3.500	$91,076	$73,887	$63,779	$57,208
4.000	$94,236	$77,202	$67,246	$60,823
4.125	$95,036	$78,044	$68,129	$61,744
4.500	$97,460	$80,600	$70,813	$64,552
5.000	$100,747	$84,078	$74,477	$68,391
5.500	$104,096	$87,637	$78,235	$72,336
6.000	$107,507	$91,273	$82,084	$76,383

每月供款$61,745

年期

30年

贷款金额

$12,740,000

總利息

$9,487,976

总贷款连利息

$22,227,976

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$43,794	$17,951	$61,744	$12,722,049
2	$43,732	$18,012	$61,744	$12,704,037
3	$43,670	$18,074	$61,744	$12,685,963
4	$43,608	$18,136	$61,744	$12,667,826
5	$43,546	$18,199	$61,744	$12,649,628
6	$43,483	$18,261	$61,744	$12,631,366
7	$43,420	$18,324	$61,744	$12,613,042
8	$43,357	$18,387	$61,744	$12,594,655
9	$43,294	$18,450	$61,744	$12,576,205
10	$43,231	$18,514	$61,744	$12,557,691
11	$43,167	$18,577	$61,744	$12,539,114
12	$43,103	$18,641	$61,744	$12,520,473

第1年供款共

$740,933

第1年利息

$521,405

第1年共還本金

$219,527

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$43,039	$18,705	$61,744	$12,501,768
14	$42,975	$18,770	$61,744	$12,482,998
15	$42,910	$18,834	$61,744	$12,464,164
16	$42,846	$18,899	$61,744	$12,445,265
17	$42,781	$18,964	$61,744	$12,426,301
18	$42,715	$19,029	$61,744	$12,407,272
19	$42,650	$19,094	$61,744	$12,388,178
20	$42,584	$19,160	$61,744	$12,369,018
21	$42,518	$19,226	$61,744	$12,349,792
22	$42,452	$19,292	$61,744	$12,330,500
23	$42,386	$19,358	$61,744	$12,311,142
24	$42,320	$19,425	$61,744	$12,291,717

第2年供款共

$740,933

第2年利息

$512,177

第2年共還本金

$228,756

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$42,253	$19,492	$61,744	$12,272,226
26	$42,186	$19,559	$61,744	$12,252,667
27	$42,119	$19,626	$61,744	$12,233,041
28	$42,051	$19,693	$61,744	$12,213,348
29	$41,983	$19,761	$61,744	$12,193,587
30	$41,915	$19,829	$61,744	$12,173,758
31	$41,847	$19,897	$61,744	$12,153,861
32	$41,779	$19,965	$61,744	$12,133,895
33	$41,710	$20,034	$61,744	$12,113,861
34	$41,641	$20,103	$61,744	$12,093,758
35	$41,572	$20,172	$61,744	$12,073,586
36	$41,503	$20,241	$61,744	$12,053,345

第3年供款共

$740,933

第3年利息

$502,560

第3年共還本金

$238,372

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$41,433	$20,311	$61,744	$12,033,034
38	$41,364	$20,381	$61,744	$12,012,653
39	$41,293	$20,451	$61,744	$11,992,202
40	$41,223	$20,521	$61,744	$11,971,681
41	$41,153	$20,592	$61,744	$11,951,089
42	$41,082	$20,663	$61,744	$11,930,427
43	$41,011	$20,734	$61,744	$11,909,693
44	$40,940	$20,805	$61,744	$11,888,888
45	$40,868	$20,876	$61,744	$11,868,012
46	$40,796	$20,948	$61,744	$11,847,064
47	$40,724	$21,020	$61,744	$11,826,044
48	$40,652	$21,092	$61,744	$11,804,951

第4年供款共

$740,933

第4年利息

$492,539

第4年共還本金

$248,393

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$40,580	$21,165	$61,744	$11,783,787
50	$40,507	$21,238	$61,744	$11,762,549
51	$40,434	$21,311	$61,744	$11,741,238
52	$40,361	$21,384	$61,744	$11,719,854
53	$40,287	$21,457	$61,744	$11,698,397
54	$40,213	$21,531	$61,744	$11,676,866
55	$40,139	$21,605	$61,744	$11,655,261
56	$40,065	$21,679	$61,744	$11,633,581
57	$39,990	$21,754	$61,744	$11,611,827
58	$39,916	$21,829	$61,744	$11,589,999
59	$39,841	$21,904	$61,744	$11,568,095
60	$39,765	$21,979	$61,744	$11,546,116

第5年供款共

$740,933

第5年利息

$482,097

第5年共還本金

$258,835

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$39,690	$22,055	$61,744	$11,524,061
62	$39,614	$22,130	$61,744	$11,501,931
63	$39,538	$22,206	$61,744	$11,479,724
64	$39,462	$22,283	$61,744	$11,457,442
65	$39,385	$22,359	$61,744	$11,435,082
66	$39,308	$22,436	$61,744	$11,412,646
67	$39,231	$22,513	$61,744	$11,390,133
68	$39,154	$22,591	$61,744	$11,367,542
69	$39,076	$22,668	$61,744	$11,344,873
70	$38,998	$22,746	$61,744	$11,322,127
71	$38,920	$22,825	$61,744	$11,299,302
72	$38,841	$22,903	$61,744	$11,276,399

第6年供款共

$740,933

第6年利息

$471,216

第6年共還本金

$269,717

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$38,763	$22,982	$61,744	$11,253,418
74	$38,684	$23,061	$61,744	$11,230,357
75	$38,604	$23,140	$61,744	$11,207,217
76	$38,525	$23,220	$61,744	$11,183,997
77	$38,445	$23,299	$61,744	$11,160,698
78	$38,365	$23,379	$61,744	$11,137,318
79	$38,285	$23,460	$61,744	$11,113,859
80	$38,204	$23,540	$61,744	$11,090,318
81	$38,123	$23,621	$61,744	$11,066,697
82	$38,042	$23,703	$61,744	$11,042,994
83	$37,960	$23,784	$61,744	$11,019,210
84	$37,879	$23,866	$61,744	$10,995,344

第7年供款共

$740,933

第7年利息

$459,877

第7年共還本金

$281,055

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$37,796	$23,948	$61,744	$10,971,396
86	$37,714	$24,030	$61,744	$10,947,366
87	$37,632	$24,113	$61,744	$10,923,253
88	$37,549	$24,196	$61,744	$10,899,057
89	$37,466	$24,279	$61,744	$10,874,779
90	$37,382	$24,362	$61,744	$10,850,416
91	$37,298	$24,446	$61,744	$10,825,970
92	$37,214	$24,530	$61,744	$10,801,440
93	$37,130	$24,614	$61,744	$10,776,826
94	$37,045	$24,699	$61,744	$10,752,127
95	$36,960	$24,784	$61,744	$10,727,343
96	$36,875	$24,869	$61,744	$10,702,474

第8年供款共

$740,933

第8年利息

$448,062

第8年共還本金

$292,870

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$36,790	$24,955	$61,744	$10,677,519
98	$36,704	$25,040	$61,744	$10,652,479
99	$36,618	$25,126	$61,744	$10,627,352
100	$36,532	$25,213	$61,744	$10,602,139
101	$36,445	$25,300	$61,744	$10,576,840
102	$36,358	$25,386	$61,744	$10,551,453
103	$36,271	$25,474	$61,744	$10,525,979
104	$36,183	$25,561	$61,744	$10,500,418
105	$36,095	$25,649	$61,744	$10,474,769
106	$36,007	$25,737	$61,744	$10,449,032
107	$35,919	$25,826	$61,744	$10,423,206
108	$35,830	$25,915	$61,744	$10,397,291

第9年供款共

$740,933

第9年利息

$435,750

第9年共還本金

$305,182

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$35,741	$26,004	$61,744	$10,371,287
110	$35,651	$26,093	$61,744	$10,345,194
111	$35,562	$26,183	$61,744	$10,319,012
112	$35,472	$26,273	$61,744	$10,292,739
113	$35,381	$26,363	$61,744	$10,266,376
114	$35,291	$26,454	$61,744	$10,239,922
115	$35,200	$26,545	$61,744	$10,213,377
116	$35,108	$26,636	$61,744	$10,186,742
117	$35,017	$26,727	$61,744	$10,160,014
118	$34,925	$26,819	$61,744	$10,133,195
119	$34,833	$26,912	$61,744	$10,106,283
120	$34,740	$27,004	$61,744	$10,079,279

第10年供款共

$740,933

第10年利息

$422,921

第10年共還本金

$318,012

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$34,648	$27,097	$61,744	$10,052,182
122	$34,554	$27,190	$61,744	$10,024,992
123	$34,461	$27,283	$61,744	$9,997,709
124	$34,367	$27,377	$61,744	$9,970,332
125	$34,273	$27,471	$61,744	$9,942,860
126	$34,179	$27,566	$61,744	$9,915,294
127	$34,084	$27,661	$61,744	$9,887,634
128	$33,989	$27,756	$61,744	$9,859,878
129	$33,893	$27,851	$61,744	$9,832,027
130	$33,798	$27,947	$61,744	$9,804,080
131	$33,702	$28,043	$61,744	$9,776,038
132	$33,605	$28,139	$61,744	$9,747,898

第11年供款共

$740,933

第11年利息

$409,552

第11年共還本金

$331,381

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$33,508	$28,236	$61,744	$9,719,662
134	$33,411	$28,333	$61,744	$9,691,329
135	$33,314	$28,430	$61,744	$9,662,899
136	$33,216	$28,528	$61,744	$9,634,371
137	$33,118	$28,626	$61,744	$9,605,745
138	$33,020	$28,725	$61,744	$9,577,020
139	$32,921	$28,823	$61,744	$9,548,197
140	$32,822	$28,922	$61,744	$9,519,274
141	$32,723	$29,022	$61,744	$9,490,252
142	$32,623	$29,122	$61,744	$9,461,131
143	$32,523	$29,222	$61,744	$9,431,909
144	$32,422	$29,322	$61,744	$9,402,587

第12年供款共

$740,933

第12年利息

$395,621

第12年共還本金

$345,312

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$32,321	$29,423	$61,744	$9,373,164
146	$32,220	$29,524	$61,744	$9,343,640
147	$32,119	$29,626	$61,744	$9,314,014
148	$32,017	$29,727	$61,744	$9,284,286
149	$31,915	$29,830	$61,744	$9,254,457
150	$31,812	$29,932	$61,744	$9,224,525
151	$31,709	$30,035	$61,744	$9,194,490
152	$31,606	$30,138	$61,744	$9,164,351
153	$31,502	$30,242	$61,744	$9,134,109
154	$31,399	$30,346	$61,744	$9,103,763
155	$31,294	$30,450	$61,744	$9,073,313
156	$31,190	$30,555	$61,744	$9,042,758

第13年供款共

$740,933

第13年利息

$381,104

第13年共還本金

$359,828

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$31,084	$30,660	$61,744	$9,012,099
158	$30,979	$30,765	$61,744	$8,981,333
159	$30,873	$30,871	$61,744	$8,950,462
160	$30,767	$30,977	$61,744	$8,919,485
161	$30,661	$31,084	$61,744	$8,888,401
162	$30,554	$31,190	$61,744	$8,857,211
163	$30,447	$31,298	$61,744	$8,825,913
164	$30,339	$31,405	$61,744	$8,794,508
165	$30,231	$31,513	$61,744	$8,762,995
166	$30,123	$31,622	$61,744	$8,731,373
167	$30,014	$31,730	$61,744	$8,699,643
168	$29,905	$31,839	$61,744	$8,667,803

第14年供款共

$740,933

第14年利息

$365,977

第14年共還本金

$374,955

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$29,796	$31,949	$61,744	$8,635,855
170	$29,686	$32,059	$61,744	$8,603,796
171	$29,576	$32,169	$61,744	$8,571,627
172	$29,465	$32,279	$61,744	$8,539,348
173	$29,354	$32,390	$61,744	$8,506,957
174	$29,243	$32,502	$61,744	$8,474,456
175	$29,131	$32,613	$61,744	$8,441,842
176	$29,019	$32,726	$61,744	$8,409,117
177	$28,906	$32,838	$61,744	$8,376,279
178	$28,793	$32,951	$61,744	$8,343,328
179	$28,680	$33,064	$61,744	$8,310,264
180	$28,567	$33,178	$61,744	$8,277,086

第15年供款共

$740,933

第15年利息

$350,215

第15年共還本金

$390,718

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$28,452	$33,292	$61,744	$8,243,794
182	$28,338	$33,406	$61,744	$8,210,387
183	$28,223	$33,521	$61,744	$8,176,866
184	$28,108	$33,636	$61,744	$8,143,230
185	$27,992	$33,752	$61,744	$8,109,478
186	$27,876	$33,868	$61,744	$8,075,610
187	$27,760	$33,984	$61,744	$8,041,625
188	$27,643	$34,101	$61,744	$8,007,524
189	$27,526	$34,219	$61,744	$7,973,306
190	$27,408	$34,336	$61,744	$7,938,969
191	$27,290	$34,454	$61,744	$7,904,515
192	$27,172	$34,573	$61,744	$7,869,943

第16年供款共

$740,933

第16年利息

$333,789

第16年共還本金

$407,143

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$27,053	$34,691	$61,744	$7,835,251
194	$26,934	$34,811	$61,744	$7,800,441
195	$26,814	$34,930	$61,744	$7,765,510
196	$26,694	$35,050	$61,744	$7,730,460
197	$26,573	$35,171	$61,744	$7,695,289
198	$26,453	$35,292	$61,744	$7,659,997
199	$26,331	$35,413	$61,744	$7,624,584
200	$26,210	$35,535	$61,744	$7,589,049
201	$26,087	$35,657	$61,744	$7,553,392
202	$25,965	$35,780	$61,744	$7,517,612
203	$25,842	$35,903	$61,744	$7,481,710
204	$25,718	$36,026	$61,744	$7,445,684

第17年供款共

$740,933

第17年利息

$316,674

第17年共還本金

$424,259

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$25,595	$36,150	$61,744	$7,409,534
206	$25,470	$36,274	$61,744	$7,373,260
207	$25,346	$36,399	$61,744	$7,336,861
208	$25,220	$36,524	$61,744	$7,300,337
209	$25,095	$36,649	$61,744	$7,263,688
210	$24,969	$36,775	$61,744	$7,226,912
211	$24,843	$36,902	$61,744	$7,190,010
212	$24,716	$37,029	$61,744	$7,152,982
213	$24,588	$37,156	$61,744	$7,115,826
214	$24,461	$37,284	$61,744	$7,078,542
215	$24,332	$37,412	$61,744	$7,041,130
216	$24,204	$37,540	$61,744	$7,003,590

第18年供款共

$740,933

第18年利息

$298,838

第18年共還本金

$442,094

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$24,075	$37,670	$61,744	$6,965,920
218	$23,945	$37,799	$61,744	$6,928,121
219	$23,815	$37,929	$61,744	$6,890,192
220	$23,685	$38,059	$61,744	$6,852,133
221	$23,554	$38,190	$61,744	$6,813,942
222	$23,423	$38,321	$61,744	$6,775,621
223	$23,291	$38,453	$61,744	$6,737,168
224	$23,159	$38,585	$61,744	$6,698,582
225	$23,026	$38,718	$61,744	$6,659,864
226	$22,893	$38,851	$61,744	$6,621,013
227	$22,760	$38,985	$61,744	$6,582,029
228	$22,626	$39,119	$61,744	$6,542,910

第19年供款共

$740,933

第19年利息

$280,253

第19年共還本金

$460,679

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$22,491	$39,253	$61,744	$6,503,657
230	$22,356	$39,388	$61,744	$6,464,269
231	$22,221	$39,523	$61,744	$6,424,745
232	$22,085	$39,659	$61,744	$6,385,086
233	$21,949	$39,796	$61,744	$6,345,291
234	$21,812	$39,932	$61,744	$6,305,358
235	$21,675	$40,070	$61,744	$6,265,288
236	$21,537	$40,207	$61,744	$6,225,081
237	$21,399	$40,346	$61,744	$6,184,735
238	$21,260	$40,484	$61,744	$6,144,251
239	$21,121	$40,624	$61,744	$6,103,627
240	$20,981	$40,763	$61,744	$6,062,864

第20年供款共

$740,933

第20年利息

$260,887

第20年共還本金

$480,046

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$20,841	$40,903	$61,744	$6,021,961
242	$20,700	$41,044	$61,744	$5,980,917
243	$20,559	$41,185	$61,744	$5,939,732
244	$20,418	$41,327	$61,744	$5,898,406
245	$20,276	$41,469	$61,744	$5,856,937
246	$20,133	$41,611	$61,744	$5,815,326
247	$19,990	$41,754	$61,744	$5,773,572
248	$19,847	$41,898	$61,744	$5,731,674
249	$19,703	$42,042	$61,744	$5,689,632
250	$19,558	$42,186	$61,744	$5,647,446
251	$19,413	$42,331	$61,744	$5,605,115
252	$19,268	$42,477	$61,744	$5,562,638

第21年供款共

$740,933

第21年利息

$240,706

第21年共還本金

$500,226

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$19,122	$42,623	$61,744	$5,520,015
254	$18,975	$42,769	$61,744	$5,477,246
255	$18,828	$42,916	$61,744	$5,434,329
256	$18,681	$43,064	$61,744	$5,391,265
257	$18,532	$43,212	$61,744	$5,348,054
258	$18,384	$43,360	$61,744	$5,304,693
259	$18,235	$43,509	$61,744	$5,261,184
260	$18,085	$43,659	$61,744	$5,217,525
261	$17,935	$43,809	$61,744	$5,173,715
262	$17,785	$43,960	$61,744	$5,129,756
263	$17,634	$44,111	$61,744	$5,085,645
264	$17,482	$44,262	$61,744	$5,041,382

第22年供款共

$740,933

第22年利息

$219,677

第22年共還本金

$521,255

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$17,330	$44,415	$61,744	$4,996,968
266	$17,177	$44,567	$61,744	$4,952,400
267	$17,024	$44,720	$61,744	$4,907,680
268	$16,870	$44,874	$61,744	$4,862,806
269	$16,716	$45,028	$61,744	$4,817,777
270	$16,561	$45,183	$61,744	$4,772,594
271	$16,406	$45,339	$61,744	$4,727,255
272	$16,250	$45,494	$61,744	$4,681,761
273	$16,094	$45,651	$61,744	$4,636,110
274	$15,937	$45,808	$61,744	$4,590,302
275	$15,779	$45,965	$61,744	$4,544,337
276	$15,621	$46,123	$61,744	$4,498,214

第23年供款共

$740,933

第23年利息

$197,764

第23年共還本金

$543,168

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$15,463	$46,282	$61,744	$4,451,932
278	$15,304	$46,441	$61,744	$4,405,491
279	$15,144	$46,600	$61,744	$4,358,891
280	$14,984	$46,761	$61,744	$4,312,130
281	$14,823	$46,921	$61,744	$4,265,209
282	$14,662	$47,083	$61,744	$4,218,126
283	$14,500	$47,245	$61,744	$4,170,881
284	$14,337	$47,407	$61,744	$4,123,474
285	$14,174	$47,570	$61,744	$4,075,905
286	$14,011	$47,733	$61,744	$4,028,171
287	$13,847	$47,898	$61,744	$3,980,274
288	$13,682	$48,062	$61,744	$3,932,211

第24年供款共

$740,933

第24年利息

$174,930

第24年共還本金

$566,003

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$13,517	$48,227	$61,744	$3,883,984
290	$13,351	$48,393	$61,744	$3,835,591
291	$13,185	$48,560	$61,744	$3,787,031
292	$13,018	$48,726	$61,744	$3,738,305
293	$12,850	$48,894	$61,744	$3,689,411
294	$12,682	$49,062	$61,744	$3,640,349
295	$12,514	$49,231	$61,744	$3,591,118
296	$12,344	$49,400	$61,744	$3,541,718
297	$12,175	$49,570	$61,744	$3,492,149
298	$12,004	$49,740	$61,744	$3,442,408
299	$11,833	$49,911	$61,744	$3,392,497
300	$11,662	$50,083	$61,744	$3,342,415

第25年供款共

$740,933

第25年利息

$151,136

第25年共還本金

$589,797

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$11,490	$50,255	$61,744	$3,292,160
302	$11,317	$50,428	$61,744	$3,241,732
303	$11,143	$50,601	$61,744	$3,191,131
304	$10,970	$50,775	$61,744	$3,140,356
305	$10,795	$50,949	$61,744	$3,089,407
306	$10,620	$51,125	$61,744	$3,038,283
307	$10,444	$51,300	$61,744	$2,986,982
308	$10,268	$51,477	$61,744	$2,935,506
309	$10,091	$51,654	$61,744	$2,883,852
310	$9,913	$51,831	$61,744	$2,832,021
311	$9,735	$52,009	$61,744	$2,780,012
312	$9,556	$52,188	$61,744	$2,727,823

第26年供款共

$740,933

第26年利息

$126,341

第26年共還本金

$614,591

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$9,377	$52,367	$61,744	$2,675,456
314	$9,197	$52,547	$61,744	$2,622,909
315	$9,016	$52,728	$61,744	$2,570,180
316	$8,835	$52,909	$61,744	$2,517,271
317	$8,653	$53,091	$61,744	$2,464,180
318	$8,471	$53,274	$61,744	$2,410,906
319	$8,287	$53,457	$61,744	$2,357,449
320	$8,104	$53,641	$61,744	$2,303,808
321	$7,919	$53,825	$61,744	$2,249,983
322	$7,734	$54,010	$61,744	$2,195,973
323	$7,549	$54,196	$61,744	$2,141,778
324	$7,362	$54,382	$61,744	$2,087,396

第27年供款共

$740,933

第27年利息

$100,505

第27年共還本金

$640,428

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$7,175	$54,569	$61,744	$2,032,827
326	$6,988	$54,757	$61,744	$1,978,070
327	$6,800	$54,945	$61,744	$1,923,125
328	$6,611	$55,134	$61,744	$1,867,992
329	$6,421	$55,323	$61,744	$1,812,669
330	$6,231	$55,513	$61,744	$1,757,155
331	$6,040	$55,704	$61,744	$1,701,451
332	$5,849	$55,896	$61,744	$1,645,555
333	$5,657	$56,088	$61,744	$1,589,468
334	$5,464	$56,281	$61,744	$1,533,187
335	$5,270	$56,474	$61,744	$1,476,713
336	$5,076	$56,668	$61,744	$1,420,045

第28年供款共

$740,933

第28年利息

$73,582

第28年共還本金

$667,351

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$4,881	$56,863	$61,744	$1,363,182
338	$4,686	$57,058	$61,744	$1,306,123
339	$4,490	$57,255	$61,744	$1,248,869
340	$4,293	$57,451	$61,744	$1,191,418
341	$4,095	$57,649	$61,744	$1,133,769
342	$3,897	$57,847	$61,744	$1,075,922
343	$3,698	$58,046	$61,744	$1,017,876
344	$3,499	$58,245	$61,744	$959,630
345	$3,299	$58,446	$61,744	$901,185
346	$3,098	$58,647	$61,744	$842,538
347	$2,896	$58,848	$61,744	$783,690
348	$2,694	$59,050	$61,744	$724,639

第29年供款共

$740,933

第29年利息

$45,527

第29年共還本金

$695,405

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,491	$59,253	$61,744	$665,386
350	$2,287	$59,457	$61,744	$605,929
351	$2,083	$59,661	$61,744	$546,267
352	$1,878	$59,867	$61,744	$486,401
353	$1,672	$60,072	$61,744	$426,328
354	$1,466	$60,279	$61,744	$366,050
355	$1,258	$60,486	$61,744	$305,564
356	$1,050	$60,694	$61,744	$244,870
357	$842	$60,903	$61,744	$183,967
358	$632	$61,112	$61,744	$122,855
359	$422	$61,322	$61,744	$61,533
360	$212	$61,533	$61,744	$0

第30年供款共

$740,933

第30年利息

$16,293

第30年共還本金

$724,639

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$28,562,476

免责声明

笋盘推介

按揭保险费
info