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$29,629,272

每月供款
$64,052

首期

$5,664,000

总贷款额

$13,216,000

總利息

$9,842,472

印花税

$708,000

其他

$198,800

置业成本总预算

HK$6,570,800

$128,103

置业成本总预算

HK$6,570,800

首期

$5,664,000
印花税

$708,000
- AVD
  
  $708,000
律师费

$ 10,000
代理佣金

$188,800
按揭保险费

不适用

$128,103

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 Sai Kung

thumb_up

Village House in Gated Community

建

2,100 呎

@8,571

售$1,800 万

建

2,100 呎

@8,571

售$1,800 万

马鞍山岚岸第01座

thumb_up

（岚岸）海景高层，4房1套，连天台。

实

971 呎

@20,391

建

1,388 呎

@14,265

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 vpn_key 有匙即睇

售$1,980 万

实

971 呎

@20,391

建

1,388 呎

@14,265

售$1,980 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 vpn_key 有匙即睇

西贡 SAI KUNG

thumb_up

全独立屋连特大草地花园

建

2,100 呎

@9,048

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买 pets 爱竉必选

售$1,900 万

建

2,100 呎

@9,048

售$1,900 万

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买 pets 爱竉必选

KOL实拍

西贡松涛轩

thumb_up

极企理整齐屋苑，近市方便

建

2,100 呎

@9,190

local_fire_department 至HIT local_offer 低水笋价 flight_takeoff 移民急让 pets 爱竉必选

售$1,930 万

建

2,100 呎

@9,190

售$1,930 万

local_fire_department 至HIT local_offer 低水笋价 flight_takeoff 移民急让 pets 爱竉必选

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 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

沙田碧涛花园第01期第01座雅碧阁

thumb_up

名牌屋苑罕有相连

实

1,614 呎

@11,462

建

2,384 呎

@7,760

real_estate_agent 罕有放盘

售$1,850 万

实

1,614 呎

@11,462

建

2,384 呎

@7,760

售$1,850 万

real_estate_agent 罕有放盘

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

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

KOL实拍 VR实景

西贡大网仔

thumb_up

独立村屋

建

2,100 呎

@9,429

local_fire_department 至HIT

售$1,980 万

建

2,100 呎

@9,429

售$1,980 万

local_fire_department 至HIT

沙田名城第01期

thumb_up

东南四房套, 中层开扬, 大型商场兴建中, 尺价超值!

实

959 呎

@19,812

建

1,273 呎

@14,925

local_fire_department 至HIT

售$1,900 万

实

959 呎

@19,812

建

1,273 呎

@14,925

售$1,900 万

local_fire_department 至HIT

大埔瓦瑶头

thumb_up

瓦瑶头

建

2,100 呎

@8,571

vpn_key 有匙即睇

售$1,800 万

建

2,100 呎

@8,571

售$1,800 万

vpn_key 有匙即睇

利率	15年	20年	25年	30年
1.000	$79,097	$60,780	$49,807	$42,508
1.500	$82,037	$63,773	$52,856	$45,611
2.000	$85,046	$66,858	$56,017	$48,849
2.500	$88,123	$70,032	$59,289	$52,219
3.000	$91,267	$73,296	$62,672	$55,719
3.500	$94,479	$76,647	$66,162	$59,346
4.000	$97,757	$80,086	$69,759	$63,095
4.125	$98,587	$80,960	$70,674	$64,051
4.500	$101,102	$83,611	$73,459	$66,964
5.000	$104,511	$87,220	$77,259	$70,946
5.500	$107,986	$90,911	$81,158	$75,039
6.000	$111,524	$94,684	$85,151	$79,237

每月供款$64,052

年期

30年

贷款金额

$13,216,000

總利息

$9,842,472

总贷款连利息

$23,058,472

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$45,430	$18,621	$64,051	$13,197,379
2	$45,366	$18,685	$64,051	$13,178,693
3	$45,302	$18,750	$64,051	$13,159,944
4	$45,237	$18,814	$64,051	$13,141,130
5	$45,173	$18,879	$64,051	$13,122,251
6	$45,108	$18,944	$64,051	$13,103,308
7	$45,043	$19,009	$64,051	$13,084,299
8	$44,977	$19,074	$64,051	$13,065,225
9	$44,912	$19,140	$64,051	$13,046,085
10	$44,846	$19,205	$64,051	$13,026,880
11	$44,780	$19,271	$64,051	$13,007,608
12	$44,714	$19,338	$64,051	$12,988,271

第1年供款共

$768,616

第1年利息

$540,887

第1年共還本金

$227,729

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$44,647	$19,404	$64,051	$12,968,867
14	$44,580	$19,471	$64,051	$12,949,396
15	$44,514	$19,538	$64,051	$12,929,858
16	$44,446	$19,605	$64,051	$12,910,253
17	$44,379	$19,672	$64,051	$12,890,581
18	$44,311	$19,740	$64,051	$12,870,841
19	$44,244	$19,808	$64,051	$12,851,033
20	$44,175	$19,876	$64,051	$12,831,157
21	$44,107	$19,944	$64,051	$12,811,213
22	$44,039	$20,013	$64,051	$12,791,200
23	$43,970	$20,082	$64,051	$12,771,119
24	$43,901	$20,151	$64,051	$12,750,968

第2年供款共

$768,616

第2年利息

$531,313

第2年共還本金

$237,303

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$43,831	$20,220	$64,051	$12,730,748
26	$43,762	$20,289	$64,051	$12,710,459
27	$43,692	$20,359	$64,051	$12,690,100
28	$43,622	$20,429	$64,051	$12,669,671
29	$43,552	$20,499	$64,051	$12,649,171
30	$43,482	$20,570	$64,051	$12,628,602
31	$43,411	$20,640	$64,051	$12,607,961
32	$43,340	$20,711	$64,051	$12,587,250
33	$43,269	$20,783	$64,051	$12,566,467
34	$43,197	$20,854	$64,051	$12,545,613
35	$43,126	$20,926	$64,051	$12,524,687
36	$43,054	$20,998	$64,051	$12,503,690

第3年供款共

$768,616

第3年利息

$521,337

第3年共還本金

$247,279

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$42,981	$21,070	$64,051	$12,482,620
38	$42,909	$21,142	$64,051	$12,461,477
39	$42,836	$21,215	$64,051	$12,440,262
40	$42,763	$21,288	$64,051	$12,418,974
41	$42,690	$21,361	$64,051	$12,397,613
42	$42,617	$21,435	$64,051	$12,376,179
43	$42,543	$21,508	$64,051	$12,354,671
44	$42,469	$21,582	$64,051	$12,333,089
45	$42,395	$21,656	$64,051	$12,311,432
46	$42,321	$21,731	$64,051	$12,289,701
47	$42,246	$21,805	$64,051	$12,267,896
48	$42,171	$21,880	$64,051	$12,246,016

第4年供款共

$768,616

第4年利息

$510,942

第4年共還本金

$257,674

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$42,096	$21,956	$64,051	$12,224,060
50	$42,020	$22,031	$64,051	$12,202,029
51	$41,944	$22,107	$64,051	$12,179,922
52	$41,868	$22,183	$64,051	$12,157,739
53	$41,792	$22,259	$64,051	$12,135,480
54	$41,716	$22,336	$64,051	$12,113,144
55	$41,639	$22,412	$64,051	$12,090,732
56	$41,562	$22,489	$64,051	$12,068,243
57	$41,485	$22,567	$64,051	$12,045,676
58	$41,407	$22,644	$64,051	$12,023,032
59	$41,329	$22,722	$64,051	$12,000,310
60	$41,251	$22,800	$64,051	$11,977,509

第5年供款共

$768,616

第5年利息

$500,109

第5年共還本金

$268,506

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$41,173	$22,879	$64,051	$11,954,631
62	$41,094	$22,957	$64,051	$11,931,673
63	$41,015	$23,036	$64,051	$11,908,637
64	$40,936	$23,115	$64,051	$11,885,522
65	$40,856	$23,195	$64,051	$11,862,327
66	$40,777	$23,275	$64,051	$11,839,052
67	$40,697	$23,355	$64,051	$11,815,698
68	$40,616	$23,435	$64,051	$11,792,263
69	$40,536	$23,515	$64,051	$11,768,748
70	$40,455	$23,596	$64,051	$11,745,151
71	$40,374	$23,677	$64,051	$11,721,474
72	$40,293	$23,759	$64,051	$11,697,715

第6年供款共

$768,616

第6年利息

$488,822

第6年共還本金

$279,794

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$40,211	$23,840	$64,051	$11,673,875
74	$40,129	$23,922	$64,051	$11,649,953
75	$40,047	$24,005	$64,051	$11,625,948
76	$39,964	$24,087	$64,051	$11,601,861
77	$39,881	$24,170	$64,051	$11,577,691
78	$39,798	$24,253	$64,051	$11,553,438
79	$39,715	$24,336	$64,051	$11,529,102
80	$39,631	$24,420	$64,051	$11,504,682
81	$39,547	$24,504	$64,051	$11,480,178
82	$39,463	$24,588	$64,051	$11,455,589
83	$39,379	$24,673	$64,051	$11,430,917
84	$39,294	$24,758	$64,051	$11,406,159

第7年供款共

$768,616

第7年利息

$477,060

第7年共還本金

$291,556

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$39,209	$24,843	$64,051	$11,381,316
86	$39,123	$24,928	$64,051	$11,356,388
87	$39,038	$25,014	$64,051	$11,331,375
88	$38,952	$25,100	$64,051	$11,306,275
89	$38,865	$25,186	$64,051	$11,281,089
90	$38,779	$25,273	$64,051	$11,255,816
91	$38,692	$25,359	$64,051	$11,230,457
92	$38,605	$25,447	$64,051	$11,205,010
93	$38,517	$25,534	$64,051	$11,179,476
94	$38,429	$25,622	$64,051	$11,153,854
95	$38,341	$25,710	$64,051	$11,128,145
96	$38,253	$25,798	$64,051	$11,102,346

第8年供款共

$768,616

第8年利息

$464,803

第8年共還本金

$303,813

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$38,164	$25,887	$64,051	$11,076,459
98	$38,075	$25,976	$64,051	$11,050,483
99	$37,986	$26,065	$64,051	$11,024,418
100	$37,896	$26,155	$64,051	$10,998,263
101	$37,807	$26,245	$64,051	$10,972,018
102	$37,716	$26,335	$64,051	$10,945,683
103	$37,626	$26,426	$64,051	$10,919,258
104	$37,535	$26,516	$64,051	$10,892,741
105	$37,444	$26,608	$64,051	$10,866,134
106	$37,352	$26,699	$64,051	$10,839,435
107	$37,261	$26,791	$64,051	$10,812,644
108	$37,168	$26,883	$64,051	$10,785,761

第9年供款共

$768,616

第9年利息

$452,031

第9年共還本金

$316,585

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$37,076	$26,975	$64,051	$10,758,786
110	$36,983	$27,068	$64,051	$10,731,718
111	$36,890	$27,161	$64,051	$10,704,557
112	$36,797	$27,254	$64,051	$10,677,303
113	$36,703	$27,348	$64,051	$10,649,955
114	$36,609	$27,442	$64,051	$10,622,513
115	$36,515	$27,536	$64,051	$10,594,976
116	$36,420	$27,631	$64,051	$10,567,345
117	$36,325	$27,726	$64,051	$10,539,619
118	$36,230	$27,821	$64,051	$10,511,798
119	$36,134	$27,917	$64,051	$10,483,881
120	$36,038	$28,013	$64,051	$10,455,868

第10年供款共

$768,616

第10年利息

$438,722

第10年共還本金

$329,894

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$35,942	$28,109	$64,051	$10,427,758
122	$35,845	$28,206	$64,051	$10,399,552
123	$35,748	$28,303	$64,051	$10,371,250
124	$35,651	$28,400	$64,051	$10,342,850
125	$35,554	$28,498	$64,051	$10,314,352
126	$35,456	$28,596	$64,051	$10,285,756
127	$35,357	$28,694	$64,051	$10,257,062
128	$35,259	$28,793	$64,051	$10,228,269
129	$35,160	$28,892	$64,051	$10,199,378
130	$35,060	$28,991	$64,051	$10,170,387
131	$34,961	$29,091	$64,051	$10,141,296
132	$34,861	$29,191	$64,051	$10,112,106

第11年供款共

$768,616

第11年利息

$424,854

第11年共還本金

$343,762

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$34,760	$29,291	$64,051	$10,082,815
134	$34,660	$29,392	$64,051	$10,053,423
135	$34,559	$29,493	$64,051	$10,023,930
136	$34,457	$29,594	$64,051	$9,994,336
137	$34,356	$29,696	$64,051	$9,964,640
138	$34,253	$29,798	$64,051	$9,934,843
139	$34,151	$29,900	$64,051	$9,904,942
140	$34,048	$30,003	$64,051	$9,874,939
141	$33,945	$30,106	$64,051	$9,844,833
142	$33,842	$30,210	$64,051	$9,814,623
143	$33,738	$30,314	$64,051	$9,784,310
144	$33,634	$30,418	$64,051	$9,753,892

第12年供款共

$768,616

第12年利息

$410,402

第12年共還本金

$358,213

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$33,529	$30,522	$64,051	$9,723,370
146	$33,424	$30,627	$64,051	$9,692,743
147	$33,319	$30,733	$64,051	$9,662,010
148	$33,213	$30,838	$64,051	$9,631,172
149	$33,107	$30,944	$64,051	$9,600,228
150	$33,001	$31,051	$64,051	$9,569,177
151	$32,894	$31,157	$64,051	$9,538,020
152	$32,787	$31,264	$64,051	$9,506,756
153	$32,679	$31,372	$64,051	$9,475,384
154	$32,572	$31,480	$64,051	$9,443,904
155	$32,463	$31,588	$64,051	$9,412,316
156	$32,355	$31,696	$64,051	$9,380,620

第13年供款共

$768,616

第13年利息

$395,343

第13年共還本金

$373,272

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$32,246	$31,805	$64,051	$9,348,814
158	$32,137	$31,915	$64,051	$9,316,900
159	$32,027	$32,024	$64,051	$9,284,875
160	$31,917	$32,135	$64,051	$9,252,741
161	$31,806	$32,245	$64,051	$9,220,496
162	$31,695	$32,356	$64,051	$9,188,140
163	$31,584	$32,467	$64,051	$9,155,673
164	$31,473	$32,579	$64,051	$9,123,094
165	$31,361	$32,691	$64,051	$9,090,403
166	$31,248	$32,803	$64,051	$9,057,600
167	$31,136	$32,916	$64,051	$9,024,684
168	$31,022	$33,029	$64,051	$8,991,655

第14年供款共

$768,616

第14年利息

$379,651

第14年共還本金

$388,964

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$30,909	$33,142	$64,051	$8,958,513
170	$30,795	$33,256	$64,051	$8,925,256
171	$30,681	$33,371	$64,051	$8,891,886
172	$30,566	$33,485	$64,051	$8,858,400
173	$30,451	$33,601	$64,051	$8,824,800
174	$30,335	$33,716	$64,051	$8,791,084
175	$30,219	$33,832	$64,051	$8,757,252
176	$30,103	$33,948	$64,051	$8,723,303
177	$29,986	$34,065	$64,051	$8,689,239
178	$29,869	$34,182	$64,051	$8,655,056
179	$29,752	$34,300	$64,051	$8,620,757
180	$29,634	$34,417	$64,051	$8,586,339

第15年供款共

$768,616

第15年利息

$363,300

第15年共還本金

$405,316

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$29,516	$34,536	$64,051	$8,551,804
182	$29,397	$34,654	$64,051	$8,517,149
183	$29,278	$34,774	$64,051	$8,482,376
184	$29,158	$34,893	$64,051	$8,447,482
185	$29,038	$35,013	$64,051	$8,412,469
186	$28,918	$35,133	$64,051	$8,377,336
187	$28,797	$35,254	$64,051	$8,342,082
188	$28,676	$35,375	$64,051	$8,306,706
189	$28,554	$35,497	$64,051	$8,271,209
190	$28,432	$35,619	$64,051	$8,235,590
191	$28,310	$35,741	$64,051	$8,199,849
192	$28,187	$35,864	$64,051	$8,163,984

第16年供款共

$768,616

第16年利息

$346,261

第16年共還本金

$422,355

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$28,064	$35,988	$64,051	$8,127,997
194	$27,940	$36,111	$64,051	$8,091,886
195	$27,816	$36,235	$64,051	$8,055,650
196	$27,691	$36,360	$64,051	$8,019,290
197	$27,566	$36,485	$64,051	$7,982,805
198	$27,441	$36,610	$64,051	$7,946,195
199	$27,315	$36,736	$64,051	$7,909,458
200	$27,189	$36,863	$64,051	$7,872,596
201	$27,062	$36,989	$64,051	$7,835,607
202	$26,935	$37,116	$64,051	$7,798,490
203	$26,807	$37,244	$64,051	$7,761,246
204	$26,679	$37,372	$64,051	$7,723,874

第17年供款共

$768,616

第17年利息

$328,505

第17年共還本金

$440,110

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$26,551	$37,500	$64,051	$7,686,374
206	$26,422	$37,629	$64,051	$7,648,744
207	$26,293	$37,759	$64,051	$7,610,986
208	$26,163	$37,889	$64,051	$7,573,097
209	$26,033	$38,019	$64,051	$7,535,078
210	$25,902	$38,149	$64,051	$7,496,929
211	$25,771	$38,281	$64,051	$7,458,648
212	$25,639	$38,412	$64,051	$7,420,236
213	$25,507	$38,544	$64,051	$7,381,692
214	$25,375	$38,677	$64,051	$7,343,015
215	$25,242	$38,810	$64,051	$7,304,205
216	$25,108	$38,943	$64,051	$7,265,262

第18年供款共

$768,616

第18年利息

$310,004

第18年共還本金

$458,612

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$24,974	$39,077	$64,051	$7,226,185
218	$24,840	$39,211	$64,051	$7,186,974
219	$24,705	$39,346	$64,051	$7,147,628
220	$24,570	$39,481	$64,051	$7,108,146
221	$24,434	$39,617	$64,051	$7,068,529
222	$24,298	$39,753	$64,051	$7,028,776
223	$24,161	$39,890	$64,051	$6,988,886
224	$24,024	$40,027	$64,051	$6,948,859
225	$23,887	$40,165	$64,051	$6,908,695
226	$23,749	$40,303	$64,051	$6,868,392
227	$23,610	$40,441	$64,051	$6,827,951
228	$23,471	$40,580	$64,051	$6,787,370

第19年供款共

$768,616

第19年利息

$290,724

第19年共還本金

$477,892

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$23,332	$40,720	$64,051	$6,746,651
230	$23,192	$40,860	$64,051	$6,705,791
231	$23,051	$41,000	$64,051	$6,664,791
232	$22,910	$41,141	$64,051	$6,623,650
233	$22,769	$41,283	$64,051	$6,582,367
234	$22,627	$41,424	$64,051	$6,540,943
235	$22,484	$41,567	$64,051	$6,499,376
236	$22,342	$41,710	$64,051	$6,457,666
237	$22,198	$41,853	$64,051	$6,415,813
238	$22,054	$41,997	$64,051	$6,373,816
239	$21,910	$42,141	$64,051	$6,331,675
240	$21,765	$42,286	$64,051	$6,289,389

第20年供款共

$768,616

第20年利息

$270,634

第20年共還本金

$497,982

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$21,620	$42,432	$64,051	$6,246,957
242	$21,474	$42,577	$64,051	$6,204,380
243	$21,328	$42,724	$64,051	$6,161,656
244	$21,181	$42,871	$64,051	$6,118,786
245	$21,033	$43,018	$64,051	$6,075,768
246	$20,885	$43,166	$64,051	$6,032,602
247	$20,737	$43,314	$64,051	$5,989,287
248	$20,588	$43,463	$64,051	$5,945,824
249	$20,439	$43,613	$64,051	$5,902,212
250	$20,289	$43,762	$64,051	$5,858,449
251	$20,138	$43,913	$64,051	$5,814,536
252	$19,987	$44,064	$64,051	$5,770,473

第21年供款共

$768,616

第21年利息

$249,699

第21年共還本金

$518,916

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$19,836	$44,215	$64,051	$5,726,257
254	$19,684	$44,367	$64,051	$5,681,890
255	$19,531	$44,520	$64,051	$5,637,370
256	$19,378	$44,673	$64,051	$5,592,697
257	$19,225	$44,826	$64,051	$5,547,871
258	$19,071	$44,981	$64,051	$5,502,890
259	$18,916	$45,135	$64,051	$5,457,755
260	$18,761	$45,290	$64,051	$5,412,465
261	$18,605	$45,446	$64,051	$5,367,019
262	$18,449	$45,602	$64,051	$5,321,417
263	$18,292	$45,759	$64,051	$5,275,658
264	$18,135	$45,916	$64,051	$5,229,742

第22年供款共

$768,616

第22年利息

$227,885

第22年共還本金

$540,731

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$17,977	$46,074	$64,051	$5,183,668
266	$17,819	$46,232	$64,051	$5,137,435
267	$17,660	$46,391	$64,051	$5,091,044
268	$17,500	$46,551	$64,051	$5,044,493
269	$17,340	$46,711	$64,051	$4,997,782
270	$17,180	$46,871	$64,051	$4,950,911
271	$17,019	$47,033	$64,051	$4,903,878
272	$16,857	$47,194	$64,051	$4,856,684
273	$16,695	$47,356	$64,051	$4,809,327
274	$16,532	$47,519	$64,051	$4,761,808
275	$16,369	$47,683	$64,051	$4,714,126
276	$16,205	$47,847	$64,051	$4,666,279

第23年供款共

$768,616

第23年利息

$205,153

第23年共還本金

$563,463

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$16,040	$48,011	$64,051	$4,618,268
278	$15,875	$48,176	$64,051	$4,570,092
279	$15,710	$48,342	$64,051	$4,521,751
280	$15,544	$48,508	$64,051	$4,473,243
281	$15,377	$48,675	$64,051	$4,424,568
282	$15,209	$48,842	$64,051	$4,375,726
283	$15,042	$49,010	$64,051	$4,326,717
284	$14,873	$49,178	$64,051	$4,277,538
285	$14,704	$49,347	$64,051	$4,228,191
286	$14,534	$49,517	$64,051	$4,178,674
287	$14,364	$49,687	$64,051	$4,128,987
288	$14,193	$49,858	$64,051	$4,079,129

第24年供款共

$768,616

第24年利息

$181,466

第24年共還本金

$587,150

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$14,022	$50,029	$64,051	$4,029,100
290	$13,850	$50,201	$64,051	$3,978,899
291	$13,677	$50,374	$64,051	$3,928,525
292	$13,504	$50,547	$64,051	$3,877,978
293	$13,331	$50,721	$64,051	$3,827,257
294	$13,156	$50,895	$64,051	$3,776,362
295	$12,981	$51,070	$64,051	$3,725,292
296	$12,806	$51,246	$64,051	$3,674,046
297	$12,630	$51,422	$64,051	$3,622,624
298	$12,453	$51,599	$64,051	$3,571,026
299	$12,275	$51,776	$64,051	$3,519,250
300	$12,097	$51,954	$64,051	$3,467,296

第25年供款共

$768,616

第25年利息

$156,783

第25年共還本金

$611,833

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$11,919	$52,132	$64,051	$3,415,164
302	$11,740	$52,312	$64,051	$3,362,852
303	$11,560	$52,492	$64,051	$3,310,360
304	$11,379	$52,672	$64,051	$3,257,688
305	$11,198	$52,853	$64,051	$3,204,835
306	$11,017	$53,035	$64,051	$3,151,801
307	$10,834	$53,217	$64,051	$3,098,584
308	$10,651	$53,400	$64,051	$3,045,184
309	$10,468	$53,583	$64,051	$2,991,600
310	$10,284	$53,768	$64,051	$2,937,833
311	$10,099	$53,953	$64,051	$2,883,880
312	$9,913	$54,138	$64,051	$2,829,742

第26年供款共

$768,616

第26年利息

$131,062

第26年共還本金

$637,554

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$9,727	$54,324	$64,051	$2,775,418
314	$9,540	$54,511	$64,051	$2,720,907
315	$9,353	$54,698	$64,051	$2,666,209
316	$9,165	$54,886	$64,051	$2,611,323
317	$8,976	$55,075	$64,051	$2,556,248
318	$8,787	$55,264	$64,051	$2,500,984
319	$8,597	$55,454	$64,051	$2,445,530
320	$8,407	$55,645	$64,051	$2,389,885
321	$8,215	$55,836	$64,051	$2,334,049
322	$8,023	$56,028	$64,051	$2,278,021
323	$7,831	$56,221	$64,051	$2,221,800
324	$7,637	$56,414	$64,051	$2,165,386

第27年供款共

$768,616

第27年利息

$104,260

第27年共還本金

$664,356

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$7,444	$56,608	$64,051	$2,108,778
326	$7,249	$56,802	$64,051	$2,051,976
327	$7,054	$56,998	$64,051	$1,994,978
328	$6,858	$57,194	$64,051	$1,937,785
329	$6,661	$57,390	$64,051	$1,880,395
330	$6,464	$57,587	$64,051	$1,822,807
331	$6,266	$57,785	$64,051	$1,765,022
332	$6,067	$57,984	$64,051	$1,707,038
333	$5,868	$58,183	$64,051	$1,648,854
334	$5,668	$58,383	$64,051	$1,590,471
335	$5,467	$58,584	$64,051	$1,531,887
336	$5,266	$58,785	$64,051	$1,473,102

第28年供款共

$768,616

第28年利息

$76,331

第28年共還本金

$692,285

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$5,064	$58,988	$64,051	$1,414,114
338	$4,861	$59,190	$64,051	$1,354,924
339	$4,658	$59,394	$64,051	$1,295,530
340	$4,453	$59,598	$64,051	$1,235,932
341	$4,249	$59,803	$64,051	$1,176,129
342	$4,043	$60,008	$64,051	$1,116,121
343	$3,837	$60,215	$64,051	$1,055,906
344	$3,630	$60,422	$64,051	$995,485
345	$3,422	$60,629	$64,051	$934,855
346	$3,214	$60,838	$64,051	$874,018
347	$3,004	$61,047	$64,051	$812,971
348	$2,795	$61,257	$64,051	$751,714

第29年供款共

$768,616

第29年利息

$47,228

第29年共還本金

$721,388

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,584	$61,467	$64,051	$690,247
350	$2,373	$61,679	$64,051	$628,568
351	$2,161	$61,891	$64,051	$566,677
352	$1,948	$62,103	$64,051	$504,574
353	$1,734	$62,317	$64,051	$442,257
354	$1,520	$62,531	$64,051	$379,726
355	$1,305	$62,746	$64,051	$316,980
356	$1,090	$62,962	$64,051	$254,019
357	$873	$63,178	$64,051	$190,840
358	$656	$63,395	$64,051	$127,445
359	$438	$63,613	$64,051	$63,832
360	$219	$63,832	$64,051	$0

第30年供款共

$768,616

第30年利息

$16,902

第30年共還本金

$751,714

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$29,629,272

免责声明

笋盘推介

按揭保险费
info