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$30,131,293

每月供款
$65,137

首期

$5,760,000

总贷款额

$13,440,000

總利息

$10,009,293

印花税

$720,000

其他

$202,000

置业成本总预算

HK$6,682,000

$130,274

置业成本总预算

HK$6,682,000

首期

$5,760,000
印花税

$720,000
- AVD
  
  $720,000
律师费

$ 10,000
代理佣金

$192,000
按揭保险费

不适用

$130,274

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

VR实景

马鞍山星涟海

thumb_up

海星湾中层4房, 巨房巨厅, 即刻约睇啦

实

1,199 呎

@16,264

local_fire_department 至HIT real_estate_agent 罕有放盘 price_change 蚀让盘

售$1,950 万

实

1,199 呎

@16,264

售$1,950 万

local_fire_department 至HIT real_estate_agent 罕有放盘 price_change 蚀让盘

西贡大网仔入契大花园

thumb_up

全独立入契大花园

建

1,200 呎

@16,667

local_fire_department 至HIT real_estate_agent 罕有放盘 flight_takeoff 移民急让 pets 爱竉必选

售$2,000 万

建

1,200 呎

@16,667

售$2,000 万

local_fire_department 至HIT real_estate_agent 罕有放盘 flight_takeoff 移民急让 pets 爱竉必选

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

VR实景

沙田玖珑山

thumb_up

可[股份转让]3房[连花园]加工人房[另可配售车位].

实

950 呎

@20,000

local_fire_department 至HIT real_estate_agent 罕有放盘

售$1,900 万

实

950 呎

@20,000

售$1,900 万

local_fire_department 至HIT real_estate_agent 罕有放盘

KOL实拍

西贡 Sai Kung

thumb_up

黄竹湾村

建

2,100 呎

@9,476

local_offer 低水笋价

售$1,990 万

建

2,100 呎

@9,476

售$1,990 万

local_offer 低水笋价

西贡 BAYVIEW VILLA

thumb_up

Sea View Garden House

建

1,400 呎

@14,143

local_fire_department 至HIT hotel_class 楼王 vpn_key 有匙即睇

售$1,980 万

建

1,400 呎

@14,143

售$1,980 万

local_fire_department 至HIT hotel_class 楼王 vpn_key 有匙即睇

西贡柳涛轩

thumb_up

西贡管理村屋入契大园可泊多车

建

2,100 呎

@9,524

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价

售$2,000 万

建

2,100 呎

@9,524

售$2,000 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价

沙田碧涛花园

thumb_up

碧涛花园双连单位

实

657 呎

@28,158

建

941 呎

@19,660

local_fire_department 至HIT

售$1,850 万

实

657 呎

@28,158

建

941 呎

@19,660

售$1,850 万

local_fire_department 至HIT

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

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

VR实景

马鞍山云海第01期香海臺奇丰独家,唯一高层,西南全海景,靓装4房+工人套房,欢迎参观,有心出售

thumb_up

云海第01期香海臺****奇丰独家,唯一高层,西南全海景,靓装4房+工人套房,欢迎参观,有心出售****

实

967 呎

@19,442

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 pets 爱竉必选

售$1,880 万

实

967 呎

@19,442

售$1,880 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 pets 爱竉必选

利率	15年	20年	25年	30年
1.000	$80,438	$61,810	$50,652	$43,228
1.500	$83,428	$64,854	$53,751	$46,384
2.000	$86,488	$67,991	$56,966	$49,677
2.500	$89,616	$71,219	$60,294	$53,104
3.000	$92,814	$74,538	$63,734	$56,664
3.500	$96,080	$77,947	$67,284	$60,352
4.000	$99,414	$81,444	$70,941	$64,165
4.125	$100,258	$82,332	$71,872	$65,137
4.500	$102,815	$85,028	$74,704	$68,099
5.000	$106,283	$88,698	$78,569	$72,149
5.500	$109,816	$92,452	$82,533	$76,311
6.000	$113,414	$96,288	$86,594	$80,580

每月供款$65,137

年期

30年

贷款金额

$13,440,000

總利息

$10,009,293

总贷款连利息

$23,449,293

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$46,200	$18,937	$65,137	$13,421,063
2	$46,135	$19,002	$65,137	$13,402,061
3	$46,070	$19,067	$65,137	$13,382,994
4	$46,004	$19,133	$65,137	$13,363,861
5	$45,938	$19,199	$65,137	$13,344,662
6	$45,872	$19,265	$65,137	$13,325,398
7	$45,806	$19,331	$65,137	$13,306,067
8	$45,740	$19,397	$65,137	$13,286,669
9	$45,673	$19,464	$65,137	$13,267,205
10	$45,606	$19,531	$65,137	$13,247,674
11	$45,539	$19,598	$65,137	$13,228,076
12	$45,472	$19,665	$65,137	$13,208,411

第1年供款共

$781,643

第1年利息

$550,054

第1年共還本金

$231,589

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$45,404	$19,733	$65,137	$13,188,678
14	$45,336	$19,801	$65,137	$13,168,877
15	$45,268	$19,869	$65,137	$13,149,008
16	$45,200	$19,937	$65,137	$13,129,071
17	$45,131	$20,006	$65,137	$13,109,065
18	$45,062	$20,075	$65,137	$13,088,991
19	$44,993	$20,144	$65,137	$13,068,847
20	$44,924	$20,213	$65,137	$13,048,634
21	$44,855	$20,282	$65,137	$13,028,352
22	$44,785	$20,352	$65,137	$13,008,000
23	$44,715	$20,422	$65,137	$12,987,578
24	$44,645	$20,492	$65,137	$12,967,086

第2年供款共

$781,643

第2年利息

$540,318

第2年共還本金

$241,325

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$44,574	$20,563	$65,137	$12,946,524
26	$44,504	$20,633	$65,137	$12,925,890
27	$44,433	$20,704	$65,137	$12,905,186
28	$44,362	$20,775	$65,137	$12,884,411
29	$44,290	$20,847	$65,137	$12,863,564
30	$44,219	$20,918	$65,137	$12,842,646
31	$44,147	$20,990	$65,137	$12,821,655
32	$44,074	$21,062	$65,137	$12,800,593
33	$44,002	$21,135	$65,137	$12,779,458
34	$43,929	$21,208	$65,137	$12,758,250
35	$43,856	$21,280	$65,137	$12,736,970
36	$43,783	$21,354	$65,137	$12,715,616

第3年供款共

$781,643

第3年利息

$530,173

第3年共還本金

$251,470

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$43,710	$21,427	$65,137	$12,694,189
38	$43,636	$21,501	$65,137	$12,672,689
39	$43,562	$21,575	$65,137	$12,651,114
40	$43,488	$21,649	$65,137	$12,629,466
41	$43,414	$21,723	$65,137	$12,607,742
42	$43,339	$21,798	$65,137	$12,585,945
43	$43,264	$21,873	$65,137	$12,564,072
44	$43,189	$21,948	$65,137	$12,542,124
45	$43,114	$22,023	$65,137	$12,520,101
46	$43,038	$22,099	$65,137	$12,498,001
47	$42,962	$22,175	$65,137	$12,475,826
48	$42,886	$22,251	$65,137	$12,453,575

第4年供款共

$781,643

第4年利息

$519,602

第4年共還本金

$262,041

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$42,809	$22,328	$65,137	$12,431,247
50	$42,732	$22,405	$65,137	$12,408,843
51	$42,655	$22,482	$65,137	$12,386,361
52	$42,578	$22,559	$65,137	$12,363,803
53	$42,501	$22,636	$65,137	$12,341,166
54	$42,423	$22,714	$65,137	$12,318,452
55	$42,345	$22,792	$65,137	$12,295,660
56	$42,266	$22,871	$65,137	$12,272,789
57	$42,188	$22,949	$65,137	$12,249,840
58	$42,109	$23,028	$65,137	$12,226,812
59	$42,030	$23,107	$65,137	$12,203,705
60	$41,950	$23,187	$65,137	$12,180,518

第5年供款共

$781,643

第5年利息

$508,586

第5年共還本金

$273,057

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$41,871	$23,266	$65,137	$12,157,252
62	$41,791	$23,346	$65,137	$12,133,905
63	$41,710	$23,427	$65,137	$12,110,479
64	$41,630	$23,507	$65,137	$12,086,971
65	$41,549	$23,588	$65,137	$12,063,383
66	$41,468	$23,669	$65,137	$12,039,714
67	$41,387	$23,750	$65,137	$12,015,964
68	$41,305	$23,832	$65,137	$11,992,132
69	$41,223	$23,914	$65,137	$11,968,218
70	$41,141	$23,996	$65,137	$11,944,222
71	$41,058	$24,079	$65,137	$11,920,143
72	$40,975	$24,161	$65,137	$11,895,982

第6年供款共

$781,643

第6年利息

$497,107

第6年共還本金

$284,536

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$40,892	$24,244	$65,137	$11,871,737
74	$40,809	$24,328	$65,137	$11,847,409
75	$40,725	$24,411	$65,137	$11,822,998
76	$40,642	$24,495	$65,137	$11,798,503
77	$40,557	$24,580	$65,137	$11,773,923
78	$40,473	$24,664	$65,137	$11,749,259
79	$40,388	$24,749	$65,137	$11,724,510
80	$40,303	$24,834	$65,137	$11,699,676
81	$40,218	$24,919	$65,137	$11,674,757
82	$40,132	$25,005	$65,137	$11,649,752
83	$40,046	$25,091	$65,137	$11,624,661
84	$39,960	$25,177	$65,137	$11,599,484

第7年供款共

$781,643

第7年利息

$485,145

第7年共還本金

$296,498

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$39,873	$25,264	$65,137	$11,574,220
86	$39,786	$25,351	$65,137	$11,548,870
87	$39,699	$25,438	$65,137	$11,523,432
88	$39,612	$25,525	$65,137	$11,497,907
89	$39,524	$25,613	$65,137	$11,472,294
90	$39,436	$25,701	$65,137	$11,446,593
91	$39,348	$25,789	$65,137	$11,420,804
92	$39,259	$25,878	$65,137	$11,394,926
93	$39,170	$25,967	$65,137	$11,368,959
94	$39,081	$26,056	$65,137	$11,342,903
95	$38,991	$26,146	$65,137	$11,316,757
96	$38,901	$26,236	$65,137	$11,290,522

第8年供款共

$781,643

第8年利息

$472,681

第8年共還本金

$308,962

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$38,811	$26,326	$65,137	$11,264,196
98	$38,721	$26,416	$65,137	$11,237,780
99	$38,630	$26,507	$65,137	$11,211,273
100	$38,539	$26,598	$65,137	$11,184,674
101	$38,447	$26,690	$65,137	$11,157,985
102	$38,356	$26,781	$65,137	$11,131,203
103	$38,264	$26,873	$65,137	$11,104,330
104	$38,171	$26,966	$65,137	$11,077,364
105	$38,078	$27,058	$65,137	$11,050,306
106	$37,985	$27,151	$65,137	$11,023,154
107	$37,892	$27,245	$65,137	$10,995,909
108	$37,798	$27,338	$65,137	$10,968,571

第9年供款共

$781,643

第9年利息

$459,692

第9年共還本金

$321,951

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$37,704	$27,432	$65,137	$10,941,138
110	$37,610	$27,527	$65,137	$10,913,612
111	$37,516	$27,621	$65,137	$10,885,990
112	$37,421	$27,716	$65,137	$10,858,274
113	$37,325	$27,812	$65,137	$10,830,462
114	$37,230	$27,907	$65,137	$10,802,555
115	$37,134	$28,003	$65,137	$10,774,552
116	$37,038	$28,099	$65,137	$10,746,453
117	$36,941	$28,196	$65,137	$10,718,257
118	$36,844	$28,293	$65,137	$10,689,964
119	$36,747	$28,390	$65,137	$10,661,574
120	$36,649	$28,488	$65,137	$10,633,086

第10年供款共

$781,643

第10年利息

$446,158

第10年共還本金

$335,485

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$36,551	$28,586	$65,137	$10,604,500
122	$36,453	$28,684	$65,137	$10,575,816
123	$36,354	$28,783	$65,137	$10,547,034
124	$36,255	$28,881	$65,137	$10,518,152
125	$36,156	$28,981	$65,137	$10,489,171
126	$36,057	$29,080	$65,137	$10,460,091
127	$35,957	$29,180	$65,137	$10,430,911
128	$35,856	$29,281	$65,137	$10,401,630
129	$35,756	$29,381	$65,137	$10,372,249
130	$35,655	$29,482	$65,137	$10,342,766
131	$35,553	$29,584	$65,137	$10,313,183
132	$35,452	$29,685	$65,137	$10,283,497

第11年供款共

$781,643

第11年利息

$432,055

第11年共還本金

$349,589

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$35,350	$29,787	$65,137	$10,253,710
134	$35,247	$29,890	$65,137	$10,223,820
135	$35,144	$29,993	$65,137	$10,193,827
136	$35,041	$30,096	$65,137	$10,163,732
137	$34,938	$30,199	$65,137	$10,133,533
138	$34,834	$30,303	$65,137	$10,103,230
139	$34,730	$30,407	$65,137	$10,072,823
140	$34,625	$30,512	$65,137	$10,042,311
141	$34,520	$30,616	$65,137	$10,011,695
142	$34,415	$30,722	$65,137	$9,980,973
143	$34,310	$30,827	$65,137	$9,950,146
144	$34,204	$30,933	$65,137	$9,919,212

第12年供款共

$781,643

第12年利息

$417,358

第12年共還本金

$364,285

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$34,097	$31,040	$65,137	$9,888,173
146	$33,991	$31,146	$65,137	$9,857,026
147	$33,884	$31,253	$65,137	$9,825,773
148	$33,776	$31,361	$65,137	$9,794,412
149	$33,668	$31,469	$65,137	$9,762,943
150	$33,560	$31,577	$65,137	$9,731,367
151	$33,452	$31,685	$65,137	$9,699,681
152	$33,343	$31,794	$65,137	$9,667,887
153	$33,233	$31,904	$65,137	$9,635,983
154	$33,124	$32,013	$65,137	$9,603,970
155	$33,014	$32,123	$65,137	$9,571,847
156	$32,903	$32,234	$65,137	$9,539,613

第13年供款共

$781,643

第13年利息

$402,044

第13年共還本金

$379,599

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$32,792	$32,345	$65,137	$9,507,269
158	$32,681	$32,456	$65,137	$9,474,813
159	$32,570	$32,567	$65,137	$9,442,246
160	$32,458	$32,679	$65,137	$9,409,567
161	$32,345	$32,792	$65,137	$9,376,775
162	$32,233	$32,904	$65,137	$9,343,871
163	$32,120	$33,017	$65,137	$9,310,853
164	$32,006	$33,131	$65,137	$9,277,723
165	$31,892	$33,245	$65,137	$9,244,478
166	$31,778	$33,359	$65,137	$9,211,119
167	$31,663	$33,474	$65,137	$9,177,645
168	$31,548	$33,589	$65,137	$9,144,056

第14年供款共

$781,643

第14年利息

$386,086

第14年共還本金

$395,557

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$31,433	$33,704	$65,137	$9,110,352
170	$31,317	$33,820	$65,137	$9,076,532
171	$31,201	$33,936	$65,137	$9,042,596
172	$31,084	$34,053	$65,137	$9,008,543
173	$30,967	$34,170	$65,137	$8,974,373
174	$30,849	$34,288	$65,137	$8,940,085
175	$30,732	$34,405	$65,137	$8,905,680
176	$30,613	$34,524	$65,137	$8,871,156
177	$30,495	$34,642	$65,137	$8,836,514
178	$30,376	$34,761	$65,137	$8,801,752
179	$30,256	$34,881	$65,137	$8,766,871
180	$30,136	$35,001	$65,137	$8,731,871

第15年供款共

$781,643

第15年利息

$369,457

第15年共還本金

$412,186

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$30,016	$35,121	$65,137	$8,696,750
182	$29,895	$35,242	$65,137	$8,661,508
183	$29,774	$35,363	$65,137	$8,626,145
184	$29,652	$35,485	$65,137	$8,590,660
185	$29,530	$35,607	$65,137	$8,555,054
186	$29,408	$35,729	$65,137	$8,519,325
187	$29,285	$35,852	$65,137	$8,483,473
188	$29,162	$35,975	$65,137	$8,447,498
189	$29,038	$36,099	$65,137	$8,411,399
190	$28,914	$36,223	$65,137	$8,375,177
191	$28,790	$36,347	$65,137	$8,338,829
192	$28,665	$36,472	$65,137	$8,302,357

第16年供款共

$781,643

第16年利息

$352,130

第16年共還本金

$429,514

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$28,539	$36,598	$65,137	$8,265,760
194	$28,414	$36,723	$65,137	$8,229,036
195	$28,287	$36,850	$65,137	$8,192,187
196	$28,161	$36,976	$65,137	$8,155,210
197	$28,034	$37,103	$65,137	$8,118,107
198	$27,906	$37,231	$65,137	$8,080,876
199	$27,778	$37,359	$65,137	$8,043,517
200	$27,650	$37,487	$65,137	$8,006,030
201	$27,521	$37,616	$65,137	$7,968,413
202	$27,391	$37,746	$65,137	$7,930,668
203	$27,262	$37,875	$65,137	$7,892,793
204	$27,131	$38,005	$65,137	$7,854,787

第17年供款共

$781,643

第17年利息

$334,073

第17年共還本金

$447,570

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$27,001	$38,136	$65,137	$7,816,651
206	$26,870	$38,267	$65,137	$7,778,384
207	$26,738	$38,399	$65,137	$7,739,985
208	$26,606	$38,531	$65,137	$7,701,455
209	$26,474	$38,663	$65,137	$7,662,791
210	$26,341	$38,796	$65,137	$7,623,995
211	$26,207	$38,929	$65,137	$7,585,066
212	$26,074	$39,063	$65,137	$7,546,003
213	$25,939	$39,198	$65,137	$7,506,805
214	$25,805	$39,332	$65,137	$7,467,473
215	$25,669	$39,467	$65,137	$7,428,005
216	$25,534	$39,603	$65,137	$7,388,402

第18年供款共

$781,643

第18年利息

$315,258

第18年共還本金

$466,385

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$25,398	$39,739	$65,137	$7,348,663
218	$25,261	$39,876	$65,137	$7,308,787
219	$25,124	$40,013	$65,137	$7,268,774
220	$24,986	$40,151	$65,137	$7,228,623
221	$24,848	$40,289	$65,137	$7,188,335
222	$24,710	$40,427	$65,137	$7,147,908
223	$24,571	$40,566	$65,137	$7,107,342
224	$24,431	$40,705	$65,137	$7,066,636
225	$24,292	$40,845	$65,137	$7,025,791
226	$24,151	$40,986	$65,137	$6,984,805
227	$24,010	$41,127	$65,137	$6,943,679
228	$23,869	$41,268	$65,137	$6,902,411

第19年供款共

$781,643

第19年利息

$295,652

第19年共還本金

$485,991

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$23,727	$41,410	$65,137	$6,861,001
230	$23,585	$41,552	$65,137	$6,819,449
231	$23,442	$41,695	$65,137	$6,777,753
232	$23,299	$41,838	$65,137	$6,735,915
233	$23,155	$41,982	$65,137	$6,693,933
234	$23,010	$42,127	$65,137	$6,651,806
235	$22,866	$42,271	$65,137	$6,609,535
236	$22,720	$42,417	$65,137	$6,567,118
237	$22,574	$42,562	$65,137	$6,524,556
238	$22,428	$42,709	$65,137	$6,481,847
239	$22,281	$42,856	$65,137	$6,438,992
240	$22,134	$43,003	$65,137	$6,395,989

第20年供款共

$781,643

第20年利息

$275,221

第20年共還本金

$506,422

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$21,986	$43,151	$65,137	$6,352,838
242	$21,838	$43,299	$65,137	$6,309,539
243	$21,689	$43,448	$65,137	$6,266,091
244	$21,540	$43,597	$65,137	$6,222,494
245	$21,390	$43,747	$65,137	$6,178,747
246	$21,239	$43,897	$65,137	$6,134,849
247	$21,089	$44,048	$65,137	$6,090,801
248	$20,937	$44,200	$65,137	$6,046,601
249	$20,785	$44,352	$65,137	$6,002,249
250	$20,633	$44,504	$65,137	$5,957,745
251	$20,480	$44,657	$65,137	$5,913,088
252	$20,326	$44,811	$65,137	$5,868,277

第21年供款共

$781,643

第21年利息

$253,932

第21年共還本金

$527,711

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$20,172	$44,965	$65,137	$5,823,313
254	$20,018	$45,119	$65,137	$5,778,193
255	$19,863	$45,274	$65,137	$5,732,919
256	$19,707	$45,430	$65,137	$5,687,489
257	$19,551	$45,586	$65,137	$5,641,903
258	$19,394	$45,743	$65,137	$5,596,160
259	$19,237	$45,900	$65,137	$5,550,260
260	$19,079	$46,058	$65,137	$5,504,202
261	$18,921	$46,216	$65,137	$5,457,986
262	$18,762	$46,375	$65,137	$5,411,610
263	$18,602	$46,535	$65,137	$5,365,076
264	$18,442	$46,694	$65,137	$5,318,381

第22年供款共

$781,643

第22年利息

$231,747

第22年共還本金

$549,896

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$18,282	$46,855	$65,137	$5,271,526
266	$18,121	$47,016	$65,137	$5,224,510
267	$17,959	$47,178	$65,137	$5,177,333
268	$17,797	$47,340	$65,137	$5,129,993
269	$17,634	$47,503	$65,137	$5,082,490
270	$17,471	$47,666	$65,137	$5,034,824
271	$17,307	$47,830	$65,137	$4,986,995
272	$17,143	$47,994	$65,137	$4,939,001
273	$16,978	$48,159	$65,137	$4,890,841
274	$16,812	$48,325	$65,137	$4,842,517
275	$16,646	$48,491	$65,137	$4,794,026
276	$16,479	$48,657	$65,137	$4,745,369

第23年供款共

$781,643

第23年利息

$208,630

第23年共還本金

$573,013

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$16,312	$48,825	$65,137	$4,696,544
278	$16,144	$48,993	$65,137	$4,647,551
279	$15,976	$49,161	$65,137	$4,598,390
280	$15,807	$49,330	$65,137	$4,549,060
281	$15,637	$49,500	$65,137	$4,499,561
282	$15,467	$49,670	$65,137	$4,449,891
283	$15,297	$49,840	$65,137	$4,400,051
284	$15,125	$50,012	$65,137	$4,350,039
285	$14,953	$50,184	$65,137	$4,299,855
286	$14,781	$50,356	$65,137	$4,249,499
287	$14,608	$50,529	$65,137	$4,198,970
288	$14,434	$50,703	$65,137	$4,148,267

第24年供款共

$781,643

第24年利息

$184,541

第24年共還本金

$597,102

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$14,260	$50,877	$65,137	$4,097,390
290	$14,085	$51,052	$65,137	$4,046,338
291	$13,909	$51,228	$65,137	$3,995,110
292	$13,733	$51,404	$65,137	$3,943,706
293	$13,556	$51,580	$65,137	$3,892,126
294	$13,379	$51,758	$65,137	$3,840,368
295	$13,201	$51,936	$65,137	$3,788,432
296	$13,023	$52,114	$65,137	$3,736,318
297	$12,844	$52,293	$65,137	$3,684,025
298	$12,664	$52,473	$65,137	$3,631,552
299	$12,483	$52,653	$65,137	$3,578,898
300	$12,302	$52,834	$65,137	$3,526,064

第25年供款共

$781,643

第25年利息

$159,440

第25年共還本金

$622,203

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$12,121	$53,016	$65,137	$3,473,048
302	$11,939	$53,198	$65,137	$3,419,849
303	$11,756	$53,381	$65,137	$3,366,468
304	$11,572	$53,565	$65,137	$3,312,903
305	$11,388	$53,749	$65,137	$3,259,155
306	$11,203	$53,934	$65,137	$3,205,221
307	$11,018	$54,119	$65,137	$3,151,102
308	$10,832	$54,305	$65,137	$3,096,797
309	$10,645	$54,492	$65,137	$3,042,305
310	$10,458	$54,679	$65,137	$2,987,626
311	$10,270	$54,867	$65,137	$2,932,759
312	$10,081	$55,056	$65,137	$2,877,704

第26年供款共

$781,643

第26年利息

$133,283

第26年共還本金

$648,360

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$9,892	$55,245	$65,137	$2,822,459
314	$9,702	$55,435	$65,137	$2,767,024
315	$9,512	$55,625	$65,137	$2,711,399
316	$9,320	$55,816	$65,137	$2,655,583
317	$9,129	$56,008	$65,137	$2,599,574
318	$8,936	$56,201	$65,137	$2,543,373
319	$8,743	$56,394	$65,137	$2,486,979
320	$8,549	$56,588	$65,137	$2,430,391
321	$8,354	$56,782	$65,137	$2,373,609
322	$8,159	$56,978	$65,137	$2,316,631
323	$7,963	$57,174	$65,137	$2,259,458
324	$7,767	$57,370	$65,137	$2,202,088

第27年供款共

$781,643

第27年利息

$106,027

第27年共還本金

$675,616

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$7,570	$57,567	$65,137	$2,144,520
326	$7,372	$57,765	$65,137	$2,086,755
327	$7,173	$57,964	$65,137	$2,028,792
328	$6,974	$58,163	$65,137	$1,970,629
329	$6,774	$58,363	$65,137	$1,912,266
330	$6,573	$58,564	$65,137	$1,853,702
331	$6,372	$58,765	$65,137	$1,794,937
332	$6,170	$58,967	$65,137	$1,735,971
333	$5,967	$59,170	$65,137	$1,676,801
334	$5,764	$59,373	$65,137	$1,617,428
335	$5,560	$59,577	$65,137	$1,557,851
336	$5,355	$59,782	$65,137	$1,498,069

第28年供款共

$781,643

第28年利息

$77,625

第28年共還本金

$704,018

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$5,150	$59,987	$65,137	$1,438,082
338	$4,943	$60,194	$65,137	$1,377,889
339	$4,736	$60,400	$65,137	$1,317,488
340	$4,529	$60,608	$65,137	$1,256,880
341	$4,321	$60,816	$65,137	$1,196,064
342	$4,111	$61,025	$65,137	$1,135,038
343	$3,902	$61,235	$65,137	$1,073,803
344	$3,691	$61,446	$65,137	$1,012,357
345	$3,480	$61,657	$65,137	$950,700
346	$3,268	$61,869	$65,137	$888,831
347	$3,055	$62,082	$65,137	$826,750
348	$2,842	$62,295	$65,137	$764,455

第29年供款共

$781,643

第29年利息

$48,029

第29年共還本金

$733,615

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,628	$62,509	$65,137	$701,946
350	$2,413	$62,724	$65,137	$639,222
351	$2,197	$62,940	$65,137	$576,282
352	$1,981	$63,156	$65,137	$513,126
353	$1,764	$63,373	$65,137	$449,753
354	$1,546	$63,591	$65,137	$386,162
355	$1,327	$63,809	$65,137	$322,353
356	$1,108	$64,029	$65,137	$258,324
357	$888	$64,249	$65,137	$194,075
358	$667	$64,470	$65,137	$129,605
359	$446	$64,691	$65,137	$64,914
360	$223	$64,914	$65,137	$0

第30年供款共

$781,643

第30年利息

$17,188

第30年共還本金

$764,455

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$30,131,293

免责声明

笋盘推介

按揭保险费
info