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$30,413,680

每月供款
$65,748

首期

$5,814,000

总贷款额

$13,566,000

總利息

$10,103,130

印花税

$726,750

其他

$203,800

置业成本总预算

HK$6,744,550

$131,495

置业成本总预算

HK$6,744,550

首期

$5,814,000
印花税

$726,750
- AVD
  
  $726,750
律师费

$ 10,000
代理佣金

$193,800
按揭保险费

不适用

$131,495

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

西贡清水湾头段, 全幢入契大花园连泳池, 揸车出市区只5分钟

thumb_up

清水湾头段, 全幢入契大花园连泳池, 揸车出市区只5分钟

建

2,100 呎

@9,524

real_estate_agent 罕有放盘 local_offer 低水笋价 flight_takeoff 移民急让

售$2,000 万

建

2,100 呎

@9,524

售$2,000 万

real_estate_agent 罕有放盘 local_offer 低水笋价 flight_takeoff 移民急让

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

西贡西贡

thumb_up

独立村屋

建

1,809 呎

@10,779

local_fire_department 至HIT flight_takeoff 移民急让

售$1,950 万

建

1,809 呎

@10,779

售$1,950 万

local_fire_department 至HIT flight_takeoff 移民急让

清水湾清水湾头段 5房3车位

thumb_up

清水湾头段 5房3车位

建

2,100 呎

@9,048

local_fire_department 至HIT local_offer 低水笋价 vpn_key 有匙即睇 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 vpn_key 有匙即睇 pets 爱竉必选

清水湾茅莆

thumb_up

Nicely Renovated House

建

1,950 呎

@10,051

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

售$1,960 万

建

1,950 呎

@10,051

售$1,960 万

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

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

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

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

@12,360

建

1,872 呎

@10,043

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

售$1,880 万

实

1,521 呎

@12,360

建

1,872 呎

@10,043

售$1,880 万

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

清水湾清水湾山庄

thumb_up

近市别墅花园天台车房

实

1,250 呎

@16,000

建

1,680 呎

@11,905

local_fire_department 至HIT local_offer 低水笋价 vpn_key 有匙即睇 pets 爱竉必选

售$2,000 万

实

1,250 呎

@16,000

建

1,680 呎

@11,905

售$2,000 万

local_fire_department 至HIT local_offer 低水笋价 vpn_key 有匙即睇 pets 爱竉必选

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

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	$81,192	$62,389	$51,127	$43,634
1.500	$84,210	$65,462	$54,255	$46,819
2.000	$87,298	$68,628	$57,500	$50,143
2.500	$90,457	$71,887	$60,859	$53,602
3.000	$93,684	$75,237	$64,332	$57,195
3.500	$96,981	$78,677	$67,915	$60,917
4.000	$100,346	$82,207	$71,606	$64,766
4.125	$101,198	$83,104	$72,546	$65,748
4.500	$103,779	$85,825	$75,404	$68,737
5.000	$107,279	$89,530	$79,305	$72,825
5.500	$110,846	$93,319	$83,307	$77,026
6.000	$114,478	$97,191	$87,406	$81,335

每月供款$65,748

年期

30年

贷款金额

$13,566,000

總利息

$10,103,130

总贷款连利息

$23,669,130

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$46,633	$19,114	$65,748	$13,546,886
2	$46,567	$19,180	$65,748	$13,527,705
3	$46,501	$19,246	$65,748	$13,508,459
4	$46,435	$19,312	$65,748	$13,489,147
5	$46,369	$19,379	$65,748	$13,469,768
6	$46,302	$19,445	$65,748	$13,450,323
7	$46,235	$19,512	$65,748	$13,430,811
8	$46,168	$19,579	$65,748	$13,411,232
9	$46,101	$19,646	$65,748	$13,391,585
10	$46,034	$19,714	$65,748	$13,371,871
11	$45,966	$19,782	$65,748	$13,352,090
12	$45,898	$19,850	$65,748	$13,332,240

第1年供款共

$788,971

第1年利息

$555,211

第1年共還本金

$233,760

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$45,830	$19,918	$65,748	$13,312,322
14	$45,761	$19,986	$65,748	$13,292,335
15	$45,692	$20,055	$65,748	$13,272,280
16	$45,623	$20,124	$65,748	$13,252,156
17	$45,554	$20,193	$65,748	$13,231,963
18	$45,485	$20,263	$65,748	$13,211,700
19	$45,415	$20,332	$65,748	$13,191,368
20	$45,345	$20,402	$65,748	$13,170,965
21	$45,275	$20,472	$65,748	$13,150,493
22	$45,205	$20,543	$65,748	$13,129,950
23	$45,134	$20,613	$65,748	$13,109,337
24	$45,063	$20,684	$65,748	$13,088,653

第2年供款共

$788,971

第2年利息

$545,384

第2年共還本金

$243,587

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$44,992	$20,755	$65,748	$13,067,897
26	$44,921	$20,827	$65,748	$13,047,071
27	$44,849	$20,898	$65,748	$13,026,172
28	$44,777	$20,970	$65,748	$13,005,202
29	$44,705	$21,042	$65,748	$12,984,160
30	$44,633	$21,115	$65,748	$12,963,046
31	$44,560	$21,187	$65,748	$12,941,858
32	$44,488	$21,260	$65,748	$12,920,598
33	$44,415	$21,333	$65,748	$12,899,265
34	$44,341	$21,406	$65,748	$12,877,859
35	$44,268	$21,480	$65,748	$12,856,379
36	$44,194	$21,554	$65,748	$12,834,825

第3年供款共

$788,971

第3年利息

$535,144

第3年共還本金

$253,827

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$44,120	$21,628	$65,748	$12,813,197
38	$44,045	$21,702	$65,748	$12,791,495
39	$43,971	$21,777	$65,748	$12,769,718
40	$43,896	$21,852	$65,748	$12,747,867
41	$43,821	$21,927	$65,748	$12,725,940
42	$43,745	$22,002	$65,748	$12,703,938
43	$43,670	$22,078	$65,748	$12,681,860
44	$43,594	$22,154	$65,748	$12,659,706
45	$43,518	$22,230	$65,748	$12,637,476
46	$43,441	$22,306	$65,748	$12,615,170
47	$43,365	$22,383	$65,748	$12,592,787
48	$43,288	$22,460	$65,748	$12,570,327

第4年供款共

$788,971

第4年利息

$524,473

第4年共還本金

$264,498

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$43,211	$22,537	$65,748	$12,547,790
50	$43,133	$22,615	$65,748	$12,525,176
51	$43,055	$22,692	$65,748	$12,502,483
52	$42,977	$22,770	$65,748	$12,479,713
53	$42,899	$22,849	$65,748	$12,456,865
54	$42,820	$22,927	$65,748	$12,433,938
55	$42,742	$23,006	$65,748	$12,410,932
56	$42,663	$23,085	$65,748	$12,387,847
57	$42,583	$23,164	$65,748	$12,364,682
58	$42,504	$23,244	$65,748	$12,341,438
59	$42,424	$23,324	$65,748	$12,318,114
60	$42,344	$23,404	$65,748	$12,294,710

第5年供款共

$788,971

第5年利息

$513,354

第5年共還本金

$275,617

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$42,263	$23,485	$65,748	$12,271,226
62	$42,182	$23,565	$65,748	$12,247,661
63	$42,101	$23,646	$65,748	$12,224,014
64	$42,020	$23,728	$65,748	$12,200,287
65	$41,938	$23,809	$65,748	$12,176,478
66	$41,857	$23,891	$65,748	$12,152,587
67	$41,775	$23,973	$65,748	$12,128,614
68	$41,692	$24,055	$65,748	$12,104,558
69	$41,609	$24,138	$65,748	$12,080,420
70	$41,526	$24,221	$65,748	$12,056,199
71	$41,443	$24,304	$65,748	$12,031,894
72	$41,360	$24,388	$65,748	$12,007,507

第6年供款共

$788,971

第6年利息

$501,767

第6年共還本金

$287,204

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$41,276	$24,472	$65,748	$11,983,035
74	$41,192	$24,556	$65,748	$11,958,479
75	$41,107	$24,640	$65,748	$11,933,839
76	$41,023	$24,725	$65,748	$11,909,114
77	$40,938	$24,810	$65,748	$11,884,304
78	$40,852	$24,895	$65,748	$11,859,408
79	$40,767	$24,981	$65,748	$11,834,427
80	$40,681	$25,067	$65,748	$11,809,361
81	$40,595	$25,153	$65,748	$11,784,208
82	$40,508	$25,239	$65,748	$11,758,968
83	$40,421	$25,326	$65,748	$11,733,642
84	$40,334	$25,413	$65,748	$11,708,229

第7年供款共

$788,971

第7年利息

$489,693

第7年共還本金

$299,277

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$40,247	$25,501	$65,748	$11,682,728
86	$40,159	$25,588	$65,748	$11,657,140
87	$40,071	$25,676	$65,748	$11,631,464
88	$39,983	$25,764	$65,748	$11,605,700
89	$39,895	$25,853	$65,748	$11,579,847
90	$39,806	$25,942	$65,748	$11,553,905
91	$39,717	$26,031	$65,748	$11,527,874
92	$39,627	$26,121	$65,748	$11,501,753
93	$39,537	$26,210	$65,748	$11,475,543
94	$39,447	$26,300	$65,748	$11,449,243
95	$39,357	$26,391	$65,748	$11,422,852
96	$39,266	$26,482	$65,748	$11,396,370

第8年供款共

$788,971

第8年利息

$477,112

第8年共還本金

$311,859

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$39,175	$26,573	$65,748	$11,369,798
98	$39,084	$26,664	$65,748	$11,343,134
99	$38,992	$26,756	$65,748	$11,316,378
100	$38,900	$26,848	$65,748	$11,289,531
101	$38,808	$26,940	$65,748	$11,262,591
102	$38,715	$27,032	$65,748	$11,235,558
103	$38,622	$27,125	$65,748	$11,208,433
104	$38,529	$27,219	$65,748	$11,181,214
105	$38,435	$27,312	$65,748	$11,153,902
106	$38,342	$27,406	$65,748	$11,126,496
107	$38,247	$27,500	$65,748	$11,098,996
108	$38,153	$27,595	$65,748	$11,071,401

第9年供款共

$788,971

第9年利息

$464,002

第9年共還本金

$324,969

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$38,058	$27,690	$65,748	$11,043,712
110	$37,963	$27,785	$65,748	$11,015,927
111	$37,867	$27,880	$65,748	$10,988,046
112	$37,771	$27,976	$65,748	$10,960,070
113	$37,675	$28,072	$65,748	$10,931,998
114	$37,579	$28,169	$65,748	$10,903,829
115	$37,482	$28,266	$65,748	$10,875,563
116	$37,385	$28,363	$65,748	$10,847,201
117	$37,287	$28,460	$65,748	$10,818,740
118	$37,189	$28,558	$65,748	$10,790,182
119	$37,091	$28,656	$65,748	$10,761,526
120	$36,993	$28,755	$65,748	$10,732,771

第10年供款共

$788,971

第10年利息

$450,341

第10年共還本金

$338,630

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$36,894	$28,854	$65,748	$10,703,917
122	$36,795	$28,953	$65,748	$10,674,964
123	$36,695	$29,052	$65,748	$10,645,912
124	$36,595	$29,152	$65,748	$10,616,760
125	$36,495	$29,252	$65,748	$10,587,507
126	$36,395	$29,353	$65,748	$10,558,154
127	$36,294	$29,454	$65,748	$10,528,700
128	$36,192	$29,555	$65,748	$10,499,145
129	$36,091	$29,657	$65,748	$10,469,488
130	$35,989	$29,759	$65,748	$10,439,730
131	$35,887	$29,861	$65,748	$10,409,869
132	$35,784	$29,964	$65,748	$10,379,905

第11年供款共

$788,971

第11年利息

$436,105

第11年共還本金

$352,866

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$35,681	$30,067	$65,748	$10,349,838
134	$35,578	$30,170	$65,748	$10,319,668
135	$35,474	$30,274	$65,748	$10,289,395
136	$35,370	$30,378	$65,748	$10,259,017
137	$35,265	$30,482	$65,748	$10,228,535
138	$35,161	$30,587	$65,748	$10,197,948
139	$35,055	$30,692	$65,748	$10,167,255
140	$34,950	$30,798	$65,748	$10,136,458
141	$34,844	$30,904	$65,748	$10,105,554
142	$34,738	$31,010	$65,748	$10,074,545
143	$34,631	$31,116	$65,748	$10,043,428
144	$34,524	$31,223	$65,748	$10,012,205

第12年供款共

$788,971

第12年利息

$421,271

第12年共還本金

$367,700

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$34,417	$31,331	$65,748	$9,980,874
146	$34,309	$31,438	$65,748	$9,949,436
147	$34,201	$31,546	$65,748	$9,917,890
148	$34,093	$31,655	$65,748	$9,886,235
149	$33,984	$31,764	$65,748	$9,854,471
150	$33,875	$31,873	$65,748	$9,822,598
151	$33,765	$31,982	$65,748	$9,790,616
152	$33,655	$32,092	$65,748	$9,758,523
153	$33,545	$32,203	$65,748	$9,726,321
154	$33,434	$32,313	$65,748	$9,694,007
155	$33,323	$32,424	$65,748	$9,661,583
156	$33,212	$32,536	$65,748	$9,629,047

第13年供款共

$788,971

第13年利息

$405,813

第13年共還本金

$383,158

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$33,100	$32,648	$65,748	$9,596,399
158	$32,988	$32,760	$65,748	$9,563,639
159	$32,875	$32,873	$65,748	$9,530,767
160	$32,762	$32,986	$65,748	$9,497,781
161	$32,649	$33,099	$65,748	$9,464,682
162	$32,535	$33,213	$65,748	$9,431,470
163	$32,421	$33,327	$65,748	$9,398,143
164	$32,306	$33,441	$65,748	$9,364,701
165	$32,191	$33,556	$65,748	$9,331,145
166	$32,076	$33,672	$65,748	$9,297,473
167	$31,960	$33,788	$65,748	$9,263,686
168	$31,844	$33,904	$65,748	$9,229,782

第14年供款共

$788,971

第14年利息

$389,706

第14年共還本金

$399,265

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$31,727	$34,020	$65,748	$9,195,762
170	$31,610	$34,137	$65,748	$9,161,625
171	$31,493	$34,254	$65,748	$9,127,370
172	$31,375	$34,372	$65,748	$9,092,998
173	$31,257	$34,490	$65,748	$9,058,507
174	$31,139	$34,609	$65,748	$9,023,898
175	$31,020	$34,728	$65,748	$8,989,170
176	$30,900	$34,847	$65,748	$8,954,323
177	$30,780	$34,967	$65,748	$8,919,356
178	$30,660	$35,087	$65,748	$8,884,269
179	$30,540	$35,208	$65,748	$8,849,061
180	$30,419	$35,329	$65,748	$8,813,732

第15年供款共

$788,971

第15年利息

$372,921

第15年共還本金

$416,050

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$30,297	$35,450	$65,748	$8,778,282
182	$30,175	$35,572	$65,748	$8,742,709
183	$30,053	$35,695	$65,748	$8,707,015
184	$29,930	$35,817	$65,748	$8,671,198
185	$29,807	$35,940	$65,748	$8,635,257
186	$29,684	$36,064	$65,748	$8,599,193
187	$29,560	$36,188	$65,748	$8,563,005
188	$29,435	$36,312	$65,748	$8,526,693
189	$29,311	$36,437	$65,748	$8,490,256
190	$29,185	$36,562	$65,748	$8,453,694
191	$29,060	$36,688	$65,748	$8,417,006
192	$28,933	$36,814	$65,748	$8,380,192

第16年供款共

$788,971

第16年利息

$355,431

第16年共還本金

$433,540

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$28,807	$36,941	$65,748	$8,343,251
194	$28,680	$37,068	$65,748	$8,306,183
195	$28,553	$37,195	$65,748	$8,268,988
196	$28,425	$37,323	$65,748	$8,231,665
197	$28,296	$37,451	$65,748	$8,194,214
198	$28,168	$37,580	$65,748	$8,156,634
199	$28,038	$37,709	$65,748	$8,118,925
200	$27,909	$37,839	$65,748	$8,081,086
201	$27,779	$37,969	$65,748	$8,043,117
202	$27,648	$38,099	$65,748	$8,005,018
203	$27,517	$38,230	$65,748	$7,966,788
204	$27,386	$38,362	$65,748	$7,928,426

第17年供款共

$788,971

第17年利息

$337,205

第17年共還本金

$451,766

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$27,254	$38,494	$65,748	$7,889,932
206	$27,122	$38,626	$65,748	$7,851,306
207	$26,989	$38,759	$65,748	$7,812,548
208	$26,856	$38,892	$65,748	$7,773,656
209	$26,722	$39,026	$65,748	$7,734,630
210	$26,588	$39,160	$65,748	$7,695,470
211	$26,453	$39,294	$65,748	$7,656,176
212	$26,318	$39,429	$65,748	$7,616,746
213	$26,183	$39,565	$65,748	$7,577,181
214	$26,047	$39,701	$65,748	$7,537,480
215	$25,910	$39,837	$65,748	$7,497,643
216	$25,773	$39,974	$65,748	$7,457,668

第18年供款共

$788,971

第18年利息

$318,213

第18年共還本金

$470,758

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$25,636	$40,112	$65,748	$7,417,557
218	$25,498	$40,250	$65,748	$7,377,307
219	$25,359	$40,388	$65,748	$7,336,919
220	$25,221	$40,527	$65,748	$7,296,392
221	$25,081	$40,666	$65,748	$7,255,726
222	$24,942	$40,806	$65,748	$7,214,920
223	$24,801	$40,946	$65,748	$7,173,973
224	$24,661	$41,087	$65,748	$7,132,886
225	$24,519	$41,228	$65,748	$7,091,658
226	$24,378	$41,370	$65,748	$7,050,288
227	$24,235	$41,512	$65,748	$7,008,776
228	$24,093	$41,655	$65,748	$6,967,121

第19年供款共

$788,971

第19年利息

$298,423

第19年共還本金

$490,548

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$23,949	$41,798	$65,748	$6,925,323
230	$23,806	$41,942	$65,748	$6,883,381
231	$23,662	$42,086	$65,748	$6,841,295
232	$23,517	$42,231	$65,748	$6,799,064
233	$23,372	$42,376	$65,748	$6,756,688
234	$23,226	$42,521	$65,748	$6,714,167
235	$23,080	$42,668	$65,748	$6,671,499
236	$22,933	$42,814	$65,748	$6,628,685
237	$22,786	$42,961	$65,748	$6,585,724
238	$22,638	$43,109	$65,748	$6,542,614
239	$22,490	$43,257	$65,748	$6,499,357
240	$22,342	$43,406	$65,748	$6,455,951

第20年供款共

$788,971

第20年利息

$277,801

第20年共還本金

$511,170

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$22,192	$43,555	$65,748	$6,412,396
242	$22,043	$43,705	$65,748	$6,368,691
243	$21,892	$43,855	$65,748	$6,324,836
244	$21,742	$44,006	$65,748	$6,280,830
245	$21,590	$44,157	$65,748	$6,236,672
246	$21,439	$44,309	$65,748	$6,192,363
247	$21,286	$44,461	$65,748	$6,147,902
248	$21,133	$44,614	$65,748	$6,103,288
249	$20,980	$44,768	$65,748	$6,058,520
250	$20,826	$44,921	$65,748	$6,013,599
251	$20,672	$45,076	$65,748	$5,968,523
252	$20,517	$45,231	$65,748	$5,923,292

第21年供款共

$788,971

第21年利息

$256,312

第21年共還本金

$532,659

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$20,361	$45,386	$65,748	$5,877,906
254	$20,205	$45,542	$65,748	$5,832,364
255	$20,049	$45,699	$65,748	$5,786,665
256	$19,892	$45,856	$65,748	$5,740,809
257	$19,734	$46,014	$65,748	$5,694,795
258	$19,576	$46,172	$65,748	$5,648,624
259	$19,417	$46,330	$65,748	$5,602,293
260	$19,258	$46,490	$65,748	$5,555,804
261	$19,098	$46,650	$65,748	$5,509,154
262	$18,938	$46,810	$65,748	$5,462,344
263	$18,777	$46,971	$65,748	$5,415,373
264	$18,615	$47,132	$65,748	$5,368,241

第22年供款共

$788,971

第22年利息

$233,920

第22年共還本金

$555,051

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$18,453	$47,294	$65,748	$5,320,947
266	$18,291	$47,457	$65,748	$5,273,490
267	$18,128	$47,620	$65,748	$5,225,870
268	$17,964	$47,784	$65,748	$5,178,087
269	$17,800	$47,948	$65,748	$5,130,139
270	$17,635	$48,113	$65,748	$5,082,026
271	$17,469	$48,278	$65,748	$5,033,748
272	$17,304	$48,444	$65,748	$4,985,304
273	$17,137	$48,611	$65,748	$4,936,693
274	$16,970	$48,778	$65,748	$4,887,915
275	$16,802	$48,945	$65,748	$4,838,970
276	$16,634	$49,114	$65,748	$4,789,856

第23年供款共

$788,971

第23年利息

$210,586

第23年共還本金

$578,385

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$16,465	$49,282	$65,748	$4,740,574
278	$16,296	$49,452	$65,748	$4,691,122
279	$16,126	$49,622	$65,748	$4,641,500
280	$15,955	$49,792	$65,748	$4,591,708
281	$15,784	$49,964	$65,748	$4,541,744
282	$15,612	$50,135	$65,748	$4,491,609
283	$15,440	$50,308	$65,748	$4,441,301
284	$15,267	$50,481	$65,748	$4,390,821
285	$15,093	$50,654	$65,748	$4,340,166
286	$14,919	$50,828	$65,748	$4,289,338
287	$14,745	$51,003	$65,748	$4,238,335
288	$14,569	$51,178	$65,748	$4,187,157

第24年供款共

$788,971

第24年利息

$186,272

第24年共還本金

$602,699

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$14,393	$51,354	$65,748	$4,135,803
290	$14,217	$51,531	$65,748	$4,084,272
291	$14,040	$51,708	$65,748	$4,032,564
292	$13,862	$51,886	$65,748	$3,980,678
293	$13,684	$52,064	$65,748	$3,928,614
294	$13,505	$52,243	$65,748	$3,876,371
295	$13,325	$52,423	$65,748	$3,823,949
296	$13,145	$52,603	$65,748	$3,771,346
297	$12,964	$52,784	$65,748	$3,718,563
298	$12,783	$52,965	$65,748	$3,665,598
299	$12,600	$53,147	$65,748	$3,612,450
300	$12,418	$53,330	$65,748	$3,559,121

第25年供款共

$788,971

第25年利息

$160,935

第25年共還本金

$628,036

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$12,234	$53,513	$65,748	$3,505,608
302	$12,051	$53,697	$65,748	$3,451,910
303	$11,866	$53,882	$65,748	$3,398,029
304	$11,681	$54,067	$65,748	$3,343,962
305	$11,495	$54,253	$65,748	$3,289,709
306	$11,308	$54,439	$65,748	$3,235,270
307	$11,121	$54,626	$65,748	$3,180,644
308	$10,933	$54,814	$65,748	$3,125,830
309	$10,745	$55,003	$65,748	$3,070,827
310	$10,556	$55,192	$65,748	$3,015,635
311	$10,366	$55,381	$65,748	$2,960,254
312	$10,176	$55,572	$65,748	$2,904,682

第26年供款共

$788,971

第26年利息

$134,533

第26年共還本金

$654,438

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$9,985	$55,763	$65,748	$2,848,920
314	$9,793	$55,954	$65,748	$2,792,965
315	$9,601	$56,147	$65,748	$2,736,818
316	$9,408	$56,340	$65,748	$2,680,479
317	$9,214	$56,533	$65,748	$2,623,945
318	$9,020	$56,728	$65,748	$2,567,217
319	$8,825	$56,923	$65,748	$2,510,295
320	$8,629	$57,118	$65,748	$2,453,176
321	$8,433	$57,315	$65,748	$2,395,861
322	$8,236	$57,512	$65,748	$2,338,350
323	$8,038	$57,710	$65,748	$2,280,640
324	$7,840	$57,908	$65,748	$2,222,732

第27年供款共

$788,971

第27年利息

$107,021

第27年共還本金

$681,950

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$7,641	$58,107	$65,748	$2,164,625
326	$7,441	$58,307	$65,748	$2,106,319
327	$7,240	$58,507	$65,748	$2,047,812
328	$7,039	$58,708	$65,748	$1,989,103
329	$6,838	$58,910	$65,748	$1,930,193
330	$6,635	$59,113	$65,748	$1,871,081
331	$6,432	$59,316	$65,748	$1,811,765
332	$6,228	$59,520	$65,748	$1,752,245
333	$6,023	$59,724	$65,748	$1,692,521
334	$5,818	$59,930	$65,748	$1,632,592
335	$5,612	$60,136	$65,748	$1,572,456
336	$5,405	$60,342	$65,748	$1,512,114

第28年供款共

$788,971

第28年利息

$78,352

第28年共還本金

$710,619

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$5,198	$60,550	$65,748	$1,451,564
338	$4,990	$60,758	$65,748	$1,390,806
339	$4,781	$60,967	$65,748	$1,329,840
340	$4,571	$61,176	$65,748	$1,268,663
341	$4,361	$61,387	$65,748	$1,207,277
342	$4,150	$61,598	$65,748	$1,145,679
343	$3,938	$61,809	$65,748	$1,083,870
344	$3,726	$62,022	$65,748	$1,021,848
345	$3,513	$62,235	$65,748	$959,613
346	$3,299	$62,449	$65,748	$897,164
347	$3,084	$62,664	$65,748	$834,501
348	$2,869	$62,879	$65,748	$771,622

第29年供款共

$788,971

第29年利息

$48,479

第29年共還本金

$740,492

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,652	$63,095	$65,748	$708,526
350	$2,436	$63,312	$65,748	$645,214
351	$2,218	$63,530	$65,748	$581,685
352	$2,000	$63,748	$65,748	$517,937
353	$1,780	$63,967	$65,748	$453,970
354	$1,561	$64,187	$65,748	$389,783
355	$1,340	$64,408	$65,748	$325,375
356	$1,118	$64,629	$65,748	$260,746
357	$896	$64,851	$65,748	$195,894
358	$673	$65,074	$65,748	$130,820
359	$450	$65,298	$65,748	$65,522
360	$225	$65,522	$65,748	$0

第30年供款共

$788,971

第30年利息

$17,349

第30年共還本金

$771,622

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$30,413,680

免责声明

笋盘推介

按揭保险费
info