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$32,821,906

每月供款
$70,837

首期

$6,264,000

总贷款额

$14,616,000

總利息

$10,885,106

印花税

$838,000

其他

$218,800

置业成本总预算

HK$7,320,800

$141,673

置业成本总预算

HK$7,320,800

首期

$6,264,000
印花税

$838,000
- AVD
  
  $838,000
律师费

$ 10,000
代理佣金

$208,800
按揭保险费

不适用

$141,673

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

沙田瑞峰花园

thumb_up

[公司名持有-可转让股份]市中心[罕有]4房大宅[南北对流]巨厅大房[连一个车位].

实

1,521 呎

@14,333

建

1,872 呎

@11,645

local_fire_department 至HIT hotel_class 楼王

售$2,180 万

实

1,521 呎

@14,333

建

1,872 呎

@11,645

售$2,180 万

local_fire_department 至HIT hotel_class 楼王

KOL实拍

西贡茅莆

thumb_up

Private Garden House

建

2,100 呎

@10,238

local_fire_department 至HIT hotel_class 楼王

售$2,150 万

建

2,100 呎

@10,238

售$2,150 万

local_fire_department 至HIT hotel_class 楼王

沙田玖珑山

thumb_up

九肚山实用1507呎︱氛围感十足的设计装修︱4房2套连车位▶环迴山景

实

1,507 呎

@13,935

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

售$2,100 万

实

1,507 呎

@13,935

售$2,100 万

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

马鞍山岚岸第05座

thumb_up

罕有高层相连单位！无敌海景，有匙即约即睇

实

1,569 呎

@13,384

建

2,104 呎

@9,981

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价

售$2,100 万

实

1,569 呎

@13,384

建

2,104 呎

@9,981

售$2,100 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价

清水湾小坑口

thumb_up

清水湾村屋

实

1,750 呎

@12,000

建

1,750 呎

@12,000

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

售$2,100 万

实

1,750 呎

@12,000

建

1,750 呎

@12,000

售$2,100 万

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

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

上水欧意花园

thumb_up

【世纪21奇丰】独立屋连花园可泊3架车

实

1,459 呎

@13,708

建

2,132 呎

@9,381

local_fire_department 至HIT real_estate_agent 罕有放盘

售$2,000 万

实

1,459 呎

@13,708

建

2,132 呎

@9,381

售$2,000 万

local_fire_department 至HIT real_estate_agent 罕有放盘

大埔西径村

thumb_up

西沙路

实

2,100 呎

@9,524

建

2,100 呎

@9,524

local_fire_department 至HIT

售$2,000 万

实

2,100 呎

@9,524

建

2,100 呎

@9,524

售$2,000 万

local_fire_department 至HIT

清水湾 Clear Water Bay

thumb_up

Spacious Detached Home

实

2,100 呎

@10,000

建

2,100 呎

@10,000

售$2,100 万

实

2,100 呎

@10,000

建

2,100 呎

@10,000

售$2,100 万

马鞍山樟木头村

thumb_up

全幢连大花园位处市中心铁路沿线盘

建

2,100 呎

@9,524

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

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 hotel_class 楼王

西贡柏宁顿花园

thumb_up

西贡优静

实

1,212 呎

@16,502

建

1,840 呎

@10,870

local_fire_department 至HIT

售$2,000 万

实

1,212 呎

@16,502

建

1,840 呎

@10,870

售$2,000 万

local_fire_department 至HIT

马鞍山迎海第02期星湾

thumb_up

罕有高层四房风水靓楼九运北水行运一条龙

实

1,379 呎

@15,228

local_fire_department 至HIT real_estate_agent 罕有放盘 pets 爱竉必选

售$2,100 万

实

1,379 呎

@15,228

售$2,100 万

local_fire_department 至HIT real_estate_agent 罕有放盘 pets 爱竉必选

利率	15年	20年	25年	30年
1.000	$87,476	$67,218	$55,084	$47,011
1.500	$90,728	$70,529	$58,455	$50,443
2.000	$94,055	$73,940	$61,951	$54,024
2.500	$97,458	$77,451	$65,570	$57,751
3.000	$100,935	$81,060	$69,311	$61,622
3.500	$104,487	$84,767	$73,171	$65,632
4.000	$108,113	$88,570	$77,149	$69,779
4.125	$109,031	$89,536	$78,161	$70,836
4.500	$111,811	$92,468	$81,240	$74,057
5.000	$115,582	$96,459	$85,444	$78,462
5.500	$119,425	$100,542	$89,755	$82,988
6.000	$123,338	$104,714	$94,171	$87,630

每月供款$70,837

年期

30年

贷款金额

$14,616,000

總利息

$10,885,106

总贷款连利息

$25,501,106

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$50,243	$20,594	$70,836	$14,595,406
2	$50,172	$20,665	$70,836	$14,574,741
3	$50,101	$20,736	$70,836	$14,554,006
4	$50,029	$20,807	$70,836	$14,533,199
5	$49,958	$20,879	$70,836	$14,512,320
6	$49,886	$20,950	$70,836	$14,491,370
7	$49,814	$21,022	$70,836	$14,470,347
8	$49,742	$21,095	$70,836	$14,449,253
9	$49,669	$21,167	$70,836	$14,428,086
10	$49,597	$21,240	$70,836	$14,406,846
11	$49,524	$21,313	$70,836	$14,385,533
12	$49,450	$21,386	$70,836	$14,364,147

第1年供款共

$850,037

第1年利息

$598,184

第1年共還本金

$251,853

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$49,377	$21,460	$70,836	$14,342,687
14	$49,303	$21,533	$70,836	$14,321,154
15	$49,229	$21,607	$70,836	$14,299,546
16	$49,155	$21,682	$70,836	$14,277,865
17	$49,080	$21,756	$70,836	$14,256,108
18	$49,005	$21,831	$70,836	$14,234,277
19	$48,930	$21,906	$70,836	$14,212,371
20	$48,855	$21,981	$70,836	$14,190,390
21	$48,779	$22,057	$70,836	$14,168,333
22	$48,704	$22,133	$70,836	$14,146,200
23	$48,628	$22,209	$70,836	$14,123,991
24	$48,551	$22,285	$70,836	$14,101,706

第2年供款共

$850,037

第2年利息

$587,596

第2年共還本金

$262,441

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$48,475	$22,362	$70,836	$14,079,344
26	$48,398	$22,439	$70,836	$14,056,906
27	$48,321	$22,516	$70,836	$14,034,390
28	$48,243	$22,593	$70,836	$14,011,797
29	$48,166	$22,671	$70,836	$13,989,126
30	$48,088	$22,749	$70,836	$13,966,377
31	$48,009	$22,827	$70,836	$13,943,550
32	$47,931	$22,905	$70,836	$13,920,645
33	$47,852	$22,984	$70,836	$13,897,661
34	$47,773	$23,063	$70,836	$13,874,597
35	$47,694	$23,142	$70,836	$13,851,455
36	$47,614	$23,222	$70,836	$13,828,233

第3年供款共

$850,037

第3年利息

$576,563

第3年共還本金

$273,473

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$47,535	$23,302	$70,836	$13,804,931
38	$47,454	$23,382	$70,836	$13,781,549
39	$47,374	$23,462	$70,836	$13,758,087
40	$47,293	$23,543	$70,836	$13,734,544
41	$47,212	$23,624	$70,836	$13,710,920
42	$47,131	$23,705	$70,836	$13,687,215
43	$47,050	$23,787	$70,836	$13,663,428
44	$46,968	$23,868	$70,836	$13,639,560
45	$46,886	$23,950	$70,836	$13,615,609
46	$46,804	$24,033	$70,836	$13,591,577
47	$46,721	$24,115	$70,836	$13,567,461
48	$46,638	$24,198	$70,836	$13,543,263

第4年供款共

$850,037

第4年利息

$565,067

第4年共還本金

$284,970

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$46,555	$24,281	$70,836	$13,518,982
50	$46,471	$24,365	$70,836	$13,494,617
51	$46,388	$24,449	$70,836	$13,470,168
52	$46,304	$24,533	$70,836	$13,445,635
53	$46,219	$24,617	$70,836	$13,421,018
54	$46,135	$24,702	$70,836	$13,396,317
55	$46,050	$24,787	$70,836	$13,371,530
56	$45,965	$24,872	$70,836	$13,346,658
57	$45,879	$24,957	$70,836	$13,321,701
58	$45,793	$25,043	$70,836	$13,296,658
59	$45,707	$25,129	$70,836	$13,271,529
60	$45,621	$25,216	$70,836	$13,246,313

第5年供款共

$850,037

第5年利息

$553,087

第5年共還本金

$296,950

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$45,534	$25,302	$70,836	$13,221,011
62	$45,447	$25,389	$70,836	$13,195,622
63	$45,360	$25,476	$70,836	$13,170,145
64	$45,272	$25,564	$70,836	$13,144,581
65	$45,184	$25,652	$70,836	$13,118,929
66	$45,096	$25,740	$70,836	$13,093,189
67	$45,008	$25,829	$70,836	$13,067,361
68	$44,919	$25,917	$70,836	$13,041,443
69	$44,830	$26,006	$70,836	$13,015,437
70	$44,741	$26,096	$70,836	$12,989,341
71	$44,651	$26,186	$70,836	$12,963,156
72	$44,561	$26,276	$70,836	$12,936,880

第6年供款共

$850,037

第6年利息

$540,604

第6年共還本金

$309,433

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$44,471	$26,366	$70,836	$12,910,514
74	$44,380	$26,457	$70,836	$12,884,058
75	$44,289	$26,547	$70,836	$12,857,510
76	$44,198	$26,639	$70,836	$12,830,872
77	$44,106	$26,730	$70,836	$12,804,141
78	$44,014	$26,822	$70,836	$12,777,319
79	$43,922	$26,914	$70,836	$12,750,405
80	$43,830	$27,007	$70,836	$12,723,398
81	$43,737	$27,100	$70,836	$12,696,298
82	$43,644	$27,193	$70,836	$12,669,105
83	$43,550	$27,286	$70,836	$12,641,819
84	$43,456	$27,380	$70,836	$12,614,439

第7年供款共

$850,037

第7年利息

$527,595

第7年共還本金

$322,441

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$43,362	$27,474	$70,836	$12,586,964
86	$43,268	$27,569	$70,836	$12,559,396
87	$43,173	$27,663	$70,836	$12,531,732
88	$43,078	$27,759	$70,836	$12,503,974
89	$42,982	$27,854	$70,836	$12,476,120
90	$42,887	$27,950	$70,836	$12,448,170
91	$42,791	$28,046	$70,836	$12,420,124
92	$42,694	$28,142	$70,836	$12,391,982
93	$42,597	$28,239	$70,836	$12,363,743
94	$42,500	$28,336	$70,836	$12,335,407
95	$42,403	$28,433	$70,836	$12,306,973
96	$42,305	$28,531	$70,836	$12,278,442

第8年供款共

$850,037

第8年利息

$514,040

第8年共還本金

$335,996

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$42,207	$28,629	$70,836	$12,249,813
98	$42,109	$28,728	$70,836	$12,221,085
99	$42,010	$28,826	$70,836	$12,192,259
100	$41,911	$28,926	$70,836	$12,163,333
101	$41,811	$29,025	$70,836	$12,134,308
102	$41,712	$29,125	$70,836	$12,105,184
103	$41,612	$29,225	$70,836	$12,075,959
104	$41,511	$29,325	$70,836	$12,046,634
105	$41,410	$29,426	$70,836	$12,017,207
106	$41,309	$29,527	$70,836	$11,987,680
107	$41,208	$29,629	$70,836	$11,958,051
108	$41,106	$29,731	$70,836	$11,928,321

第9年供款共

$850,037

第9年利息

$499,915

第9年共還本金

$350,121

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$41,004	$29,833	$70,836	$11,898,488
110	$40,901	$29,935	$70,836	$11,868,553
111	$40,798	$30,038	$70,836	$11,838,514
112	$40,695	$30,142	$70,836	$11,808,373
113	$40,591	$30,245	$70,836	$11,778,128
114	$40,487	$30,349	$70,836	$11,747,779
115	$40,383	$30,453	$70,836	$11,717,325
116	$40,278	$30,558	$70,836	$11,686,767
117	$40,173	$30,663	$70,836	$11,656,104
118	$40,068	$30,769	$70,836	$11,625,336
119	$39,962	$30,874	$70,836	$11,594,461
120	$39,856	$30,980	$70,836	$11,563,481

第10年供款共

$850,037

第10年利息

$485,197

第10年共還本金

$364,840

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$39,749	$31,087	$70,836	$11,532,394
122	$39,643	$31,194	$70,836	$11,501,200
123	$39,535	$31,301	$70,836	$11,469,899
124	$39,428	$31,409	$70,836	$11,438,490
125	$39,320	$31,517	$70,836	$11,406,974
126	$39,211	$31,625	$70,836	$11,375,349
127	$39,103	$31,734	$70,836	$11,343,615
128	$38,994	$31,843	$70,836	$11,311,772
129	$38,884	$31,952	$70,836	$11,279,820
130	$38,774	$32,062	$70,836	$11,247,758
131	$38,664	$32,172	$70,836	$11,215,586
132	$38,554	$32,283	$70,836	$11,183,303

第11年供款共

$850,037

第11年利息

$469,859

第11年共還本金

$380,178

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$38,443	$32,394	$70,836	$11,150,909
134	$38,331	$32,505	$70,836	$11,118,404
135	$38,220	$32,617	$70,836	$11,085,787
136	$38,107	$32,729	$70,836	$11,053,058
137	$37,995	$32,842	$70,836	$11,020,217
138	$37,882	$32,954	$70,836	$10,987,262
139	$37,769	$33,068	$70,836	$10,954,195
140	$37,655	$33,181	$70,836	$10,921,013
141	$37,541	$33,295	$70,836	$10,887,718
142	$37,427	$33,410	$70,836	$10,854,308
143	$37,312	$33,525	$70,836	$10,820,783
144	$37,196	$33,640	$70,836	$10,787,143

第12年供款共

$850,037

第12年利息

$453,877

第12年共還本金

$396,160

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$37,081	$33,756	$70,836	$10,753,388
146	$36,965	$33,872	$70,836	$10,719,516
147	$36,848	$33,988	$70,836	$10,685,528
148	$36,732	$34,105	$70,836	$10,651,423
149	$36,614	$34,222	$70,836	$10,617,201
150	$36,497	$34,340	$70,836	$10,582,861
151	$36,379	$34,458	$70,836	$10,548,403
152	$36,260	$34,576	$70,836	$10,513,827
153	$36,141	$34,695	$70,836	$10,479,132
154	$36,022	$34,814	$70,836	$10,444,318
155	$35,902	$34,934	$70,836	$10,409,384
156	$35,782	$35,054	$70,836	$10,374,329

第13年供款共

$850,037

第13年利息

$437,223

第13年共還本金

$412,814

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$35,662	$35,175	$70,836	$10,339,155
158	$35,541	$35,296	$70,836	$10,303,859
159	$35,420	$35,417	$70,836	$10,268,442
160	$35,298	$35,539	$70,836	$10,232,904
161	$35,176	$35,661	$70,836	$10,197,243
162	$35,053	$35,783	$70,836	$10,161,460
163	$34,930	$35,906	$70,836	$10,125,553
164	$34,807	$36,030	$70,836	$10,089,523
165	$34,683	$36,154	$70,836	$10,053,370
166	$34,558	$36,278	$70,836	$10,017,092
167	$34,434	$36,403	$70,836	$9,980,689
168	$34,309	$36,528	$70,836	$9,944,161

第14年供款共

$850,037

第14年利息

$419,869

第14年共還本金

$430,168

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$34,183	$36,653	$70,836	$9,907,508
170	$34,057	$36,779	$70,836	$9,870,729
171	$33,931	$36,906	$70,836	$9,833,823
172	$33,804	$37,033	$70,836	$9,796,790
173	$33,676	$37,160	$70,836	$9,759,630
174	$33,549	$37,288	$70,836	$9,722,343
175	$33,421	$37,416	$70,836	$9,684,927
176	$33,292	$37,544	$70,836	$9,647,382
177	$33,163	$37,674	$70,836	$9,609,709
178	$33,033	$37,803	$70,836	$9,571,906
179	$32,903	$37,933	$70,836	$9,533,973
180	$32,773	$38,063	$70,836	$9,495,909

第15年供款共

$850,037

第15年利息

$401,785

第15年共還本金

$448,252

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$32,642	$38,194	$70,836	$9,457,715
182	$32,511	$38,326	$70,836	$9,419,390
183	$32,379	$38,457	$70,836	$9,380,932
184	$32,247	$38,589	$70,836	$9,342,343
185	$32,114	$38,722	$70,836	$9,303,621
186	$31,981	$38,855	$70,836	$9,264,766
187	$31,848	$38,989	$70,836	$9,225,777
188	$31,714	$39,123	$70,836	$9,186,654
189	$31,579	$39,257	$70,836	$9,147,397
190	$31,444	$39,392	$70,836	$9,108,004
191	$31,309	$39,528	$70,836	$9,068,477
192	$31,173	$39,664	$70,836	$9,028,813

第16年供款共

$850,037

第16年利息

$382,941

第16年共還本金

$467,096

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$31,037	$39,800	$70,836	$8,989,013
194	$30,900	$39,937	$70,836	$8,949,077
195	$30,762	$40,074	$70,836	$8,909,003
196	$30,625	$40,212	$70,836	$8,868,791
197	$30,486	$40,350	$70,836	$8,828,441
198	$30,348	$40,489	$70,836	$8,787,953
199	$30,209	$40,628	$70,836	$8,747,325
200	$30,069	$40,767	$70,836	$8,706,557
201	$29,929	$40,908	$70,836	$8,665,650
202	$29,788	$41,048	$70,836	$8,624,601
203	$29,647	$41,189	$70,836	$8,583,412
204	$29,505	$41,331	$70,836	$8,542,081

第17年供款共

$850,037

第17年利息

$363,305

第17年共還本金

$486,732

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$29,363	$41,473	$70,836	$8,500,608
206	$29,221	$41,616	$70,836	$8,458,993
207	$29,078	$41,759	$70,836	$8,417,234
208	$28,934	$41,902	$70,836	$8,375,332
209	$28,790	$42,046	$70,836	$8,333,286
210	$28,646	$42,191	$70,836	$8,291,095
211	$28,501	$42,336	$70,836	$8,248,759
212	$28,355	$42,481	$70,836	$8,206,278
213	$28,209	$42,627	$70,836	$8,163,650
214	$28,063	$42,774	$70,836	$8,120,877
215	$27,916	$42,921	$70,836	$8,077,956
216	$27,768	$43,068	$70,836	$8,034,887

第18年供款共

$850,037

第18年利息

$342,843

第18年共還本金

$507,194

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$27,620	$43,216	$70,836	$7,991,671
218	$27,471	$43,365	$70,836	$7,948,306
219	$27,322	$43,514	$70,836	$7,904,792
220	$27,173	$43,664	$70,836	$7,861,128
221	$27,023	$43,814	$70,836	$7,817,314
222	$26,872	$43,964	$70,836	$7,773,350
223	$26,721	$44,116	$70,836	$7,729,234
224	$26,569	$44,267	$70,836	$7,684,967
225	$26,417	$44,419	$70,836	$7,640,548
226	$26,264	$44,572	$70,836	$7,595,976
227	$26,111	$44,725	$70,836	$7,551,251
228	$25,957	$44,879	$70,836	$7,506,372

第19年供款共

$850,037

第19年利息

$321,521

第19年共還本金

$528,516

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$25,803	$45,033	$70,836	$7,461,338
230	$25,648	$45,188	$70,836	$7,416,150
231	$25,493	$45,343	$70,836	$7,370,807
232	$25,337	$45,499	$70,836	$7,325,308
233	$25,181	$45,656	$70,836	$7,279,652
234	$25,024	$45,813	$70,836	$7,233,839
235	$24,866	$45,970	$70,836	$7,187,869
236	$24,708	$46,128	$70,836	$7,141,741
237	$24,550	$46,287	$70,836	$7,095,455
238	$24,391	$46,446	$70,836	$7,049,009
239	$24,231	$46,605	$70,836	$7,002,403
240	$24,071	$46,766	$70,836	$6,955,638

第20年供款共

$850,037

第20年利息

$299,303

第20年共還本金

$550,734

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$23,910	$46,926	$70,836	$6,908,711
242	$23,749	$47,088	$70,836	$6,861,624
243	$23,587	$47,250	$70,836	$6,814,374
244	$23,424	$47,412	$70,836	$6,766,962
245	$23,261	$47,575	$70,836	$6,719,387
246	$23,098	$47,739	$70,836	$6,671,649
247	$22,934	$47,903	$70,836	$6,623,746
248	$22,769	$48,067	$70,836	$6,575,679
249	$22,604	$48,233	$70,836	$6,527,446
250	$22,438	$48,398	$70,836	$6,479,048
251	$22,272	$48,565	$70,836	$6,430,483
252	$22,105	$48,732	$70,836	$6,381,751

第21年供款共

$850,037

第21年利息

$276,151

第21年共還本金

$573,886

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$21,937	$48,899	$70,836	$6,332,852
254	$21,769	$49,067	$70,836	$6,283,785
255	$21,601	$49,236	$70,836	$6,234,549
256	$21,431	$49,405	$70,836	$6,185,144
257	$21,261	$49,575	$70,836	$6,135,569
258	$21,091	$49,745	$70,836	$6,085,824
259	$20,920	$49,916	$70,836	$6,035,907
260	$20,748	$50,088	$70,836	$5,985,819
261	$20,576	$50,260	$70,836	$5,935,559
262	$20,403	$50,433	$70,836	$5,885,126
263	$20,230	$50,606	$70,836	$5,834,520
264	$20,056	$50,780	$70,836	$5,783,740

第22年供款共

$850,037

第22年利息

$252,025

第22年共還本金

$598,012

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$19,882	$50,955	$70,836	$5,732,785
266	$19,706	$51,130	$70,836	$5,681,655
267	$19,531	$51,306	$70,836	$5,630,349
268	$19,354	$51,482	$70,836	$5,578,867
269	$19,177	$51,659	$70,836	$5,527,208
270	$19,000	$51,837	$70,836	$5,475,372
271	$18,822	$52,015	$70,836	$5,423,357
272	$18,643	$52,194	$70,836	$5,371,163
273	$18,463	$52,373	$70,836	$5,318,790
274	$18,283	$52,553	$70,836	$5,266,237
275	$18,103	$52,734	$70,836	$5,213,503
276	$17,921	$52,915	$70,836	$5,160,588

第23年供款共

$850,037

第23年利息

$226,885

第23年共還本金

$623,151

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$17,740	$53,097	$70,836	$5,107,491
278	$17,557	$53,279	$70,836	$5,054,212
279	$17,374	$53,463	$70,836	$5,000,749
280	$17,190	$53,646	$70,836	$4,947,103
281	$17,006	$53,831	$70,836	$4,893,272
282	$16,821	$54,016	$70,836	$4,839,257
283	$16,635	$54,201	$70,836	$4,785,055
284	$16,449	$54,388	$70,836	$4,730,667
285	$16,262	$54,575	$70,836	$4,676,093
286	$16,074	$54,762	$70,836	$4,621,330
287	$15,886	$54,951	$70,836	$4,566,380
288	$15,697	$55,139	$70,836	$4,511,240

第24年供款共

$850,037

第24年利息

$200,689

第24年共還本金

$649,348

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$15,507	$55,329	$70,836	$4,455,911
290	$15,317	$55,519	$70,836	$4,400,392
291	$15,126	$55,710	$70,836	$4,344,682
292	$14,935	$55,902	$70,836	$4,288,780
293	$14,743	$56,094	$70,836	$4,232,687
294	$14,550	$56,287	$70,836	$4,176,400
295	$14,356	$56,480	$70,836	$4,119,920
296	$14,162	$56,674	$70,836	$4,063,246
297	$13,967	$56,869	$70,836	$4,006,377
298	$13,772	$57,064	$70,836	$3,949,312
299	$13,576	$57,261	$70,836	$3,892,052
300	$13,379	$57,457	$70,836	$3,834,594

第25年供款共

$850,037

第25年利息

$173,391

第25年共還本金

$676,646

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$13,181	$57,655	$70,836	$3,776,939
302	$12,983	$57,853	$70,836	$3,719,086
303	$12,784	$58,052	$70,836	$3,661,034
304	$12,585	$58,252	$70,836	$3,602,783
305	$12,385	$58,452	$70,836	$3,544,331
306	$12,184	$58,653	$70,836	$3,485,678
307	$11,982	$58,854	$70,836	$3,426,824
308	$11,780	$59,057	$70,836	$3,367,767
309	$11,577	$59,260	$70,836	$3,308,507
310	$11,373	$59,463	$70,836	$3,249,044
311	$11,169	$59,668	$70,836	$3,189,376
312	$10,963	$59,873	$70,836	$3,129,503

第26年供款共

$850,037

第26年利息

$144,945

第26年共還本金

$705,091

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$10,758	$60,079	$70,836	$3,069,424
314	$10,551	$60,285	$70,836	$3,009,139
315	$10,344	$60,492	$70,836	$2,948,647
316	$10,136	$60,700	$70,836	$2,887,946
317	$9,927	$60,909	$70,836	$2,827,037
318	$9,718	$61,118	$70,836	$2,765,919
319	$9,508	$61,329	$70,836	$2,704,590
320	$9,297	$61,539	$70,836	$2,643,051
321	$9,085	$61,751	$70,836	$2,581,300
322	$8,873	$61,963	$70,836	$2,519,336
323	$8,660	$62,176	$70,836	$2,457,160
324	$8,446	$62,390	$70,836	$2,394,770

第27年供款共

$850,037

第27年利息

$115,304

第27年共還本金

$734,733

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$8,232	$62,604	$70,836	$2,332,166
326	$8,017	$62,820	$70,836	$2,269,346
327	$7,801	$63,036	$70,836	$2,206,311
328	$7,584	$63,252	$70,836	$2,143,059
329	$7,367	$63,470	$70,836	$2,079,589
330	$7,149	$63,688	$70,836	$2,015,901
331	$6,930	$63,907	$70,836	$1,951,994
332	$6,710	$64,126	$70,836	$1,887,868
333	$6,490	$64,347	$70,836	$1,823,521
334	$6,268	$64,568	$70,836	$1,758,953
335	$6,046	$64,790	$70,836	$1,694,163
336	$5,824	$65,013	$70,836	$1,629,150

第28年供款共

$850,037

第28年利息

$84,417

第28年共還本金

$765,620

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$5,600	$65,236	$70,836	$1,563,914
338	$5,376	$65,460	$70,836	$1,498,454
339	$5,151	$65,685	$70,836	$1,432,768
340	$4,925	$65,911	$70,836	$1,366,857
341	$4,699	$66,138	$70,836	$1,300,719
342	$4,471	$66,365	$70,836	$1,234,354
343	$4,243	$66,593	$70,836	$1,167,761
344	$4,014	$66,822	$70,836	$1,100,938
345	$3,784	$67,052	$70,836	$1,033,887
346	$3,554	$67,282	$70,836	$966,604
347	$3,323	$67,514	$70,836	$899,090
348	$3,091	$67,746	$70,836	$831,345

第29年供款共

$850,037

第29年利息

$52,231

第29年共還本金

$797,806

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,858	$67,979	$70,836	$763,366
350	$2,624	$68,212	$70,836	$695,154
351	$2,390	$68,447	$70,836	$626,707
352	$2,154	$68,682	$70,836	$558,025
353	$1,918	$68,918	$70,836	$489,107
354	$1,681	$69,155	$70,836	$419,951
355	$1,444	$69,393	$70,836	$350,559
356	$1,205	$69,631	$70,836	$280,927
357	$966	$69,871	$70,836	$211,057
358	$726	$70,111	$70,836	$140,946
359	$485	$70,352	$70,836	$70,594
360	$243	$70,594	$70,836	$0

第30年供款共

$850,037

第30年利息

$18,692

第30年共還本金

$831,345

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$32,821,906

免责声明

笋盘推介

按揭保险费
info