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$35,735,654

每月供款
$77,011

首期

$6,810,000

总贷款额

$15,890,000

總利息

$11,833,904

印花税

$964,750

其他

$237,000

置业成本总预算

HK$8,011,750

$154,022

置业成本总预算

HK$8,011,750

首期

$6,810,000
印花税

$964,750
- AVD
  
  $964,750
律师费

$ 10,000
代理佣金

$227,000
按揭保险费

不适用

$154,022

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

清水湾傲泷

thumb_up

傲泷第08座

实

1,172 呎

@19,625

local_fire_department 至HIT vpn_key 有匙即睇

售$2,300 万

实

1,172 呎

@19,625

售$2,300 万

local_fire_department 至HIT vpn_key 有匙即睇

清水湾傲泷

thumb_up

傲泷第07座

实

968 呎

@22,727

local_fire_department 至HIT

售$2,200 万

实

968 呎

@22,727

售$2,200 万

local_fire_department 至HIT

清水湾傲泷

thumb_up

Luxury Flat with Green View

实

1,162 呎

@18,761

售$2,180 万

实

1,162 呎

@18,761

售$2,180 万

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

沙田御龙山

thumb_up

御龙山

实

961 呎

@22,893

建

1,319 呎

@16,679

local_fire_department 至HIT

售$2,200 万

实

961 呎

@22,893

建

1,319 呎

@16,679

售$2,200 万

local_fire_department 至HIT

马鞍山岚岸第02座

thumb_up

岚岸4房(1套)2厅1储物实用1785

实

1,785 呎

@12,885

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

售$2,300 万

实

1,785 呎

@12,885

售$2,300 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

西贡柏宁顿花园方便近路

thumb_up

海景别墅屋**可公司转让**

实

1,212 呎

@17,987

建

1,851 呎

@11,777

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 pets 爱竉必选

售$2,180 万

实

1,212 呎

@17,987

建

1,851 呎

@11,777

售$2,180 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 pets 爱竉必选

大埔逸珑湾 II

thumb_up

逸珑湾激笋4房有票有倾

实

1,418 呎

@15,374

local_fire_department 至HIT

售$2,180 万

实

1,418 呎

@15,374

售$2,180 万

local_fire_department 至HIT

西贡相思湾

thumb_up

醉人海景别墅

建

2,100 呎

@10,857

local_fire_department 至HIT

售$2,280 万

建

2,100 呎

@10,857

售$2,280 万

local_fire_department 至HIT

沙田壹号云顶

thumb_up

＊＊罕有高层东南三房＊＊环境清幽＊＊连车位＊＊

实

1,084 呎

@20,295

建

1,446 呎

@15,214

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

售$2,200 万

实

1,084 呎

@20,295

建

1,446 呎

@15,214

售$2,200 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

西贡西贡品味独立屋

thumb_up

开扬无挡,前后花园 ,固定车位

建

2,100 呎

@10,857

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 pets 爱竉必选

售$2,280 万

建

2,100 呎

@10,857

售$2,280 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 pets 爱竉必选

马鞍山岚岸第02座

thumb_up

岚岸 4房(1套)2厅1工1贮实用1785

实

1,785 呎

@12,885

directions_run 即走 real_estate_agent 罕有放盘

售$2,300 万

实

1,785 呎

@12,885

售$2,300 万

directions_run 即走 real_estate_agent 罕有放盘

利率	15年	20年	25年	30年
1.000	$95,101	$73,077	$59,885	$51,109
1.500	$98,636	$76,676	$63,550	$54,840
2.000	$102,254	$80,385	$67,350	$58,733
2.500	$105,953	$84,202	$71,285	$62,785
3.000	$109,733	$88,126	$75,352	$66,993
3.500	$113,595	$92,156	$79,549	$71,353
4.000	$117,536	$96,290	$83,873	$75,861
4.125	$118,534	$97,340	$84,974	$77,011
4.500	$121,557	$100,528	$88,322	$80,512
5.000	$125,657	$104,867	$92,891	$85,301
5.500	$129,835	$109,305	$97,579	$90,222
6.000	$134,089	$113,841	$102,379	$95,269

每月供款$77,011

年期

30年

贷款金额

$15,890,000

總利息

$11,833,904

总贷款连利息

$27,723,904

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$54,622	$22,389	$77,011	$15,867,611
2	$54,545	$22,466	$77,011	$15,845,145
3	$54,468	$22,543	$77,011	$15,822,602
4	$54,390	$22,621	$77,011	$15,799,981
5	$54,312	$22,698	$77,011	$15,777,283
6	$54,234	$22,776	$77,011	$15,754,506
7	$54,156	$22,855	$77,011	$15,731,652
8	$54,078	$22,933	$77,011	$15,708,718
9	$53,999	$23,012	$77,011	$15,685,706
10	$53,920	$23,091	$77,011	$15,662,615
11	$53,840	$23,171	$77,011	$15,639,444
12	$53,761	$23,250	$77,011	$15,616,194

第1年供款共

$924,130

第1年利息

$650,324

第1年共還本金

$273,806

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$53,681	$23,330	$77,011	$15,592,864
14	$53,600	$23,410	$77,011	$15,569,454
15	$53,520	$23,491	$77,011	$15,545,963
16	$53,439	$23,572	$77,011	$15,522,391
17	$53,358	$23,653	$77,011	$15,498,739
18	$53,277	$23,734	$77,011	$15,475,005
19	$53,195	$23,816	$77,011	$15,451,189
20	$53,113	$23,897	$77,011	$15,427,292
21	$53,031	$23,980	$77,011	$15,403,312
22	$52,949	$24,062	$77,011	$15,379,250
23	$52,866	$24,145	$77,011	$15,355,106
24	$52,783	$24,228	$77,011	$15,330,878

第2年供款共

$924,130

第2年利息

$638,814

第2年共還本金

$285,316

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$52,700	$24,311	$77,011	$15,306,567
26	$52,616	$24,395	$77,011	$15,282,173
27	$52,532	$24,478	$77,011	$15,257,694
28	$52,448	$24,563	$77,011	$15,233,132
29	$52,364	$24,647	$77,011	$15,208,485
30	$52,279	$24,732	$77,011	$15,183,753
31	$52,194	$24,817	$77,011	$15,158,936
32	$52,109	$24,902	$77,011	$15,134,034
33	$52,023	$24,988	$77,011	$15,109,047
34	$51,937	$25,073	$77,011	$15,083,973
35	$51,851	$25,160	$77,011	$15,058,814
36	$51,765	$25,246	$77,011	$15,033,567

第3年供款共

$924,130

第3年利息

$626,819

第3年共還本金

$297,311

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$51,678	$25,333	$77,011	$15,008,234
38	$51,591	$25,420	$77,011	$14,982,814
39	$51,503	$25,507	$77,011	$14,957,307
40	$51,416	$25,595	$77,011	$14,931,712
41	$51,328	$25,683	$77,011	$14,906,029
42	$51,239	$25,771	$77,011	$14,880,257
43	$51,151	$25,860	$77,011	$14,854,397
44	$51,062	$25,949	$77,011	$14,828,449
45	$50,973	$26,038	$77,011	$14,802,411
46	$50,883	$26,128	$77,011	$14,776,283
47	$50,793	$26,217	$77,011	$14,750,066
48	$50,703	$26,307	$77,011	$14,723,758

第4年供款共

$924,130

第4年利息

$614,321

第4年共還本金

$309,809

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$50,613	$26,398	$77,011	$14,697,360
50	$50,522	$26,489	$77,011	$14,670,872
51	$50,431	$26,580	$77,011	$14,644,292
52	$50,340	$26,671	$77,011	$14,617,621
53	$50,248	$26,763	$77,011	$14,590,858
54	$50,156	$26,855	$77,011	$14,564,003
55	$50,064	$26,947	$77,011	$14,537,056
56	$49,971	$27,040	$77,011	$14,510,016
57	$49,878	$27,133	$77,011	$14,482,884
58	$49,785	$27,226	$77,011	$14,455,658
59	$49,691	$27,320	$77,011	$14,428,338
60	$49,597	$27,413	$77,011	$14,400,925

第5年供款共

$924,130

第5年利息

$601,297

第5年共還本金

$322,833

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$49,503	$27,508	$77,011	$14,373,417
62	$49,409	$27,602	$77,011	$14,345,815
63	$49,314	$27,697	$77,011	$14,318,118
64	$49,219	$27,792	$77,011	$14,290,326
65	$49,123	$27,888	$77,011	$14,262,438
66	$49,027	$27,984	$77,011	$14,234,454
67	$48,931	$28,080	$77,011	$14,206,374
68	$48,834	$28,176	$77,011	$14,178,198
69	$48,738	$28,273	$77,011	$14,149,924
70	$48,640	$28,370	$77,011	$14,121,554
71	$48,543	$28,468	$77,011	$14,093,086
72	$48,445	$28,566	$77,011	$14,064,520

第6年供款共

$924,130

第6年利息

$587,725

第6年共還本金

$336,405

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$48,347	$28,664	$77,011	$14,035,856
74	$48,248	$28,763	$77,011	$14,007,093
75	$48,149	$28,861	$77,011	$13,978,232
76	$48,050	$28,961	$77,011	$13,949,271
77	$47,951	$29,060	$77,011	$13,920,211
78	$47,851	$29,160	$77,011	$13,891,051
79	$47,750	$29,260	$77,011	$13,861,791
80	$47,650	$29,361	$77,011	$13,832,430
81	$47,549	$29,462	$77,011	$13,802,968
82	$47,448	$29,563	$77,011	$13,773,405
83	$47,346	$29,665	$77,011	$13,743,740
84	$47,244	$29,767	$77,011	$13,713,973

第7年供款共

$924,130

第7年利息

$573,583

第7年共還本金

$350,547

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$47,142	$29,869	$77,011	$13,684,104
86	$47,039	$29,972	$77,011	$13,654,132
87	$46,936	$30,075	$77,011	$13,624,058
88	$46,833	$30,178	$77,011	$13,593,879
89	$46,729	$30,282	$77,011	$13,563,598
90	$46,625	$30,386	$77,011	$13,533,212
91	$46,520	$30,490	$77,011	$13,502,721
92	$46,416	$30,595	$77,011	$13,472,126
93	$46,310	$30,700	$77,011	$13,441,425
94	$46,205	$30,806	$77,011	$13,410,620
95	$46,099	$30,912	$77,011	$13,379,708
96	$45,993	$31,018	$77,011	$13,348,690

第8年供款共

$924,130

第8年利息

$558,847

第8年共還本金

$365,284

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$45,886	$31,125	$77,011	$13,317,565
98	$45,779	$31,232	$77,011	$13,286,333
99	$45,672	$31,339	$77,011	$13,254,994
100	$45,564	$31,447	$77,011	$13,223,547
101	$45,456	$31,555	$77,011	$13,191,992
102	$45,347	$31,663	$77,011	$13,160,329
103	$45,239	$31,772	$77,011	$13,128,557
104	$45,129	$31,881	$77,011	$13,096,675
105	$45,020	$31,991	$77,011	$13,064,684
106	$44,910	$32,101	$77,011	$13,032,583
107	$44,800	$32,211	$77,011	$13,000,372
108	$44,689	$32,322	$77,011	$12,968,050

第9年供款共

$924,130

第9年利息

$543,490

第9年共還本金

$380,640

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$44,578	$32,433	$77,011	$12,935,617
110	$44,466	$32,545	$77,011	$12,903,072
111	$44,354	$32,657	$77,011	$12,870,416
112	$44,242	$32,769	$77,011	$12,837,647
113	$44,129	$32,881	$77,011	$12,804,765
114	$44,016	$32,994	$77,011	$12,771,771
115	$43,903	$33,108	$77,011	$12,738,663
116	$43,789	$33,222	$77,011	$12,705,441
117	$43,675	$33,336	$77,011	$12,672,105
118	$43,560	$33,450	$77,011	$12,638,655
119	$43,445	$33,565	$77,011	$12,605,090
120	$43,330	$33,681	$77,011	$12,571,409

第10年供款共

$924,130

第10年利息

$527,489

第10年共還本金

$396,641

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$43,214	$33,797	$77,011	$12,537,612
122	$43,098	$33,913	$77,011	$12,503,699
123	$42,981	$34,029	$77,011	$12,469,670
124	$42,864	$34,146	$77,011	$12,435,524
125	$42,747	$34,264	$77,011	$12,401,260
126	$42,629	$34,382	$77,011	$12,366,878
127	$42,511	$34,500	$77,011	$12,332,379
128	$42,393	$34,618	$77,011	$12,297,760
129	$42,274	$34,737	$77,011	$12,263,023
130	$42,154	$34,857	$77,011	$12,228,166
131	$42,034	$34,977	$77,011	$12,193,190
132	$41,914	$35,097	$77,011	$12,158,093

第11年供款共

$924,130

第11年利息

$510,814

第11年共還本金

$413,316

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$41,793	$35,217	$77,011	$12,122,876
134	$41,672	$35,338	$77,011	$12,087,537
135	$41,551	$35,460	$77,011	$12,052,077
136	$41,429	$35,582	$77,011	$12,016,495
137	$41,307	$35,704	$77,011	$11,980,791
138	$41,184	$35,827	$77,011	$11,944,964
139	$41,061	$35,950	$77,011	$11,909,014
140	$40,937	$36,074	$77,011	$11,872,941
141	$40,813	$36,198	$77,011	$11,836,743
142	$40,689	$36,322	$77,011	$11,800,421
143	$40,564	$36,447	$77,011	$11,763,974
144	$40,439	$36,572	$77,011	$11,727,402

第12年供款共

$924,130

第12年利息

$493,439

第12年共還本金

$430,691

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$40,313	$36,698	$77,011	$11,690,704
146	$40,187	$36,824	$77,011	$11,653,880
147	$40,060	$36,951	$77,011	$11,616,929
148	$39,933	$37,078	$77,011	$11,579,852
149	$39,806	$37,205	$77,011	$11,542,647
150	$39,678	$37,333	$77,011	$11,505,314
151	$39,550	$37,461	$77,011	$11,467,852
152	$39,421	$37,590	$77,011	$11,430,262
153	$39,292	$37,719	$77,011	$11,392,543
154	$39,162	$37,849	$77,011	$11,354,694
155	$39,032	$37,979	$77,011	$11,316,715
156	$38,901	$38,110	$77,011	$11,278,605

第13年供款共

$924,130

第13年利息

$475,333

第13年共還本金

$448,797

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$38,770	$38,241	$77,011	$11,240,365
158	$38,639	$38,372	$77,011	$11,201,993
159	$38,507	$38,504	$77,011	$11,163,489
160	$38,374	$38,636	$77,011	$11,124,852
161	$38,242	$38,769	$77,011	$11,086,083
162	$38,108	$38,902	$77,011	$11,047,181
163	$37,975	$39,036	$77,011	$11,008,144
164	$37,840	$39,170	$77,011	$10,968,974
165	$37,706	$39,305	$77,011	$10,929,669
166	$37,571	$39,440	$77,011	$10,890,229
167	$37,435	$39,576	$77,011	$10,850,653
168	$37,299	$39,712	$77,011	$10,810,942

第14年供款共

$924,130

第14年利息

$456,466

第14年共還本金

$467,664

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$37,163	$39,848	$77,011	$10,771,093
170	$37,026	$39,985	$77,011	$10,731,108
171	$36,888	$40,123	$77,011	$10,690,986
172	$36,750	$40,261	$77,011	$10,650,725
173	$36,612	$40,399	$77,011	$10,610,326
174	$36,473	$40,538	$77,011	$10,569,788
175	$36,334	$40,677	$77,011	$10,529,111
176	$36,194	$40,817	$77,011	$10,488,294
177	$36,054	$40,957	$77,011	$10,447,337
178	$35,913	$41,098	$77,011	$10,406,238
179	$35,771	$41,239	$77,011	$10,364,999
180	$35,630	$41,381	$77,011	$10,323,618

第15年供款共

$924,130

第15年利息

$436,806

第15年共還本金

$487,324

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$35,487	$41,523	$77,011	$10,282,094
182	$35,345	$41,666	$77,011	$10,240,428
183	$35,201	$41,809	$77,011	$10,198,619
184	$35,058	$41,953	$77,011	$10,156,666
185	$34,914	$42,097	$77,011	$10,114,569
186	$34,769	$42,242	$77,011	$10,072,327
187	$34,624	$42,387	$77,011	$10,029,939
188	$34,478	$42,533	$77,011	$9,987,406
189	$34,332	$42,679	$77,011	$9,944,727
190	$34,185	$42,826	$77,011	$9,901,901
191	$34,038	$42,973	$77,011	$9,858,928
192	$33,890	$43,121	$77,011	$9,815,808

第16年供款共

$924,130

第16年利息

$416,320

第16年共還本金

$507,810

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$33,742	$43,269	$77,011	$9,772,539
194	$33,593	$43,418	$77,011	$9,729,121
195	$33,444	$43,567	$77,011	$9,685,554
196	$33,294	$43,717	$77,011	$9,641,837
197	$33,144	$43,867	$77,011	$9,597,970
198	$32,993	$44,018	$77,011	$9,553,952
199	$32,842	$44,169	$77,011	$9,509,783
200	$32,690	$44,321	$77,011	$9,465,462
201	$32,538	$44,473	$77,011	$9,420,989
202	$32,385	$44,626	$77,011	$9,376,363
203	$32,231	$44,780	$77,011	$9,331,583
204	$32,077	$44,934	$77,011	$9,286,650

第17年供款共

$924,130

第17年利息

$394,972

第17年共還本金

$529,158

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$31,923	$45,088	$77,011	$9,241,562
206	$31,768	$45,243	$77,011	$9,196,319
207	$31,612	$45,398	$77,011	$9,150,920
208	$31,456	$45,555	$77,011	$9,105,366
209	$31,300	$45,711	$77,011	$9,059,654
210	$31,143	$45,868	$77,011	$9,013,786
211	$30,985	$46,026	$77,011	$8,967,760
212	$30,827	$46,184	$77,011	$8,921,576
213	$30,668	$46,343	$77,011	$8,875,233
214	$30,509	$46,502	$77,011	$8,828,731
215	$30,349	$46,662	$77,011	$8,782,069
216	$30,188	$46,822	$77,011	$8,735,246

第18年供款共

$924,130

第18年利息

$372,727

第18年共還本金

$551,403

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$30,027	$46,983	$77,011	$8,688,263
218	$29,866	$47,145	$77,011	$8,641,118
219	$29,704	$47,307	$77,011	$8,593,811
220	$29,541	$47,470	$77,011	$8,546,341
221	$29,378	$47,633	$77,011	$8,498,708
222	$29,214	$47,797	$77,011	$8,450,912
223	$29,050	$47,961	$77,011	$8,402,951
224	$28,885	$48,126	$77,011	$8,354,825
225	$28,720	$48,291	$77,011	$8,306,534
226	$28,554	$48,457	$77,011	$8,258,077
227	$28,387	$48,624	$77,011	$8,209,453
228	$28,220	$48,791	$77,011	$8,160,663

第19年供款共

$924,130

第19年利息

$349,546

第19年共還本金

$574,584

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$28,052	$48,959	$77,011	$8,111,704
230	$27,884	$49,127	$77,011	$8,062,577
231	$27,715	$49,296	$77,011	$8,013,281
232	$27,546	$49,465	$77,011	$7,963,816
233	$27,376	$49,635	$77,011	$7,914,181
234	$27,205	$49,806	$77,011	$7,864,375
235	$27,034	$49,977	$77,011	$7,814,398
236	$26,862	$50,149	$77,011	$7,764,249
237	$26,690	$50,321	$77,011	$7,713,928
238	$26,517	$50,494	$77,011	$7,663,434
239	$26,343	$50,668	$77,011	$7,612,766
240	$26,169	$50,842	$77,011	$7,561,924

第20年供款共

$924,130

第20年利息

$325,392

第20年共還本金

$598,739

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$25,994	$51,017	$77,011	$7,510,907
242	$25,819	$51,192	$77,011	$7,459,715
243	$25,643	$51,368	$77,011	$7,408,347
244	$25,466	$51,545	$77,011	$7,356,803
245	$25,289	$51,722	$77,011	$7,305,081
246	$25,111	$51,900	$77,011	$7,253,181
247	$24,933	$52,078	$77,011	$7,201,103
248	$24,754	$52,257	$77,011	$7,148,846
249	$24,574	$52,437	$77,011	$7,096,409
250	$24,394	$52,617	$77,011	$7,043,792
251	$24,213	$52,798	$77,011	$6,990,995
252	$24,032	$52,979	$77,011	$6,938,015

第21年供款共

$924,130

第21年利息

$300,221

第21年共還本金

$623,909

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$23,849	$53,161	$77,011	$6,884,854
254	$23,667	$53,344	$77,011	$6,831,510
255	$23,483	$53,528	$77,011	$6,777,982
256	$23,299	$53,712	$77,011	$6,724,271
257	$23,115	$53,896	$77,011	$6,670,374
258	$22,929	$54,081	$77,011	$6,616,293
259	$22,744	$54,267	$77,011	$6,562,026
260	$22,557	$54,454	$77,011	$6,507,572
261	$22,370	$54,641	$77,011	$6,452,931
262	$22,182	$54,829	$77,011	$6,398,102
263	$21,993	$55,017	$77,011	$6,343,085
264	$21,804	$55,206	$77,011	$6,287,878

第22年供款共

$924,130

第22年利息

$273,993

第22年共還本金

$650,137

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$21,615	$55,396	$77,011	$6,232,482
266	$21,424	$55,587	$77,011	$6,176,895
267	$21,233	$55,778	$77,011	$6,121,117
268	$21,041	$55,970	$77,011	$6,065,148
269	$20,849	$56,162	$77,011	$6,008,986
270	$20,656	$56,355	$77,011	$5,952,631
271	$20,462	$56,549	$77,011	$5,896,082
272	$20,268	$56,743	$77,011	$5,839,339
273	$20,073	$56,938	$77,011	$5,782,401
274	$19,877	$57,134	$77,011	$5,725,267
275	$19,681	$57,330	$77,011	$5,667,937
276	$19,484	$57,527	$77,011	$5,610,410

第23年供款共

$924,130

第23年利息

$246,662

第23年共還本金

$677,468

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$19,286	$57,725	$77,011	$5,552,685
278	$19,087	$57,923	$77,011	$5,494,761
279	$18,888	$58,123	$77,011	$5,436,639
280	$18,688	$58,322	$77,011	$5,378,316
281	$18,488	$58,523	$77,011	$5,319,793
282	$18,287	$58,724	$77,011	$5,261,069
283	$18,085	$58,926	$77,011	$5,202,143
284	$17,882	$59,128	$77,011	$5,143,015
285	$17,679	$59,332	$77,011	$5,083,683
286	$17,475	$59,536	$77,011	$5,024,147
287	$17,271	$59,740	$77,011	$4,964,407
288	$17,065	$59,946	$77,011	$4,904,461

第24年供款共

$924,130

第24年利息

$218,182

第24年共還本金

$705,948

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$16,859	$60,152	$77,011	$4,844,310
290	$16,652	$60,359	$77,011	$4,783,951
291	$16,445	$60,566	$77,011	$4,723,385
292	$16,237	$60,774	$77,011	$4,662,611
293	$16,028	$60,983	$77,011	$4,601,628
294	$15,818	$61,193	$77,011	$4,540,435
295	$15,608	$61,403	$77,011	$4,479,032
296	$15,397	$61,614	$77,011	$4,417,418
297	$15,185	$61,826	$77,011	$4,355,592
298	$14,972	$62,038	$77,011	$4,293,553
299	$14,759	$62,252	$77,011	$4,231,302
300	$14,545	$62,466	$77,011	$4,168,836

第25年供款共

$924,130

第25年利息

$188,505

第25年共還本金

$735,626

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$14,330	$62,680	$77,011	$4,106,155
302	$14,115	$62,896	$77,011	$4,043,259
303	$13,899	$63,112	$77,011	$3,980,147
304	$13,682	$63,329	$77,011	$3,916,818
305	$13,464	$63,547	$77,011	$3,853,271
306	$13,246	$63,765	$77,011	$3,789,506
307	$13,026	$63,984	$77,011	$3,725,522
308	$12,806	$64,204	$77,011	$3,661,317
309	$12,586	$64,425	$77,011	$3,596,892
310	$12,364	$64,647	$77,011	$3,532,246
311	$12,142	$64,869	$77,011	$3,467,377
312	$11,919	$65,092	$77,011	$3,402,285

第26年供款共

$924,130

第26年利息

$157,580

第26年共還本金

$766,550

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$11,695	$65,315	$77,011	$3,336,970
314	$11,471	$65,540	$77,011	$3,271,430
315	$11,246	$65,765	$77,011	$3,205,665
316	$11,019	$65,991	$77,011	$3,139,673
317	$10,793	$66,218	$77,011	$3,073,455
318	$10,565	$66,446	$77,011	$3,007,009
319	$10,337	$66,674	$77,011	$2,940,335
320	$10,107	$66,903	$77,011	$2,873,431
321	$9,877	$67,133	$77,011	$2,806,298
322	$9,647	$67,364	$77,011	$2,738,934
323	$9,415	$67,596	$77,011	$2,671,338
324	$9,183	$67,828	$77,011	$2,603,510

第27年供款共

$924,130

第27年利息

$125,355

第27年共還本金

$798,775

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$8,950	$68,061	$77,011	$2,535,449
326	$8,716	$68,295	$77,011	$2,467,153
327	$8,481	$68,530	$77,011	$2,398,623
328	$8,245	$68,766	$77,011	$2,329,858
329	$8,009	$69,002	$77,011	$2,260,856
330	$7,772	$69,239	$77,011	$2,191,617
331	$7,534	$69,477	$77,011	$2,122,140
332	$7,295	$69,716	$77,011	$2,052,424
333	$7,055	$69,956	$77,011	$1,982,468
334	$6,815	$70,196	$77,011	$1,912,272
335	$6,573	$70,437	$77,011	$1,841,834
336	$6,331	$70,680	$77,011	$1,771,155

第28年供款共

$924,130

第28年利息

$91,775

第28年共還本金

$832,355

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$6,088	$70,922	$77,011	$1,700,232
338	$5,845	$71,166	$77,011	$1,629,066
339	$5,600	$71,411	$77,011	$1,557,655
340	$5,354	$71,656	$77,011	$1,485,999
341	$5,108	$71,903	$77,011	$1,414,096
342	$4,861	$72,150	$77,011	$1,341,946
343	$4,613	$72,398	$77,011	$1,269,548
344	$4,364	$72,647	$77,011	$1,196,902
345	$4,114	$72,896	$77,011	$1,124,005
346	$3,864	$73,147	$77,011	$1,050,858
347	$3,612	$73,399	$77,011	$977,459
348	$3,360	$73,651	$77,011	$903,809

第29年供款共

$924,130

第29年利息

$56,784

第29年共還本金

$867,346

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$3,107	$73,904	$77,011	$829,905
350	$2,853	$74,158	$77,011	$755,747
351	$2,598	$74,413	$77,011	$681,334
352	$2,342	$74,669	$77,011	$606,665
353	$2,085	$74,925	$77,011	$531,739
354	$1,828	$75,183	$77,011	$456,556
355	$1,569	$75,441	$77,011	$381,115
356	$1,310	$75,701	$77,011	$305,414
357	$1,050	$75,961	$77,011	$229,453
358	$789	$76,222	$77,011	$153,231
359	$527	$76,484	$77,011	$76,747
360	$264	$76,747	$77,011	$0

第30年供款共

$924,130

第30年利息

$20,322

第30年共還本金

$903,809

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$35,735,654

免责声明

笋盘推介

按揭保险费
info