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$36,176,323

每月供款
$77,961

首期

$6,894,000

总贷款额

$16,086,000

總利息

$11,979,873

印花税

$976,650

其他

$239,800

置业成本总预算

HK$8,110,450

$155,922

置业成本总预算

HK$8,110,450

首期

$6,894,000
印花税

$976,650
- AVD
  
  $976,650
律师费

$ 10,000
代理佣金

$229,800
按揭保险费

不适用

$155,922

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

马鞍山峻源第02座

thumb_up

峻源**九运北水,海景套3房2厅,即买即用**

实

1,185 呎

@19,831

local_fire_department 至HIT flight_takeoff 移民急让

售$2,350 万

实

1,185 呎

@19,831

售$2,350 万

local_fire_department 至HIT flight_takeoff 移民急让

西贡傲泷

thumb_up

Garden View Flat

实

1,157 呎

@19,879

local_fire_department 至HIT

售$2,300 万

实

1,157 呎

@19,879

售$2,300 万

local_fire_department 至HIT

西贡松涛轩

thumb_up

管理村屋

建

2,100 呎

@11,333

hotel_class 楼王 pets 爱竉必选

售$2,380 万

建

2,100 呎

@11,333

售$2,380 万

hotel_class 楼王 pets 爱竉必选

KOL实拍 VR实景

西贡坑口永隆路

thumb_up

清水湾海景村屋

建

2,100 呎

@10,476

local_fire_department 至HIT local_offer 低水笋价

售$2,200 万

建

2,100 呎

@10,476

售$2,200 万

local_fire_department 至HIT local_offer 低水笋价

西贡逸珑园

thumb_up

SEPCIAL UNIT WITH LARGE GARDEN

实

884 呎

@24,887

local_fire_department 至HIT local_offer 低水笋价

售$2,200 万

实

884 呎

@24,887

售$2,200 万

local_fire_department 至HIT local_offer 低水笋价

沙田骏景园第03座

thumb_up

骏景园罕有放盘

实

1,294 呎

@17,002

建

1,480 呎

@14,865

local_fire_department 至HIT

售$2,200 万

实

1,294 呎

@17,002

建

1,480 呎

@14,865

售$2,200 万

local_fire_department 至HIT

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

西贡宝石小筑

thumb_up

宝石小筑

实

1,323 呎

@17,385

建

1,600 呎

@14,375

local_fire_department 至HIT

售$2,300 万

实

1,323 呎

@17,385

建

1,600 呎

@14,375

售$2,300 万

local_fire_department 至HIT

沙田碧霞花园

thumb_up

极罕[凤凰楼]; 巨厅4房(1套房)+工人套房, 另[连2个车位]; 传统豪宅地段, 高私隐度, 静中带旺 !

实

1,492 呎

@15,952

建

1,900 呎

@12,526

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

售$2,380 万

实

1,492 呎

@15,952

建

1,900 呎

@12,526

售$2,380 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

西贡黄麋地

thumb_up

独立村屋

建

2,100 呎

@10,476

real_estate_agent 罕有放盘 vpn_key 有匙即睇

售$2,200 万

建

2,100 呎

@10,476

售$2,200 万

real_estate_agent 罕有放盘 vpn_key 有匙即睇

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

利率	15年	20年	25年	30年
1.000	$96,274	$73,979	$60,624	$51,739
1.500	$99,853	$77,622	$64,334	$55,516
2.000	$103,515	$81,376	$68,181	$59,457
2.500	$107,260	$85,240	$72,164	$63,559
3.000	$111,087	$89,213	$76,282	$67,819
3.500	$114,996	$93,292	$80,530	$72,233
4.000	$118,986	$97,478	$84,908	$76,797
4.125	$119,996	$98,541	$86,022	$77,961
4.500	$123,057	$101,768	$89,411	$81,505
5.000	$127,207	$106,160	$94,037	$86,353
5.500	$131,436	$110,654	$98,782	$91,335
6.000	$135,743	$115,245	$103,642	$96,444

每月供款$77,961

年期

30年

贷款金额

$16,086,000

總利息

$11,979,873

总贷款连利息

$28,065,873

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$55,296	$22,665	$77,961	$16,063,335
2	$55,218	$22,743	$77,961	$16,040,592
3	$55,140	$22,821	$77,961	$16,017,771
4	$55,061	$22,900	$77,961	$15,994,871
5	$54,982	$22,978	$77,961	$15,971,893
6	$54,903	$23,057	$77,961	$15,948,835
7	$54,824	$23,137	$77,961	$15,925,699
8	$54,745	$23,216	$77,961	$15,902,482
9	$54,665	$23,296	$77,961	$15,879,186
10	$54,585	$23,376	$77,961	$15,855,810
11	$54,504	$23,456	$77,961	$15,832,354
12	$54,424	$23,537	$77,961	$15,808,817

第1年供款共

$935,529

第1年利息

$658,346

第1年共還本金

$277,183

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$54,343	$23,618	$77,961	$15,785,199
14	$54,262	$23,699	$77,961	$15,761,500
15	$54,180	$23,781	$77,961	$15,737,719
16	$54,098	$23,862	$77,961	$15,713,857
17	$54,016	$23,944	$77,961	$15,689,912
18	$53,934	$24,027	$77,961	$15,665,886
19	$53,851	$24,109	$77,961	$15,641,777
20	$53,769	$24,192	$77,961	$15,617,584
21	$53,685	$24,275	$77,961	$15,593,309
22	$53,602	$24,359	$77,961	$15,568,950
23	$53,518	$24,442	$77,961	$15,544,508
24	$53,434	$24,527	$77,961	$15,519,981

第2年供款共

$935,529

第2年利息

$646,694

第2年共還本金

$288,836

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$53,350	$24,611	$77,961	$15,495,371
26	$53,265	$24,695	$77,961	$15,470,675
27	$53,180	$24,780	$77,961	$15,445,895
28	$53,095	$24,865	$77,961	$15,421,029
29	$53,010	$24,951	$77,961	$15,396,078
30	$52,924	$25,037	$77,961	$15,371,042
31	$52,838	$25,123	$77,961	$15,345,919
32	$52,752	$25,209	$77,961	$15,320,710
33	$52,665	$25,296	$77,961	$15,295,414
34	$52,578	$25,383	$77,961	$15,270,031
35	$52,491	$25,470	$77,961	$15,244,561
36	$52,403	$25,558	$77,961	$15,219,003

第3年供款共

$935,529

第3年利息

$634,551

第3年共還本金

$300,978

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$52,315	$25,645	$77,961	$15,193,358
38	$52,227	$25,734	$77,961	$15,167,624
39	$52,139	$25,822	$77,961	$15,141,802
40	$52,050	$25,911	$77,961	$15,115,892
41	$51,961	$26,000	$77,961	$15,089,892
42	$51,872	$26,089	$77,961	$15,063,802
43	$51,782	$26,179	$77,961	$15,037,623
44	$51,692	$26,269	$77,961	$15,011,355
45	$51,602	$26,359	$77,961	$14,984,995
46	$51,511	$26,450	$77,961	$14,958,546
47	$51,420	$26,541	$77,961	$14,932,005
48	$51,329	$26,632	$77,961	$14,905,373

第4年供款共

$935,529

第4年利息

$621,898

第4年共還本金

$313,631

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$51,237	$26,724	$77,961	$14,878,649
50	$51,145	$26,815	$77,961	$14,851,834
51	$51,053	$26,908	$77,961	$14,824,926
52	$50,961	$27,000	$77,961	$14,797,926
53	$50,868	$27,093	$77,961	$14,770,833
54	$50,775	$27,186	$77,961	$14,743,647
55	$50,681	$27,279	$77,961	$14,716,368
56	$50,588	$27,373	$77,961	$14,688,995
57	$50,493	$27,467	$77,961	$14,661,527
58	$50,399	$27,562	$77,961	$14,633,965
59	$50,304	$27,656	$77,961	$14,606,309
60	$50,209	$27,752	$77,961	$14,578,557

第5年供款共

$935,529

第5年利息

$608,714

第5年共還本金

$326,815

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$50,114	$27,847	$77,961	$14,550,710
62	$50,018	$27,943	$77,961	$14,522,768
63	$49,922	$28,039	$77,961	$14,494,729
64	$49,826	$28,135	$77,961	$14,466,594
65	$49,729	$28,232	$77,961	$14,438,362
66	$49,632	$28,329	$77,961	$14,410,033
67	$49,534	$28,426	$77,961	$14,381,607
68	$49,437	$28,524	$77,961	$14,353,083
69	$49,339	$28,622	$77,961	$14,324,461
70	$49,240	$28,720	$77,961	$14,295,740
71	$49,142	$28,819	$77,961	$14,266,921
72	$49,043	$28,918	$77,961	$14,238,003

第6年供款共

$935,529

第6年利息

$594,975

第6年共還本金

$340,554

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$48,943	$29,018	$77,961	$14,208,985
74	$48,843	$29,117	$77,961	$14,179,868
75	$48,743	$29,217	$77,961	$14,150,651
76	$48,643	$29,318	$77,961	$14,121,333
77	$48,542	$29,419	$77,961	$14,091,914
78	$48,441	$29,520	$77,961	$14,062,394
79	$48,339	$29,621	$77,961	$14,032,773
80	$48,238	$29,723	$77,961	$14,003,050
81	$48,135	$29,825	$77,961	$13,973,225
82	$48,033	$29,928	$77,961	$13,943,297
83	$47,930	$30,031	$77,961	$13,913,266
84	$47,827	$30,134	$77,961	$13,883,132

第7年供款共

$935,529

第7年利息

$580,658

第7年共還本金

$354,871

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$47,723	$30,237	$77,961	$13,852,895
86	$47,619	$30,341	$77,961	$13,822,553
87	$47,515	$30,446	$77,961	$13,792,108
88	$47,410	$30,550	$77,961	$13,761,557
89	$47,305	$30,655	$77,961	$13,730,902
90	$47,200	$30,761	$77,961	$13,700,141
91	$47,094	$30,867	$77,961	$13,669,275
92	$46,988	$30,973	$77,961	$13,638,302
93	$46,882	$31,079	$77,961	$13,607,223
94	$46,775	$31,186	$77,961	$13,576,037
95	$46,668	$31,293	$77,961	$13,544,744
96	$46,560	$31,401	$77,961	$13,513,343

第8年供款共

$935,529

第8年利息

$565,740

第8年共還本金

$369,789

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$46,452	$31,509	$77,961	$13,481,834
98	$46,344	$31,617	$77,961	$13,450,217
99	$46,235	$31,726	$77,961	$13,418,492
100	$46,126	$31,835	$77,961	$13,386,657
101	$46,017	$31,944	$77,961	$13,354,713
102	$45,907	$32,054	$77,961	$13,322,659
103	$45,797	$32,164	$77,961	$13,290,495
104	$45,686	$32,275	$77,961	$13,258,220
105	$45,575	$32,386	$77,961	$13,225,835
106	$45,464	$32,497	$77,961	$13,193,338
107	$45,352	$32,609	$77,961	$13,160,729
108	$45,240	$32,721	$77,961	$13,128,008

第9年供款共

$935,529

第9年利息

$550,194

第9年共還本金

$385,335

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$45,128	$32,833	$77,961	$13,095,175
110	$45,015	$32,946	$77,961	$13,062,229
111	$44,901	$33,059	$77,961	$13,029,170
112	$44,788	$33,173	$77,961	$12,995,997
113	$44,674	$33,287	$77,961	$12,962,710
114	$44,559	$33,401	$77,961	$12,929,308
115	$44,444	$33,516	$77,961	$12,895,792
116	$44,329	$33,631	$77,961	$12,862,160
117	$44,214	$33,747	$77,961	$12,828,413
118	$44,098	$33,863	$77,961	$12,794,550
119	$43,981	$33,979	$77,961	$12,760,571
120	$43,864	$34,096	$77,961	$12,726,475

第10年供款共

$935,529

第10年利息

$533,995

第10年共還本金

$401,534

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$43,747	$34,213	$77,961	$12,692,261
122	$43,630	$34,331	$77,961	$12,657,930
123	$43,512	$34,449	$77,961	$12,623,481
124	$43,393	$34,568	$77,961	$12,588,913
125	$43,274	$34,686	$77,961	$12,554,227
126	$43,155	$34,806	$77,961	$12,519,421
127	$43,036	$34,925	$77,961	$12,484,496
128	$42,915	$35,045	$77,961	$12,449,451
129	$42,795	$35,166	$77,961	$12,414,285
130	$42,674	$35,287	$77,961	$12,378,998
131	$42,553	$35,408	$77,961	$12,343,590
132	$42,431	$35,530	$77,961	$12,308,061

第11年供款共

$935,529

第11年利息

$517,115

第11年共還本金

$418,414

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$42,309	$35,652	$77,961	$12,272,409
134	$42,186	$35,774	$77,961	$12,236,635
135	$42,063	$35,897	$77,961	$12,200,737
136	$41,940	$36,021	$77,961	$12,164,716
137	$41,816	$36,145	$77,961	$12,128,572
138	$41,692	$36,269	$77,961	$12,092,303
139	$41,567	$36,393	$77,961	$12,055,910
140	$41,442	$36,519	$77,961	$12,019,391
141	$41,317	$36,644	$77,961	$11,982,747
142	$41,191	$36,770	$77,961	$11,945,977
143	$41,064	$36,896	$77,961	$11,909,081
144	$40,937	$37,023	$77,961	$11,872,057

第12年供款共

$935,529

第12年利息

$499,526

第12年共還本金

$436,003

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$40,810	$37,151	$77,961	$11,834,907
146	$40,682	$37,278	$77,961	$11,797,628
147	$40,554	$37,406	$77,961	$11,760,222
148	$40,426	$37,535	$77,961	$11,722,687
149	$40,297	$37,664	$77,961	$11,685,023
150	$40,167	$37,793	$77,961	$11,647,229
151	$40,037	$37,923	$77,961	$11,609,306
152	$39,907	$38,054	$77,961	$11,571,252
153	$39,776	$38,185	$77,961	$11,533,068
154	$39,645	$38,316	$77,961	$11,494,752
155	$39,513	$38,448	$77,961	$11,456,304
156	$39,381	$38,580	$77,961	$11,417,725

第13年供款共

$935,529

第13年利息

$481,196

第13年共還本金

$454,333

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$39,248	$38,712	$77,961	$11,379,012
158	$39,115	$38,845	$77,961	$11,340,167
159	$38,982	$38,979	$77,961	$11,301,188
160	$38,848	$39,113	$77,961	$11,262,075
161	$38,713	$39,247	$77,961	$11,222,828
162	$38,578	$39,382	$77,961	$11,183,445
163	$38,443	$39,518	$77,961	$11,143,928
164	$38,307	$39,654	$77,961	$11,104,274
165	$38,171	$39,790	$77,961	$11,064,484
166	$38,034	$39,927	$77,961	$11,024,558
167	$37,897	$40,064	$77,961	$10,984,494
168	$37,759	$40,202	$77,961	$10,944,292

第14年供款共

$935,529

第14年利息

$462,097

第14年共還本金

$473,432

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$37,621	$40,340	$77,961	$10,903,953
170	$37,482	$40,478	$77,961	$10,863,474
171	$37,343	$40,618	$77,961	$10,822,857
172	$37,204	$40,757	$77,961	$10,782,100
173	$37,063	$40,897	$77,961	$10,741,202
174	$36,923	$41,038	$77,961	$10,700,164
175	$36,782	$41,179	$77,961	$10,658,985
176	$36,640	$41,320	$77,961	$10,617,665
177	$36,498	$41,463	$77,961	$10,576,202
178	$36,356	$41,605	$77,961	$10,534,597
179	$36,213	$41,748	$77,961	$10,492,849
180	$36,069	$41,892	$77,961	$10,450,958

第15年供款共

$935,529

第15年利息

$442,194

第15年共還本金

$493,335

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$35,925	$42,036	$77,961	$10,408,922
182	$35,781	$42,180	$77,961	$10,366,742
183	$35,636	$42,325	$77,961	$10,324,417
184	$35,490	$42,471	$77,961	$10,281,946
185	$35,344	$42,617	$77,961	$10,239,330
186	$35,198	$42,763	$77,961	$10,196,567
187	$35,051	$42,910	$77,961	$10,153,657
188	$34,903	$43,058	$77,961	$10,110,599
189	$34,755	$43,206	$77,961	$10,067,394
190	$34,607	$43,354	$77,961	$10,024,039
191	$34,458	$43,503	$77,961	$9,980,536
192	$34,308	$43,653	$77,961	$9,936,884

第16年供款共

$935,529

第16年利息

$421,455

第16年共還本金

$514,074

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$34,158	$43,803	$77,961	$9,893,081
194	$34,007	$43,953	$77,961	$9,849,128
195	$33,856	$44,104	$77,961	$9,805,023
196	$33,705	$44,256	$77,961	$9,760,767
197	$33,553	$44,408	$77,961	$9,716,359
198	$33,400	$44,561	$77,961	$9,671,798
199	$33,247	$44,714	$77,961	$9,627,084
200	$33,093	$44,868	$77,961	$9,582,217
201	$32,939	$45,022	$77,961	$9,537,195
202	$32,784	$45,177	$77,961	$9,492,018
203	$32,629	$45,332	$77,961	$9,446,686
204	$32,473	$45,488	$77,961	$9,401,199

第17年供款共

$935,529

第17年利息

$399,844

第17年共還本金

$535,685

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$32,317	$45,644	$77,961	$9,355,554
206	$32,160	$45,801	$77,961	$9,309,753
207	$32,002	$45,958	$77,961	$9,263,795
208	$31,844	$46,116	$77,961	$9,217,678
209	$31,686	$46,275	$77,961	$9,171,403
210	$31,527	$46,434	$77,961	$9,124,969
211	$31,367	$46,594	$77,961	$9,078,376
212	$31,207	$46,754	$77,961	$9,031,622
213	$31,046	$46,915	$77,961	$8,984,707
214	$30,885	$47,076	$77,961	$8,937,631
215	$30,723	$47,238	$77,961	$8,890,394
216	$30,561	$47,400	$77,961	$8,842,994

第18年供款共

$935,529

第18年利息

$377,324

第18年共還本金

$558,205

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$30,398	$47,563	$77,961	$8,795,431
218	$30,234	$47,726	$77,961	$8,747,704
219	$30,070	$47,891	$77,961	$8,699,814
220	$29,906	$48,055	$77,961	$8,651,759
221	$29,740	$48,220	$77,961	$8,603,538
222	$29,575	$48,386	$77,961	$8,555,152
223	$29,408	$48,552	$77,961	$8,506,600
224	$29,241	$48,719	$77,961	$8,457,881
225	$29,074	$48,887	$77,961	$8,408,994
226	$28,906	$49,055	$77,961	$8,359,939
227	$28,737	$49,223	$77,961	$8,310,715
228	$28,568	$49,393	$77,961	$8,261,323

第19年供款共

$935,529

第19年利息

$353,858

第19年共還本金

$581,671

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$28,398	$49,562	$77,961	$8,211,760
230	$28,228	$49,733	$77,961	$8,162,027
231	$28,057	$49,904	$77,961	$8,112,124
232	$27,885	$50,075	$77,961	$8,062,048
233	$27,713	$50,247	$77,961	$8,011,801
234	$27,541	$50,420	$77,961	$7,961,381
235	$27,367	$50,594	$77,961	$7,910,787
236	$27,193	$50,767	$77,961	$7,860,020
237	$27,019	$50,942	$77,961	$7,809,078
238	$26,844	$51,117	$77,961	$7,757,961
239	$26,668	$51,293	$77,961	$7,706,668
240	$26,492	$51,469	$77,961	$7,655,199

第20年供款共

$935,529

第20年利息

$329,405

第20年共還本金

$606,124

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$26,315	$51,646	$77,961	$7,603,553
242	$26,137	$51,824	$77,961	$7,551,729
243	$25,959	$52,002	$77,961	$7,499,728
244	$25,780	$52,180	$77,961	$7,447,547
245	$25,601	$52,360	$77,961	$7,395,187
246	$25,421	$52,540	$77,961	$7,342,648
247	$25,240	$52,720	$77,961	$7,289,927
248	$25,059	$52,902	$77,961	$7,237,026
249	$24,877	$53,083	$77,961	$7,183,942
250	$24,695	$53,266	$77,961	$7,130,676
251	$24,512	$53,449	$77,961	$7,077,227
252	$24,328	$53,633	$77,961	$7,023,594

第21年供款共

$935,529

第21年利息

$303,924

第21年共還本金

$631,605

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$24,144	$53,817	$77,961	$6,969,777
254	$23,959	$54,002	$77,961	$6,915,775
255	$23,773	$54,188	$77,961	$6,861,587
256	$23,587	$54,374	$77,961	$6,807,213
257	$23,400	$54,561	$77,961	$6,752,652
258	$23,212	$54,749	$77,961	$6,697,904
259	$23,024	$54,937	$77,961	$6,642,967
260	$22,835	$55,126	$77,961	$6,587,841
261	$22,646	$55,315	$77,961	$6,532,526
262	$22,456	$55,505	$77,961	$6,477,021
263	$22,265	$55,696	$77,961	$6,421,325
264	$22,073	$55,887	$77,961	$6,365,438

第22年供款共

$935,529

第22年利息

$277,373

第22年共還本金

$658,157

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$21,881	$56,080	$77,961	$6,309,358
266	$21,688	$56,272	$77,961	$6,253,086
267	$21,495	$56,466	$77,961	$6,196,620
268	$21,301	$56,660	$77,961	$6,139,960
269	$21,106	$56,855	$77,961	$6,083,106
270	$20,911	$57,050	$77,961	$6,026,055
271	$20,715	$57,246	$77,961	$5,968,809
272	$20,518	$57,443	$77,961	$5,911,366
273	$20,320	$57,640	$77,961	$5,853,726
274	$20,122	$57,839	$77,961	$5,795,887
275	$19,923	$58,037	$77,961	$5,737,850
276	$19,724	$58,237	$77,961	$5,679,613

第23年供款共

$935,529

第23年利息

$249,704

第23年共還本金

$685,825

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$19,524	$58,437	$77,961	$5,621,176
278	$19,323	$58,638	$77,961	$5,562,538
279	$19,121	$58,840	$77,961	$5,503,698
280	$18,919	$59,042	$77,961	$5,444,657
281	$18,716	$59,245	$77,961	$5,385,412
282	$18,512	$59,448	$77,961	$5,325,963
283	$18,308	$59,653	$77,961	$5,266,311
284	$18,103	$59,858	$77,961	$5,206,453
285	$17,897	$60,064	$77,961	$5,146,389
286	$17,691	$60,270	$77,961	$5,086,119
287	$17,484	$60,477	$77,961	$5,025,642
288	$17,276	$60,685	$77,961	$4,964,957

第24年供款共

$935,529

第24年利息

$220,873

第24年共還本金

$714,656

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$17,067	$60,894	$77,961	$4,904,063
290	$16,858	$61,103	$77,961	$4,842,960
291	$16,648	$61,313	$77,961	$4,781,647
292	$16,437	$61,524	$77,961	$4,720,123
293	$16,225	$61,735	$77,961	$4,658,388
294	$16,013	$61,948	$77,961	$4,596,440
295	$15,800	$62,160	$77,961	$4,534,280
296	$15,587	$62,374	$77,961	$4,471,906
297	$15,372	$62,589	$77,961	$4,409,317
298	$15,157	$62,804	$77,961	$4,346,513
299	$14,941	$63,020	$77,961	$4,283,494
300	$14,725	$63,236	$77,961	$4,220,258

第25年供款共

$935,529

第25年利息

$190,830

第25年共還本金

$744,699

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$14,507	$63,454	$77,961	$4,156,804
302	$14,289	$63,672	$77,961	$4,093,132
303	$14,070	$63,891	$77,961	$4,029,242
304	$13,851	$64,110	$77,961	$3,965,131
305	$13,630	$64,331	$77,961	$3,900,801
306	$13,409	$64,552	$77,961	$3,836,249
307	$13,187	$64,774	$77,961	$3,771,475
308	$12,964	$64,996	$77,961	$3,706,479
309	$12,741	$65,220	$77,961	$3,641,259
310	$12,517	$65,444	$77,961	$3,575,815
311	$12,292	$65,669	$77,961	$3,510,146
312	$12,066	$65,895	$77,961	$3,444,252

第26年供款共

$935,529

第26年利息

$159,523

第26年共還本金

$776,006

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$11,840	$66,121	$77,961	$3,378,131
314	$11,612	$66,348	$77,961	$3,311,782
315	$11,384	$66,577	$77,961	$3,245,206
316	$11,155	$66,805	$77,961	$3,178,400
317	$10,926	$67,035	$77,961	$3,111,365
318	$10,695	$67,265	$77,961	$3,044,100
319	$10,464	$67,497	$77,961	$2,976,603
320	$10,232	$67,729	$77,961	$2,908,875
321	$9,999	$67,961	$77,961	$2,840,913
322	$9,766	$68,195	$77,961	$2,772,718
323	$9,531	$68,430	$77,961	$2,704,288
324	$9,296	$68,665	$77,961	$2,635,624

第27年供款共

$935,529

第27年利息

$126,901

第27年共還本金

$808,628

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$9,060	$68,901	$77,961	$2,566,723
326	$8,823	$69,138	$77,961	$2,497,585
327	$8,585	$69,375	$77,961	$2,428,210
328	$8,347	$69,614	$77,961	$2,358,596
329	$8,108	$69,853	$77,961	$2,288,743
330	$7,868	$70,093	$77,961	$2,218,650
331	$7,627	$70,334	$77,961	$2,148,316
332	$7,385	$70,576	$77,961	$2,077,740
333	$7,142	$70,819	$77,961	$2,006,921
334	$6,899	$71,062	$77,961	$1,935,859
335	$6,655	$71,306	$77,961	$1,864,553
336	$6,409	$71,551	$77,961	$1,793,002

第28年供款共

$935,529

第28年利息

$92,907

第28年共還本金

$842,622

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$6,163	$71,797	$77,961	$1,721,204
338	$5,917	$72,044	$77,961	$1,649,160
339	$5,669	$72,292	$77,961	$1,576,869
340	$5,420	$72,540	$77,961	$1,504,328
341	$5,171	$72,790	$77,961	$1,431,539
342	$4,921	$73,040	$77,961	$1,358,499
343	$4,670	$73,291	$77,961	$1,285,208
344	$4,418	$73,543	$77,961	$1,211,665
345	$4,165	$73,796	$77,961	$1,137,869
346	$3,911	$74,049	$77,961	$1,063,820
347	$3,657	$74,304	$77,961	$989,516
348	$3,401	$74,559	$77,961	$914,957

第29年供款共

$935,529

第29年利息

$57,484

第29年共還本金

$878,045

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$3,145	$74,816	$77,961	$840,141
350	$2,888	$75,073	$77,961	$765,069
351	$2,630	$75,331	$77,961	$689,738
352	$2,371	$75,590	$77,961	$614,148
353	$2,111	$75,850	$77,961	$538,298
354	$1,850	$76,110	$77,961	$462,188
355	$1,589	$76,372	$77,961	$385,816
356	$1,326	$76,635	$77,961	$309,181
357	$1,063	$76,898	$77,961	$232,283
358	$798	$77,162	$77,961	$155,121
359	$533	$77,428	$77,961	$77,694
360	$267	$77,694	$77,961	$0

第30年供款共

$935,529

第30年利息

$20,572

第30年共還本金

$914,957

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$36,176,323

免责声明

笋盘推介

按揭保险费
info