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$36,522,562

每月供款
$78,708

首期

$6,960,000

总贷款额

$16,240,000

總利息

$12,094,562

印花税

$986,000

其他

$242,000

置业成本总预算

HK$8,188,000

$157,414

置业成本总预算

HK$8,188,000

首期

$6,960,000
印花税

$986,000
- AVD
  
  $986,000
律师费

$ 10,000
代理佣金

$232,000
按揭保险费

不适用

$157,414

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

大埔天赋海湾花园复式(三房),特色前后大花园,连1室内车位,24小时保安,保障私隐度

thumb_up

天赋海湾****花园复式(三房),特色前后大花园,连1室内车位,24小时保安,保障私隐度****

实

1,546 呎

@14,877

建

1,941 呎

@11,850

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

售$2,300 万

实

1,546 呎

@14,877

建

1,941 呎

@11,850

售$2,300 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

清水湾孟公屋

thumb_up

清水湾草坪大花园，开放式大厨房，近路方便

建

2,100 呎

@11,429

local_fire_department 至HIT local_offer 低水笋价

售$2,400 万

建

2,100 呎

@11,429

售$2,400 万

local_fire_department 至HIT local_offer 低水笋价

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

沙田嘉御山

thumb_up

沙田半山宅环境清幽

实

1,554 呎

@15,315

建

2,055 呎

@11,582

real_estate_agent 罕有放盘

售$2,380 万

实

1,554 呎

@15,315

建

2,055 呎

@11,582

售$2,380 万

real_estate_agent 罕有放盘

西贡乐居

thumb_up

西贡

实

1,335 呎

@17,978

建

1,942 呎

@12,358

local_fire_department 至HIT flight_takeoff 移民急让 pets 爱竉必选

售$2,400 万

实

1,335 呎

@17,978

建

1,942 呎

@12,358

售$2,400 万

local_fire_department 至HIT flight_takeoff 移民急让 pets 爱竉必选

KOL实拍

西贡南山 4,000呎巨园私泳可泊8车

thumb_up

(公司转让)4,000呎巨园私泳可泊8车

实

2,100 呎

@11,333

建

2,100 呎

@11,333

local_fire_department 至HIT real_estate_agent 罕有放盘 pets 爱竉必选

售$2,380 万

实

2,100 呎

@11,333

建

2,100 呎

@11,333

售$2,380 万

local_fire_department 至HIT real_estate_agent 罕有放盘 pets 爱竉必选

西贡相思湾

thumb_up

BEAUTIFUL CORNER HOUSE WITH SPECTACULAR SEA VIEW

建

1,400 呎

@16,071

local_fire_department 至HIT local_offer 低水笋价

售$2,250 万

建

1,400 呎

@16,071

售$2,250 万

local_fire_department 至HIT local_offer 低水笋价

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

西贡柳涛轩

thumb_up

西贡

建

2,100 呎

@11,333

local_fire_department 至HIT pets 爱竉必选

售$2,380 万

建

2,100 呎

@11,333

售$2,380 万

local_fire_department 至HIT pets 爱竉必选

西贡清水湾

thumb_up

西式靓装

建

2,100 呎

@10,714

local_fire_department 至HIT directions_run 即走 verified 首置必买

售$2,250 万

建

2,100 呎

@10,714

售$2,250 万

local_fire_department 至HIT directions_run 即走 verified 首置必买

西贡南围

thumb_up

Detached Village House

建

2,100 呎

@10,857

vpn_key 有匙即睇

售$2,280 万

建

2,100 呎

@10,857

售$2,280 万

vpn_key 有匙即睇

利率	15年	20年	25年	30年
1.000	$97,196	$74,687	$61,204	$52,234
1.500	$100,809	$78,365	$64,950	$56,048
2.000	$104,506	$82,155	$68,834	$60,026
2.500	$108,287	$86,056	$72,855	$64,168
3.000	$112,150	$90,067	$77,012	$68,468
3.500	$116,097	$94,185	$81,301	$72,925
4.000	$120,125	$98,411	$85,721	$77,532
4.125	$121,145	$99,484	$86,846	$78,707
4.500	$124,235	$102,742	$90,267	$82,286
5.000	$128,425	$107,177	$94,937	$87,180
5.500	$132,694	$111,713	$99,728	$92,209
6.000	$137,042	$116,348	$104,635	$97,367

每月供款$78,708

年期

30年

贷款金额

$16,240,000

總利息

$12,094,562

总贷款连利息

$28,334,562

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$55,825	$22,882	$78,707	$16,217,118
2	$55,746	$22,961	$78,707	$16,194,157
3	$55,667	$23,040	$78,707	$16,171,117
4	$55,588	$23,119	$78,707	$16,147,999
5	$55,509	$23,198	$78,707	$16,124,800
6	$55,429	$23,278	$78,707	$16,101,522
7	$55,349	$23,358	$78,707	$16,078,164
8	$55,269	$23,438	$78,707	$16,054,725
9	$55,188	$23,519	$78,707	$16,031,206
10	$55,107	$23,600	$78,707	$16,007,607
11	$55,026	$23,681	$78,707	$15,983,926
12	$54,945	$23,762	$78,707	$15,960,163

第1年供款共

$944,485

第1年利息

$664,649

第1年共還本金

$279,837

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$54,863	$23,844	$78,707	$15,936,319
14	$54,781	$23,926	$78,707	$15,912,393
15	$54,699	$24,008	$78,707	$15,888,385
16	$54,616	$24,091	$78,707	$15,864,294
17	$54,534	$24,174	$78,707	$15,840,121
18	$54,450	$24,257	$78,707	$15,815,864
19	$54,367	$24,340	$78,707	$15,791,524
20	$54,283	$24,424	$78,707	$15,767,100
21	$54,199	$24,508	$78,707	$15,742,592
22	$54,115	$24,592	$78,707	$15,718,000
23	$54,031	$24,676	$78,707	$15,693,324
24	$53,946	$24,761	$78,707	$15,668,563

第2年供款共

$944,485

第2年利息

$652,885

第2年共還本金

$291,601

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$53,861	$24,846	$78,707	$15,643,716
26	$53,775	$24,932	$78,707	$15,618,784
27	$53,690	$25,018	$78,707	$15,593,767
28	$53,604	$25,104	$78,707	$15,568,663
29	$53,517	$25,190	$78,707	$15,543,473
30	$53,431	$25,276	$78,707	$15,518,197
31	$53,344	$25,363	$78,707	$15,492,834
32	$53,257	$25,451	$78,707	$15,467,383
33	$53,169	$25,538	$78,707	$15,441,845
34	$53,081	$25,626	$78,707	$15,416,219
35	$52,993	$25,714	$78,707	$15,390,505
36	$52,905	$25,802	$78,707	$15,364,703

第3年供款共

$944,485

第3年利息

$640,626

第3年共還本金

$303,859

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$52,816	$25,891	$78,707	$15,338,812
38	$52,727	$25,980	$78,707	$15,312,832
39	$52,638	$26,069	$78,707	$15,286,763
40	$52,548	$26,159	$78,707	$15,260,604
41	$52,458	$26,249	$78,707	$15,234,355
42	$52,368	$26,339	$78,707	$15,208,016
43	$52,278	$26,430	$78,707	$15,181,587
44	$52,187	$26,520	$78,707	$15,155,066
45	$52,096	$26,612	$78,707	$15,128,455
46	$52,004	$26,703	$78,707	$15,101,752
47	$51,912	$26,795	$78,707	$15,074,957
48	$51,820	$26,887	$78,707	$15,048,070

第4年供款共

$944,485

第4年利息

$627,852

第4年共還本金

$316,633

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$51,728	$26,979	$78,707	$15,021,091
50	$51,635	$27,072	$78,707	$14,994,018
51	$51,542	$27,165	$78,707	$14,966,853
52	$51,449	$27,259	$78,707	$14,939,595
53	$51,355	$27,352	$78,707	$14,912,242
54	$51,261	$27,446	$78,707	$14,884,796
55	$51,166	$27,541	$78,707	$14,857,256
56	$51,072	$27,635	$78,707	$14,829,620
57	$50,977	$27,730	$78,707	$14,801,890
58	$50,881	$27,826	$78,707	$14,774,064
59	$50,786	$27,921	$78,707	$14,746,143
60	$50,690	$28,017	$78,707	$14,718,126

第5年供款共

$944,485

第5年利息

$614,541

第5年共還本金

$329,944

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$50,594	$28,114	$78,707	$14,690,012
62	$50,497	$28,210	$78,707	$14,661,802
63	$50,400	$28,307	$78,707	$14,633,495
64	$50,303	$28,404	$78,707	$14,605,090
65	$50,205	$28,502	$78,707	$14,576,588
66	$50,107	$28,600	$78,707	$14,547,988
67	$50,009	$28,698	$78,707	$14,519,290
68	$49,910	$28,797	$78,707	$14,490,493
69	$49,811	$28,896	$78,707	$14,461,597
70	$49,712	$28,995	$78,707	$14,432,601
71	$49,612	$29,095	$78,707	$14,403,506
72	$49,512	$29,195	$78,707	$14,374,311

第6年供款共

$944,485

第6年利息

$600,671

第6年共還本金

$343,815

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$49,412	$29,295	$78,707	$14,345,016
74	$49,311	$29,396	$78,707	$14,315,620
75	$49,210	$29,497	$78,707	$14,286,122
76	$49,109	$29,599	$78,707	$14,256,524
77	$49,007	$29,700	$78,707	$14,226,824
78	$48,905	$29,802	$78,707	$14,197,021
79	$48,802	$29,905	$78,707	$14,167,116
80	$48,699	$30,008	$78,707	$14,137,109
81	$48,596	$30,111	$78,707	$14,106,998
82	$48,493	$30,214	$78,707	$14,076,784
83	$48,389	$30,318	$78,707	$14,046,465
84	$48,285	$30,422	$78,707	$14,016,043

第7年供款共

$944,485

第7年利息

$586,217

第7年共還本金

$358,268

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$48,180	$30,527	$78,707	$13,985,516
86	$48,075	$30,632	$78,707	$13,954,884
87	$47,970	$30,737	$78,707	$13,924,147
88	$47,864	$30,843	$78,707	$13,893,304
89	$47,758	$30,949	$78,707	$13,862,355
90	$47,652	$31,055	$78,707	$13,831,300
91	$47,545	$31,162	$78,707	$13,800,138
92	$47,438	$31,269	$78,707	$13,768,869
93	$47,330	$31,377	$78,707	$13,737,492
94	$47,223	$31,484	$78,707	$13,706,008
95	$47,114	$31,593	$78,707	$13,674,415
96	$47,006	$31,701	$78,707	$13,642,714

第8年供款共

$944,485

第8年利息

$571,156

第8年共還本金

$373,329

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$46,897	$31,810	$78,707	$13,610,903
98	$46,787	$31,920	$78,707	$13,578,984
99	$46,678	$32,029	$78,707	$13,546,954
100	$46,568	$32,139	$78,707	$13,514,815
101	$46,457	$32,250	$78,707	$13,482,565
102	$46,346	$32,361	$78,707	$13,450,204
103	$46,235	$32,472	$78,707	$13,417,732
104	$46,123	$32,584	$78,707	$13,385,148
105	$46,011	$32,696	$78,707	$13,352,453
106	$45,899	$32,808	$78,707	$13,319,645
107	$45,786	$32,921	$78,707	$13,286,724
108	$45,673	$33,034	$78,707	$13,253,690

第9年供款共

$944,485

第9年利息

$555,462

第9年共還本金

$389,024

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$45,560	$33,148	$78,707	$13,220,542
110	$45,446	$33,262	$78,707	$13,187,281
111	$45,331	$33,376	$78,707	$13,153,905
112	$45,217	$33,491	$78,707	$13,120,414
113	$45,101	$33,606	$78,707	$13,086,809
114	$44,986	$33,721	$78,707	$13,053,087
115	$44,870	$33,837	$78,707	$13,019,250
116	$44,754	$33,953	$78,707	$12,985,297
117	$44,637	$34,070	$78,707	$12,951,227
118	$44,520	$34,187	$78,707	$12,917,039
119	$44,402	$34,305	$78,707	$12,882,735
120	$44,284	$34,423	$78,707	$12,848,312

第10年供款共

$944,485

第10年利息

$539,108

第10年共還本金

$405,378

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$44,166	$34,541	$78,707	$12,813,771
122	$44,047	$34,660	$78,707	$12,779,111
123	$43,928	$34,779	$78,707	$12,744,332
124	$43,809	$34,898	$78,707	$12,709,434
125	$43,689	$35,018	$78,707	$12,674,415
126	$43,568	$35,139	$78,707	$12,639,276
127	$43,448	$35,260	$78,707	$12,604,017
128	$43,326	$35,381	$78,707	$12,568,636
129	$43,205	$35,502	$78,707	$12,533,134
130	$43,083	$35,624	$78,707	$12,497,509
131	$42,960	$35,747	$78,707	$12,461,762
132	$42,837	$35,870	$78,707	$12,425,892

第11年供款共

$944,485

第11年利息

$522,066

第11年共還本金

$422,420

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$42,714	$35,993	$78,707	$12,389,899
134	$42,590	$36,117	$78,707	$12,353,782
135	$42,466	$36,241	$78,707	$12,317,541
136	$42,342	$36,366	$78,707	$12,281,176
137	$42,217	$36,491	$78,707	$12,244,685
138	$42,091	$36,616	$78,707	$12,208,069
139	$41,965	$36,742	$78,707	$12,171,327
140	$41,839	$36,868	$78,707	$12,134,459
141	$41,712	$36,995	$78,707	$12,097,464
142	$41,585	$37,122	$78,707	$12,060,342
143	$41,457	$37,250	$78,707	$12,023,093
144	$41,329	$37,378	$78,707	$11,985,715

第12年供款共

$944,485

第12年利息

$504,308

第12年共還本金

$440,178

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$41,201	$37,506	$78,707	$11,948,209
146	$41,072	$37,635	$78,707	$11,910,573
147	$40,943	$37,765	$78,707	$11,872,809
148	$40,813	$37,894	$78,707	$11,834,915
149	$40,683	$38,025	$78,707	$11,796,890
150	$40,552	$38,155	$78,707	$11,758,735
151	$40,421	$38,286	$78,707	$11,720,448
152	$40,289	$38,418	$78,707	$11,682,030
153	$40,157	$38,550	$78,707	$11,643,480
154	$40,024	$38,683	$78,707	$11,604,797
155	$39,891	$38,816	$78,707	$11,565,982
156	$39,758	$38,949	$78,707	$11,527,033

第13年供款共

$944,485

第13年利息

$485,803

第13年共還本金

$458,682

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$39,624	$39,083	$78,707	$11,487,950
158	$39,490	$39,217	$78,707	$11,448,732
159	$39,355	$39,352	$78,707	$11,409,380
160	$39,220	$39,487	$78,707	$11,369,893
161	$39,084	$39,623	$78,707	$11,330,270
162	$38,948	$39,759	$78,707	$11,290,511
163	$38,811	$39,896	$78,707	$11,250,615
164	$38,674	$40,033	$78,707	$11,210,581
165	$38,536	$40,171	$78,707	$11,170,411
166	$38,398	$40,309	$78,707	$11,130,102
167	$38,260	$40,447	$78,707	$11,089,655
168	$38,121	$40,586	$78,707	$11,049,068

第14年供款共

$944,485

第14年利息

$466,521

第14年共還本金

$477,965

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$37,981	$40,726	$78,707	$11,008,342
170	$37,841	$40,866	$78,707	$10,967,476
171	$37,701	$41,006	$78,707	$10,926,470
172	$37,560	$41,147	$78,707	$10,885,322
173	$37,418	$41,289	$78,707	$10,844,034
174	$37,276	$41,431	$78,707	$10,802,603
175	$37,134	$41,573	$78,707	$10,761,030
176	$36,991	$41,716	$78,707	$10,719,314
177	$36,848	$41,859	$78,707	$10,677,454
178	$36,704	$42,003	$78,707	$10,635,451
179	$36,559	$42,148	$78,707	$10,593,303
180	$36,414	$42,293	$78,707	$10,551,010

第15年供款共

$944,485

第15年利息

$446,428

第15年共還本金

$498,058

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$36,269	$42,438	$78,707	$10,508,572
182	$36,123	$42,584	$78,707	$10,465,988
183	$35,977	$42,730	$78,707	$10,423,258
184	$35,830	$42,877	$78,707	$10,380,381
185	$35,683	$43,025	$78,707	$10,337,356
186	$35,535	$43,172	$78,707	$10,294,184
187	$35,386	$43,321	$78,707	$10,250,863
188	$35,237	$43,470	$78,707	$10,207,393
189	$35,088	$43,619	$78,707	$10,163,774
190	$34,938	$43,769	$78,707	$10,120,005
191	$34,788	$43,920	$78,707	$10,076,085
192	$34,637	$44,071	$78,707	$10,032,015

第16年供款共

$944,485

第16年利息

$425,490

第16年共還本金

$518,996

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$34,485	$44,222	$78,707	$9,987,793
194	$34,333	$44,374	$78,707	$9,943,419
195	$34,181	$44,527	$78,707	$9,898,892
196	$34,027	$44,680	$78,707	$9,854,212
197	$33,874	$44,833	$78,707	$9,809,379
198	$33,720	$44,987	$78,707	$9,764,392
199	$33,565	$45,142	$78,707	$9,719,250
200	$33,410	$45,297	$78,707	$9,673,953
201	$33,254	$45,453	$78,707	$9,628,500
202	$33,098	$45,609	$78,707	$9,582,890
203	$32,941	$45,766	$78,707	$9,537,125
204	$32,784	$45,923	$78,707	$9,491,201

第17年供款共

$944,485

第17年利息

$403,672

第17年共還本金

$540,814

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$32,626	$46,081	$78,707	$9,445,120
206	$32,468	$46,240	$78,707	$9,398,881
207	$32,309	$46,398	$78,707	$9,352,482
208	$32,149	$46,558	$78,707	$9,305,924
209	$31,989	$46,718	$78,707	$9,259,206
210	$31,829	$46,879	$78,707	$9,212,328
211	$31,667	$47,040	$78,707	$9,165,288
212	$31,506	$47,201	$78,707	$9,118,086
213	$31,343	$47,364	$78,707	$9,070,723
214	$31,181	$47,527	$78,707	$9,023,196
215	$31,017	$47,690	$78,707	$8,975,506
216	$30,853	$47,854	$78,707	$8,927,653

第18年供款共

$944,485

第18年利息

$380,937

第18年共還本金

$563,549

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$30,689	$48,018	$78,707	$8,879,634
218	$30,524	$48,183	$78,707	$8,831,451
219	$30,358	$48,349	$78,707	$8,783,102
220	$30,192	$48,515	$78,707	$8,734,587
221	$30,025	$48,682	$78,707	$8,685,905
222	$29,858	$48,849	$78,707	$8,637,055
223	$29,690	$49,017	$78,707	$8,588,038
224	$29,521	$49,186	$78,707	$8,538,852
225	$29,352	$49,355	$78,707	$8,489,498
226	$29,183	$49,524	$78,707	$8,439,973
227	$29,012	$49,695	$78,707	$8,390,278
228	$28,842	$49,866	$78,707	$8,340,413

第19年供款共

$944,485

第19年利息

$357,246

第19年共還本金

$587,240

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$28,670	$50,037	$78,707	$8,290,376
230	$28,498	$50,209	$78,707	$8,240,167
231	$28,326	$50,382	$78,707	$8,189,785
232	$28,152	$50,555	$78,707	$8,139,231
233	$27,979	$50,729	$78,707	$8,088,502
234	$27,804	$50,903	$78,707	$8,037,599
235	$27,629	$51,078	$78,707	$7,986,521
236	$27,454	$51,253	$78,707	$7,935,268
237	$27,277	$51,430	$78,707	$7,883,838
238	$27,101	$51,606	$78,707	$7,832,232
239	$26,923	$51,784	$78,707	$7,780,448
240	$26,745	$51,962	$78,707	$7,728,486

第20年供款共

$944,485

第20年利息

$332,559

第20年共還本金

$611,927

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$26,567	$52,140	$78,707	$7,676,346
242	$26,387	$52,320	$78,707	$7,624,026
243	$26,208	$52,500	$78,707	$7,571,527
244	$26,027	$52,680	$78,707	$7,518,847
245	$25,846	$52,861	$78,707	$7,465,986
246	$25,664	$53,043	$78,707	$7,412,943
247	$25,482	$53,225	$78,707	$7,359,718
248	$25,299	$53,408	$78,707	$7,306,310
249	$25,115	$53,592	$78,707	$7,252,718
250	$24,931	$53,776	$78,707	$7,198,942
251	$24,746	$53,961	$78,707	$7,144,981
252	$24,561	$54,146	$78,707	$7,090,835

第21年供款共

$944,485

第21年利息

$306,834

第21年共還本金

$637,651

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$24,375	$54,332	$78,707	$7,036,503
254	$24,188	$54,519	$78,707	$6,981,983
255	$24,001	$54,707	$78,707	$6,927,277
256	$23,813	$54,895	$78,707	$6,872,382
257	$23,624	$55,083	$78,707	$6,817,299
258	$23,434	$55,273	$78,707	$6,762,026
259	$23,244	$55,463	$78,707	$6,706,564
260	$23,054	$55,653	$78,707	$6,650,910
261	$22,863	$55,845	$78,707	$6,595,066
262	$22,671	$56,037	$78,707	$6,539,029
263	$22,478	$56,229	$78,707	$6,482,800
264	$22,285	$56,422	$78,707	$6,426,378

第22年供款共

$944,485

第22年利息

$280,028

第22年共還本金

$664,457

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$22,091	$56,616	$78,707	$6,369,761
266	$21,896	$56,811	$78,707	$6,312,950
267	$21,701	$57,006	$78,707	$6,255,944
268	$21,505	$57,202	$78,707	$6,198,741
269	$21,308	$57,399	$78,707	$6,141,342
270	$21,111	$57,596	$78,707	$6,083,746
271	$20,913	$57,794	$78,707	$6,025,952
272	$20,714	$57,993	$78,707	$5,967,959
273	$20,515	$58,192	$78,707	$5,909,767
274	$20,315	$58,392	$78,707	$5,851,374
275	$20,114	$58,593	$78,707	$5,792,781
276	$19,913	$58,794	$78,707	$5,733,987

第23年供款共

$944,485

第23年利息

$252,095

第23年共還本金

$692,391

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$19,711	$58,997	$78,707	$5,674,990
278	$19,508	$59,199	$78,707	$5,615,791
279	$19,304	$59,403	$78,707	$5,556,388
280	$19,100	$59,607	$78,707	$5,496,781
281	$18,895	$59,812	$78,707	$5,436,969
282	$18,690	$60,018	$78,707	$5,376,952
283	$18,483	$60,224	$78,707	$5,316,728
284	$18,276	$60,431	$78,707	$5,256,297
285	$18,069	$60,639	$78,707	$5,195,659
286	$17,860	$60,847	$78,707	$5,134,811
287	$17,651	$61,056	$78,707	$5,073,755
288	$17,441	$61,266	$78,707	$5,012,489

第24年供款共

$944,485

第24年利息

$222,988

第24年共還本金

$721,498

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$17,230	$61,477	$78,707	$4,951,013
290	$17,019	$61,688	$78,707	$4,889,325
291	$16,807	$61,900	$78,707	$4,827,424
292	$16,594	$62,113	$78,707	$4,765,312
293	$16,381	$62,326	$78,707	$4,702,985
294	$16,167	$62,541	$78,707	$4,640,445
295	$15,952	$62,756	$78,707	$4,577,689
296	$15,736	$62,971	$78,707	$4,514,718
297	$15,519	$63,188	$78,707	$4,451,530
298	$15,302	$63,405	$78,707	$4,388,125
299	$15,084	$63,623	$78,707	$4,324,502
300	$14,865	$63,842	$78,707	$4,260,660

第25年供款共

$944,485

第25年利息

$192,657

第25年共還本金

$751,829

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$14,646	$64,061	$78,707	$4,196,599
302	$14,426	$64,281	$78,707	$4,132,318
303	$14,205	$64,502	$78,707	$4,067,816
304	$13,983	$64,724	$78,707	$4,003,092
305	$13,761	$64,946	$78,707	$3,938,145
306	$13,537	$65,170	$78,707	$3,872,975
307	$13,313	$65,394	$78,707	$3,807,582
308	$13,089	$65,619	$78,707	$3,741,963
309	$12,863	$65,844	$78,707	$3,676,119
310	$12,637	$66,070	$78,707	$3,610,049
311	$12,410	$66,298	$78,707	$3,543,751
312	$12,182	$66,525	$78,707	$3,477,226

第26年供款共

$944,485

第26年利息

$161,051

第26年共還本金

$783,435

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$11,953	$66,754	$78,707	$3,410,471
314	$11,723	$66,984	$78,707	$3,343,488
315	$11,493	$67,214	$78,707	$3,276,274
316	$11,262	$67,445	$78,707	$3,208,829
317	$11,030	$67,677	$78,707	$3,141,152
318	$10,798	$67,909	$78,707	$3,073,243
319	$10,564	$68,143	$78,707	$3,005,100
320	$10,330	$68,377	$78,707	$2,936,723
321	$10,095	$68,612	$78,707	$2,868,111
322	$9,859	$68,848	$78,707	$2,799,263
323	$9,622	$69,085	$78,707	$2,730,178
324	$9,385	$69,322	$78,707	$2,660,856

第27年供款共

$944,485

第27年利息

$128,116

第27年共還本金

$816,370

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$9,147	$69,560	$78,707	$2,591,296
326	$8,908	$69,800	$78,707	$2,521,496
327	$8,668	$70,039	$78,707	$2,451,457
328	$8,427	$70,280	$78,707	$2,381,176
329	$8,185	$70,522	$78,707	$2,310,654
330	$7,943	$70,764	$78,707	$2,239,890
331	$7,700	$71,007	$78,707	$2,168,883
332	$7,456	$71,252	$78,707	$2,097,631
333	$7,211	$71,497	$78,707	$2,026,135
334	$6,965	$71,742	$78,707	$1,954,392
335	$6,718	$71,989	$78,707	$1,882,403
336	$6,471	$72,236	$78,707	$1,810,167

第28年供款共

$944,485

第28年利息

$93,797

第28年共還本金

$850,689

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$6,222	$72,485	$78,707	$1,737,682
338	$5,973	$72,734	$78,707	$1,664,949
339	$5,723	$72,984	$78,707	$1,591,965
340	$5,472	$73,235	$78,707	$1,518,730
341	$5,221	$73,486	$78,707	$1,445,244
342	$4,968	$73,739	$78,707	$1,371,504
343	$4,715	$73,993	$78,707	$1,297,512
344	$4,460	$74,247	$78,707	$1,223,265
345	$4,205	$74,502	$78,707	$1,148,763
346	$3,949	$74,758	$78,707	$1,074,005
347	$3,692	$75,015	$78,707	$998,989
348	$3,434	$75,273	$78,707	$923,716

第29年供款共

$944,485

第29年利息

$58,035

第29年共還本金

$886,451

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$3,175	$75,532	$78,707	$848,184
350	$2,916	$75,791	$78,707	$772,393
351	$2,655	$76,052	$78,707	$696,341
352	$2,394	$76,313	$78,707	$620,027
353	$2,131	$76,576	$78,707	$543,452
354	$1,868	$76,839	$78,707	$466,613
355	$1,604	$77,103	$78,707	$389,510
356	$1,339	$77,368	$78,707	$312,141
357	$1,073	$77,634	$78,707	$234,507
358	$806	$77,901	$78,707	$156,606
359	$538	$78,169	$78,707	$78,437
360	$270	$78,437	$78,707	$0

第30年供款共

$944,485

第30年利息

$20,769

第30年共還本金

$923,716

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$36,522,562

免责声明

笋盘推介

按揭保险费
info