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$37,309,471

每月供款
$80,404

首期

$7,110,000

总贷款额

$16,590,000

總利息

$12,355,221

印花税

$1,007,250

其他

$247,000

置业成本总预算

HK$8,364,250

$160,807

置业成本总预算

HK$8,364,250

首期

$7,110,000
印花税

$1,007,250
- AVD
  
  $1,007,250
律师费

$ 10,000
代理佣金

$237,000
按揭保险费

不适用

$160,807

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

马鞍山银湖天峰第06座

thumb_up

银湖天峰至尊覆式特大485呎天台

实

1,387 呎

@17,664

建

1,922 呎

@12,747

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

售$2,450 万

实

1,387 呎

@17,664

建

1,922 呎

@12,747

售$2,450 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

VR实景

清水湾临海品味屋全海景大园2车泊屋前

thumb_up

临海品味屋全海景大园2车泊屋前

建

2,100 呎

@11,429

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 pets 爱竉必选

售$2,400 万

建

2,100 呎

@11,429

售$2,400 万

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 pets 爱竉必选

西贡柳涛轩

thumb_up

西贡

建

2,100 呎

@10,952

售$2,300 万

建

2,100 呎

@10,952

售$2,300 万

清水湾 Clear Water Bay (Lobster Bay)

thumb_up

Private Garden House with Sea Views

建

2,100 呎

@10,857

local_fire_department 至HIT hotel_class 楼王

售$2,280 万

建

2,100 呎

@10,857

售$2,280 万

local_fire_department 至HIT hotel_class 楼王

西贡宝石小筑

thumb_up

Private Garden House

实

1,294 呎

@17,774

建

1,600 呎

@14,375

local_fire_department 至HIT

售$2,300 万

实

1,294 呎

@17,774

建

1,600 呎

@14,375

售$2,300 万

local_fire_department 至HIT

西贡 Sai Kung Hilltop

thumb_up

Private Pool House

建

2,100 呎

@11,333

售$2,380 万

建

2,100 呎

@11,333

售$2,380 万

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

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

西贡溱乔

thumb_up

Private Garden House

实

1,232 呎

@19,481

建

1,908 呎

@12,579

local_fire_department 至HIT hotel_class 楼王 vpn_key 有匙即睇

售$2,400 万

实

1,232 呎

@19,481

建

1,908 呎

@12,579

售$2,400 万

local_fire_department 至HIT hotel_class 楼王 vpn_key 有匙即睇

马鞍山星涟海第02B座

thumb_up

海星湾4房系列

实

1,286 呎

@17,652

local_fire_department 至HIT

售$2,270 万

实

1,286 呎

@17,652

售$2,270 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

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	$99,290	$76,296	$62,523	$53,360
1.500	$102,981	$80,054	$66,349	$57,255
2.000	$106,758	$83,926	$70,317	$61,320
2.500	$110,620	$87,911	$74,426	$65,551
3.000	$114,567	$92,008	$78,672	$69,944
3.500	$118,599	$96,215	$83,053	$74,497
4.000	$122,714	$100,532	$87,568	$79,203
4.125	$123,756	$101,628	$88,717	$80,403
4.500	$126,912	$104,957	$92,213	$84,059
5.000	$131,193	$109,487	$96,983	$89,059
5.500	$135,554	$114,121	$101,877	$94,196
6.000	$139,996	$118,856	$106,890	$99,465

每月供款$80,404

年期

30年

贷款金额

$16,590,000

總利息

$12,355,221

总贷款连利息

$28,945,221

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$57,028	$23,375	$80,403	$16,566,625
2	$56,948	$23,456	$80,403	$16,543,169
3	$56,867	$23,536	$80,403	$16,519,633
4	$56,786	$23,617	$80,403	$16,496,016
5	$56,705	$23,698	$80,403	$16,472,317
6	$56,624	$23,780	$80,403	$16,448,538
7	$56,542	$23,862	$80,403	$16,424,676
8	$56,460	$23,944	$80,403	$16,400,732
9	$56,378	$24,026	$80,403	$16,376,707
10	$56,295	$24,108	$80,403	$16,352,598
11	$56,212	$24,191	$80,403	$16,328,407
12	$56,129	$24,274	$80,403	$16,304,132

第1年供款共

$964,841

第1年利息

$678,973

第1年共還本金

$285,868

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$56,045	$24,358	$80,403	$16,279,774
14	$55,962	$24,442	$80,403	$16,255,333
15	$55,878	$24,526	$80,403	$16,230,807
16	$55,793	$24,610	$80,403	$16,206,197
17	$55,709	$24,695	$80,403	$16,181,502
18	$55,624	$24,779	$80,403	$16,156,723
19	$55,539	$24,865	$80,403	$16,131,858
20	$55,453	$24,950	$80,403	$16,106,908
21	$55,367	$25,036	$80,403	$16,081,872
22	$55,281	$25,122	$80,403	$16,056,750
23	$55,195	$25,208	$80,403	$16,031,542
24	$55,108	$25,295	$80,403	$16,006,247

第2年供款共

$964,841

第2年利息

$666,955

第2年共還本金

$297,885

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$55,021	$25,382	$80,403	$15,980,865
26	$54,934	$25,469	$80,403	$15,955,396
27	$54,847	$25,557	$80,403	$15,929,839
28	$54,759	$25,645	$80,403	$15,904,195
29	$54,671	$25,733	$80,403	$15,878,462
30	$54,582	$25,821	$80,403	$15,852,641
31	$54,493	$25,910	$80,403	$15,826,731
32	$54,404	$25,999	$80,403	$15,800,732
33	$54,315	$26,088	$80,403	$15,774,643
34	$54,225	$26,178	$80,403	$15,748,465
35	$54,135	$26,268	$80,403	$15,722,197
36	$54,045	$26,358	$80,403	$15,695,839

第3年供款共

$964,841

第3年利息

$654,433

第3年共還本金

$310,408

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$53,954	$26,449	$80,403	$15,669,390
38	$53,864	$26,540	$80,403	$15,642,850
39	$53,772	$26,631	$80,403	$15,616,219
40	$53,681	$26,723	$80,403	$15,589,497
41	$53,589	$26,814	$80,403	$15,562,682
42	$53,497	$26,907	$80,403	$15,535,775
43	$53,404	$26,999	$80,403	$15,508,776
44	$53,311	$27,092	$80,403	$15,481,684
45	$53,218	$27,185	$80,403	$15,454,499
46	$53,125	$27,279	$80,403	$15,427,221
47	$53,031	$27,372	$80,403	$15,399,848
48	$52,937	$27,466	$80,403	$15,372,382

第4年供款共

$964,841

第4年利息

$641,383

第4年共還本金

$323,457

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$52,843	$27,561	$80,403	$15,344,821
50	$52,748	$27,656	$80,403	$15,317,165
51	$52,653	$27,751	$80,403	$15,289,415
52	$52,557	$27,846	$80,403	$15,261,569
53	$52,462	$27,942	$80,403	$15,233,627
54	$52,366	$28,038	$80,403	$15,205,589
55	$52,269	$28,134	$80,403	$15,177,455
56	$52,173	$28,231	$80,403	$15,149,224
57	$52,075	$28,328	$80,403	$15,120,896
58	$51,978	$28,425	$80,403	$15,092,471
59	$51,880	$28,523	$80,403	$15,063,948
60	$51,782	$28,621	$80,403	$15,035,327

第5年供款共

$964,841

第5年利息

$627,786

第5年共還本金

$337,055

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$51,684	$28,719	$80,403	$15,006,607
62	$51,585	$28,818	$80,403	$14,977,789
63	$51,486	$28,917	$80,403	$14,948,872
64	$51,387	$29,017	$80,403	$14,919,855
65	$51,287	$29,116	$80,403	$14,890,739
66	$51,187	$29,216	$80,403	$14,861,522
67	$51,086	$29,317	$80,403	$14,832,206
68	$50,986	$29,418	$80,403	$14,802,788
69	$50,885	$29,519	$80,403	$14,773,269
70	$50,783	$29,620	$80,403	$14,743,649
71	$50,681	$29,722	$80,403	$14,713,927
72	$50,579	$29,824	$80,403	$14,684,102

第6年供款共

$964,841

第6年利息

$613,616

第6年共還本金

$351,224

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$50,477	$29,927	$80,403	$14,654,176
74	$50,374	$30,030	$80,403	$14,624,146
75	$50,271	$30,133	$80,403	$14,594,013
76	$50,167	$30,236	$80,403	$14,563,777
77	$50,063	$30,340	$80,403	$14,533,436
78	$49,959	$30,445	$80,403	$14,502,991
79	$49,854	$30,549	$80,403	$14,472,442
80	$49,749	$30,654	$80,403	$14,441,788
81	$49,644	$30,760	$80,403	$14,411,028
82	$49,538	$30,865	$80,403	$14,380,163
83	$49,432	$30,972	$80,403	$14,349,191
84	$49,325	$31,078	$80,403	$14,318,113

第7年供款共

$964,841

第7年利息

$598,851

第7年共還本金

$365,990

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$49,219	$31,185	$80,403	$14,286,928
86	$49,111	$31,292	$80,403	$14,255,636
87	$49,004	$31,400	$80,403	$14,224,236
88	$48,896	$31,508	$80,403	$14,192,729
89	$48,788	$31,616	$80,403	$14,161,113
90	$48,679	$31,725	$80,403	$14,129,388
91	$48,570	$31,834	$80,403	$14,097,555
92	$48,460	$31,943	$80,403	$14,065,612
93	$48,351	$32,053	$80,403	$14,033,559
94	$48,240	$32,163	$80,403	$14,001,396
95	$48,130	$32,274	$80,403	$13,969,122
96	$48,019	$32,385	$80,403	$13,936,738

第8年供款共

$964,841

第8年利息

$583,465

第8年共還本金

$381,375

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$47,908	$32,496	$80,403	$13,904,242
98	$47,796	$32,608	$80,403	$13,871,634
99	$47,684	$32,720	$80,403	$13,838,915
100	$47,571	$32,832	$80,403	$13,806,082
101	$47,458	$32,945	$80,403	$13,773,137
102	$47,345	$33,058	$80,403	$13,740,079
103	$47,232	$33,172	$80,403	$13,706,907
104	$47,117	$33,286	$80,403	$13,673,621
105	$47,003	$33,400	$80,403	$13,640,221
106	$46,888	$33,515	$80,403	$13,606,706
107	$46,773	$33,630	$80,403	$13,573,076
108	$46,657	$33,746	$80,403	$13,539,330

第9年供款共

$964,841

第9年利息

$567,433

第9年共還本金

$397,408

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$46,541	$33,862	$80,403	$13,505,468
110	$46,425	$33,978	$80,403	$13,471,489
111	$46,308	$34,095	$80,403	$13,437,394
112	$46,191	$34,212	$80,403	$13,403,182
113	$46,073	$34,330	$80,403	$13,368,852
114	$45,955	$34,448	$80,403	$13,334,404
115	$45,837	$34,566	$80,403	$13,299,838
116	$45,718	$34,685	$80,403	$13,265,152
117	$45,599	$34,804	$80,403	$13,230,348
118	$45,479	$34,924	$80,403	$13,195,424
119	$45,359	$35,044	$80,403	$13,160,380
120	$45,239	$35,165	$80,403	$13,125,215

第10年供款共

$964,841

第10年利息

$550,726

第10年共還本金

$414,114

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$45,118	$35,285	$80,403	$13,089,930
122	$44,997	$35,407	$80,403	$13,054,523
123	$44,875	$35,528	$80,403	$13,018,995
124	$44,753	$35,651	$80,403	$12,983,344
125	$44,630	$35,773	$80,403	$12,947,571
126	$44,507	$35,896	$80,403	$12,911,675
127	$44,384	$36,020	$80,403	$12,875,655
128	$44,260	$36,143	$80,403	$12,839,512
129	$44,136	$36,268	$80,403	$12,803,244
130	$44,011	$36,392	$80,403	$12,766,852
131	$43,886	$36,517	$80,403	$12,730,335
132	$43,761	$36,643	$80,403	$12,693,692

第11年供款共

$964,841

第11年利息

$533,317

第11年共還本金

$431,523

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$43,635	$36,769	$80,403	$12,656,923
134	$43,508	$36,895	$80,403	$12,620,028
135	$43,381	$37,022	$80,403	$12,583,006
136	$43,254	$37,149	$80,403	$12,545,856
137	$43,126	$37,277	$80,403	$12,508,579
138	$42,998	$37,405	$80,403	$12,471,174
139	$42,870	$37,534	$80,403	$12,433,641
140	$42,741	$37,663	$80,403	$12,395,978
141	$42,611	$37,792	$80,403	$12,358,186
142	$42,481	$37,922	$80,403	$12,320,263
143	$42,351	$38,052	$80,403	$12,282,211
144	$42,220	$38,183	$80,403	$12,244,028

第12年供款共

$964,841

第12年利息

$515,177

第12年共還本金

$449,664

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$42,089	$38,315	$80,403	$12,205,713
146	$41,957	$38,446	$80,403	$12,167,267
147	$41,825	$38,578	$80,403	$12,128,688
148	$41,692	$38,711	$80,403	$12,089,977
149	$41,559	$38,844	$80,403	$12,051,133
150	$41,426	$38,978	$80,403	$12,012,156
151	$41,292	$39,112	$80,403	$11,973,044
152	$41,157	$39,246	$80,403	$11,933,798
153	$41,022	$39,381	$80,403	$11,894,417
154	$40,887	$39,516	$80,403	$11,854,901
155	$40,751	$39,652	$80,403	$11,815,249
156	$40,615	$39,788	$80,403	$11,775,460

第13年供款共

$964,841

第13年利息

$496,273

第13年共還本金

$468,568

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$40,478	$39,925	$80,403	$11,735,535
158	$40,341	$40,062	$80,403	$11,695,472
159	$40,203	$40,200	$80,403	$11,655,272
160	$40,065	$40,338	$80,403	$11,614,934
161	$39,926	$40,477	$80,403	$11,574,457
162	$39,787	$40,616	$80,403	$11,533,841
163	$39,648	$40,756	$80,403	$11,493,085
164	$39,507	$40,896	$80,403	$11,452,189
165	$39,367	$41,036	$80,403	$11,411,152
166	$39,226	$41,178	$80,403	$11,369,975
167	$39,084	$41,319	$80,403	$11,328,656
168	$38,942	$41,461	$80,403	$11,287,195

第14年供款共

$964,841

第14年利息

$476,575

第14年共還本金

$488,266

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$38,800	$41,604	$80,403	$11,245,591
170	$38,657	$41,747	$80,403	$11,203,844
171	$38,513	$41,890	$80,403	$11,161,954
172	$38,369	$42,034	$80,403	$11,119,920
173	$38,225	$42,179	$80,403	$11,077,741
174	$38,080	$42,324	$80,403	$11,035,418
175	$37,934	$42,469	$80,403	$10,992,948
176	$37,788	$42,615	$80,403	$10,950,333
177	$37,642	$42,762	$80,403	$10,907,572
178	$37,495	$42,909	$80,403	$10,864,663
179	$37,347	$43,056	$80,403	$10,821,607
180	$37,199	$43,204	$80,403	$10,778,403

第15年供款共

$964,841

第15年利息

$456,049

第15年共還本金

$508,792

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$37,051	$43,353	$80,403	$10,735,050
182	$36,902	$43,502	$80,403	$10,691,549
183	$36,752	$43,651	$80,403	$10,647,897
184	$36,602	$43,801	$80,403	$10,604,096
185	$36,452	$43,952	$80,403	$10,560,144
186	$36,300	$44,103	$80,403	$10,516,041
187	$36,149	$44,254	$80,403	$10,471,787
188	$35,997	$44,407	$80,403	$10,427,380
189	$35,844	$44,559	$80,403	$10,382,821
190	$35,691	$44,712	$80,403	$10,338,109
191	$35,537	$44,866	$80,403	$10,293,242
192	$35,383	$45,020	$80,403	$10,248,222

第16年供款共

$964,841

第16年利息

$434,660

第16年共還本金

$530,181

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$35,228	$45,175	$80,403	$10,203,047
194	$35,073	$45,330	$80,403	$10,157,716
195	$34,917	$45,486	$80,403	$10,112,230
196	$34,761	$45,643	$80,403	$10,066,588
197	$34,604	$45,799	$80,403	$10,020,788
198	$34,446	$45,957	$80,403	$9,974,831
199	$34,288	$46,115	$80,403	$9,928,716
200	$34,130	$46,273	$80,403	$9,882,443
201	$33,971	$46,432	$80,403	$9,836,010
202	$33,811	$46,592	$80,403	$9,789,418
203	$33,651	$46,752	$80,403	$9,742,666
204	$33,490	$46,913	$80,403	$9,695,753

第17年供款共

$964,841

第17年利息

$412,372

第17年共還本金

$552,469

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$33,329	$47,074	$80,403	$9,648,679
206	$33,167	$47,236	$80,403	$9,601,443
207	$33,005	$47,398	$80,403	$9,554,044
208	$32,842	$47,561	$80,403	$9,506,483
209	$32,679	$47,725	$80,403	$9,458,758
210	$32,514	$47,889	$80,403	$9,410,869
211	$32,350	$48,054	$80,403	$9,362,816
212	$32,185	$48,219	$80,403	$9,314,597
213	$32,019	$48,384	$80,403	$9,266,212
214	$31,853	$48,551	$80,403	$9,217,662
215	$31,686	$48,718	$80,403	$9,168,944
216	$31,518	$48,885	$80,403	$9,120,059

第18年供款共

$964,841

第18年利息

$389,147

第18年共還本金

$575,694

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$31,350	$49,053	$80,403	$9,071,006
218	$31,182	$49,222	$80,403	$9,021,784
219	$31,012	$49,391	$80,403	$8,972,393
220	$30,843	$49,561	$80,403	$8,922,832
221	$30,672	$49,731	$80,403	$8,873,101
222	$30,501	$49,902	$80,403	$8,823,199
223	$30,330	$50,074	$80,403	$8,773,125
224	$30,158	$50,246	$80,403	$8,722,879
225	$29,985	$50,418	$80,403	$8,672,461
226	$29,812	$50,592	$80,403	$8,621,869
227	$29,638	$50,766	$80,403	$8,571,103
228	$29,463	$50,940	$80,403	$8,520,163

第19年供款共

$964,841

第19年利息

$364,945

第19年共還本金

$599,896

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$29,288	$51,115	$80,403	$8,469,048
230	$29,112	$51,291	$80,403	$8,417,757
231	$28,936	$51,467	$80,403	$8,366,289
232	$28,759	$51,644	$80,403	$8,314,645
233	$28,582	$51,822	$80,403	$8,262,823
234	$28,403	$52,000	$80,403	$8,210,823
235	$28,225	$52,179	$80,403	$8,158,645
236	$28,045	$52,358	$80,403	$8,106,287
237	$27,865	$52,538	$80,403	$8,053,749
238	$27,685	$52,719	$80,403	$8,001,030
239	$27,504	$52,900	$80,403	$7,948,130
240	$27,322	$53,082	$80,403	$7,895,049

第20年供款共

$964,841

第20年利息

$339,726

第20年共還本金

$625,115

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$27,139	$53,264	$80,403	$7,841,784
242	$26,956	$53,447	$80,403	$7,788,337
243	$26,772	$53,631	$80,403	$7,734,706
244	$26,588	$53,815	$80,403	$7,680,891
245	$26,403	$54,000	$80,403	$7,626,890
246	$26,217	$54,186	$80,403	$7,572,704
247	$26,031	$54,372	$80,403	$7,518,332
248	$25,844	$54,559	$80,403	$7,463,773
249	$25,657	$54,747	$80,403	$7,409,026
250	$25,469	$54,935	$80,403	$7,354,092
251	$25,280	$55,124	$80,403	$7,298,968
252	$25,090	$55,313	$80,403	$7,243,655

第21年供款共

$964,841

第21年利息

$313,447

第21年共還本金

$651,394

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$24,900	$55,503	$80,403	$7,188,151
254	$24,709	$55,694	$80,403	$7,132,457
255	$24,518	$55,886	$80,403	$7,076,572
256	$24,326	$56,078	$80,403	$7,020,494
257	$24,133	$56,270	$80,403	$6,964,224
258	$23,940	$56,464	$80,403	$6,907,760
259	$23,745	$56,658	$80,403	$6,851,102
260	$23,551	$56,853	$80,403	$6,794,249
261	$23,355	$57,048	$80,403	$6,737,201
262	$23,159	$57,244	$80,403	$6,679,957
263	$22,962	$57,441	$80,403	$6,622,516
264	$22,765	$57,638	$80,403	$6,564,877

第22年供款共

$964,841

第22年利息

$286,063

第22年共還本金

$678,778

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$22,567	$57,837	$80,403	$6,507,040
266	$22,368	$58,035	$80,403	$6,449,005
267	$22,168	$58,235	$80,403	$6,390,770
268	$21,968	$58,435	$80,403	$6,332,335
269	$21,767	$58,636	$80,403	$6,273,699
270	$21,566	$58,838	$80,403	$6,214,861
271	$21,364	$59,040	$80,403	$6,155,822
272	$21,161	$59,243	$80,403	$6,096,579
273	$20,957	$59,446	$80,403	$6,037,132
274	$20,753	$59,651	$80,403	$5,977,482
275	$20,548	$59,856	$80,403	$5,917,626
276	$20,342	$60,062	$80,403	$5,857,564

第23年供款共

$964,841

第23年利息

$257,528

第23年共還本金

$707,313

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$20,135	$60,268	$80,403	$5,797,296
278	$19,928	$60,475	$80,403	$5,736,821
279	$19,720	$60,683	$80,403	$5,676,138
280	$19,512	$60,892	$80,403	$5,615,246
281	$19,302	$61,101	$80,403	$5,554,145
282	$19,092	$61,311	$80,403	$5,492,834
283	$18,882	$61,522	$80,403	$5,431,313
284	$18,670	$61,733	$80,403	$5,369,579
285	$18,458	$61,945	$80,403	$5,307,634
286	$18,245	$62,158	$80,403	$5,245,476
287	$18,031	$62,372	$80,403	$5,183,103
288	$17,817	$62,586	$80,403	$5,120,517

第24年供款共

$964,841

第24年利息

$227,793

第24年共還本金

$737,047

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$17,602	$62,802	$80,403	$5,057,715
290	$17,386	$63,017	$80,403	$4,994,698
291	$17,169	$63,234	$80,403	$4,931,464
292	$16,952	$63,451	$80,403	$4,868,012
293	$16,734	$63,670	$80,403	$4,804,343
294	$16,515	$63,888	$80,403	$4,740,454
295	$16,295	$64,108	$80,403	$4,676,346
296	$16,075	$64,328	$80,403	$4,612,018
297	$15,854	$64,550	$80,403	$4,547,468
298	$15,632	$64,771	$80,403	$4,482,697
299	$15,409	$64,994	$80,403	$4,417,703
300	$15,186	$65,218	$80,403	$4,352,485

第25年供款共

$964,841

第25年利息

$196,809

第25年共還本金

$768,032

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$14,962	$65,442	$80,403	$4,287,043
302	$14,737	$65,667	$80,403	$4,221,377
303	$14,511	$65,892	$80,403	$4,155,484
304	$14,284	$66,119	$80,403	$4,089,365
305	$14,057	$66,346	$80,403	$4,023,019
306	$13,829	$66,574	$80,403	$3,956,445
307	$13,600	$66,803	$80,403	$3,889,642
308	$13,371	$67,033	$80,403	$3,822,609
309	$13,140	$67,263	$80,403	$3,755,346
310	$12,909	$67,494	$80,403	$3,687,851
311	$12,677	$67,726	$80,403	$3,620,125
312	$12,444	$67,959	$80,403	$3,552,166

第26年供款共

$964,841

第26年利息

$164,521

第26年共還本金

$800,319

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$12,211	$68,193	$80,403	$3,483,973
314	$11,976	$68,427	$80,403	$3,415,546
315	$11,741	$68,662	$80,403	$3,346,883
316	$11,505	$68,898	$80,403	$3,277,985
317	$11,268	$69,135	$80,403	$3,208,849
318	$11,030	$69,373	$80,403	$3,139,476
319	$10,792	$69,611	$80,403	$3,069,865
320	$10,553	$69,851	$80,403	$3,000,014
321	$10,313	$70,091	$80,403	$2,929,923
322	$10,072	$70,332	$80,403	$2,859,592
323	$9,830	$70,574	$80,403	$2,789,018
324	$9,587	$70,816	$80,403	$2,718,202

第27年供款共

$964,841

第27年利息

$130,877

第27年共還本金

$833,964

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$9,344	$71,060	$80,403	$2,647,142
326	$9,100	$71,304	$80,403	$2,575,839
327	$8,854	$71,549	$80,403	$2,504,290
328	$8,608	$71,795	$80,403	$2,432,495
329	$8,362	$72,042	$80,403	$2,360,453
330	$8,114	$72,289	$80,403	$2,288,164
331	$7,866	$72,538	$80,403	$2,215,626
332	$7,616	$72,787	$80,403	$2,142,839
333	$7,366	$73,037	$80,403	$2,069,801
334	$7,115	$73,288	$80,403	$1,996,513
335	$6,863	$73,540	$80,403	$1,922,973
336	$6,610	$73,793	$80,403	$1,849,179

第28年供款共

$964,841

第28年利息

$95,818

第28年共還本金

$869,023

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$6,357	$74,047	$80,403	$1,775,133
338	$6,102	$74,301	$80,403	$1,700,831
339	$5,847	$74,557	$80,403	$1,626,274
340	$5,590	$74,813	$80,403	$1,551,461
341	$5,333	$75,070	$80,403	$1,476,391
342	$5,075	$75,328	$80,403	$1,401,063
343	$4,816	$75,587	$80,403	$1,325,476
344	$4,556	$75,847	$80,403	$1,249,628
345	$4,296	$76,108	$80,403	$1,173,521
346	$4,034	$76,369	$80,403	$1,097,151
347	$3,771	$76,632	$80,403	$1,020,519
348	$3,508	$76,895	$80,403	$943,624

第29年供款共

$964,841

第29年利息

$59,285

第29年共還本金

$905,555

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$3,244	$77,160	$80,403	$866,464
350	$2,978	$77,425	$80,403	$789,039
351	$2,712	$77,691	$80,403	$711,348
352	$2,445	$77,958	$80,403	$633,390
353	$2,177	$78,226	$80,403	$555,164
354	$1,908	$78,495	$80,403	$476,669
355	$1,639	$78,765	$80,403	$397,904
356	$1,368	$79,036	$80,403	$318,869
357	$1,096	$79,307	$80,403	$239,561
358	$823	$79,580	$80,403	$159,981
359	$550	$79,853	$80,403	$80,128
360	$275	$80,128	$80,403	$0

第30年供款共

$964,841

第30年利息

$21,217

第30年共還本金

$943,624

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$37,309,471

免责声明

笋盘推介

按揭保险费
info