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$40,142,342

每月供款
$86,510

首期

$7,650,000

总贷款额

$17,850,000

總利息

$13,293,592

印花税

$1,083,750

其他

$265,000

置业成本总预算

HK$8,998,750

$173,020

置业成本总预算

HK$8,998,750

首期

$7,650,000
印花税

$1,083,750
- AVD
  
  $1,083,750
律师费

$ 10,000
代理佣金

$255,000
按揭保险费

不适用

$173,020

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

沙田乐怡小筑

thumb_up

火炭近马场环境清幽鸟语花香 3房套连大花园双车位

实

1,385 呎

@18,051

建

1,624 呎

@15,394

real_estate_agent 罕有放盘

售$2,500 万

实

1,385 呎

@18,051

建

1,624 呎

@15,394

售$2,500 万

real_estate_agent 罕有放盘

清水湾清水湾

thumb_up

Spacious House in Quiet Village

建

2,100 呎

@11,905

售$2,500 万

建

2,100 呎

@11,905

售$2,500 万

西贡大网仔海景全幢

thumb_up

西贡

实

2,100 呎

@11,810

建

2,100 呎

@11,810

local_fire_department 至HIT real_estate_agent 罕有放盘 pets 爱竉必选

售$2,480 万

实

2,100 呎

@11,810

建

2,100 呎

@11,810

售$2,480 万

local_fire_department 至HIT real_estate_agent 罕有放盘 pets 爱竉必选

西贡柏涛轩

thumb_up

Lovely Large Garden Corner House

建

2,100 呎

@11,810

售$2,480 万

建

2,100 呎

@11,810

售$2,480 万

西贡清水湾村屋

thumb_up

独立村屋连入契花园

建

2,100 呎

@11,905

local_fire_department 至HIT real_estate_agent 罕有放盘

售$2,500 万

建

2,100 呎

@11,905

售$2,500 万

local_fire_department 至HIT real_estate_agent 罕有放盘

西贡西沙小筑* 公司转让

thumb_up

西贡半山, 正北海景!!

实

1,497 呎

@16,566

建

1,846 呎

@13,434

local_fire_department 至HIT local_offer 低水笋价 flight_takeoff 移民急让 pets 爱竉必选

售$2,480 万

实

1,497 呎

@16,566

建

1,846 呎

@13,434

售$2,480 万

local_fire_department 至HIT local_offer 低水笋价 flight_takeoff 移民急让 pets 爱竉必选

马鞍山迎海第03期星湾御第16座

thumb_up

高层全海星湾靓海景,四房双套优质单位

实

1,413 呎

@17,339

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇

售$2,450 万

实

1,413 呎

@17,339

售$2,450 万

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇

西贡海景近市别墅

thumb_up

雅緻装修 5房2套花园车房

实

1,223 呎

@20,442

建

1,851 呎

@13,506

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

售$2,500 万

实

1,223 呎

@20,442

建

1,851 呎

@13,506

售$2,500 万

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

KOL实拍 VR实景 360

沙田嘉御山

thumb_up

东南单边*实用1554呎**连车位*嘉御山

实

1,552 呎

@16,108

建

2,055 呎

@12,165

hotel_class 楼王

售$2,500 万

实

1,552 呎

@16,108

建

2,055 呎

@12,165

售$2,500 万

hotel_class 楼王

西贡上洋村

thumb_up

CLEAR WATER BAY

建

2,100 呎

@11,905

local_fire_department 至HIT vpn_key 有匙即睇

售$2,500 万

建

2,100 呎

@11,905

售$2,500 万

local_fire_department 至HIT vpn_key 有匙即睇

KOL实拍

西贡木棉山

thumb_up

单边花园屋

建

2,100 呎

@11,905

售$2,500 万

建

2,100 呎

@11,905

售$2,500 万

马鞍山观澜雅轩

thumb_up

观澜雅轩复式海景巨厅大宅 +400呎平台交通方便

实

1,398 呎

@18,598

建

1,831 呎

@14,200

real_estate_agent 罕有放盘

售$2,600 万

实

1,398 呎

@18,598

建

1,831 呎

@14,200

售$2,600 万

real_estate_agent 罕有放盘

利率	15年	20年	25年	30年
1.000	$106,831	$82,091	$67,272	$57,413
1.500	$110,803	$86,134	$71,389	$61,604
2.000	$114,866	$90,300	$75,658	$65,977
2.500	$119,022	$94,588	$80,078	$70,529
3.000	$123,269	$98,996	$84,647	$75,256
3.500	$127,607	$103,523	$89,361	$80,154
4.000	$132,034	$108,167	$94,219	$85,219
4.125	$133,155	$109,347	$95,455	$86,510
4.500	$136,551	$112,928	$99,216	$90,443
5.000	$141,157	$117,802	$104,349	$95,823
5.500	$145,849	$122,788	$109,615	$101,350
6.000	$150,628	$127,883	$115,008	$107,020

每月供款$86,510

年期

30年

贷款金额

$17,850,000

總利息

$13,293,592

总贷款连利息

$31,143,592

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$61,359	$25,151	$86,510	$17,824,849
2	$61,273	$25,237	$86,510	$17,799,612
3	$61,186	$25,324	$86,510	$17,774,289
4	$61,099	$25,411	$86,510	$17,748,878
5	$61,012	$25,498	$86,510	$17,723,379
6	$60,924	$25,586	$86,510	$17,697,794
7	$60,836	$25,674	$86,510	$17,672,120
8	$60,748	$25,762	$86,510	$17,646,358
9	$60,659	$25,851	$86,510	$17,620,507
10	$60,570	$25,939	$86,510	$17,594,568
11	$60,481	$26,029	$86,510	$17,568,539
12	$60,392	$26,118	$86,510	$17,542,421

第1年供款共

$1,038,120

第1年利息

$730,541

第1年共還本金

$307,579

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$60,302	$26,208	$86,510	$17,516,213
14	$60,212	$26,298	$86,510	$17,489,915
15	$60,122	$26,388	$86,510	$17,463,527
16	$60,031	$26,479	$86,510	$17,437,047
17	$59,940	$26,570	$86,510	$17,410,477
18	$59,849	$26,661	$86,510	$17,383,816
19	$59,757	$26,753	$86,510	$17,357,063
20	$59,665	$26,845	$86,510	$17,330,218
21	$59,573	$26,937	$86,510	$17,303,280
22	$59,480	$27,030	$86,510	$17,276,250
23	$59,387	$27,123	$86,510	$17,249,127
24	$59,294	$27,216	$86,510	$17,221,911

第2年供款共

$1,038,120

第2年利息

$717,610

第2年共還本金

$320,509

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$59,200	$27,310	$86,510	$17,194,602
26	$59,106	$27,404	$86,510	$17,167,198
27	$59,012	$27,498	$86,510	$17,139,700
28	$58,918	$27,592	$86,510	$17,112,108
29	$58,823	$27,687	$86,510	$17,084,421
30	$58,728	$27,782	$86,510	$17,056,639
31	$58,632	$27,878	$86,510	$17,028,761
32	$58,536	$27,974	$86,510	$17,000,787
33	$58,440	$28,070	$86,510	$16,972,718
34	$58,344	$28,166	$86,510	$16,944,551
35	$58,247	$28,263	$86,510	$16,916,288
36	$58,150	$28,360	$86,510	$16,887,928

第3年供款共

$1,038,120

第3年利息

$704,136

第3年共還本金

$333,983

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$58,052	$28,458	$86,510	$16,859,470
38	$57,954	$28,556	$86,510	$16,830,915
39	$57,856	$28,654	$86,510	$16,802,261
40	$57,758	$28,752	$86,510	$16,773,509
41	$57,659	$28,851	$86,510	$16,744,658
42	$57,560	$28,950	$86,510	$16,715,708
43	$57,460	$29,050	$86,510	$16,686,658
44	$57,360	$29,150	$86,510	$16,657,508
45	$57,260	$29,250	$86,510	$16,628,259
46	$57,160	$29,350	$86,510	$16,598,908
47	$57,059	$29,451	$86,510	$16,569,457
48	$56,958	$29,552	$86,510	$16,539,904

第4年供款共

$1,038,120

第4年利息

$690,096

第4年共還本金

$348,024

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$56,856	$29,654	$86,510	$16,510,250
50	$56,754	$29,756	$86,510	$16,480,494
51	$56,652	$29,858	$86,510	$16,450,636
52	$56,549	$29,961	$86,510	$16,420,675
53	$56,446	$30,064	$86,510	$16,390,611
54	$56,343	$30,167	$86,510	$16,360,444
55	$56,239	$30,271	$86,510	$16,330,173
56	$56,135	$30,375	$86,510	$16,299,798
57	$56,031	$30,479	$86,510	$16,269,319
58	$55,926	$30,584	$86,510	$16,238,735
59	$55,821	$30,689	$86,510	$16,208,045
60	$55,715	$30,795	$86,510	$16,177,250

第5年供款共

$1,038,120

第5年利息

$675,466

第5年共還本金

$362,654

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$55,609	$30,901	$86,510	$16,146,350
62	$55,503	$31,007	$86,510	$16,115,343
63	$55,396	$31,113	$86,510	$16,084,229
64	$55,290	$31,220	$86,510	$16,053,009
65	$55,182	$31,328	$86,510	$16,021,681
66	$55,075	$31,435	$86,510	$15,990,246
67	$54,966	$31,544	$86,510	$15,958,702
68	$54,858	$31,652	$86,510	$15,927,050
69	$54,749	$31,761	$86,510	$15,895,289
70	$54,640	$31,870	$86,510	$15,863,420
71	$54,531	$31,979	$86,510	$15,831,440
72	$54,421	$32,089	$86,510	$15,799,351

第6年供款共

$1,038,120

第6年利息

$660,220

第6年共還本金

$377,900

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$54,310	$32,200	$86,510	$15,767,151
74	$54,200	$32,310	$86,510	$15,734,841
75	$54,089	$32,421	$86,510	$15,702,419
76	$53,977	$32,533	$86,510	$15,669,886
77	$53,865	$32,645	$86,510	$15,637,241
78	$53,753	$32,757	$86,510	$15,604,484
79	$53,640	$32,870	$86,510	$15,571,615
80	$53,527	$32,983	$86,510	$15,538,632
81	$53,414	$33,096	$86,510	$15,505,536
82	$53,300	$33,210	$86,510	$15,472,327
83	$53,186	$33,324	$86,510	$15,439,003
84	$53,072	$33,438	$86,510	$15,405,565

第7年供款共

$1,038,120

第7年利息

$644,334

第7年共還本金

$393,786

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$52,957	$33,553	$86,510	$15,372,011
86	$52,841	$33,669	$86,510	$15,338,342
87	$52,726	$33,784	$86,510	$15,304,558
88	$52,609	$33,901	$86,510	$15,270,657
89	$52,493	$34,017	$86,510	$15,236,640
90	$52,376	$34,134	$86,510	$15,202,506
91	$52,259	$34,251	$86,510	$15,168,255
92	$52,141	$34,369	$86,510	$15,133,886
93	$52,023	$34,487	$86,510	$15,099,399
94	$51,904	$34,606	$86,510	$15,064,793
95	$51,785	$34,725	$86,510	$15,030,068
96	$51,666	$34,844	$86,510	$14,995,224

第8年供款共

$1,038,120

第8年利息

$627,779

第8年共還本金

$410,341

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$51,546	$34,964	$86,510	$14,960,260
98	$51,426	$35,084	$86,510	$14,925,176
99	$51,305	$35,205	$86,510	$14,889,971
100	$51,184	$35,326	$86,510	$14,854,646
101	$51,063	$35,447	$86,510	$14,819,198
102	$50,941	$35,569	$86,510	$14,783,630
103	$50,819	$35,691	$86,510	$14,747,938
104	$50,696	$35,814	$86,510	$14,712,124
105	$50,573	$35,937	$86,510	$14,676,187
106	$50,449	$36,061	$86,510	$14,640,127
107	$50,325	$36,185	$86,510	$14,603,942
108	$50,201	$36,309	$86,510	$14,567,633

第9年供款共

$1,038,120

第9年利息

$610,529

第9年共還本金

$427,591

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$50,076	$36,434	$86,510	$14,531,199
110	$49,951	$36,559	$86,510	$14,494,641
111	$49,825	$36,685	$86,510	$14,457,956
112	$49,699	$36,811	$86,510	$14,421,145
113	$49,573	$36,937	$86,510	$14,384,208
114	$49,446	$37,064	$86,510	$14,347,144
115	$49,318	$37,192	$86,510	$14,309,952
116	$49,190	$37,320	$86,510	$14,272,632
117	$49,062	$37,448	$86,510	$14,235,185
118	$48,933	$37,577	$86,510	$14,197,608
119	$48,804	$37,706	$86,510	$14,159,902
120	$48,675	$37,835	$86,510	$14,122,067

第10年供款共

$1,038,120

第10年利息

$592,554

第10年共還本金

$445,566

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$48,545	$37,965	$86,510	$14,084,102
122	$48,414	$38,096	$86,510	$14,046,006
123	$48,283	$38,227	$86,510	$14,007,779
124	$48,152	$38,358	$86,510	$13,969,421
125	$48,020	$38,490	$86,510	$13,930,931
126	$47,888	$38,622	$86,510	$13,892,308
127	$47,755	$38,755	$86,510	$13,853,553
128	$47,622	$38,888	$86,510	$13,814,665
129	$47,488	$39,022	$86,510	$13,775,643
130	$47,354	$39,156	$86,510	$13,736,486
131	$47,219	$39,291	$86,510	$13,697,196
132	$47,084	$39,426	$86,510	$13,657,770

第11年供款共

$1,038,120

第11年利息

$573,822

第11年共還本金

$464,297

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$46,949	$39,561	$86,510	$13,618,208
134	$46,813	$39,697	$86,510	$13,578,511
135	$46,676	$39,834	$86,510	$13,538,677
136	$46,539	$39,971	$86,510	$13,498,706
137	$46,402	$40,108	$86,510	$13,458,598
138	$46,264	$40,246	$86,510	$13,418,352
139	$46,126	$40,384	$86,510	$13,377,968
140	$45,987	$40,523	$86,510	$13,337,444
141	$45,847	$40,663	$86,510	$13,296,782
142	$45,708	$40,802	$86,510	$13,255,980
143	$45,567	$40,943	$86,510	$13,215,037
144	$45,427	$41,083	$86,510	$13,173,954

第12年供款共

$1,038,120

第12年利息

$554,304

第12年共還本金

$483,816

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$45,285	$41,225	$86,510	$13,132,729
146	$45,144	$41,366	$86,510	$13,091,363
147	$45,002	$41,508	$86,510	$13,049,855
148	$44,859	$41,651	$86,510	$13,008,204
149	$44,716	$41,794	$86,510	$12,966,409
150	$44,572	$41,938	$86,510	$12,924,471
151	$44,428	$42,082	$86,510	$12,882,389
152	$44,283	$42,227	$86,510	$12,840,162
153	$44,138	$42,372	$86,510	$12,797,791
154	$43,992	$42,518	$86,510	$12,755,273
155	$43,846	$42,664	$86,510	$12,712,609
156	$43,700	$42,810	$86,510	$12,669,799

第13年供款共

$1,038,120

第13年利息

$533,965

第13年共還本金

$504,155

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$43,552	$42,958	$86,510	$12,626,841
158	$43,405	$43,105	$86,510	$12,583,736
159	$43,257	$43,253	$86,510	$12,540,483
160	$43,108	$43,402	$86,510	$12,497,081
161	$42,959	$43,551	$86,510	$12,453,529
162	$42,809	$43,701	$86,510	$12,409,828
163	$42,659	$43,851	$86,510	$12,365,977
164	$42,508	$44,002	$86,510	$12,321,975
165	$42,357	$44,153	$86,510	$12,277,822
166	$42,205	$44,305	$86,510	$12,233,517
167	$42,053	$44,457	$86,510	$12,189,060
168	$41,900	$44,610	$86,510	$12,144,450

第14年供款共

$1,038,120

第14年利息

$512,771

第14年共還本金

$525,349

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$41,747	$44,763	$86,510	$12,099,686
170	$41,593	$44,917	$86,510	$12,054,769
171	$41,438	$45,072	$86,510	$12,009,697
172	$41,283	$45,227	$86,510	$11,964,471
173	$41,128	$45,382	$86,510	$11,919,089
174	$40,972	$45,538	$86,510	$11,873,551
175	$40,815	$45,695	$86,510	$11,827,856
176	$40,658	$45,852	$86,510	$11,782,004
177	$40,501	$46,009	$86,510	$11,735,995
178	$40,342	$46,167	$86,510	$11,689,827
179	$40,184	$46,326	$86,510	$11,643,501
180	$40,025	$46,485	$86,510	$11,597,016

第15年供款共

$1,038,120

第15年利息

$490,686

第15年共還本金

$547,434

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$39,865	$46,645	$86,510	$11,550,370
182	$39,704	$46,806	$86,510	$11,503,565
183	$39,544	$46,966	$86,510	$11,456,598
184	$39,382	$47,128	$86,510	$11,409,470
185	$39,220	$47,290	$86,510	$11,362,181
186	$39,057	$47,452	$86,510	$11,314,728
187	$38,894	$47,616	$86,510	$11,267,112
188	$38,731	$47,779	$86,510	$11,219,333
189	$38,566	$47,944	$86,510	$11,171,390
190	$38,402	$48,108	$86,510	$11,123,281
191	$38,236	$48,274	$86,510	$11,075,008
192	$38,070	$48,440	$86,510	$11,026,568

第16年供款共

$1,038,120

第16年利息

$467,672

第16年共還本金

$570,448

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$37,904	$48,606	$86,510	$10,977,962
194	$37,737	$48,773	$86,510	$10,929,189
195	$37,569	$48,941	$86,510	$10,880,248
196	$37,401	$49,109	$86,510	$10,831,139
197	$37,232	$49,278	$86,510	$10,781,861
198	$37,063	$49,447	$86,510	$10,732,413
199	$36,893	$49,617	$86,510	$10,682,796
200	$36,722	$49,788	$86,510	$10,633,008
201	$36,551	$49,959	$86,510	$10,583,049
202	$36,379	$50,131	$86,510	$10,532,918
203	$36,207	$50,303	$86,510	$10,482,615
204	$36,034	$50,476	$86,510	$10,432,139

第17年供款共

$1,038,120

第17年利息

$443,691

第17年共還本金

$594,429

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$35,860	$50,649	$86,510	$10,381,490
206	$35,686	$50,824	$86,510	$10,330,666
207	$35,512	$50,998	$86,510	$10,279,668
208	$35,336	$51,174	$86,510	$10,228,494
209	$35,160	$51,350	$86,510	$10,177,145
210	$34,984	$51,526	$86,510	$10,125,619
211	$34,807	$51,703	$86,510	$10,073,916
212	$34,629	$51,881	$86,510	$10,022,035
213	$34,451	$52,059	$86,510	$9,969,975
214	$34,272	$52,238	$86,510	$9,917,737
215	$34,092	$52,418	$86,510	$9,865,320
216	$33,912	$52,598	$86,510	$9,812,722

第18年供款共

$1,038,120

第18年利息

$418,702

第18年共還本金

$619,418

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$33,731	$52,779	$86,510	$9,759,943
218	$33,550	$52,960	$86,510	$9,706,983
219	$33,368	$53,142	$86,510	$9,653,840
220	$33,185	$53,325	$86,510	$9,600,516
221	$33,002	$53,508	$86,510	$9,547,007
222	$32,818	$53,692	$86,510	$9,493,315
223	$32,633	$53,877	$86,510	$9,439,438
224	$32,448	$54,062	$86,510	$9,385,377
225	$32,262	$54,248	$86,510	$9,331,129
226	$32,076	$54,434	$86,510	$9,276,695
227	$31,889	$54,621	$86,510	$9,222,073
228	$31,701	$54,809	$86,510	$9,167,264

第19年供款共

$1,038,120

第19年利息

$392,662

第19年共還本金

$645,457

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$31,512	$54,998	$86,510	$9,112,267
230	$31,323	$55,187	$86,510	$9,057,080
231	$31,134	$55,376	$86,510	$9,001,704
232	$30,943	$55,567	$86,510	$8,946,137
233	$30,752	$55,758	$86,510	$8,890,380
234	$30,561	$55,949	$86,510	$8,834,430
235	$30,368	$56,142	$86,510	$8,778,289
236	$30,175	$56,335	$86,510	$8,721,954
237	$29,982	$56,528	$86,510	$8,665,426
238	$29,787	$56,723	$86,510	$8,608,703
239	$29,592	$56,918	$86,510	$8,551,786
240	$29,397	$57,113	$86,510	$8,494,672

第20年供款共

$1,038,120

第20年利息

$365,528

第20年共還本金

$672,592

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$29,200	$57,310	$86,510	$8,437,363
242	$29,003	$57,507	$86,510	$8,379,856
243	$28,806	$57,704	$86,510	$8,322,152
244	$28,607	$57,903	$86,510	$8,264,250
245	$28,408	$58,102	$86,510	$8,206,148
246	$28,209	$58,301	$86,510	$8,147,847
247	$28,008	$58,502	$86,510	$8,089,345
248	$27,807	$58,703	$86,510	$8,030,642
249	$27,605	$58,905	$86,510	$7,971,737
250	$27,403	$59,107	$86,510	$7,912,630
251	$27,200	$59,310	$86,510	$7,853,320
252	$26,996	$59,514	$86,510	$7,793,806

第21年供款共

$1,038,120

第21年利息

$337,253

第21年共還本金

$700,867

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$26,791	$59,719	$86,510	$7,734,087
254	$26,586	$59,924	$86,510	$7,674,163
255	$26,380	$60,130	$86,510	$7,614,033
256	$26,173	$60,337	$86,510	$7,553,696
257	$25,966	$60,544	$86,510	$7,493,152
258	$25,758	$60,752	$86,510	$7,432,400
259	$25,549	$60,961	$86,510	$7,371,439
260	$25,339	$61,171	$86,510	$7,310,268
261	$25,129	$61,381	$86,510	$7,248,887
262	$24,918	$61,592	$86,510	$7,187,295
263	$24,706	$61,804	$86,510	$7,125,491
264	$24,494	$62,016	$86,510	$7,063,475

第22年供款共

$1,038,120

第22年利息

$307,789

第22年共還本金

$730,330

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$24,281	$62,229	$86,510	$7,001,246
266	$24,067	$62,443	$86,510	$6,938,803
267	$23,852	$62,658	$86,510	$6,876,145
268	$23,637	$62,873	$86,510	$6,813,272
269	$23,421	$63,089	$86,510	$6,750,182
270	$23,204	$63,306	$86,510	$6,686,876
271	$22,986	$63,524	$86,510	$6,623,352
272	$22,768	$63,742	$86,510	$6,559,610
273	$22,549	$63,961	$86,510	$6,495,649
274	$22,329	$64,181	$86,510	$6,431,468
275	$22,108	$64,402	$86,510	$6,367,066
276	$21,887	$64,623	$86,510	$6,302,443

第23年供款共

$1,038,120

第23年利息

$277,087

第23年共還本金

$761,033

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$21,665	$64,845	$86,510	$6,237,597
278	$21,442	$65,068	$86,510	$6,172,529
279	$21,218	$65,292	$86,510	$6,107,237
280	$20,994	$65,516	$86,510	$6,041,721
281	$20,768	$65,742	$86,510	$5,975,979
282	$20,542	$65,968	$86,510	$5,910,012
283	$20,316	$66,194	$86,510	$5,843,817
284	$20,088	$66,422	$86,510	$5,777,396
285	$19,860	$66,650	$86,510	$5,710,745
286	$19,631	$66,879	$86,510	$5,643,866
287	$19,401	$67,109	$86,510	$5,576,757
288	$19,170	$67,340	$86,510	$5,509,417

第24年供款共

$1,038,120

第24年利息

$245,094

第24年共還本金

$793,026

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$18,939	$67,571	$86,510	$5,441,846
290	$18,706	$67,804	$86,510	$5,374,042
291	$18,473	$68,037	$86,510	$5,306,005
292	$18,239	$68,271	$86,510	$5,237,735
293	$18,005	$68,505	$86,510	$5,169,229
294	$17,769	$68,741	$86,510	$5,100,489
295	$17,533	$68,977	$86,510	$5,031,512
296	$17,296	$69,214	$86,510	$4,962,298
297	$17,058	$69,452	$86,510	$4,892,845
298	$16,819	$69,691	$86,510	$4,823,155
299	$16,580	$69,930	$86,510	$4,753,224
300	$16,339	$70,171	$86,510	$4,683,053

第25年供款共

$1,038,120

第25年利息

$211,756

第25年共還本金

$826,364

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$16,098	$70,412	$86,510	$4,612,641
302	$15,856	$70,654	$86,510	$4,541,987
303	$15,613	$70,897	$86,510	$4,471,091
304	$15,369	$71,141	$86,510	$4,399,950
305	$15,125	$71,385	$86,510	$4,328,565
306	$14,879	$71,631	$86,510	$4,256,934
307	$14,633	$71,877	$86,510	$4,185,058
308	$14,386	$72,124	$86,510	$4,112,934
309	$14,138	$72,372	$86,510	$4,040,562
310	$13,889	$72,621	$86,510	$3,967,941
311	$13,640	$72,870	$86,510	$3,895,071
312	$13,389	$73,121	$86,510	$3,821,951

第26年供款共

$1,038,120

第26年利息

$177,017

第26年共還本金

$861,103

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$13,138	$73,372	$86,510	$3,748,578
314	$12,886	$73,624	$86,510	$3,674,954
315	$12,633	$73,877	$86,510	$3,601,077
316	$12,379	$74,131	$86,510	$3,526,946
317	$12,124	$74,386	$86,510	$3,452,560
318	$11,868	$74,642	$86,510	$3,377,918
319	$11,612	$74,898	$86,510	$3,303,019
320	$11,354	$75,156	$86,510	$3,227,864
321	$11,096	$75,414	$86,510	$3,152,449
322	$10,837	$75,673	$86,510	$3,076,776
323	$10,576	$75,934	$86,510	$3,000,842
324	$10,315	$76,195	$86,510	$2,924,648

第27年供款共

$1,038,120

第27年利息

$140,817

第27年共還本金

$897,303

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$10,053	$76,457	$86,510	$2,848,191
326	$9,791	$76,719	$86,510	$2,771,472
327	$9,527	$76,983	$86,510	$2,694,489
328	$9,262	$77,248	$86,510	$2,617,241
329	$8,997	$77,513	$86,510	$2,539,728
330	$8,730	$77,780	$86,510	$2,461,948
331	$8,463	$78,047	$86,510	$2,383,901
332	$8,195	$78,315	$86,510	$2,305,586
333	$7,925	$78,585	$86,510	$2,227,001
334	$7,655	$78,855	$86,510	$2,148,147
335	$7,384	$79,126	$86,510	$2,069,021
336	$7,112	$79,398	$86,510	$1,989,623

第28年供款共

$1,038,120

第28年利息

$103,095

第28年共還本金

$935,024

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$6,839	$79,671	$86,510	$1,909,953
338	$6,565	$79,945	$86,510	$1,830,008
339	$6,291	$80,219	$86,510	$1,749,789
340	$6,015	$80,495	$86,510	$1,669,294
341	$5,738	$80,772	$86,510	$1,588,522
342	$5,461	$81,049	$86,510	$1,507,473
343	$5,182	$81,328	$86,510	$1,426,145
344	$4,902	$81,608	$86,510	$1,344,537
345	$4,622	$81,888	$86,510	$1,262,649
346	$4,340	$82,170	$86,510	$1,180,479
347	$4,058	$82,452	$86,510	$1,098,027
348	$3,774	$82,736	$86,510	$1,015,292

第29年供款共

$1,038,120

第29年利息

$63,788

第29年共還本金

$974,332

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$3,490	$83,020	$86,510	$932,272
350	$3,205	$83,305	$86,510	$848,966
351	$2,918	$83,592	$86,510	$765,375
352	$2,631	$83,879	$86,510	$681,496
353	$2,343	$84,167	$86,510	$597,328
354	$2,053	$84,457	$86,510	$512,872
355	$1,763	$84,747	$86,510	$428,125
356	$1,472	$85,038	$86,510	$343,086
357	$1,179	$85,331	$86,510	$257,756
358	$886	$85,624	$86,510	$172,132
359	$592	$85,918	$86,510	$86,214
360	$296	$86,214	$86,510	$0

第30年供款共

$1,038,120

第30年利息

$22,828

第30年共還本金

$1,015,292

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$40,142,342

免责声明

笋盘推介

按揭保险费
info