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$38,481,477

每月供款
$65,428

首期

$13,500,000

总贷款额

$13,500,000

總利息

$10,053,977

印花税

$1,147,500

其他

$280,000

置业成本总预算

HK$14,927,500

$130,855

置业成本总预算

HK$14,927,500

首期

$13,500,000
印花税

$1,147,500
- AVD
  
  $1,147,500
律师费

$ 10,000
代理佣金

$270,000
按揭保险费

不适用

$130,855

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

KOL实拍

西贡 SAI KUNG

thumb_up

优质村落，一线地段

建

2,100 呎

@13,333

local_fire_department 至HIT

售$2,800 万

建

2,100 呎

@13,333

售$2,800 万

local_fire_department 至HIT

薄扶林贝沙湾第06期第06座

thumb_up

南区绝美靓装海景!! 业主求售,还价即成

实

1,048 呎

@24,809

建

1,475 呎

@17,627

real_estate_agent 罕有放盘 local_offer 低水笋价

售$2,600 万

实

1,048 呎

@24,809

建

1,475 呎

@17,627

售$2,600 万

real_estate_agent 罕有放盘 local_offer 低水笋价

西贡紫兰花园

thumb_up

优质海景别墅，极高楼底，通爽舒适

实

1,400 呎

@18,571

建

1,400 呎

@18,571

local_fire_department 至HIT local_offer 低水笋价

售$2,600 万

实

1,400 呎

@18,571

建

1,400 呎

@18,571

售$2,600 万

local_fire_department 至HIT local_offer 低水笋价

清水湾银海山庄

thumb_up

Great Sea View Flat

实

1,218 呎

@21,346

建

1,535 呎

@16,938

local_fire_department 至HIT hotel_class 楼王 vpn_key 有匙即睇

售$2,600 万

实

1,218 呎

@21,346

建

1,535 呎

@16,938

售$2,600 万

local_fire_department 至HIT hotel_class 楼王 vpn_key 有匙即睇

KOL实拍

西贡松涛苑

thumb_up

EXCELLENT COMPLEX

实

1,739 呎

@16,101

建

1,869 呎

@14,981

local_fire_department 至HIT local_offer 低水笋价

售$2,800 万

实

1,739 呎

@16,101

建

1,869 呎

@14,981

售$2,800 万

local_fire_department 至HIT local_offer 低水笋价

西贡立德台

thumb_up

SEA VIEW HOUSE LOCATED AT A BEAUTIFUL COMPLEX

实

1,499 呎

@18,679

建

1,800 呎

@15,556

local_fire_department 至HIT verified 首置必买

售$2,800 万

实

1,499 呎

@18,679

建

1,800 呎

@15,556

售$2,800 万

local_fire_department 至HIT verified 首置必买

清水湾大坑口

thumb_up

Sea View Garden House

建

2,100 呎

@13,095

local_fire_department 至HIT hotel_class 楼王 vpn_key 有匙即睇

售$2,750 万

建

2,100 呎

@13,095

售$2,750 万

local_fire_department 至HIT hotel_class 楼王 vpn_key 有匙即睇

西贡湾景台

thumb_up

清水湾住宅

实

1,239 呎

@20,985

建

1,400 呎

@18,571

售$2,600 万

实

1,239 呎

@20,985

建

1,400 呎

@18,571

售$2,600 万

西贡西贡

thumb_up

海景全幢

建

2,100 呎

@12,381

real_estate_agent 罕有放盘

售$2,600 万

建

2,100 呎

@12,381

售$2,600 万

real_estate_agent 罕有放盘

西贡輋径笃路

thumb_up

西贡輋径笃路

建

2,100 呎

@13,333

local_fire_department 至HIT

售$2,800 万

建

2,100 呎

@13,333

售$2,800 万

local_fire_department 至HIT

西贡傲泷特大平台超级笋价

thumb_up

傲泷特大平台超级笋价

实

1,599 呎

@16,760

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

售$2,680 万

实

1,599 呎

@16,760

售$2,680 万

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

西贡康曦花园

thumb_up

Sai Kung Villa - Managed Complex

实

1,473 呎

@19,009

建

2,802 呎

@9,993

local_fire_department 至HIT

售$2,800 万

实

1,473 呎

@19,009

建

2,802 呎

@9,993

售$2,800 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$80,797	$62,086	$50,878	$43,421
1.500	$83,800	$65,144	$53,991	$46,591
2.000	$86,874	$68,294	$57,220	$49,899
2.500	$90,017	$71,537	$60,563	$53,341
3.000	$93,229	$74,871	$64,019	$56,917
3.500	$96,509	$78,295	$67,584	$60,621
4.000	$99,858	$81,807	$71,258	$64,451
4.125	$100,706	$82,699	$72,193	$65,428
4.500	$103,274	$85,408	$75,037	$68,403
5.000	$106,757	$89,094	$78,920	$72,471
5.500	$110,306	$92,865	$82,902	$76,652
6.000	$113,921	$96,718	$86,981	$80,939

每月供款$65,428

年期

30年

贷款金额

$13,500,000

總利息

$10,053,977

总贷款连利息

$23,553,977

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$46,406	$19,021	$65,428	$13,480,979
2	$46,341	$19,087	$65,428	$13,461,892
3	$46,275	$19,152	$65,428	$13,442,739
4	$46,209	$19,218	$65,428	$13,423,521
5	$46,143	$19,284	$65,428	$13,404,237
6	$46,077	$19,351	$65,428	$13,384,886
7	$46,011	$19,417	$65,428	$13,365,469
8	$45,944	$19,484	$65,428	$13,345,985
9	$45,877	$19,551	$65,428	$13,326,434
10	$45,810	$19,618	$65,428	$13,306,816
11	$45,742	$19,686	$65,428	$13,287,130
12	$45,675	$19,753	$65,428	$13,267,377

第1年供款共

$785,133

第1年利息

$552,510

第1年共還本金

$232,623

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$45,607	$19,821	$65,428	$13,247,556
14	$45,538	$19,889	$65,428	$13,227,667
15	$45,470	$19,958	$65,428	$13,207,709
16	$45,402	$20,026	$65,428	$13,187,683
17	$45,333	$20,095	$65,428	$13,167,588
18	$45,264	$20,164	$65,428	$13,147,424
19	$45,194	$20,233	$65,428	$13,127,190
20	$45,125	$20,303	$65,428	$13,106,887
21	$45,055	$20,373	$65,428	$13,086,515
22	$44,985	$20,443	$65,428	$13,066,072
23	$44,915	$20,513	$65,428	$13,045,559
24	$44,844	$20,584	$65,428	$13,024,975

第2年供款共

$785,133

第2年利息

$542,730

第2年共還本金

$242,402

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$44,773	$20,654	$65,428	$13,004,321
26	$44,702	$20,725	$65,428	$12,983,595
27	$44,631	$20,797	$65,428	$12,962,799
28	$44,560	$20,868	$65,428	$12,941,931
29	$44,488	$20,940	$65,428	$12,920,991
30	$44,416	$21,012	$65,428	$12,899,979
31	$44,344	$21,084	$65,428	$12,878,895
32	$44,271	$21,157	$65,428	$12,857,738
33	$44,198	$21,229	$65,428	$12,836,509
34	$44,126	$21,302	$65,428	$12,815,207
35	$44,052	$21,375	$65,428	$12,793,832
36	$43,979	$21,449	$65,428	$12,772,383

第3年供款共

$785,133

第3年利息

$532,540

第3年共還本金

$252,592

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$43,905	$21,523	$65,428	$12,750,860
38	$43,831	$21,597	$65,428	$12,729,263
39	$43,757	$21,671	$65,428	$12,707,592
40	$43,682	$21,745	$65,428	$12,685,847
41	$43,608	$21,820	$65,428	$12,664,027
42	$43,533	$21,895	$65,428	$12,642,132
43	$43,457	$21,970	$65,428	$12,620,161
44	$43,382	$22,046	$65,428	$12,598,116
45	$43,306	$22,122	$65,428	$12,575,994
46	$43,230	$22,198	$65,428	$12,553,796
47	$43,154	$22,274	$65,428	$12,531,522
48	$43,077	$22,351	$65,428	$12,509,171

第4年供款共

$785,133

第4年利息

$521,921

第4年共還本金

$263,211

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$43,000	$22,427	$65,428	$12,486,744
50	$42,923	$22,505	$65,428	$12,464,239
51	$42,846	$22,582	$65,428	$12,441,658
52	$42,768	$22,660	$65,428	$12,418,998
53	$42,690	$22,737	$65,428	$12,396,261
54	$42,612	$22,816	$65,428	$12,373,445
55	$42,534	$22,894	$65,428	$12,350,551
56	$42,455	$22,973	$65,428	$12,327,578
57	$42,376	$23,052	$65,428	$12,304,527
58	$42,297	$23,131	$65,428	$12,281,396
59	$42,217	$23,210	$65,428	$12,258,185
60	$42,138	$23,290	$65,428	$12,234,895

第5年供款共

$785,133

第5年利息

$510,856

第5年共還本金

$274,276

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$42,057	$23,370	$65,428	$12,211,525
62	$41,977	$23,451	$65,428	$12,188,074
63	$41,897	$23,531	$65,428	$12,164,543
64	$41,816	$23,612	$65,428	$12,140,931
65	$41,734	$23,693	$65,428	$12,117,238
66	$41,653	$23,775	$65,428	$12,093,463
67	$41,571	$23,856	$65,428	$12,069,607
68	$41,489	$23,938	$65,428	$12,045,668
69	$41,407	$24,021	$65,428	$12,021,648
70	$41,324	$24,103	$65,428	$11,997,544
71	$41,242	$24,186	$65,428	$11,973,358
72	$41,158	$24,269	$65,428	$11,949,089

第6年供款共

$785,133

第6年利息

$499,326

第6年共還本金

$285,806

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$41,075	$24,353	$65,428	$11,924,736
74	$40,991	$24,436	$65,428	$11,900,300
75	$40,907	$24,520	$65,428	$11,875,779
76	$40,823	$24,605	$65,428	$11,851,174
77	$40,738	$24,689	$65,428	$11,826,485
78	$40,654	$24,774	$65,428	$11,801,711
79	$40,568	$24,859	$65,428	$11,776,852
80	$40,483	$24,945	$65,428	$11,751,907
81	$40,397	$25,031	$65,428	$11,726,876
82	$40,311	$25,117	$65,428	$11,701,760
83	$40,225	$25,203	$65,428	$11,676,557
84	$40,138	$25,290	$65,428	$11,651,267

第7年供款共

$785,133

第7年利息

$487,311

第7年共還本金

$297,821

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$40,051	$25,376	$65,428	$11,625,891
86	$39,964	$25,464	$65,428	$11,600,427
87	$39,876	$25,551	$65,428	$11,574,876
88	$39,789	$25,639	$65,428	$11,549,237
89	$39,701	$25,727	$65,428	$11,523,510
90	$39,612	$25,816	$65,428	$11,497,694
91	$39,523	$25,904	$65,428	$11,471,789
92	$39,434	$25,993	$65,428	$11,445,796
93	$39,345	$26,083	$65,428	$11,419,713
94	$39,255	$26,172	$65,428	$11,393,541
95	$39,165	$26,262	$65,428	$11,367,278
96	$39,075	$26,353	$65,428	$11,340,926

第8年供款共

$785,133

第8年利息

$474,791

第8年共還本金

$310,342

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$38,984	$26,443	$65,428	$11,314,482
98	$38,894	$26,534	$65,428	$11,287,948
99	$38,802	$26,625	$65,428	$11,261,323
100	$38,711	$26,717	$65,428	$11,234,606
101	$38,619	$26,809	$65,428	$11,207,797
102	$38,527	$26,901	$65,428	$11,180,896
103	$38,434	$26,993	$65,428	$11,153,903
104	$38,342	$27,086	$65,428	$11,126,817
105	$38,248	$27,179	$65,428	$11,099,637
106	$38,155	$27,273	$65,428	$11,072,365
107	$38,061	$27,366	$65,428	$11,044,998
108	$37,967	$27,461	$65,428	$11,017,538

第9年供款共

$785,133

第9年利息

$461,745

第9年共還本金

$323,388

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$37,873	$27,555	$65,428	$10,989,983
110	$37,778	$27,650	$65,428	$10,962,333
111	$37,683	$27,745	$65,428	$10,934,588
112	$37,588	$27,840	$65,428	$10,906,748
113	$37,492	$27,936	$65,428	$10,878,813
114	$37,396	$28,032	$65,428	$10,850,781
115	$37,300	$28,128	$65,428	$10,822,653
116	$37,203	$28,225	$65,428	$10,794,428
117	$37,106	$28,322	$65,428	$10,766,106
118	$37,008	$28,419	$65,428	$10,737,687
119	$36,911	$28,517	$65,428	$10,709,170
120	$36,813	$28,615	$65,428	$10,680,555

第10年供款共

$785,133

第10年利息

$448,150

第10年共還本金

$336,983

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$36,714	$28,713	$65,428	$10,651,842
122	$36,616	$28,812	$65,428	$10,623,030
123	$36,517	$28,911	$65,428	$10,594,119
124	$36,417	$29,010	$65,428	$10,565,108
125	$36,318	$29,110	$65,428	$10,535,998
126	$36,217	$29,210	$65,428	$10,506,788
127	$36,117	$29,311	$65,428	$10,477,477
128	$36,016	$29,411	$65,428	$10,448,066
129	$35,915	$29,512	$65,428	$10,418,553
130	$35,814	$29,614	$65,428	$10,388,939
131	$35,712	$29,716	$65,428	$10,359,224
132	$35,610	$29,818	$65,428	$10,329,406

第11年供款共

$785,133

第11年利息

$433,983

第11年共還本金

$351,149

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$35,507	$29,920	$65,428	$10,299,485
134	$35,404	$30,023	$65,428	$10,269,462
135	$35,301	$30,126	$65,428	$10,239,336
136	$35,198	$30,230	$65,428	$10,209,106
137	$35,094	$30,334	$65,428	$10,178,772
138	$34,990	$30,438	$65,428	$10,148,333
139	$34,885	$30,543	$65,428	$10,117,791
140	$34,780	$30,648	$65,428	$10,087,143
141	$34,675	$30,753	$65,428	$10,056,390
142	$34,569	$30,859	$65,428	$10,025,531
143	$34,463	$30,965	$65,428	$9,994,566
144	$34,356	$31,071	$65,428	$9,963,494

第12年供款共

$785,133

第12年利息

$419,221

第12年共還本金

$365,911

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$34,250	$31,178	$65,428	$9,932,316
146	$34,142	$31,285	$65,428	$9,901,031
147	$34,035	$31,393	$65,428	$9,869,638
148	$33,927	$31,501	$65,428	$9,838,137
149	$33,819	$31,609	$65,428	$9,806,528
150	$33,710	$31,718	$65,428	$9,774,810
151	$33,601	$31,827	$65,428	$9,742,983
152	$33,492	$31,936	$65,428	$9,711,047
153	$33,382	$32,046	$65,428	$9,679,001
154	$33,272	$32,156	$65,428	$9,646,845
155	$33,161	$32,267	$65,428	$9,614,578
156	$33,050	$32,378	$65,428	$9,582,201

第13年供款共

$785,133

第13年利息

$403,839

第13年共還本金

$381,294

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$32,939	$32,489	$65,428	$9,549,712
158	$32,827	$32,601	$65,428	$9,517,111
159	$32,715	$32,713	$65,428	$9,484,399
160	$32,603	$32,825	$65,428	$9,451,574
161	$32,490	$32,938	$65,428	$9,418,636
162	$32,377	$33,051	$65,428	$9,385,585
163	$32,263	$33,165	$65,428	$9,352,420
164	$32,149	$33,279	$65,428	$9,319,141
165	$32,035	$33,393	$65,428	$9,285,748
166	$31,920	$33,508	$65,428	$9,252,240
167	$31,805	$33,623	$65,428	$9,218,617
168	$31,689	$33,739	$65,428	$9,184,878

第14年供款共

$785,133

第14年利息

$387,810

第14年共還本金

$397,323

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$31,573	$33,855	$65,428	$9,151,023
170	$31,457	$33,971	$65,428	$9,117,052
171	$31,340	$34,088	$65,428	$9,082,964
172	$31,223	$34,205	$65,428	$9,048,759
173	$31,105	$34,323	$65,428	$9,014,437
174	$30,987	$34,441	$65,428	$8,979,996
175	$30,869	$34,559	$65,428	$8,945,437
176	$30,750	$34,678	$65,428	$8,910,759
177	$30,631	$34,797	$65,428	$8,875,962
178	$30,511	$34,917	$65,428	$8,841,046
179	$30,391	$35,037	$65,428	$8,806,009
180	$30,271	$35,157	$65,428	$8,770,852

第15年供款共

$785,133

第15年利息

$371,107

第15年共還本金

$414,026

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$30,150	$35,278	$65,428	$8,735,574
182	$30,029	$35,399	$65,428	$8,700,175
183	$29,907	$35,521	$65,428	$8,664,654
184	$29,785	$35,643	$65,428	$8,629,011
185	$29,662	$35,765	$65,428	$8,593,246
186	$29,539	$35,888	$65,428	$8,557,357
187	$29,416	$36,012	$65,428	$8,521,346
188	$29,292	$36,136	$65,428	$8,485,210
189	$29,168	$36,260	$65,428	$8,448,950
190	$29,043	$36,384	$65,428	$8,412,566
191	$28,918	$36,510	$65,428	$8,376,056
192	$28,793	$36,635	$65,428	$8,339,421

第16年供款共

$785,133

第16年利息

$353,702

第16年共還本金

$431,431

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$28,667	$36,761	$65,428	$8,302,660
194	$28,540	$36,887	$65,428	$8,265,773
195	$28,414	$37,014	$65,428	$8,228,759
196	$28,286	$37,141	$65,428	$8,191,617
197	$28,159	$37,269	$65,428	$8,154,348
198	$28,031	$37,397	$65,428	$8,116,951
199	$27,902	$37,526	$65,428	$8,079,426
200	$27,773	$37,655	$65,428	$8,041,771
201	$27,644	$37,784	$65,428	$8,003,987
202	$27,514	$37,914	$65,428	$7,966,073
203	$27,383	$38,044	$65,428	$7,928,028
204	$27,253	$38,175	$65,428	$7,889,853

第17年供款共

$785,133

第17年利息

$335,565

第17年共還本金

$449,568

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$27,121	$38,306	$65,428	$7,851,547
206	$26,990	$38,438	$65,428	$7,813,109
207	$26,858	$38,570	$65,428	$7,774,539
208	$26,725	$38,703	$65,428	$7,735,836
209	$26,592	$38,836	$65,428	$7,697,000
210	$26,458	$38,969	$65,428	$7,658,031
211	$26,324	$39,103	$65,428	$7,618,928
212	$26,190	$39,238	$65,428	$7,579,690
213	$26,055	$39,373	$65,428	$7,540,318
214	$25,920	$39,508	$65,428	$7,500,810
215	$25,784	$39,644	$65,428	$7,461,166
216	$25,648	$39,780	$65,428	$7,421,386

第18年供款共

$785,133

第18年利息

$316,665

第18年共還本金

$468,467

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$25,511	$39,917	$65,428	$7,381,469
218	$25,374	$40,054	$65,428	$7,341,415
219	$25,236	$40,192	$65,428	$7,301,224
220	$25,098	$40,330	$65,428	$7,260,894
221	$24,959	$40,468	$65,428	$7,220,426
222	$24,820	$40,608	$65,428	$7,179,818
223	$24,681	$40,747	$65,428	$7,139,071
224	$24,541	$40,887	$65,428	$7,098,184
225	$24,400	$41,028	$65,428	$7,057,156
226	$24,259	$41,169	$65,428	$7,015,988
227	$24,117	$41,310	$65,428	$6,974,677
228	$23,975	$41,452	$65,428	$6,933,225

第19年供款共

$785,133

第19年利息

$296,971

第19年共還本金

$488,161

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$23,833	$41,595	$65,428	$6,891,630
230	$23,690	$41,738	$65,428	$6,849,893
231	$23,547	$41,881	$65,428	$6,808,011
232	$23,403	$42,025	$65,428	$6,765,986
233	$23,258	$42,170	$65,428	$6,723,816
234	$23,113	$42,315	$65,428	$6,681,502
235	$22,968	$42,460	$65,428	$6,639,042
236	$22,822	$42,606	$65,428	$6,596,436
237	$22,675	$42,752	$65,428	$6,553,683
238	$22,528	$42,899	$65,428	$6,510,784
239	$22,381	$43,047	$65,428	$6,467,737
240	$22,233	$43,195	$65,428	$6,424,542

第20年供款共

$785,133

第20年利息

$276,450

第20年共還本金

$508,683

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$22,084	$43,343	$65,428	$6,381,199
242	$21,935	$43,492	$65,428	$6,337,706
243	$21,786	$43,642	$65,428	$6,294,065
244	$21,636	$43,792	$65,428	$6,250,273
245	$21,485	$43,942	$65,428	$6,206,330
246	$21,334	$44,093	$65,428	$6,162,237
247	$21,183	$44,245	$65,428	$6,117,992
248	$21,031	$44,397	$65,428	$6,073,595
249	$20,878	$44,550	$65,428	$6,029,045
250	$20,725	$44,703	$65,428	$5,984,342
251	$20,571	$44,857	$65,428	$5,939,486
252	$20,417	$45,011	$65,428	$5,894,475

第21年供款共

$785,133

第21年利息

$255,065

第21年共還本金

$530,067

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$20,262	$45,165	$65,428	$5,849,309
254	$20,107	$45,321	$65,428	$5,803,989
255	$19,951	$45,477	$65,428	$5,758,512
256	$19,795	$45,633	$65,428	$5,712,879
257	$19,638	$45,790	$65,428	$5,667,090
258	$19,481	$45,947	$65,428	$5,621,143
259	$19,323	$46,105	$65,428	$5,575,038
260	$19,164	$46,264	$65,428	$5,528,774
261	$19,005	$46,423	$65,428	$5,482,352
262	$18,846	$46,582	$65,428	$5,435,769
263	$18,685	$46,742	$65,428	$5,389,027
264	$18,525	$46,903	$65,428	$5,342,124

第22年供款共

$785,133

第22年利息

$232,782

第22年共還本金

$552,351

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$18,364	$47,064	$65,428	$5,295,060
266	$18,202	$47,226	$65,428	$5,247,834
267	$18,039	$47,388	$65,428	$5,200,446
268	$17,877	$47,551	$65,428	$5,152,895
269	$17,713	$47,715	$65,428	$5,105,180
270	$17,549	$47,879	$65,428	$5,057,301
271	$17,384	$48,043	$65,428	$5,009,258
272	$17,219	$48,208	$65,428	$4,961,050
273	$17,054	$48,374	$65,428	$4,912,676
274	$16,887	$48,540	$65,428	$4,864,135
275	$16,720	$48,707	$65,428	$4,815,428
276	$16,553	$48,875	$65,428	$4,766,553

第23年供款共

$785,133

第23年利息

$209,562

第23年共還本金

$575,571

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$16,385	$49,043	$65,428	$4,717,511
278	$16,216	$49,211	$65,428	$4,668,299
279	$16,047	$49,380	$65,428	$4,618,919
280	$15,878	$49,550	$65,428	$4,569,369
281	$15,707	$49,721	$65,428	$4,519,648
282	$15,536	$49,891	$65,428	$4,469,757
283	$15,365	$50,063	$65,428	$4,419,694
284	$15,193	$50,235	$65,428	$4,369,459
285	$15,020	$50,408	$65,428	$4,319,051
286	$14,847	$50,581	$65,428	$4,268,470
287	$14,673	$50,755	$65,428	$4,217,715
288	$14,498	$50,929	$65,428	$4,166,786

第24年供款共

$785,133

第24年利息

$185,365

第24年共還本金

$599,767

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$14,323	$51,104	$65,428	$4,115,682
290	$14,148	$51,280	$65,428	$4,064,402
291	$13,971	$51,456	$65,428	$4,012,945
292	$13,794	$51,633	$65,428	$3,961,312
293	$13,617	$51,811	$65,428	$3,909,501
294	$13,439	$51,989	$65,428	$3,857,512
295	$13,260	$52,168	$65,428	$3,805,345
296	$13,081	$52,347	$65,428	$3,752,998
297	$12,901	$52,527	$65,428	$3,700,471
298	$12,720	$52,707	$65,428	$3,647,764
299	$12,539	$52,889	$65,428	$3,594,875
300	$12,357	$53,070	$65,428	$3,541,805

第25年供款共

$785,133

第25年利息

$160,152

第25年共還本金

$624,981

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$12,175	$53,253	$65,428	$3,488,552
302	$11,992	$53,436	$65,428	$3,435,117
303	$11,808	$53,620	$65,428	$3,381,497
304	$11,624	$53,804	$65,428	$3,327,693
305	$11,439	$53,989	$65,428	$3,273,704
306	$11,253	$54,174	$65,428	$3,219,530
307	$11,067	$54,361	$65,428	$3,165,170
308	$10,880	$54,547	$65,428	$3,110,622
309	$10,693	$54,735	$65,428	$3,055,887
310	$10,505	$54,923	$65,428	$3,000,964
311	$10,316	$55,112	$65,428	$2,945,852
312	$10,126	$55,301	$65,428	$2,890,551

第26年供款共

$785,133

第26年利息

$133,878

第26年共還本金

$651,254

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$9,936	$55,491	$65,428	$2,835,059
314	$9,746	$55,682	$65,428	$2,779,377
315	$9,554	$55,874	$65,428	$2,723,504
316	$9,362	$56,066	$65,428	$2,667,438
317	$9,169	$56,258	$65,428	$2,611,179
318	$8,976	$56,452	$65,428	$2,554,728
319	$8,782	$56,646	$65,428	$2,498,082
320	$8,587	$56,841	$65,428	$2,441,241
321	$8,392	$57,036	$65,428	$2,384,205
322	$8,196	$57,232	$65,428	$2,326,973
323	$7,999	$57,429	$65,428	$2,269,545
324	$7,802	$57,626	$65,428	$2,211,918

第27年供款共

$785,133

第27年利息

$106,500

第27年共還本金

$678,632

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$7,603	$57,824	$65,428	$2,154,094
326	$7,405	$58,023	$65,428	$2,096,071
327	$7,205	$58,222	$65,428	$2,037,849
328	$7,005	$58,423	$65,428	$1,979,426
329	$6,804	$58,623	$65,428	$1,920,803
330	$6,603	$58,825	$65,428	$1,861,978
331	$6,401	$59,027	$65,428	$1,802,951
332	$6,198	$59,230	$65,428	$1,743,720
333	$5,994	$59,434	$65,428	$1,684,287
334	$5,790	$59,638	$65,428	$1,624,649
335	$5,585	$59,843	$65,428	$1,564,806
336	$5,379	$60,049	$65,428	$1,504,757

第28年供款共

$785,133

第28年利息

$77,971

第28年共還本金

$707,161

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$5,173	$60,255	$65,428	$1,444,502
338	$4,965	$60,462	$65,428	$1,384,040
339	$4,758	$60,670	$65,428	$1,323,370
340	$4,549	$60,879	$65,428	$1,262,491
341	$4,340	$61,088	$65,428	$1,201,403
342	$4,130	$61,298	$65,428	$1,140,105
343	$3,919	$61,509	$65,428	$1,078,597
344	$3,708	$61,720	$65,428	$1,016,877
345	$3,496	$61,932	$65,428	$954,944
346	$3,283	$62,145	$65,428	$892,799
347	$3,069	$62,359	$65,428	$830,441
348	$2,855	$62,573	$65,428	$767,868

第29年供款共

$785,133

第29年利息

$48,243

第29年共還本金

$736,890

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,640	$62,788	$65,428	$705,079
350	$2,424	$63,004	$65,428	$642,075
351	$2,207	$63,221	$65,428	$578,855
352	$1,990	$63,438	$65,428	$515,417
353	$1,772	$63,656	$65,428	$451,761
354	$1,553	$63,875	$65,428	$387,886
355	$1,333	$64,094	$65,428	$323,792
356	$1,113	$64,315	$65,428	$259,477
357	$892	$64,536	$65,428	$194,941
358	$670	$64,758	$65,428	$130,184
359	$448	$64,980	$65,428	$65,204
360	$224	$65,204	$65,428	$0

第30年供款共

$785,133

第30年利息

$17,265

第30年共還本金

$767,868

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$38,481,477

免责声明

笋盘推介

按揭保险费
info