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$30,601,938

每月供款
$66,155

首期

$5,850,000

总贷款额

$13,650,000

總利息

$10,165,688

印花税

$731,250

其他

$205,000

置业成本总预算

HK$6,786,250

$132,309

置业成本总预算

HK$6,786,250

首期

$5,850,000
印花税

$731,250
- AVD
  
  $731,250
律师费

$ 10,000
代理佣金

$195,000
按揭保险费

不适用

$132,309

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

沙田玖珑山

thumb_up

3房套大花园^向宁静内园^毛孩最爱

实

964 呎

@19,502

售$1,880 万

实

964 呎

@19,502

售$1,880 万

VR实景

沙田瑞峰花园

thumb_up

罕有 [高层单边] 传统高实用大宅 [南北对流] 2大厅4大房 [连车位].

实

1,521 呎

@12,360

建

1,872 呎

@10,043

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 vpn_key 有匙即睇

售$1,880 万

实

1,521 呎

@12,360

建

1,872 呎

@10,043

售$1,880 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 vpn_key 有匙即睇

KOL实拍

西贡 Sai Kung

thumb_up

黄竹湾村

建

2,100 呎

@9,476

local_offer 低水笋价

售$1,990 万

建

2,100 呎

@9,476

售$1,990 万

local_offer 低水笋价

沙田瑞峰花园

thumb_up

^连车位^ 巨厅大房, 露台三房套加工人套, 预约参观!

实

1,386 呎

@14,069

建

1,674 呎

@11,649

local_fire_department 至HIT local_offer 低水笋价

售$1,950 万

实

1,386 呎

@14,069

建

1,674 呎

@11,649

售$1,950 万

local_fire_department 至HIT local_offer 低水笋价

清水湾茅莆

thumb_up

Nicely Renovated House

建

1,950 呎

@10,051

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

售$1,960 万

建

1,950 呎

@10,051

售$1,960 万

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

VR实景

西贡万宜山庄

thumb_up

Sai Kung Sea View House

实

2,100 呎

@9,048

建

2,100 呎

@9,048

local_fire_department 至HIT

售$1,900 万

实

2,100 呎

@9,048

建

2,100 呎

@9,048

售$1,900 万

local_fire_department 至HIT

西贡柏宁顿花园

thumb_up

西贡优静

实

1,212 呎

@16,502

建

1,840 呎

@10,870

local_fire_department 至HIT

售$2,000 万

实

1,212 呎

@16,502

建

1,840 呎

@10,870

售$2,000 万

local_fire_department 至HIT

西贡坑尾顶村

thumb_up

坑尾顶村

实

2,100 呎

@9,429

建

2,100 呎

@9,429

售$1,980 万

实

2,100 呎

@9,429

建

2,100 呎

@9,429

售$1,980 万

西贡北港

thumb_up

Private Garden House

建

2,100 呎

@8,952

local_fire_department 至HIT hotel_class 楼王

售$1,880 万

建

2,100 呎

@8,952

售$1,880 万

local_fire_department 至HIT hotel_class 楼王

马鞍山岚岸第01座

thumb_up

（岚岸）海景高层，4房1套，连天台。

实

971 呎

@20,391

建

1,388 呎

@14,265

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 vpn_key 有匙即睇

售$1,980 万

实

971 呎

@20,391

建

1,388 呎

@14,265

售$1,980 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 vpn_key 有匙即睇

KOL实拍

西贡 SAI KUNG

thumb_up

FULLY DETACHED HOUSE WITH LARGE GARDEN

建

2,100 呎

@9,048

local_fire_department 至HIT real_estate_agent 罕有放盘

售$1,900 万

建

2,100 呎

@9,048

售$1,900 万

local_fire_department 至HIT real_estate_agent 罕有放盘

西贡西贡

thumb_up

独立村屋

建

1,809 呎

@10,779

local_fire_department 至HIT flight_takeoff 移民急让

售$1,950 万

建

1,809 呎

@10,779

售$1,950 万

local_fire_department 至HIT flight_takeoff 移民急让

利率	15年	20年	25年	30年
1.000	$81,695	$62,776	$51,443	$43,904
1.500	$84,731	$65,867	$54,591	$47,109
2.000	$87,839	$69,053	$57,856	$50,453
2.500	$91,017	$72,332	$61,236	$53,934
3.000	$94,264	$75,703	$64,730	$57,549
3.500	$97,581	$79,165	$68,335	$61,295
4.000	$100,967	$82,716	$72,050	$65,167
4.125	$101,825	$83,618	$72,995	$66,155
4.500	$104,422	$86,357	$75,871	$69,163
5.000	$107,943	$90,084	$79,797	$73,276
5.500	$111,532	$93,897	$83,823	$77,503
6.000	$115,186	$97,793	$87,947	$81,839

每月供款$66,155

年期

30年

贷款金额

$13,650,000

總利息

$10,165,688

总贷款连利息

$23,815,688

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$46,922	$19,233	$66,155	$13,630,767
2	$46,856	$19,299	$66,155	$13,611,468
3	$46,789	$19,365	$66,155	$13,592,103
4	$46,723	$19,432	$66,155	$13,572,671
5	$46,656	$19,499	$66,155	$13,553,173
6	$46,589	$19,566	$66,155	$13,533,607
7	$46,522	$19,633	$66,155	$13,513,974
8	$46,454	$19,700	$66,155	$13,494,274
9	$46,387	$19,768	$66,155	$13,474,505
10	$46,319	$19,836	$66,155	$13,454,669
11	$46,250	$19,904	$66,155	$13,434,765
12	$46,182	$19,973	$66,155	$13,414,792

第1年供款共

$793,856

第1年利息

$558,649

第1年共還本金

$235,208

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$46,113	$20,041	$66,155	$13,394,751
14	$46,044	$20,110	$66,155	$13,374,641
15	$45,975	$20,179	$66,155	$13,354,461
16	$45,906	$20,249	$66,155	$13,334,213
17	$45,836	$20,318	$66,155	$13,313,894
18	$45,767	$20,388	$66,155	$13,293,506
19	$45,696	$20,458	$66,155	$13,273,048
20	$45,626	$20,529	$66,155	$13,252,519
21	$45,556	$20,599	$66,155	$13,231,920
22	$45,485	$20,670	$66,155	$13,211,250
23	$45,414	$20,741	$66,155	$13,190,509
24	$45,342	$20,812	$66,155	$13,169,697

第2年供款共

$793,856

第2年利息

$548,761

第2年共還本金

$245,095

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$45,271	$20,884	$66,155	$13,148,813
26	$45,199	$20,956	$66,155	$13,127,857
27	$45,127	$21,028	$66,155	$13,106,830
28	$45,055	$21,100	$66,155	$13,085,730
29	$44,982	$21,172	$66,155	$13,064,557
30	$44,909	$21,245	$66,155	$13,043,312
31	$44,836	$21,318	$66,155	$13,021,994
32	$44,763	$21,392	$66,155	$13,000,602
33	$44,690	$21,465	$66,155	$12,979,137
34	$44,616	$21,539	$66,155	$12,957,598
35	$44,542	$21,613	$66,155	$12,935,985
36	$44,467	$21,687	$66,155	$12,914,298

第3年供款共

$793,856

第3年利息

$538,457

第3年共還本金

$255,399

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$44,393	$21,762	$66,155	$12,892,536
38	$44,318	$21,837	$66,155	$12,870,700
39	$44,243	$21,912	$66,155	$12,848,788
40	$44,168	$21,987	$66,155	$12,826,801
41	$44,092	$22,063	$66,155	$12,804,738
42	$44,016	$22,138	$66,155	$12,782,600
43	$43,940	$22,215	$66,155	$12,760,385
44	$43,864	$22,291	$66,155	$12,738,095
45	$43,787	$22,367	$66,155	$12,715,727
46	$43,710	$22,444	$66,155	$12,693,283
47	$43,633	$22,522	$66,155	$12,670,761
48	$43,556	$22,599	$66,155	$12,648,162

第4年供款共

$793,856

第4年利息

$527,721

第4年共還本金

$266,136

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$43,478	$22,677	$66,155	$12,625,486
50	$43,400	$22,755	$66,155	$12,602,731
51	$43,322	$22,833	$66,155	$12,579,898
52	$43,243	$22,911	$66,155	$12,556,987
53	$43,165	$22,990	$66,155	$12,533,997
54	$43,086	$23,069	$66,155	$12,510,928
55	$43,006	$23,148	$66,155	$12,487,779
56	$42,927	$23,228	$66,155	$12,464,552
57	$42,847	$23,308	$66,155	$12,441,244
58	$42,767	$23,388	$66,155	$12,417,856
59	$42,686	$23,468	$66,155	$12,394,388
60	$42,606	$23,549	$66,155	$12,370,839

第5年供款共

$793,856

第5年利息

$516,533

第5年共還本金

$277,324

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$42,525	$23,630	$66,155	$12,347,209
62	$42,444	$23,711	$66,155	$12,323,497
63	$42,362	$23,793	$66,155	$12,299,705
64	$42,280	$23,874	$66,155	$12,275,830
65	$42,198	$23,957	$66,155	$12,251,874
66	$42,116	$24,039	$66,155	$12,227,835
67	$42,033	$24,122	$66,155	$12,203,713
68	$41,950	$24,204	$66,155	$12,179,509
69	$41,867	$24,288	$66,155	$12,155,221
70	$41,784	$24,371	$66,155	$12,130,850
71	$41,700	$24,455	$66,155	$12,106,395
72	$41,616	$24,539	$66,155	$12,081,856

第6年供款共

$793,856

第6年利息

$504,874

第6年共還本金

$288,982

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$41,531	$24,623	$66,155	$12,057,233
74	$41,447	$24,708	$66,155	$12,032,525
75	$41,362	$24,793	$66,155	$12,007,732
76	$41,277	$24,878	$66,155	$11,982,854
77	$41,191	$24,964	$66,155	$11,957,891
78	$41,105	$25,049	$66,155	$11,932,841
79	$41,019	$25,136	$66,155	$11,907,706
80	$40,933	$25,222	$66,155	$11,882,484
81	$40,846	$25,309	$66,155	$11,857,175
82	$40,759	$25,396	$66,155	$11,831,779
83	$40,672	$25,483	$66,155	$11,806,296
84	$40,584	$25,571	$66,155	$11,780,726

第7年供款共

$793,856

第7年利息

$492,726

第7年共還本金

$301,131

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$40,496	$25,658	$66,155	$11,755,067
86	$40,408	$25,747	$66,155	$11,729,321
87	$40,320	$25,835	$66,155	$11,703,486
88	$40,231	$25,924	$66,155	$11,677,562
89	$40,142	$26,013	$66,155	$11,651,549
90	$40,052	$26,102	$66,155	$11,625,446
91	$39,962	$26,192	$66,155	$11,599,254
92	$39,872	$26,282	$66,155	$11,572,972
93	$39,782	$26,373	$66,155	$11,546,599
94	$39,691	$26,463	$66,155	$11,520,136
95	$39,600	$26,554	$66,155	$11,493,581
96	$39,509	$26,646	$66,155	$11,466,936

第8年供款共

$793,856

第8年利息

$480,066

第8年共還本金

$313,790

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$39,418	$26,737	$66,155	$11,440,199
98	$39,326	$26,829	$66,155	$11,413,370
99	$39,233	$26,921	$66,155	$11,386,449
100	$39,141	$27,014	$66,155	$11,359,435
101	$39,048	$27,107	$66,155	$11,332,328
102	$38,955	$27,200	$66,155	$11,305,128
103	$38,861	$27,293	$66,155	$11,277,835
104	$38,768	$27,387	$66,155	$11,250,448
105	$38,673	$27,481	$66,155	$11,222,967
106	$38,579	$27,576	$66,155	$11,195,391
107	$38,484	$27,671	$66,155	$11,167,720
108	$38,389	$27,766	$66,155	$11,139,955

第9年供款共

$793,856

第9年利息

$466,875

第9年共還本金

$326,981

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$38,294	$27,861	$66,155	$11,112,094
110	$38,198	$27,957	$66,155	$11,084,137
111	$38,102	$28,053	$66,155	$11,056,084
112	$38,005	$28,149	$66,155	$11,027,934
113	$37,909	$28,246	$66,155	$10,999,688
114	$37,811	$28,343	$66,155	$10,971,345
115	$37,714	$28,441	$66,155	$10,942,904
116	$37,616	$28,538	$66,155	$10,914,366
117	$37,518	$28,637	$66,155	$10,885,729
118	$37,420	$28,735	$66,155	$10,856,994
119	$37,321	$28,834	$66,155	$10,828,161
120	$37,222	$28,933	$66,155	$10,799,228

第10年供款共

$793,856

第10年利息

$453,129

第10年共還本金

$340,727

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$37,122	$29,032	$66,155	$10,770,195
122	$37,023	$29,132	$66,155	$10,741,063
123	$36,922	$29,232	$66,155	$10,711,831
124	$36,822	$29,333	$66,155	$10,682,498
125	$36,721	$29,434	$66,155	$10,653,065
126	$36,620	$29,535	$66,155	$10,623,530
127	$36,518	$29,636	$66,155	$10,593,893
128	$36,417	$29,738	$66,155	$10,564,155
129	$36,314	$29,840	$66,155	$10,534,315
130	$36,212	$29,943	$66,155	$10,504,372
131	$36,109	$30,046	$66,155	$10,474,326
132	$36,005	$30,149	$66,155	$10,444,177

第11年供款共

$793,856

第11年利息

$438,805

第11年共還本金

$355,051

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$35,902	$30,253	$66,155	$10,413,924
134	$35,798	$30,357	$66,155	$10,383,567
135	$35,694	$30,461	$66,155	$10,353,106
136	$35,589	$30,566	$66,155	$10,322,540
137	$35,484	$30,671	$66,155	$10,291,869
138	$35,378	$30,776	$66,155	$10,261,093
139	$35,273	$30,882	$66,155	$10,230,211
140	$35,166	$30,988	$66,155	$10,199,222
141	$35,060	$31,095	$66,155	$10,168,127
142	$34,953	$31,202	$66,155	$10,136,926
143	$34,846	$31,309	$66,155	$10,105,617
144	$34,738	$31,417	$66,155	$10,074,200

第12年供款共

$793,856

第12年利息

$423,879

第12年共還本金

$369,977

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$34,630	$31,525	$66,155	$10,042,675
146	$34,522	$31,633	$66,155	$10,011,042
147	$34,413	$31,742	$66,155	$9,979,301
148	$34,304	$31,851	$66,155	$9,947,450
149	$34,194	$31,960	$66,155	$9,915,489
150	$34,084	$32,070	$66,155	$9,883,419
151	$33,974	$32,180	$66,155	$9,851,239
152	$33,864	$32,291	$66,155	$9,818,948
153	$33,753	$32,402	$66,155	$9,786,546
154	$33,641	$32,513	$66,155	$9,754,032
155	$33,529	$32,625	$66,155	$9,721,407
156	$33,417	$32,737	$66,155	$9,688,670

第13年供款共

$793,856

第13年利息

$408,326

第13年共還本金

$385,530

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$33,305	$32,850	$66,155	$9,655,820
158	$33,192	$32,963	$66,155	$9,622,857
159	$33,079	$33,076	$66,155	$9,589,781
160	$32,965	$33,190	$66,155	$9,556,591
161	$32,851	$33,304	$66,155	$9,523,287
162	$32,736	$33,418	$66,155	$9,489,869
163	$32,621	$33,533	$66,155	$9,456,336
164	$32,506	$33,649	$66,155	$9,422,687
165	$32,390	$33,764	$66,155	$9,388,923
166	$32,274	$33,880	$66,155	$9,355,043
167	$32,158	$33,997	$66,155	$9,321,046
168	$32,041	$34,114	$66,155	$9,286,932

第14年供款共

$793,856

第14年利息

$392,119

第14年共還本金

$401,738

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$31,924	$34,231	$66,155	$9,252,701
170	$31,806	$34,349	$66,155	$9,218,353
171	$31,688	$34,467	$66,155	$9,183,886
172	$31,570	$34,585	$66,155	$9,149,301
173	$31,451	$34,704	$66,155	$9,114,597
174	$31,331	$34,823	$66,155	$9,079,774
175	$31,212	$34,943	$66,155	$9,044,831
176	$31,092	$35,063	$66,155	$9,009,768
177	$30,971	$35,184	$66,155	$8,974,584
178	$30,850	$35,305	$66,155	$8,939,280
179	$30,729	$35,426	$66,155	$8,903,854
180	$30,607	$35,548	$66,155	$8,868,306

第15年供款共

$793,856

第15年利息

$375,230

第15年共還本金

$418,626

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$30,485	$35,670	$66,155	$8,832,636
182	$30,362	$35,793	$66,155	$8,796,844
183	$30,239	$35,916	$66,155	$8,760,928
184	$30,116	$36,039	$66,155	$8,724,889
185	$29,992	$36,163	$66,155	$8,688,726
186	$29,867	$36,287	$66,155	$8,652,439
187	$29,743	$36,412	$66,155	$8,616,027
188	$29,618	$36,537	$66,155	$8,579,490
189	$29,492	$36,663	$66,155	$8,542,827
190	$29,366	$36,789	$66,155	$8,506,039
191	$29,240	$36,915	$66,155	$8,469,123
192	$29,113	$37,042	$66,155	$8,432,081

第16年供款共

$793,856

第16年利息

$357,632

第16年共還本金

$436,225

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$28,985	$37,169	$66,155	$8,394,912
194	$28,858	$37,297	$66,155	$8,357,615
195	$28,729	$37,425	$66,155	$8,320,189
196	$28,601	$37,554	$66,155	$8,282,635
197	$28,472	$37,683	$66,155	$8,244,952
198	$28,342	$37,813	$66,155	$8,207,140
199	$28,212	$37,943	$66,155	$8,169,197
200	$28,082	$38,073	$66,155	$8,131,124
201	$27,951	$38,204	$66,155	$8,092,920
202	$27,819	$38,335	$66,155	$8,054,585
203	$27,688	$38,467	$66,155	$8,016,118
204	$27,555	$38,599	$66,155	$7,977,518

第17年供款共

$793,856

第17年利息

$339,293

第17年共還本金

$454,563

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$27,423	$38,732	$66,155	$7,938,786
206	$27,290	$38,865	$66,155	$7,899,921
207	$27,156	$38,999	$66,155	$7,860,923
208	$27,022	$39,133	$66,155	$7,821,790
209	$26,887	$39,267	$66,155	$7,782,522
210	$26,752	$39,402	$66,155	$7,743,120
211	$26,617	$39,538	$66,155	$7,703,583
212	$26,481	$39,674	$66,155	$7,663,909
213	$26,345	$39,810	$66,155	$7,624,099
214	$26,208	$39,947	$66,155	$7,584,152
215	$26,071	$40,084	$66,155	$7,544,068
216	$25,933	$40,222	$66,155	$7,503,846

第18年供款共

$793,856

第18年利息

$320,184

第18年共還本金

$473,672

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$25,794	$40,360	$66,155	$7,463,486
218	$25,656	$40,499	$66,155	$7,422,987
219	$25,517	$40,638	$66,155	$7,382,349
220	$25,377	$40,778	$66,155	$7,341,571
221	$25,237	$40,918	$66,155	$7,300,653
222	$25,096	$41,059	$66,155	$7,259,594
223	$24,955	$41,200	$66,155	$7,218,394
224	$24,813	$41,341	$66,155	$7,177,053
225	$24,671	$41,484	$66,155	$7,135,569
226	$24,529	$41,626	$66,155	$7,093,943
227	$24,385	$41,769	$66,155	$7,052,174
228	$24,242	$41,913	$66,155	$7,010,261

第19年供款共

$793,856

第19年利息

$300,271

第19年共還本金

$493,585

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$24,098	$42,057	$66,155	$6,968,204
230	$23,953	$42,201	$66,155	$6,926,002
231	$23,808	$42,347	$66,155	$6,883,656
232	$23,663	$42,492	$66,155	$6,841,164
233	$23,517	$42,638	$66,155	$6,798,526
234	$23,370	$42,785	$66,155	$6,755,741
235	$23,223	$42,932	$66,155	$6,712,809
236	$23,075	$43,079	$66,155	$6,669,730
237	$22,927	$43,227	$66,155	$6,626,502
238	$22,779	$43,376	$66,155	$6,583,126
239	$22,629	$43,525	$66,155	$6,539,601
240	$22,480	$43,675	$66,155	$6,495,926

第20年供款共

$793,856

第20年利息

$279,521

第20年共還本金

$514,335

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$22,330	$43,825	$66,155	$6,452,101
242	$22,179	$43,976	$66,155	$6,408,125
243	$22,028	$44,127	$66,155	$6,363,999
244	$21,876	$44,278	$66,155	$6,319,720
245	$21,724	$44,431	$66,155	$6,275,290
246	$21,571	$44,583	$66,155	$6,230,706
247	$21,418	$44,737	$66,155	$6,185,970
248	$21,264	$44,890	$66,155	$6,141,079
249	$21,110	$45,045	$66,155	$6,096,034
250	$20,955	$45,200	$66,155	$6,050,835
251	$20,800	$45,355	$66,155	$6,005,480
252	$20,644	$45,511	$66,155	$5,959,969

第21年供款共

$793,856

第21年利息

$257,899

第21年共還本金

$535,957

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$20,487	$45,667	$66,155	$5,914,302
254	$20,330	$45,824	$66,155	$5,868,477
255	$20,173	$45,982	$66,155	$5,822,496
256	$20,015	$46,140	$66,155	$5,776,356
257	$19,856	$46,298	$66,155	$5,730,057
258	$19,697	$46,458	$66,155	$5,683,600
259	$19,537	$46,617	$66,155	$5,636,982
260	$19,377	$46,778	$66,155	$5,590,205
261	$19,216	$46,938	$66,155	$5,543,267
262	$19,055	$47,100	$66,155	$5,496,167
263	$18,893	$47,262	$66,155	$5,448,905
264	$18,731	$47,424	$66,155	$5,401,481

第22年供款共

$793,856

第22年利息

$235,368

第22年共還本金

$558,488

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$18,568	$47,587	$66,155	$5,353,894
266	$18,404	$47,751	$66,155	$5,306,143
267	$18,240	$47,915	$66,155	$5,258,229
268	$18,075	$48,080	$66,155	$5,210,149
269	$17,910	$48,245	$66,155	$5,161,904
270	$17,744	$48,411	$66,155	$5,113,494
271	$17,578	$48,577	$66,155	$5,064,917
272	$17,411	$48,744	$66,155	$5,016,172
273	$17,243	$48,912	$66,155	$4,967,261
274	$17,075	$49,080	$66,155	$4,918,181
275	$16,906	$49,248	$66,155	$4,868,933
276	$16,737	$49,418	$66,155	$4,819,515

第23年供款共

$793,856

第23年利息

$211,890

第23年共還本金

$581,966

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$16,567	$49,588	$66,155	$4,769,927
278	$16,397	$49,758	$66,155	$4,720,169
279	$16,226	$49,929	$66,155	$4,670,240
280	$16,054	$50,101	$66,155	$4,620,139
281	$15,882	$50,273	$66,155	$4,569,866
282	$15,709	$50,446	$66,155	$4,519,421
283	$15,536	$50,619	$66,155	$4,468,802
284	$15,362	$50,793	$66,155	$4,418,008
285	$15,187	$50,968	$66,155	$4,367,041
286	$15,012	$51,143	$66,155	$4,315,898
287	$14,836	$51,319	$66,155	$4,264,579
288	$14,659	$51,495	$66,155	$4,213,084

第24年供款共

$793,856

第24年利息

$187,425

第24年共還本金

$606,431

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$14,482	$51,672	$66,155	$4,161,411
290	$14,305	$51,850	$66,155	$4,109,562
291	$14,127	$52,028	$66,155	$4,057,533
292	$13,948	$52,207	$66,155	$4,005,327
293	$13,768	$52,386	$66,155	$3,952,940
294	$13,588	$52,566	$66,155	$3,900,374
295	$13,408	$52,747	$66,155	$3,847,627
296	$13,226	$52,928	$66,155	$3,794,698
297	$13,044	$53,110	$66,155	$3,741,588
298	$12,862	$53,293	$66,155	$3,688,295
299	$12,679	$53,476	$66,155	$3,634,819
300	$12,495	$53,660	$66,155	$3,581,159

第25年供款共

$793,856

第25年利息

$161,931

第25年共還本金

$631,925

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$12,310	$53,844	$66,155	$3,527,314
302	$12,125	$54,030	$66,155	$3,473,285
303	$11,939	$54,215	$66,155	$3,419,069
304	$11,753	$54,402	$66,155	$3,364,668
305	$11,566	$54,589	$66,155	$3,310,079
306	$11,378	$54,776	$66,155	$3,255,303
307	$11,190	$54,965	$66,155	$3,200,338
308	$11,001	$55,154	$66,155	$3,145,185
309	$10,812	$55,343	$66,155	$3,089,841
310	$10,621	$55,533	$66,155	$3,034,308
311	$10,430	$55,724	$66,155	$2,978,584
312	$10,239	$55,916	$66,155	$2,922,668

第26年供款共

$793,856

第26年利息

$135,366

第26年共還本金

$658,490

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$10,047	$56,108	$66,155	$2,866,560
314	$9,854	$56,301	$66,155	$2,810,259
315	$9,660	$56,494	$66,155	$2,753,765
316	$9,466	$56,689	$66,155	$2,697,076
317	$9,271	$56,883	$66,155	$2,640,193
318	$9,076	$57,079	$66,155	$2,583,114
319	$8,879	$57,275	$66,155	$2,525,838
320	$8,683	$57,472	$66,155	$2,468,366
321	$8,485	$57,670	$66,155	$2,410,697
322	$8,287	$57,868	$66,155	$2,352,829
323	$8,088	$58,067	$66,155	$2,294,762
324	$7,888	$58,266	$66,155	$2,236,495

第27年供款共

$793,856

第27年利息

$107,684

第27年共還本金

$686,173

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$7,688	$58,467	$66,155	$2,178,029
326	$7,487	$58,668	$66,155	$2,119,361
327	$7,285	$58,869	$66,155	$2,060,491
328	$7,083	$59,072	$66,155	$2,001,420
329	$6,880	$59,275	$66,155	$1,942,145
330	$6,676	$59,479	$66,155	$1,882,666
331	$6,472	$59,683	$66,155	$1,822,983
332	$6,267	$59,888	$66,155	$1,763,095
333	$6,061	$60,094	$66,155	$1,703,001
334	$5,854	$60,301	$66,155	$1,642,700
335	$5,647	$60,508	$66,155	$1,582,193
336	$5,439	$60,716	$66,155	$1,521,477

第28年供款共

$793,856

第28年利息

$78,838

第28年共還本金

$715,019

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$5,230	$60,925	$66,155	$1,460,552
338	$5,021	$61,134	$66,155	$1,399,418
339	$4,810	$61,344	$66,155	$1,338,074
340	$4,600	$61,555	$66,155	$1,276,519
341	$4,388	$61,767	$66,155	$1,214,752
342	$4,176	$61,979	$66,155	$1,152,773
343	$3,963	$62,192	$66,155	$1,090,581
344	$3,749	$62,406	$66,155	$1,028,175
345	$3,534	$62,620	$66,155	$965,555
346	$3,319	$62,836	$66,155	$902,719
347	$3,103	$63,052	$66,155	$839,668
348	$2,886	$63,268	$66,155	$776,399

第29年供款共

$793,856

第29年利息

$48,779

第29年共還本金

$745,077

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,669	$63,486	$66,155	$712,914
350	$2,451	$63,704	$66,155	$649,210
351	$2,232	$63,923	$66,155	$585,287
352	$2,012	$64,143	$66,155	$521,144
353	$1,791	$64,363	$66,155	$456,781
354	$1,570	$64,585	$66,155	$392,196
355	$1,348	$64,807	$66,155	$327,390
356	$1,125	$65,029	$66,155	$262,360
357	$902	$65,253	$66,155	$197,107
358	$678	$65,477	$66,155	$131,630
359	$452	$65,702	$66,155	$65,928
360	$227	$65,928	$66,155	$0

第30年供款共

$793,856

第30年利息

$17,457

第30年共還本金

$776,399

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$30,601,938

免责声明

笋盘推介

按揭保险费
info