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$31,386,347

每月供款
$67,851

首期

$6,000,000

总贷款额

$14,000,000

總利息

$10,426,347

印花税

$750,000

其他

$210,000

置业成本总预算

HK$6,960,000

$135,702

置业成本总预算

HK$6,960,000

首期

$6,000,000
印花税

$750,000
- AVD
  
  $750,000
律师费

$ 10,000
代理佣金

$200,000
按揭保险费

不适用

$135,702

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

西贡傲泷高层大露台

thumb_up

傲泷

实

1,146 呎

@18,325

local_fire_department 至HIT hotel_class 楼王

售$2,100 万

实

1,146 呎

@18,325

售$2,100 万

local_fire_department 至HIT hotel_class 楼王

马鞍山海典湾

thumb_up

马鞍山海典湾

实

1,181 呎

@16,088

建

1,567 呎

@12,125

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

售$1,900 万

实

1,181 呎

@16,088

建

1,567 呎

@12,125

售$1,900 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

上水欧意花园

thumb_up

【世纪21奇丰】独立屋连花园可泊3架车

实

1,459 呎

@13,708

建

2,132 呎

@9,381

local_fire_department 至HIT real_estate_agent 罕有放盘

售$2,000 万

实

1,459 呎

@13,708

建

2,132 呎

@9,381

售$2,000 万

local_fire_department 至HIT real_estate_agent 罕有放盘

KOL实拍

西贡松涛轩

thumb_up

极企理整齐屋苑，近市方便

建

2,100 呎

@9,190

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

售$1,930 万

建

2,100 呎

@9,190

售$1,930 万

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

沙田荟荞 2翼

thumb_up

大围市区**覆式2房连花园**东南罕有供应

实

779 呎

@24,390

real_estate_agent 罕有放盘 hotel_class 楼王 local_offer 低水笋价 pets 爱竉必选

售$1,900 万

实

779 呎

@24,390

售$1,900 万

real_estate_agent 罕有放盘 hotel_class 楼王 local_offer 低水笋价 pets 爱竉必选

西贡大网仔入契大花园

thumb_up

全独立入契大花园

建

1,200 呎

@16,667

local_fire_department 至HIT real_estate_agent 罕有放盘 flight_takeoff 移民急让 pets 爱竉必选

售$2,000 万

建

1,200 呎

@16,667

售$2,000 万

local_fire_department 至HIT real_estate_agent 罕有放盘 flight_takeoff 移民急让 pets 爱竉必选

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

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

西贡柳涛轩

thumb_up

西贡管理村屋入契大园可泊多车

建

2,100 呎

@9,524

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价

售$2,000 万

建

2,100 呎

@9,524

售$2,000 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价

西贡木棉山村

thumb_up

木棉山村

建

2,100 呎

@9,476

local_fire_department 至HIT hotel_class 楼王

售$1,990 万

建

2,100 呎

@9,476

售$1,990 万

local_fire_department 至HIT hotel_class 楼王

马鞍山岚岸第05座

thumb_up

罕有高层相连单位！无敌海景，有匙即约即睇

实

1,569 呎

@13,384

建

2,104 呎

@9,981

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价

售$2,100 万

实

1,569 呎

@13,384

建

2,104 呎

@9,981

售$2,100 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价

西贡清水湾洋房

thumb_up

清水湾洋房

实

1,250 呎

@15,904

建

1,680 呎

@11,833

real_estate_agent 罕有放盘 flight_takeoff 移民急让

售$1,988 万

实

1,250 呎

@15,904

建

1,680 呎

@11,833

售$1,988 万

real_estate_agent 罕有放盘 flight_takeoff 移民急让

利率	15年	20年	25年	30年
1.000	$83,789	$64,385	$52,762	$45,030
1.500	$86,904	$67,556	$55,991	$48,317
2.000	$90,091	$70,824	$59,340	$51,747
2.500	$93,350	$74,186	$62,806	$55,317
3.000	$96,681	$77,644	$66,390	$59,025
3.500	$100,084	$81,194	$70,087	$62,866
4.000	$103,556	$84,837	$73,897	$66,838
4.125	$104,435	$85,762	$74,867	$67,851
4.500	$107,099	$88,571	$77,817	$70,936
5.000	$110,711	$92,394	$81,843	$75,155
5.500	$114,392	$96,304	$85,972	$79,490
6.000	$118,140	$100,300	$90,202	$83,937

每月供款$67,851

年期

30年

贷款金额

$14,000,000

總利息

$10,426,347

总贷款连利息

$24,426,347

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$48,125	$19,726	$67,851	$13,980,274
2	$48,057	$19,794	$67,851	$13,960,480
3	$47,989	$19,862	$67,851	$13,940,618
4	$47,921	$19,930	$67,851	$13,920,688
5	$47,852	$19,999	$67,851	$13,900,690
6	$47,784	$20,067	$67,851	$13,880,622
7	$47,715	$20,136	$67,851	$13,860,486
8	$47,645	$20,206	$67,851	$13,840,281
9	$47,576	$20,275	$67,851	$13,820,006
10	$47,506	$20,345	$67,851	$13,799,661
11	$47,436	$20,415	$67,851	$13,779,246
12	$47,366	$20,485	$67,851	$13,758,761

第1年供款共

$814,212

第1年利息

$572,973

第1年共還本金

$241,239

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$47,296	$20,555	$67,851	$13,738,206
14	$47,225	$20,626	$67,851	$13,717,580
15	$47,154	$20,697	$67,851	$13,696,884
16	$47,083	$20,768	$67,851	$13,676,116
17	$47,012	$20,839	$67,851	$13,655,276
18	$46,940	$20,911	$67,851	$13,634,365
19	$46,868	$20,983	$67,851	$13,613,383
20	$46,796	$21,055	$67,851	$13,592,328
21	$46,724	$21,127	$67,851	$13,571,200
22	$46,651	$21,200	$67,851	$13,550,000
23	$46,578	$21,273	$67,851	$13,528,727
24	$46,505	$21,346	$67,851	$13,507,381

第2年供款共

$814,212

第2年利息

$562,832

第2年共還本金

$251,380

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$46,432	$21,419	$67,851	$13,485,962
26	$46,358	$21,493	$67,851	$13,464,469
27	$46,284	$21,567	$67,851	$13,442,902
28	$46,210	$21,641	$67,851	$13,421,261
29	$46,136	$21,715	$67,851	$13,399,546
30	$46,061	$21,790	$67,851	$13,377,756
31	$45,986	$21,865	$67,851	$13,355,891
32	$45,911	$21,940	$67,851	$13,333,951
33	$45,835	$22,016	$67,851	$13,311,935
34	$45,760	$22,091	$67,851	$13,289,844
35	$45,684	$22,167	$67,851	$13,267,677
36	$45,608	$22,243	$67,851	$13,245,434

第3年供款共

$814,212

第3年利息

$552,264

第3年共還本金

$261,948

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$45,531	$22,320	$67,851	$13,223,114
38	$45,454	$22,397	$67,851	$13,200,718
39	$45,377	$22,473	$67,851	$13,178,244
40	$45,300	$22,551	$67,851	$13,155,693
41	$45,223	$22,628	$67,851	$13,133,065
42	$45,145	$22,706	$67,851	$13,110,359
43	$45,067	$22,784	$67,851	$13,087,575
44	$44,989	$22,862	$67,851	$13,064,712
45	$44,910	$22,941	$67,851	$13,041,771
46	$44,831	$23,020	$67,851	$13,018,752
47	$44,752	$23,099	$67,851	$12,995,653
48	$44,673	$23,178	$67,851	$12,972,474

第4年供款共

$814,212

第4年利息

$541,252

第4年共還本金

$272,960

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$44,593	$23,258	$67,851	$12,949,216
50	$44,513	$23,338	$67,851	$12,925,878
51	$44,433	$23,418	$67,851	$12,902,460
52	$44,352	$23,499	$67,851	$12,878,961
53	$44,271	$23,580	$67,851	$12,855,381
54	$44,190	$23,661	$67,851	$12,831,721
55	$44,109	$23,742	$67,851	$12,807,979
56	$44,027	$23,824	$67,851	$12,784,155
57	$43,946	$23,905	$67,851	$12,760,250
58	$43,863	$23,988	$67,851	$12,736,262
59	$43,781	$24,070	$67,851	$12,712,192
60	$43,698	$24,153	$67,851	$12,688,040

第5年供款共

$814,212

第5年利息

$529,777

第5年共還本金

$284,435

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$43,615	$24,236	$67,851	$12,663,804
62	$43,532	$24,319	$67,851	$12,639,485
63	$43,448	$24,403	$67,851	$12,615,082
64	$43,364	$24,487	$67,851	$12,590,595
65	$43,280	$24,571	$67,851	$12,566,024
66	$43,196	$24,655	$67,851	$12,541,369
67	$43,111	$24,740	$67,851	$12,516,629
68	$43,026	$24,825	$67,851	$12,491,804
69	$42,941	$24,910	$67,851	$12,466,894
70	$42,855	$24,996	$67,851	$12,441,898
71	$42,769	$25,082	$67,851	$12,416,816
72	$42,683	$25,168	$67,851	$12,391,648

第6年供款共

$814,212

第6年利息

$517,820

第6年共還本金

$296,392

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$42,596	$25,255	$67,851	$12,366,393
74	$42,509	$25,341	$67,851	$12,341,051
75	$42,422	$25,429	$67,851	$12,315,623
76	$42,335	$25,516	$67,851	$12,290,107
77	$42,247	$25,604	$67,851	$12,264,503
78	$42,159	$25,692	$67,851	$12,238,811
79	$42,071	$25,780	$67,851	$12,213,031
80	$41,982	$25,869	$67,851	$12,187,163
81	$41,893	$25,958	$67,851	$12,161,205
82	$41,804	$26,047	$67,851	$12,135,158
83	$41,715	$26,136	$67,851	$12,109,022
84	$41,625	$26,226	$67,851	$12,082,796

第7年供款共

$814,212

第7年利息

$505,360

第7年共還本金

$308,852

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$41,535	$26,316	$67,851	$12,056,479
86	$41,444	$26,407	$67,851	$12,030,073
87	$41,353	$26,498	$67,851	$12,003,575
88	$41,262	$26,589	$67,851	$11,976,986
89	$41,171	$26,680	$67,851	$11,950,306
90	$41,079	$26,772	$67,851	$11,923,534
91	$40,987	$26,864	$67,851	$11,896,671
92	$40,895	$26,956	$67,851	$11,869,714
93	$40,802	$27,049	$67,851	$11,842,666
94	$40,709	$27,142	$67,851	$11,815,524
95	$40,616	$27,235	$67,851	$11,788,289
96	$40,522	$27,329	$67,851	$11,760,960

第8年供款共

$814,212

第8年利息

$492,376

第8年共還本金

$321,836

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$40,428	$27,423	$67,851	$11,733,537
98	$40,334	$27,517	$67,851	$11,706,020
99	$40,239	$27,612	$67,851	$11,678,409
100	$40,145	$27,706	$67,851	$11,650,702
101	$40,049	$27,802	$67,851	$11,622,901
102	$39,954	$27,897	$67,851	$11,595,004
103	$39,858	$27,993	$67,851	$11,567,010
104	$39,762	$28,089	$67,851	$11,538,921
105	$39,665	$28,186	$67,851	$11,510,735
106	$39,568	$28,283	$67,851	$11,482,452
107	$39,471	$28,380	$67,851	$11,454,072
108	$39,373	$28,478	$67,851	$11,425,595

第9年供款共

$814,212

第9年利息

$478,846

第9年共還本金

$335,365

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$39,275	$28,575	$67,851	$11,397,019
110	$39,177	$28,674	$67,851	$11,368,345
111	$39,079	$28,772	$67,851	$11,339,573
112	$38,980	$28,871	$67,851	$11,310,702
113	$38,881	$28,970	$67,851	$11,281,732
114	$38,781	$29,070	$67,851	$11,252,662
115	$38,681	$29,170	$67,851	$11,223,492
116	$38,581	$29,270	$67,851	$11,194,221
117	$38,480	$29,371	$67,851	$11,164,851
118	$38,379	$29,472	$67,851	$11,135,379
119	$38,278	$29,573	$67,851	$11,105,806
120	$38,176	$29,675	$67,851	$11,076,131

第10年供款共

$814,212

第10年利息

$464,748

第10年共還本金

$349,464

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$38,074	$29,777	$67,851	$11,046,354
122	$37,972	$29,879	$67,851	$11,016,475
123	$37,869	$29,982	$67,851	$10,986,493
124	$37,766	$30,085	$67,851	$10,956,408
125	$37,663	$30,188	$67,851	$10,926,220
126	$37,559	$30,292	$67,851	$10,895,928
127	$37,455	$30,396	$67,851	$10,865,532
128	$37,350	$30,501	$67,851	$10,835,031
129	$37,245	$30,606	$67,851	$10,804,426
130	$37,140	$30,711	$67,851	$10,773,715
131	$37,035	$30,816	$67,851	$10,742,898
132	$36,929	$30,922	$67,851	$10,711,976

第11年供款共

$814,212

第11年利息

$450,057

第11年共還本金

$364,155

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$36,822	$31,029	$67,851	$10,680,948
134	$36,716	$31,135	$67,851	$10,649,812
135	$36,609	$31,242	$67,851	$10,618,570
136	$36,501	$31,350	$67,851	$10,587,221
137	$36,394	$31,457	$67,851	$10,555,763
138	$36,285	$31,566	$67,851	$10,524,198
139	$36,177	$31,674	$67,851	$10,492,524
140	$36,068	$31,783	$67,851	$10,460,741
141	$35,959	$31,892	$67,851	$10,428,849
142	$35,849	$32,002	$67,851	$10,396,847
143	$35,739	$32,112	$67,851	$10,364,735
144	$35,629	$32,222	$67,851	$10,332,513

第12年供款共

$814,212

第12年利息

$434,748

第12年共還本金

$379,463

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$35,518	$32,333	$67,851	$10,300,180
146	$35,407	$32,444	$67,851	$10,267,736
147	$35,295	$32,556	$67,851	$10,235,180
148	$35,183	$32,668	$67,851	$10,202,513
149	$35,071	$32,780	$67,851	$10,169,733
150	$34,958	$32,893	$67,851	$10,136,840
151	$34,845	$33,006	$67,851	$10,103,835
152	$34,732	$33,119	$67,851	$10,070,716
153	$34,618	$33,233	$67,851	$10,037,483
154	$34,504	$33,347	$67,851	$10,004,136
155	$34,389	$33,462	$67,851	$9,970,674
156	$34,274	$33,577	$67,851	$9,937,097

第13年供款共

$814,212

第13年利息

$418,796

第13年共還本金

$395,416

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$34,159	$33,692	$67,851	$9,903,405
158	$34,043	$33,808	$67,851	$9,869,597
159	$33,927	$33,924	$67,851	$9,835,673
160	$33,810	$34,041	$67,851	$9,801,632
161	$33,693	$34,158	$67,851	$9,767,474
162	$33,576	$34,275	$67,851	$9,733,199
163	$33,458	$34,393	$67,851	$9,698,806
164	$33,340	$34,511	$67,851	$9,664,294
165	$33,221	$34,630	$67,851	$9,629,664
166	$33,102	$34,749	$67,851	$9,594,915
167	$32,983	$34,868	$67,851	$9,560,047
168	$32,863	$34,988	$67,851	$9,525,059

第14年供款共

$814,212

第14年利息

$402,173

第14年共還本金

$412,038

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$32,742	$35,109	$67,851	$9,489,950
170	$32,622	$35,229	$67,851	$9,454,721
171	$32,501	$35,350	$67,851	$9,419,370
172	$32,379	$35,472	$67,851	$9,383,899
173	$32,257	$35,594	$67,851	$9,348,305
174	$32,135	$35,716	$67,851	$9,312,589
175	$32,012	$35,839	$67,851	$9,276,750
176	$31,889	$35,962	$67,851	$9,240,788
177	$31,765	$36,086	$67,851	$9,204,702
178	$31,641	$36,210	$67,851	$9,168,492
179	$31,517	$36,334	$67,851	$9,132,158
180	$31,392	$36,459	$67,851	$9,095,699

第15年供款共

$814,212

第15年利息

$384,851

第15年共還本金

$429,360

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$31,266	$36,584	$67,851	$9,059,114
182	$31,141	$36,710	$67,851	$9,022,404
183	$31,015	$36,836	$67,851	$8,985,567
184	$30,888	$36,963	$67,851	$8,948,604
185	$30,761	$37,090	$67,851	$8,911,514
186	$30,633	$37,218	$67,851	$8,874,297
187	$30,505	$37,346	$67,851	$8,836,951
188	$30,377	$37,474	$67,851	$8,799,477
189	$30,248	$37,603	$67,851	$8,761,874
190	$30,119	$37,732	$67,851	$8,724,142
191	$29,989	$37,862	$67,851	$8,686,281
192	$29,859	$37,992	$67,851	$8,648,289

第16年供款共

$814,212

第16年利息

$366,802

第16年共還本金

$447,410

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$29,728	$38,122	$67,851	$8,610,166
194	$29,597	$38,254	$67,851	$8,571,913
195	$29,466	$38,385	$67,851	$8,533,528
196	$29,334	$38,517	$67,851	$8,495,011
197	$29,202	$38,649	$67,851	$8,456,361
198	$29,069	$38,782	$67,851	$8,417,579
199	$28,935	$38,916	$67,851	$8,378,664
200	$28,802	$39,049	$67,851	$8,339,614
201	$28,667	$39,184	$67,851	$8,300,431
202	$28,533	$39,318	$67,851	$8,261,112
203	$28,398	$39,453	$67,851	$8,221,659
204	$28,262	$39,589	$67,851	$8,182,070

第17年供款共

$814,212

第17年利息

$347,993

第17年共還本金

$466,219

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$28,126	$39,725	$67,851	$8,142,345
206	$27,989	$39,862	$67,851	$8,102,483
207	$27,852	$39,999	$67,851	$8,062,485
208	$27,715	$40,136	$67,851	$8,022,348
209	$27,577	$40,274	$67,851	$7,982,074
210	$27,438	$40,413	$67,851	$7,941,662
211	$27,299	$40,552	$67,851	$7,901,110
212	$27,160	$40,691	$67,851	$7,860,419
213	$27,020	$40,831	$67,851	$7,819,589
214	$26,880	$40,971	$67,851	$7,778,617
215	$26,739	$41,112	$67,851	$7,737,506
216	$26,598	$41,253	$67,851	$7,696,252

第18年供款共

$814,212

第18年利息

$328,394

第18年共還本金

$485,818

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$26,456	$41,395	$67,851	$7,654,857
218	$26,314	$41,537	$67,851	$7,613,320
219	$26,171	$41,680	$67,851	$7,571,640
220	$26,028	$41,823	$67,851	$7,529,816
221	$25,884	$41,967	$67,851	$7,487,849
222	$25,739	$42,111	$67,851	$7,445,737
223	$25,595	$42,256	$67,851	$7,403,481
224	$25,449	$42,401	$67,851	$7,361,080
225	$25,304	$42,547	$67,851	$7,318,532
226	$25,157	$42,694	$67,851	$7,275,839
227	$25,011	$42,840	$67,851	$7,232,999
228	$24,863	$42,988	$67,851	$7,190,011

第19年供款共

$814,212

第19年利息

$307,970

第19年共還本金

$506,241

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$24,716	$43,135	$67,851	$7,146,876
230	$24,567	$43,284	$67,851	$7,103,592
231	$24,419	$43,432	$67,851	$7,060,160
232	$24,269	$43,582	$67,851	$7,016,578
233	$24,119	$43,731	$67,851	$6,972,847
234	$23,969	$43,882	$67,851	$6,928,965
235	$23,818	$44,033	$67,851	$6,884,932
236	$23,667	$44,184	$67,851	$6,840,748
237	$23,515	$44,336	$67,851	$6,796,412
238	$23,363	$44,488	$67,851	$6,751,924
239	$23,210	$44,641	$67,851	$6,707,283
240	$23,056	$44,795	$67,851	$6,662,488

第20年供款共

$814,212

第20年利息

$286,689

第20年共還本金

$527,523

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$22,902	$44,949	$67,851	$6,617,540
242	$22,748	$45,103	$67,851	$6,572,436
243	$22,593	$45,258	$67,851	$6,527,178
244	$22,437	$45,414	$67,851	$6,481,764
245	$22,281	$45,570	$67,851	$6,436,194
246	$22,124	$45,727	$67,851	$6,390,468
247	$21,967	$45,884	$67,851	$6,344,584
248	$21,810	$46,041	$67,851	$6,298,543
249	$21,651	$46,200	$67,851	$6,252,343
250	$21,492	$46,359	$67,851	$6,205,984
251	$21,333	$46,518	$67,851	$6,159,467
252	$21,173	$46,678	$67,851	$6,112,789

第21年供款共

$814,212

第21年利息

$264,512

第21年共還本金

$549,699

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$21,013	$46,838	$67,851	$6,065,951
254	$20,852	$46,999	$67,851	$6,018,951
255	$20,690	$47,161	$67,851	$5,971,790
256	$20,528	$47,323	$67,851	$5,924,468
257	$20,365	$47,486	$67,851	$5,876,982
258	$20,202	$47,649	$67,851	$5,829,333
259	$20,038	$47,813	$67,851	$5,781,520
260	$19,874	$47,977	$67,851	$5,733,543
261	$19,709	$48,142	$67,851	$5,685,402
262	$19,544	$48,307	$67,851	$5,637,094
263	$19,378	$48,473	$67,851	$5,588,621
264	$19,211	$48,640	$67,851	$5,539,981

第22年供款共

$814,212

第22年利息

$241,403

第22年共還本金

$572,808

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$19,044	$48,807	$67,851	$5,491,173
266	$18,876	$48,975	$67,851	$5,442,198
267	$18,708	$49,143	$67,851	$5,393,055
268	$18,539	$49,312	$67,851	$5,343,743
269	$18,369	$49,482	$67,851	$5,294,261
270	$18,199	$49,652	$67,851	$5,244,609
271	$18,028	$49,823	$67,851	$5,194,786
272	$17,857	$49,994	$67,851	$5,144,792
273	$17,685	$50,166	$67,851	$5,094,627
274	$17,513	$50,338	$67,851	$5,044,288
275	$17,340	$50,511	$67,851	$4,993,777
276	$17,166	$50,685	$67,851	$4,943,092

第23年供款共

$814,212

第23年利息

$217,323

第23年共還本金

$596,888

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$16,992	$50,859	$67,851	$4,892,233
278	$16,817	$51,034	$67,851	$4,841,199
279	$16,642	$51,209	$67,851	$4,789,990
280	$16,466	$51,385	$67,851	$4,738,605
281	$16,289	$51,562	$67,851	$4,687,043
282	$16,112	$51,739	$67,851	$4,635,303
283	$15,934	$51,917	$67,851	$4,583,386
284	$15,755	$52,096	$67,851	$4,531,291
285	$15,576	$52,275	$67,851	$4,479,016
286	$15,397	$52,454	$67,851	$4,426,562
287	$15,216	$52,635	$67,851	$4,373,927
288	$15,035	$52,816	$67,851	$4,321,111

第24年供款共

$814,212

第24年利息

$192,231

第24年共還本金

$621,981

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$14,854	$52,997	$67,851	$4,268,114
290	$14,672	$53,179	$67,851	$4,214,935
291	$14,489	$53,362	$67,851	$4,161,573
292	$14,305	$53,546	$67,851	$4,108,027
293	$14,121	$53,730	$67,851	$4,054,298
294	$13,937	$53,914	$67,851	$4,000,383
295	$13,751	$54,100	$67,851	$3,946,284
296	$13,565	$54,286	$67,851	$3,891,998
297	$13,379	$54,472	$67,851	$3,837,526
298	$13,191	$54,659	$67,851	$3,782,866
299	$13,004	$54,847	$67,851	$3,728,019
300	$12,815	$55,036	$67,851	$3,672,983

第25年供款共

$814,212

第25年利息

$166,083

第25年共還本金

$648,128

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$12,626	$55,225	$67,851	$3,617,758
302	$12,436	$55,415	$67,851	$3,562,343
303	$12,246	$55,605	$67,851	$3,506,738
304	$12,054	$55,797	$67,851	$3,450,941
305	$11,863	$55,988	$67,851	$3,394,953
306	$11,670	$56,181	$67,851	$3,338,772
307	$11,477	$56,374	$67,851	$3,282,398
308	$11,283	$56,568	$67,851	$3,225,830
309	$11,089	$56,762	$67,851	$3,169,068
310	$10,894	$56,957	$67,851	$3,112,111
311	$10,698	$57,153	$67,851	$3,054,958
312	$10,501	$57,350	$67,851	$2,997,608

第26年供款共

$814,212

第26年利息

$138,837

第26年共還本金

$675,375

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$10,304	$57,547	$67,851	$2,940,062
314	$10,106	$57,745	$67,851	$2,882,317
315	$9,908	$57,943	$67,851	$2,824,374
316	$9,709	$58,142	$67,851	$2,766,232
317	$9,509	$58,342	$67,851	$2,707,890
318	$9,308	$58,543	$67,851	$2,649,347
319	$9,107	$58,744	$67,851	$2,590,603
320	$8,905	$58,946	$67,851	$2,531,658
321	$8,703	$59,148	$67,851	$2,472,509
322	$8,499	$59,352	$67,851	$2,413,158
323	$8,295	$59,556	$67,851	$2,353,602
324	$8,091	$59,760	$67,851	$2,293,841

第27年供款共

$814,212

第27年利息

$110,445

第27年共還本金

$703,767

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$7,885	$59,966	$67,851	$2,233,875
326	$7,679	$60,172	$67,851	$2,173,703
327	$7,472	$60,379	$67,851	$2,113,325
328	$7,265	$60,586	$67,851	$2,052,738
329	$7,056	$60,795	$67,851	$1,991,944
330	$6,847	$61,004	$67,851	$1,930,940
331	$6,638	$61,213	$67,851	$1,869,727
332	$6,427	$61,424	$67,851	$1,808,303
333	$6,216	$61,635	$67,851	$1,746,668
334	$6,004	$61,847	$67,851	$1,684,821
335	$5,792	$62,059	$67,851	$1,622,762
336	$5,578	$62,273	$67,851	$1,560,489

第28年供款共

$814,212

第28年利息

$80,859

第28年共還本金

$733,352

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$5,364	$62,487	$67,851	$1,498,002
338	$5,149	$62,702	$67,851	$1,435,301
339	$4,934	$62,917	$67,851	$1,372,383
340	$4,718	$63,133	$67,851	$1,309,250
341	$4,501	$63,350	$67,851	$1,245,900
342	$4,283	$63,568	$67,851	$1,182,331
343	$4,064	$63,787	$67,851	$1,118,545
344	$3,845	$64,006	$67,851	$1,054,539
345	$3,625	$64,226	$67,851	$990,313
346	$3,404	$64,447	$67,851	$925,866
347	$3,183	$64,668	$67,851	$861,198
348	$2,960	$64,891	$67,851	$796,307

第29年供款共

$814,212

第29年利息

$50,030

第29年共還本金

$764,182

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,737	$65,114	$67,851	$731,193
350	$2,513	$65,337	$67,851	$665,856
351	$2,289	$65,562	$67,851	$600,294
352	$2,064	$65,787	$67,851	$534,506
353	$1,837	$66,014	$67,851	$468,493
354	$1,610	$66,241	$67,851	$402,252
355	$1,383	$66,468	$67,851	$335,784
356	$1,154	$66,697	$67,851	$269,087
357	$925	$66,926	$67,851	$202,161
358	$695	$67,156	$67,851	$135,005
359	$464	$67,387	$67,851	$67,619
360	$232	$67,619	$67,851	$0

第30年供款共

$814,212

第30年利息

$17,904

第30年共還本金

$796,307

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$31,386,347

免责声明

笋盘推介

按揭保险费
info