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$28,719,358

每月供款
$62,084

首期

$5,490,000

总贷款额

$12,810,000

總利息

$9,540,108

印花税

$686,250

其他

$193,000

置业成本总预算

HK$6,369,250

$124,167

置业成本总预算

HK$6,369,250

首期

$5,490,000
印花税

$686,250
- AVD
  
  $686,250
律师费

$ 10,000
代理佣金

$183,000
按揭保险费

不适用

$124,167

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

粉岭粉岭围

thumb_up

全座大宅*合超大家庭

建

2,100 呎

@8,571

real_estate_agent 罕有放盘

售$1,800 万

建

2,100 呎

@8,571

售$1,800 万

real_estate_agent 罕有放盘

沙田匡怡居

thumb_up

***收租自用都无问题❗️***匡怡居全栋连车位可公司转让欢迎查询

实

755 呎

@23,179

建

994 呎

@17,606

local_fire_department 至HIT real_estate_agent 罕有放盘

售$1,750 万

实

755 呎

@23,179

建

994 呎

@17,606

售$1,750 万

local_fire_department 至HIT real_estate_agent 罕有放盘

西贡 Sai Kung

thumb_up

隔坑墩

建

1,700 呎

@10,294

real_estate_agent 罕有放盘

售$1,750 万

建

1,700 呎

@10,294

售$1,750 万

real_estate_agent 罕有放盘

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

西贡傲泷

thumb_up

清水湾低密度豪宅连车位

实

968 呎

@19,112

vpn_key 有匙即睇

售$1,850 万

实

968 呎

@19,112

售$1,850 万

vpn_key 有匙即睇

筲箕湾嘉亨湾

thumb_up

优质

实

749 呎

@23,872

建

1,032 呎

@17,326

local_fire_department 至HIT

售$1,788 万

实

749 呎

@23,872

建

1,032 呎

@17,326

售$1,788 万

local_fire_department 至HIT

马鞍山云海

thumb_up

新鸿基云海全新可睇

实

864 呎

@20,833

local_fire_department 至HIT

售$1,800 万

实

864 呎

@20,833

售$1,800 万

local_fire_department 至HIT

西贡柏宁顿花园

thumb_up

柏宁顿

实

1,212 呎

@14,686

建

1,840 呎

@9,674

local_fire_department 至HIT

售$1,780 万

实

1,212 呎

@14,686

建

1,840 呎

@9,674

售$1,780 万

local_fire_department 至HIT

西贡西贡独立村屋

thumb_up

西贡独立村屋

建

2,100 呎

@9,000

local_fire_department 至HIT

售$1,890 万

建

2,100 呎

@9,000

售$1,890 万

local_fire_department 至HIT

KOL实拍 VR实景

沙田骏景园

thumb_up

罕有骏景园^高层覆式放盘连车位^靓景东南超光勐

实

1,294 呎

@14,683

建

1,480 呎

@12,838

directions_run 即走 real_estate_agent 罕有放盘 hotel_class 楼王 vpn_key 有匙即睇

售$1,900 万

实

1,294 呎

@14,683

建

1,480 呎

@12,838

售$1,900 万

directions_run 即走 real_estate_agent 罕有放盘 hotel_class 楼王 vpn_key 有匙即睇

九龙塘龙翔苑

thumb_up

41校网罕有复式单位靓装

实

1,222 呎

@15,385

local_fire_department 至HIT

售$1,880 万

实

1,222 呎

@15,385

售$1,880 万

local_fire_department 至HIT

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

利率	15年	20年	25年	30年
1.000	$76,667	$58,912	$48,277	$41,202
1.500	$79,517	$61,814	$51,232	$44,210
2.000	$82,433	$64,804	$54,296	$47,348
2.500	$85,416	$67,881	$57,468	$50,615
3.000	$88,464	$71,044	$60,746	$54,007
3.500	$91,576	$74,293	$64,130	$57,523
4.000	$94,754	$77,626	$67,616	$61,157
4.125	$95,558	$78,472	$68,503	$62,084
4.500	$97,996	$81,042	$71,202	$64,906
5.000	$101,301	$84,540	$74,886	$68,767
5.500	$104,668	$88,118	$78,665	$72,734
6.000	$108,098	$91,775	$82,535	$76,802

每月供款$62,084

年期

30年

贷款金额

$12,810,000

總利息

$9,540,108

总贷款连利息

$22,350,108

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$44,034	$18,049	$62,084	$12,791,951
2	$43,972	$18,111	$62,084	$12,773,839
3	$43,910	$18,174	$62,084	$12,755,666
4	$43,848	$18,236	$62,084	$12,737,430
5	$43,785	$18,299	$62,084	$12,719,131
6	$43,722	$18,362	$62,084	$12,700,770
7	$43,659	$18,425	$62,084	$12,682,345
8	$43,596	$18,488	$62,084	$12,663,857
9	$43,532	$18,552	$62,084	$12,645,305
10	$43,468	$18,615	$62,084	$12,626,690
11	$43,404	$18,679	$62,084	$12,608,010
12	$43,340	$18,744	$62,084	$12,589,267

第1年供款共

$745,004

第1年利息

$524,270

第1年共還本金

$220,733

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$43,276	$18,808	$62,084	$12,570,459
14	$43,211	$18,873	$62,084	$12,551,586
15	$43,146	$18,938	$62,084	$12,532,648
16	$43,081	$19,003	$62,084	$12,513,646
17	$43,016	$19,068	$62,084	$12,494,578
18	$42,950	$19,134	$62,084	$12,475,444
19	$42,884	$19,199	$62,084	$12,456,245
20	$42,818	$19,265	$62,084	$12,436,980
21	$42,752	$19,332	$62,084	$12,417,648
22	$42,686	$19,398	$62,084	$12,398,250
23	$42,619	$19,465	$62,084	$12,378,786
24	$42,552	$19,532	$62,084	$12,359,254

第2年供款共

$745,004

第2年利息

$514,991

第2年共還本金

$230,013

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$42,485	$19,599	$62,084	$12,339,655
26	$42,418	$19,666	$62,084	$12,319,989
27	$42,350	$19,734	$62,084	$12,300,256
28	$42,282	$19,802	$62,084	$12,280,454
29	$42,214	$19,870	$62,084	$12,260,585
30	$42,146	$19,938	$62,084	$12,240,647
31	$42,077	$20,006	$62,084	$12,220,640
32	$42,008	$20,075	$62,084	$12,200,565
33	$41,939	$20,144	$62,084	$12,180,421
34	$41,870	$20,213	$62,084	$12,160,207
35	$41,801	$20,283	$62,084	$12,139,925
36	$41,731	$20,353	$62,084	$12,119,572

第3年供款共

$745,004

第3年利息

$505,321

第3年共還本金

$239,682

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$41,661	$20,423	$62,084	$12,099,149
38	$41,591	$20,493	$62,084	$12,078,657
39	$41,520	$20,563	$62,084	$12,058,093
40	$41,450	$20,634	$62,084	$12,037,459
41	$41,379	$20,705	$62,084	$12,016,754
42	$41,308	$20,776	$62,084	$11,995,978
43	$41,236	$20,847	$62,084	$11,975,131
44	$41,165	$20,919	$62,084	$11,954,212
45	$41,093	$20,991	$62,084	$11,933,221
46	$41,020	$21,063	$62,084	$11,912,158
47	$40,948	$21,136	$62,084	$11,891,022
48	$40,875	$21,208	$62,084	$11,869,814

第4年供款共

$745,004

第4年利息

$495,245

第4年共還本金

$249,758

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$40,802	$21,281	$62,084	$11,848,533
50	$40,729	$21,354	$62,084	$11,827,178
51	$40,656	$21,428	$62,084	$11,805,751
52	$40,582	$21,501	$62,084	$11,784,249
53	$40,508	$21,575	$62,084	$11,762,674
54	$40,434	$21,649	$62,084	$11,741,025
55	$40,360	$21,724	$62,084	$11,719,301
56	$40,285	$21,799	$62,084	$11,697,502
57	$40,210	$21,873	$62,084	$11,675,629
58	$40,135	$21,949	$62,084	$11,653,680
59	$40,060	$22,024	$62,084	$11,631,656
60	$39,984	$22,100	$62,084	$11,609,556

第5年供款共

$745,004

第5年利息

$484,746

第5年共還本金

$260,258

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$39,908	$22,176	$62,084	$11,587,380
62	$39,832	$22,252	$62,084	$11,565,128
63	$39,755	$22,329	$62,084	$11,542,800
64	$39,678	$22,405	$62,084	$11,520,395
65	$39,601	$22,482	$62,084	$11,497,912
66	$39,524	$22,560	$62,084	$11,475,353
67	$39,447	$22,637	$62,084	$11,452,716
68	$39,369	$22,715	$62,084	$11,430,001
69	$39,291	$22,793	$62,084	$11,407,208
70	$39,212	$22,871	$62,084	$11,384,336
71	$39,134	$22,950	$62,084	$11,361,386
72	$39,055	$23,029	$62,084	$11,338,358

第6年供款共

$745,004

第6年利息

$473,805

第6年共還本金

$271,199

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$38,976	$23,108	$62,084	$11,315,250
74	$38,896	$23,187	$62,084	$11,292,062
75	$38,816	$23,267	$62,084	$11,268,795
76	$38,736	$23,347	$62,084	$11,245,448
77	$38,656	$23,427	$62,084	$11,222,020
78	$38,576	$23,508	$62,084	$11,198,512
79	$38,495	$23,589	$62,084	$11,174,924
80	$38,414	$23,670	$62,084	$11,151,254
81	$38,332	$23,751	$62,084	$11,127,503
82	$38,251	$23,833	$62,084	$11,103,670
83	$38,169	$23,915	$62,084	$11,079,755
84	$38,087	$23,997	$62,084	$11,055,758

第7年供款共

$745,004

第7年利息

$462,404

第7年共還本金

$282,599

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$38,004	$24,079	$62,084	$11,031,679
86	$37,921	$24,162	$62,084	$11,007,516
87	$37,838	$24,245	$62,084	$10,983,271
88	$37,755	$24,329	$62,084	$10,958,942
89	$37,671	$24,412	$62,084	$10,934,530
90	$37,587	$24,496	$62,084	$10,910,034
91	$37,503	$24,580	$62,084	$10,885,454
92	$37,419	$24,665	$62,084	$10,860,789
93	$37,334	$24,750	$62,084	$10,836,039
94	$37,249	$24,835	$62,084	$10,811,204
95	$37,164	$24,920	$62,084	$10,786,284
96	$37,078	$25,006	$62,084	$10,761,278

第8年供款共

$745,004

第8年利息

$450,524

第8年共還本金

$294,480

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$36,992	$25,092	$62,084	$10,736,187
98	$36,906	$25,178	$62,084	$10,711,009
99	$36,819	$25,265	$62,084	$10,685,744
100	$36,732	$25,351	$62,084	$10,660,393
101	$36,645	$25,439	$62,084	$10,634,954
102	$36,558	$25,526	$62,084	$10,609,428
103	$36,470	$25,614	$62,084	$10,583,815
104	$36,382	$25,702	$62,084	$10,558,113
105	$36,294	$25,790	$62,084	$10,532,323
106	$36,205	$25,879	$62,084	$10,506,444
107	$36,116	$25,968	$62,084	$10,480,476
108	$36,027	$26,057	$62,084	$10,454,419

第9年供款共

$745,004

第9年利息

$438,144

第9年共還本金

$306,859

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$35,937	$26,147	$62,084	$10,428,273
110	$35,847	$26,236	$62,084	$10,402,036
111	$35,757	$26,327	$62,084	$10,375,709
112	$35,667	$26,417	$62,084	$10,349,292
113	$35,576	$26,508	$62,084	$10,322,784
114	$35,485	$26,599	$62,084	$10,296,185
115	$35,393	$26,690	$62,084	$10,269,495
116	$35,301	$26,782	$62,084	$10,242,713
117	$35,209	$26,874	$62,084	$10,215,838
118	$35,117	$26,967	$62,084	$10,188,872
119	$35,024	$27,059	$62,084	$10,161,812
120	$34,931	$27,152	$62,084	$10,134,660

第10年供款共

$745,004

第10年利息

$425,244

第10年共還本金

$319,759

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$34,838	$27,246	$62,084	$10,107,414
122	$34,744	$27,339	$62,084	$10,080,075
123	$34,650	$27,433	$62,084	$10,052,641
124	$34,556	$27,528	$62,084	$10,025,114
125	$34,461	$27,622	$62,084	$9,997,491
126	$34,366	$27,717	$62,084	$9,969,774
127	$34,271	$27,813	$62,084	$9,941,962
128	$34,175	$27,908	$62,084	$9,914,053
129	$34,080	$28,004	$62,084	$9,886,049
130	$33,983	$28,100	$62,084	$9,857,949
131	$33,887	$28,197	$62,084	$9,829,752
132	$33,790	$28,294	$62,084	$9,801,458

第11年供款共

$745,004

第11年利息

$411,802

第11年共還本金

$333,202

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$33,693	$28,391	$62,084	$9,773,067
134	$33,595	$28,489	$62,084	$9,744,578
135	$33,497	$28,587	$62,084	$9,715,992
136	$33,399	$28,685	$62,084	$9,687,307
137	$33,300	$28,784	$62,084	$9,658,523
138	$33,201	$28,882	$62,084	$9,629,641
139	$33,102	$28,982	$62,084	$9,600,659
140	$33,002	$29,081	$62,084	$9,571,578
141	$32,902	$29,181	$62,084	$9,542,396
142	$32,802	$29,282	$62,084	$9,513,115
143	$32,701	$29,382	$62,084	$9,483,733
144	$32,600	$29,483	$62,084	$9,454,249

第12年供款共

$745,004

第12年利息

$397,795

第12年共還本金

$347,209

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$32,499	$29,585	$62,084	$9,424,665
146	$32,397	$29,686	$62,084	$9,394,978
147	$32,295	$29,788	$62,084	$9,365,190
148	$32,193	$29,891	$62,084	$9,335,299
149	$32,090	$29,994	$62,084	$9,305,305
150	$31,987	$30,097	$62,084	$9,275,209
151	$31,884	$30,200	$62,084	$9,245,009
152	$31,780	$30,304	$62,084	$9,214,705
153	$31,676	$30,408	$62,084	$9,184,297
154	$31,571	$30,513	$62,084	$9,153,784
155	$31,466	$30,617	$62,084	$9,123,167
156	$31,361	$30,723	$62,084	$9,092,444

第13年供款共

$745,004

第13年利息

$383,198

第13年共還本金

$361,805

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$31,255	$30,828	$62,084	$9,061,616
158	$31,149	$30,934	$62,084	$9,030,681
159	$31,043	$31,041	$62,084	$8,999,641
160	$30,936	$31,147	$62,084	$8,968,493
161	$30,829	$31,254	$62,084	$8,937,239
162	$30,722	$31,362	$62,084	$8,905,877
163	$30,614	$31,470	$62,084	$8,874,407
164	$30,506	$31,578	$62,084	$8,842,829
165	$30,397	$31,686	$62,084	$8,811,143
166	$30,288	$31,795	$62,084	$8,779,348
167	$30,179	$31,905	$62,084	$8,747,443
168	$30,069	$32,014	$62,084	$8,715,429

第14年供款共

$745,004

第14年利息

$367,988

第14年共還本金

$377,015

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$29,959	$32,124	$62,084	$8,683,304
170	$29,849	$32,235	$62,084	$8,651,070
171	$29,738	$32,346	$62,084	$8,618,724
172	$29,627	$32,457	$62,084	$8,586,267
173	$29,515	$32,568	$62,084	$8,553,699
174	$29,403	$32,680	$62,084	$8,521,019
175	$29,291	$32,793	$62,084	$8,488,226
176	$29,178	$32,905	$62,084	$8,455,321
177	$29,065	$33,018	$62,084	$8,422,302
178	$28,952	$33,132	$62,084	$8,389,170
179	$28,838	$33,246	$62,084	$8,355,924
180	$28,723	$33,360	$62,084	$8,322,564

第15年供款共

$745,004

第15年利息

$352,139

第15年共還本金

$392,865

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$28,609	$33,475	$62,084	$8,289,089
182	$28,494	$33,590	$62,084	$8,255,499
183	$28,378	$33,705	$62,084	$8,221,794
184	$28,262	$33,821	$62,084	$8,187,973
185	$28,146	$33,937	$62,084	$8,154,035
186	$28,029	$34,054	$62,084	$8,119,981
187	$27,912	$34,171	$62,084	$8,085,810
188	$27,795	$34,289	$62,084	$8,051,521
189	$27,677	$34,407	$62,084	$8,017,115
190	$27,559	$34,525	$62,084	$7,982,590
191	$27,440	$34,643	$62,084	$7,947,947
192	$27,321	$34,763	$62,084	$7,913,184

第16年供款共

$745,004

第16年利息

$335,623

第16年共還本金

$409,380

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$27,202	$34,882	$62,084	$7,878,302
194	$27,082	$35,002	$62,084	$7,843,300
195	$26,961	$35,122	$62,084	$7,808,178
196	$26,841	$35,243	$62,084	$7,772,935
197	$26,719	$35,364	$62,084	$7,737,571
198	$26,598	$35,486	$62,084	$7,702,085
199	$26,476	$35,608	$62,084	$7,666,477
200	$26,354	$35,730	$62,084	$7,630,747
201	$26,231	$35,853	$62,084	$7,594,894
202	$26,107	$35,976	$62,084	$7,558,918
203	$25,984	$36,100	$62,084	$7,522,818
204	$25,860	$36,224	$62,084	$7,486,594

第17年供款共

$745,004

第17年利息

$318,414

第17年共還本金

$426,590

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$25,735	$36,348	$62,084	$7,450,246
206	$25,610	$36,473	$62,084	$7,413,772
207	$25,485	$36,599	$62,084	$7,377,173
208	$25,359	$36,725	$62,084	$7,340,449
209	$25,233	$36,851	$62,084	$7,303,598
210	$25,106	$36,978	$62,084	$7,266,621
211	$24,979	$37,105	$62,084	$7,229,516
212	$24,851	$37,232	$62,084	$7,192,284
213	$24,723	$37,360	$62,084	$7,154,924
214	$24,595	$37,489	$62,084	$7,117,435
215	$24,466	$37,617	$62,084	$7,079,818
216	$24,337	$37,747	$62,084	$7,042,071

第18年供款共

$745,004

第18年利息

$300,480

第18年共還本金

$444,523

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$24,207	$37,877	$62,084	$7,004,194
218	$24,077	$38,007	$62,084	$6,966,188
219	$23,946	$38,137	$62,084	$6,928,050
220	$23,815	$38,268	$62,084	$6,889,782
221	$23,684	$38,400	$62,084	$6,851,382
222	$23,552	$38,532	$62,084	$6,812,850
223	$23,419	$38,664	$62,084	$6,774,185
224	$23,286	$38,797	$62,084	$6,735,388
225	$23,153	$38,931	$62,084	$6,696,457
226	$23,019	$39,065	$62,084	$6,657,393
227	$22,885	$39,199	$62,084	$6,618,194
228	$22,750	$39,334	$62,084	$6,578,860

第19年供款共

$745,004

第19年利息

$281,793

第19年共還本金

$463,211

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$22,615	$39,469	$62,084	$6,539,391
230	$22,479	$39,604	$62,084	$6,499,787
231	$22,343	$39,741	$62,084	$6,460,046
232	$22,206	$39,877	$62,084	$6,420,169
233	$22,069	$40,014	$62,084	$6,380,155
234	$21,932	$40,152	$62,084	$6,340,003
235	$21,794	$40,290	$62,084	$6,299,713
236	$21,655	$40,428	$62,084	$6,259,285
237	$21,516	$40,567	$62,084	$6,218,717
238	$21,377	$40,707	$62,084	$6,178,011
239	$21,237	$40,847	$62,084	$6,137,164
240	$21,097	$40,987	$62,084	$6,096,177

第20年供款共

$745,004

第20年利息

$262,320

第20年共還本金

$482,683

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$20,956	$41,128	$62,084	$6,055,049
242	$20,814	$41,269	$62,084	$6,013,779
243	$20,672	$41,411	$62,084	$5,972,368
244	$20,530	$41,554	$62,084	$5,930,814
245	$20,387	$41,696	$62,084	$5,889,118
246	$20,244	$41,840	$62,084	$5,847,278
247	$20,100	$41,984	$62,084	$5,805,295
248	$19,956	$42,128	$62,084	$5,763,167
249	$19,811	$42,273	$62,084	$5,720,894
250	$19,666	$42,418	$62,084	$5,678,476
251	$19,520	$42,564	$62,084	$5,635,912
252	$19,373	$42,710	$62,084	$5,593,202

第21年供款共

$745,004

第21年利息

$242,029

第21年共還本金

$502,975

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$19,227	$42,857	$62,084	$5,550,345
254	$19,079	$43,004	$62,084	$5,507,340
255	$18,931	$43,152	$62,084	$5,464,188
256	$18,783	$43,300	$62,084	$5,420,888
257	$18,634	$43,449	$62,084	$5,377,438
258	$18,485	$43,599	$62,084	$5,333,840
259	$18,335	$43,749	$62,084	$5,290,091
260	$18,185	$43,899	$62,084	$5,246,192
261	$18,034	$44,050	$62,084	$5,202,142
262	$17,882	$44,201	$62,084	$5,157,941
263	$17,730	$44,353	$62,084	$5,113,588
264	$17,578	$44,506	$62,084	$5,069,082

第22年供款共

$745,004

第22年利息

$220,884

第22年共還本金

$524,119

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$17,425	$44,659	$62,084	$5,024,424
266	$17,271	$44,812	$62,084	$4,979,611
267	$17,117	$44,966	$62,084	$4,934,645
268	$16,963	$45,121	$62,084	$4,889,524
269	$16,808	$45,276	$62,084	$4,844,249
270	$16,652	$45,432	$62,084	$4,798,817
271	$16,496	$45,588	$62,084	$4,753,229
272	$16,339	$45,744	$62,084	$4,707,485
273	$16,182	$45,902	$62,084	$4,661,583
274	$16,024	$46,059	$62,084	$4,615,524
275	$15,866	$46,218	$62,084	$4,569,306
276	$15,707	$46,377	$62,084	$4,522,929

第23年供款共

$745,004

第23年利息

$198,851

第23年共還本金

$546,153

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$15,548	$46,536	$62,084	$4,476,393
278	$15,388	$46,696	$62,084	$4,429,697
279	$15,227	$46,857	$62,084	$4,382,841
280	$15,066	$47,018	$62,084	$4,335,823
281	$14,904	$47,179	$62,084	$4,288,644
282	$14,742	$47,341	$62,084	$4,241,303
283	$14,579	$47,504	$62,084	$4,193,798
284	$14,416	$47,667	$62,084	$4,146,131
285	$14,252	$47,831	$62,084	$4,098,300
286	$14,088	$47,996	$62,084	$4,050,304
287	$13,923	$48,161	$62,084	$4,002,143
288	$13,757	$48,326	$62,084	$3,953,817

第24年供款共

$745,004

第24年利息

$175,891

第24年共還本金

$569,113

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$13,591	$48,492	$62,084	$3,905,325
290	$13,425	$48,659	$62,084	$3,856,665
291	$13,257	$48,826	$62,084	$3,807,839
292	$13,089	$48,994	$62,084	$3,758,845
293	$12,921	$49,163	$62,084	$3,709,682
294	$12,752	$49,332	$62,084	$3,660,351
295	$12,582	$49,501	$62,084	$3,610,850
296	$12,412	$49,671	$62,084	$3,561,178
297	$12,242	$49,842	$62,084	$3,511,336
298	$12,070	$50,013	$62,084	$3,461,323
299	$11,898	$50,185	$62,084	$3,411,137
300	$11,726	$50,358	$62,084	$3,360,780

第25年供款共

$745,004

第25年利息

$151,966

第25年共還本金

$593,037

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$11,553	$50,531	$62,084	$3,310,249
302	$11,379	$50,705	$62,084	$3,259,544
303	$11,205	$50,879	$62,084	$3,208,665
304	$11,030	$51,054	$62,084	$3,157,611
305	$10,854	$51,229	$62,084	$3,106,382
306	$10,678	$51,405	$62,084	$3,054,976
307	$10,501	$51,582	$62,084	$3,003,394
308	$10,324	$51,759	$62,084	$2,951,635
309	$10,146	$51,937	$62,084	$2,899,697
310	$9,968	$52,116	$62,084	$2,847,581
311	$9,789	$52,295	$62,084	$2,795,286
312	$9,609	$52,475	$62,084	$2,742,812

第26年供款共

$745,004

第26年利息

$127,036

第26年共還本金

$617,968

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$9,428	$52,655	$62,084	$2,690,156
314	$9,247	$52,836	$62,084	$2,637,320
315	$9,066	$53,018	$62,084	$2,584,302
316	$8,884	$53,200	$62,084	$2,531,102
317	$8,701	$53,383	$62,084	$2,477,719
318	$8,517	$53,566	$62,084	$2,424,153
319	$8,333	$53,751	$62,084	$2,370,402
320	$8,148	$53,935	$62,084	$2,316,467
321	$7,963	$54,121	$62,084	$2,262,346
322	$7,777	$54,307	$62,084	$2,208,039
323	$7,590	$54,493	$62,084	$2,153,546
324	$7,403	$54,681	$62,084	$2,098,865

第27年供款共

$745,004

第27年利息

$101,057

第27年共還本金

$643,947

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$7,215	$54,869	$62,084	$2,043,996
326	$7,026	$55,057	$62,084	$1,988,939
327	$6,837	$55,247	$62,084	$1,933,692
328	$6,647	$55,437	$62,084	$1,878,255
329	$6,457	$55,627	$62,084	$1,822,628
330	$6,265	$55,818	$62,084	$1,766,810
331	$6,073	$56,010	$62,084	$1,710,800
332	$5,881	$56,203	$62,084	$1,654,597
333	$5,688	$56,396	$62,084	$1,598,201
334	$5,494	$56,590	$62,084	$1,541,611
335	$5,299	$56,784	$62,084	$1,484,827
336	$5,104	$56,980	$62,084	$1,427,847

第28年供款共

$745,004

第28年利息

$73,986

第28年共還本金

$671,017

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$4,908	$57,175	$62,084	$1,370,672
338	$4,712	$57,372	$62,084	$1,313,300
339	$4,514	$57,569	$62,084	$1,255,731
340	$4,317	$57,767	$62,084	$1,197,964
341	$4,118	$57,966	$62,084	$1,139,998
342	$3,919	$58,165	$62,084	$1,081,833
343	$3,719	$58,365	$62,084	$1,023,468
344	$3,518	$58,565	$62,084	$964,903
345	$3,317	$58,767	$62,084	$906,136
346	$3,115	$58,969	$62,084	$847,167
347	$2,912	$59,171	$62,084	$787,996
348	$2,709	$59,375	$62,084	$728,621

第29年供款共

$745,004

第29年利息

$45,777

第29年共還本金

$699,226

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,505	$59,579	$62,084	$669,042
350	$2,300	$59,784	$62,084	$609,258
351	$2,094	$59,989	$62,084	$549,269
352	$1,888	$60,196	$62,084	$489,073
353	$1,681	$60,402	$62,084	$428,671
354	$1,474	$60,610	$62,084	$368,061
355	$1,265	$60,818	$62,084	$307,242
356	$1,056	$61,027	$62,084	$246,215
357	$846	$61,237	$62,084	$184,978
358	$636	$61,448	$62,084	$123,530
359	$425	$61,659	$62,084	$61,871
360	$213	$61,871	$62,084	$0

第30年供款共

$745,004

第30年利息

$16,383

第30年共還本金

$728,621

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$28,719,358

免责声明

笋盘推介

按揭保险费
info