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$37,056,608

每月供款
$63,005

首期

$13,000,000

总贷款额

$13,000,000

總利息

$9,681,608

印花税

$1,105,000

其他

$270,000

置业成本总预算

HK$14,375,000

$126,009

置业成本总预算

HK$14,375,000

首期

$13,000,000
印花税

$1,105,000
- AVD
  
  $1,105,000
律师费

$ 10,000
代理佣金

$260,000
按揭保险费

不适用

$126,009

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

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

西贡西贡

thumb_up

FULLY DETACHED HOUSE WITH INDEED GARDEN

建

2,100 呎

@12,286

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价

售$2,580 万

建

2,100 呎

@12,286

售$2,580 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价

KOL实拍

西贡莫遮輋

thumb_up

顶级豪华装修，尽显气派

实

2,100 呎

@12,857

建

2,100 呎

@12,857

local_fire_department 至HIT real_estate_agent 罕有放盘 verified 首置必买

售$2,700 万

实

2,100 呎

@12,857

建

2,100 呎

@12,857

售$2,700 万

local_fire_department 至HIT real_estate_agent 罕有放盘 verified 首置必买

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

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

KOL实拍

清水湾小坑口

thumb_up

清水湾

实

2,100 呎

@12,857

建

2,100 呎

@12,857

local_fire_department 至HIT hotel_class 楼王 flight_takeoff 移民急让 pets 爱竉必选

售$2,700 万

实

2,100 呎

@12,857

建

2,100 呎

@12,857

售$2,700 万

local_fire_department 至HIT hotel_class 楼王 flight_takeoff 移民急让 pets 爱竉必选

西贡茅莆

thumb_up

清水湾花园全幢

建

2,100 呎

@11,905

local_fire_department 至HIT hotel_class 楼王

售$2,500 万

建

2,100 呎

@11,905

售$2,500 万

local_fire_department 至HIT hotel_class 楼王

清水湾小坑口临海沙滩品味村屋

thumb_up

欧陆风情, 大花园, 可汨2车

建

2,100 呎

@12,857

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 pets 爱竉必选

售$2,700 万

建

2,100 呎

@12,857

售$2,700 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 pets 爱竉必选

沙田世界花园

thumb_up

世界花园海棠阁大则^实用2217呎^连车位

实

2,217 呎

@11,728

建

2,500 呎

@10,400

local_fire_department 至HIT directions_run 即走 hotel_class 楼王

售$2,600 万

实

2,217 呎

@11,728

建

2,500 呎

@10,400

售$2,600 万

local_fire_department 至HIT directions_run 即走 hotel_class 楼王

VR实景

大埔帝琴湾凯琴居

thumb_up

帝琴湾**罕有放盘,业主自制覆式,豪华靓装修,光勐通爽**

实

2,224 呎

@11,691

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 local_offer 低水笋价

售$2,600 万

实

2,224 呎

@11,691

售$2,600 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 local_offer 低水笋价

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

VR实景

马鞍山岚岸第05座

thumb_up

池海双辉,西南

实

1,569 呎

@15,934

建

2,104 呎

@11,882

local_fire_department 至HIT real_estate_agent 罕有放盘

售$2,500 万

实

1,569 呎

@15,934

建

2,104 呎

@11,882

售$2,500 万

local_fire_department 至HIT real_estate_agent 罕有放盘

利率	15年	20年	25年	30年
1.000	$77,804	$59,786	$48,993	$41,813
1.500	$80,697	$62,731	$51,992	$44,866
2.000	$83,656	$65,765	$55,101	$48,051
2.500	$86,683	$68,887	$58,320	$51,366
3.000	$89,776	$72,098	$61,647	$54,809
3.500	$92,935	$75,395	$65,081	$58,376
4.000	$96,159	$78,777	$68,619	$62,064
4.125	$96,976	$79,636	$69,519	$63,004
4.500	$99,449	$82,244	$72,258	$65,869
5.000	$102,803	$85,794	$75,997	$69,787
5.500	$106,221	$89,425	$79,831	$73,813
6.000	$109,701	$93,136	$83,759	$77,942

每月供款$63,005

年期

30年

贷款金额

$13,000,000

總利息

$9,681,608

总贷款连利息

$22,681,608

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$44,688	$18,317	$63,004	$12,981,683
2	$44,625	$18,380	$63,004	$12,963,303
3	$44,561	$18,443	$63,004	$12,944,860
4	$44,498	$18,507	$63,004	$12,926,353
5	$44,434	$18,570	$63,004	$12,907,783
6	$44,371	$18,634	$63,004	$12,889,149
7	$44,306	$18,698	$63,004	$12,870,451
8	$44,242	$18,762	$63,004	$12,851,689
9	$44,178	$18,827	$63,004	$12,832,862
10	$44,113	$18,892	$63,004	$12,813,971
11	$44,048	$18,956	$63,004	$12,795,014
12	$43,983	$19,022	$63,004	$12,775,993

第1年供款共

$756,054

第1年利息

$532,046

第1年共還本金

$224,007

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$43,917	$19,087	$63,004	$12,756,906
14	$43,852	$19,153	$63,004	$12,737,753
15	$43,786	$19,218	$63,004	$12,718,535
16	$43,720	$19,285	$63,004	$12,699,250
17	$43,654	$19,351	$63,004	$12,679,899
18	$43,587	$19,417	$63,004	$12,660,482
19	$43,520	$19,484	$63,004	$12,640,998
20	$43,453	$19,551	$63,004	$12,621,447
21	$43,386	$19,618	$63,004	$12,601,829
22	$43,319	$19,686	$63,004	$12,582,143
23	$43,251	$19,753	$63,004	$12,562,390
24	$43,183	$19,821	$63,004	$12,542,569

第2年供款共

$756,054

第2年利息

$522,629

第2年共還本金

$233,424

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$43,115	$19,889	$63,004	$12,522,679
26	$43,047	$19,958	$63,004	$12,502,721
27	$42,978	$20,026	$63,004	$12,482,695
28	$42,909	$20,095	$63,004	$12,462,600
29	$42,840	$20,164	$63,004	$12,442,436
30	$42,771	$20,234	$63,004	$12,422,202
31	$42,701	$20,303	$63,004	$12,401,899
32	$42,632	$20,373	$63,004	$12,381,526
33	$42,561	$20,443	$63,004	$12,361,083
34	$42,491	$20,513	$63,004	$12,340,570
35	$42,421	$20,584	$63,004	$12,319,986
36	$42,350	$20,655	$63,004	$12,299,331

第3年供款共

$756,054

第3年利息

$512,816

第3年共還本金

$243,237

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$42,279	$20,726	$63,004	$12,278,606
38	$42,208	$20,797	$63,004	$12,257,809
39	$42,136	$20,868	$63,004	$12,236,941
40	$42,064	$20,940	$63,004	$12,216,001
41	$41,993	$21,012	$63,004	$12,194,989
42	$41,920	$21,084	$63,004	$12,173,905
43	$41,848	$21,157	$63,004	$12,152,748
44	$41,775	$21,229	$63,004	$12,131,519
45	$41,702	$21,302	$63,004	$12,110,216
46	$41,629	$21,376	$63,004	$12,088,841
47	$41,555	$21,449	$63,004	$12,067,392
48	$41,482	$21,523	$63,004	$12,045,869

第4年供款共

$756,054

第4年利息

$502,591

第4年共還本金

$253,463

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$41,408	$21,597	$63,004	$12,024,272
50	$41,333	$21,671	$63,004	$12,002,601
51	$41,259	$21,746	$63,004	$11,980,855
52	$41,184	$21,820	$63,004	$11,959,035
53	$41,109	$21,895	$63,004	$11,937,140
54	$41,034	$21,971	$63,004	$11,915,169
55	$40,958	$22,046	$63,004	$11,893,123
56	$40,883	$22,122	$63,004	$11,871,001
57	$40,807	$22,198	$63,004	$11,848,804
58	$40,730	$22,274	$63,004	$11,826,529
59	$40,654	$22,351	$63,004	$11,804,179
60	$40,577	$22,428	$63,004	$11,781,751

第5年供款共

$756,054

第5年利息

$491,936

第5年共還本金

$264,118

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$40,500	$22,505	$63,004	$11,759,246
62	$40,422	$22,582	$63,004	$11,736,664
63	$40,345	$22,660	$63,004	$11,714,005
64	$40,267	$22,738	$63,004	$11,691,267
65	$40,189	$22,816	$63,004	$11,668,451
66	$40,110	$22,894	$63,004	$11,645,557
67	$40,032	$22,973	$63,004	$11,622,584
68	$39,953	$23,052	$63,004	$11,599,532
69	$39,873	$23,131	$63,004	$11,576,401
70	$39,794	$23,211	$63,004	$11,553,191
71	$39,714	$23,290	$63,004	$11,529,900
72	$39,634	$23,370	$63,004	$11,506,530

第6年供款共

$756,054

第6年利息

$480,833

第6年共還本金

$275,221

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$39,554	$23,451	$63,004	$11,483,079
74	$39,473	$23,531	$63,004	$11,459,548
75	$39,392	$23,612	$63,004	$11,435,935
76	$39,311	$23,693	$63,004	$11,412,242
77	$39,230	$23,775	$63,004	$11,388,467
78	$39,148	$23,857	$63,004	$11,364,611
79	$39,066	$23,939	$63,004	$11,340,672
80	$38,984	$24,021	$63,004	$11,316,651
81	$38,901	$24,103	$63,004	$11,292,548
82	$38,818	$24,186	$63,004	$11,268,361
83	$38,735	$24,269	$63,004	$11,244,092
84	$38,652	$24,353	$63,004	$11,219,739

第7年供款共

$756,054

第7年利息

$469,263

第7年共還本金

$286,791

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$38,568	$24,437	$63,004	$11,195,302
86	$38,484	$24,521	$63,004	$11,170,782
87	$38,400	$24,605	$63,004	$11,146,177
88	$38,315	$24,689	$63,004	$11,121,487
89	$38,230	$24,774	$63,004	$11,096,713
90	$38,145	$24,860	$63,004	$11,071,853
91	$38,059	$24,945	$63,004	$11,046,908
92	$37,974	$25,031	$63,004	$11,021,878
93	$37,888	$25,117	$63,004	$10,996,761
94	$37,801	$25,203	$63,004	$10,971,558
95	$37,715	$25,290	$63,004	$10,946,268
96	$37,628	$25,377	$63,004	$10,920,891

第8年供款共

$756,054

第8年利息

$457,206

第8年共還本金

$298,847

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$37,541	$25,464	$63,004	$10,895,428
98	$37,453	$25,551	$63,004	$10,869,876
99	$37,365	$25,639	$63,004	$10,844,237
100	$37,277	$25,727	$63,004	$10,818,509
101	$37,189	$25,816	$63,004	$10,792,694
102	$37,100	$25,905	$63,004	$10,766,789
103	$37,011	$25,994	$63,004	$10,740,795
104	$36,921	$26,083	$63,004	$10,714,712
105	$36,832	$26,173	$63,004	$10,688,540
106	$36,742	$26,263	$63,004	$10,662,277
107	$36,652	$26,353	$63,004	$10,635,924
108	$36,561	$26,443	$63,004	$10,609,481

第9年供款共

$756,054

第9年利息

$444,643

第9年共還本金

$311,411

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$36,470	$26,534	$63,004	$10,582,946
110	$36,379	$26,626	$63,004	$10,556,321
111	$36,287	$26,717	$63,004	$10,529,604
112	$36,196	$26,809	$63,004	$10,502,795
113	$36,103	$26,901	$63,004	$10,475,894
114	$36,011	$26,994	$63,004	$10,448,900
115	$35,918	$27,086	$63,004	$10,421,814
116	$35,825	$27,179	$63,004	$10,394,634
117	$35,732	$27,273	$63,004	$10,367,361
118	$35,638	$27,367	$63,004	$10,339,995
119	$35,544	$27,461	$63,004	$10,312,534
120	$35,449	$27,555	$63,004	$10,284,979

第10年供款共

$756,054

第10年利息

$431,552

第10年共還本金

$324,502

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$35,355	$27,650	$63,004	$10,257,329
122	$35,260	$27,745	$63,004	$10,229,584
123	$35,164	$27,840	$63,004	$10,201,744
124	$35,068	$27,936	$63,004	$10,173,808
125	$34,972	$28,032	$63,004	$10,145,776
126	$34,876	$28,128	$63,004	$10,117,647
127	$34,779	$28,225	$63,004	$10,089,422
128	$34,682	$28,322	$63,004	$10,061,100
129	$34,585	$28,419	$63,004	$10,032,681
130	$34,487	$28,517	$63,004	$10,004,164
131	$34,389	$28,615	$63,004	$9,975,549
132	$34,291	$28,714	$63,004	$9,946,835

第11年供款共

$756,054

第11年利息

$417,910

第11年共還本金

$338,144

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$34,192	$28,812	$63,004	$9,918,023
134	$34,093	$28,911	$63,004	$9,889,112
135	$33,994	$29,011	$63,004	$9,860,101
136	$33,894	$29,110	$63,004	$9,830,991
137	$33,794	$29,210	$63,004	$9,801,780
138	$33,694	$29,311	$63,004	$9,772,469
139	$33,593	$29,412	$63,004	$9,743,058
140	$33,492	$29,513	$63,004	$9,713,545
141	$33,390	$29,614	$63,004	$9,683,931
142	$33,289	$29,716	$63,004	$9,654,215
143	$33,186	$29,818	$63,004	$9,624,397
144	$33,084	$29,921	$63,004	$9,594,476

第12年供款共

$756,054

第12年利息

$403,695

第12年共還本金

$352,359

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$32,981	$30,023	$63,004	$9,564,453
146	$32,878	$30,127	$63,004	$9,534,326
147	$32,774	$30,230	$63,004	$9,504,096
148	$32,670	$30,334	$63,004	$9,473,762
149	$32,566	$30,438	$63,004	$9,443,323
150	$32,461	$30,543	$63,004	$9,412,780
151	$32,356	$30,648	$63,004	$9,382,132
152	$32,251	$30,753	$63,004	$9,351,379
153	$32,145	$30,859	$63,004	$9,320,520
154	$32,039	$30,965	$63,004	$9,289,555
155	$31,933	$31,072	$63,004	$9,258,483
156	$31,826	$31,178	$63,004	$9,227,305

第13年供款共

$756,054

第13年利息

$388,882

第13年共還本金

$367,172

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$31,719	$31,286	$63,004	$9,196,019
158	$31,611	$31,393	$63,004	$9,164,626
159	$31,503	$31,501	$63,004	$9,133,125
160	$31,395	$31,609	$63,004	$9,101,515
161	$31,286	$31,718	$63,004	$9,069,797
162	$31,177	$31,827	$63,004	$9,037,970
163	$31,068	$31,936	$63,004	$9,006,034
164	$30,958	$32,046	$63,004	$8,973,988
165	$30,848	$32,156	$63,004	$8,941,831
166	$30,738	$32,267	$63,004	$8,909,564
167	$30,627	$32,378	$63,004	$8,877,186
168	$30,515	$32,489	$63,004	$8,844,697

第14年供款共

$756,054

第14年利息

$373,446

第14年共還本金

$382,607

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$30,404	$32,601	$63,004	$8,812,097
170	$30,292	$32,713	$63,004	$8,779,384
171	$30,179	$32,825	$63,004	$8,746,558
172	$30,066	$32,938	$63,004	$8,713,620
173	$29,953	$33,051	$63,004	$8,680,569
174	$29,839	$33,165	$63,004	$8,647,404
175	$29,725	$33,279	$63,004	$8,614,125
176	$29,611	$33,393	$63,004	$8,580,731
177	$29,496	$33,508	$63,004	$8,547,223
178	$29,381	$33,623	$63,004	$8,513,600
179	$29,265	$33,739	$63,004	$8,479,861
180	$29,150	$33,855	$63,004	$8,446,006

第15年供款共

$756,054

第15年利息

$357,362

第15年共還本金

$398,692

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$29,033	$33,971	$63,004	$8,412,034
182	$28,916	$34,088	$63,004	$8,377,946
183	$28,799	$34,205	$63,004	$8,343,741
184	$28,682	$34,323	$63,004	$8,309,418
185	$28,564	$34,441	$63,004	$8,274,977
186	$28,445	$34,559	$63,004	$8,240,418
187	$28,326	$34,678	$63,004	$8,205,740
188	$28,207	$34,797	$63,004	$8,170,943
189	$28,088	$34,917	$63,004	$8,136,026
190	$27,968	$35,037	$63,004	$8,100,989
191	$27,847	$35,157	$63,004	$8,065,832
192	$27,726	$35,278	$63,004	$8,030,554

第16年供款共

$756,054

第16年利息

$340,601

第16年共還本金

$415,452

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$27,605	$35,399	$63,004	$7,995,154
194	$27,483	$35,521	$63,004	$7,959,633
195	$27,361	$35,643	$63,004	$7,923,990
196	$27,239	$35,766	$63,004	$7,888,224
197	$27,116	$35,889	$63,004	$7,852,336
198	$26,992	$36,012	$63,004	$7,816,323
199	$26,869	$36,136	$63,004	$7,780,188
200	$26,744	$36,260	$63,004	$7,743,928
201	$26,620	$36,385	$63,004	$7,707,543
202	$26,495	$36,510	$63,004	$7,671,033
203	$26,369	$36,635	$63,004	$7,634,398
204	$26,243	$36,761	$63,004	$7,597,637

第17年供款共

$756,054

第17年利息

$323,136

第17年共還本金

$432,917

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$26,117	$36,888	$63,004	$7,560,749
206	$25,990	$37,014	$63,004	$7,523,735
207	$25,863	$37,142	$63,004	$7,486,593
208	$25,735	$37,269	$63,004	$7,449,324
209	$25,607	$37,397	$63,004	$7,411,926
210	$25,478	$37,526	$63,004	$7,374,400
211	$25,350	$37,655	$63,004	$7,336,745
212	$25,220	$37,784	$63,004	$7,298,961
213	$25,090	$37,914	$63,004	$7,261,047
214	$24,960	$38,045	$63,004	$7,223,002
215	$24,829	$38,175	$63,004	$7,184,827
216	$24,698	$38,307	$63,004	$7,146,520

第18年供款共

$756,054

第18年利息

$304,937

第18年共還本金

$451,117

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$24,566	$38,438	$63,004	$7,108,082
218	$24,434	$38,570	$63,004	$7,069,511
219	$24,301	$38,703	$63,004	$7,030,808
220	$24,168	$38,836	$63,004	$6,991,972
221	$24,035	$38,970	$63,004	$6,953,003
222	$23,901	$39,104	$63,004	$6,913,899
223	$23,767	$39,238	$63,004	$6,874,661
224	$23,632	$39,373	$63,004	$6,835,288
225	$23,496	$39,508	$63,004	$6,795,780
226	$23,360	$39,644	$63,004	$6,756,136
227	$23,224	$39,780	$63,004	$6,716,356
228	$23,087	$39,917	$63,004	$6,676,439

第19年供款共

$756,054

第19年利息

$285,973

第19年共還本金

$470,081

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$22,950	$40,054	$63,004	$6,636,385
230	$22,813	$40,192	$63,004	$6,596,193
231	$22,674	$40,330	$63,004	$6,555,863
232	$22,536	$40,469	$63,004	$6,515,394
233	$22,397	$40,608	$63,004	$6,474,786
234	$22,257	$40,747	$63,004	$6,434,039
235	$22,117	$40,887	$63,004	$6,393,151
236	$21,976	$41,028	$63,004	$6,352,123
237	$21,835	$41,169	$63,004	$6,310,954
238	$21,694	$41,311	$63,004	$6,269,644
239	$21,552	$41,453	$63,004	$6,228,191
240	$21,409	$41,595	$63,004	$6,186,596

第20年供款共

$756,054

第20年利息

$266,211

第20年共還本金

$489,843

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$21,266	$41,738	$63,004	$6,144,858
242	$21,123	$41,882	$63,004	$6,102,977
243	$20,979	$42,025	$63,004	$6,060,951
244	$20,835	$42,170	$63,004	$6,018,781
245	$20,690	$42,315	$63,004	$5,976,466
246	$20,544	$42,460	$63,004	$5,934,006
247	$20,398	$42,606	$63,004	$5,891,400
248	$20,252	$42,753	$63,004	$5,848,647
249	$20,105	$42,900	$63,004	$5,805,747
250	$19,957	$43,047	$63,004	$5,762,700
251	$19,809	$43,195	$63,004	$5,719,505
252	$19,661	$43,344	$63,004	$5,676,161

第21年供款共

$756,054

第21年利息

$245,618

第21年共還本金

$510,435

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$19,512	$43,493	$63,004	$5,632,668
254	$19,362	$43,642	$63,004	$5,589,026
255	$19,212	$43,792	$63,004	$5,545,234
256	$19,062	$43,943	$63,004	$5,501,291
257	$18,911	$44,094	$63,004	$5,457,198
258	$18,759	$44,245	$63,004	$5,412,952
259	$18,607	$44,397	$63,004	$5,368,555
260	$18,454	$44,550	$63,004	$5,324,005
261	$18,301	$44,703	$63,004	$5,279,301
262	$18,148	$44,857	$63,004	$5,234,445
263	$17,993	$45,011	$63,004	$5,189,434
264	$17,839	$45,166	$63,004	$5,144,268

第22年供款共

$756,054

第22年利息

$224,160

第22年共還本金

$531,893

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$17,683	$45,321	$63,004	$5,098,947
266	$17,528	$45,477	$63,004	$5,053,470
267	$17,371	$45,633	$63,004	$5,007,837
268	$17,214	$45,790	$63,004	$4,962,047
269	$17,057	$45,947	$63,004	$4,916,099
270	$16,899	$46,105	$63,004	$4,869,994
271	$16,741	$46,264	$63,004	$4,823,730
272	$16,582	$46,423	$63,004	$4,777,307
273	$16,422	$46,582	$63,004	$4,730,725
274	$16,262	$46,743	$63,004	$4,683,982
275	$16,101	$46,903	$63,004	$4,637,079
276	$15,940	$47,065	$63,004	$4,590,014

第23年供款共

$756,054

第23年利息

$201,800

第23年共還本金

$554,253

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$15,778	$47,226	$63,004	$4,542,788
278	$15,616	$47,389	$63,004	$4,495,399
279	$15,453	$47,552	$63,004	$4,447,848
280	$15,289	$47,715	$63,004	$4,400,133
281	$15,125	$47,879	$63,004	$4,352,254
282	$14,961	$48,044	$63,004	$4,304,210
283	$14,796	$48,209	$63,004	$4,256,001
284	$14,630	$48,374	$63,004	$4,207,627
285	$14,464	$48,541	$63,004	$4,159,086
286	$14,297	$48,708	$63,004	$4,110,379
287	$14,129	$48,875	$63,004	$4,061,504
288	$13,961	$49,043	$63,004	$4,012,461

第24年供款共

$756,054

第24年利息

$178,500

第24年共還本金

$577,554

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$13,793	$49,212	$63,004	$3,963,249
290	$13,624	$49,381	$63,004	$3,913,868
291	$13,454	$49,551	$63,004	$3,864,318
292	$13,284	$49,721	$63,004	$3,814,597
293	$13,113	$49,892	$63,004	$3,764,705
294	$12,941	$50,063	$63,004	$3,714,642
295	$12,769	$50,235	$63,004	$3,664,406
296	$12,596	$50,408	$63,004	$3,613,998
297	$12,423	$50,581	$63,004	$3,563,417
298	$12,249	$50,755	$63,004	$3,512,662
299	$12,075	$50,930	$63,004	$3,461,732
300	$11,900	$51,105	$63,004	$3,410,627

第25年供款共

$756,054

第25年利息

$154,220

第25年共還本金

$601,833

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$11,724	$51,280	$63,004	$3,359,347
302	$11,548	$51,457	$63,004	$3,307,890
303	$11,371	$51,634	$63,004	$3,256,256
304	$11,193	$51,811	$63,004	$3,204,445
305	$11,015	$51,989	$63,004	$3,152,456
306	$10,837	$52,168	$63,004	$3,100,288
307	$10,657	$52,347	$63,004	$3,047,941
308	$10,477	$52,527	$63,004	$2,995,414
309	$10,297	$52,708	$63,004	$2,942,706
310	$10,116	$52,889	$63,004	$2,889,817
311	$9,934	$53,071	$63,004	$2,836,747
312	$9,751	$53,253	$63,004	$2,783,493

第26年供款共

$756,054

第26年利息

$128,920

第26年共還本金

$627,134

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$9,568	$53,436	$63,004	$2,730,057
314	$9,385	$53,620	$63,004	$2,676,437
315	$9,200	$53,804	$63,004	$2,622,633
316	$9,015	$53,989	$63,004	$2,568,644
317	$8,830	$54,175	$63,004	$2,514,469
318	$8,643	$54,361	$63,004	$2,460,108
319	$8,457	$54,548	$63,004	$2,405,560
320	$8,269	$54,735	$63,004	$2,350,825
321	$8,081	$54,924	$63,004	$2,295,901
322	$7,892	$55,112	$63,004	$2,240,789
323	$7,703	$55,302	$63,004	$2,185,487
324	$7,513	$55,492	$63,004	$2,129,996

第27年供款共

$756,054

第27年利息

$102,556

第27年共還本金

$653,498

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$7,322	$55,683	$63,004	$2,074,313
326	$7,130	$55,874	$63,004	$2,018,439
327	$6,938	$56,066	$63,004	$1,962,373
328	$6,746	$56,259	$63,004	$1,906,114
329	$6,552	$56,452	$63,004	$1,849,662
330	$6,358	$56,646	$63,004	$1,793,016
331	$6,163	$56,841	$63,004	$1,736,175
332	$5,968	$57,036	$63,004	$1,679,138
333	$5,772	$57,232	$63,004	$1,621,906
334	$5,575	$57,429	$63,004	$1,564,477
335	$5,378	$57,627	$63,004	$1,506,850
336	$5,180	$57,825	$63,004	$1,449,025

第28年供款共

$756,054

第28年利息

$75,083

第28年共還本金

$680,970

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$4,981	$58,023	$63,004	$1,391,002
338	$4,782	$58,223	$63,004	$1,332,779
339	$4,581	$58,423	$63,004	$1,274,356
340	$4,381	$58,624	$63,004	$1,215,732
341	$4,179	$58,825	$63,004	$1,156,907
342	$3,977	$59,028	$63,004	$1,097,879
343	$3,774	$59,231	$63,004	$1,038,649
344	$3,570	$59,434	$63,004	$979,215
345	$3,366	$59,638	$63,004	$919,576
346	$3,161	$59,843	$63,004	$859,733
347	$2,955	$60,049	$63,004	$799,684
348	$2,749	$60,256	$63,004	$739,428

第29年供款共

$756,054

第29年利息

$46,456

第29年共還本金

$709,597

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,542	$60,463	$63,004	$678,965
350	$2,334	$60,671	$63,004	$618,295
351	$2,125	$60,879	$63,004	$557,416
352	$1,916	$61,088	$63,004	$496,327
353	$1,706	$61,298	$63,004	$435,029
354	$1,495	$61,509	$63,004	$373,520
355	$1,284	$61,720	$63,004	$311,800
356	$1,072	$61,933	$63,004	$249,867
357	$859	$62,146	$63,004	$187,721
358	$645	$62,359	$63,004	$125,362
359	$431	$62,574	$63,004	$62,789
360	$216	$62,789	$63,004	$0

第30年供款共

$756,054

第30年利息

$16,626

第30年共還本金

$739,428

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$37,056,608

免责声明

笋盘推介

按揭保险费
info