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$38,196,504

每月供款
$64,944

首期

$13,400,000

总贷款额

$13,400,000

總利息

$9,979,504

印花税

$1,139,000

其他

$278,000

置业成本总预算

HK$14,817,000

$129,886

置业成本总预算

HK$14,817,000

首期

$13,400,000
印花税

$1,139,000
- AVD
  
  $1,139,000
律师费

$ 10,000
代理佣金

$268,000
按揭保险费

不适用

$129,886

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

西贡傲泷大噼价!! 笋!!笋!!笋!!

thumb_up

傲泷大噼价!! 笋!!笋!!笋!!

实

1,714 呎

@15,169

local_fire_department 至HIT directions_run 即走 pets 爱竉必选 price_change 蚀让盘

售$2,600 万

实

1,714 呎

@15,169

售$2,600 万

local_fire_department 至HIT directions_run 即走 pets 爱竉必选 price_change 蚀让盘

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

建

2,780 呎

@9,353

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

建

2,780 呎

@9,353

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

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

清水湾傲泷

thumb_up

Luxury Flat with Green View

实

1,172 呎

@22,867

local_fire_department 至HIT hotel_class 楼王 vpn_key 有匙即睇

售$2,680 万

实

1,172 呎

@22,867

售$2,680 万

local_fire_department 至HIT hotel_class 楼王 vpn_key 有匙即睇

西贡匡湖居可公司转让大园泊3车

thumb_up

品味装修单边巨园

实

1,323 呎

@19,501

建

1,920 呎

@13,438

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

售$2,580 万

实

1,323 呎

@19,501

建

1,920 呎

@13,438

售$2,580 万

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

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

西贡南山

thumb_up

西贡半山

实

2,100 呎

@12,381

建

2,100 呎

@12,381

local_fire_department 至HIT real_estate_agent 罕有放盘

售$2,600 万

实

2,100 呎

@12,381

建

2,100 呎

@12,381

售$2,600 万

local_fire_department 至HIT real_estate_agent 罕有放盘

西贡 SAI KUNG COUNTRY PARK

thumb_up

近路方便独立村屋、私家大闸、大花园泊车、私家泳池、四房靓装

建

2,100 呎

@13,095

local_fire_department 至HIT local_offer 低水笋价

售$2,750 万

建

2,100 呎

@13,095

售$2,750 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 Sai Kung

thumb_up

Sai Kung Detached Garden House

建

2,100 呎

@12,286

local_fire_department 至HIT hotel_class 楼王

售$2,580 万

建

2,100 呎

@12,286

售$2,580 万

local_fire_department 至HIT hotel_class 楼王

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

利率	15年	20年	25年	30年
1.000	$80,198	$61,626	$50,501	$43,100
1.500	$83,180	$64,661	$53,591	$46,246
2.000	$86,230	$67,788	$56,796	$49,529
2.500	$89,350	$71,007	$60,115	$52,946
3.000	$92,538	$74,316	$63,544	$56,495
3.500	$95,794	$77,715	$67,084	$60,172
4.000	$99,118	$81,201	$70,730	$63,974
4.125	$99,960	$82,087	$71,658	$64,943
4.500	$102,509	$84,775	$74,482	$67,896
5.000	$105,966	$88,434	$78,335	$71,934
5.500	$109,489	$92,177	$82,288	$76,084
6.000	$113,077	$96,002	$86,336	$80,340

每月供款$64,944

年期

30年

贷款金额

$13,400,000

總利息

$9,979,504

总贷款连利息

$23,379,504

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$46,063	$18,881	$64,943	$13,381,119
2	$45,998	$18,945	$64,943	$13,362,174
3	$45,932	$19,011	$64,943	$13,343,163
4	$45,867	$19,076	$64,943	$13,324,087
5	$45,802	$19,142	$64,943	$13,304,946
6	$45,736	$19,207	$64,943	$13,285,739
7	$45,670	$19,273	$64,943	$13,266,465
8	$45,603	$19,340	$64,943	$13,247,126
9	$45,537	$19,406	$64,943	$13,227,720
10	$45,470	$19,473	$64,943	$13,208,247
11	$45,403	$19,540	$64,943	$13,188,707
12	$45,336	$19,607	$64,943	$13,169,100

第1年供款共

$779,317

第1年利息

$548,417

第1年共還本金

$230,900

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$45,269	$19,674	$64,943	$13,149,426
14	$45,201	$19,742	$64,943	$13,129,684
15	$45,133	$19,810	$64,943	$13,109,874
16	$45,065	$19,878	$64,943	$13,089,996
17	$44,997	$19,946	$64,943	$13,070,050
18	$44,928	$20,015	$64,943	$13,050,035
19	$44,859	$20,084	$64,943	$13,029,952
20	$44,790	$20,153	$64,943	$13,009,799
21	$44,721	$20,222	$64,943	$12,989,577
22	$44,652	$20,291	$64,943	$12,969,286
23	$44,582	$20,361	$64,943	$12,948,925
24	$44,512	$20,431	$64,943	$12,928,494

第2年供款共

$779,317

第2年利息

$538,710

第2年共還本金

$240,607

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$44,442	$20,501	$64,943	$12,907,992
26	$44,371	$20,572	$64,943	$12,887,420
27	$44,301	$20,643	$64,943	$12,866,778
28	$44,230	$20,714	$64,943	$12,846,064
29	$44,158	$20,785	$64,943	$12,825,280
30	$44,087	$20,856	$64,943	$12,804,424
31	$44,015	$20,928	$64,943	$12,783,496
32	$43,943	$21,000	$64,943	$12,762,496
33	$43,871	$21,072	$64,943	$12,741,424
34	$43,799	$21,144	$64,943	$12,720,279
35	$43,726	$21,217	$64,943	$12,699,062
36	$43,653	$21,290	$64,943	$12,677,772

第3年供款共

$779,317

第3年利息

$528,595

第3年共還本金

$250,721

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$43,580	$21,363	$64,943	$12,656,409
38	$43,506	$21,437	$64,943	$12,634,972
39	$43,433	$21,510	$64,943	$12,613,462
40	$43,359	$21,584	$64,943	$12,591,878
41	$43,285	$21,658	$64,943	$12,570,219
42	$43,210	$21,733	$64,943	$12,548,486
43	$43,135	$21,808	$64,943	$12,526,679
44	$43,060	$21,883	$64,943	$12,504,796
45	$42,985	$21,958	$64,943	$12,482,838
46	$42,910	$22,033	$64,943	$12,460,805
47	$42,834	$22,109	$64,943	$12,438,696
48	$42,758	$22,185	$64,943	$12,416,511

第4年供款共

$779,317

第4年利息

$518,055

第4年共還本金

$261,261

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$42,682	$22,261	$64,943	$12,394,250
50	$42,605	$22,338	$64,943	$12,371,912
51	$42,528	$22,415	$64,943	$12,349,497
52	$42,451	$22,492	$64,943	$12,327,006
53	$42,374	$22,569	$64,943	$12,304,437
54	$42,297	$22,647	$64,943	$12,281,790
55	$42,219	$22,724	$64,943	$12,259,066
56	$42,141	$22,803	$64,943	$12,236,263
57	$42,062	$22,881	$64,943	$12,213,382
58	$41,984	$22,960	$64,943	$12,190,423
59	$41,905	$23,038	$64,943	$12,167,384
60	$41,825	$23,118	$64,943	$12,144,266

第5年供款共

$779,317

第5年利息

$507,072

第5年共還本金

$272,245

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$41,746	$23,197	$64,943	$12,121,069
62	$41,666	$23,277	$64,943	$12,097,792
63	$41,586	$23,357	$64,943	$12,074,435
64	$41,506	$23,437	$64,943	$12,050,998
65	$41,425	$23,518	$64,943	$12,027,480
66	$41,344	$23,599	$64,943	$12,003,882
67	$41,263	$23,680	$64,943	$11,980,202
68	$41,182	$23,761	$64,943	$11,956,441
69	$41,100	$23,843	$64,943	$11,932,598
70	$41,018	$23,925	$64,943	$11,908,674
71	$40,936	$24,007	$64,943	$11,884,667
72	$40,854	$24,090	$64,943	$11,860,577

第6年供款共

$779,317

第6年利息

$495,627

第6年共還本金

$283,689

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$40,771	$24,172	$64,943	$11,836,405
74	$40,688	$24,255	$64,943	$11,812,149
75	$40,604	$24,339	$64,943	$11,787,810
76	$40,521	$24,422	$64,943	$11,763,388
77	$40,437	$24,506	$64,943	$11,738,882
78	$40,352	$24,591	$64,943	$11,714,291
79	$40,268	$24,675	$64,943	$11,689,616
80	$40,183	$24,760	$64,943	$11,664,856
81	$40,098	$24,845	$64,943	$11,640,011
82	$40,013	$24,931	$64,943	$11,615,080
83	$39,927	$25,016	$64,943	$11,590,064
84	$39,841	$25,102	$64,943	$11,564,962

第7年供款共

$779,317

第7年利息

$483,701

第7年共還本金

$295,615

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$39,755	$25,189	$64,943	$11,539,773
86	$39,668	$25,275	$64,943	$11,514,498
87	$39,581	$25,362	$64,943	$11,489,136
88	$39,494	$25,449	$64,943	$11,463,687
89	$39,406	$25,537	$64,943	$11,438,150
90	$39,319	$25,624	$64,943	$11,412,526
91	$39,231	$25,713	$64,943	$11,386,813
92	$39,142	$25,801	$64,943	$11,361,012
93	$39,053	$25,890	$64,943	$11,335,123
94	$38,964	$25,979	$64,943	$11,309,144
95	$38,875	$26,068	$64,943	$11,283,076
96	$38,786	$26,157	$64,943	$11,256,919

第8年供款共

$779,317

第8年利息

$471,274

第8年共還本金

$308,043

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$38,696	$26,247	$64,943	$11,230,671
98	$38,605	$26,338	$64,943	$11,204,334
99	$38,515	$26,428	$64,943	$11,177,906
100	$38,424	$26,519	$64,943	$11,151,387
101	$38,333	$26,610	$64,943	$11,124,776
102	$38,241	$26,702	$64,943	$11,098,075
103	$38,150	$26,793	$64,943	$11,071,281
104	$38,058	$26,886	$64,943	$11,044,396
105	$37,965	$26,978	$64,943	$11,017,418
106	$37,872	$27,071	$64,943	$10,990,347
107	$37,779	$27,164	$64,943	$10,963,183
108	$37,686	$27,257	$64,943	$10,935,926

第9年供款共

$779,317

第9年利息

$458,324

第9年共還本金

$320,993

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$37,592	$27,351	$64,943	$10,908,576
110	$37,498	$27,445	$64,943	$10,881,131
111	$37,404	$27,539	$64,943	$10,853,592
112	$37,309	$27,634	$64,943	$10,825,958
113	$37,214	$27,729	$64,943	$10,798,229
114	$37,119	$27,824	$64,943	$10,770,405
115	$37,023	$27,920	$64,943	$10,742,485
116	$36,927	$28,016	$64,943	$10,714,469
117	$36,831	$28,112	$64,943	$10,686,357
118	$36,734	$28,209	$64,943	$10,658,148
119	$36,637	$28,306	$64,943	$10,629,843
120	$36,540	$28,403	$64,943	$10,601,440

第10年供款共

$779,317

第10年利息

$444,830

第10年共還本金

$334,487

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$36,442	$28,501	$64,943	$10,572,939
122	$36,344	$28,599	$64,943	$10,544,340
123	$36,246	$28,697	$64,943	$10,515,644
124	$36,148	$28,796	$64,943	$10,486,848
125	$36,049	$28,895	$64,943	$10,457,953
126	$35,949	$28,994	$64,943	$10,428,960
127	$35,850	$29,094	$64,943	$10,399,866
128	$35,750	$29,194	$64,943	$10,370,673
129	$35,649	$29,294	$64,943	$10,341,379
130	$35,548	$29,395	$64,943	$10,311,984
131	$35,447	$29,496	$64,943	$10,282,489
132	$35,346	$29,597	$64,943	$10,252,892

第11年供款共

$779,317

第11年利息

$430,769

第11年共還本金

$348,548

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$35,244	$29,699	$64,943	$10,223,193
134	$35,142	$29,801	$64,943	$10,193,392
135	$35,040	$29,903	$64,943	$10,163,489
136	$34,937	$30,006	$64,943	$10,133,483
137	$34,834	$30,109	$64,943	$10,103,373
138	$34,730	$30,213	$64,943	$10,073,161
139	$34,626	$30,317	$64,943	$10,042,844
140	$34,522	$30,421	$64,943	$10,012,423
141	$34,418	$30,525	$64,943	$9,981,898
142	$34,313	$30,630	$64,943	$9,951,268
143	$34,207	$30,736	$64,943	$9,920,532
144	$34,102	$30,841	$64,943	$9,889,691

第12年供款共

$779,317

第12年利息

$416,116

第12年共還本金

$363,201

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$33,996	$30,947	$64,943	$9,858,744
146	$33,889	$31,054	$64,943	$9,827,690
147	$33,783	$31,160	$64,943	$9,796,530
148	$33,676	$31,267	$64,943	$9,765,262
149	$33,568	$31,375	$64,943	$9,733,887
150	$33,460	$31,483	$64,943	$9,702,404
151	$33,352	$31,591	$64,943	$9,670,813
152	$33,243	$31,700	$64,943	$9,639,114
153	$33,134	$31,809	$64,943	$9,607,305
154	$33,025	$31,918	$64,943	$9,575,387
155	$32,915	$32,028	$64,943	$9,543,359
156	$32,805	$32,138	$64,943	$9,511,222

第13年供款共

$779,317

第13年利息

$400,848

第13年共還本金

$378,469

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$32,695	$32,248	$64,943	$9,478,973
158	$32,584	$32,359	$64,943	$9,446,614
159	$32,473	$32,470	$64,943	$9,414,144
160	$32,361	$32,582	$64,943	$9,381,562
161	$32,249	$32,694	$64,943	$9,348,868
162	$32,137	$32,806	$64,943	$9,316,062
163	$32,024	$32,919	$64,943	$9,283,143
164	$31,911	$33,032	$64,943	$9,250,110
165	$31,797	$33,146	$64,943	$9,216,965
166	$31,683	$33,260	$64,943	$9,183,705
167	$31,569	$33,374	$64,943	$9,150,331
168	$31,454	$33,489	$64,943	$9,116,842

第14年供款共

$779,317

第14年利息

$384,937

第14年共還本金

$394,380

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$31,339	$33,604	$64,943	$9,083,238
170	$31,224	$33,719	$64,943	$9,049,519
171	$31,108	$33,835	$64,943	$9,015,683
172	$30,991	$33,952	$64,943	$8,981,732
173	$30,875	$34,068	$64,943	$8,947,663
174	$30,758	$34,185	$64,943	$8,913,478
175	$30,640	$34,303	$64,943	$8,879,175
176	$30,522	$34,421	$64,943	$8,844,754
177	$30,404	$34,539	$64,943	$8,810,215
178	$30,285	$34,658	$64,943	$8,775,557
179	$30,166	$34,777	$64,943	$8,740,780
180	$30,046	$34,897	$64,943	$8,705,883

第15年供款共

$779,317

第15年利息

$368,358

第15年共還本金

$410,959

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$29,926	$35,017	$64,943	$8,670,866
182	$29,806	$35,137	$64,943	$8,635,729
183	$29,685	$35,258	$64,943	$8,600,472
184	$29,564	$35,379	$64,943	$8,565,093
185	$29,443	$35,501	$64,943	$8,529,592
186	$29,320	$35,623	$64,943	$8,493,970
187	$29,198	$35,745	$64,943	$8,458,224
188	$29,075	$35,868	$64,943	$8,422,357
189	$28,952	$35,991	$64,943	$8,386,365
190	$28,828	$36,115	$64,943	$8,350,250
191	$28,704	$36,239	$64,943	$8,314,011
192	$28,579	$36,364	$64,943	$8,277,648

第16年供款共

$779,317

第16年利息

$351,082

第16年共還本金

$428,235

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$28,454	$36,489	$64,943	$8,241,159
194	$28,329	$36,614	$64,943	$8,204,545
195	$28,203	$36,740	$64,943	$8,167,805
196	$28,077	$36,866	$64,943	$8,130,939
197	$27,950	$36,993	$64,943	$8,093,946
198	$27,823	$37,120	$64,943	$8,056,826
199	$27,695	$37,248	$64,943	$8,019,578
200	$27,567	$37,376	$64,943	$7,982,202
201	$27,439	$37,504	$64,943	$7,944,698
202	$27,310	$37,633	$64,943	$7,907,065
203	$27,181	$37,763	$64,943	$7,869,302
204	$27,051	$37,892	$64,943	$7,831,410

第17年供款共

$779,317

第17年利息

$333,079

第17年共還本金

$446,238

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$26,920	$38,023	$64,943	$7,793,387
206	$26,790	$38,153	$64,943	$7,755,234
207	$26,659	$38,284	$64,943	$7,716,950
208	$26,527	$38,416	$64,943	$7,678,534
209	$26,395	$38,548	$64,943	$7,639,985
210	$26,262	$38,681	$64,943	$7,601,305
211	$26,129	$38,814	$64,943	$7,562,491
212	$25,996	$38,947	$64,943	$7,523,544
213	$25,862	$39,081	$64,943	$7,484,463
214	$25,728	$39,215	$64,943	$7,445,248
215	$25,593	$39,350	$64,943	$7,405,898
216	$25,458	$39,485	$64,943	$7,366,413

第18年供款共

$779,317

第18年利息

$314,320

第18年共還本金

$464,997

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$25,322	$39,621	$64,943	$7,326,792
218	$25,186	$39,757	$64,943	$7,287,035
219	$25,049	$39,894	$64,943	$7,247,141
220	$24,912	$40,031	$64,943	$7,207,110
221	$24,774	$40,169	$64,943	$7,166,941
222	$24,636	$40,307	$64,943	$7,126,634
223	$24,498	$40,445	$64,943	$7,086,189
224	$24,359	$40,584	$64,943	$7,045,605
225	$24,219	$40,724	$64,943	$7,004,881
226	$24,079	$40,864	$64,943	$6,964,017
227	$23,939	$41,004	$64,943	$6,923,013
228	$23,798	$41,145	$64,943	$6,881,868

第19年供款共

$779,317

第19年利息

$294,772

第19年共還本金

$484,545

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$23,656	$41,287	$64,943	$6,840,581
230	$23,514	$41,429	$64,943	$6,799,153
231	$23,372	$41,571	$64,943	$6,757,582
232	$23,229	$41,714	$64,943	$6,715,868
233	$23,086	$41,857	$64,943	$6,674,010
234	$22,942	$42,001	$64,943	$6,632,009
235	$22,798	$42,146	$64,943	$6,589,864
236	$22,653	$42,290	$64,943	$6,547,573
237	$22,507	$42,436	$64,943	$6,505,138
238	$22,361	$42,582	$64,943	$6,462,556
239	$22,215	$42,728	$64,943	$6,419,828
240	$22,068	$42,875	$64,943	$6,376,953

第20年供款共

$779,317

第20年利息

$274,402

第20年共還本金

$504,915

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$21,921	$43,022	$64,943	$6,333,931
242	$21,773	$43,170	$64,943	$6,290,761
243	$21,624	$43,319	$64,943	$6,247,442
244	$21,476	$43,467	$64,943	$6,203,974
245	$21,326	$43,617	$64,943	$6,160,358
246	$21,176	$43,767	$64,943	$6,116,591
247	$21,026	$43,917	$64,943	$6,072,673
248	$20,875	$44,068	$64,943	$6,028,605
249	$20,723	$44,220	$64,943	$5,984,385
250	$20,571	$44,372	$64,943	$5,940,014
251	$20,419	$44,524	$64,943	$5,895,489
252	$20,266	$44,677	$64,943	$5,850,812

第21年供款共

$779,317

第21年利息

$253,176

第21年共還本金

$526,141

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$20,112	$44,831	$64,943	$5,805,981
254	$19,958	$44,985	$64,943	$5,760,996
255	$19,803	$45,140	$64,943	$5,715,857
256	$19,648	$45,295	$64,943	$5,670,562
257	$19,493	$45,451	$64,943	$5,625,111
258	$19,336	$45,607	$64,943	$5,579,505
259	$19,180	$45,764	$64,943	$5,533,741
260	$19,022	$45,921	$64,943	$5,487,820
261	$18,864	$46,079	$64,943	$5,441,741
262	$18,706	$46,237	$64,943	$5,395,504
263	$18,547	$46,396	$64,943	$5,349,108
264	$18,388	$46,556	$64,943	$5,302,553

第22年供款共

$779,317

第22年利息

$231,058

第22年共還本金

$548,259

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$18,228	$46,716	$64,943	$5,255,837
266	$18,067	$46,876	$64,943	$5,208,961
267	$17,906	$47,037	$64,943	$5,161,924
268	$17,744	$47,199	$64,943	$5,114,725
269	$17,582	$47,361	$64,943	$5,067,364
270	$17,419	$47,524	$64,943	$5,019,840
271	$17,256	$47,687	$64,943	$4,972,152
272	$17,092	$47,851	$64,943	$4,924,301
273	$16,927	$48,016	$64,943	$4,876,285
274	$16,762	$48,181	$64,943	$4,828,105
275	$16,597	$48,346	$64,943	$4,779,758
276	$16,430	$48,513	$64,943	$4,731,245

第23年供款共

$779,317

第23年利息

$208,009

第23年共還本金

$571,307

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$16,264	$48,679	$64,943	$4,682,566
278	$16,096	$48,847	$64,943	$4,633,719
279	$15,928	$49,015	$64,943	$4,584,705
280	$15,760	$49,183	$64,943	$4,535,522
281	$15,591	$49,352	$64,943	$4,486,169
282	$15,421	$49,522	$64,943	$4,436,647
283	$15,251	$49,692	$64,943	$4,386,955
284	$15,080	$49,863	$64,943	$4,337,092
285	$14,909	$50,034	$64,943	$4,287,058
286	$14,737	$50,206	$64,943	$4,236,852
287	$14,564	$50,379	$64,943	$4,186,473
288	$14,391	$50,552	$64,943	$4,135,921

第24年供款共

$779,317

第24年利息

$183,992

第24年共還本金

$595,325

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$14,217	$50,726	$64,943	$4,085,195
290	$14,043	$50,900	$64,943	$4,034,295
291	$13,868	$51,075	$64,943	$3,983,220
292	$13,692	$51,251	$64,943	$3,931,969
293	$13,516	$51,427	$64,943	$3,880,542
294	$13,339	$51,604	$64,943	$3,828,938
295	$13,162	$51,781	$64,943	$3,777,157
296	$12,984	$51,959	$64,943	$3,725,198
297	$12,805	$52,138	$64,943	$3,673,060
298	$12,626	$52,317	$64,943	$3,620,744
299	$12,446	$52,497	$64,943	$3,568,247
300	$12,266	$52,677	$64,943	$3,515,570

第25年供款共

$779,317

第25年利息

$158,965

第25年共還本金

$620,351

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$12,085	$52,858	$64,943	$3,462,711
302	$11,903	$53,040	$64,943	$3,409,671
303	$11,721	$53,222	$64,943	$3,356,449
304	$11,538	$53,405	$64,943	$3,303,044
305	$11,354	$53,589	$64,943	$3,249,455
306	$11,170	$53,773	$64,943	$3,195,682
307	$10,985	$53,958	$64,943	$3,141,724
308	$10,800	$54,143	$64,943	$3,087,580
309	$10,614	$54,330	$64,943	$3,033,251
310	$10,427	$54,516	$64,943	$2,978,735
311	$10,239	$54,704	$64,943	$2,924,031
312	$10,051	$54,892	$64,943	$2,869,139

第26年供款共

$779,317

第26年利息

$132,887

第26年共還本金

$646,430

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$9,863	$55,080	$64,943	$2,814,059
314	$9,673	$55,270	$64,943	$2,758,789
315	$9,483	$55,460	$64,943	$2,703,329
316	$9,293	$55,650	$64,943	$2,647,679
317	$9,101	$55,842	$64,943	$2,591,837
318	$8,909	$56,034	$64,943	$2,535,804
319	$8,717	$56,226	$64,943	$2,479,578
320	$8,524	$56,420	$64,943	$2,423,158
321	$8,330	$56,613	$64,943	$2,366,545
322	$8,135	$56,808	$64,943	$2,309,737
323	$7,940	$57,003	$64,943	$2,252,733
324	$7,744	$57,199	$64,943	$2,195,534

第27年供款共

$779,317

第27年利息

$105,711

第27年共還本金

$673,605

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$7,547	$57,396	$64,943	$2,138,138
326	$7,350	$57,593	$64,943	$2,080,545
327	$7,152	$57,791	$64,943	$2,022,754
328	$6,953	$57,990	$64,943	$1,964,764
329	$6,754	$58,189	$64,943	$1,906,575
330	$6,554	$58,389	$64,943	$1,848,185
331	$6,353	$58,590	$64,943	$1,789,595
332	$6,152	$58,791	$64,943	$1,730,804
333	$5,950	$58,993	$64,943	$1,671,811
334	$5,747	$59,196	$64,943	$1,612,614
335	$5,543	$59,400	$64,943	$1,553,215
336	$5,339	$59,604	$64,943	$1,493,611

第28年供款共

$779,317

第28年利息

$77,394

第28年共還本金

$701,923

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$5,134	$59,809	$64,943	$1,433,802
338	$4,929	$60,014	$64,943	$1,373,788
339	$4,722	$60,221	$64,943	$1,313,567
340	$4,515	$60,428	$64,943	$1,253,139
341	$4,308	$60,635	$64,943	$1,192,504
342	$4,099	$60,844	$64,943	$1,131,660
343	$3,890	$61,053	$64,943	$1,070,607
344	$3,680	$61,263	$64,943	$1,009,344
345	$3,470	$61,473	$64,943	$947,871
346	$3,258	$61,685	$64,943	$886,186
347	$3,046	$61,897	$64,943	$824,289
348	$2,833	$62,110	$64,943	$762,180

第29年供款共

$779,317

第29年利息

$47,886

第29年共還本金

$731,431

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,620	$62,323	$64,943	$699,857
350	$2,406	$62,537	$64,943	$637,319
351	$2,191	$62,752	$64,943	$574,567
352	$1,975	$62,968	$64,943	$511,599
353	$1,759	$63,184	$64,943	$448,415
354	$1,541	$63,402	$64,943	$385,013
355	$1,323	$63,620	$64,943	$321,393
356	$1,105	$63,838	$64,943	$257,555
357	$885	$64,058	$64,943	$193,497
358	$665	$64,278	$64,943	$129,219
359	$444	$64,499	$64,943	$64,721
360	$222	$64,721	$64,943	$0

第30年供款共

$779,317

第30年利息

$17,137

第30年共還本金

$762,180

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$38,196,504

免责声明

笋盘推介

按揭保险费
info