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$27,934,949

每月供款
$60,388

首期

$5,340,000

总贷款额

$12,460,000

總利息

$9,279,449

印花税

$667,500

其他

$188,000

置业成本总预算

HK$6,195,500

$120,775

置业成本总预算

HK$6,195,500

首期

$5,340,000
印花税

$667,500
- AVD
  
  $667,500
律师费

$ 10,000
代理佣金

$178,000
按揭保险费

不适用

$120,775

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

沙田玖珑山日珑阁

thumb_up

^ 连车位 ^ 高层开扬, 翠绿山景, 豪宅地段, 世外桃源!

实

977 呎

@17,912

local_fire_department 至HIT

售$1,750 万

实

977 呎

@17,912

售$1,750 万

local_fire_department 至HIT

清水湾丽莎湾别墅

thumb_up

丽莎湾别墅

实

1,574 呎

@11,436

建

1,700 呎

@10,588

售$1,800 万

实

1,574 呎

@11,436

建

1,700 呎

@10,588

售$1,800 万

沙田聚龙居

thumb_up

^连双车位^ 露台中层四房套, 有装!

实

1,241 呎

@13,537

建

1,603 呎

@10,480

local_offer 低水笋价

售$1,680 万

实

1,241 呎

@13,537

建

1,603 呎

@10,480

售$1,680 万

local_offer 低水笋价

西贡西贡村屋

thumb_up

西贡近市全幢村屋

建

2,100 呎

@8,571

local_offer 低水笋价 vpn_key 有匙即睇

售$1,800 万

建

2,100 呎

@8,571

售$1,800 万

local_offer 低水笋价 vpn_key 有匙即睇

沙田碧涛花园

thumb_up

碧涛花园双连单位

实

711 呎

@26,020

建

1,006 呎

@18,390

local_fire_department 至HIT

售$1,850 万

实

711 呎

@26,020

建

1,006 呎

@18,390

售$1,850 万

local_fire_department 至HIT

清水湾 Clearwater Bay Garden House

thumb_up

Garden House Duplex

建

1,400 呎

@12,000

local_fire_department 至HIT hotel_class 楼王

售$1,680 万

建

1,400 呎

@12,000

售$1,680 万

local_fire_department 至HIT hotel_class 楼王

西贡黄府弟 (聚皇府)

thumb_up

超大花园, 全新, 管理式屋苑

hotel_class 楼王 local_offer 低水笋价

售$1,780 万

hotel_class 楼王 local_offer 低水笋价

KOL实拍

西贡斩竹湾

thumb_up

斩竹湾

建

1,950 呎

@8,718

local_offer 低水笋价

售$1,700 万

建

1,950 呎

@8,718

售$1,700 万

local_offer 低水笋价

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

清水湾飞鹅山明星豪宅

thumb_up

连巨型花园平台 2车位

实

1,194 呎

@15,745

建

1,375 呎

@13,673

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

售$1,880 万

实

1,194 呎

@15,745

建

1,375 呎

@13,673

售$1,880 万

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

西贡傲泷

thumb_up

傲泷

实

968 呎

@19,112

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

售$1,850 万

实

968 呎

@19,112

售$1,850 万

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

西贡清水湾村屋

thumb_up

茅莆

建

2,100 呎

@8,333

售$1,750 万

建

2,100 呎

@8,333

售$1,750 万

利率	15年	20年	25年	30年
1.000	$74,572	$57,303	$46,958	$40,076
1.500	$77,345	$60,125	$49,832	$43,002
2.000	$80,181	$63,033	$52,812	$46,055
2.500	$83,082	$66,026	$55,898	$49,232
3.000	$86,046	$69,103	$59,087	$52,532
3.500	$89,074	$72,263	$62,378	$55,951
4.000	$92,165	$75,505	$65,768	$59,486
4.125	$92,948	$76,328	$66,631	$60,387
4.500	$95,318	$78,828	$69,257	$63,133
5.000	$98,533	$82,230	$72,840	$66,888
5.500	$101,809	$85,711	$76,515	$70,747
6.000	$105,145	$89,267	$80,280	$74,704

每月供款$60,388

年期

30年

贷款金额

$12,460,000

總利息

$9,279,449

总贷款连利息

$21,739,449

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$42,831	$17,556	$60,387	$12,442,444
2	$42,771	$17,616	$60,387	$12,424,827
3	$42,710	$17,677	$60,387	$12,407,150
4	$42,650	$17,738	$60,387	$12,389,413
5	$42,589	$17,799	$60,387	$12,371,614
6	$42,527	$17,860	$60,387	$12,353,754
7	$42,466	$17,921	$60,387	$12,335,833
8	$42,404	$17,983	$60,387	$12,317,850
9	$42,343	$18,045	$60,387	$12,299,805
10	$42,281	$18,107	$60,387	$12,281,698
11	$42,218	$18,169	$60,387	$12,263,529
12	$42,156	$18,231	$60,387	$12,245,298

第1年供款共

$724,648

第1年利息

$509,946

第1年共還本金

$214,702

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$42,093	$18,294	$60,387	$12,227,004
14	$42,030	$18,357	$60,387	$12,208,647
15	$41,967	$18,420	$60,387	$12,190,226
16	$41,904	$18,483	$60,387	$12,171,743
17	$41,840	$18,547	$60,387	$12,153,196
18	$41,777	$18,611	$60,387	$12,134,585
19	$41,713	$18,675	$60,387	$12,115,910
20	$41,648	$18,739	$60,387	$12,097,172
21	$41,584	$18,803	$60,387	$12,078,368
22	$41,519	$18,868	$60,387	$12,059,500
23	$41,455	$18,933	$60,387	$12,040,567
24	$41,389	$18,998	$60,387	$12,021,570

第2年供款共

$724,648

第2年利息

$500,920

第2年共還本金

$223,728

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$41,324	$19,063	$60,387	$12,002,506
26	$41,259	$19,129	$60,387	$11,983,378
27	$41,193	$19,194	$60,387	$11,964,183
28	$41,127	$19,260	$60,387	$11,944,923
29	$41,061	$19,327	$60,387	$11,925,596
30	$40,994	$19,393	$60,387	$11,906,203
31	$40,928	$19,460	$60,387	$11,886,743
32	$40,861	$19,527	$60,387	$11,867,216
33	$40,794	$19,594	$60,387	$11,847,623
34	$40,726	$19,661	$60,387	$11,827,961
35	$40,659	$19,729	$60,387	$11,808,233
36	$40,591	$19,797	$60,387	$11,788,436

第3年供款共

$724,648

第3年利息

$491,515

第3年共還本金

$233,133

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$40,523	$19,865	$60,387	$11,768,571
38	$40,454	$19,933	$60,387	$11,748,639
39	$40,386	$20,001	$60,387	$11,728,637
40	$40,317	$20,070	$60,387	$11,708,567
41	$40,248	$20,139	$60,387	$11,688,428
42	$40,179	$20,208	$60,387	$11,668,219
43	$40,110	$20,278	$60,387	$11,647,942
44	$40,040	$20,348	$60,387	$11,627,594
45	$39,970	$20,418	$60,387	$11,607,177
46	$39,900	$20,488	$60,387	$11,586,689
47	$39,829	$20,558	$60,387	$11,566,131
48	$39,759	$20,629	$60,387	$11,545,502

第4年供款共

$724,648

第4年利息

$481,714

第4年共還本金

$242,934

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$39,688	$20,700	$60,387	$11,524,802
50	$39,617	$20,771	$60,387	$11,504,031
51	$39,545	$20,842	$60,387	$11,483,189
52	$39,473	$20,914	$60,387	$11,462,275
53	$39,402	$20,986	$60,387	$11,441,289
54	$39,329	$21,058	$60,387	$11,420,232
55	$39,257	$21,130	$60,387	$11,399,101
56	$39,184	$21,203	$60,387	$11,377,898
57	$39,112	$21,276	$60,387	$11,356,622
58	$39,038	$21,349	$60,387	$11,335,274
59	$38,965	$21,422	$60,387	$11,313,851
60	$38,891	$21,496	$60,387	$11,292,355

第5年供款共

$724,648

第5年利息

$471,501

第5年共還本金

$253,147

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$38,817	$21,570	$60,387	$11,270,785
62	$38,743	$21,644	$60,387	$11,249,141
63	$38,669	$21,718	$60,387	$11,227,423
64	$38,594	$21,793	$60,387	$11,205,630
65	$38,519	$21,868	$60,387	$11,183,762
66	$38,444	$21,943	$60,387	$11,161,819
67	$38,369	$22,019	$60,387	$11,139,800
68	$38,293	$22,094	$60,387	$11,117,706
69	$38,217	$22,170	$60,387	$11,095,535
70	$38,141	$22,246	$60,387	$11,073,289
71	$38,064	$22,323	$60,387	$11,050,966
72	$37,988	$22,400	$60,387	$11,028,566

第6年供款共

$724,648

第6年利息

$460,859

第6年共還本金

$263,789

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$37,911	$22,477	$60,387	$11,006,090
74	$37,833	$22,554	$60,387	$10,983,536
75	$37,756	$22,631	$60,387	$10,960,904
76	$37,678	$22,709	$60,387	$10,938,195
77	$37,600	$22,787	$60,387	$10,915,408
78	$37,522	$22,866	$60,387	$10,892,542
79	$37,443	$22,944	$60,387	$10,869,598
80	$37,364	$23,023	$60,387	$10,846,575
81	$37,285	$23,102	$60,387	$10,823,473
82	$37,206	$23,182	$60,387	$10,800,291
83	$37,126	$23,261	$60,387	$10,777,029
84	$37,046	$23,341	$60,387	$10,753,688

第7年供款共

$724,648

第7年利息

$449,770

第7年共還本金

$274,878

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$36,966	$23,422	$60,387	$10,730,267
86	$36,885	$23,502	$60,387	$10,706,765
87	$36,805	$23,583	$60,387	$10,683,182
88	$36,723	$23,664	$60,387	$10,659,518
89	$36,642	$23,745	$60,387	$10,635,773
90	$36,560	$23,827	$60,387	$10,611,946
91	$36,479	$23,909	$60,387	$10,588,037
92	$36,396	$23,991	$60,387	$10,564,046
93	$36,314	$24,073	$60,387	$10,539,972
94	$36,231	$24,156	$60,387	$10,515,816
95	$36,148	$24,239	$60,387	$10,491,577
96	$36,065	$24,323	$60,387	$10,467,254

第8年供款共

$724,648

第8年利息

$438,215

第8年共還本金

$286,434

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$35,981	$24,406	$60,387	$10,442,848
98	$35,897	$24,490	$60,387	$10,418,358
99	$35,813	$24,574	$60,387	$10,393,784
100	$35,729	$24,659	$60,387	$10,369,125
101	$35,644	$24,743	$60,387	$10,344,382
102	$35,559	$24,829	$60,387	$10,319,553
103	$35,473	$24,914	$60,387	$10,294,639
104	$35,388	$25,000	$60,387	$10,269,640
105	$35,302	$25,085	$60,387	$10,244,554
106	$35,216	$25,172	$60,387	$10,219,383
107	$35,129	$25,258	$60,387	$10,194,124
108	$35,042	$25,345	$60,387	$10,168,779

第9年供款共

$724,648

第9年利息

$426,173

第9年共還本金

$298,475

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$34,955	$25,432	$60,387	$10,143,347
110	$34,868	$25,520	$60,387	$10,117,827
111	$34,780	$25,607	$60,387	$10,092,220
112	$34,692	$25,695	$60,387	$10,066,525
113	$34,604	$25,784	$60,387	$10,040,741
114	$34,515	$25,872	$60,387	$10,014,869
115	$34,426	$25,961	$60,387	$9,988,908
116	$34,337	$26,050	$60,387	$9,962,857
117	$34,247	$26,140	$60,387	$9,936,717
118	$34,157	$26,230	$60,387	$9,910,487
119	$34,067	$26,320	$60,387	$9,884,167
120	$33,977	$26,411	$60,387	$9,857,757

第10年供款共

$724,648

第10年利息

$413,626

第10年共還本金

$311,023

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$33,886	$26,501	$60,387	$9,831,255
122	$33,795	$26,592	$60,387	$9,804,663
123	$33,704	$26,684	$60,387	$9,777,979
124	$33,612	$26,776	$60,387	$9,751,203
125	$33,520	$26,868	$60,387	$9,724,336
126	$33,427	$26,960	$60,387	$9,697,376
127	$33,335	$27,053	$60,387	$9,670,323
128	$33,242	$27,146	$60,387	$9,643,178
129	$33,148	$27,239	$60,387	$9,615,939
130	$33,055	$27,333	$60,387	$9,588,606
131	$32,961	$27,427	$60,387	$9,561,180
132	$32,867	$27,521	$60,387	$9,533,659

第11年供款共

$724,648

第11年利息

$400,551

第11年共還本金

$324,098

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$32,772	$27,615	$60,387	$9,506,043
134	$32,677	$27,710	$60,387	$9,478,333
135	$32,582	$27,806	$60,387	$9,450,528
136	$32,486	$27,901	$60,387	$9,422,626
137	$32,390	$27,997	$60,387	$9,394,629
138	$32,294	$28,093	$60,387	$9,366,536
139	$32,197	$28,190	$60,387	$9,338,346
140	$32,101	$28,287	$60,387	$9,310,059
141	$32,003	$28,384	$60,387	$9,281,675
142	$31,906	$28,482	$60,387	$9,253,194
143	$31,808	$28,580	$60,387	$9,224,614
144	$31,710	$28,678	$60,387	$9,195,936

第12年供款共

$724,648

第12年利息

$386,926

第12年共還本金

$337,722

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$31,611	$28,776	$60,387	$9,167,160
146	$31,512	$28,875	$60,387	$9,138,285
147	$31,413	$28,975	$60,387	$9,109,310
148	$31,313	$29,074	$60,387	$9,080,236
149	$31,213	$29,174	$60,387	$9,051,062
150	$31,113	$29,274	$60,387	$9,021,788
151	$31,012	$29,375	$60,387	$8,992,413
152	$30,911	$29,476	$60,387	$8,962,937
153	$30,810	$29,577	$60,387	$8,933,360
154	$30,708	$29,679	$60,387	$8,903,681
155	$30,606	$29,781	$60,387	$8,873,900
156	$30,504	$29,883	$60,387	$8,844,016

第13年供款共

$724,648

第13年利息

$372,728

第13年共還本金

$351,920

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$30,401	$29,986	$60,387	$8,814,030
158	$30,298	$30,089	$60,387	$8,783,941
159	$30,195	$30,193	$60,387	$8,753,749
160	$30,091	$30,296	$60,387	$8,723,452
161	$29,987	$30,400	$60,387	$8,693,052
162	$29,882	$30,505	$60,387	$8,662,547
163	$29,778	$30,610	$60,387	$8,631,937
164	$29,672	$30,715	$60,387	$8,601,222
165	$29,567	$30,821	$60,387	$8,570,401
166	$29,461	$30,927	$60,387	$8,539,475
167	$29,354	$31,033	$60,387	$8,508,442
168	$29,248	$31,140	$60,387	$8,477,302

第14年供款共

$724,648

第14年利息

$357,934

第14年共還本金

$366,714

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$29,141	$31,247	$60,387	$8,446,056
170	$29,033	$31,354	$60,387	$8,414,702
171	$28,926	$31,462	$60,387	$8,383,240
172	$28,817	$31,570	$60,387	$8,351,670
173	$28,709	$31,678	$60,387	$8,319,991
174	$28,600	$31,787	$60,387	$8,288,204
175	$28,491	$31,897	$60,387	$8,256,307
176	$28,381	$32,006	$60,387	$8,224,301
177	$28,271	$32,116	$60,387	$8,192,185
178	$28,161	$32,227	$60,387	$8,159,958
179	$28,050	$32,338	$60,387	$8,127,620
180	$27,939	$32,449	$60,387	$8,095,172

第15年供款共

$724,648

第15年利息

$342,518

第15年共還本金

$382,131

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$27,827	$32,560	$60,387	$8,062,612
182	$27,715	$32,672	$60,387	$8,029,939
183	$27,603	$32,784	$60,387	$7,997,155
184	$27,490	$32,897	$60,387	$7,964,258
185	$27,377	$33,010	$60,387	$7,931,248
186	$27,264	$33,124	$60,387	$7,898,124
187	$27,150	$33,238	$60,387	$7,864,886
188	$27,036	$33,352	$60,387	$7,831,535
189	$26,921	$33,466	$60,387	$7,798,068
190	$26,806	$33,581	$60,387	$7,764,487
191	$26,690	$33,697	$60,387	$7,730,790
192	$26,575	$33,813	$60,387	$7,696,977

第16年供款共

$724,648

第16年利息

$326,453

第16年共還本金

$398,195

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$26,458	$33,929	$60,387	$7,663,048
194	$26,342	$34,046	$60,387	$7,629,002
195	$26,225	$34,163	$60,387	$7,594,840
196	$26,107	$34,280	$60,387	$7,560,559
197	$25,989	$34,398	$60,387	$7,526,162
198	$25,871	$34,516	$60,387	$7,491,645
199	$25,753	$34,635	$60,387	$7,457,011
200	$25,633	$34,754	$60,387	$7,422,257
201	$25,514	$34,873	$60,387	$7,387,383
202	$25,394	$34,993	$60,387	$7,352,390
203	$25,274	$35,114	$60,387	$7,317,277
204	$25,153	$35,234	$60,387	$7,282,042

第17年供款共

$724,648

第17年利息

$309,714

第17年共還本金

$414,935

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$25,032	$35,355	$60,387	$7,246,687
206	$24,910	$35,477	$60,387	$7,211,210
207	$24,789	$35,599	$60,387	$7,175,611
208	$24,666	$35,721	$60,387	$7,139,890
209	$24,543	$35,844	$60,387	$7,104,046
210	$24,420	$35,967	$60,387	$7,068,079
211	$24,297	$36,091	$60,387	$7,031,988
212	$24,172	$36,215	$60,387	$6,995,773
213	$24,048	$36,339	$60,387	$6,959,434
214	$23,923	$36,464	$60,387	$6,922,970
215	$23,798	$36,590	$60,387	$6,886,380
216	$23,672	$36,715	$60,387	$6,849,664

第18年供款共

$724,648

第18年利息

$292,270

第18年共還本金

$432,378

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$23,546	$36,842	$60,387	$6,812,823
218	$23,419	$36,968	$60,387	$6,775,855
219	$23,292	$37,095	$60,387	$6,738,759
220	$23,164	$37,223	$60,387	$6,701,536
221	$23,037	$37,351	$60,387	$6,664,186
222	$22,908	$37,479	$60,387	$6,626,706
223	$22,779	$37,608	$60,387	$6,589,098
224	$22,650	$37,737	$60,387	$6,551,361
225	$22,520	$37,867	$60,387	$6,513,494
226	$22,390	$37,997	$60,387	$6,475,497
227	$22,260	$38,128	$60,387	$6,437,369
228	$22,128	$38,259	$60,387	$6,399,110

第19年供款共

$724,648

第19年利息

$274,094

第19年共還本金

$450,555

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$21,997	$38,390	$60,387	$6,360,719
230	$21,865	$38,522	$60,387	$6,322,197
231	$21,733	$38,655	$60,387	$6,283,542
232	$21,600	$38,788	$60,387	$6,244,755
233	$21,466	$38,921	$60,387	$6,205,834
234	$21,333	$39,055	$60,387	$6,166,779
235	$21,198	$39,189	$60,387	$6,127,590
236	$21,064	$39,324	$60,387	$6,088,266
237	$20,928	$39,459	$60,387	$6,048,807
238	$20,793	$39,595	$60,387	$6,009,212
239	$20,657	$39,731	$60,387	$5,969,482
240	$20,520	$39,867	$60,387	$5,929,614

第20年供款共

$724,648

第20年利息

$255,153

第20年共還本金

$469,495

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$20,383	$40,004	$60,387	$5,889,610
242	$20,246	$40,142	$60,387	$5,849,468
243	$20,108	$40,280	$60,387	$5,809,189
244	$19,969	$40,418	$60,387	$5,768,770
245	$19,830	$40,557	$60,387	$5,728,213
246	$19,691	$40,697	$60,387	$5,687,516
247	$19,551	$40,837	$60,387	$5,646,680
248	$19,410	$40,977	$60,387	$5,605,703
249	$19,270	$41,118	$60,387	$5,564,585
250	$19,128	$41,259	$60,387	$5,523,326
251	$18,986	$41,401	$60,387	$5,481,925
252	$18,844	$41,543	$60,387	$5,440,382

第21年供款共

$724,648

第21年利息

$235,416

第21年共還本金

$489,232

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$18,701	$41,686	$60,387	$5,398,696
254	$18,558	$41,829	$60,387	$5,356,867
255	$18,414	$41,973	$60,387	$5,314,894
256	$18,270	$42,117	$60,387	$5,272,776
257	$18,125	$42,262	$60,387	$5,230,514
258	$17,980	$42,407	$60,387	$5,188,106
259	$17,834	$42,553	$60,387	$5,145,553
260	$17,688	$42,700	$60,387	$5,102,854
261	$17,541	$42,846	$60,387	$5,060,007
262	$17,394	$42,994	$60,387	$5,017,014
263	$17,246	$43,141	$60,387	$4,973,872
264	$17,098	$43,290	$60,387	$4,930,583

第22年供款共

$724,648

第22年利息

$214,849

第22年共還本金

$509,799

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$16,949	$43,438	$60,387	$4,887,144
266	$16,800	$43,588	$60,387	$4,843,556
267	$16,650	$43,738	$60,387	$4,799,819
268	$16,499	$43,888	$60,387	$4,755,931
269	$16,349	$44,039	$60,387	$4,711,892
270	$16,197	$44,190	$60,387	$4,667,702
271	$16,045	$44,342	$60,387	$4,623,360
272	$15,893	$44,495	$60,387	$4,578,865
273	$15,740	$44,648	$60,387	$4,534,218
274	$15,586	$44,801	$60,387	$4,489,417
275	$15,432	$44,955	$60,387	$4,444,462
276	$15,278	$45,110	$60,387	$4,399,352

第23年供款共

$724,648

第23年利息

$193,418

第23年共還本金

$531,231

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$15,123	$45,265	$60,387	$4,354,088
278	$14,967	$45,420	$60,387	$4,308,667
279	$14,811	$45,576	$60,387	$4,263,091
280	$14,654	$45,733	$60,387	$4,217,358
281	$14,497	$45,890	$60,387	$4,171,468
282	$14,339	$46,048	$60,387	$4,125,420
283	$14,181	$46,206	$60,387	$4,079,214
284	$14,022	$46,365	$60,387	$4,032,849
285	$13,863	$46,524	$60,387	$3,986,324
286	$13,703	$46,684	$60,387	$3,939,640
287	$13,543	$46,845	$60,387	$3,892,795
288	$13,381	$47,006	$60,387	$3,845,789

第24年供款共

$724,648

第24年利息

$171,085

第24年共還本金

$553,563

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$13,220	$47,167	$60,387	$3,798,622
290	$13,058	$47,330	$60,387	$3,751,292
291	$12,895	$47,492	$60,387	$3,703,800
292	$12,732	$47,656	$60,387	$3,656,144
293	$12,568	$47,819	$60,387	$3,608,325
294	$12,404	$47,984	$60,387	$3,560,341
295	$12,239	$48,149	$60,387	$3,512,192
296	$12,073	$48,314	$60,387	$3,463,878
297	$11,907	$48,480	$60,387	$3,415,398
298	$11,740	$48,647	$60,387	$3,366,751
299	$11,573	$48,814	$60,387	$3,317,937
300	$11,405	$48,982	$60,387	$3,268,955

第25年供款共

$724,648

第25年利息

$147,814

第25年共還本金

$576,834

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$11,237	$49,150	$60,387	$3,219,805
302	$11,068	$49,319	$60,387	$3,170,485
303	$10,899	$49,489	$60,387	$3,120,997
304	$10,728	$49,659	$60,387	$3,071,338
305	$10,558	$49,830	$60,387	$3,021,508
306	$10,386	$50,001	$60,387	$2,971,507
307	$10,215	$50,173	$60,387	$2,921,334
308	$10,042	$50,345	$60,387	$2,870,989
309	$9,869	$50,518	$60,387	$2,820,471
310	$9,695	$50,692	$60,387	$2,769,779
311	$9,521	$50,866	$60,387	$2,718,912
312	$9,346	$51,041	$60,387	$2,667,871

第26年供款共

$724,648

第26年利息

$123,565

第26年共還本金

$601,084

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$9,171	$51,217	$60,387	$2,616,655
314	$8,995	$51,393	$60,387	$2,565,262
315	$8,818	$51,569	$60,387	$2,513,693
316	$8,641	$51,747	$60,387	$2,461,946
317	$8,463	$51,924	$60,387	$2,410,022
318	$8,284	$52,103	$60,387	$2,357,919
319	$8,105	$52,282	$60,387	$2,305,637
320	$7,926	$52,462	$60,387	$2,253,175
321	$7,745	$52,642	$60,387	$2,200,533
322	$7,564	$52,823	$60,387	$2,147,710
323	$7,383	$53,005	$60,387	$2,094,706
324	$7,201	$53,187	$60,387	$2,041,519

第27年供款共

$724,648

第27年利息

$98,296

第27年共還本金

$626,353

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$7,018	$53,370	$60,387	$1,988,149
326	$6,834	$53,553	$60,387	$1,934,596
327	$6,650	$53,737	$60,387	$1,880,859
328	$6,465	$53,922	$60,387	$1,826,937
329	$6,280	$54,107	$60,387	$1,772,830
330	$6,094	$54,293	$60,387	$1,718,536
331	$5,907	$54,480	$60,387	$1,664,057
332	$5,720	$54,667	$60,387	$1,609,389
333	$5,532	$54,855	$60,387	$1,554,534
334	$5,344	$55,044	$60,387	$1,499,491
335	$5,154	$55,233	$60,387	$1,444,258
336	$4,965	$55,423	$60,387	$1,388,835

第28年供款共

$724,648

第28年利息

$71,965

第28年共還本金

$652,684

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$4,774	$55,613	$60,387	$1,333,222
338	$4,583	$55,804	$60,387	$1,277,417
339	$4,391	$55,996	$60,387	$1,221,421
340	$4,199	$56,189	$60,387	$1,165,233
341	$4,005	$56,382	$60,387	$1,108,851
342	$3,812	$56,576	$60,387	$1,052,275
343	$3,617	$56,770	$60,387	$995,505
344	$3,422	$56,965	$60,387	$938,540
345	$3,226	$57,161	$60,387	$881,378
346	$3,030	$57,358	$60,387	$824,021
347	$2,833	$57,555	$60,387	$766,466
348	$2,635	$57,753	$60,387	$708,713

第29年供款共

$724,648

第29年利息

$44,526

第29年共還本金

$680,122

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,436	$57,951	$60,387	$650,762
350	$2,237	$58,150	$60,387	$592,612
351	$2,037	$58,350	$60,387	$534,262
352	$1,837	$58,551	$60,387	$475,711
353	$1,635	$58,752	$60,387	$416,959
354	$1,433	$58,954	$60,387	$358,005
355	$1,231	$59,157	$60,387	$298,848
356	$1,027	$59,360	$60,387	$239,488
357	$823	$59,564	$60,387	$179,924
358	$618	$59,769	$60,387	$120,155
359	$413	$59,974	$60,387	$60,180
360	$207	$60,180	$60,387	$0

第30年供款共

$724,648

第30年利息

$15,935

第30年共還本金

$708,713

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$27,934,949

免责声明

笋盘推介

按揭保险费
info