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$27,746,691

每月供款
$59,981

首期

$5,304,000

总贷款额

$12,376,000

總利息

$9,216,891

印花税

$663,000

其他

$186,800

置业成本总预算

HK$6,153,800

$119,961

置业成本总预算

HK$6,153,800

首期

$5,304,000
印花税

$663,000
- AVD
  
  $663,000
律师费

$ 10,000
代理佣金

$176,800
按揭保险费

不适用

$119,961

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

清水湾相思湾

thumb_up

Village House in Expat Community

建

1,584 呎

@10,732

售$1,700 万

建

1,584 呎

@10,732

售$1,700 万

西贡傲泷

thumb_up

清水湾低密度靓则

实

1,162 呎

@15,060

local_fire_department 至HIT

售$1,750 万

实

1,162 呎

@15,060

售$1,750 万

local_fire_department 至HIT

清水湾碧翠苑连1169呎天台

thumb_up

罕有特色户另1169呎天台

实

1,147 呎

@14,647

建

1,371 呎

@12,254

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 pets 爱竉必选

售$1,680 万

实

1,147 呎

@14,647

建

1,371 呎

@12,254

售$1,680 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 pets 爱竉必选

西贡大网仔路

thumb_up

眺望美丽海岛

建

2,100 呎

@8,571

local_fire_department 至HIT

售$1,800 万

建

2,100 呎

@8,571

售$1,800 万

local_fire_department 至HIT

西贡晓岚阁

thumb_up

开扬大单边连车位

实

1,341 呎

@13,199

建

1,508 呎

@11,737

local_fire_department 至HIT

售$1,770 万

实

1,341 呎

@13,199

建

1,508 呎

@11,737

售$1,770 万

local_fire_department 至HIT

西贡 Sai Kung

thumb_up

Village House in Gated Community

建

2,100 呎

@8,571

售$1,800 万

建

2,100 呎

@8,571

售$1,800 万

KOL实拍

清水湾巨园独立屋

thumb_up

大割价一减再减!!

建

1,824 呎

@9,594

local_fire_department 至HIT local_offer 低水笋价 pets 爱竉必选

售$1,750 万

建

1,824 呎

@9,594

售$1,750 万

local_fire_department 至HIT local_offer 低水笋价 pets 爱竉必选

西贡璟珑轩

thumb_up

璟珑轩

建

2,100 呎

@8,571

local_fire_department 至HIT

售$1,800 万

建

2,100 呎

@8,571

售$1,800 万

local_fire_department 至HIT

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

西贡西贡

thumb_up

全独立屋摩登装修

建

1,800 呎

@9,389

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 local_offer 低水笋价

售$1,690 万

建

1,800 呎

@9,389

售$1,690 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 local_offer 低水笋价

西贡西贡半山

thumb_up

西贡半山

建

2,100 呎

@8,000

local_fire_department 至HIT

售$1,680 万

建

2,100 呎

@8,000

售$1,680 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

利率	15年	20年	25年	30年
1.000	$74,070	$56,917	$46,642	$39,806
1.500	$76,823	$59,720	$49,496	$42,712
2.000	$79,641	$62,608	$52,456	$45,744
2.500	$82,522	$65,581	$55,521	$48,900
3.000	$85,466	$68,637	$58,688	$52,178
3.500	$88,474	$71,776	$61,957	$55,574
4.000	$91,544	$74,996	$65,325	$59,085
4.125	$92,321	$75,814	$66,182	$59,980
4.500	$94,676	$78,297	$68,790	$62,707
5.000	$97,869	$81,676	$72,349	$66,437
5.500	$101,122	$85,133	$75,999	$70,270
6.000	$104,436	$88,666	$79,739	$74,200

每月供款$59,981

年期

30年

贷款金额

$12,376,000

總利息

$9,216,891

总贷款连利息

$21,592,891

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$42,543	$17,438	$59,980	$12,358,562
2	$42,483	$17,498	$59,980	$12,341,065
3	$42,422	$17,558	$59,980	$12,323,507
4	$42,362	$17,618	$59,980	$12,305,889
5	$42,301	$17,679	$59,980	$12,288,210
6	$42,241	$17,740	$59,980	$12,270,470
7	$42,180	$17,801	$59,980	$12,252,670
8	$42,119	$17,862	$59,980	$12,234,808
9	$42,057	$17,923	$59,980	$12,216,885
10	$41,996	$17,985	$59,980	$12,198,900
11	$41,934	$18,047	$59,980	$12,180,854
12	$41,872	$18,109	$59,980	$12,162,745

第1年供款共

$719,763

第1年利息

$506,508

第1年共還本金

$213,255

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$41,809	$18,171	$59,980	$12,144,574
14	$41,747	$18,233	$59,980	$12,126,341
15	$41,684	$18,296	$59,980	$12,108,045
16	$41,621	$18,359	$59,980	$12,089,686
17	$41,558	$18,422	$59,980	$12,071,264
18	$41,495	$18,485	$59,980	$12,052,779
19	$41,431	$18,549	$59,980	$12,034,230
20	$41,368	$18,613	$59,980	$12,015,618
21	$41,304	$18,677	$59,980	$11,996,941
22	$41,239	$18,741	$59,980	$11,978,200
23	$41,175	$18,805	$59,980	$11,959,395
24	$41,110	$18,870	$59,980	$11,940,525

第2年供款共

$719,763

第2年利息

$497,543

第2年共還本金

$222,220

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$41,046	$18,935	$59,980	$11,921,591
26	$40,980	$19,000	$59,980	$11,902,591
27	$40,915	$19,065	$59,980	$11,883,526
28	$40,850	$19,131	$59,980	$11,864,395
29	$40,784	$19,196	$59,980	$11,845,199
30	$40,718	$19,262	$59,980	$11,825,936
31	$40,652	$19,329	$59,980	$11,806,608
32	$40,585	$19,395	$59,980	$11,787,213
33	$40,519	$19,462	$59,980	$11,767,751
34	$40,452	$19,529	$59,980	$11,748,222
35	$40,385	$19,596	$59,980	$11,728,627
36	$40,317	$19,663	$59,980	$11,708,963

第3年供款共

$719,763

第3年利息

$488,201

第3年共還本金

$231,562

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$40,250	$19,731	$59,980	$11,689,233
38	$40,182	$19,799	$59,980	$11,669,434
39	$40,114	$19,867	$59,980	$11,649,568
40	$40,045	$19,935	$59,980	$11,629,633
41	$39,977	$20,003	$59,980	$11,609,629
42	$39,908	$20,072	$59,980	$11,589,557
43	$39,839	$20,141	$59,980	$11,569,416
44	$39,770	$20,210	$59,980	$11,549,206
45	$39,700	$20,280	$59,980	$11,528,926
46	$39,631	$20,350	$59,980	$11,508,576
47	$39,561	$20,420	$59,980	$11,488,157
48	$39,491	$20,490	$59,980	$11,467,667

第4年供款共

$719,763

第4年利息

$478,467

第4年共還本金

$241,296

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$39,420	$20,560	$59,980	$11,447,107
50	$39,349	$20,631	$59,980	$11,426,476
51	$39,279	$20,702	$59,980	$11,405,774
52	$39,207	$20,773	$59,980	$11,385,002
53	$39,136	$20,844	$59,980	$11,364,157
54	$39,064	$20,916	$59,980	$11,343,241
55	$38,992	$20,988	$59,980	$11,322,253
56	$38,920	$21,060	$59,980	$11,301,193
57	$38,848	$21,132	$59,980	$11,280,061
58	$38,775	$21,205	$59,980	$11,258,856
59	$38,702	$21,278	$59,980	$11,237,578
60	$38,629	$21,351	$59,980	$11,216,227

第5年供款共

$719,763

第5年利息

$468,323

第5年共還本金

$251,440

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$38,556	$21,424	$59,980	$11,194,802
62	$38,482	$21,498	$59,980	$11,173,304
63	$38,408	$21,572	$59,980	$11,151,732
64	$38,334	$21,646	$59,980	$11,130,086
65	$38,260	$21,721	$59,980	$11,108,366
66	$38,185	$21,795	$59,980	$11,086,570
67	$38,110	$21,870	$59,980	$11,064,700
68	$38,035	$21,945	$59,980	$11,042,755
69	$37,959	$22,021	$59,980	$11,020,734
70	$37,884	$22,096	$59,980	$10,998,638
71	$37,808	$22,172	$59,980	$10,976,465
72	$37,732	$22,249	$59,980	$10,954,216

第6年供款共

$719,763

第6年利息

$457,753

第6年共還本金

$262,010

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$37,655	$22,325	$59,980	$10,931,891
74	$37,578	$22,402	$59,980	$10,909,489
75	$37,501	$22,479	$59,980	$10,887,011
76	$37,424	$22,556	$59,980	$10,864,454
77	$37,347	$22,634	$59,980	$10,841,821
78	$37,269	$22,711	$59,980	$10,819,109
79	$37,191	$22,790	$59,980	$10,796,320
80	$37,112	$22,868	$59,980	$10,773,452
81	$37,034	$22,947	$59,980	$10,750,505
82	$36,955	$23,025	$59,980	$10,727,480
83	$36,876	$23,105	$59,980	$10,704,375
84	$36,796	$23,184	$59,980	$10,681,191

第7年供款共

$719,763

第7年利息

$446,738

第7年共還本金

$273,025

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$36,717	$23,264	$59,980	$10,657,928
86	$36,637	$23,344	$59,980	$10,634,584
87	$36,556	$23,424	$59,980	$10,611,160
88	$36,476	$23,504	$59,980	$10,587,656
89	$36,395	$23,585	$59,980	$10,564,071
90	$36,314	$23,666	$59,980	$10,540,404
91	$36,233	$23,748	$59,980	$10,516,657
92	$36,151	$23,829	$59,980	$10,492,828
93	$36,069	$23,911	$59,980	$10,468,916
94	$35,987	$23,993	$59,980	$10,444,923
95	$35,904	$24,076	$59,980	$10,420,847
96	$35,822	$24,159	$59,980	$10,396,689

第8年供款共

$719,763

第8年利息

$435,260

第8年共還本金

$284,503

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$35,739	$24,242	$59,980	$10,372,447
98	$35,655	$24,325	$59,980	$10,348,122
99	$35,572	$24,409	$59,980	$10,323,713
100	$35,488	$24,492	$59,980	$10,299,221
101	$35,404	$24,577	$59,980	$10,274,644
102	$35,319	$24,661	$59,980	$10,249,983
103	$35,234	$24,746	$59,980	$10,225,237
104	$35,149	$24,831	$59,980	$10,200,406
105	$35,064	$24,916	$59,980	$10,175,490
106	$34,978	$25,002	$59,980	$10,150,488
107	$34,892	$25,088	$59,980	$10,125,400
108	$34,806	$25,174	$59,980	$10,100,226

第9年供款共

$719,763

第9年利息

$423,300

第9年共還本金

$296,463

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$34,720	$25,261	$59,980	$10,074,965
110	$34,633	$25,348	$59,980	$10,049,617
111	$34,546	$25,435	$59,980	$10,024,183
112	$34,458	$25,522	$59,980	$9,998,661
113	$34,370	$25,610	$59,980	$9,973,051
114	$34,282	$25,698	$59,980	$9,947,353
115	$34,194	$25,786	$59,980	$9,921,567
116	$34,105	$25,875	$59,980	$9,895,692
117	$34,016	$25,964	$59,980	$9,869,728
118	$33,927	$26,053	$59,980	$9,843,675
119	$33,838	$26,143	$59,980	$9,817,532
120	$33,748	$26,232	$59,980	$9,791,300

第10年供款共

$719,763

第10年利息

$410,837

第10年共還本金

$308,926

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$33,658	$26,323	$59,980	$9,764,977
122	$33,567	$26,413	$59,980	$9,738,564
123	$33,476	$26,504	$59,980	$9,712,060
124	$33,385	$26,595	$59,980	$9,685,465
125	$33,294	$26,686	$59,980	$9,658,779
126	$33,202	$26,778	$59,980	$9,632,000
127	$33,110	$26,870	$59,980	$9,605,130
128	$33,018	$26,963	$59,980	$9,578,167
129	$32,925	$27,055	$59,980	$9,551,112
130	$32,832	$27,148	$59,980	$9,523,964
131	$32,739	$27,242	$59,980	$9,496,722
132	$32,645	$27,335	$59,980	$9,469,387

第11年供款共

$719,763

第11年利息

$397,850

第11年共還本金

$321,913

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$32,551	$27,429	$59,980	$9,441,958
134	$32,457	$27,524	$59,980	$9,414,434
135	$32,362	$27,618	$59,980	$9,386,816
136	$32,267	$27,713	$59,980	$9,359,103
137	$32,172	$27,808	$59,980	$9,331,295
138	$32,076	$27,904	$59,980	$9,303,391
139	$31,980	$28,000	$59,980	$9,275,391
140	$31,884	$28,096	$59,980	$9,247,295
141	$31,788	$28,193	$59,980	$9,219,102
142	$31,691	$28,290	$59,980	$9,190,813
143	$31,593	$28,387	$59,980	$9,162,426
144	$31,496	$28,484	$59,980	$9,133,941

第12年供款共

$719,763

第12年利息

$384,317

第12年共還本金

$335,446

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$31,398	$28,582	$59,980	$9,105,359
146	$31,300	$28,681	$59,980	$9,076,678
147	$31,201	$28,779	$59,980	$9,047,899
148	$31,102	$28,878	$59,980	$9,019,021
149	$31,003	$28,977	$59,980	$8,990,044
150	$30,903	$29,077	$59,980	$8,960,967
151	$30,803	$29,177	$59,980	$8,931,790
152	$30,703	$29,277	$59,980	$8,902,513
153	$30,602	$29,378	$59,980	$8,873,135
154	$30,501	$29,479	$59,980	$8,843,656
155	$30,400	$29,580	$59,980	$8,814,076
156	$30,298	$29,682	$59,980	$8,784,394

第13年供款共

$719,763

第13年利息

$370,216

第13年共還本金

$349,547

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$30,196	$29,784	$59,980	$8,754,610
158	$30,094	$29,886	$59,980	$8,724,724
159	$29,991	$29,989	$59,980	$8,694,735
160	$29,888	$30,092	$59,980	$8,664,643
161	$29,785	$30,196	$59,980	$8,634,447
162	$29,681	$30,299	$59,980	$8,604,148
163	$29,577	$30,403	$59,980	$8,573,744
164	$29,472	$30,508	$59,980	$8,543,236
165	$29,367	$30,613	$59,980	$8,512,623
166	$29,262	$30,718	$59,980	$8,481,905
167	$29,157	$30,824	$59,980	$8,451,082
168	$29,051	$30,930	$59,980	$8,420,152

第14年供款共

$719,763

第14年利息

$355,521

第14年共還本金

$364,242

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$28,944	$31,036	$59,980	$8,389,116
170	$28,838	$31,143	$59,980	$8,357,973
171	$28,731	$31,250	$59,980	$8,326,724
172	$28,623	$31,357	$59,980	$8,295,366
173	$28,515	$31,465	$59,980	$8,263,901
174	$28,407	$31,573	$59,980	$8,232,328
175	$28,299	$31,682	$59,980	$8,200,647
176	$28,190	$31,791	$59,980	$8,168,856
177	$28,080	$31,900	$59,980	$8,136,956
178	$27,971	$32,009	$59,980	$8,104,947
179	$27,861	$32,119	$59,980	$8,072,827
180	$27,750	$32,230	$59,980	$8,040,598

第15年供款共

$719,763

第15年利息

$340,209

第15年共還本金

$379,554

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$27,640	$32,341	$59,980	$8,008,257
182	$27,528	$32,452	$59,980	$7,975,805
183	$27,417	$32,563	$59,980	$7,943,242
184	$27,305	$32,675	$59,980	$7,910,566
185	$27,193	$32,788	$59,980	$7,877,779
186	$27,080	$32,900	$59,980	$7,844,878
187	$26,967	$33,013	$59,980	$7,811,865
188	$26,853	$33,127	$59,980	$7,778,738
189	$26,739	$33,241	$59,980	$7,745,497
190	$26,625	$33,355	$59,980	$7,712,142
191	$26,510	$33,470	$59,980	$7,678,672
192	$26,395	$33,585	$59,980	$7,645,087

第16年供款共

$719,763

第16年利息

$324,253

第16年共還本金

$395,510

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$26,280	$33,700	$59,980	$7,611,387
194	$26,164	$33,816	$59,980	$7,577,571
195	$26,048	$33,932	$59,980	$7,543,638
196	$25,931	$34,049	$59,980	$7,509,589
197	$25,814	$34,166	$59,980	$7,475,423
198	$25,697	$34,283	$59,980	$7,441,140
199	$25,579	$34,401	$59,980	$7,406,739
200	$25,461	$34,520	$59,980	$7,372,219
201	$25,342	$34,638	$59,980	$7,337,581
202	$25,223	$34,757	$59,980	$7,302,823
203	$25,103	$34,877	$59,980	$7,267,947
204	$24,984	$34,997	$59,980	$7,232,950

第17年供款共

$719,763

第17年利息

$307,626

第17年共還本金

$412,137

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$24,863	$35,117	$59,980	$7,197,833
206	$24,743	$35,238	$59,980	$7,162,595
207	$24,621	$35,359	$59,980	$7,127,236
208	$24,500	$35,480	$59,980	$7,091,756
209	$24,378	$35,602	$59,980	$7,056,154
210	$24,256	$35,725	$59,980	$7,020,429
211	$24,133	$35,848	$59,980	$6,984,581
212	$24,009	$35,971	$59,980	$6,948,611
213	$23,886	$36,094	$59,980	$6,912,516
214	$23,762	$36,218	$59,980	$6,876,298
215	$23,637	$36,343	$59,980	$6,839,955
216	$23,512	$36,468	$59,980	$6,803,487

第18年供款共

$719,763

第18年利息

$290,300

第18年共還本金

$429,463

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$23,387	$36,593	$59,980	$6,766,894
218	$23,261	$36,719	$59,980	$6,730,175
219	$23,135	$36,845	$59,980	$6,693,329
220	$23,008	$36,972	$59,980	$6,656,357
221	$22,881	$37,099	$59,980	$6,619,258
222	$22,754	$37,227	$59,980	$6,582,032
223	$22,626	$37,355	$59,980	$6,544,677
224	$22,497	$37,483	$59,980	$6,507,194
225	$22,368	$37,612	$59,980	$6,469,583
226	$22,239	$37,741	$59,980	$6,431,842
227	$22,109	$37,871	$59,980	$6,393,971
228	$21,979	$38,001	$59,980	$6,355,970

第19年供款共

$719,763

第19年利息

$272,246

第19年共還本金

$447,517

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$21,849	$38,132	$59,980	$6,317,838
230	$21,718	$38,263	$59,980	$6,279,576
231	$21,586	$38,394	$59,980	$6,241,181
232	$21,454	$38,526	$59,980	$6,202,655
233	$21,322	$38,659	$59,980	$6,163,997
234	$21,189	$38,792	$59,980	$6,125,205
235	$21,055	$38,925	$59,980	$6,086,280
236	$20,922	$39,059	$59,980	$6,047,221
237	$20,787	$39,193	$59,980	$6,008,029
238	$20,653	$39,328	$59,980	$5,968,701
239	$20,517	$39,463	$59,980	$5,929,238
240	$20,382	$39,598	$59,980	$5,889,640

第20年供款共

$719,763

第20年利息

$253,433

第20年共還本金

$466,330

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$20,246	$39,735	$59,980	$5,849,905
242	$20,109	$39,871	$59,980	$5,810,034
243	$19,972	$40,008	$59,980	$5,770,025
244	$19,834	$40,146	$59,980	$5,729,880
245	$19,696	$40,284	$59,980	$5,689,596
246	$19,558	$40,422	$59,980	$5,649,174
247	$19,419	$40,561	$59,980	$5,608,612
248	$19,280	$40,701	$59,980	$5,567,912
249	$19,140	$40,841	$59,980	$5,527,071
250	$18,999	$40,981	$59,980	$5,486,090
251	$18,858	$41,122	$59,980	$5,444,968
252	$18,717	$41,263	$59,980	$5,403,705

第21年供款共

$719,763

第21年利息

$233,829

第21年共還本金

$485,934

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$18,575	$41,405	$59,980	$5,362,300
254	$18,433	$41,547	$59,980	$5,320,753
255	$18,290	$41,690	$59,980	$5,279,063
256	$18,147	$41,833	$59,980	$5,237,229
257	$18,003	$41,977	$59,980	$5,195,252
258	$17,859	$42,122	$59,980	$5,153,130
259	$17,714	$42,266	$59,980	$5,110,864
260	$17,569	$42,412	$59,980	$5,068,452
261	$17,423	$42,557	$59,980	$5,025,895
262	$17,277	$42,704	$59,980	$4,983,191
263	$17,130	$42,851	$59,980	$4,940,341
264	$16,982	$42,998	$59,980	$4,897,343

第22年供款共

$719,763

第22年利息

$213,401

第22年共還本金

$506,362

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$16,835	$43,146	$59,980	$4,854,197
266	$16,686	$43,294	$59,980	$4,810,903
267	$16,537	$43,443	$59,980	$4,767,461
268	$16,388	$43,592	$59,980	$4,723,868
269	$16,238	$43,742	$59,980	$4,680,126
270	$16,088	$43,892	$59,980	$4,636,234
271	$15,937	$44,043	$59,980	$4,592,191
272	$15,786	$44,195	$59,980	$4,547,996
273	$15,634	$44,347	$59,980	$4,503,650
274	$15,481	$44,499	$59,980	$4,459,151
275	$15,328	$44,652	$59,980	$4,414,499
276	$15,175	$44,805	$59,980	$4,369,694

第23年供款共

$719,763

第23年利息

$192,114

第23年共還本金

$527,649

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$15,021	$44,959	$59,980	$4,324,734
278	$14,866	$45,114	$59,980	$4,279,620
279	$14,711	$45,269	$59,980	$4,234,351
280	$14,556	$45,425	$59,980	$4,188,926
281	$14,399	$45,581	$59,980	$4,143,346
282	$14,243	$45,738	$59,980	$4,097,608
283	$14,086	$45,895	$59,980	$4,051,713
284	$13,928	$46,052	$59,980	$4,005,661
285	$13,769	$46,211	$59,980	$3,959,450
286	$13,611	$46,370	$59,980	$3,913,080
287	$13,451	$46,529	$59,980	$3,866,551
288	$13,291	$46,689	$59,980	$3,819,862

第24年供款共

$719,763

第24年利息

$169,932

第24年共還本金

$549,831

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$13,131	$46,849	$59,980	$3,773,013
290	$12,970	$47,011	$59,980	$3,726,002
291	$12,808	$47,172	$59,980	$3,678,830
292	$12,646	$47,334	$59,980	$3,631,496
293	$12,483	$47,497	$59,980	$3,583,999
294	$12,320	$47,660	$59,980	$3,536,339
295	$12,156	$47,824	$59,980	$3,488,515
296	$11,992	$47,988	$59,980	$3,440,526
297	$11,827	$48,153	$59,980	$3,392,373
298	$11,661	$48,319	$59,980	$3,344,054
299	$11,495	$48,485	$59,980	$3,295,569
300	$11,329	$48,652	$59,980	$3,246,917

第25年供款共

$719,763

第25年利息

$146,818

第25年共還本金

$572,945

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$11,161	$48,819	$59,980	$3,198,098
302	$10,993	$48,987	$59,980	$3,149,111
303	$10,825	$49,155	$59,980	$3,099,956
304	$10,656	$49,324	$59,980	$3,050,632
305	$10,487	$49,494	$59,980	$3,001,138
306	$10,316	$49,664	$59,980	$2,951,474
307	$10,146	$49,835	$59,980	$2,901,640
308	$9,974	$50,006	$59,980	$2,851,634
309	$9,802	$50,178	$59,980	$2,801,456
310	$9,630	$50,350	$59,980	$2,751,106
311	$9,457	$50,523	$59,980	$2,700,583
312	$9,283	$50,697	$59,980	$2,649,886

第26年供款共

$719,763

第26年利息

$122,732

第26年共還本金

$597,031

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$9,109	$50,871	$59,980	$2,599,014
314	$8,934	$51,046	$59,980	$2,547,968
315	$8,759	$51,222	$59,980	$2,496,747
316	$8,583	$51,398	$59,980	$2,445,349
317	$8,406	$51,574	$59,980	$2,393,775
318	$8,229	$51,752	$59,980	$2,342,023
319	$8,051	$51,930	$59,980	$2,290,093
320	$7,872	$52,108	$59,980	$2,237,985
321	$7,693	$52,287	$59,980	$2,185,698
322	$7,513	$52,467	$59,980	$2,133,231
323	$7,333	$52,647	$59,980	$2,080,584
324	$7,152	$52,828	$59,980	$2,027,756

第27年供款共

$719,763

第27年利息

$97,633

第27年共還本金

$622,130

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$6,970	$53,010	$59,980	$1,974,746
326	$6,788	$53,192	$59,980	$1,921,554
327	$6,605	$53,375	$59,980	$1,868,179
328	$6,422	$53,558	$59,980	$1,814,621
329	$6,238	$53,742	$59,980	$1,760,878
330	$6,053	$53,927	$59,980	$1,706,951
331	$5,868	$54,113	$59,980	$1,652,838
332	$5,682	$54,299	$59,980	$1,598,540
333	$5,495	$54,485	$59,980	$1,544,054
334	$5,308	$54,673	$59,980	$1,489,382
335	$5,120	$54,861	$59,980	$1,434,521
336	$4,931	$55,049	$59,980	$1,379,472

第28年供款共

$719,763

第28年利息

$71,479

第28年共還本金

$648,284

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$4,742	$55,238	$59,980	$1,324,234
338	$4,552	$55,428	$59,980	$1,268,806
339	$4,362	$55,619	$59,980	$1,213,187
340	$4,170	$55,810	$59,980	$1,157,377
341	$3,978	$56,002	$59,980	$1,101,375
342	$3,786	$56,194	$59,980	$1,045,181
343	$3,593	$56,387	$59,980	$988,794
344	$3,399	$56,581	$59,980	$932,212
345	$3,204	$56,776	$59,980	$875,437
346	$3,009	$56,971	$59,980	$818,466
347	$2,813	$57,167	$59,980	$761,299
348	$2,617	$57,363	$59,980	$703,936

第29年供款共

$719,763

第29年利息

$44,226

第29年共還本金

$675,537

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,420	$57,560	$59,980	$646,375
350	$2,222	$57,758	$59,980	$588,617
351	$2,023	$57,957	$59,980	$530,660
352	$1,824	$58,156	$59,980	$472,504
353	$1,624	$58,356	$59,980	$414,148
354	$1,424	$58,557	$59,980	$355,591
355	$1,222	$58,758	$59,980	$296,833
356	$1,020	$58,960	$59,980	$237,873
357	$818	$59,163	$59,980	$178,711
358	$614	$59,366	$59,980	$119,345
359	$410	$59,570	$59,980	$59,775
360	$205	$59,775	$59,980	$0

第30年供款共

$719,763

第30年利息

$15,828

第30年共還本金

$703,936

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$27,746,691

免责声明

笋盘推介

按揭保险费
info