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$27,778,067

每月供款
$60,049

首期

$5,310,000

总贷款额

$12,390,000

總利息

$9,227,317

印花税

$663,750

其他

$187,000

置业成本总预算

HK$6,160,750

$120,096

置业成本总预算

HK$6,160,750

首期

$5,310,000
印花税

$663,750
- AVD
  
  $663,750
律师费

$ 10,000
代理佣金

$177,000
按揭保险费

不适用

$120,096

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

西贡西沙路村屋

thumb_up

西沙路村屋

实

2,100 呎

@8,095

建

2,100 呎

@8,095

real_estate_agent 罕有放盘

售$1,700 万

实

2,100 呎

@8,095

建

2,100 呎

@8,095

售$1,700 万

real_estate_agent 罕有放盘

长沙湾尔登豪庭

thumb_up

^连车位^ 及大花园^ 精选三房套, 预约参观!

实

1,129 呎

@14,880

建

1,408 呎

@11,932

real_estate_agent 罕有放盘 local_offer 低水笋价

售$1,680 万

实

1,129 呎

@14,880

建

1,408 呎

@11,932

售$1,680 万

real_estate_agent 罕有放盘 local_offer 低水笋价

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 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

沙田名城第01期 < 东南四房套 >

thumb_up

^ 大四房套^ 企理即住!

实

1,039 呎

@16,362

建

1,373 呎

@12,382

local_fire_department 至HIT local_offer 低水笋价 flight_takeoff 移民急让

售$1,700 万

实

1,039 呎

@16,362

建

1,373 呎

@12,382

售$1,700 万

local_fire_department 至HIT local_offer 低水笋价 flight_takeoff 移民急让

清水湾大坳门

thumb_up

Nicely Renovated House

建

1,600 呎

@10,750

售$1,720 万

建

1,600 呎

@10,750

售$1,720 万

马鞍山嘉华星涛湾第01座

thumb_up

罕有真四房, 海景, 欢迎查询约睇

实

1,073 呎

@15,843

建

1,441 呎

@11,797

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 hotel_class 楼王

售$1,700 万

实

1,073 呎

@15,843

建

1,441 呎

@11,797

售$1,700 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 hotel_class 楼王

西贡晓岚阁

thumb_up

开扬大单边连车位

实

1,341 呎

@12,796

建

1,508 呎

@11,379

local_fire_department 至HIT

售$1,716 万

实

1,341 呎

@12,796

建

1,508 呎

@11,379

售$1,716 万

local_fire_department 至HIT

马鞍山星涟海第01座

thumb_up

全海景凤凰楼换楼必睇欢迎比较移民求售还价即成大量笋盘推介

实

1,238 呎

@14,039

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 flight_takeoff 移民急让

售$1,738 万

实

1,238 呎

@14,039

售$1,738 万

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 flight_takeoff 移民急让

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 SAI KUNG

thumb_up

GREEN SURROUNDING WITH LARGE GARDEN

建

2,100 呎

@8,000

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买 pets 爱竉必选

售$1,680 万

建

2,100 呎

@8,000

售$1,680 万

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买 pets 爱竉必选

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

利率	15年	20年	25年	30年
1.000	$74,153	$56,981	$46,694	$39,851
1.500	$76,910	$59,787	$49,552	$42,760
2.000	$79,731	$62,679	$52,516	$45,796
2.500	$82,615	$65,655	$55,584	$48,955
3.000	$85,563	$68,715	$58,755	$52,237
3.500	$88,574	$71,857	$62,027	$55,637
4.000	$91,647	$75,081	$65,399	$59,152
4.125	$92,425	$75,900	$66,257	$60,048
4.500	$94,783	$78,385	$68,868	$62,778
5.000	$97,979	$81,769	$72,431	$66,512
5.500	$101,237	$85,229	$76,085	$70,349
6.000	$104,554	$88,766	$79,829	$74,284

每月供款$60,049

年期

30年

贷款金额

$12,390,000

總利息

$9,227,317

总贷款连利息

$21,617,317

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$42,591	$17,457	$60,048	$12,372,543
2	$42,531	$17,517	$60,048	$12,355,025
3	$42,470	$17,578	$60,048	$12,337,447
4	$42,410	$17,638	$60,048	$12,319,809
5	$42,349	$17,699	$60,048	$12,302,110
6	$42,289	$17,760	$60,048	$12,284,351
7	$42,227	$17,821	$60,048	$12,266,530
8	$42,166	$17,882	$60,048	$12,248,648
9	$42,105	$17,943	$60,048	$12,230,705
10	$42,043	$18,005	$60,048	$12,212,700
11	$41,981	$18,067	$60,048	$12,194,633
12	$41,919	$18,129	$60,048	$12,176,504

第1年供款共

$720,577

第1年利息

$507,081

第1年共還本金

$213,496

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$41,857	$18,191	$60,048	$12,158,313
14	$41,794	$18,254	$60,048	$12,140,059
15	$41,731	$18,317	$60,048	$12,121,742
16	$41,668	$18,380	$60,048	$12,103,362
17	$41,605	$18,443	$60,048	$12,084,920
18	$41,542	$18,506	$60,048	$12,066,413
19	$41,478	$18,570	$60,048	$12,047,844
20	$41,414	$18,634	$60,048	$12,029,210
21	$41,350	$18,698	$60,048	$12,010,512
22	$41,286	$18,762	$60,048	$11,991,750
23	$41,222	$18,826	$60,048	$11,972,924
24	$41,157	$18,891	$60,048	$11,954,033

第2年供款共

$720,577

第2年利息

$498,106

第2年共還本金

$222,471

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$41,092	$18,956	$60,048	$11,935,076
26	$41,027	$19,021	$60,048	$11,916,055
27	$40,961	$19,087	$60,048	$11,896,969
28	$40,896	$19,152	$60,048	$11,877,816
29	$40,830	$19,218	$60,048	$11,858,598
30	$40,764	$19,284	$60,048	$11,839,314
31	$40,698	$19,350	$60,048	$11,819,964
32	$40,631	$19,417	$60,048	$11,800,547
33	$40,564	$19,484	$60,048	$11,781,063
34	$40,497	$19,551	$60,048	$11,761,512
35	$40,430	$19,618	$60,048	$11,741,894
36	$40,363	$19,685	$60,048	$11,722,209

第3年供款共

$720,577

第3年利息

$488,754

第3年共還本金

$231,824

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$40,295	$19,753	$60,048	$11,702,456
38	$40,227	$19,821	$60,048	$11,682,635
39	$40,159	$19,889	$60,048	$11,662,746
40	$40,091	$19,957	$60,048	$11,642,789
41	$40,022	$20,026	$60,048	$11,622,763
42	$39,953	$20,095	$60,048	$11,602,668
43	$39,884	$20,164	$60,048	$11,582,504
44	$39,815	$20,233	$60,048	$11,562,270
45	$39,745	$20,303	$60,048	$11,541,968
46	$39,676	$20,373	$60,048	$11,521,595
47	$39,605	$20,443	$60,048	$11,501,152
48	$39,535	$20,513	$60,048	$11,480,640

第4年供款共

$720,577

第4年利息

$479,008

第4年共還本金

$241,569

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$39,465	$20,583	$60,048	$11,460,056
50	$39,394	$20,654	$60,048	$11,439,402
51	$39,323	$20,725	$60,048	$11,418,677
52	$39,252	$20,796	$60,048	$11,397,880
53	$39,180	$20,868	$60,048	$11,377,013
54	$39,108	$20,940	$60,048	$11,356,073
55	$39,037	$21,012	$60,048	$11,335,061
56	$38,964	$21,084	$60,048	$11,313,978
57	$38,892	$21,156	$60,048	$11,292,821
58	$38,819	$21,229	$60,048	$11,271,592
59	$38,746	$21,302	$60,048	$11,250,290
60	$38,673	$21,375	$60,048	$11,228,915

第5年供款共

$720,577

第5年利息

$468,853

第5年共還本金

$251,725

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$38,599	$21,449	$60,048	$11,207,466
62	$38,526	$21,522	$60,048	$11,185,944
63	$38,452	$21,596	$60,048	$11,164,347
64	$38,377	$21,671	$60,048	$11,142,677
65	$38,303	$21,745	$60,048	$11,120,932
66	$38,228	$21,820	$60,048	$11,099,112
67	$38,153	$21,895	$60,048	$11,077,217
68	$38,078	$21,970	$60,048	$11,055,247
69	$38,002	$22,046	$60,048	$11,033,201
70	$37,927	$22,121	$60,048	$11,011,079
71	$37,851	$22,198	$60,048	$10,988,882
72	$37,774	$22,274	$60,048	$10,966,608

第6年供款共

$720,577

第6年利息

$458,270

第6年共還本金

$262,307

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$37,698	$22,350	$60,048	$10,944,258
74	$37,621	$22,427	$60,048	$10,921,831
75	$37,544	$22,504	$60,048	$10,899,326
76	$37,466	$22,582	$60,048	$10,876,745
77	$37,389	$22,659	$60,048	$10,854,085
78	$37,311	$22,737	$60,048	$10,831,348
79	$37,233	$22,815	$60,048	$10,808,533
80	$37,154	$22,894	$60,048	$10,785,639
81	$37,076	$22,972	$60,048	$10,762,666
82	$36,997	$23,051	$60,048	$10,739,615
83	$36,917	$23,131	$60,048	$10,716,484
84	$36,838	$23,210	$60,048	$10,693,274

第7年供款共

$720,577

第7年利息

$447,243

第7年共還本金

$273,334

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$36,758	$23,290	$60,048	$10,669,984
86	$36,678	$23,370	$60,048	$10,646,614
87	$36,598	$23,450	$60,048	$10,623,164
88	$36,517	$23,531	$60,048	$10,599,633
89	$36,436	$23,612	$60,048	$10,576,021
90	$36,355	$23,693	$60,048	$10,552,328
91	$36,274	$23,774	$60,048	$10,528,553
92	$36,192	$23,856	$60,048	$10,504,697
93	$36,110	$23,938	$60,048	$10,480,759
94	$36,028	$24,020	$60,048	$10,456,739
95	$35,945	$24,103	$60,048	$10,432,636
96	$35,862	$24,186	$60,048	$10,408,450

第8年供款共

$720,577

第8年利息

$435,753

第8年共還本金

$284,825

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$35,779	$24,269	$60,048	$10,384,181
98	$35,696	$24,352	$60,048	$10,359,828
99	$35,612	$24,436	$60,048	$10,335,392
100	$35,528	$24,520	$60,048	$10,310,872
101	$35,444	$24,604	$60,048	$10,286,267
102	$35,359	$24,689	$60,048	$10,261,578
103	$35,274	$24,774	$60,048	$10,236,804
104	$35,189	$24,859	$60,048	$10,211,945
105	$35,104	$24,945	$60,048	$10,187,001
106	$35,018	$25,030	$60,048	$10,161,970
107	$34,932	$25,116	$60,048	$10,136,854
108	$34,845	$25,203	$60,048	$10,111,651

第9年供款共

$720,577

第9年利息

$423,779

第9年共還本金

$296,798

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$34,759	$25,289	$60,048	$10,086,362
110	$34,672	$25,376	$60,048	$10,060,986
111	$34,585	$25,463	$60,048	$10,035,522
112	$34,497	$25,551	$60,048	$10,009,971
113	$34,409	$25,639	$60,048	$9,984,332
114	$34,321	$25,727	$60,048	$9,958,606
115	$34,233	$25,815	$60,048	$9,932,790
116	$34,144	$25,904	$60,048	$9,906,886
117	$34,055	$25,993	$60,048	$9,880,893
118	$33,966	$26,083	$60,048	$9,854,810
119	$33,876	$26,172	$60,048	$9,828,638
120	$33,786	$26,262	$60,048	$9,802,376

第10年供款共

$720,577

第10年利息

$411,302

第10年共還本金

$309,275

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$33,696	$26,352	$60,048	$9,776,023
122	$33,605	$26,443	$60,048	$9,749,580
123	$33,514	$26,534	$60,048	$9,723,047
124	$33,423	$26,625	$60,048	$9,696,421
125	$33,331	$26,717	$60,048	$9,669,705
126	$33,240	$26,808	$60,048	$9,642,896
127	$33,147	$26,901	$60,048	$9,615,996
128	$33,055	$26,993	$60,048	$9,589,003
129	$32,962	$27,086	$60,048	$9,561,917
130	$32,869	$27,179	$60,048	$9,534,738
131	$32,776	$27,272	$60,048	$9,507,465
132	$32,682	$27,366	$60,048	$9,480,099

第11年供款共

$720,577

第11年利息

$398,300

第11年共還本金

$322,277

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$32,588	$27,460	$60,048	$9,452,639
134	$32,493	$27,555	$60,048	$9,425,084
135	$32,399	$27,649	$60,048	$9,397,435
136	$32,304	$27,744	$60,048	$9,369,690
137	$32,208	$27,840	$60,048	$9,341,850
138	$32,113	$27,935	$60,048	$9,313,915
139	$32,017	$28,032	$60,048	$9,285,883
140	$31,920	$28,128	$60,048	$9,257,756
141	$31,824	$28,225	$60,048	$9,229,531
142	$31,727	$28,322	$60,048	$9,201,209
143	$31,629	$28,419	$60,048	$9,172,790
144	$31,531	$28,517	$60,048	$9,144,274

第12年供款共

$720,577

第12年利息

$384,752

第12年共還本金

$335,825

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$31,433	$28,615	$60,048	$9,115,659
146	$31,335	$28,713	$60,048	$9,086,946
147	$31,236	$28,812	$60,048	$9,058,134
148	$31,137	$28,911	$60,048	$9,029,224
149	$31,038	$29,010	$60,048	$9,000,214
150	$30,938	$29,110	$60,048	$8,971,104
151	$30,838	$29,210	$60,048	$8,941,894
152	$30,738	$29,310	$60,048	$8,912,583
153	$30,637	$29,411	$60,048	$8,883,172
154	$30,536	$29,512	$60,048	$8,853,660
155	$30,434	$29,614	$60,048	$8,824,046
156	$30,333	$29,715	$60,048	$8,794,331

第13年供款共

$720,577

第13年利息

$370,634

第13年共還本金

$349,943

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$30,231	$29,818	$60,048	$8,764,513
158	$30,128	$29,920	$60,048	$8,734,593
159	$30,025	$30,023	$60,048	$8,704,570
160	$29,922	$30,126	$60,048	$8,674,444
161	$29,818	$30,230	$60,048	$8,644,215
162	$29,714	$30,334	$60,048	$8,613,881
163	$29,610	$30,438	$60,048	$8,583,443
164	$29,506	$30,543	$60,048	$8,552,901
165	$29,401	$30,648	$60,048	$8,522,253
166	$29,295	$30,753	$60,048	$8,491,500
167	$29,190	$30,859	$60,048	$8,460,642
168	$29,083	$30,965	$60,048	$8,429,677

第14年供款共

$720,577

第14年利息

$355,923

第14年共還本金

$364,654

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$28,977	$31,071	$60,048	$8,398,606
170	$28,870	$31,178	$60,048	$8,367,428
171	$28,763	$31,285	$60,048	$8,336,143
172	$28,655	$31,393	$60,048	$8,304,750
173	$28,548	$31,501	$60,048	$8,273,250
174	$28,439	$31,609	$60,048	$8,241,641
175	$28,331	$31,717	$60,048	$8,209,923
176	$28,222	$31,826	$60,048	$8,178,097
177	$28,112	$31,936	$60,048	$8,146,161
178	$28,002	$32,046	$60,048	$8,114,115
179	$27,892	$32,156	$60,048	$8,081,960
180	$27,782	$32,266	$60,048	$8,049,693

第15年供款共

$720,577

第15年利息

$340,594

第15年共還本金

$379,984

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$27,671	$32,377	$60,048	$8,017,316
182	$27,560	$32,489	$60,048	$7,984,827
183	$27,448	$32,600	$60,048	$7,952,227
184	$27,336	$32,712	$60,048	$7,919,515
185	$27,223	$32,825	$60,048	$7,886,690
186	$27,110	$32,938	$60,048	$7,853,752
187	$26,997	$33,051	$60,048	$7,820,702
188	$26,884	$33,164	$60,048	$7,787,537
189	$26,770	$33,278	$60,048	$7,754,259
190	$26,655	$33,393	$60,048	$7,720,866
191	$26,540	$33,508	$60,048	$7,687,358
192	$26,425	$33,623	$60,048	$7,653,735

第16年供款共

$720,577

第16年利息

$324,619

第16年共還本金

$395,958

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$26,310	$33,738	$60,048	$7,619,997
194	$26,194	$33,854	$60,048	$7,586,143
195	$26,077	$33,971	$60,048	$7,552,172
196	$25,961	$34,088	$60,048	$7,518,084
197	$25,843	$34,205	$60,048	$7,483,880
198	$25,726	$34,322	$60,048	$7,449,557
199	$25,608	$34,440	$60,048	$7,415,117
200	$25,489	$34,559	$60,048	$7,380,559
201	$25,371	$34,677	$60,048	$7,345,881
202	$25,251	$34,797	$60,048	$7,311,085
203	$25,132	$34,916	$60,048	$7,276,168
204	$25,012	$35,036	$60,048	$7,241,132

第17年供款共

$720,577

第17年利息

$307,974

第17年共還本金

$412,603

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$24,891	$35,157	$60,048	$7,205,975
206	$24,771	$35,278	$60,048	$7,170,698
207	$24,649	$35,399	$60,048	$7,135,299
208	$24,528	$35,521	$60,048	$7,099,778
209	$24,405	$35,643	$60,048	$7,064,136
210	$24,283	$35,765	$60,048	$7,028,371
211	$24,160	$35,888	$60,048	$6,992,483
212	$24,037	$36,011	$60,048	$6,956,471
213	$23,913	$36,135	$60,048	$6,920,336
214	$23,789	$36,259	$60,048	$6,884,076
215	$23,664	$36,384	$60,048	$6,847,692
216	$23,539	$36,509	$60,048	$6,811,183

第18年供款共

$720,577

第18年利息

$290,628

第18年共還本金

$429,949

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$23,413	$36,635	$60,048	$6,774,549
218	$23,288	$36,761	$60,048	$6,737,788
219	$23,161	$36,887	$60,048	$6,700,901
220	$23,034	$37,014	$60,048	$6,663,887
221	$22,907	$37,141	$60,048	$6,626,746
222	$22,779	$37,269	$60,048	$6,589,478
223	$22,651	$37,397	$60,048	$6,552,081
224	$22,523	$37,525	$60,048	$6,514,556
225	$22,394	$37,654	$60,048	$6,476,901
226	$22,264	$37,784	$60,048	$6,439,117
227	$22,134	$37,914	$60,048	$6,401,204
228	$22,004	$38,044	$60,048	$6,363,160

第19年供款共

$720,577

第19年利息

$272,554

第19年共還本金

$448,023

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$21,873	$38,175	$60,048	$6,324,985
230	$21,742	$38,306	$60,048	$6,286,679
231	$21,610	$38,438	$60,048	$6,248,241
232	$21,478	$38,570	$60,048	$6,209,672
233	$21,346	$38,702	$60,048	$6,170,969
234	$21,213	$38,835	$60,048	$6,132,134
235	$21,079	$38,969	$60,048	$6,093,165
236	$20,945	$39,103	$60,048	$6,054,062
237	$20,811	$39,237	$60,048	$6,014,825
238	$20,676	$39,372	$60,048	$5,975,453
239	$20,541	$39,507	$60,048	$5,935,945
240	$20,405	$39,643	$60,048	$5,896,302

第20年供款共

$720,577

第20年利息

$253,719

第20年共還本金

$466,858

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$20,269	$39,780	$60,048	$5,856,522
242	$20,132	$39,916	$60,048	$5,816,606
243	$19,995	$40,054	$60,048	$5,776,553
244	$19,857	$40,191	$60,048	$5,736,361
245	$19,719	$40,329	$60,048	$5,696,032
246	$19,580	$40,468	$60,048	$5,655,564
247	$19,441	$40,607	$60,048	$5,614,957
248	$19,301	$40,747	$60,048	$5,574,210
249	$19,161	$40,887	$60,048	$5,533,324
250	$19,021	$41,027	$60,048	$5,492,296
251	$18,880	$41,168	$60,048	$5,451,128
252	$18,738	$41,310	$60,048	$5,409,818

第21年供款共

$720,577

第21年利息

$234,093

第21年共還本金

$486,484

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$18,596	$41,452	$60,048	$5,368,366
254	$18,454	$41,594	$60,048	$5,326,772
255	$18,311	$41,737	$60,048	$5,285,035
256	$18,167	$41,881	$60,048	$5,243,154
257	$18,023	$42,025	$60,048	$5,201,129
258	$17,879	$42,169	$60,048	$5,158,960
259	$17,734	$42,314	$60,048	$5,116,646
260	$17,588	$42,460	$60,048	$5,074,186
261	$17,443	$42,606	$60,048	$5,031,580
262	$17,296	$42,752	$60,048	$4,988,828
263	$17,149	$42,899	$60,048	$4,945,929
264	$17,002	$43,046	$60,048	$4,902,883

第22年供款共

$720,577

第22年利息

$213,642

第22年共還本金

$506,935

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$16,854	$43,194	$60,048	$4,859,688
266	$16,705	$43,343	$60,048	$4,816,346
267	$16,556	$43,492	$60,048	$4,772,854
268	$16,407	$43,641	$60,048	$4,729,212
269	$16,257	$43,791	$60,048	$4,685,421
270	$16,106	$43,942	$60,048	$4,641,479
271	$15,955	$44,093	$60,048	$4,597,386
272	$15,804	$44,245	$60,048	$4,553,141
273	$15,651	$44,397	$60,048	$4,508,744
274	$15,499	$44,549	$60,048	$4,464,195
275	$15,346	$44,702	$60,048	$4,419,493
276	$15,192	$44,856	$60,048	$4,374,637

第23年供款共

$720,577

第23年利息

$192,331

第23年共還本金

$528,246

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$15,038	$45,010	$60,048	$4,329,626
278	$14,883	$45,165	$60,048	$4,284,461
279	$14,728	$45,320	$60,048	$4,239,141
280	$14,572	$45,476	$60,048	$4,193,665
281	$14,416	$45,632	$60,048	$4,148,033
282	$14,259	$45,789	$60,048	$4,102,243
283	$14,101	$45,947	$60,048	$4,056,297
284	$13,944	$46,105	$60,048	$4,010,192
285	$13,785	$46,263	$60,048	$3,963,929
286	$13,626	$46,422	$60,048	$3,917,507
287	$13,466	$46,582	$60,048	$3,870,925
288	$13,306	$46,742	$60,048	$3,824,184

第24年供款共

$720,577

第24年利息

$170,124

第24年共還本金

$550,453

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$13,146	$46,902	$60,048	$3,777,281
290	$12,984	$47,064	$60,048	$3,730,217
291	$12,823	$47,225	$60,048	$3,682,992
292	$12,660	$47,388	$60,048	$3,635,604
293	$12,497	$47,551	$60,048	$3,588,053
294	$12,334	$47,714	$60,048	$3,540,339
295	$12,170	$47,878	$60,048	$3,492,461
296	$12,005	$48,043	$60,048	$3,444,418
297	$11,840	$48,208	$60,048	$3,396,210
298	$11,674	$48,374	$60,048	$3,347,837
299	$11,508	$48,540	$60,048	$3,299,297
300	$11,341	$48,707	$60,048	$3,250,590

第25年供款共

$720,577

第25年利息

$146,984

第25年共還本金

$573,594

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$11,174	$48,874	$60,048	$3,201,716
302	$11,006	$49,042	$60,048	$3,152,674
303	$10,837	$49,211	$60,048	$3,103,463
304	$10,668	$49,380	$60,048	$3,054,083
305	$10,498	$49,550	$60,048	$3,004,533
306	$10,328	$49,720	$60,048	$2,954,813
307	$10,157	$49,891	$60,048	$2,904,922
308	$9,986	$50,062	$60,048	$2,854,860
309	$9,814	$50,235	$60,048	$2,804,625
310	$9,641	$50,407	$60,048	$2,754,218
311	$9,468	$50,580	$60,048	$2,703,638
312	$9,294	$50,754	$60,048	$2,652,883

第26年供款共

$720,577

第26年利息

$122,870

第26年共還本金

$597,707

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$9,119	$50,929	$60,048	$2,601,954
314	$8,944	$51,104	$60,048	$2,550,851
315	$8,769	$51,280	$60,048	$2,499,571
316	$8,592	$51,456	$60,048	$2,448,115
317	$8,415	$51,633	$60,048	$2,396,483
318	$8,238	$51,810	$60,048	$2,344,672
319	$8,060	$51,988	$60,048	$2,292,684
320	$7,881	$52,167	$60,048	$2,240,517
321	$7,702	$52,346	$60,048	$2,188,171
322	$7,522	$52,526	$60,048	$2,135,644
323	$7,341	$52,707	$60,048	$2,082,938
324	$7,160	$52,888	$60,048	$2,030,050

第27年供款共

$720,577

第27年利息

$97,744

第27年共還本金

$622,834

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$6,978	$53,070	$60,048	$1,976,980
326	$6,796	$53,252	$60,048	$1,923,728
327	$6,613	$53,435	$60,048	$1,870,292
328	$6,429	$53,619	$60,048	$1,816,673
329	$6,245	$53,803	$60,048	$1,762,870
330	$6,060	$53,988	$60,048	$1,708,882
331	$5,874	$54,174	$60,048	$1,654,708
332	$5,688	$54,360	$60,048	$1,600,348
333	$5,501	$54,547	$60,048	$1,545,801
334	$5,314	$54,734	$60,048	$1,491,067
335	$5,126	$54,923	$60,048	$1,436,144
336	$4,937	$55,111	$60,048	$1,381,033

第28年供款共

$720,577

第28年利息

$71,560

第28年共還本金

$649,017

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$4,747	$55,301	$60,048	$1,325,732
338	$4,557	$55,491	$60,048	$1,270,241
339	$4,366	$55,682	$60,048	$1,214,559
340	$4,175	$55,873	$60,048	$1,158,686
341	$3,983	$56,065	$60,048	$1,102,621
342	$3,790	$56,258	$60,048	$1,046,363
343	$3,597	$56,451	$60,048	$989,912
344	$3,403	$56,645	$60,048	$933,267
345	$3,208	$56,840	$60,048	$876,427
346	$3,013	$57,035	$60,048	$819,391
347	$2,817	$57,231	$60,048	$762,160
348	$2,620	$57,428	$60,048	$704,732

第29年供款共

$720,577

第29年利息

$44,276

第29年共還本金

$676,301

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,423	$57,626	$60,048	$647,106
350	$2,224	$57,824	$60,048	$589,283
351	$2,026	$58,022	$60,048	$531,260
352	$1,826	$58,222	$60,048	$473,038
353	$1,626	$58,422	$60,048	$414,616
354	$1,425	$58,623	$60,048	$355,993
355	$1,224	$58,824	$60,048	$297,169
356	$1,022	$59,027	$60,048	$238,142
357	$819	$59,229	$60,048	$178,913
358	$615	$59,433	$60,048	$119,480
359	$411	$59,637	$60,048	$59,842
360	$206	$59,842	$60,048	$0

第30年供款共

$720,577

第30年利息

$15,845

第30年共還本金

$704,732

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$27,778,067

免责声明

笋盘推介

按揭保险费
info