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$35,631,738

每月供款
$60,582

首期

$12,500,000

总贷款额

$12,500,000

總利息

$9,309,238

印花税

$1,062,500

其他

$260,000

置业成本总预算

HK$13,822,500

$121,162

置业成本总预算

HK$13,822,500

首期

$12,500,000
印花税

$1,062,500
- AVD
  
  $1,062,500
律师费

$ 10,000
代理佣金

$250,000
按揭保险费

不适用

$121,162

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

西贡溱乔

thumb_up

Private Garden House

实

1,232 呎

@19,481

建

1,908 呎

@12,579

local_fire_department 至HIT hotel_class 楼王 vpn_key 有匙即睇

售$2,400 万

实

1,232 呎

@19,481

建

1,908 呎

@12,579

售$2,400 万

local_fire_department 至HIT hotel_class 楼王 vpn_key 有匙即睇

马鞍山迎海第03期星湾御第16座

thumb_up

高层全海星湾靓海景,四房双套优质单位

实

1,413 呎

@17,339

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇

售$2,450 万

实

1,413 呎

@17,339

售$2,450 万

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇

马鞍山观澜雅轩

thumb_up

观澜雅轩复式海景巨厅大宅 +400呎平台交通方便

实

1,398 呎

@18,598

建

1,831 呎

@14,200

real_estate_agent 罕有放盘

售$2,600 万

实

1,398 呎

@18,598

建

1,831 呎

@14,200

售$2,600 万

real_estate_agent 罕有放盘

西贡 HOI HA

thumb_up

SAI KUNG COUNTRY PARK

建

2,100 呎

@11,905

local_fire_department 至HIT real_estate_agent 罕有放盘

售$2,500 万

建

2,100 呎

@11,905

售$2,500 万

local_fire_department 至HIT real_estate_agent 罕有放盘

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

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

清水湾清水湾

thumb_up

Spacious House in Quiet Village

建

2,100 呎

@11,905

售$2,500 万

建

2,100 呎

@11,905

售$2,500 万

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

影片

西贡 PO LO CHE

thumb_up

西贡半山开扬远海景车泊花园小巴总站

建

2,100 呎

@11,429

local_fire_department 至HIT local_offer 低水笋价

售$2,400 万

建

2,100 呎

@11,429

售$2,400 万

local_fire_department 至HIT local_offer 低水笋价

西贡南山

thumb_up

西贡优静村屋

实

2,100 呎

@12,286

建

2,100 呎

@12,286

local_fire_department 至HIT

售$2,580 万

实

2,100 呎

@12,286

建

2,100 呎

@12,286

售$2,580 万

local_fire_department 至HIT

西贡凤谊花园

thumb_up

花园村屋

建

2,100 呎

@11,905

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇

售$2,500 万

建

2,100 呎

@11,905

售$2,500 万

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇

西贡澳贝村

thumb_up

CLEAR WATER BAY VILLAGE HOUSE

建

2,100 呎

@11,905

local_fire_department 至HIT

售$2,500 万

建

2,100 呎

@11,905

售$2,500 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$74,812	$57,487	$47,109	$40,205
1.500	$77,593	$60,318	$49,992	$43,140
2.000	$80,439	$63,235	$52,982	$46,202
2.500	$83,349	$66,238	$56,077	$49,390
3.000	$86,323	$69,325	$59,276	$52,701
3.500	$89,360	$72,495	$62,578	$56,131
4.000	$92,461	$75,748	$65,980	$59,677
4.125	$93,246	$76,573	$66,845	$60,581
4.500	$95,624	$79,081	$69,479	$63,336
5.000	$98,849	$82,494	$73,074	$67,103
5.500	$102,135	$85,986	$76,761	$70,974
6.000	$105,482	$89,554	$80,538	$74,944

每月供款$60,582

年期

30年

贷款金额

$12,500,000

總利息

$9,309,238

总贷款连利息

$21,809,238

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$42,969	$17,612	$60,581	$12,482,388
2	$42,908	$17,673	$60,581	$12,464,715
3	$42,847	$17,734	$60,581	$12,446,981
4	$42,786	$17,795	$60,581	$12,429,186
5	$42,725	$17,856	$60,581	$12,411,330
6	$42,664	$17,917	$60,581	$12,393,413
7	$42,602	$17,979	$60,581	$12,375,434
8	$42,541	$18,041	$60,581	$12,357,393
9	$42,479	$18,103	$60,581	$12,339,291
10	$42,416	$18,165	$60,581	$12,321,126
11	$42,354	$18,227	$60,581	$12,302,898
12	$42,291	$18,290	$60,581	$12,284,608

第1年供款共

$726,975

第1年利息

$511,583

第1年共還本金

$215,392

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$42,228	$18,353	$60,581	$12,266,256
14	$42,165	$18,416	$60,581	$12,247,840
15	$42,102	$18,479	$60,581	$12,229,360
16	$42,038	$18,543	$60,581	$12,210,818
17	$41,975	$18,607	$60,581	$12,192,211
18	$41,911	$18,670	$60,581	$12,173,541
19	$41,847	$18,735	$60,581	$12,154,806
20	$41,782	$18,799	$60,581	$12,136,007
21	$41,718	$18,864	$60,581	$12,117,143
22	$41,653	$18,929	$60,581	$12,098,215
23	$41,588	$18,994	$60,581	$12,079,221
24	$41,522	$19,059	$60,581	$12,060,162

第2年供款共

$726,975

第2年利息

$502,528

第2年共還本金

$224,446

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$41,457	$19,124	$60,581	$12,041,038
26	$41,391	$19,190	$60,581	$12,021,847
27	$41,325	$19,256	$60,581	$12,002,591
28	$41,259	$19,322	$60,581	$11,983,269
29	$41,192	$19,389	$60,581	$11,963,880
30	$41,126	$19,455	$60,581	$11,944,425
31	$41,059	$19,522	$60,581	$11,924,903
32	$40,992	$19,589	$60,581	$11,905,313
33	$40,925	$19,657	$60,581	$11,885,657
34	$40,857	$19,724	$60,581	$11,865,932
35	$40,789	$19,792	$60,581	$11,846,140
36	$40,721	$19,860	$60,581	$11,826,280

第3年供款共

$726,975

第3年利息

$493,093

第3年共還本金

$233,882

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$40,653	$19,928	$60,581	$11,806,352
38	$40,584	$19,997	$60,581	$11,786,355
39	$40,516	$20,066	$60,581	$11,766,289
40	$40,447	$20,135	$60,581	$11,746,155
41	$40,377	$20,204	$60,581	$11,725,951
42	$40,308	$20,273	$60,581	$11,705,678
43	$40,238	$20,343	$60,581	$11,685,335
44	$40,168	$20,413	$60,581	$11,664,922
45	$40,098	$20,483	$60,581	$11,644,439
46	$40,028	$20,553	$60,581	$11,623,885
47	$39,957	$20,624	$60,581	$11,603,261
48	$39,886	$20,695	$60,581	$11,582,566

第4年供款共

$726,975

第4年利息

$483,261

第4年共還本金

$243,714

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$39,815	$20,766	$60,581	$11,561,800
50	$39,744	$20,838	$60,581	$11,540,962
51	$39,672	$20,909	$60,581	$11,520,053
52	$39,600	$20,981	$60,581	$11,499,072
53	$39,528	$21,053	$60,581	$11,478,019
54	$39,456	$21,126	$60,581	$11,456,894
55	$39,383	$21,198	$60,581	$11,435,695
56	$39,310	$21,271	$60,581	$11,414,424
57	$39,237	$21,344	$60,581	$11,393,080
58	$39,164	$21,418	$60,581	$11,371,663
59	$39,090	$21,491	$60,581	$11,350,172
60	$39,016	$21,565	$60,581	$11,328,607

第5年供款共

$726,975

第5年利息

$473,015

第5年共還本金

$253,959

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$38,942	$21,639	$60,581	$11,306,968
62	$38,868	$21,714	$60,581	$11,285,254
63	$38,793	$21,788	$60,581	$11,263,466
64	$38,718	$21,863	$60,581	$11,241,603
65	$38,643	$21,938	$60,581	$11,219,665
66	$38,568	$22,014	$60,581	$11,197,651
67	$38,492	$22,089	$60,581	$11,175,562
68	$38,416	$22,165	$60,581	$11,153,397
69	$38,340	$22,241	$60,581	$11,131,155
70	$38,263	$22,318	$60,581	$11,108,837
71	$38,187	$22,395	$60,581	$11,086,443
72	$38,110	$22,472	$60,581	$11,063,971

第6年供款共

$726,975

第6年利息

$462,339

第6年共還本金

$264,636

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$38,032	$22,549	$60,581	$11,041,422
74	$37,955	$22,626	$60,581	$11,018,796
75	$37,877	$22,704	$60,581	$10,996,092
76	$37,799	$22,782	$60,581	$10,973,310
77	$37,721	$22,860	$60,581	$10,950,449
78	$37,642	$22,939	$60,581	$10,927,510
79	$37,563	$23,018	$60,581	$10,904,492
80	$37,484	$23,097	$60,581	$10,881,395
81	$37,405	$23,176	$60,581	$10,858,219
82	$37,325	$23,256	$60,581	$10,834,963
83	$37,245	$23,336	$60,581	$10,811,627
84	$37,165	$23,416	$60,581	$10,788,210

第7年供款共

$726,975

第7年利息

$451,214

第7年共還本金

$275,761

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$37,084	$23,497	$60,581	$10,764,714
86	$37,004	$23,578	$60,581	$10,741,136
87	$36,923	$23,659	$60,581	$10,717,478
88	$36,841	$23,740	$60,581	$10,693,738
89	$36,760	$23,821	$60,581	$10,669,916
90	$36,678	$23,903	$60,581	$10,646,013
91	$36,596	$23,986	$60,581	$10,622,027
92	$36,513	$24,068	$60,581	$10,597,959
93	$36,430	$24,151	$60,581	$10,573,809
94	$36,347	$24,234	$60,581	$10,549,575
95	$36,264	$24,317	$60,581	$10,525,258
96	$36,181	$24,401	$60,581	$10,500,857

第8年供款共

$726,975

第8年利息

$439,621

第8年共還本金

$287,353

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$36,097	$24,485	$60,581	$10,476,373
98	$36,013	$24,569	$60,581	$10,451,804
99	$35,928	$24,653	$60,581	$10,427,151
100	$35,843	$24,738	$60,581	$10,402,413
101	$35,758	$24,823	$60,581	$10,377,590
102	$35,673	$24,908	$60,581	$10,352,682
103	$35,587	$24,994	$60,581	$10,327,688
104	$35,501	$25,080	$60,581	$10,302,608
105	$35,415	$25,166	$60,581	$10,277,442
106	$35,329	$25,253	$60,581	$10,252,190
107	$35,242	$25,339	$60,581	$10,226,850
108	$35,155	$25,426	$60,581	$10,201,424

第9年供款共

$726,975

第9年利息

$427,541

第9年共還本金

$299,433

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$35,067	$25,514	$60,581	$10,175,910
110	$34,980	$25,602	$60,581	$10,150,308
111	$34,892	$25,690	$60,581	$10,124,619
112	$34,803	$25,778	$60,581	$10,098,841
113	$34,715	$25,866	$60,581	$10,072,975
114	$34,626	$25,955	$60,581	$10,047,019
115	$34,537	$26,045	$60,581	$10,020,975
116	$34,447	$26,134	$60,581	$9,994,841
117	$34,357	$26,224	$60,581	$9,968,617
118	$34,267	$26,314	$60,581	$9,942,303
119	$34,177	$26,405	$60,581	$9,915,898
120	$34,086	$26,495	$60,581	$9,889,403

第10年供款共

$726,975

第10年利息

$414,953

第10年共還本金

$312,021

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$33,995	$26,586	$60,581	$9,862,816
122	$33,903	$26,678	$60,581	$9,836,138
123	$33,812	$26,769	$60,581	$9,809,369
124	$33,720	$26,862	$60,581	$9,782,507
125	$33,627	$26,954	$60,581	$9,755,554
126	$33,535	$27,047	$60,581	$9,728,507
127	$33,442	$27,139	$60,581	$9,701,368
128	$33,348	$27,233	$60,581	$9,674,135
129	$33,255	$27,326	$60,581	$9,646,809
130	$33,161	$27,420	$60,581	$9,619,388
131	$33,067	$27,515	$60,581	$9,591,874
132	$32,972	$27,609	$60,581	$9,564,264

第11年供款共

$726,975

第11年利息

$401,836

第11年共還本金

$325,138

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$32,877	$27,704	$60,581	$9,536,560
134	$32,782	$27,799	$60,581	$9,508,761
135	$32,686	$27,895	$60,581	$9,480,866
136	$32,590	$27,991	$60,581	$9,452,876
137	$32,494	$28,087	$60,581	$9,424,789
138	$32,398	$28,184	$60,581	$9,396,605
139	$32,301	$28,280	$60,581	$9,368,325
140	$32,204	$28,378	$60,581	$9,339,947
141	$32,106	$28,475	$60,581	$9,311,472
142	$32,008	$28,573	$60,581	$9,282,899
143	$31,910	$28,671	$60,581	$9,254,228
144	$31,811	$28,770	$60,581	$9,225,458

第12年供款共

$726,975

第12年利息

$388,168

第12年共還本金

$338,807

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$31,713	$28,869	$60,581	$9,196,589
146	$31,613	$28,968	$60,581	$9,167,621
147	$31,514	$29,068	$60,581	$9,138,554
148	$31,414	$29,167	$60,581	$9,109,386
149	$31,314	$29,268	$60,581	$9,080,119
150	$31,213	$29,368	$60,581	$9,050,750
151	$31,112	$29,469	$60,581	$9,021,281
152	$31,011	$29,571	$60,581	$8,991,710
153	$30,909	$29,672	$60,581	$8,962,038
154	$30,807	$29,774	$60,581	$8,932,264
155	$30,705	$29,877	$60,581	$8,902,387
156	$30,602	$29,979	$60,581	$8,872,408

第13年供款共

$726,975

第13年利息

$373,925

第13年共還本金

$353,050

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$30,499	$30,082	$60,581	$8,842,326
158	$30,395	$30,186	$60,581	$8,812,140
159	$30,292	$30,289	$60,581	$8,781,851
160	$30,188	$30,394	$60,581	$8,751,457
161	$30,083	$30,498	$60,581	$8,720,959
162	$29,978	$30,603	$60,581	$8,690,356
163	$29,873	$30,708	$60,581	$8,659,648
164	$29,768	$30,814	$60,581	$8,628,834
165	$29,662	$30,920	$60,581	$8,597,915
166	$29,555	$31,026	$60,581	$8,566,889
167	$29,449	$31,133	$60,581	$8,535,756
168	$29,342	$31,240	$60,581	$8,504,517

第14年供款共

$726,975

第14年利息

$359,083

第14年共還本金

$367,891

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$29,234	$31,347	$60,581	$8,473,170
170	$29,127	$31,455	$60,581	$8,441,715
171	$29,018	$31,563	$60,581	$8,410,152
172	$28,910	$31,671	$60,581	$8,378,481
173	$28,801	$31,780	$60,581	$8,346,701
174	$28,692	$31,889	$60,581	$8,314,811
175	$28,582	$31,999	$60,581	$8,282,812
176	$28,472	$32,109	$60,581	$8,250,703
177	$28,362	$32,219	$60,581	$8,218,484
178	$28,251	$32,330	$60,581	$8,186,154
179	$28,140	$32,441	$60,581	$8,153,712
180	$28,028	$32,553	$60,581	$8,121,159

第15年供款共

$726,975

第15年利息

$343,617

第15年共還本金

$383,357

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$27,916	$32,665	$60,581	$8,088,495
182	$27,804	$32,777	$60,581	$8,055,718
183	$27,692	$32,890	$60,581	$8,022,828
184	$27,578	$33,003	$60,581	$7,989,825
185	$27,465	$33,116	$60,581	$7,956,709
186	$27,351	$33,230	$60,581	$7,923,479
187	$27,237	$33,344	$60,581	$7,890,135
188	$27,122	$33,459	$60,581	$7,856,676
189	$27,007	$33,574	$60,581	$7,823,102
190	$26,892	$33,689	$60,581	$7,789,413
191	$26,776	$33,805	$60,581	$7,755,608
192	$26,660	$33,921	$60,581	$7,721,686

第16年供款共

$726,975

第16年利息

$327,501

第16年共還本金

$399,473

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$26,543	$34,038	$60,581	$7,687,648
194	$26,426	$34,155	$60,581	$7,653,493
195	$26,309	$34,272	$60,581	$7,619,221
196	$26,191	$34,390	$60,581	$7,584,831
197	$26,073	$34,508	$60,581	$7,550,323
198	$25,954	$34,627	$60,581	$7,515,696
199	$25,835	$34,746	$60,581	$7,480,950
200	$25,716	$34,865	$60,581	$7,446,084
201	$25,596	$34,985	$60,581	$7,411,099
202	$25,476	$35,106	$60,581	$7,375,993
203	$25,355	$35,226	$60,581	$7,340,767
204	$25,234	$35,347	$60,581	$7,305,420

第17年供款共

$726,975

第17年利息

$310,708

第17年共還本金

$416,267

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$25,112	$35,469	$60,581	$7,269,951
206	$24,990	$35,591	$60,581	$7,234,360
207	$24,868	$35,713	$60,581	$7,198,647
208	$24,745	$35,836	$60,581	$7,162,811
209	$24,622	$35,959	$60,581	$7,126,852
210	$24,499	$36,083	$60,581	$7,090,769
211	$24,375	$36,207	$60,581	$7,054,563
212	$24,250	$36,331	$60,581	$7,018,232
213	$24,125	$36,456	$60,581	$6,981,776
214	$24,000	$36,581	$60,581	$6,945,194
215	$23,874	$36,707	$60,581	$6,908,487
216	$23,748	$36,833	$60,581	$6,871,654

第18年供款共

$726,975

第18年利息

$293,209

第18年共還本金

$433,766

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$23,621	$36,960	$60,581	$6,834,694
218	$23,494	$37,087	$60,581	$6,797,607
219	$23,367	$37,214	$60,581	$6,760,392
220	$23,239	$37,342	$60,581	$6,723,050
221	$23,110	$37,471	$60,581	$6,685,579
222	$22,982	$37,600	$60,581	$6,647,980
223	$22,852	$37,729	$60,581	$6,610,251
224	$22,723	$37,858	$60,581	$6,572,393
225	$22,593	$37,989	$60,581	$6,534,404
226	$22,462	$38,119	$60,581	$6,496,285
227	$22,331	$38,250	$60,581	$6,458,034
228	$22,199	$38,382	$60,581	$6,419,653

第19年供款共

$726,975

第19年利息

$274,974

第19年共還本金

$452,001

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$22,068	$38,514	$60,581	$6,381,139
230	$21,935	$38,646	$60,581	$6,342,493
231	$21,802	$38,779	$60,581	$6,303,714
232	$21,669	$38,912	$60,581	$6,264,802
233	$21,535	$39,046	$60,581	$6,225,756
234	$21,401	$39,180	$60,581	$6,186,576
235	$21,266	$39,315	$60,581	$6,147,261
236	$21,131	$39,450	$60,581	$6,107,811
237	$20,996	$39,586	$60,581	$6,068,225
238	$20,860	$39,722	$60,581	$6,028,504
239	$20,723	$39,858	$60,581	$5,988,645
240	$20,586	$39,995	$60,581	$5,948,650

第20年供款共

$726,975

第20年利息

$255,972

第20年共還本金

$471,003

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$20,448	$40,133	$60,581	$5,908,517
242	$20,311	$40,271	$60,581	$5,868,247
243	$20,172	$40,409	$60,581	$5,827,838
244	$20,033	$40,548	$60,581	$5,787,290
245	$19,894	$40,687	$60,581	$5,746,602
246	$19,754	$40,827	$60,581	$5,705,775
247	$19,614	$40,968	$60,581	$5,664,807
248	$19,473	$41,108	$60,581	$5,623,699
249	$19,331	$41,250	$60,581	$5,582,449
250	$19,190	$41,392	$60,581	$5,541,058
251	$19,047	$41,534	$60,581	$5,499,524
252	$18,905	$41,677	$60,581	$5,457,847

第21年供款共

$726,975

第21年利息

$236,172

第21年共還本金

$490,803

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$18,761	$41,820	$60,581	$5,416,027
254	$18,618	$41,964	$60,581	$5,374,064
255	$18,473	$42,108	$60,581	$5,331,956
256	$18,329	$42,253	$60,581	$5,289,703
257	$18,183	$42,398	$60,581	$5,247,305
258	$18,038	$42,544	$60,581	$5,204,762
259	$17,891	$42,690	$60,581	$5,162,072
260	$17,745	$42,837	$60,581	$5,119,235
261	$17,597	$42,984	$60,581	$5,076,251
262	$17,450	$43,132	$60,581	$5,033,120
263	$17,301	$43,280	$60,581	$4,989,840
264	$17,153	$43,429	$60,581	$4,946,411

第22年供款共

$726,975

第22年利息

$215,539

第22年共還本金

$511,436

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$17,003	$43,578	$60,581	$4,902,833
266	$16,853	$43,728	$60,581	$4,859,106
267	$16,703	$43,878	$60,581	$4,815,228
268	$16,552	$44,029	$60,581	$4,771,199
269	$16,401	$44,180	$60,581	$4,727,018
270	$16,249	$44,332	$60,581	$4,682,686
271	$16,097	$44,484	$60,581	$4,638,202
272	$15,944	$44,637	$60,581	$4,593,565
273	$15,790	$44,791	$60,581	$4,548,774
274	$15,636	$44,945	$60,581	$4,503,829
275	$15,482	$45,099	$60,581	$4,458,730
276	$15,327	$45,254	$60,581	$4,413,475

第23年供款共

$726,975

第23年利息

$194,039

第23年共還本金

$532,936

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$15,171	$45,410	$60,581	$4,368,065
278	$15,015	$45,566	$60,581	$4,322,499
279	$14,859	$45,723	$60,581	$4,276,777
280	$14,701	$45,880	$60,581	$4,230,897
281	$14,544	$46,038	$60,581	$4,184,859
282	$14,385	$46,196	$60,581	$4,138,664
283	$14,227	$46,355	$60,581	$4,092,309
284	$14,067	$46,514	$60,581	$4,045,795
285	$13,907	$46,674	$60,581	$3,999,121
286	$13,747	$46,834	$60,581	$3,952,287
287	$13,586	$46,995	$60,581	$3,905,292
288	$13,424	$47,157	$60,581	$3,858,135

第24年供款共

$726,975

第24年利息

$171,635

第24年共還本金

$555,340

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$13,262	$47,319	$60,581	$3,810,816
290	$13,100	$47,482	$60,581	$3,763,335
291	$12,936	$47,645	$60,581	$3,715,690
292	$12,773	$47,809	$60,581	$3,667,881
293	$12,608	$47,973	$60,581	$3,619,909
294	$12,443	$48,138	$60,581	$3,571,771
295	$12,278	$48,303	$60,581	$3,523,468
296	$12,112	$48,469	$60,581	$3,474,998
297	$11,945	$48,636	$60,581	$3,426,362
298	$11,778	$48,803	$60,581	$3,377,559
299	$11,610	$48,971	$60,581	$3,328,588
300	$11,442	$49,139	$60,581	$3,279,449

第25年供款共

$726,975

第25年利息

$148,289

第25年共還本金

$578,686

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$11,273	$49,308	$60,581	$3,230,141
302	$11,104	$49,478	$60,581	$3,180,663
303	$10,934	$49,648	$60,581	$3,131,016
304	$10,763	$49,818	$60,581	$3,081,197
305	$10,592	$49,990	$60,581	$3,031,208
306	$10,420	$50,161	$60,581	$2,981,046
307	$10,247	$50,334	$60,581	$2,930,713
308	$10,074	$50,507	$60,581	$2,880,206
309	$9,901	$50,681	$60,581	$2,829,525
310	$9,726	$50,855	$60,581	$2,778,670
311	$9,552	$51,030	$60,581	$2,727,641
312	$9,376	$51,205	$60,581	$2,676,436

第26年供款共

$726,975

第26年利息

$123,961

第26年共還本金

$603,013

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$9,200	$51,381	$60,581	$2,625,055
314	$9,024	$51,558	$60,581	$2,573,497
315	$8,846	$51,735	$60,581	$2,521,763
316	$8,669	$51,913	$60,581	$2,469,850
317	$8,490	$52,091	$60,581	$2,417,759
318	$8,311	$52,270	$60,581	$2,365,489
319	$8,131	$52,450	$60,581	$2,313,039
320	$7,951	$52,630	$60,581	$2,260,409
321	$7,770	$52,811	$60,581	$2,207,598
322	$7,589	$52,993	$60,581	$2,154,605
323	$7,406	$53,175	$60,581	$2,101,430
324	$7,224	$53,358	$60,581	$2,048,073

第27年供款共

$726,975

第27年利息

$98,611

第27年共還本金

$628,363

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$7,040	$53,541	$60,581	$1,994,532
326	$6,856	$53,725	$60,581	$1,940,807
327	$6,672	$53,910	$60,581	$1,886,897
328	$6,486	$54,095	$60,581	$1,832,802
329	$6,300	$54,281	$60,581	$1,778,521
330	$6,114	$54,468	$60,581	$1,724,053
331	$5,926	$54,655	$60,581	$1,669,399
332	$5,739	$54,843	$60,581	$1,614,556
333	$5,550	$55,031	$60,581	$1,559,525
334	$5,361	$55,220	$60,581	$1,504,304
335	$5,171	$55,410	$60,581	$1,448,894
336	$4,981	$55,601	$60,581	$1,393,294

第28年供款共

$726,975

第28年利息

$72,196

第28年共還本金

$654,779

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$4,789	$55,792	$60,581	$1,337,502
338	$4,598	$55,984	$60,581	$1,281,518
339	$4,405	$56,176	$60,581	$1,225,342
340	$4,212	$56,369	$60,581	$1,168,973
341	$4,018	$56,563	$60,581	$1,112,410
342	$3,824	$56,757	$60,581	$1,055,653
343	$3,629	$56,952	$60,581	$998,701
344	$3,433	$57,148	$60,581	$941,552
345	$3,237	$57,345	$60,581	$884,208
346	$3,039	$57,542	$60,581	$826,666
347	$2,842	$57,740	$60,581	$768,927
348	$2,643	$57,938	$60,581	$710,989

第29年供款共

$726,975

第29年利息

$44,669

第29年共還本金

$682,305

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,444	$58,137	$60,581	$652,851
350	$2,244	$58,337	$60,581	$594,514
351	$2,044	$58,538	$60,581	$535,977
352	$1,842	$58,739	$60,581	$477,238
353	$1,641	$58,941	$60,581	$418,297
354	$1,438	$59,143	$60,581	$359,154
355	$1,235	$59,347	$60,581	$299,807
356	$1,031	$59,551	$60,581	$240,257
357	$826	$59,755	$60,581	$180,501
358	$620	$59,961	$60,581	$120,541
359	$414	$60,167	$60,581	$60,374
360	$208	$60,374	$60,581	$0

第30年供款共

$726,975

第30年利息

$15,986

第30年共還本金

$710,989

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$35,631,738

免责声明

笋盘推介

按揭保险费
info