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$36,771,634

每月供款
$62,520

首期

$12,900,000

总贷款额

$12,900,000

總利息

$9,607,134

印花税

$1,096,500

其他

$268,000

置业成本总预算

HK$14,264,500

$125,040

置业成本总预算

HK$14,264,500

首期

$12,900,000
印花税

$1,096,500
- AVD
  
  $1,096,500
律师费

$ 10,000
代理佣金

$258,000
按揭保险费

不适用

$125,040

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

西贡柏涛轩

thumb_up

Lovely Large Garden Corner House

建

2,100 呎

@11,810

售$2,480 万

建

2,100 呎

@11,810

售$2,480 万

马鞍山银湖天峰第06座

thumb_up

马铁上盖四房套约睇

实

1,564 呎

@15,857

建

2,052 呎

@12,086

local_fire_department 至HIT

售$2,480 万

实

1,564 呎

@15,857

建

2,052 呎

@12,086

售$2,480 万

local_fire_department 至HIT

西贡西贡涛苑

thumb_up

<无敌海景*内覆式连天台*天与海连为一线,一见钟情>

实

1,598 呎

@15,645

建

2,341 呎

@10,679

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 vpn_key 有匙即睇

售$2,500 万

实

1,598 呎

@15,645

建

2,341 呎

@10,679

售$2,500 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 vpn_key 有匙即睇

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

清水湾大坑口

thumb_up

Sea View Garden House

建

2,100 呎

@12,381

local_fire_department 至HIT hotel_class 楼王 vpn_key 有匙即睇

售$2,600 万

建

2,100 呎

@12,381

售$2,600 万

local_fire_department 至HIT hotel_class 楼王 vpn_key 有匙即睇

西贡立德台

thumb_up

眺望白沙湾海景

实

1,561 呎

@16,015

建

2,000 呎

@12,500

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买

售$2,500 万

实

1,561 呎

@16,015

建

2,000 呎

@12,500

售$2,500 万

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买

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

西贡上洋村

thumb_up

CLEAR WATER BAY

建

2,100 呎

@11,905

local_fire_department 至HIT 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 vpn_key 有匙即睇

清水湾下洋

thumb_up

Private Garden House

建

2,100 呎

@11,905

local_fire_department 至HIT 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 vpn_key 有匙即睇

马鞍山星涟海第02B座

thumb_up

**4房套厕海景**

实

1,286 呎

@19,440

local_fire_department 至HIT hotel_class 楼王

售$2,500 万

实

1,286 呎

@19,440

售$2,500 万

local_fire_department 至HIT hotel_class 楼王

清水湾清水湾大厦

thumb_up

品味豪装 2,287呎一层过

实

2,287 呎

@10,844

建

2,500 呎

@9,920

local_fire_department 至HIT local_offer 低水笋价 flight_takeoff 移民急让 pets 爱竉必选

售$2,480 万

实

2,287 呎

@10,844

建

2,500 呎

@9,920

售$2,480 万

local_fire_department 至HIT local_offer 低水笋价 flight_takeoff 移民急让 pets 爱竉必选

西贡 CLEAR WATER BAY

thumb_up

BEAUTIFUL COMPLEX BY THE SEA

建

2,100 呎

@12,381

local_fire_department 至HIT local_offer 低水笋价

售$2,600 万

建

2,100 呎

@12,381

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	$77,206	$59,326	$48,617	$41,491
1.500	$80,076	$62,248	$51,592	$44,521
2.000	$83,013	$65,259	$54,677	$47,681
2.500	$86,016	$68,357	$57,872	$50,971
3.000	$89,085	$71,543	$61,173	$54,387
3.500	$92,220	$74,815	$64,580	$57,927
4.000	$95,420	$78,171	$68,091	$61,587
4.125	$96,230	$79,024	$68,984	$62,520
4.500	$98,684	$81,612	$71,702	$65,362
5.000	$102,012	$85,134	$75,412	$69,250
5.500	$105,404	$88,737	$79,217	$73,245
6.000	$108,858	$92,420	$83,115	$77,342

每月供款$62,520

年期

30年

贷款金额

$12,900,000

總利息

$9,607,134

总贷款连利息

$22,507,134

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$44,344	$18,176	$62,520	$12,881,824
2	$44,281	$18,239	$62,520	$12,863,585
3	$44,219	$18,301	$62,520	$12,845,284
4	$44,156	$18,364	$62,520	$12,826,920
5	$44,093	$18,427	$62,520	$12,808,493
6	$44,029	$18,491	$62,520	$12,790,002
7	$43,966	$18,554	$62,520	$12,771,448
8	$43,902	$18,618	$62,520	$12,752,830
9	$43,838	$18,682	$62,520	$12,734,148
10	$43,774	$18,746	$62,520	$12,715,402
11	$43,709	$18,811	$62,520	$12,696,591
12	$43,645	$18,875	$62,520	$12,677,716

第1年供款共

$750,238

第1年利息

$527,954

第1年共還本金

$222,284

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$43,580	$18,940	$62,520	$12,658,776
14	$43,515	$19,005	$62,520	$12,639,770
15	$43,449	$19,071	$62,520	$12,620,700
16	$43,384	$19,136	$62,520	$12,601,564
17	$43,318	$19,202	$62,520	$12,582,362
18	$43,252	$19,268	$62,520	$12,563,094
19	$43,186	$19,334	$62,520	$12,543,760
20	$43,119	$19,401	$62,520	$12,524,359
21	$43,052	$19,467	$62,520	$12,504,892
22	$42,986	$19,534	$62,520	$12,485,357
23	$42,918	$19,601	$62,520	$12,465,756
24	$42,851	$19,669	$62,520	$12,446,087

第2年供款共

$750,238

第2年利息

$518,609

第2年共還本金

$231,629

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$42,783	$19,736	$62,520	$12,426,351
26	$42,716	$19,804	$62,520	$12,406,547
27	$42,648	$19,872	$62,520	$12,386,674
28	$42,579	$19,941	$62,520	$12,366,734
29	$42,511	$20,009	$62,520	$12,346,724
30	$42,442	$20,078	$62,520	$12,326,647
31	$42,373	$20,147	$62,520	$12,306,500
32	$42,304	$20,216	$62,520	$12,286,283
33	$42,234	$20,286	$62,520	$12,265,998
34	$42,164	$20,355	$62,520	$12,245,642
35	$42,094	$20,425	$62,520	$12,225,217
36	$42,024	$20,496	$62,520	$12,204,721

第3年供款共

$750,238

第3年利息

$508,872

第3年共還本金

$241,366

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$41,954	$20,566	$62,520	$12,184,155
38	$41,883	$20,637	$62,520	$12,163,518
39	$41,812	$20,708	$62,520	$12,142,811
40	$41,741	$20,779	$62,520	$12,122,032
41	$41,669	$20,850	$62,520	$12,101,181
42	$41,598	$20,922	$62,520	$12,080,259
43	$41,526	$20,994	$62,520	$12,059,265
44	$41,454	$21,066	$62,520	$12,038,199
45	$41,381	$21,139	$62,520	$12,017,061
46	$41,309	$21,211	$62,520	$11,995,850
47	$41,236	$21,284	$62,520	$11,974,566
48	$41,163	$21,357	$62,520	$11,953,208

第4年供款共

$750,238

第4年利息

$498,725

第4年共還本金

$251,513

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$41,089	$21,431	$62,520	$11,931,778
50	$41,015	$21,504	$62,520	$11,910,273
51	$40,942	$21,578	$62,520	$11,888,695
52	$40,867	$21,652	$62,520	$11,867,043
53	$40,793	$21,727	$62,520	$11,845,316
54	$40,718	$21,802	$62,520	$11,823,514
55	$40,643	$21,876	$62,520	$11,801,638
56	$40,568	$21,952	$62,520	$11,779,686
57	$40,493	$22,027	$62,520	$11,757,659
58	$40,417	$22,103	$62,520	$11,735,556
59	$40,341	$22,179	$62,520	$11,713,377
60	$40,265	$22,255	$62,520	$11,691,122

第5年供款共

$750,238

第5年利息

$488,152

第5年共還本金

$262,086

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$40,188	$22,332	$62,520	$11,668,791
62	$40,111	$22,408	$62,520	$11,646,382
63	$40,034	$22,485	$62,520	$11,623,897
64	$39,957	$22,563	$62,520	$11,601,334
65	$39,880	$22,640	$62,520	$11,578,694
66	$39,802	$22,718	$62,520	$11,555,976
67	$39,724	$22,796	$62,520	$11,533,180
68	$39,645	$22,875	$62,520	$11,510,305
69	$39,567	$22,953	$62,520	$11,487,352
70	$39,488	$23,032	$62,520	$11,464,320
71	$39,409	$23,111	$62,520	$11,441,209
72	$39,329	$23,191	$62,520	$11,418,018

第6年供款共

$750,238

第6年利息

$477,134

第6年共還本金

$273,104

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$39,249	$23,270	$62,520	$11,394,748
74	$39,169	$23,350	$62,520	$11,371,397
75	$39,089	$23,431	$62,520	$11,347,967
76	$39,009	$23,511	$62,520	$11,324,456
77	$38,928	$23,592	$62,520	$11,300,864
78	$38,847	$23,673	$62,520	$11,277,190
79	$38,765	$23,754	$62,520	$11,253,436
80	$38,684	$23,836	$62,520	$11,229,600
81	$38,602	$23,918	$62,520	$11,205,682
82	$38,520	$24,000	$62,520	$11,181,682
83	$38,437	$24,083	$62,520	$11,157,599
84	$38,354	$24,166	$62,520	$11,133,433

第7年供款共

$750,238

第7年利息

$465,653

第7年共還本金

$284,585

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$38,271	$24,249	$62,520	$11,109,185
86	$38,188	$24,332	$62,520	$11,084,853
87	$38,104	$24,416	$62,520	$11,060,437
88	$38,020	$24,500	$62,520	$11,035,937
89	$37,936	$24,584	$62,520	$11,011,354
90	$37,852	$24,668	$62,520	$10,986,685
91	$37,767	$24,753	$62,520	$10,961,932
92	$37,682	$24,838	$62,520	$10,937,094
93	$37,596	$24,924	$62,520	$10,912,170
94	$37,511	$25,009	$62,520	$10,887,161
95	$37,425	$25,095	$62,520	$10,862,066
96	$37,338	$25,181	$62,520	$10,836,885

第8年供款共

$750,238

第8年利息

$453,689

第8年共還本金

$296,549

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$37,252	$25,268	$62,520	$10,811,617
98	$37,165	$25,355	$62,520	$10,786,262
99	$37,078	$25,442	$62,520	$10,760,820
100	$36,990	$25,529	$62,520	$10,735,290
101	$36,903	$25,617	$62,520	$10,709,673
102	$36,815	$25,705	$62,520	$10,683,968
103	$36,726	$25,794	$62,520	$10,658,174
104	$36,637	$25,882	$62,520	$10,632,292
105	$36,549	$25,971	$62,520	$10,606,320
106	$36,459	$26,061	$62,520	$10,580,260
107	$36,370	$26,150	$62,520	$10,554,109
108	$36,280	$26,240	$62,520	$10,527,869

第9年供款共

$750,238

第9年利息

$441,223

第9年共還本金

$309,015

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$36,190	$26,330	$62,520	$10,501,539
110	$36,099	$26,421	$62,520	$10,475,118
111	$36,008	$26,512	$62,520	$10,448,607
112	$35,917	$26,603	$62,520	$10,422,004
113	$35,826	$26,694	$62,520	$10,395,310
114	$35,734	$26,786	$62,520	$10,368,524
115	$35,642	$26,878	$62,520	$10,341,646
116	$35,549	$26,970	$62,520	$10,314,675
117	$35,457	$27,063	$62,520	$10,287,612
118	$35,364	$27,156	$62,520	$10,260,456
119	$35,270	$27,249	$62,520	$10,233,207
120	$35,177	$27,343	$62,520	$10,205,864

第10年供款共

$750,238

第10年利息

$428,232

第10年共還本金

$322,006

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$35,083	$27,437	$62,520	$10,178,426
122	$34,988	$27,531	$62,520	$10,150,895
123	$34,894	$27,626	$62,520	$10,123,269
124	$34,799	$27,721	$62,520	$10,095,548
125	$34,703	$27,816	$62,520	$10,067,731
126	$34,608	$27,912	$62,520	$10,039,819
127	$34,512	$28,008	$62,520	$10,011,811
128	$34,416	$28,104	$62,520	$9,983,707
129	$34,319	$28,201	$62,520	$9,955,506
130	$34,222	$28,298	$62,520	$9,927,209
131	$34,125	$28,395	$62,520	$9,898,814
132	$34,027	$28,493	$62,520	$9,870,321

第11年供款共

$750,238

第11年利息

$414,695

第11年共還本金

$335,543

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$33,929	$28,591	$62,520	$9,841,730
134	$33,831	$28,689	$62,520	$9,813,041
135	$33,732	$28,787	$62,520	$9,784,254
136	$33,633	$28,886	$62,520	$9,755,368
137	$33,534	$28,986	$62,520	$9,726,382
138	$33,434	$29,085	$62,520	$9,697,296
139	$33,334	$29,185	$62,520	$9,668,111
140	$33,234	$29,286	$62,520	$9,638,825
141	$33,133	$29,386	$62,520	$9,609,439
142	$33,032	$29,487	$62,520	$9,579,952
143	$32,931	$29,589	$62,520	$9,550,363
144	$32,829	$29,690	$62,520	$9,520,673

第12年供款共

$750,238

第12年利息

$400,589

第12年共還本金

$349,648

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$32,727	$29,793	$62,520	$9,490,880
146	$32,625	$29,895	$62,520	$9,460,985
147	$32,522	$29,998	$62,520	$9,430,987
148	$32,419	$30,101	$62,520	$9,400,887
149	$32,316	$30,204	$62,520	$9,370,682
150	$32,212	$30,308	$62,520	$9,340,374
151	$32,108	$30,412	$62,520	$9,309,962
152	$32,003	$30,517	$62,520	$9,279,445
153	$31,898	$30,622	$62,520	$9,248,823
154	$31,793	$30,727	$62,520	$9,218,096
155	$31,687	$30,833	$62,520	$9,187,264
156	$31,581	$30,939	$62,520	$9,156,325

第13年供款共

$750,238

第13年利息

$385,891

第13年共還本金

$364,347

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$31,475	$31,045	$62,520	$9,125,280
158	$31,368	$31,152	$62,520	$9,094,129
159	$31,261	$31,259	$62,520	$9,062,870
160	$31,154	$31,366	$62,520	$9,031,504
161	$31,046	$31,474	$62,520	$9,000,030
162	$30,938	$31,582	$62,520	$8,968,447
163	$30,829	$31,691	$62,520	$8,936,757
164	$30,720	$31,800	$62,520	$8,904,957
165	$30,611	$31,909	$62,520	$8,873,048
166	$30,501	$32,019	$62,520	$8,841,029
167	$30,391	$32,129	$62,520	$8,808,900
168	$30,281	$32,239	$62,520	$8,776,661

第14年供款共

$750,238

第14年利息

$370,574

第14年共還本金

$379,664

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$30,170	$32,350	$62,520	$8,744,311
170	$30,059	$32,461	$62,520	$8,711,850
171	$29,947	$32,573	$62,520	$8,679,277
172	$29,835	$32,685	$62,520	$8,646,592
173	$29,723	$32,797	$62,520	$8,613,795
174	$29,610	$32,910	$62,520	$8,580,885
175	$29,497	$33,023	$62,520	$8,547,862
176	$29,383	$33,137	$62,520	$8,514,726
177	$29,269	$33,250	$62,520	$8,481,475
178	$29,155	$33,365	$62,520	$8,448,110
179	$29,040	$33,479	$62,520	$8,414,631
180	$28,925	$33,595	$62,520	$8,381,037

第15年供款共

$750,238

第15年利息

$354,613

第15年共還本金

$395,625

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$28,810	$33,710	$62,520	$8,347,327
182	$28,694	$33,826	$62,520	$8,313,501
183	$28,578	$33,942	$62,520	$8,279,558
184	$28,461	$34,059	$62,520	$8,245,500
185	$28,344	$34,176	$62,520	$8,211,324
186	$28,226	$34,293	$62,520	$8,177,030
187	$28,109	$34,411	$62,520	$8,142,619
188	$27,990	$34,530	$62,520	$8,108,090
189	$27,872	$34,648	$62,520	$8,073,441
190	$27,752	$34,767	$62,520	$8,038,674
191	$27,633	$34,887	$62,520	$8,003,787
192	$27,513	$35,007	$62,520	$7,968,780

第16年供款共

$750,238

第16年利息

$337,981

第16年共還本金

$412,256

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$27,393	$35,127	$62,520	$7,933,653
194	$27,272	$35,248	$62,520	$7,898,405
195	$27,151	$35,369	$62,520	$7,863,036
196	$27,029	$35,491	$62,520	$7,827,546
197	$26,907	$35,613	$62,520	$7,791,933
198	$26,785	$35,735	$62,520	$7,756,198
199	$26,662	$35,858	$62,520	$7,720,340
200	$26,539	$35,981	$62,520	$7,684,359
201	$26,415	$36,105	$62,520	$7,648,254
202	$26,291	$36,229	$62,520	$7,612,025
203	$26,166	$36,353	$62,520	$7,575,672
204	$26,041	$36,478	$62,520	$7,539,193

第17年供款共

$750,238

第17年利息

$320,651

第17年共還本金

$429,587

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$25,916	$36,604	$62,520	$7,502,589
206	$25,790	$36,730	$62,520	$7,465,860
207	$25,664	$36,856	$62,520	$7,429,004
208	$25,537	$36,983	$62,520	$7,392,021
209	$25,410	$37,110	$62,520	$7,354,911
210	$25,283	$37,237	$62,520	$7,317,674
211	$25,155	$37,365	$62,520	$7,280,309
212	$25,026	$37,494	$62,520	$7,242,815
213	$24,897	$37,623	$62,520	$7,205,192
214	$24,768	$37,752	$62,520	$7,167,440
215	$24,638	$37,882	$62,520	$7,129,559
216	$24,508	$38,012	$62,520	$7,091,547

第18年供款共

$750,238

第18年利息

$302,591

第18年共還本金

$447,646

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$24,377	$38,143	$62,520	$7,053,404
218	$24,246	$38,274	$62,520	$7,015,130
219	$24,115	$38,405	$62,520	$6,976,725
220	$23,982	$38,537	$62,520	$6,938,188
221	$23,850	$38,670	$62,520	$6,899,518
222	$23,717	$38,803	$62,520	$6,860,715
223	$23,584	$38,936	$62,520	$6,821,779
224	$23,450	$39,070	$62,520	$6,782,709
225	$23,316	$39,204	$62,520	$6,743,505
226	$23,181	$39,339	$62,520	$6,704,166
227	$23,046	$39,474	$62,520	$6,664,692
228	$22,910	$39,610	$62,520	$6,625,082

第19年供款共

$750,238

第19年利息

$283,773

第19年共還本金

$466,465

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$22,774	$39,746	$62,520	$6,585,336
230	$22,637	$39,883	$62,520	$6,545,453
231	$22,500	$40,020	$62,520	$6,505,433
232	$22,362	$40,157	$62,520	$6,465,276
233	$22,224	$40,295	$62,520	$6,424,980
234	$22,086	$40,434	$62,520	$6,384,546
235	$21,947	$40,573	$62,520	$6,343,973
236	$21,807	$40,712	$62,520	$6,303,261
237	$21,667	$40,852	$62,520	$6,262,409
238	$21,527	$40,993	$62,520	$6,221,416
239	$21,386	$41,134	$62,520	$6,180,282
240	$21,245	$41,275	$62,520	$6,139,007

第20年供款共

$750,238

第20年利息

$264,163

第20年共還本金

$486,075

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$21,103	$41,417	$62,520	$6,097,590
242	$20,960	$41,559	$62,520	$6,056,031
243	$20,818	$41,702	$62,520	$6,014,328
244	$20,674	$41,846	$62,520	$5,972,483
245	$20,530	$41,989	$62,520	$5,930,493
246	$20,386	$42,134	$62,520	$5,888,360
247	$20,241	$42,279	$62,520	$5,846,081
248	$20,096	$42,424	$62,520	$5,803,657
249	$19,950	$42,570	$62,520	$5,761,087
250	$19,804	$42,716	$62,520	$5,718,371
251	$19,657	$42,863	$62,520	$5,675,508
252	$19,510	$43,010	$62,520	$5,632,498

第21年供款共

$750,238

第21年利息

$243,729

第21年共還本金

$506,509

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$19,362	$43,158	$62,520	$5,589,340
254	$19,213	$43,306	$62,520	$5,546,034
255	$19,064	$43,455	$62,520	$5,502,578
256	$18,915	$43,605	$62,520	$5,458,974
257	$18,765	$43,755	$62,520	$5,415,219
258	$18,615	$43,905	$62,520	$5,371,314
259	$18,464	$44,056	$62,520	$5,327,258
260	$18,312	$44,207	$62,520	$5,283,051
261	$18,160	$44,359	$62,520	$5,238,691
262	$18,008	$44,512	$62,520	$5,194,180
263	$17,855	$44,665	$62,520	$5,149,515
264	$17,701	$44,818	$62,520	$5,104,696

第22年供款共

$750,238

第22年利息

$222,436

第22年共還本金

$527,802

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$17,547	$44,972	$62,520	$5,059,724
266	$17,393	$45,127	$62,520	$5,014,597
267	$17,238	$45,282	$62,520	$4,969,315
268	$17,082	$45,438	$62,520	$4,923,877
269	$16,926	$45,594	$62,520	$4,878,283
270	$16,769	$45,751	$62,520	$4,832,532
271	$16,612	$45,908	$62,520	$4,786,624
272	$16,454	$46,066	$62,520	$4,740,559
273	$16,296	$46,224	$62,520	$4,694,334
274	$16,137	$46,383	$62,520	$4,647,951
275	$15,977	$46,542	$62,520	$4,601,409
276	$15,817	$46,702	$62,520	$4,554,706

第23年供款共

$750,238

第23年利息

$200,248

第23年共還本金

$549,990

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$15,657	$46,863	$62,520	$4,507,843
278	$15,496	$47,024	$62,520	$4,460,819
279	$15,334	$47,186	$62,520	$4,413,634
280	$15,172	$47,348	$62,520	$4,366,286
281	$15,009	$47,511	$62,520	$4,318,775
282	$14,846	$47,674	$62,520	$4,271,101
283	$14,682	$47,838	$62,520	$4,223,263
284	$14,517	$48,002	$62,520	$4,175,261
285	$14,352	$48,167	$62,520	$4,127,093
286	$14,187	$48,333	$62,520	$4,078,760
287	$14,021	$48,499	$62,520	$4,030,261
288	$13,854	$48,666	$62,520	$3,981,595

第24年供款共

$750,238

第24年利息

$177,127

第24年共還本金

$573,111

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$13,687	$48,833	$62,520	$3,932,762
290	$13,519	$49,001	$62,520	$3,883,761
291	$13,350	$49,169	$62,520	$3,834,592
292	$13,181	$49,338	$62,520	$3,785,254
293	$13,012	$49,508	$62,520	$3,735,746
294	$12,842	$49,678	$62,520	$3,686,067
295	$12,671	$49,849	$62,520	$3,636,219
296	$12,500	$50,020	$62,520	$3,586,198
297	$12,328	$50,192	$62,520	$3,536,006
298	$12,155	$50,365	$62,520	$3,485,641
299	$11,982	$50,538	$62,520	$3,435,103
300	$11,808	$50,712	$62,520	$3,384,392

第25年供款共

$750,238

第25年利息

$153,034

第25年共還本金

$597,204

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$11,634	$50,886	$62,520	$3,333,506
302	$11,459	$51,061	$62,520	$3,282,445
303	$11,283	$51,236	$62,520	$3,231,208
304	$11,107	$51,413	$62,520	$3,179,796
305	$10,931	$51,589	$62,520	$3,128,206
306	$10,753	$51,767	$62,520	$3,076,440
307	$10,575	$51,945	$62,520	$3,024,495
308	$10,397	$52,123	$62,520	$2,972,372
309	$10,218	$52,302	$62,520	$2,920,070
310	$10,038	$52,482	$62,520	$2,867,588
311	$9,857	$52,662	$62,520	$2,814,925
312	$9,676	$52,844	$62,520	$2,762,082

第26年供款共

$750,238

第26年利息

$127,928

第26年共還本金

$622,310

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$9,495	$53,025	$62,520	$2,709,057
314	$9,312	$53,207	$62,520	$2,655,849
315	$9,129	$53,390	$62,520	$2,602,459
316	$8,946	$53,574	$62,520	$2,548,885
317	$8,762	$53,758	$62,520	$2,495,127
318	$8,577	$53,943	$62,520	$2,441,184
319	$8,392	$54,128	$62,520	$2,387,056
320	$8,206	$54,314	$62,520	$2,332,742
321	$8,019	$54,501	$62,520	$2,278,241
322	$7,831	$54,688	$62,520	$2,223,552
323	$7,643	$54,876	$62,520	$2,168,676
324	$7,455	$55,065	$62,520	$2,113,611

第27年供款共

$750,238

第27年利息

$101,767

第27年共還本金

$648,471

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$7,266	$55,254	$62,520	$2,058,357
326	$7,076	$55,444	$62,520	$2,002,912
327	$6,885	$55,635	$62,520	$1,947,278
328	$6,694	$55,826	$62,520	$1,891,452
329	$6,502	$56,018	$62,520	$1,835,434
330	$6,309	$56,211	$62,520	$1,779,223
331	$6,116	$56,404	$62,520	$1,722,819
332	$5,922	$56,598	$62,520	$1,666,222
333	$5,728	$56,792	$62,520	$1,609,430
334	$5,532	$56,987	$62,520	$1,552,442
335	$5,337	$57,183	$62,520	$1,495,259
336	$5,140	$57,380	$62,520	$1,437,879

第28年供款共

$750,238

第28年利息

$74,506

第28年共還本金

$675,732

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$4,943	$57,577	$62,520	$1,380,302
338	$4,745	$57,775	$62,520	$1,322,527
339	$4,546	$57,974	$62,520	$1,264,553
340	$4,347	$58,173	$62,520	$1,206,380
341	$4,147	$58,373	$62,520	$1,148,008
342	$3,946	$58,574	$62,520	$1,089,434
343	$3,745	$58,775	$62,520	$1,030,659
344	$3,543	$58,977	$62,520	$971,682
345	$3,340	$59,180	$62,520	$912,502
346	$3,137	$59,383	$62,520	$853,119
347	$2,933	$59,587	$62,520	$793,532
348	$2,728	$59,792	$62,520	$733,740

第29年供款共

$750,238

第29年利息

$46,099

第29年共還本金

$704,139

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,522	$59,998	$62,520	$673,743
350	$2,316	$60,204	$62,520	$613,539
351	$2,109	$60,411	$62,520	$553,128
352	$1,901	$60,618	$62,520	$492,510
353	$1,693	$60,827	$62,520	$431,683
354	$1,484	$61,036	$62,520	$370,647
355	$1,274	$61,246	$62,520	$309,401
356	$1,064	$61,456	$62,520	$247,945
357	$852	$61,668	$62,520	$186,277
358	$640	$61,879	$62,520	$124,398
359	$428	$62,092	$62,520	$62,306
360	$214	$62,306	$62,520	$0

第30年供款共

$750,238

第30年利息

$16,498

第30年共還本金

$733,740

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$36,771,634

免责声明

笋盘推介

按揭保险费
info