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$27,464,304

每月供款
$59,370

首期

$5,250,000

总贷款额

$12,250,000

總利息

$9,123,054

印花税

$656,250

其他

$185,000

置业成本总预算

HK$6,091,250

$118,739

置业成本总预算

HK$6,091,250

首期

$5,250,000
印花税

$656,250
- AVD
  
  $656,250
律师费

$ 10,000
代理佣金

$175,000
按揭保险费

不适用

$118,739

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 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

沙田碧涛花园

thumb_up

碧涛花园双连单位

实

657 呎

@28,158

建

941 呎

@19,660

local_fire_department 至HIT

售$1,850 万

实

657 呎

@28,158

建

941 呎

@19,660

售$1,850 万

local_fire_department 至HIT

白石角逸珑湾 I

thumb_up

罕有[552呎专属前后私人花园]-3房(1套房)+工人套房; 星级屋苑, 高质社区, 优质海滨生活 !

实

1,004 呎

@16,932

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

售$1,700 万

实

1,004 呎

@16,932

售$1,700 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

西贡傲泷第20座

thumb_up

清水湾知名屋苑3房连天台

实

903 呎

@18,826

local_fire_department 至HIT

售$1,700 万

实

903 呎

@18,826

售$1,700 万

local_fire_department 至HIT

马鞍山峻源

thumb_up

罕有放盘

实

922 呎

@18,980

local_fire_department 至HIT real_estate_agent 罕有放盘

售$1,750 万

实

922 呎

@18,980

售$1,750 万

local_fire_department 至HIT real_estate_agent 罕有放盘

沙田溱岸8号

thumb_up

奇丰精选沙田楼皇身份象徵大单边永久城门河景实盘可睇

实

934 呎

@19,807

建

1,224 呎

@15,114

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

售$1,850 万

实

934 呎

@19,807

建

1,224 呎

@15,114

售$1,850 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

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

西贡南山

thumb_up

SEA VIEW DUPLEX LOCATED AT A BEAUTIFUL VILLAGE

建

1,400 呎

@12,857

local_fire_department 至HIT real_estate_agent 罕有放盘

售$1,800 万

建

1,400 呎

@12,857

售$1,800 万

local_fire_department 至HIT real_estate_agent 罕有放盘

沙田晓翠山庄

thumb_up

靓装连车位,向南内园,欢迎约看

实

1,184 呎

@14,189

建

1,422 呎

@11,814

real_estate_agent 罕有放盘

售$1,680 万

实

1,184 呎

@14,189

建

1,422 呎

@11,814

售$1,680 万

real_estate_agent 罕有放盘

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

西贡 SAI KUNG

thumb_up

MODERN DETACHED HOUSE

建

2,100 呎

@8,095

local_fire_department 至HIT local_offer 低水笋价 pets 爱竉必选

售$1,700 万

建

2,100 呎

@8,095

售$1,700 万

local_fire_department 至HIT local_offer 低水笋价 pets 爱竉必选

利率	15年	20年	25年	30年
1.000	$73,316	$56,337	$46,167	$39,401
1.500	$76,041	$59,112	$48,992	$42,277
2.000	$78,830	$61,971	$51,922	$45,278
2.500	$81,682	$64,913	$54,956	$48,402
3.000	$84,596	$67,938	$58,091	$51,646
3.500	$87,573	$71,045	$61,326	$55,008
4.000	$90,612	$74,233	$64,660	$58,483
4.125	$91,381	$75,042	$65,508	$59,370
4.500	$93,712	$77,500	$68,089	$62,069
5.000	$96,872	$80,845	$71,612	$65,761
5.500	$100,093	$84,266	$75,226	$69,554
6.000	$103,372	$87,763	$78,927	$73,445

每月供款$59,370

年期

30年

贷款金额

$12,250,000

總利息

$9,123,054

总贷款连利息

$21,373,054

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$42,109	$17,260	$59,370	$12,232,740
2	$42,050	$17,320	$59,370	$12,215,420
3	$41,991	$17,379	$59,370	$12,198,041
4	$41,931	$17,439	$59,370	$12,180,602
5	$41,871	$17,499	$59,370	$12,163,104
6	$41,811	$17,559	$59,370	$12,145,545
7	$41,750	$17,619	$59,370	$12,127,925
8	$41,690	$17,680	$59,370	$12,110,245
9	$41,629	$17,741	$59,370	$12,092,505
10	$41,568	$17,802	$59,370	$12,074,703
11	$41,507	$17,863	$59,370	$12,056,840
12	$41,445	$17,924	$59,370	$12,038,916

第1年供款共

$712,435

第1年利息

$501,351

第1年共還本金

$211,084

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$41,384	$17,986	$59,370	$12,020,930
14	$41,322	$18,048	$59,370	$12,002,883
15	$41,260	$18,110	$59,370	$11,984,773
16	$41,198	$18,172	$59,370	$11,966,601
17	$41,135	$18,234	$59,370	$11,948,367
18	$41,073	$18,297	$59,370	$11,930,070
19	$41,010	$18,360	$59,370	$11,911,710
20	$40,947	$18,423	$59,370	$11,893,287
21	$40,883	$18,486	$59,370	$11,874,800
22	$40,820	$18,550	$59,370	$11,856,250
23	$40,756	$18,614	$59,370	$11,837,637
24	$40,692	$18,678	$59,370	$11,818,959

第2年供款共

$712,435

第2年利息

$492,478

第2年共還本金

$219,957

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$40,628	$18,742	$59,370	$11,800,217
26	$40,563	$18,806	$59,370	$11,781,411
27	$40,499	$18,871	$59,370	$11,762,540
28	$40,434	$18,936	$59,370	$11,743,604
29	$40,369	$19,001	$59,370	$11,724,603
30	$40,303	$19,066	$59,370	$11,705,536
31	$40,238	$19,132	$59,370	$11,686,405
32	$40,172	$19,198	$59,370	$11,667,207
33	$40,106	$19,264	$59,370	$11,647,943
34	$40,040	$19,330	$59,370	$11,628,614
35	$39,973	$19,396	$59,370	$11,609,217
36	$39,907	$19,463	$59,370	$11,589,755

第3年供款共

$712,435

第3年利息

$483,231

第3年共還本金

$229,204

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$39,840	$19,530	$59,370	$11,570,225
38	$39,773	$19,597	$59,370	$11,550,628
39	$39,705	$19,664	$59,370	$11,530,964
40	$39,638	$19,732	$59,370	$11,511,232
41	$39,570	$19,800	$59,370	$11,491,432
42	$39,502	$19,868	$59,370	$11,471,564
43	$39,434	$19,936	$59,370	$11,451,628
44	$39,365	$20,005	$59,370	$11,431,623
45	$39,296	$20,073	$59,370	$11,411,550
46	$39,227	$20,142	$59,370	$11,391,408
47	$39,158	$20,212	$59,370	$11,371,196
48	$39,088	$20,281	$59,370	$11,350,915

第4年供款共

$712,435

第4年利息

$473,595

第4年共還本金

$238,840

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$39,019	$20,351	$59,370	$11,330,564
50	$38,949	$20,421	$59,370	$11,310,143
51	$38,879	$20,491	$59,370	$11,289,652
52	$38,808	$20,561	$59,370	$11,269,091
53	$38,737	$20,632	$59,370	$11,248,459
54	$38,667	$20,703	$59,370	$11,227,756
55	$38,595	$20,774	$59,370	$11,206,982
56	$38,524	$20,846	$59,370	$11,186,136
57	$38,452	$20,917	$59,370	$11,165,219
58	$38,380	$20,989	$59,370	$11,144,230
59	$38,308	$21,061	$59,370	$11,123,168
60	$38,236	$21,134	$59,370	$11,102,035

第5年供款共

$712,435

第5年利息

$463,555

第5年共還本金

$248,880

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$38,163	$21,206	$59,370	$11,080,828
62	$38,090	$21,279	$59,370	$11,059,549
63	$38,017	$21,352	$59,370	$11,038,197
64	$37,944	$21,426	$59,370	$11,016,771
65	$37,870	$21,499	$59,370	$10,995,271
66	$37,796	$21,573	$59,370	$10,973,698
67	$37,722	$21,648	$59,370	$10,952,050
68	$37,648	$21,722	$59,370	$10,930,329
69	$37,573	$21,797	$59,370	$10,908,532
70	$37,498	$21,872	$59,370	$10,886,660
71	$37,423	$21,947	$59,370	$10,864,714
72	$37,347	$22,022	$59,370	$10,842,692

第6年供款共

$712,435

第6年利息

$453,092

第6年共還本金

$259,343

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$37,272	$22,098	$59,370	$10,820,594
74	$37,196	$22,174	$59,370	$10,798,420
75	$37,120	$22,250	$59,370	$10,776,170
76	$37,043	$22,327	$59,370	$10,753,843
77	$36,966	$22,403	$59,370	$10,731,440
78	$36,889	$22,480	$59,370	$10,708,960
79	$36,812	$22,558	$59,370	$10,686,402
80	$36,735	$22,635	$59,370	$10,663,767
81	$36,657	$22,713	$59,370	$10,641,054
82	$36,579	$22,791	$59,370	$10,618,263
83	$36,500	$22,869	$59,370	$10,595,394
84	$36,422	$22,948	$59,370	$10,572,446

第7年供款共

$712,435

第7年利息

$442,190

第7年共還本金

$270,245

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$36,343	$23,027	$59,370	$10,549,419
86	$36,264	$23,106	$59,370	$10,526,313
87	$36,184	$23,185	$59,370	$10,503,128
88	$36,105	$23,265	$59,370	$10,479,863
89	$36,025	$23,345	$59,370	$10,456,518
90	$35,944	$23,425	$59,370	$10,433,093
91	$35,864	$23,506	$59,370	$10,409,587
92	$35,783	$23,587	$59,370	$10,386,000
93	$35,702	$23,668	$59,370	$10,362,332
94	$35,621	$23,749	$59,370	$10,338,583
95	$35,539	$23,831	$59,370	$10,314,753
96	$35,457	$23,913	$59,370	$10,290,840

第8年供款共

$712,435

第8年利息

$430,829

第8年共還本金

$281,606

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$35,375	$23,995	$59,370	$10,266,845
98	$35,292	$24,077	$59,370	$10,242,768
99	$35,210	$24,160	$59,370	$10,218,608
100	$35,126	$24,243	$59,370	$10,194,365
101	$35,043	$24,326	$59,370	$10,170,038
102	$34,960	$24,410	$59,370	$10,145,628
103	$34,876	$24,494	$59,370	$10,121,134
104	$34,791	$24,578	$59,370	$10,096,556
105	$34,707	$24,663	$59,370	$10,071,893
106	$34,622	$24,747	$59,370	$10,047,146
107	$34,537	$24,833	$59,370	$10,022,313
108	$34,452	$24,918	$59,370	$9,997,395

第9年供款共

$712,435

第9年利息

$418,990

第9年共還本金

$293,445

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$34,366	$25,004	$59,370	$9,972,392
110	$34,280	$25,089	$59,370	$9,947,302
111	$34,194	$25,176	$59,370	$9,922,127
112	$34,107	$25,262	$59,370	$9,896,864
113	$34,020	$25,349	$59,370	$9,871,515
114	$33,933	$25,436	$59,370	$9,846,079
115	$33,846	$25,524	$59,370	$9,820,555
116	$33,758	$25,611	$59,370	$9,794,944
117	$33,670	$25,699	$59,370	$9,769,244
118	$33,582	$25,788	$59,370	$9,743,456
119	$33,493	$25,876	$59,370	$9,717,580
120	$33,404	$25,965	$59,370	$9,691,615

第10年供款共

$712,435

第10年利息

$406,654

第10年共還本金

$305,781

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$33,315	$26,055	$59,370	$9,665,560
122	$33,225	$26,144	$59,370	$9,639,416
123	$33,135	$26,234	$59,370	$9,613,182
124	$33,045	$26,324	$59,370	$9,586,857
125	$32,955	$26,415	$59,370	$9,560,443
126	$32,864	$26,506	$59,370	$9,533,937
127	$32,773	$26,597	$59,370	$9,507,340
128	$32,681	$26,688	$59,370	$9,480,652
129	$32,590	$26,780	$59,370	$9,453,872
130	$32,498	$26,872	$59,370	$9,427,000
131	$32,405	$26,964	$59,370	$9,400,036
132	$32,313	$27,057	$59,370	$9,372,979

第11年供款共

$712,435

第11年利息

$393,800

第11年共還本金

$318,635

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$32,220	$27,150	$59,370	$9,345,829
134	$32,126	$27,243	$59,370	$9,318,586
135	$32,033	$27,337	$59,370	$9,291,249
136	$31,939	$27,431	$59,370	$9,263,818
137	$31,844	$27,525	$59,370	$9,236,293
138	$31,750	$27,620	$59,370	$9,208,673
139	$31,655	$27,715	$59,370	$9,180,958
140	$31,560	$27,810	$59,370	$9,153,148
141	$31,464	$27,906	$59,370	$9,125,243
142	$31,368	$28,002	$59,370	$9,097,241
143	$31,272	$28,098	$59,370	$9,069,143
144	$31,175	$28,194	$59,370	$9,040,949

第12年供款共

$712,435

第12年利息

$380,405

第12年共還本金

$332,030

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$31,078	$28,291	$59,370	$9,012,657
146	$30,981	$28,389	$59,370	$8,984,269
147	$30,883	$28,486	$59,370	$8,955,783
148	$30,786	$28,584	$59,370	$8,927,199
149	$30,687	$28,682	$59,370	$8,898,516
150	$30,589	$28,781	$59,370	$8,869,735
151	$30,490	$28,880	$59,370	$8,840,855
152	$30,390	$28,979	$59,370	$8,811,876
153	$30,291	$29,079	$59,370	$8,782,797
154	$30,191	$29,179	$59,370	$8,753,619
155	$30,091	$29,279	$59,370	$8,724,340
156	$29,990	$29,380	$59,370	$8,694,960

第13年供款共

$712,435

第13年利息

$366,446

第13年共還本金

$345,989

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$29,889	$29,481	$59,370	$8,665,479
158	$29,788	$29,582	$59,370	$8,635,897
159	$29,686	$29,684	$59,370	$8,606,214
160	$29,584	$29,786	$59,370	$8,576,428
161	$29,481	$29,888	$59,370	$8,546,540
162	$29,379	$29,991	$59,370	$8,516,549
163	$29,276	$30,094	$59,370	$8,486,455
164	$29,172	$30,197	$59,370	$8,456,258
165	$29,068	$30,301	$59,370	$8,425,956
166	$28,964	$30,405	$59,370	$8,395,551
167	$28,860	$30,510	$59,370	$8,365,041
168	$28,755	$30,615	$59,370	$8,334,426

第14年供款共

$712,435

第14年利息

$351,901

第14年共還本金

$360,534

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$28,650	$30,720	$59,370	$8,303,706
170	$28,544	$30,826	$59,370	$8,272,881
171	$28,438	$30,932	$59,370	$8,241,949
172	$28,332	$31,038	$59,370	$8,210,911
173	$28,225	$31,145	$59,370	$8,179,767
174	$28,118	$31,252	$59,370	$8,148,515
175	$28,011	$31,359	$59,370	$8,117,156
176	$27,903	$31,467	$59,370	$8,085,689
177	$27,795	$31,575	$59,370	$8,054,114
178	$27,686	$31,684	$59,370	$8,022,431
179	$27,577	$31,792	$59,370	$7,990,638
180	$27,468	$31,902	$59,370	$7,958,736

第15年供款共

$712,435

第15年利息

$336,745

第15年共還本金

$375,690

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$27,358	$32,011	$59,370	$7,926,725
182	$27,248	$32,121	$59,370	$7,894,603
183	$27,138	$32,232	$59,370	$7,862,371
184	$27,027	$32,343	$59,370	$7,830,029
185	$26,916	$32,454	$59,370	$7,797,575
186	$26,804	$32,565	$59,370	$7,765,009
187	$26,692	$32,677	$59,370	$7,732,332
188	$26,580	$32,790	$59,370	$7,699,542
189	$26,467	$32,902	$59,370	$7,666,640
190	$26,354	$33,016	$59,370	$7,633,624
191	$26,241	$33,129	$59,370	$7,600,495
192	$26,127	$33,243	$59,370	$7,567,253

第16年供款共

$712,435

第16年利息

$320,951

第16年共還本金

$391,484

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$26,012	$33,357	$59,370	$7,533,895
194	$25,898	$33,472	$59,370	$7,500,424
195	$25,783	$33,587	$59,370	$7,466,837
196	$25,667	$33,702	$59,370	$7,433,134
197	$25,551	$33,818	$59,370	$7,399,316
198	$25,435	$33,934	$59,370	$7,365,382
199	$25,318	$34,051	$59,370	$7,331,331
200	$25,201	$34,168	$59,370	$7,297,162
201	$25,084	$34,286	$59,370	$7,262,877
202	$24,966	$34,403	$59,370	$7,228,473
203	$24,848	$34,522	$59,370	$7,193,952
204	$24,729	$34,640	$59,370	$7,159,311

第17年供款共

$712,435

第17年利息

$304,494

第17年共還本金

$407,941

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$24,610	$34,759	$59,370	$7,124,552
206	$24,491	$34,879	$59,370	$7,089,673
207	$24,371	$34,999	$59,370	$7,054,674
208	$24,250	$35,119	$59,370	$7,019,555
209	$24,130	$35,240	$59,370	$6,984,315
210	$24,009	$35,361	$59,370	$6,948,954
211	$23,887	$35,483	$59,370	$6,913,471
212	$23,765	$35,605	$59,370	$6,877,867
213	$23,643	$35,727	$59,370	$6,842,140
214	$23,520	$35,850	$59,370	$6,806,290
215	$23,397	$35,973	$59,370	$6,770,317
216	$23,273	$36,097	$59,370	$6,734,221

第18年供款共

$712,435

第18年利息

$287,344

第18年共還本金

$425,091

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$23,149	$36,221	$59,370	$6,698,000
218	$23,024	$36,345	$59,370	$6,661,655
219	$22,899	$36,470	$59,370	$6,625,185
220	$22,774	$36,596	$59,370	$6,588,589
221	$22,648	$36,721	$59,370	$6,551,868
222	$22,522	$36,848	$59,370	$6,515,020
223	$22,395	$36,974	$59,370	$6,478,046
224	$22,268	$37,101	$59,370	$6,440,945
225	$22,141	$37,229	$59,370	$6,403,716
226	$22,013	$37,357	$59,370	$6,366,359
227	$21,884	$37,485	$59,370	$6,328,874
228	$21,756	$37,614	$59,370	$6,291,260

第19年供款共

$712,435

第19年利息

$269,474

第19年共還本金

$442,961

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$21,626	$37,743	$59,370	$6,253,516
230	$21,496	$37,873	$59,370	$6,215,643
231	$21,366	$38,003	$59,370	$6,177,640
232	$21,236	$38,134	$59,370	$6,139,506
233	$21,105	$38,265	$59,370	$6,101,241
234	$20,973	$38,397	$59,370	$6,062,844
235	$20,841	$38,529	$59,370	$6,024,316
236	$20,709	$38,661	$59,370	$5,985,655
237	$20,576	$38,794	$59,370	$5,946,861
238	$20,442	$38,927	$59,370	$5,907,934
239	$20,309	$39,061	$59,370	$5,868,873
240	$20,174	$39,195	$59,370	$5,829,677

第20年供款共

$712,435

第20年利息

$250,853

第20年共還本金

$461,583

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$20,040	$39,330	$59,370	$5,790,347
242	$19,904	$39,465	$59,370	$5,750,882
243	$19,769	$39,601	$59,370	$5,711,281
244	$19,633	$39,737	$59,370	$5,671,544
245	$19,496	$39,874	$59,370	$5,631,670
246	$19,359	$40,011	$59,370	$5,591,659
247	$19,221	$40,148	$59,370	$5,551,511
248	$19,083	$40,286	$59,370	$5,511,225
249	$18,945	$40,425	$59,370	$5,470,800
250	$18,806	$40,564	$59,370	$5,430,236
251	$18,666	$40,703	$59,370	$5,389,533
252	$18,527	$40,843	$59,370	$5,348,690

第21年供款共

$712,435

第21年利息

$231,448

第21年共還本金

$480,987

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$18,386	$40,983	$59,370	$5,307,707
254	$18,245	$41,124	$59,370	$5,266,582
255	$18,104	$41,266	$59,370	$5,225,317
256	$17,962	$41,408	$59,370	$5,183,909
257	$17,820	$41,550	$59,370	$5,142,359
258	$17,677	$41,693	$59,370	$5,100,666
259	$17,534	$41,836	$59,370	$5,058,830
260	$17,390	$41,980	$59,370	$5,016,851
261	$17,245	$42,124	$59,370	$4,974,726
262	$17,101	$42,269	$59,370	$4,932,457
263	$16,955	$42,414	$59,370	$4,890,043
264	$16,810	$42,560	$59,370	$4,847,483

第22年供款共

$712,435

第22年利息

$211,228

第22年共還本金

$501,207

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$16,663	$42,706	$59,370	$4,804,777
266	$16,516	$42,853	$59,370	$4,761,924
267	$16,369	$43,000	$59,370	$4,718,923
268	$16,221	$43,148	$59,370	$4,675,775
269	$16,073	$43,297	$59,370	$4,632,478
270	$15,924	$43,445	$59,370	$4,589,033
271	$15,775	$43,595	$59,370	$4,545,438
272	$15,625	$43,745	$59,370	$4,501,693
273	$15,475	$43,895	$59,370	$4,457,798
274	$15,324	$44,046	$59,370	$4,413,752
275	$15,172	$44,197	$59,370	$4,369,555
276	$15,020	$44,349	$59,370	$4,325,206

第23年供款共

$712,435

第23年利息

$190,158

第23年共還本金

$522,277

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$14,868	$44,502	$59,370	$4,280,704
278	$14,715	$44,655	$59,370	$4,236,049
279	$14,561	$44,808	$59,370	$4,191,241
280	$14,407	$44,962	$59,370	$4,146,279
281	$14,253	$45,117	$59,370	$4,101,162
282	$14,098	$45,272	$59,370	$4,055,890
283	$13,942	$45,427	$59,370	$4,010,463
284	$13,786	$45,584	$59,370	$3,964,879
285	$13,629	$45,740	$59,370	$3,919,139
286	$13,472	$45,898	$59,370	$3,873,241
287	$13,314	$46,055	$59,370	$3,827,186
288	$13,156	$46,214	$59,370	$3,780,972

第24年供款共

$712,435

第24年利息

$168,202

第24年共還本金

$544,233

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$12,997	$46,372	$59,370	$3,734,600
290	$12,838	$46,532	$59,370	$3,688,068
291	$12,678	$46,692	$59,370	$3,641,376
292	$12,517	$46,852	$59,370	$3,594,524
293	$12,356	$47,013	$59,370	$3,547,510
294	$12,195	$47,175	$59,370	$3,500,335
295	$12,032	$47,337	$59,370	$3,452,998
296	$11,870	$47,500	$59,370	$3,405,498
297	$11,706	$47,663	$59,370	$3,357,835
298	$11,543	$47,827	$59,370	$3,310,008
299	$11,378	$47,991	$59,370	$3,262,017
300	$11,213	$48,156	$59,370	$3,213,860

第25年供款共

$712,435

第25年利息

$145,323

第25年共還本金

$567,112

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$11,048	$48,322	$59,370	$3,165,538
302	$10,882	$48,488	$59,370	$3,117,050
303	$10,715	$48,655	$59,370	$3,068,395
304	$10,548	$48,822	$59,370	$3,019,574
305	$10,380	$48,990	$59,370	$2,970,584
306	$10,211	$49,158	$59,370	$2,921,425
307	$10,042	$49,327	$59,370	$2,872,098
308	$9,873	$49,497	$59,370	$2,822,602
309	$9,703	$49,667	$59,370	$2,772,935
310	$9,532	$49,838	$59,370	$2,723,097
311	$9,361	$50,009	$59,370	$2,673,088
312	$9,189	$50,181	$59,370	$2,622,907

第26年供款共

$712,435

第26年利息

$121,482

第26年共還本金

$590,953

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$9,016	$50,353	$59,370	$2,572,554
314	$8,843	$50,526	$59,370	$2,522,027
315	$8,669	$50,700	$59,370	$2,471,327
316	$8,495	$50,874	$59,370	$2,420,453
317	$8,320	$51,049	$59,370	$2,369,404
318	$8,145	$51,225	$59,370	$2,318,179
319	$7,969	$51,401	$59,370	$2,266,778
320	$7,792	$51,578	$59,370	$2,215,200
321	$7,615	$51,755	$59,370	$2,163,446
322	$7,437	$51,933	$59,370	$2,111,513
323	$7,258	$52,111	$59,370	$2,059,402
324	$7,079	$52,290	$59,370	$2,007,111

第27年供款共

$712,435

第27年利息

$96,639

第27年共還本金

$615,796

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$6,899	$52,470	$59,370	$1,954,641
326	$6,719	$52,651	$59,370	$1,901,991
327	$6,538	$52,831	$59,370	$1,849,159
328	$6,356	$53,013	$59,370	$1,796,146
329	$6,174	$53,195	$59,370	$1,742,951
330	$5,991	$53,378	$59,370	$1,689,572
331	$5,808	$53,562	$59,370	$1,636,011
332	$5,624	$53,746	$59,370	$1,582,265
333	$5,439	$53,931	$59,370	$1,528,334
334	$5,254	$54,116	$59,370	$1,474,218
335	$5,068	$54,302	$59,370	$1,419,916
336	$4,881	$54,489	$59,370	$1,365,428

第28年供款共

$712,435

第28年利息

$70,752

第28年共還本金

$641,683

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$4,694	$54,676	$59,370	$1,310,752
338	$4,506	$54,864	$59,370	$1,255,888
339	$4,317	$55,052	$59,370	$1,200,835
340	$4,128	$55,242	$59,370	$1,145,594
341	$3,938	$55,432	$59,370	$1,090,162
342	$3,747	$55,622	$59,370	$1,034,540
343	$3,556	$55,813	$59,370	$978,727
344	$3,364	$56,005	$59,370	$922,721
345	$3,172	$56,198	$59,370	$866,524
346	$2,979	$56,391	$59,370	$810,133
347	$2,785	$56,585	$59,370	$753,548
348	$2,590	$56,779	$59,370	$696,769

第29年供款共

$712,435

第29年利息

$43,776

第29年共還本金

$668,659

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,395	$56,974	$59,370	$639,794
350	$2,199	$57,170	$59,370	$582,624
351	$2,003	$57,367	$59,370	$525,257
352	$1,806	$57,564	$59,370	$467,693
353	$1,608	$57,762	$59,370	$409,931
354	$1,409	$57,960	$59,370	$351,971
355	$1,210	$58,160	$59,370	$293,811
356	$1,010	$58,360	$59,370	$235,451
357	$809	$58,560	$59,370	$176,891
358	$608	$58,762	$59,370	$118,130
359	$406	$58,964	$59,370	$59,166
360	$203	$59,166	$59,370	$0

第30年供款共

$712,435

第30年利息

$15,666

第30年共還本金

$696,769

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$27,464,304

免责声明

笋盘推介

按揭保险费
info