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$27,621,185

每月供款
$59,709

首期

$5,280,000

总贷款额

$12,320,000

總利息

$9,175,185

印花税

$660,000

其他

$186,000

置业成本总预算

HK$6,126,000

$119,418

置业成本总预算

HK$6,126,000

首期

$5,280,000
印花税

$660,000
- AVD
  
  $660,000
律师费

$ 10,000
代理佣金

$176,000
按揭保险费

不适用

$119,418

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

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

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

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

马鞍山云海

thumb_up

新鸿基云海全新可睇

实

864 呎

@20,833

local_fire_department 至HIT

售$1,800 万

实

864 呎

@20,833

售$1,800 万

local_fire_department 至HIT

西贡傲泷第17座

thumb_up

**名人屋苑星级会所傲泷**

实

1,016 呎

@18,209

售$1,850 万

实

1,016 呎

@18,209

售$1,850 万

西贡大网仔

thumb_up

门前花园,车泊屋旁,近路方便

实

2,100 呎

@8,000

建

2,100 呎

@8,000

local_fire_department 至HIT

售$1,680 万

实

2,100 呎

@8,000

建

2,100 呎

@8,000

售$1,680 万

local_fire_department 至HIT

马鞍山星涟海第01座

thumb_up

星涟海星级会所,环迴海景,欢迎约看

实

1,199 呎

@14,178

local_fire_department 至HIT vpn_key 有匙即睇

售$1,700 万

实

1,199 呎

@14,178

售$1,700 万

local_fire_department 至HIT vpn_key 有匙即睇

西贡西贡村屋

thumb_up

西贡近市全幢村屋

建

2,100 呎

@8,571

local_offer 低水笋价 vpn_key 有匙即睇

售$1,800 万

建

2,100 呎

@8,571

售$1,800 万

local_offer 低水笋价 vpn_key 有匙即睇

西贡逸珑园第05座

thumb_up

罕有地下连花园, 可买可租

实

895 呎

@18,771

local_offer 低水笋价 flight_takeoff 移民急让

售$1,680 万

实

895 呎

@18,771

售$1,680 万

local_offer 低水笋价 flight_takeoff 移民急让

西贡海景巨园独立屋

thumb_up

海景巨园独立屋, 4房2套 ,方便近路

建

2,100 呎

@8,571

local_fire_department 至HIT local_offer 低水笋价

售$1,800 万

建

2,100 呎

@8,571

售$1,800 万

local_fire_department 至HIT 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

沙田翠湖花园

thumb_up

翠湖花园超实用靓则近年罕见

实

1,112 呎

@16,187

建

1,336 呎

@13,473

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

售$1,800 万

实

1,112 呎

@16,187

建

1,336 呎

@13,473

售$1,800 万

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

利率	15年	20年	25年	30年
1.000	$73,735	$56,659	$46,431	$39,626
1.500	$76,476	$59,450	$49,272	$42,519
2.000	$79,280	$62,325	$52,219	$45,537
2.500	$82,148	$65,284	$55,270	$48,679
3.000	$85,080	$68,326	$58,423	$51,942
3.500	$88,074	$71,451	$61,677	$55,322
4.000	$91,130	$74,657	$65,029	$58,818
4.125	$91,903	$75,471	$65,883	$59,709
4.500	$94,247	$77,942	$68,479	$62,424
5.000	$97,426	$81,307	$72,021	$66,136
5.500	$100,665	$84,748	$75,656	$69,952
6.000	$103,963	$88,264	$79,378	$73,865

每月供款$59,709

年期

30年

贷款金额

$12,320,000

總利息

$9,175,185

总贷款连利息

$21,495,185

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$42,350	$17,359	$59,709	$12,302,641
2	$42,290	$17,419	$59,709	$12,285,223
3	$42,230	$17,478	$59,709	$12,267,744
4	$42,170	$17,538	$59,709	$12,250,206
5	$42,110	$17,599	$59,709	$12,232,607
6	$42,050	$17,659	$59,709	$12,214,948
7	$41,989	$17,720	$59,709	$12,197,228
8	$41,928	$17,781	$59,709	$12,179,447
9	$41,867	$17,842	$59,709	$12,161,605
10	$41,806	$17,903	$59,709	$12,143,702
11	$41,744	$17,965	$59,709	$12,125,737
12	$41,682	$18,027	$59,709	$12,107,710

第1年供款共

$716,506

第1年利息

$504,216

第1年共還本金

$212,290

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$41,620	$18,089	$59,709	$12,089,621
14	$41,558	$18,151	$59,709	$12,071,471
15	$41,496	$18,213	$59,709	$12,053,258
16	$41,433	$18,276	$59,709	$12,034,982
17	$41,370	$18,339	$59,709	$12,016,643
18	$41,307	$18,402	$59,709	$11,998,242
19	$41,244	$18,465	$59,709	$11,979,777
20	$41,180	$18,528	$59,709	$11,961,248
21	$41,117	$18,592	$59,709	$11,942,656
22	$41,053	$18,656	$59,709	$11,924,000
23	$40,989	$18,720	$59,709	$11,905,280
24	$40,924	$18,784	$59,709	$11,886,496

第2年供款共

$716,506

第2年利息

$495,292

第2年共還本金

$221,214

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$40,860	$18,849	$59,709	$11,867,647
26	$40,795	$18,914	$59,709	$11,848,733
27	$40,730	$18,979	$59,709	$11,829,754
28	$40,665	$19,044	$59,709	$11,810,710
29	$40,599	$19,110	$59,709	$11,791,600
30	$40,534	$19,175	$59,709	$11,772,425
31	$40,468	$19,241	$59,709	$11,753,184
32	$40,402	$19,307	$59,709	$11,733,877
33	$40,335	$19,374	$59,709	$11,714,503
34	$40,269	$19,440	$59,709	$11,695,063
35	$40,202	$19,507	$59,709	$11,675,556
36	$40,135	$19,574	$59,709	$11,655,982

第3年供款共

$716,506

第3年利息

$485,992

第3年共還本金

$230,514

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$40,067	$19,641	$59,709	$11,636,340
38	$40,000	$19,709	$59,709	$11,616,631
39	$39,932	$19,777	$59,709	$11,596,855
40	$39,864	$19,845	$59,709	$11,577,010
41	$39,796	$19,913	$59,709	$11,557,097
42	$39,728	$19,981	$59,709	$11,537,116
43	$39,659	$20,050	$59,709	$11,517,066
44	$39,590	$20,119	$59,709	$11,496,947
45	$39,521	$20,188	$59,709	$11,476,759
46	$39,451	$20,257	$59,709	$11,456,501
47	$39,382	$20,327	$59,709	$11,436,174
48	$39,312	$20,397	$59,709	$11,415,777

第4年供款共

$716,506

第4年利息

$476,302

第4年共還本金

$240,205

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$39,242	$20,467	$59,709	$11,395,310
50	$39,171	$20,537	$59,709	$11,374,773
51	$39,101	$20,608	$59,709	$11,354,165
52	$39,030	$20,679	$59,709	$11,333,486
53	$38,959	$20,750	$59,709	$11,312,736
54	$38,888	$20,821	$59,709	$11,291,914
55	$38,816	$20,893	$59,709	$11,271,021
56	$38,744	$20,965	$59,709	$11,250,057
57	$38,672	$21,037	$59,709	$11,229,020
58	$38,600	$21,109	$59,709	$11,207,911
59	$38,527	$21,182	$59,709	$11,186,729
60	$38,454	$21,254	$59,709	$11,165,475

第5年供款共

$716,506

第5年利息

$466,204

第5年共還本金

$250,302

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$38,381	$21,328	$59,709	$11,144,147
62	$38,308	$21,401	$59,709	$11,122,746
63	$38,234	$21,474	$59,709	$11,101,272
64	$38,161	$21,548	$59,709	$11,079,724
65	$38,087	$21,622	$59,709	$11,058,101
66	$38,012	$21,697	$59,709	$11,036,405
67	$37,938	$21,771	$59,709	$11,014,634
68	$37,863	$21,846	$59,709	$10,992,788
69	$37,788	$21,921	$59,709	$10,970,866
70	$37,712	$21,996	$59,709	$10,948,870
71	$37,637	$22,072	$59,709	$10,926,798
72	$37,561	$22,148	$59,709	$10,904,650

第6年供款共

$716,506

第6年利息

$455,681

第6年共還本金

$260,825

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$37,485	$22,224	$59,709	$10,882,426
74	$37,408	$22,301	$59,709	$10,860,125
75	$37,332	$22,377	$59,709	$10,837,748
76	$37,255	$22,454	$59,709	$10,815,294
77	$37,178	$22,531	$59,709	$10,792,763
78	$37,100	$22,609	$59,709	$10,770,154
79	$37,022	$22,686	$59,709	$10,747,468
80	$36,944	$22,764	$59,709	$10,724,703
81	$36,866	$22,843	$59,709	$10,701,860
82	$36,788	$22,921	$59,709	$10,678,939
83	$36,709	$23,000	$59,709	$10,655,939
84	$36,630	$23,079	$59,709	$10,632,860

第7年供款共

$716,506

第7年利息

$444,716

第7年共還本金

$271,790

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$36,550	$23,158	$59,709	$10,609,702
86	$36,471	$23,238	$59,709	$10,586,464
87	$36,391	$23,318	$59,709	$10,563,146
88	$36,311	$23,398	$59,709	$10,539,748
89	$36,230	$23,478	$59,709	$10,516,269
90	$36,150	$23,559	$59,709	$10,492,710
91	$36,069	$23,640	$59,709	$10,469,070
92	$35,987	$23,721	$59,709	$10,445,349
93	$35,906	$23,803	$59,709	$10,421,546
94	$35,824	$23,885	$59,709	$10,397,661
95	$35,742	$23,967	$59,709	$10,373,694
96	$35,660	$24,049	$59,709	$10,349,645

第8年供款共

$716,506

第8年利息

$433,291

第8年共還本金

$283,215

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$35,577	$24,132	$59,709	$10,325,513
98	$35,494	$24,215	$59,709	$10,301,298
99	$35,411	$24,298	$59,709	$10,277,000
100	$35,327	$24,382	$59,709	$10,252,618
101	$35,243	$24,465	$59,709	$10,228,153
102	$35,159	$24,550	$59,709	$10,203,603
103	$35,075	$24,634	$59,709	$10,178,969
104	$34,990	$24,719	$59,709	$10,154,251
105	$34,905	$24,804	$59,709	$10,129,447
106	$34,820	$24,889	$59,709	$10,104,558
107	$34,734	$24,974	$59,709	$10,079,584
108	$34,649	$25,060	$59,709	$10,054,523

第9年供款共

$716,506

第9年利息

$421,385

第9年共還本金

$295,121

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$34,562	$25,146	$59,709	$10,029,377
110	$34,476	$25,233	$59,709	$10,004,144
111	$34,389	$25,320	$59,709	$9,978,824
112	$34,302	$25,407	$59,709	$9,953,418
113	$34,215	$25,494	$59,709	$9,927,924
114	$34,127	$25,582	$59,709	$9,902,342
115	$34,039	$25,670	$59,709	$9,876,673
116	$33,951	$25,758	$59,709	$9,850,915
117	$33,863	$25,846	$59,709	$9,825,069
118	$33,774	$25,935	$59,709	$9,799,133
119	$33,685	$26,024	$59,709	$9,773,109
120	$33,595	$26,114	$59,709	$9,746,995

第10年供款共

$716,506

第10年利息

$408,978

第10年共還本金

$307,528

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$33,505	$26,204	$59,709	$9,720,792
122	$33,415	$26,294	$59,709	$9,694,498
123	$33,325	$26,384	$59,709	$9,668,114
124	$33,234	$26,475	$59,709	$9,641,639
125	$33,143	$26,566	$59,709	$9,615,074
126	$33,052	$26,657	$59,709	$9,588,417
127	$32,960	$26,749	$59,709	$9,561,668
128	$32,868	$26,841	$59,709	$9,534,827
129	$32,776	$26,933	$59,709	$9,507,894
130	$32,683	$27,025	$59,709	$9,480,869
131	$32,590	$27,118	$59,709	$9,453,751
132	$32,497	$27,212	$59,709	$9,426,539

第11年供款共

$716,506

第11年利息

$396,050

第11年共還本金

$320,456

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$32,404	$27,305	$59,709	$9,399,234
134	$32,310	$27,399	$59,709	$9,371,835
135	$32,216	$27,493	$59,709	$9,344,342
136	$32,121	$27,588	$59,709	$9,316,754
137	$32,026	$27,683	$59,709	$9,289,072
138	$31,931	$27,778	$59,709	$9,261,294
139	$31,836	$27,873	$59,709	$9,233,421
140	$31,740	$27,969	$59,709	$9,205,452
141	$31,644	$28,065	$59,709	$9,177,387
142	$31,547	$28,162	$59,709	$9,149,225
143	$31,450	$28,258	$59,709	$9,120,967
144	$31,353	$28,356	$59,709	$9,092,611

第12年供款共

$716,506

第12年利息

$382,578

第12年共還本金

$333,928

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$31,256	$28,453	$59,709	$9,064,158
146	$31,158	$28,551	$59,709	$9,035,607
147	$31,060	$28,649	$59,709	$9,006,959
148	$30,961	$28,747	$59,709	$8,978,211
149	$30,863	$28,846	$59,709	$8,949,365
150	$30,763	$28,945	$59,709	$8,920,419
151	$30,664	$29,045	$59,709	$8,891,375
152	$30,564	$29,145	$59,709	$8,862,230
153	$30,464	$29,245	$59,709	$8,832,985
154	$30,363	$29,345	$59,709	$8,803,639
155	$30,263	$29,446	$59,709	$8,774,193
156	$30,161	$29,548	$59,709	$8,744,646

第13年供款共

$716,506

第13年利息

$368,540

第13年共還本金

$347,966

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$30,060	$29,649	$59,709	$8,714,996
158	$29,958	$29,751	$59,709	$8,685,245
159	$29,856	$29,853	$59,709	$8,655,392
160	$29,753	$29,956	$59,709	$8,625,436
161	$29,650	$30,059	$59,709	$8,595,377
162	$29,547	$30,162	$59,709	$8,565,215
163	$29,443	$30,266	$59,709	$8,534,949
164	$29,339	$30,370	$59,709	$8,504,579
165	$29,234	$30,474	$59,709	$8,474,105
166	$29,130	$30,579	$59,709	$8,443,526
167	$29,025	$30,684	$59,709	$8,412,841
168	$28,919	$30,790	$59,709	$8,382,052

第14年供款共

$716,506

第14年利息

$353,912

第14年共還本金

$362,594

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$28,813	$30,896	$59,709	$8,351,156
170	$28,707	$31,002	$59,709	$8,320,154
171	$28,601	$31,108	$59,709	$8,289,046
172	$28,494	$31,215	$59,709	$8,257,831
173	$28,386	$31,323	$59,709	$8,226,508
174	$28,279	$31,430	$59,709	$8,195,078
175	$28,171	$31,538	$59,709	$8,163,540
176	$28,062	$31,647	$59,709	$8,131,893
177	$27,953	$31,755	$59,709	$8,100,138
178	$27,844	$31,865	$59,709	$8,068,273
179	$27,735	$31,974	$59,709	$8,036,299
180	$27,625	$32,084	$59,709	$8,004,215

第15年供款共

$716,506

第15年利息

$338,669

第15年共還本金

$377,837

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$27,514	$32,194	$59,709	$7,972,020
182	$27,404	$32,305	$59,709	$7,939,715
183	$27,293	$32,416	$59,709	$7,907,299
184	$27,181	$32,528	$59,709	$7,874,772
185	$27,070	$32,639	$59,709	$7,842,132
186	$26,957	$32,752	$59,709	$7,809,381
187	$26,845	$32,864	$59,709	$7,776,517
188	$26,732	$32,977	$59,709	$7,743,540
189	$26,618	$33,090	$59,709	$7,710,449
190	$26,505	$33,204	$59,709	$7,677,245
191	$26,391	$33,318	$59,709	$7,643,927
192	$26,276	$33,433	$59,709	$7,610,494

第16年供款共

$716,506

第16年利息

$322,785

第16年共還本金

$393,721

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$26,161	$33,548	$59,709	$7,576,946
194	$26,046	$33,663	$59,709	$7,543,283
195	$25,930	$33,779	$59,709	$7,509,504
196	$25,814	$33,895	$59,709	$7,475,609
197	$25,697	$34,011	$59,709	$7,441,598
198	$25,580	$34,128	$59,709	$7,407,470
199	$25,463	$34,246	$59,709	$7,373,224
200	$25,345	$34,363	$59,709	$7,338,861
201	$25,227	$34,482	$59,709	$7,304,379
202	$25,109	$34,600	$59,709	$7,269,779
203	$24,990	$34,719	$59,709	$7,235,060
204	$24,871	$34,838	$59,709	$7,200,222

第17年供款共

$716,506

第17年利息

$306,234

第17年共還本金

$410,272

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$24,751	$34,958	$59,709	$7,165,264
206	$24,631	$35,078	$59,709	$7,130,185
207	$24,510	$35,199	$59,709	$7,094,986
208	$24,389	$35,320	$59,709	$7,059,667
209	$24,268	$35,441	$59,709	$7,024,225
210	$24,146	$35,563	$59,709	$6,988,662
211	$24,024	$35,685	$59,709	$6,952,977
212	$23,901	$35,808	$59,709	$6,917,169
213	$23,778	$35,931	$59,709	$6,881,238
214	$23,654	$36,055	$59,709	$6,845,183
215	$23,530	$36,179	$59,709	$6,809,005
216	$23,406	$36,303	$59,709	$6,772,702

第18年供款共

$716,506

第18年利息

$288,986

第18年共還本金

$427,520

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$23,281	$36,428	$59,709	$6,736,274
218	$23,156	$36,553	$59,709	$6,699,721
219	$23,030	$36,679	$59,709	$6,663,043
220	$22,904	$36,805	$59,709	$6,626,238
221	$22,778	$36,931	$59,709	$6,589,307
222	$22,651	$37,058	$59,709	$6,552,249
223	$22,523	$37,185	$59,709	$6,515,063
224	$22,396	$37,313	$59,709	$6,477,750
225	$22,267	$37,442	$59,709	$6,440,309
226	$22,139	$37,570	$59,709	$6,402,738
227	$22,009	$37,699	$59,709	$6,365,039
228	$21,880	$37,829	$59,709	$6,327,210

第19年供款共

$716,506

第19年利息

$271,014

第19年共還本金

$445,492

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$21,750	$37,959	$59,709	$6,289,251
230	$21,619	$38,090	$59,709	$6,251,161
231	$21,488	$38,220	$59,709	$6,212,941
232	$21,357	$38,352	$59,709	$6,174,589
233	$21,225	$38,484	$59,709	$6,136,105
234	$21,093	$38,616	$59,709	$6,097,489
235	$20,960	$38,749	$59,709	$6,058,740
236	$20,827	$38,882	$59,709	$6,019,858
237	$20,693	$39,016	$59,709	$5,980,843
238	$20,559	$39,150	$59,709	$5,941,693
239	$20,425	$39,284	$59,709	$5,902,409
240	$20,290	$39,419	$59,709	$5,862,990

第20年供款共

$716,506

第20年利息

$252,286

第20年共還本金

$464,220

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$20,154	$39,555	$59,709	$5,823,435
242	$20,018	$39,691	$59,709	$5,783,744
243	$19,882	$39,827	$59,709	$5,743,917
244	$19,745	$39,964	$59,709	$5,703,953
245	$19,607	$40,102	$59,709	$5,663,851
246	$19,469	$40,239	$59,709	$5,623,612
247	$19,331	$40,378	$59,709	$5,583,234
248	$19,192	$40,516	$59,709	$5,542,718
249	$19,053	$40,656	$59,709	$5,502,062
250	$18,913	$40,796	$59,709	$5,461,266
251	$18,773	$40,936	$59,709	$5,420,331
252	$18,632	$41,076	$59,709	$5,379,254

第21年供款共

$716,506

第21年利息

$232,771

第21年共還本金

$483,735

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$18,491	$41,218	$59,709	$5,338,036
254	$18,350	$41,359	$59,709	$5,296,677
255	$18,207	$41,502	$59,709	$5,255,176
256	$18,065	$41,644	$59,709	$5,213,531
257	$17,922	$41,787	$59,709	$5,171,744
258	$17,778	$41,931	$59,709	$5,129,813
259	$17,634	$42,075	$59,709	$5,087,738
260	$17,489	$42,220	$59,709	$5,045,518
261	$17,344	$42,365	$59,709	$5,003,153
262	$17,198	$42,511	$59,709	$4,960,643
263	$17,052	$42,657	$59,709	$4,917,986
264	$16,906	$42,803	$59,709	$4,875,183

第22年供款共

$716,506

第22年利息

$212,435

第22年共還本金

$504,071

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$16,758	$42,950	$59,709	$4,832,233
266	$16,611	$43,098	$59,709	$4,789,135
267	$16,463	$43,246	$59,709	$4,745,888
268	$16,314	$43,395	$59,709	$4,702,493
269	$16,165	$43,544	$59,709	$4,658,949
270	$16,015	$43,694	$59,709	$4,615,256
271	$15,865	$43,844	$59,709	$4,571,412
272	$15,714	$43,995	$59,709	$4,527,417
273	$15,563	$44,146	$59,709	$4,483,271
274	$15,411	$44,298	$59,709	$4,438,974
275	$15,259	$44,450	$59,709	$4,394,524
276	$15,106	$44,603	$59,709	$4,349,921

第23年供款共

$716,506

第23年利息

$191,244

第23年共還本金

$525,262

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$14,953	$44,756	$59,709	$4,305,165
278	$14,799	$44,910	$59,709	$4,260,255
279	$14,645	$45,064	$59,709	$4,215,191
280	$14,490	$45,219	$59,709	$4,169,972
281	$14,334	$45,375	$59,709	$4,124,597
282	$14,178	$45,531	$59,709	$4,079,067
283	$14,022	$45,687	$59,709	$4,033,380
284	$13,865	$45,844	$59,709	$3,987,536
285	$13,707	$46,002	$59,709	$3,941,534
286	$13,549	$46,160	$59,709	$3,895,374
287	$13,390	$46,318	$59,709	$3,849,056
288	$13,231	$46,478	$59,709	$3,802,578

第24年供款共

$716,506

第24年利息

$169,163

第24年共還本金

$547,343

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$13,071	$46,637	$59,709	$3,755,941
290	$12,911	$46,798	$59,709	$3,709,143
291	$12,750	$46,959	$59,709	$3,662,184
292	$12,589	$47,120	$59,709	$3,615,064
293	$12,427	$47,282	$59,709	$3,567,782
294	$12,264	$47,445	$59,709	$3,520,337
295	$12,101	$47,608	$59,709	$3,472,730
296	$11,938	$47,771	$59,709	$3,424,958
297	$11,773	$47,936	$59,709	$3,377,023
298	$11,609	$48,100	$59,709	$3,328,922
299	$11,443	$48,266	$59,709	$3,280,657
300	$11,277	$48,432	$59,709	$3,232,225

第25年供款共

$716,506

第25年利息

$146,153

第25年共還本金

$570,353

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$11,111	$48,598	$59,709	$3,183,627
302	$10,944	$48,765	$59,709	$3,134,862
303	$10,776	$48,933	$59,709	$3,085,929
304	$10,608	$49,101	$59,709	$3,036,828
305	$10,439	$49,270	$59,709	$2,987,558
306	$10,270	$49,439	$59,709	$2,938,119
307	$10,100	$49,609	$59,709	$2,888,510
308	$9,929	$49,780	$59,709	$2,838,731
309	$9,758	$49,951	$59,709	$2,788,780
310	$9,586	$50,122	$59,709	$2,738,658
311	$9,414	$50,295	$59,709	$2,688,363
312	$9,241	$50,468	$59,709	$2,637,895

第26年供款共

$716,506

第26年利息

$122,176

第26年共還本金

$594,330

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$9,068	$50,641	$59,709	$2,587,254
314	$8,894	$50,815	$59,709	$2,536,439
315	$8,719	$50,990	$59,709	$2,485,449
316	$8,544	$51,165	$59,709	$2,434,284
317	$8,368	$51,341	$59,709	$2,382,943
318	$8,191	$51,517	$59,709	$2,331,426
319	$8,014	$51,695	$59,709	$2,279,731
320	$7,837	$51,872	$59,709	$2,227,859
321	$7,658	$52,051	$59,709	$2,175,808
322	$7,479	$52,230	$59,709	$2,123,579
323	$7,300	$52,409	$59,709	$2,071,170
324	$7,120	$52,589	$59,709	$2,018,580

第27年供款共

$716,506

第27年利息

$97,191

第27年共還本金

$619,315

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$6,939	$52,770	$59,709	$1,965,810
326	$6,757	$52,951	$59,709	$1,912,859
327	$6,575	$53,133	$59,709	$1,859,726
328	$6,393	$53,316	$59,709	$1,806,410
329	$6,210	$53,499	$59,709	$1,752,910
330	$6,026	$53,683	$59,709	$1,699,227
331	$5,841	$53,868	$59,709	$1,645,359
332	$5,656	$54,053	$59,709	$1,591,306
333	$5,470	$54,239	$59,709	$1,537,068
334	$5,284	$54,425	$59,709	$1,482,642
335	$5,097	$54,612	$59,709	$1,428,030
336	$4,909	$54,800	$59,709	$1,373,230

第28年供款共

$716,506

第28年利息

$71,156

第28年共還本金

$645,350

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$4,720	$54,988	$59,709	$1,318,242
338	$4,531	$55,177	$59,709	$1,263,064
339	$4,342	$55,367	$59,709	$1,207,697
340	$4,151	$55,557	$59,709	$1,152,140
341	$3,960	$55,748	$59,709	$1,096,392
342	$3,769	$55,940	$59,709	$1,040,452
343	$3,577	$56,132	$59,709	$984,319
344	$3,384	$56,325	$59,709	$927,994
345	$3,190	$56,519	$59,709	$871,475
346	$2,996	$56,713	$59,709	$814,762
347	$2,801	$56,908	$59,709	$757,854
348	$2,605	$57,104	$59,709	$700,750

第29年供款共

$716,506

第29年利息

$44,026

第29年共還本金

$672,480

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,409	$57,300	$59,709	$643,450
350	$2,212	$57,497	$59,709	$585,953
351	$2,014	$57,695	$59,709	$528,259
352	$1,816	$57,893	$59,709	$470,366
353	$1,617	$58,092	$59,709	$412,274
354	$1,417	$58,292	$59,709	$353,982
355	$1,217	$58,492	$59,709	$295,490
356	$1,016	$58,693	$59,709	$236,797
357	$814	$58,895	$59,709	$177,902
358	$612	$59,097	$59,709	$118,805
359	$408	$59,300	$59,709	$59,504
360	$205	$59,504	$59,709	$0

第30年供款共

$716,506

第30年利息

$15,756

第30年共還本金

$700,750

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$27,621,185

免责声明

笋盘推介

按揭保险费
info