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$36,207,799

每月供款
$78,029

首期

$6,900,000

总贷款额

$16,100,000

總利息

$11,990,299

印花税

$977,500

其他

$240,000

置业成本总预算

HK$8,117,500

$156,057

置业成本总预算

HK$8,117,500

首期

$6,900,000
印花税

$977,500
- AVD
  
  $977,500
律师费

$ 10,000
代理佣金

$230,000
按揭保险费

不适用

$156,057

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

大埔鹿茵山庄鹿茵轩

thumb_up

鹿茵山庄 3房另工人房连车位开扬海景

实

1,434 呎

@15,342

建

1,775 呎

@12,394

real_estate_agent 罕有放盘

售$2,200 万

实

1,434 呎

@15,342

建

1,775 呎

@12,394

售$2,200 万

real_estate_agent 罕有放盘

西贡宝石小筑

thumb_up

Private Garden House

实

1,294 呎

@17,774

建

1,600 呎

@14,375

local_fire_department 至HIT

售$2,300 万

实

1,294 呎

@17,774

建

1,600 呎

@14,375

售$2,300 万

local_fire_department 至HIT

VR实景

清水湾临海品味屋全海景大园2车泊屋前

thumb_up

临海品味屋全海景大园2车泊屋前

建

2,100 呎

@11,429

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 pets 爱竉必选

售$2,400 万

建

2,100 呎

@11,429

售$2,400 万

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 pets 爱竉必选

西贡五块田全幢海景村屋

thumb_up

五块田全幢海景村屋

建

2,100 呎

@10,952

real_estate_agent 罕有放盘

售$2,300 万

建

2,100 呎

@10,952

售$2,300 万

real_estate_agent 罕有放盘

西贡西贡品味独立屋

thumb_up

开扬无挡,前后花园 ,固定车位

建

2,100 呎

@10,857

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

售$2,280 万

建

2,100 呎

@10,857

售$2,280 万

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

VR实景 360

西贡 SAI KUNG

thumb_up

西贡市漂亮屋苑连入契花园及车位

实

2,100 呎

@11,333

建

2,100 呎

@11,333

local_fire_department 至HIT local_offer 低水笋价

售$2,380 万

实

2,100 呎

@11,333

建

2,100 呎

@11,333

售$2,380 万

local_fire_department 至HIT local_offer 低水笋价

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

@15,924

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇

售$2,250 万

实

1,413 呎

@15,924

售$2,250 万

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇

清水湾傲泷

thumb_up

傲泷第07座

实

968 呎

@22,727

local_fire_department 至HIT

售$2,200 万

实

968 呎

@22,727

售$2,200 万

local_fire_department 至HIT

西贡相思湾

thumb_up

醉人海景别墅

建

2,100 呎

@10,857

local_fire_department 至HIT

售$2,280 万

建

2,100 呎

@10,857

售$2,280 万

local_fire_department 至HIT

西贡逸珑园

thumb_up

SEPCIAL UNIT WITH LARGE GARDEN

实

884 呎

@24,887

local_fire_department 至HIT local_offer 低水笋价

售$2,200 万

实

884 呎

@24,887

售$2,200 万

local_fire_department 至HIT local_offer 低水笋价

沙田御龙山

thumb_up

御龙山

实

961 呎

@22,893

建

1,319 呎

@16,679

local_fire_department 至HIT

售$2,200 万

实

961 呎

@22,893

建

1,319 呎

@16,679

售$2,200 万

local_fire_department 至HIT

白石角天赋海湾海钻第09座

thumb_up

罕有特色单位可租可买有匙即睇友好业主欢迎约睇比较

实

1,485 呎

@16,027

建

1,942 呎

@12,255

local_offer 低水笋价 vpn_key 有匙即睇 flight_takeoff 移民急让 pets 爱竉必选

售$2,380 万

实

1,485 呎

@16,027

建

1,942 呎

@12,255

售$2,380 万

local_offer 低水笋价 vpn_key 有匙即睇 flight_takeoff 移民急让 pets 爱竉必选

利率	15年	20年	25年	30年
1.000	$96,358	$74,043	$60,676	$51,784
1.500	$99,940	$77,690	$64,390	$55,564
2.000	$103,605	$81,447	$68,241	$59,509
2.500	$107,353	$85,314	$72,227	$63,614
3.000	$111,184	$89,290	$76,348	$67,878
3.500	$115,096	$93,374	$80,600	$72,296
4.000	$119,090	$97,563	$84,982	$76,864
4.125	$120,101	$98,627	$86,097	$78,029
4.500	$123,164	$101,857	$89,489	$81,576
5.000	$127,318	$106,253	$94,119	$86,428
5.500	$131,550	$110,750	$98,868	$91,414
6.000	$135,861	$115,345	$103,733	$96,528

每月供款$78,029

年期

30年

贷款金额

$16,100,000

總利息

$11,990,299

总贷款连利息

$28,090,299

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$55,344	$22,685	$78,029	$16,077,315
2	$55,266	$22,763	$78,029	$16,054,552
3	$55,188	$22,841	$78,029	$16,031,711
4	$55,109	$22,920	$78,029	$16,008,792
5	$55,030	$22,998	$78,029	$15,985,793
6	$54,951	$23,077	$78,029	$15,962,716
7	$54,872	$23,157	$78,029	$15,939,559
8	$54,792	$23,236	$78,029	$15,916,323
9	$54,712	$23,316	$78,029	$15,893,006
10	$54,632	$23,396	$78,029	$15,869,610
11	$54,552	$23,477	$78,029	$15,846,133
12	$54,471	$23,558	$78,029	$15,822,576

第1年供款共

$936,343

第1年利息

$658,919

第1年共還本金

$277,424

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$54,390	$23,639	$78,029	$15,798,937
14	$54,309	$23,720	$78,029	$15,775,217
15	$54,227	$23,801	$78,029	$15,751,416
16	$54,145	$23,883	$78,029	$15,727,533
17	$54,063	$23,965	$78,029	$15,703,568
18	$53,981	$24,048	$78,029	$15,679,520
19	$53,898	$24,130	$78,029	$15,655,390
20	$53,815	$24,213	$78,029	$15,631,177
21	$53,732	$24,296	$78,029	$15,606,880
22	$53,649	$24,380	$78,029	$15,582,500
23	$53,565	$24,464	$78,029	$15,558,037
24	$53,481	$24,548	$78,029	$15,533,489

第2年供款共

$936,343

第2年利息

$647,256

第2年共還本金

$289,087

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$53,396	$24,632	$78,029	$15,508,856
26	$53,312	$24,717	$78,029	$15,484,140
27	$53,227	$24,802	$78,029	$15,459,338
28	$53,141	$24,887	$78,029	$15,434,451
29	$53,056	$24,973	$78,029	$15,409,478
30	$52,970	$25,059	$78,029	$15,384,419
31	$52,884	$25,145	$78,029	$15,359,275
32	$52,798	$25,231	$78,029	$15,334,044
33	$52,711	$25,318	$78,029	$15,308,726
34	$52,624	$25,405	$78,029	$15,283,321
35	$52,536	$25,492	$78,029	$15,257,829
36	$52,449	$25,580	$78,029	$15,232,249

第3年供款共

$936,343

第3年利息

$635,103

第3年共還本金

$301,240

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$52,361	$25,668	$78,029	$15,206,581
38	$52,273	$25,756	$78,029	$15,180,825
39	$52,184	$25,845	$78,029	$15,154,981
40	$52,095	$25,933	$78,029	$15,129,047
41	$52,006	$26,023	$78,029	$15,103,025
42	$51,917	$26,112	$78,029	$15,076,913
43	$51,827	$26,202	$78,029	$15,050,711
44	$51,737	$26,292	$78,029	$15,024,419
45	$51,646	$26,382	$78,029	$14,998,037
46	$51,556	$26,473	$78,029	$14,971,564
47	$51,465	$26,564	$78,029	$14,945,000
48	$51,373	$26,655	$78,029	$14,918,345

第4年供款共

$936,343

第4年利息

$622,440

第4年共還本金

$313,904

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$51,282	$26,747	$78,029	$14,891,598
50	$51,190	$26,839	$78,029	$14,864,760
51	$51,098	$26,931	$78,029	$14,837,829
52	$51,005	$27,024	$78,029	$14,810,805
53	$50,912	$27,116	$78,029	$14,783,689
54	$50,819	$27,210	$78,029	$14,756,479
55	$50,725	$27,303	$78,029	$14,729,176
56	$50,632	$27,397	$78,029	$14,701,779
57	$50,537	$27,491	$78,029	$14,674,287
58	$50,443	$27,586	$78,029	$14,646,702
59	$50,348	$27,681	$78,029	$14,619,021
60	$50,253	$27,776	$78,029	$14,591,245

第5年供款共

$936,343

第5年利息

$609,243

第5年共還本金

$327,100

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$50,157	$27,871	$78,029	$14,563,374
62	$50,062	$27,967	$78,029	$14,535,407
63	$49,965	$28,063	$78,029	$14,507,344
64	$49,869	$28,160	$78,029	$14,479,184
65	$49,772	$28,256	$78,029	$14,450,928
66	$49,675	$28,354	$78,029	$14,422,575
67	$49,578	$28,451	$78,029	$14,394,124
68	$49,480	$28,549	$78,029	$14,365,575
69	$49,382	$28,647	$78,029	$14,336,928
70	$49,283	$28,745	$78,029	$14,308,182
71	$49,184	$28,844	$78,029	$14,279,338
72	$49,085	$28,943	$78,029	$14,250,395

第6年供款共

$936,343

第6年利息

$595,493

第6年共還本金

$340,851

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$48,986	$29,043	$78,029	$14,221,352
74	$48,886	$29,143	$78,029	$14,192,209
75	$48,786	$29,243	$78,029	$14,162,966
76	$48,685	$29,343	$78,029	$14,133,623
77	$48,584	$29,444	$78,029	$14,104,179
78	$48,483	$29,545	$78,029	$14,074,633
79	$48,382	$29,647	$78,029	$14,044,986
80	$48,280	$29,749	$78,029	$14,015,237
81	$48,177	$29,851	$78,029	$13,985,386
82	$48,075	$29,954	$78,029	$13,955,432
83	$47,972	$30,057	$78,029	$13,925,375
84	$47,868	$30,160	$78,029	$13,895,215

第7年供款共

$936,343

第7年利息

$581,164

第7年共還本金

$355,180

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$47,765	$30,264	$78,029	$13,864,951
86	$47,661	$30,368	$78,029	$13,834,583
87	$47,556	$30,472	$78,029	$13,804,111
88	$47,452	$30,577	$78,029	$13,773,534
89	$47,347	$30,682	$78,029	$13,742,852
90	$47,241	$30,788	$78,029	$13,712,065
91	$47,135	$30,893	$78,029	$13,681,171
92	$47,029	$31,000	$78,029	$13,650,172
93	$46,922	$31,106	$78,029	$13,619,065
94	$46,816	$31,213	$78,029	$13,587,852
95	$46,708	$31,320	$78,029	$13,556,532
96	$46,601	$31,428	$78,029	$13,525,104

第8年供款共

$936,343

第8年利息

$566,232

第8年共還本金

$370,111

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$46,493	$31,536	$78,029	$13,493,568
98	$46,384	$31,644	$78,029	$13,461,923
99	$46,275	$31,753	$78,029	$13,430,170
100	$46,166	$31,862	$78,029	$13,398,308
101	$46,057	$31,972	$78,029	$13,366,336
102	$45,947	$32,082	$78,029	$13,334,254
103	$45,836	$32,192	$78,029	$13,302,062
104	$45,726	$32,303	$78,029	$13,269,759
105	$45,615	$32,414	$78,029	$13,237,345
106	$45,503	$32,525	$78,029	$13,204,820
107	$45,392	$32,637	$78,029	$13,172,183
108	$45,279	$32,749	$78,029	$13,139,434

第9年供款共

$936,343

第9年利息

$550,673

第9年共還本金

$385,670

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$45,167	$32,862	$78,029	$13,106,572
110	$45,054	$32,975	$78,029	$13,073,597
111	$44,940	$33,088	$78,029	$13,040,509
112	$44,827	$33,202	$78,029	$13,007,307
113	$44,713	$33,316	$78,029	$12,973,991
114	$44,598	$33,431	$78,029	$12,940,561
115	$44,483	$33,545	$78,029	$12,907,015
116	$44,368	$33,661	$78,029	$12,873,355
117	$44,252	$33,776	$78,029	$12,839,578
118	$44,136	$33,893	$78,029	$12,805,686
119	$44,020	$34,009	$78,029	$12,771,677
120	$43,903	$34,126	$78,029	$12,737,551

第10年供款共

$936,343

第10年利息

$534,460

第10年共還本金

$401,883

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$43,785	$34,243	$78,029	$12,703,307
122	$43,668	$34,361	$78,029	$12,668,946
123	$43,550	$34,479	$78,029	$12,634,467
124	$43,431	$34,598	$78,029	$12,599,870
125	$43,312	$34,717	$78,029	$12,565,153
126	$43,193	$34,836	$78,029	$12,530,317
127	$43,073	$34,956	$78,029	$12,495,362
128	$42,953	$35,076	$78,029	$12,460,286
129	$42,832	$35,196	$78,029	$12,425,089
130	$42,711	$35,317	$78,029	$12,389,772
131	$42,590	$35,439	$78,029	$12,354,333
132	$42,468	$35,561	$78,029	$12,318,773

第11年供款共

$936,343

第11年利息

$517,565

第11年共還本金

$418,778

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$42,346	$35,683	$78,029	$12,283,090
134	$42,223	$35,805	$78,029	$12,247,284
135	$42,100	$35,929	$78,029	$12,211,356
136	$41,977	$36,052	$78,029	$12,175,304
137	$41,853	$36,176	$78,029	$12,139,128
138	$41,728	$36,300	$78,029	$12,102,827
139	$41,603	$36,425	$78,029	$12,066,402
140	$41,478	$36,550	$78,029	$12,029,852
141	$41,353	$36,676	$78,029	$11,993,176
142	$41,227	$36,802	$78,029	$11,956,374
143	$41,100	$36,929	$78,029	$11,919,445
144	$40,973	$37,056	$78,029	$11,882,390

第12年供款共

$936,343

第12年利息

$499,960

第12年共還本金

$436,383

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$40,846	$37,183	$78,029	$11,845,207
146	$40,718	$37,311	$78,029	$11,807,896
147	$40,590	$37,439	$78,029	$11,770,457
148	$40,461	$37,568	$78,029	$11,732,889
149	$40,332	$37,697	$78,029	$11,695,193
150	$40,202	$37,826	$78,029	$11,657,366
151	$40,072	$37,956	$78,029	$11,619,410
152	$39,942	$38,087	$78,029	$11,581,323
153	$39,811	$38,218	$78,029	$11,543,105
154	$39,679	$38,349	$78,029	$11,504,756
155	$39,548	$38,481	$78,029	$11,466,275
156	$39,415	$38,613	$78,029	$11,427,662

第13年供款共

$936,343

第13年利息

$481,615

第13年共還本金

$454,728

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$39,283	$38,746	$78,029	$11,388,916
158	$39,149	$38,879	$78,029	$11,350,037
159	$39,016	$39,013	$78,029	$11,311,024
160	$38,882	$39,147	$78,029	$11,271,877
161	$38,747	$39,282	$78,029	$11,232,595
162	$38,612	$39,417	$78,029	$11,193,179
163	$38,477	$39,552	$78,029	$11,153,627
164	$38,341	$39,688	$78,029	$11,113,939
165	$38,204	$39,824	$78,029	$11,074,114
166	$38,067	$39,961	$78,029	$11,034,153
167	$37,930	$40,099	$78,029	$10,994,054
168	$37,792	$40,237	$78,029	$10,953,817

第14年供款共

$936,343

第14年利息

$462,499

第14年共還本金

$473,844

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$37,654	$40,375	$78,029	$10,913,443
170	$37,515	$40,514	$78,029	$10,872,929
171	$37,376	$40,653	$78,029	$10,832,276
172	$37,236	$40,793	$78,029	$10,791,483
173	$37,096	$40,933	$78,029	$10,750,551
174	$36,955	$41,074	$78,029	$10,709,477
175	$36,814	$41,215	$78,029	$10,668,262
176	$36,672	$41,356	$78,029	$10,626,906
177	$36,530	$41,499	$78,029	$10,585,407
178	$36,387	$41,641	$78,029	$10,543,766
179	$36,244	$41,784	$78,029	$10,501,981
180	$36,101	$41,928	$78,029	$10,460,053

第15年供款共

$936,343

第15年利息

$442,579

第15年共還本金

$493,764

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$35,956	$42,072	$78,029	$10,417,981
182	$35,812	$42,217	$78,029	$10,375,764
183	$35,667	$42,362	$78,029	$10,333,402
184	$35,521	$42,508	$78,029	$10,290,895
185	$35,375	$42,654	$78,029	$10,248,241
186	$35,228	$42,800	$78,029	$10,205,441
187	$35,081	$42,947	$78,029	$10,162,494
188	$34,934	$43,095	$78,029	$10,119,399
189	$34,785	$43,243	$78,029	$10,076,155
190	$34,637	$43,392	$78,029	$10,032,764
191	$34,488	$43,541	$78,029	$9,989,223
192	$34,338	$43,691	$78,029	$9,945,532

第16年供款共

$936,343

第16年利息

$421,822

第16年共還本金

$514,521

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$34,188	$43,841	$78,029	$9,901,691
194	$34,037	$43,992	$78,029	$9,857,700
195	$33,886	$44,143	$78,029	$9,813,557
196	$33,734	$44,295	$78,029	$9,769,262
197	$33,582	$44,447	$78,029	$9,724,816
198	$33,429	$44,600	$78,029	$9,680,216
199	$33,276	$44,753	$78,029	$9,635,463
200	$33,122	$44,907	$78,029	$9,590,556
201	$32,968	$45,061	$78,029	$9,545,495
202	$32,813	$45,216	$78,029	$9,500,279
203	$32,657	$45,371	$78,029	$9,454,908
204	$32,501	$45,527	$78,029	$9,409,381

第17年供款共

$936,343

第17年利息

$400,192

第17年共還本金

$536,151

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$32,345	$45,684	$78,029	$9,363,697
206	$32,188	$45,841	$78,029	$9,317,856
207	$32,030	$45,998	$78,029	$9,271,857
208	$31,872	$46,157	$78,029	$9,225,701
209	$31,713	$46,315	$78,029	$9,179,385
210	$31,554	$46,474	$78,029	$9,132,911
211	$31,394	$46,634	$78,029	$9,086,277
212	$31,234	$46,795	$78,029	$9,039,482
213	$31,073	$46,955	$78,029	$8,992,527
214	$30,912	$47,117	$78,029	$8,945,410
215	$30,750	$47,279	$78,029	$8,898,131
216	$30,587	$47,441	$78,029	$8,850,690

第18年供款共

$936,343

第18年利息

$377,653

第18年共還本金

$558,691

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$30,424	$47,604	$78,029	$8,803,086
218	$30,261	$47,768	$78,029	$8,755,318
219	$30,096	$47,932	$78,029	$8,707,385
220	$29,932	$48,097	$78,029	$8,659,289
221	$29,766	$48,262	$78,029	$8,611,026
222	$29,600	$48,428	$78,029	$8,562,598
223	$29,434	$48,595	$78,029	$8,514,003
224	$29,267	$48,762	$78,029	$8,465,242
225	$29,099	$48,929	$78,029	$8,416,312
226	$28,931	$49,098	$78,029	$8,367,215
227	$28,762	$49,266	$78,029	$8,317,948
228	$28,593	$49,436	$78,029	$8,268,513

第19年供款共

$936,343

第19年利息

$354,166

第19年共還本金

$582,177

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$28,423	$49,606	$78,029	$8,218,907
230	$28,252	$49,776	$78,029	$8,169,131
231	$28,081	$49,947	$78,029	$8,119,184
232	$27,910	$50,119	$78,029	$8,069,065
233	$27,737	$50,291	$78,029	$8,018,774
234	$27,565	$50,464	$78,029	$7,968,310
235	$27,391	$50,638	$78,029	$7,917,672
236	$27,217	$50,812	$78,029	$7,866,861
237	$27,042	$50,986	$78,029	$7,815,874
238	$26,867	$51,162	$78,029	$7,764,713
239	$26,691	$51,337	$78,029	$7,713,375
240	$26,515	$51,514	$78,029	$7,661,861

第20年供款共

$936,343

第20年利息

$329,692

第20年共還本金

$606,651

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$26,338	$51,691	$78,029	$7,610,170
242	$26,160	$51,869	$78,029	$7,558,302
243	$25,982	$52,047	$78,029	$7,506,255
244	$25,803	$52,226	$78,029	$7,454,029
245	$25,623	$52,405	$78,029	$7,401,624
246	$25,443	$52,586	$78,029	$7,349,038
247	$25,262	$52,766	$78,029	$7,296,272
248	$25,081	$52,948	$78,029	$7,243,324
249	$24,899	$53,130	$78,029	$7,190,194
250	$24,716	$53,312	$78,029	$7,136,882
251	$24,533	$53,496	$78,029	$7,083,387
252	$24,349	$53,679	$78,029	$7,029,707

第21年供款共

$936,343

第21年利息

$304,189

第21年共還本金

$632,154

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$24,165	$53,864	$78,029	$6,975,843
254	$23,979	$54,049	$78,029	$6,921,794
255	$23,794	$54,235	$78,029	$6,867,559
256	$23,607	$54,421	$78,029	$6,813,138
257	$23,420	$54,608	$78,029	$6,758,529
258	$23,232	$54,796	$78,029	$6,703,733
259	$23,044	$54,985	$78,029	$6,648,749
260	$22,855	$55,174	$78,029	$6,593,575
261	$22,665	$55,363	$78,029	$6,538,212
262	$22,475	$55,554	$78,029	$6,482,658
263	$22,284	$55,744	$78,029	$6,426,914
264	$22,093	$55,936	$78,029	$6,370,978

第22年供款共

$936,343

第22年利息

$277,614

第22年共還本金

$658,729

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$21,900	$56,128	$78,029	$6,314,849
266	$21,707	$56,321	$78,029	$6,258,528
267	$21,514	$56,515	$78,029	$6,202,013
268	$21,319	$56,709	$78,029	$6,145,304
269	$21,124	$56,904	$78,029	$6,088,400
270	$20,929	$57,100	$78,029	$6,031,300
271	$20,733	$57,296	$78,029	$5,974,004
272	$20,536	$57,493	$78,029	$5,916,511
273	$20,338	$57,691	$78,029	$5,858,821
274	$20,140	$57,889	$78,029	$5,800,932
275	$19,941	$58,088	$78,029	$5,742,844
276	$19,741	$58,288	$78,029	$5,684,556

第23年供款共

$936,343

第23年利息

$249,922

第23年共還本金

$686,422

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$19,541	$58,488	$78,029	$5,626,068
278	$19,340	$58,689	$78,029	$5,567,379
279	$19,138	$58,891	$78,029	$5,508,488
280	$18,935	$59,093	$78,029	$5,449,395
281	$18,732	$59,296	$78,029	$5,390,099
282	$18,528	$59,500	$78,029	$5,330,599
283	$18,324	$59,705	$78,029	$5,270,894
284	$18,119	$59,910	$78,029	$5,210,984
285	$17,913	$60,116	$78,029	$5,150,868
286	$17,706	$60,322	$78,029	$5,090,546
287	$17,499	$60,530	$78,029	$5,030,016
288	$17,291	$60,738	$78,029	$4,969,278

第24年供款共

$936,343

第24年利息

$221,065

第24年共還本金

$715,278

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$17,082	$60,947	$78,029	$4,908,331
290	$16,872	$61,156	$78,029	$4,847,175
291	$16,662	$61,366	$78,029	$4,785,809
292	$16,451	$61,577	$78,029	$4,724,231
293	$16,240	$61,789	$78,029	$4,662,442
294	$16,027	$62,001	$78,029	$4,600,441
295	$15,814	$62,215	$78,029	$4,538,226
296	$15,600	$62,428	$78,029	$4,475,798
297	$15,386	$62,643	$78,029	$4,413,155
298	$15,170	$62,858	$78,029	$4,350,296
299	$14,954	$63,074	$78,029	$4,287,222
300	$14,737	$63,291	$78,029	$4,223,931

第25年供款共

$936,343

第25年利息

$190,996

第25年共還本金

$745,348

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$14,520	$63,509	$78,029	$4,160,422
302	$14,301	$63,727	$78,029	$4,096,695
303	$14,082	$63,946	$78,029	$4,032,748
304	$13,863	$64,166	$78,029	$3,968,582
305	$13,642	$64,387	$78,029	$3,904,196
306	$13,421	$64,608	$78,029	$3,839,588
307	$13,199	$64,830	$78,029	$3,774,758
308	$12,976	$65,053	$78,029	$3,709,705
309	$12,752	$65,276	$78,029	$3,644,428
310	$12,528	$65,501	$78,029	$3,578,927
311	$12,303	$65,726	$78,029	$3,513,201
312	$12,077	$65,952	$78,029	$3,447,249

第26年供款共

$936,343

第26年利息

$159,662

第26年共還本金

$776,681

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$11,850	$66,179	$78,029	$3,381,071
314	$11,622	$66,406	$78,029	$3,314,665
315	$11,394	$66,634	$78,029	$3,248,030
316	$11,165	$66,864	$78,029	$3,181,167
317	$10,935	$67,093	$78,029	$3,114,073
318	$10,705	$67,324	$78,029	$3,046,749
319	$10,473	$67,555	$78,029	$2,979,194
320	$10,241	$67,788	$78,029	$2,911,406
321	$10,008	$68,021	$78,029	$2,843,386
322	$9,774	$68,254	$78,029	$2,775,131
323	$9,540	$68,489	$78,029	$2,706,642
324	$9,304	$68,725	$78,029	$2,637,918

第27年供款共

$936,343

第27年利息

$127,011

第27年共還本金

$809,332

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$9,068	$68,961	$78,029	$2,568,957
326	$8,831	$69,198	$78,029	$2,499,759
327	$8,593	$69,436	$78,029	$2,430,323
328	$8,354	$69,674	$78,029	$2,360,649
329	$8,115	$69,914	$78,029	$2,290,735
330	$7,874	$70,154	$78,029	$2,220,581
331	$7,633	$70,395	$78,029	$2,150,185
332	$7,391	$70,637	$78,029	$2,079,548
333	$7,148	$70,880	$78,029	$2,008,668
334	$6,905	$71,124	$78,029	$1,937,544
335	$6,660	$71,368	$78,029	$1,866,176
336	$6,415	$71,614	$78,029	$1,794,562

第28年供款共

$936,343

第28年利息

$92,988

第28年共還本金

$843,355

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$6,169	$71,860	$78,029	$1,722,702
338	$5,922	$72,107	$78,029	$1,650,596
339	$5,674	$72,355	$78,029	$1,578,241
340	$5,425	$72,603	$78,029	$1,505,638
341	$5,176	$72,853	$78,029	$1,432,785
342	$4,925	$73,103	$78,029	$1,359,681
343	$4,674	$73,355	$78,029	$1,286,326
344	$4,422	$73,607	$78,029	$1,212,720
345	$4,169	$73,860	$78,029	$1,138,860
346	$3,915	$74,114	$78,029	$1,064,746
347	$3,660	$74,369	$78,029	$990,377
348	$3,404	$74,624	$78,029	$915,753

第29年供款共

$936,343

第29年利息

$57,534

第29年共還本金

$878,809

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$3,148	$74,881	$78,029	$840,872
350	$2,890	$75,138	$78,029	$765,734
351	$2,632	$75,396	$78,029	$690,338
352	$2,373	$75,656	$78,029	$614,682
353	$2,113	$75,916	$78,029	$538,767
354	$1,852	$76,177	$78,029	$462,590
355	$1,590	$76,438	$78,029	$386,152
356	$1,327	$76,701	$78,029	$309,451
357	$1,064	$76,965	$78,029	$232,486
358	$799	$77,229	$78,029	$155,256
359	$534	$77,495	$78,029	$77,761
360	$267	$77,761	$78,029	$0

第30年供款共

$936,343

第30年利息

$20,590

第30年共還本金

$915,753

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$36,207,799

免责声明

笋盘推介

按揭保险费
info