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$36,679,944

每月供款
$79,047

首期

$6,990,000

总贷款额

$16,310,000

總利息

$12,146,694

印花税

$990,250

其他

$243,000

置业成本总预算

HK$8,223,250

$158,093

置业成本总预算

HK$8,223,250

首期

$6,990,000
印花税

$990,250
- AVD
  
  $990,250
律师费

$ 10,000
代理佣金

$233,000
按揭保险费

不适用

$158,093

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

西贡松涛轩

thumb_up

管理村屋

建

2,100 呎

@11,333

hotel_class 楼王 pets 爱竉必选

售$2,380 万

建

2,100 呎

@11,333

售$2,380 万

hotel_class 楼王 pets 爱竉必选

西贡上洋

thumb_up

Private Garden House

建

2,100 呎

@10,714

local_fire_department 至HIT hotel_class 楼王

售$2,250 万

建

2,100 呎

@10,714

售$2,250 万

local_fire_department 至HIT hotel_class 楼王

西贡西贡全栋村屋,大园泊3车

thumb_up

西贡全栋村屋,大园泊3车

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

西贡傲泷第06座

thumb_up

西贡傲泷

实

1,172 呎

@19,608

local_fire_department 至HIT

售$2,298 万

实

1,172 呎

@19,608

售$2,298 万

local_fire_department 至HIT

西贡輋径笃路

thumb_up

海景全幢

建

1,750 呎

@13,714

real_estate_agent 罕有放盘

售$2,400 万

建

1,750 呎

@13,714

售$2,400 万

real_estate_agent 罕有放盘

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

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

马鞍山岚岸第02座

thumb_up

岚岸4房(1套)2厅1储物实用1785

实

1,785 呎

@12,885

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

售$2,300 万

实

1,785 呎

@12,885

售$2,300 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

西贡璟珑轩

thumb_up

BEAUTIFUL COMPLEX NEAR TOWN

建

2,100 呎

@11,333

local_fire_department 至HIT real_estate_agent 罕有放盘 verified 首置必买

售$2,380 万

建

2,100 呎

@11,333

售$2,380 万

local_fire_department 至HIT real_estate_agent 罕有放盘 verified 首置必买

西贡柳涛轩

thumb_up

西贡

建

2,100 呎

@11,333

local_fire_department 至HIT pets 爱竉必选

售$2,380 万

建

2,100 呎

@11,333

售$2,380 万

local_fire_department 至HIT pets 爱竉必选

清水湾 Clear Water Bay (Lobster Bay)

thumb_up

Private Garden House with Sea Views

建

2,100 呎

@10,857

local_fire_department 至HIT hotel_class 楼王

售$2,280 万

建

2,100 呎

@10,857

售$2,280 万

local_fire_department 至HIT hotel_class 楼王

利率	15年	20年	25年	30年
1.000	$97,614	$75,009	$61,468	$52,459
1.500	$101,243	$78,703	$65,230	$56,289
2.000	$104,956	$82,510	$69,131	$60,285
2.500	$108,753	$86,427	$73,169	$64,444
3.000	$112,634	$90,455	$77,344	$68,764
3.500	$116,597	$94,591	$81,652	$73,239
4.000	$120,643	$98,835	$86,090	$77,866
4.125	$121,667	$99,913	$87,220	$79,046
4.500	$124,770	$103,185	$90,656	$82,640
5.000	$128,978	$107,639	$95,347	$87,556
5.500	$133,266	$112,194	$100,158	$92,606
6.000	$137,633	$116,850	$105,086	$97,787

每月供款$79,047

年期

30年

贷款金额

$16,310,000

總利息

$12,146,694

总贷款连利息

$28,456,694

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$56,066	$22,981	$79,046	$16,287,019
2	$55,987	$23,060	$79,046	$16,263,960
3	$55,907	$23,139	$79,046	$16,240,821
4	$55,828	$23,219	$79,046	$16,217,602
5	$55,748	$23,298	$79,046	$16,194,304
6	$55,668	$23,378	$79,046	$16,170,925
7	$55,588	$23,459	$79,046	$16,147,466
8	$55,507	$23,539	$79,046	$16,123,927
9	$55,426	$23,620	$79,046	$16,100,306
10	$55,345	$23,702	$79,046	$16,076,605
11	$55,263	$23,783	$79,046	$16,052,822
12	$55,182	$23,865	$79,046	$16,028,957

第1年供款共

$948,556

第1年利息

$667,514

第1年共還本金

$281,043

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$55,100	$23,947	$79,046	$16,005,010
14	$55,017	$24,029	$79,046	$15,980,981
15	$54,935	$24,112	$79,046	$15,956,869
16	$54,852	$24,195	$79,046	$15,932,675
17	$54,769	$24,278	$79,046	$15,908,397
18	$54,685	$24,361	$79,046	$15,884,036
19	$54,601	$24,445	$79,046	$15,859,591
20	$54,517	$24,529	$79,046	$15,835,062
21	$54,433	$24,613	$79,046	$15,810,448
22	$54,348	$24,698	$79,046	$15,785,750
23	$54,264	$24,783	$79,046	$15,760,967
24	$54,178	$24,868	$79,046	$15,736,099

第2年供款共

$948,556

第2年利息

$655,699

第2年共還本金

$292,858

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$54,093	$24,954	$79,046	$15,711,146
26	$54,007	$25,039	$79,046	$15,686,107
27	$53,921	$25,125	$79,046	$15,660,981
28	$53,835	$25,212	$79,046	$15,635,769
29	$53,748	$25,298	$79,046	$15,610,471
30	$53,661	$25,385	$79,046	$15,585,086
31	$53,574	$25,473	$79,046	$15,559,613
32	$53,486	$25,560	$79,046	$15,534,053
33	$53,398	$25,648	$79,046	$15,508,405
34	$53,310	$25,736	$79,046	$15,482,669
35	$53,222	$25,825	$79,046	$15,456,844
36	$53,133	$25,913	$79,046	$15,430,930

第3年供款共

$948,556

第3年利息

$643,387

第3年共還本金

$305,169

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$53,044	$26,003	$79,046	$15,404,928
38	$52,954	$26,092	$79,046	$15,378,836
39	$52,865	$26,182	$79,046	$15,352,654
40	$52,775	$26,272	$79,046	$15,326,383
41	$52,684	$26,362	$79,046	$15,300,021
42	$52,594	$26,453	$79,046	$15,273,568
43	$52,503	$26,543	$79,046	$15,247,025
44	$52,412	$26,635	$79,046	$15,220,390
45	$52,320	$26,726	$79,046	$15,193,664
46	$52,228	$26,818	$79,046	$15,166,846
47	$52,136	$26,910	$79,046	$15,139,935
48	$52,044	$27,003	$79,046	$15,112,932

第4年供款共

$948,556

第4年利息

$630,558

第4年共還本金

$317,998

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$51,951	$27,096	$79,046	$15,085,837
50	$51,858	$27,189	$79,046	$15,058,648
51	$51,764	$27,282	$79,046	$15,031,366
52	$51,670	$27,376	$79,046	$15,003,990
53	$51,576	$27,470	$79,046	$14,976,519
54	$51,482	$27,565	$79,046	$14,948,955
55	$51,387	$27,659	$79,046	$14,921,295
56	$51,292	$27,754	$79,046	$14,893,541
57	$51,197	$27,850	$79,046	$14,865,691
58	$51,101	$27,946	$79,046	$14,837,746
59	$51,005	$28,042	$79,046	$14,809,704
60	$50,908	$28,138	$79,046	$14,781,566

第5年供款共

$948,556

第5年利息

$617,190

第5年共還本金

$331,366

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$50,812	$28,235	$79,046	$14,753,331
62	$50,715	$28,332	$79,046	$14,724,999
63	$50,617	$28,429	$79,046	$14,696,570
64	$50,519	$28,527	$79,046	$14,668,043
65	$50,421	$28,625	$79,046	$14,639,418
66	$50,323	$28,723	$79,046	$14,610,695
67	$50,224	$28,822	$79,046	$14,581,873
68	$50,125	$28,921	$79,046	$14,552,952
69	$50,026	$29,021	$79,046	$14,523,931
70	$49,926	$29,120	$79,046	$14,494,811
71	$49,826	$29,220	$79,046	$14,465,590
72	$49,725	$29,321	$79,046	$14,436,269

第6年供款共

$948,556

第6年利息

$603,260

第6年共還本金

$345,297

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$49,625	$29,422	$79,046	$14,406,848
74	$49,524	$29,523	$79,046	$14,377,325
75	$49,422	$29,624	$79,046	$14,347,701
76	$49,320	$29,726	$79,046	$14,317,974
77	$49,218	$29,828	$79,046	$14,288,146
78	$49,116	$29,931	$79,046	$14,258,215
79	$49,013	$30,034	$79,046	$14,228,181
80	$48,909	$30,137	$79,046	$14,198,044
81	$48,806	$30,241	$79,046	$14,167,804
82	$48,702	$30,345	$79,046	$14,137,459
83	$48,598	$30,449	$79,046	$14,107,010
84	$48,493	$30,554	$79,046	$14,076,457

第7年供款共

$948,556

第7年利息

$588,744

第7年共還本金

$359,812

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$48,388	$30,659	$79,046	$14,045,798
86	$48,282	$30,764	$79,046	$14,015,034
87	$48,177	$30,870	$79,046	$13,984,165
88	$48,071	$30,976	$79,046	$13,953,189
89	$47,964	$31,082	$79,046	$13,922,107
90	$47,857	$31,189	$79,046	$13,890,918
91	$47,750	$31,296	$79,046	$13,859,621
92	$47,642	$31,404	$79,046	$13,828,217
93	$47,534	$31,512	$79,046	$13,796,705
94	$47,426	$31,620	$79,046	$13,765,085
95	$47,317	$31,729	$79,046	$13,733,356
96	$47,208	$31,838	$79,046	$13,701,518

第8年供款共

$948,556

第8年利息

$573,618

第8年共還本金

$374,939

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$47,099	$31,947	$79,046	$13,669,571
98	$46,989	$32,057	$79,046	$13,637,514
99	$46,879	$32,167	$79,046	$13,605,346
100	$46,768	$32,278	$79,046	$13,573,068
101	$46,657	$32,389	$79,046	$13,540,679
102	$46,546	$32,500	$79,046	$13,508,179
103	$46,434	$32,612	$79,046	$13,475,567
104	$46,322	$32,724	$79,046	$13,442,843
105	$46,210	$32,837	$79,046	$13,410,006
106	$46,097	$32,949	$79,046	$13,377,057
107	$45,984	$33,063	$79,046	$13,343,994
108	$45,870	$33,176	$79,046	$13,310,818

第9年供款共

$948,556

第9年利息

$557,856

第9年共還本金

$390,701

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$45,756	$33,290	$79,046	$13,277,527
110	$45,642	$33,405	$79,046	$13,244,122
111	$45,527	$33,520	$79,046	$13,210,603
112	$45,411	$33,635	$79,046	$13,176,968
113	$45,296	$33,751	$79,046	$13,143,217
114	$45,180	$33,867	$79,046	$13,109,351
115	$45,063	$33,983	$79,046	$13,075,368
116	$44,947	$34,100	$79,046	$13,041,268
117	$44,829	$34,217	$79,046	$13,007,051
118	$44,712	$34,335	$79,046	$12,972,716
119	$44,594	$34,453	$79,046	$12,938,264
120	$44,475	$34,571	$79,046	$12,903,693

第10年供款共

$948,556

第10年利息

$541,431

第10年共還本金

$407,125

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$44,356	$34,690	$79,046	$12,869,003
122	$44,237	$34,809	$79,046	$12,834,193
123	$44,118	$34,929	$79,046	$12,799,265
124	$43,997	$35,049	$79,046	$12,764,216
125	$43,877	$35,169	$79,046	$12,729,046
126	$43,756	$35,290	$79,046	$12,693,756
127	$43,635	$35,412	$79,046	$12,658,345
128	$43,513	$35,533	$79,046	$12,622,811
129	$43,391	$35,655	$79,046	$12,587,156
130	$43,268	$35,778	$79,046	$12,551,378
131	$43,145	$35,901	$79,046	$12,515,477
132	$43,022	$36,024	$79,046	$12,479,452

第11年供款共

$948,556

第11年利息

$524,316

第11年共還本金

$424,240

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$42,898	$36,148	$79,046	$12,443,304
134	$42,774	$36,273	$79,046	$12,407,032
135	$42,649	$36,397	$79,046	$12,370,634
136	$42,524	$36,522	$79,046	$12,334,112
137	$42,399	$36,648	$79,046	$12,297,464
138	$42,273	$36,774	$79,046	$12,260,690
139	$42,146	$36,900	$79,046	$12,223,790
140	$42,019	$37,027	$79,046	$12,186,763
141	$41,892	$37,154	$79,046	$12,149,609
142	$41,764	$37,282	$79,046	$12,112,327
143	$41,636	$37,410	$79,046	$12,074,916
144	$41,508	$37,539	$79,046	$12,037,377

第12年供款共

$948,556

第12年利息

$506,482

第12年共還本金

$442,075

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$41,378	$37,668	$79,046	$11,999,710
146	$41,249	$37,797	$79,046	$11,961,912
147	$41,119	$37,927	$79,046	$11,923,985
148	$40,989	$38,058	$79,046	$11,885,927
149	$40,858	$38,188	$79,046	$11,847,739
150	$40,727	$38,320	$79,046	$11,809,419
151	$40,595	$38,451	$79,046	$11,770,967
152	$40,463	$38,584	$79,046	$11,732,384
153	$40,330	$38,716	$79,046	$11,693,667
154	$40,197	$38,849	$79,046	$11,654,818
155	$40,063	$38,983	$79,046	$11,615,835
156	$39,929	$39,117	$79,046	$11,576,718

第13年供款共

$948,556

第13年利息

$487,897

第13年共還本金

$460,659

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$39,795	$39,251	$79,046	$11,537,467
158	$39,660	$39,386	$79,046	$11,498,080
159	$39,525	$39,522	$79,046	$11,458,559
160	$39,389	$39,658	$79,046	$11,418,901
161	$39,252	$39,794	$79,046	$11,379,107
162	$39,116	$39,931	$79,046	$11,339,177
163	$38,978	$40,068	$79,046	$11,299,109
164	$38,841	$40,206	$79,046	$11,258,903
165	$38,702	$40,344	$79,046	$11,218,559
166	$38,564	$40,483	$79,046	$11,178,076
167	$38,425	$40,622	$79,046	$11,137,455
168	$38,285	$40,761	$79,046	$11,096,693

第14年供款共

$948,556

第14年利息

$468,532

第14年共還本金

$480,025

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$38,145	$40,901	$79,046	$11,055,792
170	$38,004	$41,042	$79,046	$11,014,750
171	$37,863	$41,183	$79,046	$10,973,567
172	$37,722	$41,325	$79,046	$10,932,242
173	$37,580	$41,467	$79,046	$10,890,775
174	$37,437	$41,609	$79,046	$10,849,166
175	$37,294	$41,752	$79,046	$10,807,413
176	$37,150	$41,896	$79,046	$10,765,518
177	$37,006	$42,040	$79,046	$10,723,478
178	$36,862	$42,184	$79,046	$10,681,293
179	$36,717	$42,329	$79,046	$10,638,964
180	$36,571	$42,475	$79,046	$10,596,489

第15年供款共

$948,556

第15年利息

$448,352

第15年共還本金

$500,205

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$36,425	$42,621	$79,046	$10,553,868
182	$36,279	$42,767	$79,046	$10,511,100
183	$36,132	$42,914	$79,046	$10,468,186
184	$35,984	$43,062	$79,046	$10,425,124
185	$35,836	$43,210	$79,046	$10,381,914
186	$35,688	$43,359	$79,046	$10,338,555
187	$35,539	$43,508	$79,046	$10,295,048
188	$35,389	$43,657	$79,046	$10,251,391
189	$35,239	$43,807	$79,046	$10,207,584
190	$35,089	$43,958	$79,046	$10,163,626
191	$34,937	$44,109	$79,046	$10,119,517
192	$34,786	$44,261	$79,046	$10,075,256

第16年供款共

$948,556

第16年利息

$427,324

第16年共還本金

$521,233

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$34,634	$44,413	$79,046	$10,030,844
194	$34,481	$44,565	$79,046	$9,986,278
195	$34,328	$44,719	$79,046	$9,941,560
196	$34,174	$44,872	$79,046	$9,896,687
197	$34,020	$45,027	$79,046	$9,851,661
198	$33,865	$45,181	$79,046	$9,806,480
199	$33,710	$45,337	$79,046	$9,761,143
200	$33,554	$45,492	$79,046	$9,715,651
201	$33,398	$45,649	$79,046	$9,670,002
202	$33,241	$45,806	$79,046	$9,624,196
203	$33,083	$45,963	$79,046	$9,578,233
204	$32,925	$46,121	$79,046	$9,532,112

第17年供款共

$948,556

第17年利息

$405,412

第17年共還本金

$543,145

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$32,767	$46,280	$79,046	$9,485,832
206	$32,608	$46,439	$79,046	$9,439,393
207	$32,448	$46,598	$79,046	$9,392,795
208	$32,288	$46,759	$79,046	$9,346,036
209	$32,127	$46,919	$79,046	$9,299,117
210	$31,966	$47,081	$79,046	$9,252,036
211	$31,804	$47,242	$79,046	$9,204,793
212	$31,641	$47,405	$79,046	$9,157,389
213	$31,479	$47,568	$79,046	$9,109,821
214	$31,315	$47,731	$79,046	$9,062,089
215	$31,151	$47,895	$79,046	$9,014,194
216	$30,986	$48,060	$79,046	$8,966,134

第18年供款共

$948,556

第18年利息

$382,579

第18年共還本金

$565,978

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$30,821	$48,225	$79,046	$8,917,909
218	$30,655	$48,391	$79,046	$8,869,517
219	$30,489	$48,557	$79,046	$8,820,960
220	$30,322	$48,724	$79,046	$8,772,236
221	$30,155	$48,892	$79,046	$8,723,344
222	$29,986	$49,060	$79,046	$8,674,284
223	$29,818	$49,229	$79,046	$8,625,056
224	$29,649	$49,398	$79,046	$8,575,658
225	$29,479	$49,568	$79,046	$8,526,090
226	$29,308	$49,738	$79,046	$8,476,352
227	$29,137	$49,909	$79,046	$8,426,443
228	$28,966	$50,080	$79,046	$8,376,363

第19年供款共

$948,556

第19年利息

$358,786

第19年共還本金

$589,771

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$28,794	$50,253	$79,046	$8,326,110
230	$28,621	$50,425	$79,046	$8,275,685
231	$28,448	$50,599	$79,046	$8,225,086
232	$28,274	$50,773	$79,046	$8,174,314
233	$28,099	$50,947	$79,046	$8,123,366
234	$27,924	$51,122	$79,046	$8,072,244
235	$27,748	$51,298	$79,046	$8,020,946
236	$27,572	$51,474	$79,046	$7,969,472
237	$27,395	$51,651	$79,046	$7,917,820
238	$27,218	$51,829	$79,046	$7,865,992
239	$27,039	$52,007	$79,046	$7,813,985
240	$26,861	$52,186	$79,046	$7,761,799

第20年供款共

$948,556

第20年利息

$333,992

第20年共還本金

$614,564

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$26,681	$52,365	$79,046	$7,709,434
242	$26,501	$52,545	$79,046	$7,656,888
243	$26,321	$52,726	$79,046	$7,604,163
244	$26,139	$52,907	$79,046	$7,551,255
245	$25,957	$53,089	$79,046	$7,498,167
246	$25,775	$53,271	$79,046	$7,444,895
247	$25,592	$53,455	$79,046	$7,391,441
248	$25,408	$53,638	$79,046	$7,337,802
249	$25,224	$53,823	$79,046	$7,283,980
250	$25,039	$54,008	$79,046	$7,229,972
251	$24,853	$54,193	$79,046	$7,175,779
252	$24,667	$54,380	$79,046	$7,121,399

第21年供款共

$948,556

第21年利息

$308,157

第21年共還本金

$640,400

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$24,480	$54,567	$79,046	$7,066,832
254	$24,292	$54,754	$79,046	$7,012,078
255	$24,104	$54,942	$79,046	$6,957,136
256	$23,915	$55,131	$79,046	$6,902,005
257	$23,726	$55,321	$79,046	$6,846,684
258	$23,535	$55,511	$79,046	$6,791,173
259	$23,345	$55,702	$79,046	$6,735,471
260	$23,153	$55,893	$79,046	$6,679,578
261	$22,961	$56,085	$79,046	$6,623,493
262	$22,768	$56,278	$79,046	$6,567,215
263	$22,575	$56,472	$79,046	$6,510,743
264	$22,381	$56,666	$79,046	$6,454,077

第22年供款共

$948,556

第22年利息

$281,235

第22年共還本金

$667,321

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$22,186	$56,860	$79,046	$6,397,217
266	$21,990	$57,056	$79,046	$6,340,161
267	$21,794	$57,252	$79,046	$6,282,909
268	$21,597	$57,449	$79,046	$6,225,460
269	$21,400	$57,646	$79,046	$6,167,814
270	$21,202	$57,845	$79,046	$6,109,969
271	$21,003	$58,043	$79,046	$6,051,926
272	$20,803	$58,243	$79,046	$5,993,683
273	$20,603	$58,443	$79,046	$5,935,240
274	$20,402	$58,644	$79,046	$5,876,596
275	$20,201	$58,846	$79,046	$5,817,750
276	$19,999	$59,048	$79,046	$5,758,702

第23年供款共

$948,556

第23年利息

$253,182

第23年共還本金

$695,375

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$19,796	$59,251	$79,046	$5,699,452
278	$19,592	$59,455	$79,046	$5,639,997
279	$19,387	$59,659	$79,046	$5,580,338
280	$19,182	$59,864	$79,046	$5,520,474
281	$18,977	$60,070	$79,046	$5,460,405
282	$18,770	$60,276	$79,046	$5,400,128
283	$18,563	$60,483	$79,046	$5,339,645
284	$18,355	$60,691	$79,046	$5,278,954
285	$18,146	$60,900	$79,046	$5,218,054
286	$17,937	$61,109	$79,046	$5,156,944
287	$17,727	$61,319	$79,046	$5,095,625
288	$17,516	$61,530	$79,046	$5,034,095

第24年供款共

$948,556

第24年利息

$223,949

第24年共還本金

$724,608

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$17,305	$61,742	$79,046	$4,972,353
290	$17,092	$61,954	$79,046	$4,910,399
291	$16,879	$62,167	$79,046	$4,848,232
292	$16,666	$62,381	$79,046	$4,785,852
293	$16,451	$62,595	$79,046	$4,723,257
294	$16,236	$62,810	$79,046	$4,660,447
295	$16,020	$63,026	$79,046	$4,597,420
296	$15,804	$63,243	$79,046	$4,534,178
297	$15,586	$63,460	$79,046	$4,470,718
298	$15,368	$63,678	$79,046	$4,407,039
299	$15,149	$63,897	$79,046	$4,343,142
300	$14,930	$64,117	$79,046	$4,279,025

第25年供款共

$948,556

第25年利息

$193,487

第25年共還本金

$755,069

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$14,709	$64,337	$79,046	$4,214,688
302	$14,488	$64,558	$79,046	$4,150,130
303	$14,266	$64,780	$79,046	$4,085,349
304	$14,043	$65,003	$79,046	$4,020,346
305	$13,820	$65,226	$79,046	$3,955,120
306	$13,596	$65,451	$79,046	$3,889,669
307	$13,371	$65,676	$79,046	$3,823,994
308	$13,145	$65,901	$79,046	$3,758,092
309	$12,918	$66,128	$79,046	$3,691,964
310	$12,691	$66,355	$79,046	$3,625,609
311	$12,463	$66,583	$79,046	$3,559,026
312	$12,234	$66,812	$79,046	$3,492,214

第26年供款共

$948,556

第26年利息

$161,745

第26年共還本金

$786,812

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$12,004	$67,042	$79,046	$3,425,172
314	$11,774	$67,272	$79,046	$3,357,899
315	$11,543	$67,504	$79,046	$3,290,396
316	$11,311	$67,736	$79,046	$3,222,660
317	$11,078	$67,968	$79,046	$3,154,692
318	$10,844	$68,202	$79,046	$3,086,490
319	$10,610	$68,437	$79,046	$3,018,053
320	$10,375	$68,672	$79,046	$2,949,381
321	$10,138	$68,908	$79,046	$2,880,473
322	$9,902	$69,145	$79,046	$2,811,329
323	$9,664	$69,382	$79,046	$2,741,946
324	$9,425	$69,621	$79,046	$2,672,325

第27年供款共

$948,556

第27年利息

$128,668

第27年共還本金

$819,888

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$9,186	$69,860	$79,046	$2,602,465
326	$8,946	$70,100	$79,046	$2,532,365
327	$8,705	$70,341	$79,046	$2,462,023
328	$8,463	$70,583	$79,046	$2,391,440
329	$8,221	$70,826	$79,046	$2,320,614
330	$7,977	$71,069	$79,046	$2,249,545
331	$7,733	$71,314	$79,046	$2,178,231
332	$7,488	$71,559	$79,046	$2,106,673
333	$7,242	$71,805	$79,046	$2,034,868
334	$6,995	$72,052	$79,046	$1,962,816
335	$6,747	$72,299	$79,046	$1,890,517
336	$6,499	$72,548	$79,046	$1,817,970

第28年供款共

$948,556

第28年利息

$94,201

第28年共還本金

$854,356

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$6,249	$72,797	$79,046	$1,745,172
338	$5,999	$73,047	$79,046	$1,672,125
339	$5,748	$73,298	$79,046	$1,598,827
340	$5,496	$73,550	$79,046	$1,525,276
341	$5,243	$73,803	$79,046	$1,451,473
342	$4,989	$74,057	$79,046	$1,377,416
343	$4,735	$74,312	$79,046	$1,303,105
344	$4,479	$74,567	$79,046	$1,228,538
345	$4,223	$74,823	$79,046	$1,153,714
346	$3,966	$75,080	$79,046	$1,078,634
347	$3,708	$75,339	$79,046	$1,003,295
348	$3,449	$75,598	$79,046	$927,698

第29年供款共

$948,556

第29年利息

$58,285

第29年共還本金

$890,272

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$3,189	$75,857	$79,046	$851,840
350	$2,928	$76,118	$79,046	$775,722
351	$2,667	$76,380	$79,046	$699,342
352	$2,404	$76,642	$79,046	$622,700
353	$2,141	$76,906	$79,046	$545,794
354	$1,876	$77,170	$79,046	$468,624
355	$1,611	$77,435	$79,046	$391,188
356	$1,345	$77,702	$79,046	$313,487
357	$1,078	$77,969	$79,046	$235,518
358	$810	$78,237	$79,046	$157,281
359	$541	$78,506	$79,046	$78,776
360	$271	$78,776	$79,046	$0

第30年供款共

$948,556

第30年利息

$20,859

第30年共還本金

$927,698

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$36,679,944

免责声明

笋盘推介

按揭保险费
info