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$41,527,302

每月供款
$89,496

首期

$7,914,000

总贷款额

$18,466,000

總利息

$13,752,352

印花税

$1,121,150

其他

$273,800

置业成本总预算

HK$9,308,950

$178,991

置业成本总预算

HK$9,308,950

首期

$7,914,000
印花税

$1,121,150
- AVD
  
  $1,121,150
律师费

$ 10,000
代理佣金

$263,800
按揭保险费

不适用

$178,991

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

马鞍山星涟海

thumb_up

业主割爱,豪华靓装,欢迎约看

实

1,661 呎

@16,135

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

售$2,680 万

实

1,661 呎

@16,135

售$2,680 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

西贡紫兰花园

thumb_up

优质海景别墅，极高楼底，通爽舒适

实

1,400 呎

@18,571

建

1,400 呎

@18,571

local_fire_department 至HIT local_offer 低水笋价

售$2,600 万

实

1,400 呎

@18,571

建

1,400 呎

@18,571

售$2,600 万

local_fire_department 至HIT local_offer 低水笋价

西贡南山

thumb_up

西贡半山

实

2,100 呎

@12,381

建

2,100 呎

@12,381

local_fire_department 至HIT real_estate_agent 罕有放盘

售$2,600 万

实

2,100 呎

@12,381

建

2,100 呎

@12,381

售$2,600 万

local_fire_department 至HIT real_estate_agent 罕有放盘

西贡西贡

thumb_up

海景全幢

建

2,100 呎

@12,381

real_estate_agent 罕有放盘

售$2,600 万

建

2,100 呎

@12,381

售$2,600 万

real_estate_agent 罕有放盘

清水湾小坑口临海沙滩品味村屋

thumb_up

欧陆风情, 大花园, 可汨2车

建

2,100 呎

@12,857

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 pets 爱竉必选

售$2,700 万

建

2,100 呎

@12,857

售$2,700 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 pets 爱竉必选

清水湾康曦花园

thumb_up

Private Location

实

1,473 呎

@17,990

建

2,813 呎

@9,421

local_fire_department 至HIT

售$2,650 万

实

1,473 呎

@17,990

建

2,813 呎

@9,421

售$2,650 万

local_fire_department 至HIT

VR实景

大埔涤涛山独立洋房

thumb_up

涤涛山

实

1,912 呎

@14,017

local_fire_department 至HIT

售$2,680 万

实

1,912 呎

@14,017

售$2,680 万

local_fire_department 至HIT

KOL实拍

西贡华富花园

thumb_up

银线湾洋房

实

1,449 呎

@17,805

建

1,800 呎

@14,333

local_offer 低水笋价 flight_takeoff 移民急让

售$2,580 万

实

1,449 呎

@17,805

建

1,800 呎

@14,333

售$2,580 万

local_offer 低水笋价 flight_takeoff 移民急让

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

马鞍山迎海第02期星湾第21座

thumb_up

壮阔靓海景，睇楼方便

实

1,389 呎

@19,294

real_estate_agent 罕有放盘 hotel_class 楼王

售$2,680 万

实

1,389 呎

@19,294

售$2,680 万

real_estate_agent 罕有放盘 hotel_class 楼王

马鞍山观澜雅轩

thumb_up

观澜雅轩复式海景巨厅大宅 +400呎平台交通方便

实

1,398 呎

@18,598

建

1,831 呎

@14,200

real_estate_agent 罕有放盘

售$2,600 万

实

1,398 呎

@18,598

建

1,831 呎

@14,200

售$2,600 万

real_estate_agent 罕有放盘

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

利率	15年	20年	25年	30年
1.000	$110,518	$84,924	$69,593	$59,394
1.500	$114,626	$89,107	$73,852	$63,730
2.000	$118,830	$93,416	$78,269	$68,254
2.500	$123,129	$97,852	$82,842	$72,963
3.000	$127,523	$102,412	$87,568	$77,853
3.500	$132,010	$107,095	$92,445	$82,921
4.000	$136,591	$111,900	$97,470	$88,160
4.125	$137,750	$113,120	$98,749	$89,495
4.500	$141,264	$116,825	$102,640	$93,565
5.000	$146,028	$121,867	$107,950	$99,129
5.500	$150,883	$127,025	$113,397	$104,848
6.000	$155,827	$132,296	$118,977	$110,713

每月供款$89,496

年期

30年

贷款金额

$18,466,000

總利息

$13,752,352

总贷款连利息

$32,218,352

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$63,477	$26,019	$89,495	$18,439,981
2	$63,387	$26,108	$89,495	$18,413,873
3	$63,298	$26,198	$89,495	$18,387,676
4	$63,208	$26,288	$89,495	$18,361,388
5	$63,117	$26,378	$89,495	$18,335,010
6	$63,027	$26,469	$89,495	$18,308,541
7	$62,936	$26,560	$89,495	$18,281,981
8	$62,844	$26,651	$89,495	$18,255,330
9	$62,753	$26,743	$89,495	$18,228,587
10	$62,661	$26,835	$89,495	$18,201,753
11	$62,569	$26,927	$89,495	$18,174,826
12	$62,476	$27,019	$89,495	$18,147,806

第1年供款共

$1,073,945

第1年利息

$755,751

第1年共還本金

$318,194

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$62,383	$27,112	$89,495	$18,120,694
14	$62,290	$27,206	$89,495	$18,093,488
15	$62,196	$27,299	$89,495	$18,066,189
16	$62,103	$27,393	$89,495	$18,038,797
17	$62,008	$27,487	$89,495	$18,011,309
18	$61,914	$27,582	$89,495	$17,983,728
19	$61,819	$27,676	$89,495	$17,956,052
20	$61,724	$27,771	$89,495	$17,928,280
21	$61,628	$27,867	$89,495	$17,900,413
22	$61,533	$27,963	$89,495	$17,872,450
23	$61,437	$28,059	$89,495	$17,844,392
24	$61,340	$28,155	$89,495	$17,816,236

第2年供款共

$1,073,945

第2年利息

$742,375

第2年共還本金

$331,570

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$61,243	$28,252	$89,495	$17,787,984
26	$61,146	$28,349	$89,495	$17,759,635
27	$61,049	$28,447	$89,495	$17,731,188
28	$60,951	$28,544	$89,495	$17,702,644
29	$60,853	$28,643	$89,495	$17,674,001
30	$60,754	$28,741	$89,495	$17,645,260
31	$60,656	$28,840	$89,495	$17,616,420
32	$60,556	$28,939	$89,495	$17,587,481
33	$60,457	$29,038	$89,495	$17,558,443
34	$60,357	$29,138	$89,495	$17,529,305
35	$60,257	$29,238	$89,495	$17,500,066
36	$60,156	$29,339	$89,495	$17,470,727

第3年供款共

$1,073,945

第3年利息

$728,436

第3年共還本金

$345,509

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$60,056	$29,440	$89,495	$17,441,287
38	$59,954	$29,541	$89,495	$17,411,746
39	$59,853	$29,643	$89,495	$17,382,104
40	$59,751	$29,744	$89,495	$17,352,359
41	$59,649	$29,847	$89,495	$17,322,513
42	$59,546	$29,949	$89,495	$17,292,563
43	$59,443	$30,052	$89,495	$17,262,511
44	$59,340	$30,156	$89,495	$17,232,356
45	$59,236	$30,259	$89,495	$17,202,096
46	$59,132	$30,363	$89,495	$17,171,733
47	$59,028	$30,468	$89,495	$17,141,266
48	$58,923	$30,572	$89,495	$17,110,693

第4年供款共

$1,073,945

第4年利息

$713,911

第4年共還本金

$360,034

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$58,818	$30,677	$89,495	$17,080,016
50	$58,713	$30,783	$89,495	$17,049,233
51	$58,607	$30,889	$89,495	$17,018,344
52	$58,501	$30,995	$89,495	$16,987,350
53	$58,394	$31,101	$89,495	$16,956,248
54	$58,287	$31,208	$89,495	$16,925,040
55	$58,180	$31,316	$89,495	$16,893,724
56	$58,072	$31,423	$89,495	$16,862,301
57	$57,964	$31,531	$89,495	$16,830,770
58	$57,856	$31,640	$89,495	$16,799,130
59	$57,747	$31,748	$89,495	$16,767,382
60	$57,638	$31,858	$89,495	$16,735,524

第5年供款共

$1,073,945

第5年利息

$698,776

第5年共還本金

$375,169

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$57,528	$31,967	$89,495	$16,703,557
62	$57,418	$32,077	$89,495	$16,671,480
63	$57,308	$32,187	$89,495	$16,639,293
64	$57,198	$32,298	$89,495	$16,606,995
65	$57,087	$32,409	$89,495	$16,574,586
66	$56,975	$32,520	$89,495	$16,542,066
67	$56,863	$32,632	$89,495	$16,509,434
68	$56,751	$32,744	$89,495	$16,476,690
69	$56,639	$32,857	$89,495	$16,443,833
70	$56,526	$32,970	$89,495	$16,410,863
71	$56,412	$33,083	$89,495	$16,377,780
72	$56,299	$33,197	$89,495	$16,344,583

第6年供款共

$1,073,945

第6年利息

$683,004

第6年共還本金

$390,941

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$56,185	$33,311	$89,495	$16,311,272
74	$56,070	$33,425	$89,495	$16,277,847
75	$55,955	$33,540	$89,495	$16,244,307
76	$55,840	$33,656	$89,495	$16,210,651
77	$55,724	$33,771	$89,495	$16,176,880
78	$55,608	$33,887	$89,495	$16,142,992
79	$55,492	$34,004	$89,495	$16,108,988
80	$55,375	$34,121	$89,495	$16,074,868
81	$55,257	$34,238	$89,495	$16,040,629
82	$55,140	$34,356	$89,495	$16,006,274
83	$55,022	$34,474	$89,495	$15,971,800
84	$54,903	$34,592	$89,495	$15,937,208

第7年供款共

$1,073,945

第7年利息

$666,569

第7年共還本金

$407,376

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$54,784	$34,711	$89,495	$15,902,496
86	$54,665	$34,831	$89,495	$15,867,666
87	$54,545	$34,950	$89,495	$15,832,715
88	$54,425	$35,070	$89,495	$15,797,645
89	$54,304	$35,191	$89,495	$15,762,454
90	$54,183	$35,312	$89,495	$15,727,142
91	$54,062	$35,433	$89,495	$15,691,709
92	$53,940	$35,555	$89,495	$15,656,153
93	$53,818	$35,677	$89,495	$15,620,476
94	$53,695	$35,800	$89,495	$15,584,676
95	$53,572	$35,923	$89,495	$15,548,753
96	$53,449	$36,047	$89,495	$15,512,706

第8年供款共

$1,073,945

第8年利息

$649,444

第8年共還本金

$424,501

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$53,325	$36,170	$89,495	$15,476,536
98	$53,201	$36,295	$89,495	$15,440,241
99	$53,076	$36,420	$89,495	$15,403,821
100	$52,951	$36,545	$89,495	$15,367,277
101	$52,825	$36,670	$89,495	$15,330,606
102	$52,699	$36,796	$89,495	$15,293,810
103	$52,572	$36,923	$89,495	$15,256,887
104	$52,446	$37,050	$89,495	$15,219,837
105	$52,318	$37,177	$89,495	$15,182,660
106	$52,190	$37,305	$89,495	$15,145,355
107	$52,062	$37,433	$89,495	$15,107,921
108	$51,933	$37,562	$89,495	$15,070,359

第9年供款共

$1,073,945

第9年利息

$631,598

第9年共還本金

$442,347

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$51,804	$37,691	$89,495	$15,032,668
110	$51,675	$37,821	$89,495	$14,994,848
111	$51,545	$37,951	$89,495	$14,956,897
112	$51,414	$38,081	$89,495	$14,918,816
113	$51,283	$38,212	$89,495	$14,880,604
114	$51,152	$38,343	$89,495	$14,842,261
115	$51,020	$38,475	$89,495	$14,803,786
116	$50,888	$38,607	$89,495	$14,765,178
117	$50,755	$38,740	$89,495	$14,726,438
118	$50,622	$38,873	$89,495	$14,687,565
119	$50,489	$39,007	$89,495	$14,648,558
120	$50,354	$39,141	$89,495	$14,609,417

第10年供款共

$1,073,945

第10年利息

$613,002

第10年共還本金

$460,943

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$50,220	$39,276	$89,495	$14,570,141
122	$50,085	$39,411	$89,495	$14,530,731
123	$49,949	$39,546	$89,495	$14,491,185
124	$49,813	$39,682	$89,495	$14,451,503
125	$49,677	$39,818	$89,495	$14,411,684
126	$49,540	$39,955	$89,495	$14,371,729
127	$49,403	$40,093	$89,495	$14,331,636
128	$49,265	$40,230	$89,495	$14,291,406
129	$49,127	$40,369	$89,495	$14,251,037
130	$48,988	$40,507	$89,495	$14,210,530
131	$48,849	$40,647	$89,495	$14,169,883
132	$48,709	$40,786	$89,495	$14,129,097

第11年供款共

$1,073,945

第11年利息

$593,625

第11年共還本金

$480,320

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$48,569	$40,927	$89,495	$14,088,170
134	$48,428	$41,067	$89,495	$14,047,103
135	$48,287	$41,209	$89,495	$14,005,894
136	$48,145	$41,350	$89,495	$13,964,544
137	$48,003	$41,492	$89,495	$13,923,052
138	$47,860	$41,635	$89,495	$13,881,417
139	$47,717	$41,778	$89,495	$13,839,639
140	$47,574	$41,922	$89,495	$13,797,717
141	$47,430	$42,066	$89,495	$13,755,651
142	$47,285	$42,210	$89,495	$13,713,441
143	$47,140	$42,355	$89,495	$13,671,085
144	$46,994	$42,501	$89,495	$13,628,584

第12年供款共

$1,073,945

第12年利息

$573,433

第12年共還本金

$500,512

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$46,848	$42,647	$89,495	$13,585,937
146	$46,702	$42,794	$89,495	$13,543,143
147	$46,555	$42,941	$89,495	$13,500,203
148	$46,407	$43,088	$89,495	$13,457,114
149	$46,259	$43,237	$89,495	$13,413,878
150	$46,110	$43,385	$89,495	$13,370,492
151	$45,961	$43,534	$89,495	$13,326,958
152	$45,811	$43,684	$89,495	$13,283,274
153	$45,661	$43,834	$89,495	$13,239,440
154	$45,511	$43,985	$89,495	$13,195,455
155	$45,359	$44,136	$89,495	$13,151,319
156	$45,208	$44,288	$89,495	$13,107,031

第13年供款共

$1,073,945

第13年利息

$552,392

第13年共還本金

$521,553

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$45,055	$44,440	$89,495	$13,062,591
158	$44,903	$44,593	$89,495	$13,017,998
159	$44,749	$44,746	$89,495	$12,973,252
160	$44,596	$44,900	$89,495	$12,928,352
161	$44,441	$45,054	$89,495	$12,883,298
162	$44,286	$45,209	$89,495	$12,838,089
163	$44,131	$45,364	$89,495	$12,792,725
164	$43,975	$45,520	$89,495	$12,747,204
165	$43,819	$45,677	$89,495	$12,701,527
166	$43,662	$45,834	$89,495	$12,655,693
167	$43,504	$45,991	$89,495	$12,609,702
168	$43,346	$46,150	$89,495	$12,563,552

第14年供款共

$1,073,945

第14年利息

$530,466

第14年共還本金

$543,479

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$43,187	$46,308	$89,495	$12,517,244
170	$43,028	$46,467	$89,495	$12,470,777
171	$42,868	$46,627	$89,495	$12,424,150
172	$42,708	$46,787	$89,495	$12,377,362
173	$42,547	$46,948	$89,495	$12,330,414
174	$42,386	$47,110	$89,495	$12,283,304
175	$42,224	$47,272	$89,495	$12,236,033
176	$42,061	$47,434	$89,495	$12,188,599
177	$41,898	$47,597	$89,495	$12,141,002
178	$41,735	$47,761	$89,495	$12,093,241
179	$41,571	$47,925	$89,495	$12,045,316
180	$41,406	$48,090	$89,495	$11,997,226

第15年供款共

$1,073,945

第15年利息

$507,619

第15年共還本金

$566,326

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$41,240	$48,255	$89,495	$11,948,971
182	$41,075	$48,421	$89,495	$11,900,551
183	$40,908	$48,587	$89,495	$11,851,963
184	$40,741	$48,754	$89,495	$11,803,209
185	$40,574	$48,922	$89,495	$11,754,287
186	$40,405	$49,090	$89,495	$11,705,197
187	$40,237	$49,259	$89,495	$11,655,938
188	$40,067	$49,428	$89,495	$11,606,510
189	$39,897	$49,598	$89,495	$11,556,912
190	$39,727	$49,769	$89,495	$11,507,144
191	$39,556	$49,940	$89,495	$11,457,204
192	$39,384	$50,111	$89,495	$11,407,093

第16年供款共

$1,073,945

第16年利息

$483,811

第16年共還本金

$590,134

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$39,212	$50,284	$89,495	$11,356,809
194	$39,039	$50,456	$89,495	$11,306,353
195	$38,866	$50,630	$89,495	$11,255,723
196	$38,692	$50,804	$89,495	$11,204,919
197	$38,517	$50,979	$89,495	$11,153,941
198	$38,342	$51,154	$89,495	$11,102,787
199	$38,166	$51,330	$89,495	$11,051,457
200	$37,989	$51,506	$89,495	$10,999,951
201	$37,812	$51,683	$89,495	$10,948,268
202	$37,635	$51,861	$89,495	$10,896,407
203	$37,456	$52,039	$89,495	$10,844,368
204	$37,278	$52,218	$89,495	$10,792,150

第17年供款共

$1,073,945

第17年利息

$459,003

第17年共還本金

$614,942

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$37,098	$52,397	$89,495	$10,739,753
206	$36,918	$52,578	$89,495	$10,687,176
207	$36,737	$52,758	$89,495	$10,634,417
208	$36,556	$52,940	$89,495	$10,581,478
209	$36,374	$53,122	$89,495	$10,528,356
210	$36,191	$53,304	$89,495	$10,475,052
211	$36,008	$53,487	$89,495	$10,421,564
212	$35,824	$53,671	$89,495	$10,367,893
213	$35,640	$53,856	$89,495	$10,314,037
214	$35,455	$54,041	$89,495	$10,259,996
215	$35,269	$54,227	$89,495	$10,205,770
216	$35,082	$54,413	$89,495	$10,151,357

第18年供款共

$1,073,945

第18年利息

$433,151

第18年共還本金

$640,794

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$34,895	$54,600	$89,495	$10,096,757
218	$34,708	$54,788	$89,495	$10,041,969
219	$34,519	$54,976	$89,495	$9,986,993
220	$34,330	$55,165	$89,495	$9,931,827
221	$34,141	$55,355	$89,495	$9,876,473
222	$33,950	$55,545	$89,495	$9,820,928
223	$33,759	$55,736	$89,495	$9,765,192
224	$33,568	$55,928	$89,495	$9,709,264
225	$33,376	$56,120	$89,495	$9,653,144
226	$33,183	$56,313	$89,495	$9,596,832
227	$32,989	$56,506	$89,495	$9,540,325
228	$32,795	$56,701	$89,495	$9,483,625

第19年供款共

$1,073,945

第19年利息

$406,213

第19年共還本金

$667,732

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$32,600	$56,895	$89,495	$9,426,729
230	$32,404	$57,091	$89,495	$9,369,638
231	$32,208	$57,287	$89,495	$9,312,351
232	$32,011	$57,484	$89,495	$9,254,867
233	$31,814	$57,682	$89,495	$9,197,185
234	$31,615	$57,880	$89,495	$9,139,305
235	$31,416	$58,079	$89,495	$9,081,226
236	$31,217	$58,279	$89,495	$9,022,947
237	$31,016	$58,479	$89,495	$8,964,468
238	$30,815	$58,680	$89,495	$8,905,788
239	$30,614	$58,882	$89,495	$8,846,906
240	$30,411	$59,084	$89,495	$8,787,822

第20年供款共

$1,073,945

第20年利息

$378,142

第20年共還本金

$695,803

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$30,208	$59,287	$89,495	$8,728,535
242	$30,004	$59,491	$89,495	$8,669,044
243	$29,800	$59,696	$89,495	$8,609,348
244	$29,595	$59,901	$89,495	$8,549,447
245	$29,389	$60,107	$89,495	$8,489,340
246	$29,182	$60,313	$89,495	$8,429,027
247	$28,975	$60,521	$89,495	$8,368,507
248	$28,767	$60,729	$89,495	$8,307,778
249	$28,558	$60,937	$89,495	$8,246,840
250	$28,349	$61,147	$89,495	$8,185,694
251	$28,138	$61,357	$89,495	$8,124,336
252	$27,927	$61,568	$89,495	$8,062,768

第21年供款共

$1,073,945

第21年利息

$348,892

第21年共還本金

$725,054

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$27,716	$61,780	$89,495	$8,000,989
254	$27,503	$61,992	$89,495	$7,938,997
255	$27,290	$62,205	$89,495	$7,876,792
256	$27,076	$62,419	$89,495	$7,814,373
257	$26,862	$62,634	$89,495	$7,751,739
258	$26,647	$62,849	$89,495	$7,688,890
259	$26,431	$63,065	$89,495	$7,625,825
260	$26,214	$63,282	$89,495	$7,562,544
261	$25,996	$63,499	$89,495	$7,499,045
262	$25,778	$63,717	$89,495	$7,435,327
263	$25,559	$63,936	$89,495	$7,371,391
264	$25,339	$64,156	$89,495	$7,307,234

第22年供款共

$1,073,945

第22年利息

$318,411

第22年共還本金

$755,534

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$25,119	$64,377	$89,495	$7,242,858
266	$24,897	$64,598	$89,495	$7,178,260
267	$24,675	$64,820	$89,495	$7,113,439
268	$24,452	$65,043	$89,495	$7,048,396
269	$24,229	$65,267	$89,495	$6,983,130
270	$24,005	$65,491	$89,495	$6,917,639
271	$23,779	$65,716	$89,495	$6,851,923
272	$23,553	$65,942	$89,495	$6,785,981
273	$23,327	$66,169	$89,495	$6,719,812
274	$23,099	$66,396	$89,495	$6,653,416
275	$22,871	$66,624	$89,495	$6,586,792
276	$22,642	$66,853	$89,495	$6,519,939

第23年供款共

$1,073,945

第23年利息

$286,649

第23年共還本金

$787,296

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$22,412	$67,083	$89,495	$6,452,856
278	$22,182	$67,314	$89,495	$6,385,542
279	$21,950	$67,545	$89,495	$6,317,997
280	$21,718	$67,777	$89,495	$6,250,219
281	$21,485	$68,010	$89,495	$6,182,209
282	$21,251	$68,244	$89,495	$6,113,965
283	$21,017	$68,479	$89,495	$6,045,486
284	$20,781	$68,714	$89,495	$5,976,772
285	$20,545	$68,950	$89,495	$5,907,822
286	$20,308	$69,187	$89,495	$5,838,635
287	$20,070	$69,425	$89,495	$5,769,210
288	$19,832	$69,664	$89,495	$5,699,546

第24年供款共

$1,073,945

第24年利息

$253,552

第24年共還本金

$820,393

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$19,592	$69,903	$89,495	$5,629,643
290	$19,352	$70,144	$89,495	$5,559,499
291	$19,111	$70,385	$89,495	$5,489,115
292	$18,869	$70,627	$89,495	$5,418,488
293	$18,626	$70,869	$89,495	$5,347,619
294	$18,382	$71,113	$89,495	$5,276,506
295	$18,138	$71,357	$89,495	$5,205,148
296	$17,893	$71,603	$89,495	$5,133,545
297	$17,647	$71,849	$89,495	$5,061,697
298	$17,400	$72,096	$89,495	$4,989,601
299	$17,152	$72,344	$89,495	$4,917,257
300	$16,903	$72,592	$89,495	$4,844,665

第25年供款共

$1,073,945

第25年利息

$219,064

第25年共還本金

$854,881

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$16,654	$72,842	$89,495	$4,771,823
302	$16,403	$73,092	$89,495	$4,698,731
303	$16,152	$73,344	$89,495	$4,625,387
304	$15,900	$73,596	$89,495	$4,551,791
305	$15,647	$73,849	$89,495	$4,477,943
306	$15,393	$74,102	$89,495	$4,403,840
307	$15,138	$74,357	$89,495	$4,329,483
308	$14,883	$74,613	$89,495	$4,254,870
309	$14,626	$74,869	$89,495	$4,180,001
310	$14,369	$75,127	$89,495	$4,104,874
311	$14,111	$75,385	$89,495	$4,029,489
312	$13,851	$75,644	$89,495	$3,953,845

第26年供款共

$1,073,945

第26年利息

$183,126

第26年共還本金

$890,819

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$13,591	$75,904	$89,495	$3,877,941
314	$13,330	$76,165	$89,495	$3,801,776
315	$13,069	$76,427	$89,495	$3,725,349
316	$12,806	$76,690	$89,495	$3,648,660
317	$12,542	$76,953	$89,495	$3,571,707
318	$12,278	$77,218	$89,495	$3,494,489
319	$12,012	$77,483	$89,495	$3,417,006
320	$11,746	$77,749	$89,495	$3,339,256
321	$11,479	$78,017	$89,495	$3,261,240
322	$11,211	$78,285	$89,495	$3,182,955
323	$10,941	$78,554	$89,495	$3,104,401
324	$10,671	$78,824	$89,495	$3,025,577

第27年供款共

$1,073,945

第27年利息

$145,677

第27年共還本金

$928,269

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$10,400	$79,095	$89,495	$2,946,482
326	$10,129	$79,367	$89,495	$2,867,115
327	$9,856	$79,640	$89,495	$2,787,475
328	$9,582	$79,913	$89,495	$2,707,562
329	$9,307	$80,188	$89,495	$2,627,374
330	$9,032	$80,464	$89,495	$2,546,910
331	$8,755	$80,740	$89,495	$2,466,169
332	$8,477	$81,018	$89,495	$2,385,151
333	$8,199	$81,296	$89,495	$2,303,855
334	$7,920	$81,576	$89,495	$2,222,279
335	$7,639	$81,856	$89,495	$2,140,423
336	$7,358	$82,138	$89,495	$2,058,285

第28年供款共

$1,073,945

第28年利息

$106,653

第28年共還本金

$967,292

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$7,075	$82,420	$89,495	$1,975,865
338	$6,792	$82,703	$89,495	$1,893,161
339	$6,508	$82,988	$89,495	$1,810,174
340	$6,222	$83,273	$89,495	$1,726,901
341	$5,936	$83,559	$89,495	$1,643,342
342	$5,649	$83,846	$89,495	$1,559,495
343	$5,361	$84,135	$89,495	$1,475,361
344	$5,072	$84,424	$89,495	$1,390,937
345	$4,781	$84,714	$89,495	$1,306,223
346	$4,490	$85,005	$89,495	$1,221,217
347	$4,198	$85,297	$89,495	$1,135,920
348	$3,905	$85,591	$89,495	$1,050,329

第29年供款共

$1,073,945

第29年利息

$65,989

第29年共還本金

$1,007,956

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$3,611	$85,885	$89,495	$964,444
350	$3,315	$86,180	$89,495	$878,264
351	$3,019	$86,476	$89,495	$791,788
352	$2,722	$86,774	$89,495	$705,014
353	$2,423	$87,072	$89,495	$617,942
354	$2,124	$87,371	$89,495	$530,571
355	$1,824	$87,672	$89,495	$442,899
356	$1,522	$87,973	$89,495	$354,926
357	$1,220	$88,275	$89,495	$266,651
358	$917	$88,579	$89,495	$178,072
359	$612	$88,883	$89,495	$89,189
360	$307	$89,189	$89,495	$0

第30年供款共

$1,073,945

第30年利息

$23,616

第30年共還本金

$1,050,329

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$41,527,302

免责声明

笋盘推介

按揭保险费
info