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$41,716,160

每月供款
$89,903

首期

$7,950,000

总贷款额

$18,550,000

總利息

$13,814,910

印花税

$1,126,250

其他

$275,000

置业成本总预算

HK$9,351,250

$179,805

置业成本总预算

HK$9,351,250

首期

$7,950,000
印花税

$1,126,250
- AVD
  
  $1,126,250
律师费

$ 10,000
代理佣金

$265,000
按揭保险费

不适用

$179,805

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

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

VR实景 360

西贡丽莎湾别墅

thumb_up

BEAUTIFUL APARTMENT WITH HUGE GARDEN

实

1,524 呎

@17,717

建

1,700 呎

@15,882

local_fire_department 至HIT hotel_class 楼王 verified 首置必买

售$2,700 万

实

1,524 呎

@17,717

建

1,700 呎

@15,882

售$2,700 万

local_fire_department 至HIT hotel_class 楼王 verified 首置必买

沙田晓庐

thumb_up

罕有6房连双车位必睇之选

实

2,029 呎

@13,248

建

2,478 呎

@10,847

pets 爱竉必选

售$2,688 万

实

2,029 呎

@13,248

建

2,478 呎

@10,847

售$2,688 万

pets 爱竉必选

KOL实拍

西贡莫遮輋

thumb_up

顶级豪华装修，尽显气派

实

2,100 呎

@12,857

建

2,100 呎

@12,857

local_fire_department 至HIT real_estate_agent 罕有放盘 verified 首置必买

售$2,700 万

实

2,100 呎

@12,857

建

2,100 呎

@12,857

售$2,700 万

local_fire_department 至HIT real_estate_agent 罕有放盘 verified 首置必买

KOL实拍

西贡 Sai Kung

thumb_up

Sai Kung Detached Garden House

建

2,100 呎

@12,286

local_fire_department 至HIT hotel_class 楼王

售$2,580 万

建

2,100 呎

@12,286

售$2,580 万

local_fire_department 至HIT 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

西贡西贡

thumb_up

FULLY DETACHED HOUSE WITH INDEED GARDEN

建

2,100 呎

@12,286

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价

售$2,580 万

建

2,100 呎

@12,286

售$2,580 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价

薄扶林贝沙湾第06期第06座

thumb_up

南区绝美靓装海景!! 业主求售,还价即成

实

1,048 呎

@24,809

建

1,475 呎

@17,627

real_estate_agent 罕有放盘 local_offer 低水笋价

售$2,600 万

实

1,048 呎

@24,809

建

1,475 呎

@17,627

售$2,600 万

real_estate_agent 罕有放盘 local_offer 低水笋价

清水湾银海山庄

thumb_up

Great Sea View Flat

实

1,218 呎

@21,346

建

1,535 呎

@16,938

local_fire_department 至HIT hotel_class 楼王 vpn_key 有匙即睇

售$2,600 万

实

1,218 呎

@21,346

建

1,535 呎

@16,938

售$2,600 万

local_fire_department 至HIT hotel_class 楼王 vpn_key 有匙即睇

西贡 SAI KUNG COUNTRY PARK

thumb_up

近路方便独立村屋、私家大闸、大花园泊车、私家泳池、四房靓装

建

2,100 呎

@13,095

local_fire_department 至HIT local_offer 低水笋价

售$2,750 万

建

2,100 呎

@13,095

售$2,750 万

local_fire_department 至HIT local_offer 低水笋价

VR实景

大埔帝琴湾凯琴居

thumb_up

帝琴湾**罕有放盘,业主自制覆式,豪华靓装修,光勐通爽**

实

2,224 呎

@11,691

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 local_offer 低水笋价

售$2,600 万

实

2,224 呎

@11,691

售$2,600 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 local_offer 低水笋价

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

利率	15年	20年	25年	30年
1.000	$111,021	$85,310	$69,910	$59,664
1.500	$115,148	$89,512	$74,188	$64,020
2.000	$119,371	$93,841	$78,625	$68,564
2.500	$123,689	$98,297	$83,218	$73,295
3.000	$128,103	$102,878	$87,966	$78,208
3.500	$132,611	$107,583	$92,866	$83,298
4.000	$137,212	$112,409	$97,914	$88,561
4.125	$138,377	$113,635	$99,199	$89,903
4.500	$141,906	$117,356	$103,107	$93,990
5.000	$146,692	$122,422	$108,441	$99,580
5.500	$151,569	$127,603	$113,913	$105,325
6.000	$156,535	$132,898	$119,518	$111,217

每月供款$89,903

年期

30年

贷款金额

$18,550,000

總利息

$13,814,910

总贷款连利息

$32,364,910

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$63,766	$26,137	$89,903	$18,523,863
2	$63,676	$26,227	$89,903	$18,497,636
3	$63,586	$26,317	$89,903	$18,471,319
4	$63,495	$26,407	$89,903	$18,444,912
5	$63,404	$26,498	$89,903	$18,418,414
6	$63,313	$26,589	$89,903	$18,391,825
7	$63,222	$26,681	$89,903	$18,365,144
8	$63,130	$26,772	$89,903	$18,338,372
9	$63,038	$26,864	$89,903	$18,311,507
10	$62,946	$26,957	$89,903	$18,284,551
11	$62,853	$27,049	$89,903	$18,257,501
12	$62,760	$27,142	$89,903	$18,230,359

第1年供款共

$1,078,830

第1年利息

$759,189

第1年共還本金

$319,641

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$62,667	$27,236	$89,903	$18,203,123
14	$62,573	$27,329	$89,903	$18,175,794
15	$62,479	$27,423	$89,903	$18,148,371
16	$62,385	$27,518	$89,903	$18,120,853
17	$62,290	$27,612	$89,903	$18,093,241
18	$62,196	$27,707	$89,903	$18,065,534
19	$62,100	$27,802	$89,903	$18,037,732
20	$62,005	$27,898	$89,903	$18,009,834
21	$61,909	$27,994	$89,903	$17,981,840
22	$61,813	$28,090	$89,903	$17,953,750
23	$61,716	$28,187	$89,903	$17,925,564
24	$61,619	$28,283	$89,903	$17,897,280

第2年供款共

$1,078,830

第2年利息

$745,752

第2年共還本金

$333,078

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$61,522	$28,381	$89,903	$17,868,900
26	$61,424	$28,478	$89,903	$17,840,422
27	$61,326	$28,576	$89,903	$17,811,846
28	$61,228	$28,674	$89,903	$17,783,171
29	$61,130	$28,773	$89,903	$17,754,398
30	$61,031	$28,872	$89,903	$17,725,527
31	$60,931	$28,971	$89,903	$17,696,556
32	$60,832	$29,071	$89,903	$17,667,485
33	$60,732	$29,171	$89,903	$17,638,314
34	$60,632	$29,271	$89,903	$17,609,044
35	$60,531	$29,371	$89,903	$17,579,672
36	$60,430	$29,472	$89,903	$17,550,200

第3年供款共

$1,078,830

第3年利息

$731,750

第3年共還本金

$347,081

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$60,329	$29,574	$89,903	$17,520,626
38	$60,227	$29,675	$89,903	$17,490,951
39	$60,125	$29,777	$89,903	$17,461,173
40	$60,023	$29,880	$89,903	$17,431,294
41	$59,920	$29,982	$89,903	$17,401,311
42	$59,817	$30,086	$89,903	$17,371,226
43	$59,714	$30,189	$89,903	$17,341,037
44	$59,610	$30,293	$89,903	$17,310,744
45	$59,506	$30,397	$89,903	$17,280,347
46	$59,401	$30,501	$89,903	$17,249,846
47	$59,296	$30,606	$89,903	$17,219,240
48	$59,191	$30,711	$89,903	$17,188,528

第4年供款共

$1,078,830

第4年利息

$717,159

第4年共還本金

$361,672

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$59,086	$30,817	$89,903	$17,157,711
50	$58,980	$30,923	$89,903	$17,126,788
51	$58,873	$31,029	$89,903	$17,095,759
52	$58,767	$31,136	$89,903	$17,064,623
53	$58,660	$31,243	$89,903	$17,033,380
54	$58,552	$31,350	$89,903	$17,002,030
55	$58,444	$31,458	$89,903	$16,970,572
56	$58,336	$31,566	$89,903	$16,939,006
57	$58,228	$31,675	$89,903	$16,907,331
58	$58,119	$31,784	$89,903	$16,875,548
59	$58,010	$31,893	$89,903	$16,843,655
60	$57,900	$32,002	$89,903	$16,811,652

第5年供款共

$1,078,830

第5年利息

$701,954

第5年共還本金

$376,876

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$57,790	$32,112	$89,903	$16,779,540
62	$57,680	$32,223	$89,903	$16,747,317
63	$57,569	$32,334	$89,903	$16,714,983
64	$57,458	$32,445	$89,903	$16,682,539
65	$57,346	$32,556	$89,903	$16,649,982
66	$57,234	$32,668	$89,903	$16,617,314
67	$57,122	$32,781	$89,903	$16,584,534
68	$57,009	$32,893	$89,903	$16,551,640
69	$56,896	$33,006	$89,903	$16,518,634
70	$56,783	$33,120	$89,903	$16,485,514
71	$56,669	$33,234	$89,903	$16,452,281
72	$56,555	$33,348	$89,903	$16,418,933

第6年供款共

$1,078,830

第6年利息

$686,111

第6年共還本金

$392,719

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$56,440	$33,462	$89,903	$16,385,471
74	$56,325	$33,577	$89,903	$16,351,893
75	$56,210	$33,693	$89,903	$16,318,200
76	$56,094	$33,809	$89,903	$16,284,392
77	$55,978	$33,925	$89,903	$16,250,467
78	$55,861	$34,042	$89,903	$16,216,425
79	$55,744	$34,159	$89,903	$16,182,267
80	$55,627	$34,276	$89,903	$16,147,991
81	$55,509	$34,394	$89,903	$16,113,597
82	$55,390	$34,512	$89,903	$16,079,085
83	$55,272	$34,631	$89,903	$16,044,454
84	$55,153	$34,750	$89,903	$16,009,704

第7年供款共

$1,078,830

第7年利息

$669,602

第7年共還本金

$409,229

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$55,033	$34,869	$89,903	$15,974,835
86	$54,913	$34,989	$89,903	$15,939,846
87	$54,793	$35,109	$89,903	$15,904,737
88	$54,673	$35,230	$89,903	$15,869,507
89	$54,551	$35,351	$89,903	$15,834,156
90	$54,430	$35,473	$89,903	$15,798,683
91	$54,308	$35,595	$89,903	$15,763,089
92	$54,186	$35,717	$89,903	$15,727,372
93	$54,063	$35,840	$89,903	$15,691,532
94	$53,940	$35,963	$89,903	$15,655,569
95	$53,816	$36,087	$89,903	$15,619,483
96	$53,692	$36,211	$89,903	$15,583,272

第8年供款共

$1,078,830

第8年利息

$652,398

第8年共還本金

$426,432

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$53,567	$36,335	$89,903	$15,546,937
98	$53,443	$36,460	$89,903	$15,510,477
99	$53,317	$36,585	$89,903	$15,473,892
100	$53,192	$36,711	$89,903	$15,437,181
101	$53,065	$36,837	$89,903	$15,400,344
102	$52,939	$36,964	$89,903	$15,363,380
103	$52,812	$37,091	$89,903	$15,326,289
104	$52,684	$37,218	$89,903	$15,289,070
105	$52,556	$37,346	$89,903	$15,251,724
106	$52,428	$37,475	$89,903	$15,214,249
107	$52,299	$37,604	$89,903	$15,176,646
108	$52,170	$37,733	$89,903	$15,138,913

第9年供款共

$1,078,830

第9年利息

$634,471

第9年共還本金

$444,359

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$52,040	$37,863	$89,903	$15,101,050
110	$51,910	$37,993	$89,903	$15,063,058
111	$51,779	$38,123	$89,903	$15,024,935
112	$51,648	$38,254	$89,903	$14,986,680
113	$51,517	$38,386	$89,903	$14,948,294
114	$51,385	$38,518	$89,903	$14,909,777
115	$51,252	$38,650	$89,903	$14,871,126
116	$51,119	$38,783	$89,903	$14,832,343
117	$50,986	$38,916	$89,903	$14,793,427
118	$50,852	$39,050	$89,903	$14,754,377
119	$50,718	$39,184	$89,903	$14,715,193
120	$50,583	$39,319	$89,903	$14,675,874

第10年供款共

$1,078,830

第10年利息

$615,791

第10年共還本金

$463,039

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$50,448	$39,454	$89,903	$14,636,419
122	$50,313	$39,590	$89,903	$14,596,830
123	$50,177	$39,726	$89,903	$14,557,104
124	$50,040	$39,862	$89,903	$14,517,241
125	$49,903	$40,000	$89,903	$14,477,242
126	$49,766	$40,137	$89,903	$14,437,105
127	$49,628	$40,275	$89,903	$14,396,830
128	$49,489	$40,413	$89,903	$14,356,416
129	$49,350	$40,552	$89,903	$14,315,864
130	$49,211	$40,692	$89,903	$14,275,172
131	$49,071	$40,832	$89,903	$14,234,340
132	$48,931	$40,972	$89,903	$14,193,368

第11年供款共

$1,078,830

第11年利息

$596,325

第11年共還本金

$482,505

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$48,790	$41,113	$89,903	$14,152,256
134	$48,648	$41,254	$89,903	$14,111,002
135	$48,507	$41,396	$89,903	$14,069,606
136	$48,364	$41,538	$89,903	$14,028,067
137	$48,221	$41,681	$89,903	$13,986,386
138	$48,078	$41,824	$89,903	$13,944,562
139	$47,934	$41,968	$89,903	$13,902,594
140	$47,790	$42,112	$89,903	$13,860,481
141	$47,645	$42,257	$89,903	$13,818,224
142	$47,500	$42,402	$89,903	$13,775,822
143	$47,354	$42,548	$89,903	$13,733,274
144	$47,208	$42,694	$89,903	$13,690,579

第12年供款共

$1,078,830

第12年利息

$576,041

第12年共還本金

$502,789

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$47,061	$42,841	$89,903	$13,647,738
146	$46,914	$42,988	$89,903	$13,604,750
147	$46,766	$43,136	$89,903	$13,561,614
148	$46,618	$43,284	$89,903	$13,518,329
149	$46,469	$43,433	$89,903	$13,474,896
150	$46,320	$43,583	$89,903	$13,431,313
151	$46,170	$43,732	$89,903	$13,387,581
152	$46,020	$43,883	$89,903	$13,343,698
153	$45,869	$44,034	$89,903	$13,299,665
154	$45,718	$44,185	$89,903	$13,255,480
155	$45,566	$44,337	$89,903	$13,211,143
156	$45,413	$44,489	$89,903	$13,166,654

第13年供款共

$1,078,830

第13年利息

$554,905

第13年共還本金

$523,926

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$45,260	$44,642	$89,903	$13,122,012
158	$45,107	$44,796	$89,903	$13,077,216
159	$44,953	$44,950	$89,903	$13,032,266
160	$44,798	$45,104	$89,903	$12,987,162
161	$44,643	$45,259	$89,903	$12,941,903
162	$44,488	$45,415	$89,903	$12,896,488
163	$44,332	$45,571	$89,903	$12,850,918
164	$44,175	$45,727	$89,903	$12,805,190
165	$44,018	$45,885	$89,903	$12,759,305
166	$43,860	$46,042	$89,903	$12,713,263
167	$43,702	$46,201	$89,903	$12,667,062
168	$43,543	$46,359	$89,903	$12,620,703

第14年供款共

$1,078,830

第14年利息

$532,879

第14年共還本金

$545,951

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$43,384	$46,519	$89,903	$12,574,184
170	$43,224	$46,679	$89,903	$12,527,505
171	$43,063	$46,839	$89,903	$12,480,666
172	$42,902	$47,000	$89,903	$12,433,666
173	$42,741	$47,162	$89,903	$12,386,504
174	$42,579	$47,324	$89,903	$12,339,180
175	$42,416	$47,487	$89,903	$12,291,693
176	$42,253	$47,650	$89,903	$12,244,044
177	$42,089	$47,814	$89,903	$12,196,230
178	$41,925	$47,978	$89,903	$12,148,252
179	$41,760	$48,143	$89,903	$12,100,109
180	$41,594	$48,308	$89,903	$12,051,801

第15年供款共

$1,078,830

第15年利息

$509,928

第15年共還本金

$568,902

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$41,428	$48,474	$89,903	$12,003,326
182	$41,261	$48,641	$89,903	$11,954,685
183	$41,094	$48,808	$89,903	$11,905,877
184	$40,926	$48,976	$89,903	$11,856,901
185	$40,758	$49,144	$89,903	$11,807,756
186	$40,589	$49,313	$89,903	$11,758,443
187	$40,420	$49,483	$89,903	$11,708,960
188	$40,250	$49,653	$89,903	$11,659,307
189	$40,079	$49,824	$89,903	$11,609,483
190	$39,908	$49,995	$89,903	$11,559,488
191	$39,736	$50,167	$89,903	$11,509,322
192	$39,563	$50,339	$89,903	$11,458,982

第16年供款共

$1,078,830

第16年利息

$486,012

第16年共還本金

$592,818

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$39,390	$50,512	$89,903	$11,408,470
194	$39,217	$50,686	$89,903	$11,357,784
195	$39,042	$50,860	$89,903	$11,306,924
196	$38,868	$51,035	$89,903	$11,255,889
197	$38,692	$51,210	$89,903	$11,204,679
198	$38,516	$51,386	$89,903	$11,153,292
199	$38,339	$51,563	$89,903	$11,101,729
200	$38,162	$51,740	$89,903	$11,049,989
201	$37,984	$51,918	$89,903	$10,998,071
202	$37,806	$52,097	$89,903	$10,945,974
203	$37,627	$52,276	$89,903	$10,893,698
204	$37,447	$52,455	$89,903	$10,841,243

第17年供款共

$1,078,830

第17年利息

$461,091

第17年共還本金

$617,740

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$37,267	$52,636	$89,903	$10,788,607
206	$37,086	$52,817	$89,903	$10,735,790
207	$36,904	$52,998	$89,903	$10,682,792
208	$36,722	$53,180	$89,903	$10,629,612
209	$36,539	$53,363	$89,903	$10,576,249
210	$36,356	$53,547	$89,903	$10,522,702
211	$36,172	$53,731	$89,903	$10,468,971
212	$35,987	$53,915	$89,903	$10,415,056
213	$35,802	$54,101	$89,903	$10,360,955
214	$35,616	$54,287	$89,903	$10,306,668
215	$35,429	$54,473	$89,903	$10,252,195
216	$35,242	$54,661	$89,903	$10,197,534

第18年供款共

$1,078,830

第18年利息

$435,122

第18年共還本金

$643,709

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$35,054	$54,849	$89,903	$10,142,686
218	$34,865	$55,037	$89,903	$10,087,649
219	$34,676	$55,226	$89,903	$10,032,422
220	$34,486	$55,416	$89,903	$9,977,006
221	$34,296	$55,607	$89,903	$9,921,400
222	$34,105	$55,798	$89,903	$9,865,602
223	$33,913	$55,990	$89,903	$9,809,613
224	$33,721	$56,182	$89,903	$9,753,431
225	$33,527	$56,375	$89,903	$9,697,055
226	$33,334	$56,569	$89,903	$9,640,487
227	$33,139	$56,763	$89,903	$9,583,723
228	$32,944	$56,958	$89,903	$9,526,765

第19年供款共

$1,078,830

第19年利息

$408,061

第19年共還本金

$670,769

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$32,748	$57,154	$89,903	$9,469,610
230	$32,552	$57,351	$89,903	$9,412,260
231	$32,355	$57,548	$89,903	$9,354,712
232	$32,157	$57,746	$89,903	$9,296,966
233	$31,958	$57,944	$89,903	$9,239,022
234	$31,759	$58,143	$89,903	$9,180,879
235	$31,559	$58,343	$89,903	$9,122,535
236	$31,359	$58,544	$89,903	$9,063,991
237	$31,157	$58,745	$89,903	$9,005,246
238	$30,956	$58,947	$89,903	$8,946,299
239	$30,753	$59,150	$89,903	$8,887,150
240	$30,550	$59,353	$89,903	$8,827,797

第20年供款共

$1,078,830

第20年利息

$379,862

第20年共還本金

$698,968

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$30,346	$59,557	$89,903	$8,768,240
242	$30,141	$59,762	$89,903	$8,708,478
243	$29,935	$59,967	$89,903	$8,648,511
244	$29,729	$60,173	$89,903	$8,588,338
245	$29,522	$60,380	$89,903	$8,527,958
246	$29,315	$60,588	$89,903	$8,467,370
247	$29,107	$60,796	$89,903	$8,406,574
248	$28,898	$61,005	$89,903	$8,345,569
249	$28,688	$61,215	$89,903	$8,284,354
250	$28,477	$61,425	$89,903	$8,222,929
251	$28,266	$61,636	$89,903	$8,161,293
252	$28,054	$61,848	$89,903	$8,099,445

第21年供款共

$1,078,830

第21年利息

$350,479

第21年共還本金

$728,352

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$27,842	$62,061	$89,903	$8,037,384
254	$27,629	$62,274	$89,903	$7,975,110
255	$27,414	$62,488	$89,903	$7,912,622
256	$27,200	$62,703	$89,903	$7,849,919
257	$26,984	$62,918	$89,903	$7,787,001
258	$26,768	$63,135	$89,903	$7,723,866
259	$26,551	$63,352	$89,903	$7,660,515
260	$26,333	$63,570	$89,903	$7,596,945
261	$26,114	$63,788	$89,903	$7,533,157
262	$25,895	$64,007	$89,903	$7,469,150
263	$25,675	$64,227	$89,903	$7,404,922
264	$25,454	$64,448	$89,903	$7,340,474

第22年供款共

$1,078,830

第22年利息

$319,860

第22年共還本金

$758,971

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$25,233	$64,670	$89,903	$7,275,805
266	$25,011	$64,892	$89,903	$7,210,913
267	$24,788	$65,115	$89,903	$7,145,798
268	$24,564	$65,339	$89,903	$7,080,459
269	$24,339	$65,563	$89,903	$7,014,895
270	$24,114	$65,789	$89,903	$6,949,107
271	$23,888	$66,015	$89,903	$6,883,092
272	$23,661	$66,242	$89,903	$6,816,850
273	$23,433	$66,470	$89,903	$6,750,380
274	$23,204	$66,698	$89,903	$6,683,682
275	$22,975	$66,927	$89,903	$6,616,755
276	$22,745	$67,157	$89,903	$6,549,597

第23年供款共

$1,078,830

第23年利息

$287,953

第23年共還本金

$790,877

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$22,514	$67,388	$89,903	$6,482,209
278	$22,283	$67,620	$89,903	$6,414,589
279	$22,050	$67,852	$89,903	$6,346,737
280	$21,817	$68,086	$89,903	$6,278,651
281	$21,583	$68,320	$89,903	$6,210,331
282	$21,348	$68,555	$89,903	$6,141,777
283	$21,112	$68,790	$89,903	$6,072,987
284	$20,876	$69,027	$89,903	$6,003,960
285	$20,639	$69,264	$89,903	$5,934,696
286	$20,401	$69,502	$89,903	$5,865,194
287	$20,162	$69,741	$89,903	$5,795,453
288	$19,922	$69,981	$89,903	$5,725,473

第24年供款共

$1,078,830

第24年利息

$254,706

第24年共還本金

$824,125

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$19,681	$70,221	$89,903	$5,655,251
290	$19,440	$70,463	$89,903	$5,584,789
291	$19,198	$70,705	$89,903	$5,514,084
292	$18,955	$70,948	$89,903	$5,443,136
293	$18,711	$71,192	$89,903	$5,371,944
294	$18,466	$71,436	$89,903	$5,300,508
295	$18,220	$71,682	$89,903	$5,228,826
296	$17,974	$71,928	$89,903	$5,156,897
297	$17,727	$72,176	$89,903	$5,084,722
298	$17,479	$72,424	$89,903	$5,012,298
299	$17,230	$72,673	$89,903	$4,939,625
300	$16,980	$72,923	$89,903	$4,866,703

第25年供款共

$1,078,830

第25年利息

$220,060

第25年共還本金

$858,770

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$16,729	$73,173	$89,903	$4,793,529
302	$16,478	$73,425	$89,903	$4,720,105
303	$16,225	$73,677	$89,903	$4,646,427
304	$15,972	$73,930	$89,903	$4,572,497
305	$15,718	$74,185	$89,903	$4,498,312
306	$15,463	$74,440	$89,903	$4,423,873
307	$15,207	$74,695	$89,903	$4,349,177
308	$14,950	$74,952	$89,903	$4,274,225
309	$14,693	$75,210	$89,903	$4,199,015
310	$14,434	$75,468	$89,903	$4,123,547
311	$14,175	$75,728	$89,903	$4,047,819
312	$13,914	$75,988	$89,903	$3,971,831

第26年供款共

$1,078,830

第26年利息

$183,959

第26年共還本金

$894,872

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$13,653	$76,249	$89,903	$3,895,582
314	$13,391	$76,511	$89,903	$3,819,070
315	$13,128	$76,774	$89,903	$3,742,296
316	$12,864	$77,038	$89,903	$3,665,257
317	$12,599	$77,303	$89,903	$3,587,954
318	$12,334	$77,569	$89,903	$3,510,385
319	$12,067	$77,836	$89,903	$3,432,550
320	$11,799	$78,103	$89,903	$3,354,446
321	$11,531	$78,372	$89,903	$3,276,075
322	$11,262	$78,641	$89,903	$3,197,434
323	$10,991	$78,911	$89,903	$3,118,522
324	$10,720	$79,183	$89,903	$3,039,340

第27年供款共

$1,078,830

第27年利息

$146,339

第27年共還本金

$932,491

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$10,448	$79,455	$89,903	$2,959,885
326	$10,175	$79,728	$89,903	$2,880,157
327	$9,901	$80,002	$89,903	$2,800,155
328	$9,626	$80,277	$89,903	$2,719,878
329	$9,350	$80,553	$89,903	$2,639,325
330	$9,073	$80,830	$89,903	$2,558,495
331	$8,795	$81,108	$89,903	$2,477,388
332	$8,516	$81,387	$89,903	$2,396,001
333	$8,236	$81,666	$89,903	$2,314,335
334	$7,956	$81,947	$89,903	$2,232,388
335	$7,674	$82,229	$89,903	$2,150,159
336	$7,391	$82,511	$89,903	$2,067,648

第28年供款共

$1,078,830

第28年利息

$107,138

第28年共還本金

$971,692

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$7,108	$82,795	$89,903	$1,984,853
338	$6,823	$83,080	$89,903	$1,901,773
339	$6,537	$83,365	$89,903	$1,818,408
340	$6,251	$83,652	$89,903	$1,734,756
341	$5,963	$83,939	$89,903	$1,650,817
342	$5,675	$84,228	$89,903	$1,566,589
343	$5,385	$84,517	$89,903	$1,482,072
344	$5,095	$84,808	$89,903	$1,397,264
345	$4,803	$85,099	$89,903	$1,312,164
346	$4,511	$85,392	$89,903	$1,226,772
347	$4,217	$85,685	$89,903	$1,141,087
348	$3,922	$85,980	$89,903	$1,055,107

第29年供款共

$1,078,830

第29年利息

$66,289

第29年共還本金

$1,012,541

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$3,627	$86,276	$89,903	$968,831
350	$3,330	$86,572	$89,903	$882,259
351	$3,033	$86,870	$89,903	$795,389
352	$2,734	$87,168	$89,903	$708,221
353	$2,435	$87,468	$89,903	$620,753
354	$2,134	$87,769	$89,903	$532,984
355	$1,832	$88,070	$89,903	$444,914
356	$1,529	$88,373	$89,903	$356,541
357	$1,226	$88,677	$89,903	$267,864
358	$921	$88,982	$89,903	$178,882
359	$615	$89,288	$89,903	$89,595
360	$308	$89,595	$89,903	$0

第30年供款共

$1,078,830

第30年利息

$23,723

第30年共還本金

$1,055,107

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$41,716,160

免责声明

笋盘推介

按揭保险费
info