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$44,202,791

每月供款
$95,263

首期

$8,424,000

总贷款额

$19,656,000

總利息

$14,638,591

印花税

$1,193,400

其他

$290,800

置业成本总预算

HK$9,908,200

$190,526

置业成本总预算

HK$9,908,200

首期

$8,424,000
印花税

$1,193,400
- AVD
  
  $1,193,400
律师费

$ 10,000
代理佣金

$280,800
按揭保险费

不适用

$190,526

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 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

沙田世界花园 ^ 罕有四房套加工人套^

thumb_up

^连车位^传统豪宅地段^ 环境清幽^ 厅大房大^ 预约参观!

实

2,217 呎

@12,630

建

2,500 呎

@11,200

real_estate_agent 罕有放盘 local_offer 低水笋价

售$2,800 万

实

2,217 呎

@12,630

建

2,500 呎

@11,200

售$2,800 万

real_estate_agent 罕有放盘 local_offer 低水笋价

西贡西贡涛苑

thumb_up

Sea View Low Rise Duplex

实

1,540 呎

@18,052

建

2,263 呎

@12,285

local_fire_department 至HIT hotel_class 楼王

售$2,780 万

实

1,540 呎

@18,052

建

2,263 呎

@12,285

售$2,780 万

local_fire_department 至HIT hotel_class 楼王

西贡匡湖居第05期

thumb_up

seaview house

实

1,406 呎

@20,270

建

1,918 呎

@14,859

local_fire_department 至HIT

售$2,850 万

实

1,406 呎

@20,270

建

1,918 呎

@14,859

售$2,850 万

local_fire_department 至HIT

KOL实拍

西贡松涛苑

thumb_up

EXCELLENT COMPLEX

实

1,739 呎

@16,101

建

1,869 呎

@14,981

local_fire_department 至HIT local_offer 低水笋价

售$2,800 万

实

1,739 呎

@16,101

建

1,869 呎

@14,981

售$2,800 万

local_fire_department 至HIT local_offer 低水笋价

西贡半山海景别墅

thumb_up

围墙花园天台, 独立大闸车房

实

1,497 呎

@18,704

建

1,846 呎

@15,168

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

售$2,800 万

实

1,497 呎

@18,704

建

1,846 呎

@15,168

售$2,800 万

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

清水湾相思湾(晓波径)

thumb_up

清水湾海边花园屋

建

1,800 呎

@16,111

directions_run 即走 real_estate_agent 罕有放盘 hotel_class 楼王 flight_takeoff 移民急让

售$2,900 万

建

1,800 呎

@16,111

售$2,900 万

directions_run 即走 real_estate_agent 罕有放盘 hotel_class 楼王 flight_takeoff 移民急让

马鞍山迎海第03期星湾御第23座

thumb_up

迎海第03期星湾御第23座

实

1,389 呎

@20,230

local_fire_department 至HIT hotel_class 楼王 verified 首置必买 pets 爱竉必选

售$2,810 万

实

1,389 呎

@20,230

售$2,810 万

local_fire_department 至HIT hotel_class 楼王 verified 首置必买 pets 爱竉必选

西贡康曦花园

thumb_up

Sai Kung Villa - Managed Complex

实

1,473 呎

@19,009

建

2,802 呎

@9,993

local_fire_department 至HIT

售$2,800 万

实

1,473 呎

@19,009

建

2,802 呎

@9,993

售$2,800 万

local_fire_department 至HIT

西贡匡湖居

thumb_up

WATER FRONT HOUSE WITH LOVELY GARDEN

实

1,406 呎

@20,626

建

1,896 呎

@15,295

local_fire_department 至HIT

售$2,900 万

实

1,406 呎

@20,626

建

1,896 呎

@15,295

售$2,900 万

local_fire_department 至HIT

KOL实拍影片

西贡西贡

thumb_up

西贡

实

1,497 呎

@18,704

建

1,846 呎

@15,168

local_fire_department 至HIT hotel_class 楼王

售$2,800 万

实

1,497 呎

@18,704

建

1,846 呎

@15,168

售$2,800 万

local_fire_department 至HIT hotel_class 楼王

KOL实拍影片

西贡立德台

thumb_up

西贡别墅

实

1,497 呎

@18,704

建

1,800 呎

@15,556

local_fire_department 至HIT

售$2,800 万

实

1,497 呎

@18,704

建

1,800 呎

@15,556

售$2,800 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$117,640	$90,397	$74,078	$63,221
1.500	$122,013	$94,849	$78,611	$67,837
2.000	$126,488	$99,436	$83,313	$72,652
2.500	$131,064	$104,158	$88,180	$77,665
3.000	$135,741	$109,012	$93,211	$82,870
3.500	$140,517	$113,997	$98,403	$88,264
4.000	$145,393	$119,111	$103,752	$93,841
4.125	$146,627	$120,410	$105,113	$95,263
4.500	$150,367	$124,354	$109,254	$99,594
5.000	$155,438	$129,721	$114,907	$105,518
5.500	$160,606	$135,211	$120,705	$111,605
6.000	$165,868	$140,822	$126,644	$117,848

每月供款$95,263

年期

30年

贷款金额

$19,656,000

總利息

$14,638,591

总贷款连利息

$34,294,591

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$67,568	$27,695	$95,263	$19,628,305
2	$67,472	$27,790	$95,263	$19,600,514
3	$67,377	$27,886	$95,263	$19,572,628
4	$67,281	$27,982	$95,263	$19,544,646
5	$67,185	$28,078	$95,263	$19,516,568
6	$67,088	$28,175	$95,263	$19,488,394
7	$66,991	$28,271	$95,263	$19,460,122
8	$66,894	$28,369	$95,263	$19,431,754
9	$66,797	$28,466	$95,263	$19,403,288
10	$66,699	$28,564	$95,263	$19,374,724
11	$66,601	$28,662	$95,263	$19,346,062
12	$66,502	$28,761	$95,263	$19,317,301

第1年供款共

$1,143,153

第1年利息

$804,454

第1年共還本金

$338,699

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$66,403	$28,860	$95,263	$19,288,442
14	$66,304	$28,959	$95,263	$19,259,483
15	$66,204	$29,058	$95,263	$19,230,425
16	$66,105	$29,158	$95,263	$19,201,266
17	$66,004	$29,258	$95,263	$19,172,008
18	$65,904	$29,359	$95,263	$19,142,649
19	$65,803	$29,460	$95,263	$19,113,189
20	$65,702	$29,561	$95,263	$19,083,628
21	$65,600	$29,663	$95,263	$19,053,965
22	$65,498	$29,765	$95,263	$19,024,200
23	$65,396	$29,867	$95,263	$18,994,333
24	$65,293	$29,970	$95,263	$18,964,364

第2年供款共

$1,143,153

第2年利息

$790,216

第2年共還本金

$352,937

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$65,190	$30,073	$95,263	$18,934,291
26	$65,087	$30,176	$95,263	$18,904,115
27	$64,983	$30,280	$95,263	$18,873,835
28	$64,879	$30,384	$95,263	$18,843,451
29	$64,774	$30,488	$95,263	$18,812,963
30	$64,670	$30,593	$95,263	$18,782,369
31	$64,564	$30,698	$95,263	$18,751,671
32	$64,459	$30,804	$95,263	$18,720,867
33	$64,353	$30,910	$95,263	$18,689,957
34	$64,247	$31,016	$95,263	$18,658,941
35	$64,140	$31,123	$95,263	$18,627,819
36	$64,033	$31,230	$95,263	$18,596,589

第3年供款共

$1,143,153

第3年利息

$775,378

第3年共還本金

$367,775

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$63,926	$31,337	$95,263	$18,565,252
38	$63,818	$31,445	$95,263	$18,533,807
39	$63,710	$31,553	$95,263	$18,502,255
40	$63,602	$31,661	$95,263	$18,470,593
41	$63,493	$31,770	$95,263	$18,438,823
42	$63,383	$31,879	$95,263	$18,406,944
43	$63,274	$31,989	$95,263	$18,374,955
44	$63,164	$32,099	$95,263	$18,342,856
45	$63,054	$32,209	$95,263	$18,310,647
46	$62,943	$32,320	$95,263	$18,278,327
47	$62,832	$32,431	$95,263	$18,245,896
48	$62,720	$32,542	$95,263	$18,213,354

第4年供款共

$1,143,153

第4年利息

$759,918

第4年共還本金

$383,235

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$62,608	$32,654	$95,263	$18,180,699
50	$62,496	$32,767	$95,263	$18,147,933
51	$62,384	$32,879	$95,263	$18,115,053
52	$62,270	$32,992	$95,263	$18,082,061
53	$62,157	$33,106	$95,263	$18,048,956
54	$62,043	$33,219	$95,263	$18,015,736
55	$61,929	$33,334	$95,263	$17,982,402
56	$61,815	$33,448	$95,263	$17,948,954
57	$61,700	$33,563	$95,263	$17,915,391
58	$61,584	$33,679	$95,263	$17,881,712
59	$61,468	$33,794	$95,263	$17,847,918
60	$61,352	$33,911	$95,263	$17,814,007

第5年供款共

$1,143,153

第5年利息

$743,807

第5年共還本金

$399,346

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$61,236	$34,027	$95,263	$17,779,980
62	$61,119	$34,144	$95,263	$17,745,836
63	$61,001	$34,261	$95,263	$17,711,575
64	$60,884	$34,379	$95,263	$17,677,196
65	$60,765	$34,497	$95,263	$17,642,698
66	$60,647	$34,616	$95,263	$17,608,082
67	$60,528	$34,735	$95,263	$17,573,347
68	$60,408	$34,854	$95,263	$17,538,493
69	$60,289	$34,974	$95,263	$17,503,519
70	$60,168	$35,094	$95,263	$17,468,424
71	$60,048	$35,215	$95,263	$17,433,209
72	$59,927	$35,336	$95,263	$17,397,873

第6年供款共

$1,143,153

第6年利息

$727,019

第6年共還本金

$416,134

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$59,805	$35,458	$95,263	$17,362,416
74	$59,683	$35,579	$95,263	$17,326,836
75	$59,561	$35,702	$95,263	$17,291,134
76	$59,438	$35,824	$95,263	$17,255,310
77	$59,315	$35,948	$95,263	$17,219,362
78	$59,192	$36,071	$95,263	$17,183,291
79	$59,068	$36,195	$95,263	$17,147,096
80	$58,943	$36,320	$95,263	$17,110,776
81	$58,818	$36,444	$95,263	$17,074,332
82	$58,693	$36,570	$95,263	$17,037,762
83	$58,567	$36,695	$95,263	$17,001,067
84	$58,441	$36,822	$95,263	$16,964,245

第7年供款共

$1,143,153

第7年利息

$709,525

第7年共還本金

$433,628

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$58,315	$36,948	$95,263	$16,927,297
86	$58,188	$37,075	$95,263	$16,890,222
87	$58,060	$37,203	$95,263	$16,853,019
88	$57,932	$37,330	$95,263	$16,815,689
89	$57,804	$37,459	$95,263	$16,778,230
90	$57,675	$37,588	$95,263	$16,740,642
91	$57,546	$37,717	$95,263	$16,702,926
92	$57,416	$37,846	$95,263	$16,665,079
93	$57,286	$37,977	$95,263	$16,627,103
94	$57,156	$38,107	$95,263	$16,588,995
95	$57,025	$38,238	$95,263	$16,550,757
96	$56,893	$38,370	$95,263	$16,512,388

第8年供款共

$1,143,153

第8年利息

$691,296

第8年共還本金

$451,857

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$56,761	$38,501	$95,263	$16,473,886
98	$56,629	$38,634	$95,263	$16,435,253
99	$56,496	$38,767	$95,263	$16,396,486
100	$56,363	$38,900	$95,263	$16,357,586
101	$56,229	$39,034	$95,263	$16,318,553
102	$56,095	$39,168	$95,263	$16,279,385
103	$55,960	$39,302	$95,263	$16,240,083
104	$55,825	$39,437	$95,263	$16,200,645
105	$55,690	$39,573	$95,263	$16,161,072
106	$55,554	$39,709	$95,263	$16,121,363
107	$55,417	$39,846	$95,263	$16,081,517
108	$55,280	$39,983	$95,263	$16,041,535

第9年供款共

$1,143,153

第9年利息

$672,300

第9年共還本金

$470,853

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$55,143	$40,120	$95,263	$16,001,415
110	$55,005	$40,258	$95,263	$15,961,157
111	$54,866	$40,396	$95,263	$15,920,761
112	$54,728	$40,535	$95,263	$15,880,226
113	$54,588	$40,674	$95,263	$15,839,551
114	$54,448	$40,814	$95,263	$15,798,737
115	$54,308	$40,955	$95,263	$15,757,782
116	$54,167	$41,095	$95,263	$15,716,687
117	$54,026	$41,237	$95,263	$15,675,450
118	$53,884	$41,378	$95,263	$15,634,072
119	$53,742	$41,521	$95,263	$15,592,551
120	$53,599	$41,663	$95,263	$15,550,888

第10年供款共

$1,143,153

第10年利息

$652,506

第10年共還本金

$490,647

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$53,456	$41,807	$95,263	$15,509,081
122	$53,312	$41,950	$95,263	$15,467,131
123	$53,168	$42,094	$95,263	$15,425,037
124	$53,024	$42,239	$95,263	$15,382,797
125	$52,878	$42,384	$95,263	$15,340,413
126	$52,733	$42,530	$95,263	$15,297,883
127	$52,586	$42,676	$95,263	$15,255,207
128	$52,440	$42,823	$95,263	$15,212,384
129	$52,293	$42,970	$95,263	$15,169,413
130	$52,145	$43,118	$95,263	$15,126,296
131	$51,997	$43,266	$95,263	$15,083,029
132	$51,848	$43,415	$95,263	$15,039,615

第11年供款共

$1,143,153

第11年利息

$631,880

第11年共還本金

$511,273

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$51,699	$43,564	$95,263	$14,996,051
134	$51,549	$43,714	$95,263	$14,952,337
135	$51,399	$43,864	$95,263	$14,908,473
136	$51,248	$44,015	$95,263	$14,864,458
137	$51,097	$44,166	$95,263	$14,820,292
138	$50,945	$44,318	$95,263	$14,775,974
139	$50,792	$44,470	$95,263	$14,731,503
140	$50,640	$44,623	$95,263	$14,686,880
141	$50,486	$44,777	$95,263	$14,642,103
142	$50,332	$44,931	$95,263	$14,597,173
143	$50,178	$45,085	$95,263	$14,552,088
144	$50,023	$45,240	$95,263	$14,506,848

第12年供款共

$1,143,153

第12年利息

$610,386

第12年共還本金

$532,767

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$49,867	$45,395	$95,263	$14,461,453
146	$49,711	$45,552	$95,263	$14,415,901
147	$49,555	$45,708	$95,263	$14,370,193
148	$49,398	$45,865	$95,263	$14,324,328
149	$49,240	$46,023	$95,263	$14,278,305
150	$49,082	$46,181	$95,263	$14,232,124
151	$48,923	$46,340	$95,263	$14,185,784
152	$48,764	$46,499	$95,263	$14,139,285
153	$48,604	$46,659	$95,263	$14,092,626
154	$48,443	$46,819	$95,263	$14,045,806
155	$48,282	$46,980	$95,263	$13,998,826
156	$48,121	$47,142	$95,263	$13,951,684

第13年供款共

$1,143,153

第13年利息

$587,989

第13年共還本金

$555,164

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$47,959	$47,304	$95,263	$13,904,381
158	$47,796	$47,466	$95,263	$13,856,914
159	$47,633	$47,630	$95,263	$13,809,285
160	$47,469	$47,793	$95,263	$13,761,491
161	$47,305	$47,958	$95,263	$13,713,534
162	$47,140	$48,122	$95,263	$13,665,411
163	$46,975	$48,288	$95,263	$13,617,123
164	$46,809	$48,454	$95,263	$13,568,669
165	$46,642	$48,620	$95,263	$13,520,049
166	$46,475	$48,788	$95,263	$13,471,261
167	$46,307	$48,955	$95,263	$13,422,306
168	$46,139	$49,124	$95,263	$13,373,182

第14年供款共

$1,143,153

第14年利息

$564,651

第14年共還本金

$578,502

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$45,970	$49,292	$95,263	$13,323,890
170	$45,801	$49,462	$95,263	$13,274,428
171	$45,631	$49,632	$95,263	$13,224,796
172	$45,460	$49,803	$95,263	$13,174,994
173	$45,289	$49,974	$95,263	$13,125,020
174	$45,117	$50,145	$95,263	$13,074,874
175	$44,945	$50,318	$95,263	$13,024,557
176	$44,772	$50,491	$95,263	$12,974,066
177	$44,598	$50,664	$95,263	$12,923,401
178	$44,424	$50,839	$95,263	$12,872,563
179	$44,249	$51,013	$95,263	$12,821,549
180	$44,074	$51,189	$95,263	$12,770,361

第15年供款共

$1,143,153

第15年利息

$540,331

第15年共還本金

$602,822

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$43,898	$51,365	$95,263	$12,718,996
182	$43,722	$51,541	$95,263	$12,667,455
183	$43,544	$51,718	$95,263	$12,615,737
184	$43,367	$51,896	$95,263	$12,563,840
185	$43,188	$52,075	$95,263	$12,511,766
186	$43,009	$52,254	$95,263	$12,459,512
187	$42,830	$52,433	$95,263	$12,407,079
188	$42,649	$52,613	$95,263	$12,354,466
189	$42,468	$52,794	$95,263	$12,301,671
190	$42,287	$52,976	$95,263	$12,248,696
191	$42,105	$53,158	$95,263	$12,195,538
192	$41,922	$53,341	$95,263	$12,142,197

第16年供款共

$1,143,153

第16年利息

$514,989

第16年共還本金

$628,164

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$41,739	$53,524	$95,263	$12,088,673
194	$41,555	$53,708	$95,263	$12,034,965
195	$41,370	$53,893	$95,263	$11,981,073
196	$41,185	$54,078	$95,263	$11,926,995
197	$40,999	$54,264	$95,263	$11,872,731
198	$40,813	$54,450	$95,263	$11,818,281
199	$40,625	$54,637	$95,263	$11,763,644
200	$40,438	$54,825	$95,263	$11,708,818
201	$40,249	$55,014	$95,263	$11,653,805
202	$40,060	$55,203	$95,263	$11,598,602
203	$39,870	$55,393	$95,263	$11,543,209
204	$39,680	$55,583	$95,263	$11,487,626

第17年供款共

$1,143,153

第17年利息

$488,582

第17年共還本金

$654,571

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$39,489	$55,774	$95,263	$11,431,852
206	$39,297	$55,966	$95,263	$11,375,887
207	$39,105	$56,158	$95,263	$11,319,728
208	$38,912	$56,351	$95,263	$11,263,377
209	$38,718	$56,545	$95,263	$11,206,832
210	$38,523	$56,739	$95,263	$11,150,093
211	$38,328	$56,934	$95,263	$11,093,159
212	$38,133	$57,130	$95,263	$11,036,029
213	$37,936	$57,326	$95,263	$10,978,702
214	$37,739	$57,523	$95,263	$10,921,179
215	$37,542	$57,721	$95,263	$10,863,458
216	$37,343	$57,920	$95,263	$10,805,538

第18年供款共

$1,143,153

第18年利息

$461,065

第18年共還本金

$682,088

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$37,144	$58,119	$95,263	$10,747,419
218	$36,944	$58,318	$95,263	$10,689,101
219	$36,744	$58,519	$95,263	$10,630,582
220	$36,543	$58,720	$95,263	$10,571,862
221	$36,341	$58,922	$95,263	$10,512,940
222	$36,138	$59,125	$95,263	$10,453,815
223	$35,935	$59,328	$95,263	$10,394,488
224	$35,731	$59,532	$95,263	$10,334,956
225	$35,526	$59,736	$95,263	$10,275,220
226	$35,321	$59,942	$95,263	$10,215,278
227	$35,115	$60,148	$95,263	$10,155,130
228	$34,908	$60,354	$95,263	$10,094,776

第19年供款共

$1,143,153

第19年利息

$432,391

第19年共還本金

$710,763

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$34,701	$60,562	$95,263	$10,034,214
230	$34,493	$60,770	$95,263	$9,973,443
231	$34,284	$60,979	$95,263	$9,912,464
232	$34,074	$61,189	$95,263	$9,851,276
233	$33,864	$61,399	$95,263	$9,789,877
234	$33,653	$61,610	$95,263	$9,728,267
235	$33,441	$61,822	$95,263	$9,666,445
236	$33,228	$62,034	$95,263	$9,604,411
237	$33,015	$62,248	$95,263	$9,542,163
238	$32,801	$62,462	$95,263	$9,479,701
239	$32,586	$62,676	$95,263	$9,417,025
240	$32,371	$62,892	$95,263	$9,354,133

第20年供款共

$1,143,153

第20年利息

$402,511

第20年共還本金

$740,642

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$32,155	$63,108	$95,263	$9,291,025
242	$31,938	$63,325	$95,263	$9,227,701
243	$31,720	$63,543	$95,263	$9,164,158
244	$31,502	$63,761	$95,263	$9,100,397
245	$31,283	$63,980	$95,263	$9,036,417
246	$31,063	$64,200	$95,263	$8,972,217
247	$30,842	$64,421	$95,263	$8,907,796
248	$30,621	$64,642	$95,263	$8,843,154
249	$30,398	$64,864	$95,263	$8,778,290
250	$30,175	$65,087	$95,263	$8,713,202
251	$29,952	$65,311	$95,263	$8,647,891
252	$29,727	$65,536	$95,263	$8,582,355

第21年供款共

$1,143,153

第21年利息

$371,375

第21年共還本金

$771,778

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$29,502	$65,761	$95,263	$8,516,595
254	$29,276	$65,987	$95,263	$8,450,608
255	$29,049	$66,214	$95,263	$8,384,394
256	$28,821	$66,441	$95,263	$8,317,952
257	$28,593	$66,670	$95,263	$8,251,283
258	$28,364	$66,899	$95,263	$8,184,384
259	$28,134	$67,129	$95,263	$8,117,255
260	$27,903	$67,360	$95,263	$8,049,895
261	$27,672	$67,591	$95,263	$7,982,304
262	$27,439	$67,824	$95,263	$7,914,480
263	$27,206	$68,057	$95,263	$7,846,423
264	$26,972	$68,291	$95,263	$7,778,133

第22年供款共

$1,143,153

第22年利息

$338,930

第22年共還本金

$804,223

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$26,737	$68,525	$95,263	$7,709,607
266	$26,502	$68,761	$95,263	$7,640,846
267	$26,265	$68,997	$95,263	$7,571,849
268	$26,028	$69,235	$95,263	$7,502,615
269	$25,790	$69,473	$95,263	$7,433,142
270	$25,551	$69,711	$95,263	$7,363,431
271	$25,312	$69,951	$95,263	$7,293,480
272	$25,071	$70,191	$95,263	$7,223,288
273	$24,830	$70,433	$95,263	$7,152,856
274	$24,588	$70,675	$95,263	$7,082,181
275	$24,345	$70,918	$95,263	$7,011,263
276	$24,101	$71,162	$95,263	$6,940,102

第23年供款共

$1,143,153

第23年利息

$305,122

第23年共還本金

$838,031

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$23,857	$71,406	$95,263	$6,868,695
278	$23,611	$71,652	$95,263	$6,797,044
279	$23,365	$71,898	$95,263	$6,725,146
280	$23,118	$72,145	$95,263	$6,653,001
281	$22,870	$72,393	$95,263	$6,580,608
282	$22,621	$72,642	$95,263	$6,507,966
283	$22,371	$72,892	$95,263	$6,435,074
284	$22,121	$73,142	$95,263	$6,361,932
285	$21,869	$73,394	$95,263	$6,288,538
286	$21,617	$73,646	$95,263	$6,214,893
287	$21,364	$73,899	$95,263	$6,140,993
288	$21,110	$74,153	$95,263	$6,066,840

第24年供款共

$1,143,153

第24年利息

$269,892

第24年共還本金

$873,261

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$20,855	$74,408	$95,263	$5,992,432
290	$20,599	$74,664	$95,263	$5,917,769
291	$20,342	$74,920	$95,263	$5,842,848
292	$20,085	$75,178	$95,263	$5,767,670
293	$19,826	$75,436	$95,263	$5,692,234
294	$19,567	$75,696	$95,263	$5,616,538
295	$19,307	$75,956	$95,263	$5,540,582
296	$19,046	$76,217	$95,263	$5,464,365
297	$18,784	$76,479	$95,263	$5,387,886
298	$18,521	$76,742	$95,263	$5,311,144
299	$18,257	$77,006	$95,263	$5,234,139
300	$17,992	$77,270	$95,263	$5,156,868

第25年供款共

$1,143,153

第25年利息

$233,181

第25年共還本金

$909,972

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$17,727	$77,536	$95,263	$5,079,332
302	$17,460	$77,803	$95,263	$5,001,530
303	$17,193	$78,070	$95,263	$4,923,460
304	$16,924	$78,338	$95,263	$4,845,121
305	$16,655	$78,608	$95,263	$4,766,514
306	$16,385	$78,878	$95,263	$4,687,636
307	$16,114	$79,149	$95,263	$4,608,487
308	$15,842	$79,421	$95,263	$4,529,066
309	$15,569	$79,694	$95,263	$4,449,372
310	$15,295	$79,968	$95,263	$4,369,404
311	$15,020	$80,243	$95,263	$4,289,161
312	$14,744	$80,519	$95,263	$4,208,642

第26年供款共

$1,143,153

第26年利息

$194,927

第26年共還本金

$948,226

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$14,467	$80,796	$95,263	$4,127,846
314	$14,189	$81,073	$95,263	$4,046,773
315	$13,911	$81,352	$95,263	$3,965,421
316	$13,631	$81,632	$95,263	$3,883,790
317	$13,351	$81,912	$95,263	$3,801,877
318	$13,069	$82,194	$95,263	$3,719,684
319	$12,786	$82,476	$95,263	$3,637,207
320	$12,503	$82,760	$95,263	$3,554,447
321	$12,218	$83,044	$95,263	$3,471,403
322	$11,933	$83,330	$95,263	$3,388,073
323	$11,647	$83,616	$95,263	$3,304,457
324	$11,359	$83,904	$95,263	$3,220,553

第27年供款共

$1,143,153

第27年利息

$155,064

第27年共還本金

$988,089

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$11,071	$84,192	$95,263	$3,136,361
326	$10,781	$84,482	$95,263	$3,051,880
327	$10,491	$84,772	$95,263	$2,967,108
328	$10,199	$85,063	$95,263	$2,882,044
329	$9,907	$85,356	$95,263	$2,796,689
330	$9,614	$85,649	$95,263	$2,711,040
331	$9,319	$85,944	$95,263	$2,625,096
332	$9,024	$86,239	$95,263	$2,538,857
333	$8,727	$86,535	$95,263	$2,452,322
334	$8,430	$86,833	$95,263	$2,365,489
335	$8,131	$87,131	$95,263	$2,278,357
336	$7,832	$87,431	$95,263	$2,190,926

第28年供款共

$1,143,153

第28年利息

$113,526

第28年共還本金

$1,029,627

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$7,531	$87,731	$95,263	$2,103,195
338	$7,230	$88,033	$95,263	$2,015,162
339	$6,927	$88,336	$95,263	$1,926,826
340	$6,623	$88,639	$95,263	$1,838,187
341	$6,319	$88,944	$95,263	$1,749,243
342	$6,013	$89,250	$95,263	$1,659,993
343	$5,706	$89,557	$95,263	$1,570,437
344	$5,398	$89,864	$95,263	$1,480,572
345	$5,089	$90,173	$95,263	$1,390,399
346	$4,779	$90,483	$95,263	$1,299,916
347	$4,468	$90,794	$95,263	$1,209,122
348	$4,156	$91,106	$95,263	$1,118,015

第29年供款共

$1,143,153

第29年利息

$70,242

第29年共還本金

$1,072,911

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$3,843	$91,420	$95,263	$1,026,596
350	$3,529	$91,734	$95,263	$934,862
351	$3,214	$92,049	$95,263	$842,813
352	$2,897	$92,366	$95,263	$750,447
353	$2,580	$92,683	$95,263	$657,764
354	$2,261	$93,002	$95,263	$564,762
355	$1,941	$93,321	$95,263	$471,441
356	$1,621	$93,642	$95,263	$377,799
357	$1,299	$93,964	$95,263	$283,835
358	$976	$94,287	$95,263	$189,548
359	$652	$94,611	$95,263	$94,936
360	$326	$94,936	$95,263	$0

第30年供款共

$1,143,153

第30年利息

$25,138

第30年共還本金

$1,118,015

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$44,202,791

免责声明

笋盘推介

按揭保险费
info