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$42,471,112

每月供款
$72,213

首期

$14,900,000

总贷款额

$14,900,000

總利息

$11,096,612

印花税

$1,266,500

其他

$308,000

置业成本总预算

HK$16,474,500

$144,426

置业成本总预算

HK$16,474,500

首期

$14,900,000
印花税

$1,266,500
- AVD
  
  $1,266,500
律师费

$ 10,000
代理佣金

$298,000
按揭保险费

不适用

$144,426

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

西贡匡湖居第01期

thumb_up

匡湖居第01期

实

1,048 呎

@28,626

建

1,460 呎

@20,548

local_fire_department 至HIT

售$3,000 万

实

1,048 呎

@28,626

建

1,460 呎

@20,548

售$3,000 万

local_fire_department 至HIT

西贡西沙小筑

thumb_up

西贡西沙小筑

实

1,526 呎

@19,659

建

2,018 呎

@14,866

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 verified 首置必买

售$3,000 万

实

1,526 呎

@19,659

建

2,018 呎

@14,866

售$3,000 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 verified 首置必买

清水湾小坑口

thumb_up

则正实用独立屋

实

2,100 呎

@13,714

建

2,100 呎

@13,714

local_fire_department 至HIT pets 爱竉必选

售$2,880 万

实

2,100 呎

@13,714

建

2,100 呎

@13,714

售$2,880 万

local_fire_department 至HIT pets 爱竉必选

西贡 Sai Kung Mid-level

thumb_up

眺望壮丽开掦山景

建

2,100 呎

@13,714

local_fire_department 至HIT real_estate_agent 罕有放盘 pets 爱竉必选

售$2,880 万

建

2,100 呎

@13,714

售$2,880 万

local_fire_department 至HIT real_estate_agent 罕有放盘 pets 爱竉必选

西贡西贡别墅

thumb_up

西贡别墅

实

1,690 呎

@17,751

建

2,147 呎

@13,973

local_fire_department 至HIT local_offer 低水笋价

售$3,000 万

实

1,690 呎

@17,751

建

2,147 呎

@13,973

售$3,000 万

local_fire_department 至HIT local_offer 低水笋价

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

西贡匡湖居第01期

thumb_up

MARINA COVE

实

1,048 呎

@28,435

建

1,460 呎

@20,411

local_fire_department 至HIT directions_run 即走

售$2,980 万

实

1,048 呎

@28,435

建

1,460 呎

@20,411

售$2,980 万

local_fire_department 至HIT directions_run 即走

沙田御龙山

thumb_up

东铁线, 东南极高层马场全景, 有匙

实

1,409 呎

@21,647

建

1,815 呎

@16,804

pets 爱竉必选

售$3,050 万

实

1,409 呎

@21,647

建

1,815 呎

@16,804

售$3,050 万

pets 爱竉必选

西贡康曦花园

thumb_up

Sai Kung Villa - Managed Complex

实

1,473 呎

@20,367

建

2,809 呎

@10,680

local_fire_department 至HIT

售$3,000 万

实

1,473 呎

@20,367

建

2,809 呎

@10,680

售$3,000 万

local_fire_department 至HIT

西贡立德台

thumb_up

Sea View Garden House

实

1,561 呎

@19,218

建

2,000 呎

@15,000

local_fire_department 至HIT hotel_class 楼王 vpn_key 有匙即睇

售$3,000 万

实

1,561 呎

@19,218

建

2,000 呎

@15,000

售$3,000 万

local_fire_department 至HIT hotel_class 楼王 vpn_key 有匙即睇

KOL实拍 VR实景

西贡碧云苑

thumb_up

CLEAR WATER BAY

实

2,100 呎

@14,286

建

2,100 呎

@14,286

local_fire_department 至HIT

售$3,000 万

实

2,100 呎

@14,286

建

2,100 呎

@14,286

售$3,000 万

local_fire_department 至HIT

VR实景

沙田壹号云顶第02期云顶峰

thumb_up

新鸿基🌟雋颂峯🔬頂層覆式🏡 [ 连天台 & 平台 ] 3️⃣房(套房) 连一个车位🚗.

实

1,356 呎

@21,976

建

1,718 呎

@17,346

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

售$2,980 万

实

1,356 呎

@21,976

建

1,718 呎

@17,346

售$2,980 万

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

利率	15年	20年	25年	30年
1.000	$89,176	$68,524	$56,154	$47,924
1.500	$92,491	$71,899	$59,591	$51,423
2.000	$95,883	$75,377	$63,154	$55,073
2.500	$99,352	$78,956	$66,844	$58,873
3.000	$102,897	$82,635	$70,657	$62,819
3.500	$106,517	$86,414	$74,593	$66,908
4.000	$110,214	$90,291	$78,648	$71,135
4.125	$111,149	$91,275	$79,680	$72,213
4.500	$113,984	$94,265	$82,819	$75,496
5.000	$117,828	$98,333	$87,104	$79,986
5.500	$121,745	$102,495	$91,499	$84,601
6.000	$125,735	$106,748	$96,001	$89,333

每月供款$72,213

年期

30年

贷款金额

$14,900,000

總利息

$11,096,612

总贷款连利息

$25,996,612

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$51,219	$20,994	$72,213	$14,879,006
2	$51,147	$21,066	$72,213	$14,857,940
3	$51,074	$21,139	$72,213	$14,836,801
4	$51,002	$21,211	$72,213	$14,815,590
5	$50,929	$21,284	$72,213	$14,794,306
6	$50,855	$21,357	$72,213	$14,772,948
7	$50,782	$21,431	$72,213	$14,751,517
8	$50,708	$21,504	$72,213	$14,730,013
9	$50,634	$21,578	$72,213	$14,708,434
10	$50,560	$21,653	$72,213	$14,686,782
11	$50,486	$21,727	$72,213	$14,665,055
12	$50,411	$21,802	$72,213	$14,643,253

第1年供款共

$866,554

第1年利息

$609,807

第1年共還本金

$256,747

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$50,336	$21,877	$72,213	$14,621,377
14	$50,261	$21,952	$72,213	$14,599,425
15	$50,186	$22,027	$72,213	$14,577,398
16	$50,110	$22,103	$72,213	$14,555,295
17	$50,034	$22,179	$72,213	$14,533,116
18	$49,958	$22,255	$72,213	$14,510,860
19	$49,881	$22,332	$72,213	$14,488,529
20	$49,804	$22,408	$72,213	$14,466,120
21	$49,727	$22,486	$72,213	$14,443,635
22	$49,650	$22,563	$72,213	$14,421,072
23	$49,572	$22,640	$72,213	$14,398,431
24	$49,495	$22,718	$72,213	$14,375,713

第2年供款共

$866,554

第2年利息

$599,014

第2年共還本金

$267,540

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$49,417	$22,796	$72,213	$14,352,917
26	$49,338	$22,875	$72,213	$14,330,042
27	$49,260	$22,953	$72,213	$14,307,089
28	$49,181	$23,032	$72,213	$14,284,057
29	$49,101	$23,111	$72,213	$14,260,945
30	$49,022	$23,191	$72,213	$14,237,755
31	$48,942	$23,271	$72,213	$14,214,484
32	$48,862	$23,351	$72,213	$14,191,133
33	$48,782	$23,431	$72,213	$14,167,703
34	$48,701	$23,511	$72,213	$14,144,191
35	$48,621	$23,592	$72,213	$14,120,599
36	$48,540	$23,673	$72,213	$14,096,926

第3年供款共

$866,554

第3年利息

$587,767

第3年共還本金

$278,787

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$48,458	$23,755	$72,213	$14,073,171
38	$48,377	$23,836	$72,213	$14,049,335
39	$48,295	$23,918	$72,213	$14,025,417
40	$48,212	$24,000	$72,213	$14,001,416
41	$48,130	$24,083	$72,213	$13,977,333
42	$48,047	$24,166	$72,213	$13,953,168
43	$47,964	$24,249	$72,213	$13,928,919
44	$47,881	$24,332	$72,213	$13,904,587
45	$47,797	$24,416	$72,213	$13,880,171
46	$47,713	$24,500	$72,213	$13,855,671
47	$47,629	$24,584	$72,213	$13,831,087
48	$47,544	$24,668	$72,213	$13,806,419

第4年供款共

$866,554

第4年利息

$576,047

第4年共還本金

$290,507

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$47,460	$24,753	$72,213	$13,781,666
50	$47,374	$24,838	$72,213	$13,756,827
51	$47,289	$24,924	$72,213	$13,731,904
52	$47,203	$25,009	$72,213	$13,706,894
53	$47,117	$25,095	$72,213	$13,681,799
54	$47,031	$25,182	$72,213	$13,656,617
55	$46,945	$25,268	$72,213	$13,631,349
56	$46,858	$25,355	$72,213	$13,605,994
57	$46,771	$25,442	$72,213	$13,580,552
58	$46,683	$25,530	$72,213	$13,555,022
59	$46,595	$25,617	$72,213	$13,529,405
60	$46,507	$25,705	$72,213	$13,503,699

第5年供款共

$866,554

第5年利息

$563,834

第5年共還本金

$302,720

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$46,419	$25,794	$72,213	$13,477,905
62	$46,330	$25,883	$72,213	$13,452,023
63	$46,241	$25,971	$72,213	$13,426,051
64	$46,152	$26,061	$72,213	$13,399,991
65	$46,062	$26,150	$72,213	$13,373,840
66	$45,973	$26,240	$72,213	$13,347,600
67	$45,882	$26,330	$72,213	$13,321,270
68	$45,792	$26,421	$72,213	$13,294,849
69	$45,701	$26,512	$72,213	$13,268,337
70	$45,610	$26,603	$72,213	$13,241,734
71	$45,518	$26,694	$72,213	$13,215,040
72	$45,427	$26,786	$72,213	$13,188,254

第6年供款共

$866,554

第6年利息

$551,108

第6年共還本金

$315,446

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$45,335	$26,878	$72,213	$13,161,375
74	$45,242	$26,971	$72,213	$13,134,405
75	$45,150	$27,063	$72,213	$13,107,341
76	$45,056	$27,156	$72,213	$13,080,185
77	$44,963	$27,250	$72,213	$13,052,935
78	$44,869	$27,343	$72,213	$13,025,592
79	$44,775	$27,437	$72,213	$12,998,155
80	$44,681	$27,532	$72,213	$12,970,623
81	$44,587	$27,626	$72,213	$12,942,997
82	$44,492	$27,721	$72,213	$12,915,276
83	$44,396	$27,817	$72,213	$12,887,459
84	$44,301	$27,912	$72,213	$12,859,547

第7年供款共

$866,554

第7年利息

$537,847

第7年共還本金

$328,707

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$44,205	$28,008	$72,213	$12,831,539
86	$44,108	$28,104	$72,213	$12,803,434
87	$44,012	$28,201	$72,213	$12,775,233
88	$43,915	$28,298	$72,213	$12,746,935
89	$43,818	$28,395	$72,213	$12,718,540
90	$43,720	$28,493	$72,213	$12,690,047
91	$43,622	$28,591	$72,213	$12,661,457
92	$43,524	$28,689	$72,213	$12,632,768
93	$43,425	$28,788	$72,213	$12,603,980
94	$43,326	$28,887	$72,213	$12,575,093
95	$43,227	$28,986	$72,213	$12,546,107
96	$43,127	$29,086	$72,213	$12,517,022

第8年供款共

$866,554

第8年利息

$524,029

第8年共還本金

$342,525

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$43,027	$29,186	$72,213	$12,487,836
98	$42,927	$29,286	$72,213	$12,458,550
99	$42,826	$29,387	$72,213	$12,429,164
100	$42,725	$29,488	$72,213	$12,399,676
101	$42,624	$29,589	$72,213	$12,370,087
102	$42,522	$29,691	$72,213	$12,340,397
103	$42,420	$29,793	$72,213	$12,310,604
104	$42,318	$29,895	$72,213	$12,280,709
105	$42,215	$29,998	$72,213	$12,250,711
106	$42,112	$30,101	$72,213	$12,220,610
107	$42,008	$30,204	$72,213	$12,190,405
108	$41,905	$30,308	$72,213	$12,160,097

第9年供款共

$866,554

第9年利息

$509,629

第9年共還本金

$356,925

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$41,800	$30,412	$72,213	$12,129,685
110	$41,696	$30,517	$72,213	$12,099,168
111	$41,591	$30,622	$72,213	$12,068,546
112	$41,486	$30,727	$72,213	$12,037,819
113	$41,380	$30,833	$72,213	$12,006,986
114	$41,274	$30,939	$72,213	$11,976,047
115	$41,168	$31,045	$72,213	$11,945,002
116	$41,061	$31,152	$72,213	$11,913,850
117	$40,954	$31,259	$72,213	$11,882,591
118	$40,846	$31,366	$72,213	$11,851,225
119	$40,739	$31,474	$72,213	$11,819,750
120	$40,630	$31,582	$72,213	$11,788,168

第10年供款共

$866,554

第10年利息

$494,625

第10年共還本金

$371,929

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$40,522	$31,691	$72,213	$11,756,477
122	$40,413	$31,800	$72,213	$11,724,677
123	$40,304	$31,909	$72,213	$11,692,768
124	$40,194	$32,019	$72,213	$11,660,749
125	$40,084	$32,129	$72,213	$11,628,620
126	$39,973	$32,239	$72,213	$11,596,381
127	$39,863	$32,350	$72,213	$11,564,030
128	$39,751	$32,461	$72,213	$11,531,569
129	$39,640	$32,573	$72,213	$11,498,996
130	$39,528	$32,685	$72,213	$11,466,311
131	$39,415	$32,797	$72,213	$11,433,513
132	$39,303	$32,910	$72,213	$11,400,603

第11年供款共

$866,554

第11年利息

$478,989

第11年共還本金

$387,565

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$39,190	$33,023	$72,213	$11,367,580
134	$39,076	$33,137	$72,213	$11,334,443
135	$38,962	$33,251	$72,213	$11,301,193
136	$38,848	$33,365	$72,213	$11,267,828
137	$38,733	$33,480	$72,213	$11,234,348
138	$38,618	$33,595	$72,213	$11,200,753
139	$38,503	$33,710	$72,213	$11,167,043
140	$38,387	$33,826	$72,213	$11,133,217
141	$38,270	$33,942	$72,213	$11,099,275
142	$38,154	$34,059	$72,213	$11,065,216
143	$38,037	$34,176	$72,213	$11,031,039
144	$37,919	$34,294	$72,213	$10,996,746

第12年供款共

$866,554

第12年利息

$462,696

第12年共還本金

$403,857

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$37,801	$34,411	$72,213	$10,962,334
146	$37,683	$34,530	$72,213	$10,927,804
147	$37,564	$34,648	$72,213	$10,893,156
148	$37,445	$34,768	$72,213	$10,858,388
149	$37,326	$34,887	$72,213	$10,823,501
150	$37,206	$35,007	$72,213	$10,788,494
151	$37,085	$35,127	$72,213	$10,753,367
152	$36,965	$35,248	$72,213	$10,718,119
153	$36,844	$35,369	$72,213	$10,682,750
154	$36,722	$35,491	$72,213	$10,647,259
155	$36,600	$35,613	$72,213	$10,611,646
156	$36,478	$35,735	$72,213	$10,575,911

第13年供款共

$866,554

第13年利息

$445,719

第13年共還本金

$420,835

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$36,355	$35,858	$72,213	$10,540,052
158	$36,231	$35,981	$72,213	$10,504,071
159	$36,108	$36,105	$72,213	$10,467,966
160	$35,984	$36,229	$72,213	$10,431,737
161	$35,859	$36,354	$72,213	$10,395,383
162	$35,734	$36,479	$72,213	$10,358,904
163	$35,609	$36,604	$72,213	$10,322,300
164	$35,483	$36,730	$72,213	$10,285,570
165	$35,357	$36,856	$72,213	$10,248,714
166	$35,230	$36,983	$72,213	$10,211,731
167	$35,103	$37,110	$72,213	$10,174,621
168	$34,975	$37,238	$72,213	$10,137,384

第14年供款共

$866,554

第14年利息

$428,027

第14年共還本金

$438,527

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$34,847	$37,366	$72,213	$10,100,018
170	$34,719	$37,494	$72,213	$10,062,524
171	$34,590	$37,623	$72,213	$10,024,901
172	$34,461	$37,752	$72,213	$9,987,149
173	$34,331	$37,882	$72,213	$9,949,267
174	$34,201	$38,012	$72,213	$9,911,255
175	$34,070	$38,143	$72,213	$9,873,112
176	$33,939	$38,274	$72,213	$9,834,838
177	$33,807	$38,406	$72,213	$9,796,433
178	$33,675	$38,538	$72,213	$9,757,895
179	$33,543	$38,670	$72,213	$9,719,225
180	$33,410	$38,803	$72,213	$9,680,422

第15年供款共

$866,554

第15年利息

$409,592

第15年共還本金

$456,962

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$33,276	$38,936	$72,213	$9,641,486
182	$33,143	$39,070	$72,213	$9,602,415
183	$33,008	$39,205	$72,213	$9,563,211
184	$32,874	$39,339	$72,213	$9,523,872
185	$32,738	$39,475	$72,213	$9,484,397
186	$32,603	$39,610	$72,213	$9,444,787
187	$32,466	$39,746	$72,213	$9,405,041
188	$32,330	$39,883	$72,213	$9,365,158
189	$32,193	$40,020	$72,213	$9,325,138
190	$32,055	$40,158	$72,213	$9,284,980
191	$31,917	$40,296	$72,213	$9,244,684
192	$31,779	$40,434	$72,213	$9,204,250

第16年供款共

$866,554

第16年利息

$390,382

第16年共還本金

$476,172

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$31,640	$40,573	$72,213	$9,163,677
194	$31,500	$40,713	$72,213	$9,122,964
195	$31,360	$40,853	$72,213	$9,082,112
196	$31,220	$40,993	$72,213	$9,041,119
197	$31,079	$41,134	$72,213	$8,999,985
198	$30,937	$41,275	$72,213	$8,958,709
199	$30,796	$41,417	$72,213	$8,917,292
200	$30,653	$41,560	$72,213	$8,875,732
201	$30,510	$41,702	$72,213	$8,834,030
202	$30,367	$41,846	$72,213	$8,792,184
203	$30,223	$41,990	$72,213	$8,750,194
204	$30,079	$42,134	$72,213	$8,708,060

第17年供款共

$866,554

第17年利息

$370,364

第17年共還本金

$496,190

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$29,934	$42,279	$72,213	$8,665,781
206	$29,789	$42,424	$72,213	$8,623,357
207	$29,643	$42,570	$72,213	$8,580,787
208	$29,496	$42,716	$72,213	$8,538,071
209	$29,350	$42,863	$72,213	$8,495,208
210	$29,202	$43,011	$72,213	$8,452,197
211	$29,054	$43,158	$72,213	$8,409,039
212	$28,906	$43,307	$72,213	$8,365,732
213	$28,757	$43,456	$72,213	$8,322,276
214	$28,608	$43,605	$72,213	$8,278,671
215	$28,458	$43,755	$72,213	$8,234,917
216	$28,308	$43,905	$72,213	$8,191,011

第18年供款共

$866,554

第18年利息

$349,505

第18年共還本金

$517,049

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$28,157	$44,056	$72,213	$8,146,955
218	$28,005	$44,208	$72,213	$8,102,747
219	$27,853	$44,360	$72,213	$8,058,388
220	$27,701	$44,512	$72,213	$8,013,876
221	$27,548	$44,665	$72,213	$7,969,211
222	$27,394	$44,819	$72,213	$7,924,392
223	$27,240	$44,973	$72,213	$7,879,419
224	$27,086	$45,127	$72,213	$7,834,292
225	$26,930	$45,282	$72,213	$7,789,009
226	$26,775	$45,438	$72,213	$7,743,571
227	$26,619	$45,594	$72,213	$7,697,977
228	$26,462	$45,751	$72,213	$7,652,226

第19年供款共

$866,554

第19年利息

$327,769

第19年共還本金

$538,785

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$26,305	$45,908	$72,213	$7,606,318
230	$26,147	$46,066	$72,213	$7,560,252
231	$25,988	$46,224	$72,213	$7,514,027
232	$25,829	$46,383	$72,213	$7,467,644
233	$25,670	$46,543	$72,213	$7,421,101
234	$25,510	$46,703	$72,213	$7,374,398
235	$25,349	$46,863	$72,213	$7,327,535
236	$25,188	$47,024	$72,213	$7,280,511
237	$25,027	$47,186	$72,213	$7,233,325
238	$24,865	$47,348	$72,213	$7,185,976
239	$24,702	$47,511	$72,213	$7,138,465
240	$24,538	$47,674	$72,213	$7,090,791

第20年供款共

$866,554

第20年利息

$305,119

第20年共還本金

$561,435

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$24,375	$47,838	$72,213	$7,042,953
242	$24,210	$48,003	$72,213	$6,994,950
243	$24,045	$48,168	$72,213	$6,946,782
244	$23,880	$48,333	$72,213	$6,898,449
245	$23,713	$48,499	$72,213	$6,849,950
246	$23,547	$48,666	$72,213	$6,801,284
247	$23,379	$48,833	$72,213	$6,752,450
248	$23,212	$49,001	$72,213	$6,703,449
249	$23,043	$49,170	$72,213	$6,654,279
250	$22,874	$49,339	$72,213	$6,604,941
251	$22,704	$49,508	$72,213	$6,555,432
252	$22,534	$49,679	$72,213	$6,505,754

第21年供款共

$866,554

第21年利息

$281,517

第21年共還本金

$585,037

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$22,364	$49,849	$72,213	$6,455,905
254	$22,192	$50,021	$72,213	$6,405,884
255	$22,020	$50,193	$72,213	$6,355,691
256	$21,848	$50,365	$72,213	$6,305,326
257	$21,675	$50,538	$72,213	$6,254,788
258	$21,501	$50,712	$72,213	$6,204,076
259	$21,327	$50,886	$72,213	$6,153,190
260	$21,152	$51,061	$72,213	$6,102,128
261	$20,976	$51,237	$72,213	$6,050,892
262	$20,800	$51,413	$72,213	$5,999,479
263	$20,623	$51,590	$72,213	$5,947,889
264	$20,446	$51,767	$72,213	$5,896,122

第22年供款共

$866,554

第22年利息

$256,922

第22年共還本金

$609,632

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$20,268	$51,945	$72,213	$5,844,177
266	$20,089	$52,123	$72,213	$5,792,054
267	$19,910	$52,303	$72,213	$5,739,751
268	$19,730	$52,482	$72,213	$5,687,269
269	$19,550	$52,663	$72,213	$5,634,606
270	$19,369	$52,844	$72,213	$5,581,762
271	$19,187	$53,026	$72,213	$5,528,737
272	$19,005	$53,208	$72,213	$5,475,529
273	$18,822	$53,391	$72,213	$5,422,138
274	$18,639	$53,574	$72,213	$5,368,564
275	$18,454	$53,758	$72,213	$5,314,806
276	$18,270	$53,943	$72,213	$5,260,862

第23年供款共

$866,554

第23年利息

$231,294

第23年共還本金

$635,260

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$18,084	$54,129	$72,213	$5,206,734
278	$17,898	$54,315	$72,213	$5,152,419
279	$17,711	$54,501	$72,213	$5,097,918
280	$17,524	$54,689	$72,213	$5,043,229
281	$17,336	$54,877	$72,213	$4,988,352
282	$17,147	$55,065	$72,213	$4,933,287
283	$16,958	$55,255	$72,213	$4,878,032
284	$16,768	$55,445	$72,213	$4,822,588
285	$16,578	$55,635	$72,213	$4,766,953
286	$16,386	$55,826	$72,213	$4,711,126
287	$16,194	$56,018	$72,213	$4,655,108
288	$16,002	$56,211	$72,213	$4,598,897

第24年供款共

$866,554

第24年利息

$204,588

第24年共還本金

$661,965

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$15,809	$56,404	$72,213	$4,542,493
290	$15,615	$56,598	$72,213	$4,485,895
291	$15,420	$56,793	$72,213	$4,429,102
292	$15,225	$56,988	$72,213	$4,372,115
293	$15,029	$57,184	$72,213	$4,314,931
294	$14,833	$57,380	$72,213	$4,257,551
295	$14,635	$57,577	$72,213	$4,199,973
296	$14,437	$57,775	$72,213	$4,142,198
297	$14,239	$57,974	$72,213	$4,084,224
298	$14,040	$58,173	$72,213	$4,026,051
299	$13,840	$58,373	$72,213	$3,967,677
300	$13,639	$58,574	$72,213	$3,909,103

第25年供款共

$866,554

第25年利息

$176,760

第25年共還本金

$689,794

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$13,438	$58,775	$72,213	$3,850,328
302	$13,236	$58,977	$72,213	$3,791,351
303	$13,033	$59,180	$72,213	$3,732,171
304	$12,829	$59,383	$72,213	$3,672,787
305	$12,625	$59,588	$72,213	$3,613,200
306	$12,420	$59,792	$72,213	$3,553,407
307	$12,215	$59,998	$72,213	$3,493,409
308	$12,009	$60,204	$72,213	$3,433,205
309	$11,802	$60,411	$72,213	$3,372,794
310	$11,594	$60,619	$72,213	$3,312,175
311	$11,386	$60,827	$72,213	$3,251,348
312	$11,177	$61,036	$72,213	$3,190,312

第26年供款共

$866,554

第26年利息

$147,762

第26年共還本金

$718,792

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$10,967	$61,246	$72,213	$3,129,066
314	$10,756	$61,457	$72,213	$3,067,609
315	$10,545	$61,668	$72,213	$3,005,941
316	$10,333	$61,880	$72,213	$2,944,061
317	$10,120	$62,093	$72,213	$2,881,968
318	$9,907	$62,306	$72,213	$2,819,662
319	$9,693	$62,520	$72,213	$2,757,142
320	$9,478	$62,735	$72,213	$2,694,407
321	$9,262	$62,951	$72,213	$2,631,456
322	$9,046	$63,167	$72,213	$2,568,289
323	$8,828	$63,384	$72,213	$2,504,905
324	$8,611	$63,602	$72,213	$2,441,303

第27年供款共

$866,554

第27年利息

$117,545

第27年共還本金

$749,009

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$8,392	$63,821	$72,213	$2,377,482
326	$8,173	$64,040	$72,213	$2,313,442
327	$7,952	$64,260	$72,213	$2,249,181
328	$7,732	$64,481	$72,213	$2,184,700
329	$7,510	$64,703	$72,213	$2,119,997
330	$7,287	$64,925	$72,213	$2,055,072
331	$7,064	$65,149	$72,213	$1,989,923
332	$6,840	$65,372	$72,213	$1,924,551
333	$6,616	$65,597	$72,213	$1,858,954
334	$6,390	$65,823	$72,213	$1,793,131
335	$6,164	$66,049	$72,213	$1,727,082
336	$5,937	$66,276	$72,213	$1,660,806

第28年供款共

$866,554

第28年利息

$86,057

第28年共還本金

$780,497

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$5,709	$66,504	$72,213	$1,594,302
338	$5,480	$66,732	$72,213	$1,527,570
339	$5,251	$66,962	$72,213	$1,460,608
340	$5,021	$67,192	$72,213	$1,393,416
341	$4,790	$67,423	$72,213	$1,325,993
342	$4,558	$67,655	$72,213	$1,258,338
343	$4,326	$67,887	$72,213	$1,190,451
344	$4,092	$68,121	$72,213	$1,122,331
345	$3,858	$68,355	$72,213	$1,053,976
346	$3,623	$68,590	$72,213	$985,386
347	$3,387	$68,826	$72,213	$916,560
348	$3,151	$69,062	$72,213	$847,498

第29年供款共

$866,554

第29年利息

$53,246

第29年共還本金

$813,308

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,913	$69,300	$72,213	$778,199
350	$2,675	$69,538	$72,213	$708,661
351	$2,436	$69,777	$72,213	$638,884
352	$2,196	$70,017	$72,213	$568,868
353	$1,955	$70,257	$72,213	$498,610
354	$1,714	$70,499	$72,213	$428,111
355	$1,472	$70,741	$72,213	$357,370
356	$1,228	$70,984	$72,213	$286,386
357	$984	$71,228	$72,213	$215,158
358	$740	$71,473	$72,213	$143,684
359	$494	$71,719	$72,213	$71,965
360	$247	$71,965	$72,213	$0

第30年供款共

$866,554

第30年利息

$19,055

第30年共還本金

$847,498

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$42,471,112

免责声明

笋盘推介

按揭保险费
info