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$46,745,721

每月供款
$79,483

首期

$16,400,000

总贷款额

$16,400,000

總利息

$12,213,721

印花税

$1,394,000

其他

$338,000

置业成本总预算

HK$18,132,000

$158,965

置业成本总预算

HK$18,132,000

首期

$16,400,000
印花税

$1,394,000
- AVD
  
  $1,394,000
律师费

$ 10,000
代理佣金

$328,000
按揭保险费

不适用

$158,965

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

大埔天赋海湾全屋靓靓装修,一见钟情永久全海景,4房双套大宅,罕有高层放盘

thumb_up

天赋海湾****全屋靓靓装修,一见钟情永久全海景,4房双套大宅,罕有高层放盘****

实

1,708 呎

@19,321

建

2,180 呎

@15,138

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

售$3,300 万

实

1,708 呎

@19,321

建

2,180 呎

@15,138

售$3,300 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

沙田晋名峰 C座

thumb_up

火炭晋名峰特高楼底罕有特式户，4房2套加工人房，平台+天台 1497呎连1个车位

实

1,316 呎

@24,924

建

1,760 呎

@18,636

real_estate_agent 罕有放盘 hotel_class 楼王

售$3,280 万

实

1,316 呎

@24,924

建

1,760 呎

@18,636

售$3,280 万

real_estate_agent 罕有放盘 hotel_class 楼王

西贡松涛苑

thumb_up

BEAUTIFUL COMPLEX

实

1,822 呎

@17,563

建

2,232 呎

@14,337

local_fire_department 至HIT local_offer 低水笋价

售$3,200 万

实

1,822 呎

@17,563

建

2,232 呎

@14,337

售$3,200 万

local_fire_department 至HIT local_offer 低水笋价

清水湾傲泷特色花园

thumb_up

傲泷特色花园

实

1,701 呎

@18,695

local_fire_department 至HIT local_offer 低水笋价 pets 爱竉必选 price_change 蚀让盘

售$3,180 万

实

1,701 呎

@18,695

售$3,180 万

local_fire_department 至HIT local_offer 低水笋价 pets 爱竉必选 price_change 蚀让盘

西贡清水湾

thumb_up

SPECTACULAR SEA VIEW WITH SECURITY GATE

建

2,100 呎

@15,238

local_fire_department 至HIT local_offer 低水笋价

售$3,200 万

建

2,100 呎

@15,238

售$3,200 万

local_fire_department 至HIT local_offer 低水笋价

白石角天赋海湾海钻第05座

thumb_up

天赋海湾海钻

实

1,421 呎

@23,223

建

1,921 呎

@17,179

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价

售$3,300 万

实

1,421 呎

@23,223

建

1,921 呎

@17,179

售$3,300 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价

西贡柏丽湾别墅

thumb_up

BEAUTIFUL VILLA WITH PRIVATE POOL

实

1,332 呎

@24,775

建

1,650 呎

@20,000

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买

售$3,300 万

实

1,332 呎

@24,775

建

1,650 呎

@20,000

售$3,300 万

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买

KOL实拍

西贡松涛轩

thumb_up

西贡大园私泳屋

建

2,100 呎

@15,714

local_fire_department 至HIT hotel_class 楼王 vpn_key 有匙即睇

售$3,300 万

建

2,100 呎

@15,714

售$3,300 万

local_fire_department 至HIT hotel_class 楼王 vpn_key 有匙即睇

大埔帝琴湾凯琴居

thumb_up

帝琴湾凯琴居高尚住宅品味生活豪宅地段过百万装修实盘即约即睇爽爽爽

实

2,415 呎

@13,996

建

3,020 呎

@11,192

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

售$3,380 万

实

2,415 呎

@13,996

建

3,020 呎

@11,192

售$3,380 万

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

大潭石澳村

thumb_up

[山海为伴-沖浪圣地]瞬间步行至[石澳沙滩]极罕机会4房[连花园&天台]业主割爱 !

建

1,500 呎

@21,333

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

售$3,200 万

建

1,500 呎

@21,333

售$3,200 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

KOL实拍

西贡傲泷

thumb_up

罕有四房连天台公寓

实

1,493 呎

@22,103

real_estate_agent 罕有放盘

售$3,300 万

实

1,493 呎

@22,103

售$3,300 万

real_estate_agent 罕有放盘

KOL实拍

西贡松涛苑

thumb_up

BEAUTIFUL VILLA

实

1,926 呎

@16,615

建

2,039 呎

@15,694

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买

售$3,200 万

实

1,926 呎

@16,615

建

2,039 呎

@15,694

售$3,200 万

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买

利率	15年	20年	25年	30年
1.000	$98,153	$75,423	$61,807	$52,749
1.500	$101,802	$79,137	$65,590	$56,600
2.000	$105,535	$82,965	$69,512	$60,618
2.500	$109,353	$86,904	$73,573	$64,800
3.000	$113,255	$90,954	$77,771	$69,143
3.500	$117,241	$95,113	$82,102	$73,643
4.000	$121,309	$99,381	$86,565	$78,296
4.125	$122,339	$100,464	$87,701	$79,483
4.500	$125,459	$103,754	$91,157	$83,096
5.000	$129,690	$108,233	$95,873	$88,039
5.500	$134,002	$112,814	$100,710	$93,117
6.000	$138,393	$117,495	$105,665	$98,326

每月供款$79,483

年期

30年

贷款金额

$16,400,000

總利息

$12,213,721

总贷款连利息

$28,613,721

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$56,375	$23,108	$79,483	$16,376,892
2	$56,296	$23,187	$79,483	$16,353,705
3	$56,216	$23,267	$79,483	$16,330,439
4	$56,136	$23,347	$79,483	$16,307,092
5	$56,056	$23,427	$79,483	$16,283,665
6	$55,975	$23,507	$79,483	$16,260,158
7	$55,894	$23,588	$79,483	$16,236,569
8	$55,813	$23,669	$79,483	$16,212,900
9	$55,732	$23,751	$79,483	$16,189,149
10	$55,650	$23,832	$79,483	$16,165,317
11	$55,568	$23,914	$79,483	$16,141,403
12	$55,486	$23,996	$79,483	$16,117,406

第1年供款共

$953,791

第1年利息

$671,197

第1年共還本金

$282,594

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$55,404	$24,079	$79,483	$16,093,327
14	$55,321	$24,162	$79,483	$16,069,166
15	$55,238	$24,245	$79,483	$16,044,921
16	$55,154	$24,328	$79,483	$16,020,593
17	$55,071	$24,412	$79,483	$15,996,181
18	$54,987	$24,496	$79,483	$15,971,685
19	$54,903	$24,580	$79,483	$15,947,105
20	$54,818	$24,664	$79,483	$15,922,441
21	$54,733	$24,749	$79,483	$15,897,692
22	$54,648	$24,834	$79,483	$15,872,857
23	$54,563	$24,920	$79,483	$15,847,938
24	$54,477	$25,005	$79,483	$15,822,933

第2年供款共

$953,791

第2年利息

$659,317

第2年共還本金

$294,474

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$54,391	$25,091	$79,483	$15,797,841
26	$54,305	$25,177	$79,483	$15,772,664
27	$54,219	$25,264	$79,483	$15,747,400
28	$54,132	$25,351	$79,483	$15,722,049
29	$54,045	$25,438	$79,483	$15,696,611
30	$53,957	$25,525	$79,483	$15,671,086
31	$53,869	$25,613	$79,483	$15,645,472
32	$53,781	$25,701	$79,483	$15,619,771
33	$53,693	$25,790	$79,483	$15,593,981
34	$53,604	$25,878	$79,483	$15,568,103
35	$53,515	$25,967	$79,483	$15,542,136
36	$53,426	$26,056	$79,483	$15,516,080

第3年供款共

$953,791

第3年利息

$646,938

第3年共還本金

$306,853

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$53,337	$26,146	$79,483	$15,489,934
38	$53,247	$26,236	$79,483	$15,463,698
39	$53,156	$26,326	$79,483	$15,437,372
40	$53,066	$26,417	$79,483	$15,410,955
41	$52,975	$26,507	$79,483	$15,384,448
42	$52,884	$26,599	$79,483	$15,357,849
43	$52,793	$26,690	$79,483	$15,331,159
44	$52,701	$26,782	$79,483	$15,304,377
45	$52,609	$26,874	$79,483	$15,277,504
46	$52,516	$26,966	$79,483	$15,250,537
47	$52,424	$27,059	$79,483	$15,223,479
48	$52,331	$27,152	$79,483	$15,196,327

第4年供款共

$953,791

第4年利息

$634,038

第4年共還本金

$319,753

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$52,237	$27,245	$79,483	$15,169,082
50	$52,144	$27,339	$79,483	$15,141,743
51	$52,050	$27,433	$79,483	$15,114,310
52	$51,955	$27,527	$79,483	$15,086,783
53	$51,861	$27,622	$79,483	$15,059,161
54	$51,766	$27,717	$79,483	$15,031,444
55	$51,671	$27,812	$79,483	$15,003,632
56	$51,575	$27,908	$79,483	$14,975,725
57	$51,479	$28,004	$79,483	$14,947,721
58	$51,383	$28,100	$79,483	$14,919,622
59	$51,286	$28,196	$79,483	$14,891,425
60	$51,189	$28,293	$79,483	$14,863,132

第5年供款共

$953,791

第5年利息

$620,596

第5年共還本金

$333,195

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$51,092	$28,391	$79,483	$14,834,741
62	$50,994	$28,488	$79,483	$14,806,253
63	$50,896	$28,586	$79,483	$14,777,667
64	$50,798	$28,684	$79,483	$14,748,983
65	$50,700	$28,783	$79,483	$14,720,200
66	$50,601	$28,882	$79,483	$14,691,318
67	$50,501	$28,981	$79,483	$14,662,337
68	$50,402	$29,081	$79,483	$14,633,256
69	$50,302	$29,181	$79,483	$14,604,075
70	$50,202	$29,281	$79,483	$14,574,794
71	$50,101	$29,382	$79,483	$14,545,413
72	$50,000	$29,483	$79,483	$14,515,930

第6年供款共

$953,791

第6年利息

$606,589

第6年共還本金

$347,202

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$49,899	$29,584	$79,483	$14,486,346
74	$49,797	$29,686	$79,483	$14,456,660
75	$49,695	$29,788	$79,483	$14,426,872
76	$49,592	$29,890	$79,483	$14,396,982
77	$49,490	$29,993	$79,483	$14,366,989
78	$49,387	$30,096	$79,483	$14,336,893
79	$49,283	$30,199	$79,483	$14,306,694
80	$49,179	$30,303	$79,483	$14,276,391
81	$49,075	$30,407	$79,483	$14,245,983
82	$48,971	$30,512	$79,483	$14,215,471
83	$48,866	$30,617	$79,483	$14,184,854
84	$48,760	$30,722	$79,483	$14,154,132

第7年供款共

$953,791

第7年利息

$591,993

第7年共還本金

$361,798

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$48,655	$30,828	$79,483	$14,123,304
86	$48,549	$30,934	$79,483	$14,092,371
87	$48,443	$31,040	$79,483	$14,061,331
88	$48,336	$31,147	$79,483	$14,030,184
89	$48,229	$31,254	$79,483	$13,998,930
90	$48,121	$31,361	$79,483	$13,967,569
91	$48,014	$31,469	$79,483	$13,936,100
92	$47,905	$31,577	$79,483	$13,904,523
93	$47,797	$31,686	$79,483	$13,872,837
94	$47,688	$31,795	$79,483	$13,841,042
95	$47,579	$31,904	$79,483	$13,809,138
96	$47,469	$32,014	$79,483	$13,777,125

第8年供款共

$953,791

第8年利息

$576,783

第8年共還本金

$377,008

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$47,359	$32,124	$79,483	$13,745,001
98	$47,248	$32,234	$79,483	$13,712,767
99	$47,138	$32,345	$79,483	$13,680,422
100	$47,026	$32,456	$79,483	$13,647,966
101	$46,915	$32,568	$79,483	$13,615,398
102	$46,803	$32,680	$79,483	$13,582,718
103	$46,691	$32,792	$79,483	$13,549,926
104	$46,578	$32,905	$79,483	$13,517,022
105	$46,465	$33,018	$79,483	$13,484,004
106	$46,351	$33,131	$79,483	$13,450,873
107	$46,237	$33,245	$79,483	$13,417,628
108	$46,123	$33,359	$79,483	$13,384,268

第9年供款共

$953,791

第9年利息

$560,934

第9年共還本金

$392,857

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$46,008	$33,474	$79,483	$13,350,794
110	$45,893	$33,589	$79,483	$13,317,205
111	$45,778	$33,705	$79,483	$13,283,500
112	$45,662	$33,821	$79,483	$13,249,680
113	$45,546	$33,937	$79,483	$13,215,743
114	$45,429	$34,053	$79,483	$13,181,689
115	$45,312	$34,170	$79,483	$13,147,519
116	$45,195	$34,288	$79,483	$13,113,231
117	$45,077	$34,406	$79,483	$13,078,825
118	$44,958	$34,524	$79,483	$13,044,301
119	$44,840	$34,643	$79,483	$13,009,658
120	$44,721	$34,762	$79,483	$12,974,896

第10年供款共

$953,791

第10年利息

$544,419

第10年共還本金

$409,372

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$44,601	$34,881	$79,483	$12,940,015
122	$44,481	$35,001	$79,483	$12,905,014
123	$44,361	$35,122	$79,483	$12,869,892
124	$44,240	$35,242	$79,483	$12,834,650
125	$44,119	$35,363	$79,483	$12,799,286
126	$43,998	$35,485	$79,483	$12,763,801
127	$43,876	$35,607	$79,483	$12,728,194
128	$43,753	$35,729	$79,483	$12,692,465
129	$43,630	$35,852	$79,483	$12,656,613
130	$43,507	$35,975	$79,483	$12,620,637
131	$43,383	$36,099	$79,483	$12,584,538
132	$43,259	$36,223	$79,483	$12,548,315

第11年供款共

$953,791

第11年利息

$527,209

第11年共還本金

$426,581

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$43,135	$36,348	$79,483	$12,511,967
134	$43,010	$36,473	$79,483	$12,475,495
135	$42,885	$36,598	$79,483	$12,438,897
136	$42,759	$36,724	$79,483	$12,402,173
137	$42,632	$36,850	$79,483	$12,365,323
138	$42,506	$36,977	$79,483	$12,328,346
139	$42,379	$37,104	$79,483	$12,291,242
140	$42,251	$37,231	$79,483	$12,254,011
141	$42,123	$37,359	$79,483	$12,216,651
142	$41,995	$37,488	$79,483	$12,179,163
143	$41,866	$37,617	$79,483	$12,141,547
144	$41,737	$37,746	$79,483	$12,103,801

第12年供款共

$953,791

第12年利息

$509,276

第12年共還本金

$444,514

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$41,607	$37,876	$79,483	$12,065,925
146	$41,477	$38,006	$79,483	$12,027,919
147	$41,346	$38,137	$79,483	$11,989,782
148	$41,215	$38,268	$79,483	$11,951,515
149	$41,083	$38,399	$79,483	$11,913,116
150	$40,951	$38,531	$79,483	$11,874,584
151	$40,819	$38,664	$79,483	$11,835,921
152	$40,686	$38,797	$79,483	$11,797,124
153	$40,553	$38,930	$79,483	$11,758,194
154	$40,419	$39,064	$79,483	$11,719,130
155	$40,285	$39,198	$79,483	$11,679,932
156	$40,150	$39,333	$79,483	$11,640,600

第13年供款共

$953,791

第13年利息

$490,589

第13年共還本金

$463,201

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$40,015	$39,468	$79,483	$11,601,132
158	$39,879	$39,604	$79,483	$11,561,528
159	$39,743	$39,740	$79,483	$11,521,788
160	$39,606	$39,876	$79,483	$11,481,912
161	$39,469	$40,013	$79,483	$11,441,898
162	$39,332	$40,151	$79,483	$11,401,747
163	$39,194	$40,289	$79,483	$11,361,458
164	$39,055	$40,428	$79,483	$11,321,031
165	$38,916	$40,567	$79,483	$11,280,464
166	$38,777	$40,706	$79,483	$11,239,758
167	$38,637	$40,846	$79,483	$11,198,912
168	$38,496	$40,986	$79,483	$11,157,926

第14年供款共

$953,791

第14年利息

$471,117

第14年共還本金

$482,674

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$38,355	$41,127	$79,483	$11,116,799
170	$38,214	$41,269	$79,483	$11,075,530
171	$38,072	$41,410	$79,483	$11,034,120
172	$37,930	$41,553	$79,483	$10,992,567
173	$37,787	$41,696	$79,483	$10,950,871
174	$37,644	$41,839	$79,483	$10,909,032
175	$37,500	$41,983	$79,483	$10,867,050
176	$37,355	$42,127	$79,483	$10,824,923
177	$37,211	$42,272	$79,483	$10,782,651
178	$37,065	$42,417	$79,483	$10,740,233
179	$36,920	$42,563	$79,483	$10,697,670
180	$36,773	$42,709	$79,483	$10,654,961

第15年供款共

$953,791

第15年利息

$450,826

第15年共還本金

$502,965

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$36,626	$42,856	$79,483	$10,612,105
182	$36,479	$43,003	$79,483	$10,569,102
183	$36,331	$43,151	$79,483	$10,525,950
184	$36,183	$43,300	$79,483	$10,482,651
185	$36,034	$43,448	$79,483	$10,439,202
186	$35,885	$43,598	$79,483	$10,395,604
187	$35,735	$43,748	$79,483	$10,351,857
188	$35,585	$43,898	$79,483	$10,307,959
189	$35,434	$44,049	$79,483	$10,263,910
190	$35,282	$44,200	$79,483	$10,219,709
191	$35,130	$44,352	$79,483	$10,175,357
192	$34,978	$44,505	$79,483	$10,130,852

第16年供款共

$953,791

第16年利息

$429,682

第16年共還本金

$524,109

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$34,825	$44,658	$79,483	$10,086,195
194	$34,671	$44,811	$79,483	$10,041,383
195	$34,517	$44,965	$79,483	$9,996,418
196	$34,363	$45,120	$79,483	$9,951,298
197	$34,208	$45,275	$79,483	$9,906,023
198	$34,052	$45,431	$79,483	$9,860,593
199	$33,896	$45,587	$79,483	$9,815,006
200	$33,739	$45,743	$79,483	$9,769,262
201	$33,582	$45,901	$79,483	$9,723,362
202	$33,424	$46,059	$79,483	$9,677,303
203	$33,266	$46,217	$79,483	$9,631,086
204	$33,107	$46,376	$79,483	$9,584,711

第17年供款共

$953,791

第17年利息

$407,649

第17年共還本金

$546,142

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$32,947	$46,535	$79,483	$9,538,176
206	$32,787	$46,695	$79,483	$9,491,480
207	$32,627	$46,856	$79,483	$9,444,625
208	$32,466	$47,017	$79,483	$9,397,608
209	$32,304	$47,178	$79,483	$9,350,430
210	$32,142	$47,340	$79,483	$9,303,089
211	$31,979	$47,503	$79,483	$9,255,586
212	$31,816	$47,666	$79,483	$9,207,920
213	$31,652	$47,830	$79,483	$9,160,089
214	$31,488	$47,995	$79,483	$9,112,095
215	$31,323	$48,160	$79,483	$9,063,935
216	$31,157	$48,325	$79,483	$9,015,610

第18年供款共

$953,791

第18年利息

$384,690

第18年共還本金

$569,101

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$30,991	$48,491	$79,483	$8,967,118
218	$30,824	$48,658	$79,483	$8,918,460
219	$30,657	$48,825	$79,483	$8,869,635
220	$30,489	$48,993	$79,483	$8,820,642
221	$30,321	$49,162	$79,483	$8,771,480
222	$30,152	$49,331	$79,483	$8,722,150
223	$29,982	$49,500	$79,483	$8,672,649
224	$29,812	$49,670	$79,483	$8,622,979
225	$29,641	$49,841	$79,483	$8,573,138
226	$29,470	$50,012	$79,483	$8,523,126
227	$29,298	$50,184	$79,483	$8,472,941
228	$29,126	$50,357	$79,483	$8,422,584

第19年供款共

$953,791

第19年利息

$360,765

第19年共還本金

$593,025

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$28,953	$50,530	$79,483	$8,372,055
230	$28,779	$50,704	$79,483	$8,321,351
231	$28,605	$50,878	$79,483	$8,270,473
232	$28,430	$51,053	$79,483	$8,219,420
233	$28,254	$51,228	$79,483	$8,168,192
234	$28,078	$51,404	$79,483	$8,116,787
235	$27,901	$51,581	$79,483	$8,065,206
236	$27,724	$51,758	$79,483	$8,013,448
237	$27,546	$51,936	$79,483	$7,961,512
238	$27,368	$52,115	$79,483	$7,909,397
239	$27,189	$52,294	$79,483	$7,857,103
240	$27,009	$52,474	$79,483	$7,804,629

第20年供款共

$953,791

第20年利息

$335,835

第20年共還本金

$617,955

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$26,828	$52,654	$79,483	$7,751,975
242	$26,647	$52,835	$79,483	$7,699,140
243	$26,466	$53,017	$79,483	$7,646,123
244	$26,284	$53,199	$79,483	$7,592,924
245	$26,101	$53,382	$79,483	$7,539,542
246	$25,917	$53,565	$79,483	$7,485,977
247	$25,733	$53,750	$79,483	$7,432,227
248	$25,548	$53,934	$79,483	$7,378,293
249	$25,363	$54,120	$79,483	$7,324,173
250	$25,177	$54,306	$79,483	$7,269,868
251	$24,990	$54,492	$79,483	$7,215,375
252	$24,803	$54,680	$79,483	$7,160,695

第21年供款共

$953,791

第21年利息

$309,857

第21年共還本金

$643,934

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$24,615	$54,868	$79,483	$7,105,828
254	$24,426	$55,056	$79,483	$7,050,771
255	$24,237	$55,246	$79,483	$6,995,526
256	$24,047	$55,435	$79,483	$6,940,091
257	$23,857	$55,626	$79,483	$6,884,465
258	$23,665	$55,817	$79,483	$6,828,647
259	$23,473	$56,009	$79,483	$6,772,638
260	$23,281	$56,202	$79,483	$6,716,437
261	$23,088	$56,395	$79,483	$6,660,042
262	$22,894	$56,589	$79,483	$6,603,453
263	$22,699	$56,783	$79,483	$6,546,670
264	$22,504	$56,978	$79,483	$6,489,692

第22年供款共

$953,791

第22年利息

$282,787

第22年共還本金

$671,004

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$22,308	$57,174	$79,483	$6,432,517
266	$22,112	$57,371	$79,483	$6,375,147
267	$21,915	$57,568	$79,483	$6,317,579
268	$21,717	$57,766	$79,483	$6,259,813
269	$21,518	$57,964	$79,483	$6,201,848
270	$21,319	$58,164	$79,483	$6,143,685
271	$21,119	$58,364	$79,483	$6,085,321
272	$20,918	$58,564	$79,483	$6,026,757
273	$20,717	$58,766	$79,483	$5,967,991
274	$20,515	$58,968	$79,483	$5,909,023
275	$20,312	$59,170	$79,483	$5,849,853
276	$20,109	$59,374	$79,483	$5,790,480

第23年供款共

$953,791

第23年利息

$254,579

第23年共還本金

$699,212

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$19,905	$59,578	$79,483	$5,730,902
278	$19,700	$59,783	$79,483	$5,671,119
279	$19,494	$59,988	$79,483	$5,611,131
280	$19,288	$60,194	$79,483	$5,550,937
281	$19,081	$60,401	$79,483	$5,490,536
282	$18,874	$60,609	$79,483	$5,429,927
283	$18,665	$60,817	$79,483	$5,369,110
284	$18,456	$61,026	$79,483	$5,308,083
285	$18,247	$61,236	$79,483	$5,246,847
286	$18,036	$61,447	$79,483	$5,185,401
287	$17,825	$61,658	$79,483	$5,123,743
288	$17,613	$61,870	$79,483	$5,061,873

第24年供款共

$953,791

第24年利息

$225,184

第24年共還本金

$728,606

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$17,400	$62,082	$79,483	$4,999,791
290	$17,187	$62,296	$79,483	$4,937,495
291	$16,973	$62,510	$79,483	$4,874,985
292	$16,758	$62,725	$79,483	$4,812,260
293	$16,542	$62,940	$79,483	$4,749,320
294	$16,326	$63,157	$79,483	$4,686,163
295	$16,109	$63,374	$79,483	$4,622,789
296	$15,891	$63,592	$79,483	$4,559,198
297	$15,672	$63,810	$79,483	$4,495,387
298	$15,453	$64,030	$79,483	$4,431,358
299	$15,233	$64,250	$79,483	$4,367,108
300	$15,012	$64,471	$79,483	$4,302,637

第25年供款共

$953,791

第25年利息

$194,555

第25年共還本金

$759,236

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$14,790	$64,692	$79,483	$4,237,945
302	$14,568	$64,915	$79,483	$4,173,030
303	$14,345	$65,138	$79,483	$4,107,893
304	$14,121	$65,362	$79,483	$4,042,531
305	$13,896	$65,586	$79,483	$3,976,945
306	$13,671	$65,812	$79,483	$3,911,133
307	$13,445	$66,038	$79,483	$3,845,095
308	$13,218	$66,265	$79,483	$3,778,830
309	$12,990	$66,493	$79,483	$3,712,337
310	$12,761	$66,721	$79,483	$3,645,616
311	$12,532	$66,951	$79,483	$3,578,665
312	$12,302	$67,181	$79,483	$3,511,484

第26年供款共

$953,791

第26年利息

$162,637

第26年共還本金

$791,153

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$12,071	$67,412	$79,483	$3,444,072
314	$11,839	$67,644	$79,483	$3,376,429
315	$11,606	$67,876	$79,483	$3,308,552
316	$11,373	$68,109	$79,483	$3,240,443
317	$11,139	$68,344	$79,483	$3,172,100
318	$10,904	$68,578	$79,483	$3,103,521
319	$10,668	$68,814	$79,483	$3,034,707
320	$10,432	$69,051	$79,483	$2,965,656
321	$10,194	$69,288	$79,483	$2,896,368
322	$9,956	$69,526	$79,483	$2,826,842
323	$9,717	$69,765	$79,483	$2,757,076
324	$9,477	$70,005	$79,483	$2,687,071

第27年供款共

$953,791

第27年利息

$129,378

第27年共還本金

$824,413

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$9,237	$70,246	$79,483	$2,616,826
326	$8,995	$70,487	$79,483	$2,546,338
327	$8,753	$70,730	$79,483	$2,475,609
328	$8,510	$70,973	$79,483	$2,404,636
329	$8,266	$71,217	$79,483	$2,333,420
330	$8,021	$71,461	$79,483	$2,261,958
331	$7,775	$71,707	$79,483	$2,190,251
332	$7,529	$71,954	$79,483	$2,118,297
333	$7,282	$72,201	$79,483	$2,046,097
334	$7,033	$72,449	$79,483	$1,973,647
335	$6,784	$72,698	$79,483	$1,900,949
336	$6,535	$72,948	$79,483	$1,828,001

第28年供款共

$953,791

第28年利息

$94,721

第28年共還本金

$859,070

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$6,284	$73,199	$79,483	$1,754,802
338	$6,032	$73,450	$79,483	$1,681,352
339	$5,780	$73,703	$79,483	$1,607,649
340	$5,526	$73,956	$79,483	$1,533,693
341	$5,272	$74,210	$79,483	$1,459,482
342	$5,017	$74,466	$79,483	$1,385,017
343	$4,761	$74,722	$79,483	$1,310,295
344	$4,504	$74,978	$79,483	$1,235,317
345	$4,246	$75,236	$79,483	$1,160,081
346	$3,988	$75,495	$79,483	$1,084,586
347	$3,728	$75,754	$79,483	$1,008,832
348	$3,468	$76,015	$79,483	$932,817

第29年供款共

$953,791

第29年利息

$58,606

第29年共還本金

$895,184

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$3,207	$76,276	$79,483	$856,541
350	$2,944	$76,538	$79,483	$780,003
351	$2,681	$76,801	$79,483	$703,201
352	$2,417	$77,065	$79,483	$626,136
353	$2,152	$77,330	$79,483	$548,806
354	$1,887	$77,596	$79,483	$471,210
355	$1,620	$77,863	$79,483	$393,347
356	$1,352	$78,130	$79,483	$315,217
357	$1,084	$78,399	$79,483	$236,818
358	$814	$78,668	$79,483	$158,149
359	$544	$78,939	$79,483	$79,210
360	$272	$79,210	$79,483	$0

第30年供款共

$953,791

第30年利息

$20,974

第30年共還本金

$932,817

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$46,745,721

免责声明

笋盘推介

按揭保险费
info