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$47,743,129

每月供款
$81,179

首期

$16,750,000

总贷款额

$16,750,000

總利息

$12,474,379

印花税

$1,423,750

其他

$345,000

置业成本总预算

HK$18,518,750

$162,358

置业成本总预算

HK$18,518,750

首期

$16,750,000
印花税

$1,423,750
- AVD
  
  $1,423,750
律师费

$ 10,000
代理佣金

$335,000
按揭保险费

不适用

$162,358

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

西贡海景巨园独立屋, 约4,000余呎真草坪花园

thumb_up

海景巨园独立屋, 约4,000余呎真草坪花园

建

2,100 呎

@16,095

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 pets 爱竉必选

售$3,380 万

建

2,100 呎

@16,095

售$3,380 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 pets 爱竉必选

西贡溱乔 4房2套大花园天台车库+1入契车位

thumb_up

溱乔 4房2套大花园天台车库+1入契车位

实

1,691 呎

@19,515

建

2,638 呎

@12,509

hotel_class 楼王 local_offer 低水笋价 flight_takeoff 移民急让 pets 爱竉必选

售$3,300 万

实

1,691 呎

@19,515

建

2,638 呎

@12,509

售$3,300 万

hotel_class 楼王 local_offer 低水笋价 flight_takeoff 移民急让 pets 爱竉必选

KOL实拍

西贡大坑口

thumb_up

清水湾独立村屋

建

2,100 呎

@15,714

local_fire_department 至HIT

售$3,300 万

建

2,100 呎

@15,714

售$3,300 万

local_fire_department 至HIT

西贡银海山庄

thumb_up

壮丽海景覆式连大平台

实

1,361 呎

@24,982

建

1,700 呎

@20,000

local_fire_department 至HIT

售$3,400 万

实

1,361 呎

@24,982

建

1,700 呎

@20,000

售$3,400 万

local_fire_department 至HIT

西贡靓景笋盘! 清水湾海景别墅笋盘, 连私家泳池

thumb_up

靓景笋盘! 清水湾海景别墅笋盘, 连私家泳池

实

1,702 呎

@19,389

建

2,325 呎

@14,194

real_estate_agent 罕有放盘 local_offer 低水笋价

售$3,300 万

实

1,702 呎

@19,389

建

2,325 呎

@14,194

售$3,300 万

real_estate_agent 罕有放盘 local_offer 低水笋价

沙田晋名峰 A座

thumb_up

***开扬靓景四房套连3车位***

实

1,607 呎

@20,535

建

2,078 呎

@15,881

local_fire_department 至HIT

售$3,300 万

实

1,607 呎

@20,535

建

2,078 呎

@15,881

售$3,300 万

local_fire_department 至HIT

清水湾傲泷

thumb_up

Green View Luxury Flat

实

1,837 呎

@17,964

售$3,300 万

实

1,837 呎

@17,964

售$3,300 万

清水湾海景双连独立屋

thumb_up

私闸泊6车直进花园

建

2,200 呎

@15,000

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 pets 爱竉必选

售$3,300 万

建

2,200 呎

@15,000

售$3,300 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 pets 爱竉必选

沙田玖珑山

thumb_up

九肚山连天台特色单位^实用1763呎^仲有3个大平台

实

1,763 呎

@18,605

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 price_change 蚀让盘

售$3,280 万

实

1,763 呎

@18,605

售$3,280 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 price_change 蚀让盘

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

西贡乐涛居

thumb_up

西贡半山别墅

实

1,565 呎

@21,086

建

2,400 呎

@13,750

local_fire_department 至HIT local_offer 低水笋价

售$3,300 万

实

1,565 呎

@21,086

建

2,400 呎

@13,750

售$3,300 万

local_fire_department 至HIT local_offer 低水笋价

利率	15年	20年	25年	30年
1.000	$100,248	$77,032	$63,126	$53,875
1.500	$103,974	$80,826	$66,989	$57,808
2.000	$107,788	$84,735	$70,996	$61,911
2.500	$111,687	$88,759	$75,143	$66,183
3.000	$115,672	$92,895	$79,430	$70,619
3.500	$119,743	$97,143	$83,854	$75,215
4.000	$123,898	$101,502	$88,413	$79,967
4.125	$124,950	$102,608	$89,573	$81,179
4.500	$128,136	$105,969	$93,102	$84,870
5.000	$132,458	$110,543	$97,919	$89,918
5.500	$136,861	$115,221	$102,860	$95,105
6.000	$141,346	$120,002	$107,920	$100,425

每月供款$81,179

年期

30年

贷款金额

$16,750,000

總利息

$12,474,379

总贷款连利息

$29,224,379

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$57,578	$23,601	$81,179	$16,726,399
2	$57,497	$23,682	$81,179	$16,702,717
3	$57,416	$23,763	$81,179	$16,678,954
4	$57,334	$23,845	$81,179	$16,655,109
5	$57,252	$23,927	$81,179	$16,631,182
6	$57,170	$24,009	$81,179	$16,607,173
7	$57,087	$24,092	$81,179	$16,583,082
8	$57,004	$24,174	$81,179	$16,558,907
9	$56,921	$24,258	$81,179	$16,534,650
10	$56,838	$24,341	$81,179	$16,510,309
11	$56,754	$24,425	$81,179	$16,485,884
12	$56,670	$24,509	$81,179	$16,461,375

第1年供款共

$974,146

第1年利息

$685,521

第1年共還本金

$288,625

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$56,586	$24,593	$81,179	$16,436,782
14	$56,501	$24,677	$81,179	$16,412,105
15	$56,417	$24,762	$81,179	$16,387,343
16	$56,331	$24,847	$81,179	$16,362,495
17	$56,246	$24,933	$81,179	$16,337,563
18	$56,160	$25,018	$81,179	$16,312,544
19	$56,074	$25,104	$81,179	$16,287,440
20	$55,988	$25,191	$81,179	$16,262,249
21	$55,901	$25,277	$81,179	$16,236,972
22	$55,815	$25,364	$81,179	$16,211,607
23	$55,727	$25,451	$81,179	$16,186,156
24	$55,640	$25,539	$81,179	$16,160,617

第2年供款共

$974,146

第2年利息

$673,388

第2年共還本金

$300,758

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$55,552	$25,627	$81,179	$16,134,990
26	$55,464	$25,715	$81,179	$16,109,276
27	$55,376	$25,803	$81,179	$16,083,472
28	$55,287	$25,892	$81,179	$16,057,581
29	$55,198	$25,981	$81,179	$16,031,600
30	$55,109	$26,070	$81,179	$16,005,529
31	$55,019	$26,160	$81,179	$15,979,370
32	$54,929	$26,250	$81,179	$15,953,120
33	$54,839	$26,340	$81,179	$15,926,780
34	$54,748	$26,431	$81,179	$15,900,349
35	$54,657	$26,521	$81,179	$15,873,828
36	$54,566	$26,613	$81,179	$15,847,215

第3年供款共

$974,146

第3年利息

$660,744

第3年共還本金

$313,402

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$54,475	$26,704	$81,179	$15,820,511
38	$54,383	$26,796	$81,179	$15,793,716
39	$54,291	$26,888	$81,179	$15,766,828
40	$54,198	$26,980	$81,179	$15,739,847
41	$54,106	$27,073	$81,179	$15,712,774
42	$54,013	$27,166	$81,179	$15,685,608
43	$53,919	$27,260	$81,179	$15,658,348
44	$53,826	$27,353	$81,179	$15,630,995
45	$53,732	$27,447	$81,179	$15,603,548
46	$53,637	$27,542	$81,179	$15,576,006
47	$53,543	$27,636	$81,179	$15,548,370
48	$53,448	$27,731	$81,179	$15,520,639

第4年供款共

$974,146

第4年利息

$647,569

第4年共還本金

$326,577

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$53,352	$27,827	$81,179	$15,492,812
50	$53,257	$27,922	$81,179	$15,464,890
51	$53,161	$28,018	$81,179	$15,436,871
52	$53,064	$28,115	$81,179	$15,408,757
53	$52,968	$28,211	$81,179	$15,380,546
54	$52,871	$28,308	$81,179	$15,352,237
55	$52,773	$28,406	$81,179	$15,323,832
56	$52,676	$28,503	$81,179	$15,295,329
57	$52,578	$28,601	$81,179	$15,266,728
58	$52,479	$28,699	$81,179	$15,238,028
59	$52,381	$28,798	$81,179	$15,209,230
60	$52,282	$28,897	$81,179	$15,180,333

第5年供款共

$974,146

第5年利息

$633,840

第5年共還本金

$340,306

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$52,182	$28,996	$81,179	$15,151,337
62	$52,083	$29,096	$81,179	$15,122,240
63	$51,983	$29,196	$81,179	$15,093,044
64	$51,882	$29,296	$81,179	$15,063,748
65	$51,782	$29,397	$81,179	$15,034,351
66	$51,681	$29,498	$81,179	$15,004,852
67	$51,579	$29,600	$81,179	$14,975,253
68	$51,477	$29,701	$81,179	$14,945,551
69	$51,375	$29,803	$81,179	$14,915,748
70	$51,273	$29,906	$81,179	$14,885,842
71	$51,170	$30,009	$81,179	$14,855,833
72	$51,067	$30,112	$81,179	$14,825,721

第6年供款共

$974,146

第6年利息

$619,534

第6年共還本金

$354,612

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$50,963	$30,215	$81,179	$14,795,506
74	$50,860	$30,319	$81,179	$14,765,187
75	$50,755	$30,424	$81,179	$14,734,763
76	$50,651	$30,528	$81,179	$14,704,235
77	$50,546	$30,633	$81,179	$14,673,602
78	$50,441	$30,738	$81,179	$14,642,864
79	$50,335	$30,844	$81,179	$14,612,020
80	$50,229	$30,950	$81,179	$14,581,070
81	$50,122	$31,056	$81,179	$14,550,013
82	$50,016	$31,163	$81,179	$14,518,850
83	$49,909	$31,270	$81,179	$14,487,580
84	$49,801	$31,378	$81,179	$14,456,202

第7年供款共

$974,146

第7年利息

$604,627

第7年共還本金

$369,519

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$49,693	$31,486	$81,179	$14,424,716
86	$49,585	$31,594	$81,179	$14,393,122
87	$49,476	$31,702	$81,179	$14,361,420
88	$49,367	$31,811	$81,179	$14,329,609
89	$49,258	$31,921	$81,179	$14,297,688
90	$49,148	$32,031	$81,179	$14,265,657
91	$49,038	$32,141	$81,179	$14,233,517
92	$48,928	$32,251	$81,179	$14,201,265
93	$48,817	$32,362	$81,179	$14,168,903
94	$48,706	$32,473	$81,179	$14,136,430
95	$48,594	$32,585	$81,179	$14,103,845
96	$48,482	$32,697	$81,179	$14,071,149

第8年供款共

$974,146

第8年利息

$589,093

第8年共還本金

$385,053

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$48,370	$32,809	$81,179	$14,038,339
98	$48,257	$32,922	$81,179	$14,005,417
99	$48,144	$33,035	$81,179	$13,972,382
100	$48,030	$33,149	$81,179	$13,939,233
101	$47,916	$33,263	$81,179	$13,905,971
102	$47,802	$33,377	$81,179	$13,872,594
103	$47,687	$33,492	$81,179	$13,839,102
104	$47,572	$33,607	$81,179	$13,805,495
105	$47,456	$33,722	$81,179	$13,771,772
106	$47,340	$33,838	$81,179	$13,737,934
107	$47,224	$33,955	$81,179	$13,703,979
108	$47,107	$34,071	$81,179	$13,669,908

第9年供款共

$974,146

第9年利息

$572,905

第9年共還本金

$401,241

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$46,990	$34,189	$81,179	$13,635,719
110	$46,873	$34,306	$81,179	$13,601,413
111	$46,755	$34,424	$81,179	$13,566,989
112	$46,637	$34,542	$81,179	$13,532,447
113	$46,518	$34,661	$81,179	$13,497,786
114	$46,399	$34,780	$81,179	$13,463,006
115	$46,279	$34,900	$81,179	$13,428,106
116	$46,159	$35,020	$81,179	$13,393,086
117	$46,039	$35,140	$81,179	$13,357,946
118	$45,918	$35,261	$81,179	$13,322,685
119	$45,797	$35,382	$81,179	$13,287,303
120	$45,675	$35,504	$81,179	$13,251,800

第10年供款共

$974,146

第10年利息

$556,038

第10年共還本金

$418,108

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$45,553	$35,626	$81,179	$13,216,174
122	$45,431	$35,748	$81,179	$13,180,426
123	$45,308	$35,871	$81,179	$13,144,554
124	$45,184	$35,994	$81,179	$13,108,560
125	$45,061	$36,118	$81,179	$13,072,442
126	$44,937	$36,242	$81,179	$13,036,200
127	$44,812	$36,367	$81,179	$12,999,833
128	$44,687	$36,492	$81,179	$12,963,341
129	$44,561	$36,617	$81,179	$12,926,723
130	$44,436	$36,743	$81,179	$12,889,980
131	$44,309	$36,870	$81,179	$12,853,111
132	$44,183	$36,996	$81,179	$12,816,114

第11年供款共

$974,146

第11年利息

$538,461

第11年共還本金

$435,685

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$44,055	$37,123	$81,179	$12,778,991
134	$43,928	$37,251	$81,179	$12,741,740
135	$43,800	$37,379	$81,179	$12,704,361
136	$43,671	$37,508	$81,179	$12,666,853
137	$43,542	$37,637	$81,179	$12,629,217
138	$43,413	$37,766	$81,179	$12,591,451
139	$43,283	$37,896	$81,179	$12,553,555
140	$43,153	$38,026	$81,179	$12,515,529
141	$43,022	$38,157	$81,179	$12,477,372
142	$42,891	$38,288	$81,179	$12,439,085
143	$42,759	$38,419	$81,179	$12,400,665
144	$42,627	$38,552	$81,179	$12,362,114

第12年供款共

$974,146

第12年利息

$520,145

第12年共還本金

$454,001

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$42,495	$38,684	$81,179	$12,323,429
146	$42,362	$38,817	$81,179	$12,284,612
147	$42,228	$38,950	$81,179	$12,245,662
148	$42,094	$39,084	$81,179	$12,206,578
149	$41,960	$39,219	$81,179	$12,167,359
150	$41,825	$39,354	$81,179	$12,128,005
151	$41,690	$39,489	$81,179	$12,088,517
152	$41,554	$39,625	$81,179	$12,048,892
153	$41,418	$39,761	$81,179	$12,009,131
154	$41,281	$39,897	$81,179	$11,969,234
155	$41,144	$40,035	$81,179	$11,929,199
156	$41,007	$40,172	$81,179	$11,889,027

第13年供款共

$974,146

第13年利息

$501,059

第13年共還本金

$473,087

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$40,869	$40,310	$81,179	$11,848,717
158	$40,730	$40,449	$81,179	$11,808,268
159	$40,591	$40,588	$81,179	$11,767,680
160	$40,451	$40,727	$81,179	$11,726,952
161	$40,311	$40,867	$81,179	$11,686,085
162	$40,171	$41,008	$81,179	$11,645,077
163	$40,030	$41,149	$81,179	$11,603,928
164	$39,889	$41,290	$81,179	$11,562,638
165	$39,747	$41,432	$81,179	$11,521,206
166	$39,604	$41,575	$81,179	$11,479,631
167	$39,461	$41,718	$81,179	$11,437,913
168	$39,318	$41,861	$81,179	$11,396,052

第14年供款共

$974,146

第14年利息

$481,171

第14年共還本金

$492,975

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$39,174	$42,005	$81,179	$11,354,047
170	$39,030	$42,149	$81,179	$11,311,898
171	$38,885	$42,294	$81,179	$11,269,604
172	$38,739	$42,440	$81,179	$11,227,164
173	$38,593	$42,585	$81,179	$11,184,579
174	$38,447	$42,732	$81,179	$11,141,847
175	$38,300	$42,879	$81,179	$11,098,968
176	$38,153	$43,026	$81,179	$11,055,942
177	$38,005	$43,174	$81,179	$11,012,768
178	$37,856	$43,322	$81,179	$10,969,446
179	$37,707	$43,471	$81,179	$10,925,974
180	$37,558	$43,621	$81,179	$10,882,354

第15年供款共

$974,146

第15年利息

$460,447

第15年共還本金

$513,699

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$37,408	$43,771	$81,179	$10,838,583
182	$37,258	$43,921	$81,179	$10,794,662
183	$37,107	$44,072	$81,179	$10,750,590
184	$36,955	$44,224	$81,179	$10,706,366
185	$36,803	$44,376	$81,179	$10,661,990
186	$36,651	$44,528	$81,179	$10,617,462
187	$36,498	$44,681	$81,179	$10,572,781
188	$36,344	$44,835	$81,179	$10,527,946
189	$36,190	$44,989	$81,179	$10,482,957
190	$36,035	$45,144	$81,179	$10,437,813
191	$35,880	$45,299	$81,179	$10,392,514
192	$35,724	$45,455	$81,179	$10,347,060

第16年供款共

$974,146

第16年利息

$438,852

第16年共還本金

$535,294

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$35,568	$45,611	$81,179	$10,301,449
194	$35,411	$45,768	$81,179	$10,255,681
195	$35,254	$45,925	$81,179	$10,209,756
196	$35,096	$46,083	$81,179	$10,163,673
197	$34,938	$46,241	$81,179	$10,117,432
198	$34,779	$46,400	$81,179	$10,071,032
199	$34,619	$46,560	$81,179	$10,024,472
200	$34,459	$46,720	$81,179	$9,977,753
201	$34,299	$46,880	$81,179	$9,930,872
202	$34,137	$47,041	$81,179	$9,883,831
203	$33,976	$47,203	$81,179	$9,836,628
204	$33,813	$47,365	$81,179	$9,789,262

第17年供款共

$974,146

第17年利息

$416,349

第17年共還本金

$557,797

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$33,651	$47,528	$81,179	$9,741,734
206	$33,487	$47,692	$81,179	$9,694,043
207	$33,323	$47,856	$81,179	$9,646,187
208	$33,159	$48,020	$81,179	$9,598,167
209	$32,994	$48,185	$81,179	$9,549,982
210	$32,828	$48,351	$81,179	$9,501,631
211	$32,662	$48,517	$81,179	$9,453,114
212	$32,495	$48,684	$81,179	$9,404,430
213	$32,328	$48,851	$81,179	$9,355,579
214	$32,160	$49,019	$81,179	$9,306,560
215	$31,991	$49,188	$81,179	$9,257,373
216	$31,822	$49,357	$81,179	$9,208,016

第18年供款共

$974,146

第18年利息

$392,900

第18年共還本金

$581,246

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$31,653	$49,526	$81,179	$9,158,490
218	$31,482	$49,697	$81,179	$9,108,793
219	$31,311	$49,867	$81,179	$9,058,926
220	$31,140	$50,039	$81,179	$9,008,887
221	$30,968	$50,211	$81,179	$8,958,676
222	$30,795	$50,383	$81,179	$8,908,293
223	$30,622	$50,557	$81,179	$8,857,736
224	$30,448	$50,730	$81,179	$8,807,006
225	$30,274	$50,905	$81,179	$8,756,101
226	$30,099	$51,080	$81,179	$8,705,022
227	$29,924	$51,255	$81,179	$8,653,766
228	$29,747	$51,432	$81,179	$8,602,335

第19年供款共

$974,146

第19年利息

$368,465

第19年共還本金

$605,681

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$29,571	$51,608	$81,179	$8,550,726
230	$29,393	$51,786	$81,179	$8,498,941
231	$29,215	$51,964	$81,179	$8,446,977
232	$29,036	$52,142	$81,179	$8,394,835
233	$28,857	$52,322	$81,179	$8,342,513
234	$28,677	$52,501	$81,179	$8,290,012
235	$28,497	$52,682	$81,179	$8,237,330
236	$28,316	$52,863	$81,179	$8,184,467
237	$28,134	$53,045	$81,179	$8,131,422
238	$27,952	$53,227	$81,179	$8,078,195
239	$27,769	$53,410	$81,179	$8,024,785
240	$27,585	$53,594	$81,179	$7,971,191

第20年供款共

$974,146

第20年利息

$343,002

第20年共還本金

$631,143

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$27,401	$53,778	$81,179	$7,917,413
242	$27,216	$53,963	$81,179	$7,863,451
243	$27,031	$54,148	$81,179	$7,809,302
244	$26,844	$54,334	$81,179	$7,754,968
245	$26,658	$54,521	$81,179	$7,700,447
246	$26,470	$54,709	$81,179	$7,645,738
247	$26,282	$54,897	$81,179	$7,590,842
248	$26,094	$55,085	$81,179	$7,535,756
249	$25,904	$55,275	$81,179	$7,480,482
250	$25,714	$55,465	$81,179	$7,425,017
251	$25,523	$55,655	$81,179	$7,369,362
252	$25,332	$55,847	$81,179	$7,313,515

第21年供款共

$974,146

第21年利息

$316,470

第21年共還本金

$657,676

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$25,140	$56,039	$81,179	$7,257,477
254	$24,948	$56,231	$81,179	$7,201,245
255	$24,754	$56,425	$81,179	$7,144,821
256	$24,560	$56,619	$81,179	$7,088,202
257	$24,366	$56,813	$81,179	$7,031,389
258	$24,170	$57,008	$81,179	$6,974,381
259	$23,974	$57,204	$81,179	$6,917,176
260	$23,778	$57,401	$81,179	$6,859,775
261	$23,580	$57,598	$81,179	$6,802,177
262	$23,382	$57,796	$81,179	$6,744,381
263	$23,184	$57,995	$81,179	$6,686,386
264	$22,984	$58,194	$81,179	$6,628,191

第22年供款共

$974,146

第22年利息

$288,822

第22年共還本金

$685,324

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$22,784	$58,394	$81,179	$6,569,797
266	$22,584	$58,595	$81,179	$6,511,202
267	$22,382	$58,797	$81,179	$6,452,405
268	$22,180	$58,999	$81,179	$6,393,406
269	$21,977	$59,201	$81,179	$6,334,205
270	$21,774	$59,405	$81,179	$6,274,800
271	$21,570	$59,609	$81,179	$6,215,191
272	$21,365	$59,814	$81,179	$6,155,376
273	$21,159	$60,020	$81,179	$6,095,357
274	$20,953	$60,226	$81,179	$6,035,131
275	$20,746	$60,433	$81,179	$5,974,698
276	$20,538	$60,641	$81,179	$5,914,057

第23年供款共

$974,146

第23年利息

$260,012

第23年共還本金

$714,134

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$20,330	$60,849	$81,179	$5,853,208
278	$20,120	$61,058	$81,179	$5,792,149
279	$19,911	$61,268	$81,179	$5,730,881
280	$19,700	$61,479	$81,179	$5,669,402
281	$19,489	$61,690	$81,179	$5,607,712
282	$19,277	$61,902	$81,179	$5,545,809
283	$19,064	$62,115	$81,179	$5,483,694
284	$18,850	$62,329	$81,179	$5,421,366
285	$18,636	$62,543	$81,179	$5,358,823
286	$18,421	$62,758	$81,179	$5,296,065
287	$18,205	$62,974	$81,179	$5,233,091
288	$17,989	$63,190	$81,179	$5,169,901

第24年供款共

$974,146

第24年利息

$229,990

第24年共還本金

$744,156

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$17,772	$63,407	$81,179	$5,106,494
290	$17,554	$63,625	$81,179	$5,042,869
291	$17,335	$63,844	$81,179	$4,979,025
292	$17,115	$64,063	$81,179	$4,914,961
293	$16,895	$64,284	$81,179	$4,850,678
294	$16,674	$64,505	$81,179	$4,786,173
295	$16,452	$64,726	$81,179	$4,721,447
296	$16,230	$64,949	$81,179	$4,656,498
297	$16,007	$65,172	$81,179	$4,591,326
298	$15,783	$65,396	$81,179	$4,525,929
299	$15,558	$65,621	$81,179	$4,460,308
300	$15,332	$65,847	$81,179	$4,394,462

第25年供款共

$974,146

第25年利息

$198,707

第25年共還本金

$775,439

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$15,106	$66,073	$81,179	$4,328,389
302	$14,879	$66,300	$81,179	$4,262,089
303	$14,651	$66,528	$81,179	$4,195,561
304	$14,422	$66,757	$81,179	$4,128,805
305	$14,193	$66,986	$81,179	$4,061,819
306	$13,963	$67,216	$81,179	$3,994,602
307	$13,731	$67,447	$81,179	$3,927,155
308	$13,500	$67,679	$81,179	$3,859,476
309	$13,267	$67,912	$81,179	$3,791,564
310	$13,034	$68,145	$81,179	$3,723,418
311	$12,799	$68,380	$81,179	$3,655,039
312	$12,564	$68,615	$81,179	$3,586,424

第26年供款共

$974,146

第26年利息

$166,108

第26年共還本金

$808,038

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$12,328	$68,850	$81,179	$3,517,574
314	$12,092	$69,087	$81,179	$3,448,486
315	$11,854	$69,325	$81,179	$3,379,162
316	$11,616	$69,563	$81,179	$3,309,599
317	$11,377	$69,802	$81,179	$3,239,797
318	$11,137	$70,042	$81,179	$3,169,755
319	$10,896	$70,283	$81,179	$3,099,472
320	$10,654	$70,524	$81,179	$3,028,948
321	$10,412	$70,767	$81,179	$2,958,181
322	$10,169	$71,010	$81,179	$2,887,171
323	$9,925	$71,254	$81,179	$2,815,916
324	$9,680	$71,499	$81,179	$2,744,417

第27年供款共

$974,146

第27年利息

$132,139

第27年共還本金

$842,007

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$9,434	$71,745	$81,179	$2,672,672
326	$9,187	$71,992	$81,179	$2,600,681
327	$8,940	$72,239	$81,179	$2,528,442
328	$8,692	$72,487	$81,179	$2,455,955
329	$8,442	$72,736	$81,179	$2,383,218
330	$8,192	$72,987	$81,179	$2,310,232
331	$7,941	$73,237	$81,179	$2,236,994
332	$7,690	$73,489	$81,179	$2,163,505
333	$7,437	$73,742	$81,179	$2,089,763
334	$7,184	$73,995	$81,179	$2,015,768
335	$6,929	$74,250	$81,179	$1,941,518
336	$6,674	$74,505	$81,179	$1,867,014

第28年供款共

$974,146

第28年利息

$96,742

第28年共還本金

$877,404

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$6,418	$74,761	$81,179	$1,792,253
338	$6,161	$75,018	$81,179	$1,717,235
339	$5,903	$75,276	$81,179	$1,641,959
340	$5,644	$75,535	$81,179	$1,566,424
341	$5,385	$75,794	$81,179	$1,490,630
342	$5,124	$76,055	$81,179	$1,414,575
343	$4,863	$76,316	$81,179	$1,338,259
344	$4,600	$76,579	$81,179	$1,261,680
345	$4,337	$76,842	$81,179	$1,184,839
346	$4,073	$77,106	$81,179	$1,107,733
347	$3,808	$77,371	$81,179	$1,030,362
348	$3,542	$77,637	$81,179	$952,725

第29年供款共

$974,146

第29年利息

$59,857

第29年共還本金

$914,289

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$3,275	$77,904	$81,179	$874,821
350	$3,007	$78,172	$81,179	$796,649
351	$2,738	$78,440	$81,179	$718,209
352	$2,469	$78,710	$81,179	$639,499
353	$2,198	$78,981	$81,179	$560,518
354	$1,927	$79,252	$81,179	$481,266
355	$1,654	$79,524	$81,179	$401,742
356	$1,381	$79,798	$81,179	$321,944
357	$1,107	$80,072	$81,179	$241,872
358	$831	$80,347	$81,179	$161,524
359	$555	$80,624	$81,179	$80,901
360	$278	$80,901	$81,179	$0

第30年供款共

$974,146

第30年利息

$21,421

第30年共還本金

$952,725

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$47,743,129

免责声明

笋盘推介

按揭保险费
info