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$48,883,025

每月供款
$83,118

首期

$17,150,000

总贷款额

$17,150,000

總利息

$12,772,275

印花税

$1,457,750

其他

$353,000

置业成本总预算

HK$18,960,750

$166,235

置业成本总预算

HK$18,960,750

首期

$17,150,000
印花税

$1,457,750
- AVD
  
  $1,457,750
律师费

$ 10,000
代理佣金

$343,000
按揭保险费

不适用

$166,235

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

西贡溱乔

thumb_up

顶级豪宅, 保安森严, 全屋超过 $2百万新装修, 绝对超值 !!

实

2,057 呎

@17,015

建

3,223 呎

@10,859

local_offer 低水笋价

售$3,500 万

实

2,057 呎

@17,015

建

3,223 呎

@10,859

售$3,500 万

local_offer 低水笋价

西贡匡湖居第01期

thumb_up

匡湖居第01期

实

1,048 呎

@33,397

建

1,460 呎

@23,973

local_fire_department 至HIT real_estate_agent 罕有放盘

售$3,500 万

实

1,048 呎

@33,397

建

1,460 呎

@23,973

售$3,500 万

local_fire_department 至HIT real_estate_agent 罕有放盘

清水湾惟馨小筑

thumb_up

大花园车房,方便近路

实

1,790 呎

@19,553

建

2,000 呎

@17,500

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

售$3,500 万

实

1,790 呎

@19,553

建

2,000 呎

@17,500

售$3,500 万

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

西贡溱乔

thumb_up

西贡管理别墅

实

1,231 呎

@28,432

建

1,908 呎

@18,344

local_fire_department 至HIT

售$3,500 万

实

1,231 呎

@28,432

建

1,908 呎

@18,344

售$3,500 万

local_fire_department 至HIT

西贡大滩村

thumb_up

大滩村

建

2,100 呎

@16,667

local_fire_department 至HIT

售$3,500 万

建

2,100 呎

@16,667

售$3,500 万

local_fire_department 至HIT

马鞍山星涟海第01座

thumb_up

马鞍山星涟海

实

1,661 呎

@21,072

local_fire_department 至HIT hotel_class 楼王

售$3,500 万

实

1,661 呎

@21,072

售$3,500 万

local_fire_department 至HIT hotel_class 楼王

沙田晓翠山庄

thumb_up

晓翠山庄

实

1,646 呎

@21,264

建

1,969 呎

@17,776

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

售$3,500 万

实

1,646 呎

@21,264

建

1,969 呎

@17,776

售$3,500 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

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

西贡立德台

thumb_up

BEAUTIFUL COMPLEX WITH FANTASTIC SEA VIEW

实

1,561 呎

@22,422

建

2,000 呎

@17,500

local_fire_department 至HIT verified 首置必买

售$3,500 万

实

1,561 呎

@22,422

建

2,000 呎

@17,500

售$3,500 万

local_fire_department 至HIT verified 首置必买

马鞍山星涟海第03A座

thumb_up

星涟海

实

1,622 呎

@21,578

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

售$3,500 万

实

1,622 呎

@21,578

售$3,500 万

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

西贡乐涛居

thumb_up

BEAUTIFUL SEA VIEW VILLA

实

1,518 呎

@22,398

建

2,384 呎

@14,262

local_fire_department 至HIT local_offer 低水笋价

售$3,400 万

实

1,518 呎

@22,398

建

2,384 呎

@14,262

售$3,400 万

local_fire_department 至HIT local_offer 低水笋价

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

利率	15年	20年	25年	30年
1.000	$102,642	$78,872	$64,634	$55,161
1.500	$106,457	$82,757	$68,589	$59,188
2.000	$110,362	$86,759	$72,691	$63,390
2.500	$114,354	$90,878	$76,938	$67,763
3.000	$118,435	$95,113	$81,327	$72,305
3.500	$122,602	$99,463	$85,857	$77,011
4.000	$126,856	$103,926	$90,524	$81,877
4.125	$127,933	$105,059	$91,712	$83,117
4.500	$131,196	$108,499	$95,325	$86,897
5.000	$135,621	$113,182	$100,257	$92,065
5.500	$140,130	$117,973	$105,316	$97,376
6.000	$144,721	$122,868	$110,498	$102,823

每月供款$83,118

年期

30年

贷款金额

$17,150,000

總利息

$12,772,275

总贷款连利息

$29,922,275

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$58,953	$24,164	$83,117	$17,125,836
2	$58,870	$24,247	$83,117	$17,101,588
3	$58,787	$24,331	$83,117	$17,077,258
4	$58,703	$24,414	$83,117	$17,052,843
5	$58,619	$24,498	$83,117	$17,028,345
6	$58,535	$24,582	$83,117	$17,003,762
7	$58,450	$24,667	$83,117	$16,979,095
8	$58,366	$24,752	$83,117	$16,954,344
9	$58,281	$24,837	$83,117	$16,929,507
10	$58,195	$24,922	$83,117	$16,904,585
11	$58,110	$25,008	$83,117	$16,879,577
12	$58,024	$25,094	$83,117	$16,854,483

第1年供款共

$997,409

第1年利息

$701,892

第1年共還本金

$295,517

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$57,937	$25,180	$83,117	$16,829,303
14	$57,851	$25,267	$83,117	$16,804,036
15	$57,764	$25,354	$83,117	$16,778,682
16	$57,677	$25,441	$83,117	$16,753,242
17	$57,589	$25,528	$83,117	$16,727,713
18	$57,502	$25,616	$83,117	$16,702,098
19	$57,413	$25,704	$83,117	$16,676,394
20	$57,325	$25,792	$83,117	$16,650,601
21	$57,236	$25,881	$83,117	$16,624,720
22	$57,147	$25,970	$83,117	$16,598,750
23	$57,058	$26,059	$83,117	$16,572,691
24	$56,969	$26,149	$83,117	$16,546,542

第2年供款共

$997,409

第2年利息

$689,469

第2年共還本金

$307,940

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$56,879	$26,239	$83,117	$16,520,304
26	$56,789	$26,329	$83,117	$16,493,975
27	$56,698	$26,419	$83,117	$16,467,555
28	$56,607	$26,510	$83,117	$16,441,045
29	$56,516	$26,601	$83,117	$16,414,444
30	$56,425	$26,693	$83,117	$16,387,751
31	$56,333	$26,785	$83,117	$16,360,966
32	$56,241	$26,877	$83,117	$16,334,090
33	$56,148	$26,969	$83,117	$16,307,121
34	$56,056	$27,062	$83,117	$16,280,059
35	$55,963	$27,155	$83,117	$16,252,904
36	$55,869	$27,248	$83,117	$16,225,656

第3年供款共

$997,409

第3年利息

$676,523

第3年共還本金

$320,886

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$55,776	$27,342	$83,117	$16,198,315
38	$55,682	$27,436	$83,117	$16,170,879
39	$55,587	$27,530	$83,117	$16,143,349
40	$55,493	$27,625	$83,117	$16,115,724
41	$55,398	$27,720	$83,117	$16,088,005
42	$55,303	$27,815	$83,117	$16,060,190
43	$55,207	$27,911	$83,117	$16,032,279
44	$55,111	$28,006	$83,117	$16,004,273
45	$55,015	$28,103	$83,117	$15,976,170
46	$54,918	$28,199	$83,117	$15,947,971
47	$54,821	$28,296	$83,117	$15,919,674
48	$54,724	$28,394	$83,117	$15,891,281

第4年供款共

$997,409

第4年利息

$663,034

第4年共還本金

$334,376

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$54,626	$28,491	$83,117	$15,862,790
50	$54,528	$28,589	$83,117	$15,834,201
51	$54,430	$28,687	$83,117	$15,805,513
52	$54,331	$28,786	$83,117	$15,776,727
53	$54,232	$28,885	$83,117	$15,747,842
54	$54,133	$28,984	$83,117	$15,718,858
55	$54,034	$29,084	$83,117	$15,689,774
56	$53,934	$29,184	$83,117	$15,660,590
57	$53,833	$29,284	$83,117	$15,631,306
58	$53,733	$29,385	$83,117	$15,601,921
59	$53,632	$29,486	$83,117	$15,572,436
60	$53,530	$29,587	$83,117	$15,542,848

第5年供款共

$997,409

第5年利息

$648,977

第5年共還本金

$348,432

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$53,429	$29,689	$83,117	$15,513,160
62	$53,326	$29,791	$83,117	$15,483,369
63	$53,224	$29,893	$83,117	$15,453,475
64	$53,121	$29,996	$83,117	$15,423,479
65	$53,018	$30,099	$83,117	$15,393,380
66	$52,915	$30,203	$83,117	$15,363,177
67	$52,811	$30,307	$83,117	$15,332,871
68	$52,707	$30,411	$83,117	$15,302,460
69	$52,602	$30,515	$83,117	$15,271,945
70	$52,497	$30,620	$83,117	$15,241,325
71	$52,392	$30,725	$83,117	$15,210,599
72	$52,286	$30,831	$83,117	$15,179,768

第6年供款共

$997,409

第6年利息

$634,329

第6年共還本金

$363,080

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$52,180	$30,937	$83,117	$15,148,831
74	$52,074	$31,043	$83,117	$15,117,788
75	$51,967	$31,150	$83,117	$15,086,638
76	$51,860	$31,257	$83,117	$15,055,381
77	$51,753	$31,365	$83,117	$15,024,016
78	$51,645	$31,472	$83,117	$14,992,544
79	$51,537	$31,581	$83,117	$14,960,963
80	$51,428	$31,689	$83,117	$14,929,274
81	$51,319	$31,798	$83,117	$14,897,476
82	$51,210	$31,907	$83,117	$14,865,569
83	$51,100	$32,017	$83,117	$14,833,552
84	$50,990	$32,127	$83,117	$14,801,425

第7年供款共

$997,409

第7年利息

$619,066

第7年共還本金

$378,344

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$50,880	$32,238	$83,117	$14,769,187
86	$50,769	$32,348	$83,117	$14,736,839
87	$50,658	$32,460	$83,117	$14,704,379
88	$50,546	$32,571	$83,117	$14,671,808
89	$50,434	$32,683	$83,117	$14,639,125
90	$50,322	$32,795	$83,117	$14,606,330
91	$50,209	$32,908	$83,117	$14,573,421
92	$50,096	$33,021	$83,117	$14,540,400
93	$49,983	$33,135	$83,117	$14,507,265
94	$49,869	$33,249	$83,117	$14,474,017
95	$49,754	$33,363	$83,117	$14,440,654
96	$49,640	$33,478	$83,117	$14,407,176

第8年供款共

$997,409

第8年利息

$603,160

第8年共還本金

$394,249

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$49,525	$33,593	$83,117	$14,373,583
98	$49,409	$33,708	$83,117	$14,339,875
99	$49,293	$33,824	$83,117	$14,306,051
100	$49,177	$33,940	$83,117	$14,272,111
101	$49,060	$34,057	$83,117	$14,238,053
102	$48,943	$34,174	$83,117	$14,203,879
103	$48,826	$34,292	$83,117	$14,169,588
104	$48,708	$34,409	$83,117	$14,135,178
105	$48,590	$34,528	$83,117	$14,100,651
106	$48,471	$34,646	$83,117	$14,066,004
107	$48,352	$34,766	$83,117	$14,031,239
108	$48,232	$34,885	$83,117	$13,996,353

第9年供款共

$997,409

第9年利息

$586,587

第9年共還本金

$410,823

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$48,112	$35,005	$83,117	$13,961,349
110	$47,992	$35,125	$83,117	$13,926,223
111	$47,871	$35,246	$83,117	$13,890,977
112	$47,750	$35,367	$83,117	$13,855,610
113	$47,629	$35,489	$83,117	$13,820,121
114	$47,507	$35,611	$83,117	$13,784,510
115	$47,384	$35,733	$83,117	$13,748,777
116	$47,261	$35,856	$83,117	$13,712,921
117	$47,138	$35,979	$83,117	$13,676,942
118	$47,014	$36,103	$83,117	$13,640,839
119	$46,890	$36,227	$83,117	$13,604,612
120	$46,766	$36,352	$83,117	$13,568,260

第10年供款共

$997,409

第10年利息

$569,316

第10年共還本金

$428,093

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$46,641	$36,477	$83,117	$13,531,784
122	$46,516	$36,602	$83,117	$13,495,182
123	$46,390	$36,728	$83,117	$13,458,454
124	$46,263	$36,854	$83,117	$13,421,600
125	$46,137	$36,981	$83,117	$13,384,620
126	$46,010	$37,108	$83,117	$13,347,512
127	$45,882	$37,235	$83,117	$13,310,276
128	$45,754	$37,363	$83,117	$13,272,913
129	$45,626	$37,492	$83,117	$13,235,421
130	$45,497	$37,621	$83,117	$13,197,801
131	$45,367	$37,750	$83,117	$13,160,051
132	$45,238	$37,880	$83,117	$13,122,171

第11年供款共

$997,409

第11年利息

$551,320

第11年共還本金

$446,090

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$45,107	$38,010	$83,117	$13,084,161
134	$44,977	$38,141	$83,117	$13,046,020
135	$44,846	$38,272	$83,117	$13,007,749
136	$44,714	$38,403	$83,117	$12,969,345
137	$44,582	$38,535	$83,117	$12,930,810
138	$44,450	$38,668	$83,117	$12,892,142
139	$44,317	$38,801	$83,117	$12,853,341
140	$44,183	$38,934	$83,117	$12,814,407
141	$44,050	$39,068	$83,117	$12,775,340
142	$43,915	$39,202	$83,117	$12,736,137
143	$43,780	$39,337	$83,117	$12,696,800
144	$43,645	$39,472	$83,117	$12,657,328

第12年供款共

$997,409

第12年利息

$532,566

第12年共還本金

$464,843

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$43,510	$39,608	$83,117	$12,617,720
146	$43,373	$39,744	$83,117	$12,577,976
147	$43,237	$39,881	$83,117	$12,538,096
148	$43,100	$40,018	$83,117	$12,498,078
149	$42,962	$40,155	$83,117	$12,457,923
150	$42,824	$40,293	$83,117	$12,417,629
151	$42,686	$40,432	$83,117	$12,377,198
152	$42,547	$40,571	$83,117	$12,336,627
153	$42,407	$40,710	$83,117	$12,295,916
154	$42,267	$40,850	$83,117	$12,255,066
155	$42,127	$40,991	$83,117	$12,214,076
156	$41,986	$41,132	$83,117	$12,172,944

第13年供款共

$997,409

第13年利息

$513,025

第13年共還本金

$484,384

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$41,844	$41,273	$83,117	$12,131,671
158	$41,703	$41,415	$83,117	$12,090,256
159	$41,560	$41,557	$83,117	$12,048,699
160	$41,417	$41,700	$83,117	$12,006,999
161	$41,274	$41,843	$83,117	$11,965,156
162	$41,130	$41,987	$83,117	$11,923,169
163	$40,986	$42,132	$83,117	$11,881,037
164	$40,841	$42,276	$83,117	$11,838,761
165	$40,696	$42,422	$83,117	$11,796,339
166	$40,550	$42,568	$83,117	$11,753,771
167	$40,404	$42,714	$83,117	$11,711,058
168	$40,257	$42,861	$83,117	$11,668,197

第14年供款共

$997,409

第14年利息

$492,662

第14年共還本金

$504,747

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$40,109	$43,008	$83,117	$11,625,189
170	$39,962	$43,156	$83,117	$11,582,033
171	$39,813	$43,304	$83,117	$11,538,729
172	$39,664	$43,453	$83,117	$11,495,276
173	$39,515	$43,602	$83,117	$11,451,673
174	$39,365	$43,752	$83,117	$11,407,921
175	$39,215	$43,903	$83,117	$11,364,018
176	$39,064	$44,054	$83,117	$11,319,965
177	$38,912	$44,205	$83,117	$11,275,760
178	$38,760	$44,357	$83,117	$11,231,403
179	$38,608	$44,509	$83,117	$11,186,893
180	$38,455	$44,662	$83,117	$11,142,231

第15年供款共

$997,409

第15年利息

$471,443

第15年共還本金

$525,966

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$38,301	$44,816	$83,117	$11,097,415
182	$38,147	$44,970	$83,117	$11,052,445
183	$37,993	$45,125	$83,117	$11,007,320
184	$37,838	$45,280	$83,117	$10,962,040
185	$37,682	$45,435	$83,117	$10,916,605
186	$37,526	$45,592	$83,117	$10,871,013
187	$37,369	$45,748	$83,117	$10,825,265
188	$37,212	$45,906	$83,117	$10,779,359
189	$37,054	$46,063	$83,117	$10,733,296
190	$36,896	$46,222	$83,117	$10,687,074
191	$36,737	$46,381	$83,117	$10,640,694
192	$36,577	$46,540	$83,117	$10,594,154

第16年供款共

$997,409

第16年利息

$449,332

第16年共還本金

$548,077

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$36,417	$46,700	$83,117	$10,547,454
194	$36,257	$46,861	$83,117	$10,500,593
195	$36,096	$47,022	$83,117	$10,453,571
196	$35,934	$47,183	$83,117	$10,406,388
197	$35,772	$47,345	$83,117	$10,359,043
198	$35,609	$47,508	$83,117	$10,311,534
199	$35,446	$47,672	$83,117	$10,263,863
200	$35,282	$47,835	$83,117	$10,216,027
201	$35,118	$48,000	$83,117	$10,168,028
202	$34,953	$48,165	$83,117	$10,119,863
203	$34,787	$48,330	$83,117	$10,071,532
204	$34,621	$48,497	$83,117	$10,023,036

第17年供款共

$997,409

第17年利息

$426,291

第17年共還本金

$571,118

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$34,454	$48,663	$83,117	$9,974,373
206	$34,287	$48,831	$83,117	$9,925,542
207	$34,119	$48,998	$83,117	$9,876,544
208	$33,951	$49,167	$83,117	$9,827,377
209	$33,782	$49,336	$83,117	$9,778,041
210	$33,612	$49,505	$83,117	$9,728,536
211	$33,442	$49,676	$83,117	$9,678,860
212	$33,271	$49,846	$83,117	$9,629,014
213	$33,100	$50,018	$83,117	$9,578,996
214	$32,928	$50,190	$83,117	$9,528,806
215	$32,755	$50,362	$83,117	$9,478,444
216	$32,582	$50,535	$83,117	$9,427,909

第18年供款共

$997,409

第18年利息

$402,282

第18年共還本金

$595,127

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$32,408	$50,709	$83,117	$9,377,200
218	$32,234	$50,883	$83,117	$9,326,317
219	$32,059	$51,058	$83,117	$9,275,258
220	$31,884	$51,234	$83,117	$9,224,025
221	$31,708	$51,410	$83,117	$9,172,615
222	$31,531	$51,587	$83,117	$9,121,028
223	$31,354	$51,764	$83,117	$9,069,264
224	$31,176	$51,942	$83,117	$9,017,323
225	$30,997	$52,120	$83,117	$8,965,202
226	$30,818	$52,300	$83,117	$8,912,903
227	$30,638	$52,479	$83,117	$8,860,423
228	$30,458	$52,660	$83,117	$8,807,764

第19年供款共

$997,409

第19年利息

$377,264

第19年共還本金

$620,145

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$30,277	$52,841	$83,117	$8,754,923
230	$30,095	$53,022	$83,117	$8,701,900
231	$29,913	$53,205	$83,117	$8,648,696
232	$29,730	$53,388	$83,117	$8,595,308
233	$29,546	$53,571	$83,117	$8,541,737
234	$29,362	$53,755	$83,117	$8,487,982
235	$29,177	$53,940	$83,117	$8,434,042
236	$28,992	$54,125	$83,117	$8,379,917
237	$28,806	$54,311	$83,117	$8,325,605
238	$28,619	$54,498	$83,117	$8,271,107
239	$28,432	$54,685	$83,117	$8,216,422
240	$28,244	$54,873	$83,117	$8,161,548

第20年供款共

$997,409

第20年利息

$351,194

第20年共還本金

$646,216

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$28,055	$55,062	$83,117	$8,106,486
242	$27,866	$55,251	$83,117	$8,051,235
243	$27,676	$55,441	$83,117	$7,995,793
244	$27,486	$55,632	$83,117	$7,940,161
245	$27,294	$55,823	$83,117	$7,884,338
246	$27,102	$56,015	$83,117	$7,828,323
247	$26,910	$56,208	$83,117	$7,772,116
248	$26,717	$56,401	$83,117	$7,715,715
249	$26,523	$56,595	$83,117	$7,659,120
250	$26,328	$56,789	$83,117	$7,602,331
251	$26,133	$56,984	$83,117	$7,545,347
252	$25,937	$57,180	$83,117	$7,488,166

第21年供款共

$997,409

第21年利息

$324,027

第21年共還本金

$673,382

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$25,741	$57,377	$83,117	$7,430,789
254	$25,543	$57,574	$83,117	$7,373,215
255	$25,345	$57,772	$83,117	$7,315,443
256	$25,147	$57,971	$83,117	$7,257,473
257	$24,948	$58,170	$83,117	$7,199,303
258	$24,748	$58,370	$83,117	$7,140,933
259	$24,547	$58,570	$83,117	$7,082,363
260	$24,346	$58,772	$83,117	$7,023,591
261	$24,144	$58,974	$83,117	$6,964,617
262	$23,941	$59,177	$83,117	$6,905,440
263	$23,737	$59,380	$83,117	$6,846,060
264	$23,533	$59,584	$83,117	$6,786,476

第22年供款共

$997,409

第22年利息

$295,719

第22年共還本金

$701,690

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$23,329	$59,789	$83,117	$6,726,687
266	$23,123	$59,994	$83,117	$6,666,693
267	$22,917	$60,201	$83,117	$6,606,492
268	$22,710	$60,408	$83,117	$6,546,085
269	$22,502	$60,615	$83,117	$6,485,469
270	$22,294	$60,824	$83,117	$6,424,646
271	$22,085	$61,033	$83,117	$6,363,613
272	$21,875	$61,243	$83,117	$6,302,371
273	$21,664	$61,453	$83,117	$6,240,918
274	$21,453	$61,664	$83,117	$6,179,253
275	$21,241	$61,876	$83,117	$6,117,377
276	$21,028	$62,089	$83,117	$6,055,288

第23年供款共

$997,409

第23年利息

$266,221

第23年共還本金

$731,188

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$20,815	$62,302	$83,117	$5,992,986
278	$20,601	$62,517	$83,117	$5,930,469
279	$20,386	$62,731	$83,117	$5,867,738
280	$20,170	$62,947	$83,117	$5,804,791
281	$19,954	$63,163	$83,117	$5,741,627
282	$19,737	$63,381	$83,117	$5,678,247
283	$19,519	$63,598	$83,117	$5,614,648
284	$19,300	$63,817	$83,117	$5,550,831
285	$19,081	$64,036	$83,117	$5,486,795
286	$18,861	$64,257	$83,117	$5,422,538
287	$18,640	$64,477	$83,117	$5,358,061
288	$18,418	$64,699	$83,117	$5,293,361

第24年供款共

$997,409

第24年利息

$235,483

第24年共還本金

$761,927

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$18,196	$64,921	$83,117	$5,228,440
290	$17,973	$65,145	$83,117	$5,163,295
291	$17,749	$65,369	$83,117	$5,097,927
292	$17,524	$65,593	$83,117	$5,032,333
293	$17,299	$65,819	$83,117	$4,966,515
294	$17,072	$66,045	$83,117	$4,900,470
295	$16,845	$66,272	$83,117	$4,834,197
296	$16,618	$66,500	$83,117	$4,767,698
297	$16,389	$66,728	$83,117	$4,700,969
298	$16,160	$66,958	$83,117	$4,634,011
299	$15,929	$67,188	$83,117	$4,566,823
300	$15,698	$67,419	$83,117	$4,499,404

第25年供款共

$997,409

第25年利息

$203,452

第25年共還本金

$793,957

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$15,467	$67,651	$83,117	$4,431,754
302	$15,234	$67,883	$83,117	$4,363,870
303	$15,001	$68,117	$83,117	$4,295,754
304	$14,767	$68,351	$83,117	$4,227,403
305	$14,532	$68,586	$83,117	$4,158,817
306	$14,296	$68,821	$83,117	$4,089,996
307	$14,059	$69,058	$83,117	$4,020,938
308	$13,822	$69,295	$83,117	$3,951,642
309	$13,584	$69,534	$83,117	$3,882,108
310	$13,345	$69,773	$83,117	$3,812,336
311	$13,105	$70,013	$83,117	$3,742,323
312	$12,864	$70,253	$83,117	$3,672,070

第26年供款共

$997,409

第26年利息

$170,075

第26年共還本金

$827,334

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$12,623	$70,495	$83,117	$3,601,575
314	$12,380	$70,737	$83,117	$3,530,838
315	$12,137	$70,980	$83,117	$3,459,858
316	$11,893	$71,224	$83,117	$3,388,634
317	$11,648	$71,469	$83,117	$3,317,165
318	$11,403	$71,715	$83,117	$3,245,450
319	$11,156	$71,961	$83,117	$3,173,489
320	$10,909	$72,209	$83,117	$3,101,281
321	$10,661	$72,457	$83,117	$3,028,824
322	$10,412	$72,706	$83,117	$2,956,118
323	$10,162	$72,956	$83,117	$2,883,162
324	$9,911	$73,207	$83,117	$2,809,956

第27年供款共

$997,409

第27年利息

$135,295

第27年共還本金

$862,114

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$9,659	$73,458	$83,117	$2,736,497
326	$9,407	$73,711	$83,117	$2,662,787
327	$9,153	$73,964	$83,117	$2,588,823
328	$8,899	$74,218	$83,117	$2,514,604
329	$8,644	$74,473	$83,117	$2,440,131
330	$8,388	$74,729	$83,117	$2,365,401
331	$8,131	$74,986	$83,117	$2,290,415
332	$7,873	$75,244	$83,117	$2,215,171
333	$7,615	$75,503	$83,117	$2,139,668
334	$7,355	$75,762	$83,117	$2,063,906
335	$7,095	$76,023	$83,117	$1,987,883
336	$6,833	$76,284	$83,117	$1,911,599

第28年供款共

$997,409

第28年利息

$99,052

第28年共還本金

$898,357

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$6,571	$76,546	$83,117	$1,835,053
338	$6,308	$76,809	$83,117	$1,758,243
339	$6,044	$77,073	$83,117	$1,681,170
340	$5,779	$77,338	$83,117	$1,603,831
341	$5,513	$77,604	$83,117	$1,526,227
342	$5,246	$77,871	$83,117	$1,448,356
343	$4,979	$78,139	$83,117	$1,370,217
344	$4,710	$78,407	$83,117	$1,291,810
345	$4,441	$78,677	$83,117	$1,213,133
346	$4,170	$78,947	$83,117	$1,134,186
347	$3,899	$79,219	$83,117	$1,054,967
348	$3,626	$79,491	$83,117	$975,476

第29年供款共

$997,409

第29年利息

$61,286

第29年共還本金

$936,123

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$3,353	$79,764	$83,117	$895,712
350	$3,079	$80,038	$83,117	$815,674
351	$2,804	$80,314	$83,117	$735,360
352	$2,528	$80,590	$83,117	$654,770
353	$2,251	$80,867	$83,117	$573,904
354	$1,973	$81,145	$83,117	$492,759
355	$1,694	$81,424	$83,117	$411,336
356	$1,414	$81,703	$83,117	$329,632
357	$1,133	$81,984	$83,117	$247,648
358	$851	$82,266	$83,117	$165,382
359	$568	$82,549	$83,117	$82,833
360	$285	$82,833	$83,117	$0

第30年供款共

$997,409

第30年利息

$21,933

第30年共還本金

$975,476

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$48,883,025

免责声明

笋盘推介

按揭保险费
info