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$64,181,899

每月供款
$124,459

首期

$17,120,000

总贷款额

$25,680,000

總利息

$19,124,899

印花税

$1,819,000

其他

$438,000

置业成本总预算

HK$19,377,000

$248,916

置业成本总预算

HK$19,377,000

首期

$17,120,000
印花税

$1,819,000
- AVD
  
  $1,819,000
律师费

$ 10,000
代理佣金

$428,000
按揭保险费

不适用

$248,916

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

西贡西贡

thumb_up

EXCELLENT BIG HOUSE FOR EXTENDED FAMILY

建

4,200 呎

@10,000

local_fire_department 至HIT local_offer 低水笋价

售$4,200 万

建

4,200 呎

@10,000

售$4,200 万

local_fire_department 至HIT local_offer 低水笋价

清水湾巨园别墅

thumb_up

罕有巨园别墅

实

1,742 呎

@24,684

建

2,200 呎

@19,545

hotel_class 楼王

售$4,300 万

实

1,742 呎

@24,684

建

2,200 呎

@19,545

售$4,300 万

hotel_class 楼王

清水湾康曦花园

thumb_up

康曦花园

实

1,473 呎

@28,513

建

2,802 呎

@14,989

local_fire_department 至HIT

售$4,200 万

实

1,473 呎

@28,513

建

2,802 呎

@14,989

售$4,200 万

local_fire_department 至HIT

西贡 133 PORTOFINO

thumb_up

BEAUTIFUL APARTMENT WITH LAREG ROOF TERRACE

实

1,239 呎

@33,898

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买

售$4,200 万

实

1,239 呎

@33,898

售$4,200 万

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买

西贡匡湖居

thumb_up

醉人海景别墅

实

1,945 呎

@22,108

建

2,554 呎

@16,836

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 flight_takeoff 移民急让

售$4,300 万

实

1,945 呎

@22,108

建

2,554 呎

@16,836

售$4,300 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 flight_takeoff 移民急让

清水湾怡景别墅

thumb_up

CLEAR WATER BAY VILLA

实

1,476 呎

@28,997

建

2,000 呎

@21,400

local_fire_department 至HIT

售$4,280 万

实

1,476 呎

@28,997

建

2,000 呎

@21,400

售$4,280 万

local_fire_department 至HIT

360

西贡爱琴居

thumb_up

全海景别墅屋

实

1,773 呎

@23,689

建

2,291 呎

@18,333

local_fire_department 至HIT

售$4,200 万

实

1,773 呎

@23,689

建

2,291 呎

@18,333

售$4,200 万

local_fire_department 至HIT

西贡匡湖居可泊3车

thumb_up

移民急让 !! 海景大单边 !!

实

1,945 呎

@22,005

建

2,554 呎

@16,758

local_fire_department 至HIT local_offer 低水笋价 flight_takeoff 移民急让 pets 爱竉必选

售$4,280 万

实

1,945 呎

@22,005

建

2,554 呎

@16,758

售$4,280 万

local_fire_department 至HIT local_offer 低水笋价 flight_takeoff 移民急让 pets 爱竉必选

西贡匡湖居

thumb_up

名牌豪宅匡湖居全海景

实

1,819 呎

@23,090

建

2,391 呎

@17,566

local_fire_department 至HIT local_offer 低水笋价 vpn_key 有匙即睇 pets 爱竉必选

售$4,200 万

实

1,819 呎

@23,090

建

2,391 呎

@17,566

售$4,200 万

local_fire_department 至HIT local_offer 低水笋价 vpn_key 有匙即睇 pets 爱竉必选

沙田云端

thumb_up

丽坪路特色单位连天台**4房**新鸿基楼

实

1,522 呎

@28,614

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

售$4,355 万

实

1,522 呎

@28,614

售$4,355 万

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

西贡银辉别墅

thumb_up

海景靓装

实

1,893 呎

@23,138

建

2,300 呎

@19,043

local_fire_department 至HIT

售$4,380 万

实

1,893 呎

@23,138

建

2,300 呎

@19,043

售$4,380 万

local_fire_department 至HIT

VR实景 360

清水湾爱琴居全独立海景别墅

thumb_up

银线湾全独立海景别墅

实

1,770 呎

@24,181

建

2,291 呎

@18,682

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

售$4,280 万

实

1,770 呎

@24,181

建

2,291 呎

@18,682

售$4,280 万

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

利率	15年	20年	25年	30年
1.000	$153,693	$118,101	$96,781	$82,597
1.500	$159,407	$123,918	$102,704	$88,627
2.000	$165,253	$129,911	$108,846	$94,918
2.500	$171,231	$136,079	$115,205	$101,467
3.000	$177,341	$142,421	$121,777	$108,268
3.500	$183,582	$148,934	$128,560	$115,315
4.000	$189,952	$155,616	$135,549	$122,600
4.125	$191,564	$157,312	$137,327	$124,458
4.500	$196,450	$162,464	$142,738	$130,117
5.000	$203,076	$169,477	$150,123	$137,856
5.500	$209,827	$176,649	$157,698	$145,808
6.000	$216,702	$183,979	$165,457	$153,965

每月供款$124,459

年期

30年

贷款金额

$25,680,000

總利息

$19,124,899

总贷款连利息

$44,804,899

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$88,275	$36,183	$124,458	$25,643,817
2	$88,151	$36,307	$124,458	$25,607,510
3	$88,026	$36,432	$124,458	$25,571,077
4	$87,901	$36,557	$124,458	$25,534,520
5	$87,775	$36,683	$124,458	$25,497,837
6	$87,649	$36,809	$124,458	$25,461,027
7	$87,522	$36,936	$124,458	$25,424,092
8	$87,395	$37,063	$124,458	$25,387,029
9	$87,268	$37,190	$124,458	$25,349,839
10	$87,140	$37,318	$124,458	$25,312,521
11	$87,012	$37,446	$124,458	$25,275,075
12	$86,883	$37,575	$124,458	$25,237,500

第1年供款共

$1,493,497

第1年利息

$1,050,996

第1年共還本金

$442,500

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$86,754	$37,704	$124,458	$25,199,795
14	$86,624	$37,834	$124,458	$25,161,962
15	$86,494	$37,964	$124,458	$25,123,998
16	$86,364	$38,094	$124,458	$25,085,904
17	$86,233	$38,225	$124,458	$25,047,678
18	$86,101	$38,357	$124,458	$25,009,322
19	$85,970	$38,489	$124,458	$24,970,833
20	$85,837	$38,621	$124,458	$24,932,212
21	$85,704	$38,754	$124,458	$24,893,459
22	$85,571	$38,887	$124,458	$24,854,572
23	$85,438	$39,020	$124,458	$24,815,551
24	$85,303	$39,155	$124,458	$24,776,397

第2年供款共

$1,493,497

第2年利息

$1,032,394

第2年共還本金

$461,103

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$85,169	$39,289	$124,458	$24,737,108
26	$85,034	$39,424	$124,458	$24,697,683
27	$84,898	$39,560	$124,458	$24,658,124
28	$84,762	$39,696	$124,458	$24,618,428
29	$84,626	$39,832	$124,458	$24,578,596
30	$84,489	$39,969	$124,458	$24,538,627
31	$84,352	$40,107	$124,458	$24,498,520
32	$84,214	$40,244	$124,458	$24,458,276
33	$84,075	$40,383	$124,458	$24,417,893
34	$83,937	$40,522	$124,458	$24,377,371
35	$83,797	$40,661	$124,458	$24,336,711
36	$83,657	$40,801	$124,458	$24,295,910

第3年供款共

$1,493,497

第3年利息

$1,013,010

第3年共還本金

$480,487

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$83,517	$40,941	$124,458	$24,254,969
38	$83,376	$41,082	$124,458	$24,213,888
39	$83,235	$41,223	$124,458	$24,172,665
40	$83,094	$41,365	$124,458	$24,131,300
41	$82,951	$41,507	$124,458	$24,089,793
42	$82,809	$41,649	$124,458	$24,048,144
43	$82,665	$41,793	$124,458	$24,006,352
44	$82,522	$41,936	$124,458	$23,964,415
45	$82,378	$42,080	$124,458	$23,922,335
46	$82,233	$42,225	$124,458	$23,880,110
47	$82,088	$42,370	$124,458	$23,837,740
48	$81,942	$42,516	$124,458	$23,795,224

第4年供款共

$1,493,497

第4年利息

$992,811

第4年共還本金

$500,686

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$81,796	$42,662	$124,458	$23,752,562
50	$81,649	$42,809	$124,458	$23,709,753
51	$81,502	$42,956	$124,458	$23,666,798
52	$81,355	$43,103	$124,458	$23,623,694
53	$81,206	$43,252	$124,458	$23,580,443
54	$81,058	$43,400	$124,458	$23,537,042
55	$80,909	$43,549	$124,458	$23,493,493
56	$80,759	$43,699	$124,458	$23,449,794
57	$80,609	$43,849	$124,458	$23,405,944
58	$80,458	$44,000	$124,458	$23,361,944
59	$80,307	$44,151	$124,458	$23,317,793
60	$80,155	$44,303	$124,458	$23,273,490

第5年供款共

$1,493,497

第5年利息

$971,762

第5年共還本金

$521,734

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$80,003	$44,455	$124,458	$23,229,034
62	$79,850	$44,608	$124,458	$23,184,426
63	$79,696	$44,762	$124,458	$23,139,664
64	$79,543	$44,915	$124,458	$23,094,749
65	$79,388	$45,070	$124,458	$23,049,679
66	$79,233	$45,225	$124,458	$23,004,454
67	$79,078	$45,380	$124,458	$22,959,074
68	$78,922	$45,536	$124,458	$22,913,538
69	$78,765	$45,693	$124,458	$22,867,845
70	$78,608	$45,850	$124,458	$22,821,995
71	$78,451	$46,007	$124,458	$22,775,988
72	$78,292	$46,166	$124,458	$22,729,822

第6年供款共

$1,493,497

第6年利息

$949,829

第6年共還本金

$543,667

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$78,134	$46,324	$124,458	$22,683,498
74	$77,975	$46,484	$124,458	$22,637,014
75	$77,815	$46,643	$124,458	$22,590,371
76	$77,654	$46,804	$124,458	$22,543,567
77	$77,494	$46,965	$124,458	$22,496,603
78	$77,332	$47,126	$124,458	$22,449,477
79	$77,170	$47,288	$124,458	$22,402,189
80	$77,008	$47,451	$124,458	$22,354,738
81	$76,844	$47,614	$124,458	$22,307,125
82	$76,681	$47,777	$124,458	$22,259,347
83	$76,517	$47,942	$124,458	$22,211,406
84	$76,352	$48,106	$124,458	$22,163,300

第7年供款共

$1,493,497

第7年利息

$926,974

第7年共還本金

$566,523

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$76,186	$48,272	$124,458	$22,115,028
86	$76,020	$48,438	$124,458	$22,066,590
87	$75,854	$48,604	$124,458	$22,017,986
88	$75,687	$48,771	$124,458	$21,969,215
89	$75,519	$48,939	$124,458	$21,920,276
90	$75,351	$49,107	$124,458	$21,871,169
91	$75,182	$49,276	$124,458	$21,821,893
92	$75,013	$49,445	$124,458	$21,772,448
93	$74,843	$49,615	$124,458	$21,722,832
94	$74,672	$49,786	$124,458	$21,673,047
95	$74,501	$49,957	$124,458	$21,623,090
96	$74,329	$50,129	$124,458	$21,572,961

第8年供款共

$1,493,497

第8年利息

$903,158

第8年共還本金

$590,339

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$74,157	$50,301	$124,458	$21,522,660
98	$73,984	$50,474	$124,458	$21,472,186
99	$73,811	$50,647	$124,458	$21,421,539
100	$73,637	$50,822	$124,458	$21,370,717
101	$73,462	$50,996	$124,458	$21,319,721
102	$73,287	$51,172	$124,458	$21,268,549
103	$73,111	$51,347	$124,458	$21,217,202
104	$72,934	$51,524	$124,458	$21,165,678
105	$72,757	$51,701	$124,458	$21,113,977
106	$72,579	$51,879	$124,458	$21,062,098
107	$72,401	$52,057	$124,458	$21,010,041
108	$72,222	$52,236	$124,458	$20,957,805

第9年供款共

$1,493,497

第9年利息

$878,341

第9年共還本金

$615,156

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$72,042	$52,416	$124,458	$20,905,390
110	$71,862	$52,596	$124,458	$20,852,794
111	$71,681	$52,777	$124,458	$20,800,017
112	$71,500	$52,958	$124,458	$20,747,059
113	$71,318	$53,140	$124,458	$20,693,919
114	$71,135	$53,323	$124,458	$20,640,596
115	$70,952	$53,506	$124,458	$20,587,090
116	$70,768	$53,690	$124,458	$20,533,400
117	$70,584	$53,874	$124,458	$20,479,526
118	$70,398	$54,060	$124,458	$20,425,466
119	$70,213	$54,246	$124,458	$20,371,221
120	$70,026	$54,432	$124,458	$20,316,789

第10年供款共

$1,493,497

第10年利息

$852,480

第10年共還本金

$641,016

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$69,839	$54,619	$124,458	$20,262,170
122	$69,651	$54,807	$124,458	$20,207,363
123	$69,463	$54,995	$124,458	$20,152,368
124	$69,274	$55,184	$124,458	$20,097,183
125	$69,084	$55,374	$124,458	$20,041,809
126	$68,894	$55,564	$124,458	$19,986,245
127	$68,703	$55,755	$124,458	$19,930,490
128	$68,511	$55,947	$124,458	$19,874,543
129	$68,319	$56,139	$124,458	$19,818,403
130	$68,126	$56,332	$124,458	$19,762,071
131	$67,932	$56,526	$124,458	$19,705,545
132	$67,738	$56,720	$124,458	$19,648,825

第11年供款共

$1,493,497

第11年利息

$825,533

第11年共還本金

$667,964

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$67,543	$56,915	$124,458	$19,591,910
134	$67,347	$57,111	$124,458	$19,534,799
135	$67,151	$57,307	$124,458	$19,477,492
136	$66,954	$57,504	$124,458	$19,419,988
137	$66,756	$57,702	$124,458	$19,362,286
138	$66,558	$57,900	$124,458	$19,304,385
139	$66,359	$58,099	$124,458	$19,246,286
140	$66,159	$58,299	$124,458	$19,187,987
141	$65,959	$58,499	$124,458	$19,129,488
142	$65,758	$58,700	$124,458	$19,070,788
143	$65,556	$58,902	$124,458	$19,011,885
144	$65,353	$59,105	$124,458	$18,952,781

第12年供款共

$1,493,497

第12年利息

$797,452

第12年共還本金

$696,044

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$65,150	$59,308	$124,458	$18,893,473
146	$64,946	$59,512	$124,458	$18,833,961
147	$64,742	$59,716	$124,458	$18,774,245
148	$64,536	$59,922	$124,458	$18,714,323
149	$64,330	$60,128	$124,458	$18,654,196
150	$64,124	$60,334	$124,458	$18,593,861
151	$63,916	$60,542	$124,458	$18,533,320
152	$63,708	$60,750	$124,458	$18,472,570
153	$63,499	$60,959	$124,458	$18,411,611
154	$63,290	$61,168	$124,458	$18,350,443
155	$63,080	$61,378	$124,458	$18,289,065
156	$62,869	$61,589	$124,458	$18,227,475

第13年供款共

$1,493,497

第13年利息

$768,191

第13年共還本金

$725,305

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$62,657	$61,801	$124,458	$18,165,674
158	$62,445	$62,014	$124,458	$18,103,661
159	$62,231	$62,227	$124,458	$18,041,434
160	$62,017	$62,441	$124,458	$17,978,993
161	$61,803	$62,655	$124,458	$17,916,338
162	$61,587	$62,871	$124,458	$17,853,467
163	$61,371	$63,087	$124,458	$17,790,381
164	$61,154	$63,304	$124,458	$17,727,077
165	$60,937	$63,521	$124,458	$17,663,556
166	$60,718	$63,740	$124,458	$17,599,816
167	$60,499	$63,959	$124,458	$17,535,858
168	$60,280	$64,179	$124,458	$17,471,679

第14年供款共

$1,493,497

第14年利息

$737,700

第14年共還本金

$755,796

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$60,059	$64,399	$124,458	$17,407,280
170	$59,838	$64,621	$124,458	$17,342,659
171	$59,615	$64,843	$124,458	$17,277,817
172	$59,392	$65,066	$124,458	$17,212,751
173	$59,169	$65,289	$124,458	$17,147,462
174	$58,944	$65,514	$124,458	$17,081,948
175	$58,719	$65,739	$124,458	$17,016,209
176	$58,493	$65,965	$124,458	$16,950,245
177	$58,266	$66,192	$124,458	$16,884,053
178	$58,039	$66,419	$124,458	$16,817,634
179	$57,811	$66,647	$124,458	$16,750,986
180	$57,582	$66,877	$124,458	$16,684,110

第15年供款共

$1,493,497

第15年利息

$705,927

第15年共還本金

$787,569

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$57,352	$67,106	$124,458	$16,617,004
182	$57,121	$67,337	$124,458	$16,549,666
183	$56,889	$67,569	$124,458	$16,482,098
184	$56,657	$67,801	$124,458	$16,414,297
185	$56,424	$68,034	$124,458	$16,346,263
186	$56,190	$68,268	$124,458	$16,277,995
187	$55,956	$68,502	$124,458	$16,209,493
188	$55,720	$68,738	$124,458	$16,140,755
189	$55,484	$68,974	$124,458	$16,071,781
190	$55,247	$69,211	$124,458	$16,002,569
191	$55,009	$69,449	$124,458	$15,933,120
192	$54,770	$69,688	$124,458	$15,863,432

第16年供款共

$1,493,497

第16年利息

$672,819

第16年共還本金

$820,678

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$54,531	$69,928	$124,458	$15,793,505
194	$54,290	$70,168	$124,458	$15,723,337
195	$54,049	$70,409	$124,458	$15,652,928
196	$53,807	$70,651	$124,458	$15,582,277
197	$53,564	$70,894	$124,458	$15,511,383
198	$53,320	$71,138	$124,458	$15,440,245
199	$53,076	$71,382	$124,458	$15,368,863
200	$52,830	$71,628	$124,458	$15,297,235
201	$52,584	$71,874	$124,458	$15,225,361
202	$52,337	$72,121	$124,458	$15,153,241
203	$52,089	$72,369	$124,458	$15,080,872
204	$51,840	$72,618	$124,458	$15,008,254

第17年供款共

$1,493,497

第17年利息

$638,319

第17年共還本金

$855,178

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$51,591	$72,867	$124,458	$14,935,387
206	$51,340	$73,118	$124,458	$14,862,269
207	$51,089	$73,369	$124,458	$14,788,900
208	$50,837	$73,621	$124,458	$14,715,279
209	$50,584	$73,874	$124,458	$14,641,405
210	$50,330	$74,128	$124,458	$14,567,277
211	$50,075	$74,383	$124,458	$14,492,894
212	$49,819	$74,639	$124,458	$14,418,255
213	$49,563	$74,895	$124,458	$14,343,360
214	$49,305	$75,153	$124,458	$14,268,207
215	$49,047	$75,411	$124,458	$14,192,796
216	$48,788	$75,670	$124,458	$14,117,125

第18年供款共

$1,493,497

第18年利息

$602,368

第18年共還本金

$891,129

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$48,528	$75,930	$124,458	$14,041,195
218	$48,267	$76,191	$124,458	$13,965,004
219	$48,005	$76,453	$124,458	$13,888,550
220	$47,742	$76,716	$124,458	$13,811,834
221	$47,478	$76,980	$124,458	$13,734,854
222	$47,214	$77,244	$124,458	$13,657,610
223	$46,948	$77,510	$124,458	$13,580,100
224	$46,682	$77,776	$124,458	$13,502,323
225	$46,414	$78,044	$124,458	$13,424,279
226	$46,146	$78,312	$124,458	$13,345,967
227	$45,877	$78,581	$124,458	$13,267,386
228	$45,607	$78,851	$124,458	$13,188,535

第19年供款共

$1,493,497

第19年利息

$564,906

第19年共還本金

$928,591

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$45,336	$79,122	$124,458	$13,109,412
230	$45,064	$79,394	$124,458	$13,030,018
231	$44,791	$79,667	$124,458	$12,950,350
232	$44,517	$79,941	$124,458	$12,870,409
233	$44,242	$80,216	$124,458	$12,790,193
234	$43,966	$80,492	$124,458	$12,709,701
235	$43,690	$80,768	$124,458	$12,628,933
236	$43,412	$81,046	$124,458	$12,547,887
237	$43,133	$81,325	$124,458	$12,466,562
238	$42,854	$81,604	$124,458	$12,384,958
239	$42,573	$81,885	$124,458	$12,303,073
240	$42,292	$82,166	$124,458	$12,220,907

第20年供款共

$1,493,497

第20年利息

$525,869

第20年共還本金

$967,628

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$42,009	$82,449	$124,458	$12,138,458
242	$41,726	$82,732	$124,458	$12,055,726
243	$41,442	$83,016	$124,458	$11,972,710
244	$41,156	$83,302	$124,458	$11,889,408
245	$40,870	$83,588	$124,458	$11,805,820
246	$40,583	$83,876	$124,458	$11,721,944
247	$40,294	$84,164	$124,458	$11,637,780
248	$40,005	$84,453	$124,458	$11,553,327
249	$39,715	$84,743	$124,458	$11,468,583
250	$39,423	$85,035	$124,458	$11,383,549
251	$39,131	$85,327	$124,458	$11,298,222
252	$38,838	$85,620	$124,458	$11,212,601

第21年供款共

$1,493,497

第21年利息

$485,191

第21年共還本金

$1,008,306

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$38,543	$85,915	$124,458	$11,126,686
254	$38,248	$86,210	$124,458	$11,040,476
255	$37,952	$86,506	$124,458	$10,953,970
256	$37,654	$86,804	$124,458	$10,867,166
257	$37,356	$87,102	$124,458	$10,780,064
258	$37,056	$87,402	$124,458	$10,692,662
259	$36,756	$87,702	$124,458	$10,604,960
260	$36,455	$88,003	$124,458	$10,516,957
261	$36,152	$88,306	$124,458	$10,428,651
262	$35,848	$88,610	$124,458	$10,340,041
263	$35,544	$88,914	$124,458	$10,251,127
264	$35,238	$89,220	$124,458	$10,161,907

第22年供款共

$1,493,497

第22年利息

$442,803

第22年共還本金

$1,050,694

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$34,932	$89,526	$124,458	$10,072,381
266	$34,624	$89,834	$124,458	$9,982,547
267	$34,315	$90,143	$124,458	$9,892,404
268	$34,005	$90,453	$124,458	$9,801,951
269	$33,694	$90,764	$124,458	$9,711,187
270	$33,382	$91,076	$124,458	$9,620,111
271	$33,069	$91,389	$124,458	$9,528,722
272	$32,755	$91,703	$124,458	$9,437,019
273	$32,440	$92,018	$124,458	$9,345,001
274	$32,123	$92,335	$124,458	$9,252,666
275	$31,806	$92,652	$124,458	$9,160,014
276	$31,488	$92,971	$124,458	$9,067,044

第23年供款共

$1,493,497

第23年利息

$398,633

第23年共還本金

$1,094,864

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$31,168	$93,290	$124,458	$8,973,753
278	$30,847	$93,611	$124,458	$8,880,143
279	$30,525	$93,933	$124,458	$8,786,210
280	$30,203	$94,255	$124,458	$8,691,955
281	$29,879	$94,579	$124,458	$8,597,375
282	$29,553	$94,905	$124,458	$8,502,471
283	$29,227	$95,231	$124,458	$8,407,240
284	$28,900	$95,558	$124,458	$8,311,682
285	$28,571	$95,887	$124,458	$8,215,795
286	$28,242	$96,216	$124,458	$8,119,579
287	$27,911	$96,547	$124,458	$8,023,032
288	$27,579	$96,879	$124,458	$7,926,153

第24年供款共

$1,493,497

第24年利息

$352,606

第24年共還本金

$1,140,891

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$27,246	$97,212	$124,458	$7,828,941
290	$26,912	$97,546	$124,458	$7,731,395
291	$26,577	$97,881	$124,458	$7,633,514
292	$26,240	$98,218	$124,458	$7,535,296
293	$25,903	$98,555	$124,458	$7,436,740
294	$25,564	$98,894	$124,458	$7,337,846
295	$25,224	$99,234	$124,458	$7,238,612
296	$24,883	$99,575	$124,458	$7,139,036
297	$24,540	$99,918	$124,458	$7,039,119
298	$24,197	$100,261	$124,458	$6,938,858
299	$23,852	$100,606	$124,458	$6,838,252
300	$23,506	$100,952	$124,458	$6,737,300

第25年供款共

$1,493,497

第25年利息

$304,644

第25年共還本金

$1,188,852

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$23,159	$101,299	$124,458	$6,636,002
302	$22,811	$101,647	$124,458	$6,534,355
303	$22,462	$101,996	$124,458	$6,432,359
304	$22,111	$102,347	$124,458	$6,330,012
305	$21,759	$102,699	$124,458	$6,227,313
306	$21,406	$103,052	$124,458	$6,124,262
307	$21,052	$103,406	$124,458	$6,020,856
308	$20,697	$103,761	$124,458	$5,917,094
309	$20,340	$104,118	$124,458	$5,812,976
310	$19,982	$104,476	$124,458	$5,708,500
311	$19,623	$104,835	$124,458	$5,603,665
312	$19,263	$105,195	$124,458	$5,498,470

第26年供款共

$1,493,497

第26年利息

$254,666

第26年共還本金

$1,238,830

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$18,901	$105,557	$124,458	$5,392,913
314	$18,538	$105,920	$124,458	$5,286,993
315	$18,174	$106,284	$124,458	$5,180,709
316	$17,809	$106,649	$124,458	$5,074,060
317	$17,442	$107,016	$124,458	$4,967,044
318	$17,074	$107,384	$124,458	$4,859,660
319	$16,705	$107,753	$124,458	$4,751,907
320	$16,335	$108,123	$124,458	$4,643,783
321	$15,963	$108,495	$124,458	$4,535,288
322	$15,590	$108,868	$124,458	$4,426,420
323	$15,216	$109,242	$124,458	$4,317,178
324	$14,840	$109,618	$124,458	$4,207,560

第27年供款共

$1,493,497

第27年利息

$202,587

第27年共還本金

$1,290,910

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$14,463	$109,995	$124,458	$4,097,566
326	$14,085	$110,373	$124,458	$3,987,193
327	$13,706	$110,752	$124,458	$3,876,441
328	$13,325	$111,133	$124,458	$3,765,308
329	$12,943	$111,515	$124,458	$3,653,794
330	$12,560	$111,898	$124,458	$3,541,895
331	$12,175	$112,283	$124,458	$3,429,613
332	$11,789	$112,669	$124,458	$3,316,944
333	$11,402	$113,056	$124,458	$3,203,888
334	$11,013	$113,445	$124,458	$3,090,443
335	$10,623	$113,835	$124,458	$2,976,608
336	$10,232	$114,226	$124,458	$2,862,383

第28年供款共

$1,493,497

第28年利息

$148,319

第28年共還本金

$1,345,178

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$9,839	$114,619	$124,458	$2,747,764
338	$9,445	$115,013	$124,458	$2,632,751
339	$9,050	$115,408	$124,458	$2,517,343
340	$8,653	$115,805	$124,458	$2,401,539
341	$8,255	$116,203	$124,458	$2,285,336
342	$7,856	$116,602	$124,458	$2,168,734
343	$7,455	$117,003	$124,458	$2,051,731
344	$7,053	$117,405	$124,458	$1,934,325
345	$6,649	$117,809	$124,458	$1,816,517
346	$6,244	$118,214	$124,458	$1,698,303
347	$5,838	$118,620	$124,458	$1,579,683
348	$5,430	$119,028	$124,458	$1,460,655

第29年供款共

$1,493,497

第29年利息

$91,769

第29年共還本金

$1,401,728

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$5,021	$119,437	$124,458	$1,341,218
350	$4,610	$119,848	$124,458	$1,221,370
351	$4,198	$120,260	$124,458	$1,101,111
352	$3,785	$120,673	$124,458	$980,438
353	$3,370	$121,088	$124,458	$859,350
354	$2,954	$121,504	$124,458	$737,846
355	$2,536	$121,922	$124,458	$615,924
356	$2,117	$122,341	$124,458	$493,583
357	$1,697	$122,761	$124,458	$370,822
358	$1,275	$123,183	$124,458	$247,638
359	$851	$123,607	$124,458	$124,032
360	$426	$124,032	$124,458	$0

第30年供款共

$1,493,497

第30年利息

$32,842

第30年共還本金

$1,460,655

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$64,181,899

免责声明

笋盘推介

按揭保险费
info