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$68,679,929

每月供款
$133,182

首期

$18,320,000

总贷款额

$27,480,000

總利息

$20,465,429

印花税

$1,946,500

其他

$468,000

置业成本总预算

HK$20,734,500

$266,363

置业成本总预算

HK$20,734,500

首期

$18,320,000
印花税

$1,946,500
- AVD
  
  $1,946,500
律师费

$ 10,000
代理佣金

$458,000
按揭保险费

不适用

$266,363

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 TAI MONG TSAI

thumb_up

渡假屋拥五千尺巨型入契花园

建

2,100 呎

@21,429

local_fire_department 至HIT local_offer 低水笋价

售$4,500 万

建

2,100 呎

@21,429

售$4,500 万

local_fire_department 至HIT local_offer 低水笋价

西贡全海独立屋 5,000呎巨园私泳

thumb_up

4套房, 可泊多车入闸.

建

2,100 呎

@21,429

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

售$4,500 万

建

2,100 呎

@21,429

售$4,500 万

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

西贡匡湖居第04期

thumb_up

私家船位

实

1,373 呎

@32,775

建

1,885 呎

@23,873

售$4,500 万

实

1,373 呎

@32,775

建

1,885 呎

@23,873

售$4,500 万

清水湾华富花园

thumb_up

海景洋房

实

1,961 呎

@22,947

建

2,200 呎

@20,455

local_fire_department 至HIT

售$4,500 万

实

1,961 呎

@22,947

建

2,200 呎

@20,455

售$4,500 万

local_fire_department 至HIT

KOL实拍

西贡清水湾洋房

thumb_up

海景洋房

实

1,832 呎

@24,563

建

2,300 呎

@19,565

real_estate_agent 罕有放盘 vpn_key 有匙即睇

售$4,500 万

实

1,832 呎

@24,563

建

2,300 呎

@19,565

售$4,500 万

real_estate_agent 罕有放盘 vpn_key 有匙即睇

西贡傲泷

thumb_up

连花园特式户,罕有单位

实

1,710 呎

@26,901

real_estate_agent 罕有放盘

售$4,600 万

实

1,710 呎

@26,901

售$4,600 万

real_estate_agent 罕有放盘

西贡匡湖居

thumb_up

正南海景 ,罕有高楼底

实

1,819 呎

@24,739

建

2,391 呎

@18,821

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

售$4,500 万

实

1,819 呎

@24,739

建

2,391 呎

@18,821

售$4,500 万

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

西贡 Clear Water Bay

thumb_up

HUGE INDEED GARDEN CAN PARK 10 CARS

建

2,100 呎

@21,429

local_fire_department 至HIT

售$4,500 万

建

2,100 呎

@21,429

售$4,500 万

local_fire_department 至HIT

沙田华翠园第08-19座

thumb_up

华翠园第8-19座

实

1,692 呎

@27,187

建

2,070 呎

@22,222

real_estate_agent 罕有放盘

售$4,600 万

实

1,692 呎

@27,187

建

2,070 呎

@22,222

售$4,600 万

real_estate_agent 罕有放盘

KOL实拍 VR实景

西贡立德台

thumb_up

立德台

实

1,497 呎

@30,060

建

1,800 呎

@25,000

vpn_key 有匙即睇

售$4,500 万

实

1,497 呎

@30,060

建

1,800 呎

@25,000

售$4,500 万

vpn_key 有匙即睇

西贡海天湾

thumb_up

海天湾

实

1,966 呎

@23,398

建

2,668 呎

@17,241

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 vpn_key 有匙即睇

售$4,600 万

实

1,966 呎

@23,398

建

2,668 呎

@17,241

售$4,600 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 vpn_key 有匙即睇

KOL实拍

西贡海滨别墅

thumb_up

银线湾海景洋房

实

1,840 呎

@25,435

建

2,300 呎

@20,348

local_fire_department 至HIT pets 爱竉必选

售$4,680 万

实

1,840 呎

@25,435

建

2,300 呎

@20,348

售$4,680 万

local_fire_department 至HIT pets 爱竉必选

利率	15年	20年	25年	30年
1.000	$164,466	$126,379	$103,565	$88,387
1.500	$170,580	$132,603	$109,903	$94,839
2.000	$176,836	$139,017	$116,475	$101,571
2.500	$183,234	$145,617	$123,280	$108,579
3.000	$189,772	$152,403	$130,313	$115,857
3.500	$196,450	$159,373	$137,571	$123,397
4.000	$203,266	$166,523	$145,050	$131,194
4.125	$204,992	$168,339	$146,953	$133,182
4.500	$210,220	$173,852	$152,743	$139,237
5.000	$217,310	$181,356	$160,645	$147,519
5.500	$224,535	$189,031	$168,751	$156,028
6.000	$231,892	$196,875	$177,054	$164,756

每月供款$133,182

年期

30年

贷款金额

$27,480,000

總利息

$20,465,429

总贷款连利息

$47,945,429

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$94,463	$38,719	$133,182	$27,441,281
2	$94,329	$38,852	$133,182	$27,402,428
3	$94,196	$38,986	$133,182	$27,363,443
4	$94,062	$39,120	$133,182	$27,324,323
5	$93,927	$39,254	$133,182	$27,285,068
6	$93,792	$39,389	$133,182	$27,245,679
7	$93,657	$39,525	$133,182	$27,206,154
8	$93,521	$39,661	$133,182	$27,166,494
9	$93,385	$39,797	$133,182	$27,126,697
10	$93,248	$39,934	$133,182	$27,086,763
11	$93,111	$40,071	$133,182	$27,046,692
12	$92,973	$40,209	$133,182	$27,006,483

第1年供款共

$1,598,181

第1年利息

$1,124,664

第1年共還本金

$473,517

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$92,835	$40,347	$133,182	$26,966,136
14	$92,696	$40,486	$133,182	$26,925,651
15	$92,557	$40,625	$133,182	$26,885,026
16	$92,417	$40,764	$133,182	$26,844,261
17	$92,277	$40,905	$133,182	$26,803,357
18	$92,137	$41,045	$133,182	$26,762,311
19	$91,995	$41,186	$133,182	$26,721,125
20	$91,854	$41,328	$133,182	$26,679,797
21	$91,712	$41,470	$133,182	$26,638,327
22	$91,569	$41,612	$133,182	$26,596,715
23	$91,426	$41,756	$133,182	$26,554,959
24	$91,283	$41,899	$133,182	$26,513,060

第2年供款共

$1,598,181

第2年利息

$1,104,758

第2年共還本金

$493,423

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$91,139	$42,043	$133,182	$26,471,017
26	$90,994	$42,188	$133,182	$26,428,830
27	$90,849	$42,333	$133,182	$26,386,497
28	$90,704	$42,478	$133,182	$26,344,019
29	$90,558	$42,624	$133,182	$26,301,395
30	$90,411	$42,771	$133,182	$26,258,624
31	$90,264	$42,918	$133,182	$26,215,706
32	$90,116	$43,065	$133,182	$26,172,641
33	$89,968	$43,213	$133,182	$26,129,428
34	$89,820	$43,362	$133,182	$26,086,066
35	$89,671	$43,511	$133,182	$26,042,555
36	$89,521	$43,660	$133,182	$25,998,894

第3年供款共

$1,598,181

第3年利息

$1,084,015

第3年共還本金

$514,166

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$89,371	$43,811	$133,182	$25,955,084
38	$89,221	$43,961	$133,182	$25,911,123
39	$89,069	$44,112	$133,182	$25,867,010
40	$88,918	$44,264	$133,182	$25,822,746
41	$88,766	$44,416	$133,182	$25,778,330
42	$88,613	$44,569	$133,182	$25,733,762
43	$88,460	$44,722	$133,182	$25,689,040
44	$88,306	$44,876	$133,182	$25,644,164
45	$88,152	$45,030	$133,182	$25,599,134
46	$87,997	$45,185	$133,182	$25,553,949
47	$87,842	$45,340	$133,182	$25,508,609
48	$87,686	$45,496	$133,182	$25,463,113

第4年供款共

$1,598,181

第4年利息

$1,062,400

第4年共還本金

$535,781

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$87,529	$45,652	$133,182	$25,417,461
50	$87,373	$45,809	$133,182	$25,371,652
51	$87,215	$45,967	$133,182	$25,325,685
52	$87,057	$46,125	$133,182	$25,279,561
53	$86,898	$46,283	$133,182	$25,233,277
54	$86,739	$46,442	$133,182	$25,186,835
55	$86,580	$46,602	$133,182	$25,140,233
56	$86,420	$46,762	$133,182	$25,093,471
57	$86,259	$46,923	$133,182	$25,046,548
58	$86,098	$47,084	$133,182	$24,999,464
59	$85,936	$47,246	$133,182	$24,952,217
60	$85,773	$47,408	$133,182	$24,904,809

第5年供款共

$1,598,181

第5年利息

$1,039,876

第5年共還本金

$558,304

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$85,610	$47,571	$133,182	$24,857,238
62	$85,447	$47,735	$133,182	$24,809,503
63	$85,283	$47,899	$133,182	$24,761,603
64	$85,118	$48,064	$133,182	$24,713,540
65	$84,953	$48,229	$133,182	$24,665,311
66	$84,787	$48,395	$133,182	$24,616,916
67	$84,621	$48,561	$133,182	$24,568,355
68	$84,454	$48,728	$133,182	$24,519,627
69	$84,286	$48,896	$133,182	$24,470,731
70	$84,118	$49,064	$133,182	$24,421,668
71	$83,949	$49,232	$133,182	$24,372,435
72	$83,780	$49,401	$133,182	$24,323,034

第6年供款共

$1,598,181

第6年利息

$1,016,406

第6年共還本金

$581,775

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$83,610	$49,571	$133,182	$24,273,463
74	$83,440	$49,742	$133,182	$24,223,721
75	$83,269	$49,913	$133,182	$24,173,808
76	$83,097	$50,084	$133,182	$24,123,724
77	$82,925	$50,256	$133,182	$24,073,468
78	$82,753	$50,429	$133,182	$24,023,038
79	$82,579	$50,603	$133,182	$23,972,436
80	$82,405	$50,776	$133,182	$23,921,659
81	$82,231	$50,951	$133,182	$23,870,708
82	$82,056	$51,126	$133,182	$23,819,582
83	$81,880	$51,302	$133,182	$23,768,280
84	$81,703	$51,478	$133,182	$23,716,802

第7年供款共

$1,598,181

第7年利息

$991,949

第7年共還本金

$606,232

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$81,527	$51,655	$133,182	$23,665,147
86	$81,349	$51,833	$133,182	$23,613,314
87	$81,171	$52,011	$133,182	$23,561,303
88	$80,992	$52,190	$133,182	$23,509,113
89	$80,813	$52,369	$133,182	$23,456,744
90	$80,633	$52,549	$133,182	$23,404,195
91	$80,452	$52,730	$133,182	$23,351,465
92	$80,271	$52,911	$133,182	$23,298,554
93	$80,089	$53,093	$133,182	$23,245,461
94	$79,906	$53,275	$133,182	$23,192,185
95	$79,723	$53,459	$133,182	$23,138,727
96	$79,539	$53,642	$133,182	$23,085,084

第8年供款共

$1,598,181

第8年利息

$966,463

第8年共還本金

$631,717

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$79,355	$53,827	$133,182	$23,031,258
98	$79,170	$54,012	$133,182	$22,977,246
99	$78,984	$54,197	$133,182	$22,923,048
100	$78,798	$54,384	$133,182	$22,868,665
101	$78,611	$54,571	$133,182	$22,814,094
102	$78,423	$54,758	$133,182	$22,759,336
103	$78,235	$54,947	$133,182	$22,704,389
104	$78,046	$55,135	$133,182	$22,649,254
105	$77,857	$55,325	$133,182	$22,593,929
106	$77,667	$55,515	$133,182	$22,538,414
107	$77,476	$55,706	$133,182	$22,482,708
108	$77,284	$55,897	$133,182	$22,426,810

第9年供款共

$1,598,181

第9年利息

$939,907

第9年共還本金

$658,274

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$77,092	$56,090	$133,182	$22,370,721
110	$76,899	$56,282	$133,182	$22,314,438
111	$76,706	$56,476	$133,182	$22,257,962
112	$76,512	$56,670	$133,182	$22,201,292
113	$76,317	$56,865	$133,182	$22,144,427
114	$76,121	$57,060	$133,182	$22,087,367
115	$75,925	$57,256	$133,182	$22,030,111
116	$75,729	$57,453	$133,182	$21,972,658
117	$75,531	$57,651	$133,182	$21,915,007
118	$75,333	$57,849	$133,182	$21,857,158
119	$75,134	$58,048	$133,182	$21,799,110
120	$74,934	$58,247	$133,182	$21,740,863

第10年供款共

$1,598,181

第10年利息

$912,234

第10年共還本金

$685,947

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$74,734	$58,448	$133,182	$21,682,415
122	$74,533	$58,648	$133,182	$21,623,767
123	$74,332	$58,850	$133,182	$21,564,917
124	$74,129	$59,052	$133,182	$21,505,864
125	$73,926	$59,255	$133,182	$21,446,609
126	$73,723	$59,459	$133,182	$21,387,150
127	$73,518	$59,663	$133,182	$21,327,487
128	$73,313	$59,869	$133,182	$21,267,618
129	$73,107	$60,074	$133,182	$21,207,544
130	$72,901	$60,281	$133,182	$21,147,263
131	$72,694	$60,488	$133,182	$21,086,775
132	$72,486	$60,696	$133,182	$21,026,079

第11年供款共

$1,598,181

第11年利息

$883,397

第11年共還本金

$714,784

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$72,277	$60,905	$133,182	$20,965,174
134	$72,068	$61,114	$133,182	$20,904,060
135	$71,858	$61,324	$133,182	$20,842,736
136	$71,647	$61,535	$133,182	$20,781,202
137	$71,435	$61,746	$133,182	$20,719,455
138	$71,223	$61,959	$133,182	$20,657,497
139	$71,010	$62,172	$133,182	$20,595,325
140	$70,796	$62,385	$133,182	$20,532,940
141	$70,582	$62,600	$133,182	$20,470,340
142	$70,367	$62,815	$133,182	$20,407,525
143	$70,151	$63,031	$133,182	$20,344,494
144	$69,934	$63,248	$133,182	$20,281,247

第12年供款共

$1,598,181

第12年利息

$853,348

第12年共還本金

$744,832

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$69,717	$63,465	$133,182	$20,217,782
146	$69,499	$63,683	$133,182	$20,154,098
147	$69,280	$63,902	$133,182	$20,090,196
148	$69,060	$64,122	$133,182	$20,026,075
149	$68,840	$64,342	$133,182	$19,961,733
150	$68,618	$64,563	$133,182	$19,897,169
151	$68,397	$64,785	$133,182	$19,832,384
152	$68,174	$65,008	$133,182	$19,767,376
153	$67,950	$65,231	$133,182	$19,702,145
154	$67,726	$65,456	$133,182	$19,636,689
155	$67,501	$65,681	$133,182	$19,571,009
156	$67,275	$65,906	$133,182	$19,505,102

第13年供款共

$1,598,181

第13年利息

$822,037

第13年共還本金

$776,144

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$67,049	$66,133	$133,182	$19,438,969
158	$66,821	$66,360	$133,182	$19,372,609
159	$66,593	$66,588	$133,182	$19,306,020
160	$66,364	$66,817	$133,182	$19,239,203
161	$66,135	$67,047	$133,182	$19,172,156
162	$65,904	$67,277	$133,182	$19,104,879
163	$65,673	$67,509	$133,182	$19,037,370
164	$65,441	$67,741	$133,182	$18,969,629
165	$65,208	$67,974	$133,182	$18,901,656
166	$64,974	$68,207	$133,182	$18,833,448
167	$64,740	$68,442	$133,182	$18,765,007
168	$64,505	$68,677	$133,182	$18,696,329

第14年供款共

$1,598,181

第14年利息

$789,408

第14年共還本金

$808,773

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$64,269	$68,913	$133,182	$18,627,416
170	$64,032	$69,150	$133,182	$18,558,266
171	$63,794	$69,388	$133,182	$18,488,879
172	$63,556	$69,626	$133,182	$18,419,252
173	$63,316	$69,866	$133,182	$18,349,387
174	$63,076	$70,106	$133,182	$18,279,281
175	$62,835	$70,347	$133,182	$18,208,934
176	$62,593	$70,589	$133,182	$18,138,346
177	$62,351	$70,831	$133,182	$18,067,515
178	$62,107	$71,075	$133,182	$17,996,440
179	$61,863	$71,319	$133,182	$17,925,121
180	$61,618	$71,564	$133,182	$17,853,557

第15年供款共

$1,598,181

第15年利息

$755,408

第15年共還本金

$842,773

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$61,372	$71,810	$133,182	$17,781,747
182	$61,125	$72,057	$133,182	$17,709,690
183	$60,877	$72,305	$133,182	$17,637,385
184	$60,629	$72,553	$133,182	$17,564,832
185	$60,379	$72,803	$133,182	$17,492,029
186	$60,129	$73,053	$133,182	$17,418,976
187	$59,878	$73,304	$133,182	$17,345,672
188	$59,626	$73,556	$133,182	$17,272,116
189	$59,373	$73,809	$133,182	$17,198,307
190	$59,119	$74,063	$133,182	$17,124,245
191	$58,865	$74,317	$133,182	$17,049,928
192	$58,609	$74,573	$133,182	$16,975,355

第16年供款共

$1,598,181

第16年利息

$719,979

第16年共還本金

$878,202

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$58,353	$74,829	$133,182	$16,900,526
194	$58,096	$75,086	$133,182	$16,825,440
195	$57,837	$75,344	$133,182	$16,750,096
196	$57,578	$75,603	$133,182	$16,674,492
197	$57,319	$75,863	$133,182	$16,598,629
198	$57,058	$76,124	$133,182	$16,522,505
199	$56,796	$76,386	$133,182	$16,446,120
200	$56,534	$76,648	$133,182	$16,369,471
201	$56,270	$76,912	$133,182	$16,292,560
202	$56,006	$77,176	$133,182	$16,215,384
203	$55,740	$77,441	$133,182	$16,137,942
204	$55,474	$77,708	$133,182	$16,060,235

第17年供款共

$1,598,181

第17年利息

$683,061

第17年共還本金

$915,120

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$55,207	$77,975	$133,182	$15,982,260
206	$54,939	$78,243	$133,182	$15,904,017
207	$54,670	$78,512	$133,182	$15,825,506
208	$54,400	$78,782	$133,182	$15,746,724
209	$54,129	$79,052	$133,182	$15,667,672
210	$53,858	$79,324	$133,182	$15,588,348
211	$53,585	$79,597	$133,182	$15,508,751
212	$53,311	$79,870	$133,182	$15,428,880
213	$53,037	$80,145	$133,182	$15,348,735
214	$52,761	$80,420	$133,182	$15,268,315
215	$52,485	$80,697	$133,182	$15,187,618
216	$52,207	$80,974	$133,182	$15,106,644

第18年供款共

$1,598,181

第18年利息

$644,590

第18年共還本金

$953,591

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$51,929	$81,253	$133,182	$15,025,391
218	$51,650	$81,532	$133,182	$14,943,859
219	$51,370	$81,812	$133,182	$14,862,047
220	$51,088	$82,093	$133,182	$14,779,953
221	$50,806	$82,376	$133,182	$14,697,578
222	$50,523	$82,659	$133,182	$14,614,919
223	$50,239	$82,943	$133,182	$14,531,976
224	$49,954	$83,228	$133,182	$14,448,748
225	$49,668	$83,514	$133,182	$14,365,234
226	$49,380	$83,801	$133,182	$14,281,432
227	$49,092	$84,089	$133,182	$14,197,343
228	$48,803	$84,378	$133,182	$14,112,965

第19年供款共

$1,598,181

第19年利息

$604,502

第19年共還本金

$993,679

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$48,513	$84,668	$133,182	$14,028,296
230	$48,222	$84,959	$133,182	$13,943,337
231	$47,930	$85,252	$133,182	$13,858,085
232	$47,637	$85,545	$133,182	$13,772,541
233	$47,343	$85,839	$133,182	$13,686,702
234	$47,048	$86,134	$133,182	$13,600,568
235	$46,752	$86,430	$133,182	$13,514,139
236	$46,455	$86,727	$133,182	$13,427,412
237	$46,157	$87,025	$133,182	$13,340,387
238	$45,858	$87,324	$133,182	$13,253,062
239	$45,557	$87,624	$133,182	$13,165,438
240	$45,256	$87,926	$133,182	$13,077,513

第20年供款共

$1,598,181

第20年利息

$562,729

第20年共還本金

$1,035,452

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$44,954	$88,228	$133,182	$12,989,285
242	$44,651	$88,531	$133,182	$12,900,754
243	$44,346	$88,835	$133,182	$12,811,918
244	$44,041	$89,141	$133,182	$12,722,777
245	$43,735	$89,447	$133,182	$12,633,330
246	$43,427	$89,755	$133,182	$12,543,576
247	$43,119	$90,063	$133,182	$12,453,512
248	$42,809	$90,373	$133,182	$12,363,140
249	$42,498	$90,683	$133,182	$12,272,456
250	$42,187	$90,995	$133,182	$12,181,461
251	$41,874	$91,308	$133,182	$12,090,153
252	$41,560	$91,622	$133,182	$11,998,531

第21年供款共

$1,598,181

第21年利息

$519,200

第21年共還本金

$1,078,981

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$41,245	$91,937	$133,182	$11,906,594
254	$40,929	$92,253	$133,182	$11,814,342
255	$40,612	$92,570	$133,182	$11,721,772
256	$40,294	$92,888	$133,182	$11,628,883
257	$39,974	$93,207	$133,182	$11,535,676
258	$39,654	$93,528	$133,182	$11,442,148
259	$39,332	$93,849	$133,182	$11,348,299
260	$39,010	$94,172	$133,182	$11,254,127
261	$38,686	$94,496	$133,182	$11,159,631
262	$38,361	$94,821	$133,182	$11,064,811
263	$38,035	$95,146	$133,182	$10,969,664
264	$37,708	$95,474	$133,182	$10,874,191

第22年供款共

$1,598,181

第22年利息

$473,840

第22年共還本金

$1,124,341

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$37,380	$95,802	$133,182	$10,778,389
266	$37,051	$96,131	$133,182	$10,682,258
267	$36,720	$96,461	$133,182	$10,585,796
268	$36,389	$96,793	$133,182	$10,489,003
269	$36,056	$97,126	$133,182	$10,391,877
270	$35,722	$97,460	$133,182	$10,294,418
271	$35,387	$97,795	$133,182	$10,196,623
272	$35,051	$98,131	$133,182	$10,098,492
273	$34,714	$98,468	$133,182	$10,000,024
274	$34,375	$98,807	$133,182	$9,901,217
275	$34,035	$99,146	$133,182	$9,802,071
276	$33,695	$99,487	$133,182	$9,702,584

第23年供款共

$1,598,181

第23年利息

$426,574

第23年共還本金

$1,171,607

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$33,353	$99,829	$133,182	$9,602,755
278	$33,009	$100,172	$133,182	$9,502,583
279	$32,665	$100,517	$133,182	$9,402,066
280	$32,320	$100,862	$133,182	$9,301,204
281	$31,973	$101,209	$133,182	$9,199,995
282	$31,625	$101,557	$133,182	$9,098,438
283	$31,276	$101,906	$133,182	$8,996,532
284	$30,926	$102,256	$133,182	$8,894,276
285	$30,574	$102,608	$133,182	$8,791,668
286	$30,221	$102,960	$133,182	$8,688,708
287	$29,867	$103,314	$133,182	$8,585,394
288	$29,512	$103,669	$133,182	$8,481,724

第24年供款共

$1,598,181

第24年利息

$377,321

第24年共還本金

$1,220,860

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$29,156	$104,026	$133,182	$8,377,699
290	$28,798	$104,383	$133,182	$8,273,315
291	$28,440	$104,742	$133,182	$8,168,573
292	$28,079	$105,102	$133,182	$8,063,471
293	$27,718	$105,464	$133,182	$7,958,007
294	$27,356	$105,826	$133,182	$7,852,181
295	$26,992	$106,190	$133,182	$7,745,991
296	$26,627	$106,555	$133,182	$7,639,436
297	$26,261	$106,921	$133,182	$7,532,515
298	$25,893	$107,289	$133,182	$7,425,226
299	$25,524	$107,658	$133,182	$7,317,569
300	$25,154	$108,028	$133,182	$7,209,541

第25年供款共

$1,598,181

第25年利息

$325,998

第25年共還本金

$1,272,183

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$24,783	$108,399	$133,182	$7,101,142
302	$24,410	$108,772	$133,182	$6,992,371
303	$24,036	$109,145	$133,182	$6,883,225
304	$23,661	$109,521	$133,182	$6,773,704
305	$23,285	$109,897	$133,182	$6,663,807
306	$22,907	$110,275	$133,182	$6,553,532
307	$22,528	$110,654	$133,182	$6,442,878
308	$22,147	$111,034	$133,182	$6,331,844
309	$21,766	$111,416	$133,182	$6,220,428
310	$21,383	$111,799	$133,182	$6,108,629
311	$20,998	$112,183	$133,182	$5,996,446
312	$20,613	$112,569	$133,182	$5,883,877

第26年供款共

$1,598,181

第26年利息

$272,517

第26年共還本金

$1,325,664

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$20,226	$112,956	$133,182	$5,770,921
314	$19,838	$113,344	$133,182	$5,657,577
315	$19,448	$113,734	$133,182	$5,543,843
316	$19,057	$114,125	$133,182	$5,429,718
317	$18,665	$114,517	$133,182	$5,315,201
318	$18,271	$114,911	$133,182	$5,200,290
319	$17,876	$115,306	$133,182	$5,084,984
320	$17,480	$115,702	$133,182	$4,969,282
321	$17,082	$116,100	$133,182	$4,853,182
322	$16,683	$116,499	$133,182	$4,736,684
323	$16,282	$116,899	$133,182	$4,619,784
324	$15,881	$117,301	$133,182	$4,502,483

第27年供款共

$1,598,181

第27年利息

$216,787

第27年共還本金

$1,381,394

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$15,477	$117,704	$133,182	$4,384,778
326	$15,073	$118,109	$133,182	$4,266,669
327	$14,667	$118,515	$133,182	$4,148,154
328	$14,259	$118,922	$133,182	$4,029,232
329	$13,850	$119,331	$133,182	$3,909,901
330	$13,440	$119,741	$133,182	$3,790,159
331	$13,029	$120,153	$133,182	$3,670,006
332	$12,616	$120,566	$133,182	$3,549,440
333	$12,201	$120,981	$133,182	$3,428,459
334	$11,785	$121,396	$133,182	$3,307,063
335	$11,368	$121,814	$133,182	$3,185,249
336	$10,949	$122,232	$133,182	$3,063,017

第28年供款共

$1,598,181

第28年利息

$158,715

第28年共還本金

$1,439,466

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$10,529	$122,653	$133,182	$2,940,364
338	$10,108	$123,074	$133,182	$2,817,290
339	$9,684	$123,497	$133,182	$2,693,793
340	$9,260	$123,922	$133,182	$2,569,871
341	$8,834	$124,348	$133,182	$2,445,523
342	$8,406	$124,775	$133,182	$2,320,748
343	$7,978	$125,204	$133,182	$2,195,544
344	$7,547	$125,635	$133,182	$2,069,909
345	$7,115	$126,066	$133,182	$1,943,843
346	$6,682	$126,500	$133,182	$1,817,343
347	$6,247	$126,935	$133,182	$1,690,408
348	$5,811	$127,371	$133,182	$1,563,037

第29年供款共

$1,598,181

第29年利息

$98,201

第29年共還本金

$1,499,980

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$5,373	$127,809	$133,182	$1,435,228
350	$4,934	$128,248	$133,182	$1,306,980
351	$4,493	$128,689	$133,182	$1,178,291
352	$4,050	$129,131	$133,182	$1,049,160
353	$3,606	$129,575	$133,182	$919,585
354	$3,161	$130,021	$133,182	$789,564
355	$2,714	$130,468	$133,182	$659,096
356	$2,266	$130,916	$133,182	$528,180
357	$1,816	$131,366	$133,182	$396,814
358	$1,364	$131,818	$133,182	$264,996
359	$911	$132,271	$133,182	$132,726
360	$456	$132,726	$133,182	$0

第30年供款共

$1,598,181

第30年利息

$35,144

第30年共還本金

$1,563,037

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$68,679,929

免责声明

笋盘推介

按揭保险费
info