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$29,817,530

每月供款
$64,459

首期

$5,700,000

总贷款额

$13,300,000

總利息

$9,905,030

印花税

$712,500

其他

$200,000

置业成本总预算

HK$6,612,500

$128,917

置业成本总预算

HK$6,612,500

首期

$5,700,000
印花税

$712,500
- AVD
  
  $712,500
律师费

$ 10,000
代理佣金

$190,000
按揭保险费

不适用

$128,917

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

西贡清水湾洋房

thumb_up

清水湾洋房

实

1,250 呎

@15,904

建

1,680 呎

@11,833

real_estate_agent 罕有放盘 flight_takeoff 移民急让

售$1,988 万

实

1,250 呎

@15,904

建

1,680 呎

@11,833

售$1,988 万

real_estate_agent 罕有放盘 flight_takeoff 移民急让

西贡 Sai Kung

thumb_up

Village House in Gated Community

建

2,100 呎

@8,571

售$1,800 万

建

2,100 呎

@8,571

售$1,800 万

马鞍山银湖天峰第07座

thumb_up

银湖天峰 3房单套附贮室工人房极高层市场罕有投资佳品

实

920 呎

@19,565

建

1,205 呎

@14,938

local_fire_department 至HIT directions_run 即走 flight_takeoff 移民急让

售$1,800 万

实

920 呎

@19,565

建

1,205 呎

@14,938

售$1,800 万

local_fire_department 至HIT directions_run 即走 flight_takeoff 移民急让

西贡傲泷第17座

thumb_up

**名人屋苑星级会所傲泷**

实

1,016 呎

@18,209

售$1,850 万

实

1,016 呎

@18,209

售$1,850 万

西贡傲泷超级楼王 7星会所

thumb_up

高楼底翠绿美景

实

1,173 呎

@15,345

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

售$1,800 万

实

1,173 呎

@15,345

售$1,800 万

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

马鞍山星涟海

thumb_up

罕有高层优质笋盘,向东全海,全新即买即住.巨厅4房双套

实

1,286 呎

@14,930

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 flight_takeoff 移民急让

售$1,920 万

实

1,286 呎

@14,930

售$1,920 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 flight_takeoff 移民急让

沙田碧涛花园

thumb_up

碧涛花园双连单位

实

657 呎

@28,158

建

941 呎

@19,660

local_fire_department 至HIT

售$1,850 万

实

657 呎

@28,158

建

941 呎

@19,660

售$1,850 万

local_fire_department 至HIT

西贡北港

thumb_up

Private Garden House

建

2,100 呎

@8,952

local_fire_department 至HIT hotel_class 楼王

售$1,880 万

建

2,100 呎

@8,952

售$1,880 万

local_fire_department 至HIT hotel_class 楼王

西贡璟珑轩

thumb_up

璟珑轩

建

2,100 呎

@8,571

local_fire_department 至HIT

售$1,800 万

建

2,100 呎

@8,571

售$1,800 万

local_fire_department 至HIT

西贡小坑口

thumb_up

Nicely Renovated House

建

2,100 呎

@9,429

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

售$1,980 万

建

2,100 呎

@9,429

售$1,980 万

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

西贡傲泷高层 3房豪华会所

thumb_up

傲泷高层 3房

实

1,162 呎

@16,351

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

售$1,900 万

实

1,162 呎

@16,351

售$1,900 万

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

西贡木棉山村

thumb_up

西贡半山村屋

建

2,100 呎

@9,524

local_fire_department 至HIT

售$2,000 万

建

2,100 呎

@9,524

售$2,000 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$79,600	$61,166	$50,124	$42,778
1.500	$82,559	$64,179	$53,192	$45,901
2.000	$85,587	$67,282	$56,373	$49,159
2.500	$88,683	$70,477	$59,666	$52,551
3.000	$91,847	$73,761	$63,070	$56,073
3.500	$95,079	$77,135	$66,583	$59,723
4.000	$98,378	$80,595	$70,202	$63,496
4.125	$99,214	$81,474	$71,124	$64,458
4.500	$101,744	$84,142	$73,926	$67,389
5.000	$105,176	$87,774	$77,750	$71,397
5.500	$108,672	$91,489	$81,674	$75,516
6.000	$112,233	$95,285	$85,692	$79,740

每月供款$64,459

年期

30年

贷款金额

$13,300,000

總利息

$9,905,030

总贷款连利息

$23,205,030

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$45,719	$18,740	$64,458	$13,281,260
2	$45,654	$18,804	$64,458	$13,262,456
3	$45,590	$18,869	$64,458	$13,243,588
4	$45,525	$18,934	$64,458	$13,224,654
5	$45,460	$18,999	$64,458	$13,205,655
6	$45,394	$19,064	$64,458	$13,186,591
7	$45,329	$19,130	$64,458	$13,167,462
8	$45,263	$19,195	$64,458	$13,148,267
9	$45,197	$19,261	$64,458	$13,129,005
10	$45,131	$19,327	$64,458	$13,109,678
11	$45,065	$19,394	$64,458	$13,090,284
12	$44,998	$19,461	$64,458	$13,070,823

第1年供款共

$773,501

第1年利息

$544,324

第1年共還本金

$229,177

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$44,931	$19,527	$64,458	$13,051,296
14	$44,864	$19,595	$64,458	$13,031,701
15	$44,796	$19,662	$64,458	$13,012,039
16	$44,729	$19,730	$64,458	$12,992,310
17	$44,661	$19,797	$64,458	$12,972,513
18	$44,593	$19,865	$64,458	$12,952,647
19	$44,525	$19,934	$64,458	$12,932,713
20	$44,456	$20,002	$64,458	$12,912,711
21	$44,387	$20,071	$64,458	$12,892,640
22	$44,318	$20,140	$64,458	$12,872,500
23	$44,249	$20,209	$64,458	$12,852,291
24	$44,180	$20,279	$64,458	$12,832,012

第2年供款共

$773,501

第2年利息

$534,690

第2年共還本金

$238,811

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$44,110	$20,348	$64,458	$12,811,664
26	$44,040	$20,418	$64,458	$12,791,246
27	$43,970	$20,489	$64,458	$12,770,757
28	$43,899	$20,559	$64,458	$12,750,198
29	$43,829	$20,630	$64,458	$12,729,569
30	$43,758	$20,701	$64,458	$12,708,868
31	$43,687	$20,772	$64,458	$12,688,096
32	$43,615	$20,843	$64,458	$12,667,253
33	$43,544	$20,915	$64,458	$12,646,339
34	$43,472	$20,987	$64,458	$12,625,352
35	$43,400	$21,059	$64,458	$12,604,293
36	$43,327	$21,131	$64,458	$12,583,162

第3年供款共

$773,501

第3年利息

$524,651

第3年共還本金

$248,850

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$43,255	$21,204	$64,458	$12,561,958
38	$43,182	$21,277	$64,458	$12,540,682
39	$43,109	$21,350	$64,458	$12,519,332
40	$43,035	$21,423	$64,458	$12,497,909
41	$42,962	$21,497	$64,458	$12,476,412
42	$42,888	$21,571	$64,458	$12,454,841
43	$42,814	$21,645	$64,458	$12,433,196
44	$42,739	$21,719	$64,458	$12,411,477
45	$42,664	$21,794	$64,458	$12,389,683
46	$42,590	$21,869	$64,458	$12,367,814
47	$42,514	$21,944	$64,458	$12,345,870
48	$42,439	$22,019	$64,458	$12,323,850

第4年供款共

$773,501

第4年利息

$514,189

第4年共還本金

$259,312

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$42,363	$22,095	$64,458	$12,301,755
50	$42,287	$22,171	$64,458	$12,279,584
51	$42,211	$22,247	$64,458	$12,257,337
52	$42,135	$22,324	$64,458	$12,235,013
53	$42,058	$22,401	$64,458	$12,212,612
54	$41,981	$22,478	$64,458	$12,190,135
55	$41,904	$22,555	$64,458	$12,167,580
56	$41,826	$22,632	$64,458	$12,144,948
57	$41,748	$22,710	$64,458	$12,122,237
58	$41,670	$22,788	$64,458	$12,099,449
59	$41,592	$22,867	$64,458	$12,076,583
60	$41,513	$22,945	$64,458	$12,053,638

第5年供款共

$773,501

第5年利息

$503,288

第5年共還本金

$270,213

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$41,434	$23,024	$64,458	$12,030,613
62	$41,355	$23,103	$64,458	$12,007,510
63	$41,276	$23,183	$64,458	$11,984,328
64	$41,196	$23,262	$64,458	$11,961,065
65	$41,116	$23,342	$64,458	$11,937,723
66	$41,036	$23,422	$64,458	$11,914,301
67	$40,955	$23,503	$64,458	$11,890,798
68	$40,875	$23,584	$64,458	$11,867,214
69	$40,794	$23,665	$64,458	$11,843,549
70	$40,712	$23,746	$64,458	$11,819,803
71	$40,631	$23,828	$64,458	$11,795,975
72	$40,549	$23,910	$64,458	$11,772,065

第6年供款共

$773,501

第6年利息

$491,929

第6年共還本金

$281,572

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$40,466	$23,992	$64,458	$11,748,073
74	$40,384	$24,074	$64,458	$11,723,999
75	$40,301	$24,157	$64,458	$11,699,842
76	$40,218	$24,240	$64,458	$11,675,601
77	$40,135	$24,324	$64,458	$11,651,278
78	$40,051	$24,407	$64,458	$11,626,871
79	$39,967	$24,491	$64,458	$11,602,380
80	$39,883	$24,575	$64,458	$11,577,805
81	$39,799	$24,660	$64,458	$11,553,145
82	$39,714	$24,744	$64,458	$11,528,400
83	$39,629	$24,830	$64,458	$11,503,571
84	$39,544	$24,915	$64,458	$11,478,656

第7年供款共

$773,501

第7年利息

$480,092

第7年共還本金

$293,409

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$39,458	$25,001	$64,458	$11,453,655
86	$39,372	$25,086	$64,458	$11,428,569
87	$39,286	$25,173	$64,458	$11,403,396
88	$39,199	$25,259	$64,458	$11,378,137
89	$39,112	$25,346	$64,458	$11,352,791
90	$39,025	$25,433	$64,458	$11,327,358
91	$38,938	$25,521	$64,458	$11,301,837
92	$38,850	$25,608	$64,458	$11,276,229
93	$38,762	$25,696	$64,458	$11,250,532
94	$38,674	$25,785	$64,458	$11,224,748
95	$38,585	$25,873	$64,458	$11,198,874
96	$38,496	$25,962	$64,458	$11,172,912

第8年供款共

$773,501

第8年利息

$467,757

第8年共還本金

$305,744

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$38,407	$26,052	$64,458	$11,146,860
98	$38,317	$26,141	$64,458	$11,120,719
99	$38,227	$26,231	$64,458	$11,094,488
100	$38,137	$26,321	$64,458	$11,068,167
101	$38,047	$26,412	$64,458	$11,041,756
102	$37,956	$26,502	$64,458	$11,015,253
103	$37,865	$26,593	$64,458	$10,988,660
104	$37,774	$26,685	$64,458	$10,961,975
105	$37,682	$26,777	$64,458	$10,935,198
106	$37,590	$26,869	$64,458	$10,908,330
107	$37,497	$26,961	$64,458	$10,881,369
108	$37,405	$27,054	$64,458	$10,854,315

第9年供款共

$773,501

第9年利息

$454,904

第9年共還本金

$318,597

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$37,312	$27,147	$64,458	$10,827,168
110	$37,218	$27,240	$64,458	$10,799,928
111	$37,125	$27,334	$64,458	$10,772,595
112	$37,031	$27,428	$64,458	$10,745,167
113	$36,937	$27,522	$64,458	$10,717,645
114	$36,842	$27,617	$64,458	$10,690,029
115	$36,747	$27,711	$64,458	$10,662,317
116	$36,652	$27,807	$64,458	$10,634,510
117	$36,556	$27,902	$64,458	$10,606,608
118	$36,460	$27,998	$64,458	$10,578,610
119	$36,364	$28,094	$64,458	$10,550,515
120	$36,267	$28,191	$64,458	$10,522,324

第10年供款共

$773,501

第10年利息

$441,510

第10年共還本金

$331,991

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$36,170	$28,288	$64,458	$10,494,037
122	$36,073	$28,385	$64,458	$10,465,651
123	$35,976	$28,483	$64,458	$10,437,169
124	$35,878	$28,581	$64,458	$10,408,588
125	$35,780	$28,679	$64,458	$10,379,909
126	$35,681	$28,777	$64,458	$10,351,132
127	$35,582	$28,876	$64,458	$10,322,255
128	$35,483	$28,976	$64,458	$10,293,280
129	$35,383	$29,075	$64,458	$10,264,204
130	$35,283	$29,175	$64,458	$10,235,029
131	$35,183	$29,276	$64,458	$10,205,754
132	$35,082	$29,376	$64,458	$10,176,377

第11年供款共

$773,501

第11年利息

$427,554

第11年共還本金

$345,947

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$34,981	$29,477	$64,458	$10,146,900
134	$34,880	$29,578	$64,458	$10,117,322
135	$34,778	$29,680	$64,458	$10,087,642
136	$34,676	$29,782	$64,458	$10,057,860
137	$34,574	$29,885	$64,458	$10,027,975
138	$34,471	$29,987	$64,458	$9,997,988
139	$34,368	$30,090	$64,458	$9,967,897
140	$34,265	$30,194	$64,458	$9,937,704
141	$34,161	$30,298	$64,458	$9,907,406
142	$34,057	$30,402	$64,458	$9,877,004
143	$33,952	$30,506	$64,458	$9,846,498
144	$33,847	$30,611	$64,458	$9,815,887

第12年供款共

$773,501

第12年利息

$413,011

第12年共還本金

$360,490

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$33,742	$30,716	$64,458	$9,785,171
146	$33,637	$30,822	$64,458	$9,754,349
147	$33,531	$30,928	$64,458	$9,723,421
148	$33,424	$31,034	$64,458	$9,692,387
149	$33,318	$31,141	$64,458	$9,661,246
150	$33,211	$31,248	$64,458	$9,629,998
151	$33,103	$31,355	$64,458	$9,598,643
152	$32,995	$31,463	$64,458	$9,567,180
153	$32,887	$31,571	$64,458	$9,535,609
154	$32,779	$31,680	$64,458	$9,503,929
155	$32,670	$31,789	$64,458	$9,472,140
156	$32,560	$31,898	$64,458	$9,440,242

第13年供款共

$773,501

第13年利息

$397,856

第13年共還本金

$375,645

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$32,451	$32,008	$64,458	$9,408,235
158	$32,341	$32,118	$64,458	$9,376,117
159	$32,230	$32,228	$64,458	$9,343,889
160	$32,120	$32,339	$64,458	$9,311,550
161	$32,008	$32,450	$64,458	$9,279,100
162	$31,897	$32,562	$64,458	$9,246,539
163	$31,785	$32,673	$64,458	$9,213,865
164	$31,673	$32,786	$64,458	$9,181,080
165	$31,560	$32,898	$64,458	$9,148,181
166	$31,447	$33,012	$64,458	$9,115,170
167	$31,333	$33,125	$64,458	$9,082,045
168	$31,220	$33,239	$64,458	$9,048,806

第14年供款共

$773,501

第14年利息

$382,064

第14年共還本金

$391,437

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$31,105	$33,353	$64,458	$9,015,453
170	$30,991	$33,468	$64,458	$8,981,985
171	$30,876	$33,583	$64,458	$8,948,402
172	$30,760	$33,698	$64,458	$8,914,704
173	$30,644	$33,814	$64,458	$8,880,890
174	$30,528	$33,930	$64,458	$8,846,959
175	$30,411	$34,047	$64,458	$8,812,912
176	$30,294	$34,164	$64,458	$8,778,748
177	$30,177	$34,281	$64,458	$8,744,467
178	$30,059	$34,399	$64,458	$8,710,067
179	$29,941	$34,518	$64,458	$8,675,550
180	$29,822	$34,636	$64,458	$8,640,914

第15年供款共

$773,501

第15年利息

$365,609

第15年共還本金

$407,892

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$29,703	$34,755	$64,458	$8,606,158
182	$29,584	$34,875	$64,458	$8,571,284
183	$29,464	$34,995	$64,458	$8,536,289
184	$29,343	$35,115	$64,458	$8,501,174
185	$29,223	$35,236	$64,458	$8,465,938
186	$29,102	$35,357	$64,458	$8,430,582
187	$28,980	$35,478	$64,458	$8,395,103
188	$28,858	$35,600	$64,458	$8,359,503
189	$28,736	$35,723	$64,458	$8,323,781
190	$28,613	$35,845	$64,458	$8,287,935
191	$28,490	$35,969	$64,458	$8,251,966
192	$28,366	$36,092	$64,458	$8,215,874

第16年供款共

$773,501

第16年利息

$348,462

第16年共還本金

$425,039

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$28,242	$36,216	$64,458	$8,179,658
194	$28,118	$36,341	$64,458	$8,143,317
195	$27,993	$36,466	$64,458	$8,106,851
196	$27,867	$36,591	$64,458	$8,070,260
197	$27,742	$36,717	$64,458	$8,033,543
198	$27,615	$36,843	$64,458	$7,996,700
199	$27,489	$36,970	$64,458	$7,959,730
200	$27,362	$37,097	$64,458	$7,922,634
201	$27,234	$37,224	$64,458	$7,885,409
202	$27,106	$37,352	$64,458	$7,848,057
203	$26,978	$37,481	$64,458	$7,810,576
204	$26,849	$37,610	$64,458	$7,772,967

第17年供款共

$773,501

第17年利息

$330,593

第17年共還本金

$442,908

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$26,720	$37,739	$64,458	$7,735,228
206	$26,590	$37,869	$64,458	$7,697,359
207	$26,460	$37,999	$64,458	$7,659,360
208	$26,329	$38,129	$64,458	$7,621,231
209	$26,198	$38,260	$64,458	$7,582,971
210	$26,066	$38,392	$64,458	$7,544,579
211	$25,934	$38,524	$64,458	$7,506,055
212	$25,802	$38,656	$64,458	$7,467,398
213	$25,669	$38,789	$64,458	$7,428,609
214	$25,536	$38,923	$64,458	$7,389,687
215	$25,402	$39,056	$64,458	$7,350,630
216	$25,268	$39,191	$64,458	$7,311,440

第18年供款共

$773,501

第18年利息

$311,974

第18年共還本金

$461,527

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$25,133	$39,325	$64,458	$7,272,114
218	$24,998	$39,461	$64,458	$7,232,654
219	$24,862	$39,596	$64,458	$7,193,058
220	$24,726	$39,732	$64,458	$7,153,325
221	$24,590	$39,869	$64,458	$7,113,456
222	$24,453	$40,006	$64,458	$7,073,451
223	$24,315	$40,143	$64,458	$7,033,307
224	$24,177	$40,281	$64,458	$6,993,026
225	$24,039	$40,420	$64,458	$6,952,606
226	$23,900	$40,559	$64,458	$6,912,047
227	$23,760	$40,698	$64,458	$6,871,349
228	$23,620	$40,838	$64,458	$6,830,511

第19年供款共

$773,501

第19年利息

$292,572

第19年共還本金

$480,929

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$23,480	$40,979	$64,458	$6,789,532
230	$23,339	$41,119	$64,458	$6,748,413
231	$23,198	$41,261	$64,458	$6,707,152
232	$23,056	$41,403	$64,458	$6,665,749
233	$22,914	$41,545	$64,458	$6,624,204
234	$22,771	$41,688	$64,458	$6,582,517
235	$22,627	$41,831	$64,458	$6,540,686
236	$22,484	$41,975	$64,458	$6,498,711
237	$22,339	$42,119	$64,458	$6,456,592
238	$22,195	$42,264	$64,458	$6,414,328
239	$22,049	$42,409	$64,458	$6,371,919
240	$21,903	$42,555	$64,458	$6,329,364

第20年供款共

$773,501

第20年利息

$272,354

第20年共還本金

$501,147

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$21,757	$42,701	$64,458	$6,286,663
242	$21,610	$42,848	$64,458	$6,243,815
243	$21,463	$42,995	$64,458	$6,200,819
244	$21,315	$43,143	$64,458	$6,157,676
245	$21,167	$43,291	$64,458	$6,114,385
246	$21,018	$43,440	$64,458	$6,070,945
247	$20,869	$43,590	$64,458	$6,027,355
248	$20,719	$43,739	$64,458	$5,983,616
249	$20,569	$43,890	$64,458	$5,939,726
250	$20,418	$44,041	$64,458	$5,895,685
251	$20,266	$44,192	$64,458	$5,851,493
252	$20,115	$44,344	$64,458	$5,807,149

第21年供款共

$773,501

第21年利息

$251,287

第21年共還本金

$522,214

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$19,962	$44,496	$64,458	$5,762,653
254	$19,809	$44,649	$64,458	$5,718,004
255	$19,656	$44,803	$64,458	$5,673,201
256	$19,502	$44,957	$64,458	$5,628,244
257	$19,347	$45,111	$64,458	$5,583,133
258	$19,192	$45,266	$64,458	$5,537,866
259	$19,036	$45,422	$64,458	$5,492,444
260	$18,880	$45,578	$64,458	$5,446,866
261	$18,724	$45,735	$64,458	$5,401,131
262	$18,566	$45,892	$64,458	$5,355,239
263	$18,409	$46,050	$64,458	$5,309,190
264	$18,250	$46,208	$64,458	$5,262,982

第22年供款共

$773,501

第22年利息

$229,333

第22年共還本金

$544,168

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$18,091	$46,367	$64,458	$5,216,615
266	$17,932	$46,526	$64,458	$5,170,088
267	$17,772	$46,686	$64,458	$5,123,402
268	$17,612	$46,847	$64,458	$5,076,555
269	$17,451	$47,008	$64,458	$5,029,548
270	$17,289	$47,169	$64,458	$4,982,378
271	$17,127	$47,331	$64,458	$4,935,047
272	$16,964	$47,494	$64,458	$4,887,553
273	$16,801	$47,657	$64,458	$4,839,895
274	$16,637	$47,821	$64,458	$4,792,074
275	$16,473	$47,986	$64,458	$4,744,088
276	$16,308	$48,151	$64,458	$4,695,938

第23年供款共

$773,501

第23年利息

$206,457

第23年共還本金

$567,044

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$16,142	$48,316	$64,458	$4,647,622
278	$15,976	$48,482	$64,458	$4,599,139
279	$15,810	$48,649	$64,458	$4,550,490
280	$15,642	$48,816	$64,458	$4,501,674
281	$15,475	$48,984	$64,458	$4,452,690
282	$15,306	$49,152	$64,458	$4,403,538
283	$15,137	$49,321	$64,458	$4,354,217
284	$14,968	$49,491	$64,458	$4,304,726
285	$14,797	$49,661	$64,458	$4,255,065
286	$14,627	$49,832	$64,458	$4,205,234
287	$14,455	$50,003	$64,458	$4,155,231
288	$14,284	$50,175	$64,458	$4,105,056

第24年供款共

$773,501

第24年利息

$182,619

第24年共還本金

$590,882

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$14,111	$50,347	$64,458	$4,054,709
290	$13,938	$50,520	$64,458	$4,004,188
291	$13,764	$50,694	$64,458	$3,953,494
292	$13,590	$50,868	$64,458	$3,902,626
293	$13,415	$51,043	$64,458	$3,851,583
294	$13,240	$51,219	$64,458	$3,800,364
295	$13,064	$51,395	$64,458	$3,748,969
296	$12,887	$51,571	$64,458	$3,697,398
297	$12,710	$51,749	$64,458	$3,645,650
298	$12,532	$51,926	$64,458	$3,593,723
299	$12,353	$52,105	$64,458	$3,541,618
300	$12,174	$52,284	$64,458	$3,489,334

第25年供款共

$773,501

第25年利息

$157,779

第25年共還本金

$615,722

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$11,995	$52,464	$64,458	$3,436,870
302	$11,814	$52,644	$64,458	$3,384,226
303	$11,633	$52,825	$64,458	$3,331,401
304	$11,452	$53,007	$64,458	$3,278,394
305	$11,269	$53,189	$64,458	$3,225,205
306	$11,087	$53,372	$64,458	$3,171,833
307	$10,903	$53,555	$64,458	$3,118,278
308	$10,719	$53,739	$64,458	$3,064,539
309	$10,534	$53,924	$64,458	$3,010,615
310	$10,349	$54,109	$64,458	$2,956,505
311	$10,163	$54,295	$64,458	$2,902,210
312	$9,976	$54,482	$64,458	$2,847,728

第26年供款共

$773,501

第26年利息

$131,895

第26年共還本金

$641,606

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$9,789	$54,669	$64,458	$2,793,058
314	$9,601	$54,857	$64,458	$2,738,201
315	$9,413	$55,046	$64,458	$2,683,155
316	$9,223	$55,235	$64,458	$2,627,920
317	$9,033	$55,425	$64,458	$2,572,495
318	$8,843	$55,615	$64,458	$2,516,880
319	$8,652	$55,807	$64,458	$2,461,073
320	$8,460	$55,998	$64,458	$2,405,075
321	$8,267	$56,191	$64,458	$2,348,884
322	$8,074	$56,384	$64,458	$2,292,500
323	$7,880	$56,578	$64,458	$2,235,922
324	$7,686	$56,772	$64,458	$2,179,149

第27年供款共

$773,501

第27年利息

$104,922

第27年共還本金

$668,579

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$7,491	$56,968	$64,458	$2,122,182
326	$7,295	$57,163	$64,458	$2,065,018
327	$7,099	$57,360	$64,458	$2,007,658
328	$6,901	$57,557	$64,458	$1,950,101
329	$6,703	$57,755	$64,458	$1,892,346
330	$6,505	$57,953	$64,458	$1,834,393
331	$6,306	$58,153	$64,458	$1,776,240
332	$6,106	$58,353	$64,458	$1,717,888
333	$5,905	$58,553	$64,458	$1,659,334
334	$5,704	$58,754	$64,458	$1,600,580
335	$5,502	$58,956	$64,458	$1,541,624
336	$5,299	$59,159	$64,458	$1,482,464

第28年供款共

$773,501

第28年利息

$76,816

第28年共還本金

$696,685

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$5,096	$59,362	$64,458	$1,423,102
338	$4,892	$59,567	$64,458	$1,363,536
339	$4,687	$59,771	$64,458	$1,303,764
340	$4,482	$59,977	$64,458	$1,243,788
341	$4,276	$60,183	$64,458	$1,183,605
342	$4,069	$60,390	$64,458	$1,123,215
343	$3,861	$60,597	$64,458	$1,062,617
344	$3,653	$60,806	$64,458	$1,001,812
345	$3,444	$61,015	$64,458	$940,797
346	$3,234	$61,224	$64,458	$879,573
347	$3,024	$61,435	$64,458	$818,138
348	$2,812	$61,646	$64,458	$756,492

第29年供款共

$773,501

第29年利息

$47,528

第29年共還本金

$725,973

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,600	$61,858	$64,458	$694,634
350	$2,388	$62,071	$64,458	$632,563
351	$2,174	$62,284	$64,458	$570,279
352	$1,960	$62,498	$64,458	$507,781
353	$1,745	$62,713	$64,458	$445,068
354	$1,530	$62,928	$64,458	$382,140
355	$1,314	$63,145	$64,458	$318,995
356	$1,097	$63,362	$64,458	$255,633
357	$879	$63,580	$64,458	$192,053
358	$660	$63,798	$64,458	$128,255
359	$441	$64,018	$64,458	$64,238
360	$221	$64,238	$64,458	$0

第30年供款共

$773,501

第30年利息

$17,009

第30年共還本金

$756,492

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$29,817,530

免责声明

笋盘推介

按揭保险费
info