楼价

HK$

按揭成数

HK$

按揭保险费

一次付清 HK$360,000

借款月供 $1,503 , 共加借HK$360,000

不需要按揭保险

年期

年

利率

印花税

香港永久性居民

有其他住宅物业

以公司名义购买

计算额外印花税 (卖家支付)

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$12,554,583

每月供款
$31,569

首期

$800,000

总贷款额

$7,560,000

總利息

$3,804,583

印花税

$300,000

其他

$90,000

置业成本总预算

HK$1,190,000

$63,137

$67,063

置业成本总预算

HK$1,190,000

首期

$800,000
印花税

$300,000
- AVD
  
  $300,000
- SSD(由卖方支付)
  
  $0
- BSD
  
  $0
律师费

$ 10,000
代理佣金

$80,000
按揭保险费

$360,000

压力测试 (假设利率上升2.0%) ()

假设利率

4.925%

假设每月供款

$40,238

$63,137

$67,063

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

西贡西贡村屋 (KEY)

thumb_up

西贡村屋 (KEY)

建

700 呎

@10,714

售$750 万

建

700 呎

@10,714

售$750 万

西贡逸珑园第02座

thumb_up

完美山景

实

520 呎

@15,769

售$820 万

实

520 呎

@15,769

售$820 万

大埔云滙第02期

thumb_up

3年新楼,有装即用

实

468 呎

@16,667

local_fire_department 至HIT

售$780 万

实

468 呎

@16,667

售$780 万

local_fire_department 至HIT

西贡逸珑海滙

thumb_up

楼新连特大花园

实

457 呎

@18,600

售$850 万

实

457 呎

@18,600

售$850 万

西贡金沙豪园

thumb_up

有管理近路2楼连天台

建

700 呎

@11,429

售$800 万

建

700 呎

@11,429

售$800 万

西贡西贡大厦 B座

thumb_up

Open View Flat

实

537 呎

@14,525

建

642 呎

@12,150

local_fire_department 至HIT

售$780 万

实

537 呎

@14,525

建

642 呎

@12,150

售$780 万

local_fire_department 至HIT

西贡逸珑海滙

thumb_up

逸珑海滙第02座

实

592 呎

@13,851

售$820 万

实

592 呎

@13,851

售$820 万

大埔海日湾

thumb_up

极新楼龄~两房间隔有入墙傢俬

实

504 呎

@17,262

directions_run 即走

售$870 万

实

504 呎

@17,262

售$870 万

directions_run 即走

大埔井头村

thumb_up

井头村

建

700 呎

@10,714

real_estate_agent 罕有放盘

售$750 万

建

700 呎

@10,714

售$750 万

real_estate_agent 罕有放盘

大埔嘉熙

thumb_up

无限前景,嘉熙两房,即买即住

实

455 呎

@17,582

售$800 万

实

455 呎

@17,582

售$800 万

大埔逸珑湾 I L10座

thumb_up

逸珑湾三房可约睇

实

736 呎

@12,228

pets 爱竉必选

售$900 万

实

736 呎

@12,228

售$900 万

pets 爱竉必选

西贡南围

thumb_up

**地下花园有木屋设计有心思装修即买即住永不塞车地段**

建

700 呎

@10,686

售$748 万

建

700 呎

@10,686

售$748 万

利率	15年	20年	25年	30年
1.000	$45,246	$34,768	$28,492	$24,316
1.500	$46,928	$36,480	$30,235	$26,091
2.000	$48,649	$38,245	$32,043	$27,943
2.500	$50,409	$40,061	$33,915	$29,871
2.925	$51,936	$41,644	$35,556	$31,568
3.000	$52,208	$41,928	$35,850	$31,873
3.500	$54,045	$43,845	$37,847	$33,948
4.000	$55,920	$45,812	$39,904	$36,093
4.500	$57,833	$47,828	$42,021	$38,305
5.000	$59,784	$49,893	$44,195	$40,584
5.500	$61,772	$52,004	$46,425	$42,925
6.000	$63,796	$54,162	$48,709	$45,326

每月供款$31,569

年期

30年

貸款

$7,560,000

利息

$3,804,583

總貸款連利息

$11,364,583

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$18,428	$13,141	$31,568	$7,546,859
2	$18,395	$13,173	$31,568	$7,533,686
3	$18,363	$13,205	$31,568	$7,520,481
4	$18,331	$13,237	$31,568	$7,507,244
5	$18,299	$13,269	$31,568	$7,493,975
6	$18,267	$13,302	$31,568	$7,480,673
7	$18,234	$13,334	$31,568	$7,467,339
8	$18,202	$13,367	$31,568	$7,453,972
9	$18,169	$13,399	$31,568	$7,440,573
10	$18,136	$13,432	$31,568	$7,427,141
11	$18,104	$13,465	$31,568	$7,413,677
12	$18,071	$13,497	$31,568	$7,400,179

第1年供款共

$378,819

第1年利息

$218,999

第1年共還本金

$159,821

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$18,038	$13,530	$31,568	$7,386,649
14	$18,005	$13,563	$31,568	$7,373,086
15	$17,972	$13,596	$31,568	$7,359,489
16	$17,939	$13,630	$31,568	$7,345,860
17	$17,906	$13,663	$31,568	$7,332,197
18	$17,872	$13,696	$31,568	$7,318,501
19	$17,839	$13,729	$31,568	$7,304,771
20	$17,805	$13,763	$31,568	$7,291,009
21	$17,772	$13,796	$31,568	$7,277,212
22	$17,738	$13,830	$31,568	$7,263,382
23	$17,704	$13,864	$31,568	$7,249,518
24	$17,671	$13,898	$31,568	$7,235,621

第2年供款共

$378,819

第2年利息

$214,261

第2年共還本金

$164,559

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$17,637	$13,931	$31,568	$7,221,689
26	$17,603	$13,965	$31,568	$7,207,724
27	$17,569	$13,999	$31,568	$7,193,724
28	$17,535	$14,034	$31,568	$7,179,691
29	$17,500	$14,068	$31,568	$7,165,623
30	$17,466	$14,102	$31,568	$7,151,521
31	$17,432	$14,136	$31,568	$7,137,384
32	$17,397	$14,171	$31,568	$7,123,214
33	$17,363	$14,205	$31,568	$7,109,008
34	$17,328	$14,240	$31,568	$7,094,768
35	$17,293	$14,275	$31,568	$7,080,493
36	$17,259	$14,310	$31,568	$7,066,184

第3年供款共

$378,819

第3年利息

$209,382

第3年共還本金

$169,437

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$17,224	$14,344	$31,568	$7,051,839
38	$17,189	$14,379	$31,568	$7,037,460
39	$17,154	$14,414	$31,568	$7,023,045
40	$17,119	$14,450	$31,568	$7,008,596
41	$17,083	$14,485	$31,568	$6,994,111
42	$17,048	$14,520	$31,568	$6,979,591
43	$17,013	$14,556	$31,568	$6,965,035
44	$16,977	$14,591	$31,568	$6,950,444
45	$16,942	$14,627	$31,568	$6,935,818
46	$16,906	$14,662	$31,568	$6,921,155
47	$16,870	$14,698	$31,568	$6,906,457
48	$16,834	$14,734	$31,568	$6,891,724

第4年供款共

$378,819

第4年利息

$204,359

第4年共還本金

$174,460

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$16,799	$14,770	$31,568	$6,876,954
50	$16,763	$14,806	$31,568	$6,862,148
51	$16,726	$14,842	$31,568	$6,847,306
52	$16,690	$14,878	$31,568	$6,832,428
53	$16,654	$14,914	$31,568	$6,817,514
54	$16,618	$14,951	$31,568	$6,802,564
55	$16,581	$14,987	$31,568	$6,787,577
56	$16,545	$15,024	$31,568	$6,772,553
57	$16,508	$15,060	$31,568	$6,757,493
58	$16,471	$15,097	$31,568	$6,742,396
59	$16,435	$15,134	$31,568	$6,727,262
60	$16,398	$15,171	$31,568	$6,712,092

第5年供款共

$378,819

第5年利息

$199,187

第5年共還本金

$179,632

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$16,361	$15,208	$31,568	$6,696,884
62	$16,324	$15,245	$31,568	$6,681,639
63	$16,286	$15,282	$31,568	$6,666,358
64	$16,249	$15,319	$31,568	$6,651,039
65	$16,212	$15,356	$31,568	$6,635,682
66	$16,174	$15,394	$31,568	$6,620,288
67	$16,137	$15,431	$31,568	$6,604,857
68	$16,099	$15,469	$31,568	$6,589,388
69	$16,062	$15,507	$31,568	$6,573,881
70	$16,024	$15,544	$31,568	$6,558,337
71	$15,986	$15,582	$31,568	$6,542,755
72	$15,948	$15,620	$31,568	$6,527,134

第6年供款共

$378,819

第6年利息

$193,862

第6年共還本金

$184,957

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$15,910	$15,658	$31,568	$6,511,476
74	$15,872	$15,697	$31,568	$6,495,779
75	$15,833	$15,735	$31,568	$6,480,045
76	$15,795	$15,773	$31,568	$6,464,271
77	$15,757	$15,812	$31,568	$6,448,460
78	$15,718	$15,850	$31,568	$6,432,610
79	$15,679	$15,889	$31,568	$6,416,721
80	$15,641	$15,928	$31,568	$6,400,793
81	$15,602	$15,966	$31,568	$6,384,827
82	$15,563	$16,005	$31,568	$6,368,822
83	$15,524	$16,044	$31,568	$6,352,777
84	$15,485	$16,083	$31,568	$6,336,694

第7年供款共

$378,819

第7年利息

$188,379

第7年共還本金

$190,440

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$15,446	$16,123	$31,568	$6,320,571
86	$15,406	$16,162	$31,568	$6,304,410
87	$15,367	$16,201	$31,568	$6,288,208
88	$15,328	$16,241	$31,568	$6,271,967
89	$15,288	$16,280	$31,568	$6,255,687
90	$15,248	$16,320	$31,568	$6,239,367
91	$15,208	$16,360	$31,568	$6,223,007
92	$15,169	$16,400	$31,568	$6,206,608
93	$15,129	$16,440	$31,568	$6,190,168
94	$15,089	$16,480	$31,568	$6,173,688
95	$15,048	$16,520	$31,568	$6,157,168
96	$15,008	$16,560	$31,568	$6,140,608

第8年供款共

$378,819

第8年利息

$182,733

第8年共還本金

$196,086

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$14,968	$16,601	$31,568	$6,124,007
98	$14,927	$16,641	$31,568	$6,107,366
99	$14,887	$16,682	$31,568	$6,090,685
100	$14,846	$16,722	$31,568	$6,073,963
101	$14,805	$16,763	$31,568	$6,057,200
102	$14,764	$16,804	$31,568	$6,040,396
103	$14,723	$16,845	$31,568	$6,023,551
104	$14,682	$16,886	$31,568	$6,006,665
105	$14,641	$16,927	$31,568	$5,989,738
106	$14,600	$16,968	$31,568	$5,972,770
107	$14,559	$17,010	$31,568	$5,955,760
108	$14,517	$17,051	$31,568	$5,938,709

第9年供款共

$378,819

第9年利息

$176,920

第9年共還本金

$201,899

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$14,476	$17,093	$31,568	$5,921,616
110	$14,434	$17,134	$31,568	$5,904,482
111	$14,392	$17,176	$31,568	$5,887,306
112	$14,350	$17,218	$31,568	$5,870,088
113	$14,308	$17,260	$31,568	$5,852,828
114	$14,266	$17,302	$31,568	$5,835,526
115	$14,224	$17,344	$31,568	$5,818,182
116	$14,182	$17,386	$31,568	$5,800,795
117	$14,139	$17,429	$31,568	$5,783,366
118	$14,097	$17,471	$31,568	$5,765,895
119	$14,054	$17,514	$31,568	$5,748,381
120	$14,012	$17,557	$31,568	$5,730,825

第10年供款共

$378,819

第10年利息

$170,935

第10年共還本金

$207,884

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$13,969	$17,599	$31,568	$5,713,225
122	$13,926	$17,642	$31,568	$5,695,583
123	$13,883	$17,685	$31,568	$5,677,898
124	$13,840	$17,728	$31,568	$5,660,169
125	$13,797	$17,772	$31,568	$5,642,398
126	$13,753	$17,815	$31,568	$5,624,583
127	$13,710	$17,858	$31,568	$5,606,724
128	$13,666	$17,902	$31,568	$5,588,822
129	$13,623	$17,946	$31,568	$5,570,877
130	$13,579	$17,989	$31,568	$5,552,888
131	$13,535	$18,033	$31,568	$5,534,854
132	$13,491	$18,077	$31,568	$5,516,777

第11年供款共

$378,819

第11年利息

$164,772

第11年共還本金

$214,047

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$13,447	$18,121	$31,568	$5,498,656
134	$13,403	$18,165	$31,568	$5,480,491
135	$13,359	$18,210	$31,568	$5,462,281
136	$13,314	$18,254	$31,568	$5,444,027
137	$13,270	$18,298	$31,568	$5,425,729
138	$13,225	$18,343	$31,568	$5,407,386
139	$13,181	$18,388	$31,568	$5,388,998
140	$13,136	$18,433	$31,568	$5,370,565
141	$13,091	$18,478	$31,568	$5,352,088
142	$13,046	$18,523	$31,568	$5,333,565
143	$13,001	$18,568	$31,568	$5,314,998
144	$12,955	$18,613	$31,568	$5,296,385

第12年供款共

$378,819

第12年利息

$158,427

第12年共還本金

$220,393

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$12,910	$18,658	$31,568	$5,277,726
146	$12,864	$18,704	$31,568	$5,259,022
147	$12,819	$18,749	$31,568	$5,240,273
148	$12,773	$18,795	$31,568	$5,221,478
149	$12,727	$18,841	$31,568	$5,202,637
150	$12,681	$18,887	$31,568	$5,183,750
151	$12,635	$18,933	$31,568	$5,164,817
152	$12,589	$18,979	$31,568	$5,145,838
153	$12,543	$19,025	$31,568	$5,126,813
154	$12,497	$19,072	$31,568	$5,107,741
155	$12,450	$19,118	$31,568	$5,088,623
156	$12,404	$19,165	$31,568	$5,069,458

第13年供款共

$378,819

第13年利息

$151,893

第13年共還本金

$226,926

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$12,357	$19,211	$31,568	$5,050,247
158	$12,310	$19,258	$31,568	$5,030,988
159	$12,263	$19,305	$31,568	$5,011,683
160	$12,216	$19,352	$31,568	$4,992,331
161	$12,169	$19,399	$31,568	$4,972,931
162	$12,122	$19,447	$31,568	$4,953,485
163	$12,074	$19,494	$31,568	$4,933,991
164	$12,027	$19,542	$31,568	$4,914,449
165	$11,979	$19,589	$31,568	$4,894,860
166	$11,931	$19,637	$31,568	$4,875,222
167	$11,883	$19,685	$31,568	$4,855,538
168	$11,835	$19,733	$31,568	$4,835,805

第14年供款共

$378,819

第14年利息

$145,166

第14年共還本金

$233,654

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$11,787	$19,781	$31,568	$4,816,024
170	$11,739	$19,829	$31,568	$4,796,194
171	$11,691	$19,878	$31,568	$4,776,317
172	$11,642	$19,926	$31,568	$4,756,391
173	$11,594	$19,975	$31,568	$4,736,416
174	$11,545	$20,023	$31,568	$4,716,393
175	$11,496	$20,072	$31,568	$4,696,321
176	$11,447	$20,121	$31,568	$4,676,200
177	$11,398	$20,170	$31,568	$4,656,030
178	$11,349	$20,219	$31,568	$4,635,811
179	$11,300	$20,268	$31,568	$4,615,542
180	$11,250	$20,318	$31,568	$4,595,224

第15年供款共

$378,819

第15年利息

$138,239

第15年共還本金

$240,580

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$11,201	$20,367	$31,568	$4,574,857
182	$11,151	$20,417	$31,568	$4,554,440
183	$11,101	$20,467	$31,568	$4,533,973
184	$11,052	$20,517	$31,568	$4,513,456
185	$11,002	$20,567	$31,568	$4,492,889
186	$10,951	$20,617	$31,568	$4,472,273
187	$10,901	$20,667	$31,568	$4,451,605
188	$10,851	$20,717	$31,568	$4,430,888
189	$10,800	$20,768	$31,568	$4,410,120
190	$10,750	$20,819	$31,568	$4,389,301
191	$10,699	$20,869	$31,568	$4,368,432
192	$10,648	$20,920	$31,568	$4,347,512

第16年供款共

$378,819

第16年利息

$131,107

第16年共還本金

$247,712

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$10,597	$20,971	$31,568	$4,326,541
194	$10,546	$21,022	$31,568	$4,305,518
195	$10,495	$21,074	$31,568	$4,284,445
196	$10,443	$21,125	$31,568	$4,263,320
197	$10,392	$21,176	$31,568	$4,242,143
198	$10,340	$21,228	$31,568	$4,220,915
199	$10,288	$21,280	$31,568	$4,199,635
200	$10,237	$21,332	$31,568	$4,178,304
201	$10,185	$21,384	$31,568	$4,156,920
202	$10,132	$21,436	$31,568	$4,135,484
203	$10,080	$21,488	$31,568	$4,113,996
204	$10,028	$21,540	$31,568	$4,092,456

第17年供款共

$378,819

第17年利息

$123,763

第17年共還本金

$255,056

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$9,975	$21,593	$31,568	$4,070,863
206	$9,923	$21,646	$31,568	$4,049,217
207	$9,870	$21,698	$31,568	$4,027,519
208	$9,817	$21,751	$31,568	$4,005,768
209	$9,764	$21,804	$31,568	$3,983,964
210	$9,711	$21,857	$31,568	$3,962,106
211	$9,658	$21,911	$31,568	$3,940,195
212	$9,604	$21,964	$31,568	$3,918,231
213	$9,551	$22,018	$31,568	$3,896,214
214	$9,497	$22,071	$31,568	$3,874,143
215	$9,443	$22,125	$31,568	$3,852,018
216	$9,389	$22,179	$31,568	$3,829,839

第18年供款共

$378,819

第18年利息

$116,202

第18年共還本金

$262,617

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$9,335	$22,233	$31,568	$3,807,605
218	$9,281	$22,287	$31,568	$3,785,318
219	$9,227	$22,342	$31,568	$3,762,977
220	$9,172	$22,396	$31,568	$3,740,581
221	$9,118	$22,451	$31,568	$3,718,130
222	$9,063	$22,505	$31,568	$3,695,625
223	$9,008	$22,560	$31,568	$3,673,064
224	$8,953	$22,615	$31,568	$3,650,449
225	$8,898	$22,670	$31,568	$3,627,779
226	$8,843	$22,726	$31,568	$3,605,053
227	$8,787	$22,781	$31,568	$3,582,272
228	$8,732	$22,836	$31,568	$3,559,436

第19年供款共

$378,819

第19年利息

$108,417

第19年共還本金

$270,403

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$8,676	$22,892	$31,568	$3,536,544
230	$8,620	$22,948	$31,568	$3,513,596
231	$8,564	$23,004	$31,568	$3,490,592
232	$8,508	$23,060	$31,568	$3,467,532
233	$8,452	$23,116	$31,568	$3,444,416
234	$8,396	$23,173	$31,568	$3,421,243
235	$8,339	$23,229	$31,568	$3,398,014
236	$8,283	$23,286	$31,568	$3,374,729
237	$8,226	$23,342	$31,568	$3,351,386
238	$8,169	$23,399	$31,568	$3,327,987
239	$8,112	$23,456	$31,568	$3,304,531
240	$8,055	$23,513	$31,568	$3,281,017

第20年供款共

$378,819

第20年利息

$100,401

第20年共還本金

$278,419

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$7,997	$23,571	$31,568	$3,257,446
242	$7,940	$23,628	$31,568	$3,233,818
243	$7,882	$23,686	$31,568	$3,210,132
244	$7,825	$23,744	$31,568	$3,186,389
245	$7,767	$23,801	$31,568	$3,162,587
246	$7,709	$23,859	$31,568	$3,138,728
247	$7,651	$23,918	$31,568	$3,114,810
248	$7,592	$23,976	$31,568	$3,090,834
249	$7,534	$24,034	$31,568	$3,066,800
250	$7,475	$24,093	$31,568	$3,042,707
251	$7,417	$24,152	$31,568	$3,018,555
252	$7,358	$24,211	$31,568	$2,994,345

第21年供款共

$378,819

第21年利息

$92,147

第21年共還本金

$286,673

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$7,299	$24,270	$31,568	$2,970,075
254	$7,240	$24,329	$31,568	$2,945,746
255	$7,180	$24,388	$31,568	$2,921,358
256	$7,121	$24,447	$31,568	$2,896,911
257	$7,061	$24,507	$31,568	$2,872,404
258	$7,001	$24,567	$31,568	$2,847,837
259	$6,942	$24,627	$31,568	$2,823,210
260	$6,882	$24,687	$31,568	$2,798,524
261	$6,821	$24,747	$31,568	$2,773,777
262	$6,761	$24,807	$31,568	$2,748,969
263	$6,701	$24,868	$31,568	$2,724,102
264	$6,640	$24,928	$31,568	$2,699,173

第22年供款共

$378,819

第22年利息

$83,648

第22年共還本金

$295,171

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$6,579	$24,989	$31,568	$2,674,184
266	$6,518	$25,050	$31,568	$2,649,134
267	$6,457	$25,111	$31,568	$2,624,023
268	$6,396	$25,172	$31,568	$2,598,851
269	$6,335	$25,234	$31,568	$2,573,618
270	$6,273	$25,295	$31,568	$2,548,323
271	$6,212	$25,357	$31,568	$2,522,966
272	$6,150	$25,419	$31,568	$2,497,547
273	$6,088	$25,481	$31,568	$2,472,067
274	$6,026	$25,543	$31,568	$2,446,524
275	$5,963	$25,605	$31,568	$2,420,919
276	$5,901	$25,667	$31,568	$2,395,252

第23年供款共

$378,819

第23年利息

$74,898

第23年共還本金

$303,922

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$5,838	$25,730	$31,568	$2,369,522
278	$5,776	$25,793	$31,568	$2,343,730
279	$5,713	$25,855	$31,568	$2,317,874
280	$5,650	$25,918	$31,568	$2,291,956
281	$5,587	$25,982	$31,568	$2,265,974
282	$5,523	$26,045	$31,568	$2,239,929
283	$5,460	$26,108	$31,568	$2,213,821
284	$5,396	$26,172	$31,568	$2,187,648
285	$5,332	$26,236	$31,568	$2,161,413
286	$5,268	$26,300	$31,568	$2,135,113
287	$5,204	$26,364	$31,568	$2,108,749
288	$5,140	$26,428	$31,568	$2,082,321

第24年供款共

$378,819

第24年利息

$65,888

第24年共還本金

$312,931

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$5,076	$26,493	$31,568	$2,055,828
290	$5,011	$26,557	$31,568	$2,029,271
291	$4,946	$26,622	$31,568	$2,002,649
292	$4,881	$26,687	$31,568	$1,975,962
293	$4,816	$26,752	$31,568	$1,949,210
294	$4,751	$26,817	$31,568	$1,922,393
295	$4,686	$26,882	$31,568	$1,895,511
296	$4,620	$26,948	$31,568	$1,868,563
297	$4,555	$27,014	$31,568	$1,841,549
298	$4,489	$27,080	$31,568	$1,814,469
299	$4,423	$27,146	$31,568	$1,787,324
300	$4,357	$27,212	$31,568	$1,760,112

第25年供款共

$378,819

第25年利息

$56,611

第25年共還本金

$322,208

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$4,290	$27,278	$31,568	$1,732,834
302	$4,224	$27,345	$31,568	$1,705,490
303	$4,157	$27,411	$31,568	$1,678,079
304	$4,090	$27,478	$31,568	$1,650,601
305	$4,023	$27,545	$31,568	$1,623,056
306	$3,956	$27,612	$31,568	$1,595,444
307	$3,889	$27,679	$31,568	$1,567,764
308	$3,821	$27,747	$31,568	$1,540,017
309	$3,754	$27,814	$31,568	$1,512,203
310	$3,686	$27,882	$31,568	$1,484,321
311	$3,618	$27,950	$31,568	$1,456,370
312	$3,550	$28,018	$31,568	$1,428,352

第26年供款共

$378,819

第26年利息

$47,059

第26年共還本金

$331,760

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$3,482	$28,087	$31,568	$1,400,265
314	$3,413	$28,155	$31,568	$1,372,110
315	$3,345	$28,224	$31,568	$1,343,886
316	$3,276	$28,293	$31,568	$1,315,594
317	$3,207	$28,362	$31,568	$1,287,232
318	$3,138	$28,431	$31,568	$1,258,802
319	$3,068	$28,500	$31,568	$1,230,302
320	$2,999	$28,569	$31,568	$1,201,732
321	$2,929	$28,639	$31,568	$1,173,093
322	$2,859	$28,709	$31,568	$1,144,384
323	$2,789	$28,779	$31,568	$1,115,605
324	$2,719	$28,849	$31,568	$1,086,756

第27年供款共

$378,819

第27年利息

$37,224

第27年共還本金

$341,595

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$2,649	$28,919	$31,568	$1,057,837
326	$2,578	$28,990	$31,568	$1,028,847
327	$2,508	$29,060	$31,568	$999,787
328	$2,437	$29,131	$31,568	$970,656
329	$2,366	$29,202	$31,568	$941,453
330	$2,295	$29,273	$31,568	$912,180
331	$2,223	$29,345	$31,568	$882,835
332	$2,152	$29,416	$31,568	$853,419
333	$2,080	$29,488	$31,568	$823,930
334	$2,008	$29,560	$31,568	$794,370
335	$1,936	$29,632	$31,568	$764,738
336	$1,864	$29,704	$31,568	$735,034

第28年供款共

$378,819

第28年利息

$27,097

第28年共還本金

$351,722

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$1,792	$29,777	$31,568	$705,258
338	$1,719	$29,849	$31,568	$675,408
339	$1,646	$29,922	$31,568	$645,486
340	$1,573	$29,995	$31,568	$615,492
341	$1,500	$30,068	$31,568	$585,423
342	$1,427	$30,141	$31,568	$555,282
343	$1,354	$30,215	$31,568	$525,067
344	$1,280	$30,288	$31,568	$494,779
345	$1,206	$30,362	$31,568	$464,417
346	$1,132	$30,436	$31,568	$433,980
347	$1,058	$30,510	$31,568	$403,470
348	$983	$30,585	$31,568	$372,885

第29年供款共

$378,819

第29年利息

$16,670

第29年共還本金

$362,149

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$909	$30,659	$31,568	$342,226
350	$834	$30,734	$31,568	$311,492
351	$759	$30,809	$31,568	$280,683
352	$684	$30,884	$31,568	$249,799
353	$609	$30,959	$31,568	$218,839
354	$533	$31,035	$31,568	$187,804
355	$458	$31,111	$31,568	$156,694
356	$382	$31,186	$31,568	$125,507
357	$306	$31,262	$31,568	$94,245
358	$230	$31,339	$31,568	$62,906
359	$153	$31,415	$31,568	$31,492
360	$77	$31,492	$31,568	$0

第30年供款共

$378,819

第30年利息

$5,934

第30年共還本金

$372,885

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

印花税

SSD 额外印花税

全期置业总支出 HK$12,554,583

免责声明

笋盘推介