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$41,244,014

每月供款
$88,885

首期

$7,860,000

总贷款额

$18,340,000

總利息

$13,658,514

印花税

$1,113,500

其他

$272,000

置业成本总预算

HK$9,245,500

$177,770

置业成本总预算

HK$9,245,500

首期

$7,860,000
印花税

$1,113,500
- AVD
  
  $1,113,500
律师费

$ 10,000
代理佣金

$262,000
按揭保险费

不适用

$177,770

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

大埔帝琴湾凯琴居

thumb_up

帝琴湾**罕有放盘,业主自制覆式,豪华靓装修,光勐通爽**

实

2,224 呎

@11,691

建

2,780 呎

@9,353

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

售$2,600 万

实

2,224 呎

@11,691

建

2,780 呎

@9,353

售$2,600 万

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

西贡西贡

thumb_up

Sai Kung Open View House

建

2,100 呎

@12,857

售$2,700 万

建

2,100 呎

@12,857

售$2,700 万

大埔天赋海湾海钻第10座

thumb_up

天赋海湾海钻

实

1,450 呎

@17,931

建

1,873 呎

@13,881

directions_run 即走 local_offer 低水笋价

售$2,600 万

实

1,450 呎

@17,931

建

1,873 呎

@13,881

售$2,600 万

directions_run 即走 local_offer 低水笋价

白石角天赋海湾

thumb_up

天赋4房连车位

实

1,693 呎

@15,877

建

2,179 呎

@12,336

directions_run 即走

售$2,688 万

实

1,693 呎

@15,877

建

2,179 呎

@12,336

售$2,688 万

directions_run 即走

马鞍山观澜雅轩

thumb_up

观澜雅轩复式海景巨厅大宅 +400呎平台交通方便

实

1,398 呎

@18,598

建

1,831 呎

@14,200

real_estate_agent 罕有放盘

售$2,600 万

实

1,398 呎

@18,598

建

1,831 呎

@14,200

售$2,600 万

real_estate_agent 罕有放盘

KOL实拍

清水湾小坑口

thumb_up

清水湾

实

2,100 呎

@12,857

建

2,100 呎

@12,857

local_fire_department 至HIT hotel_class 楼王 flight_takeoff 移民急让 pets 爱竉必选

售$2,700 万

实

2,100 呎

@12,857

建

2,100 呎

@12,857

售$2,700 万

local_fire_department 至HIT hotel_class 楼王 flight_takeoff 移民急让 pets 爱竉必选

沙田晓庐

thumb_up

罕有6房连双车位必睇之选

实

2,029 呎

@13,248

建

2,478 呎

@10,847

pets 爱竉必选

售$2,688 万

实

2,029 呎

@13,248

建

2,478 呎

@10,847

售$2,688 万

pets 爱竉必选

沙田沙田渣甸山花园

thumb_up

火炭沙田渣甸山花园****洋房花园车房*** 特高楼底邻近英基环境清净

实

1,742 呎

@15,385

建

2,291 呎

@11,698

local_fire_department 至HIT

售$2,680 万

实

1,742 呎

@15,385

建

2,291 呎

@11,698

售$2,680 万

local_fire_department 至HIT

KOL实拍

清水湾五块田

thumb_up

CLEAR WATER BAY VILLAGE HOUSE

建

2,100 呎

@12,857

local_fire_department 至HIT flight_takeoff 移民急让

售$2,700 万

建

2,100 呎

@12,857

售$2,700 万

local_fire_department 至HIT flight_takeoff 移民急让

西贡湾景台

thumb_up

清水湾住宅

实

1,239 呎

@20,985

建

1,400 呎

@18,571

售$2,600 万

实

1,239 呎

@20,985

建

1,400 呎

@18,571

售$2,600 万

马鞍山星涟海

thumb_up

业主割爱,豪华靓装,欢迎约看

实

1,661 呎

@16,135

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

售$2,680 万

实

1,661 呎

@16,135

售$2,680 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

西贡傲泷特大平台超级笋价

thumb_up

傲泷特大平台超级笋价

实

1,599 呎

@16,760

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

售$2,680 万

实

1,599 呎

@16,760

售$2,680 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	$109,764	$84,345	$69,118	$58,989
1.500	$113,844	$88,499	$73,348	$63,295
2.000	$118,019	$92,779	$77,735	$67,788
2.500	$122,289	$97,184	$82,276	$72,465
3.000	$126,653	$101,713	$86,970	$77,322
3.500	$131,109	$106,365	$91,814	$82,355
4.000	$135,659	$111,137	$96,805	$87,558
4.125	$136,810	$112,348	$98,076	$88,885
4.500	$140,300	$116,028	$101,940	$92,926
5.000	$145,032	$121,036	$107,214	$98,453
5.500	$149,853	$126,159	$112,624	$104,133
6.000	$154,763	$131,393	$118,165	$109,958

每月供款$88,885

年期

30年

贷款金额

$18,340,000

總利息

$13,658,514

总贷款连利息

$31,998,514

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$63,044	$25,841	$88,885	$18,314,159
2	$62,955	$25,930	$88,885	$18,288,229
3	$62,866	$26,019	$88,885	$18,262,210
4	$62,776	$26,108	$88,885	$18,236,102
5	$62,687	$26,198	$88,885	$18,209,904
6	$62,597	$26,288	$88,885	$18,183,615
7	$62,506	$26,379	$88,885	$18,157,237
8	$62,416	$26,469	$88,885	$18,130,768
9	$62,325	$26,560	$88,885	$18,104,207
10	$62,233	$26,652	$88,885	$18,077,556
11	$62,142	$26,743	$88,885	$18,050,813
12	$62,050	$26,835	$88,885	$18,023,977

第1年供款共

$1,066,617

第1年利息

$750,595

第1年共還本金

$316,023

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$61,957	$26,927	$88,885	$17,997,050
14	$61,865	$27,020	$88,885	$17,970,030
15	$61,772	$27,113	$88,885	$17,942,917
16	$61,679	$27,206	$88,885	$17,915,711
17	$61,585	$27,300	$88,885	$17,888,412
18	$61,491	$27,393	$88,885	$17,861,019
19	$61,397	$27,488	$88,885	$17,833,531
20	$61,303	$27,582	$88,885	$17,805,949
21	$61,208	$27,677	$88,885	$17,778,272
22	$61,113	$27,772	$88,885	$17,750,500
23	$61,017	$27,867	$88,885	$17,722,633
24	$60,922	$27,963	$88,885	$17,694,670

第2年供款共

$1,066,617

第2年利息

$737,309

第2年共還本金

$329,308

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$60,825	$28,059	$88,885	$17,666,610
26	$60,729	$28,156	$88,885	$17,638,455
27	$60,632	$28,253	$88,885	$17,610,202
28	$60,535	$28,350	$88,885	$17,581,852
29	$60,438	$28,447	$88,885	$17,553,405
30	$60,340	$28,545	$88,885	$17,524,860
31	$60,242	$28,643	$88,885	$17,496,217
32	$60,143	$28,742	$88,885	$17,467,476
33	$60,044	$28,840	$88,885	$17,438,635
34	$59,945	$28,939	$88,885	$17,409,696
35	$59,846	$29,039	$88,885	$17,380,657
36	$59,746	$29,139	$88,885	$17,351,518

第3年供款共

$1,066,617

第3年利息

$723,466

第3年共還本金

$343,151

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$59,646	$29,239	$88,885	$17,322,279
38	$59,545	$29,339	$88,885	$17,292,940
39	$59,444	$29,440	$88,885	$17,263,500
40	$59,343	$29,541	$88,885	$17,233,958
41	$59,242	$29,643	$88,885	$17,204,315
42	$59,140	$29,745	$88,885	$17,174,570
43	$59,038	$29,847	$88,885	$17,144,723
44	$58,935	$29,950	$88,885	$17,114,773
45	$58,832	$30,053	$88,885	$17,084,721
46	$58,729	$30,156	$88,885	$17,054,564
47	$58,625	$30,260	$88,885	$17,024,305
48	$58,521	$30,364	$88,885	$16,993,941

第4年供款共

$1,066,617

第4年利息

$709,040

第4年共還本金

$357,577

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$58,417	$30,468	$88,885	$16,963,473
50	$58,312	$30,573	$88,885	$16,932,900
51	$58,207	$30,678	$88,885	$16,902,222
52	$58,101	$30,783	$88,885	$16,871,439
53	$57,996	$30,889	$88,885	$16,840,550
54	$57,889	$30,995	$88,885	$16,809,554
55	$57,783	$31,102	$88,885	$16,778,452
56	$57,676	$31,209	$88,885	$16,747,244
57	$57,569	$31,316	$88,885	$16,715,927
58	$57,461	$31,424	$88,885	$16,684,504
59	$57,353	$31,532	$88,885	$16,652,972
60	$57,245	$31,640	$88,885	$16,621,332

第5年供款共

$1,066,617

第5年利息

$694,008

第5年共還本金

$372,609

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$57,136	$31,749	$88,885	$16,589,583
62	$57,027	$31,858	$88,885	$16,557,725
63	$56,917	$31,968	$88,885	$16,525,757
64	$56,807	$32,077	$88,885	$16,493,680
65	$56,697	$32,188	$88,885	$16,461,492
66	$56,586	$32,298	$88,885	$16,429,194
67	$56,475	$32,409	$88,885	$16,396,784
68	$56,364	$32,521	$88,885	$16,364,263
69	$56,252	$32,633	$88,885	$16,331,631
70	$56,140	$32,745	$88,885	$16,298,886
71	$56,027	$32,857	$88,885	$16,266,029
72	$55,914	$32,970	$88,885	$16,233,058

第6年供款共

$1,066,617

第6年利息

$678,344

第6年共還本金

$388,273

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$55,801	$33,084	$88,885	$16,199,975
74	$55,687	$33,197	$88,885	$16,166,777
75	$55,573	$33,311	$88,885	$16,133,466
76	$55,459	$33,426	$88,885	$16,100,040
77	$55,344	$33,541	$88,885	$16,066,499
78	$55,229	$33,656	$88,885	$16,032,843
79	$55,113	$33,772	$88,885	$15,999,071
80	$54,997	$33,888	$88,885	$15,965,183
81	$54,880	$34,004	$88,885	$15,931,179
82	$54,763	$34,121	$88,885	$15,897,057
83	$54,646	$34,239	$88,885	$15,862,819
84	$54,528	$34,356	$88,885	$15,828,462

第7年供款共

$1,066,617

第7年利息

$662,021

第7年共還本金

$404,596

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$54,410	$34,474	$88,885	$15,793,988
86	$54,292	$34,593	$88,885	$15,759,395
87	$54,173	$34,712	$88,885	$15,724,683
88	$54,054	$34,831	$88,885	$15,689,852
89	$53,934	$34,951	$88,885	$15,654,901
90	$53,814	$35,071	$88,885	$15,619,830
91	$53,693	$35,192	$88,885	$15,584,638
92	$53,572	$35,313	$88,885	$15,549,326
93	$53,451	$35,434	$88,885	$15,513,892
94	$53,329	$35,556	$88,885	$15,478,336
95	$53,207	$35,678	$88,885	$15,442,658
96	$53,084	$35,801	$88,885	$15,406,858

第8年供款共

$1,066,617

第8年利息

$645,012

第8年共還本金

$421,605

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$52,961	$35,924	$88,885	$15,370,934
98	$52,838	$36,047	$88,885	$15,334,887
99	$52,714	$36,171	$88,885	$15,298,716
100	$52,589	$36,295	$88,885	$15,262,420
101	$52,465	$36,420	$88,885	$15,226,000
102	$52,339	$36,545	$88,885	$15,189,455
103	$52,214	$36,671	$88,885	$15,152,784
104	$52,088	$36,797	$88,885	$15,115,987
105	$51,961	$36,924	$88,885	$15,079,063
106	$51,834	$37,050	$88,885	$15,042,013
107	$51,707	$37,178	$88,885	$15,004,835
108	$51,579	$37,306	$88,885	$14,967,529

第9年供款共

$1,066,617

第9年利息

$627,289

第9年共還本金

$439,329

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$51,451	$37,434	$88,885	$14,930,095
110	$51,322	$37,563	$88,885	$14,892,533
111	$51,193	$37,692	$88,885	$14,854,841
112	$51,064	$37,821	$88,885	$14,817,020
113	$50,934	$37,951	$88,885	$14,779,068
114	$50,803	$38,082	$88,885	$14,740,987
115	$50,672	$38,213	$88,885	$14,702,774
116	$50,541	$38,344	$88,885	$14,664,430
117	$50,409	$38,476	$88,885	$14,625,954
118	$50,277	$38,608	$88,885	$14,587,346
119	$50,144	$38,741	$88,885	$14,548,606
120	$50,011	$38,874	$88,885	$14,509,732

第10年供款共

$1,066,617

第10年利息

$608,820

第10年共還本金

$457,797

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$49,877	$39,008	$88,885	$14,470,724
122	$49,743	$39,142	$88,885	$14,431,582
123	$49,609	$39,276	$88,885	$14,392,306
124	$49,474	$39,411	$88,885	$14,352,895
125	$49,338	$39,547	$88,885	$14,313,348
126	$49,202	$39,683	$88,885	$14,273,666
127	$49,066	$39,819	$88,885	$14,233,847
128	$48,929	$39,956	$88,885	$14,193,891
129	$48,791	$40,093	$88,885	$14,153,797
130	$48,654	$40,231	$88,885	$14,113,566
131	$48,515	$40,369	$88,885	$14,073,197
132	$48,377	$40,508	$88,885	$14,032,689

第11年供款共

$1,066,617

第11年利息

$589,574

第11年共還本金

$477,043

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$48,237	$40,647	$88,885	$13,992,041
134	$48,098	$40,787	$88,885	$13,951,254
135	$47,957	$40,927	$88,885	$13,910,327
136	$47,817	$41,068	$88,885	$13,869,259
137	$47,676	$41,209	$88,885	$13,828,050
138	$47,534	$41,351	$88,885	$13,786,699
139	$47,392	$41,493	$88,885	$13,745,206
140	$47,249	$41,636	$88,885	$13,703,570
141	$47,106	$41,779	$88,885	$13,661,792
142	$46,962	$41,922	$88,885	$13,619,869
143	$46,818	$42,066	$88,885	$13,577,803
144	$46,674	$42,211	$88,885	$13,535,592

第12年供款共

$1,066,617

第12年利息

$569,520

第12年共還本金

$497,097

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$46,529	$42,356	$88,885	$13,493,236
146	$46,383	$42,502	$88,885	$13,450,734
147	$46,237	$42,648	$88,885	$13,408,086
148	$46,090	$42,794	$88,885	$13,365,292
149	$45,943	$42,942	$88,885	$13,322,350
150	$45,796	$43,089	$88,885	$13,279,261
151	$45,647	$43,237	$88,885	$13,236,023
152	$45,499	$43,386	$88,885	$13,192,638
153	$45,350	$43,535	$88,885	$13,149,102
154	$45,200	$43,685	$88,885	$13,105,418
155	$45,050	$43,835	$88,885	$13,061,583
156	$44,899	$43,986	$88,885	$13,017,597

第13年供款共

$1,066,617

第13年利息

$548,623

第13年共還本金

$517,994

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$44,748	$44,137	$88,885	$12,973,461
158	$44,596	$44,288	$88,885	$12,929,172
159	$44,444	$44,441	$88,885	$12,884,731
160	$44,291	$44,593	$88,885	$12,840,138
161	$44,138	$44,747	$88,885	$12,795,391
162	$43,984	$44,901	$88,885	$12,750,490
163	$43,830	$45,055	$88,885	$12,705,435
164	$43,675	$45,210	$88,885	$12,660,226
165	$43,520	$45,365	$88,885	$12,614,860
166	$43,364	$45,521	$88,885	$12,569,339
167	$43,207	$45,678	$88,885	$12,523,662
168	$43,050	$45,835	$88,885	$12,477,827

第14年供款共

$1,066,617

第14年利息

$526,847

第14年共還本金

$539,770

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$42,893	$45,992	$88,885	$12,431,835
170	$42,734	$46,150	$88,885	$12,385,684
171	$42,576	$46,309	$88,885	$12,339,375
172	$42,417	$46,468	$88,885	$12,292,907
173	$42,257	$46,628	$88,885	$12,246,279
174	$42,097	$46,788	$88,885	$12,199,491
175	$41,936	$46,949	$88,885	$12,152,542
176	$41,774	$47,110	$88,885	$12,105,432
177	$41,612	$47,272	$88,885	$12,058,159
178	$41,450	$47,435	$88,885	$12,010,725
179	$41,287	$47,598	$88,885	$11,963,127
180	$41,123	$47,762	$88,885	$11,915,365

第15年供款共

$1,066,617

第15年利息

$504,155

第15年共還本金

$562,462

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$40,959	$47,926	$88,885	$11,867,439
182	$40,794	$48,090	$88,885	$11,819,349
183	$40,629	$48,256	$88,885	$11,771,093
184	$40,463	$48,422	$88,885	$11,722,672
185	$40,297	$48,588	$88,885	$11,674,084
186	$40,130	$48,755	$88,885	$11,625,328
187	$39,962	$48,923	$88,885	$11,576,406
188	$39,794	$49,091	$88,885	$11,527,315
189	$39,625	$49,260	$88,885	$11,478,055
190	$39,456	$49,429	$88,885	$11,428,626
191	$39,286	$49,599	$88,885	$11,379,027
192	$39,115	$49,769	$88,885	$11,329,258

第16年供款共

$1,066,617

第16年利息

$480,510

第16年共還本金

$586,107

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$38,944	$49,940	$88,885	$11,279,318
194	$38,773	$50,112	$88,885	$11,229,206
195	$38,600	$50,284	$88,885	$11,178,921
196	$38,428	$50,457	$88,885	$11,128,464
197	$38,254	$50,631	$88,885	$11,077,833
198	$38,080	$50,805	$88,885	$11,027,029
199	$37,905	$50,979	$88,885	$10,976,049
200	$37,730	$51,155	$88,885	$10,924,895
201	$37,554	$51,330	$88,885	$10,873,564
202	$37,378	$51,507	$88,885	$10,822,057
203	$37,201	$51,684	$88,885	$10,770,373
204	$37,023	$51,862	$88,885	$10,718,512

第17年供款共

$1,066,617

第17年利息

$455,871

第17年共還本金

$610,746

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$36,845	$52,040	$88,885	$10,666,472
206	$36,666	$52,219	$88,885	$10,614,253
207	$36,486	$52,398	$88,885	$10,561,855
208	$36,306	$52,578	$88,885	$10,509,277
209	$36,126	$52,759	$88,885	$10,456,517
210	$35,944	$52,940	$88,885	$10,403,577
211	$35,762	$53,122	$88,885	$10,350,454
212	$35,580	$53,305	$88,885	$10,297,149
213	$35,396	$53,488	$88,885	$10,243,661
214	$35,213	$53,672	$88,885	$10,189,989
215	$35,028	$53,857	$88,885	$10,136,132
216	$34,843	$54,042	$88,885	$10,082,090

第18年供款共

$1,066,617

第18年利息

$430,196

第18年共還本金

$636,421

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$34,657	$54,228	$88,885	$10,027,863
218	$34,471	$54,414	$88,885	$9,973,449
219	$34,284	$54,601	$88,885	$9,918,848
220	$34,096	$54,789	$88,885	$9,864,059
221	$33,908	$54,977	$88,885	$9,809,082
222	$33,719	$55,166	$88,885	$9,753,916
223	$33,529	$55,356	$88,885	$9,698,560
224	$33,339	$55,546	$88,885	$9,643,014
225	$33,148	$55,737	$88,885	$9,587,277
226	$32,956	$55,928	$88,885	$9,531,349
227	$32,764	$56,121	$88,885	$9,475,228
228	$32,571	$56,314	$88,885	$9,418,915

第19年供款共

$1,066,617

第19年利息

$403,441

第19年共還本金

$663,176

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$32,378	$56,507	$88,885	$9,362,407
230	$32,183	$56,701	$88,885	$9,305,706
231	$31,988	$56,896	$88,885	$9,248,809
232	$31,793	$57,092	$88,885	$9,191,717
233	$31,597	$57,288	$88,885	$9,134,429
234	$31,400	$57,485	$88,885	$9,076,944
235	$31,202	$57,683	$88,885	$9,019,261
236	$31,004	$57,881	$88,885	$8,961,380
237	$30,805	$58,080	$88,885	$8,903,300
238	$30,605	$58,280	$88,885	$8,845,021
239	$30,405	$58,480	$88,885	$8,786,541
240	$30,204	$58,681	$88,885	$8,727,860

第20年供款共

$1,066,617

第20年利息

$375,562

第20年共還本金

$691,055

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$30,002	$58,883	$88,885	$8,668,977
242	$29,800	$59,085	$88,885	$8,609,892
243	$29,597	$59,288	$88,885	$8,550,603
244	$29,393	$59,492	$88,885	$8,491,111
245	$29,188	$59,697	$88,885	$8,431,415
246	$28,983	$59,902	$88,885	$8,371,513
247	$28,777	$60,108	$88,885	$8,311,405
248	$28,570	$60,314	$88,885	$8,251,091
249	$28,363	$60,522	$88,885	$8,190,569
250	$28,155	$60,730	$88,885	$8,129,840
251	$27,946	$60,938	$88,885	$8,068,901
252	$27,737	$61,148	$88,885	$8,007,753

第21年供款共

$1,066,617

第21年利息

$346,511

第21年共還本金

$720,106

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$27,527	$61,358	$88,885	$7,946,395
254	$27,316	$61,569	$88,885	$7,884,826
255	$27,104	$61,781	$88,885	$7,823,046
256	$26,892	$61,993	$88,885	$7,761,052
257	$26,679	$62,206	$88,885	$7,698,846
258	$26,465	$62,420	$88,885	$7,636,426
259	$26,250	$62,635	$88,885	$7,573,792
260	$26,035	$62,850	$88,885	$7,510,942
261	$25,819	$63,066	$88,885	$7,447,876
262	$25,602	$63,283	$88,885	$7,384,593
263	$25,385	$63,500	$88,885	$7,321,093
264	$25,166	$63,719	$88,885	$7,257,375

第22年供款共

$1,066,617

第22年利息

$316,238

第22年共還本金

$750,379

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$24,947	$63,938	$88,885	$7,193,437
266	$24,727	$64,157	$88,885	$7,129,280
267	$24,507	$64,378	$88,885	$7,064,902
268	$24,286	$64,599	$88,885	$7,000,303
269	$24,064	$64,821	$88,885	$6,935,482
270	$23,841	$65,044	$88,885	$6,870,437
271	$23,617	$65,268	$88,885	$6,805,170
272	$23,393	$65,492	$88,885	$6,739,678
273	$23,168	$65,717	$88,885	$6,673,961
274	$22,942	$65,943	$88,885	$6,608,018
275	$22,715	$66,170	$88,885	$6,541,848
276	$22,488	$66,397	$88,885	$6,475,451

第23年供款共

$1,066,617

第23年利息

$284,693

第23年共還本金

$781,924

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$22,259	$66,625	$88,885	$6,408,825
278	$22,030	$66,854	$88,885	$6,341,971
279	$21,801	$67,084	$88,885	$6,274,887
280	$21,570	$67,315	$88,885	$6,207,572
281	$21,339	$67,546	$88,885	$6,140,026
282	$21,106	$67,778	$88,885	$6,072,247
283	$20,873	$68,011	$88,885	$6,004,236
284	$20,640	$68,245	$88,885	$5,935,991
285	$20,405	$68,480	$88,885	$5,867,511
286	$20,170	$68,715	$88,885	$5,798,796
287	$19,933	$68,951	$88,885	$5,729,844
288	$19,696	$69,188	$88,885	$5,660,656

第24年供款共

$1,066,617

第24年利息

$251,822

第24年共還本金

$814,795

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$19,459	$69,426	$88,885	$5,591,230
290	$19,220	$69,665	$88,885	$5,521,565
291	$18,980	$69,904	$88,885	$5,451,660
292	$18,740	$70,145	$88,885	$5,381,516
293	$18,499	$70,386	$88,885	$5,311,130
294	$18,257	$70,628	$88,885	$5,240,502
295	$18,014	$70,871	$88,885	$5,169,632
296	$17,771	$71,114	$88,885	$5,098,517
297	$17,526	$71,359	$88,885	$5,027,159
298	$17,281	$71,604	$88,885	$4,955,555
299	$17,035	$71,850	$88,885	$4,883,705
300	$16,788	$72,097	$88,885	$4,811,608

第25年供款共

$1,066,617

第25年利息

$217,569

第25年共還本金

$849,048

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$16,540	$72,345	$88,885	$4,739,263
302	$16,291	$72,594	$88,885	$4,666,669
303	$16,042	$72,843	$88,885	$4,593,826
304	$15,791	$73,093	$88,885	$4,520,733
305	$15,540	$73,345	$88,885	$4,447,388
306	$15,288	$73,597	$88,885	$4,373,791
307	$15,035	$73,850	$88,885	$4,299,941
308	$14,781	$74,104	$88,885	$4,225,838
309	$14,526	$74,358	$88,885	$4,151,479
310	$14,271	$74,614	$88,885	$4,076,865
311	$14,014	$74,871	$88,885	$4,001,995
312	$13,757	$75,128	$88,885	$3,926,867

第26年供款共

$1,066,617

第26年利息

$181,876

第26年共還本金

$884,741

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$13,499	$75,386	$88,885	$3,851,481
314	$13,239	$75,645	$88,885	$3,775,835
315	$12,979	$75,905	$88,885	$3,699,930
316	$12,719	$76,166	$88,885	$3,623,764
317	$12,457	$76,428	$88,885	$3,547,336
318	$12,194	$76,691	$88,885	$3,470,645
319	$11,930	$76,954	$88,885	$3,393,690
320	$11,666	$77,219	$88,885	$3,316,472
321	$11,400	$77,484	$88,885	$3,238,987
322	$11,134	$77,751	$88,885	$3,161,236
323	$10,867	$78,018	$88,885	$3,083,218
324	$10,599	$78,286	$88,885	$3,004,932

第27年供款共

$1,066,617

第27年利息

$144,683

第27年共還本金

$921,935

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$10,329	$78,555	$88,885	$2,926,377
326	$10,059	$78,825	$88,885	$2,847,552
327	$9,788	$79,096	$88,885	$2,768,455
328	$9,517	$79,368	$88,885	$2,689,087
329	$9,244	$79,641	$88,885	$2,609,446
330	$8,970	$79,915	$88,885	$2,529,531
331	$8,695	$80,189	$88,885	$2,449,342
332	$8,420	$80,465	$88,885	$2,368,877
333	$8,143	$80,742	$88,885	$2,288,135
334	$7,865	$81,019	$88,885	$2,207,116
335	$7,587	$81,298	$88,885	$2,125,818
336	$7,307	$81,577	$88,885	$2,044,240

第28年供款共

$1,066,617

第28年利息

$105,925

第28年共還本金

$960,692

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$7,027	$81,858	$88,885	$1,962,383
338	$6,746	$82,139	$88,885	$1,880,244
339	$6,463	$82,421	$88,885	$1,797,822
340	$6,180	$82,705	$88,885	$1,715,118
341	$5,896	$82,989	$88,885	$1,632,128
342	$5,610	$83,274	$88,885	$1,548,854
343	$5,324	$83,561	$88,885	$1,465,294
344	$5,037	$83,848	$88,885	$1,381,446
345	$4,749	$84,136	$88,885	$1,297,310
346	$4,460	$84,425	$88,885	$1,212,884
347	$4,169	$84,715	$88,885	$1,128,169
348	$3,878	$85,007	$88,885	$1,043,162

第29年供款共

$1,066,617

第29年利息

$65,539

第29年共還本金

$1,001,078

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$3,586	$85,299	$88,885	$957,863
350	$3,293	$85,592	$88,885	$872,271
351	$2,998	$85,886	$88,885	$786,385
352	$2,703	$86,182	$88,885	$700,203
353	$2,407	$86,478	$88,885	$613,726
354	$2,110	$86,775	$88,885	$526,951
355	$1,811	$87,073	$88,885	$439,877
356	$1,512	$87,373	$88,885	$352,505
357	$1,212	$87,673	$88,885	$264,831
358	$910	$87,974	$88,885	$176,857
359	$608	$88,277	$88,885	$88,580
360	$304	$88,580	$88,885	$0

第30年供款共

$1,066,617

第30年利息

$23,455

第30年共還本金

$1,043,162

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$41,244,014

免责声明

笋盘推介

按揭保险费
info