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$41,401,396

每月供款
$89,225

首期

$7,890,000

总贷款额

$18,410,000

總利息

$13,710,646

印花税

$1,117,750

其他

$273,000

置业成本总预算

HK$9,280,750

$178,448

置业成本总预算

HK$9,280,750

首期

$7,890,000
印花税

$1,117,750
- AVD
  
  $1,117,750
律师费

$ 10,000
代理佣金

$263,000
按揭保险费

不适用

$178,448

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

清水湾傲泷

thumb_up

Luxury Flat with Green View

实

1,172 呎

@22,867

local_fire_department 至HIT hotel_class 楼王 vpn_key 有匙即睇

售$2,680 万

实

1,172 呎

@22,867

售$2,680 万

local_fire_department 至HIT hotel_class 楼王 vpn_key 有匙即睇

清水湾大坑口

thumb_up

Sea View Garden House

建

2,100 呎

@12,381

local_fire_department 至HIT hotel_class 楼王 vpn_key 有匙即睇

售$2,600 万

建

2,100 呎

@12,381

售$2,600 万

local_fire_department 至HIT hotel_class 楼王 vpn_key 有匙即睇

清水湾小坑口临海沙滩品味村屋

thumb_up

欧陆风情, 大花园, 可汨2车

建

2,100 呎

@12,857

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

售$2,700 万

建

2,100 呎

@12,857

售$2,700 万

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

VR实景

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

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

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 CLEAR WATER BAY

thumb_up

BEAUTIFUL COMPLEX BY THE SEA

建

2,100 呎

@12,381

local_fire_department 至HIT local_offer 低水笋价

售$2,600 万

建

2,100 呎

@12,381

售$2,600 万

local_fire_department 至HIT local_offer 低水笋价

西贡紫兰花园

thumb_up

优质海景别墅，极高楼底，通爽舒适

实

1,400 呎

@18,571

建

1,400 呎

@18,571

local_fire_department 至HIT local_offer 低水笋价

售$2,600 万

实

1,400 呎

@18,571

建

1,400 呎

@18,571

售$2,600 万

local_fire_department 至HIT 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

西贡匡湖居可公司转让大园泊3车

thumb_up

品味装修单边巨园

实

1,323 呎

@19,501

建

1,920 呎

@13,438

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

售$2,580 万

实

1,323 呎

@19,501

建

1,920 呎

@13,438

售$2,580 万

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

西贡傲泷大噼价!! 笋!!笋!!笋!!

thumb_up

傲泷大噼价!! 笋!!笋!!笋!!

实

1,714 呎

@15,169

local_fire_department 至HIT directions_run 即走 pets 爱竉必选 price_change 蚀让盘

售$2,600 万

实

1,714 呎

@15,169

售$2,600 万

local_fire_department 至HIT directions_run 即走 pets 爱竉必选 price_change 蚀让盘

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

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

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

利率	15年	20年	25年	30年
1.000	$110,183	$84,667	$69,382	$59,214
1.500	$114,279	$88,837	$73,628	$63,537
2.000	$118,470	$93,133	$78,032	$68,047
2.500	$122,756	$97,555	$82,590	$72,742
3.000	$127,136	$102,101	$87,302	$77,617
3.500	$131,610	$106,771	$92,165	$82,669
4.000	$136,177	$111,561	$97,175	$87,892
4.125	$137,333	$112,777	$98,450	$89,224
4.500	$140,835	$116,471	$102,329	$93,281
5.000	$145,585	$121,498	$107,623	$98,829
5.500	$150,425	$126,640	$113,054	$104,530
6.000	$155,354	$131,895	$118,616	$110,377

每月供款$89,225

年期

30年

贷款金额

$18,410,000

總利息

$13,710,646

总贷款连利息

$32,120,646

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$63,284	$25,940	$89,224	$18,384,060
2	$63,195	$26,029	$89,224	$18,358,032
3	$63,106	$26,118	$89,224	$18,331,913
4	$63,016	$26,208	$89,224	$18,305,705
5	$62,926	$26,298	$89,224	$18,279,407
6	$62,835	$26,389	$89,224	$18,253,018
7	$62,745	$26,479	$89,224	$18,226,539
8	$62,654	$26,570	$89,224	$18,199,969
9	$62,562	$26,662	$89,224	$18,173,307
10	$62,471	$26,753	$89,224	$18,146,554
11	$62,379	$26,845	$89,224	$18,119,709
12	$62,286	$26,938	$89,224	$18,092,771

第1年供款共

$1,070,688

第1年利息

$753,459

第1年共還本金

$317,229

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$62,194	$27,030	$89,224	$18,065,741
14	$62,101	$27,123	$89,224	$18,038,618
15	$62,008	$27,216	$89,224	$18,011,402
16	$61,914	$27,310	$89,224	$17,984,092
17	$61,820	$27,404	$89,224	$17,956,688
18	$61,726	$27,498	$89,224	$17,929,190
19	$61,632	$27,592	$89,224	$17,901,598
20	$61,537	$27,687	$89,224	$17,873,911
21	$61,442	$27,782	$89,224	$17,846,128
22	$61,346	$27,878	$89,224	$17,818,250
23	$61,250	$27,974	$89,224	$17,790,277
24	$61,154	$28,070	$89,224	$17,762,207

第2年供款共

$1,070,688

第2年利息

$740,124

第2年共還本金

$330,565

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$61,058	$28,166	$89,224	$17,734,040
26	$60,961	$28,263	$89,224	$17,705,777
27	$60,864	$28,360	$89,224	$17,677,417
28	$60,766	$28,458	$89,224	$17,648,959
29	$60,668	$28,556	$89,224	$17,620,403
30	$60,570	$28,654	$89,224	$17,591,749
31	$60,472	$28,752	$89,224	$17,562,997
32	$60,373	$28,851	$89,224	$17,534,145
33	$60,274	$28,950	$89,224	$17,505,195
34	$60,174	$29,050	$89,224	$17,476,145
35	$60,074	$29,150	$89,224	$17,446,995
36	$59,974	$29,250	$89,224	$17,417,745

第3年供款共

$1,070,688

第3年利息

$726,227

第3年共還本金

$344,461

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$59,873	$29,351	$89,224	$17,388,395
38	$59,773	$29,451	$89,224	$17,358,944
39	$59,671	$29,553	$89,224	$17,329,391
40	$59,570	$29,654	$89,224	$17,299,737
41	$59,468	$29,756	$89,224	$17,269,980
42	$59,366	$29,858	$89,224	$17,240,122
43	$59,263	$29,961	$89,224	$17,210,161
44	$59,160	$30,064	$89,224	$17,180,097
45	$59,057	$30,167	$89,224	$17,149,929
46	$58,953	$30,271	$89,224	$17,119,658
47	$58,849	$30,375	$89,224	$17,089,283
48	$58,744	$30,480	$89,224	$17,058,803

第4年供款共

$1,070,688

第4年利息

$711,746

第4年共還本金

$358,942

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$58,640	$30,584	$89,224	$17,028,219
50	$58,535	$30,690	$89,224	$16,997,530
51	$58,429	$30,795	$89,224	$16,966,735
52	$58,323	$30,901	$89,224	$16,935,834
53	$58,217	$31,007	$89,224	$16,904,827
54	$58,110	$31,114	$89,224	$16,873,713
55	$58,003	$31,221	$89,224	$16,842,492
56	$57,896	$31,328	$89,224	$16,811,164
57	$57,788	$31,436	$89,224	$16,779,729
58	$57,680	$31,544	$89,224	$16,748,185
59	$57,572	$31,652	$89,224	$16,716,533
60	$57,463	$31,761	$89,224	$16,684,772

第5年供款共

$1,070,688

第5年利息

$696,657

第5年共還本金

$374,032

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$57,354	$31,870	$89,224	$16,652,902
62	$57,244	$31,980	$89,224	$16,620,922
63	$57,134	$32,090	$89,224	$16,588,833
64	$57,024	$32,200	$89,224	$16,556,633
65	$56,913	$32,311	$89,224	$16,524,322
66	$56,802	$32,422	$89,224	$16,491,900
67	$56,691	$32,533	$89,224	$16,459,367
68	$56,579	$32,645	$89,224	$16,426,722
69	$56,467	$32,757	$89,224	$16,393,965
70	$56,354	$32,870	$89,224	$16,361,095
71	$56,241	$32,983	$89,224	$16,328,113
72	$56,128	$33,096	$89,224	$16,295,017

第6年供款共

$1,070,688

第6年利息

$680,933

第6年共還本金

$389,755

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$56,014	$33,210	$89,224	$16,261,807
74	$55,900	$33,324	$89,224	$16,228,483
75	$55,785	$33,439	$89,224	$16,195,044
76	$55,670	$33,554	$89,224	$16,161,490
77	$55,555	$33,669	$89,224	$16,127,822
78	$55,439	$33,785	$89,224	$16,094,037
79	$55,323	$33,901	$89,224	$16,060,136
80	$55,207	$34,017	$89,224	$16,026,119
81	$55,090	$34,134	$89,224	$15,991,985
82	$54,972	$34,252	$89,224	$15,957,733
83	$54,855	$34,369	$89,224	$15,923,364
84	$54,737	$34,487	$89,224	$15,888,876

第7年供款共

$1,070,688

第7年利息

$664,548

第7年共還本金

$406,140

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$54,618	$34,606	$89,224	$15,854,270
86	$54,499	$34,725	$89,224	$15,819,545
87	$54,380	$34,844	$89,224	$15,784,701
88	$54,260	$34,964	$89,224	$15,749,737
89	$54,140	$35,084	$89,224	$15,714,653
90	$54,019	$35,205	$89,224	$15,679,448
91	$53,898	$35,326	$89,224	$15,644,122
92	$53,777	$35,447	$89,224	$15,608,674
93	$53,655	$35,569	$89,224	$15,573,105
94	$53,533	$35,691	$89,224	$15,537,414
95	$53,410	$35,814	$89,224	$15,501,600
96	$53,287	$35,937	$89,224	$15,465,662

第8年供款共

$1,070,688

第8年利息

$647,474

第8年共還本金

$423,214

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$53,163	$36,061	$89,224	$15,429,602
98	$53,039	$36,185	$89,224	$15,393,417
99	$52,915	$36,309	$89,224	$15,357,108
100	$52,790	$36,434	$89,224	$15,320,674
101	$52,665	$36,559	$89,224	$15,284,115
102	$52,539	$36,685	$89,224	$15,247,430
103	$52,413	$36,811	$89,224	$15,210,619
104	$52,287	$36,938	$89,224	$15,173,681
105	$52,160	$37,064	$89,224	$15,136,617
106	$52,032	$37,192	$89,224	$15,099,425
107	$51,904	$37,320	$89,224	$15,062,105
108	$51,776	$37,448	$89,224	$15,024,657

第9年供款共

$1,070,688

第9年利息

$629,683

第9年共還本金

$441,005

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$51,647	$37,577	$89,224	$14,987,080
110	$51,518	$37,706	$89,224	$14,949,374
111	$51,388	$37,836	$89,224	$14,911,539
112	$51,258	$37,966	$89,224	$14,873,573
113	$51,128	$38,096	$89,224	$14,835,477
114	$50,997	$38,227	$89,224	$14,797,250
115	$50,866	$38,358	$89,224	$14,758,892
116	$50,734	$38,490	$89,224	$14,720,401
117	$50,601	$38,623	$89,224	$14,681,779
118	$50,469	$38,755	$89,224	$14,643,023
119	$50,335	$38,889	$89,224	$14,604,135
120	$50,202	$39,022	$89,224	$14,565,112

第10年供款共

$1,070,688

第10年利息

$611,143

第10年共還本金

$459,545

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$50,068	$39,156	$89,224	$14,525,956
122	$49,933	$39,291	$89,224	$14,486,665
123	$49,798	$39,426	$89,224	$14,447,239
124	$49,662	$39,562	$89,224	$14,407,677
125	$49,526	$39,698	$89,224	$14,367,979
126	$49,390	$39,834	$89,224	$14,328,145
127	$49,253	$39,971	$89,224	$14,288,174
128	$49,116	$40,108	$89,224	$14,248,066
129	$48,978	$40,246	$89,224	$14,207,820
130	$48,839	$40,385	$89,224	$14,167,435
131	$48,701	$40,523	$89,224	$14,126,911
132	$48,561	$40,663	$89,224	$14,086,249

第11年供款共

$1,070,688

第11年利息

$591,825

第11年共還本金

$478,864

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$48,421	$40,803	$89,224	$14,045,446
134	$48,281	$40,943	$89,224	$14,004,503
135	$48,140	$41,084	$89,224	$13,963,420
136	$47,999	$41,225	$89,224	$13,922,195
137	$47,858	$41,366	$89,224	$13,880,829
138	$47,715	$41,509	$89,224	$13,839,320
139	$47,573	$41,651	$89,224	$13,797,669
140	$47,429	$41,795	$89,224	$13,755,874
141	$47,286	$41,938	$89,224	$13,713,936
142	$47,142	$42,082	$89,224	$13,671,854
143	$46,997	$42,227	$89,224	$13,629,627
144	$46,852	$42,372	$89,224	$13,587,254

第12年供款共

$1,070,688

第12年利息

$571,694

第12年共還本金

$498,994

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$46,706	$42,518	$89,224	$13,544,737
146	$46,560	$42,664	$89,224	$13,502,073
147	$46,413	$42,811	$89,224	$13,459,262
148	$46,266	$42,958	$89,224	$13,416,304
149	$46,119	$43,105	$89,224	$13,373,199
150	$45,970	$43,254	$89,224	$13,329,945
151	$45,822	$43,402	$89,224	$13,286,543
152	$45,672	$43,552	$89,224	$13,242,991
153	$45,523	$43,701	$89,224	$13,199,290
154	$45,373	$43,851	$89,224	$13,155,438
155	$45,222	$44,002	$89,224	$13,111,436
156	$45,071	$44,153	$89,224	$13,067,283

第13年供款共

$1,070,688

第13年利息

$550,717

第13年共還本金

$519,972

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$44,919	$44,305	$89,224	$13,022,978
158	$44,766	$44,458	$89,224	$12,978,520
159	$44,614	$44,610	$89,224	$12,933,910
160	$44,460	$44,764	$89,224	$12,889,146
161	$44,306	$44,918	$89,224	$12,844,228
162	$44,152	$45,072	$89,224	$12,799,156
163	$43,997	$45,227	$89,224	$12,753,929
164	$43,842	$45,382	$89,224	$12,708,547
165	$43,686	$45,538	$89,224	$12,663,009
166	$43,529	$45,695	$89,224	$12,617,314
167	$43,372	$45,852	$89,224	$12,571,462
168	$43,214	$46,010	$89,224	$12,525,452

第14年供款共

$1,070,688

第14年利息

$528,858

第14年共還本金

$541,831

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$43,056	$46,168	$89,224	$12,479,284
170	$42,898	$46,326	$89,224	$12,432,958
171	$42,738	$46,486	$89,224	$12,386,472
172	$42,578	$46,646	$89,224	$12,339,827
173	$42,418	$46,806	$89,224	$12,293,021
174	$42,257	$46,967	$89,224	$12,246,054
175	$42,096	$47,128	$89,224	$12,198,926
176	$41,934	$47,290	$89,224	$12,151,636
177	$41,771	$47,453	$89,224	$12,104,183
178	$41,608	$47,616	$89,224	$12,056,567
179	$41,444	$47,780	$89,224	$12,008,787
180	$41,280	$47,944	$89,224	$11,960,844

第15年供款共

$1,070,688

第15年利息

$506,080

第15年共還本金

$564,609

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$41,115	$48,109	$89,224	$11,912,735
182	$40,950	$48,274	$89,224	$11,864,461
183	$40,784	$48,440	$89,224	$11,816,021
184	$40,618	$48,606	$89,224	$11,767,415
185	$40,450	$48,774	$89,224	$11,718,641
186	$40,283	$48,941	$89,224	$11,669,700
187	$40,115	$49,109	$89,224	$11,620,591
188	$39,946	$49,278	$89,224	$11,571,312
189	$39,776	$49,448	$89,224	$11,521,865
190	$39,606	$49,618	$89,224	$11,472,247
191	$39,436	$49,788	$89,224	$11,422,459
192	$39,265	$49,959	$89,224	$11,372,500

第16年供款共

$1,070,688

第16年利息

$482,344

第16年共還本金

$588,344

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$39,093	$50,131	$89,224	$11,322,369
194	$38,921	$50,303	$89,224	$11,272,065
195	$38,748	$50,476	$89,224	$11,221,589
196	$38,574	$50,650	$89,224	$11,170,939
197	$38,400	$50,824	$89,224	$11,120,115
198	$38,225	$50,999	$89,224	$11,069,117
199	$38,050	$51,174	$89,224	$11,017,943
200	$37,874	$51,350	$89,224	$10,966,593
201	$37,698	$51,526	$89,224	$10,915,066
202	$37,521	$51,703	$89,224	$10,863,363
203	$37,343	$51,881	$89,224	$10,811,482
204	$37,164	$52,060	$89,224	$10,759,422

第17年供款共

$1,070,688

第17年利息

$457,611

第17年共還本金

$613,077

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$36,986	$52,239	$89,224	$10,707,184
206	$36,806	$52,418	$89,224	$10,654,766
207	$36,626	$52,598	$89,224	$10,602,167
208	$36,445	$52,779	$89,224	$10,549,388
209	$36,264	$52,960	$89,224	$10,496,428
210	$36,081	$53,143	$89,224	$10,443,285
211	$35,899	$53,325	$89,224	$10,389,960
212	$35,715	$53,509	$89,224	$10,336,451
213	$35,532	$53,692	$89,224	$10,282,759
214	$35,347	$53,877	$89,224	$10,228,882
215	$35,162	$54,062	$89,224	$10,174,820
216	$34,976	$54,248	$89,224	$10,120,572

第18年供款共

$1,070,688

第18年利息

$431,838

第18年共還本金

$638,850

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$34,789	$54,435	$89,224	$10,066,137
218	$34,602	$54,622	$89,224	$10,011,515
219	$34,415	$54,809	$89,224	$9,956,706
220	$34,226	$54,998	$89,224	$9,901,708
221	$34,037	$55,187	$89,224	$9,846,521
222	$33,847	$55,377	$89,224	$9,791,145
223	$33,657	$55,567	$89,224	$9,735,578
224	$33,466	$55,758	$89,224	$9,679,820
225	$33,274	$55,950	$89,224	$9,623,870
226	$33,082	$56,142	$89,224	$9,567,728
227	$32,889	$56,335	$89,224	$9,511,393
228	$32,695	$56,529	$89,224	$9,454,865

第19年供款共

$1,070,688

第19年利息

$404,981

第19年共還本金

$665,707

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$32,501	$56,723	$89,224	$9,398,142
230	$32,306	$56,918	$89,224	$9,341,224
231	$32,110	$57,114	$89,224	$9,284,110
232	$31,914	$57,310	$89,224	$9,226,800
233	$31,717	$57,507	$89,224	$9,169,293
234	$31,519	$57,705	$89,224	$9,111,589
235	$31,321	$57,903	$89,224	$9,053,686
236	$31,122	$58,102	$89,224	$8,995,584
237	$30,922	$58,302	$89,224	$8,937,282
238	$30,722	$58,502	$89,224	$8,878,780
239	$30,521	$58,703	$89,224	$8,820,077
240	$30,319	$58,905	$89,224	$8,761,172

第20年供款共

$1,070,688

第20年利息

$376,996

第20年共還本金

$693,693

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$30,117	$59,107	$89,224	$8,702,064
242	$29,913	$59,311	$89,224	$8,642,754
243	$29,709	$59,515	$89,224	$8,583,239
244	$29,505	$59,719	$89,224	$8,523,520
245	$29,300	$59,924	$89,224	$8,463,596
246	$29,094	$60,130	$89,224	$8,403,465
247	$28,887	$60,337	$89,224	$8,343,128
248	$28,680	$60,545	$89,224	$8,282,584
249	$28,471	$60,753	$89,224	$8,221,831
250	$28,263	$60,961	$89,224	$8,160,870
251	$28,053	$61,171	$89,224	$8,099,699
252	$27,843	$61,381	$89,224	$8,038,317

第21年供款共

$1,070,688

第21年利息

$347,833

第21年共還本金

$722,855

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$27,632	$61,592	$89,224	$7,976,725
254	$27,420	$61,804	$89,224	$7,914,921
255	$27,208	$62,016	$89,224	$7,852,904
256	$26,994	$62,230	$89,224	$7,790,675
257	$26,780	$62,444	$89,224	$7,728,231
258	$26,566	$62,658	$89,224	$7,665,573
259	$26,350	$62,874	$89,224	$7,602,699
260	$26,134	$63,090	$89,224	$7,539,610
261	$25,917	$63,307	$89,224	$7,476,303
262	$25,700	$63,524	$89,224	$7,412,779
263	$25,481	$63,743	$89,224	$7,349,036
264	$25,262	$63,962	$89,224	$7,285,075

第22年供款共

$1,070,688

第22年利息

$317,445

第22年共還本金

$753,243

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$25,042	$64,182	$89,224	$7,220,893
266	$24,822	$64,402	$89,224	$7,156,491
267	$24,600	$64,624	$89,224	$7,091,867
268	$24,378	$64,846	$89,224	$7,027,021
269	$24,155	$65,069	$89,224	$6,961,953
270	$23,932	$65,292	$89,224	$6,896,661
271	$23,707	$65,517	$89,224	$6,831,144
272	$23,482	$65,742	$89,224	$6,765,402
273	$23,256	$65,968	$89,224	$6,699,434
274	$23,029	$66,195	$89,224	$6,633,239
275	$22,802	$66,422	$89,224	$6,566,817
276	$22,573	$66,651	$89,224	$6,500,166

第23年供款共

$1,070,688

第23年利息

$285,780

第23年共還本金

$784,908

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$22,344	$66,880	$89,224	$6,433,287
278	$22,114	$67,110	$89,224	$6,366,177
279	$21,884	$67,340	$89,224	$6,298,837
280	$21,652	$67,572	$89,224	$6,231,265
281	$21,420	$67,804	$89,224	$6,163,461
282	$21,187	$68,037	$89,224	$6,095,424
283	$20,953	$68,271	$89,224	$6,027,153
284	$20,718	$68,506	$89,224	$5,958,647
285	$20,483	$68,741	$89,224	$5,889,906
286	$20,247	$68,977	$89,224	$5,820,929
287	$20,009	$69,215	$89,224	$5,751,714
288	$19,772	$69,452	$89,224	$5,682,261

第24年供款共

$1,070,688

第24年利息

$252,783

第24年共還本金

$817,905

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$19,533	$69,691	$89,224	$5,612,570
290	$19,293	$69,931	$89,224	$5,542,639
291	$19,053	$70,171	$89,224	$5,472,468
292	$18,812	$70,412	$89,224	$5,402,056
293	$18,570	$70,654	$89,224	$5,331,401
294	$18,327	$70,897	$89,224	$5,260,504
295	$18,083	$71,141	$89,224	$5,189,363
296	$17,838	$71,386	$89,224	$5,117,977
297	$17,593	$71,631	$89,224	$5,046,346
298	$17,347	$71,877	$89,224	$4,974,469
299	$17,100	$72,124	$89,224	$4,902,345
300	$16,852	$72,372	$89,224	$4,829,973

第25年供款共

$1,070,688

第25年利息

$218,400

第25年共還本金

$852,289

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$16,603	$72,621	$89,224	$4,757,352
302	$16,353	$72,871	$89,224	$4,684,481
303	$16,103	$73,121	$89,224	$4,611,360
304	$15,852	$73,372	$89,224	$4,537,988
305	$15,599	$73,625	$89,224	$4,464,363
306	$15,346	$73,878	$89,224	$4,390,485
307	$15,092	$74,132	$89,224	$4,316,353
308	$14,837	$74,387	$89,224	$4,241,967
309	$14,582	$74,642	$89,224	$4,167,325
310	$14,325	$74,899	$89,224	$4,092,426
311	$14,068	$75,156	$89,224	$4,017,269
312	$13,809	$75,415	$89,224	$3,941,855

第26年供款共

$1,070,688

第26年利息

$182,570

第26年共還本金

$888,118

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$13,550	$75,674	$89,224	$3,866,181
314	$13,290	$75,934	$89,224	$3,790,247
315	$13,029	$76,195	$89,224	$3,714,052
316	$12,767	$76,457	$89,224	$3,637,595
317	$12,504	$76,720	$89,224	$3,560,875
318	$12,241	$76,984	$89,224	$3,483,892
319	$11,976	$77,248	$89,224	$3,406,643
320	$11,710	$77,514	$89,224	$3,329,130
321	$11,444	$77,780	$89,224	$3,251,350
322	$11,177	$78,048	$89,224	$3,173,302
323	$10,908	$78,316	$89,224	$3,094,986
324	$10,639	$78,585	$89,224	$3,016,401

第27年供款共

$1,070,688

第27年利息

$145,235

第27年共還本金

$925,453

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$10,369	$78,855	$89,224	$2,937,546
326	$10,098	$79,126	$89,224	$2,858,420
327	$9,826	$79,398	$89,224	$2,779,022
328	$9,553	$79,671	$89,224	$2,699,351
329	$9,279	$79,945	$89,224	$2,619,406
330	$9,004	$80,220	$89,224	$2,539,186
331	$8,728	$80,496	$89,224	$2,458,690
332	$8,452	$80,772	$89,224	$2,377,918
333	$8,174	$81,050	$89,224	$2,296,868
334	$7,895	$81,329	$89,224	$2,215,540
335	$7,616	$81,608	$89,224	$2,133,932
336	$7,335	$81,889	$89,224	$2,052,043

第28年供款共

$1,070,688

第28年利息

$106,330

第28年共還本金

$964,358

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$7,054	$82,170	$89,224	$1,969,873
338	$6,771	$82,453	$89,224	$1,887,420
339	$6,488	$82,736	$89,224	$1,804,684
340	$6,204	$83,020	$89,224	$1,721,664
341	$5,918	$83,306	$89,224	$1,638,358
342	$5,632	$83,592	$89,224	$1,554,766
343	$5,345	$83,880	$89,224	$1,470,886
344	$5,056	$84,168	$89,224	$1,386,718
345	$4,767	$84,457	$89,224	$1,302,261
346	$4,477	$84,747	$89,224	$1,217,514
347	$4,185	$85,039	$89,224	$1,132,475
348	$3,893	$85,331	$89,224	$1,047,144

第29年供款共

$1,070,688

第29年利息

$65,789

第29年共還本金

$1,004,899

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$3,600	$85,624	$89,224	$961,519
350	$3,305	$85,919	$89,224	$875,601
351	$3,010	$86,214	$89,224	$789,386
352	$2,714	$86,510	$89,224	$702,876
353	$2,416	$86,808	$89,224	$616,068
354	$2,118	$87,106	$89,224	$528,962
355	$1,818	$87,406	$89,224	$441,556
356	$1,518	$87,706	$89,224	$353,850
357	$1,216	$88,008	$89,224	$265,842
358	$914	$88,310	$89,224	$177,532
359	$610	$88,614	$89,224	$88,918
360	$306	$88,918	$89,224	$0

第30年供款共

$1,070,688

第30年利息

$23,544

第30年共還本金

$1,047,144

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$41,401,396

免责声明

笋盘推介

按揭保险费
info