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$42,817,832

每月供款
$92,278

首期

$8,160,000

总贷款额

$19,040,000

總利息

$14,179,832

印花税

$1,156,000

其他

$282,000

置业成本总预算

HK$9,598,000

$184,555

置业成本总预算

HK$9,598,000

首期

$8,160,000
印花税

$1,156,000
- AVD
  
  $1,156,000
律师费

$ 10,000
代理佣金

$272,000
按揭保险费

不适用

$184,555

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

KOL实拍

西贡松涛苑

thumb_up

EXCELLENT COMPLEX

实

1,739 呎

@16,101

建

1,869 呎

@14,981

local_fire_department 至HIT local_offer 低水笋价

售$2,800 万

实

1,739 呎

@16,101

建

1,869 呎

@14,981

售$2,800 万

local_fire_department 至HIT local_offer 低水笋价

KOL实拍影片

西贡西贡

thumb_up

西贡

实

1,497 呎

@18,704

建

1,846 呎

@15,168

local_fire_department 至HIT hotel_class 楼王

售$2,800 万

实

1,497 呎

@18,704

建

1,846 呎

@15,168

售$2,800 万

local_fire_department 至HIT 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

清水湾康曦花园

thumb_up

Private Location

实

1,473 呎

@17,990

建

2,813 呎

@9,421

local_fire_department 至HIT

售$2,650 万

实

1,473 呎

@17,990

建

2,813 呎

@9,421

售$2,650 万

local_fire_department 至HIT

西贡立德台

thumb_up

白沙湾别墅

实

1,481 呎

@18,906

建

1,800 呎

@15,556

local_fire_department 至HIT local_offer 低水笋价 vpn_key 有匙即睇

售$2,800 万

实

1,481 呎

@18,906

建

1,800 呎

@15,556

售$2,800 万

local_fire_department 至HIT local_offer 低水笋价 vpn_key 有匙即睇

西贡半山海景别墅

thumb_up

围墙花园天台, 独立大闸车房

实

1,497 呎

@18,704

建

1,846 呎

@15,168

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

售$2,800 万

实

1,497 呎

@18,704

建

1,846 呎

@15,168

售$2,800 万

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

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

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

清水湾大坑口

thumb_up

Sea View Garden House

建

2,100 呎

@13,095

local_fire_department 至HIT hotel_class 楼王 vpn_key 有匙即睇

售$2,750 万

建

2,100 呎

@13,095

售$2,750 万

local_fire_department 至HIT hotel_class 楼王 vpn_key 有匙即睇

西贡 SAI KUNG COUNTRY PARK

thumb_up

近路方便独立村屋、私家大闸、大花园泊车、私家泳池、四房靓装

建

2,100 呎

@13,095

local_fire_department 至HIT local_offer 低水笋价

售$2,750 万

建

2,100 呎

@13,095

售$2,750 万

local_fire_department 至HIT local_offer 低水笋价

KOL实拍

西贡 SAI KUNG

thumb_up

优质村落，一线地段

建

2,100 呎

@13,333

local_fire_department 至HIT

售$2,800 万

建

2,100 呎

@13,333

售$2,800 万

local_fire_department 至HIT

西贡輋径笃路

thumb_up

西贡輋径笃路

建

2,100 呎

@13,333

local_fire_department 至HIT

售$2,800 万

建

2,100 呎

@13,333

售$2,800 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$113,953	$87,564	$71,757	$61,240
1.500	$118,189	$91,877	$76,148	$65,711
2.000	$122,524	$96,320	$80,702	$70,376
2.500	$126,957	$100,894	$85,417	$75,231
3.000	$131,487	$105,595	$90,290	$80,273
3.500	$136,114	$110,424	$95,319	$85,498
4.000	$140,837	$115,379	$100,500	$90,900
4.125	$142,032	$116,637	$101,819	$92,277
4.500	$145,655	$120,456	$105,831	$96,473
5.000	$150,567	$125,656	$111,306	$102,211
5.500	$155,573	$130,974	$116,922	$108,107
6.000	$160,670	$136,408	$122,675	$114,154

每月供款$92,278

年期

30年

贷款金额

$19,040,000

總利息

$14,179,832

总贷款连利息

$33,219,832

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$65,450	$26,827	$92,277	$19,013,173
2	$65,358	$26,920	$92,277	$18,986,253
3	$65,265	$27,012	$92,277	$18,959,241
4	$65,172	$27,105	$92,277	$18,932,136
5	$65,079	$27,198	$92,277	$18,904,938
6	$64,986	$27,292	$92,277	$18,877,647
7	$64,892	$27,385	$92,277	$18,850,261
8	$64,798	$27,480	$92,277	$18,822,782
9	$64,703	$27,574	$92,277	$18,795,208
10	$64,609	$27,669	$92,277	$18,767,539
11	$64,513	$27,764	$92,277	$18,739,775
12	$64,418	$27,859	$92,277	$18,711,916

第1年供款共

$1,107,328

第1年利息

$779,243

第1年共還本金

$328,084

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$64,322	$27,955	$92,277	$18,683,960
14	$64,226	$28,051	$92,277	$18,655,909
15	$64,130	$28,148	$92,277	$18,627,762
16	$64,033	$28,244	$92,277	$18,599,517
17	$63,936	$28,341	$92,277	$18,571,176
18	$63,838	$28,439	$92,277	$18,542,737
19	$63,741	$28,537	$92,277	$18,514,200
20	$63,643	$28,635	$92,277	$18,485,566
21	$63,544	$28,733	$92,277	$18,456,832
22	$63,445	$28,832	$92,277	$18,428,000
23	$63,346	$28,931	$92,277	$18,399,069
24	$63,247	$29,031	$92,277	$18,370,039

第2年供款共

$1,107,328

第2年利息

$765,451

第2年共還本金

$341,877

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$63,147	$29,130	$92,277	$18,340,909
26	$63,047	$29,230	$92,277	$18,311,678
27	$62,946	$29,331	$92,277	$18,282,347
28	$62,846	$29,432	$92,277	$18,252,915
29	$62,744	$29,533	$92,277	$18,223,383
30	$62,643	$29,634	$92,277	$18,193,748
31	$62,541	$29,736	$92,277	$18,164,012
32	$62,439	$29,839	$92,277	$18,134,173
33	$62,336	$29,941	$92,277	$18,104,232
34	$62,233	$30,044	$92,277	$18,074,188
35	$62,130	$30,147	$92,277	$18,044,041
36	$62,026	$30,251	$92,277	$18,013,790

第3年供款共

$1,107,328

第3年利息

$751,079

第3年共還本金

$356,249

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$61,922	$30,355	$92,277	$17,983,435
38	$61,818	$30,459	$92,277	$17,952,976
39	$61,713	$30,564	$92,277	$17,922,412
40	$61,608	$30,669	$92,277	$17,891,743
41	$61,503	$30,774	$92,277	$17,860,968
42	$61,397	$30,880	$92,277	$17,830,088
43	$61,291	$30,986	$92,277	$17,799,102
44	$61,184	$31,093	$92,277	$17,768,009
45	$61,078	$31,200	$92,277	$17,736,809
46	$60,970	$31,307	$92,277	$17,705,502
47	$60,863	$31,415	$92,277	$17,674,087
48	$60,755	$31,523	$92,277	$17,642,565

第4年供款共

$1,107,328

第4年利息

$736,103

第4年共還本金

$371,225

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$60,646	$31,631	$92,277	$17,610,934
50	$60,538	$31,740	$92,277	$17,579,194
51	$60,428	$31,849	$92,277	$17,547,345
52	$60,319	$31,958	$92,277	$17,515,387
53	$60,209	$32,068	$92,277	$17,483,319
54	$60,099	$32,178	$92,277	$17,451,140
55	$59,988	$32,289	$92,277	$17,418,851
56	$59,877	$32,400	$92,277	$17,386,451
57	$59,766	$32,511	$92,277	$17,353,940
58	$59,654	$32,623	$92,277	$17,321,317
59	$59,542	$32,735	$92,277	$17,288,582
60	$59,429	$32,848	$92,277	$17,255,734

第5年供款共

$1,107,328

第5年利息

$720,497

第5年共還本金

$386,831

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$59,317	$32,961	$92,277	$17,222,773
62	$59,203	$33,074	$92,277	$17,189,699
63	$59,090	$33,188	$92,277	$17,156,511
64	$58,976	$33,302	$92,277	$17,123,209
65	$58,861	$33,416	$92,277	$17,089,793
66	$58,746	$33,531	$92,277	$17,056,262
67	$58,631	$33,646	$92,277	$17,022,616
68	$58,515	$33,762	$92,277	$16,988,854
69	$58,399	$33,878	$92,277	$16,954,975
70	$58,283	$33,995	$92,277	$16,920,981
71	$58,166	$34,111	$92,277	$16,886,869
72	$58,049	$34,229	$92,277	$16,852,641

第6年供款共

$1,107,328

第6年利息

$704,235

第6年共還本金

$403,093

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$57,931	$34,346	$92,277	$16,818,294
74	$57,813	$34,464	$92,277	$16,783,830
75	$57,694	$34,583	$92,277	$16,749,247
76	$57,576	$34,702	$92,277	$16,714,545
77	$57,456	$34,821	$92,277	$16,679,724
78	$57,337	$34,941	$92,277	$16,644,783
79	$57,216	$35,061	$92,277	$16,609,723
80	$57,096	$35,181	$92,277	$16,574,541
81	$56,975	$35,302	$92,277	$16,539,239
82	$56,854	$35,424	$92,277	$16,503,815
83	$56,732	$35,545	$92,277	$16,468,270
84	$56,610	$35,668	$92,277	$16,432,602

第7年供款共

$1,107,328

第7年利息

$687,289

第7年共還本金

$420,039

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$56,487	$35,790	$92,277	$16,396,812
86	$56,364	$35,913	$92,277	$16,360,899
87	$56,241	$36,037	$92,277	$16,324,862
88	$56,117	$36,161	$92,277	$16,288,701
89	$55,992	$36,285	$92,277	$16,252,416
90	$55,868	$36,410	$92,277	$16,216,007
91	$55,743	$36,535	$92,277	$16,179,472
92	$55,617	$36,660	$92,277	$16,142,812
93	$55,491	$36,786	$92,277	$16,106,025
94	$55,364	$36,913	$92,277	$16,069,112
95	$55,238	$37,040	$92,277	$16,032,073
96	$55,110	$37,167	$92,277	$15,994,906

第8年供款共

$1,107,328

第8年利息

$669,631

第8年共還本金

$437,697

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$54,982	$37,295	$92,277	$15,957,611
98	$54,854	$37,423	$92,277	$15,920,188
99	$54,726	$37,552	$92,277	$15,882,636
100	$54,597	$37,681	$92,277	$15,844,955
101	$54,467	$37,810	$92,277	$15,807,145
102	$54,337	$37,940	$92,277	$15,769,205
103	$54,207	$38,071	$92,277	$15,731,134
104	$54,076	$38,202	$92,277	$15,692,933
105	$53,944	$38,333	$92,277	$15,654,600
106	$53,813	$38,465	$92,277	$15,616,135
107	$53,680	$38,597	$92,277	$15,577,538
108	$53,548	$38,730	$92,277	$15,538,809

第9年供款共

$1,107,328

第9年利息

$651,231

第9年共還本金

$456,097

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$53,415	$38,863	$92,277	$15,499,946
110	$53,281	$38,996	$92,277	$15,460,950
111	$53,147	$39,130	$92,277	$15,421,820
112	$53,013	$39,265	$92,277	$15,382,555
113	$52,878	$39,400	$92,277	$15,343,155
114	$52,742	$39,535	$92,277	$15,303,620
115	$52,606	$39,671	$92,277	$15,263,949
116	$52,470	$39,807	$92,277	$15,224,141
117	$52,333	$39,944	$92,277	$15,184,197
118	$52,196	$40,082	$92,277	$15,144,115
119	$52,058	$40,219	$92,277	$15,103,896
120	$51,920	$40,358	$92,277	$15,063,538

第10年供款共

$1,107,328

第10年利息

$632,057

第10年共還本金

$475,271

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$51,781	$40,496	$92,277	$15,023,042
122	$51,642	$40,636	$92,277	$14,982,406
123	$51,502	$40,775	$92,277	$14,941,631
124	$51,362	$40,915	$92,277	$14,900,715
125	$51,221	$41,056	$92,277	$14,859,659
126	$51,080	$41,197	$92,277	$14,818,462
127	$50,938	$41,339	$92,277	$14,777,123
128	$50,796	$41,481	$92,277	$14,735,642
129	$50,654	$41,624	$92,277	$14,694,019
130	$50,511	$41,767	$92,277	$14,652,252
131	$50,367	$41,910	$92,277	$14,610,342
132	$50,223	$42,054	$92,277	$14,568,288

第11年供款共

$1,107,328

第11年利息

$612,077

第11年共還本金

$495,250

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$50,078	$42,199	$92,277	$14,526,089
134	$49,933	$42,344	$92,277	$14,483,745
135	$49,788	$42,489	$92,277	$14,441,256
136	$49,642	$42,635	$92,277	$14,398,620
137	$49,495	$42,782	$92,277	$14,355,838
138	$49,348	$42,929	$92,277	$14,312,909
139	$49,201	$43,077	$92,277	$14,269,832
140	$49,053	$43,225	$92,277	$14,226,607
141	$48,904	$43,373	$92,277	$14,183,234
142	$48,755	$43,522	$92,277	$14,139,712
143	$48,605	$43,672	$92,277	$14,096,040
144	$48,455	$43,822	$92,277	$14,052,217

第12年供款共

$1,107,328

第12年利息

$591,257

第12年共還本金

$516,070

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$48,304	$43,973	$92,277	$14,008,245
146	$48,153	$44,124	$92,277	$13,964,121
147	$48,002	$44,276	$92,277	$13,919,845
148	$47,849	$44,428	$92,277	$13,875,417
149	$47,697	$44,581	$92,277	$13,830,837
150	$47,544	$44,734	$92,277	$13,786,103
151	$47,390	$44,888	$92,277	$13,741,215
152	$47,235	$45,042	$92,277	$13,696,173
153	$47,081	$45,197	$92,277	$13,650,977
154	$46,925	$45,352	$92,277	$13,605,625
155	$46,769	$45,508	$92,277	$13,560,117
156	$46,613	$45,664	$92,277	$13,514,452

第13年供款共

$1,107,328

第13年利息

$569,562

第13年共還本金

$537,765

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$46,456	$45,821	$92,277	$13,468,631
158	$46,298	$45,979	$92,277	$13,422,652
159	$46,140	$46,137	$92,277	$13,376,515
160	$45,982	$46,296	$92,277	$13,330,219
161	$45,823	$46,455	$92,277	$13,283,765
162	$45,663	$46,614	$92,277	$13,237,150
163	$45,503	$46,775	$92,277	$13,190,376
164	$45,342	$46,935	$92,277	$13,143,440
165	$45,181	$47,097	$92,277	$13,096,344
166	$45,019	$47,259	$92,277	$13,049,085
167	$44,856	$47,421	$92,277	$13,001,664
168	$44,693	$47,584	$92,277	$12,954,080

第14年供款共

$1,107,328

第14年利息

$546,955

第14年共還本金

$560,372

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$44,530	$47,748	$92,277	$12,906,332
170	$44,366	$47,912	$92,277	$12,858,420
171	$44,201	$48,076	$92,277	$12,810,344
172	$44,036	$48,242	$92,277	$12,762,102
173	$43,870	$48,408	$92,277	$12,713,695
174	$43,703	$48,574	$92,277	$12,665,121
175	$43,536	$48,741	$92,277	$12,616,380
176	$43,369	$48,909	$92,277	$12,567,471
177	$43,201	$49,077	$92,277	$12,518,394
178	$43,032	$49,245	$92,277	$12,469,149
179	$42,863	$49,415	$92,277	$12,419,735
180	$42,693	$49,584	$92,277	$12,370,150

第15年供款共

$1,107,328

第15年利息

$523,398

第15年共還本金

$583,930

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$42,522	$49,755	$92,277	$12,320,395
182	$42,351	$49,926	$92,277	$12,270,469
183	$42,180	$50,098	$92,277	$12,220,372
184	$42,008	$50,270	$92,277	$12,170,102
185	$41,835	$50,443	$92,277	$12,119,659
186	$41,661	$50,616	$92,277	$12,069,043
187	$41,487	$50,790	$92,277	$12,018,253
188	$41,313	$50,965	$92,277	$11,967,289
189	$41,138	$51,140	$92,277	$11,916,149
190	$40,962	$51,316	$92,277	$11,864,833
191	$40,785	$51,492	$92,277	$11,813,341
192	$40,608	$51,669	$92,277	$11,761,673

第16年供款共

$1,107,328

第16年利息

$498,850

第16年共還本金

$608,478

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$40,431	$51,847	$92,277	$11,709,826
194	$40,253	$52,025	$92,277	$11,657,801
195	$40,074	$52,204	$92,277	$11,605,598
196	$39,894	$52,383	$92,277	$11,553,215
197	$39,714	$52,563	$92,277	$11,500,651
198	$39,533	$52,744	$92,277	$11,447,908
199	$39,352	$52,925	$92,277	$11,394,982
200	$39,170	$53,107	$92,277	$11,341,875
201	$38,988	$53,290	$92,277	$11,288,586
202	$38,805	$53,473	$92,277	$11,235,113
203	$38,621	$53,657	$92,277	$11,181,456
204	$38,436	$53,841	$92,277	$11,127,615

第17年供款共

$1,107,328

第17年利息

$473,270

第17年共還本金

$634,057

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$38,251	$54,026	$92,277	$11,073,589
206	$38,065	$54,212	$92,277	$11,019,377
207	$37,879	$54,398	$92,277	$10,964,979
208	$37,692	$54,585	$92,277	$10,910,394
209	$37,504	$54,773	$92,277	$10,855,621
210	$37,316	$54,961	$92,277	$10,800,660
211	$37,127	$55,150	$92,277	$10,745,510
212	$36,938	$55,340	$92,277	$10,690,170
213	$36,747	$55,530	$92,277	$10,634,640
214	$36,557	$55,721	$92,277	$10,578,920
215	$36,365	$55,912	$92,277	$10,523,007
216	$36,173	$56,104	$92,277	$10,466,903

第18年供款共

$1,107,328

第18年利息

$446,615

第18年共還本金

$660,712

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$35,980	$56,297	$92,277	$10,410,606
218	$35,786	$56,491	$92,277	$10,354,115
219	$35,592	$56,685	$92,277	$10,297,430
220	$35,397	$56,880	$92,277	$10,240,550
221	$35,202	$57,075	$92,277	$10,183,474
222	$35,006	$57,272	$92,277	$10,126,203
223	$34,809	$57,468	$92,277	$10,068,734
224	$34,611	$57,666	$92,277	$10,011,068
225	$34,413	$57,864	$92,277	$9,953,204
226	$34,214	$58,063	$92,277	$9,895,141
227	$34,015	$58,263	$92,277	$9,836,878
228	$33,814	$58,463	$92,277	$9,778,415

第19年供款共

$1,107,328

第19年利息

$418,840

第19年共還本金

$688,488

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$33,613	$58,664	$92,277	$9,719,751
230	$33,412	$58,866	$92,277	$9,660,885
231	$33,209	$59,068	$92,277	$9,601,817
232	$33,006	$59,271	$92,277	$9,542,546
233	$32,803	$59,475	$92,277	$9,483,072
234	$32,598	$59,679	$92,277	$9,423,392
235	$32,393	$59,884	$92,277	$9,363,508
236	$32,187	$60,090	$92,277	$9,303,418
237	$31,980	$60,297	$92,277	$9,243,121
238	$31,773	$60,504	$92,277	$9,182,617
239	$31,565	$60,712	$92,277	$9,121,905
240	$31,357	$60,921	$92,277	$9,060,984

第20年供款共

$1,107,328

第20年利息

$389,897

第20年共還本金

$717,431

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$31,147	$61,130	$92,277	$8,999,854
242	$30,937	$61,340	$92,277	$8,938,513
243	$30,726	$61,551	$92,277	$8,876,962
244	$30,515	$61,763	$92,277	$8,815,200
245	$30,302	$61,975	$92,277	$8,753,224
246	$30,089	$62,188	$92,277	$8,691,036
247	$29,875	$62,402	$92,277	$8,628,634
248	$29,661	$62,616	$92,277	$8,566,018
249	$29,446	$62,832	$92,277	$8,503,186
250	$29,230	$63,048	$92,277	$8,440,139
251	$29,013	$63,264	$92,277	$8,376,875
252	$28,796	$63,482	$92,277	$8,313,393

第21年供款共

$1,107,328

第21年利息

$359,737

第21年共還本金

$747,591

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$28,577	$63,700	$92,277	$8,249,693
254	$28,358	$63,919	$92,277	$8,185,774
255	$28,139	$64,139	$92,277	$8,121,635
256	$27,918	$64,359	$92,277	$8,057,276
257	$27,697	$64,580	$92,277	$7,992,695
258	$27,475	$64,802	$92,277	$7,927,893
259	$27,252	$65,025	$92,277	$7,862,868
260	$27,029	$65,249	$92,277	$7,797,619
261	$26,804	$65,473	$92,277	$7,732,146
262	$26,579	$65,698	$92,277	$7,666,448
263	$26,353	$65,924	$92,277	$7,600,524
264	$26,127	$66,151	$92,277	$7,534,374

第22年供款共

$1,107,328

第22年利息

$328,309

第22年共還本金

$779,019

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$25,899	$66,378	$92,277	$7,467,996
266	$25,671	$66,606	$92,277	$7,401,390
267	$25,442	$66,835	$92,277	$7,334,555
268	$25,213	$67,065	$92,277	$7,267,490
269	$24,982	$67,295	$92,277	$7,200,195
270	$24,751	$67,527	$92,277	$7,132,668
271	$24,519	$67,759	$92,277	$7,064,909
272	$24,286	$67,992	$92,277	$6,996,917
273	$24,052	$68,225	$92,277	$6,928,692
274	$23,817	$68,460	$92,277	$6,860,232
275	$23,582	$68,695	$92,277	$6,791,537
276	$23,346	$68,931	$92,277	$6,722,605

第23年供款共

$1,107,328

第23年利息

$295,560

第23年共還本金

$811,768

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$23,109	$69,168	$92,277	$6,653,437
278	$22,871	$69,406	$92,277	$6,584,031
279	$22,633	$69,645	$92,277	$6,514,386
280	$22,393	$69,884	$92,277	$6,444,502
281	$22,153	$70,124	$92,277	$6,374,378
282	$21,912	$70,365	$92,277	$6,304,012
283	$21,670	$70,607	$92,277	$6,233,405
284	$21,427	$70,850	$92,277	$6,162,555
285	$21,184	$71,094	$92,277	$6,091,462
286	$20,939	$71,338	$92,277	$6,020,124
287	$20,694	$71,583	$92,277	$5,948,541
288	$20,448	$71,829	$92,277	$5,876,711

第24年供款共

$1,107,328

第24年利息

$261,434

第24年共還本金

$845,894

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$20,201	$72,076	$92,277	$5,804,635
290	$19,953	$72,324	$92,277	$5,732,311
291	$19,705	$72,572	$92,277	$5,659,739
292	$19,455	$72,822	$92,277	$5,586,917
293	$19,205	$73,072	$92,277	$5,513,845
294	$18,954	$73,323	$92,277	$5,440,521
295	$18,702	$73,576	$92,277	$5,366,946
296	$18,449	$73,828	$92,277	$5,293,117
297	$18,195	$74,082	$92,277	$5,219,035
298	$17,940	$74,337	$92,277	$5,144,698
299	$17,685	$74,592	$92,277	$5,070,106
300	$17,428	$74,849	$92,277	$4,995,257

第25年供款共

$1,107,328

第25年利息

$225,873

第25年共還本金

$881,454

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$17,171	$75,106	$92,277	$4,920,151
302	$16,913	$75,364	$92,277	$4,844,787
303	$16,654	$75,623	$92,277	$4,769,163
304	$16,394	$75,883	$92,277	$4,693,280
305	$16,133	$76,144	$92,277	$4,617,136
306	$15,871	$76,406	$92,277	$4,540,730
307	$15,609	$76,669	$92,277	$4,464,061
308	$15,345	$76,932	$92,277	$4,387,129
309	$15,081	$77,197	$92,277	$4,309,933
310	$14,815	$77,462	$92,277	$4,232,471
311	$14,549	$77,728	$92,277	$4,154,743
312	$14,282	$77,995	$92,277	$4,076,747

第26年供款共

$1,107,328

第26年利息

$188,818

第26年共還本金

$918,510

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$14,014	$78,263	$92,277	$3,998,484
314	$13,745	$78,533	$92,277	$3,919,951
315	$13,475	$78,802	$92,277	$3,841,149
316	$13,204	$79,073	$92,277	$3,762,075
317	$12,932	$79,345	$92,277	$3,682,730
318	$12,659	$79,618	$92,277	$3,603,112
319	$12,386	$79,892	$92,277	$3,523,221
320	$12,111	$80,166	$92,277	$3,443,054
321	$11,835	$80,442	$92,277	$3,362,613
322	$11,559	$80,718	$92,277	$3,281,894
323	$11,282	$80,996	$92,277	$3,200,898
324	$11,003	$81,274	$92,277	$3,119,624

第27年供款共

$1,107,328

第27年利息

$150,205

第27年共還本金

$957,123

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$10,724	$81,554	$92,277	$3,038,071
326	$10,443	$81,834	$92,277	$2,956,237
327	$10,162	$82,115	$92,277	$2,874,121
328	$9,880	$82,398	$92,277	$2,791,724
329	$9,597	$82,681	$92,277	$2,709,043
330	$9,312	$82,965	$92,277	$2,626,078
331	$9,027	$83,250	$92,277	$2,542,828
332	$8,741	$83,536	$92,277	$2,459,292
333	$8,454	$83,823	$92,277	$2,375,468
334	$8,166	$84,112	$92,277	$2,291,357
335	$7,877	$84,401	$92,277	$2,206,956
336	$7,586	$84,691	$92,277	$2,122,265

第28年供款共

$1,107,328

第28年利息

$109,968

第28年共還本金

$997,359

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$7,295	$84,982	$92,277	$2,037,283
338	$7,003	$85,274	$92,277	$1,952,009
339	$6,710	$85,567	$92,277	$1,866,441
340	$6,416	$85,861	$92,277	$1,780,580
341	$6,121	$86,157	$92,277	$1,694,423
342	$5,825	$86,453	$92,277	$1,607,971
343	$5,527	$86,750	$92,277	$1,521,221
344	$5,229	$87,048	$92,277	$1,434,173
345	$4,930	$87,347	$92,277	$1,346,825
346	$4,630	$87,648	$92,277	$1,259,178
347	$4,328	$87,949	$92,277	$1,171,229
348	$4,026	$88,251	$92,277	$1,082,978

第29年供款共

$1,107,328

第29年利息

$68,040

第29年共還本金

$1,039,287

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$3,723	$88,555	$92,277	$994,423
350	$3,418	$88,859	$92,277	$905,564
351	$3,113	$89,164	$92,277	$816,400
352	$2,806	$89,471	$92,277	$726,929
353	$2,499	$89,778	$92,277	$637,150
354	$2,190	$90,087	$92,277	$547,063
355	$1,881	$90,397	$92,277	$456,666
356	$1,570	$90,708	$92,277	$365,959
357	$1,258	$91,019	$92,277	$274,940
358	$945	$91,332	$92,277	$183,607
359	$631	$91,646	$92,277	$91,961
360	$316	$91,961	$92,277	$0

第30年供款共

$1,107,328

第30年利息

$24,350

第30年共還本金

$1,082,978

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$42,817,832

免责声明

笋盘推介

按揭保险费
info