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$45,493,321

每月供款
$98,045

首期

$8,670,000

总贷款额

$20,230,000

總利息

$15,066,071

印花税

$1,228,250

其他

$299,000

置业成本总预算

HK$10,197,250

$196,089

置业成本总预算

HK$10,197,250

首期

$8,670,000
印花税

$1,228,250
- AVD
  
  $1,228,250
律师费

$ 10,000
代理佣金

$289,000
按揭保险费

不适用

$196,089

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

西半山宝威阁

thumb_up

罕有[合和]发展; 珍稀尊贵地段, 超级[11校网]. 烟花景; 大厅, 3大房(1套房), 连工人房(套房).

实

1,359 呎

@20,603

建

1,604 呎

@17,456

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 vpn_key 有匙即睇

售$2,800 万

实

1,359 呎

@20,603

建

1,604 呎

@17,456

售$2,800 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 vpn_key 有匙即睇

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

沙田世界花园 ^ 罕有四房套加工人套^

thumb_up

^连车位^传统豪宅地段^ 环境清幽^ 厅大房大^ 预约参观!

实

2,217 呎

@12,630

建

2,500 呎

@11,200

real_estate_agent 罕有放盘 local_offer 低水笋价

售$2,800 万

实

2,217 呎

@12,630

建

2,500 呎

@11,200

售$2,800 万

real_estate_agent 罕有放盘 local_offer 低水笋价

西贡匡湖居第01期

thumb_up

MARINA COVE

实

1,048 呎

@28,435

建

1,460 呎

@20,411

local_fire_department 至HIT directions_run 即走

售$2,980 万

实

1,048 呎

@28,435

建

1,460 呎

@20,411

售$2,980 万

local_fire_department 至HIT directions_run 即走

西贡 Sai Kung Mid-level

thumb_up

眺望壮丽开掦山景

建

2,100 呎

@13,714

local_fire_department 至HIT real_estate_agent 罕有放盘 pets 爱竉必选

售$2,880 万

建

2,100 呎

@13,714

售$2,880 万

local_fire_department 至HIT real_estate_agent 罕有放盘 pets 爱竉必选

清水湾茅莆

thumb_up

Detached House with Enclosed Garden

建

2,100 呎

@13,714

售$2,880 万

建

2,100 呎

@13,714

售$2,880 万

马鞍山迎海第03期星湾御第23座

thumb_up

迎海第03期星湾御第23座

实

1,389 呎

@20,230

local_fire_department 至HIT hotel_class 楼王 verified 首置必买 pets 爱竉必选

售$2,810 万

实

1,389 呎

@20,230

售$2,810 万

local_fire_department 至HIT hotel_class 楼王 verified 首置必买 pets 爱竉必选

西贡 CLEAR WATER BAY

thumb_up

SEA VIEW HOUSE WITH HUGE INDEED GARDEN (WITH TENANCY)

建

1,750 呎

@16,000

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买 pets 爱竉必选

售$2,800 万

建

1,750 呎

@16,000

售$2,800 万

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买 pets 爱竉必选

清水湾下洋

thumb_up

CLEAR WATER BAY VILLAGE HOUSE

建

2,100 呎

@13,571

local_fire_department 至HIT

售$2,850 万

建

2,100 呎

@13,571

售$2,850 万

local_fire_department 至HIT

西贡丽莎湾别墅

thumb_up

清水湾豪宅

实

1,524 呎

@19,029

建

1,700 呎

@17,059

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 pets 爱竉必选

售$2,900 万

实

1,524 呎

@19,029

建

1,700 呎

@17,059

售$2,900 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 pets 爱竉必选

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

利率	15年	20年	25年	30年
1.000	$121,075	$93,037	$76,241	$65,068
1.500	$125,576	$97,619	$80,907	$69,818
2.000	$130,182	$102,340	$85,746	$74,774
2.500	$134,891	$107,199	$90,755	$79,933
3.000	$139,705	$112,195	$95,933	$85,290
3.500	$144,621	$117,326	$101,276	$90,842
4.000	$149,639	$122,590	$106,781	$96,581
4.125	$150,909	$123,926	$108,183	$98,045
4.500	$154,758	$127,985	$112,445	$102,502
5.000	$159,978	$133,509	$118,263	$108,599
5.500	$165,296	$139,160	$124,230	$114,864
6.000	$170,712	$144,934	$130,342	$121,289

每月供款$98,045

年期

30年

贷款金额

$20,230,000

總利息

$15,066,071

总贷款连利息

$35,296,071

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$69,541	$28,504	$98,045	$20,201,496
2	$69,443	$28,602	$98,045	$20,172,894
3	$69,344	$28,700	$98,045	$20,144,194
4	$69,246	$28,799	$98,045	$20,115,395
5	$69,147	$28,898	$98,045	$20,086,497
6	$69,047	$28,997	$98,045	$20,057,499
7	$68,948	$29,097	$98,045	$20,028,402
8	$68,848	$29,197	$98,045	$19,999,205
9	$68,747	$29,297	$98,045	$19,969,908
10	$68,647	$29,398	$98,045	$19,940,510
11	$68,546	$29,499	$98,045	$19,911,011
12	$68,444	$29,601	$98,045	$19,881,410

第1年供款共

$1,176,536

第1年利息

$827,946

第1年共還本金

$348,590

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$68,342	$29,702	$98,045	$19,851,708
14	$68,240	$29,804	$98,045	$19,821,904
15	$68,138	$29,907	$98,045	$19,791,997
16	$68,035	$30,010	$98,045	$19,761,987
17	$67,932	$30,113	$98,045	$19,731,874
18	$67,828	$30,216	$98,045	$19,701,658
19	$67,724	$30,320	$98,045	$19,671,338
20	$67,620	$30,424	$98,045	$19,640,913
21	$67,516	$30,529	$98,045	$19,610,384
22	$67,411	$30,634	$98,045	$19,579,750
23	$67,305	$30,739	$98,045	$19,549,011
24	$67,200	$30,845	$98,045	$19,518,166

第2年供款共

$1,176,536

第2年利息

$813,292

第2年共還本金

$363,244

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$67,094	$30,951	$98,045	$19,487,215
26	$66,987	$31,057	$98,045	$19,456,158
27	$66,881	$31,164	$98,045	$19,424,994
28	$66,773	$31,271	$98,045	$19,393,723
29	$66,666	$31,379	$98,045	$19,362,344
30	$66,558	$31,487	$98,045	$19,330,857
31	$66,450	$31,595	$98,045	$19,299,263
32	$66,341	$31,703	$98,045	$19,267,559
33	$66,232	$31,812	$98,045	$19,235,747
34	$66,123	$31,922	$98,045	$19,203,825
35	$66,013	$32,031	$98,045	$19,171,793
36	$65,903	$32,142	$98,045	$19,139,652

第3年供款共

$1,176,536

第3年利息

$798,021

第3年共還本金

$378,514

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$65,793	$32,252	$98,045	$19,107,400
38	$65,682	$32,363	$98,045	$19,075,037
39	$65,570	$32,474	$98,045	$19,042,563
40	$65,459	$32,586	$98,045	$19,009,977
41	$65,347	$32,698	$98,045	$18,977,279
42	$65,234	$32,810	$98,045	$18,944,469
43	$65,122	$32,923	$98,045	$18,911,546
44	$65,008	$33,036	$98,045	$18,878,509
45	$64,895	$33,150	$98,045	$18,845,360
46	$64,781	$33,264	$98,045	$18,812,096
47	$64,667	$33,378	$98,045	$18,778,718
48	$64,552	$33,493	$98,045	$18,745,225

第4年供款共

$1,176,536

第4年利息

$782,109

第4年共還本金

$394,427

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$64,437	$33,608	$98,045	$18,711,617
50	$64,321	$33,723	$98,045	$18,677,894
51	$64,205	$33,839	$98,045	$18,644,054
52	$64,089	$33,956	$98,045	$18,610,099
53	$63,972	$34,072	$98,045	$18,576,026
54	$63,855	$34,190	$98,045	$18,541,837
55	$63,738	$34,307	$98,045	$18,507,530
56	$63,620	$34,425	$98,045	$18,473,105
57	$63,501	$34,543	$98,045	$18,438,561
58	$63,383	$34,662	$98,045	$18,403,899
59	$63,263	$34,781	$98,045	$18,369,118
60	$63,144	$34,901	$98,045	$18,334,217

第5年供款共

$1,176,536

第5年利息

$765,528

第5年共還本金

$411,008

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$63,024	$35,021	$98,045	$18,299,196
62	$62,903	$35,141	$98,045	$18,264,055
63	$62,783	$35,262	$98,045	$18,228,793
64	$62,661	$35,383	$98,045	$18,193,410
65	$62,540	$35,505	$98,045	$18,157,905
66	$62,418	$35,627	$98,045	$18,122,278
67	$62,295	$35,749	$98,045	$18,086,529
68	$62,172	$35,872	$98,045	$18,050,657
69	$62,049	$35,996	$98,045	$18,014,661
70	$61,925	$36,119	$98,045	$17,978,542
71	$61,801	$36,243	$98,045	$17,942,299
72	$61,677	$36,368	$98,045	$17,905,931

第6年供款共

$1,176,536

第6年利息

$748,249

第6年共還本金

$428,286

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$61,552	$36,493	$98,045	$17,869,438
74	$61,426	$36,618	$98,045	$17,832,819
75	$61,300	$36,744	$98,045	$17,796,075
76	$61,174	$36,871	$98,045	$17,759,204
77	$61,047	$36,997	$98,045	$17,722,207
78	$60,920	$37,125	$98,045	$17,685,082
79	$60,792	$37,252	$98,045	$17,647,830
80	$60,664	$37,380	$98,045	$17,610,450
81	$60,536	$37,509	$98,045	$17,572,941
82	$60,407	$37,638	$98,045	$17,535,304
83	$60,278	$37,767	$98,045	$17,497,537
84	$60,148	$37,897	$98,045	$17,459,640

第7年供款共

$1,176,536

第7年利息

$730,245

第7年共還本金

$446,291

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$60,018	$38,027	$98,045	$17,421,613
86	$59,887	$38,158	$98,045	$17,383,455
87	$59,756	$38,289	$98,045	$17,345,166
88	$59,624	$38,421	$98,045	$17,306,745
89	$59,492	$38,553	$98,045	$17,268,192
90	$59,359	$38,685	$98,045	$17,229,507
91	$59,226	$38,818	$98,045	$17,190,689
92	$59,093	$38,952	$98,045	$17,151,737
93	$58,959	$39,086	$98,045	$17,112,652
94	$58,825	$39,220	$98,045	$17,073,432
95	$58,690	$39,355	$98,045	$17,034,077
96	$58,555	$39,490	$98,045	$16,994,587

第8年供款共

$1,176,536

第8年利息

$711,483

第8年共還本金

$465,053

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$58,419	$39,626	$98,045	$16,954,961
98	$58,283	$39,762	$98,045	$16,915,199
99	$58,146	$39,899	$98,045	$16,875,301
100	$58,009	$40,036	$98,045	$16,835,265
101	$57,871	$40,173	$98,045	$16,795,092
102	$57,733	$40,312	$98,045	$16,754,780
103	$57,595	$40,450	$98,045	$16,714,330
104	$57,456	$40,589	$98,045	$16,673,741
105	$57,316	$40,729	$98,045	$16,633,012
106	$57,176	$40,869	$98,045	$16,592,144
107	$57,035	$41,009	$98,045	$16,551,134
108	$56,895	$41,150	$98,045	$16,509,984

第9年供款共

$1,176,536

第9年利息

$691,933

第9年共還本金

$484,603

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$56,753	$41,292	$98,045	$16,468,693
110	$56,611	$41,434	$98,045	$16,427,259
111	$56,469	$41,576	$98,045	$16,385,683
112	$56,326	$41,719	$98,045	$16,343,964
113	$56,182	$41,862	$98,045	$16,302,102
114	$56,038	$42,006	$98,045	$16,260,096
115	$55,894	$42,151	$98,045	$16,217,945
116	$55,749	$42,295	$98,045	$16,175,650
117	$55,604	$42,441	$98,045	$16,133,209
118	$55,458	$42,587	$98,045	$16,090,622
119	$55,312	$42,733	$98,045	$16,047,889
120	$55,165	$42,880	$98,045	$16,005,009

第10年供款共

$1,176,536

第10年利息

$671,561

第10年共還本金

$504,975

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$55,017	$43,027	$98,045	$15,961,982
122	$54,869	$43,175	$98,045	$15,918,807
123	$54,721	$43,324	$98,045	$15,875,483
124	$54,572	$43,473	$98,045	$15,832,010
125	$54,423	$43,622	$98,045	$15,788,388
126	$54,273	$43,772	$98,045	$15,744,616
127	$54,122	$43,923	$98,045	$15,700,693
128	$53,971	$44,074	$98,045	$15,656,620
129	$53,820	$44,225	$98,045	$15,612,395
130	$53,668	$44,377	$98,045	$15,568,018
131	$53,515	$44,530	$98,045	$15,523,488
132	$53,362	$44,683	$98,045	$15,478,806

第11年供款共

$1,176,536

第11年利息

$650,332

第11年共還本金

$526,204

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$53,208	$44,836	$98,045	$15,433,969
134	$53,054	$44,990	$98,045	$15,388,979
135	$52,900	$45,145	$98,045	$15,343,834
136	$52,744	$45,300	$98,045	$15,298,534
137	$52,589	$45,456	$98,045	$15,253,078
138	$52,432	$45,612	$98,045	$15,207,466
139	$52,276	$45,769	$98,045	$15,161,697
140	$52,118	$45,926	$98,045	$15,115,770
141	$51,960	$46,084	$98,045	$15,069,686
142	$51,802	$46,243	$98,045	$15,023,444
143	$51,643	$46,402	$98,045	$14,977,042
144	$51,484	$46,561	$98,045	$14,930,481

第12年供款共

$1,176,536

第12年利息

$628,211

第12年共還本金

$548,325

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$51,324	$46,721	$98,045	$14,883,760
146	$51,163	$46,882	$98,045	$14,836,878
147	$51,002	$47,043	$98,045	$14,789,835
148	$50,840	$47,205	$98,045	$14,742,631
149	$50,678	$47,367	$98,045	$14,695,264
150	$50,515	$47,530	$98,045	$14,647,734
151	$50,352	$47,693	$98,045	$14,600,041
152	$50,188	$47,857	$98,045	$14,552,184
153	$50,023	$48,022	$98,045	$14,504,163
154	$49,858	$48,187	$98,045	$14,455,976
155	$49,692	$48,352	$98,045	$14,407,624
156	$49,526	$48,518	$98,045	$14,359,105

第13年供款共

$1,176,536

第13年利息

$605,160

第13年共還本金

$571,376

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$49,359	$48,685	$98,045	$14,310,420
158	$49,192	$48,853	$98,045	$14,261,568
159	$49,024	$49,021	$98,045	$14,212,547
160	$48,856	$49,189	$98,045	$14,163,358
161	$48,687	$49,358	$98,045	$14,114,000
162	$48,517	$49,528	$98,045	$14,064,472
163	$48,347	$49,698	$98,045	$14,014,774
164	$48,176	$49,869	$98,045	$13,964,905
165	$48,004	$50,040	$98,045	$13,914,865
166	$47,832	$50,212	$98,045	$13,864,653
167	$47,660	$50,385	$98,045	$13,814,268
168	$47,487	$50,558	$98,045	$13,763,710

第14年供款共

$1,176,536

第14年利息

$581,140

第14年共還本金

$595,396

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$47,313	$50,732	$98,045	$13,712,978
170	$47,138	$50,906	$98,045	$13,662,072
171	$46,963	$51,081	$98,045	$13,610,990
172	$46,788	$51,257	$98,045	$13,559,734
173	$46,612	$51,433	$98,045	$13,508,300
174	$46,435	$51,610	$98,045	$13,456,691
175	$46,257	$51,787	$98,045	$13,404,903
176	$46,079	$51,965	$98,045	$13,352,938
177	$45,901	$52,144	$98,045	$13,300,794
178	$45,721	$52,323	$98,045	$13,248,471
179	$45,542	$52,503	$98,045	$13,195,968
180	$45,361	$52,684	$98,045	$13,143,284

第15年供款共

$1,176,536

第15年利息

$556,110

第15年共還本金

$620,425

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$45,180	$52,865	$98,045	$13,090,420
182	$44,998	$53,046	$98,045	$13,037,374
183	$44,816	$53,229	$98,045	$12,984,145
184	$44,633	$53,412	$98,045	$12,930,733
185	$44,449	$53,595	$98,045	$12,877,138
186	$44,265	$53,779	$98,045	$12,823,358
187	$44,080	$53,964	$98,045	$12,769,394
188	$43,895	$54,150	$98,045	$12,715,244
189	$43,709	$54,336	$98,045	$12,660,908
190	$43,522	$54,523	$98,045	$12,606,386
191	$43,334	$54,710	$98,045	$12,551,675
192	$43,146	$54,898	$98,045	$12,496,777

第16年供款共

$1,176,536

第16年利息

$530,028

第16年共還本金

$646,507

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$42,958	$55,087	$98,045	$12,441,690
194	$42,768	$55,276	$98,045	$12,386,414
195	$42,578	$55,466	$98,045	$12,330,947
196	$42,388	$55,657	$98,045	$12,275,290
197	$42,196	$55,848	$98,045	$12,219,442
198	$42,004	$56,040	$98,045	$12,163,402
199	$41,812	$56,233	$98,045	$12,107,169
200	$41,618	$56,426	$98,045	$12,050,743
201	$41,424	$56,620	$98,045	$11,994,122
202	$41,230	$56,815	$98,045	$11,937,308
203	$41,034	$57,010	$98,045	$11,880,297
204	$40,839	$57,206	$98,045	$11,823,091

第17年供款共

$1,176,536

第17年利息

$502,850

第17年共還本金

$673,686

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$40,642	$57,403	$98,045	$11,765,688
206	$40,445	$57,600	$98,045	$11,708,088
207	$40,247	$57,798	$98,045	$11,650,290
208	$40,048	$57,997	$98,045	$11,592,294
209	$39,849	$58,196	$98,045	$11,534,097
210	$39,648	$58,396	$98,045	$11,475,701
211	$39,448	$58,597	$98,045	$11,417,104
212	$39,246	$58,798	$98,045	$11,358,306
213	$39,044	$59,000	$98,045	$11,299,306
214	$38,841	$59,203	$98,045	$11,240,102
215	$38,638	$59,407	$98,045	$11,180,695
216	$38,434	$59,611	$98,045	$11,121,084

第18年供款共

$1,176,536

第18年利息

$474,529

第18年共還本金

$702,007

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$38,229	$59,816	$98,045	$11,061,269
218	$38,023	$60,022	$98,045	$11,001,247
219	$37,817	$60,228	$98,045	$10,941,019
220	$37,610	$60,435	$98,045	$10,880,584
221	$37,402	$60,643	$98,045	$10,819,942
222	$37,194	$60,851	$98,045	$10,759,091
223	$36,984	$61,060	$98,045	$10,698,030
224	$36,774	$61,270	$98,045	$10,636,760
225	$36,564	$61,481	$98,045	$10,575,279
226	$36,353	$61,692	$98,045	$10,513,587
227	$36,140	$61,904	$98,045	$10,451,683
228	$35,928	$62,117	$98,045	$10,389,566

第19年供款共

$1,176,536

第19年利息

$445,017

第19年共還本金

$731,518

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$35,714	$62,331	$98,045	$10,327,236
230	$35,500	$62,545	$98,045	$10,264,691
231	$35,285	$62,760	$98,045	$10,201,931
232	$35,069	$62,976	$98,045	$10,138,956
233	$34,853	$63,192	$98,045	$10,075,764
234	$34,635	$63,409	$98,045	$10,012,354
235	$34,417	$63,627	$98,045	$9,948,727
236	$34,199	$63,846	$98,045	$9,884,881
237	$33,979	$64,065	$98,045	$9,820,816
238	$33,759	$64,286	$98,045	$9,756,530
239	$33,538	$64,507	$98,045	$9,692,024
240	$33,316	$64,728	$98,045	$9,627,295

第20年供款共

$1,176,536

第20年利息

$414,265

第20年共還本金

$762,271

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$33,094	$64,951	$98,045	$9,562,345
242	$32,871	$65,174	$98,045	$9,497,171
243	$32,647	$65,398	$98,045	$9,431,772
244	$32,422	$65,623	$98,045	$9,366,149
245	$32,196	$65,849	$98,045	$9,300,301
246	$31,970	$66,075	$98,045	$9,234,226
247	$31,743	$66,302	$98,045	$9,167,924
248	$31,515	$66,530	$98,045	$9,101,394
249	$31,286	$66,759	$98,045	$9,034,636
250	$31,057	$66,988	$98,045	$8,967,648
251	$30,826	$67,218	$98,045	$8,900,429
252	$30,595	$67,449	$98,045	$8,832,980

第21年供款共

$1,176,536

第21年利息

$382,220

第21年共還本金

$794,316

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$30,363	$67,681	$98,045	$8,765,299
254	$30,131	$67,914	$98,045	$8,697,385
255	$29,897	$68,147	$98,045	$8,629,237
256	$29,663	$68,382	$98,045	$8,560,856
257	$29,428	$68,617	$98,045	$8,492,239
258	$29,192	$68,853	$98,045	$8,423,386
259	$28,955	$69,089	$98,045	$8,354,297
260	$28,718	$69,327	$98,045	$8,284,970
261	$28,480	$69,565	$98,045	$8,215,405
262	$28,240	$69,804	$98,045	$8,145,601
263	$28,001	$70,044	$98,045	$8,075,557
264	$27,760	$70,285	$98,045	$8,005,272

第22年供款共

$1,176,536

第22年利息

$348,828

第22年共還本金

$827,708

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$27,518	$70,527	$98,045	$7,934,746
266	$27,276	$70,769	$98,045	$7,863,977
267	$27,032	$71,012	$98,045	$7,792,964
268	$26,788	$71,256	$98,045	$7,721,708
269	$26,543	$71,501	$98,045	$7,650,207
270	$26,298	$71,747	$98,045	$7,578,460
271	$26,051	$71,994	$98,045	$7,506,466
272	$25,803	$72,241	$98,045	$7,434,225
273	$25,555	$72,489	$98,045	$7,361,735
274	$25,306	$72,739	$98,045	$7,288,997
275	$25,056	$72,989	$98,045	$7,216,008
276	$24,805	$73,240	$98,045	$7,142,768

第23年供款共

$1,176,536

第23年利息

$314,032

第23年共還本金

$862,504

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$24,553	$73,491	$98,045	$7,069,277
278	$24,301	$73,744	$98,045	$6,995,533
279	$24,047	$73,997	$98,045	$6,921,535
280	$23,793	$74,252	$98,045	$6,847,284
281	$23,538	$74,507	$98,045	$6,772,776
282	$23,281	$74,763	$98,045	$6,698,013
283	$23,024	$75,020	$98,045	$6,622,993
284	$22,767	$75,278	$98,045	$6,547,715
285	$22,508	$75,537	$98,045	$6,472,178
286	$22,248	$75,797	$98,045	$6,396,382
287	$21,988	$76,057	$98,045	$6,320,324
288	$21,726	$76,319	$98,045	$6,244,006

第24年供款共

$1,176,536

第24年利息

$277,773

第24年共還本金

$898,762

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$21,464	$76,581	$98,045	$6,167,425
290	$21,201	$76,844	$98,045	$6,090,581
291	$20,936	$77,108	$98,045	$6,013,473
292	$20,671	$77,373	$98,045	$5,936,099
293	$20,405	$77,639	$98,045	$5,858,460
294	$20,138	$77,906	$98,045	$5,780,554
295	$19,871	$78,174	$98,045	$5,702,380
296	$19,602	$78,443	$98,045	$5,623,937
297	$19,332	$78,712	$98,045	$5,545,225
298	$19,062	$78,983	$98,045	$5,466,242
299	$18,790	$79,254	$98,045	$5,386,987
300	$18,518	$79,527	$98,045	$5,307,461

第25年供款共

$1,176,536

第25年利息

$239,990

第25年共還本金

$936,545

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$18,244	$79,800	$98,045	$5,227,660
302	$17,970	$80,075	$98,045	$5,147,586
303	$17,695	$80,350	$98,045	$5,067,236
304	$17,419	$80,626	$98,045	$4,986,610
305	$17,141	$80,903	$98,045	$4,905,707
306	$16,863	$81,181	$98,045	$4,824,526
307	$16,584	$81,460	$98,045	$4,743,065
308	$16,304	$81,740	$98,045	$4,661,325
309	$16,023	$82,021	$98,045	$4,579,303
310	$15,741	$82,303	$98,045	$4,497,000
311	$15,458	$82,586	$98,045	$4,414,414
312	$15,175	$82,870	$98,045	$4,331,544

第26年供款共

$1,176,536

第26年利息

$200,619

第26年共還本金

$975,917

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$14,890	$83,155	$98,045	$4,248,389
314	$14,604	$83,441	$98,045	$4,164,948
315	$14,317	$83,728	$98,045	$4,081,221
316	$14,029	$84,015	$98,045	$3,997,205
317	$13,740	$84,304	$98,045	$3,912,901
318	$13,451	$84,594	$98,045	$3,828,307
319	$13,160	$84,885	$98,045	$3,743,422
320	$12,868	$85,177	$98,045	$3,658,245
321	$12,575	$85,469	$98,045	$3,572,776
322	$12,281	$85,763	$98,045	$3,487,013
323	$11,987	$86,058	$98,045	$3,400,955
324	$11,691	$86,354	$98,045	$3,314,601

第27年供款共

$1,176,536

第27年利息

$159,593

第27年共還本金

$1,016,943

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$11,394	$86,651	$98,045	$3,227,950
326	$11,096	$86,949	$98,045	$3,141,002
327	$10,797	$87,247	$98,045	$3,053,754
328	$10,497	$87,547	$98,045	$2,966,207
329	$10,196	$87,848	$98,045	$2,878,358
330	$9,894	$88,150	$98,045	$2,790,208
331	$9,591	$88,453	$98,045	$2,701,755
332	$9,287	$88,757	$98,045	$2,612,997
333	$8,982	$89,062	$98,045	$2,523,935
334	$8,676	$89,369	$98,045	$2,434,566
335	$8,369	$89,676	$98,045	$2,344,891
336	$8,061	$89,984	$98,045	$2,254,906

第28年供款共

$1,176,536

第28年利息

$116,841

第28年共還本金

$1,059,694

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$7,751	$90,293	$98,045	$2,164,613
338	$7,441	$90,604	$98,045	$2,074,009
339	$7,129	$90,915	$98,045	$1,983,094
340	$6,817	$91,228	$98,045	$1,891,866
341	$6,503	$91,541	$98,045	$1,800,325
342	$6,189	$91,856	$98,045	$1,708,469
343	$5,873	$92,172	$98,045	$1,616,297
344	$5,556	$92,489	$98,045	$1,523,809
345	$5,238	$92,807	$98,045	$1,431,002
346	$4,919	$93,126	$98,045	$1,337,876
347	$4,599	$93,446	$98,045	$1,244,431
348	$4,278	$93,767	$98,045	$1,150,664

第29年供款共

$1,176,536

第29年利息

$72,293

第29年共還本金

$1,104,243

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$3,955	$94,089	$98,045	$1,056,575
350	$3,632	$94,413	$98,045	$962,162
351	$3,307	$94,737	$98,045	$867,425
352	$2,982	$95,063	$98,045	$772,362
353	$2,655	$95,390	$98,045	$676,972
354	$2,327	$95,718	$98,045	$581,255
355	$1,998	$96,047	$98,045	$485,208
356	$1,668	$96,377	$98,045	$388,831
357	$1,337	$96,708	$98,045	$292,123
358	$1,004	$97,040	$98,045	$195,083
359	$671	$97,374	$98,045	$97,709
360	$336	$97,709	$98,045	$0

第30年供款共

$1,176,536

第30年利息

$25,872

第30年共還本金

$1,150,664

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$45,493,321

免责声明

笋盘推介

按揭保险费
info