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$46,248,754

每月供款
$99,674

首期

$8,814,000

总贷款额

$20,566,000

總利息

$15,316,304

印花税

$1,248,650

其他

$303,800

置业成本总预算

HK$10,366,450

$199,346

置业成本总预算

HK$10,366,450

首期

$8,814,000
印花税

$1,248,650
- AVD
  
  $1,248,650
律师费

$ 10,000
代理佣金

$293,800
按揭保险费

不适用

$199,346

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

西贡西贡别墅

thumb_up

西贡别墅

实

1,690 呎

@17,751

建

2,147 呎

@13,973

local_fire_department 至HIT local_offer 低水笋价

售$3,000 万

实

1,690 呎

@17,751

建

2,147 呎

@13,973

售$3,000 万

local_fire_department 至HIT local_offer 低水笋价

西贡匡湖居

thumb_up

WATER FRONT HOUSE WITH LOVELY GARDEN

实

1,406 呎

@20,626

建

1,896 呎

@15,295

local_fire_department 至HIT

售$2,900 万

实

1,406 呎

@20,626

建

1,896 呎

@15,295

售$2,900 万

local_fire_department 至HIT

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

清水湾相思湾(晓波径)

thumb_up

清水湾海边花园屋

建

1,800 呎

@16,111

directions_run 即走 real_estate_agent 罕有放盘 hotel_class 楼王 flight_takeoff 移民急让

售$2,900 万

建

1,800 呎

@16,111

售$2,900 万

directions_run 即走 real_estate_agent 罕有放盘 hotel_class 楼王 flight_takeoff 移民急让

KOL实拍 VR实景

西贡碧云苑

thumb_up

CLEAR WATER BAY

实

2,100 呎

@14,286

建

2,100 呎

@14,286

local_fire_department 至HIT

售$3,000 万

实

2,100 呎

@14,286

建

2,100 呎

@14,286

售$3,000 万

local_fire_department 至HIT

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

西贡匡湖居第01期

thumb_up

匡湖居第01期

实

1,048 呎

@28,626

建

1,460 呎

@20,548

local_fire_department 至HIT

售$3,000 万

实

1,048 呎

@28,626

建

1,460 呎

@20,548

售$3,000 万

local_fire_department 至HIT

西贡 CLEAR WATER BAY

thumb_up

HUGE INDEED GARDEN WITH PRIVATE POOL

建

2,100 呎

@13,810

local_fire_department 至HIT local_offer 低水笋价

售$2,900 万

建

2,100 呎

@13,810

售$2,900 万

local_fire_department 至HIT local_offer 低水笋价

西贡 TAI MONG TSAI ROAD

thumb_up

UNIQUE WATER FRONT HOUSE WITH REAL GRASS GARDEN

建

2,100 呎

@14,286

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 verified 首置必买

售$3,000 万

建

2,100 呎

@14,286

售$3,000 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 verified 首置必买

西贡西沙小筑

thumb_up

西贡西沙小筑

实

1,526 呎

@19,659

建

2,018 呎

@14,866

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 verified 首置必买

售$3,000 万

实

1,526 呎

@19,659

建

2,018 呎

@14,866

售$3,000 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 verified 首置必买

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

西贡立德台

thumb_up

Nicely Renovated House

实

1,481 呎

@19,244

建

1,800 呎

@15,833

local_fire_department 至HIT hotel_class 楼王

售$2,850 万

实

1,481 呎

@19,244

建

1,800 呎

@15,833

售$2,850 万

local_fire_department 至HIT hotel_class 楼王

利率	15年	20年	25年	30年
1.000	$123,086	$94,582	$77,508	$66,148
1.500	$127,662	$99,240	$82,251	$70,977
2.000	$132,344	$104,040	$87,170	$76,016
2.500	$137,132	$108,980	$92,263	$81,261
3.000	$142,025	$114,059	$97,526	$86,707
3.500	$147,023	$119,275	$102,958	$92,351
4.000	$152,124	$124,626	$108,555	$98,185
4.125	$153,416	$125,985	$109,979	$99,673
4.500	$157,329	$130,111	$114,313	$104,205
5.000	$162,635	$135,726	$120,227	$110,403
5.500	$168,041	$141,471	$126,293	$116,771
6.000	$173,548	$147,341	$132,507	$123,304

每月供款$99,674

年期

30年

贷款金额

$20,566,000

總利息

$15,316,304

总贷款连利息

$35,882,304

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$70,696	$28,977	$99,673	$20,537,023
2	$70,596	$29,077	$99,673	$20,507,946
3	$70,496	$29,177	$99,673	$20,478,769
4	$70,396	$29,277	$99,673	$20,449,491
5	$70,295	$29,378	$99,673	$20,420,113
6	$70,194	$29,479	$99,673	$20,390,634
7	$70,093	$29,580	$99,673	$20,361,054
8	$69,991	$29,682	$99,673	$20,331,372
9	$69,889	$29,784	$99,673	$20,301,588
10	$69,787	$29,886	$99,673	$20,271,702
11	$69,684	$29,989	$99,673	$20,241,713
12	$69,581	$30,092	$99,673	$20,211,621

第1年供款共

$1,196,077

第1年利息

$841,697

第1年共還本金

$354,379

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$69,477	$30,196	$99,673	$20,181,425
14	$69,374	$30,299	$99,673	$20,151,126
15	$69,269	$30,404	$99,673	$20,120,722
16	$69,165	$30,508	$99,673	$20,090,214
17	$69,060	$30,613	$99,673	$20,059,601
18	$68,955	$30,718	$99,673	$20,028,883
19	$68,849	$30,824	$99,673	$19,998,059
20	$68,743	$30,930	$99,673	$19,967,129
21	$68,637	$31,036	$99,673	$19,936,093
22	$68,530	$31,143	$99,673	$19,904,950
23	$68,423	$31,250	$99,673	$19,873,701
24	$68,316	$31,357	$99,673	$19,842,343

第2年供款共

$1,196,077

第2年利息

$826,800

第2年共還本金

$369,277

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$68,208	$31,465	$99,673	$19,810,878
26	$68,100	$31,573	$99,673	$19,779,305
27	$67,991	$31,682	$99,673	$19,747,624
28	$67,882	$31,791	$99,673	$19,715,833
29	$67,773	$31,900	$99,673	$19,683,933
30	$67,664	$32,010	$99,673	$19,651,923
31	$67,553	$32,120	$99,673	$19,619,804
32	$67,443	$32,230	$99,673	$19,587,574
33	$67,332	$32,341	$99,673	$19,555,233
34	$67,221	$32,452	$99,673	$19,522,781
35	$67,110	$32,564	$99,673	$19,490,218
36	$66,998	$32,675	$99,673	$19,457,542

第3年供款共

$1,196,077

第3年利息

$811,276

第3年共還本金

$384,801

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$66,885	$32,788	$99,673	$19,424,754
38	$66,773	$32,900	$99,673	$19,391,854
39	$66,659	$33,014	$99,673	$19,358,840
40	$66,546	$33,127	$99,673	$19,325,713
41	$66,432	$33,241	$99,673	$19,292,472
42	$66,318	$33,355	$99,673	$19,259,117
43	$66,203	$33,470	$99,673	$19,225,647
44	$66,088	$33,585	$99,673	$19,192,063
45	$65,973	$33,700	$99,673	$19,158,362
46	$65,857	$33,816	$99,673	$19,124,546
47	$65,741	$33,932	$99,673	$19,090,614
48	$65,624	$34,049	$99,673	$19,056,564

第4年供款共

$1,196,077

第4年利息

$795,099

第4年共還本金

$400,978

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$65,507	$34,166	$99,673	$19,022,398
50	$65,389	$34,284	$99,673	$18,988,115
51	$65,272	$34,401	$99,673	$18,953,713
52	$65,153	$34,520	$99,673	$18,919,194
53	$65,035	$34,638	$99,673	$18,884,555
54	$64,916	$34,757	$99,673	$18,849,798
55	$64,796	$34,877	$99,673	$18,814,921
56	$64,676	$34,997	$99,673	$18,779,924
57	$64,556	$35,117	$99,673	$18,744,807
58	$64,435	$35,238	$99,673	$18,709,569
59	$64,314	$35,359	$99,673	$18,674,211
60	$64,193	$35,480	$99,673	$18,638,730

第5年供款共

$1,196,077

第5年利息

$778,242

第5年共還本金

$417,834

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$64,071	$35,602	$99,673	$18,603,128
62	$63,948	$35,725	$99,673	$18,567,403
63	$63,825	$35,848	$99,673	$18,531,555
64	$63,702	$35,971	$99,673	$18,495,584
65	$63,579	$36,094	$99,673	$18,459,490
66	$63,454	$36,219	$99,673	$18,423,271
67	$63,330	$36,343	$99,673	$18,386,928
68	$63,205	$36,468	$99,673	$18,350,460
69	$63,080	$36,593	$99,673	$18,313,867
70	$62,954	$36,719	$99,673	$18,277,148
71	$62,828	$36,845	$99,673	$18,240,302
72	$62,701	$36,972	$99,673	$18,203,330

第6年供款共

$1,196,077

第6年利息

$760,677

第6年共還本金

$435,400

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$62,574	$37,099	$99,673	$18,166,231
74	$62,446	$37,227	$99,673	$18,129,005
75	$62,318	$37,355	$99,673	$18,091,650
76	$62,190	$37,483	$99,673	$18,054,167
77	$62,061	$37,612	$99,673	$18,016,555
78	$61,932	$37,741	$99,673	$17,978,814
79	$61,802	$37,871	$99,673	$17,940,943
80	$61,672	$38,001	$99,673	$17,902,942
81	$61,541	$38,132	$99,673	$17,864,810
82	$61,410	$38,263	$99,673	$17,826,547
83	$61,279	$38,394	$99,673	$17,788,153
84	$61,147	$38,526	$99,673	$17,749,627

第7年供款共

$1,196,077

第7年利息

$742,373

第7年共還本金

$453,703

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$61,014	$38,659	$99,673	$17,710,968
86	$60,881	$38,792	$99,673	$17,672,177
87	$60,748	$38,925	$99,673	$17,633,252
88	$60,614	$39,059	$99,673	$17,594,193
89	$60,480	$39,193	$99,673	$17,555,000
90	$60,345	$39,328	$99,673	$17,515,672
91	$60,210	$39,463	$99,673	$17,476,209
92	$60,074	$39,599	$99,673	$17,436,610
93	$59,938	$39,735	$99,673	$17,396,876
94	$59,802	$39,871	$99,673	$17,357,004
95	$59,665	$40,008	$99,673	$17,316,996
96	$59,527	$40,146	$99,673	$17,276,850

第8年供款共

$1,196,077

第8年利息

$723,300

第8年共還本金

$472,777

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$59,389	$40,284	$99,673	$17,236,566
98	$59,251	$40,422	$99,673	$17,196,144
99	$59,112	$40,561	$99,673	$17,155,583
100	$58,972	$40,701	$99,673	$17,114,882
101	$58,832	$40,841	$99,673	$17,074,041
102	$58,692	$40,981	$99,673	$17,033,060
103	$58,551	$41,122	$99,673	$16,991,938
104	$58,410	$41,263	$99,673	$16,950,675
105	$58,268	$41,405	$99,673	$16,909,270
106	$58,126	$41,547	$99,673	$16,867,722
107	$57,983	$41,690	$99,673	$16,826,032
108	$57,839	$41,834	$99,673	$16,784,199

第9年供款共

$1,196,077

第9年利息

$703,425

第9年共還本金

$492,652

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$57,696	$41,977	$99,673	$16,742,221
110	$57,551	$42,122	$99,673	$16,700,100
111	$57,407	$42,266	$99,673	$16,657,833
112	$57,261	$42,412	$99,673	$16,615,421
113	$57,116	$42,558	$99,673	$16,572,864
114	$56,969	$42,704	$99,673	$16,530,160
115	$56,822	$42,851	$99,673	$16,487,309
116	$56,675	$42,998	$99,673	$16,444,311
117	$56,527	$43,146	$99,673	$16,401,166
118	$56,379	$43,294	$99,673	$16,357,872
119	$56,230	$43,443	$99,673	$16,314,429
120	$56,081	$43,592	$99,673	$16,270,836

第10年供款共

$1,196,077

第10年利息

$682,715

第10年共還本金

$513,362

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$55,931	$43,742	$99,673	$16,227,094
122	$55,781	$43,892	$99,673	$16,183,202
123	$55,630	$44,043	$99,673	$16,139,159
124	$55,478	$44,195	$99,673	$16,094,964
125	$55,326	$44,347	$99,673	$16,050,617
126	$55,174	$44,499	$99,673	$16,006,118
127	$55,021	$44,652	$99,673	$15,961,466
128	$54,868	$44,806	$99,673	$15,916,661
129	$54,714	$44,960	$99,673	$15,871,701
130	$54,559	$45,114	$99,673	$15,826,587
131	$54,404	$45,269	$99,673	$15,781,318
132	$54,248	$45,425	$99,673	$15,735,893

第11年供款共

$1,196,077

第11年利息

$661,133

第11年共還本金

$534,943

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$54,092	$45,581	$99,673	$15,690,312
134	$53,935	$45,738	$99,673	$15,644,575
135	$53,778	$45,895	$99,673	$15,598,680
136	$53,620	$46,053	$99,673	$15,552,627
137	$53,462	$46,211	$99,673	$15,506,416
138	$53,303	$46,370	$99,673	$15,460,046
139	$53,144	$46,529	$99,673	$15,413,517
140	$52,984	$46,689	$99,673	$15,366,828
141	$52,823	$46,850	$99,673	$15,319,979
142	$52,662	$47,011	$99,673	$15,272,968
143	$52,501	$47,172	$99,673	$15,225,796
144	$52,339	$47,334	$99,673	$15,178,461

第12年供款共

$1,196,077

第12年利息

$638,645

第12年共還本金

$557,432

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$52,176	$47,497	$99,673	$15,130,964
146	$52,013	$47,660	$99,673	$15,083,304
147	$51,849	$47,824	$99,673	$15,035,480
148	$51,684	$47,989	$99,673	$14,987,491
149	$51,520	$48,154	$99,673	$14,939,337
150	$51,354	$48,319	$99,673	$14,891,018
151	$51,188	$48,485	$99,673	$14,842,533
152	$51,021	$48,652	$99,673	$14,793,881
153	$50,854	$48,819	$99,673	$14,745,062
154	$50,686	$48,987	$99,673	$14,696,075
155	$50,518	$49,155	$99,673	$14,646,920
156	$50,349	$49,324	$99,673	$14,597,596

第13年供款共

$1,196,077

第13年利息

$615,211

第13年共還本金

$580,866

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$50,179	$49,494	$99,673	$14,548,102
158	$50,009	$49,664	$99,673	$14,498,438
159	$49,838	$49,835	$99,673	$14,448,603
160	$49,667	$50,006	$99,673	$14,398,597
161	$49,495	$50,178	$99,673	$14,348,419
162	$49,323	$50,350	$99,673	$14,298,069
163	$49,150	$50,523	$99,673	$14,247,546
164	$48,976	$50,697	$99,673	$14,196,848
165	$48,802	$50,871	$99,673	$14,145,977
166	$48,627	$51,046	$99,673	$14,094,931
167	$48,451	$51,222	$99,673	$14,043,709
168	$48,275	$51,398	$99,673	$13,992,311

第14年供款共

$1,196,077

第14年利息

$590,792

第14年共還本金

$605,285

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$48,099	$51,574	$99,673	$13,940,737
170	$47,921	$51,752	$99,673	$13,888,985
171	$47,743	$51,930	$99,673	$13,837,055
172	$47,565	$52,108	$99,673	$13,784,947
173	$47,386	$52,287	$99,673	$13,732,660
174	$47,206	$52,467	$99,673	$13,680,193
175	$47,026	$52,647	$99,673	$13,627,545
176	$46,845	$52,828	$99,673	$13,574,717
177	$46,663	$53,010	$99,673	$13,521,707
178	$46,481	$53,192	$99,673	$13,468,515
179	$46,298	$53,375	$99,673	$13,415,140
180	$46,115	$53,559	$99,673	$13,361,581

第15年供款共

$1,196,077

第15年利息

$565,347

第15年共還本金

$630,730

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$45,930	$53,743	$99,673	$13,307,839
182	$45,746	$53,927	$99,673	$13,253,911
183	$45,560	$54,113	$99,673	$13,199,798
184	$45,374	$54,299	$99,673	$13,145,500
185	$45,188	$54,485	$99,673	$13,091,014
186	$45,000	$54,673	$99,673	$13,036,342
187	$44,812	$54,861	$99,673	$12,981,481
188	$44,624	$55,049	$99,673	$12,926,432
189	$44,435	$55,238	$99,673	$12,871,193
190	$44,245	$55,428	$99,673	$12,815,765
191	$44,054	$55,619	$99,673	$12,760,146
192	$43,863	$55,810	$99,673	$12,704,336

第16年供款共

$1,196,077

第16年利息

$538,832

第16年共還本金

$657,245

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$43,671	$56,002	$99,673	$12,648,334
194	$43,479	$56,194	$99,673	$12,592,140
195	$43,285	$56,388	$99,673	$12,535,752
196	$43,092	$56,581	$99,673	$12,479,171
197	$42,897	$56,776	$99,673	$12,422,395
198	$42,702	$56,971	$99,673	$12,365,424
199	$42,506	$57,167	$99,673	$12,308,257
200	$42,310	$57,363	$99,673	$12,250,893
201	$42,112	$57,561	$99,673	$12,193,333
202	$41,915	$57,758	$99,673	$12,135,574
203	$41,716	$57,957	$99,673	$12,077,617
204	$41,517	$58,156	$99,673	$12,019,461

第17年供款共

$1,196,077

第17年利息

$511,202

第17年共還本金

$684,875

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$41,317	$58,356	$99,673	$11,961,105
206	$41,116	$58,557	$99,673	$11,902,548
207	$40,915	$58,758	$99,673	$11,843,790
208	$40,713	$58,960	$99,673	$11,784,830
209	$40,510	$59,163	$99,673	$11,725,667
210	$40,307	$59,366	$99,673	$11,666,301
211	$40,103	$59,570	$99,673	$11,606,731
212	$39,898	$59,775	$99,673	$11,546,956
213	$39,693	$59,980	$99,673	$11,486,976
214	$39,486	$60,187	$99,673	$11,426,789
215	$39,280	$60,393	$99,673	$11,366,396
216	$39,072	$60,601	$99,673	$11,305,795

第18年供款共

$1,196,077

第18年利息

$482,410

第18年共還本金

$713,666

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$38,864	$60,809	$99,673	$11,244,985
218	$38,655	$61,018	$99,673	$11,183,967
219	$38,445	$61,228	$99,673	$11,122,739
220	$38,234	$61,439	$99,673	$11,061,300
221	$38,023	$61,650	$99,673	$10,999,650
222	$37,811	$61,862	$99,673	$10,937,788
223	$37,599	$62,074	$99,673	$10,875,714
224	$37,385	$62,288	$99,673	$10,813,426
225	$37,171	$62,502	$99,673	$10,750,924
226	$36,956	$62,717	$99,673	$10,688,207
227	$36,741	$62,932	$99,673	$10,625,275
228	$36,524	$63,149	$99,673	$10,562,126

第19年供款共

$1,196,077

第19年利息

$452,409

第19年共還本金

$743,668

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$36,307	$63,366	$99,673	$10,498,761
230	$36,089	$63,584	$99,673	$10,435,177
231	$35,871	$63,802	$99,673	$10,371,375
232	$35,652	$64,021	$99,673	$10,307,353
233	$35,432	$64,242	$99,673	$10,243,112
234	$35,211	$64,462	$99,673	$10,178,649
235	$34,989	$64,684	$99,673	$10,113,966
236	$34,767	$64,906	$99,673	$10,049,059
237	$34,544	$65,129	$99,673	$9,983,930
238	$34,320	$65,353	$99,673	$9,918,576
239	$34,095	$65,578	$99,673	$9,852,999
240	$33,870	$65,803	$99,673	$9,787,195

第20年供款共

$1,196,077

第20年利息

$421,146

第20年共還本金

$774,931

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$33,643	$66,030	$99,673	$9,721,166
242	$33,417	$66,257	$99,673	$9,654,909
243	$33,189	$66,484	$99,673	$9,588,425
244	$32,960	$66,713	$99,673	$9,521,712
245	$32,731	$66,942	$99,673	$9,454,770
246	$32,501	$67,172	$99,673	$9,387,597
247	$32,270	$67,403	$99,673	$9,320,194
248	$32,038	$67,635	$99,673	$9,252,559
249	$31,806	$67,867	$99,673	$9,184,692
250	$31,572	$68,101	$99,673	$9,116,591
251	$31,338	$68,335	$99,673	$9,048,256
252	$31,103	$68,570	$99,673	$8,979,687

第21年供款共

$1,196,077

第21年利息

$388,568

第21年共還本金

$807,508

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$30,868	$68,805	$99,673	$8,910,881
254	$30,631	$69,042	$99,673	$8,841,839
255	$30,394	$69,279	$99,673	$8,772,560
256	$30,156	$69,517	$99,673	$8,703,043
257	$29,917	$69,756	$99,673	$8,633,286
258	$29,677	$69,996	$99,673	$8,563,290
259	$29,436	$70,237	$99,673	$8,493,054
260	$29,195	$70,478	$99,673	$8,422,575
261	$28,953	$70,720	$99,673	$8,351,855
262	$28,710	$70,964	$99,673	$8,280,891
263	$28,466	$71,208	$99,673	$8,209,684
264	$28,221	$71,452	$99,673	$8,138,232

第22年供款共

$1,196,077

第22年利息

$354,622

第22年共還本金

$841,455

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$27,975	$71,698	$99,673	$8,066,534
266	$27,729	$71,944	$99,673	$7,994,589
267	$27,481	$72,192	$99,673	$7,922,398
268	$27,233	$72,440	$99,673	$7,849,958
269	$26,984	$72,689	$99,673	$7,777,269
270	$26,734	$72,939	$99,673	$7,704,330
271	$26,484	$73,189	$99,673	$7,631,141
272	$26,232	$73,441	$99,673	$7,557,700
273	$25,980	$73,693	$99,673	$7,484,006
274	$25,726	$73,947	$99,673	$7,410,060
275	$25,472	$74,201	$99,673	$7,335,859
276	$25,217	$74,456	$99,673	$7,261,403

第23年供款共

$1,196,077

第23年利息

$319,248

第23年共還本金

$876,829

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$24,961	$74,712	$99,673	$7,186,691
278	$24,704	$74,969	$99,673	$7,111,722
279	$24,447	$75,227	$99,673	$7,036,495
280	$24,188	$75,485	$99,673	$6,961,010
281	$23,928	$75,745	$99,673	$6,885,266
282	$23,668	$76,005	$99,673	$6,809,261
283	$23,407	$76,266	$99,673	$6,732,994
284	$23,145	$76,528	$99,673	$6,656,466
285	$22,882	$76,791	$99,673	$6,579,674
286	$22,618	$77,055	$99,673	$6,502,619
287	$22,353	$77,320	$99,673	$6,425,299
288	$22,087	$77,586	$99,673	$6,347,713

第24年供款共

$1,196,077

第24年利息

$282,387

第24年共還本金

$913,690

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$21,820	$77,853	$99,673	$6,269,860
290	$21,553	$78,120	$99,673	$6,191,739
291	$21,284	$78,389	$99,673	$6,113,350
292	$21,015	$78,658	$99,673	$6,034,692
293	$20,744	$78,929	$99,673	$5,955,763
294	$20,473	$79,200	$99,673	$5,876,563
295	$20,201	$79,472	$99,673	$5,797,091
296	$19,927	$79,746	$99,673	$5,717,345
297	$19,653	$80,020	$99,673	$5,637,325
298	$19,378	$80,295	$99,673	$5,557,031
299	$19,102	$80,571	$99,673	$5,476,460
300	$18,825	$80,848	$99,673	$5,395,612

第25年供款共

$1,196,077

第25年利息

$243,976

第25年共還本金

$952,100

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$18,547	$81,126	$99,673	$5,314,487
302	$18,269	$81,405	$99,673	$5,233,082
303	$17,989	$81,684	$99,673	$5,151,398
304	$17,708	$81,965	$99,673	$5,069,433
305	$17,426	$82,247	$99,673	$4,987,186
306	$17,143	$82,530	$99,673	$4,904,656
307	$16,860	$82,813	$99,673	$4,821,843
308	$16,575	$83,098	$99,673	$4,738,745
309	$16,289	$83,384	$99,673	$4,655,361
310	$16,003	$83,670	$99,673	$4,571,691
311	$15,715	$83,958	$99,673	$4,487,733
312	$15,427	$84,246	$99,673	$4,403,487

第26年供款共

$1,196,077

第26年利息

$203,951

第26年共還本金

$992,126

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$15,137	$84,536	$99,673	$4,318,950
314	$14,846	$84,827	$99,673	$4,234,124
315	$14,555	$85,118	$99,673	$4,149,005
316	$14,262	$85,411	$99,673	$4,063,595
317	$13,969	$85,704	$99,673	$3,977,890
318	$13,674	$85,999	$99,673	$3,891,891
319	$13,378	$86,295	$99,673	$3,805,596
320	$13,082	$86,591	$99,673	$3,719,005
321	$12,784	$86,889	$99,673	$3,632,116
322	$12,485	$87,188	$99,673	$3,544,928
323	$12,186	$87,487	$99,673	$3,457,441
324	$11,885	$87,788	$99,673	$3,369,653

第27年供款共

$1,196,077

第27年利息

$162,243

第27年共還本金

$1,033,834

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$11,583	$88,090	$99,673	$3,281,563
326	$11,280	$88,393	$99,673	$3,193,170
327	$10,977	$88,697	$99,673	$3,104,474
328	$10,672	$89,001	$99,673	$3,015,472
329	$10,366	$89,307	$99,673	$2,926,165
330	$10,059	$89,614	$99,673	$2,836,551
331	$9,751	$89,922	$99,673	$2,746,628
332	$9,442	$90,232	$99,673	$2,656,397
333	$9,131	$90,542	$99,673	$2,565,855
334	$8,820	$90,853	$99,673	$2,475,002
335	$8,508	$91,165	$99,673	$2,383,837
336	$8,194	$91,479	$99,673	$2,292,358

第28年供款共

$1,196,077

第28年利息

$118,782

第28年共還本金

$1,077,295

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$7,880	$91,793	$99,673	$2,200,565
338	$7,564	$92,109	$99,673	$2,108,456
339	$7,248	$92,425	$99,673	$2,016,031
340	$6,930	$92,743	$99,673	$1,923,288
341	$6,611	$93,062	$99,673	$1,830,227
342	$6,291	$93,382	$99,673	$1,736,845
343	$5,970	$93,703	$99,673	$1,643,142
344	$5,648	$94,025	$99,673	$1,549,117
345	$5,325	$94,348	$99,673	$1,454,769
346	$5,001	$94,672	$99,673	$1,360,097
347	$4,675	$94,998	$99,673	$1,265,099
348	$4,349	$95,324	$99,673	$1,169,775

第29年供款共

$1,196,077

第29年利息

$73,494

第29年共還本金

$1,122,583

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$4,021	$95,652	$99,673	$1,074,123
350	$3,692	$95,981	$99,673	$978,142
351	$3,362	$96,311	$99,673	$881,832
352	$3,031	$96,642	$99,673	$785,190
353	$2,699	$96,974	$99,673	$688,216
354	$2,366	$97,307	$99,673	$590,909
355	$2,031	$97,642	$99,673	$493,267
356	$1,696	$97,977	$99,673	$395,289
357	$1,359	$98,314	$99,673	$296,975
358	$1,021	$98,652	$99,673	$198,323
359	$682	$98,991	$99,673	$99,332
360	$341	$99,332	$99,673	$0

第30年供款共

$1,196,077

第30年利息

$26,302

第30年共還本金

$1,169,775

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$46,248,754

免责声明

笋盘推介

按揭保险费
info