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$48,455,564

每月供款
$82,391

首期

$17,000,000

总贷款额

$17,000,000

總利息

$12,660,564

印花税

$1,445,000

其他

$350,000

置业成本总预算

HK$18,795,000

$164,781

置业成本总预算

HK$18,795,000

首期

$17,000,000
印花税

$1,445,000
- AVD
  
  $1,445,000
律师费

$ 10,000
代理佣金

$340,000
按揭保险费

不适用

$164,781

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

BEAUTIFUL COMPLEX WITH FANTASTIC SEA VIEW

实

1,561 呎

@22,422

建

2,000 呎

@17,500

local_fire_department 至HIT verified 首置必买

售$3,500 万

实

1,561 呎

@22,422

建

2,000 呎

@17,500

售$3,500 万

local_fire_department 至HIT verified 首置必买

大埔帝琴湾凯琴居

thumb_up

帝琴湾凯琴居高尚住宅品味生活豪宅地段过百万装修实盘即约即睇爽爽爽

实

2,415 呎

@13,996

建

3,020 呎

@11,192

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

售$3,380 万

实

2,415 呎

@13,996

建

3,020 呎

@11,192

售$3,380 万

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

西贡乐涛居

thumb_up

BEAUTIFUL SEA VIEW VILLA

实

1,518 呎

@22,398

建

2,384 呎

@14,262

local_fire_department 至HIT local_offer 低水笋价

售$3,400 万

实

1,518 呎

@22,398

建

2,384 呎

@14,262

售$3,400 万

local_fire_department 至HIT local_offer 低水笋价

西贡银海山庄

thumb_up

壮丽海景覆式连大平台

实

1,361 呎

@24,982

建

1,700 呎

@20,000

local_fire_department 至HIT

售$3,400 万

实

1,361 呎

@24,982

建

1,700 呎

@20,000

售$3,400 万

local_fire_department 至HIT

马鞍山星涟海第01座

thumb_up

马鞍山星涟海

实

1,661 呎

@21,072

local_fire_department 至HIT hotel_class 楼王

售$3,500 万

实

1,661 呎

@21,072

售$3,500 万

local_fire_department 至HIT hotel_class 楼王

西贡匡湖居私家大船位

thumb_up

单边巨园可泊3车

实

1,373 呎

@25,492

建

1,907 呎

@18,353

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

售$3,500 万

实

1,373 呎

@25,492

建

1,907 呎

@18,353

售$3,500 万

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

西贡溱乔

thumb_up

西贡管理别墅

实

1,231 呎

@28,432

建

1,908 呎

@18,344

local_fire_department 至HIT

售$3,500 万

实

1,231 呎

@28,432

建

1,908 呎

@18,344

售$3,500 万

local_fire_department 至HIT

西贡乐涛居

thumb_up

西贡半山别墅

实

1,565 呎

@21,086

建

2,400 呎

@13,750

local_fire_department 至HIT local_offer 低水笋价

售$3,300 万

实

1,565 呎

@21,086

建

2,400 呎

@13,750

售$3,300 万

local_fire_department 至HIT local_offer 低水笋价

马鞍山天宇海洋房

thumb_up

天宇海别墅罕有全幢放盘连车位

实

1,287 呎

@27,195

建

1,843 呎

@18,991

real_estate_agent 罕有放盘

售$3,500 万

实

1,287 呎

@27,195

建

1,843 呎

@18,991

售$3,500 万

real_estate_agent 罕有放盘

白石角天赋海湾海钻

thumb_up

[群星为伴]连1,100'专属天台(-内置楼梯)高质装修3房(1大套房)+连一个车位.

实

1,447 呎

@24,188

建

1,917 呎

@18,258

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

售$3,500 万

实

1,447 呎

@24,188

建

1,917 呎

@18,258

售$3,500 万

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

西贡西贡

thumb_up

漂亮屋苑毗邻红树海岸

建

2,100 呎

@16,667

local_fire_department 至HIT local_offer 低水笋价

售$3,500 万

建

2,100 呎

@16,667

售$3,500 万

local_fire_department 至HIT local_offer 低水笋价

西贡棕林别墅

thumb_up

FABULOUS VILLA SITUATED IN A PRIME LOCATION

实

1,702 呎

@20,564

建

2,325 呎

@15,054

local_fire_department 至HIT

售$3,500 万

实

1,702 呎

@20,564

建

2,325 呎

@15,054

售$3,500 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$101,744	$78,182	$64,068	$54,679
1.500	$105,526	$82,033	$67,989	$58,670
2.000	$109,396	$86,000	$72,055	$62,835
2.500	$113,354	$90,083	$76,265	$67,171
3.000	$117,399	$94,282	$80,616	$71,673
3.500	$121,530	$98,593	$85,106	$76,338
4.000	$125,747	$103,017	$89,732	$81,161
4.125	$126,814	$104,140	$90,910	$82,390
4.500	$130,049	$107,550	$94,492	$86,137
5.000	$134,435	$112,192	$99,380	$91,260
5.500	$138,904	$116,941	$104,395	$96,524
6.000	$143,456	$121,793	$109,531	$101,924

每月供款$82,391

年期

30年

贷款金额

$17,000,000

總利息

$12,660,564

总贷款连利息

$29,660,564

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$58,438	$23,953	$82,390	$16,976,047
2	$58,355	$24,035	$82,390	$16,952,012
3	$58,273	$24,118	$82,390	$16,927,894
4	$58,190	$24,201	$82,390	$16,903,693
5	$58,106	$24,284	$82,390	$16,879,409
6	$58,023	$24,367	$82,390	$16,855,042
7	$57,939	$24,451	$82,390	$16,830,590
8	$57,855	$24,535	$82,390	$16,806,055
9	$57,771	$24,620	$82,390	$16,781,435
10	$57,686	$24,704	$82,390	$16,756,731
11	$57,601	$24,789	$82,390	$16,731,942
12	$57,516	$24,874	$82,390	$16,707,067

第1年供款共

$988,685

第1年利息

$695,753

第1年共還本金

$292,933

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$57,431	$24,960	$82,390	$16,682,108
14	$57,345	$25,046	$82,390	$16,657,062
15	$57,259	$25,132	$82,390	$16,631,930
16	$57,172	$25,218	$82,390	$16,606,712
17	$57,086	$25,305	$82,390	$16,581,407
18	$56,999	$25,392	$82,390	$16,556,015
19	$56,911	$25,479	$82,390	$16,530,536
20	$56,824	$25,567	$82,390	$16,504,969
21	$56,736	$25,655	$82,390	$16,479,315
22	$56,648	$25,743	$82,390	$16,453,572
23	$56,559	$25,831	$82,390	$16,427,740
24	$56,470	$25,920	$82,390	$16,401,820

第2年供款共

$988,685

第2年利息

$683,438

第2年共還本金

$305,247

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$56,381	$26,009	$82,390	$16,375,811
26	$56,292	$26,099	$82,390	$16,349,713
27	$56,202	$26,188	$82,390	$16,323,524
28	$56,112	$26,278	$82,390	$16,297,246
29	$56,022	$26,369	$82,390	$16,270,877
30	$55,931	$26,459	$82,390	$16,244,418
31	$55,840	$26,550	$82,390	$16,217,868
32	$55,749	$26,642	$82,390	$16,191,226
33	$55,657	$26,733	$82,390	$16,164,493
34	$55,565	$26,825	$82,390	$16,137,668
35	$55,473	$26,917	$82,390	$16,110,751
36	$55,381	$27,010	$82,390	$16,083,741

第3年供款共

$988,685

第3年利息

$670,606

第3年共還本金

$318,079

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$55,288	$27,103	$82,390	$16,056,638
38	$55,195	$27,196	$82,390	$16,029,443
39	$55,101	$27,289	$82,390	$16,002,153
40	$55,007	$27,383	$82,390	$15,974,770
41	$54,913	$27,477	$82,390	$15,947,293
42	$54,819	$27,572	$82,390	$15,919,722
43	$54,724	$27,666	$82,390	$15,892,055
44	$54,629	$27,762	$82,390	$15,864,294
45	$54,534	$27,857	$82,390	$15,836,437
46	$54,438	$27,953	$82,390	$15,808,484
47	$54,342	$28,049	$82,390	$15,780,435
48	$54,245	$28,145	$82,390	$15,752,290

第4年供款共

$988,685

第4年利息

$657,234

第4年共還本金

$331,451

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$54,148	$28,242	$82,390	$15,724,048
50	$54,051	$28,339	$82,390	$15,695,709
51	$53,954	$28,436	$82,390	$15,667,273
52	$53,856	$28,534	$82,390	$15,638,738
53	$53,758	$28,632	$82,390	$15,610,106
54	$53,660	$28,731	$82,390	$15,581,375
55	$53,561	$28,829	$82,390	$15,552,546
56	$53,462	$28,929	$82,390	$15,523,617
57	$53,362	$29,028	$82,390	$15,494,589
58	$53,263	$29,128	$82,390	$15,465,461
59	$53,163	$29,228	$82,390	$15,436,234
60	$53,062	$29,328	$82,390	$15,406,905

第5年供款共

$988,685

第5年利息

$643,301

第5年共還本金

$345,385

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$52,961	$29,429	$82,390	$15,377,476
62	$52,860	$29,530	$82,390	$15,347,946
63	$52,759	$29,632	$82,390	$15,318,314
64	$52,657	$29,734	$82,390	$15,288,580
65	$52,554	$29,836	$82,390	$15,258,744
66	$52,452	$29,939	$82,390	$15,228,805
67	$52,349	$30,041	$82,390	$15,198,764
68	$52,246	$30,145	$82,390	$15,168,619
69	$52,142	$30,248	$82,390	$15,138,371
70	$52,038	$30,352	$82,390	$15,108,019
71	$51,934	$30,457	$82,390	$15,077,562
72	$51,829	$30,561	$82,390	$15,047,001

第6年供款共

$988,685

第6年利息

$628,781

第6年共還本金

$359,904

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$51,724	$30,666	$82,390	$15,016,334
74	$51,619	$30,772	$82,390	$14,985,562
75	$51,513	$30,878	$82,390	$14,954,685
76	$51,407	$30,984	$82,390	$14,923,701
77	$51,300	$31,090	$82,390	$14,892,611
78	$51,193	$31,197	$82,390	$14,861,414
79	$51,086	$31,304	$82,390	$14,830,109
80	$50,979	$31,412	$82,390	$14,798,698
81	$50,871	$31,520	$82,390	$14,767,178
82	$50,762	$31,628	$82,390	$14,735,549
83	$50,653	$31,737	$82,390	$14,703,812
84	$50,544	$31,846	$82,390	$14,671,966

第7年供款共

$988,685

第7年利息

$613,651

第7年共還本金

$375,034

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$50,435	$31,956	$82,390	$14,640,011
86	$50,325	$32,065	$82,390	$14,607,945
87	$50,215	$32,176	$82,390	$14,575,770
88	$50,104	$32,286	$82,390	$14,543,483
89	$49,993	$32,397	$82,390	$14,511,086
90	$49,882	$32,509	$82,390	$14,478,577
91	$49,770	$32,620	$82,390	$14,445,957
92	$49,658	$32,732	$82,390	$14,413,225
93	$49,545	$32,845	$82,390	$14,380,380
94	$49,433	$32,958	$82,390	$14,347,422
95	$49,319	$33,071	$82,390	$14,314,351
96	$49,206	$33,185	$82,390	$14,281,166

第8年供款共

$988,685

第8年利息

$597,885

第8年共還本金

$390,800

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$49,092	$33,299	$82,390	$14,247,867
98	$48,977	$33,413	$82,390	$14,214,453
99	$48,862	$33,528	$82,390	$14,180,925
100	$48,747	$33,644	$82,390	$14,147,282
101	$48,631	$33,759	$82,390	$14,113,522
102	$48,515	$33,875	$82,390	$14,079,647
103	$48,399	$33,992	$82,390	$14,045,655
104	$48,282	$34,109	$82,390	$14,011,547
105	$48,165	$34,226	$82,390	$13,977,321
106	$48,047	$34,343	$82,390	$13,942,978
107	$47,929	$34,461	$82,390	$13,908,516
108	$47,811	$34,580	$82,390	$13,873,936

第9年供款共

$988,685

第9年利息

$581,456

第9年共還本金

$407,229

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$47,692	$34,699	$82,390	$13,839,238
110	$47,572	$34,818	$82,390	$13,804,420
111	$47,453	$34,938	$82,390	$13,769,482
112	$47,333	$35,058	$82,390	$13,734,424
113	$47,212	$35,178	$82,390	$13,699,246
114	$47,091	$35,299	$82,390	$13,663,946
115	$46,970	$35,421	$82,390	$13,628,526
116	$46,848	$35,542	$82,390	$13,592,983
117	$46,726	$35,665	$82,390	$13,557,319
118	$46,603	$35,787	$82,390	$13,521,531
119	$46,480	$35,910	$82,390	$13,485,621
120	$46,357	$36,034	$82,390	$13,449,588

第10年供款共

$988,685

第10年利息

$564,337

第10年共還本金

$424,349

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$46,233	$36,157	$82,390	$13,413,430
122	$46,109	$36,282	$82,390	$13,377,148
123	$45,984	$36,407	$82,390	$13,340,742
124	$45,859	$36,532	$82,390	$13,304,210
125	$45,733	$36,657	$82,390	$13,267,553
126	$45,607	$36,783	$82,390	$13,230,770
127	$45,481	$36,910	$82,390	$13,193,860
128	$45,354	$37,037	$82,390	$13,156,823
129	$45,227	$37,164	$82,390	$13,119,660
130	$45,099	$37,292	$82,390	$13,082,368
131	$44,971	$37,420	$82,390	$13,044,948
132	$44,842	$37,548	$82,390	$13,007,400

第11年供款共

$988,685

第11年利息

$546,498

第11年共還本金

$442,188

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$44,713	$37,678	$82,390	$12,969,722
134	$44,583	$37,807	$82,390	$12,931,915
135	$44,453	$37,937	$82,390	$12,893,978
136	$44,323	$38,067	$82,390	$12,855,911
137	$44,192	$38,198	$82,390	$12,817,712
138	$44,061	$38,330	$82,390	$12,779,383
139	$43,929	$38,461	$82,390	$12,740,922
140	$43,797	$38,594	$82,390	$12,702,328
141	$43,664	$38,726	$82,390	$12,663,602
142	$43,531	$38,859	$82,390	$12,624,743
143	$43,398	$38,993	$82,390	$12,585,750
144	$43,264	$39,127	$82,390	$12,546,623

第12年供款共

$988,685

第12年利息

$527,908

第12年共還本金

$460,777

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$43,129	$39,261	$82,390	$12,507,361
146	$42,994	$39,396	$82,390	$12,467,965
147	$42,859	$39,532	$82,390	$12,428,433
148	$42,723	$39,668	$82,390	$12,388,765
149	$42,586	$39,804	$82,390	$12,348,961
150	$42,450	$39,941	$82,390	$12,309,020
151	$42,312	$40,078	$82,390	$12,268,942
152	$42,174	$40,216	$82,390	$12,228,726
153	$42,036	$40,354	$82,390	$12,188,372
154	$41,898	$40,493	$82,390	$12,147,879
155	$41,758	$40,632	$82,390	$12,107,247
156	$41,619	$40,772	$82,390	$12,066,475

第13年供款共

$988,685

第13年利息

$508,538

第13年共還本金

$480,148

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$41,479	$40,912	$82,390	$12,025,563
158	$41,338	$41,053	$82,390	$11,984,511
159	$41,197	$41,194	$82,390	$11,943,317
160	$41,055	$41,335	$82,390	$11,901,982
161	$40,913	$41,477	$82,390	$11,860,504
162	$40,770	$41,620	$82,390	$11,818,884
163	$40,627	$41,763	$82,390	$11,777,121
164	$40,484	$41,907	$82,390	$11,735,215
165	$40,340	$42,051	$82,390	$11,693,164
166	$40,195	$42,195	$82,390	$11,650,969
167	$40,050	$42,340	$82,390	$11,608,628
168	$39,905	$42,486	$82,390	$11,566,143

第14年供款共

$988,685

第14年利息

$488,353

第14年共還本金

$500,332

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$39,759	$42,632	$82,390	$11,523,511
170	$39,612	$42,778	$82,390	$11,480,732
171	$39,465	$42,925	$82,390	$11,437,807
172	$39,317	$43,073	$82,390	$11,394,734
173	$39,169	$43,221	$82,390	$11,351,513
174	$39,021	$43,370	$82,390	$11,308,143
175	$38,872	$43,519	$82,390	$11,264,625
176	$38,722	$43,668	$82,390	$11,220,956
177	$38,572	$43,818	$82,390	$11,177,138
178	$38,421	$43,969	$82,390	$11,133,169
179	$38,270	$44,120	$82,390	$11,089,049
180	$38,119	$44,272	$82,390	$11,044,777

第15年供款共

$988,685

第15年利息

$467,320

第15年共還本金

$521,366

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$37,966	$44,424	$82,390	$11,000,353
182	$37,814	$44,577	$82,390	$10,955,776
183	$37,660	$44,730	$82,390	$10,911,046
184	$37,507	$44,884	$82,390	$10,866,162
185	$37,352	$45,038	$82,390	$10,821,124
186	$37,198	$45,193	$82,390	$10,775,931
187	$37,042	$45,348	$82,390	$10,730,583
188	$36,886	$45,504	$82,390	$10,685,079
189	$36,730	$45,660	$82,390	$10,639,419
190	$36,573	$45,817	$82,390	$10,593,601
191	$36,416	$45,975	$82,390	$10,547,626
192	$36,257	$46,133	$82,390	$10,501,493

第16年供款共

$988,685

第16年利息

$445,402

第16年共還本金

$543,283

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$36,099	$46,292	$82,390	$10,455,202
194	$35,940	$46,451	$82,390	$10,408,751
195	$35,780	$46,610	$82,390	$10,362,141
196	$35,620	$46,771	$82,390	$10,315,370
197	$35,459	$46,931	$82,390	$10,268,439
198	$35,298	$47,093	$82,390	$10,221,346
199	$35,136	$47,255	$82,390	$10,174,091
200	$34,973	$47,417	$82,390	$10,126,674
201	$34,810	$47,580	$82,390	$10,079,094
202	$34,647	$47,744	$82,390	$10,031,351
203	$34,483	$47,908	$82,390	$9,983,443
204	$34,318	$48,072	$82,390	$9,935,371

第17年供款共

$988,685

第17年利息

$422,563

第17年共還本金

$566,123

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$34,153	$48,238	$82,390	$9,887,133
206	$33,987	$48,403	$82,390	$9,838,730
207	$33,821	$48,570	$82,390	$9,790,160
208	$33,654	$48,737	$82,390	$9,741,423
209	$33,486	$48,904	$82,390	$9,692,519
210	$33,318	$49,072	$82,390	$9,643,446
211	$33,149	$49,241	$82,390	$9,594,205
212	$32,980	$49,410	$82,390	$9,544,795
213	$32,810	$49,580	$82,390	$9,495,215
214	$32,640	$49,751	$82,390	$9,445,464
215	$32,469	$49,922	$82,390	$9,395,542
216	$32,297	$50,093	$82,390	$9,345,449

第18年供款共

$988,685

第18年利息

$398,764

第18年共還本金

$589,922

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$32,125	$50,265	$82,390	$9,295,184
218	$31,952	$50,438	$82,390	$9,244,745
219	$31,779	$50,612	$82,390	$9,194,134
220	$31,605	$50,786	$82,390	$9,143,348
221	$31,430	$50,960	$82,390	$9,092,388
222	$31,255	$51,135	$82,390	$9,041,253
223	$31,079	$51,311	$82,390	$8,989,941
224	$30,903	$51,488	$82,390	$8,938,454
225	$30,726	$51,665	$82,390	$8,886,789
226	$30,548	$51,842	$82,390	$8,834,947
227	$30,370	$52,020	$82,390	$8,782,927
228	$30,191	$52,199	$82,390	$8,730,728

第19年供款共

$988,685

第19年利息

$373,964

第19年共還本金

$614,721

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$30,012	$52,379	$82,390	$8,678,349
230	$29,832	$52,559	$82,390	$8,625,791
231	$29,651	$52,739	$82,390	$8,573,051
232	$29,470	$52,921	$82,390	$8,520,131
233	$29,288	$53,103	$82,390	$8,467,028
234	$29,105	$53,285	$82,390	$8,413,743
235	$28,922	$53,468	$82,390	$8,360,275
236	$28,738	$53,652	$82,390	$8,306,623
237	$28,554	$53,836	$82,390	$8,252,786
238	$28,369	$54,022	$82,390	$8,198,765
239	$28,183	$54,207	$82,390	$8,144,558
240	$27,997	$54,394	$82,390	$8,090,164

第20年供款共

$988,685

第20年利息

$348,122

第20年共還本金

$640,564

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$27,810	$54,581	$82,390	$8,035,584
242	$27,622	$54,768	$82,390	$7,980,816
243	$27,434	$54,956	$82,390	$7,925,859
244	$27,245	$55,145	$82,390	$7,870,714
245	$27,056	$55,335	$82,390	$7,815,379
246	$26,865	$55,525	$82,390	$7,759,854
247	$26,674	$55,716	$82,390	$7,704,138
248	$26,483	$55,907	$82,390	$7,648,230
249	$26,291	$56,100	$82,390	$7,592,131
250	$26,098	$56,293	$82,390	$7,535,838
251	$25,904	$56,486	$82,390	$7,479,352
252	$25,710	$56,680	$82,390	$7,422,672

第21年供款共

$988,685

第21年利息

$321,193

第21年共還本金

$667,492

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$25,515	$56,875	$82,390	$7,365,797
254	$25,320	$57,071	$82,390	$7,308,727
255	$25,124	$57,267	$82,390	$7,251,460
256	$24,927	$57,464	$82,390	$7,193,996
257	$24,729	$57,661	$82,390	$7,136,335
258	$24,531	$57,859	$82,390	$7,078,476
259	$24,332	$58,058	$82,390	$7,020,418
260	$24,133	$58,258	$82,390	$6,962,160
261	$23,932	$58,458	$82,390	$6,903,702
262	$23,731	$58,659	$82,390	$6,845,043
263	$23,530	$58,861	$82,390	$6,786,182
264	$23,328	$59,063	$82,390	$6,727,119

第22年供款共

$988,685

第22年利息

$293,133

第22年共還本金

$695,553

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$23,124	$59,266	$82,390	$6,667,853
266	$22,921	$59,470	$82,390	$6,608,384
267	$22,716	$59,674	$82,390	$6,548,710
268	$22,511	$59,879	$82,390	$6,488,830
269	$22,305	$60,085	$82,390	$6,428,745
270	$22,099	$60,292	$82,390	$6,368,454
271	$21,892	$60,499	$82,390	$6,307,955
272	$21,684	$60,707	$82,390	$6,247,248
273	$21,475	$60,916	$82,390	$6,186,332
274	$21,266	$61,125	$82,390	$6,125,207
275	$21,055	$61,335	$82,390	$6,063,872
276	$20,845	$61,546	$82,390	$6,002,326

第23年供款共

$988,685

第23年利息

$263,892

第23年共還本金

$724,793

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$20,633	$61,757	$82,390	$5,940,569
278	$20,421	$61,970	$82,390	$5,878,599
279	$20,208	$62,183	$82,390	$5,816,416
280	$19,994	$62,397	$82,390	$5,754,020
281	$19,779	$62,611	$82,390	$5,691,409
282	$19,564	$62,826	$82,390	$5,628,583
283	$19,348	$63,042	$82,390	$5,565,540
284	$19,132	$63,259	$82,390	$5,502,281
285	$18,914	$63,476	$82,390	$5,438,805
286	$18,696	$63,695	$82,390	$5,375,111
287	$18,477	$63,914	$82,390	$5,311,197
288	$18,257	$64,133	$82,390	$5,247,064

第24年供款共

$988,685

第24年利息

$233,423

第24年共還本金

$755,263

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$18,037	$64,354	$82,390	$5,182,710
290	$17,816	$64,575	$82,390	$5,118,135
291	$17,594	$64,797	$82,390	$5,053,338
292	$17,371	$65,020	$82,390	$4,988,319
293	$17,147	$65,243	$82,390	$4,923,076
294	$16,923	$65,467	$82,390	$4,857,608
295	$16,698	$65,692	$82,390	$4,791,916
296	$16,472	$65,918	$82,390	$4,725,998
297	$16,246	$66,145	$82,390	$4,659,853
298	$16,018	$66,372	$82,390	$4,593,481
299	$15,790	$66,600	$82,390	$4,526,880
300	$15,561	$66,829	$82,390	$4,460,051

第25年供款共

$988,685

第25年利息

$201,673

第25年共還本金

$787,013

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$15,331	$67,059	$82,390	$4,392,992
302	$15,101	$67,290	$82,390	$4,325,702
303	$14,870	$67,521	$82,390	$4,258,181
304	$14,637	$67,753	$82,390	$4,190,429
305	$14,405	$67,986	$82,390	$4,122,443
306	$14,171	$68,220	$82,390	$4,054,223
307	$13,936	$68,454	$82,390	$3,985,769
308	$13,701	$68,689	$82,390	$3,917,080
309	$13,465	$68,925	$82,390	$3,848,154
310	$13,228	$69,162	$82,390	$3,778,992
311	$12,990	$69,400	$82,390	$3,709,592
312	$12,752	$69,639	$82,390	$3,639,953

第26年供款共

$988,685

第26年利息

$168,587

第26年共還本金

$820,098

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$12,512	$69,878	$82,390	$3,570,075
314	$12,272	$70,118	$82,390	$3,499,956
315	$12,031	$70,359	$82,390	$3,429,597
316	$11,789	$70,601	$82,390	$3,358,996
317	$11,547	$70,844	$82,390	$3,288,152
318	$11,303	$71,087	$82,390	$3,217,065
319	$11,059	$71,332	$82,390	$3,145,733
320	$10,813	$71,577	$82,390	$3,074,156
321	$10,567	$71,823	$82,390	$3,002,333
322	$10,321	$72,070	$82,390	$2,930,263
323	$10,073	$72,318	$82,390	$2,857,945
324	$9,824	$72,566	$82,390	$2,785,379

第27年供款共

$988,685

第27年利息

$134,111

第27年共還本金

$854,574

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$9,575	$72,816	$82,390	$2,712,563
326	$9,324	$73,066	$82,390	$2,639,497
327	$9,073	$73,317	$82,390	$2,566,180
328	$8,821	$73,569	$82,390	$2,492,611
329	$8,568	$73,822	$82,390	$2,418,789
330	$8,315	$74,076	$82,390	$2,344,713
331	$8,060	$74,331	$82,390	$2,270,382
332	$7,804	$74,586	$82,390	$2,195,796
333	$7,548	$74,842	$82,390	$2,120,954
334	$7,291	$75,100	$82,390	$2,045,854
335	$7,033	$75,358	$82,390	$1,970,496
336	$6,774	$75,617	$82,390	$1,894,879

第28年供款共

$988,685

第28年利息

$98,186

第28年共還本金

$890,499

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$6,514	$75,877	$82,390	$1,819,003
338	$6,253	$76,138	$82,390	$1,742,865
339	$5,991	$76,399	$82,390	$1,666,466
340	$5,728	$76,662	$82,390	$1,589,804
341	$5,465	$76,926	$82,390	$1,512,878
342	$5,201	$77,190	$82,390	$1,435,688
343	$4,935	$77,455	$82,390	$1,358,233
344	$4,669	$77,722	$82,390	$1,280,511
345	$4,402	$77,989	$82,390	$1,202,523
346	$4,134	$78,257	$82,390	$1,124,266
347	$3,865	$78,526	$82,390	$1,045,740
348	$3,595	$78,796	$82,390	$966,944

第29年供款共

$988,685

第29年利息

$60,750

第29年共還本金

$927,935

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$3,324	$79,067	$82,390	$887,878
350	$3,052	$79,338	$82,390	$808,539
351	$2,779	$79,611	$82,390	$728,928
352	$2,506	$79,885	$82,390	$649,044
353	$2,231	$80,159	$82,390	$568,884
354	$1,956	$80,435	$82,390	$488,449
355	$1,679	$80,711	$82,390	$407,738
356	$1,402	$80,989	$82,390	$326,749
357	$1,123	$81,267	$82,390	$245,482
358	$844	$81,547	$82,390	$163,935
359	$564	$81,827	$82,390	$82,108
360	$282	$82,108	$82,390	$0

第30年供款共

$988,685

第30年利息

$21,741

第30年共還本金

$966,944

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$48,455,564

免责声明

笋盘推介

按揭保险费
info