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$50,208,154

每月供款
$85,372

首期

$17,615,000

总贷款额

$17,615,000

總利息

$13,118,579

印花税

$1,497,275

其他

$362,300

置业成本总预算

HK$19,474,575

$170,742

置业成本总预算

HK$19,474,575

首期

$17,615,000
印花税

$1,497,275
- AVD
  
  $1,497,275
律师费

$ 10,000
代理佣金

$352,300
按揭保险费

不适用

$170,742

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

清水湾银线湾海景洋房

thumb_up

3房1套2车位有匙即看!

实

1,438 呎

@25,035

建

1,800 呎

@20,000

local_fire_department 至HIT local_offer 低水笋价 vpn_key 有匙即睇 pets 爱竉必选

售$3,600 万

实

1,438 呎

@25,035

建

1,800 呎

@20,000

售$3,600 万

local_fire_department 至HIT local_offer 低水笋价 vpn_key 有匙即睇 pets 爱竉必选

西贡溱乔

thumb_up

顶级豪宅, 保安森严, 全屋超过 $2百万新装修, 绝对超值 !!

实

2,057 呎

@17,015

建

3,223 呎

@10,859

local_offer 低水笋价

售$3,500 万

实

2,057 呎

@17,015

建

3,223 呎

@10,859

售$3,500 万

local_offer 低水笋价

西贡白沙湾别墅屋

thumb_up

白沙湾全海景, 大花园,可泊3 车, 还价即成

实

1,498 呎

@24,032

建

1,498 呎

@24,032

local_fire_department 至HIT real_estate_agent 罕有放盘 flight_takeoff 移民急让

售$3,600 万

实

1,498 呎

@24,032

建

1,498 呎

@24,032

售$3,600 万

local_fire_department 至HIT real_estate_agent 罕有放盘 flight_takeoff 移民急让

KOL实拍 VR实景

清水湾公司转让全独立海景别墅

thumb_up

层层海景特大车房可泊多车

实

1,510 呎

@23,841

local_fire_department 至HIT directions_run 即走 hotel_class 楼王 pets 爱竉必选

售$3,600 万

实

1,510 呎

@23,841

售$3,600 万

local_fire_department 至HIT directions_run 即走 hotel_class 楼王 pets 爱竉必选

清水湾傲泷

thumb_up

Open Green View Luxury Flat

实

1,837 呎

@19,053

售$3,500 万

实

1,837 呎

@19,053

售$3,500 万

西贡大滩村

thumb_up

大滩村

建

2,100 呎

@16,667

local_fire_department 至HIT

售$3,500 万

建

2,100 呎

@16,667

售$3,500 万

local_fire_department 至HIT

KOL实拍

西贡白沙湾花园

thumb_up

独立屋靓装修大花园

实

2,114 呎

@16,793

建

2,568 呎

@13,824

local_fire_department 至HIT

售$3,550 万

实

2,114 呎

@16,793

建

2,568 呎

@13,824

售$3,550 万

local_fire_department 至HIT

马鞍山星涟海第03A座

thumb_up

星涟海

实

1,622 呎

@21,578

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 local_offer 低水笋价

售$3,500 万

实

1,622 呎

@21,578

售$3,500 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 local_offer 低水笋价

西贡碧沙花园

thumb_up

碧沙花园

实

1,438 呎

@25,035

建

1,800 呎

@20,000

local_fire_department 至HIT

售$3,600 万

实

1,438 呎

@25,035

建

1,800 呎

@20,000

售$3,600 万

local_fire_department 至HIT

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

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

西贡傲泷天台特色户连车位

thumb_up

天台特色户, 靓装靓景 !!

实

1,521 呎

@23,537

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

售$3,580 万

实

1,521 呎

@23,537

售$3,580 万

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

利率	15年	20年	25年	30年
1.000	$105,425	$81,010	$66,386	$56,657
1.500	$109,344	$85,000	$70,449	$60,793
2.000	$113,354	$89,111	$74,662	$65,108
2.500	$117,455	$93,342	$79,024	$69,601
3.000	$121,646	$97,692	$83,532	$74,266
3.500	$125,927	$102,160	$88,185	$79,099
4.000	$130,296	$106,743	$92,978	$84,097
4.125	$131,402	$107,907	$94,199	$85,371
4.500	$134,754	$111,441	$97,910	$89,253
5.000	$139,298	$116,251	$102,976	$94,561
5.500	$143,929	$121,171	$108,172	$100,016
6.000	$148,645	$126,199	$113,494	$105,611

每月供款$85,372

年期

30年

贷款金额

$17,615,000

總利息

$13,118,579

总贷款连利息

$30,733,579

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$60,552	$24,819	$85,371	$17,590,181
2	$60,466	$24,905	$85,371	$17,565,276
3	$60,381	$24,990	$85,371	$17,540,285
4	$60,295	$25,076	$85,371	$17,515,209
5	$60,209	$25,163	$85,371	$17,490,046
6	$60,122	$25,249	$85,371	$17,464,797
7	$60,035	$25,336	$85,371	$17,439,462
8	$59,948	$25,423	$85,371	$17,414,039
9	$59,861	$25,510	$85,371	$17,388,528
10	$59,773	$25,598	$85,371	$17,362,930
11	$59,685	$25,686	$85,371	$17,337,244
12	$59,597	$25,774	$85,371	$17,311,470

第1年供款共

$1,024,453

第1年利息

$720,923

第1年共還本金

$303,530

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$59,508	$25,863	$85,371	$17,285,607
14	$59,419	$25,952	$85,371	$17,259,656
15	$59,330	$26,041	$85,371	$17,233,615
16	$59,241	$26,131	$85,371	$17,207,484
17	$59,151	$26,220	$85,371	$17,181,264
18	$59,061	$26,310	$85,371	$17,154,953
19	$58,970	$26,401	$85,371	$17,128,552
20	$58,879	$26,492	$85,371	$17,102,061
21	$58,788	$26,583	$85,371	$17,075,478
22	$58,697	$26,674	$85,371	$17,048,804
23	$58,605	$26,766	$85,371	$17,022,038
24	$58,513	$26,858	$85,371	$16,995,180

第2年供款共

$1,024,453

第2年利息

$708,163

第2年共還本金

$316,290

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$58,421	$26,950	$85,371	$16,968,230
26	$58,328	$27,043	$85,371	$16,941,187
27	$58,235	$27,136	$85,371	$16,914,052
28	$58,142	$27,229	$85,371	$16,886,823
29	$58,048	$27,323	$85,371	$16,859,500
30	$57,955	$27,417	$85,371	$16,832,084
31	$57,860	$27,511	$85,371	$16,804,573
32	$57,766	$27,605	$85,371	$16,776,968
33	$57,671	$27,700	$85,371	$16,749,267
34	$57,576	$27,795	$85,371	$16,721,472
35	$57,480	$27,891	$85,371	$16,693,581
36	$57,384	$27,987	$85,371	$16,665,594

第3年供款共

$1,024,453

第3年利息

$694,866

第3年共還本金

$329,586

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$57,288	$28,083	$85,371	$16,637,511
38	$57,191	$28,180	$85,371	$16,609,331
39	$57,095	$28,276	$85,371	$16,581,055
40	$56,997	$28,374	$85,371	$16,552,681
41	$56,900	$28,471	$85,371	$16,524,210
42	$56,802	$28,569	$85,371	$16,495,641
43	$56,704	$28,667	$85,371	$16,466,974
44	$56,605	$28,766	$85,371	$16,438,208
45	$56,506	$28,865	$85,371	$16,409,343
46	$56,407	$28,964	$85,371	$16,380,379
47	$56,308	$29,063	$85,371	$16,351,316
48	$56,208	$29,163	$85,371	$16,322,152

第4年供款共

$1,024,453

第4年利息

$681,011

第4年共還本金

$343,442

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$56,107	$29,264	$85,371	$16,292,889
50	$56,007	$29,364	$85,371	$16,263,524
51	$55,906	$29,465	$85,371	$16,234,059
52	$55,805	$29,566	$85,371	$16,204,493
53	$55,703	$29,668	$85,371	$16,174,825
54	$55,601	$29,770	$85,371	$16,145,054
55	$55,499	$29,872	$85,371	$16,115,182
56	$55,396	$29,975	$85,371	$16,085,207
57	$55,293	$30,078	$85,371	$16,055,129
58	$55,190	$30,182	$85,371	$16,024,947
59	$55,086	$30,285	$85,371	$15,994,662
60	$54,982	$30,389	$85,371	$15,964,273

第5年供款共

$1,024,453

第5年利息

$666,573

第5年共還本金

$357,880

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$54,877	$30,494	$85,371	$15,933,779
62	$54,772	$30,599	$85,371	$15,903,180
63	$54,667	$30,704	$85,371	$15,872,476
64	$54,562	$30,809	$85,371	$15,841,667
65	$54,456	$30,915	$85,371	$15,810,751
66	$54,349	$31,022	$85,371	$15,779,730
67	$54,243	$31,128	$85,371	$15,748,602
68	$54,136	$31,235	$85,371	$15,717,366
69	$54,028	$31,343	$85,371	$15,686,024
70	$53,921	$31,450	$85,371	$15,654,573
71	$53,813	$31,558	$85,371	$15,623,015
72	$53,704	$31,667	$85,371	$15,591,348

第6年供款共

$1,024,453

第6年利息

$651,528

第6年共還本金

$372,925

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$53,595	$31,776	$85,371	$15,559,572
74	$53,486	$31,885	$85,371	$15,527,687
75	$53,376	$31,995	$85,371	$15,495,693
76	$53,266	$32,105	$85,371	$15,463,588
77	$53,156	$32,215	$85,371	$15,431,373
78	$53,045	$32,326	$85,371	$15,399,047
79	$52,934	$32,437	$85,371	$15,366,610
80	$52,823	$32,548	$85,371	$15,334,062
81	$52,711	$32,660	$85,371	$15,301,402
82	$52,599	$32,772	$85,371	$15,268,629
83	$52,486	$32,885	$85,371	$15,235,744
84	$52,373	$32,998	$85,371	$15,202,746

第7年供款共

$1,024,453

第7年利息

$635,851

第7年共還本金

$388,602

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$52,259	$33,112	$85,371	$15,169,635
86	$52,146	$33,225	$85,371	$15,136,409
87	$52,031	$33,340	$85,371	$15,103,069
88	$51,917	$33,454	$85,371	$15,069,615
89	$51,802	$33,569	$85,371	$15,036,046
90	$51,686	$33,685	$85,371	$15,002,361
91	$51,571	$33,800	$85,371	$14,968,561
92	$51,454	$33,917	$85,371	$14,934,644
93	$51,338	$34,033	$85,371	$14,900,611
94	$51,221	$34,150	$85,371	$14,866,461
95	$51,103	$34,268	$85,371	$14,832,193
96	$50,986	$34,385	$85,371	$14,797,808

第8年供款共

$1,024,453

第8年利息

$619,514

第8年共還本金

$404,938

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$50,867	$34,504	$85,371	$14,763,304
98	$50,749	$34,622	$85,371	$14,728,682
99	$50,630	$34,741	$85,371	$14,693,941
100	$50,510	$34,861	$85,371	$14,659,080
101	$50,391	$34,980	$85,371	$14,624,100
102	$50,270	$35,101	$85,371	$14,588,999
103	$50,150	$35,221	$85,371	$14,553,778
104	$50,029	$35,342	$85,371	$14,518,435
105	$49,907	$35,464	$85,371	$14,482,971
106	$49,785	$35,586	$85,371	$14,447,386
107	$49,663	$35,708	$85,371	$14,411,677
108	$49,540	$35,831	$85,371	$14,375,846

第9年供款共

$1,024,453

第9年利息

$602,491

第9年共還本金

$421,961

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$49,417	$35,954	$85,371	$14,339,892
110	$49,293	$36,078	$85,371	$14,303,815
111	$49,169	$36,202	$85,371	$14,267,613
112	$49,045	$36,326	$85,371	$14,231,287
113	$48,920	$36,451	$85,371	$14,194,836
114	$48,795	$36,576	$85,371	$14,158,260
115	$48,669	$36,702	$85,371	$14,121,558
116	$48,543	$36,828	$85,371	$14,084,729
117	$48,416	$36,955	$85,371	$14,047,775
118	$48,289	$37,082	$85,371	$14,010,693
119	$48,162	$37,209	$85,371	$13,973,483
120	$48,034	$37,337	$85,371	$13,936,146

第10年供款共

$1,024,453

第10年利息

$584,752

第10年共還本金

$439,700

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$47,906	$37,466	$85,371	$13,898,681
122	$47,777	$37,594	$85,371	$13,861,086
123	$47,647	$37,724	$85,371	$13,823,363
124	$47,518	$37,853	$85,371	$13,785,510
125	$47,388	$37,983	$85,371	$13,747,526
126	$47,257	$38,114	$85,371	$13,709,412
127	$47,126	$38,245	$85,371	$13,671,167
128	$46,995	$38,376	$85,371	$13,632,791
129	$46,863	$38,508	$85,371	$13,594,283
130	$46,730	$38,641	$85,371	$13,555,642
131	$46,598	$38,774	$85,371	$13,516,868
132	$46,464	$38,907	$85,371	$13,477,962

第11年供款共

$1,024,453

第11年利息

$566,268

第11年共還本金

$458,185

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$46,330	$39,041	$85,371	$13,438,921
134	$46,196	$39,175	$85,371	$13,399,746
135	$46,062	$39,309	$85,371	$13,360,437
136	$45,927	$39,445	$85,371	$13,320,992
137	$45,791	$39,580	$85,371	$13,281,412
138	$45,655	$39,716	$85,371	$13,241,696
139	$45,518	$39,853	$85,371	$13,201,843
140	$45,381	$39,990	$85,371	$13,161,853
141	$45,244	$40,127	$85,371	$13,121,726
142	$45,106	$40,265	$85,371	$13,081,461
143	$44,968	$40,404	$85,371	$13,041,058
144	$44,829	$40,542	$85,371	$13,000,515

第12年供款共

$1,024,453

第12年利息

$547,006

第12年共還本金

$477,446

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$44,689	$40,682	$85,371	$12,959,833
146	$44,549	$40,822	$85,371	$12,919,012
147	$44,409	$40,962	$85,371	$12,878,050
148	$44,268	$41,103	$85,371	$12,836,947
149	$44,127	$41,244	$85,371	$12,795,703
150	$43,985	$41,386	$85,371	$12,754,317
151	$43,843	$41,528	$85,371	$12,712,789
152	$43,700	$41,671	$85,371	$12,671,118
153	$43,557	$41,814	$85,371	$12,629,304
154	$43,413	$41,958	$85,371	$12,587,346
155	$43,269	$42,102	$85,371	$12,545,244
156	$43,124	$42,247	$85,371	$12,502,998

第13年供款共

$1,024,453

第13年利息

$526,935

第13年共還本金

$497,518

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$42,979	$42,392	$85,371	$12,460,606
158	$42,833	$42,538	$85,371	$12,418,068
159	$42,687	$42,684	$85,371	$12,375,384
160	$42,540	$42,831	$85,371	$12,332,553
161	$42,393	$42,978	$85,371	$12,289,575
162	$42,245	$43,126	$85,371	$12,246,450
163	$42,097	$43,274	$85,371	$12,203,176
164	$41,948	$43,423	$85,371	$12,159,753
165	$41,799	$43,572	$85,371	$12,116,181
166	$41,649	$43,722	$85,371	$12,072,460
167	$41,499	$43,872	$85,371	$12,028,588
168	$41,348	$44,023	$85,371	$11,984,565

第14年供款共

$1,024,453

第14年利息

$506,020

第14年共還本金

$518,433

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$41,197	$44,174	$85,371	$11,940,391
170	$41,045	$44,326	$85,371	$11,896,065
171	$40,893	$44,478	$85,371	$11,851,587
172	$40,740	$44,631	$85,371	$11,806,955
173	$40,586	$44,785	$85,371	$11,762,171
174	$40,432	$44,939	$85,371	$11,717,232
175	$40,278	$45,093	$85,371	$11,672,139
176	$40,123	$45,248	$85,371	$11,626,891
177	$39,967	$45,404	$85,371	$11,581,487
178	$39,811	$45,560	$85,371	$11,535,928
179	$39,655	$45,716	$85,371	$11,490,211
180	$39,498	$45,873	$85,371	$11,444,338

第15年供款共

$1,024,453

第15年利息

$484,226

第15年共還本金

$540,227

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$39,340	$46,031	$85,371	$11,398,307
182	$39,182	$46,189	$85,371	$11,352,117
183	$39,023	$46,348	$85,371	$11,305,769
184	$38,864	$46,507	$85,371	$11,259,262
185	$38,704	$46,667	$85,371	$11,212,594
186	$38,543	$46,828	$85,371	$11,165,767
187	$38,382	$46,989	$85,371	$11,118,778
188	$38,221	$47,150	$85,371	$11,071,628
189	$38,059	$47,312	$85,371	$11,024,315
190	$37,896	$47,475	$85,371	$10,976,840
191	$37,733	$47,638	$85,371	$10,929,202
192	$37,569	$47,802	$85,371	$10,881,400

第16年供款共

$1,024,453

第16年利息

$461,515

第16年共還本金

$562,938

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$37,405	$47,966	$85,371	$10,833,434
194	$37,240	$48,131	$85,371	$10,785,303
195	$37,074	$48,297	$85,371	$10,737,006
196	$36,908	$48,463	$85,371	$10,688,544
197	$36,742	$48,629	$85,371	$10,639,915
198	$36,575	$48,796	$85,371	$10,591,118
199	$36,407	$48,964	$85,371	$10,542,154
200	$36,239	$49,132	$85,371	$10,493,022
201	$36,070	$49,301	$85,371	$10,443,720
202	$35,900	$49,471	$85,371	$10,394,250
203	$35,730	$49,641	$85,371	$10,344,609
204	$35,560	$49,811	$85,371	$10,294,797

第17年供款共

$1,024,453

第17年利息

$437,850

第17年共還本金

$586,603

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$35,388	$49,983	$85,371	$10,244,815
206	$35,217	$50,154	$85,371	$10,194,660
207	$35,044	$50,327	$85,371	$10,144,333
208	$34,871	$50,500	$85,371	$10,093,833
209	$34,698	$50,673	$85,371	$10,043,160
210	$34,523	$50,848	$85,371	$9,992,312
211	$34,349	$51,022	$85,371	$9,941,290
212	$34,173	$51,198	$85,371	$9,890,092
213	$33,997	$51,374	$85,371	$9,838,718
214	$33,821	$51,550	$85,371	$9,787,168
215	$33,643	$51,728	$85,371	$9,735,440
216	$33,466	$51,905	$85,371	$9,683,534

第18年供款共

$1,024,453

第18年利息

$413,190

第18年共還本金

$611,263

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$33,287	$52,084	$85,371	$9,631,451
218	$33,108	$52,263	$85,371	$9,579,188
219	$32,928	$52,443	$85,371	$9,526,745
220	$32,748	$52,623	$85,371	$9,474,122
221	$32,567	$52,804	$85,371	$9,421,318
222	$32,386	$52,985	$85,371	$9,368,333
223	$32,204	$53,167	$85,371	$9,315,166
224	$32,021	$53,350	$85,371	$9,261,816
225	$31,837	$53,534	$85,371	$9,208,282
226	$31,653	$53,718	$85,371	$9,154,564
227	$31,469	$53,902	$85,371	$9,100,662
228	$31,284	$54,088	$85,371	$9,046,575

第19年供款共

$1,024,453

第19年利息

$387,493

第19年共還本金

$636,960

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$31,098	$54,273	$85,371	$8,992,301
230	$30,911	$54,460	$85,371	$8,937,841
231	$30,724	$54,647	$85,371	$8,883,194
232	$30,536	$54,835	$85,371	$8,828,359
233	$30,347	$55,024	$85,371	$8,773,335
234	$30,158	$55,213	$85,371	$8,718,123
235	$29,969	$55,403	$85,371	$8,662,720
236	$29,778	$55,593	$85,371	$8,607,127
237	$29,587	$55,784	$85,371	$8,551,343
238	$29,395	$55,976	$85,371	$8,495,367
239	$29,203	$56,168	$85,371	$8,439,199
240	$29,010	$56,361	$85,371	$8,382,838

第20年供款共

$1,024,453

第20年利息

$360,716

第20年共還本金

$663,737

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$28,816	$56,555	$85,371	$8,326,283
242	$28,622	$56,749	$85,371	$8,269,533
243	$28,427	$56,945	$85,371	$8,212,589
244	$28,231	$57,140	$85,371	$8,155,449
245	$28,034	$57,337	$85,371	$8,098,112
246	$27,837	$57,534	$85,371	$8,040,578
247	$27,639	$57,732	$85,371	$7,982,846
248	$27,441	$57,930	$85,371	$7,924,916
249	$27,242	$58,129	$85,371	$7,866,787
250	$27,042	$58,329	$85,371	$7,808,458
251	$26,842	$58,529	$85,371	$7,749,929
252	$26,640	$58,731	$85,371	$7,691,198

第21年供款共

$1,024,453

第21年利息

$332,813

第21年共還本金

$691,640

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$26,438	$58,933	$85,371	$7,632,266
254	$26,236	$59,135	$85,371	$7,573,130
255	$26,033	$59,338	$85,371	$7,513,792
256	$25,829	$59,542	$85,371	$7,454,250
257	$25,624	$59,747	$85,371	$7,394,503
258	$25,419	$59,952	$85,371	$7,334,550
259	$25,213	$60,159	$85,371	$7,274,392
260	$25,006	$60,365	$85,371	$7,214,026
261	$24,798	$60,573	$85,371	$7,153,453
262	$24,590	$60,781	$85,371	$7,092,672
263	$24,381	$60,990	$85,371	$7,031,682
264	$24,171	$61,200	$85,371	$6,970,483

第22年供款共

$1,024,453

第22年利息

$303,737

第22年共還本金

$720,715

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$23,961	$61,410	$85,371	$6,909,073
266	$23,750	$61,621	$85,371	$6,847,452
267	$23,538	$61,833	$85,371	$6,785,619
268	$23,326	$62,045	$85,371	$6,723,573
269	$23,112	$62,259	$85,371	$6,661,314
270	$22,898	$62,473	$85,371	$6,598,842
271	$22,684	$62,688	$85,371	$6,536,154
272	$22,468	$62,903	$85,371	$6,473,251
273	$22,252	$63,119	$85,371	$6,410,132
274	$22,035	$63,336	$85,371	$6,346,796
275	$21,817	$63,554	$85,371	$6,283,242
276	$21,599	$63,772	$85,371	$6,219,469

第23年供款共

$1,024,453

第23年利息

$273,439

第23年共還本金

$751,013

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$21,379	$63,992	$85,371	$6,155,478
278	$21,159	$64,212	$85,371	$6,091,266
279	$20,939	$64,432	$85,371	$6,026,834
280	$20,717	$64,654	$85,371	$5,962,180
281	$20,495	$64,876	$85,371	$5,897,304
282	$20,272	$65,099	$85,371	$5,832,205
283	$20,048	$65,323	$85,371	$5,766,882
284	$19,824	$65,547	$85,371	$5,701,335
285	$19,598	$65,773	$85,371	$5,635,562
286	$19,372	$65,999	$85,371	$5,569,563
287	$19,145	$66,226	$85,371	$5,503,337
288	$18,918	$66,453	$85,371	$5,436,884

第24年供款共

$1,024,453

第24年利息

$241,867

第24年共還本金

$782,585

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$18,689	$66,682	$85,371	$5,370,202
290	$18,460	$66,911	$85,371	$5,303,291
291	$18,230	$67,141	$85,371	$5,236,150
292	$17,999	$67,372	$85,371	$5,168,779
293	$17,768	$67,603	$85,371	$5,101,175
294	$17,535	$67,836	$85,371	$5,033,339
295	$17,302	$68,069	$85,371	$4,965,270
296	$17,068	$68,303	$85,371	$4,896,968
297	$16,833	$68,538	$85,371	$4,828,430
298	$16,598	$68,773	$85,371	$4,759,656
299	$16,361	$69,010	$85,371	$4,690,647
300	$16,124	$69,247	$85,371	$4,621,400

第25年供款共

$1,024,453

第25年利息

$208,968

第25年共還本金

$815,484

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$15,886	$69,485	$85,371	$4,551,915
302	$15,647	$69,724	$85,371	$4,482,191
303	$15,408	$69,964	$85,371	$4,412,227
304	$15,167	$70,204	$85,371	$4,342,023
305	$14,926	$70,445	$85,371	$4,271,578
306	$14,684	$70,688	$85,371	$4,200,891
307	$14,441	$70,930	$85,371	$4,129,960
308	$14,197	$71,174	$85,371	$4,058,786
309	$13,952	$71,419	$85,371	$3,987,367
310	$13,707	$71,664	$85,371	$3,915,702
311	$13,460	$71,911	$85,371	$3,843,792
312	$13,213	$72,158	$85,371	$3,771,634

第26年供款共

$1,024,453

第26年利息

$174,686

第26年共還本金

$849,766

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$12,965	$72,406	$85,371	$3,699,227
314	$12,716	$72,655	$85,371	$3,626,572
315	$12,466	$72,905	$85,371	$3,553,668
316	$12,216	$73,155	$85,371	$3,480,512
317	$11,964	$73,407	$85,371	$3,407,106
318	$11,712	$73,659	$85,371	$3,333,447
319	$11,459	$73,912	$85,371	$3,259,534
320	$11,205	$74,166	$85,371	$3,185,368
321	$10,950	$74,421	$85,371	$3,110,946
322	$10,694	$74,677	$85,371	$3,036,269
323	$10,437	$74,934	$85,371	$2,961,335
324	$10,180	$75,191	$85,371	$2,886,144

第27年供款共

$1,024,453

第27年利息

$138,963

第27年共還本金

$885,490

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$9,921	$75,450	$85,371	$2,810,694
326	$9,662	$75,709	$85,371	$2,734,985
327	$9,402	$75,970	$85,371	$2,659,015
328	$9,140	$76,231	$85,371	$2,582,785
329	$8,878	$76,493	$85,371	$2,506,292
330	$8,615	$76,756	$85,371	$2,429,536
331	$8,352	$77,020	$85,371	$2,352,517
332	$8,087	$77,284	$85,371	$2,275,232
333	$7,821	$77,550	$85,371	$2,197,682
334	$7,555	$77,817	$85,371	$2,119,866
335	$7,287	$78,084	$85,371	$2,041,782
336	$7,019	$78,352	$85,371	$1,963,429

第28年供款共

$1,024,453

第28年利息

$101,738

第28年共還本金

$922,715

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$6,749	$78,622	$85,371	$1,884,808
338	$6,479	$78,892	$85,371	$1,805,916
339	$6,208	$79,163	$85,371	$1,726,752
340	$5,936	$79,435	$85,371	$1,647,317
341	$5,663	$79,708	$85,371	$1,567,609
342	$5,389	$79,982	$85,371	$1,487,626
343	$5,114	$80,257	$85,371	$1,407,369
344	$4,838	$80,533	$85,371	$1,326,836
345	$4,561	$80,810	$85,371	$1,246,026
346	$4,283	$81,088	$85,371	$1,164,938
347	$4,004	$81,367	$85,371	$1,083,571
348	$3,725	$81,646	$85,371	$1,001,925

第29年供款共

$1,024,453

第29年利息

$62,948

第29年共還本金

$961,504

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$3,444	$81,927	$85,371	$919,998
350	$3,162	$82,209	$85,371	$837,790
351	$2,880	$82,491	$85,371	$755,298
352	$2,596	$82,775	$85,371	$672,524
353	$2,312	$83,059	$85,371	$589,464
354	$2,026	$83,345	$85,371	$506,120
355	$1,740	$83,631	$85,371	$422,488
356	$1,452	$83,919	$85,371	$338,570
357	$1,164	$84,207	$85,371	$254,362
358	$874	$84,497	$85,371	$169,866
359	$584	$84,787	$85,371	$85,079
360	$292	$85,079	$85,371	$0

第30年供款共

$1,024,453

第30年利息

$22,528

第30年共還本金

$1,001,925

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$50,208,154

免责声明

笋盘推介

按揭保险费
info