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$58,184,525

每月供款
$112,827

首期

$15,520,000

总贷款额

$23,280,000

總利息

$17,337,525

印花税

$1,649,000

其他

$398,000

置业成本总预算

HK$17,567,000

$225,653

置业成本总预算

HK$17,567,000

首期

$15,520,000
印花税

$1,649,000
- AVD
  
  $1,649,000
律师费

$ 10,000
代理佣金

$388,000
按揭保险费

不适用

$225,653

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

西贡傲泷

thumb_up

傲泷

实

1,523 呎

@26,133

售$3,980 万

实

1,523 呎

@26,133

售$3,980 万

西贡逸珑园

thumb_up

西贡罕有特色天池4房

实

1,540 呎

@24,675

local_fire_department 至HIT real_estate_agent 罕有放盘

售$3,800 万

实

1,540 呎

@24,675

售$3,800 万

local_fire_department 至HIT real_estate_agent 罕有放盘

西贡清水湾

thumb_up

漂亮海边屋苑拥保安泳池

建

2,100 呎

@18,095

local_fire_department 至HIT hotel_class 楼王

售$3,800 万

建

2,100 呎

@18,095

售$3,800 万

local_fire_department 至HIT hotel_class 楼王

西贡茅莆

thumb_up

私家大闸、层层海景

建

2,100 呎

@18,333

hotel_class 楼王 vpn_key 有匙即睇 flight_takeoff 移民急让

售$3,850 万

建

2,100 呎

@18,333

售$3,850 万

hotel_class 楼王 vpn_key 有匙即睇 flight_takeoff 移民急让

西贡碧浪别墅

thumb_up

SEA VIEW HOUSE

实

1,906 呎

@19,832

建

2,300 呎

@16,435

real_estate_agent 罕有放盘

售$3,780 万

实

1,906 呎

@19,832

建

2,300 呎

@16,435

售$3,780 万

real_estate_agent 罕有放盘

西贡匡湖居

thumb_up

匡湖居

实

1,576 呎

@24,112

建

2,215 呎

@17,156

local_fire_department 至HIT

售$3,800 万

实

1,576 呎

@24,112

建

2,215 呎

@17,156

售$3,800 万

local_fire_department 至HIT

西贡匡湖居大花园大船位!!

thumb_up

东南迷人湖景罕有放售!!

实

1,373 呎

@28,405

建

1,885 呎

@20,690

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

售$3,900 万

实

1,373 呎

@28,405

建

1,885 呎

@20,690

售$3,900 万

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

西贡立德台

thumb_up

HABITAT

实

1,506 呎

@25,896

建

2,000 呎

@19,500

local_fire_department 至HIT

售$3,900 万

实

1,506 呎

@25,896

建

2,000 呎

@19,500

售$3,900 万

local_fire_department 至HIT

西贡傲泷

thumb_up

傲泷第06座

实

1,837 呎

@20,686

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

售$3,800 万

实

1,837 呎

@20,686

售$3,800 万

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

KOL实拍

西贡爱琴居

thumb_up

醉人海景别墅

实

1,773 呎

@21,997

建

2,291 呎

@17,023

local_fire_department 至HIT

售$3,900 万

实

1,773 呎

@21,997

建

2,291 呎

@17,023

售$3,900 万

local_fire_department 至HIT

清水湾惟馨小筑单边巨园大车房

thumb_up

方便近路单边巨园大车房

实

1,790 呎

@21,229

建

2,000 呎

@19,000

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

售$3,800 万

实

1,790 呎

@21,229

建

2,000 呎

@19,000

售$3,800 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

清水湾清水湾

thumb_up

联排别墅

实

1,742 呎

@21,814

建

2,200 呎

@17,273

real_estate_agent 罕有放盘

售$3,800 万

实

1,742 呎

@21,814

建

2,200 呎

@17,273

售$3,800 万

real_estate_agent 罕有放盘

利率	15年	20年	25年	30年
1.000	$139,330	$107,063	$87,736	$74,878
1.500	$144,509	$112,337	$93,105	$80,344
2.000	$149,809	$117,770	$98,673	$86,047
2.500	$155,229	$123,361	$104,438	$91,984
3.000	$160,767	$129,110	$110,396	$98,149
3.500	$166,425	$135,015	$116,545	$104,538
4.000	$172,199	$141,072	$122,880	$111,142
4.125	$173,661	$142,610	$124,493	$112,826
4.500	$178,090	$147,281	$129,398	$117,956
5.000	$184,097	$153,638	$136,093	$124,972
5.500	$190,217	$160,140	$142,960	$132,181
6.000	$196,450	$166,785	$149,993	$139,575

每月供款$112,827

年期

30年

贷款金额

$23,280,000

總利息

$17,337,525

总贷款连利息

$40,617,525

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$80,025	$32,801	$112,826	$23,247,199
2	$79,912	$32,914	$112,826	$23,214,284
3	$79,799	$33,027	$112,826	$23,181,257
4	$79,686	$33,141	$112,826	$23,148,116
5	$79,572	$33,255	$112,826	$23,114,861
6	$79,457	$33,369	$112,826	$23,081,492
7	$79,343	$33,484	$112,826	$23,048,008
8	$79,228	$33,599	$112,826	$23,014,409
9	$79,112	$33,714	$112,826	$22,980,695
10	$78,996	$33,830	$112,826	$22,946,865
11	$78,880	$33,947	$112,826	$22,912,918
12	$78,763	$34,063	$112,826	$22,878,855

第1年供款共

$1,353,917

第1年利息

$952,772

第1年共還本金

$401,145

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$78,646	$34,180	$112,826	$22,844,674
14	$78,529	$34,298	$112,826	$22,810,376
15	$78,411	$34,416	$112,826	$22,775,961
16	$78,292	$34,534	$112,826	$22,741,427
17	$78,174	$34,653	$112,826	$22,706,774
18	$78,055	$34,772	$112,826	$22,672,002
19	$77,935	$34,891	$112,826	$22,637,110
20	$77,815	$35,011	$112,826	$22,602,099
21	$77,695	$35,132	$112,826	$22,566,967
22	$77,574	$35,253	$112,826	$22,531,715
23	$77,453	$35,374	$112,826	$22,496,341
24	$77,331	$35,495	$112,826	$22,460,846

第2年供款共

$1,353,917

第2年利息

$935,909

第2年共還本金

$418,009

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$77,209	$35,617	$112,826	$22,425,228
26	$77,087	$35,740	$112,826	$22,389,489
27	$76,964	$35,863	$112,826	$22,353,626
28	$76,841	$35,986	$112,826	$22,317,640
29	$76,717	$36,110	$112,826	$22,281,531
30	$76,593	$36,234	$112,826	$22,245,297
31	$76,468	$36,358	$112,826	$22,208,939
32	$76,343	$36,483	$112,826	$22,172,456
33	$76,218	$36,609	$112,826	$22,135,847
34	$76,092	$36,734	$112,826	$22,099,112
35	$75,966	$36,861	$112,826	$22,062,252
36	$75,839	$36,987	$112,826	$22,025,264

第3年供款共

$1,353,917

第3年利息

$918,336

第3年共還本金

$435,582

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$75,712	$37,115	$112,826	$21,988,150
38	$75,584	$37,242	$112,826	$21,950,907
39	$75,456	$37,370	$112,826	$21,913,537
40	$75,328	$37,499	$112,826	$21,876,039
41	$75,199	$37,628	$112,826	$21,838,411
42	$75,070	$37,757	$112,826	$21,800,654
43	$74,940	$37,887	$112,826	$21,762,767
44	$74,810	$38,017	$112,826	$21,724,750
45	$74,679	$38,148	$112,826	$21,686,603
46	$74,548	$38,279	$112,826	$21,648,324
47	$74,416	$38,410	$112,826	$21,609,914
48	$74,284	$38,542	$112,826	$21,571,371

第4年供款共

$1,353,917

第4年利息

$900,025

第4年共還本金

$453,893

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$74,152	$38,675	$112,826	$21,532,696
50	$74,019	$38,808	$112,826	$21,493,889
51	$73,885	$38,941	$112,826	$21,454,947
52	$73,751	$39,075	$112,826	$21,415,872
53	$73,617	$39,209	$112,826	$21,376,663
54	$73,482	$39,344	$112,826	$21,337,319
55	$73,347	$39,479	$112,826	$21,297,839
56	$73,211	$39,615	$112,826	$21,258,224
57	$73,075	$39,751	$112,826	$21,218,473
58	$72,939	$39,888	$112,826	$21,178,585
59	$72,801	$40,025	$112,826	$21,138,560
60	$72,664	$40,163	$112,826	$21,098,397

第5年供款共

$1,353,917

第5年利息

$880,943

第5年共還本金

$472,974

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$72,526	$40,301	$112,826	$21,058,096
62	$72,387	$40,439	$112,826	$21,017,657
63	$72,248	$40,578	$112,826	$20,977,079
64	$72,109	$40,718	$112,826	$20,936,361
65	$71,969	$40,858	$112,826	$20,895,503
66	$71,828	$40,998	$112,826	$20,854,505
67	$71,687	$41,139	$112,826	$20,813,366
68	$71,546	$41,281	$112,826	$20,772,086
69	$71,404	$41,422	$112,826	$20,730,663
70	$71,262	$41,565	$112,826	$20,689,098
71	$71,119	$41,708	$112,826	$20,647,391
72	$70,975	$41,851	$112,826	$20,605,540

第6年供款共

$1,353,917

第6年利息

$861,060

第6年共還本金

$492,857

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$70,832	$41,995	$112,826	$20,563,545
74	$70,687	$42,139	$112,826	$20,521,406
75	$70,542	$42,284	$112,826	$20,479,121
76	$70,397	$42,429	$112,826	$20,436,692
77	$70,251	$42,575	$112,826	$20,394,117
78	$70,105	$42,722	$112,826	$20,351,395
79	$69,958	$42,869	$112,826	$20,308,526
80	$69,811	$43,016	$112,826	$20,265,510
81	$69,663	$43,164	$112,826	$20,222,347
82	$69,514	$43,312	$112,826	$20,179,035
83	$69,365	$43,461	$112,826	$20,135,574
84	$69,216	$43,610	$112,826	$20,091,963

第7年供款共

$1,353,917

第7年利息

$840,341

第7年共還本金

$513,577

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$69,066	$43,760	$112,826	$20,048,203
86	$68,916	$43,911	$112,826	$20,004,292
87	$68,765	$44,062	$112,826	$19,960,230
88	$68,613	$44,213	$112,826	$19,916,017
89	$68,461	$44,365	$112,826	$19,871,652
90	$68,309	$44,518	$112,826	$19,827,134
91	$68,156	$44,671	$112,826	$19,782,464
92	$68,002	$44,824	$112,826	$19,737,639
93	$67,848	$44,978	$112,826	$19,692,661
94	$67,694	$45,133	$112,826	$19,647,528
95	$67,538	$45,288	$112,826	$19,602,240
96	$67,383	$45,444	$112,826	$19,556,796

第8年供款共

$1,353,917

第8年利息

$818,751

第8年共還本金

$535,167

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$67,226	$45,600	$112,826	$19,511,196
98	$67,070	$45,757	$112,826	$19,465,440
99	$66,912	$45,914	$112,826	$19,419,526
100	$66,755	$46,072	$112,826	$19,373,454
101	$66,596	$46,230	$112,826	$19,327,224
102	$66,437	$46,389	$112,826	$19,280,834
103	$66,278	$46,549	$112,826	$19,234,286
104	$66,118	$46,709	$112,826	$19,187,577
105	$65,957	$46,869	$112,826	$19,140,708
106	$65,796	$47,030	$112,826	$19,093,678
107	$65,635	$47,192	$112,826	$19,046,486
108	$65,472	$47,354	$112,826	$18,999,132

第9年供款共

$1,353,917

第9年利息

$796,253

第9年共還本金

$557,665

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$65,310	$47,517	$112,826	$18,951,615
110	$65,146	$47,680	$112,826	$18,903,935
111	$64,982	$47,844	$112,826	$18,856,090
112	$64,818	$48,009	$112,826	$18,808,082
113	$64,653	$48,174	$112,826	$18,759,908
114	$64,487	$48,339	$112,826	$18,711,569
115	$64,321	$48,505	$112,826	$18,663,063
116	$64,154	$48,672	$112,826	$18,614,391
117	$63,987	$48,839	$112,826	$18,565,552
118	$63,819	$49,007	$112,826	$18,516,544
119	$63,651	$49,176	$112,826	$18,467,368
120	$63,482	$49,345	$112,826	$18,418,024

第10年供款共

$1,353,917

第10年利息

$772,809

第10年共還本金

$581,108

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$63,312	$49,515	$112,826	$18,368,509
122	$63,142	$49,685	$112,826	$18,318,824
123	$62,971	$49,855	$112,826	$18,268,969
124	$62,800	$50,027	$112,826	$18,218,942
125	$62,628	$50,199	$112,826	$18,168,743
126	$62,455	$50,371	$112,826	$18,118,372
127	$62,282	$50,545	$112,826	$18,067,827
128	$62,108	$50,718	$112,826	$18,017,109
129	$61,934	$50,893	$112,826	$17,966,216
130	$61,759	$51,068	$112,826	$17,915,149
131	$61,583	$51,243	$112,826	$17,863,905
132	$61,407	$51,419	$112,826	$17,812,486

第11年供款共

$1,353,917

第11年利息

$748,380

第11年共還本金

$605,537

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$61,230	$51,596	$112,826	$17,760,890
134	$61,053	$51,773	$112,826	$17,709,117
135	$60,875	$51,951	$112,826	$17,657,165
136	$60,697	$52,130	$112,826	$17,605,035
137	$60,517	$52,309	$112,826	$17,552,726
138	$60,337	$52,489	$112,826	$17,500,237
139	$60,157	$52,669	$112,826	$17,447,568
140	$59,976	$52,850	$112,826	$17,394,717
141	$59,794	$53,032	$112,826	$17,341,685
142	$59,612	$53,214	$112,826	$17,288,471
143	$59,429	$53,397	$112,826	$17,235,074
144	$59,246	$53,581	$112,826	$17,181,493

第12年供款共

$1,353,917

第12年利息

$722,924

第12年共還本金

$630,993

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$59,061	$53,765	$112,826	$17,127,728
146	$58,877	$53,950	$112,826	$17,073,778
147	$58,691	$54,135	$112,826	$17,019,642
148	$58,505	$54,321	$112,826	$16,965,321
149	$58,318	$54,508	$112,826	$16,910,813
150	$58,131	$54,696	$112,826	$16,856,117
151	$57,943	$54,884	$112,826	$16,801,234
152	$57,754	$55,072	$112,826	$16,746,161
153	$57,565	$55,262	$112,826	$16,690,900
154	$57,375	$55,451	$112,826	$16,635,448
155	$57,184	$55,642	$112,826	$16,579,806
156	$56,993	$55,833	$112,826	$16,523,973

第13年供款共

$1,353,917

第13年利息

$696,398

第13年共還本金

$657,520

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$56,801	$56,025	$112,826	$16,467,948
158	$56,609	$56,218	$112,826	$16,411,730
159	$56,415	$56,411	$112,826	$16,355,319
160	$56,221	$56,605	$112,826	$16,298,714
161	$56,027	$56,800	$112,826	$16,241,914
162	$55,832	$56,995	$112,826	$16,184,919
163	$55,636	$57,191	$112,826	$16,127,728
164	$55,439	$57,387	$112,826	$16,070,341
165	$55,242	$57,585	$112,826	$16,012,756
166	$55,044	$57,783	$112,826	$15,954,974
167	$54,845	$57,981	$112,826	$15,896,992
168	$54,646	$58,181	$112,826	$15,838,812

第14年供款共

$1,353,917

第14年利息

$668,756

第14年共還本金

$685,161

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$54,446	$58,381	$112,826	$15,780,431
170	$54,245	$58,581	$112,826	$15,721,850
171	$54,044	$58,783	$112,826	$15,663,068
172	$53,842	$58,985	$112,826	$15,604,083
173	$53,639	$59,187	$112,826	$15,544,895
174	$53,436	$59,391	$112,826	$15,485,505
175	$53,231	$59,595	$112,826	$15,425,910
176	$53,027	$59,800	$112,826	$15,366,110
177	$52,821	$60,005	$112,826	$15,306,104
178	$52,615	$60,212	$112,826	$15,245,892
179	$52,408	$60,419	$112,826	$15,185,474
180	$52,200	$60,626	$112,826	$15,124,847

第15年供款共

$1,353,917

第15年利息

$639,953

第15年共還本金

$713,965

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$51,992	$60,835	$112,826	$15,064,013
182	$51,783	$61,044	$112,826	$15,002,969
183	$51,573	$61,254	$112,826	$14,941,715
184	$51,362	$61,464	$112,826	$14,880,251
185	$51,151	$61,676	$112,826	$14,818,575
186	$50,939	$61,888	$112,826	$14,756,687
187	$50,726	$62,100	$112,826	$14,694,587
188	$50,513	$62,314	$112,826	$14,632,273
189	$50,298	$62,528	$112,826	$14,569,745
190	$50,083	$62,743	$112,826	$14,507,002
191	$49,868	$62,959	$112,826	$14,444,044
192	$49,651	$63,175	$112,826	$14,380,869

第16年供款共

$1,353,917

第16年利息

$609,939

第16年共還本金

$743,979

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$49,434	$63,392	$112,826	$14,317,476
194	$49,216	$63,610	$112,826	$14,253,866
195	$48,998	$63,829	$112,826	$14,190,037
196	$48,778	$64,048	$112,826	$14,125,989
197	$48,558	$64,268	$112,826	$14,061,721
198	$48,337	$64,489	$112,826	$13,997,232
199	$48,115	$64,711	$112,826	$13,932,521
200	$47,893	$64,933	$112,826	$13,867,587
201	$47,670	$65,157	$112,826	$13,802,430
202	$47,446	$65,381	$112,826	$13,737,050
203	$47,221	$65,605	$112,826	$13,671,445
204	$46,996	$65,831	$112,826	$13,605,614

第17年供款共

$1,353,917

第17年利息

$578,663

第17年共還本金

$775,255

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$46,769	$66,057	$112,826	$13,539,557
206	$46,542	$66,284	$112,826	$13,473,272
207	$46,314	$66,512	$112,826	$13,406,760
208	$46,086	$66,741	$112,826	$13,340,019
209	$45,856	$66,970	$112,826	$13,273,049
210	$45,626	$67,200	$112,826	$13,205,849
211	$45,395	$67,431	$112,826	$13,138,418
212	$45,163	$67,663	$112,826	$13,070,754
213	$44,931	$67,896	$112,826	$13,002,859
214	$44,697	$68,129	$112,826	$12,934,730
215	$44,463	$68,363	$112,826	$12,866,366
216	$44,228	$68,598	$112,826	$12,797,768

第18年供款共

$1,353,917

第18年利息

$546,072

第18年共還本金

$807,846

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$43,992	$68,834	$112,826	$12,728,934
218	$43,756	$69,071	$112,826	$12,659,863
219	$43,518	$69,308	$112,826	$12,590,555
220	$43,280	$69,546	$112,826	$12,521,008
221	$43,041	$69,785	$112,826	$12,451,223
222	$42,801	$70,025	$112,826	$12,381,198
223	$42,560	$70,266	$112,826	$12,310,932
224	$42,319	$70,508	$112,826	$12,240,424
225	$42,076	$70,750	$112,826	$12,169,674
226	$41,833	$70,993	$112,826	$12,098,681
227	$41,589	$71,237	$112,826	$12,027,443
228	$41,344	$71,482	$112,826	$11,955,961

第19年供款共

$1,353,917

第19年利息

$512,111

第19年共還本金

$841,807

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$41,099	$71,728	$112,826	$11,884,233
230	$40,852	$71,974	$112,826	$11,812,259
231	$40,605	$72,222	$112,826	$11,740,037
232	$40,356	$72,470	$112,826	$11,667,567
233	$40,107	$72,719	$112,826	$11,594,848
234	$39,857	$72,969	$112,826	$11,521,879
235	$39,606	$73,220	$112,826	$11,448,659
236	$39,355	$73,472	$112,826	$11,375,187
237	$39,102	$73,724	$112,826	$11,301,463
238	$38,849	$73,978	$112,826	$11,227,485
239	$38,594	$74,232	$112,826	$11,153,253
240	$38,339	$74,487	$112,826	$11,078,766

第20年供款共

$1,353,917

第20年利息

$476,722

第20年共還本金

$877,195

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$38,083	$74,743	$112,826	$11,004,023
242	$37,826	$75,000	$112,826	$10,929,023
243	$37,569	$75,258	$112,826	$10,853,765
244	$37,310	$75,517	$112,826	$10,778,248
245	$37,050	$75,776	$112,826	$10,702,472
246	$36,790	$76,037	$112,826	$10,626,435
247	$36,528	$76,298	$112,826	$10,550,137
248	$36,266	$76,560	$112,826	$10,473,577
249	$36,003	$76,824	$112,826	$10,396,753
250	$35,739	$77,088	$112,826	$10,319,666
251	$35,474	$77,353	$112,826	$10,242,313
252	$35,208	$77,619	$112,826	$10,164,695

第21年供款共

$1,353,917

第21年利息

$439,846

第21年共還本金

$914,072

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$34,941	$77,885	$112,826	$10,086,809
254	$34,673	$78,153	$112,826	$10,008,656
255	$34,405	$78,422	$112,826	$9,930,234
256	$34,135	$78,691	$112,826	$9,851,543
257	$33,865	$78,962	$112,826	$9,772,581
258	$33,593	$79,233	$112,826	$9,693,348
259	$33,321	$79,506	$112,826	$9,613,843
260	$33,048	$79,779	$112,826	$9,534,064
261	$32,773	$80,053	$112,826	$9,454,011
262	$32,498	$80,328	$112,826	$9,373,682
263	$32,222	$80,604	$112,826	$9,293,078
264	$31,945	$80,882	$112,826	$9,212,196

第22年供款共

$1,353,917

第22年利息

$401,419

第22年共還本金

$952,498

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$31,667	$81,160	$112,826	$9,131,037
266	$31,388	$81,439	$112,826	$9,049,598
267	$31,108	$81,718	$112,826	$8,967,880
268	$30,827	$81,999	$112,826	$8,885,880
269	$30,545	$82,281	$112,826	$8,803,599
270	$30,262	$82,564	$112,826	$8,721,035
271	$29,979	$82,848	$112,826	$8,638,187
272	$29,694	$83,133	$112,826	$8,555,055
273	$29,408	$83,418	$112,826	$8,471,636
274	$29,121	$83,705	$112,826	$8,387,931
275	$28,834	$83,993	$112,826	$8,303,938
276	$28,545	$84,282	$112,826	$8,219,656

第23年供款共

$1,353,917

第23年利息

$361,377

第23年共還本金

$992,540

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$28,255	$84,571	$112,826	$8,135,085
278	$27,964	$84,862	$112,826	$8,050,223
279	$27,673	$85,154	$112,826	$7,965,069
280	$27,380	$85,447	$112,826	$7,879,622
281	$27,086	$85,740	$112,826	$7,793,882
282	$26,791	$86,035	$112,826	$7,707,847
283	$26,496	$86,331	$112,826	$7,621,516
284	$26,199	$86,627	$112,826	$7,534,889
285	$25,901	$86,925	$112,826	$7,447,964
286	$25,602	$87,224	$112,826	$7,360,740
287	$25,303	$87,524	$112,826	$7,273,216
288	$25,002	$87,825	$112,826	$7,185,391

第24年供款共

$1,353,917

第24年利息

$319,652

第24年共還本金

$1,034,265

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$24,700	$88,127	$112,826	$7,097,264
290	$24,397	$88,430	$112,826	$7,008,835
291	$24,093	$88,734	$112,826	$6,920,101
292	$23,788	$89,039	$112,826	$6,831,062
293	$23,482	$89,345	$112,826	$6,741,718
294	$23,175	$89,652	$112,826	$6,652,066
295	$22,866	$89,960	$112,826	$6,562,106
296	$22,557	$90,269	$112,826	$6,471,837
297	$22,247	$90,580	$112,826	$6,381,257
298	$21,936	$90,891	$112,826	$6,290,366
299	$21,623	$91,203	$112,826	$6,199,163
300	$21,310	$91,517	$112,826	$6,107,646

第25年供款共

$1,353,917

第25年利息

$276,173

第25年共還本金

$1,077,745

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$20,995	$91,831	$112,826	$6,015,815
302	$20,679	$92,147	$112,826	$5,923,668
303	$20,363	$92,464	$112,826	$5,831,204
304	$20,045	$92,782	$112,826	$5,738,422
305	$19,726	$93,101	$112,826	$5,645,321
306	$19,406	$93,421	$112,826	$5,551,901
307	$19,085	$93,742	$112,826	$5,458,159
308	$18,762	$94,064	$112,826	$5,364,095
309	$18,439	$94,387	$112,826	$5,269,708
310	$18,115	$94,712	$112,826	$5,174,996
311	$17,789	$95,037	$112,826	$5,079,958
312	$17,462	$95,364	$112,826	$4,984,594

第26年供款共

$1,353,917

第26年利息

$230,866

第26年共還本金

$1,123,052

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$17,135	$95,692	$112,826	$4,888,902
314	$16,806	$96,021	$112,826	$4,792,881
315	$16,476	$96,351	$112,826	$4,696,531
316	$16,144	$96,682	$112,826	$4,599,848
317	$15,812	$97,014	$112,826	$4,502,834
318	$15,478	$97,348	$112,826	$4,405,486
319	$15,144	$97,683	$112,826	$4,307,803
320	$14,808	$98,018	$112,826	$4,209,785
321	$14,471	$98,355	$112,826	$4,111,430
322	$14,133	$98,693	$112,826	$4,012,736
323	$13,794	$99,033	$112,826	$3,913,704
324	$13,453	$99,373	$112,826	$3,814,330

第27年供款共

$1,353,917

第27年利息

$183,654

第27年共還本金

$1,170,264

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$13,112	$99,715	$112,826	$3,714,616
326	$12,769	$100,057	$112,826	$3,614,558
327	$12,425	$100,401	$112,826	$3,514,157
328	$12,080	$100,747	$112,826	$3,413,410
329	$11,734	$101,093	$112,826	$3,312,318
330	$11,386	$101,440	$112,826	$3,210,877
331	$11,037	$101,789	$112,826	$3,109,088
332	$10,687	$102,139	$112,826	$3,006,949
333	$10,336	$102,490	$112,826	$2,904,459
334	$9,984	$102,842	$112,826	$2,801,617
335	$9,631	$103,196	$112,826	$2,698,421
336	$9,276	$103,551	$112,826	$2,594,870

第28年供款共

$1,353,917

第28年利息

$134,457

第28年共還本金

$1,219,460

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$8,920	$103,907	$112,826	$2,490,964
338	$8,563	$104,264	$112,826	$2,386,700
339	$8,204	$104,622	$112,826	$2,282,078
340	$7,845	$104,982	$112,826	$2,177,096
341	$7,484	$105,343	$112,826	$2,071,753
342	$7,122	$105,705	$112,826	$1,966,048
343	$6,758	$106,068	$112,826	$1,859,980
344	$6,394	$106,433	$112,826	$1,753,547
345	$6,028	$106,799	$112,826	$1,646,749
346	$5,661	$107,166	$112,826	$1,539,583
347	$5,292	$107,534	$112,826	$1,432,049
348	$4,923	$107,904	$112,826	$1,324,145

第29年供款共

$1,353,917

第29年利息

$83,192

第29年共還本金

$1,270,725

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$4,552	$108,275	$112,826	$1,215,870
350	$4,180	$108,647	$112,826	$1,107,223
351	$3,806	$109,020	$112,826	$998,203
352	$3,431	$109,395	$112,826	$888,808
353	$3,055	$109,771	$112,826	$779,037
354	$2,678	$110,149	$112,826	$668,888
355	$2,299	$110,527	$112,826	$558,361
356	$1,919	$110,907	$112,826	$447,454
357	$1,538	$111,288	$112,826	$336,166
358	$1,156	$111,671	$112,826	$224,495
359	$772	$112,055	$112,826	$112,440
360	$387	$112,440	$112,826	$0

第30年供款共

$1,353,917

第30年利息

$29,772

第30年共還本金

$1,324,145

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$58,184,525

免责声明

笋盘推介

按揭保险费
info