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$59,234,066

每月供款
$114,862

首期

$15,800,000

总贷款额

$23,700,000

總利息

$17,650,316

印花税

$1,678,750

其他

$405,000

置业成本总预算

HK$17,883,750

$229,724

置业成本总预算

HK$17,883,750

首期

$15,800,000
印花税

$1,678,750
- AVD
  
  $1,678,750
律师费

$ 10,000
代理佣金

$395,000
按揭保险费

不适用

$229,724

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

西贡匡湖居层层海景*移民急让!

thumb_up

东南层层海景*移民急让!

实

1,945 呎

@20,566

建

2,521 呎

@15,867

local_fire_department 至HIT local_offer 低水笋价 flight_takeoff 移民急让 pets 爱竉必选

售$4,000 万

实

1,945 呎

@20,566

建

2,521 呎

@15,867

售$4,000 万

local_fire_department 至HIT local_offer 低水笋价 flight_takeoff 移民急让 pets 爱竉必选

西贡声涛别墅

thumb_up

声涛别墅

实

1,904 呎

@21,008

建

1,936 呎

@20,661

local_fire_department 至HIT

售$4,000 万

实

1,904 呎

@21,008

建

1,936 呎

@20,661

售$4,000 万

local_fire_department 至HIT

西贡 Clearwater Bay Private Garden House

thumb_up

Hilltop Private House

建

2,100 呎

@19,048

售$4,000 万

建

2,100 呎

@19,048

售$4,000 万

西贡大坑口

thumb_up

西贡大坑口

建

2,100 呎

@18,571

local_fire_department 至HIT

售$3,900 万

建

2,100 呎

@18,571

售$3,900 万

local_fire_department 至HIT

西贡银线湾别墅

thumb_up

海景别墅

实

1,449 呎

@27,467

建

1,800 呎

@22,111

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

售$3,980 万

实

1,449 呎

@27,467

建

1,800 呎

@22,111

售$3,980 万

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

VR实景

清水湾公司转让*北水南山全独立

thumb_up

永久海景入契大花园

实

2,100 呎

@18,571

建

2,100 呎

@18,571

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

售$3,900 万

实

2,100 呎

@18,571

建

2,100 呎

@18,571

售$3,900 万

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

360

西贡金菊台

thumb_up

金菊台

实

1,498 呎

@26,702

建

1,498 呎

@26,702

local_fire_department 至HIT

售$4,000 万

实

1,498 呎

@26,702

建

1,498 呎

@26,702

售$4,000 万

local_fire_department 至HIT

KOL实拍

西贡逸珑园第05座

thumb_up

西贡逸珑园

实

1,549 呎

@25,823

real_estate_agent 罕有放盘

售$4,000 万

实

1,549 呎

@25,823

售$4,000 万

real_estate_agent 罕有放盘

清水湾银林阁

thumb_up

清水湾别墅屋

实

2,222 呎

@17,948

建

2,450 呎

@16,278

local_offer 低水笋价

售$3,988 万

实

2,222 呎

@17,948

建

2,450 呎

@16,278

售$3,988 万

local_offer 低水笋价

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

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

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

利率	15年	20年	25年	30年
1.000	$141,843	$108,995	$89,319	$76,229
1.500	$147,116	$114,363	$94,785	$81,793
2.000	$152,512	$119,894	$100,453	$87,600
2.500	$158,029	$125,587	$106,322	$93,644
3.000	$163,668	$131,440	$112,388	$99,920
3.500	$169,427	$137,450	$118,648	$106,424
4.000	$175,306	$143,617	$125,097	$113,147
4.125	$176,794	$145,183	$126,739	$114,862
4.500	$181,303	$149,938	$131,732	$120,084
5.000	$187,418	$156,410	$138,548	$127,227
5.500	$193,649	$163,029	$145,539	$134,566
6.000	$199,994	$169,794	$152,699	$142,093

每月供款$114,862

年期

30年

贷款金额

$23,700,000

總利息

$17,650,316

总贷款连利息

$41,350,316

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$81,469	$33,393	$114,862	$23,666,607
2	$81,354	$33,508	$114,862	$23,633,099
3	$81,239	$33,623	$114,862	$23,599,476
4	$81,123	$33,739	$114,862	$23,565,737
5	$81,007	$33,855	$114,862	$23,531,882
6	$80,891	$33,971	$114,862	$23,497,911
7	$80,774	$34,088	$114,862	$23,463,823
8	$80,657	$34,205	$114,862	$23,429,618
9	$80,539	$34,323	$114,862	$23,395,295
10	$80,421	$34,441	$114,862	$23,360,854
11	$80,303	$34,559	$114,862	$23,326,295
12	$80,184	$34,678	$114,862	$23,291,618

第1年供款共

$1,378,344

第1年利息

$969,961

第1年共還本金

$408,382

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$80,065	$34,797	$114,862	$23,256,821
14	$79,945	$34,917	$114,862	$23,221,904
15	$79,825	$35,037	$114,862	$23,186,867
16	$79,705	$35,157	$114,862	$23,151,710
17	$79,584	$35,278	$114,862	$23,116,432
18	$79,463	$35,399	$114,862	$23,081,033
19	$79,341	$35,521	$114,862	$23,045,512
20	$79,219	$35,643	$114,862	$23,009,869
21	$79,096	$35,766	$114,862	$22,974,103
22	$78,973	$35,889	$114,862	$22,938,215
23	$78,850	$36,012	$114,862	$22,902,203
24	$78,726	$36,136	$114,862	$22,866,067

第2年供款共

$1,378,344

第2年利息

$952,793

第2年共還本金

$425,550

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$78,602	$36,260	$114,862	$22,829,807
26	$78,477	$36,385	$114,862	$22,793,423
27	$78,352	$36,510	$114,862	$22,756,913
28	$78,227	$36,635	$114,862	$22,720,278
29	$78,101	$36,761	$114,862	$22,683,517
30	$77,975	$36,887	$114,862	$22,646,630
31	$77,848	$37,014	$114,862	$22,609,616
32	$77,721	$37,141	$114,862	$22,572,474
33	$77,593	$37,269	$114,862	$22,535,205
34	$77,465	$37,397	$114,862	$22,497,808
35	$77,336	$37,526	$114,862	$22,460,282
36	$77,207	$37,655	$114,862	$22,422,627

第3年供款共

$1,378,344

第3年利息

$934,904

第3年共還本金

$443,440

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$77,078	$37,784	$114,862	$22,384,843
38	$76,948	$37,914	$114,862	$22,346,929
39	$76,818	$38,044	$114,862	$22,308,884
40	$76,687	$38,175	$114,862	$22,270,709
41	$76,556	$38,306	$114,862	$22,232,403
42	$76,424	$38,438	$114,862	$22,193,965
43	$76,292	$38,570	$114,862	$22,155,395
44	$76,159	$38,703	$114,862	$22,116,692
45	$76,026	$38,836	$114,862	$22,077,856
46	$75,893	$38,969	$114,862	$22,038,887
47	$75,759	$39,103	$114,862	$21,999,783
48	$75,624	$39,238	$114,862	$21,960,545

第4年供款共

$1,378,344

第4年利息

$916,262

第4年共還本金

$462,082

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$75,489	$39,373	$114,862	$21,921,173
50	$75,354	$39,508	$114,862	$21,881,665
51	$75,218	$39,644	$114,862	$21,842,021
52	$75,082	$39,780	$114,862	$21,802,241
53	$74,945	$39,917	$114,862	$21,762,324
54	$74,808	$40,054	$114,862	$21,722,270
55	$74,670	$40,192	$114,862	$21,682,079
56	$74,532	$40,330	$114,862	$21,641,749
57	$74,394	$40,468	$114,862	$21,601,280
58	$74,254	$40,608	$114,862	$21,560,673
59	$74,115	$40,747	$114,862	$21,519,926
60	$73,975	$40,887	$114,862	$21,479,038

第5年供款共

$1,378,344

第5年利息

$896,837

第5年共還本金

$481,507

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$73,834	$41,028	$114,862	$21,438,011
62	$73,693	$41,169	$114,862	$21,396,842
63	$73,552	$41,310	$114,862	$21,355,531
64	$73,410	$41,452	$114,862	$21,314,079
65	$73,267	$41,595	$114,862	$21,272,484
66	$73,124	$41,738	$114,862	$21,230,746
67	$72,981	$41,881	$114,862	$21,188,865
68	$72,837	$42,025	$114,862	$21,146,840
69	$72,692	$42,170	$114,862	$21,104,670
70	$72,547	$42,315	$114,862	$21,062,355
71	$72,402	$42,460	$114,862	$21,019,895
72	$72,256	$42,606	$114,862	$20,977,289

第6年供款共

$1,378,344

第6年利息

$876,595

第6年共還本金

$501,749

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$72,109	$42,753	$114,862	$20,934,537
74	$71,962	$42,900	$114,862	$20,891,637
75	$71,815	$43,047	$114,862	$20,848,590
76	$71,667	$43,195	$114,862	$20,805,395
77	$71,519	$43,343	$114,862	$20,762,052
78	$71,370	$43,492	$114,862	$20,718,559
79	$71,220	$43,642	$114,862	$20,674,917
80	$71,070	$43,792	$114,862	$20,631,125
81	$70,919	$43,942	$114,862	$20,587,183
82	$70,768	$44,094	$114,862	$20,543,089
83	$70,617	$44,245	$114,862	$20,498,844
84	$70,465	$44,397	$114,862	$20,454,447

第7年供款共

$1,378,344

第7年利息

$855,502

第7年共還本金

$522,842

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$70,312	$44,550	$114,862	$20,409,897
86	$70,159	$44,703	$114,862	$20,365,194
87	$70,005	$44,857	$114,862	$20,320,338
88	$69,851	$45,011	$114,862	$20,275,327
89	$69,696	$45,166	$114,862	$20,230,161
90	$69,541	$45,321	$114,862	$20,184,840
91	$69,385	$45,477	$114,862	$20,139,364
92	$69,229	$45,633	$114,862	$20,093,731
93	$69,072	$45,790	$114,862	$20,047,941
94	$68,915	$45,947	$114,862	$20,001,994
95	$68,757	$46,105	$114,862	$19,955,889
96	$68,598	$46,264	$114,862	$19,909,625

第8年供款共

$1,378,344

第8年利息

$833,522

第8年共還本金

$544,822

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$68,439	$46,423	$114,862	$19,863,202
98	$68,280	$46,582	$114,862	$19,816,620
99	$68,120	$46,742	$114,862	$19,769,878
100	$67,959	$46,903	$114,862	$19,722,975
101	$67,798	$47,064	$114,862	$19,675,911
102	$67,636	$47,226	$114,862	$19,628,685
103	$67,474	$47,388	$114,862	$19,581,296
104	$67,311	$47,551	$114,862	$19,533,745
105	$67,147	$47,715	$114,862	$19,486,030
106	$66,983	$47,879	$114,862	$19,438,151
107	$66,819	$48,043	$114,862	$19,390,108
108	$66,653	$48,208	$114,862	$19,341,900

第9年供款共

$1,378,344

第9年利息

$810,618

第9年共還本金

$567,726

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$66,488	$48,374	$114,862	$19,293,525
110	$66,321	$48,540	$114,862	$19,244,985
111	$66,155	$48,707	$114,862	$19,196,278
112	$65,987	$48,875	$114,862	$19,147,403
113	$65,819	$49,043	$114,862	$19,098,360
114	$65,651	$49,211	$114,862	$19,049,149
115	$65,481	$49,381	$114,862	$18,999,768
116	$65,312	$49,550	$114,862	$18,950,218
117	$65,141	$49,721	$114,862	$18,900,497
118	$64,970	$49,892	$114,862	$18,850,606
119	$64,799	$50,063	$114,862	$18,800,543
120	$64,627	$50,235	$114,862	$18,750,307

第10年供款共

$1,378,344

第10年利息

$786,752

第10年共還本金

$591,592

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$64,454	$50,408	$114,862	$18,699,900
122	$64,281	$50,581	$114,862	$18,649,319
123	$64,107	$50,755	$114,862	$18,598,564
124	$63,933	$50,929	$114,862	$18,547,634
125	$63,757	$51,104	$114,862	$18,496,530
126	$63,582	$51,280	$114,862	$18,445,250
127	$63,406	$51,456	$114,862	$18,393,793
128	$63,229	$51,633	$114,862	$18,342,160
129	$63,051	$51,811	$114,862	$18,290,349
130	$62,873	$51,989	$114,862	$18,238,360
131	$62,694	$52,168	$114,862	$18,186,192
132	$62,515	$52,347	$114,862	$18,133,845

第11年供款共

$1,378,344

第11年利息

$761,882

第11年共還本金

$616,462

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$62,335	$52,527	$114,862	$18,081,319
134	$62,155	$52,707	$114,862	$18,028,611
135	$61,973	$52,889	$114,862	$17,975,722
136	$61,792	$53,070	$114,862	$17,922,652
137	$61,609	$53,253	$114,862	$17,869,399
138	$61,426	$53,436	$114,862	$17,815,963
139	$61,242	$53,620	$114,862	$17,762,344
140	$61,058	$53,804	$114,862	$17,708,540
141	$60,873	$53,989	$114,862	$17,654,551
142	$60,688	$54,174	$114,862	$17,600,376
143	$60,501	$54,361	$114,862	$17,546,016
144	$60,314	$54,548	$114,862	$17,491,468

第12年供款共

$1,378,344

第12年利息

$735,966

第12年共還本金

$642,377

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$60,127	$54,735	$114,862	$17,436,733
146	$59,939	$54,923	$114,862	$17,381,810
147	$59,750	$55,112	$114,862	$17,326,698
148	$59,561	$55,301	$114,862	$17,271,396
149	$59,370	$55,492	$114,862	$17,215,905
150	$59,180	$55,682	$114,862	$17,160,222
151	$58,988	$55,874	$114,862	$17,104,349
152	$58,796	$56,066	$114,862	$17,048,283
153	$58,603	$56,259	$114,862	$16,992,024
154	$58,410	$56,452	$114,862	$16,935,573
155	$58,216	$56,646	$114,862	$16,878,927
156	$58,021	$56,841	$114,862	$16,822,086

第13年供款共

$1,378,344

第13年利息

$708,962

第13年共還本金

$669,382

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$57,826	$57,036	$114,862	$16,765,050
158	$57,630	$57,232	$114,862	$16,707,818
159	$57,433	$57,429	$114,862	$16,650,389
160	$57,236	$57,626	$114,862	$16,592,763
161	$57,038	$57,824	$114,862	$16,534,938
162	$56,839	$58,023	$114,862	$16,476,915
163	$56,639	$58,223	$114,862	$16,418,692
164	$56,439	$58,423	$114,862	$16,360,270
165	$56,238	$58,624	$114,862	$16,301,646
166	$56,037	$58,825	$114,862	$16,242,821
167	$55,835	$59,027	$114,862	$16,183,794
168	$55,632	$59,230	$114,862	$16,124,564

第14年供款共

$1,378,344

第14年利息

$680,822

第14年共還本金

$697,522

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$55,428	$59,434	$114,862	$16,065,130
170	$55,224	$59,638	$114,862	$16,005,492
171	$55,019	$59,843	$114,862	$15,945,649
172	$54,813	$60,049	$114,862	$15,885,600
173	$54,607	$60,255	$114,862	$15,825,345
174	$54,400	$60,462	$114,862	$15,764,882
175	$54,192	$60,670	$114,862	$15,704,212
176	$53,983	$60,879	$114,862	$15,643,333
177	$53,774	$61,088	$114,862	$15,582,245
178	$53,564	$61,298	$114,862	$15,520,947
179	$53,353	$61,509	$114,862	$15,459,438
180	$53,142	$61,720	$114,862	$15,397,718

第15年供款共

$1,378,344

第15年利息

$651,499

第15年共還本金

$726,845

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$52,930	$61,932	$114,862	$15,335,786
182	$52,717	$62,145	$114,862	$15,273,641
183	$52,503	$62,359	$114,862	$15,211,282
184	$52,289	$62,573	$114,862	$15,148,709
185	$52,074	$62,788	$114,862	$15,085,920
186	$51,858	$63,004	$114,862	$15,022,916
187	$51,641	$63,221	$114,862	$14,959,696
188	$51,424	$63,438	$114,862	$14,896,258
189	$51,206	$63,656	$114,862	$14,832,601
190	$50,987	$63,875	$114,862	$14,768,726
191	$50,767	$64,094	$114,862	$14,704,632
192	$50,547	$64,315	$114,862	$14,640,317

第16年供款共

$1,378,344

第16年利息

$620,943

第16年共還本金

$757,401

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$50,326	$64,536	$114,862	$14,575,781
194	$50,104	$64,758	$114,862	$14,511,024
195	$49,882	$64,980	$114,862	$14,446,043
196	$49,658	$65,204	$114,862	$14,380,839
197	$49,434	$65,428	$114,862	$14,315,412
198	$49,209	$65,653	$114,862	$14,249,759
199	$48,984	$65,878	$114,862	$14,183,880
200	$48,757	$66,105	$114,862	$14,117,776
201	$48,530	$66,332	$114,862	$14,051,443
202	$48,302	$66,560	$114,862	$13,984,883
203	$48,073	$66,789	$114,862	$13,918,094
204	$47,843	$67,019	$114,862	$13,851,076

第17年供款共

$1,378,344

第17年利息

$589,102

第17年共還本金

$789,241

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$47,613	$67,249	$114,862	$13,783,827
206	$47,382	$67,480	$114,862	$13,716,347
207	$47,150	$67,712	$114,862	$13,648,635
208	$46,917	$67,945	$114,862	$13,580,690
209	$46,684	$68,178	$114,862	$13,512,512
210	$46,449	$68,413	$114,862	$13,444,099
211	$46,214	$68,648	$114,862	$13,375,451
212	$45,978	$68,884	$114,862	$13,306,567
213	$45,741	$69,121	$114,862	$13,237,446
214	$45,504	$69,358	$114,862	$13,168,088
215	$45,265	$69,597	$114,862	$13,098,491
216	$45,026	$69,836	$114,862	$13,028,656

第18年供款共

$1,378,344

第18年利息

$555,924

第18年共還本金

$822,420

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$44,786	$70,076	$114,862	$12,958,580
218	$44,545	$70,317	$114,862	$12,888,263
219	$44,303	$70,559	$114,862	$12,817,704
220	$44,061	$70,801	$114,862	$12,746,903
221	$43,817	$71,045	$114,862	$12,675,858
222	$43,573	$71,289	$114,862	$12,604,570
223	$43,328	$71,534	$114,862	$12,533,036
224	$43,082	$71,780	$114,862	$12,461,256
225	$42,836	$72,026	$114,862	$12,389,230
226	$42,588	$72,274	$114,862	$12,316,956
227	$42,340	$72,522	$114,862	$12,244,433
228	$42,090	$72,772	$114,862	$12,171,662

第19年供款共

$1,378,344

第19年利息

$521,350

第19年共還本金

$856,994

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$41,840	$73,022	$114,862	$12,098,640
230	$41,589	$73,273	$114,862	$12,025,367
231	$41,337	$73,525	$114,862	$11,951,842
232	$41,084	$73,778	$114,862	$11,878,065
233	$40,831	$74,031	$114,862	$11,804,033
234	$40,576	$74,286	$114,862	$11,729,748
235	$40,321	$74,541	$114,862	$11,655,207
236	$40,065	$74,797	$114,862	$11,580,410
237	$39,808	$75,054	$114,862	$11,505,355
238	$39,550	$75,312	$114,862	$11,430,043
239	$39,291	$75,571	$114,862	$11,354,472
240	$39,031	$75,831	$114,862	$11,278,641

第20年供款共

$1,378,344

第20年利息

$485,323

第20年共還本金

$893,021

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$38,770	$76,092	$114,862	$11,202,549
242	$38,509	$76,353	$114,862	$11,126,196
243	$38,246	$76,616	$114,862	$11,049,580
244	$37,983	$76,879	$114,862	$10,972,701
245	$37,719	$77,143	$114,862	$10,895,558
246	$37,453	$77,409	$114,862	$10,818,149
247	$37,187	$77,675	$114,862	$10,740,475
248	$36,920	$77,942	$114,862	$10,662,533
249	$36,652	$78,210	$114,862	$10,584,324
250	$36,384	$78,478	$114,862	$10,505,845
251	$36,114	$78,748	$114,862	$10,427,097
252	$35,843	$79,019	$114,862	$10,348,078

第21年供款共

$1,378,344

第21年利息

$447,781

第21年共還本金

$930,563

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$35,572	$79,290	$114,862	$10,268,788
254	$35,299	$79,563	$114,862	$10,189,225
255	$35,025	$79,837	$114,862	$10,109,388
256	$34,751	$80,111	$114,862	$10,029,277
257	$34,476	$80,386	$114,862	$9,948,891
258	$34,199	$80,663	$114,862	$9,868,228
259	$33,922	$80,940	$114,862	$9,787,288
260	$33,644	$81,218	$114,862	$9,706,070
261	$33,365	$81,497	$114,862	$9,624,573
262	$33,084	$81,778	$114,862	$9,542,795
263	$32,803	$82,059	$114,862	$9,460,737
264	$32,521	$82,341	$114,862	$9,378,396

第22年供款共

$1,378,344

第22年利息

$408,661

第22年共還本金

$969,682

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$32,238	$82,624	$114,862	$9,295,772
266	$31,954	$82,908	$114,862	$9,212,864
267	$31,669	$83,193	$114,862	$9,129,672
268	$31,383	$83,479	$114,862	$9,046,193
269	$31,096	$83,766	$114,862	$8,962,427
270	$30,808	$84,054	$114,862	$8,878,373
271	$30,519	$84,343	$114,862	$8,794,031
272	$30,229	$84,633	$114,862	$8,709,398
273	$29,939	$84,923	$114,862	$8,624,475
274	$29,647	$85,215	$114,862	$8,539,260
275	$29,354	$85,508	$114,862	$8,453,751
276	$29,060	$85,802	$114,862	$8,367,949

第23年供款共

$1,378,344

第23年利息

$367,897

第23年共還本金

$1,010,447

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$28,765	$86,097	$114,862	$8,281,852
278	$28,469	$86,393	$114,862	$8,195,459
279	$28,172	$86,690	$114,862	$8,108,769
280	$27,874	$86,988	$114,862	$8,021,781
281	$27,575	$87,287	$114,862	$7,934,493
282	$27,275	$87,587	$114,862	$7,846,906
283	$26,974	$87,888	$114,862	$7,759,018
284	$26,672	$88,190	$114,862	$7,670,828
285	$26,368	$88,494	$114,862	$7,582,334
286	$26,064	$88,798	$114,862	$7,493,536
287	$25,759	$89,103	$114,862	$7,404,434
288	$25,453	$89,409	$114,862	$7,315,024

第24年供款共

$1,378,344

第24年利息

$325,419

第24年共還本金

$1,052,925

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$25,145	$89,717	$114,862	$7,225,308
290	$24,837	$90,025	$114,862	$7,135,283
291	$24,528	$90,334	$114,862	$7,044,948
292	$24,217	$90,645	$114,862	$6,954,303
293	$23,905	$90,957	$114,862	$6,863,347
294	$23,593	$91,269	$114,862	$6,772,077
295	$23,279	$91,583	$114,862	$6,680,494
296	$22,964	$91,898	$114,862	$6,588,597
297	$22,648	$92,214	$114,862	$6,496,383
298	$22,331	$92,531	$114,862	$6,403,852
299	$22,013	$92,849	$114,862	$6,311,004
300	$21,694	$93,168	$114,862	$6,217,836

第25年供款共

$1,378,344

第25年利息

$281,155

第25年共還本金

$1,097,189

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$21,374	$93,488	$114,862	$6,124,348
302	$21,052	$93,810	$114,862	$6,030,538
303	$20,730	$94,132	$114,862	$5,936,406
304	$20,406	$94,456	$114,862	$5,841,950
305	$20,082	$94,780	$114,862	$5,747,170
306	$19,756	$95,106	$114,862	$5,652,064
307	$19,429	$95,433	$114,862	$5,556,631
308	$19,101	$95,761	$114,862	$5,460,870
309	$18,772	$96,090	$114,862	$5,364,780
310	$18,441	$96,421	$114,862	$5,268,359
311	$18,110	$96,752	$114,862	$5,171,607
312	$17,777	$97,085	$114,862	$5,074,523

第26年供款共

$1,378,344

第26年利息

$235,031

第26年共還本金

$1,143,313

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$17,444	$97,418	$114,862	$4,977,104
314	$17,109	$97,753	$114,862	$4,879,351
315	$16,773	$98,089	$114,862	$4,781,262
316	$16,436	$98,426	$114,862	$4,682,835
317	$16,097	$98,765	$114,862	$4,584,071
318	$15,758	$99,104	$114,862	$4,484,966
319	$15,417	$99,445	$114,862	$4,385,521
320	$15,075	$99,787	$114,862	$4,285,735
321	$14,732	$100,130	$114,862	$4,185,605
322	$14,388	$100,474	$114,862	$4,085,131
323	$14,043	$100,819	$114,862	$3,984,312
324	$13,696	$101,166	$114,862	$3,883,146

第27年供款共

$1,378,344

第27年利息

$186,967

第27年共還本金

$1,191,377

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$13,348	$101,514	$114,862	$3,781,632
326	$12,999	$101,863	$114,862	$3,679,769
327	$12,649	$102,213	$114,862	$3,577,557
328	$12,298	$102,564	$114,862	$3,474,993
329	$11,945	$102,917	$114,862	$3,372,076
330	$11,592	$103,270	$114,862	$3,268,805
331	$11,237	$103,625	$114,862	$3,165,180
332	$10,880	$103,982	$114,862	$3,061,198
333	$10,523	$104,339	$114,862	$2,956,859
334	$10,164	$104,698	$114,862	$2,852,161
335	$9,804	$105,058	$114,862	$2,747,104
336	$9,443	$105,419	$114,862	$2,641,685

第28年供款共

$1,378,344

第28年利息

$136,883

第28年共還本金

$1,241,461

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$9,081	$105,781	$114,862	$2,535,904
338	$8,717	$106,145	$114,862	$2,429,759
339	$8,352	$106,510	$114,862	$2,323,249
340	$7,986	$106,876	$114,862	$2,216,373
341	$7,619	$107,243	$114,862	$2,109,130
342	$7,250	$107,612	$114,862	$2,001,518
343	$6,880	$107,982	$114,862	$1,893,536
344	$6,509	$108,353	$114,862	$1,785,183
345	$6,137	$108,725	$114,862	$1,676,458
346	$5,763	$109,099	$114,862	$1,567,359
347	$5,388	$109,474	$114,862	$1,457,885
348	$5,011	$109,851	$114,862	$1,348,034

第29年供款共

$1,378,344

第29年利息

$84,693

第29年共還本金

$1,293,651

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$4,634	$110,228	$114,862	$1,237,806
350	$4,255	$110,607	$114,862	$1,127,199
351	$3,875	$110,987	$114,862	$1,016,212
352	$3,493	$111,369	$114,862	$904,843
353	$3,110	$111,752	$114,862	$793,091
354	$2,726	$112,136	$114,862	$680,956
355	$2,341	$112,521	$114,862	$568,435
356	$1,954	$112,908	$114,862	$455,527
357	$1,566	$113,296	$114,862	$342,230
358	$1,176	$113,686	$114,862	$228,545
359	$786	$114,076	$114,862	$114,469
360	$393	$114,469	$114,862	$0

第30年供款共

$1,378,344

第30年利息

$30,310

第30年共還本金

$1,348,034

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$59,234,066

免责声明

笋盘推介

按揭保险费
info