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$58,144,677

每月供款
$98,869

首期

$20,400,000

总贷款额

$20,400,000

總利息

$15,192,677

印花税

$1,734,000

其他

$418,000

置业成本总预算

HK$22,552,000

$197,737

置业成本总预算

HK$22,552,000

首期

$20,400,000
印花税

$1,734,000
- AVD
  
  $1,734,000
律师费

$ 10,000
代理佣金

$408,000
按揭保险费

不适用

$197,737

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

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

西贡松涛苑

thumb_up

独立别墅屋

实

1,926 呎

@20,768

建

2,232 呎

@17,921

local_fire_department 至HIT hotel_class 楼王

售$4,000 万

实

1,926 呎

@20,768

建

2,232 呎

@17,921

售$4,000 万

local_fire_department 至HIT hotel_class 楼王

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

清水湾傲泷大花园特色户*连车位

thumb_up

品味装修 4房2套

实

1,701 呎

@23,516

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

售$4,000 万

实

1,701 呎

@23,516

售$4,000 万

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

KOL实拍

西贡夏威夷花园

thumb_up

海景洋房

实

2,075 呎

@19,181

建

2,535 呎

@15,700

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 flight_takeoff 移民急让

售$3,980 万

实

2,075 呎

@19,181

建

2,535 呎

@15,700

售$3,980 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 flight_takeoff 移民急让

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

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

VR实景

马鞍山泓碧第01座

thumb_up

极罕有4房两套加工人套连车位永久海景

实

1,387 呎

@29,128

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 hotel_class 楼王

售$4,040 万

实

1,387 呎

@29,128

售$4,040 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 hotel_class 楼王

西贡西沙小筑

thumb_up

SAI KUNG MID LEVEL VILLA

实

1,502 呎

@26,631

建

1,878 呎

@21,299

local_fire_department 至HIT hotel_class 楼王

售$4,000 万

实

1,502 呎

@26,631

建

1,878 呎

@21,299

售$4,000 万

local_fire_department 至HIT hotel_class 楼王

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

西贡輋径笃路

thumb_up

BEACH HOUSE FOR SALE AND RENT

实

1,900 呎

@21,053

建

1,900 呎

@21,053

售$4,000 万

实

1,900 呎

@21,053

建

1,900 呎

@21,053

售$4,000 万

利率	15年	20年	25年	30年
1.000	$122,093	$93,818	$76,882	$65,614
1.500	$126,632	$98,439	$81,587	$70,405
2.000	$131,276	$103,200	$86,466	$75,402
2.500	$136,025	$108,100	$91,518	$80,605
3.000	$140,879	$113,138	$96,739	$86,007
3.500	$145,836	$118,312	$102,127	$91,605
4.000	$150,896	$123,620	$107,679	$97,393
4.125	$152,177	$124,968	$109,092	$98,869
4.500	$156,059	$129,060	$113,390	$103,364
5.000	$161,322	$134,631	$119,256	$109,512
5.500	$166,685	$140,329	$125,274	$115,829
6.000	$172,147	$146,152	$131,437	$122,308

每月供款$98,869

年期

30年

贷款金额

$20,400,000

總利息

$15,192,677

总贷款连利息

$35,592,677

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$70,125	$28,744	$98,869	$20,371,256
2	$70,026	$28,842	$98,869	$20,342,414
3	$69,927	$28,941	$98,869	$20,313,473
4	$69,828	$29,041	$98,869	$20,284,432
5	$69,728	$29,141	$98,869	$20,255,291
6	$69,628	$29,241	$98,869	$20,226,050
7	$69,527	$29,341	$98,869	$20,196,708
8	$69,426	$29,442	$98,869	$20,167,266
9	$69,325	$29,544	$98,869	$20,137,722
10	$69,223	$29,645	$98,869	$20,108,077
11	$69,122	$29,747	$98,869	$20,078,330
12	$69,019	$29,849	$98,869	$20,048,481

第1年供款共

$1,186,423

第1年利息

$834,904

第1年共還本金

$351,519

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$68,917	$29,952	$98,869	$20,018,529
14	$68,814	$30,055	$98,869	$19,988,474
15	$68,710	$30,158	$98,869	$19,958,316
16	$68,607	$30,262	$98,869	$19,928,054
17	$68,503	$30,366	$98,869	$19,897,688
18	$68,398	$30,470	$98,869	$19,867,218
19	$68,294	$30,575	$98,869	$19,836,643
20	$68,188	$30,680	$98,869	$19,805,963
21	$68,083	$30,786	$98,869	$19,775,178
22	$67,977	$30,891	$98,869	$19,744,286
23	$67,871	$30,998	$98,869	$19,713,289
24	$67,764	$31,104	$98,869	$19,682,184

第2年供款共

$1,186,423

第2年利息

$820,126

第2年共還本金

$366,297

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$67,658	$31,211	$98,869	$19,650,973
26	$67,550	$31,318	$98,869	$19,619,655
27	$67,443	$31,426	$98,869	$19,588,229
28	$67,335	$31,534	$98,869	$19,556,695
29	$67,226	$31,642	$98,869	$19,525,053
30	$67,117	$31,751	$98,869	$19,493,302
31	$67,008	$31,860	$98,869	$19,461,441
32	$66,899	$31,970	$98,869	$19,429,471
33	$66,789	$32,080	$98,869	$19,397,392
34	$66,679	$32,190	$98,869	$19,365,202
35	$66,568	$32,301	$98,869	$19,332,901
36	$66,457	$32,412	$98,869	$19,300,489

第3年供款共

$1,186,423

第3年利息

$804,727

第3年共還本金

$381,695

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$66,345	$32,523	$98,869	$19,267,966
38	$66,234	$32,635	$98,869	$19,235,331
39	$66,121	$32,747	$98,869	$19,202,584
40	$66,009	$32,860	$98,869	$19,169,724
41	$65,896	$32,973	$98,869	$19,136,752
42	$65,783	$33,086	$98,869	$19,103,666
43	$65,669	$33,200	$98,869	$19,070,466
44	$65,555	$33,314	$98,869	$19,037,152
45	$65,440	$33,428	$98,869	$19,003,724
46	$65,325	$33,543	$98,869	$18,970,181
47	$65,210	$33,659	$98,869	$18,936,522
48	$65,094	$33,774	$98,869	$18,902,748

第4年供款共

$1,186,423

第4年利息

$788,681

第4年共還本金

$397,741

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$64,978	$33,890	$98,869	$18,868,858
50	$64,862	$34,007	$98,869	$18,834,851
51	$64,745	$34,124	$98,869	$18,800,727
52	$64,627	$34,241	$98,869	$18,766,486
53	$64,510	$34,359	$98,869	$18,732,127
54	$64,392	$34,477	$98,869	$18,697,650
55	$64,273	$34,595	$98,869	$18,663,055
56	$64,154	$34,714	$98,869	$18,628,341
57	$64,035	$34,834	$98,869	$18,593,507
58	$63,915	$34,953	$98,869	$18,558,554
59	$63,795	$35,074	$98,869	$18,523,480
60	$63,674	$35,194	$98,869	$18,488,286

第5年供款共

$1,186,423

第5年利息

$771,961

第5年共還本金

$414,462

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$63,553	$35,315	$98,869	$18,452,971
62	$63,432	$35,436	$98,869	$18,417,535
63	$63,310	$35,558	$98,869	$18,381,976
64	$63,188	$35,681	$98,869	$18,346,296
65	$63,065	$35,803	$98,869	$18,310,493
66	$62,942	$35,926	$98,869	$18,274,566
67	$62,819	$36,050	$98,869	$18,238,517
68	$62,695	$36,174	$98,869	$18,202,343
69	$62,571	$36,298	$98,869	$18,166,045
70	$62,446	$36,423	$98,869	$18,129,622
71	$62,321	$36,548	$98,869	$18,093,074
72	$62,195	$36,674	$98,869	$18,056,401

第6年供款共

$1,186,423

第6年利息

$754,537

第6年共還本金

$431,885

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$62,069	$36,800	$98,869	$18,019,601
74	$61,942	$36,926	$98,869	$17,982,675
75	$61,815	$37,053	$98,869	$17,945,622
76	$61,688	$37,180	$98,869	$17,908,441
77	$61,560	$37,308	$98,869	$17,871,133
78	$61,432	$37,437	$98,869	$17,833,697
79	$61,303	$37,565	$98,869	$17,796,131
80	$61,174	$37,694	$98,869	$17,758,437
81	$61,045	$37,824	$98,869	$17,720,613
82	$60,915	$37,954	$98,869	$17,682,659
83	$60,784	$38,084	$98,869	$17,644,575
84	$60,653	$38,215	$98,869	$17,606,359

第7年供款共

$1,186,423

第7年利息

$736,381

第7年共還本金

$450,041

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$60,522	$38,347	$98,869	$17,568,013
86	$60,390	$38,479	$98,869	$17,529,534
87	$60,258	$38,611	$98,869	$17,490,923
88	$60,125	$38,743	$98,869	$17,452,180
89	$59,992	$38,877	$98,869	$17,413,303
90	$59,858	$39,010	$98,869	$17,374,293
91	$59,724	$39,144	$98,869	$17,335,149
92	$59,590	$39,279	$98,869	$17,295,870
93	$59,455	$39,414	$98,869	$17,256,456
94	$59,319	$39,549	$98,869	$17,216,906
95	$59,183	$39,685	$98,869	$17,177,221
96	$59,047	$39,822	$98,869	$17,137,399

第8年供款共

$1,186,423

第8年利息

$717,462

第8年共還本金

$468,961

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$58,910	$39,959	$98,869	$17,097,440
98	$58,772	$40,096	$98,869	$17,057,344
99	$58,635	$40,234	$98,869	$17,017,110
100	$58,496	$40,372	$98,869	$16,976,738
101	$58,358	$40,511	$98,869	$16,936,227
102	$58,218	$40,650	$98,869	$16,895,577
103	$58,079	$40,790	$98,869	$16,854,787
104	$57,938	$40,930	$98,869	$16,813,856
105	$57,798	$41,071	$98,869	$16,772,785
106	$57,656	$41,212	$98,869	$16,731,573
107	$57,515	$41,354	$98,869	$16,690,220
108	$57,373	$41,496	$98,869	$16,648,724

第9年供款共

$1,186,423

第9年利息

$697,747

第9年共還本金

$488,675

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$57,230	$41,639	$98,869	$16,607,085
110	$57,087	$41,782	$98,869	$16,565,303
111	$56,943	$41,925	$98,869	$16,523,378
112	$56,799	$42,069	$98,869	$16,481,309
113	$56,654	$42,214	$98,869	$16,439,095
114	$56,509	$42,359	$98,869	$16,396,735
115	$56,364	$42,505	$98,869	$16,354,231
116	$56,218	$42,651	$98,869	$16,311,580
117	$56,071	$42,797	$98,869	$16,268,782
118	$55,924	$42,945	$98,869	$16,225,838
119	$55,776	$43,092	$98,869	$16,182,746
120	$55,628	$43,240	$98,869	$16,139,505

第10年供款共

$1,186,423

第10年利息

$677,204

第10年共還本金

$509,219

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$55,480	$43,389	$98,869	$16,096,116
122	$55,330	$43,538	$98,869	$16,052,578
123	$55,181	$43,688	$98,869	$16,008,890
124	$55,031	$43,838	$98,869	$15,965,052
125	$54,880	$43,989	$98,869	$15,921,064
126	$54,729	$44,140	$98,869	$15,876,924
127	$54,577	$44,292	$98,869	$15,832,632
128	$54,425	$44,444	$98,869	$15,788,188
129	$54,272	$44,597	$98,869	$15,743,592
130	$54,119	$44,750	$98,869	$15,698,842
131	$53,965	$44,904	$98,869	$15,653,938
132	$53,810	$45,058	$98,869	$15,608,880

第11年供款共

$1,186,423

第11年利息

$655,797

第11年共還本金

$530,626

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$53,656	$45,213	$98,869	$15,563,667
134	$53,500	$45,368	$98,869	$15,518,298
135	$53,344	$45,524	$98,869	$15,472,774
136	$53,188	$45,681	$98,869	$15,427,093
137	$53,031	$45,838	$98,869	$15,381,255
138	$52,873	$45,995	$98,869	$15,335,260
139	$52,715	$46,154	$98,869	$15,289,106
140	$52,556	$46,312	$98,869	$15,242,794
141	$52,397	$46,471	$98,869	$15,196,322
142	$52,237	$46,631	$98,869	$15,149,691
143	$52,077	$46,791	$98,869	$15,102,900
144	$51,916	$46,952	$98,869	$15,055,947

第12年供款共

$1,186,423

第12年利息

$633,490

第12年共還本金

$552,932

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$51,755	$47,114	$98,869	$15,008,834
146	$51,593	$47,276	$98,869	$14,961,558
147	$51,430	$47,438	$98,869	$14,914,120
148	$51,267	$47,601	$98,869	$14,866,518
149	$51,104	$47,765	$98,869	$14,818,753
150	$50,939	$47,929	$98,869	$14,770,824
151	$50,775	$48,094	$98,869	$14,722,731
152	$50,609	$48,259	$98,869	$14,674,471
153	$50,443	$48,425	$98,869	$14,626,046
154	$50,277	$48,592	$98,869	$14,577,455
155	$50,110	$48,759	$98,869	$14,528,696
156	$49,942	$48,926	$98,869	$14,479,770

第13年供款共

$1,186,423

第13年利息

$610,245

第13年共還本金

$576,177

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$49,774	$49,094	$98,869	$14,430,676
158	$49,605	$49,263	$98,869	$14,381,413
159	$49,436	$49,432	$98,869	$14,331,980
160	$49,266	$49,602	$98,869	$14,282,378
161	$49,096	$49,773	$98,869	$14,232,605
162	$48,925	$49,944	$98,869	$14,182,661
163	$48,753	$50,116	$98,869	$14,132,545
164	$48,581	$50,288	$98,869	$14,082,258
165	$48,408	$50,461	$98,869	$14,031,797
166	$48,234	$50,634	$98,869	$13,981,162
167	$48,060	$50,808	$98,869	$13,930,354
168	$47,886	$50,983	$98,869	$13,879,371

第14年供款共

$1,186,423

第14年利息

$586,024

第14年共還本金

$600,399

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$47,710	$51,158	$98,869	$13,828,213
170	$47,534	$51,334	$98,869	$13,776,879
171	$47,358	$51,511	$98,869	$13,725,368
172	$47,181	$51,688	$98,869	$13,673,681
173	$47,003	$51,865	$98,869	$13,621,816
174	$46,825	$52,044	$98,869	$13,569,772
175	$46,646	$52,222	$98,869	$13,517,550
176	$46,467	$52,402	$98,869	$13,465,148
177	$46,286	$52,582	$98,869	$13,412,565
178	$46,106	$52,763	$98,869	$13,359,803
179	$45,924	$52,944	$98,869	$13,306,858
180	$45,742	$53,126	$98,869	$13,253,732

第15年供款共

$1,186,423

第15年利息

$560,784

第15年共還本金

$625,639

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$45,560	$53,309	$98,869	$13,200,423
182	$45,376	$53,492	$98,869	$13,146,931
183	$45,193	$53,676	$98,869	$13,093,255
184	$45,008	$53,860	$98,869	$13,039,395
185	$44,823	$54,046	$98,869	$12,985,349
186	$44,637	$54,231	$98,869	$12,931,118
187	$44,451	$54,418	$98,869	$12,876,700
188	$44,264	$54,605	$98,869	$12,822,095
189	$44,076	$54,793	$98,869	$12,767,302
190	$43,888	$54,981	$98,869	$12,712,322
191	$43,699	$55,170	$98,869	$12,657,152
192	$43,509	$55,360	$98,869	$12,601,792

第16年供款共

$1,186,423

第16年利息

$534,482

第16年共還本金

$651,940

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$43,319	$55,550	$98,869	$12,546,242
194	$43,128	$55,741	$98,869	$12,490,501
195	$42,936	$55,932	$98,869	$12,434,569
196	$42,744	$56,125	$98,869	$12,378,444
197	$42,551	$56,318	$98,869	$12,322,126
198	$42,357	$56,511	$98,869	$12,265,615
199	$42,163	$56,705	$98,869	$12,208,910
200	$41,968	$56,900	$98,869	$12,152,009
201	$41,773	$57,096	$98,869	$12,094,913
202	$41,576	$57,292	$98,869	$12,037,621
203	$41,379	$57,489	$98,869	$11,980,132
204	$41,182	$57,687	$98,869	$11,922,445

第17年供款共

$1,186,423

第17年利息

$507,076

第17年共還本金

$679,347

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$40,983	$57,885	$98,869	$11,864,560
206	$40,784	$58,084	$98,869	$11,806,476
207	$40,585	$58,284	$98,869	$11,748,192
208	$40,384	$58,484	$98,869	$11,689,708
209	$40,183	$58,685	$98,869	$11,631,023
210	$39,982	$58,887	$98,869	$11,572,136
211	$39,779	$59,089	$98,869	$11,513,046
212	$39,576	$59,292	$98,869	$11,453,754
213	$39,372	$59,496	$98,869	$11,394,258
214	$39,168	$59,701	$98,869	$11,334,557
215	$38,963	$59,906	$98,869	$11,274,651
216	$38,757	$60,112	$98,869	$11,214,539

第18年供款共

$1,186,423

第18年利息

$478,517

第18年共還本金

$707,906

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$38,550	$60,319	$98,869	$11,154,220
218	$38,343	$60,526	$98,869	$11,093,694
219	$38,135	$60,734	$98,869	$11,032,960
220	$37,926	$60,943	$98,869	$10,972,018
221	$37,716	$61,152	$98,869	$10,910,866
222	$37,506	$61,362	$98,869	$10,849,503
223	$37,295	$61,573	$98,869	$10,787,930
224	$37,084	$61,785	$98,869	$10,726,145
225	$36,871	$61,997	$98,869	$10,664,147
226	$36,658	$62,211	$98,869	$10,601,937
227	$36,444	$62,424	$98,869	$10,539,512
228	$36,230	$62,639	$98,869	$10,476,873

第19年供款共

$1,186,423

第19年利息

$448,757

第19年共還本金

$737,666

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$36,014	$62,854	$98,869	$10,414,019
230	$35,798	$63,070	$98,869	$10,350,949
231	$35,581	$63,287	$98,869	$10,287,662
232	$35,364	$63,505	$98,869	$10,224,157
233	$35,146	$63,723	$98,869	$10,160,434
234	$34,926	$63,942	$98,869	$10,096,492
235	$34,707	$64,162	$98,869	$10,032,330
236	$34,486	$64,382	$98,869	$9,967,947
237	$34,265	$64,604	$98,869	$9,903,344
238	$34,043	$64,826	$98,869	$9,838,518
239	$33,820	$65,049	$98,869	$9,773,469
240	$33,596	$65,272	$98,869	$9,708,197

第20年供款共

$1,186,423

第20年利息

$417,746

第20年共還本金

$768,676

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$33,372	$65,497	$98,869	$9,642,700
242	$33,147	$65,722	$98,869	$9,576,979
243	$32,921	$65,948	$98,869	$9,511,031
244	$32,694	$66,174	$98,869	$9,444,857
245	$32,467	$66,402	$98,869	$9,378,455
246	$32,238	$66,630	$98,869	$9,311,825
247	$32,009	$66,859	$98,869	$9,244,966
248	$31,780	$67,089	$98,869	$9,177,877
249	$31,549	$67,320	$98,869	$9,110,557
250	$31,318	$67,551	$98,869	$9,043,006
251	$31,085	$67,783	$98,869	$8,975,223
252	$30,852	$68,016	$98,869	$8,907,207

第21年供款共

$1,186,423

第21年利息

$385,432

第21年共還本金

$800,991

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$30,619	$68,250	$98,869	$8,838,956
254	$30,384	$68,485	$98,869	$8,770,472
255	$30,148	$68,720	$98,869	$8,701,752
256	$29,912	$68,956	$98,869	$8,632,796
257	$29,675	$69,193	$98,869	$8,563,602
258	$29,437	$69,431	$98,869	$8,494,171
259	$29,199	$69,670	$98,869	$8,424,501
260	$28,959	$69,909	$98,869	$8,354,592
261	$28,719	$70,150	$98,869	$8,284,442
262	$28,478	$70,391	$98,869	$8,214,052
263	$28,236	$70,633	$98,869	$8,143,419
264	$27,993	$70,876	$98,869	$8,072,543

第22年供款共

$1,186,423

第22年利息

$351,759

第22年共還本金

$834,663

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$27,749	$71,119	$98,869	$8,001,424
266	$27,505	$71,364	$98,869	$7,930,060
267	$27,260	$71,609	$98,869	$7,858,451
268	$27,013	$71,855	$98,869	$7,786,596
269	$26,766	$72,102	$98,869	$7,714,494
270	$26,519	$72,350	$98,869	$7,642,144
271	$26,270	$72,599	$98,869	$7,569,546
272	$26,020	$72,848	$98,869	$7,496,697
273	$25,770	$73,099	$98,869	$7,423,599
274	$25,519	$73,350	$98,869	$7,350,249
275	$25,266	$73,602	$98,869	$7,276,647
276	$25,013	$73,855	$98,869	$7,202,792

第23年供款共

$1,186,423

第23年利息

$316,671

第23年共還本金

$869,752

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$24,760	$74,109	$98,869	$7,128,683
278	$24,505	$74,364	$98,869	$7,054,319
279	$24,249	$74,619	$98,869	$6,979,700
280	$23,993	$74,876	$98,869	$6,904,824
281	$23,735	$75,133	$98,869	$6,829,691
282	$23,477	$75,391	$98,869	$6,754,299
283	$23,218	$75,651	$98,869	$6,678,648
284	$22,958	$75,911	$98,869	$6,602,738
285	$22,697	$76,172	$98,869	$6,526,566
286	$22,435	$76,433	$98,869	$6,450,133
287	$22,172	$76,696	$98,869	$6,373,436
288	$21,909	$76,960	$98,869	$6,296,477

第24年供款共

$1,186,423

第24年利息

$280,108

第24年共還本金

$906,315

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$21,644	$77,224	$98,869	$6,219,252
290	$21,379	$77,490	$98,869	$6,141,762
291	$21,112	$77,756	$98,869	$6,064,006
292	$20,845	$78,024	$98,869	$5,985,983
293	$20,577	$78,292	$98,869	$5,907,691
294	$20,308	$78,561	$98,869	$5,829,130
295	$20,038	$78,831	$98,869	$5,750,299
296	$19,767	$79,102	$98,869	$5,671,197
297	$19,495	$79,374	$98,869	$5,591,823
298	$19,222	$79,647	$98,869	$5,512,177
299	$18,948	$79,920	$98,869	$5,432,256
300	$18,673	$80,195	$98,869	$5,352,061

第25年供款共

$1,186,423

第25年利息

$242,007

第25年共還本金

$944,415

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$18,398	$80,471	$98,869	$5,271,590
302	$18,121	$80,747	$98,869	$5,190,843
303	$17,844	$81,025	$98,869	$5,109,818
304	$17,565	$81,304	$98,869	$5,028,514
305	$17,286	$81,583	$98,869	$4,946,931
306	$17,005	$81,863	$98,869	$4,865,068
307	$16,724	$82,145	$98,869	$4,782,923
308	$16,441	$82,427	$98,869	$4,700,496
309	$16,158	$82,711	$98,869	$4,617,785
310	$15,874	$82,995	$98,869	$4,534,790
311	$15,588	$83,280	$98,869	$4,451,510
312	$15,302	$83,566	$98,869	$4,367,943

第26年供款共

$1,186,423

第26年利息

$202,305

第26年共還本金

$984,118

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$15,015	$83,854	$98,869	$4,284,090
314	$14,727	$84,142	$98,869	$4,199,948
315	$14,437	$84,431	$98,869	$4,115,516
316	$14,147	$84,721	$98,869	$4,030,795
317	$13,856	$85,013	$98,869	$3,945,782
318	$13,564	$85,305	$98,869	$3,860,477
319	$13,270	$85,598	$98,869	$3,774,879
320	$12,976	$85,892	$98,869	$3,688,987
321	$12,681	$86,188	$98,869	$3,602,799
322	$12,385	$86,484	$98,869	$3,516,315
323	$12,087	$86,781	$98,869	$3,429,534
324	$11,789	$87,080	$98,869	$3,342,455

第27年供款共

$1,186,423

第27年利息

$160,934

第27年共還本金

$1,025,489

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$11,490	$87,379	$98,869	$3,255,076
326	$11,189	$87,679	$98,869	$3,167,396
327	$10,888	$87,981	$98,869	$3,079,416
328	$10,585	$88,283	$98,869	$2,991,133
329	$10,282	$88,587	$98,869	$2,902,546
330	$9,978	$88,891	$98,869	$2,813,655
331	$9,672	$89,197	$98,869	$2,724,459
332	$9,365	$89,503	$98,869	$2,634,955
333	$9,058	$89,811	$98,869	$2,545,145
334	$8,749	$90,120	$98,869	$2,455,025
335	$8,439	$90,429	$98,869	$2,364,596
336	$8,128	$90,740	$98,869	$2,273,855

第28年供款共

$1,186,423

第28年利息

$117,823

第28年共還本金

$1,068,599

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$7,816	$91,052	$98,869	$2,182,803
338	$7,503	$91,365	$98,869	$2,091,438
339	$7,189	$91,679	$98,869	$1,999,759
340	$6,874	$91,994	$98,869	$1,907,764
341	$6,558	$92,311	$98,869	$1,815,454
342	$6,241	$92,628	$98,869	$1,722,826
343	$5,922	$92,946	$98,869	$1,629,879
344	$5,603	$93,266	$98,869	$1,536,614
345	$5,282	$93,586	$98,869	$1,443,027
346	$4,960	$93,908	$98,869	$1,349,119
347	$4,638	$94,231	$98,869	$1,254,888
348	$4,314	$94,555	$98,869	$1,160,333

第29年供款共

$1,186,423

第29年利息

$72,901

第29年共還本金

$1,113,522

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$3,989	$94,880	$98,869	$1,065,453
350	$3,662	$95,206	$98,869	$970,247
351	$3,335	$95,533	$98,869	$874,714
352	$3,007	$95,862	$98,869	$778,852
353	$2,677	$96,191	$98,869	$682,661
354	$2,347	$96,522	$98,869	$586,139
355	$2,015	$96,854	$98,869	$489,285
356	$1,682	$97,187	$98,869	$392,099
357	$1,348	$97,521	$98,869	$294,578
358	$1,013	$97,856	$98,869	$196,722
359	$676	$98,192	$98,869	$98,530
360	$339	$98,530	$98,869	$0

第30年供款共

$1,186,423

第30年利息

$26,089

第30年共還本金

$1,160,333

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$58,144,677

免责声明

笋盘推介

按揭保险费
info