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$65,231,439

每月供款
$126,494

首期

$17,400,000

总贷款额

$26,100,000

總利息

$19,437,689

印花税

$1,848,750

其他

$445,000

置业成本总预算

HK$19,693,750

$252,987

置业成本总预算

HK$19,693,750

首期

$17,400,000
印花税

$1,848,750
- AVD
  
  $1,848,750
律师费

$ 10,000
代理佣金

$435,000
按揭保险费

不适用

$252,987

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

thumb_up

醉人海景别墅

实

1,945 呎

@22,108

建

2,554 呎

@16,836

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 flight_takeoff 移民急让

售$4,300 万

实

1,945 呎

@22,108

建

2,554 呎

@16,836

售$4,300 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 flight_takeoff 移民急让

清水湾巨园别墅

thumb_up

罕有巨园别墅

实

1,742 呎

@24,684

建

2,200 呎

@19,545

hotel_class 楼王

售$4,300 万

实

1,742 呎

@24,684

建

2,200 呎

@19,545

售$4,300 万

hotel_class 楼王

VR实景 360

清水湾爱琴居全独立海景别墅

thumb_up

银线湾全独立海景别墅

实

1,770 呎

@24,181

建

2,291 呎

@18,682

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

售$4,280 万

实

1,770 呎

@24,181

建

2,291 呎

@18,682

售$4,280 万

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

西贡银辉别墅

thumb_up

海景靓装

实

1,893 呎

@23,138

建

2,300 呎

@19,043

local_fire_department 至HIT

售$4,380 万

实

1,893 呎

@23,138

建

2,300 呎

@19,043

售$4,380 万

local_fire_department 至HIT

沙田云端

thumb_up

丽坪路特色单位连天台**4房**新鸿基楼

实

1,522 呎

@28,614

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

售$4,355 万

实

1,522 呎

@28,614

售$4,355 万

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

西贡匡湖居可泊3车

thumb_up

移民急让 !! 海景大单边 !!

实

1,945 呎

@22,005

建

2,554 呎

@16,758

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

售$4,280 万

实

1,945 呎

@22,005

建

2,554 呎

@16,758

售$4,280 万

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

西贡匡湖居

thumb_up

匡湖居连船位大花园

实

1,371 呎

@32,093

建

1,885 呎

@23,342

local_fire_department 至HIT real_estate_agent 罕有放盘

售$4,400 万

实

1,371 呎

@32,093

建

1,885 呎

@23,342

售$4,400 万

local_fire_department 至HIT real_estate_agent 罕有放盘

清水湾怡景别墅

thumb_up

CLEAR WATER BAY VILLA

实

1,476 呎

@28,997

建

2,000 呎

@21,400

local_fire_department 至HIT

售$4,280 万

实

1,476 呎

@28,997

建

2,000 呎

@21,400

售$4,280 万

local_fire_department 至HIT

KOL实拍

西贡西沙小筑

thumb_up

海景别墅

实

1,519 呎

@28,176

建

1,994 呎

@21,464

hotel_class 楼王 vpn_key 有匙即睇

售$4,280 万

实

1,519 呎

@28,176

建

1,994 呎

@21,464

售$4,280 万

hotel_class 楼王 vpn_key 有匙即睇

利率	15年	20年	25年	30年
1.000	$156,207	$120,032	$98,364	$83,948
1.500	$162,014	$125,944	$104,383	$90,076
2.000	$167,956	$132,036	$110,626	$96,471
2.500	$174,032	$138,305	$117,089	$103,127
3.000	$180,242	$144,750	$123,769	$110,039
3.500	$186,584	$151,369	$130,663	$117,201
4.000	$193,059	$158,161	$137,765	$124,605
4.125	$194,698	$159,885	$139,573	$126,494
4.500	$199,663	$165,121	$145,072	$132,245
5.000	$206,397	$172,248	$152,578	$140,110
5.500	$213,259	$179,539	$160,277	$148,193
6.000	$220,247	$186,989	$168,163	$156,483

每月供款$126,494

年期

30年

贷款金额

$26,100,000

總利息

$19,437,689

总贷款连利息

$45,537,689

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$89,719	$36,775	$126,494	$26,063,225
2	$89,592	$36,901	$126,494	$26,026,324
3	$89,465	$37,028	$126,494	$25,989,296
4	$89,338	$37,155	$126,494	$25,952,140
5	$89,210	$37,283	$126,494	$25,914,857
6	$89,082	$37,411	$126,494	$25,877,446
7	$88,954	$37,540	$126,494	$25,839,906
8	$88,825	$37,669	$126,494	$25,802,237
9	$88,695	$37,798	$126,494	$25,764,439
10	$88,565	$37,928	$126,494	$25,726,511
11	$88,435	$38,059	$126,494	$25,688,452
12	$88,304	$38,190	$126,494	$25,650,262

第1年供款共

$1,517,923

第1年利息

$1,068,185

第1年共還本金

$449,738

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$88,173	$38,321	$126,494	$25,611,942
14	$88,041	$38,453	$126,494	$25,573,489
15	$87,909	$38,585	$126,494	$25,534,904
16	$87,776	$38,717	$126,494	$25,496,187
17	$87,643	$38,850	$126,494	$25,457,337
18	$87,510	$38,984	$126,494	$25,418,353
19	$87,376	$39,118	$126,494	$25,379,235
20	$87,241	$39,252	$126,494	$25,339,982
21	$87,106	$39,387	$126,494	$25,300,595
22	$86,971	$39,523	$126,494	$25,261,072
23	$86,835	$39,659	$126,494	$25,221,413
24	$86,699	$39,795	$126,494	$25,181,618

第2年供款共

$1,517,923

第2年利息

$1,049,279

第2年共還本金

$468,644

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$86,562	$39,932	$126,494	$25,141,687
26	$86,425	$40,069	$126,494	$25,101,618
27	$86,287	$40,207	$126,494	$25,061,411
28	$86,149	$40,345	$126,494	$25,021,066
29	$86,010	$40,484	$126,494	$24,980,582
30	$85,871	$40,623	$126,494	$24,939,959
31	$85,731	$40,762	$126,494	$24,899,197
32	$85,591	$40,903	$126,494	$24,858,294
33	$85,450	$41,043	$126,494	$24,817,251
34	$85,309	$41,184	$126,494	$24,776,067
35	$85,168	$41,326	$126,494	$24,734,741
36	$85,026	$41,468	$126,494	$24,693,273

第3年供款共

$1,517,923

第3年利息

$1,029,578

第3年共還本金

$488,345

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$84,883	$41,610	$126,494	$24,651,663
38	$84,740	$41,753	$126,494	$24,609,909
39	$84,597	$41,897	$126,494	$24,568,012
40	$84,453	$42,041	$126,494	$24,525,971
41	$84,308	$42,186	$126,494	$24,483,785
42	$84,163	$42,331	$126,494	$24,441,455
43	$84,018	$42,476	$126,494	$24,398,979
44	$83,871	$42,622	$126,494	$24,356,357
45	$83,725	$42,769	$126,494	$24,313,588
46	$83,578	$42,916	$126,494	$24,270,672
47	$83,430	$43,063	$126,494	$24,227,609
48	$83,282	$43,211	$126,494	$24,184,398

第4年供款共

$1,517,923

第4年利息

$1,009,048

第4年共還本金

$508,875

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$83,134	$43,360	$126,494	$24,141,038
50	$82,985	$43,509	$126,494	$24,097,530
51	$82,835	$43,658	$126,494	$24,053,871
52	$82,685	$43,808	$126,494	$24,010,063
53	$82,535	$43,959	$126,494	$23,966,104
54	$82,383	$44,110	$126,494	$23,921,994
55	$82,232	$44,262	$126,494	$23,877,732
56	$82,080	$44,414	$126,494	$23,833,318
57	$81,927	$44,567	$126,494	$23,788,752
58	$81,774	$44,720	$126,494	$23,744,032
59	$81,620	$44,873	$126,494	$23,699,159
60	$81,466	$45,028	$126,494	$23,654,131

第5年供款共

$1,517,923

第5年利息

$987,656

第5年共還本金

$530,267

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$81,311	$45,183	$126,494	$23,608,948
62	$81,156	$45,338	$126,494	$23,563,610
63	$81,000	$45,494	$126,494	$23,518,117
64	$80,844	$45,650	$126,494	$23,472,467
65	$80,687	$45,807	$126,494	$23,426,660
66	$80,529	$45,964	$126,494	$23,380,695
67	$80,371	$46,122	$126,494	$23,334,573
68	$80,213	$46,281	$126,494	$23,288,292
69	$80,054	$46,440	$126,494	$23,241,852
70	$79,894	$46,600	$126,494	$23,195,252
71	$79,734	$46,760	$126,494	$23,148,492
72	$79,573	$46,921	$126,494	$23,101,572

第6年供款共

$1,517,923

第6年利息

$965,364

第6年共還本金

$552,559

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$79,412	$47,082	$126,494	$23,054,490
74	$79,250	$47,244	$126,494	$23,007,246
75	$79,087	$47,406	$126,494	$22,959,840
76	$78,924	$47,569	$126,494	$22,912,271
77	$78,761	$47,733	$126,494	$22,864,538
78	$78,597	$47,897	$126,494	$22,816,641
79	$78,432	$48,061	$126,494	$22,768,580
80	$78,267	$48,227	$126,494	$22,720,353
81	$78,101	$48,392	$126,494	$22,671,961
82	$77,935	$48,559	$126,494	$22,623,402
83	$77,768	$48,726	$126,494	$22,574,677
84	$77,600	$48,893	$126,494	$22,525,783

第7年供款共

$1,517,923

第7年利息

$942,135

第7年共還本金

$575,788

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$77,432	$49,061	$126,494	$22,476,722
86	$77,264	$49,230	$126,494	$22,427,492
87	$77,095	$49,399	$126,494	$22,378,093
88	$76,925	$49,569	$126,494	$22,328,524
89	$76,754	$49,739	$126,494	$22,278,785
90	$76,583	$49,910	$126,494	$22,228,875
91	$76,412	$50,082	$126,494	$22,178,793
92	$76,240	$50,254	$126,494	$22,128,539
93	$76,067	$50,427	$126,494	$22,078,112
94	$75,894	$50,600	$126,494	$22,027,512
95	$75,720	$50,774	$126,494	$21,976,738
96	$75,545	$50,949	$126,494	$21,925,790

第8年供款共

$1,517,923

第8年利息

$917,929

第8年共還本金

$599,994

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$75,370	$51,124	$126,494	$21,874,666
98	$75,194	$51,299	$126,494	$21,823,367
99	$75,018	$51,476	$126,494	$21,771,891
100	$74,841	$51,653	$126,494	$21,720,238
101	$74,663	$51,830	$126,494	$21,668,408
102	$74,485	$52,008	$126,494	$21,616,399
103	$74,306	$52,187	$126,494	$21,564,212
104	$74,127	$52,367	$126,494	$21,511,846
105	$73,947	$52,547	$126,494	$21,459,299
106	$73,766	$52,727	$126,494	$21,406,572
107	$73,585	$52,908	$126,494	$21,353,663
108	$73,403	$53,090	$126,494	$21,300,573

第9年供款共

$1,517,923

第9年利息

$892,706

第9年共還本金

$625,217

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$73,221	$53,273	$126,494	$21,247,300
110	$73,038	$53,456	$126,494	$21,193,844
111	$72,854	$53,640	$126,494	$21,140,204
112	$72,669	$53,824	$126,494	$21,086,380
113	$72,484	$54,009	$126,494	$21,032,371
114	$72,299	$54,195	$126,494	$20,978,176
115	$72,112	$54,381	$126,494	$20,923,795
116	$71,926	$54,568	$126,494	$20,869,227
117	$71,738	$54,756	$126,494	$20,814,472
118	$71,550	$54,944	$126,494	$20,759,528
119	$71,361	$55,133	$126,494	$20,704,395
120	$71,171	$55,322	$126,494	$20,649,073

第10年供款共

$1,517,923

第10年利息

$866,423

第10年共還本金

$651,500

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$70,981	$55,512	$126,494	$20,593,560
122	$70,790	$55,703	$126,494	$20,537,857
123	$70,599	$55,895	$126,494	$20,481,962
124	$70,407	$56,087	$126,494	$20,425,876
125	$70,214	$56,280	$126,494	$20,369,596
126	$70,020	$56,473	$126,494	$20,313,123
127	$69,826	$56,667	$126,494	$20,256,456
128	$69,632	$56,862	$126,494	$20,199,594
129	$69,436	$57,057	$126,494	$20,142,536
130	$69,240	$57,254	$126,494	$20,085,283
131	$69,043	$57,450	$126,494	$20,027,832
132	$68,846	$57,648	$126,494	$19,970,184

第11年供款共

$1,517,923

第11年利息

$839,034

第11年共還本金

$678,889

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$68,648	$57,846	$126,494	$19,912,338
134	$68,449	$58,045	$126,494	$19,854,293
135	$68,249	$58,244	$126,494	$19,796,049
136	$68,049	$58,445	$126,494	$19,737,604
137	$67,848	$58,646	$126,494	$19,678,959
138	$67,646	$58,847	$126,494	$19,620,111
139	$67,444	$59,049	$126,494	$19,561,062
140	$67,241	$59,252	$126,494	$19,501,810
141	$67,037	$59,456	$126,494	$19,442,353
142	$66,833	$59,660	$126,494	$19,382,693
143	$66,628	$59,866	$126,494	$19,322,827
144	$66,422	$60,071	$126,494	$19,262,756

第12年供款共

$1,517,923

第12年利息

$810,495

第12年共還本金

$707,428

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$66,216	$60,278	$126,494	$19,202,478
146	$66,009	$60,485	$126,494	$19,141,993
147	$65,801	$60,693	$126,494	$19,081,300
148	$65,592	$60,902	$126,494	$19,020,399
149	$65,383	$61,111	$126,494	$18,959,288
150	$65,173	$61,321	$126,494	$18,897,967
151	$64,962	$61,532	$126,494	$18,836,435
152	$64,750	$61,743	$126,494	$18,774,691
153	$64,538	$61,956	$126,494	$18,712,736
154	$64,325	$62,169	$126,494	$18,650,567
155	$64,111	$62,382	$126,494	$18,588,185
156	$63,897	$62,597	$126,494	$18,525,588

第13年供款共

$1,517,923

第13年利息

$780,755

第13年共還本金

$737,168

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$63,682	$62,812	$126,494	$18,462,776
158	$63,466	$63,028	$126,494	$18,399,749
159	$63,249	$63,244	$126,494	$18,336,504
160	$63,032	$63,462	$126,494	$18,273,042
161	$62,814	$63,680	$126,494	$18,209,362
162	$62,595	$63,899	$126,494	$18,145,463
163	$62,375	$64,119	$126,494	$18,081,345
164	$62,155	$64,339	$126,494	$18,017,006
165	$61,933	$64,560	$126,494	$17,952,446
166	$61,712	$64,782	$126,494	$17,887,664
167	$61,489	$65,005	$126,494	$17,822,659
168	$61,265	$65,228	$126,494	$17,757,431

第14年供款共

$1,517,923

第14年利息

$749,766

第14年共還本金

$768,157

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$61,041	$65,452	$126,494	$17,691,978
170	$60,816	$65,677	$126,494	$17,626,301
171	$60,590	$65,903	$126,494	$17,560,398
172	$60,364	$66,130	$126,494	$17,494,268
173	$60,137	$66,357	$126,494	$17,427,911
174	$59,908	$66,585	$126,494	$17,361,326
175	$59,680	$66,814	$126,494	$17,294,512
176	$59,450	$67,044	$126,494	$17,227,468
177	$59,219	$67,274	$126,494	$17,160,194
178	$58,988	$67,505	$126,494	$17,092,689
179	$58,756	$67,737	$126,494	$17,024,951
180	$58,523	$67,970	$126,494	$16,956,981

第15年供款共

$1,517,923

第15年利息

$717,473

第15年共還本金

$800,450

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$58,290	$68,204	$126,494	$16,888,777
182	$58,055	$68,438	$126,494	$16,820,339
183	$57,820	$68,674	$126,494	$16,751,665
184	$57,584	$68,910	$126,494	$16,682,755
185	$57,347	$69,147	$126,494	$16,613,609
186	$57,109	$69,384	$126,494	$16,544,224
187	$56,871	$69,623	$126,494	$16,474,601
188	$56,631	$69,862	$126,494	$16,404,739
189	$56,391	$70,102	$126,494	$16,334,637
190	$56,150	$70,343	$126,494	$16,264,294
191	$55,909	$70,585	$126,494	$16,193,709
192	$55,666	$70,828	$126,494	$16,122,881

第16年供款共

$1,517,923

第16年利息

$683,823

第16年共還本金

$834,100

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$55,422	$71,071	$126,494	$16,051,810
194	$55,178	$71,315	$126,494	$15,980,494
195	$54,933	$71,561	$126,494	$15,908,934
196	$54,687	$71,807	$126,494	$15,837,127
197	$54,440	$72,053	$126,494	$15,765,074
198	$54,192	$72,301	$126,494	$15,692,772
199	$53,944	$72,550	$126,494	$15,620,223
200	$53,695	$72,799	$126,494	$15,547,424
201	$53,444	$73,049	$126,494	$15,474,374
202	$53,193	$73,300	$126,494	$15,401,074
203	$52,941	$73,552	$126,494	$15,327,522
204	$52,688	$73,805	$126,494	$15,253,716

第17年供款共

$1,517,923

第17年利息

$648,758

第17年共還本金

$869,165

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$52,435	$74,059	$126,494	$15,179,657
206	$52,180	$74,314	$126,494	$15,105,344
207	$51,925	$74,569	$126,494	$15,030,775
208	$51,668	$74,825	$126,494	$14,955,950
209	$51,411	$75,083	$126,494	$14,880,867
210	$51,153	$75,341	$126,494	$14,805,527
211	$50,894	$75,600	$126,494	$14,729,927
212	$50,634	$75,859	$126,494	$14,654,068
213	$50,373	$76,120	$126,494	$14,577,947
214	$50,112	$76,382	$126,494	$14,501,565
215	$49,849	$76,644	$126,494	$14,424,921
216	$49,586	$76,908	$126,494	$14,348,013

第18年供款共

$1,517,923

第18年利息

$612,220

第18年共還本金

$905,703

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$49,321	$77,172	$126,494	$14,270,841
218	$49,056	$77,438	$126,494	$14,193,403
219	$48,790	$77,704	$126,494	$14,115,699
220	$48,523	$77,971	$126,494	$14,037,729
221	$48,255	$78,239	$126,494	$13,959,490
222	$47,986	$78,508	$126,494	$13,880,982
223	$47,716	$78,778	$126,494	$13,802,204
224	$47,445	$79,049	$126,494	$13,723,156
225	$47,173	$79,320	$126,494	$13,643,835
226	$46,901	$79,593	$126,494	$13,564,243
227	$46,627	$79,866	$126,494	$13,484,376
228	$46,353	$80,141	$126,494	$13,404,235

第19年供款共

$1,517,923

第19年利息

$574,145

第19年共還本金

$943,778

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$46,077	$80,417	$126,494	$13,323,818
230	$45,801	$80,693	$126,494	$13,243,126
231	$45,523	$80,970	$126,494	$13,162,155
232	$45,245	$81,249	$126,494	$13,080,907
233	$44,966	$81,528	$126,494	$12,999,379
234	$44,685	$81,808	$126,494	$12,917,570
235	$44,404	$82,089	$126,494	$12,835,481
236	$44,122	$82,372	$126,494	$12,753,109
237	$43,839	$82,655	$126,494	$12,670,455
238	$43,555	$82,939	$126,494	$12,587,516
239	$43,270	$83,224	$126,494	$12,504,292
240	$42,984	$83,510	$126,494	$12,420,782

第20年供款共

$1,517,923

第20年利息

$534,470

第20年共還本金

$983,453

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$42,696	$83,797	$126,494	$12,336,984
242	$42,408	$84,085	$126,494	$12,252,899
243	$42,119	$84,374	$126,494	$12,168,525
244	$41,829	$84,664	$126,494	$12,083,861
245	$41,538	$84,955	$126,494	$11,998,905
246	$41,246	$85,247	$126,494	$11,913,658
247	$40,953	$85,540	$126,494	$11,828,118
248	$40,659	$85,834	$126,494	$11,742,283
249	$40,364	$86,129	$126,494	$11,656,154
250	$40,068	$86,426	$126,494	$11,569,728
251	$39,771	$86,723	$126,494	$11,483,006
252	$39,473	$87,021	$126,494	$11,395,985

第21年供款共

$1,517,923

第21年利息

$493,126

第21年共還本金

$1,024,797

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$39,174	$87,320	$126,494	$11,308,665
254	$38,874	$87,620	$126,494	$11,221,045
255	$38,572	$87,921	$126,494	$11,133,124
256	$38,270	$88,223	$126,494	$11,044,900
257	$37,967	$88,527	$126,494	$10,956,373
258	$37,663	$88,831	$126,494	$10,867,542
259	$37,357	$89,136	$126,494	$10,778,406
260	$37,051	$89,443	$126,494	$10,688,963
261	$36,743	$89,750	$126,494	$10,599,213
262	$36,435	$90,059	$126,494	$10,509,154
263	$36,125	$90,368	$126,494	$10,418,786
264	$35,815	$90,679	$126,494	$10,328,107

第22年供款共

$1,517,923

第22年利息

$450,045

第22年共還本金

$1,067,878

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$35,503	$90,991	$126,494	$10,237,116
266	$35,190	$91,303	$126,494	$10,145,813
267	$34,876	$91,617	$126,494	$10,054,195
268	$34,561	$91,932	$126,494	$9,962,263
269	$34,245	$92,248	$126,494	$9,870,015
270	$33,928	$92,565	$126,494	$9,777,449
271	$33,610	$92,884	$126,494	$9,684,566
272	$33,291	$93,203	$126,494	$9,591,363
273	$32,970	$93,523	$126,494	$9,497,839
274	$32,649	$93,845	$126,494	$9,403,995
275	$32,326	$94,167	$126,494	$9,309,827
276	$32,003	$94,491	$126,494	$9,215,336

第23年供款共

$1,517,923

第23年利息

$405,153

第23年共還本金

$1,112,770

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$31,678	$94,816	$126,494	$9,120,520
278	$31,352	$95,142	$126,494	$9,025,379
279	$31,025	$95,469	$126,494	$8,929,910
280	$30,697	$95,797	$126,494	$8,834,113
281	$30,367	$96,126	$126,494	$8,737,986
282	$30,037	$96,457	$126,494	$8,641,530
283	$29,705	$96,788	$126,494	$8,544,741
284	$29,373	$97,121	$126,494	$8,447,620
285	$29,039	$97,455	$126,494	$8,350,165
286	$28,704	$97,790	$126,494	$8,252,376
287	$28,368	$98,126	$126,494	$8,154,250
288	$28,030	$98,463	$126,494	$8,055,786

第24年供款共

$1,517,923

第24年利息

$358,373

第24年共還本金

$1,159,550

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$27,692	$98,802	$126,494	$7,956,984
290	$27,352	$99,141	$126,494	$7,857,843
291	$27,011	$99,482	$126,494	$7,758,361
292	$26,669	$99,824	$126,494	$7,658,536
293	$26,326	$100,167	$126,494	$7,558,369
294	$25,982	$100,512	$126,494	$7,457,857
295	$25,636	$100,857	$126,494	$7,357,000
296	$25,290	$101,204	$126,494	$7,255,796
297	$24,942	$101,552	$126,494	$7,154,245
298	$24,593	$101,901	$126,494	$7,052,344
299	$24,242	$102,251	$126,494	$6,950,093
300	$23,891	$102,603	$126,494	$6,847,490

第25年供款共

$1,517,923

第25年利息

$309,627

第25年共還本金

$1,208,296

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$23,538	$102,955	$126,494	$6,744,535
302	$23,184	$103,309	$126,494	$6,641,225
303	$22,829	$103,664	$126,494	$6,537,561
304	$22,473	$104,021	$126,494	$6,433,540
305	$22,115	$104,378	$126,494	$6,329,162
306	$21,756	$104,737	$126,494	$6,224,425
307	$21,396	$105,097	$126,494	$6,119,328
308	$21,035	$105,458	$126,494	$6,013,869
309	$20,673	$105,821	$126,494	$5,908,048
310	$20,309	$106,185	$126,494	$5,801,864
311	$19,944	$106,550	$126,494	$5,695,314
312	$19,578	$106,916	$126,494	$5,588,398

第26年供款共

$1,517,923

第26年利息

$258,831

第26年共還本金

$1,259,092

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$19,210	$107,283	$126,494	$5,481,115
314	$18,841	$107,652	$126,494	$5,373,463
315	$18,471	$108,022	$126,494	$5,265,440
316	$18,100	$108,394	$126,494	$5,157,047
317	$17,727	$108,766	$126,494	$5,048,280
318	$17,353	$109,140	$126,494	$4,939,140
319	$16,978	$109,515	$126,494	$4,829,625
320	$16,602	$109,892	$126,494	$4,719,733
321	$16,224	$110,269	$126,494	$4,609,464
322	$15,845	$110,649	$126,494	$4,498,815
323	$15,465	$111,029	$126,494	$4,387,786
324	$15,083	$111,411	$126,494	$4,276,376

第27年供款共

$1,517,923

第27年利息

$205,900

第27年共還本金

$1,312,023

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$14,700	$111,794	$126,494	$4,164,582
326	$14,316	$112,178	$126,494	$4,052,404
327	$13,930	$112,563	$126,494	$3,939,841
328	$13,543	$112,950	$126,494	$3,826,890
329	$13,155	$113,339	$126,494	$3,713,552
330	$12,765	$113,728	$126,494	$3,599,824
331	$12,374	$114,119	$126,494	$3,485,704
332	$11,982	$114,511	$126,494	$3,371,193
333	$11,588	$114,905	$126,494	$3,256,288
334	$11,193	$115,300	$126,494	$3,140,988
335	$10,797	$115,696	$126,494	$3,025,291
336	$10,399	$116,094	$126,494	$2,909,197

第28年供款共

$1,517,923

第28年利息

$150,744

第28年共還本金

$1,367,179

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$10,000	$116,493	$126,494	$2,792,704
338	$9,600	$116,894	$126,494	$2,675,810
339	$9,198	$117,295	$126,494	$2,558,515
340	$8,795	$117,699	$126,494	$2,440,816
341	$8,390	$118,103	$126,494	$2,322,713
342	$7,984	$118,509	$126,494	$2,204,204
343	$7,577	$118,917	$126,494	$2,085,287
344	$7,168	$119,325	$126,494	$1,965,962
345	$6,758	$119,736	$126,494	$1,846,226
346	$6,346	$120,147	$126,494	$1,726,079
347	$5,933	$120,560	$126,494	$1,605,519
348	$5,519	$120,975	$126,494	$1,484,544

第29年供款共

$1,517,923

第29年利息

$93,270

第29年共還本金

$1,424,653

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$5,103	$121,390	$126,494	$1,363,154
350	$4,686	$121,808	$126,494	$1,241,346
351	$4,267	$122,226	$126,494	$1,119,119
352	$3,847	$122,647	$126,494	$996,473
353	$3,425	$123,068	$126,494	$873,405
354	$3,002	$123,491	$126,494	$749,913
355	$2,578	$123,916	$126,494	$625,998
356	$2,152	$124,342	$126,494	$501,656
357	$1,724	$124,769	$126,494	$376,887
358	$1,296	$125,198	$126,494	$251,689
359	$865	$125,628	$126,494	$126,060
360	$433	$126,060	$126,494	$0

第30年供款共

$1,517,923

第30年利息

$33,379

第30年共還本金

$1,484,544

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$65,231,439

免责声明

笋盘推介

按揭保险费
info