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$65,981,111

每月供款
$127,948

首期

$17,600,000

总贷款额

$26,400,000

總利息

$19,661,111

印花税

$1,870,000

其他

$450,000

置业成本总预算

HK$19,920,000

$255,895

置业成本总预算

HK$19,920,000

首期

$17,600,000
印花税

$1,870,000
- AVD
  
  $1,870,000
律师费

$ 10,000
代理佣金

$440,000
按揭保险费

不适用

$255,895

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

KOL实拍

西贡清水湾洋房

thumb_up

海景洋房

实

1,832 呎

@24,563

建

2,300 呎

@19,565

real_estate_agent 罕有放盘 vpn_key 有匙即睇

售$4,500 万

实

1,832 呎

@24,563

建

2,300 呎

@19,565

售$4,500 万

real_estate_agent 罕有放盘 vpn_key 有匙即睇

KOL实拍 VR实景

西贡立德台

thumb_up

立德台

实

1,497 呎

@30,060

建

1,800 呎

@25,000

vpn_key 有匙即睇

售$4,500 万

实

1,497 呎

@30,060

建

1,800 呎

@25,000

售$4,500 万

vpn_key 有匙即睇

西贡 TAI MONG TSAI

thumb_up

渡假屋拥五千尺巨型入契花园

建

2,100 呎

@21,429

local_fire_department 至HIT local_offer 低水笋价

售$4,500 万

建

2,100 呎

@21,429

售$4,500 万

local_fire_department 至HIT local_offer 低水笋价

KOL实拍

西贡海滨别墅

thumb_up

银线湾海景洋房

实

1,840 呎

@24,457

建

2,300 呎

@19,565

local_fire_department 至HIT pets 爱竉必选

售$4,500 万

实

1,840 呎

@24,457

建

2,300 呎

@19,565

售$4,500 万

local_fire_department 至HIT pets 爱竉必选

清水湾华富花园

thumb_up

海景洋房

实

1,961 呎

@22,947

建

2,200 呎

@20,455

local_fire_department 至HIT

售$4,500 万

实

1,961 呎

@22,947

建

2,200 呎

@20,455

售$4,500 万

local_fire_department 至HIT

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

西贡匡湖居

thumb_up

正南海景 ,罕有高楼底

实

1,819 呎

@24,739

建

2,391 呎

@18,821

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

售$4,500 万

实

1,819 呎

@24,739

建

2,391 呎

@18,821

售$4,500 万

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

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

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

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

西贡匡湖居第04期

thumb_up

私家船位

实

1,373 呎

@32,775

建

1,885 呎

@23,873

售$4,500 万

实

1,373 呎

@32,775

建

1,885 呎

@23,873

售$4,500 万

西贡全海独立屋 5,000呎巨园私泳

thumb_up

4套房, 可泊多车入闸.

建

2,100 呎

@21,429

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

售$4,500 万

建

2,100 呎

@21,429

售$4,500 万

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

利率	15年	20年	25年	30年
1.000	$158,003	$121,412	$99,494	$84,913
1.500	$163,876	$127,392	$105,583	$91,112
2.000	$169,886	$133,553	$111,898	$97,580
2.500	$176,032	$139,894	$118,435	$104,312
3.000	$182,314	$146,414	$125,192	$111,303
3.500	$188,729	$153,109	$132,165	$118,548
4.000	$195,278	$159,979	$139,349	$126,038
4.125	$196,935	$161,723	$141,177	$127,948
4.500	$201,958	$167,019	$146,740	$133,765
5.000	$208,770	$174,228	$154,332	$141,721
5.500	$215,710	$181,602	$162,119	$149,896
6.000	$222,778	$189,138	$170,096	$158,281

每月供款$127,948

年期

30年

贷款金额

$26,400,000

總利息

$19,661,111

总贷款连利息

$46,061,111

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$90,750	$37,198	$127,948	$26,362,802
2	$90,622	$37,325	$127,948	$26,325,477
3	$90,494	$37,454	$127,948	$26,288,023
4	$90,365	$37,582	$127,948	$26,250,441
5	$90,236	$37,712	$127,948	$26,212,729
6	$90,106	$37,841	$127,948	$26,174,888
7	$89,976	$37,971	$127,948	$26,136,917
8	$89,846	$38,102	$127,948	$26,098,815
9	$89,715	$38,233	$127,948	$26,060,582
10	$89,583	$38,364	$127,948	$26,022,218
11	$89,451	$38,496	$127,948	$25,983,721
12	$89,319	$38,628	$127,948	$25,945,093

第1年供款共

$1,535,370

第1年利息

$1,080,463

第1年共還本金

$454,907

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$89,186	$38,761	$127,948	$25,906,332
14	$89,053	$38,895	$127,948	$25,867,437
15	$88,919	$39,028	$127,948	$25,828,409
16	$88,785	$39,162	$127,948	$25,789,247
17	$88,651	$39,297	$127,948	$25,749,950
18	$88,515	$39,432	$127,948	$25,710,518
19	$88,380	$39,568	$127,948	$25,670,950
20	$88,244	$39,704	$127,948	$25,631,246
21	$88,107	$39,840	$127,948	$25,591,406
22	$87,970	$39,977	$127,948	$25,551,429
23	$87,833	$40,114	$127,948	$25,511,315
24	$87,695	$40,252	$127,948	$25,471,062

第2年供款共

$1,535,370

第2年利息

$1,061,340

第2年共還本金

$474,031

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$87,557	$40,391	$127,948	$25,430,671
26	$87,418	$40,530	$127,948	$25,390,142
27	$87,279	$40,669	$127,948	$25,349,473
28	$87,139	$40,809	$127,948	$25,308,664
29	$86,999	$40,949	$127,948	$25,267,715
30	$86,858	$41,090	$127,948	$25,226,625
31	$86,717	$41,231	$127,948	$25,185,394
32	$86,575	$41,373	$127,948	$25,144,022
33	$86,433	$41,515	$127,948	$25,102,507
34	$86,290	$41,658	$127,948	$25,060,849
35	$86,147	$41,801	$127,948	$25,019,048
36	$86,003	$41,945	$127,948	$24,977,104

第3年供款共

$1,535,370

第3年利息

$1,041,412

第3年共還本金

$493,959

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$85,859	$42,089	$127,948	$24,935,015
38	$85,714	$42,233	$127,948	$24,892,782
39	$85,569	$42,379	$127,948	$24,850,403
40	$85,423	$42,524	$127,948	$24,807,879
41	$85,277	$42,670	$127,948	$24,765,208
42	$85,130	$42,817	$127,948	$24,722,391
43	$84,983	$42,964	$127,948	$24,679,427
44	$84,836	$43,112	$127,948	$24,636,315
45	$84,687	$43,260	$127,948	$24,593,055
46	$84,539	$43,409	$127,948	$24,549,646
47	$84,389	$43,558	$127,948	$24,506,088
48	$84,240	$43,708	$127,948	$24,462,380

第4年供款共

$1,535,370

第4年利息

$1,020,646

第4年共還本金

$514,724

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$84,089	$43,858	$127,948	$24,418,522
50	$83,939	$44,009	$127,948	$24,374,513
51	$83,787	$44,160	$127,948	$24,330,353
52	$83,636	$44,312	$127,948	$24,286,041
53	$83,483	$44,464	$127,948	$24,241,576
54	$83,330	$44,617	$127,948	$24,196,959
55	$83,177	$44,770	$127,948	$24,152,189
56	$83,023	$44,924	$127,948	$24,107,264
57	$82,869	$45,079	$127,948	$24,062,186
58	$82,714	$45,234	$127,948	$24,016,952
59	$82,558	$45,389	$127,948	$23,971,563
60	$82,402	$45,545	$127,948	$23,926,017

第5年供款共

$1,535,370

第5年利息

$999,008

第5年共還本金

$536,362

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$82,246	$45,702	$127,948	$23,880,316
62	$82,089	$45,859	$127,948	$23,834,457
63	$81,931	$46,017	$127,948	$23,788,440
64	$81,773	$46,175	$127,948	$23,742,265
65	$81,614	$46,333	$127,948	$23,695,932
66	$81,455	$46,493	$127,948	$23,649,439
67	$81,295	$46,653	$127,948	$23,602,786
68	$81,135	$46,813	$127,948	$23,555,973
69	$80,974	$46,974	$127,948	$23,509,000
70	$80,812	$47,135	$127,948	$23,461,864
71	$80,650	$47,297	$127,948	$23,414,567
72	$80,488	$47,460	$127,948	$23,367,107

第6年供款共

$1,535,370

第6年利息

$976,460

第6年共還本金

$558,910

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$80,324	$47,623	$127,948	$23,319,484
74	$80,161	$47,787	$127,948	$23,271,697
75	$79,996	$47,951	$127,948	$23,223,746
76	$79,832	$48,116	$127,948	$23,175,630
77	$79,666	$48,281	$127,948	$23,127,349
78	$79,500	$48,447	$127,948	$23,078,901
79	$79,334	$48,614	$127,948	$23,030,288
80	$79,167	$48,781	$127,948	$22,981,507
81	$78,999	$48,949	$127,948	$22,932,558
82	$78,831	$49,117	$127,948	$22,883,441
83	$78,662	$49,286	$127,948	$22,834,156
84	$78,492	$49,455	$127,948	$22,784,700

第7年供款共

$1,535,370

第7年利息

$952,964

第7年共還本金

$582,406

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$78,322	$49,625	$127,948	$22,735,075
86	$78,152	$49,796	$127,948	$22,685,280
87	$77,981	$49,967	$127,948	$22,635,313
88	$77,809	$50,139	$127,948	$22,585,174
89	$77,637	$50,311	$127,948	$22,534,863
90	$77,464	$50,484	$127,948	$22,484,379
91	$77,290	$50,657	$127,948	$22,433,722
92	$77,116	$50,832	$127,948	$22,382,890
93	$76,941	$51,006	$127,948	$22,331,884
94	$76,766	$51,182	$127,948	$22,280,702
95	$76,590	$51,358	$127,948	$22,229,344
96	$76,413	$51,534	$127,948	$22,177,810

第8年供款共

$1,535,370

第8年利息

$928,480

第8年共還本金

$606,890

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$76,236	$51,711	$127,948	$22,126,099
98	$76,058	$51,889	$127,948	$22,074,210
99	$75,880	$52,067	$127,948	$22,022,142
100	$75,701	$52,246	$127,948	$21,969,896
101	$75,522	$52,426	$127,948	$21,917,470
102	$75,341	$52,606	$127,948	$21,864,864
103	$75,160	$52,787	$127,948	$21,812,077
104	$74,979	$52,969	$127,948	$21,759,108
105	$74,797	$53,151	$127,948	$21,705,958
106	$74,614	$53,333	$127,948	$21,652,624
107	$74,431	$53,517	$127,948	$21,599,108
108	$74,247	$53,701	$127,948	$21,545,407

第9年供款共

$1,535,370

第9年利息

$902,967

第9年共還本金

$632,403

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$74,062	$53,885	$127,948	$21,491,522
110	$73,877	$54,070	$127,948	$21,437,451
111	$73,691	$54,256	$127,948	$21,383,195
112	$73,505	$54,443	$127,948	$21,328,752
113	$73,318	$54,630	$127,948	$21,274,122
114	$73,130	$54,818	$127,948	$21,219,305
115	$72,941	$55,006	$127,948	$21,164,299
116	$72,752	$55,195	$127,948	$21,109,103
117	$72,563	$55,385	$127,948	$21,053,718
118	$72,372	$55,575	$127,948	$20,998,143
119	$72,181	$55,766	$127,948	$20,942,377
120	$71,989	$55,958	$127,948	$20,886,418

第10年供款共

$1,535,370

第10年利息

$876,382

第10年共還本金

$658,989

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$71,797	$56,150	$127,948	$20,830,268
122	$71,604	$56,343	$127,948	$20,773,924
123	$71,410	$56,537	$127,948	$20,717,387
124	$71,216	$56,732	$127,948	$20,660,656
125	$71,021	$56,927	$127,948	$20,603,729
126	$70,825	$57,122	$127,948	$20,546,607
127	$70,629	$57,319	$127,948	$20,489,289
128	$70,432	$57,516	$127,948	$20,431,773
129	$70,234	$57,713	$127,948	$20,374,060
130	$70,036	$57,912	$127,948	$20,316,148
131	$69,837	$58,111	$127,948	$20,258,037
132	$69,637	$58,311	$127,948	$20,199,727

第11年供款共

$1,535,370

第11年利息

$848,679

第11年共還本金

$686,692

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$69,437	$58,511	$127,948	$20,141,216
134	$69,235	$58,712	$127,948	$20,082,504
135	$69,034	$58,914	$127,948	$20,023,590
136	$68,831	$59,116	$127,948	$19,964,473
137	$68,628	$59,320	$127,948	$19,905,154
138	$68,424	$59,524	$127,948	$19,845,630
139	$68,219	$59,728	$127,948	$19,785,902
140	$68,014	$59,933	$127,948	$19,725,968
141	$67,808	$60,140	$127,948	$19,665,829
142	$67,601	$60,346	$127,948	$19,605,483
143	$67,394	$60,554	$127,948	$19,544,929
144	$67,186	$60,762	$127,948	$19,484,167

第12年供款共

$1,535,370

第12年利息

$819,811

第12年共還本金

$715,560

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$66,977	$60,971	$127,948	$19,423,196
146	$66,767	$61,180	$127,948	$19,362,016
147	$66,557	$61,391	$127,948	$19,300,625
148	$66,346	$61,602	$127,948	$19,239,024
149	$66,134	$61,813	$127,948	$19,177,210
150	$65,922	$62,026	$127,948	$19,115,185
151	$65,708	$62,239	$127,948	$19,052,945
152	$65,494	$62,453	$127,948	$18,990,492
153	$65,280	$62,668	$127,948	$18,927,825
154	$65,064	$62,883	$127,948	$18,864,942
155	$64,848	$63,099	$127,948	$18,801,842
156	$64,631	$63,316	$127,948	$18,738,526

第13年供款共

$1,535,370

第13年利息

$789,729

第13年共還本金

$745,641

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$64,414	$63,534	$127,948	$18,674,992
158	$64,195	$63,752	$127,948	$18,611,240
159	$63,976	$63,971	$127,948	$18,547,269
160	$63,756	$64,191	$127,948	$18,483,077
161	$63,536	$64,412	$127,948	$18,418,665
162	$63,314	$64,633	$127,948	$18,354,032
163	$63,092	$64,856	$127,948	$18,289,176
164	$62,869	$65,078	$127,948	$18,224,098
165	$62,645	$65,302	$127,948	$18,158,796
166	$62,421	$65,527	$127,948	$18,093,269
167	$62,196	$65,752	$127,948	$18,027,517
168	$61,970	$65,978	$127,948	$17,961,539

第14年供款共

$1,535,370

第14年利息

$758,384

第14年共還本金

$776,987

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$61,743	$66,205	$127,948	$17,895,334
170	$61,515	$66,432	$127,948	$17,828,902
171	$61,287	$66,661	$127,948	$17,762,242
172	$61,058	$66,890	$127,948	$17,695,352
173	$60,828	$67,120	$127,948	$17,628,232
174	$60,597	$67,350	$127,948	$17,560,881
175	$60,366	$67,582	$127,948	$17,493,299
176	$60,133	$67,814	$127,948	$17,425,485
177	$59,900	$68,047	$127,948	$17,357,438
178	$59,666	$68,281	$127,948	$17,289,156
179	$59,431	$68,516	$127,948	$17,220,640
180	$59,196	$68,752	$127,948	$17,151,889

第15年供款共

$1,535,370

第15年利息

$725,720

第15年共還本金

$809,651

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$58,960	$68,988	$127,948	$17,082,901
182	$58,722	$69,225	$127,948	$17,013,676
183	$58,485	$69,463	$127,948	$16,944,213
184	$58,246	$69,702	$127,948	$16,874,511
185	$58,006	$69,941	$127,948	$16,804,570
186	$57,766	$70,182	$127,948	$16,734,388
187	$57,524	$70,423	$127,948	$16,663,965
188	$57,282	$70,665	$127,948	$16,593,300
189	$57,039	$70,908	$127,948	$16,522,391
190	$56,796	$71,152	$127,948	$16,451,240
191	$56,551	$71,396	$127,948	$16,379,843
192	$56,306	$71,642	$127,948	$16,308,201

第16年供款共

$1,535,370

第16年利息

$691,683

第16年共還本金

$843,687

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$56,059	$71,888	$127,948	$16,236,313
194	$55,812	$72,135	$127,948	$16,164,178
195	$55,564	$72,383	$127,948	$16,091,795
196	$55,316	$72,632	$127,948	$16,019,163
197	$55,066	$72,882	$127,948	$15,946,281
198	$54,815	$73,132	$127,948	$15,873,149
199	$54,564	$73,384	$127,948	$15,799,766
200	$54,312	$73,636	$127,948	$15,726,130
201	$54,059	$73,889	$127,948	$15,652,241
202	$53,805	$74,143	$127,948	$15,578,098
203	$53,550	$74,398	$127,948	$15,503,700
204	$53,294	$74,654	$127,948	$15,429,046

第17年供款共

$1,535,370

第17年利息

$656,215

第17年共還本金

$879,155

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$53,037	$74,910	$127,948	$15,354,136
206	$52,780	$75,168	$127,948	$15,278,969
207	$52,521	$75,426	$127,948	$15,203,542
208	$52,262	$75,685	$127,948	$15,127,857
209	$52,002	$75,946	$127,948	$15,051,912
210	$51,741	$76,207	$127,948	$14,975,705
211	$51,479	$76,469	$127,948	$14,899,236
212	$51,216	$76,731	$127,948	$14,822,505
213	$50,952	$76,995	$127,948	$14,745,510
214	$50,688	$77,260	$127,948	$14,668,250
215	$50,422	$77,525	$127,948	$14,590,725
216	$50,156	$77,792	$127,948	$14,512,933

第18年供款共

$1,535,370

第18年利息

$619,257

第18年共還本金

$916,114

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$49,888	$78,059	$127,948	$14,434,873
218	$49,620	$78,328	$127,948	$14,356,546
219	$49,351	$78,597	$127,948	$14,277,949
220	$49,080	$78,867	$127,948	$14,199,082
221	$48,809	$79,138	$127,948	$14,119,944
222	$48,537	$79,410	$127,948	$14,040,533
223	$48,264	$79,683	$127,948	$13,960,850
224	$47,990	$79,957	$127,948	$13,880,893
225	$47,716	$80,232	$127,948	$13,800,661
226	$47,440	$80,508	$127,948	$13,720,153
227	$47,163	$80,785	$127,948	$13,639,369
228	$46,885	$81,062	$127,948	$13,558,307

第19年供款共

$1,535,370

第19年利息

$580,744

第19年共還本金

$954,626

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$46,607	$81,341	$127,948	$13,476,966
230	$46,327	$81,620	$127,948	$13,395,345
231	$46,046	$81,901	$127,948	$13,313,444
232	$45,765	$82,183	$127,948	$13,231,262
233	$45,482	$82,465	$127,948	$13,148,797
234	$45,199	$82,749	$127,948	$13,066,048
235	$44,915	$83,033	$127,948	$12,983,015
236	$44,629	$83,318	$127,948	$12,899,697
237	$44,343	$83,605	$127,948	$12,816,092
238	$44,055	$83,892	$127,948	$12,732,200
239	$43,767	$84,181	$127,948	$12,648,019
240	$43,478	$84,470	$127,948	$12,563,549

第20年供款共

$1,535,370

第20年利息

$540,613

第20年共還本金

$994,758

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$43,187	$84,760	$127,948	$12,478,789
242	$42,896	$85,052	$127,948	$12,393,737
243	$42,603	$85,344	$127,948	$12,308,393
244	$42,310	$85,637	$127,948	$12,222,756
245	$42,016	$85,932	$127,948	$12,136,824
246	$41,720	$86,227	$127,948	$12,050,597
247	$41,424	$86,524	$127,948	$11,964,073
248	$41,127	$86,821	$127,948	$11,877,252
249	$40,828	$87,119	$127,948	$11,790,133
250	$40,529	$87,419	$127,948	$11,702,714
251	$40,228	$87,719	$127,948	$11,614,994
252	$39,927	$88,021	$127,948	$11,526,973

第21年供款共

$1,535,370

第21年利息

$498,794

第21年共還本金

$1,036,576

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$39,624	$88,324	$127,948	$11,438,650
254	$39,320	$88,627	$127,948	$11,350,022
255	$39,016	$88,932	$127,948	$11,261,091
256	$38,710	$89,238	$127,948	$11,171,853
257	$38,403	$89,544	$127,948	$11,082,309
258	$38,095	$89,852	$127,948	$10,992,457
259	$37,787	$90,161	$127,948	$10,902,296
260	$37,477	$90,471	$127,948	$10,811,825
261	$37,166	$90,782	$127,948	$10,721,043
262	$36,854	$91,094	$127,948	$10,629,949
263	$36,540	$91,407	$127,948	$10,538,542
264	$36,226	$91,721	$127,948	$10,446,821

第22年供款共

$1,535,370

第22年利息

$455,218

第22年共還本金

$1,080,153

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$35,911	$92,037	$127,948	$10,354,784
266	$35,595	$92,353	$127,948	$10,262,431
267	$35,277	$92,670	$127,948	$10,169,761
268	$34,959	$92,989	$127,948	$10,076,772
269	$34,639	$93,309	$127,948	$9,983,463
270	$34,318	$93,629	$127,948	$9,889,834
271	$33,996	$93,951	$127,948	$9,795,882
272	$33,673	$94,274	$127,948	$9,701,608
273	$33,349	$94,598	$127,948	$9,607,010
274	$33,024	$94,923	$127,948	$9,512,087
275	$32,698	$95,250	$127,948	$9,416,837
276	$32,370	$95,577	$127,948	$9,321,260

第23年供款共

$1,535,370

第23年利息

$409,809

第23年共還本金

$1,125,561

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$32,042	$95,906	$127,948	$9,225,354
278	$31,712	$96,235	$127,948	$9,129,119
279	$31,381	$96,566	$127,948	$9,032,552
280	$31,049	$96,898	$127,948	$8,935,654
281	$30,716	$97,231	$127,948	$8,838,423
282	$30,382	$97,565	$127,948	$8,740,858
283	$30,047	$97,901	$127,948	$8,642,957
284	$29,710	$98,237	$127,948	$8,544,719
285	$29,372	$98,575	$127,948	$8,446,144
286	$29,034	$98,914	$127,948	$8,347,230
287	$28,694	$99,254	$127,948	$8,247,977
288	$28,352	$99,595	$127,948	$8,148,381

第24年供款共

$1,535,370

第24年利息

$362,492

第24年共還本金

$1,172,878

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$28,010	$99,937	$127,948	$8,048,444
290	$27,667	$100,281	$127,948	$7,948,163
291	$27,322	$100,626	$127,948	$7,847,537
292	$26,976	$100,972	$127,948	$7,746,566
293	$26,629	$101,319	$127,948	$7,645,247
294	$26,281	$101,667	$127,948	$7,543,580
295	$25,931	$102,016	$127,948	$7,441,563
296	$25,580	$102,367	$127,948	$7,339,196
297	$25,228	$102,719	$127,948	$7,236,477
298	$24,875	$103,072	$127,948	$7,133,405
299	$24,521	$103,426	$127,948	$7,029,979
300	$24,166	$103,782	$127,948	$6,926,197

第25年供款共

$1,535,370

第25年利息

$313,186

第25年共還本金

$1,222,185

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$23,809	$104,139	$127,948	$6,822,058
302	$23,451	$104,497	$127,948	$6,717,561
303	$23,092	$104,856	$127,948	$6,612,705
304	$22,731	$105,216	$127,948	$6,507,489
305	$22,369	$105,578	$127,948	$6,401,911
306	$22,007	$105,941	$127,948	$6,295,970
307	$21,642	$106,305	$127,948	$6,189,665
308	$21,277	$106,671	$127,948	$6,082,994
309	$20,910	$107,037	$127,948	$5,975,957
310	$20,542	$107,405	$127,948	$5,868,552
311	$20,173	$107,774	$127,948	$5,760,778
312	$19,803	$108,145	$127,948	$5,652,633

第26年供款共

$1,535,370

第26年利息

$261,806

第26年共還本金

$1,273,564

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$19,431	$108,517	$127,948	$5,544,116
314	$19,058	$108,890	$127,948	$5,435,226
315	$18,684	$109,264	$127,948	$5,325,963
316	$18,308	$109,640	$127,948	$5,216,323
317	$17,931	$110,016	$127,948	$5,106,307
318	$17,553	$110,395	$127,948	$4,995,912
319	$17,173	$110,774	$127,948	$4,885,138
320	$16,793	$111,155	$127,948	$4,773,983
321	$16,411	$111,537	$127,948	$4,662,446
322	$16,027	$111,920	$127,948	$4,550,526
323	$15,642	$112,305	$127,948	$4,438,221
324	$15,256	$112,691	$127,948	$4,325,529

第27年供款共

$1,535,370

第27年利息

$208,267

第27年共還本金

$1,327,103

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$14,869	$113,079	$127,948	$4,212,451
326	$14,480	$113,467	$127,948	$4,098,984
327	$14,090	$113,857	$127,948	$3,985,126
328	$13,699	$114,249	$127,948	$3,870,878
329	$13,306	$114,641	$127,948	$3,756,236
330	$12,912	$115,035	$127,948	$3,641,201
331	$12,517	$115,431	$127,948	$3,525,770
332	$12,120	$115,828	$127,948	$3,409,942
333	$11,722	$116,226	$127,948	$3,293,716
334	$11,322	$116,625	$127,948	$3,177,091
335	$10,921	$117,026	$127,948	$3,060,065
336	$10,519	$117,429	$127,948	$2,942,636

第28年供款共

$1,535,370

第28年利息

$152,477

第28年共還本金

$1,382,893

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$10,115	$117,832	$127,948	$2,824,804
338	$9,710	$118,237	$127,948	$2,706,567
339	$9,304	$118,644	$127,948	$2,587,923
340	$8,896	$119,052	$127,948	$2,468,871
341	$8,487	$119,461	$127,948	$2,349,411
342	$8,076	$119,871	$127,948	$2,229,539
343	$7,664	$120,283	$127,948	$2,109,256
344	$7,251	$120,697	$127,948	$1,988,559
345	$6,836	$121,112	$127,948	$1,867,447
346	$6,419	$121,528	$127,948	$1,745,919
347	$6,002	$121,946	$127,948	$1,623,973
348	$5,582	$122,365	$127,948	$1,501,608

第29年供款共

$1,535,370

第29年利息

$94,342

第29年共還本金

$1,441,028

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$5,162	$122,786	$127,948	$1,378,822
350	$4,740	$123,208	$127,948	$1,255,614
351	$4,316	$123,631	$127,948	$1,131,983
352	$3,891	$124,056	$127,948	$1,007,926
353	$3,465	$124,483	$127,948	$883,444
354	$3,037	$124,911	$127,948	$758,533
355	$2,607	$125,340	$127,948	$633,193
356	$2,177	$125,771	$127,948	$507,422
357	$1,744	$126,203	$127,948	$381,219
358	$1,310	$126,637	$127,948	$254,582
359	$875	$127,072	$127,948	$127,509
360	$438	$127,509	$127,948	$0

第30年供款共

$1,535,370

第30年利息

$33,763

第30年共還本金

$1,501,608

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$65,981,111

免责声明

笋盘推介

按揭保险费
info