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$68,230,126

每月供款
$132,310

首期

$18,200,000

总贷款额

$27,300,000

總利息

$20,331,376

印花税

$1,933,750

其他

$465,000

置业成本总预算

HK$20,598,750

$264,619

置业成本总预算

HK$20,598,750

首期

$18,200,000
印花税

$1,933,750
- AVD
  
  $1,933,750
律师费

$ 10,000
代理佣金

$455,000
按揭保险费

不适用

$264,619

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

西贡海天湾

thumb_up

海天湾

实

1,966 呎

@23,398

建

2,668 呎

@17,241

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 vpn_key 有匙即睇

售$4,600 万

实

1,966 呎

@23,398

建

2,668 呎

@17,241

售$4,600 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 vpn_key 有匙即睇

西贡 Clear Water Bay

thumb_up

HUGE INDEED GARDEN CAN PARK 10 CARS

建

2,100 呎

@21,429

local_fire_department 至HIT

售$4,500 万

建

2,100 呎

@21,429

售$4,500 万

local_fire_department 至HIT

VR实景 360

沙田玖珑山月珑阁【特式连天台】

thumb_up

玖珑山月珑阁【特式连天台】

实

1,807 呎

@24,903

local_fire_department 至HIT

售$4,500 万

实

1,807 呎

@24,903

售$4,500 万

local_fire_department 至HIT

沙田华翠园第08-19座

thumb_up

华翠园第8-19座

实

1,692 呎

@27,187

建

2,070 呎

@22,222

real_estate_agent 罕有放盘

售$4,600 万

实

1,692 呎

@27,187

建

2,070 呎

@22,222

售$4,600 万

real_estate_agent 罕有放盘

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

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

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

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

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

西贡傲泷

thumb_up

连花园特式户,罕有单位

实

1,710 呎

@26,901

real_estate_agent 罕有放盘

售$4,600 万

实

1,710 呎

@26,901

售$4,600 万

real_estate_agent 罕有放盘

利率	15年	20年	25年	30年
1.000	$163,389	$125,551	$102,886	$87,808
1.500	$169,463	$131,735	$109,183	$94,218
2.000	$175,678	$138,106	$115,712	$100,906
2.500	$182,033	$144,663	$122,472	$107,868
3.000	$188,529	$151,405	$129,460	$115,098
3.500	$195,163	$158,329	$136,670	$122,589
4.000	$201,935	$165,433	$144,099	$130,334
4.125	$203,649	$167,236	$145,990	$132,309
4.500	$208,843	$172,713	$151,742	$138,325
5.000	$215,887	$180,168	$159,593	$146,552
5.500	$223,064	$187,793	$167,646	$155,006
6.000	$230,373	$195,586	$175,894	$163,677

每月供款$132,310

年期

30年

贷款金额

$27,300,000

總利息

$20,331,376

总贷款连利息

$47,631,376

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$93,844	$38,466	$132,309	$27,261,534
2	$93,712	$38,598	$132,309	$27,222,937
3	$93,579	$38,731	$132,309	$27,184,206
4	$93,446	$38,864	$132,309	$27,145,342
5	$93,312	$38,997	$132,309	$27,106,345
6	$93,178	$39,131	$132,309	$27,067,214
7	$93,044	$39,266	$132,309	$27,027,948
8	$92,909	$39,401	$132,309	$26,988,547
9	$92,773	$39,536	$132,309	$26,949,011
10	$92,637	$39,672	$132,309	$26,909,339
11	$92,501	$39,809	$132,309	$26,869,530
12	$92,364	$39,945	$132,309	$26,829,585

第1年供款共

$1,587,713

第1年利息

$1,117,297

第1年共還本金

$470,415

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$92,227	$40,083	$132,309	$26,789,502
14	$92,089	$40,220	$132,309	$26,749,282
15	$91,951	$40,359	$132,309	$26,708,923
16	$91,812	$40,497	$132,309	$26,668,425
17	$91,673	$40,637	$132,309	$26,627,789
18	$91,533	$40,776	$132,309	$26,587,012
19	$91,393	$40,917	$132,309	$26,546,096
20	$91,252	$41,057	$132,309	$26,505,039
21	$91,111	$41,198	$132,309	$26,463,840
22	$90,969	$41,340	$132,309	$26,422,501
23	$90,827	$41,482	$132,309	$26,381,019
24	$90,685	$41,625	$132,309	$26,339,394

第2年供款共

$1,587,713

第2年利息

$1,097,522

第2年共還本金

$490,191

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$90,542	$41,768	$132,309	$26,297,626
26	$90,398	$41,911	$132,309	$26,255,715
27	$90,254	$42,055	$132,309	$26,213,660
28	$90,109	$42,200	$132,309	$26,171,460
29	$89,964	$42,345	$132,309	$26,129,115
30	$89,819	$42,491	$132,309	$26,086,624
31	$89,673	$42,637	$132,309	$26,043,987
32	$89,526	$42,783	$132,309	$26,001,204
33	$89,379	$42,930	$132,309	$25,958,274
34	$89,232	$43,078	$132,309	$25,915,196
35	$89,083	$43,226	$132,309	$25,871,970
36	$88,935	$43,374	$132,309	$25,828,596

第3年供款共

$1,587,713

第3年利息

$1,076,915

第3年共還本金

$510,798

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$88,786	$43,524	$132,309	$25,785,072
38	$88,636	$43,673	$132,309	$25,741,399
39	$88,486	$43,823	$132,309	$25,697,576
40	$88,335	$43,974	$132,309	$25,653,602
41	$88,184	$44,125	$132,309	$25,609,477
42	$88,033	$44,277	$132,309	$25,565,200
43	$87,880	$44,429	$132,309	$25,520,771
44	$87,728	$44,582	$132,309	$25,476,189
45	$87,574	$44,735	$132,309	$25,431,454
46	$87,421	$44,889	$132,309	$25,386,565
47	$87,266	$45,043	$132,309	$25,341,522
48	$87,111	$45,198	$132,309	$25,296,325

第4年供款共

$1,587,713

第4年利息

$1,055,441

第4年共還本金

$532,271

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$86,956	$45,353	$132,309	$25,250,971
50	$86,800	$45,509	$132,309	$25,205,462
51	$86,644	$45,666	$132,309	$25,159,796
52	$86,487	$45,823	$132,309	$25,113,974
53	$86,329	$45,980	$132,309	$25,067,994
54	$86,171	$46,138	$132,309	$25,021,856
55	$86,013	$46,297	$132,309	$24,975,559
56	$85,853	$46,456	$132,309	$24,929,103
57	$85,694	$46,616	$132,309	$24,882,487
58	$85,534	$46,776	$132,309	$24,835,712
59	$85,373	$46,937	$132,309	$24,788,775
60	$85,211	$47,098	$132,309	$24,741,677

第5年供款共

$1,587,713

第5年利息

$1,033,065

第5年共還本金

$554,647

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$85,050	$47,260	$132,309	$24,694,417
62	$84,887	$47,422	$132,309	$24,646,995
63	$84,724	$47,585	$132,309	$24,599,410
64	$84,560	$47,749	$132,309	$24,551,661
65	$84,396	$47,913	$132,309	$24,503,748
66	$84,232	$48,078	$132,309	$24,455,670
67	$84,066	$48,243	$132,309	$24,407,427
68	$83,901	$48,409	$132,309	$24,359,018
69	$83,734	$48,575	$132,309	$24,310,443
70	$83,567	$48,742	$132,309	$24,261,700
71	$83,400	$48,910	$132,309	$24,212,791
72	$83,231	$49,078	$132,309	$24,163,713

第6年供款共

$1,587,713

第6年利息

$1,009,748

第6年共還本金

$577,964

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$83,063	$49,247	$132,309	$24,114,466
74	$82,893	$49,416	$132,309	$24,065,050
75	$82,724	$49,586	$132,309	$24,015,465
76	$82,553	$49,756	$132,309	$23,965,708
77	$82,382	$49,927	$132,309	$23,915,781
78	$82,210	$50,099	$132,309	$23,865,682
79	$82,038	$50,271	$132,309	$23,815,411
80	$81,865	$50,444	$132,309	$23,764,967
81	$81,692	$50,617	$132,309	$23,714,350
82	$81,518	$50,791	$132,309	$23,663,559
83	$81,343	$50,966	$132,309	$23,612,593
84	$81,168	$51,141	$132,309	$23,561,452

第7年供款共

$1,587,713

第7年利息

$985,451

第7年共還本金

$602,261

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$80,992	$51,317	$132,309	$23,510,135
86	$80,816	$51,493	$132,309	$23,458,641
87	$80,639	$51,670	$132,309	$23,406,971
88	$80,461	$51,848	$132,309	$23,355,123
89	$80,283	$52,026	$132,309	$23,303,097
90	$80,104	$52,205	$132,309	$23,250,892
91	$79,925	$52,384	$132,309	$23,198,508
92	$79,745	$52,565	$132,309	$23,145,943
93	$79,564	$52,745	$132,309	$23,093,198
94	$79,383	$52,927	$132,309	$23,040,271
95	$79,201	$53,108	$132,309	$22,987,163
96	$79,018	$53,291	$132,309	$22,933,872

第8年供款共

$1,587,713

第8年利息

$960,133

第8年共還本金

$627,580

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$78,835	$53,474	$132,309	$22,880,398
98	$78,651	$53,658	$132,309	$22,826,740
99	$78,467	$53,842	$132,309	$22,772,897
100	$78,282	$54,028	$132,309	$22,718,870
101	$78,096	$54,213	$132,309	$22,664,657
102	$77,910	$54,400	$132,309	$22,610,257
103	$77,723	$54,587	$132,309	$22,555,670
104	$77,535	$54,774	$132,309	$22,500,896
105	$77,347	$54,963	$132,309	$22,445,933
106	$77,158	$55,151	$132,309	$22,390,782
107	$76,968	$55,341	$132,309	$22,335,441
108	$76,778	$55,531	$132,309	$22,279,910

第9年供款共

$1,587,713

第9年利息

$933,750

第9年共還本金

$653,962

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$76,587	$55,722	$132,309	$22,224,187
110	$76,396	$55,914	$132,309	$22,168,274
111	$76,203	$56,106	$132,309	$22,112,168
112	$76,011	$56,299	$132,309	$22,055,869
113	$75,817	$56,492	$132,309	$21,999,377
114	$75,623	$56,687	$132,309	$21,942,690
115	$75,428	$56,881	$132,309	$21,885,809
116	$75,232	$57,077	$132,309	$21,828,732
117	$75,036	$57,273	$132,309	$21,771,459
118	$74,839	$57,470	$132,309	$21,713,989
119	$74,642	$57,668	$132,309	$21,656,321
120	$74,444	$57,866	$132,309	$21,598,455

第10年供款共

$1,587,713

第10年利息

$906,258

第10年共還本金

$681,454

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$74,245	$58,065	$132,309	$21,540,391
122	$74,045	$58,264	$132,309	$21,482,126
123	$73,845	$58,465	$132,309	$21,423,662
124	$73,644	$58,666	$132,309	$21,364,996
125	$73,442	$58,867	$132,309	$21,306,129
126	$73,240	$59,070	$132,309	$21,247,060
127	$73,037	$59,273	$132,309	$21,187,787
128	$72,833	$59,476	$132,309	$21,128,311
129	$72,629	$59,681	$132,309	$21,068,630
130	$72,423	$59,886	$132,309	$21,008,744
131	$72,218	$60,092	$132,309	$20,948,652
132	$72,011	$60,298	$132,309	$20,888,354

第11年供款共

$1,587,713

第11年利息

$877,611

第11年共還本金

$710,102

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$71,804	$60,506	$132,309	$20,827,848
134	$71,596	$60,714	$132,309	$20,767,134
135	$71,387	$60,922	$132,309	$20,706,212
136	$71,178	$61,132	$132,309	$20,645,080
137	$70,967	$61,342	$132,309	$20,583,738
138	$70,757	$61,553	$132,309	$20,522,186
139	$70,545	$61,764	$132,309	$20,460,421
140	$70,333	$61,977	$132,309	$20,398,444
141	$70,120	$62,190	$132,309	$20,336,255
142	$69,906	$62,404	$132,309	$20,273,851
143	$69,691	$62,618	$132,309	$20,211,233
144	$69,476	$62,833	$132,309	$20,148,400

第12年供款共

$1,587,713

第12年利息

$847,759

第12年共還本金

$739,954

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$69,260	$63,049	$132,309	$20,085,351
146	$69,043	$63,266	$132,309	$20,022,085
147	$68,826	$63,483	$132,309	$19,958,601
148	$68,608	$63,702	$132,309	$19,894,900
149	$68,389	$63,921	$132,309	$19,830,979
150	$68,169	$64,140	$132,309	$19,766,839
151	$67,949	$64,361	$132,309	$19,702,478
152	$67,727	$64,582	$132,309	$19,637,896
153	$67,505	$64,804	$132,309	$19,573,091
154	$67,283	$65,027	$132,309	$19,508,065
155	$67,059	$65,250	$132,309	$19,442,814
156	$66,835	$65,475	$132,309	$19,377,339

第13年供款共

$1,587,713

第13年利息

$816,652

第13年共還本金

$771,061

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$66,610	$65,700	$132,309	$19,311,640
158	$66,384	$65,926	$132,309	$19,245,714
159	$66,157	$66,152	$132,309	$19,179,562
160	$65,930	$66,380	$132,309	$19,113,182
161	$65,702	$66,608	$132,309	$19,046,574
162	$65,473	$66,837	$132,309	$18,979,738
163	$65,243	$67,067	$132,309	$18,912,671
164	$65,012	$67,297	$132,309	$18,845,374
165	$64,781	$67,528	$132,309	$18,777,846
166	$64,549	$67,761	$132,309	$18,710,085
167	$64,316	$67,993	$132,309	$18,642,092
168	$64,082	$68,227	$132,309	$18,573,864

第14年供款共

$1,587,713

第14年利息

$784,237

第14年共還本金

$803,475

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$63,848	$68,462	$132,309	$18,505,403
170	$63,612	$68,697	$132,309	$18,436,706
171	$63,376	$68,933	$132,309	$18,367,772
172	$63,139	$69,170	$132,309	$18,298,602
173	$62,901	$69,408	$132,309	$18,229,194
174	$62,663	$69,647	$132,309	$18,159,548
175	$62,423	$69,886	$132,309	$18,089,662
176	$62,183	$70,126	$132,309	$18,019,536
177	$61,942	$70,367	$132,309	$17,949,169
178	$61,700	$70,609	$132,309	$17,878,559
179	$61,458	$70,852	$132,309	$17,807,708
180	$61,214	$71,095	$132,309	$17,736,612

第15年供款共

$1,587,713

第15年利息

$750,460

第15年共還本金

$837,252

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$60,970	$71,340	$132,309	$17,665,272
182	$60,724	$71,585	$132,309	$17,593,687
183	$60,478	$71,831	$132,309	$17,521,856
184	$60,231	$72,078	$132,309	$17,449,778
185	$59,984	$72,326	$132,309	$17,377,453
186	$59,735	$72,574	$132,309	$17,304,878
187	$59,486	$72,824	$132,309	$17,232,054
188	$59,235	$73,074	$132,309	$17,158,980
189	$58,984	$73,325	$132,309	$17,085,655
190	$58,732	$73,577	$132,309	$17,012,077
191	$58,479	$73,830	$132,309	$16,938,247
192	$58,225	$74,084	$132,309	$16,864,163

第16年供款共

$1,587,713

第16年利息

$715,263

第16年共還本金

$872,449

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$57,971	$74,339	$132,309	$16,789,824
194	$57,715	$74,594	$132,309	$16,715,230
195	$57,459	$74,851	$132,309	$16,640,379
196	$57,201	$75,108	$132,309	$16,565,271
197	$56,943	$75,366	$132,309	$16,489,905
198	$56,684	$75,625	$132,309	$16,414,279
199	$56,424	$75,885	$132,309	$16,338,394
200	$56,163	$76,146	$132,309	$16,262,248
201	$55,901	$76,408	$132,309	$16,185,840
202	$55,639	$76,671	$132,309	$16,109,169
203	$55,375	$76,934	$132,309	$16,032,235
204	$55,111	$77,199	$132,309	$15,955,037

第17年供款共

$1,587,713

第17年利息

$678,586

第17年共還本金

$909,126

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$54,845	$77,464	$132,309	$15,877,573
206	$54,579	$77,730	$132,309	$15,799,842
207	$54,312	$77,997	$132,309	$15,721,845
208	$54,044	$78,266	$132,309	$15,643,580
209	$53,775	$78,535	$132,309	$15,565,045
210	$53,505	$78,805	$132,309	$15,486,240
211	$53,234	$79,075	$132,309	$15,407,165
212	$52,962	$79,347	$132,309	$15,327,818
213	$52,689	$79,620	$132,309	$15,248,198
214	$52,416	$79,894	$132,309	$15,168,304
215	$52,141	$80,168	$132,309	$15,088,136
216	$51,865	$80,444	$132,309	$15,007,692

第18年供款共

$1,587,713

第18年利息

$640,368

第18年共還本金

$947,345

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$51,589	$80,720	$132,309	$14,926,971
218	$51,311	$80,998	$132,309	$14,845,973
219	$51,033	$81,276	$132,309	$14,764,697
220	$50,754	$81,556	$132,309	$14,683,141
221	$50,473	$81,836	$132,309	$14,601,305
222	$50,192	$82,117	$132,309	$14,519,188
223	$49,910	$82,400	$132,309	$14,436,788
224	$49,626	$82,683	$132,309	$14,354,105
225	$49,342	$82,967	$132,309	$14,271,138
226	$49,057	$83,252	$132,309	$14,187,886
227	$48,771	$83,539	$132,309	$14,104,347
228	$48,484	$83,826	$132,309	$14,020,522

第19年供款共

$1,587,713

第19年利息

$600,542

第19年共還本金

$987,170

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$48,196	$84,114	$132,309	$13,936,408
230	$47,906	$84,403	$132,309	$13,852,005
231	$47,616	$84,693	$132,309	$13,767,312
232	$47,325	$84,984	$132,309	$13,682,327
233	$47,033	$85,276	$132,309	$13,597,051
234	$46,740	$85,570	$132,309	$13,511,482
235	$46,446	$85,864	$132,309	$13,425,618
236	$46,151	$86,159	$132,309	$13,339,459
237	$45,854	$86,455	$132,309	$13,253,004
238	$45,557	$86,752	$132,309	$13,166,252
239	$45,259	$87,050	$132,309	$13,079,202
240	$44,960	$87,350	$132,309	$12,991,852

第20年供款共

$1,587,713

第20年利息

$559,043

第20年共還本金

$1,028,670

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$44,659	$87,650	$132,309	$12,904,202
242	$44,358	$87,951	$132,309	$12,816,251
243	$44,056	$88,254	$132,309	$12,727,997
244	$43,752	$88,557	$132,309	$12,639,440
245	$43,448	$88,861	$132,309	$12,550,579
246	$43,143	$89,167	$132,309	$12,461,412
247	$42,836	$89,473	$132,309	$12,371,939
248	$42,529	$89,781	$132,309	$12,282,158
249	$42,220	$90,089	$132,309	$12,192,069
250	$41,910	$90,399	$132,309	$12,101,670
251	$41,599	$90,710	$132,309	$12,010,960
252	$41,288	$91,022	$132,309	$11,919,938

第21年供款共

$1,587,713

第21年利息

$515,799

第21年共還本金

$1,071,914

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$40,975	$91,335	$132,309	$11,828,604
254	$40,661	$91,649	$132,309	$11,736,955
255	$40,346	$91,964	$132,309	$11,644,991
256	$40,030	$92,280	$132,309	$11,552,712
257	$39,712	$92,597	$132,309	$11,460,115
258	$39,394	$92,915	$132,309	$11,367,200
259	$39,075	$93,235	$132,309	$11,273,965
260	$38,754	$93,555	$132,309	$11,180,410
261	$38,433	$93,877	$132,309	$11,086,533
262	$38,110	$94,199	$132,309	$10,992,334
263	$37,786	$94,523	$132,309	$10,897,810
264	$37,461	$94,848	$132,309	$10,802,962

第22年供款共

$1,587,713

第22年利息

$470,737

第22年共還本金

$1,116,976

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$37,135	$95,174	$132,309	$10,707,788
266	$36,808	$95,501	$132,309	$10,612,287
267	$36,480	$95,830	$132,309	$10,516,457
268	$36,150	$96,159	$132,309	$10,420,298
269	$35,820	$96,490	$132,309	$10,323,808
270	$35,488	$96,821	$132,309	$10,226,987
271	$35,155	$97,154	$132,309	$10,129,833
272	$34,821	$97,488	$132,309	$10,032,345
273	$34,486	$97,823	$132,309	$9,934,522
274	$34,150	$98,159	$132,309	$9,836,362
275	$33,812	$98,497	$132,309	$9,737,865
276	$33,474	$98,835	$132,309	$9,639,030

第23年供款共

$1,587,713

第23年利息

$423,780

第23年共還本金

$1,163,932

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$33,134	$99,175	$132,309	$9,539,855
278	$32,793	$99,516	$132,309	$9,440,339
279	$32,451	$99,858	$132,309	$9,340,480
280	$32,108	$100,201	$132,309	$9,240,279
281	$31,763	$100,546	$132,309	$9,139,733
282	$31,418	$100,892	$132,309	$9,038,841
283	$31,071	$101,238	$132,309	$8,937,603
284	$30,723	$101,586	$132,309	$8,836,017
285	$30,374	$101,936	$132,309	$8,734,081
286	$30,023	$102,286	$132,309	$8,631,795
287	$29,672	$102,638	$132,309	$8,529,158
288	$29,319	$102,990	$132,309	$8,426,167

第24年供款共

$1,587,713

第24年利息

$374,850

第24年共還本金

$1,212,863

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$28,965	$103,344	$132,309	$8,322,823
290	$28,610	$103,700	$132,309	$8,219,123
291	$28,253	$104,056	$132,309	$8,115,067
292	$27,896	$104,414	$132,309	$8,010,653
293	$27,537	$104,773	$132,309	$7,905,880
294	$27,176	$105,133	$132,309	$7,800,747
295	$26,815	$105,494	$132,309	$7,695,253
296	$26,452	$105,857	$132,309	$7,589,396
297	$26,089	$106,221	$132,309	$7,483,175
298	$25,723	$106,586	$132,309	$7,376,589
299	$25,357	$106,952	$132,309	$7,269,637
300	$24,989	$107,320	$132,309	$7,162,317

第25年供款共

$1,587,713

第25年利息

$323,862

第25年共還本金

$1,263,850

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$24,620	$107,689	$132,309	$7,054,628
302	$24,250	$108,059	$132,309	$6,946,569
303	$23,879	$108,431	$132,309	$6,838,139
304	$23,506	$108,803	$132,309	$6,729,335
305	$23,132	$109,177	$132,309	$6,620,158
306	$22,757	$109,553	$132,309	$6,510,605
307	$22,380	$109,929	$132,309	$6,400,676
308	$22,002	$110,307	$132,309	$6,290,369
309	$21,623	$110,686	$132,309	$6,179,683
310	$21,243	$111,067	$132,309	$6,068,616
311	$20,861	$111,449	$132,309	$5,957,168
312	$20,478	$111,832	$132,309	$5,845,336

第26年供款共

$1,587,713

第26年利息

$270,732

第26年共還本金

$1,316,981

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$20,093	$112,216	$132,309	$5,733,120
314	$19,708	$112,602	$132,309	$5,620,518
315	$19,321	$112,989	$132,309	$5,507,529
316	$18,932	$113,377	$132,309	$5,394,152
317	$18,542	$113,767	$132,309	$5,280,385
318	$18,151	$114,158	$132,309	$5,166,227
319	$17,759	$114,550	$132,309	$5,051,677
320	$17,365	$114,944	$132,309	$4,936,732
321	$16,970	$115,339	$132,309	$4,821,393
322	$16,574	$115,736	$132,309	$4,705,657
323	$16,176	$116,134	$132,309	$4,589,524
324	$15,776	$116,533	$132,309	$4,472,991

第27年供款共

$1,587,713

第27年利息

$215,367

第27年共還本金

$1,372,345

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$15,376	$116,933	$132,309	$4,356,057
326	$14,974	$117,335	$132,309	$4,238,722
327	$14,571	$117,739	$132,309	$4,120,983
328	$14,166	$118,143	$132,309	$4,002,839
329	$13,760	$118,550	$132,309	$3,884,290
330	$13,352	$118,957	$132,309	$3,765,333
331	$12,943	$119,366	$132,309	$3,645,967
332	$12,533	$119,776	$132,309	$3,526,190
333	$12,121	$120,188	$132,309	$3,406,002
334	$11,708	$120,601	$132,309	$3,285,401
335	$11,294	$121,016	$132,309	$3,164,385
336	$10,878	$121,432	$132,309	$3,042,953

第28年供款共

$1,587,713

第28年利息

$157,675

第28年共還本金

$1,430,037

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$10,460	$121,849	$132,309	$2,921,104
338	$10,041	$122,268	$132,309	$2,798,836
339	$9,621	$122,688	$132,309	$2,676,148
340	$9,199	$123,110	$132,309	$2,553,038
341	$8,776	$123,533	$132,309	$2,429,504
342	$8,351	$123,958	$132,309	$2,305,546
343	$7,925	$124,384	$132,309	$2,181,162
344	$7,498	$124,812	$132,309	$2,056,351
345	$7,069	$125,241	$132,309	$1,931,110
346	$6,638	$125,671	$132,309	$1,805,439
347	$6,206	$126,103	$132,309	$1,679,336
348	$5,773	$126,537	$132,309	$1,552,799

第29年供款共

$1,587,713

第29年利息

$97,558

第29年共還本金

$1,490,154

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$5,338	$126,972	$132,309	$1,425,827
350	$4,901	$127,408	$132,309	$1,298,419
351	$4,463	$127,846	$132,309	$1,170,573
352	$4,024	$128,286	$132,309	$1,042,288
353	$3,583	$128,727	$132,309	$913,561
354	$3,140	$129,169	$132,309	$784,392
355	$2,696	$129,613	$132,309	$654,779
356	$2,251	$130,059	$132,309	$524,720
357	$1,804	$130,506	$132,309	$394,215
358	$1,355	$130,954	$132,309	$263,261
359	$905	$131,404	$132,309	$131,856
360	$453	$131,856	$132,309	$0

第30年供款共

$1,587,713

第30年利息

$34,914

第30年共還本金

$1,552,799

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$68,230,126

免责声明

笋盘推介

按揭保险费
info