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$66,693,894

每月供款
$113,409

首期

$23,400,000

总贷款额

$23,400,000

總利息

$17,426,894

印花税

$1,989,000

其他

$478,000

置业成本总预算

HK$25,867,000

$226,816

置业成本总预算

HK$25,867,000

首期

$23,400,000
印花税

$1,989,000
- AVD
  
  $1,989,000
律师费

$ 10,000
代理佣金

$468,000
按揭保险费

不适用

$226,816

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

西贡海滨别墅

thumb_up

银线湾海景洋房

实

1,840 呎

@25,435

建

2,300 呎

@20,348

local_fire_department 至HIT pets 爱竉必选

售$4,680 万

实

1,840 呎

@25,435

建

2,300 呎

@20,348

售$4,680 万

local_fire_department 至HIT pets 爱竉必选

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

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

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

利率	15年	20年	25年	30年
1.000	$140,048	$107,615	$88,188	$75,264
1.500	$145,254	$112,916	$93,585	$80,758
2.000	$150,581	$118,377	$99,182	$86,491
2.500	$156,029	$123,997	$104,976	$92,458
3.000	$161,596	$129,776	$110,965	$98,655
3.500	$167,283	$135,711	$117,146	$105,076
4.000	$173,087	$141,799	$123,514	$111,715
4.125	$174,556	$143,345	$125,135	$113,408
4.500	$179,008	$148,040	$130,065	$118,564
5.000	$185,046	$154,430	$136,794	$125,616
5.500	$191,198	$160,966	$143,696	$132,863
6.000	$197,462	$167,645	$150,767	$140,295

每月供款$113,409

年期

30年

贷款金额

$23,400,000

總利息

$17,426,894

总贷款连利息

$40,826,894

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$80,438	$32,971	$113,408	$23,367,029
2	$80,324	$33,084	$113,408	$23,333,946
3	$80,210	$33,198	$113,408	$23,300,748
4	$80,096	$33,312	$113,408	$23,267,436
5	$79,982	$33,426	$113,408	$23,234,010
6	$79,867	$33,541	$113,408	$23,200,469
7	$79,752	$33,656	$113,408	$23,166,812
8	$79,636	$33,772	$113,408	$23,133,040
9	$79,520	$33,888	$113,408	$23,099,152
10	$79,403	$34,005	$113,408	$23,065,147
11	$79,286	$34,122	$113,408	$23,031,026
12	$79,169	$34,239	$113,408	$22,996,787

第1年供款共

$1,360,896

第1年利息

$957,683

第1年共還本金

$403,213

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$79,051	$34,357	$113,408	$22,962,430
14	$78,933	$34,475	$113,408	$22,927,956
15	$78,815	$34,593	$113,408	$22,893,363
16	$78,696	$34,712	$113,408	$22,858,650
17	$78,577	$34,831	$113,408	$22,823,819
18	$78,457	$34,951	$113,408	$22,788,868
19	$78,337	$35,071	$113,408	$22,753,797
20	$78,216	$35,192	$113,408	$22,718,605
21	$78,095	$35,313	$113,408	$22,683,292
22	$77,974	$35,434	$113,408	$22,647,858
23	$77,852	$35,556	$113,408	$22,612,302
24	$77,730	$35,678	$113,408	$22,576,623

第2年供款共

$1,360,896

第2年利息

$940,733

第2年共還本金

$420,164

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$77,607	$35,801	$113,408	$22,540,822
26	$77,484	$35,924	$113,408	$22,504,898
27	$77,361	$36,047	$113,408	$22,468,851
28	$77,237	$36,171	$113,408	$22,432,680
29	$77,112	$36,296	$113,408	$22,396,384
30	$76,988	$36,420	$113,408	$22,359,964
31	$76,862	$36,546	$113,408	$22,323,418
32	$76,737	$36,671	$113,408	$22,286,747
33	$76,611	$36,797	$113,408	$22,249,949
34	$76,484	$36,924	$113,408	$22,213,025
35	$76,357	$37,051	$113,408	$22,175,975
36	$76,230	$37,178	$113,408	$22,138,796

第3年供款共

$1,360,896

第3年利息

$923,070

第3年共還本金

$437,827

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$76,102	$37,306	$113,408	$22,101,491
38	$75,974	$37,434	$113,408	$22,064,056
39	$75,845	$37,563	$113,408	$22,026,494
40	$75,716	$37,692	$113,408	$21,988,802
41	$75,587	$37,822	$113,408	$21,950,980
42	$75,456	$37,952	$113,408	$21,913,029
43	$75,326	$38,082	$113,408	$21,874,947
44	$75,195	$38,213	$113,408	$21,836,734
45	$75,064	$38,344	$113,408	$21,798,389
46	$74,932	$38,476	$113,408	$21,759,913
47	$74,800	$38,608	$113,408	$21,721,305
48	$74,667	$38,741	$113,408	$21,682,564

第4年供款共

$1,360,896

第4年利息

$904,664

第4年共還本金

$456,233

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$74,534	$38,874	$113,408	$21,643,690
50	$74,400	$39,008	$113,408	$21,604,682
51	$74,266	$39,142	$113,408	$21,565,540
52	$74,132	$39,276	$113,408	$21,526,263
53	$73,997	$39,412	$113,408	$21,486,852
54	$73,861	$39,547	$113,408	$21,447,305
55	$73,725	$39,683	$113,408	$21,407,622
56	$73,589	$39,819	$113,408	$21,367,803
57	$73,452	$39,956	$113,408	$21,327,846
58	$73,314	$40,094	$113,408	$21,287,753
59	$73,177	$40,231	$113,408	$21,247,521
60	$73,038	$40,370	$113,408	$21,207,152

第5年供款共

$1,360,896

第5年利息

$885,484

第5年共還本金

$475,412

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$72,900	$40,508	$113,408	$21,166,643
62	$72,760	$40,648	$113,408	$21,125,996
63	$72,621	$40,787	$113,408	$21,085,208
64	$72,480	$40,928	$113,408	$21,044,281
65	$72,340	$41,068	$113,408	$21,003,212
66	$72,199	$41,209	$113,408	$20,962,003
67	$72,057	$41,351	$113,408	$20,920,652
68	$71,915	$41,493	$113,408	$20,879,158
69	$71,772	$41,636	$113,408	$20,837,522
70	$71,629	$41,779	$113,408	$20,795,743
71	$71,485	$41,923	$113,408	$20,753,821
72	$71,341	$42,067	$113,408	$20,711,754

第6年供款共

$1,360,896

第6年利息

$865,499

第6年共還本金

$495,398

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$71,197	$42,211	$113,408	$20,669,542
74	$71,052	$42,356	$113,408	$20,627,186
75	$70,906	$42,502	$113,408	$20,584,684
76	$70,760	$42,648	$113,408	$20,542,036
77	$70,613	$42,795	$113,408	$20,499,241
78	$70,466	$42,942	$113,408	$20,456,299
79	$70,319	$43,090	$113,408	$20,413,209
80	$70,170	$43,238	$113,408	$20,369,972
81	$70,022	$43,386	$113,408	$20,326,586
82	$69,873	$43,535	$113,408	$20,283,050
83	$69,723	$43,685	$113,408	$20,239,365
84	$69,573	$43,835	$113,408	$20,195,530

第7年供款共

$1,360,896

第7年利息

$844,673

第7年共還本金

$516,224

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$69,422	$43,986	$113,408	$20,151,544
86	$69,271	$44,137	$113,408	$20,107,407
87	$69,119	$44,289	$113,408	$20,063,118
88	$68,967	$44,441	$113,408	$20,018,677
89	$68,814	$44,594	$113,408	$19,974,083
90	$68,661	$44,747	$113,408	$19,929,336
91	$68,507	$44,901	$113,408	$19,884,435
92	$68,353	$45,055	$113,408	$19,839,380
93	$68,198	$45,210	$113,408	$19,794,170
94	$68,042	$45,366	$113,408	$19,748,804
95	$67,887	$45,522	$113,408	$19,703,283
96	$67,730	$45,678	$113,408	$19,657,605

第8年供款共

$1,360,896

第8年利息

$822,971

第8年共還本金

$537,925

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$67,573	$45,835	$113,408	$19,611,770
98	$67,415	$45,993	$113,408	$19,565,777
99	$67,257	$46,151	$113,408	$19,519,626
100	$67,099	$46,309	$113,408	$19,473,317
101	$66,940	$46,469	$113,408	$19,426,848
102	$66,780	$46,628	$113,408	$19,380,220
103	$66,620	$46,789	$113,408	$19,333,432
104	$66,459	$46,949	$113,408	$19,286,482
105	$66,297	$47,111	$113,408	$19,239,372
106	$66,135	$47,273	$113,408	$19,192,099
107	$65,973	$47,435	$113,408	$19,144,664
108	$65,810	$47,598	$113,408	$19,097,065

第9年供款共

$1,360,896

第9年利息

$800,357

第9年共還本金

$560,539

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$65,646	$47,762	$113,408	$19,049,304
110	$65,482	$47,926	$113,408	$19,001,377
111	$65,317	$48,091	$113,408	$18,953,287
112	$65,152	$48,256	$113,408	$18,905,031
113	$64,986	$48,422	$113,408	$18,856,609
114	$64,820	$48,588	$113,408	$18,808,020
115	$64,653	$48,755	$113,408	$18,759,265
116	$64,485	$48,923	$113,408	$18,710,342
117	$64,317	$49,091	$113,408	$18,661,250
118	$64,148	$49,260	$113,408	$18,611,990
119	$63,979	$49,429	$113,408	$18,562,561
120	$63,809	$49,599	$113,408	$18,512,962

第10年供款共

$1,360,896

第10年利息

$776,793

第10年共還本金

$584,104

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$63,638	$49,770	$113,408	$18,463,192
122	$63,467	$49,941	$113,408	$18,413,251
123	$63,296	$50,112	$113,408	$18,363,139
124	$63,123	$50,285	$113,408	$18,312,854
125	$62,950	$50,458	$113,408	$18,262,396
126	$62,777	$50,631	$113,408	$18,211,765
127	$62,603	$50,805	$113,408	$18,160,960
128	$62,428	$50,980	$113,408	$18,109,981
129	$62,253	$51,155	$113,408	$18,058,826
130	$62,077	$51,331	$113,408	$18,007,495
131	$61,901	$51,507	$113,408	$17,955,987
132	$61,724	$51,684	$113,408	$17,904,303

第11年供款共

$1,360,896

第11年利息

$752,238

第11年共還本金

$608,659

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$61,546	$51,862	$113,408	$17,852,441
134	$61,368	$52,040	$113,408	$17,800,401
135	$61,189	$52,219	$113,408	$17,748,182
136	$61,009	$52,399	$113,408	$17,695,783
137	$60,829	$52,579	$113,408	$17,643,204
138	$60,649	$52,760	$113,408	$17,590,445
139	$60,467	$52,941	$113,408	$17,537,504
140	$60,285	$53,123	$113,408	$17,484,381
141	$60,103	$53,305	$113,408	$17,431,075
142	$59,919	$53,489	$113,408	$17,377,587
143	$59,735	$53,673	$113,408	$17,323,914
144	$59,551	$53,857	$113,408	$17,270,057

第12年供款共

$1,360,896

第12年利息

$726,650

第12年共還本金

$634,246

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$59,366	$54,042	$113,408	$17,216,015
146	$59,180	$54,228	$113,408	$17,161,787
147	$58,994	$54,414	$113,408	$17,107,373
148	$58,807	$54,601	$113,408	$17,052,771
149	$58,619	$54,789	$113,408	$16,997,982
150	$58,431	$54,977	$113,408	$16,943,004
151	$58,242	$55,166	$113,408	$16,887,838
152	$58,052	$55,356	$113,408	$16,832,482
153	$57,862	$55,546	$113,408	$16,776,936
154	$57,671	$55,737	$113,408	$16,721,198
155	$57,479	$55,929	$113,408	$16,665,269
156	$57,287	$56,121	$113,408	$16,609,148

第13年供款共

$1,360,896

第13年利息

$699,987

第13年共還本金

$660,909

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$57,094	$56,314	$113,408	$16,552,834
158	$56,900	$56,508	$113,408	$16,496,326
159	$56,706	$56,702	$113,408	$16,439,624
160	$56,511	$56,897	$113,408	$16,382,728
161	$56,316	$57,092	$113,408	$16,325,635
162	$56,119	$57,289	$113,408	$16,268,347
163	$55,922	$57,486	$113,408	$16,210,861
164	$55,725	$57,683	$113,408	$16,153,178
165	$55,527	$57,881	$113,408	$16,095,296
166	$55,328	$58,080	$113,408	$16,037,216
167	$55,128	$58,280	$113,408	$15,978,936
168	$54,928	$58,480	$113,408	$15,920,455

第14年供款共

$1,360,896

第14年利息

$672,204

第14年共還本金

$688,693

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$54,727	$58,681	$113,408	$15,861,774
170	$54,525	$58,883	$113,408	$15,802,891
171	$54,322	$59,086	$113,408	$15,743,805
172	$54,119	$59,289	$113,408	$15,684,516
173	$53,916	$59,493	$113,408	$15,625,024
174	$53,711	$59,697	$113,408	$15,565,327
175	$53,506	$59,902	$113,408	$15,505,425
176	$53,300	$60,108	$113,408	$15,445,316
177	$53,093	$60,315	$113,408	$15,385,002
178	$52,886	$60,522	$113,408	$15,324,480
179	$52,678	$60,730	$113,408	$15,263,749
180	$52,469	$60,939	$113,408	$15,202,810

第15年供款共

$1,360,896

第15年利息

$643,252

第15年共還本金

$717,645

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$52,260	$61,148	$113,408	$15,141,662
182	$52,049	$61,359	$113,408	$15,080,304
183	$51,839	$61,569	$113,408	$15,018,734
184	$51,627	$61,781	$113,408	$14,956,953
185	$51,415	$61,994	$113,408	$14,894,959
186	$51,201	$62,207	$113,408	$14,832,753
187	$50,988	$62,420	$113,408	$14,770,332
188	$50,773	$62,635	$113,408	$14,707,697
189	$50,558	$62,850	$113,408	$14,644,847
190	$50,342	$63,066	$113,408	$14,581,781
191	$50,125	$63,283	$113,408	$14,518,497
192	$49,907	$63,501	$113,408	$14,454,997

第16年供款共

$1,360,896

第16年利息

$613,083

第16年共還本金

$747,814

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$49,689	$63,719	$113,408	$14,391,278
194	$49,470	$63,938	$113,408	$14,327,340
195	$49,250	$64,158	$113,408	$14,263,182
196	$49,030	$64,378	$113,408	$14,198,804
197	$48,808	$64,600	$113,408	$14,134,204
198	$48,586	$64,822	$113,408	$14,069,382
199	$48,364	$65,045	$113,408	$14,004,338
200	$48,140	$65,268	$113,408	$13,939,070
201	$47,916	$65,492	$113,408	$13,873,577
202	$47,690	$65,718	$113,408	$13,807,859
203	$47,465	$65,944	$113,408	$13,741,916
204	$47,238	$66,170	$113,408	$13,675,746

第17年供款共

$1,360,896

第17年利息

$581,645

第17年共還本金

$779,251

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$47,010	$66,398	$113,408	$13,609,348
206	$46,782	$66,626	$113,408	$13,542,722
207	$46,553	$66,855	$113,408	$13,475,867
208	$46,323	$67,085	$113,408	$13,408,782
209	$46,093	$67,315	$113,408	$13,341,467
210	$45,861	$67,547	$113,408	$13,273,920
211	$45,629	$67,779	$113,408	$13,206,141
212	$45,396	$68,012	$113,408	$13,138,130
213	$45,162	$68,246	$113,408	$13,069,884
214	$44,928	$68,480	$113,408	$13,001,403
215	$44,692	$68,716	$113,408	$12,932,688
216	$44,456	$68,952	$113,408	$12,863,736

第18年供款共

$1,360,896

第18年利息

$548,887

第18年共還本金

$812,010

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$44,219	$69,189	$113,408	$12,794,547
218	$43,981	$69,427	$113,408	$12,725,120
219	$43,743	$69,665	$113,408	$12,655,455
220	$43,503	$69,905	$113,408	$12,585,550
221	$43,263	$70,145	$113,408	$12,515,405
222	$43,022	$70,386	$113,408	$12,445,018
223	$42,780	$70,628	$113,408	$12,374,390
224	$42,537	$70,871	$113,408	$12,303,519
225	$42,293	$71,115	$113,408	$12,232,404
226	$42,049	$71,359	$113,408	$12,161,045
227	$41,804	$71,604	$113,408	$12,089,441
228	$41,557	$71,851	$113,408	$12,017,590

第19年供款共

$1,360,896

第19年利息

$514,751

第19年共還本金

$846,146

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$41,310	$72,098	$113,408	$11,945,492
230	$41,063	$72,345	$113,408	$11,873,147
231	$40,814	$72,594	$113,408	$11,800,553
232	$40,564	$72,844	$113,408	$11,727,709
233	$40,314	$73,094	$113,408	$11,654,615
234	$40,063	$73,345	$113,408	$11,581,270
235	$39,811	$73,597	$113,408	$11,507,673
236	$39,558	$73,850	$113,408	$11,433,822
237	$39,304	$74,104	$113,408	$11,359,718
238	$39,049	$74,359	$113,408	$11,285,359
239	$38,793	$74,615	$113,408	$11,210,744
240	$38,537	$74,871	$113,408	$11,135,873

第20年供款共

$1,360,896

第20年利息

$479,180

第20年共還本金

$881,717

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$38,280	$75,128	$113,408	$11,060,745
242	$38,021	$75,387	$113,408	$10,985,358
243	$37,762	$75,646	$113,408	$10,909,712
244	$37,502	$75,906	$113,408	$10,833,806
245	$37,241	$76,167	$113,408	$10,757,639
246	$36,979	$76,429	$113,408	$10,681,211
247	$36,717	$76,691	$113,408	$10,604,519
248	$36,453	$76,955	$113,408	$10,527,564
249	$36,189	$77,220	$113,408	$10,450,345
250	$35,923	$77,485	$113,408	$10,372,860
251	$35,657	$77,751	$113,408	$10,295,108
252	$35,389	$78,019	$113,408	$10,217,090

第21年供款共

$1,360,896

第21年利息

$442,113

第21年共還本金

$918,783

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$35,121	$78,287	$113,408	$10,138,803
254	$34,852	$78,556	$113,408	$10,060,247
255	$34,582	$78,826	$113,408	$9,981,421
256	$34,311	$79,097	$113,408	$9,902,324
257	$34,039	$79,369	$113,408	$9,822,956
258	$33,766	$79,642	$113,408	$9,743,314
259	$33,493	$79,915	$113,408	$9,663,398
260	$33,218	$80,190	$113,408	$9,583,208
261	$32,942	$80,466	$113,408	$9,502,743
262	$32,666	$80,742	$113,408	$9,422,000
263	$32,388	$81,020	$113,408	$9,340,980
264	$32,110	$81,298	$113,408	$9,259,682

第22年供款共

$1,360,896

第22年利息

$403,489

第22年共還本金

$957,408

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$31,830	$81,578	$113,408	$9,178,104
266	$31,550	$81,858	$113,408	$9,096,246
267	$31,268	$82,140	$113,408	$9,014,106
268	$30,986	$82,422	$113,408	$8,931,684
269	$30,703	$82,705	$113,408	$8,848,979
270	$30,418	$82,990	$113,408	$8,765,989
271	$30,133	$83,275	$113,408	$8,682,714
272	$29,847	$83,561	$113,408	$8,599,153
273	$29,560	$83,848	$113,408	$8,515,304
274	$29,271	$84,137	$113,408	$8,431,168
275	$28,982	$84,426	$113,408	$8,346,742
276	$28,692	$84,716	$113,408	$8,262,026

第23年供款共

$1,360,896

第23年利息

$363,240

第23年共還本金

$997,656

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$28,401	$85,007	$113,408	$8,177,018
278	$28,109	$85,300	$113,408	$8,091,719
279	$27,815	$85,593	$113,408	$8,006,126
280	$27,521	$85,887	$113,408	$7,920,239
281	$27,226	$86,182	$113,408	$7,834,057
282	$26,930	$86,478	$113,408	$7,747,578
283	$26,632	$86,776	$113,408	$7,660,803
284	$26,334	$87,074	$113,408	$7,573,729
285	$26,035	$87,373	$113,408	$7,486,355
286	$25,734	$87,674	$113,408	$7,398,682
287	$25,433	$87,975	$113,408	$7,310,707
288	$25,131	$88,277	$113,408	$7,222,429

第24年供款共

$1,360,896

第24年利息

$321,300

第24年共還本金

$1,039,597

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$24,827	$88,581	$113,408	$7,133,848
290	$24,523	$88,885	$113,408	$7,044,963
291	$24,217	$89,191	$113,408	$6,955,772
292	$23,910	$89,498	$113,408	$6,866,274
293	$23,603	$89,805	$113,408	$6,776,469
294	$23,294	$90,114	$113,408	$6,686,355
295	$22,984	$90,424	$113,408	$6,595,931
296	$22,674	$90,735	$113,408	$6,505,197
297	$22,362	$91,046	$113,408	$6,414,150
298	$22,049	$91,359	$113,408	$6,322,791
299	$21,735	$91,673	$113,408	$6,231,117
300	$21,419	$91,989	$113,408	$6,139,129

第25年供款共

$1,360,896

第25年利息

$277,596

第25年共還本金

$1,083,300

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$21,103	$92,305	$113,408	$6,046,824
302	$20,786	$92,622	$113,408	$5,954,202
303	$20,468	$92,940	$113,408	$5,861,262
304	$20,148	$93,260	$113,408	$5,768,002
305	$19,828	$93,581	$113,408	$5,674,421
306	$19,506	$93,902	$113,408	$5,580,519
307	$19,183	$94,225	$113,408	$5,486,294
308	$18,859	$94,549	$113,408	$5,391,745
309	$18,534	$94,874	$113,408	$5,296,871
310	$18,208	$95,200	$113,408	$5,201,671
311	$17,881	$95,527	$113,408	$5,106,144
312	$17,552	$95,856	$113,408	$5,010,288

第26年供款共

$1,360,896

第26年利息

$232,056

第26年共還本金

$1,128,841

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$17,223	$96,185	$113,408	$4,914,103
314	$16,892	$96,516	$113,408	$4,817,587
315	$16,560	$96,848	$113,408	$4,720,739
316	$16,228	$97,180	$113,408	$4,623,559
317	$15,893	$97,515	$113,408	$4,526,044
318	$15,558	$97,850	$113,408	$4,428,195
319	$15,222	$98,186	$113,408	$4,330,009
320	$14,884	$98,524	$113,408	$4,231,485
321	$14,546	$98,862	$113,408	$4,132,623
322	$14,206	$99,202	$113,408	$4,033,420
323	$13,865	$99,543	$113,408	$3,933,877
324	$13,523	$99,885	$113,408	$3,833,992

第27年供款共

$1,360,896

第27年利息

$184,600

第27年共還本金

$1,176,296

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$13,179	$100,229	$113,408	$3,733,763
326	$12,835	$100,573	$113,408	$3,633,190
327	$12,489	$100,919	$113,408	$3,532,271
328	$12,142	$101,266	$113,408	$3,431,005
329	$11,794	$101,614	$113,408	$3,329,391
330	$11,445	$101,963	$113,408	$3,227,428
331	$11,094	$102,314	$113,408	$3,125,114
332	$10,743	$102,665	$113,408	$3,022,449
333	$10,390	$103,018	$113,408	$2,919,430
334	$10,036	$103,372	$113,408	$2,816,058
335	$9,680	$103,728	$113,408	$2,712,330
336	$9,324	$104,084	$113,408	$2,608,246

第28年供款共

$1,360,896

第28年利息

$135,150

第28年共還本金

$1,225,746

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$8,966	$104,442	$113,408	$2,503,804
338	$8,607	$104,801	$113,408	$2,399,002
339	$8,247	$105,161	$113,408	$2,293,841
340	$7,885	$105,523	$113,408	$2,188,318
341	$7,522	$105,886	$113,408	$2,082,432
342	$7,158	$106,250	$113,408	$1,976,183
343	$6,793	$106,615	$113,408	$1,869,568
344	$6,427	$106,981	$113,408	$1,762,586
345	$6,059	$107,349	$113,408	$1,655,237
346	$5,690	$107,718	$113,408	$1,547,519
347	$5,320	$108,088	$113,408	$1,439,430
348	$4,948	$108,460	$113,408	$1,330,970

第29年供款共

$1,360,896

第29年利息

$83,621

第29年共還本金

$1,277,275

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$4,575	$108,833	$113,408	$1,222,138
350	$4,201	$109,207	$113,408	$1,112,931
351	$3,826	$109,582	$113,408	$1,003,348
352	$3,449	$109,959	$113,408	$893,389
353	$3,071	$110,337	$113,408	$783,052
354	$2,692	$110,716	$113,408	$672,336
355	$2,311	$111,097	$113,408	$561,239
356	$1,929	$111,479	$113,408	$449,760
357	$1,546	$111,862	$113,408	$337,898
358	$1,162	$112,247	$113,408	$225,652
359	$776	$112,632	$113,408	$113,020
360	$389	$113,020	$113,408	$0

第30年供款共

$1,360,896

第30年利息

$29,926

第30年共還本金

$1,330,970

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$66,693,894

免责声明

笋盘推介

西贡 海滨别墅

沙田 华翠园 第08-19座

西贡 傲泷

西贡 海天湾

按揭保险费
info

西贡海滨别墅

沙田华翠园第08-19座

西贡傲泷

西贡海天湾