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$74,677,303

每月供款
$144,814

首期

$19,920,000

总贷款额

$29,880,000

總利息

$22,252,803

印花税

$2,116,500

其他

$508,000

置业成本总预算

HK$22,544,500

$289,627

置业成本总预算

HK$22,544,500

首期

$19,920,000
印花税

$2,116,500
- AVD
  
  $2,116,500
律师费

$ 10,000
代理佣金

$498,000
按揭保险费

不适用

$289,627

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

匡湖居华丽靓装，名设计师作品，结合生活与艺术

实

1,945 呎

@25,707

建

2,554 呎

@19,577

local_fire_department 至HIT real_estate_agent 罕有放盘 verified 首置必买

售$5,000 万

实

1,945 呎

@25,707

建

2,554 呎

@19,577

售$5,000 万

local_fire_department 至HIT real_estate_agent 罕有放盘 verified 首置必买

西贡輋径笃路

thumb_up

NICE CORNER HOUSE WITH FANTASTIC SEA VIEW

建

2,000 呎

@24,500

local_fire_department 至HIT real_estate_agent 罕有放盘

售$4,900 万

建

2,000 呎

@24,500

售$4,900 万

local_fire_department 至HIT real_estate_agent 罕有放盘

KOL实拍影片

西贡傲泷

thumb_up

西贡傲泷

实

2,324 呎

@21,084

real_estate_agent 罕有放盘

售$4,900 万

实

2,324 呎

@21,084

售$4,900 万

real_estate_agent 罕有放盘

西贡傲泷

thumb_up

星级会所名人住居傲泷可租可买连2个车位靓装

实

2,619 呎

@19,091

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 flight_takeoff 移民急让

售$5,000 万

实

2,619 呎

@19,091

售$5,000 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 flight_takeoff 移民急让

西贡輋径笃

thumb_up

优闲舒适大园孖屋，饱览动感帆船海景

实

4,000 呎

@12,250

建

4,000 呎

@12,250

local_fire_department 至HIT real_estate_agent 罕有放盘

售$4,900 万

实

4,000 呎

@12,250

建

4,000 呎

@12,250

售$4,900 万

local_fire_department 至HIT real_estate_agent 罕有放盘

西贡溱乔

thumb_up

溱乔

实

2,077 呎

@24,073

建

3,248 呎

@15,394

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

售$5,000 万

实

2,077 呎

@24,073

建

3,248 呎

@15,394

售$5,000 万

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

西贡夏威夷花园

thumb_up

银线湾海景别墅

实

1,852 呎

@26,998

建

2,350 呎

@21,277

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 pets 爱竉必选

售$5,000 万

实

1,852 呎

@26,998

建

2,350 呎

@21,277

售$5,000 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 pets 爱竉必选

西贡匡湖居

thumb_up

Spectacular Sea View House

实

1,819 呎

@26,872

建

2,391 呎

@20,443

售$4,888 万

实

1,819 呎

@26,872

建

2,391 呎

@20,443

售$4,888 万

KOL实拍

西贡傲泷第09座

thumb_up

**名牌大学地段, 全新特色户, 欢迎约睇**

实

1,837 呎

@26,674

售$4,900 万

实

1,837 呎

@26,674

售$4,900 万

KOL实拍 VR实景

沙田富豪山峰

thumb_up

全新未住过连花园单位

实

2,044 呎

@24,364

vpn_key 有匙即睇

售$4,980 万

实

2,044 呎

@24,364

售$4,980 万

vpn_key 有匙即睇

独家

KOL实拍

西贡雄愉花园

thumb_up

独家半山海景独立屋

实

1,981 呎

@24,634

建

2,300 呎

@21,217

local_fire_department 至HIT

售$4,880 万

实

1,981 呎

@24,634

建

2,300 呎

@21,217

售$4,880 万

local_fire_department 至HIT

西贡輋径笃

thumb_up

一线地段、特高楼底

建

2,000 呎

@24,500

local_fire_department 至HIT real_estate_agent 罕有放盘 pets 爱竉必选

售$4,900 万

建

2,000 呎

@24,500

售$4,900 万

local_fire_department 至HIT real_estate_agent 罕有放盘 pets 爱竉必选

利率	15年	20年	25年	30年
1.000	$178,830	$137,416	$112,609	$96,106
1.500	$185,478	$144,185	$119,501	$103,122
2.000	$192,280	$151,158	$126,648	$110,442
2.500	$199,237	$158,335	$134,047	$118,062
3.000	$206,346	$165,714	$141,694	$125,975
3.500	$213,607	$173,292	$149,586	$134,175
4.000	$221,019	$181,067	$157,718	$142,652
4.125	$222,895	$183,041	$159,787	$144,813
4.500	$228,580	$189,036	$166,083	$151,398
5.000	$236,289	$197,195	$174,676	$160,402
5.500	$244,145	$205,541	$183,489	$169,655
6.000	$252,144	$214,070	$192,517	$179,146

每月供款$144,814

年期

30年

贷款金额

$29,880,000

總利息

$22,252,803

总贷款连利息

$52,132,803

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$102,713	$42,101	$144,813	$29,837,899
2	$102,568	$42,246	$144,813	$29,795,654
3	$102,423	$42,391	$144,813	$29,753,263
4	$102,277	$42,536	$144,813	$29,710,726
5	$102,131	$42,683	$144,813	$29,668,044
6	$101,984	$42,829	$144,813	$29,625,214
7	$101,837	$42,977	$144,813	$29,582,237
8	$101,689	$43,124	$144,813	$29,539,113
9	$101,541	$43,273	$144,813	$29,495,840
10	$101,392	$43,421	$144,813	$29,452,419
11	$101,243	$43,571	$144,813	$29,408,848
12	$101,093	$43,720	$144,813	$29,365,128

第1年供款共

$1,737,760

第1年利息

$1,222,888

第1年共還本金

$514,872

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$100,943	$43,871	$144,813	$29,321,257
14	$100,792	$44,022	$144,813	$29,277,236
15	$100,640	$44,173	$144,813	$29,233,063
16	$100,489	$44,325	$144,813	$29,188,738
17	$100,336	$44,477	$144,813	$29,144,261
18	$100,183	$44,630	$144,813	$29,099,631
19	$100,030	$44,783	$144,813	$29,054,848
20	$99,876	$44,937	$144,813	$29,009,911
21	$99,722	$45,092	$144,813	$28,964,819
22	$99,567	$45,247	$144,813	$28,919,572
23	$99,411	$45,402	$144,813	$28,874,170
24	$99,255	$45,558	$144,813	$28,828,611

第2年供款共

$1,737,760

第2年利息

$1,201,243

第2年共還本金

$536,517

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$99,098	$45,715	$144,813	$28,782,896
26	$98,941	$45,872	$144,813	$28,737,024
27	$98,784	$46,030	$144,813	$28,690,994
28	$98,625	$46,188	$144,813	$28,644,806
29	$98,467	$46,347	$144,813	$28,598,460
30	$98,307	$46,506	$144,813	$28,551,953
31	$98,147	$46,666	$144,813	$28,505,287
32	$97,987	$46,826	$144,813	$28,458,461
33	$97,826	$46,987	$144,813	$28,411,474
34	$97,664	$47,149	$144,813	$28,364,325
35	$97,502	$47,311	$144,813	$28,317,014
36	$97,340	$47,474	$144,813	$28,269,540

第3年供款共

$1,737,760

第3年利息

$1,178,689

第3年共還本金

$559,071

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$97,177	$47,637	$144,813	$28,221,903
38	$97,013	$47,801	$144,813	$28,174,103
39	$96,848	$47,965	$144,813	$28,126,138
40	$96,684	$48,130	$144,813	$28,078,008
41	$96,518	$48,295	$144,813	$28,029,713
42	$96,352	$48,461	$144,813	$27,981,252
43	$96,186	$48,628	$144,813	$27,932,624
44	$96,018	$48,795	$144,813	$27,883,829
45	$95,851	$48,963	$144,813	$27,834,866
46	$95,682	$49,131	$144,813	$27,785,735
47	$95,513	$49,300	$144,813	$27,736,436
48	$95,344	$49,469	$144,813	$27,686,966

第4年供款共

$1,737,760

第4年利息

$1,155,186

第4年共還本金

$582,574

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$95,174	$49,639	$144,813	$27,637,327
50	$95,003	$49,810	$144,813	$27,587,517
51	$94,832	$49,981	$144,813	$27,537,536
52	$94,660	$50,153	$144,813	$27,487,382
53	$94,488	$50,325	$144,813	$27,437,057
54	$94,315	$50,498	$144,813	$27,386,559
55	$94,141	$50,672	$144,813	$27,335,886
56	$93,967	$50,846	$144,813	$27,285,040
57	$93,792	$51,021	$144,813	$27,234,019
58	$93,617	$51,196	$144,813	$27,182,823
59	$93,441	$51,372	$144,813	$27,131,450
60	$93,264	$51,549	$144,813	$27,079,901

第5年供款共

$1,737,760

第5年利息

$1,130,695

第5年共還本金

$607,065

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$93,087	$51,726	$144,813	$27,028,175
62	$92,909	$51,904	$144,813	$26,976,271
63	$92,731	$52,082	$144,813	$26,924,189
64	$92,552	$52,261	$144,813	$26,871,927
65	$92,372	$52,441	$144,813	$26,819,486
66	$92,192	$52,621	$144,813	$26,766,865
67	$92,011	$52,802	$144,813	$26,714,063
68	$91,830	$52,984	$144,813	$26,661,079
69	$91,647	$53,166	$144,813	$26,607,913
70	$91,465	$53,349	$144,813	$26,554,564
71	$91,281	$53,532	$144,813	$26,501,032
72	$91,097	$53,716	$144,813	$26,447,316

第6年供款共

$1,737,760

第6年利息

$1,105,175

第6年共還本金

$632,585

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$90,913	$53,901	$144,813	$26,393,416
74	$90,727	$54,086	$144,813	$26,339,330
75	$90,541	$54,272	$144,813	$26,285,058
76	$90,355	$54,458	$144,813	$26,230,599
77	$90,168	$54,646	$144,813	$26,175,954
78	$89,980	$54,833	$144,813	$26,121,120
79	$89,791	$55,022	$144,813	$26,066,098
80	$89,602	$55,211	$144,813	$26,010,887
81	$89,412	$55,401	$144,813	$25,955,486
82	$89,222	$55,591	$144,813	$25,899,895
83	$89,031	$55,782	$144,813	$25,844,112
84	$88,839	$55,974	$144,813	$25,788,138

第7年供款共

$1,737,760

第7年利息

$1,078,582

第7年共還本金

$659,178

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$88,647	$56,167	$144,813	$25,731,972
86	$88,454	$56,360	$144,813	$25,675,612
87	$88,260	$56,553	$144,813	$25,619,058
88	$88,066	$56,748	$144,813	$25,562,311
89	$87,870	$56,943	$144,813	$25,505,368
90	$87,675	$57,139	$144,813	$25,448,229
91	$87,478	$57,335	$144,813	$25,390,894
92	$87,281	$57,532	$144,813	$25,333,362
93	$87,083	$57,730	$144,813	$25,275,632
94	$86,885	$57,928	$144,813	$25,217,704
95	$86,686	$58,127	$144,813	$25,159,576
96	$86,486	$58,327	$144,813	$25,101,249

第8年供款共

$1,737,760

第8年利息

$1,050,871

第8年共還本金

$686,889

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$86,286	$58,528	$144,813	$25,042,721
98	$86,084	$58,729	$144,813	$24,983,992
99	$85,882	$58,931	$144,813	$24,925,061
100	$85,680	$59,133	$144,813	$24,865,928
101	$85,477	$59,337	$144,813	$24,806,591
102	$85,273	$59,541	$144,813	$24,747,050
103	$85,068	$59,745	$144,813	$24,687,305
104	$84,863	$59,951	$144,813	$24,627,354
105	$84,657	$60,157	$144,813	$24,567,198
106	$84,450	$60,364	$144,813	$24,506,834
107	$84,242	$60,571	$144,813	$24,446,263
108	$84,034	$60,779	$144,813	$24,385,484

第9年供款共

$1,737,760

第9年利息

$1,021,995

第9年共還本金

$715,765

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$83,825	$60,988	$144,813	$24,324,495
110	$83,615	$61,198	$144,813	$24,263,297
111	$83,405	$61,408	$144,813	$24,201,889
112	$83,194	$61,619	$144,813	$24,140,270
113	$82,982	$61,831	$144,813	$24,078,439
114	$82,770	$62,044	$144,813	$24,016,395
115	$82,556	$62,257	$144,813	$23,954,138
116	$82,342	$62,471	$144,813	$23,891,667
117	$82,128	$62,686	$144,813	$23,828,981
118	$81,912	$62,901	$144,813	$23,766,080
119	$81,696	$63,117	$144,813	$23,702,963
120	$81,479	$63,334	$144,813	$23,639,628

第10年供款共

$1,737,760

第10年利息

$991,905

第10年共還本金

$745,855

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$81,261	$63,552	$144,813	$23,576,076
122	$81,043	$63,771	$144,813	$23,512,305
123	$80,824	$63,990	$144,813	$23,448,316
124	$80,604	$64,210	$144,813	$23,384,106
125	$80,383	$64,430	$144,813	$23,319,675
126	$80,161	$64,652	$144,813	$23,255,023
127	$79,939	$64,874	$144,813	$23,190,149
128	$79,716	$65,097	$144,813	$23,125,052
129	$79,492	$65,321	$144,813	$23,059,731
130	$79,268	$65,546	$144,813	$22,994,186
131	$79,043	$65,771	$144,813	$22,928,415
132	$78,816	$65,997	$144,813	$22,862,418

第11年供款共

$1,737,760

第11年利息

$960,550

第11年共還本金

$777,210

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$78,590	$66,224	$144,813	$22,796,194
134	$78,362	$66,451	$144,813	$22,729,743
135	$78,133	$66,680	$144,813	$22,663,063
136	$77,904	$66,909	$144,813	$22,596,154
137	$77,674	$67,139	$144,813	$22,529,015
138	$77,443	$67,370	$144,813	$22,461,645
139	$77,212	$67,601	$144,813	$22,394,043
140	$76,980	$67,834	$144,813	$22,326,210
141	$76,746	$68,067	$144,813	$22,258,143
142	$76,512	$68,301	$144,813	$22,189,842
143	$76,278	$68,536	$144,813	$22,121,306
144	$76,042	$68,771	$144,813	$22,052,534

第12年供款共

$1,737,760

第12年利息

$927,877

第12年共還本金

$809,883

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$75,806	$69,008	$144,813	$21,983,527
146	$75,568	$69,245	$144,813	$21,914,282
147	$75,330	$69,483	$144,813	$21,844,799
148	$75,091	$69,722	$144,813	$21,775,077
149	$74,852	$69,962	$144,813	$21,705,115
150	$74,611	$70,202	$144,813	$21,634,913
151	$74,370	$70,443	$144,813	$21,564,470
152	$74,128	$70,685	$144,813	$21,493,785
153	$73,885	$70,928	$144,813	$21,422,856
154	$73,641	$71,172	$144,813	$21,351,684
155	$73,396	$71,417	$144,813	$21,280,267
156	$73,151	$71,662	$144,813	$21,208,605

第13年供款共

$1,737,760

第13年利息

$893,830

第13年共還本金

$843,930

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$72,905	$71,909	$144,813	$21,136,696
158	$72,657	$72,156	$144,813	$21,064,540
159	$72,409	$72,404	$144,813	$20,992,136
160	$72,160	$72,653	$144,813	$20,919,483
161	$71,911	$72,903	$144,813	$20,846,580
162	$71,660	$73,153	$144,813	$20,773,427
163	$71,409	$73,405	$144,813	$20,700,022
164	$71,156	$73,657	$144,813	$20,626,365
165	$70,903	$73,910	$144,813	$20,552,455
166	$70,649	$74,164	$144,813	$20,478,291
167	$70,394	$74,419	$144,813	$20,403,872
168	$70,138	$74,675	$144,813	$20,329,197

第14年供款共

$1,737,760

第14年利息

$858,352

第14年共還本金

$879,408

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$69,882	$74,932	$144,813	$20,254,265
170	$69,624	$75,189	$144,813	$20,179,076
171	$69,366	$75,448	$144,813	$20,103,628
172	$69,106	$75,707	$144,813	$20,027,921
173	$68,846	$75,967	$144,813	$19,951,953
174	$68,585	$76,229	$144,813	$19,875,725
175	$68,323	$76,491	$144,813	$19,799,234
176	$68,060	$76,753	$144,813	$19,722,481
177	$67,796	$77,017	$144,813	$19,645,464
178	$67,531	$77,282	$144,813	$19,568,182
179	$67,266	$77,548	$144,813	$19,490,634
180	$66,999	$77,814	$144,813	$19,412,820

第15年供款共

$1,737,760

第15年利息

$821,383

第15年共還本金

$916,377

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$66,732	$78,082	$144,813	$19,334,738
182	$66,463	$78,350	$144,813	$19,256,388
183	$66,194	$78,620	$144,813	$19,177,768
184	$65,924	$78,890	$144,813	$19,098,878
185	$65,652	$79,161	$144,813	$19,019,717
186	$65,380	$79,433	$144,813	$18,940,284
187	$65,107	$79,706	$144,813	$18,860,578
188	$64,833	$79,980	$144,813	$18,780,598
189	$64,558	$80,255	$144,813	$18,700,343
190	$64,282	$80,531	$144,813	$18,619,812
191	$64,006	$80,808	$144,813	$18,539,004
192	$63,728	$81,086	$144,813	$18,457,919

第16年供款共

$1,737,760

第16年利息

$782,859

第16年共還本金

$954,901

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$63,449	$81,364	$144,813	$18,376,555
194	$63,169	$81,644	$144,813	$18,294,911
195	$62,889	$81,925	$144,813	$18,212,986
196	$62,607	$82,206	$144,813	$18,130,780
197	$62,325	$82,489	$144,813	$18,048,291
198	$62,041	$82,772	$144,813	$17,965,519
199	$61,756	$83,057	$144,813	$17,882,462
200	$61,471	$83,342	$144,813	$17,799,120
201	$61,184	$83,629	$144,813	$17,715,491
202	$60,897	$83,916	$144,813	$17,631,574
203	$60,609	$84,205	$144,813	$17,547,370
204	$60,319	$84,494	$144,813	$17,462,875

第17年供款共

$1,737,760

第17年利息

$742,716

第17年共還本金

$995,044

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$60,029	$84,785	$144,813	$17,378,091
206	$59,737	$85,076	$144,813	$17,293,014
207	$59,445	$85,369	$144,813	$17,207,646
208	$59,151	$85,662	$144,813	$17,121,984
209	$58,857	$85,957	$144,813	$17,036,027
210	$58,561	$86,252	$144,813	$16,949,775
211	$58,265	$86,548	$144,813	$16,863,227
212	$57,967	$86,846	$144,813	$16,776,381
213	$57,669	$87,145	$144,813	$16,689,236
214	$57,369	$87,444	$144,813	$16,601,792
215	$57,069	$87,745	$144,813	$16,514,047
216	$56,767	$88,046	$144,813	$16,426,001

第18年供款共

$1,737,760

第18年利息

$700,886

第18年共還本金

$1,036,874

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$56,464	$88,349	$144,813	$16,337,652
218	$56,161	$88,653	$144,813	$16,249,000
219	$55,856	$88,957	$144,813	$16,160,042
220	$55,550	$89,263	$144,813	$16,070,779
221	$55,243	$89,570	$144,813	$15,981,209
222	$54,935	$89,878	$144,813	$15,891,331
223	$54,626	$90,187	$144,813	$15,801,144
224	$54,316	$90,497	$144,813	$15,710,647
225	$54,005	$90,808	$144,813	$15,619,839
226	$53,693	$91,120	$144,813	$15,528,719
227	$53,380	$91,433	$144,813	$15,437,286
228	$53,066	$91,748	$144,813	$15,345,538

第19年供款共

$1,737,760

第19年利息

$657,297

第19年共還本金

$1,080,463

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$52,750	$92,063	$144,813	$15,253,475
230	$52,434	$92,380	$144,813	$15,161,095
231	$52,116	$92,697	$144,813	$15,068,398
232	$51,798	$93,016	$144,813	$14,975,383
233	$51,478	$93,335	$144,813	$14,882,047
234	$51,157	$93,656	$144,813	$14,788,391
235	$50,835	$93,978	$144,813	$14,694,413
236	$50,512	$94,301	$144,813	$14,600,111
237	$50,188	$94,625	$144,813	$14,505,486
238	$49,863	$94,951	$144,813	$14,410,535
239	$49,536	$95,277	$144,813	$14,315,258
240	$49,209	$95,605	$144,813	$14,219,653

第20年供款共

$1,737,760

第20年利息

$611,875

第20年共還本金

$1,125,885

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$48,880	$95,933	$144,813	$14,123,720
242	$48,550	$96,263	$144,813	$14,027,457
243	$48,219	$96,594	$144,813	$13,930,863
244	$47,887	$96,926	$144,813	$13,833,937
245	$47,554	$97,259	$144,813	$13,736,678
246	$47,220	$97,594	$144,813	$13,639,084
247	$46,884	$97,929	$144,813	$13,541,155
248	$46,548	$98,266	$144,813	$13,442,890
249	$46,210	$98,603	$144,813	$13,344,286
250	$45,871	$98,942	$144,813	$13,245,344
251	$45,531	$99,282	$144,813	$13,146,062
252	$45,190	$99,624	$144,813	$13,046,438

第21年供款共

$1,737,760

第21年利息

$564,545

第21年共還本金

$1,173,216

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$44,847	$99,966	$144,813	$12,946,472
254	$44,503	$100,310	$144,813	$12,846,162
255	$44,159	$100,655	$144,813	$12,745,507
256	$43,813	$101,001	$144,813	$12,644,506
257	$43,465	$101,348	$144,813	$12,543,159
258	$43,117	$101,696	$144,813	$12,441,462
259	$42,768	$102,046	$144,813	$12,339,417
260	$42,417	$102,397	$144,813	$12,237,020
261	$42,065	$102,749	$144,813	$12,134,271
262	$41,712	$103,102	$144,813	$12,031,170
263	$41,357	$103,456	$144,813	$11,927,713
264	$41,002	$103,812	$144,813	$11,823,902

第22年供款共

$1,737,760

第22年利息

$515,224

第22年共還本金

$1,222,536

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$40,645	$104,169	$144,813	$11,719,733
266	$40,287	$104,527	$144,813	$11,615,206
267	$39,927	$104,886	$144,813	$11,510,320
268	$39,567	$105,247	$144,813	$11,405,073
269	$39,205	$105,608	$144,813	$11,299,465
270	$38,842	$105,971	$144,813	$11,193,494
271	$38,478	$106,336	$144,813	$11,087,158
272	$38,112	$106,701	$144,813	$10,980,457
273	$37,745	$107,068	$144,813	$10,873,389
274	$37,377	$107,436	$144,813	$10,765,953
275	$37,008	$107,805	$144,813	$10,658,147
276	$36,637	$108,176	$144,813	$10,549,971

第23年供款共

$1,737,760

第23年利息

$463,830

第23年共還本金

$1,273,930

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$36,266	$108,548	$144,813	$10,441,423
278	$35,892	$108,921	$144,813	$10,332,502
279	$35,518	$109,295	$144,813	$10,223,207
280	$35,142	$109,671	$144,813	$10,113,536
281	$34,765	$110,048	$144,813	$10,003,488
282	$34,387	$110,426	$144,813	$9,893,062
283	$34,007	$110,806	$144,813	$9,782,256
284	$33,627	$111,187	$144,813	$9,671,069
285	$33,244	$111,569	$144,813	$9,559,500
286	$32,861	$111,953	$144,813	$9,447,547
287	$32,476	$112,337	$144,813	$9,335,210
288	$32,090	$112,724	$144,813	$9,222,486

第24年供款共

$1,737,760

第24年利息

$410,275

第24年共還本金

$1,327,485

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$31,702	$113,111	$144,813	$9,109,375
290	$31,313	$113,500	$144,813	$8,995,875
291	$30,923	$113,890	$144,813	$8,881,985
292	$30,532	$114,282	$144,813	$8,767,704
293	$30,139	$114,674	$144,813	$8,653,029
294	$29,745	$115,069	$144,813	$8,537,961
295	$29,349	$115,464	$144,813	$8,422,497
296	$28,952	$115,861	$144,813	$8,306,636
297	$28,554	$116,259	$144,813	$8,190,377
298	$28,154	$116,659	$144,813	$8,073,718
299	$27,753	$117,060	$144,813	$7,956,658
300	$27,351	$117,462	$144,813	$7,839,195

第25年供款共

$1,737,760

第25年利息

$354,469

第25年共還本金

$1,383,291

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$26,947	$117,866	$144,813	$7,721,329
302	$26,542	$118,271	$144,813	$7,603,058
303	$26,136	$118,678	$144,813	$7,484,380
304	$25,728	$119,086	$144,813	$7,365,294
305	$25,318	$119,495	$144,813	$7,245,799
306	$24,907	$119,906	$144,813	$7,125,893
307	$24,495	$120,318	$144,813	$7,005,575
308	$24,082	$120,732	$144,813	$6,884,844
309	$23,667	$121,147	$144,813	$6,763,697
310	$23,250	$121,563	$144,813	$6,642,134
311	$22,832	$121,981	$144,813	$6,520,153
312	$22,413	$122,400	$144,813	$6,397,752

第26年供款共

$1,737,760

第26年利息

$296,317

第26年共還本金

$1,441,443

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$21,992	$122,821	$144,813	$6,274,931
314	$21,570	$123,243	$144,813	$6,151,688
315	$21,146	$123,667	$144,813	$6,028,021
316	$20,721	$124,092	$144,813	$5,903,929
317	$20,295	$124,519	$144,813	$5,779,411
318	$19,867	$124,947	$144,813	$5,654,464
319	$19,437	$125,376	$144,813	$5,529,088
320	$19,006	$125,807	$144,813	$5,403,281
321	$18,574	$126,240	$144,813	$5,277,041
322	$18,140	$126,674	$144,813	$5,150,368
323	$17,704	$127,109	$144,813	$5,023,259
324	$17,267	$127,546	$144,813	$4,895,713

第27年供款共

$1,737,760

第27年利息

$235,720

第27年共還本金

$1,502,040

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$16,829	$127,984	$144,813	$4,767,729
326	$16,389	$128,424	$144,813	$4,639,304
327	$15,948	$128,866	$144,813	$4,510,439
328	$15,505	$129,309	$144,813	$4,381,130
329	$15,060	$129,753	$144,813	$4,251,377
330	$14,614	$130,199	$144,813	$4,121,177
331	$14,167	$130,647	$144,813	$3,990,531
332	$13,717	$131,096	$144,813	$3,859,435
333	$13,267	$131,547	$144,813	$3,727,888
334	$12,815	$131,999	$144,813	$3,595,889
335	$12,361	$132,452	$144,813	$3,463,437
336	$11,906	$132,908	$144,813	$3,330,529

第28年供款共

$1,737,760

第28年利息

$172,576

第28年共還本金

$1,565,184

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$11,449	$133,365	$144,813	$3,197,165
338	$10,990	$133,823	$144,813	$3,063,341
339	$10,530	$134,283	$144,813	$2,929,058
340	$10,069	$134,745	$144,813	$2,794,314
341	$9,605	$135,208	$144,813	$2,659,106
342	$9,141	$135,673	$144,813	$2,523,433
343	$8,674	$136,139	$144,813	$2,387,294
344	$8,206	$136,607	$144,813	$2,250,687
345	$7,737	$137,077	$144,813	$2,113,610
346	$7,266	$137,548	$144,813	$1,976,063
347	$6,793	$138,021	$144,813	$1,838,042
348	$6,318	$138,495	$144,813	$1,699,547

第29年供款共

$1,737,760

第29年利息

$106,778

第29年共還本金

$1,630,982

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$5,842	$138,971	$144,813	$1,560,576
350	$5,364	$139,449	$144,813	$1,421,127
351	$4,885	$139,928	$144,813	$1,281,199
352	$4,404	$140,409	$144,813	$1,140,789
353	$3,921	$140,892	$144,813	$999,898
354	$3,437	$141,376	$144,813	$858,521
355	$2,951	$141,862	$144,813	$716,659
356	$2,464	$142,350	$144,813	$574,309
357	$1,974	$142,839	$144,813	$431,470
358	$1,483	$143,330	$144,813	$288,140
359	$990	$143,823	$144,813	$144,317
360	$496	$144,317	$144,813	$0

第30年供款共

$1,737,760

第30年利息

$38,213

第30年共還本金

$1,699,547

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$74,677,303

免责声明

笋盘推介

按揭保险费
info