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$103,464,697

每月供款
$200,645

首期

$27,600,000

总贷款额

$41,400,000

總利息

$30,832,197

印花税

$2,932,500

其他

$700,000

置业成本总预算

HK$31,232,500

$401,290

置业成本总预算

HK$31,232,500

首期

$27,600,000
印花税

$2,932,500
- AVD
  
  $2,932,500
律师费

$ 10,000
代理佣金

$690,000
按揭保险费

不适用

$401,290

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

清水湾相思湾(海滨别墅)

thumb_up

巨园泳池海景村屋

建

2,100 呎

@33,333

local_fire_department 至HIT local_offer 低水笋价 pets 爱竉必选

售$7,000 万

建

2,100 呎

@33,333

售$7,000 万

local_fire_department 至HIT local_offer 低水笋价 pets 爱竉必选

360

西贡碧涛花园

thumb_up

西贡

实

1,703 呎

@40,810

建

1,991 呎

@34,907

real_estate_agent 罕有放盘

售$6,950 万

实

1,703 呎

@40,810

建

1,991 呎

@34,907

售$6,950 万

real_estate_agent 罕有放盘

清水湾伟景别墅

thumb_up

伟景别墅

实

2,127 呎

@31,970

建

2,978 呎

@22,834

local_fire_department 至HIT hotel_class 楼王

售$6,800 万

实

2,127 呎

@31,970

建

2,978 呎

@22,834

售$6,800 万

local_fire_department 至HIT hotel_class 楼王

KOL实拍

清水湾满湖花园

thumb_up

清水湾豪宅地段别墅

实

2,145 呎

@31,702

建

2,294 呎

@29,643

real_estate_agent 罕有放盘

售$6,800 万

实

2,145 呎

@31,702

建

2,294 呎

@29,643

售$6,800 万

real_estate_agent 罕有放盘

西贡溱乔 (公司转让)可泊6车 !!

thumb_up

正南巨园可泊6车独立闸

实

2,901 呎

@23,440

建

4,633 呎

@14,677

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

售$6,800 万

实

2,901 呎

@23,440

建

4,633 呎

@14,677

售$6,800 万

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

西贡清水湾

thumb_up

SPECTACULAR SEA VIEW WITH HUGE GARDEN

实

1,597 呎

@43,832

建

2,000 呎

@35,000

local_fire_department 至HIT real_estate_agent 罕有放盘

售$7,000 万

实

1,597 呎

@43,832

建

2,000 呎

@35,000

售$7,000 万

local_fire_department 至HIT real_estate_agent 罕有放盘

大埔 8100' 地皮全新私泳独立屋

thumb_up

私家路直达, 方便近路

建

2,093 呎

@32,489

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

售$6,800 万

建

2,093 呎

@32,489

售$6,800 万

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

清水湾泰湖别墅

thumb_up

CLEAR WATER BAY SEA VIEW HOUSE

实

2,252 呎

@30,639

建

2,252 呎

@30,639

local_fire_department 至HIT hotel_class 楼王

售$6,900 万

实

2,252 呎

@30,639

建

2,252 呎

@30,639

售$6,900 万

local_fire_department 至HIT hotel_class 楼王

利率	15年	20年	25年	30年
1.000	$247,777	$190,396	$156,025	$133,159
1.500	$256,988	$199,774	$165,574	$142,880
2.000	$266,413	$209,436	$175,476	$153,022
2.500	$276,051	$219,380	$185,727	$163,580
3.000	$285,901	$229,603	$196,323	$174,544
3.500	$295,961	$240,103	$207,258	$185,905
4.000	$306,231	$250,876	$218,524	$197,650
4.125	$308,831	$253,611	$221,392	$200,645
4.500	$316,707	$261,917	$230,115	$209,768
5.000	$327,389	$273,222	$242,020	$222,244
5.500	$338,273	$284,785	$254,232	$235,065
6.000	$349,357	$296,602	$266,741	$248,214

每月供款$200,645

年期

30年

贷款金额

$41,400,000

總利息

$30,832,197

总贷款连利息

$72,232,197

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$142,313	$58,332	$200,645	$41,341,668
2	$142,112	$58,533	$200,645	$41,283,135
3	$141,911	$58,734	$200,645	$41,224,400
4	$141,709	$58,936	$200,645	$41,165,464
5	$141,506	$59,139	$200,645	$41,106,325
6	$141,303	$59,342	$200,645	$41,046,983
7	$141,099	$59,546	$200,645	$40,987,437
8	$140,894	$59,751	$200,645	$40,927,687
9	$140,689	$59,956	$200,645	$40,867,731
10	$140,483	$60,162	$200,645	$40,807,569
11	$140,276	$60,369	$200,645	$40,747,200
12	$140,068	$60,576	$200,645	$40,686,623

第1年供款共

$2,407,740

第1年利息

$1,694,363

第1年共還本金

$713,377

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$139,860	$60,785	$200,645	$40,625,838
14	$139,651	$60,994	$200,645	$40,564,845
15	$139,442	$61,203	$200,645	$40,503,641
16	$139,231	$61,414	$200,645	$40,442,228
17	$139,020	$61,625	$200,645	$40,380,603
18	$138,808	$61,837	$200,645	$40,318,766
19	$138,596	$62,049	$200,645	$40,256,717
20	$138,382	$62,263	$200,645	$40,194,454
21	$138,168	$62,477	$200,645	$40,131,978
22	$137,954	$62,691	$200,645	$40,069,287
23	$137,738	$62,907	$200,645	$40,006,380
24	$137,522	$63,123	$200,645	$39,943,257

第2年供款共

$2,407,740

第2年利息

$1,664,373

第2年共還本金

$743,366

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$137,305	$63,340	$200,645	$39,879,917
26	$137,087	$63,558	$200,645	$39,816,359
27	$136,869	$63,776	$200,645	$39,752,583
28	$136,650	$63,995	$200,645	$39,688,587
29	$136,430	$64,215	$200,645	$39,624,372
30	$136,209	$64,436	$200,645	$39,559,935
31	$135,987	$64,658	$200,645	$39,495,278
32	$135,765	$64,880	$200,645	$39,430,398
33	$135,542	$65,103	$200,645	$39,365,295
34	$135,318	$65,327	$200,645	$39,299,968
35	$135,094	$65,551	$200,645	$39,234,417
36	$134,868	$65,777	$200,645	$39,168,640

第3年供款共

$2,407,740

第3年利息

$1,633,123

第3年共還本金

$774,617

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$134,642	$66,003	$200,645	$39,102,637
38	$134,415	$66,230	$200,645	$39,036,407
39	$134,188	$66,457	$200,645	$38,969,950
40	$133,959	$66,686	$200,645	$38,903,264
41	$133,730	$66,915	$200,645	$38,836,349
42	$133,500	$67,145	$200,645	$38,769,204
43	$133,269	$67,376	$200,645	$38,701,828
44	$133,038	$67,607	$200,645	$38,634,221
45	$132,805	$67,840	$200,645	$38,566,381
46	$132,572	$68,073	$200,645	$38,498,308
47	$132,338	$68,307	$200,645	$38,430,001
48	$132,103	$68,542	$200,645	$38,361,459

第4年供款共

$2,407,740

第4年利息

$1,600,559

第4年共還本金

$807,181

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$131,868	$68,777	$200,645	$38,292,682
50	$131,631	$69,014	$200,645	$38,223,668
51	$131,394	$69,251	$200,645	$38,154,417
52	$131,156	$69,489	$200,645	$38,084,927
53	$130,917	$69,728	$200,645	$38,015,199
54	$130,677	$69,968	$200,645	$37,945,232
55	$130,437	$70,208	$200,645	$37,875,023
56	$130,195	$70,450	$200,645	$37,804,574
57	$129,953	$70,692	$200,645	$37,733,882
58	$129,710	$70,935	$200,645	$37,662,947
59	$129,466	$71,179	$200,645	$37,591,769
60	$129,222	$71,423	$200,645	$37,520,345

第5年供款共

$2,407,740

第5年利息

$1,566,626

第5年共還本金

$841,114

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$128,976	$71,669	$200,645	$37,448,677
62	$128,730	$71,915	$200,645	$37,376,761
63	$128,483	$72,162	$200,645	$37,304,599
64	$128,235	$72,410	$200,645	$37,232,189
65	$127,986	$72,659	$200,645	$37,159,529
66	$127,736	$72,909	$200,645	$37,086,620
67	$127,485	$73,160	$200,645	$37,013,460
68	$127,234	$73,411	$200,645	$36,940,049
69	$126,981	$73,664	$200,645	$36,866,386
70	$126,728	$73,917	$200,645	$36,792,469
71	$126,474	$74,171	$200,645	$36,718,298
72	$126,219	$74,426	$200,645	$36,643,872

第6年供款共

$2,407,740

第6年利息

$1,531,267

第6年共還本金

$876,473

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$125,963	$74,682	$200,645	$36,569,190
74	$125,707	$74,938	$200,645	$36,494,252
75	$125,449	$75,196	$200,645	$36,419,056
76	$125,191	$75,454	$200,645	$36,343,602
77	$124,931	$75,714	$200,645	$36,267,888
78	$124,671	$75,974	$200,645	$36,191,914
79	$124,410	$76,235	$200,645	$36,115,678
80	$124,148	$76,497	$200,645	$36,039,181
81	$123,885	$76,760	$200,645	$35,962,421
82	$123,621	$77,024	$200,645	$35,885,397
83	$123,356	$77,289	$200,645	$35,808,108
84	$123,090	$77,555	$200,645	$35,730,553

第7年供款共

$2,407,740

第7年利息

$1,494,421

第7年共還本金

$913,319

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$122,824	$77,821	$200,645	$35,652,732
86	$122,556	$78,089	$200,645	$35,574,643
87	$122,288	$78,357	$200,645	$35,496,286
88	$122,018	$78,627	$200,645	$35,417,659
89	$121,748	$78,897	$200,645	$35,338,763
90	$121,477	$79,168	$200,645	$35,259,595
91	$121,205	$79,440	$200,645	$35,180,154
92	$120,932	$79,713	$200,645	$35,100,441
93	$120,658	$79,987	$200,645	$35,020,454
94	$120,383	$80,262	$200,645	$34,940,192
95	$120,107	$80,538	$200,645	$34,859,654
96	$119,830	$80,815	$200,645	$34,778,839

第8年供款共

$2,407,740

第8年利息

$1,456,026

第8年共還本金

$951,714

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$119,552	$81,093	$200,645	$34,697,746
98	$119,274	$81,371	$200,645	$34,616,375
99	$118,994	$81,651	$200,645	$34,534,723
100	$118,713	$81,932	$200,645	$34,452,792
101	$118,431	$82,214	$200,645	$34,370,578
102	$118,149	$82,496	$200,645	$34,288,082
103	$117,865	$82,780	$200,645	$34,205,302
104	$117,581	$83,064	$200,645	$34,122,238
105	$117,295	$83,350	$200,645	$34,038,888
106	$117,009	$83,636	$200,645	$33,955,252
107	$116,721	$83,924	$200,645	$33,871,328
108	$116,433	$84,212	$200,645	$33,787,116

第9年供款共

$2,407,740

第9年利息

$1,416,017

第9年共還本金

$991,723

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$116,143	$84,502	$200,645	$33,702,614
110	$115,853	$84,792	$200,645	$33,617,822
111	$115,561	$85,084	$200,645	$33,532,738
112	$115,269	$85,376	$200,645	$33,447,362
113	$114,975	$85,670	$200,645	$33,361,692
114	$114,681	$85,964	$200,645	$33,275,728
115	$114,385	$86,260	$200,645	$33,189,468
116	$114,089	$86,556	$200,645	$33,102,912
117	$113,791	$86,854	$200,645	$33,016,058
118	$113,493	$87,152	$200,645	$32,928,906
119	$113,193	$87,452	$200,645	$32,841,454
120	$112,892	$87,752	$200,645	$32,753,702

第10年供款共

$2,407,740

第10年利息

$1,374,326

第10年共還本金

$1,033,414

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$112,591	$88,054	$200,645	$32,665,647
122	$112,288	$88,357	$200,645	$32,577,291
123	$111,984	$88,661	$200,645	$32,488,630
124	$111,680	$88,965	$200,645	$32,399,665
125	$111,374	$89,271	$200,645	$32,310,394
126	$111,067	$89,578	$200,645	$32,220,816
127	$110,759	$89,886	$200,645	$32,130,930
128	$110,450	$90,195	$200,645	$32,040,735
129	$110,140	$90,505	$200,645	$31,950,230
130	$109,829	$90,816	$200,645	$31,859,414
131	$109,517	$91,128	$200,645	$31,768,285
132	$109,203	$91,442	$200,645	$31,676,844

第11年供款共

$2,407,740

第11年利息

$1,330,882

第11年共還本金

$1,076,858

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$108,889	$91,756	$200,645	$31,585,088
134	$108,574	$92,071	$200,645	$31,493,017
135	$108,257	$92,388	$200,645	$31,400,629
136	$107,940	$92,705	$200,645	$31,307,924
137	$107,621	$93,024	$200,645	$31,214,900
138	$107,301	$93,344	$200,645	$31,121,556
139	$106,980	$93,665	$200,645	$31,027,891
140	$106,658	$93,987	$200,645	$30,933,905
141	$106,335	$94,310	$200,645	$30,839,595
142	$106,011	$94,634	$200,645	$30,744,961
143	$105,686	$94,959	$200,645	$30,650,002
144	$105,359	$95,286	$200,645	$30,554,716

第12年供款共

$2,407,740

第12年利息

$1,285,612

第12年共還本金

$1,122,128

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$105,032	$95,613	$200,645	$30,459,103
146	$104,703	$95,942	$200,645	$30,363,161
147	$104,373	$96,272	$200,645	$30,266,890
148	$104,042	$96,603	$200,645	$30,170,287
149	$103,710	$96,935	$200,645	$30,073,353
150	$103,377	$97,268	$200,645	$29,976,085
151	$103,043	$97,602	$200,645	$29,878,483
152	$102,707	$97,938	$200,645	$29,780,545
153	$102,371	$98,274	$200,645	$29,682,271
154	$102,033	$98,612	$200,645	$29,583,658
155	$101,694	$98,951	$200,645	$29,484,707
156	$101,354	$99,291	$200,645	$29,385,416

第13年供款共

$2,407,740

第13年利息

$1,238,439

第13年共還本金

$1,169,301

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$101,012	$99,633	$200,645	$29,285,783
158	$100,670	$99,975	$200,645	$29,185,808
159	$100,326	$100,319	$200,645	$29,085,489
160	$99,981	$100,664	$200,645	$28,984,826
161	$99,635	$101,010	$200,645	$28,883,816
162	$99,288	$101,357	$200,645	$28,782,459
163	$98,940	$101,705	$200,645	$28,680,754
164	$98,590	$102,055	$200,645	$28,578,699
165	$98,239	$102,406	$200,645	$28,476,293
166	$97,887	$102,758	$200,645	$28,373,536
167	$97,534	$103,111	$200,645	$28,270,425
168	$97,180	$103,465	$200,645	$28,166,959

第14年供款共

$2,407,740

第14年利息

$1,189,283

第14年共還本金

$1,218,457

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$96,824	$103,821	$200,645	$28,063,138
170	$96,467	$104,178	$200,645	$27,958,960
171	$96,109	$104,536	$200,645	$27,854,424
172	$95,750	$104,895	$200,645	$27,749,529
173	$95,389	$105,256	$200,645	$27,644,273
174	$95,027	$105,618	$200,645	$27,538,655
175	$94,664	$105,981	$200,645	$27,432,674
176	$94,300	$106,345	$200,645	$27,326,329
177	$93,934	$106,711	$200,645	$27,219,618
178	$93,567	$107,078	$200,645	$27,112,541
179	$93,199	$107,446	$200,645	$27,005,095
180	$92,830	$107,815	$200,645	$26,897,280

第15年供款共

$2,407,740

第15年利息

$1,138,061

第15年共還本金

$1,269,679

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$92,459	$108,186	$200,645	$26,789,094
182	$92,088	$108,557	$200,645	$26,680,537
183	$91,714	$108,931	$200,645	$26,571,606
184	$91,340	$109,305	$200,645	$26,462,301
185	$90,964	$109,681	$200,645	$26,352,620
186	$90,587	$110,058	$200,645	$26,242,563
187	$90,209	$110,436	$200,645	$26,132,126
188	$89,829	$110,816	$200,645	$26,021,311
189	$89,448	$111,197	$200,645	$25,910,114
190	$89,066	$111,579	$200,645	$25,798,535
191	$88,682	$111,963	$200,645	$25,686,572
192	$88,298	$112,347	$200,645	$25,574,225

第16年供款共

$2,407,740

第16年利息

$1,084,685

第16年共還本金

$1,323,055

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$87,911	$112,734	$200,645	$25,461,491
194	$87,524	$113,121	$200,645	$25,348,370
195	$87,135	$113,510	$200,645	$25,234,860
196	$86,745	$113,900	$200,645	$25,120,960
197	$86,353	$114,292	$200,645	$25,006,668
198	$85,960	$114,685	$200,645	$24,891,984
199	$85,566	$115,079	$200,645	$24,776,905
200	$85,171	$115,474	$200,645	$24,661,431
201	$84,774	$115,871	$200,645	$24,545,559
202	$84,375	$116,270	$200,645	$24,429,290
203	$83,976	$116,669	$200,645	$24,312,620
204	$83,575	$117,070	$200,645	$24,195,550

第17年供款共

$2,407,740

第17年利息

$1,029,065

第17年共還本金

$1,378,675

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$83,172	$117,473	$200,645	$24,078,077
206	$82,768	$117,877	$200,645	$23,960,201
207	$82,363	$118,282	$200,645	$23,841,919
208	$81,957	$118,688	$200,645	$23,723,231
209	$81,549	$119,096	$200,645	$23,604,134
210	$81,139	$119,506	$200,645	$23,484,628
211	$80,728	$119,917	$200,645	$23,364,712
212	$80,316	$120,329	$200,645	$23,244,383
213	$79,903	$120,742	$200,645	$23,123,641
214	$79,488	$121,157	$200,645	$23,002,483
215	$79,071	$121,574	$200,645	$22,880,909
216	$78,653	$121,992	$200,645	$22,758,917

第18年供款共

$2,407,740

第18年利息

$971,107

第18年共還本金

$1,436,633

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$78,234	$122,411	$200,645	$22,636,506
218	$77,813	$122,832	$200,645	$22,513,674
219	$77,391	$123,254	$200,645	$22,390,420
220	$76,967	$123,678	$200,645	$22,266,742
221	$76,542	$124,103	$200,645	$22,142,639
222	$76,115	$124,530	$200,645	$22,018,109
223	$75,687	$124,958	$200,645	$21,893,151
224	$75,258	$125,387	$200,645	$21,767,764
225	$74,827	$125,818	$200,645	$21,641,946
226	$74,394	$126,251	$200,645	$21,515,695
227	$73,960	$126,685	$200,645	$21,389,010
228	$73,525	$127,120	$200,645	$21,261,890

第19年供款共

$2,407,740

第19年利息

$910,713

第19年共還本金

$1,497,027

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$73,088	$127,557	$200,645	$21,134,333
230	$72,649	$127,996	$200,645	$21,006,337
231	$72,209	$128,436	$200,645	$20,877,901
232	$71,768	$128,877	$200,645	$20,749,024
233	$71,325	$129,320	$200,645	$20,619,704
234	$70,880	$129,765	$200,645	$20,489,939
235	$70,434	$130,211	$200,645	$20,359,728
236	$69,987	$130,658	$200,645	$20,229,070
237	$69,537	$131,108	$200,645	$20,097,962
238	$69,087	$131,558	$200,645	$19,966,404
239	$68,635	$132,010	$200,645	$19,834,394
240	$68,181	$132,464	$200,645	$19,701,929

第20年供款共

$2,407,740

第20年利息

$847,779

第20年共還本金

$1,559,961

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$67,725	$132,920	$200,645	$19,569,010
242	$67,268	$133,377	$200,645	$19,435,633
243	$66,810	$133,835	$200,645	$19,301,798
244	$66,350	$134,295	$200,645	$19,167,503
245	$65,888	$134,757	$200,645	$19,032,746
246	$65,425	$135,220	$200,645	$18,897,527
247	$64,960	$135,685	$200,645	$18,761,842
248	$64,494	$136,151	$200,645	$18,625,691
249	$64,026	$136,619	$200,645	$18,489,071
250	$63,556	$137,089	$200,645	$18,351,983
251	$63,085	$137,560	$200,645	$18,214,423
252	$62,612	$138,033	$200,645	$18,076,390

第21年供款共

$2,407,740

第21年利息

$782,200

第21年共還本金

$1,625,540

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$62,138	$138,507	$200,645	$17,937,882
254	$61,661	$138,984	$200,645	$17,798,899
255	$61,184	$139,461	$200,645	$17,659,438
256	$60,704	$139,941	$200,645	$17,519,497
257	$60,223	$140,422	$200,645	$17,379,075
258	$59,741	$140,904	$200,645	$17,238,171
259	$59,256	$141,389	$200,645	$17,096,782
260	$58,770	$141,875	$200,645	$16,954,907
261	$58,282	$142,362	$200,645	$16,812,545
262	$57,793	$142,852	$200,645	$16,669,693
263	$57,302	$143,343	$200,645	$16,526,350
264	$56,809	$143,836	$200,645	$16,382,514

第22年供款共

$2,407,740

第22年利息

$713,864

第22年共還本金

$1,693,876

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$56,315	$144,330	$200,645	$16,238,184
266	$55,819	$144,826	$200,645	$16,093,358
267	$55,321	$145,324	$200,645	$15,948,034
268	$54,821	$145,824	$200,645	$15,802,210
269	$54,320	$146,325	$200,645	$15,655,885
270	$53,817	$146,828	$200,645	$15,509,057
271	$53,312	$147,333	$200,645	$15,361,725
272	$52,806	$147,839	$200,645	$15,213,886
273	$52,298	$148,347	$200,645	$15,065,538
274	$51,788	$148,857	$200,645	$14,916,681
275	$51,276	$149,369	$200,645	$14,767,312
276	$50,763	$149,882	$200,645	$14,617,430

第23年供款共

$2,407,740

第23年利息

$642,656

第23年共還本金

$1,765,084

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$50,247	$150,398	$200,645	$14,467,032
278	$49,730	$150,915	$200,645	$14,316,118
279	$49,212	$151,433	$200,645	$14,164,685
280	$48,691	$151,954	$200,645	$14,012,731
281	$48,169	$152,476	$200,645	$13,860,254
282	$47,645	$153,000	$200,645	$13,707,254
283	$47,119	$153,526	$200,645	$13,553,728
284	$46,591	$154,054	$200,645	$13,399,674
285	$46,061	$154,584	$200,645	$13,245,090
286	$45,530	$155,115	$200,645	$13,089,975
287	$44,997	$155,648	$200,645	$12,934,327
288	$44,462	$156,183	$200,645	$12,778,144

第24年供款共

$2,407,740

第24年利息

$568,454

第24年共還本金

$1,839,286

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$43,925	$156,720	$200,645	$12,621,424
290	$43,386	$157,259	$200,645	$12,464,165
291	$42,846	$157,799	$200,645	$12,306,365
292	$42,303	$158,342	$200,645	$12,148,023
293	$41,759	$158,886	$200,645	$11,989,137
294	$41,213	$159,432	$200,645	$11,829,705
295	$40,665	$159,980	$200,645	$11,669,725
296	$40,115	$160,530	$200,645	$11,509,194
297	$39,563	$161,082	$200,645	$11,348,112
298	$39,009	$161,636	$200,645	$11,186,476
299	$38,454	$162,191	$200,645	$11,024,285
300	$37,896	$162,749	$200,645	$10,861,536

第25年供款共

$2,407,740

第25年利息

$491,132

第25年共還本金

$1,916,608

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$37,337	$163,308	$200,645	$10,698,227
302	$36,775	$163,870	$200,645	$10,534,357
303	$36,212	$164,433	$200,645	$10,369,924
304	$35,647	$164,998	$200,645	$10,204,926
305	$35,079	$165,566	$200,645	$10,039,360
306	$34,510	$166,135	$200,645	$9,873,226
307	$33,939	$166,706	$200,645	$9,706,520
308	$33,366	$167,279	$200,645	$9,539,241
309	$32,791	$167,854	$200,645	$9,371,387
310	$32,214	$168,431	$200,645	$9,202,956
311	$31,635	$169,010	$200,645	$9,033,947
312	$31,054	$169,591	$200,645	$8,864,356

第26年供款共

$2,407,740

第26年利息

$410,560

第26年共還本金

$1,997,180

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$30,471	$170,174	$200,645	$8,694,182
314	$29,886	$170,759	$200,645	$8,523,423
315	$29,299	$171,346	$200,645	$8,352,078
316	$28,710	$171,935	$200,645	$8,180,143
317	$28,119	$172,526	$200,645	$8,007,617
318	$27,526	$173,119	$200,645	$7,834,498
319	$26,931	$173,714	$200,645	$7,660,784
320	$26,334	$174,311	$200,645	$7,486,473
321	$25,735	$174,910	$200,645	$7,311,563
322	$25,133	$175,511	$200,645	$7,136,052
323	$24,530	$176,115	$200,645	$6,959,937
324	$23,925	$176,720	$200,645	$6,783,217

第27年供款共

$2,407,740

第27年利息

$326,601

第27年共還本金

$2,081,139

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$23,317	$177,328	$200,645	$6,605,889
326	$22,708	$177,937	$200,645	$6,427,952
327	$22,096	$178,549	$200,645	$6,249,403
328	$21,482	$179,163	$200,645	$6,070,240
329	$20,866	$179,779	$200,645	$5,890,462
330	$20,248	$180,397	$200,645	$5,710,065
331	$19,628	$181,017	$200,645	$5,529,048
332	$19,006	$181,639	$200,645	$5,347,409
333	$18,382	$182,263	$200,645	$5,165,146
334	$17,755	$182,890	$200,645	$4,982,256
335	$17,127	$183,518	$200,645	$4,798,738
336	$16,496	$184,149	$200,645	$4,614,589

第28年供款共

$2,407,740

第28年利息

$239,112

第28年共還本金

$2,168,628

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$15,863	$184,782	$200,645	$4,429,806
338	$15,227	$185,418	$200,645	$4,244,389
339	$14,590	$186,055	$200,645	$4,058,334
340	$13,951	$186,694	$200,645	$3,871,639
341	$13,309	$187,336	$200,645	$3,684,303
342	$12,665	$187,980	$200,645	$3,496,323
343	$12,019	$188,626	$200,645	$3,307,697
344	$11,370	$189,275	$200,645	$3,118,422
345	$10,720	$189,925	$200,645	$2,928,496
346	$10,067	$190,578	$200,645	$2,737,918
347	$9,412	$191,233	$200,645	$2,546,685
348	$8,754	$191,891	$200,645	$2,354,794

第29年供款共

$2,407,740

第29年利息

$147,945

第29年共還本金

$2,259,795

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$8,095	$192,550	$200,645	$2,162,244
350	$7,433	$193,212	$200,645	$1,969,031
351	$6,769	$193,876	$200,645	$1,775,155
352	$6,102	$194,543	$200,645	$1,580,612
353	$5,433	$195,212	$200,645	$1,385,400
354	$4,762	$195,883	$200,645	$1,189,518
355	$4,089	$196,556	$200,645	$992,962
356	$3,413	$197,232	$200,645	$795,730
357	$2,735	$197,910	$200,645	$597,820
358	$2,055	$198,590	$200,645	$399,230
359	$1,372	$199,273	$200,645	$199,958
360	$687	$199,958	$200,645	$0

第30年供款共

$2,407,740

第30年利息

$52,946

第30年共還本金

$2,354,794

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$103,464,697

免责声明

笋盘推介

按揭保险费
info