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$38,568,525

每月供款
$83,118

首期

$7,350,000

总贷款额

$17,150,000

總利息

$12,772,275

印花税

$1,041,250

其他

$255,000

置业成本总预算

HK$8,646,250

$166,235

置业成本总预算

HK$8,646,250

首期

$7,350,000
印花税

$1,041,250
- AVD
  
  $1,041,250
律师费

$ 10,000
代理佣金

$245,000
按揭保险费

不适用

$166,235

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 Clear Water Bay (Lobster Bay)

thumb_up

Private Garden House with Sea Views

建

2,100 呎

@11,905

local_fire_department 至HIT hotel_class 楼王

售$2,500 万

建

2,100 呎

@11,905

售$2,500 万

local_fire_department 至HIT hotel_class 楼王

沙田乐怡小筑

thumb_up

火炭近马场环境清幽鸟语花香 3房套连大花园双车位

实

1,385 呎

@18,051

建

1,624 呎

@15,394

real_estate_agent 罕有放盘

售$2,500 万

实

1,385 呎

@18,051

建

1,624 呎

@15,394

售$2,500 万

real_estate_agent 罕有放盘

VR实景

清水湾临海品味屋全海景大园2车泊屋前

thumb_up

临海品味屋全海景大园2车泊屋前

建

2,100 呎

@11,429

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

售$2,400 万

建

2,100 呎

@11,429

售$2,400 万

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

西贡溱乔

thumb_up

Private Garden House

实

1,232 呎

@19,481

建

1,908 呎

@12,579

local_fire_department 至HIT hotel_class 楼王 vpn_key 有匙即睇

售$2,400 万

实

1,232 呎

@19,481

建

1,908 呎

@12,579

售$2,400 万

local_fire_department 至HIT hotel_class 楼王 vpn_key 有匙即睇

西贡蚝涌

thumb_up

Private Indeed Garden & Pool House

建

2,100 呎

@11,905

local_fire_department 至HIT hotel_class 楼王

售$2,500 万

建

2,100 呎

@11,905

售$2,500 万

local_fire_department 至HIT hotel_class 楼王

西贡柳涛轩

thumb_up

西贡

建

2,100 呎

@11,333

local_fire_department 至HIT pets 爱竉必选

售$2,380 万

建

2,100 呎

@11,333

售$2,380 万

local_fire_department 至HIT pets 爱竉必选

KOL实拍

西贡管理式村屋

thumb_up

管理式村屋

建

2,100 呎

@11,333

local_fire_department 至HIT

售$2,380 万

建

2,100 呎

@11,333

售$2,380 万

local_fire_department 至HIT

白石角天赋海湾海钻第09座

thumb_up

罕有特色单位可租可买有匙即睇友好业主欢迎约睇比较

实

1,485 呎

@16,027

建

1,942 呎

@12,255

local_offer 低水笋价 vpn_key 有匙即睇 flight_takeoff 移民急让 pets 爱竉必选

售$2,380 万

实

1,485 呎

@16,027

建

1,942 呎

@12,255

售$2,380 万

local_offer 低水笋价 vpn_key 有匙即睇 flight_takeoff 移民急让 pets 爱竉必选

VR实景

马鞍山岚岸第05座

thumb_up

池海双辉,西南

实

1,569 呎

@15,934

建

2,104 呎

@11,882

local_fire_department 至HIT real_estate_agent 罕有放盘

售$2,500 万

实

1,569 呎

@15,934

建

2,104 呎

@11,882

售$2,500 万

local_fire_department 至HIT real_estate_agent 罕有放盘

马鞍山迎海第03期星湾御第16座

thumb_up

高层全海星湾靓海景,四房双套优质单位

实

1,413 呎

@17,693

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇

售$2,500 万

实

1,413 呎

@17,693

售$2,500 万

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇

沙田嘉御山

thumb_up

嘉御山*大积3房^实用1552呎^连车位^一盘难求^东南

实

1,552 呎

@15,464

建

2,055 呎

@11,679

real_estate_agent 罕有放盘 hotel_class 楼王 local_offer 低水笋价

售$2,400 万

实

1,552 呎

@15,464

建

2,055 呎

@11,679

售$2,400 万

real_estate_agent 罕有放盘 hotel_class 楼王 local_offer 低水笋价

KOL实拍

西贡木棉山

thumb_up

单边花园屋

建

2,100 呎

@11,905

售$2,500 万

建

2,100 呎

@11,905

售$2,500 万

利率	15年	20年	25年	30年
1.000	$102,642	$78,872	$64,634	$55,161
1.500	$106,457	$82,757	$68,589	$59,188
2.000	$110,362	$86,759	$72,691	$63,390
2.500	$114,354	$90,878	$76,938	$67,763
3.000	$118,435	$95,113	$81,327	$72,305
3.500	$122,602	$99,463	$85,857	$77,011
4.000	$126,856	$103,926	$90,524	$81,877
4.125	$127,933	$105,059	$91,712	$83,117
4.500	$131,196	$108,499	$95,325	$86,897
5.000	$135,621	$113,182	$100,257	$92,065
5.500	$140,130	$117,973	$105,316	$97,376
6.000	$144,721	$122,868	$110,498	$102,823

每月供款$83,118

年期

30年

贷款金额

$17,150,000

總利息

$12,772,275

总贷款连利息

$29,922,275

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$58,953	$24,164	$83,117	$17,125,836
2	$58,870	$24,247	$83,117	$17,101,588
3	$58,787	$24,331	$83,117	$17,077,258
4	$58,703	$24,414	$83,117	$17,052,843
5	$58,619	$24,498	$83,117	$17,028,345
6	$58,535	$24,582	$83,117	$17,003,762
7	$58,450	$24,667	$83,117	$16,979,095
8	$58,366	$24,752	$83,117	$16,954,344
9	$58,281	$24,837	$83,117	$16,929,507
10	$58,195	$24,922	$83,117	$16,904,585
11	$58,110	$25,008	$83,117	$16,879,577
12	$58,024	$25,094	$83,117	$16,854,483

第1年供款共

$997,409

第1年利息

$701,892

第1年共還本金

$295,517

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$57,937	$25,180	$83,117	$16,829,303
14	$57,851	$25,267	$83,117	$16,804,036
15	$57,764	$25,354	$83,117	$16,778,682
16	$57,677	$25,441	$83,117	$16,753,242
17	$57,589	$25,528	$83,117	$16,727,713
18	$57,502	$25,616	$83,117	$16,702,098
19	$57,413	$25,704	$83,117	$16,676,394
20	$57,325	$25,792	$83,117	$16,650,601
21	$57,236	$25,881	$83,117	$16,624,720
22	$57,147	$25,970	$83,117	$16,598,750
23	$57,058	$26,059	$83,117	$16,572,691
24	$56,969	$26,149	$83,117	$16,546,542

第2年供款共

$997,409

第2年利息

$689,469

第2年共還本金

$307,940

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$56,879	$26,239	$83,117	$16,520,304
26	$56,789	$26,329	$83,117	$16,493,975
27	$56,698	$26,419	$83,117	$16,467,555
28	$56,607	$26,510	$83,117	$16,441,045
29	$56,516	$26,601	$83,117	$16,414,444
30	$56,425	$26,693	$83,117	$16,387,751
31	$56,333	$26,785	$83,117	$16,360,966
32	$56,241	$26,877	$83,117	$16,334,090
33	$56,148	$26,969	$83,117	$16,307,121
34	$56,056	$27,062	$83,117	$16,280,059
35	$55,963	$27,155	$83,117	$16,252,904
36	$55,869	$27,248	$83,117	$16,225,656

第3年供款共

$997,409

第3年利息

$676,523

第3年共還本金

$320,886

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$55,776	$27,342	$83,117	$16,198,315
38	$55,682	$27,436	$83,117	$16,170,879
39	$55,587	$27,530	$83,117	$16,143,349
40	$55,493	$27,625	$83,117	$16,115,724
41	$55,398	$27,720	$83,117	$16,088,005
42	$55,303	$27,815	$83,117	$16,060,190
43	$55,207	$27,911	$83,117	$16,032,279
44	$55,111	$28,006	$83,117	$16,004,273
45	$55,015	$28,103	$83,117	$15,976,170
46	$54,918	$28,199	$83,117	$15,947,971
47	$54,821	$28,296	$83,117	$15,919,674
48	$54,724	$28,394	$83,117	$15,891,281

第4年供款共

$997,409

第4年利息

$663,034

第4年共還本金

$334,376

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$54,626	$28,491	$83,117	$15,862,790
50	$54,528	$28,589	$83,117	$15,834,201
51	$54,430	$28,687	$83,117	$15,805,513
52	$54,331	$28,786	$83,117	$15,776,727
53	$54,232	$28,885	$83,117	$15,747,842
54	$54,133	$28,984	$83,117	$15,718,858
55	$54,034	$29,084	$83,117	$15,689,774
56	$53,934	$29,184	$83,117	$15,660,590
57	$53,833	$29,284	$83,117	$15,631,306
58	$53,733	$29,385	$83,117	$15,601,921
59	$53,632	$29,486	$83,117	$15,572,436
60	$53,530	$29,587	$83,117	$15,542,848

第5年供款共

$997,409

第5年利息

$648,977

第5年共還本金

$348,432

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$53,429	$29,689	$83,117	$15,513,160
62	$53,326	$29,791	$83,117	$15,483,369
63	$53,224	$29,893	$83,117	$15,453,475
64	$53,121	$29,996	$83,117	$15,423,479
65	$53,018	$30,099	$83,117	$15,393,380
66	$52,915	$30,203	$83,117	$15,363,177
67	$52,811	$30,307	$83,117	$15,332,871
68	$52,707	$30,411	$83,117	$15,302,460
69	$52,602	$30,515	$83,117	$15,271,945
70	$52,497	$30,620	$83,117	$15,241,325
71	$52,392	$30,725	$83,117	$15,210,599
72	$52,286	$30,831	$83,117	$15,179,768

第6年供款共

$997,409

第6年利息

$634,329

第6年共還本金

$363,080

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$52,180	$30,937	$83,117	$15,148,831
74	$52,074	$31,043	$83,117	$15,117,788
75	$51,967	$31,150	$83,117	$15,086,638
76	$51,860	$31,257	$83,117	$15,055,381
77	$51,753	$31,365	$83,117	$15,024,016
78	$51,645	$31,472	$83,117	$14,992,544
79	$51,537	$31,581	$83,117	$14,960,963
80	$51,428	$31,689	$83,117	$14,929,274
81	$51,319	$31,798	$83,117	$14,897,476
82	$51,210	$31,907	$83,117	$14,865,569
83	$51,100	$32,017	$83,117	$14,833,552
84	$50,990	$32,127	$83,117	$14,801,425

第7年供款共

$997,409

第7年利息

$619,066

第7年共還本金

$378,344

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$50,880	$32,238	$83,117	$14,769,187
86	$50,769	$32,348	$83,117	$14,736,839
87	$50,658	$32,460	$83,117	$14,704,379
88	$50,546	$32,571	$83,117	$14,671,808
89	$50,434	$32,683	$83,117	$14,639,125
90	$50,322	$32,795	$83,117	$14,606,330
91	$50,209	$32,908	$83,117	$14,573,421
92	$50,096	$33,021	$83,117	$14,540,400
93	$49,983	$33,135	$83,117	$14,507,265
94	$49,869	$33,249	$83,117	$14,474,017
95	$49,754	$33,363	$83,117	$14,440,654
96	$49,640	$33,478	$83,117	$14,407,176

第8年供款共

$997,409

第8年利息

$603,160

第8年共還本金

$394,249

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$49,525	$33,593	$83,117	$14,373,583
98	$49,409	$33,708	$83,117	$14,339,875
99	$49,293	$33,824	$83,117	$14,306,051
100	$49,177	$33,940	$83,117	$14,272,111
101	$49,060	$34,057	$83,117	$14,238,053
102	$48,943	$34,174	$83,117	$14,203,879
103	$48,826	$34,292	$83,117	$14,169,588
104	$48,708	$34,409	$83,117	$14,135,178
105	$48,590	$34,528	$83,117	$14,100,651
106	$48,471	$34,646	$83,117	$14,066,004
107	$48,352	$34,766	$83,117	$14,031,239
108	$48,232	$34,885	$83,117	$13,996,353

第9年供款共

$997,409

第9年利息

$586,587

第9年共還本金

$410,823

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$48,112	$35,005	$83,117	$13,961,349
110	$47,992	$35,125	$83,117	$13,926,223
111	$47,871	$35,246	$83,117	$13,890,977
112	$47,750	$35,367	$83,117	$13,855,610
113	$47,629	$35,489	$83,117	$13,820,121
114	$47,507	$35,611	$83,117	$13,784,510
115	$47,384	$35,733	$83,117	$13,748,777
116	$47,261	$35,856	$83,117	$13,712,921
117	$47,138	$35,979	$83,117	$13,676,942
118	$47,014	$36,103	$83,117	$13,640,839
119	$46,890	$36,227	$83,117	$13,604,612
120	$46,766	$36,352	$83,117	$13,568,260

第10年供款共

$997,409

第10年利息

$569,316

第10年共還本金

$428,093

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$46,641	$36,477	$83,117	$13,531,784
122	$46,516	$36,602	$83,117	$13,495,182
123	$46,390	$36,728	$83,117	$13,458,454
124	$46,263	$36,854	$83,117	$13,421,600
125	$46,137	$36,981	$83,117	$13,384,620
126	$46,010	$37,108	$83,117	$13,347,512
127	$45,882	$37,235	$83,117	$13,310,276
128	$45,754	$37,363	$83,117	$13,272,913
129	$45,626	$37,492	$83,117	$13,235,421
130	$45,497	$37,621	$83,117	$13,197,801
131	$45,367	$37,750	$83,117	$13,160,051
132	$45,238	$37,880	$83,117	$13,122,171

第11年供款共

$997,409

第11年利息

$551,320

第11年共還本金

$446,090

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$45,107	$38,010	$83,117	$13,084,161
134	$44,977	$38,141	$83,117	$13,046,020
135	$44,846	$38,272	$83,117	$13,007,749
136	$44,714	$38,403	$83,117	$12,969,345
137	$44,582	$38,535	$83,117	$12,930,810
138	$44,450	$38,668	$83,117	$12,892,142
139	$44,317	$38,801	$83,117	$12,853,341
140	$44,183	$38,934	$83,117	$12,814,407
141	$44,050	$39,068	$83,117	$12,775,340
142	$43,915	$39,202	$83,117	$12,736,137
143	$43,780	$39,337	$83,117	$12,696,800
144	$43,645	$39,472	$83,117	$12,657,328

第12年供款共

$997,409

第12年利息

$532,566

第12年共還本金

$464,843

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$43,510	$39,608	$83,117	$12,617,720
146	$43,373	$39,744	$83,117	$12,577,976
147	$43,237	$39,881	$83,117	$12,538,096
148	$43,100	$40,018	$83,117	$12,498,078
149	$42,962	$40,155	$83,117	$12,457,923
150	$42,824	$40,293	$83,117	$12,417,629
151	$42,686	$40,432	$83,117	$12,377,198
152	$42,547	$40,571	$83,117	$12,336,627
153	$42,407	$40,710	$83,117	$12,295,916
154	$42,267	$40,850	$83,117	$12,255,066
155	$42,127	$40,991	$83,117	$12,214,076
156	$41,986	$41,132	$83,117	$12,172,944

第13年供款共

$997,409

第13年利息

$513,025

第13年共還本金

$484,384

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$41,844	$41,273	$83,117	$12,131,671
158	$41,703	$41,415	$83,117	$12,090,256
159	$41,560	$41,557	$83,117	$12,048,699
160	$41,417	$41,700	$83,117	$12,006,999
161	$41,274	$41,843	$83,117	$11,965,156
162	$41,130	$41,987	$83,117	$11,923,169
163	$40,986	$42,132	$83,117	$11,881,037
164	$40,841	$42,276	$83,117	$11,838,761
165	$40,696	$42,422	$83,117	$11,796,339
166	$40,550	$42,568	$83,117	$11,753,771
167	$40,404	$42,714	$83,117	$11,711,058
168	$40,257	$42,861	$83,117	$11,668,197

第14年供款共

$997,409

第14年利息

$492,662

第14年共還本金

$504,747

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$40,109	$43,008	$83,117	$11,625,189
170	$39,962	$43,156	$83,117	$11,582,033
171	$39,813	$43,304	$83,117	$11,538,729
172	$39,664	$43,453	$83,117	$11,495,276
173	$39,515	$43,602	$83,117	$11,451,673
174	$39,365	$43,752	$83,117	$11,407,921
175	$39,215	$43,903	$83,117	$11,364,018
176	$39,064	$44,054	$83,117	$11,319,965
177	$38,912	$44,205	$83,117	$11,275,760
178	$38,760	$44,357	$83,117	$11,231,403
179	$38,608	$44,509	$83,117	$11,186,893
180	$38,455	$44,662	$83,117	$11,142,231

第15年供款共

$997,409

第15年利息

$471,443

第15年共還本金

$525,966

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$38,301	$44,816	$83,117	$11,097,415
182	$38,147	$44,970	$83,117	$11,052,445
183	$37,993	$45,125	$83,117	$11,007,320
184	$37,838	$45,280	$83,117	$10,962,040
185	$37,682	$45,435	$83,117	$10,916,605
186	$37,526	$45,592	$83,117	$10,871,013
187	$37,369	$45,748	$83,117	$10,825,265
188	$37,212	$45,906	$83,117	$10,779,359
189	$37,054	$46,063	$83,117	$10,733,296
190	$36,896	$46,222	$83,117	$10,687,074
191	$36,737	$46,381	$83,117	$10,640,694
192	$36,577	$46,540	$83,117	$10,594,154

第16年供款共

$997,409

第16年利息

$449,332

第16年共還本金

$548,077

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$36,417	$46,700	$83,117	$10,547,454
194	$36,257	$46,861	$83,117	$10,500,593
195	$36,096	$47,022	$83,117	$10,453,571
196	$35,934	$47,183	$83,117	$10,406,388
197	$35,772	$47,345	$83,117	$10,359,043
198	$35,609	$47,508	$83,117	$10,311,534
199	$35,446	$47,672	$83,117	$10,263,863
200	$35,282	$47,835	$83,117	$10,216,027
201	$35,118	$48,000	$83,117	$10,168,028
202	$34,953	$48,165	$83,117	$10,119,863
203	$34,787	$48,330	$83,117	$10,071,532
204	$34,621	$48,497	$83,117	$10,023,036

第17年供款共

$997,409

第17年利息

$426,291

第17年共還本金

$571,118

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$34,454	$48,663	$83,117	$9,974,373
206	$34,287	$48,831	$83,117	$9,925,542
207	$34,119	$48,998	$83,117	$9,876,544
208	$33,951	$49,167	$83,117	$9,827,377
209	$33,782	$49,336	$83,117	$9,778,041
210	$33,612	$49,505	$83,117	$9,728,536
211	$33,442	$49,676	$83,117	$9,678,860
212	$33,271	$49,846	$83,117	$9,629,014
213	$33,100	$50,018	$83,117	$9,578,996
214	$32,928	$50,190	$83,117	$9,528,806
215	$32,755	$50,362	$83,117	$9,478,444
216	$32,582	$50,535	$83,117	$9,427,909

第18年供款共

$997,409

第18年利息

$402,282

第18年共還本金

$595,127

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$32,408	$50,709	$83,117	$9,377,200
218	$32,234	$50,883	$83,117	$9,326,317
219	$32,059	$51,058	$83,117	$9,275,258
220	$31,884	$51,234	$83,117	$9,224,025
221	$31,708	$51,410	$83,117	$9,172,615
222	$31,531	$51,587	$83,117	$9,121,028
223	$31,354	$51,764	$83,117	$9,069,264
224	$31,176	$51,942	$83,117	$9,017,323
225	$30,997	$52,120	$83,117	$8,965,202
226	$30,818	$52,300	$83,117	$8,912,903
227	$30,638	$52,479	$83,117	$8,860,423
228	$30,458	$52,660	$83,117	$8,807,764

第19年供款共

$997,409

第19年利息

$377,264

第19年共還本金

$620,145

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$30,277	$52,841	$83,117	$8,754,923
230	$30,095	$53,022	$83,117	$8,701,900
231	$29,913	$53,205	$83,117	$8,648,696
232	$29,730	$53,388	$83,117	$8,595,308
233	$29,546	$53,571	$83,117	$8,541,737
234	$29,362	$53,755	$83,117	$8,487,982
235	$29,177	$53,940	$83,117	$8,434,042
236	$28,992	$54,125	$83,117	$8,379,917
237	$28,806	$54,311	$83,117	$8,325,605
238	$28,619	$54,498	$83,117	$8,271,107
239	$28,432	$54,685	$83,117	$8,216,422
240	$28,244	$54,873	$83,117	$8,161,548

第20年供款共

$997,409

第20年利息

$351,194

第20年共還本金

$646,216

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$28,055	$55,062	$83,117	$8,106,486
242	$27,866	$55,251	$83,117	$8,051,235
243	$27,676	$55,441	$83,117	$7,995,793
244	$27,486	$55,632	$83,117	$7,940,161
245	$27,294	$55,823	$83,117	$7,884,338
246	$27,102	$56,015	$83,117	$7,828,323
247	$26,910	$56,208	$83,117	$7,772,116
248	$26,717	$56,401	$83,117	$7,715,715
249	$26,523	$56,595	$83,117	$7,659,120
250	$26,328	$56,789	$83,117	$7,602,331
251	$26,133	$56,984	$83,117	$7,545,347
252	$25,937	$57,180	$83,117	$7,488,166

第21年供款共

$997,409

第21年利息

$324,027

第21年共還本金

$673,382

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$25,741	$57,377	$83,117	$7,430,789
254	$25,543	$57,574	$83,117	$7,373,215
255	$25,345	$57,772	$83,117	$7,315,443
256	$25,147	$57,971	$83,117	$7,257,473
257	$24,948	$58,170	$83,117	$7,199,303
258	$24,748	$58,370	$83,117	$7,140,933
259	$24,547	$58,570	$83,117	$7,082,363
260	$24,346	$58,772	$83,117	$7,023,591
261	$24,144	$58,974	$83,117	$6,964,617
262	$23,941	$59,177	$83,117	$6,905,440
263	$23,737	$59,380	$83,117	$6,846,060
264	$23,533	$59,584	$83,117	$6,786,476

第22年供款共

$997,409

第22年利息

$295,719

第22年共還本金

$701,690

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$23,329	$59,789	$83,117	$6,726,687
266	$23,123	$59,994	$83,117	$6,666,693
267	$22,917	$60,201	$83,117	$6,606,492
268	$22,710	$60,408	$83,117	$6,546,085
269	$22,502	$60,615	$83,117	$6,485,469
270	$22,294	$60,824	$83,117	$6,424,646
271	$22,085	$61,033	$83,117	$6,363,613
272	$21,875	$61,243	$83,117	$6,302,371
273	$21,664	$61,453	$83,117	$6,240,918
274	$21,453	$61,664	$83,117	$6,179,253
275	$21,241	$61,876	$83,117	$6,117,377
276	$21,028	$62,089	$83,117	$6,055,288

第23年供款共

$997,409

第23年利息

$266,221

第23年共還本金

$731,188

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$20,815	$62,302	$83,117	$5,992,986
278	$20,601	$62,517	$83,117	$5,930,469
279	$20,386	$62,731	$83,117	$5,867,738
280	$20,170	$62,947	$83,117	$5,804,791
281	$19,954	$63,163	$83,117	$5,741,627
282	$19,737	$63,381	$83,117	$5,678,247
283	$19,519	$63,598	$83,117	$5,614,648
284	$19,300	$63,817	$83,117	$5,550,831
285	$19,081	$64,036	$83,117	$5,486,795
286	$18,861	$64,257	$83,117	$5,422,538
287	$18,640	$64,477	$83,117	$5,358,061
288	$18,418	$64,699	$83,117	$5,293,361

第24年供款共

$997,409

第24年利息

$235,483

第24年共還本金

$761,927

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$18,196	$64,921	$83,117	$5,228,440
290	$17,973	$65,145	$83,117	$5,163,295
291	$17,749	$65,369	$83,117	$5,097,927
292	$17,524	$65,593	$83,117	$5,032,333
293	$17,299	$65,819	$83,117	$4,966,515
294	$17,072	$66,045	$83,117	$4,900,470
295	$16,845	$66,272	$83,117	$4,834,197
296	$16,618	$66,500	$83,117	$4,767,698
297	$16,389	$66,728	$83,117	$4,700,969
298	$16,160	$66,958	$83,117	$4,634,011
299	$15,929	$67,188	$83,117	$4,566,823
300	$15,698	$67,419	$83,117	$4,499,404

第25年供款共

$997,409

第25年利息

$203,452

第25年共還本金

$793,957

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$15,467	$67,651	$83,117	$4,431,754
302	$15,234	$67,883	$83,117	$4,363,870
303	$15,001	$68,117	$83,117	$4,295,754
304	$14,767	$68,351	$83,117	$4,227,403
305	$14,532	$68,586	$83,117	$4,158,817
306	$14,296	$68,821	$83,117	$4,089,996
307	$14,059	$69,058	$83,117	$4,020,938
308	$13,822	$69,295	$83,117	$3,951,642
309	$13,584	$69,534	$83,117	$3,882,108
310	$13,345	$69,773	$83,117	$3,812,336
311	$13,105	$70,013	$83,117	$3,742,323
312	$12,864	$70,253	$83,117	$3,672,070

第26年供款共

$997,409

第26年利息

$170,075

第26年共還本金

$827,334

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$12,623	$70,495	$83,117	$3,601,575
314	$12,380	$70,737	$83,117	$3,530,838
315	$12,137	$70,980	$83,117	$3,459,858
316	$11,893	$71,224	$83,117	$3,388,634
317	$11,648	$71,469	$83,117	$3,317,165
318	$11,403	$71,715	$83,117	$3,245,450
319	$11,156	$71,961	$83,117	$3,173,489
320	$10,909	$72,209	$83,117	$3,101,281
321	$10,661	$72,457	$83,117	$3,028,824
322	$10,412	$72,706	$83,117	$2,956,118
323	$10,162	$72,956	$83,117	$2,883,162
324	$9,911	$73,207	$83,117	$2,809,956

第27年供款共

$997,409

第27年利息

$135,295

第27年共還本金

$862,114

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$9,659	$73,458	$83,117	$2,736,497
326	$9,407	$73,711	$83,117	$2,662,787
327	$9,153	$73,964	$83,117	$2,588,823
328	$8,899	$74,218	$83,117	$2,514,604
329	$8,644	$74,473	$83,117	$2,440,131
330	$8,388	$74,729	$83,117	$2,365,401
331	$8,131	$74,986	$83,117	$2,290,415
332	$7,873	$75,244	$83,117	$2,215,171
333	$7,615	$75,503	$83,117	$2,139,668
334	$7,355	$75,762	$83,117	$2,063,906
335	$7,095	$76,023	$83,117	$1,987,883
336	$6,833	$76,284	$83,117	$1,911,599

第28年供款共

$997,409

第28年利息

$99,052

第28年共還本金

$898,357

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$6,571	$76,546	$83,117	$1,835,053
338	$6,308	$76,809	$83,117	$1,758,243
339	$6,044	$77,073	$83,117	$1,681,170
340	$5,779	$77,338	$83,117	$1,603,831
341	$5,513	$77,604	$83,117	$1,526,227
342	$5,246	$77,871	$83,117	$1,448,356
343	$4,979	$78,139	$83,117	$1,370,217
344	$4,710	$78,407	$83,117	$1,291,810
345	$4,441	$78,677	$83,117	$1,213,133
346	$4,170	$78,947	$83,117	$1,134,186
347	$3,899	$79,219	$83,117	$1,054,967
348	$3,626	$79,491	$83,117	$975,476

第29年供款共

$997,409

第29年利息

$61,286

第29年共還本金

$936,123

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$3,353	$79,764	$83,117	$895,712
350	$3,079	$80,038	$83,117	$815,674
351	$2,804	$80,314	$83,117	$735,360
352	$2,528	$80,590	$83,117	$654,770
353	$2,251	$80,867	$83,117	$573,904
354	$1,973	$81,145	$83,117	$492,759
355	$1,694	$81,424	$83,117	$411,336
356	$1,414	$81,703	$83,117	$329,632
357	$1,133	$81,984	$83,117	$247,648
358	$851	$82,266	$83,117	$165,382
359	$568	$82,549	$83,117	$82,833
360	$285	$82,833	$83,117	$0

第30年供款共

$997,409

第30年利息

$21,933

第30年共還本金

$975,476

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$38,568,525

免责声明

笋盘推介

按揭保险费
info