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$44,076,886

每月供款
$94,992

首期

$8,400,000

总贷款额

$19,600,000

總利息

$14,596,886

印花税

$1,190,000

其他

$290,000

置业成本总预算

HK$9,880,000

$189,983

置业成本总预算

HK$9,880,000

首期

$8,400,000
印花税

$1,190,000
- AVD
  
  $1,190,000
律师费

$ 10,000
代理佣金

$280,000
按揭保险费

不适用

$189,983

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实拍影片

西贡西贡

thumb_up

西贡

实

1,497 呎

@18,704

建

1,846 呎

@15,168

local_fire_department 至HIT hotel_class 楼王

售$2,800 万

实

1,497 呎

@18,704

建

1,846 呎

@15,168

售$2,800 万

local_fire_department 至HIT hotel_class 楼王

清水湾相思湾(晓波径)

thumb_up

清水湾海边花园屋

建

1,800 呎

@16,111

directions_run 即走 real_estate_agent 罕有放盘 hotel_class 楼王 flight_takeoff 移民急让

售$2,900 万

建

1,800 呎

@16,111

售$2,900 万

directions_run 即走 real_estate_agent 罕有放盘 hotel_class 楼王 flight_takeoff 移民急让

西贡 Nam Shan Sea and Green Views

thumb_up

Open View Detached House

建

2,100 呎

@13,333

售$2,800 万

建

2,100 呎

@13,333

售$2,800 万

西贡立德台

thumb_up

SEA VIEW HOUSE LOCATED AT A BEAUTIFUL COMPLEX

实

1,499 呎

@18,679

建

1,800 呎

@15,556

local_fire_department 至HIT verified 首置必买

售$2,800 万

实

1,499 呎

@18,679

建

1,800 呎

@15,556

售$2,800 万

local_fire_department 至HIT verified 首置必买

西贡輋径笃路

thumb_up

西贡輋径笃路

建

2,100 呎

@13,333

local_fire_department 至HIT

售$2,800 万

建

2,100 呎

@13,333

售$2,800 万

local_fire_department 至HIT

西贡 SAI KUNG COUNTRY PARK

thumb_up

近路方便独立村屋、私家大闸、大花园泊车、私家泳池、四房靓装

建

2,100 呎

@13,095

local_fire_department 至HIT local_offer 低水笋价

售$2,750 万

建

2,100 呎

@13,095

售$2,750 万

local_fire_department 至HIT local_offer 低水笋价

KOL实拍

西贡 SAI KUNG

thumb_up

优质村落，一线地段

建

2,100 呎

@13,333

local_fire_department 至HIT

售$2,800 万

建

2,100 呎

@13,333

售$2,800 万

local_fire_department 至HIT

西贡康曦花园

thumb_up

Sai Kung Villa - Managed Complex

实

1,473 呎

@19,009

建

2,802 呎

@9,993

local_fire_department 至HIT

售$2,800 万

实

1,473 呎

@19,009

建

2,802 呎

@9,993

售$2,800 万

local_fire_department 至HIT

西贡西贡涛苑

thumb_up

Sea View Low Rise Duplex

实

1,540 呎

@18,052

建

2,263 呎

@12,285

local_fire_department 至HIT hotel_class 楼王

售$2,780 万

实

1,540 呎

@18,052

建

2,263 呎

@12,285

售$2,780 万

local_fire_department 至HIT hotel_class 楼王

西贡立德台

thumb_up

白沙湾别墅

实

1,481 呎

@18,906

建

1,800 呎

@15,556

local_fire_department 至HIT local_offer 低水笋价 vpn_key 有匙即睇

售$2,800 万

实

1,481 呎

@18,906

建

1,800 呎

@15,556

售$2,800 万

local_fire_department 至HIT local_offer 低水笋价 vpn_key 有匙即睇

VR实景

沙田湖景花园花园洋房

thumb_up

大围 [ 极罕有 ] 大单边 - 独立屋 [ 屋苑管理 ] 私人大花园 [ 车房可泊2车 ].

实

1,784 呎

@16,143

建

2,353 呎

@12,240

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 local_offer 低水笋价

售$2,880 万

实

1,784 呎

@16,143

建

2,353 呎

@12,240

售$2,880 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 local_offer 低水笋价

西贡匡湖居

thumb_up

WATER FRONT HOUSE WITH LOVELY GARDEN

实

1,406 呎

@20,626

建

1,896 呎

@15,295

local_fire_department 至HIT

售$2,900 万

实

1,406 呎

@20,626

建

1,896 呎

@15,295

售$2,900 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$117,305	$90,139	$73,867	$63,041
1.500	$121,666	$94,579	$78,388	$67,644
2.000	$126,128	$99,153	$83,075	$72,445
2.500	$130,691	$103,861	$87,929	$77,444
3.000	$135,354	$108,701	$92,945	$82,634
3.500	$140,117	$113,672	$98,122	$88,013
4.000	$144,979	$118,772	$103,456	$93,573
4.125	$146,210	$120,067	$104,814	$94,991
4.500	$149,939	$123,999	$108,943	$99,310
5.000	$154,996	$129,351	$114,580	$105,217
5.500	$160,148	$134,826	$120,361	$111,287
6.000	$165,396	$140,420	$126,283	$117,512

每月供款$94,992

年期

30年

贷款金额

$19,600,000

總利息

$14,596,886

总贷款连利息

$34,196,886

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$67,375	$27,616	$94,991	$19,572,384
2	$67,280	$27,711	$94,991	$19,544,672
3	$67,185	$27,807	$94,991	$19,516,866
4	$67,089	$27,902	$94,991	$19,488,964
5	$66,993	$27,998	$94,991	$19,460,966
6	$66,897	$28,094	$94,991	$19,432,871
7	$66,800	$28,191	$94,991	$19,404,681
8	$66,704	$28,288	$94,991	$19,376,393
9	$66,606	$28,385	$94,991	$19,348,008
10	$66,509	$28,483	$94,991	$19,319,525
11	$66,411	$28,580	$94,991	$19,290,945
12	$66,313	$28,679	$94,991	$19,262,266

第1年供款共

$1,139,896

第1年利息

$802,162

第1年共還本金

$337,734

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$66,214	$28,777	$94,991	$19,233,489
14	$66,115	$28,876	$94,991	$19,204,612
15	$66,016	$28,975	$94,991	$19,175,637
16	$65,916	$29,075	$94,991	$19,146,562
17	$65,816	$29,175	$94,991	$19,117,387
18	$65,716	$29,275	$94,991	$19,088,112
19	$65,615	$29,376	$94,991	$19,058,736
20	$65,514	$29,477	$94,991	$19,029,259
21	$65,413	$29,578	$94,991	$18,999,680
22	$65,311	$29,680	$94,991	$18,970,000
23	$65,209	$29,782	$94,991	$18,940,218
24	$65,107	$29,884	$94,991	$18,910,334

第2年供款共

$1,139,896

第2年利息

$787,964

第2年共還本金

$351,932

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$65,004	$29,987	$94,991	$18,880,347
26	$64,901	$30,090	$94,991	$18,850,257
27	$64,798	$30,194	$94,991	$18,820,063
28	$64,694	$30,297	$94,991	$18,789,766
29	$64,590	$30,402	$94,991	$18,759,364
30	$64,485	$30,506	$94,991	$18,728,858
31	$64,380	$30,611	$94,991	$18,698,247
32	$64,275	$30,716	$94,991	$18,667,531
33	$64,170	$30,822	$94,991	$18,636,710
34	$64,064	$30,928	$94,991	$18,605,782
35	$63,957	$31,034	$94,991	$18,574,748
36	$63,851	$31,141	$94,991	$18,543,607

第3年供款共

$1,139,896

第3年利息

$773,169

第3年共還本金

$366,727

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$63,744	$31,248	$94,991	$18,512,360
38	$63,636	$31,355	$94,991	$18,481,005
39	$63,528	$31,463	$94,991	$18,449,542
40	$63,420	$31,571	$94,991	$18,417,971
41	$63,312	$31,680	$94,991	$18,386,291
42	$63,203	$31,788	$94,991	$18,354,503
43	$63,094	$31,898	$94,991	$18,322,605
44	$62,984	$32,007	$94,991	$18,290,597
45	$62,874	$32,117	$94,991	$18,258,480
46	$62,764	$32,228	$94,991	$18,226,252
47	$62,653	$32,339	$94,991	$18,193,914
48	$62,542	$32,450	$94,991	$18,161,464

第4年供款共

$1,139,896

第4年利息

$757,753

第4年共還本金

$382,144

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$62,430	$32,561	$94,991	$18,128,902
50	$62,318	$32,673	$94,991	$18,096,229
51	$62,206	$32,786	$94,991	$18,063,444
52	$62,093	$32,898	$94,991	$18,030,545
53	$61,980	$33,011	$94,991	$17,997,534
54	$61,867	$33,125	$94,991	$17,964,409
55	$61,753	$33,239	$94,991	$17,931,171
56	$61,638	$33,353	$94,991	$17,897,818
57	$61,524	$33,468	$94,991	$17,864,350
58	$61,409	$33,583	$94,991	$17,830,767
59	$61,293	$33,698	$94,991	$17,797,069
60	$61,177	$33,814	$94,991	$17,763,255

第5年供款共

$1,139,896

第5年利息

$741,688

第5年共還本金

$398,208

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$61,061	$33,930	$94,991	$17,729,325
62	$60,945	$34,047	$94,991	$17,695,278
63	$60,828	$34,164	$94,991	$17,661,115
64	$60,710	$34,281	$94,991	$17,626,833
65	$60,592	$34,399	$94,991	$17,592,434
66	$60,474	$34,517	$94,991	$17,557,917
67	$60,355	$34,636	$94,991	$17,523,281
68	$60,236	$34,755	$94,991	$17,488,526
69	$60,117	$34,875	$94,991	$17,453,651
70	$59,997	$34,994	$94,991	$17,418,657
71	$59,877	$35,115	$94,991	$17,383,542
72	$59,756	$35,235	$94,991	$17,348,307

第6年供款共

$1,139,896

第6年利息

$724,947

第6年共還本金

$414,949

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$59,635	$35,357	$94,991	$17,312,950
74	$59,513	$35,478	$94,991	$17,277,472
75	$59,391	$35,600	$94,991	$17,241,872
76	$59,269	$35,722	$94,991	$17,206,150
77	$59,146	$35,845	$94,991	$17,170,304
78	$59,023	$35,968	$94,991	$17,134,336
79	$58,899	$36,092	$94,991	$17,098,244
80	$58,775	$36,216	$94,991	$17,062,028
81	$58,651	$36,341	$94,991	$17,025,687
82	$58,526	$36,466	$94,991	$16,989,222
83	$58,400	$36,591	$94,991	$16,952,631
84	$58,275	$36,717	$94,991	$16,915,914

第7年供款共

$1,139,896

第7年利息

$707,504

第7年共還本金

$432,393

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$58,148	$36,843	$94,991	$16,879,071
86	$58,022	$36,970	$94,991	$16,842,102
87	$57,895	$37,097	$94,991	$16,805,005
88	$57,767	$37,224	$94,991	$16,767,781
89	$57,639	$37,352	$94,991	$16,730,429
90	$57,511	$37,480	$94,991	$16,692,948
91	$57,382	$37,609	$94,991	$16,655,339
92	$57,253	$37,739	$94,991	$16,617,600
93	$57,123	$37,868	$94,991	$16,579,732
94	$56,993	$37,999	$94,991	$16,541,733
95	$56,862	$38,129	$94,991	$16,503,604
96	$56,731	$38,260	$94,991	$16,465,344

第8年供款共

$1,139,896

第8年利息

$689,326

第8年共還本金

$450,570

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$56,600	$38,392	$94,991	$16,426,952
98	$56,468	$38,524	$94,991	$16,388,429
99	$56,335	$38,656	$94,991	$16,349,772
100	$56,202	$38,789	$94,991	$16,310,983
101	$56,069	$38,922	$94,991	$16,272,061
102	$55,935	$39,056	$94,991	$16,233,005
103	$55,801	$39,190	$94,991	$16,193,815
104	$55,666	$39,325	$94,991	$16,154,489
105	$55,531	$39,460	$94,991	$16,115,029
106	$55,395	$39,596	$94,991	$16,075,433
107	$55,259	$39,732	$94,991	$16,035,701
108	$55,123	$39,869	$94,991	$15,995,833

第9年供款共

$1,139,896

第9年利息

$670,385

第9年共還本金

$469,511

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$54,986	$40,006	$94,991	$15,955,827
110	$54,848	$40,143	$94,991	$15,915,684
111	$54,710	$40,281	$94,991	$15,875,403
112	$54,572	$40,420	$94,991	$15,834,983
113	$54,433	$40,559	$94,991	$15,794,424
114	$54,293	$40,698	$94,991	$15,753,726
115	$54,153	$40,838	$94,991	$15,712,888
116	$54,013	$40,978	$94,991	$15,671,910
117	$53,872	$41,119	$94,991	$15,630,791
118	$53,731	$41,261	$94,991	$15,589,530
119	$53,589	$41,402	$94,991	$15,548,128
120	$53,447	$41,545	$94,991	$15,506,583

第10年供款共

$1,139,896

第10年利息

$650,647

第10年共還本金

$489,249

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$53,304	$41,687	$94,991	$15,464,896
122	$53,161	$41,831	$94,991	$15,423,065
123	$53,017	$41,975	$94,991	$15,381,091
124	$52,872	$42,119	$94,991	$15,338,972
125	$52,728	$42,264	$94,991	$15,296,708
126	$52,582	$42,409	$94,991	$15,254,299
127	$52,437	$42,555	$94,991	$15,211,744
128	$52,290	$42,701	$94,991	$15,169,044
129	$52,144	$42,848	$94,991	$15,126,196
130	$51,996	$42,995	$94,991	$15,083,201
131	$51,849	$43,143	$94,991	$15,040,058
132	$51,700	$43,291	$94,991	$14,996,767

第11年供款共

$1,139,896

第11年利息

$630,080

第11年共還本金

$509,817

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$51,551	$43,440	$94,991	$14,953,327
134	$51,402	$43,589	$94,991	$14,909,737
135	$51,252	$43,739	$94,991	$14,865,998
136	$51,102	$43,889	$94,991	$14,822,109
137	$50,951	$44,040	$94,991	$14,778,069
138	$50,800	$44,192	$94,991	$14,733,877
139	$50,648	$44,344	$94,991	$14,689,533
140	$50,495	$44,496	$94,991	$14,645,037
141	$50,342	$44,649	$94,991	$14,600,388
142	$50,189	$44,803	$94,991	$14,555,586
143	$50,035	$44,957	$94,991	$14,510,629
144	$49,880	$45,111	$94,991	$14,465,518

第12年供款共

$1,139,896

第12年利息

$608,647

第12年共還本金

$531,249

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$49,725	$45,266	$94,991	$14,420,252
146	$49,570	$45,422	$94,991	$14,374,830
147	$49,413	$45,578	$94,991	$14,329,252
148	$49,257	$45,735	$94,991	$14,283,518
149	$49,100	$45,892	$94,991	$14,237,626
150	$48,942	$46,050	$94,991	$14,191,576
151	$48,784	$46,208	$94,991	$14,145,369
152	$48,625	$46,367	$94,991	$14,099,002
153	$48,465	$46,526	$94,991	$14,052,476
154	$48,305	$46,686	$94,991	$14,005,790
155	$48,145	$46,846	$94,991	$13,958,944
156	$47,984	$47,007	$94,991	$13,911,936

第13年供款共

$1,139,896

第13年利息

$586,314

第13年共還本金

$553,582

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$47,822	$47,169	$94,991	$13,864,767
158	$47,660	$47,331	$94,991	$13,817,436
159	$47,497	$47,494	$94,991	$13,769,942
160	$47,334	$47,657	$94,991	$13,722,285
161	$47,170	$47,821	$94,991	$13,674,464
162	$47,006	$47,985	$94,991	$13,626,478
163	$46,841	$48,150	$94,991	$13,578,328
164	$46,676	$48,316	$94,991	$13,530,012
165	$46,509	$48,482	$94,991	$13,481,530
166	$46,343	$48,649	$94,991	$13,432,882
167	$46,176	$48,816	$94,991	$13,384,066
168	$46,008	$48,984	$94,991	$13,335,082

第14年供款共

$1,139,896

第14年利息

$563,042

第14年共還本金

$576,854

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$45,839	$49,152	$94,991	$13,285,930
170	$45,670	$49,321	$94,991	$13,236,609
171	$45,501	$49,491	$94,991	$13,187,119
172	$45,331	$49,661	$94,991	$13,137,458
173	$45,160	$49,831	$94,991	$13,087,627
174	$44,989	$50,003	$94,991	$13,037,624
175	$44,817	$50,175	$94,991	$12,987,450
176	$44,644	$50,347	$94,991	$12,937,103
177	$44,471	$50,520	$94,991	$12,886,583
178	$44,298	$50,694	$94,991	$12,835,889
179	$44,123	$50,868	$94,991	$12,785,021
180	$43,949	$51,043	$94,991	$12,733,978

第15年供款共

$1,139,896

第15年利息

$538,792

第15年共還本金

$601,104

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$43,773	$51,218	$94,991	$12,682,760
182	$43,597	$51,394	$94,991	$12,631,365
183	$43,420	$51,571	$94,991	$12,579,794
184	$43,243	$51,748	$94,991	$12,528,046
185	$43,065	$51,926	$94,991	$12,476,120
186	$42,887	$52,105	$94,991	$12,424,015
187	$42,708	$52,284	$94,991	$12,371,731
188	$42,528	$52,464	$94,991	$12,319,268
189	$42,347	$52,644	$94,991	$12,266,624
190	$42,167	$52,825	$94,991	$12,213,799
191	$41,985	$53,006	$94,991	$12,160,793
192	$41,803	$53,189	$94,991	$12,107,604

第16年供款共

$1,139,896

第16年利息

$513,522

第16年共還本金

$626,374

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$41,620	$53,371	$94,991	$12,054,233
194	$41,436	$53,555	$94,991	$12,000,678
195	$41,252	$53,739	$94,991	$11,946,939
196	$41,068	$53,924	$94,991	$11,893,015
197	$40,882	$54,109	$94,991	$11,838,906
198	$40,696	$54,295	$94,991	$11,784,611
199	$40,510	$54,482	$94,991	$11,730,129
200	$40,322	$54,669	$94,991	$11,675,460
201	$40,134	$54,857	$94,991	$11,620,603
202	$39,946	$55,046	$94,991	$11,565,557
203	$39,757	$55,235	$94,991	$11,510,323
204	$39,567	$55,425	$94,991	$11,454,898

第17年供款共

$1,139,896

第17年利息

$487,190

第17年共還本金

$652,706

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$39,376	$55,615	$94,991	$11,399,283
206	$39,185	$55,806	$94,991	$11,343,477
207	$38,993	$55,998	$94,991	$11,287,479
208	$38,801	$56,191	$94,991	$11,231,288
209	$38,608	$56,384	$94,991	$11,174,904
210	$38,414	$56,578	$94,991	$11,118,326
211	$38,219	$56,772	$94,991	$11,061,554
212	$38,024	$56,967	$94,991	$11,004,587
213	$37,828	$57,163	$94,991	$10,947,424
214	$37,632	$57,360	$94,991	$10,890,064
215	$37,435	$57,557	$94,991	$10,832,508
216	$37,237	$57,755	$94,991	$10,774,753

第18年供款共

$1,139,896

第18年利息

$459,751

第18年共還本金

$680,145

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$37,038	$57,953	$94,991	$10,716,800
218	$36,839	$58,152	$94,991	$10,658,648
219	$36,639	$58,352	$94,991	$10,600,295
220	$36,439	$58,553	$94,991	$10,541,743
221	$36,237	$58,754	$94,991	$10,482,988
222	$36,035	$58,956	$94,991	$10,424,032
223	$35,833	$59,159	$94,991	$10,364,874
224	$35,629	$59,362	$94,991	$10,305,512
225	$35,425	$59,566	$94,991	$10,245,945
226	$35,220	$59,771	$94,991	$10,186,174
227	$35,015	$59,976	$94,991	$10,126,198
228	$34,809	$60,183	$94,991	$10,066,016

第19年供款共

$1,139,896

第19年利息

$431,159

第19年共還本金

$708,738

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$34,602	$60,389	$94,991	$10,005,626
230	$34,394	$60,597	$94,991	$9,945,029
231	$34,186	$60,805	$94,991	$9,884,224
232	$33,977	$61,014	$94,991	$9,823,209
233	$33,767	$61,224	$94,991	$9,761,985
234	$33,557	$61,435	$94,991	$9,700,551
235	$33,346	$61,646	$94,991	$9,638,905
236	$33,134	$61,858	$94,991	$9,577,048
237	$32,921	$62,070	$94,991	$9,514,977
238	$32,708	$62,284	$94,991	$9,452,694
239	$32,494	$62,498	$94,991	$9,390,196
240	$32,279	$62,713	$94,991	$9,327,483

第20年供款共

$1,139,896

第20年利息

$401,364

第20年共還本金

$738,532

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$32,063	$62,928	$94,991	$9,264,555
242	$31,847	$63,144	$94,991	$9,201,411
243	$31,630	$63,361	$94,991	$9,138,049
244	$31,412	$63,579	$94,991	$9,074,470
245	$31,193	$63,798	$94,991	$9,010,672
246	$30,974	$64,017	$94,991	$8,946,655
247	$30,754	$64,237	$94,991	$8,882,418
248	$30,533	$64,458	$94,991	$8,817,960
249	$30,312	$64,680	$94,991	$8,753,280
250	$30,089	$64,902	$94,991	$8,688,378
251	$29,866	$65,125	$94,991	$8,623,253
252	$29,642	$65,349	$94,991	$8,557,904

第21年供款共

$1,139,896

第21年利息

$370,317

第21年共還本金

$769,579

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$29,418	$65,574	$94,991	$8,492,331
254	$29,192	$65,799	$94,991	$8,426,532
255	$28,966	$66,025	$94,991	$8,360,507
256	$28,739	$66,252	$94,991	$8,294,255
257	$28,511	$66,480	$94,991	$8,227,775
258	$28,283	$66,708	$94,991	$8,161,066
259	$28,054	$66,938	$94,991	$8,094,129
260	$27,824	$67,168	$94,991	$8,026,961
261	$27,593	$67,399	$94,991	$7,959,562
262	$27,361	$67,630	$94,991	$7,891,932
263	$27,129	$67,863	$94,991	$7,824,069
264	$26,895	$68,096	$94,991	$7,755,973

第22年供款共

$1,139,896

第22年利息

$337,965

第22年共還本金

$801,931

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$26,661	$68,330	$94,991	$7,687,643
266	$26,426	$68,565	$94,991	$7,619,078
267	$26,191	$68,801	$94,991	$7,550,277
268	$25,954	$69,037	$94,991	$7,481,240
269	$25,717	$69,275	$94,991	$7,411,965
270	$25,479	$69,513	$94,991	$7,342,452
271	$25,240	$69,752	$94,991	$7,272,701
272	$25,000	$69,991	$94,991	$7,202,709
273	$24,759	$70,232	$94,991	$7,132,477
274	$24,518	$70,473	$94,991	$7,062,004
275	$24,276	$70,716	$94,991	$6,991,288
276	$24,033	$70,959	$94,991	$6,920,329

第23年供款共

$1,139,896

第23年利息

$304,252

第23年共還本金

$835,644

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$23,789	$71,203	$94,991	$6,849,126
278	$23,544	$71,447	$94,991	$6,777,679
279	$23,298	$71,693	$94,991	$6,705,986
280	$23,052	$71,940	$94,991	$6,634,046
281	$22,805	$72,187	$94,991	$6,561,860
282	$22,556	$72,435	$94,991	$6,489,425
283	$22,307	$72,684	$94,991	$6,416,741
284	$22,058	$72,934	$94,991	$6,343,807
285	$21,807	$73,185	$94,991	$6,270,622
286	$21,555	$73,436	$94,991	$6,197,186
287	$21,303	$73,689	$94,991	$6,123,498
288	$21,050	$73,942	$94,991	$6,049,556

第24年供款共

$1,139,896

第24年利息

$269,123

第24年共還本金

$870,773

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$20,795	$74,196	$94,991	$5,975,360
290	$20,540	$74,451	$94,991	$5,900,909
291	$20,284	$74,707	$94,991	$5,826,202
292	$20,028	$74,964	$94,991	$5,751,238
293	$19,770	$75,221	$94,991	$5,676,017
294	$19,511	$75,480	$94,991	$5,600,537
295	$19,252	$75,740	$94,991	$5,524,797
296	$18,991	$76,000	$94,991	$5,448,797
297	$18,730	$76,261	$94,991	$5,372,536
298	$18,468	$76,523	$94,991	$5,296,013
299	$18,205	$76,786	$94,991	$5,219,227
300	$17,941	$77,050	$94,991	$5,142,176

第25年供款共

$1,139,896

第25年利息

$232,517

第25年共還本金

$907,380

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$17,676	$77,315	$94,991	$5,064,861
302	$17,410	$77,581	$94,991	$4,987,280
303	$17,144	$77,848	$94,991	$4,909,433
304	$16,876	$78,115	$94,991	$4,831,318
305	$16,608	$78,384	$94,991	$4,752,934
306	$16,338	$78,653	$94,991	$4,674,281
307	$16,068	$78,924	$94,991	$4,595,357
308	$15,797	$79,195	$94,991	$4,516,162
309	$15,524	$79,467	$94,991	$4,436,695
310	$15,251	$79,740	$94,991	$4,356,955
311	$14,977	$80,014	$94,991	$4,276,941
312	$14,702	$80,289	$94,991	$4,196,652

第26年供款共

$1,139,896

第26年利息

$194,371

第26年共還本金

$945,525

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$14,426	$80,565	$94,991	$4,116,086
314	$14,149	$80,842	$94,991	$4,035,244
315	$13,871	$81,120	$94,991	$3,954,124
316	$13,592	$81,399	$94,991	$3,872,725
317	$13,312	$81,679	$94,991	$3,791,046
318	$13,032	$81,960	$94,991	$3,709,086
319	$12,750	$82,241	$94,991	$3,626,845
320	$12,467	$82,524	$94,991	$3,544,321
321	$12,184	$82,808	$94,991	$3,461,513
322	$11,899	$83,092	$94,991	$3,378,421
323	$11,613	$83,378	$94,991	$3,295,043
324	$11,327	$83,665	$94,991	$3,211,378

第27年供款共

$1,139,896

第27年利息

$154,623

第27年共還本金

$985,274

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$11,039	$83,952	$94,991	$3,127,426
326	$10,751	$84,241	$94,991	$3,043,185
327	$10,461	$84,530	$94,991	$2,958,654
328	$10,170	$84,821	$94,991	$2,873,833
329	$9,879	$85,113	$94,991	$2,788,721
330	$9,586	$85,405	$94,991	$2,703,316
331	$9,293	$85,699	$94,991	$2,617,617
332	$8,998	$85,993	$94,991	$2,531,624
333	$8,702	$86,289	$94,991	$2,445,335
334	$8,406	$86,586	$94,991	$2,358,749
335	$8,108	$86,883	$94,991	$2,271,866
336	$7,810	$87,182	$94,991	$2,184,684

第28年供款共

$1,139,896

第28年利息

$113,203

第28年共還本金

$1,026,693

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$7,510	$87,481	$94,991	$2,097,203
338	$7,209	$87,782	$94,991	$2,009,421
339	$6,907	$88,084	$94,991	$1,921,337
340	$6,605	$88,387	$94,991	$1,832,950
341	$6,301	$88,691	$94,991	$1,744,259
342	$5,996	$88,995	$94,991	$1,655,264
343	$5,690	$89,301	$94,991	$1,565,963
344	$5,383	$89,608	$94,991	$1,476,354
345	$5,075	$89,916	$94,991	$1,386,438
346	$4,766	$90,225	$94,991	$1,296,212
347	$4,456	$90,536	$94,991	$1,205,677
348	$4,145	$90,847	$94,991	$1,114,830

第29年供款共

$1,139,896

第29年利息

$70,042

第29年共還本金

$1,069,854

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$3,832	$91,159	$94,991	$1,023,671
350	$3,519	$91,472	$94,991	$932,198
351	$3,204	$91,787	$94,991	$840,411
352	$2,889	$92,102	$94,991	$748,309
353	$2,572	$92,419	$94,991	$655,890
354	$2,255	$92,737	$94,991	$563,153
355	$1,936	$93,056	$94,991	$470,098
356	$1,616	$93,375	$94,991	$376,722
357	$1,295	$93,696	$94,991	$283,026
358	$973	$94,018	$94,991	$189,008
359	$650	$94,342	$94,991	$94,666
360	$325	$94,666	$94,991	$0

第30年供款共

$1,139,896

第30年利息

$25,066

第30年共還本金

$1,114,830

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$44,076,886

免责声明

笋盘推介

按揭保险费
info