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$45,650,703

每月供款
$98,384

首期

$8,700,000

总贷款额

$20,300,000

總利息

$15,118,203

印花税

$1,232,500

其他

$300,000

置业成本总预算

HK$10,232,500

$196,768

置业成本总预算

HK$10,232,500

首期

$8,700,000
印花税

$1,232,500
- AVD
  
  $1,232,500
律师费

$ 10,000
代理佣金

$290,000
按揭保险费

不适用

$196,768

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 VR实景

西贡碧云苑

thumb_up

CLEAR WATER BAY

实

2,100 呎

@14,286

建

2,100 呎

@14,286

local_fire_department 至HIT

售$3,000 万

实

2,100 呎

@14,286

建

2,100 呎

@14,286

售$3,000 万

local_fire_department 至HIT

VR实景

沙田壹号云顶第02期云顶峰

thumb_up

新鸿基🌟雋颂峯🔬頂層覆式🏡 [ 连天台 & 平台 ] 3️⃣房(套房) 连一个车位🚗.

实

1,356 呎

@21,976

建

1,718 呎

@17,346

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

售$2,980 万

实

1,356 呎

@21,976

建

1,718 呎

@17,346

售$2,980 万

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

马鞍山迎海第05期御峰

thumb_up

马鞍山迎海第05期御峰

实

1,554 呎

@18,018

real_estate_agent 罕有放盘

售$2,800 万

实

1,554 呎

@18,018

售$2,800 万

real_estate_agent 罕有放盘

西贡半山海景别墅

thumb_up

围墙花园天台, 独立大闸车房

实

1,497 呎

@18,704

建

1,846 呎

@15,168

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

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 local_offer 低水笋价 pets 爱竉必选

西贡西贡别墅

thumb_up

西贡别墅

实

1,690 呎

@17,751

建

2,147 呎

@13,973

local_fire_department 至HIT local_offer 低水笋价

售$3,000 万

实

1,690 呎

@17,751

建

2,147 呎

@13,973

售$3,000 万

local_fire_department 至HIT local_offer 低水笋价

西贡 TAI MONG TSAI ROAD

thumb_up

UNIQUE WATER FRONT HOUSE WITH REAL GRASS GARDEN

建

2,100 呎

@14,286

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 verified 首置必买

售$3,000 万

建

2,100 呎

@14,286

售$3,000 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 verified 首置必买

西贡傲泷

thumb_up

罕有靓则, 靓景靓装

实

1,837 呎

@16,222

local_fire_department 至HIT local_offer 低水笋价

售$2,980 万

实

1,837 呎

@16,222

售$2,980 万

local_fire_department 至HIT local_offer 低水笋价

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

西贡匡湖居第05期

thumb_up

seaview house

实

1,406 呎

@20,270

建

1,918 呎

@14,859

local_fire_department 至HIT

售$2,850 万

实

1,406 呎

@20,270

建

1,918 呎

@14,859

售$2,850 万

local_fire_department 至HIT

沙田世界花园 ^ 罕有四房套加工人套^

thumb_up

^连车位^传统豪宅地段^ 环境清幽^ 厅大房大^ 预约参观!

实

2,217 呎

@12,630

建

2,500 呎

@11,200

real_estate_agent 罕有放盘 local_offer 低水笋价

售$2,800 万

实

2,217 呎

@12,630

建

2,500 呎

@11,200

售$2,800 万

real_estate_agent 罕有放盘 local_offer 低水笋价

西贡匡湖居第05期

thumb_up

匡湖居第05期

实

1,406 呎

@20,839

建

1,918 呎

@15,276

local_fire_department 至HIT

售$2,930 万

实

1,406 呎

@20,839

建

1,918 呎

@15,276

售$2,930 万

local_fire_department 至HIT

西贡 CLEAR WATER BAY

thumb_up

SEA VIEW HOUSE WITH HUGE INDEED GARDEN (WITH TENANCY)

建

1,750 呎

@16,000

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买 pets 爱竉必选

售$2,800 万

建

1,750 呎

@16,000

售$2,800 万

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买 pets 爱竉必选

利率	15年	20年	25年	30年
1.000	$121,494	$93,359	$76,505	$65,293
1.500	$126,011	$97,957	$81,187	$70,059
2.000	$130,632	$102,694	$86,042	$75,033
2.500	$135,358	$107,570	$91,069	$80,210
3.000	$140,188	$112,583	$96,265	$85,586
3.500	$145,121	$117,732	$101,627	$91,156
4.000	$150,157	$123,014	$107,151	$96,915
4.125	$151,431	$124,355	$108,557	$98,384
4.500	$155,294	$128,428	$112,834	$102,857
5.000	$160,531	$133,971	$118,672	$108,975
5.500	$165,868	$139,641	$124,660	$115,261
6.000	$171,303	$145,436	$130,793	$121,709

每月供款$98,384

年期

30年

贷款金额

$20,300,000

總利息

$15,118,203

总贷款连利息

$35,418,203

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$69,781	$28,603	$98,384	$20,271,397
2	$69,683	$28,701	$98,384	$20,242,696
3	$69,584	$28,800	$98,384	$20,213,897
4	$69,485	$28,899	$98,384	$20,184,998
5	$69,386	$28,998	$98,384	$20,156,000
6	$69,286	$29,098	$98,384	$20,126,903
7	$69,186	$29,198	$98,384	$20,097,705
8	$69,086	$29,298	$98,384	$20,068,407
9	$68,985	$29,399	$98,384	$20,039,008
10	$68,884	$29,500	$98,384	$20,009,508
11	$68,783	$29,601	$98,384	$19,979,907
12	$68,681	$29,703	$98,384	$19,950,204

第1年供款共

$1,180,607

第1年利息

$830,811

第1年共還本金

$349,796

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$68,579	$29,805	$98,384	$19,920,399
14	$68,476	$29,908	$98,384	$19,890,491
15	$68,374	$30,010	$98,384	$19,860,481
16	$68,270	$30,113	$98,384	$19,830,368
17	$68,167	$30,217	$98,384	$19,800,151
18	$68,063	$30,321	$98,384	$19,769,830
19	$67,959	$30,425	$98,384	$19,739,405
20	$67,854	$30,530	$98,384	$19,708,875
21	$67,749	$30,635	$98,384	$19,678,240
22	$67,644	$30,740	$98,384	$19,647,500
23	$67,538	$30,846	$98,384	$19,616,655
24	$67,432	$30,952	$98,384	$19,585,703

第2年供款共

$1,180,607

第2年利息

$816,106

第2年共還本金

$364,501

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$67,326	$31,058	$98,384	$19,554,645
26	$67,219	$31,165	$98,384	$19,523,480
27	$67,112	$31,272	$98,384	$19,492,208
28	$67,004	$31,379	$98,384	$19,460,829
29	$66,897	$31,487	$98,384	$19,429,342
30	$66,788	$31,596	$98,384	$19,397,746
31	$66,680	$31,704	$98,384	$19,366,042
32	$66,571	$31,813	$98,384	$19,334,229
33	$66,461	$31,922	$98,384	$19,302,306
34	$66,352	$32,032	$98,384	$19,270,274
35	$66,242	$32,142	$98,384	$19,238,132
36	$66,131	$32,253	$98,384	$19,205,879

第3年供款共

$1,180,607

第3年利息

$800,783

第3年共還本金

$379,824

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$66,020	$32,364	$98,384	$19,173,515
38	$65,909	$32,475	$98,384	$19,141,040
39	$65,797	$32,587	$98,384	$19,108,454
40	$65,685	$32,699	$98,384	$19,075,755
41	$65,573	$32,811	$98,384	$19,042,944
42	$65,460	$32,924	$98,384	$19,010,020
43	$65,347	$33,037	$98,384	$18,976,984
44	$65,233	$33,151	$98,384	$18,943,833
45	$65,119	$33,264	$98,384	$18,910,569
46	$65,005	$33,379	$98,384	$18,877,190
47	$64,890	$33,494	$98,384	$18,843,696
48	$64,775	$33,609	$98,384	$18,810,087

第4年供款共

$1,180,607

第4年利息

$784,815

第4年共還本金

$395,792

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$64,660	$33,724	$98,384	$18,776,363
50	$64,544	$33,840	$98,384	$18,742,523
51	$64,427	$33,956	$98,384	$18,708,567
52	$64,311	$34,073	$98,384	$18,674,493
53	$64,194	$34,190	$98,384	$18,640,303
54	$64,076	$34,308	$98,384	$18,605,995
55	$63,958	$34,426	$98,384	$18,571,569
56	$63,840	$34,544	$98,384	$18,537,025
57	$63,721	$34,663	$98,384	$18,502,362
58	$63,602	$34,782	$98,384	$18,467,580
59	$63,482	$34,902	$98,384	$18,432,679
60	$63,362	$35,022	$98,384	$18,397,657

第5年供款共

$1,180,607

第5年利息

$768,177

第5年共還本金

$412,430

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$63,242	$35,142	$98,384	$18,362,515
62	$63,121	$35,263	$98,384	$18,327,253
63	$63,000	$35,384	$98,384	$18,291,869
64	$62,878	$35,506	$98,384	$18,256,363
65	$62,756	$35,628	$98,384	$18,220,735
66	$62,634	$35,750	$98,384	$18,184,985
67	$62,511	$35,873	$98,384	$18,149,112
68	$62,388	$35,996	$98,384	$18,113,116
69	$62,264	$36,120	$98,384	$18,076,996
70	$62,140	$36,244	$98,384	$18,040,752
71	$62,015	$36,369	$98,384	$18,004,383
72	$61,890	$36,494	$98,384	$17,967,889

第6年供款共

$1,180,607

第6年利息

$750,838

第6年共還本金

$429,768

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$61,765	$36,619	$98,384	$17,931,270
74	$61,639	$36,745	$98,384	$17,894,525
75	$61,512	$36,871	$98,384	$17,857,653
76	$61,386	$36,998	$98,384	$17,820,655
77	$61,259	$37,125	$98,384	$17,783,529
78	$61,131	$37,253	$98,384	$17,746,276
79	$61,003	$37,381	$98,384	$17,708,895
80	$60,874	$37,510	$98,384	$17,671,386
81	$60,745	$37,639	$98,384	$17,633,747
82	$60,616	$37,768	$98,384	$17,595,979
83	$60,486	$37,898	$98,384	$17,558,082
84	$60,356	$38,028	$98,384	$17,520,054

第7年供款共

$1,180,607

第7年利息

$732,771

第7年共還本金

$447,835

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$60,225	$38,159	$98,384	$17,481,895
86	$60,094	$38,290	$98,384	$17,443,605
87	$59,962	$38,422	$98,384	$17,405,184
88	$59,830	$38,554	$98,384	$17,366,630
89	$59,698	$38,686	$98,384	$17,327,944
90	$59,565	$38,819	$98,384	$17,289,125
91	$59,431	$38,953	$98,384	$17,250,172
92	$59,297	$39,086	$98,384	$17,211,086
93	$59,163	$39,221	$98,384	$17,171,865
94	$59,028	$39,356	$98,384	$17,132,510
95	$58,893	$39,491	$98,384	$17,093,019
96	$58,757	$39,627	$98,384	$17,053,392

第8年供款共

$1,180,607

第8年利息

$713,945

第8年共還本金

$466,662

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$58,621	$39,763	$98,384	$17,013,629
98	$58,484	$39,900	$98,384	$16,973,730
99	$58,347	$40,037	$98,384	$16,933,693
100	$58,210	$40,174	$98,384	$16,893,519
101	$58,071	$40,312	$98,384	$16,853,206
102	$57,933	$40,451	$98,384	$16,812,755
103	$57,794	$40,590	$98,384	$16,772,165
104	$57,654	$40,730	$98,384	$16,731,436
105	$57,514	$40,870	$98,384	$16,690,566
106	$57,374	$41,010	$98,384	$16,649,556
107	$57,233	$41,151	$98,384	$16,608,405
108	$57,091	$41,293	$98,384	$16,567,112

第9年供款共

$1,180,607

第9年利息

$694,327

第9年共還本金

$486,280

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$56,949	$41,434	$98,384	$16,525,678
110	$56,807	$41,577	$98,384	$16,484,101
111	$56,664	$41,720	$98,384	$16,442,381
112	$56,521	$41,863	$98,384	$16,400,518
113	$56,377	$42,007	$98,384	$16,358,511
114	$56,232	$42,152	$98,384	$16,316,359
115	$56,087	$42,296	$98,384	$16,274,063
116	$55,942	$42,442	$98,384	$16,231,621
117	$55,796	$42,588	$98,384	$16,189,033
118	$55,650	$42,734	$98,384	$16,146,299
119	$55,503	$42,881	$98,384	$16,103,418
120	$55,356	$43,028	$98,384	$16,060,390

第10年供款共

$1,180,607

第10年利息

$673,884

第10年共還本金

$506,722

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$55,208	$43,176	$98,384	$16,017,214
122	$55,059	$43,325	$98,384	$15,973,889
123	$54,910	$43,474	$98,384	$15,930,415
124	$54,761	$43,623	$98,384	$15,886,792
125	$54,611	$43,773	$98,384	$15,843,019
126	$54,460	$43,924	$98,384	$15,799,096
127	$54,309	$44,075	$98,384	$15,755,021
128	$54,158	$44,226	$98,384	$15,710,795
129	$54,006	$44,378	$98,384	$15,666,417
130	$53,853	$44,531	$98,384	$15,621,886
131	$53,700	$44,684	$98,384	$15,577,203
132	$53,547	$44,837	$98,384	$15,532,366

第11年供款共

$1,180,607

第11年利息

$652,582

第11年共還本金

$528,024

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$53,393	$44,991	$98,384	$15,487,374
134	$53,238	$45,146	$98,384	$15,442,228
135	$53,083	$45,301	$98,384	$15,396,927
136	$52,927	$45,457	$98,384	$15,351,470
137	$52,771	$45,613	$98,384	$15,305,857
138	$52,614	$45,770	$98,384	$15,260,087
139	$52,457	$45,927	$98,384	$15,214,159
140	$52,299	$46,085	$98,384	$15,168,074
141	$52,140	$46,244	$98,384	$15,121,830
142	$51,981	$46,403	$98,384	$15,075,428
143	$51,822	$46,562	$98,384	$15,028,866
144	$51,662	$46,722	$98,384	$14,982,144

第12年供款共

$1,180,607

第12年利息

$630,385

第12年共還本金

$550,222

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$51,501	$46,883	$98,384	$14,935,261
146	$51,340	$47,044	$98,384	$14,888,217
147	$51,178	$47,206	$98,384	$14,841,011
148	$51,016	$47,368	$98,384	$14,793,643
149	$50,853	$47,531	$98,384	$14,746,113
150	$50,690	$47,694	$98,384	$14,698,418
151	$50,526	$47,858	$98,384	$14,650,560
152	$50,361	$48,023	$98,384	$14,602,538
153	$50,196	$48,188	$98,384	$14,554,350
154	$50,031	$48,353	$98,384	$14,505,997
155	$49,864	$48,520	$98,384	$14,457,477
156	$49,698	$48,686	$98,384	$14,408,791

第13年供款共

$1,180,607

第13年利息

$607,254

第13年共還本金

$573,353

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$49,530	$48,854	$98,384	$14,359,937
158	$49,362	$49,022	$98,384	$14,310,916
159	$49,194	$49,190	$98,384	$14,261,725
160	$49,025	$49,359	$98,384	$14,212,366
161	$48,855	$49,529	$98,384	$14,162,837
162	$48,685	$49,699	$98,384	$14,113,138
163	$48,514	$49,870	$98,384	$14,063,268
164	$48,342	$50,041	$98,384	$14,013,227
165	$48,170	$50,213	$98,384	$13,963,013
166	$47,998	$50,386	$98,384	$13,912,627
167	$47,825	$50,559	$98,384	$13,862,068
168	$47,651	$50,733	$98,384	$13,811,335

第14年供款共

$1,180,607

第14年利息

$583,151

第14年共還本金

$597,456

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$47,476	$50,907	$98,384	$13,760,428
170	$47,301	$51,082	$98,384	$13,709,345
171	$47,126	$51,258	$98,384	$13,658,087
172	$46,950	$51,434	$98,384	$13,606,653
173	$46,773	$51,611	$98,384	$13,555,042
174	$46,595	$51,788	$98,384	$13,503,254
175	$46,417	$51,966	$98,384	$13,451,287
176	$46,239	$52,145	$98,384	$13,399,142
177	$46,060	$52,324	$98,384	$13,346,818
178	$45,880	$52,504	$98,384	$13,294,313
179	$45,699	$52,685	$98,384	$13,241,629
180	$45,518	$52,866	$98,384	$13,188,763

第15年供款共

$1,180,607

第15年利息

$558,035

第15年共還本金

$622,572

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$45,336	$53,048	$98,384	$13,135,715
182	$45,154	$53,230	$98,384	$13,082,486
183	$44,971	$53,413	$98,384	$13,029,073
184	$44,787	$53,596	$98,384	$12,975,476
185	$44,603	$53,781	$98,384	$12,921,696
186	$44,418	$53,966	$98,384	$12,867,730
187	$44,233	$54,151	$98,384	$12,813,579
188	$44,047	$54,337	$98,384	$12,759,242
189	$43,860	$54,524	$98,384	$12,704,718
190	$43,672	$54,711	$98,384	$12,650,006
191	$43,484	$54,899	$98,384	$12,595,107
192	$43,296	$55,088	$98,384	$12,540,019

第16年供款共

$1,180,607

第16年利息

$531,862

第16年共還本金

$648,744

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$43,106	$55,278	$98,384	$12,484,741
194	$42,916	$55,468	$98,384	$12,429,273
195	$42,726	$55,658	$98,384	$12,373,615
196	$42,534	$55,850	$98,384	$12,317,765
197	$42,342	$56,042	$98,384	$12,261,724
198	$42,150	$56,234	$98,384	$12,205,490
199	$41,956	$56,428	$98,384	$12,149,062
200	$41,762	$56,621	$98,384	$12,092,441
201	$41,568	$56,816	$98,384	$12,035,625
202	$41,372	$57,011	$98,384	$11,978,613
203	$41,176	$57,207	$98,384	$11,921,406
204	$40,980	$57,404	$98,384	$11,864,002

第17年供款共

$1,180,607

第17年利息

$504,590

第17年共還本金

$676,017

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$40,783	$57,601	$98,384	$11,806,400
206	$40,585	$57,799	$98,384	$11,748,601
207	$40,386	$57,998	$98,384	$11,690,603
208	$40,186	$58,197	$98,384	$11,632,405
209	$39,986	$58,398	$98,384	$11,574,008
210	$39,786	$58,598	$98,384	$11,515,410
211	$39,584	$58,800	$98,384	$11,456,610
212	$39,382	$59,002	$98,384	$11,397,608
213	$39,179	$59,205	$98,384	$11,338,403
214	$38,976	$59,408	$98,384	$11,278,995
215	$38,772	$59,612	$98,384	$11,219,383
216	$38,567	$59,817	$98,384	$11,159,566

第18年供款共

$1,180,607

第18年利息

$476,171

第18年共還本金

$704,436

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$38,361	$60,023	$98,384	$11,099,543
218	$38,155	$60,229	$98,384	$11,039,314
219	$37,948	$60,436	$98,384	$10,978,877
220	$37,740	$60,644	$98,384	$10,918,233
221	$37,531	$60,852	$98,384	$10,857,381
222	$37,322	$61,062	$98,384	$10,796,319
223	$37,112	$61,272	$98,384	$10,735,048
224	$36,902	$61,482	$98,384	$10,673,566
225	$36,690	$61,694	$98,384	$10,611,872
226	$36,478	$61,906	$98,384	$10,549,966
227	$36,266	$62,118	$98,384	$10,487,848
228	$36,052	$62,332	$98,384	$10,425,516

第19年供款共

$1,180,607

第19年利息

$446,557

第19年共還本金

$734,050

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$35,838	$62,546	$98,384	$10,362,970
230	$35,623	$62,761	$98,384	$10,300,209
231	$35,407	$62,977	$98,384	$10,237,232
232	$35,190	$63,193	$98,384	$10,174,038
233	$34,973	$63,411	$98,384	$10,110,628
234	$34,755	$63,629	$98,384	$10,046,999
235	$34,537	$63,847	$98,384	$9,983,152
236	$34,317	$64,067	$98,384	$9,919,085
237	$34,097	$64,287	$98,384	$9,854,798
238	$33,876	$64,508	$98,384	$9,790,290
239	$33,654	$64,730	$98,384	$9,725,560
240	$33,432	$64,952	$98,384	$9,660,608

第20年供款共

$1,180,607

第20年利息

$415,699

第20年共還本金

$764,908

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$33,208	$65,176	$98,384	$9,595,432
242	$32,984	$65,400	$98,384	$9,530,033
243	$32,759	$65,624	$98,384	$9,464,408
244	$32,534	$65,850	$98,384	$9,398,558
245	$32,308	$66,076	$98,384	$9,332,482
246	$32,080	$66,303	$98,384	$9,266,178
247	$31,852	$66,531	$98,384	$9,199,647
248	$31,624	$66,760	$98,384	$9,132,887
249	$31,394	$66,990	$98,384	$9,065,897
250	$31,164	$67,220	$98,384	$8,998,677
251	$30,933	$67,451	$98,384	$8,931,227
252	$30,701	$67,683	$98,384	$8,863,544

第21年供款共

$1,180,607

第21年利息

$383,543

第21年共還本金

$797,064

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$30,468	$67,915	$98,384	$8,795,628
254	$30,235	$68,149	$98,384	$8,727,479
255	$30,001	$68,383	$98,384	$8,659,096
256	$29,766	$68,618	$98,384	$8,590,478
257	$29,530	$68,854	$98,384	$8,521,624
258	$29,293	$69,091	$98,384	$8,452,533
259	$29,056	$69,328	$98,384	$8,383,205
260	$28,817	$69,567	$98,384	$8,313,638
261	$28,578	$69,806	$98,384	$8,243,832
262	$28,338	$70,046	$98,384	$8,173,787
263	$28,097	$70,287	$98,384	$8,103,500
264	$27,856	$70,528	$98,384	$8,032,972

第22年供款共

$1,180,607

第22年利息

$350,035

第22年共還本金

$830,572

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$27,613	$70,771	$98,384	$7,962,201
266	$27,370	$71,014	$98,384	$7,891,188
267	$27,126	$71,258	$98,384	$7,819,930
268	$26,881	$71,503	$98,384	$7,748,427
269	$26,635	$71,749	$98,384	$7,676,678
270	$26,389	$71,995	$98,384	$7,604,683
271	$26,141	$72,243	$98,384	$7,532,440
272	$25,893	$72,491	$98,384	$7,459,949
273	$25,644	$72,740	$98,384	$7,387,208
274	$25,394	$72,990	$98,384	$7,314,218
275	$25,143	$73,241	$98,384	$7,240,977
276	$24,891	$73,493	$98,384	$7,167,484

第23年供款共

$1,180,607

第23年利息

$315,119

第23年共還本金

$865,488

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$24,638	$73,746	$98,384	$7,093,738
278	$24,385	$73,999	$98,384	$7,019,739
279	$24,130	$74,254	$98,384	$6,945,485
280	$23,875	$74,509	$98,384	$6,870,977
281	$23,619	$74,765	$98,384	$6,796,212
282	$23,362	$75,022	$98,384	$6,721,190
283	$23,104	$75,280	$98,384	$6,645,910
284	$22,845	$75,539	$98,384	$6,570,371
285	$22,586	$75,798	$98,384	$6,494,573
286	$22,325	$76,059	$98,384	$6,418,514
287	$22,064	$76,320	$98,384	$6,342,194
288	$21,801	$76,583	$98,384	$6,265,612

第24年供款共

$1,180,607

第24年利息

$278,734

第24年共還本金

$901,872

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$21,538	$76,846	$98,384	$6,188,766
290	$21,274	$77,110	$98,384	$6,111,656
291	$21,009	$77,375	$98,384	$6,034,281
292	$20,743	$77,641	$98,384	$5,956,639
293	$20,476	$77,908	$98,384	$5,878,732
294	$20,208	$78,176	$98,384	$5,800,556
295	$19,939	$78,444	$98,384	$5,722,111
296	$19,670	$78,714	$98,384	$5,643,397
297	$19,399	$78,985	$98,384	$5,564,412
298	$19,128	$79,256	$98,384	$5,485,156
299	$18,855	$79,529	$98,384	$5,405,628
300	$18,582	$79,802	$98,384	$5,325,826

第25年供款共

$1,180,607

第25年利息

$240,821

第25年共還本金

$939,786

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$18,308	$80,076	$98,384	$5,245,749
302	$18,032	$80,352	$98,384	$5,165,397
303	$17,756	$80,628	$98,384	$5,084,770
304	$17,479	$80,905	$98,384	$5,003,865
305	$17,201	$81,183	$98,384	$4,922,682
306	$16,922	$81,462	$98,384	$4,841,219
307	$16,642	$81,742	$98,384	$4,759,477
308	$16,361	$82,023	$98,384	$4,677,454
309	$16,079	$82,305	$98,384	$4,595,149
310	$15,796	$82,588	$98,384	$4,512,561
311	$15,512	$82,872	$98,384	$4,429,689
312	$15,227	$83,157	$98,384	$4,346,532

第26年供款共

$1,180,607

第26年利息

$201,313

第26年共還本金

$979,294

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$14,941	$83,443	$98,384	$4,263,089
314	$14,654	$83,730	$98,384	$4,179,360
315	$14,367	$84,017	$98,384	$4,095,342
316	$14,078	$84,306	$98,384	$4,011,036
317	$13,788	$84,596	$98,384	$3,926,440
318	$13,497	$84,887	$98,384	$3,841,554
319	$13,205	$85,179	$98,384	$3,756,375
320	$12,913	$85,471	$98,384	$3,670,904
321	$12,619	$85,765	$98,384	$3,585,138
322	$12,324	$86,060	$98,384	$3,499,078
323	$12,028	$86,356	$98,384	$3,412,723
324	$11,731	$86,653	$98,384	$3,326,070

第27年供款共

$1,180,607

第27年利息

$160,145

第27年共還本金

$1,020,462

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$11,433	$86,951	$98,384	$3,239,119
326	$11,134	$87,249	$98,384	$3,151,870
327	$10,835	$87,549	$98,384	$3,064,321
328	$10,534	$87,850	$98,384	$2,976,470
329	$10,232	$88,152	$98,384	$2,888,318
330	$9,929	$88,455	$98,384	$2,799,863
331	$9,625	$88,759	$98,384	$2,711,103
332	$9,319	$89,064	$98,384	$2,622,039
333	$9,013	$89,371	$98,384	$2,532,668
334	$8,706	$89,678	$98,384	$2,442,990
335	$8,398	$89,986	$98,384	$2,353,004
336	$8,088	$90,295	$98,384	$2,262,709

第28年供款共

$1,180,607

第28年利息

$117,246

第28年共還本金

$1,063,361

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$7,778	$90,606	$98,384	$2,172,103
338	$7,467	$90,917	$98,384	$2,081,186
339	$7,154	$91,230	$98,384	$1,989,956
340	$6,840	$91,543	$98,384	$1,898,413
341	$6,526	$91,858	$98,384	$1,806,554
342	$6,210	$92,174	$98,384	$1,714,381
343	$5,893	$92,491	$98,384	$1,621,890
344	$5,575	$92,809	$98,384	$1,529,081
345	$5,256	$93,128	$98,384	$1,435,954
346	$4,936	$93,448	$98,384	$1,342,506
347	$4,615	$93,769	$98,384	$1,248,737
348	$4,293	$94,091	$98,384	$1,154,645

第29年供款共

$1,180,607

第29年利息

$72,543

第29年共還本金

$1,108,064

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$3,969	$94,415	$98,384	$1,060,231
350	$3,645	$94,739	$98,384	$965,491
351	$3,319	$95,065	$98,384	$870,426
352	$2,992	$95,392	$98,384	$775,034
353	$2,664	$95,720	$98,384	$679,315
354	$2,335	$96,049	$98,384	$583,266
355	$2,005	$96,379	$98,384	$486,887
356	$1,674	$96,710	$98,384	$390,177
357	$1,341	$97,043	$98,384	$293,134
358	$1,008	$97,376	$98,384	$195,758
359	$673	$97,711	$98,384	$98,047
360	$337	$98,047	$98,384	$0

第30年供款共

$1,180,607

第30年利息

$25,961

第30年共還本金

$1,154,645

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$45,650,703

免责声明

笋盘推介

按揭保险费
info