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$65,681,242

每月供款
$127,366

首期

$17,520,000

总贷款额

$26,280,000

總利息

$19,571,742

印花税

$1,861,500

其他

$448,000

置业成本总预算

HK$19,829,500

$254,732

置业成本总预算

HK$19,829,500

首期

$17,520,000
印花税

$1,861,500
- AVD
  
  $1,861,500
律师费

$ 10,000
代理佣金

$438,000
按揭保险费

不适用

$254,732

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

西贡匡湖居可泊3车

thumb_up

移民急让 !! 海景大单边 !!

实

1,945 呎

@22,005

建

2,554 呎

@16,758

local_fire_department 至HIT local_offer 低水笋价 flight_takeoff 移民急让 pets 爱竉必选

售$4,280 万

实

1,945 呎

@22,005

建

2,554 呎

@16,758

售$4,280 万

local_fire_department 至HIT local_offer 低水笋价 flight_takeoff 移民急让 pets 爱竉必选

清水湾巨园别墅

thumb_up

罕有巨园别墅

实

1,742 呎

@24,684

建

2,200 呎

@19,545

hotel_class 楼王

售$4,300 万

实

1,742 呎

@24,684

建

2,200 呎

@19,545

售$4,300 万

hotel_class 楼王

西贡匡湖居

thumb_up

醉人海景别墅

实

1,945 呎

@22,108

建

2,554 呎

@16,836

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 flight_takeoff 移民急让

售$4,300 万

实

1,945 呎

@22,108

建

2,554 呎

@16,836

售$4,300 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 flight_takeoff 移民急让

沙田云端

thumb_up

丽坪路特色单位连天台**4房**新鸿基楼

实

1,522 呎

@28,614

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

售$4,355 万

实

1,522 呎

@28,614

售$4,355 万

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

清水湾怡景别墅

thumb_up

CLEAR WATER BAY VILLA

实

1,476 呎

@28,997

建

2,000 呎

@21,400

local_fire_department 至HIT

售$4,280 万

实

1,476 呎

@28,997

建

2,000 呎

@21,400

售$4,280 万

local_fire_department 至HIT

KOL实拍

西贡西沙小筑

thumb_up

海景别墅

实

1,519 呎

@28,176

建

1,994 呎

@21,464

hotel_class 楼王 vpn_key 有匙即睇

售$4,280 万

实

1,519 呎

@28,176

建

1,994 呎

@21,464

售$4,280 万

hotel_class 楼王 vpn_key 有匙即睇

西贡匡湖居

thumb_up

匡湖居连船位大花园

实

1,371 呎

@32,093

建

1,885 呎

@23,342

local_fire_department 至HIT real_estate_agent 罕有放盘

售$4,400 万

实

1,371 呎

@32,093

建

1,885 呎

@23,342

售$4,400 万

local_fire_department 至HIT real_estate_agent 罕有放盘

VR实景 360

清水湾爱琴居全独立海景别墅

thumb_up

银线湾全独立海景别墅

实

1,770 呎

@24,181

建

2,291 呎

@18,682

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

售$4,280 万

实

1,770 呎

@24,181

建

2,291 呎

@18,682

售$4,280 万

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

西贡银辉别墅

thumb_up

海景靓装

实

1,893 呎

@23,138

建

2,300 呎

@19,043

local_fire_department 至HIT

售$4,380 万

实

1,893 呎

@23,138

建

2,300 呎

@19,043

售$4,380 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$157,284	$120,860	$99,042	$84,527
1.500	$163,131	$126,813	$105,103	$90,698
2.000	$169,114	$132,946	$111,389	$97,136
2.500	$175,232	$139,258	$117,896	$103,838
3.000	$181,485	$145,748	$124,623	$110,798
3.500	$187,871	$152,413	$131,564	$118,009
4.000	$194,390	$159,252	$138,716	$125,465
4.125	$196,040	$160,988	$140,536	$127,366
4.500	$201,040	$166,260	$146,073	$133,157
5.000	$207,821	$173,436	$153,630	$141,077
5.500	$214,730	$180,777	$161,382	$149,215
6.000	$221,766	$188,278	$169,322	$157,562

每月供款$127,366

年期

30年

贷款金额

$26,280,000

總利息

$19,571,742

总贷款连利息

$45,851,742

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$90,338	$37,028	$127,366	$26,242,972
2	$90,210	$37,156	$127,366	$26,205,816
3	$90,082	$37,283	$127,366	$26,168,532
4	$89,954	$37,412	$127,366	$26,131,121
5	$89,826	$37,540	$127,366	$26,093,581
6	$89,697	$37,669	$127,366	$26,055,911
7	$89,567	$37,799	$127,366	$26,018,112
8	$89,437	$37,929	$127,366	$25,980,184
9	$89,307	$38,059	$127,366	$25,942,125
10	$89,176	$38,190	$127,366	$25,903,935
11	$89,045	$38,321	$127,366	$25,865,614
12	$88,913	$38,453	$127,366	$25,827,161

第1年供款共

$1,528,391

第1年利息

$1,075,552

第1年共還本金

$452,839

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$88,781	$38,585	$127,366	$25,788,576
14	$88,648	$38,718	$127,366	$25,749,858
15	$88,515	$38,851	$127,366	$25,711,007
16	$88,382	$38,984	$127,366	$25,672,023
17	$88,248	$39,118	$127,366	$25,632,904
18	$88,113	$39,253	$127,366	$25,593,652
19	$87,978	$39,388	$127,366	$25,554,264
20	$87,843	$39,523	$127,366	$25,514,741
21	$87,707	$39,659	$127,366	$25,475,082
22	$87,571	$39,795	$127,366	$25,435,286
23	$87,434	$39,932	$127,366	$25,395,354
24	$87,297	$40,069	$127,366	$25,355,285

第2年供款共

$1,528,391

第2年利息

$1,056,515

第2年共還本金

$471,876

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$87,159	$40,207	$127,366	$25,315,078
26	$87,021	$40,345	$127,366	$25,274,732
27	$86,882	$40,484	$127,366	$25,234,248
28	$86,743	$40,623	$127,366	$25,193,625
29	$86,603	$40,763	$127,366	$25,152,862
30	$86,463	$40,903	$127,366	$25,111,959
31	$86,322	$41,044	$127,366	$25,070,915
32	$86,181	$41,185	$127,366	$25,029,731
33	$86,040	$41,326	$127,366	$24,988,404
34	$85,898	$41,468	$127,366	$24,946,936
35	$85,755	$41,611	$127,366	$24,905,325
36	$85,612	$41,754	$127,366	$24,863,571

第3年供款共

$1,528,391

第3年利息

$1,036,678

第3年共還本金

$491,713

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$85,469	$41,897	$127,366	$24,821,674
38	$85,325	$42,041	$127,366	$24,779,633
39	$85,180	$42,186	$127,366	$24,737,447
40	$85,035	$42,331	$127,366	$24,695,116
41	$84,889	$42,476	$127,366	$24,652,639
42	$84,743	$42,623	$127,366	$24,610,017
43	$84,597	$42,769	$127,366	$24,567,248
44	$84,450	$42,916	$127,366	$24,524,332
45	$84,302	$43,064	$127,366	$24,481,268
46	$84,154	$43,212	$127,366	$24,438,056
47	$84,006	$43,360	$127,366	$24,394,696
48	$83,857	$43,509	$127,366	$24,351,187

第4年供款共

$1,528,391

第4年利息

$1,016,007

第4年共還本金

$512,384

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$83,707	$43,659	$127,366	$24,307,528
50	$83,557	$43,809	$127,366	$24,263,720
51	$83,407	$43,959	$127,366	$24,219,760
52	$83,255	$44,111	$127,366	$24,175,650
53	$83,104	$44,262	$127,366	$24,131,387
54	$82,952	$44,414	$127,366	$24,086,973
55	$82,799	$44,567	$127,366	$24,042,406
56	$82,646	$44,720	$127,366	$23,997,686
57	$82,492	$44,874	$127,366	$23,952,812
58	$82,338	$45,028	$127,366	$23,907,784
59	$82,183	$45,183	$127,366	$23,862,601
60	$82,028	$45,338	$127,366	$23,817,263

第5年供款共

$1,528,391

第5年利息

$994,467

第5年共還本金

$533,924

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$81,872	$45,494	$127,366	$23,771,769
62	$81,715	$45,650	$127,366	$23,726,118
63	$81,559	$45,807	$127,366	$23,680,311
64	$81,401	$45,965	$127,366	$23,634,346
65	$81,243	$46,123	$127,366	$23,588,223
66	$81,085	$46,281	$127,366	$23,541,942
67	$80,925	$46,441	$127,366	$23,495,501
68	$80,766	$46,600	$127,366	$23,448,901
69	$80,606	$46,760	$127,366	$23,402,140
70	$80,445	$46,921	$127,366	$23,355,219
71	$80,284	$47,082	$127,366	$23,308,137
72	$80,122	$47,244	$127,366	$23,260,893

第6年供款共

$1,528,391

第6年利息

$972,021

第6年共還本金

$556,370

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$79,959	$47,407	$127,366	$23,213,486
74	$79,796	$47,570	$127,366	$23,165,917
75	$79,633	$47,733	$127,366	$23,118,183
76	$79,469	$47,897	$127,366	$23,070,286
77	$79,304	$48,062	$127,366	$23,022,224
78	$79,139	$48,227	$127,366	$22,973,997
79	$78,973	$48,393	$127,366	$22,925,605
80	$78,807	$48,559	$127,366	$22,877,045
81	$78,640	$48,726	$127,366	$22,828,319
82	$78,472	$48,894	$127,366	$22,779,426
83	$78,304	$49,062	$127,366	$22,730,364
84	$78,136	$49,230	$127,366	$22,681,134

第7年供款共

$1,528,391

第7年利息

$948,632

第7年共還本金

$579,759

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$77,966	$49,400	$127,366	$22,631,734
86	$77,797	$49,569	$127,366	$22,582,165
87	$77,626	$49,740	$127,366	$22,532,425
88	$77,455	$49,911	$127,366	$22,482,514
89	$77,284	$50,082	$127,366	$22,432,432
90	$77,111	$50,254	$127,366	$22,382,177
91	$76,939	$50,427	$127,366	$22,331,750
92	$76,765	$50,601	$127,366	$22,281,150
93	$76,591	$50,774	$127,366	$22,230,375
94	$76,417	$50,949	$127,366	$22,179,426
95	$76,242	$51,124	$127,366	$22,128,302
96	$76,066	$51,300	$127,366	$22,077,002

第8年供款共

$1,528,391

第8年利息

$924,260

第8年共還本金

$604,132

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$75,890	$51,476	$127,366	$22,025,526
98	$75,713	$51,653	$127,366	$21,973,873
99	$75,535	$51,831	$127,366	$21,922,042
100	$75,357	$52,009	$127,366	$21,870,033
101	$75,178	$52,188	$127,366	$21,817,845
102	$74,999	$52,367	$127,366	$21,765,478
103	$74,819	$52,547	$127,366	$21,712,931
104	$74,638	$52,728	$127,366	$21,660,203
105	$74,457	$52,909	$127,366	$21,607,294
106	$74,275	$53,091	$127,366	$21,554,203
107	$74,093	$53,273	$127,366	$21,500,930
108	$73,909	$53,457	$127,366	$21,447,473

第9年供款共

$1,528,391

第9年利息

$898,863

第9年共還本金

$629,529

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$73,726	$53,640	$127,366	$21,393,833
110	$73,541	$53,825	$127,366	$21,340,009
111	$73,356	$54,010	$127,366	$21,285,999
112	$73,171	$54,195	$127,366	$21,231,804
113	$72,984	$54,382	$127,366	$21,177,422
114	$72,797	$54,569	$127,366	$21,122,853
115	$72,610	$54,756	$127,366	$21,068,097
116	$72,422	$54,944	$127,366	$21,013,153
117	$72,233	$55,133	$127,366	$20,958,020
118	$72,043	$55,323	$127,366	$20,902,697
119	$71,853	$55,513	$127,366	$20,847,184
120	$71,662	$55,704	$127,366	$20,791,480

第10年供款共

$1,528,391

第10年利息

$872,398

第10年共還本金

$655,993

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$71,471	$55,895	$127,366	$20,735,585
122	$71,279	$56,087	$127,366	$20,679,498
123	$71,086	$56,280	$127,366	$20,623,217
124	$70,892	$56,474	$127,366	$20,566,744
125	$70,698	$56,668	$127,366	$20,510,076
126	$70,503	$56,863	$127,366	$20,453,213
127	$70,308	$57,058	$127,366	$20,396,155
128	$70,112	$57,254	$127,366	$20,338,901
129	$69,915	$57,451	$127,366	$20,281,450
130	$69,717	$57,648	$127,366	$20,223,802
131	$69,519	$57,847	$127,366	$20,165,955
132	$69,320	$58,045	$127,366	$20,107,910

第11年供款共

$1,528,391

第11年利息

$844,821

第11年共還本金

$683,571

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$69,121	$58,245	$127,366	$20,049,665
134	$68,921	$58,445	$127,366	$19,991,219
135	$68,720	$58,646	$127,366	$19,932,573
136	$68,518	$58,848	$127,366	$19,873,726
137	$68,316	$59,050	$127,366	$19,814,676
138	$68,113	$59,253	$127,366	$19,755,423
139	$67,909	$59,457	$127,366	$19,695,966
140	$67,705	$59,661	$127,366	$19,636,305
141	$67,500	$59,866	$127,366	$19,576,439
142	$67,294	$60,072	$127,366	$19,516,367
143	$67,088	$60,278	$127,366	$19,456,088
144	$66,880	$60,486	$127,366	$19,395,603

第12年供款共

$1,528,391

第12年利息

$816,084

第12年共還本金

$712,307

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$66,672	$60,694	$127,366	$19,334,909
146	$66,464	$60,902	$127,366	$19,274,007
147	$66,254	$61,112	$127,366	$19,212,895
148	$66,044	$61,322	$127,366	$19,151,574
149	$65,834	$61,532	$127,366	$19,090,041
150	$65,622	$61,744	$127,366	$19,028,297
151	$65,410	$61,956	$127,366	$18,966,341
152	$65,197	$62,169	$127,366	$18,904,172
153	$64,983	$62,383	$127,366	$18,841,789
154	$64,769	$62,597	$127,366	$18,779,192
155	$64,553	$62,812	$127,366	$18,716,379
156	$64,338	$63,028	$127,366	$18,653,351

第13年供款共

$1,528,391

第13年利息

$786,140

第13年共還本金

$742,252

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$64,121	$63,245	$127,366	$18,590,106
158	$63,903	$63,462	$127,366	$18,526,643
159	$63,685	$63,681	$127,366	$18,462,963
160	$63,466	$63,900	$127,366	$18,399,063
161	$63,247	$64,119	$127,366	$18,334,944
162	$63,026	$64,340	$127,366	$18,270,605
163	$62,805	$64,561	$127,366	$18,206,044
164	$62,583	$64,783	$127,366	$18,141,261
165	$62,361	$65,005	$127,366	$18,076,256
166	$62,137	$65,229	$127,366	$18,011,027
167	$61,913	$65,453	$127,366	$17,945,574
168	$61,688	$65,678	$127,366	$17,879,896

第14年供款共

$1,528,391

第14年利息

$754,936

第14年共還本金

$773,455

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$61,462	$65,904	$127,366	$17,813,992
170	$61,236	$66,130	$127,366	$17,747,862
171	$61,008	$66,358	$127,366	$17,681,504
172	$60,780	$66,586	$127,366	$17,614,918
173	$60,551	$66,815	$127,366	$17,548,104
174	$60,322	$67,044	$127,366	$17,481,059
175	$60,091	$67,275	$127,366	$17,413,784
176	$59,860	$67,506	$127,366	$17,346,278
177	$59,628	$67,738	$127,366	$17,278,540
178	$59,395	$67,971	$127,366	$17,210,569
179	$59,161	$68,205	$127,366	$17,142,365
180	$58,927	$68,439	$127,366	$17,073,926

第15年供款共

$1,528,391

第15年利息

$722,421

第15年共還本金

$805,970

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$58,692	$68,674	$127,366	$17,005,251
182	$58,456	$68,910	$127,366	$16,936,341
183	$58,219	$69,147	$127,366	$16,867,194
184	$57,981	$69,385	$127,366	$16,797,809
185	$57,742	$69,623	$127,366	$16,728,185
186	$57,503	$69,863	$127,366	$16,658,322
187	$57,263	$70,103	$127,366	$16,588,219
188	$57,022	$70,344	$127,366	$16,517,875
189	$56,780	$70,586	$127,366	$16,447,290
190	$56,538	$70,828	$127,366	$16,376,461
191	$56,294	$71,072	$127,366	$16,305,389
192	$56,050	$71,316	$127,366	$16,234,073

第16年供款共

$1,528,391

第16年利息

$688,539

第16年共還本金

$839,852

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$55,805	$71,561	$127,366	$16,162,512
194	$55,559	$71,807	$127,366	$16,090,705
195	$55,312	$72,054	$127,366	$16,018,650
196	$55,064	$72,302	$127,366	$15,946,349
197	$54,816	$72,550	$127,366	$15,873,798
198	$54,566	$72,800	$127,366	$15,800,998
199	$54,316	$73,050	$127,366	$15,727,948
200	$54,065	$73,301	$127,366	$15,654,647
201	$53,813	$73,553	$127,366	$15,581,094
202	$53,560	$73,806	$127,366	$15,507,288
203	$53,306	$74,060	$127,366	$15,433,229
204	$53,052	$74,314	$127,366	$15,358,914

第17年供款共

$1,528,391

第17年利息

$653,233

第17年共還本金

$875,159

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$52,796	$74,570	$127,366	$15,284,345
206	$52,540	$74,826	$127,366	$15,209,519
207	$52,283	$75,083	$127,366	$15,134,435
208	$52,025	$75,341	$127,366	$15,059,094
209	$51,766	$75,600	$127,366	$14,983,494
210	$51,506	$75,860	$127,366	$14,907,634
211	$51,245	$76,121	$127,366	$14,831,513
212	$50,983	$76,383	$127,366	$14,755,130
213	$50,721	$76,645	$127,366	$14,678,485
214	$50,457	$76,909	$127,366	$14,601,576
215	$50,193	$77,173	$127,366	$14,524,403
216	$49,928	$77,438	$127,366	$14,446,965

第18年供款共

$1,528,391

第18年利息

$616,442

第18年共還本金

$911,950

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$49,661	$77,705	$127,366	$14,369,260
218	$49,394	$77,972	$127,366	$14,291,289
219	$49,126	$78,240	$127,366	$14,213,049
220	$48,857	$78,509	$127,366	$14,134,541
221	$48,587	$78,778	$127,366	$14,055,762
222	$48,317	$79,049	$127,366	$13,976,713
223	$48,045	$79,321	$127,366	$13,897,392
224	$47,772	$79,594	$127,366	$13,817,798
225	$47,499	$79,867	$127,366	$13,737,931
226	$47,224	$80,142	$127,366	$13,657,789
227	$46,949	$80,417	$127,366	$13,577,372
228	$46,672	$80,694	$127,366	$13,496,678

第19年供款共

$1,528,391

第19年利息

$578,105

第19年共還本金

$950,287

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$46,395	$80,971	$127,366	$13,415,707
230	$46,116	$81,249	$127,366	$13,334,457
231	$45,837	$81,529	$127,366	$13,252,929
232	$45,557	$81,809	$127,366	$13,171,120
233	$45,276	$82,090	$127,366	$13,089,029
234	$44,994	$82,372	$127,366	$13,006,657
235	$44,710	$82,656	$127,366	$12,924,001
236	$44,426	$82,940	$127,366	$12,841,062
237	$44,141	$83,225	$127,366	$12,757,837
238	$43,855	$83,511	$127,366	$12,674,326
239	$43,568	$83,798	$127,366	$12,590,528
240	$43,280	$84,086	$127,366	$12,506,442

第20年供款共

$1,528,391

第20年利息

$538,156

第20年共還本金

$990,236

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$42,991	$84,375	$127,366	$12,422,067
242	$42,701	$84,665	$127,366	$12,337,402
243	$42,410	$84,956	$127,366	$12,252,446
244	$42,118	$85,248	$127,366	$12,167,198
245	$41,825	$85,541	$127,366	$12,081,656
246	$41,531	$85,835	$127,366	$11,995,821
247	$41,236	$86,130	$127,366	$11,909,691
248	$40,940	$86,426	$127,366	$11,823,264
249	$40,642	$86,723	$127,366	$11,736,541
250	$40,344	$87,022	$127,366	$11,649,519
251	$40,045	$87,321	$127,366	$11,562,199
252	$39,745	$87,621	$127,366	$11,474,578

第21年供款共

$1,528,391

第21年利息

$496,527

第21年共還本金

$1,031,864

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$39,444	$87,922	$127,366	$11,386,656
254	$39,142	$88,224	$127,366	$11,298,431
255	$38,838	$88,528	$127,366	$11,209,904
256	$38,534	$88,832	$127,366	$11,121,072
257	$38,229	$89,137	$127,366	$11,031,935
258	$37,922	$89,444	$127,366	$10,942,491
259	$37,615	$89,751	$127,366	$10,852,740
260	$37,306	$90,060	$127,366	$10,762,680
261	$36,997	$90,369	$127,366	$10,672,311
262	$36,686	$90,680	$127,366	$10,581,631
263	$36,374	$90,992	$127,366	$10,490,639
264	$36,062	$91,304	$127,366	$10,399,335

第22年供款共

$1,528,391

第22年利息

$453,149

第22年共還本金

$1,075,243

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$35,748	$91,618	$127,366	$10,307,717
266	$35,433	$91,933	$127,366	$10,215,784
267	$35,117	$92,249	$127,366	$10,123,534
268	$34,800	$92,566	$127,366	$10,030,968
269	$34,481	$92,884	$127,366	$9,938,084
270	$34,162	$93,204	$127,366	$9,844,880
271	$33,842	$93,524	$127,366	$9,751,356
272	$33,520	$93,846	$127,366	$9,657,510
273	$33,198	$94,168	$127,366	$9,563,342
274	$32,874	$94,492	$127,366	$9,468,850
275	$32,549	$94,817	$127,366	$9,374,033
276	$32,223	$95,143	$127,366	$9,278,890

第23年供款共

$1,528,391

第23年利息

$407,947

第23年共還本金

$1,120,445

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$31,896	$95,470	$127,366	$9,183,421
278	$31,568	$95,798	$127,366	$9,087,623
279	$31,239	$96,127	$127,366	$8,991,495
280	$30,908	$96,458	$127,366	$8,895,038
281	$30,577	$96,789	$127,366	$8,798,248
282	$30,244	$97,122	$127,366	$8,701,126
283	$29,910	$97,456	$127,366	$8,603,671
284	$29,575	$97,791	$127,366	$8,505,880
285	$29,239	$98,127	$127,366	$8,407,753
286	$28,902	$98,464	$127,366	$8,309,289
287	$28,563	$98,803	$127,366	$8,210,486
288	$28,224	$99,142	$127,366	$8,111,343

第24年供款共

$1,528,391

第24年利息

$360,844

第24年共還本金

$1,167,547

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$27,883	$99,483	$127,366	$8,011,860
290	$27,541	$99,825	$127,366	$7,912,035
291	$27,198	$100,168	$127,366	$7,811,867
292	$26,853	$100,513	$127,366	$7,711,354
293	$26,508	$100,858	$127,366	$7,610,496
294	$26,161	$101,205	$127,366	$7,509,291
295	$25,813	$101,553	$127,366	$7,407,738
296	$25,464	$101,902	$127,366	$7,305,836
297	$25,114	$102,252	$127,366	$7,203,584
298	$24,762	$102,604	$127,366	$7,100,981
299	$24,410	$102,956	$127,366	$6,998,024
300	$24,056	$103,310	$127,366	$6,894,714

第25年供款共

$1,528,391

第25年利息

$311,762

第25年共還本金

$1,216,629

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$23,701	$103,665	$127,366	$6,791,049
302	$23,344	$104,022	$127,366	$6,687,027
303	$22,987	$104,379	$127,366	$6,582,648
304	$22,628	$104,738	$127,366	$6,477,910
305	$22,268	$105,098	$127,366	$6,372,811
306	$21,907	$105,459	$127,366	$6,267,352
307	$21,544	$105,822	$127,366	$6,161,530
308	$21,180	$106,186	$127,366	$6,055,344
309	$20,815	$106,551	$127,366	$5,948,794
310	$20,449	$106,917	$127,366	$5,841,877
311	$20,081	$107,284	$127,366	$5,734,592
312	$19,713	$107,653	$127,366	$5,626,939

第26年供款共

$1,528,391

第26年利息

$260,616

第26年共還本金

$1,267,775

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$19,343	$108,023	$127,366	$5,518,916
314	$18,971	$108,395	$127,366	$5,410,521
315	$18,599	$108,767	$127,366	$5,301,754
316	$18,225	$109,141	$127,366	$5,192,612
317	$17,850	$109,516	$127,366	$5,083,096
318	$17,473	$109,893	$127,366	$4,973,203
319	$17,095	$110,271	$127,366	$4,862,933
320	$16,716	$110,650	$127,366	$4,752,283
321	$16,336	$111,030	$127,366	$4,641,253
322	$15,954	$111,412	$127,366	$4,529,841
323	$15,571	$111,795	$127,366	$4,418,047
324	$15,187	$112,179	$127,366	$4,305,868

第27年供款共

$1,528,391

第27年利息

$207,320

第27年共還本金

$1,321,071

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$14,801	$112,565	$127,366	$4,193,303
326	$14,414	$112,951	$127,366	$4,080,352
327	$14,026	$113,340	$127,366	$3,967,012
328	$13,637	$113,729	$127,366	$3,853,283
329	$13,246	$114,120	$127,366	$3,739,163
330	$12,853	$114,513	$127,366	$3,624,650
331	$12,460	$114,906	$127,366	$3,509,744
332	$12,065	$115,301	$127,366	$3,394,443
333	$11,668	$115,698	$127,366	$3,278,745
334	$11,271	$116,095	$127,366	$3,162,650
335	$10,872	$116,494	$127,366	$3,046,155
336	$10,471	$116,895	$127,366	$2,929,261

第28年供款共

$1,528,391

第28年利息

$151,784

第28年共還本金

$1,376,607

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$10,069	$117,297	$127,366	$2,811,964
338	$9,666	$117,700	$127,366	$2,694,264
339	$9,262	$118,104	$127,366	$2,576,160
340	$8,856	$118,510	$127,366	$2,457,649
341	$8,448	$118,918	$127,366	$2,338,732
342	$8,039	$119,327	$127,366	$2,219,405
343	$7,629	$119,737	$127,366	$2,099,668
344	$7,218	$120,148	$127,366	$1,979,520
345	$6,805	$120,561	$127,366	$1,858,959
346	$6,390	$120,976	$127,366	$1,737,983
347	$5,974	$121,392	$127,366	$1,616,591
348	$5,557	$121,809	$127,366	$1,494,782

第29年供款共

$1,528,391

第29年利息

$93,913

第29年共還本金

$1,434,478

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$5,138	$122,228	$127,366	$1,372,555
350	$4,718	$122,648	$127,366	$1,249,907
351	$4,297	$123,069	$127,366	$1,126,837
352	$3,874	$123,492	$127,366	$1,003,345
353	$3,449	$123,917	$127,366	$879,428
354	$3,023	$124,343	$127,366	$755,085
355	$2,596	$124,770	$127,366	$630,315
356	$2,167	$125,199	$127,366	$505,116
357	$1,736	$125,630	$127,366	$379,486
358	$1,304	$126,061	$127,366	$253,424
359	$871	$126,495	$127,366	$126,930
360	$436	$126,930	$127,366	$0

第30年供款共

$1,528,391

第30年利息

$33,609

第30年共還本金

$1,494,782

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$65,681,242

免责声明

笋盘推介

按揭保险费
info