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$53,236,692

每月供款
$103,231

首期

$14,200,000

总贷款额

$21,300,000

總利息

$15,862,942

印花税

$1,508,750

其他

$365,000

置业成本总预算

HK$16,073,750

$206,461

置业成本总预算

HK$16,073,750

首期

$14,200,000
印花税

$1,508,750
- AVD
  
  $1,508,750
律师费

$ 10,000
代理佣金

$355,000
按揭保险费

不适用

$206,461

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

马鞍山天宇海洋房

thumb_up

天宇海别墅罕有全幢放盘连车位

实

1,287 呎

@27,195

建

1,843 呎

@18,991

real_estate_agent 罕有放盘

售$3,500 万

实

1,287 呎

@27,195

建

1,843 呎

@18,991

售$3,500 万

real_estate_agent 罕有放盘

西贡西贡

thumb_up

漂亮屋苑毗邻红树海岸

建

2,100 呎

@16,667

local_fire_department 至HIT local_offer 低水笋价

售$3,500 万

建

2,100 呎

@16,667

售$3,500 万

local_fire_department 至HIT local_offer 低水笋价

西贡匡湖居第01期

thumb_up

匡湖居第01期

实

1,048 呎

@33,397

建

1,460 呎

@23,973

local_fire_department 至HIT real_estate_agent 罕有放盘

售$3,500 万

实

1,048 呎

@33,397

建

1,460 呎

@23,973

售$3,500 万

local_fire_department 至HIT real_estate_agent 罕有放盘

KOL实拍

清水湾布袋澳

thumb_up

布袋澳

建

2,100 呎

@16,571

售$3,480 万

建

2,100 呎

@16,571

售$3,480 万

西贡碧浪别墅

thumb_up

清水湾优静别墅

实

1,886 呎

@19,088

建

2,034 呎

@17,699

售$3,600 万

实

1,886 呎

@19,088

建

2,034 呎

@17,699

售$3,600 万

马鞍山星涟海向东靓装修,全屋270度永久全海景,区内罕有大宅新贵,可加购室内车位1个,欢迎参观

thumb_up

星涟海****向东靓装修,全屋270度永久全海景,区内罕有大宅新贵,可加购室内车位1个,欢迎参观****

实

1,660 呎

@21,494

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

售$3,568 万

实

1,660 呎

@21,494

售$3,568 万

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

KOL实拍

西贡白沙湾花园

thumb_up

独立屋靓装修大花园

实

2,114 呎

@16,793

建

2,568 呎

@13,824

local_fire_department 至HIT

售$3,550 万

实

2,114 呎

@16,793

建

2,568 呎

@13,824

售$3,550 万

local_fire_department 至HIT

西贡溱乔

thumb_up

Luxury House in Managed Complex

实

1,231 呎

@28,432

建

1,908 呎

@18,344

售$3,500 万

实

1,231 呎

@28,432

建

1,908 呎

@18,344

售$3,500 万

清水湾相思湾

thumb_up

Private Garden House

建

2,100 呎

@16,667

售$3,500 万

建

2,100 呎

@16,667

售$3,500 万

西贡傲泷天台特色户连车位

thumb_up

天台特色户, 靓装靓景 !!

实

1,521 呎

@23,537

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

售$3,580 万

实

1,521 呎

@23,537

售$3,580 万

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

西贡棕林别墅

thumb_up

FABULOUS VILLA SITUATED IN A PRIME LOCATION

实

1,702 呎

@20,564

建

2,325 呎

@15,054

local_fire_department 至HIT

售$3,500 万

实

1,702 呎

@20,564

建

2,325 呎

@15,054

售$3,500 万

local_fire_department 至HIT

西贡立德台

thumb_up

BEAUTIFUL COMPLEX WITH FANTASTIC SEA VIEW

实

1,561 呎

@22,422

建

2,000 呎

@17,500

local_fire_department 至HIT verified 首置必买

售$3,500 万

实

1,561 呎

@22,422

建

2,000 呎

@17,500

售$3,500 万

local_fire_department 至HIT verified 首置必买

利率	15年	20年	25年	30年
1.000	$127,479	$97,957	$80,274	$68,509
1.500	$132,218	$102,782	$85,186	$73,511
2.000	$137,067	$107,753	$90,281	$78,729
2.500	$142,026	$112,869	$95,555	$84,161
3.000	$147,094	$118,129	$101,007	$89,802
3.500	$152,270	$123,531	$106,633	$95,647
4.000	$157,554	$129,074	$112,429	$101,689
4.125	$158,891	$130,481	$113,905	$103,230
4.500	$162,944	$134,754	$118,392	$107,924
5.000	$168,439	$140,571	$124,518	$114,343
5.500	$174,039	$146,520	$130,801	$120,939
6.000	$179,742	$152,600	$137,236	$127,704

每月供款$103,231

年期

30年

贷款金额

$21,300,000

總利息

$15,862,942

总贷款连利息

$37,162,942

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$73,219	$30,012	$103,230	$21,269,988
2	$73,116	$30,115	$103,230	$21,239,874
3	$73,012	$30,218	$103,230	$21,209,655
4	$72,908	$30,322	$103,230	$21,179,333
5	$72,804	$30,426	$103,230	$21,148,907
6	$72,699	$30,531	$103,230	$21,118,376
7	$72,594	$30,636	$103,230	$21,087,740
8	$72,489	$30,741	$103,230	$21,056,998
9	$72,383	$30,847	$103,230	$21,026,151
10	$72,277	$30,953	$103,230	$20,995,198
11	$72,171	$31,059	$103,230	$20,964,139
12	$72,064	$31,166	$103,230	$20,932,973

第1年供款共

$1,238,765

第1年利息

$871,737

第1年共還本金

$367,027

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$71,957	$31,273	$103,230	$20,901,699
14	$71,850	$31,381	$103,230	$20,870,319
15	$71,742	$31,489	$103,230	$20,838,830
16	$71,633	$31,597	$103,230	$20,807,233
17	$71,525	$31,706	$103,230	$20,775,528
18	$71,416	$31,815	$103,230	$20,743,713
19	$71,307	$31,924	$103,230	$20,711,789
20	$71,197	$32,034	$103,230	$20,679,756
21	$71,087	$32,144	$103,230	$20,647,612
22	$70,976	$32,254	$103,230	$20,615,358
23	$70,865	$32,365	$103,230	$20,582,992
24	$70,754	$32,476	$103,230	$20,550,516

第2年供款共

$1,238,765

第2年利息

$856,308

第2年共還本金

$382,457

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$70,642	$32,588	$103,230	$20,517,928
26	$70,530	$32,700	$103,230	$20,485,228
27	$70,418	$32,812	$103,230	$20,452,416
28	$70,305	$32,925	$103,230	$20,419,490
29	$70,192	$33,038	$103,230	$20,386,452
30	$70,078	$33,152	$103,230	$20,353,300
31	$69,964	$33,266	$103,230	$20,320,034
32	$69,850	$33,380	$103,230	$20,286,654
33	$69,735	$33,495	$103,230	$20,253,159
34	$69,620	$33,610	$103,230	$20,219,549
35	$69,505	$33,726	$103,230	$20,185,823
36	$69,389	$33,842	$103,230	$20,151,981

第3年供款共

$1,238,765

第3年利息

$840,230

第3年共還本金

$398,535

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$69,272	$33,958	$103,230	$20,118,023
38	$69,156	$34,075	$103,230	$20,083,949
39	$69,039	$34,192	$103,230	$20,049,757
40	$68,921	$34,309	$103,230	$20,015,448
41	$68,803	$34,427	$103,230	$19,981,020
42	$68,685	$34,546	$103,230	$19,946,475
43	$68,566	$34,664	$103,230	$19,911,810
44	$68,447	$34,784	$103,230	$19,877,027
45	$68,327	$34,903	$103,230	$19,842,124
46	$68,207	$35,023	$103,230	$19,807,101
47	$68,087	$35,143	$103,230	$19,771,957
48	$67,966	$35,264	$103,230	$19,736,693

第4年供款共

$1,238,765

第4年利息

$823,476

第4年共還本金

$415,289

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$67,845	$35,386	$103,230	$19,701,307
50	$67,723	$35,507	$103,230	$19,665,800
51	$67,601	$35,629	$103,230	$19,630,171
52	$67,479	$35,752	$103,230	$19,594,419
53	$67,356	$35,875	$103,230	$19,558,545
54	$67,232	$35,998	$103,230	$19,522,547
55	$67,109	$36,122	$103,230	$19,486,425
56	$66,985	$36,246	$103,230	$19,450,179
57	$66,860	$36,370	$103,230	$19,413,809
58	$66,735	$36,495	$103,230	$19,377,313
59	$66,610	$36,621	$103,230	$19,340,693
60	$66,484	$36,747	$103,230	$19,303,946

第5年供款共

$1,238,765

第5年利息

$806,018

第5年共還本金

$432,747

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$66,357	$36,873	$103,230	$19,267,073
62	$66,231	$37,000	$103,230	$19,230,073
63	$66,103	$37,127	$103,230	$19,192,946
64	$65,976	$37,255	$103,230	$19,155,691
65	$65,848	$37,383	$103,230	$19,118,309
66	$65,719	$37,511	$103,230	$19,080,797
67	$65,590	$37,640	$103,230	$19,043,157
68	$65,461	$37,770	$103,230	$19,005,388
69	$65,331	$37,899	$103,230	$18,967,488
70	$65,201	$38,030	$103,230	$18,929,459
71	$65,070	$38,160	$103,230	$18,891,298
72	$64,939	$38,292	$103,230	$18,853,007

第6年供款共

$1,238,765

第6年利息

$787,826

第6年共還本金

$450,939

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$64,807	$38,423	$103,230	$18,814,584
74	$64,675	$38,555	$103,230	$18,776,028
75	$64,543	$38,688	$103,230	$18,737,340
76	$64,410	$38,821	$103,230	$18,698,520
77	$64,276	$38,954	$103,230	$18,659,565
78	$64,142	$39,088	$103,230	$18,620,477
79	$64,008	$39,223	$103,230	$18,581,255
80	$63,873	$39,357	$103,230	$18,541,897
81	$63,738	$39,493	$103,230	$18,502,405
82	$63,602	$39,628	$103,230	$18,462,776
83	$63,466	$39,765	$103,230	$18,423,012
84	$63,329	$39,901	$103,230	$18,383,111

第7年供款共

$1,238,765

第7年利息

$768,869

第7年共還本金

$469,896

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$63,192	$40,038	$103,230	$18,343,072
86	$63,054	$40,176	$103,230	$18,302,896
87	$62,916	$40,314	$103,230	$18,262,582
88	$62,778	$40,453	$103,230	$18,222,129
89	$62,639	$40,592	$103,230	$18,181,537
90	$62,499	$40,731	$103,230	$18,140,806
91	$62,359	$40,871	$103,230	$18,099,935
92	$62,219	$41,012	$103,230	$18,058,923
93	$62,078	$41,153	$103,230	$18,017,770
94	$61,936	$41,294	$103,230	$17,976,476
95	$61,794	$41,436	$103,230	$17,935,039
96	$61,652	$41,579	$103,230	$17,893,461

第8年供款共

$1,238,765

第8年利息

$749,115

第8年共還本金

$489,650

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$61,509	$41,722	$103,230	$17,851,739
98	$61,365	$41,865	$103,230	$17,809,874
99	$61,221	$42,009	$103,230	$17,767,865
100	$61,077	$42,153	$103,230	$17,725,712
101	$60,932	$42,298	$103,230	$17,683,413
102	$60,787	$42,444	$103,230	$17,640,970
103	$60,641	$42,590	$103,230	$17,598,380
104	$60,494	$42,736	$103,230	$17,555,644
105	$60,348	$42,883	$103,230	$17,512,761
106	$60,200	$43,030	$103,230	$17,469,731
107	$60,052	$43,178	$103,230	$17,426,553
108	$59,904	$43,327	$103,230	$17,383,226

第9年供款共

$1,238,765

第9年利息

$728,530

第9年共還本金

$510,234

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$59,755	$43,476	$103,230	$17,339,751
110	$59,605	$43,625	$103,230	$17,296,126
111	$59,455	$43,775	$103,230	$17,252,351
112	$59,305	$43,925	$103,230	$17,208,425
113	$59,154	$44,076	$103,230	$17,164,349
114	$59,002	$44,228	$103,230	$17,120,121
115	$58,850	$44,380	$103,230	$17,075,741
116	$58,698	$44,533	$103,230	$17,031,208
117	$58,545	$44,686	$103,230	$16,986,523
118	$58,391	$44,839	$103,230	$16,941,684
119	$58,237	$44,993	$103,230	$16,896,690
120	$58,082	$45,148	$103,230	$16,851,542

第10年供款共

$1,238,765

第10年利息

$707,081

第10年共還本金

$531,684

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$57,927	$45,303	$103,230	$16,806,239
122	$57,771	$45,459	$103,230	$16,760,780
123	$57,615	$45,615	$103,230	$16,715,165
124	$57,458	$45,772	$103,230	$16,669,393
125	$57,301	$45,929	$103,230	$16,623,463
126	$57,143	$46,087	$103,230	$16,577,376
127	$56,985	$46,246	$103,230	$16,531,130
128	$56,826	$46,405	$103,230	$16,484,726
129	$56,666	$46,564	$103,230	$16,438,162
130	$56,506	$46,724	$103,230	$16,391,438
131	$56,346	$46,885	$103,230	$16,344,553
132	$56,184	$47,046	$103,230	$16,297,507

第11年供款共

$1,238,765

第11年利息

$684,729

第11年共還本金

$554,035

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$56,023	$47,208	$103,230	$16,250,299
134	$55,860	$47,370	$103,230	$16,202,929
135	$55,698	$47,533	$103,230	$16,155,396
136	$55,534	$47,696	$103,230	$16,107,700
137	$55,370	$47,860	$103,230	$16,059,840
138	$55,206	$48,025	$103,230	$16,011,815
139	$55,041	$48,190	$103,230	$15,963,625
140	$54,875	$48,355	$103,230	$15,915,270
141	$54,709	$48,522	$103,230	$15,866,748
142	$54,542	$48,688	$103,230	$15,818,060
143	$54,375	$48,856	$103,230	$15,769,204
144	$54,207	$49,024	$103,230	$15,720,180

第12年供款共

$1,238,765

第12年利息

$661,438

第12年共還本金

$577,326

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$54,038	$49,192	$103,230	$15,670,988
146	$53,869	$49,361	$103,230	$15,621,627
147	$53,699	$49,531	$103,230	$15,572,095
148	$53,529	$49,701	$103,230	$15,522,394
149	$53,358	$49,872	$103,230	$15,472,522
150	$53,187	$50,044	$103,230	$15,422,478
151	$53,015	$50,216	$103,230	$15,372,263
152	$52,842	$50,388	$103,230	$15,321,875
153	$52,669	$50,561	$103,230	$15,271,313
154	$52,495	$50,735	$103,230	$15,220,578
155	$52,321	$50,910	$103,230	$15,169,668
156	$52,146	$51,085	$103,230	$15,118,584

第13年供款共

$1,238,765

第13年利息

$637,168

第13年共還本金

$601,597

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$51,970	$51,260	$103,230	$15,067,323
158	$51,794	$51,436	$103,230	$15,015,887
159	$51,617	$51,613	$103,230	$14,964,274
160	$51,440	$51,791	$103,230	$14,912,483
161	$51,262	$51,969	$103,230	$14,860,514
162	$51,083	$52,147	$103,230	$14,808,367
163	$50,904	$52,327	$103,230	$14,756,040
164	$50,724	$52,507	$103,230	$14,703,534
165	$50,543	$52,687	$103,230	$14,650,847
166	$50,362	$52,868	$103,230	$14,597,978
167	$50,181	$53,050	$103,230	$14,544,929
168	$49,998	$53,232	$103,230	$14,491,696

第14年供款共

$1,238,765

第14年利息

$611,878

第14年共還本金

$626,887

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$49,815	$53,415	$103,230	$14,438,281
170	$49,632	$53,599	$103,230	$14,384,682
171	$49,447	$53,783	$103,230	$14,330,899
172	$49,262	$53,968	$103,230	$14,276,931
173	$49,077	$54,153	$103,230	$14,222,778
174	$48,891	$54,340	$103,230	$14,168,438
175	$48,704	$54,526	$103,230	$14,113,912
176	$48,517	$54,714	$103,230	$14,059,198
177	$48,328	$54,902	$103,230	$14,004,296
178	$48,140	$55,091	$103,230	$13,949,206
179	$47,950	$55,280	$103,230	$13,893,926
180	$47,760	$55,470	$103,230	$13,838,456

第15年供款共

$1,238,765

第15年利息

$585,524

第15年共還本金

$653,241

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$47,570	$55,661	$103,230	$13,782,795
182	$47,378	$55,852	$103,230	$13,726,943
183	$47,186	$56,044	$103,230	$13,670,899
184	$46,994	$56,237	$103,230	$13,614,662
185	$46,800	$56,430	$103,230	$13,558,232
186	$46,606	$56,624	$103,230	$13,501,608
187	$46,412	$56,819	$103,230	$13,444,790
188	$46,216	$57,014	$103,230	$13,387,776
189	$46,020	$57,210	$103,230	$13,330,566
190	$45,824	$57,407	$103,230	$13,273,159
191	$45,626	$57,604	$103,230	$13,215,555
192	$45,428	$57,802	$103,230	$13,157,753

第16年供款共

$1,238,765

第16年利息

$558,062

第16年共還本金

$680,702

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$45,230	$58,001	$103,230	$13,099,753
194	$45,030	$58,200	$103,230	$13,041,553
195	$44,830	$58,400	$103,230	$12,983,153
196	$44,630	$58,601	$103,230	$12,924,552
197	$44,428	$58,802	$103,230	$12,865,750
198	$44,226	$59,004	$103,230	$12,806,745
199	$44,023	$59,207	$103,230	$12,747,538
200	$43,820	$59,411	$103,230	$12,688,127
201	$43,615	$59,615	$103,230	$12,628,512
202	$43,411	$59,820	$103,230	$12,568,693
203	$43,205	$60,026	$103,230	$12,508,667
204	$42,999	$60,232	$103,230	$12,448,435

第17年供款共

$1,238,765

第17年利息

$529,446

第17年共還本金

$709,318

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$42,791	$60,439	$103,230	$12,387,996
206	$42,584	$60,647	$103,230	$12,327,350
207	$42,375	$60,855	$103,230	$12,266,495
208	$42,166	$61,064	$103,230	$12,205,430
209	$41,956	$61,274	$103,230	$12,144,156
210	$41,746	$61,485	$103,230	$12,082,671
211	$41,534	$61,696	$103,230	$12,020,975
212	$41,322	$61,908	$103,230	$11,959,067
213	$41,109	$62,121	$103,230	$11,896,946
214	$40,896	$62,335	$103,230	$11,834,611
215	$40,681	$62,549	$103,230	$11,772,062
216	$40,466	$62,764	$103,230	$11,709,298

第18年供款共

$1,238,765

第18年利息

$499,628

第18年共還本金

$739,137

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$40,251	$62,980	$103,230	$11,646,318
218	$40,034	$63,196	$103,230	$11,583,122
219	$39,817	$63,413	$103,230	$11,519,709
220	$39,599	$63,631	$103,230	$11,456,077
221	$39,380	$63,850	$103,230	$11,392,227
222	$39,161	$64,070	$103,230	$11,328,158
223	$38,941	$64,290	$103,230	$11,263,868
224	$38,720	$64,511	$103,230	$11,199,357
225	$38,498	$64,733	$103,230	$11,134,624
226	$38,275	$64,955	$103,230	$11,069,669
227	$38,052	$65,178	$103,230	$11,004,491
228	$37,828	$65,402	$103,230	$10,939,088

第19年供款共

$1,238,765

第19年利息

$468,555

第19年共還本金

$770,210

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$37,603	$65,627	$103,230	$10,873,461
230	$37,378	$65,853	$103,230	$10,807,608
231	$37,151	$66,079	$103,230	$10,741,529
232	$36,924	$66,306	$103,230	$10,675,223
233	$36,696	$66,534	$103,230	$10,608,688
234	$36,467	$66,763	$103,230	$10,541,925
235	$36,238	$66,993	$103,230	$10,474,933
236	$36,008	$67,223	$103,230	$10,407,710
237	$35,777	$67,454	$103,230	$10,340,256
238	$35,545	$67,686	$103,230	$10,272,570
239	$35,312	$67,918	$103,230	$10,204,652
240	$35,078	$68,152	$103,230	$10,136,500

第20年供款共

$1,238,765

第20年利息

$436,176

第20年共還本金

$802,588

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$34,844	$68,386	$103,230	$10,068,114
242	$34,609	$68,621	$103,230	$9,999,492
243	$34,373	$68,857	$103,230	$9,930,635
244	$34,137	$69,094	$103,230	$9,861,541
245	$33,899	$69,331	$103,230	$9,792,210
246	$33,661	$69,570	$103,230	$9,722,640
247	$33,422	$69,809	$103,230	$9,652,832
248	$33,182	$70,049	$103,230	$9,582,783
249	$32,941	$70,290	$103,230	$9,512,493
250	$32,699	$70,531	$103,230	$9,441,962
251	$32,457	$70,774	$103,230	$9,371,188
252	$32,213	$71,017	$103,230	$9,300,172

第21年供款共

$1,238,765

第21年利息

$402,436

第21年共還本金

$836,328

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$31,969	$71,261	$103,230	$9,228,910
254	$31,724	$71,506	$103,230	$9,157,404
255	$31,479	$71,752	$103,230	$9,085,653
256	$31,232	$71,998	$103,230	$9,013,654
257	$30,984	$72,246	$103,230	$8,941,408
258	$30,736	$72,494	$103,230	$8,868,914
259	$30,487	$72,744	$103,230	$8,796,170
260	$30,237	$72,994	$103,230	$8,723,177
261	$29,986	$73,244	$103,230	$8,649,932
262	$29,734	$73,496	$103,230	$8,576,436
263	$29,481	$73,749	$103,230	$8,502,687
264	$29,228	$74,002	$103,230	$8,428,685

第22年供款共

$1,238,765

第22年利息

$367,278

第22年共還本金

$871,487

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$28,974	$74,257	$103,230	$8,354,428
266	$28,718	$74,512	$103,230	$8,279,916
267	$28,462	$74,768	$103,230	$8,205,148
268	$28,205	$75,025	$103,230	$8,130,123
269	$27,947	$75,283	$103,230	$8,054,840
270	$27,689	$75,542	$103,230	$7,979,298
271	$27,429	$75,802	$103,230	$7,903,496
272	$27,168	$76,062	$103,230	$7,827,434
273	$26,907	$76,324	$103,230	$7,751,110
274	$26,644	$76,586	$103,230	$7,674,524
275	$26,381	$76,849	$103,230	$7,597,675
276	$26,117	$77,113	$103,230	$7,520,562

第23年供款共

$1,238,765

第23年利息

$330,642

第23年共還本金

$908,123

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$25,852	$77,378	$103,230	$7,443,183
278	$25,586	$77,644	$103,230	$7,365,539
279	$25,319	$77,911	$103,230	$7,287,628
280	$25,051	$78,179	$103,230	$7,209,448
281	$24,782	$78,448	$103,230	$7,131,000
282	$24,513	$78,718	$103,230	$7,052,283
283	$24,242	$78,988	$103,230	$6,973,295
284	$23,971	$79,260	$103,230	$6,894,035
285	$23,698	$79,532	$103,230	$6,814,503
286	$23,425	$79,806	$103,230	$6,734,697
287	$23,151	$80,080	$103,230	$6,654,617
288	$22,875	$80,355	$103,230	$6,574,262

第24年供款共

$1,238,765

第24年利息

$292,465

第24年共還本金

$946,299

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$22,599	$80,631	$103,230	$6,493,631
290	$22,322	$80,909	$103,230	$6,412,722
291	$22,044	$81,187	$103,230	$6,331,536
292	$21,765	$81,466	$103,230	$6,250,070
293	$21,485	$81,746	$103,230	$6,168,324
294	$21,204	$82,027	$103,230	$6,086,297
295	$20,922	$82,309	$103,230	$6,003,989
296	$20,639	$82,592	$103,230	$5,921,397
297	$20,355	$82,876	$103,230	$5,838,521
298	$20,070	$83,160	$103,230	$5,755,361
299	$19,784	$83,446	$103,230	$5,671,915
300	$19,497	$83,733	$103,230	$5,588,181

第25年供款共

$1,238,765

第25年利息

$252,684

第25年共還本金

$986,081

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$19,209	$84,021	$103,230	$5,504,160
302	$18,921	$84,310	$103,230	$5,419,851
303	$18,631	$84,600	$103,230	$5,335,251
304	$18,340	$84,890	$103,230	$5,250,360
305	$18,048	$85,182	$103,230	$5,165,178
306	$17,755	$85,475	$103,230	$5,079,703
307	$17,461	$85,769	$103,230	$4,993,934
308	$17,167	$86,064	$103,230	$4,907,870
309	$16,871	$86,360	$103,230	$4,821,511
310	$16,574	$86,656	$103,230	$4,734,854
311	$16,276	$86,954	$103,230	$4,647,900
312	$15,977	$87,253	$103,230	$4,560,647

第26年供款共

$1,238,765

第26年利息

$211,230

第26年共還本金

$1,027,535

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$15,677	$87,553	$103,230	$4,473,094
314	$15,376	$87,854	$103,230	$4,385,240
315	$15,074	$88,156	$103,230	$4,297,083
316	$14,771	$88,459	$103,230	$4,208,624
317	$14,467	$88,763	$103,230	$4,119,861
318	$14,162	$89,068	$103,230	$4,030,793
319	$13,856	$89,375	$103,230	$3,941,418
320	$13,549	$89,682	$103,230	$3,851,736
321	$13,240	$89,990	$103,230	$3,761,746
322	$12,931	$90,299	$103,230	$3,671,447
323	$12,621	$90,610	$103,230	$3,580,837
324	$12,309	$90,921	$103,230	$3,489,916

第27年供款共

$1,238,765

第27年利息

$168,034

第27年共還本金

$1,070,731

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$11,997	$91,234	$103,230	$3,398,682
326	$11,683	$91,547	$103,230	$3,307,135
327	$11,368	$91,862	$103,230	$3,215,272
328	$11,052	$92,178	$103,230	$3,123,095
329	$10,736	$92,495	$103,230	$3,030,600
330	$10,418	$92,813	$103,230	$2,937,787
331	$10,099	$93,132	$103,230	$2,844,655
332	$9,779	$93,452	$103,230	$2,751,203
333	$9,457	$93,773	$103,230	$2,657,430
334	$9,135	$94,095	$103,230	$2,563,335
335	$8,811	$94,419	$103,230	$2,468,916
336	$8,487	$94,743	$103,230	$2,374,172

第28年供款共

$1,238,765

第28年利息

$123,021

第28年共還本金

$1,115,743

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$8,161	$95,069	$103,230	$2,279,103
338	$7,834	$95,396	$103,230	$2,183,707
339	$7,506	$95,724	$103,230	$2,087,983
340	$7,177	$96,053	$103,230	$1,991,930
341	$6,847	$96,383	$103,230	$1,895,547
342	$6,516	$96,714	$103,230	$1,798,833
343	$6,183	$97,047	$103,230	$1,701,786
344	$5,850	$97,381	$103,230	$1,604,405
345	$5,515	$97,715	$103,230	$1,506,690
346	$5,179	$98,051	$103,230	$1,408,639
347	$4,842	$98,388	$103,230	$1,310,251
348	$4,504	$98,726	$103,230	$1,211,524

第29年供款共

$1,238,765

第29年利息

$76,117

第29年共還本金

$1,162,648

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$4,165	$99,066	$103,230	$1,112,459
350	$3,824	$99,406	$103,230	$1,013,052
351	$3,482	$99,748	$103,230	$913,304
352	$3,139	$100,091	$103,230	$813,213
353	$2,795	$100,435	$103,230	$712,778
354	$2,450	$100,780	$103,230	$611,998
355	$2,104	$101,127	$103,230	$510,872
356	$1,756	$101,474	$103,230	$409,397
357	$1,407	$101,823	$103,230	$307,574
358	$1,057	$102,173	$103,230	$205,401
359	$706	$102,524	$103,230	$102,877
360	$354	$102,877	$103,230	$0

第30年供款共

$1,238,765

第30年利息

$27,240

第30年共還本金

$1,211,524

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$53,236,692

免责声明

笋盘推介

按揭保险费
info