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$53,686,495

每月供款
$104,103

首期

$14,320,000

总贷款额

$21,480,000

總利息

$15,996,995

印花税

$1,521,500

其他

$368,000

置业成本总预算

HK$16,209,500

$208,206

置业成本总预算

HK$16,209,500

首期

$14,320,000
印花税

$1,521,500
- AVD
  
  $1,521,500
律师费

$ 10,000
代理佣金

$358,000
按揭保险费

不适用

$208,206

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

VR实景

沙田玖珑山^^500万豪装连天台^^移民急走

thumb_up

玖珑山^^500万豪装连天台^^移民急走

实

1,840 呎

@19,837

flight_takeoff 移民急让

售$3,650 万

实

1,840 呎

@19,837

售$3,650 万

flight_takeoff 移民急让

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 SAI KUNG

thumb_up

AMAZING CORNER HOUSE LOCATED AT A PRIME LOCATION

建

2,100 呎

@17,143

local_fire_department 至HIT real_estate_agent 罕有放盘

售$3,600 万

建

2,100 呎

@17,143

售$3,600 万

local_fire_department 至HIT 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

西贡匡湖居私家大船位

thumb_up

单边巨园可泊3车

实

1,373 呎

@25,492

建

1,907 呎

@18,353

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

售$3,500 万

实

1,373 呎

@25,492

建

1,907 呎

@18,353

售$3,500 万

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

白石角天赋海湾海钻

thumb_up

[群星为伴]连1,100'专属天台(-内置楼梯)高质装修3房(1大套房)+连一个车位.

实

1,447 呎

@24,188

建

1,917 呎

@18,258

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

售$3,500 万

实

1,447 呎

@24,188

建

1,917 呎

@18,258

售$3,500 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

西贡棕林别墅

thumb_up

棕林别墅

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

马鞍山星涟海第01座

thumb_up

马鞍山星涟海

实

1,661 呎

@21,072

local_fire_department 至HIT hotel_class 楼王

售$3,500 万

实

1,661 呎

@21,072

售$3,500 万

local_fire_department 至HIT hotel_class 楼王

西贡溱乔

thumb_up

西贡管理别墅

实

1,231 呎

@28,432

建

1,908 呎

@18,344

local_fire_department 至HIT

售$3,500 万

实

1,231 呎

@28,432

建

1,908 呎

@18,344

售$3,500 万

local_fire_department 至HIT

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

利率	15年	20年	25年	30年
1.000	$128,557	$98,785	$80,952	$69,088
1.500	$133,336	$103,651	$85,906	$74,132
2.000	$138,226	$108,664	$91,044	$79,394
2.500	$143,226	$113,823	$96,363	$84,872
3.000	$148,337	$119,128	$101,861	$90,561
3.500	$153,557	$124,575	$107,534	$96,455
4.000	$158,885	$130,165	$113,379	$102,549
4.125	$160,234	$131,584	$114,867	$104,103
4.500	$164,321	$135,893	$119,393	$108,836
5.000	$169,862	$141,758	$125,570	$115,309
5.500	$175,510	$147,758	$131,906	$121,961
6.000	$181,260	$153,889	$138,396	$128,783

每月供款$104,103

年期

30年

贷款金额

$21,480,000

總利息

$15,996,995

总贷款连利息

$37,476,995

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$73,838	$30,265	$104,103	$21,449,735
2	$73,733	$30,369	$104,103	$21,419,365
3	$73,629	$30,474	$104,103	$21,388,892
4	$73,524	$30,578	$104,103	$21,358,313
5	$73,419	$30,684	$104,103	$21,327,630
6	$73,314	$30,789	$104,103	$21,296,841
7	$73,208	$30,895	$104,103	$21,265,946
8	$73,102	$31,001	$104,103	$21,234,945
9	$72,995	$31,108	$104,103	$21,203,837
10	$72,888	$31,215	$104,103	$21,172,623
11	$72,781	$31,322	$104,103	$21,141,301
12	$72,673	$31,430	$104,103	$21,109,871

第1年供款共

$1,249,233

第1年利息

$879,104

第1年共還本金

$370,129

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$72,565	$31,538	$104,103	$21,078,334
14	$72,457	$31,646	$104,103	$21,046,688
15	$72,348	$31,755	$104,103	$21,014,933
16	$72,239	$31,864	$104,103	$20,983,069
17	$72,129	$31,973	$104,103	$20,951,095
18	$72,019	$32,083	$104,103	$20,919,012
19	$71,909	$32,194	$104,103	$20,886,818
20	$71,798	$32,304	$104,103	$20,854,514
21	$71,687	$32,415	$104,103	$20,822,099
22	$71,576	$32,527	$104,103	$20,789,572
23	$71,464	$32,639	$104,103	$20,756,933
24	$71,352	$32,751	$104,103	$20,724,182

第2年供款共

$1,249,233

第2年利息

$863,544

第2年共還本金

$385,689

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$71,239	$32,863	$104,103	$20,691,319
26	$71,126	$32,976	$104,103	$20,658,343
27	$71,013	$33,090	$104,103	$20,625,253
28	$70,899	$33,203	$104,103	$20,592,050
29	$70,785	$33,318	$104,103	$20,558,732
30	$70,671	$33,432	$104,103	$20,525,300
31	$70,556	$33,547	$104,103	$20,491,753
32	$70,440	$33,662	$104,103	$20,458,090
33	$70,325	$33,778	$104,103	$20,424,312
34	$70,209	$33,894	$104,103	$20,390,418
35	$70,092	$34,011	$104,103	$20,356,407
36	$69,975	$34,128	$104,103	$20,322,280

第3年供款共

$1,249,233

第3年利息

$847,331

第3年共還本金

$401,903

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$69,858	$34,245	$104,103	$20,288,035
38	$69,740	$34,363	$104,103	$20,253,672
39	$69,622	$34,481	$104,103	$20,219,192
40	$69,503	$34,599	$104,103	$20,184,592
41	$69,385	$34,718	$104,103	$20,149,874
42	$69,265	$34,838	$104,103	$20,115,036
43	$69,145	$34,957	$104,103	$20,080,079
44	$69,025	$35,077	$104,103	$20,045,002
45	$68,905	$35,198	$104,103	$20,009,804
46	$68,784	$35,319	$104,103	$19,974,484
47	$68,662	$35,440	$104,103	$19,939,044
48	$68,540	$35,562	$104,103	$19,903,482

第4年供款共

$1,249,233

第4年利息

$830,435

第4年共還本金

$418,798

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$68,418	$35,685	$104,103	$19,867,797
50	$68,296	$35,807	$104,103	$19,831,990
51	$68,172	$35,930	$104,103	$19,796,060
52	$68,049	$36,054	$104,103	$19,760,006
53	$67,925	$36,178	$104,103	$19,723,828
54	$67,801	$36,302	$104,103	$19,687,526
55	$67,676	$36,427	$104,103	$19,651,099
56	$67,551	$36,552	$104,103	$19,614,547
57	$67,425	$36,678	$104,103	$19,577,869
58	$67,299	$36,804	$104,103	$19,541,065
59	$67,172	$36,930	$104,103	$19,504,135
60	$67,045	$37,057	$104,103	$19,467,078

第5年供款共

$1,249,233

第5年利息

$812,829

第5年共還本金

$436,404

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$66,918	$37,185	$104,103	$19,429,893
62	$66,790	$37,313	$104,103	$19,392,581
63	$66,662	$37,441	$104,103	$19,355,140
64	$66,533	$37,569	$104,103	$19,317,570
65	$66,404	$37,699	$104,103	$19,279,872
66	$66,275	$37,828	$104,103	$19,242,044
67	$66,145	$37,958	$104,103	$19,204,085
68	$66,014	$38,089	$104,103	$19,165,997
69	$65,883	$38,220	$104,103	$19,127,777
70	$65,752	$38,351	$104,103	$19,089,426
71	$65,620	$38,483	$104,103	$19,050,943
72	$65,488	$38,615	$104,103	$19,012,328

第6年供款共

$1,249,233

第6年利息

$794,483

第6年共還本金

$454,750

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$65,355	$38,748	$104,103	$18,973,580
74	$65,222	$38,881	$104,103	$18,934,699
75	$65,088	$39,015	$104,103	$18,895,684
76	$64,954	$39,149	$104,103	$18,856,535
77	$64,819	$39,283	$104,103	$18,817,252
78	$64,684	$39,418	$104,103	$18,777,833
79	$64,549	$39,554	$104,103	$18,738,279
80	$64,413	$39,690	$104,103	$18,698,590
81	$64,276	$39,826	$104,103	$18,658,763
82	$64,139	$39,963	$104,103	$18,618,800
83	$64,002	$40,101	$104,103	$18,578,699
84	$63,864	$40,238	$104,103	$18,538,461

第7年供款共

$1,249,233

第7年利息

$775,366

第7年共還本金

$473,867

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$63,726	$40,377	$104,103	$18,498,084
86	$63,587	$40,516	$104,103	$18,457,568
87	$63,448	$40,655	$104,103	$18,416,914
88	$63,308	$40,795	$104,103	$18,376,119
89	$63,168	$40,935	$104,103	$18,335,184
90	$63,027	$41,076	$104,103	$18,294,108
91	$62,886	$41,217	$104,103	$18,252,892
92	$62,744	$41,358	$104,103	$18,211,533
93	$62,602	$41,501	$104,103	$18,170,033
94	$62,459	$41,643	$104,103	$18,128,389
95	$62,316	$41,786	$104,103	$18,086,603
96	$62,173	$41,930	$104,103	$18,044,673

第8年供款共

$1,249,233

第8年利息

$755,445

第8年共還本金

$493,788

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$62,029	$42,074	$104,103	$18,002,599
98	$61,884	$42,219	$104,103	$17,960,380
99	$61,739	$42,364	$104,103	$17,918,016
100	$61,593	$42,510	$104,103	$17,875,506
101	$61,447	$42,656	$104,103	$17,832,851
102	$61,300	$42,802	$104,103	$17,790,048
103	$61,153	$42,949	$104,103	$17,747,099
104	$61,006	$43,097	$104,103	$17,704,002
105	$60,858	$43,245	$104,103	$17,660,756
106	$60,709	$43,394	$104,103	$17,617,363
107	$60,560	$43,543	$104,103	$17,573,819
108	$60,410	$43,693	$104,103	$17,530,127

第9年供款共

$1,249,233

第9年利息

$734,687

第9年共還本金

$514,546

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$60,260	$43,843	$104,103	$17,486,284
110	$60,109	$43,994	$104,103	$17,442,290
111	$59,958	$44,145	$104,103	$17,398,145
112	$59,806	$44,297	$104,103	$17,353,849
113	$59,654	$44,449	$104,103	$17,309,400
114	$59,501	$44,602	$104,103	$17,264,798
115	$59,348	$44,755	$104,103	$17,220,043
116	$59,194	$44,909	$104,103	$17,175,134
117	$59,040	$45,063	$104,103	$17,130,071
118	$58,885	$45,218	$104,103	$17,084,853
119	$58,729	$45,374	$104,103	$17,039,479
120	$58,573	$45,530	$104,103	$16,993,950

第10年供款共

$1,249,233

第10年利息

$713,056

第10年共還本金

$536,177

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$58,417	$45,686	$104,103	$16,948,263
122	$58,260	$45,843	$104,103	$16,902,420
123	$58,102	$46,001	$104,103	$16,856,420
124	$57,944	$46,159	$104,103	$16,810,261
125	$57,785	$46,317	$104,103	$16,763,943
126	$57,626	$46,477	$104,103	$16,717,467
127	$57,466	$46,636	$104,103	$16,670,830
128	$57,306	$46,797	$104,103	$16,624,033
129	$57,145	$46,958	$104,103	$16,577,076
130	$56,984	$47,119	$104,103	$16,529,957
131	$56,822	$47,281	$104,103	$16,482,676
132	$56,659	$47,444	$104,103	$16,435,232

第11年供款共

$1,249,233

第11年利息

$690,516

第11年共還本金

$558,717

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$56,496	$47,607	$104,103	$16,387,625
134	$56,332	$47,770	$104,103	$16,339,855
135	$56,168	$47,935	$104,103	$16,291,921
136	$56,003	$48,099	$104,103	$16,243,821
137	$55,838	$48,265	$104,103	$16,195,557
138	$55,672	$48,431	$104,103	$16,147,126
139	$55,506	$48,597	$104,103	$16,098,529
140	$55,339	$48,764	$104,103	$16,049,765
141	$55,171	$48,932	$104,103	$16,000,833
142	$55,003	$49,100	$104,103	$15,951,734
143	$54,834	$49,269	$104,103	$15,902,465
144	$54,665	$49,438	$104,103	$15,853,027

第12年供款共

$1,249,233

第12年利息

$667,028

第12年共還本金

$582,205

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$54,495	$49,608	$104,103	$15,803,419
146	$54,324	$49,779	$104,103	$15,753,640
147	$54,153	$49,950	$104,103	$15,703,691
148	$53,981	$50,121	$104,103	$15,653,569
149	$53,809	$50,294	$104,103	$15,603,276
150	$53,636	$50,467	$104,103	$15,552,809
151	$53,463	$50,640	$104,103	$15,502,169
152	$53,289	$50,814	$104,103	$15,451,355
153	$53,114	$50,989	$104,103	$15,400,366
154	$52,939	$51,164	$104,103	$15,349,202
155	$52,763	$51,340	$104,103	$15,297,863
156	$52,586	$51,516	$104,103	$15,246,346

第13年供款共

$1,249,233

第13年利息

$642,553

第13年共還本金

$606,681

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$52,409	$51,693	$104,103	$15,194,653
158	$52,232	$51,871	$104,103	$15,142,782
159	$52,053	$52,049	$104,103	$15,090,732
160	$51,874	$52,228	$104,103	$15,038,504
161	$51,695	$52,408	$104,103	$14,986,096
162	$51,515	$52,588	$104,103	$14,933,508
163	$51,334	$52,769	$104,103	$14,880,739
164	$51,153	$52,950	$104,103	$14,827,789
165	$50,971	$53,132	$104,103	$14,774,657
166	$50,788	$53,315	$104,103	$14,721,342
167	$50,605	$53,498	$104,103	$14,667,844
168	$50,421	$53,682	$104,103	$14,614,161

第14年供款共

$1,249,233

第14年利息

$617,048

第14年共還本金

$632,185

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$50,236	$53,867	$104,103	$14,560,295
170	$50,051	$54,052	$104,103	$14,506,243
171	$49,865	$54,238	$104,103	$14,452,006
172	$49,679	$54,424	$104,103	$14,397,582
173	$49,492	$54,611	$104,103	$14,342,971
174	$49,304	$54,799	$104,103	$14,288,172
175	$49,116	$54,987	$104,103	$14,233,185
176	$48,927	$55,176	$104,103	$14,178,008
177	$48,737	$55,366	$104,103	$14,122,642
178	$48,547	$55,556	$104,103	$14,067,086
179	$48,356	$55,747	$104,103	$14,011,339
180	$48,164	$55,939	$104,103	$13,955,400

第15年供款共

$1,249,233

第15年利息

$590,472

第15年共還本金

$658,761

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$47,972	$56,131	$104,103	$13,899,269
182	$47,779	$56,324	$104,103	$13,842,945
183	$47,585	$56,518	$104,103	$13,786,428
184	$47,391	$56,712	$104,103	$13,729,716
185	$47,196	$56,907	$104,103	$13,672,809
186	$47,000	$57,102	$104,103	$13,615,706
187	$46,804	$57,299	$104,103	$13,558,408
188	$46,607	$57,496	$104,103	$13,500,912
189	$46,409	$57,693	$104,103	$13,443,218
190	$46,211	$57,892	$104,103	$13,385,327
191	$46,012	$58,091	$104,103	$13,327,236
192	$45,812	$58,290	$104,103	$13,268,946

第16年供款共

$1,249,233

第16年利息

$562,778

第16年共還本金

$686,455

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$45,612	$58,491	$104,103	$13,210,455
194	$45,411	$58,692	$104,103	$13,151,763
195	$45,209	$58,894	$104,103	$13,092,870
196	$45,007	$59,096	$104,103	$13,033,774
197	$44,804	$59,299	$104,103	$12,974,474
198	$44,600	$59,503	$104,103	$12,914,971
199	$44,395	$59,708	$104,103	$12,855,264
200	$44,190	$59,913	$104,103	$12,795,351
201	$43,984	$60,119	$104,103	$12,735,232
202	$43,777	$60,325	$104,103	$12,674,907
203	$43,570	$60,533	$104,103	$12,614,374
204	$43,362	$60,741	$104,103	$12,553,633

第17年供款共

$1,249,233

第17年利息

$533,921

第17年共還本金

$715,312

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$43,153	$60,950	$104,103	$12,492,684
206	$42,944	$61,159	$104,103	$12,431,524
207	$42,733	$61,369	$104,103	$12,370,155
208	$42,522	$61,580	$104,103	$12,308,575
209	$42,311	$61,792	$104,103	$12,246,783
210	$42,098	$62,004	$104,103	$12,184,778
211	$41,885	$62,218	$104,103	$12,122,561
212	$41,671	$62,431	$104,103	$12,060,129
213	$41,457	$62,646	$104,103	$11,997,483
214	$41,241	$62,861	$104,103	$11,934,622
215	$41,025	$63,078	$104,103	$11,871,544
216	$40,808	$63,294	$104,103	$11,808,250

第18年供款共

$1,249,233

第18年利息

$503,850

第18年共還本金

$745,383

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$40,591	$63,512	$104,103	$11,744,738
218	$40,373	$63,730	$104,103	$11,681,008
219	$40,153	$63,949	$104,103	$11,617,058
220	$39,934	$64,169	$104,103	$11,552,889
221	$39,713	$64,390	$104,103	$11,488,500
222	$39,492	$64,611	$104,103	$11,423,889
223	$39,270	$64,833	$104,103	$11,359,055
224	$39,047	$65,056	$104,103	$11,293,999
225	$38,823	$65,280	$104,103	$11,228,720
226	$38,599	$65,504	$104,103	$11,163,216
227	$38,374	$65,729	$104,103	$11,097,486
228	$38,148	$65,955	$104,103	$11,031,531

第19年供款共

$1,249,233

第19年利息

$472,515

第19年共還本金

$776,718

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$37,921	$66,182	$104,103	$10,965,349
230	$37,693	$66,409	$104,103	$10,898,940
231	$37,465	$66,638	$104,103	$10,832,302
232	$37,236	$66,867	$104,103	$10,765,436
233	$37,006	$67,097	$104,103	$10,698,339
234	$36,776	$67,327	$104,103	$10,631,012
235	$36,544	$67,559	$104,103	$10,563,453
236	$36,312	$67,791	$104,103	$10,495,662
237	$36,079	$68,024	$104,103	$10,427,638
238	$35,845	$68,258	$104,103	$10,359,381
239	$35,610	$68,492	$104,103	$10,290,888
240	$35,375	$68,728	$104,103	$10,222,160

第20年供款共

$1,249,233

第20年利息

$439,862

第20年共還本金

$809,371

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$35,139	$68,964	$104,103	$10,153,196
242	$34,902	$69,201	$104,103	$10,083,995
243	$34,664	$69,439	$104,103	$10,014,556
244	$34,425	$69,678	$104,103	$9,944,878
245	$34,186	$69,917	$104,103	$9,874,961
246	$33,945	$70,158	$104,103	$9,804,804
247	$33,704	$70,399	$104,103	$9,734,405
248	$33,462	$70,641	$104,103	$9,663,764
249	$33,219	$70,884	$104,103	$9,592,881
250	$32,976	$71,127	$104,103	$9,521,753
251	$32,731	$71,372	$104,103	$9,450,382
252	$32,486	$71,617	$104,103	$9,378,765

第21年供款共

$1,249,233

第21年利息

$405,837

第21年共還本金

$843,396

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$32,240	$71,863	$104,103	$9,306,901
254	$31,992	$72,110	$104,103	$9,234,791
255	$31,745	$72,358	$104,103	$9,162,433
256	$31,496	$72,607	$104,103	$9,089,826
257	$31,246	$72,856	$104,103	$9,016,969
258	$30,996	$73,107	$104,103	$8,943,862
259	$30,745	$73,358	$104,103	$8,870,504
260	$30,492	$73,610	$104,103	$8,796,894
261	$30,239	$73,863	$104,103	$8,723,030
262	$29,985	$74,117	$104,103	$8,648,913
263	$29,731	$74,372	$104,103	$8,574,541
264	$29,475	$74,628	$104,103	$8,499,913

第22年供款共

$1,249,233

第22年利息

$370,382

第22年共還本金

$878,851

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$29,218	$74,884	$104,103	$8,425,029
266	$28,961	$75,142	$104,103	$8,349,887
267	$28,703	$75,400	$104,103	$8,274,487
268	$28,444	$75,659	$104,103	$8,198,828
269	$28,183	$75,919	$104,103	$8,122,909
270	$27,922	$76,180	$104,103	$8,046,728
271	$27,661	$76,442	$104,103	$7,970,286
272	$27,398	$76,705	$104,103	$7,893,581
273	$27,134	$76,969	$104,103	$7,816,613
274	$26,870	$77,233	$104,103	$7,739,380
275	$26,604	$77,499	$104,103	$7,661,881
276	$26,338	$77,765	$104,103	$7,584,116

第23年供款共

$1,249,233

第23年利息

$333,436

第23年共還本金

$915,797

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$26,070	$78,032	$104,103	$7,506,083
278	$25,802	$78,301	$104,103	$7,427,783
279	$25,533	$78,570	$104,103	$7,349,213
280	$25,263	$78,840	$104,103	$7,270,373
281	$24,992	$79,111	$104,103	$7,191,262
282	$24,720	$79,383	$104,103	$7,111,880
283	$24,447	$79,656	$104,103	$7,032,224
284	$24,173	$79,929	$104,103	$6,952,294
285	$23,899	$80,204	$104,103	$6,872,090
286	$23,623	$80,480	$104,103	$6,791,610
287	$23,346	$80,757	$104,103	$6,710,854
288	$23,069	$81,034	$104,103	$6,629,819

第24年供款共

$1,249,233

第24年利息

$294,937

第24年共還本金

$954,296

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$22,790	$81,313	$104,103	$6,548,507
290	$22,510	$81,592	$104,103	$6,466,914
291	$22,230	$81,873	$104,103	$6,385,042
292	$21,949	$82,154	$104,103	$6,302,888
293	$21,666	$82,437	$104,103	$6,220,451
294	$21,383	$82,720	$104,103	$6,137,731
295	$21,098	$83,004	$104,103	$6,054,727
296	$20,813	$83,290	$104,103	$5,971,437
297	$20,527	$83,576	$104,103	$5,887,861
298	$20,240	$83,863	$104,103	$5,803,998
299	$19,951	$84,152	$104,103	$5,719,846
300	$19,662	$84,441	$104,103	$5,635,406

第25年供款共

$1,249,233

第25年利息

$254,819

第25年共還本金

$994,414

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$19,372	$84,731	$104,103	$5,550,674
302	$19,080	$85,022	$104,103	$5,465,652
303	$18,788	$85,315	$104,103	$5,380,338
304	$18,495	$85,608	$104,103	$5,294,730
305	$18,201	$85,902	$104,103	$5,208,828
306	$17,905	$86,197	$104,103	$5,122,630
307	$17,609	$86,494	$104,103	$5,036,136
308	$17,312	$86,791	$104,103	$4,949,345
309	$17,013	$87,089	$104,103	$4,862,256
310	$16,714	$87,389	$104,103	$4,774,867
311	$16,414	$87,689	$104,103	$4,687,178
312	$16,112	$87,991	$104,103	$4,599,187

第26年供款共

$1,249,233

第26年利息

$213,015

第26年共還本金

$1,036,218

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$15,810	$88,293	$104,103	$4,510,894
314	$15,506	$88,597	$104,103	$4,422,298
315	$15,202	$88,901	$104,103	$4,333,397
316	$14,896	$89,207	$104,103	$4,244,190
317	$14,589	$89,513	$104,103	$4,154,677
318	$14,282	$89,821	$104,103	$4,064,856
319	$13,973	$90,130	$104,103	$3,974,726
320	$13,663	$90,440	$104,103	$3,884,286
321	$13,352	$90,751	$104,103	$3,793,536
322	$13,040	$91,062	$104,103	$3,702,473
323	$12,727	$91,376	$104,103	$3,611,098
324	$12,413	$91,690	$104,103	$3,519,408

第27年供款共

$1,249,233

第27年利息

$169,454

第27年共還本金

$1,079,779

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$12,098	$92,005	$104,103	$3,427,403
326	$11,782	$92,321	$104,103	$3,335,082
327	$11,464	$92,638	$104,103	$3,242,444
328	$11,146	$92,957	$104,103	$3,149,487
329	$10,826	$93,276	$104,103	$3,056,210
330	$10,506	$93,597	$104,103	$2,962,613
331	$10,184	$93,919	$104,103	$2,868,695
332	$9,861	$94,242	$104,103	$2,774,453
333	$9,537	$94,566	$104,103	$2,679,887
334	$9,212	$94,891	$104,103	$2,584,997
335	$8,886	$95,217	$104,103	$2,489,780
336	$8,559	$95,544	$104,103	$2,394,236

第28年供款共

$1,249,233

第28年利息

$124,061

第28年共還本金

$1,125,172

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$8,230	$95,873	$104,103	$2,298,363
338	$7,901	$96,202	$104,103	$2,202,161
339	$7,570	$96,533	$104,103	$2,105,628
340	$7,238	$96,865	$104,103	$2,008,764
341	$6,905	$97,198	$104,103	$1,911,566
342	$6,571	$97,532	$104,103	$1,814,034
343	$6,236	$97,867	$104,103	$1,716,167
344	$5,899	$98,203	$104,103	$1,617,964
345	$5,562	$98,541	$104,103	$1,519,423
346	$5,223	$98,880	$104,103	$1,420,543
347	$4,883	$99,220	$104,103	$1,321,323
348	$4,542	$99,561	$104,103	$1,221,763

第29年供款共

$1,249,233

第29年利息

$76,760

第29年共還本金

$1,172,473

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$4,200	$99,903	$104,103	$1,121,860
350	$3,856	$100,246	$104,103	$1,021,613
351	$3,512	$100,591	$104,103	$921,022
352	$3,166	$100,937	$104,103	$820,086
353	$2,819	$101,284	$104,103	$718,802
354	$2,471	$101,632	$104,103	$617,170
355	$2,122	$101,981	$104,103	$515,189
356	$1,771	$102,332	$104,103	$412,857
357	$1,419	$102,684	$104,103	$310,173
358	$1,066	$103,037	$104,103	$207,137
359	$712	$103,391	$104,103	$103,746
360	$357	$103,746	$104,103	$0

第30年供款共

$1,249,233

第30年利息

$27,470

第30年共還本金

$1,221,763

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$53,686,495

免责声明

笋盘推介

按揭保险费
info