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$53,986,364

每月供款
$104,685

首期

$14,400,000

总贷款额

$21,600,000

總利息

$16,086,364

印花税

$1,530,000

其他

$370,000

置业成本总预算

HK$16,300,000

$209,369

置业成本总预算

HK$16,300,000

首期

$14,400,000
印花税

$1,530,000
- AVD
  
  $1,530,000
律师费

$ 10,000
代理佣金

$360,000
按揭保险费

不适用

$209,369

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

西贡白沙湾花园

thumb_up

市中心别墅, 宁静舒适, 交通方便

实

1,690 呎

@21,302

建

2,147 呎

@16,768

real_estate_agent 罕有放盘

售$3,600 万

实

1,690 呎

@21,302

建

2,147 呎

@16,768

售$3,600 万

real_estate_agent 罕有放盘

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

顶级豪宅, 保安森严, 全屋超过 $2百万新装修, 绝对超值 !!

实

2,057 呎

@17,015

建

3,223 呎

@10,859

local_offer 低水笋价

售$3,500 万

实

2,057 呎

@17,015

建

3,223 呎

@10,859

售$3,500 万

local_offer 低水笋价

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

上水高尔夫御苑第09座

thumb_up

*享受人生系列*豪装*连天台平台*

实

1,607 呎

@22,402

hotel_class 楼王

售$3,600 万

实

1,607 呎

@22,402

售$3,600 万

hotel_class 楼王

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04期

thumb_up

MARINA COVE

实

1,373 呎

@26,220

建

1,907 呎

@18,878

local_fire_department 至HIT

售$3,600 万

实

1,373 呎

@26,220

建

1,907 呎

@18,878

售$3,600 万

local_fire_department 至HIT

KOL实拍

西贡西沙小筑

thumb_up

西沙小筑

实

1,519 呎

@24,226

建

1,994 呎

@18,455

local_fire_department 至HIT

售$3,680 万

实

1,519 呎

@24,226

建

1,994 呎

@18,455

售$3,680 万

local_fire_department 至HIT

大埔天赋海湾第09座

thumb_up

天赋海湾

实

1,975 呎

@17,722

建

2,572 呎

@13,608

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

售$3,500 万

实

1,975 呎

@17,722

建

2,572 呎

@13,608

售$3,500 万

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

清水湾惟馨小筑

thumb_up

大花园车房,方便近路

实

1,790 呎

@19,553

建

2,000 呎

@17,500

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

售$3,500 万

实

1,790 呎

@19,553

建

2,000 呎

@17,500

售$3,500 万

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

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

利率	15年	20年	25年	30年
1.000	$129,275	$99,337	$81,404	$69,474
1.500	$134,080	$104,230	$86,386	$74,546
2.000	$138,998	$109,271	$91,553	$79,838
2.500	$144,026	$114,459	$96,901	$85,346
3.000	$149,166	$119,793	$102,430	$91,066
3.500	$154,415	$125,271	$108,135	$96,994
4.000	$159,773	$130,892	$114,013	$103,122
4.125	$161,129	$132,319	$115,509	$104,684
4.500	$165,239	$136,652	$120,060	$109,444
5.000	$170,811	$142,550	$126,271	$115,953
5.500	$176,490	$148,584	$132,643	$122,642
6.000	$182,273	$154,749	$139,169	$129,503

每月供款$104,685

年期

30年

贷款金额

$21,600,000

總利息

$16,086,364

总贷款连利息

$37,686,364

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$74,250	$30,434	$104,684	$21,569,566
2	$74,145	$30,539	$104,684	$21,539,027
3	$74,040	$30,644	$104,684	$21,508,383
4	$73,935	$30,749	$104,684	$21,477,633
5	$73,829	$30,855	$104,684	$21,446,779
6	$73,723	$30,961	$104,684	$21,415,817
7	$73,617	$31,067	$104,684	$21,384,750
8	$73,510	$31,174	$104,684	$21,353,576
9	$73,403	$31,281	$104,684	$21,322,294
10	$73,295	$31,389	$104,684	$21,290,905
11	$73,187	$31,497	$104,684	$21,259,408
12	$73,079	$31,605	$104,684	$21,227,803

第1年供款共

$1,256,212

第1年利息

$884,015

第1年共還本金

$372,197

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$72,971	$31,714	$104,684	$21,196,090
14	$72,862	$31,823	$104,684	$21,164,267
15	$72,752	$31,932	$104,684	$21,132,335
16	$72,642	$32,042	$104,684	$21,100,293
17	$72,532	$32,152	$104,684	$21,068,141
18	$72,422	$32,263	$104,684	$21,035,878
19	$72,311	$32,374	$104,684	$21,003,504
20	$72,200	$32,485	$104,684	$20,971,020
21	$72,088	$32,596	$104,684	$20,938,423
22	$71,976	$32,709	$104,684	$20,905,715
23	$71,863	$32,821	$104,684	$20,872,894
24	$71,751	$32,934	$104,684	$20,839,960

第2年供款共

$1,256,212

第2年利息

$868,369

第2年共還本金

$387,843

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$71,637	$33,047	$104,684	$20,806,913
26	$71,524	$33,161	$104,684	$20,773,752
27	$71,410	$33,275	$104,684	$20,740,478
28	$71,295	$33,389	$104,684	$20,707,089
29	$71,181	$33,504	$104,684	$20,673,585
30	$71,065	$33,619	$104,684	$20,639,966
31	$70,950	$33,734	$104,684	$20,606,232
32	$70,834	$33,850	$104,684	$20,572,381
33	$70,718	$33,967	$104,684	$20,538,415
34	$70,601	$34,084	$104,684	$20,504,331
35	$70,484	$34,201	$104,684	$20,470,130
36	$70,366	$34,318	$104,684	$20,435,812

第3年供款共

$1,256,212

第3年利息

$852,064

第3年共還本金

$404,148

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$70,248	$34,436	$104,684	$20,401,376
38	$70,130	$34,555	$104,684	$20,366,821
39	$70,011	$34,673	$104,684	$20,332,148
40	$69,892	$34,793	$104,684	$20,297,355
41	$69,772	$34,912	$104,684	$20,262,443
42	$69,652	$35,032	$104,684	$20,227,411
43	$69,532	$35,153	$104,684	$20,192,258
44	$69,411	$35,273	$104,684	$20,156,985
45	$69,290	$35,395	$104,684	$20,121,590
46	$69,168	$35,516	$104,684	$20,086,074
47	$69,046	$35,638	$104,684	$20,050,435
48	$68,923	$35,761	$104,684	$20,014,674

第4年供款共

$1,256,212

第4年利息

$835,074

第4年共還本金

$421,138

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$68,800	$35,884	$104,684	$19,978,790
50	$68,677	$36,007	$104,684	$19,942,783
51	$68,553	$36,131	$104,684	$19,906,652
52	$68,429	$36,255	$104,684	$19,870,397
53	$68,304	$36,380	$104,684	$19,834,017
54	$68,179	$36,505	$104,684	$19,797,512
55	$68,054	$36,630	$104,684	$19,760,882
56	$67,928	$36,756	$104,684	$19,724,125
57	$67,802	$36,883	$104,684	$19,687,243
58	$67,675	$37,009	$104,684	$19,650,233
59	$67,548	$37,137	$104,684	$19,613,097
60	$67,420	$37,264	$104,684	$19,575,832

第5年供款共

$1,256,212

第5年利息

$817,370

第5年共還本金

$438,842

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$67,292	$37,392	$104,684	$19,538,440
62	$67,163	$37,521	$104,684	$19,500,919
63	$67,034	$37,650	$104,684	$19,463,269
64	$66,905	$37,779	$104,684	$19,425,490
65	$66,775	$37,909	$104,684	$19,387,581
66	$66,645	$38,040	$104,684	$19,349,541
67	$66,514	$38,170	$104,684	$19,311,371
68	$66,383	$38,302	$104,684	$19,273,069
69	$66,251	$38,433	$104,684	$19,234,636
70	$66,119	$38,565	$104,684	$19,196,071
71	$65,986	$38,698	$104,684	$19,157,373
72	$65,853	$38,831	$104,684	$19,118,542

第6年供款共

$1,256,212

第6年利息

$798,922

第6年共還本金

$457,290

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$65,720	$38,964	$104,684	$19,079,578
74	$65,586	$39,098	$104,684	$19,040,479
75	$65,452	$39,233	$104,684	$19,001,247
76	$65,317	$39,368	$104,684	$18,961,879
77	$65,181	$39,503	$104,684	$18,922,376
78	$65,046	$39,639	$104,684	$18,882,738
79	$64,909	$39,775	$104,684	$18,842,963
80	$64,773	$39,912	$104,684	$18,803,051
81	$64,635	$40,049	$104,684	$18,763,002
82	$64,498	$40,187	$104,684	$18,722,816
83	$64,360	$40,325	$104,684	$18,682,491
84	$64,221	$40,463	$104,684	$18,642,028

第7年供款共

$1,256,212

第7年利息

$779,698

第7年共還本金

$476,514

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$64,082	$40,602	$104,684	$18,601,425
86	$63,942	$40,742	$104,684	$18,560,683
87	$63,802	$40,882	$104,684	$18,519,801
88	$63,662	$41,023	$104,684	$18,478,779
89	$63,521	$41,164	$104,684	$18,437,615
90	$63,379	$41,305	$104,684	$18,396,310
91	$63,237	$41,447	$104,684	$18,354,863
92	$63,095	$41,589	$104,684	$18,313,274
93	$62,952	$41,732	$104,684	$18,271,541
94	$62,808	$41,876	$104,684	$18,229,665
95	$62,664	$42,020	$104,684	$18,187,645
96	$62,520	$42,164	$104,684	$18,145,481

第8年供款共

$1,256,212

第8年利息

$759,666

第8年共還本金

$496,547

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$62,375	$42,309	$104,684	$18,103,172
98	$62,230	$42,455	$104,684	$18,060,717
99	$62,084	$42,601	$104,684	$18,018,117
100	$61,937	$42,747	$104,684	$17,975,369
101	$61,790	$42,894	$104,684	$17,932,475
102	$61,643	$43,041	$104,684	$17,889,434
103	$61,495	$43,189	$104,684	$17,846,245
104	$61,346	$43,338	$104,684	$17,802,907
105	$61,197	$43,487	$104,684	$17,759,420
106	$61,048	$43,636	$104,684	$17,715,784
107	$60,898	$43,786	$104,684	$17,671,997
108	$60,747	$43,937	$104,684	$17,628,060

第9年供款共

$1,256,212

第9年利息

$738,791

第9年共還本金

$517,421

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$60,596	$44,088	$104,684	$17,583,972
110	$60,445	$44,239	$104,684	$17,539,733
111	$60,293	$44,392	$104,684	$17,495,342
112	$60,140	$44,544	$104,684	$17,450,797
113	$59,987	$44,697	$104,684	$17,406,100
114	$59,833	$44,851	$104,684	$17,361,249
115	$59,679	$45,005	$104,684	$17,316,244
116	$59,525	$45,160	$104,684	$17,271,085
117	$59,369	$45,315	$104,684	$17,225,770
118	$59,214	$45,471	$104,684	$17,180,299
119	$59,057	$45,627	$104,684	$17,134,672
120	$58,900	$45,784	$104,684	$17,088,888

第10年供款共

$1,256,212

第10年利息

$717,040

第10年共還本金

$539,173

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$58,743	$45,941	$104,684	$17,042,947
122	$58,585	$46,099	$104,684	$16,996,847
123	$58,427	$46,258	$104,684	$16,950,590
124	$58,268	$46,417	$104,684	$16,904,173
125	$58,108	$46,576	$104,684	$16,857,597
126	$57,948	$46,736	$104,684	$16,810,860
127	$57,787	$46,897	$104,684	$16,763,963
128	$57,626	$47,058	$104,684	$16,716,905
129	$57,464	$47,220	$104,684	$16,669,685
130	$57,302	$47,382	$104,684	$16,622,303
131	$57,139	$47,545	$104,684	$16,574,758
132	$56,976	$47,709	$104,684	$16,527,049

第11年供款共

$1,256,212

第11年利息

$694,373

第11年共還本金

$561,839

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$56,812	$47,873	$104,684	$16,479,176
134	$56,647	$48,037	$104,684	$16,431,139
135	$56,482	$48,202	$104,684	$16,382,937
136	$56,316	$48,368	$104,684	$16,334,569
137	$56,150	$48,534	$104,684	$16,286,035
138	$55,983	$48,701	$104,684	$16,237,334
139	$55,816	$48,869	$104,684	$16,188,465
140	$55,648	$49,036	$104,684	$16,139,429
141	$55,479	$49,205	$104,684	$16,090,224
142	$55,310	$49,374	$104,684	$16,040,849
143	$55,140	$49,544	$104,684	$15,991,305
144	$54,970	$49,714	$104,684	$15,941,591

第12年供款共

$1,256,212

第12年利息

$670,754

第12年共還本金

$585,458

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$54,799	$49,885	$104,684	$15,891,706
146	$54,628	$50,057	$104,684	$15,841,649
147	$54,456	$50,229	$104,684	$15,791,421
148	$54,283	$50,401	$104,684	$15,741,019
149	$54,110	$50,575	$104,684	$15,690,445
150	$53,936	$50,748	$104,684	$15,639,696
151	$53,761	$50,923	$104,684	$15,588,774
152	$53,586	$51,098	$104,684	$15,537,676
153	$53,411	$51,274	$104,684	$15,486,402
154	$53,235	$51,450	$104,684	$15,434,952
155	$53,058	$51,627	$104,684	$15,383,325
156	$52,880	$51,804	$104,684	$15,331,521

第13年供款共

$1,256,212

第13年利息

$646,142

第13年共還本金

$610,070

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$52,702	$51,982	$104,684	$15,279,539
158	$52,523	$52,161	$104,684	$15,227,378
159	$52,344	$52,340	$104,684	$15,175,038
160	$52,164	$52,520	$104,684	$15,122,518
161	$51,984	$52,701	$104,684	$15,069,817
162	$51,802	$52,882	$104,684	$15,016,935
163	$51,621	$53,064	$104,684	$14,963,872
164	$51,438	$53,246	$104,684	$14,910,626
165	$51,255	$53,429	$104,684	$14,857,197
166	$51,072	$53,613	$104,684	$14,803,584
167	$50,887	$53,797	$104,684	$14,749,787
168	$50,702	$53,982	$104,684	$14,695,805

第14年供款共

$1,256,212

第14年利息

$620,496

第14年共還本金

$635,717

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$50,517	$54,168	$104,684	$14,641,637
170	$50,331	$54,354	$104,684	$14,587,284
171	$50,144	$54,541	$104,684	$14,532,743
172	$49,956	$54,728	$104,684	$14,478,015
173	$49,768	$54,916	$104,684	$14,423,099
174	$49,579	$55,105	$104,684	$14,367,994
175	$49,390	$55,294	$104,684	$14,312,700
176	$49,200	$55,484	$104,684	$14,257,215
177	$49,009	$55,675	$104,684	$14,201,540
178	$48,818	$55,867	$104,684	$14,145,673
179	$48,626	$56,059	$104,684	$14,089,615
180	$48,433	$56,251	$104,684	$14,033,364

第15年供款共

$1,256,212

第15年利息

$593,771

第15年共還本金

$662,441

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$48,240	$56,445	$104,684	$13,976,919
182	$48,046	$56,639	$104,684	$13,920,280
183	$47,851	$56,833	$104,684	$13,863,447
184	$47,656	$57,029	$104,684	$13,806,418
185	$47,460	$57,225	$104,684	$13,749,193
186	$47,263	$57,421	$104,684	$13,691,772
187	$47,065	$57,619	$104,684	$13,634,153
188	$46,867	$57,817	$104,684	$13,576,336
189	$46,669	$58,016	$104,684	$13,518,320
190	$46,469	$58,215	$104,684	$13,460,105
191	$46,269	$58,415	$104,684	$13,401,690
192	$46,068	$58,616	$104,684	$13,343,074

第16年供款共

$1,256,212

第16年利息

$565,922

第16年共還本金

$690,290

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$45,867	$58,818	$104,684	$13,284,256
194	$45,665	$59,020	$104,684	$13,225,237
195	$45,462	$59,223	$104,684	$13,166,014
196	$45,258	$59,426	$104,684	$13,106,588
197	$45,054	$59,630	$104,684	$13,046,957
198	$44,849	$59,835	$104,684	$12,987,122
199	$44,643	$60,041	$104,684	$12,927,081
200	$44,437	$60,248	$104,684	$12,866,833
201	$44,230	$60,455	$104,684	$12,806,379
202	$44,022	$60,662	$104,684	$12,745,716
203	$43,813	$60,871	$104,684	$12,684,845
204	$43,604	$61,080	$104,684	$12,623,765

第17年供款共

$1,256,212

第17年利息

$536,903

第17年共還本金

$719,309

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$43,394	$61,290	$104,684	$12,562,475
206	$43,184	$61,501	$104,684	$12,500,974
207	$42,972	$61,712	$104,684	$12,439,262
208	$42,760	$61,924	$104,684	$12,377,338
209	$42,547	$62,137	$104,684	$12,315,200
210	$42,334	$62,351	$104,684	$12,252,850
211	$42,119	$62,565	$104,684	$12,190,284
212	$41,904	$62,780	$104,684	$12,127,504
213	$41,688	$62,996	$104,684	$12,064,508
214	$41,472	$63,213	$104,684	$12,001,296
215	$41,254	$63,430	$104,684	$11,937,866
216	$41,036	$63,648	$104,684	$11,874,218

第18年供款共

$1,256,212

第18年利息

$506,665

第18年共還本金

$749,548

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$40,818	$63,867	$104,684	$11,810,351
218	$40,598	$64,086	$104,684	$11,746,265
219	$40,378	$64,307	$104,684	$11,681,958
220	$40,157	$64,528	$104,684	$11,617,431
221	$39,935	$64,749	$104,684	$11,552,681
222	$39,712	$64,972	$104,684	$11,487,709
223	$39,489	$65,195	$104,684	$11,422,514
224	$39,265	$65,419	$104,684	$11,357,094
225	$39,040	$65,644	$104,684	$11,291,450
226	$38,814	$65,870	$104,684	$11,225,580
227	$38,588	$66,096	$104,684	$11,159,484
228	$38,361	$66,324	$104,684	$11,093,160

第19年供款共

$1,256,212

第19年利息

$475,154

第19年共還本金

$781,058

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$38,133	$66,552	$104,684	$11,026,608
230	$37,904	$66,780	$104,684	$10,959,828
231	$37,674	$67,010	$104,684	$10,892,818
232	$37,444	$67,240	$104,684	$10,825,578
233	$37,213	$67,471	$104,684	$10,758,106
234	$36,981	$67,703	$104,684	$10,690,403
235	$36,748	$67,936	$104,684	$10,622,467
236	$36,515	$68,170	$104,684	$10,554,297
237	$36,280	$68,404	$104,684	$10,485,893
238	$36,045	$68,639	$104,684	$10,417,254
239	$35,809	$68,875	$104,684	$10,348,379
240	$35,573	$69,112	$104,684	$10,279,267

第20年供款共

$1,256,212

第20年利息

$442,320

第20年共還本金

$813,893

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$35,335	$69,349	$104,684	$10,209,918
242	$35,097	$69,588	$104,684	$10,140,330
243	$34,857	$69,827	$104,684	$10,070,503
244	$34,617	$70,067	$104,684	$10,000,436
245	$34,377	$70,308	$104,684	$9,930,129
246	$34,135	$70,550	$104,684	$9,859,579
247	$33,892	$70,792	$104,684	$9,788,787
248	$33,649	$71,035	$104,684	$9,717,752
249	$33,405	$71,280	$104,684	$9,646,472
250	$33,160	$71,525	$104,684	$9,574,947
251	$32,914	$71,770	$104,684	$9,503,177
252	$32,667	$72,017	$104,684	$9,431,160

第21年供款共

$1,256,212

第21年利息

$408,104

第21年共還本金

$848,108

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$32,420	$72,265	$104,684	$9,358,895
254	$32,171	$72,513	$104,684	$9,286,382
255	$31,922	$72,762	$104,684	$9,213,620
256	$31,672	$73,013	$104,684	$9,140,607
257	$31,421	$73,264	$104,684	$9,067,344
258	$31,169	$73,515	$104,684	$8,993,828
259	$30,916	$73,768	$104,684	$8,920,060
260	$30,663	$74,022	$104,684	$8,846,038
261	$30,408	$74,276	$104,684	$8,771,762
262	$30,153	$74,531	$104,684	$8,697,231
263	$29,897	$74,788	$104,684	$8,622,443
264	$29,640	$75,045	$104,684	$8,547,399

第22年供款共

$1,256,212

第22年利息

$372,451

第22年共還本金

$883,761

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$29,382	$75,303	$104,684	$8,472,096
266	$29,123	$75,562	$104,684	$8,396,535
267	$28,863	$75,821	$104,684	$8,320,713
268	$28,602	$76,082	$104,684	$8,244,631
269	$28,341	$76,343	$104,684	$8,168,288
270	$28,078	$76,606	$104,684	$8,091,682
271	$27,815	$76,869	$104,684	$8,014,813
272	$27,551	$77,133	$104,684	$7,937,680
273	$27,286	$77,399	$104,684	$7,860,281
274	$27,020	$77,665	$104,684	$7,782,616
275	$26,753	$77,932	$104,684	$7,704,685
276	$26,485	$78,199	$104,684	$7,626,485

第23年供款共

$1,256,212

第23年利息

$335,299

第23年共還本金

$920,913

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$26,216	$78,468	$104,684	$7,548,017
278	$25,946	$78,738	$104,684	$7,469,279
279	$25,676	$79,009	$104,684	$7,390,270
280	$25,404	$79,280	$104,684	$7,310,990
281	$25,132	$79,553	$104,684	$7,231,437
282	$24,858	$79,826	$104,684	$7,151,611
283	$24,584	$80,101	$104,684	$7,071,510
284	$24,308	$80,376	$104,684	$6,991,134
285	$24,032	$80,652	$104,684	$6,910,482
286	$23,755	$80,930	$104,684	$6,829,552
287	$23,477	$81,208	$104,684	$6,748,344
288	$23,197	$81,487	$104,684	$6,666,858

第24年供款共

$1,256,212

第24年利息

$296,584

第24年共還本金

$959,628

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$22,917	$81,767	$104,684	$6,585,091
290	$22,636	$82,048	$104,684	$6,503,042
291	$22,354	$82,330	$104,684	$6,420,712
292	$22,071	$82,613	$104,684	$6,338,099
293	$21,787	$82,897	$104,684	$6,255,202
294	$21,502	$83,182	$104,684	$6,172,020
295	$21,216	$83,468	$104,684	$6,088,552
296	$20,929	$83,755	$104,684	$6,004,797
297	$20,641	$84,043	$104,684	$5,920,754
298	$20,353	$84,332	$104,684	$5,836,422
299	$20,063	$84,622	$104,684	$5,751,801
300	$19,772	$84,913	$104,684	$5,666,888

第25年供款共

$1,256,212

第25年利息

$256,243

第25年共還本金

$999,969

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$19,480	$85,204	$104,684	$5,581,684
302	$19,187	$85,497	$104,684	$5,496,187
303	$18,893	$85,791	$104,684	$5,410,395
304	$18,598	$86,086	$104,684	$5,324,309
305	$18,302	$86,382	$104,684	$5,237,927
306	$18,005	$86,679	$104,684	$5,151,248
307	$17,707	$86,977	$104,684	$5,064,271
308	$17,408	$87,276	$104,684	$4,976,995
309	$17,108	$87,576	$104,684	$4,889,419
310	$16,807	$87,877	$104,684	$4,801,542
311	$16,505	$88,179	$104,684	$4,713,363
312	$16,202	$88,482	$104,684	$4,624,881

第26年供款共

$1,256,212

第26年利息

$214,205

第26年共還本金

$1,042,007

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$15,898	$88,786	$104,684	$4,536,095
314	$15,593	$89,092	$104,684	$4,447,003
315	$15,287	$89,398	$104,684	$4,357,606
316	$14,979	$89,705	$104,684	$4,267,901
317	$14,671	$90,013	$104,684	$4,177,887
318	$14,361	$90,323	$104,684	$4,087,564
319	$14,051	$90,633	$104,684	$3,996,931
320	$13,739	$90,945	$104,684	$3,905,986
321	$13,427	$91,258	$104,684	$3,814,729
322	$13,113	$91,571	$104,684	$3,723,157
323	$12,798	$91,886	$104,684	$3,631,271
324	$12,482	$92,202	$104,684	$3,539,070

第27年供款共

$1,256,212

第27年利息

$170,400

第27年共還本金

$1,085,812

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$12,166	$92,519	$104,684	$3,446,551
326	$11,848	$92,837	$104,684	$3,353,714
327	$11,528	$93,156	$104,684	$3,260,558
328	$11,208	$93,476	$104,684	$3,167,082
329	$10,887	$93,797	$104,684	$3,073,284
330	$10,564	$94,120	$104,684	$2,979,164
331	$10,241	$94,443	$104,684	$2,884,721
332	$9,916	$94,768	$104,684	$2,789,953
333	$9,590	$95,094	$104,684	$2,694,859
334	$9,264	$95,421	$104,684	$2,599,438
335	$8,936	$95,749	$104,684	$2,503,689
336	$8,606	$96,078	$104,684	$2,407,611

第28年供款共

$1,256,212

第28年利息

$124,754

第28年共還本金

$1,131,458

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$8,276	$96,408	$104,684	$2,311,203
338	$7,945	$96,740	$104,684	$2,214,464
339	$7,612	$97,072	$104,684	$2,117,392
340	$7,279	$97,406	$104,684	$2,019,986
341	$6,944	$97,741	$104,684	$1,922,245
342	$6,608	$98,077	$104,684	$1,824,168
343	$6,271	$98,414	$104,684	$1,725,755
344	$5,932	$98,752	$104,684	$1,627,003
345	$5,593	$99,092	$104,684	$1,527,911
346	$5,252	$99,432	$104,684	$1,428,479
347	$4,910	$99,774	$104,684	$1,328,705
348	$4,567	$100,117	$104,684	$1,228,588

第29年供款共

$1,256,212

第29年利息

$77,189

第29年共還本金

$1,179,023

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$4,223	$100,461	$104,684	$1,128,127
350	$3,878	$100,806	$104,684	$1,027,321
351	$3,531	$101,153	$104,684	$926,168
352	$3,184	$101,501	$104,684	$824,667
353	$2,835	$101,850	$104,684	$722,818
354	$2,485	$102,200	$104,684	$620,618
355	$2,133	$102,551	$104,684	$518,067
356	$1,781	$102,903	$104,684	$415,163
357	$1,427	$103,257	$104,684	$311,906
358	$1,072	$103,612	$104,684	$208,294
359	$716	$103,968	$104,684	$104,326
360	$359	$104,326	$104,684	$0

第30年供款共

$1,256,212

第30年利息

$27,624

第30年共還本金

$1,228,588

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$53,986,364

免责声明

笋盘推介

按揭保险费
info