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$55,185,838

每月供款
$107,011

首期

$14,720,000

总贷款额

$22,080,000

總利息

$16,443,838

印花税

$1,564,000

其他

$378,000

置业成本总预算

HK$16,662,000

$214,021

置业成本总预算

HK$16,662,000

首期

$14,720,000
印花税

$1,564,000
- AVD
  
  $1,564,000
律师费

$ 10,000
代理佣金

$368,000
按揭保险费

不适用

$214,021

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

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

马鞍山银湖天峰第05座

thumb_up

银湖天峰@复式无敌海景@特色单位

实

1,668 呎

@22,182

建

2,296 呎

@16,115

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 pets 爱竉必选

售$3,700 万

实

1,668 呎

@22,182

建

2,296 呎

@16,115

售$3,700 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 pets 爱竉必选

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

西贡碧浪别墅

thumb_up

SEA VIEW HOUSE

实

1,906 呎

@19,832

建

2,300 呎

@16,435

real_estate_agent 罕有放盘

售$3,780 万

实

1,906 呎

@19,832

建

2,300 呎

@16,435

售$3,780 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

西贡白沙湾别墅屋

thumb_up

白沙湾全海景, 大花园,可泊3 车, 还价即成

实

1,498 呎

@24,032

建

1,498 呎

@24,032

local_fire_department 至HIT real_estate_agent 罕有放盘 flight_takeoff 移民急让

售$3,600 万

实

1,498 呎

@24,032

建

1,498 呎

@24,032

售$3,600 万

local_fire_department 至HIT real_estate_agent 罕有放盘 flight_takeoff 移民急让

VR实景

沙田玖珑山

thumb_up

沙田玖珑山高私隐 [4房(3套)覆式连659'私人独立花园] 连一个车位.

实

2,157 呎

@17,153

local_fire_department 至HIT real_estate_agent 罕有放盘

售$3,700 万

实

2,157 呎

@17,153

售$3,700 万

local_fire_department 至HIT real_estate_agent 罕有放盘

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

西贡碧沙花园

thumb_up

碧沙花园

实

1,438 呎

@25,035

建

1,800 呎

@20,000

local_fire_department 至HIT

售$3,600 万

实

1,438 呎

@25,035

建

1,800 呎

@20,000

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

清水湾银线湾海景洋房

thumb_up

3房1套2车位有匙即看!

实

1,438 呎

@25,035

建

1,800 呎

@20,000

local_fire_department 至HIT local_offer 低水笋价 vpn_key 有匙即睇 pets 爱竉必选

售$3,600 万

实

1,438 呎

@25,035

建

1,800 呎

@20,000

售$3,600 万

local_fire_department 至HIT local_offer 低水笋价 vpn_key 有匙即睇 pets 爱竉必选

利率	15年	20年	25年	30年
1.000	$132,148	$101,545	$83,213	$71,018
1.500	$137,060	$106,546	$88,306	$76,203
2.000	$142,087	$111,699	$93,587	$81,612
2.500	$147,227	$117,003	$99,055	$87,243
3.000	$152,480	$122,455	$104,706	$93,090
3.500	$157,846	$128,055	$110,538	$99,149
4.000	$163,323	$133,800	$116,546	$105,413
4.125	$164,710	$135,259	$118,076	$107,011
4.500	$168,911	$139,689	$122,728	$111,876
5.000	$174,607	$145,718	$129,077	$118,530
5.500	$180,412	$151,886	$135,591	$125,368
6.000	$186,324	$158,188	$142,262	$132,381

每月供款$107,011

年期

30年

贷款金额

$22,080,000

總利息

$16,443,838

总贷款连利息

$38,523,838

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$75,900	$31,111	$107,011	$22,048,889
2	$75,793	$31,218	$107,011	$22,017,672
3	$75,686	$31,325	$107,011	$21,986,347
4	$75,578	$31,433	$107,011	$21,954,914
5	$75,470	$31,541	$107,011	$21,923,374
6	$75,362	$31,649	$107,011	$21,891,725
7	$75,253	$31,758	$107,011	$21,859,967
8	$75,144	$31,867	$107,011	$21,828,100
9	$75,034	$31,977	$107,011	$21,796,123
10	$74,924	$32,086	$107,011	$21,764,037
11	$74,814	$32,197	$107,011	$21,731,840
12	$74,703	$32,307	$107,011	$21,699,532

第1年供款共

$1,284,128

第1年利息

$903,660

第1年共還本金

$380,468

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$74,592	$32,419	$107,011	$21,667,114
14	$74,481	$32,530	$107,011	$21,634,584
15	$74,369	$32,642	$107,011	$21,601,942
16	$74,257	$32,754	$107,011	$21,569,188
17	$74,144	$32,867	$107,011	$21,536,322
18	$74,031	$32,980	$107,011	$21,503,342
19	$73,918	$33,093	$107,011	$21,470,249
20	$73,804	$33,207	$107,011	$21,437,042
21	$73,690	$33,321	$107,011	$21,403,722
22	$73,575	$33,435	$107,011	$21,370,286
23	$73,460	$33,550	$107,011	$21,336,736
24	$73,345	$33,666	$107,011	$21,303,070

第2年供款共

$1,284,128

第2年利息

$887,666

第2年共還本金

$396,462

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$73,229	$33,781	$107,011	$21,269,289
26	$73,113	$33,897	$107,011	$21,235,391
27	$72,997	$34,014	$107,011	$21,201,377
28	$72,880	$34,131	$107,011	$21,167,246
29	$72,762	$34,248	$107,011	$21,132,998
30	$72,645	$34,366	$107,011	$21,098,632
31	$72,527	$34,484	$107,011	$21,064,148
32	$72,408	$34,603	$107,011	$21,029,545
33	$72,289	$34,722	$107,011	$20,994,824
34	$72,170	$34,841	$107,011	$20,959,983
35	$72,050	$34,961	$107,011	$20,925,022
36	$71,930	$35,081	$107,011	$20,889,941

第3年供款共

$1,284,128

第3年利息

$870,999

第3年共還本金

$413,129

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$71,809	$35,201	$107,011	$20,854,740
38	$71,688	$35,322	$107,011	$20,819,417
39	$71,567	$35,444	$107,011	$20,783,973
40	$71,445	$35,566	$107,011	$20,748,408
41	$71,323	$35,688	$107,011	$20,712,720
42	$71,200	$35,811	$107,011	$20,676,909
43	$71,077	$35,934	$107,011	$20,640,975
44	$70,953	$36,057	$107,011	$20,604,918
45	$70,829	$36,181	$107,011	$20,568,737
46	$70,705	$36,306	$107,011	$20,532,431
47	$70,580	$36,430	$107,011	$20,496,001
48	$70,455	$36,556	$107,011	$20,459,445

第4年供款共

$1,284,128

第4年利息

$853,632

第4年共還本金

$430,496

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$70,329	$36,681	$107,011	$20,422,764
50	$70,203	$36,807	$107,011	$20,385,956
51	$70,077	$36,934	$107,011	$20,349,022
52	$69,950	$37,061	$107,011	$20,311,961
53	$69,822	$37,188	$107,011	$20,274,773
54	$69,695	$37,316	$107,011	$20,237,457
55	$69,566	$37,444	$107,011	$20,200,012
56	$69,438	$37,573	$107,011	$20,162,439
57	$69,308	$37,702	$107,011	$20,124,737
58	$69,179	$37,832	$107,011	$20,086,905
59	$69,049	$37,962	$107,011	$20,048,943
60	$68,918	$38,092	$107,011	$20,010,851

第5年供款共

$1,284,128

第5年利息

$835,534

第5年共還本金

$448,594

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$68,787	$38,223	$107,011	$19,972,628
62	$68,656	$38,355	$107,011	$19,934,273
63	$68,524	$38,487	$107,011	$19,895,786
64	$68,392	$38,619	$107,011	$19,857,167
65	$68,259	$38,752	$107,011	$19,818,416
66	$68,126	$38,885	$107,011	$19,779,531
67	$67,992	$39,019	$107,011	$19,740,512
68	$67,858	$39,153	$107,011	$19,701,360
69	$67,723	$39,287	$107,011	$19,662,072
70	$67,588	$39,422	$107,011	$19,622,650
71	$67,453	$39,558	$107,011	$19,583,092
72	$67,317	$39,694	$107,011	$19,543,398

第6年供款共

$1,284,128

第6年利息

$816,676

第6年共還本金

$467,452

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$67,180	$39,830	$107,011	$19,503,568
74	$67,044	$39,967	$107,011	$19,463,601
75	$66,906	$40,105	$107,011	$19,423,497
76	$66,768	$40,242	$107,011	$19,383,254
77	$66,630	$40,381	$107,011	$19,342,873
78	$66,491	$40,520	$107,011	$19,302,354
79	$66,352	$40,659	$107,011	$19,261,695
80	$66,212	$40,799	$107,011	$19,220,897
81	$66,072	$40,939	$107,011	$19,179,958
82	$65,931	$41,080	$107,011	$19,138,878
83	$65,790	$41,221	$107,011	$19,097,657
84	$65,648	$41,362	$107,011	$19,056,295

第7年供款共

$1,284,128

第7年利息

$797,024

第7年共還本金

$487,104

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$65,506	$41,505	$107,011	$19,014,790
86	$65,363	$41,647	$107,011	$18,973,143
87	$65,220	$41,790	$107,011	$18,931,352
88	$65,077	$41,934	$107,011	$18,889,418
89	$64,932	$42,078	$107,011	$18,847,340
90	$64,788	$42,223	$107,011	$18,805,117
91	$64,643	$42,368	$107,011	$18,762,749
92	$64,497	$42,514	$107,011	$18,720,235
93	$64,351	$42,660	$107,011	$18,677,575
94	$64,204	$42,806	$107,011	$18,634,769
95	$64,057	$42,954	$107,011	$18,591,815
96	$63,909	$43,101	$107,011	$18,548,714

第8年供款共

$1,284,128

第8年利息

$776,547

第8年共還本金

$507,581

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$63,761	$43,249	$107,011	$18,505,465
98	$63,613	$43,398	$107,011	$18,462,066
99	$63,463	$43,547	$107,011	$18,418,519
100	$63,314	$43,697	$107,011	$18,374,822
101	$63,163	$43,847	$107,011	$18,330,975
102	$63,013	$43,998	$107,011	$18,286,977
103	$62,861	$44,149	$107,011	$18,242,828
104	$62,710	$44,301	$107,011	$18,198,527
105	$62,557	$44,453	$107,011	$18,154,074
106	$62,405	$44,606	$107,011	$18,109,468
107	$62,251	$44,759	$107,011	$18,064,708
108	$62,097	$44,913	$107,011	$18,019,795

第9年供款共

$1,284,128

第9年利息

$755,209

第9年共還本金

$528,919

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$61,943	$45,068	$107,011	$17,974,727
110	$61,788	$45,223	$107,011	$17,929,505
111	$61,633	$45,378	$107,011	$17,884,127
112	$61,477	$45,534	$107,011	$17,838,593
113	$61,320	$45,690	$107,011	$17,792,902
114	$61,163	$45,848	$107,011	$17,747,055
115	$61,006	$46,005	$107,011	$17,701,050
116	$60,847	$46,163	$107,011	$17,654,886
117	$60,689	$46,322	$107,011	$17,608,564
118	$60,529	$46,481	$107,011	$17,562,083
119	$60,370	$46,641	$107,011	$17,515,442
120	$60,209	$46,801	$107,011	$17,468,641

第10年供款共

$1,284,128

第10年利息

$732,974

第10年共還本金

$551,154

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$60,048	$46,962	$107,011	$17,421,679
122	$59,887	$47,124	$107,011	$17,374,555
123	$59,725	$47,286	$107,011	$17,327,269
124	$59,562	$47,448	$107,011	$17,279,821
125	$59,399	$47,611	$107,011	$17,232,210
126	$59,236	$47,775	$107,011	$17,184,435
127	$59,071	$47,939	$107,011	$17,136,496
128	$58,907	$48,104	$107,011	$17,088,392
129	$58,741	$48,269	$107,011	$17,040,123
130	$58,575	$48,435	$107,011	$16,991,687
131	$58,409	$48,602	$107,011	$16,943,086
132	$58,242	$48,769	$107,011	$16,894,317

第11年供款共

$1,284,128

第11年利息

$709,804

第11年共還本金

$574,324

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$58,074	$48,936	$107,011	$16,845,380
134	$57,906	$49,105	$107,011	$16,796,276
135	$57,737	$49,273	$107,011	$16,747,002
136	$57,568	$49,443	$107,011	$16,697,559
137	$57,398	$49,613	$107,011	$16,647,947
138	$57,227	$49,783	$107,011	$16,598,163
139	$57,056	$49,954	$107,011	$16,548,209
140	$56,884	$50,126	$107,011	$16,498,083
141	$56,712	$50,299	$107,011	$16,447,784
142	$56,539	$50,471	$107,011	$16,397,313
143	$56,366	$50,645	$107,011	$16,346,668
144	$56,192	$50,819	$107,011	$16,295,849

第12年供款共

$1,284,128

第12年利息

$685,660

第12年共還本金

$598,468

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$56,017	$50,994	$107,011	$16,244,855
146	$55,842	$51,169	$107,011	$16,193,686
147	$55,666	$51,345	$107,011	$16,142,341
148	$55,489	$51,521	$107,011	$16,090,820
149	$55,312	$51,698	$107,011	$16,039,121
150	$55,134	$51,876	$107,011	$15,987,245
151	$54,956	$52,055	$107,011	$15,935,191
152	$54,777	$52,233	$107,011	$15,882,957
153	$54,598	$52,413	$107,011	$15,830,544
154	$54,417	$52,593	$107,011	$15,777,951
155	$54,237	$52,774	$107,011	$15,725,177
156	$54,055	$52,955	$107,011	$15,672,222

第13年供款共

$1,284,128

第13年利息

$660,501

第13年共還本金

$623,627

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$53,873	$53,137	$107,011	$15,619,084
158	$53,691	$53,320	$107,011	$15,565,764
159	$53,507	$53,503	$107,011	$15,512,261
160	$53,323	$53,687	$107,011	$15,458,574
161	$53,139	$53,872	$107,011	$15,404,702
162	$52,954	$54,057	$107,011	$15,350,645
163	$52,768	$54,243	$107,011	$15,296,402
164	$52,581	$54,429	$107,011	$15,241,973
165	$52,394	$54,616	$107,011	$15,187,356
166	$52,207	$54,804	$107,011	$15,132,552
167	$52,018	$54,993	$107,011	$15,077,560
168	$51,829	$55,182	$107,011	$15,022,378

第14年供款共

$1,284,128

第14年利息

$634,284

第14年共還本金

$649,844

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$51,639	$55,371	$107,011	$14,967,007
170	$51,449	$55,562	$107,011	$14,911,445
171	$51,258	$55,753	$107,011	$14,855,693
172	$51,066	$55,944	$107,011	$14,799,749
173	$50,874	$56,137	$107,011	$14,743,612
174	$50,681	$56,329	$107,011	$14,687,283
175	$50,488	$56,523	$107,011	$14,630,760
176	$50,293	$56,717	$107,011	$14,574,042
177	$50,098	$56,912	$107,011	$14,517,130
178	$49,903	$57,108	$107,011	$14,460,022
179	$49,706	$57,304	$107,011	$14,402,717
180	$49,509	$57,501	$107,011	$14,345,216

第15年供款共

$1,284,128

第15年利息

$606,966

第15年共還本金

$677,162

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$49,312	$57,699	$107,011	$14,287,517
182	$49,113	$57,897	$107,011	$14,229,620
183	$48,914	$58,096	$107,011	$14,171,523
184	$48,715	$58,296	$107,011	$14,113,227
185	$48,514	$58,496	$107,011	$14,054,731
186	$48,313	$58,698	$107,011	$13,996,033
187	$48,111	$58,899	$107,011	$13,937,134
188	$47,909	$59,102	$107,011	$13,878,032
189	$47,706	$59,305	$107,011	$13,818,727
190	$47,502	$59,509	$107,011	$13,759,219
191	$47,297	$59,713	$107,011	$13,699,505
192	$47,092	$59,919	$107,011	$13,639,587

第16年供款共

$1,284,128

第16年利息

$578,499

第16年共還本金

$705,629

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$46,886	$60,125	$107,011	$13,579,462
194	$46,679	$60,331	$107,011	$13,519,131
195	$46,472	$60,539	$107,011	$13,458,592
196	$46,264	$60,747	$107,011	$13,397,845
197	$46,055	$60,956	$107,011	$13,336,890
198	$45,846	$61,165	$107,011	$13,275,725
199	$45,635	$61,375	$107,011	$13,214,349
200	$45,424	$61,586	$107,011	$13,152,763
201	$45,213	$61,798	$107,011	$13,090,965
202	$45,000	$62,010	$107,011	$13,028,955
203	$44,787	$62,224	$107,011	$12,966,731
204	$44,573	$62,438	$107,011	$12,904,293

第17年供款共

$1,284,128

第17年利息

$548,835

第17年共還本金

$735,293

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$44,359	$62,652	$107,011	$12,841,641
206	$44,143	$62,868	$107,011	$12,778,774
207	$43,927	$63,084	$107,011	$12,715,690
208	$43,710	$63,300	$107,011	$12,652,390
209	$43,493	$63,518	$107,011	$12,588,872
210	$43,274	$63,736	$107,011	$12,525,135
211	$43,055	$63,956	$107,011	$12,461,180
212	$42,835	$64,175	$107,011	$12,397,004
213	$42,615	$64,396	$107,011	$12,332,608
214	$42,393	$64,617	$107,011	$12,267,991
215	$42,171	$64,839	$107,011	$12,203,152
216	$41,948	$65,062	$107,011	$12,138,089

第18年供款共

$1,284,128

第18年利息

$517,924

第18年共還本金

$766,204

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$41,725	$65,286	$107,011	$12,072,803
218	$41,500	$65,510	$107,011	$12,007,293
219	$41,275	$65,736	$107,011	$11,941,557
220	$41,049	$65,962	$107,011	$11,875,596
221	$40,822	$66,188	$107,011	$11,809,407
222	$40,595	$66,416	$107,011	$11,742,992
223	$40,367	$66,644	$107,011	$11,676,347
224	$40,137	$66,873	$107,011	$11,609,474
225	$39,908	$67,103	$107,011	$11,542,371
226	$39,677	$67,334	$107,011	$11,475,037
227	$39,445	$67,565	$107,011	$11,407,472
228	$39,213	$67,797	$107,011	$11,339,675

第19年供款共

$1,284,128

第19年利息

$485,713

第19年共還本金

$798,415

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$38,980	$68,031	$107,011	$11,271,644
230	$38,746	$68,264	$107,011	$11,203,380
231	$38,512	$68,499	$107,011	$11,134,881
232	$38,276	$68,735	$107,011	$11,066,146
233	$38,040	$68,971	$107,011	$10,997,175
234	$37,803	$69,208	$107,011	$10,927,968
235	$37,565	$69,446	$107,011	$10,858,522
236	$37,326	$69,684	$107,011	$10,788,837
237	$37,087	$69,924	$107,011	$10,718,913
238	$36,846	$70,164	$107,011	$10,648,749
239	$36,605	$70,406	$107,011	$10,578,343
240	$36,363	$70,648	$107,011	$10,507,696

第20年供款共

$1,284,128

第20年利息

$452,149

第20年共還本金

$831,979

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$36,120	$70,890	$107,011	$10,436,805
242	$35,877	$71,134	$107,011	$10,365,671
243	$35,632	$71,379	$107,011	$10,294,292
244	$35,387	$71,624	$107,011	$10,222,668
245	$35,140	$71,870	$107,011	$10,150,798
246	$34,893	$72,117	$107,011	$10,078,681
247	$34,645	$72,365	$107,011	$10,006,316
248	$34,397	$72,614	$107,011	$9,933,702
249	$34,147	$72,864	$107,011	$9,860,838
250	$33,897	$73,114	$107,011	$9,787,724
251	$33,645	$73,365	$107,011	$9,714,359
252	$33,393	$73,618	$107,011	$9,640,741

第21年供款共

$1,284,128

第21年利息

$417,173

第21年共還本金

$866,954

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$33,140	$73,871	$107,011	$9,566,871
254	$32,886	$74,125	$107,011	$9,492,746
255	$32,631	$74,379	$107,011	$9,418,367
256	$32,376	$74,635	$107,011	$9,343,732
257	$32,119	$74,892	$107,011	$9,268,840
258	$31,862	$75,149	$107,011	$9,193,691
259	$31,603	$75,407	$107,011	$9,118,284
260	$31,344	$75,667	$107,011	$9,042,617
261	$31,084	$75,927	$107,011	$8,966,690
262	$30,823	$76,188	$107,011	$8,890,503
263	$30,561	$76,450	$107,011	$8,814,053
264	$30,298	$76,712	$107,011	$8,737,341

第22年供款共

$1,284,128

第22年利息

$380,728

第22年共還本金

$903,400

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$30,035	$76,976	$107,011	$8,660,365
266	$29,770	$77,241	$107,011	$8,583,124
267	$29,504	$77,506	$107,011	$8,505,618
268	$29,238	$77,773	$107,011	$8,427,845
269	$28,971	$78,040	$107,011	$8,349,805
270	$28,702	$78,308	$107,011	$8,271,497
271	$28,433	$78,577	$107,011	$8,192,920
272	$28,163	$78,847	$107,011	$8,114,072
273	$27,892	$79,119	$107,011	$8,034,954
274	$27,620	$79,391	$107,011	$7,955,563
275	$27,347	$79,663	$107,011	$7,875,900
276	$27,073	$79,937	$107,011	$7,795,963

第23年供款共

$1,284,128

第23年利息

$342,750

第23年共還本金

$941,378

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$26,799	$80,212	$107,011	$7,715,751
278	$26,523	$80,488	$107,011	$7,635,263
279	$26,246	$80,764	$107,011	$7,554,498
280	$25,969	$81,042	$107,011	$7,473,456
281	$25,690	$81,321	$107,011	$7,392,136
282	$25,410	$81,600	$107,011	$7,310,535
283	$25,130	$81,881	$107,011	$7,228,655
284	$24,849	$82,162	$107,011	$7,146,493
285	$24,566	$82,445	$107,011	$7,064,048
286	$24,283	$82,728	$107,011	$6,981,320
287	$23,998	$83,012	$107,011	$6,898,308
288	$23,713	$83,298	$107,011	$6,815,010

第24年供款共

$1,284,128

第24年利息

$303,175

第24年共還本金

$980,953

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$23,427	$83,584	$107,011	$6,731,426
290	$23,139	$83,871	$107,011	$6,647,555
291	$22,851	$84,160	$107,011	$6,563,395
292	$22,562	$84,449	$107,011	$6,478,946
293	$22,271	$84,739	$107,011	$6,394,207
294	$21,980	$85,031	$107,011	$6,309,176
295	$21,688	$85,323	$107,011	$6,223,853
296	$21,394	$85,616	$107,011	$6,138,237
297	$21,100	$85,910	$107,011	$6,052,326
298	$20,805	$86,206	$107,011	$5,966,121
299	$20,509	$86,502	$107,011	$5,879,619
300	$20,211	$86,799	$107,011	$5,792,819

第25年供款共

$1,284,128

第25年利息

$261,937

第25年共還本金

$1,022,191

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$19,913	$87,098	$107,011	$5,705,721
302	$19,613	$87,397	$107,011	$5,618,324
303	$19,313	$87,698	$107,011	$5,530,626
304	$19,012	$87,999	$107,011	$5,442,627
305	$18,709	$88,302	$107,011	$5,354,326
306	$18,405	$88,605	$107,011	$5,265,720
307	$18,101	$88,910	$107,011	$5,176,811
308	$17,795	$89,215	$107,011	$5,087,595
309	$17,489	$89,522	$107,011	$4,998,073
310	$17,181	$89,830	$107,011	$4,908,243
311	$16,872	$90,139	$107,011	$4,818,105
312	$16,562	$90,448	$107,011	$4,727,656

第26年供款共

$1,284,128

第26年利息

$218,965

第26年共還本金

$1,065,163

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$16,251	$90,759	$107,011	$4,636,897
314	$15,939	$91,071	$107,011	$4,545,826
315	$15,626	$91,384	$107,011	$4,454,441
316	$15,312	$91,699	$107,011	$4,362,743
317	$14,997	$92,014	$107,011	$4,270,729
318	$14,681	$92,330	$107,011	$4,178,399
319	$14,363	$92,647	$107,011	$4,085,752
320	$14,045	$92,966	$107,011	$3,992,786
321	$13,725	$93,285	$107,011	$3,899,500
322	$13,405	$93,606	$107,011	$3,805,894
323	$13,083	$93,928	$107,011	$3,711,966
324	$12,760	$94,251	$107,011	$3,617,716

第27年供款共

$1,284,128

第27年利息

$174,187

第27年共還本金

$1,109,941

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$12,436	$94,575	$107,011	$3,523,141
326	$12,111	$94,900	$107,011	$3,428,241
327	$11,785	$95,226	$107,011	$3,333,015
328	$11,457	$95,553	$107,011	$3,237,461
329	$11,129	$95,882	$107,011	$3,141,579
330	$10,799	$96,211	$107,011	$3,045,368
331	$10,468	$96,542	$107,011	$2,948,826
332	$10,137	$96,874	$107,011	$2,851,952
333	$9,804	$97,207	$107,011	$2,754,745
334	$9,469	$97,541	$107,011	$2,657,203
335	$9,134	$97,877	$107,011	$2,559,327
336	$8,798	$98,213	$107,011	$2,461,114

第28年供款共

$1,284,128

第28年利息

$127,526

第28年共還本金

$1,156,602

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$8,460	$98,551	$107,011	$2,362,563
338	$8,121	$98,889	$107,011	$2,263,674
339	$7,781	$99,229	$107,011	$2,164,445
340	$7,440	$99,570	$107,011	$2,064,874
341	$7,098	$99,913	$107,011	$1,964,962
342	$6,755	$100,256	$107,011	$1,864,706
343	$6,410	$100,601	$107,011	$1,764,105
344	$6,064	$100,947	$107,011	$1,663,158
345	$5,717	$101,294	$107,011	$1,561,865
346	$5,369	$101,642	$107,011	$1,460,223
347	$5,020	$101,991	$107,011	$1,358,232
348	$4,669	$102,342	$107,011	$1,255,890

第29年供款共

$1,284,128

第29年利息

$78,904

第29年共還本金

$1,205,224

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$4,317	$102,694	$107,011	$1,153,197
350	$3,964	$103,047	$107,011	$1,050,150
351	$3,610	$103,401	$107,011	$946,749
352	$3,254	$103,756	$107,011	$842,993
353	$2,898	$104,113	$107,011	$738,880
354	$2,540	$104,471	$107,011	$634,409
355	$2,181	$104,830	$107,011	$529,580
356	$1,820	$105,190	$107,011	$424,389
357	$1,459	$105,552	$107,011	$318,837
358	$1,096	$105,915	$107,011	$212,923
359	$732	$106,279	$107,011	$106,644
360	$367	$106,644	$107,011	$0

第30年供款共

$1,284,128

第30年利息

$28,238

第30年共還本金

$1,255,890

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$55,185,838

免责声明

笋盘推介

按揭保险费
info