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$56,685,182

每月供款
$109,919

首期

$15,120,000

总贷款额

$22,680,000

總利息

$16,890,682

印花税

$1,606,500

其他

$388,000

置业成本总预算

HK$17,114,500

$219,837

置业成本总预算

HK$17,114,500

首期

$15,120,000
印花税

$1,606,500
- AVD
  
  $1,606,500
律师费

$ 10,000
代理佣金

$378,000
按揭保险费

不适用

$219,837

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

西贡清水湾

thumb_up

漂亮海边屋苑拥保安泳池

建

2,100 呎

@18,095

local_fire_department 至HIT hotel_class 楼王

售$3,800 万

建

2,100 呎

@18,095

售$3,800 万

local_fire_department 至HIT hotel_class 楼王

西贡逸珑园

thumb_up

西贡罕有特色天池4房

实

1,540 呎

@24,675

local_fire_department 至HIT real_estate_agent 罕有放盘

售$3,800 万

实

1,540 呎

@24,675

售$3,800 万

local_fire_department 至HIT real_estate_agent 罕有放盘

西贡匡湖居

thumb_up

匡湖居

实

1,576 呎

@24,112

建

2,215 呎

@17,156

local_fire_department 至HIT

售$3,800 万

实

1,576 呎

@24,112

建

2,215 呎

@17,156

售$3,800 万

local_fire_department 至HIT

西贡西沙小筑

thumb_up

deluxe detached house

实

1,519 呎

@25,016

建

1,994 呎

@19,057

local_fire_department 至HIT

售$3,800 万

实

1,519 呎

@25,016

建

1,994 呎

@19,057

售$3,800 万

local_fire_department 至HIT

西贡茅莆

thumb_up

私家大闸、层层海景

建

2,100 呎

@18,333

hotel_class 楼王 vpn_key 有匙即睇 flight_takeoff 移民急让

售$3,850 万

建

2,100 呎

@18,333

售$3,850 万

hotel_class 楼王 vpn_key 有匙即睇 flight_takeoff 移民急让

KOL实拍

清水湾清水湾

thumb_up

联排别墅

实

1,742 呎

@21,814

建

2,200 呎

@17,273

real_estate_agent 罕有放盘

售$3,800 万

实

1,742 呎

@21,814

建

2,200 呎

@17,273

售$3,800 万

real_estate_agent 罕有放盘

西贡傲泷

thumb_up

傲泷第06座

实

1,837 呎

@20,686

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

售$3,800 万

实

1,837 呎

@20,686

售$3,800 万

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

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

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

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

清水湾惟馨小筑单边巨园大车房

thumb_up

方便近路单边巨园大车房

实

1,790 呎

@21,229

建

2,000 呎

@19,000

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

售$3,800 万

实

1,790 呎

@21,229

建

2,000 呎

@19,000

售$3,800 万

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

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

利率	15年	20年	25年	30年
1.000	$135,739	$104,304	$85,475	$72,948
1.500	$140,785	$109,441	$90,706	$78,273
2.000	$145,948	$114,734	$96,130	$83,830
2.500	$151,228	$120,182	$101,746	$89,613
3.000	$156,624	$125,783	$107,551	$95,620
3.500	$162,135	$131,535	$113,541	$101,843
4.000	$167,761	$137,436	$119,713	$108,278
4.125	$169,185	$138,935	$121,284	$109,919
4.500	$173,500	$143,485	$126,063	$114,916
5.000	$179,352	$149,678	$132,585	$121,751
5.500	$185,315	$156,013	$139,275	$128,775
6.000	$191,387	$162,487	$146,128	$135,978

每月供款$109,919

年期

30年

贷款金额

$22,680,000

總利息

$16,890,682

总贷款连利息

$39,570,682

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$77,963	$31,956	$109,919	$22,648,044
2	$77,853	$32,066	$109,919	$22,615,978
3	$77,742	$32,176	$109,919	$22,583,802
4	$77,632	$32,287	$109,919	$22,551,515
5	$77,521	$32,398	$109,919	$22,519,117
6	$77,409	$32,509	$109,919	$22,486,608
7	$77,298	$32,621	$109,919	$22,453,987
8	$77,186	$32,733	$109,919	$22,421,255
9	$77,073	$32,845	$109,919	$22,388,409
10	$76,960	$32,958	$109,919	$22,355,451
11	$76,847	$33,072	$109,919	$22,322,379
12	$76,733	$33,185	$109,919	$22,289,194

第1年供款共

$1,319,023

第1年利息

$928,216

第1年共還本金

$390,806

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$76,619	$33,299	$109,919	$22,255,894
14	$76,505	$33,414	$109,919	$22,222,480
15	$76,390	$33,529	$109,919	$22,188,951
16	$76,275	$33,644	$109,919	$22,155,307
17	$76,159	$33,760	$109,919	$22,121,548
18	$76,043	$33,876	$109,919	$22,087,672
19	$75,926	$33,992	$109,919	$22,053,680
20	$75,810	$34,109	$109,919	$22,019,571
21	$75,692	$34,226	$109,919	$21,985,344
22	$75,575	$34,344	$109,919	$21,951,000
23	$75,457	$34,462	$109,919	$21,916,538
24	$75,338	$34,580	$109,919	$21,881,958

第2年供款共

$1,319,023

第2年利息

$911,787

第2年共還本金

$407,236

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$75,219	$34,699	$109,919	$21,847,259
26	$75,100	$34,819	$109,919	$21,812,440
27	$74,980	$34,938	$109,919	$21,777,502
28	$74,860	$35,058	$109,919	$21,742,443
29	$74,740	$35,179	$109,919	$21,707,264
30	$74,619	$35,300	$109,919	$21,671,965
31	$74,497	$35,421	$109,919	$21,636,543
32	$74,376	$35,543	$109,919	$21,601,001
33	$74,253	$35,665	$109,919	$21,565,335
34	$74,131	$35,788	$109,919	$21,529,548
35	$74,008	$35,911	$109,919	$21,493,637
36	$73,884	$36,034	$109,919	$21,457,603

第3年供款共

$1,319,023

第3年利息

$894,667

第3年共還本金

$424,355

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$73,761	$36,158	$109,919	$21,421,445
38	$73,636	$36,282	$109,919	$21,385,162
39	$73,511	$36,407	$109,919	$21,348,755
40	$73,386	$36,532	$109,919	$21,312,223
41	$73,261	$36,658	$109,919	$21,275,565
42	$73,135	$36,784	$109,919	$21,238,781
43	$73,008	$36,910	$109,919	$21,201,871
44	$72,881	$37,037	$109,919	$21,164,834
45	$72,754	$37,164	$109,919	$21,127,670
46	$72,626	$37,292	$109,919	$21,090,377
47	$72,498	$37,420	$109,919	$21,052,957
48	$72,370	$37,549	$109,919	$21,015,408

第4年供款共

$1,319,023

第4年利息

$876,828

第4年共還本金

$442,195

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$72,240	$37,678	$109,919	$20,977,730
50	$72,111	$37,808	$109,919	$20,939,922
51	$71,981	$37,938	$109,919	$20,901,985
52	$71,851	$38,068	$109,919	$20,863,917
53	$71,720	$38,199	$109,919	$20,825,718
54	$71,588	$38,330	$109,919	$20,787,388
55	$71,457	$38,462	$109,919	$20,748,926
56	$71,324	$38,594	$109,919	$20,710,332
57	$71,192	$38,727	$109,919	$20,671,605
58	$71,059	$38,860	$109,919	$20,632,745
59	$70,925	$38,993	$109,919	$20,593,752
60	$70,791	$39,128	$109,919	$20,554,624

第5年供款共

$1,319,023

第5年利息

$858,239

第5年共還本金

$460,784

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$70,657	$39,262	$109,919	$20,515,362
62	$70,522	$39,397	$109,919	$20,475,965
63	$70,386	$39,532	$109,919	$20,436,433
64	$70,250	$39,668	$109,919	$20,396,764
65	$70,114	$39,805	$109,919	$20,356,960
66	$69,977	$39,942	$109,919	$20,317,018
67	$69,840	$40,079	$109,919	$20,276,939
68	$69,702	$40,217	$109,919	$20,236,723
69	$69,564	$40,355	$109,919	$20,196,368
70	$69,425	$40,494	$109,919	$20,155,874
71	$69,286	$40,633	$109,919	$20,115,242
72	$69,146	$40,772	$109,919	$20,074,469

第6年供款共

$1,319,023

第6年利息

$838,868

第6年共還本金

$480,155

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$69,006	$40,913	$109,919	$20,033,557
74	$68,865	$41,053	$109,919	$19,992,503
75	$68,724	$41,194	$109,919	$19,951,309
76	$68,583	$41,336	$109,919	$19,909,973
77	$68,441	$41,478	$109,919	$19,868,495
78	$68,298	$41,621	$109,919	$19,826,874
79	$68,155	$41,764	$109,919	$19,785,111
80	$68,011	$41,907	$109,919	$19,743,203
81	$67,867	$42,051	$109,919	$19,701,152
82	$67,723	$42,196	$109,919	$19,658,956
83	$67,578	$42,341	$109,919	$19,616,615
84	$67,432	$42,486	$109,919	$19,574,129

第7年供款共

$1,319,023

第7年利息

$818,683

第7年共還本金

$500,340

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$67,286	$42,632	$109,919	$19,531,497
86	$67,140	$42,779	$109,919	$19,488,717
87	$66,992	$42,926	$109,919	$19,445,791
88	$66,845	$43,074	$109,919	$19,402,718
89	$66,697	$43,222	$109,919	$19,359,496
90	$66,548	$43,370	$109,919	$19,316,126
91	$66,399	$43,519	$109,919	$19,272,606
92	$66,250	$43,669	$109,919	$19,228,937
93	$66,099	$43,819	$109,919	$19,185,118
94	$65,949	$43,970	$109,919	$19,141,149
95	$65,798	$44,121	$109,919	$19,097,028
96	$65,646	$44,273	$109,919	$19,052,755

第8年供款共

$1,319,023

第8年利息

$797,649

第8年共還本金

$521,374

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$65,494	$44,425	$109,919	$19,008,330
98	$65,341	$44,577	$109,919	$18,963,753
99	$65,188	$44,731	$109,919	$18,919,022
100	$65,034	$44,884	$109,919	$18,874,138
101	$64,880	$45,039	$109,919	$18,829,099
102	$64,725	$45,194	$109,919	$18,783,906
103	$64,570	$45,349	$109,919	$18,738,557
104	$64,414	$45,505	$109,919	$18,693,052
105	$64,257	$45,661	$109,919	$18,647,391
106	$64,100	$45,818	$109,919	$18,601,573
107	$63,943	$45,976	$109,919	$18,555,597
108	$63,785	$46,134	$109,919	$18,509,463

第9年供款共

$1,319,023

第9年利息

$775,731

第9年共還本金

$543,292

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$63,626	$46,292	$109,919	$18,463,171
110	$63,467	$46,451	$109,919	$18,416,720
111	$63,307	$46,611	$109,919	$18,370,109
112	$63,147	$46,771	$109,919	$18,323,337
113	$62,986	$46,932	$109,919	$18,276,405
114	$62,825	$47,093	$109,919	$18,229,312
115	$62,663	$47,255	$109,919	$18,182,056
116	$62,501	$47,418	$109,919	$18,134,639
117	$62,338	$47,581	$109,919	$18,087,058
118	$62,174	$47,744	$109,919	$18,039,314
119	$62,010	$47,908	$109,919	$17,991,405
120	$61,845	$48,073	$109,919	$17,943,332

第10年供款共

$1,319,023

第10年利息

$752,892

第10年共還本金

$566,131

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$61,680	$48,238	$109,919	$17,895,094
122	$61,514	$48,404	$109,919	$17,846,690
123	$61,348	$48,571	$109,919	$17,798,119
124	$61,181	$48,738	$109,919	$17,749,382
125	$61,013	$48,905	$109,919	$17,700,477
126	$60,845	$49,073	$109,919	$17,651,403
127	$60,677	$49,242	$109,919	$17,602,161
128	$60,507	$49,411	$109,919	$17,552,750
129	$60,338	$49,581	$109,919	$17,503,169
130	$60,167	$49,751	$109,919	$17,453,418
131	$59,996	$49,922	$109,919	$17,403,496
132	$59,825	$50,094	$109,919	$17,353,401

第11年供款共

$1,319,023

第11年利息

$729,092

第11年共還本金

$589,931

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$59,652	$50,266	$109,919	$17,303,135
134	$59,480	$50,439	$109,919	$17,252,696
135	$59,306	$50,612	$109,919	$17,202,084
136	$59,132	$50,786	$109,919	$17,151,297
137	$58,958	$50,961	$109,919	$17,100,336
138	$58,782	$51,136	$109,919	$17,049,200
139	$58,607	$51,312	$109,919	$16,997,888
140	$58,430	$51,488	$109,919	$16,946,400
141	$58,253	$51,665	$109,919	$16,894,735
142	$58,076	$51,843	$109,919	$16,842,892
143	$57,897	$52,021	$109,919	$16,790,871
144	$57,719	$52,200	$109,919	$16,738,671

第12年供款共

$1,319,023

第12年利息

$704,292

第12年共還本金

$614,731

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$57,539	$52,379	$109,919	$16,686,291
146	$57,359	$52,559	$109,919	$16,633,732
147	$57,178	$52,740	$109,919	$16,580,992
148	$56,997	$52,921	$109,919	$16,528,070
149	$56,815	$53,103	$109,919	$16,474,967
150	$56,633	$53,286	$109,919	$16,421,681
151	$56,450	$53,469	$109,919	$16,368,212
152	$56,266	$53,653	$109,919	$16,314,559
153	$56,081	$53,837	$109,919	$16,260,722
154	$55,896	$54,022	$109,919	$16,206,700
155	$55,711	$54,208	$109,919	$16,152,492
156	$55,524	$54,394	$109,919	$16,098,097

第13年供款共

$1,319,023

第13年利息

$678,449

第13年共還本金

$640,573

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$55,337	$54,581	$109,919	$16,043,516
158	$55,150	$54,769	$109,919	$15,988,747
159	$54,961	$54,957	$109,919	$15,933,790
160	$54,772	$55,146	$109,919	$15,878,644
161	$54,583	$55,336	$109,919	$15,823,308
162	$54,393	$55,526	$109,919	$15,767,782
163	$54,202	$55,717	$109,919	$15,712,065
164	$54,010	$55,908	$109,919	$15,656,157
165	$53,818	$56,101	$109,919	$15,600,056
166	$53,625	$56,293	$109,919	$15,543,763
167	$53,432	$56,487	$109,919	$15,487,276
168	$53,238	$56,681	$109,919	$15,430,595

第14年供款共

$1,319,023

第14年利息

$651,520

第14年共還本金

$667,502

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$53,043	$56,876	$109,919	$15,373,719
170	$52,847	$57,071	$109,919	$15,316,648
171	$52,651	$57,268	$109,919	$15,259,380
172	$52,454	$57,464	$109,919	$15,201,916
173	$52,257	$57,662	$109,919	$15,144,254
174	$52,058	$57,860	$109,919	$15,086,394
175	$51,859	$58,059	$109,919	$15,028,335
176	$51,660	$58,259	$109,919	$14,970,076
177	$51,460	$58,459	$109,919	$14,911,617
178	$51,259	$58,660	$109,919	$14,852,957
179	$51,057	$58,862	$109,919	$14,794,096
180	$50,855	$59,064	$109,919	$14,735,032

第15年供款共

$1,319,023

第15年利息

$623,459

第15年共還本金

$695,563

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$50,652	$59,267	$109,919	$14,675,765
182	$50,448	$59,471	$109,919	$14,616,294
183	$50,244	$59,675	$109,919	$14,556,619
184	$50,038	$59,880	$109,919	$14,496,739
185	$49,833	$60,086	$109,919	$14,436,653
186	$49,626	$60,293	$109,919	$14,376,360
187	$49,419	$60,500	$109,919	$14,315,861
188	$49,211	$60,708	$109,919	$14,255,153
189	$49,002	$60,916	$109,919	$14,194,236
190	$48,793	$61,126	$109,919	$14,133,110
191	$48,583	$61,336	$109,919	$14,071,774
192	$48,372	$61,547	$109,919	$14,010,228

第16年供款共

$1,319,023

第16年利息

$594,219

第16年共還本金

$724,804

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$48,160	$61,758	$109,919	$13,948,469
194	$47,948	$61,971	$109,919	$13,886,498
195	$47,735	$62,184	$109,919	$13,824,315
196	$47,521	$62,397	$109,919	$13,761,917
197	$47,307	$62,612	$109,919	$13,699,305
198	$47,091	$62,827	$109,919	$13,636,478
199	$46,875	$63,043	$109,919	$13,573,435
200	$46,659	$63,260	$109,919	$13,510,175
201	$46,441	$63,477	$109,919	$13,446,698
202	$46,223	$63,696	$109,919	$13,383,002
203	$46,004	$63,914	$109,919	$13,319,088
204	$45,784	$64,134	$109,919	$13,254,954

第17年供款共

$1,319,023

第17年利息

$563,749

第17年共還本金

$755,274

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$45,564	$64,355	$109,919	$13,190,599
206	$45,343	$64,576	$109,919	$13,126,023
207	$45,121	$64,798	$109,919	$13,061,225
208	$44,898	$65,021	$109,919	$12,996,205
209	$44,674	$65,244	$109,919	$12,930,960
210	$44,450	$65,468	$109,919	$12,865,492
211	$44,225	$65,693	$109,919	$12,799,799
212	$43,999	$65,919	$109,919	$12,733,879
213	$43,773	$66,146	$109,919	$12,667,734
214	$43,545	$66,373	$109,919	$12,601,360
215	$43,317	$66,601	$109,919	$12,534,759
216	$43,088	$66,830	$109,919	$12,467,929

第18年供款共

$1,319,023

第18年利息

$531,998

第18年共還本金

$787,025

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$42,859	$67,060	$109,919	$12,400,869
218	$42,628	$67,291	$109,919	$12,333,578
219	$42,397	$67,522	$109,919	$12,266,056
220	$42,165	$67,754	$109,919	$12,198,302
221	$41,932	$67,987	$109,919	$12,130,315
222	$41,698	$68,221	$109,919	$12,062,095
223	$41,463	$68,455	$109,919	$11,993,639
224	$41,228	$68,690	$109,919	$11,924,949
225	$40,992	$68,927	$109,919	$11,856,023
226	$40,755	$69,163	$109,919	$11,786,859
227	$40,517	$69,401	$109,919	$11,717,458
228	$40,279	$69,640	$109,919	$11,647,818

第19年供款共

$1,319,023

第19年利息

$498,912

第19年共還本金

$820,111

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$40,039	$69,879	$109,919	$11,577,939
230	$39,799	$70,119	$109,919	$11,507,819
231	$39,558	$70,360	$109,919	$11,437,459
232	$39,316	$70,602	$109,919	$11,366,857
233	$39,074	$70,845	$109,919	$11,296,012
234	$38,830	$71,089	$109,919	$11,224,923
235	$38,586	$71,333	$109,919	$11,153,590
236	$38,340	$71,578	$109,919	$11,082,012
237	$38,094	$71,824	$109,919	$11,010,188
238	$37,848	$72,071	$109,919	$10,938,117
239	$37,600	$72,319	$109,919	$10,865,798
240	$37,351	$72,567	$109,919	$10,793,231

第20年供款共

$1,319,023

第20年利息

$464,436

第20年共還本金

$854,587

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$37,102	$72,817	$109,919	$10,720,414
242	$36,851	$73,067	$109,919	$10,647,347
243	$36,600	$73,318	$109,919	$10,574,029
244	$36,348	$73,570	$109,919	$10,500,458
245	$36,095	$73,823	$109,919	$10,426,635
246	$35,842	$74,077	$109,919	$10,352,558
247	$35,587	$74,332	$109,919	$10,278,226
248	$35,331	$74,587	$109,919	$10,203,639
249	$35,075	$74,844	$109,919	$10,128,796
250	$34,818	$75,101	$109,919	$10,053,695
251	$34,560	$75,359	$109,919	$9,978,336
252	$34,301	$75,618	$109,919	$9,902,718

第21年供款共

$1,319,023

第21年利息

$428,510

第21年共還本金

$890,513

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$34,041	$75,878	$109,919	$9,826,840
254	$33,780	$76,139	$109,919	$9,750,701
255	$33,518	$76,401	$109,919	$9,674,301
256	$33,255	$76,663	$109,919	$9,597,637
257	$32,992	$76,927	$109,919	$9,520,711
258	$32,727	$77,191	$109,919	$9,443,520
259	$32,462	$77,456	$109,919	$9,366,063
260	$32,196	$77,723	$109,919	$9,288,340
261	$31,929	$77,990	$109,919	$9,210,351
262	$31,661	$78,258	$109,919	$9,132,093
263	$31,392	$78,527	$109,919	$9,053,566
264	$31,122	$78,797	$109,919	$8,974,769

第22年供款共

$1,319,023

第22年利息

$391,074

第22年共還本金

$927,949

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$30,851	$79,068	$109,919	$8,895,701
266	$30,579	$79,340	$109,919	$8,816,361
267	$30,306	$79,612	$109,919	$8,736,749
268	$30,033	$79,886	$109,919	$8,656,863
269	$29,758	$80,161	$109,919	$8,576,702
270	$29,482	$80,436	$109,919	$8,496,266
271	$29,206	$80,713	$109,919	$8,415,554
272	$28,928	$80,990	$109,919	$8,334,563
273	$28,650	$81,268	$109,919	$8,253,295
274	$28,371	$81,548	$109,919	$8,171,747
275	$28,090	$81,828	$109,919	$8,089,919
276	$27,809	$82,109	$109,919	$8,007,809

第23年供款共

$1,319,023

第23年利息

$352,064

第23年共還本金

$966,959

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$27,527	$82,392	$109,919	$7,925,418
278	$27,244	$82,675	$109,919	$7,842,743
279	$26,959	$82,959	$109,919	$7,759,784
280	$26,674	$83,244	$109,919	$7,676,539
281	$26,388	$83,530	$109,919	$7,593,009
282	$26,101	$83,818	$109,919	$7,509,191
283	$25,813	$84,106	$109,919	$7,425,086
284	$25,524	$84,395	$109,919	$7,340,691
285	$25,234	$84,685	$109,919	$7,256,006
286	$24,943	$84,976	$109,919	$7,171,030
287	$24,650	$85,268	$109,919	$7,085,762
288	$24,357	$85,561	$109,919	$7,000,200

第24年供款共

$1,319,023

第24年利息

$311,414

第24年共還本金

$1,007,609

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$24,063	$85,855	$109,919	$6,914,345
290	$23,768	$86,150	$109,919	$6,828,195
291	$23,472	$86,447	$109,919	$6,741,748
292	$23,175	$86,744	$109,919	$6,655,004
293	$22,877	$87,042	$109,919	$6,567,962
294	$22,577	$87,341	$109,919	$6,480,621
295	$22,277	$87,641	$109,919	$6,392,980
296	$21,976	$87,943	$109,919	$6,305,037
297	$21,674	$88,245	$109,919	$6,216,792
298	$21,370	$88,548	$109,919	$6,128,244
299	$21,066	$88,853	$109,919	$6,039,391
300	$20,760	$89,158	$109,919	$5,950,233

第25年供款共

$1,319,023

第25年利息

$269,055

第25年共還本金

$1,049,968

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$20,454	$89,465	$109,919	$5,860,768
302	$20,146	$89,772	$109,919	$5,770,996
303	$19,838	$90,081	$109,919	$5,680,915
304	$19,528	$90,390	$109,919	$5,590,525
305	$19,217	$90,701	$109,919	$5,499,824
306	$18,906	$91,013	$109,919	$5,408,811
307	$18,593	$91,326	$109,919	$5,317,485
308	$18,279	$91,640	$109,919	$5,225,845
309	$17,964	$91,955	$109,919	$5,133,890
310	$17,648	$92,271	$109,919	$5,041,620
311	$17,331	$92,588	$109,919	$4,949,032
312	$17,012	$92,906	$109,919	$4,856,125

第26年供款共

$1,319,023

第26年利息

$224,915

第26年共還本金

$1,094,107

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$16,693	$93,226	$109,919	$4,762,900
314	$16,372	$93,546	$109,919	$4,669,354
315	$16,051	$93,868	$109,919	$4,575,486
316	$15,728	$94,190	$109,919	$4,481,296
317	$15,404	$94,514	$109,919	$4,386,782
318	$15,080	$94,839	$109,919	$4,291,943
319	$14,754	$95,165	$109,919	$4,196,778
320	$14,426	$95,492	$109,919	$4,101,285
321	$14,098	$95,820	$109,919	$4,005,465
322	$13,769	$96,150	$109,919	$3,909,315
323	$13,438	$96,480	$109,919	$3,812,835
324	$13,107	$96,812	$109,919	$3,716,023

第27年供款共

$1,319,023

第27年利息

$178,920

第27年共還本金

$1,140,102

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$12,774	$97,145	$109,919	$3,618,878
326	$12,440	$97,479	$109,919	$3,521,400
327	$12,105	$97,814	$109,919	$3,423,586
328	$11,769	$98,150	$109,919	$3,325,436
329	$11,431	$98,487	$109,919	$3,226,949
330	$11,093	$98,826	$109,919	$3,128,123
331	$10,753	$99,166	$109,919	$3,028,957
332	$10,412	$99,507	$109,919	$2,929,450
333	$10,070	$99,849	$109,919	$2,829,602
334	$9,727	$100,192	$109,919	$2,729,410
335	$9,382	$100,536	$109,919	$2,628,874
336	$9,037	$100,882	$109,919	$2,527,992

第28年供款共

$1,319,023

第28年利息

$130,992

第28年共還本金

$1,188,031

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$8,690	$101,229	$109,919	$2,426,763
338	$8,342	$101,577	$109,919	$2,325,187
339	$7,993	$101,926	$109,919	$2,223,261
340	$7,642	$102,276	$109,919	$2,120,985
341	$7,291	$102,628	$109,919	$2,018,357
342	$6,938	$102,980	$109,919	$1,915,377
343	$6,584	$103,334	$109,919	$1,812,042
344	$6,229	$103,690	$109,919	$1,708,353
345	$5,872	$104,046	$109,919	$1,604,307
346	$5,515	$104,404	$109,919	$1,499,903
347	$5,156	$104,763	$109,919	$1,395,140
348	$4,796	$105,123	$109,919	$1,290,018

第29年供款共

$1,319,023

第29年利息

$81,048

第29年共還本金

$1,237,974

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$4,434	$105,484	$109,919	$1,184,533
350	$4,072	$105,847	$109,919	$1,078,687
351	$3,708	$106,211	$109,919	$972,476
352	$3,343	$106,576	$109,919	$865,900
353	$2,977	$106,942	$109,919	$758,958
354	$2,609	$107,310	$109,919	$651,649
355	$2,240	$107,679	$109,919	$543,970
356	$1,870	$108,049	$109,919	$435,922
357	$1,498	$108,420	$109,919	$327,502
358	$1,126	$108,793	$109,919	$218,709
359	$752	$109,167	$109,919	$109,542
360	$377	$109,542	$109,919	$0

第30年供款共

$1,319,023

第30年利息

$29,005

第30年共還本金

$1,290,018

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$56,685,182

免责声明

笋盘推介

按揭保险费
info