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$56,805,129

每月供款
$110,152

首期

$15,152,000

总贷款额

$22,728,000

總利息

$16,926,429

印花税

$1,609,900

其他

$388,800

置业成本总预算

HK$17,150,700

$220,302

置业成本总预算

HK$17,150,700

首期

$15,152,000
印花税

$1,609,900
- AVD
  
  $1,609,900
律师费

$ 10,000
代理佣金

$378,800
按揭保险费

不适用

$220,302

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

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

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

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

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

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

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

利率	15年	20年	25年	30年
1.000	$136,026	$104,525	$85,656	$73,102
1.500	$141,082	$109,673	$90,898	$78,439
2.000	$146,257	$114,977	$96,334	$84,007
2.500	$151,548	$120,436	$101,962	$89,803
3.000	$156,955	$126,049	$107,779	$95,822
3.500	$162,479	$131,813	$113,782	$102,059
4.000	$168,116	$137,727	$119,967	$108,507
4.125	$169,544	$139,229	$121,541	$110,151
4.500	$173,868	$143,789	$126,330	$115,159
5.000	$179,732	$149,995	$132,866	$122,009
5.500	$185,707	$156,343	$139,570	$129,047
6.000	$191,792	$162,830	$146,437	$136,266

每月供款$110,152

年期

30年

贷款金额

$22,728,000

總利息

$16,926,429

总贷款连利息

$39,654,429

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$78,128	$32,024	$110,151	$22,695,976
2	$78,017	$32,134	$110,151	$22,663,843
3	$77,907	$32,244	$110,151	$22,631,598
4	$77,796	$32,355	$110,151	$22,599,243
5	$77,685	$32,466	$110,151	$22,566,777
6	$77,573	$32,578	$110,151	$22,534,199
7	$77,461	$32,690	$110,151	$22,501,509
8	$77,349	$32,802	$110,151	$22,468,707
9	$77,236	$32,915	$110,151	$22,435,792
10	$77,123	$33,028	$110,151	$22,402,764
11	$77,010	$33,142	$110,151	$22,369,622
12	$76,896	$33,256	$110,151	$22,336,366

第1年供款共

$1,321,814

第1年利息

$930,181

第1年共還本金

$391,634

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$76,781	$33,370	$110,151	$22,302,997
14	$76,667	$33,485	$110,151	$22,269,512
15	$76,551	$33,600	$110,151	$22,235,912
16	$76,436	$33,715	$110,151	$22,202,197
17	$76,320	$33,831	$110,151	$22,168,366
18	$76,204	$33,947	$110,151	$22,134,418
19	$76,087	$34,064	$110,151	$22,100,354
20	$75,970	$34,181	$110,151	$22,066,173
21	$75,852	$34,299	$110,151	$22,031,874
22	$75,735	$34,417	$110,151	$21,997,458
23	$75,616	$34,535	$110,151	$21,962,923
24	$75,498	$34,654	$110,151	$21,928,269

第2年供款共

$1,321,814

第2年利息

$913,717

第2年共還本金

$408,097

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$75,378	$34,773	$110,151	$21,893,496
26	$75,259	$34,892	$110,151	$21,858,604
27	$75,139	$35,012	$110,151	$21,823,592
28	$75,019	$35,133	$110,151	$21,788,459
29	$74,898	$35,253	$110,151	$21,753,206
30	$74,777	$35,375	$110,151	$21,717,831
31	$74,655	$35,496	$110,151	$21,682,335
32	$74,533	$35,618	$110,151	$21,646,717
33	$74,411	$35,741	$110,151	$21,610,976
34	$74,288	$35,863	$110,151	$21,575,113
35	$74,164	$35,987	$110,151	$21,539,126
36	$74,041	$36,110	$110,151	$21,503,016

第3年供款共

$1,321,814

第3年利息

$896,561

第3年共還本金

$425,253

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$73,917	$36,235	$110,151	$21,466,781
38	$73,792	$36,359	$110,151	$21,430,422
39	$73,667	$36,484	$110,151	$21,393,938
40	$73,542	$36,610	$110,151	$21,357,328
41	$73,416	$36,735	$110,151	$21,320,593
42	$73,290	$36,862	$110,151	$21,283,731
43	$73,163	$36,988	$110,151	$21,246,743
44	$73,036	$37,116	$110,151	$21,209,627
45	$72,908	$37,243	$110,151	$21,172,384
46	$72,780	$37,371	$110,151	$21,135,013
47	$72,652	$37,500	$110,151	$21,097,514
48	$72,523	$37,628	$110,151	$21,059,885

第4年供款共

$1,321,814

第4年利息

$878,684

第4年共還本金

$443,131

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$72,393	$37,758	$110,151	$21,022,127
50	$72,264	$37,888	$110,151	$20,984,240
51	$72,133	$38,018	$110,151	$20,946,222
52	$72,003	$38,149	$110,151	$20,908,073
53	$71,872	$38,280	$110,151	$20,869,794
54	$71,740	$38,411	$110,151	$20,831,382
55	$71,608	$38,543	$110,151	$20,792,839
56	$71,475	$38,676	$110,151	$20,754,163
57	$71,342	$38,809	$110,151	$20,715,354
58	$71,209	$38,942	$110,151	$20,676,412
59	$71,075	$39,076	$110,151	$20,637,336
60	$70,941	$39,210	$110,151	$20,598,126

第5年供款共

$1,321,814

第5年利息

$860,055

第5年共還本金

$461,759

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$70,806	$39,345	$110,151	$20,558,781
62	$70,671	$39,480	$110,151	$20,519,300
63	$70,535	$39,616	$110,151	$20,479,684
64	$70,399	$39,752	$110,151	$20,439,932
65	$70,262	$39,889	$110,151	$20,400,043
66	$70,125	$40,026	$110,151	$20,360,017
67	$69,988	$40,164	$110,151	$20,319,853
68	$69,849	$40,302	$110,151	$20,279,552
69	$69,711	$40,440	$110,151	$20,239,111
70	$69,572	$40,579	$110,151	$20,198,532
71	$69,432	$40,719	$110,151	$20,157,813
72	$69,292	$40,859	$110,151	$20,116,955

第6年供款共

$1,321,814

第6年利息

$840,643

第6年共還本金

$481,171

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$69,152	$40,999	$110,151	$20,075,956
74	$69,011	$41,140	$110,151	$20,034,815
75	$68,870	$41,282	$110,151	$19,993,534
76	$68,728	$41,423	$110,151	$19,952,111
77	$68,585	$41,566	$110,151	$19,910,545
78	$68,442	$41,709	$110,151	$19,868,836
79	$68,299	$41,852	$110,151	$19,826,984
80	$68,155	$41,996	$110,151	$19,784,988
81	$68,011	$42,140	$110,151	$19,742,848
82	$67,866	$42,285	$110,151	$19,700,563
83	$67,721	$42,431	$110,151	$19,658,132
84	$67,575	$42,576	$110,151	$19,615,556

第7年供款共

$1,321,814

第7年利息

$820,415

第7年共還本金

$501,399

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$67,428	$42,723	$110,151	$19,572,833
86	$67,282	$42,870	$110,151	$19,529,963
87	$67,134	$43,017	$110,151	$19,486,947
88	$66,986	$43,165	$110,151	$19,443,782
89	$66,838	$43,313	$110,151	$19,400,468
90	$66,689	$43,462	$110,151	$19,357,006
91	$66,540	$43,611	$110,151	$19,313,395
92	$66,390	$43,761	$110,151	$19,269,634
93	$66,239	$43,912	$110,151	$19,225,722
94	$66,088	$44,063	$110,151	$19,181,659
95	$65,937	$44,214	$110,151	$19,137,445
96	$65,785	$44,366	$110,151	$19,093,078

第8年供款共

$1,321,814

第8年利息

$799,337

第8年共還本金

$522,477

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$65,632	$44,519	$110,151	$19,048,560
98	$65,479	$44,672	$110,151	$19,003,888
99	$65,326	$44,825	$110,151	$18,959,063
100	$65,172	$44,979	$110,151	$18,914,083
101	$65,017	$45,134	$110,151	$18,868,949
102	$64,862	$45,289	$110,151	$18,823,660
103	$64,706	$45,445	$110,151	$18,778,215
104	$64,550	$45,601	$110,151	$18,732,614
105	$64,393	$45,758	$110,151	$18,686,856
106	$64,236	$45,915	$110,151	$18,640,941
107	$64,078	$46,073	$110,151	$18,594,868
108	$63,920	$46,231	$110,151	$18,548,637

第9年供款共

$1,321,814

第9年利息

$777,373

第9年共還本金

$544,442

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$63,761	$46,390	$110,151	$18,502,247
110	$63,601	$46,550	$110,151	$18,455,697
111	$63,441	$46,710	$110,151	$18,408,987
112	$63,281	$46,870	$110,151	$18,362,117
113	$63,120	$47,031	$110,151	$18,315,085
114	$62,958	$47,193	$110,151	$18,267,892
115	$62,796	$47,355	$110,151	$18,220,537
116	$62,633	$47,518	$110,151	$18,173,019
117	$62,470	$47,681	$110,151	$18,125,338
118	$62,306	$47,845	$110,151	$18,077,492
119	$62,141	$48,010	$110,151	$18,029,482
120	$61,976	$48,175	$110,151	$17,981,308

第10年供款共

$1,321,814

第10年利息

$754,485

第10年共還本金

$567,329

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$61,811	$48,340	$110,151	$17,932,967
122	$61,645	$48,507	$110,151	$17,884,460
123	$61,478	$48,673	$110,151	$17,835,787
124	$61,311	$48,841	$110,151	$17,786,946
125	$61,143	$49,009	$110,151	$17,737,938
126	$60,974	$49,177	$110,151	$17,688,761
127	$60,805	$49,346	$110,151	$17,639,415
128	$60,635	$49,516	$110,151	$17,589,899
129	$60,465	$49,686	$110,151	$17,540,213
130	$60,294	$49,857	$110,151	$17,490,356
131	$60,123	$50,028	$110,151	$17,440,328
132	$59,951	$50,200	$110,151	$17,390,128

第11年供款共

$1,321,814

第11年利息

$730,635

第11年共還本金

$591,179

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$59,779	$50,373	$110,151	$17,339,756
134	$59,605	$50,546	$110,151	$17,289,210
135	$59,432	$50,720	$110,151	$17,238,490
136	$59,257	$50,894	$110,151	$17,187,596
137	$59,082	$51,069	$110,151	$17,136,528
138	$58,907	$51,244	$110,151	$17,085,283
139	$58,731	$51,421	$110,151	$17,033,863
140	$58,554	$51,597	$110,151	$16,982,265
141	$58,377	$51,775	$110,151	$16,930,491
142	$58,199	$51,953	$110,151	$16,878,538
143	$58,020	$52,131	$110,151	$16,826,407
144	$57,841	$52,310	$110,151	$16,774,097

第12年供款共

$1,321,814

第12年利息

$705,783

第12年共還本金

$616,032

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$57,661	$52,490	$110,151	$16,721,606
146	$57,481	$52,671	$110,151	$16,668,936
147	$57,299	$52,852	$110,151	$16,616,084
148	$57,118	$53,033	$110,151	$16,563,050
149	$56,935	$53,216	$110,151	$16,509,835
150	$56,753	$53,399	$110,151	$16,456,436
151	$56,569	$53,582	$110,151	$16,402,854
152	$56,385	$53,766	$110,151	$16,349,088
153	$56,200	$53,951	$110,151	$16,295,136
154	$56,015	$54,137	$110,151	$16,241,000
155	$55,828	$54,323	$110,151	$16,186,677
156	$55,642	$54,509	$110,151	$16,132,167

第13年供款共

$1,321,814

第13年利息

$679,885

第13年共還本金

$641,929

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$55,454	$54,697	$110,151	$16,077,471
158	$55,266	$54,885	$110,151	$16,022,586
159	$55,078	$55,074	$110,151	$15,967,512
160	$54,888	$55,263	$110,151	$15,912,249
161	$54,698	$55,453	$110,151	$15,856,796
162	$54,508	$55,643	$110,151	$15,801,153
163	$54,316	$55,835	$110,151	$15,745,318
164	$54,125	$56,027	$110,151	$15,689,292
165	$53,932	$56,219	$110,151	$15,633,072
166	$53,739	$56,413	$110,151	$15,576,660
167	$53,545	$56,606	$110,151	$15,520,053
168	$53,350	$56,801	$110,151	$15,463,252

第14年供款共

$1,321,814

第14年利息

$652,899

第14年共還本金

$668,915

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$53,155	$56,996	$110,151	$15,406,256
170	$52,959	$57,192	$110,151	$15,349,064
171	$52,762	$57,389	$110,151	$15,291,675
172	$52,565	$57,586	$110,151	$15,234,089
173	$52,367	$57,784	$110,151	$15,176,305
174	$52,169	$57,983	$110,151	$15,118,322
175	$51,969	$58,182	$110,151	$15,060,141
176	$51,769	$58,382	$110,151	$15,001,759
177	$51,569	$58,583	$110,151	$14,943,176
178	$51,367	$58,784	$110,151	$14,884,392
179	$51,165	$58,986	$110,151	$14,825,406
180	$50,962	$59,189	$110,151	$14,766,217

第15年供款共

$1,321,814

第15年利息

$624,779

第15年共還本金

$697,035

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$50,759	$59,392	$110,151	$14,706,825
182	$50,555	$59,596	$110,151	$14,647,228
183	$50,350	$59,801	$110,151	$14,587,427
184	$50,144	$60,007	$110,151	$14,527,420
185	$49,938	$60,213	$110,151	$14,467,207
186	$49,731	$60,420	$110,151	$14,406,787
187	$49,523	$60,628	$110,151	$14,346,159
188	$49,315	$60,836	$110,151	$14,285,322
189	$49,106	$61,045	$110,151	$14,224,277
190	$48,896	$61,255	$110,151	$14,163,022
191	$48,685	$61,466	$110,151	$14,101,556
192	$48,474	$61,677	$110,151	$14,039,879

第16年供款共

$1,321,814

第16年利息

$595,476

第16年共還本金

$726,338

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$48,262	$61,889	$110,151	$13,977,990
194	$48,049	$62,102	$110,151	$13,915,888
195	$47,836	$62,315	$110,151	$13,853,573
196	$47,622	$62,530	$110,151	$13,791,043
197	$47,407	$62,744	$110,151	$13,728,299
198	$47,191	$62,960	$110,151	$13,665,338
199	$46,975	$63,177	$110,151	$13,602,162
200	$46,757	$63,394	$110,151	$13,538,768
201	$46,540	$63,612	$110,151	$13,475,156
202	$46,321	$63,830	$110,151	$13,411,326
203	$46,101	$64,050	$110,151	$13,347,276
204	$45,881	$64,270	$110,151	$13,283,006

第17年供款共

$1,321,814

第17年利息

$564,942

第17年共還本金

$756,873

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$45,660	$64,491	$110,151	$13,218,515
206	$45,439	$64,713	$110,151	$13,153,803
207	$45,216	$64,935	$110,151	$13,088,868
208	$44,993	$65,158	$110,151	$13,023,710
209	$44,769	$65,382	$110,151	$12,958,328
210	$44,544	$65,607	$110,151	$12,892,721
211	$44,319	$65,832	$110,151	$12,826,888
212	$44,092	$66,059	$110,151	$12,760,829
213	$43,865	$66,286	$110,151	$12,694,544
214	$43,637	$66,514	$110,151	$12,628,030
215	$43,409	$66,742	$110,151	$12,561,288
216	$43,179	$66,972	$110,151	$12,494,316

第18年供款共

$1,321,814

第18年利息

$533,124

第18年共還本金

$788,691

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$42,949	$67,202	$110,151	$12,427,114
218	$42,718	$67,433	$110,151	$12,359,681
219	$42,486	$67,665	$110,151	$12,292,016
220	$42,254	$67,897	$110,151	$12,224,119
221	$42,020	$68,131	$110,151	$12,155,988
222	$41,786	$68,365	$110,151	$12,087,623
223	$41,551	$68,600	$110,151	$12,019,023
224	$41,315	$68,836	$110,151	$11,950,187
225	$41,079	$69,072	$110,151	$11,881,115
226	$40,841	$69,310	$110,151	$11,811,805
227	$40,603	$69,548	$110,151	$11,742,257
228	$40,364	$69,787	$110,151	$11,672,469

第19年供款共

$1,321,814

第19年利息

$499,968

第19年共還本金

$821,846

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$40,124	$70,027	$110,151	$11,602,442
230	$39,883	$70,268	$110,151	$11,532,175
231	$39,642	$70,509	$110,151	$11,461,665
232	$39,399	$70,752	$110,151	$11,390,914
233	$39,156	$70,995	$110,151	$11,319,919
234	$38,912	$71,239	$110,151	$11,248,680
235	$38,667	$71,484	$110,151	$11,177,196
236	$38,422	$71,730	$110,151	$11,105,466
237	$38,175	$71,976	$110,151	$11,033,490
238	$37,928	$72,224	$110,151	$10,961,266
239	$37,679	$72,472	$110,151	$10,888,795
240	$37,430	$72,721	$110,151	$10,816,074

第20年供款共

$1,321,814

第20年利息

$465,419

第20年共還本金

$856,396

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$37,180	$72,971	$110,151	$10,743,103
242	$36,929	$73,222	$110,151	$10,669,881
243	$36,678	$73,473	$110,151	$10,596,407
244	$36,425	$73,726	$110,151	$10,522,681
245	$36,172	$73,979	$110,151	$10,448,702
246	$35,917	$74,234	$110,151	$10,374,468
247	$35,662	$74,489	$110,151	$10,299,979
248	$35,406	$74,745	$110,151	$10,225,234
249	$35,149	$75,002	$110,151	$10,150,232
250	$34,891	$75,260	$110,151	$10,074,973
251	$34,633	$75,518	$110,151	$9,999,454
252	$34,373	$75,778	$110,151	$9,923,676

第21年供款共

$1,321,814

第21年利息

$429,417

第21年共還本金

$892,398

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$34,113	$76,039	$110,151	$9,847,637
254	$33,851	$76,300	$110,151	$9,771,337
255	$33,589	$76,562	$110,151	$9,694,775
256	$33,326	$76,825	$110,151	$9,617,950
257	$33,062	$77,089	$110,151	$9,540,860
258	$32,797	$77,354	$110,151	$9,463,506
259	$32,531	$77,620	$110,151	$9,385,885
260	$32,264	$77,887	$110,151	$9,307,998
261	$31,996	$78,155	$110,151	$9,229,843
262	$31,728	$78,424	$110,151	$9,151,420
263	$31,458	$78,693	$110,151	$9,072,727
264	$31,187	$78,964	$110,151	$8,993,763

第22年供款共

$1,321,814

第22年利息

$391,901

第22年共還本金

$929,913

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$30,916	$79,235	$110,151	$8,914,528
266	$30,644	$79,508	$110,151	$8,835,020
267	$30,370	$79,781	$110,151	$8,755,239
268	$30,096	$80,055	$110,151	$8,675,184
269	$29,821	$80,330	$110,151	$8,594,854
270	$29,545	$80,606	$110,151	$8,514,248
271	$29,268	$80,883	$110,151	$8,433,364
272	$28,990	$81,162	$110,151	$8,352,203
273	$28,711	$81,440	$110,151	$8,270,762
274	$28,431	$81,720	$110,151	$8,189,042
275	$28,150	$82,001	$110,151	$8,107,040
276	$27,868	$82,283	$110,151	$8,024,757

第23年供款共

$1,321,814

第23年利息

$352,809

第23年共還本金

$969,006

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$27,585	$82,566	$110,151	$7,942,191
278	$27,301	$82,850	$110,151	$7,859,341
279	$27,016	$83,135	$110,151	$7,776,207
280	$26,731	$83,420	$110,151	$7,692,786
281	$26,444	$83,707	$110,151	$7,609,079
282	$26,156	$83,995	$110,151	$7,525,084
283	$25,867	$84,284	$110,151	$7,440,800
284	$25,578	$84,573	$110,151	$7,356,227
285	$25,287	$84,864	$110,151	$7,271,363
286	$24,995	$85,156	$110,151	$7,186,207
287	$24,703	$85,449	$110,151	$7,100,758
288	$24,409	$85,742	$110,151	$7,015,016

第24年供款共

$1,321,814

第24年利息

$312,073

第24年共還本金

$1,009,742

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$24,114	$86,037	$110,151	$6,928,979
290	$23,818	$86,333	$110,151	$6,842,646
291	$23,522	$86,630	$110,151	$6,756,016
292	$23,224	$86,927	$110,151	$6,669,089
293	$22,925	$87,226	$110,151	$6,581,863
294	$22,625	$87,526	$110,151	$6,494,337
295	$22,324	$87,827	$110,151	$6,406,510
296	$22,022	$88,129	$110,151	$6,318,381
297	$21,719	$88,432	$110,151	$6,229,949
298	$21,415	$88,736	$110,151	$6,141,213
299	$21,110	$89,041	$110,151	$6,052,173
300	$20,804	$89,347	$110,151	$5,962,826

第25年供款共

$1,321,814

第25年利息

$269,624

第25年共還本金

$1,052,190

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$20,497	$89,654	$110,151	$5,873,172
302	$20,189	$89,962	$110,151	$5,783,210
303	$19,880	$90,271	$110,151	$5,692,938
304	$19,569	$90,582	$110,151	$5,602,356
305	$19,258	$90,893	$110,151	$5,511,463
306	$18,946	$91,206	$110,151	$5,420,258
307	$18,632	$91,519	$110,151	$5,328,739
308	$18,318	$91,834	$110,151	$5,236,905
309	$18,002	$92,149	$110,151	$5,144,756
310	$17,685	$92,466	$110,151	$5,052,290
311	$17,367	$92,784	$110,151	$4,959,506
312	$17,048	$93,103	$110,151	$4,866,403

第26年供款共

$1,321,814

第26年利息

$225,391

第26年共還本金

$1,096,423

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$16,728	$93,423	$110,151	$4,772,980
314	$16,407	$93,744	$110,151	$4,679,236
315	$16,085	$94,066	$110,151	$4,585,170
316	$15,762	$94,390	$110,151	$4,490,780
317	$15,437	$94,714	$110,151	$4,396,066
318	$15,111	$95,040	$110,151	$4,301,026
319	$14,785	$95,366	$110,151	$4,205,660
320	$14,457	$95,694	$110,151	$4,109,965
321	$14,128	$96,023	$110,151	$4,013,942
322	$13,798	$96,353	$110,151	$3,917,589
323	$13,467	$96,684	$110,151	$3,820,904
324	$13,134	$97,017	$110,151	$3,723,888

第27年供款共

$1,321,814

第27年利息

$179,299

第27年共還本金

$1,142,515

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$12,801	$97,350	$110,151	$3,626,537
326	$12,466	$97,685	$110,151	$3,528,852
327	$12,130	$98,021	$110,151	$3,430,832
328	$11,793	$98,358	$110,151	$3,332,474
329	$11,455	$98,696	$110,151	$3,233,778
330	$11,116	$99,035	$110,151	$3,134,743
331	$10,776	$99,376	$110,151	$3,035,367
332	$10,434	$99,717	$110,151	$2,935,650
333	$10,091	$100,060	$110,151	$2,835,590
334	$9,747	$100,404	$110,151	$2,735,187
335	$9,402	$100,749	$110,151	$2,634,438
336	$9,056	$101,095	$110,151	$2,533,342

第28年供款共

$1,321,814

第28年利息

$131,269

第28年共還本金

$1,190,545

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$8,708	$101,443	$110,151	$2,431,899
338	$8,360	$101,792	$110,151	$2,330,108
339	$8,010	$102,141	$110,151	$2,227,966
340	$7,659	$102,493	$110,151	$2,125,474
341	$7,306	$102,845	$110,151	$2,022,629
342	$6,953	$103,198	$110,151	$1,919,431
343	$6,598	$103,553	$110,151	$1,815,877
344	$6,242	$103,909	$110,151	$1,711,968
345	$5,885	$104,266	$110,151	$1,607,702
346	$5,526	$104,625	$110,151	$1,503,077
347	$5,167	$104,984	$110,151	$1,398,093
348	$4,806	$105,345	$110,151	$1,292,748

第29年供款共

$1,321,814

第29年利息

$81,220

第29年共還本金

$1,240,595

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$4,444	$105,707	$110,151	$1,187,040
350	$4,080	$106,071	$110,151	$1,080,970
351	$3,716	$106,435	$110,151	$974,534
352	$3,350	$106,801	$110,151	$867,733
353	$2,983	$107,168	$110,151	$760,565
354	$2,614	$107,537	$110,151	$653,028
355	$2,245	$107,906	$110,151	$545,122
356	$1,874	$108,277	$110,151	$436,844
357	$1,502	$108,650	$110,151	$328,195
358	$1,128	$109,023	$110,151	$219,172
359	$753	$109,398	$110,151	$109,774
360	$377	$109,774	$110,151	$0

第30年供款共

$1,321,814

第30年利息

$29,067

第30年共還本金

$1,292,748

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$56,805,129

免责声明

笋盘推介

按揭保险费
info