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$56,985,051

每月供款
$110,501

首期

$15,200,000

总贷款额

$22,800,000

總利息

$16,980,051

印花税

$1,615,000

其他

$390,000

置业成本总预算

HK$17,205,000

$221,000

置业成本总预算

HK$17,205,000

首期

$15,200,000
印花税

$1,615,000
- AVD
  
  $1,615,000
律师费

$ 10,000
代理佣金

$380,000
按揭保险费

不适用

$221,000

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

VR实景

清水湾公司转让*北水南山全独立

thumb_up

永久海景入契大花园

实

2,100 呎

@18,571

建

2,100 呎

@18,571

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

售$3,900 万

实

2,100 呎

@18,571

建

2,100 呎

@18,571

售$3,900 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 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

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

KOL实拍

西贡爱琴居

thumb_up

醉人海景别墅

实

1,773 呎

@21,997

建

2,291 呎

@17,023

local_fire_department 至HIT

售$3,900 万

实

1,773 呎

@21,997

建

2,291 呎

@17,023

售$3,900 万

local_fire_department 至HIT

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

西贡匡湖居大花园大船位!!

thumb_up

东南迷人湖景罕有放售!!

实

1,373 呎

@28,405

建

1,885 呎

@20,690

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

售$3,900 万

实

1,373 呎

@28,405

建

1,885 呎

@20,690

售$3,900 万

local_fire_department 至HIT hotel_class 楼王 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

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

利率	15年	20年	25年	30年
1.000	$136,457	$104,856	$85,927	$73,334
1.500	$141,529	$110,020	$91,185	$78,687
2.000	$146,720	$115,341	$96,639	$84,273
2.500	$152,028	$120,818	$102,285	$90,088
3.000	$157,453	$126,448	$108,120	$96,126
3.500	$162,993	$132,231	$114,142	$102,382
4.000	$168,649	$138,164	$120,347	$108,851
4.125	$170,081	$139,670	$121,926	$110,500
4.500	$174,418	$144,244	$126,730	$115,524
5.000	$180,301	$150,470	$133,287	$122,395
5.500	$186,295	$156,838	$140,012	$129,456
6.000	$192,399	$163,346	$146,901	$136,698

每月供款$110,501

年期

30年

贷款金额

$22,800,000

總利息

$16,980,051

总贷款连利息

$39,780,051

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$78,375	$32,125	$110,500	$22,767,875
2	$78,265	$32,236	$110,500	$22,735,639
3	$78,154	$32,346	$110,500	$22,703,293
4	$78,043	$32,458	$110,500	$22,670,835
5	$77,931	$32,569	$110,500	$22,638,266
6	$77,819	$32,681	$110,500	$22,605,585
7	$77,707	$32,793	$110,500	$22,572,792
8	$77,594	$32,906	$110,500	$22,539,885
9	$77,481	$33,019	$110,500	$22,506,866
10	$77,367	$33,133	$110,500	$22,473,733
11	$77,253	$33,247	$110,500	$22,440,487
12	$77,139	$33,361	$110,500	$22,407,126

第1年供款共

$1,326,002

第1年利息

$933,127

第1年共還本金

$392,874

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$77,024	$33,476	$110,500	$22,373,650
14	$76,909	$33,591	$110,500	$22,340,059
15	$76,794	$33,706	$110,500	$22,306,353
16	$76,678	$33,822	$110,500	$22,272,531
17	$76,562	$33,938	$110,500	$22,238,593
18	$76,445	$34,055	$110,500	$22,204,538
19	$76,328	$34,172	$110,500	$22,170,366
20	$76,211	$34,290	$110,500	$22,136,076
21	$76,093	$34,407	$110,500	$22,101,669
22	$75,974	$34,526	$110,500	$22,067,143
23	$75,856	$34,644	$110,500	$22,032,499
24	$75,737	$34,763	$110,500	$21,997,736

第2年供款共

$1,326,002

第2年利息

$916,611

第2年共還本金

$409,390

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$75,617	$34,883	$110,500	$21,962,853
26	$75,497	$35,003	$110,500	$21,927,850
27	$75,377	$35,123	$110,500	$21,892,727
28	$75,256	$35,244	$110,500	$21,857,483
29	$75,135	$35,365	$110,500	$21,822,118
30	$75,014	$35,487	$110,500	$21,786,631
31	$74,892	$35,609	$110,500	$21,751,023
32	$74,769	$35,731	$110,500	$21,715,292
33	$74,646	$35,854	$110,500	$21,679,438
34	$74,523	$35,977	$110,500	$21,643,461
35	$74,399	$36,101	$110,500	$21,607,360
36	$74,275	$36,225	$110,500	$21,571,135

第3年供款共

$1,326,002

第3年利息

$899,401

第3年共還本金

$426,601

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$74,151	$36,349	$110,500	$21,534,786
38	$74,026	$36,474	$110,500	$21,498,311
39	$73,900	$36,600	$110,500	$21,461,712
40	$73,775	$36,726	$110,500	$21,424,986
41	$73,648	$36,852	$110,500	$21,388,134
42	$73,522	$36,978	$110,500	$21,351,156
43	$73,395	$37,106	$110,500	$21,314,050
44	$73,267	$37,233	$110,500	$21,276,817
45	$73,139	$37,361	$110,500	$21,239,456
46	$73,011	$37,490	$110,500	$21,201,967
47	$72,882	$37,618	$110,500	$21,164,348
48	$72,752	$37,748	$110,500	$21,126,601

第4年供款共

$1,326,002

第4年利息

$881,467

第4年共還本金

$444,534

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$72,623	$37,877	$110,500	$21,088,723
50	$72,492	$38,008	$110,500	$21,050,716
51	$72,362	$38,138	$110,500	$21,012,577
52	$72,231	$38,269	$110,500	$20,974,308
53	$72,099	$38,401	$110,500	$20,935,907
54	$71,967	$38,533	$110,500	$20,897,374
55	$71,835	$38,665	$110,500	$20,858,709
56	$71,702	$38,798	$110,500	$20,819,910
57	$71,568	$38,932	$110,500	$20,780,979
58	$71,435	$39,066	$110,500	$20,741,913
59	$71,300	$39,200	$110,500	$20,702,713
60	$71,166	$39,335	$110,500	$20,663,379

第5年供款共

$1,326,002

第5年利息

$862,780

第5年共還本金

$463,222

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$71,030	$39,470	$110,500	$20,623,909
62	$70,895	$39,605	$110,500	$20,584,303
63	$70,759	$39,742	$110,500	$20,544,562
64	$70,622	$39,878	$110,500	$20,504,684
65	$70,485	$40,015	$110,500	$20,464,668
66	$70,347	$40,153	$110,500	$20,424,515
67	$70,209	$40,291	$110,500	$20,384,225
68	$70,071	$40,429	$110,500	$20,343,795
69	$69,932	$40,568	$110,500	$20,303,227
70	$69,792	$40,708	$110,500	$20,262,519
71	$69,652	$40,848	$110,500	$20,221,671
72	$69,512	$40,988	$110,500	$20,180,683

第6年供款共

$1,326,002

第6年利息

$843,306

第6年共還本金

$482,695

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$69,371	$41,129	$110,500	$20,139,554
74	$69,230	$41,270	$110,500	$20,098,284
75	$69,088	$41,412	$110,500	$20,056,871
76	$68,945	$41,555	$110,500	$20,015,317
77	$68,803	$41,697	$110,500	$19,973,619
78	$68,659	$41,841	$110,500	$19,931,779
79	$68,515	$41,985	$110,500	$19,889,794
80	$68,371	$42,129	$110,500	$19,847,665
81	$68,226	$42,274	$110,500	$19,805,391
82	$68,081	$42,419	$110,500	$19,762,972
83	$67,935	$42,565	$110,500	$19,720,407
84	$67,789	$42,711	$110,500	$19,677,696

第7年供款共

$1,326,002

第7年利息

$823,014

第7年共還本金

$502,987

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$67,642	$42,858	$110,500	$19,634,838
86	$67,495	$43,005	$110,500	$19,591,832
87	$67,347	$43,153	$110,500	$19,548,679
88	$67,199	$43,302	$110,500	$19,505,378
89	$67,050	$43,450	$110,500	$19,461,927
90	$66,900	$43,600	$110,500	$19,418,327
91	$66,751	$43,750	$110,500	$19,374,578
92	$66,600	$43,900	$110,500	$19,330,678
93	$66,449	$44,051	$110,500	$19,286,627
94	$66,298	$44,202	$110,500	$19,242,424
95	$66,146	$44,354	$110,500	$19,198,070
96	$65,993	$44,507	$110,500	$19,153,563

第8年供款共

$1,326,002

第8年利息

$801,869

第8年共還本金

$524,132

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$65,840	$44,660	$110,500	$19,108,904
98	$65,687	$44,813	$110,500	$19,064,090
99	$65,533	$44,967	$110,500	$19,019,123
100	$65,378	$45,122	$110,500	$18,974,001
101	$65,223	$45,277	$110,500	$18,928,724
102	$65,067	$45,433	$110,500	$18,883,291
103	$64,911	$45,589	$110,500	$18,837,703
104	$64,755	$45,746	$110,500	$18,791,957
105	$64,597	$45,903	$110,500	$18,746,054
106	$64,440	$46,061	$110,500	$18,699,994
107	$64,281	$46,219	$110,500	$18,653,775
108	$64,122	$46,378	$110,500	$18,607,397

第9年供款共

$1,326,002

第9年利息

$779,835

第9年共還本金

$546,166

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$63,963	$46,537	$110,500	$18,560,860
110	$63,803	$46,697	$110,500	$18,514,163
111	$63,642	$46,858	$110,500	$18,467,305
112	$63,481	$47,019	$110,500	$18,420,286
113	$63,320	$47,180	$110,500	$18,373,106
114	$63,158	$47,343	$110,500	$18,325,763
115	$62,995	$47,505	$110,500	$18,278,258
116	$62,832	$47,669	$110,500	$18,230,589
117	$62,668	$47,832	$110,500	$18,182,757
118	$62,503	$47,997	$110,500	$18,134,760
119	$62,338	$48,162	$110,500	$18,086,598
120	$62,173	$48,327	$110,500	$18,038,270

第10年供款共

$1,326,002

第10年利息

$756,875

第10年共還本金

$569,127

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$62,007	$48,494	$110,500	$17,989,777
122	$61,840	$48,660	$110,500	$17,941,117
123	$61,673	$48,828	$110,500	$17,892,289
124	$61,505	$48,995	$110,500	$17,843,294
125	$61,336	$49,164	$110,500	$17,794,130
126	$61,167	$49,333	$110,500	$17,744,797
127	$60,998	$49,502	$110,500	$17,695,295
128	$60,828	$49,673	$110,500	$17,645,622
129	$60,657	$49,843	$110,500	$17,595,779
130	$60,485	$50,015	$110,500	$17,545,764
131	$60,314	$50,187	$110,500	$17,495,578
132	$60,141	$50,359	$110,500	$17,445,218

第11年供款共

$1,326,002

第11年利息

$732,950

第11年共還本金

$593,052

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$59,968	$50,532	$110,500	$17,394,686
134	$59,794	$50,706	$110,500	$17,343,980
135	$59,620	$50,880	$110,500	$17,293,100
136	$59,445	$51,055	$110,500	$17,242,045
137	$59,270	$51,231	$110,500	$17,190,814
138	$59,093	$51,407	$110,500	$17,139,408
139	$58,917	$51,583	$110,500	$17,087,824
140	$58,739	$51,761	$110,500	$17,036,064
141	$58,561	$51,939	$110,500	$16,984,125
142	$58,383	$52,117	$110,500	$16,932,008
143	$58,204	$52,296	$110,500	$16,879,711
144	$58,024	$52,476	$110,500	$16,827,235

第12年供款共

$1,326,002

第12年利息

$708,018

第12年共還本金

$617,983

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$57,844	$52,657	$110,500	$16,774,579
146	$57,663	$52,838	$110,500	$16,721,741
147	$57,481	$53,019	$110,500	$16,668,722
148	$57,299	$53,201	$110,500	$16,615,521
149	$57,116	$53,384	$110,500	$16,562,136
150	$56,932	$53,568	$110,500	$16,508,568
151	$56,748	$53,752	$110,500	$16,454,817
152	$56,563	$53,937	$110,500	$16,400,880
153	$56,378	$54,122	$110,500	$16,346,758
154	$56,192	$54,308	$110,500	$16,292,450
155	$56,005	$54,495	$110,500	$16,237,955
156	$55,818	$54,682	$110,500	$16,183,273

第13年供款共

$1,326,002

第13年利息

$682,039

第13年共還本金

$643,963

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$55,630	$54,870	$110,500	$16,128,402
158	$55,441	$55,059	$110,500	$16,073,344
159	$55,252	$55,248	$110,500	$16,018,096
160	$55,062	$55,438	$110,500	$15,962,658
161	$54,872	$55,629	$110,500	$15,907,029
162	$54,680	$55,820	$110,500	$15,851,209
163	$54,489	$56,012	$110,500	$15,795,198
164	$54,296	$56,204	$110,500	$15,738,994
165	$54,103	$56,397	$110,500	$15,682,596
166	$53,909	$56,591	$110,500	$15,626,005
167	$53,714	$56,786	$110,500	$15,569,219
168	$53,519	$56,981	$110,500	$15,512,238

第14年供款共

$1,326,002

第14年利息

$654,968

第14年共還本金

$671,034

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$53,323	$57,177	$110,500	$15,455,062
170	$53,127	$57,373	$110,500	$15,397,688
171	$52,930	$57,571	$110,500	$15,340,118
172	$52,732	$57,768	$110,500	$15,282,349
173	$52,533	$57,967	$110,500	$15,224,382
174	$52,334	$58,166	$110,500	$15,166,216
175	$52,134	$58,366	$110,500	$15,107,850
176	$51,933	$58,567	$110,500	$15,049,283
177	$51,732	$58,768	$110,500	$14,990,514
178	$51,530	$58,970	$110,500	$14,931,544
179	$51,327	$59,173	$110,500	$14,872,371
180	$51,124	$59,376	$110,500	$14,812,995

第15年供款共

$1,326,002

第15年利息

$626,758

第15年共還本金

$699,244

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$50,920	$59,580	$110,500	$14,753,414
182	$50,715	$59,785	$110,500	$14,693,629
183	$50,509	$59,991	$110,500	$14,633,638
184	$50,303	$60,197	$110,500	$14,573,441
185	$50,096	$60,404	$110,500	$14,513,037
186	$49,889	$60,612	$110,500	$14,452,426
187	$49,680	$60,820	$110,500	$14,391,606
188	$49,471	$61,029	$110,500	$14,330,577
189	$49,261	$61,239	$110,500	$14,269,338
190	$49,051	$61,449	$110,500	$14,207,889
191	$48,840	$61,661	$110,500	$14,146,228
192	$48,628	$61,872	$110,500	$14,084,356

第16年供款共

$1,326,002

第16年利息

$597,363

第16年共還本金

$728,639

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$48,415	$62,085	$110,500	$14,022,271
194	$48,202	$62,299	$110,500	$13,959,972
195	$47,987	$62,513	$110,500	$13,897,459
196	$47,773	$62,728	$110,500	$13,834,732
197	$47,557	$62,943	$110,500	$13,771,788
198	$47,341	$63,160	$110,500	$13,708,629
199	$47,123	$63,377	$110,500	$13,645,252
200	$46,906	$63,595	$110,500	$13,581,657
201	$46,687	$63,813	$110,500	$13,517,844
202	$46,468	$64,033	$110,500	$13,453,812
203	$46,247	$64,253	$110,500	$13,389,559
204	$46,027	$64,474	$110,500	$13,325,086

第17年供款共

$1,326,002

第17年利息

$566,731

第17年共還本金

$759,270

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$45,805	$64,695	$110,500	$13,260,390
206	$45,583	$64,918	$110,500	$13,195,473
207	$45,359	$65,141	$110,500	$13,130,332
208	$45,136	$65,365	$110,500	$13,064,968
209	$44,911	$65,589	$110,500	$12,999,378
210	$44,685	$65,815	$110,500	$12,933,563
211	$44,459	$66,041	$110,500	$12,867,522
212	$44,232	$66,268	$110,500	$12,801,254
213	$44,004	$66,496	$110,500	$12,734,759
214	$43,776	$66,724	$110,500	$12,668,034
215	$43,546	$66,954	$110,500	$12,601,080
216	$43,316	$67,184	$110,500	$12,533,896

第18年供款共

$1,326,002

第18年利息

$534,813

第18年共還本金

$791,189

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$43,085	$67,415	$110,500	$12,466,482
218	$42,854	$67,647	$110,500	$12,398,835
219	$42,621	$67,879	$110,500	$12,330,956
220	$42,388	$68,112	$110,500	$12,262,843
221	$42,154	$68,347	$110,500	$12,194,497
222	$41,919	$68,582	$110,500	$12,125,915
223	$41,683	$68,817	$110,500	$12,057,098
224	$41,446	$69,054	$110,500	$11,988,044
225	$41,209	$69,291	$110,500	$11,918,753
226	$40,971	$69,529	$110,500	$11,849,223
227	$40,732	$69,768	$110,500	$11,779,455
228	$40,492	$70,008	$110,500	$11,709,447

第19年供款共

$1,326,002

第19年利息

$501,552

第19年共還本金

$824,450

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$40,251	$70,249	$110,500	$11,639,198
230	$40,010	$70,490	$110,500	$11,568,707
231	$39,767	$70,733	$110,500	$11,497,975
232	$39,524	$70,976	$110,500	$11,426,999
233	$39,280	$71,220	$110,500	$11,355,779
234	$39,035	$71,465	$110,500	$11,284,314
235	$38,790	$71,710	$110,500	$11,212,604
236	$38,543	$71,957	$110,500	$11,140,647
237	$38,296	$72,204	$110,500	$11,068,443
238	$38,048	$72,452	$110,500	$10,995,991
239	$37,799	$72,701	$110,500	$10,923,289
240	$37,549	$72,951	$110,500	$10,850,338

第20年供款共

$1,326,002

第20年利息

$466,893

第20年共還本金

$859,109

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$37,298	$73,202	$110,500	$10,777,136
242	$37,046	$73,454	$110,500	$10,703,682
243	$36,794	$73,706	$110,500	$10,629,976
244	$36,541	$73,960	$110,500	$10,556,016
245	$36,286	$74,214	$110,500	$10,481,802
246	$36,031	$74,469	$110,500	$10,407,333
247	$35,775	$74,725	$110,500	$10,332,609
248	$35,518	$74,982	$110,500	$10,257,627
249	$35,261	$75,240	$110,500	$10,182,387
250	$35,002	$75,498	$110,500	$10,106,889
251	$34,742	$75,758	$110,500	$10,031,131
252	$34,482	$76,018	$110,500	$9,955,113

第21年供款共

$1,326,002

第21年利息

$430,777

第21年共還本金

$895,225

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$34,221	$76,279	$110,500	$9,878,834
254	$33,958	$76,542	$110,500	$9,802,292
255	$33,695	$76,805	$110,500	$9,725,487
256	$33,431	$77,069	$110,500	$9,648,419
257	$33,166	$77,334	$110,500	$9,571,085
258	$32,901	$77,600	$110,500	$9,493,485
259	$32,634	$77,866	$110,500	$9,415,619
260	$32,366	$78,134	$110,500	$9,337,485
261	$32,098	$78,403	$110,500	$9,259,083
262	$31,828	$78,672	$110,500	$9,180,411
263	$31,558	$78,942	$110,500	$9,101,468
264	$31,286	$79,214	$110,500	$9,022,254

第22年供款共

$1,326,002

第22年利息

$393,143

第22年共還本金

$932,859

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$31,014	$79,486	$110,500	$8,942,768
266	$30,741	$79,759	$110,500	$8,863,009
267	$30,467	$80,034	$110,500	$8,782,975
268	$30,191	$80,309	$110,500	$8,702,666
269	$29,915	$80,585	$110,500	$8,622,082
270	$29,638	$80,862	$110,500	$8,541,220
271	$29,360	$81,140	$110,500	$8,460,080
272	$29,082	$81,419	$110,500	$8,378,662
273	$28,802	$81,698	$110,500	$8,296,963
274	$28,521	$81,979	$110,500	$8,214,984
275	$28,239	$82,261	$110,500	$8,132,723
276	$27,956	$82,544	$110,500	$8,050,179

第23年供款共

$1,326,002

第23年利息

$353,926

第23年共還本金

$972,075

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$27,672	$82,828	$110,500	$7,967,351
278	$27,388	$83,112	$110,500	$7,884,239
279	$27,102	$83,398	$110,500	$7,800,841
280	$26,815	$83,685	$110,500	$7,717,156
281	$26,528	$83,972	$110,500	$7,633,184
282	$26,239	$84,261	$110,500	$7,548,923
283	$25,949	$84,551	$110,500	$7,464,372
284	$25,659	$84,841	$110,500	$7,379,530
285	$25,367	$85,133	$110,500	$7,294,397
286	$25,074	$85,426	$110,500	$7,208,972
287	$24,781	$85,719	$110,500	$7,123,252
288	$24,486	$86,014	$110,500	$7,037,239

第24年供款共

$1,326,002

第24年利息

$313,061

第24年共還本金

$1,012,940

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$24,191	$86,310	$110,500	$6,950,929
290	$23,894	$86,606	$110,500	$6,864,323
291	$23,596	$86,904	$110,500	$6,777,419
292	$23,297	$87,203	$110,500	$6,690,216
293	$22,998	$87,503	$110,500	$6,602,713
294	$22,697	$87,803	$110,500	$6,514,910
295	$22,395	$88,105	$110,500	$6,426,805
296	$22,092	$88,408	$110,500	$6,338,397
297	$21,788	$88,712	$110,500	$6,249,685
298	$21,483	$89,017	$110,500	$6,160,668
299	$21,177	$89,323	$110,500	$6,071,345
300	$20,870	$89,630	$110,500	$5,981,715

第25年供款共

$1,326,002

第25年利息

$270,478

第25年共還本金

$1,055,523

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$20,562	$89,938	$110,500	$5,891,777
302	$20,253	$90,247	$110,500	$5,801,530
303	$19,943	$90,557	$110,500	$5,710,973
304	$19,631	$90,869	$110,500	$5,620,104
305	$19,319	$91,181	$110,500	$5,528,923
306	$19,006	$91,494	$110,500	$5,437,429
307	$18,691	$91,809	$110,500	$5,345,620
308	$18,376	$92,125	$110,500	$5,253,495
309	$18,059	$92,441	$110,500	$5,161,054
310	$17,741	$92,759	$110,500	$5,068,295
311	$17,422	$93,078	$110,500	$4,975,217
312	$17,102	$93,398	$110,500	$4,881,819

第26年供款共

$1,326,002

第26年利息

$226,105

第26年共還本金

$1,099,896

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$16,781	$93,719	$110,500	$4,788,100
314	$16,459	$94,041	$110,500	$4,694,059
315	$16,136	$94,364	$110,500	$4,599,695
316	$15,811	$94,689	$110,500	$4,505,006
317	$15,486	$95,014	$110,500	$4,409,992
318	$15,159	$95,341	$110,500	$4,314,651
319	$14,832	$95,669	$110,500	$4,218,983
320	$14,503	$95,997	$110,500	$4,122,985
321	$14,173	$96,327	$110,500	$4,026,658
322	$13,842	$96,659	$110,500	$3,929,999
323	$13,509	$96,991	$110,500	$3,833,009
324	$13,176	$97,324	$110,500	$3,735,685

第27年供款共

$1,326,002

第27年利息

$179,867

第27年共還本金

$1,146,135

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$12,841	$97,659	$110,500	$3,638,026
326	$12,506	$97,994	$110,500	$3,540,031
327	$12,169	$98,331	$110,500	$3,441,700
328	$11,831	$98,669	$110,500	$3,343,031
329	$11,492	$99,008	$110,500	$3,244,022
330	$11,151	$99,349	$110,500	$3,144,673
331	$10,810	$99,690	$110,500	$3,044,983
332	$10,467	$100,033	$110,500	$2,944,950
333	$10,123	$100,377	$110,500	$2,844,573
334	$9,778	$100,722	$110,500	$2,743,851
335	$9,432	$101,068	$110,500	$2,642,783
336	$9,085	$101,416	$110,500	$2,541,368

第28年供款共

$1,326,002

第28年利息

$131,685

第28年共還本金

$1,194,317

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$8,736	$101,764	$110,500	$2,439,603
338	$8,386	$102,114	$110,500	$2,337,489
339	$8,035	$102,465	$110,500	$2,235,024
340	$7,683	$102,817	$110,500	$2,132,207
341	$7,329	$103,171	$110,500	$2,029,037
342	$6,975	$103,525	$110,500	$1,925,511
343	$6,619	$103,881	$110,500	$1,821,630
344	$6,262	$104,238	$110,500	$1,717,392
345	$5,904	$104,597	$110,500	$1,612,795
346	$5,544	$104,956	$110,500	$1,507,839
347	$5,183	$105,317	$110,500	$1,402,522
348	$4,821	$105,679	$110,500	$1,296,843

第29年供款共

$1,326,002

第29年利息

$81,477

第29年共還本金

$1,244,525

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$4,458	$106,042	$110,500	$1,190,801
350	$4,093	$106,407	$110,500	$1,084,394
351	$3,728	$106,773	$110,500	$977,622
352	$3,361	$107,140	$110,500	$870,482
353	$2,992	$107,508	$110,500	$762,974
354	$2,623	$107,877	$110,500	$655,097
355	$2,252	$108,248	$110,500	$546,848
356	$1,880	$108,620	$110,500	$438,228
357	$1,506	$108,994	$110,500	$329,234
358	$1,132	$109,368	$110,500	$219,866
359	$756	$109,744	$110,500	$110,122
360	$379	$110,122	$110,500	$0

第30年供款共

$1,326,002

第30年利息

$29,159

第30年共還本金

$1,296,843

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$56,985,051

免责声明

笋盘推介

按揭保险费
info