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$60,733,409

每月供款
$117,770

首期

$16,200,000

总贷款额

$24,300,000

總利息

$18,097,159

印花税

$1,721,250

其他

$415,000

置业成本总预算

HK$18,336,250

$235,540

置业成本总预算

HK$18,336,250

首期

$16,200,000
印花税

$1,721,250
- AVD
  
  $1,721,250
律师费

$ 10,000
代理佣金

$405,000
按揭保险费

不适用

$235,540

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

西贡松涛苑

thumb_up

独立别墅屋

实

1,926 呎

@20,768

建

2,232 呎

@17,921

local_fire_department 至HIT hotel_class 楼王

售$4,000 万

实

1,926 呎

@20,768

建

2,232 呎

@17,921

售$4,000 万

local_fire_department 至HIT hotel_class 楼王

360

西贡金菊台

thumb_up

金菊台

实

1,498 呎

@26,702

建

1,498 呎

@26,702

local_fire_department 至HIT

售$4,000 万

实

1,498 呎

@26,702

建

1,498 呎

@26,702

售$4,000 万

local_fire_department 至HIT

西贡傲泷

thumb_up

傲泷

实

1,523 呎

@26,133

售$3,980 万

实

1,523 呎

@26,133

售$3,980 万

西贡声涛别墅

thumb_up

声涛别墅

实

1,904 呎

@21,008

建

1,936 呎

@20,661

local_fire_department 至HIT

售$4,000 万

实

1,904 呎

@21,008

建

1,936 呎

@20,661

售$4,000 万

local_fire_department 至HIT

KOL实拍

西贡夏威夷花园

thumb_up

海景洋房

实

2,075 呎

@19,181

建

2,535 呎

@15,700

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 flight_takeoff 移民急让

售$3,980 万

实

2,075 呎

@19,181

建

2,535 呎

@15,700

售$3,980 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 flight_takeoff 移民急让

西贡西沙小筑

thumb_up

SAI KUNG MID LEVEL VILLA

实

1,502 呎

@26,631

建

1,878 呎

@21,299

local_fire_department 至HIT hotel_class 楼王

售$4,000 万

实

1,502 呎

@26,631

建

1,878 呎

@21,299

售$4,000 万

local_fire_department 至HIT hotel_class 楼王

西贡輋径笃路

thumb_up

BEACH HOUSE FOR SALE AND RENT

实

1,900 呎

@21,053

建

1,900 呎

@21,053

售$4,000 万

实

1,900 呎

@21,053

建

1,900 呎

@21,053

售$4,000 万

清水湾傲泷大花园特色户*连车位

thumb_up

品味装修 4房2套

实

1,701 呎

@23,516

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

售$4,000 万

实

1,701 呎

@23,516

售$4,000 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 ^^豪宅地王覆式^^连花园

thumb_up

玖珑山 ^^豪宅地王覆式^^连花园

实

2,049 呎

@19,278

hotel_class 楼王 flight_takeoff 移民急让 price_change 蚀让盘

售$3,950 万

实

2,049 呎

@19,278

售$3,950 万

hotel_class 楼王 flight_takeoff 移民急让 price_change 蚀让盘

西贡 Clearwater Bay Private Garden House

thumb_up

Hilltop Private House

建

2,100 呎

@19,048

售$4,000 万

建

2,100 呎

@19,048

售$4,000 万

西贡匡湖居层层海景*移民急让!

thumb_up

东南层层海景*移民急让!

实

1,945 呎

@20,566

建

2,521 呎

@15,867

local_fire_department 至HIT local_offer 低水笋价 flight_takeoff 移民急让 pets 爱竉必选

售$4,000 万

实

1,945 呎

@20,566

建

2,521 呎

@15,867

售$4,000 万

local_fire_department 至HIT local_offer 低水笋价 flight_takeoff 移民急让 pets 爱竉必选

VR实景

马鞍山泓碧第01座

thumb_up

极罕有4房两套加工人套连车位永久海景

实

1,387 呎

@29,128

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 hotel_class 楼王

售$4,040 万

实

1,387 呎

@29,128

售$4,040 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 hotel_class 楼王

利率	15年	20年	25年	30年
1.000	$145,434	$111,754	$91,580	$78,158
1.500	$150,841	$117,259	$97,185	$83,864
2.000	$156,373	$122,930	$102,997	$89,818
2.500	$162,030	$128,766	$109,014	$96,014
3.000	$167,811	$134,767	$115,233	$102,450
3.500	$173,716	$140,930	$121,652	$109,118
4.000	$179,744	$147,253	$128,264	$116,012
4.125	$181,270	$148,859	$129,947	$117,770
4.500	$185,893	$153,734	$135,067	$123,125
5.000	$192,163	$160,369	$142,055	$130,448
5.500	$198,551	$167,157	$149,223	$137,973
6.000	$205,057	$174,093	$156,565	$145,691

每月供款$117,770

年期

30年

贷款金额

$24,300,000

總利息

$18,097,159

总贷款连利息

$42,397,159

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$83,531	$34,239	$117,770	$24,265,761
2	$83,414	$34,356	$117,770	$24,231,405
3	$83,295	$34,474	$117,770	$24,196,931
4	$83,177	$34,593	$117,770	$24,162,338
5	$83,058	$34,712	$117,770	$24,127,626
6	$82,939	$34,831	$117,770	$24,092,795
7	$82,819	$34,951	$117,770	$24,057,844
8	$82,699	$35,071	$117,770	$24,022,773
9	$82,578	$35,192	$117,770	$23,987,581
10	$82,457	$35,313	$117,770	$23,952,269
11	$82,336	$35,434	$117,770	$23,916,835
12	$82,214	$35,556	$117,770	$23,881,279

第1年供款共

$1,413,239

第1年利息

$994,517

第1年共還本金

$418,721

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$82,092	$35,678	$117,770	$23,845,601
14	$81,969	$35,801	$117,770	$23,809,800
15	$81,846	$35,924	$117,770	$23,773,876
16	$81,723	$36,047	$117,770	$23,737,829
17	$81,599	$36,171	$117,770	$23,701,658
18	$81,474	$36,295	$117,770	$23,665,363
19	$81,350	$36,420	$117,770	$23,628,943
20	$81,224	$36,545	$117,770	$23,592,397
21	$81,099	$36,671	$117,770	$23,555,726
22	$80,973	$36,797	$117,770	$23,518,929
23	$80,846	$36,924	$117,770	$23,482,005
24	$80,719	$37,050	$117,770	$23,444,955

第2年供款共

$1,413,239

第2年利息

$976,915

第2年共還本金

$436,324

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$80,592	$37,178	$117,770	$23,407,777
26	$80,464	$37,306	$117,770	$23,370,472
27	$80,336	$37,434	$117,770	$23,333,038
28	$80,207	$37,563	$117,770	$23,295,475
29	$80,078	$37,692	$117,770	$23,257,783
30	$79,949	$37,821	$117,770	$23,219,962
31	$79,819	$37,951	$117,770	$23,182,011
32	$79,688	$38,082	$117,770	$23,143,929
33	$79,557	$38,213	$117,770	$23,105,716
34	$79,426	$38,344	$117,770	$23,067,373
35	$79,294	$38,476	$117,770	$23,028,897
36	$79,162	$38,608	$117,770	$22,990,289

第3年供款共

$1,413,239

第3年利息

$958,572

第3年共還本金

$454,666

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$79,029	$38,741	$117,770	$22,951,548
38	$78,896	$38,874	$117,770	$22,912,674
39	$78,762	$39,008	$117,770	$22,873,666
40	$78,628	$39,142	$117,770	$22,834,525
41	$78,494	$39,276	$117,770	$22,795,249
42	$78,359	$39,411	$117,770	$22,755,837
43	$78,223	$39,547	$117,770	$22,716,291
44	$78,087	$39,683	$117,770	$22,676,608
45	$77,951	$39,819	$117,770	$22,636,789
46	$77,814	$39,956	$117,770	$22,596,833
47	$77,677	$40,093	$117,770	$22,556,740
48	$77,539	$40,231	$117,770	$22,516,509

第4年供款共

$1,413,239

第4年利息

$939,459

第4年共還本金

$473,780

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$77,400	$40,369	$117,770	$22,476,139
50	$77,262	$40,508	$117,770	$22,435,631
51	$77,122	$40,647	$117,770	$22,394,984
52	$76,983	$40,787	$117,770	$22,354,197
53	$76,843	$40,927	$117,770	$22,313,269
54	$76,702	$41,068	$117,770	$22,272,201
55	$76,561	$41,209	$117,770	$22,230,992
56	$76,419	$41,351	$117,770	$22,189,641
57	$76,277	$41,493	$117,770	$22,148,148
58	$76,134	$41,636	$117,770	$22,106,513
59	$75,991	$41,779	$117,770	$22,064,734
60	$75,848	$41,922	$117,770	$22,022,811

第5年供款共

$1,413,239

第5年利息

$919,541

第5年共還本金

$493,697

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$75,703	$42,066	$117,770	$21,980,745
62	$75,559	$42,211	$117,770	$21,938,534
63	$75,414	$42,356	$117,770	$21,896,178
64	$75,268	$42,502	$117,770	$21,853,676
65	$75,122	$42,648	$117,770	$21,811,028
66	$74,975	$42,794	$117,770	$21,768,234
67	$74,828	$42,942	$117,770	$21,725,292
68	$74,681	$43,089	$117,770	$21,682,203
69	$74,533	$43,237	$117,770	$21,638,966
70	$74,384	$43,386	$117,770	$21,595,580
71	$74,235	$43,535	$117,770	$21,552,044
72	$74,085	$43,685	$117,770	$21,508,360

第6年供款共

$1,413,239

第6年利息

$898,787

第6年共還本金

$514,452

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$73,935	$43,835	$117,770	$21,464,525
74	$73,784	$43,986	$117,770	$21,420,539
75	$73,633	$44,137	$117,770	$21,376,402
76	$73,481	$44,289	$117,770	$21,332,114
77	$73,329	$44,441	$117,770	$21,287,673
78	$73,176	$44,594	$117,770	$21,243,080
79	$73,023	$44,747	$117,770	$21,198,333
80	$72,869	$44,901	$117,770	$21,153,432
81	$72,715	$45,055	$117,770	$21,108,377
82	$72,560	$45,210	$117,770	$21,063,168
83	$72,405	$45,365	$117,770	$21,017,802
84	$72,249	$45,521	$117,770	$20,972,281

第7年供款共

$1,413,239

第7年利息

$877,160

第7年共還本金

$536,079

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$72,092	$45,678	$117,770	$20,926,603
86	$71,935	$45,835	$117,770	$20,880,769
87	$71,778	$45,992	$117,770	$20,834,776
88	$71,620	$46,150	$117,770	$20,788,626
89	$71,461	$46,309	$117,770	$20,742,317
90	$71,302	$46,468	$117,770	$20,695,849
91	$71,142	$46,628	$117,770	$20,649,221
92	$70,982	$46,788	$117,770	$20,602,433
93	$70,821	$46,949	$117,770	$20,555,484
94	$70,659	$47,110	$117,770	$20,508,373
95	$70,498	$47,272	$117,770	$20,461,101
96	$70,335	$47,435	$117,770	$20,413,666

第8年供款共

$1,413,239

第8年利息

$854,624

第8年共還本金

$558,615

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$70,172	$47,598	$117,770	$20,366,068
98	$70,008	$47,762	$117,770	$20,318,307
99	$69,844	$47,926	$117,770	$20,270,381
100	$69,679	$48,090	$117,770	$20,222,291
101	$69,514	$48,256	$117,770	$20,174,035
102	$69,348	$48,422	$117,770	$20,125,613
103	$69,182	$48,588	$117,770	$20,077,025
104	$69,015	$48,755	$117,770	$20,028,270
105	$68,847	$48,923	$117,770	$19,979,347
106	$68,679	$49,091	$117,770	$19,930,256
107	$68,510	$49,260	$117,770	$19,880,997
108	$68,341	$49,429	$117,770	$19,831,568

第9年供款共

$1,413,239

第9年利息

$831,140

第9年共還本金

$582,098

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$68,171	$49,599	$117,770	$19,781,969
110	$68,001	$49,769	$117,770	$19,732,200
111	$67,829	$49,940	$117,770	$19,682,259
112	$67,658	$50,112	$117,770	$19,632,147
113	$67,486	$50,284	$117,770	$19,581,863
114	$67,313	$50,457	$117,770	$19,531,405
115	$67,139	$50,631	$117,770	$19,480,775
116	$66,965	$50,805	$117,770	$19,429,970
117	$66,791	$50,979	$117,770	$19,378,991
118	$66,615	$51,155	$117,770	$19,327,836
119	$66,439	$51,330	$117,770	$19,276,506
120	$66,263	$51,507	$117,770	$19,224,999

第10年供款共

$1,413,239

第10年利息

$806,669

第10年共還本金

$606,569

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$66,086	$51,684	$117,770	$19,173,315
122	$65,908	$51,862	$117,770	$19,121,453
123	$65,730	$52,040	$117,770	$19,069,413
124	$65,551	$52,219	$117,770	$19,017,195
125	$65,372	$52,398	$117,770	$18,964,796
126	$65,191	$52,578	$117,770	$18,912,218
127	$65,011	$52,759	$117,770	$18,859,459
128	$64,829	$52,940	$117,770	$18,806,518
129	$64,647	$53,122	$117,770	$18,753,396
130	$64,465	$53,305	$117,770	$18,700,091
131	$64,282	$53,488	$117,770	$18,646,602
132	$64,098	$53,672	$117,770	$18,592,930

第11年供款共

$1,413,239

第11年利息

$781,170

第11年共還本金

$632,069

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$63,913	$53,857	$117,770	$18,539,073
134	$63,728	$54,042	$117,770	$18,485,032
135	$63,542	$54,228	$117,770	$18,430,804
136	$63,356	$54,414	$117,770	$18,376,390
137	$63,169	$54,601	$117,770	$18,321,789
138	$62,981	$54,789	$117,770	$18,267,000
139	$62,793	$54,977	$117,770	$18,212,023
140	$62,604	$55,166	$117,770	$18,156,857
141	$62,414	$55,356	$117,770	$18,101,501
142	$62,224	$55,546	$117,770	$18,045,956
143	$62,033	$55,737	$117,770	$17,990,219
144	$61,841	$55,929	$117,770	$17,934,290

第12年供款共

$1,413,239

第12年利息

$754,599

第12年共還本金

$658,640

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$61,649	$56,121	$117,770	$17,878,169
146	$61,456	$56,314	$117,770	$17,821,856
147	$61,263	$56,507	$117,770	$17,765,348
148	$61,068	$56,701	$117,770	$17,708,647
149	$60,873	$56,896	$117,770	$17,651,750
150	$60,678	$57,092	$117,770	$17,594,658
151	$60,482	$57,288	$117,770	$17,537,370
152	$60,285	$57,485	$117,770	$17,479,885
153	$60,087	$57,683	$117,770	$17,422,202
154	$59,889	$57,881	$117,770	$17,364,321
155	$59,690	$58,080	$117,770	$17,306,241
156	$59,490	$58,280	$117,770	$17,247,962

第13年供款共

$1,413,239

第13年利息

$726,910

第13年共還本金

$686,329

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$59,290	$58,480	$117,770	$17,189,481
158	$59,089	$58,681	$117,770	$17,130,800
159	$58,887	$58,883	$117,770	$17,071,918
160	$58,685	$59,085	$117,770	$17,012,833
161	$58,482	$59,288	$117,770	$16,953,544
162	$58,278	$59,492	$117,770	$16,894,052
163	$58,073	$59,697	$117,770	$16,834,356
164	$57,868	$59,902	$117,770	$16,774,454
165	$57,662	$60,108	$117,770	$16,714,346
166	$57,456	$60,314	$117,770	$16,654,032
167	$57,248	$60,522	$117,770	$16,593,510
168	$57,040	$60,730	$117,770	$16,532,780

第14年供款共

$1,413,239

第14年利息

$698,058

第14年共還本金

$715,181

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$56,831	$60,938	$117,770	$16,471,842
170	$56,622	$61,148	$117,770	$16,410,694
171	$56,412	$61,358	$117,770	$16,349,336
172	$56,201	$61,569	$117,770	$16,287,767
173	$55,989	$61,781	$117,770	$16,225,986
174	$55,777	$61,993	$117,770	$16,163,993
175	$55,564	$62,206	$117,770	$16,101,787
176	$55,350	$62,420	$117,770	$16,039,367
177	$55,135	$62,635	$117,770	$15,976,732
178	$54,920	$62,850	$117,770	$15,913,883
179	$54,704	$63,066	$117,770	$15,850,817
180	$54,487	$63,283	$117,770	$15,787,534

第15年供款共

$1,413,239

第15年利息

$667,992

第15年共還本金

$745,246

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$54,270	$63,500	$117,770	$15,724,034
182	$54,051	$63,719	$117,770	$15,660,315
183	$53,832	$63,938	$117,770	$15,596,378
184	$53,613	$64,157	$117,770	$15,532,220
185	$53,392	$64,378	$117,770	$15,467,842
186	$53,171	$64,599	$117,770	$15,403,243
187	$52,949	$64,821	$117,770	$15,338,422
188	$52,726	$65,044	$117,770	$15,273,378
189	$52,502	$65,268	$117,770	$15,208,110
190	$52,278	$65,492	$117,770	$15,142,618
191	$52,053	$65,717	$117,770	$15,076,901
192	$51,827	$65,943	$117,770	$15,010,958

第16年供款共

$1,413,239

第16年利息

$636,663

第16年共還本金

$776,576

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$51,600	$66,170	$117,770	$14,944,788
194	$51,373	$66,397	$117,770	$14,878,391
195	$51,144	$66,625	$117,770	$14,811,766
196	$50,915	$66,854	$117,770	$14,744,911
197	$50,686	$67,084	$117,770	$14,677,827
198	$50,455	$67,315	$117,770	$14,610,512
199	$50,224	$67,546	$117,770	$14,542,966
200	$49,991	$67,778	$117,770	$14,475,188
201	$49,758	$68,011	$117,770	$14,407,176
202	$49,525	$68,245	$117,770	$14,338,931
203	$49,290	$68,480	$117,770	$14,270,451
204	$49,055	$68,715	$117,770	$14,201,736

第17年供款共

$1,413,239

第17年利息

$604,016

第17年共還本金

$809,222

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$48,818	$68,951	$117,770	$14,132,785
206	$48,581	$69,188	$117,770	$14,063,596
207	$48,344	$69,426	$117,770	$13,994,170
208	$48,105	$69,665	$117,770	$13,924,505
209	$47,865	$69,904	$117,770	$13,854,600
210	$47,625	$70,145	$117,770	$13,784,456
211	$47,384	$70,386	$117,770	$13,714,070
212	$47,142	$70,628	$117,770	$13,643,442
213	$46,899	$70,871	$117,770	$13,572,572
214	$46,656	$71,114	$117,770	$13,501,457
215	$46,411	$71,359	$117,770	$13,430,099
216	$46,166	$71,604	$117,770	$13,358,495

第18年供款共

$1,413,239

第18年利息

$569,998

第18年共還本金

$843,241

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$45,920	$71,850	$117,770	$13,286,645
218	$45,673	$72,097	$117,770	$13,214,548
219	$45,425	$72,345	$117,770	$13,142,203
220	$45,176	$72,594	$117,770	$13,069,609
221	$44,927	$72,843	$117,770	$12,996,766
222	$44,676	$73,094	$117,770	$12,923,673
223	$44,425	$73,345	$117,770	$12,850,328
224	$44,173	$73,597	$117,770	$12,776,731
225	$43,920	$73,850	$117,770	$12,702,881
226	$43,666	$74,104	$117,770	$12,628,778
227	$43,411	$74,358	$117,770	$12,554,419
228	$43,156	$74,614	$117,770	$12,479,805

第19年供款共

$1,413,239

第19年利息

$534,549

第19年共還本金

$878,690

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$42,899	$74,871	$117,770	$12,404,934
230	$42,642	$75,128	$117,770	$12,329,807
231	$42,384	$75,386	$117,770	$12,254,420
232	$42,125	$75,645	$117,770	$12,178,775
233	$41,865	$75,905	$117,770	$12,102,870
234	$41,604	$76,166	$117,770	$12,026,703
235	$41,342	$76,428	$117,770	$11,950,275
236	$41,079	$76,691	$117,770	$11,873,585
237	$40,815	$76,954	$117,770	$11,796,630
238	$40,551	$77,219	$117,770	$11,719,411
239	$40,285	$77,484	$117,770	$11,641,927
240	$40,019	$77,751	$117,770	$11,564,176

第20年供款共

$1,413,239

第20年利息

$497,610

第20年共還本金

$915,629

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$39,752	$78,018	$117,770	$11,486,158
242	$39,484	$78,286	$117,770	$11,407,872
243	$39,215	$78,555	$117,770	$11,329,316
244	$38,945	$78,825	$117,770	$11,250,491
245	$38,674	$79,096	$117,770	$11,171,395
246	$38,402	$79,368	$117,770	$11,092,026
247	$38,129	$79,641	$117,770	$11,012,385
248	$37,855	$79,915	$117,770	$10,932,471
249	$37,580	$80,190	$117,770	$10,852,281
250	$37,305	$80,465	$117,770	$10,771,816
251	$37,028	$80,742	$117,770	$10,691,074
252	$36,751	$81,019	$117,770	$10,610,055

第21年供款共

$1,413,239

第21年利息

$459,118

第21年共還本金

$954,121

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$36,472	$81,298	$117,770	$10,528,757
254	$36,193	$81,577	$117,770	$10,447,180
255	$35,912	$81,858	$117,770	$10,365,322
256	$35,631	$82,139	$117,770	$10,283,183
257	$35,348	$82,421	$117,770	$10,200,761
258	$35,065	$82,705	$117,770	$10,118,057
259	$34,781	$82,989	$117,770	$10,035,068
260	$34,496	$83,274	$117,770	$9,951,793
261	$34,209	$83,561	$117,770	$9,868,233
262	$33,922	$83,848	$117,770	$9,784,385
263	$33,634	$84,136	$117,770	$9,700,249
264	$33,345	$84,425	$117,770	$9,615,824

第22年供款共

$1,413,239

第22年利息

$419,007

第22年共還本金

$994,231

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$33,054	$84,715	$117,770	$9,531,108
266	$32,763	$85,007	$117,770	$9,446,101
267	$32,471	$85,299	$117,770	$9,360,802
268	$32,178	$85,592	$117,770	$9,275,210
269	$31,884	$85,886	$117,770	$9,189,324
270	$31,588	$86,182	$117,770	$9,103,142
271	$31,292	$86,478	$117,770	$9,016,665
272	$30,995	$86,775	$117,770	$8,929,889
273	$30,696	$87,073	$117,770	$8,842,816
274	$30,397	$87,373	$117,770	$8,755,443
275	$30,097	$87,673	$117,770	$8,667,770
276	$29,795	$87,974	$117,770	$8,579,796

第23年供款共

$1,413,239

第23年利息

$377,211

第23年共還本金

$1,036,028

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$29,493	$88,277	$117,770	$8,491,519
278	$29,190	$88,580	$117,770	$8,402,939
279	$28,885	$88,885	$117,770	$8,314,054
280	$28,580	$89,190	$117,770	$8,224,864
281	$28,273	$89,497	$117,770	$8,135,367
282	$27,965	$89,805	$117,770	$8,045,562
283	$27,657	$90,113	$117,770	$7,955,449
284	$27,347	$90,423	$117,770	$7,865,026
285	$27,036	$90,734	$117,770	$7,774,292
286	$26,724	$91,046	$117,770	$7,683,246
287	$26,411	$91,359	$117,770	$7,591,888
288	$26,097	$91,673	$117,770	$7,500,215

第24年供款共

$1,413,239

第24年利息

$333,658

第24年共還本金

$1,079,581

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$25,782	$91,988	$117,770	$7,408,227
290	$25,466	$92,304	$117,770	$7,315,923
291	$25,148	$92,621	$117,770	$7,223,301
292	$24,830	$92,940	$117,770	$7,130,362
293	$24,511	$93,259	$117,770	$7,037,102
294	$24,190	$93,580	$117,770	$6,943,522
295	$23,868	$93,902	$117,770	$6,849,621
296	$23,546	$94,224	$117,770	$6,755,397
297	$23,222	$94,548	$117,770	$6,660,848
298	$22,897	$94,873	$117,770	$6,565,975
299	$22,571	$95,199	$117,770	$6,470,776
300	$22,243	$95,527	$117,770	$6,375,249

第25年供款共

$1,413,239

第25年利息

$288,273

第25年共還本金

$1,124,966

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$21,915	$95,855	$117,770	$6,279,394
302	$21,585	$96,184	$117,770	$6,183,210
303	$21,255	$96,515	$117,770	$6,086,695
304	$20,923	$96,847	$117,770	$5,989,848
305	$20,590	$97,180	$117,770	$5,892,668
306	$20,256	$97,514	$117,770	$5,795,154
307	$19,921	$97,849	$117,770	$5,697,305
308	$19,584	$98,185	$117,770	$5,599,120
309	$19,247	$98,523	$117,770	$5,500,597
310	$18,908	$98,862	$117,770	$5,401,735
311	$18,568	$99,201	$117,770	$5,302,534
312	$18,227	$99,542	$117,770	$5,202,991

第26年供款共

$1,413,239

第26年利息

$240,981

第26年共還本金

$1,172,258

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$17,885	$99,885	$117,770	$5,103,107
314	$17,542	$100,228	$117,770	$5,002,879
315	$17,197	$100,572	$117,770	$4,902,306
316	$16,852	$100,918	$117,770	$4,801,388
317	$16,505	$101,265	$117,770	$4,700,123
318	$16,157	$101,613	$117,770	$4,598,510
319	$15,807	$101,963	$117,770	$4,496,547
320	$15,457	$102,313	$117,770	$4,394,234
321	$15,105	$102,665	$117,770	$4,291,570
322	$14,752	$103,018	$117,770	$4,188,552
323	$14,398	$103,372	$117,770	$4,085,180
324	$14,043	$103,727	$117,770	$3,981,453

第27年供款共

$1,413,239

第27年利息

$191,700

第27年共還本金

$1,221,538

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$13,686	$104,084	$117,770	$3,877,370
326	$13,328	$104,441	$117,770	$3,772,928
327	$12,969	$104,800	$117,770	$3,668,128
328	$12,609	$105,161	$117,770	$3,562,967
329	$12,248	$105,522	$117,770	$3,457,445
330	$11,885	$105,885	$117,770	$3,351,560
331	$11,521	$106,249	$117,770	$3,245,311
332	$11,156	$106,614	$117,770	$3,138,697
333	$10,789	$106,981	$117,770	$3,031,716
334	$10,422	$107,348	$117,770	$2,924,368
335	$10,053	$107,717	$117,770	$2,816,651
336	$9,682	$108,088	$117,770	$2,708,563

第28年供款共

$1,413,239

第28年利息

$140,348

第28年共還本金

$1,272,890

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$9,311	$108,459	$117,770	$2,600,104
338	$8,938	$108,832	$117,770	$2,491,272
339	$8,564	$109,206	$117,770	$2,382,066
340	$8,188	$109,582	$117,770	$2,272,484
341	$7,812	$109,958	$117,770	$2,162,526
342	$7,434	$110,336	$117,770	$2,052,190
343	$7,054	$110,715	$117,770	$1,941,474
344	$6,674	$111,096	$117,770	$1,830,378
345	$6,292	$111,478	$117,770	$1,718,900
346	$5,909	$111,861	$117,770	$1,607,039
347	$5,524	$112,246	$117,770	$1,494,793
348	$5,138	$112,632	$117,770	$1,382,162

第29年供款共

$1,413,239

第29年利息

$86,837

第29年共還本金

$1,326,401

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$4,751	$113,019	$117,770	$1,269,143
350	$4,363	$113,407	$117,770	$1,155,736
351	$3,973	$113,797	$117,770	$1,041,939
352	$3,582	$114,188	$117,770	$927,750
353	$3,189	$114,581	$117,770	$813,170
354	$2,795	$114,975	$117,770	$698,195
355	$2,400	$115,370	$117,770	$582,825
356	$2,003	$115,766	$117,770	$467,059
357	$1,606	$116,164	$117,770	$350,894
358	$1,206	$116,564	$117,770	$234,331
359	$806	$116,964	$117,770	$117,366
360	$403	$117,366	$117,770	$0

第30年供款共

$1,413,239

第30年利息

$31,077

第30年共還本金

$1,382,162

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$60,733,409

免责声明

笋盘推介

按揭保险费
info