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$64,129,129

每月供款
$109,047

首期

$22,500,000

总贷款额

$22,500,000

總利息

$16,756,629

印花税

$1,912,500

其他

$460,000

置业成本总预算

HK$24,872,500

$218,092

置业成本总预算

HK$24,872,500

首期

$22,500,000
印花税

$1,912,500
- AVD
  
  $1,912,500
律师费

$ 10,000
代理佣金

$450,000
按揭保险费

不适用

$218,092

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

KOL实拍

西贡清水湾洋房

thumb_up

海景洋房

实

1,832 呎

@24,563

建

2,300 呎

@19,565

real_estate_agent 罕有放盘 vpn_key 有匙即睇

售$4,500 万

实

1,832 呎

@24,563

建

2,300 呎

@19,565

售$4,500 万

real_estate_agent 罕有放盘 vpn_key 有匙即睇

西贡全海独立屋 5,000呎巨园私泳

thumb_up

4套房, 可泊多车入闸.

建

2,100 呎

@21,429

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

售$4,500 万

建

2,100 呎

@21,429

售$4,500 万

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

清水湾华富花园

thumb_up

海景洋房

实

1,961 呎

@22,947

建

2,200 呎

@20,455

local_fire_department 至HIT

售$4,500 万

实

1,961 呎

@22,947

建

2,200 呎

@20,455

售$4,500 万

local_fire_department 至HIT

KOL实拍 VR实景

西贡立德台

thumb_up

立德台

实

1,497 呎

@30,060

建

1,800 呎

@25,000

vpn_key 有匙即睇

售$4,500 万

实

1,497 呎

@30,060

建

1,800 呎

@25,000

售$4,500 万

vpn_key 有匙即睇

西贡匡湖居第04期

thumb_up

私家船位

实

1,373 呎

@32,775

建

1,885 呎

@23,873

售$4,500 万

实

1,373 呎

@32,775

建

1,885 呎

@23,873

售$4,500 万

西贡 TAI MONG TSAI

thumb_up

渡假屋拥五千尺巨型入契花园

建

2,100 呎

@21,429

local_fire_department 至HIT local_offer 低水笋价

售$4,500 万

建

2,100 呎

@21,429

售$4,500 万

local_fire_department 至HIT local_offer 低水笋价

西贡傲泷

thumb_up

连花园特式户,罕有单位

实

1,710 呎

@26,901

real_estate_agent 罕有放盘

售$4,600 万

实

1,710 呎

@26,901

售$4,600 万

real_estate_agent 罕有放盘

沙田华翠园第08-19座

thumb_up

华翠园第8-19座

实

1,692 呎

@27,187

建

2,070 呎

@22,222

real_estate_agent 罕有放盘

售$4,600 万

实

1,692 呎

@27,187

建

2,070 呎

@22,222

售$4,600 万

real_estate_agent 罕有放盘

西贡海天湾

thumb_up

海天湾

实

1,966 呎

@23,398

建

2,668 呎

@17,241

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 vpn_key 有匙即睇

售$4,600 万

实

1,966 呎

@23,398

建

2,668 呎

@17,241

售$4,600 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 vpn_key 有匙即睇

西贡 Clear Water Bay

thumb_up

HUGE INDEED GARDEN CAN PARK 10 CARS

建

2,100 呎

@21,429

local_fire_department 至HIT

售$4,500 万

建

2,100 呎

@21,429

售$4,500 万

local_fire_department 至HIT

VR实景 360

沙田玖珑山月珑阁【特式连天台】

thumb_up

玖珑山月珑阁【特式连天台】

实

1,807 呎

@24,903

local_fire_department 至HIT

售$4,500 万

实

1,807 呎

@24,903

售$4,500 万

local_fire_department 至HIT

西贡匡湖居

thumb_up

匡湖居连船位大花园

实

1,371 呎

@32,093

建

1,885 呎

@23,342

local_fire_department 至HIT real_estate_agent 罕有放盘

售$4,400 万

实

1,371 呎

@32,093

建

1,885 呎

@23,342

售$4,400 万

local_fire_department 至HIT real_estate_agent 罕有放盘

利率	15年	20年	25年	30年
1.000	$134,661	$103,476	$84,796	$72,369
1.500	$139,667	$108,573	$89,986	$77,652
2.000	$144,789	$113,824	$95,367	$83,164
2.500	$150,028	$119,228	$100,939	$88,902
3.000	$155,381	$124,784	$106,698	$94,861
3.500	$160,849	$130,491	$112,640	$101,035
4.000	$166,430	$136,346	$118,763	$107,418
4.125	$167,843	$137,832	$120,322	$109,046
4.500	$172,123	$142,346	$125,062	$114,004
5.000	$177,929	$148,490	$131,533	$120,785
5.500	$183,844	$154,775	$138,170	$127,753
6.000	$189,868	$161,197	$144,968	$134,899

每月供款$109,047

年期

30年

贷款金额

$22,500,000

總利息

$16,756,629

总贷款连利息

$39,256,629

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$77,344	$31,702	$109,046	$22,468,298
2	$77,235	$31,811	$109,046	$22,436,486
3	$77,125	$31,921	$109,046	$22,404,565
4	$77,016	$32,030	$109,046	$22,372,535
5	$76,906	$32,141	$109,046	$22,340,394
6	$76,795	$32,251	$109,046	$22,308,143
7	$76,684	$32,362	$109,046	$22,275,781
8	$76,573	$32,473	$109,046	$22,243,308
9	$76,461	$32,585	$109,046	$22,210,723
10	$76,349	$32,697	$109,046	$22,178,026
11	$76,237	$32,809	$109,046	$22,145,217
12	$76,124	$32,922	$109,046	$22,112,295

第1年供款共

$1,308,554

第1年利息

$920,849

第1年共還本金

$387,705

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$76,011	$33,035	$109,046	$22,079,260
14	$75,897	$33,149	$109,046	$22,046,111
15	$75,784	$33,263	$109,046	$22,012,849
16	$75,669	$33,377	$109,046	$21,979,472
17	$75,554	$33,492	$109,046	$21,945,980
18	$75,439	$33,607	$109,046	$21,912,373
19	$75,324	$33,722	$109,046	$21,878,651
20	$75,208	$33,838	$109,046	$21,844,812
21	$75,092	$33,955	$109,046	$21,810,858
22	$74,975	$34,071	$109,046	$21,776,786
23	$74,858	$34,188	$109,046	$21,742,598
24	$74,740	$34,306	$109,046	$21,708,292

第2年供款共

$1,308,554

第2年利息

$904,551

第2年共還本金

$404,004

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$74,622	$34,424	$109,046	$21,673,868
26	$74,504	$34,542	$109,046	$21,639,325
27	$74,385	$34,661	$109,046	$21,604,664
28	$74,266	$34,780	$109,046	$21,569,884
29	$74,146	$34,900	$109,046	$21,534,985
30	$74,027	$35,020	$109,046	$21,499,965
31	$73,906	$35,140	$109,046	$21,464,825
32	$73,785	$35,261	$109,046	$21,429,564
33	$73,664	$35,382	$109,046	$21,394,182
34	$73,543	$35,504	$109,046	$21,358,678
35	$73,420	$35,626	$109,046	$21,323,053
36	$73,298	$35,748	$109,046	$21,287,304

第3年供款共

$1,308,554

第3年利息

$887,567

第3年共還本金

$420,987

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$73,175	$35,871	$109,046	$21,251,433
38	$73,052	$35,994	$109,046	$21,215,439
39	$72,928	$36,118	$109,046	$21,179,321
40	$72,804	$36,242	$109,046	$21,143,078
41	$72,679	$36,367	$109,046	$21,106,712
42	$72,554	$36,492	$109,046	$21,070,220
43	$72,429	$36,617	$109,046	$21,033,602
44	$72,303	$36,743	$109,046	$20,996,859
45	$72,177	$36,869	$109,046	$20,959,990
46	$72,050	$36,996	$109,046	$20,922,994
47	$71,923	$37,123	$109,046	$20,885,870
48	$71,795	$37,251	$109,046	$20,848,619

第4年供款共

$1,308,554

第4年利息

$869,869

第4年共還本金

$438,685

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$71,667	$37,379	$109,046	$20,811,240
50	$71,539	$37,508	$109,046	$20,773,732
51	$71,410	$37,636	$109,046	$20,736,096
52	$71,280	$37,766	$109,046	$20,698,330
53	$71,151	$37,896	$109,046	$20,660,434
54	$71,020	$38,026	$109,046	$20,622,409
55	$70,890	$38,157	$109,046	$20,584,252
56	$70,758	$38,288	$109,046	$20,545,964
57	$70,627	$38,419	$109,046	$20,507,545
58	$70,495	$38,552	$109,046	$20,468,993
59	$70,362	$38,684	$109,046	$20,430,309
60	$70,229	$38,817	$109,046	$20,391,492

第5年供款共

$1,308,554

第5年利息

$851,427

第5年共還本金

$457,127

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$70,096	$38,950	$109,046	$20,352,542
62	$69,962	$39,084	$109,046	$20,313,457
63	$69,828	$39,219	$109,046	$20,274,239
64	$69,693	$39,353	$109,046	$20,234,885
65	$69,557	$39,489	$109,046	$20,195,396
66	$69,422	$39,625	$109,046	$20,155,772
67	$69,285	$39,761	$109,046	$20,116,011
68	$69,149	$39,897	$109,046	$20,076,114
69	$69,012	$40,035	$109,046	$20,036,079
70	$68,874	$40,172	$109,046	$19,995,907
71	$68,736	$40,310	$109,046	$19,955,597
72	$68,597	$40,449	$109,046	$19,915,148

第6年供款共

$1,308,554

第6年利息

$832,210

第6年共還本金

$476,344

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$68,458	$40,588	$109,046	$19,874,560
74	$68,319	$40,727	$109,046	$19,833,833
75	$68,179	$40,867	$109,046	$19,792,965
76	$68,038	$41,008	$109,046	$19,751,957
77	$67,897	$41,149	$109,046	$19,710,809
78	$67,756	$41,290	$109,046	$19,669,518
79	$67,614	$41,432	$109,046	$19,628,086
80	$67,472	$41,575	$109,046	$19,586,511
81	$67,329	$41,718	$109,046	$19,544,794
82	$67,185	$41,861	$109,046	$19,502,933
83	$67,041	$42,005	$109,046	$19,460,928
84	$66,897	$42,149	$109,046	$19,418,779

第7年供款共

$1,308,554

第7年利息

$812,185

第7年共還本金

$496,369

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$66,752	$42,294	$109,046	$19,376,485
86	$66,607	$42,440	$109,046	$19,334,045
87	$66,461	$42,585	$109,046	$19,291,460
88	$66,314	$42,732	$109,046	$19,248,728
89	$66,168	$42,879	$109,046	$19,205,849
90	$66,020	$43,026	$109,046	$19,162,823
91	$65,872	$43,174	$109,046	$19,119,649
92	$65,724	$43,322	$109,046	$19,076,327
93	$65,575	$43,471	$109,046	$19,032,855
94	$65,425	$43,621	$109,046	$18,989,235
95	$65,275	$43,771	$109,046	$18,945,464
96	$65,125	$43,921	$109,046	$18,901,543

第8年供款共

$1,308,554

第8年利息

$791,318

第8年共還本金

$517,236

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$64,974	$44,072	$109,046	$18,857,471
98	$64,823	$44,224	$109,046	$18,813,247
99	$64,671	$44,376	$109,046	$18,768,871
100	$64,518	$44,528	$109,046	$18,724,343
101	$64,365	$44,681	$109,046	$18,679,662
102	$64,211	$44,835	$109,046	$18,634,827
103	$64,057	$44,989	$109,046	$18,589,838
104	$63,903	$45,144	$109,046	$18,544,695
105	$63,747	$45,299	$109,046	$18,499,396
106	$63,592	$45,455	$109,046	$18,453,941
107	$63,435	$45,611	$109,046	$18,408,330
108	$63,279	$45,768	$109,046	$18,362,563

第9年供款共

$1,308,554

第9年利息

$769,574

第9年共還本金

$538,980

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$63,121	$45,925	$109,046	$18,316,638
110	$62,963	$46,083	$109,046	$18,270,555
111	$62,805	$46,241	$109,046	$18,224,314
112	$62,646	$46,400	$109,046	$18,177,914
113	$62,487	$46,560	$109,046	$18,131,354
114	$62,327	$46,720	$109,046	$18,084,635
115	$62,166	$46,880	$109,046	$18,037,754
116	$62,005	$47,041	$109,046	$17,990,713
117	$61,843	$47,203	$109,046	$17,943,510
118	$61,681	$47,365	$109,046	$17,896,145
119	$61,518	$47,528	$109,046	$17,848,616
120	$61,355	$47,692	$109,046	$17,800,925

第10年供款共

$1,308,554

第10年利息

$746,916

第10年共還本金

$561,638

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$61,191	$47,856	$109,046	$17,753,069
122	$61,026	$48,020	$109,046	$17,705,049
123	$60,861	$48,185	$109,046	$17,656,864
124	$60,695	$48,351	$109,046	$17,608,513
125	$60,529	$48,517	$109,046	$17,559,997
126	$60,362	$48,684	$109,046	$17,511,313
127	$60,195	$48,851	$109,046	$17,462,462
128	$60,027	$49,019	$109,046	$17,413,443
129	$59,859	$49,187	$109,046	$17,364,255
130	$59,690	$49,357	$109,046	$17,314,899
131	$59,520	$49,526	$109,046	$17,265,373
132	$59,350	$49,696	$109,046	$17,215,676

第11年供款共

$1,308,554

第11年利息

$723,306

第11年共還本金

$585,249

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$59,179	$49,867	$109,046	$17,165,809
134	$59,007	$50,039	$109,046	$17,115,770
135	$58,835	$50,211	$109,046	$17,065,559
136	$58,663	$50,383	$109,046	$17,015,176
137	$58,490	$50,557	$109,046	$16,964,619
138	$58,316	$50,730	$109,046	$16,913,889
139	$58,141	$50,905	$109,046	$16,862,984
140	$57,967	$51,080	$109,046	$16,811,905
141	$57,791	$51,255	$109,046	$16,760,650
142	$57,615	$51,431	$109,046	$16,709,218
143	$57,438	$51,608	$109,046	$16,657,610
144	$57,261	$51,786	$109,046	$16,605,824

第12年供款共

$1,308,554

第12年利息

$698,702

第12年共還本金

$609,852

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$57,083	$51,964	$109,046	$16,553,860
146	$56,904	$52,142	$109,046	$16,501,718
147	$56,725	$52,322	$109,046	$16,449,397
148	$56,545	$52,501	$109,046	$16,396,895
149	$56,364	$52,682	$109,046	$16,344,213
150	$56,183	$52,863	$109,046	$16,291,350
151	$56,002	$53,045	$109,046	$16,238,306
152	$55,819	$53,227	$109,046	$16,185,079
153	$55,636	$53,410	$109,046	$16,131,669
154	$55,453	$53,594	$109,046	$16,078,075
155	$55,268	$53,778	$109,046	$16,024,297
156	$55,084	$53,963	$109,046	$15,970,335

第13年供款共

$1,308,554

第13年利息

$673,065

第13年共還本金

$635,489

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$54,898	$54,148	$109,046	$15,916,187
158	$54,712	$54,334	$109,046	$15,861,852
159	$54,525	$54,521	$109,046	$15,807,331
160	$54,338	$54,708	$109,046	$15,752,623
161	$54,150	$54,897	$109,046	$15,697,726
162	$53,961	$55,085	$109,046	$15,642,641
163	$53,772	$55,275	$109,046	$15,587,366
164	$53,582	$55,465	$109,046	$15,531,902
165	$53,391	$55,655	$109,046	$15,476,246
166	$53,200	$55,847	$109,046	$15,420,400
167	$53,008	$56,039	$109,046	$15,364,361
168	$52,815	$56,231	$109,046	$15,308,130

第14年供款共

$1,308,554

第14年利息

$646,350

第14年共還本金

$662,205

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$52,622	$56,424	$109,046	$15,251,706
170	$52,428	$56,618	$109,046	$15,195,087
171	$52,233	$56,813	$109,046	$15,138,274
172	$52,038	$57,008	$109,046	$15,081,266
173	$51,842	$57,204	$109,046	$15,024,061
174	$51,645	$57,401	$109,046	$14,966,660
175	$51,448	$57,598	$109,046	$14,909,062
176	$51,250	$57,796	$109,046	$14,851,266
177	$51,051	$57,995	$109,046	$14,793,271
178	$50,852	$58,194	$109,046	$14,735,076
179	$50,652	$58,394	$109,046	$14,676,682
180	$50,451	$58,595	$109,046	$14,618,087

第15年供款共

$1,308,554

第15年利息

$618,511

第15年共還本金

$690,043

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$50,250	$58,797	$109,046	$14,559,290
182	$50,048	$58,999	$109,046	$14,500,292
183	$49,845	$59,201	$109,046	$14,441,090
184	$49,641	$59,405	$109,046	$14,381,685
185	$49,437	$59,609	$109,046	$14,322,076
186	$49,232	$59,814	$109,046	$14,262,262
187	$49,027	$60,020	$109,046	$14,202,243
188	$48,820	$60,226	$109,046	$14,142,017
189	$48,613	$60,433	$109,046	$14,081,584
190	$48,405	$60,641	$109,046	$14,020,943
191	$48,197	$60,849	$109,046	$13,960,094
192	$47,988	$61,058	$109,046	$13,899,035

第16年供款共

$1,308,554

第16年利息

$589,503

第16年共還本金

$719,052

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$47,778	$61,268	$109,046	$13,837,767
194	$47,567	$61,479	$109,046	$13,776,288
195	$47,356	$61,690	$109,046	$13,714,598
196	$47,144	$61,902	$109,046	$13,652,696
197	$46,931	$62,115	$109,046	$13,590,581
198	$46,718	$62,329	$109,046	$13,528,252
199	$46,503	$62,543	$109,046	$13,465,709
200	$46,288	$62,758	$109,046	$13,402,951
201	$46,073	$62,974	$109,046	$13,339,978
202	$45,856	$63,190	$109,046	$13,276,788
203	$45,639	$63,407	$109,046	$13,213,381
204	$45,421	$63,625	$109,046	$13,149,755

第17年供款共

$1,308,554

第17年利息

$559,274

第17年共還本金

$749,280

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$45,202	$63,844	$109,046	$13,085,912
206	$44,983	$64,063	$109,046	$13,021,848
207	$44,763	$64,284	$109,046	$12,957,565
208	$44,542	$64,505	$109,046	$12,893,060
209	$44,320	$64,726	$109,046	$12,828,334
210	$44,097	$64,949	$109,046	$12,763,385
211	$43,874	$65,172	$109,046	$12,698,213
212	$43,650	$65,396	$109,046	$12,632,817
213	$43,425	$65,621	$109,046	$12,567,196
214	$43,200	$65,846	$109,046	$12,501,349
215	$42,973	$66,073	$109,046	$12,435,277
216	$42,746	$66,300	$109,046	$12,368,977

第18年供款共

$1,308,554

第18年利息

$527,776

第18年共還本金

$780,779

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$42,518	$66,528	$109,046	$12,302,449
218	$42,290	$66,757	$109,046	$12,235,692
219	$42,060	$66,986	$109,046	$12,168,706
220	$41,830	$67,216	$109,046	$12,101,490
221	$41,599	$67,447	$109,046	$12,034,043
222	$41,367	$67,679	$109,046	$11,966,364
223	$41,134	$67,912	$109,046	$11,898,452
224	$40,901	$68,145	$109,046	$11,830,307
225	$40,667	$68,380	$109,046	$11,761,927
226	$40,432	$68,615	$109,046	$11,693,313
227	$40,196	$68,850	$109,046	$11,624,462
228	$39,959	$69,087	$109,046	$11,555,375

第19年供款共

$1,308,554

第19年利息

$494,952

第19年共還本金

$813,602

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$39,722	$69,325	$109,046	$11,486,050
230	$39,483	$69,563	$109,046	$11,416,488
231	$39,244	$69,802	$109,046	$11,346,685
232	$39,004	$70,042	$109,046	$11,276,644
233	$38,763	$70,283	$109,046	$11,206,361
234	$38,522	$70,524	$109,046	$11,135,836
235	$38,279	$70,767	$109,046	$11,065,070
236	$38,036	$71,010	$109,046	$10,994,060
237	$37,792	$71,254	$109,046	$10,922,806
238	$37,547	$71,499	$109,046	$10,851,307
239	$37,301	$71,745	$109,046	$10,779,562
240	$37,055	$71,991	$109,046	$10,707,570

第20年供款共

$1,308,554

第20年利息

$460,750

第20年共還本金

$847,805

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$36,807	$72,239	$109,046	$10,635,331
242	$36,559	$72,487	$109,046	$10,562,844
243	$36,310	$72,736	$109,046	$10,490,108
244	$36,060	$72,986	$109,046	$10,417,121
245	$35,809	$73,237	$109,046	$10,343,884
246	$35,557	$73,489	$109,046	$10,270,395
247	$35,304	$73,742	$109,046	$10,196,653
248	$35,051	$73,995	$109,046	$10,122,658
249	$34,797	$74,250	$109,046	$10,048,408
250	$34,541	$74,505	$109,046	$9,973,904
251	$34,285	$74,761	$109,046	$9,899,143
252	$34,028	$75,018	$109,046	$9,824,125

第21年供款共

$1,308,554

第21年利息

$425,109

第21年共還本金

$883,445

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$33,770	$75,276	$109,046	$9,748,849
254	$33,512	$75,535	$109,046	$9,673,315
255	$33,252	$75,794	$109,046	$9,597,520
256	$32,991	$76,055	$109,046	$9,521,466
257	$32,730	$76,316	$109,046	$9,445,150
258	$32,468	$76,578	$109,046	$9,368,571
259	$32,204	$76,842	$109,046	$9,291,729
260	$31,940	$77,106	$109,046	$9,214,623
261	$31,675	$77,371	$109,046	$9,137,253
262	$31,409	$77,637	$109,046	$9,059,616
263	$31,142	$77,904	$109,046	$8,981,712
264	$30,875	$78,172	$109,046	$8,903,540

第22年供款共

$1,308,554

第22年利息

$387,970

第22年共還本金

$920,585

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$30,606	$78,440	$109,046	$8,825,100
266	$30,336	$78,710	$109,046	$8,746,390
267	$30,066	$78,980	$109,046	$8,667,410
268	$29,794	$79,252	$109,046	$8,588,158
269	$29,522	$79,524	$109,046	$8,508,633
270	$29,248	$79,798	$109,046	$8,428,836
271	$28,974	$80,072	$109,046	$8,348,763
272	$28,699	$80,347	$109,046	$8,268,416
273	$28,423	$80,624	$109,046	$8,187,793
274	$28,146	$80,901	$109,046	$8,106,892
275	$27,867	$81,179	$109,046	$8,025,713
276	$27,588	$81,458	$109,046	$7,944,255

第23年供款共

$1,308,554

第23年利息

$349,269

第23年共還本金

$959,285

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$27,308	$81,738	$109,046	$7,862,518
278	$27,027	$82,019	$109,046	$7,780,499
279	$26,745	$82,301	$109,046	$7,698,198
280	$26,463	$82,584	$109,046	$7,615,614
281	$26,179	$82,868	$109,046	$7,532,747
282	$25,894	$83,152	$109,046	$7,449,595
283	$25,608	$83,438	$109,046	$7,366,156
284	$25,321	$83,725	$109,046	$7,282,431
285	$25,033	$84,013	$109,046	$7,198,419
286	$24,745	$84,302	$109,046	$7,114,117
287	$24,455	$84,591	$109,046	$7,029,525
288	$24,164	$84,882	$109,046	$6,944,643

第24年供款共

$1,308,554

第24年利息

$308,942

第24年共還本金

$999,612

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$23,872	$85,174	$109,046	$6,859,469
290	$23,579	$85,467	$109,046	$6,774,003
291	$23,286	$85,761	$109,046	$6,688,242
292	$22,991	$86,055	$109,046	$6,602,187
293	$22,695	$86,351	$109,046	$6,515,835
294	$22,398	$86,648	$109,046	$6,429,187
295	$22,100	$86,946	$109,046	$6,342,242
296	$21,801	$87,245	$109,046	$6,254,997
297	$21,502	$87,545	$109,046	$6,167,452
298	$21,201	$87,846	$109,046	$6,079,607
299	$20,899	$88,148	$109,046	$5,991,459
300	$20,596	$88,451	$109,046	$5,903,009

第25年供款共

$1,308,554

第25年利息

$266,920

第25年共還本金

$1,041,635

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$20,292	$88,755	$109,046	$5,814,254
302	$19,986	$89,060	$109,046	$5,725,194
303	$19,680	$89,366	$109,046	$5,635,828
304	$19,373	$89,673	$109,046	$5,546,155
305	$19,065	$89,981	$109,046	$5,456,174
306	$18,756	$90,291	$109,046	$5,365,884
307	$18,445	$90,601	$109,046	$5,275,283
308	$18,134	$90,912	$109,046	$5,184,370
309	$17,821	$91,225	$109,046	$5,093,145
310	$17,508	$91,539	$109,046	$5,001,607
311	$17,193	$91,853	$109,046	$4,909,754
312	$16,877	$92,169	$109,046	$4,817,585

第26年供款共

$1,308,554

第26年利息

$223,130

第26年共還本金

$1,085,424

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$16,560	$92,486	$109,046	$4,725,099
314	$16,243	$92,804	$109,046	$4,632,295
315	$15,924	$93,123	$109,046	$4,539,173
316	$15,603	$93,443	$109,046	$4,445,730
317	$15,282	$93,764	$109,046	$4,351,966
318	$14,960	$94,086	$109,046	$4,257,880
319	$14,636	$94,410	$109,046	$4,163,470
320	$14,312	$94,734	$109,046	$4,068,736
321	$13,986	$95,060	$109,046	$3,973,676
322	$13,660	$95,387	$109,046	$3,878,289
323	$13,332	$95,715	$109,046	$3,782,574
324	$13,003	$96,044	$109,046	$3,686,531

第27年供款共

$1,308,554

第27年利息

$177,500

第27年共還本金

$1,131,054

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$12,672	$96,374	$109,046	$3,590,157
326	$12,341	$96,705	$109,046	$3,493,452
327	$12,009	$97,037	$109,046	$3,396,415
328	$11,675	$97,371	$109,046	$3,299,044
329	$11,340	$97,706	$109,046	$3,201,338
330	$11,005	$98,042	$109,046	$3,103,296
331	$10,668	$98,379	$109,046	$3,004,918
332	$10,329	$98,717	$109,046	$2,906,201
333	$9,990	$99,056	$109,046	$2,807,145
334	$9,650	$99,397	$109,046	$2,707,748
335	$9,308	$99,738	$109,046	$2,608,010
336	$8,965	$100,081	$109,046	$2,507,929

第28年供款共

$1,308,554

第28年利息

$129,952

第28年共還本金

$1,178,602

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$8,621	$100,425	$109,046	$2,407,503
338	$8,276	$100,770	$109,046	$2,306,733
339	$7,929	$101,117	$109,046	$2,205,616
340	$7,582	$101,464	$109,046	$2,104,152
341	$7,233	$101,813	$109,046	$2,002,339
342	$6,883	$102,163	$109,046	$1,900,176
343	$6,532	$102,514	$109,046	$1,797,661
344	$6,179	$102,867	$109,046	$1,694,794
345	$5,826	$103,220	$109,046	$1,591,574
346	$5,471	$103,575	$109,046	$1,487,999
347	$5,115	$103,931	$109,046	$1,384,068
348	$4,758	$104,288	$109,046	$1,279,779

第29年供款共

$1,308,554

第29年利息

$80,405

第29年共還本金

$1,228,149

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$4,399	$104,647	$109,046	$1,175,132
350	$4,040	$105,007	$109,046	$1,070,126
351	$3,679	$105,368	$109,046	$964,758
352	$3,316	$105,730	$109,046	$859,028
353	$2,953	$106,093	$109,046	$752,935
354	$2,588	$106,458	$109,046	$646,477
355	$2,222	$106,824	$109,046	$539,653
356	$1,855	$107,191	$109,046	$432,462
357	$1,487	$107,560	$109,046	$324,902
358	$1,117	$107,929	$109,046	$216,973
359	$746	$108,300	$109,046	$108,673
360	$374	$108,673	$109,046	$0

第30年供款共

$1,308,554

第30年利息

$28,775

第30年共還本金

$1,279,779

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$64,129,129

免责声明

笋盘推介

按揭保险费
info