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$59,983,737

每月供款
$116,316

首期

$16,000,000

总贷款额

$24,000,000

總利息

$17,873,737

印花税

$1,700,000

其他

$410,000

置业成本总预算

HK$18,110,000

$232,632

置业成本总预算

HK$18,110,000

首期

$16,000,000
印花税

$1,700,000
- AVD
  
  $1,700,000
律师费

$ 10,000
代理佣金

$400,000
按揭保险费

不适用

$232,632

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

清水湾银林阁

thumb_up

清水湾别墅屋

实

2,222 呎

@17,948

建

2,450 呎

@16,278

local_offer 低水笋价

售$3,988 万

实

2,222 呎

@17,948

建

2,450 呎

@16,278

售$3,988 万

local_offer 低水笋价

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

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

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

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

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

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

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

清水湾欢景花园

thumb_up

欢景花园

实

2,196 呎

@18,579

建

2,200 呎

@18,545

local_fire_department 至HIT real_estate_agent 罕有放盘

售$4,080 万

实

2,196 呎

@18,579

建

2,200 呎

@18,545

售$4,080 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	$143,639	$110,375	$90,449	$77,193
1.500	$148,978	$115,811	$95,985	$82,829
2.000	$154,442	$121,412	$101,725	$88,709
2.500	$160,029	$127,177	$107,668	$94,829
3.000	$165,740	$133,103	$113,811	$101,185
3.500	$171,572	$139,190	$120,150	$107,771
4.000	$177,525	$145,435	$126,681	$114,580
4.125	$179,032	$147,021	$128,343	$116,316
4.500	$183,598	$151,836	$133,400	$121,604
5.000	$189,790	$158,389	$140,302	$128,837
5.500	$196,100	$165,093	$147,381	$136,269
6.000	$202,526	$171,943	$154,632	$143,892

每月供款$116,316

年期

30年

贷款金额

$24,000,000

總利息

$17,873,737

总贷款连利息

$41,873,737

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$82,500	$33,816	$116,316	$23,966,184
2	$82,384	$33,932	$116,316	$23,932,252
3	$82,267	$34,049	$116,316	$23,898,203
4	$82,150	$34,166	$116,316	$23,864,037
5	$82,033	$34,283	$116,316	$23,829,754
6	$81,915	$34,401	$116,316	$23,795,353
7	$81,797	$34,519	$116,316	$23,760,833
8	$81,678	$34,638	$116,316	$23,726,195
9	$81,559	$34,757	$116,316	$23,691,438
10	$81,439	$34,877	$116,316	$23,656,561
11	$81,319	$34,997	$116,316	$23,621,565
12	$81,199	$35,117	$116,316	$23,586,448

第1年供款共

$1,395,791

第1年利息

$982,239

第1年共還本金

$413,552

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$81,078	$35,238	$116,316	$23,551,211
14	$80,957	$35,359	$116,316	$23,515,852
15	$80,836	$35,480	$116,316	$23,480,372
16	$80,714	$35,602	$116,316	$23,444,770
17	$80,591	$35,725	$116,316	$23,409,045
18	$80,469	$35,847	$116,316	$23,373,198
19	$80,345	$35,971	$116,316	$23,337,227
20	$80,222	$36,094	$116,316	$23,301,133
21	$80,098	$36,218	$116,316	$23,264,915
22	$79,973	$36,343	$116,316	$23,228,572
23	$79,848	$36,468	$116,316	$23,192,104
24	$79,723	$36,593	$116,316	$23,155,511

第2年供款共

$1,395,791

第2年利息

$964,854

第2年共還本金

$430,937

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$79,597	$36,719	$116,316	$23,118,792
26	$79,471	$36,845	$116,316	$23,081,947
27	$79,344	$36,972	$116,316	$23,044,975
28	$79,217	$37,099	$116,316	$23,007,877
29	$79,090	$37,226	$116,316	$22,970,650
30	$78,962	$37,354	$116,316	$22,933,296
31	$78,833	$37,483	$116,316	$22,895,813
32	$78,704	$37,612	$116,316	$22,858,202
33	$78,575	$37,741	$116,316	$22,820,461
34	$78,445	$37,871	$116,316	$22,782,590
35	$78,315	$38,001	$116,316	$22,744,589
36	$78,185	$38,131	$116,316	$22,706,458

第3年供款共

$1,395,791

第3年利息

$946,738

第3年共還本金

$449,053

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$78,053	$38,262	$116,316	$22,668,195
38	$77,922	$38,394	$116,316	$22,629,801
39	$77,790	$38,526	$116,316	$22,591,275
40	$77,658	$38,658	$116,316	$22,552,617
41	$77,525	$38,791	$116,316	$22,513,826
42	$77,391	$38,925	$116,316	$22,474,901
43	$77,257	$39,058	$116,316	$22,435,843
44	$77,123	$39,193	$116,316	$22,396,650
45	$76,988	$39,327	$116,316	$22,357,322
46	$76,853	$39,463	$116,316	$22,317,860
47	$76,718	$39,598	$116,316	$22,278,261
48	$76,582	$39,734	$116,316	$22,238,527

第4年供款共

$1,395,791

第4年利息

$927,860

第4年共還本金

$467,931

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$76,445	$39,871	$116,316	$22,198,656
50	$76,308	$40,008	$116,316	$22,158,648
51	$76,170	$40,146	$116,316	$22,118,502
52	$76,032	$40,284	$116,316	$22,078,219
53	$75,894	$40,422	$116,316	$22,037,797
54	$75,755	$40,561	$116,316	$21,997,236
55	$75,615	$40,700	$116,316	$21,956,535
56	$75,476	$40,840	$116,316	$21,915,695
57	$75,335	$40,981	$116,316	$21,874,714
58	$75,194	$41,122	$116,316	$21,833,593
59	$75,053	$41,263	$116,316	$21,792,330
60	$74,911	$41,405	$116,316	$21,750,925

第5年供款共

$1,395,791

第5年利息

$908,189

第5年共還本金

$487,602

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$74,769	$41,547	$116,316	$21,709,378
62	$74,626	$41,690	$116,316	$21,667,688
63	$74,483	$41,833	$116,316	$21,625,855
64	$74,339	$41,977	$116,316	$21,583,877
65	$74,195	$42,121	$116,316	$21,541,756
66	$74,050	$42,266	$116,316	$21,499,490
67	$73,904	$42,411	$116,316	$21,457,079
68	$73,759	$42,557	$116,316	$21,414,521
69	$73,612	$42,704	$116,316	$21,371,818
70	$73,466	$42,850	$116,316	$21,328,967
71	$73,318	$42,998	$116,316	$21,285,970
72	$73,171	$43,145	$116,316	$21,242,824

第6年供款共

$1,395,791

第6年利息

$887,691

第6年共還本金

$508,100

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$73,022	$43,294	$116,316	$21,199,531
74	$72,873	$43,443	$116,316	$21,156,088
75	$72,724	$43,592	$116,316	$21,112,496
76	$72,574	$43,742	$116,316	$21,068,755
77	$72,424	$43,892	$116,316	$21,024,862
78	$72,273	$44,043	$116,316	$20,980,819
79	$72,122	$44,194	$116,316	$20,936,625
80	$71,970	$44,346	$116,316	$20,892,279
81	$71,817	$44,499	$116,316	$20,847,780
82	$71,664	$44,652	$116,316	$20,803,128
83	$71,511	$44,805	$116,316	$20,758,323
84	$71,357	$44,959	$116,316	$20,713,364

第7年供款共

$1,395,791

第7年利息

$866,331

第7年共還本金

$529,460

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$71,202	$45,114	$116,316	$20,668,250
86	$71,047	$45,269	$116,316	$20,622,981
87	$70,891	$45,424	$116,316	$20,577,557
88	$70,735	$45,581	$116,316	$20,531,976
89	$70,579	$45,737	$116,316	$20,486,239
90	$70,421	$45,894	$116,316	$20,440,345
91	$70,264	$46,052	$116,316	$20,394,292
92	$70,105	$46,211	$116,316	$20,348,082
93	$69,947	$46,369	$116,316	$20,301,712
94	$69,787	$46,529	$116,316	$20,255,184
95	$69,627	$46,689	$116,316	$20,208,495
96	$69,467	$46,849	$116,316	$20,161,646

第8年供款共

$1,395,791

第8年利息

$844,073

第8年共還本金

$551,718

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$69,306	$47,010	$116,316	$20,114,635
98	$69,144	$47,172	$116,316	$20,067,464
99	$68,982	$47,334	$116,316	$20,020,130
100	$68,819	$47,497	$116,316	$19,972,633
101	$68,656	$47,660	$116,316	$19,924,973
102	$68,492	$47,824	$116,316	$19,877,149
103	$68,328	$47,988	$116,316	$19,829,161
104	$68,163	$48,153	$116,316	$19,781,007
105	$67,997	$48,319	$116,316	$19,732,689
106	$67,831	$48,485	$116,316	$19,684,204
107	$67,664	$48,651	$116,316	$19,635,552
108	$67,497	$48,819	$116,316	$19,586,734

第9年供款共

$1,395,791

第9年利息

$820,879

第9年共還本金

$574,912

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$67,329	$48,987	$116,316	$19,537,747
110	$67,161	$49,155	$116,316	$19,488,592
111	$66,992	$49,324	$116,316	$19,439,268
112	$66,822	$49,493	$116,316	$19,389,775
113	$66,652	$49,664	$116,316	$19,340,111
114	$66,482	$49,834	$116,316	$19,290,277
115	$66,310	$50,006	$116,316	$19,240,271
116	$66,138	$50,178	$116,316	$19,190,094
117	$65,966	$50,350	$116,316	$19,139,744
118	$65,793	$50,523	$116,316	$19,089,221
119	$65,619	$50,697	$116,316	$19,038,524
120	$65,445	$50,871	$116,316	$18,987,653

第10年供款共

$1,395,791

第10年利息

$796,711

第10年共還本金

$599,081

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$65,270	$51,046	$116,316	$18,936,607
122	$65,095	$51,221	$116,316	$18,885,386
123	$64,919	$51,397	$116,316	$18,833,988
124	$64,742	$51,574	$116,316	$18,782,414
125	$64,565	$51,751	$116,316	$18,730,663
126	$64,387	$51,929	$116,316	$18,678,734
127	$64,208	$52,108	$116,316	$18,626,626
128	$64,029	$52,287	$116,316	$18,574,339
129	$63,849	$52,467	$116,316	$18,521,872
130	$63,669	$52,647	$116,316	$18,469,225
131	$63,488	$52,828	$116,316	$18,416,397
132	$63,306	$53,010	$116,316	$18,363,388

第11年供款共

$1,395,791

第11年利息

$771,526

第11年共還本金

$624,265

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$63,124	$53,192	$116,316	$18,310,196
134	$62,941	$53,375	$116,316	$18,256,821
135	$62,758	$53,558	$116,316	$18,203,263
136	$62,574	$53,742	$116,316	$18,149,521
137	$62,389	$53,927	$116,316	$18,095,594
138	$62,204	$54,112	$116,316	$18,041,482
139	$62,018	$54,298	$116,316	$17,987,183
140	$61,831	$54,485	$116,316	$17,932,698
141	$61,644	$54,672	$116,316	$17,878,026
142	$61,456	$54,860	$116,316	$17,823,166
143	$61,267	$55,049	$116,316	$17,768,117
144	$61,078	$55,238	$116,316	$17,712,879

第12年供款共

$1,395,791

第12年利息

$745,283

第12年共還本金

$650,509

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$60,888	$55,428	$116,316	$17,657,451
146	$60,697	$55,618	$116,316	$17,601,833
147	$60,506	$55,810	$116,316	$17,546,023
148	$60,314	$56,001	$116,316	$17,490,022
149	$60,122	$56,194	$116,316	$17,433,828
150	$59,929	$56,387	$116,316	$17,377,440
151	$59,735	$56,581	$116,316	$17,320,859
152	$59,540	$56,775	$116,316	$17,264,084
153	$59,345	$56,971	$116,316	$17,207,113
154	$59,149	$57,166	$116,316	$17,149,947
155	$58,953	$57,363	$116,316	$17,092,584
156	$58,756	$57,560	$116,316	$17,035,024

第13年供款共

$1,395,791

第13年利息

$717,936

第13年共還本金

$677,855

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$58,558	$57,758	$116,316	$16,977,266
158	$58,359	$57,957	$116,316	$16,919,309
159	$58,160	$58,156	$116,316	$16,861,153
160	$57,960	$58,356	$116,316	$16,802,798
161	$57,760	$58,556	$116,316	$16,744,241
162	$57,558	$58,758	$116,316	$16,685,484
163	$57,356	$58,960	$116,316	$16,626,524
164	$57,154	$59,162	$116,316	$16,567,362
165	$56,950	$59,366	$116,316	$16,507,996
166	$56,746	$59,570	$116,316	$16,448,426
167	$56,541	$59,774	$116,316	$16,388,652
168	$56,336	$59,980	$116,316	$16,328,672

第14年供款共

$1,395,791

第14年利息

$689,440

第14年共還本金

$706,352

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$56,130	$60,186	$116,316	$16,268,486
170	$55,923	$60,393	$116,316	$16,208,093
171	$55,715	$60,601	$116,316	$16,147,492
172	$55,507	$60,809	$116,316	$16,086,683
173	$55,298	$61,018	$116,316	$16,025,665
174	$55,088	$61,228	$116,316	$15,964,438
175	$54,878	$61,438	$116,316	$15,902,999
176	$54,667	$61,649	$116,316	$15,841,350
177	$54,455	$61,861	$116,316	$15,779,489
178	$54,242	$62,074	$116,316	$15,717,415
179	$54,029	$62,287	$116,316	$15,655,128
180	$53,815	$62,501	$116,316	$15,592,626

第15年供款共

$1,395,791

第15年利息

$659,745

第15年共還本金

$736,046

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$53,600	$62,716	$116,316	$15,529,910
182	$53,384	$62,932	$116,316	$15,466,978
183	$53,168	$63,148	$116,316	$15,403,830
184	$52,951	$63,365	$116,316	$15,340,464
185	$52,733	$63,583	$116,316	$15,276,881
186	$52,514	$63,802	$116,316	$15,213,080
187	$52,295	$64,021	$116,316	$15,149,059
188	$52,075	$64,241	$116,316	$15,084,818
189	$51,854	$64,462	$116,316	$15,020,356
190	$51,632	$64,683	$116,316	$14,955,672
191	$51,410	$64,906	$116,316	$14,890,767
192	$51,187	$65,129	$116,316	$14,825,638

第16年供款共

$1,395,791

第16年利息

$628,803

第16年共還本金

$766,988

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$50,963	$65,353	$116,316	$14,760,285
194	$50,738	$65,577	$116,316	$14,694,707
195	$50,513	$65,803	$116,316	$14,628,905
196	$50,287	$66,029	$116,316	$14,562,875
197	$50,060	$66,256	$116,316	$14,496,619
198	$49,832	$66,484	$116,316	$14,430,136
199	$49,604	$66,712	$116,316	$14,363,423
200	$49,374	$66,942	$116,316	$14,296,482
201	$49,144	$67,172	$116,316	$14,229,310
202	$48,913	$67,403	$116,316	$14,161,907
203	$48,682	$67,634	$116,316	$14,094,273
204	$48,449	$67,867	$116,316	$14,026,406

第17年供款共

$1,395,791

第17年利息

$596,559

第17年共還本金

$799,232

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$48,216	$68,100	$116,316	$13,958,306
206	$47,982	$68,334	$116,316	$13,889,971
207	$47,747	$68,569	$116,316	$13,821,402
208	$47,511	$68,805	$116,316	$13,752,597
209	$47,275	$69,041	$116,316	$13,683,556
210	$47,037	$69,279	$116,316	$13,614,277
211	$46,799	$69,517	$116,316	$13,544,760
212	$46,560	$69,756	$116,316	$13,475,005
213	$46,320	$69,996	$116,316	$13,405,009
214	$46,080	$70,236	$116,316	$13,334,773
215	$45,838	$70,478	$116,316	$13,264,295
216	$45,596	$70,720	$116,316	$13,193,575

第18年供款共

$1,395,791

第18年利息

$562,961

第18年共還本金

$832,831

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$45,353	$70,963	$116,316	$13,122,612
218	$45,109	$71,207	$116,316	$13,051,405
219	$44,864	$71,452	$116,316	$12,979,954
220	$44,619	$71,697	$116,316	$12,908,256
221	$44,372	$71,944	$116,316	$12,836,312
222	$44,125	$72,191	$116,316	$12,764,121
223	$43,877	$72,439	$116,316	$12,691,682
224	$43,628	$72,688	$116,316	$12,618,994
225	$43,378	$72,938	$116,316	$12,546,056
226	$43,127	$73,189	$116,316	$12,472,867
227	$42,875	$73,440	$116,316	$12,399,426
228	$42,623	$73,693	$116,316	$12,325,733

第19年供款共

$1,395,791

第19年利息

$527,949

第19年共還本金

$867,842

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$42,370	$73,946	$116,316	$12,251,787
230	$42,116	$74,200	$116,316	$12,177,587
231	$41,860	$74,455	$116,316	$12,103,131
232	$41,605	$74,711	$116,316	$12,028,420
233	$41,348	$74,968	$116,316	$11,953,452
234	$41,090	$75,226	$116,316	$11,878,226
235	$40,831	$75,485	$116,316	$11,802,741
236	$40,572	$75,744	$116,316	$11,726,997
237	$40,312	$76,004	$116,316	$11,650,993
238	$40,050	$76,266	$116,316	$11,574,727
239	$39,788	$76,528	$116,316	$11,498,199
240	$39,525	$76,791	$116,316	$11,421,408

第20年供款共

$1,395,791

第20年利息

$491,466

第20年共還本金

$904,325

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$39,261	$77,055	$116,316	$11,344,353
242	$38,996	$77,320	$116,316	$11,267,034
243	$38,730	$77,586	$116,316	$11,189,448
244	$38,464	$77,852	$116,316	$11,111,596
245	$38,196	$78,120	$116,316	$11,033,476
246	$37,928	$78,388	$116,316	$10,955,088
247	$37,658	$78,658	$116,316	$10,876,430
248	$37,388	$78,928	$116,316	$10,797,502
249	$37,116	$79,200	$116,316	$10,718,302
250	$36,844	$79,472	$116,316	$10,638,831
251	$36,571	$79,745	$116,316	$10,559,086
252	$36,297	$80,019	$116,316	$10,479,066

第21年供款共

$1,395,791

第21年利息

$453,449

第21年共還本金

$942,342

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$36,022	$80,294	$116,316	$10,398,772
254	$35,746	$80,570	$116,316	$10,318,202
255	$35,469	$80,847	$116,316	$10,237,355
256	$35,191	$81,125	$116,316	$10,156,230
257	$34,912	$81,404	$116,316	$10,074,826
258	$34,632	$81,684	$116,316	$9,993,142
259	$34,351	$81,965	$116,316	$9,911,178
260	$34,070	$82,246	$116,316	$9,828,932
261	$33,787	$82,529	$116,316	$9,746,403
262	$33,503	$82,813	$116,316	$9,663,590
263	$33,219	$83,097	$116,316	$9,580,493
264	$32,933	$83,383	$116,316	$9,497,110

第22年供款共

$1,395,791

第22年利息

$413,834

第22年共還本金

$981,957

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$32,646	$83,670	$116,316	$9,413,440
266	$32,359	$83,957	$116,316	$9,329,483
267	$32,070	$84,246	$116,316	$9,245,237
268	$31,781	$84,535	$116,316	$9,160,702
269	$31,490	$84,826	$116,316	$9,075,876
270	$31,198	$85,118	$116,316	$8,990,758
271	$30,906	$85,410	$116,316	$8,905,348
272	$30,612	$85,704	$116,316	$8,819,644
273	$30,318	$85,998	$116,316	$8,733,645
274	$30,022	$86,294	$116,316	$8,647,351
275	$29,725	$86,591	$116,316	$8,560,761
276	$29,428	$86,888	$116,316	$8,473,872

第23年供款共

$1,395,791

第23年利息

$372,554

第23年共還本金

$1,023,237

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$29,129	$87,187	$116,316	$8,386,685
278	$28,829	$87,487	$116,316	$8,299,199
279	$28,528	$87,787	$116,316	$8,211,411
280	$28,227	$88,089	$116,316	$8,123,322
281	$27,924	$88,392	$116,316	$8,034,930
282	$27,620	$88,696	$116,316	$7,946,234
283	$27,315	$89,001	$116,316	$7,857,233
284	$27,009	$89,307	$116,316	$7,767,927
285	$26,702	$89,614	$116,316	$7,678,313
286	$26,394	$89,922	$116,316	$7,588,391
287	$26,085	$90,231	$116,316	$7,498,161
288	$25,775	$90,541	$116,316	$7,407,620

第24年供款共

$1,395,791

第24年利息

$329,538

第24年共還本金

$1,066,253

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$25,464	$90,852	$116,316	$7,316,767
290	$25,151	$91,165	$116,316	$7,225,603
291	$24,838	$91,478	$116,316	$7,134,125
292	$24,524	$91,792	$116,316	$7,042,332
293	$24,208	$92,108	$116,316	$6,950,224
294	$23,891	$92,425	$116,316	$6,857,800
295	$23,574	$92,742	$116,316	$6,765,058
296	$23,255	$93,061	$116,316	$6,671,997
297	$22,935	$93,381	$116,316	$6,578,616
298	$22,614	$93,702	$116,316	$6,484,914
299	$22,292	$94,024	$116,316	$6,390,890
300	$21,969	$94,347	$116,316	$6,296,542

第25年供款共

$1,395,791

第25年利息

$284,714

第25年共還本金

$1,111,077

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$21,644	$94,672	$116,316	$6,201,871
302	$21,319	$94,997	$116,316	$6,106,874
303	$20,992	$95,324	$116,316	$6,011,550
304	$20,665	$95,651	$116,316	$5,915,899
305	$20,336	$95,980	$116,316	$5,819,919
306	$20,006	$96,310	$116,316	$5,723,609
307	$19,675	$96,641	$116,316	$5,626,968
308	$19,343	$96,973	$116,316	$5,529,995
309	$19,009	$97,307	$116,316	$5,432,688
310	$18,675	$97,641	$116,316	$5,335,047
311	$18,339	$97,977	$116,316	$5,237,070
312	$18,002	$98,314	$116,316	$5,138,757

第26年供款共

$1,395,791

第26年利息

$238,006

第26年共還本金

$1,157,785

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$17,664	$98,651	$116,316	$5,040,106
314	$17,325	$98,991	$116,316	$4,941,115
315	$16,985	$99,331	$116,316	$4,841,784
316	$16,644	$99,672	$116,316	$4,742,112
317	$16,301	$100,015	$116,316	$4,642,097
318	$15,957	$100,359	$116,316	$4,541,738
319	$15,612	$100,704	$116,316	$4,441,034
320	$15,266	$101,050	$116,316	$4,339,985
321	$14,919	$101,397	$116,316	$4,238,587
322	$14,570	$101,746	$116,316	$4,136,842
323	$14,220	$102,096	$116,316	$4,034,746
324	$13,869	$102,446	$116,316	$3,932,299

第27年供款共

$1,395,791

第27年利息

$189,334

第27年共還本金

$1,206,458

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$13,517	$102,799	$116,316	$3,829,501
326	$13,164	$103,152	$116,316	$3,726,349
327	$12,809	$103,507	$116,316	$3,622,842
328	$12,454	$103,862	$116,316	$3,518,980
329	$12,096	$104,219	$116,316	$3,414,760
330	$11,738	$104,578	$116,316	$3,310,183
331	$11,379	$104,937	$116,316	$3,205,245
332	$11,018	$105,298	$116,316	$3,099,948
333	$10,656	$105,660	$116,316	$2,994,288
334	$10,293	$106,023	$116,316	$2,888,265
335	$9,928	$106,388	$116,316	$2,781,877
336	$9,563	$106,753	$116,316	$2,675,124

第28年供款共

$1,395,791

第28年利息

$138,616

第28年共還本金

$1,257,176

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$9,196	$107,120	$116,316	$2,568,004
338	$8,828	$107,488	$116,316	$2,460,515
339	$8,458	$107,858	$116,316	$2,352,657
340	$8,087	$108,229	$116,316	$2,244,429
341	$7,715	$108,601	$116,316	$2,135,828
342	$7,342	$108,974	$116,316	$2,026,854
343	$6,967	$109,349	$116,316	$1,917,505
344	$6,591	$109,725	$116,316	$1,807,781
345	$6,214	$110,102	$116,316	$1,697,679
346	$5,836	$110,480	$116,316	$1,587,199
347	$5,456	$110,860	$116,316	$1,476,339
348	$5,075	$111,241	$116,316	$1,365,098

第29年供款共

$1,395,791

第29年利息

$85,765

第29年共還本金

$1,310,026

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$4,693	$111,623	$116,316	$1,253,475
350	$4,309	$112,007	$116,316	$1,141,467
351	$3,924	$112,392	$116,316	$1,029,075
352	$3,537	$112,778	$116,316	$916,297
353	$3,150	$113,166	$116,316	$803,131
354	$2,761	$113,555	$116,316	$689,575
355	$2,370	$113,946	$116,316	$575,630
356	$1,979	$114,337	$116,316	$461,293
357	$1,586	$114,730	$116,316	$346,562
358	$1,191	$115,125	$116,316	$231,438
359	$796	$115,520	$116,316	$115,917
360	$398	$115,917	$116,316	$0

第30年供款共

$1,395,791

第30年利息

$30,693

第30年共還本金

$1,365,098

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$59,983,737

免责声明

笋盘推介

按揭保险费
info