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$48,803,270

每月供款
$101,777

首期

$10,500,000

总贷款额

$21,000,000

總利息

$15,639,520

印花税

$1,338,750

其他

$325,000

置业成本总预算

HK$12,163,750

$203,553

置业成本总预算

HK$12,163,750

首期

$10,500,000
印花税

$1,338,750
- AVD
  
  $1,338,750
律师费

$ 10,000
代理佣金

$315,000
按揭保险费

不适用

$203,553

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

西贡溱乔

thumb_up

西贡豪华靓装豪宅

实

1,855 呎

@17,251

建

2,883 呎

@11,100

local_fire_department 至HIT hotel_class 楼王

售$3,200 万

实

1,855 呎

@17,251

建

2,883 呎

@11,100

售$3,200 万

local_fire_department 至HIT hotel_class 楼王

西贡松涛苑

thumb_up

清水湾洋房

实

1,926 呎

@16,000

建

2,308 呎

@13,352

local_fire_department 至HIT directions_run 即走

售$3,082 万

实

1,926 呎

@16,000

建

2,308 呎

@13,352

售$3,082 万

local_fire_department 至HIT directions_run 即走

KOL实拍

西贡松涛苑

thumb_up

BEAUTIFUL VILLA

实

1,926 呎

@16,615

建

2,039 呎

@15,694

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买

售$3,200 万

实

1,926 呎

@16,615

建

2,039 呎

@15,694

售$3,200 万

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买

西贡松涛苑

thumb_up

松涛苑

实

1,926 呎

@16,096

建

2,308 呎

@13,432

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 verified 首置必买

售$3,100 万

实

1,926 呎

@16,096

建

2,308 呎

@13,432

售$3,100 万

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 verified 首置必买

VR实景

清水湾清水湾豪宅 300万豪装

thumb_up

近市低密度,2287呎一层过

实

2,287 呎

@13,992

建

2,500 呎

@12,800

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

售$3,200 万

实

2,287 呎

@13,992

建

2,500 呎

@12,800

售$3,200 万

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

VR实景

大埔帝琴湾凯琴居第15座

thumb_up

只此一间低密度覆式

实

2,136 呎

@14,981

建

2,686 呎

@11,914

hotel_class 楼王 local_offer 低水笋价 vpn_key 有匙即睇

售$3,200 万

实

2,136 呎

@14,981

建

2,686 呎

@11,914

售$3,200 万

hotel_class 楼王 local_offer 低水笋价 vpn_key 有匙即睇

清水湾康曦花园

thumb_up

康曦花园

实

1,473 呎

@21,589

建

2,802 呎

@11,349

售$3,180 万

实

1,473 呎

@21,589

建

2,802 呎

@11,349

售$3,180 万

西贡翠峦小筑

thumb_up

BEAUTIFUL VILLA WITH OPEN MOUNTAIN VIEW

实

1,692 呎

@18,913

建

2,100 呎

@15,238

local_fire_department 至HIT local_offer 低水笋价

售$3,200 万

实

1,692 呎

@18,913

建

2,100 呎

@15,238

售$3,200 万

local_fire_department 至HIT local_offer 低水笋价

西贡傲泷

thumb_up

傲泷

实

1,837 呎

@16,766

售$3,080 万

实

1,837 呎

@16,766

售$3,080 万

清水湾傲泷特色花园

thumb_up

傲泷特色花园

实

1,701 呎

@18,695

local_fire_department 至HIT local_offer 低水笋价 pets 爱竉必选 price_change 蚀让盘

售$3,180 万

实

1,701 呎

@18,695

售$3,180 万

local_fire_department 至HIT local_offer 低水笋价 pets 爱竉必选 price_change 蚀让盘

清水湾傲泷

thumb_up

傲泷第03座

实

1,833 呎

@17,239

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

售$3,160 万

实

1,833 呎

@17,239

售$3,160 万

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

白石角天赋海湾罕有花园户,特大花园,有前庭东南4房双套房,巨厅

thumb_up

天赋海湾****罕有花园户,特大花园,有前庭东南4房双套房,巨厅****

实

1,631 呎

@18,700

建

2,107 呎

@14,476

local_fire_department 至HIT

售$3,050 万

实

1,631 呎

@18,700

建

2,107 呎

@14,476

售$3,050 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$125,684	$96,578	$79,143	$67,544
1.500	$130,356	$101,335	$83,987	$72,475
2.000	$135,137	$106,236	$89,009	$77,620
2.500	$140,026	$111,280	$94,210	$82,975
3.000	$145,022	$116,465	$99,584	$88,537
3.500	$150,125	$121,792	$105,131	$94,299
4.000	$155,334	$127,256	$110,846	$100,257
4.125	$156,653	$128,643	$112,300	$101,776
4.500	$160,649	$132,856	$116,725	$106,404
5.000	$166,067	$138,591	$122,764	$112,733
5.500	$171,588	$144,456	$128,958	$119,236
6.000	$177,210	$150,451	$135,303	$125,906

每月供款$101,777

年期

30年

贷款金额

$21,000,000

總利息

$15,639,520

总贷款连利息

$36,639,520

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$72,188	$29,589	$101,776	$20,970,411
2	$72,086	$29,691	$101,776	$20,940,720
3	$71,984	$29,793	$101,776	$20,910,928
4	$71,881	$29,895	$101,776	$20,881,033
5	$71,779	$29,998	$101,776	$20,851,035
6	$71,675	$30,101	$101,776	$20,820,934
7	$71,572	$30,204	$101,776	$20,790,729
8	$71,468	$30,308	$101,776	$20,760,421
9	$71,364	$30,412	$101,776	$20,730,008
10	$71,259	$30,517	$101,776	$20,699,491
11	$71,155	$30,622	$101,776	$20,668,869
12	$71,049	$30,727	$101,776	$20,638,142

第1年供款共

$1,221,317

第1年利息

$859,459

第1年共還本金

$361,858

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$70,944	$30,833	$101,776	$20,607,309
14	$70,838	$30,939	$101,776	$20,576,371
15	$70,731	$31,045	$101,776	$20,545,325
16	$70,625	$31,152	$101,776	$20,514,173
17	$70,517	$31,259	$101,776	$20,482,914
18	$70,410	$31,366	$101,776	$20,451,548
19	$70,302	$31,474	$101,776	$20,420,074
20	$70,194	$31,582	$101,776	$20,388,491
21	$70,085	$31,691	$101,776	$20,356,800
22	$69,977	$31,800	$101,776	$20,325,000
23	$69,867	$31,909	$101,776	$20,293,091
24	$69,758	$32,019	$101,776	$20,261,072

第2年供款共

$1,221,317

第2年利息

$844,247

第2年共還本金

$377,070

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$69,647	$32,129	$101,776	$20,228,943
26	$69,537	$32,239	$101,776	$20,196,704
27	$69,426	$32,350	$101,776	$20,164,353
28	$69,315	$32,461	$101,776	$20,131,892
29	$69,203	$32,573	$101,776	$20,099,319
30	$69,091	$32,685	$101,776	$20,066,634
31	$68,979	$32,797	$101,776	$20,033,837
32	$68,866	$32,910	$101,776	$20,000,926
33	$68,753	$33,023	$101,776	$19,967,903
34	$68,640	$33,137	$101,776	$19,934,766
35	$68,526	$33,251	$101,776	$19,901,516
36	$68,411	$33,365	$101,776	$19,868,151

第3年供款共

$1,221,317

第3年利息

$828,396

第3年共還本金

$392,922

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$68,297	$33,480	$101,776	$19,834,671
38	$68,182	$33,595	$101,776	$19,801,076
39	$68,066	$33,710	$101,776	$19,767,366
40	$67,950	$33,826	$101,776	$19,733,540
41	$67,834	$33,942	$101,776	$19,699,597
42	$67,717	$34,059	$101,776	$19,665,538
43	$67,600	$34,176	$101,776	$19,631,362
44	$67,483	$34,294	$101,776	$19,597,069
45	$67,365	$34,412	$101,776	$19,562,657
46	$67,247	$34,530	$101,776	$19,528,127
47	$67,128	$34,649	$101,776	$19,493,479
48	$67,009	$34,768	$101,776	$19,458,711

第4年供款共

$1,221,317

第4年利息

$811,878

第4年共還本金

$409,440

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$66,889	$34,887	$101,776	$19,423,824
50	$66,769	$35,007	$101,776	$19,388,817
51	$66,649	$35,127	$101,776	$19,353,690
52	$66,528	$35,248	$101,776	$19,318,441
53	$66,407	$35,369	$101,776	$19,283,072
54	$66,286	$35,491	$101,776	$19,247,581
55	$66,164	$35,613	$101,776	$19,211,968
56	$66,041	$35,735	$101,776	$19,176,233
57	$65,918	$35,858	$101,776	$19,140,375
58	$65,795	$35,981	$101,776	$19,104,394
59	$65,671	$36,105	$101,776	$19,068,288
60	$65,547	$36,229	$101,776	$19,032,059

第5年供款共

$1,221,317

第5年利息

$794,665

第5年共還本金

$426,652

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$65,423	$36,354	$101,776	$18,995,706
62	$65,298	$36,479	$101,776	$18,959,227
63	$65,172	$36,604	$101,776	$18,922,623
64	$65,047	$36,730	$101,776	$18,885,893
65	$64,920	$36,856	$101,776	$18,849,037
66	$64,794	$36,983	$101,776	$18,812,054
67	$64,666	$37,110	$101,776	$18,774,944
68	$64,539	$37,238	$101,776	$18,737,706
69	$64,411	$37,366	$101,776	$18,700,341
70	$64,282	$37,494	$101,776	$18,662,847
71	$64,154	$37,623	$101,776	$18,625,224
72	$64,024	$37,752	$101,776	$18,587,471

第6年供款共

$1,221,317

第6年利息

$776,729

第6年共還本金

$444,588

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$63,894	$37,882	$101,776	$18,549,589
74	$63,764	$38,012	$101,776	$18,511,577
75	$63,634	$38,143	$101,776	$18,473,434
76	$63,502	$38,274	$101,776	$18,435,160
77	$63,371	$38,406	$101,776	$18,396,755
78	$63,239	$38,538	$101,776	$18,358,217
79	$63,106	$38,670	$101,776	$18,319,547
80	$62,973	$38,803	$101,776	$18,280,744
81	$62,840	$38,936	$101,776	$18,241,808
82	$62,706	$39,070	$101,776	$18,202,737
83	$62,572	$39,205	$101,776	$18,163,533
84	$62,437	$39,339	$101,776	$18,124,194

第7年供款共

$1,221,317

第7年利息

$758,039

第7年共還本金

$463,278

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$62,302	$39,475	$101,776	$18,084,719
86	$62,166	$39,610	$101,776	$18,045,109
87	$62,030	$39,746	$101,776	$18,005,362
88	$61,893	$39,883	$101,776	$17,965,479
89	$61,756	$40,020	$101,776	$17,925,459
90	$61,619	$40,158	$101,776	$17,885,302
91	$61,481	$40,296	$101,776	$17,845,006
92	$61,342	$40,434	$101,776	$17,804,572
93	$61,203	$40,573	$101,776	$17,763,998
94	$61,064	$40,713	$101,776	$17,723,286
95	$60,924	$40,853	$101,776	$17,682,433
96	$60,783	$40,993	$101,776	$17,641,440

第8年供款共

$1,221,317

第8年利息

$738,564

第8年共還本金

$482,754

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$60,642	$41,134	$101,776	$17,600,306
98	$60,501	$41,275	$101,776	$17,559,031
99	$60,359	$41,417	$101,776	$17,517,613
100	$60,217	$41,560	$101,776	$17,476,054
101	$60,074	$41,703	$101,776	$17,434,351
102	$59,931	$41,846	$101,776	$17,392,505
103	$59,787	$41,990	$101,776	$17,350,516
104	$59,642	$42,134	$101,776	$17,308,382
105	$59,498	$42,279	$101,776	$17,266,103
106	$59,352	$42,424	$101,776	$17,223,678
107	$59,206	$42,570	$101,776	$17,181,108
108	$59,060	$42,716	$101,776	$17,138,392

第9年供款共

$1,221,317

第9年利息

$718,269

第9年共還本金

$503,048

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$58,913	$42,863	$101,776	$17,095,529
110	$58,766	$43,011	$101,776	$17,052,518
111	$58,618	$43,158	$101,776	$17,009,360
112	$58,470	$43,307	$101,776	$16,966,053
113	$58,321	$43,456	$101,776	$16,922,597
114	$58,171	$43,605	$101,776	$16,878,992
115	$58,022	$43,755	$101,776	$16,835,237
116	$57,871	$43,905	$101,776	$16,791,332
117	$57,720	$44,056	$101,776	$16,747,276
118	$57,569	$44,208	$101,776	$16,703,068
119	$57,417	$44,360	$101,776	$16,658,709
120	$57,264	$44,512	$101,776	$16,614,196

第10年供款共

$1,221,317

第10年利息

$697,122

第10年共還本金

$524,196

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$57,111	$44,665	$101,776	$16,569,531
122	$56,958	$44,819	$101,776	$16,524,713
123	$56,804	$44,973	$101,776	$16,479,740
124	$56,649	$45,127	$101,776	$16,434,613
125	$56,494	$45,282	$101,776	$16,389,330
126	$56,338	$45,438	$101,776	$16,343,892
127	$56,182	$45,594	$101,776	$16,298,298
128	$56,025	$45,751	$101,776	$16,252,547
129	$55,868	$45,908	$101,776	$16,206,638
130	$55,710	$46,066	$101,776	$16,160,572
131	$55,552	$46,224	$101,776	$16,114,348
132	$55,393	$46,383	$101,776	$16,067,964

第11年供款共

$1,221,317

第11年利息

$675,085

第11年共還本金

$546,232

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$55,234	$46,543	$101,776	$16,021,422
134	$55,074	$46,703	$101,776	$15,974,719
135	$54,913	$46,863	$101,776	$15,927,855
136	$54,752	$47,024	$101,776	$15,880,831
137	$54,590	$47,186	$101,776	$15,833,645
138	$54,428	$47,348	$101,776	$15,786,297
139	$54,265	$47,511	$101,776	$15,738,785
140	$54,102	$47,674	$101,776	$15,691,111
141	$53,938	$47,838	$101,776	$15,643,273
142	$53,774	$48,003	$101,776	$15,595,270
143	$53,609	$48,168	$101,776	$15,547,102
144	$53,443	$48,333	$101,776	$15,498,769

第12年供款共

$1,221,317

第12年利息

$652,122

第12年共還本金

$569,195

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$53,277	$48,499	$101,776	$15,450,270
146	$53,110	$48,666	$101,776	$15,401,604
147	$52,943	$48,833	$101,776	$15,352,770
148	$52,775	$49,001	$101,776	$15,303,769
149	$52,607	$49,170	$101,776	$15,254,599
150	$52,438	$49,339	$101,776	$15,205,260
151	$52,268	$49,508	$101,776	$15,155,752
152	$52,098	$49,679	$101,776	$15,106,074
153	$51,927	$49,849	$101,776	$15,056,224
154	$51,756	$50,021	$101,776	$15,006,204
155	$51,584	$50,193	$101,776	$14,956,011
156	$51,411	$50,365	$101,776	$14,905,646

第13年供款共

$1,221,317

第13年利息

$628,194

第13年共還本金

$593,123

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$51,238	$50,538	$101,776	$14,855,107
158	$51,064	$50,712	$101,776	$14,804,395
159	$50,890	$50,886	$101,776	$14,753,509
160	$50,715	$51,061	$101,776	$14,702,448
161	$50,540	$51,237	$101,776	$14,651,211
162	$50,364	$51,413	$101,776	$14,599,798
163	$50,187	$51,590	$101,776	$14,548,209
164	$50,009	$51,767	$101,776	$14,496,442
165	$49,832	$51,945	$101,776	$14,444,497
166	$49,653	$52,123	$101,776	$14,392,373
167	$49,474	$52,303	$101,776	$14,340,070
168	$49,294	$52,482	$101,776	$14,287,588

第14年供款共

$1,221,317

第14年利息

$603,260

第14年共還本金

$618,058

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$49,114	$52,663	$101,776	$14,234,925
170	$48,933	$52,844	$101,776	$14,182,081
171	$48,751	$53,026	$101,776	$14,129,056
172	$48,569	$53,208	$101,776	$14,075,848
173	$48,386	$53,391	$101,776	$14,022,457
174	$48,202	$53,574	$101,776	$13,968,883
175	$48,018	$53,758	$101,776	$13,915,125
176	$47,833	$53,943	$101,776	$13,861,181
177	$47,648	$54,129	$101,776	$13,807,053
178	$47,462	$54,315	$101,776	$13,752,738
179	$47,275	$54,501	$101,776	$13,698,237
180	$47,088	$54,689	$101,776	$13,643,548

第15年供款共

$1,221,317

第15年利息

$577,277

第15年共還本金

$644,040

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$46,900	$54,877	$101,776	$13,588,671
182	$46,711	$55,065	$101,776	$13,533,606
183	$46,522	$55,255	$101,776	$13,478,351
184	$46,332	$55,445	$101,776	$13,422,906
185	$46,141	$55,635	$101,776	$13,367,271
186	$45,950	$55,826	$101,776	$13,311,445
187	$45,758	$56,018	$101,776	$13,255,426
188	$45,566	$56,211	$101,776	$13,199,216
189	$45,372	$56,404	$101,776	$13,142,811
190	$45,178	$56,598	$101,776	$13,086,213
191	$44,984	$56,793	$101,776	$13,029,421
192	$44,789	$56,988	$101,776	$12,972,433

第16年供款共

$1,221,317

第16年利息

$550,202

第16年共還本金

$671,115

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$44,593	$57,184	$101,776	$12,915,249
194	$44,396	$57,380	$101,776	$12,857,869
195	$44,199	$57,578	$101,776	$12,800,291
196	$44,001	$57,775	$101,776	$12,742,516
197	$43,802	$57,974	$101,776	$12,684,542
198	$43,603	$58,173	$101,776	$12,626,369
199	$43,403	$58,373	$101,776	$12,567,995
200	$43,202	$58,574	$101,776	$12,509,421
201	$43,001	$58,775	$101,776	$12,450,646
202	$42,799	$58,977	$101,776	$12,391,669
203	$42,596	$59,180	$101,776	$12,332,489
204	$42,393	$59,384	$101,776	$12,273,105

第17年供款共

$1,221,317

第17年利息

$521,989

第17年共還本金

$699,328

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$42,189	$59,588	$101,776	$12,213,517
206	$41,984	$59,792	$101,776	$12,153,725
207	$41,778	$59,998	$101,776	$12,093,727
208	$41,572	$60,204	$101,776	$12,033,523
209	$41,365	$60,411	$101,776	$11,973,112
210	$41,158	$60,619	$101,776	$11,912,493
211	$40,949	$60,827	$101,776	$11,851,665
212	$40,740	$61,036	$101,776	$11,790,629
213	$40,530	$61,246	$101,776	$11,729,383
214	$40,320	$61,457	$101,776	$11,667,926
215	$40,108	$61,668	$101,776	$11,606,258
216	$39,897	$61,880	$101,776	$11,544,378

第18年供款共

$1,221,317

第18年利息

$492,591

第18年共還本金

$728,727

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$39,684	$62,093	$101,776	$11,482,286
218	$39,470	$62,306	$101,776	$11,419,980
219	$39,256	$62,520	$101,776	$11,357,459
220	$39,041	$62,735	$101,776	$11,294,724
221	$38,826	$62,951	$101,776	$11,231,773
222	$38,609	$63,167	$101,776	$11,168,606
223	$38,392	$63,384	$101,776	$11,105,222
224	$38,174	$63,602	$101,776	$11,041,619
225	$37,956	$63,821	$101,776	$10,977,799
226	$37,736	$64,040	$101,776	$10,913,758
227	$37,516	$64,260	$101,776	$10,849,498
228	$37,295	$64,481	$101,776	$10,785,017

第19年供款共

$1,221,317

第19年利息

$461,956

第19年共還本金

$759,362

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$37,073	$64,703	$101,776	$10,720,314
230	$36,851	$64,925	$101,776	$10,655,388
231	$36,628	$65,149	$101,776	$10,590,240
232	$36,404	$65,372	$101,776	$10,524,867
233	$36,179	$65,597	$101,776	$10,459,270
234	$35,954	$65,823	$101,776	$10,393,447
235	$35,727	$66,049	$101,776	$10,327,398
236	$35,500	$66,276	$101,776	$10,261,122
237	$35,273	$66,504	$101,776	$10,194,619
238	$35,044	$66,732	$101,776	$10,127,886
239	$34,815	$66,962	$101,776	$10,060,924
240	$34,584	$67,192	$101,776	$9,993,732

第20年供款共

$1,221,317

第20年利息

$430,033

第20年共還本金

$791,284

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$34,353	$67,423	$101,776	$9,926,309
242	$34,122	$67,655	$101,776	$9,858,655
243	$33,889	$67,887	$101,776	$9,790,767
244	$33,656	$68,121	$101,776	$9,722,647
245	$33,422	$68,355	$101,776	$9,654,292
246	$33,187	$68,590	$101,776	$9,585,702
247	$32,951	$68,826	$101,776	$9,516,876
248	$32,714	$69,062	$101,776	$9,447,814
249	$32,477	$69,300	$101,776	$9,378,515
250	$32,239	$69,538	$101,776	$9,308,977
251	$32,000	$69,777	$101,776	$9,239,200
252	$31,760	$70,017	$101,776	$9,169,183

第21年供款共

$1,221,317

第21年利息

$396,768

第21年共還本金

$824,549

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$31,519	$70,257	$101,776	$9,098,926
254	$31,278	$70,499	$101,776	$9,028,427
255	$31,035	$70,741	$101,776	$8,957,686
256	$30,792	$70,984	$101,776	$8,886,701
257	$30,548	$71,228	$101,776	$8,815,473
258	$30,303	$71,473	$101,776	$8,744,000
259	$30,057	$71,719	$101,776	$8,672,281
260	$29,811	$71,965	$101,776	$8,600,315
261	$29,564	$72,213	$101,776	$8,528,102
262	$29,315	$72,461	$101,776	$8,455,641
263	$29,066	$72,710	$101,776	$8,382,931
264	$28,816	$72,960	$101,776	$8,309,971

第22年供款共

$1,221,317

第22年利息

$362,105

第22年共還本金

$859,212

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$28,566	$73,211	$101,776	$8,236,760
266	$28,314	$73,463	$101,776	$8,163,297
267	$28,061	$73,715	$101,776	$8,089,582
268	$27,808	$73,969	$101,776	$8,015,614
269	$27,554	$74,223	$101,776	$7,941,391
270	$27,299	$74,478	$101,776	$7,866,913
271	$27,043	$74,734	$101,776	$7,792,179
272	$26,786	$74,991	$101,776	$7,717,188
273	$26,528	$75,249	$101,776	$7,641,940
274	$26,269	$75,507	$101,776	$7,566,433
275	$26,010	$75,767	$101,776	$7,490,666
276	$25,749	$76,027	$101,776	$7,414,638

第23年供款共

$1,221,317

第23年利息

$325,985

第23年共還本金

$895,333

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$25,488	$76,289	$101,776	$7,338,350
278	$25,226	$76,551	$101,776	$7,261,799
279	$24,962	$76,814	$101,776	$7,184,985
280	$24,698	$77,078	$101,776	$7,107,907
281	$24,433	$77,343	$101,776	$7,030,564
282	$24,168	$77,609	$101,776	$6,952,955
283	$23,901	$77,876	$101,776	$6,875,079
284	$23,633	$78,143	$101,776	$6,796,936
285	$23,364	$78,412	$101,776	$6,718,524
286	$23,095	$78,682	$101,776	$6,639,842
287	$22,824	$78,952	$101,776	$6,560,890
288	$22,553	$79,223	$101,776	$6,481,667

第24年供款共

$1,221,317

第24年利息

$288,346

第24年共還本金

$932,971

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$22,281	$79,496	$101,776	$6,402,171
290	$22,007	$79,769	$101,776	$6,322,402
291	$21,733	$80,043	$101,776	$6,242,359
292	$21,458	$80,318	$101,776	$6,162,041
293	$21,182	$80,594	$101,776	$6,081,446
294	$20,905	$80,871	$101,776	$6,000,575
295	$20,627	$81,149	$101,776	$5,919,425
296	$20,348	$81,428	$101,776	$5,837,997
297	$20,068	$81,708	$101,776	$5,756,289
298	$19,787	$81,989	$101,776	$5,674,300
299	$19,505	$82,271	$101,776	$5,592,029
300	$19,223	$82,554	$101,776	$5,509,475

第25年供款共

$1,221,317

第25年利息

$249,125

第25年共還本金

$972,192

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$18,939	$82,838	$101,776	$5,426,637
302	$18,654	$83,122	$101,776	$5,343,515
303	$18,368	$83,408	$101,776	$5,260,107
304	$18,082	$83,695	$101,776	$5,176,412
305	$17,794	$83,983	$101,776	$5,092,429
306	$17,505	$84,271	$101,776	$5,008,158
307	$17,216	$84,561	$101,776	$4,923,597
308	$16,925	$84,852	$101,776	$4,838,745
309	$16,633	$85,143	$101,776	$4,753,602
310	$16,341	$85,436	$101,776	$4,668,166
311	$16,047	$85,730	$101,776	$4,582,437
312	$15,752	$86,024	$101,776	$4,496,412

第26年供款共

$1,221,317

第26年利息

$208,255

第26年共還本金

$1,013,062

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$15,456	$86,320	$101,776	$4,410,092
314	$15,160	$86,617	$101,776	$4,323,476
315	$14,862	$86,914	$101,776	$4,236,561
316	$14,563	$87,213	$101,776	$4,149,348
317	$14,263	$87,513	$101,776	$4,061,835
318	$13,963	$87,814	$101,776	$3,974,021
319	$13,661	$88,116	$101,776	$3,885,905
320	$13,358	$88,419	$101,776	$3,797,486
321	$13,054	$88,723	$101,776	$3,708,764
322	$12,749	$89,028	$101,776	$3,619,736
323	$12,443	$89,334	$101,776	$3,530,403
324	$12,136	$89,641	$101,776	$3,440,762

第27年供款共

$1,221,317

第27年利息

$165,667

第27年共還本金

$1,055,650

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$11,828	$89,949	$101,776	$3,350,813
326	$11,518	$90,258	$101,776	$3,260,555
327	$11,208	$90,568	$101,776	$3,169,987
328	$10,897	$90,880	$101,776	$3,079,107
329	$10,584	$91,192	$101,776	$2,987,915
330	$10,271	$91,505	$101,776	$2,896,410
331	$9,956	$91,820	$101,776	$2,804,590
332	$9,641	$92,136	$101,776	$2,712,454
333	$9,324	$92,452	$101,776	$2,620,002
334	$9,006	$92,770	$101,776	$2,527,232
335	$8,687	$93,089	$101,776	$2,434,142
336	$8,367	$93,409	$101,776	$2,340,733

第28年供款共

$1,221,317

第28年利息

$121,289

第28年共還本金

$1,100,029

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$8,046	$93,730	$101,776	$2,247,003
338	$7,724	$94,052	$101,776	$2,152,951
339	$7,401	$94,376	$101,776	$2,058,575
340	$7,076	$94,700	$101,776	$1,963,875
341	$6,751	$95,026	$101,776	$1,868,849
342	$6,424	$95,352	$101,776	$1,773,497
343	$6,096	$95,680	$101,776	$1,677,817
344	$5,767	$96,009	$101,776	$1,581,808
345	$5,437	$96,339	$101,776	$1,485,469
346	$5,106	$96,670	$101,776	$1,388,799
347	$4,774	$97,002	$101,776	$1,291,797
348	$4,441	$97,336	$101,776	$1,194,461

第29年供款共

$1,221,317

第29年利息

$75,045

第29年共還本金

$1,146,273

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$4,106	$97,670	$101,776	$1,096,790
350	$3,770	$98,006	$101,776	$998,784
351	$3,433	$98,343	$101,776	$900,441
352	$3,095	$98,681	$101,776	$801,760
353	$2,756	$99,020	$101,776	$702,739
354	$2,416	$99,361	$101,776	$603,379
355	$2,074	$99,702	$101,776	$503,676
356	$1,731	$100,045	$101,776	$403,631
357	$1,387	$100,389	$101,776	$303,242
358	$1,042	$100,734	$101,776	$202,508
359	$696	$101,080	$101,776	$101,428
360	$349	$101,428	$101,776	$0

第30年供款共

$1,221,317

第30年利息

$26,857

第30年共還本金

$1,194,461

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$48,803,270

免责声明

笋盘推介

按揭保险费
info