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$60,994,416

每月供款
$103,716

首期

$21,400,000

总贷款额

$21,400,000

總利息

$15,937,416

印花税

$1,819,000

其他

$438,000

置业成本总预算

HK$23,657,000

$207,430

置业成本总预算

HK$23,657,000

首期

$21,400,000
印花税

$1,819,000
- AVD
  
  $1,819,000
律师费

$ 10,000
代理佣金

$428,000
按揭保险费

不适用

$207,430

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

清水湾巨园别墅

thumb_up

罕有巨园别墅

实

1,742 呎

@24,684

建

2,200 呎

@19,545

hotel_class 楼王

售$4,300 万

实

1,742 呎

@24,684

建

2,200 呎

@19,545

售$4,300 万

hotel_class 楼王

清水湾怡景别墅

thumb_up

CLEAR WATER BAY VILLA

实

1,476 呎

@28,997

建

2,000 呎

@21,400

local_fire_department 至HIT

售$4,280 万

实

1,476 呎

@28,997

建

2,000 呎

@21,400

售$4,280 万

local_fire_department 至HIT

KOL实拍

西贡西沙小筑

thumb_up

海景别墅

实

1,519 呎

@28,176

建

1,994 呎

@21,464

hotel_class 楼王 vpn_key 有匙即睇

售$4,280 万

实

1,519 呎

@28,176

建

1,994 呎

@21,464

售$4,280 万

hotel_class 楼王 vpn_key 有匙即睇

沙田云端

thumb_up

丽坪路特色单位连天台**4房**新鸿基楼

实

1,522 呎

@28,614

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

售$4,355 万

实

1,522 呎

@28,614

售$4,355 万

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

西贡西贡

thumb_up

EXCELLENT BIG HOUSE FOR EXTENDED FAMILY

建

4,200 呎

@10,000

local_fire_department 至HIT local_offer 低水笋价

售$4,200 万

建

4,200 呎

@10,000

售$4,200 万

local_fire_department 至HIT local_offer 低水笋价

西贡匡湖居

thumb_up

名牌豪宅匡湖居全海景

实

1,819 呎

@23,090

建

2,391 呎

@17,566

local_fire_department 至HIT local_offer 低水笋价 vpn_key 有匙即睇 pets 爱竉必选

售$4,200 万

实

1,819 呎

@23,090

建

2,391 呎

@17,566

售$4,200 万

local_fire_department 至HIT local_offer 低水笋价 vpn_key 有匙即睇 pets 爱竉必选

清水湾康曦花园

thumb_up

康曦花园

实

1,473 呎

@28,513

建

2,802 呎

@14,989

local_fire_department 至HIT

售$4,200 万

实

1,473 呎

@28,513

建

2,802 呎

@14,989

售$4,200 万

local_fire_department 至HIT

360

西贡爱琴居

thumb_up

全海景别墅屋

实

1,773 呎

@23,689

建

2,291 呎

@18,333

local_fire_department 至HIT

售$4,200 万

实

1,773 呎

@23,689

建

2,291 呎

@18,333

售$4,200 万

local_fire_department 至HIT

西贡 133 PORTOFINO

thumb_up

BEAUTIFUL APARTMENT WITH LAREG ROOF TERRACE

实

1,239 呎

@33,898

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买

售$4,200 万

实

1,239 呎

@33,898

售$4,200 万

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买

西贡银辉别墅

thumb_up

海景靓装

实

1,893 呎

@23,138

建

2,300 呎

@19,043

local_fire_department 至HIT

售$4,380 万

实

1,893 呎

@23,138

建

2,300 呎

@19,043

售$4,380 万

local_fire_department 至HIT

VR实景 360

清水湾爱琴居全独立海景别墅

thumb_up

银线湾全独立海景别墅

实

1,770 呎

@24,181

建

2,291 呎

@18,682

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

售$4,280 万

实

1,770 呎

@24,181

建

2,291 呎

@18,682

售$4,280 万

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

西贡匡湖居可泊3车

thumb_up

移民急让 !! 海景大单边 !!

实

1,945 呎

@22,005

建

2,554 呎

@16,758

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

售$4,280 万

实

1,945 呎

@22,005

建

2,554 呎

@16,758

售$4,280 万

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

利率	15年	20年	25年	30年
1.000	$128,078	$98,417	$80,651	$68,831
1.500	$132,839	$103,265	$85,586	$73,856
2.000	$137,711	$108,259	$90,705	$79,099
2.500	$142,693	$113,399	$96,004	$84,556
3.000	$147,784	$118,684	$101,481	$90,223
3.500	$152,985	$124,111	$107,133	$96,096
4.000	$158,293	$129,680	$112,957	$102,167
4.125	$159,637	$131,094	$114,439	$103,715
4.500	$163,709	$135,387	$118,948	$108,431
5.000	$169,230	$141,231	$125,102	$114,880
5.500	$174,856	$147,208	$131,415	$121,507
6.000	$180,585	$153,316	$137,880	$128,304

每月供款$103,716

年期

30年

贷款金额

$21,400,000

總利息

$15,937,416

总贷款连利息

$37,337,416

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$73,563	$30,153	$103,715	$21,369,847
2	$73,459	$30,256	$103,715	$21,339,591
3	$73,355	$30,360	$103,715	$21,309,231
4	$73,250	$30,465	$103,715	$21,278,767
5	$73,146	$30,569	$103,715	$21,248,197
6	$73,041	$30,674	$103,715	$21,217,523
7	$72,935	$30,780	$103,715	$21,186,743
8	$72,829	$30,886	$103,715	$21,155,857
9	$72,723	$30,992	$103,715	$21,124,866
10	$72,617	$31,098	$103,715	$21,093,767
11	$72,510	$31,205	$103,715	$21,062,562
12	$72,403	$31,312	$103,715	$21,031,250

第1年供款共

$1,244,581

第1年利息

$875,830

第1年共還本金

$368,750

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$72,295	$31,420	$103,715	$20,999,830
14	$72,187	$31,528	$103,715	$20,968,301
15	$72,079	$31,637	$103,715	$20,936,665
16	$71,970	$31,745	$103,715	$20,904,920
17	$71,861	$31,854	$103,715	$20,873,065
18	$71,751	$31,964	$103,715	$20,841,101
19	$71,641	$32,074	$103,715	$20,809,028
20	$71,531	$32,184	$103,715	$20,776,844
21	$71,420	$32,295	$103,715	$20,744,549
22	$71,309	$32,406	$103,715	$20,712,143
23	$71,198	$32,517	$103,715	$20,679,626
24	$71,086	$32,629	$103,715	$20,646,997

第2年供款共

$1,244,581

第2年利息

$860,328

第2年共還本金

$384,252

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$70,974	$32,741	$103,715	$20,614,256
26	$70,862	$32,854	$103,715	$20,581,403
27	$70,749	$32,966	$103,715	$20,548,436
28	$70,635	$33,080	$103,715	$20,515,357
29	$70,522	$33,194	$103,715	$20,482,163
30	$70,407	$33,308	$103,715	$20,448,856
31	$70,293	$33,422	$103,715	$20,415,433
32	$70,178	$33,537	$103,715	$20,381,896
33	$70,063	$33,652	$103,715	$20,348,244
34	$69,947	$33,768	$103,715	$20,314,476
35	$69,831	$33,884	$103,715	$20,280,592
36	$69,715	$34,001	$103,715	$20,246,592

第3年供款共

$1,244,581

第3年利息

$844,175

第3年共還本金

$400,406

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$69,598	$34,117	$103,715	$20,212,474
38	$69,480	$34,235	$103,715	$20,178,240
39	$69,363	$34,352	$103,715	$20,143,887
40	$69,245	$34,470	$103,715	$20,109,417
41	$69,126	$34,589	$103,715	$20,074,828
42	$69,007	$34,708	$103,715	$20,040,120
43	$68,888	$34,827	$103,715	$20,005,293
44	$68,768	$34,947	$103,715	$19,970,346
45	$68,648	$35,067	$103,715	$19,935,279
46	$68,528	$35,188	$103,715	$19,900,092
47	$68,407	$35,308	$103,715	$19,864,783
48	$68,285	$35,430	$103,715	$19,829,353

第4年供款共

$1,244,581

第4年利息

$827,342

第4年共還本金

$417,238

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$68,163	$35,552	$103,715	$19,793,802
50	$68,041	$35,674	$103,715	$19,758,128
51	$67,919	$35,796	$103,715	$19,722,331
52	$67,796	$35,920	$103,715	$19,686,412
53	$67,672	$36,043	$103,715	$19,650,369
54	$67,548	$36,167	$103,715	$19,614,202
55	$67,424	$36,291	$103,715	$19,577,911
56	$67,299	$36,416	$103,715	$19,541,495
57	$67,174	$36,541	$103,715	$19,504,954
58	$67,048	$36,667	$103,715	$19,468,287
59	$66,922	$36,793	$103,715	$19,431,494
60	$66,796	$36,919	$103,715	$19,394,575

第5年供款共

$1,244,581

第5年利息

$809,802

第5年共還本金

$434,779

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$66,669	$37,046	$103,715	$19,357,528
62	$66,542	$37,174	$103,715	$19,320,355
63	$66,414	$37,301	$103,715	$19,283,054
64	$66,285	$37,430	$103,715	$19,245,624
65	$66,157	$37,558	$103,715	$19,208,066
66	$66,028	$37,687	$103,715	$19,170,379
67	$65,898	$37,817	$103,715	$19,132,562
68	$65,768	$37,947	$103,715	$19,094,615
69	$65,638	$38,077	$103,715	$19,056,538
70	$65,507	$38,208	$103,715	$19,018,329
71	$65,376	$38,340	$103,715	$18,979,990
72	$65,244	$38,471	$103,715	$18,941,518

第6年供款共

$1,244,581

第6年利息

$791,524

第6年共還本金

$453,056

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$65,111	$38,604	$103,715	$18,902,915
74	$64,979	$38,736	$103,715	$18,864,179
75	$64,846	$38,869	$103,715	$18,825,309
76	$64,712	$39,003	$103,715	$18,786,306
77	$64,578	$39,137	$103,715	$18,747,169
78	$64,443	$39,272	$103,715	$18,707,897
79	$64,308	$39,407	$103,715	$18,668,491
80	$64,173	$39,542	$103,715	$18,628,949
81	$64,037	$39,678	$103,715	$18,589,271
82	$63,901	$39,814	$103,715	$18,549,456
83	$63,764	$39,951	$103,715	$18,509,505
84	$63,626	$40,089	$103,715	$18,469,416

第7年供款共

$1,244,581

第7年利息

$772,478

第7年共還本金

$472,102

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$63,489	$40,226	$103,715	$18,429,190
86	$63,350	$40,365	$103,715	$18,388,825
87	$63,212	$40,503	$103,715	$18,348,322
88	$63,072	$40,643	$103,715	$18,307,679
89	$62,933	$40,782	$103,715	$18,266,897
90	$62,792	$40,923	$103,715	$18,225,974
91	$62,652	$41,063	$103,715	$18,184,911
92	$62,511	$41,204	$103,715	$18,143,706
93	$62,369	$41,346	$103,715	$18,102,360
94	$62,227	$41,488	$103,715	$18,060,872
95	$62,084	$41,631	$103,715	$18,019,241
96	$61,941	$41,774	$103,715	$17,977,467

第8年供款共

$1,244,581

第8年利息

$752,632

第8年共還本金

$491,949

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$61,798	$41,917	$103,715	$17,935,550
98	$61,653	$42,062	$103,715	$17,893,488
99	$61,509	$42,206	$103,715	$17,851,282
100	$61,364	$42,351	$103,715	$17,808,931
101	$61,218	$42,497	$103,715	$17,766,434
102	$61,072	$42,643	$103,715	$17,723,791
103	$60,926	$42,790	$103,715	$17,681,002
104	$60,778	$42,937	$103,715	$17,638,065
105	$60,631	$43,084	$103,715	$17,594,981
106	$60,483	$43,232	$103,715	$17,551,749
107	$60,334	$43,381	$103,715	$17,508,368
108	$60,185	$43,530	$103,715	$17,464,838

第9年供款共

$1,244,581

第9年利息

$731,951

第9年共還本金

$512,630

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$60,035	$43,680	$103,715	$17,421,158
110	$59,885	$43,830	$103,715	$17,377,328
111	$59,735	$43,980	$103,715	$17,333,348
112	$59,583	$44,132	$103,715	$17,289,216
113	$59,432	$44,283	$103,715	$17,244,933
114	$59,279	$44,436	$103,715	$17,200,497
115	$59,127	$44,588	$103,715	$17,155,909
116	$58,973	$44,742	$103,715	$17,111,167
117	$58,820	$44,895	$103,715	$17,066,272
118	$58,665	$45,050	$103,715	$17,021,222
119	$58,510	$45,205	$103,715	$16,976,017
120	$58,355	$45,360	$103,715	$16,930,657

第10年供款共

$1,244,581

第10年利息

$710,400

第10年共還本金

$534,180

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$58,199	$45,516	$103,715	$16,885,141
122	$58,043	$45,672	$103,715	$16,839,469
123	$57,886	$45,829	$103,715	$16,793,640
124	$57,728	$45,987	$103,715	$16,747,653
125	$57,570	$46,145	$103,715	$16,701,508
126	$57,411	$46,304	$103,715	$16,655,204
127	$57,252	$46,463	$103,715	$16,608,741
128	$57,093	$46,622	$103,715	$16,562,119
129	$56,932	$46,783	$103,715	$16,515,336
130	$56,771	$46,944	$103,715	$16,468,393
131	$56,610	$47,105	$103,715	$16,421,288
132	$56,448	$47,267	$103,715	$16,374,021

第11年供款共

$1,244,581

第11年利息

$687,944

第11年共還本金

$556,637

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$56,286	$47,429	$103,715	$16,326,591
134	$56,123	$47,592	$103,715	$16,278,999
135	$55,959	$47,756	$103,715	$16,231,243
136	$55,795	$47,920	$103,715	$16,183,323
137	$55,630	$48,085	$103,715	$16,135,238
138	$55,465	$48,250	$103,715	$16,086,988
139	$55,299	$48,416	$103,715	$16,038,572
140	$55,133	$48,582	$103,715	$15,989,989
141	$54,966	$48,749	$103,715	$15,941,240
142	$54,798	$48,917	$103,715	$15,892,323
143	$54,630	$49,085	$103,715	$15,843,238
144	$54,461	$49,254	$103,715	$15,793,984

第12年供款共

$1,244,581

第12年利息

$664,544

第12年共還本金

$580,037

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$54,292	$49,423	$103,715	$15,744,561
146	$54,122	$49,593	$103,715	$15,694,968
147	$53,951	$49,764	$103,715	$15,645,204
148	$53,780	$49,935	$103,715	$15,595,269
149	$53,609	$50,106	$103,715	$15,545,163
150	$53,436	$50,279	$103,715	$15,494,884
151	$53,264	$50,451	$103,715	$15,444,433
152	$53,090	$50,625	$103,715	$15,393,808
153	$52,916	$50,799	$103,715	$15,343,009
154	$52,742	$50,973	$103,715	$15,292,036
155	$52,566	$51,149	$103,715	$15,240,887
156	$52,391	$51,324	$103,715	$15,189,563

第13年供款共

$1,244,581

第13年利息

$640,159

第13年共還本金

$604,421

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$52,214	$51,501	$103,715	$15,138,062
158	$52,037	$51,678	$103,715	$15,086,384
159	$51,859	$51,856	$103,715	$15,034,528
160	$51,681	$52,034	$103,715	$14,982,494
161	$51,502	$52,213	$103,715	$14,930,282
162	$51,323	$52,392	$103,715	$14,877,890
163	$51,143	$52,572	$103,715	$14,825,317
164	$50,962	$52,753	$103,715	$14,772,564
165	$50,781	$52,934	$103,715	$14,719,630
166	$50,599	$53,116	$103,715	$14,666,514
167	$50,416	$53,299	$103,715	$14,613,215
168	$50,233	$53,482	$103,715	$14,559,733

第14年供款共

$1,244,581

第14年利息

$614,750

第14年共還本金

$629,830

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$50,049	$53,666	$103,715	$14,506,067
170	$49,865	$53,850	$103,715	$14,452,216
171	$49,679	$54,036	$103,715	$14,398,181
172	$49,494	$54,221	$103,715	$14,343,959
173	$49,307	$54,408	$103,715	$14,289,552
174	$49,120	$54,595	$103,715	$14,234,957
175	$48,933	$54,782	$103,715	$14,180,175
176	$48,744	$54,971	$103,715	$14,125,204
177	$48,555	$55,160	$103,715	$14,070,044
178	$48,366	$55,349	$103,715	$14,014,695
179	$48,176	$55,540	$103,715	$13,959,155
180	$47,985	$55,730	$103,715	$13,903,425

第15年供款共

$1,244,581

第15年利息

$588,273

第15年共還本金

$656,308

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$47,793	$55,922	$103,715	$13,847,503
182	$47,601	$56,114	$103,715	$13,791,389
183	$47,408	$56,307	$103,715	$13,735,082
184	$47,214	$56,501	$103,715	$13,678,581
185	$47,020	$56,695	$103,715	$13,621,886
186	$46,825	$56,890	$103,715	$13,564,996
187	$46,630	$57,085	$103,715	$13,507,911
188	$46,433	$57,282	$103,715	$13,450,629
189	$46,237	$57,479	$103,715	$13,393,151
190	$46,039	$57,676	$103,715	$13,335,475
191	$45,841	$57,874	$103,715	$13,277,600
192	$45,642	$58,073	$103,715	$13,219,527

第16年供款共

$1,244,581

第16年利息

$560,682

第16年共還本金

$683,898

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$45,442	$58,273	$103,715	$13,161,254
194	$45,242	$58,473	$103,715	$13,102,781
195	$45,041	$58,674	$103,715	$13,044,107
196	$44,839	$58,876	$103,715	$12,985,231
197	$44,637	$59,078	$103,715	$12,926,152
198	$44,434	$59,281	$103,715	$12,866,871
199	$44,230	$59,485	$103,715	$12,807,386
200	$44,025	$59,690	$103,715	$12,747,696
201	$43,820	$59,895	$103,715	$12,687,801
202	$43,614	$60,101	$103,715	$12,627,700
203	$43,408	$60,307	$103,715	$12,567,393
204	$43,200	$60,515	$103,715	$12,506,879

第17年供款共

$1,244,581

第17年利息

$531,932

第17年共還本金

$712,648

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$42,992	$60,723	$103,715	$12,446,156
206	$42,784	$60,931	$103,715	$12,385,225
207	$42,574	$61,141	$103,715	$12,324,084
208	$42,364	$61,351	$103,715	$12,262,733
209	$42,153	$61,562	$103,715	$12,201,171
210	$41,942	$61,774	$103,715	$12,139,397
211	$41,729	$61,986	$103,715	$12,077,411
212	$41,516	$62,199	$103,715	$12,015,212
213	$41,302	$62,413	$103,715	$11,952,800
214	$41,088	$62,627	$103,715	$11,890,172
215	$40,872	$62,843	$103,715	$11,827,330
216	$40,656	$63,059	$103,715	$11,764,271

第18年供款共

$1,244,581

第18年利息

$501,973

第18年共還本金

$742,607

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$40,440	$63,275	$103,715	$11,700,996
218	$40,222	$63,493	$103,715	$11,637,503
219	$40,004	$63,711	$103,715	$11,573,792
220	$39,785	$63,930	$103,715	$11,509,862
221	$39,565	$64,150	$103,715	$11,445,712
222	$39,345	$64,370	$103,715	$11,381,341
223	$39,123	$64,592	$103,715	$11,316,750
224	$38,901	$64,814	$103,715	$11,251,936
225	$38,679	$65,037	$103,715	$11,186,900
226	$38,455	$65,260	$103,715	$11,121,639
227	$38,231	$65,484	$103,715	$11,056,155
228	$38,006	$65,710	$103,715	$10,990,446

第19年供款共

$1,244,581

第19年利息

$470,755

第19年共還本金

$773,826

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$37,780	$65,935	$103,715	$10,924,510
230	$37,553	$66,162	$103,715	$10,858,348
231	$37,326	$66,389	$103,715	$10,791,959
232	$37,097	$66,618	$103,715	$10,725,341
233	$36,868	$66,847	$103,715	$10,658,494
234	$36,639	$67,076	$103,715	$10,591,418
235	$36,408	$67,307	$103,715	$10,524,111
236	$36,177	$67,538	$103,715	$10,456,572
237	$35,944	$67,771	$103,715	$10,388,802
238	$35,712	$68,004	$103,715	$10,320,798
239	$35,478	$68,237	$103,715	$10,252,561
240	$35,243	$68,472	$103,715	$10,184,089

第20年供款共

$1,244,581

第20年利息

$438,224

第20年共還本金

$806,356

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$35,008	$68,707	$103,715	$10,115,382
242	$34,772	$68,943	$103,715	$10,046,438
243	$34,535	$69,180	$103,715	$9,977,258
244	$34,297	$69,418	$103,715	$9,907,840
245	$34,058	$69,657	$103,715	$9,838,183
246	$33,819	$69,896	$103,715	$9,768,287
247	$33,578	$70,137	$103,715	$9,698,150
248	$33,337	$70,378	$103,715	$9,627,772
249	$33,095	$70,620	$103,715	$9,557,153
250	$32,853	$70,862	$103,715	$9,486,291
251	$32,609	$71,106	$103,715	$9,415,185
252	$32,365	$71,350	$103,715	$9,343,834

第21年供款共

$1,244,581

第21年利息

$404,326

第21年共還本金

$840,255

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$32,119	$71,596	$103,715	$9,272,239
254	$31,873	$71,842	$103,715	$9,200,397
255	$31,626	$72,089	$103,715	$9,128,308
256	$31,379	$72,336	$103,715	$9,055,972
257	$31,130	$72,585	$103,715	$8,983,387
258	$30,880	$72,835	$103,715	$8,910,552
259	$30,630	$73,085	$103,715	$8,837,467
260	$30,379	$73,336	$103,715	$8,764,131
261	$30,127	$73,588	$103,715	$8,690,542
262	$29,874	$73,841	$103,715	$8,616,701
263	$29,620	$74,095	$103,715	$8,542,606
264	$29,365	$74,350	$103,715	$8,468,256

第22年供款共

$1,244,581

第22年利息

$369,002

第22年共還本金

$875,578

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$29,110	$74,605	$103,715	$8,393,651
266	$28,853	$74,862	$103,715	$8,318,789
267	$28,596	$75,119	$103,715	$8,243,670
268	$28,338	$75,377	$103,715	$8,168,292
269	$28,079	$75,637	$103,715	$8,092,656
270	$27,819	$75,897	$103,715	$8,016,759
271	$27,558	$76,157	$103,715	$7,940,602
272	$27,296	$76,419	$103,715	$7,864,182
273	$27,033	$76,682	$103,715	$7,787,501
274	$26,770	$76,946	$103,715	$7,710,555
275	$26,505	$77,210	$103,715	$7,633,345
276	$26,240	$77,475	$103,715	$7,555,870

第23年供款共

$1,244,581

第23年利息

$332,194

第23年共還本金

$912,387

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$25,973	$77,742	$103,715	$7,478,128
278	$25,706	$78,009	$103,715	$7,400,119
279	$25,438	$78,277	$103,715	$7,321,842
280	$25,169	$78,546	$103,715	$7,243,296
281	$24,899	$78,816	$103,715	$7,164,479
282	$24,628	$79,087	$103,715	$7,085,392
283	$24,356	$79,359	$103,715	$7,006,033
284	$24,083	$79,632	$103,715	$6,926,401
285	$23,810	$79,906	$103,715	$6,846,496
286	$23,535	$80,180	$103,715	$6,766,316
287	$23,259	$80,456	$103,715	$6,685,860
288	$22,983	$80,732	$103,715	$6,605,127

第24年供款共

$1,244,581

第24年利息

$293,838

第24年共還本金

$950,742

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$22,705	$81,010	$103,715	$6,524,117
290	$22,427	$81,288	$103,715	$6,442,829
291	$22,147	$81,568	$103,715	$6,361,261
292	$21,867	$81,848	$103,715	$6,279,413
293	$21,585	$82,130	$103,715	$6,197,284
294	$21,303	$82,412	$103,715	$6,114,872
295	$21,020	$82,695	$103,715	$6,032,176
296	$20,736	$82,979	$103,715	$5,949,197
297	$20,450	$83,265	$103,715	$5,865,932
298	$20,164	$83,551	$103,715	$5,782,381
299	$19,877	$83,838	$103,715	$5,698,543
300	$19,589	$84,126	$103,715	$5,614,417

第25年供款共

$1,244,581

第25年利息

$253,870

第25年共還本金

$990,710

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$19,300	$84,415	$103,715	$5,530,002
302	$19,009	$84,706	$103,715	$5,445,296
303	$18,718	$84,997	$103,715	$5,360,299
304	$18,426	$85,289	$103,715	$5,275,010
305	$18,133	$85,582	$103,715	$5,189,428
306	$17,839	$85,876	$103,715	$5,103,551
307	$17,543	$86,172	$103,715	$5,017,380
308	$17,247	$86,468	$103,715	$4,930,912
309	$16,950	$86,765	$103,715	$4,844,147
310	$16,652	$87,063	$103,715	$4,757,084
311	$16,352	$87,363	$103,715	$4,669,721
312	$16,052	$87,663	$103,715	$4,582,058

第26年供款共

$1,244,581

第26年利息

$212,222

第26年共還本金

$1,032,359

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$15,751	$87,964	$103,715	$4,494,094
314	$15,448	$88,267	$103,715	$4,405,827
315	$15,145	$88,570	$103,715	$4,317,257
316	$14,841	$88,874	$103,715	$4,228,383
317	$14,535	$89,180	$103,715	$4,139,203
318	$14,229	$89,487	$103,715	$4,049,717
319	$13,921	$89,794	$103,715	$3,959,922
320	$13,612	$90,103	$103,715	$3,869,820
321	$13,303	$90,413	$103,715	$3,779,407
322	$12,992	$90,723	$103,715	$3,688,684
323	$12,680	$91,035	$103,715	$3,597,648
324	$12,367	$91,348	$103,715	$3,506,300

第27年供款共

$1,244,581

第27年利息

$168,823

第27年共還本金

$1,075,758

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$12,053	$91,662	$103,715	$3,414,638
326	$11,738	$91,977	$103,715	$3,322,661
327	$11,422	$92,293	$103,715	$3,230,368
328	$11,104	$92,611	$103,715	$3,137,757
329	$10,786	$92,929	$103,715	$3,044,828
330	$10,467	$93,248	$103,715	$2,951,580
331	$10,146	$93,569	$103,715	$2,858,011
332	$9,824	$93,891	$103,715	$2,764,120
333	$9,502	$94,213	$103,715	$2,669,907
334	$9,178	$94,537	$103,715	$2,575,369
335	$8,853	$94,862	$103,715	$2,480,507
336	$8,527	$95,188	$103,715	$2,385,319

第28年供款共

$1,244,581

第28年利息

$123,599

第28年共還本金

$1,120,982

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$8,200	$95,516	$103,715	$2,289,803
338	$7,871	$95,844	$103,715	$2,193,959
339	$7,542	$96,173	$103,715	$2,097,786
340	$7,211	$96,504	$103,715	$2,001,282
341	$6,879	$96,836	$103,715	$1,904,447
342	$6,547	$97,169	$103,715	$1,807,278
343	$6,213	$97,503	$103,715	$1,709,776
344	$5,877	$97,838	$103,715	$1,611,938
345	$5,541	$98,174	$103,715	$1,513,764
346	$5,204	$98,511	$103,715	$1,415,252
347	$4,865	$98,850	$103,715	$1,316,402
348	$4,525	$99,190	$103,715	$1,217,212

第29年供款共

$1,244,581

第29年利息

$76,474

第29年共還本金

$1,168,106

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$4,184	$99,531	$103,715	$1,117,681
350	$3,842	$99,873	$103,715	$1,017,808
351	$3,499	$100,216	$103,715	$917,592
352	$3,154	$100,561	$103,715	$817,031
353	$2,809	$100,906	$103,715	$716,125
354	$2,462	$101,253	$103,715	$614,871
355	$2,114	$101,601	$103,715	$513,270
356	$1,764	$101,951	$103,715	$411,319
357	$1,414	$102,301	$103,715	$309,018
358	$1,062	$102,653	$103,715	$206,365
359	$709	$103,006	$103,715	$103,360
360	$355	$103,360	$103,715	$0

第30年供款共

$1,244,581

第30年利息

$27,368

第30年共還本金

$1,217,212

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$60,994,416

免责声明

笋盘推介

按揭保险费
info