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$47,177,306

每月供款
$101,675

首期

$8,991,000

总贷款额

$20,979,000

總利息

$15,623,881

印花税

$1,273,725

其他

$309,700

置业成本总预算

HK$10,574,425

$203,349

置业成本总预算

HK$10,574,425

首期

$8,991,000
印花税

$1,273,725
- AVD
  
  $1,273,725
律师费

$ 10,000
代理佣金

$299,700
按揭保险费

不适用

$203,349

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

西贡匡湖居第05期

thumb_up

匡湖居第05期

实

1,406 呎

@20,839

建

1,918 呎

@15,276

local_fire_department 至HIT

售$2,930 万

实

1,406 呎

@20,839

建

1,918 呎

@15,276

售$2,930 万

local_fire_department 至HIT

沙田御龙山

thumb_up

东铁线, 东南极高层马场全景, 有匙

实

1,409 呎

@20,937

建

1,815 呎

@16,253

pets 爱竉必选

售$2,950 万

实

1,409 呎

@20,937

建

1,815 呎

@16,253

售$2,950 万

pets 爱竉必选

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

西贡立德台

thumb_up

Sea View Garden House

实

1,561 呎

@19,218

建

2,000 呎

@15,000

local_fire_department 至HIT hotel_class 楼王 vpn_key 有匙即睇

售$3,000 万

实

1,561 呎

@19,218

建

2,000 呎

@15,000

售$3,000 万

local_fire_department 至HIT hotel_class 楼王 vpn_key 有匙即睇

沙田壹号云顶

thumb_up

极罕有大宅连天台^4房2套连车位^天台特色单位

实

1,322 呎

@23,298

建

1,842 呎

@16,721

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

售$3,080 万

实

1,322 呎

@23,298

建

1,842 呎

@16,721

售$3,080 万

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

VR实景

沙田壹号云顶第02期云顶峰

thumb_up

新鸿基🌟雋颂峯🔬頂層覆式🏡 [ 连天台 & 平台 ] 3️⃣房(套房) 连一个车位🚗.

实

1,356 呎

@21,976

建

1,718 呎

@17,346

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

售$2,980 万

实

1,356 呎

@21,976

建

1,718 呎

@17,346

售$2,980 万

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

清水湾俐富苑

thumb_up

清水湾别墅近路方便

实

1,966 呎

@15,158

建

2,600 呎

@11,462

vpn_key 有匙即睇 flight_takeoff 移民急让

售$2,980 万

实

1,966 呎

@15,158

建

2,600 呎

@11,462

售$2,980 万

vpn_key 有匙即睇 flight_takeoff 移民急让

西贡立德台

thumb_up

西贡

实

1,561 呎

@19,090

建

2,000 呎

@14,900

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买

售$2,980 万

实

1,561 呎

@19,090

建

2,000 呎

@14,900

售$2,980 万

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买

西贡匡湖居第01期

thumb_up

匡湖居第01期

实

1,048 呎

@28,626

建

1,460 呎

@20,548

local_fire_department 至HIT

售$3,000 万

实

1,048 呎

@28,626

建

1,460 呎

@20,548

售$3,000 万

local_fire_department 至HIT

清水湾打鼓岭别墅

thumb_up

罕有免管理费靓别墅

实

1,505 呎

@19,934

建

1,520 呎

@19,737

verified 首置必买

售$3,000 万

实

1,505 呎

@19,934

建

1,520 呎

@19,737

售$3,000 万

verified 首置必买

西贡匡湖居第01期

thumb_up

MARINA COVE

实

1,048 呎

@28,435

建

1,460 呎

@20,411

local_fire_department 至HIT directions_run 即走

售$2,980 万

实

1,048 呎

@28,435

建

1,460 呎

@20,411

售$2,980 万

local_fire_department 至HIT directions_run 即走

清水湾相思湾(晓波径)

thumb_up

清水湾海边花园屋

建

1,800 呎

@16,111

directions_run 即走 real_estate_agent 罕有放盘 hotel_class 楼王 flight_takeoff 移民急让

售$2,900 万

建

1,800 呎

@16,111

售$2,900 万

directions_run 即走 real_estate_agent 罕有放盘 hotel_class 楼王 flight_takeoff 移民急让

利率	15年	20年	25年	30年
1.000	$125,558	$96,481	$79,064	$67,477
1.500	$130,226	$101,233	$83,903	$72,403
2.000	$135,002	$106,129	$88,920	$77,542
2.500	$139,886	$111,168	$94,115	$82,892
3.000	$144,877	$116,349	$99,485	$88,448
3.500	$149,975	$121,670	$105,026	$94,205
4.000	$155,179	$127,129	$110,735	$100,157
4.125	$156,497	$128,515	$112,188	$101,675
4.500	$160,488	$132,724	$116,608	$106,298
5.000	$165,901	$138,452	$122,641	$112,620
5.500	$171,416	$144,312	$128,829	$119,116
6.000	$177,033	$150,300	$135,168	$125,780

每月供款$101,675

年期

30年

贷款金额

$20,979,000

總利息

$15,623,881

总贷款连利息

$36,602,881

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$72,115	$29,559	$101,675	$20,949,441
2	$72,014	$29,661	$101,675	$20,919,780
3	$71,912	$29,763	$101,675	$20,890,017
4	$71,809	$29,865	$101,675	$20,860,152
5	$71,707	$29,968	$101,675	$20,830,184
6	$71,604	$30,071	$101,675	$20,800,113
7	$71,500	$30,174	$101,675	$20,769,938
8	$71,397	$30,278	$101,675	$20,739,660
9	$71,293	$30,382	$101,675	$20,709,278
10	$71,188	$30,487	$101,675	$20,678,792
11	$71,083	$30,591	$101,675	$20,648,201
12	$70,978	$30,696	$101,675	$20,617,504

第1年供款共

$1,220,096

第1年利息

$858,600

第1年共還本金

$361,496

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$70,873	$30,802	$101,675	$20,586,702
14	$70,767	$30,908	$101,675	$20,555,794
15	$70,661	$31,014	$101,675	$20,524,780
16	$70,554	$31,121	$101,675	$20,493,659
17	$70,447	$31,228	$101,675	$20,462,432
18	$70,340	$31,335	$101,675	$20,431,097
19	$70,232	$31,443	$101,675	$20,399,654
20	$70,124	$31,551	$101,675	$20,368,103
21	$70,015	$31,659	$101,675	$20,336,444
22	$69,907	$31,768	$101,675	$20,304,675
23	$69,797	$31,877	$101,675	$20,272,798
24	$69,688	$31,987	$101,675	$20,240,811

第2年供款共

$1,220,096

第2年利息

$843,403

第2年共還本金

$376,693

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$69,578	$32,097	$101,675	$20,208,714
26	$69,467	$32,207	$101,675	$20,176,507
27	$69,357	$32,318	$101,675	$20,144,189
28	$69,246	$32,429	$101,675	$20,111,760
29	$69,134	$32,540	$101,675	$20,079,220
30	$69,022	$32,652	$101,675	$20,046,567
31	$68,910	$32,765	$101,675	$20,013,803
32	$68,797	$32,877	$101,675	$19,980,925
33	$68,684	$32,990	$101,675	$19,947,935
34	$68,571	$33,104	$101,675	$19,914,832
35	$68,457	$33,217	$101,675	$19,881,614
36	$68,343	$33,332	$101,675	$19,848,283

第3年供款共

$1,220,096

第3年利息

$827,567

第3年共還本金

$392,529

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$68,228	$33,446	$101,675	$19,814,836
38	$68,113	$33,561	$101,675	$19,781,275
39	$67,998	$33,677	$101,675	$19,747,599
40	$67,882	$33,792	$101,675	$19,713,806
41	$67,766	$33,908	$101,675	$19,679,898
42	$67,650	$34,025	$101,675	$19,645,873
43	$67,533	$34,142	$101,675	$19,611,731
44	$67,415	$34,259	$101,675	$19,577,472
45	$67,298	$34,377	$101,675	$19,543,094
46	$67,179	$34,495	$101,675	$19,508,599
47	$67,061	$34,614	$101,675	$19,473,985
48	$66,942	$34,733	$101,675	$19,439,252

第4年供款共

$1,220,096

第4年利息

$811,066

第4年共還本金

$409,030

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$66,822	$34,852	$101,675	$19,404,400
50	$66,703	$34,972	$101,675	$19,369,428
51	$66,582	$35,092	$101,675	$19,334,336
52	$66,462	$35,213	$101,675	$19,299,123
53	$66,341	$35,334	$101,675	$19,263,789
54	$66,219	$35,455	$101,675	$19,228,334
55	$66,097	$35,577	$101,675	$19,192,756
56	$65,975	$35,700	$101,675	$19,157,057
57	$65,852	$35,822	$101,675	$19,121,235
58	$65,729	$35,945	$101,675	$19,085,289
59	$65,606	$36,069	$101,675	$19,049,220
60	$65,482	$36,193	$101,675	$19,013,027

第5年供款共

$1,220,096

第5年利息

$793,871

第5年共還本金

$426,225

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$65,357	$36,317	$101,675	$18,976,710
62	$65,232	$36,442	$101,675	$18,940,268
63	$65,107	$36,567	$101,675	$18,903,700
64	$64,981	$36,693	$101,675	$18,867,007
65	$64,855	$36,819	$101,675	$18,830,188
66	$64,729	$36,946	$101,675	$18,793,242
67	$64,602	$37,073	$101,675	$18,756,169
68	$64,474	$37,200	$101,675	$18,718,968
69	$64,346	$37,328	$101,675	$18,681,640
70	$64,218	$37,457	$101,675	$18,644,184
71	$64,089	$37,585	$101,675	$18,606,598
72	$63,960	$37,714	$101,675	$18,568,884

第6年供款共

$1,220,096

第6年利息

$775,953

第6年共還本金

$444,143

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$63,831	$37,844	$101,675	$18,531,040
74	$63,700	$37,974	$101,675	$18,493,066
75	$63,570	$38,105	$101,675	$18,454,961
76	$63,439	$38,236	$101,675	$18,416,725
77	$63,307	$38,367	$101,675	$18,378,358
78	$63,176	$38,499	$101,675	$18,339,859
79	$63,043	$38,631	$101,675	$18,301,227
80	$62,910	$38,764	$101,675	$18,262,463
81	$62,777	$38,897	$101,675	$18,223,566
82	$62,644	$39,031	$101,675	$18,184,535
83	$62,509	$39,165	$101,675	$18,145,369
84	$62,375	$39,300	$101,675	$18,106,069

第7年供款共

$1,220,096

第7年利息

$757,281

第7年共還本金

$462,815

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$62,240	$39,435	$101,675	$18,066,634
86	$62,104	$39,571	$101,675	$18,027,064
87	$61,968	$39,707	$101,675	$17,987,357
88	$61,832	$39,843	$101,675	$17,947,514
89	$61,695	$39,980	$101,675	$17,907,534
90	$61,557	$40,118	$101,675	$17,867,416
91	$61,419	$40,255	$101,675	$17,827,161
92	$61,281	$40,394	$101,675	$17,786,767
93	$61,142	$40,533	$101,675	$17,746,234
94	$61,003	$40,672	$101,675	$17,705,562
95	$60,863	$40,812	$101,675	$17,664,751
96	$60,723	$40,952	$101,675	$17,623,799

第8年供款共

$1,220,096

第8年利息

$737,825

第8年共還本金

$482,271

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$60,582	$41,093	$101,675	$17,582,706
98	$60,441	$41,234	$101,675	$17,541,472
99	$60,299	$41,376	$101,675	$17,500,096
100	$60,157	$41,518	$101,675	$17,458,578
101	$60,014	$41,661	$101,675	$17,416,917
102	$59,871	$41,804	$101,675	$17,375,113
103	$59,727	$41,948	$101,675	$17,333,165
104	$59,583	$42,092	$101,675	$17,291,073
105	$59,438	$42,237	$101,675	$17,248,837
106	$59,293	$42,382	$101,675	$17,206,455
107	$59,147	$42,527	$101,675	$17,163,927
108	$59,001	$42,674	$101,675	$17,121,254

第9年供款共

$1,220,096

第9年利息

$717,551

第9年共還本金

$502,545

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$58,854	$42,820	$101,675	$17,078,433
110	$58,707	$42,968	$101,675	$17,035,466
111	$58,559	$43,115	$101,675	$16,992,350
112	$58,411	$43,263	$101,675	$16,949,087
113	$58,262	$43,412	$101,675	$16,905,675
114	$58,113	$43,561	$101,675	$16,862,113
115	$57,964	$43,711	$101,675	$16,818,402
116	$57,813	$43,861	$101,675	$16,774,541
117	$57,662	$44,012	$101,675	$16,730,529
118	$57,511	$44,163	$101,675	$16,686,365
119	$57,359	$44,315	$101,675	$16,642,050
120	$57,207	$44,468	$101,675	$16,597,582

第10年供款共

$1,220,096

第10年利息

$696,425

第10年共還本金

$523,671

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$57,054	$44,620	$101,675	$16,552,962
122	$56,901	$44,774	$101,675	$16,508,188
123	$56,747	$44,928	$101,675	$16,463,260
124	$56,592	$45,082	$101,675	$16,418,178
125	$56,437	$45,237	$101,675	$16,372,941
126	$56,282	$45,393	$101,675	$16,327,548
127	$56,126	$45,549	$101,675	$16,281,999
128	$55,969	$45,705	$101,675	$16,236,294
129	$55,812	$45,862	$101,675	$16,190,432
130	$55,655	$46,020	$101,675	$16,144,412
131	$55,496	$46,178	$101,675	$16,098,233
132	$55,338	$46,337	$101,675	$16,051,896

第11年供款共

$1,220,096

第11年利息

$674,410

第11年共還本金

$545,686

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$55,178	$46,496	$101,675	$16,005,400
134	$55,019	$46,656	$101,675	$15,958,744
135	$54,858	$46,816	$101,675	$15,911,928
136	$54,697	$46,977	$101,675	$15,864,950
137	$54,536	$47,139	$101,675	$15,817,811
138	$54,374	$47,301	$101,675	$15,770,510
139	$54,211	$47,464	$101,675	$15,723,047
140	$54,048	$47,627	$101,675	$15,675,420
141	$53,884	$47,790	$101,675	$15,627,630
142	$53,720	$47,955	$101,675	$15,579,675
143	$53,555	$48,120	$101,675	$15,531,555
144	$53,390	$48,285	$101,675	$15,483,270

第12年供款共

$1,220,096

第12年利息

$651,470

第12年共還本金

$568,626

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$53,224	$48,451	$101,675	$15,434,820
146	$53,057	$48,617	$101,675	$15,386,202
147	$52,890	$48,785	$101,675	$15,337,417
148	$52,722	$48,952	$101,675	$15,288,465
149	$52,554	$49,121	$101,675	$15,239,345
150	$52,385	$49,289	$101,675	$15,190,055
151	$52,216	$49,459	$101,675	$15,140,596
152	$52,046	$49,629	$101,675	$15,090,967
153	$51,875	$49,799	$101,675	$15,041,168
154	$51,704	$49,971	$101,675	$14,991,197
155	$51,532	$50,142	$101,675	$14,941,055
156	$51,360	$50,315	$101,675	$14,890,740

第13年供款共

$1,220,096

第13年利息

$627,566

第13年共還本金

$592,530

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$51,187	$50,488	$101,675	$14,840,252
158	$51,013	$50,661	$101,675	$14,789,591
159	$50,839	$50,835	$101,675	$14,738,756
160	$50,664	$51,010	$101,675	$14,687,745
161	$50,489	$51,186	$101,675	$14,636,560
162	$50,313	$51,361	$101,675	$14,585,198
163	$50,137	$51,538	$101,675	$14,533,660
164	$49,959	$51,715	$101,675	$14,481,945
165	$49,782	$51,893	$101,675	$14,430,052
166	$49,603	$52,071	$101,675	$14,377,981
167	$49,424	$52,250	$101,675	$14,325,730
168	$49,245	$52,430	$101,675	$14,273,300

第14年供款共

$1,220,096

第14年利息

$602,656

第14年共還本金

$617,440

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$49,064	$52,610	$101,675	$14,220,690
170	$48,884	$52,791	$101,675	$14,167,899
171	$48,702	$52,973	$101,675	$14,114,927
172	$48,520	$53,155	$101,675	$14,061,772
173	$48,337	$53,337	$101,675	$14,008,435
174	$48,154	$53,521	$101,675	$13,954,914
175	$47,970	$53,705	$101,675	$13,901,209
176	$47,785	$53,889	$101,675	$13,847,320
177	$47,600	$54,075	$101,675	$13,793,246
178	$47,414	$54,260	$101,675	$13,738,985
179	$47,228	$54,447	$101,675	$13,684,538
180	$47,041	$54,634	$101,675	$13,629,904

第15年供款共

$1,220,096

第15年利息

$576,700

第15年共還本金

$643,396

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$46,853	$54,822	$101,675	$13,575,082
182	$46,664	$55,010	$101,675	$13,520,072
183	$46,475	$55,199	$101,675	$13,464,873
184	$46,285	$55,389	$101,675	$13,409,484
185	$46,095	$55,580	$101,675	$13,353,904
186	$45,904	$55,771	$101,675	$13,298,133
187	$45,712	$55,962	$101,675	$13,242,171
188	$45,520	$56,155	$101,675	$13,186,016
189	$45,327	$56,348	$101,675	$13,129,669
190	$45,133	$56,541	$101,675	$13,073,127
191	$44,939	$56,736	$101,675	$13,016,391
192	$44,744	$56,931	$101,675	$12,959,461

第16年供款共

$1,220,096

第16年利息

$549,652

第16年共還本金

$670,444

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$44,548	$57,127	$101,675	$12,902,334
194	$44,352	$57,323	$101,675	$12,845,011
195	$44,155	$57,520	$101,675	$12,787,491
196	$43,957	$57,718	$101,675	$12,729,773
197	$43,759	$57,916	$101,675	$12,671,857
198	$43,560	$58,115	$101,675	$12,613,742
199	$43,360	$58,315	$101,675	$12,555,427
200	$43,159	$58,515	$101,675	$12,496,912
201	$42,958	$58,717	$101,675	$12,438,195
202	$42,756	$58,918	$101,675	$12,379,277
203	$42,554	$59,121	$101,675	$12,320,156
204	$42,351	$59,324	$101,675	$12,260,832

第17年供款共

$1,220,096

第17年利息

$521,468

第17年共還本金

$698,629

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$42,147	$59,528	$101,675	$12,201,304
206	$41,942	$59,733	$101,675	$12,141,571
207	$41,737	$59,938	$101,675	$12,081,633
208	$41,531	$60,144	$101,675	$12,021,489
209	$41,324	$60,351	$101,675	$11,961,138
210	$41,116	$60,558	$101,675	$11,900,580
211	$40,908	$60,766	$101,675	$11,839,814
212	$40,699	$60,975	$101,675	$11,778,838
213	$40,490	$61,185	$101,675	$11,717,654
214	$40,279	$61,395	$101,675	$11,656,258
215	$40,068	$61,606	$101,675	$11,594,652
216	$39,857	$61,818	$101,675	$11,532,834

第18年供款共

$1,220,096

第18年利息

$492,098

第18年共還本金

$727,998

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$39,644	$62,031	$101,675	$11,470,803
218	$39,431	$62,244	$101,675	$11,408,560
219	$39,217	$62,458	$101,675	$11,346,102
220	$39,002	$62,672	$101,675	$11,283,429
221	$38,787	$62,888	$101,675	$11,220,542
222	$38,571	$63,104	$101,675	$11,157,437
223	$38,354	$63,321	$101,675	$11,094,117
224	$38,136	$63,539	$101,675	$11,030,578
225	$37,918	$63,757	$101,675	$10,966,821
226	$37,698	$63,976	$101,675	$10,902,845
227	$37,479	$64,196	$101,675	$10,838,648
228	$37,258	$64,417	$101,675	$10,774,232

第19年供款共

$1,220,096

第19年利息

$461,494

第19年共還本金

$758,602

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$37,036	$64,638	$101,675	$10,709,593
230	$36,814	$64,860	$101,675	$10,644,733
231	$36,591	$65,083	$101,675	$10,579,650
232	$36,368	$65,307	$101,675	$10,514,342
233	$36,143	$65,532	$101,675	$10,448,811
234	$35,918	$65,757	$101,675	$10,383,054
235	$35,692	$65,983	$101,675	$10,317,071
236	$35,465	$66,210	$101,675	$10,250,861
237	$35,237	$66,437	$101,675	$10,184,424
238	$35,009	$66,666	$101,675	$10,117,758
239	$34,780	$66,895	$101,675	$10,050,863
240	$34,550	$67,125	$101,675	$9,983,739

第20年供款共

$1,220,096

第20年利息

$429,603

第20年共還本金

$790,493

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$34,319	$67,356	$101,675	$9,916,383
242	$34,088	$67,587	$101,675	$9,848,796
243	$33,855	$67,819	$101,675	$9,780,976
244	$33,622	$68,053	$101,675	$9,712,924
245	$33,388	$68,286	$101,675	$9,644,637
246	$33,153	$68,521	$101,675	$9,576,116
247	$32,918	$68,757	$101,675	$9,507,359
248	$32,682	$68,993	$101,675	$9,438,366
249	$32,444	$69,230	$101,675	$9,369,136
250	$32,206	$69,468	$101,675	$9,299,668
251	$31,968	$69,707	$101,675	$9,229,961
252	$31,728	$69,947	$101,675	$9,160,014

第21年供款共

$1,220,096

第21年利息

$396,371

第21年共還本金

$823,725

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$31,488	$70,187	$101,675	$9,089,827
254	$31,246	$70,428	$101,675	$9,019,398
255	$31,004	$70,670	$101,675	$8,948,728
256	$30,761	$70,913	$101,675	$8,877,815
257	$30,517	$71,157	$101,675	$8,806,657
258	$30,273	$71,402	$101,675	$8,735,256
259	$30,027	$71,647	$101,675	$8,663,608
260	$29,781	$71,894	$101,675	$8,591,715
261	$29,534	$72,141	$101,675	$8,519,574
262	$29,286	$72,389	$101,675	$8,447,186
263	$29,037	$72,637	$101,675	$8,374,548
264	$28,788	$72,887	$101,675	$8,301,661

第22年供款共

$1,220,096

第22年利息

$361,743

第22年共還本金

$858,353

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$28,537	$73,138	$101,675	$8,228,523
266	$28,286	$73,389	$101,675	$8,155,134
267	$28,033	$73,641	$101,675	$8,081,493
268	$27,780	$73,895	$101,675	$8,007,598
269	$27,526	$74,149	$101,675	$7,933,450
270	$27,271	$74,403	$101,675	$7,859,046
271	$27,015	$74,659	$101,675	$7,784,387
272	$26,759	$74,916	$101,675	$7,709,471
273	$26,501	$75,173	$101,675	$7,634,298
274	$26,243	$75,432	$101,675	$7,558,866
275	$25,984	$75,691	$101,675	$7,483,175
276	$25,723	$75,951	$101,675	$7,407,224

第23年供款共

$1,220,096

第23年利息

$325,659

第23年共還本金

$894,437

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$25,462	$76,212	$101,675	$7,331,011
278	$25,200	$76,474	$101,675	$7,254,537
279	$24,937	$76,737	$101,675	$7,177,800
280	$24,674	$77,001	$101,675	$7,100,799
281	$24,409	$77,266	$101,675	$7,023,533
282	$24,143	$77,531	$101,675	$6,946,002
283	$23,877	$77,798	$101,675	$6,868,204
284	$23,609	$78,065	$101,675	$6,790,139
285	$23,341	$78,334	$101,675	$6,711,805
286	$23,072	$78,603	$101,675	$6,633,203
287	$22,802	$78,873	$101,675	$6,554,330
288	$22,531	$79,144	$101,675	$6,475,185

第24年供款共

$1,220,096

第24年利息

$288,058

第24年共還本金

$932,038

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$22,258	$79,416	$101,675	$6,395,769
290	$21,985	$79,689	$101,675	$6,316,080
291	$21,712	$79,963	$101,675	$6,236,117
292	$21,437	$80,238	$101,675	$6,155,879
293	$21,161	$80,514	$101,675	$6,075,365
294	$20,884	$80,791	$101,675	$5,994,574
295	$20,606	$81,068	$101,675	$5,913,506
296	$20,328	$81,347	$101,675	$5,832,159
297	$20,048	$81,627	$101,675	$5,750,532
298	$19,767	$81,907	$101,675	$5,668,625
299	$19,486	$82,189	$101,675	$5,586,436
300	$19,203	$82,471	$101,675	$5,503,965

第25年供款共

$1,220,096

第25年利息

$248,876

第25年共還本金

$971,220

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$18,920	$82,755	$101,675	$5,421,210
302	$18,635	$83,039	$101,675	$5,338,171
303	$18,350	$83,325	$101,675	$5,254,846
304	$18,064	$83,611	$101,675	$5,171,235
305	$17,776	$83,899	$101,675	$5,087,337
306	$17,488	$84,187	$101,675	$5,003,150
307	$17,198	$84,476	$101,675	$4,918,673
308	$16,908	$84,767	$101,675	$4,833,907
309	$16,617	$85,058	$101,675	$4,748,849
310	$16,324	$85,351	$101,675	$4,663,498
311	$16,031	$85,644	$101,675	$4,577,854
312	$15,736	$85,938	$101,675	$4,491,916

第26年供款共

$1,220,096

第26年利息

$208,047

第26年共還本金

$1,012,049

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$15,441	$86,234	$101,675	$4,405,682
314	$15,145	$86,530	$101,675	$4,319,152
315	$14,847	$86,828	$101,675	$4,232,325
316	$14,549	$87,126	$101,675	$4,145,198
317	$14,249	$87,426	$101,675	$4,057,773
318	$13,949	$87,726	$101,675	$3,970,047
319	$13,647	$88,028	$101,675	$3,882,019
320	$13,344	$88,330	$101,675	$3,793,689
321	$13,041	$88,634	$101,675	$3,705,055
322	$12,736	$88,939	$101,675	$3,616,117
323	$12,430	$89,244	$101,675	$3,526,872
324	$12,124	$89,551	$101,675	$3,437,321

第27年供款共

$1,220,096

第27年利息

$165,501

第27年共還本金

$1,054,595

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$11,816	$89,859	$101,675	$3,347,462
326	$11,507	$90,168	$101,675	$3,257,295
327	$11,197	$90,478	$101,675	$3,166,817
328	$10,886	$90,789	$101,675	$3,076,028
329	$10,574	$91,101	$101,675	$2,984,927
330	$10,261	$91,414	$101,675	$2,893,513
331	$9,946	$91,728	$101,675	$2,801,785
332	$9,631	$92,044	$101,675	$2,709,742
333	$9,315	$92,360	$101,675	$2,617,382
334	$8,997	$92,677	$101,675	$2,524,704
335	$8,679	$92,996	$101,675	$2,431,708
336	$8,359	$93,316	$101,675	$2,338,393

第28年供款共

$1,220,096

第28年利息

$121,167

第28年共還本金

$1,098,929

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$8,038	$93,636	$101,675	$2,244,756
338	$7,716	$93,958	$101,675	$2,150,798
339	$7,393	$94,281	$101,675	$2,056,517
340	$7,069	$94,605	$101,675	$1,961,911
341	$6,744	$94,931	$101,675	$1,866,981
342	$6,418	$95,257	$101,675	$1,771,724
343	$6,090	$95,584	$101,675	$1,676,139
344	$5,762	$95,913	$101,675	$1,580,226
345	$5,432	$96,243	$101,675	$1,483,984
346	$5,101	$96,573	$101,675	$1,387,410
347	$4,769	$96,905	$101,675	$1,290,505
348	$4,436	$97,239	$101,675	$1,193,266

第29年供款共

$1,220,096

第29年利息

$74,970

第29年共還本金

$1,145,126

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$4,102	$97,573	$101,675	$1,095,693
350	$3,766	$97,908	$101,675	$997,785
351	$3,430	$98,245	$101,675	$899,540
352	$3,092	$98,582	$101,675	$800,958
353	$2,753	$98,921	$101,675	$702,037
354	$2,413	$99,261	$101,675	$602,775
355	$2,072	$99,603	$101,675	$503,172
356	$1,730	$99,945	$101,675	$403,227
357	$1,386	$100,289	$101,675	$302,939
358	$1,041	$100,633	$101,675	$202,306
359	$695	$100,979	$101,675	$101,326
360	$348	$101,326	$101,675	$0

第30年供款共

$1,220,096

第30年利息

$26,830

第30年共還本金

$1,193,266

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$47,177,306

免责声明

笋盘推介

按揭保险费
info