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$47,208,782

每月供款
$101,743

首期

$8,997,000

总贷款额

$20,993,000

總利息

$15,634,307

印花税

$1,274,575

其他

$309,900

置业成本总预算

HK$10,581,475

$203,485

置业成本总预算

HK$10,581,475

首期

$8,997,000
印花税

$1,274,575
- AVD
  
  $1,274,575
律师费

$ 10,000
代理佣金

$299,900
按揭保险费

不适用

$203,485

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 TAI MONG TSAI ROAD

thumb_up

UNIQUE WATER FRONT HOUSE WITH REAL GRASS GARDEN

建

2,100 呎

@14,286

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 verified 首置必买

售$3,000 万

建

2,100 呎

@14,286

售$3,000 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 verified 首置必买

西贡西沙小筑

thumb_up

西贡西沙小筑

实

1,526 呎

@19,659

建

2,018 呎

@14,866

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 verified 首置必买

售$3,000 万

实

1,526 呎

@19,659

建

2,018 呎

@14,866

售$3,000 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 verified 首置必买

清水湾傲泷

thumb_up

傲泷第03座

实

1,833 呎

@16,361

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

售$2,999 万

实

1,833 呎

@16,361

售$2,999 万

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 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 CLEAR WATER BAY

thumb_up

HUGE INDEED GARDEN WITH PRIVATE POOL

建

2,100 呎

@13,810

local_fire_department 至HIT local_offer 低水笋价

售$2,900 万

建

2,100 呎

@13,810

售$2,900 万

local_fire_department 至HIT local_offer 低水笋价

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

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

西贡傲泷

thumb_up

罕有靓则, 靓景靓装

实

1,837 呎

@16,222

local_fire_department 至HIT local_offer 低水笋价

售$2,980 万

实

1,837 呎

@16,222

售$2,980 万

local_fire_department 至HIT local_offer 低水笋价

西贡康曦花园

thumb_up

Sai Kung Villa - Managed Complex

实

1,473 呎

@20,367

建

2,809 呎

@10,680

local_fire_department 至HIT

售$3,000 万

实

1,473 呎

@20,367

建

2,809 呎

@10,680

售$3,000 万

local_fire_department 至HIT

西贡松涛苑

thumb_up

LAS PINADAS

实

1,926 呎

@16,000

建

2,308 呎

@13,352

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

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 real_estate_agent 罕有放盘 hotel_class 楼王 vpn_key 有匙即睇

西贡西贡别墅

thumb_up

西贡别墅

实

1,690 呎

@17,751

建

2,147 呎

@13,973

local_fire_department 至HIT local_offer 低水笋价

售$3,000 万

实

1,690 呎

@17,751

建

2,147 呎

@13,973

售$3,000 万

local_fire_department 至HIT local_offer 低水笋价

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	$125,642	$96,546	$79,117	$67,522
1.500	$130,313	$101,301	$83,959	$72,451
2.000	$135,092	$106,200	$88,980	$77,594
2.500	$139,979	$111,243	$94,178	$82,948
3.000	$144,974	$116,427	$99,551	$88,507
3.500	$150,075	$121,751	$105,096	$94,268
4.000	$155,283	$127,213	$110,809	$100,224
4.125	$156,601	$128,600	$112,263	$101,743
4.500	$160,595	$132,812	$116,686	$106,368
5.000	$166,011	$138,545	$122,723	$112,695
5.500	$171,530	$144,408	$128,915	$119,196
6.000	$177,151	$150,400	$135,258	$125,864

每月供款$101,743

年期

30年

贷款金额

$20,993,000

總利息

$15,634,307

总贷款连利息

$36,627,307

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$72,163	$29,579	$101,743	$20,963,421
2	$72,062	$29,681	$101,743	$20,933,740
3	$71,960	$29,783	$101,743	$20,903,957
4	$71,857	$29,885	$101,743	$20,874,072
5	$71,755	$29,988	$101,743	$20,844,084
6	$71,652	$30,091	$101,743	$20,813,993
7	$71,548	$30,194	$101,743	$20,783,799
8	$71,444	$30,298	$101,743	$20,753,501
9	$71,340	$30,402	$101,743	$20,723,098
10	$71,236	$30,507	$101,743	$20,692,591
11	$71,131	$30,612	$101,743	$20,661,980
12	$71,026	$30,717	$101,743	$20,631,263

第1年供款共

$1,220,910

第1年利息

$859,173

第1年共還本金

$361,737

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$70,920	$30,823	$101,743	$20,600,440
14	$70,814	$30,929	$101,743	$20,569,512
15	$70,708	$31,035	$101,743	$20,538,477
16	$70,601	$31,142	$101,743	$20,507,335
17	$70,494	$31,249	$101,743	$20,476,087
18	$70,387	$31,356	$101,743	$20,444,731
19	$70,279	$31,464	$101,743	$20,413,267
20	$70,171	$31,572	$101,743	$20,381,695
21	$70,062	$31,680	$101,743	$20,350,015
22	$69,953	$31,789	$101,743	$20,318,225
23	$69,844	$31,899	$101,743	$20,286,327
24	$69,734	$32,008	$101,743	$20,254,319

第2年供款共

$1,220,910

第2年利息

$843,966

第2年共還本金

$376,944

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$69,624	$32,118	$101,743	$20,222,200
26	$69,514	$32,229	$101,743	$20,189,972
27	$69,403	$32,339	$101,743	$20,157,632
28	$69,292	$32,451	$101,743	$20,125,181
29	$69,180	$32,562	$101,743	$20,092,619
30	$69,068	$32,674	$101,743	$20,059,945
31	$68,956	$32,786	$101,743	$20,027,159
32	$68,843	$32,899	$101,743	$19,994,259
33	$68,730	$33,012	$101,743	$19,961,247
34	$68,617	$33,126	$101,743	$19,928,121
35	$68,503	$33,240	$101,743	$19,894,882
36	$68,389	$33,354	$101,743	$19,861,528

第3年供款共

$1,220,910

第3年利息

$828,120

第3年共還本金

$392,791

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$68,274	$33,469	$101,743	$19,828,059
38	$68,159	$33,584	$101,743	$19,794,476
39	$68,044	$33,699	$101,743	$19,760,777
40	$67,928	$33,815	$101,743	$19,726,962
41	$67,811	$33,931	$101,743	$19,693,031
42	$67,695	$34,048	$101,743	$19,658,983
43	$67,578	$34,165	$101,743	$19,624,818
44	$67,460	$34,282	$101,743	$19,590,536
45	$67,342	$34,400	$101,743	$19,556,136
46	$67,224	$34,518	$101,743	$19,521,618
47	$67,106	$34,637	$101,743	$19,486,981
48	$66,986	$34,756	$101,743	$19,452,225

第4年供款共

$1,220,910

第4年利息

$811,607

第4年共還本金

$409,303

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$66,867	$34,875	$101,743	$19,417,349
50	$66,747	$34,995	$101,743	$19,382,354
51	$66,627	$35,116	$101,743	$19,347,238
52	$66,506	$35,236	$101,743	$19,312,002
53	$66,385	$35,358	$101,743	$19,276,644
54	$66,263	$35,479	$101,743	$19,241,165
55	$66,142	$35,601	$101,743	$19,205,564
56	$66,019	$35,723	$101,743	$19,169,841
57	$65,896	$35,846	$101,743	$19,133,995
58	$65,773	$35,969	$101,743	$19,098,025
59	$65,649	$36,093	$101,743	$19,061,932
60	$65,525	$36,217	$101,743	$19,025,715

第5年供款共

$1,220,910

第5年利息

$794,401

第5年共還本金

$426,510

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$65,401	$36,342	$101,743	$18,989,374
62	$65,276	$36,467	$101,743	$18,952,907
63	$65,151	$36,592	$101,743	$18,916,315
64	$65,025	$36,718	$101,743	$18,879,597
65	$64,899	$36,844	$101,743	$18,842,754
66	$64,772	$36,971	$101,743	$18,805,783
67	$64,645	$37,098	$101,743	$18,768,685
68	$64,517	$37,225	$101,743	$18,731,460
69	$64,389	$37,353	$101,743	$18,694,107
70	$64,261	$37,482	$101,743	$18,656,626
71	$64,132	$37,610	$101,743	$18,619,015
72	$64,003	$37,740	$101,743	$18,581,276

第6年供款共

$1,220,910

第6年利息

$776,471

第6年共還本金

$444,440

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$63,873	$37,869	$101,743	$18,543,406
74	$63,743	$38,000	$101,743	$18,505,407
75	$63,612	$38,130	$101,743	$18,467,276
76	$63,481	$38,261	$101,743	$18,429,015
77	$63,350	$38,393	$101,743	$18,390,622
78	$63,218	$38,525	$101,743	$18,352,098
79	$63,085	$38,657	$101,743	$18,313,440
80	$62,952	$38,790	$101,743	$18,274,650
81	$62,819	$38,923	$101,743	$18,235,727
82	$62,685	$39,057	$101,743	$18,196,670
83	$62,551	$39,191	$101,743	$18,157,478
84	$62,416	$39,326	$101,743	$18,118,152

第7年供款共

$1,220,910

第7年利息

$757,787

第7年共還本金

$463,123

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$62,281	$39,461	$101,743	$18,078,691
86	$62,145	$39,597	$101,743	$18,039,094
87	$62,009	$39,733	$101,743	$17,999,361
88	$61,873	$39,870	$101,743	$17,959,491
89	$61,736	$40,007	$101,743	$17,919,484
90	$61,598	$40,144	$101,743	$17,879,340
91	$61,460	$40,282	$101,743	$17,839,058
92	$61,322	$40,421	$101,743	$17,798,637
93	$61,183	$40,560	$101,743	$17,758,077
94	$61,043	$40,699	$101,743	$17,717,378
95	$60,903	$40,839	$101,743	$17,676,539
96	$60,763	$40,979	$101,743	$17,635,560

第8年供款共

$1,220,910

第8年利息

$738,318

第8年共還本金

$482,593

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$60,622	$41,120	$101,743	$17,594,439
98	$60,481	$41,262	$101,743	$17,553,178
99	$60,339	$41,403	$101,743	$17,511,774
100	$60,197	$41,546	$101,743	$17,470,228
101	$60,054	$41,689	$101,743	$17,428,540
102	$59,911	$41,832	$101,743	$17,386,708
103	$59,767	$41,976	$101,743	$17,344,732
104	$59,623	$42,120	$101,743	$17,302,612
105	$59,478	$42,265	$101,743	$17,260,347
106	$59,332	$42,410	$101,743	$17,217,937
107	$59,187	$42,556	$101,743	$17,175,381
108	$59,040	$42,702	$101,743	$17,132,679

第9年供款共

$1,220,910

第9年利息

$718,030

第9年共還本金

$502,880

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$58,894	$42,849	$101,743	$17,089,830
110	$58,746	$42,996	$101,743	$17,046,834
111	$58,598	$43,144	$101,743	$17,003,690
112	$58,450	$43,292	$101,743	$16,960,398
113	$58,301	$43,441	$101,743	$16,916,957
114	$58,152	$43,590	$101,743	$16,873,366
115	$58,002	$43,740	$101,743	$16,829,626
116	$57,852	$43,891	$101,743	$16,785,735
117	$57,701	$44,042	$101,743	$16,741,694
118	$57,550	$44,193	$101,743	$16,697,501
119	$57,398	$44,345	$101,743	$16,653,156
120	$57,245	$44,497	$101,743	$16,608,658

第10年供款共

$1,220,910

第10年利息

$696,889

第10年共還本金

$524,021

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$57,092	$44,650	$101,743	$16,564,008
122	$56,939	$44,804	$101,743	$16,519,204
123	$56,785	$44,958	$101,743	$16,474,247
124	$56,630	$45,112	$101,743	$16,429,134
125	$56,475	$45,267	$101,743	$16,383,867
126	$56,320	$45,423	$101,743	$16,338,444
127	$56,163	$45,579	$101,743	$16,292,865
128	$56,007	$45,736	$101,743	$16,247,129
129	$55,850	$45,893	$101,743	$16,201,236
130	$55,692	$46,051	$101,743	$16,155,185
131	$55,533	$46,209	$101,743	$16,108,976
132	$55,375	$46,368	$101,743	$16,062,608

第11年供款共

$1,220,910

第11年利息

$674,860

第11年共還本金

$546,050

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$55,215	$46,527	$101,743	$16,016,081
134	$55,055	$46,687	$101,743	$15,969,394
135	$54,895	$46,848	$101,743	$15,922,546
136	$54,734	$47,009	$101,743	$15,875,537
137	$54,572	$47,170	$101,743	$15,828,367
138	$54,410	$47,333	$101,743	$15,781,034
139	$54,247	$47,495	$101,743	$15,733,539
140	$54,084	$47,658	$101,743	$15,685,881
141	$53,920	$47,822	$101,743	$15,638,058
142	$53,756	$47,987	$101,743	$15,590,072
143	$53,591	$48,152	$101,743	$15,541,920
144	$53,425	$48,317	$101,743	$15,493,603

第12年供款共

$1,220,910

第12年利息

$651,905

第12年共還本金

$569,005

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$53,259	$48,483	$101,743	$15,445,120
146	$53,093	$48,650	$101,743	$15,396,470
147	$52,925	$48,817	$101,743	$15,347,653
148	$52,758	$48,985	$101,743	$15,298,668
149	$52,589	$49,153	$101,743	$15,249,514
150	$52,420	$49,322	$101,743	$15,200,192
151	$52,251	$49,492	$101,743	$15,150,700
152	$52,081	$49,662	$101,743	$15,101,038
153	$51,910	$49,833	$101,743	$15,051,205
154	$51,739	$50,004	$101,743	$15,001,201
155	$51,567	$50,176	$101,743	$14,951,026
156	$51,394	$50,348	$101,743	$14,900,677

第13年供款共

$1,220,910

第13年利息

$627,984

第13年共還本金

$592,926

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$51,221	$50,521	$101,743	$14,850,156
158	$51,047	$50,695	$101,743	$14,799,461
159	$50,873	$50,869	$101,743	$14,748,591
160	$50,698	$51,044	$101,743	$14,697,547
161	$50,523	$51,220	$101,743	$14,646,327
162	$50,347	$51,396	$101,743	$14,594,932
163	$50,170	$51,572	$101,743	$14,543,359
164	$49,993	$51,750	$101,743	$14,491,609
165	$49,815	$51,928	$101,743	$14,439,682
166	$49,636	$52,106	$101,743	$14,387,576
167	$49,457	$52,285	$101,743	$14,335,290
168	$49,278	$52,465	$101,743	$14,282,825

第14年供款共

$1,220,910

第14年利息

$603,059

第14年共還本金

$617,852

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$49,097	$52,645	$101,743	$14,230,180
170	$48,916	$52,826	$101,743	$14,177,354
171	$48,735	$53,008	$101,743	$14,124,346
172	$48,552	$53,190	$101,743	$14,071,156
173	$48,370	$53,373	$101,743	$14,017,783
174	$48,186	$53,556	$101,743	$13,964,227
175	$48,002	$53,740	$101,743	$13,910,486
176	$47,817	$53,925	$101,743	$13,856,561
177	$47,632	$54,111	$101,743	$13,802,450
178	$47,446	$54,297	$101,743	$13,748,154
179	$47,259	$54,483	$101,743	$13,693,671
180	$47,072	$54,671	$101,743	$13,639,000

第15年供款共

$1,220,910

第15年利息

$577,085

第15年共還本金

$643,825

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$46,884	$54,858	$101,743	$13,584,142
182	$46,695	$55,047	$101,743	$13,529,095
183	$46,506	$55,236	$101,743	$13,473,858
184	$46,316	$55,426	$101,743	$13,418,432
185	$46,126	$55,617	$101,743	$13,362,815
186	$45,935	$55,808	$101,743	$13,307,008
187	$45,743	$56,000	$101,743	$13,251,008
188	$45,550	$56,192	$101,743	$13,194,816
189	$45,357	$56,385	$101,743	$13,138,430
190	$45,163	$56,579	$101,743	$13,081,851
191	$44,969	$56,774	$101,743	$13,025,078
192	$44,774	$56,969	$101,743	$12,968,109

第16年供款共

$1,220,910

第16年利息

$550,019

第16年共還本金

$670,891

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$44,578	$57,165	$101,743	$12,910,944
194	$44,381	$57,361	$101,743	$12,853,583
195	$44,184	$57,558	$101,743	$12,796,025
196	$43,986	$57,756	$101,743	$12,738,269
197	$43,788	$57,955	$101,743	$12,680,314
198	$43,589	$58,154	$101,743	$12,622,160
199	$43,389	$58,354	$101,743	$12,563,806
200	$43,188	$58,554	$101,743	$12,505,252
201	$42,987	$58,756	$101,743	$12,446,496
202	$42,785	$58,958	$101,743	$12,387,538
203	$42,582	$59,160	$101,743	$12,328,378
204	$42,379	$59,364	$101,743	$12,269,014

第17年供款共

$1,220,910

第17年利息

$521,815

第17年共還本金

$699,095

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$42,175	$59,568	$101,743	$12,209,446
206	$41,970	$59,773	$101,743	$12,149,674
207	$41,765	$59,978	$101,743	$12,089,696
208	$41,558	$60,184	$101,743	$12,029,512
209	$41,351	$60,391	$101,743	$11,969,120
210	$41,144	$60,599	$101,743	$11,908,522
211	$40,936	$60,807	$101,743	$11,847,715
212	$40,727	$61,016	$101,743	$11,786,699
213	$40,517	$61,226	$101,743	$11,725,473
214	$40,306	$61,436	$101,743	$11,664,037
215	$40,095	$61,647	$101,743	$11,602,389
216	$39,883	$61,859	$101,743	$11,540,530

第18年供款共

$1,220,910

第18年利息

$492,426

第18年共還本金

$728,484

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$39,671	$62,072	$101,743	$11,478,458
218	$39,457	$62,285	$101,743	$11,416,173
219	$39,243	$62,499	$101,743	$11,353,674
220	$39,028	$62,714	$101,743	$11,290,959
221	$38,813	$62,930	$101,743	$11,228,029
222	$38,596	$63,146	$101,743	$11,164,883
223	$38,379	$63,363	$101,743	$11,101,520
224	$38,161	$63,581	$101,743	$11,037,939
225	$37,943	$63,800	$101,743	$10,974,139
226	$37,724	$64,019	$101,743	$10,910,120
227	$37,504	$64,239	$101,743	$10,845,881
228	$37,283	$64,460	$101,743	$10,781,422

第19年供款共

$1,220,910

第19年利息

$461,802

第19年共還本金

$759,109

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$37,061	$64,681	$101,743	$10,716,740
230	$36,839	$64,904	$101,743	$10,651,837
231	$36,616	$65,127	$101,743	$10,586,710
232	$36,392	$65,351	$101,743	$10,521,359
233	$36,167	$65,575	$101,743	$10,455,784
234	$35,942	$65,801	$101,743	$10,389,983
235	$35,716	$66,027	$101,743	$10,323,956
236	$35,489	$66,254	$101,743	$10,257,702
237	$35,261	$66,482	$101,743	$10,191,220
238	$35,032	$66,710	$101,743	$10,124,510
239	$34,803	$66,940	$101,743	$10,057,571
240	$34,573	$67,170	$101,743	$9,990,401

第20年供款共

$1,220,910

第20年利息

$429,890

第20年共還本金

$791,021

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$34,342	$67,401	$101,743	$9,923,001
242	$34,110	$67,632	$101,743	$9,855,368
243	$33,878	$67,865	$101,743	$9,787,504
244	$33,645	$68,098	$101,743	$9,719,406
245	$33,410	$68,332	$101,743	$9,651,074
246	$33,176	$68,567	$101,743	$9,582,507
247	$32,940	$68,803	$101,743	$9,513,704
248	$32,703	$69,039	$101,743	$9,444,665
249	$32,466	$69,276	$101,743	$9,375,388
250	$32,228	$69,515	$101,743	$9,305,874
251	$31,989	$69,754	$101,743	$9,236,120
252	$31,749	$69,993	$101,743	$9,166,127

第21年供款共

$1,220,910

第21年利息

$396,636

第21年共還本金

$824,274

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$31,509	$70,234	$101,743	$9,095,893
254	$31,267	$70,475	$101,743	$9,025,417
255	$31,025	$70,718	$101,743	$8,954,700
256	$30,782	$70,961	$101,743	$8,883,739
257	$30,538	$71,205	$101,743	$8,812,534
258	$30,293	$71,449	$101,743	$8,741,085
259	$30,047	$71,695	$101,743	$8,669,390
260	$29,801	$71,941	$101,743	$8,597,448
261	$29,554	$72,189	$101,743	$8,525,260
262	$29,306	$72,437	$101,743	$8,452,823
263	$29,057	$72,686	$101,743	$8,380,137
264	$28,807	$72,936	$101,743	$8,307,201

第22年供款共

$1,220,910

第22年利息

$361,984

第22年共還本金

$858,926

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$28,556	$73,187	$101,743	$8,234,014
266	$28,304	$73,438	$101,743	$8,160,576
267	$28,052	$73,691	$101,743	$8,086,886
268	$27,799	$73,944	$101,743	$8,012,942
269	$27,544	$74,198	$101,743	$7,938,744
270	$27,289	$74,453	$101,743	$7,864,291
271	$27,033	$74,709	$101,743	$7,789,582
272	$26,777	$74,966	$101,743	$7,714,616
273	$26,519	$75,224	$101,743	$7,639,392
274	$26,260	$75,482	$101,743	$7,563,910
275	$26,001	$75,742	$101,743	$7,488,169
276	$25,741	$76,002	$101,743	$7,412,167

第23年供款共

$1,220,910

第23年利息

$325,876

第23年共還本金

$895,034

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$25,479	$76,263	$101,743	$7,335,904
278	$25,217	$76,525	$101,743	$7,259,378
279	$24,954	$76,788	$101,743	$7,182,590
280	$24,690	$77,052	$101,743	$7,105,538
281	$24,425	$77,317	$101,743	$7,028,220
282	$24,160	$77,583	$101,743	$6,950,637
283	$23,893	$77,850	$101,743	$6,872,788
284	$23,625	$78,117	$101,743	$6,794,670
285	$23,357	$78,386	$101,743	$6,716,284
286	$23,087	$78,655	$101,743	$6,637,629
287	$22,817	$78,926	$101,743	$6,558,703
288	$22,546	$79,197	$101,743	$6,479,507

第24年供款共

$1,220,910

第24年利息

$288,250

第24年共還本金

$932,660

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$22,273	$79,469	$101,743	$6,400,037
290	$22,000	$79,742	$101,743	$6,320,295
291	$21,726	$80,017	$101,743	$6,240,278
292	$21,451	$80,292	$101,743	$6,159,987
293	$21,175	$80,568	$101,743	$6,079,419
294	$20,898	$80,845	$101,743	$5,998,575
295	$20,620	$81,122	$101,743	$5,917,452
296	$20,341	$81,401	$101,743	$5,836,051
297	$20,061	$81,681	$101,743	$5,754,370
298	$19,781	$81,962	$101,743	$5,672,408
299	$19,499	$82,244	$101,743	$5,590,164
300	$19,216	$82,526	$101,743	$5,507,638

第25年供款共

$1,220,910

第25年利息

$249,042

第25年共還本金

$971,868

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$18,933	$82,810	$101,743	$5,424,828
302	$18,648	$83,095	$101,743	$5,341,733
303	$18,362	$83,380	$101,743	$5,258,353
304	$18,076	$83,667	$101,743	$5,174,686
305	$17,788	$83,955	$101,743	$5,090,732
306	$17,499	$84,243	$101,743	$5,006,489
307	$17,210	$84,533	$101,743	$4,921,956
308	$16,919	$84,823	$101,743	$4,837,133
309	$16,628	$85,115	$101,743	$4,752,018
310	$16,335	$85,407	$101,743	$4,666,610
311	$16,041	$85,701	$101,743	$4,580,909
312	$15,747	$85,996	$101,743	$4,494,914

第26年供款共

$1,220,910

第26年利息

$208,186

第26年共還本金

$1,012,725

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$15,451	$86,291	$101,743	$4,408,622
314	$15,155	$86,588	$101,743	$4,322,034
315	$14,857	$86,886	$101,743	$4,235,149
316	$14,558	$87,184	$101,743	$4,147,965
317	$14,259	$87,484	$101,743	$4,060,481
318	$13,958	$87,785	$101,743	$3,972,696
319	$13,656	$88,086	$101,743	$3,884,610
320	$13,353	$88,389	$101,743	$3,796,221
321	$13,050	$88,693	$101,743	$3,707,528
322	$12,745	$88,998	$101,743	$3,618,530
323	$12,439	$89,304	$101,743	$3,529,226
324	$12,132	$89,611	$101,743	$3,439,615

第27年供款共

$1,220,910

第27年利息

$165,612

第27年共還本金

$1,055,298

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$11,824	$89,919	$101,743	$3,349,696
326	$11,515	$90,228	$101,743	$3,259,468
327	$11,204	$90,538	$101,743	$3,168,930
328	$10,893	$90,849	$101,743	$3,078,081
329	$10,581	$91,162	$101,743	$2,986,919
330	$10,268	$91,475	$101,743	$2,895,444
331	$9,953	$91,789	$101,743	$2,803,655
332	$9,638	$92,105	$101,743	$2,711,550
333	$9,321	$92,422	$101,743	$2,619,128
334	$9,003	$92,739	$101,743	$2,526,389
335	$8,684	$93,058	$101,743	$2,433,331
336	$8,365	$93,378	$101,743	$2,339,953

第28年供款共

$1,220,910

第28年利息

$121,248

第28年共還本金

$1,099,662

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$8,044	$93,699	$101,743	$2,246,254
338	$7,721	$94,021	$101,743	$2,152,233
339	$7,398	$94,344	$101,743	$2,057,889
340	$7,074	$94,669	$101,743	$1,963,220
341	$6,749	$94,994	$101,743	$1,868,226
342	$6,422	$95,320	$101,743	$1,772,906
343	$6,094	$95,648	$101,743	$1,677,258
344	$5,766	$95,977	$101,743	$1,581,281
345	$5,436	$96,307	$101,743	$1,484,974
346	$5,105	$96,638	$101,743	$1,388,336
347	$4,772	$96,970	$101,743	$1,291,366
348	$4,439	$97,303	$101,743	$1,194,063

第29年供款共

$1,220,910

第29年利息

$75,020

第29年共還本金

$1,145,891

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$4,105	$97,638	$101,743	$1,096,425
350	$3,769	$97,974	$101,743	$998,451
351	$3,432	$98,310	$101,743	$900,141
352	$3,094	$98,648	$101,743	$801,492
353	$2,755	$98,987	$101,743	$702,505
354	$2,415	$99,328	$101,743	$603,177
355	$2,073	$99,669	$101,743	$503,508
356	$1,731	$100,012	$101,743	$403,497
357	$1,387	$100,355	$101,743	$303,141
358	$1,042	$100,700	$101,743	$202,441
359	$696	$101,047	$101,743	$101,394
360	$349	$101,394	$101,743	$0

第30年供款共

$1,220,910

第30年利息

$26,848

第30年共還本金

$1,194,063

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$47,208,782

免责声明

笋盘推介

按揭保险费
info