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$27,260,357

每月供款
$58,929

首期

$5,211,000

总贷款额

$12,159,000

總利息

$9,055,282

印花税

$651,375

其他

$183,700

置业成本总预算

HK$6,046,075

$117,857

置业成本总预算

HK$6,046,075

首期

$5,211,000
印花税

$651,375
- AVD
  
  $651,375
律师费

$ 10,000
代理佣金

$173,700
按揭保险费

不适用

$117,857

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

沙田玖珑山日珑阁

thumb_up

^ 连车位 ^ 高层开扬, 翠绿山景, 豪宅地段, 世外桃源!

实

977 呎

@17,912

local_fire_department 至HIT

售$1,750 万

实

977 呎

@17,912

售$1,750 万

local_fire_department 至HIT

清水湾大坳门

thumb_up

Nicely Renovated House

建

1,600 呎

@10,750

售$1,720 万

建

1,600 呎

@10,750

售$1,720 万

大埔瓦瑶头

thumb_up

瓦瑶头

建

2,100 呎

@8,571

vpn_key 有匙即睇

售$1,800 万

建

2,100 呎

@8,571

售$1,800 万

vpn_key 有匙即睇

西贡海景巨园独立屋

thumb_up

海景巨园独立屋, 4房2套 ,方便近路

建

2,100 呎

@8,571

local_fire_department 至HIT local_offer 低水笋价

售$1,800 万

建

2,100 呎

@8,571

售$1,800 万

local_fire_department 至HIT local_offer 低水笋价

西贡 SAI KUNG

thumb_up

GREEN SURROUNDING WITH LARGE GARDEN

建

2,100 呎

@8,000

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买 pets 爱竉必选

售$1,680 万

建

2,100 呎

@8,000

售$1,680 万

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买 pets 爱竉必选

西贡璟珑轩

thumb_up

璟珑轩

建

2,100 呎

@8,571

local_fire_department 至HIT

售$1,800 万

建

2,100 呎

@8,571

售$1,800 万

local_fire_department 至HIT

西贡清水湾村屋

thumb_up

茅莆

建

2,100 呎

@8,333

售$1,750 万

建

2,100 呎

@8,333

售$1,750 万

粉岭粉岭围

thumb_up

全座大宅*合超大家庭

建

2,100 呎

@8,571

real_estate_agent 罕有放盘

售$1,800 万

建

2,100 呎

@8,571

售$1,800 万

real_estate_agent 罕有放盘

西贡 SAI KUNG

thumb_up

MODERN DETACHED HOUSE

建

2,100 呎

@8,095

local_fire_department 至HIT local_offer 低水笋价 pets 爱竉必选

售$1,700 万

建

2,100 呎

@8,095

售$1,700 万

local_fire_department 至HIT local_offer 低水笋价 pets 爱竉必选

西贡大网仔路

thumb_up

眺望美丽海岛

建

2,100 呎

@8,571

local_fire_department 至HIT

售$1,800 万

建

2,100 呎

@8,571

售$1,800 万

local_fire_department 至HIT

西贡黄府弟 (聚皇府)

thumb_up

超大花园, 全新, 管理式屋苑

hotel_class 楼王 local_offer 低水笋价

售$1,780 万

hotel_class 楼王 local_offer 低水笋价

西贡西贡村屋

thumb_up

西贡近市全幢村屋

建

2,100 呎

@8,571

local_offer 低水笋价 vpn_key 有匙即睇

售$1,800 万

建

2,100 呎

@8,571

售$1,800 万

local_offer 低水笋价 vpn_key 有匙即睇

利率	15年	20年	25年	30年
1.000	$72,771	$55,919	$45,824	$39,108
1.500	$75,476	$58,673	$48,628	$41,963
2.000	$78,244	$61,510	$51,536	$44,942
2.500	$81,075	$64,431	$54,547	$48,043
3.000	$83,968	$67,434	$57,659	$51,263
3.500	$86,923	$70,517	$60,871	$54,599
4.000	$89,939	$73,681	$64,180	$58,049
4.125	$90,702	$74,484	$65,022	$58,929
4.500	$93,016	$76,924	$67,584	$61,608
5.000	$96,153	$80,244	$71,080	$65,272
5.500	$99,349	$83,640	$74,667	$69,037
6.000	$102,605	$87,111	$78,341	$72,899

每月供款$58,929

年期

30年

贷款金额

$12,159,000

總利息

$9,055,282

总贷款连利息

$21,214,282

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$41,797	$17,132	$58,929	$12,141,868
2	$41,738	$17,191	$58,929	$12,124,677
3	$41,679	$17,250	$58,929	$12,107,427
4	$41,619	$17,309	$58,929	$12,090,118
5	$41,560	$17,369	$58,929	$12,072,749
6	$41,500	$17,428	$58,929	$12,055,321
7	$41,440	$17,488	$58,929	$12,037,832
8	$41,380	$17,549	$58,929	$12,020,284
9	$41,320	$17,609	$58,929	$12,002,675
10	$41,259	$17,669	$58,929	$11,985,005
11	$41,198	$17,730	$58,929	$11,967,275
12	$41,138	$17,791	$58,929	$11,949,484

第1年供款共

$707,143

第1年利息

$497,627

第1年共還本金

$209,516

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$41,076	$17,852	$58,929	$11,931,632
14	$41,015	$17,914	$58,929	$11,913,719
15	$40,953	$17,975	$58,929	$11,895,743
16	$40,892	$18,037	$58,929	$11,877,706
17	$40,830	$18,099	$58,929	$11,859,607
18	$40,767	$18,161	$58,929	$11,841,446
19	$40,705	$18,224	$58,929	$11,823,223
20	$40,642	$18,286	$58,929	$11,804,937
21	$40,579	$18,349	$58,929	$11,786,587
22	$40,516	$18,412	$58,929	$11,768,175
23	$40,453	$18,475	$58,929	$11,749,700
24	$40,390	$18,539	$58,929	$11,731,161

第2年供款共

$707,143

第2年利息

$488,819

第2年共還本金

$218,323

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$40,326	$18,603	$58,929	$11,712,558
26	$40,262	$18,667	$58,929	$11,693,891
27	$40,198	$18,731	$58,929	$11,675,161
28	$40,133	$18,795	$58,929	$11,656,365
29	$40,069	$18,860	$58,929	$11,637,506
30	$40,004	$18,925	$58,929	$11,618,581
31	$39,939	$18,990	$58,929	$11,599,591
32	$39,874	$19,055	$58,929	$11,580,536
33	$39,808	$19,120	$58,929	$11,561,416
34	$39,742	$19,186	$58,929	$11,542,230
35	$39,676	$19,252	$58,929	$11,522,978
36	$39,610	$19,318	$58,929	$11,503,659

第3年供款共

$707,143

第3年利息

$479,641

第3年共還本金

$227,502

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$39,544	$19,385	$58,929	$11,484,275
38	$39,477	$19,451	$58,929	$11,464,823
39	$39,410	$19,518	$58,929	$11,445,305
40	$39,343	$19,585	$58,929	$11,425,720
41	$39,276	$19,653	$58,929	$11,406,067
42	$39,208	$19,720	$58,929	$11,386,347
43	$39,141	$19,788	$58,929	$11,366,559
44	$39,073	$19,856	$58,929	$11,346,703
45	$39,004	$19,924	$58,929	$11,326,778
46	$38,936	$19,993	$58,929	$11,306,786
47	$38,867	$20,061	$58,929	$11,286,724
48	$38,798	$20,130	$58,929	$11,266,594

第4年供款共

$707,143

第4年利息

$470,077

第4年共還本金

$237,065

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$38,729	$20,200	$58,929	$11,246,394
50	$38,659	$20,269	$58,929	$11,226,125
51	$38,590	$20,339	$58,929	$11,205,786
52	$38,520	$20,409	$58,929	$11,185,378
53	$38,450	$20,479	$58,929	$11,164,899
54	$38,379	$20,549	$58,929	$11,144,350
55	$38,309	$20,620	$58,929	$11,123,730
56	$38,238	$20,691	$58,929	$11,103,039
57	$38,167	$20,762	$58,929	$11,082,277
58	$38,095	$20,833	$58,929	$11,061,444
59	$38,024	$20,905	$58,929	$11,040,539
60	$37,952	$20,977	$58,929	$11,019,562

第5年供款共

$707,143

第5年利息

$460,111

第5年共還本金

$247,031

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$37,880	$21,049	$58,929	$10,998,513
62	$37,807	$21,121	$58,929	$10,977,392
63	$37,735	$21,194	$58,929	$10,956,199
64	$37,662	$21,267	$58,929	$10,934,932
65	$37,589	$21,340	$58,929	$10,913,592
66	$37,515	$21,413	$58,929	$10,892,179
67	$37,442	$21,487	$58,929	$10,870,692
68	$37,368	$21,561	$58,929	$10,849,132
69	$37,294	$21,635	$58,929	$10,827,497
70	$37,220	$21,709	$58,929	$10,805,788
71	$37,145	$21,784	$58,929	$10,784,004
72	$37,070	$21,859	$58,929	$10,762,146

第6年供款共

$707,143

第6年利息

$449,726

第6年共還本金

$257,416

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$36,995	$21,934	$58,929	$10,740,212
74	$36,919	$22,009	$58,929	$10,718,203
75	$36,844	$22,085	$58,929	$10,696,118
76	$36,768	$22,161	$58,929	$10,673,958
77	$36,692	$22,237	$58,929	$10,651,721
78	$36,615	$22,313	$58,929	$10,629,408
79	$36,539	$22,390	$58,929	$10,607,018
80	$36,462	$22,467	$58,929	$10,584,551
81	$36,384	$22,544	$58,929	$10,562,007
82	$36,307	$22,622	$58,929	$10,539,385
83	$36,229	$22,699	$58,929	$10,516,686
84	$36,151	$22,777	$58,929	$10,493,908

第7年供款共

$707,143

第7年利息

$438,905

第7年共還本金

$268,238

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$36,073	$22,856	$58,929	$10,471,052
86	$35,994	$22,934	$58,929	$10,448,118
87	$35,915	$23,013	$58,929	$10,425,105
88	$35,836	$23,092	$58,929	$10,402,013
89	$35,757	$23,172	$58,929	$10,378,841
90	$35,677	$23,251	$58,929	$10,355,590
91	$35,597	$23,331	$58,929	$10,332,258
92	$35,517	$23,411	$58,929	$10,308,847
93	$35,437	$23,492	$58,929	$10,285,355
94	$35,356	$23,573	$58,929	$10,261,782
95	$35,275	$23,654	$58,929	$10,238,129
96	$35,194	$23,735	$58,929	$10,214,394

第8年供款共

$707,143

第8年利息

$427,628

第8年共還本金

$279,514

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$35,112	$23,817	$58,929	$10,190,577
98	$35,030	$23,898	$58,929	$10,166,679
99	$34,948	$23,981	$58,929	$10,142,698
100	$34,866	$24,063	$58,929	$10,118,635
101	$34,783	$24,146	$58,929	$10,094,489
102	$34,700	$24,229	$58,929	$10,070,261
103	$34,617	$24,312	$58,929	$10,045,949
104	$34,533	$24,396	$58,929	$10,021,553
105	$34,449	$24,479	$58,929	$9,997,073
106	$34,365	$24,564	$58,929	$9,972,510
107	$34,281	$24,648	$58,929	$9,947,862
108	$34,196	$24,733	$58,929	$9,923,129

第9年供款共

$707,143

第9年利息

$415,878

第9年共還本金

$291,265

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$34,111	$24,818	$58,929	$9,898,311
110	$34,025	$24,903	$58,929	$9,873,408
111	$33,940	$24,989	$58,929	$9,848,419
112	$33,854	$25,075	$58,929	$9,823,345
113	$33,768	$25,161	$58,929	$9,798,184
114	$33,681	$25,247	$58,929	$9,772,937
115	$33,594	$25,334	$58,929	$9,747,603
116	$33,507	$25,421	$58,929	$9,722,181
117	$33,420	$25,509	$58,929	$9,696,673
118	$33,332	$25,596	$58,929	$9,671,077
119	$33,244	$25,684	$58,929	$9,645,392
120	$33,156	$25,773	$58,929	$9,619,620

第10年供款共

$707,143

第10年利息

$403,634

第10年共還本金

$303,509

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$33,067	$25,861	$58,929	$9,593,759
122	$32,979	$25,950	$58,929	$9,567,809
123	$32,889	$26,039	$58,929	$9,541,769
124	$32,800	$26,129	$58,929	$9,515,641
125	$32,710	$26,219	$58,929	$9,489,422
126	$32,620	$26,309	$58,929	$9,463,113
127	$32,529	$26,399	$58,929	$9,436,714
128	$32,439	$26,490	$58,929	$9,410,224
129	$32,348	$26,581	$58,929	$9,383,644
130	$32,256	$26,672	$58,929	$9,356,971
131	$32,165	$26,764	$58,929	$9,330,207
132	$32,073	$26,856	$58,929	$9,303,351

第11年供款共

$707,143

第11年利息

$390,874

第11年共還本金

$316,268

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$31,980	$26,948	$58,929	$9,276,403
134	$31,888	$27,041	$58,929	$9,249,362
135	$31,795	$27,134	$58,929	$9,222,228
136	$31,701	$27,227	$58,929	$9,195,001
137	$31,608	$27,321	$58,929	$9,167,680
138	$31,514	$27,415	$58,929	$9,140,266
139	$31,420	$27,509	$58,929	$9,112,757
140	$31,325	$27,603	$58,929	$9,085,153
141	$31,230	$27,698	$58,929	$9,057,455
142	$31,135	$27,794	$58,929	$9,029,661
143	$31,039	$27,889	$58,929	$9,001,772
144	$30,944	$27,985	$58,929	$8,973,787

第12年供款共

$707,143

第12年利息

$377,579

第12年共還本金

$329,564

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$30,847	$28,081	$58,929	$8,945,706
146	$30,751	$28,178	$58,929	$8,917,529
147	$30,654	$28,275	$58,929	$8,889,254
148	$30,557	$28,372	$58,929	$8,860,882
149	$30,459	$28,469	$58,929	$8,832,413
150	$30,361	$28,567	$58,929	$8,803,846
151	$30,263	$28,665	$58,929	$8,775,180
152	$30,165	$28,764	$58,929	$8,746,417
153	$30,066	$28,863	$58,929	$8,717,554
154	$29,967	$28,962	$58,929	$8,688,592
155	$29,867	$29,062	$58,929	$8,659,530
156	$29,767	$29,161	$58,929	$8,630,369

第13年供款共

$707,143

第13年利息

$363,724

第13年共還本金

$343,418

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$29,667	$29,262	$58,929	$8,601,107
158	$29,566	$29,362	$58,929	$8,571,745
159	$29,465	$29,463	$58,929	$8,542,282
160	$29,364	$29,564	$58,929	$8,512,717
161	$29,262	$29,666	$58,929	$8,483,051
162	$29,160	$29,768	$58,929	$8,453,283
163	$29,058	$29,870	$58,929	$8,423,413
164	$28,955	$29,973	$58,929	$8,393,440
165	$28,852	$30,076	$58,929	$8,363,364
166	$28,749	$30,179	$58,929	$8,333,184
167	$28,645	$30,283	$58,929	$8,302,901
168	$28,541	$30,387	$58,929	$8,272,513

第14年供款共

$707,143

第14年利息

$349,287

第14年共還本金

$357,855

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$28,437	$30,492	$58,929	$8,242,022
170	$28,332	$30,597	$58,929	$8,211,425
171	$28,227	$30,702	$58,929	$8,180,723
172	$28,121	$30,807	$58,929	$8,149,916
173	$28,015	$30,913	$58,929	$8,119,003
174	$27,909	$31,019	$58,929	$8,087,983
175	$27,802	$31,126	$58,929	$8,056,857
176	$27,695	$31,233	$58,929	$8,025,624
177	$27,588	$31,340	$58,929	$7,994,284
178	$27,480	$31,448	$58,929	$7,962,835
179	$27,372	$31,556	$58,929	$7,931,279
180	$27,264	$31,665	$58,929	$7,899,614

第15年供款共

$707,143

第15年利息

$334,243

第15年共還本金

$372,899

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$27,155	$31,774	$58,929	$7,867,841
182	$27,046	$31,883	$58,929	$7,835,958
183	$26,936	$31,992	$58,929	$7,803,965
184	$26,826	$32,102	$58,929	$7,771,863
185	$26,716	$32,213	$58,929	$7,739,650
186	$26,605	$32,324	$58,929	$7,707,327
187	$26,494	$32,435	$58,929	$7,674,892
188	$26,382	$32,546	$58,929	$7,642,346
189	$26,271	$32,658	$58,929	$7,609,688
190	$26,158	$32,770	$58,929	$7,576,918
191	$26,046	$32,883	$58,929	$7,544,035
192	$25,933	$32,996	$58,929	$7,511,039

第16年供款共

$707,143

第16年利息

$318,567

第16年共還本金

$388,576

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$25,819	$33,109	$58,929	$7,477,929
194	$25,705	$33,223	$58,929	$7,444,706
195	$25,591	$33,337	$58,929	$7,411,369
196	$25,477	$33,452	$58,929	$7,377,917
197	$25,362	$33,567	$58,929	$7,344,350
198	$25,246	$33,682	$58,929	$7,310,667
199	$25,130	$33,798	$58,929	$7,276,869
200	$25,014	$33,914	$58,929	$7,242,955
201	$24,898	$34,031	$58,929	$7,208,924
202	$24,781	$34,148	$58,929	$7,174,776
203	$24,663	$34,265	$58,929	$7,140,511
204	$24,546	$34,383	$58,929	$7,106,128

第17年供款共

$707,143

第17年利息

$302,232

第17年共還本金

$404,911

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$24,427	$34,501	$58,929	$7,071,627
206	$24,309	$34,620	$58,929	$7,037,007
207	$24,190	$34,739	$58,929	$7,002,268
208	$24,070	$34,858	$58,929	$6,967,410
209	$23,950	$34,978	$58,929	$6,932,432
210	$23,830	$35,098	$58,929	$6,897,333
211	$23,710	$35,219	$58,929	$6,862,114
212	$23,589	$35,340	$58,929	$6,826,774
213	$23,467	$35,462	$58,929	$6,791,313
214	$23,345	$35,583	$58,929	$6,755,729
215	$23,223	$35,706	$58,929	$6,720,024
216	$23,100	$35,828	$58,929	$6,684,195

第18年供款共

$707,143

第18年利息

$285,210

第18年共還本金

$421,933

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$22,977	$35,952	$58,929	$6,648,243
218	$22,853	$36,075	$58,929	$6,612,168
219	$22,729	$36,199	$58,929	$6,575,969
220	$22,605	$36,324	$58,929	$6,539,645
221	$22,480	$36,449	$58,929	$6,503,197
222	$22,355	$36,574	$58,929	$6,466,623
223	$22,229	$36,700	$58,929	$6,429,923
224	$22,103	$36,826	$58,929	$6,393,098
225	$21,976	$36,952	$58,929	$6,356,145
226	$21,849	$37,079	$58,929	$6,319,066
227	$21,722	$37,207	$58,929	$6,281,859
228	$21,594	$37,335	$58,929	$6,244,525

第19年供款共

$707,143

第19年利息

$267,472

第19年共還本金

$439,670

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$21,466	$37,463	$58,929	$6,207,062
230	$21,337	$37,592	$58,929	$6,169,470
231	$21,208	$37,721	$58,929	$6,131,749
232	$21,078	$37,851	$58,929	$6,093,898
233	$20,948	$37,981	$58,929	$6,055,917
234	$20,817	$38,111	$58,929	$6,017,806
235	$20,686	$38,242	$58,929	$5,979,564
236	$20,555	$38,374	$58,929	$5,941,190
237	$20,423	$38,506	$58,929	$5,902,684
238	$20,290	$38,638	$58,929	$5,864,046
239	$20,158	$38,771	$58,929	$5,825,275
240	$20,024	$38,904	$58,929	$5,786,371

第20年供款共

$707,143

第20年利息

$248,989

第20年共還本金

$458,154

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$19,891	$39,038	$58,929	$5,747,333
242	$19,756	$39,172	$58,929	$5,708,161
243	$19,622	$39,307	$58,929	$5,668,854
244	$19,487	$39,442	$58,929	$5,629,412
245	$19,351	$39,577	$58,929	$5,589,835
246	$19,215	$39,714	$58,929	$5,550,121
247	$19,079	$39,850	$58,929	$5,510,271
248	$18,942	$39,987	$58,929	$5,470,284
249	$18,804	$40,124	$58,929	$5,430,160
250	$18,666	$40,262	$58,929	$5,389,898
251	$18,528	$40,401	$58,929	$5,349,497
252	$18,389	$40,540	$58,929	$5,308,957

第21年供款共

$707,143

第21年利息

$229,729

第21年共還本金

$477,414

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$18,250	$40,679	$58,929	$5,268,278
254	$18,110	$40,819	$58,929	$5,227,459
255	$17,969	$40,959	$58,929	$5,186,500
256	$17,829	$41,100	$58,929	$5,145,400
257	$17,687	$41,241	$58,929	$5,104,159
258	$17,546	$41,383	$58,929	$5,062,776
259	$17,403	$41,525	$58,929	$5,021,251
260	$17,261	$41,668	$58,929	$4,979,583
261	$17,117	$41,811	$58,929	$4,937,771
262	$16,974	$41,955	$58,929	$4,895,816
263	$16,829	$42,099	$58,929	$4,853,717
264	$16,685	$42,244	$58,929	$4,811,473

第22年供款共

$707,143

第22年利息

$209,659

第22年共還本金

$497,484

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$16,539	$42,389	$58,929	$4,769,084
266	$16,394	$42,535	$58,929	$4,726,549
267	$16,248	$42,681	$58,929	$4,683,868
268	$16,101	$42,828	$58,929	$4,641,040
269	$15,954	$42,975	$58,929	$4,598,065
270	$15,806	$43,123	$58,929	$4,554,943
271	$15,658	$43,271	$58,929	$4,511,672
272	$15,509	$43,420	$58,929	$4,468,252
273	$15,360	$43,569	$58,929	$4,424,683
274	$15,210	$43,719	$58,929	$4,380,964
275	$15,060	$43,869	$58,929	$4,337,095
276	$14,909	$44,020	$58,929	$4,293,076

第23年供款共

$707,143

第23年利息

$188,745

第23年共還本金

$518,398

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$14,757	$44,171	$58,929	$4,248,905
278	$14,606	$44,323	$58,929	$4,204,582
279	$14,453	$44,475	$58,929	$4,160,106
280	$14,300	$44,628	$58,929	$4,115,478
281	$14,147	$44,782	$58,929	$4,070,696
282	$13,993	$44,936	$58,929	$4,025,761
283	$13,839	$45,090	$58,929	$3,980,671
284	$13,684	$45,245	$58,929	$3,935,426
285	$13,528	$45,401	$58,929	$3,890,025
286	$13,372	$45,557	$58,929	$3,844,469
287	$13,215	$45,713	$58,929	$3,798,756
288	$13,058	$45,870	$58,929	$3,752,885

第24年供款共

$707,143

第24年利息

$166,952

第24年共還本金

$540,190

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$12,901	$46,028	$58,929	$3,706,857
290	$12,742	$46,186	$58,929	$3,660,671
291	$12,584	$46,345	$58,929	$3,614,326
292	$12,424	$46,504	$58,929	$3,567,822
293	$12,264	$46,664	$58,929	$3,521,157
294	$12,104	$46,825	$58,929	$3,474,333
295	$11,943	$46,986	$58,929	$3,427,347
296	$11,782	$47,147	$58,929	$3,380,200
297	$11,619	$47,309	$58,929	$3,332,891
298	$11,457	$47,472	$58,929	$3,285,419
299	$11,294	$47,635	$58,929	$3,237,785
300	$11,130	$47,799	$58,929	$3,189,986

第25年供款共

$707,143

第25年利息

$144,243

第25年共還本金

$562,899

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$10,966	$47,963	$58,929	$3,142,023
302	$10,801	$48,128	$58,929	$3,093,895
303	$10,635	$48,293	$58,929	$3,045,602
304	$10,469	$48,459	$58,929	$2,997,142
305	$10,303	$48,626	$58,929	$2,948,516
306	$10,136	$48,793	$58,929	$2,899,723
307	$9,968	$48,961	$58,929	$2,850,763
308	$9,799	$49,129	$58,929	$2,801,634
309	$9,631	$49,298	$58,929	$2,752,336
310	$9,461	$49,467	$58,929	$2,702,868
311	$9,291	$49,637	$58,929	$2,653,231
312	$9,120	$49,808	$58,929	$2,603,423

第26年供款共

$707,143

第26年利息

$120,580

第26年共還本金

$586,563

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$8,949	$49,979	$58,929	$2,553,443
314	$8,777	$50,151	$58,929	$2,503,292
315	$8,605	$50,323	$58,929	$2,452,969
316	$8,432	$50,496	$58,929	$2,402,472
317	$8,258	$50,670	$58,929	$2,351,802
318	$8,084	$50,844	$58,929	$2,300,958
319	$7,910	$51,019	$58,929	$2,249,939
320	$7,734	$51,194	$58,929	$2,198,745
321	$7,558	$51,370	$58,929	$2,147,374
322	$7,382	$51,547	$58,929	$2,095,827
323	$7,204	$51,724	$58,929	$2,044,103
324	$7,027	$51,902	$58,929	$1,992,201

第27年供款共

$707,143

第27年利息

$95,921

第27年共還本金

$611,222

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$6,848	$52,080	$58,929	$1,940,121
326	$6,669	$52,259	$58,929	$1,887,861
327	$6,490	$52,439	$58,929	$1,835,422
328	$6,309	$52,619	$58,929	$1,782,803
329	$6,128	$52,800	$58,929	$1,730,003
330	$5,947	$52,982	$58,929	$1,677,021
331	$5,765	$53,164	$58,929	$1,623,857
332	$5,582	$53,347	$58,929	$1,570,511
333	$5,399	$53,530	$58,929	$1,516,981
334	$5,215	$53,714	$58,929	$1,463,267
335	$5,030	$53,899	$58,929	$1,409,368
336	$4,845	$54,084	$58,929	$1,355,285

第28年供款共

$707,143

第28年利息

$70,226

第28年共還本金

$636,917

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$4,659	$54,270	$58,929	$1,301,015
338	$4,472	$54,456	$58,929	$1,246,559
339	$4,285	$54,644	$58,929	$1,191,915
340	$4,097	$54,831	$58,929	$1,137,084
341	$3,909	$55,020	$58,929	$1,082,064
342	$3,720	$55,209	$58,929	$1,026,855
343	$3,530	$55,399	$58,929	$971,456
344	$3,339	$55,589	$58,929	$915,867
345	$3,148	$55,780	$58,929	$860,087
346	$2,957	$55,972	$58,929	$804,115
347	$2,764	$56,164	$58,929	$747,950
348	$2,571	$56,357	$58,929	$691,593

第29年供款共

$707,143

第29年利息

$43,451

第29年共還本金

$663,692

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,377	$56,551	$58,929	$635,042
350	$2,183	$56,746	$58,929	$578,296
351	$1,988	$56,941	$58,929	$521,355
352	$1,792	$57,136	$58,929	$464,219
353	$1,596	$57,333	$58,929	$406,886
354	$1,399	$57,530	$58,929	$349,356
355	$1,201	$57,728	$58,929	$291,629
356	$1,002	$57,926	$58,929	$233,702
357	$803	$58,125	$58,929	$175,577
358	$604	$58,325	$58,929	$117,252
359	$403	$58,526	$58,929	$58,727
360	$202	$58,727	$58,929	$0

第30年供款共

$707,143

第30年利息

$15,550

第30年共還本金

$691,593

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$27,260,357

免责声明

笋盘推介

按揭保险费
info