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$28,123,417

每月供款
$47,981

首期

$9,900,000

总贷款额

$9,900,000

總利息

$7,372,917

印花税

$742,500

其他

$208,000

置业成本总预算

HK$10,850,500

$95,961

置业成本总预算

HK$10,850,500

首期

$9,900,000
印花税

$742,500
- AVD
  
  $742,500
律师费

$ 10,000
代理佣金

$198,000
按揭保险费

不适用

$95,961

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 Sai Kung Quiet Neighborhood

thumb_up

Open View Garden House

建

2,100 呎

@9,905

售$2,080 万

建

2,100 呎

@9,905

售$2,080 万

西贡西贡独立村屋

thumb_up

西贡独立村屋

建

2,100 呎

@9,000

local_fire_department 至HIT

售$1,890 万

建

2,100 呎

@9,000

售$1,890 万

local_fire_department 至HIT

西贡 BAYVIEW VILLA

thumb_up

Sea View Garden House

建

1,400 呎

@14,143

local_fire_department 至HIT hotel_class 楼王 vpn_key 有匙即睇

售$1,980 万

建

1,400 呎

@14,143

售$1,980 万

local_fire_department 至HIT hotel_class 楼王 vpn_key 有匙即睇

VR实景

沙田瑞峰花园

thumb_up

罕有 [高层单边] 传统高实用大宅 [南北对流] 2大厅4大房 [连车位].

实

1,521 呎

@12,360

建

1,872 呎

@10,043

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 vpn_key 有匙即睇

售$1,880 万

实

1,521 呎

@12,360

建

1,872 呎

@10,043

售$1,880 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 vpn_key 有匙即睇

VR实景影片

马鞍山岚岸

thumb_up

马鞍山岚岸

实

1,569 呎

@12,938

建

2,104 呎

@9,648

local_fire_department 至HIT

售$2,030 万

实

1,569 呎

@12,938

建

2,104 呎

@9,648

售$2,030 万

local_fire_department 至HIT

西贡 SAI KUNG

thumb_up

全独立屋连特大草地花园

建

2,100 呎

@9,048

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

售$1,900 万

建

2,100 呎

@9,048

售$1,900 万

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

KOL实拍

西贡大埔仔村

thumb_up

隐世村屋

建

2,100 呎

@9,048

real_estate_agent 罕有放盘

售$1,900 万

建

2,100 呎

@9,048

售$1,900 万

real_estate_agent 罕有放盘

西贡南围

thumb_up

Sea View Garden House

建

2,100 呎

@9,000

local_fire_department 至HIT hotel_class 楼王

售$1,890 万

建

2,100 呎

@9,000

售$1,890 万

local_fire_department 至HIT hotel_class 楼王

VR实景

马鞍山星涟海

thumb_up

海星湾中层4房, 巨房巨厅, 即刻约睇啦

实

1,199 呎

@16,264

local_fire_department 至HIT real_estate_agent 罕有放盘 price_change 蚀让盘

售$1,950 万

实

1,199 呎

@16,264

售$1,950 万

local_fire_department 至HIT real_estate_agent 罕有放盘 price_change 蚀让盘

西贡傲泷高层 3房豪华会所

thumb_up

傲泷高层 3房

实

1,162 呎

@16,351

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

售$1,900 万

实

1,162 呎

@16,351

售$1,900 万

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

沙田祥云阁

thumb_up

**豪宅地段, 环境清幽,车位已做好义电设施**

实

1,204 呎

@15,615

建

1,609 呎

@11,684

real_estate_agent 罕有放盘

售$1,880 万

实

1,204 呎

@15,615

建

1,609 呎

@11,684

售$1,880 万

real_estate_agent 罕有放盘

大埔雅景花园

thumb_up

[独立董事屋]20'高[中空大厅]南向花园[纯House屋苑管理]毗连[高私隐度]沙滩 & [珀丽高尔夫球会].

实

1,476 呎

@12,873

建

2,030 呎

@9,360

local_fire_department 至HIT

售$1,900 万

实

1,476 呎

@12,873

建

2,030 呎

@9,360

售$1,900 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$59,251	$45,530	$37,310	$31,842
1.500	$61,454	$47,772	$39,594	$34,167
2.000	$63,707	$50,082	$41,962	$36,592
2.500	$66,012	$52,460	$44,413	$39,117
3.000	$68,368	$54,905	$46,947	$41,739
3.500	$70,773	$57,416	$49,562	$44,455
4.000	$73,229	$59,992	$52,256	$47,264
4.125	$73,851	$60,646	$52,942	$47,980
4.500	$75,734	$62,632	$55,027	$50,162
5.000	$78,289	$65,336	$57,874	$53,145
5.500	$80,891	$68,101	$60,795	$56,211
6.000	$83,542	$70,927	$63,786	$59,356

每月供款$47,981

年期

30年

贷款金额

$9,900,000

總利息

$7,372,917

总贷款连利息

$17,272,917

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$34,031	$13,949	$47,980	$9,886,051
2	$33,983	$13,997	$47,980	$9,872,054
3	$33,935	$14,045	$47,980	$9,858,009
4	$33,887	$14,093	$47,980	$9,843,915
5	$33,838	$14,142	$47,980	$9,829,773
6	$33,790	$14,190	$47,980	$9,815,583
7	$33,741	$14,239	$47,980	$9,801,344
8	$33,692	$14,288	$47,980	$9,787,056
9	$33,643	$14,337	$47,980	$9,772,718
10	$33,594	$14,387	$47,980	$9,758,332
11	$33,544	$14,436	$47,980	$9,743,896
12	$33,495	$14,486	$47,980	$9,729,410

第1年供款共

$575,764

第1年利息

$405,174

第1年共還本金

$170,590

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$33,445	$14,535	$47,980	$9,714,874
14	$33,395	$14,585	$47,980	$9,700,289
15	$33,345	$14,636	$47,980	$9,685,653
16	$33,294	$14,686	$47,980	$9,670,967
17	$33,244	$14,736	$47,980	$9,656,231
18	$33,193	$14,787	$47,980	$9,641,444
19	$33,142	$14,838	$47,980	$9,626,606
20	$33,091	$14,889	$47,980	$9,611,717
21	$33,040	$14,940	$47,980	$9,596,777
22	$32,989	$14,991	$47,980	$9,581,786
23	$32,937	$15,043	$47,980	$9,566,743
24	$32,886	$15,095	$47,980	$9,551,648

第2年供款共

$575,764

第2年利息

$398,002

第2年共還本金

$177,762

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$32,834	$15,147	$47,980	$9,536,502
26	$32,782	$15,199	$47,980	$9,521,303
27	$32,729	$15,251	$47,980	$9,506,052
28	$32,677	$15,303	$47,980	$9,490,749
29	$32,624	$15,356	$47,980	$9,475,393
30	$32,572	$15,409	$47,980	$9,459,985
31	$32,519	$15,462	$47,980	$9,444,523
32	$32,466	$15,515	$47,980	$9,429,008
33	$32,412	$15,568	$47,980	$9,413,440
34	$32,359	$15,622	$47,980	$9,397,818
35	$32,305	$15,675	$47,980	$9,382,143
36	$32,251	$15,729	$47,980	$9,366,414

第3年供款共

$575,764

第3年利息

$390,529

第3年共還本金

$185,234

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$32,197	$15,783	$47,980	$9,350,631
38	$32,143	$15,838	$47,980	$9,334,793
39	$32,088	$15,892	$47,980	$9,318,901
40	$32,034	$15,947	$47,980	$9,302,955
41	$31,979	$16,001	$47,980	$9,286,953
42	$31,924	$16,056	$47,980	$9,270,897
43	$31,869	$16,112	$47,980	$9,254,785
44	$31,813	$16,167	$47,980	$9,238,618
45	$31,758	$16,223	$47,980	$9,222,395
46	$31,702	$16,278	$47,980	$9,206,117
47	$31,646	$16,334	$47,980	$9,189,783
48	$31,590	$16,390	$47,980	$9,173,392

第4年供款共

$575,764

第4年利息

$382,742

第4年共還本金

$193,021

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$31,534	$16,447	$47,980	$9,156,946
50	$31,477	$16,503	$47,980	$9,140,442
51	$31,420	$16,560	$47,980	$9,123,882
52	$31,363	$16,617	$47,980	$9,107,265
53	$31,306	$16,674	$47,980	$9,090,591
54	$31,249	$16,731	$47,980	$9,073,860
55	$31,191	$16,789	$47,980	$9,057,071
56	$31,134	$16,847	$47,980	$9,040,224
57	$31,076	$16,905	$47,980	$9,023,320
58	$31,018	$16,963	$47,980	$9,006,357
59	$30,959	$17,021	$47,980	$8,989,336
60	$30,901	$17,079	$47,980	$8,972,257

第5年供款共

$575,764

第5年利息

$374,628

第5年共還本金

$201,136

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$30,842	$17,138	$47,980	$8,955,118
62	$30,783	$17,197	$47,980	$8,937,921
63	$30,724	$17,256	$47,980	$8,920,665
64	$30,665	$17,316	$47,980	$8,903,349
65	$30,605	$17,375	$47,980	$8,885,974
66	$30,546	$17,435	$47,980	$8,868,540
67	$30,486	$17,495	$47,980	$8,851,045
68	$30,425	$17,555	$47,980	$8,833,490
69	$30,365	$17,615	$47,980	$8,815,875
70	$30,305	$17,676	$47,980	$8,798,199
71	$30,244	$17,737	$47,980	$8,780,463
72	$30,183	$17,797	$47,980	$8,762,665

第6年供款共

$575,764

第6年利息

$366,172

第6年共還本金

$209,591

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$30,122	$17,859	$47,980	$8,744,806
74	$30,060	$17,920	$47,980	$8,726,886
75	$29,999	$17,982	$47,980	$8,708,905
76	$29,937	$18,043	$47,980	$8,690,861
77	$29,875	$18,105	$47,980	$8,672,756
78	$29,813	$18,168	$47,980	$8,654,588
79	$29,750	$18,230	$47,980	$8,636,358
80	$29,687	$18,293	$47,980	$8,618,065
81	$29,625	$18,356	$47,980	$8,599,709
82	$29,562	$18,419	$47,980	$8,581,290
83	$29,498	$18,482	$47,980	$8,562,808
84	$29,435	$18,546	$47,980	$8,544,263

第7年供款共

$575,764

第7年利息

$357,361

第7年共還本金

$218,402

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$29,371	$18,609	$47,980	$8,525,653
86	$29,307	$18,673	$47,980	$8,506,980
87	$29,243	$18,738	$47,980	$8,488,242
88	$29,178	$18,802	$47,980	$8,469,440
89	$29,114	$18,867	$47,980	$8,450,574
90	$29,049	$18,931	$47,980	$8,431,642
91	$28,984	$18,997	$47,980	$8,412,646
92	$28,918	$19,062	$47,980	$8,393,584
93	$28,853	$19,127	$47,980	$8,374,456
94	$28,787	$19,193	$47,980	$8,355,263
95	$28,721	$19,259	$47,980	$8,336,004
96	$28,655	$19,325	$47,980	$8,316,679

第8年供款共

$575,764

第8年利息

$348,180

第8年共還本金

$227,584

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$28,589	$19,392	$47,980	$8,297,287
98	$28,522	$19,458	$47,980	$8,277,829
99	$28,455	$19,525	$47,980	$8,258,303
100	$28,388	$19,592	$47,980	$8,238,711
101	$28,321	$19,660	$47,980	$8,219,051
102	$28,253	$19,727	$47,980	$8,199,324
103	$28,185	$19,795	$47,980	$8,179,529
104	$28,117	$19,863	$47,980	$8,159,666
105	$28,049	$19,931	$47,980	$8,139,734
106	$27,980	$20,000	$47,980	$8,119,734
107	$27,912	$20,069	$47,980	$8,099,665
108	$27,843	$20,138	$47,980	$8,079,528

第9年供款共

$575,764

第9年利息

$338,613

第9年共還本金

$237,151

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$27,773	$20,207	$47,980	$8,059,321
110	$27,704	$20,276	$47,980	$8,039,044
111	$27,634	$20,346	$47,980	$8,018,698
112	$27,564	$20,416	$47,980	$7,998,282
113	$27,494	$20,486	$47,980	$7,977,796
114	$27,424	$20,557	$47,980	$7,957,239
115	$27,353	$20,627	$47,980	$7,936,612
116	$27,282	$20,698	$47,980	$7,915,914
117	$27,211	$20,769	$47,980	$7,895,144
118	$27,140	$20,841	$47,980	$7,874,304
119	$27,068	$20,912	$47,980	$7,853,391
120	$26,996	$20,984	$47,980	$7,832,407

第10年供款共

$575,764

第10年利息

$328,643

第10年共還本金

$247,121

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$26,924	$21,056	$47,980	$7,811,350
122	$26,852	$21,129	$47,980	$7,790,222
123	$26,779	$21,201	$47,980	$7,769,020
124	$26,706	$21,274	$47,980	$7,747,746
125	$26,633	$21,347	$47,980	$7,726,398
126	$26,559	$21,421	$47,980	$7,704,978
127	$26,486	$21,494	$47,980	$7,683,483
128	$26,412	$21,568	$47,980	$7,661,915
129	$26,338	$21,642	$47,980	$7,640,272
130	$26,263	$21,717	$47,980	$7,618,555
131	$26,189	$21,792	$47,980	$7,596,764
132	$26,114	$21,866	$47,980	$7,574,897

第11年供款共

$575,764

第11年利息

$318,254

第11年共還本金

$257,509

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$26,039	$21,942	$47,980	$7,552,956
134	$25,963	$22,017	$47,980	$7,530,939
135	$25,888	$22,093	$47,980	$7,508,846
136	$25,812	$22,169	$47,980	$7,486,677
137	$25,735	$22,245	$47,980	$7,464,433
138	$25,659	$22,321	$47,980	$7,442,111
139	$25,582	$22,398	$47,980	$7,419,713
140	$25,505	$22,475	$47,980	$7,397,238
141	$25,428	$22,552	$47,980	$7,374,686
142	$25,350	$22,630	$47,980	$7,352,056
143	$25,273	$22,708	$47,980	$7,329,348
144	$25,195	$22,786	$47,980	$7,306,563

第12年供款共

$575,764

第12年利息

$307,429

第12年共還本金

$268,335

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$25,116	$22,864	$47,980	$7,283,699
146	$25,038	$22,943	$47,980	$7,260,756
147	$24,959	$23,021	$47,980	$7,237,735
148	$24,880	$23,101	$47,980	$7,214,634
149	$24,800	$23,180	$47,980	$7,191,454
150	$24,721	$23,260	$47,980	$7,168,194
151	$24,641	$23,340	$47,980	$7,144,855
152	$24,560	$23,420	$47,980	$7,121,435
153	$24,480	$23,500	$47,980	$7,097,934
154	$24,399	$23,581	$47,980	$7,074,353
155	$24,318	$23,662	$47,980	$7,050,691
156	$24,237	$23,744	$47,980	$7,026,947

第13年供款共

$575,764

第13年利息

$296,149

第13年共還本金

$279,615

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$24,155	$23,825	$47,980	$7,003,122
158	$24,073	$23,907	$47,980	$6,979,215
159	$23,991	$23,989	$47,980	$6,955,226
160	$23,909	$24,072	$47,980	$6,931,154
161	$23,826	$24,154	$47,980	$6,907,000
162	$23,743	$24,238	$47,980	$6,882,762
163	$23,659	$24,321	$47,980	$6,858,441
164	$23,576	$24,404	$47,980	$6,834,037
165	$23,492	$24,488	$47,980	$6,809,548
166	$23,408	$24,573	$47,980	$6,784,976
167	$23,323	$24,657	$47,980	$6,760,319
168	$23,239	$24,742	$47,980	$6,735,577

第14年供款共

$575,764

第14年利息

$284,394

第14年共還本金

$291,370

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$23,154	$24,827	$47,980	$6,710,750
170	$23,068	$24,912	$47,980	$6,685,838
171	$22,983	$24,998	$47,980	$6,660,841
172	$22,897	$25,084	$47,980	$6,635,757
173	$22,810	$25,170	$47,980	$6,610,587
174	$22,724	$25,256	$47,980	$6,585,331
175	$22,637	$25,343	$47,980	$6,559,987
176	$22,550	$25,430	$47,980	$6,534,557
177	$22,463	$25,518	$47,980	$6,509,039
178	$22,375	$25,606	$47,980	$6,483,434
179	$22,287	$25,694	$47,980	$6,457,740
180	$22,198	$25,782	$47,980	$6,431,958

第15年供款共

$575,764

第15年利息

$272,145

第15年共還本金

$303,619

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$22,110	$25,870	$47,980	$6,406,088
182	$22,021	$25,959	$47,980	$6,380,128
183	$21,932	$26,049	$47,980	$6,354,080
184	$21,842	$26,138	$47,980	$6,327,942
185	$21,752	$26,228	$47,980	$6,301,714
186	$21,662	$26,318	$47,980	$6,275,395
187	$21,572	$26,409	$47,980	$6,248,987
188	$21,481	$26,499	$47,980	$6,222,487
189	$21,390	$26,591	$47,980	$6,195,897
190	$21,298	$26,682	$47,980	$6,169,215
191	$21,207	$26,774	$47,980	$6,142,441
192	$21,115	$26,866	$47,980	$6,115,576

第16年供款共

$575,764

第16年利息

$259,381

第16年共還本金

$316,383

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$21,022	$26,958	$47,980	$6,088,618
194	$20,930	$27,051	$47,980	$6,061,567
195	$20,837	$27,144	$47,980	$6,034,423
196	$20,743	$27,237	$47,980	$6,007,186
197	$20,650	$27,331	$47,980	$5,979,855
198	$20,556	$27,425	$47,980	$5,952,431
199	$20,461	$27,519	$47,980	$5,924,912
200	$20,367	$27,613	$47,980	$5,897,299
201	$20,272	$27,708	$47,980	$5,869,590
202	$20,177	$27,804	$47,980	$5,841,787
203	$20,081	$27,899	$47,980	$5,813,887
204	$19,985	$27,995	$47,980	$5,785,892

第17年供款共

$575,764

第17年利息

$246,081

第17年共還本金

$329,683

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$19,889	$28,091	$47,980	$5,757,801
206	$19,792	$28,188	$47,980	$5,729,613
207	$19,696	$28,285	$47,980	$5,701,328
208	$19,598	$28,382	$47,980	$5,672,946
209	$19,501	$28,480	$47,980	$5,644,467
210	$19,403	$28,577	$47,980	$5,615,889
211	$19,305	$28,676	$47,980	$5,587,214
212	$19,206	$28,774	$47,980	$5,558,439
213	$19,107	$28,873	$47,980	$5,529,566
214	$19,008	$28,972	$47,980	$5,500,594
215	$18,908	$29,072	$47,980	$5,471,522
216	$18,808	$29,172	$47,980	$5,442,350

第18年供款共

$575,764

第18年利息

$232,221

第18年共還本金

$343,543

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$18,708	$29,272	$47,980	$5,413,078
218	$18,607	$29,373	$47,980	$5,383,705
219	$18,506	$29,474	$47,980	$5,354,231
220	$18,405	$29,575	$47,980	$5,324,656
221	$18,304	$29,677	$47,980	$5,294,979
222	$18,201	$29,779	$47,980	$5,265,200
223	$18,099	$29,881	$47,980	$5,235,319
224	$17,996	$29,984	$47,980	$5,205,335
225	$17,893	$30,087	$47,980	$5,175,248
226	$17,790	$30,190	$47,980	$5,145,058
227	$17,686	$30,294	$47,980	$5,114,763
228	$17,582	$30,398	$47,980	$5,084,365

第19年供款共

$575,764

第19年利息

$217,779

第19年共還本金

$357,985

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$17,478	$30,503	$47,980	$5,053,862
230	$17,373	$30,608	$47,980	$5,023,255
231	$17,267	$30,713	$47,980	$4,992,542
232	$17,162	$30,818	$47,980	$4,961,723
233	$17,056	$30,924	$47,980	$4,930,799
234	$16,950	$31,031	$47,980	$4,899,768
235	$16,843	$31,137	$47,980	$4,868,631
236	$16,736	$31,244	$47,980	$4,837,386
237	$16,629	$31,352	$47,980	$4,806,034
238	$16,521	$31,460	$47,980	$4,774,575
239	$16,413	$31,568	$47,980	$4,743,007
240	$16,304	$31,676	$47,980	$4,711,331

第20年供款共

$575,764

第20年利息

$202,730

第20年共還本金

$373,034

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$16,195	$31,785	$47,980	$4,679,546
242	$16,086	$31,894	$47,980	$4,647,651
243	$15,976	$32,004	$47,980	$4,615,647
244	$15,866	$32,114	$47,980	$4,583,533
245	$15,756	$32,224	$47,980	$4,551,309
246	$15,645	$32,335	$47,980	$4,518,974
247	$15,534	$32,446	$47,980	$4,486,527
248	$15,422	$32,558	$47,980	$4,453,970
249	$15,311	$32,670	$47,980	$4,421,300
250	$15,198	$32,782	$47,980	$4,388,518
251	$15,086	$32,895	$47,980	$4,355,623
252	$14,972	$33,008	$47,980	$4,322,615

第21年供款共

$575,764

第21年利息

$187,048

第21年共還本金

$388,716

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$14,859	$33,121	$47,980	$4,289,494
254	$14,745	$33,235	$47,980	$4,256,258
255	$14,631	$33,349	$47,980	$4,222,909
256	$14,516	$33,464	$47,980	$4,189,445
257	$14,401	$33,579	$47,980	$4,155,866
258	$14,286	$33,695	$47,980	$4,122,171
259	$14,170	$33,810	$47,980	$4,088,361
260	$14,054	$33,927	$47,980	$4,054,434
261	$13,937	$34,043	$47,980	$4,020,391
262	$13,820	$34,160	$47,980	$3,986,231
263	$13,703	$34,278	$47,980	$3,951,953
264	$13,585	$34,395	$47,980	$3,917,558

第22年供款共

$575,764

第22年利息

$170,707

第22年共還本金

$405,057

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$13,467	$34,514	$47,980	$3,883,044
266	$13,348	$34,632	$47,980	$3,848,412
267	$13,229	$34,751	$47,980	$3,813,660
268	$13,109	$34,871	$47,980	$3,778,789
269	$12,990	$34,991	$47,980	$3,743,799
270	$12,869	$35,111	$47,980	$3,708,688
271	$12,749	$35,232	$47,980	$3,673,456
272	$12,628	$35,353	$47,980	$3,638,103
273	$12,506	$35,474	$47,980	$3,602,629
274	$12,384	$35,596	$47,980	$3,567,032
275	$12,262	$35,719	$47,980	$3,531,314
276	$12,139	$35,841	$47,980	$3,495,472

第23年供款共

$575,764

第23年利息

$153,679

第23年共還本金

$422,085

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$12,016	$35,965	$47,980	$3,459,508
278	$11,892	$36,088	$47,980	$3,423,419
279	$11,768	$36,212	$47,980	$3,387,207
280	$11,644	$36,337	$47,980	$3,350,870
281	$11,519	$36,462	$47,980	$3,314,409
282	$11,393	$36,587	$47,980	$3,277,822
283	$11,268	$36,713	$47,980	$3,241,109
284	$11,141	$36,839	$47,980	$3,204,270
285	$11,015	$36,966	$47,980	$3,167,304
286	$10,888	$37,093	$47,980	$3,130,211
287	$10,760	$37,220	$47,980	$3,092,991
288	$10,632	$37,348	$47,980	$3,055,643

第24年供款共

$575,764

第24年利息

$135,935

第24年共還本金

$439,829

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$10,504	$37,477	$47,980	$3,018,166
290	$10,375	$37,605	$47,980	$2,980,561
291	$10,246	$37,735	$47,980	$2,942,826
292	$10,116	$37,864	$47,980	$2,904,962
293	$9,986	$37,995	$47,980	$2,866,968
294	$9,855	$38,125	$47,980	$2,828,842
295	$9,724	$38,256	$47,980	$2,790,586
296	$9,593	$38,388	$47,980	$2,752,199
297	$9,461	$38,520	$47,980	$2,713,679
298	$9,328	$38,652	$47,980	$2,675,027
299	$9,195	$38,785	$47,980	$2,636,242
300	$9,062	$38,918	$47,980	$2,597,324

第25年供款共

$575,764

第25年利息

$117,445

第25年共還本金

$458,319

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$8,928	$39,052	$47,980	$2,558,272
302	$8,794	$39,186	$47,980	$2,519,085
303	$8,659	$39,321	$47,980	$2,479,765
304	$8,524	$39,456	$47,980	$2,440,308
305	$8,389	$39,592	$47,980	$2,400,717
306	$8,252	$39,728	$47,980	$2,360,989
307	$8,116	$39,864	$47,980	$2,321,124
308	$7,979	$40,001	$47,980	$2,281,123
309	$7,841	$40,139	$47,980	$2,240,984
310	$7,703	$40,277	$47,980	$2,200,707
311	$7,565	$40,415	$47,980	$2,160,292
312	$7,426	$40,554	$47,980	$2,119,737

第26年供款共

$575,764

第26年利息

$98,177

第26年共還本金

$477,587

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$7,287	$40,694	$47,980	$2,079,044
314	$7,147	$40,834	$47,980	$2,038,210
315	$7,006	$40,974	$47,980	$1,997,236
316	$6,865	$41,115	$47,980	$1,956,121
317	$6,724	$41,256	$47,980	$1,914,865
318	$6,582	$41,398	$47,980	$1,873,467
319	$6,440	$41,540	$47,980	$1,831,927
320	$6,297	$41,683	$47,980	$1,790,244
321	$6,154	$41,826	$47,980	$1,748,417
322	$6,010	$41,970	$47,980	$1,706,447
323	$5,866	$42,114	$47,980	$1,664,333
324	$5,721	$42,259	$47,980	$1,622,074

第27年供款共

$575,764

第27年利息

$78,100

第27年共還本金

$497,664

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$5,576	$42,404	$47,980	$1,579,669
326	$5,430	$42,550	$47,980	$1,537,119
327	$5,284	$42,696	$47,980	$1,494,422
328	$5,137	$42,843	$47,980	$1,451,579
329	$4,990	$42,991	$47,980	$1,408,589
330	$4,842	$43,138	$47,980	$1,365,450
331	$4,694	$43,287	$47,980	$1,322,164
332	$4,545	$43,435	$47,980	$1,278,728
333	$4,396	$43,585	$47,980	$1,235,144
334	$4,246	$43,735	$47,980	$1,191,409
335	$4,095	$43,885	$47,980	$1,147,524
336	$3,945	$44,036	$47,980	$1,103,489

第28年供款共

$575,764

第28年利息

$57,179

第28年共還本金

$518,585

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$3,793	$44,187	$47,980	$1,059,302
338	$3,641	$44,339	$47,980	$1,014,963
339	$3,489	$44,491	$47,980	$970,471
340	$3,336	$44,644	$47,980	$925,827
341	$3,183	$44,798	$47,980	$881,029
342	$3,029	$44,952	$47,980	$836,077
343	$2,874	$45,106	$47,980	$790,971
344	$2,719	$45,261	$47,980	$745,710
345	$2,563	$45,417	$47,980	$700,293
346	$2,407	$45,573	$47,980	$654,720
347	$2,251	$45,730	$47,980	$608,990
348	$2,093	$45,887	$47,980	$563,103

第29年供款共

$575,764

第29年利息

$35,378

第29年共還本金

$540,386

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$1,936	$46,045	$47,980	$517,058
350	$1,777	$46,203	$47,980	$470,855
351	$1,619	$46,362	$47,980	$424,494
352	$1,459	$46,521	$47,980	$377,972
353	$1,299	$46,681	$47,980	$331,291
354	$1,139	$46,842	$47,980	$284,450
355	$978	$47,003	$47,980	$237,447
356	$816	$47,164	$47,980	$190,283
357	$654	$47,326	$47,980	$142,957
358	$491	$47,489	$47,980	$95,468
359	$328	$47,652	$47,980	$47,816
360	$164	$47,816	$47,980	$0

第30年供款共

$575,764

第30年利息

$12,661

第30年共還本金

$563,103

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$28,123,417

免责声明

笋盘推介

按揭保险费
info