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$31,072,156

每月供款
$52,827

首期

$10,900,000

总贷款额

$10,900,000

總利息

$8,117,656

印花税

$926,500

其他

$228,000

置业成本总预算

HK$12,054,500

$105,654

置业成本总预算

HK$12,054,500

首期

$10,900,000
印花税

$926,500
- AVD
  
  $926,500
律师费

$ 10,000
代理佣金

$218,000
按揭保险费

不适用

$105,654

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

KOL实拍

西贡傲泷高层大露台

thumb_up

傲泷

实

1,146 呎

@18,325

local_fire_department 至HIT hotel_class 楼王

售$2,100 万

实

1,146 呎

@18,325

售$2,100 万

local_fire_department 至HIT hotel_class 楼王

KOL实拍

沙田溱岸8号

thumb_up

四房双套至高无上既享受原则无改河景和内园景双辉大户人家四正实用

实

1,398 呎

@15,737

建

1,847 呎

@11,911

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 local_offer 低水笋价

售$2,200 万

实

1,398 呎

@15,737

建

1,847 呎

@11,911

售$2,200 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 local_offer 低水笋价

沙田御龙山

thumb_up

御龙山

实

961 呎

@22,893

建

1,319 呎

@16,679

local_fire_department 至HIT

售$2,200 万

实

961 呎

@22,893

建

1,319 呎

@16,679

售$2,200 万

local_fire_department 至HIT

沙田壹号云顶

thumb_up

＊＊罕有高层东南三房＊＊环境清幽＊＊连车位＊＊

实

1,084 呎

@20,295

建

1,446 呎

@15,214

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

售$2,200 万

实

1,084 呎

@20,295

建

1,446 呎

@15,214

售$2,200 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王

西贡黄麋地

thumb_up

独立村屋

建

2,100 呎

@10,476

real_estate_agent 罕有放盘 vpn_key 有匙即睇

售$2,200 万

建

2,100 呎

@10,476

售$2,200 万

real_estate_agent 罕有放盘 vpn_key 有匙即睇

西贡溱乔

thumb_up

西贡别墅

实

1,232 呎

@17,857

建

1,908 呎

@11,530

local_fire_department 至HIT local_offer 低水笋价

售$2,200 万

实

1,232 呎

@17,857

建

1,908 呎

@11,530

售$2,200 万

local_fire_department 至HIT local_offer 低水笋价

西贡清水湾

thumb_up

西式靓装

建

2,100 呎

@10,714

local_fire_department 至HIT directions_run 即走 verified 首置必买

售$2,250 万

建

2,100 呎

@10,714

售$2,250 万

local_fire_department 至HIT directions_run 即走 verified 首置必买

西贡西贡全栋村屋,大园泊3车

thumb_up

西贡全栋村屋,大园泊3车

建

2,100 呎

@10,857

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 pets 爱竉必选

售$2,280 万

建

2,100 呎

@10,857

售$2,280 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 pets 爱竉必选

清水湾五块田

thumb_up

五块田

实

1,750 呎

@12,457

建

1,750 呎

@12,457

real_estate_agent 罕有放盘 flight_takeoff 移民急让 price_change 蚀让盘

售$2,180 万

实

1,750 呎

@12,457

建

1,750 呎

@12,457

售$2,180 万

real_estate_agent 罕有放盘 flight_takeoff 移民急让 price_change 蚀让盘

西贡傲泷

thumb_up

傲泷

实

1,127 呎

@19,521

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价 pets 爱竉必选

售$2,200 万

实

1,127 呎

@19,521

售$2,200 万

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价 pets 爱竉必选

KOL实拍 VR实景

沙田玖珑山天珑阁

thumb_up

向南坐拥连绵山景**4房2套**客厅4.4米阔**连1车位

实

1,538 呎

@14,304

real_estate_agent 罕有放盘 hotel_class 楼王 local_offer 低水笋价 price_change 蚀让盘

售$2,200 万

实

1,538 呎

@14,304

售$2,200 万

real_estate_agent 罕有放盘 hotel_class 楼王 local_offer 低水笋价 price_change 蚀让盘

西贡西贡

thumb_up

2800sf BIG HOUSE WITH AMAZING OPEN VIEW

建

2,100 呎

@10,238

local_fire_department 至HIT verified 首置必买 vpn_key 有匙即睇 flight_takeoff 移民急让

售$2,150 万

建

2,100 呎

@10,238

售$2,150 万

local_fire_department 至HIT verified 首置必买 vpn_key 有匙即睇 flight_takeoff 移民急让

利率	15年	20年	25年	30年
1.000	$65,236	$50,128	$41,079	$35,059
1.500	$67,661	$52,597	$43,593	$37,618
2.000	$70,142	$55,141	$46,200	$40,289
2.500	$72,680	$57,759	$48,899	$43,068
3.000	$75,273	$60,451	$51,689	$45,955
3.500	$77,922	$63,216	$54,568	$48,946
4.000	$80,626	$66,052	$57,534	$52,038
4.125	$81,310	$66,772	$58,289	$52,827
4.500	$83,384	$68,959	$60,586	$55,229
5.000	$86,197	$71,935	$63,720	$58,514
5.500	$89,062	$74,980	$66,936	$61,889
6.000	$91,980	$78,091	$70,229	$65,351

每月供款$52,827

年期

30年

贷款金额

$10,900,000

總利息

$8,117,656

总贷款连利息

$19,017,656

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$37,469	$15,358	$52,827	$10,884,642
2	$37,416	$15,411	$52,827	$10,869,231
3	$37,363	$15,464	$52,827	$10,853,767
4	$37,310	$15,517	$52,827	$10,838,250
5	$37,256	$15,570	$52,827	$10,822,680
6	$37,203	$15,624	$52,827	$10,807,056
7	$37,149	$15,678	$52,827	$10,791,378
8	$37,095	$15,731	$52,827	$10,775,647
9	$37,041	$15,786	$52,827	$10,759,861
10	$36,987	$15,840	$52,827	$10,744,022
11	$36,933	$15,894	$52,827	$10,728,127
12	$36,878	$15,949	$52,827	$10,712,179

第1年供款共

$633,922

第1年利息

$446,100

第1年共還本金

$187,821

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$36,823	$16,004	$52,827	$10,696,175
14	$36,768	$16,059	$52,827	$10,680,116
15	$36,713	$16,114	$52,827	$10,664,002
16	$36,658	$16,169	$52,827	$10,647,833
17	$36,602	$16,225	$52,827	$10,631,608
18	$36,546	$16,281	$52,827	$10,615,327
19	$36,490	$16,337	$52,827	$10,598,991
20	$36,434	$16,393	$52,827	$10,582,598
21	$36,378	$16,449	$52,827	$10,566,149
22	$36,321	$16,506	$52,827	$10,549,643
23	$36,264	$16,562	$52,827	$10,533,081
24	$36,207	$16,619	$52,827	$10,516,461

第2年供款共

$633,922

第2年利息

$438,205

第2年共還本金

$195,717

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$36,150	$16,676	$52,827	$10,499,785
26	$36,093	$16,734	$52,827	$10,483,051
27	$36,035	$16,791	$52,827	$10,466,260
28	$35,978	$16,849	$52,827	$10,449,411
29	$35,920	$16,907	$52,827	$10,432,504
30	$35,862	$16,965	$52,827	$10,415,539
31	$35,803	$17,023	$52,827	$10,398,515
32	$35,745	$17,082	$52,827	$10,381,433
33	$35,686	$17,141	$52,827	$10,364,293
34	$35,627	$17,200	$52,827	$10,347,093
35	$35,568	$17,259	$52,827	$10,329,834
36	$35,509	$17,318	$52,827	$10,312,516

第3年供款共

$633,922

第3年利息

$429,977

第3年共還本金

$203,945

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$35,449	$17,378	$52,827	$10,295,139
38	$35,390	$17,437	$52,827	$10,277,701
39	$35,330	$17,497	$52,827	$10,260,204
40	$35,269	$17,557	$52,827	$10,242,647
41	$35,209	$17,618	$52,827	$10,225,029
42	$35,149	$17,678	$52,827	$10,207,351
43	$35,088	$17,739	$52,827	$10,189,612
44	$35,027	$17,800	$52,827	$10,171,812
45	$34,966	$17,861	$52,827	$10,153,951
46	$34,904	$17,923	$52,827	$10,136,028
47	$34,843	$17,984	$52,827	$10,118,044
48	$34,781	$18,046	$52,827	$10,099,998

第4年供款共

$633,922

第4年利息

$421,403

第4年共還本金

$212,519

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$34,719	$18,108	$52,827	$10,081,890
50	$34,656	$18,170	$52,827	$10,063,719
51	$34,594	$18,233	$52,827	$10,045,487
52	$34,531	$18,295	$52,827	$10,027,191
53	$34,468	$18,358	$52,827	$10,008,833
54	$34,405	$18,421	$52,827	$9,990,411
55	$34,342	$18,485	$52,827	$9,971,926
56	$34,278	$18,548	$52,827	$9,953,378
57	$34,215	$18,612	$52,827	$9,934,766
58	$34,151	$18,676	$52,827	$9,916,090
59	$34,087	$18,740	$52,827	$9,897,350
60	$34,022	$18,805	$52,827	$9,878,545

第5年供款共

$633,922

第5年利息

$412,469

第5年共還本金

$221,453

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$33,957	$18,869	$52,827	$9,859,676
62	$33,893	$18,934	$52,827	$9,840,742
63	$33,828	$18,999	$52,827	$9,821,742
64	$33,762	$19,065	$52,827	$9,802,678
65	$33,697	$19,130	$52,827	$9,783,548
66	$33,631	$19,196	$52,827	$9,764,352
67	$33,565	$19,262	$52,827	$9,745,090
68	$33,499	$19,328	$52,827	$9,725,762
69	$33,432	$19,395	$52,827	$9,706,367
70	$33,366	$19,461	$52,827	$9,686,906
71	$33,299	$19,528	$52,827	$9,667,378
72	$33,232	$19,595	$52,827	$9,647,783

第6年供款共

$633,922

第6年利息

$403,160

第6年共還本金

$230,762

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$33,164	$19,663	$52,827	$9,628,120
74	$33,097	$19,730	$52,827	$9,608,390
75	$33,029	$19,798	$52,827	$9,588,592
76	$32,961	$19,866	$52,827	$9,568,726
77	$32,892	$19,934	$52,827	$9,548,792
78	$32,824	$20,003	$52,827	$9,528,789
79	$32,755	$20,072	$52,827	$9,508,717
80	$32,686	$20,141	$52,827	$9,488,577
81	$32,617	$20,210	$52,827	$9,468,367
82	$32,548	$20,279	$52,827	$9,448,087
83	$32,478	$20,349	$52,827	$9,427,738
84	$32,408	$20,419	$52,827	$9,407,319

第7年供款共

$633,922

第7年利息

$393,459

第7年共還本金

$240,463

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$32,338	$20,489	$52,827	$9,386,830
86	$32,267	$20,560	$52,827	$9,366,271
87	$32,197	$20,630	$52,827	$9,345,640
88	$32,126	$20,701	$52,827	$9,324,939
89	$32,054	$20,772	$52,827	$9,304,167
90	$31,983	$20,844	$52,827	$9,283,323
91	$31,911	$20,915	$52,827	$9,262,408
92	$31,840	$20,987	$52,827	$9,241,421
93	$31,767	$21,059	$52,827	$9,220,361
94	$31,695	$21,132	$52,827	$9,199,229
95	$31,622	$21,204	$52,827	$9,178,025
96	$31,549	$21,277	$52,827	$9,156,747

第8年供款共

$633,922

第8年利息

$383,350

第8年共還本金

$250,572

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$31,476	$21,351	$52,827	$9,135,397
98	$31,403	$21,424	$52,827	$9,113,973
99	$31,329	$21,498	$52,827	$9,092,475
100	$31,255	$21,571	$52,827	$9,070,904
101	$31,181	$21,646	$52,827	$9,049,258
102	$31,107	$21,720	$52,827	$9,027,538
103	$31,032	$21,795	$52,827	$9,005,744
104	$30,957	$21,870	$52,827	$8,983,874
105	$30,882	$21,945	$52,827	$8,961,929
106	$30,807	$22,020	$52,827	$8,939,909
107	$30,731	$22,096	$52,827	$8,917,813
108	$30,655	$22,172	$52,827	$8,895,642

第9年供款共

$633,922

第9年利息

$372,816

第9年共還本金

$261,106

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$30,579	$22,248	$52,827	$8,873,394
110	$30,502	$22,325	$52,827	$8,851,069
111	$30,426	$22,401	$52,827	$8,828,668
112	$30,349	$22,478	$52,827	$8,806,189
113	$30,271	$22,556	$52,827	$8,783,634
114	$30,194	$22,633	$52,827	$8,761,001
115	$30,116	$22,711	$52,827	$8,738,290
116	$30,038	$22,789	$52,827	$8,715,501
117	$29,960	$22,867	$52,827	$8,692,634
118	$29,881	$22,946	$52,827	$8,669,688
119	$29,802	$23,025	$52,827	$8,646,663
120	$29,723	$23,104	$52,827	$8,623,559

第10年供款共

$633,922

第10年利息

$361,839

第10年共還本金

$272,082

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$29,643	$23,183	$52,827	$8,600,376
122	$29,564	$23,263	$52,827	$8,577,113
123	$29,484	$23,343	$52,827	$8,553,770
124	$29,404	$23,423	$52,827	$8,530,347
125	$29,323	$23,504	$52,827	$8,506,843
126	$29,242	$23,585	$52,827	$8,483,258
127	$29,161	$23,666	$52,827	$8,459,593
128	$29,080	$23,747	$52,827	$8,435,846
129	$28,998	$23,829	$52,827	$8,412,017
130	$28,916	$23,911	$52,827	$8,388,107
131	$28,834	$23,993	$52,827	$8,364,114
132	$28,752	$24,075	$52,827	$8,340,039

第11年供款共

$633,922

第11年利息

$350,401

第11年共還本金

$283,520

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$28,669	$24,158	$52,827	$8,315,881
134	$28,586	$24,241	$52,827	$8,291,640
135	$28,503	$24,324	$52,827	$8,267,315
136	$28,419	$24,408	$52,827	$8,242,907
137	$28,335	$24,492	$52,827	$8,218,416
138	$28,251	$24,576	$52,827	$8,193,840
139	$28,166	$24,660	$52,827	$8,169,179
140	$28,082	$24,745	$52,827	$8,144,434
141	$27,996	$24,830	$52,827	$8,119,604
142	$27,911	$24,916	$52,827	$8,094,688
143	$27,825	$25,001	$52,827	$8,069,687
144	$27,740	$25,087	$52,827	$8,044,599

第12年供款共

$633,922

第12年利息

$338,482

第12年共還本金

$295,439

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$27,653	$25,174	$52,827	$8,019,426
146	$27,567	$25,260	$52,827	$7,994,166
147	$27,480	$25,347	$52,827	$7,968,819
148	$27,393	$25,434	$52,827	$7,943,385
149	$27,305	$25,521	$52,827	$7,917,863
150	$27,218	$25,609	$52,827	$7,892,254
151	$27,130	$25,697	$52,827	$7,866,557
152	$27,041	$25,786	$52,827	$7,840,771
153	$26,953	$25,874	$52,827	$7,814,897
154	$26,864	$25,963	$52,827	$7,788,934
155	$26,774	$26,052	$52,827	$7,762,882
156	$26,685	$26,142	$52,827	$7,736,740

第13年供款共

$633,922

第13年利息

$326,063

第13年共還本金

$307,859

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$26,595	$26,232	$52,827	$7,710,508
158	$26,505	$26,322	$52,827	$7,684,186
159	$26,414	$26,412	$52,827	$7,657,774
160	$26,324	$26,503	$52,827	$7,631,271
161	$26,232	$26,594	$52,827	$7,604,676
162	$26,141	$26,686	$52,827	$7,577,990
163	$26,049	$26,777	$52,827	$7,551,213
164	$25,957	$26,870	$52,827	$7,524,343
165	$25,865	$26,962	$52,827	$7,497,382
166	$25,772	$27,055	$52,827	$7,470,327
167	$25,679	$27,148	$52,827	$7,443,179
168	$25,586	$27,241	$52,827	$7,415,939

第14年供款共

$633,922

第14年利息

$313,120

第14年共還本金

$320,801

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$25,492	$27,335	$52,827	$7,388,604
170	$25,398	$27,428	$52,827	$7,361,176
171	$25,304	$27,523	$52,827	$7,333,653
172	$25,209	$27,617	$52,827	$7,306,035
173	$25,114	$27,712	$52,827	$7,278,323
174	$25,019	$27,808	$52,827	$7,250,515
175	$24,924	$27,903	$52,827	$7,222,612
176	$24,828	$27,999	$52,827	$7,194,613
177	$24,731	$28,095	$52,827	$7,166,518
178	$24,635	$28,192	$52,827	$7,138,326
179	$24,538	$28,289	$52,827	$7,110,037
180	$24,441	$28,386	$52,827	$7,081,651

第15年供款共

$633,922

第15年利息

$299,634

第15年共還本金

$334,288

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$24,343	$28,484	$52,827	$7,053,167
182	$24,245	$28,582	$52,827	$7,024,586
183	$24,147	$28,680	$52,827	$6,995,906
184	$24,048	$28,778	$52,827	$6,967,128
185	$23,950	$28,877	$52,827	$6,938,250
186	$23,850	$28,977	$52,827	$6,909,274
187	$23,751	$29,076	$52,827	$6,880,198
188	$23,651	$29,176	$52,827	$6,851,021
189	$23,550	$29,276	$52,827	$6,821,745
190	$23,450	$29,377	$52,827	$6,792,368
191	$23,349	$29,478	$52,827	$6,762,890
192	$23,247	$29,579	$52,827	$6,733,310

第16年供款共

$633,922

第16年利息

$285,581

第16年共還本金

$348,341

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$23,146	$29,681	$52,827	$6,703,629
194	$23,044	$29,783	$52,827	$6,673,846
195	$22,941	$29,885	$52,827	$6,643,961
196	$22,839	$29,988	$52,827	$6,613,973
197	$22,736	$30,091	$52,827	$6,583,881
198	$22,632	$30,195	$52,827	$6,553,687
199	$22,528	$30,299	$52,827	$6,523,388
200	$22,424	$30,403	$52,827	$6,492,985
201	$22,320	$30,507	$52,827	$6,462,478
202	$22,215	$30,612	$52,827	$6,431,866
203	$22,110	$30,717	$52,827	$6,401,149
204	$22,004	$30,823	$52,827	$6,370,326

第17年供款共

$633,922

第17年利息

$270,937

第17年共還本金

$362,984

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$21,898	$30,929	$52,827	$6,339,397
206	$21,792	$31,035	$52,827	$6,308,362
207	$21,685	$31,142	$52,827	$6,277,220
208	$21,578	$31,249	$52,827	$6,245,971
209	$21,471	$31,356	$52,827	$6,214,615
210	$21,363	$31,464	$52,827	$6,183,151
211	$21,255	$31,572	$52,827	$6,151,579
212	$21,146	$31,681	$52,827	$6,119,898
213	$21,037	$31,790	$52,827	$6,088,108
214	$20,928	$31,899	$52,827	$6,056,209
215	$20,818	$32,009	$52,827	$6,024,201
216	$20,708	$32,119	$52,827	$5,992,082

第18年供款共

$633,922

第18年利息

$255,678

第18年共還本金

$378,244

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$20,598	$32,229	$52,827	$5,959,853
218	$20,487	$32,340	$52,827	$5,927,513
219	$20,376	$32,451	$52,827	$5,895,062
220	$20,264	$32,563	$52,827	$5,862,500
221	$20,152	$32,674	$52,827	$5,829,825
222	$20,040	$32,787	$52,827	$5,797,038
223	$19,927	$32,900	$52,827	$5,764,139
224	$19,814	$33,013	$52,827	$5,731,126
225	$19,701	$33,126	$52,827	$5,698,000
226	$19,587	$33,240	$52,827	$5,664,760
227	$19,473	$33,354	$52,827	$5,631,406
228	$19,358	$33,469	$52,827	$5,597,937

第19年供款共

$633,922

第19年利息

$239,777

第19年共還本金

$394,145

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$19,243	$33,584	$52,827	$5,564,353
230	$19,127	$33,699	$52,827	$5,530,654
231	$19,012	$33,815	$52,827	$5,496,839
232	$18,895	$33,931	$52,827	$5,462,907
233	$18,779	$34,048	$52,827	$5,428,859
234	$18,662	$34,165	$52,827	$5,394,694
235	$18,544	$34,283	$52,827	$5,360,412
236	$18,426	$34,400	$52,827	$5,326,011
237	$18,308	$34,519	$52,827	$5,291,492
238	$18,190	$34,637	$52,827	$5,256,855
239	$18,070	$34,756	$52,827	$5,222,099
240	$17,951	$34,876	$52,827	$5,187,223

第20年供款共

$633,922

第20年利息

$223,208

第20年共還本金

$410,714

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$17,831	$34,996	$52,827	$5,152,227
242	$17,711	$35,116	$52,827	$5,117,111
243	$17,590	$35,237	$52,827	$5,081,874
244	$17,469	$35,358	$52,827	$5,046,517
245	$17,347	$35,479	$52,827	$5,011,037
246	$17,225	$35,601	$52,827	$4,975,436
247	$17,103	$35,724	$52,827	$4,939,712
248	$16,980	$35,847	$52,827	$4,903,865
249	$16,857	$35,970	$52,827	$4,867,896
250	$16,733	$36,093	$52,827	$4,831,802
251	$16,609	$36,218	$52,827	$4,795,585
252	$16,485	$36,342	$52,827	$4,759,243

第21年供款共

$633,922

第21年利息

$205,942

第21年共還本金

$427,980

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$16,360	$36,467	$52,827	$4,722,776
254	$16,235	$36,592	$52,827	$4,686,183
255	$16,109	$36,718	$52,827	$4,649,465
256	$15,983	$36,844	$52,827	$4,612,621
257	$15,856	$36,971	$52,827	$4,575,650
258	$15,729	$37,098	$52,827	$4,538,552
259	$15,601	$37,226	$52,827	$4,501,327
260	$15,473	$37,354	$52,827	$4,463,973
261	$15,345	$37,482	$52,827	$4,426,491
262	$15,216	$37,611	$52,827	$4,388,880
263	$15,087	$37,740	$52,827	$4,351,140
264	$14,957	$37,870	$52,827	$4,313,271

第22年供款共

$633,922

第22年利息

$187,950

第22年共還本金

$445,972

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$14,827	$38,000	$52,827	$4,275,271
266	$14,696	$38,131	$52,827	$4,237,140
267	$14,565	$38,262	$52,827	$4,198,878
268	$14,434	$38,393	$52,827	$4,160,485
269	$14,302	$38,525	$52,827	$4,121,960
270	$14,169	$38,658	$52,827	$4,083,303
271	$14,036	$38,790	$52,827	$4,044,512
272	$13,903	$38,924	$52,827	$4,005,588
273	$13,769	$39,058	$52,827	$3,966,531
274	$13,635	$39,192	$52,827	$3,927,339
275	$13,500	$39,327	$52,827	$3,888,012
276	$13,365	$39,462	$52,827	$3,848,550

第23年供款共

$633,922

第23年利息

$169,202

第23年共還本金

$464,720

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$13,229	$39,597	$52,827	$3,808,953
278	$13,093	$39,734	$52,827	$3,769,219
279	$12,957	$39,870	$52,827	$3,729,349
280	$12,820	$40,007	$52,827	$3,689,342
281	$12,682	$40,145	$52,827	$3,649,197
282	$12,544	$40,283	$52,827	$3,608,915
283	$12,406	$40,421	$52,827	$3,568,494
284	$12,267	$40,560	$52,827	$3,527,933
285	$12,127	$40,700	$52,827	$3,487,234
286	$11,987	$40,839	$52,827	$3,446,394
287	$11,847	$40,980	$52,827	$3,405,415
288	$11,706	$41,121	$52,827	$3,364,294

第24年供款共

$633,922

第24年利息

$149,665

第24年共還本金

$484,257

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$11,565	$41,262	$52,827	$3,323,032
290	$11,423	$41,404	$52,827	$3,281,628
291	$11,281	$41,546	$52,827	$3,240,082
292	$11,138	$41,689	$52,827	$3,198,393
293	$10,994	$41,832	$52,827	$3,156,560
294	$10,851	$41,976	$52,827	$3,114,584
295	$10,706	$42,120	$52,827	$3,072,464
296	$10,562	$42,265	$52,827	$3,030,198
297	$10,416	$42,411	$52,827	$2,987,788
298	$10,271	$42,556	$52,827	$2,945,232
299	$10,124	$42,703	$52,827	$2,902,529
300	$9,977	$42,849	$52,827	$2,859,680

第25年供款共

$633,922

第25年利息

$129,308

第25年共還本金

$504,614

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$9,830	$42,997	$52,827	$2,816,683
302	$9,682	$43,144	$52,827	$2,773,539
303	$9,534	$43,293	$52,827	$2,730,246
304	$9,385	$43,442	$52,827	$2,686,804
305	$9,236	$43,591	$52,827	$2,643,213
306	$9,086	$43,741	$52,827	$2,599,472
307	$8,936	$43,891	$52,827	$2,555,581
308	$8,785	$44,042	$52,827	$2,511,539
309	$8,633	$44,193	$52,827	$2,467,346
310	$8,482	$44,345	$52,827	$2,423,001
311	$8,329	$44,498	$52,827	$2,378,503
312	$8,176	$44,651	$52,827	$2,333,852

第26年供款共

$633,922

第26年利息

$108,094

第26年共還本金

$525,828

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$8,023	$44,804	$52,827	$2,289,048
314	$7,869	$44,958	$52,827	$2,244,090
315	$7,714	$45,113	$52,827	$2,198,977
316	$7,559	$45,268	$52,827	$2,153,709
317	$7,403	$45,423	$52,827	$2,108,286
318	$7,247	$45,580	$52,827	$2,062,706
319	$7,091	$45,736	$52,827	$2,016,970
320	$6,933	$45,893	$52,827	$1,971,076
321	$6,776	$46,051	$52,827	$1,925,025
322	$6,617	$46,210	$52,827	$1,878,816
323	$6,458	$46,368	$52,827	$1,832,447
324	$6,299	$46,528	$52,827	$1,785,919

第27年供款共

$633,922

第27年利息

$85,989

第27年共還本金

$547,933

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$6,139	$46,688	$52,827	$1,739,232
326	$5,979	$46,848	$52,827	$1,692,383
327	$5,818	$47,009	$52,827	$1,645,374
328	$5,656	$47,171	$52,827	$1,598,203
329	$5,494	$47,333	$52,827	$1,550,870
330	$5,331	$47,496	$52,827	$1,503,375
331	$5,168	$47,659	$52,827	$1,455,716
332	$5,004	$47,823	$52,827	$1,407,893
333	$4,840	$47,987	$52,827	$1,359,906
334	$4,675	$48,152	$52,827	$1,311,754
335	$4,509	$48,318	$52,827	$1,263,436
336	$4,343	$48,484	$52,827	$1,214,952

第28年供款共

$633,922

第28年利息

$62,955

第28年共還本金

$570,967

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$4,176	$48,650	$52,827	$1,166,302
338	$4,009	$48,818	$52,827	$1,117,484
339	$3,841	$48,985	$52,827	$1,068,499
340	$3,673	$49,154	$52,827	$1,019,345
341	$3,504	$49,323	$52,827	$970,022
342	$3,334	$49,492	$52,827	$920,529
343	$3,164	$49,663	$52,827	$870,867
344	$2,994	$49,833	$52,827	$821,034
345	$2,822	$50,005	$52,827	$771,029
346	$2,650	$50,176	$52,827	$720,853
347	$2,478	$50,349	$52,827	$670,504
348	$2,305	$50,522	$52,827	$619,982

第29年供款共

$633,922

第29年利息

$38,952

第29年共還本金

$594,970

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,131	$50,696	$52,827	$569,286
350	$1,957	$50,870	$52,827	$518,416
351	$1,782	$51,045	$52,827	$467,372
352	$1,607	$51,220	$52,827	$416,151
353	$1,431	$51,396	$52,827	$364,755
354	$1,254	$51,573	$52,827	$313,182
355	$1,077	$51,750	$52,827	$261,432
356	$899	$51,928	$52,827	$209,504
357	$720	$52,107	$52,827	$157,397
358	$541	$52,286	$52,827	$105,111
359	$361	$52,466	$52,827	$52,646
360	$181	$52,646	$52,827	$0

第30年供款共

$633,922

第30年利息

$13,940

第30年共還本金

$619,982

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$31,072,156

免责声明

笋盘推介

按揭保险费
info