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$32,497,026

每月供款
$55,251

首期

$11,400,000

总贷款额

$11,400,000

總利息

$8,490,026

印花税

$969,000

其他

$238,000

置业成本总预算

HK$12,607,000

$110,500

置业成本总预算

HK$12,607,000

首期

$11,400,000
印花税

$969,000
- AVD
  
  $969,000
律师费

$ 10,000
代理佣金

$228,000
按揭保险费

不适用

$110,500

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

清水湾大坑口

thumb_up

Private Garden House

建

2,100 呎

@10,714

local_fire_department 至HIT hotel_class 楼王

售$2,250 万

建

2,100 呎

@10,714

售$2,250 万

local_fire_department 至HIT hotel_class 楼王

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

大埔天赋海湾第11座

thumb_up

天赋海湾第11座

实

1,348 呎

@17,656

建

1,790 呎

@13,296

hotel_class 楼王 local_offer 低水笋价

售$2,380 万

实

1,348 呎

@17,656

建

1,790 呎

@13,296

售$2,380 万

hotel_class 楼王 local_offer 低水笋价

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

西贡黄竹山新村

thumb_up

西贡半山

建

2,100 呎

@11,333

local_fire_department 至HIT

售$2,380 万

建

2,100 呎

@11,333

售$2,380 万

local_fire_department 至HIT

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

西贡西贡品味独立屋

thumb_up

开扬无挡,前后花园 ,固定车位

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

西贡柳涛轩

thumb_up

西贡

建

2,100 呎

@10,952

售$2,300 万

建

2,100 呎

@10,952

售$2,300 万

VR实景 360

西贡 SAI KUNG

thumb_up

西贡市漂亮屋苑连入契花园及车位

实

2,100 呎

@11,333

建

2,100 呎

@11,333

local_fire_department 至HIT local_offer 低水笋价

售$2,380 万

实

2,100 呎

@11,333

建

2,100 呎

@11,333

售$2,380 万

local_fire_department 至HIT local_offer 低水笋价

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

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

利率	15年	20年	25年	30年
1.000	$68,228	$52,428	$42,963	$36,667
1.500	$70,765	$55,010	$45,593	$39,344
2.000	$73,360	$57,671	$48,319	$42,137
2.500	$76,014	$60,409	$51,142	$45,044
3.000	$78,726	$63,224	$54,060	$48,063
3.500	$81,497	$66,115	$57,071	$51,191
4.000	$84,324	$69,082	$60,173	$54,425
4.125	$85,040	$69,835	$60,963	$55,250
4.500	$87,209	$72,122	$63,365	$57,762
5.000	$90,150	$75,235	$66,643	$61,198
5.500	$93,148	$78,419	$70,006	$64,728
6.000	$96,200	$81,673	$73,450	$68,349

每月供款$55,251

年期

30年

贷款金额

$11,400,000

總利息

$8,490,026

总贷款连利息

$19,890,026

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$39,188	$16,063	$55,250	$11,383,937
2	$39,132	$16,118	$55,250	$11,367,820
3	$39,077	$16,173	$55,250	$11,351,646
4	$39,021	$16,229	$55,250	$11,335,418
5	$38,965	$16,285	$55,250	$11,319,133
6	$38,910	$16,341	$55,250	$11,302,793
7	$38,853	$16,397	$55,250	$11,286,396
8	$38,797	$16,453	$55,250	$11,269,943
9	$38,740	$16,510	$55,250	$11,253,433
10	$38,684	$16,566	$55,250	$11,236,867
11	$38,627	$16,623	$55,250	$11,220,243
12	$38,570	$16,680	$55,250	$11,203,563

第1年供款共

$663,001

第1年利息

$466,564

第1年共還本金

$196,437

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$38,512	$16,738	$55,250	$11,186,825
14	$38,455	$16,795	$55,250	$11,170,030
15	$38,397	$16,853	$55,250	$11,153,177
16	$38,339	$16,911	$55,250	$11,136,266
17	$38,281	$16,969	$55,250	$11,119,296
18	$38,223	$17,027	$55,250	$11,102,269
19	$38,164	$17,086	$55,250	$11,085,183
20	$38,105	$17,145	$55,250	$11,068,038
21	$38,046	$17,204	$55,250	$11,050,834
22	$37,987	$17,263	$55,250	$11,033,572
23	$37,928	$17,322	$55,250	$11,016,249
24	$37,868	$17,382	$55,250	$10,998,868

第2年供款共

$663,001

第2年利息

$458,306

第2年共還本金

$204,695

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$37,809	$17,441	$55,250	$10,981,426
26	$37,749	$17,501	$55,250	$10,963,925
27	$37,688	$17,562	$55,250	$10,946,363
28	$37,628	$17,622	$55,250	$10,928,741
29	$37,568	$17,683	$55,250	$10,911,059
30	$37,507	$17,743	$55,250	$10,893,316
31	$37,446	$17,804	$55,250	$10,875,511
32	$37,385	$17,865	$55,250	$10,857,646
33	$37,323	$17,927	$55,250	$10,839,719
34	$37,262	$17,989	$55,250	$10,821,730
35	$37,200	$18,050	$55,250	$10,803,680
36	$37,138	$18,112	$55,250	$10,785,568

第3年供款共

$663,001

第3年利息

$449,701

第3年共還本金

$213,300

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$37,075	$18,175	$55,250	$10,767,393
38	$37,013	$18,237	$55,250	$10,749,156
39	$36,950	$18,300	$55,250	$10,730,856
40	$36,887	$18,363	$55,250	$10,712,493
41	$36,824	$18,426	$55,250	$10,694,067
42	$36,761	$18,489	$55,250	$10,675,578
43	$36,697	$18,553	$55,250	$10,657,025
44	$36,634	$18,617	$55,250	$10,638,409
45	$36,570	$18,681	$55,250	$10,619,728
46	$36,505	$18,745	$55,250	$10,600,983
47	$36,441	$18,809	$55,250	$10,582,174
48	$36,376	$18,874	$55,250	$10,563,300

第4年供款共

$663,001

第4年利息

$440,734

第4年共還本金

$222,267

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$36,311	$18,939	$55,250	$10,544,362
50	$36,246	$19,004	$55,250	$10,525,358
51	$36,181	$19,069	$55,250	$10,506,289
52	$36,115	$19,135	$55,250	$10,487,154
53	$36,050	$19,200	$55,250	$10,467,953
54	$35,984	$19,266	$55,250	$10,448,687
55	$35,917	$19,333	$55,250	$10,429,354
56	$35,851	$19,399	$55,250	$10,409,955
57	$35,784	$19,466	$55,250	$10,390,489
58	$35,717	$19,533	$55,250	$10,370,957
59	$35,650	$19,600	$55,250	$10,351,357
60	$35,583	$19,667	$55,250	$10,331,689

第5年供款共

$663,001

第5年利息

$431,390

第5年共還本金

$231,611

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$35,515	$19,735	$55,250	$10,311,954
62	$35,447	$19,803	$55,250	$10,292,152
63	$35,379	$19,871	$55,250	$10,272,281
64	$35,311	$19,939	$55,250	$10,252,342
65	$35,242	$20,008	$55,250	$10,232,334
66	$35,174	$20,076	$55,250	$10,212,258
67	$35,105	$20,145	$55,250	$10,192,112
68	$35,035	$20,215	$55,250	$10,171,898
69	$34,966	$20,284	$55,250	$10,151,613
70	$34,896	$20,354	$55,250	$10,131,260
71	$34,826	$20,424	$55,250	$10,110,836
72	$34,756	$20,494	$55,250	$10,090,342

第6年供款共

$663,001

第6年利息

$421,653

第6年共還本金

$241,348

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$34,686	$20,565	$55,250	$10,069,777
74	$34,615	$20,635	$55,250	$10,049,142
75	$34,544	$20,706	$55,250	$10,028,436
76	$34,473	$20,777	$55,250	$10,007,658
77	$34,401	$20,849	$55,250	$9,986,810
78	$34,330	$20,920	$55,250	$9,965,889
79	$34,258	$20,992	$55,250	$9,944,897
80	$34,186	$21,064	$55,250	$9,923,832
81	$34,113	$21,137	$55,250	$9,902,696
82	$34,041	$21,210	$55,250	$9,881,486
83	$33,968	$21,282	$55,250	$9,860,204
84	$33,894	$21,356	$55,250	$9,838,848

第7年供款共

$663,001

第7年利息

$411,507

第7年共還本金

$251,494

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$33,821	$21,429	$55,250	$9,817,419
86	$33,747	$21,503	$55,250	$9,795,916
87	$33,673	$21,577	$55,250	$9,774,340
88	$33,599	$21,651	$55,250	$9,752,689
89	$33,525	$21,725	$55,250	$9,730,964
90	$33,450	$21,800	$55,250	$9,709,164
91	$33,375	$21,875	$55,250	$9,687,289
92	$33,300	$21,950	$55,250	$9,665,339
93	$33,225	$22,025	$55,250	$9,643,313
94	$33,149	$22,101	$55,250	$9,621,212
95	$33,073	$22,177	$55,250	$9,599,035
96	$32,997	$22,253	$55,250	$9,576,782

第8年供款共

$663,001

第8年利息

$400,935

第8年共還本金

$262,066

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$32,920	$22,330	$55,250	$9,554,452
98	$32,843	$22,407	$55,250	$9,532,045
99	$32,766	$22,484	$55,250	$9,509,562
100	$32,689	$22,561	$55,250	$9,487,001
101	$32,612	$22,639	$55,250	$9,464,362
102	$32,534	$22,716	$55,250	$9,441,646
103	$32,456	$22,794	$55,250	$9,418,851
104	$32,377	$22,873	$55,250	$9,395,979
105	$32,299	$22,951	$55,250	$9,373,027
106	$32,220	$23,030	$55,250	$9,349,997
107	$32,141	$23,109	$55,250	$9,326,887
108	$32,061	$23,189	$55,250	$9,303,699

第9年供款共

$663,001

第9年利息

$389,918

第9年共還本金

$273,083

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$31,981	$23,269	$55,250	$9,280,430
110	$31,901	$23,349	$55,250	$9,257,081
111	$31,821	$23,429	$55,250	$9,233,652
112	$31,741	$23,509	$55,250	$9,210,143
113	$31,660	$23,590	$55,250	$9,186,553
114	$31,579	$23,671	$55,250	$9,162,882
115	$31,497	$23,753	$55,250	$9,139,129
116	$31,416	$23,834	$55,250	$9,115,295
117	$31,334	$23,916	$55,250	$9,091,378
118	$31,252	$23,998	$55,250	$9,067,380
119	$31,169	$24,081	$55,250	$9,043,299
120	$31,086	$24,164	$55,250	$9,019,135

第10年供款共

$663,001

第10年利息

$378,438

第10年共還本金

$284,563

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$31,003	$24,247	$55,250	$8,994,888
122	$30,920	$24,330	$55,250	$8,970,558
123	$30,836	$24,414	$55,250	$8,946,145
124	$30,752	$24,498	$55,250	$8,921,647
125	$30,668	$24,582	$55,250	$8,897,065
126	$30,584	$24,666	$55,250	$8,872,399
127	$30,499	$24,751	$55,250	$8,847,647
128	$30,414	$24,836	$55,250	$8,822,811
129	$30,328	$24,922	$55,250	$8,797,889
130	$30,243	$25,007	$55,250	$8,772,882
131	$30,157	$25,093	$55,250	$8,747,789
132	$30,071	$25,180	$55,250	$8,722,609

第11年供款共

$663,001

第11年利息

$366,475

第11年共還本金

$296,526

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$29,984	$25,266	$55,250	$8,697,343
134	$29,897	$25,353	$55,250	$8,671,990
135	$29,810	$25,440	$55,250	$8,646,550
136	$29,723	$25,528	$55,250	$8,621,023
137	$29,635	$25,615	$55,250	$8,595,407
138	$29,547	$25,703	$55,250	$8,569,704
139	$29,458	$25,792	$55,250	$8,543,912
140	$29,370	$25,880	$55,250	$8,518,032
141	$29,281	$25,969	$55,250	$8,492,062
142	$29,191	$26,059	$55,250	$8,466,004
143	$29,102	$26,148	$55,250	$8,439,856
144	$29,012	$26,238	$55,250	$8,413,618

第12年供款共

$663,001

第12年利息

$354,009

第12年共還本金

$308,992

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$28,922	$26,328	$55,250	$8,387,289
146	$28,831	$26,419	$55,250	$8,360,871
147	$28,740	$26,510	$55,250	$8,334,361
148	$28,649	$26,601	$55,250	$8,307,760
149	$28,558	$26,692	$55,250	$8,281,068
150	$28,466	$26,784	$55,250	$8,254,284
151	$28,374	$26,876	$55,250	$8,227,408
152	$28,282	$26,968	$55,250	$8,200,440
153	$28,189	$27,061	$55,250	$8,173,379
154	$28,096	$27,154	$55,250	$8,146,225
155	$28,003	$27,247	$55,250	$8,118,977
156	$27,909	$27,341	$55,250	$8,091,636

第13年供款共

$663,001

第13年利息

$341,020

第13年共還本金

$321,981

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$27,815	$27,435	$55,250	$8,064,201
158	$27,721	$27,529	$55,250	$8,036,672
159	$27,626	$27,624	$55,250	$8,009,048
160	$27,531	$27,719	$55,250	$7,981,329
161	$27,436	$27,814	$55,250	$7,953,515
162	$27,340	$27,910	$55,250	$7,925,605
163	$27,244	$28,006	$55,250	$7,897,599
164	$27,148	$28,102	$55,250	$7,869,497
165	$27,051	$28,199	$55,250	$7,841,298
166	$26,954	$28,296	$55,250	$7,813,003
167	$26,857	$28,393	$55,250	$7,784,610
168	$26,760	$28,490	$55,250	$7,756,119

第14年供款共

$663,001

第14年利息

$327,484

第14年共還本金

$335,517

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$26,662	$28,588	$55,250	$7,727,531
170	$26,563	$28,687	$55,250	$7,698,844
171	$26,465	$28,785	$55,250	$7,670,059
172	$26,366	$28,884	$55,250	$7,641,175
173	$26,267	$28,984	$55,250	$7,612,191
174	$26,167	$29,083	$55,250	$7,583,108
175	$26,067	$29,183	$55,250	$7,553,925
176	$25,967	$29,283	$55,250	$7,524,641
177	$25,866	$29,384	$55,250	$7,495,257
178	$25,765	$29,485	$55,250	$7,465,772
179	$25,664	$29,586	$55,250	$7,436,186
180	$25,562	$29,688	$55,250	$7,406,497

第15年供款共

$663,001

第15年利息

$313,379

第15年共還本金

$349,622

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$25,460	$29,790	$55,250	$7,376,707
182	$25,357	$29,893	$55,250	$7,346,815
183	$25,255	$29,995	$55,250	$7,316,819
184	$25,152	$30,099	$55,250	$7,286,721
185	$25,048	$30,202	$55,250	$7,256,519
186	$24,944	$30,306	$55,250	$7,226,213
187	$24,840	$30,410	$55,250	$7,195,803
188	$24,736	$30,514	$55,250	$7,165,288
189	$24,631	$30,619	$55,250	$7,134,669
190	$24,525	$30,725	$55,250	$7,103,944
191	$24,420	$30,830	$55,250	$7,073,114
192	$24,314	$30,936	$55,250	$7,042,178

第16年供款共

$663,001

第16年利息

$298,681

第16年共還本金

$364,320

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$24,207	$31,043	$55,250	$7,011,135
194	$24,101	$31,149	$55,250	$6,979,986
195	$23,994	$31,256	$55,250	$6,948,730
196	$23,886	$31,364	$55,250	$6,917,366
197	$23,778	$31,472	$55,250	$6,885,894
198	$23,670	$31,580	$55,250	$6,854,314
199	$23,562	$31,688	$55,250	$6,822,626
200	$23,453	$31,797	$55,250	$6,790,829
201	$23,343	$31,907	$55,250	$6,758,922
202	$23,234	$32,016	$55,250	$6,726,906
203	$23,124	$32,126	$55,250	$6,694,780
204	$23,013	$32,237	$55,250	$6,662,543

第17年供款共

$663,001

第17年利息

$283,366

第17年共還本金

$379,635

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$22,902	$32,348	$55,250	$6,630,195
206	$22,791	$32,459	$55,250	$6,597,736
207	$22,680	$32,570	$55,250	$6,565,166
208	$22,568	$32,682	$55,250	$6,532,484
209	$22,455	$32,795	$55,250	$6,499,689
210	$22,343	$32,907	$55,250	$6,466,782
211	$22,230	$33,021	$55,250	$6,433,761
212	$22,116	$33,134	$55,250	$6,400,627
213	$22,002	$33,248	$55,250	$6,367,379
214	$21,888	$33,362	$55,250	$6,334,017
215	$21,773	$33,477	$55,250	$6,300,540
216	$21,658	$33,592	$55,250	$6,266,948

第18年供款共

$663,001

第18年利息

$267,406

第18年共還本金

$395,595

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$21,543	$33,707	$55,250	$6,233,241
218	$21,427	$33,823	$55,250	$6,199,417
219	$21,310	$33,940	$55,250	$6,165,478
220	$21,194	$34,056	$55,250	$6,131,422
221	$21,077	$34,173	$55,250	$6,097,248
222	$20,959	$34,291	$55,250	$6,062,958
223	$20,841	$34,409	$55,250	$6,028,549
224	$20,723	$34,527	$55,250	$5,994,022
225	$20,604	$34,646	$55,250	$5,959,376
226	$20,485	$34,765	$55,250	$5,924,612
227	$20,366	$34,884	$55,250	$5,889,727
228	$20,246	$35,004	$55,250	$5,854,723

第19年供款共

$663,001

第19年利息

$250,776

第19年共還本金

$412,225

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$20,126	$35,124	$55,250	$5,819,599
230	$20,005	$35,245	$55,250	$5,784,354
231	$19,884	$35,366	$55,250	$5,748,987
232	$19,762	$35,488	$55,250	$5,713,499
233	$19,640	$35,610	$55,250	$5,677,889
234	$19,518	$35,732	$55,250	$5,642,157
235	$19,395	$35,855	$55,250	$5,606,302
236	$19,272	$35,978	$55,250	$5,570,324
237	$19,148	$36,102	$55,250	$5,534,222
238	$19,024	$36,226	$55,250	$5,497,995
239	$18,899	$36,351	$55,250	$5,461,645
240	$18,774	$36,476	$55,250	$5,425,169

第20年供款共

$663,001

第20年利息

$233,446

第20年共還本金

$429,554

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$18,649	$36,601	$55,250	$5,388,568
242	$18,523	$36,727	$55,250	$5,351,841
243	$18,397	$36,853	$55,250	$5,314,988
244	$18,270	$36,980	$55,250	$5,278,008
245	$18,143	$37,107	$55,250	$5,240,901
246	$18,016	$37,234	$55,250	$5,203,667
247	$17,888	$37,362	$55,250	$5,166,304
248	$17,759	$37,491	$55,250	$5,128,813
249	$17,630	$37,620	$55,250	$5,091,194
250	$17,501	$37,749	$55,250	$5,053,445
251	$17,371	$37,879	$55,250	$5,015,566
252	$17,241	$38,009	$55,250	$4,977,557

第21年供款共

$663,001

第21年利息

$215,388

第21年共還本金

$447,612

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$17,110	$38,140	$55,250	$4,939,417
254	$16,979	$38,271	$55,250	$4,901,146
255	$16,848	$38,402	$55,250	$4,862,744
256	$16,716	$38,534	$55,250	$4,824,209
257	$16,583	$38,667	$55,250	$4,785,542
258	$16,450	$38,800	$55,250	$4,746,743
259	$16,317	$38,933	$55,250	$4,707,810
260	$16,183	$39,067	$55,250	$4,668,743
261	$16,049	$39,201	$55,250	$4,629,541
262	$15,914	$39,336	$55,250	$4,590,205
263	$15,779	$39,471	$55,250	$4,550,734
264	$15,643	$39,607	$55,250	$4,511,127

第22年供款共

$663,001

第22年利息

$196,571

第22年共還本金

$466,429

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$15,507	$39,743	$55,250	$4,471,384
266	$15,370	$39,880	$55,250	$4,431,504
267	$15,233	$40,017	$55,250	$4,391,488
268	$15,096	$40,154	$55,250	$4,351,333
269	$14,958	$40,292	$55,250	$4,311,041
270	$14,819	$40,431	$55,250	$4,270,610
271	$14,680	$40,570	$55,250	$4,230,040
272	$14,541	$40,709	$55,250	$4,189,331
273	$14,401	$40,849	$55,250	$4,148,482
274	$14,260	$40,990	$55,250	$4,107,492
275	$14,120	$41,131	$55,250	$4,066,361
276	$13,978	$41,272	$55,250	$4,025,089

第23年供款共

$663,001

第23年利息

$176,963

第23年共還本金

$486,038

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$13,836	$41,414	$55,250	$3,983,676
278	$13,694	$41,556	$55,250	$3,942,119
279	$13,551	$41,699	$55,250	$3,900,420
280	$13,408	$41,842	$55,250	$3,858,578
281	$13,264	$41,986	$55,250	$3,816,592
282	$13,120	$42,131	$55,250	$3,774,461
283	$12,975	$42,275	$55,250	$3,732,186
284	$12,829	$42,421	$55,250	$3,689,765
285	$12,684	$42,567	$55,250	$3,647,199
286	$12,537	$42,713	$55,250	$3,604,486
287	$12,390	$42,860	$55,250	$3,561,626
288	$12,243	$43,007	$55,250	$3,518,619

第24年供款共

$663,001

第24年利息

$156,531

第24年共還本金

$506,470

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$12,095	$43,155	$55,250	$3,475,464
290	$11,947	$43,303	$55,250	$3,432,161
291	$11,798	$43,452	$55,250	$3,388,709
292	$11,649	$43,601	$55,250	$3,345,108
293	$11,499	$43,751	$55,250	$3,301,357
294	$11,348	$43,902	$55,250	$3,257,455
295	$11,198	$44,053	$55,250	$3,213,402
296	$11,046	$44,204	$55,250	$3,169,198
297	$10,894	$44,356	$55,250	$3,124,842
298	$10,742	$44,508	$55,250	$3,080,334
299	$10,589	$44,661	$55,250	$3,035,673
300	$10,435	$44,815	$55,250	$2,990,858

第25年供款共

$663,001

第25年利息

$135,239

第25年共還本金

$527,762

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$10,281	$44,969	$55,250	$2,945,889
302	$10,126	$45,124	$55,250	$2,900,765
303	$9,971	$45,279	$55,250	$2,855,486
304	$9,816	$45,434	$55,250	$2,810,052
305	$9,660	$45,591	$55,250	$2,764,462
306	$9,503	$45,747	$55,250	$2,718,714
307	$9,346	$45,904	$55,250	$2,672,810
308	$9,188	$46,062	$55,250	$2,626,748
309	$9,029	$46,221	$55,250	$2,580,527
310	$8,871	$46,380	$55,250	$2,534,147
311	$8,711	$46,539	$55,250	$2,487,608
312	$8,551	$46,699	$55,250	$2,440,910

第26年供款共

$663,001

第26年利息

$113,053

第26年共還本金

$549,948

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$8,391	$46,859	$55,250	$2,394,050
314	$8,230	$47,021	$55,250	$2,347,030
315	$8,068	$47,182	$55,250	$2,299,847
316	$7,906	$47,344	$55,250	$2,252,503
317	$7,743	$47,507	$55,250	$2,204,996
318	$7,580	$47,670	$55,250	$2,157,326
319	$7,416	$47,834	$55,250	$2,109,491
320	$7,251	$47,999	$55,250	$2,061,493
321	$7,086	$48,164	$55,250	$2,013,329
322	$6,921	$48,329	$55,250	$1,965,000
323	$6,755	$48,495	$55,250	$1,916,504
324	$6,588	$48,662	$55,250	$1,867,842

第27年供款共

$663,001

第27年利息

$89,934

第27年共還本金

$573,067

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$6,421	$48,829	$55,250	$1,819,013
326	$6,253	$48,997	$55,250	$1,770,016
327	$6,084	$49,166	$55,250	$1,720,850
328	$5,915	$49,335	$55,250	$1,671,515
329	$5,746	$49,504	$55,250	$1,622,011
330	$5,576	$49,674	$55,250	$1,572,337
331	$5,405	$49,845	$55,250	$1,522,492
332	$5,234	$50,017	$55,250	$1,472,475
333	$5,062	$50,188	$55,250	$1,422,287
334	$4,889	$50,361	$55,250	$1,371,926
335	$4,716	$50,534	$55,250	$1,321,392
336	$4,542	$50,708	$55,250	$1,270,684

第28年供款共

$663,001

第28年利息

$65,842

第28年共還本金

$597,158

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$4,368	$50,882	$55,250	$1,219,802
338	$4,193	$51,057	$55,250	$1,168,745
339	$4,018	$51,233	$55,250	$1,117,512
340	$3,841	$51,409	$55,250	$1,066,104
341	$3,665	$51,585	$55,250	$1,014,518
342	$3,487	$51,763	$55,250	$962,756
343	$3,309	$51,941	$55,250	$910,815
344	$3,131	$52,119	$55,250	$858,696
345	$2,952	$52,298	$55,250	$806,398
346	$2,772	$52,478	$55,250	$753,919
347	$2,592	$52,658	$55,250	$701,261
348	$2,411	$52,839	$55,250	$648,422

第29年供款共

$663,001

第29年利息

$40,739

第29年共還本金

$622,262

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$2,229	$53,021	$55,250	$595,400
350	$2,047	$53,203	$55,250	$542,197
351	$1,864	$53,386	$55,250	$488,811
352	$1,680	$53,570	$55,250	$435,241
353	$1,496	$53,754	$55,250	$381,487
354	$1,311	$53,939	$55,250	$327,548
355	$1,126	$54,124	$55,250	$273,424
356	$940	$54,310	$55,250	$219,114
357	$753	$54,497	$55,250	$164,617
358	$566	$54,684	$55,250	$109,933
359	$378	$54,872	$55,250	$55,061
360	$189	$55,061	$55,250	$0

第30年供款共

$663,001

第30年利息

$14,579

第30年共還本金

$648,422

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$32,497,026

免责声明

笋盘推介

按揭保险费
info