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$86,971,919

每月供款
$168,659

首期

$23,200,000

总贷款额

$34,800,000

總利息

$25,916,919

印花税

$2,465,000

其他

$590,000

置业成本总预算

HK$26,255,000

$337,316

置业成本总预算

HK$26,255,000

首期

$23,200,000
印花税

$2,465,000
- AVD
  
  $2,465,000
律师费

$ 10,000
代理佣金

$580,000
按揭保险费

不适用

$337,316

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

沙田嘉御山第02座

thumb_up

铜锣湾山*风水宝地*声名显赫*玉带环腰

实

2,293 呎

@25,294

建

3,168 呎

@18,308

local_offer 低水笋价

售$5,800 万

实

2,293 呎

@25,294

建

3,168 呎

@18,308

售$5,800 万

local_offer 低水笋价

KOL实拍 VR实景

西贡傲泷

thumb_up

傲泷

实

2,598 呎

@22,325

local_fire_department 至HIT real_estate_agent 罕有放盘

售$5,800 万

实

2,598 呎

@22,325

售$5,800 万

local_fire_department 至HIT real_estate_agent 罕有放盘

清水湾柏涛湾 **可公司转让

thumb_up

居高临下全海景尊贵别墅

实

3,126 呎

@18,874

建

5,003 呎

@11,793

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

售$5,900 万

实

3,126 呎

@18,874

建

5,003 呎

@11,793

售$5,900 万

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

山顶蔚豪苑 B座

thumb_up

东半山尊贵地段，罕有笋盘

实

1,638 呎

@34,799

建

1,993 呎

@28,600

real_estate_agent 罕有放盘 hotel_class 楼王

售$5,700 万

实

1,638 呎

@34,799

建

1,993 呎

@28,600

售$5,700 万

real_estate_agent 罕有放盘 hotel_class 楼王

KOL实拍

西贡甘澍小筑

thumb_up

6000 呎花园, 可泊10车, 私家大闸, 特色别墅

实

1,885 呎

@31,300

建

2,300 呎

@25,652

real_estate_agent 罕有放盘

售$5,900 万

实

1,885 呎

@31,300

建

2,300 呎

@25,652

售$5,900 万

real_estate_agent 罕有放盘

利率	15年	20年	25年	30年
1.000	$208,276	$160,043	$131,152	$111,931
1.500	$216,019	$167,926	$139,178	$120,102
2.000	$223,941	$176,047	$147,501	$128,628
2.500	$232,043	$184,406	$156,119	$137,502
3.000	$240,322	$193,000	$165,026	$146,718
3.500	$248,779	$201,826	$174,217	$156,268
4.000	$257,411	$210,881	$183,687	$166,141
4.125	$259,597	$213,180	$186,098	$168,658
4.500	$266,218	$220,162	$193,430	$176,326
5.000	$275,196	$229,665	$203,437	$186,814
5.500	$284,345	$239,385	$213,702	$197,591
6.000	$293,662	$249,318	$224,217	$208,644

每月供款$168,659

年期

30年

贷款金额

$34,800,000

總利息

$25,916,919

总贷款连利息

$60,716,919

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$119,625	$49,033	$168,658	$34,750,967
2	$119,456	$49,202	$168,658	$34,701,765
3	$119,287	$49,371	$168,658	$34,652,394
4	$119,118	$49,541	$168,658	$34,602,854
5	$118,947	$49,711	$168,658	$34,553,143
6	$118,776	$49,882	$168,658	$34,503,261
7	$118,605	$50,053	$168,658	$34,453,208
8	$118,433	$50,225	$168,658	$34,402,983
9	$118,260	$50,398	$168,658	$34,352,585
10	$118,087	$50,571	$168,658	$34,302,014
11	$117,913	$50,745	$168,658	$34,251,269
12	$117,739	$50,919	$168,658	$34,200,350

第1年供款共

$2,023,897

第1年利息

$1,424,247

第1年共還本金

$599,650

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$117,564	$51,094	$168,658	$34,149,255
14	$117,388	$51,270	$168,658	$34,097,985
15	$117,212	$51,446	$168,658	$34,046,539
16	$117,035	$51,623	$168,658	$33,994,916
17	$116,858	$51,801	$168,658	$33,943,115
18	$116,679	$51,979	$168,658	$33,891,137
19	$116,501	$52,157	$168,658	$33,838,979
20	$116,321	$52,337	$168,658	$33,786,643
21	$116,142	$52,517	$168,658	$33,734,126
22	$115,961	$52,697	$168,658	$33,681,429
23	$115,780	$52,878	$168,658	$33,628,551
24	$115,598	$53,060	$168,658	$33,575,491

第2年供款共

$2,023,897

第2年利息

$1,399,039

第2年共還本金

$624,859

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$115,416	$53,242	$168,658	$33,522,249
26	$115,233	$53,425	$168,658	$33,468,823
27	$115,049	$53,609	$168,658	$33,415,214
28	$114,865	$53,793	$168,658	$33,361,421
29	$114,680	$53,978	$168,658	$33,307,443
30	$114,494	$54,164	$168,658	$33,253,279
31	$114,308	$54,350	$168,658	$33,198,929
32	$114,121	$54,537	$168,658	$33,144,392
33	$113,934	$54,724	$168,658	$33,089,668
34	$113,746	$54,912	$168,658	$33,034,756
35	$113,557	$55,101	$168,658	$32,979,655
36	$113,368	$55,291	$168,658	$32,924,364

第3年供款共

$2,023,897

第3年利息

$1,372,770

第3年共還本金

$651,127

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$113,178	$55,481	$168,658	$32,868,883
38	$112,987	$55,671	$168,658	$32,813,212
39	$112,795	$55,863	$168,658	$32,757,349
40	$112,603	$56,055	$168,658	$32,701,295
41	$112,411	$56,247	$168,658	$32,645,047
42	$112,217	$56,441	$168,658	$32,588,607
43	$112,023	$56,635	$168,658	$32,531,972
44	$111,829	$56,829	$168,658	$32,475,142
45	$111,633	$57,025	$168,658	$32,418,117
46	$111,437	$57,221	$168,658	$32,360,897
47	$111,241	$57,418	$168,658	$32,303,479
48	$111,043	$57,615	$168,658	$32,245,864

第4年供款共

$2,023,897

第4年利息

$1,345,398

第4年共還本金

$678,500

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$110,845	$57,813	$168,658	$32,188,051
50	$110,646	$58,012	$168,658	$32,130,040
51	$110,447	$58,211	$168,658	$32,071,828
52	$110,247	$58,411	$168,658	$32,013,417
53	$110,046	$58,612	$168,658	$31,954,805
54	$109,845	$58,813	$168,658	$31,895,992
55	$109,642	$59,016	$168,658	$31,836,976
56	$109,440	$59,219	$168,658	$31,777,758
57	$109,236	$59,422	$168,658	$31,718,336
58	$109,032	$59,626	$168,658	$31,658,709
59	$108,827	$59,831	$168,658	$31,598,878
60	$108,621	$60,037	$168,658	$31,538,841

第5年供款共

$2,023,897

第5年利息

$1,316,874

第5年共還本金

$707,023

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$108,415	$60,243	$168,658	$31,478,598
62	$108,208	$60,450	$168,658	$31,418,147
63	$108,000	$60,658	$168,658	$31,357,489
64	$107,791	$60,867	$168,658	$31,296,622
65	$107,582	$61,076	$168,658	$31,235,546
66	$107,372	$61,286	$168,658	$31,174,260
67	$107,162	$61,497	$168,658	$31,112,764
68	$106,950	$61,708	$168,658	$31,051,056
69	$106,738	$61,920	$168,658	$30,989,136
70	$106,525	$62,133	$168,658	$30,927,003
71	$106,312	$62,347	$168,658	$30,864,656
72	$106,097	$62,561	$168,658	$30,802,095

第6年供款共

$2,023,897

第6年利息

$1,287,152

第6年共還本金

$736,746

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$105,882	$62,776	$168,658	$30,739,320
74	$105,666	$62,992	$168,658	$30,676,328
75	$105,450	$63,208	$168,658	$30,613,120
76	$105,233	$63,426	$168,658	$30,549,694
77	$105,015	$63,644	$168,658	$30,486,051
78	$104,796	$63,862	$168,658	$30,422,188
79	$104,576	$64,082	$168,658	$30,358,106
80	$104,356	$64,302	$168,658	$30,293,804
81	$104,135	$64,523	$168,658	$30,229,281
82	$103,913	$64,745	$168,658	$30,164,536
83	$103,691	$64,968	$168,658	$30,099,569
84	$103,467	$65,191	$168,658	$30,034,378

第7年供款共

$2,023,897

第7年利息

$1,256,180

第7年共還本金

$767,718

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$103,243	$65,415	$168,658	$29,968,963
86	$103,018	$65,640	$168,658	$29,903,323
87	$102,793	$65,865	$168,658	$29,837,458
88	$102,566	$66,092	$168,658	$29,771,366
89	$102,339	$66,319	$168,658	$29,705,047
90	$102,111	$66,547	$168,658	$29,638,500
91	$101,882	$66,776	$168,658	$29,571,724
92	$101,653	$67,005	$168,658	$29,504,719
93	$101,422	$67,236	$168,658	$29,437,483
94	$101,191	$67,467	$168,658	$29,370,016
95	$100,959	$67,699	$168,658	$29,302,318
96	$100,727	$67,931	$168,658	$29,234,386

第8年供款共

$2,023,897

第8年利息

$1,223,906

第8年共還本金

$799,992

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$100,493	$68,165	$168,658	$29,166,221
98	$100,259	$68,399	$168,658	$29,097,822
99	$100,024	$68,634	$168,658	$29,029,188
100	$99,788	$68,870	$168,658	$28,960,318
101	$99,551	$69,107	$168,658	$28,891,211
102	$99,314	$69,345	$168,658	$28,821,866
103	$99,075	$69,583	$168,658	$28,752,283
104	$98,836	$69,822	$168,658	$28,682,461
105	$98,596	$70,062	$168,658	$28,612,399
106	$98,355	$70,303	$168,658	$28,542,096
107	$98,113	$70,545	$168,658	$28,471,551
108	$97,871	$70,787	$168,658	$28,400,764

第9年供款共

$2,023,897

第9年利息

$1,190,275

第9年共還本金

$833,622

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$97,628	$71,030	$168,658	$28,329,733
110	$97,383	$71,275	$168,658	$28,258,459
111	$97,138	$71,520	$168,658	$28,186,939
112	$96,893	$71,766	$168,658	$28,115,174
113	$96,646	$72,012	$168,658	$28,043,161
114	$96,398	$72,260	$168,658	$27,970,902
115	$96,150	$72,508	$168,658	$27,898,394
116	$95,901	$72,757	$168,658	$27,825,636
117	$95,651	$73,007	$168,658	$27,752,629
118	$95,400	$73,258	$168,658	$27,679,370
119	$95,148	$73,510	$168,658	$27,605,860
120	$94,895	$73,763	$168,658	$27,532,097

第10年供款共

$2,023,897

第10年利息

$1,155,230

第10年共還本金

$868,667

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$94,642	$74,017	$168,658	$27,458,080
122	$94,387	$74,271	$168,658	$27,383,810
123	$94,132	$74,526	$168,658	$27,309,283
124	$93,876	$74,782	$168,658	$27,234,501
125	$93,619	$75,040	$168,658	$27,159,461
126	$93,361	$75,297	$168,658	$27,084,164
127	$93,102	$75,556	$168,658	$27,008,608
128	$92,842	$75,816	$168,658	$26,932,792
129	$92,581	$76,077	$168,658	$26,856,715
130	$92,320	$76,338	$168,658	$26,780,377
131	$92,058	$76,601	$168,658	$26,703,776
132	$91,794	$76,864	$168,658	$26,626,912

第11年供款共

$2,023,897

第11年利息

$1,118,713

第11年共還本金

$905,185

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$91,530	$77,128	$168,658	$26,549,784
134	$91,265	$77,393	$168,658	$26,472,391
135	$90,999	$77,659	$168,658	$26,394,732
136	$90,732	$77,926	$168,658	$26,316,806
137	$90,464	$78,194	$168,658	$26,238,611
138	$90,195	$78,463	$168,658	$26,160,149
139	$89,926	$78,733	$168,658	$26,081,416
140	$89,655	$79,003	$168,658	$26,002,413
141	$89,383	$79,275	$168,658	$25,923,138
142	$89,111	$79,547	$168,658	$25,843,591
143	$88,837	$79,821	$168,658	$25,763,770
144	$88,563	$80,095	$168,658	$25,683,675

第12年供款共

$2,023,897

第12年利息

$1,080,660

第12年共還本金

$943,238

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$88,288	$80,370	$168,658	$25,603,304
146	$88,011	$80,647	$168,658	$25,522,657
147	$87,734	$80,924	$168,658	$25,441,733
148	$87,456	$81,202	$168,658	$25,360,531
149	$87,177	$81,481	$168,658	$25,279,050
150	$86,897	$81,761	$168,658	$25,197,289
151	$86,616	$82,042	$168,658	$25,115,246
152	$86,334	$82,324	$168,658	$25,032,922
153	$86,051	$82,607	$168,658	$24,950,314
154	$85,767	$82,891	$168,658	$24,867,423
155	$85,482	$83,176	$168,658	$24,784,247
156	$85,196	$83,462	$168,658	$24,700,784

第13年供款共

$2,023,897

第13年利息

$1,041,007

第13年共還本金

$982,890

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$84,909	$83,749	$168,658	$24,617,035
158	$84,621	$84,037	$168,658	$24,532,998
159	$84,332	$84,326	$168,658	$24,448,672
160	$84,042	$84,616	$168,658	$24,364,056
161	$83,751	$84,907	$168,658	$24,279,150
162	$83,460	$85,199	$168,658	$24,193,951
163	$83,167	$85,491	$168,658	$24,108,460
164	$82,873	$85,785	$168,658	$24,022,675
165	$82,578	$86,080	$168,658	$23,936,594
166	$82,282	$86,376	$168,658	$23,850,218
167	$81,985	$86,673	$168,658	$23,763,545
168	$81,687	$86,971	$168,658	$23,676,574

第14年供款共

$2,023,897

第14年利息

$999,687

第14年共還本金

$1,024,210

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$81,388	$87,270	$168,658	$23,589,305
170	$81,088	$87,570	$168,658	$23,501,735
171	$80,787	$87,871	$168,658	$23,413,864
172	$80,485	$88,173	$168,658	$23,325,691
173	$80,182	$88,476	$168,658	$23,237,215
174	$79,878	$88,780	$168,658	$23,148,435
175	$79,573	$89,085	$168,658	$23,059,349
176	$79,267	$89,392	$168,658	$22,969,958
177	$78,959	$89,699	$168,658	$22,880,259
178	$78,651	$90,007	$168,658	$22,790,252
179	$78,341	$90,317	$168,658	$22,699,935
180	$78,031	$90,627	$168,658	$22,609,308

第15年供款共

$2,023,897

第15年利息

$956,631

第15年共還本金

$1,067,267

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$77,719	$90,939	$168,658	$22,518,369
182	$77,407	$91,251	$168,658	$22,427,118
183	$77,093	$91,565	$168,658	$22,335,553
184	$76,778	$91,880	$168,658	$22,243,674
185	$76,463	$92,195	$168,658	$22,151,478
186	$76,146	$92,512	$168,658	$22,058,966
187	$75,828	$92,830	$168,658	$21,966,135
188	$75,509	$93,150	$168,658	$21,872,986
189	$75,188	$93,470	$168,658	$21,779,516
190	$74,867	$93,791	$168,658	$21,685,725
191	$74,545	$94,113	$168,658	$21,591,612
192	$74,221	$94,437	$168,658	$21,497,175

第16年供款共

$2,023,897

第16年利息

$911,764

第16年共還本金

$1,112,133

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$73,897	$94,762	$168,658	$21,402,413
194	$73,571	$95,087	$168,658	$21,307,326
195	$73,244	$95,414	$168,658	$21,211,912
196	$72,916	$95,742	$168,658	$21,116,169
197	$72,587	$96,071	$168,658	$21,020,098
198	$72,257	$96,402	$168,658	$20,923,697
199	$71,925	$96,733	$168,658	$20,826,964
200	$71,593	$97,065	$168,658	$20,729,898
201	$71,259	$97,399	$168,658	$20,632,499
202	$70,924	$97,734	$168,658	$20,534,765
203	$70,588	$98,070	$168,658	$20,436,695
204	$70,251	$98,407	$168,658	$20,338,288

第17年供款共

$2,023,897

第17年利息

$865,011

第17年共還本金

$1,158,886

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$69,913	$98,745	$168,658	$20,239,543
206	$69,573	$99,085	$168,658	$20,140,459
207	$69,233	$99,425	$168,658	$20,041,033
208	$68,891	$99,767	$168,658	$19,941,266
209	$68,548	$100,110	$168,658	$19,841,156
210	$68,204	$100,454	$168,658	$19,740,702
211	$67,859	$100,799	$168,658	$19,639,903
212	$67,512	$101,146	$168,658	$19,538,757
213	$67,164	$101,494	$168,658	$19,437,263
214	$66,816	$101,843	$168,658	$19,335,421
215	$66,466	$102,193	$168,658	$19,233,228
216	$66,114	$102,544	$168,658	$19,130,684

第18年供款共

$2,023,897

第18年利息

$816,293

第18年共還本金

$1,207,604

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$65,762	$102,896	$168,658	$19,027,788
218	$65,408	$103,250	$168,658	$18,924,538
219	$65,053	$103,605	$168,658	$18,820,933
220	$64,697	$103,961	$168,658	$18,716,971
221	$64,340	$104,319	$168,658	$18,612,653
222	$63,981	$104,677	$168,658	$18,507,976
223	$63,621	$105,037	$168,658	$18,402,939
224	$63,260	$105,398	$168,658	$18,297,541
225	$62,898	$105,760	$168,658	$18,191,781
226	$62,534	$106,124	$168,658	$18,085,657
227	$62,169	$106,489	$168,658	$17,979,168
228	$61,803	$106,855	$168,658	$17,872,313

第19年供款共

$2,023,897

第19年利息

$765,527

第19年共還本金

$1,258,371

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$61,436	$107,222	$168,658	$17,765,091
230	$61,068	$107,591	$168,658	$17,657,501
231	$60,698	$107,960	$168,658	$17,549,540
232	$60,327	$108,332	$168,658	$17,441,209
233	$59,954	$108,704	$168,658	$17,332,505
234	$59,580	$109,078	$168,658	$17,223,427
235	$59,206	$109,453	$168,658	$17,113,975
236	$58,829	$109,829	$168,658	$17,004,146
237	$58,452	$110,206	$168,658	$16,893,939
238	$58,073	$110,585	$168,658	$16,783,354
239	$57,693	$110,965	$168,658	$16,672,389
240	$57,311	$111,347	$168,658	$16,561,042

第20年供款共

$2,023,897

第20年利息

$712,626

第20年共還本金

$1,311,271

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$56,929	$111,730	$168,658	$16,449,313
242	$56,545	$112,114	$168,658	$16,337,199
243	$56,159	$112,499	$168,658	$16,224,700
244	$55,772	$112,886	$168,658	$16,111,814
245	$55,384	$113,274	$168,658	$15,998,541
246	$54,995	$113,663	$168,658	$15,884,877
247	$54,604	$114,054	$168,658	$15,770,824
248	$54,212	$114,446	$168,658	$15,656,378
249	$53,819	$114,839	$168,658	$15,541,538
250	$53,424	$115,234	$168,658	$15,426,304
251	$53,028	$115,630	$168,658	$15,310,674
252	$52,630	$116,028	$168,658	$15,194,646

第21年供款共

$2,023,897

第21年利息

$657,502

第21年共還本金

$1,366,396

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$52,232	$116,427	$168,658	$15,078,220
254	$51,831	$116,827	$168,658	$14,961,393
255	$51,430	$117,228	$168,658	$14,844,165
256	$51,027	$117,631	$168,658	$14,726,534
257	$50,622	$118,036	$168,658	$14,608,498
258	$50,217	$118,441	$168,658	$14,490,057
259	$49,810	$118,849	$168,658	$14,371,208
260	$49,401	$119,257	$168,658	$14,251,951
261	$48,991	$119,667	$168,658	$14,132,284
262	$48,580	$120,078	$168,658	$14,012,206
263	$48,167	$120,491	$168,658	$13,891,714
264	$47,753	$120,905	$168,658	$13,770,809

第22年供款共

$2,023,897

第22年利息

$600,060

第22年共還本金

$1,423,837

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$47,337	$121,321	$168,658	$13,649,488
266	$46,920	$121,738	$168,658	$13,527,750
267	$46,502	$122,156	$168,658	$13,405,594
268	$46,082	$122,576	$168,658	$13,283,017
269	$45,660	$122,998	$168,658	$13,160,019
270	$45,238	$123,421	$168,658	$13,036,599
271	$44,813	$123,845	$168,658	$12,912,754
272	$44,388	$124,271	$168,658	$12,788,484
273	$43,960	$124,698	$168,658	$12,663,786
274	$43,532	$125,126	$168,658	$12,538,660
275	$43,102	$125,556	$168,658	$12,413,103
276	$42,670	$125,988	$168,658	$12,287,115

第23年供款共

$2,023,897

第23年利息

$540,203

第23年共還本金

$1,483,694

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$42,237	$126,421	$168,658	$12,160,694
278	$41,802	$126,856	$168,658	$12,033,838
279	$41,366	$127,292	$168,658	$11,906,546
280	$40,929	$127,729	$168,658	$11,778,817
281	$40,490	$128,168	$168,658	$11,650,649
282	$40,049	$128,609	$168,658	$11,522,040
283	$39,607	$129,051	$168,658	$11,392,989
284	$39,163	$129,495	$168,658	$11,263,494
285	$38,718	$129,940	$168,658	$11,133,554
286	$38,272	$130,387	$168,658	$11,003,167
287	$37,823	$130,835	$168,658	$10,872,333
288	$37,374	$131,284	$168,658	$10,741,048

第24年供款共

$2,023,897

第24年利息

$477,830

第24年共還本金

$1,546,067

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$36,922	$131,736	$168,658	$10,609,313
290	$36,470	$132,189	$168,658	$10,477,124
291	$36,015	$132,643	$168,658	$10,344,481
292	$35,559	$133,099	$168,658	$10,211,382
293	$35,102	$133,556	$168,658	$10,077,826
294	$34,643	$134,016	$168,658	$9,943,810
295	$34,182	$134,476	$168,658	$9,809,334
296	$33,720	$134,939	$168,658	$9,674,395
297	$33,256	$135,402	$168,658	$9,538,993
298	$32,790	$135,868	$168,658	$9,403,125
299	$32,323	$136,335	$168,658	$9,266,790
300	$31,855	$136,804	$168,658	$9,129,987

第25年供款共

$2,023,897

第25年利息

$412,836

第25年共還本金

$1,611,062

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$31,384	$137,274	$168,658	$8,992,713
302	$30,912	$137,746	$168,658	$8,854,967
303	$30,439	$138,219	$168,658	$8,716,748
304	$29,964	$138,694	$168,658	$8,578,054
305	$29,487	$139,171	$168,658	$8,438,883
306	$29,009	$139,649	$168,658	$8,299,233
307	$28,529	$140,129	$168,658	$8,159,104
308	$28,047	$140,611	$168,658	$8,018,493
309	$27,564	$141,095	$168,658	$7,877,398
310	$27,079	$141,580	$168,658	$7,735,818
311	$26,592	$142,066	$168,658	$7,593,752
312	$26,104	$142,555	$168,658	$7,451,198

第26年供款共

$2,023,897

第26年利息

$345,108

第26年共還本金

$1,678,789

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$25,613	$143,045	$168,658	$7,308,153
314	$25,122	$143,536	$168,658	$7,164,617
315	$24,628	$144,030	$168,658	$7,020,587
316	$24,133	$144,525	$168,658	$6,876,062
317	$23,636	$145,022	$168,658	$6,731,040
318	$23,138	$145,520	$168,658	$6,585,520
319	$22,638	$146,020	$168,658	$6,439,500
320	$22,136	$146,522	$168,658	$6,292,978
321	$21,632	$147,026	$168,658	$6,145,952
322	$21,127	$147,531	$168,658	$5,998,420
323	$20,620	$148,039	$168,658	$5,850,382
324	$20,111	$148,547	$168,658	$5,701,834

第27年供款共

$2,023,897

第27年利息

$274,534

第27年共還本金

$1,749,363

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$19,600	$149,058	$168,658	$5,552,776
326	$19,088	$149,570	$168,658	$5,403,206
327	$18,574	$150,085	$168,658	$5,253,121
328	$18,058	$150,601	$168,658	$5,102,521
329	$17,540	$151,118	$168,658	$4,951,402
330	$17,020	$151,638	$168,658	$4,799,765
331	$16,499	$152,159	$168,658	$4,647,606
332	$15,976	$152,682	$168,658	$4,494,924
333	$15,451	$153,207	$168,658	$4,341,717
334	$14,925	$153,733	$168,658	$4,187,984
335	$14,396	$154,262	$168,658	$4,033,722
336	$13,866	$154,792	$168,658	$3,878,930

第28年供款共

$2,023,897

第28年利息

$200,993

第28年共還本金

$1,822,905

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$13,334	$155,324	$168,658	$3,723,605
338	$12,800	$155,858	$168,658	$3,567,747
339	$12,264	$156,394	$168,658	$3,411,353
340	$11,727	$156,932	$168,658	$3,254,422
341	$11,187	$157,471	$168,658	$3,096,950
342	$10,646	$158,012	$168,658	$2,938,938
343	$10,103	$158,556	$168,658	$2,780,383
344	$9,558	$159,101	$168,658	$2,621,282
345	$9,011	$159,647	$168,658	$2,461,635
346	$8,462	$160,196	$168,658	$2,301,438
347	$7,911	$160,747	$168,658	$2,140,691
348	$7,359	$161,299	$168,658	$1,979,392

第29年供款共

$2,023,897

第29年利息

$124,360

第29年共還本金

$1,899,538

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$6,804	$161,854	$168,658	$1,817,538
350	$6,248	$162,410	$168,658	$1,655,128
351	$5,690	$162,969	$168,658	$1,492,159
352	$5,129	$163,529	$168,658	$1,328,630
353	$4,567	$164,091	$168,658	$1,164,539
354	$4,003	$164,655	$168,658	$999,884
355	$3,437	$165,221	$168,658	$834,663
356	$2,869	$165,789	$168,658	$668,874
357	$2,299	$166,359	$168,658	$502,516
358	$1,727	$166,931	$168,658	$335,585
359	$1,154	$167,505	$168,658	$168,080
360	$578	$168,080	$168,658	$0

第30年供款共

$2,023,897

第30年利息

$44,505

第30年共還本金

$1,979,392

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$86,971,919

免责声明

笋盘推介

沙田 嘉御山 第02座

西贡 傲泷

清水湾 柏涛湾 **可公司转让

山顶 蔚豪苑 B座

西贡 甘澍小筑

按揭保险费
info

沙田嘉御山第02座

西贡傲泷

清水湾柏涛湾 **可公司转让

山顶蔚豪苑 B座

西贡甘澍小筑