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$83,906,318

每月供款
$142,681

首期

$29,440,000

总贷款额

$29,440,000

總利息

$21,925,118

印花税

$2,502,400

其他

$598,800

置业成本总预算

HK$32,541,200

$285,362

置业成本总预算

HK$32,541,200

首期

$29,440,000
印花税

$2,502,400
- AVD
  
  $2,502,400
律师费

$ 10,000
代理佣金

$588,800
按揭保险费

不适用

$285,362

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

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

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

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	$176,197	$135,393	$110,951	$94,691
1.500	$182,747	$142,061	$117,741	$101,603
2.000	$189,449	$148,932	$124,783	$108,816
2.500	$196,303	$156,003	$132,073	$116,324
3.000	$203,307	$163,274	$139,608	$124,120
3.500	$210,461	$170,740	$147,384	$132,199
4.000	$217,764	$178,401	$155,395	$140,551
4.125	$219,613	$180,346	$157,434	$142,681
4.500	$225,214	$186,252	$163,637	$149,168
5.000	$232,810	$194,291	$172,103	$158,040
5.500	$240,549	$202,514	$180,787	$167,157
6.000	$248,431	$210,917	$189,682	$176,508

每月供款$142,681

年期

30年

贷款金额

$29,440,000

總利息

$21,925,118

总贷款连利息

$51,365,118

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$101,200	$41,481	$142,681	$29,398,519
2	$101,057	$41,623	$142,681	$29,356,896
3	$100,914	$41,767	$142,681	$29,315,129
4	$100,771	$41,910	$142,681	$29,273,219
5	$100,627	$42,054	$142,681	$29,231,165
6	$100,482	$42,199	$142,681	$29,188,966
7	$100,337	$42,344	$142,681	$29,146,622
8	$100,192	$42,489	$142,681	$29,104,133
9	$100,045	$42,635	$142,681	$29,061,497
10	$99,899	$42,782	$142,681	$29,018,715
11	$99,752	$42,929	$142,681	$28,975,786
12	$99,604	$43,077	$142,681	$28,932,710

第1年供款共

$1,712,171

第1年利息

$1,204,880

第1年共還本金

$507,290

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$99,456	$43,225	$142,681	$28,889,485
14	$99,308	$43,373	$142,681	$28,846,112
15	$99,159	$43,522	$142,681	$28,802,589
16	$99,009	$43,672	$142,681	$28,758,917
17	$98,859	$43,822	$142,681	$28,715,095
18	$98,708	$43,973	$142,681	$28,671,123
19	$98,557	$44,124	$142,681	$28,626,999
20	$98,405	$44,276	$142,681	$28,582,723
21	$98,253	$44,428	$142,681	$28,538,295
22	$98,100	$44,580	$142,681	$28,493,715
23	$97,947	$44,734	$142,681	$28,448,981
24	$97,793	$44,888	$142,681	$28,404,094

第2年供款共

$1,712,171

第2年利息

$1,183,554

第2年共還本金

$528,616

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$97,639	$45,042	$142,681	$28,359,052
26	$97,484	$45,197	$142,681	$28,313,855
27	$97,329	$45,352	$142,681	$28,268,503
28	$97,173	$45,508	$142,681	$28,222,995
29	$97,017	$45,664	$142,681	$28,177,331
30	$96,860	$45,821	$142,681	$28,131,510
31	$96,702	$45,979	$142,681	$28,085,531
32	$96,544	$46,137	$142,681	$28,039,394
33	$96,385	$46,295	$142,681	$27,993,098
34	$96,226	$46,455	$142,681	$27,946,644
35	$96,067	$46,614	$142,681	$27,900,030
36	$95,906	$46,775	$142,681	$27,853,255

第3年供款共

$1,712,171

第3年利息

$1,161,332

第3年共還本金

$550,839

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$95,746	$46,935	$142,681	$27,806,320
38	$95,584	$47,097	$142,681	$27,759,223
39	$95,422	$47,259	$142,681	$27,711,965
40	$95,260	$47,421	$142,681	$27,664,544
41	$95,097	$47,584	$142,681	$27,616,960
42	$94,933	$47,748	$142,681	$27,569,212
43	$94,769	$47,912	$142,681	$27,521,300
44	$94,604	$48,076	$142,681	$27,473,224
45	$94,439	$48,242	$142,681	$27,424,982
46	$94,273	$48,408	$142,681	$27,376,575
47	$94,107	$48,574	$142,681	$27,328,001
48	$93,940	$48,741	$142,681	$27,279,260

第4年供款共

$1,712,171

第4年利息

$1,138,175

第4年共還本金

$573,995

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$93,772	$48,908	$142,681	$27,230,351
50	$93,604	$49,077	$142,681	$27,181,275
51	$93,436	$49,245	$142,681	$27,132,030
52	$93,266	$49,415	$142,681	$27,082,615
53	$93,096	$49,584	$142,681	$27,033,031
54	$92,926	$49,755	$142,681	$26,983,276
55	$92,755	$49,926	$142,681	$26,933,350
56	$92,583	$50,097	$142,681	$26,883,253
57	$92,411	$50,270	$142,681	$26,832,983
58	$92,238	$50,443	$142,681	$26,782,540
59	$92,065	$50,616	$142,681	$26,731,924
60	$91,891	$50,790	$142,681	$26,681,135

第5年供款共

$1,712,171

第5年利息

$1,114,045

第5年共還本金

$598,125

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$91,716	$50,964	$142,681	$26,630,170
62	$91,541	$51,140	$142,681	$26,579,030
63	$91,365	$51,315	$142,681	$26,527,715
64	$91,189	$51,492	$142,681	$26,476,223
65	$91,012	$51,669	$142,681	$26,424,554
66	$90,834	$51,846	$142,681	$26,372,708
67	$90,656	$52,025	$142,681	$26,320,683
68	$90,477	$52,204	$142,681	$26,268,479
69	$90,298	$52,383	$142,681	$26,216,096
70	$90,118	$52,563	$142,681	$26,163,533
71	$89,937	$52,744	$142,681	$26,110,790
72	$89,756	$52,925	$142,681	$26,057,865

第6年供款共

$1,712,171

第6年利息

$1,088,901

第6年共還本金

$623,270

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$89,574	$53,107	$142,681	$26,004,758
74	$89,391	$53,290	$142,681	$25,951,468
75	$89,208	$53,473	$142,681	$25,897,995
76	$89,024	$53,657	$142,681	$25,844,339
77	$88,840	$53,841	$142,681	$25,790,498
78	$88,655	$54,026	$142,681	$25,736,472
79	$88,469	$54,212	$142,681	$25,682,260
80	$88,283	$54,398	$142,681	$25,627,862
81	$88,096	$54,585	$142,681	$25,573,277
82	$87,908	$54,773	$142,681	$25,518,504
83	$87,720	$54,961	$142,681	$25,463,543
84	$87,531	$55,150	$142,681	$25,408,393

第7年供款共

$1,712,171

第7年利息

$1,062,699

第7年共還本金

$649,471

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$87,341	$55,340	$142,681	$25,353,054
86	$87,151	$55,530	$142,681	$25,297,524
87	$86,960	$55,721	$142,681	$25,241,803
88	$86,769	$55,912	$142,681	$25,185,891
89	$86,577	$56,104	$142,681	$25,129,787
90	$86,384	$56,297	$142,681	$25,073,489
91	$86,190	$56,491	$142,681	$25,016,999
92	$85,996	$56,685	$142,681	$24,960,314
93	$85,801	$56,880	$142,681	$24,903,434
94	$85,606	$57,075	$142,681	$24,846,359
95	$85,409	$57,272	$142,681	$24,789,087
96	$85,212	$57,468	$142,681	$24,731,619

第8年供款共

$1,712,171

第8年利息

$1,035,396

第8年共還本金

$676,774

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$85,015	$57,666	$142,681	$24,673,953
98	$84,817	$57,864	$142,681	$24,616,089
99	$84,618	$58,063	$142,681	$24,558,026
100	$84,418	$58,263	$142,681	$24,499,763
101	$84,218	$58,463	$142,681	$24,441,300
102	$84,017	$58,664	$142,681	$24,382,636
103	$83,815	$58,866	$142,681	$24,323,770
104	$83,613	$59,068	$142,681	$24,264,703
105	$83,410	$59,271	$142,681	$24,205,432
106	$83,206	$59,475	$142,681	$24,145,957
107	$83,002	$59,679	$142,681	$24,086,278
108	$82,797	$59,884	$142,681	$24,026,393

第9年供款共

$1,712,171

第9年利息

$1,006,945

第9年共還本金

$705,225

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$82,591	$60,090	$142,681	$23,966,303
110	$82,384	$60,297	$142,681	$23,906,007
111	$82,177	$60,504	$142,681	$23,845,503
112	$81,969	$60,712	$142,681	$23,784,791
113	$81,760	$60,921	$142,681	$23,723,870
114	$81,551	$61,130	$142,681	$23,662,740
115	$81,341	$61,340	$142,681	$23,601,400
116	$81,130	$61,551	$142,681	$23,539,849
117	$80,918	$61,763	$142,681	$23,478,086
118	$80,706	$61,975	$142,681	$23,416,111
119	$80,493	$62,188	$142,681	$23,353,923
120	$80,279	$62,402	$142,681	$23,291,521

第10年供款共

$1,712,171

第10年利息

$977,298

第10年共還本金

$734,872

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$80,065	$62,616	$142,681	$23,228,905
122	$79,849	$62,832	$142,681	$23,166,073
123	$79,633	$63,048	$142,681	$23,103,026
124	$79,417	$63,264	$142,681	$23,039,762
125	$79,199	$63,482	$142,681	$22,976,280
126	$78,981	$63,700	$142,681	$22,912,580
127	$78,762	$63,919	$142,681	$22,848,661
128	$78,542	$64,139	$142,681	$22,784,523
129	$78,322	$64,359	$142,681	$22,720,163
130	$78,101	$64,580	$142,681	$22,655,583
131	$77,879	$64,802	$142,681	$22,590,781
132	$77,656	$65,025	$142,681	$22,525,756

第11年供款共

$1,712,171

第11年利息

$946,405

第11年共還本金

$765,765

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$77,432	$65,249	$142,681	$22,460,507
134	$77,208	$65,473	$142,681	$22,395,034
135	$76,983	$65,698	$142,681	$22,329,336
136	$76,757	$65,924	$142,681	$22,263,412
137	$76,530	$66,150	$142,681	$22,197,262
138	$76,303	$66,378	$142,681	$22,130,884
139	$76,075	$66,606	$142,681	$22,064,278
140	$75,846	$66,835	$142,681	$21,997,443
141	$75,616	$67,065	$142,681	$21,930,379
142	$75,386	$67,295	$142,681	$21,863,084
143	$75,154	$67,527	$142,681	$21,795,557
144	$74,922	$67,759	$142,681	$21,727,798

第12年供款共

$1,712,171

第12年利息

$914,213

第12年共還本金

$797,957

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$74,689	$67,992	$142,681	$21,659,807
146	$74,456	$68,225	$142,681	$21,591,581
147	$74,221	$68,460	$142,681	$21,523,122
148	$73,986	$68,695	$142,681	$21,454,427
149	$73,750	$68,931	$142,681	$21,385,495
150	$73,513	$69,168	$142,681	$21,316,327
151	$73,275	$69,406	$142,681	$21,246,921
152	$73,036	$69,645	$142,681	$21,177,276
153	$72,797	$69,884	$142,681	$21,107,392
154	$72,557	$70,124	$142,681	$21,037,268
155	$72,316	$70,365	$142,681	$20,966,903
156	$72,074	$70,607	$142,681	$20,896,296

第13年供款共

$1,712,171

第13年利息

$880,668

第13年共還本金

$831,503

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$71,831	$70,850	$142,681	$20,825,446
158	$71,587	$71,093	$142,681	$20,754,352
159	$71,343	$71,338	$142,681	$20,683,015
160	$71,098	$71,583	$142,681	$20,611,432
161	$70,852	$71,829	$142,681	$20,539,603
162	$70,605	$72,076	$142,681	$20,467,527
163	$70,357	$72,324	$142,681	$20,395,203
164	$70,109	$72,572	$142,681	$20,322,630
165	$69,859	$72,822	$142,681	$20,249,809
166	$69,609	$73,072	$142,681	$20,176,736
167	$69,358	$73,323	$142,681	$20,103,413
168	$69,105	$73,575	$142,681	$20,029,838

第14年供款共

$1,712,171

第14年利息

$845,713

第14年共還本金

$866,458

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$68,853	$73,828	$142,681	$19,956,009
170	$68,599	$74,082	$142,681	$19,881,927
171	$68,344	$74,337	$142,681	$19,807,591
172	$68,089	$74,592	$142,681	$19,732,998
173	$67,832	$74,849	$142,681	$19,658,150
174	$67,575	$75,106	$142,681	$19,583,044
175	$67,317	$75,364	$142,681	$19,507,679
176	$67,058	$75,623	$142,681	$19,432,056
177	$66,798	$75,883	$142,681	$19,356,173
178	$66,537	$76,144	$142,681	$19,280,029
179	$66,275	$76,406	$142,681	$19,203,623
180	$66,012	$76,668	$142,681	$19,126,955

第15年供款共

$1,712,171

第15年利息

$809,288

第15年共還本金

$902,883

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$65,749	$76,932	$142,681	$19,050,023
182	$65,484	$77,196	$142,681	$18,972,826
183	$65,219	$77,462	$142,681	$18,895,365
184	$64,953	$77,728	$142,681	$18,817,636
185	$64,686	$77,995	$142,681	$18,739,641
186	$64,418	$78,263	$142,681	$18,661,378
187	$64,148	$78,532	$142,681	$18,582,845
188	$63,879	$78,802	$142,681	$18,504,043
189	$63,608	$79,073	$142,681	$18,424,970
190	$63,336	$79,345	$142,681	$18,345,625
191	$63,063	$79,618	$142,681	$18,266,007
192	$62,789	$79,891	$142,681	$18,186,116

第16年供款共

$1,712,171

第16年利息

$771,331

第16年共還本金

$940,839

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$62,515	$80,166	$142,681	$18,105,949
194	$62,239	$80,442	$142,681	$18,025,508
195	$61,963	$80,718	$142,681	$17,944,790
196	$61,685	$80,996	$142,681	$17,863,794
197	$61,407	$81,274	$142,681	$17,782,520
198	$61,127	$81,553	$142,681	$17,700,966
199	$60,847	$81,834	$142,681	$17,619,133
200	$60,566	$82,115	$142,681	$17,537,017
201	$60,283	$82,397	$142,681	$17,454,620
202	$60,000	$82,681	$142,681	$17,371,939
203	$59,716	$82,965	$142,681	$17,288,975
204	$59,431	$83,250	$142,681	$17,205,725

第17年供款共

$1,712,171

第17年利息

$731,780

第17年共還本金

$980,391

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$59,145	$83,536	$142,681	$17,122,188
206	$58,858	$83,823	$142,681	$17,038,365
207	$58,569	$84,112	$142,681	$16,954,253
208	$58,280	$84,401	$142,681	$16,869,853
209	$57,990	$84,691	$142,681	$16,785,162
210	$57,699	$84,982	$142,681	$16,700,180
211	$57,407	$85,274	$142,681	$16,614,906
212	$57,114	$85,567	$142,681	$16,529,339
213	$56,820	$85,861	$142,681	$16,443,478
214	$56,524	$86,156	$142,681	$16,357,321
215	$56,228	$86,453	$142,681	$16,270,869
216	$55,931	$86,750	$142,681	$16,184,119

第18年供款共

$1,712,171

第18年利息

$690,565

第18年共還本金

$1,021,606

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$55,633	$87,048	$142,681	$16,097,071
218	$55,334	$87,347	$142,681	$16,009,724
219	$55,033	$87,647	$142,681	$15,922,076
220	$54,732	$87,949	$142,681	$15,834,128
221	$54,430	$88,251	$142,681	$15,745,877
222	$54,126	$88,554	$142,681	$15,657,322
223	$53,822	$88,859	$142,681	$15,568,463
224	$53,517	$89,164	$142,681	$15,479,299
225	$53,210	$89,471	$142,681	$15,389,828
226	$52,903	$89,778	$142,681	$15,300,050
227	$52,594	$90,087	$142,681	$15,209,963
228	$52,284	$90,397	$142,681	$15,119,566

第19年供款共

$1,712,171

第19年利息

$647,618

第19年共還本金

$1,064,553

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$51,974	$90,707	$142,681	$15,028,859
230	$51,662	$91,019	$142,681	$14,937,840
231	$51,349	$91,332	$142,681	$14,846,508
232	$51,035	$91,646	$142,681	$14,754,862
233	$50,720	$91,961	$142,681	$14,662,901
234	$50,404	$92,277	$142,681	$14,570,623
235	$50,087	$92,594	$142,681	$14,478,029
236	$49,768	$92,913	$142,681	$14,385,116
237	$49,449	$93,232	$142,681	$14,291,884
238	$49,128	$93,553	$142,681	$14,198,332
239	$48,807	$93,874	$142,681	$14,104,458
240	$48,484	$94,197	$142,681	$14,010,261

第20年供款共

$1,712,171

第20年利息

$602,865

第20年共還本金

$1,109,305

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$48,160	$94,521	$142,681	$13,915,740
242	$47,835	$94,846	$142,681	$13,820,895
243	$47,509	$95,172	$142,681	$13,725,723
244	$47,182	$95,499	$142,681	$13,630,224
245	$46,854	$95,827	$142,681	$13,534,397
246	$46,524	$96,156	$142,681	$13,438,241
247	$46,194	$96,487	$142,681	$13,341,754
248	$45,862	$96,819	$142,681	$13,244,936
249	$45,529	$97,151	$142,681	$13,147,784
250	$45,196	$97,485	$142,681	$13,050,299
251	$44,860	$97,820	$142,681	$12,952,478
252	$44,524	$98,157	$142,681	$12,854,322

第21年供款共

$1,712,171

第21年利息

$556,231

第21年共還本金

$1,155,939

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$44,187	$98,494	$142,681	$12,755,827
254	$43,848	$98,833	$142,681	$12,656,995
255	$43,508	$99,172	$142,681	$12,557,822
256	$43,168	$99,513	$142,681	$12,458,309
257	$42,825	$99,855	$142,681	$12,358,453
258	$42,482	$100,199	$142,681	$12,258,255
259	$42,138	$100,543	$142,681	$12,157,712
260	$41,792	$100,889	$142,681	$12,056,823
261	$41,445	$101,236	$142,681	$11,955,587
262	$41,097	$101,584	$142,681	$11,854,004
263	$40,748	$101,933	$142,681	$11,752,071
264	$40,398	$102,283	$142,681	$11,649,788

第22年供款共

$1,712,171

第22年利息

$507,637

第22年共還本金

$1,204,534

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$40,046	$102,635	$142,681	$11,547,153
266	$39,693	$102,988	$142,681	$11,444,166
267	$39,339	$103,342	$142,681	$11,340,824
268	$38,984	$103,697	$142,681	$11,237,127
269	$38,628	$104,053	$142,681	$11,133,074
270	$38,270	$104,411	$142,681	$11,028,663
271	$37,911	$104,770	$142,681	$10,923,893
272	$37,551	$105,130	$142,681	$10,818,763
273	$37,189	$105,491	$142,681	$10,713,272
274	$36,827	$105,854	$142,681	$10,607,418
275	$36,463	$106,218	$142,681	$10,501,200
276	$36,098	$106,583	$142,681	$10,394,617

第23年供款共

$1,712,171

第23年利息

$457,000

第23年共還本金

$1,255,171

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$35,731	$106,949	$142,681	$10,287,668
278	$35,364	$107,317	$142,681	$10,180,350
279	$34,995	$107,686	$142,681	$10,072,665
280	$34,625	$108,056	$142,681	$9,964,608
281	$34,253	$108,428	$142,681	$9,856,181
282	$33,881	$108,800	$142,681	$9,747,381
283	$33,507	$109,174	$142,681	$9,638,206
284	$33,131	$109,550	$142,681	$9,528,657
285	$32,755	$109,926	$142,681	$9,418,731
286	$32,377	$110,304	$142,681	$9,308,427
287	$31,998	$110,683	$142,681	$9,197,744
288	$31,617	$111,064	$142,681	$9,086,680

第24年供款共

$1,712,171

第24年利息

$404,234

第24年共還本金

$1,307,937

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$31,235	$111,445	$142,681	$8,975,235
290	$30,852	$111,829	$142,681	$8,863,406
291	$30,468	$112,213	$142,681	$8,751,193
292	$30,082	$112,599	$142,681	$8,638,594
293	$29,695	$112,986	$142,681	$8,525,609
294	$29,307	$113,374	$142,681	$8,412,235
295	$28,917	$113,764	$142,681	$8,298,471
296	$28,526	$114,155	$142,681	$8,184,316
297	$28,134	$114,547	$142,681	$8,069,769
298	$27,740	$114,941	$142,681	$7,954,828
299	$27,345	$115,336	$142,681	$7,839,491
300	$26,948	$115,733	$142,681	$7,723,759

第25年供款共

$1,712,171

第25年利息

$349,249

第25年共還本金

$1,362,921

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$26,550	$116,130	$142,681	$7,607,628
302	$26,151	$116,530	$142,681	$7,491,099
303	$25,751	$116,930	$142,681	$7,374,168
304	$25,349	$117,332	$142,681	$7,256,836
305	$24,945	$117,736	$142,681	$7,139,101
306	$24,541	$118,140	$142,681	$7,020,961
307	$24,135	$118,546	$142,681	$6,902,414
308	$23,727	$118,954	$142,681	$6,783,460
309	$23,318	$119,363	$142,681	$6,664,098
310	$22,908	$119,773	$142,681	$6,544,325
311	$22,496	$120,185	$142,681	$6,424,140
312	$22,083	$120,598	$142,681	$6,303,542

第26年供款共

$1,712,171

第26年利息

$291,954

第26年共還本金

$1,420,217

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$21,668	$121,012	$142,681	$6,182,529
314	$21,252	$121,428	$142,681	$6,061,101
315	$20,835	$121,846	$142,681	$5,939,255
316	$20,416	$122,265	$142,681	$5,816,990
317	$19,996	$122,685	$142,681	$5,694,305
318	$19,574	$123,107	$142,681	$5,571,199
319	$19,151	$123,530	$142,681	$5,447,669
320	$18,726	$123,955	$142,681	$5,323,714
321	$18,300	$124,381	$142,681	$5,199,334
322	$17,873	$124,808	$142,681	$5,074,526
323	$17,444	$125,237	$142,681	$4,949,288
324	$17,013	$125,668	$142,681	$4,823,621

第27年供款共

$1,712,171

第27年利息

$232,249

第27年共還本金

$1,479,921

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$16,581	$126,100	$142,681	$4,697,521
326	$16,148	$126,533	$142,681	$4,570,988
327	$15,713	$126,968	$142,681	$4,444,020
328	$15,276	$127,405	$142,681	$4,316,615
329	$14,838	$127,843	$142,681	$4,188,773
330	$14,399	$128,282	$142,681	$4,060,491
331	$13,958	$128,723	$142,681	$3,931,768
332	$13,515	$129,165	$142,681	$3,802,602
333	$13,071	$129,609	$142,681	$3,672,993
334	$12,626	$130,055	$142,681	$3,542,938
335	$12,179	$130,502	$142,681	$3,412,436
336	$11,730	$130,951	$142,681	$3,281,485

第28年供款共

$1,712,171

第28年利息

$170,035

第28年共還本金

$1,542,135

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$11,280	$131,401	$142,681	$3,150,084
338	$10,828	$131,852	$142,681	$3,018,232
339	$10,375	$132,306	$142,681	$2,885,926
340	$9,920	$132,761	$142,681	$2,753,166
341	$9,464	$133,217	$142,681	$2,619,949
342	$9,006	$133,675	$142,681	$2,486,274
343	$8,547	$134,134	$142,681	$2,352,140
344	$8,085	$134,595	$142,681	$2,217,544
345	$7,623	$135,058	$142,681	$2,082,486
346	$7,159	$135,522	$142,681	$1,946,964
347	$6,693	$135,988	$142,681	$1,810,976
348	$6,225	$136,456	$142,681	$1,674,520

第29年供款共

$1,712,171

第29年利息

$105,205

第29年共還本金

$1,606,965

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$5,756	$136,925	$142,681	$1,537,595
350	$5,285	$137,395	$142,681	$1,400,200
351	$4,813	$137,868	$142,681	$1,262,332
352	$4,339	$138,342	$142,681	$1,123,991
353	$3,864	$138,817	$142,681	$985,174
354	$3,387	$139,294	$142,681	$845,879
355	$2,908	$139,773	$142,681	$706,106
356	$2,427	$140,254	$142,681	$565,852
357	$1,945	$140,736	$142,681	$425,117
358	$1,461	$141,220	$142,681	$283,897
359	$976	$141,705	$142,681	$142,192
360	$489	$142,192	$142,681	$0

第30年供款共

$1,712,171

第30年利息

$37,650

第30年共還本金

$1,674,520

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$83,906,318

免责声明

笋盘推介

沙田 嘉御山 第02座

清水湾 柏涛湾 **可公司转让

西贡 傲泷

西贡 甘澍小筑

按揭保险费
info

沙田嘉御山第02座

清水湾柏涛湾 **可公司转让

西贡傲泷

西贡甘澍小筑