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$88,471,262

每月供款
$171,567

首期

$23,600,000

总贷款额

$35,400,000

總利息

$26,363,762

印花税

$2,507,500

其他

$600,000

置业成本总预算

HK$26,707,500

$343,132

置业成本总预算

HK$26,707,500

首期

$23,600,000
印花税

$2,507,500
- AVD
  
  $2,507,500
律师费

$ 10,000
代理佣金

$590,000
按揭保险费

不适用

$343,132

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

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

沙田晋名峰

thumb_up

奇丰精选极罕有复式近2000空中花园可预约睇现楼

实

2,291 呎

@26,189

建

3,092 呎

@19,405

hotel_class 楼王 vpn_key 有匙即睇

售$6,000 万

实

2,291 呎

@26,189

建

3,092 呎

@19,405

售$6,000 万

hotel_class 楼王 vpn_key 有匙即睇

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

清水湾近地鐡罕有双连孖屋

thumb_up

*公司转让*尊贵地段,巨园豪装

实

3,286 呎

@18,259

建

4,000 呎

@15,000

local_fire_department 至HIT local_offer 低水笋价 flight_takeoff 移民急让 pets 爱竉必选

售$6,000 万

实

3,286 呎

@18,259

建

4,000 呎

@15,000

售$6,000 万

local_fire_department 至HIT local_offer 低水笋价 flight_takeoff 移民急让 pets 爱竉必选

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

利率	15年	20年	25年	30年
1.000	$211,867	$162,803	$133,413	$113,860
1.500	$219,743	$170,821	$141,577	$122,173
2.000	$227,802	$179,083	$150,044	$130,845
2.500	$236,043	$187,586	$158,810	$139,873
3.000	$244,466	$196,328	$167,871	$149,248
3.500	$253,068	$205,306	$177,221	$158,962
4.000	$261,850	$214,517	$186,854	$169,005
4.125	$264,073	$216,856	$189,306	$171,566
4.500	$270,808	$223,958	$196,765	$179,367
5.000	$279,941	$233,624	$206,945	$190,035
5.500	$289,248	$243,512	$217,387	$200,997
6.000	$298,725	$253,617	$228,083	$212,241

每月供款$171,567

年期

30年

贷款金额

$35,400,000

總利息

$26,363,762

总贷款连利息

$61,763,762

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$121,688	$49,879	$171,566	$35,350,121
2	$121,516	$50,050	$171,566	$35,300,072
3	$121,344	$50,222	$171,566	$35,249,850
4	$121,171	$50,395	$171,566	$35,199,455
5	$120,998	$50,568	$171,566	$35,148,887
6	$120,824	$50,742	$171,566	$35,098,145
7	$120,650	$50,916	$171,566	$35,047,229
8	$120,475	$51,091	$171,566	$34,996,138
9	$120,299	$51,267	$171,566	$34,944,871
10	$120,123	$51,443	$171,566	$34,893,428
11	$119,946	$51,620	$171,566	$34,841,808
12	$119,769	$51,797	$171,566	$34,790,011

第1年供款共

$2,058,792

第1年利息

$1,448,803

第1年共還本金

$609,989

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$119,591	$51,975	$171,566	$34,738,036
14	$119,412	$52,154	$171,566	$34,685,882
15	$119,233	$52,333	$171,566	$34,633,548
16	$119,053	$52,513	$171,566	$34,581,035
17	$118,872	$52,694	$171,566	$34,528,342
18	$118,691	$52,875	$171,566	$34,475,467
19	$118,509	$53,057	$171,566	$34,422,410
20	$118,327	$53,239	$171,566	$34,369,171
21	$118,144	$53,422	$171,566	$34,315,749
22	$117,960	$53,606	$171,566	$34,262,144
23	$117,776	$53,790	$171,566	$34,208,354
24	$117,591	$53,975	$171,566	$34,154,379

第2年供款共

$2,058,792

第2年利息

$1,423,160

第2年共還本金

$635,632

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$117,406	$54,160	$171,566	$34,100,219
26	$117,220	$54,347	$171,566	$34,045,872
27	$117,033	$54,533	$171,566	$33,991,339
28	$116,845	$54,721	$171,566	$33,936,618
29	$116,657	$54,909	$171,566	$33,881,709
30	$116,468	$55,098	$171,566	$33,826,611
31	$116,279	$55,287	$171,566	$33,771,324
32	$116,089	$55,477	$171,566	$33,715,847
33	$115,898	$55,668	$171,566	$33,660,180
34	$115,707	$55,859	$171,566	$33,604,320
35	$115,515	$56,051	$171,566	$33,548,269
36	$115,322	$56,244	$171,566	$33,492,025

第3年供款共

$2,058,792

第3年利息

$1,396,439

第3年共還本金

$662,353

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$115,129	$56,437	$171,566	$33,435,588
38	$114,935	$56,631	$171,566	$33,378,957
39	$114,740	$56,826	$171,566	$33,322,131
40	$114,545	$57,021	$171,566	$33,265,110
41	$114,349	$57,217	$171,566	$33,207,893
42	$114,152	$57,414	$171,566	$33,150,479
43	$113,955	$57,611	$171,566	$33,092,868
44	$113,757	$57,809	$171,566	$33,035,059
45	$113,558	$58,008	$171,566	$32,977,051
46	$113,359	$58,207	$171,566	$32,918,843
47	$113,159	$58,407	$171,566	$32,860,436
48	$112,958	$58,608	$171,566	$32,801,827

第4年供款共

$2,058,792

第4年利息

$1,368,594

第4年共還本金

$690,198

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$112,756	$58,810	$171,566	$32,743,018
50	$112,554	$59,012	$171,566	$32,684,006
51	$112,351	$59,215	$171,566	$32,624,791
52	$112,148	$59,418	$171,566	$32,565,373
53	$111,943	$59,623	$171,566	$32,505,750
54	$111,739	$59,827	$171,566	$32,445,923
55	$111,533	$60,033	$171,566	$32,385,890
56	$111,326	$60,240	$171,566	$32,325,650
57	$111,119	$60,447	$171,566	$32,265,204
58	$110,912	$60,654	$171,566	$32,204,549
59	$110,703	$60,863	$171,566	$32,143,686
60	$110,494	$61,072	$171,566	$32,082,614

第5年供款共

$2,058,792

第5年利息

$1,339,579

第5年共還本金

$719,213

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$110,284	$61,282	$171,566	$32,021,332
62	$110,073	$61,493	$171,566	$31,959,839
63	$109,862	$61,704	$171,566	$31,898,135
64	$109,650	$61,916	$171,566	$31,836,219
65	$109,437	$62,129	$171,566	$31,774,090
66	$109,223	$62,343	$171,566	$31,711,748
67	$109,009	$62,557	$171,566	$31,649,191
68	$108,794	$62,772	$171,566	$31,586,419
69	$108,578	$62,988	$171,566	$31,523,431
70	$108,362	$63,204	$171,566	$31,460,227
71	$108,145	$63,421	$171,566	$31,396,806
72	$107,927	$63,639	$171,566	$31,333,166

第6年供款共

$2,058,792

第6年利息

$1,309,344

第6年共還本金

$749,448

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$107,708	$63,858	$171,566	$31,269,308
74	$107,488	$64,078	$171,566	$31,205,230
75	$107,268	$64,298	$171,566	$31,140,932
76	$107,047	$64,519	$171,566	$31,076,413
77	$106,825	$64,741	$171,566	$31,011,672
78	$106,603	$64,963	$171,566	$30,946,709
79	$106,379	$65,187	$171,566	$30,881,522
80	$106,155	$65,411	$171,566	$30,816,111
81	$105,930	$65,636	$171,566	$30,750,476
82	$105,705	$65,861	$171,566	$30,684,614
83	$105,478	$66,088	$171,566	$30,618,527
84	$105,251	$66,315	$171,566	$30,552,212

第7年供款共

$2,058,792

第7年利息

$1,277,838

第7年共還本金

$780,954

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$105,023	$66,543	$171,566	$30,485,669
86	$104,794	$66,772	$171,566	$30,418,898
87	$104,565	$67,001	$171,566	$30,351,897
88	$104,335	$67,231	$171,566	$30,284,665
89	$104,104	$67,462	$171,566	$30,217,203
90	$103,872	$67,694	$171,566	$30,149,508
91	$103,639	$67,927	$171,566	$30,081,581
92	$103,405	$68,161	$171,566	$30,013,421
93	$103,171	$68,395	$171,566	$29,945,026
94	$102,936	$68,630	$171,566	$29,876,396
95	$102,700	$68,866	$171,566	$29,807,530
96	$102,463	$69,103	$171,566	$29,738,427

第8年供款共

$2,058,792

第8年利息

$1,245,008

第8年共還本金

$813,785

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$102,226	$69,340	$171,566	$29,669,087
98	$101,987	$69,579	$171,566	$29,599,509
99	$101,748	$69,818	$171,566	$29,529,691
100	$101,508	$70,058	$171,566	$29,459,633
101	$101,267	$70,299	$171,566	$29,389,335
102	$101,026	$70,540	$171,566	$29,318,795
103	$100,783	$70,783	$171,566	$29,248,012
104	$100,540	$71,026	$171,566	$29,176,986
105	$100,296	$71,270	$171,566	$29,105,716
106	$100,051	$71,515	$171,566	$29,034,201
107	$99,805	$71,761	$171,566	$28,962,440
108	$99,558	$72,008	$171,566	$28,890,432

第9年供款共

$2,058,792

第9年利息

$1,210,797

第9年共還本金

$847,995

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$99,311	$72,255	$171,566	$28,818,177
110	$99,062	$72,504	$171,566	$28,745,674
111	$98,813	$72,753	$171,566	$28,672,921
112	$98,563	$73,003	$171,566	$28,599,918
113	$98,312	$73,254	$171,566	$28,526,664
114	$98,060	$73,506	$171,566	$28,453,159
115	$97,808	$73,758	$171,566	$28,379,400
116	$97,554	$74,012	$171,566	$28,305,389
117	$97,300	$74,266	$171,566	$28,231,122
118	$97,044	$74,522	$171,566	$28,156,601
119	$96,788	$74,778	$171,566	$28,081,823
120	$96,531	$75,035	$171,566	$28,006,788

第10年供款共

$2,058,792

第10年利息

$1,175,148

第10年共還本金

$883,644

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$96,273	$75,293	$171,566	$27,931,496
122	$96,015	$75,551	$171,566	$27,855,944
123	$95,755	$75,811	$171,566	$27,780,133
124	$95,494	$76,072	$171,566	$27,704,061
125	$95,233	$76,333	$171,566	$27,627,728
126	$94,970	$76,596	$171,566	$27,551,132
127	$94,707	$76,859	$171,566	$27,474,273
128	$94,443	$77,123	$171,566	$27,397,150
129	$94,178	$77,388	$171,566	$27,319,762
130	$93,912	$77,654	$171,566	$27,242,107
131	$93,645	$77,921	$171,566	$27,164,186
132	$93,377	$78,189	$171,566	$27,085,997

第11年供款共

$2,058,792

第11年利息

$1,138,001

第11年共還本金

$920,791

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$93,108	$78,458	$171,566	$27,007,539
134	$92,838	$78,728	$171,566	$26,928,812
135	$92,568	$78,998	$171,566	$26,849,813
136	$92,296	$79,270	$171,566	$26,770,544
137	$92,024	$79,542	$171,566	$26,691,001
138	$91,750	$79,816	$171,566	$26,611,186
139	$91,476	$80,090	$171,566	$26,531,096
140	$91,201	$80,365	$171,566	$26,450,730
141	$90,924	$80,642	$171,566	$26,370,089
142	$90,647	$80,919	$171,566	$26,289,170
143	$90,369	$81,197	$171,566	$26,207,973
144	$90,090	$81,476	$171,566	$26,126,497

第12年供款共

$2,058,792

第12年利息

$1,099,292

第12年共還本金

$959,500

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$89,810	$81,756	$171,566	$26,044,740
146	$89,529	$82,037	$171,566	$25,962,703
147	$89,247	$82,319	$171,566	$25,880,384
148	$88,964	$82,602	$171,566	$25,797,782
149	$88,680	$82,886	$171,566	$25,714,896
150	$88,395	$83,171	$171,566	$25,631,725
151	$88,109	$83,457	$171,566	$25,548,268
152	$87,822	$83,744	$171,566	$25,464,524
153	$87,534	$84,032	$171,566	$25,380,492
154	$87,245	$84,321	$171,566	$25,296,172
155	$86,956	$84,610	$171,566	$25,211,561
156	$86,665	$84,901	$171,566	$25,126,660

第13年供款共

$2,058,792

第13年利息

$1,058,955

第13年共還本金

$999,837

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$86,373	$85,193	$171,566	$25,041,467
158	$86,080	$85,486	$171,566	$24,955,981
159	$85,786	$85,780	$171,566	$24,870,201
160	$85,491	$86,075	$171,566	$24,784,126
161	$85,195	$86,371	$171,566	$24,697,756
162	$84,899	$86,667	$171,566	$24,611,088
163	$84,601	$86,965	$171,566	$24,524,123
164	$84,302	$87,264	$171,566	$24,436,859
165	$84,002	$87,564	$171,566	$24,349,294
166	$83,701	$87,865	$171,566	$24,261,429
167	$83,399	$88,167	$171,566	$24,173,262
168	$83,096	$88,470	$171,566	$24,084,791

第14年供款共

$2,058,792

第14年利息

$1,016,923

第14年共還本金

$1,041,869

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$82,791	$88,775	$171,566	$23,996,017
170	$82,486	$89,080	$171,566	$23,906,937
171	$82,180	$89,386	$171,566	$23,817,551
172	$81,873	$89,693	$171,566	$23,727,858
173	$81,565	$90,001	$171,566	$23,637,856
174	$81,255	$90,311	$171,566	$23,547,546
175	$80,945	$90,621	$171,566	$23,456,924
176	$80,633	$90,933	$171,566	$23,365,991
177	$80,321	$91,245	$171,566	$23,274,746
178	$80,007	$91,559	$171,566	$23,183,187
179	$79,692	$91,874	$171,566	$23,091,313
180	$79,376	$92,190	$171,566	$22,999,124

第15年供款共

$2,058,792

第15年利息

$973,124

第15年共還本金

$1,085,668

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$79,059	$92,507	$171,566	$22,906,617
182	$78,741	$92,825	$171,566	$22,813,792
183	$78,422	$93,144	$171,566	$22,720,649
184	$78,102	$93,464	$171,566	$22,627,185
185	$77,781	$93,785	$171,566	$22,533,400
186	$77,459	$94,107	$171,566	$22,439,293
187	$77,135	$94,431	$171,566	$22,344,862
188	$76,810	$94,756	$171,566	$22,250,106
189	$76,485	$95,081	$171,566	$22,155,025
190	$76,158	$95,408	$171,566	$22,059,617
191	$75,830	$95,736	$171,566	$21,963,881
192	$75,501	$96,065	$171,566	$21,867,816

第16年供款共

$2,058,792

第16年利息

$927,484

第16年共還本金

$1,131,308

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$75,171	$96,395	$171,566	$21,771,420
194	$74,839	$96,727	$171,566	$21,674,693
195	$74,507	$97,059	$171,566	$21,577,634
196	$74,173	$97,393	$171,566	$21,480,241
197	$73,838	$97,728	$171,566	$21,382,514
198	$73,502	$98,064	$171,566	$21,284,450
199	$73,165	$98,401	$171,566	$21,186,049
200	$72,827	$98,739	$171,566	$21,087,310
201	$72,488	$99,078	$171,566	$20,988,232
202	$72,147	$99,419	$171,566	$20,888,813
203	$71,805	$99,761	$171,566	$20,789,052
204	$71,462	$100,104	$171,566	$20,688,949

第17年供款共

$2,058,792

第17年利息

$879,925

第17年共還本金

$1,178,867

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$71,118	$100,448	$171,566	$20,588,501
206	$70,773	$100,793	$171,566	$20,487,708
207	$70,426	$101,140	$171,566	$20,386,568
208	$70,079	$101,487	$171,566	$20,285,081
209	$69,730	$101,836	$171,566	$20,183,245
210	$69,380	$102,186	$171,566	$20,081,059
211	$69,029	$102,537	$171,566	$19,978,522
212	$68,676	$102,890	$171,566	$19,875,632
213	$68,322	$103,244	$171,566	$19,772,388
214	$67,968	$103,598	$171,566	$19,668,790
215	$67,611	$103,955	$171,566	$19,564,835
216	$67,254	$104,312	$171,566	$19,460,523

第18年供款共

$2,058,792

第18年利息

$830,367

第18年共還本金

$1,228,425

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$66,896	$104,670	$171,566	$19,355,853
218	$66,536	$105,030	$171,566	$19,250,823
219	$66,175	$105,391	$171,566	$19,145,431
220	$65,812	$105,754	$171,566	$19,039,678
221	$65,449	$106,117	$171,566	$18,933,561
222	$65,084	$106,482	$171,566	$18,827,079
223	$64,718	$106,848	$171,566	$18,720,231
224	$64,351	$107,215	$171,566	$18,613,016
225	$63,982	$107,584	$171,566	$18,505,432
226	$63,612	$107,954	$171,566	$18,397,478
227	$63,241	$108,325	$171,566	$18,289,154
228	$62,869	$108,697	$171,566	$18,180,457

第19年供款共

$2,058,792

第19年利息

$778,725

第19年共還本金

$1,280,067

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$62,495	$109,071	$171,566	$18,071,386
230	$62,120	$109,446	$171,566	$17,961,940
231	$61,744	$109,822	$171,566	$17,852,119
232	$61,367	$110,199	$171,566	$17,741,919
233	$60,988	$110,578	$171,566	$17,631,341
234	$60,608	$110,958	$171,566	$17,520,383
235	$60,226	$111,340	$171,566	$17,409,043
236	$59,844	$111,722	$171,566	$17,297,321
237	$59,460	$112,106	$171,566	$17,185,214
238	$59,074	$112,492	$171,566	$17,072,722
239	$58,687	$112,879	$171,566	$16,959,844
240	$58,299	$113,267	$171,566	$16,846,577

第20年供款共

$2,058,792

第20年利息

$724,913

第20年共還本金

$1,333,879

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$57,910	$113,656	$171,566	$16,732,921
242	$57,519	$114,047	$171,566	$16,618,875
243	$57,127	$114,439	$171,566	$16,504,436
244	$56,734	$114,832	$171,566	$16,389,604
245	$56,339	$115,227	$171,566	$16,274,377
246	$55,943	$115,623	$171,566	$16,158,755
247	$55,546	$116,020	$171,566	$16,042,734
248	$55,147	$116,419	$171,566	$15,926,315
249	$54,747	$116,819	$171,566	$15,809,496
250	$54,345	$117,221	$171,566	$15,692,275
251	$53,942	$117,624	$171,566	$15,574,651
252	$53,538	$118,028	$171,566	$15,456,623

第21年供款共

$2,058,792

第21年利息

$668,838

第21年共還本金

$1,389,954

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$53,132	$118,434	$171,566	$15,338,189
254	$52,725	$118,841	$171,566	$15,219,348
255	$52,317	$119,249	$171,566	$15,100,099
256	$51,907	$119,659	$171,566	$14,980,439
257	$51,495	$120,071	$171,566	$14,860,369
258	$51,083	$120,483	$171,566	$14,739,885
259	$50,668	$120,898	$171,566	$14,618,987
260	$50,253	$121,313	$171,566	$14,497,674
261	$49,836	$121,730	$171,566	$14,375,944
262	$49,417	$122,149	$171,566	$14,253,795
263	$48,997	$122,569	$171,566	$14,131,227
264	$48,576	$122,990	$171,566	$14,008,237

第22年供款共

$2,058,792

第22年利息

$610,406

第22年共還本金

$1,448,386

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$48,153	$123,413	$171,566	$13,884,824
266	$47,729	$123,837	$171,566	$13,760,987
267	$47,303	$124,263	$171,566	$13,636,725
268	$46,876	$124,690	$171,566	$13,512,035
269	$46,448	$125,118	$171,566	$13,386,916
270	$46,018	$125,548	$171,566	$13,261,368
271	$45,586	$125,980	$171,566	$13,135,388
272	$45,153	$126,413	$171,566	$13,008,975
273	$44,718	$126,848	$171,566	$12,882,127
274	$44,282	$127,284	$171,566	$12,754,843
275	$43,845	$127,721	$171,566	$12,627,122
276	$43,406	$128,160	$171,566	$12,498,962

第23年供款共

$2,058,792

第23年利息

$549,517

第23年共還本金

$1,509,275

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$42,965	$128,601	$171,566	$12,370,361
278	$42,523	$129,043	$171,566	$12,241,318
279	$42,080	$129,486	$171,566	$12,111,832
280	$41,634	$129,932	$171,566	$11,981,900
281	$41,188	$130,378	$171,566	$11,851,522
282	$40,740	$130,826	$171,566	$11,720,695
283	$40,290	$131,276	$171,566	$11,589,419
284	$39,839	$131,727	$171,566	$11,457,692
285	$39,386	$132,180	$171,566	$11,325,512
286	$38,931	$132,635	$171,566	$11,192,877
287	$38,476	$133,090	$171,566	$11,059,787
288	$38,018	$133,548	$171,566	$10,926,239

第24年供款共

$2,058,792

第24年利息

$486,069

第24年共還本金

$1,572,723

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$37,559	$134,007	$171,566	$10,792,232
290	$37,098	$134,468	$171,566	$10,657,764
291	$36,636	$134,930	$171,566	$10,522,834
292	$36,172	$135,394	$171,566	$10,387,440
293	$35,707	$135,859	$171,566	$10,251,581
294	$35,240	$136,326	$171,566	$10,115,255
295	$34,771	$136,795	$171,566	$9,978,460
296	$34,301	$137,265	$171,566	$9,841,195
297	$33,829	$137,737	$171,566	$9,703,458
298	$33,356	$138,210	$171,566	$9,565,248
299	$32,881	$138,685	$171,566	$9,426,562
300	$32,404	$139,162	$171,566	$9,287,400

第25年供款共

$2,058,792

第25年利息

$419,953

第25年共還本金

$1,638,839

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$31,925	$139,641	$171,566	$9,147,760
302	$31,445	$140,121	$171,566	$9,007,639
303	$30,964	$140,602	$171,566	$8,867,037
304	$30,480	$141,086	$171,566	$8,725,951
305	$29,995	$141,571	$171,566	$8,584,381
306	$29,509	$142,057	$171,566	$8,442,323
307	$29,020	$142,546	$171,566	$8,299,778
308	$28,530	$143,036	$171,566	$8,156,742
309	$28,039	$143,527	$171,566	$8,013,215
310	$27,545	$144,021	$171,566	$7,869,195
311	$27,050	$144,516	$171,566	$7,724,679
312	$26,554	$145,012	$171,566	$7,579,667

第26年供款共

$2,058,792

第26年利息

$351,058

第26年共還本金

$1,707,734

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$26,055	$145,511	$171,566	$7,434,156
314	$25,555	$146,011	$171,566	$7,288,145
315	$25,053	$146,513	$171,566	$7,141,632
316	$24,549	$147,017	$171,566	$6,994,615
317	$24,044	$147,522	$171,566	$6,847,093
318	$23,537	$148,029	$171,566	$6,699,064
319	$23,028	$148,538	$171,566	$6,550,526
320	$22,517	$149,049	$171,566	$6,401,477
321	$22,005	$149,561	$171,566	$6,251,916
322	$21,491	$150,075	$171,566	$6,101,841
323	$20,975	$150,591	$171,566	$5,951,250
324	$20,457	$151,109	$171,566	$5,800,142

第27年供款共

$2,058,792

第27年利息

$279,267

第27年共還本金

$1,779,525

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$19,938	$151,628	$171,566	$5,648,514
326	$19,417	$152,149	$171,566	$5,496,364
327	$18,894	$152,672	$171,566	$5,343,692
328	$18,369	$153,197	$171,566	$5,190,495
329	$17,842	$153,724	$171,566	$5,036,771
330	$17,314	$154,252	$171,566	$4,882,519
331	$16,784	$154,782	$171,566	$4,727,737
332	$16,252	$155,314	$171,566	$4,572,423
333	$15,718	$155,848	$171,566	$4,416,574
334	$15,182	$156,384	$171,566	$4,260,190
335	$14,644	$156,922	$171,566	$4,103,269
336	$14,105	$157,461	$171,566	$3,945,808

第28年供款共

$2,058,792

第28年利息

$204,458

第28年共還本金

$1,854,334

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$13,564	$158,002	$171,566	$3,787,805
338	$13,021	$158,545	$171,566	$3,629,260
339	$12,476	$159,090	$171,566	$3,470,170
340	$11,929	$159,637	$171,566	$3,310,532
341	$11,380	$160,186	$171,566	$3,150,346
342	$10,829	$160,737	$171,566	$2,989,609
343	$10,277	$161,289	$171,566	$2,828,320
344	$9,722	$161,844	$171,566	$2,666,477
345	$9,166	$162,400	$171,566	$2,504,077
346	$8,608	$162,958	$171,566	$2,341,118
347	$8,048	$163,518	$171,566	$2,177,600
348	$7,485	$164,081	$171,566	$2,013,519

第29年供款共

$2,058,792

第29年利息

$126,504

第29年共還本金

$1,932,288

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$6,921	$164,645	$171,566	$1,848,875
350	$6,356	$165,210	$171,566	$1,683,664
351	$5,788	$165,778	$171,566	$1,517,886
352	$5,218	$166,348	$171,566	$1,351,538
353	$4,646	$166,920	$171,566	$1,184,618
354	$4,072	$167,494	$171,566	$1,017,124
355	$3,496	$168,070	$171,566	$849,054
356	$2,919	$168,647	$171,566	$680,407
357	$2,339	$169,227	$171,566	$511,180
358	$1,757	$169,809	$171,566	$341,371
359	$1,173	$170,393	$171,566	$170,978
360	$588	$170,978	$171,566	$0

第30年供款共

$2,058,792

第30年利息

$45,273

第30年共還本金

$2,013,519

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$88,471,262

免责声明

笋盘推介

西贡 甘澍小筑

清水湾 柏涛湾 **可公司转让

沙田 晋名峰

西贡 傲泷

清水湾 近地鐡 罕有双连孖屋

沙田 嘉御山 第02座

按揭保险费
info

西贡甘澍小筑

清水湾柏涛湾 **可公司转让

沙田晋名峰

西贡傲泷

清水湾近地鐡罕有双连孖屋

沙田嘉御山第02座