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$89,970,606

每月供款
$174,474

首期

$24,000,000

总贷款额

$36,000,000

總利息

$26,810,606

印花税

$2,550,000

其他

$610,000

置业成本总预算

HK$27,160,000

$348,948

置业成本总预算

HK$27,160,000

首期

$24,000,000
印花税

$2,550,000
- AVD
  
  $2,550,000
律师费

$ 10,000
代理佣金

$600,000
按揭保险费

不适用

$348,948

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

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

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

利率	15年	20年	25年	30年
1.000	$215,458	$165,562	$135,674	$115,790
1.500	$223,467	$173,716	$143,977	$124,243
2.000	$231,663	$182,118	$152,588	$133,063
2.500	$240,044	$190,765	$161,502	$142,244
3.000	$248,609	$199,655	$170,716	$151,777
3.500	$257,358	$208,785	$180,224	$161,656
4.000	$266,288	$218,153	$190,021	$171,870
4.125	$268,548	$220,531	$192,515	$174,474
4.500	$275,398	$227,754	$200,100	$182,407
5.000	$284,686	$237,584	$210,452	$193,256
5.500	$294,150	$247,639	$221,071	$204,404
6.000	$303,788	$257,915	$231,949	$215,838

每月供款$174,474

年期

30年

贷款金额

$36,000,000

總利息

$26,810,606

总贷款连利息

$62,810,606

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$123,750	$50,724	$174,474	$35,949,276
2	$123,576	$50,898	$174,474	$35,898,378
3	$123,401	$51,073	$174,474	$35,847,305
4	$123,225	$51,249	$174,474	$35,796,056
5	$123,049	$51,425	$174,474	$35,744,631
6	$122,872	$51,602	$174,474	$35,693,029
7	$122,695	$51,779	$174,474	$35,641,250
8	$122,517	$51,957	$174,474	$35,589,293
9	$122,338	$52,136	$174,474	$35,537,157
10	$122,159	$52,315	$174,474	$35,484,842
11	$121,979	$52,495	$174,474	$35,432,347
12	$121,799	$52,675	$174,474	$35,379,672

第1年供款共

$2,093,687

第1年利息

$1,473,359

第1年共還本金

$620,328

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$121,618	$52,856	$174,474	$35,326,816
14	$121,436	$53,038	$174,474	$35,273,778
15	$121,254	$53,220	$174,474	$35,220,558
16	$121,071	$53,403	$174,474	$35,167,154
17	$120,887	$53,587	$174,474	$35,113,568
18	$120,703	$53,771	$174,474	$35,059,797
19	$120,518	$53,956	$174,474	$35,005,841
20	$120,333	$54,141	$174,474	$34,951,699
21	$120,146	$54,327	$174,474	$34,897,372
22	$119,960	$54,514	$174,474	$34,842,858
23	$119,772	$54,702	$174,474	$34,788,156
24	$119,584	$54,890	$174,474	$34,733,267

第2年供款共

$2,093,687

第2年利息

$1,447,281

第2年共還本金

$646,406

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$119,396	$55,078	$174,474	$34,678,188
26	$119,206	$55,268	$174,474	$34,622,921
27	$119,016	$55,458	$174,474	$34,567,463
28	$118,826	$55,648	$174,474	$34,511,815
29	$118,634	$55,840	$174,474	$34,455,975
30	$118,442	$56,031	$174,474	$34,399,944
31	$118,250	$56,224	$174,474	$34,343,720
32	$118,057	$56,417	$174,474	$34,287,302
33	$117,863	$56,611	$174,474	$34,230,691
34	$117,668	$56,806	$174,474	$34,173,885
35	$117,473	$57,001	$174,474	$34,116,884
36	$117,277	$57,197	$174,474	$34,059,687

第3年供款共

$2,093,687

第3年利息

$1,420,107

第3年共還本金

$673,580

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$117,080	$57,394	$174,474	$34,002,293
38	$116,883	$57,591	$174,474	$33,944,702
39	$116,685	$57,789	$174,474	$33,886,913
40	$116,486	$57,988	$174,474	$33,828,926
41	$116,287	$58,187	$174,474	$33,770,739
42	$116,087	$58,387	$174,474	$33,712,352
43	$115,886	$58,588	$174,474	$33,653,764
44	$115,685	$58,789	$174,474	$33,594,975
45	$115,483	$58,991	$174,474	$33,535,984
46	$115,280	$59,194	$174,474	$33,476,790
47	$115,076	$59,397	$174,474	$33,417,392
48	$114,872	$59,602	$174,474	$33,357,791

第4年供款共

$2,093,687

第4年利息

$1,391,791

第4年共還本金

$701,896

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$114,667	$59,806	$174,474	$33,297,984
50	$114,462	$60,012	$174,474	$33,237,972
51	$114,256	$60,218	$174,474	$33,177,754
52	$114,049	$60,425	$174,474	$33,117,328
53	$113,841	$60,633	$174,474	$33,056,695
54	$113,632	$60,842	$174,474	$32,995,854
55	$113,423	$61,051	$174,474	$32,934,803
56	$113,213	$61,261	$174,474	$32,873,542
57	$113,003	$61,471	$174,474	$32,812,071
58	$112,791	$61,682	$174,474	$32,750,389
59	$112,579	$61,894	$174,474	$32,688,495
60	$112,367	$62,107	$174,474	$32,626,387

第5年供款共

$2,093,687

第5年利息

$1,362,284

第5年共還本金

$731,403

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$112,153	$62,321	$174,474	$32,564,067
62	$111,939	$62,535	$174,474	$32,501,532
63	$111,724	$62,750	$174,474	$32,438,782
64	$111,508	$62,966	$174,474	$32,375,816
65	$111,292	$63,182	$174,474	$32,312,634
66	$111,075	$63,399	$174,474	$32,249,235
67	$110,857	$63,617	$174,474	$32,185,618
68	$110,638	$63,836	$174,474	$32,121,782
69	$110,419	$64,055	$174,474	$32,057,727
70	$110,198	$64,275	$174,474	$31,993,451
71	$109,977	$64,496	$174,474	$31,928,955
72	$109,756	$64,718	$174,474	$31,864,237

第6年供款共

$2,093,687

第6年利息

$1,331,536

第6年共還本金

$762,151

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$109,533	$64,941	$174,474	$31,799,296
74	$109,310	$65,164	$174,474	$31,734,132
75	$109,086	$65,388	$174,474	$31,668,744
76	$108,861	$65,613	$174,474	$31,603,132
77	$108,636	$65,838	$174,474	$31,537,294
78	$108,409	$66,064	$174,474	$31,471,229
79	$108,182	$66,292	$174,474	$31,404,938
80	$107,954	$66,519	$174,474	$31,338,418
81	$107,726	$66,748	$174,474	$31,271,670
82	$107,496	$66,978	$174,474	$31,204,693
83	$107,266	$67,208	$174,474	$31,137,485
84	$107,035	$67,439	$174,474	$31,070,046

第7年供款共

$2,093,687

第7年利息

$1,299,496

第7年共還本金

$794,191

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$106,803	$67,671	$174,474	$31,002,375
86	$106,571	$67,903	$174,474	$30,934,472
87	$106,337	$68,137	$174,474	$30,866,336
88	$106,103	$68,371	$174,474	$30,797,965
89	$105,868	$68,606	$174,474	$30,729,359
90	$105,632	$68,842	$174,474	$30,660,517
91	$105,396	$69,078	$174,474	$30,591,439
92	$105,158	$69,316	$174,474	$30,522,123
93	$104,920	$69,554	$174,474	$30,452,569
94	$104,681	$69,793	$174,474	$30,382,776
95	$104,441	$70,033	$174,474	$30,312,742
96	$104,200	$70,274	$174,474	$30,242,469

第8年供款共

$2,093,687

第8年利息

$1,266,109

第8年共還本金

$827,578

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$103,958	$70,515	$174,474	$30,171,953
98	$103,716	$70,758	$174,474	$30,101,195
99	$103,473	$71,001	$174,474	$30,030,194
100	$103,229	$71,245	$174,474	$29,958,949
101	$102,984	$71,490	$174,474	$29,887,459
102	$102,738	$71,736	$174,474	$29,815,723
103	$102,492	$71,982	$174,474	$29,743,741
104	$102,244	$72,230	$174,474	$29,671,511
105	$101,996	$72,478	$174,474	$29,599,033
106	$101,747	$72,727	$174,474	$29,526,306
107	$101,497	$72,977	$174,474	$29,453,329
108	$101,246	$73,228	$174,474	$29,380,101

第9年供款共

$2,093,687

第9年利息

$1,231,319

第9年共還本金

$862,368

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$100,994	$73,480	$174,474	$29,306,621
110	$100,742	$73,732	$174,474	$29,232,888
111	$100,488	$73,986	$174,474	$29,158,903
112	$100,234	$74,240	$174,474	$29,084,662
113	$99,979	$74,495	$174,474	$29,010,167
114	$99,722	$74,751	$174,474	$28,935,416
115	$99,465	$75,008	$174,474	$28,860,407
116	$99,208	$75,266	$174,474	$28,785,141
117	$98,949	$75,525	$174,474	$28,709,616
118	$98,689	$75,785	$174,474	$28,633,831
119	$98,429	$76,045	$174,474	$28,557,786
120	$98,167	$76,307	$174,474	$28,481,480

第10年供款共

$2,093,687

第10年利息

$1,195,066

第10年共還本金

$898,621

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$97,905	$76,569	$174,474	$28,404,911
122	$97,642	$76,832	$174,474	$28,328,079
123	$97,378	$77,096	$174,474	$28,250,983
124	$97,113	$77,361	$174,474	$28,173,622
125	$96,847	$77,627	$174,474	$28,095,994
126	$96,580	$77,894	$174,474	$28,018,101
127	$96,312	$78,162	$174,474	$27,939,939
128	$96,044	$78,430	$174,474	$27,861,509
129	$95,774	$78,700	$174,474	$27,782,809
130	$95,503	$78,970	$174,474	$27,703,838
131	$95,232	$79,242	$174,474	$27,624,596
132	$94,960	$79,514	$174,474	$27,545,082

第11年供款共

$2,093,687

第11年利息

$1,157,289

第11年共還本金

$936,398

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$94,686	$79,788	$174,474	$27,465,294
134	$94,412	$80,062	$174,474	$27,385,232
135	$94,137	$80,337	$174,474	$27,304,895
136	$93,861	$80,613	$174,474	$27,224,282
137	$93,583	$80,890	$174,474	$27,143,391
138	$93,305	$81,168	$174,474	$27,062,223
139	$93,026	$81,448	$174,474	$26,980,775
140	$92,746	$81,727	$174,474	$26,899,048
141	$92,465	$82,008	$174,474	$26,817,039
142	$92,184	$82,290	$174,474	$26,734,749
143	$91,901	$82,573	$174,474	$26,652,176
144	$91,617	$82,857	$174,474	$26,569,319

第12年供款共

$2,093,687

第12年利息

$1,117,924

第12年共還本金

$975,763

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$91,332	$83,142	$174,474	$26,486,177
146	$91,046	$83,428	$174,474	$26,402,749
147	$90,759	$83,714	$174,474	$26,319,035
148	$90,472	$84,002	$174,474	$26,235,032
149	$90,183	$84,291	$174,474	$26,150,741
150	$89,893	$84,581	$174,474	$26,066,161
151	$89,602	$84,871	$174,474	$25,981,289
152	$89,311	$85,163	$174,474	$25,896,126
153	$89,018	$85,456	$174,474	$25,810,670
154	$88,724	$85,750	$174,474	$25,724,920
155	$88,429	$86,044	$174,474	$25,638,876
156	$88,134	$86,340	$174,474	$25,552,536

第13年供款共

$2,093,687

第13年利息

$1,076,904

第13年共還本金

$1,016,783

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$87,837	$86,637	$174,474	$25,465,898
158	$87,539	$86,935	$174,474	$25,378,964
159	$87,240	$87,234	$174,474	$25,291,730
160	$86,940	$87,534	$174,474	$25,204,196
161	$86,639	$87,834	$174,474	$25,116,362
162	$86,337	$88,136	$174,474	$25,028,225
163	$86,035	$88,439	$174,474	$24,939,786
164	$85,731	$88,743	$174,474	$24,851,043
165	$85,425	$89,048	$174,474	$24,761,994
166	$85,119	$89,355	$174,474	$24,672,640
167	$84,812	$89,662	$174,474	$24,582,978
168	$84,504	$89,970	$174,474	$24,493,008

第14年供款共

$2,093,687

第14年利息

$1,034,159

第14年共還本金

$1,059,528

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$84,195	$90,279	$174,474	$24,402,729
170	$83,884	$90,590	$174,474	$24,312,139
171	$83,573	$90,901	$174,474	$24,221,238
172	$83,261	$91,213	$174,474	$24,130,025
173	$82,947	$91,527	$174,474	$24,038,498
174	$82,632	$91,842	$174,474	$23,946,657
175	$82,317	$92,157	$174,474	$23,854,499
176	$82,000	$92,474	$174,474	$23,762,025
177	$81,682	$92,792	$174,474	$23,669,233
178	$81,363	$93,111	$174,474	$23,576,122
179	$81,043	$93,431	$174,474	$23,482,691
180	$80,722	$93,752	$174,474	$23,388,939

第15年供款共

$2,093,687

第15年利息

$989,618

第15年共還本金

$1,104,069

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$80,399	$94,074	$174,474	$23,294,865
182	$80,076	$94,398	$174,474	$23,200,467
183	$79,752	$94,722	$174,474	$23,105,745
184	$79,426	$95,048	$174,474	$23,010,697
185	$79,099	$95,375	$174,474	$22,915,322
186	$78,771	$95,702	$174,474	$22,819,620
187	$78,442	$96,031	$174,474	$22,723,588
188	$78,112	$96,362	$174,474	$22,627,227
189	$77,781	$96,693	$174,474	$22,530,534
190	$77,449	$97,025	$174,474	$22,433,509
191	$77,115	$97,359	$174,474	$22,336,150
192	$76,781	$97,693	$174,474	$22,238,456

第16年供款共

$2,093,687

第16年利息

$943,204

第16年共還本金

$1,150,483

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$76,445	$98,029	$174,474	$22,140,427
194	$76,108	$98,366	$174,474	$22,042,061
195	$75,770	$98,704	$174,474	$21,943,357
196	$75,430	$99,044	$174,474	$21,844,313
197	$75,090	$99,384	$174,474	$21,744,929
198	$74,748	$99,726	$174,474	$21,645,203
199	$74,405	$100,069	$174,474	$21,545,135
200	$74,061	$100,413	$174,474	$21,444,722
201	$73,716	$100,758	$174,474	$21,343,965
202	$73,370	$101,104	$174,474	$21,242,861
203	$73,022	$101,452	$174,474	$21,141,409
204	$72,674	$101,800	$174,474	$21,039,609

第17年供款共

$2,093,687

第17年利息

$894,839

第17年共還本金

$1,198,848

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$72,324	$102,150	$174,474	$20,937,459
206	$71,973	$102,501	$174,474	$20,834,957
207	$71,620	$102,854	$174,474	$20,732,103
208	$71,267	$103,207	$174,474	$20,628,896
209	$70,912	$103,562	$174,474	$20,525,334
210	$70,556	$103,918	$174,474	$20,421,416
211	$70,199	$104,275	$174,474	$20,317,141
212	$69,840	$104,634	$174,474	$20,212,507
213	$69,480	$104,993	$174,474	$20,107,514
214	$69,120	$105,354	$174,474	$20,002,159
215	$68,757	$105,716	$174,474	$19,896,443
216	$68,394	$106,080	$174,474	$19,790,363

第18年供款共

$2,093,687

第18年利息

$844,441

第18年共還本金

$1,249,246

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$68,029	$106,445	$174,474	$19,683,918
218	$67,663	$106,810	$174,474	$19,577,108
219	$67,296	$107,178	$174,474	$19,469,930
220	$66,928	$107,546	$174,474	$19,362,384
221	$66,558	$107,916	$174,474	$19,254,469
222	$66,187	$108,287	$174,474	$19,146,182
223	$65,815	$108,659	$174,474	$19,037,523
224	$65,441	$109,032	$174,474	$18,928,491
225	$65,067	$109,407	$174,474	$18,819,083
226	$64,691	$109,783	$174,474	$18,709,300
227	$64,313	$110,161	$174,474	$18,599,139
228	$63,935	$110,539	$174,474	$18,488,600

第19年供款共

$2,093,687

第19年利息

$791,924

第19年共還本金

$1,301,763

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$63,555	$110,919	$174,474	$18,377,681
230	$63,173	$111,301	$174,474	$18,266,380
231	$62,791	$111,683	$174,474	$18,154,697
232	$62,407	$112,067	$174,474	$18,042,630
233	$62,022	$112,452	$174,474	$17,930,177
234	$61,635	$112,839	$174,474	$17,817,338
235	$61,247	$113,227	$174,474	$17,704,112
236	$60,858	$113,616	$174,474	$17,590,496
237	$60,467	$114,007	$174,474	$17,476,489
238	$60,075	$114,398	$174,474	$17,362,091
239	$59,682	$114,792	$174,474	$17,247,299
240	$59,288	$115,186	$174,474	$17,132,112

第20年供款共

$2,093,687

第20年利息

$737,199

第20年共還本金

$1,356,488

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$58,892	$115,582	$174,474	$17,016,530
242	$58,494	$115,980	$174,474	$16,900,551
243	$58,096	$116,378	$174,474	$16,784,172
244	$57,696	$116,778	$174,474	$16,667,394
245	$57,294	$117,180	$174,474	$16,550,214
246	$56,891	$117,583	$174,474	$16,432,632
247	$56,487	$117,987	$174,474	$16,314,645
248	$56,082	$118,392	$174,474	$16,196,253
249	$55,675	$118,799	$174,474	$16,077,453
250	$55,266	$119,208	$174,474	$15,958,246
251	$54,856	$119,617	$174,474	$15,838,628
252	$54,445	$120,029	$174,474	$15,718,600

第21年供款共

$2,093,687

第21年利息

$680,174

第21年共還本金

$1,413,513

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$54,033	$120,441	$174,474	$15,598,159
254	$53,619	$120,855	$174,474	$15,477,303
255	$53,203	$121,271	$174,474	$15,356,033
256	$52,786	$121,688	$174,474	$15,234,345
257	$52,368	$122,106	$174,474	$15,112,239
258	$51,948	$122,526	$174,474	$14,989,714
259	$51,527	$122,947	$174,474	$14,866,767
260	$51,105	$123,369	$174,474	$14,743,397
261	$50,680	$123,793	$174,474	$14,619,604
262	$50,255	$124,219	$174,474	$14,495,385
263	$49,828	$124,646	$174,474	$14,370,739
264	$49,399	$125,074	$174,474	$14,245,665

第22年供款共

$2,093,687

第22年利息

$620,752

第22年共還本金

$1,472,935

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$48,969	$125,504	$174,474	$14,120,160
266	$48,538	$125,936	$174,474	$13,994,224
267	$48,105	$126,369	$174,474	$13,867,855
268	$47,671	$126,803	$174,474	$13,741,052
269	$47,235	$127,239	$174,474	$13,613,813
270	$46,797	$127,676	$174,474	$13,486,137
271	$46,359	$128,115	$174,474	$13,358,022
272	$45,918	$128,556	$174,474	$13,229,466
273	$45,476	$128,998	$174,474	$13,100,468
274	$45,033	$129,441	$174,474	$12,971,027
275	$44,588	$129,886	$174,474	$12,841,141
276	$44,141	$130,332	$174,474	$12,710,809

第23年供款共

$2,093,687

第23年利息

$558,831

第23年共還本金

$1,534,856

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$43,693	$130,780	$174,474	$12,580,028
278	$43,244	$131,230	$174,474	$12,448,798
279	$42,793	$131,681	$174,474	$12,317,117
280	$42,340	$132,134	$174,474	$12,184,983
281	$41,886	$132,588	$174,474	$12,052,395
282	$41,430	$133,044	$174,474	$11,919,351
283	$40,973	$133,501	$174,474	$11,785,850
284	$40,514	$133,960	$174,474	$11,651,890
285	$40,053	$134,421	$174,474	$11,517,470
286	$39,591	$134,883	$174,474	$11,382,587
287	$39,128	$135,346	$174,474	$11,247,241
288	$38,662	$135,812	$174,474	$11,111,429

第24年供款共

$2,093,687

第24年利息

$494,307

第24年共還本金

$1,599,379

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$38,196	$136,278	$174,474	$10,975,151
290	$37,727	$136,747	$174,474	$10,838,404
291	$37,257	$137,217	$174,474	$10,701,187
292	$36,785	$137,689	$174,474	$10,563,499
293	$36,312	$138,162	$174,474	$10,425,337
294	$35,837	$138,637	$174,474	$10,286,700
295	$35,361	$139,113	$174,474	$10,147,587
296	$34,882	$139,592	$174,474	$10,007,995
297	$34,402	$140,071	$174,474	$9,867,924
298	$33,921	$140,553	$174,474	$9,727,371
299	$33,438	$141,036	$174,474	$9,586,335
300	$32,953	$141,521	$174,474	$9,444,814

第25年供款共

$2,093,687

第25年利息

$427,071

第25年共還本金

$1,666,616

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$32,467	$142,007	$174,474	$9,302,806
302	$31,978	$142,496	$174,474	$9,160,311
303	$31,489	$142,985	$174,474	$9,017,326
304	$30,997	$143,477	$174,474	$8,873,849
305	$30,504	$143,970	$174,474	$8,729,879
306	$30,009	$144,465	$174,474	$8,585,414
307	$29,512	$144,962	$174,474	$8,440,452
308	$29,014	$145,460	$174,474	$8,294,992
309	$28,514	$145,960	$174,474	$8,149,032
310	$28,012	$146,462	$174,474	$8,002,571
311	$27,509	$146,965	$174,474	$7,855,606
312	$27,004	$147,470	$174,474	$7,708,135

第26年供款共

$2,093,687

第26年利息

$357,009

第26年共還本金

$1,736,678

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$26,497	$147,977	$174,474	$7,560,158
314	$25,988	$148,486	$174,474	$7,411,672
315	$25,478	$148,996	$174,474	$7,262,676
316	$24,965	$149,508	$174,474	$7,113,168
317	$24,452	$150,022	$174,474	$6,963,145
318	$23,936	$150,538	$174,474	$6,812,607
319	$23,418	$151,056	$174,474	$6,661,552
320	$22,899	$151,575	$174,474	$6,509,977
321	$22,378	$152,096	$174,474	$6,357,881
322	$21,855	$152,619	$174,474	$6,205,262
323	$21,331	$153,143	$174,474	$6,052,119
324	$20,804	$153,670	$174,474	$5,898,449

第27年供款共

$2,093,687

第27年利息

$284,001

第27年共還本金

$1,809,686

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$20,276	$154,198	$174,474	$5,744,251
326	$19,746	$154,728	$174,474	$5,589,523
327	$19,214	$155,260	$174,474	$5,434,263
328	$18,680	$155,794	$174,474	$5,278,470
329	$18,145	$156,329	$174,474	$5,122,140
330	$17,607	$156,867	$174,474	$4,965,274
331	$17,068	$157,406	$174,474	$4,807,868
332	$16,527	$157,947	$174,474	$4,649,921
333	$15,984	$158,490	$174,474	$4,491,432
334	$15,439	$159,035	$174,474	$4,332,397
335	$14,893	$159,581	$174,474	$4,172,816
336	$14,344	$160,130	$174,474	$4,012,686

第28年供款共

$2,093,687

第28年利息

$207,923

第28年共還本金

$1,885,763

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$13,794	$160,680	$174,474	$3,852,005
338	$13,241	$161,233	$174,474	$3,690,773
339	$12,687	$161,787	$174,474	$3,528,986
340	$12,131	$162,343	$174,474	$3,366,643
341	$11,573	$162,901	$174,474	$3,203,742
342	$11,013	$163,461	$174,474	$3,040,281
343	$10,451	$164,023	$174,474	$2,876,258
344	$9,887	$164,587	$174,474	$2,711,671
345	$9,321	$165,153	$174,474	$2,546,519
346	$8,754	$165,720	$174,474	$2,380,798
347	$8,184	$166,290	$174,474	$2,214,508
348	$7,612	$166,862	$174,474	$2,047,647

第29年供款共

$2,093,687

第29年利息

$128,648

第29年共還本金

$1,965,039

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$7,039	$167,435	$174,474	$1,880,212
350	$6,463	$168,011	$174,474	$1,712,201
351	$5,886	$168,588	$174,474	$1,543,613
352	$5,306	$169,168	$174,474	$1,374,445
353	$4,725	$169,749	$174,474	$1,204,696
354	$4,141	$170,333	$174,474	$1,034,363
355	$3,556	$170,918	$174,474	$863,445
356	$2,968	$171,506	$174,474	$691,939
357	$2,379	$172,095	$174,474	$519,844
358	$1,787	$172,687	$174,474	$347,157
359	$1,193	$173,281	$174,474	$173,876
360	$598	$173,876	$174,474	$0

第30年供款共

$2,093,687

第30年利息

$46,040

第30年共還本金

$2,047,647

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$89,970,606

免责声明

笋盘推介

沙田 晋名峰

西贡 甘澍小筑

清水湾 柏涛湾 **可公司转让

清水湾 近地鐡 罕有双连孖屋

按揭保险费
info

沙田晋名峰

西贡甘澍小筑

清水湾柏涛湾 **可公司转让

清水湾近地鐡罕有双连孖屋