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$95,668,111

每月供款
$185,524

首期

$25,520,000

总贷款额

$38,280,000

總利息

$28,508,611

印花税

$2,711,500

其他

$648,000

置业成本总预算

HK$28,879,500

$371,048

置业成本总预算

HK$28,879,500

首期

$25,520,000
印花税

$2,711,500
- AVD
  
  $2,711,500
律师费

$ 10,000
代理佣金

$638,000
按揭保险费

不适用

$371,048

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

大埔大埔公路

thumb_up

**<罕有特色放盘双连独立屋万呎大花园>**

建

4,200 呎

@15,190

real_estate_agent 罕有放盘 hotel_class 楼王

售$6,380 万

建

4,200 呎

@15,190

售$6,380 万

real_estate_agent 罕有放盘 hotel_class 楼王

清水湾夏威夷花园

thumb_up

Sea View Garden House

实

2,090 呎

@30,144

建

2,505 呎

@25,150

local_fire_department 至HIT hotel_class 楼王

售$6,300 万

实

2,090 呎

@30,144

建

2,505 呎

@25,150

售$6,300 万

local_fire_department 至HIT hotel_class 楼王

360

西贡早禾居花园洋房

thumb_up

山海景独立洋房

实

2,299 呎

@27,403

建

2,865 呎

@21,990

real_estate_agent 罕有放盘

售$6,300 万

实

2,299 呎

@27,403

建

2,865 呎

@21,990

售$6,300 万

real_estate_agent 罕有放盘

利率	15年	20年	25年	30年
1.000	$229,104	$176,048	$144,267	$123,124
1.500	$237,620	$184,718	$153,096	$132,112
2.000	$246,335	$193,652	$162,251	$141,490
2.500	$255,247	$202,847	$171,730	$151,252
3.000	$264,355	$212,300	$181,528	$161,390
3.500	$273,657	$222,009	$191,639	$171,894
4.000	$283,153	$231,969	$202,056	$182,755
4.125	$285,556	$234,498	$204,707	$185,524
4.500	$292,839	$242,178	$212,773	$193,959
5.000	$302,716	$252,631	$223,781	$205,495
5.500	$312,780	$263,323	$235,073	$217,350
6.000	$323,028	$274,250	$246,639	$229,508

每月供款$185,524

年期

30年

贷款金额

$38,280,000

總利息

$28,508,611

总贷款连利息

$66,788,611

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$131,588	$53,936	$185,524	$38,226,064
2	$131,402	$54,122	$185,524	$38,171,942
3	$131,216	$54,308	$185,524	$38,117,634
4	$131,029	$54,495	$185,524	$38,063,139
5	$130,842	$54,682	$185,524	$38,008,457
6	$130,654	$54,870	$185,524	$37,953,588
7	$130,465	$55,058	$185,524	$37,898,529
8	$130,276	$55,248	$185,524	$37,843,281
9	$130,086	$55,438	$185,524	$37,787,844
10	$129,896	$55,628	$185,524	$37,732,216
11	$129,704	$55,819	$185,524	$37,676,396
12	$129,513	$56,011	$185,524	$37,620,385

第1年供款共

$2,226,287

第1年利息

$1,566,672

第1年共還本金

$659,615

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$129,320	$56,204	$185,524	$37,564,181
14	$129,127	$56,397	$185,524	$37,507,784
15	$128,933	$56,591	$185,524	$37,451,193
16	$128,738	$56,785	$185,524	$37,394,408
17	$128,543	$56,981	$185,524	$37,337,427
18	$128,347	$57,177	$185,524	$37,280,250
19	$128,151	$57,373	$185,524	$37,222,877
20	$127,954	$57,570	$185,524	$37,165,307
21	$127,756	$57,768	$185,524	$37,107,539
22	$127,557	$57,967	$185,524	$37,049,572
23	$127,358	$58,166	$185,524	$36,991,406
24	$127,158	$58,366	$185,524	$36,933,040

第2年供款共

$2,226,287

第2年利息

$1,538,942

第2年共還本金

$687,345

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$126,957	$58,567	$185,524	$36,874,474
26	$126,756	$58,768	$185,524	$36,815,706
27	$126,554	$58,970	$185,524	$36,756,736
28	$126,351	$59,173	$185,524	$36,697,563
29	$126,148	$59,376	$185,524	$36,638,187
30	$125,944	$59,580	$185,524	$36,578,607
31	$125,739	$59,785	$185,524	$36,518,822
32	$125,533	$59,990	$185,524	$36,458,832
33	$125,327	$60,197	$185,524	$36,398,635
34	$125,120	$60,404	$185,524	$36,338,231
35	$124,913	$60,611	$185,524	$36,277,620
36	$124,704	$60,820	$185,524	$36,216,800

第3年供款共

$2,226,287

第3年利息

$1,510,047

第3年共還本金

$716,240

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$124,495	$61,029	$185,524	$36,155,772
38	$124,285	$61,238	$185,524	$36,094,533
39	$124,075	$61,449	$185,524	$36,033,084
40	$123,864	$61,660	$185,524	$35,971,424
41	$123,652	$61,872	$185,524	$35,909,552
42	$123,439	$62,085	$185,524	$35,847,467
43	$123,226	$62,298	$185,524	$35,785,169
44	$123,012	$62,512	$185,524	$35,722,657
45	$122,797	$62,727	$185,524	$35,659,929
46	$122,581	$62,943	$185,524	$35,596,986
47	$122,365	$63,159	$185,524	$35,533,827
48	$122,148	$63,376	$185,524	$35,470,451

第4年供款共

$2,226,287

第4年利息

$1,479,937

第4年共還本金

$746,350

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$121,930	$63,594	$185,524	$35,406,856
50	$121,711	$63,813	$185,524	$35,343,044
51	$121,492	$64,032	$185,524	$35,279,011
52	$121,272	$64,252	$185,524	$35,214,759
53	$121,051	$64,473	$185,524	$35,150,286
54	$120,829	$64,695	$185,524	$35,085,591
55	$120,607	$64,917	$185,524	$35,020,674
56	$120,384	$65,140	$185,524	$34,955,533
57	$120,160	$65,364	$185,524	$34,890,169
58	$119,935	$65,589	$185,524	$34,824,580
59	$119,709	$65,814	$185,524	$34,758,766
60	$119,483	$66,041	$185,524	$34,692,725

第5年供款共

$2,226,287

第5年利息

$1,448,562

第5年共還本金

$777,725

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$119,256	$66,268	$185,524	$34,626,457
62	$119,028	$66,495	$185,524	$34,559,962
63	$118,800	$66,724	$185,524	$34,493,238
64	$118,571	$66,953	$185,524	$34,426,285
65	$118,340	$67,184	$185,524	$34,359,101
66	$118,109	$67,415	$185,524	$34,291,686
67	$117,878	$67,646	$185,524	$34,224,040
68	$117,645	$67,879	$185,524	$34,156,161
69	$117,412	$68,112	$185,524	$34,088,049
70	$117,178	$68,346	$185,524	$34,019,703
71	$116,943	$68,581	$185,524	$33,951,122
72	$116,707	$68,817	$185,524	$33,882,305

第6年供款共

$2,226,287

第6年利息

$1,415,867

第6年共還本金

$810,420

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$116,470	$69,053	$185,524	$33,813,251
74	$116,233	$69,291	$185,524	$33,743,961
75	$115,995	$69,529	$185,524	$33,674,432
76	$115,756	$69,768	$185,524	$33,604,664
77	$115,516	$70,008	$185,524	$33,534,656
78	$115,275	$70,249	$185,524	$33,464,407
79	$115,034	$70,490	$185,524	$33,393,917
80	$114,792	$70,732	$185,524	$33,323,185
81	$114,548	$70,975	$185,524	$33,252,209
82	$114,304	$71,219	$185,524	$33,180,990
83	$114,060	$71,464	$185,524	$33,109,526
84	$113,814	$71,710	$185,524	$33,037,816

第7年供款共

$2,226,287

第7年利息

$1,381,798

第7年共還本金

$844,489

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$113,567	$71,956	$185,524	$32,965,859
86	$113,320	$72,204	$185,524	$32,893,655
87	$113,072	$72,452	$185,524	$32,821,203
88	$112,823	$72,701	$185,524	$32,748,502
89	$112,573	$72,951	$185,524	$32,675,551
90	$112,322	$73,202	$185,524	$32,602,350
91	$112,071	$73,453	$185,524	$32,528,896
92	$111,818	$73,706	$185,524	$32,455,191
93	$111,565	$73,959	$185,524	$32,381,231
94	$111,310	$74,213	$185,524	$32,307,018
95	$111,055	$74,469	$185,524	$32,232,549
96	$110,799	$74,725	$185,524	$32,157,825

第8年供款共

$2,226,287

第8年利息

$1,346,296

第8年共還本金

$879,991

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$110,543	$74,981	$185,524	$32,082,843
98	$110,285	$75,239	$185,524	$32,007,604
99	$110,026	$75,498	$185,524	$31,932,107
100	$109,767	$75,757	$185,524	$31,856,349
101	$109,506	$76,018	$185,524	$31,780,332
102	$109,245	$76,279	$185,524	$31,704,053
103	$108,983	$76,541	$185,524	$31,627,511
104	$108,720	$76,804	$185,524	$31,550,707
105	$108,456	$77,068	$185,524	$31,473,639
106	$108,191	$77,333	$185,524	$31,396,305
107	$107,925	$77,599	$185,524	$31,318,706
108	$107,658	$77,866	$185,524	$31,240,840

第9年供款共

$2,226,287

第9年利息

$1,309,302

第9年共還本金

$916,985

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$107,390	$78,134	$185,524	$31,162,707
110	$107,122	$78,402	$185,524	$31,084,305
111	$106,852	$78,672	$185,524	$31,005,633
112	$106,582	$78,942	$185,524	$30,926,691
113	$106,311	$79,213	$185,524	$30,847,478
114	$106,038	$79,486	$185,524	$30,767,992
115	$105,765	$79,759	$185,524	$30,688,233
116	$105,491	$80,033	$185,524	$30,608,200
117	$105,216	$80,308	$185,524	$30,527,892
118	$104,940	$80,584	$185,524	$30,447,307
119	$104,663	$80,861	$185,524	$30,366,446
120	$104,385	$81,139	$185,524	$30,285,307

第10年供款共

$2,226,287

第10年利息

$1,270,753

第10年共還本金

$955,534

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$104,106	$81,418	$185,524	$30,203,889
122	$103,826	$81,698	$185,524	$30,122,190
123	$103,545	$81,979	$185,524	$30,040,212
124	$103,263	$82,261	$185,524	$29,957,951
125	$102,980	$82,543	$185,524	$29,875,407
126	$102,697	$82,827	$185,524	$29,792,580
127	$102,412	$83,112	$185,524	$29,709,468
128	$102,126	$83,398	$185,524	$29,626,071
129	$101,840	$83,684	$185,524	$29,542,386
130	$101,552	$83,972	$185,524	$29,458,414
131	$101,263	$84,261	$185,524	$29,374,154
132	$100,974	$84,550	$185,524	$29,289,604

第11年供款共

$2,226,287

第11年利息

$1,230,584

第11年共還本金

$995,703

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$100,683	$84,841	$185,524	$29,204,763
134	$100,391	$85,133	$185,524	$29,119,630
135	$100,099	$85,425	$185,524	$29,034,205
136	$99,805	$85,719	$185,524	$28,948,486
137	$99,510	$86,013	$185,524	$28,862,473
138	$99,215	$86,309	$185,524	$28,776,163
139	$98,918	$86,606	$185,524	$28,689,558
140	$98,620	$86,904	$185,524	$28,602,654
141	$98,322	$87,202	$185,524	$28,515,452
142	$98,022	$87,502	$185,524	$28,427,950
143	$97,721	$87,803	$185,524	$28,340,147
144	$97,419	$88,105	$185,524	$28,252,042

第12年供款共

$2,226,287

第12年利息

$1,188,726

第12年共還本金

$1,037,561

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$97,116	$88,408	$185,524	$28,163,635
146	$96,812	$88,711	$185,524	$28,074,923
147	$96,508	$89,016	$185,524	$27,985,907
148	$96,202	$89,322	$185,524	$27,896,584
149	$95,895	$89,629	$185,524	$27,806,955
150	$95,586	$89,938	$185,524	$27,717,018
151	$95,277	$90,247	$185,524	$27,626,771
152	$94,967	$90,557	$185,524	$27,536,214
153	$94,656	$90,868	$185,524	$27,445,346
154	$94,343	$91,181	$185,524	$27,354,165
155	$94,030	$91,494	$185,524	$27,262,671
156	$93,715	$91,808	$185,524	$27,170,863

第13年供款共

$2,226,287

第13年利息

$1,145,108

第13年共還本金

$1,081,179

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$93,400	$92,124	$185,524	$27,078,739
158	$93,083	$92,441	$185,524	$26,986,298
159	$92,765	$92,759	$185,524	$26,893,539
160	$92,447	$93,077	$185,524	$26,800,462
161	$92,127	$93,397	$185,524	$26,707,065
162	$91,806	$93,718	$185,524	$26,613,346
163	$91,483	$94,041	$185,524	$26,519,306
164	$91,160	$94,364	$185,524	$26,424,942
165	$90,836	$94,688	$185,524	$26,330,254
166	$90,510	$95,014	$185,524	$26,235,240
167	$90,184	$95,340	$185,524	$26,139,900
168	$89,856	$95,668	$185,524	$26,044,232

第14年供款共

$2,226,287

第14年利息

$1,099,656

第14年共還本金

$1,126,631

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$89,527	$95,997	$185,524	$25,948,235
170	$89,197	$96,327	$185,524	$25,851,908
171	$88,866	$96,658	$185,524	$25,755,250
172	$88,534	$96,990	$185,524	$25,658,260
173	$88,200	$97,324	$185,524	$25,560,936
174	$87,866	$97,658	$185,524	$25,463,278
175	$87,530	$97,994	$185,524	$25,365,284
176	$87,193	$98,331	$185,524	$25,266,953
177	$86,855	$98,669	$185,524	$25,168,285
178	$86,516	$99,008	$185,524	$25,069,277
179	$86,176	$99,348	$185,524	$24,969,928
180	$85,834	$99,690	$185,524	$24,870,239

第15年供款共

$2,226,287

第15年利息

$1,052,294

第15年共還本金

$1,173,993

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$85,491	$100,032	$185,524	$24,770,206
182	$85,148	$100,376	$185,524	$24,669,830
183	$84,803	$100,721	$185,524	$24,569,108
184	$84,456	$101,068	$185,524	$24,468,041
185	$84,109	$101,415	$185,524	$24,366,626
186	$83,760	$101,764	$185,524	$24,264,862
187	$83,410	$102,113	$185,524	$24,162,749
188	$83,059	$102,464	$185,524	$24,060,284
189	$82,707	$102,817	$185,524	$23,957,468
190	$82,354	$103,170	$185,524	$23,854,297
191	$81,999	$103,525	$185,524	$23,750,773
192	$81,643	$103,881	$185,524	$23,646,892

第16年供款共

$2,226,287

第16年利息

$1,002,940

第16年共還本金

$1,223,347

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$81,286	$104,238	$185,524	$23,542,654
194	$80,928	$104,596	$185,524	$23,438,058
195	$80,568	$104,956	$185,524	$23,333,103
196	$80,208	$105,316	$185,524	$23,227,786
197	$79,846	$105,678	$185,524	$23,122,108
198	$79,482	$106,042	$185,524	$23,016,066
199	$79,118	$106,406	$185,524	$22,909,660
200	$78,752	$106,772	$185,524	$22,802,888
201	$78,385	$107,139	$185,524	$22,695,749
202	$78,017	$107,507	$185,524	$22,588,242
203	$77,647	$107,877	$185,524	$22,480,365
204	$77,276	$108,248	$185,524	$22,372,117

第17年供款共

$2,226,287

第17年利息

$951,512

第17年共還本金

$1,274,775

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$76,904	$108,620	$185,524	$22,263,498
206	$76,531	$108,993	$185,524	$22,154,504
207	$76,156	$109,368	$185,524	$22,045,137
208	$75,780	$109,744	$185,524	$21,935,393
209	$75,403	$110,121	$185,524	$21,825,272
210	$75,024	$110,500	$185,524	$21,714,772
211	$74,645	$110,879	$185,524	$21,603,893
212	$74,263	$111,261	$185,524	$21,492,632
213	$73,881	$111,643	$185,524	$21,380,989
214	$73,497	$112,027	$185,524	$21,268,963
215	$73,112	$112,412	$185,524	$21,156,551
216	$72,726	$112,798	$185,524	$21,043,752

第18年供款共

$2,226,287

第18年利息

$897,922

第18年共還本金

$1,328,365

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$72,338	$113,186	$185,524	$20,930,566
218	$71,949	$113,575	$185,524	$20,816,991
219	$71,558	$113,966	$185,524	$20,703,026
220	$71,167	$114,357	$185,524	$20,588,669
221	$70,774	$114,750	$185,524	$20,473,918
222	$70,379	$115,145	$185,524	$20,358,773
223	$69,983	$115,541	$185,524	$20,243,233
224	$69,586	$115,938	$185,524	$20,127,295
225	$69,188	$116,336	$185,524	$20,010,959
226	$68,788	$116,736	$185,524	$19,894,222
227	$68,386	$117,138	$185,524	$19,777,085
228	$67,984	$117,540	$185,524	$19,659,545

第19年供款共

$2,226,287

第19年利息

$842,079

第19年共還本金

$1,384,208

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$67,580	$117,944	$185,524	$19,541,600
230	$67,174	$118,350	$185,524	$19,423,251
231	$66,767	$118,756	$185,524	$19,304,494
232	$66,359	$119,165	$185,524	$19,185,330
233	$65,950	$119,574	$185,524	$19,065,755
234	$65,539	$119,985	$185,524	$18,945,770
235	$65,126	$120,398	$185,524	$18,825,372
236	$64,712	$120,812	$185,524	$18,704,560
237	$64,297	$121,227	$185,524	$18,583,333
238	$63,880	$121,644	$185,524	$18,461,690
239	$63,462	$122,062	$185,524	$18,339,628
240	$63,042	$122,481	$185,524	$18,217,146

第20年供款共

$2,226,287

第20年利息

$783,889

第20年共還本金

$1,442,398

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$62,621	$122,902	$185,524	$18,094,244
242	$62,199	$123,325	$185,524	$17,970,919
243	$61,775	$123,749	$185,524	$17,847,170
244	$61,350	$124,174	$185,524	$17,722,996
245	$60,923	$124,601	$185,524	$17,598,395
246	$60,494	$125,029	$185,524	$17,473,365
247	$60,065	$125,459	$185,524	$17,347,906
248	$59,633	$125,890	$185,524	$17,222,015
249	$59,201	$126,323	$185,524	$17,095,692
250	$58,766	$126,757	$185,524	$16,968,935
251	$58,331	$127,193	$185,524	$16,841,741
252	$57,893	$127,630	$185,524	$16,714,111

第21年供款共

$2,226,287

第21年利息

$723,252

第21年共還本金

$1,503,035

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$57,455	$128,069	$185,524	$16,586,042
254	$57,015	$128,509	$185,524	$16,457,533
255	$56,573	$128,951	$185,524	$16,328,581
256	$56,129	$129,394	$185,524	$16,199,187
257	$55,685	$129,839	$185,524	$16,069,348
258	$55,238	$130,286	$185,524	$15,939,062
259	$54,791	$130,733	$185,524	$15,808,329
260	$54,341	$131,183	$185,524	$15,677,146
261	$53,890	$131,634	$185,524	$15,545,512
262	$53,438	$132,086	$185,524	$15,413,426
263	$52,984	$132,540	$185,524	$15,280,886
264	$52,528	$132,996	$185,524	$15,147,890

第22年供款共

$2,226,287

第22年利息

$660,066

第22年共還本金

$1,566,221

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$52,071	$133,453	$185,524	$15,014,437
266	$51,612	$133,912	$185,524	$14,880,525
267	$51,152	$134,372	$185,524	$14,746,153
268	$50,690	$134,834	$185,524	$14,611,319
269	$50,226	$135,298	$185,524	$14,476,021
270	$49,761	$135,763	$185,524	$14,340,259
271	$49,295	$136,229	$185,524	$14,204,030
272	$48,826	$136,698	$185,524	$14,067,332
273	$48,356	$137,167	$185,524	$13,930,165
274	$47,885	$137,639	$185,524	$13,792,526
275	$47,412	$138,112	$185,524	$13,654,413
276	$46,937	$138,587	$185,524	$13,515,827

第23年供款共

$2,226,287

第23年利息

$594,224

第23年共還本金

$1,632,063

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$46,461	$139,063	$185,524	$13,376,763
278	$45,983	$139,541	$185,524	$13,237,222
279	$45,503	$140,021	$185,524	$13,097,201
280	$45,022	$140,502	$185,524	$12,956,699
281	$44,539	$140,985	$185,524	$12,815,714
282	$44,054	$141,470	$185,524	$12,674,244
283	$43,568	$141,956	$185,524	$12,532,287
284	$43,080	$142,444	$185,524	$12,389,843
285	$42,590	$142,934	$185,524	$12,246,909
286	$42,099	$143,425	$185,524	$12,103,484
287	$41,606	$143,918	$185,524	$11,959,566
288	$41,111	$144,413	$185,524	$11,815,153

第24年供款共

$2,226,287

第24年利息

$525,614

第24年共還本金

$1,700,673

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$40,615	$144,909	$185,524	$11,670,244
290	$40,116	$145,407	$185,524	$11,524,836
291	$39,617	$145,907	$185,524	$11,378,929
292	$39,115	$146,409	$185,524	$11,232,520
293	$38,612	$146,912	$185,524	$11,085,608
294	$38,107	$147,417	$185,524	$10,938,191
295	$37,600	$147,924	$185,524	$10,790,267
296	$37,092	$148,432	$185,524	$10,641,835
297	$36,581	$148,943	$185,524	$10,492,892
298	$36,069	$149,455	$185,524	$10,343,437
299	$35,556	$149,968	$185,524	$10,193,469
300	$35,040	$150,484	$185,524	$10,042,985

第25年供款共

$2,226,287

第25年利息

$454,119

第25年共還本金

$1,772,168

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$34,523	$151,001	$185,524	$9,891,984
302	$34,004	$151,520	$185,524	$9,740,464
303	$33,483	$152,041	$185,524	$9,588,423
304	$32,960	$152,564	$185,524	$9,435,859
305	$32,436	$153,088	$185,524	$9,282,771
306	$31,910	$153,614	$185,524	$9,129,157
307	$31,381	$154,142	$185,524	$8,975,014
308	$30,852	$154,672	$185,524	$8,820,342
309	$30,320	$155,204	$185,524	$8,665,138
310	$29,786	$155,738	$185,524	$8,509,400
311	$29,251	$156,273	$185,524	$8,353,127
312	$28,714	$156,810	$185,524	$8,196,317

第26年供款共

$2,226,287

第26年利息

$379,619

第26年共還本金

$1,846,668

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$28,175	$157,349	$185,524	$8,038,968
314	$27,634	$157,890	$185,524	$7,881,078
315	$27,091	$158,433	$185,524	$7,722,646
316	$26,547	$158,977	$185,524	$7,563,668
317	$26,000	$159,524	$185,524	$7,404,144
318	$25,452	$160,072	$185,524	$7,244,072
319	$24,901	$160,622	$185,524	$7,083,450
320	$24,349	$161,175	$185,524	$6,922,275
321	$23,795	$161,729	$185,524	$6,760,547
322	$23,239	$162,285	$185,524	$6,598,262
323	$22,682	$162,842	$185,524	$6,435,420
324	$22,122	$163,402	$185,524	$6,272,018

第27年供款共

$2,226,287

第27年利息

$301,987

第27年共還本金

$1,924,300

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$21,560	$163,964	$185,524	$6,108,054
326	$20,996	$164,527	$185,524	$5,943,526
327	$20,431	$165,093	$185,524	$5,778,433
328	$19,863	$165,661	$185,524	$5,612,773
329	$19,294	$166,230	$185,524	$5,446,543
330	$18,722	$166,801	$185,524	$5,279,741
331	$18,149	$167,375	$185,524	$5,112,366
332	$17,574	$167,950	$185,524	$4,944,416
333	$16,996	$168,527	$185,524	$4,775,889
334	$16,417	$169,107	$185,524	$4,606,782
335	$15,836	$169,688	$185,524	$4,437,094
336	$15,253	$170,271	$185,524	$4,266,823

第28年供款共

$2,226,287

第28年利息

$221,092

第28年共還本金

$2,005,195

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$14,667	$170,857	$185,524	$4,095,966
338	$14,080	$171,444	$185,524	$3,924,522
339	$13,491	$172,033	$185,524	$3,752,488
340	$12,899	$172,625	$185,524	$3,579,864
341	$12,306	$173,218	$185,524	$3,406,646
342	$11,710	$173,814	$185,524	$3,232,832
343	$11,113	$174,411	$185,524	$3,058,421
344	$10,513	$175,011	$185,524	$2,883,410
345	$9,912	$175,612	$185,524	$2,707,798
346	$9,308	$176,216	$185,524	$2,531,582
347	$8,702	$176,822	$185,524	$2,354,761
348	$8,094	$177,429	$185,524	$2,177,331

第29年供款共

$2,226,287

第29年利息

$136,796

第29年共還本金

$2,089,491

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$7,485	$178,039	$185,524	$1,999,292
350	$6,873	$178,651	$185,524	$1,820,641
351	$6,258	$179,265	$185,524	$1,641,375
352	$5,642	$179,882	$185,524	$1,461,493
353	$5,024	$180,500	$185,524	$1,280,993
354	$4,403	$181,121	$185,524	$1,099,873
355	$3,781	$181,743	$185,524	$918,130
356	$3,156	$182,368	$185,524	$735,762
357	$2,529	$182,995	$185,524	$552,767
358	$1,900	$183,624	$185,524	$369,143
359	$1,269	$184,255	$185,524	$184,888
360	$636	$184,888	$185,524	$0

第30年供款共

$2,226,287

第30年利息

$48,956

第30年共還本金

$2,177,331

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$95,668,111

免责声明

笋盘推介

大埔 大埔公路

清水湾 夏威夷花园

西贡 早禾居 花园洋房

按揭保险费
info

大埔大埔公路

清水湾夏威夷花园

西贡早禾居花园洋房