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$98,041,023

每月供款
$166,720

首期

$34,400,000

总贷款额

$34,400,000

總利息

$25,619,023

印花税

$2,924,000

其他

$698,000

置业成本总预算

HK$38,022,000

$333,439

置业成本总预算

HK$38,022,000

首期

$34,400,000
印花税

$2,924,000
- AVD
  
  $2,924,000
律师费

$ 10,000
代理佣金

$688,000
按揭保险费

不适用

$333,439

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

清水湾伟景别墅

thumb_up

伟景别墅

实

2,127 呎

@31,970

建

2,978 呎

@22,834

local_fire_department 至HIT hotel_class 楼王

售$6,800 万

实

2,127 呎

@31,970

建

2,978 呎

@22,834

售$6,800 万

local_fire_department 至HIT hotel_class 楼王

KOL实拍

清水湾满湖花园

thumb_up

清水湾豪宅地段别墅

实

2,145 呎

@31,702

建

2,294 呎

@29,643

real_estate_agent 罕有放盘

售$6,800 万

实

2,145 呎

@31,702

建

2,294 呎

@29,643

售$6,800 万

real_estate_agent 罕有放盘

清水湾泰湖别墅

thumb_up

CLEAR WATER BAY SEA VIEW HOUSE

实

2,252 呎

@30,639

建

2,252 呎

@30,639

local_fire_department 至HIT hotel_class 楼王

售$6,900 万

实

2,252 呎

@30,639

建

2,252 呎

@30,639

售$6,900 万

local_fire_department 至HIT hotel_class 楼王

西贡溱乔 (公司转让)可泊6车 !!

thumb_up

正南巨园可泊6车独立闸

实

2,901 呎

@23,440

建

4,633 呎

@14,677

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 pets 爱竉必选

售$6,800 万

实

2,901 呎

@23,440

建

4,633 呎

@14,677

售$6,800 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 pets 爱竉必选

大埔 8100' 地皮全新私泳独立屋

thumb_up

私家路直达, 方便近路

建

2,093 呎

@32,489

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

售$6,800 万

建

2,093 呎

@32,489

售$6,800 万

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

360

西贡碧涛花园

thumb_up

西贡

实

1,703 呎

@40,810

建

1,991 呎

@34,907

real_estate_agent 罕有放盘

售$6,950 万

实

1,703 呎

@40,810

建

1,991 呎

@34,907

售$6,950 万

real_estate_agent 罕有放盘

沙田名家匯

thumb_up

~钻石级楼皇~

实

2,967 呎

@22,919

real_estate_agent 罕有放盘 hotel_class 楼王 local_offer 低水笋价

售$6,800 万

实

2,967 呎

@22,919

售$6,800 万

real_estate_agent 罕有放盘 hotel_class 楼王 local_offer 低水笋价

利率	15年	20年	25年	30年
1.000	$205,882	$158,204	$129,644	$110,644
1.500	$213,536	$165,996	$137,578	$118,721
2.000	$221,367	$174,024	$145,806	$127,149
2.500	$229,375	$182,287	$154,324	$135,922
3.000	$237,560	$190,782	$163,129	$145,032
3.500	$245,920	$199,506	$172,215	$154,471
4.000	$254,453	$208,457	$181,576	$164,231
4.125	$256,613	$210,730	$183,959	$166,720
4.500	$263,158	$217,631	$191,206	$174,300
5.000	$272,033	$227,025	$201,099	$184,667
5.500	$281,077	$236,633	$211,246	$195,319
6.000	$290,287	$246,452	$221,640	$206,245

每月供款$166,720

年期

30年

贷款金额

$34,400,000

總利息

$25,619,023

总贷款连利息

$60,019,023

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$118,250	$48,470	$166,720	$34,351,530
2	$118,083	$48,636	$166,720	$34,302,894
3	$117,916	$48,803	$166,720	$34,254,091
4	$117,748	$48,971	$166,720	$34,205,120
5	$117,580	$49,139	$166,720	$34,155,981
6	$117,411	$49,308	$166,720	$34,106,672
7	$117,242	$49,478	$166,720	$34,057,194
8	$117,072	$49,648	$166,720	$34,007,547
9	$116,901	$49,819	$166,720	$33,957,728
10	$116,730	$49,990	$166,720	$33,907,738
11	$116,558	$50,162	$166,720	$33,857,576
12	$116,385	$50,334	$166,720	$33,807,242

第1年供款共

$2,000,634

第1年利息

$1,407,876

第1年共還本金

$592,758

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$116,212	$50,507	$166,720	$33,756,735
14	$116,039	$50,681	$166,720	$33,706,055
15	$115,865	$50,855	$166,720	$33,655,200
16	$115,690	$51,030	$166,720	$33,604,170
17	$115,514	$51,205	$166,720	$33,552,965
18	$115,338	$51,381	$166,720	$33,501,583
19	$115,162	$51,558	$166,720	$33,450,026
20	$114,984	$51,735	$166,720	$33,398,291
21	$114,807	$51,913	$166,720	$33,346,378
22	$114,628	$52,091	$166,720	$33,294,286
23	$114,449	$52,270	$166,720	$33,242,016
24	$114,269	$52,450	$166,720	$33,189,566

第2年供款共

$2,000,634

第2年利息

$1,382,958

第2年共還本金

$617,676

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$114,089	$52,630	$166,720	$33,136,936
26	$113,908	$52,811	$166,720	$33,084,124
27	$113,727	$52,993	$166,720	$33,031,131
28	$113,545	$53,175	$166,720	$32,977,956
29	$113,362	$53,358	$166,720	$32,924,599
30	$113,178	$53,541	$166,720	$32,871,057
31	$112,994	$53,725	$166,720	$32,817,332
32	$112,810	$53,910	$166,720	$32,763,422
33	$112,624	$54,095	$166,720	$32,709,327
34	$112,438	$54,281	$166,720	$32,655,046
35	$112,252	$54,468	$166,720	$32,600,578
36	$112,064	$54,655	$166,720	$32,545,923

第3年供款共

$2,000,634

第3年利息

$1,356,991

第3年共還本金

$643,643

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$111,877	$54,843	$166,720	$32,491,080
38	$111,688	$55,031	$166,720	$32,436,049
39	$111,499	$55,221	$166,720	$32,380,828
40	$111,309	$55,410	$166,720	$32,325,418
41	$111,119	$55,601	$166,720	$32,269,817
42	$110,927	$55,792	$166,720	$32,214,025
43	$110,736	$55,984	$166,720	$32,158,041
44	$110,543	$56,176	$166,720	$32,101,865
45	$110,350	$56,369	$166,720	$32,045,495
46	$110,156	$56,563	$166,720	$31,988,932
47	$109,962	$56,758	$166,720	$31,932,175
48	$109,767	$56,953	$166,720	$31,875,222

第4年供款共

$2,000,634

第4年利息

$1,329,933

第4年共還本金

$670,701

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$109,571	$57,148	$166,720	$31,818,074
50	$109,375	$57,345	$166,720	$31,760,729
51	$109,178	$57,542	$166,720	$31,703,187
52	$108,980	$57,740	$166,720	$31,645,447
53	$108,781	$57,938	$166,720	$31,587,509
54	$108,582	$58,137	$166,720	$31,529,371
55	$108,382	$58,337	$166,720	$31,471,034
56	$108,182	$58,538	$166,720	$31,412,496
57	$107,980	$58,739	$166,720	$31,353,757
58	$107,779	$58,941	$166,720	$31,294,816
59	$107,576	$59,144	$166,720	$31,235,673
60	$107,373	$59,347	$166,720	$31,176,326

第5年供款共

$2,000,634

第5年利息

$1,301,738

第5年共還本金

$698,896

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$107,169	$59,551	$166,720	$31,116,775
62	$106,964	$59,756	$166,720	$31,057,019
63	$106,759	$59,961	$166,720	$30,997,058
64	$106,552	$60,167	$166,720	$30,936,891
65	$106,346	$60,374	$166,720	$30,876,517
66	$106,138	$60,581	$166,720	$30,815,936
67	$105,930	$60,790	$166,720	$30,755,146
68	$105,721	$60,999	$166,720	$30,694,147
69	$105,511	$61,208	$166,720	$30,632,939
70	$105,301	$61,419	$166,720	$30,571,520
71	$105,090	$61,630	$166,720	$30,509,890
72	$104,878	$61,842	$166,720	$30,448,048

第6年供款共

$2,000,634

第6年利息

$1,272,357

第6年共還本金

$728,277

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$104,665	$62,054	$166,720	$30,385,994
74	$104,452	$62,268	$166,720	$30,323,726
75	$104,238	$62,482	$166,720	$30,261,245
76	$104,023	$62,696	$166,720	$30,198,548
77	$103,808	$62,912	$166,720	$30,135,636
78	$103,591	$63,128	$166,720	$30,072,508
79	$103,374	$63,345	$166,720	$30,009,163
80	$103,156	$63,563	$166,720	$29,945,600
81	$102,938	$63,782	$166,720	$29,881,818
82	$102,719	$64,001	$166,720	$29,817,817
83	$102,499	$64,221	$166,720	$29,753,597
84	$102,278	$64,442	$166,720	$29,689,155

第7年供款共

$2,000,634

第7年利息

$1,241,741

第7年共還本金

$758,893

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$102,056	$64,663	$166,720	$29,624,492
86	$101,834	$64,885	$166,720	$29,559,607
87	$101,611	$65,108	$166,720	$29,494,498
88	$101,387	$65,332	$166,720	$29,429,166
89	$101,163	$65,557	$166,720	$29,363,609
90	$100,937	$65,782	$166,720	$29,297,827
91	$100,711	$66,008	$166,720	$29,231,819
92	$100,484	$66,235	$166,720	$29,165,584
93	$100,257	$66,463	$166,720	$29,099,121
94	$100,028	$66,691	$166,720	$29,032,430
95	$99,799	$66,921	$166,720	$28,965,509
96	$99,569	$67,151	$166,720	$28,898,359

第8年供款共

$2,000,634

第8年利息

$1,209,838

第8年共還本金

$790,796

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$99,338	$67,381	$166,720	$28,830,977
98	$99,106	$67,613	$166,720	$28,763,364
99	$98,874	$67,845	$166,720	$28,695,519
100	$98,641	$68,079	$166,720	$28,627,440
101	$98,407	$68,313	$166,720	$28,559,128
102	$98,172	$68,548	$166,720	$28,490,580
103	$97,936	$68,783	$166,720	$28,421,797
104	$97,700	$69,020	$166,720	$28,352,777
105	$97,463	$69,257	$166,720	$28,283,521
106	$97,225	$69,495	$166,720	$28,214,026
107	$96,986	$69,734	$166,720	$28,144,292
108	$96,746	$69,974	$166,720	$28,074,318

第9年供款共

$2,000,634

第9年利息

$1,176,594

第9年共還本金

$824,040

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$96,505	$70,214	$166,720	$28,004,104
110	$96,264	$70,455	$166,720	$27,933,649
111	$96,022	$70,698	$166,720	$27,862,951
112	$95,779	$70,941	$166,720	$27,792,011
113	$95,535	$71,184	$166,720	$27,720,826
114	$95,290	$71,429	$166,720	$27,649,397
115	$95,045	$71,675	$166,720	$27,577,722
116	$94,798	$71,921	$166,720	$27,505,801
117	$94,551	$72,168	$166,720	$27,433,633
118	$94,303	$72,416	$166,720	$27,361,217
119	$94,054	$72,665	$166,720	$27,288,551
120	$93,804	$72,915	$166,720	$27,215,636

第10年供款共

$2,000,634

第10年利息

$1,141,952

第10年共還本金

$858,682

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$93,554	$73,166	$166,720	$27,142,470
122	$93,302	$73,417	$166,720	$27,069,053
123	$93,050	$73,670	$166,720	$26,995,383
124	$92,797	$73,923	$166,720	$26,921,461
125	$92,543	$74,177	$166,720	$26,847,284
126	$92,288	$74,432	$166,720	$26,772,852
127	$92,032	$74,688	$166,720	$26,698,164
128	$91,775	$74,945	$166,720	$26,623,219
129	$91,517	$75,202	$166,720	$26,548,017
130	$91,259	$75,461	$166,720	$26,472,556
131	$90,999	$75,720	$166,720	$26,396,836
132	$90,739	$75,980	$166,720	$26,320,856

第11年供款共

$2,000,634

第11年利息

$1,105,854

第11年共還本金

$894,780

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$90,478	$76,242	$166,720	$26,244,614
134	$90,216	$76,504	$166,720	$26,168,111
135	$89,953	$76,767	$166,720	$26,091,344
136	$89,689	$77,031	$166,720	$26,014,314
137	$89,424	$77,295	$166,720	$25,937,018
138	$89,159	$77,561	$166,720	$25,859,457
139	$88,892	$77,828	$166,720	$25,781,630
140	$88,624	$78,095	$166,720	$25,703,534
141	$88,356	$78,364	$166,720	$25,625,171
142	$88,087	$78,633	$166,720	$25,546,538
143	$87,816	$78,903	$166,720	$25,467,635
144	$87,545	$79,175	$166,720	$25,388,460

第12年供款共

$2,000,634

第12年利息

$1,068,238

第12年共還本金

$932,396

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$87,273	$79,447	$166,720	$25,309,013
146	$87,000	$79,720	$166,720	$25,229,294
147	$86,726	$79,994	$166,720	$25,149,300
148	$86,451	$80,269	$166,720	$25,069,031
149	$86,175	$80,545	$166,720	$24,988,486
150	$85,898	$80,822	$166,720	$24,907,665
151	$85,620	$81,099	$166,720	$24,826,565
152	$85,341	$81,378	$166,720	$24,745,187
153	$85,062	$81,658	$166,720	$24,663,529
154	$84,781	$81,939	$166,720	$24,581,591
155	$84,499	$82,220	$166,720	$24,499,370
156	$84,217	$82,503	$166,720	$24,416,867

第13年供款共

$2,000,634

第13年利息

$1,029,041

第13年共還本金

$971,593

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$83,933	$82,787	$166,720	$24,334,081
158	$83,648	$83,071	$166,720	$24,251,010
159	$83,363	$83,357	$166,720	$24,167,653
160	$83,076	$83,643	$166,720	$24,084,010
161	$82,789	$83,931	$166,720	$24,000,079
162	$82,500	$84,219	$166,720	$23,915,860
163	$82,211	$84,509	$166,720	$23,831,351
164	$81,920	$84,799	$166,720	$23,746,552
165	$81,629	$85,091	$166,720	$23,661,461
166	$81,336	$85,383	$166,720	$23,576,078
167	$81,043	$85,677	$166,720	$23,490,401
168	$80,748	$85,971	$166,720	$23,404,430

第14年供款共

$2,000,634

第14年利息

$988,197

第14年共還本金

$1,012,437

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$80,453	$86,267	$166,720	$23,318,163
170	$80,156	$86,563	$166,720	$23,231,600
171	$79,859	$86,861	$166,720	$23,144,739
172	$79,560	$87,159	$166,720	$23,057,579
173	$79,260	$87,459	$166,720	$22,970,120
174	$78,960	$87,760	$166,720	$22,882,361
175	$78,658	$88,061	$166,720	$22,794,299
176	$78,355	$88,364	$166,720	$22,705,935
177	$78,052	$88,668	$166,720	$22,617,267
178	$77,747	$88,973	$166,720	$22,528,295
179	$77,441	$89,278	$166,720	$22,439,016
180	$77,134	$89,585	$166,720	$22,349,431

第15年供款共

$2,000,634

第15年利息

$945,635

第15年共還本金

$1,054,999

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$76,826	$89,893	$166,720	$22,259,537
182	$76,517	$90,202	$166,720	$22,169,335
183	$76,207	$90,512	$166,720	$22,078,823
184	$75,896	$90,824	$166,720	$21,987,999
185	$75,584	$91,136	$166,720	$21,896,863
186	$75,270	$91,449	$166,720	$21,805,414
187	$74,956	$91,763	$166,720	$21,713,651
188	$74,641	$92,079	$166,720	$21,621,572
189	$74,324	$92,395	$166,720	$21,529,177
190	$74,007	$92,713	$166,720	$21,436,464
191	$73,688	$93,032	$166,720	$21,343,432
192	$73,368	$93,351	$166,720	$21,250,081

第16年供款共

$2,000,634

第16年利息

$901,284

第16年共還本金

$1,099,350

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$73,047	$93,672	$166,720	$21,156,408
194	$72,725	$93,994	$166,720	$21,062,414
195	$72,402	$94,317	$166,720	$20,968,096
196	$72,078	$94,642	$166,720	$20,873,455
197	$71,753	$94,967	$166,720	$20,778,488
198	$71,426	$95,293	$166,720	$20,683,194
199	$71,098	$95,621	$166,720	$20,587,573
200	$70,770	$95,950	$166,720	$20,491,624
201	$70,440	$96,280	$166,720	$20,395,344
202	$70,109	$96,611	$166,720	$20,298,734
203	$69,777	$96,943	$166,720	$20,201,791
204	$69,444	$97,276	$166,720	$20,104,515

第17年供款共

$2,000,634

第17年利息

$855,069

第17年共還本金

$1,145,566

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$69,109	$97,610	$166,720	$20,006,905
206	$68,774	$97,946	$166,720	$19,908,959
207	$68,437	$98,282	$166,720	$19,810,677
208	$68,099	$98,620	$166,720	$19,712,056
209	$67,760	$98,959	$166,720	$19,613,097
210	$67,420	$99,299	$166,720	$19,513,797
211	$67,079	$99,641	$166,720	$19,414,157
212	$66,736	$99,983	$166,720	$19,314,173
213	$66,392	$100,327	$166,720	$19,213,846
214	$66,048	$100,672	$166,720	$19,113,174
215	$65,702	$101,018	$166,720	$19,012,156
216	$65,354	$101,365	$166,720	$18,910,791

第18年供款共

$2,000,634

第18年利息

$806,910

第18年共還本金

$1,193,724

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$65,006	$101,714	$166,720	$18,809,077
218	$64,656	$102,063	$166,720	$18,707,014
219	$64,305	$102,414	$166,720	$18,604,600
220	$63,953	$102,766	$166,720	$18,501,834
221	$63,600	$103,119	$166,720	$18,398,714
222	$63,246	$103,474	$166,720	$18,295,240
223	$62,890	$103,830	$166,720	$18,191,411
224	$62,533	$104,187	$166,720	$18,087,224
225	$62,175	$104,545	$166,720	$17,982,680
226	$61,815	$104,904	$166,720	$17,877,776
227	$61,455	$105,265	$166,720	$17,772,511
228	$61,093	$105,627	$166,720	$17,666,884

第19年供款共

$2,000,634

第19年利息

$756,727

第19年共還本金

$1,243,907

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$60,730	$105,990	$166,720	$17,560,895
230	$60,366	$106,354	$166,720	$17,454,541
231	$60,000	$106,720	$166,720	$17,347,821
232	$59,633	$107,086	$166,720	$17,240,735
233	$59,265	$107,454	$166,720	$17,133,281
234	$58,896	$107,824	$166,720	$17,025,457
235	$58,525	$108,195	$166,720	$16,917,262
236	$58,153	$108,566	$166,720	$16,808,696
237	$57,780	$108,940	$166,720	$16,699,756
238	$57,405	$109,314	$166,720	$16,590,442
239	$57,030	$109,690	$166,720	$16,480,752
240	$56,653	$110,067	$166,720	$16,370,685

第20年供款共

$2,000,634

第20年利息

$704,435

第20年共還本金

$1,296,199

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$56,274	$110,445	$166,720	$16,260,240
242	$55,895	$110,825	$166,720	$16,149,415
243	$55,514	$111,206	$166,720	$16,038,209
244	$55,131	$111,588	$166,720	$15,926,621
245	$54,748	$111,972	$166,720	$15,814,649
246	$54,363	$112,357	$166,720	$15,702,293
247	$53,977	$112,743	$166,720	$15,589,550
248	$53,589	$113,130	$166,720	$15,476,419
249	$53,200	$113,519	$166,720	$15,362,900
250	$52,810	$113,910	$166,720	$15,248,990
251	$52,418	$114,301	$166,720	$15,134,689
252	$52,025	$114,694	$166,720	$15,019,995

第21年供款共

$2,000,634

第21年利息

$649,944

第21年共還本金

$1,350,690

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$51,631	$115,088	$166,720	$14,904,907
254	$51,236	$115,484	$166,720	$14,789,423
255	$50,839	$115,881	$166,720	$14,673,542
256	$50,440	$116,279	$166,720	$14,557,263
257	$50,041	$116,679	$166,720	$14,440,584
258	$49,640	$117,080	$166,720	$14,323,504
259	$49,237	$117,482	$166,720	$14,206,022
260	$48,833	$117,886	$166,720	$14,088,135
261	$48,428	$118,292	$166,720	$13,969,844
262	$48,021	$118,698	$166,720	$13,851,146
263	$47,613	$119,106	$166,720	$13,732,039
264	$47,204	$119,516	$166,720	$13,612,524

第22年供款共

$2,000,634

第22年利息

$593,163

第22年共還本金

$1,407,471

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$46,793	$119,926	$166,720	$13,492,597
266	$46,381	$120,339	$166,720	$13,372,259
267	$45,967	$120,752	$166,720	$13,251,506
268	$45,552	$121,167	$166,720	$13,130,339
269	$45,136	$121,584	$166,720	$13,008,755
270	$44,718	$122,002	$166,720	$12,886,753
271	$44,298	$122,421	$166,720	$12,764,332
272	$43,877	$122,842	$166,720	$12,641,490
273	$43,455	$123,264	$166,720	$12,518,225
274	$43,031	$123,688	$166,720	$12,394,537
275	$42,606	$124,113	$166,720	$12,270,424
276	$42,180	$124,540	$166,720	$12,145,884

第23年供款共

$2,000,634

第23年利息

$533,994

第23年共還本金

$1,466,640

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$41,751	$124,968	$166,720	$12,020,916
278	$41,322	$125,398	$166,720	$11,895,518
279	$40,891	$125,829	$166,720	$11,769,690
280	$40,458	$126,261	$166,720	$11,643,428
281	$40,024	$126,695	$166,720	$11,516,733
282	$39,589	$127,131	$166,720	$11,389,602
283	$39,152	$127,568	$166,720	$11,262,035
284	$38,713	$128,006	$166,720	$11,134,028
285	$38,273	$128,446	$166,720	$11,005,582
286	$37,832	$128,888	$166,720	$10,876,694
287	$37,389	$129,331	$166,720	$10,747,363
288	$36,944	$129,775	$166,720	$10,617,588

第24年供款共

$2,000,634

第24年利息

$472,338

第24年共還本金

$1,528,296

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$36,498	$130,222	$166,720	$10,487,366
290	$36,050	$130,669	$166,720	$10,356,697
291	$35,601	$131,118	$166,720	$10,225,579
292	$35,150	$131,569	$166,720	$10,094,010
293	$34,698	$132,021	$166,720	$9,961,988
294	$34,244	$132,475	$166,720	$9,829,513
295	$33,789	$132,931	$166,720	$9,696,583
296	$33,332	$133,388	$166,720	$9,563,195
297	$32,873	$133,846	$166,720	$9,429,349
298	$32,413	$134,306	$166,720	$9,295,043
299	$31,952	$134,768	$166,720	$9,160,275
300	$31,488	$135,231	$166,720	$9,025,044

第25年供款共

$2,000,634

第25年利息

$408,090

第25年共還本金

$1,592,544

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$31,024	$135,696	$166,720	$8,889,348
302	$30,557	$136,162	$166,720	$8,753,186
303	$30,089	$136,630	$166,720	$8,616,555
304	$29,619	$137,100	$166,720	$8,479,455
305	$29,148	$137,571	$166,720	$8,341,884
306	$28,675	$138,044	$166,720	$8,203,840
307	$28,201	$138,519	$166,720	$8,065,321
308	$27,725	$138,995	$166,720	$7,926,326
309	$27,247	$139,473	$166,720	$7,786,853
310	$26,767	$139,952	$166,720	$7,646,901
311	$26,286	$140,433	$166,720	$7,506,468
312	$25,803	$140,916	$166,720	$7,365,552

第26年供款共

$2,000,634

第26年利息

$341,142

第26年共還本金

$1,659,493

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$25,319	$141,400	$166,720	$7,224,151
314	$24,833	$141,886	$166,720	$7,082,265
315	$24,345	$142,374	$166,720	$6,939,891
316	$23,856	$142,864	$166,720	$6,797,027
317	$23,365	$143,355	$166,720	$6,653,672
318	$22,872	$143,848	$166,720	$6,509,825
319	$22,378	$144,342	$166,720	$6,365,483
320	$21,881	$144,838	$166,720	$6,220,645
321	$21,383	$145,336	$166,720	$6,075,308
322	$20,884	$145,836	$166,720	$5,929,473
323	$20,383	$146,337	$166,720	$5,783,136
324	$19,880	$146,840	$166,720	$5,636,296

第27年供款共

$2,000,634

第27年利息

$271,378

第27年共還本金

$1,729,256

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$19,375	$147,345	$166,720	$5,488,951
326	$18,868	$147,851	$166,720	$5,341,100
327	$18,360	$148,359	$166,720	$5,192,740
328	$17,850	$148,869	$166,720	$5,043,871
329	$17,338	$149,381	$166,720	$4,894,490
330	$16,825	$149,895	$166,720	$4,744,595
331	$16,310	$150,410	$166,720	$4,594,185
332	$15,793	$150,927	$166,720	$4,443,258
333	$15,274	$151,446	$166,720	$4,291,812
334	$14,753	$151,966	$166,720	$4,139,846
335	$14,231	$152,489	$166,720	$3,987,357
336	$13,707	$153,013	$166,720	$3,834,344

第28年供款共

$2,000,634

第28年利息

$198,682

第28年共還本金

$1,801,952

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$13,181	$153,539	$166,720	$3,680,805
338	$12,653	$154,067	$166,720	$3,526,738
339	$12,123	$154,596	$166,720	$3,372,142
340	$11,592	$155,128	$166,720	$3,217,014
341	$11,058	$155,661	$166,720	$3,061,353
342	$10,523	$156,196	$166,720	$2,905,157
343	$9,986	$156,733	$166,720	$2,748,424
344	$9,448	$157,272	$166,720	$2,591,152
345	$8,907	$157,812	$166,720	$2,433,340
346	$8,365	$158,355	$166,720	$2,274,985
347	$7,820	$158,899	$166,720	$2,116,086
348	$7,274	$159,445	$166,720	$1,956,640

第29年供款共

$2,000,634

第29年利息

$122,930

第29年共還本金

$1,877,704

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$6,726	$159,994	$166,720	$1,796,647
350	$6,176	$160,544	$166,720	$1,636,103
351	$5,624	$161,095	$166,720	$1,475,008
352	$5,070	$161,649	$166,720	$1,313,359
353	$4,515	$162,205	$166,720	$1,151,154
354	$3,957	$162,762	$166,720	$988,391
355	$3,398	$163,322	$166,720	$825,070
356	$2,836	$163,883	$166,720	$661,186
357	$2,273	$164,447	$166,720	$496,740
358	$1,708	$165,012	$166,720	$331,728
359	$1,140	$165,579	$166,720	$166,148
360	$571	$166,148	$166,720	$0

第30年供款共

$2,000,634

第30年利息

$43,994

第30年共還本金

$1,956,640

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$98,041,023

免责声明

笋盘推介

清水湾 伟景别墅

清水湾 满湖花园

清水湾 泰湖别墅

西贡 溱乔 (公司转让)可泊6车 !!

大埔 8100' 地皮 全新私泳独立屋

西贡 碧涛花园

沙田 名家匯

按揭保险费
info

清水湾伟景别墅

清水湾满湖花园

清水湾泰湖别墅

西贡溱乔 (公司转让)可泊6车 !!

大埔 8100' 地皮全新私泳独立屋

西贡碧涛花园

沙田名家匯