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$148,444,999

每月供款
$287,882

首期

$39,600,000

总贷款额

$59,400,000

總利息

$44,237,499

印花税

$4,207,500

其他

$1,000,000

置业成本总预算

HK$44,807,500

$575,764

置业成本总预算

HK$44,807,500

首期

$39,600,000
印花税

$4,207,500
- AVD
  
  $4,207,500
律师费

$ 10,000
代理佣金

$990,000
按揭保险费

不适用

$575,764

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

清水湾大坑口

thumb_up

Private Waterfront Sea View House

建

2,100 呎

@47,619

售$1 亿

建

2,100 呎

@47,619

售$1 亿

沙田 MOUNT VIENNA ^^罕有^^ 复式连天台单位

thumb_up

MOUNT VIENNA ^^罕有^^ 复式连天台单位

实

2,605 呎

@38,004

hotel_class 楼王

售$9,900 万

实

2,605 呎

@38,004

售$9,900 万

hotel_class 楼王

利率	15年	20年	25年	30年
1.000	$355,506	$273,177	$223,862	$191,054
1.500	$368,721	$286,632	$237,562	$205,001
2.000	$382,244	$300,495	$251,769	$219,554
2.500	$396,073	$314,762	$266,478	$234,702
3.000	$410,205	$329,431	$281,682	$250,433
3.500	$424,640	$344,496	$297,370	$266,733
4.000	$439,375	$359,952	$313,535	$283,585
4.125	$443,105	$363,877	$317,649	$287,882
4.500	$454,406	$375,794	$330,164	$300,971
5.000	$469,731	$392,014	$347,246	$318,872
5.500	$485,348	$408,605	$364,768	$337,267
6.000	$501,251	$425,560	$382,715	$356,133

每月供款$287,882

年期

30年

贷款金额

$59,400,000

總利息

$44,237,499

总贷款连利息

$103,637,499

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$204,188	$83,694	$287,882	$59,316,306
2	$203,900	$83,982	$287,882	$59,232,323
3	$203,611	$84,271	$287,882	$59,148,053
4	$203,321	$84,561	$287,882	$59,063,492
5	$203,031	$84,851	$287,882	$58,978,641
6	$202,739	$85,143	$287,882	$58,893,498
7	$202,446	$85,436	$287,882	$58,808,062
8	$202,153	$85,729	$287,882	$58,722,333
9	$201,858	$86,024	$287,882	$58,636,309
10	$201,562	$86,320	$287,882	$58,549,990
11	$201,266	$86,616	$287,882	$58,463,373
12	$200,968	$86,914	$287,882	$58,376,459

第1年供款共

$3,454,583

第1年利息

$2,431,043

第1年共還本金

$1,023,541

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$200,669	$87,213	$287,882	$58,289,246
14	$200,369	$87,513	$287,882	$58,201,734
15	$200,068	$87,813	$287,882	$58,113,920
16	$199,767	$88,115	$287,882	$58,025,805
17	$199,464	$88,418	$287,882	$57,937,387
18	$199,160	$88,722	$287,882	$57,848,665
19	$198,855	$89,027	$287,882	$57,759,637
20	$198,549	$89,333	$287,882	$57,670,304
21	$198,242	$89,640	$287,882	$57,580,664
22	$197,934	$89,948	$287,882	$57,490,715
23	$197,624	$90,258	$287,882	$57,400,458
24	$197,314	$90,568	$287,882	$57,309,890

第2年供款共

$3,454,583

第2年利息

$2,388,014

第2年共還本金

$1,066,569

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$197,003	$90,879	$287,882	$57,219,011
26	$196,690	$91,192	$287,882	$57,127,819
27	$196,377	$91,505	$287,882	$57,036,314
28	$196,062	$91,820	$287,882	$56,944,495
29	$195,747	$92,135	$287,882	$56,852,359
30	$195,430	$92,452	$287,882	$56,759,907
31	$195,112	$92,770	$287,882	$56,667,138
32	$194,793	$93,089	$287,882	$56,574,049
33	$194,473	$93,409	$287,882	$56,480,640
34	$194,152	$93,730	$287,882	$56,386,911
35	$193,830	$94,052	$287,882	$56,292,859
36	$193,507	$94,375	$287,882	$56,198,483

第3年供款共

$3,454,583

第3年利息

$2,343,177

第3年共還本金

$1,111,407

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$193,182	$94,700	$287,882	$56,103,784
38	$192,857	$95,025	$287,882	$56,008,759
39	$192,530	$95,352	$287,882	$55,913,407
40	$192,202	$95,680	$287,882	$55,817,727
41	$191,873	$96,009	$287,882	$55,721,719
42	$191,543	$96,339	$287,882	$55,625,380
43	$191,212	$96,670	$287,882	$55,528,710
44	$190,880	$97,002	$287,882	$55,431,708
45	$190,546	$97,335	$287,882	$55,334,373
46	$190,212	$97,670	$287,882	$55,236,703
47	$189,876	$98,006	$287,882	$55,138,697
48	$189,539	$98,343	$287,882	$55,040,354

第4年供款共

$3,454,583

第4年利息

$2,296,454

第4年共還本金

$1,158,129

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$189,201	$98,681	$287,882	$54,941,674
50	$188,862	$99,020	$287,882	$54,842,654
51	$188,522	$99,360	$287,882	$54,743,293
52	$188,180	$99,702	$287,882	$54,643,592
53	$187,837	$100,045	$287,882	$54,543,547
54	$187,493	$100,388	$287,882	$54,443,159
55	$187,148	$100,734	$287,882	$54,342,425
56	$186,802	$101,080	$287,882	$54,241,345
57	$186,455	$101,427	$287,882	$54,139,918
58	$186,106	$101,776	$287,882	$54,038,142
59	$185,756	$102,126	$287,882	$53,936,016
60	$185,405	$102,477	$287,882	$53,833,539

第5年供款共

$3,454,583

第5年利息

$2,247,768

第5年共還本金

$1,206,815

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$185,053	$102,829	$287,882	$53,730,710
62	$184,699	$103,183	$287,882	$53,627,527
63	$184,345	$103,537	$287,882	$53,523,990
64	$183,989	$103,893	$287,882	$53,420,097
65	$183,632	$104,250	$287,882	$53,315,846
66	$183,273	$104,609	$287,882	$53,211,238
67	$182,914	$104,968	$287,882	$53,106,269
68	$182,553	$105,329	$287,882	$53,000,940
69	$182,191	$105,691	$287,882	$52,895,249
70	$181,827	$106,055	$287,882	$52,789,194
71	$181,463	$106,419	$287,882	$52,682,775
72	$181,097	$106,785	$287,882	$52,575,990

第6年供款共

$3,454,583

第6年利息

$2,197,035

第6年共還本金

$1,257,549

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$180,730	$107,152	$287,882	$52,468,839
74	$180,362	$107,520	$287,882	$52,361,318
75	$179,992	$107,890	$287,882	$52,253,428
76	$179,621	$108,261	$287,882	$52,145,168
77	$179,249	$108,633	$287,882	$52,036,535
78	$178,876	$109,006	$287,882	$51,927,528
79	$178,501	$109,381	$287,882	$51,818,147
80	$178,125	$109,757	$287,882	$51,708,390
81	$177,748	$110,134	$287,882	$51,598,256
82	$177,369	$110,513	$287,882	$51,487,743
83	$176,989	$110,893	$287,882	$51,376,850
84	$176,608	$111,274	$287,882	$51,265,576

第7年供款共

$3,454,583

第7年利息

$2,144,169

第7年共還本金

$1,310,415

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$176,225	$111,657	$287,882	$51,153,919
86	$175,842	$112,040	$287,882	$51,041,879
87	$175,456	$112,425	$287,882	$50,929,454
88	$175,070	$112,812	$287,882	$50,816,642
89	$174,682	$113,200	$287,882	$50,703,442
90	$174,293	$113,589	$287,882	$50,589,853
91	$173,903	$113,979	$287,882	$50,475,874
92	$173,511	$114,371	$287,882	$50,361,503
93	$173,118	$114,764	$287,882	$50,246,738
94	$172,723	$115,159	$287,882	$50,131,580
95	$172,327	$115,555	$287,882	$50,016,025
96	$171,930	$115,952	$287,882	$49,900,073

第8年供款共

$3,454,583

第8年利息

$2,089,080

第8年共還本金

$1,365,503

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$171,532	$116,350	$287,882	$49,783,723
98	$171,132	$116,750	$287,882	$49,666,972
99	$170,730	$117,152	$287,882	$49,549,821
100	$170,328	$117,554	$287,882	$49,432,266
101	$169,923	$117,959	$287,882	$49,314,308
102	$169,518	$118,364	$287,882	$49,195,944
103	$169,111	$118,771	$287,882	$49,077,173
104	$168,703	$119,179	$287,882	$48,957,994
105	$168,293	$119,589	$287,882	$48,838,405
106	$167,882	$120,000	$287,882	$48,718,405
107	$167,470	$120,412	$287,882	$48,597,992
108	$167,056	$120,826	$287,882	$48,477,166

第9年供款共

$3,454,583

第9年利息

$2,031,676

第9年共還本金

$1,422,907

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$166,640	$121,242	$287,882	$48,355,924
110	$166,223	$121,658	$287,882	$48,234,266
111	$165,805	$122,077	$287,882	$48,112,189
112	$165,386	$122,496	$287,882	$47,989,693
113	$164,965	$122,917	$287,882	$47,866,776
114	$164,542	$123,340	$287,882	$47,743,436
115	$164,118	$123,764	$287,882	$47,619,672
116	$163,693	$124,189	$287,882	$47,495,482
117	$163,266	$124,616	$287,882	$47,370,866
118	$162,837	$125,045	$287,882	$47,245,822
119	$162,408	$125,474	$287,882	$47,120,347
120	$161,976	$125,906	$287,882	$46,994,441

第10年供款共

$3,454,583

第10年利息

$1,971,859

第10年共還本金

$1,482,725

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$161,543	$126,339	$287,882	$46,868,103
122	$161,109	$126,773	$287,882	$46,741,330
123	$160,673	$127,209	$287,882	$46,614,121
124	$160,236	$127,646	$287,882	$46,486,476
125	$159,797	$128,085	$287,882	$46,358,391
126	$159,357	$128,525	$287,882	$46,229,866
127	$158,915	$128,967	$287,882	$46,100,899
128	$158,472	$129,410	$287,882	$45,971,489
129	$158,027	$129,855	$287,882	$45,841,634
130	$157,581	$130,301	$287,882	$45,711,333
131	$157,133	$130,749	$287,882	$45,580,584
132	$156,683	$131,199	$287,882	$45,449,385

第11年供款共

$3,454,583

第11年利息

$1,909,527

第11年共還本金

$1,545,057

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$156,232	$131,650	$287,882	$45,317,735
134	$155,780	$132,102	$287,882	$45,185,633
135	$155,326	$132,556	$287,882	$45,053,077
136	$154,870	$133,012	$287,882	$44,920,065
137	$154,413	$133,469	$287,882	$44,786,595
138	$153,954	$133,928	$287,882	$44,652,667
139	$153,494	$134,388	$287,882	$44,518,279
140	$153,032	$134,850	$287,882	$44,383,429
141	$152,568	$135,314	$287,882	$44,248,115
142	$152,103	$135,779	$287,882	$44,112,336
143	$151,636	$136,246	$287,882	$43,976,090
144	$151,168	$136,714	$287,882	$43,839,376

第12年供款共

$3,454,583

第12年利息

$1,844,574

第12年共還本金

$1,610,009

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$150,698	$137,184	$287,882	$43,702,192
146	$150,226	$137,656	$287,882	$43,564,536
147	$149,753	$138,129	$287,882	$43,426,407
148	$149,278	$138,604	$287,882	$43,287,803
149	$148,802	$139,080	$287,882	$43,148,723
150	$148,324	$139,558	$287,882	$43,009,165
151	$147,844	$140,038	$287,882	$42,869,127
152	$147,363	$140,519	$287,882	$42,728,608
153	$146,880	$141,002	$287,882	$42,587,606
154	$146,395	$141,487	$287,882	$42,446,119
155	$145,909	$141,973	$287,882	$42,304,145
156	$145,420	$142,461	$287,882	$42,161,684

第13年供款共

$3,454,583

第13年利息

$1,776,891

第13年共還本金

$1,677,692

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$144,931	$142,951	$287,882	$42,018,733
158	$144,439	$143,443	$287,882	$41,875,290
159	$143,946	$143,936	$287,882	$41,731,354
160	$143,452	$144,430	$287,882	$41,586,924
161	$142,955	$144,927	$287,882	$41,441,997
162	$142,457	$145,425	$287,882	$41,296,572
163	$141,957	$145,925	$287,882	$41,150,647
164	$141,455	$146,427	$287,882	$41,004,220
165	$140,952	$146,930	$287,882	$40,857,290
166	$140,447	$147,435	$287,882	$40,709,855
167	$139,940	$147,942	$287,882	$40,561,914
168	$139,432	$148,450	$287,882	$40,413,463

第14年供款共

$3,454,583

第14年利息

$1,706,363

第14年共還本金

$1,748,220

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$138,921	$148,961	$287,882	$40,264,503
170	$138,409	$149,473	$287,882	$40,115,030
171	$137,895	$149,987	$287,882	$39,965,043
172	$137,380	$150,502	$287,882	$39,814,541
173	$136,862	$151,019	$287,882	$39,663,522
174	$136,343	$151,539	$287,882	$39,511,983
175	$135,822	$152,059	$287,882	$39,359,924
176	$135,300	$152,582	$287,882	$39,207,342
177	$134,775	$153,107	$287,882	$39,054,235
178	$134,249	$153,633	$287,882	$38,900,602
179	$133,721	$154,161	$287,882	$38,746,441
180	$133,191	$154,691	$287,882	$38,591,750

第15年供款共

$3,454,583

第15年利息

$1,632,870

第15年共還本金

$1,821,714

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$132,659	$155,223	$287,882	$38,436,527
182	$132,126	$155,756	$287,882	$38,280,770
183	$131,590	$156,292	$287,882	$38,124,479
184	$131,053	$156,829	$287,882	$37,967,650
185	$130,514	$157,368	$287,882	$37,810,281
186	$129,973	$157,909	$287,882	$37,652,372
187	$129,430	$158,452	$287,882	$37,493,920
188	$128,885	$158,997	$287,882	$37,334,924
189	$128,339	$159,543	$287,882	$37,175,381
190	$127,790	$160,092	$287,882	$37,015,289
191	$127,240	$160,642	$287,882	$36,854,647
192	$126,688	$161,194	$287,882	$36,693,453

第16年供款共

$3,454,583

第16年利息

$1,556,287

第16年共還本金

$1,898,296

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$126,134	$161,748	$287,882	$36,531,705
194	$125,578	$162,304	$287,882	$36,369,401
195	$125,020	$162,862	$287,882	$36,206,539
196	$124,460	$163,422	$287,882	$36,043,117
197	$123,898	$163,984	$287,882	$35,879,133
198	$123,335	$164,547	$287,882	$35,714,586
199	$122,769	$165,113	$287,882	$35,549,473
200	$122,201	$165,681	$287,882	$35,383,792
201	$121,632	$166,250	$287,882	$35,217,542
202	$121,060	$166,822	$287,882	$35,050,720
203	$120,487	$167,395	$287,882	$34,883,325
204	$119,911	$167,971	$287,882	$34,715,354

第17年供款共

$3,454,583

第17年利息

$1,476,485

第17年共還本金

$1,978,099

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$119,334	$168,548	$287,882	$34,546,807
206	$118,755	$169,127	$287,882	$34,377,679
207	$118,173	$169,709	$287,882	$34,207,971
208	$117,590	$170,292	$287,882	$34,037,679
209	$117,005	$170,877	$287,882	$33,866,801
210	$116,417	$171,465	$287,882	$33,695,336
211	$115,828	$172,054	$287,882	$33,523,282
212	$115,236	$172,646	$287,882	$33,350,636
213	$114,643	$173,239	$287,882	$33,177,397
214	$114,047	$173,835	$287,882	$33,003,563
215	$113,450	$174,432	$287,882	$32,829,130
216	$112,850	$175,032	$287,882	$32,654,099

第18年供款共

$3,454,583

第18年利息

$1,393,327

第18年共還本金

$2,061,256

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$112,248	$175,633	$287,882	$32,478,465
218	$111,645	$176,237	$287,882	$32,302,228
219	$111,039	$176,843	$287,882	$32,125,385
220	$110,431	$177,451	$287,882	$31,947,934
221	$109,821	$178,061	$287,882	$31,769,873
222	$109,209	$178,673	$287,882	$31,591,200
223	$108,595	$179,287	$287,882	$31,411,913
224	$107,978	$179,903	$287,882	$31,232,009
225	$107,360	$180,522	$287,882	$31,051,488
226	$106,739	$181,142	$287,882	$30,870,345
227	$106,117	$181,765	$287,882	$30,688,580
228	$105,492	$182,390	$287,882	$30,506,190

第19年供款共

$3,454,583

第19年利息

$1,306,675

第19年共還本金

$2,147,909

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$104,865	$183,017	$287,882	$30,323,173
230	$104,236	$183,646	$287,882	$30,139,527
231	$103,605	$184,277	$287,882	$29,955,250
232	$102,971	$184,911	$287,882	$29,770,339
233	$102,336	$185,546	$287,882	$29,584,793
234	$101,698	$186,184	$287,882	$29,398,608
235	$101,058	$186,824	$287,882	$29,211,784
236	$100,416	$187,466	$287,882	$29,024,318
237	$99,771	$188,111	$287,882	$28,836,207
238	$99,124	$188,757	$287,882	$28,647,449
239	$98,476	$189,406	$287,882	$28,458,043
240	$97,825	$190,057	$287,882	$28,267,986

第20年供款共

$3,454,583

第20年利息

$1,216,379

第20年共還本金

$2,238,204

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$97,171	$190,711	$287,882	$28,077,275
242	$96,516	$191,366	$287,882	$27,885,909
243	$95,858	$192,024	$287,882	$27,693,884
244	$95,198	$192,684	$287,882	$27,501,200
245	$94,535	$193,347	$287,882	$27,307,854
246	$93,871	$194,011	$287,882	$27,113,842
247	$93,204	$194,678	$287,882	$26,919,164
248	$92,535	$195,347	$287,882	$26,723,817
249	$91,863	$196,019	$287,882	$26,527,798
250	$91,189	$196,693	$287,882	$26,331,106
251	$90,513	$197,369	$287,882	$26,133,737
252	$89,835	$198,047	$287,882	$25,935,690

第21年供款共

$3,454,583

第21年利息

$1,122,287

第21年共還本金

$2,332,296

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$89,154	$198,728	$287,882	$25,736,962
254	$88,471	$199,411	$287,882	$25,537,550
255	$87,785	$200,097	$287,882	$25,337,454
256	$87,097	$200,784	$287,882	$25,136,669
257	$86,407	$201,475	$287,882	$24,935,195
258	$85,715	$202,167	$287,882	$24,733,028
259	$85,020	$202,862	$287,882	$24,530,165
260	$84,322	$203,559	$287,882	$24,326,606
261	$83,623	$204,259	$287,882	$24,122,347
262	$82,921	$204,961	$287,882	$23,917,385
263	$82,216	$205,666	$287,882	$23,711,719
264	$81,509	$206,373	$287,882	$23,505,346

第22年供款共

$3,454,583

第22年利息

$1,024,240

第22年共還本金

$2,430,343

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$80,800	$207,082	$287,882	$23,298,264
266	$80,088	$207,794	$287,882	$23,090,470
267	$79,373	$208,508	$287,882	$22,881,962
268	$78,657	$209,225	$287,882	$22,672,736
269	$77,938	$209,944	$287,882	$22,462,792
270	$77,216	$210,666	$287,882	$22,252,126
271	$76,492	$211,390	$287,882	$22,040,736
272	$75,765	$212,117	$287,882	$21,828,619
273	$75,036	$212,846	$287,882	$21,615,773
274	$74,304	$213,578	$287,882	$21,402,195
275	$73,570	$214,312	$287,882	$21,187,883
276	$72,833	$215,049	$287,882	$20,972,834

第23年供款共

$3,454,583

第23年利息

$922,071

第23年共還本金

$2,532,512

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$72,094	$215,788	$287,882	$20,757,047
278	$71,352	$216,530	$287,882	$20,540,517
279	$70,608	$217,274	$287,882	$20,323,243
280	$69,861	$218,021	$287,882	$20,105,222
281	$69,112	$218,770	$287,882	$19,886,452
282	$68,360	$219,522	$287,882	$19,666,930
283	$67,605	$220,277	$287,882	$19,446,653
284	$66,848	$221,034	$287,882	$19,225,619
285	$66,088	$221,794	$287,882	$19,003,825
286	$65,326	$222,556	$287,882	$18,781,269
287	$64,561	$223,321	$287,882	$18,557,947
288	$63,793	$224,089	$287,882	$18,333,858

第24年供款共

$3,454,583

第24年利息

$815,607

第24年共還本金

$2,638,976

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$63,023	$224,859	$287,882	$18,108,999
290	$62,250	$225,632	$287,882	$17,883,367
291	$61,474	$226,408	$287,882	$17,656,959
292	$60,696	$227,186	$287,882	$17,429,773
293	$59,915	$227,967	$287,882	$17,201,806
294	$59,131	$228,751	$287,882	$16,973,055
295	$58,345	$229,537	$287,882	$16,743,518
296	$57,556	$230,326	$287,882	$16,513,192
297	$56,764	$231,118	$287,882	$16,282,074
298	$55,970	$231,912	$287,882	$16,050,162
299	$55,172	$232,710	$287,882	$15,817,452
300	$54,372	$233,509	$287,882	$15,583,943

第25年供款共

$3,454,583

第25年利息

$704,668

第25年共還本金

$2,749,916

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$53,570	$234,312	$287,882	$15,349,630
302	$52,764	$235,118	$287,882	$15,114,513
303	$51,956	$235,926	$287,882	$14,878,587
304	$51,145	$236,737	$287,882	$14,641,850
305	$50,331	$237,551	$287,882	$14,404,300
306	$49,515	$238,367	$287,882	$14,165,933
307	$48,695	$239,187	$287,882	$13,926,746
308	$47,873	$240,009	$287,882	$13,686,737
309	$47,048	$240,834	$287,882	$13,445,903
310	$46,220	$241,662	$287,882	$13,204,242
311	$45,390	$242,492	$287,882	$12,961,749
312	$44,556	$243,326	$287,882	$12,718,424

第26年供款共

$3,454,583

第26年利息

$589,064

第26年共還本金

$2,865,519

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$43,720	$244,162	$287,882	$12,474,261
314	$42,880	$245,002	$287,882	$12,229,259
315	$42,038	$245,844	$287,882	$11,983,416
316	$41,193	$246,689	$287,882	$11,736,727
317	$40,345	$247,537	$287,882	$11,489,190
318	$39,494	$248,388	$287,882	$11,240,802
319	$38,640	$249,242	$287,882	$10,991,560
320	$37,783	$250,098	$287,882	$10,741,462
321	$36,924	$250,958	$287,882	$10,490,504
322	$36,061	$251,821	$287,882	$10,238,683
323	$35,195	$252,686	$287,882	$9,985,996
324	$34,327	$253,555	$287,882	$9,732,441

第27年供款共

$3,454,583

第27年利息

$468,601

第27年共還本金

$2,985,982

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$33,455	$254,427	$287,882	$9,478,015
326	$32,581	$255,301	$287,882	$9,222,713
327	$31,703	$256,179	$287,882	$8,966,534
328	$30,822	$257,059	$287,882	$8,709,475
329	$29,939	$257,943	$287,882	$8,451,532
330	$29,052	$258,830	$287,882	$8,192,702
331	$28,162	$259,720	$287,882	$7,932,982
332	$27,270	$260,612	$287,882	$7,672,370
333	$26,374	$261,508	$287,882	$7,410,862
334	$25,475	$262,407	$287,882	$7,148,455
335	$24,573	$263,309	$287,882	$6,885,146
336	$23,668	$264,214	$287,882	$6,620,931

第28年供款共

$3,454,583

第28年利息

$343,074

第28年共還本金

$3,111,510

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$22,759	$265,122	$287,882	$6,355,809
338	$21,848	$266,034	$287,882	$6,089,775
339	$20,934	$266,948	$287,882	$5,822,827
340	$20,016	$267,866	$287,882	$5,554,961
341	$19,095	$268,787	$287,882	$5,286,174
342	$18,171	$269,711	$287,882	$5,016,463
343	$17,244	$270,638	$287,882	$4,745,826
344	$16,314	$271,568	$287,882	$4,474,257
345	$15,380	$272,502	$287,882	$4,201,756
346	$14,444	$273,438	$287,882	$3,928,317
347	$13,504	$274,378	$287,882	$3,653,939
348	$12,560	$275,322	$287,882	$3,378,617

第29年供款共

$3,454,583

第29年利息

$212,269

第29年共還本金

$3,242,314

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$11,614	$276,268	$287,882	$3,102,349
350	$10,664	$277,218	$287,882	$2,825,132
351	$9,711	$278,171	$287,882	$2,546,961
352	$8,755	$279,127	$287,882	$2,267,835
353	$7,796	$280,086	$287,882	$1,987,748
354	$6,833	$281,049	$287,882	$1,706,699
355	$5,867	$282,015	$287,882	$1,424,684
356	$4,897	$282,985	$287,882	$1,141,699
357	$3,925	$283,957	$287,882	$857,742
358	$2,948	$284,933	$287,882	$572,809
359	$1,969	$285,913	$287,882	$286,896
360	$986	$286,896	$287,882	$0

第30年供款共

$3,454,583

第30年利息

$75,966

第30年共還本金

$3,378,617

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$148,444,999

免责声明

笋盘推介

清水湾 大坑口

沙田 MOUNT VIENNA ^^罕有^^ 复式连天台单位

按揭保险费
info

清水湾大坑口