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$97,467,323

每月供款
$189,014

首期

$26,000,000

总贷款额

$39,000,000

總利息

$29,044,823

印花税

$2,762,500

其他

$660,000

置业成本总预算

HK$29,422,500

$378,027

置业成本总预算

HK$29,422,500

首期

$26,000,000
印花税

$2,762,500
- AVD
  
  $2,762,500
律师费

$ 10,000
代理佣金

$650,000
按揭保险费

不适用

$378,027

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

西贡傲泷 D座

thumb_up

Nicely Renovated House

实

2,619 呎

@25,200

local_fire_department 至HIT hotel_class 楼王

售$6,600 万

实

2,619 呎

@25,200

售$6,600 万

local_fire_department 至HIT hotel_class 楼王

KOL实拍

马鞍山迎海第02期星湾第20座

thumb_up

私隐度高,覆式连地下花园和2车位

实

3,113 呎

@20,880

real_estate_agent 罕有放盘

售$6,500 万

实

3,113 呎

@20,880

售$6,500 万

real_estate_agent 罕有放盘

清水湾满湖花园

thumb_up

银线湾着名别墅拥壮丽海景

实

2,145 呎

@30,303

建

2,208 呎

@29,438

售$6,500 万

实

2,145 呎

@30,303

建

2,208 呎

@29,438

售$6,500 万

利率	15年	20年	25年	30年
1.000	$233,413	$179,359	$146,980	$125,439
1.500	$242,090	$188,193	$155,975	$134,597
2.000	$250,968	$197,295	$165,303	$144,152
2.500	$260,048	$206,662	$174,961	$154,097
3.000	$269,327	$216,293	$184,942	$164,426
3.500	$278,804	$226,184	$195,243	$175,127
4.000	$288,478	$236,332	$205,856	$186,192
4.125	$290,927	$238,909	$208,558	$189,013
4.500	$298,347	$246,733	$216,775	$197,607
5.000	$308,410	$257,383	$227,990	$209,360
5.500	$318,663	$268,276	$239,494	$221,438
6.000	$329,104	$279,408	$251,278	$233,825

每月供款$189,014

年期

30年

贷款金额

$39,000,000

總利息

$29,044,823

总贷款连利息

$68,044,823

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$134,063	$54,951	$189,013	$38,945,049
2	$133,874	$55,140	$189,013	$38,889,909
3	$133,684	$55,329	$189,013	$38,834,580
4	$133,494	$55,520	$189,013	$38,779,060
5	$133,303	$55,710	$189,013	$38,723,350
6	$133,112	$55,902	$189,013	$38,667,448
7	$132,919	$56,094	$189,013	$38,611,354
8	$132,727	$56,287	$189,013	$38,555,067
9	$132,533	$56,480	$189,013	$38,498,587
10	$132,339	$56,675	$189,013	$38,441,912
11	$132,144	$56,869	$189,013	$38,385,043
12	$131,949	$57,065	$189,013	$38,327,978

第1年供款共

$2,268,161

第1年利息

$1,596,139

第1年共還本金

$672,022

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$131,752	$57,261	$189,013	$38,270,717
14	$131,556	$57,458	$189,013	$38,213,260
15	$131,358	$57,655	$189,013	$38,155,604
16	$131,160	$57,854	$189,013	$38,097,751
17	$130,961	$58,052	$189,013	$38,039,698
18	$130,761	$58,252	$189,013	$37,981,446
19	$130,561	$58,452	$189,013	$37,922,994
20	$130,360	$58,653	$189,013	$37,864,341
21	$130,159	$58,855	$189,013	$37,805,486
22	$129,956	$59,057	$189,013	$37,746,429
23	$129,753	$59,260	$189,013	$37,687,169
24	$129,550	$59,464	$189,013	$37,627,706

第2年供款共

$2,268,161

第2年利息

$1,567,888

第2年共還本金

$700,273

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$129,345	$59,668	$189,013	$37,568,037
26	$129,140	$59,873	$189,013	$37,508,164
27	$128,934	$60,079	$189,013	$37,448,085
28	$128,728	$60,286	$189,013	$37,387,799
29	$128,521	$60,493	$189,013	$37,327,307
30	$128,313	$60,701	$189,013	$37,266,606
31	$128,104	$60,909	$189,013	$37,205,696
32	$127,895	$61,119	$189,013	$37,144,578
33	$127,684	$61,329	$189,013	$37,083,249
34	$127,474	$61,540	$189,013	$37,021,709
35	$127,262	$61,751	$189,013	$36,959,958
36	$127,050	$61,964	$189,013	$36,897,994

第3年供款共

$2,268,161

第3年利息

$1,538,449

第3年共還本金

$729,711

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$126,837	$62,177	$189,013	$36,835,818
38	$126,623	$62,390	$189,013	$36,773,427
39	$126,409	$62,605	$189,013	$36,710,823
40	$126,193	$62,820	$189,013	$36,648,003
41	$125,978	$63,036	$189,013	$36,584,967
42	$125,761	$63,253	$189,013	$36,521,714
43	$125,543	$63,470	$189,013	$36,458,244
44	$125,325	$63,688	$189,013	$36,394,556
45	$125,106	$63,907	$189,013	$36,330,649
46	$124,887	$64,127	$189,013	$36,266,522
47	$124,666	$64,347	$189,013	$36,202,175
48	$124,445	$64,568	$189,013	$36,137,606

第4年供款共

$2,268,161

第4年利息

$1,507,773

第4年共還本金

$760,388

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$124,223	$64,790	$189,013	$36,072,816
50	$124,000	$65,013	$189,013	$36,007,803
51	$123,777	$65,237	$189,013	$35,942,566
52	$123,553	$65,461	$189,013	$35,877,106
53	$123,328	$65,686	$189,013	$35,811,420
54	$123,102	$65,912	$189,013	$35,745,508
55	$122,875	$66,138	$189,013	$35,679,370
56	$122,648	$66,366	$189,013	$35,613,004
57	$122,420	$66,594	$189,013	$35,546,411
58	$122,191	$66,823	$189,013	$35,479,588
59	$121,961	$67,052	$189,013	$35,412,536
60	$121,731	$67,283	$189,013	$35,345,253

第5年供款共

$2,268,161

第5年利息

$1,475,807

第5年共還本金

$792,354

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$121,499	$67,514	$189,013	$35,277,739
62	$121,267	$67,746	$189,013	$35,209,993
63	$121,034	$67,979	$189,013	$35,142,014
64	$120,801	$68,213	$189,013	$35,073,801
65	$120,566	$68,447	$189,013	$35,005,354
66	$120,331	$68,682	$189,013	$34,936,671
67	$120,095	$68,919	$189,013	$34,867,753
68	$119,858	$69,155	$189,013	$34,798,597
69	$119,620	$69,393	$189,013	$34,729,204
70	$119,382	$69,632	$189,013	$34,659,572
71	$119,142	$69,871	$189,013	$34,589,701
72	$118,902	$70,111	$189,013	$34,519,590

第6年供款共

$2,268,161

第6年利息

$1,442,498

第6年共還本金

$825,663

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$118,661	$70,352	$189,013	$34,449,237
74	$118,419	$70,594	$189,013	$34,378,643
75	$118,177	$70,837	$189,013	$34,307,806
76	$117,933	$71,080	$189,013	$34,236,726
77	$117,689	$71,325	$189,013	$34,165,402
78	$117,444	$71,570	$189,013	$34,093,832
79	$117,198	$71,816	$189,013	$34,022,016
80	$116,951	$72,063	$189,013	$33,949,953
81	$116,703	$72,310	$189,013	$33,877,643
82	$116,454	$72,559	$189,013	$33,805,084
83	$116,205	$72,808	$189,013	$33,732,275
84	$115,955	$73,059	$189,013	$33,659,217

第7年供款共

$2,268,161

第7年利息

$1,407,788

第7年共還本金

$860,373

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$115,704	$73,310	$189,013	$33,585,907
86	$115,452	$73,562	$189,013	$33,512,345
87	$115,199	$73,815	$189,013	$33,438,530
88	$114,945	$74,068	$189,013	$33,364,462
89	$114,690	$74,323	$189,013	$33,290,139
90	$114,435	$74,579	$189,013	$33,215,560
91	$114,178	$74,835	$189,013	$33,140,725
92	$113,921	$75,092	$189,013	$33,065,633
93	$113,663	$75,350	$189,013	$32,990,283
94	$113,404	$75,609	$189,013	$32,914,673
95	$113,144	$75,869	$189,013	$32,838,804
96	$112,883	$76,130	$189,013	$32,762,674

第8年供款共

$2,268,161

第8年利息

$1,371,618

第8年共還本金

$896,542

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$112,622	$76,392	$189,013	$32,686,283
98	$112,359	$76,654	$189,013	$32,609,628
99	$112,096	$76,918	$189,013	$32,532,710
100	$111,831	$77,182	$189,013	$32,455,528
101	$111,566	$77,448	$189,013	$32,378,081
102	$111,300	$77,714	$189,013	$32,300,367
103	$111,033	$77,981	$189,013	$32,222,386
104	$110,764	$78,249	$189,013	$32,144,137
105	$110,495	$78,518	$189,013	$32,065,619
106	$110,226	$78,788	$189,013	$31,986,831
107	$109,955	$79,059	$189,013	$31,907,773
108	$109,683	$79,330	$189,013	$31,828,442

第9年供款共

$2,268,161

第9年利息

$1,333,929

第9年共還本金

$934,232

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$109,410	$79,603	$189,013	$31,748,839
110	$109,137	$79,877	$189,013	$31,668,962
111	$108,862	$80,151	$189,013	$31,588,811
112	$108,587	$80,427	$189,013	$31,508,384
113	$108,310	$80,703	$189,013	$31,427,681
114	$108,033	$80,981	$189,013	$31,346,700
115	$107,754	$81,259	$189,013	$31,265,441
116	$107,475	$81,538	$189,013	$31,183,903
117	$107,195	$81,819	$189,013	$31,102,084
118	$106,913	$82,100	$189,013	$31,019,984
119	$106,631	$82,382	$189,013	$30,937,602
120	$106,348	$82,665	$189,013	$30,854,936

第10年供款共

$2,268,161

第10年利息

$1,294,655

第10年共還本金

$973,506

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$106,064	$82,950	$189,013	$30,771,987
122	$105,779	$83,235	$189,013	$30,688,752
123	$105,493	$83,521	$189,013	$30,605,231
124	$105,205	$83,808	$189,013	$30,521,423
125	$104,917	$84,096	$189,013	$30,437,327
126	$104,628	$84,385	$189,013	$30,352,942
127	$104,338	$84,675	$189,013	$30,268,267
128	$104,047	$84,966	$189,013	$30,183,301
129	$103,755	$85,258	$189,013	$30,098,043
130	$103,462	$85,551	$189,013	$30,012,491
131	$103,168	$85,845	$189,013	$29,926,646
132	$102,873	$86,141	$189,013	$29,840,505

第11年供款共

$2,268,161

第11年利息

$1,253,730

第11年共還本金

$1,014,431

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$102,577	$86,437	$189,013	$29,754,069
134	$102,280	$86,734	$189,013	$29,667,335
135	$101,981	$87,032	$189,013	$29,580,303
136	$101,682	$87,331	$189,013	$29,492,972
137	$101,382	$87,631	$189,013	$29,405,340
138	$101,081	$87,933	$189,013	$29,317,408
139	$100,779	$88,235	$189,013	$29,229,173
140	$100,475	$88,538	$189,013	$29,140,635
141	$100,171	$88,842	$189,013	$29,051,792
142	$99,866	$89,148	$189,013	$28,962,645
143	$99,559	$89,454	$189,013	$28,873,190
144	$99,252	$89,762	$189,013	$28,783,429

第12年供款共

$2,268,161

第12年利息

$1,211,084

第12年共還本金

$1,057,077

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$98,943	$90,070	$189,013	$28,693,358
146	$98,633	$90,380	$189,013	$28,602,978
147	$98,323	$90,691	$189,013	$28,512,288
148	$98,011	$91,002	$189,013	$28,421,285
149	$97,698	$91,315	$189,013	$28,329,970
150	$97,384	$91,629	$189,013	$28,238,341
151	$97,069	$91,944	$189,013	$28,146,397
152	$96,753	$92,260	$189,013	$28,054,137
153	$96,436	$92,577	$189,013	$27,961,559
154	$96,118	$92,896	$189,013	$27,868,664
155	$95,799	$93,215	$189,013	$27,775,449
156	$95,478	$93,535	$189,013	$27,681,914

第13年供款共

$2,268,161

第13年利息

$1,166,646

第13年共還本金

$1,101,515

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$95,157	$93,857	$189,013	$27,588,057
158	$94,834	$94,179	$189,013	$27,493,877
159	$94,510	$94,503	$189,013	$27,399,374
160	$94,185	$94,828	$189,013	$27,304,546
161	$93,859	$95,154	$189,013	$27,209,392
162	$93,532	$95,481	$189,013	$27,113,911
163	$93,204	$95,809	$189,013	$27,018,102
164	$92,875	$96,139	$189,013	$26,921,963
165	$92,544	$96,469	$189,013	$26,825,494
166	$92,213	$96,801	$189,013	$26,728,693
167	$91,880	$97,134	$189,013	$26,631,559
168	$91,546	$97,467	$189,013	$26,534,092

第14年供款共

$2,268,161

第14年利息

$1,120,339

第14年共還本金

$1,147,821

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$91,211	$97,802	$189,013	$26,436,290
170	$90,875	$98,139	$189,013	$26,338,151
171	$90,537	$98,476	$189,013	$26,239,675
172	$90,199	$98,815	$189,013	$26,140,860
173	$89,859	$99,154	$189,013	$26,041,706
174	$89,518	$99,495	$189,013	$25,942,211
175	$89,176	$99,837	$189,013	$25,842,374
176	$88,833	$100,180	$189,013	$25,742,194
177	$88,489	$100,525	$189,013	$25,641,669
178	$88,143	$100,870	$189,013	$25,540,799
179	$87,796	$101,217	$189,013	$25,439,582
180	$87,449	$101,565	$189,013	$25,338,017

第15年供款共

$2,268,161

第15年利息

$1,072,086

第15年共還本金

$1,196,075

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$87,099	$101,914	$189,013	$25,236,103
182	$86,749	$102,264	$189,013	$25,133,839
183	$86,398	$102,616	$189,013	$25,031,223
184	$86,045	$102,969	$189,013	$24,928,255
185	$85,691	$103,323	$189,013	$24,824,932
186	$85,336	$103,678	$189,013	$24,721,255
187	$84,979	$104,034	$189,013	$24,617,221
188	$84,622	$104,392	$189,013	$24,512,829
189	$84,263	$104,751	$189,013	$24,408,078
190	$83,903	$105,111	$189,013	$24,302,968
191	$83,541	$105,472	$189,013	$24,197,496
192	$83,179	$105,835	$189,013	$24,091,661

第16年供款共

$2,268,161

第16年利息

$1,021,804

第16年共還本金

$1,246,356

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$82,815	$106,198	$189,013	$23,985,463
194	$82,450	$106,563	$189,013	$23,878,900
195	$82,084	$106,930	$189,013	$23,771,970
196	$81,716	$107,297	$189,013	$23,664,673
197	$81,347	$107,666	$189,013	$23,557,007
198	$80,977	$108,036	$189,013	$23,448,970
199	$80,606	$108,408	$189,013	$23,340,563
200	$80,233	$108,780	$189,013	$23,231,783
201	$79,859	$109,154	$189,013	$23,122,628
202	$79,484	$109,529	$189,013	$23,013,099
203	$79,108	$109,906	$189,013	$22,903,193
204	$78,730	$110,284	$189,013	$22,792,910

第17年供款共

$2,268,161

第17年利息

$969,409

第17年共還本金

$1,298,752

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$78,351	$110,663	$189,013	$22,682,247
206	$77,970	$111,043	$189,013	$22,571,204
207	$77,589	$111,425	$189,013	$22,459,779
208	$77,205	$111,808	$189,013	$22,347,971
209	$76,821	$112,192	$189,013	$22,235,779
210	$76,435	$112,578	$189,013	$22,123,201
211	$76,049	$112,965	$189,013	$22,010,236
212	$75,660	$113,353	$189,013	$21,896,883
213	$75,271	$113,743	$189,013	$21,783,140
214	$74,880	$114,134	$189,013	$21,669,006
215	$74,487	$114,526	$189,013	$21,554,480
216	$74,094	$114,920	$189,013	$21,439,560

第18年供款共

$2,268,161

第18年利息

$914,811

第18年共還本金

$1,353,350

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$73,698	$115,315	$189,013	$21,324,245
218	$73,302	$115,711	$189,013	$21,208,534
219	$72,904	$116,109	$189,013	$21,092,424
220	$72,505	$116,508	$189,013	$20,975,916
221	$72,105	$116,909	$189,013	$20,859,008
222	$71,703	$117,311	$189,013	$20,741,697
223	$71,300	$117,714	$189,013	$20,623,983
224	$70,895	$118,118	$189,013	$20,505,865
225	$70,489	$118,524	$189,013	$20,387,340
226	$70,081	$118,932	$189,013	$20,268,408
227	$69,673	$119,341	$189,013	$20,149,068
228	$69,262	$119,751	$189,013	$20,029,317

第19年供款共

$2,268,161

第19年利息

$857,918

第19年共還本金

$1,410,243

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$68,851	$120,163	$189,013	$19,909,154
230	$68,438	$120,576	$189,013	$19,788,578
231	$68,023	$120,990	$189,013	$19,667,588
232	$67,607	$121,406	$189,013	$19,546,182
233	$67,190	$121,823	$189,013	$19,424,359
234	$66,771	$122,242	$189,013	$19,302,117
235	$66,351	$122,662	$189,013	$19,179,454
236	$65,929	$123,084	$189,013	$19,056,370
237	$65,506	$123,507	$189,013	$18,932,863
238	$65,082	$123,932	$189,013	$18,808,931
239	$64,656	$124,358	$189,013	$18,684,574
240	$64,228	$124,785	$189,013	$18,559,789

第20年供款共

$2,268,161

第20年利息

$798,633

第20年共還本金

$1,469,528

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$63,799	$125,214	$189,013	$18,434,574
242	$63,369	$125,645	$189,013	$18,308,930
243	$62,937	$126,076	$189,013	$18,182,853
244	$62,504	$126,510	$189,013	$18,056,344
245	$62,069	$126,945	$189,013	$17,929,399
246	$61,632	$127,381	$189,013	$17,802,018
247	$61,194	$127,819	$189,013	$17,674,199
248	$60,755	$128,258	$189,013	$17,545,940
249	$60,314	$128,699	$189,013	$17,417,241
250	$59,872	$129,142	$189,013	$17,288,100
251	$59,428	$129,586	$189,013	$17,158,514
252	$58,982	$130,031	$189,013	$17,028,483

第21年供款共

$2,268,161

第21年利息

$736,855

第21年共還本金

$1,531,305

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$58,535	$130,478	$189,013	$16,898,005
254	$58,087	$130,927	$189,013	$16,767,079
255	$57,637	$131,377	$189,013	$16,635,702
256	$57,185	$131,828	$189,013	$16,503,874
257	$56,732	$132,281	$189,013	$16,371,593
258	$56,277	$132,736	$189,013	$16,238,856
259	$55,821	$133,192	$189,013	$16,105,664
260	$55,363	$133,650	$189,013	$15,972,014
261	$54,904	$134,110	$189,013	$15,837,904
262	$54,443	$134,571	$189,013	$15,703,334
263	$53,980	$135,033	$189,013	$15,568,301
264	$53,516	$135,497	$189,013	$15,432,803

第22年供款共

$2,268,161

第22年利息

$672,481

第22年共還本金

$1,595,680

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$53,050	$135,963	$189,013	$15,296,840
266	$52,583	$136,431	$189,013	$15,160,410
267	$52,114	$136,899	$189,013	$15,023,510
268	$51,643	$137,370	$189,013	$14,886,140
269	$51,171	$137,842	$189,013	$14,748,298
270	$50,697	$138,316	$189,013	$14,609,982
271	$50,222	$138,792	$189,013	$14,471,190
272	$49,745	$139,269	$189,013	$14,331,921
273	$49,266	$139,747	$189,013	$14,192,174
274	$48,786	$140,228	$189,013	$14,051,946
275	$48,304	$140,710	$189,013	$13,911,236
276	$47,820	$141,194	$189,013	$13,770,043

第23年供款共

$2,268,161

第23年利息

$605,400

第23年共還本金

$1,662,760

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$47,335	$141,679	$189,013	$13,628,364
278	$46,848	$142,166	$189,013	$13,486,198
279	$46,359	$142,655	$189,013	$13,343,543
280	$45,868	$143,145	$189,013	$13,200,398
281	$45,376	$143,637	$189,013	$13,056,761
282	$44,883	$144,131	$189,013	$12,912,631
283	$44,387	$144,626	$189,013	$12,768,004
284	$43,890	$145,123	$189,013	$12,622,881
285	$43,391	$145,622	$189,013	$12,477,259
286	$42,891	$146,123	$189,013	$12,331,136
287	$42,388	$146,625	$189,013	$12,184,511
288	$41,884	$147,129	$189,013	$12,037,382

第24年供款共

$2,268,161

第24年利息

$535,500

第24年共還本金

$1,732,661

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$41,378	$147,635	$189,013	$11,889,747
290	$40,871	$148,142	$189,013	$11,741,604
291	$40,362	$148,652	$189,013	$11,592,953
292	$39,851	$149,163	$189,013	$11,443,790
293	$39,338	$149,675	$189,013	$11,294,115
294	$38,824	$150,190	$189,013	$11,143,925
295	$38,307	$150,706	$189,013	$10,993,219
296	$37,789	$151,224	$189,013	$10,841,995
297	$37,269	$151,744	$189,013	$10,690,251
298	$36,748	$152,266	$189,013	$10,537,985
299	$36,224	$152,789	$189,013	$10,385,196
300	$35,699	$153,314	$189,013	$10,231,882

第25年供款共

$2,268,161

第25年利息

$462,661

第25年共還本金

$1,805,500

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$35,172	$153,841	$189,013	$10,078,040
302	$34,643	$154,370	$189,013	$9,923,670
303	$34,113	$154,901	$189,013	$9,768,769
304	$33,580	$155,433	$189,013	$9,613,336
305	$33,046	$155,968	$189,013	$9,457,368
306	$32,510	$156,504	$189,013	$9,300,865
307	$31,972	$157,042	$189,013	$9,143,823
308	$31,432	$157,582	$189,013	$8,986,242
309	$30,890	$158,123	$189,013	$8,828,118
310	$30,347	$158,667	$189,013	$8,669,452
311	$29,801	$159,212	$189,013	$8,510,240
312	$29,254	$159,759	$189,013	$8,350,480

第26年供款共

$2,268,161

第26年利息

$386,759

第26年共還本金

$1,881,401

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$28,705	$160,309	$189,013	$8,190,171
314	$28,154	$160,860	$189,013	$8,029,312
315	$27,601	$161,413	$189,013	$7,867,899
316	$27,046	$161,967	$189,013	$7,705,932
317	$26,489	$162,524	$189,013	$7,543,407
318	$25,930	$163,083	$189,013	$7,380,324
319	$25,370	$163,644	$189,013	$7,216,681
320	$24,807	$164,206	$189,013	$7,052,475
321	$24,243	$164,771	$189,013	$6,887,704
322	$23,676	$165,337	$189,013	$6,722,367
323	$23,108	$165,905	$189,013	$6,556,462
324	$22,538	$166,476	$189,013	$6,389,987

第27年供款共

$2,268,161

第27年利息

$307,667

第27年共還本金

$1,960,493

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$21,966	$167,048	$189,013	$6,222,939
326	$21,391	$167,622	$189,013	$6,055,317
327	$20,815	$168,198	$189,013	$5,887,119
328	$20,237	$168,776	$189,013	$5,718,342
329	$19,657	$169,357	$189,013	$5,548,986
330	$19,075	$169,939	$189,013	$5,379,047
331	$18,490	$170,523	$189,013	$5,208,524
332	$17,904	$171,109	$189,013	$5,037,415
333	$17,316	$171,697	$189,013	$4,865,717
334	$16,726	$172,287	$189,013	$4,693,430
335	$16,134	$172,880	$189,013	$4,520,550
336	$15,539	$173,474	$189,013	$4,347,076

第28年供款共

$2,268,161

第28年利息

$225,250

第28年共還本金

$2,042,910

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$14,943	$174,070	$189,013	$4,173,006
338	$14,345	$174,669	$189,013	$3,998,337
339	$13,744	$175,269	$189,013	$3,823,068
340	$13,142	$175,872	$189,013	$3,647,197
341	$12,537	$176,476	$189,013	$3,470,720
342	$11,931	$177,083	$189,013	$3,293,638
343	$11,322	$177,692	$189,013	$3,115,946
344	$10,711	$178,302	$189,013	$2,937,644
345	$10,098	$178,915	$189,013	$2,758,728
346	$9,483	$179,530	$189,013	$2,579,198
347	$8,866	$180,147	$189,013	$2,399,051
348	$8,247	$180,767	$189,013	$2,218,284

第29年供款共

$2,268,161

第29年利息

$139,369

第29年共還本金

$2,128,792

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$7,625	$181,388	$189,013	$2,036,896
350	$7,002	$182,012	$189,013	$1,854,885
351	$6,376	$182,637	$189,013	$1,672,247
352	$5,748	$183,265	$189,013	$1,488,982
353	$5,118	$183,895	$189,013	$1,305,087
354	$4,486	$184,527	$189,013	$1,120,560
355	$3,852	$185,161	$189,013	$935,399
356	$3,215	$185,798	$189,013	$749,601
357	$2,577	$186,437	$189,013	$563,164
358	$1,936	$187,078	$189,013	$376,086
359	$1,293	$187,721	$189,013	$188,366
360	$648	$188,366	$189,013	$0

第30年供款共

$2,268,161

第30年利息

$49,877

第30年共還本金

$2,218,284

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$97,467,323

免责声明

笋盘推介

西贡 傲泷 D座

马鞍山 迎海 第02期 星湾 第20座

清水湾 满湖花园

按揭保险费
info

西贡傲泷 D座

马鞍山迎海第02期星湾第20座

清水湾满湖花园