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$79,850,038

每月供款
$154,846

首期

$21,300,000

总贷款额

$31,950,000

總利息

$23,794,413

印花税

$2,263,125

其他

$542,500

置业成本总预算

HK$24,105,625

$309,691

置业成本总预算

HK$24,105,625

首期

$21,300,000
印花税

$2,263,125
- AVD
  
  $2,263,125
律师费

$ 10,000
代理佣金

$532,500
按揭保险费

不适用

$309,691

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

清水湾银线湾金钻全海

thumb_up

3巨套房海滨渡假生活

实

1,888 呎

@28,496

建

2,300 呎

@23,391

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇 pets 爱竉必选

售$5,380 万

实

1,888 呎

@28,496

建

2,300 呎

@23,391

售$5,380 万

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇 pets 爱竉必选

西贡大网仔路

thumb_up

如置身无人岛

建

2,100 呎

@25,619

local_fire_department 至HIT real_estate_agent 罕有放盘

售$5,380 万

建

2,100 呎

@25,619

售$5,380 万

local_fire_department 至HIT real_estate_agent 罕有放盘

马鞍山迎海第04期骏岸第07座

thumb_up

*罕有复式*私人泳池*天与海视觉冲击*日与夜心灵享受*

实

2,836 呎

@18,688

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 local_offer 低水笋价

售$5,300 万

实

2,836 呎

@18,688

售$5,300 万

local_fire_department 至HIT 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	$191,219	$146,936	$120,411	$102,764
1.500	$198,327	$154,173	$127,780	$110,266
2.000	$205,601	$161,630	$135,421	$118,093
2.500	$213,039	$169,304	$143,333	$126,241
3.000	$220,641	$177,194	$151,511	$134,702
3.500	$228,405	$185,297	$159,949	$143,470
4.000	$236,330	$193,611	$168,644	$152,534
4.125	$238,337	$195,722	$170,857	$154,846
4.500	$244,415	$202,131	$177,588	$161,886
5.000	$252,659	$210,856	$186,777	$171,515
5.500	$261,058	$219,780	$196,201	$181,409
6.000	$269,612	$228,900	$205,854	$191,556

每月供款$154,846

年期

30年

贷款金额

$31,950,000

總利息

$23,794,413

总贷款连利息

$55,744,413

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$109,828	$45,017	$154,846	$31,904,983
2	$109,673	$45,172	$154,846	$31,859,810
3	$109,518	$45,327	$154,846	$31,814,483
4	$109,362	$45,483	$154,846	$31,769,000
5	$109,206	$45,640	$154,846	$31,723,360
6	$109,049	$45,797	$154,846	$31,677,563
7	$108,892	$45,954	$154,846	$31,631,609
8	$108,734	$46,112	$154,846	$31,585,497
9	$108,575	$46,270	$154,846	$31,539,227
10	$108,416	$46,429	$154,846	$31,492,797
11	$108,256	$46,589	$154,846	$31,446,208
12	$108,096	$46,749	$154,846	$31,399,459

第1年供款共

$1,858,147

第1年利息

$1,307,606

第1年共還本金

$550,541

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$107,936	$46,910	$154,846	$31,352,549
14	$107,774	$47,071	$154,846	$31,305,478
15	$107,613	$47,233	$154,846	$31,258,245
16	$107,450	$47,395	$154,846	$31,210,850
17	$107,287	$47,558	$154,846	$31,163,291
18	$107,124	$47,722	$154,846	$31,115,570
19	$106,960	$47,886	$154,846	$31,067,684
20	$106,795	$48,050	$154,846	$31,019,633
21	$106,630	$48,216	$154,846	$30,971,418
22	$106,464	$48,381	$154,846	$30,923,036
23	$106,298	$48,548	$154,846	$30,874,489
24	$106,131	$48,715	$154,846	$30,825,774

第2年供款共

$1,858,147

第2年利息

$1,284,462

第2年共還本金

$573,685

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$105,964	$48,882	$154,846	$30,776,892
26	$105,796	$49,050	$154,846	$30,727,842
27	$105,627	$49,219	$154,846	$30,678,624
28	$105,458	$49,388	$154,846	$30,629,236
29	$105,288	$49,558	$154,846	$30,579,678
30	$105,118	$49,728	$154,846	$30,529,950
31	$104,947	$49,899	$154,846	$30,480,051
32	$104,775	$50,070	$154,846	$30,429,981
33	$104,603	$50,243	$154,846	$30,379,738
34	$104,430	$50,415	$154,846	$30,329,323
35	$104,257	$50,589	$154,846	$30,278,735
36	$104,083	$50,762	$154,846	$30,227,972

第3年供款共

$1,858,147

第3年利息

$1,260,345

第3年共還本金

$597,802

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$103,909	$50,937	$154,846	$30,177,035
38	$103,734	$51,112	$154,846	$30,125,923
39	$103,558	$51,288	$154,846	$30,074,635
40	$103,382	$51,464	$154,846	$30,023,171
41	$103,205	$51,641	$154,846	$29,971,530
42	$103,027	$51,818	$154,846	$29,919,712
43	$102,849	$51,997	$154,846	$29,867,715
44	$102,670	$52,175	$154,846	$29,815,540
45	$102,491	$52,355	$154,846	$29,763,185
46	$102,311	$52,535	$154,846	$29,710,651
47	$102,130	$52,715	$154,846	$29,657,936
48	$101,949	$52,896	$154,846	$29,605,039

第4年供款共

$1,858,147

第4年利息

$1,235,214

第4年共還本金

$622,933

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$101,767	$53,078	$154,846	$29,551,961
50	$101,585	$53,261	$154,846	$29,498,700
51	$101,402	$53,444	$154,846	$29,445,256
52	$101,218	$53,628	$154,846	$29,391,629
53	$101,034	$53,812	$154,846	$29,337,817
54	$100,849	$53,997	$154,846	$29,283,820
55	$100,663	$54,182	$154,846	$29,229,638
56	$100,477	$54,369	$154,846	$29,175,269
57	$100,290	$54,556	$154,846	$29,120,713
58	$100,102	$54,743	$154,846	$29,065,970
59	$99,914	$54,931	$154,846	$29,011,039
60	$99,725	$55,120	$154,846	$28,955,919

第5年供款共

$1,858,147

第5年利息

$1,209,027

第5年共還本金

$649,120

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$99,536	$55,310	$154,846	$28,900,609
62	$99,346	$55,500	$154,846	$28,845,109
63	$99,155	$55,691	$154,846	$28,789,419
64	$98,964	$55,882	$154,846	$28,733,537
65	$98,772	$56,074	$154,846	$28,677,463
66	$98,579	$56,267	$154,846	$28,621,196
67	$98,385	$56,460	$154,846	$28,564,736
68	$98,191	$56,654	$154,846	$28,508,081
69	$97,997	$56,849	$154,846	$28,451,232
70	$97,801	$57,044	$154,846	$28,394,188
71	$97,605	$57,241	$154,846	$28,336,947
72	$97,408	$57,437	$154,846	$28,279,510

第6年供款共

$1,858,147

第6年利息

$1,181,738

第6年共還本金

$676,409

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$97,211	$57,635	$154,846	$28,221,875
74	$97,013	$57,833	$154,846	$28,164,042
75	$96,814	$58,032	$154,846	$28,106,011
76	$96,614	$58,231	$154,846	$28,047,779
77	$96,414	$58,431	$154,846	$27,989,348
78	$96,213	$58,632	$154,846	$27,930,716
79	$96,012	$58,834	$154,846	$27,871,882
80	$95,810	$59,036	$154,846	$27,812,846
81	$95,607	$59,239	$154,846	$27,753,607
82	$95,403	$59,443	$154,846	$27,694,165
83	$95,199	$59,647	$154,846	$27,634,518
84	$94,994	$59,852	$154,846	$27,574,666

第7年供款共

$1,858,147

第7年利息

$1,153,303

第7年共還本金

$704,844

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$94,788	$60,058	$154,846	$27,514,608
86	$94,581	$60,264	$154,846	$27,454,344
87	$94,374	$60,471	$154,846	$27,393,873
88	$94,166	$60,679	$154,846	$27,333,194
89	$93,958	$60,888	$154,846	$27,272,306
90	$93,749	$61,097	$154,846	$27,211,209
91	$93,539	$61,307	$154,846	$27,149,902
92	$93,328	$61,518	$154,846	$27,088,384
93	$93,116	$61,729	$154,846	$27,026,655
94	$92,904	$61,941	$154,846	$26,964,713
95	$92,691	$62,154	$154,846	$26,902,559
96	$92,478	$62,368	$154,846	$26,840,191

第8年供款共

$1,858,147

第8年利息

$1,123,672

第8年共還本金

$734,475

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$92,263	$62,582	$154,846	$26,777,608
98	$92,048	$62,798	$154,846	$26,714,811
99	$91,832	$63,013	$154,846	$26,651,797
100	$91,616	$63,230	$154,846	$26,588,567
101	$91,398	$63,447	$154,846	$26,525,120
102	$91,180	$63,665	$154,846	$26,461,455
103	$90,961	$63,884	$154,846	$26,397,570
104	$90,742	$64,104	$154,846	$26,333,466
105	$90,521	$64,324	$154,846	$26,269,142
106	$90,300	$64,545	$154,846	$26,204,597
107	$90,078	$64,767	$154,846	$26,139,829
108	$89,856	$64,990	$154,846	$26,074,839

第9年供款共

$1,858,147

第9年利息

$1,092,796

第9年共還本金

$765,352

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$89,632	$65,213	$154,846	$26,009,626
110	$89,408	$65,438	$154,846	$25,944,188
111	$89,183	$65,662	$154,846	$25,878,526
112	$88,957	$65,888	$154,846	$25,812,638
113	$88,731	$66,115	$154,846	$25,746,523
114	$88,504	$66,342	$154,846	$25,680,181
115	$88,276	$66,570	$154,846	$25,613,611
116	$88,047	$66,799	$154,846	$25,546,813
117	$87,817	$67,028	$154,846	$25,479,784
118	$87,587	$67,259	$154,846	$25,412,525
119	$87,356	$67,490	$154,846	$25,345,035
120	$87,124	$67,722	$154,846	$25,277,313

第10年供款共

$1,858,147

第10年利息

$1,060,621

第10年共還本金

$797,526

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$86,891	$67,955	$154,846	$25,209,358
122	$86,657	$68,188	$154,846	$25,141,170
123	$86,423	$68,423	$154,846	$25,072,747
124	$86,188	$68,658	$154,846	$25,004,089
125	$85,952	$68,894	$154,846	$24,935,195
126	$85,715	$69,131	$154,846	$24,866,064
127	$85,477	$69,368	$154,846	$24,796,696
128	$85,239	$69,607	$154,846	$24,727,089
129	$84,999	$69,846	$154,846	$24,657,243
130	$84,759	$70,086	$154,846	$24,587,156
131	$84,518	$70,327	$154,846	$24,516,829
132	$84,277	$70,569	$154,846	$24,446,260

第11年供款共

$1,858,147

第11年利息

$1,027,094

第11年共還本金

$831,053

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$84,034	$70,812	$154,846	$24,375,448
134	$83,791	$71,055	$154,846	$24,304,393
135	$83,546	$71,299	$154,846	$24,233,094
136	$83,301	$71,544	$154,846	$24,161,550
137	$83,055	$71,790	$154,846	$24,089,760
138	$82,809	$72,037	$154,846	$24,017,723
139	$82,561	$72,285	$154,846	$23,945,438
140	$82,312	$72,533	$154,846	$23,872,905
141	$82,063	$72,782	$154,846	$23,800,122
142	$81,813	$73,033	$154,846	$23,727,090
143	$81,562	$73,284	$154,846	$23,653,806
144	$81,310	$73,536	$154,846	$23,580,270

第12年供款共

$1,858,147

第12年利息

$992,157

第12年共還本金

$865,990

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$81,057	$73,788	$154,846	$23,506,482
146	$80,804	$74,042	$154,846	$23,432,440
147	$80,549	$74,297	$154,846	$23,358,143
148	$80,294	$74,552	$154,846	$23,283,591
149	$80,037	$74,808	$154,846	$23,208,783
150	$79,780	$75,065	$154,846	$23,133,718
151	$79,522	$75,323	$154,846	$23,058,394
152	$79,263	$75,582	$154,846	$22,982,812
153	$79,003	$75,842	$154,846	$22,906,970
154	$78,743	$76,103	$154,846	$22,830,867
155	$78,481	$76,364	$154,846	$22,754,502
156	$78,219	$76,627	$154,846	$22,677,875

第13年供款共

$1,858,147

第13年利息

$955,752

第13年共還本金

$902,395

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$77,955	$76,890	$154,846	$22,600,985
158	$77,691	$77,155	$154,846	$22,523,830
159	$77,426	$77,420	$154,846	$22,446,410
160	$77,160	$77,686	$154,846	$22,368,724
161	$76,892	$77,953	$154,846	$22,290,771
162	$76,625	$78,221	$154,846	$22,212,550
163	$76,356	$78,490	$154,846	$22,134,060
164	$76,086	$78,760	$154,846	$22,055,300
165	$75,815	$79,030	$154,846	$21,976,270
166	$75,543	$79,302	$154,846	$21,896,968
167	$75,271	$79,575	$154,846	$21,817,393
168	$74,997	$79,848	$154,846	$21,737,545

第14年供款共

$1,858,147

第14年利息

$917,816

第14年共還本金

$940,331

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$74,723	$80,123	$154,846	$21,657,422
170	$74,447	$80,398	$154,846	$21,577,024
171	$74,171	$80,675	$154,846	$21,496,349
172	$73,894	$80,952	$154,846	$21,415,397
173	$73,615	$81,230	$154,846	$21,334,167
174	$73,336	$81,509	$154,846	$21,252,658
175	$73,056	$81,790	$154,846	$21,170,868
176	$72,775	$82,071	$154,846	$21,088,797
177	$72,493	$82,353	$154,846	$21,006,444
178	$72,210	$82,636	$154,846	$20,923,809
179	$71,926	$82,920	$154,846	$20,840,889
180	$71,641	$83,205	$154,846	$20,757,684

第15年供款共

$1,858,147

第15年利息

$878,286

第15年共還本金

$979,861

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$71,355	$83,491	$154,846	$20,674,192
182	$71,068	$83,778	$154,846	$20,590,414
183	$70,780	$84,066	$154,846	$20,506,348
184	$70,491	$84,355	$154,846	$20,421,993
185	$70,201	$84,645	$154,846	$20,337,348
186	$69,910	$84,936	$154,846	$20,252,412
187	$69,618	$85,228	$154,846	$20,167,184
188	$69,325	$85,521	$154,846	$20,081,664
189	$69,031	$85,815	$154,846	$19,995,849
190	$68,736	$86,110	$154,846	$19,909,739
191	$68,440	$86,406	$154,846	$19,823,333
192	$68,143	$86,703	$154,846	$19,736,630

第16年供款共

$1,858,147

第16年利息

$837,094

第16年共還本金

$1,021,053

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$67,845	$87,001	$154,846	$19,649,629
194	$67,546	$87,300	$154,846	$19,562,329
195	$67,246	$87,600	$154,846	$19,474,729
196	$66,944	$87,901	$154,846	$19,386,828
197	$66,642	$88,203	$154,846	$19,298,625
198	$66,339	$88,507	$154,846	$19,210,118
199	$66,035	$88,811	$154,846	$19,121,307
200	$65,729	$89,116	$154,846	$19,032,191
201	$65,423	$89,422	$154,846	$18,942,769
202	$65,116	$89,730	$154,846	$18,853,039
203	$64,807	$90,038	$154,846	$18,763,001
204	$64,498	$90,348	$154,846	$18,672,653

第17年供款共

$1,858,147

第17年利息

$794,170

第17年共還本金

$1,063,977

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$64,187	$90,658	$154,846	$18,581,994
206	$63,876	$90,970	$154,846	$18,491,024
207	$63,563	$91,283	$154,846	$18,399,742
208	$63,249	$91,596	$154,846	$18,308,145
209	$62,934	$91,911	$154,846	$18,216,234
210	$62,618	$92,227	$154,846	$18,124,007
211	$62,301	$92,544	$154,846	$18,031,462
212	$61,983	$92,862	$154,846	$17,938,600
213	$61,664	$93,182	$154,846	$17,845,418
214	$61,344	$93,502	$154,846	$17,751,916
215	$61,022	$93,823	$154,846	$17,658,093
216	$60,700	$94,146	$154,846	$17,563,947

第18年供款共

$1,858,147

第18年利息

$749,441

第18年共還本金

$1,108,706

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$60,376	$94,470	$154,846	$17,469,477
218	$60,051	$94,794	$154,846	$17,374,683
219	$59,725	$95,120	$154,846	$17,279,563
220	$59,398	$95,447	$154,846	$17,184,116
221	$59,070	$95,775	$154,846	$17,088,341
222	$58,741	$96,104	$154,846	$16,992,236
223	$58,411	$96,435	$154,846	$16,895,802
224	$58,079	$96,766	$154,846	$16,799,035
225	$57,747	$97,099	$154,846	$16,701,936
226	$57,413	$97,433	$154,846	$16,604,504
227	$57,078	$97,768	$154,846	$16,506,736
228	$56,742	$98,104	$154,846	$16,408,632

第19年供款共

$1,858,147

第19年利息

$702,833

第19年共還本金

$1,155,315

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$56,405	$98,441	$154,846	$16,310,192
230	$56,066	$98,779	$154,846	$16,211,412
231	$55,727	$99,119	$154,846	$16,112,293
232	$55,386	$99,460	$154,846	$16,012,834
233	$55,044	$99,801	$154,846	$15,913,032
234	$54,701	$100,145	$154,846	$15,812,888
235	$54,357	$100,489	$154,846	$15,712,399
236	$54,011	$100,834	$154,846	$15,611,565
237	$53,665	$101,181	$154,846	$15,510,384
238	$53,317	$101,529	$154,846	$15,408,855
239	$52,968	$101,878	$154,846	$15,306,978
240	$52,618	$102,228	$154,846	$15,204,750

第20年供款共

$1,858,147

第20年利息

$654,264

第20年共還本金

$1,203,883

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$52,266	$102,579	$154,846	$15,102,171
242	$51,914	$102,932	$154,846	$14,999,239
243	$51,560	$103,286	$154,846	$14,895,953
244	$51,205	$103,641	$154,846	$14,792,312
245	$50,849	$103,997	$154,846	$14,688,315
246	$50,491	$104,355	$154,846	$14,583,961
247	$50,132	$104,713	$154,846	$14,479,247
248	$49,772	$105,073	$154,846	$14,374,174
249	$49,411	$105,434	$154,846	$14,268,740
250	$49,049	$105,797	$154,846	$14,162,943
251	$48,685	$106,160	$154,846	$14,056,783
252	$48,320	$106,525	$154,846	$13,950,257

第21年供款共

$1,858,147

第21年利息

$603,655

第21年共還本金

$1,254,493

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$47,954	$106,892	$154,846	$13,843,366
254	$47,587	$107,259	$154,846	$13,736,107
255	$47,218	$107,628	$154,846	$13,628,479
256	$46,848	$107,998	$154,846	$13,520,481
257	$46,477	$108,369	$154,846	$13,412,112
258	$46,104	$108,741	$154,846	$13,303,371
259	$45,730	$109,115	$154,846	$13,194,256
260	$45,355	$109,490	$154,846	$13,084,765
261	$44,979	$109,867	$154,846	$12,974,899
262	$44,601	$110,244	$154,846	$12,864,654
263	$44,222	$110,623	$154,846	$12,754,031
264	$43,842	$111,004	$154,846	$12,643,027

第22年供款共

$1,858,147

第22年利息

$550,917

第22年共還本金

$1,307,230

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$43,460	$111,385	$154,846	$12,531,642
266	$43,078	$111,768	$154,846	$12,419,874
267	$42,693	$112,152	$154,846	$12,307,722
268	$42,308	$112,538	$154,846	$12,195,184
269	$41,921	$112,925	$154,846	$12,082,259
270	$41,533	$113,313	$154,846	$11,968,946
271	$41,143	$113,702	$154,846	$11,855,244
272	$40,752	$114,093	$154,846	$11,741,151
273	$40,360	$114,485	$154,846	$11,626,666
274	$39,967	$114,879	$154,846	$11,511,787
275	$39,572	$115,274	$154,846	$11,396,513
276	$39,176	$115,670	$154,846	$11,280,843

第23年供款共

$1,858,147

第23年利息

$495,963

第23年共還本金

$1,362,185

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$38,778	$116,068	$154,846	$11,164,775
278	$38,379	$116,467	$154,846	$11,048,308
279	$37,979	$116,867	$154,846	$10,931,441
280	$37,577	$117,269	$154,846	$10,814,173
281	$37,174	$117,672	$154,846	$10,696,501
282	$36,769	$118,076	$154,846	$10,578,424
283	$36,363	$118,482	$154,846	$10,459,942
284	$35,956	$118,890	$154,846	$10,341,053
285	$35,547	$119,298	$154,846	$10,221,754
286	$35,137	$119,708	$154,846	$10,102,046
287	$34,726	$120,120	$154,846	$9,981,926
288	$34,313	$120,533	$154,846	$9,861,393

第24年供款共

$1,858,147

第24年利息

$438,698

第24年共還本金

$1,419,449

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$33,899	$120,947	$154,846	$9,740,446
290	$33,483	$121,363	$154,846	$9,619,084
291	$33,066	$121,780	$154,846	$9,497,304
292	$32,647	$122,199	$154,846	$9,375,105
293	$32,227	$122,619	$154,846	$9,252,486
294	$31,805	$123,040	$154,846	$9,129,446
295	$31,382	$123,463	$154,846	$9,005,983
296	$30,958	$123,888	$154,846	$8,882,096
297	$30,532	$124,313	$154,846	$8,757,782
298	$30,105	$124,741	$154,846	$8,633,041
299	$29,676	$125,170	$154,846	$8,507,872
300	$29,246	$125,600	$154,846	$8,382,272

第25年供款共

$1,858,147

第25年利息

$379,026

第25年共還本金

$1,479,121

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$28,814	$126,032	$154,846	$8,256,241
302	$28,381	$126,465	$154,846	$8,129,776
303	$27,946	$126,899	$154,846	$8,002,876
304	$27,510	$127,336	$154,846	$7,875,541
305	$27,072	$127,773	$154,846	$7,747,767
306	$26,633	$128,213	$154,846	$7,619,555
307	$26,192	$128,653	$154,846	$7,490,901
308	$25,750	$129,096	$154,846	$7,361,806
309	$25,306	$129,539	$154,846	$7,232,266
310	$24,861	$129,985	$154,846	$7,102,282
311	$24,414	$130,431	$154,846	$6,971,850
312	$23,966	$130,880	$154,846	$6,840,970

第26年供款共

$1,858,147

第26年利息

$316,845

第26年共還本金

$1,541,302

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$23,516	$131,330	$154,846	$6,709,640
314	$23,064	$131,781	$154,846	$6,577,859
315	$22,611	$132,234	$154,846	$6,445,625
316	$22,157	$132,689	$154,846	$6,312,936
317	$21,701	$133,145	$154,846	$6,179,791
318	$21,243	$133,603	$154,846	$6,046,189
319	$20,784	$134,062	$154,846	$5,912,127
320	$20,323	$134,523	$154,846	$5,777,604
321	$19,861	$134,985	$154,846	$5,642,619
322	$19,397	$135,449	$154,846	$5,507,170
323	$18,931	$135,915	$154,846	$5,371,256
324	$18,464	$136,382	$154,846	$5,234,874

第27年供款共

$1,858,147

第27年利息

$252,051

第27年共還本金

$1,606,097

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$17,995	$136,851	$154,846	$5,098,023
326	$17,524	$137,321	$154,846	$4,960,702
327	$17,052	$137,793	$154,846	$4,822,909
328	$16,579	$138,267	$154,846	$4,684,642
329	$16,103	$138,742	$154,846	$4,545,900
330	$15,627	$139,219	$154,846	$4,406,681
331	$15,148	$139,698	$154,846	$4,266,983
332	$14,668	$140,178	$154,846	$4,126,805
333	$14,186	$140,660	$154,846	$3,986,145
334	$13,702	$141,143	$154,846	$3,845,002
335	$13,217	$141,628	$154,846	$3,703,374
336	$12,730	$142,115	$154,846	$3,561,259

第28年供款共

$1,858,147

第28年利息

$184,532

第28年共還本金

$1,673,615

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$12,242	$142,604	$154,846	$3,418,655
338	$11,752	$143,094	$154,846	$3,275,561
339	$11,260	$143,586	$154,846	$3,131,975
340	$10,766	$144,079	$154,846	$2,987,896
341	$10,271	$144,575	$154,846	$2,843,321
342	$9,774	$145,072	$154,846	$2,698,249
343	$9,275	$145,570	$154,846	$2,552,679
344	$8,775	$146,071	$154,846	$2,406,608
345	$8,273	$146,573	$154,846	$2,260,035
346	$7,769	$147,077	$154,846	$2,112,959
347	$7,263	$147,582	$154,846	$1,965,376
348	$6,756	$148,090	$154,846	$1,817,287

第29年供款共

$1,858,147

第29年利息

$114,175

第29年共還本金

$1,743,972

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$6,247	$148,599	$154,846	$1,668,688
350	$5,736	$149,109	$154,846	$1,519,578
351	$5,224	$149,622	$154,846	$1,369,956
352	$4,709	$150,136	$154,846	$1,219,820
353	$4,193	$150,652	$154,846	$1,069,168
354	$3,675	$151,170	$154,846	$917,997
355	$3,156	$151,690	$154,846	$766,307
356	$2,634	$152,211	$154,846	$614,096
357	$2,111	$152,735	$154,846	$461,361
358	$1,586	$153,260	$154,846	$308,102
359	$1,059	$153,786	$154,846	$154,315
360	$530	$154,315	$154,846	$0

第30年供款共

$1,858,147

第30年利息

$40,860

第30年共還本金

$1,817,287

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$79,850,038

免责声明

笋盘推介

清水湾 银线湾 金钻全海

西贡 大网仔路

马鞍山 迎海 第04期 骏岸 第07座

按揭保险费
info

清水湾银线湾金钻全海

西贡大网仔路

马鞍山迎海第04期骏岸第07座