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$103,164,828

每月供款
$200,064

首期

$27,520,000

总贷款额

$41,280,000

總利息

$30,742,828

印花税

$2,924,000

其他

$698,000

置业成本总预算

HK$31,142,000

$400,127

置业成本总预算

HK$31,142,000

首期

$27,520,000
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

$400,127

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

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

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

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

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

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

利率	15年	20年	25年	30年
1.000	$247,059	$189,844	$155,573	$132,773
1.500	$256,243	$199,195	$165,094	$142,466
2.000	$265,640	$208,829	$174,967	$152,579
2.500	$275,251	$218,744	$185,189	$163,106
3.000	$285,072	$228,938	$195,754	$174,038
3.500	$295,104	$239,407	$206,657	$185,366
4.000	$305,343	$250,149	$217,891	$197,077
4.125	$307,935	$252,876	$220,750	$200,063
4.500	$315,789	$261,158	$229,448	$209,160
5.000	$326,440	$272,430	$241,319	$221,600
5.500	$337,292	$283,960	$253,495	$234,383
6.000	$348,344	$295,743	$265,968	$247,494

每月供款$200,064

年期

30年

贷款金额

$41,280,000

總利息

$30,742,828

总贷款连利息

$72,022,828

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$141,900	$58,163	$200,063	$41,221,837
2	$141,700	$58,363	$200,063	$41,163,473
3	$141,499	$58,564	$200,063	$41,104,909
4	$141,298	$58,765	$200,063	$41,046,144
5	$141,096	$58,967	$200,063	$40,987,177
6	$140,893	$59,170	$200,063	$40,928,007
7	$140,690	$59,373	$200,063	$40,868,633
8	$140,486	$59,577	$200,063	$40,809,056
9	$140,281	$59,782	$200,063	$40,749,274
10	$140,076	$59,988	$200,063	$40,689,286
11	$139,869	$60,194	$200,063	$40,629,092
12	$139,663	$60,401	$200,063	$40,568,691

第1年供款共

$2,400,761

第1年利息

$1,689,452

第1年共還本金

$711,309

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$139,455	$60,609	$200,063	$40,508,082
14	$139,247	$60,817	$200,063	$40,447,265
15	$139,037	$61,026	$200,063	$40,386,240
16	$138,828	$61,236	$200,063	$40,325,004
17	$138,617	$61,446	$200,063	$40,263,558
18	$138,406	$61,657	$200,063	$40,201,900
19	$138,194	$61,869	$200,063	$40,140,031
20	$137,981	$62,082	$200,063	$40,077,949
21	$137,768	$62,295	$200,063	$40,015,653
22	$137,554	$62,510	$200,063	$39,953,144
23	$137,339	$62,724	$200,063	$39,890,419
24	$137,123	$62,940	$200,063	$39,827,479

第2年供款共

$2,400,761

第2年利息

$1,659,549

第2年共還本金

$741,212

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$136,907	$63,156	$200,063	$39,764,323
26	$136,690	$63,374	$200,063	$39,700,949
27	$136,472	$63,591	$200,063	$39,637,358
28	$136,253	$63,810	$200,063	$39,573,548
29	$136,034	$64,029	$200,063	$39,509,518
30	$135,814	$64,249	$200,063	$39,445,269
31	$135,593	$64,470	$200,063	$39,380,799
32	$135,371	$64,692	$200,063	$39,316,107
33	$135,149	$64,914	$200,063	$39,251,192
34	$134,926	$65,137	$200,063	$39,186,055
35	$134,702	$65,361	$200,063	$39,120,694
36	$134,477	$65,586	$200,063	$39,055,108

第3年供款共

$2,400,761

第3年利息

$1,628,389

第3年共還本金

$772,371

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$134,252	$65,811	$200,063	$38,989,296
38	$134,026	$66,038	$200,063	$38,923,258
39	$133,799	$66,265	$200,063	$38,856,994
40	$133,571	$66,492	$200,063	$38,790,501
41	$133,342	$66,721	$200,063	$38,723,780
42	$133,113	$66,950	$200,063	$38,656,830
43	$132,883	$67,181	$200,063	$38,589,649
44	$132,652	$67,411	$200,063	$38,522,238
45	$132,420	$67,643	$200,063	$38,454,595
46	$132,188	$67,876	$200,063	$38,386,719
47	$131,954	$68,109	$200,063	$38,318,610
48	$131,720	$68,343	$200,063	$38,250,267

第4年供款共

$2,400,761

第4年利息

$1,595,920

第4年共還本金

$804,841

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$131,485	$68,578	$200,063	$38,181,688
50	$131,250	$68,814	$200,063	$38,112,875
51	$131,013	$69,050	$200,063	$38,043,824
52	$130,776	$69,288	$200,063	$37,974,536
53	$130,537	$69,526	$200,063	$37,905,010
54	$130,298	$69,765	$200,063	$37,835,246
55	$130,059	$70,005	$200,063	$37,765,241
56	$129,818	$70,245	$200,063	$37,694,995
57	$129,577	$70,487	$200,063	$37,624,508
58	$129,334	$70,729	$200,063	$37,553,779
59	$129,091	$70,972	$200,063	$37,482,807
60	$128,847	$71,216	$200,063	$37,411,591

第5年供款共

$2,400,761

第5年利息

$1,562,085

第5年共還本金

$838,676

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$128,602	$71,461	$200,063	$37,340,130
62	$128,357	$71,707	$200,063	$37,268,423
63	$128,110	$71,953	$200,063	$37,196,470
64	$127,863	$72,201	$200,063	$37,124,269
65	$127,615	$72,449	$200,063	$37,051,821
66	$127,366	$72,698	$200,063	$36,979,123
67	$127,116	$72,948	$200,063	$36,906,175
68	$126,865	$73,198	$200,063	$36,832,977
69	$126,613	$73,450	$200,063	$36,759,527
70	$126,361	$73,703	$200,063	$36,685,824
71	$126,108	$73,956	$200,063	$36,611,868
72	$125,853	$74,210	$200,063	$36,537,658

第6年供款共

$2,400,761

第6年利息

$1,526,828

第6年共還本金

$873,933

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$125,598	$74,465	$200,063	$36,463,193
74	$125,342	$74,721	$200,063	$36,388,472
75	$125,085	$74,978	$200,063	$36,313,494
76	$124,828	$75,236	$200,063	$36,238,258
77	$124,569	$75,494	$200,063	$36,162,763
78	$124,309	$75,754	$200,063	$36,087,010
79	$124,049	$76,014	$200,063	$36,010,995
80	$123,788	$76,276	$200,063	$35,934,720
81	$123,526	$76,538	$200,063	$35,858,182
82	$123,262	$76,801	$200,063	$35,781,381
83	$122,998	$77,065	$200,063	$35,704,316
84	$122,734	$77,330	$200,063	$35,626,986

第7年供款共

$2,400,761

第7年利息

$1,490,089

第7年共還本金

$910,672

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$122,468	$77,596	$200,063	$35,549,390
86	$122,201	$77,862	$200,063	$35,471,528
87	$121,933	$78,130	$200,063	$35,393,398
88	$121,665	$78,399	$200,063	$35,314,999
89	$121,395	$78,668	$200,063	$35,236,331
90	$121,125	$78,939	$200,063	$35,157,393
91	$120,854	$79,210	$200,063	$35,078,183
92	$120,581	$79,482	$200,063	$34,998,701
93	$120,308	$79,755	$200,063	$34,918,945
94	$120,034	$80,030	$200,063	$34,838,916
95	$119,759	$80,305	$200,063	$34,758,611
96	$119,483	$80,581	$200,063	$34,678,031

第8年供款共

$2,400,761

第8年利息

$1,451,805

第8年共還本金

$948,956

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$119,206	$80,858	$200,063	$34,597,173
98	$118,928	$81,136	$200,063	$34,516,037
99	$118,649	$81,415	$200,063	$34,434,623
100	$118,369	$81,694	$200,063	$34,352,928
101	$118,088	$81,975	$200,063	$34,270,953
102	$117,806	$82,257	$200,063	$34,188,696
103	$117,524	$82,540	$200,063	$34,106,156
104	$117,240	$82,823	$200,063	$34,023,333
105	$116,955	$83,108	$200,063	$33,940,225
106	$116,670	$83,394	$200,063	$33,856,831
107	$116,383	$83,681	$200,063	$33,773,150
108	$116,095	$83,968	$200,063	$33,689,182

第9年供款共

$2,400,761

第9年利息

$1,411,912

第9年共還本金

$988,849

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$115,807	$84,257	$200,063	$33,604,925
110	$115,517	$84,546	$200,063	$33,520,379
111	$115,226	$84,837	$200,063	$33,435,542
112	$114,935	$85,129	$200,063	$33,350,413
113	$114,642	$85,421	$200,063	$33,264,991
114	$114,348	$85,715	$200,063	$33,179,276
115	$114,054	$86,010	$200,063	$33,093,267
116	$113,758	$86,305	$200,063	$33,006,962
117	$113,461	$86,602	$200,063	$32,920,360
118	$113,164	$86,900	$200,063	$32,833,460
119	$112,865	$87,198	$200,063	$32,746,262
120	$112,565	$87,498	$200,063	$32,658,763

第10年供款共

$2,400,761

第10年利息

$1,370,342

第10年共還本金

$1,030,419

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$112,264	$87,799	$200,063	$32,570,964
122	$111,963	$88,101	$200,063	$32,482,864
123	$111,660	$88,404	$200,063	$32,394,460
124	$111,356	$88,707	$200,063	$32,305,753
125	$111,051	$89,012	$200,063	$32,216,740
126	$110,745	$89,318	$200,063	$32,127,422
127	$110,438	$89,625	$200,063	$32,037,797
128	$110,130	$89,933	$200,063	$31,947,863
129	$109,821	$90,243	$200,063	$31,857,620
130	$109,511	$90,553	$200,063	$31,767,068
131	$109,199	$90,864	$200,063	$31,676,204
132	$108,887	$91,176	$200,063	$31,585,027

第11年供款共

$2,400,761

第11年利息

$1,327,025

第11年共還本金

$1,073,736

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$108,574	$91,490	$200,063	$31,493,537
134	$108,259	$91,804	$200,063	$31,401,733
135	$107,943	$92,120	$200,063	$31,309,613
136	$107,627	$92,437	$200,063	$31,217,176
137	$107,309	$92,754	$200,063	$31,124,422
138	$106,990	$93,073	$200,063	$31,031,349
139	$106,670	$93,393	$200,063	$30,937,955
140	$106,349	$93,714	$200,063	$30,844,241
141	$106,027	$94,036	$200,063	$30,750,205
142	$105,704	$94,360	$200,063	$30,655,845
143	$105,379	$94,684	$200,063	$30,561,161
144	$105,054	$95,009	$200,063	$30,466,152

第12年供款共

$2,400,761

第12年利息

$1,281,886

第12年共還本金

$1,118,875

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$104,727	$95,336	$200,063	$30,370,816
146	$104,400	$95,664	$200,063	$30,275,152
147	$104,071	$95,993	$200,063	$30,179,160
148	$103,741	$96,323	$200,063	$30,082,837
149	$103,410	$96,654	$200,063	$29,986,184
150	$103,078	$96,986	$200,063	$29,889,198
151	$102,744	$97,319	$200,063	$29,791,878
152	$102,410	$97,654	$200,063	$29,694,224
153	$102,074	$97,990	$200,063	$29,596,235
154	$101,737	$98,326	$200,063	$29,497,909
155	$101,399	$98,664	$200,063	$29,399,244
156	$101,060	$99,004	$200,063	$29,300,241

第13年供款共

$2,400,761

第13年利息

$1,234,850

第13年共還本金

$1,165,911

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$100,720	$99,344	$200,063	$29,200,897
158	$100,378	$99,685	$200,063	$29,101,212
159	$100,035	$100,028	$200,063	$29,001,184
160	$99,692	$100,372	$200,063	$28,900,812
161	$99,347	$100,717	$200,063	$28,800,095
162	$99,000	$101,063	$200,063	$28,699,032
163	$98,653	$101,410	$200,063	$28,597,621
164	$98,304	$101,759	$200,063	$28,495,862
165	$97,955	$102,109	$200,063	$28,393,753
166	$97,604	$102,460	$200,063	$28,291,293
167	$97,251	$102,812	$200,063	$28,188,481
168	$96,898	$103,166	$200,063	$28,085,316

第14年供款共

$2,400,761

第14年利息

$1,185,836

第14年共還本金

$1,214,925

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$96,543	$103,520	$200,063	$27,981,796
170	$96,187	$103,876	$200,063	$27,877,920
171	$95,830	$104,233	$200,063	$27,773,687
172	$95,472	$104,591	$200,063	$27,669,095
173	$95,113	$104,951	$200,063	$27,564,144
174	$94,752	$105,312	$200,063	$27,458,833
175	$94,390	$105,674	$200,063	$27,353,159
176	$94,026	$106,037	$200,063	$27,247,122
177	$93,662	$106,401	$200,063	$27,140,721
178	$93,296	$106,767	$200,063	$27,033,954
179	$92,929	$107,134	$200,063	$26,926,819
180	$92,561	$107,502	$200,063	$26,819,317

第15年供款共

$2,400,761

第15年利息

$1,134,762

第15年共還本金

$1,265,999

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$92,191	$107,872	$200,063	$26,711,445
182	$91,821	$108,243	$200,063	$26,603,202
183	$91,449	$108,615	$200,063	$26,494,587
184	$91,075	$108,988	$200,063	$26,385,599
185	$90,700	$109,363	$200,063	$26,276,236
186	$90,325	$109,739	$200,063	$26,166,497
187	$89,947	$110,116	$200,063	$26,056,381
188	$89,569	$110,495	$200,063	$25,945,886
189	$89,189	$110,874	$200,063	$25,835,012
190	$88,808	$111,256	$200,063	$25,723,757
191	$88,425	$111,638	$200,063	$25,612,119
192	$88,042	$112,022	$200,063	$25,500,097

第16年供款共

$2,400,761

第16年利息

$1,081,541

第16年共還本金

$1,319,220

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$87,657	$112,407	$200,063	$25,387,690
194	$87,270	$112,793	$200,063	$25,274,897
195	$86,882	$113,181	$200,063	$25,161,716
196	$86,493	$113,570	$200,063	$25,048,146
197	$86,103	$113,960	$200,063	$24,934,185
198	$85,711	$114,352	$200,063	$24,819,833
199	$85,318	$114,745	$200,063	$24,705,088
200	$84,924	$115,140	$200,063	$24,589,948
201	$84,528	$115,535	$200,063	$24,474,413
202	$84,131	$115,933	$200,063	$24,358,480
203	$83,732	$116,331	$200,063	$24,242,149
204	$83,332	$116,731	$200,063	$24,125,418

第17年供款共

$2,400,761

第17年利息

$1,026,082

第17年共還本金

$1,374,679

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$82,931	$117,132	$200,063	$24,008,286
206	$82,528	$117,535	$200,063	$23,890,751
207	$82,124	$117,939	$200,063	$23,772,812
208	$81,719	$118,344	$200,063	$23,654,468
209	$81,312	$118,751	$200,063	$23,535,716
210	$80,904	$119,159	$200,063	$23,416,557
211	$80,494	$119,569	$200,063	$23,296,988
212	$80,083	$119,980	$200,063	$23,177,008
213	$79,671	$120,392	$200,063	$23,056,616
214	$79,257	$120,806	$200,063	$22,935,809
215	$78,842	$121,222	$200,063	$22,814,588
216	$78,425	$121,638	$200,063	$22,692,949

第18年供款共

$2,400,761

第18年利息

$968,292

第18年共還本金

$1,432,469

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$78,007	$122,056	$200,063	$22,570,893
218	$77,587	$122,476	$200,063	$22,448,417
219	$77,166	$122,897	$200,063	$22,325,520
220	$76,744	$123,319	$200,063	$22,202,201
221	$76,320	$123,743	$200,063	$22,078,457
222	$75,895	$124,169	$200,063	$21,954,289
223	$75,468	$124,596	$200,063	$21,829,693
224	$75,040	$125,024	$200,063	$21,704,669
225	$74,610	$125,454	$200,063	$21,579,216
226	$74,179	$125,885	$200,063	$21,453,331
227	$73,746	$126,318	$200,063	$21,327,013
228	$73,312	$126,752	$200,063	$21,200,261

第19年供款共

$2,400,761

第19年利息

$908,073

第19年共還本金

$1,492,688

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$72,876	$127,188	$200,063	$21,073,074
230	$72,439	$127,625	$200,063	$20,945,449
231	$72,000	$128,063	$200,063	$20,817,386
232	$71,560	$128,504	$200,063	$20,688,882
233	$71,118	$128,945	$200,063	$20,559,937
234	$70,675	$129,389	$200,063	$20,430,548
235	$70,230	$129,833	$200,063	$20,300,715
236	$69,784	$130,280	$200,063	$20,170,435
237	$69,336	$130,728	$200,063	$20,039,707
238	$68,886	$131,177	$200,063	$19,908,530
239	$68,436	$131,628	$200,063	$19,776,903
240	$67,983	$132,080	$200,063	$19,644,822

第20年供款共

$2,400,761

第20年利息

$845,322

第20年共還本金

$1,555,439

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$67,529	$132,534	$200,063	$19,512,288
242	$67,073	$132,990	$200,063	$19,379,298
243	$66,616	$133,447	$200,063	$19,245,851
244	$66,158	$133,906	$200,063	$19,111,945
245	$65,697	$134,366	$200,063	$18,977,579
246	$65,235	$134,828	$200,063	$18,842,751
247	$64,772	$135,291	$200,063	$18,707,460
248	$64,307	$135,757	$200,063	$18,571,703
249	$63,840	$136,223	$200,063	$18,435,480
250	$63,372	$136,691	$200,063	$18,298,789
251	$62,902	$137,161	$200,063	$18,161,627
252	$62,431	$137,633	$200,063	$18,023,994

第21年供款共

$2,400,761

第21年利息

$779,933

第21年共還本金

$1,620,828

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$61,957	$138,106	$200,063	$17,885,888
254	$61,483	$138,581	$200,063	$17,747,308
255	$61,006	$139,057	$200,063	$17,608,251
256	$60,528	$139,535	$200,063	$17,468,716
257	$60,049	$140,015	$200,063	$17,328,701
258	$59,567	$140,496	$200,063	$17,188,205
259	$59,084	$140,979	$200,063	$17,047,226
260	$58,600	$141,464	$200,063	$16,905,762
261	$58,114	$141,950	$200,063	$16,763,813
262	$57,626	$142,438	$200,063	$16,621,375
263	$57,136	$142,927	$200,063	$16,478,447
264	$56,645	$143,419	$200,063	$16,335,029

第22年供款共

$2,400,761

第22年利息

$711,795

第22年共還本金

$1,688,966

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$56,152	$143,912	$200,063	$16,191,117
266	$55,657	$144,406	$200,063	$16,046,710
267	$55,161	$144,903	$200,063	$15,901,808
268	$54,662	$145,401	$200,063	$15,756,407
269	$54,163	$145,901	$200,063	$15,610,506
270	$53,661	$146,402	$200,063	$15,464,104
271	$53,158	$146,906	$200,063	$15,317,198
272	$52,653	$147,411	$200,063	$15,169,787
273	$52,146	$147,917	$200,063	$15,021,870
274	$51,638	$148,426	$200,063	$14,873,444
275	$51,127	$148,936	$200,063	$14,724,509
276	$50,615	$149,448	$200,063	$14,575,061

第23年供款共

$2,400,761

第23年利息

$640,793

第23年共還本金

$1,759,968

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$50,102	$149,962	$200,063	$14,425,099
278	$49,586	$150,477	$200,063	$14,274,622
279	$49,069	$150,994	$200,063	$14,123,627
280	$48,550	$151,513	$200,063	$13,972,114
281	$48,029	$152,034	$200,063	$13,820,080
282	$47,507	$152,557	$200,063	$13,667,523
283	$46,982	$153,081	$200,063	$13,514,442
284	$46,456	$153,608	$200,063	$13,360,834
285	$45,928	$154,136	$200,063	$13,206,699
286	$45,398	$154,665	$200,063	$13,052,033
287	$44,866	$155,197	$200,063	$12,896,836
288	$44,333	$155,731	$200,063	$12,741,106

第24年供款共

$2,400,761

第24年利息

$566,806

第24年共還本金

$1,833,955

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$43,798	$156,266	$200,063	$12,584,840
290	$43,260	$156,803	$200,063	$12,428,037
291	$42,721	$157,342	$200,063	$12,270,695
292	$42,181	$157,883	$200,063	$12,112,812
293	$41,638	$158,426	$200,063	$11,954,386
294	$41,093	$158,970	$200,063	$11,795,416
295	$40,547	$159,517	$200,063	$11,635,899
296	$39,998	$160,065	$200,063	$11,475,834
297	$39,448	$160,615	$200,063	$11,315,219
298	$38,896	$161,167	$200,063	$11,154,052
299	$38,342	$161,721	$200,063	$10,992,330
300	$37,786	$162,277	$200,063	$10,830,053

第25年供款共

$2,400,761

第25年利息

$489,708

第25年共還本金

$1,911,053

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$37,228	$162,835	$200,063	$10,667,218
302	$36,669	$163,395	$200,063	$10,503,823
303	$36,107	$163,957	$200,063	$10,339,867
304	$35,543	$164,520	$200,063	$10,175,346
305	$34,978	$165,086	$200,063	$10,010,261
306	$34,410	$165,653	$200,063	$9,844,608
307	$33,841	$166,223	$200,063	$9,678,385
308	$33,269	$166,794	$200,063	$9,511,591
309	$32,696	$167,367	$200,063	$9,344,224
310	$32,121	$167,943	$200,063	$9,176,281
311	$31,543	$168,520	$200,063	$9,007,761
312	$30,964	$169,099	$200,063	$8,838,662

第26年供款共

$2,400,761

第26年利息

$409,370

第26年共還本金

$1,991,391

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$30,383	$169,681	$200,063	$8,668,981
314	$29,800	$170,264	$200,063	$8,498,718
315	$29,214	$170,849	$200,063	$8,327,869
316	$28,627	$171,436	$200,063	$8,156,432
317	$28,038	$172,026	$200,063	$7,984,407
318	$27,446	$172,617	$200,063	$7,811,790
319	$26,853	$173,210	$200,063	$7,638,579
320	$26,258	$173,806	$200,063	$7,464,773
321	$25,660	$174,403	$200,063	$7,290,370
322	$25,061	$175,003	$200,063	$7,115,367
323	$24,459	$175,604	$200,063	$6,939,763
324	$23,855	$176,208	$200,063	$6,763,555

第27年供款共

$2,400,761

第27年利息

$325,654

第27年共還本金

$2,075,107

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$23,250	$176,814	$200,063	$6,586,741
326	$22,642	$177,421	$200,063	$6,409,320
327	$22,032	$178,031	$200,063	$6,231,289
328	$21,420	$178,643	$200,063	$6,052,645
329	$20,806	$179,257	$200,063	$5,873,388
330	$20,190	$179,874	$200,063	$5,693,514
331	$19,571	$180,492	$200,063	$5,513,022
332	$18,951	$181,112	$200,063	$5,331,910
333	$18,328	$181,735	$200,063	$5,150,175
334	$17,704	$182,360	$200,063	$4,967,815
335	$17,077	$182,987	$200,063	$4,784,829
336	$16,448	$183,616	$200,063	$4,601,213

第28年供款共

$2,400,761

第28年利息

$238,419

第28年共還本金

$2,162,342

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$15,817	$184,247	$200,063	$4,416,966
338	$15,183	$184,880	$200,063	$4,232,086
339	$14,548	$185,516	$200,063	$4,046,571
340	$13,910	$186,153	$200,063	$3,860,417
341	$13,270	$186,793	$200,063	$3,673,624
342	$12,628	$187,435	$200,063	$3,486,189
343	$11,984	$188,080	$200,063	$3,298,109
344	$11,337	$188,726	$200,063	$3,109,383
345	$10,689	$189,375	$200,063	$2,920,008
346	$10,038	$190,026	$200,063	$2,729,982
347	$9,384	$190,679	$200,063	$2,539,303
348	$8,729	$191,335	$200,063	$2,347,968

第29年供款共

$2,400,761

第29年利息

$147,516

第29年共還本金

$2,253,245

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$8,071	$191,992	$200,063	$2,155,976
350	$7,411	$192,652	$200,063	$1,963,324
351	$6,749	$193,314	$200,063	$1,770,009
352	$6,084	$193,979	$200,063	$1,576,030
353	$5,418	$194,646	$200,063	$1,381,385
354	$4,749	$195,315	$200,063	$1,186,070
355	$4,077	$195,986	$200,063	$990,083
356	$3,403	$196,660	$200,063	$793,423
357	$2,727	$197,336	$200,063	$596,087
358	$2,049	$198,014	$200,063	$398,073
359	$1,368	$198,695	$200,063	$199,378
360	$685	$199,378	$200,063	$0

第30年供款共

$2,400,761

第30年利息

$52,792

第30年共還本金

$2,347,968

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$103,164,828

免责声明

笋盘推介

西贡 溱乔 (公司转让)可泊6车 !!

清水湾 满湖花园

西贡 碧涛花园

大埔 8100' 地皮 全新私泳独立屋

清水湾 泰湖别墅

清水湾 伟景别墅

按揭保险费
info

西贡溱乔 (公司转让)可泊6车 !!

清水湾满湖花园

西贡碧涛花园

大埔 8100' 地皮全新私泳独立屋

清水湾泰湖别墅

清水湾伟景别墅