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$224,911,514

每月供款
$436,185

首期

$60,000,000

总贷款额

$90,000,000

總利息

$67,026,514

印花税

$6,375,000

其他

$1,510,000

置业成本总预算

HK$67,885,000

$872,370

置业成本总预算

HK$67,885,000

首期

$60,000,000
印花税

$6,375,000
- AVD
  
  $6,375,000
律师费

$ 10,000
代理佣金

$1,500,000
按揭保险费

不适用

$872,370

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

清水湾飞鹅花园

thumb_up

飞鹅花园

实

2,954 呎

@50,779

建

3,409 呎

@44,001

local_fire_department 至HIT

售$1.5 亿

实

2,954 呎

@50,779

建

3,409 呎

@44,001

售$1.5 亿

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$538,645	$413,905	$339,185	$289,476
1.500	$558,669	$434,291	$359,943	$310,608
2.000	$579,158	$455,295	$381,469	$332,658
2.500	$600,110	$476,913	$403,755	$355,609
3.000	$621,523	$499,138	$426,790	$379,444
3.500	$643,394	$521,964	$450,561	$404,140
4.000	$665,719	$545,382	$475,053	$429,674
4.125	$671,371	$551,328	$481,287	$436,185
4.500	$688,494	$569,384	$500,249	$456,017
5.000	$711,714	$593,960	$526,131	$483,139
5.500	$735,375	$619,099	$552,679	$511,010
6.000	$759,471	$644,788	$579,871	$539,595

每月供款$436,185

年期

30年

贷款金额

$90,000,000

總利息

$67,026,514

总贷款连利息

$157,026,514

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$309,375	$126,810	$436,185	$89,873,190
2	$308,939	$127,246	$436,185	$89,745,945
3	$308,502	$127,683	$436,185	$89,618,261
4	$308,063	$128,122	$436,185	$89,490,140
5	$307,622	$128,562	$436,185	$89,361,577
6	$307,180	$129,004	$436,185	$89,232,573
7	$306,737	$129,448	$436,185	$89,103,125
8	$306,292	$129,893	$436,185	$88,973,232
9	$305,845	$130,339	$436,185	$88,842,893
10	$305,397	$130,787	$436,185	$88,712,106
11	$304,948	$131,237	$436,185	$88,580,869
12	$304,497	$131,688	$436,185	$88,449,181

第1年供款共

$5,234,217

第1年利息

$3,683,398

第1年共還本金

$1,550,819

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$304,044	$132,141	$436,185	$88,317,040
14	$303,590	$132,595	$436,185	$88,184,445
15	$303,134	$133,051	$436,185	$88,051,394
16	$302,677	$133,508	$436,185	$87,917,886
17	$302,218	$133,967	$436,185	$87,783,919
18	$301,757	$134,428	$436,185	$87,649,492
19	$301,295	$134,890	$436,185	$87,514,602
20	$300,831	$135,353	$436,185	$87,379,249
21	$300,366	$135,819	$436,185	$87,243,430
22	$299,899	$136,285	$436,185	$87,107,145
23	$299,431	$136,754	$436,185	$86,970,391
24	$298,961	$137,224	$436,185	$86,833,167

第2年供款共

$5,234,217

第2年利息

$3,618,203

第2年共還本金

$1,616,014

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$298,489	$137,696	$436,185	$86,695,471
26	$298,016	$138,169	$436,185	$86,557,302
27	$297,541	$138,644	$436,185	$86,418,658
28	$297,064	$139,121	$436,185	$86,279,537
29	$296,586	$139,599	$436,185	$86,139,938
30	$296,106	$140,079	$436,185	$85,999,860
31	$295,625	$140,560	$436,185	$85,859,299
32	$295,141	$141,043	$436,185	$85,718,256
33	$294,657	$141,528	$436,185	$85,576,728
34	$294,170	$142,015	$436,185	$85,434,713
35	$293,682	$142,503	$436,185	$85,292,210
36	$293,192	$142,993	$436,185	$85,149,217

第3年供款共

$5,234,217

第3年利息

$3,550,268

第3年共還本金

$1,683,949

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$292,700	$143,484	$436,185	$85,005,733
38	$292,207	$143,978	$436,185	$84,861,755
39	$291,712	$144,472	$436,185	$84,717,283
40	$291,216	$144,969	$436,185	$84,572,314
41	$290,717	$145,467	$436,185	$84,426,846
42	$290,217	$145,967	$436,185	$84,280,879
43	$289,716	$146,469	$436,185	$84,134,410
44	$289,212	$146,973	$436,185	$83,987,437
45	$288,707	$147,478	$436,185	$83,839,959
46	$288,200	$147,985	$436,185	$83,691,974
47	$287,691	$148,494	$436,185	$83,543,480
48	$287,181	$149,004	$436,185	$83,394,476

第4年供款共

$5,234,217

第4年利息

$3,479,476

第4年共還本金

$1,754,741

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$286,669	$149,516	$436,185	$83,244,960
50	$286,155	$150,030	$436,185	$83,094,930
51	$285,639	$150,546	$436,185	$82,944,384
52	$285,121	$151,063	$436,185	$82,793,321
53	$284,602	$151,583	$436,185	$82,641,738
54	$284,081	$152,104	$436,185	$82,489,634
55	$283,558	$152,627	$436,185	$82,337,007
56	$283,033	$153,151	$436,185	$82,183,856
57	$282,507	$153,678	$436,185	$82,030,178
58	$281,979	$154,206	$436,185	$81,875,972
59	$281,449	$154,736	$436,185	$81,721,236
60	$280,917	$155,268	$436,185	$81,565,968

第5年供款共

$5,234,217

第5年利息

$3,405,709

第5年共還本金

$1,828,508

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$280,383	$155,802	$436,185	$81,410,167
62	$279,847	$156,337	$436,185	$81,253,829
63	$279,310	$156,875	$436,185	$81,096,954
64	$278,771	$157,414	$436,185	$80,939,541
65	$278,230	$157,955	$436,185	$80,781,585
66	$277,687	$158,498	$436,185	$80,623,087
67	$277,142	$159,043	$436,185	$80,464,044
68	$276,595	$159,590	$436,185	$80,304,455
69	$276,047	$160,138	$436,185	$80,144,317
70	$275,496	$160,689	$436,185	$79,983,628
71	$274,944	$161,241	$436,185	$79,822,387
72	$274,389	$161,795	$436,185	$79,660,592

第6年供款共

$5,234,217

第6年利息

$3,328,840

第6年共還本金

$1,905,377

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$273,833	$162,351	$436,185	$79,498,240
74	$273,275	$162,910	$436,185	$79,335,331
75	$272,715	$163,470	$436,185	$79,171,861
76	$272,153	$164,031	$436,185	$79,007,830
77	$271,589	$164,595	$436,185	$78,843,234
78	$271,024	$165,161	$436,185	$78,678,073
79	$270,456	$165,729	$436,185	$78,512,344
80	$269,886	$166,299	$436,185	$78,346,046
81	$269,315	$166,870	$436,185	$78,179,175
82	$268,741	$167,444	$436,185	$78,011,732
83	$268,165	$168,019	$436,185	$77,843,712
84	$267,588	$168,597	$436,185	$77,675,115

第7年供款共

$5,234,217

第7年利息

$3,248,741

第7年共還本金

$1,985,477

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$267,008	$169,177	$436,185	$77,505,939
86	$266,427	$169,758	$436,185	$77,336,180
87	$265,843	$170,342	$436,185	$77,165,839
88	$265,258	$170,927	$436,185	$76,994,912
89	$264,670	$171,515	$436,185	$76,823,397
90	$264,080	$172,104	$436,185	$76,651,293
91	$263,489	$172,696	$436,185	$76,478,597
92	$262,895	$173,290	$436,185	$76,305,307
93	$262,299	$173,885	$436,185	$76,131,422
94	$261,702	$174,483	$436,185	$75,956,939
95	$261,102	$175,083	$436,185	$75,781,856
96	$260,500	$175,685	$436,185	$75,606,171

第8年供款共

$5,234,217

第8年利息

$3,165,273

第8年共還本金

$2,068,944

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$259,896	$176,289	$436,185	$75,429,883
98	$259,290	$176,895	$436,185	$75,252,988
99	$258,682	$177,503	$436,185	$75,075,486
100	$258,072	$178,113	$436,185	$74,897,373
101	$257,460	$178,725	$436,185	$74,718,648
102	$256,845	$179,339	$436,185	$74,539,308
103	$256,229	$179,956	$436,185	$74,359,353
104	$255,610	$180,574	$436,185	$74,178,778
105	$254,990	$181,195	$436,185	$73,997,583
106	$254,367	$181,818	$436,185	$73,815,765
107	$253,742	$182,443	$436,185	$73,633,322
108	$253,115	$183,070	$436,185	$73,450,252

第9年供款共

$5,234,217

第9年利息

$3,078,297

第9年共還本金

$2,155,920

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$252,485	$183,700	$436,185	$73,266,552
110	$251,854	$184,331	$436,185	$73,082,221
111	$251,220	$184,965	$436,185	$72,897,256
112	$250,584	$185,600	$436,185	$72,711,656
113	$249,946	$186,238	$436,185	$72,525,418
114	$249,306	$186,879	$436,185	$72,338,539
115	$248,664	$187,521	$436,185	$72,151,018
116	$248,019	$188,166	$436,185	$71,962,852
117	$247,372	$188,812	$436,185	$71,774,040
118	$246,723	$189,461	$436,185	$71,584,578
119	$246,072	$190,113	$436,185	$71,394,465
120	$245,418	$190,766	$436,185	$71,203,699

第10年供款共

$5,234,217

第10年利息

$2,987,665

第10年共還本金

$2,246,552

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$244,763	$191,422	$436,185	$71,012,277
122	$244,105	$192,080	$436,185	$70,820,197
123	$243,444	$192,740	$436,185	$70,627,457
124	$242,782	$193,403	$436,185	$70,434,054
125	$242,117	$194,068	$436,185	$70,239,986
126	$241,450	$194,735	$436,185	$70,045,251
127	$240,781	$195,404	$436,185	$69,849,847
128	$240,109	$196,076	$436,185	$69,653,771
129	$239,435	$196,750	$436,185	$69,457,021
130	$238,759	$197,426	$436,185	$69,259,595
131	$238,080	$198,105	$436,185	$69,061,490
132	$237,399	$198,786	$436,185	$68,862,704

第11年供款共

$5,234,217

第11年利息

$2,893,222

第11年共還本金

$2,340,995

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$236,716	$199,469	$436,185	$68,663,235
134	$236,030	$200,155	$436,185	$68,463,080
135	$235,342	$200,843	$436,185	$68,262,237
136	$234,651	$201,533	$436,185	$68,060,704
137	$233,959	$202,226	$436,185	$67,858,478
138	$233,264	$202,921	$436,185	$67,655,557
139	$232,566	$203,619	$436,185	$67,451,938
140	$231,866	$204,319	$436,185	$67,247,619
141	$231,164	$205,021	$436,185	$67,042,598
142	$230,459	$205,726	$436,185	$66,836,872
143	$229,752	$206,433	$436,185	$66,630,439
144	$229,042	$207,143	$436,185	$66,423,297

第12年供款共

$5,234,217

第12年利息

$2,794,809

第12年共還本金

$2,439,408

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$228,330	$207,855	$436,185	$66,215,442
146	$227,616	$208,569	$436,185	$66,006,873
147	$226,899	$209,286	$436,185	$65,797,587
148	$226,179	$210,006	$436,185	$65,587,581
149	$225,457	$210,727	$436,185	$65,376,854
150	$224,733	$211,452	$436,185	$65,165,402
151	$224,006	$212,179	$436,185	$64,953,223
152	$223,277	$212,908	$436,185	$64,740,315
153	$222,545	$213,640	$436,185	$64,526,675
154	$221,810	$214,374	$436,185	$64,312,301
155	$221,074	$215,111	$436,185	$64,097,190
156	$220,334	$215,851	$436,185	$63,881,339

第13年供款共

$5,234,217

第13年利息

$2,692,259

第13年共還本金

$2,541,958

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$219,592	$216,593	$436,185	$63,664,746
158	$218,848	$217,337	$436,185	$63,447,409
159	$218,100	$218,084	$436,185	$63,229,325
160	$217,351	$218,834	$436,185	$63,010,491
161	$216,599	$219,586	$436,185	$62,790,905
162	$215,844	$220,341	$436,185	$62,570,564
163	$215,086	$221,098	$436,185	$62,349,465
164	$214,326	$221,858	$436,185	$62,127,607
165	$213,564	$222,621	$436,185	$61,904,986
166	$212,798	$223,386	$436,185	$61,681,599
167	$212,030	$224,154	$436,185	$61,457,445
168	$211,260	$224,925	$436,185	$61,232,520

第14年供款共

$5,234,217

第14年利息

$2,585,398

第14年共還本金

$2,648,819

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$210,487	$225,698	$436,185	$61,006,822
170	$209,711	$226,474	$436,185	$60,780,348
171	$208,932	$227,252	$436,185	$60,553,096
172	$208,151	$228,033	$436,185	$60,325,063
173	$207,367	$228,817	$436,185	$60,096,245
174	$206,581	$229,604	$436,185	$59,866,641
175	$205,792	$230,393	$436,185	$59,636,248
176	$205,000	$231,185	$436,185	$59,405,063
177	$204,205	$231,980	$436,185	$59,173,083
178	$203,407	$232,777	$436,185	$58,940,306
179	$202,607	$233,577	$436,185	$58,706,728
180	$201,804	$234,380	$436,185	$58,472,348

第15年供款共

$5,234,217

第15年利息

$2,474,045

第15年共還本金

$2,760,172

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$200,999	$235,186	$436,185	$58,237,162
182	$200,190	$235,995	$436,185	$58,001,167
183	$199,379	$236,806	$436,185	$57,764,362
184	$198,565	$237,620	$436,185	$57,526,742
185	$197,748	$238,437	$436,185	$57,288,305
186	$196,929	$239,256	$436,185	$57,049,049
187	$196,106	$240,079	$436,185	$56,808,970
188	$195,281	$240,904	$436,185	$56,568,066
189	$194,453	$241,732	$436,185	$56,326,334
190	$193,622	$242,563	$436,185	$56,083,771
191	$192,788	$243,397	$436,185	$55,840,375
192	$191,951	$244,233	$436,185	$55,596,141

第16年供款共

$5,234,217

第16年利息

$2,358,010

第16年共還本金

$2,876,207

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$191,112	$245,073	$436,185	$55,351,068
194	$190,269	$245,915	$436,185	$55,105,153
195	$189,424	$246,761	$436,185	$54,858,392
196	$188,576	$247,609	$436,185	$54,610,783
197	$187,725	$248,460	$436,185	$54,362,323
198	$186,870	$249,314	$436,185	$54,113,008
199	$186,013	$250,171	$436,185	$53,862,837
200	$185,154	$251,031	$436,185	$53,611,806
201	$184,291	$251,894	$436,185	$53,359,912
202	$183,425	$252,760	$436,185	$53,107,152
203	$182,556	$253,629	$436,185	$52,853,523
204	$181,684	$254,501	$436,185	$52,599,022

第17年供款共

$5,234,217

第17年利息

$2,237,098

第17年共還本金

$2,997,119

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$180,809	$255,376	$436,185	$52,343,646
206	$179,931	$256,253	$436,185	$52,087,393
207	$179,050	$257,134	$436,185	$51,830,258
208	$178,167	$258,018	$436,185	$51,572,240
209	$177,280	$258,905	$436,185	$51,313,335
210	$176,390	$259,795	$436,185	$51,053,540
211	$175,497	$260,688	$436,185	$50,792,852
212	$174,600	$261,584	$436,185	$50,531,267
213	$173,701	$262,484	$436,185	$50,268,784
214	$172,799	$263,386	$436,185	$50,005,398
215	$171,894	$264,291	$436,185	$49,741,107
216	$170,985	$265,200	$436,185	$49,475,907

第18年供款共

$5,234,217

第18年利息

$2,111,102

第18年共還本金

$3,123,115

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$170,073	$266,111	$436,185	$49,209,796
218	$169,159	$267,026	$436,185	$48,942,770
219	$168,241	$267,944	$436,185	$48,674,826
220	$167,320	$268,865	$436,185	$48,405,961
221	$166,395	$269,789	$436,185	$48,136,171
222	$165,468	$270,717	$436,185	$47,865,455
223	$164,538	$271,647	$436,185	$47,593,807
224	$163,604	$272,581	$436,185	$47,321,226
225	$162,667	$273,518	$436,185	$47,047,708
226	$161,726	$274,458	$436,185	$46,773,250
227	$160,783	$275,402	$436,185	$46,497,848
228	$159,836	$276,348	$436,185	$46,221,500

第19年供款共

$5,234,217

第19年利息

$1,979,810

第19年共還本金

$3,254,407

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$158,886	$277,298	$436,185	$45,944,202
230	$157,933	$278,252	$436,185	$45,665,950
231	$156,977	$279,208	$436,185	$45,386,742
232	$156,017	$280,168	$436,185	$45,106,574
233	$155,054	$281,131	$436,185	$44,825,443
234	$154,087	$282,097	$436,185	$44,543,346
235	$153,118	$283,067	$436,185	$44,260,279
236	$152,145	$284,040	$436,185	$43,976,239
237	$151,168	$285,016	$436,185	$43,691,222
238	$150,189	$285,996	$436,185	$43,405,226
239	$149,205	$286,979	$436,185	$43,118,247
240	$148,219	$287,966	$436,185	$42,830,281

第20年供款共

$5,234,217

第20年利息

$1,842,998

第20年共還本金

$3,391,219

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$147,229	$288,956	$436,185	$42,541,326
242	$146,236	$289,949	$436,185	$42,251,377
243	$145,239	$290,946	$436,185	$41,960,431
244	$144,239	$291,946	$436,185	$41,668,485
245	$143,235	$292,949	$436,185	$41,375,536
246	$142,228	$293,956	$436,185	$41,081,579
247	$141,218	$294,967	$436,185	$40,786,613
248	$140,204	$295,981	$436,185	$40,490,632
249	$139,187	$296,998	$436,185	$40,193,634
250	$138,166	$298,019	$436,185	$39,895,614
251	$137,141	$299,044	$436,185	$39,596,571
252	$136,113	$300,072	$436,185	$39,296,499

第21年供款共

$5,234,217

第21年利息

$1,700,435

第21年共還本金

$3,533,782

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$135,082	$301,103	$436,185	$38,995,396
254	$134,047	$302,138	$436,185	$38,693,258
255	$133,008	$303,177	$436,185	$38,390,082
256	$131,966	$304,219	$436,185	$38,085,863
257	$130,920	$305,265	$436,185	$37,780,598
258	$129,871	$306,314	$436,185	$37,474,284
259	$128,818	$307,367	$436,185	$37,166,917
260	$127,761	$308,423	$436,185	$36,858,494
261	$126,701	$309,484	$436,185	$36,549,010
262	$125,637	$310,548	$436,185	$36,238,463
263	$124,570	$311,615	$436,185	$35,926,847
264	$123,499	$312,686	$436,185	$35,614,161

第22年供款共

$5,234,217

第22年利息

$1,551,879

第22年共還本金

$3,682,338

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$122,424	$313,761	$436,185	$35,300,400
266	$121,345	$314,840	$436,185	$34,985,561
267	$120,263	$315,922	$436,185	$34,669,639
268	$119,177	$317,008	$436,185	$34,352,631
269	$118,087	$318,098	$436,185	$34,034,533
270	$116,994	$319,191	$436,185	$33,715,342
271	$115,896	$320,288	$436,185	$33,395,054
272	$114,795	$321,389	$436,185	$33,073,665
273	$113,691	$322,494	$436,185	$32,751,171
274	$112,582	$323,603	$436,185	$32,427,568
275	$111,470	$324,715	$436,185	$32,102,853
276	$110,354	$325,831	$436,185	$31,777,022

第23年供款共

$5,234,217

第23年利息

$1,397,078

第23年共還本金

$3,837,140

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$109,234	$326,951	$436,185	$31,450,071
278	$108,110	$328,075	$436,185	$31,121,995
279	$106,982	$329,203	$436,185	$30,792,792
280	$105,850	$330,335	$436,185	$30,462,458
281	$104,715	$331,470	$436,185	$30,130,988
282	$103,575	$332,609	$436,185	$29,798,378
283	$102,432	$333,753	$436,185	$29,464,626
284	$101,285	$334,900	$436,185	$29,129,725
285	$100,133	$336,051	$436,185	$28,793,674
286	$98,978	$337,207	$436,185	$28,456,468
287	$97,819	$338,366	$436,185	$28,118,102
288	$96,656	$339,529	$436,185	$27,778,573

第24年供款共

$5,234,217

第24年利息

$1,235,769

第24年共還本金

$3,998,449

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$95,489	$340,696	$436,185	$27,437,877
290	$94,318	$341,867	$436,185	$27,096,010
291	$93,143	$343,042	$436,185	$26,752,968
292	$91,963	$344,221	$436,185	$26,408,747
293	$90,780	$345,405	$436,185	$26,063,342
294	$89,593	$346,592	$436,185	$25,716,750
295	$88,401	$347,783	$436,185	$25,368,966
296	$87,206	$348,979	$436,185	$25,019,987
297	$86,006	$350,179	$436,185	$24,669,809
298	$84,802	$351,382	$436,185	$24,318,427
299	$83,595	$352,590	$436,185	$23,965,836
300	$82,383	$353,802	$436,185	$23,612,034

第25年供款共

$5,234,217

第25年利息

$1,067,678

第25年共還本金

$4,166,539

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$81,166	$355,018	$436,185	$23,257,016
302	$79,946	$356,239	$436,185	$22,900,777
303	$78,721	$357,463	$436,185	$22,543,314
304	$77,493	$358,692	$436,185	$22,184,622
305	$76,260	$359,925	$436,185	$21,824,697
306	$75,022	$361,162	$436,185	$21,463,534
307	$73,781	$362,404	$436,185	$21,101,130
308	$72,535	$363,650	$436,185	$20,737,481
309	$71,285	$364,900	$436,185	$20,372,581
310	$70,031	$366,154	$436,185	$20,006,427
311	$68,772	$367,413	$436,185	$19,639,014
312	$67,509	$368,676	$436,185	$19,270,339

第26年供款共

$5,234,217

第26年利息

$892,522

第26年共還本金

$4,341,696

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$66,242	$369,943	$436,185	$18,900,396
314	$64,970	$371,215	$436,185	$18,529,181
315	$63,694	$372,491	$436,185	$18,156,690
316	$62,414	$373,771	$436,185	$17,782,919
317	$61,129	$375,056	$436,185	$17,407,863
318	$59,840	$376,345	$436,185	$17,031,518
319	$58,546	$377,639	$436,185	$16,653,879
320	$57,248	$378,937	$436,185	$16,274,942
321	$55,945	$380,240	$436,185	$15,894,702
322	$54,638	$381,547	$436,185	$15,513,156
323	$53,326	$382,858	$436,185	$15,130,297
324	$52,010	$384,174	$436,185	$14,746,123

第27年供款共

$5,234,217

第27年利息

$710,001

第27年共還本金

$4,524,216

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$50,690	$385,495	$436,185	$14,360,628
326	$49,365	$386,820	$436,185	$13,973,808
327	$48,035	$388,150	$436,185	$13,585,658
328	$46,701	$389,484	$436,185	$13,196,174
329	$45,362	$390,823	$436,185	$12,805,351
330	$44,018	$392,166	$436,185	$12,413,185
331	$42,670	$393,514	$436,185	$12,019,670
332	$41,318	$394,867	$436,185	$11,624,803
333	$39,960	$396,224	$436,185	$11,228,579
334	$38,598	$397,587	$436,185	$10,830,992
335	$37,232	$398,953	$436,185	$10,432,039
336	$35,860	$400,325	$436,185	$10,031,714

第28年供款共

$5,234,217

第28年利息

$519,808

第28年共還本金

$4,714,409

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$34,484	$401,701	$436,185	$9,630,014
338	$33,103	$403,082	$436,185	$9,226,932
339	$31,718	$404,467	$436,185	$8,822,465
340	$30,327	$405,858	$436,185	$8,416,607
341	$28,932	$407,253	$436,185	$8,009,355
342	$27,532	$408,653	$436,185	$7,600,702
343	$26,127	$410,057	$436,185	$7,190,645
344	$24,718	$411,467	$436,185	$6,779,178
345	$23,303	$412,881	$436,185	$6,366,296
346	$21,884	$414,301	$436,185	$5,951,996
347	$20,460	$415,725	$436,185	$5,536,271
348	$19,031	$417,154	$436,185	$5,119,117

第29年供款共

$5,234,217

第29年利息

$321,620

第29年共還本金

$4,912,597

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$17,597	$418,588	$436,185	$4,700,529
350	$16,158	$420,027	$436,185	$4,280,503
351	$14,714	$421,471	$436,185	$3,859,032
352	$13,265	$422,919	$436,185	$3,436,113
353	$11,812	$424,373	$436,185	$3,011,740
354	$10,353	$425,832	$436,185	$2,585,908
355	$8,889	$427,296	$436,185	$2,158,612
356	$7,420	$428,765	$436,185	$1,729,848
357	$5,946	$430,238	$436,185	$1,299,609
358	$4,467	$431,717	$436,185	$867,892
359	$2,983	$433,201	$436,185	$434,691
360	$1,494	$434,691	$436,185	$0

第30年供款共

$5,234,217

第30年利息

$115,100

第30年共還本金

$5,119,117

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$224,911,514

免责声明

笋盘推介

清水湾 飞鹅花园

按揭保险费
info

清水湾飞鹅花园