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$70,179,273

每月供款
$136,090

首期

$18,720,000

总贷款额

$28,080,000

總利息

$20,912,273

印花税

$1,989,000

其他

$478,000

置业成本总预算

HK$21,187,000

$272,179

置业成本总预算

HK$21,187,000

首期

$18,720,000
印花税

$1,989,000
- AVD
  
  $1,989,000
律师费

$ 10,000
代理佣金

$468,000
按揭保险费

不适用

$272,179

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

西贡海天湾

thumb_up

海天湾

实

1,966 呎

@23,398

建

2,668 呎

@17,241

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 vpn_key 有匙即睇

售$4,600 万

实

1,966 呎

@23,398

建

2,668 呎

@17,241

售$4,600 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 vpn_key 有匙即睇

沙田华翠园第08-19座

thumb_up

华翠园第8-19座

实

1,692 呎

@27,187

建

2,070 呎

@22,222

real_estate_agent 罕有放盘

售$4,600 万

实

1,692 呎

@27,187

建

2,070 呎

@22,222

售$4,600 万

real_estate_agent 罕有放盘

西贡傲泷

thumb_up

连花园特式户,罕有单位

实

1,710 呎

@26,901

real_estate_agent 罕有放盘

售$4,600 万

实

1,710 呎

@26,901

售$4,600 万

real_estate_agent 罕有放盘

KOL实拍

西贡海滨别墅

thumb_up

银线湾海景洋房

实

1,840 呎

@25,435

建

2,300 呎

@20,348

local_fire_department 至HIT pets 爱竉必选

售$4,680 万

实

1,840 呎

@25,435

建

2,300 呎

@20,348

售$4,680 万

local_fire_department 至HIT pets 爱竉必选

利率	15年	20年	25年	30年
1.000	$168,057	$129,138	$105,826	$90,316
1.500	$174,305	$135,499	$112,302	$96,910
2.000	$180,697	$142,052	$119,018	$103,789
2.500	$187,234	$148,797	$125,972	$110,950
3.000	$193,915	$155,731	$133,159	$118,386
3.500	$200,739	$162,853	$140,575	$126,092
4.000	$207,704	$170,159	$148,217	$134,058
4.125	$209,468	$172,014	$150,161	$136,090
4.500	$214,810	$177,648	$156,078	$142,277
5.000	$222,055	$185,316	$164,153	$150,740
5.500	$229,437	$193,159	$172,436	$159,435
6.000	$236,955	$201,174	$180,920	$168,354

每月供款$136,090

年期

30年

贷款金额

$28,080,000

總利息

$20,912,273

总贷款连利息

$48,992,273

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$96,525	$39,565	$136,090	$28,040,435
2	$96,389	$39,701	$136,090	$28,000,735
3	$96,253	$39,837	$136,090	$27,960,898
4	$96,116	$39,974	$136,090	$27,920,924
5	$95,978	$40,111	$136,090	$27,880,812
6	$95,840	$40,249	$136,090	$27,840,563
7	$95,702	$40,388	$136,090	$27,800,175
8	$95,563	$40,527	$136,090	$27,759,648
9	$95,424	$40,666	$136,090	$27,718,983
10	$95,284	$40,806	$136,090	$27,678,177
11	$95,144	$40,946	$136,090	$27,637,231
12	$95,003	$41,087	$136,090	$27,596,144

第1年供款共

$1,633,076

第1年利息

$1,149,220

第1年共還本金

$483,856

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$94,862	$41,228	$136,090	$27,554,916
14	$94,720	$41,370	$136,090	$27,513,547
15	$94,578	$41,512	$136,090	$27,472,035
16	$94,435	$41,655	$136,090	$27,430,381
17	$94,292	$41,798	$136,090	$27,388,583
18	$94,148	$41,941	$136,090	$27,346,641
19	$94,004	$42,086	$136,090	$27,304,556
20	$93,859	$42,230	$136,090	$27,262,326
21	$93,714	$42,375	$136,090	$27,219,950
22	$93,569	$42,521	$136,090	$27,177,429
23	$93,422	$42,667	$136,090	$27,134,762
24	$93,276	$42,814	$136,090	$27,091,948

第2年供款共

$1,633,076

第2年利息

$1,128,879

第2年共還本金

$504,196

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$93,129	$42,961	$136,090	$27,048,987
26	$92,981	$43,109	$136,090	$27,005,878
27	$92,833	$43,257	$136,090	$26,962,621
28	$92,684	$43,406	$136,090	$26,919,216
29	$92,535	$43,555	$136,090	$26,875,661
30	$92,385	$43,705	$136,090	$26,831,956
31	$92,235	$43,855	$136,090	$26,788,101
32	$92,084	$44,006	$136,090	$26,744,096
33	$91,933	$44,157	$136,090	$26,699,939
34	$91,781	$44,309	$136,090	$26,655,630
35	$91,629	$44,461	$136,090	$26,611,170
36	$91,476	$44,614	$136,090	$26,566,556

第3年供款共

$1,633,076

第3年利息

$1,107,684

第3年共還本金

$525,392

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$91,323	$44,767	$136,090	$26,521,789
38	$91,169	$44,921	$136,090	$26,476,868
39	$91,014	$45,075	$136,090	$26,431,792
40	$90,859	$45,230	$136,090	$26,386,562
41	$90,704	$45,386	$136,090	$26,341,176
42	$90,548	$45,542	$136,090	$26,295,634
43	$90,391	$45,698	$136,090	$26,249,936
44	$90,234	$45,855	$136,090	$26,204,080
45	$90,077	$46,013	$136,090	$26,158,067
46	$89,918	$46,171	$136,090	$26,111,896
47	$89,760	$46,330	$136,090	$26,065,566
48	$89,600	$46,489	$136,090	$26,019,077

第4年供款共

$1,633,076

第4年利息

$1,085,597

第4年共還本金

$547,479

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$89,441	$46,649	$136,090	$25,972,428
50	$89,280	$46,809	$136,090	$25,925,618
51	$89,119	$46,970	$136,090	$25,878,648
52	$88,958	$47,132	$136,090	$25,831,516
53	$88,796	$47,294	$136,090	$25,784,222
54	$88,633	$47,456	$136,090	$25,736,766
55	$88,470	$47,620	$136,090	$25,689,146
56	$88,306	$47,783	$136,090	$25,641,363
57	$88,142	$47,947	$136,090	$25,593,416
58	$87,977	$48,112	$136,090	$25,545,303
59	$87,812	$48,278	$136,090	$25,497,026
60	$87,646	$48,444	$136,090	$25,448,582

第5年供款共

$1,633,076

第5年利息

$1,062,581

第5年共還本金

$570,495

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$87,480	$48,610	$136,090	$25,399,972
62	$87,312	$48,777	$136,090	$25,351,195
63	$87,145	$48,945	$136,090	$25,302,250
64	$86,976	$49,113	$136,090	$25,253,137
65	$86,808	$49,282	$136,090	$25,203,855
66	$86,638	$49,451	$136,090	$25,154,403
67	$86,468	$49,621	$136,090	$25,104,782
68	$86,298	$49,792	$136,090	$25,054,990
69	$86,127	$49,963	$136,090	$25,005,027
70	$85,955	$50,135	$136,090	$24,954,892
71	$85,782	$50,307	$136,090	$24,904,585
72	$85,610	$50,480	$136,090	$24,854,105

第6年供款共

$1,633,076

第6年利息

$1,038,598

第6年共還本金

$594,478

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$85,436	$50,654	$136,090	$24,803,451
74	$85,262	$50,828	$136,090	$24,752,623
75	$85,087	$51,003	$136,090	$24,701,621
76	$84,912	$51,178	$136,090	$24,650,443
77	$84,736	$51,354	$136,090	$24,599,089
78	$84,559	$51,530	$136,090	$24,547,559
79	$84,382	$51,707	$136,090	$24,495,851
80	$84,204	$51,885	$136,090	$24,443,966
81	$84,026	$52,064	$136,090	$24,391,903
82	$83,847	$52,242	$136,090	$24,339,660
83	$83,668	$52,422	$136,090	$24,287,238
84	$83,487	$52,602	$136,090	$24,234,636

第7年供款共

$1,633,076

第7年利息

$1,013,607

第7年共還本金

$619,469

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$83,307	$52,783	$136,090	$24,181,853
86	$83,125	$52,965	$136,090	$24,128,888
87	$82,943	$53,147	$136,090	$24,075,742
88	$82,760	$53,329	$136,090	$24,022,412
89	$82,577	$53,513	$136,090	$23,968,900
90	$82,393	$53,697	$136,090	$23,915,203
91	$82,209	$53,881	$136,090	$23,861,322
92	$82,023	$54,066	$136,090	$23,807,256
93	$81,837	$54,252	$136,090	$23,753,004
94	$81,651	$54,439	$136,090	$23,698,565
95	$81,464	$54,626	$136,090	$23,643,939
96	$81,276	$54,814	$136,090	$23,589,125

第8年供款共

$1,633,076

第8年利息

$987,565

第8年共還本金

$645,510

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$81,088	$55,002	$136,090	$23,534,123
98	$80,899	$55,191	$136,090	$23,478,932
99	$80,709	$55,381	$136,090	$23,423,552
100	$80,518	$55,571	$136,090	$23,367,980
101	$80,327	$55,762	$136,090	$23,312,218
102	$80,136	$55,954	$136,090	$23,256,264
103	$79,943	$56,146	$136,090	$23,200,118
104	$79,750	$56,339	$136,090	$23,143,779
105	$79,557	$56,533	$136,090	$23,087,246
106	$79,362	$56,727	$136,090	$23,030,519
107	$79,167	$56,922	$136,090	$22,973,596
108	$78,972	$57,118	$136,090	$22,916,478

第9年供款共

$1,633,076

第9年利息

$960,429

第9年共還本金

$672,647

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$78,775	$57,314	$136,090	$22,859,164
110	$78,578	$57,511	$136,090	$22,801,653
111	$78,381	$57,709	$136,090	$22,743,944
112	$78,182	$57,907	$136,090	$22,686,037
113	$77,983	$58,106	$136,090	$22,627,930
114	$77,784	$58,306	$136,090	$22,569,624
115	$77,583	$58,507	$136,090	$22,511,118
116	$77,382	$58,708	$136,090	$22,452,410
117	$77,180	$58,909	$136,090	$22,393,500
118	$76,978	$59,112	$136,090	$22,334,388
119	$76,774	$59,315	$136,090	$22,275,073
120	$76,571	$59,519	$136,090	$22,215,554

第10年供款共

$1,633,076

第10年利息

$932,151

第10年共還本金

$700,924

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$76,366	$59,724	$136,090	$22,155,830
122	$76,161	$59,929	$136,090	$22,095,901
123	$75,955	$60,135	$136,090	$22,035,767
124	$75,748	$60,342	$136,090	$21,975,425
125	$75,541	$60,549	$136,090	$21,914,876
126	$75,332	$60,757	$136,090	$21,854,118
127	$75,124	$60,966	$136,090	$21,793,152
128	$74,914	$61,176	$136,090	$21,731,977
129	$74,704	$61,386	$136,090	$21,670,591
130	$74,493	$61,597	$136,090	$21,608,994
131	$74,281	$61,809	$136,090	$21,547,185
132	$74,068	$62,021	$136,090	$21,485,164

第11年供款共

$1,633,076

第11年利息

$902,685

第11年共還本金

$730,390

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$73,855	$62,234	$136,090	$21,422,929
134	$73,641	$62,448	$136,090	$21,360,481
135	$73,427	$62,663	$136,090	$21,297,818
136	$73,211	$62,878	$136,090	$21,234,940
137	$72,995	$63,095	$136,090	$21,171,845
138	$72,778	$63,311	$136,090	$21,108,534
139	$72,561	$63,529	$136,090	$21,045,005
140	$72,342	$63,747	$136,090	$20,981,257
141	$72,123	$63,967	$136,090	$20,917,291
142	$71,903	$64,186	$136,090	$20,853,104
143	$71,683	$64,407	$136,090	$20,788,697
144	$71,461	$64,628	$136,090	$20,724,069

第12年供款共

$1,633,076

第12年利息

$871,981

第12年共還本金

$761,095

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$71,239	$64,851	$136,090	$20,659,218
146	$71,016	$65,074	$136,090	$20,594,144
147	$70,792	$65,297	$136,090	$20,528,847
148	$70,568	$65,522	$136,090	$20,463,325
149	$70,343	$65,747	$136,090	$20,397,578
150	$70,117	$65,973	$136,090	$20,331,605
151	$69,890	$66,200	$136,090	$20,265,406
152	$69,662	$66,427	$136,090	$20,198,978
153	$69,434	$66,656	$136,090	$20,132,323
154	$69,205	$66,885	$136,090	$20,065,438
155	$68,975	$67,115	$136,090	$19,998,323
156	$68,744	$67,345	$136,090	$19,930,978

第13年供款共

$1,633,076

第13年利息

$839,985

第13年共還本金

$793,091

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$68,513	$67,577	$136,090	$19,863,401
158	$68,280	$67,809	$136,090	$19,795,592
159	$68,047	$68,042	$136,090	$19,727,549
160	$67,813	$68,276	$136,090	$19,659,273
161	$67,579	$68,511	$136,090	$19,590,762
162	$67,343	$68,746	$136,090	$19,522,016
163	$67,107	$68,983	$136,090	$19,453,033
164	$66,870	$69,220	$136,090	$19,383,813
165	$66,632	$69,458	$136,090	$19,314,355
166	$66,393	$69,697	$136,090	$19,244,659
167	$66,154	$69,936	$136,090	$19,174,723
168	$65,913	$70,177	$136,090	$19,104,546

第14年供款共

$1,633,076

第14年利息

$806,644

第14年共還本金

$826,431

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$65,672	$70,418	$136,090	$19,034,129
170	$65,430	$70,660	$136,090	$18,963,469
171	$65,187	$70,903	$136,090	$18,892,566
172	$64,943	$71,146	$136,090	$18,821,420
173	$64,699	$71,391	$136,090	$18,750,028
174	$64,453	$71,636	$136,090	$18,678,392
175	$64,207	$71,883	$136,090	$18,606,509
176	$63,960	$72,130	$136,090	$18,534,380
177	$63,712	$72,378	$136,090	$18,462,002
178	$63,463	$72,627	$136,090	$18,389,375
179	$63,213	$72,876	$136,090	$18,316,499
180	$62,963	$73,127	$136,090	$18,243,373

第15年供款共

$1,633,076

第15年利息

$771,902

第15年共還本金

$861,174

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$62,712	$73,378	$136,090	$18,169,995
182	$62,459	$73,630	$136,090	$18,096,364
183	$62,206	$73,883	$136,090	$18,022,481
184	$61,952	$74,137	$136,090	$17,948,343
185	$61,697	$74,392	$136,090	$17,873,951
186	$61,442	$74,648	$136,090	$17,799,303
187	$61,185	$74,905	$136,090	$17,724,399
188	$60,928	$75,162	$136,090	$17,649,237
189	$60,669	$75,420	$136,090	$17,573,816
190	$60,410	$75,680	$136,090	$17,498,137
191	$60,150	$75,940	$136,090	$17,422,197
192	$59,889	$76,201	$136,090	$17,345,996

第16年供款共

$1,633,076

第16年利息

$735,699

第16年共還本金

$897,377

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$59,627	$76,463	$136,090	$17,269,533
194	$59,364	$76,726	$136,090	$17,192,808
195	$59,100	$76,989	$136,090	$17,115,818
196	$58,836	$77,254	$136,090	$17,038,564
197	$58,570	$77,520	$136,090	$16,961,045
198	$58,304	$77,786	$136,090	$16,883,259
199	$58,036	$78,053	$136,090	$16,805,205
200	$57,768	$78,322	$136,090	$16,726,883
201	$57,499	$78,591	$136,090	$16,648,292
202	$57,229	$78,861	$136,090	$16,569,431
203	$56,957	$79,132	$136,090	$16,490,299
204	$56,685	$79,404	$136,090	$16,410,895

第17年供款共

$1,633,076

第17年利息

$697,975

第17年共還本金

$935,101

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$56,412	$79,677	$136,090	$16,331,218
206	$56,139	$79,951	$136,090	$16,251,267
207	$55,864	$80,226	$136,090	$16,171,041
208	$55,588	$80,502	$136,090	$16,090,539
209	$55,311	$80,778	$136,090	$16,009,761
210	$55,034	$81,056	$136,090	$15,928,704
211	$54,755	$81,335	$136,090	$15,847,370
212	$54,475	$81,614	$136,090	$15,765,755
213	$54,195	$81,895	$136,090	$15,683,861
214	$53,913	$82,176	$136,090	$15,601,684
215	$53,631	$82,459	$136,090	$15,519,225
216	$53,347	$82,742	$136,090	$15,436,483

第18年供款共

$1,633,076

第18年利息

$658,664

第18年共還本金

$974,412

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$53,063	$83,027	$136,090	$15,353,456
218	$52,778	$83,312	$136,090	$15,270,144
219	$52,491	$83,599	$136,090	$15,186,546
220	$52,204	$83,886	$136,090	$15,102,660
221	$51,915	$84,174	$136,090	$15,018,485
222	$51,626	$84,464	$136,090	$14,934,022
223	$51,336	$84,754	$136,090	$14,849,268
224	$51,044	$85,045	$136,090	$14,764,223
225	$50,752	$85,338	$136,090	$14,678,885
226	$50,459	$85,631	$136,090	$14,593,254
227	$50,164	$85,925	$136,090	$14,507,329
228	$49,869	$86,221	$136,090	$14,421,108

第19年供款共

$1,633,076

第19年利息

$617,701

第19年共還本金

$1,015,375

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$49,573	$86,517	$136,090	$14,334,591
230	$49,275	$86,814	$136,090	$14,247,776
231	$48,977	$87,113	$136,090	$14,160,664
232	$48,677	$87,412	$136,090	$14,073,251
233	$48,377	$87,713	$136,090	$13,985,538
234	$48,075	$88,014	$136,090	$13,897,524
235	$47,773	$88,317	$136,090	$13,809,207
236	$47,469	$88,620	$136,090	$13,720,587
237	$47,165	$88,925	$136,090	$13,631,661
238	$46,859	$89,231	$136,090	$13,542,431
239	$46,552	$89,538	$136,090	$13,452,893
240	$46,244	$89,845	$136,090	$13,363,048

第20年供款共

$1,633,076

第20年利息

$575,015

第20年共還本金

$1,058,060

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$45,935	$90,154	$136,090	$13,272,894
242	$45,626	$90,464	$136,090	$13,182,429
243	$45,315	$90,775	$136,090	$13,091,654
244	$45,003	$91,087	$136,090	$13,000,567
245	$44,689	$91,400	$136,090	$12,909,167
246	$44,375	$91,714	$136,090	$12,817,453
247	$44,060	$92,030	$136,090	$12,725,423
248	$43,744	$92,346	$136,090	$12,633,077
249	$43,426	$92,663	$136,090	$12,540,414
250	$43,108	$92,982	$136,090	$12,447,432
251	$42,788	$93,302	$136,090	$12,354,130
252	$42,467	$93,622	$136,090	$12,260,508

第21年供款共

$1,633,076

第21年利息

$530,536

第21年共還本金

$1,102,540

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$42,145	$93,944	$136,090	$12,166,564
254	$41,823	$94,267	$136,090	$12,072,297
255	$41,499	$94,591	$136,090	$11,977,705
256	$41,173	$94,916	$136,090	$11,882,789
257	$40,847	$95,243	$136,090	$11,787,547
258	$40,520	$95,570	$136,090	$11,691,977
259	$40,191	$95,898	$136,090	$11,596,078
260	$39,862	$96,228	$136,090	$11,499,850
261	$39,531	$96,559	$136,090	$11,403,291
262	$39,199	$96,891	$136,090	$11,306,400
263	$38,866	$97,224	$136,090	$11,209,176
264	$38,532	$97,558	$136,090	$11,111,618

第22年供款共

$1,633,076

第22年利息

$484,186

第22年共還本金

$1,148,889

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$38,196	$97,893	$136,090	$11,013,725
266	$37,860	$98,230	$136,090	$10,915,495
267	$37,522	$98,568	$136,090	$10,816,927
268	$37,183	$98,906	$136,090	$10,718,021
269	$36,843	$99,246	$136,090	$10,618,774
270	$36,502	$99,588	$136,090	$10,519,187
271	$36,160	$99,930	$136,090	$10,419,257
272	$35,816	$100,273	$136,090	$10,318,983
273	$35,472	$100,618	$136,090	$10,218,365
274	$35,126	$100,964	$136,090	$10,117,401
275	$34,779	$101,311	$136,090	$10,016,090
276	$34,430	$101,659	$136,090	$9,914,431

第23年供款共

$1,633,076

第23年利息

$435,888

第23年共還本金

$1,197,188

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$34,081	$102,009	$136,090	$9,812,422
278	$33,730	$102,359	$136,090	$9,710,063
279	$33,378	$102,711	$136,090	$9,607,351
280	$33,025	$103,064	$136,090	$9,504,287
281	$32,671	$103,419	$136,090	$9,400,868
282	$32,315	$103,774	$136,090	$9,297,094
283	$31,959	$104,131	$136,090	$9,192,963
284	$31,601	$104,489	$136,090	$9,088,474
285	$31,242	$104,848	$136,090	$8,983,626
286	$30,881	$105,208	$136,090	$8,878,418
287	$30,520	$105,570	$136,090	$8,772,848
288	$30,157	$105,933	$136,090	$8,666,915

第24年供款共

$1,633,076

第24年利息

$385,560

第24年共還本金

$1,247,516

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$29,793	$106,297	$136,090	$8,560,618
290	$29,427	$106,663	$136,090	$8,453,955
291	$29,060	$107,029	$136,090	$8,346,926
292	$28,693	$107,397	$136,090	$8,239,529
293	$28,323	$107,766	$136,090	$8,131,763
294	$27,953	$108,137	$136,090	$8,023,626
295	$27,581	$108,508	$136,090	$7,915,118
296	$27,208	$108,881	$136,090	$7,806,236
297	$26,834	$109,256	$136,090	$7,696,980
298	$26,458	$109,631	$136,090	$7,587,349
299	$26,082	$110,008	$136,090	$7,477,341
300	$25,703	$110,386	$136,090	$7,366,955

第25年供款共

$1,633,076

第25年利息

$333,116

第25年共還本金

$1,299,960

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$25,324	$110,766	$136,090	$7,256,189
302	$24,943	$111,146	$136,090	$7,145,042
303	$24,561	$111,529	$136,090	$7,033,514
304	$24,178	$111,912	$136,090	$6,921,602
305	$23,793	$112,297	$136,090	$6,809,305
306	$23,407	$112,683	$136,090	$6,696,623
307	$23,020	$113,070	$136,090	$6,583,553
308	$22,631	$113,459	$136,090	$6,470,094
309	$22,241	$113,849	$136,090	$6,356,245
310	$21,850	$114,240	$136,090	$6,242,005
311	$21,457	$114,633	$136,090	$6,127,372
312	$21,063	$115,027	$136,090	$6,012,346

第26年供款共

$1,633,076

第26年利息

$278,467

第26年共還本金

$1,354,609

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$20,667	$115,422	$136,090	$5,896,923
314	$20,271	$115,819	$136,090	$5,781,104
315	$19,873	$116,217	$136,090	$5,664,887
316	$19,473	$116,617	$136,090	$5,548,271
317	$19,072	$117,017	$136,090	$5,431,253
318	$18,670	$117,420	$136,090	$5,313,834
319	$18,266	$117,823	$136,090	$5,196,010
320	$17,861	$118,228	$136,090	$5,077,782
321	$17,455	$118,635	$136,090	$4,959,147
322	$17,047	$119,043	$136,090	$4,840,105
323	$16,638	$119,452	$136,090	$4,720,653
324	$16,227	$119,862	$136,090	$4,600,790

第27年供款共

$1,633,076

第27年利息

$221,520

第27年共還本金

$1,411,555

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$15,815	$120,274	$136,090	$4,480,516
326	$15,402	$120,688	$136,090	$4,359,828
327	$14,987	$121,103	$136,090	$4,238,725
328	$14,571	$121,519	$136,090	$4,117,206
329	$14,153	$121,937	$136,090	$3,995,270
330	$13,734	$122,356	$136,090	$3,872,914
331	$13,313	$122,777	$136,090	$3,750,137
332	$12,891	$123,199	$136,090	$3,626,939
333	$12,468	$123,622	$136,090	$3,503,317
334	$12,043	$124,047	$136,090	$3,379,270
335	$11,616	$124,473	$136,090	$3,254,796
336	$11,188	$124,901	$136,090	$3,129,895

第28年供款共

$1,633,076

第28年利息

$162,180

第28年共還本金

$1,470,895

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$10,759	$125,331	$136,090	$3,004,564
338	$10,328	$125,761	$136,090	$2,878,803
339	$9,896	$126,194	$136,090	$2,752,609
340	$9,462	$126,628	$136,090	$2,625,981
341	$9,027	$127,063	$136,090	$2,498,919
342	$8,590	$127,500	$136,090	$2,371,419
343	$8,152	$127,938	$136,090	$2,243,481
344	$7,712	$128,378	$136,090	$2,115,103
345	$7,271	$128,819	$136,090	$1,986,284
346	$6,828	$129,262	$136,090	$1,857,023
347	$6,384	$129,706	$136,090	$1,727,317
348	$5,938	$130,152	$136,090	$1,597,165

第29年供款共

$1,633,076

第29年利息

$100,345

第29年共還本金

$1,532,730

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$5,490	$130,599	$136,090	$1,466,565
350	$5,041	$131,048	$136,090	$1,335,517
351	$4,591	$131,499	$136,090	$1,204,018
352	$4,139	$131,951	$136,090	$1,072,067
353	$3,685	$132,404	$136,090	$939,663
354	$3,230	$132,860	$136,090	$806,803
355	$2,773	$133,316	$136,090	$673,487
356	$2,315	$133,775	$136,090	$539,712
357	$1,855	$134,234	$136,090	$405,478
358	$1,394	$134,696	$136,090	$270,782
359	$931	$135,159	$136,090	$135,623
360	$466	$135,623	$136,090	$0

第30年供款共

$1,633,076

第30年利息

$35,911

第30年共還本金

$1,597,165

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$70,179,273

免责声明

笋盘推介

西贡 海天湾

沙田 华翠园 第08-19座

西贡 傲泷

西贡 海滨别墅

按揭保险费
info

西贡海天湾

沙田华翠园第08-19座

西贡傲泷

西贡海滨别墅