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$74,103,215

每月供款
$126,009

首期

$26,000,000

总贷款额

$26,000,000

總利息

$19,363,215

印花税

$2,210,000

其他

$530,000

置业成本总预算

HK$28,740,000

$252,018

置业成本总预算

HK$28,740,000

首期

$26,000,000
印花税

$2,210,000
- AVD
  
  $2,210,000
律师费

$ 10,000
代理佣金

$520,000
按揭保险费

不适用

$252,018

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

西贡别墅

thumb_up

全幢别墅屋

实

1,888 呎

@27,542

建

2,300 呎

@22,609

hotel_class 楼王

售$5,200 万

实

1,888 呎

@27,542

建

2,300 呎

@22,609

售$5,200 万

hotel_class 楼王

西贡匡湖居第02期

thumb_up

Marina Cove

实

1,576 呎

@32,360

建

2,215 呎

@23,025

local_fire_department 至HIT hotel_class 楼王

售$5,100 万

实

1,576 呎

@32,360

建

2,215 呎

@23,025

售$5,100 万

local_fire_department 至HIT hotel_class 楼王

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	$155,609	$119,573	$97,987	$83,626
1.500	$161,393	$125,462	$103,983	$89,731
2.000	$167,312	$131,530	$110,202	$96,101
2.500	$173,365	$137,775	$116,640	$102,731
3.000	$179,551	$144,195	$123,295	$109,617
3.500	$185,869	$150,790	$130,162	$116,752
4.000	$192,319	$157,555	$137,238	$124,128
4.125	$193,952	$159,273	$139,038	$126,009
4.500	$198,898	$164,489	$144,516	$131,738
5.000	$205,606	$171,588	$151,993	$139,574
5.500	$212,442	$178,851	$159,663	$147,625
6.000	$219,403	$186,272	$167,518	$155,883

每月供款$126,009

年期

30年

贷款金额

$26,000,000

總利息

$19,363,215

总贷款连利息

$45,363,215

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$89,375	$36,634	$126,009	$25,963,366
2	$89,249	$36,760	$126,009	$25,926,606
3	$89,123	$36,886	$126,009	$25,889,720
4	$88,996	$37,013	$126,009	$25,852,707
5	$88,869	$37,140	$126,009	$25,815,567
6	$88,741	$37,268	$126,009	$25,778,299
7	$88,613	$37,396	$126,009	$25,740,903
8	$88,484	$37,525	$126,009	$25,703,378
9	$88,355	$37,654	$126,009	$25,665,725
10	$88,226	$37,783	$126,009	$25,627,942
11	$88,096	$37,913	$126,009	$25,590,029
12	$87,966	$38,043	$126,009	$25,551,986

第1年供款共

$1,512,107

第1年利息

$1,064,093

第1年共還本金

$448,014

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$87,835	$38,174	$126,009	$25,513,812
14	$87,704	$38,305	$126,009	$25,475,506
15	$87,572	$38,437	$126,009	$25,437,069
16	$87,440	$38,569	$126,009	$25,398,500
17	$87,307	$38,702	$126,009	$25,359,799
18	$87,174	$38,835	$126,009	$25,320,964
19	$87,041	$38,968	$126,009	$25,281,996
20	$86,907	$39,102	$126,009	$25,242,894
21	$86,772	$39,236	$126,009	$25,203,658
22	$86,638	$39,371	$126,009	$25,164,286
23	$86,502	$39,507	$126,009	$25,124,780
24	$86,366	$39,643	$126,009	$25,085,137

第2年供款共

$1,512,107

第2年利息

$1,045,259

第2年共還本金

$466,848

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$86,230	$39,779	$126,009	$25,045,358
26	$86,093	$39,916	$126,009	$25,005,443
27	$85,956	$40,053	$126,009	$24,965,390
28	$85,819	$40,190	$126,009	$24,925,200
29	$85,680	$40,329	$126,009	$24,884,871
30	$85,542	$40,467	$126,009	$24,844,404
31	$85,403	$40,606	$126,009	$24,803,798
32	$85,263	$40,746	$126,009	$24,763,052
33	$85,123	$40,886	$126,009	$24,722,166
34	$84,982	$41,026	$126,009	$24,681,139
35	$84,841	$41,168	$126,009	$24,639,972
36	$84,700	$41,309	$126,009	$24,598,663

第3年供款共

$1,512,107

第3年利息

$1,025,633

第3年共還本金

$486,474

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$84,558	$41,451	$126,009	$24,557,212
38	$84,415	$41,594	$126,009	$24,515,618
39	$84,272	$41,736	$126,009	$24,473,882
40	$84,129	$41,880	$126,009	$24,432,002
41	$83,985	$42,024	$126,009	$24,389,978
42	$83,841	$42,168	$126,009	$24,347,809
43	$83,696	$42,313	$126,009	$24,305,496
44	$83,550	$42,459	$126,009	$24,263,037
45	$83,404	$42,605	$126,009	$24,220,433
46	$83,258	$42,751	$126,009	$24,177,681
47	$83,111	$42,898	$126,009	$24,134,783
48	$82,963	$43,046	$126,009	$24,091,738

第4年供款共

$1,512,107

第4年利息

$1,005,182

第4年共還本金

$506,925

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$82,815	$43,194	$126,009	$24,048,544
50	$82,667	$43,342	$126,009	$24,005,202
51	$82,518	$43,491	$126,009	$23,961,711
52	$82,368	$43,641	$126,009	$23,918,070
53	$82,218	$43,791	$126,009	$23,874,280
54	$82,068	$43,941	$126,009	$23,830,339
55	$81,917	$44,092	$126,009	$23,786,247
56	$81,765	$44,244	$126,009	$23,742,003
57	$81,613	$44,396	$126,009	$23,697,607
58	$81,461	$44,548	$126,009	$23,653,059
59	$81,307	$44,702	$126,009	$23,608,357
60	$81,154	$44,855	$126,009	$23,563,502

第5年供款共

$1,512,107

第5年利息

$983,871

第5年共還本金

$528,236

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$81,000	$45,009	$126,009	$23,518,493
62	$80,845	$45,164	$126,009	$23,473,328
63	$80,690	$45,319	$126,009	$23,428,009
64	$80,534	$45,475	$126,009	$23,382,534
65	$80,377	$45,631	$126,009	$23,336,902
66	$80,221	$45,788	$126,009	$23,291,114
67	$80,063	$45,946	$126,009	$23,245,168
68	$79,905	$46,104	$126,009	$23,199,065
69	$79,747	$46,262	$126,009	$23,152,803
70	$79,588	$46,421	$126,009	$23,106,381
71	$79,428	$46,581	$126,009	$23,059,801
72	$79,268	$46,741	$126,009	$23,013,060

第6年供款共

$1,512,107

第6年利息

$961,665

第6年共還本金

$550,442

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$79,107	$46,902	$126,009	$22,966,158
74	$78,946	$47,063	$126,009	$22,919,096
75	$78,784	$47,225	$126,009	$22,871,871
76	$78,622	$47,387	$126,009	$22,824,484
77	$78,459	$47,550	$126,009	$22,776,934
78	$78,296	$47,713	$126,009	$22,729,221
79	$78,132	$47,877	$126,009	$22,681,344
80	$77,967	$48,042	$126,009	$22,633,302
81	$77,802	$48,207	$126,009	$22,585,095
82	$77,636	$48,373	$126,009	$22,536,722
83	$77,470	$48,539	$126,009	$22,488,184
84	$77,303	$48,706	$126,009	$22,439,478

第7年供款共

$1,512,107

第7年利息

$938,525

第7年共還本金

$573,582

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$77,136	$48,873	$126,009	$22,390,604
86	$76,968	$49,041	$126,009	$22,341,563
87	$76,799	$49,210	$126,009	$22,292,353
88	$76,630	$49,379	$126,009	$22,242,974
89	$76,460	$49,549	$126,009	$22,193,426
90	$76,290	$49,719	$126,009	$22,143,707
91	$76,119	$49,890	$126,009	$22,093,817
92	$75,947	$50,061	$126,009	$22,043,755
93	$75,775	$50,234	$126,009	$21,993,522
94	$75,603	$50,406	$126,009	$21,943,116
95	$75,429	$50,579	$126,009	$21,892,536
96	$75,256	$50,753	$126,009	$21,841,783

第8年供款共

$1,512,107

第8年利息

$914,412

第8年共還本金

$597,695

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$75,081	$50,928	$126,009	$21,790,855
98	$74,906	$51,103	$126,009	$21,739,752
99	$74,730	$51,279	$126,009	$21,688,474
100	$74,554	$51,455	$126,009	$21,637,019
101	$74,377	$51,632	$126,009	$21,585,387
102	$74,200	$51,809	$126,009	$21,533,578
103	$74,022	$51,987	$126,009	$21,481,591
104	$73,843	$52,166	$126,009	$21,429,425
105	$73,664	$52,345	$126,009	$21,377,079
106	$73,484	$52,525	$126,009	$21,324,554
107	$73,303	$52,706	$126,009	$21,271,849
108	$73,122	$52,887	$126,009	$21,218,962

第9年供款共

$1,512,107

第9年利息

$889,286

第9年共還本金

$622,821

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$72,940	$53,069	$126,009	$21,165,893
110	$72,758	$53,251	$126,009	$21,112,642
111	$72,575	$53,434	$126,009	$21,059,207
112	$72,391	$53,618	$126,009	$21,005,589
113	$72,207	$53,802	$126,009	$20,951,787
114	$72,022	$53,987	$126,009	$20,897,800
115	$71,836	$54,173	$126,009	$20,843,627
116	$71,650	$54,359	$126,009	$20,789,268
117	$71,463	$54,546	$126,009	$20,734,723
118	$71,276	$54,733	$126,009	$20,679,989
119	$71,087	$54,921	$126,009	$20,625,068
120	$70,899	$55,110	$126,009	$20,569,958

第10年供款共

$1,512,107

第10年利息

$863,103

第10年共還本金

$649,004

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$70,709	$55,300	$126,009	$20,514,658
122	$70,519	$55,490	$126,009	$20,459,168
123	$70,328	$55,681	$126,009	$20,403,488
124	$70,137	$55,872	$126,009	$20,347,616
125	$69,945	$56,064	$126,009	$20,291,552
126	$69,752	$56,257	$126,009	$20,235,295
127	$69,559	$56,450	$126,009	$20,178,845
128	$69,365	$56,644	$126,009	$20,122,201
129	$69,170	$56,839	$126,009	$20,065,362
130	$68,975	$57,034	$126,009	$20,008,327
131	$68,779	$57,230	$126,009	$19,951,097
132	$68,582	$57,427	$126,009	$19,893,670

第11年供款共

$1,512,107

第11年利息

$835,820

第11年共還本金

$676,287

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$68,384	$57,624	$126,009	$19,836,046
134	$68,186	$57,823	$126,009	$19,778,223
135	$67,988	$58,021	$126,009	$19,720,202
136	$67,788	$58,221	$126,009	$19,661,981
137	$67,588	$58,421	$126,009	$19,603,560
138	$67,387	$58,622	$126,009	$19,544,939
139	$67,186	$58,823	$126,009	$19,486,115
140	$66,984	$59,025	$126,009	$19,427,090
141	$66,781	$59,228	$126,009	$19,367,862
142	$66,577	$59,432	$126,009	$19,308,430
143	$66,373	$59,636	$126,009	$19,248,794
144	$66,168	$59,841	$126,009	$19,188,952

第12年供款共

$1,512,107

第12年利息

$807,389

第12年共還本金

$704,718

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$65,962	$60,047	$126,009	$19,128,905
146	$65,756	$60,253	$126,009	$19,068,652
147	$65,548	$60,460	$126,009	$19,008,192
148	$65,341	$60,668	$126,009	$18,947,523
149	$65,132	$60,877	$126,009	$18,886,647
150	$64,923	$61,086	$126,009	$18,825,561
151	$64,713	$61,296	$126,009	$18,764,264
152	$64,502	$61,507	$126,009	$18,702,758
153	$64,291	$61,718	$126,009	$18,641,039
154	$64,079	$61,930	$126,009	$18,579,109
155	$63,866	$62,143	$126,009	$18,516,966
156	$63,652	$62,357	$126,009	$18,454,609

第13年供款共

$1,512,107

第13年利息

$777,764

第13年共還本金

$734,343

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$63,438	$62,571	$126,009	$18,392,038
158	$63,223	$62,786	$126,009	$18,329,252
159	$63,007	$63,002	$126,009	$18,266,249
160	$62,790	$63,219	$126,009	$18,203,031
161	$62,573	$63,436	$126,009	$18,139,595
162	$62,355	$63,654	$126,009	$18,075,941
163	$62,136	$63,873	$126,009	$18,012,068
164	$61,916	$64,092	$126,009	$17,947,975
165	$61,696	$64,313	$126,009	$17,883,662
166	$61,475	$64,534	$126,009	$17,819,129
167	$61,253	$64,756	$126,009	$17,754,373
168	$61,031	$64,978	$126,009	$17,689,395

第14年供款共

$1,512,107

第14年利息

$746,893

第14年共還本金

$765,214

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$60,807	$65,202	$126,009	$17,624,193
170	$60,583	$65,426	$126,009	$17,558,767
171	$60,358	$65,651	$126,009	$17,493,117
172	$60,133	$65,876	$126,009	$17,427,240
173	$59,906	$66,103	$126,009	$17,361,137
174	$59,679	$66,330	$126,009	$17,294,807
175	$59,451	$66,558	$126,009	$17,228,249
176	$59,222	$66,787	$126,009	$17,161,463
177	$58,993	$67,016	$126,009	$17,094,446
178	$58,762	$67,247	$126,009	$17,027,199
179	$58,531	$67,478	$126,009	$16,959,722
180	$58,299	$67,710	$126,009	$16,892,012

第15年供款共

$1,512,107

第15年利息

$714,724

第15年共還本金

$797,383

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$58,066	$67,943	$126,009	$16,824,069
182	$57,833	$68,176	$126,009	$16,755,893
183	$57,598	$68,411	$126,009	$16,687,482
184	$57,363	$68,646	$126,009	$16,618,837
185	$57,127	$68,882	$126,009	$16,549,955
186	$56,890	$69,118	$126,009	$16,480,836
187	$56,653	$69,356	$126,009	$16,411,480
188	$56,414	$69,594	$126,009	$16,341,886
189	$56,175	$69,834	$126,009	$16,272,052
190	$55,935	$70,074	$126,009	$16,201,978
191	$55,694	$70,315	$126,009	$16,131,664
192	$55,453	$70,556	$126,009	$16,061,107

第16年供款共

$1,512,107

第16年利息

$681,203

第16年共還本金

$830,904

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$55,210	$70,799	$126,009	$15,990,309
194	$54,967	$71,042	$126,009	$15,919,266
195	$54,722	$71,286	$126,009	$15,847,980
196	$54,477	$71,531	$126,009	$15,776,448
197	$54,232	$71,777	$126,009	$15,704,671
198	$53,985	$72,024	$126,009	$15,632,647
199	$53,737	$72,272	$126,009	$15,560,375
200	$53,489	$72,520	$126,009	$15,487,855
201	$53,240	$72,769	$126,009	$15,415,086
202	$52,989	$73,020	$126,009	$15,342,066
203	$52,738	$73,271	$126,009	$15,268,795
204	$52,486	$73,522	$126,009	$15,195,273

第17年供款共

$1,512,107

第17年利息

$646,273

第17年共還本金

$865,834

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$52,234	$73,775	$126,009	$15,121,498
206	$51,980	$74,029	$126,009	$15,047,469
207	$51,726	$74,283	$126,009	$14,973,186
208	$51,470	$74,539	$126,009	$14,898,647
209	$51,214	$74,795	$126,009	$14,823,852
210	$50,957	$75,052	$126,009	$14,748,800
211	$50,699	$75,310	$126,009	$14,673,490
212	$50,440	$75,569	$126,009	$14,597,922
213	$50,180	$75,829	$126,009	$14,522,093
214	$49,920	$76,089	$126,009	$14,446,004
215	$49,658	$76,351	$126,009	$14,369,653
216	$49,396	$76,613	$126,009	$14,293,040

第18年供款共

$1,512,107

第18年利息

$609,874

第18年共還本金

$902,233

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$49,132	$76,877	$126,009	$14,216,163
218	$48,868	$77,141	$126,009	$14,139,022
219	$48,603	$77,406	$126,009	$14,061,616
220	$48,337	$77,672	$126,009	$13,983,944
221	$48,070	$77,939	$126,009	$13,906,005
222	$47,802	$78,207	$126,009	$13,827,798
223	$47,533	$78,476	$126,009	$13,749,322
224	$47,263	$78,746	$126,009	$13,670,577
225	$46,993	$79,016	$126,009	$13,591,560
226	$46,721	$79,288	$126,009	$13,512,272
227	$46,448	$79,560	$126,009	$13,432,712
228	$46,175	$79,834	$126,009	$13,352,878

第19年供款共

$1,512,107

第19年利息

$571,945

第19年共還本金

$940,162

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$45,901	$80,108	$126,009	$13,272,769
230	$45,625	$80,384	$126,009	$13,192,386
231	$45,349	$80,660	$126,009	$13,111,725
232	$45,072	$80,937	$126,009	$13,030,788
233	$44,793	$81,216	$126,009	$12,949,572
234	$44,514	$81,495	$126,009	$12,868,078
235	$44,234	$81,775	$126,009	$12,786,303
236	$43,953	$82,056	$126,009	$12,704,247
237	$43,671	$82,338	$126,009	$12,621,909
238	$43,388	$82,621	$126,009	$12,539,288
239	$43,104	$82,905	$126,009	$12,456,382
240	$42,819	$83,190	$126,009	$12,373,192

第20年供款共

$1,512,107

第20年利息

$532,422

第20年共還本金

$979,685

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$42,533	$83,476	$126,009	$12,289,716
242	$42,246	$83,763	$126,009	$12,205,953
243	$41,958	$84,051	$126,009	$12,121,902
244	$41,669	$84,340	$126,009	$12,037,562
245	$41,379	$84,630	$126,009	$11,952,933
246	$41,088	$84,921	$126,009	$11,868,012
247	$40,796	$85,213	$126,009	$11,782,799
248	$40,503	$85,506	$126,009	$11,697,294
249	$40,209	$85,799	$126,009	$11,611,494
250	$39,915	$86,094	$126,009	$11,525,400
251	$39,619	$86,390	$126,009	$11,439,009
252	$39,322	$86,687	$126,009	$11,352,322

第21年供款共

$1,512,107

第21年利息

$491,237

第21年共還本金

$1,020,870

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$39,024	$86,985	$126,009	$11,265,337
254	$38,725	$87,284	$126,009	$11,178,052
255	$38,425	$87,584	$126,009	$11,090,468
256	$38,123	$87,885	$126,009	$11,002,583
257	$37,821	$88,188	$126,009	$10,914,395
258	$37,518	$88,491	$126,009	$10,825,904
259	$37,214	$88,795	$126,009	$10,737,109
260	$36,909	$89,100	$126,009	$10,648,009
261	$36,603	$89,406	$126,009	$10,558,603
262	$36,295	$89,714	$126,009	$10,468,889
263	$35,987	$90,022	$126,009	$10,378,867
264	$35,677	$90,332	$126,009	$10,288,535

第22年供款共

$1,512,107

第22年利息

$448,321

第22年共還本金

$1,063,787

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$35,367	$90,642	$126,009	$10,197,893
266	$35,055	$90,954	$126,009	$10,106,940
267	$34,743	$91,266	$126,009	$10,015,673
268	$34,429	$91,580	$126,009	$9,924,093
269	$34,114	$91,895	$126,009	$9,832,198
270	$33,798	$92,211	$126,009	$9,739,988
271	$33,481	$92,528	$126,009	$9,647,460
272	$33,163	$92,846	$126,009	$9,554,614
273	$32,844	$93,165	$126,009	$9,461,449
274	$32,524	$93,485	$126,009	$9,367,964
275	$32,202	$93,807	$126,009	$9,274,158
276	$31,880	$94,129	$126,009	$9,180,029

第23年供款共

$1,512,107

第23年利息

$403,600

第23年共還本金

$1,108,507

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$31,556	$94,453	$126,009	$9,085,576
278	$31,232	$94,777	$126,009	$8,990,799
279	$30,906	$95,103	$126,009	$8,895,696
280	$30,579	$95,430	$126,009	$8,800,266
281	$30,251	$95,758	$126,009	$8,704,508
282	$29,922	$96,087	$126,009	$8,608,420
283	$29,591	$96,417	$126,009	$8,512,003
284	$29,260	$96,749	$126,009	$8,415,254
285	$28,927	$97,081	$126,009	$8,318,173
286	$28,594	$97,415	$126,009	$8,220,757
287	$28,259	$97,750	$126,009	$8,123,007
288	$27,923	$98,086	$126,009	$8,024,921

第24年供款共

$1,512,107

第24年利息

$357,000

第24年共還本金

$1,155,107

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$27,586	$98,423	$126,009	$7,926,498
290	$27,247	$98,762	$126,009	$7,827,736
291	$26,908	$99,101	$126,009	$7,728,635
292	$26,567	$99,442	$126,009	$7,629,193
293	$26,225	$99,784	$126,009	$7,529,410
294	$25,882	$100,127	$126,009	$7,429,283
295	$25,538	$100,471	$126,009	$7,328,813
296	$25,193	$100,816	$126,009	$7,227,996
297	$24,846	$101,163	$126,009	$7,126,834
298	$24,498	$101,510	$126,009	$7,025,323
299	$24,150	$101,859	$126,009	$6,923,464
300	$23,799	$102,210	$126,009	$6,821,254

第25年供款共

$1,512,107

第25年利息

$308,440

第25年共還本金

$1,203,667

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$23,448	$102,561	$126,009	$6,718,693
302	$23,096	$102,913	$126,009	$6,615,780
303	$22,742	$103,267	$126,009	$6,512,513
304	$22,387	$103,622	$126,009	$6,408,891
305	$22,031	$103,978	$126,009	$6,304,912
306	$21,673	$104,336	$126,009	$6,200,577
307	$21,314	$104,694	$126,009	$6,095,882
308	$20,955	$105,054	$126,009	$5,990,828
309	$20,593	$105,415	$126,009	$5,885,412
310	$20,231	$105,778	$126,009	$5,779,634
311	$19,867	$106,141	$126,009	$5,673,493
312	$19,503	$106,506	$126,009	$5,566,987

第26年供款共

$1,512,107

第26年利息

$257,840

第26年共還本金

$1,254,268

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$19,137	$106,872	$126,009	$5,460,114
314	$18,769	$107,240	$126,009	$5,352,875
315	$18,401	$107,608	$126,009	$5,245,266
316	$18,031	$107,978	$126,009	$5,137,288
317	$17,659	$108,350	$126,009	$5,028,938
318	$17,287	$108,722	$126,009	$4,920,216
319	$16,913	$109,096	$126,009	$4,811,121
320	$16,538	$109,471	$126,009	$4,701,650
321	$16,162	$109,847	$126,009	$4,591,803
322	$15,784	$110,225	$126,009	$4,481,578
323	$15,405	$110,604	$126,009	$4,370,975
324	$15,025	$110,984	$126,009	$4,259,991

第27年供款共

$1,512,107

第27年利息

$205,112

第27年共還本金

$1,306,996

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$14,644	$111,365	$126,009	$4,148,626
326	$14,261	$111,748	$126,009	$4,036,878
327	$13,877	$112,132	$126,009	$3,924,746
328	$13,491	$112,518	$126,009	$3,812,228
329	$13,105	$112,904	$126,009	$3,699,324
330	$12,716	$113,293	$126,009	$3,586,031
331	$12,327	$113,682	$126,009	$3,472,349
332	$11,936	$114,073	$126,009	$3,358,276
333	$11,544	$114,465	$126,009	$3,243,812
334	$11,151	$114,858	$126,009	$3,128,953
335	$10,756	$115,253	$126,009	$3,013,700
336	$10,360	$115,649	$126,009	$2,898,051

第28年供款共

$1,512,107

第28年利息

$150,167

第28年共還本金

$1,361,940

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$9,962	$116,047	$126,009	$2,782,004
338	$9,563	$116,446	$126,009	$2,665,558
339	$9,163	$116,846	$126,009	$2,548,712
340	$8,761	$117,248	$126,009	$2,431,464
341	$8,358	$117,651	$126,009	$2,313,814
342	$7,954	$118,055	$126,009	$2,195,758
343	$7,548	$118,461	$126,009	$2,077,297
344	$7,141	$118,868	$126,009	$1,958,429
345	$6,732	$119,277	$126,009	$1,839,152
346	$6,322	$119,687	$126,009	$1,719,465
347	$5,911	$120,098	$126,009	$1,599,367
348	$5,498	$120,511	$126,009	$1,478,856

第29年供款共

$1,512,107

第29年利息

$92,912

第29年共還本金

$1,419,195

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$5,084	$120,925	$126,009	$1,357,931
350	$4,668	$121,341	$126,009	$1,236,590
351	$4,251	$121,758	$126,009	$1,114,832
352	$3,832	$122,177	$126,009	$992,655
353	$3,412	$122,597	$126,009	$870,058
354	$2,991	$123,018	$126,009	$747,040
355	$2,568	$123,441	$126,009	$623,599
356	$2,144	$123,865	$126,009	$499,734
357	$1,718	$124,291	$126,009	$375,443
358	$1,291	$124,718	$126,009	$250,724
359	$862	$125,147	$126,009	$125,577
360	$432	$125,577	$126,009	$0

第30年供款共

$1,512,107

第30年利息

$33,251

第30年共還本金

$1,478,856

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$74,103,215

免责声明

笋盘推介

西贡 别墅

西贡 匡湖居 第02期

马鞍山 迎海 第04期 骏岸 第07座

按揭保险费
info

西贡别墅

西贡匡湖居第02期

马鞍山迎海第04期骏岸第07座