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$77,975,858

每月供款
$151,211

首期

$20,800,000

总贷款额

$31,200,000

總利息

$23,235,858

印花税

$2,210,000

其他

$530,000

置业成本总预算

HK$23,540,000

$302,421

置业成本总预算

HK$23,540,000

首期

$20,800,000
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

$302,421

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

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

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

利率	15年	20年	25年	30年
1.000	$186,730	$143,487	$117,584	$100,352
1.500	$193,672	$150,554	$124,780	$107,678
2.000	$200,775	$157,836	$132,243	$115,321
2.500	$208,038	$165,330	$139,968	$123,278
3.000	$215,461	$173,034	$147,954	$131,540
3.500	$223,043	$180,947	$156,195	$140,102
4.000	$230,783	$189,066	$164,685	$148,954
4.125	$232,742	$191,127	$166,846	$151,211
4.500	$238,678	$197,387	$173,420	$158,086
5.000	$246,728	$205,906	$182,392	$167,488
5.500	$254,930	$214,621	$191,595	$177,150
6.000	$263,283	$223,526	$201,022	$187,060

每月供款$151,211

年期

30年

贷款金额

$31,200,000

總利息

$23,235,858

总贷款连利息

$54,435,858

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$107,250	$43,961	$151,211	$31,156,039
2	$107,099	$44,112	$151,211	$31,111,927
3	$106,947	$44,263	$151,211	$31,067,664
4	$106,795	$44,416	$151,211	$31,023,248
5	$106,642	$44,568	$151,211	$30,978,680
6	$106,489	$44,722	$151,211	$30,933,959
7	$106,335	$44,875	$151,211	$30,889,083
8	$106,181	$45,029	$151,211	$30,844,054
9	$106,026	$45,184	$151,211	$30,798,870
10	$105,871	$45,340	$151,211	$30,753,530
11	$105,715	$45,495	$151,211	$30,708,034
12	$105,559	$45,652	$151,211	$30,662,383

第1年供款共

$1,814,529

第1年利息

$1,276,911

第1年共還本金

$537,617

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$105,402	$45,809	$151,211	$30,616,574
14	$105,244	$45,966	$151,211	$30,570,608
15	$105,086	$46,124	$151,211	$30,524,483
16	$104,928	$46,283	$151,211	$30,478,201
17	$104,769	$46,442	$151,211	$30,431,759
18	$104,609	$46,602	$151,211	$30,385,157
19	$104,449	$46,762	$151,211	$30,338,395
20	$104,288	$46,922	$151,211	$30,291,473
21	$104,127	$47,084	$151,211	$30,244,389
22	$103,965	$47,246	$151,211	$30,197,143
23	$103,803	$47,408	$151,211	$30,149,735
24	$103,640	$47,571	$151,211	$30,102,164

第2年供款共

$1,814,529

第2年利息

$1,254,310

第2年共還本金

$560,218

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$103,476	$47,735	$151,211	$30,054,430
26	$103,312	$47,899	$151,211	$30,006,531
27	$103,147	$48,063	$151,211	$29,958,468
28	$102,982	$48,228	$151,211	$29,910,240
29	$102,816	$48,394	$151,211	$29,861,845
30	$102,650	$48,561	$151,211	$29,813,285
31	$102,483	$48,728	$151,211	$29,764,557
32	$102,316	$48,895	$151,211	$29,715,662
33	$102,148	$49,063	$151,211	$29,666,599
34	$101,979	$49,232	$151,211	$29,617,367
35	$101,810	$49,401	$151,211	$29,567,966
36	$101,640	$49,571	$151,211	$29,518,395

第3年供款共

$1,814,529

第3年利息

$1,230,759

第3年共還本金

$583,769

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$101,469	$49,741	$151,211	$29,468,654
38	$101,298	$49,912	$151,211	$29,418,742
39	$101,127	$50,084	$151,211	$29,368,658
40	$100,955	$50,256	$151,211	$29,318,402
41	$100,782	$50,429	$151,211	$29,267,973
42	$100,609	$50,602	$151,211	$29,217,371
43	$100,435	$50,776	$151,211	$29,166,595
44	$100,260	$50,951	$151,211	$29,115,645
45	$100,085	$51,126	$151,211	$29,064,519
46	$99,909	$51,301	$151,211	$29,013,218
47	$99,733	$51,478	$151,211	$28,961,740
48	$99,556	$51,655	$151,211	$28,910,085

第4年供款共

$1,814,529

第4年利息

$1,206,218

第4年共還本金

$608,310

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$99,378	$51,832	$151,211	$28,858,253
50	$99,200	$52,010	$151,211	$28,806,242
51	$99,021	$52,189	$151,211	$28,754,053
52	$98,842	$52,369	$151,211	$28,701,684
53	$98,662	$52,549	$151,211	$28,649,136
54	$98,481	$52,729	$151,211	$28,596,406
55	$98,300	$52,911	$151,211	$28,543,496
56	$98,118	$53,092	$151,211	$28,490,403
57	$97,936	$53,275	$151,211	$28,437,129
58	$97,753	$53,458	$151,211	$28,383,670
59	$97,569	$53,642	$151,211	$28,330,029
60	$97,384	$53,826	$151,211	$28,276,202

第5年供款共

$1,814,529

第5年利息

$1,180,646

第5年共還本金

$633,883

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$97,199	$54,011	$151,211	$28,222,191
62	$97,014	$54,197	$151,211	$28,167,994
63	$96,827	$54,383	$151,211	$28,113,611
64	$96,641	$54,570	$151,211	$28,059,041
65	$96,453	$54,758	$151,211	$28,004,283
66	$96,265	$54,946	$151,211	$27,949,337
67	$96,076	$55,135	$151,211	$27,894,202
68	$95,886	$55,324	$151,211	$27,838,878
69	$95,696	$55,515	$151,211	$27,783,363
70	$95,505	$55,705	$151,211	$27,727,658
71	$95,314	$55,897	$151,211	$27,671,761
72	$95,122	$56,089	$151,211	$27,615,672

第6年供款共

$1,814,529

第6年利息

$1,153,998

第6年共還本金

$660,531

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$94,929	$56,282	$151,211	$27,559,390
74	$94,735	$56,475	$151,211	$27,502,915
75	$94,541	$56,669	$151,211	$27,446,245
76	$94,346	$56,864	$151,211	$27,389,381
77	$94,151	$57,060	$151,211	$27,332,321
78	$93,955	$57,256	$151,211	$27,275,065
79	$93,758	$57,453	$151,211	$27,217,613
80	$93,561	$57,650	$151,211	$27,159,962
81	$93,362	$57,848	$151,211	$27,102,114
82	$93,164	$58,047	$151,211	$27,044,067
83	$92,964	$58,247	$151,211	$26,985,820
84	$92,764	$58,447	$151,211	$26,927,373

第7年供款共

$1,814,529

第7年利息

$1,126,230

第7年共還本金

$688,299

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$92,563	$58,648	$151,211	$26,868,725
86	$92,361	$58,849	$151,211	$26,809,876
87	$92,159	$59,052	$151,211	$26,750,824
88	$91,956	$59,255	$151,211	$26,691,569
89	$91,752	$59,458	$151,211	$26,632,111
90	$91,548	$59,663	$151,211	$26,572,448
91	$91,343	$59,868	$151,211	$26,512,580
92	$91,137	$60,074	$151,211	$26,452,506
93	$90,930	$60,280	$151,211	$26,392,226
94	$90,723	$60,487	$151,211	$26,331,739
95	$90,515	$60,695	$151,211	$26,271,043
96	$90,307	$60,904	$151,211	$26,210,139

第8年供款共

$1,814,529

第8年利息

$1,097,295

第8年共還本金

$717,234

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$90,097	$61,113	$151,211	$26,149,026
98	$89,887	$61,323	$151,211	$26,087,703
99	$89,676	$61,534	$151,211	$26,026,168
100	$89,465	$61,746	$151,211	$25,964,423
101	$89,253	$61,958	$151,211	$25,902,465
102	$89,040	$62,171	$151,211	$25,840,294
103	$88,826	$62,385	$151,211	$25,777,909
104	$88,612	$62,599	$151,211	$25,715,310
105	$88,396	$62,814	$151,211	$25,652,495
106	$88,180	$63,030	$151,211	$25,589,465
107	$87,964	$63,247	$151,211	$25,526,218
108	$87,746	$63,464	$151,211	$25,462,754

第9年供款共

$1,814,529

第9年利息

$1,067,143

第9年共還本金

$747,386

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$87,528	$63,683	$151,211	$25,399,071
110	$87,309	$63,901	$151,211	$25,335,170
111	$87,090	$64,121	$151,211	$25,271,049
112	$86,869	$64,341	$151,211	$25,206,707
113	$86,648	$64,563	$151,211	$25,142,145
114	$86,426	$64,785	$151,211	$25,077,360
115	$86,203	$65,007	$151,211	$25,012,353
116	$85,980	$65,231	$151,211	$24,947,122
117	$85,756	$65,455	$151,211	$24,881,667
118	$85,531	$65,680	$151,211	$24,815,987
119	$85,305	$65,906	$151,211	$24,750,081
120	$85,078	$66,132	$151,211	$24,683,949

第10年供款共

$1,814,529

第10年利息

$1,035,724

第10年共還本金

$778,805

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$84,851	$66,360	$151,211	$24,617,589
122	$84,623	$66,588	$151,211	$24,551,002
123	$84,394	$66,817	$151,211	$24,484,185
124	$84,164	$67,046	$151,211	$24,417,139
125	$83,934	$67,277	$151,211	$24,349,862
126	$83,703	$67,508	$151,211	$24,282,354
127	$83,471	$67,740	$151,211	$24,214,614
128	$83,238	$67,973	$151,211	$24,146,641
129	$83,004	$68,207	$151,211	$24,078,434
130	$82,770	$68,441	$151,211	$24,009,993
131	$82,534	$68,676	$151,211	$23,941,317
132	$82,298	$68,912	$151,211	$23,872,404

第11年供款共

$1,814,529

第11年利息

$1,002,984

第11年共還本金

$811,545

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$82,061	$69,149	$151,211	$23,803,255
134	$81,824	$69,387	$151,211	$23,733,868
135	$81,585	$69,626	$151,211	$23,664,242
136	$81,346	$69,865	$151,211	$23,594,377
137	$81,106	$70,105	$151,211	$23,524,272
138	$80,865	$70,346	$151,211	$23,453,926
139	$80,623	$70,588	$151,211	$23,383,338
140	$80,380	$70,830	$151,211	$23,312,508
141	$80,137	$71,074	$151,211	$23,241,434
142	$79,892	$71,318	$151,211	$23,170,116
143	$79,647	$71,563	$151,211	$23,098,552
144	$79,401	$71,809	$151,211	$23,026,743

第12年供款共

$1,814,529

第12年利息

$968,867

第12年共還本金

$845,661

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$79,154	$72,056	$151,211	$22,954,687
146	$78,907	$72,304	$151,211	$22,882,383
147	$78,658	$72,553	$151,211	$22,809,830
148	$78,409	$72,802	$151,211	$22,737,028
149	$78,159	$73,052	$151,211	$22,663,976
150	$77,907	$73,303	$151,211	$22,590,673
151	$77,655	$73,555	$151,211	$22,517,117
152	$77,403	$73,808	$151,211	$22,443,309
153	$77,149	$74,062	$151,211	$22,369,247
154	$76,894	$74,316	$151,211	$22,294,931
155	$76,639	$74,572	$151,211	$22,220,359
156	$76,382	$74,828	$151,211	$22,145,531

第13年供款共

$1,814,529

第13年利息

$933,317

第13年共還本金

$881,212

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$76,125	$75,085	$151,211	$22,070,445
158	$75,867	$75,344	$151,211	$21,995,102
159	$75,608	$75,603	$151,211	$21,919,499
160	$75,348	$75,862	$151,211	$21,843,637
161	$75,088	$76,123	$151,211	$21,767,514
162	$74,826	$76,385	$151,211	$21,691,129
163	$74,563	$76,647	$151,211	$21,614,481
164	$74,300	$76,911	$151,211	$21,537,570
165	$74,035	$77,175	$151,211	$21,460,395
166	$73,770	$77,441	$151,211	$21,382,954
167	$73,504	$77,707	$151,211	$21,305,248
168	$73,237	$77,974	$151,211	$21,227,274

第14年供款共

$1,814,529

第14年利息

$896,271

第14年共還本金

$918,257

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$72,969	$78,242	$151,211	$21,149,032
170	$72,700	$78,511	$151,211	$21,070,521
171	$72,430	$78,781	$151,211	$20,991,740
172	$72,159	$79,052	$151,211	$20,912,688
173	$71,887	$79,323	$151,211	$20,833,365
174	$71,615	$79,596	$151,211	$20,753,769
175	$71,341	$79,870	$151,211	$20,673,899
176	$71,067	$80,144	$151,211	$20,593,755
177	$70,791	$80,420	$151,211	$20,513,335
178	$70,515	$80,696	$151,211	$20,432,639
179	$70,237	$80,974	$151,211	$20,351,666
180	$69,959	$81,252	$151,211	$20,270,414

第15年供款共

$1,814,529

第15年利息

$857,669

第15年共還本金

$956,860

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$69,680	$81,531	$151,211	$20,188,883
182	$69,399	$81,811	$151,211	$20,107,071
183	$69,118	$82,093	$151,211	$20,024,979
184	$68,836	$82,375	$151,211	$19,942,604
185	$68,553	$82,658	$151,211	$19,859,946
186	$68,269	$82,942	$151,211	$19,777,004
187	$67,983	$83,227	$151,211	$19,693,776
188	$67,697	$83,513	$151,211	$19,610,263
189	$67,410	$83,800	$151,211	$19,526,463
190	$67,122	$84,089	$151,211	$19,442,374
191	$66,833	$84,378	$151,211	$19,357,997
192	$66,543	$84,668	$151,211	$19,273,329

第16年供款共

$1,814,529

第16年利息

$817,444

第16年共還本金

$997,085

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$66,252	$84,959	$151,211	$19,188,370
194	$65,960	$85,251	$151,211	$19,103,120
195	$65,667	$85,544	$151,211	$19,017,576
196	$65,373	$85,838	$151,211	$18,931,738
197	$65,078	$86,133	$151,211	$18,845,605
198	$64,782	$86,429	$151,211	$18,759,176
199	$64,485	$86,726	$151,211	$18,672,450
200	$64,187	$87,024	$151,211	$18,585,426
201	$63,887	$87,323	$151,211	$18,498,103
202	$63,587	$87,623	$151,211	$18,410,479
203	$63,286	$87,925	$151,211	$18,322,555
204	$62,984	$88,227	$151,211	$18,234,328

第17年供款共

$1,814,529

第17年利息

$775,527

第17年共還本金

$1,039,001

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$62,681	$88,530	$151,211	$18,145,797
206	$62,376	$88,835	$151,211	$18,056,963
207	$62,071	$89,140	$151,211	$17,967,823
208	$61,764	$89,446	$151,211	$17,878,377
209	$61,457	$89,754	$151,211	$17,788,623
210	$61,148	$90,062	$151,211	$17,698,560
211	$60,839	$90,372	$151,211	$17,608,189
212	$60,528	$90,683	$151,211	$17,517,506
213	$60,216	$90,994	$151,211	$17,426,512
214	$59,904	$91,307	$151,211	$17,335,205
215	$59,590	$91,621	$151,211	$17,243,584
216	$59,275	$91,936	$151,211	$17,151,648

第18年供款共

$1,814,529

第18年利息

$731,849

第18年共還本金

$1,082,680

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$58,959	$92,252	$151,211	$17,059,396
218	$58,642	$92,569	$151,211	$16,966,827
219	$58,323	$92,887	$151,211	$16,873,940
220	$58,004	$93,207	$151,211	$16,780,733
221	$57,684	$93,527	$151,211	$16,687,206
222	$57,362	$93,848	$151,211	$16,593,358
223	$57,040	$94,171	$151,211	$16,499,187
224	$56,716	$94,495	$151,211	$16,404,692
225	$56,391	$94,820	$151,211	$16,309,872
226	$56,065	$95,146	$151,211	$16,214,727
227	$55,738	$95,473	$151,211	$16,119,254
228	$55,410	$95,801	$151,211	$16,023,453

第19年供款共

$1,814,529

第19年利息

$686,334

第19年共還本金

$1,128,194

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$55,081	$96,130	$151,211	$15,927,323
230	$54,750	$96,461	$151,211	$15,830,863
231	$54,419	$96,792	$151,211	$15,734,071
232	$54,086	$97,125	$151,211	$15,636,946
233	$53,752	$97,459	$151,211	$15,539,487
234	$53,417	$97,794	$151,211	$15,441,693
235	$53,081	$98,130	$151,211	$15,343,563
236	$52,743	$98,467	$151,211	$15,245,096
237	$52,405	$98,806	$151,211	$15,146,290
238	$52,065	$99,145	$151,211	$15,047,145
239	$51,725	$99,486	$151,211	$14,947,659
240	$51,383	$99,828	$151,211	$14,847,831

第20年供款共

$1,814,529

第20年利息

$638,906

第20年共還本金

$1,175,623

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$51,039	$100,171	$151,211	$14,747,660
242	$50,695	$100,516	$151,211	$14,647,144
243	$50,350	$100,861	$151,211	$14,546,283
244	$50,003	$101,208	$151,211	$14,445,075
245	$49,655	$101,556	$151,211	$14,343,519
246	$49,306	$101,905	$151,211	$14,241,614
247	$48,956	$102,255	$151,211	$14,139,359
248	$48,604	$102,607	$151,211	$14,036,752
249	$48,251	$102,959	$151,211	$13,933,793
250	$47,897	$103,313	$151,211	$13,830,480
251	$47,542	$103,668	$151,211	$13,726,811
252	$47,186	$104,025	$151,211	$13,622,786

第21年供款共

$1,814,529

第21年利息

$589,484

第21年共還本金

$1,225,044

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$46,828	$104,382	$151,211	$13,518,404
254	$46,470	$104,741	$151,211	$13,413,663
255	$46,109	$105,101	$151,211	$13,308,562
256	$45,748	$105,463	$151,211	$13,203,099
257	$45,386	$105,825	$151,211	$13,097,274
258	$45,022	$106,189	$151,211	$12,991,085
259	$44,657	$106,554	$151,211	$12,884,531
260	$44,291	$106,920	$151,211	$12,777,611
261	$43,923	$107,288	$151,211	$12,670,323
262	$43,554	$107,656	$151,211	$12,562,667
263	$43,184	$108,027	$151,211	$12,454,640
264	$42,813	$108,398	$151,211	$12,346,243

第22年供款共

$1,814,529

第22年利息

$537,985

第22年共還本金

$1,276,544

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$42,440	$108,771	$151,211	$12,237,472
266	$42,066	$109,144	$151,211	$12,128,328
267	$41,691	$109,520	$151,211	$12,018,808
268	$41,315	$109,896	$151,211	$11,908,912
269	$40,937	$110,274	$151,211	$11,798,638
270	$40,558	$110,653	$151,211	$11,687,985
271	$40,177	$111,033	$151,211	$11,576,952
272	$39,796	$111,415	$151,211	$11,465,537
273	$39,413	$111,798	$151,211	$11,353,739
274	$39,028	$112,182	$151,211	$11,241,557
275	$38,643	$112,568	$151,211	$11,128,989
276	$38,256	$112,955	$151,211	$11,016,034

第23年供款共

$1,814,529

第23年利息

$484,320

第23年共還本金

$1,330,208

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$37,868	$113,343	$151,211	$10,902,691
278	$37,478	$113,733	$151,211	$10,788,958
279	$37,087	$114,124	$151,211	$10,674,835
280	$36,695	$114,516	$151,211	$10,560,319
281	$36,301	$114,910	$151,211	$10,445,409
282	$35,906	$115,305	$151,211	$10,330,105
283	$35,510	$115,701	$151,211	$10,214,404
284	$35,112	$116,099	$151,211	$10,098,305
285	$34,713	$116,498	$151,211	$9,981,807
286	$34,312	$116,898	$151,211	$9,864,909
287	$33,911	$117,300	$151,211	$9,747,609
288	$33,507	$117,703	$151,211	$9,629,905

第24年供款共

$1,814,529

第24年利息

$428,400

第24年共還本金

$1,386,129

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$33,103	$118,108	$151,211	$9,511,797
290	$32,697	$118,514	$151,211	$9,393,284
291	$32,289	$118,921	$151,211	$9,274,362
292	$31,881	$119,330	$151,211	$9,155,032
293	$31,470	$119,740	$151,211	$9,035,292
294	$31,059	$120,152	$151,211	$8,915,140
295	$30,646	$120,565	$151,211	$8,794,575
296	$30,231	$120,979	$151,211	$8,673,596
297	$29,815	$121,395	$151,211	$8,552,200
298	$29,398	$121,813	$151,211	$8,430,388
299	$28,979	$122,231	$151,211	$8,308,157
300	$28,559	$122,651	$151,211	$8,185,505

第25年供款共

$1,814,529

第25年利息

$370,128

第25年共還本金

$1,444,400

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$28,138	$123,073	$151,211	$8,062,432
302	$27,715	$123,496	$151,211	$7,938,936
303	$27,290	$123,921	$151,211	$7,815,015
304	$26,864	$124,347	$151,211	$7,690,669
305	$26,437	$124,774	$151,211	$7,565,895
306	$26,008	$125,203	$151,211	$7,440,692
307	$25,577	$125,633	$151,211	$7,315,058
308	$25,146	$126,065	$151,211	$7,188,993
309	$24,712	$126,499	$151,211	$7,062,495
310	$24,277	$126,933	$151,211	$6,935,561
311	$23,841	$127,370	$151,211	$6,808,192
312	$23,403	$127,808	$151,211	$6,680,384

第26年供款共

$1,814,529

第26年利息

$309,407

第26年共還本金

$1,505,121

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$22,964	$128,247	$151,211	$6,552,137
314	$22,523	$128,688	$151,211	$6,423,449
315	$22,081	$129,130	$151,211	$6,294,319
316	$21,637	$129,574	$151,211	$6,164,745
317	$21,191	$130,019	$151,211	$6,034,726
318	$20,744	$130,466	$151,211	$5,904,260
319	$20,296	$130,915	$151,211	$5,773,345
320	$19,846	$131,365	$151,211	$5,641,980
321	$19,394	$131,816	$151,211	$5,510,163
322	$18,941	$132,270	$151,211	$5,377,894
323	$18,487	$132,724	$151,211	$5,245,170
324	$18,030	$133,180	$151,211	$5,111,989

第27年供款共

$1,814,529

第27年利息

$246,134

第27年共還本金

$1,568,395

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$17,572	$133,638	$151,211	$4,978,351
326	$17,113	$134,098	$151,211	$4,844,253
327	$16,652	$134,559	$151,211	$4,709,695
328	$16,190	$135,021	$151,211	$4,574,674
329	$15,725	$135,485	$151,211	$4,439,188
330	$15,260	$135,951	$151,211	$4,303,237
331	$14,792	$136,418	$151,211	$4,166,819
332	$14,323	$136,887	$151,211	$4,029,932
333	$13,853	$137,358	$151,211	$3,892,574
334	$13,381	$137,830	$151,211	$3,754,744
335	$12,907	$138,304	$151,211	$3,616,440
336	$12,432	$138,779	$151,211	$3,477,661

第28年供款共

$1,814,529

第28年利息

$180,200

第28年共還本金

$1,634,328

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$11,954	$139,256	$151,211	$3,338,405
338	$11,476	$139,735	$151,211	$3,198,670
339	$10,995	$140,215	$151,211	$3,058,454
340	$10,513	$140,697	$151,211	$2,917,757
341	$10,030	$141,181	$151,211	$2,776,576
342	$9,544	$141,666	$151,211	$2,634,910
343	$9,058	$142,153	$151,211	$2,492,757
344	$8,569	$142,642	$151,211	$2,350,115
345	$8,079	$143,132	$151,211	$2,206,983
346	$7,587	$143,624	$151,211	$2,063,359
347	$7,093	$144,118	$151,211	$1,919,241
348	$6,597	$144,613	$151,211	$1,774,627

第29年供款共

$1,814,529

第29年利息

$111,495

第29年共還本金

$1,703,034

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$6,100	$145,110	$151,211	$1,629,517
350	$5,601	$145,609	$151,211	$1,483,908
351	$5,101	$146,110	$151,211	$1,337,798
352	$4,599	$146,612	$151,211	$1,191,186
353	$4,095	$147,116	$151,211	$1,044,070
354	$3,589	$147,622	$151,211	$896,448
355	$3,082	$148,129	$151,211	$748,319
356	$2,572	$148,638	$151,211	$599,681
357	$2,061	$149,149	$151,211	$450,531
358	$1,549	$149,662	$151,211	$300,869
359	$1,034	$150,176	$151,211	$150,693
360	$518	$150,693	$151,211	$0

第30年供款共

$1,814,529

第30年利息

$39,901

第30年共還本金

$1,774,627

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$77,975,858

免责声明

笋盘推介

马鞍山 迎海 第04期 骏岸 第07座

西贡 别墅

西贡 匡湖居 第02期

按揭保险费
info

马鞍山迎海第04期骏岸第07座

西贡别墅

西贡匡湖居第02期