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$80,374,808

每月供款
$155,864

首期

$21,440,000

总贷款额

$32,160,000

總利息

$23,950,808

印花税

$2,278,000

其他

$546,000

置业成本总预算

HK$24,264,000

$311,727

置业成本总预算

HK$24,264,000

首期

$21,440,000
印花税

$2,278,000
- AVD
  
  $2,278,000
律师费

$ 10,000
代理佣金

$536,000
按揭保险费

不适用

$311,727

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

西贡大网仔路

thumb_up

如置身无人岛

建

2,100 呎

@25,619

local_fire_department 至HIT real_estate_agent 罕有放盘

售$5,380 万

建

2,100 呎

@25,619

售$5,380 万

local_fire_department 至HIT real_estate_agent 罕有放盘

清水湾银线湾金钻全海

thumb_up

3巨套房海滨渡假生活

实

1,888 呎

@28,496

建

2,300 呎

@23,391

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇 pets 爱竉必选

售$5,380 万

实

1,888 呎

@28,496

建

2,300 呎

@23,391

售$5,380 万

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇 pets 爱竉必选

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	$192,476	$147,902	$121,202	$103,439
1.500	$199,631	$155,187	$128,620	$110,991
2.000	$206,952	$162,692	$136,312	$118,870
2.500	$214,439	$170,417	$144,275	$127,071
3.000	$222,091	$178,359	$152,506	$135,588
3.500	$229,906	$186,515	$161,001	$144,413
4.000	$237,884	$194,883	$169,752	$153,537
4.125	$239,903	$197,008	$171,980	$155,863
4.500	$246,022	$203,460	$178,756	$162,950
5.000	$254,319	$212,242	$188,004	$172,642
5.500	$262,774	$221,225	$197,491	$182,601
6.000	$271,384	$230,404	$207,207	$192,815

每月供款$155,864

年期

30年

贷款金额

$32,160,000

總利息

$23,950,808

总贷款连利息

$56,110,808

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$110,550	$45,313	$155,863	$32,114,687
2	$110,394	$45,469	$155,863	$32,069,218
3	$110,238	$45,625	$155,863	$32,023,592
4	$110,081	$45,782	$155,863	$31,977,810
5	$109,924	$45,940	$155,863	$31,931,870
6	$109,766	$46,098	$155,863	$31,885,773
7	$109,607	$46,256	$155,863	$31,839,517
8	$109,448	$46,415	$155,863	$31,793,102
9	$109,289	$46,575	$155,863	$31,746,527
10	$109,129	$46,735	$155,863	$31,699,792
11	$108,968	$46,895	$155,863	$31,652,897
12	$108,807	$47,057	$155,863	$31,605,841

第1年供款共

$1,870,360

第1年利息

$1,316,201

第1年共還本金

$554,159

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$108,645	$47,218	$155,863	$31,558,622
14	$108,483	$47,381	$155,863	$31,511,242
15	$108,320	$47,543	$155,863	$31,463,698
16	$108,156	$47,707	$155,863	$31,415,991
17	$107,992	$47,871	$155,863	$31,368,120
18	$107,828	$48,035	$155,863	$31,320,085
19	$107,663	$48,201	$155,863	$31,271,884
20	$107,497	$48,366	$155,863	$31,223,518
21	$107,331	$48,533	$155,863	$31,174,986
22	$107,164	$48,699	$155,863	$31,126,286
23	$106,997	$48,867	$155,863	$31,077,420
24	$106,829	$49,035	$155,863	$31,028,385

第2年供款共

$1,870,360

第2年利息

$1,292,905

第2年共還本金

$577,456

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$106,660	$49,203	$155,863	$30,979,182
26	$106,491	$49,372	$155,863	$30,929,809
27	$106,321	$49,542	$155,863	$30,880,267
28	$106,151	$49,712	$155,863	$30,830,555
29	$105,980	$49,883	$155,863	$30,780,671
30	$105,809	$50,055	$155,863	$30,730,617
31	$105,636	$50,227	$155,863	$30,680,390
32	$105,464	$50,400	$155,863	$30,629,990
33	$105,291	$50,573	$155,863	$30,579,417
34	$105,117	$50,747	$155,863	$30,528,671
35	$104,942	$50,921	$155,863	$30,477,750
36	$104,767	$51,096	$155,863	$30,426,654

第3年供款共

$1,870,360

第3年利息

$1,268,629

第3年共還本金

$601,731

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$104,592	$51,272	$155,863	$30,375,382
38	$104,415	$51,448	$155,863	$30,323,934
39	$104,239	$51,625	$155,863	$30,272,309
40	$104,061	$51,802	$155,863	$30,220,507
41	$103,883	$51,980	$155,863	$30,168,526
42	$103,704	$52,159	$155,863	$30,116,367
43	$103,525	$52,338	$155,863	$30,064,029
44	$103,345	$52,518	$155,863	$30,011,511
45	$103,165	$52,699	$155,863	$29,958,812
46	$102,983	$52,880	$155,863	$29,905,932
47	$102,802	$53,062	$155,863	$29,852,870
48	$102,619	$53,244	$155,863	$29,799,626

第4年供款共

$1,870,360

第4年利息

$1,243,333

第4年共還本金

$627,027

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$102,436	$53,427	$155,863	$29,746,199
50	$102,253	$53,611	$155,863	$29,692,588
51	$102,068	$53,795	$155,863	$29,638,793
52	$101,883	$53,980	$155,863	$29,584,813
53	$101,698	$54,166	$155,863	$29,530,648
54	$101,512	$54,352	$155,863	$29,476,296
55	$101,325	$54,539	$155,863	$29,421,757
56	$101,137	$54,726	$155,863	$29,367,031
57	$100,949	$54,914	$155,863	$29,312,117
58	$100,760	$55,103	$155,863	$29,257,014
59	$100,571	$55,292	$155,863	$29,201,722
60	$100,381	$55,482	$155,863	$29,146,239

第5年供款共

$1,870,360

第5年利息

$1,216,973

第5年共還本金

$653,387

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$100,190	$55,673	$155,863	$29,090,566
62	$99,999	$55,865	$155,863	$29,034,702
63	$99,807	$56,057	$155,863	$28,978,645
64	$99,614	$56,249	$155,863	$28,922,396
65	$99,421	$56,443	$155,863	$28,865,953
66	$99,227	$56,637	$155,863	$28,809,317
67	$99,032	$56,831	$155,863	$28,752,485
68	$98,837	$57,027	$155,863	$28,695,459
69	$98,641	$57,223	$155,863	$28,638,236
70	$98,444	$57,419	$155,863	$28,580,816
71	$98,247	$57,617	$155,863	$28,523,200
72	$98,048	$57,815	$155,863	$28,465,385

第6年供款共

$1,870,360

第6年利息

$1,189,506

第6年共還本金

$680,855

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$97,850	$58,014	$155,863	$28,407,371
74	$97,650	$58,213	$155,863	$28,349,158
75	$97,450	$58,413	$155,863	$28,290,745
76	$97,249	$58,614	$155,863	$28,232,131
77	$97,048	$58,815	$155,863	$28,173,316
78	$96,846	$59,018	$155,863	$28,114,298
79	$96,643	$59,220	$155,863	$28,055,078
80	$96,439	$59,424	$155,863	$27,995,654
81	$96,235	$59,628	$155,863	$27,936,025
82	$96,030	$59,833	$155,863	$27,876,192
83	$95,824	$60,039	$155,863	$27,816,153
84	$95,618	$60,245	$155,863	$27,755,908

第7年供款共

$1,870,360

第7年利息

$1,160,883

第7年共還本金

$709,477

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$95,411	$60,452	$155,863	$27,695,455
86	$95,203	$60,660	$155,863	$27,634,795
87	$94,995	$60,869	$155,863	$27,573,926
88	$94,785	$61,078	$155,863	$27,512,848
89	$94,575	$61,288	$155,863	$27,451,560
90	$94,365	$61,499	$155,863	$27,390,062
91	$94,153	$61,710	$155,863	$27,328,352
92	$93,941	$61,922	$155,863	$27,266,430
93	$93,728	$62,135	$155,863	$27,204,295
94	$93,515	$62,349	$155,863	$27,141,946
95	$93,300	$62,563	$155,863	$27,079,383
96	$93,085	$62,778	$155,863	$27,016,605

第8年供款共

$1,870,360

第8年利息

$1,131,058

第8年共還本金

$739,303

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$92,870	$62,994	$155,863	$26,953,611
98	$92,653	$63,210	$155,863	$26,890,401
99	$92,436	$63,428	$155,863	$26,826,974
100	$92,218	$63,646	$155,863	$26,763,328
101	$91,999	$63,864	$155,863	$26,699,464
102	$91,779	$64,084	$155,863	$26,635,380
103	$91,559	$64,304	$155,863	$26,571,075
104	$91,338	$64,525	$155,863	$26,506,550
105	$91,116	$64,747	$155,863	$26,441,803
106	$90,894	$64,970	$155,863	$26,376,833
107	$90,670	$65,193	$155,863	$26,311,640
108	$90,446	$65,417	$155,863	$26,246,223

第9年供款共

$1,870,360

第9年利息

$1,099,978

第9年共還本金

$770,382

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$90,221	$65,642	$155,863	$26,180,581
110	$89,996	$65,868	$155,863	$26,114,714
111	$89,769	$66,094	$155,863	$26,048,620
112	$89,542	$66,321	$155,863	$25,982,298
113	$89,314	$66,549	$155,863	$25,915,749
114	$89,085	$66,778	$155,863	$25,848,971
115	$88,856	$67,008	$155,863	$25,781,964
116	$88,626	$67,238	$155,863	$25,714,726
117	$88,394	$67,469	$155,863	$25,647,257
118	$88,162	$67,701	$155,863	$25,579,556
119	$87,930	$67,934	$155,863	$25,511,622
120	$87,696	$68,167	$155,863	$25,443,455

第10年供款共

$1,870,360

第10年利息

$1,067,592

第10年共還本金

$802,768

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$87,462	$68,401	$155,863	$25,375,054
122	$87,227	$68,637	$155,863	$25,306,417
123	$86,991	$68,873	$155,863	$25,237,545
124	$86,754	$69,109	$155,863	$25,168,435
125	$86,516	$69,347	$155,863	$25,099,088
126	$86,278	$69,585	$155,863	$25,029,503
127	$86,039	$69,824	$155,863	$24,959,679
128	$85,799	$70,064	$155,863	$24,889,614
129	$85,558	$70,305	$155,863	$24,819,309
130	$85,316	$70,547	$155,863	$24,748,762
131	$85,074	$70,789	$155,863	$24,677,972
132	$84,831	$71,033	$155,863	$24,606,940

第11年供款共

$1,870,360

第11年利息

$1,033,845

第11年共還本金

$836,516

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$84,586	$71,277	$155,863	$24,535,663
134	$84,341	$71,522	$155,863	$24,464,141
135	$84,095	$71,768	$155,863	$24,392,373
136	$83,849	$72,015	$155,863	$24,320,358
137	$83,601	$72,262	$155,863	$24,248,096
138	$83,353	$72,511	$155,863	$24,175,586
139	$83,104	$72,760	$155,863	$24,102,826
140	$82,853	$73,010	$155,863	$24,029,816
141	$82,602	$73,261	$155,863	$23,956,555
142	$82,351	$73,513	$155,863	$23,883,042
143	$82,098	$73,765	$155,863	$23,809,277
144	$81,844	$74,019	$155,863	$23,735,258

第12年供款共

$1,870,360

第12年利息

$998,679

第12年共還本金

$871,682

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$81,590	$74,273	$155,863	$23,660,985
146	$81,335	$74,529	$155,863	$23,586,456
147	$81,078	$74,785	$155,863	$23,511,671
148	$80,821	$75,042	$155,863	$23,436,629
149	$80,563	$75,300	$155,863	$23,361,329
150	$80,305	$75,559	$155,863	$23,285,770
151	$80,045	$75,819	$155,863	$23,209,952
152	$79,784	$76,079	$155,863	$23,133,873
153	$79,523	$76,341	$155,863	$23,057,532
154	$79,260	$76,603	$155,863	$22,980,929
155	$78,997	$76,866	$155,863	$22,904,062
156	$78,733	$77,131	$155,863	$22,826,932

第13年供款共

$1,870,360

第13年利息

$962,034

第13年共還本金

$908,326

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$78,468	$77,396	$155,863	$22,749,536
158	$78,202	$77,662	$155,863	$22,671,874
159	$77,935	$77,929	$155,863	$22,593,945
160	$77,667	$78,197	$155,863	$22,515,749
161	$77,398	$78,465	$155,863	$22,437,283
162	$77,128	$78,735	$155,863	$22,358,548
163	$76,858	$79,006	$155,863	$22,279,542
164	$76,586	$79,277	$155,863	$22,200,265
165	$76,313	$79,550	$155,863	$22,120,715
166	$76,040	$79,823	$155,863	$22,040,891
167	$75,766	$80,098	$155,863	$21,960,794
168	$75,490	$80,373	$155,863	$21,880,421

第14年供款共

$1,870,360

第14年利息

$923,849

第14年共還本金

$946,511

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$75,214	$80,649	$155,863	$21,799,771
170	$74,937	$80,927	$155,863	$21,718,844
171	$74,659	$81,205	$155,863	$21,637,640
172	$74,379	$81,484	$155,863	$21,556,156
173	$74,099	$81,764	$155,863	$21,474,392
174	$73,818	$82,045	$155,863	$21,392,346
175	$73,536	$82,327	$155,863	$21,310,019
176	$73,253	$82,610	$155,863	$21,227,409
177	$72,969	$82,894	$155,863	$21,144,515
178	$72,684	$83,179	$155,863	$21,061,336
179	$72,398	$83,465	$155,863	$20,977,871
180	$72,111	$83,752	$155,863	$20,894,119

第15年供款共

$1,870,360

第15年利息

$884,059

第15年共還本金

$986,302

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$71,824	$84,040	$155,863	$20,810,079
182	$71,535	$84,329	$155,863	$20,725,750
183	$71,245	$84,619	$155,863	$20,641,132
184	$70,954	$84,909	$155,863	$20,556,222
185	$70,662	$85,201	$155,863	$20,471,021
186	$70,369	$85,494	$155,863	$20,385,527
187	$70,075	$85,788	$155,863	$20,299,739
188	$69,780	$86,083	$155,863	$20,213,656
189	$69,484	$86,379	$155,863	$20,127,277
190	$69,188	$86,676	$155,863	$20,040,601
191	$68,890	$86,974	$155,863	$19,953,627
192	$68,591	$87,273	$155,863	$19,866,354

第16年供款共

$1,870,360

第16年利息

$842,596

第16年共還本金

$1,027,765

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$68,291	$87,573	$155,863	$19,778,782
194	$67,990	$87,874	$155,863	$19,690,908
195	$67,687	$88,176	$155,863	$19,602,732
196	$67,384	$88,479	$155,863	$19,514,253
197	$67,080	$88,783	$155,863	$19,425,470
198	$66,775	$89,088	$155,863	$19,336,382
199	$66,469	$89,395	$155,863	$19,246,987
200	$66,162	$89,702	$155,863	$19,157,285
201	$65,853	$90,010	$155,863	$19,067,275
202	$65,544	$90,320	$155,863	$18,976,956
203	$65,233	$90,630	$155,863	$18,886,325
204	$64,922	$90,942	$155,863	$18,795,384

第17年供款共

$1,870,360

第17年利息

$799,390

第17年共還本金

$1,070,971

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$64,609	$91,254	$155,863	$18,704,130
206	$64,295	$91,568	$155,863	$18,612,562
207	$63,981	$91,883	$155,863	$18,520,679
208	$63,665	$92,199	$155,863	$18,428,481
209	$63,348	$92,515	$155,863	$18,335,965
210	$63,030	$92,833	$155,863	$18,243,132
211	$62,711	$93,153	$155,863	$18,149,979
212	$62,391	$93,473	$155,863	$18,056,506
213	$62,069	$93,794	$155,863	$17,962,712
214	$61,747	$94,117	$155,863	$17,868,596
215	$61,423	$94,440	$155,863	$17,774,155
216	$61,099	$94,765	$155,863	$17,679,391

第18年供款共

$1,870,360

第18年利息

$754,367

第18年共還本金

$1,115,993

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$60,773	$95,090	$155,863	$17,584,300
218	$60,446	$95,417	$155,863	$17,488,883
219	$60,118	$95,745	$155,863	$17,393,138
220	$59,789	$96,074	$155,863	$17,297,063
221	$59,459	$96,405	$155,863	$17,200,659
222	$59,127	$96,736	$155,863	$17,103,922
223	$58,795	$97,069	$155,863	$17,006,854
224	$58,461	$97,402	$155,863	$16,909,452
225	$58,126	$97,737	$155,863	$16,811,714
226	$57,790	$98,073	$155,863	$16,713,641
227	$57,453	$98,410	$155,863	$16,615,231
228	$57,115	$98,748	$155,863	$16,516,483

第19年供款共

$1,870,360

第19年利息

$707,452

第19年共還本金

$1,162,908

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$56,775	$99,088	$155,863	$16,417,395
230	$56,435	$99,429	$155,863	$16,317,966
231	$56,093	$99,770	$155,863	$16,218,196
232	$55,750	$100,113	$155,863	$16,118,083
233	$55,406	$100,457	$155,863	$16,017,625
234	$55,061	$100,803	$155,863	$15,916,822
235	$54,714	$101,149	$155,863	$15,815,673
236	$54,366	$101,497	$155,863	$15,714,176
237	$54,017	$101,846	$155,863	$15,612,330
238	$53,667	$102,196	$155,863	$15,510,134
239	$53,316	$102,547	$155,863	$15,407,587
240	$52,964	$102,900	$155,863	$15,304,687

第20年供款共

$1,870,360

第20年利息

$658,565

第20年共還本金

$1,211,796

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$52,610	$103,253	$155,863	$15,201,434
242	$52,255	$103,608	$155,863	$15,097,825
243	$51,899	$103,965	$155,863	$14,993,861
244	$51,541	$104,322	$155,863	$14,889,539
245	$51,183	$104,681	$155,863	$14,784,858
246	$50,823	$105,040	$155,863	$14,679,818
247	$50,462	$105,401	$155,863	$14,574,416
248	$50,100	$105,764	$155,863	$14,468,652
249	$49,736	$106,127	$155,863	$14,362,525
250	$49,371	$106,492	$155,863	$14,256,033
251	$49,005	$106,858	$155,863	$14,149,175
252	$48,638	$107,226	$155,863	$14,041,949

第21年供款共

$1,870,360

第21年利息

$607,622

第21年共還本金

$1,262,738

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$48,269	$107,594	$155,863	$13,934,355
254	$47,899	$107,964	$155,863	$13,826,391
255	$47,528	$108,335	$155,863	$13,718,056
256	$47,156	$108,708	$155,863	$13,609,348
257	$46,782	$109,081	$155,863	$13,500,267
258	$46,407	$109,456	$155,863	$13,390,811
259	$46,031	$109,832	$155,863	$13,280,978
260	$45,653	$110,210	$155,863	$13,170,768
261	$45,275	$110,589	$155,863	$13,060,180
262	$44,894	$110,969	$155,863	$12,949,211
263	$44,513	$111,350	$155,863	$12,837,860
264	$44,130	$111,733	$155,863	$12,726,127

第22年供款共

$1,870,360

第22年利息

$554,538

第22年共還本金

$1,315,822

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$43,746	$112,117	$155,863	$12,614,010
266	$43,361	$112,503	$155,863	$12,501,507
267	$42,974	$112,889	$155,863	$12,388,618
268	$42,586	$113,277	$155,863	$12,275,340
269	$42,196	$113,667	$155,863	$12,161,673
270	$41,806	$114,058	$155,863	$12,047,616
271	$41,414	$114,450	$155,863	$11,933,166
272	$41,020	$114,843	$155,863	$11,818,323
273	$40,625	$115,238	$155,863	$11,703,085
274	$40,229	$115,634	$155,863	$11,587,451
275	$39,832	$116,031	$155,863	$11,471,419
276	$39,433	$116,430	$155,863	$11,354,989

第23年供款共

$1,870,360

第23年利息

$499,222

第23年共還本金

$1,371,138

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$39,033	$116,831	$155,863	$11,238,159
278	$38,631	$117,232	$155,863	$11,120,926
279	$38,228	$117,635	$155,863	$11,003,291
280	$37,824	$118,040	$155,863	$10,885,252
281	$37,418	$118,445	$155,863	$10,766,806
282	$37,011	$118,852	$155,863	$10,647,954
283	$36,602	$119,261	$155,863	$10,528,693
284	$36,192	$119,671	$155,863	$10,409,022
285	$35,781	$120,082	$155,863	$10,288,940
286	$35,368	$120,495	$155,863	$10,168,444
287	$34,954	$120,909	$155,863	$10,047,535
288	$34,538	$121,325	$155,863	$9,926,210

第24年供款共

$1,870,360

第24年利息

$441,581

第24年共還本金

$1,428,779

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$34,121	$121,742	$155,863	$9,804,468
290	$33,703	$122,160	$155,863	$9,682,308
291	$33,283	$122,580	$155,863	$9,559,727
292	$32,862	$123,002	$155,863	$9,436,725
293	$32,439	$123,425	$155,863	$9,313,301
294	$32,014	$123,849	$155,863	$9,189,452
295	$31,589	$124,275	$155,863	$9,065,177
296	$31,162	$124,702	$155,863	$8,940,476
297	$30,733	$125,130	$155,863	$8,815,345
298	$30,303	$125,561	$155,863	$8,689,784
299	$29,871	$125,992	$155,863	$8,563,792
300	$29,438	$126,425	$155,863	$8,437,367

第25年供款共

$1,870,360

第25年利息

$381,517

第25年共還本金

$1,488,843

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$29,003	$126,860	$155,863	$8,310,507
302	$28,567	$127,296	$155,863	$8,183,211
303	$28,130	$127,734	$155,863	$8,055,477
304	$27,691	$128,173	$155,863	$7,927,305
305	$27,250	$128,613	$155,863	$7,798,692
306	$26,808	$129,055	$155,863	$7,669,636
307	$26,364	$129,499	$155,863	$7,540,137
308	$25,919	$129,944	$155,863	$7,410,193
309	$25,473	$130,391	$155,863	$7,279,802
310	$25,024	$130,839	$155,863	$7,148,963
311	$24,575	$131,289	$155,863	$7,017,674
312	$24,123	$131,740	$155,863	$6,885,934

第26年供款共

$1,870,360

第26年利息

$318,928

第26年共還本金

$1,551,433

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$23,670	$132,193	$155,863	$6,753,741
314	$23,216	$132,647	$155,863	$6,621,094
315	$22,760	$133,103	$155,863	$6,487,991
316	$22,302	$133,561	$155,863	$6,354,430
317	$21,843	$134,020	$155,863	$6,220,410
318	$21,383	$134,481	$155,863	$6,085,929
319	$20,920	$134,943	$155,863	$5,950,986
320	$20,457	$135,407	$155,863	$5,815,579
321	$19,991	$135,872	$155,863	$5,679,707
322	$19,524	$136,339	$155,863	$5,543,368
323	$19,055	$136,808	$155,863	$5,406,560
324	$18,585	$137,278	$155,863	$5,269,281

第27年供款共

$1,870,360

第27年利息

$253,707

第27年共還本金

$1,616,653

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$18,113	$137,750	$155,863	$5,131,531
326	$17,640	$138,224	$155,863	$4,993,307
327	$17,164	$138,699	$155,863	$4,854,609
328	$16,688	$139,176	$155,863	$4,715,433
329	$16,209	$139,654	$155,863	$4,575,779
330	$15,729	$140,134	$155,863	$4,435,645
331	$15,248	$140,616	$155,863	$4,295,029
332	$14,764	$141,099	$155,863	$4,153,930
333	$14,279	$141,584	$155,863	$4,012,345
334	$13,792	$142,071	$155,863	$3,870,275
335	$13,304	$142,559	$155,863	$3,727,715
336	$12,814	$143,049	$155,863	$3,584,666

第28年供款共

$1,870,360

第28年利息

$185,745

第28年共還本金

$1,684,615

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$12,322	$143,541	$155,863	$3,441,125
338	$11,829	$144,034	$155,863	$3,297,090
339	$11,334	$144,530	$155,863	$3,152,561
340	$10,837	$145,026	$155,863	$3,007,534
341	$10,338	$145,525	$155,863	$2,862,009
342	$9,838	$146,025	$155,863	$2,715,984
343	$9,336	$146,527	$155,863	$2,569,457
344	$8,833	$147,031	$155,863	$2,422,426
345	$8,327	$147,536	$155,863	$2,274,890
346	$7,820	$148,043	$155,863	$2,126,847
347	$7,311	$148,552	$155,863	$1,978,294
348	$6,800	$149,063	$155,863	$1,829,231

第29年供款共

$1,870,360

第29年利息

$114,926

第29年共還本金

$1,755,435

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$6,288	$149,575	$155,863	$1,679,656
350	$5,774	$150,090	$155,863	$1,529,566
351	$5,258	$150,605	$155,863	$1,378,961
352	$4,740	$151,123	$155,863	$1,227,838
353	$4,221	$151,643	$155,863	$1,076,195
354	$3,699	$152,164	$155,863	$924,031
355	$3,176	$152,687	$155,863	$771,344
356	$2,651	$153,212	$155,863	$618,132
357	$2,125	$153,739	$155,863	$464,394
358	$1,596	$154,267	$155,863	$310,127
359	$1,066	$154,797	$155,863	$155,329
360	$534	$155,329	$155,863	$0

第30年供款共

$1,870,360

第30年利息

$41,129

第30年共還本金

$1,829,231

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$80,374,808

免责声明

笋盘推介

西贡 大网仔路

清水湾 银线湾 金钻全海

马鞍山 迎海 第04期 骏岸 第07座

按揭保险费
info

西贡大网仔路

清水湾银线湾金钻全海

马鞍山迎海第04期骏岸第07座