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$83,973,232

每月供款
$162,843

首期

$22,400,000

总贷款额

$33,600,000

總利息

$25,023,232

印花税

$2,380,000

其他

$570,000

置业成本总预算

HK$25,350,000

$325,685

置业成本总预算

HK$25,350,000

首期

$22,400,000
印花税

$2,380,000
- AVD
  
  $2,380,000
律师费

$ 10,000
代理佣金

$560,000
按揭保险费

不适用

$325,685

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

西贡海湾别墅

thumb_up

全海景别墅

实

1,512 呎

@37,037

建

2,299 呎

@24,358

local_fire_department 至HIT

售$5,600 万

实

1,512 呎

@37,037

建

2,299 呎

@24,358

售$5,600 万

local_fire_department 至HIT

西贡龙湖别墅

thumb_up

海景别墅

实

2,164 呎

@25,416

建

2,167 呎

@25,381

售$5,500 万

实

2,164 呎

@25,416

建

2,167 呎

@25,381

售$5,500 万

山顶蔚豪苑 B座

thumb_up

东半山尊贵地段，罕有笋盘

实

1,638 呎

@34,799

建

1,993 呎

@28,600

real_estate_agent 罕有放盘 hotel_class 楼王

售$5,700 万

实

1,638 呎

@34,799

建

1,993 呎

@28,600

售$5,700 万

real_estate_agent 罕有放盘 hotel_class 楼王

西贡溱乔

thumb_up

西贡

实

2,371 呎

@23,197

建

3,748 呎

@14,674

hotel_class 楼王 vpn_key 有匙即睇

售$5,500 万

实

2,371 呎

@23,197

建

3,748 呎

@14,674

售$5,500 万

hotel_class 楼王 vpn_key 有匙即睇

马鞍山迎海第04期骏岸第08座

thumb_up

4房覆式连地下花园 2650尺大屋

实

2,650 呎

@20,755

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 pets 爱竉必选

售$5,500 万

实

2,650 呎

@20,755

售$5,500 万

local_fire_department 至HIT real_estate_agent 罕有放盘 hotel_class 楼王 pets 爱竉必选

利率	15年	20年	25年	30年
1.000	$201,094	$154,524	$126,629	$108,071
1.500	$208,570	$162,135	$134,379	$115,960
2.000	$216,219	$169,977	$142,415	$124,192
2.500	$224,041	$178,047	$150,735	$132,761
3.000	$232,035	$186,345	$159,335	$141,659
3.500	$240,201	$194,866	$168,210	$150,879
4.000	$248,535	$203,609	$177,353	$160,412
4.125	$250,645	$205,829	$179,680	$162,842
4.500	$257,038	$212,570	$186,760	$170,246
5.000	$265,707	$221,745	$196,422	$180,372
5.500	$274,540	$231,130	$206,333	$190,777
6.000	$283,536	$240,721	$216,485	$201,449

每月供款$162,843

年期

30年

贷款金额

$33,600,000

總利息

$25,023,232

总贷款连利息

$58,623,232

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$115,500	$47,342	$162,842	$33,552,658
2	$115,337	$47,505	$162,842	$33,505,153
3	$115,174	$47,668	$162,842	$33,457,484
4	$115,010	$47,832	$162,842	$33,409,652
5	$114,846	$47,997	$162,842	$33,361,655
6	$114,681	$48,162	$162,842	$33,313,494
7	$114,515	$48,327	$162,842	$33,265,167
8	$114,349	$48,493	$162,842	$33,216,673
9	$114,182	$48,660	$162,842	$33,168,013
10	$114,015	$48,827	$162,842	$33,119,186
11	$113,847	$48,995	$162,842	$33,070,191
12	$113,679	$49,164	$162,842	$33,021,027

第1年供款共

$1,954,108

第1年利息

$1,375,135

第1年共還本金

$578,973

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$113,510	$49,333	$162,842	$32,971,695
14	$113,340	$49,502	$162,842	$32,922,193
15	$113,170	$49,672	$162,842	$32,872,521
16	$112,999	$49,843	$162,842	$32,822,678
17	$112,828	$50,014	$162,842	$32,772,663
18	$112,656	$50,186	$162,842	$32,722,477
19	$112,484	$50,359	$162,842	$32,672,118
20	$112,310	$50,532	$162,842	$32,621,586
21	$112,137	$50,706	$162,842	$32,570,881
22	$111,962	$50,880	$162,842	$32,520,001
23	$111,788	$51,055	$162,842	$32,468,946
24	$111,612	$51,230	$162,842	$32,417,716

第2年供款共

$1,954,108

第2年利息

$1,350,796

第2年共還本金

$603,312

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$111,436	$51,406	$162,842	$32,366,309
26	$111,259	$51,583	$162,842	$32,314,726
27	$111,082	$51,760	$162,842	$32,262,966
28	$110,904	$51,938	$162,842	$32,211,027
29	$110,725	$52,117	$162,842	$32,158,910
30	$110,546	$52,296	$162,842	$32,106,614
31	$110,366	$52,476	$162,842	$32,054,138
32	$110,186	$52,656	$162,842	$32,001,482
33	$110,005	$52,837	$162,842	$31,948,645
34	$109,823	$53,019	$162,842	$31,895,626
35	$109,641	$53,201	$162,842	$31,842,425
36	$109,458	$53,384	$162,842	$31,789,041

第3年供款共

$1,954,108

第3年利息

$1,325,433

第3年共還本金

$628,674

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$109,275	$53,567	$162,842	$31,735,474
38	$109,091	$53,752	$162,842	$31,681,722
39	$108,906	$53,936	$162,842	$31,627,786
40	$108,721	$54,122	$162,842	$31,573,664
41	$108,534	$54,308	$162,842	$31,519,356
42	$108,348	$54,495	$162,842	$31,464,861
43	$108,160	$54,682	$162,842	$31,410,180
44	$107,972	$54,870	$162,842	$31,355,310
45	$107,784	$55,058	$162,842	$31,300,251
46	$107,595	$55,248	$162,842	$31,245,004
47	$107,405	$55,438	$162,842	$31,189,566
48	$107,214	$55,628	$162,842	$31,133,938

第4年供款共

$1,954,108

第4年利息

$1,299,004

第4年共還本金

$655,103

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$107,023	$55,819	$162,842	$31,078,118
50	$106,831	$56,011	$162,842	$31,022,107
51	$106,638	$56,204	$162,842	$30,965,903
52	$106,445	$56,397	$162,842	$30,909,506
53	$106,251	$56,591	$162,842	$30,852,915
54	$106,057	$56,785	$162,842	$30,796,130
55	$105,862	$56,981	$162,842	$30,739,149
56	$105,666	$57,176	$162,842	$30,681,973
57	$105,469	$57,373	$162,842	$30,624,600
58	$105,272	$57,570	$162,842	$30,567,030
59	$105,074	$57,768	$162,842	$30,509,262
60	$104,876	$57,967	$162,842	$30,451,295

第5年供款共

$1,954,108

第5年利息

$1,271,465

第5年共還本金

$682,643

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$104,676	$58,166	$162,842	$30,393,129
62	$104,476	$58,366	$162,842	$30,334,763
63	$104,276	$58,567	$162,842	$30,276,196
64	$104,074	$58,768	$162,842	$30,217,428
65	$103,872	$58,970	$162,842	$30,158,459
66	$103,670	$59,173	$162,842	$30,099,286
67	$103,466	$59,376	$162,842	$30,039,910
68	$103,262	$59,580	$162,842	$29,980,330
69	$103,057	$59,785	$162,842	$29,920,545
70	$102,852	$59,990	$162,842	$29,860,554
71	$102,646	$60,197	$162,842	$29,800,358
72	$102,439	$60,404	$162,842	$29,739,954

第6年供款共

$1,954,108

第6年利息

$1,242,767

第6年共還本金

$711,341

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$102,231	$60,611	$162,842	$29,679,343
74	$102,023	$60,820	$162,842	$29,618,523
75	$101,814	$61,029	$162,842	$29,557,495
76	$101,604	$61,238	$162,842	$29,496,256
77	$101,393	$61,449	$162,842	$29,434,807
78	$101,182	$61,660	$162,842	$29,373,147
79	$100,970	$61,872	$162,842	$29,311,275
80	$100,758	$62,085	$162,842	$29,249,190
81	$100,544	$62,298	$162,842	$29,186,892
82	$100,330	$62,512	$162,842	$29,124,380
83	$100,115	$62,727	$162,842	$29,061,653
84	$99,899	$62,943	$162,842	$28,998,710

第7年供款共

$1,954,108

第7年利息

$1,212,863

第7年共還本金

$741,245

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$99,683	$63,159	$162,842	$28,935,550
86	$99,466	$63,376	$162,842	$28,872,174
87	$99,248	$63,594	$162,842	$28,808,580
88	$99,029	$63,813	$162,842	$28,744,767
89	$98,810	$64,032	$162,842	$28,680,735
90	$98,590	$64,252	$162,842	$28,616,483
91	$98,369	$64,473	$162,842	$28,552,009
92	$98,148	$64,695	$162,842	$28,487,315
93	$97,925	$64,917	$162,842	$28,422,397
94	$97,702	$65,140	$162,842	$28,357,257
95	$97,478	$65,364	$162,842	$28,291,893
96	$97,253	$65,589	$162,842	$28,226,304

第8年供款共

$1,954,108

第8年利息

$1,181,702

第8年共還本金

$772,406

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$97,028	$65,814	$162,842	$28,160,490
98	$96,802	$66,041	$162,842	$28,094,449
99	$96,575	$66,268	$162,842	$28,028,181
100	$96,347	$66,495	$162,842	$27,961,686
101	$96,118	$66,724	$162,842	$27,894,962
102	$95,889	$66,953	$162,842	$27,828,008
103	$95,659	$67,184	$162,842	$27,760,825
104	$95,428	$67,414	$162,842	$27,693,410
105	$95,196	$67,646	$162,842	$27,625,764
106	$94,964	$67,879	$162,842	$27,557,886
107	$94,730	$68,112	$162,842	$27,489,773
108	$94,496	$68,346	$162,842	$27,421,427

第9年供款共

$1,954,108

第9年利息

$1,149,231

第9年共還本金

$804,877

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$94,261	$68,581	$162,842	$27,352,846
110	$94,025	$68,817	$162,842	$27,284,029
111	$93,789	$69,053	$162,842	$27,214,976
112	$93,551	$69,291	$162,842	$27,145,685
113	$93,313	$69,529	$162,842	$27,076,156
114	$93,074	$69,768	$162,842	$27,006,388
115	$92,834	$70,008	$162,842	$26,936,380
116	$92,594	$70,249	$162,842	$26,866,131
117	$92,352	$70,490	$162,842	$26,795,642
118	$92,110	$70,732	$162,842	$26,724,909
119	$91,867	$70,975	$162,842	$26,653,934
120	$91,623	$71,219	$162,842	$26,582,714

第10年供款共

$1,954,108

第10年利息

$1,115,395

第10年共還本金

$838,713

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$91,378	$71,464	$162,842	$26,511,250
122	$91,132	$71,710	$162,842	$26,439,540
123	$90,886	$71,956	$162,842	$26,367,584
124	$90,639	$72,204	$162,842	$26,295,380
125	$90,390	$72,452	$162,842	$26,222,928
126	$90,141	$72,701	$162,842	$26,150,227
127	$89,891	$72,951	$162,842	$26,077,276
128	$89,641	$73,202	$162,842	$26,004,075
129	$89,389	$73,453	$162,842	$25,930,621
130	$89,137	$73,706	$162,842	$25,856,916
131	$88,883	$73,959	$162,842	$25,782,956
132	$88,629	$74,213	$162,842	$25,708,743

第11年供款共

$1,954,108

第11年利息

$1,080,136

第11年共還本金

$873,971

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$88,374	$74,469	$162,842	$25,634,274
134	$88,118	$74,724	$162,842	$25,559,550
135	$87,861	$74,981	$162,842	$25,484,569
136	$87,603	$75,239	$162,842	$25,409,329
137	$87,345	$75,498	$162,842	$25,333,832
138	$87,085	$75,757	$162,842	$25,258,074
139	$86,825	$76,018	$162,842	$25,182,057
140	$86,563	$76,279	$162,842	$25,105,778
141	$86,301	$76,541	$162,842	$25,029,237
142	$86,038	$76,804	$162,842	$24,952,432
143	$85,774	$77,068	$162,842	$24,875,364
144	$85,509	$77,333	$162,842	$24,798,031

第12年供款共

$1,954,108

第12年利息

$1,043,396

第12年共還本金

$910,712

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$85,243	$77,599	$162,842	$24,720,432
146	$84,976	$77,866	$162,842	$24,642,566
147	$84,709	$78,133	$162,842	$24,564,432
148	$84,440	$78,402	$162,842	$24,486,030
149	$84,171	$78,672	$162,842	$24,407,359
150	$83,900	$78,942	$162,842	$24,328,417
151	$83,629	$79,213	$162,842	$24,249,203
152	$83,357	$79,486	$162,842	$24,169,718
153	$83,083	$79,759	$162,842	$24,089,959
154	$82,809	$80,033	$162,842	$24,009,926
155	$82,534	$80,308	$162,842	$23,929,617
156	$82,258	$80,584	$162,842	$23,849,033

第13年供款共

$1,954,108

第13年利息

$1,005,110

第13年共還本金

$948,998

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$81,981	$80,861	$162,842	$23,768,172
158	$81,703	$81,139	$162,842	$23,687,033
159	$81,424	$81,418	$162,842	$23,605,615
160	$81,144	$81,698	$162,842	$23,523,917
161	$80,863	$81,979	$162,842	$23,441,938
162	$80,582	$82,261	$162,842	$23,359,677
163	$80,299	$82,543	$162,842	$23,277,134
164	$80,015	$82,827	$162,842	$23,194,306
165	$79,730	$83,112	$162,842	$23,111,195
166	$79,445	$83,398	$162,842	$23,027,797
167	$79,158	$83,684	$162,842	$22,944,113
168	$78,870	$83,972	$162,842	$22,860,141

第14年供款共

$1,954,108

第14年利息

$965,215

第14年共還本金

$988,892

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$78,582	$84,261	$162,842	$22,775,880
170	$78,292	$84,550	$162,842	$22,691,330
171	$78,001	$84,841	$162,842	$22,606,489
172	$77,710	$85,133	$162,842	$22,521,357
173	$77,417	$85,425	$162,842	$22,435,932
174	$77,124	$85,719	$162,842	$22,350,213
175	$76,829	$86,013	$162,842	$22,264,199
176	$76,533	$86,309	$162,842	$22,177,890
177	$76,236	$86,606	$162,842	$22,091,284
178	$75,939	$86,904	$162,842	$22,004,381
179	$75,640	$87,202	$162,842	$21,917,179
180	$75,340	$87,502	$162,842	$21,829,677

第15年供款共

$1,954,108

第15年利息

$923,643

第15年共還本金

$1,030,464

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$75,040	$87,803	$162,842	$21,741,874
182	$74,738	$88,105	$162,842	$21,653,769
183	$74,435	$88,407	$162,842	$21,565,362
184	$74,131	$88,711	$162,842	$21,476,650
185	$73,826	$89,016	$162,842	$21,387,634
186	$73,520	$89,322	$162,842	$21,298,312
187	$73,213	$89,629	$162,842	$21,208,682
188	$72,905	$89,937	$162,842	$21,118,745
189	$72,596	$90,247	$162,842	$21,028,498
190	$72,285	$90,557	$162,842	$20,937,941
191	$71,974	$90,868	$162,842	$20,847,073
192	$71,662	$91,180	$162,842	$20,755,893

第16年供款共

$1,954,108

第16年利息

$880,324

第16年共還本金

$1,073,784

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$71,348	$91,494	$162,842	$20,664,399
194	$71,034	$91,808	$162,842	$20,572,590
195	$70,718	$92,124	$162,842	$20,480,466
196	$70,402	$92,441	$162,842	$20,388,026
197	$70,084	$92,758	$162,842	$20,295,267
198	$69,765	$93,077	$162,842	$20,202,190
199	$69,445	$93,397	$162,842	$20,108,793
200	$69,124	$93,718	$162,842	$20,015,074
201	$68,802	$94,040	$162,842	$19,921,034
202	$68,479	$94,364	$162,842	$19,826,670
203	$68,154	$94,688	$162,842	$19,731,982
204	$67,829	$95,014	$162,842	$19,636,968

第17年供款共

$1,954,108

第17年利息

$835,183

第17年共還本金

$1,118,925

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$67,502	$95,340	$162,842	$19,541,628
206	$67,174	$95,668	$162,842	$19,445,960
207	$66,845	$95,997	$162,842	$19,349,963
208	$66,515	$96,327	$162,842	$19,253,636
209	$66,184	$96,658	$162,842	$19,156,978
210	$65,852	$96,990	$162,842	$19,059,988
211	$65,519	$97,324	$162,842	$18,962,665
212	$65,184	$97,658	$162,842	$18,865,006
213	$64,848	$97,994	$162,842	$18,767,013
214	$64,512	$98,331	$162,842	$18,668,682
215	$64,174	$98,669	$162,842	$18,570,013
216	$63,834	$99,008	$162,842	$18,471,005

第18年供款共

$1,954,108

第18年利息

$788,145

第18年共還本金

$1,165,963

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$63,494	$99,348	$162,842	$18,371,657
218	$63,153	$99,690	$162,842	$18,271,967
219	$62,810	$100,032	$162,842	$18,171,935
220	$62,466	$100,376	$162,842	$18,071,559
221	$62,121	$100,721	$162,842	$17,970,837
222	$61,775	$101,068	$162,842	$17,869,770
223	$61,427	$101,415	$162,842	$17,768,355
224	$61,079	$101,764	$162,842	$17,666,591
225	$60,729	$102,113	$162,842	$17,564,478
226	$60,378	$102,464	$162,842	$17,462,013
227	$60,026	$102,817	$162,842	$17,359,197
228	$59,672	$103,170	$162,842	$17,256,027

第19年供款共

$1,954,108

第19年利息

$739,129

第19年共還本金

$1,214,979

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$59,318	$103,525	$162,842	$17,152,502
230	$58,962	$103,881	$162,842	$17,048,621
231	$58,605	$104,238	$162,842	$16,944,384
232	$58,246	$104,596	$162,842	$16,839,788
233	$57,887	$104,956	$162,842	$16,734,832
234	$57,526	$105,316	$162,842	$16,629,516
235	$57,164	$105,678	$162,842	$16,523,837
236	$56,801	$106,042	$162,842	$16,417,796
237	$56,436	$106,406	$162,842	$16,311,390
238	$56,070	$106,772	$162,842	$16,204,618
239	$55,703	$107,139	$162,842	$16,097,479
240	$55,335	$107,507	$162,842	$15,989,972

第20年供款共

$1,954,108

第20年利息

$688,053

第20年共還本金

$1,266,055

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$54,966	$107,877	$162,842	$15,882,095
242	$54,595	$108,248	$162,842	$15,773,847
243	$54,223	$108,620	$162,842	$15,665,228
244	$53,849	$108,993	$162,842	$15,556,234
245	$53,475	$109,368	$162,842	$15,446,867
246	$53,099	$109,744	$162,842	$15,337,123
247	$52,721	$110,121	$162,842	$15,227,002
248	$52,343	$110,499	$162,842	$15,116,503
249	$51,963	$110,879	$162,842	$15,005,623
250	$51,582	$111,260	$162,842	$14,894,363
251	$51,199	$111,643	$162,842	$14,782,720
252	$50,816	$112,027	$162,842	$14,670,693

第21年供款共

$1,954,108

第21年利息

$634,829

第21年共還本金

$1,319,279

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$50,431	$112,412	$162,842	$14,558,281
254	$50,044	$112,798	$162,842	$14,445,483
255	$49,656	$113,186	$162,842	$14,332,297
256	$49,267	$113,575	$162,842	$14,218,722
257	$48,877	$113,965	$162,842	$14,104,757
258	$48,485	$114,357	$162,842	$13,990,399
259	$48,092	$114,750	$162,842	$13,875,649
260	$47,698	$115,145	$162,842	$13,760,504
261	$47,302	$115,541	$162,842	$13,644,964
262	$46,905	$115,938	$162,842	$13,529,026
263	$46,506	$116,336	$162,842	$13,412,690
264	$46,106	$116,736	$162,842	$13,295,954

第22年供款共

$1,954,108

第22年利息

$579,368

第22年共還本金

$1,374,740

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$45,705	$117,137	$162,842	$13,178,816
266	$45,302	$117,540	$162,842	$13,061,276
267	$44,898	$117,944	$162,842	$12,943,332
268	$44,493	$118,350	$162,842	$12,824,982
269	$44,086	$118,756	$162,842	$12,706,226
270	$43,678	$119,165	$162,842	$12,587,061
271	$43,268	$119,574	$162,842	$12,467,487
272	$42,857	$119,985	$162,842	$12,347,501
273	$42,445	$120,398	$162,842	$12,227,104
274	$42,031	$120,812	$162,842	$12,106,292
275	$41,615	$121,227	$162,842	$11,985,065
276	$41,199	$121,644	$162,842	$11,863,421

第23年供款共

$1,954,108

第23年利息

$521,576

第23年共還本金

$1,432,532

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$40,781	$122,062	$162,842	$11,741,360
278	$40,361	$122,481	$162,842	$11,618,878
279	$39,940	$122,902	$162,842	$11,495,976
280	$39,517	$123,325	$162,842	$11,372,651
281	$39,093	$123,749	$162,842	$11,248,902
282	$38,668	$124,174	$162,842	$11,124,728
283	$38,241	$124,601	$162,842	$11,000,127
284	$37,813	$125,029	$162,842	$10,875,097
285	$37,383	$125,459	$162,842	$10,749,638
286	$36,952	$125,890	$162,842	$10,623,748
287	$36,519	$126,323	$162,842	$10,497,425
288	$36,085	$126,757	$162,842	$10,370,667

第24年供款共

$1,954,108

第24年利息

$461,354

第24年共還本金

$1,492,754

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$35,649	$127,193	$162,842	$10,243,474
290	$35,212	$127,630	$162,842	$10,115,844
291	$34,773	$128,069	$162,842	$9,987,775
292	$34,333	$128,509	$162,842	$9,859,265
293	$33,891	$128,951	$162,842	$9,730,314
294	$33,448	$129,394	$162,842	$9,600,920
295	$33,003	$129,839	$162,842	$9,471,081
296	$32,557	$130,285	$162,842	$9,340,795
297	$32,109	$130,733	$162,842	$9,210,062
298	$31,660	$131,183	$162,842	$9,078,879
299	$31,209	$131,634	$162,842	$8,947,246
300	$30,756	$132,086	$162,842	$8,815,159

第25年供款共

$1,954,108

第25年利息

$398,600

第25年共還本金

$1,555,508

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$30,302	$132,540	$162,842	$8,682,619
302	$29,847	$132,996	$162,842	$8,549,623
303	$29,389	$133,453	$162,842	$8,416,170
304	$28,931	$133,912	$162,842	$8,282,259
305	$28,470	$134,372	$162,842	$8,147,887
306	$28,008	$134,834	$162,842	$8,013,053
307	$27,545	$135,297	$162,842	$7,877,755
308	$27,080	$135,763	$162,842	$7,741,993
309	$26,613	$136,229	$162,842	$7,605,764
310	$26,145	$136,697	$162,842	$7,469,066
311	$25,675	$137,167	$162,842	$7,331,899
312	$25,203	$137,639	$162,842	$7,194,260

第26年供款共

$1,954,108

第26年利息

$333,208

第26年共還本金

$1,620,900

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$24,730	$138,112	$162,842	$7,056,148
314	$24,256	$138,587	$162,842	$6,917,561
315	$23,779	$139,063	$162,842	$6,778,498
316	$23,301	$139,541	$162,842	$6,638,957
317	$22,821	$140,021	$162,842	$6,498,936
318	$22,340	$140,502	$162,842	$6,358,433
319	$21,857	$140,985	$162,842	$6,217,448
320	$21,372	$141,470	$162,842	$6,075,978
321	$20,886	$141,956	$162,842	$5,934,022
322	$20,398	$142,444	$162,842	$5,791,578
323	$19,909	$142,934	$162,842	$5,648,644
324	$19,417	$143,425	$162,842	$5,505,219

第27年供款共

$1,954,108

第27年利息

$265,067

第27年共還本金

$1,689,041

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$18,924	$143,918	$162,842	$5,361,301
326	$18,429	$144,413	$162,842	$5,216,888
327	$17,933	$144,909	$162,842	$5,071,979
328	$17,435	$145,407	$162,842	$4,926,572
329	$16,935	$145,907	$162,842	$4,780,664
330	$16,434	$146,409	$162,842	$4,634,256
331	$15,930	$146,912	$162,842	$4,487,344
332	$15,425	$147,417	$162,842	$4,339,927
333	$14,918	$147,924	$162,842	$4,192,003
334	$14,410	$148,432	$162,842	$4,043,570
335	$13,900	$148,943	$162,842	$3,894,628
336	$13,388	$149,455	$162,842	$3,745,173

第28年供款共

$1,954,108

第28年利息

$194,062

第28年共還本金

$1,760,046

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$12,874	$149,968	$162,842	$3,595,205
338	$12,359	$150,484	$162,842	$3,444,721
339	$11,841	$151,001	$162,842	$3,293,720
340	$11,322	$151,520	$162,842	$3,142,200
341	$10,801	$152,041	$162,842	$2,990,159
342	$10,279	$152,564	$162,842	$2,837,595
343	$9,754	$153,088	$162,842	$2,684,507
344	$9,228	$153,614	$162,842	$2,530,893
345	$8,700	$154,142	$162,842	$2,376,751
346	$8,170	$154,672	$162,842	$2,222,078
347	$7,638	$155,204	$162,842	$2,066,875
348	$7,105	$155,737	$162,842	$1,911,137

第29年供款共

$1,954,108

第29年利息

$120,071

第29年共還本金

$1,834,036

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$6,570	$156,273	$162,842	$1,754,864
350	$6,032	$156,810	$162,842	$1,598,054
351	$5,493	$157,349	$162,842	$1,440,705
352	$4,952	$157,890	$162,842	$1,282,815
353	$4,410	$158,433	$162,842	$1,124,383
354	$3,865	$158,977	$162,842	$965,406
355	$3,319	$159,524	$162,842	$805,882
356	$2,770	$160,072	$162,842	$645,810
357	$2,220	$160,622	$162,842	$485,187
358	$1,668	$161,174	$162,842	$324,013
359	$1,114	$161,729	$162,842	$162,284
360	$558	$162,284	$162,842	$0

第30年供款共

$1,954,108

第30年利息

$42,971

第30年共還本金

$1,911,137

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$83,973,232

免责声明

笋盘推介

西贡 海湾别墅

西贡 龙湖别墅

山顶 蔚豪苑 B座

西贡 溱乔

马鞍山 迎海 第04期 骏岸 第08座

按揭保险费
info

西贡海湾别墅

西贡龙湖别墅

山顶蔚豪苑 B座

西贡溱乔

马鞍山迎海第04期骏岸第08座