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$99,722,369

每月供款
$169,579

首期

$34,990,000

总贷款额

$34,990,000

總利息

$26,058,419

印花税

$2,974,150

其他

$709,800

置业成本总预算

HK$38,673,950

$339,158

置业成本总预算

HK$38,673,950

首期

$34,990,000
印花税

$2,974,150
- AVD
  
  $2,974,150
律师费

$ 10,000
代理佣金

$699,800
按揭保险费

不适用

$339,158

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

360

西贡碧涛花园

thumb_up

西贡

实

1,703 呎

@40,810

建

1,991 呎

@34,907

real_estate_agent 罕有放盘

售$6,950 万

实

1,703 呎

@40,810

建

1,991 呎

@34,907

售$6,950 万

real_estate_agent 罕有放盘

西贡清水湾

thumb_up

SPECTACULAR SEA VIEW WITH HUGE GARDEN

实

1,597 呎

@43,832

建

2,000 呎

@35,000

local_fire_department 至HIT real_estate_agent 罕有放盘

售$7,000 万

实

1,597 呎

@43,832

建

2,000 呎

@35,000

售$7,000 万

local_fire_department 至HIT real_estate_agent 罕有放盘

清水湾泰湖别墅

thumb_up

CLEAR WATER BAY SEA VIEW HOUSE

实

2,252 呎

@30,639

建

2,252 呎

@30,639

local_fire_department 至HIT hotel_class 楼王

售$6,900 万

实

2,252 呎

@30,639

建

2,252 呎

@30,639

售$6,900 万

local_fire_department 至HIT hotel_class 楼王

清水湾相思湾(海滨别墅)

thumb_up

巨园泳池海景村屋

建

2,100 呎

@33,333

local_fire_department 至HIT local_offer 低水笋价 pets 爱竉必选

售$7,000 万

建

2,100 呎

@33,333

售$7,000 万

local_fire_department 至HIT local_offer 低水笋价 pets 爱竉必选

利率	15年	20年	25年	30年
1.000	$209,413	$160,917	$131,868	$112,542
1.500	$217,198	$168,843	$139,938	$120,758
2.000	$225,164	$177,009	$148,307	$129,330
2.500	$233,310	$185,413	$156,971	$138,253
3.000	$241,635	$194,054	$165,927	$147,519
3.500	$250,137	$202,928	$175,168	$157,121
4.000	$258,817	$212,033	$184,690	$167,048
4.125	$261,014	$214,344	$187,114	$169,579
4.500	$267,671	$221,364	$194,486	$177,289
5.000	$276,699	$230,919	$204,548	$187,834
5.500	$285,898	$240,692	$214,869	$198,669
6.000	$295,266	$250,679	$225,441	$209,783

每月供款$169,579

年期

30年

贷款金额

$34,990,000

總利息

$26,058,419

总贷款连利息

$61,048,419

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$120,278	$49,301	$169,579	$34,940,699
2	$120,109	$49,470	$169,579	$34,891,229
3	$119,939	$49,640	$169,579	$34,841,589
4	$119,768	$49,811	$169,579	$34,791,778
5	$119,597	$49,982	$169,579	$34,741,795
6	$119,425	$50,154	$169,579	$34,691,641
7	$119,253	$50,326	$169,579	$34,641,315
8	$119,080	$50,499	$169,579	$34,590,816
9	$118,906	$50,673	$169,579	$34,540,142
10	$118,732	$50,847	$169,579	$34,489,295
11	$118,557	$51,022	$169,579	$34,438,273
12	$118,382	$51,197	$169,579	$34,387,076

第1年供款共

$2,034,947

第1年利息

$1,432,023

第1年共還本金

$602,924

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$118,206	$51,373	$169,579	$34,335,703
14	$118,029	$51,550	$169,579	$34,284,153
15	$117,852	$51,727	$169,579	$34,232,425
16	$117,674	$51,905	$169,579	$34,180,520
17	$117,496	$52,083	$169,579	$34,128,437
18	$117,317	$52,262	$169,579	$34,076,175
19	$117,137	$52,442	$169,579	$34,023,733
20	$116,957	$52,622	$169,579	$33,971,110
21	$116,776	$52,803	$169,579	$33,918,307
22	$116,594	$52,985	$169,579	$33,865,322
23	$116,412	$53,167	$169,579	$33,812,155
24	$116,229	$53,350	$169,579	$33,758,806

第2年供款共

$2,034,947

第2年利息

$1,406,677

第2年共還本金

$628,270

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$116,046	$53,533	$169,579	$33,705,273
26	$115,862	$53,717	$169,579	$33,651,555
27	$115,677	$53,902	$169,579	$33,597,654
28	$115,492	$54,087	$169,579	$33,543,567
29	$115,306	$54,273	$169,579	$33,489,294
30	$115,119	$54,459	$169,579	$33,434,834
31	$114,932	$54,647	$169,579	$33,380,188
32	$114,744	$54,835	$169,579	$33,325,353
33	$114,556	$55,023	$169,579	$33,270,330
34	$114,367	$55,212	$169,579	$33,215,118
35	$114,177	$55,402	$169,579	$33,159,716
36	$113,987	$55,592	$169,579	$33,104,123

第3年供款共

$2,034,947

第3年利息

$1,380,265

第3年共還本金

$654,682

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$113,795	$55,784	$169,579	$33,048,340
38	$113,604	$55,975	$169,579	$32,992,365
39	$113,411	$56,168	$169,579	$32,936,197
40	$113,218	$56,361	$169,579	$32,879,836
41	$113,024	$56,555	$169,579	$32,823,282
42	$112,830	$56,749	$169,579	$32,766,533
43	$112,635	$56,944	$169,579	$32,709,589
44	$112,439	$57,140	$169,579	$32,652,449
45	$112,243	$57,336	$169,579	$32,595,113
46	$112,046	$57,533	$169,579	$32,537,580
47	$111,848	$57,731	$169,579	$32,479,849
48	$111,649	$57,929	$169,579	$32,421,919

第4年供款共

$2,034,947

第4年利息

$1,352,743

第4年共還本金

$682,204

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$111,450	$58,129	$169,579	$32,363,791
50	$111,251	$58,328	$169,579	$32,305,462
51	$111,050	$58,529	$169,579	$32,246,933
52	$110,849	$58,730	$169,579	$32,188,203
53	$110,647	$58,932	$169,579	$32,129,271
54	$110,444	$59,135	$169,579	$32,070,137
55	$110,241	$59,338	$169,579	$32,010,799
56	$110,037	$59,542	$169,579	$31,951,257
57	$109,832	$59,746	$169,579	$31,891,510
58	$109,627	$59,952	$169,579	$31,831,559
59	$109,421	$60,158	$169,579	$31,771,401
60	$109,214	$60,365	$169,579	$31,711,036

第5年供款共

$2,034,947

第5年利息

$1,324,064

第5年共還本金

$710,883

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$109,007	$60,572	$169,579	$31,650,464
62	$108,798	$60,780	$169,579	$31,589,683
63	$108,590	$60,989	$169,579	$31,528,694
64	$108,380	$61,199	$169,579	$31,467,495
65	$108,170	$61,409	$169,579	$31,406,085
66	$107,958	$61,621	$169,579	$31,344,465
67	$107,747	$61,832	$169,579	$31,282,632
68	$107,534	$62,045	$169,579	$31,220,588
69	$107,321	$62,258	$169,579	$31,158,329
70	$107,107	$62,472	$169,579	$31,095,857
71	$106,892	$62,687	$169,579	$31,033,170
72	$106,677	$62,902	$169,579	$30,970,268

第6年供款共

$2,034,947

第6年利息

$1,294,179

第6年共還本金

$740,768

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$106,460	$63,119	$169,579	$30,907,149
74	$106,243	$63,336	$169,579	$30,843,814
75	$106,026	$63,553	$169,579	$30,780,260
76	$105,807	$63,772	$169,579	$30,716,488
77	$105,588	$63,991	$169,579	$30,652,497
78	$105,368	$64,211	$169,579	$30,588,286
79	$105,147	$64,432	$169,579	$30,523,855
80	$104,926	$64,653	$169,579	$30,459,202
81	$104,704	$64,875	$169,579	$30,394,326
82	$104,480	$65,098	$169,579	$30,329,228
83	$104,257	$65,322	$169,579	$30,263,905
84	$104,032	$65,547	$169,579	$30,198,359

第7年供款共

$2,034,947

第7年利息

$1,263,038

第7年共還本金

$771,909

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$103,807	$65,772	$169,579	$30,132,587
86	$103,581	$65,998	$169,579	$30,066,588
87	$103,354	$66,225	$169,579	$30,000,363
88	$103,126	$66,453	$169,579	$29,933,911
89	$102,898	$66,681	$169,579	$29,867,230
90	$102,669	$66,910	$169,579	$29,800,319
91	$102,439	$67,140	$169,579	$29,733,179
92	$102,208	$67,371	$169,579	$29,665,808
93	$101,976	$67,603	$169,579	$29,598,205
94	$101,744	$67,835	$169,579	$29,530,370
95	$101,511	$68,068	$169,579	$29,462,302
96	$101,277	$68,302	$169,579	$29,393,999

第8年供款共

$2,034,947

第8年利息

$1,230,588

第8年共還本金

$804,359

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$101,042	$68,537	$169,579	$29,325,462
98	$100,806	$68,773	$169,579	$29,256,690
99	$100,570	$69,009	$169,579	$29,187,680
100	$100,333	$69,246	$169,579	$29,118,434
101	$100,095	$69,484	$169,579	$29,048,950
102	$99,856	$69,723	$169,579	$28,979,227
103	$99,616	$69,963	$169,579	$28,909,264
104	$99,376	$70,203	$169,579	$28,839,061
105	$99,134	$70,445	$169,579	$28,768,616
106	$98,892	$70,687	$169,579	$28,697,929
107	$98,649	$70,930	$169,579	$28,626,999
108	$98,405	$71,174	$169,579	$28,555,826

第9年供款共

$2,034,947

第9年利息

$1,196,774

第9年共還本金

$838,174

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$98,161	$71,418	$169,579	$28,484,407
110	$97,915	$71,664	$169,579	$28,412,743
111	$97,669	$71,910	$169,579	$28,340,833
112	$97,422	$72,157	$169,579	$28,268,676
113	$97,174	$72,405	$169,579	$28,196,271
114	$96,925	$72,654	$169,579	$28,123,616
115	$96,675	$72,904	$169,579	$28,050,712
116	$96,424	$73,155	$169,579	$27,977,558
117	$96,173	$73,406	$169,579	$27,904,152
118	$95,921	$73,658	$169,579	$27,830,493
119	$95,667	$73,912	$169,579	$27,756,582
120	$95,413	$74,166	$169,579	$27,682,416

第10年供款共

$2,034,947

第10年利息

$1,161,538

第10年共還本金

$873,410

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$95,158	$74,421	$169,579	$27,607,995
122	$94,902	$74,676	$169,579	$27,533,319
123	$94,646	$74,933	$169,579	$27,458,386
124	$94,388	$75,191	$169,579	$27,383,195
125	$94,130	$75,449	$169,579	$27,307,746
126	$93,870	$75,709	$169,579	$27,232,037
127	$93,610	$75,969	$169,579	$27,156,068
128	$93,349	$76,230	$169,579	$27,079,838
129	$93,087	$76,492	$169,579	$27,003,346
130	$92,824	$76,755	$169,579	$26,926,591
131	$92,560	$77,019	$169,579	$26,849,573
132	$92,295	$77,284	$169,579	$26,772,289

第11年供款共

$2,034,947

第11年利息

$1,124,821

第11年共還本金

$910,127

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$92,030	$77,549	$169,579	$26,694,740
134	$91,763	$77,816	$169,579	$26,616,924
135	$91,496	$78,083	$169,579	$26,538,841
136	$91,227	$78,352	$169,579	$26,460,489
137	$90,958	$78,621	$169,579	$26,381,868
138	$90,688	$78,891	$169,579	$26,302,977
139	$90,416	$79,162	$169,579	$26,223,815
140	$90,144	$79,435	$169,579	$26,144,380
141	$89,871	$79,708	$169,579	$26,064,672
142	$89,597	$79,982	$169,579	$25,984,691
143	$89,322	$80,257	$169,579	$25,904,434
144	$89,046	$80,532	$169,579	$25,823,902

第12年供款共

$2,034,947

第12年利息

$1,086,560

第12年共還本金

$948,388

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$88,770	$80,809	$169,579	$25,743,092
146	$88,492	$81,087	$169,579	$25,662,005
147	$88,213	$81,366	$169,579	$25,580,640
148	$87,933	$81,645	$169,579	$25,498,994
149	$87,653	$81,926	$169,579	$25,417,068
150	$87,371	$82,208	$169,579	$25,334,860
151	$87,089	$82,490	$169,579	$25,252,370
152	$86,805	$82,774	$169,579	$25,169,596
153	$86,520	$83,058	$169,579	$25,086,537
154	$86,235	$83,344	$169,579	$25,003,193
155	$85,948	$83,630	$169,579	$24,919,563
156	$85,661	$83,918	$169,579	$24,835,645

第13年供款共

$2,034,947

第13年利息

$1,046,691

第13年共還本金

$988,257

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$85,373	$84,206	$169,579	$24,751,439
158	$85,083	$84,496	$169,579	$24,666,943
159	$84,793	$84,786	$169,579	$24,582,156
160	$84,501	$85,078	$169,579	$24,497,079
161	$84,209	$85,370	$169,579	$24,411,708
162	$83,915	$85,664	$169,579	$24,326,045
163	$83,621	$85,958	$169,579	$24,240,087
164	$83,325	$86,254	$169,579	$24,153,833
165	$83,029	$86,550	$169,579	$24,067,283
166	$82,731	$86,848	$169,579	$23,980,435
167	$82,433	$87,146	$169,579	$23,893,289
168	$82,133	$87,446	$169,579	$23,805,843

第14年供款共

$2,034,947

第14年利息

$1,005,145

第14年共還本金

$1,029,802

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$81,833	$87,746	$169,579	$23,718,097
170	$81,531	$88,048	$169,579	$23,630,049
171	$81,228	$88,351	$169,579	$23,541,698
172	$80,925	$88,654	$169,579	$23,453,044
173	$80,620	$88,959	$169,579	$23,364,085
174	$80,314	$89,265	$169,579	$23,274,820
175	$80,007	$89,572	$169,579	$23,185,248
176	$79,699	$89,880	$169,579	$23,095,368
177	$79,390	$90,189	$169,579	$23,005,180
178	$79,080	$90,499	$169,579	$22,914,681
179	$78,769	$90,810	$169,579	$22,823,871
180	$78,457	$91,122	$169,579	$22,732,749

第15年供款共

$2,034,947

第15年利息

$961,854

第15年共還本金

$1,073,094

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$78,144	$91,435	$169,579	$22,641,314
182	$77,830	$91,749	$169,579	$22,549,565
183	$77,514	$92,065	$169,579	$22,457,500
184	$77,198	$92,381	$169,579	$22,365,119
185	$76,880	$92,699	$169,579	$22,272,420
186	$76,561	$93,017	$169,579	$22,179,403
187	$76,242	$93,337	$169,579	$22,086,065
188	$75,921	$93,658	$169,579	$21,992,407
189	$75,599	$93,980	$169,579	$21,898,427
190	$75,276	$94,303	$169,579	$21,804,124
191	$74,952	$94,627	$169,579	$21,709,497
192	$74,626	$94,953	$169,579	$21,614,544

第16年供款共

$2,034,947

第16年利息

$916,742

第16年共還本金

$1,118,205

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$74,300	$95,279	$169,579	$21,519,265
194	$73,972	$95,606	$169,579	$21,423,659
195	$73,644	$95,935	$169,579	$21,327,724
196	$73,314	$96,265	$169,579	$21,231,459
197	$72,983	$96,596	$169,579	$21,134,863
198	$72,651	$96,928	$169,579	$21,037,935
199	$72,318	$97,261	$169,579	$20,940,674
200	$71,984	$97,595	$169,579	$20,843,079
201	$71,648	$97,931	$169,579	$20,745,148
202	$71,311	$98,267	$169,579	$20,646,880
203	$70,974	$98,605	$169,579	$20,548,275
204	$70,635	$98,944	$169,579	$20,449,331

第17年供款共

$2,034,947

第17年利息

$869,734

第17年共還本金

$1,165,213

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$70,295	$99,284	$169,579	$20,350,046
206	$69,953	$99,626	$169,579	$20,250,421
207	$69,611	$99,968	$169,579	$20,150,453
208	$69,267	$100,312	$169,579	$20,050,141
209	$68,922	$100,657	$169,579	$19,949,484
210	$68,576	$101,003	$169,579	$19,848,482
211	$68,229	$101,350	$169,579	$19,747,132
212	$67,881	$101,698	$169,579	$19,645,434
213	$67,531	$102,048	$169,579	$19,543,386
214	$67,180	$102,399	$169,579	$19,440,988
215	$66,828	$102,751	$169,579	$19,338,237
216	$66,475	$103,104	$169,579	$19,235,133

第18年供款共

$2,034,947

第18年利息

$820,750

第18年共還本金

$1,214,198

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$66,121	$103,458	$169,579	$19,131,675
218	$65,765	$103,814	$169,579	$19,027,861
219	$65,408	$104,171	$169,579	$18,923,691
220	$65,050	$104,529	$169,579	$18,819,162
221	$64,691	$104,888	$169,579	$18,714,274
222	$64,330	$105,249	$169,579	$18,609,025
223	$63,969	$105,610	$169,579	$18,503,415
224	$63,605	$105,973	$169,579	$18,397,441
225	$63,241	$106,338	$169,579	$18,291,104
226	$62,876	$106,703	$169,579	$18,184,400
227	$62,509	$107,070	$169,579	$18,077,330
228	$62,141	$107,438	$169,579	$17,969,892

第19年供款共

$2,034,947

第19年利息

$769,706

第19年共還本金

$1,265,241

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$61,772	$107,807	$169,579	$17,862,085
230	$61,401	$108,178	$169,579	$17,753,907
231	$61,029	$108,550	$169,579	$17,645,357
232	$60,656	$108,923	$169,579	$17,536,434
233	$60,281	$109,297	$169,579	$17,427,136
234	$59,906	$109,673	$169,579	$17,317,463
235	$59,529	$110,050	$169,579	$17,207,413
236	$59,150	$110,428	$169,579	$17,096,984
237	$58,771	$110,808	$169,579	$16,986,176
238	$58,390	$111,189	$169,579	$16,874,987
239	$58,008	$111,571	$169,579	$16,763,416
240	$57,624	$111,955	$169,579	$16,651,462

第20年供款共

$2,034,947

第20年利息

$716,517

第20年共還本金

$1,318,430

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$57,239	$112,340	$169,579	$16,539,122
242	$56,853	$112,726	$169,579	$16,426,396
243	$56,466	$113,113	$169,579	$16,313,283
244	$56,077	$113,502	$169,579	$16,199,781
245	$55,687	$113,892	$169,579	$16,085,889
246	$55,295	$114,284	$169,579	$15,971,605
247	$54,902	$114,677	$169,579	$15,856,929
248	$54,508	$115,071	$169,579	$15,741,858
249	$54,113	$115,466	$169,579	$15,626,392
250	$53,716	$115,863	$169,579	$15,510,528
251	$53,317	$116,262	$169,579	$15,394,267
252	$52,918	$116,661	$169,579	$15,277,606

第21年供款共

$2,034,947

第21年利息

$661,091

第21年共還本金

$1,373,856

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$52,517	$117,062	$169,579	$15,160,544
254	$52,114	$117,465	$169,579	$15,043,079
255	$51,711	$117,868	$169,579	$14,925,211
256	$51,305	$118,274	$169,579	$14,806,937
257	$50,899	$118,680	$169,579	$14,688,257
258	$50,491	$119,088	$169,579	$14,569,169
259	$50,082	$119,497	$169,579	$14,449,671
260	$49,671	$119,908	$169,579	$14,329,763
261	$49,259	$120,320	$169,579	$14,209,443
262	$48,845	$120,734	$169,579	$14,088,709
263	$48,430	$121,149	$169,579	$13,967,560
264	$48,013	$121,565	$169,579	$13,845,994

第22年供款共

$2,034,947

第22年利息

$603,336

第22年共還本金

$1,431,611

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$47,596	$121,983	$169,579	$13,724,011
266	$47,176	$122,403	$169,579	$13,601,608
267	$46,756	$122,823	$169,579	$13,478,785
268	$46,333	$123,246	$169,579	$13,355,539
269	$45,910	$123,669	$169,579	$13,231,870
270	$45,485	$124,094	$169,579	$13,107,776
271	$45,058	$124,521	$169,579	$12,983,255
272	$44,630	$124,949	$169,579	$12,858,306
273	$44,200	$125,379	$169,579	$12,732,927
274	$43,769	$125,810	$169,579	$12,607,118
275	$43,337	$126,242	$169,579	$12,480,876
276	$42,903	$126,676	$169,579	$12,354,200

第23年供款共

$2,034,947

第23年利息

$543,153

第23年共還本金

$1,491,795

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$42,468	$127,111	$169,579	$12,227,089
278	$42,031	$127,548	$169,579	$12,099,540
279	$41,592	$127,987	$169,579	$11,971,553
280	$41,152	$128,427	$169,579	$11,843,127
281	$40,711	$128,868	$169,579	$11,714,259
282	$40,268	$129,311	$169,579	$11,584,947
283	$39,823	$129,756	$169,579	$11,455,192
284	$39,377	$130,202	$169,579	$11,324,990
285	$38,930	$130,649	$169,579	$11,194,341
286	$38,481	$131,098	$169,579	$11,063,242
287	$38,030	$131,549	$169,579	$10,931,693
288	$37,578	$132,001	$169,579	$10,799,692

第24年供款共

$2,034,947

第24年利息

$480,439

第24年共還本金

$1,554,508

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$37,124	$132,455	$169,579	$10,667,237
290	$36,669	$132,910	$169,579	$10,534,327
291	$36,212	$133,367	$169,579	$10,400,959
292	$35,753	$133,826	$169,579	$10,267,134
293	$35,293	$134,286	$169,579	$10,132,848
294	$34,832	$134,747	$169,579	$9,998,101
295	$34,368	$135,210	$169,579	$9,862,890
296	$33,904	$135,675	$169,579	$9,727,215
297	$33,437	$136,142	$169,579	$9,591,073
298	$32,969	$136,610	$169,579	$9,454,464
299	$32,500	$137,079	$169,579	$9,317,385
300	$32,029	$137,550	$169,579	$9,179,834

第25年供款共

$2,034,947

第25年利息

$415,090

第25年共還本金

$1,619,858

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$31,556	$138,023	$169,579	$9,041,811
302	$31,081	$138,498	$169,579	$8,903,313
303	$30,605	$138,974	$169,579	$8,764,339
304	$30,127	$139,452	$169,579	$8,624,888
305	$29,648	$139,931	$169,579	$8,484,957
306	$29,167	$140,412	$169,579	$8,344,545
307	$28,684	$140,895	$169,579	$8,203,651
308	$28,200	$141,379	$169,579	$8,062,272
309	$27,714	$141,865	$169,579	$7,920,407
310	$27,226	$142,353	$169,579	$7,778,054
311	$26,737	$142,842	$169,579	$7,635,212
312	$26,246	$143,333	$169,579	$7,491,879

第26年供款共

$2,034,947

第26年利息

$346,993

第26年共還本金

$1,687,955

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$25,753	$143,826	$169,579	$7,348,054
314	$25,259	$144,320	$169,579	$7,203,734
315	$24,763	$144,816	$169,579	$7,058,918
316	$24,265	$145,314	$169,579	$6,913,604
317	$23,766	$145,813	$169,579	$6,767,790
318	$23,264	$146,315	$169,579	$6,621,476
319	$22,761	$146,818	$169,579	$6,474,658
320	$22,257	$147,322	$169,579	$6,327,336
321	$21,750	$147,829	$169,579	$6,179,507
322	$21,242	$148,337	$169,579	$6,031,170
323	$20,732	$148,847	$169,579	$5,882,323
324	$20,220	$149,358	$169,579	$5,732,965

第27年供款共

$2,034,947

第27年利息

$276,033

第27年共還本金

$1,758,915

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$19,707	$149,872	$169,579	$5,583,093
326	$19,192	$150,387	$169,579	$5,432,706
327	$18,675	$150,904	$169,579	$5,281,802
328	$18,156	$151,423	$169,579	$5,130,379
329	$17,636	$151,943	$169,579	$4,978,436
330	$17,113	$152,466	$169,579	$4,825,970
331	$16,589	$152,990	$169,579	$4,672,981
332	$16,063	$153,516	$169,579	$4,519,465
333	$15,536	$154,043	$169,579	$4,365,422
334	$15,006	$154,573	$169,579	$4,210,849
335	$14,475	$155,104	$169,579	$4,055,745
336	$13,942	$155,637	$169,579	$3,900,108

第28年供款共

$2,034,947

第28年利息

$202,090

第28年共還本金

$1,832,857

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$13,407	$156,172	$169,579	$3,743,935
338	$12,870	$156,709	$169,579	$3,587,226
339	$12,331	$157,248	$169,579	$3,429,978
340	$11,791	$157,788	$169,579	$3,272,190
341	$11,248	$158,331	$169,579	$3,113,859
342	$10,704	$158,875	$169,579	$2,954,984
343	$10,158	$159,421	$169,579	$2,795,563
344	$9,610	$159,969	$169,579	$2,635,594
345	$9,060	$160,519	$169,579	$2,475,075
346	$8,508	$161,071	$169,579	$2,314,004
347	$7,954	$161,625	$169,579	$2,152,379
348	$7,399	$162,180	$169,579	$1,990,199

第29年供款共

$2,034,947

第29年利息

$125,039

第29年共還本金

$1,909,909

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$6,841	$162,738	$169,579	$1,827,461
350	$6,282	$163,297	$169,579	$1,664,164
351	$5,721	$163,858	$169,579	$1,500,306
352	$5,157	$164,422	$169,579	$1,335,884
353	$4,592	$164,987	$169,579	$1,170,898
354	$4,025	$165,554	$169,579	$1,005,344
355	$3,456	$166,123	$169,579	$839,220
356	$2,885	$166,694	$169,579	$672,526
357	$2,312	$167,267	$169,579	$505,259
358	$1,737	$167,842	$169,579	$337,417
359	$1,160	$168,419	$169,579	$168,998
360	$581	$168,998	$169,579	$0

第30年供款共

$2,034,947

第30年利息

$44,748

第30年共還本金

$1,990,199

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$99,722,369

免责声明

笋盘推介

西贡 碧涛花园

西贡 清水湾

清水湾 泰湖别墅

清水湾 相思湾(海滨别墅)

按揭保险费
info

西贡碧涛花园

西贡清水湾

清水湾泰湖别墅

清水湾相思湾(海滨别墅)