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$106,875,214

每月供款
$181,744

首期

$37,500,000

总贷款额

$37,500,000

總利息

$27,927,714

印花税

$3,187,500

其他

$760,000

置业成本总预算

HK$41,447,500

$363,487

置业成本总预算

HK$41,447,500

首期

$37,500,000
印花税

$3,187,500
- AVD
  
  $3,187,500
律师费

$ 10,000
代理佣金

$750,000
按揭保险费

不适用

$363,487

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

西贡龙湖别墅

thumb_up

清水湾着名海别墅, 全海景, 高楼底, 空间感十足, 双车位

实

2,301 呎

@32,508

建

2,480 呎

@30,161

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 verified 首置必买

售$7,480 万

实

2,301 呎

@32,508

建

2,480 呎

@30,161

售$7,480 万

local_fire_department 至HIT real_estate_agent 罕有放盘 local_offer 低水笋价 verified 首置必买

清水湾泰湖别墅

thumb_up

***无敌海景别墅尊贵银线湾地段靓装则靓优美宁静***

实

2,252 呎

@33,304

建

2,252 呎

@33,304

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇

售$7,500 万

实

2,252 呎

@33,304

建

2,252 呎

@33,304

售$7,500 万

local_fire_department 至HIT real_estate_agent 罕有放盘 vpn_key 有匙即睇

利率	15年	20年	25年	30年
1.000	$224,435	$172,460	$141,327	$120,615
1.500	$232,779	$180,955	$149,976	$129,420
2.000	$241,316	$189,706	$158,945	$138,607
2.500	$250,046	$198,714	$168,231	$148,170
3.000	$258,968	$207,974	$177,829	$158,102
3.500	$268,081	$217,485	$187,734	$168,392
4.000	$277,383	$227,243	$197,939	$179,031
4.125	$279,738	$229,720	$200,536	$181,744
4.500	$286,872	$237,244	$208,437	$190,007
5.000	$296,548	$247,483	$219,221	$201,308
5.500	$306,406	$257,958	$230,283	$212,921
6.000	$316,446	$268,662	$241,613	$224,831

每月供款$181,744

年期

30年

贷款金额

$37,500,000

總利息

$27,927,714

总贷款连利息

$65,427,714

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$128,906	$52,837	$181,744	$37,447,163
2	$128,725	$53,019	$181,744	$37,394,144
3	$128,542	$53,201	$181,744	$37,340,942
4	$128,359	$53,384	$181,744	$37,287,558
5	$128,176	$53,568	$181,744	$37,233,990
6	$127,992	$53,752	$181,744	$37,180,239
7	$127,807	$53,937	$181,744	$37,126,302
8	$127,622	$54,122	$181,744	$37,072,180
9	$127,436	$54,308	$181,744	$37,017,872
10	$127,249	$54,495	$181,744	$36,963,377
11	$127,062	$54,682	$181,744	$36,908,695
12	$126,874	$54,870	$181,744	$36,853,825

第1年供款共

$2,180,924

第1年利息

$1,534,749

第1年共還本金

$646,175

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$126,685	$55,059	$181,744	$36,798,767
14	$126,496	$55,248	$181,744	$36,743,519
15	$126,306	$55,438	$181,744	$36,688,081
16	$126,115	$55,628	$181,744	$36,632,453
17	$125,924	$55,820	$181,744	$36,576,633
18	$125,732	$56,011	$181,744	$36,520,622
19	$125,540	$56,204	$181,744	$36,464,418
20	$125,346	$56,397	$181,744	$36,408,020
21	$125,153	$56,591	$181,744	$36,351,429
22	$124,958	$56,786	$181,744	$36,294,644
23	$124,763	$56,981	$181,744	$36,237,663
24	$124,567	$57,177	$181,744	$36,180,486

第2年供款共

$2,180,924

第2年利息

$1,507,585

第2年共還本金

$673,339

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$124,370	$57,373	$181,744	$36,123,113
26	$124,173	$57,570	$181,744	$36,065,542
27	$123,975	$57,768	$181,744	$36,007,774
28	$123,777	$57,967	$181,744	$35,949,807
29	$123,577	$58,166	$181,744	$35,891,641
30	$123,378	$58,366	$181,744	$35,833,275
31	$123,177	$58,567	$181,744	$35,774,708
32	$122,976	$58,768	$181,744	$35,715,940
33	$122,774	$58,970	$181,744	$35,656,970
34	$122,571	$59,173	$181,744	$35,597,797
35	$122,367	$59,376	$181,744	$35,538,421
36	$122,163	$59,580	$181,744	$35,478,841

第3年供款共

$2,180,924

第3年利息

$1,479,278

第3年共還本金

$701,646

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$121,959	$59,785	$181,744	$35,419,055
38	$121,753	$59,991	$181,744	$35,359,065
39	$121,547	$60,197	$181,744	$35,298,868
40	$121,340	$60,404	$181,744	$35,238,464
41	$121,132	$60,611	$181,744	$35,177,853
42	$120,924	$60,820	$181,744	$35,117,033
43	$120,715	$61,029	$181,744	$35,056,004
44	$120,505	$61,239	$181,744	$34,994,765
45	$120,295	$61,449	$181,744	$34,933,316
46	$120,083	$61,660	$181,744	$34,871,656
47	$119,871	$61,872	$181,744	$34,809,784
48	$119,659	$62,085	$181,744	$34,747,699

第4年供款共

$2,180,924

第4年利息

$1,449,782

第4年共還本金

$731,142

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$119,445	$62,298	$181,744	$34,685,400
50	$119,231	$62,513	$181,744	$34,622,887
51	$119,016	$62,727	$181,744	$34,560,160
52	$118,801	$62,943	$181,744	$34,497,217
53	$118,584	$63,159	$181,744	$34,434,057
54	$118,367	$63,377	$181,744	$34,370,681
55	$118,149	$63,594	$181,744	$34,307,086
56	$117,931	$63,813	$181,744	$34,243,273
57	$117,711	$64,032	$181,744	$34,179,241
58	$117,491	$64,253	$181,744	$34,114,988
59	$117,270	$64,473	$181,744	$34,050,515
60	$117,049	$64,695	$181,744	$33,985,820

第5年供款共

$2,180,924

第5年利息

$1,419,045

第5年共還本金

$761,878

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$116,826	$64,917	$181,744	$33,920,903
62	$116,603	$65,141	$181,744	$33,855,762
63	$116,379	$65,364	$181,744	$33,790,398
64	$116,154	$65,589	$181,744	$33,724,809
65	$115,929	$65,815	$181,744	$33,658,994
66	$115,703	$66,041	$181,744	$33,592,953
67	$115,476	$66,268	$181,744	$33,526,685
68	$115,248	$66,496	$181,744	$33,460,190
69	$115,019	$66,724	$181,744	$33,393,465
70	$114,790	$66,954	$181,744	$33,326,512
71	$114,560	$67,184	$181,744	$33,259,328
72	$114,329	$67,415	$181,744	$33,191,913

第6年供款共

$2,180,924

第6年利息

$1,387,017

第6年共還本金

$793,907

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$114,097	$67,646	$181,744	$33,124,267
74	$113,865	$67,879	$181,744	$33,056,388
75	$113,631	$68,112	$181,744	$32,988,275
76	$113,397	$68,346	$181,744	$32,919,929
77	$113,162	$68,581	$181,744	$32,851,348
78	$112,927	$68,817	$181,744	$32,782,530
79	$112,690	$69,054	$181,744	$32,713,477
80	$112,453	$69,291	$181,744	$32,644,186
81	$112,214	$69,529	$181,744	$32,574,656
82	$111,975	$69,768	$181,744	$32,504,888
83	$111,736	$70,008	$181,744	$32,434,880
84	$111,495	$70,249	$181,744	$32,364,631

第7年供款共

$2,180,924

第7年利息

$1,353,642

第7年共還本金

$827,282

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$111,253	$70,490	$181,744	$32,294,141
86	$111,011	$70,733	$181,744	$32,223,409
87	$110,768	$70,976	$181,744	$32,152,433
88	$110,524	$71,220	$181,744	$32,081,213
89	$110,279	$71,464	$181,744	$32,009,749
90	$110,034	$71,710	$181,744	$31,938,039
91	$109,787	$71,957	$181,744	$31,866,082
92	$109,540	$72,204	$181,744	$31,793,878
93	$109,291	$72,452	$181,744	$31,721,426
94	$109,042	$72,701	$181,744	$31,648,724
95	$108,792	$72,951	$181,744	$31,575,773
96	$108,542	$73,202	$181,744	$31,502,571

第8年供款共

$2,180,924

第8年利息

$1,318,864

第8年共還本金

$862,060

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$108,290	$73,454	$181,744	$31,429,118
98	$108,038	$73,706	$181,744	$31,355,412
99	$107,784	$73,959	$181,744	$31,281,452
100	$107,530	$74,214	$181,744	$31,207,239
101	$107,275	$74,469	$181,744	$31,132,770
102	$107,019	$74,725	$181,744	$31,058,045
103	$106,762	$74,982	$181,744	$30,983,064
104	$106,504	$75,239	$181,744	$30,907,824
105	$106,246	$75,498	$181,744	$30,832,326
106	$105,986	$75,758	$181,744	$30,756,569
107	$105,726	$76,018	$181,744	$30,680,551
108	$105,464	$76,279	$181,744	$30,604,271

第9年供款共

$2,180,924

第9年利息

$1,282,624

第9年共還本金

$898,300

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$105,202	$76,541	$181,744	$30,527,730
110	$104,939	$76,805	$181,744	$30,450,925
111	$104,675	$77,069	$181,744	$30,373,857
112	$104,410	$77,334	$181,744	$30,296,523
113	$104,144	$77,599	$181,744	$30,218,924
114	$103,878	$77,866	$181,744	$30,141,058
115	$103,610	$78,134	$181,744	$30,062,924
116	$103,341	$78,402	$181,744	$29,984,522
117	$103,072	$78,672	$181,744	$29,905,850
118	$102,801	$78,942	$181,744	$29,826,908
119	$102,530	$79,214	$181,744	$29,747,694
120	$102,258	$79,486	$181,744	$29,668,208

第10年供款共

$2,180,924

第10年利息

$1,244,860

第10年共還本金

$936,063

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$101,984	$79,759	$181,744	$29,588,449
122	$101,710	$80,033	$181,744	$29,508,415
123	$101,435	$80,308	$181,744	$29,428,107
124	$101,159	$80,585	$181,744	$29,347,522
125	$100,882	$80,862	$181,744	$29,266,661
126	$100,604	$81,140	$181,744	$29,185,521
127	$100,325	$81,418	$181,744	$29,104,103
128	$100,045	$81,698	$181,744	$29,022,405
129	$99,765	$81,979	$181,744	$28,940,426
130	$99,483	$82,261	$181,744	$28,858,165
131	$99,200	$82,544	$181,744	$28,775,621
132	$98,916	$82,827	$181,744	$28,692,793

第11年供款共

$2,180,924

第11年利息

$1,205,509

第11年共還本金

$975,415

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$98,631	$83,112	$181,744	$28,609,681
134	$98,346	$83,398	$181,744	$28,526,283
135	$98,059	$83,685	$181,744	$28,442,599
136	$97,771	$83,972	$181,744	$28,358,627
137	$97,483	$84,261	$181,744	$28,274,366
138	$97,193	$84,551	$181,744	$28,189,815
139	$96,902	$84,841	$181,744	$28,104,974
140	$96,611	$85,133	$181,744	$28,019,841
141	$96,318	$85,425	$181,744	$27,934,416
142	$96,025	$85,719	$181,744	$27,848,697
143	$95,730	$86,014	$181,744	$27,762,683
144	$95,434	$86,309	$181,744	$27,676,374

第12年供款共

$2,180,924

第12年利息

$1,164,504

第12年共還本金

$1,016,420

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$95,138	$86,606	$181,744	$27,589,767
146	$94,840	$86,904	$181,744	$27,502,864
147	$94,541	$87,203	$181,744	$27,415,661
148	$94,241	$87,502	$181,744	$27,328,159
149	$93,941	$87,803	$181,744	$27,240,356
150	$93,639	$88,105	$181,744	$27,152,251
151	$93,336	$88,408	$181,744	$27,063,843
152	$93,032	$88,712	$181,744	$26,975,131
153	$92,727	$89,017	$181,744	$26,886,115
154	$92,421	$89,323	$181,744	$26,796,792
155	$92,114	$89,630	$181,744	$26,707,162
156	$91,806	$89,938	$181,744	$26,617,225

第13年供款共

$2,180,924

第13年利息

$1,121,775

第13年共還本金

$1,059,149

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$91,497	$90,247	$181,744	$26,526,978
158	$91,186	$90,557	$181,744	$26,436,420
159	$90,875	$90,868	$181,744	$26,345,552
160	$90,563	$91,181	$181,744	$26,254,371
161	$90,249	$91,494	$181,744	$26,162,877
162	$89,935	$91,809	$181,744	$26,071,068
163	$89,619	$92,124	$181,744	$25,978,944
164	$89,303	$92,441	$181,744	$25,886,503
165	$88,985	$92,759	$181,744	$25,793,744
166	$88,666	$93,078	$181,744	$25,700,666
167	$88,346	$93,398	$181,744	$25,607,269
168	$88,025	$93,719	$181,744	$25,513,550

第14年供款共

$2,180,924

第14年利息

$1,077,249

第14年共還本金

$1,103,674

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$87,703	$94,041	$181,744	$25,419,509
170	$87,380	$94,364	$181,744	$25,325,145
171	$87,055	$94,688	$181,744	$25,230,457
172	$86,730	$95,014	$181,744	$25,135,443
173	$86,403	$95,341	$181,744	$25,040,102
174	$86,075	$95,668	$181,744	$24,944,434
175	$85,746	$95,997	$181,744	$24,848,437
176	$85,417	$96,327	$181,744	$24,752,110
177	$85,085	$96,658	$181,744	$24,655,451
178	$84,753	$96,991	$181,744	$24,558,461
179	$84,420	$97,324	$181,744	$24,461,137
180	$84,085	$97,658	$181,744	$24,363,478

第15年供款共

$2,180,924

第15年利息

$1,030,852

第15年共還本金

$1,150,072

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$83,749	$97,994	$181,744	$24,265,484
182	$83,413	$98,331	$181,744	$24,167,153
183	$83,075	$98,669	$181,744	$24,068,484
184	$82,735	$99,008	$181,744	$23,969,476
185	$82,395	$99,349	$181,744	$23,870,127
186	$82,054	$99,690	$181,744	$23,770,437
187	$81,711	$100,033	$181,744	$23,670,404
188	$81,367	$100,377	$181,744	$23,570,028
189	$81,022	$100,722	$181,744	$23,469,306
190	$80,676	$101,068	$181,744	$23,368,238
191	$80,328	$101,415	$181,744	$23,266,823
192	$79,980	$101,764	$181,744	$23,165,059

第16年供款共

$2,180,924

第16年利息

$982,504

第16年共還本金

$1,198,419

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$79,630	$102,114	$181,744	$23,062,945
194	$79,279	$102,465	$181,744	$22,960,480
195	$78,927	$102,817	$181,744	$22,857,663
196	$78,573	$103,170	$181,744	$22,754,493
197	$78,219	$103,525	$181,744	$22,650,968
198	$77,863	$103,881	$181,744	$22,547,087
199	$77,506	$104,238	$181,744	$22,442,849
200	$77,147	$104,596	$181,744	$22,338,252
201	$76,788	$104,956	$181,744	$22,233,297
202	$76,427	$105,317	$181,744	$22,127,980
203	$76,065	$105,679	$181,744	$22,022,301
204	$75,702	$106,042	$181,744	$21,916,259

第17年供款共

$2,180,924

第17年利息

$932,124

第17年共還本金

$1,248,800

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$75,337	$106,407	$181,744	$21,809,853
206	$74,971	$106,772	$181,744	$21,703,080
207	$74,604	$107,139	$181,744	$21,595,941
208	$74,236	$107,508	$181,744	$21,488,433
209	$73,866	$107,877	$181,744	$21,380,556
210	$73,496	$108,248	$181,744	$21,272,308
211	$73,124	$108,620	$181,744	$21,163,688
212	$72,750	$108,993	$181,744	$21,054,695
213	$72,376	$109,368	$181,744	$20,945,327
214	$72,000	$109,744	$181,744	$20,835,582
215	$71,622	$110,121	$181,744	$20,725,461
216	$71,244	$110,500	$181,744	$20,614,961

第18年供款共

$2,180,924

第18年利息

$879,626

第18年共還本金

$1,301,298

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$70,864	$110,880	$181,744	$20,504,082
218	$70,483	$111,261	$181,744	$20,392,821
219	$70,100	$111,643	$181,744	$20,281,177
220	$69,717	$112,027	$181,744	$20,169,150
221	$69,331	$112,412	$181,744	$20,056,738
222	$68,945	$112,799	$181,744	$19,943,939
223	$68,557	$113,186	$181,744	$19,830,753
224	$68,168	$113,575	$181,744	$19,717,178
225	$67,778	$113,966	$181,744	$19,603,212
226	$67,386	$114,358	$181,744	$19,488,854
227	$66,993	$114,751	$181,744	$19,374,103
228	$66,598	$115,145	$181,744	$19,258,958

第19年供款共

$2,180,924

第19年利息

$824,921

第19年共還本金

$1,356,003

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$66,203	$115,541	$181,744	$19,143,417
230	$65,805	$115,938	$181,744	$19,027,479
231	$65,407	$116,337	$181,744	$18,911,142
232	$65,007	$116,737	$181,744	$18,794,406
233	$64,606	$117,138	$181,744	$18,677,268
234	$64,203	$117,541	$181,744	$18,559,727
235	$63,799	$117,945	$181,744	$18,441,783
236	$63,394	$118,350	$181,744	$18,323,433
237	$62,987	$118,757	$181,744	$18,204,676
238	$62,579	$119,165	$181,744	$18,085,511
239	$62,169	$119,575	$181,744	$17,965,936
240	$61,758	$119,986	$181,744	$17,845,950

第20年供款共

$2,180,924

第20年利息

$767,916

第20年共還本金

$1,413,008

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$61,345	$120,398	$181,744	$17,725,552
242	$60,932	$120,812	$181,744	$17,604,740
243	$60,516	$121,227	$181,744	$17,483,513
244	$60,100	$121,644	$181,744	$17,361,869
245	$59,681	$122,062	$181,744	$17,239,807
246	$59,262	$122,482	$181,744	$17,117,325
247	$58,841	$122,903	$181,744	$16,994,422
248	$58,418	$123,325	$181,744	$16,871,097
249	$57,994	$123,749	$181,744	$16,747,347
250	$57,569	$124,175	$181,744	$16,623,173
251	$57,142	$124,601	$181,744	$16,498,571
252	$56,714	$125,030	$181,744	$16,373,541

第21年供款共

$2,180,924

第21年利息

$708,515

第21年共還本金

$1,472,409

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$56,284	$125,460	$181,744	$16,248,082
254	$55,853	$125,891	$181,744	$16,122,191
255	$55,420	$126,324	$181,744	$15,995,867
256	$54,986	$126,758	$181,744	$15,869,109
257	$54,550	$127,194	$181,744	$15,741,916
258	$54,113	$127,631	$181,744	$15,614,285
259	$53,674	$128,070	$181,744	$15,486,216
260	$53,234	$128,510	$181,744	$15,357,706
261	$52,792	$128,952	$181,744	$15,228,754
262	$52,349	$129,395	$181,744	$15,099,359
263	$51,904	$129,840	$181,744	$14,969,520
264	$51,458	$130,286	$181,744	$14,839,234

第22年供款共

$2,180,924

第22年利息

$646,616

第22年共還本金

$1,534,308

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$51,010	$130,734	$181,744	$14,708,500
266	$50,560	$131,183	$181,744	$14,577,317
267	$50,110	$131,634	$181,744	$14,445,683
268	$49,657	$132,087	$181,744	$14,313,596
269	$49,203	$132,541	$181,744	$14,181,055
270	$48,747	$132,996	$181,744	$14,048,059
271	$48,290	$133,453	$181,744	$13,914,606
272	$47,831	$133,912	$181,744	$13,780,694
273	$47,371	$134,373	$181,744	$13,646,321
274	$46,909	$134,834	$181,744	$13,511,487
275	$46,446	$135,298	$181,744	$13,376,189
276	$45,981	$135,763	$181,744	$13,240,426

第23年供款共

$2,180,924

第23年利息

$582,116

第23年共還本金

$1,598,808

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$45,514	$136,230	$181,744	$13,104,196
278	$45,046	$136,698	$181,744	$12,967,498
279	$44,576	$137,168	$181,744	$12,830,330
280	$44,104	$137,639	$181,744	$12,692,691
281	$43,631	$138,113	$181,744	$12,554,578
282	$43,156	$138,587	$181,744	$12,415,991
283	$42,680	$139,064	$181,744	$12,276,927
284	$42,202	$139,542	$181,744	$12,137,386
285	$41,722	$140,021	$181,744	$11,997,364
286	$41,241	$140,503	$181,744	$11,856,862
287	$40,758	$140,986	$181,744	$11,715,876
288	$40,273	$141,470	$181,744	$11,574,405

第24年供款共

$2,180,924

第24年利息

$514,904

第24年共還本金

$1,666,020

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$39,787	$141,957	$181,744	$11,432,449
290	$39,299	$142,445	$181,744	$11,290,004
291	$38,809	$142,934	$181,744	$11,147,070
292	$38,318	$143,426	$181,744	$11,003,644
293	$37,825	$143,919	$181,744	$10,859,726
294	$37,330	$144,413	$181,744	$10,715,312
295	$36,834	$144,910	$181,744	$10,570,403
296	$36,336	$145,408	$181,744	$10,424,995
297	$35,836	$145,908	$181,744	$10,279,087
298	$35,334	$146,409	$181,744	$10,132,678
299	$34,831	$146,913	$181,744	$9,985,765
300	$34,326	$147,418	$181,744	$9,838,348

第25年供款共

$2,180,924

第25年利息

$444,866

第25年共還本金

$1,736,058

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$33,819	$147,924	$181,744	$9,690,423
302	$33,311	$148,433	$181,744	$9,541,990
303	$32,801	$148,943	$181,744	$9,393,047
304	$32,289	$149,455	$181,744	$9,243,592
305	$31,775	$149,969	$181,744	$9,093,624
306	$31,259	$150,484	$181,744	$8,943,139
307	$30,742	$151,002	$181,744	$8,792,138
308	$30,223	$151,521	$181,744	$8,640,617
309	$29,702	$152,042	$181,744	$8,488,575
310	$29,179	$152,564	$181,744	$8,336,011
311	$28,655	$153,089	$181,744	$8,182,923
312	$28,129	$153,615	$181,744	$8,029,308

第26年供款共

$2,180,924

第26年利息

$371,884

第26年共還本金

$1,809,040

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$27,601	$154,143	$181,744	$7,875,165
314	$27,071	$154,673	$181,744	$7,720,492
315	$26,539	$155,204	$181,744	$7,565,288
316	$26,006	$155,738	$181,744	$7,409,550
317	$25,470	$156,273	$181,744	$7,253,276
318	$24,933	$156,811	$181,744	$7,096,466
319	$24,394	$157,350	$181,744	$6,939,116
320	$23,853	$157,890	$181,744	$6,781,226
321	$23,310	$158,433	$181,744	$6,622,793
322	$22,766	$158,978	$181,744	$6,463,815
323	$22,219	$159,524	$181,744	$6,304,291
324	$21,671	$160,073	$181,744	$6,144,218

第27年供款共

$2,180,924

第27年利息

$295,834

第27年共還本金

$1,885,090

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$21,121	$160,623	$181,744	$5,983,595
326	$20,569	$161,175	$181,744	$5,822,420
327	$20,015	$161,729	$181,744	$5,660,691
328	$19,459	$162,285	$181,744	$5,498,406
329	$18,901	$162,843	$181,744	$5,335,563
330	$18,341	$163,403	$181,744	$5,172,160
331	$17,779	$163,964	$181,744	$5,008,196
332	$17,216	$164,528	$181,744	$4,843,668
333	$16,650	$165,094	$181,744	$4,678,574
334	$16,083	$165,661	$181,744	$4,512,913
335	$15,513	$166,231	$181,744	$4,346,683
336	$14,942	$166,802	$181,744	$4,179,881

第28年供款共

$2,180,924

第28年利息

$216,587

第28年共還本金

$1,964,337

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$14,368	$167,375	$181,744	$4,012,506
338	$13,793	$167,951	$181,744	$3,844,555
339	$13,216	$168,528	$181,744	$3,676,027
340	$12,636	$169,107	$181,744	$3,506,920
341	$12,055	$169,689	$181,744	$3,337,231
342	$11,472	$170,272	$181,744	$3,166,959
343	$10,886	$170,857	$181,744	$2,996,102
344	$10,299	$171,445	$181,744	$2,824,657
345	$9,710	$172,034	$181,744	$2,652,624
346	$9,118	$172,625	$181,744	$2,479,998
347	$8,525	$173,219	$181,744	$2,306,780
348	$7,930	$173,814	$181,744	$2,132,966

第29年供款共

$2,180,924

第29年利息

$134,008

第29年共還本金

$2,046,915

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$7,332	$174,412	$181,744	$1,958,554
350	$6,733	$175,011	$181,744	$1,783,543
351	$6,131	$175,613	$181,744	$1,607,930
352	$5,527	$176,216	$181,744	$1,431,714
353	$4,922	$176,822	$181,744	$1,254,892
354	$4,314	$177,430	$181,744	$1,077,462
355	$3,704	$178,040	$181,744	$899,422
356	$3,092	$178,652	$181,744	$720,770
357	$2,478	$179,266	$181,744	$541,504
358	$1,861	$179,882	$181,744	$361,622
359	$1,243	$180,501	$181,744	$181,121
360	$623	$181,121	$181,744	$0

第30年供款共

$2,180,924

第30年利息

$47,958

第30年共還本金

$2,132,966

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$106,875,214

免责声明

笋盘推介

西贡 龙湖别墅

清水湾 泰湖别墅

按揭保险费
info

西贡龙湖别墅

清水湾泰湖别墅