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$115,159,575

每月供款
$223,327

首期

$30,720,000

总贷款额

$46,080,000

總利息

$34,317,575

印花税

$3,264,000

其他

$778,000

置业成本总预算

HK$34,762,000

$446,653

置业成本总预算

HK$34,762,000

首期

$30,720,000
印花税

$3,264,000
- AVD
  
  $3,264,000
律师费

$ 10,000
代理佣金

$768,000
按揭保险费

不适用

$446,653

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08座

thumb_up

马鞍山迎海天池屋

实

2,913 呎

@26,433

real_estate_agent 罕有放盘 hotel_class 楼王

售$7,700 万

实

2,913 呎

@26,433

售$7,700 万

real_estate_agent 罕有放盘 hotel_class 楼王

清水湾伟景别墅

thumb_up

Designer Luxury Sea View Villa

实

2,127 呎

@36,107

建

2,978 呎

@25,789

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

售$7,680 万

实

2,127 呎

@36,107

建

2,978 呎

@25,789

售$7,680 万

local_fire_department 至HIT hotel_class 楼王 pets 爱竉必选

利率	15年	20年	25年	30年
1.000	$275,786	$211,919	$173,663	$148,211
1.500	$286,038	$222,357	$184,291	$159,031
2.000	$296,529	$233,111	$195,312	$170,321
2.500	$307,256	$244,179	$206,723	$182,072
3.000	$318,220	$255,559	$218,517	$194,275
3.500	$329,418	$267,245	$230,687	$206,920
4.000	$340,848	$279,236	$243,227	$219,993
4.125	$343,742	$282,280	$246,419	$223,327
4.500	$352,509	$291,525	$256,128	$233,481
5.000	$364,398	$304,108	$269,379	$247,367
5.500	$376,512	$316,978	$282,972	$261,637
6.000	$388,849	$330,131	$296,894	$276,273

每月供款$223,327

年期

30年

贷款金额

$46,080,000

總利息

$34,317,575

总贷款连利息

$80,397,575

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$158,400	$64,927	$223,327	$46,015,073
2	$158,177	$65,150	$223,327	$45,949,924
3	$157,953	$65,374	$223,327	$45,884,550
4	$157,728	$65,598	$223,327	$45,818,951
5	$157,503	$65,824	$223,327	$45,753,127
6	$157,276	$66,050	$223,327	$45,687,077
7	$157,049	$66,277	$223,327	$45,620,800
8	$156,821	$66,505	$223,327	$45,554,295
9	$156,593	$66,734	$223,327	$45,487,561
10	$156,363	$66,963	$223,327	$45,420,598
11	$156,133	$67,193	$223,327	$45,353,405
12	$155,902	$67,424	$223,327	$45,285,981

第1年供款共

$2,679,919

第1年利息

$1,885,900

第1年共還本金

$794,019

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$155,671	$67,656	$223,327	$45,218,324
14	$155,438	$67,889	$223,327	$45,150,436
15	$155,205	$68,122	$223,327	$45,082,314
16	$154,970	$68,356	$223,327	$45,013,958
17	$154,735	$68,591	$223,327	$44,945,367
18	$154,500	$68,827	$223,327	$44,876,540
19	$154,263	$69,063	$223,327	$44,807,476
20	$154,026	$69,301	$223,327	$44,738,175
21	$153,787	$69,539	$223,327	$44,668,636
22	$153,548	$69,778	$223,327	$44,598,858
23	$153,309	$70,018	$223,327	$44,528,840
24	$153,068	$70,259	$223,327	$44,458,581

第2年供款共

$2,679,919

第2年利息

$1,852,520

第2年共還本金

$827,399

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$152,826	$70,500	$223,327	$44,388,081
26	$152,584	$70,743	$223,327	$44,317,339
27	$152,341	$70,986	$223,327	$44,246,353
28	$152,097	$71,230	$223,327	$44,175,123
29	$151,852	$71,475	$223,327	$44,103,648
30	$151,606	$71,720	$223,327	$44,031,928
31	$151,360	$71,967	$223,327	$43,959,961
32	$151,112	$72,214	$223,327	$43,887,747
33	$150,864	$72,462	$223,327	$43,815,285
34	$150,615	$72,712	$223,327	$43,742,573
35	$150,365	$72,962	$223,327	$43,669,612
36	$150,114	$73,212	$223,327	$43,596,399

第3年供款共

$2,679,919

第3年利息

$1,817,737

第3年共還本金

$862,182

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$149,863	$73,464	$223,327	$43,522,935
38	$149,610	$73,717	$223,327	$43,449,219
39	$149,357	$73,970	$223,327	$43,375,249
40	$149,102	$74,224	$223,327	$43,301,025
41	$148,847	$74,479	$223,327	$43,226,545
42	$148,591	$74,735	$223,327	$43,151,810
43	$148,334	$74,992	$223,327	$43,076,818
44	$148,077	$75,250	$223,327	$43,001,568
45	$147,818	$75,509	$223,327	$42,926,059
46	$147,558	$75,768	$223,327	$42,850,291
47	$147,298	$76,029	$223,327	$42,774,262
48	$147,037	$76,290	$223,327	$42,697,972

第4年供款共

$2,679,919

第4年利息

$1,781,492

第4年共還本金

$898,427

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$146,774	$76,552	$223,327	$42,621,420
50	$146,511	$76,815	$223,327	$42,544,604
51	$146,247	$77,080	$223,327	$42,467,525
52	$145,982	$77,344	$223,327	$42,390,180
53	$145,716	$77,610	$223,327	$42,312,570
54	$145,449	$77,877	$223,327	$42,234,693
55	$145,182	$78,145	$223,327	$42,156,548
56	$144,913	$78,413	$223,327	$42,078,134
57	$144,644	$78,683	$223,327	$41,999,451
58	$144,373	$78,953	$223,327	$41,920,498
59	$144,102	$79,225	$223,327	$41,841,273
60	$143,829	$79,497	$223,327	$41,761,776

第5年供款共

$2,679,919

第5年利息

$1,743,723

第5年共還本金

$936,196

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$143,556	$79,770	$223,327	$41,682,005
62	$143,282	$80,045	$223,327	$41,601,961
63	$143,007	$80,320	$223,327	$41,521,641
64	$142,731	$80,596	$223,327	$41,441,045
65	$142,454	$80,873	$223,327	$41,360,172
66	$142,176	$81,151	$223,327	$41,279,021
67	$141,897	$81,430	$223,327	$41,197,591
68	$141,617	$81,710	$223,327	$41,115,881
69	$141,336	$81,991	$223,327	$41,033,890
70	$141,054	$82,273	$223,327	$40,951,618
71	$140,771	$82,555	$223,327	$40,869,062
72	$140,487	$82,839	$223,327	$40,786,223

第6年供款共

$2,679,919

第6年利息

$1,704,366

第6年共還本金

$975,553

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$140,203	$83,124	$223,327	$40,703,099
74	$139,917	$83,410	$223,327	$40,619,689
75	$139,630	$83,696	$223,327	$40,535,993
76	$139,342	$83,984	$223,327	$40,452,009
77	$139,054	$84,273	$223,327	$40,367,736
78	$138,764	$84,563	$223,327	$40,283,173
79	$138,473	$84,853	$223,327	$40,198,320
80	$138,182	$85,145	$223,327	$40,113,175
81	$137,889	$85,438	$223,327	$40,027,738
82	$137,595	$85,731	$223,327	$39,942,007
83	$137,301	$86,026	$223,327	$39,855,981
84	$137,005	$86,322	$223,327	$39,769,659

第7年供款共

$2,679,919

第7年利息

$1,663,355

第7年共還本金

$1,016,564

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$136,708	$86,618	$223,327	$39,683,041
86	$136,410	$86,916	$223,327	$39,596,124
87	$136,112	$87,215	$223,327	$39,508,909
88	$135,812	$87,515	$223,327	$39,421,395
89	$135,511	$87,816	$223,327	$39,333,579
90	$135,209	$88,117	$223,327	$39,245,462
91	$134,906	$88,420	$223,327	$39,157,041
92	$134,602	$88,724	$223,327	$39,068,317
93	$134,297	$89,029	$223,327	$38,979,288
94	$133,991	$89,335	$223,327	$38,889,953
95	$133,684	$89,642	$223,327	$38,800,310
96	$133,376	$89,951	$223,327	$38,710,360

第8年供款共

$2,679,919

第8年利息

$1,620,620

第8年共還本金

$1,059,299

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$133,067	$90,260	$223,327	$38,620,100
98	$132,757	$90,570	$223,327	$38,529,530
99	$132,445	$90,881	$223,327	$38,438,649
100	$132,133	$91,194	$223,327	$38,347,455
101	$131,819	$91,507	$223,327	$38,255,948
102	$131,505	$91,822	$223,327	$38,164,126
103	$131,189	$92,137	$223,327	$38,071,989
104	$130,872	$92,454	$223,327	$37,979,534
105	$130,555	$92,772	$223,327	$37,886,762
106	$130,236	$93,091	$223,327	$37,793,672
107	$129,916	$93,411	$223,327	$37,700,261
108	$129,595	$93,732	$223,327	$37,606,529

第9年供款共

$2,679,919

第9年利息

$1,576,088

第9年共還本金

$1,103,831

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$129,272	$94,054	$223,327	$37,512,475
110	$128,949	$94,377	$223,327	$37,418,097
111	$128,625	$94,702	$223,327	$37,323,395
112	$128,299	$95,027	$223,327	$37,228,368
113	$127,973	$95,354	$223,327	$37,133,014
114	$127,645	$95,682	$223,327	$37,037,332
115	$127,316	$96,011	$223,327	$36,941,321
116	$126,986	$96,341	$223,327	$36,844,980
117	$126,655	$96,672	$223,327	$36,748,308
118	$126,322	$97,004	$223,327	$36,651,304
119	$125,989	$97,338	$223,327	$36,553,966
120	$125,654	$97,672	$223,327	$36,456,294

第10年供款共

$2,679,919

第10年利息

$1,529,684

第10年共還本金

$1,150,235

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$125,319	$98,008	$223,327	$36,358,286
122	$124,982	$98,345	$223,327	$36,259,941
123	$124,644	$98,683	$223,327	$36,161,258
124	$124,304	$99,022	$223,327	$36,062,236
125	$123,964	$99,363	$223,327	$35,962,873
126	$123,622	$99,704	$223,327	$35,863,169
127	$123,280	$100,047	$223,327	$35,763,122
128	$122,936	$100,391	$223,327	$35,662,731
129	$122,591	$100,736	$223,327	$35,561,995
130	$122,244	$101,082	$223,327	$35,460,913
131	$121,897	$101,430	$223,327	$35,359,483
132	$121,548	$101,778	$223,327	$35,257,705

第11年供款共

$2,679,919

第11年利息

$1,481,330

第11年共還本金

$1,198,589

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$121,198	$102,128	$223,327	$35,155,576
134	$120,847	$102,479	$223,327	$35,053,097
135	$120,495	$102,832	$223,327	$34,950,265
136	$120,142	$103,185	$223,327	$34,847,080
137	$119,787	$103,540	$223,327	$34,743,541
138	$119,431	$103,896	$223,327	$34,639,645
139	$119,074	$104,253	$223,327	$34,535,392
140	$118,715	$104,611	$223,327	$34,430,781
141	$118,356	$104,971	$223,327	$34,325,810
142	$117,995	$105,332	$223,327	$34,220,479
143	$117,633	$105,694	$223,327	$34,114,785
144	$117,270	$106,057	$223,327	$34,008,728

第12年供款共

$2,679,919

第12年利息

$1,430,942

第12年共還本金

$1,248,977

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$116,905	$106,422	$223,327	$33,902,306
146	$116,539	$106,787	$223,327	$33,795,519
147	$116,172	$107,155	$223,327	$33,688,364
148	$115,804	$107,523	$223,327	$33,580,841
149	$115,434	$107,892	$223,327	$33,472,949
150	$115,063	$108,263	$223,327	$33,364,686
151	$114,691	$108,635	$223,327	$33,256,050
152	$114,318	$109,009	$223,327	$33,147,041
153	$113,943	$109,384	$223,327	$33,037,658
154	$113,567	$109,760	$223,327	$32,927,898
155	$113,190	$110,137	$223,327	$32,817,761
156	$112,811	$110,516	$223,327	$32,707,246

第13年供款共

$2,679,919

第13年利息

$1,378,437

第13年共還本金

$1,301,482

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$112,431	$110,895	$223,327	$32,596,350
158	$112,050	$111,277	$223,327	$32,485,073
159	$111,667	$111,659	$223,327	$32,373,414
160	$111,284	$112,043	$223,327	$32,261,371
161	$110,898	$112,428	$223,327	$32,148,943
162	$110,512	$112,815	$223,327	$32,036,129
163	$110,124	$113,202	$223,327	$31,922,926
164	$109,735	$113,592	$223,327	$31,809,335
165	$109,345	$113,982	$223,327	$31,695,353
166	$108,953	$114,374	$223,327	$31,580,979
167	$108,560	$114,767	$223,327	$31,466,212
168	$108,165	$115,161	$223,327	$31,351,050

第14年供款共

$2,679,919

第14年利息

$1,323,724

第14年共還本金

$1,356,195

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$107,769	$115,557	$223,327	$31,235,493
170	$107,372	$115,955	$223,327	$31,119,538
171	$106,973	$116,353	$223,327	$31,003,185
172	$106,573	$116,753	$223,327	$30,886,432
173	$106,172	$117,154	$223,327	$30,769,278
174	$105,769	$117,557	$223,327	$30,651,720
175	$105,365	$117,961	$223,327	$30,533,759
176	$104,960	$118,367	$223,327	$30,415,392
177	$104,553	$118,774	$223,327	$30,296,619
178	$104,145	$119,182	$223,327	$30,177,437
179	$103,735	$119,592	$223,327	$30,057,845
180	$103,324	$120,003	$223,327	$29,937,842

第15年供款共

$2,679,919

第15年利息

$1,266,711

第15年共還本金

$1,413,208

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$102,911	$120,415	$223,327	$29,817,427
182	$102,497	$120,829	$223,327	$29,696,598
183	$102,082	$121,245	$223,327	$29,575,353
184	$101,665	$121,661	$223,327	$29,453,692
185	$101,247	$122,080	$223,327	$29,331,612
186	$100,827	$122,499	$223,327	$29,209,113
187	$100,406	$122,920	$223,327	$29,086,193
188	$99,984	$123,343	$223,327	$28,962,850
189	$99,560	$123,767	$223,327	$28,839,083
190	$99,134	$124,192	$223,327	$28,714,891
191	$98,707	$124,619	$223,327	$28,590,272
192	$98,279	$125,048	$223,327	$28,465,224

第16年供款共

$2,679,919

第16年利息

$1,207,301

第16年共還本金

$1,472,618

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$97,849	$125,477	$223,327	$28,339,747
194	$97,418	$125,909	$223,327	$28,213,838
195	$96,985	$126,342	$223,327	$28,087,497
196	$96,551	$126,776	$223,327	$27,960,721
197	$96,115	$127,212	$223,327	$27,833,509
198	$95,678	$127,649	$223,327	$27,705,860
199	$95,239	$128,088	$223,327	$27,577,773
200	$94,799	$128,528	$223,327	$27,449,245
201	$94,357	$128,970	$223,327	$27,320,275
202	$93,913	$129,413	$223,327	$27,190,862
203	$93,469	$129,858	$223,327	$27,061,004
204	$93,022	$130,304	$223,327	$26,930,699

第17年供款共

$2,679,919

第17年利息

$1,145,394

第17年共還本金

$1,534,525

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$92,574	$130,752	$223,327	$26,799,947
206	$92,125	$131,202	$223,327	$26,668,745
207	$91,674	$131,653	$223,327	$26,537,092
208	$91,221	$132,105	$223,327	$26,404,987
209	$90,767	$132,559	$223,327	$26,272,428
210	$90,311	$133,015	$223,327	$26,139,412
211	$89,854	$133,472	$223,327	$26,005,940
212	$89,395	$133,931	$223,327	$25,872,009
213	$88,935	$134,392	$223,327	$25,737,617
214	$88,473	$134,854	$223,327	$25,602,764
215	$88,010	$135,317	$223,327	$25,467,447
216	$87,544	$135,782	$223,327	$25,331,664

第18年供款共

$2,679,919

第18年利息

$1,080,884

第18年共還本金

$1,599,035

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$87,078	$136,249	$223,327	$25,195,415
218	$86,609	$136,717	$223,327	$25,058,698
219	$86,139	$137,187	$223,327	$24,921,511
220	$85,668	$137,659	$223,327	$24,783,852
221	$85,194	$138,132	$223,327	$24,645,720
222	$84,720	$138,607	$223,327	$24,507,113
223	$84,243	$139,083	$223,327	$24,368,029
224	$83,765	$139,561	$223,327	$24,228,468
225	$83,285	$140,041	$223,327	$24,088,427
226	$82,804	$140,523	$223,327	$23,947,904
227	$82,321	$141,006	$223,327	$23,806,898
228	$81,836	$141,490	$223,327	$23,665,408

第19年供款共

$2,679,919

第19年利息

$1,013,663

第19年共還本金

$1,666,256

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$81,350	$141,977	$223,327	$23,523,431
230	$80,862	$142,465	$223,327	$23,380,966
231	$80,372	$142,955	$223,327	$23,238,012
232	$79,881	$143,446	$223,327	$23,094,566
233	$79,388	$143,939	$223,327	$22,950,627
234	$78,893	$144,434	$223,327	$22,806,193
235	$78,396	$144,930	$223,327	$22,661,263
236	$77,898	$145,429	$223,327	$22,515,834
237	$77,398	$145,928	$223,327	$22,369,906
238	$76,897	$146,430	$223,327	$22,223,476
239	$76,393	$146,933	$223,327	$22,076,542
240	$75,888	$147,438	$223,327	$21,929,104

第20年供款共

$2,679,919

第20年利息

$943,615

第20年共還本金

$1,736,304

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$75,381	$147,945	$223,327	$21,781,159
242	$74,873	$148,454	$223,327	$21,632,705
243	$74,362	$148,964	$223,327	$21,483,741
244	$73,850	$149,476	$223,327	$21,334,264
245	$73,337	$149,990	$223,327	$21,184,274
246	$72,821	$150,506	$223,327	$21,033,769
247	$72,304	$151,023	$223,327	$20,882,746
248	$71,784	$151,542	$223,327	$20,731,204
249	$71,264	$152,063	$223,327	$20,579,140
250	$70,741	$152,586	$223,327	$20,426,555
251	$70,216	$153,110	$223,327	$20,273,444
252	$69,690	$153,637	$223,327	$20,119,808

第21年供款共

$2,679,919

第21年利息

$870,623

第21年共還本金

$1,809,296

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$69,162	$154,165	$223,327	$19,965,643
254	$68,632	$154,695	$223,327	$19,810,948
255	$68,100	$155,226	$223,327	$19,655,722
256	$67,567	$155,760	$223,327	$19,499,962
257	$67,031	$156,295	$223,327	$19,343,666
258	$66,494	$156,833	$223,327	$19,186,833
259	$65,955	$157,372	$223,327	$19,029,462
260	$65,414	$157,913	$223,327	$18,871,549
261	$64,871	$158,456	$223,327	$18,713,093
262	$64,326	$159,000	$223,327	$18,554,093
263	$63,780	$159,547	$223,327	$18,394,546
264	$63,231	$160,095	$223,327	$18,234,451

第22年供款共

$2,679,919

第22年利息

$794,562

第22年共還本金

$1,885,357

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$62,681	$160,646	$223,327	$18,073,805
266	$62,129	$161,198	$223,327	$17,912,607
267	$61,575	$161,752	$223,327	$17,750,855
268	$61,019	$162,308	$223,327	$17,588,547
269	$60,461	$162,866	$223,327	$17,425,681
270	$59,901	$163,426	$223,327	$17,262,255
271	$59,339	$163,988	$223,327	$17,098,268
272	$58,775	$164,551	$223,327	$16,933,716
273	$58,210	$165,117	$223,327	$16,768,599
274	$57,642	$165,685	$223,327	$16,602,915
275	$57,073	$166,254	$223,327	$16,436,661
276	$56,501	$166,826	$223,327	$16,269,835

第23年供款共

$2,679,919

第23年利息

$715,304

第23年共還本金

$1,964,615

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$55,928	$167,399	$223,327	$16,102,436
278	$55,352	$167,974	$223,327	$15,934,462
279	$54,775	$168,552	$223,327	$15,765,910
280	$54,195	$169,131	$223,327	$15,596,778
281	$53,614	$169,713	$223,327	$15,427,066
282	$53,031	$170,296	$223,327	$15,256,770
283	$52,445	$170,881	$223,327	$15,085,888
284	$51,858	$171,469	$223,327	$14,914,419
285	$51,268	$172,058	$223,327	$14,742,361
286	$50,677	$172,650	$223,327	$14,569,711
287	$50,083	$173,243	$223,327	$14,396,468
288	$49,488	$173,839	$223,327	$14,222,629

第24年供款共

$2,679,919

第24年利息

$632,713

第24年共還本金

$2,047,206

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$48,890	$174,436	$223,327	$14,048,193
290	$48,291	$175,036	$223,327	$13,873,157
291	$47,689	$175,638	$223,327	$13,697,520
292	$47,085	$176,241	$223,327	$13,521,278
293	$46,479	$176,847	$223,327	$13,344,431
294	$45,871	$177,455	$223,327	$13,166,976
295	$45,261	$178,065	$223,327	$12,988,911
296	$44,649	$178,677	$223,327	$12,810,234
297	$44,035	$179,291	$223,327	$12,630,942
298	$43,419	$179,908	$223,327	$12,451,034
299	$42,800	$180,526	$223,327	$12,270,508
300	$42,180	$181,147	$223,327	$12,089,362

第25年供款共

$2,679,919

第25年利息

$546,651

第25年共還本金

$2,133,268

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$41,557	$181,769	$223,327	$11,907,592
302	$40,932	$182,394	$223,327	$11,725,198
303	$40,305	$183,021	$223,327	$11,542,177
304	$39,676	$183,650	$223,327	$11,358,526
305	$39,045	$184,282	$223,327	$11,174,245
306	$38,411	$184,915	$223,327	$10,989,329
307	$37,776	$185,551	$223,327	$10,803,779
308	$37,138	$186,189	$223,327	$10,617,590
309	$36,498	$186,829	$223,327	$10,430,761
310	$35,856	$187,471	$223,327	$10,243,291
311	$35,211	$188,115	$223,327	$10,055,175
312	$34,565	$188,762	$223,327	$9,866,413

第26年供款共

$2,679,919

第26年利息

$456,971

第26年共還本金

$2,222,948

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$33,916	$189,411	$223,327	$9,677,003
314	$33,265	$190,062	$223,327	$9,486,941
315	$32,611	$190,715	$223,327	$9,296,225
316	$31,956	$191,371	$223,327	$9,104,855
317	$31,298	$192,029	$223,327	$8,912,826
318	$30,638	$192,689	$223,327	$8,720,137
319	$29,975	$193,351	$223,327	$8,526,786
320	$29,311	$194,016	$223,327	$8,332,770
321	$28,644	$194,683	$223,327	$8,138,088
322	$27,975	$195,352	$223,327	$7,942,736
323	$27,303	$196,023	$223,327	$7,746,712
324	$26,629	$196,697	$223,327	$7,550,015

第27年供款共

$2,679,919

第27年利息

$363,521

第27年共還本金

$2,316,398

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$25,953	$197,373	$223,327	$7,352,642
326	$25,275	$198,052	$223,327	$7,154,590
327	$24,594	$198,733	$223,327	$6,955,857
328	$23,911	$199,416	$223,327	$6,756,441
329	$23,225	$200,101	$223,327	$6,556,340
330	$22,537	$200,789	$223,327	$6,355,551
331	$21,847	$201,479	$223,327	$6,154,071
332	$21,155	$202,172	$223,327	$5,951,899
333	$20,460	$202,867	$223,327	$5,749,032
334	$19,762	$203,564	$223,327	$5,545,468
335	$19,063	$204,264	$223,327	$5,341,204
336	$18,360	$204,966	$223,327	$5,136,238

第28年供款共

$2,679,919

第28年利息

$266,142

第28年共還本金

$2,413,777

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$17,656	$205,671	$223,327	$4,930,567
338	$16,949	$206,378	$223,327	$4,724,189
339	$16,239	$207,087	$223,327	$4,517,102
340	$15,528	$207,799	$223,327	$4,309,303
341	$14,813	$208,513	$223,327	$4,100,790
342	$14,096	$209,230	$223,327	$3,891,559
343	$13,377	$209,949	$223,327	$3,681,610
344	$12,656	$210,671	$223,327	$3,470,939
345	$11,931	$211,395	$223,327	$3,259,544
346	$11,205	$212,122	$223,327	$3,047,422
347	$10,476	$212,851	$223,327	$2,834,571
348	$9,744	$213,583	$223,327	$2,620,988

第29年供款共

$2,679,919

第29年利息

$164,669

第29年共還本金

$2,515,250

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$9,010	$214,317	$223,327	$2,406,671
350	$8,273	$215,054	$223,327	$2,191,617
351	$7,534	$215,793	$223,327	$1,975,825
352	$6,792	$216,535	$223,327	$1,759,290
353	$6,048	$217,279	$223,327	$1,542,011
354	$5,301	$218,026	$223,327	$1,323,985
355	$4,551	$218,775	$223,327	$1,105,209
356	$3,799	$219,527	$223,327	$885,682
357	$3,045	$220,282	$223,327	$665,400
358	$2,287	$221,039	$223,327	$444,361
359	$1,527	$221,799	$223,327	$222,562
360	$765	$222,562	$223,327	$0

第30年供款共

$2,679,919

第30年利息

$58,931

第30年共還本金

$2,620,988

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$115,159,575

免责声明

笋盘推介

马鞍山 迎海 第04期 骏岸 第08座

清水湾 伟景别墅

按揭保险费
info

马鞍山迎海第04期骏岸第08座

清水湾伟景别墅