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$115,424,431

每月供款
$196,284

首期

$40,500,000

总贷款额

$40,500,000

總利息

$30,161,931

印花税

$3,442,500

其他

$820,000

置业成本总预算

HK$44,762,500

$392,566

置业成本总预算

HK$44,762,500

首期

$40,500,000
印花税

$3,442,500
- AVD
  
  $3,442,500
律师费

$ 10,000
代理佣金

$810,000
按揭保险费

不适用

$392,566

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 SAI KUNG SINGLE LOT

thumb_up

SINGLE LOT

实

4,761 呎

@16,803

real_estate_agent 罕有放盘

售$8,000 万

实

4,761 呎

@16,803

售$8,000 万

real_estate_agent 罕有放盘

清水湾银线湾之岭

thumb_up

层层海景独立屋*泊4车

实

1,789 呎

@45,836

建

2,470 呎

@33,198

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 pets 爱竉必选

售$8,200 万

实

1,789 呎

@45,836

建

2,470 呎

@33,198

售$8,200 万

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 pets 爱竉必选

清水湾别墅

thumb_up

醉人海景别墅

实

1,789 呎

@45,836

建

2,470 呎

@33,198

售$8,200 万

实

1,789 呎

@45,836

建

2,470 呎

@33,198

售$8,200 万

西贡柏涛湾花园洋房 E型

thumb_up

柏涛湾花园洋房 E型

实

3,708 呎

@21,575

建

6,393 呎

@12,514

local_fire_department 至HIT

售$8,000 万

实

3,708 呎

@21,575

建

6,393 呎

@12,514

售$8,000 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$242,390	$186,257	$152,633	$130,264
1.500	$251,401	$195,431	$161,974	$139,774
2.000	$260,621	$204,883	$171,661	$149,696
2.500	$270,050	$214,611	$181,690	$160,024
3.000	$279,686	$224,612	$192,056	$170,750
3.500	$289,527	$234,884	$202,753	$181,863
4.000	$299,574	$245,422	$213,774	$193,353
4.125	$302,117	$248,098	$216,579	$196,283
4.500	$309,822	$256,223	$225,112	$205,208
5.000	$320,271	$267,282	$236,759	$217,413
5.500	$330,919	$278,594	$248,705	$229,955
6.000	$341,762	$290,155	$260,942	$242,818

每月供款$196,284

年期

30年

贷款金额

$40,500,000

總利息

$30,161,931

总贷款连利息

$70,661,931

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$139,219	$57,064	$196,283	$40,442,936
2	$139,023	$57,261	$196,283	$40,385,675
3	$138,826	$57,457	$196,283	$40,328,218
4	$138,628	$57,655	$196,283	$40,270,563
5	$138,430	$57,853	$196,283	$40,212,710
6	$138,231	$58,052	$196,283	$40,154,658
7	$138,032	$58,252	$196,283	$40,096,406
8	$137,831	$58,452	$196,283	$40,037,954
9	$137,630	$58,653	$196,283	$39,979,302
10	$137,429	$58,854	$196,283	$39,920,448
11	$137,227	$59,057	$196,283	$39,861,391
12	$137,024	$59,260	$196,283	$39,802,131

第1年供款共

$2,355,398

第1年利息

$1,657,529

第1年共還本金

$697,869

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$136,820	$59,463	$196,283	$39,742,668
14	$136,615	$59,668	$196,283	$39,683,000
15	$136,410	$59,873	$196,283	$39,623,127
16	$136,205	$60,079	$196,283	$39,563,049
17	$135,998	$60,285	$196,283	$39,502,764
18	$135,791	$60,492	$196,283	$39,442,271
19	$135,583	$60,700	$196,283	$39,381,571
20	$135,374	$60,909	$196,283	$39,320,662
21	$135,165	$61,118	$196,283	$39,259,544
22	$134,955	$61,328	$196,283	$39,198,215
23	$134,744	$61,539	$196,283	$39,136,676
24	$134,532	$61,751	$196,283	$39,074,925

第2年供款共

$2,355,398

第2年利息

$1,628,191

第2年共還本金

$727,206

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$134,320	$61,963	$196,283	$39,012,962
26	$134,107	$62,176	$196,283	$38,950,786
27	$133,893	$62,390	$196,283	$38,888,396
28	$133,679	$62,604	$196,283	$38,825,792
29	$133,464	$62,819	$196,283	$38,762,972
30	$133,248	$63,035	$196,283	$38,699,937
31	$133,031	$63,252	$196,283	$38,636,685
32	$132,814	$63,470	$196,283	$38,573,215
33	$132,595	$63,688	$196,283	$38,509,527
34	$132,377	$63,907	$196,283	$38,445,621
35	$132,157	$64,126	$196,283	$38,381,495
36	$131,936	$64,347	$196,283	$38,317,148

第3年供款共

$2,355,398

第3年利息

$1,597,620

第3年共還本金

$757,777

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$131,715	$64,568	$196,283	$38,252,580
38	$131,493	$64,790	$196,283	$38,187,790
39	$131,271	$65,013	$196,283	$38,122,777
40	$131,047	$65,236	$196,283	$38,057,541
41	$130,823	$65,460	$196,283	$37,992,081
42	$130,598	$65,685	$196,283	$37,926,395
43	$130,372	$65,911	$196,283	$37,860,484
44	$130,145	$66,138	$196,283	$37,794,347
45	$129,918	$66,365	$196,283	$37,727,982
46	$129,690	$66,593	$196,283	$37,661,388
47	$129,461	$66,822	$196,283	$37,594,566
48	$129,231	$67,052	$196,283	$37,527,514

第4年供款共

$2,355,398

第4年利息

$1,565,764

第4年共還本金

$789,633

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$129,001	$67,282	$196,283	$37,460,232
50	$128,770	$67,514	$196,283	$37,392,718
51	$128,537	$67,746	$196,283	$37,324,973
52	$128,305	$67,979	$196,283	$37,256,994
53	$128,071	$68,212	$196,283	$37,188,782
54	$127,836	$68,447	$196,283	$37,120,335
55	$127,601	$68,682	$196,283	$37,051,653
56	$127,365	$68,918	$196,283	$36,982,735
57	$127,128	$69,155	$196,283	$36,913,580
58	$126,890	$69,393	$196,283	$36,844,188
59	$126,652	$69,631	$196,283	$36,774,556
60	$126,413	$69,871	$196,283	$36,704,686

第5年供款共

$2,355,398

第5年利息

$1,532,569

第5年共還本金

$822,829

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$126,172	$70,111	$196,283	$36,634,575
62	$125,931	$70,352	$196,283	$36,564,223
63	$125,690	$70,594	$196,283	$36,493,630
64	$125,447	$70,836	$196,283	$36,422,793
65	$125,203	$71,080	$196,283	$36,351,713
66	$124,959	$71,324	$196,283	$36,280,389
67	$124,714	$71,569	$196,283	$36,208,820
68	$124,468	$71,815	$196,283	$36,137,005
69	$124,221	$72,062	$196,283	$36,064,943
70	$123,973	$72,310	$196,283	$35,992,633
71	$123,725	$72,558	$196,283	$35,920,074
72	$123,475	$72,808	$196,283	$35,847,266

第6年供款共

$2,355,398

第6年利息

$1,497,978

第6年共還本金

$857,419

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$123,225	$73,058	$196,283	$35,774,208
74	$122,974	$73,309	$196,283	$35,700,899
75	$122,722	$73,561	$196,283	$35,627,337
76	$122,469	$73,814	$196,283	$35,553,523
77	$122,215	$74,068	$196,283	$35,479,455
78	$121,961	$74,323	$196,283	$35,405,133
79	$121,705	$74,578	$196,283	$35,330,555
80	$121,449	$74,834	$196,283	$35,255,721
81	$121,192	$75,092	$196,283	$35,180,629
82	$120,933	$75,350	$196,283	$35,105,279
83	$120,674	$75,609	$196,283	$35,029,670
84	$120,414	$75,869	$196,283	$34,953,802

第7年供款共

$2,355,398

第7年利息

$1,461,933

第7年共還本金

$893,464

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$120,154	$76,129	$196,283	$34,877,672
86	$119,892	$76,391	$196,283	$34,801,281
87	$119,629	$76,654	$196,283	$34,724,627
88	$119,366	$76,917	$196,283	$34,647,710
89	$119,102	$77,182	$196,283	$34,570,529
90	$118,836	$77,447	$196,283	$34,493,082
91	$118,570	$77,713	$196,283	$34,415,368
92	$118,303	$77,980	$196,283	$34,337,388
93	$118,035	$78,248	$196,283	$34,259,140
94	$117,766	$78,517	$196,283	$34,180,622
95	$117,496	$78,787	$196,283	$34,101,835
96	$117,225	$79,058	$196,283	$34,022,777

第8年供款共

$2,355,398

第8年利息

$1,424,373

第8年共還本金

$931,025

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$116,953	$79,330	$196,283	$33,943,447
98	$116,681	$79,603	$196,283	$33,863,845
99	$116,407	$79,876	$196,283	$33,783,969
100	$116,132	$80,151	$196,283	$33,703,818
101	$115,857	$80,426	$196,283	$33,623,392
102	$115,580	$80,703	$196,283	$33,542,689
103	$115,303	$80,980	$196,283	$33,461,709
104	$115,025	$81,259	$196,283	$33,380,450
105	$114,745	$81,538	$196,283	$33,298,912
106	$114,465	$81,818	$196,283	$33,217,094
107	$114,184	$82,099	$196,283	$33,134,995
108	$113,902	$82,382	$196,283	$33,052,613

第9年供款共

$2,355,398

第9年利息

$1,385,234

第9年共還本金

$970,164

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$113,618	$82,665	$196,283	$32,969,948
110	$113,334	$82,949	$196,283	$32,886,999
111	$113,049	$83,234	$196,283	$32,803,765
112	$112,763	$83,520	$196,283	$32,720,245
113	$112,476	$83,807	$196,283	$32,636,438
114	$112,188	$84,095	$196,283	$32,552,342
115	$111,899	$84,384	$196,283	$32,467,958
116	$111,609	$84,675	$196,283	$32,383,283
117	$111,318	$84,966	$196,283	$32,298,318
118	$111,025	$85,258	$196,283	$32,213,060
119	$110,732	$85,551	$196,283	$32,127,509
120	$110,438	$85,845	$196,283	$32,041,665

第10年供款共

$2,355,398

第10年利息

$1,344,449

第10年共還本金

$1,010,949

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$110,143	$86,140	$196,283	$31,955,525
122	$109,847	$86,436	$196,283	$31,869,089
123	$109,550	$86,733	$196,283	$31,782,356
124	$109,252	$87,031	$196,283	$31,695,324
125	$108,953	$87,330	$196,283	$31,607,994
126	$108,652	$87,631	$196,283	$31,520,363
127	$108,351	$87,932	$196,283	$31,432,431
128	$108,049	$88,234	$196,283	$31,344,197
129	$107,746	$88,537	$196,283	$31,255,660
130	$107,441	$88,842	$196,283	$31,166,818
131	$107,136	$89,147	$196,283	$31,077,671
132	$106,829	$89,454	$196,283	$30,988,217

第11年供款共

$2,355,398

第11年利息

$1,301,950

第11年共還本金

$1,053,448

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$106,522	$89,761	$196,283	$30,898,456
134	$106,213	$90,070	$196,283	$30,808,386
135	$105,904	$90,379	$196,283	$30,718,007
136	$105,593	$90,690	$196,283	$30,627,317
137	$105,281	$91,002	$196,283	$30,536,315
138	$104,969	$91,315	$196,283	$30,445,000
139	$104,655	$91,628	$196,283	$30,353,372
140	$104,340	$91,943	$196,283	$30,261,429
141	$104,024	$92,259	$196,283	$30,169,169
142	$103,707	$92,577	$196,283	$30,076,593
143	$103,388	$92,895	$196,283	$29,983,698
144	$103,069	$93,214	$196,283	$29,890,483

第12年供款共

$2,355,398

第12年利息

$1,257,664

第12年共還本金

$1,097,733

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$102,749	$93,535	$196,283	$29,796,949
146	$102,427	$93,856	$196,283	$29,703,093
147	$102,104	$94,179	$196,283	$29,608,914
148	$101,781	$94,502	$196,283	$29,514,411
149	$101,456	$94,827	$196,283	$29,419,584
150	$101,130	$95,153	$196,283	$29,324,431
151	$100,803	$95,480	$196,283	$29,228,950
152	$100,475	$95,809	$196,283	$29,133,142
153	$100,145	$96,138	$196,283	$29,037,004
154	$99,815	$96,468	$196,283	$28,940,535
155	$99,483	$96,800	$196,283	$28,843,735
156	$99,150	$97,133	$196,283	$28,746,603

第13年供款共

$2,355,398

第13年利息

$1,211,517

第13年共還本金

$1,143,881

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$98,816	$97,467	$196,283	$28,649,136
158	$98,481	$97,802	$196,283	$28,551,334
159	$98,145	$98,138	$196,283	$28,453,196
160	$97,808	$98,475	$196,283	$28,354,721
161	$97,469	$98,814	$196,283	$28,255,907
162	$97,130	$99,153	$196,283	$28,156,754
163	$96,789	$99,494	$196,283	$28,057,259
164	$96,447	$99,836	$196,283	$27,957,423
165	$96,104	$100,180	$196,283	$27,857,243
166	$95,759	$100,524	$196,283	$27,756,720
167	$95,414	$100,869	$196,283	$27,655,850
168	$95,067	$101,216	$196,283	$27,554,634

第14年供款共

$2,355,398

第14年利息

$1,163,429

第14年共還本金

$1,191,968

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$94,719	$101,564	$196,283	$27,453,070
170	$94,370	$101,913	$196,283	$27,351,157
171	$94,020	$102,264	$196,283	$27,248,893
172	$93,668	$102,615	$196,283	$27,146,278
173	$93,315	$102,968	$196,283	$27,043,310
174	$92,961	$103,322	$196,283	$26,939,989
175	$92,606	$103,677	$196,283	$26,836,312
176	$92,250	$104,033	$196,283	$26,732,278
177	$91,892	$104,391	$196,283	$26,627,887
178	$91,533	$104,750	$196,283	$26,523,138
179	$91,173	$105,110	$196,283	$26,418,028
180	$90,812	$105,471	$196,283	$26,312,557

第15年供款共

$2,355,398

第15年利息

$1,113,320

第15年共還本金

$1,242,077

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$90,449	$105,834	$196,283	$26,206,723
182	$90,086	$106,198	$196,283	$26,100,525
183	$89,721	$106,563	$196,283	$25,993,963
184	$89,354	$106,929	$196,283	$25,887,034
185	$88,987	$107,296	$196,283	$25,779,737
186	$88,618	$107,665	$196,283	$25,672,072
187	$88,248	$108,035	$196,283	$25,564,037
188	$87,876	$108,407	$196,283	$25,455,630
189	$87,504	$108,779	$196,283	$25,346,851
190	$87,130	$109,153	$196,283	$25,237,697
191	$86,755	$109,529	$196,283	$25,128,169
192	$86,378	$109,905	$196,283	$25,018,264

第16年供款共

$2,355,398

第16年利息

$1,061,105

第16年共還本金

$1,294,293

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$86,000	$110,283	$196,283	$24,907,981
194	$85,621	$110,662	$196,283	$24,797,319
195	$85,241	$111,042	$196,283	$24,686,276
196	$84,859	$111,424	$196,283	$24,574,852
197	$84,476	$111,807	$196,283	$24,463,045
198	$84,092	$112,191	$196,283	$24,350,854
199	$83,706	$112,577	$196,283	$24,238,277
200	$83,319	$112,964	$196,283	$24,125,313
201	$82,931	$113,352	$196,283	$24,011,960
202	$82,541	$113,742	$196,283	$23,898,218
203	$82,150	$114,133	$196,283	$23,784,085
204	$81,758	$114,525	$196,283	$23,669,560

第17年供款共

$2,355,398

第17年利息

$1,006,694

第17年共還本金

$1,348,704

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$81,364	$114,919	$196,283	$23,554,641
206	$80,969	$115,314	$196,283	$23,439,327
207	$80,573	$115,710	$196,283	$23,323,616
208	$80,175	$116,108	$196,283	$23,207,508
209	$79,776	$116,507	$196,283	$23,091,001
210	$79,375	$116,908	$196,283	$22,974,093
211	$78,973	$117,310	$196,283	$22,856,783
212	$78,570	$117,713	$196,283	$22,739,070
213	$78,166	$118,118	$196,283	$22,620,953
214	$77,760	$118,524	$196,283	$22,502,429
215	$77,352	$118,931	$196,283	$22,383,498
216	$76,943	$119,340	$196,283	$22,264,158

第18年供款共

$2,355,398

第18年利息

$949,996

第18年共還本金

$1,405,402

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$76,533	$119,750	$196,283	$22,144,408
218	$76,121	$120,162	$196,283	$22,024,246
219	$75,708	$120,575	$196,283	$21,903,672
220	$75,294	$120,989	$196,283	$21,782,682
221	$74,878	$121,405	$196,283	$21,661,277
222	$74,461	$121,823	$196,283	$21,539,455
223	$74,042	$122,241	$196,283	$21,417,213
224	$73,622	$122,661	$196,283	$21,294,552
225	$73,200	$123,083	$196,283	$21,171,469
226	$72,777	$123,506	$196,283	$21,047,963
227	$72,352	$123,931	$196,283	$20,924,032
228	$71,926	$124,357	$196,283	$20,799,675

第19年供款共

$2,355,398

第19年利息

$890,914

第19年共還本金

$1,464,483

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$71,499	$124,784	$196,283	$20,674,891
230	$71,070	$125,213	$196,283	$20,549,678
231	$70,640	$125,644	$196,283	$20,424,034
232	$70,208	$126,076	$196,283	$20,297,958
233	$69,774	$126,509	$196,283	$20,171,449
234	$69,339	$126,944	$196,283	$20,044,506
235	$68,903	$127,380	$196,283	$19,917,126
236	$68,465	$127,818	$196,283	$19,789,308
237	$68,026	$128,257	$196,283	$19,661,050
238	$67,585	$128,698	$196,283	$19,532,352
239	$67,142	$129,141	$196,283	$19,403,211
240	$66,699	$129,585	$196,283	$19,273,627

第20年供款共

$2,355,398

第20年利息

$829,349

第20年共還本金

$1,526,048

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$66,253	$130,030	$196,283	$19,143,596
242	$65,806	$130,477	$196,283	$19,013,119
243	$65,358	$130,926	$196,283	$18,882,194
244	$64,908	$131,376	$196,283	$18,750,818
245	$64,456	$131,827	$196,283	$18,618,991
246	$64,003	$132,280	$196,283	$18,486,711
247	$63,548	$132,735	$196,283	$18,353,976
248	$63,092	$133,191	$196,283	$18,220,784
249	$62,634	$133,649	$196,283	$18,087,135
250	$62,175	$134,109	$196,283	$17,953,027
251	$61,714	$134,570	$196,283	$17,818,457
252	$61,251	$135,032	$196,283	$17,683,425

第21年供款共

$2,355,398

第21年利息

$765,196

第21年共還本金

$1,590,202

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$60,787	$135,496	$196,283	$17,547,928
254	$60,321	$135,962	$196,283	$17,411,966
255	$59,854	$136,430	$196,283	$17,275,537
256	$59,385	$136,898	$196,283	$17,138,638
257	$58,914	$137,369	$196,283	$17,001,269
258	$58,442	$137,841	$196,283	$16,863,428
259	$57,968	$138,315	$196,283	$16,725,113
260	$57,493	$138,791	$196,283	$16,586,322
261	$57,015	$139,268	$196,283	$16,447,055
262	$56,537	$139,746	$196,283	$16,307,308
263	$56,056	$140,227	$196,283	$16,167,081
264	$55,574	$140,709	$196,283	$16,026,373

第22年供款共

$2,355,398

第22年利息

$698,346

第22年共還本金

$1,657,052

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$55,091	$141,192	$196,283	$15,885,180
266	$54,605	$141,678	$196,283	$15,743,502
267	$54,118	$142,165	$196,283	$15,601,337
268	$53,630	$142,654	$196,283	$15,458,684
269	$53,139	$143,144	$196,283	$15,315,540
270	$52,647	$143,636	$196,283	$15,171,904
271	$52,153	$144,130	$196,283	$15,027,774
272	$51,658	$144,625	$196,283	$14,883,149
273	$51,161	$145,122	$196,283	$14,738,027
274	$50,662	$145,621	$196,283	$14,592,406
275	$50,161	$146,122	$196,283	$14,446,284
276	$49,659	$146,624	$196,283	$14,299,660

第23年供款共

$2,355,398

第23年利息

$628,685

第23年共還本金

$1,726,713

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$49,155	$147,128	$196,283	$14,152,532
278	$48,649	$147,634	$196,283	$14,004,898
279	$48,142	$148,141	$196,283	$13,856,757
280	$47,633	$148,651	$196,283	$13,708,106
281	$47,122	$149,162	$196,283	$13,558,945
282	$46,609	$149,674	$196,283	$13,409,270
283	$46,094	$150,189	$196,283	$13,259,081
284	$45,578	$150,705	$196,283	$13,108,376
285	$45,060	$151,223	$196,283	$12,957,153
286	$44,540	$151,743	$196,283	$12,805,410
287	$44,019	$152,265	$196,283	$12,653,146
288	$43,495	$152,788	$196,283	$12,500,358

第24年供款共

$2,355,398

第24年利息

$556,096

第24年共還本金

$1,799,302

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$42,970	$153,313	$196,283	$12,347,045
290	$42,443	$153,840	$196,283	$12,193,205
291	$41,914	$154,369	$196,283	$12,038,836
292	$41,383	$154,900	$196,283	$11,883,936
293	$40,851	$155,432	$196,283	$11,728,504
294	$40,317	$155,966	$196,283	$11,572,537
295	$39,781	$156,503	$196,283	$11,416,035
296	$39,243	$157,041	$196,283	$11,258,994
297	$38,703	$157,580	$196,283	$11,101,414
298	$38,161	$158,122	$196,283	$10,943,292
299	$37,618	$158,666	$196,283	$10,784,626
300	$37,072	$159,211	$196,283	$10,625,415

第25年供款共

$2,355,398

第25年利息

$480,455

第25年共還本金

$1,874,943

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$36,525	$159,758	$196,283	$10,465,657
302	$35,976	$160,307	$196,283	$10,305,350
303	$35,425	$160,859	$196,283	$10,144,491
304	$34,872	$161,411	$196,283	$9,983,080
305	$34,317	$161,966	$196,283	$9,821,113
306	$33,760	$162,523	$196,283	$9,658,590
307	$33,201	$163,082	$196,283	$9,495,509
308	$32,641	$163,642	$196,283	$9,331,866
309	$32,078	$164,205	$196,283	$9,167,661
310	$31,514	$164,769	$196,283	$9,002,892
311	$30,947	$165,336	$196,283	$8,837,556
312	$30,379	$165,904	$196,283	$8,671,652

第26年供款共

$2,355,398

第26年利息

$401,635

第26年共還本金

$1,953,763

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$29,809	$166,474	$196,283	$8,505,178
314	$29,237	$167,047	$196,283	$8,338,131
315	$28,662	$167,621	$196,283	$8,170,511
316	$28,086	$168,197	$196,283	$8,002,314
317	$27,508	$168,775	$196,283	$7,833,538
318	$26,928	$169,355	$196,283	$7,664,183
319	$26,346	$169,938	$196,283	$7,494,246
320	$25,761	$170,522	$196,283	$7,323,724
321	$25,175	$171,108	$196,283	$7,152,616
322	$24,587	$171,696	$196,283	$6,980,920
323	$23,997	$172,286	$196,283	$6,808,634
324	$23,405	$172,878	$196,283	$6,635,755

第27年供款共

$2,355,398

第27年利息

$319,501

第27年共還本金

$2,035,897

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$22,810	$173,473	$196,283	$6,462,283
326	$22,214	$174,069	$196,283	$6,288,214
327	$21,616	$174,667	$196,283	$6,113,546
328	$21,015	$175,268	$196,283	$5,938,278
329	$20,413	$175,870	$196,283	$5,762,408
330	$19,808	$176,475	$196,283	$5,585,933
331	$19,202	$177,081	$196,283	$5,408,852
332	$18,593	$177,690	$196,283	$5,231,161
333	$17,982	$178,301	$196,283	$5,052,860
334	$17,369	$178,914	$196,283	$4,873,947
335	$16,754	$179,529	$196,283	$4,694,418
336	$16,137	$180,146	$196,283	$4,514,271

第28年供款共

$2,355,398

第28年利息

$233,914

第28年共還本金

$2,121,484

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$15,518	$180,765	$196,283	$4,333,506
338	$14,896	$181,387	$196,283	$4,152,119
339	$14,273	$182,010	$196,283	$3,970,109
340	$13,647	$182,636	$196,283	$3,787,473
341	$13,019	$183,264	$196,283	$3,604,210
342	$12,389	$183,894	$196,283	$3,420,316
343	$11,757	$184,526	$196,283	$3,235,790
344	$11,123	$185,160	$196,283	$3,050,630
345	$10,487	$185,797	$196,283	$2,864,833
346	$9,848	$186,435	$196,283	$2,678,398
347	$9,207	$187,076	$196,283	$2,491,322
348	$8,564	$187,719	$196,283	$2,303,603

第29年供款共

$2,355,398

第29年利息

$144,729

第29年共還本金

$2,210,669

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$7,919	$188,365	$196,283	$2,115,238
350	$7,271	$189,012	$196,283	$1,926,226
351	$6,621	$189,662	$196,283	$1,736,565
352	$5,969	$190,314	$196,283	$1,546,251
353	$5,315	$190,968	$196,283	$1,355,283
354	$4,659	$191,624	$196,283	$1,163,659
355	$4,000	$192,283	$196,283	$971,375
356	$3,339	$192,944	$196,283	$778,431
357	$2,676	$193,607	$196,283	$584,824
358	$2,010	$194,273	$196,283	$390,551
359	$1,343	$194,941	$196,283	$195,611
360	$672	$195,611	$196,283	$0

第30年供款共

$2,355,398

第30年利息

$51,795

第30年共還本金

$2,303,603

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$115,424,431

免责声明

笋盘推介

西贡 SAI KUNG SINGLE LOT

清水湾 银线湾之岭

清水湾别墅

西贡 柏涛湾 花园洋房 E型

按揭保险费
info

清水湾银线湾之岭

西贡柏涛湾花园洋房 E型