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$142,447,626

每月供款
$276,251

首期

$38,000,000

总贷款额

$57,000,000

總利息

$42,450,126

印花税

$4,037,500

其他

$960,000

置业成本总预算

HK$42,997,500

$552,501

置业成本总预算

HK$42,997,500

首期

$38,000,000
印花税

$4,037,500
- AVD
  
  $4,037,500
律师费

$ 10,000
代理佣金

$950,000
按揭保险费

不适用

$552,501

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

thumb_up

AMAZING RESORT HOME

建

3,040 呎

@31,250

local_fire_department 至HIT real_estate_agent 罕有放盘

售$9,500 万

建

3,040 呎

@31,250

售$9,500 万

local_fire_department 至HIT real_estate_agent 罕有放盘

KOL实拍

西贡银线湾

thumb_up

银线湾巨园别墅

实

2,210 呎

@42,986

建

2,500 呎

@38,000

local_fire_department 至HIT hotel_class 楼王

售$9,500 万

实

2,210 呎

@42,986

建

2,500 呎

@38,000

售$9,500 万

local_fire_department 至HIT hotel_class 楼王

清水湾 -

thumb_up

清水湾豪宅维港景别墅

实

2,603 呎

@36,496

建

2,800 呎

@33,929

real_estate_agent 罕有放盘

售$9,500 万

实

2,603 呎

@36,496

建

2,800 呎

@33,929

售$9,500 万

real_estate_agent 罕有放盘

利率	15年	20年	25年	30年
1.000	$341,142	$262,140	$214,817	$183,335
1.500	$353,824	$275,051	$227,964	$196,719
2.000	$366,800	$288,354	$241,597	$210,683
2.500	$380,070	$302,045	$255,712	$225,219
3.000	$393,632	$316,121	$270,300	$240,314
3.500	$407,483	$330,577	$285,355	$255,955
4.000	$421,622	$345,409	$300,867	$272,127
4.125	$425,202	$349,175	$304,815	$276,250
4.500	$436,046	$360,610	$316,825	$288,811
5.000	$450,752	$376,175	$333,216	$305,988
5.500	$465,738	$392,096	$350,030	$323,640
6.000	$480,998	$408,366	$367,252	$341,744

每月供款$276,251

年期

30年

贷款金额

$57,000,000

總利息

$42,450,126

总贷款连利息

$99,450,126

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$195,938	$80,313	$276,250	$56,919,687
2	$195,661	$80,589	$276,250	$56,839,098
3	$195,384	$80,866	$276,250	$56,758,232
4	$195,106	$81,144	$276,250	$56,677,088
5	$194,827	$81,423	$276,250	$56,595,666
6	$194,548	$81,703	$276,250	$56,513,963
7	$194,267	$81,984	$276,250	$56,431,979
8	$193,985	$82,265	$276,250	$56,349,714
9	$193,702	$82,548	$276,250	$56,267,166
10	$193,418	$82,832	$276,250	$56,184,334
11	$193,134	$83,117	$276,250	$56,101,217
12	$192,848	$83,402	$276,250	$56,017,814

第1年供款共

$3,315,004

第1年利息

$2,332,819

第1年共還本金

$982,186

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$192,561	$83,689	$276,250	$55,934,125
14	$192,274	$83,977	$276,250	$55,850,149
15	$191,985	$84,265	$276,250	$55,765,883
16	$191,695	$84,555	$276,250	$55,681,328
17	$191,405	$84,846	$276,250	$55,596,482
18	$191,113	$85,137	$276,250	$55,511,345
19	$190,820	$85,430	$276,250	$55,425,915
20	$190,527	$85,724	$276,250	$55,340,191
21	$190,232	$86,018	$276,250	$55,254,172
22	$189,936	$86,314	$276,250	$55,167,858
23	$189,640	$86,611	$276,250	$55,081,247
24	$189,342	$86,909	$276,250	$54,994,339

第2年供款共

$3,315,004

第2年利息

$2,291,529

第2年共還本金

$1,023,476

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$189,043	$87,207	$276,250	$54,907,132
26	$188,743	$87,507	$276,250	$54,819,625
27	$188,442	$87,808	$276,250	$54,731,817
28	$188,141	$88,110	$276,250	$54,643,707
29	$187,838	$88,413	$276,250	$54,555,294
30	$187,534	$88,717	$276,250	$54,466,578
31	$187,229	$89,021	$276,250	$54,377,556
32	$186,923	$89,327	$276,250	$54,288,229
33	$186,616	$89,635	$276,250	$54,198,594
34	$186,308	$89,943	$276,250	$54,108,652
35	$185,998	$90,252	$276,250	$54,018,400
36	$185,688	$90,562	$276,250	$53,927,838

第3年供款共

$3,315,004

第3年利息

$2,248,503

第3年共還本金

$1,066,501

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$185,377	$90,873	$276,250	$53,836,964
38	$185,065	$91,186	$276,250	$53,745,778
39	$184,751	$91,499	$276,250	$53,654,279
40	$184,437	$91,814	$276,250	$53,562,465
41	$184,121	$92,129	$276,250	$53,470,336
42	$183,804	$92,446	$276,250	$53,377,890
43	$183,486	$92,764	$276,250	$53,285,126
44	$183,168	$93,083	$276,250	$53,192,043
45	$182,848	$93,403	$276,250	$53,098,641
46	$182,527	$93,724	$276,250	$53,004,917
47	$182,204	$94,046	$276,250	$52,910,871
48	$181,881	$94,369	$276,250	$52,816,502

第4年供款共

$3,315,004

第4年利息

$2,203,668

第4年共還本金

$1,111,336

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$181,557	$94,694	$276,250	$52,721,808
50	$181,231	$95,019	$276,250	$52,626,789
51	$180,905	$95,346	$276,250	$52,531,443
52	$180,577	$95,674	$276,250	$52,435,770
53	$180,248	$96,002	$276,250	$52,339,767
54	$179,918	$96,332	$276,250	$52,243,435
55	$179,587	$96,664	$276,250	$52,146,771
56	$179,255	$96,996	$276,250	$52,049,776
57	$178,921	$97,329	$276,250	$51,952,446
58	$178,587	$97,664	$276,250	$51,854,783
59	$178,251	$98,000	$276,250	$51,756,783
60	$177,914	$98,336	$276,250	$51,658,447

第5年供款共

$3,315,004

第5年利息

$2,156,949

第5年共還本金

$1,158,055

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$177,576	$98,674	$276,250	$51,559,772
62	$177,237	$99,014	$276,250	$51,460,759
63	$176,896	$99,354	$276,250	$51,361,405
64	$176,555	$99,696	$276,250	$51,261,709
65	$176,212	$100,038	$276,250	$51,161,671
66	$175,868	$100,382	$276,250	$51,061,289
67	$175,523	$100,727	$276,250	$50,960,561
68	$175,177	$101,073	$276,250	$50,859,488
69	$174,829	$101,421	$276,250	$50,758,067
70	$174,481	$101,769	$276,250	$50,656,298
71	$174,131	$102,119	$276,250	$50,554,178
72	$173,780	$102,470	$276,250	$50,451,708

第6年供款共

$3,315,004

第6年利息

$2,108,266

第6年共還本金

$1,206,739

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$173,428	$102,823	$276,250	$50,348,885
74	$173,074	$103,176	$276,250	$50,245,709
75	$172,720	$103,531	$276,250	$50,142,179
76	$172,364	$103,887	$276,250	$50,038,292
77	$172,007	$104,244	$276,250	$49,934,048
78	$171,648	$104,602	$276,250	$49,829,446
79	$171,289	$104,962	$276,250	$49,724,485
80	$170,928	$105,322	$276,250	$49,619,162
81	$170,566	$105,684	$276,250	$49,513,478
82	$170,203	$106,048	$276,250	$49,407,430
83	$169,838	$106,412	$276,250	$49,301,018
84	$169,472	$106,778	$276,250	$49,194,240

第7年供款共

$3,315,004

第7年利息

$2,057,536

第7年共還本金

$1,257,468

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$169,105	$107,145	$276,250	$49,087,094
86	$168,737	$107,513	$276,250	$48,979,581
87	$168,367	$107,883	$276,250	$48,871,698
88	$167,996	$108,254	$276,250	$48,763,444
89	$167,624	$108,626	$276,250	$48,654,818
90	$167,251	$108,999	$276,250	$48,545,819
91	$166,876	$109,374	$276,250	$48,436,445
92	$166,500	$109,750	$276,250	$48,326,694
93	$166,123	$110,127	$276,250	$48,216,567
94	$165,744	$110,506	$276,250	$48,106,061
95	$165,365	$110,886	$276,250	$47,995,175
96	$164,983	$111,267	$276,250	$47,883,909

第8年供款共

$3,315,004

第8年利息

$2,004,673

第8年共還本金

$1,310,331

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$164,601	$111,649	$276,250	$47,772,259
98	$164,217	$112,033	$276,250	$47,660,226
99	$163,832	$112,418	$276,250	$47,547,808
100	$163,446	$112,805	$276,250	$47,435,003
101	$163,058	$113,193	$276,250	$47,321,810
102	$162,669	$113,582	$276,250	$47,208,229
103	$162,278	$113,972	$276,250	$47,094,257
104	$161,887	$114,364	$276,250	$46,979,893
105	$161,493	$114,757	$276,250	$46,865,136
106	$161,099	$115,151	$276,250	$46,749,984
107	$160,703	$115,547	$276,250	$46,634,437
108	$160,306	$115,944	$276,250	$46,518,493

第9年供款共

$3,315,004

第9年利息

$1,949,588

第9年共還本金

$1,365,416

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$159,907	$116,343	$276,250	$46,402,150
110	$159,507	$116,743	$276,250	$46,285,407
111	$159,106	$117,144	$276,250	$46,168,262
112	$158,703	$117,547	$276,250	$46,050,715
113	$158,299	$117,951	$276,250	$45,932,764
114	$157,894	$118,356	$276,250	$45,814,408
115	$157,487	$118,763	$276,250	$45,695,645
116	$157,079	$119,172	$276,250	$45,576,473
117	$156,669	$119,581	$276,250	$45,456,892
118	$156,258	$119,992	$276,250	$45,336,900
119	$155,846	$120,405	$276,250	$45,216,495
120	$155,432	$120,819	$276,250	$45,095,676

第10年供款共

$3,315,004

第10年利息

$1,892,188

第10年共還本金

$1,422,816

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$155,016	$121,234	$276,250	$44,974,442
122	$154,600	$121,651	$276,250	$44,852,791
123	$154,181	$122,069	$276,250	$44,730,723
124	$153,762	$122,488	$276,250	$44,608,234
125	$153,341	$122,910	$276,250	$44,485,325
126	$152,918	$123,332	$276,250	$44,361,993
127	$152,494	$123,756	$276,250	$44,238,237
128	$152,069	$124,181	$276,250	$44,114,055
129	$151,642	$124,608	$276,250	$43,989,447
130	$151,214	$125,037	$276,250	$43,864,410
131	$150,784	$125,466	$276,250	$43,738,944
132	$150,353	$125,898	$276,250	$43,613,046

第11年供款共

$3,315,004

第11年利息

$1,832,374

第11年共還本金

$1,482,630

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$149,920	$126,331	$276,250	$43,486,716
134	$149,486	$126,765	$276,250	$43,359,951
135	$149,050	$127,201	$276,250	$43,232,750
136	$148,613	$127,638	$276,250	$43,105,113
137	$148,174	$128,077	$276,250	$42,977,036
138	$147,734	$128,517	$276,250	$42,848,519
139	$147,292	$128,959	$276,250	$42,719,561
140	$146,848	$129,402	$276,250	$42,590,159
141	$146,404	$129,847	$276,250	$42,460,312
142	$145,957	$130,293	$276,250	$42,330,019
143	$145,509	$130,741	$276,250	$42,199,278
144	$145,060	$131,190	$276,250	$42,068,088

第12年供款共

$3,315,004

第12年利息

$1,770,046

第12年共還本金

$1,544,958

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$144,609	$131,641	$276,250	$41,936,447
146	$144,157	$132,094	$276,250	$41,804,353
147	$143,702	$132,548	$276,250	$41,671,805
148	$143,247	$133,004	$276,250	$41,538,801
149	$142,790	$133,461	$276,250	$41,405,341
150	$142,331	$133,919	$276,250	$41,271,421
151	$141,871	$134,380	$276,250	$41,137,041
152	$141,409	$134,842	$276,250	$41,002,200
153	$140,945	$135,305	$276,250	$40,866,894
154	$140,480	$135,770	$276,250	$40,731,124
155	$140,013	$136,237	$276,250	$40,594,887
156	$139,545	$136,705	$276,250	$40,458,181

第13年供款共

$3,315,004

第13年利息

$1,705,098

第13年共還本金

$1,609,907

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$139,075	$137,175	$276,250	$40,321,006
158	$138,603	$137,647	$276,250	$40,183,359
159	$138,130	$138,120	$276,250	$40,045,239
160	$137,656	$138,595	$276,250	$39,906,644
161	$137,179	$139,071	$276,250	$39,767,573
162	$136,701	$139,549	$276,250	$39,628,024
163	$136,221	$140,029	$276,250	$39,487,995
164	$135,740	$140,510	$276,250	$39,347,484
165	$135,257	$140,993	$276,250	$39,206,491
166	$134,772	$141,478	$276,250	$39,065,013
167	$134,286	$141,964	$276,250	$38,923,048
168	$133,798	$142,452	$276,250	$38,780,596

第14年供款共

$3,315,004

第14年利息

$1,637,419

第14年共還本金

$1,677,585

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$133,308	$142,942	$276,250	$38,637,654
170	$132,817	$143,433	$276,250	$38,494,221
171	$132,324	$143,926	$276,250	$38,350,294
172	$131,829	$144,421	$276,250	$38,205,873
173	$131,333	$144,918	$276,250	$38,060,955
174	$130,835	$145,416	$276,250	$37,915,539
175	$130,335	$145,916	$276,250	$37,769,624
176	$129,833	$146,417	$276,250	$37,623,207
177	$129,330	$146,921	$276,250	$37,476,286
178	$128,825	$147,426	$276,250	$37,328,860
179	$128,318	$147,932	$276,250	$37,180,928
180	$127,809	$148,441	$276,250	$37,032,487

第15年供款共

$3,315,004

第15年利息

$1,566,895

第15年共還本金

$1,748,109

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$127,299	$148,951	$276,250	$36,883,536
182	$126,787	$149,463	$276,250	$36,734,073
183	$126,273	$149,977	$276,250	$36,584,096
184	$125,758	$150,493	$276,250	$36,433,603
185	$125,241	$151,010	$276,250	$36,282,593
186	$124,721	$151,529	$276,250	$36,131,064
187	$124,201	$152,050	$276,250	$35,979,015
188	$123,678	$152,572	$276,250	$35,826,442
189	$123,153	$153,097	$276,250	$35,673,345
190	$122,627	$153,623	$276,250	$35,519,722
191	$122,099	$154,151	$276,250	$35,365,571
192	$121,569	$154,681	$276,250	$35,210,889

第16年供款共

$3,315,004

第16年利息

$1,493,407

第16年共還本金

$1,821,598

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$121,037	$155,213	$276,250	$35,055,677
194	$120,504	$155,746	$276,250	$34,899,930
195	$119,969	$156,282	$276,250	$34,743,648
196	$119,431	$156,819	$276,250	$34,586,829
197	$118,892	$157,358	$276,250	$34,429,471
198	$118,351	$157,899	$276,250	$34,271,572
199	$117,809	$158,442	$276,250	$34,113,130
200	$117,264	$158,986	$276,250	$33,954,144
201	$116,717	$159,533	$276,250	$33,794,611
202	$116,169	$160,081	$276,250	$33,634,529
203	$115,619	$160,632	$276,250	$33,473,898
204	$115,067	$161,184	$276,250	$33,312,714

第17年供款共

$3,315,004

第17年利息

$1,416,829

第17年共還本金

$1,898,176

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$114,512	$161,738	$276,250	$33,150,976
206	$113,956	$162,294	$276,250	$32,988,682
207	$113,399	$162,852	$276,250	$32,825,830
208	$112,839	$163,412	$276,250	$32,662,419
209	$112,277	$163,973	$276,250	$32,498,446
210	$111,713	$164,537	$276,250	$32,333,909
211	$111,148	$165,103	$276,250	$32,168,806
212	$110,580	$165,670	$276,250	$32,003,136
213	$110,011	$166,240	$276,250	$31,836,896
214	$109,439	$166,811	$276,250	$31,670,085
215	$108,866	$167,384	$276,250	$31,502,701
216	$108,291	$167,960	$276,250	$31,334,741

第18年供款共

$3,315,004

第18年利息

$1,337,031

第18年共還本金

$1,977,973

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$107,713	$168,537	$276,250	$31,166,204
218	$107,134	$169,117	$276,250	$30,997,087
219	$106,552	$169,698	$276,250	$30,827,390
220	$105,969	$170,281	$276,250	$30,657,108
221	$105,384	$170,867	$276,250	$30,486,242
222	$104,796	$171,454	$276,250	$30,314,788
223	$104,207	$172,043	$276,250	$30,142,745
224	$103,616	$172,635	$276,250	$29,970,110
225	$103,022	$173,228	$276,250	$29,796,882
226	$102,427	$173,824	$276,250	$29,623,058
227	$101,829	$174,421	$276,250	$29,448,637
228	$101,230	$175,021	$276,250	$29,273,617

第19年供款共

$3,315,004

第19年利息

$1,253,880

第19年共還本金

$2,061,125

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$100,628	$175,622	$276,250	$29,097,994
230	$100,024	$176,226	$276,250	$28,921,768
231	$99,419	$176,832	$276,250	$28,744,937
232	$98,811	$177,440	$276,250	$28,567,497
233	$98,201	$178,050	$276,250	$28,389,447
234	$97,589	$178,662	$276,250	$28,210,786
235	$96,975	$179,276	$276,250	$28,031,510
236	$96,358	$179,892	$276,250	$27,851,618
237	$95,740	$180,510	$276,250	$27,671,108
238	$95,119	$181,131	$276,250	$27,489,977
239	$94,497	$181,754	$276,250	$27,308,223
240	$93,872	$182,378	$276,250	$27,125,845

第20年供款共

$3,315,004

第20年利息

$1,167,232

第20年共還本金

$2,147,772

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$93,245	$183,005	$276,250	$26,942,840
242	$92,616	$183,634	$276,250	$26,759,205
243	$91,985	$184,266	$276,250	$26,574,940
244	$91,351	$184,899	$276,250	$26,390,041
245	$90,716	$185,535	$276,250	$26,204,506
246	$90,078	$186,172	$276,250	$26,018,334
247	$89,438	$186,812	$276,250	$25,831,521
248	$88,796	$187,454	$276,250	$25,644,067
249	$88,151	$188,099	$276,250	$25,455,968
250	$87,505	$188,745	$276,250	$25,267,223
251	$86,856	$189,394	$276,250	$25,077,828
252	$86,205	$190,045	$276,250	$24,887,783

第21年供款共

$3,315,004

第21年利息

$1,076,942

第21年共還本金

$2,238,062

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$85,552	$190,699	$276,250	$24,697,084
254	$84,896	$191,354	$276,250	$24,505,730
255	$84,238	$192,012	$276,250	$24,313,718
256	$83,578	$192,672	$276,250	$24,121,046
257	$82,916	$193,334	$276,250	$23,927,712
258	$82,252	$193,999	$276,250	$23,733,713
259	$81,585	$194,666	$276,250	$23,539,048
260	$80,915	$195,335	$276,250	$23,343,713
261	$80,244	$196,006	$276,250	$23,147,706
262	$79,570	$196,680	$276,250	$22,951,026
263	$78,894	$197,356	$276,250	$22,753,670
264	$78,216	$198,035	$276,250	$22,555,635

第22年供款共

$3,315,004

第22年利息

$982,857

第22年共還本金

$2,332,147

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$77,535	$198,715	$276,250	$22,356,920
266	$76,852	$199,398	$276,250	$22,157,522
267	$76,166	$200,084	$276,250	$21,957,438
268	$75,479	$200,772	$276,250	$21,756,666
269	$74,789	$201,462	$276,250	$21,555,204
270	$74,096	$202,154	$276,250	$21,353,050
271	$73,401	$202,849	$276,250	$21,150,201
272	$72,704	$203,547	$276,250	$20,946,654
273	$72,004	$204,246	$276,250	$20,742,408
274	$71,302	$204,948	$276,250	$20,537,460
275	$70,598	$205,653	$276,250	$20,331,807
276	$69,891	$206,360	$276,250	$20,125,447

第23年供款共

$3,315,004

第23年利息

$884,816

第23年共還本金

$2,430,188

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$69,181	$207,069	$276,250	$19,918,378
278	$68,469	$207,781	$276,250	$19,710,597
279	$67,755	$208,495	$276,250	$19,502,102
280	$67,038	$209,212	$276,250	$19,292,890
281	$66,319	$209,931	$276,250	$19,082,959
282	$65,598	$210,653	$276,250	$18,872,306
283	$64,874	$211,377	$276,250	$18,660,930
284	$64,147	$212,103	$276,250	$18,448,826
285	$63,418	$212,833	$276,250	$18,235,994
286	$62,686	$213,564	$276,250	$18,022,429
287	$61,952	$214,298	$276,250	$17,808,131
288	$61,215	$215,035	$276,250	$17,593,096

第24年供款共

$3,315,004

第24年利息

$782,653

第24年共還本金

$2,532,351

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$60,476	$215,774	$276,250	$17,377,322
290	$59,735	$216,516	$276,250	$17,160,806
291	$58,990	$217,260	$276,250	$16,943,546
292	$58,243	$218,007	$276,250	$16,725,539
293	$57,494	$218,756	$276,250	$16,506,783
294	$56,742	$219,508	$276,250	$16,287,275
295	$55,988	$220,263	$276,250	$16,067,012
296	$55,230	$221,020	$276,250	$15,845,992
297	$54,471	$221,780	$276,250	$15,624,212
298	$53,708	$222,542	$276,250	$15,401,670
299	$52,943	$223,307	$276,250	$15,178,363
300	$52,176	$224,075	$276,250	$14,954,288

第25年供款共

$3,315,004

第25年利息

$676,196

第25年共還本金

$2,638,808

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$51,405	$224,845	$276,250	$14,729,443
302	$50,632	$225,618	$276,250	$14,503,825
303	$49,857	$226,393	$276,250	$14,277,432
304	$49,079	$227,172	$276,250	$14,050,260
305	$48,298	$227,953	$276,250	$13,822,308
306	$47,514	$228,736	$276,250	$13,593,572
307	$46,728	$229,522	$276,250	$13,364,049
308	$45,939	$230,311	$276,250	$13,133,738
309	$45,147	$231,103	$276,250	$12,902,635
310	$44,353	$231,898	$276,250	$12,670,737
311	$43,556	$232,695	$276,250	$12,438,042
312	$42,756	$233,495	$276,250	$12,204,548

第26年供款共

$3,315,004

第26年利息

$565,264

第26年共還本金

$2,749,741

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$41,953	$234,297	$276,250	$11,970,251
314	$41,148	$235,103	$276,250	$11,735,148
315	$40,340	$235,911	$276,250	$11,499,237
316	$39,529	$236,722	$276,250	$11,262,516
317	$38,715	$237,535	$276,250	$11,024,980
318	$37,898	$238,352	$276,250	$10,786,628
319	$37,079	$239,171	$276,250	$10,547,457
320	$36,257	$239,993	$276,250	$10,307,463
321	$35,432	$240,818	$276,250	$10,066,645
322	$34,604	$241,646	$276,250	$9,824,999
323	$33,773	$242,477	$276,250	$9,582,522
324	$32,940	$243,310	$276,250	$9,339,211

第27年供款共

$3,315,004

第27年利息

$449,668

第27年共還本金

$2,865,337

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$32,104	$244,147	$276,250	$9,095,064
326	$31,264	$244,986	$276,250	$8,850,078
327	$30,422	$245,828	$276,250	$8,604,250
328	$29,577	$246,673	$276,250	$8,357,577
329	$28,729	$247,521	$276,250	$8,110,056
330	$27,878	$248,372	$276,250	$7,861,684
331	$27,025	$249,226	$276,250	$7,612,458
332	$26,168	$250,083	$276,250	$7,362,375
333	$25,308	$250,942	$276,250	$7,111,433
334	$24,446	$251,805	$276,250	$6,859,628
335	$23,580	$252,670	$276,250	$6,606,958
336	$22,711	$253,539	$276,250	$6,353,419

第28年供款共

$3,315,004

第28年利息

$329,212

第28年共還本金

$2,985,792

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$21,840	$254,410	$276,250	$6,099,009
338	$20,965	$255,285	$276,250	$5,843,724
339	$20,088	$256,163	$276,250	$5,587,561
340	$19,207	$257,043	$276,250	$5,330,518
341	$18,324	$257,927	$276,250	$5,072,591
342	$17,437	$258,813	$276,250	$4,813,778
343	$16,547	$259,703	$276,250	$4,554,075
344	$15,655	$260,596	$276,250	$4,293,479
345	$14,759	$261,492	$276,250	$4,031,988
346	$13,860	$262,390	$276,250	$3,769,597
347	$12,958	$263,292	$276,250	$3,506,305
348	$12,053	$264,197	$276,250	$3,242,108

第29年供款共

$3,315,004

第29年利息

$203,693

第29年共還本金

$3,111,312

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$11,145	$265,106	$276,250	$2,977,002
350	$10,233	$266,017	$276,250	$2,710,985
351	$9,319	$266,931	$276,250	$2,444,054
352	$8,401	$267,849	$276,250	$2,176,205
353	$7,481	$268,770	$276,250	$1,907,435
354	$6,557	$269,694	$276,250	$1,637,742
355	$5,630	$270,621	$276,250	$1,367,121
356	$4,699	$271,551	$276,250	$1,095,570
357	$3,766	$272,484	$276,250	$823,086
358	$2,829	$273,421	$276,250	$549,665
359	$1,889	$274,361	$276,250	$275,304
360	$946	$275,304	$276,250	$0

第30年供款共

$3,315,004

第30年利息

$72,897

第30年共還本金

$3,242,108

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$142,447,626

免责声明

笋盘推介

西贡 SAI KUNG

西贡 银线湾

清水湾 -

按揭保险费
info

西贡银线湾