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$152,471,039

每月供款
$259,288

首期

$53,500,000

总贷款额

$53,500,000

總利息

$39,843,539

印花税

$4,547,500

其他

$1,080,000

置业成本总预算

HK$59,127,500

$518,575

置业成本总预算

HK$59,127,500

首期

$53,500,000
印花税

$4,547,500
- AVD
  
  $4,547,500
律师费

$ 10,000
代理佣金

$1,070,000
按揭保险费

不适用

$518,575

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

利率	15年	20年	25年	30年
1.000	$320,195	$246,043	$201,627	$172,077
1.500	$332,098	$258,162	$213,966	$184,639
2.000	$344,277	$270,648	$226,762	$197,746
2.500	$356,732	$283,498	$240,010	$211,390
3.000	$369,461	$296,710	$253,703	$225,558
3.500	$382,462	$310,278	$267,834	$240,239
4.000	$395,733	$324,199	$282,393	$255,417
4.125	$399,093	$327,734	$286,098	$259,288
4.500	$409,271	$338,467	$297,370	$271,077
5.000	$423,075	$353,076	$312,756	$287,200
5.500	$437,140	$368,020	$328,537	$303,767
6.000	$451,463	$383,291	$344,701	$320,760

每月供款$259,288

年期

30年

贷款金额

$53,500,000

總利息

$39,843,539

总贷款连利息

$93,343,539

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$183,906	$75,381	$259,288	$53,424,619
2	$183,647	$75,640	$259,288	$53,348,978
3	$183,387	$75,900	$259,288	$53,273,078
4	$183,126	$76,161	$259,288	$53,196,916
5	$182,864	$76,423	$259,288	$53,120,493
6	$182,602	$76,686	$259,288	$53,043,807
7	$182,338	$76,950	$259,288	$52,966,858
8	$182,074	$77,214	$259,288	$52,889,644
9	$181,808	$77,479	$259,288	$52,812,164
10	$181,542	$77,746	$259,288	$52,734,418
11	$181,275	$78,013	$259,288	$52,656,405
12	$181,006	$78,281	$259,288	$52,578,124

第1年供款共

$3,111,451

第1年利息

$2,189,575

第1年共還本金

$921,876

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$180,737	$78,550	$259,288	$52,499,574
14	$180,467	$78,820	$259,288	$52,420,753
15	$180,196	$79,091	$259,288	$52,341,662
16	$179,924	$79,363	$259,288	$52,262,299
17	$179,652	$79,636	$259,288	$52,182,663
18	$179,378	$79,910	$259,288	$52,102,753
19	$179,103	$80,184	$259,288	$52,022,569
20	$178,828	$80,460	$259,288	$51,942,109
21	$178,551	$80,737	$259,288	$51,861,372
22	$178,273	$81,014	$259,288	$51,780,358
23	$177,995	$81,293	$259,288	$51,699,066
24	$177,716	$81,572	$259,288	$51,617,494

第2年供款共

$3,111,451

第2年利息

$2,150,821

第2年共還本金

$960,631

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$177,435	$81,852	$259,288	$51,535,641
26	$177,154	$82,134	$259,288	$51,453,507
27	$176,871	$82,416	$259,288	$51,371,091
28	$176,588	$82,699	$259,288	$51,288,392
29	$176,304	$82,984	$259,288	$51,205,408
30	$176,019	$83,269	$259,288	$51,122,139
31	$175,732	$83,555	$259,288	$51,038,584
32	$175,445	$83,842	$259,288	$50,954,741
33	$175,157	$84,131	$259,288	$50,870,610
34	$174,868	$84,420	$259,288	$50,786,190
35	$174,578	$84,710	$259,288	$50,701,480
36	$174,286	$85,001	$259,288	$50,616,479

第3年供款共

$3,111,451

第3年利息

$2,110,437

第3年共還本金

$1,001,014

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$173,994	$85,293	$259,288	$50,531,186
38	$173,701	$85,587	$259,288	$50,445,599
39	$173,407	$85,881	$259,288	$50,359,718
40	$173,112	$86,176	$259,288	$50,273,542
41	$172,815	$86,472	$259,288	$50,187,070
42	$172,518	$86,770	$259,288	$50,100,300
43	$172,220	$87,068	$259,288	$50,013,232
44	$171,920	$87,367	$259,288	$49,925,865
45	$171,620	$87,667	$259,288	$49,838,198
46	$171,319	$87,969	$259,288	$49,750,229
47	$171,016	$88,271	$259,288	$49,661,958
48	$170,713	$88,575	$259,288	$49,573,383

第4年供款共

$3,111,451

第4年利息

$2,068,355

第4年共還本金

$1,043,096

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$170,409	$88,879	$259,288	$49,484,504
50	$170,103	$89,185	$259,288	$49,395,319
51	$169,796	$89,491	$259,288	$49,305,828
52	$169,489	$89,799	$259,288	$49,216,029
53	$169,180	$90,108	$259,288	$49,125,922
54	$168,870	$90,417	$259,288	$49,035,505
55	$168,560	$90,728	$259,288	$48,944,777
56	$168,248	$91,040	$259,288	$48,853,737
57	$167,935	$91,353	$259,288	$48,762,384
58	$167,621	$91,667	$259,288	$48,670,717
59	$167,306	$91,982	$259,288	$48,578,735
60	$166,989	$92,298	$259,288	$48,486,437

第5年供款共

$3,111,451

第5年利息

$2,024,505

第5年共還本金

$1,086,947

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$166,672	$92,615	$259,288	$48,393,821
62	$166,354	$92,934	$259,288	$48,300,887
63	$166,034	$93,253	$259,288	$48,207,634
64	$165,714	$93,574	$259,288	$48,114,060
65	$165,392	$93,896	$259,288	$48,020,165
66	$165,069	$94,218	$259,288	$47,925,946
67	$164,745	$94,542	$259,288	$47,831,404
68	$164,420	$94,867	$259,288	$47,736,537
69	$164,094	$95,193	$259,288	$47,641,344
70	$163,767	$95,520	$259,288	$47,545,823
71	$163,439	$95,849	$259,288	$47,449,974
72	$163,109	$96,178	$259,288	$47,353,796

第6年供款共

$3,111,451

第6年利息

$1,978,811

第6年共還本金

$1,132,641

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$162,779	$96,509	$259,288	$47,257,287
74	$162,447	$96,841	$259,288	$47,160,447
75	$162,114	$97,174	$259,288	$47,063,273
76	$161,780	$97,508	$259,288	$46,965,765
77	$161,445	$97,843	$259,288	$46,867,923
78	$161,108	$98,179	$259,288	$46,769,743
79	$160,771	$98,517	$259,288	$46,671,227
80	$160,432	$98,855	$259,288	$46,572,372
81	$160,093	$99,195	$259,288	$46,473,176
82	$159,752	$99,536	$259,288	$46,373,640
83	$159,409	$99,878	$259,288	$46,273,762
84	$159,066	$100,222	$259,288	$46,173,541

第7年供款共

$3,111,451

第7年利息

$1,931,196

第7年共還本金

$1,180,255

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$158,722	$100,566	$259,288	$46,072,975
86	$158,376	$100,912	$259,288	$45,972,063
87	$158,029	$101,259	$259,288	$45,870,804
88	$157,681	$101,607	$259,288	$45,769,197
89	$157,332	$101,956	$259,288	$45,667,241
90	$156,981	$102,306	$259,288	$45,564,935
91	$156,629	$102,658	$259,288	$45,462,277
92	$156,277	$103,011	$259,288	$45,359,266
93	$155,922	$103,365	$259,288	$45,255,901
94	$155,567	$103,720	$259,288	$45,152,180
95	$155,211	$104,077	$259,288	$45,048,103
96	$154,853	$104,435	$259,288	$44,943,669

第8年供款共

$3,111,451

第8年利息

$1,881,579

第8年共還本金

$1,229,872

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$154,494	$104,794	$259,288	$44,838,875
98	$154,134	$105,154	$259,288	$44,733,721
99	$153,772	$105,515	$259,288	$44,628,205
100	$153,409	$105,878	$259,288	$44,522,327
101	$153,045	$106,242	$259,288	$44,416,085
102	$152,680	$106,607	$259,288	$44,309,478
103	$152,314	$106,974	$259,288	$44,202,504
104	$151,946	$107,341	$259,288	$44,095,163
105	$151,577	$107,710	$259,288	$43,987,452
106	$151,207	$108,081	$259,288	$43,879,371
107	$150,835	$108,452	$259,288	$43,770,919
108	$150,463	$108,825	$259,288	$43,662,094

第9年供款共

$3,111,451

第9年利息

$1,829,877

第9年共還本金

$1,281,575

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$150,088	$109,199	$259,288	$43,552,895
110	$149,713	$109,575	$259,288	$43,443,320
111	$149,336	$109,951	$259,288	$43,333,369
112	$148,958	$110,329	$259,288	$43,223,040
113	$148,579	$110,708	$259,288	$43,112,332
114	$148,199	$111,089	$259,288	$43,001,243
115	$147,817	$111,471	$259,288	$42,889,772
116	$147,434	$111,854	$259,288	$42,777,918
117	$147,049	$112,239	$259,288	$42,665,679
118	$146,663	$112,624	$259,288	$42,553,055
119	$146,276	$113,011	$259,288	$42,440,043
120	$145,888	$113,400	$259,288	$42,326,643

第10年供款共

$3,111,451

第10年利息

$1,776,001

第10年共還本金

$1,335,451

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$145,498	$113,790	$259,288	$42,212,854
122	$145,107	$114,181	$259,288	$42,098,673
123	$144,714	$114,573	$259,288	$41,984,099
124	$144,320	$114,967	$259,288	$41,869,132
125	$143,925	$115,362	$259,288	$41,753,770
126	$143,529	$115,759	$259,288	$41,638,011
127	$143,131	$116,157	$259,288	$41,521,854
128	$142,731	$116,556	$259,288	$41,405,297
129	$142,331	$116,957	$259,288	$41,288,340
130	$141,929	$117,359	$259,288	$41,170,982
131	$141,525	$117,762	$259,288	$41,053,219
132	$141,120	$118,167	$259,288	$40,935,052

第11年供款共

$3,111,451

第11年利息

$1,719,860

第11年共還本金

$1,391,591

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$140,714	$118,573	$259,288	$40,816,479
134	$140,307	$118,981	$259,288	$40,697,498
135	$139,898	$119,390	$259,288	$40,578,108
136	$139,487	$119,800	$259,288	$40,458,307
137	$139,075	$120,212	$259,288	$40,338,095
138	$138,662	$120,625	$259,288	$40,217,470
139	$138,248	$121,040	$259,288	$40,096,430
140	$137,831	$121,456	$259,288	$39,974,974
141	$137,414	$121,874	$259,288	$39,853,100
142	$136,995	$122,293	$259,288	$39,730,807
143	$136,575	$122,713	$259,288	$39,608,094
144	$136,153	$123,135	$259,288	$39,484,960

第12年供款共

$3,111,451

第12年利息

$1,661,359

第12年共還本金

$1,450,092

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$135,730	$123,558	$259,288	$39,361,402
146	$135,305	$123,983	$259,288	$39,237,419
147	$134,879	$124,409	$259,288	$39,113,010
148	$134,451	$124,837	$259,288	$38,988,173
149	$134,022	$125,266	$259,288	$38,862,907
150	$133,591	$125,696	$259,288	$38,737,211
151	$133,159	$126,128	$259,288	$38,611,083
152	$132,726	$126,562	$259,288	$38,484,521
153	$132,291	$126,997	$259,288	$38,357,524
154	$131,854	$127,434	$259,288	$38,230,090
155	$131,416	$127,872	$259,288	$38,102,218
156	$130,976	$128,311	$259,288	$37,973,907

第13年供款共

$3,111,451

第13年利息

$1,600,399

第13年共還本金

$1,511,053

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$130,535	$128,752	$259,288	$37,845,155
158	$130,093	$129,195	$259,288	$37,715,960
159	$129,649	$129,639	$259,288	$37,586,321
160	$129,203	$130,085	$259,288	$37,456,236
161	$128,756	$130,532	$259,288	$37,325,704
162	$128,307	$130,980	$259,288	$37,194,724
163	$127,857	$131,431	$259,288	$37,063,293
164	$127,405	$131,883	$259,288	$36,931,411
165	$126,952	$132,336	$259,288	$36,799,075
166	$126,497	$132,791	$259,288	$36,666,284
167	$126,040	$133,247	$259,288	$36,533,037
168	$125,582	$133,705	$259,288	$36,399,331

第14年供款共

$3,111,451

第14年利息

$1,536,876

第14年共還本金

$1,574,576

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$125,123	$134,165	$259,288	$36,265,167
170	$124,662	$134,626	$259,288	$36,130,540
171	$124,199	$135,089	$259,288	$35,995,452
172	$123,734	$135,553	$259,288	$35,859,898
173	$123,268	$136,019	$259,288	$35,723,879
174	$122,801	$136,487	$259,288	$35,587,392
175	$122,332	$136,956	$259,288	$35,450,436
176	$121,861	$137,427	$259,288	$35,313,010
177	$121,388	$137,899	$259,288	$35,175,110
178	$120,914	$138,373	$259,288	$35,036,737
179	$120,439	$138,849	$259,288	$34,897,889
180	$119,961	$139,326	$259,288	$34,758,562

第15年供款共

$3,111,451

第15年利息

$1,470,682

第15年共還本金

$1,640,769

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$119,483	$139,805	$259,288	$34,618,757
182	$119,002	$140,286	$259,288	$34,478,472
183	$118,520	$140,768	$259,288	$34,337,704
184	$118,036	$141,252	$259,288	$34,196,452
185	$117,550	$141,737	$259,288	$34,054,715
186	$117,063	$142,225	$259,288	$33,912,490
187	$116,574	$142,713	$259,288	$33,769,777
188	$116,084	$143,204	$259,288	$33,626,573
189	$115,591	$143,696	$259,288	$33,482,877
190	$115,097	$144,190	$259,288	$33,338,686
191	$114,602	$144,686	$259,288	$33,194,001
192	$114,104	$145,183	$259,288	$33,048,817

第16年供款共

$3,111,451

第16年利息

$1,401,706

第16年共還本金

$1,709,745

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$113,605	$145,682	$259,288	$32,903,135
194	$113,105	$146,183	$259,288	$32,756,952
195	$112,602	$146,686	$259,288	$32,610,266
196	$112,098	$147,190	$259,288	$32,463,076
197	$111,592	$147,696	$259,288	$32,315,381
198	$111,084	$148,203	$259,288	$32,167,177
199	$110,575	$148,713	$259,288	$32,018,464
200	$110,063	$149,224	$259,288	$31,869,240
201	$109,551	$149,737	$259,288	$31,719,503
202	$109,036	$150,252	$259,288	$31,569,251
203	$108,519	$150,768	$259,288	$31,418,483
204	$108,001	$151,287	$259,288	$31,267,196

第17年供款共

$3,111,451

第17年利息

$1,329,830

第17年共還本金

$1,781,621

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$107,481	$151,807	$259,288	$31,115,390
206	$106,959	$152,328	$259,288	$30,963,061
207	$106,436	$152,852	$259,288	$30,810,209
208	$105,910	$153,378	$259,288	$30,656,832
209	$105,383	$153,905	$259,288	$30,502,927
210	$104,854	$154,434	$259,288	$30,348,493
211	$104,323	$154,965	$259,288	$30,193,528
212	$103,790	$155,497	$259,288	$30,038,031
213	$103,256	$156,032	$259,288	$29,881,999
214	$102,719	$156,568	$259,288	$29,725,431
215	$102,181	$157,106	$259,288	$29,568,325
216	$101,641	$157,646	$259,288	$29,410,678

第18年供款共

$3,111,451

第18年利息

$1,254,933

第18年共還本金

$1,856,518

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$101,099	$158,188	$259,288	$29,252,490
218	$100,555	$158,732	$259,288	$29,093,758
219	$100,010	$159,278	$259,288	$28,934,480
220	$99,462	$159,825	$259,288	$28,774,654
221	$98,913	$160,375	$259,288	$28,614,280
222	$98,362	$160,926	$259,288	$28,453,354
223	$97,808	$161,479	$259,288	$28,291,874
224	$97,253	$162,034	$259,288	$28,129,840
225	$96,696	$162,591	$259,288	$27,967,249
226	$96,137	$163,150	$259,288	$27,804,099
227	$95,577	$163,711	$259,288	$27,640,388
228	$95,014	$164,274	$259,288	$27,476,114

第19年供款共

$3,111,451

第19年利息

$1,176,887

第19年共還本金

$1,934,564

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$94,449	$164,838	$259,288	$27,311,275
230	$93,883	$165,405	$259,288	$27,145,870
231	$93,314	$165,974	$259,288	$26,979,897
232	$92,743	$166,544	$259,288	$26,813,352
233	$92,171	$167,117	$259,288	$26,646,236
234	$91,596	$167,691	$259,288	$26,478,545
235	$91,020	$168,268	$259,288	$26,310,277
236	$90,442	$168,846	$259,288	$26,141,431
237	$89,861	$169,426	$259,288	$25,972,004
238	$89,279	$170,009	$259,288	$25,801,996
239	$88,694	$170,593	$259,288	$25,631,402
240	$88,108	$171,180	$259,288	$25,460,223

第20年供款共

$3,111,451

第20年利息

$1,095,560

第20年共還本金

$2,015,891

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$87,520	$171,768	$259,288	$25,288,455
242	$86,929	$172,359	$259,288	$25,116,096
243	$86,337	$172,951	$259,288	$24,943,145
244	$85,742	$173,546	$259,288	$24,769,600
245	$85,145	$174,142	$259,288	$24,595,457
246	$84,547	$174,741	$259,288	$24,420,717
247	$83,946	$175,341	$259,288	$24,245,375
248	$83,343	$175,944	$259,288	$24,069,431
249	$82,739	$176,549	$259,288	$23,892,882
250	$82,132	$177,156	$259,288	$23,715,726
251	$81,523	$177,765	$259,288	$23,537,962
252	$80,912	$178,376	$259,288	$23,359,586

第21年供款共

$3,111,451

第21年利息

$1,010,814

第21年共還本金

$2,100,637

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$80,299	$178,989	$259,288	$23,180,597
254	$79,683	$179,604	$259,288	$23,000,992
255	$79,066	$180,222	$259,288	$22,820,771
256	$78,446	$180,841	$259,288	$22,639,929
257	$77,825	$181,463	$259,288	$22,458,467
258	$77,201	$182,087	$259,288	$22,276,380
259	$76,575	$182,713	$259,288	$22,093,667
260	$75,947	$183,341	$259,288	$21,910,327
261	$75,317	$183,971	$259,288	$21,726,356
262	$74,684	$184,603	$259,288	$21,541,753
263	$74,050	$185,238	$259,288	$21,356,515
264	$73,413	$185,875	$259,288	$21,170,640

第22年供款共

$3,111,451

第22年利息

$922,506

第22年共還本金

$2,188,945

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$72,774	$186,514	$259,288	$20,984,127
266	$72,133	$187,155	$259,288	$20,796,972
267	$71,490	$187,798	$259,288	$20,609,174
268	$70,844	$188,444	$259,288	$20,420,731
269	$70,196	$189,091	$259,288	$20,231,639
270	$69,546	$189,741	$259,288	$20,041,898
271	$68,894	$190,394	$259,288	$19,851,504
272	$68,240	$191,048	$259,288	$19,660,456
273	$67,583	$191,705	$259,288	$19,468,751
274	$66,924	$192,364	$259,288	$19,276,388
275	$66,263	$193,025	$259,288	$19,083,363
276	$65,599	$193,689	$259,288	$18,889,674

第23年供款共

$3,111,451

第23年利息

$830,485

第23年共還本金

$2,280,966

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$64,933	$194,354	$259,288	$18,695,320
278	$64,265	$195,022	$259,288	$18,500,297
279	$63,595	$195,693	$259,288	$18,304,604
280	$62,922	$196,366	$259,288	$18,108,239
281	$62,247	$197,041	$259,288	$17,911,198
282	$61,570	$197,718	$259,288	$17,713,480
283	$60,890	$198,398	$259,288	$17,515,083
284	$60,208	$199,080	$259,288	$17,316,003
285	$59,524	$199,764	$259,288	$17,116,240
286	$58,837	$200,451	$259,288	$16,915,789
287	$58,148	$201,140	$259,288	$16,714,649
288	$57,457	$201,831	$259,288	$16,512,818

第24年供款共

$3,111,451

第24年利息

$734,596

第24年共還本金

$2,376,856

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$56,763	$202,525	$259,288	$16,310,294
290	$56,067	$203,221	$259,288	$16,107,073
291	$55,368	$203,920	$259,288	$15,903,153
292	$54,667	$204,621	$259,288	$15,698,533
293	$53,964	$205,324	$259,288	$15,493,209
294	$53,258	$206,030	$259,288	$15,287,179
295	$52,550	$206,738	$259,288	$15,080,441
296	$51,839	$207,449	$259,288	$14,872,993
297	$51,126	$208,162	$259,288	$14,664,831
298	$50,410	$208,877	$259,288	$14,455,954
299	$49,692	$209,595	$259,288	$14,246,358
300	$48,972	$210,316	$259,288	$14,036,043

第25年供款共

$3,111,451

第25年利息

$634,675

第25年共還本金

$2,476,776

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$48,249	$211,039	$259,288	$13,825,004
302	$47,523	$211,764	$259,288	$13,613,240
303	$46,796	$212,492	$259,288	$13,400,748
304	$46,065	$213,223	$259,288	$13,187,525
305	$45,332	$213,955	$259,288	$12,973,570
306	$44,597	$214,691	$259,288	$12,758,879
307	$43,859	$215,429	$259,288	$12,543,450
308	$43,118	$216,169	$259,288	$12,327,280
309	$42,375	$216,913	$259,288	$12,110,368
310	$41,629	$217,658	$259,288	$11,892,709
311	$40,881	$218,406	$259,288	$11,674,303
312	$40,130	$219,157	$259,288	$11,455,146

第26年供款共

$3,111,451

第26年利息

$530,554

第26年共還本金

$2,580,897

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$39,377	$219,911	$259,288	$11,235,235
314	$38,621	$220,666	$259,288	$11,014,569
315	$37,863	$221,425	$259,288	$10,793,144
316	$37,101	$222,186	$259,288	$10,570,958
317	$36,338	$222,950	$259,288	$10,348,008
318	$35,571	$223,716	$259,288	$10,124,291
319	$34,802	$224,485	$259,288	$9,899,806
320	$34,031	$225,257	$259,288	$9,674,549
321	$33,256	$226,031	$259,288	$9,448,518
322	$32,479	$226,808	$259,288	$9,221,709
323	$31,700	$227,588	$259,288	$8,994,121
324	$30,917	$228,370	$259,288	$8,765,751

第27年供款共

$3,111,451

第27年利息

$422,056

第27年共還本金

$2,689,395

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$30,132	$229,155	$259,288	$8,536,596
326	$29,345	$229,943	$259,288	$8,306,653
327	$28,554	$230,733	$259,288	$8,075,919
328	$27,761	$231,527	$259,288	$7,844,392
329	$26,965	$232,323	$259,288	$7,612,070
330	$26,166	$233,121	$259,288	$7,378,949
331	$25,365	$233,922	$259,288	$7,145,026
332	$24,561	$234,727	$259,288	$6,910,300
333	$23,754	$235,533	$259,288	$6,674,766
334	$22,945	$236,343	$259,288	$6,438,423
335	$22,132	$237,156	$259,288	$6,201,268
336	$21,317	$237,971	$259,288	$5,963,297

第28年供款共

$3,111,451

第28年利息

$308,997

第28年共還本金

$2,802,454

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$20,499	$238,789	$259,288	$5,724,508
338	$19,678	$239,610	$259,288	$5,484,899
339	$18,854	$240,433	$259,288	$5,244,465
340	$18,028	$241,260	$259,288	$5,003,205
341	$17,199	$242,089	$259,288	$4,761,116
342	$16,366	$242,921	$259,288	$4,518,195
343	$15,531	$243,756	$259,288	$4,274,439
344	$14,693	$244,594	$259,288	$4,029,845
345	$13,853	$245,435	$259,288	$3,784,410
346	$13,009	$246,279	$259,288	$3,538,131
347	$12,162	$247,125	$259,288	$3,291,006
348	$11,313	$247,975	$259,288	$3,043,031

第29年供款共

$3,111,451

第29年利息

$191,185

第29年共還本金

$2,920,266

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$10,460	$248,827	$259,288	$2,794,204
350	$9,605	$249,683	$259,288	$2,544,521
351	$8,747	$250,541	$259,288	$2,293,980
352	$7,886	$251,402	$259,288	$2,042,578
353	$7,021	$252,266	$259,288	$1,790,312
354	$6,154	$253,133	$259,288	$1,537,179
355	$5,284	$254,004	$259,288	$1,283,175
356	$4,411	$254,877	$259,288	$1,028,298
357	$3,535	$255,753	$259,288	$772,545
358	$2,656	$256,632	$259,288	$515,914
359	$1,773	$257,514	$259,288	$258,399
360	$888	$258,399	$259,288	$0

第30年供款共

$3,111,451

第30年利息

$68,420

第30年共還本金

$3,043,031

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$152,471,039

免责声明

笋盘推介

按揭保险费
info