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$161,939,090

每月供款
$314,054

首期

$43,200,000

总贷款额

$64,800,000

總利息

$48,259,090

印花税

$4,590,000

其他

$1,090,000

置业成本总预算

HK$48,880,000

$628,106

置业成本总预算

HK$48,880,000

首期

$43,200,000
印花税

$4,590,000
- AVD
  
  $4,590,000
律师费

$ 10,000
代理佣金

$1,080,000
按揭保险费

不适用

$628,106

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	$387,824	$298,012	$244,213	$208,422
1.500	$402,241	$312,689	$259,159	$223,638
2.000	$416,994	$327,812	$274,658	$239,513
2.500	$432,079	$343,377	$290,704	$256,038
3.000	$447,497	$359,379	$307,289	$273,199
3.500	$463,244	$375,814	$324,404	$290,981
4.000	$479,318	$392,675	$342,038	$309,365
4.125	$483,387	$396,957	$346,527	$314,053
4.500	$495,716	$409,957	$360,179	$328,332
5.000	$512,434	$427,651	$378,814	$347,860
5.500	$529,470	$445,751	$397,929	$367,927
6.000	$546,819	$464,247	$417,507	$388,509

每月供款$314,054

年期

30年

贷款金额

$64,800,000

總利息

$48,259,090

总贷款连利息

$113,059,090

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$222,750	$91,303	$314,053	$64,708,697
2	$222,436	$91,617	$314,053	$64,617,080
3	$222,121	$91,932	$314,053	$64,525,148
4	$221,805	$92,248	$314,053	$64,432,900
5	$221,488	$92,565	$314,053	$64,340,336
6	$221,170	$92,883	$314,053	$64,247,452
7	$220,851	$93,202	$314,053	$64,154,250
8	$220,530	$93,523	$314,053	$64,060,727
9	$220,209	$93,844	$314,053	$63,966,883
10	$219,886	$94,167	$314,053	$63,872,716
11	$219,562	$94,491	$314,053	$63,778,225
12	$219,238	$94,815	$314,053	$63,683,410

第1年供款共

$3,768,636

第1年利息

$2,652,046

第1年共還本金

$1,116,590

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$218,912	$95,141	$314,053	$63,588,269
14	$218,585	$95,468	$314,053	$63,492,800
15	$218,257	$95,797	$314,053	$63,397,004
16	$217,927	$96,126	$314,053	$63,300,878
17	$217,597	$96,456	$314,053	$63,204,422
18	$217,265	$96,788	$314,053	$63,107,634
19	$216,932	$97,121	$314,053	$63,010,513
20	$216,599	$97,454	$314,053	$62,913,059
21	$216,264	$97,789	$314,053	$62,815,270
22	$215,927	$98,126	$314,053	$62,717,144
23	$215,590	$98,463	$314,053	$62,618,681
24	$215,252	$98,801	$314,053	$62,519,880

第2年供款共

$3,768,636

第2年利息

$2,605,106

第2年共還本金

$1,163,530

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$214,912	$99,141	$314,053	$62,420,739
26	$214,571	$99,482	$314,053	$62,321,257
27	$214,229	$99,824	$314,053	$62,221,434
28	$213,886	$100,167	$314,053	$62,121,267
29	$213,542	$100,511	$314,053	$62,020,756
30	$213,196	$100,857	$314,053	$61,919,899
31	$212,850	$101,203	$314,053	$61,818,696
32	$212,502	$101,551	$314,053	$61,717,144
33	$212,153	$101,900	$314,053	$61,615,244
34	$211,802	$102,251	$314,053	$61,512,993
35	$211,451	$102,602	$314,053	$61,410,391
36	$211,098	$102,955	$314,053	$61,307,436

第3年供款共

$3,768,636

第3年利息

$2,556,193

第3年共還本金

$1,212,444

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$210,744	$103,309	$314,053	$61,204,128
38	$210,389	$103,664	$314,053	$61,100,464
39	$210,033	$104,020	$314,053	$60,996,444
40	$209,675	$104,378	$314,053	$60,892,066
41	$209,316	$104,737	$314,053	$60,787,329
42	$208,956	$105,097	$314,053	$60,682,233
43	$208,595	$105,458	$314,053	$60,576,775
44	$208,233	$105,820	$314,053	$60,470,955
45	$207,869	$106,184	$314,053	$60,364,770
46	$207,504	$106,549	$314,053	$60,258,221
47	$207,138	$106,915	$314,053	$60,151,306
48	$206,770	$107,283	$314,053	$60,044,023

第4年供款共

$3,768,636

第4年利息

$2,505,223

第4年共還本金

$1,263,413

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$206,401	$107,652	$314,053	$59,936,371
50	$206,031	$108,022	$314,053	$59,828,350
51	$205,660	$108,393	$314,053	$59,719,957
52	$205,287	$108,766	$314,053	$59,611,191
53	$204,913	$109,140	$314,053	$59,502,051
54	$204,538	$109,515	$314,053	$59,392,537
55	$204,162	$109,891	$314,053	$59,282,645
56	$203,784	$110,269	$314,053	$59,172,376
57	$203,405	$110,648	$314,053	$59,061,728
58	$203,025	$111,028	$314,053	$58,950,700
59	$202,643	$111,410	$314,053	$58,839,290
60	$202,260	$111,793	$314,053	$58,727,497

第5年供款共

$3,768,636

第5年利息

$2,452,110

第5年共還本金

$1,316,526

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$201,876	$112,177	$314,053	$58,615,320
62	$201,490	$112,563	$314,053	$58,502,757
63	$201,103	$112,950	$314,053	$58,389,807
64	$200,715	$113,338	$314,053	$58,276,469
65	$200,325	$113,728	$314,053	$58,162,742
66	$199,934	$114,119	$314,053	$58,048,623
67	$199,542	$114,511	$314,053	$57,934,112
68	$199,149	$114,905	$314,053	$57,819,208
69	$198,754	$115,300	$314,053	$57,703,908
70	$198,357	$115,696	$314,053	$57,588,212
71	$197,959	$116,094	$314,053	$57,472,119
72	$197,560	$116,493	$314,053	$57,355,626

第6年供款共

$3,768,636

第6年利息

$2,396,765

第6年共還本金

$1,371,871

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$197,160	$116,893	$314,053	$57,238,733
74	$196,758	$117,295	$314,053	$57,121,438
75	$196,355	$117,698	$314,053	$57,003,740
76	$195,950	$118,103	$314,053	$56,885,637
77	$195,544	$118,509	$314,053	$56,767,129
78	$195,137	$118,916	$314,053	$56,648,213
79	$194,728	$119,325	$314,053	$56,528,888
80	$194,318	$119,735	$314,053	$56,409,153
81	$193,906	$120,147	$314,053	$56,289,006
82	$193,493	$120,560	$314,053	$56,168,447
83	$193,079	$120,974	$314,053	$56,047,473
84	$192,663	$121,390	$314,053	$55,926,083

第7年供款共

$3,768,636

第7年利息

$2,339,093

第7年共還本金

$1,429,543

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$192,246	$121,807	$314,053	$55,804,276
86	$191,827	$122,226	$314,053	$55,682,050
87	$191,407	$122,646	$314,053	$55,559,404
88	$190,985	$123,068	$314,053	$55,436,336
89	$190,562	$123,491	$314,053	$55,312,846
90	$190,138	$123,915	$314,053	$55,188,931
91	$189,712	$124,341	$314,053	$55,064,590
92	$189,285	$124,768	$314,053	$54,939,821
93	$188,856	$125,197	$314,053	$54,814,624
94	$188,425	$125,628	$314,053	$54,688,996
95	$187,993	$126,060	$314,053	$54,562,936
96	$187,560	$126,493	$314,053	$54,436,443

第8年供款共

$3,768,636

第8年利息

$2,278,997

第8年共還本金

$1,489,640

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$187,125	$126,928	$314,053	$54,309,516
98	$186,689	$127,364	$314,053	$54,182,152
99	$186,251	$127,802	$314,053	$54,054,350
100	$185,812	$128,241	$314,053	$53,926,108
101	$185,371	$128,682	$314,053	$53,797,426
102	$184,929	$129,124	$314,053	$53,668,302
103	$184,485	$129,568	$314,053	$53,538,734
104	$184,039	$130,014	$314,053	$53,408,720
105	$183,592	$130,461	$314,053	$53,278,260
106	$183,144	$130,909	$314,053	$53,147,351
107	$182,694	$131,359	$314,053	$53,015,992
108	$182,242	$131,811	$314,053	$52,884,181

第9年供款共

$3,768,636

第9年利息

$2,216,374

第9年共還本金

$1,552,262

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$181,789	$132,264	$314,053	$52,751,917
110	$181,335	$132,718	$314,053	$52,619,199
111	$180,878	$133,175	$314,053	$52,486,025
112	$180,421	$133,632	$314,053	$52,352,392
113	$179,961	$134,092	$314,053	$52,218,301
114	$179,500	$134,553	$314,053	$52,083,748
115	$179,038	$135,015	$314,053	$51,948,733
116	$178,574	$135,479	$314,053	$51,813,254
117	$178,108	$135,945	$314,053	$51,677,309
118	$177,641	$136,412	$314,053	$51,540,896
119	$177,172	$136,881	$314,053	$51,404,015
120	$176,701	$137,352	$314,053	$51,266,663

第10年供款共

$3,768,636

第10年利息

$2,151,119

第10年共還本金

$1,617,518

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$176,229	$137,824	$314,053	$51,128,840
122	$175,755	$138,298	$314,053	$50,990,542
123	$175,280	$138,773	$314,053	$50,851,769
124	$174,803	$139,250	$314,053	$50,712,519
125	$174,324	$139,729	$314,053	$50,572,790
126	$173,844	$140,209	$314,053	$50,432,581
127	$173,362	$140,691	$314,053	$50,291,890
128	$172,878	$141,175	$314,053	$50,150,715
129	$172,393	$141,660	$314,053	$50,009,055
130	$171,906	$142,147	$314,053	$49,866,908
131	$171,417	$142,636	$314,053	$49,724,273
132	$170,927	$143,126	$314,053	$49,581,147

第11年供款共

$3,768,636

第11年利息

$2,083,120

第11年共還本金

$1,685,516

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$170,435	$143,618	$314,053	$49,437,529
134	$169,942	$144,112	$314,053	$49,293,418
135	$169,446	$144,607	$314,053	$49,148,811
136	$168,949	$145,104	$314,053	$49,003,707
137	$168,450	$145,603	$314,053	$48,858,104
138	$167,950	$146,103	$314,053	$48,712,001
139	$167,448	$146,606	$314,053	$48,565,395
140	$166,944	$147,109	$314,053	$48,418,286
141	$166,438	$147,615	$314,053	$48,270,671
142	$165,930	$148,123	$314,053	$48,122,548
143	$165,421	$148,632	$314,053	$47,973,916
144	$164,910	$149,143	$314,053	$47,824,774

第12年供款共

$3,768,636

第12年利息

$2,012,263

第12年共還本金

$1,756,374

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$164,398	$149,655	$314,053	$47,675,118
146	$163,883	$150,170	$314,053	$47,524,948
147	$163,367	$150,686	$314,053	$47,374,262
148	$162,849	$151,204	$314,053	$47,223,058
149	$162,329	$151,724	$314,053	$47,071,335
150	$161,808	$152,245	$314,053	$46,919,089
151	$161,284	$152,769	$314,053	$46,766,321
152	$160,759	$153,294	$314,053	$46,613,027
153	$160,232	$153,821	$314,053	$46,459,206
154	$159,704	$154,350	$314,053	$46,304,857
155	$159,173	$154,880	$314,053	$46,149,976
156	$158,641	$155,412	$314,053	$45,994,564

第13年供款共

$3,768,636

第13年利息

$1,938,427

第13年共還本金

$1,830,210

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$158,106	$155,947	$314,053	$45,838,617
158	$157,570	$156,483	$314,053	$45,682,135
159	$157,032	$157,021	$314,053	$45,525,114
160	$156,493	$157,560	$314,053	$45,367,553
161	$155,951	$158,102	$314,053	$45,209,451
162	$155,407	$158,646	$314,053	$45,050,806
163	$154,862	$159,191	$314,053	$44,891,615
164	$154,315	$159,738	$314,053	$44,731,877
165	$153,766	$160,287	$314,053	$44,571,590
166	$153,215	$160,838	$314,053	$44,410,751
167	$152,662	$161,391	$314,053	$44,249,360
168	$152,107	$161,946	$314,053	$44,087,414

第14年供款共

$3,768,636

第14年利息

$1,861,487

第14年共還本金

$1,907,150

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$151,550	$162,503	$314,053	$43,924,912
170	$150,992	$163,061	$314,053	$43,761,851
171	$150,431	$163,622	$314,053	$43,598,229
172	$149,869	$164,184	$314,053	$43,434,045
173	$149,305	$164,748	$314,053	$43,269,297
174	$148,738	$165,315	$314,053	$43,103,982
175	$148,170	$165,883	$314,053	$42,938,099
176	$147,600	$166,453	$314,053	$42,771,645
177	$147,028	$167,025	$314,053	$42,604,620
178	$146,453	$167,600	$314,053	$42,437,020
179	$145,877	$168,176	$314,053	$42,268,844
180	$145,299	$168,754	$314,053	$42,100,091

第15年供款共

$3,768,636

第15年利息

$1,781,312

第15年共還本金

$1,987,324

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$144,719	$169,334	$314,053	$41,930,757
182	$144,137	$169,916	$314,053	$41,760,841
183	$143,553	$170,500	$314,053	$41,590,340
184	$142,967	$171,086	$314,053	$41,419,254
185	$142,379	$171,674	$314,053	$41,247,580
186	$141,789	$172,264	$314,053	$41,075,315
187	$141,196	$172,857	$314,053	$40,902,459
188	$140,602	$173,451	$314,053	$40,729,008
189	$140,006	$174,047	$314,053	$40,554,961
190	$139,408	$174,645	$314,053	$40,380,315
191	$138,807	$175,246	$314,053	$40,205,070
192	$138,205	$175,848	$314,053	$40,029,222

第16年供款共

$3,768,636

第16年利息

$1,697,767

第16年共還本金

$2,070,869

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$137,600	$176,453	$314,053	$39,852,769
194	$136,994	$177,059	$314,053	$39,675,710
195	$136,385	$177,668	$314,053	$39,498,042
196	$135,775	$178,279	$314,053	$39,319,764
197	$135,162	$178,891	$314,053	$39,140,872
198	$134,547	$179,506	$314,053	$38,961,366
199	$133,930	$180,123	$314,053	$38,781,243
200	$133,311	$180,743	$314,053	$38,600,500
201	$132,689	$181,364	$314,053	$38,419,136
202	$132,066	$181,987	$314,053	$38,237,149
203	$131,440	$182,613	$314,053	$38,054,536
204	$130,812	$183,241	$314,053	$37,871,296

第17年供款共

$3,768,636

第17年利息

$1,610,710

第17年共還本金

$2,157,926

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$130,183	$183,870	$314,053	$37,687,425
206	$129,551	$184,503	$314,053	$37,502,923
207	$128,916	$185,137	$314,053	$37,317,786
208	$128,280	$185,773	$314,053	$37,132,013
209	$127,641	$186,412	$314,053	$36,945,601
210	$127,001	$187,053	$314,053	$36,758,549
211	$126,358	$187,696	$314,053	$36,570,853
212	$125,712	$188,341	$314,053	$36,382,512
213	$125,065	$188,988	$314,053	$36,193,524
214	$124,415	$189,638	$314,053	$36,003,887
215	$123,763	$190,290	$314,053	$35,813,597
216	$123,109	$190,944	$314,053	$35,622,653

第18年供款共

$3,768,636

第18年利息

$1,519,994

第18年共還本金

$2,248,643

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$122,453	$191,600	$314,053	$35,431,053
218	$121,794	$192,259	$314,053	$35,238,794
219	$121,133	$192,920	$314,053	$35,045,874
220	$120,470	$193,583	$314,053	$34,852,292
221	$119,805	$194,248	$314,053	$34,658,043
222	$119,137	$194,916	$314,053	$34,463,127
223	$118,467	$195,586	$314,053	$34,267,541
224	$117,795	$196,258	$314,053	$34,071,283
225	$117,120	$196,933	$314,053	$33,874,350
226	$116,443	$197,610	$314,053	$33,676,740
227	$115,764	$198,289	$314,053	$33,478,451
228	$115,082	$198,971	$314,053	$33,279,480

第19年供款共

$3,768,636

第19年利息

$1,425,463

第19年共還本金

$2,343,173

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$114,398	$199,655	$314,053	$33,079,825
230	$113,712	$200,341	$314,053	$32,879,484
231	$113,023	$201,030	$314,053	$32,678,454
232	$112,332	$201,721	$314,053	$32,476,733
233	$111,639	$202,414	$314,053	$32,274,319
234	$110,943	$203,110	$314,053	$32,071,209
235	$110,245	$203,808	$314,053	$31,867,401
236	$109,544	$204,509	$314,053	$31,662,892
237	$108,841	$205,212	$314,053	$31,457,680
238	$108,136	$205,917	$314,053	$31,251,763
239	$107,428	$206,625	$314,053	$31,045,138
240	$106,718	$207,335	$314,053	$30,837,802

第20年供款共

$3,768,636

第20年利息

$1,326,959

第20年共還本金

$2,441,678

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$106,005	$208,048	$314,053	$30,629,754
242	$105,290	$208,763	$314,053	$30,420,991
243	$104,572	$209,481	$314,053	$30,211,510
244	$103,852	$210,201	$314,053	$30,001,309
245	$103,130	$210,924	$314,053	$29,790,386
246	$102,404	$211,649	$314,053	$29,578,737
247	$101,677	$212,376	$314,053	$29,366,361
248	$100,947	$213,106	$314,053	$29,153,255
249	$100,214	$213,839	$314,053	$28,939,416
250	$99,479	$214,574	$314,053	$28,724,842
251	$98,742	$215,311	$314,053	$28,509,531
252	$98,002	$216,052	$314,053	$28,293,480

第21年供款共

$3,768,636

第21年利息

$1,224,313

第21年共還本金

$2,544,323

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$97,259	$216,794	$314,053	$28,076,685
254	$96,514	$217,539	$314,053	$27,859,146
255	$95,766	$218,287	$314,053	$27,640,859
256	$95,015	$219,038	$314,053	$27,421,821
257	$94,263	$219,791	$314,053	$27,202,031
258	$93,507	$220,546	$314,053	$26,981,485
259	$92,749	$221,304	$314,053	$26,760,180
260	$91,988	$222,065	$314,053	$26,538,115
261	$91,225	$222,828	$314,053	$26,315,287
262	$90,459	$223,594	$314,053	$26,091,693
263	$89,690	$224,363	$314,053	$25,867,330
264	$88,919	$225,134	$314,053	$25,642,196

第22年供款共

$3,768,636

第22年利息

$1,117,353

第22年共還本金

$2,651,283

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$88,145	$225,908	$314,053	$25,416,288
266	$87,368	$226,685	$314,053	$25,189,604
267	$86,589	$227,464	$314,053	$24,962,140
268	$85,807	$228,246	$314,053	$24,733,894
269	$85,023	$229,030	$314,053	$24,504,864
270	$84,235	$229,818	$314,053	$24,275,046
271	$83,445	$230,608	$314,053	$24,044,439
272	$82,653	$231,400	$314,053	$23,813,039
273	$81,857	$232,196	$314,053	$23,580,843
274	$81,059	$232,994	$314,053	$23,347,849
275	$80,258	$233,795	$314,053	$23,114,054
276	$79,455	$234,598	$314,053	$22,879,456

第23年供款共

$3,768,636

第23年利息

$1,005,896

第23年共還本金

$2,762,740

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$78,648	$235,405	$314,053	$22,644,051
278	$77,839	$236,214	$314,053	$22,407,837
279	$77,027	$237,026	$314,053	$22,170,811
280	$76,212	$237,841	$314,053	$21,932,970
281	$75,395	$238,658	$314,053	$21,694,311
282	$74,574	$239,479	$314,053	$21,454,832
283	$73,751	$240,302	$314,053	$21,214,530
284	$72,925	$241,128	$314,053	$20,973,402
285	$72,096	$241,957	$314,053	$20,731,445
286	$71,264	$242,789	$314,053	$20,488,657
287	$70,430	$243,623	$314,053	$20,245,033
288	$69,592	$244,461	$314,053	$20,000,573

第24年供款共

$3,768,636

第24年利息

$889,753

第24年共還本金

$2,878,883

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$68,752	$245,301	$314,053	$19,755,272
290	$67,909	$246,144	$314,053	$19,509,127
291	$67,063	$246,990	$314,053	$19,262,137
292	$66,214	$247,839	$314,053	$19,014,298
293	$65,362	$248,691	$314,053	$18,765,606
294	$64,507	$249,546	$314,053	$18,516,060
295	$63,649	$250,404	$314,053	$18,265,656
296	$62,788	$251,265	$314,053	$18,014,391
297	$61,924	$252,129	$314,053	$17,762,262
298	$61,058	$252,995	$314,053	$17,509,267
299	$60,188	$253,865	$314,053	$17,255,402
300	$59,315	$254,738	$314,053	$17,000,665

第25年供款共

$3,768,636

第25年利息

$768,728

第25年共還本金

$2,999,908

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$58,440	$255,613	$314,053	$16,745,051
302	$57,561	$256,492	$314,053	$16,488,560
303	$56,679	$257,374	$314,053	$16,231,186
304	$55,795	$258,258	$314,053	$15,972,928
305	$54,907	$259,146	$314,053	$15,713,781
306	$54,016	$260,037	$314,053	$15,453,745
307	$53,122	$260,931	$314,053	$15,192,814
308	$52,225	$261,828	$314,053	$14,930,986
309	$51,325	$262,728	$314,053	$14,668,258
310	$50,422	$263,631	$314,053	$14,404,627
311	$49,516	$264,537	$314,053	$14,140,090
312	$48,607	$265,446	$314,053	$13,874,644

第26年供款共

$3,768,636

第26年利息

$642,616

第26年共還本金

$3,126,021

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$47,694	$266,359	$314,053	$13,608,285
314	$46,778	$267,275	$314,053	$13,341,010
315	$45,860	$268,193	$314,053	$13,072,817
316	$44,938	$269,115	$314,053	$12,803,702
317	$44,013	$270,040	$314,053	$12,533,662
318	$43,084	$270,969	$314,053	$12,262,693
319	$42,153	$271,900	$314,053	$11,990,793
320	$41,218	$272,835	$314,053	$11,717,958
321	$40,280	$273,773	$314,053	$11,444,186
322	$39,339	$274,714	$314,053	$11,169,472
323	$38,395	$275,658	$314,053	$10,893,814
324	$37,447	$276,606	$314,053	$10,617,209

第27年供款共

$3,768,636

第27年利息

$511,201

第27年共還本金

$3,257,435

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$36,497	$277,556	$314,053	$10,339,652
326	$35,543	$278,510	$314,053	$10,061,142
327	$34,585	$279,468	$314,053	$9,781,674
328	$33,625	$280,429	$314,053	$9,501,245
329	$32,661	$281,392	$314,053	$9,219,853
330	$31,693	$282,360	$314,053	$8,937,493
331	$30,723	$283,330	$314,053	$8,654,163
332	$29,749	$284,304	$314,053	$8,369,858
333	$28,771	$285,282	$314,053	$8,084,577
334	$27,791	$286,262	$314,053	$7,798,314
335	$26,807	$287,246	$314,053	$7,511,068
336	$25,819	$288,234	$314,053	$7,222,834

第28年供款共

$3,768,636

第28年利息

$374,262

第28年共還本金

$3,394,374

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$24,828	$289,225	$314,053	$6,933,610
338	$23,834	$290,219	$314,053	$6,643,391
339	$22,837	$291,216	$314,053	$6,352,175
340	$21,836	$292,217	$314,053	$6,059,957
341	$20,831	$293,222	$314,053	$5,766,735
342	$19,823	$294,230	$314,053	$5,472,505
343	$18,812	$295,241	$314,053	$5,177,264
344	$17,797	$296,256	$314,053	$4,881,008
345	$16,778	$297,275	$314,053	$4,583,733
346	$15,757	$298,296	$314,053	$4,285,437
347	$14,731	$299,322	$314,053	$3,986,115
348	$13,702	$300,351	$314,053	$3,685,764

第29年供款共

$3,768,636

第29年利息

$231,566

第29年共還本金

$3,537,070

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$12,670	$301,383	$314,053	$3,384,381
350	$11,634	$302,419	$314,053	$3,081,962
351	$10,594	$303,459	$314,053	$2,778,503
352	$9,551	$304,502	$314,053	$2,474,001
353	$8,504	$305,549	$314,053	$2,168,453
354	$7,454	$306,599	$314,053	$1,861,854
355	$6,400	$307,653	$314,053	$1,554,201
356	$5,343	$308,710	$314,053	$1,245,490
357	$4,281	$309,772	$314,053	$935,719
358	$3,217	$310,836	$314,053	$624,882
359	$2,148	$311,905	$314,053	$312,977
360	$1,076	$312,977	$314,053	$0

第30年供款共

$3,768,636

第30年利息

$82,872

第30年共還本金

$3,685,764

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$161,939,090

免责声明

笋盘推介

按揭保险费
info