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$176,932,524

每月供款
$343,133

首期

$47,200,000

总贷款额

$70,800,000

總利息

$52,727,524

印花税

$5,015,000

其他

$1,190,000

置业成本总预算

HK$53,405,000

$686,264

置业成本总预算

HK$53,405,000

首期

$47,200,000
印花税

$5,015,000
- AVD
  
  $5,015,000
律师费

$ 10,000
代理佣金

$1,180,000
按揭保险费

不适用

$686,264

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	$423,734	$325,605	$266,826	$227,721
1.500	$439,486	$341,642	$283,155	$244,345
2.000	$455,604	$358,165	$300,089	$261,691
2.500	$472,087	$375,171	$317,621	$279,746
3.000	$488,932	$392,655	$335,742	$298,496
3.500	$506,137	$410,611	$354,441	$317,924
4.000	$523,699	$429,034	$373,708	$338,010
4.125	$528,145	$433,712	$378,612	$343,132
4.500	$541,615	$447,916	$393,529	$358,733
5.000	$559,882	$467,249	$413,890	$380,070
5.500	$578,495	$487,024	$434,774	$401,995
6.000	$597,451	$507,233	$456,165	$424,482

每月供款$343,133

年期

30年

贷款金额

$70,800,000

總利息

$52,727,524

总贷款连利息

$123,527,524

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$243,375	$99,757	$343,132	$70,700,243
2	$243,032	$100,100	$343,132	$70,600,143
3	$242,688	$100,444	$343,132	$70,499,699
4	$242,343	$100,789	$343,132	$70,398,910
5	$241,996	$101,136	$343,132	$70,297,774
6	$241,649	$101,483	$343,132	$70,196,291
7	$241,300	$101,832	$343,132	$70,094,458
8	$240,950	$102,182	$343,132	$69,992,276
9	$240,598	$102,534	$343,132	$69,889,742
10	$240,246	$102,886	$343,132	$69,786,856
11	$239,892	$103,240	$343,132	$69,683,617
12	$239,537	$103,595	$343,132	$69,580,022

第1年供款共

$4,117,584

第1年利息

$2,897,606

第1年共還本金

$1,219,978

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$239,181	$103,951	$343,132	$69,476,071
14	$238,824	$104,308	$343,132	$69,371,763
15	$238,465	$104,667	$343,132	$69,267,097
16	$238,106	$105,026	$343,132	$69,162,071
17	$237,745	$105,387	$343,132	$69,056,683
18	$237,382	$105,750	$343,132	$68,950,933
19	$237,019	$106,113	$343,132	$68,844,820
20	$236,654	$106,478	$343,132	$68,738,342
21	$236,288	$106,844	$343,132	$68,631,498
22	$235,921	$107,211	$343,132	$68,524,287
23	$235,552	$107,580	$343,132	$68,416,707
24	$235,182	$107,950	$343,132	$68,308,758

第2年供款共

$4,117,584

第2年利息

$2,846,320

第2年共還本金

$1,271,264

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$234,811	$108,321	$343,132	$68,200,437
26	$234,439	$108,693	$343,132	$68,091,744
27	$234,065	$109,067	$343,132	$67,982,677
28	$233,690	$109,442	$343,132	$67,873,236
29	$233,314	$109,818	$343,132	$67,763,418
30	$232,937	$110,195	$343,132	$67,653,223
31	$232,558	$110,574	$343,132	$67,542,649
32	$232,178	$110,954	$343,132	$67,431,695
33	$231,796	$111,336	$343,132	$67,320,359
34	$231,414	$111,718	$343,132	$67,208,641
35	$231,030	$112,102	$343,132	$67,096,539
36	$230,644	$112,488	$343,132	$66,984,051

第3年供款共

$4,117,584

第3年利息

$2,792,877

第3年共還本金

$1,324,707

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$230,258	$112,874	$343,132	$66,871,177
38	$229,870	$113,262	$343,132	$66,757,914
39	$229,480	$113,652	$343,132	$66,644,263
40	$229,090	$114,042	$343,132	$66,530,220
41	$228,698	$114,434	$343,132	$66,415,786
42	$228,304	$114,828	$343,132	$66,300,958
43	$227,910	$115,222	$343,132	$66,185,736
44	$227,513	$115,619	$343,132	$66,070,117
45	$227,116	$116,016	$343,132	$65,954,101
46	$226,717	$116,415	$343,132	$65,837,686
47	$226,317	$116,815	$343,132	$65,720,871
48	$225,915	$117,217	$343,132	$65,603,655

第4年供款共

$4,117,584

第4年利息

$2,737,188

第4年共還本金

$1,380,396

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$225,513	$117,619	$343,132	$65,486,035
50	$225,108	$118,024	$343,132	$65,368,012
51	$224,703	$118,429	$343,132	$65,249,582
52	$224,295	$118,837	$343,132	$65,130,746
53	$223,887	$119,245	$343,132	$65,011,500
54	$223,477	$119,655	$343,132	$64,891,845
55	$223,066	$120,066	$343,132	$64,771,779
56	$222,653	$120,479	$343,132	$64,651,300
57	$222,239	$120,893	$343,132	$64,530,407
58	$221,823	$121,309	$343,132	$64,409,098
59	$221,406	$121,726	$343,132	$64,287,373
60	$220,988	$122,144	$343,132	$64,165,228

第5年供款共

$4,117,584

第5年利息

$2,679,158

第5年共還本金

$1,438,426

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$220,568	$122,564	$343,132	$64,042,664
62	$220,147	$122,985	$343,132	$63,919,679
63	$219,724	$123,408	$343,132	$63,796,271
64	$219,300	$123,832	$343,132	$63,672,439
65	$218,874	$124,258	$343,132	$63,548,181
66	$218,447	$124,685	$343,132	$63,423,495
67	$218,018	$125,114	$343,132	$63,298,382
68	$217,588	$125,544	$343,132	$63,172,838
69	$217,157	$125,975	$343,132	$63,046,862
70	$216,724	$126,408	$343,132	$62,920,454
71	$216,289	$126,843	$343,132	$62,793,611
72	$215,853	$127,279	$343,132	$62,666,332

第6年供款共

$4,117,584

第6年利息

$2,618,688

第6年共還本金

$1,498,896

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$215,416	$127,716	$343,132	$62,538,616
74	$214,976	$128,156	$343,132	$62,410,460
75	$214,536	$128,596	$343,132	$62,281,864
76	$214,094	$129,038	$343,132	$62,152,826
77	$213,650	$129,482	$343,132	$62,023,344
78	$213,205	$129,927	$343,132	$61,893,417
79	$212,759	$130,373	$343,132	$61,763,044
80	$212,310	$130,822	$343,132	$61,632,223
81	$211,861	$131,271	$343,132	$61,500,951
82	$211,410	$131,722	$343,132	$61,369,229
83	$210,957	$132,175	$343,132	$61,237,054
84	$210,502	$132,630	$343,132	$61,104,424

第7年供款共

$4,117,584

第7年利息

$2,555,676

第7年共還本金

$1,561,908

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$210,046	$133,086	$343,132	$60,971,338
86	$209,589	$133,543	$343,132	$60,837,795
87	$209,130	$134,002	$343,132	$60,703,793
88	$208,669	$134,463	$343,132	$60,569,331
89	$208,207	$134,925	$343,132	$60,434,406
90	$207,743	$135,389	$343,132	$60,299,017
91	$207,278	$135,854	$343,132	$60,163,163
92	$206,811	$136,321	$343,132	$60,026,842
93	$206,342	$136,790	$343,132	$59,890,052
94	$205,872	$137,260	$343,132	$59,752,792
95	$205,400	$137,732	$343,132	$59,615,060
96	$204,927	$138,205	$343,132	$59,476,855

第8年供款共

$4,117,584

第8年利息

$2,490,015

第8年共還本金

$1,627,569

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$204,452	$138,680	$343,132	$59,338,174
98	$203,975	$139,157	$343,132	$59,199,017
99	$203,497	$139,635	$343,132	$59,059,382
100	$203,017	$140,115	$343,132	$58,919,267
101	$202,535	$140,597	$343,132	$58,778,670
102	$202,052	$141,080	$343,132	$58,637,589
103	$201,567	$141,565	$343,132	$58,496,024
104	$201,080	$142,052	$343,132	$58,353,972
105	$200,592	$142,540	$343,132	$58,211,432
106	$200,102	$143,030	$343,132	$58,068,402
107	$199,610	$143,522	$343,132	$57,924,880
108	$199,117	$144,015	$343,132	$57,780,865

第9年供款共

$4,117,584

第9年利息

$2,421,594

第9年共還本金

$1,695,990

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$198,622	$144,510	$343,132	$57,636,354
110	$198,125	$145,007	$343,132	$57,491,347
111	$197,627	$145,506	$343,132	$57,345,842
112	$197,126	$146,006	$343,132	$57,199,836
113	$196,624	$146,508	$343,132	$57,053,328
114	$196,121	$147,011	$343,132	$56,906,317
115	$195,615	$147,517	$343,132	$56,758,801
116	$195,108	$148,024	$343,132	$56,610,777
117	$194,600	$148,532	$343,132	$56,462,245
118	$194,089	$149,043	$343,132	$56,313,202
119	$193,577	$149,555	$343,132	$56,163,646
120	$193,063	$150,069	$343,132	$56,013,577

第10年供款共

$4,117,584

第10年利息

$2,350,296

第10年共還本金

$1,767,288

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$192,547	$150,585	$343,132	$55,862,991
122	$192,029	$151,103	$343,132	$55,711,888
123	$191,510	$151,622	$343,132	$55,560,266
124	$190,988	$152,144	$343,132	$55,408,122
125	$190,465	$152,667	$343,132	$55,255,456
126	$189,941	$153,191	$343,132	$55,102,264
127	$189,414	$153,718	$343,132	$54,948,546
128	$188,886	$154,246	$343,132	$54,794,300
129	$188,355	$154,777	$343,132	$54,639,523
130	$187,823	$155,309	$343,132	$54,484,215
131	$187,289	$155,843	$343,132	$54,328,372
132	$186,754	$156,378	$343,132	$54,171,994

第11年供款共

$4,117,584

第11年利息

$2,276,001

第11年共還本金

$1,841,583

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$186,216	$156,916	$343,132	$54,015,078
134	$185,677	$157,455	$343,132	$53,857,623
135	$185,136	$157,996	$343,132	$53,699,627
136	$184,592	$158,540	$343,132	$53,541,087
137	$184,047	$159,085	$343,132	$53,382,003
138	$183,501	$159,631	$343,132	$53,222,371
139	$182,952	$160,180	$343,132	$53,062,191
140	$182,401	$160,731	$343,132	$52,901,460
141	$181,849	$161,283	$343,132	$52,740,177
142	$181,294	$161,838	$343,132	$52,578,339
143	$180,738	$162,394	$343,132	$52,415,946
144	$180,180	$162,952	$343,132	$52,252,993

第12年供款共

$4,117,584

第12年利息

$2,198,583

第12年共還本金

$1,919,001

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$179,620	$163,512	$343,132	$52,089,481
146	$179,058	$164,074	$343,132	$51,925,407
147	$178,494	$164,638	$343,132	$51,760,768
148	$177,928	$165,204	$343,132	$51,595,564
149	$177,360	$165,772	$343,132	$51,429,792
150	$176,790	$166,342	$343,132	$51,263,449
151	$176,218	$166,914	$343,132	$51,096,535
152	$175,644	$167,488	$343,132	$50,929,048
153	$175,069	$168,063	$343,132	$50,760,984
154	$174,491	$168,641	$343,132	$50,592,343
155	$173,911	$169,221	$343,132	$50,423,122
156	$173,329	$169,803	$343,132	$50,253,320

第13年供款共

$4,117,584

第13年利息

$2,117,911

第13年共還本金

$1,999,673

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$172,746	$170,386	$343,132	$50,082,934
158	$172,160	$170,972	$343,132	$49,911,962
159	$171,572	$171,560	$343,132	$49,740,402
160	$170,983	$172,149	$343,132	$49,568,253
161	$170,391	$172,741	$343,132	$49,395,512
162	$169,797	$173,335	$343,132	$49,222,177
163	$169,201	$173,931	$343,132	$49,048,246
164	$168,603	$174,529	$343,132	$48,873,717
165	$168,003	$175,129	$343,132	$48,698,589
166	$167,401	$175,731	$343,132	$48,522,858
167	$166,797	$176,335	$343,132	$48,346,523
168	$166,191	$176,941	$343,132	$48,169,582

第14年供款共

$4,117,584

第14年利息

$2,033,847

第14年共還本金

$2,083,737

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$165,583	$177,549	$343,132	$47,992,033
170	$164,973	$178,159	$343,132	$47,813,874
171	$164,360	$178,772	$343,132	$47,635,102
172	$163,746	$179,386	$343,132	$47,455,716
173	$163,129	$180,003	$343,132	$47,275,713
174	$162,510	$180,622	$343,132	$47,095,091
175	$161,889	$181,243	$343,132	$46,913,848
176	$161,266	$181,866	$343,132	$46,731,983
177	$160,641	$182,491	$343,132	$46,549,492
178	$160,014	$183,118	$343,132	$46,366,374
179	$159,384	$183,748	$343,132	$46,182,626
180	$158,753	$184,379	$343,132	$45,998,247

第15年供款共

$4,117,584

第15年利息

$1,946,249

第15年共還本金

$2,171,335

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$158,119	$185,013	$343,132	$45,813,234
182	$157,483	$185,649	$343,132	$45,627,585
183	$156,845	$186,287	$343,132	$45,441,298
184	$156,204	$186,928	$343,132	$45,254,370
185	$155,562	$187,570	$343,132	$45,066,800
186	$154,917	$188,215	$343,132	$44,878,585
187	$154,270	$188,862	$343,132	$44,689,723
188	$153,621	$189,511	$343,132	$44,500,212
189	$152,969	$190,163	$343,132	$44,310,050
190	$152,316	$190,816	$343,132	$44,119,234
191	$151,660	$191,472	$343,132	$43,927,761
192	$151,002	$192,130	$343,132	$43,735,631

第16年供款共

$4,117,584

第16年利息

$1,854,968

第16年共還本金

$2,262,616

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$150,341	$192,791	$343,132	$43,542,840
194	$149,679	$193,453	$343,132	$43,349,387
195	$149,014	$194,118	$343,132	$43,155,268
196	$148,346	$194,786	$343,132	$42,960,483
197	$147,677	$195,455	$343,132	$42,765,027
198	$147,005	$196,127	$343,132	$42,568,900
199	$146,331	$196,801	$343,132	$42,372,099
200	$145,654	$197,478	$343,132	$42,174,621
201	$144,975	$198,157	$343,132	$41,976,464
202	$144,294	$198,838	$343,132	$41,777,626
203	$143,611	$199,521	$343,132	$41,578,105
204	$142,925	$200,207	$343,132	$41,377,897

第17年供款共

$4,117,584

第17年利息

$1,759,850

第17年共還本金

$2,357,734

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$142,237	$200,895	$343,132	$41,177,002
206	$141,546	$201,586	$343,132	$40,975,416
207	$140,853	$202,279	$343,132	$40,773,137
208	$140,158	$202,974	$343,132	$40,570,162
209	$139,460	$203,672	$343,132	$40,366,490
210	$138,760	$204,372	$343,132	$40,162,118
211	$138,057	$205,075	$343,132	$39,957,043
212	$137,352	$205,780	$343,132	$39,751,264
213	$136,645	$206,487	$343,132	$39,544,777
214	$135,935	$207,197	$343,132	$39,337,580
215	$135,223	$207,909	$343,132	$39,129,671
216	$134,508	$208,624	$343,132	$38,921,047

第18年供款共

$4,117,584

第18年利息

$1,660,734

第18年共還本金

$2,456,850

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$133,791	$209,341	$343,132	$38,711,706
218	$133,071	$210,061	$343,132	$38,501,645
219	$132,349	$210,783	$343,132	$38,290,863
220	$131,625	$211,507	$343,132	$38,079,356
221	$130,898	$212,234	$343,132	$37,867,121
222	$130,168	$212,964	$343,132	$37,654,158
223	$129,436	$213,696	$343,132	$37,440,462
224	$128,702	$214,430	$343,132	$37,226,031
225	$127,964	$215,168	$343,132	$37,010,864
226	$127,225	$215,907	$343,132	$36,794,957
227	$126,483	$216,649	$343,132	$36,578,307
228	$125,738	$217,394	$343,132	$36,360,913

第19年供款共

$4,117,584

第19年利息

$1,557,451

第19年共還本金

$2,560,134

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$124,991	$218,141	$343,132	$36,142,772
230	$124,241	$218,891	$343,132	$35,923,881
231	$123,488	$219,644	$343,132	$35,704,237
232	$122,733	$220,399	$343,132	$35,483,838
233	$121,976	$221,156	$343,132	$35,262,682
234	$121,215	$221,917	$343,132	$35,040,765
235	$120,453	$222,679	$343,132	$34,818,086
236	$119,687	$223,445	$343,132	$34,594,641
237	$118,919	$224,213	$343,132	$34,370,428
238	$118,148	$224,984	$343,132	$34,145,445
239	$117,375	$225,757	$343,132	$33,919,688
240	$116,599	$226,533	$343,132	$33,693,155

第20年供款共

$4,117,584

第20年利息

$1,449,825

第20年共還本金

$2,667,759

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$115,820	$227,312	$343,132	$33,465,843
242	$115,039	$228,093	$343,132	$33,237,750
243	$114,255	$228,877	$343,132	$33,008,872
244	$113,468	$229,664	$343,132	$32,779,208
245	$112,679	$230,453	$343,132	$32,548,755
246	$111,886	$231,246	$343,132	$32,317,509
247	$111,091	$232,041	$343,132	$32,085,469
248	$110,294	$232,838	$343,132	$31,852,630
249	$109,493	$233,639	$343,132	$31,618,992
250	$108,690	$234,442	$343,132	$31,384,550
251	$107,884	$235,248	$343,132	$31,149,302
252	$107,076	$236,056	$343,132	$30,913,246

第21年供款共

$4,117,584

第21年利息

$1,337,676

第21年共還本金

$2,779,908

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$106,264	$236,868	$343,132	$30,676,378
254	$105,450	$237,682	$343,132	$30,438,696
255	$104,633	$238,499	$343,132	$30,200,197
256	$103,813	$239,319	$343,132	$29,960,879
257	$102,991	$240,141	$343,132	$29,720,737
258	$102,165	$240,967	$343,132	$29,479,770
259	$101,337	$241,795	$343,132	$29,237,975
260	$100,506	$242,626	$343,132	$28,995,348
261	$99,672	$243,461	$343,132	$28,751,888
262	$98,835	$244,297	$343,132	$28,507,591
263	$97,995	$245,137	$343,132	$28,262,453
264	$97,152	$245,980	$343,132	$28,016,474

第22年供款共

$4,117,584

第22年利息

$1,220,811

第22年共還本金

$2,896,773

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$96,307	$246,825	$343,132	$27,769,648
266	$95,458	$247,674	$343,132	$27,521,974
267	$94,607	$248,525	$343,132	$27,273,449
268	$93,752	$249,380	$343,132	$27,024,070
269	$92,895	$250,237	$343,132	$26,773,833
270	$92,035	$251,097	$343,132	$26,522,736
271	$91,172	$251,960	$343,132	$26,270,776
272	$90,306	$252,826	$343,132	$26,017,949
273	$89,437	$253,695	$343,132	$25,764,254
274	$88,565	$254,567	$343,132	$25,509,687
275	$87,690	$255,442	$343,132	$25,254,244
276	$86,811	$256,321	$343,132	$24,997,924

第23年供款共

$4,117,584

第23年利息

$1,099,034

第23年共還本金

$3,018,550

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$85,930	$257,202	$343,132	$24,740,722
278	$85,046	$258,086	$343,132	$24,482,636
279	$84,159	$258,973	$343,132	$24,223,663
280	$83,269	$259,863	$343,132	$23,963,800
281	$82,376	$260,756	$343,132	$23,703,044
282	$81,479	$261,653	$343,132	$23,441,391
283	$80,580	$262,552	$343,132	$23,178,839
284	$79,677	$263,455	$343,132	$22,915,384
285	$78,772	$264,360	$343,132	$22,651,024
286	$77,863	$265,269	$343,132	$22,385,755
287	$76,951	$266,181	$343,132	$22,119,574
288	$76,036	$267,096	$343,132	$21,852,478

第24年供款共

$4,117,584

第24年利息

$972,138

第24年共還本金

$3,145,446

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$75,118	$268,014	$343,132	$21,584,463
290	$74,197	$268,935	$343,132	$21,315,528
291	$73,272	$269,860	$343,132	$21,045,668
292	$72,344	$270,788	$343,132	$20,774,881
293	$71,414	$271,718	$343,132	$20,503,162
294	$70,480	$272,652	$343,132	$20,230,510
295	$69,542	$273,590	$343,132	$19,956,920
296	$68,602	$274,530	$343,132	$19,682,390
297	$67,658	$275,474	$343,132	$19,406,916
298	$66,711	$276,421	$343,132	$19,130,496
299	$65,761	$277,371	$343,132	$18,853,125
300	$64,808	$278,324	$343,132	$18,574,800

第25年供款共

$4,117,584

第25年利息

$839,907

第25年共還本金

$3,277,677

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$63,851	$279,281	$343,132	$18,295,519
302	$62,891	$280,241	$343,132	$18,015,278
303	$61,928	$281,204	$343,132	$17,734,073
304	$60,961	$282,171	$343,132	$17,451,902
305	$59,991	$283,141	$343,132	$17,168,761
306	$59,018	$284,114	$343,132	$16,884,647
307	$58,041	$285,091	$343,132	$16,599,556
308	$57,061	$286,071	$343,132	$16,313,485
309	$56,078	$287,054	$343,132	$16,026,430
310	$55,091	$288,041	$343,132	$15,738,389
311	$54,101	$289,031	$343,132	$15,449,358
312	$53,107	$290,025	$343,132	$15,159,333

第26年供款共

$4,117,584

第26年利息

$702,117

第26年共還本金

$3,415,467

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$52,110	$291,022	$343,132	$14,868,311
314	$51,110	$292,022	$343,132	$14,576,289
315	$50,106	$293,026	$343,132	$14,283,263
316	$49,099	$294,033	$343,132	$13,989,230
317	$48,088	$295,044	$343,132	$13,694,186
318	$47,074	$296,058	$343,132	$13,398,127
319	$46,056	$297,076	$343,132	$13,101,052
320	$45,035	$298,097	$343,132	$12,802,954
321	$44,010	$299,122	$343,132	$12,503,833
322	$42,982	$300,150	$343,132	$12,203,682
323	$41,950	$301,182	$343,132	$11,902,501
324	$40,915	$302,217	$343,132	$11,600,283

第27年供款共

$4,117,584

第27年利息

$558,534

第27年共還本金

$3,559,050

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$39,876	$303,256	$343,132	$11,297,027
326	$38,834	$304,298	$343,132	$10,992,729
327	$37,788	$305,345	$343,132	$10,687,384
328	$36,738	$306,394	$343,132	$10,380,990
329	$35,685	$307,447	$343,132	$10,073,543
330	$34,628	$308,504	$343,132	$9,765,039
331	$33,567	$309,565	$343,132	$9,455,474
332	$32,503	$310,629	$343,132	$9,144,845
333	$31,435	$311,697	$343,132	$8,833,149
334	$30,364	$312,768	$343,132	$8,520,381
335	$29,289	$313,843	$343,132	$8,206,537
336	$28,210	$314,922	$343,132	$7,891,615

第28年供款共

$4,117,584

第28年利息

$408,916

第28年共還本金

$3,708,668

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$27,127	$316,005	$343,132	$7,575,611
338	$26,041	$317,091	$343,132	$7,258,520
339	$24,951	$318,181	$343,132	$6,940,339
340	$23,857	$319,275	$343,132	$6,621,064
341	$22,760	$320,372	$343,132	$6,300,692
342	$21,659	$321,473	$343,132	$5,979,219
343	$20,554	$322,578	$343,132	$5,656,641
344	$19,445	$323,687	$343,132	$5,332,953
345	$18,332	$324,800	$343,132	$5,008,153
346	$17,216	$325,916	$343,132	$4,682,237
347	$16,095	$327,037	$343,132	$4,355,200
348	$14,971	$328,161	$343,132	$4,027,039

第29年供款共

$4,117,584

第29年利息

$253,008

第29年共還本金

$3,864,576

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$13,843	$329,289	$343,132	$3,697,750
350	$12,711	$330,421	$343,132	$3,367,329
351	$11,575	$331,557	$343,132	$3,035,772
352	$10,435	$332,697	$343,132	$2,703,075
353	$9,292	$333,840	$343,132	$2,369,235
354	$8,144	$334,988	$343,132	$2,034,248
355	$6,993	$336,139	$343,132	$1,698,108
356	$5,837	$337,295	$343,132	$1,360,813
357	$4,678	$338,454	$343,132	$1,022,359
358	$3,514	$339,618	$343,132	$682,742
359	$2,347	$340,785	$343,132	$341,957
360	$1,175	$341,957	$343,132	$0

第30年供款共

$4,117,584

第30年利息

$90,545

第30年共還本金

$4,027,039

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$176,932,524

免责声明

笋盘推介

按揭保险费
info