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$236,906,261

每月供款
$459,448

首期

$63,200,000

总贷款额

$94,800,000

總利息

$70,601,261

印花税

$6,715,000

其他

$1,590,000

置业成本总预算

HK$71,505,000

$918,896

置业成本总预算

HK$71,505,000

首期

$63,200,000
印花税

$6,715,000
- AVD
  
  $6,715,000
律师费

$ 10,000
代理佣金

$1,580,000
按揭保险费

不适用

$918,896

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	$567,373	$435,980	$357,275	$304,914
1.500	$588,464	$457,453	$379,140	$327,174
2.000	$610,046	$479,577	$401,814	$350,399
2.500	$632,116	$502,348	$425,289	$374,575
3.000	$654,671	$525,759	$449,552	$399,681
3.500	$677,709	$549,802	$474,591	$425,694
4.000	$701,224	$574,469	$500,389	$452,590
4.125	$707,177	$580,733	$506,955	$459,448
4.500	$725,214	$599,752	$526,929	$480,338
5.000	$749,672	$625,638	$554,191	$508,907
5.500	$774,595	$652,117	$582,155	$538,264
6.000	$799,976	$679,177	$610,798	$568,374

每月供款$459,448

年期

30年

贷款金额

$94,800,000

總利息

$70,601,261

总贷款连利息

$165,401,261

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$325,875	$133,573	$459,448	$94,666,427
2	$325,416	$134,032	$459,448	$94,532,395
3	$324,955	$134,493	$459,448	$94,397,902
4	$324,493	$134,955	$459,448	$94,262,947
5	$324,029	$135,419	$459,448	$94,127,528
6	$323,563	$135,885	$459,448	$93,991,643
7	$323,096	$136,352	$459,448	$93,855,292
8	$322,628	$136,820	$459,448	$93,718,471
9	$322,157	$137,291	$459,448	$93,581,181
10	$321,685	$137,763	$459,448	$93,443,418
11	$321,212	$138,236	$459,448	$93,305,182
12	$320,737	$138,711	$459,448	$93,166,470

第1年供款共

$5,513,375

第1年利息

$3,879,846

第1年共還本金

$1,633,530

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$320,260	$139,188	$459,448	$93,027,282
14	$319,781	$139,667	$459,448	$92,887,615
15	$319,301	$140,147	$459,448	$92,747,469
16	$318,819	$140,629	$459,448	$92,606,840
17	$318,336	$141,112	$459,448	$92,465,728
18	$317,851	$141,597	$459,448	$92,324,131
19	$317,364	$142,084	$459,448	$92,182,047
20	$316,876	$142,572	$459,448	$92,039,475
21	$316,386	$143,062	$459,448	$91,896,413
22	$315,894	$143,554	$459,448	$91,752,859
23	$315,400	$144,047	$459,448	$91,608,812
24	$314,905	$144,543	$459,448	$91,464,269

第2年供款共

$5,513,375

第2年利息

$3,811,174

第2年共還本金

$1,702,201

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$314,408	$145,040	$459,448	$91,319,229
26	$313,910	$145,538	$459,448	$91,173,691
27	$313,410	$146,038	$459,448	$91,027,653
28	$312,908	$146,540	$459,448	$90,881,113
29	$312,404	$147,044	$459,448	$90,734,068
30	$311,898	$147,550	$459,448	$90,586,519
31	$311,391	$148,057	$459,448	$90,438,462
32	$310,882	$148,566	$459,448	$90,289,896
33	$310,372	$149,076	$459,448	$90,140,820
34	$309,859	$149,589	$459,448	$89,991,231
35	$309,345	$150,103	$459,448	$89,841,128
36	$308,829	$150,619	$459,448	$89,690,509

第3年供款共

$5,513,375

第3年利息

$3,739,615

第3年共還本金

$1,773,760

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$308,311	$151,137	$459,448	$89,539,372
38	$307,792	$151,656	$459,448	$89,387,716
39	$307,270	$152,178	$459,448	$89,235,538
40	$306,747	$152,701	$459,448	$89,082,837
41	$306,222	$153,226	$459,448	$88,929,612
42	$305,696	$153,752	$459,448	$88,775,859
43	$305,167	$154,281	$459,448	$88,621,578
44	$304,637	$154,811	$459,448	$88,466,767
45	$304,105	$155,343	$459,448	$88,311,423
46	$303,571	$155,877	$459,448	$88,155,546
47	$303,035	$156,413	$459,448	$87,999,133
48	$302,497	$156,951	$459,448	$87,842,182

第4年供款共

$5,513,375

第4年利息

$3,665,048

第4年共還本金

$1,848,327

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$301,958	$157,490	$459,448	$87,684,691
50	$301,416	$158,032	$459,448	$87,526,660
51	$300,873	$158,575	$459,448	$87,368,085
52	$300,328	$159,120	$459,448	$87,208,964
53	$299,781	$159,667	$459,448	$87,049,297
54	$299,232	$160,216	$459,448	$86,889,081
55	$298,681	$160,767	$459,448	$86,728,315
56	$298,129	$161,319	$459,448	$86,566,995
57	$297,574	$161,874	$459,448	$86,405,121
58	$297,018	$162,430	$459,448	$86,242,691
59	$296,459	$162,989	$459,448	$86,079,702
60	$295,899	$163,549	$459,448	$85,916,153

第5年供款共

$5,513,375

第5年利息

$3,587,347

第5年共還本金

$1,926,029

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$295,337	$164,111	$459,448	$85,752,042
62	$294,773	$164,675	$459,448	$85,587,367
63	$294,207	$165,241	$459,448	$85,422,125
64	$293,639	$165,809	$459,448	$85,256,316
65	$293,069	$166,379	$459,448	$85,089,937
66	$292,497	$166,951	$459,448	$84,922,985
67	$291,923	$167,525	$459,448	$84,755,460
68	$291,347	$168,101	$459,448	$84,587,359
69	$290,769	$168,679	$459,448	$84,418,680
70	$290,189	$169,259	$459,448	$84,249,421
71	$289,607	$169,841	$459,448	$84,079,581
72	$289,024	$170,424	$459,448	$83,909,157

第6年供款共

$5,513,375

第6年利息

$3,506,379

第6年共還本金

$2,006,997

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$288,438	$171,010	$459,448	$83,738,146
74	$287,850	$171,598	$459,448	$83,566,548
75	$287,260	$172,188	$459,448	$83,394,360
76	$286,668	$172,780	$459,448	$83,221,580
77	$286,074	$173,374	$459,448	$83,048,207
78	$285,478	$173,970	$459,448	$82,874,237
79	$284,880	$174,568	$459,448	$82,699,669
80	$284,280	$175,168	$459,448	$82,524,501
81	$283,678	$175,770	$459,448	$82,348,731
82	$283,074	$176,374	$459,448	$82,172,357
83	$282,467	$176,980	$459,448	$81,995,377
84	$281,859	$177,589	$459,448	$81,817,788

第7年供款共

$5,513,375

第7年利息

$3,422,007

第7年共還本金

$2,091,369

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$281,249	$178,199	$459,448	$81,639,589
86	$280,636	$178,812	$459,448	$81,460,777
87	$280,021	$179,427	$459,448	$81,281,350
88	$279,405	$180,043	$459,448	$81,101,307
89	$278,786	$180,662	$459,448	$80,920,645
90	$278,165	$181,283	$459,448	$80,739,362
91	$277,542	$181,906	$459,448	$80,557,455
92	$276,916	$182,532	$459,448	$80,374,923
93	$276,289	$183,159	$459,448	$80,191,764
94	$275,659	$183,789	$459,448	$80,007,976
95	$275,027	$184,421	$459,448	$79,823,555
96	$274,393	$185,054	$459,448	$79,638,501

第8年供款共

$5,513,375

第8年利息

$3,334,088

第8年共還本金

$2,179,287

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$273,757	$185,691	$459,448	$79,452,810
98	$273,119	$186,329	$459,448	$79,266,481
99	$272,479	$186,969	$459,448	$79,079,512
100	$271,836	$187,612	$459,448	$78,891,899
101	$271,191	$188,257	$459,448	$78,703,642
102	$270,544	$188,904	$459,448	$78,514,738
103	$269,894	$189,554	$459,448	$78,325,185
104	$269,243	$190,205	$459,448	$78,134,980
105	$268,589	$190,859	$459,448	$77,944,121
106	$267,933	$191,515	$459,448	$77,752,606
107	$267,275	$192,173	$459,448	$77,560,432
108	$266,614	$192,834	$459,448	$77,367,598

第9年供款共

$5,513,375

第9年利息

$3,242,473

第9年共還本金

$2,270,902

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$265,951	$193,497	$459,448	$77,174,101
110	$265,286	$194,162	$459,448	$76,979,939
111	$264,619	$194,829	$459,448	$76,785,110
112	$263,949	$195,499	$459,448	$76,589,611
113	$263,277	$196,171	$459,448	$76,393,440
114	$262,602	$196,845	$459,448	$76,196,594
115	$261,926	$197,522	$459,448	$75,999,072
116	$261,247	$198,201	$459,448	$75,800,871
117	$260,565	$198,882	$459,448	$75,601,989
118	$259,882	$199,566	$459,448	$75,402,422
119	$259,196	$200,252	$459,448	$75,202,170
120	$258,507	$200,940	$459,448	$75,001,230

第10年供款共

$5,513,375

第10年利息

$3,147,007

第10年共還本金

$2,366,368

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$257,817	$201,631	$459,448	$74,799,599
122	$257,124	$202,324	$459,448	$74,597,274
123	$256,428	$203,020	$459,448	$74,394,254
124	$255,730	$203,718	$459,448	$74,190,537
125	$255,030	$204,418	$459,448	$73,986,119
126	$254,327	$205,121	$459,448	$73,780,998
127	$253,622	$205,826	$459,448	$73,575,172
128	$252,915	$206,533	$459,448	$73,368,639
129	$252,205	$207,243	$459,448	$73,161,396
130	$251,492	$207,956	$459,448	$72,953,440
131	$250,777	$208,670	$459,448	$72,744,770
132	$250,060	$209,388	$459,448	$72,535,382

第11年供款共

$5,513,375

第11年利息

$3,047,527

第11年共還本金

$2,465,848

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$249,340	$210,108	$459,448	$72,325,274
134	$248,618	$210,830	$459,448	$72,114,444
135	$247,893	$211,555	$459,448	$71,902,890
136	$247,166	$212,282	$459,448	$71,690,608
137	$246,436	$213,011	$459,448	$71,477,597
138	$245,704	$213,744	$459,448	$71,263,853
139	$244,969	$214,478	$459,448	$71,049,375
140	$244,232	$215,216	$459,448	$70,834,159
141	$243,492	$215,956	$459,448	$70,618,203
142	$242,750	$216,698	$459,448	$70,401,505
143	$242,005	$217,443	$459,448	$70,184,063
144	$241,258	$218,190	$459,448	$69,965,872

第12年供款共

$5,513,375

第12年利息

$2,943,866

第12年共還本金

$2,569,509

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$240,508	$218,940	$459,448	$69,746,932
146	$239,755	$219,693	$459,448	$69,527,239
147	$239,000	$220,448	$459,448	$69,306,791
148	$238,242	$221,206	$459,448	$69,085,585
149	$237,482	$221,966	$459,448	$68,863,619
150	$236,719	$222,729	$459,448	$68,640,890
151	$235,953	$223,495	$459,448	$68,417,395
152	$235,185	$224,263	$459,448	$68,193,132
153	$234,414	$225,034	$459,448	$67,968,098
154	$233,640	$225,808	$459,448	$67,742,290
155	$232,864	$226,584	$459,448	$67,515,706
156	$232,085	$227,363	$459,448	$67,288,344

第13年供款共

$5,513,375

第13年利息

$2,835,847

第13年共還本金

$2,677,529

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$231,304	$228,144	$459,448	$67,060,199
158	$230,519	$228,929	$459,448	$66,831,271
159	$229,732	$229,715	$459,448	$66,601,555
160	$228,943	$230,505	$459,448	$66,371,050
161	$228,150	$231,297	$459,448	$66,139,753
162	$227,355	$232,093	$459,448	$65,907,660
163	$226,558	$232,890	$459,448	$65,674,770
164	$225,757	$233,691	$459,448	$65,441,079
165	$224,954	$234,494	$459,448	$65,206,585
166	$224,148	$235,300	$459,448	$64,971,284
167	$223,339	$236,109	$459,448	$64,735,175
168	$222,527	$236,921	$459,448	$64,498,255

第14年供款共

$5,513,375

第14年利息

$2,723,286

第14年共還本金

$2,790,089

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$221,713	$237,735	$459,448	$64,260,519
170	$220,896	$238,552	$459,448	$64,021,967
171	$220,076	$239,372	$459,448	$63,782,594
172	$219,253	$240,195	$459,448	$63,542,399
173	$218,427	$241,021	$459,448	$63,301,378
174	$217,598	$241,849	$459,448	$63,059,529
175	$216,767	$242,681	$459,448	$62,816,848
176	$215,933	$243,515	$459,448	$62,573,333
177	$215,096	$244,352	$459,448	$62,328,981
178	$214,256	$245,192	$459,448	$62,083,789
179	$213,413	$246,035	$459,448	$61,837,754
180	$212,567	$246,881	$459,448	$61,590,873

第15年供款共

$5,513,375

第15年利息

$2,605,994

第15年共還本金

$2,907,381

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$211,719	$247,729	$459,448	$61,343,144
182	$210,867	$248,581	$459,448	$61,094,563
183	$210,013	$249,435	$459,448	$60,845,128
184	$209,155	$250,293	$459,448	$60,594,835
185	$208,295	$251,153	$459,448	$60,343,682
186	$207,431	$252,017	$459,448	$60,091,665
187	$206,565	$252,883	$459,448	$59,838,782
188	$205,696	$253,752	$459,448	$59,585,030
189	$204,824	$254,624	$459,448	$59,330,406
190	$203,948	$255,500	$459,448	$59,074,906
191	$203,070	$256,378	$459,448	$58,818,528
192	$202,189	$257,259	$459,448	$58,561,269

第16年供款共

$5,513,375

第16年利息

$2,483,771

第16年共還本金

$3,029,604

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$201,304	$258,144	$459,448	$58,303,125
194	$200,417	$259,031	$459,448	$58,044,094
195	$199,527	$259,921	$459,448	$57,784,173
196	$198,633	$260,815	$459,448	$57,523,358
197	$197,737	$261,711	$459,448	$57,261,647
198	$196,837	$262,611	$459,448	$56,999,036
199	$195,934	$263,514	$459,448	$56,735,522
200	$195,028	$264,420	$459,448	$56,471,102
201	$194,119	$265,329	$459,448	$56,205,774
202	$193,207	$266,241	$459,448	$55,939,533
203	$192,292	$267,156	$459,448	$55,672,377
204	$191,374	$268,074	$459,448	$55,404,303

第17年供款共

$5,513,375

第17年利息

$2,356,410

第17年共還本金

$3,156,966

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$190,452	$268,996	$459,448	$55,135,307
206	$189,528	$269,920	$459,448	$54,865,387
207	$188,600	$270,848	$459,448	$54,594,539
208	$187,669	$271,779	$459,448	$54,322,760
209	$186,734	$272,713	$459,448	$54,050,046
210	$185,797	$273,651	$459,448	$53,776,395
211	$184,856	$274,592	$459,448	$53,501,804
212	$183,912	$275,535	$459,448	$53,226,268
213	$182,965	$276,483	$459,448	$52,949,786
214	$182,015	$277,433	$459,448	$52,672,353
215	$181,061	$278,387	$459,448	$52,393,966
216	$180,104	$279,344	$459,448	$52,114,622

第18年供款共

$5,513,375

第18年利息

$2,223,694

第18年共還本金

$3,289,681

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$179,144	$280,304	$459,448	$51,834,318
218	$178,180	$281,267	$459,448	$51,553,051
219	$177,214	$282,234	$459,448	$51,270,816
220	$176,243	$283,205	$459,448	$50,987,612
221	$175,270	$284,178	$459,448	$50,703,434
222	$174,293	$285,155	$459,448	$50,418,279
223	$173,313	$286,135	$459,448	$50,132,144
224	$172,329	$287,119	$459,448	$49,845,025
225	$171,342	$288,106	$459,448	$49,556,919
226	$170,352	$289,096	$459,448	$49,267,823
227	$169,358	$290,090	$459,448	$48,977,734
228	$168,361	$291,087	$459,448	$48,686,647

第19年供款共

$5,513,375

第19年利息

$2,085,400

第19年共還本金

$3,427,975

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$167,360	$292,088	$459,448	$48,394,559
230	$166,356	$293,092	$459,448	$48,101,467
231	$165,349	$294,099	$459,448	$47,807,368
232	$164,338	$295,110	$459,448	$47,512,258
233	$163,323	$296,125	$459,448	$47,216,134
234	$162,305	$297,142	$459,448	$46,918,991
235	$161,284	$298,164	$459,448	$46,620,827
236	$160,259	$299,189	$459,448	$46,321,638
237	$159,231	$300,217	$459,448	$46,021,421
238	$158,199	$301,249	$459,448	$45,720,172
239	$157,163	$302,285	$459,448	$45,417,887
240	$156,124	$303,324	$459,448	$45,114,563

第20年供款共

$5,513,375

第20年利息

$1,941,292

第20年共還本金

$3,572,084

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$155,081	$304,367	$459,448	$44,810,196
242	$154,035	$305,413	$459,448	$44,504,783
243	$152,985	$306,463	$459,448	$44,198,321
244	$151,932	$307,516	$459,448	$43,890,804
245	$150,875	$308,573	$459,448	$43,582,231
246	$149,814	$309,634	$459,448	$43,272,597
247	$148,750	$310,698	$459,448	$42,961,899
248	$147,682	$311,766	$459,448	$42,650,132
249	$146,610	$312,838	$459,448	$42,337,294
250	$145,534	$313,913	$459,448	$42,023,381
251	$144,455	$314,993	$459,448	$41,708,388
252	$143,373	$316,075	$459,448	$41,392,313

第21年供款共

$5,513,375

第21年利息

$1,791,125

第21年共還本金

$3,722,250

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$142,286	$317,162	$459,448	$41,075,151
254	$141,196	$318,252	$459,448	$40,756,899
255	$140,102	$319,346	$459,448	$40,437,553
256	$139,004	$320,444	$459,448	$40,117,109
257	$137,903	$321,545	$459,448	$39,795,563
258	$136,797	$322,651	$459,448	$39,472,913
259	$135,688	$323,760	$459,448	$39,149,153
260	$134,575	$324,873	$459,448	$38,824,280
261	$133,458	$325,989	$459,448	$38,498,291
262	$132,338	$327,110	$459,448	$38,171,181
263	$131,213	$328,235	$459,448	$37,842,946
264	$130,085	$329,363	$459,448	$37,513,583

第22年供款共

$5,513,375

第22年利息

$1,634,646

第22年共還本金

$3,878,729

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$128,953	$330,495	$459,448	$37,183,088
266	$127,817	$331,631	$459,448	$36,851,457
267	$126,677	$332,771	$459,448	$36,518,686
268	$125,533	$333,915	$459,448	$36,184,771
269	$124,385	$335,063	$459,448	$35,849,708
270	$123,233	$336,215	$459,448	$35,513,494
271	$122,078	$337,370	$459,448	$35,176,123
272	$120,918	$338,530	$459,448	$34,837,593
273	$119,754	$339,694	$459,448	$34,497,900
274	$118,587	$340,861	$459,448	$34,157,038
275	$117,415	$342,033	$459,448	$33,815,005
276	$116,239	$343,209	$459,448	$33,471,796

第23年供款共

$5,513,375

第23年利息

$1,471,588

第23年共還本金

$4,041,787

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$115,059	$344,389	$459,448	$33,127,408
278	$113,875	$345,572	$459,448	$32,781,835
279	$112,688	$346,760	$459,448	$32,435,075
280	$111,496	$347,952	$459,448	$32,087,122
281	$110,299	$349,148	$459,448	$31,737,974
282	$109,099	$350,349	$459,448	$31,387,625
283	$107,895	$351,553	$459,448	$31,036,072
284	$106,686	$352,761	$459,448	$30,683,311
285	$105,474	$353,974	$459,448	$30,329,337
286	$104,257	$355,191	$459,448	$29,974,146
287	$103,036	$356,412	$459,448	$29,617,734
288	$101,811	$357,637	$459,448	$29,260,097

第24年供款共

$5,513,375

第24年利息

$1,301,676

第24年共還本金

$4,211,699

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$100,582	$358,866	$459,448	$28,901,231
290	$99,348	$360,100	$459,448	$28,541,131
291	$98,110	$361,338	$459,448	$28,179,793
292	$96,868	$362,580	$459,448	$27,817,213
293	$95,622	$363,826	$459,448	$27,453,387
294	$94,371	$365,077	$459,448	$27,088,310
295	$93,116	$366,332	$459,448	$26,721,978
296	$91,857	$367,591	$459,448	$26,354,387
297	$90,593	$368,855	$459,448	$25,985,532
298	$89,325	$370,123	$459,448	$25,615,409
299	$88,053	$371,395	$459,448	$25,244,014
300	$86,776	$372,672	$459,448	$24,871,343

第25年供款共

$5,513,375

第25年利息

$1,124,621

第25年共還本金

$4,388,754

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$85,495	$373,953	$459,448	$24,497,390
302	$84,210	$375,238	$459,448	$24,122,152
303	$82,920	$376,528	$459,448	$23,745,624
304	$81,626	$377,822	$459,448	$23,367,801
305	$80,327	$379,121	$459,448	$22,988,680
306	$79,024	$380,424	$459,448	$22,608,256
307	$77,716	$381,732	$459,448	$22,226,524
308	$76,404	$383,044	$459,448	$21,843,480
309	$75,087	$384,361	$459,448	$21,459,119
310	$73,766	$385,682	$459,448	$21,073,436
311	$72,440	$387,008	$459,448	$20,686,428
312	$71,110	$388,338	$459,448	$20,298,090

第26年供款共

$5,513,375

第26年利息

$940,123

第26年共還本金

$4,573,253

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$69,775	$389,673	$459,448	$19,908,417
314	$68,435	$391,013	$459,448	$19,517,404
315	$67,091	$392,357	$459,448	$19,125,047
316	$65,742	$393,706	$459,448	$18,731,342
317	$64,389	$395,059	$459,448	$18,336,283
318	$63,031	$396,417	$459,448	$17,939,866
319	$61,668	$397,780	$459,448	$17,542,086
320	$60,301	$399,147	$459,448	$17,142,939
321	$58,929	$400,519	$459,448	$16,742,420
322	$57,552	$401,896	$459,448	$16,340,524
323	$56,171	$403,277	$459,448	$15,937,247
324	$54,784	$404,664	$459,448	$15,532,583

第27年供款共

$5,513,375

第27年利息

$747,868

第27年共還本金

$4,765,507

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$53,393	$406,055	$459,448	$15,126,528
326	$51,997	$407,451	$459,448	$14,719,078
327	$50,597	$408,851	$459,448	$14,310,227
328	$49,191	$410,257	$459,448	$13,899,970
329	$47,781	$411,667	$459,448	$13,488,303
330	$46,366	$413,082	$459,448	$13,075,221
331	$44,946	$414,502	$459,448	$12,660,719
332	$43,521	$415,927	$459,448	$12,244,793
333	$42,091	$417,356	$459,448	$11,827,436
334	$40,657	$418,791	$459,448	$11,408,645
335	$39,217	$420,231	$459,448	$10,988,414
336	$37,773	$421,675	$459,448	$10,566,739

第28年供款共

$5,513,375

第28年利息

$547,532

第28年共還本金

$4,965,844

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$36,323	$423,125	$459,448	$10,143,614
338	$34,869	$424,579	$459,448	$9,719,035
339	$33,409	$426,039	$459,448	$9,292,996
340	$31,945	$427,503	$459,448	$8,865,493
341	$30,475	$428,973	$459,448	$8,436,520
342	$29,001	$430,447	$459,448	$8,006,073
343	$27,521	$431,927	$459,448	$7,574,146
344	$26,036	$433,412	$459,448	$7,140,734
345	$24,546	$434,902	$459,448	$6,705,832
346	$23,051	$436,397	$459,448	$6,269,436
347	$21,551	$437,897	$459,448	$5,831,539
348	$20,046	$439,402	$459,448	$5,392,137

第29年供款共

$5,513,375

第29年利息

$338,773

第29年共還本金

$5,174,602

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$18,535	$440,912	$459,448	$4,951,224
350	$17,020	$442,428	$459,448	$4,508,796
351	$15,499	$443,949	$459,448	$4,064,847
352	$13,973	$445,475	$459,448	$3,619,372
353	$12,442	$447,006	$459,448	$3,172,366
354	$10,905	$448,543	$459,448	$2,723,823
355	$9,363	$450,085	$459,448	$2,273,738
356	$7,816	$451,632	$459,448	$1,822,106
357	$6,263	$453,184	$459,448	$1,368,922
358	$4,706	$454,742	$459,448	$914,179
359	$3,142	$456,305	$459,448	$457,874
360	$1,574	$457,874	$459,448	$0

第30年供款共

$5,513,375

第30年利息

$121,239

第30年共還本金

$5,392,137

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$236,906,261

免责声明

笋盘推介

按揭保险费
info