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$225,139,384

每月供款
$382,874

首期

$79,000,000

总贷款额

$79,000,000

總利息

$58,834,384

印花税

$6,715,000

其他

$1,590,000

置业成本总预算

HK$87,305,000

$765,747

置业成本总预算

HK$87,305,000

首期

$79,000,000
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

$765,747

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	$472,811	$363,317	$297,729	$254,095
1.500	$490,387	$381,211	$315,950	$272,645
2.000	$508,372	$399,648	$334,845	$291,999
2.500	$526,763	$418,623	$354,407	$312,146
3.000	$545,559	$438,132	$374,627	$333,067
3.500	$564,757	$458,168	$395,493	$354,745
4.000	$584,353	$478,724	$416,991	$377,158
4.125	$589,314	$483,944	$422,463	$382,873
4.500	$604,345	$499,793	$439,108	$400,281
5.000	$624,727	$521,365	$461,826	$424,089
5.500	$645,496	$543,431	$485,129	$448,553
6.000	$666,647	$565,981	$508,998	$473,645

每月供款$382,874

年期

30年

贷款金额

$79,000,000

總利息

$58,834,384

总贷款连利息

$137,834,384

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$271,563	$111,311	$382,873	$78,888,689
2	$271,180	$111,693	$382,873	$78,776,996
3	$270,796	$112,077	$382,873	$78,664,918
4	$270,411	$112,463	$382,873	$78,552,456
5	$270,024	$112,849	$382,873	$78,439,607
6	$269,636	$113,237	$382,873	$78,326,369
7	$269,247	$113,626	$382,873	$78,212,743
8	$268,856	$114,017	$382,873	$78,098,726
9	$268,464	$114,409	$382,873	$77,984,317
10	$268,071	$114,802	$382,873	$77,869,515
11	$267,676	$115,197	$382,873	$77,754,318
12	$267,280	$115,593	$382,873	$77,638,725

第1年供款共

$4,594,479

第1年利息

$3,233,205

第1年共還本金

$1,361,275

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$266,883	$115,990	$382,873	$77,522,735
14	$266,484	$116,389	$382,873	$77,406,346
15	$266,084	$116,789	$382,873	$77,289,557
16	$265,683	$117,190	$382,873	$77,172,367
17	$265,280	$117,593	$382,873	$77,054,774
18	$264,876	$117,998	$382,873	$76,936,776
19	$264,470	$118,403	$382,873	$76,818,373
20	$264,063	$118,810	$382,873	$76,699,563
21	$263,655	$119,219	$382,873	$76,580,344
22	$263,245	$119,628	$382,873	$76,460,716
23	$262,834	$120,040	$382,873	$76,340,676
24	$262,421	$120,452	$382,873	$76,220,224

第2年供款共

$4,594,479

第2年利息

$3,175,978

第2年共還本金

$1,418,501

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$262,007	$120,866	$382,873	$76,099,358
26	$261,592	$121,282	$382,873	$75,978,076
27	$261,175	$121,699	$382,873	$75,856,377
28	$260,756	$122,117	$382,873	$75,734,260
29	$260,337	$122,537	$382,873	$75,611,724
30	$259,915	$122,958	$382,873	$75,488,766
31	$259,493	$123,381	$382,873	$75,365,385
32	$259,069	$123,805	$382,873	$75,241,580
33	$258,643	$124,230	$382,873	$75,117,350
34	$258,216	$124,657	$382,873	$74,992,692
35	$257,787	$125,086	$382,873	$74,867,607
36	$257,357	$125,516	$382,873	$74,742,091

第3年供款共

$4,594,479

第3年利息

$3,116,346

第3年共還本金

$1,478,133

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$256,926	$125,947	$382,873	$74,616,143
38	$256,493	$126,380	$382,873	$74,489,763
39	$256,059	$126,815	$382,873	$74,362,948
40	$255,623	$127,251	$382,873	$74,235,698
41	$255,185	$127,688	$382,873	$74,108,010
42	$254,746	$128,127	$382,873	$73,979,883
43	$254,306	$128,567	$382,873	$73,851,315
44	$253,864	$129,009	$382,873	$73,722,306
45	$253,420	$129,453	$382,873	$73,592,853
46	$252,975	$129,898	$382,873	$73,462,955
47	$252,529	$130,344	$382,873	$73,332,611
48	$252,081	$130,792	$382,873	$73,201,818

第4年供款共

$4,594,479

第4年利息

$3,054,207

第4年共還本金

$1,540,272

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$251,631	$131,242	$382,873	$73,070,576
50	$251,180	$131,693	$382,873	$72,938,883
51	$250,727	$132,146	$382,873	$72,806,737
52	$250,273	$132,600	$382,873	$72,674,137
53	$249,817	$133,056	$382,873	$72,541,081
54	$249,360	$133,513	$382,873	$72,407,568
55	$248,901	$133,972	$382,873	$72,273,595
56	$248,440	$134,433	$382,873	$72,139,163
57	$247,978	$134,895	$382,873	$72,004,268
58	$247,515	$135,359	$382,873	$71,868,909
59	$247,049	$135,824	$382,873	$71,733,085
60	$246,582	$136,291	$382,873	$71,596,794

第5年供款共

$4,594,479

第5年利息

$2,989,456

第5年共還本金

$1,605,024

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$246,114	$136,759	$382,873	$71,460,035
62	$245,644	$137,229	$382,873	$71,322,806
63	$245,172	$137,701	$382,873	$71,185,105
64	$244,699	$138,174	$382,873	$71,046,930
65	$244,224	$138,649	$382,873	$70,908,281
66	$243,747	$139,126	$382,873	$70,769,154
67	$243,269	$139,604	$382,873	$70,629,550
68	$242,789	$140,084	$382,873	$70,489,466
69	$242,308	$140,566	$382,873	$70,348,900
70	$241,824	$141,049	$382,873	$70,207,851
71	$241,339	$141,534	$382,873	$70,066,317
72	$240,853	$142,020	$382,873	$69,924,297

第6年供款共

$4,594,479

第6年利息

$2,921,982

第6年共還本金

$1,672,497

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$240,365	$142,509	$382,873	$69,781,789
74	$239,875	$142,998	$382,873	$69,638,790
75	$239,383	$143,490	$382,873	$69,495,300
76	$238,890	$143,983	$382,873	$69,351,317
77	$238,395	$144,478	$382,873	$69,206,839
78	$237,899	$144,975	$382,873	$69,061,864
79	$237,400	$145,473	$382,873	$68,916,391
80	$236,900	$145,973	$382,873	$68,770,418
81	$236,398	$146,475	$382,873	$68,623,943
82	$235,895	$146,978	$382,873	$68,476,964
83	$235,390	$147,484	$382,873	$68,329,481
84	$234,883	$147,991	$382,873	$68,181,490

第7年供款共

$4,594,479

第7年利息

$2,851,672

第7年共還本金

$1,742,807

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$234,374	$148,499	$382,873	$68,032,991
86	$233,863	$149,010	$382,873	$67,883,981
87	$233,351	$149,522	$382,873	$67,734,459
88	$232,837	$150,036	$382,873	$67,584,422
89	$232,321	$150,552	$382,873	$67,433,871
90	$231,804	$151,069	$382,873	$67,282,801
91	$231,285	$151,589	$382,873	$67,131,213
92	$230,764	$152,110	$382,873	$66,979,103
93	$230,241	$152,633	$382,873	$66,826,470
94	$229,716	$153,157	$382,873	$66,673,313
95	$229,190	$153,684	$382,873	$66,519,629
96	$228,661	$154,212	$382,873	$66,365,417

第8年供款共

$4,594,479

第8年利息

$2,778,407

第8年共還本金

$1,816,073

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$228,131	$154,742	$382,873	$66,210,675
98	$227,599	$155,274	$382,873	$66,055,401
99	$227,065	$155,808	$382,873	$65,899,593
100	$226,530	$156,343	$382,873	$65,743,250
101	$225,992	$156,881	$382,873	$65,586,369
102	$225,453	$157,420	$382,873	$65,428,949
103	$224,912	$157,961	$382,873	$65,270,987
104	$224,369	$158,504	$382,873	$65,112,483
105	$223,824	$159,049	$382,873	$64,953,434
106	$223,277	$159,596	$382,873	$64,793,838
107	$222,729	$160,144	$382,873	$64,633,694
108	$222,178	$160,695	$382,873	$64,472,999

第9年供款共

$4,594,479

第9年利息

$2,702,061

第9年共還本金

$1,892,419

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$221,626	$161,247	$382,873	$64,311,751
110	$221,072	$161,802	$382,873	$64,149,950
111	$220,515	$162,358	$382,873	$63,987,592
112	$219,957	$162,916	$382,873	$63,824,676
113	$219,397	$163,476	$382,873	$63,661,200
114	$218,835	$164,038	$382,873	$63,497,162
115	$218,271	$164,602	$382,873	$63,332,560
116	$217,706	$165,168	$382,873	$63,167,392
117	$217,138	$165,735	$382,873	$63,001,657
118	$216,568	$166,305	$382,873	$62,835,352
119	$215,997	$166,877	$382,873	$62,668,475
120	$215,423	$167,450	$382,873	$62,501,025

第10年供款共

$4,594,479

第10年利息

$2,622,506

第10年共還本金

$1,971,974

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$214,847	$168,026	$382,873	$62,332,999
122	$214,270	$168,604	$382,873	$62,164,395
123	$213,690	$169,183	$382,873	$61,995,212
124	$213,109	$169,765	$382,873	$61,825,447
125	$212,525	$170,348	$382,873	$61,655,099
126	$211,939	$170,934	$382,873	$61,484,165
127	$211,352	$171,521	$382,873	$61,312,644
128	$210,762	$172,111	$382,873	$61,140,533
129	$210,171	$172,703	$382,873	$60,967,830
130	$209,577	$173,296	$382,873	$60,794,533
131	$208,981	$173,892	$382,873	$60,620,641
132	$208,383	$174,490	$382,873	$60,446,152

第11年供款共

$4,594,479

第11年利息

$2,539,606

第11年共還本金

$2,054,873

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$207,784	$175,090	$382,873	$60,271,062
134	$207,182	$175,692	$382,873	$60,095,370
135	$206,578	$176,295	$382,873	$59,919,075
136	$205,972	$176,901	$382,873	$59,742,173
137	$205,364	$177,510	$382,873	$59,564,664
138	$204,754	$178,120	$382,873	$59,386,544
139	$204,141	$178,732	$382,873	$59,207,812
140	$203,527	$179,346	$382,873	$59,028,466
141	$202,910	$179,963	$382,873	$58,848,503
142	$202,292	$180,582	$382,873	$58,667,921
143	$201,671	$181,202	$382,873	$58,486,719
144	$201,048	$181,825	$382,873	$58,304,894

第12年供款共

$4,594,479

第12年利息

$2,453,222

第12年共還本金

$2,141,258

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$200,423	$182,450	$382,873	$58,122,443
146	$199,796	$183,077	$382,873	$57,939,366
147	$199,167	$183,707	$382,873	$57,755,659
148	$198,535	$184,338	$382,873	$57,571,321
149	$197,901	$184,972	$382,873	$57,386,349
150	$197,266	$185,608	$382,873	$57,200,742
151	$196,628	$186,246	$382,873	$57,014,496
152	$195,987	$186,886	$382,873	$56,827,610
153	$195,345	$187,528	$382,873	$56,640,081
154	$194,700	$188,173	$382,873	$56,451,908
155	$194,053	$188,820	$382,873	$56,263,089
156	$193,404	$189,469	$382,873	$56,073,620

第13年供款共

$4,594,479

第13年利息

$2,363,205

第13年共還本金

$2,231,274

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$192,753	$190,120	$382,873	$55,883,499
158	$192,100	$190,774	$382,873	$55,692,726
159	$191,444	$191,430	$382,873	$55,501,296
160	$190,786	$192,088	$382,873	$55,309,209
161	$190,125	$192,748	$382,873	$55,116,461
162	$189,463	$193,410	$382,873	$54,923,050
163	$188,798	$194,075	$382,873	$54,728,975
164	$188,131	$194,742	$382,873	$54,534,233
165	$187,461	$195,412	$382,873	$54,338,821
166	$186,790	$196,084	$382,873	$54,142,737
167	$186,116	$196,758	$382,873	$53,945,979
168	$185,439	$197,434	$382,873	$53,748,545

第14年供款共

$4,594,479

第14年利息

$2,269,405

第14年共還本金

$2,325,074

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$184,761	$198,113	$382,873	$53,550,433
170	$184,080	$198,794	$382,873	$53,351,639
171	$183,396	$199,477	$382,873	$53,152,162
172	$182,711	$200,163	$382,873	$52,951,999
173	$182,022	$200,851	$382,873	$52,751,149
174	$181,332	$201,541	$382,873	$52,549,607
175	$180,639	$202,234	$382,873	$52,347,373
176	$179,944	$202,929	$382,873	$52,144,444
177	$179,247	$203,627	$382,873	$51,940,817
178	$178,547	$204,327	$382,873	$51,736,491
179	$177,844	$205,029	$382,873	$51,531,462
180	$177,139	$205,734	$382,873	$51,325,728

第15年供款共

$4,594,479

第15年利息

$2,171,662

第15年共還本金

$2,422,818

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$176,432	$206,441	$382,873	$51,119,287
182	$175,723	$207,151	$382,873	$50,912,136
183	$175,010	$207,863	$382,873	$50,704,273
184	$174,296	$208,577	$382,873	$50,495,696
185	$173,579	$209,294	$382,873	$50,286,401
186	$172,860	$210,014	$382,873	$50,076,388
187	$172,138	$210,736	$382,873	$49,865,652
188	$171,413	$211,460	$382,873	$49,654,192
189	$170,686	$212,187	$382,873	$49,442,005
190	$169,957	$212,916	$382,873	$49,229,088
191	$169,225	$213,648	$382,873	$49,015,440
192	$168,491	$214,383	$382,873	$48,801,057

第16年供款共

$4,594,479

第16年利息

$2,069,809

第16年共還本金

$2,524,670

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$167,754	$215,120	$382,873	$48,585,938
194	$167,014	$215,859	$382,873	$48,370,079
195	$166,272	$216,601	$382,873	$48,153,477
196	$165,528	$217,346	$382,873	$47,936,132
197	$164,780	$218,093	$382,873	$47,718,039
198	$164,031	$218,843	$382,873	$47,499,196
199	$163,278	$219,595	$382,873	$47,279,601
200	$162,524	$220,350	$382,873	$47,059,252
201	$161,766	$221,107	$382,873	$46,838,145
202	$161,006	$221,867	$382,873	$46,616,278
203	$160,243	$222,630	$382,873	$46,393,648
204	$159,478	$223,395	$382,873	$46,170,253

第17年供款共

$4,594,479

第17年利息

$1,963,675

第17年共還本金

$2,630,805

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$158,710	$224,163	$382,873	$45,946,090
206	$157,940	$224,934	$382,873	$45,721,156
207	$157,166	$225,707	$382,873	$45,495,449
208	$156,391	$226,483	$382,873	$45,268,966
209	$155,612	$227,261	$382,873	$45,041,705
210	$154,831	$228,042	$382,873	$44,813,663
211	$154,047	$228,826	$382,873	$44,584,836
212	$153,260	$229,613	$382,873	$44,355,224
213	$152,471	$230,402	$382,873	$44,124,821
214	$151,679	$231,194	$382,873	$43,893,627
215	$150,884	$231,989	$382,873	$43,661,638
216	$150,087	$232,786	$382,873	$43,428,852

第18年供款共

$4,594,479

第18年利息

$1,853,079

第18年共還本金

$2,741,401

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$149,287	$233,587	$382,873	$43,195,265
218	$148,484	$234,390	$382,873	$42,960,876
219	$147,678	$235,195	$382,873	$42,725,680
220	$146,870	$236,004	$382,873	$42,489,677
221	$146,058	$236,815	$382,873	$42,252,862
222	$145,244	$237,629	$382,873	$42,015,232
223	$144,427	$238,446	$382,873	$41,776,787
224	$143,608	$239,266	$382,873	$41,537,521
225	$142,785	$240,088	$382,873	$41,297,433
226	$141,960	$240,913	$382,873	$41,056,520
227	$141,132	$241,742	$382,873	$40,814,778
228	$140,301	$242,572	$382,873	$40,572,206

第19年供款共

$4,594,479

第19年利息

$1,737,833

第19年共還本金

$2,856,646

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$139,467	$243,406	$382,873	$40,328,799
230	$138,630	$244,243	$382,873	$40,084,556
231	$137,791	$245,083	$382,873	$39,839,474
232	$136,948	$245,925	$382,873	$39,593,548
233	$136,103	$246,770	$382,873	$39,346,778
234	$135,255	$247,619	$382,873	$39,099,159
235	$134,403	$248,470	$382,873	$38,850,689
236	$133,549	$249,324	$382,873	$38,601,365
237	$132,692	$250,181	$382,873	$38,351,184
238	$131,832	$251,041	$382,873	$38,100,143
239	$130,969	$251,904	$382,873	$37,848,239
240	$130,103	$252,770	$382,873	$37,595,469

第20年供款共

$4,594,479

第20年利息

$1,617,743

第20年共還本金

$2,976,736

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$129,234	$253,639	$382,873	$37,341,830
242	$128,363	$254,511	$382,873	$37,087,319
243	$127,488	$255,386	$382,873	$36,831,934
244	$126,610	$256,264	$382,873	$36,575,670
245	$125,729	$257,144	$382,873	$36,318,526
246	$124,845	$258,028	$382,873	$36,060,498
247	$123,958	$258,915	$382,873	$35,801,582
248	$123,068	$259,805	$382,873	$35,541,777
249	$122,175	$260,698	$382,873	$35,281,078
250	$121,279	$261,595	$382,873	$35,019,484
251	$120,379	$262,494	$382,873	$34,756,990
252	$119,477	$263,396	$382,873	$34,493,594

第21年供款共

$4,594,479

第21年利息

$1,492,604

第21年共還本金

$3,101,875

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$118,572	$264,302	$382,873	$34,229,292
254	$117,663	$265,210	$382,873	$33,964,082
255	$116,752	$266,122	$382,873	$33,697,960
256	$115,837	$267,037	$382,873	$33,430,924
257	$114,919	$267,954	$382,873	$33,162,969
258	$113,998	$268,876	$382,873	$32,894,094
259	$113,073	$269,800	$382,873	$32,624,294
260	$112,146	$270,727	$382,873	$32,353,567
261	$111,215	$271,658	$382,873	$32,081,909
262	$110,282	$272,592	$382,873	$31,809,317
263	$109,345	$273,529	$382,873	$31,535,788
264	$108,404	$274,469	$382,873	$31,261,319

第22年供款共

$4,594,479

第22年利息

$1,362,205

第22年共還本金

$3,232,275

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$107,461	$275,413	$382,873	$30,985,907
266	$106,514	$276,359	$382,873	$30,709,548
267	$105,564	$277,309	$382,873	$30,432,238
268	$104,611	$278,262	$382,873	$30,153,976
269	$103,654	$279,219	$382,873	$29,874,757
270	$102,694	$280,179	$382,873	$29,594,578
271	$101,731	$281,142	$382,873	$29,313,436
272	$100,765	$282,108	$382,873	$29,031,328
273	$99,795	$283,078	$382,873	$28,748,250
274	$98,822	$284,051	$382,873	$28,464,199
275	$97,846	$285,028	$382,873	$28,179,171
276	$96,866	$286,007	$382,873	$27,893,164

第23年供款共

$4,594,479

第23年利息

$1,226,324

第23年共還本金

$3,368,156

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$95,883	$286,991	$382,873	$27,606,173
278	$94,896	$287,977	$382,873	$27,318,196
279	$93,906	$288,967	$382,873	$27,029,229
280	$92,913	$289,960	$382,873	$26,739,269
281	$91,916	$290,957	$382,873	$26,448,312
282	$90,916	$291,957	$382,873	$26,156,354
283	$89,912	$292,961	$382,873	$25,863,394
284	$88,905	$293,968	$382,873	$25,569,426
285	$87,895	$294,978	$382,873	$25,274,447
286	$86,881	$295,992	$382,873	$24,978,455
287	$85,863	$297,010	$382,873	$24,681,445
288	$84,842	$298,031	$382,873	$24,383,414

第24年供款共

$4,594,479

第24年利息

$1,084,730

第24年共還本金

$3,509,749

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$83,818	$299,055	$382,873	$24,084,359
290	$82,790	$300,083	$382,873	$23,784,276
291	$81,758	$301,115	$382,873	$23,483,161
292	$80,723	$302,150	$382,873	$23,181,011
293	$79,685	$303,189	$382,873	$22,877,822
294	$78,643	$304,231	$382,873	$22,573,592
295	$77,597	$305,277	$382,873	$22,268,315
296	$76,547	$306,326	$382,873	$21,961,989
297	$75,494	$307,379	$382,873	$21,654,610
298	$74,438	$308,436	$382,873	$21,346,174
299	$73,377	$309,496	$382,873	$21,036,679
300	$72,314	$310,560	$382,873	$20,726,119

第25年供款共

$4,594,479

第25年利息

$937,184

第25年共還本金

$3,657,295

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$71,246	$311,627	$382,873	$20,414,492
302	$70,175	$312,698	$382,873	$20,101,793
303	$69,100	$313,773	$382,873	$19,788,020
304	$68,021	$314,852	$382,873	$19,473,168
305	$66,939	$315,934	$382,873	$19,157,234
306	$65,853	$317,020	$382,873	$18,840,213
307	$64,763	$318,110	$382,873	$18,522,103
308	$63,670	$319,204	$382,873	$18,202,900
309	$62,572	$320,301	$382,873	$17,882,599
310	$61,471	$321,402	$382,873	$17,561,197
311	$60,367	$322,507	$382,873	$17,238,690
312	$59,258	$323,615	$382,873	$16,915,075

第26年供款共

$4,594,479

第26年利息

$783,436

第26年共還本金

$3,811,044

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$58,146	$324,728	$382,873	$16,590,347
314	$57,029	$325,844	$382,873	$16,264,503
315	$55,909	$326,964	$382,873	$15,937,539
316	$54,785	$328,088	$382,873	$15,609,451
317	$53,657	$329,216	$382,873	$15,280,236
318	$52,526	$330,347	$382,873	$14,949,888
319	$51,390	$331,483	$382,873	$14,618,405
320	$50,251	$332,623	$382,873	$14,285,782
321	$49,107	$333,766	$382,873	$13,952,017
322	$47,960	$334,913	$382,873	$13,617,103
323	$46,809	$336,064	$382,873	$13,281,039
324	$45,654	$337,220	$382,873	$12,943,819

第27年供款共

$4,594,479

第27年利息

$623,224

第27年共還本金

$3,971,256

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$44,494	$338,379	$382,873	$12,605,440
326	$43,331	$339,542	$382,873	$12,265,898
327	$42,164	$340,709	$382,873	$11,925,189
328	$40,993	$341,880	$382,873	$11,583,308
329	$39,818	$343,056	$382,873	$11,240,253
330	$38,638	$344,235	$382,873	$10,896,018
331	$37,455	$345,418	$382,873	$10,550,600
332	$36,268	$346,606	$382,873	$10,203,994
333	$35,076	$347,797	$382,873	$9,856,197
334	$33,881	$348,993	$382,873	$9,507,204
335	$32,681	$350,192	$382,873	$9,157,012
336	$31,477	$351,396	$382,873	$8,805,616

第28年供款共

$4,594,479

第28年利息

$456,276

第28年共還本金

$4,138,203

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$30,269	$352,604	$382,873	$8,453,012
338	$29,057	$353,816	$382,873	$8,099,196
339	$27,841	$355,032	$382,873	$7,744,164
340	$26,621	$356,253	$382,873	$7,387,911
341	$25,396	$357,477	$382,873	$7,030,434
342	$24,167	$358,706	$382,873	$6,671,727
343	$22,934	$359,939	$382,873	$6,311,788
344	$21,697	$361,177	$382,873	$5,950,612
345	$20,455	$362,418	$382,873	$5,588,194
346	$19,209	$363,664	$382,873	$5,224,530
347	$17,959	$364,914	$382,873	$4,859,616
348	$16,705	$366,168	$382,873	$4,493,447

第29年供款共

$4,594,479

第29年利息

$282,311

第29年共還本金

$4,312,169

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$15,446	$367,427	$382,873	$4,126,020
350	$14,183	$368,690	$382,873	$3,757,330
351	$12,916	$369,957	$382,873	$3,387,373
352	$11,644	$371,229	$382,873	$3,016,144
353	$10,368	$372,505	$382,873	$2,643,638
354	$9,088	$373,786	$382,873	$2,269,852
355	$7,803	$375,071	$382,873	$1,894,782
356	$6,513	$376,360	$382,873	$1,518,422
357	$5,220	$377,654	$382,873	$1,140,768
358	$3,921	$378,952	$382,873	$761,816
359	$2,619	$380,255	$382,873	$381,562
360	$1,312	$381,562	$382,873	$0

第30年供款共

$4,594,479

第30年利息

$101,032

第30年共還本金

$4,493,447

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$225,139,384

免责声明

笋盘推介

按揭保险费
info