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$344,858,988

每月供款
$668,817

首期

$92,000,000

总贷款额

$138,000,000

總利息

$102,773,988

印花税

$9,775,000

其他

$2,310,000

置业成本总预算

HK$104,085,000

$1,337,633

置业成本总预算

HK$104,085,000

首期

$92,000,000
印花税

$9,775,000
- AVD
  
  $9,775,000
律师费

$ 10,000
代理佣金

$2,300,000
按揭保险费

不适用

$1,337,633

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	$825,922	$634,654	$520,084	$443,863
1.500	$856,625	$665,913	$551,912	$476,266
2.000	$888,042	$698,119	$584,919	$510,075
2.500	$920,169	$731,266	$619,091	$545,267
3.000	$953,003	$765,345	$654,412	$581,814
3.500	$986,538	$800,344	$690,861	$619,682
4.000	$1,020,769	$836,253	$728,415	$658,833
4.125	$1,029,435	$845,370	$737,973	$668,817
4.500	$1,055,691	$873,056	$767,049	$699,226
5.000	$1,091,295	$910,739	$806,734	$740,814
5.500	$1,127,575	$949,284	$847,441	$783,549
6.000	$1,164,522	$988,675	$889,136	$827,380

每月供款$668,817

年期

30年

贷款金额

$138,000,000

總利息

$102,773,988

总贷款连利息

$240,773,988

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$474,375	$194,442	$668,817	$137,805,558
2	$473,707	$195,110	$668,817	$137,610,448
3	$473,036	$195,781	$668,817	$137,414,668
4	$472,363	$196,454	$668,817	$137,218,214
5	$471,688	$197,129	$668,817	$137,021,085
6	$471,010	$197,807	$668,817	$136,823,278
7	$470,330	$198,487	$668,817	$136,624,792
8	$469,648	$199,169	$668,817	$136,425,623
9	$468,963	$199,854	$668,817	$136,225,769
10	$468,276	$200,541	$668,817	$136,025,229
11	$467,587	$201,230	$668,817	$135,823,999
12	$466,895	$201,922	$668,817	$135,622,077

第1年供款共

$8,025,800

第1年利息

$5,647,877

第1年共還本金

$2,377,923

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$466,201	$202,616	$668,817	$135,419,461
14	$465,504	$203,312	$668,817	$135,216,149
15	$464,806	$204,011	$668,817	$135,012,138
16	$464,104	$204,712	$668,817	$134,807,426
17	$463,401	$205,416	$668,817	$134,602,009
18	$462,694	$206,122	$668,817	$134,395,887
19	$461,986	$206,831	$668,817	$134,189,056
20	$461,275	$207,542	$668,817	$133,981,515
21	$460,561	$208,255	$668,817	$133,773,260
22	$459,846	$208,971	$668,817	$133,564,289
23	$459,127	$209,689	$668,817	$133,354,599
24	$458,406	$210,410	$668,817	$133,144,189

第2年供款共

$8,025,800

第2年利息

$5,547,911

第2年共還本金

$2,477,888

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$457,683	$211,133	$668,817	$132,933,055
26	$456,957	$211,859	$668,817	$132,721,196
27	$456,229	$212,588	$668,817	$132,508,609
28	$455,498	$213,318	$668,817	$132,295,290
29	$454,765	$214,052	$668,817	$132,081,239
30	$454,029	$214,787	$668,817	$131,866,451
31	$453,291	$215,526	$668,817	$131,650,926
32	$452,550	$216,267	$668,817	$131,434,659
33	$451,807	$217,010	$668,817	$131,217,649
34	$451,061	$217,756	$668,817	$130,999,893
35	$450,312	$218,504	$668,817	$130,781,389
36	$449,561	$219,256	$668,817	$130,562,133

第3年供款共

$8,025,800

第3年利息

$5,443,744

第3年共還本金

$2,582,056

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$448,807	$220,009	$668,817	$130,342,124
38	$448,051	$220,766	$668,817	$130,121,358
39	$447,292	$221,524	$668,817	$129,899,834
40	$446,531	$222,286	$668,817	$129,677,548
41	$445,767	$223,050	$668,817	$129,454,498
42	$445,000	$223,817	$668,817	$129,230,681
43	$444,230	$224,586	$668,817	$129,006,095
44	$443,458	$225,358	$668,817	$128,780,737
45	$442,684	$226,133	$668,817	$128,554,604
46	$441,906	$226,910	$668,817	$128,327,694
47	$441,126	$227,690	$668,817	$128,100,003
48	$440,344	$228,473	$668,817	$127,871,531

第4年供款共

$8,025,800

第4年利息

$5,335,197

第4年共還本金

$2,690,603

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$439,558	$229,258	$668,817	$127,642,272
50	$438,770	$230,046	$668,817	$127,412,226
51	$437,980	$230,837	$668,817	$127,181,389
52	$437,186	$231,631	$668,817	$126,949,758
53	$436,390	$232,427	$668,817	$126,717,331
54	$435,591	$233,226	$668,817	$126,484,106
55	$434,789	$234,028	$668,817	$126,250,078
56	$433,985	$234,832	$668,817	$126,015,246
57	$433,177	$235,639	$668,817	$125,779,607
58	$432,367	$236,449	$668,817	$125,543,158
59	$431,555	$237,262	$668,817	$125,305,896
60	$430,739	$238,078	$668,817	$125,067,818

第5年供款共

$8,025,800

第5年利息

$5,222,087

第5年共還本金

$2,803,713

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$429,921	$238,896	$668,817	$124,828,922
62	$429,099	$239,717	$668,817	$124,589,205
63	$428,275	$240,541	$668,817	$124,348,664
64	$427,449	$241,368	$668,817	$124,107,295
65	$426,619	$242,198	$668,817	$123,865,098
66	$425,786	$243,030	$668,817	$123,622,067
67	$424,951	$243,866	$668,817	$123,378,202
68	$424,113	$244,704	$668,817	$123,133,497
69	$423,271	$245,545	$668,817	$122,887,952
70	$422,427	$246,389	$668,817	$122,641,563
71	$421,580	$247,236	$668,817	$122,394,327
72	$420,730	$248,086	$668,817	$122,146,241

第6年供款共

$8,025,800

第6年利息

$5,104,222

第6年共還本金

$2,921,577

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$419,878	$248,939	$668,817	$121,897,302
74	$419,022	$249,795	$668,817	$121,647,507
75	$418,163	$250,653	$668,817	$121,396,854
76	$417,302	$251,515	$668,817	$121,145,339
77	$416,437	$252,380	$668,817	$120,892,959
78	$415,570	$253,247	$668,817	$120,639,712
79	$414,699	$254,118	$668,817	$120,385,594
80	$413,825	$254,991	$668,817	$120,130,603
81	$412,949	$255,868	$668,817	$119,874,736
82	$412,069	$256,747	$668,817	$119,617,988
83	$411,187	$257,630	$668,817	$119,360,359
84	$410,301	$258,515	$668,817	$119,101,843

第7年供款共

$8,025,800

第7年利息

$4,981,402

第7年共還本金

$3,044,397

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$409,413	$259,404	$668,817	$118,842,439
86	$408,521	$260,296	$668,817	$118,582,143
87	$407,626	$261,191	$668,817	$118,320,953
88	$406,728	$262,088	$668,817	$118,058,865
89	$405,827	$262,989	$668,817	$117,795,875
90	$404,923	$263,893	$668,817	$117,531,982
91	$404,016	$264,800	$668,817	$117,267,182
92	$403,106	$265,711	$668,817	$117,001,471
93	$402,193	$266,624	$668,817	$116,734,847
94	$401,276	$267,541	$668,817	$116,467,306
95	$400,356	$268,460	$668,817	$116,198,846
96	$399,434	$269,383	$668,817	$115,929,463

第8年供款共

$8,025,800

第8年利息

$4,853,419

第8年共還本金

$3,172,380

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$398,508	$270,309	$668,817	$115,659,154
98	$397,578	$271,238	$668,817	$115,387,915
99	$396,646	$272,171	$668,817	$115,115,745
100	$395,710	$273,106	$668,817	$114,842,638
101	$394,772	$274,045	$668,817	$114,568,593
102	$393,830	$274,987	$668,817	$114,293,606
103	$392,884	$275,932	$668,817	$114,017,674
104	$391,936	$276,881	$668,817	$113,740,793
105	$390,984	$277,833	$668,817	$113,462,960
106	$390,029	$278,788	$668,817	$113,184,173
107	$389,071	$279,746	$668,817	$112,904,427
108	$388,109	$280,708	$668,817	$112,623,719

第9年供款共

$8,025,800

第9年利息

$4,720,056

第9年共還本金

$3,305,744

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$387,144	$281,673	$668,817	$112,342,046
110	$386,176	$282,641	$668,817	$112,059,406
111	$385,204	$283,612	$668,817	$111,775,793
112	$384,229	$284,587	$668,817	$111,491,206
113	$383,251	$285,566	$668,817	$111,205,640
114	$382,269	$286,547	$668,817	$110,919,093
115	$381,284	$287,532	$668,817	$110,631,561
116	$380,296	$288,521	$668,817	$110,343,040
117	$379,304	$289,512	$668,817	$110,053,528
118	$378,309	$290,508	$668,817	$109,763,020
119	$377,310	$291,506	$668,817	$109,471,514
120	$376,308	$292,508	$668,817	$109,179,005

第10年供款共

$8,025,800

第10年利息

$4,581,086

第10年共還本金

$3,444,714

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$375,303	$293,514	$668,817	$108,885,492
122	$374,294	$294,523	$668,817	$108,590,969
123	$373,281	$295,535	$668,817	$108,295,434
124	$372,266	$296,551	$668,817	$107,998,883
125	$371,246	$297,570	$668,817	$107,701,312
126	$370,223	$298,593	$668,817	$107,402,719
127	$369,197	$299,620	$668,817	$107,103,099
128	$368,167	$300,650	$668,817	$106,802,449
129	$367,133	$301,683	$668,817	$106,500,766
130	$366,096	$302,720	$668,817	$106,198,046
131	$365,056	$303,761	$668,817	$105,894,285
132	$364,012	$304,805	$668,817	$105,589,480

第11年供款共

$8,025,800

第11年利息

$4,436,274

第11年共還本金

$3,589,525

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$362,964	$305,853	$668,817	$105,283,627
134	$361,912	$306,904	$668,817	$104,976,723
135	$360,857	$307,959	$668,817	$104,668,764
136	$359,799	$309,018	$668,817	$104,359,746
137	$358,737	$310,080	$668,817	$104,049,666
138	$357,671	$311,146	$668,817	$103,738,520
139	$356,601	$312,215	$668,817	$103,426,305
140	$355,528	$313,289	$668,817	$103,113,016
141	$354,451	$314,366	$668,817	$102,798,650
142	$353,370	$315,446	$668,817	$102,483,204
143	$352,286	$316,531	$668,817	$102,166,673
144	$351,198	$317,619	$668,817	$101,849,055

第12年供款共

$8,025,800

第12年利息

$4,285,374

第12年共還本金

$3,740,425

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$350,106	$318,711	$668,817	$101,530,344
146	$349,011	$319,806	$668,817	$101,210,538
147	$347,911	$320,905	$668,817	$100,889,633
148	$346,808	$322,009	$668,817	$100,567,624
149	$345,701	$323,115	$668,817	$100,244,509
150	$344,590	$324,226	$668,817	$99,920,283
151	$343,476	$325,341	$668,817	$99,594,942
152	$342,358	$326,459	$668,817	$99,268,483
153	$341,235	$327,581	$668,817	$98,940,902
154	$340,109	$328,707	$668,817	$98,612,195
155	$338,979	$329,837	$668,817	$98,282,357
156	$337,846	$330,971	$668,817	$97,951,386

第13年供款共

$8,025,800

第13年利息

$4,128,131

第13年共還本金

$3,897,668

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$336,708	$332,109	$668,817	$97,619,278
158	$335,566	$333,250	$668,817	$97,286,027
159	$334,421	$334,396	$668,817	$96,951,631
160	$333,271	$335,545	$668,817	$96,616,086
161	$332,118	$336,699	$668,817	$96,279,387
162	$330,960	$337,856	$668,817	$95,941,531
163	$329,799	$339,018	$668,817	$95,602,513
164	$328,634	$340,183	$668,817	$95,262,330
165	$327,464	$341,352	$668,817	$94,920,978
166	$326,291	$342,526	$668,817	$94,578,452
167	$325,113	$343,703	$668,817	$94,234,749
168	$323,932	$344,885	$668,817	$93,889,864

第14年供款共

$8,025,800

第14年利息

$3,964,277

第14年共還本金

$4,061,522

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$322,746	$346,070	$668,817	$93,543,794
170	$321,557	$347,260	$668,817	$93,196,534
171	$320,363	$348,454	$668,817	$92,848,081
172	$319,165	$349,651	$668,817	$92,498,429
173	$317,963	$350,853	$668,817	$92,147,576
174	$316,757	$352,059	$668,817	$91,795,517
175	$315,547	$353,270	$668,817	$91,442,247
176	$314,333	$354,484	$668,817	$91,087,763
177	$313,114	$355,702	$668,817	$90,732,061
178	$311,891	$356,925	$668,817	$90,375,136
179	$310,665	$358,152	$668,817	$90,016,983
180	$309,433	$359,383	$668,817	$89,657,600

第15年供款共

$8,025,800

第15年利息

$3,793,536

第15年共還本金

$4,232,264

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$308,198	$360,619	$668,817	$89,296,982
182	$306,958	$361,858	$668,817	$88,935,123
183	$305,714	$363,102	$668,817	$88,572,021
184	$304,466	$364,350	$668,817	$88,207,671
185	$303,214	$365,603	$668,817	$87,842,068
186	$301,957	$366,860	$668,817	$87,475,209
187	$300,696	$368,121	$668,817	$87,107,088
188	$299,431	$369,386	$668,817	$86,737,702
189	$298,161	$370,656	$668,817	$86,367,046
190	$296,887	$371,930	$668,817	$85,995,116
191	$295,608	$373,208	$668,817	$85,621,908
192	$294,325	$374,491	$668,817	$85,247,417

第16年供款共

$8,025,800

第16年利息

$3,615,616

第16年共還本金

$4,410,184

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$293,038	$375,779	$668,817	$84,871,638
194	$291,746	$377,070	$668,817	$84,494,568
195	$290,450	$378,367	$668,817	$84,116,201
196	$289,149	$379,667	$668,817	$83,736,534
197	$287,844	$380,972	$668,817	$83,355,561
198	$286,535	$382,282	$668,817	$82,973,280
199	$285,221	$383,596	$668,817	$82,589,684
200	$283,902	$384,915	$668,817	$82,204,769
201	$282,579	$386,238	$668,817	$81,818,531
202	$281,251	$387,565	$668,817	$81,430,966
203	$279,919	$388,898	$668,817	$81,042,068
204	$278,582	$390,235	$668,817	$80,651,834

第17年供款共

$8,025,800

第17年利息

$3,430,217

第17年共還本金

$4,595,583

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$277,241	$391,576	$668,817	$80,260,258
206	$275,895	$392,922	$668,817	$79,867,336
207	$274,544	$394,273	$668,817	$79,473,063
208	$273,189	$395,628	$668,817	$79,077,435
209	$271,829	$396,988	$668,817	$78,680,447
210	$270,464	$398,353	$668,817	$78,282,094
211	$269,095	$399,722	$668,817	$77,882,373
212	$267,721	$401,096	$668,817	$77,481,277
213	$266,342	$402,475	$668,817	$77,078,802
214	$264,958	$403,858	$668,817	$76,674,944
215	$263,570	$405,247	$668,817	$76,269,697
216	$262,177	$406,640	$668,817	$75,863,058

第18年供款共

$8,025,800

第18年利息

$3,237,023

第18年共還本金

$4,788,776

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$260,779	$408,037	$668,817	$75,455,020
218	$259,377	$409,440	$668,817	$75,045,580
219	$257,969	$410,847	$668,817	$74,634,733
220	$256,557	$412,260	$668,817	$74,222,473
221	$255,140	$413,677	$668,817	$73,808,796
222	$253,718	$415,099	$668,817	$73,393,697
223	$252,291	$416,526	$668,817	$72,977,171
224	$250,859	$417,958	$668,817	$72,559,214
225	$249,422	$419,394	$668,817	$72,139,819
226	$247,981	$420,836	$668,817	$71,718,983
227	$246,534	$422,283	$668,817	$71,296,701
228	$245,082	$423,734	$668,817	$70,872,967

第19年供款共

$8,025,800

第19年利息

$3,035,709

第19年共還本金

$4,990,091

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$243,626	$425,191	$668,817	$70,447,776
230	$242,164	$426,652	$668,817	$70,021,123
231	$240,698	$428,119	$668,817	$69,593,004
232	$239,226	$429,591	$668,817	$69,163,414
233	$237,749	$431,067	$668,817	$68,732,346
234	$236,267	$432,549	$668,817	$68,299,797
235	$234,781	$434,036	$668,817	$67,865,761
236	$233,289	$435,528	$668,817	$67,430,233
237	$231,791	$437,025	$668,817	$66,993,208
238	$230,289	$438,527	$668,817	$66,554,680
239	$228,782	$440,035	$668,817	$66,114,645
240	$227,269	$441,548	$668,817	$65,673,098

第20年供款共

$8,025,800

第20年利息

$2,825,931

第20年共還本金

$5,199,869

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$225,751	$443,065	$668,817	$65,230,032
242	$224,228	$444,588	$668,817	$64,785,444
243	$222,700	$446,117	$668,817	$64,339,327
244	$221,166	$447,650	$668,817	$63,891,677
245	$219,628	$449,189	$668,817	$63,442,488
246	$218,084	$450,733	$668,817	$62,991,755
247	$216,534	$452,282	$668,817	$62,539,473
248	$214,979	$453,837	$668,817	$62,085,635
249	$213,419	$455,397	$668,817	$61,630,238
250	$211,854	$456,963	$668,817	$61,173,276
251	$210,283	$458,533	$668,817	$60,714,742
252	$208,707	$460,110	$668,817	$60,254,632

第21年供款共

$8,025,800

第21年利息

$2,607,334

第21年共還本金

$5,418,465

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$207,125	$461,691	$668,817	$59,792,941
254	$205,538	$463,278	$668,817	$59,329,663
255	$203,946	$464,871	$668,817	$58,864,792
256	$202,348	$466,469	$668,817	$58,398,323
257	$200,744	$468,072	$668,817	$57,930,250
258	$199,135	$469,681	$668,817	$57,460,569
259	$197,521	$471,296	$668,817	$56,989,273
260	$195,901	$472,916	$668,817	$56,516,357
261	$194,275	$474,542	$668,817	$56,041,815
262	$192,644	$476,173	$668,817	$55,565,643
263	$191,007	$477,810	$668,817	$55,087,833
264	$189,364	$479,452	$668,817	$54,608,381

第22年供款共

$8,025,800

第22年利息

$2,379,548

第22年共還本金

$5,646,252

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$187,716	$481,100	$668,817	$54,127,280
266	$186,063	$482,754	$668,817	$53,644,526
267	$184,403	$484,414	$668,817	$53,160,113
268	$182,738	$486,079	$668,817	$52,674,034
269	$181,067	$487,750	$668,817	$52,186,284
270	$179,390	$489,426	$668,817	$51,696,858
271	$177,708	$491,109	$668,817	$51,205,749
272	$176,020	$492,797	$668,817	$50,712,952
273	$174,326	$494,491	$668,817	$50,218,462
274	$172,626	$496,191	$668,817	$49,722,271
275	$170,920	$497,896	$668,817	$49,224,375
276	$169,209	$499,608	$668,817	$48,724,767

第23年供款共

$8,025,800

第23年利息

$2,142,186

第23年共還本金

$5,883,614

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$167,491	$501,325	$668,817	$48,223,441
278	$165,768	$503,049	$668,817	$47,720,393
279	$164,039	$504,778	$668,817	$47,215,615
280	$162,304	$506,513	$668,817	$46,709,102
281	$160,563	$508,254	$668,817	$46,200,848
282	$158,815	$510,001	$668,817	$45,690,847
283	$157,062	$511,754	$668,817	$45,179,092
284	$155,303	$513,514	$668,817	$44,665,579
285	$153,538	$515,279	$668,817	$44,150,300
286	$151,767	$517,050	$668,817	$43,633,250
287	$149,989	$518,827	$668,817	$43,114,423
288	$148,206	$520,611	$668,817	$42,593,812

第24年供款共

$8,025,800

第24年利息

$1,894,845

第24年共還本金

$6,130,954

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$146,416	$522,400	$668,817	$42,071,412
290	$144,620	$524,196	$668,817	$41,547,216
291	$142,819	$525,998	$668,817	$41,021,218
292	$141,010	$527,806	$668,817	$40,493,411
293	$139,196	$529,621	$668,817	$39,963,791
294	$137,376	$531,441	$668,817	$39,432,350
295	$135,549	$533,268	$668,817	$38,899,082
296	$133,716	$535,101	$668,817	$38,363,981
297	$131,876	$536,940	$668,817	$37,827,040
298	$130,030	$538,786	$668,817	$37,288,254
299	$128,178	$540,638	$668,817	$36,747,616
300	$126,320	$542,497	$668,817	$36,205,119

第25年供款共

$8,025,800

第25年利息

$1,637,107

第25年共還本金

$6,388,693

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$124,455	$544,362	$668,817	$35,660,758
302	$122,584	$546,233	$668,817	$35,114,525
303	$120,706	$548,110	$668,817	$34,566,414
304	$118,822	$549,995	$668,817	$34,016,420
305	$116,931	$551,885	$668,817	$33,464,535
306	$115,034	$553,782	$668,817	$32,910,752
307	$113,131	$555,686	$668,817	$32,355,066
308	$111,221	$557,596	$668,817	$31,797,470
309	$109,304	$559,513	$668,817	$31,237,958
310	$107,380	$561,436	$668,817	$30,676,521
311	$105,451	$563,366	$668,817	$30,113,155
312	$103,514	$565,303	$668,817	$29,547,853

第26年供款共

$8,025,800

第26年利息

$1,368,533

第26年共還本金

$6,657,267

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$101,571	$567,246	$668,817	$28,980,607
314	$99,621	$569,196	$668,817	$28,411,411
315	$97,664	$571,152	$668,817	$27,840,259
316	$95,701	$573,116	$668,817	$27,267,143
317	$93,731	$575,086	$668,817	$26,692,057
318	$91,754	$577,063	$668,817	$26,114,994
319	$89,770	$579,046	$668,817	$25,535,948
320	$87,780	$581,037	$668,817	$24,954,911
321	$85,783	$583,034	$668,817	$24,371,877
322	$83,778	$585,038	$668,817	$23,786,839
323	$81,767	$587,049	$668,817	$23,199,789
324	$79,749	$589,067	$668,817	$22,610,722

第27年供款共

$8,025,800

第27年利息

$1,088,669

第27年共還本金

$6,937,131

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$77,724	$591,092	$668,817	$22,019,630
326	$75,692	$593,124	$668,817	$21,426,506
327	$73,654	$595,163	$668,817	$20,831,343
328	$71,608	$597,209	$668,817	$20,234,134
329	$69,555	$599,262	$668,817	$19,634,872
330	$67,495	$601,322	$668,817	$19,033,550
331	$65,428	$603,389	$668,817	$18,430,161
332	$63,354	$605,463	$668,817	$17,824,698
333	$61,272	$607,544	$668,817	$17,217,154
334	$59,184	$609,633	$668,817	$16,607,521
335	$57,088	$611,728	$668,817	$15,995,793
336	$54,986	$613,831	$668,817	$15,381,962

第28年供款共

$8,025,800

第28年利息

$797,040

第28年共還本金

$7,228,760

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$52,875	$615,941	$668,817	$14,766,021
338	$50,758	$618,058	$668,817	$14,147,962
339	$48,634	$620,183	$668,817	$13,527,779
340	$46,502	$622,315	$668,817	$12,905,465
341	$44,363	$624,454	$668,817	$12,281,011
342	$42,216	$626,601	$668,817	$11,654,410
343	$40,062	$628,755	$668,817	$11,025,655
344	$37,901	$630,916	$668,817	$10,394,739
345	$35,732	$633,085	$668,817	$9,761,655
346	$33,556	$635,261	$668,817	$9,126,394
347	$31,372	$637,445	$668,817	$8,488,949
348	$29,181	$639,636	$668,817	$7,849,313

第29年供款共

$8,025,800

第29年利息

$493,151

第29年共還本金

$7,532,649

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$26,982	$641,835	$668,817	$7,207,479
350	$24,776	$644,041	$668,817	$6,563,438
351	$22,562	$646,255	$668,817	$5,917,183
352	$20,340	$648,476	$668,817	$5,268,706
353	$18,111	$650,705	$668,817	$4,618,001
354	$15,874	$652,942	$668,817	$3,965,059
355	$13,630	$655,187	$668,817	$3,309,872
356	$11,378	$657,439	$668,817	$2,652,433
357	$9,118	$659,699	$668,817	$1,992,734
358	$6,850	$661,967	$668,817	$1,330,768
359	$4,575	$664,242	$668,817	$666,525
360	$2,291	$666,525	$668,817	$0

第30年供款共

$8,025,800

第30年利息

$176,486

第30年共還本金

$7,849,313

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$344,858,988

免责声明

笋盘推介

按揭保险费
info