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$431,820,906

每月供款
$837,475

首期

$115,200,000

总贷款额

$172,800,000

總利息

$128,690,906

印花税

$12,240,000

其他

$2,890,000

置业成本总预算

HK$130,330,000

$1,674,949

置业成本总预算

HK$130,330,000

首期

$115,200,000
印花税

$12,240,000
- AVD
  
  $12,240,000
律师费

$ 10,000
代理佣金

$2,880,000
按揭保险费

不适用

$1,674,949

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	$1,034,199	$794,697	$651,236	$555,793
1.500	$1,072,644	$833,838	$691,090	$596,368
2.000	$1,111,983	$874,166	$732,420	$638,702
2.500	$1,152,212	$915,672	$775,210	$682,769
3.000	$1,193,325	$958,345	$819,437	$728,532
3.500	$1,235,317	$1,002,170	$865,078	$775,949
4.000	$1,278,181	$1,047,134	$912,102	$824,974
4.125	$1,289,032	$1,058,551	$924,071	$837,475
4.500	$1,321,908	$1,093,218	$960,479	$875,552
5.000	$1,366,491	$1,140,404	$1,010,172	$927,628
5.500	$1,411,920	$1,188,669	$1,061,143	$981,139
6.000	$1,458,185	$1,237,993	$1,113,353	$1,036,023

每月供款$837,475

年期

30年

贷款金额

$172,800,000

總利息

$128,690,906

总贷款连利息

$301,490,906

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$594,000	$243,475	$837,475	$172,556,525
2	$593,163	$244,312	$837,475	$172,312,214
3	$592,323	$245,152	$837,475	$172,067,062
4	$591,481	$245,994	$837,475	$171,821,068
5	$590,635	$246,840	$837,475	$171,574,228
6	$589,786	$247,688	$837,475	$171,326,540
7	$588,935	$248,540	$837,475	$171,078,000
8	$588,081	$249,394	$837,475	$170,828,606
9	$587,223	$250,251	$837,475	$170,578,354
10	$586,363	$251,112	$837,475	$170,327,243
11	$585,500	$251,975	$837,475	$170,075,268
12	$584,634	$252,841	$837,475	$169,822,427

第1年供款共

$10,049,697

第1年利息

$7,072,124

第1年共還本金

$2,977,573

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$583,765	$253,710	$837,475	$169,568,717
14	$582,892	$254,582	$837,475	$169,314,135
15	$582,017	$255,457	$837,475	$169,058,677
16	$581,139	$256,336	$837,475	$168,802,342
17	$580,258	$257,217	$837,475	$168,545,125
18	$579,374	$258,101	$837,475	$168,287,024
19	$578,487	$258,988	$837,475	$168,028,036
20	$577,596	$259,878	$837,475	$167,768,158
21	$576,703	$260,772	$837,475	$167,507,386
22	$575,807	$261,668	$837,475	$167,245,718
23	$574,907	$262,568	$837,475	$166,983,150
24	$574,005	$263,470	$837,475	$166,719,680

第2年供款共

$10,049,697

第2年利息

$6,946,950

第2年共還本金

$3,102,747

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$573,099	$264,376	$837,475	$166,455,304
26	$572,190	$265,285	$837,475	$166,190,020
27	$571,278	$266,197	$837,475	$165,923,823
28	$570,363	$267,112	$837,475	$165,656,711
29	$569,445	$268,030	$837,475	$165,388,682
30	$568,524	$268,951	$837,475	$165,119,731
31	$567,599	$269,876	$837,475	$164,849,855
32	$566,671	$270,803	$837,475	$164,579,051
33	$565,740	$271,734	$837,475	$164,307,317
34	$564,806	$272,668	$837,475	$164,034,649
35	$563,869	$273,606	$837,475	$163,761,043
36	$562,929	$274,546	$837,475	$163,486,497

第3年供款共

$10,049,697

第3年利息

$6,816,514

第3年共還本金

$3,233,183

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$561,985	$275,490	$837,475	$163,211,007
38	$561,038	$276,437	$837,475	$162,934,570
39	$560,088	$277,387	$837,475	$162,657,183
40	$559,134	$278,341	$837,475	$162,378,842
41	$558,177	$279,297	$837,475	$162,099,545
42	$557,217	$280,258	$837,475	$161,819,287
43	$556,254	$281,221	$837,475	$161,538,067
44	$555,287	$282,188	$837,475	$161,255,879
45	$554,317	$283,158	$837,475	$160,972,721
46	$553,344	$284,131	$837,475	$160,688,590
47	$552,367	$285,108	$837,475	$160,403,483
48	$551,387	$286,088	$837,475	$160,117,395

第4年供款共

$10,049,697

第4年利息

$6,680,594

第4年共還本金

$3,369,102

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$550,404	$287,071	$837,475	$159,830,324
50	$549,417	$288,058	$837,475	$159,542,266
51	$548,427	$289,048	$837,475	$159,253,217
52	$547,433	$290,042	$837,475	$158,963,176
53	$546,436	$291,039	$837,475	$158,672,137
54	$545,435	$292,039	$837,475	$158,380,097
55	$544,432	$293,043	$837,475	$158,087,054
56	$543,424	$294,050	$837,475	$157,793,004
57	$542,413	$295,061	$837,475	$157,497,943
58	$541,399	$296,076	$837,475	$157,201,867
59	$540,381	$297,093	$837,475	$156,904,774
60	$539,360	$298,115	$837,475	$156,606,659

第5年供款共

$10,049,697

第5年利息

$6,538,961

第5年共還本金

$3,510,736

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$538,335	$299,139	$837,475	$156,307,520
62	$537,307	$300,168	$837,475	$156,007,352
63	$536,275	$301,199	$837,475	$155,706,153
64	$535,240	$302,235	$837,475	$155,403,918
65	$534,201	$303,274	$837,475	$155,100,644
66	$533,158	$304,316	$837,475	$154,796,328
67	$532,112	$305,362	$837,475	$154,490,965
68	$531,063	$306,412	$837,475	$154,184,553
69	$530,009	$307,465	$837,475	$153,877,088
70	$528,952	$308,522	$837,475	$153,568,566
71	$527,892	$309,583	$837,475	$153,258,983
72	$526,828	$310,647	$837,475	$152,948,336

第6年供款共

$10,049,697

第6年利息

$6,391,374

第6年共還本金

$3,658,323

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$525,760	$311,715	$837,475	$152,636,621
74	$524,688	$312,786	$837,475	$152,323,835
75	$523,613	$313,862	$837,475	$152,009,973
76	$522,534	$314,940	$837,475	$151,695,033
77	$521,452	$316,023	$837,475	$151,379,010
78	$520,365	$317,109	$837,475	$151,061,900
79	$519,275	$318,199	$837,475	$150,743,701
80	$518,181	$319,293	$837,475	$150,424,408
81	$517,084	$320,391	$837,475	$150,104,017
82	$515,983	$321,492	$837,475	$149,782,525
83	$514,877	$322,597	$837,475	$149,459,927
84	$513,769	$323,706	$837,475	$149,136,221

第7年供款共

$10,049,697

第7年利息

$6,237,582

第7年共還本金

$3,812,115

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$512,656	$324,819	$837,475	$148,811,402
86	$511,539	$325,936	$837,475	$148,485,467
87	$510,419	$327,056	$837,475	$148,158,411
88	$509,295	$328,180	$837,475	$147,830,230
89	$508,166	$329,308	$837,475	$147,500,922
90	$507,034	$330,440	$837,475	$147,170,482
91	$505,899	$331,576	$837,475	$146,838,906
92	$504,759	$332,716	$837,475	$146,506,190
93	$503,615	$333,860	$837,475	$146,172,330
94	$502,467	$335,007	$837,475	$145,837,322
95	$501,316	$336,159	$837,475	$145,501,164
96	$500,160	$337,314	$837,475	$145,163,849

第8年供款共

$10,049,697

第8年利息

$6,077,325

第8年共還本金

$3,972,372

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$499,001	$338,474	$837,475	$144,825,375
98	$497,837	$339,638	$837,475	$144,485,738
99	$496,670	$340,805	$837,475	$144,144,933
100	$495,498	$341,977	$837,475	$143,802,956
101	$494,323	$343,152	$837,475	$143,459,804
102	$493,143	$344,332	$837,475	$143,115,472
103	$491,959	$345,515	$837,475	$142,769,957
104	$490,772	$346,703	$837,475	$142,423,254
105	$489,580	$347,895	$837,475	$142,075,359
106	$488,384	$349,091	$837,475	$141,726,268
107	$487,184	$350,291	$837,475	$141,375,978
108	$485,980	$351,495	$837,475	$141,024,483

第9年供款共

$10,049,697

第9年利息

$5,910,331

第9年共還本金

$4,139,366

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$484,772	$352,703	$837,475	$140,671,780
110	$483,559	$353,915	$837,475	$140,317,864
111	$482,343	$355,132	$837,475	$139,962,732
112	$481,122	$356,353	$837,475	$139,606,379
113	$479,897	$357,578	$837,475	$139,248,802
114	$478,668	$358,807	$837,475	$138,889,995
115	$477,434	$360,040	$837,475	$138,529,954
116	$476,197	$361,278	$837,475	$138,168,676
117	$474,955	$362,520	$837,475	$137,806,156
118	$473,709	$363,766	$837,475	$137,442,390
119	$472,458	$365,017	$837,475	$137,077,374
120	$471,203	$366,271	$837,475	$136,711,102

第10年供款共

$10,049,697

第10年利息

$5,736,316

第10年共還本金

$4,313,380

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$469,944	$367,530	$837,475	$136,343,572
122	$468,681	$368,794	$837,475	$135,974,778
123	$467,413	$370,061	$837,475	$135,604,717
124	$466,141	$371,334	$837,475	$135,233,383
125	$464,865	$372,610	$837,475	$134,860,773
126	$463,584	$373,891	$837,475	$134,486,883
127	$462,299	$375,176	$837,475	$134,111,707
128	$461,009	$376,466	$837,475	$133,735,241
129	$459,715	$377,760	$837,475	$133,357,481
130	$458,416	$379,058	$837,475	$132,978,423
131	$457,113	$380,361	$837,475	$132,598,061
132	$455,806	$381,669	$837,475	$132,216,392

第11年供款共

$10,049,697

第11年利息

$5,554,987

第11年共還本金

$4,494,710

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$454,494	$382,981	$837,475	$131,833,411
134	$453,177	$384,297	$837,475	$131,449,114
135	$451,856	$385,618	$837,475	$131,063,496
136	$450,531	$386,944	$837,475	$130,676,552
137	$449,201	$388,274	$837,475	$130,288,278
138	$447,866	$389,609	$837,475	$129,898,669
139	$446,527	$390,948	$837,475	$129,507,721
140	$445,183	$392,292	$837,475	$129,115,429
141	$443,834	$393,640	$837,475	$128,721,788
142	$442,481	$394,994	$837,475	$128,326,795
143	$441,123	$396,351	$837,475	$127,930,443
144	$439,761	$397,714	$837,475	$127,532,729

第12年供款共

$10,049,697

第12年利息

$5,366,034

第12年共還本金

$4,683,663

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$438,394	$399,081	$837,475	$127,133,648
146	$437,022	$400,453	$837,475	$126,733,196
147	$435,645	$401,829	$837,475	$126,331,366
148	$434,264	$403,211	$837,475	$125,928,156
149	$432,878	$404,597	$837,475	$125,523,559
150	$431,487	$405,988	$837,475	$125,117,571
151	$430,092	$407,383	$837,475	$124,710,188
152	$428,691	$408,783	$837,475	$124,301,405
153	$427,286	$410,189	$837,475	$123,891,216
154	$425,876	$411,599	$837,475	$123,479,618
155	$424,461	$413,014	$837,475	$123,066,604
156	$423,041	$414,433	$837,475	$122,652,171

第13年供款共

$10,049,697

第13年利息

$5,169,138

第13年共還本金

$4,880,559

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$421,617	$415,858	$837,475	$122,236,313
158	$420,187	$417,287	$837,475	$121,819,025
159	$418,753	$418,722	$837,475	$121,400,304
160	$417,314	$420,161	$837,475	$120,980,142
161	$415,869	$421,605	$837,475	$120,558,537
162	$414,420	$423,055	$837,475	$120,135,482
163	$412,966	$424,509	$837,475	$119,710,973
164	$411,506	$425,968	$837,475	$119,285,005
165	$410,042	$427,433	$837,475	$118,857,572
166	$408,573	$428,902	$837,475	$118,428,670
167	$407,099	$430,376	$837,475	$117,998,294
168	$405,619	$431,856	$837,475	$117,566,439

第14年供款共

$10,049,697

第14年利息

$4,963,965

第14年共還本金

$5,085,732

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$404,135	$433,340	$837,475	$117,133,099
170	$402,645	$434,830	$837,475	$116,698,269
171	$401,150	$436,324	$837,475	$116,261,944
172	$399,650	$437,824	$837,475	$115,824,120
173	$398,145	$439,329	$837,475	$115,384,791
174	$396,635	$440,840	$837,475	$114,943,951
175	$395,120	$442,355	$837,475	$114,501,596
176	$393,599	$443,876	$837,475	$114,057,721
177	$392,073	$445,401	$837,475	$113,612,320
178	$390,542	$446,932	$837,475	$113,165,387
179	$389,006	$448,469	$837,475	$112,716,918
180	$387,464	$450,010	$837,475	$112,266,908

第15年供款共

$10,049,697

第15年利息

$4,750,166

第15年共還本金

$5,299,531

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$385,917	$451,557	$837,475	$111,815,351
182	$384,365	$453,109	$837,475	$111,362,241
183	$382,808	$454,667	$837,475	$110,907,574
184	$381,245	$456,230	$837,475	$110,451,344
185	$379,676	$457,798	$837,475	$109,993,546
186	$378,103	$459,372	$837,475	$109,534,174
187	$376,524	$460,951	$837,475	$109,073,223
188	$374,939	$462,536	$837,475	$108,610,688
189	$373,349	$464,125	$837,475	$108,146,562
190	$371,754	$465,721	$837,475	$107,680,841
191	$370,153	$467,322	$837,475	$107,213,519
192	$368,546	$468,928	$837,475	$106,744,591

第16年供款共

$10,049,697

第16年利息

$4,527,380

第16年共還本金

$5,522,317

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$366,935	$470,540	$837,475	$106,274,051
194	$365,317	$472,158	$837,475	$105,801,893
195	$363,694	$473,781	$837,475	$105,328,112
196	$362,065	$475,409	$837,475	$104,852,703
197	$360,431	$477,044	$837,475	$104,375,660
198	$358,791	$478,683	$837,475	$103,896,976
199	$357,146	$480,329	$837,475	$103,416,647
200	$355,495	$481,980	$837,475	$102,934,667
201	$353,838	$483,637	$837,475	$102,451,030
202	$352,175	$485,299	$837,475	$101,965,731
203	$350,507	$486,968	$837,475	$101,478,764
204	$348,833	$488,641	$837,475	$100,990,122

第17年供款共

$10,049,697

第17年利息

$4,295,228

第17年共還本金

$5,754,469

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$347,154	$490,321	$837,475	$100,499,801
206	$345,468	$492,007	$837,475	$100,007,794
207	$343,777	$493,698	$837,475	$99,514,096
208	$342,080	$495,395	$837,475	$99,018,701
209	$340,377	$497,098	$837,475	$98,521,603
210	$338,668	$498,807	$837,475	$98,022,797
211	$336,953	$500,521	$837,475	$97,522,275
212	$335,233	$502,242	$837,475	$97,020,033
213	$333,506	$503,968	$837,475	$96,516,065
214	$331,774	$505,701	$837,475	$96,010,364
215	$330,036	$507,439	$837,475	$95,502,925
216	$328,291	$509,183	$837,475	$94,993,742

第18年供款共

$10,049,697

第18年利息

$4,053,316

第18年共還本金

$5,996,380

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$326,541	$510,934	$837,475	$94,482,808
218	$324,785	$512,690	$837,475	$93,970,118
219	$323,022	$514,452	$837,475	$93,455,665
220	$321,254	$516,221	$837,475	$92,939,444
221	$319,479	$517,995	$837,475	$92,421,449
222	$317,699	$519,776	$837,475	$91,901,673
223	$315,912	$521,563	$837,475	$91,380,110
224	$314,119	$523,356	$837,475	$90,856,755
225	$312,320	$525,155	$837,475	$90,331,600
226	$310,515	$526,960	$837,475	$89,804,640
227	$308,703	$528,771	$837,475	$89,275,869
228	$306,886	$530,589	$837,475	$88,745,280

第19年供款共

$10,049,697

第19年利息

$3,801,235

第19年共還本金

$6,248,462

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$305,062	$532,413	$837,475	$88,212,867
230	$303,232	$534,243	$837,475	$87,678,624
231	$301,395	$536,079	$837,475	$87,142,545
232	$299,552	$537,922	$837,475	$86,604,622
233	$297,703	$539,771	$837,475	$86,064,851
234	$295,848	$541,627	$837,475	$85,523,224
235	$293,986	$543,489	$837,475	$84,979,736
236	$292,118	$545,357	$837,475	$84,434,379
237	$290,243	$547,232	$837,475	$83,887,147
238	$288,362	$549,113	$837,475	$83,338,034
239	$286,474	$551,000	$837,475	$82,787,034
240	$284,580	$552,894	$837,475	$82,234,140

第20年供款共

$10,049,697

第20年利息

$3,538,557

第20年共還本金

$6,511,140

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$282,680	$554,795	$837,475	$81,679,345
242	$280,773	$556,702	$837,475	$81,122,643
243	$278,859	$558,616	$837,475	$80,564,027
244	$276,939	$560,536	$837,475	$80,003,491
245	$275,012	$562,463	$837,475	$79,441,029
246	$273,079	$564,396	$837,475	$78,876,633
247	$271,138	$566,336	$837,475	$78,310,296
248	$269,192	$568,283	$837,475	$77,742,013
249	$267,238	$570,237	$837,475	$77,171,777
250	$265,278	$572,197	$837,475	$76,599,580
251	$263,311	$574,164	$837,475	$76,025,416
252	$261,337	$576,137	$837,475	$75,449,279

第21年供款共

$10,049,697

第21年利息

$3,264,836

第21年共還本金

$6,784,861

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$259,357	$578,118	$837,475	$74,871,161
254	$257,370	$580,105	$837,475	$74,291,056
255	$255,376	$582,099	$837,475	$73,708,957
256	$253,375	$584,100	$837,475	$73,124,856
257	$251,367	$586,108	$837,475	$72,538,748
258	$249,352	$588,123	$837,475	$71,950,626
259	$247,330	$590,144	$837,475	$71,360,481
260	$245,302	$592,173	$837,475	$70,768,308
261	$243,266	$594,209	$837,475	$70,174,099
262	$241,223	$596,251	$837,475	$69,577,848
263	$239,174	$598,301	$837,475	$68,979,547
264	$237,117	$600,358	$837,475	$68,379,190

第22年供款共

$10,049,697

第22年利息

$2,979,608

第22年共還本金

$7,070,089

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$235,053	$602,421	$837,475	$67,776,768
266	$232,983	$604,492	$837,475	$67,172,276
267	$230,905	$606,570	$837,475	$66,565,706
268	$228,820	$608,655	$837,475	$65,957,051
269	$226,727	$610,747	$837,475	$65,346,304
270	$224,628	$612,847	$837,475	$64,733,457
271	$222,521	$614,953	$837,475	$64,118,503
272	$220,407	$617,067	$837,475	$63,501,436
273	$218,286	$619,189	$837,475	$62,882,247
274	$216,158	$621,317	$837,475	$62,260,930
275	$214,022	$623,453	$837,475	$61,637,478
276	$211,879	$625,596	$837,475	$61,011,882

第23年供款共

$10,049,697

第23年利息

$2,682,389

第23年共還本金

$7,367,308

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$209,728	$627,746	$837,475	$60,384,135
278	$207,570	$629,904	$837,475	$59,754,231
279	$205,405	$632,070	$837,475	$59,122,162
280	$203,232	$634,242	$837,475	$58,487,919
281	$201,052	$636,423	$837,475	$57,851,497
282	$198,865	$638,610	$837,475	$57,212,886
283	$196,669	$640,805	$837,475	$56,572,081
284	$194,467	$643,008	$837,475	$55,929,073
285	$192,256	$645,219	$837,475	$55,283,854
286	$190,038	$647,436	$837,475	$54,636,418
287	$187,813	$649,662	$837,475	$53,986,756
288	$185,579	$651,895	$837,475	$53,334,860

第24年供款共

$10,049,697

第24年利息

$2,372,676

第24年共還本金

$7,677,021

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$183,339	$654,136	$837,475	$52,680,724
290	$181,090	$656,385	$837,475	$52,024,340
291	$178,834	$658,641	$837,475	$51,365,699
292	$176,570	$660,905	$837,475	$50,704,793
293	$174,298	$663,177	$837,475	$50,041,616
294	$172,018	$665,457	$837,475	$49,376,160
295	$169,731	$667,744	$837,475	$48,708,415
296	$167,435	$670,040	$837,475	$48,038,376
297	$165,132	$672,343	$837,475	$47,366,033
298	$162,821	$674,654	$837,475	$46,691,379
299	$160,502	$676,973	$837,475	$46,014,406
300	$158,175	$679,300	$837,475	$45,335,106

第25年供款共

$10,049,697

第25年利息

$2,049,942

第25年共還本金

$7,999,755

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$155,839	$681,635	$837,475	$44,653,470
302	$153,496	$683,978	$837,475	$43,969,492
303	$151,145	$686,330	$837,475	$43,283,162
304	$148,786	$688,689	$837,475	$42,594,474
305	$146,419	$691,056	$837,475	$41,903,417
306	$144,043	$693,432	$837,475	$41,209,986
307	$141,659	$695,815	$837,475	$40,514,170
308	$139,267	$698,207	$837,475	$39,815,963
309	$136,867	$700,607	$837,475	$39,115,356
310	$134,459	$703,016	$837,475	$38,412,340
311	$132,042	$705,432	$837,475	$37,706,907
312	$129,617	$707,857	$837,475	$36,999,050

第26年供款共

$10,049,697

第26年利息

$1,713,641

第26年共還本金

$8,336,056

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$127,184	$710,291	$837,475	$36,288,760
314	$124,743	$712,732	$837,475	$35,576,028
315	$122,293	$715,182	$837,475	$34,860,845
316	$119,834	$717,641	$837,475	$34,143,205
317	$117,367	$720,107	$837,475	$33,423,097
318	$114,892	$722,583	$837,475	$32,700,515
319	$112,408	$725,067	$837,475	$31,975,448
320	$109,916	$727,559	$837,475	$31,247,889
321	$107,415	$730,060	$837,475	$30,517,829
322	$104,905	$732,570	$837,475	$29,785,259
323	$102,387	$735,088	$837,475	$29,050,171
324	$99,860	$737,615	$837,475	$28,312,556

第27年供款共

$10,049,697

第27年利息

$1,363,203

第27年共還本金

$8,686,494

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$97,324	$740,150	$837,475	$27,572,406
326	$94,780	$742,695	$837,475	$26,829,711
327	$92,227	$745,248	$837,475	$26,084,464
328	$89,665	$747,809	$837,475	$25,336,654
329	$87,095	$750,380	$837,475	$24,586,274
330	$84,515	$752,959	$837,475	$23,833,315
331	$81,927	$755,548	$837,475	$23,077,767
332	$79,330	$758,145	$837,475	$22,319,622
333	$76,724	$760,751	$837,475	$21,558,871
334	$74,109	$763,366	$837,475	$20,795,505
335	$71,485	$765,990	$837,475	$20,029,515
336	$68,851	$768,623	$837,475	$19,260,892

第28年供款共

$10,049,697

第28年利息

$998,032

第28年共還本金

$9,051,665

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$66,209	$771,265	$837,475	$18,489,626
338	$63,558	$773,917	$837,475	$17,715,710
339	$60,898	$776,577	$837,475	$16,939,133
340	$58,228	$779,246	$837,475	$16,159,886
341	$55,550	$781,925	$837,475	$15,377,961
342	$52,862	$784,613	$837,475	$14,593,348
343	$50,165	$787,310	$837,475	$13,806,038
344	$47,458	$790,016	$837,475	$13,016,021
345	$44,743	$792,732	$837,475	$12,223,289
346	$42,018	$795,457	$837,475	$11,427,832
347	$39,283	$798,192	$837,475	$10,629,640
348	$36,539	$800,935	$837,475	$9,828,705

第29年供款共

$10,049,697

第29年利息

$617,510

第29年共還本金

$9,432,186

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$33,786	$803,689	$837,475	$9,025,017
350	$31,023	$806,451	$837,475	$8,218,565
351	$28,251	$809,223	$837,475	$7,409,342
352	$25,470	$812,005	$837,475	$6,597,337
353	$22,678	$814,796	$837,475	$5,782,540
354	$19,877	$817,597	$837,475	$4,964,943
355	$17,067	$820,408	$837,475	$4,144,535
356	$14,247	$823,228	$837,475	$3,321,307
357	$11,417	$826,058	$837,475	$2,495,250
358	$8,577	$828,897	$837,475	$1,666,352
359	$5,728	$831,747	$837,475	$834,606
360	$2,869	$834,606	$837,475	$0

第30年供款共

$10,049,697

第30年利息

$220,992

第30年共還本金

$9,828,705

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$431,820,906

免责声明

笋盘推介

按揭保险费
info