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$524,780,198

每月供款
$1,017,765

首期

$140,000,000

总贷款额

$210,000,000

總利息

$156,395,198

印花税

$14,875,000

其他

$3,510,000

置业成本总预算

HK$158,385,000

$2,035,529

置业成本总预算

HK$158,385,000

首期

$140,000,000
印花税

$14,875,000
- AVD
  
  $14,875,000
律师费

$ 10,000
代理佣金

$3,500,000
按揭保险费

不适用

$2,035,529

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	$1,256,838	$965,778	$791,432	$675,443
1.500	$1,303,560	$1,013,345	$839,866	$724,752
2.000	$1,351,368	$1,062,355	$890,094	$776,201
2.500	$1,400,257	$1,112,796	$942,095	$829,754
3.000	$1,450,221	$1,164,655	$995,844	$885,368
3.500	$1,501,253	$1,217,915	$1,051,309	$942,994
4.000	$1,553,345	$1,272,559	$1,108,457	$1,002,572
4.125	$1,566,532	$1,286,433	$1,123,003	$1,017,764
4.500	$1,606,486	$1,328,564	$1,167,248	$1,064,039
5.000	$1,660,667	$1,385,907	$1,227,639	$1,127,325
5.500	$1,715,875	$1,444,563	$1,289,584	$1,192,357
6.000	$1,772,099	$1,504,505	$1,353,033	$1,259,056

每月供款$1,017,765

年期

30年

贷款金额

$210,000,000

總利息

$156,395,198

总贷款连利息

$366,395,198

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$721,875	$295,889	$1,017,764	$209,704,111
2	$720,858	$296,907	$1,017,764	$209,407,204
3	$719,837	$297,927	$1,017,764	$209,109,277
4	$718,813	$298,951	$1,017,764	$208,810,326
5	$717,785	$299,979	$1,017,764	$208,510,347
6	$716,754	$301,010	$1,017,764	$208,209,336
7	$715,720	$302,045	$1,017,764	$207,907,292
8	$714,681	$303,083	$1,017,764	$207,604,208
9	$713,639	$304,125	$1,017,764	$207,300,084
10	$712,594	$305,170	$1,017,764	$206,994,913
11	$711,545	$306,219	$1,017,764	$206,688,694
12	$710,492	$307,272	$1,017,764	$206,381,422

第1年供款共

$12,213,173

第1年利息

$8,594,595

第1年共還本金

$3,618,578

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$709,436	$308,328	$1,017,764	$206,073,093
14	$708,376	$309,388	$1,017,764	$205,763,705
15	$707,313	$310,452	$1,017,764	$205,453,253
16	$706,246	$311,519	$1,017,764	$205,141,735
17	$705,175	$312,590	$1,017,764	$204,829,145
18	$704,100	$313,664	$1,017,764	$204,515,481
19	$703,022	$314,742	$1,017,764	$204,200,738
20	$701,940	$315,824	$1,017,764	$203,884,914
21	$700,854	$316,910	$1,017,764	$203,568,004
22	$699,765	$317,999	$1,017,764	$203,250,004
23	$698,672	$319,093	$1,017,764	$202,930,912
24	$697,575	$320,189	$1,017,764	$202,610,722

第2年供款共

$12,213,173

第2年利息

$8,442,474

第2年共還本金

$3,770,699

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$696,474	$321,290	$1,017,764	$202,289,432
26	$695,370	$322,395	$1,017,764	$201,967,038
27	$694,262	$323,503	$1,017,764	$201,643,535
28	$693,150	$324,615	$1,017,764	$201,318,920
29	$692,034	$325,731	$1,017,764	$200,993,190
30	$690,914	$326,850	$1,017,764	$200,666,339
31	$689,791	$327,974	$1,017,764	$200,338,365
32	$688,663	$329,101	$1,017,764	$200,009,264
33	$687,532	$330,233	$1,017,764	$199,679,031
34	$686,397	$331,368	$1,017,764	$199,347,664
35	$685,258	$332,507	$1,017,764	$199,015,157
36	$684,115	$333,650	$1,017,764	$198,681,507

第3年供款共

$12,213,173

第3年利息

$8,283,958

第3年共還本金

$3,929,215

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$682,968	$334,797	$1,017,764	$198,346,710
38	$681,817	$335,948	$1,017,764	$198,010,763
39	$680,662	$337,102	$1,017,764	$197,673,660
40	$679,503	$338,261	$1,017,764	$197,335,399
41	$678,340	$339,424	$1,017,764	$196,995,975
42	$677,174	$340,591	$1,017,764	$196,655,384
43	$676,003	$341,762	$1,017,764	$196,313,623
44	$674,828	$342,936	$1,017,764	$195,970,686
45	$673,649	$344,115	$1,017,764	$195,626,571
46	$672,466	$345,298	$1,017,764	$195,281,273
47	$671,279	$346,485	$1,017,764	$194,934,788
48	$670,088	$347,676	$1,017,764	$194,587,112

第4年供款共

$12,213,173

第4年利息

$8,118,778

第4年共還本金

$4,094,395

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$668,893	$348,871	$1,017,764	$194,238,240
50	$667,694	$350,070	$1,017,764	$193,888,170
51	$666,491	$351,274	$1,017,764	$193,536,896
52	$665,283	$352,481	$1,017,764	$193,184,415
53	$664,071	$353,693	$1,017,764	$192,830,722
54	$662,856	$354,909	$1,017,764	$192,475,813
55	$661,636	$356,129	$1,017,764	$192,119,684
56	$660,411	$357,353	$1,017,764	$191,762,331
57	$659,183	$358,581	$1,017,764	$191,403,750
58	$657,950	$359,814	$1,017,764	$191,043,936
59	$656,714	$361,051	$1,017,764	$190,682,885
60	$655,472	$362,292	$1,017,764	$190,320,593

第5年供款共

$12,213,173

第5年利息

$7,946,654

第5年共還本金

$4,266,519

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$654,227	$363,537	$1,017,764	$189,957,055
62	$652,977	$364,787	$1,017,764	$189,592,268
63	$651,723	$366,041	$1,017,764	$189,226,227
64	$650,465	$367,299	$1,017,764	$188,858,928
65	$649,203	$368,562	$1,017,764	$188,490,366
66	$647,936	$369,829	$1,017,764	$188,120,537
67	$646,664	$371,100	$1,017,764	$187,749,437
68	$645,389	$372,376	$1,017,764	$187,377,061
69	$644,109	$373,656	$1,017,764	$187,003,406
70	$642,824	$374,940	$1,017,764	$186,628,465
71	$641,535	$376,229	$1,017,764	$186,252,236
72	$640,242	$377,522	$1,017,764	$185,874,714

第6年供款共

$12,213,173

第6年利息

$7,767,294

第6年共還本金

$4,445,879

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$638,944	$378,820	$1,017,764	$185,495,894
74	$637,642	$380,122	$1,017,764	$185,115,771
75	$636,335	$381,429	$1,017,764	$184,734,342
76	$635,024	$382,740	$1,017,764	$184,351,602
77	$633,709	$384,056	$1,017,764	$183,967,547
78	$632,388	$385,376	$1,017,764	$183,582,171
79	$631,064	$386,701	$1,017,764	$183,195,470
80	$629,734	$388,030	$1,017,764	$182,807,440
81	$628,401	$389,364	$1,017,764	$182,418,076
82	$627,062	$390,702	$1,017,764	$182,027,374
83	$625,719	$392,045	$1,017,764	$181,635,328
84	$624,371	$393,393	$1,017,764	$181,241,935

第7年供款共

$12,213,173

第7年利息

$7,580,395

第7年共還本金

$4,632,779

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$623,019	$394,745	$1,017,764	$180,847,190
86	$621,662	$396,102	$1,017,764	$180,451,088
87	$620,301	$397,464	$1,017,764	$180,053,624
88	$618,934	$398,830	$1,017,764	$179,654,794
89	$617,563	$400,201	$1,017,764	$179,254,593
90	$616,188	$401,577	$1,017,764	$178,853,016
91	$614,807	$402,957	$1,017,764	$178,450,059
92	$613,422	$404,342	$1,017,764	$178,045,716
93	$612,032	$405,732	$1,017,764	$177,639,984
94	$610,637	$407,127	$1,017,764	$177,232,857
95	$609,238	$408,526	$1,017,764	$176,824,331
96	$607,834	$409,931	$1,017,764	$176,414,400

第8年供款共

$12,213,173

第8年利息

$7,385,638

第8年共還本金

$4,827,535

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$606,424	$411,340	$1,017,764	$176,003,060
98	$605,011	$412,754	$1,017,764	$175,590,306
99	$603,592	$414,173	$1,017,764	$175,176,133
100	$602,168	$415,596	$1,017,764	$174,760,537
101	$600,739	$417,025	$1,017,764	$174,343,512
102	$599,306	$418,459	$1,017,764	$173,925,053
103	$597,867	$419,897	$1,017,764	$173,505,156
104	$596,424	$421,340	$1,017,764	$173,083,816
105	$594,976	$422,789	$1,017,764	$172,661,027
106	$593,522	$424,242	$1,017,764	$172,236,785
107	$592,064	$425,700	$1,017,764	$171,811,084
108	$590,601	$427,164	$1,017,764	$171,383,920

第9年供款共

$12,213,173

第9年利息

$7,182,694

第9年共還本金

$5,030,480

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$589,132	$428,632	$1,017,764	$170,955,288
110	$587,659	$430,106	$1,017,764	$170,525,182
111	$586,180	$431,584	$1,017,764	$170,093,598
112	$584,697	$433,068	$1,017,764	$169,660,531
113	$583,208	$434,556	$1,017,764	$169,225,974
114	$581,714	$436,050	$1,017,764	$168,789,924
115	$580,215	$437,549	$1,017,764	$168,352,375
116	$578,711	$439,053	$1,017,764	$167,913,322
117	$577,202	$440,562	$1,017,764	$167,472,759
118	$575,688	$442,077	$1,017,764	$167,030,683
119	$574,168	$443,596	$1,017,764	$166,587,086
120	$572,643	$445,121	$1,017,764	$166,141,965

第10年供款共

$12,213,173

第10年利息

$6,971,218

第10年共還本金

$5,241,955

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$571,113	$446,651	$1,017,764	$165,695,313
122	$569,578	$448,187	$1,017,764	$165,247,127
123	$568,037	$449,727	$1,017,764	$164,797,399
124	$566,491	$451,273	$1,017,764	$164,346,126
125	$564,940	$452,825	$1,017,764	$163,893,301
126	$563,383	$454,381	$1,017,764	$163,438,920
127	$561,821	$455,943	$1,017,764	$162,982,977
128	$560,254	$457,510	$1,017,764	$162,525,466
129	$558,681	$459,083	$1,017,764	$162,066,383
130	$557,103	$460,661	$1,017,764	$161,605,722
131	$555,520	$462,245	$1,017,764	$161,143,477
132	$553,931	$463,834	$1,017,764	$160,679,643

第11年供款共

$12,213,173

第11年利息

$6,750,852

第11年共還本金

$5,462,321

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$552,336	$465,428	$1,017,764	$160,214,215
134	$550,736	$467,028	$1,017,764	$159,747,187
135	$549,131	$468,633	$1,017,764	$159,278,554
136	$547,520	$470,244	$1,017,764	$158,808,309
137	$545,904	$471,861	$1,017,764	$158,336,448
138	$544,282	$473,483	$1,017,764	$157,862,965
139	$542,654	$475,110	$1,017,764	$157,387,855
140	$541,021	$476,744	$1,017,764	$156,911,111
141	$539,382	$478,382	$1,017,764	$156,432,729
142	$537,738	$480,027	$1,017,764	$155,952,702
143	$536,087	$481,677	$1,017,764	$155,471,025
144	$534,432	$483,333	$1,017,764	$154,987,692

第12年供款共

$12,213,173

第12年利息

$6,521,222

第12年共還本金

$5,691,951

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$532,770	$484,994	$1,017,764	$154,502,698
146	$531,103	$486,661	$1,017,764	$154,016,036
147	$529,430	$488,334	$1,017,764	$153,527,702
148	$527,751	$490,013	$1,017,764	$153,037,689
149	$526,067	$491,697	$1,017,764	$152,545,992
150	$524,377	$493,388	$1,017,764	$152,052,604
151	$522,681	$495,084	$1,017,764	$151,557,521
152	$520,979	$496,785	$1,017,764	$151,060,735
153	$519,271	$498,493	$1,017,764	$150,562,242
154	$517,558	$500,207	$1,017,764	$150,062,035
155	$515,838	$501,926	$1,017,764	$149,560,109
156	$514,113	$503,652	$1,017,764	$149,056,457

第13年供款共

$12,213,173

第13年利息

$6,281,939

第13年共還本金

$5,931,235

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$512,382	$505,383	$1,017,764	$148,551,075
158	$510,644	$507,120	$1,017,764	$148,043,954
159	$508,901	$508,863	$1,017,764	$147,535,091
160	$507,152	$510,613	$1,017,764	$147,024,479
161	$505,397	$512,368	$1,017,764	$146,512,111
162	$503,635	$514,129	$1,017,764	$145,997,982
163	$501,868	$515,896	$1,017,764	$145,482,085
164	$500,095	$517,670	$1,017,764	$144,964,416
165	$498,315	$519,449	$1,017,764	$144,444,966
166	$496,530	$521,235	$1,017,764	$143,923,731
167	$494,738	$523,027	$1,017,764	$143,400,705
168	$492,940	$524,825	$1,017,764	$142,875,880

第14年供款共

$12,213,173

第14年利息

$6,032,596

第14年共還本金

$6,180,577

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$491,136	$526,629	$1,017,764	$142,349,252
170	$489,326	$528,439	$1,017,764	$141,820,813
171	$487,509	$530,255	$1,017,764	$141,290,557
172	$485,686	$532,078	$1,017,764	$140,758,479
173	$483,857	$533,907	$1,017,764	$140,224,572
174	$482,022	$535,742	$1,017,764	$139,688,830
175	$480,180	$537,584	$1,017,764	$139,151,246
176	$478,332	$539,432	$1,017,764	$138,611,814
177	$476,478	$541,286	$1,017,764	$138,070,527
178	$474,617	$543,147	$1,017,764	$137,527,380
179	$472,750	$545,014	$1,017,764	$136,982,366
180	$470,877	$546,888	$1,017,764	$136,435,479

第15年供款共

$12,213,173

第15年利息

$5,772,772

第15年共還本金

$6,440,402

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$468,997	$548,767	$1,017,764	$135,886,711
182	$467,111	$550,654	$1,017,764	$135,336,057
183	$465,218	$552,547	$1,017,764	$134,783,510
184	$463,318	$554,446	$1,017,764	$134,229,064
185	$461,412	$556,352	$1,017,764	$133,672,712
186	$459,500	$558,264	$1,017,764	$133,114,448
187	$457,581	$560,184	$1,017,764	$132,554,264
188	$455,655	$562,109	$1,017,764	$131,992,155
189	$453,723	$564,041	$1,017,764	$131,428,114
190	$451,784	$565,980	$1,017,764	$130,862,133
191	$449,839	$567,926	$1,017,764	$130,294,208
192	$447,886	$569,878	$1,017,764	$129,724,329

第16年供款共

$12,213,173

第16年利息

$5,502,024

第16年共還本金

$6,711,149

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$445,927	$571,837	$1,017,764	$129,152,492
194	$443,962	$573,803	$1,017,764	$128,578,690
195	$441,989	$575,775	$1,017,764	$128,002,914
196	$440,010	$577,754	$1,017,764	$127,425,160
197	$438,024	$579,740	$1,017,764	$126,845,420
198	$436,031	$581,733	$1,017,764	$126,263,686
199	$434,031	$583,733	$1,017,764	$125,679,953
200	$432,025	$585,740	$1,017,764	$125,094,214
201	$430,011	$587,753	$1,017,764	$124,506,461
202	$427,991	$589,773	$1,017,764	$123,916,687
203	$425,964	$591,801	$1,017,764	$123,324,886
204	$423,929	$593,835	$1,017,764	$122,731,051

第17年供款共

$12,213,173

第17年利息

$5,219,895

第17年共還本金

$6,993,278

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$421,888	$595,876	$1,017,764	$122,135,175
206	$419,840	$597,925	$1,017,764	$121,537,250
207	$417,784	$599,980	$1,017,764	$120,937,270
208	$415,722	$602,043	$1,017,764	$120,335,227
209	$413,652	$604,112	$1,017,764	$119,731,115
210	$411,576	$606,189	$1,017,764	$119,124,926
211	$409,492	$608,273	$1,017,764	$118,516,654
212	$407,401	$610,363	$1,017,764	$117,906,290
213	$405,303	$612,462	$1,017,764	$117,293,829
214	$403,198	$614,567	$1,017,764	$116,679,262
215	$401,085	$616,679	$1,017,764	$116,062,583
216	$398,965	$618,799	$1,017,764	$115,443,783

第18年供款共

$12,213,173

第18年利息

$4,925,905

第18年共還本金

$7,287,268

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$396,838	$620,926	$1,017,764	$114,822,857
218	$394,704	$623,061	$1,017,764	$114,199,796
219	$392,562	$625,203	$1,017,764	$113,574,593
220	$390,413	$627,352	$1,017,764	$112,947,241
221	$388,256	$629,508	$1,017,764	$112,317,733
222	$386,092	$631,672	$1,017,764	$111,686,061
223	$383,921	$633,844	$1,017,764	$111,052,217
224	$381,742	$636,022	$1,017,764	$110,416,195
225	$379,556	$638,209	$1,017,764	$109,777,986
226	$377,362	$640,403	$1,017,764	$109,137,584
227	$375,160	$642,604	$1,017,764	$108,494,980
228	$372,951	$644,813	$1,017,764	$107,850,167

第19年供款共

$12,213,173

第19年利息

$4,619,557

第19年共還本金

$7,593,617

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$370,735	$647,029	$1,017,764	$107,203,137
230	$368,511	$649,254	$1,017,764	$106,553,883
231	$366,279	$651,485	$1,017,764	$105,902,398
232	$364,039	$653,725	$1,017,764	$105,248,673
233	$361,792	$655,972	$1,017,764	$104,592,701
234	$359,537	$658,227	$1,017,764	$103,934,474
235	$357,275	$660,490	$1,017,764	$103,273,984
236	$355,004	$662,760	$1,017,764	$102,611,224
237	$352,726	$665,038	$1,017,764	$101,946,186
238	$350,440	$667,324	$1,017,764	$101,278,861
239	$348,146	$669,618	$1,017,764	$100,609,243
240	$345,844	$671,920	$1,017,764	$99,937,323

第20年供款共

$12,213,173

第20年利息

$4,300,329

第20年共還本金

$7,912,844

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$343,535	$674,230	$1,017,764	$99,263,093
242	$341,217	$676,548	$1,017,764	$98,586,545
243	$338,891	$678,873	$1,017,764	$97,907,672
244	$336,558	$681,207	$1,017,764	$97,226,465
245	$334,216	$683,548	$1,017,764	$96,542,917
246	$331,866	$685,898	$1,017,764	$95,857,019
247	$329,509	$688,256	$1,017,764	$95,168,763
248	$327,143	$690,622	$1,017,764	$94,478,141
249	$324,769	$692,996	$1,017,764	$93,785,145
250	$322,386	$695,378	$1,017,764	$93,089,767
251	$319,996	$697,768	$1,017,764	$92,391,999
252	$317,597	$700,167	$1,017,764	$91,691,832

第21年供款共

$12,213,173

第21年利息

$3,967,682

第21年共還本金

$8,245,491

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$315,191	$702,574	$1,017,764	$90,989,258
254	$312,776	$704,989	$1,017,764	$90,284,269
255	$310,352	$707,412	$1,017,764	$89,576,857
256	$307,920	$709,844	$1,017,764	$88,867,013
257	$305,480	$712,284	$1,017,764	$88,154,729
258	$303,032	$714,733	$1,017,764	$87,439,996
259	$300,575	$717,189	$1,017,764	$86,722,807
260	$298,110	$719,655	$1,017,764	$86,003,152
261	$295,636	$722,129	$1,017,764	$85,281,023
262	$293,154	$724,611	$1,017,764	$84,556,413
263	$290,663	$727,102	$1,017,764	$83,829,311
264	$288,163	$729,601	$1,017,764	$83,099,710

第22年供款共

$12,213,173

第22年利息

$3,621,051

第22年共還本金

$8,592,122

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$285,655	$732,109	$1,017,764	$82,367,600
266	$283,139	$734,626	$1,017,764	$81,632,975
267	$280,613	$737,151	$1,017,764	$80,895,824
268	$278,079	$739,685	$1,017,764	$80,156,138
269	$275,537	$742,228	$1,017,764	$79,413,911
270	$272,985	$744,779	$1,017,764	$78,669,132
271	$270,425	$747,339	$1,017,764	$77,921,792
272	$267,856	$749,908	$1,017,764	$77,171,884
273	$265,278	$752,486	$1,017,764	$76,419,398
274	$262,692	$755,073	$1,017,764	$75,664,325
275	$260,096	$757,668	$1,017,764	$74,906,657
276	$257,492	$760,273	$1,017,764	$74,146,384

第23年供款共

$12,213,173

第23年利息

$3,259,848

第23年共還本金

$8,953,326

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$254,878	$762,886	$1,017,764	$73,383,498
278	$252,256	$765,509	$1,017,764	$72,617,989
279	$249,624	$768,140	$1,017,764	$71,849,849
280	$246,984	$770,781	$1,017,764	$71,079,068
281	$244,334	$773,430	$1,017,764	$70,305,638
282	$241,676	$776,089	$1,017,764	$69,529,550
283	$239,008	$778,757	$1,017,764	$68,750,793
284	$236,331	$781,434	$1,017,764	$67,969,359
285	$233,645	$784,120	$1,017,764	$67,185,240
286	$230,949	$786,815	$1,017,764	$66,398,424
287	$228,245	$789,520	$1,017,764	$65,608,905
288	$225,531	$792,234	$1,017,764	$64,816,671

第24年供款共

$12,213,173

第24年利息

$2,883,460

第24年共還本金

$9,329,713

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$222,807	$794,957	$1,017,764	$64,021,714
290	$220,075	$797,690	$1,017,764	$63,224,024
291	$217,333	$800,432	$1,017,764	$62,423,592
292	$214,581	$803,183	$1,017,764	$61,620,409
293	$211,820	$805,944	$1,017,764	$60,814,464
294	$209,050	$808,715	$1,017,764	$60,005,750
295	$206,270	$811,495	$1,017,764	$59,194,255
296	$203,480	$814,284	$1,017,764	$58,379,971
297	$200,681	$817,083	$1,017,764	$57,562,887
298	$197,872	$819,892	$1,017,764	$56,742,995
299	$195,054	$822,710	$1,017,764	$55,920,285
300	$192,226	$825,538	$1,017,764	$55,094,747

第25年供款共

$12,213,173

第25年利息

$2,491,249

第25年共還本金

$9,721,924

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$189,388	$828,376	$1,017,764	$54,266,370
302	$186,541	$831,224	$1,017,764	$53,435,147
303	$183,683	$834,081	$1,017,764	$52,601,065
304	$180,816	$836,948	$1,017,764	$51,764,117
305	$177,939	$839,825	$1,017,764	$50,924,292
306	$175,052	$842,712	$1,017,764	$50,081,580
307	$172,155	$845,609	$1,017,764	$49,235,971
308	$169,249	$848,516	$1,017,764	$48,387,455
309	$166,332	$851,433	$1,017,764	$47,536,022
310	$163,405	$854,359	$1,017,764	$46,681,663
311	$160,468	$857,296	$1,017,764	$45,824,367
312	$157,521	$860,243	$1,017,764	$44,964,124

第26年供款共

$12,213,173

第26年利息

$2,082,550

第26年共還本金

$10,130,623

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$154,564	$863,200	$1,017,764	$44,100,923
314	$151,597	$866,168	$1,017,764	$43,234,756
315	$148,619	$869,145	$1,017,764	$42,365,611
316	$145,632	$872,133	$1,017,764	$41,493,478
317	$142,634	$875,131	$1,017,764	$40,618,348
318	$139,626	$878,139	$1,017,764	$39,740,209
319	$136,607	$881,157	$1,017,764	$38,859,051
320	$133,578	$884,186	$1,017,764	$37,974,865
321	$130,539	$887,226	$1,017,764	$37,087,639
322	$127,489	$890,276	$1,017,764	$36,197,363
323	$124,428	$893,336	$1,017,764	$35,304,027
324	$121,358	$896,407	$1,017,764	$34,407,620

第27年供款共

$12,213,173

第27年利息

$1,656,670

第27年共還本金

$10,556,503

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$118,276	$899,488	$1,017,764	$33,508,132
326	$115,184	$902,580	$1,017,764	$32,605,552
327	$112,082	$905,683	$1,017,764	$31,699,869
328	$108,968	$908,796	$1,017,764	$30,791,073
329	$105,844	$911,920	$1,017,764	$29,879,153
330	$102,710	$915,055	$1,017,764	$28,964,098
331	$99,564	$918,200	$1,017,764	$28,045,898
332	$96,408	$921,357	$1,017,764	$27,124,541
333	$93,241	$924,524	$1,017,764	$26,200,017
334	$90,063	$927,702	$1,017,764	$25,272,315
335	$86,874	$930,891	$1,017,764	$24,341,424
336	$83,674	$934,091	$1,017,764	$23,407,334

第28年供款共

$12,213,173

第28年利息

$1,212,886

第28年共還本金

$11,000,287

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$80,463	$937,302	$1,017,764	$22,470,032
338	$77,241	$940,524	$1,017,764	$21,529,508
339	$74,008	$943,757	$1,017,764	$20,585,751
340	$70,764	$947,001	$1,017,764	$19,638,750
341	$67,508	$950,256	$1,017,764	$18,688,494
342	$64,242	$953,523	$1,017,764	$17,734,972
343	$60,964	$956,800	$1,017,764	$16,778,171
344	$57,675	$960,089	$1,017,764	$15,818,082
345	$54,375	$963,390	$1,017,764	$14,854,692
346	$51,063	$966,701	$1,017,764	$13,887,990
347	$47,740	$970,024	$1,017,764	$12,917,966
348	$44,406	$973,359	$1,017,764	$11,944,607

第29年供款共

$12,213,173

第29年利息

$750,447

第29年共還本金

$11,462,727

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$41,060	$976,705	$1,017,764	$10,967,902
350	$37,702	$980,062	$1,017,764	$9,987,840
351	$34,333	$983,431	$1,017,764	$9,004,409
352	$30,953	$986,812	$1,017,764	$8,017,597
353	$27,560	$990,204	$1,017,764	$7,027,393
354	$24,157	$993,608	$1,017,764	$6,033,785
355	$20,741	$997,023	$1,017,764	$5,036,762
356	$17,314	$1,000,451	$1,017,764	$4,036,311
357	$13,875	$1,003,890	$1,017,764	$3,032,422
358	$10,424	$1,007,340	$1,017,764	$2,025,081
359	$6,961	$1,010,803	$1,017,764	$1,014,278
360	$3,487	$1,014,278	$1,017,764	$0

第30年供款共

$12,213,173

第30年利息

$268,566

第30年共還本金

$11,944,607

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$524,780,198

免责声明

笋盘推介

按揭保险费
info