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$749,681,712

每月供款
$1,453,950

首期

$200,000,000

总贷款额

$300,000,000

總利息

$223,421,712

印花税

$21,250,000

其他

$5,010,000

置业成本总预算

HK$226,260,000

$2,907,898

置业成本总预算

HK$226,260,000

首期

$200,000,000
印花税

$21,250,000
- AVD
  
  $21,250,000
律师费

$ 10,000
代理佣金

$5,000,000
按揭保险费

不适用

$2,907,898

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	$1,795,484	$1,379,683	$1,130,617	$964,919
1.500	$1,862,229	$1,447,636	$1,199,809	$1,035,361
2.000	$1,930,526	$1,517,650	$1,271,563	$1,108,858
2.500	$2,000,368	$1,589,709	$1,345,850	$1,185,363
3.000	$2,071,745	$1,663,793	$1,422,634	$1,264,812
3.500	$2,144,648	$1,739,879	$1,501,871	$1,347,134
4.000	$2,219,064	$1,817,941	$1,583,511	$1,432,246
4.125	$2,237,903	$1,837,762	$1,604,290	$1,453,949
4.500	$2,294,980	$1,897,948	$1,667,497	$1,520,056
5.000	$2,372,381	$1,979,867	$1,753,770	$1,610,465
5.500	$2,451,250	$2,063,662	$1,842,262	$1,703,367
6.000	$2,531,570	$2,149,293	$1,932,904	$1,798,652

每月供款$1,453,950

年期

30年

贷款金额

$300,000,000

總利息

$223,421,712

总贷款连利息

$523,421,712

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$1,031,250	$422,699	$1,453,949	$299,577,301
2	$1,029,797	$424,152	$1,453,949	$299,153,149
3	$1,028,339	$425,610	$1,453,949	$298,727,538
4	$1,026,876	$427,073	$1,453,949	$298,300,465
5	$1,025,408	$428,541	$1,453,949	$297,871,924
6	$1,023,935	$430,014	$1,453,949	$297,441,909
7	$1,022,457	$431,493	$1,453,949	$297,010,417
8	$1,020,973	$432,976	$1,453,949	$296,577,441
9	$1,019,485	$434,464	$1,453,949	$296,142,976
10	$1,017,991	$435,958	$1,453,949	$295,707,019
11	$1,016,493	$437,456	$1,453,949	$295,269,562
12	$1,014,989	$438,960	$1,453,949	$294,830,602

第1年供款共

$17,447,390

第1年利息

$12,277,993

第1年共還本金

$5,169,398

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$1,013,480	$440,469	$1,453,949	$294,390,133
14	$1,011,966	$441,983	$1,453,949	$293,948,150
15	$1,010,447	$443,502	$1,453,949	$293,504,648
16	$1,008,922	$445,027	$1,453,949	$293,059,621
17	$1,007,392	$446,557	$1,453,949	$292,613,064
18	$1,005,857	$448,092	$1,453,949	$292,164,972
19	$1,004,317	$449,632	$1,453,949	$291,715,340
20	$1,002,771	$451,178	$1,453,949	$291,264,162
21	$1,001,221	$452,729	$1,453,949	$290,811,434
22	$999,664	$454,285	$1,453,949	$290,357,149
23	$998,103	$455,846	$1,453,949	$289,901,302
24	$996,536	$457,413	$1,453,949	$289,443,889

第2年供款共

$17,447,390

第2年利息

$12,060,677

第2年共還本金

$5,386,713

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$994,963	$458,986	$1,453,949	$288,984,903
26	$993,386	$460,564	$1,453,949	$288,524,340
27	$991,802	$462,147	$1,453,949	$288,062,193
28	$990,214	$463,735	$1,453,949	$287,598,457
29	$988,620	$465,330	$1,453,949	$287,133,128
30	$987,020	$466,929	$1,453,949	$286,666,199
31	$985,415	$468,534	$1,453,949	$286,197,665
32	$983,804	$470,145	$1,453,949	$285,727,520
33	$982,188	$471,761	$1,453,949	$285,255,759
34	$980,567	$473,383	$1,453,949	$284,782,377
35	$978,939	$475,010	$1,453,949	$284,307,367
36	$977,307	$476,643	$1,453,949	$283,830,724

第3年供款共

$17,447,390

第3年利息

$11,834,226

第3年共還本金

$5,613,165

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$975,668	$478,281	$1,453,949	$283,352,443
38	$974,024	$479,925	$1,453,949	$282,872,518
39	$972,374	$481,575	$1,453,949	$282,390,943
40	$970,719	$483,230	$1,453,949	$281,907,713
41	$969,058	$484,891	$1,453,949	$281,422,821
42	$967,391	$486,558	$1,453,949	$280,936,263
43	$965,718	$488,231	$1,453,949	$280,448,032
44	$964,040	$489,909	$1,453,949	$279,958,123
45	$962,356	$491,593	$1,453,949	$279,466,530
46	$960,666	$493,283	$1,453,949	$278,973,247
47	$958,971	$494,979	$1,453,949	$278,478,268
48	$957,269	$496,680	$1,453,949	$277,981,588

第4年供款共

$17,447,390

第4年利息

$11,598,254

第4年共還本金

$5,849,136

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$955,562	$498,387	$1,453,949	$277,483,201
50	$953,849	$500,101	$1,453,949	$276,983,100
51	$952,129	$501,820	$1,453,949	$276,481,280
52	$950,404	$503,545	$1,453,949	$275,977,735
53	$948,673	$505,276	$1,453,949	$275,472,460
54	$946,937	$507,013	$1,453,949	$274,965,447
55	$945,194	$508,755	$1,453,949	$274,456,692
56	$943,445	$510,504	$1,453,949	$273,946,187
57	$941,690	$512,259	$1,453,949	$273,433,928
58	$939,929	$514,020	$1,453,949	$272,919,908
59	$938,162	$515,787	$1,453,949	$272,404,121
60	$936,389	$517,560	$1,453,949	$271,886,561

第5年供款共

$17,447,390

第5年利息

$11,352,363

第5年共還本金

$6,095,027

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$934,610	$519,339	$1,453,949	$271,367,222
62	$932,825	$521,124	$1,453,949	$270,846,097
63	$931,033	$522,916	$1,453,949	$270,323,182
64	$929,236	$524,713	$1,453,949	$269,798,468
65	$927,432	$526,517	$1,453,949	$269,271,951
66	$925,622	$528,327	$1,453,949	$268,743,625
67	$923,806	$530,143	$1,453,949	$268,213,482
68	$921,984	$531,965	$1,453,949	$267,681,516
69	$920,155	$533,794	$1,453,949	$267,147,722
70	$918,320	$535,629	$1,453,949	$266,612,093
71	$916,479	$537,470	$1,453,949	$266,074,623
72	$914,632	$539,318	$1,453,949	$265,535,306

第6年供款共

$17,447,390

第6年利息

$11,096,135

第6年共還本金

$6,351,255

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$912,778	$541,172	$1,453,949	$264,994,134
74	$910,917	$543,032	$1,453,949	$264,451,102
75	$909,051	$544,899	$1,453,949	$263,906,204
76	$907,178	$546,772	$1,453,949	$263,359,432
77	$905,298	$548,651	$1,453,949	$262,810,781
78	$903,412	$550,537	$1,453,949	$262,260,244
79	$901,520	$552,430	$1,453,949	$261,707,814
80	$899,621	$554,329	$1,453,949	$261,153,485
81	$897,715	$556,234	$1,453,949	$260,597,251
82	$895,803	$558,146	$1,453,949	$260,039,105
83	$893,884	$560,065	$1,453,949	$259,479,040
84	$891,959	$561,990	$1,453,949	$258,917,050

第7年供款共

$17,447,390

第7年利息

$10,829,135

第7年共還本金

$6,618,255

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$890,027	$563,922	$1,453,949	$258,353,129
86	$888,089	$565,860	$1,453,949	$257,787,268
87	$886,144	$567,805	$1,453,949	$257,219,463
88	$884,192	$569,757	$1,453,949	$256,649,706
89	$882,233	$571,716	$1,453,949	$256,077,990
90	$880,268	$573,681	$1,453,949	$255,504,309
91	$878,296	$575,653	$1,453,949	$254,928,655
92	$876,317	$577,632	$1,453,949	$254,351,023
93	$874,332	$579,618	$1,453,949	$253,771,406
94	$872,339	$581,610	$1,453,949	$253,189,796
95	$870,340	$583,609	$1,453,949	$252,606,187
96	$868,334	$585,615	$1,453,949	$252,020,571

第8年供款共

$17,447,390

第8年利息

$10,550,911

第8年共還本金

$6,896,479

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$866,321	$587,628	$1,453,949	$251,432,943
98	$864,301	$589,648	$1,453,949	$250,843,294
99	$862,274	$591,675	$1,453,949	$250,251,619
100	$860,240	$593,709	$1,453,949	$249,657,910
101	$858,199	$595,750	$1,453,949	$249,062,160
102	$856,151	$597,798	$1,453,949	$248,464,362
103	$854,096	$599,853	$1,453,949	$247,864,509
104	$852,034	$601,915	$1,453,949	$247,262,594
105	$849,965	$603,984	$1,453,949	$246,658,610
106	$847,889	$606,060	$1,453,949	$246,052,549
107	$845,806	$608,144	$1,453,949	$245,444,406
108	$843,715	$610,234	$1,453,949	$244,834,172

第9年供款共

$17,447,390

第9年利息

$10,260,991

第9年共還本金

$7,186,400

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$841,617	$612,332	$1,453,949	$244,221,840
110	$839,513	$614,437	$1,453,949	$243,607,403
111	$837,400	$616,549	$1,453,949	$242,990,855
112	$835,281	$618,668	$1,453,949	$242,372,187
113	$833,154	$620,795	$1,453,949	$241,751,392
114	$831,020	$622,929	$1,453,949	$241,128,463
115	$828,879	$625,070	$1,453,949	$240,503,393
116	$826,730	$627,219	$1,453,949	$239,876,174
117	$824,574	$629,375	$1,453,949	$239,246,799
118	$822,411	$631,538	$1,453,949	$238,615,261
119	$820,240	$633,709	$1,453,949	$237,981,552
120	$818,062	$635,888	$1,453,949	$237,345,664

第10年供款共

$17,447,390

第10年利息

$9,958,883

第10年共還本金

$7,488,508

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$815,876	$638,073	$1,453,949	$236,707,591
122	$813,682	$640,267	$1,453,949	$236,067,324
123	$811,481	$642,468	$1,453,949	$235,424,856
124	$809,273	$644,676	$1,453,949	$234,780,180
125	$807,057	$646,892	$1,453,949	$234,133,287
126	$804,833	$649,116	$1,453,949	$233,484,171
127	$802,602	$651,347	$1,453,949	$232,832,824
128	$800,363	$653,586	$1,453,949	$232,179,238
129	$798,116	$655,833	$1,453,949	$231,523,404
130	$795,862	$658,087	$1,453,949	$230,865,317
131	$793,600	$660,350	$1,453,949	$230,204,967
132	$791,330	$662,620	$1,453,949	$229,542,348

第11年供款共

$17,447,390

第11年利息

$9,644,074

第11年共還本金

$7,803,316

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$789,052	$664,897	$1,453,949	$228,877,450
134	$786,766	$667,183	$1,453,949	$228,210,267
135	$784,473	$669,476	$1,453,949	$227,540,791
136	$782,171	$671,778	$1,453,949	$226,869,013
137	$779,862	$674,087	$1,453,949	$226,194,926
138	$777,545	$676,404	$1,453,949	$225,518,522
139	$775,220	$678,729	$1,453,949	$224,839,793
140	$772,887	$681,062	$1,453,949	$224,158,730
141	$770,546	$683,404	$1,453,949	$223,475,327
142	$768,196	$685,753	$1,453,949	$222,789,574
143	$765,839	$688,110	$1,453,949	$222,101,464
144	$763,474	$690,475	$1,453,949	$221,410,989

第12年供款共

$17,447,390

第12年利息

$9,316,031

第12年共還本金

$8,131,359

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$761,100	$692,849	$1,453,949	$220,718,140
146	$758,719	$695,231	$1,453,949	$220,022,909
147	$756,329	$697,620	$1,453,949	$219,325,289
148	$753,931	$700,019	$1,453,949	$218,625,270
149	$751,524	$702,425	$1,453,949	$217,922,845
150	$749,110	$704,839	$1,453,949	$217,218,006
151	$746,687	$707,262	$1,453,949	$216,510,744
152	$744,256	$709,694	$1,453,949	$215,801,050
153	$741,816	$712,133	$1,453,949	$215,088,917
154	$739,368	$714,581	$1,453,949	$214,374,336
155	$736,912	$717,037	$1,453,949	$213,657,299
156	$734,447	$719,502	$1,453,949	$212,937,796

第13年供款共

$17,447,390

第13年利息

$8,974,198

第13年共還本金

$8,473,192

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$731,974	$721,976	$1,453,949	$212,215,821
158	$729,492	$724,457	$1,453,949	$211,491,363
159	$727,002	$726,948	$1,453,949	$210,764,416
160	$724,503	$729,447	$1,453,949	$210,034,969
161	$721,995	$731,954	$1,453,949	$209,303,015
162	$719,479	$734,470	$1,453,949	$208,568,545
163	$716,954	$736,995	$1,453,949	$207,831,550
164	$714,421	$739,528	$1,453,949	$207,092,022
165	$711,879	$742,070	$1,453,949	$206,349,952
166	$709,328	$744,621	$1,453,949	$205,605,331
167	$706,768	$747,181	$1,453,949	$204,858,150
168	$704,200	$749,749	$1,453,949	$204,108,400

第14年供款共

$17,447,390

第14年利息

$8,617,994

第14年共還本金

$8,829,396

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$701,623	$752,327	$1,453,949	$203,356,074
170	$699,037	$754,913	$1,453,949	$202,601,161
171	$696,441	$757,508	$1,453,949	$201,843,653
172	$693,838	$760,112	$1,453,949	$201,083,542
173	$691,225	$762,725	$1,453,949	$200,320,817
174	$688,603	$765,346	$1,453,949	$199,555,471
175	$685,972	$767,977	$1,453,949	$198,787,494
176	$683,332	$770,617	$1,453,949	$198,016,876
177	$680,683	$773,266	$1,453,949	$197,243,610
178	$678,025	$775,924	$1,453,949	$196,467,686
179	$675,358	$778,592	$1,453,949	$195,689,094
180	$672,681	$781,268	$1,453,949	$194,907,827

第15年供款共

$17,447,390

第15年利息

$8,246,816

第15年共還本金

$9,200,574

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$669,996	$783,954	$1,453,949	$194,123,873
182	$667,301	$786,648	$1,453,949	$193,337,225
183	$664,597	$789,352	$1,453,949	$192,547,872
184	$661,883	$792,066	$1,453,949	$191,755,806
185	$659,161	$794,789	$1,453,949	$190,961,018
186	$656,428	$797,521	$1,453,949	$190,163,497
187	$653,687	$800,262	$1,453,949	$189,363,235
188	$650,936	$803,013	$1,453,949	$188,560,222
189	$648,176	$805,773	$1,453,949	$187,754,448
190	$645,406	$808,543	$1,453,949	$186,945,905
191	$642,627	$811,323	$1,453,949	$186,134,582
192	$639,838	$814,112	$1,453,949	$185,320,471

第16年供款共

$17,447,390

第16年利息

$7,860,035

第16年共還本金

$9,587,356

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$637,039	$816,910	$1,453,949	$184,503,561
194	$634,231	$819,718	$1,453,949	$183,683,842
195	$631,413	$822,536	$1,453,949	$182,861,306
196	$628,586	$825,363	$1,453,949	$182,035,943
197	$625,749	$828,201	$1,453,949	$181,207,742
198	$622,902	$831,048	$1,453,949	$180,376,695
199	$620,045	$833,904	$1,453,949	$179,542,790
200	$617,178	$836,771	$1,453,949	$178,706,020
201	$614,302	$839,647	$1,453,949	$177,866,372
202	$611,416	$842,534	$1,453,949	$177,023,839
203	$608,519	$845,430	$1,453,949	$176,178,409
204	$605,613	$848,336	$1,453,949	$175,330,073

第17年供款共

$17,447,390

第17年利息

$7,456,993

第17年共還本金

$9,990,398

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$602,697	$851,252	$1,453,949	$174,478,821
206	$599,771	$854,178	$1,453,949	$173,624,643
207	$596,835	$857,114	$1,453,949	$172,767,528
208	$593,888	$860,061	$1,453,949	$171,907,467
209	$590,932	$863,017	$1,453,949	$171,044,450
210	$587,965	$865,984	$1,453,949	$170,178,466
211	$584,988	$868,961	$1,453,949	$169,309,506
212	$582,001	$871,948	$1,453,949	$168,437,558
213	$579,004	$874,945	$1,453,949	$167,562,613
214	$575,996	$877,953	$1,453,949	$166,684,660
215	$572,979	$880,971	$1,453,949	$165,803,689
216	$569,950	$883,999	$1,453,949	$164,919,690

第18年供款共

$17,447,390

第18年利息

$7,037,008

第18年共還本金

$10,410,383

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$566,911	$887,038	$1,453,949	$164,032,653
218	$563,862	$890,087	$1,453,949	$163,142,566
219	$560,803	$893,147	$1,453,949	$162,249,419
220	$557,732	$896,217	$1,453,949	$161,353,202
221	$554,652	$899,298	$1,453,949	$160,453,905
222	$551,560	$902,389	$1,453,949	$159,551,516
223	$548,458	$905,491	$1,453,949	$158,646,025
224	$545,346	$908,603	$1,453,949	$157,737,421
225	$542,222	$911,727	$1,453,949	$156,825,695
226	$539,088	$914,861	$1,453,949	$155,910,834
227	$535,943	$918,006	$1,453,949	$154,992,828
228	$532,788	$921,161	$1,453,949	$154,071,667

第19年供款共

$17,447,390

第19年利息

$6,599,367

第19年共還本金

$10,848,024

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$529,621	$924,328	$1,453,949	$153,147,339
230	$526,444	$927,505	$1,453,949	$152,219,834
231	$523,256	$930,694	$1,453,949	$151,289,140
232	$520,056	$933,893	$1,453,949	$150,355,247
233	$516,846	$937,103	$1,453,949	$149,418,144
234	$513,625	$940,324	$1,453,949	$148,477,820
235	$510,393	$943,557	$1,453,949	$147,534,263
236	$507,149	$946,800	$1,453,949	$146,587,463
237	$503,894	$950,055	$1,453,949	$145,637,408
238	$500,629	$953,321	$1,453,949	$144,684,088
239	$497,352	$956,598	$1,453,949	$143,727,490
240	$494,063	$959,886	$1,453,949	$142,767,604

第20年供款共

$17,447,390

第20年利息

$6,143,328

第20年共還本金

$11,304,063

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$490,764	$963,186	$1,453,949	$141,804,418
242	$487,453	$966,497	$1,453,949	$140,837,922
243	$484,130	$969,819	$1,453,949	$139,868,103
244	$480,797	$973,153	$1,453,949	$138,894,950
245	$477,451	$976,498	$1,453,949	$137,918,453
246	$474,095	$979,855	$1,453,949	$136,938,598
247	$470,726	$983,223	$1,453,949	$135,955,375
248	$467,347	$986,603	$1,453,949	$134,968,773
249	$463,955	$989,994	$1,453,949	$133,978,779
250	$460,552	$993,397	$1,453,949	$132,985,382
251	$457,137	$996,812	$1,453,949	$131,988,570
252	$453,711	$1,000,238	$1,453,949	$130,988,331

第21年供款共

$17,447,390

第21年利息

$5,668,118

第21年共還本金

$11,779,273

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$450,272	$1,003,677	$1,453,949	$129,984,654
254	$446,822	$1,007,127	$1,453,949	$128,977,527
255	$443,360	$1,010,589	$1,453,949	$127,966,938
256	$439,886	$1,014,063	$1,453,949	$126,952,876
257	$436,401	$1,017,549	$1,453,949	$125,935,327
258	$432,903	$1,021,047	$1,453,949	$124,914,280
259	$429,393	$1,024,556	$1,453,949	$123,889,724
260	$425,871	$1,028,078	$1,453,949	$122,861,646
261	$422,337	$1,031,612	$1,453,949	$121,830,034
262	$418,791	$1,035,158	$1,453,949	$120,794,875
263	$415,232	$1,038,717	$1,453,949	$119,756,158
264	$411,662	$1,042,287	$1,453,949	$118,713,871

第22年供款共

$17,447,390

第22年利息

$5,172,930

第22年共還本金

$12,274,460

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$408,079	$1,045,870	$1,453,949	$117,668,001
266	$404,484	$1,049,465	$1,453,949	$116,618,535
267	$400,876	$1,053,073	$1,453,949	$115,565,462
268	$397,256	$1,056,693	$1,453,949	$114,508,769
269	$393,624	$1,060,325	$1,453,949	$113,448,444
270	$389,979	$1,063,970	$1,453,949	$112,384,474
271	$386,322	$1,067,628	$1,453,949	$111,316,846
272	$382,652	$1,071,298	$1,453,949	$110,245,549
273	$378,969	$1,074,980	$1,453,949	$109,170,569
274	$375,274	$1,078,675	$1,453,949	$108,091,893
275	$371,566	$1,082,383	$1,453,949	$107,009,510
276	$367,845	$1,086,104	$1,453,949	$105,923,406

第23年供款共

$17,447,390

第23年利息

$4,656,925

第23年共還本金

$12,790,465

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$364,112	$1,089,837	$1,453,949	$104,833,568
278	$360,365	$1,093,584	$1,453,949	$103,739,985
279	$356,606	$1,097,343	$1,453,949	$102,642,642
280	$352,834	$1,101,115	$1,453,949	$101,541,526
281	$349,049	$1,104,900	$1,453,949	$100,436,626
282	$345,251	$1,108,698	$1,453,949	$99,327,928
283	$341,440	$1,112,509	$1,453,949	$98,215,418
284	$337,616	$1,116,334	$1,453,949	$97,099,085
285	$333,778	$1,120,171	$1,453,949	$95,978,914
286	$329,928	$1,124,022	$1,453,949	$94,854,892
287	$326,064	$1,127,886	$1,453,949	$93,727,006
288	$322,187	$1,131,763	$1,453,949	$92,595,244

第24年供款共

$17,447,390

第24年利息

$4,119,228

第24年共還本金

$13,328,162

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$318,296	$1,135,653	$1,453,949	$91,459,591
290	$314,392	$1,139,557	$1,453,949	$90,320,034
291	$310,475	$1,143,474	$1,453,949	$89,176,560
292	$306,544	$1,147,405	$1,453,949	$88,029,155
293	$302,600	$1,151,349	$1,453,949	$86,877,806
294	$298,642	$1,155,307	$1,453,949	$85,722,499
295	$294,671	$1,159,278	$1,453,949	$84,563,221
296	$290,686	$1,163,263	$1,453,949	$83,399,958
297	$286,687	$1,167,262	$1,453,949	$82,232,696
298	$282,675	$1,171,274	$1,453,949	$81,061,422
299	$278,649	$1,175,301	$1,453,949	$79,886,121
300	$274,609	$1,179,341	$1,453,949	$78,706,781

第25年供款共

$17,447,390

第25年利息

$3,558,927

第25年共還本金

$13,888,463

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$270,555	$1,183,395	$1,453,949	$77,523,386
302	$266,487	$1,187,463	$1,453,949	$76,335,924
303	$262,405	$1,191,544	$1,453,949	$75,144,379
304	$258,309	$1,195,640	$1,453,949	$73,948,739
305	$254,199	$1,199,750	$1,453,949	$72,748,988
306	$250,075	$1,203,875	$1,453,949	$71,545,114
307	$245,936	$1,208,013	$1,453,949	$70,337,101
308	$241,784	$1,212,165	$1,453,949	$69,124,936
309	$237,617	$1,216,332	$1,453,949	$67,908,603
310	$233,436	$1,220,513	$1,453,949	$66,688,090
311	$229,240	$1,224,709	$1,453,949	$65,463,381
312	$225,030	$1,228,919	$1,453,949	$64,234,462

第26年供款共

$17,447,390

第26年利息

$2,975,072

第26年共還本金

$14,472,319

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$220,806	$1,233,143	$1,453,949	$63,001,319
314	$216,567	$1,237,382	$1,453,949	$61,763,937
315	$212,314	$1,241,636	$1,453,949	$60,522,301
316	$208,045	$1,245,904	$1,453,949	$59,276,397
317	$203,763	$1,250,187	$1,453,949	$58,026,211
318	$199,465	$1,254,484	$1,453,949	$56,771,727
319	$195,153	$1,258,796	$1,453,949	$55,512,930
320	$190,826	$1,263,123	$1,453,949	$54,249,807
321	$186,484	$1,267,465	$1,453,949	$52,982,341
322	$182,127	$1,271,822	$1,453,949	$51,710,519
323	$177,755	$1,276,194	$1,453,949	$50,434,325
324	$173,368	$1,280,581	$1,453,949	$49,153,743

第27年供款共

$17,447,390

第27年利息

$2,366,672

第27年共還本金

$15,080,719

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$168,966	$1,284,983	$1,453,949	$47,868,760
326	$164,549	$1,289,400	$1,453,949	$46,579,360
327	$160,117	$1,293,833	$1,453,949	$45,285,527
328	$155,669	$1,298,280	$1,453,949	$43,987,247
329	$151,206	$1,302,743	$1,453,949	$42,684,504
330	$146,728	$1,307,221	$1,453,949	$41,377,283
331	$142,234	$1,311,715	$1,453,949	$40,065,568
332	$137,725	$1,316,224	$1,453,949	$38,749,344
333	$133,201	$1,320,748	$1,453,949	$37,428,596
334	$128,661	$1,325,288	$1,453,949	$36,103,307
335	$124,105	$1,329,844	$1,453,949	$34,773,463
336	$119,534	$1,334,415	$1,453,949	$33,439,048

第28年供款共

$17,447,390

第28年利息

$1,732,695

第28年共還本金

$15,714,695

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$114,947	$1,339,002	$1,453,949	$32,100,046
338	$110,344	$1,343,605	$1,453,949	$30,756,440
339	$105,725	$1,348,224	$1,453,949	$29,408,216
340	$101,091	$1,352,858	$1,453,949	$28,055,358
341	$96,440	$1,357,509	$1,453,949	$26,697,849
342	$91,774	$1,362,175	$1,453,949	$25,335,674
343	$87,091	$1,366,858	$1,453,949	$23,968,816
344	$82,393	$1,371,556	$1,453,949	$22,597,259
345	$77,678	$1,376,271	$1,453,949	$21,220,988
346	$72,947	$1,381,002	$1,453,949	$19,839,986
347	$68,200	$1,385,749	$1,453,949	$18,454,237
348	$63,436	$1,390,513	$1,453,949	$17,063,724

第29年供款共

$17,447,390

第29年利息

$1,072,067

第29年共還本金

$16,375,324

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$58,657	$1,395,293	$1,453,949	$15,668,432
350	$53,860	$1,400,089	$1,453,949	$14,268,343
351	$49,047	$1,404,902	$1,453,949	$12,863,441
352	$44,218	$1,409,731	$1,453,949	$11,453,710
353	$39,372	$1,414,577	$1,453,949	$10,039,133
354	$34,510	$1,419,440	$1,453,949	$8,619,693
355	$29,630	$1,424,319	$1,453,949	$7,195,374
356	$24,734	$1,429,215	$1,453,949	$5,766,159
357	$19,821	$1,434,128	$1,453,949	$4,332,031
358	$14,891	$1,439,058	$1,453,949	$2,892,973
359	$9,945	$1,444,005	$1,453,949	$1,448,968
360	$4,981	$1,448,968	$1,453,949	$0

第30年供款共

$17,447,390

第30年利息

$383,666

第30年共還本金

$17,063,724

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$749,681,712

免责声明

笋盘推介

按揭保险费
info