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$109,462,070

每月供款
$212,277

首期

$29,200,000

总贷款额

$43,800,000

總利息

$32,619,570

印花税

$3,102,500

其他

$740,000

置业成本总预算

HK$33,042,500

$424,553

置业成本总预算

HK$33,042,500

首期

$29,200,000
印花税

$3,102,500
- AVD
  
  $3,102,500
律师费

$ 10,000
代理佣金

$730,000
按揭保险费

不适用

$424,553

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	$262,141	$201,434	$165,070	$140,878
1.500	$271,885	$211,355	$175,172	$151,163
2.000	$281,857	$221,577	$185,648	$161,893
2.500	$292,054	$232,097	$196,494	$173,063
3.000	$302,475	$242,914	$207,705	$184,663
3.500	$313,119	$254,022	$219,273	$196,682
4.000	$323,983	$265,419	$231,193	$209,108
4.125	$326,734	$268,313	$234,226	$212,277
4.500	$335,067	$277,100	$243,455	$221,928
5.000	$346,368	$289,061	$256,050	$235,128
5.500	$357,883	$301,295	$268,970	$248,692
6.000	$369,609	$313,797	$282,204	$262,603

每月供款$212,277

年期

30年

贷款金额

$43,800,000

總利息

$32,619,570

总贷款连利息

$76,419,570

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$150,563	$61,714	$212,277	$43,738,286
2	$150,350	$61,926	$212,277	$43,676,360
3	$150,137	$62,139	$212,277	$43,614,221
4	$149,924	$62,353	$212,277	$43,551,868
5	$149,710	$62,567	$212,277	$43,489,301
6	$149,494	$62,782	$212,277	$43,426,519
7	$149,279	$62,998	$212,277	$43,363,521
8	$149,062	$63,214	$212,277	$43,300,306
9	$148,845	$63,432	$212,277	$43,236,875
10	$148,627	$63,650	$212,277	$43,173,225
11	$148,408	$63,869	$212,277	$43,109,356
12	$148,188	$64,088	$212,277	$43,045,268

第1年供款共

$2,547,319

第1年利息

$1,792,587

第1年共還本金

$754,732

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$147,968	$64,308	$212,277	$42,980,959
14	$147,747	$64,530	$212,277	$42,916,430
15	$147,525	$64,751	$212,277	$42,851,679
16	$147,303	$64,974	$212,277	$42,786,705
17	$147,079	$65,197	$212,277	$42,721,507
18	$146,855	$65,421	$212,277	$42,656,086
19	$146,630	$65,646	$212,277	$42,590,440
20	$146,405	$65,872	$212,277	$42,524,568
21	$146,178	$66,098	$212,277	$42,458,469
22	$145,951	$66,326	$212,277	$42,392,144
23	$145,723	$66,554	$212,277	$42,325,590
24	$145,494	$66,782	$212,277	$42,258,808

第2年供款共

$2,547,319

第2年利息

$1,760,859

第2年共還本金

$786,460

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$145,265	$67,012	$212,277	$42,191,796
26	$145,034	$67,242	$212,277	$42,124,554
27	$144,803	$67,473	$212,277	$42,057,080
28	$144,571	$67,705	$212,277	$41,989,375
29	$144,338	$67,938	$212,277	$41,921,437
30	$144,105	$68,172	$212,277	$41,853,265
31	$143,871	$68,406	$212,277	$41,784,859
32	$143,635	$68,641	$212,277	$41,716,218
33	$143,399	$68,877	$212,277	$41,647,341
34	$143,163	$69,114	$212,277	$41,578,227
35	$142,925	$69,351	$212,277	$41,508,876
36	$142,687	$69,590	$212,277	$41,439,286

第3年供款共

$2,547,319

第3年利息

$1,727,797

第3年共還本金

$819,522

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$142,448	$69,829	$212,277	$41,369,457
38	$142,208	$70,069	$212,277	$41,299,388
39	$141,967	$70,310	$212,277	$41,229,078
40	$141,725	$70,552	$212,277	$41,158,526
41	$141,482	$70,794	$212,277	$41,087,732
42	$141,239	$71,038	$212,277	$41,016,694
43	$140,995	$71,282	$212,277	$40,945,413
44	$140,750	$71,527	$212,277	$40,873,886
45	$140,504	$71,773	$212,277	$40,802,113
46	$140,257	$72,019	$212,277	$40,730,094
47	$140,010	$72,267	$212,277	$40,657,827
48	$139,761	$72,515	$212,277	$40,585,312

第4年供款共

$2,547,319

第4年利息

$1,693,345

第4年共還本金

$853,974

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$139,512	$72,765	$212,277	$40,512,547
50	$139,262	$73,015	$212,277	$40,439,533
51	$139,011	$73,266	$212,277	$40,366,267
52	$138,759	$73,518	$212,277	$40,292,749
53	$138,506	$73,770	$212,277	$40,218,979
54	$138,253	$74,024	$212,277	$40,144,955
55	$137,998	$74,278	$212,277	$40,070,677
56	$137,743	$74,534	$212,277	$39,996,143
57	$137,487	$74,790	$212,277	$39,921,353
58	$137,230	$75,047	$212,277	$39,846,307
59	$136,972	$75,305	$212,277	$39,771,002
60	$136,713	$75,564	$212,277	$39,695,438

第5年供款共

$2,547,319

第5年利息

$1,657,445

第5年共還本金

$889,874

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$136,453	$75,824	$212,277	$39,619,614
62	$136,192	$76,084	$212,277	$39,543,530
63	$135,931	$76,346	$212,277	$39,467,185
64	$135,668	$76,608	$212,277	$39,390,576
65	$135,405	$76,871	$212,277	$39,313,705
66	$135,141	$77,136	$212,277	$39,236,569
67	$134,876	$77,401	$212,277	$39,159,168
68	$134,610	$77,667	$212,277	$39,081,501
69	$134,343	$77,934	$212,277	$39,003,567
70	$134,075	$78,202	$212,277	$38,925,366
71	$133,806	$78,471	$212,277	$38,846,895
72	$133,536	$78,740	$212,277	$38,768,155

第6年供款共

$2,547,319

第6年利息

$1,620,036

第6年共還本金

$927,283

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$133,266	$79,011	$212,277	$38,689,144
74	$132,994	$79,283	$212,277	$38,609,861
75	$132,721	$79,555	$212,277	$38,530,306
76	$132,448	$79,829	$212,277	$38,450,477
77	$132,174	$80,103	$212,277	$38,370,374
78	$131,898	$80,378	$212,277	$38,289,996
79	$131,622	$80,655	$212,277	$38,209,341
80	$131,345	$80,932	$212,277	$38,128,409
81	$131,066	$81,210	$212,277	$38,047,199
82	$130,787	$81,489	$212,277	$37,965,709
83	$130,507	$81,769	$212,277	$37,883,940
84	$130,226	$82,051	$212,277	$37,801,889

第7年供款共

$2,547,319

第7年利息

$1,581,054

第7年共還本金

$966,265

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$129,944	$82,333	$212,277	$37,719,557
86	$129,661	$82,616	$212,277	$37,636,941
87	$129,377	$82,900	$212,277	$37,554,042
88	$129,092	$83,185	$212,277	$37,470,857
89	$128,806	$83,471	$212,277	$37,387,386
90	$128,519	$83,757	$212,277	$37,303,629
91	$128,231	$84,045	$212,277	$37,219,584
92	$127,942	$84,334	$212,277	$37,135,249
93	$127,652	$84,624	$212,277	$37,050,625
94	$127,362	$84,915	$212,277	$36,965,710
95	$127,070	$85,207	$212,277	$36,880,503
96	$126,777	$85,500	$212,277	$36,795,003

第8年供款共

$2,547,319

第8年利息

$1,540,433

第8年共還本金

$1,006,886

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$126,483	$85,794	$212,277	$36,709,210
98	$126,188	$86,089	$212,277	$36,623,121
99	$125,892	$86,385	$212,277	$36,536,736
100	$125,595	$86,682	$212,277	$36,450,055
101	$125,297	$86,980	$212,277	$36,363,075
102	$124,998	$87,279	$212,277	$36,275,797
103	$124,698	$87,579	$212,277	$36,188,218
104	$124,397	$87,880	$212,277	$36,100,339
105	$124,095	$88,182	$212,277	$36,012,157
106	$123,792	$88,485	$212,277	$35,923,672
107	$123,488	$88,789	$212,277	$35,834,883
108	$123,182	$89,094	$212,277	$35,745,789

第9年供款共

$2,547,319

第9年利息

$1,498,105

第9年共還本金

$1,049,214

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$122,876	$89,400	$212,277	$35,656,389
110	$122,569	$89,708	$212,277	$35,566,681
111	$122,260	$90,016	$212,277	$35,476,665
112	$121,951	$90,326	$212,277	$35,386,339
113	$121,641	$90,636	$212,277	$35,295,703
114	$121,329	$90,948	$212,277	$35,204,756
115	$121,016	$91,260	$212,277	$35,113,495
116	$120,703	$91,574	$212,277	$35,021,921
117	$120,388	$91,889	$212,277	$34,930,033
118	$120,072	$92,205	$212,277	$34,837,828
119	$119,755	$92,522	$212,277	$34,745,307
120	$119,437	$92,840	$212,277	$34,652,467

第10年供款共

$2,547,319

第10年利息

$1,453,997

第10年共還本金

$1,093,322

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$119,118	$93,159	$212,277	$34,559,308
122	$118,798	$93,479	$212,277	$34,465,829
123	$118,476	$93,800	$212,277	$34,372,029
124	$118,154	$94,123	$212,277	$34,277,906
125	$117,830	$94,446	$212,277	$34,183,460
126	$117,506	$94,771	$212,277	$34,088,689
127	$117,180	$95,097	$212,277	$33,993,592
128	$116,853	$95,424	$212,277	$33,898,169
129	$116,525	$95,752	$212,277	$33,802,417
130	$116,196	$96,081	$212,277	$33,706,336
131	$115,866	$96,411	$212,277	$33,609,925
132	$115,534	$96,742	$212,277	$33,513,183

第11年供款共

$2,547,319

第11年利息

$1,408,035

第11年共還本金

$1,139,284

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$115,202	$97,075	$212,277	$33,416,108
134	$114,868	$97,409	$212,277	$33,318,699
135	$114,533	$97,744	$212,277	$33,220,955
136	$114,197	$98,080	$212,277	$33,122,876
137	$113,860	$98,417	$212,277	$33,024,459
138	$113,522	$98,755	$212,277	$32,925,704
139	$113,182	$99,094	$212,277	$32,826,610
140	$112,841	$99,435	$212,277	$32,727,175
141	$112,500	$99,777	$212,277	$32,627,398
142	$112,157	$100,120	$212,277	$32,527,278
143	$111,813	$100,464	$212,277	$32,426,814
144	$111,467	$100,809	$212,277	$32,326,004

第12年供款共

$2,547,319

第12年利息

$1,360,141

第12年共還本金

$1,187,178

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$111,121	$101,156	$212,277	$32,224,848
146	$110,773	$101,504	$212,277	$32,123,345
147	$110,424	$101,853	$212,277	$32,021,492
148	$110,074	$102,203	$212,277	$31,919,289
149	$109,723	$102,554	$212,277	$31,816,735
150	$109,370	$102,907	$212,277	$31,713,829
151	$109,016	$103,260	$212,277	$31,610,569
152	$108,661	$103,615	$212,277	$31,506,953
153	$108,305	$103,971	$212,277	$31,402,982
154	$107,948	$104,329	$212,277	$31,298,653
155	$107,589	$104,687	$212,277	$31,193,966
156	$107,229	$105,047	$212,277	$31,088,918

第13年供款共

$2,547,319

第13年利息

$1,310,233

第13年共還本金

$1,237,086

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$106,868	$105,408	$212,277	$30,983,510
158	$106,506	$105,771	$212,277	$30,877,739
159	$106,142	$106,134	$212,277	$30,771,605
160	$105,777	$106,499	$212,277	$30,665,106
161	$105,411	$106,865	$212,277	$30,558,240
162	$105,044	$107,233	$212,277	$30,451,008
163	$104,675	$107,601	$212,277	$30,343,406
164	$104,305	$107,971	$212,277	$30,235,435
165	$103,934	$108,342	$212,277	$30,127,093
166	$103,562	$108,715	$212,277	$30,018,378
167	$103,188	$109,088	$212,277	$29,909,290
168	$102,813	$109,463	$212,277	$29,799,826

第14年供款共

$2,547,319

第14年利息

$1,258,227

第14年共還本金

$1,289,092

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$102,437	$109,840	$212,277	$29,689,987
170	$102,059	$110,217	$212,277	$29,579,770
171	$101,680	$110,596	$212,277	$29,469,173
172	$101,300	$110,976	$212,277	$29,358,197
173	$100,919	$111,358	$212,277	$29,246,839
174	$100,536	$111,741	$212,277	$29,135,099
175	$100,152	$112,125	$212,277	$29,022,974
176	$99,766	$112,510	$212,277	$28,910,464
177	$99,380	$112,897	$212,277	$28,797,567
178	$98,992	$113,285	$212,277	$28,684,282
179	$98,602	$113,674	$212,277	$28,570,608
180	$98,211	$114,065	$212,277	$28,456,543

第15年供款共

$2,547,319

第15年利息

$1,204,035

第15年共還本金

$1,343,284

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$97,819	$114,457	$212,277	$28,342,085
182	$97,426	$114,851	$212,277	$28,227,235
183	$97,031	$115,245	$212,277	$28,111,989
184	$96,635	$115,642	$212,277	$27,996,348
185	$96,237	$116,039	$212,277	$27,880,309
186	$95,839	$116,438	$212,277	$27,763,871
187	$95,438	$116,838	$212,277	$27,647,032
188	$95,037	$117,240	$212,277	$27,529,792
189	$94,634	$117,643	$212,277	$27,412,149
190	$94,229	$118,047	$212,277	$27,294,102
191	$93,823	$118,453	$212,277	$27,175,649
192	$93,416	$118,860	$212,277	$27,056,789

第16年供款共

$2,547,319

第16年利息

$1,147,565

第16年共還本金

$1,399,754

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$93,008	$119,269	$212,277	$26,937,520
194	$92,598	$119,679	$212,277	$26,817,841
195	$92,186	$120,090	$212,277	$26,697,751
196	$91,774	$120,503	$212,277	$26,577,248
197	$91,359	$120,917	$212,277	$26,456,330
198	$90,944	$121,333	$212,277	$26,334,997
199	$90,527	$121,750	$212,277	$26,213,247
200	$90,108	$122,169	$212,277	$26,091,079
201	$89,688	$122,588	$212,277	$25,968,490
202	$89,267	$123,010	$212,277	$25,845,480
203	$88,844	$123,433	$212,277	$25,722,048
204	$88,420	$123,857	$212,277	$25,598,191

第17年供款共

$2,547,319

第17年利息

$1,088,721

第17年共還本金

$1,458,598

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$87,994	$124,283	$212,277	$25,473,908
206	$87,567	$124,710	$212,277	$25,349,198
207	$87,138	$125,139	$212,277	$25,224,059
208	$86,708	$125,569	$212,277	$25,098,490
209	$86,276	$126,001	$212,277	$24,972,490
210	$85,843	$126,434	$212,277	$24,846,056
211	$85,408	$126,868	$212,277	$24,719,188
212	$84,972	$127,304	$212,277	$24,591,883
213	$84,535	$127,742	$212,277	$24,464,141
214	$84,095	$128,181	$212,277	$24,335,960
215	$83,655	$128,622	$212,277	$24,207,339
216	$83,213	$129,064	$212,277	$24,078,275

第18年供款共

$2,547,319

第18年利息

$1,027,403

第18年共還本金

$1,519,916

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$82,769	$129,508	$212,277	$23,948,767
218	$82,324	$129,953	$212,277	$23,818,815
219	$81,877	$130,399	$212,277	$23,688,415
220	$81,429	$130,848	$212,277	$23,557,568
221	$80,979	$131,297	$212,277	$23,426,270
222	$80,528	$131,749	$212,277	$23,294,521
223	$80,075	$132,202	$212,277	$23,162,320
224	$79,620	$132,656	$212,277	$23,029,664
225	$79,164	$133,112	$212,277	$22,896,551
226	$78,707	$133,570	$212,277	$22,762,982
227	$78,248	$134,029	$212,277	$22,628,953
228	$77,787	$134,490	$212,277	$22,494,463

第19年供款共

$2,547,319

第19年利息

$963,508

第19年共還本金

$1,583,811

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$77,325	$134,952	$212,277	$22,359,511
230	$76,861	$135,416	$212,277	$22,224,096
231	$76,395	$135,881	$212,277	$22,088,214
232	$75,928	$136,348	$212,277	$21,951,866
233	$75,460	$136,817	$212,277	$21,815,049
234	$74,989	$137,287	$212,277	$21,677,762
235	$74,517	$137,759	$212,277	$21,540,002
236	$74,044	$138,233	$212,277	$21,401,770
237	$73,569	$138,708	$212,277	$21,263,062
238	$73,092	$139,185	$212,277	$21,123,877
239	$72,613	$139,663	$212,277	$20,984,214
240	$72,133	$140,143	$212,277	$20,844,070

第20年供款共

$2,547,319

第20年利息

$896,926

第20年共還本金

$1,650,393

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$71,651	$140,625	$212,277	$20,703,445
242	$71,168	$141,108	$212,277	$20,562,337
243	$70,683	$141,594	$212,277	$20,420,743
244	$70,196	$142,080	$212,277	$20,278,663
245	$69,708	$142,569	$212,277	$20,136,094
246	$69,218	$143,059	$212,277	$19,993,035
247	$68,726	$143,551	$212,277	$19,849,485
248	$68,233	$144,044	$212,277	$19,705,441
249	$67,737	$144,539	$212,277	$19,560,902
250	$67,241	$145,036	$212,277	$19,415,866
251	$66,742	$145,535	$212,277	$19,270,331
252	$66,242	$146,035	$212,277	$19,124,296

第21年供款共

$2,547,319

第21年利息

$827,545

第21年共還本金

$1,719,774

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$65,740	$146,537	$212,277	$18,977,760
254	$65,236	$147,041	$212,277	$18,830,719
255	$64,731	$147,546	$212,277	$18,683,173
256	$64,223	$148,053	$212,277	$18,535,120
257	$63,714	$148,562	$212,277	$18,386,558
258	$63,204	$149,073	$212,277	$18,237,485
259	$62,691	$149,585	$212,277	$18,087,900
260	$62,177	$150,099	$212,277	$17,937,800
261	$61,661	$150,615	$212,277	$17,787,185
262	$61,143	$151,133	$212,277	$17,636,052
263	$60,624	$151,653	$212,277	$17,484,399
264	$60,103	$152,174	$212,277	$17,332,225

第22年供款共

$2,547,319

第22年利息

$755,248

第22年共還本金

$1,792,071

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$59,580	$152,697	$212,277	$17,179,528
266	$59,055	$153,222	$212,277	$17,026,306
267	$58,528	$153,749	$212,277	$16,872,557
268	$57,999	$154,277	$212,277	$16,718,280
269	$57,469	$154,807	$212,277	$16,563,473
270	$56,937	$155,340	$212,277	$16,408,133
271	$56,403	$155,874	$212,277	$16,252,260
272	$55,867	$156,409	$212,277	$16,095,850
273	$55,329	$156,947	$212,277	$15,938,903
274	$54,790	$157,487	$212,277	$15,781,416
275	$54,249	$158,028	$212,277	$15,623,388
276	$53,705	$158,571	$212,277	$15,464,817

第23年供款共

$2,547,319

第23年利息

$679,911

第23年共還本金

$1,867,408

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$53,160	$159,116	$212,277	$15,305,701
278	$52,613	$159,663	$212,277	$15,146,038
279	$52,065	$160,212	$212,277	$14,985,826
280	$51,514	$160,763	$212,277	$14,825,063
281	$50,961	$161,315	$212,277	$14,663,747
282	$50,407	$161,870	$212,277	$14,501,877
283	$49,850	$162,426	$212,277	$14,339,451
284	$49,292	$162,985	$212,277	$14,176,466
285	$48,732	$163,545	$212,277	$14,012,921
286	$48,169	$164,107	$212,277	$13,848,814
287	$47,605	$164,671	$212,277	$13,684,143
288	$47,039	$165,237	$212,277	$13,518,906

第24年供款共

$2,547,319

第24年利息

$601,407

第24年共還本金

$1,945,912

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$46,471	$165,805	$212,277	$13,353,100
290	$45,901	$166,375	$212,277	$13,186,725
291	$45,329	$166,947	$212,277	$13,019,778
292	$44,755	$167,521	$212,277	$12,852,257
293	$44,180	$168,097	$212,277	$12,684,160
294	$43,602	$168,675	$212,277	$12,515,485
295	$43,022	$169,255	$212,277	$12,346,230
296	$42,440	$169,836	$212,277	$12,176,394
297	$41,856	$170,420	$212,277	$12,005,974
298	$41,271	$171,006	$212,277	$11,834,968
299	$40,683	$171,594	$212,277	$11,663,374
300	$40,093	$172,184	$212,277	$11,491,190

第25年供款共

$2,547,319

第25年利息

$519,603

第25年共還本金

$2,027,716

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$39,501	$172,776	$212,277	$11,318,414
302	$38,907	$173,370	$212,277	$11,145,045
303	$38,311	$173,965	$212,277	$10,971,079
304	$37,713	$174,563	$212,277	$10,796,516
305	$37,113	$175,164	$212,277	$10,621,352
306	$36,511	$175,766	$212,277	$10,445,587
307	$35,907	$176,370	$212,277	$10,269,217
308	$35,300	$176,976	$212,277	$10,092,241
309	$34,692	$177,585	$212,277	$9,914,656
310	$34,082	$178,195	$212,277	$9,736,461
311	$33,469	$178,807	$212,277	$9,557,654
312	$32,854	$179,422	$212,277	$9,378,231

第26年供款共

$2,547,319

第26年利息

$434,360

第26年共還本金

$2,112,959

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$32,238	$180,039	$212,277	$9,198,193
314	$31,619	$180,658	$212,277	$9,017,535
315	$30,998	$181,279	$212,277	$8,836,256
316	$30,375	$181,902	$212,277	$8,654,354
317	$29,749	$182,527	$212,277	$8,471,827
318	$29,122	$183,155	$212,277	$8,288,672
319	$28,492	$183,784	$212,277	$8,104,888
320	$27,861	$184,416	$212,277	$7,920,472
321	$27,227	$185,050	$212,277	$7,735,422
322	$26,591	$185,686	$212,277	$7,549,736
323	$25,952	$186,324	$212,277	$7,363,411
324	$25,312	$186,965	$212,277	$7,176,447

第27年供款共

$2,547,319

第27年利息

$345,534

第27年共還本金

$2,201,785

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$24,669	$187,608	$212,277	$6,988,839
326	$24,024	$188,252	$212,277	$6,800,587
327	$23,377	$188,900	$212,277	$6,611,687
328	$22,728	$189,549	$212,277	$6,422,138
329	$22,076	$190,200	$212,277	$6,231,938
330	$21,422	$190,854	$212,277	$6,041,083
331	$20,766	$191,510	$212,277	$5,849,573
332	$20,108	$192,169	$212,277	$5,657,404
333	$19,447	$192,829	$212,277	$5,464,575
334	$18,784	$193,492	$212,277	$5,271,083
335	$18,119	$194,157	$212,277	$5,076,926
336	$17,452	$194,825	$212,277	$4,882,101

第28年供款共

$2,547,319

第28年利息

$252,973

第28年共還本金

$2,294,346

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$16,782	$195,494	$212,277	$4,686,607
338	$16,110	$196,166	$212,277	$4,490,440
339	$15,436	$196,841	$212,277	$4,293,600
340	$14,759	$197,517	$212,277	$4,096,082
341	$14,080	$198,196	$212,277	$3,897,886
342	$13,399	$198,878	$212,277	$3,699,008
343	$12,715	$199,561	$212,277	$3,499,447
344	$12,029	$200,247	$212,277	$3,299,200
345	$11,341	$200,936	$212,277	$3,098,264
346	$10,650	$201,626	$212,277	$2,896,638
347	$9,957	$202,319	$212,277	$2,694,319
348	$9,262	$203,015	$212,277	$2,491,304

第29年供款共

$2,547,319

第29年利息

$156,522

第29年共還本金

$2,390,797

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$8,564	$203,713	$212,277	$2,287,591
350	$7,864	$204,413	$212,277	$2,083,178
351	$7,161	$205,116	$212,277	$1,878,062
352	$6,456	$205,821	$212,277	$1,672,242
353	$5,748	$206,528	$212,277	$1,465,713
354	$5,038	$207,238	$212,277	$1,258,475
355	$4,326	$207,951	$212,277	$1,050,525
356	$3,611	$208,665	$212,277	$841,859
357	$2,894	$209,383	$212,277	$632,476
358	$2,174	$210,102	$212,277	$422,374
359	$1,452	$210,825	$212,277	$211,549
360	$727	$211,549	$212,277	$0

第30年供款共

$2,547,319

第30年利息

$56,015

第30年共還本金

$2,491,304

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$109,462,070

免责声明

笋盘推介

按揭保险费
info