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$134,950,908

每月供款
$261,711

首期

$36,000,000

总贷款额

$54,000,000

總利息

$40,215,908

印花税

$3,825,000

其他

$910,000

置业成本总预算

HK$40,735,000

$523,422

置业成本总预算

HK$40,735,000

首期

$36,000,000
印花税

$3,825,000
- AVD
  
  $3,825,000
律师费

$ 10,000
代理佣金

$900,000
按揭保险费

不适用

$523,422

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	$323,187	$248,343	$203,511	$173,685
1.500	$335,201	$260,575	$215,966	$186,365
2.000	$347,495	$273,177	$228,881	$199,595
2.500	$360,066	$286,148	$242,253	$213,365
3.000	$372,914	$299,483	$256,074	$227,666
3.500	$386,037	$313,178	$270,337	$242,484
4.000	$399,431	$327,229	$285,032	$257,804
4.125	$402,822	$330,797	$288,772	$261,711
4.500	$413,096	$341,631	$300,150	$273,610
5.000	$427,029	$356,376	$315,679	$289,884
5.500	$441,225	$371,459	$331,607	$306,606
6.000	$455,683	$386,873	$347,923	$323,757

每月供款$261,711

年期

30年

贷款金额

$54,000,000

總利息

$40,215,908

总贷款连利息

$94,215,908

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$185,625	$76,086	$261,711	$53,923,914
2	$185,363	$76,347	$261,711	$53,847,567
3	$185,101	$76,610	$261,711	$53,770,957
4	$184,838	$76,873	$261,711	$53,694,084
5	$184,573	$77,137	$261,711	$53,616,946
6	$184,308	$77,403	$261,711	$53,539,544
7	$184,042	$77,669	$261,711	$53,461,875
8	$183,775	$77,936	$261,711	$53,383,939
9	$183,507	$78,204	$261,711	$53,305,736
10	$183,238	$78,472	$261,711	$53,227,263
11	$182,969	$78,742	$261,711	$53,148,521
12	$182,698	$79,013	$261,711	$53,069,508

第1年供款共

$3,140,530

第1年利息

$2,210,039

第1年共還本金

$930,492

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$182,426	$79,284	$261,711	$52,990,224
14	$182,154	$79,557	$261,711	$52,910,667
15	$181,880	$79,830	$261,711	$52,830,837
16	$181,606	$80,105	$261,711	$52,750,732
17	$181,331	$80,380	$261,711	$52,670,352
18	$181,054	$80,657	$261,711	$52,589,695
19	$180,777	$80,934	$261,711	$52,508,761
20	$180,499	$81,212	$261,711	$52,427,549
21	$180,220	$81,491	$261,711	$52,346,058
22	$179,940	$81,771	$261,711	$52,264,287
23	$179,658	$82,052	$261,711	$52,182,234
24	$179,376	$82,334	$261,711	$52,099,900

第2年供款共

$3,140,530

第2年利息

$2,170,922

第2年共還本金

$969,608

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$179,093	$82,617	$261,711	$52,017,283
26	$178,809	$82,901	$261,711	$51,934,381
27	$178,524	$83,186	$261,711	$51,851,195
28	$178,238	$83,472	$261,711	$51,767,722
29	$177,952	$83,759	$261,711	$51,683,963
30	$177,664	$84,047	$261,711	$51,599,916
31	$177,375	$84,336	$261,711	$51,515,580
32	$177,085	$84,626	$261,711	$51,430,954
33	$176,794	$84,917	$261,711	$51,346,037
34	$176,502	$85,209	$261,711	$51,260,828
35	$176,209	$85,502	$261,711	$51,175,326
36	$175,915	$85,796	$261,711	$51,089,530

第3年供款共

$3,140,530

第3年利息

$2,130,161

第3年共還本金

$1,010,370

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$175,620	$86,091	$261,711	$51,003,440
38	$175,324	$86,387	$261,711	$50,917,053
39	$175,027	$86,683	$261,711	$50,830,370
40	$174,729	$86,981	$261,711	$50,743,388
41	$174,430	$87,280	$261,711	$50,656,108
42	$174,130	$87,580	$261,711	$50,568,527
43	$173,829	$87,882	$261,711	$50,480,646
44	$173,527	$88,184	$261,711	$50,392,462
45	$173,224	$88,487	$261,711	$50,303,975
46	$172,920	$88,791	$261,711	$50,215,184
47	$172,615	$89,096	$261,711	$50,126,088
48	$172,308	$89,402	$261,711	$50,036,686

第4年供款共

$3,140,530

第4年利息

$2,087,686

第4年共還本金

$1,052,844

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$172,001	$89,710	$261,711	$49,946,976
50	$171,693	$90,018	$261,711	$49,856,958
51	$171,383	$90,328	$261,711	$49,766,630
52	$171,073	$90,638	$261,711	$49,675,992
53	$170,761	$90,950	$261,711	$49,585,043
54	$170,449	$91,262	$261,711	$49,493,780
55	$170,135	$91,576	$261,711	$49,402,204
56	$169,820	$91,891	$261,711	$49,310,314
57	$169,504	$92,207	$261,711	$49,218,107
58	$169,187	$92,524	$261,711	$49,125,583
59	$168,869	$92,842	$261,711	$49,032,742
60	$168,550	$93,161	$261,711	$48,939,581

第5年供款共

$3,140,530

第5年利息

$2,043,425

第5年共還本金

$1,097,105

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$168,230	$93,481	$261,711	$48,846,100
62	$167,908	$93,802	$261,711	$48,752,298
63	$167,586	$94,125	$261,711	$48,658,173
64	$167,262	$94,448	$261,711	$48,563,724
65	$166,938	$94,773	$261,711	$48,468,951
66	$166,612	$95,099	$261,711	$48,373,852
67	$166,285	$95,426	$261,711	$48,278,427
68	$165,957	$95,754	$261,711	$48,182,673
69	$165,628	$96,083	$261,711	$48,086,590
70	$165,298	$96,413	$261,711	$47,990,177
71	$164,966	$96,745	$261,711	$47,893,432
72	$164,634	$97,077	$261,711	$47,796,355

第6年供款共

$3,140,530

第6年利息

$1,997,304

第6年共還本金

$1,143,226

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$164,300	$97,411	$261,711	$47,698,944
74	$163,965	$97,746	$261,711	$47,601,198
75	$163,629	$98,082	$261,711	$47,503,117
76	$163,292	$98,419	$261,711	$47,404,698
77	$162,954	$98,757	$261,711	$47,305,941
78	$162,614	$99,097	$261,711	$47,206,844
79	$162,274	$99,437	$261,711	$47,107,407
80	$161,932	$99,779	$261,711	$47,007,627
81	$161,589	$100,122	$261,711	$46,907,505
82	$161,245	$100,466	$261,711	$46,807,039
83	$160,899	$100,812	$261,711	$46,706,227
84	$160,553	$101,158	$261,711	$46,605,069

第7年供款共

$3,140,530

第7年利息

$1,949,244

第7年共還本金

$1,191,286

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$160,205	$101,506	$261,711	$46,503,563
86	$159,856	$101,855	$261,711	$46,401,708
87	$159,506	$102,205	$261,711	$46,299,503
88	$159,155	$102,556	$261,711	$46,196,947
89	$158,802	$102,909	$261,711	$46,094,038
90	$158,448	$103,263	$261,711	$45,990,776
91	$158,093	$103,618	$261,711	$45,887,158
92	$157,737	$103,974	$261,711	$45,783,184
93	$157,380	$104,331	$261,711	$45,678,853
94	$157,021	$104,690	$261,711	$45,574,163
95	$156,661	$105,050	$261,711	$45,469,114
96	$156,300	$105,411	$261,711	$45,363,703

第8年供款共

$3,140,530

第8年利息

$1,899,164

第8年共還本金

$1,241,366

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$155,938	$105,773	$261,711	$45,257,930
98	$155,574	$106,137	$261,711	$45,151,793
99	$155,209	$106,502	$261,711	$45,045,291
100	$154,843	$106,868	$261,711	$44,938,424
101	$154,476	$107,235	$261,711	$44,831,189
102	$154,107	$107,604	$261,711	$44,723,585
103	$153,737	$107,974	$261,711	$44,615,612
104	$153,366	$108,345	$261,711	$44,507,267
105	$152,994	$108,717	$261,711	$44,398,550
106	$152,620	$109,091	$261,711	$44,289,459
107	$152,245	$109,466	$261,711	$44,179,993
108	$151,869	$109,842	$261,711	$44,070,151

第9年供款共

$3,140,530

第9年利息

$1,846,978

第9年共還本金

$1,293,552

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$151,491	$110,220	$261,711	$43,959,931
110	$151,112	$110,599	$261,711	$43,849,333
111	$150,732	$110,979	$261,711	$43,738,354
112	$150,351	$111,360	$261,711	$43,626,994
113	$149,968	$111,743	$261,711	$43,515,251
114	$149,584	$112,127	$261,711	$43,403,123
115	$149,198	$112,513	$261,711	$43,290,611
116	$148,811	$112,899	$261,711	$43,177,711
117	$148,423	$113,287	$261,711	$43,064,424
118	$148,034	$113,677	$261,711	$42,950,747
119	$147,643	$114,068	$261,711	$42,836,679
120	$147,251	$114,460	$261,711	$42,722,220

第10年供款共

$3,140,530

第10年利息

$1,792,599

第10年共還本金

$1,347,931

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$146,858	$114,853	$261,711	$42,607,366
122	$146,463	$115,248	$261,711	$42,492,118
123	$146,067	$115,644	$261,711	$42,376,474
124	$145,669	$116,042	$261,711	$42,260,432
125	$145,270	$116,441	$261,711	$42,143,992
126	$144,870	$116,841	$261,711	$42,027,151
127	$144,468	$117,243	$261,711	$41,909,908
128	$144,065	$117,646	$261,711	$41,792,263
129	$143,661	$118,050	$261,711	$41,674,213
130	$143,255	$118,456	$261,711	$41,555,757
131	$142,848	$118,863	$261,711	$41,436,894
132	$142,439	$119,272	$261,711	$41,317,623

第11年供款共

$3,140,530

第11年利息

$1,735,933

第11年共還本金

$1,404,597

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$142,029	$119,682	$261,711	$41,197,941
134	$141,618	$120,093	$261,711	$41,077,848
135	$141,205	$120,506	$261,711	$40,957,342
136	$140,791	$120,920	$261,711	$40,836,422
137	$140,375	$121,336	$261,711	$40,715,087
138	$139,958	$121,753	$261,711	$40,593,334
139	$139,540	$122,171	$261,711	$40,471,163
140	$139,120	$122,591	$261,711	$40,348,571
141	$138,698	$123,013	$261,711	$40,225,559
142	$138,275	$123,435	$261,711	$40,102,123
143	$137,851	$123,860	$261,711	$39,978,264
144	$137,425	$124,286	$261,711	$39,853,978

第12年供款共

$3,140,530

第12年利息

$1,676,886

第12年共還本金

$1,463,645

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$136,998	$124,713	$261,711	$39,729,265
146	$136,569	$125,142	$261,711	$39,604,124
147	$136,139	$125,572	$261,711	$39,478,552
148	$135,708	$126,003	$261,711	$39,352,549
149	$135,274	$126,436	$261,711	$39,226,112
150	$134,840	$126,871	$261,711	$39,099,241
151	$134,404	$127,307	$261,711	$38,971,934
152	$133,966	$127,745	$261,711	$38,844,189
153	$133,527	$128,184	$261,711	$38,716,005
154	$133,086	$128,625	$261,711	$38,587,380
155	$132,644	$129,067	$261,711	$38,458,314
156	$132,200	$129,510	$261,711	$38,328,803

第13年供款共

$3,140,530

第13年利息

$1,615,356

第13年共還本金

$1,525,175

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$131,755	$129,956	$261,711	$38,198,848
158	$131,309	$130,402	$261,711	$38,068,445
159	$130,860	$130,851	$261,711	$37,937,595
160	$130,410	$131,300	$261,711	$37,806,294
161	$129,959	$131,752	$261,711	$37,674,543
162	$129,506	$132,205	$261,711	$37,542,338
163	$129,052	$132,659	$261,711	$37,409,679
164	$128,596	$133,115	$261,711	$37,276,564
165	$128,138	$133,573	$261,711	$37,142,991
166	$127,679	$134,032	$261,711	$37,008,960
167	$127,218	$134,493	$261,711	$36,874,467
168	$126,756	$134,955	$261,711	$36,739,512

第14年供款共

$3,140,530

第14年利息

$1,551,239

第14年共還本金

$1,589,291

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$126,292	$135,419	$261,711	$36,604,093
170	$125,827	$135,884	$261,711	$36,468,209
171	$125,359	$136,351	$261,711	$36,331,858
172	$124,891	$136,820	$261,711	$36,195,038
173	$124,420	$137,290	$261,711	$36,057,747
174	$123,949	$137,762	$261,711	$35,919,985
175	$123,475	$138,236	$261,711	$35,781,749
176	$123,000	$138,711	$261,711	$35,643,038
177	$122,523	$139,188	$261,711	$35,503,850
178	$122,044	$139,666	$261,711	$35,364,183
179	$121,564	$140,146	$261,711	$35,224,037
180	$121,083	$140,628	$261,711	$35,083,409

第15年供款共

$3,140,530

第15年利息

$1,484,427

第15年共還本金

$1,656,103

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$120,599	$141,112	$261,711	$34,942,297
182	$120,114	$141,597	$261,711	$34,800,700
183	$119,627	$142,083	$261,711	$34,658,617
184	$119,139	$142,572	$261,711	$34,516,045
185	$118,649	$143,062	$261,711	$34,372,983
186	$118,157	$143,554	$261,711	$34,229,429
187	$117,664	$144,047	$261,711	$34,085,382
188	$117,169	$144,542	$261,711	$33,940,840
189	$116,672	$145,039	$261,711	$33,795,801
190	$116,173	$145,538	$261,711	$33,650,263
191	$115,673	$146,038	$261,711	$33,504,225
192	$115,171	$146,540	$261,711	$33,357,685

第16年供款共

$3,140,530

第16年利息

$1,414,806

第16年共還本金

$1,725,724

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$114,667	$147,044	$261,711	$33,210,641
194	$114,162	$147,549	$261,711	$33,063,092
195	$113,654	$148,056	$261,711	$32,915,035
196	$113,145	$148,565	$261,711	$32,766,470
197	$112,635	$149,076	$261,711	$32,617,394
198	$112,122	$149,589	$261,711	$32,467,805
199	$111,608	$150,103	$261,711	$32,317,702
200	$111,092	$150,619	$261,711	$32,167,084
201	$110,574	$151,137	$261,711	$32,015,947
202	$110,055	$151,656	$261,711	$31,864,291
203	$109,534	$152,177	$261,711	$31,712,114
204	$109,010	$152,700	$261,711	$31,559,413

第17年供款共

$3,140,530

第17年利息

$1,342,259

第17年共還本金

$1,798,272

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$108,485	$153,225	$261,711	$31,406,188
206	$107,959	$153,752	$261,711	$31,252,436
207	$107,430	$154,281	$261,711	$31,098,155
208	$106,900	$154,811	$261,711	$30,943,344
209	$106,368	$155,343	$261,711	$30,788,001
210	$105,834	$155,877	$261,711	$30,632,124
211	$105,298	$156,413	$261,711	$30,475,711
212	$104,760	$156,951	$261,711	$30,318,760
213	$104,221	$157,490	$261,711	$30,161,270
214	$103,679	$158,031	$261,711	$30,003,239
215	$103,136	$158,575	$261,711	$29,844,664
216	$102,591	$159,120	$261,711	$29,685,544

第18年供款共

$3,140,530

第18年利息

$1,266,661

第18年共還本金

$1,873,869

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$102,044	$159,667	$261,711	$29,525,877
218	$101,495	$160,216	$261,711	$29,365,662
219	$100,944	$160,766	$261,711	$29,204,895
220	$100,392	$161,319	$261,711	$29,043,576
221	$99,837	$161,874	$261,711	$28,881,703
222	$99,281	$162,430	$261,711	$28,719,273
223	$98,723	$162,988	$261,711	$28,556,284
224	$98,162	$163,549	$261,711	$28,392,736
225	$97,600	$164,111	$261,711	$28,228,625
226	$97,036	$164,675	$261,711	$28,063,950
227	$96,470	$165,241	$261,711	$27,898,709
228	$95,902	$165,809	$261,711	$27,732,900

第19年供款共

$3,140,530

第19年利息

$1,187,886

第19年共還本金

$1,952,644

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$95,332	$166,379	$261,711	$27,566,521
230	$94,760	$166,951	$261,711	$27,399,570
231	$94,186	$167,525	$261,711	$27,232,045
232	$93,610	$168,101	$261,711	$27,063,944
233	$93,032	$168,679	$261,711	$26,895,266
234	$92,452	$169,258	$261,711	$26,726,008
235	$91,871	$169,840	$261,711	$26,556,167
236	$91,287	$170,424	$261,711	$26,385,743
237	$90,701	$171,010	$261,711	$26,214,733
238	$90,113	$171,598	$261,711	$26,043,136
239	$89,523	$172,188	$261,711	$25,870,948
240	$88,931	$172,779	$261,711	$25,698,169

第20年供款共

$3,140,530

第20年利息

$1,105,799

第20年共還本金

$2,034,731

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$88,337	$173,373	$261,711	$25,524,795
242	$87,741	$173,969	$261,711	$25,350,826
243	$87,143	$174,567	$261,711	$25,176,259
244	$86,543	$175,167	$261,711	$25,001,091
245	$85,941	$175,770	$261,711	$24,825,321
246	$85,337	$176,374	$261,711	$24,648,948
247	$84,731	$176,980	$261,711	$24,471,968
248	$84,122	$177,588	$261,711	$24,294,379
249	$83,512	$178,199	$261,711	$24,116,180
250	$82,899	$178,811	$261,711	$23,937,369
251	$82,285	$179,426	$261,711	$23,757,943
252	$81,668	$180,043	$261,711	$23,577,900

第21年供款共

$3,140,530

第21年利息

$1,020,261

第21年共還本金

$2,120,269

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$81,049	$180,662	$261,711	$23,397,238
254	$80,428	$181,283	$261,711	$23,215,955
255	$79,805	$181,906	$261,711	$23,034,049
256	$79,180	$182,531	$261,711	$22,851,518
257	$78,552	$183,159	$261,711	$22,668,359
258	$77,922	$183,788	$261,711	$22,484,570
259	$77,291	$184,420	$261,711	$22,300,150
260	$76,657	$185,054	$261,711	$22,115,096
261	$76,021	$185,690	$261,711	$21,929,406
262	$75,382	$186,329	$261,711	$21,743,078
263	$74,742	$186,969	$261,711	$21,556,108
264	$74,099	$187,612	$261,711	$21,368,497

第22年供款共

$3,140,530

第22年利息

$931,127

第22年共還本金

$2,209,403

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$73,454	$188,257	$261,711	$21,180,240
266	$72,807	$188,904	$261,711	$20,991,336
267	$72,158	$189,553	$261,711	$20,801,783
268	$71,506	$190,205	$261,711	$20,611,578
269	$70,852	$190,859	$261,711	$20,420,720
270	$70,196	$191,515	$261,711	$20,229,205
271	$69,538	$192,173	$261,711	$20,037,032
272	$68,877	$192,834	$261,711	$19,844,199
273	$68,214	$193,496	$261,711	$19,650,702
274	$67,549	$194,162	$261,711	$19,456,541
275	$66,882	$194,829	$261,711	$19,261,712
276	$66,212	$195,499	$261,711	$19,066,213

第23年供款共

$3,140,530

第23年利息

$838,247

第23年共還本金

$2,302,284

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$65,540	$196,171	$261,711	$18,870,042
278	$64,866	$196,845	$261,711	$18,673,197
279	$64,189	$197,522	$261,711	$18,475,675
280	$63,510	$198,201	$261,711	$18,277,475
281	$62,829	$198,882	$261,711	$18,078,593
282	$62,145	$199,566	$261,711	$17,879,027
283	$61,459	$200,252	$261,711	$17,678,775
284	$60,771	$200,940	$261,711	$17,477,835
285	$60,080	$201,631	$261,711	$17,276,204
286	$59,387	$202,324	$261,711	$17,073,881
287	$58,691	$203,019	$261,711	$16,870,861
288	$57,994	$203,717	$261,711	$16,667,144

第24年供款共

$3,140,530

第24年利息

$741,461

第24年共還本金

$2,399,069

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$57,293	$204,418	$261,711	$16,462,726
290	$56,591	$205,120	$261,711	$16,257,606
291	$55,886	$205,825	$261,711	$16,051,781
292	$55,178	$206,533	$261,711	$15,845,248
293	$54,468	$207,243	$261,711	$15,638,005
294	$53,756	$207,955	$261,711	$15,430,050
295	$53,041	$208,670	$261,711	$15,221,380
296	$52,323	$209,387	$261,711	$15,011,992
297	$51,604	$210,107	$261,711	$14,801,885
298	$50,881	$210,829	$261,711	$14,591,056
299	$50,157	$211,554	$261,711	$14,379,502
300	$49,430	$212,281	$261,711	$14,167,221

第25年供款共

$3,140,530

第25年利息

$640,607

第25年共還本金

$2,499,923

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$48,700	$213,011	$261,711	$13,954,210
302	$47,968	$213,743	$261,711	$13,740,466
303	$47,233	$214,478	$261,711	$13,525,988
304	$46,496	$215,215	$261,711	$13,310,773
305	$45,756	$215,955	$261,711	$13,094,818
306	$45,013	$216,697	$261,711	$12,878,120
307	$44,269	$217,442	$261,711	$12,660,678
308	$43,521	$218,190	$261,711	$12,442,488
309	$42,771	$218,940	$261,711	$12,223,549
310	$42,018	$219,692	$261,711	$12,003,856
311	$41,263	$220,448	$261,711	$11,783,409
312	$40,505	$221,205	$261,711	$11,562,203

第26年供款共

$3,140,530

第26年利息

$535,513

第26年共還本金

$2,605,017

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$39,745	$221,966	$261,711	$11,340,237
314	$38,982	$222,729	$261,711	$11,117,509
315	$38,216	$223,494	$261,711	$10,894,014
316	$37,448	$224,263	$261,711	$10,669,752
317	$36,677	$225,034	$261,711	$10,444,718
318	$35,904	$225,807	$261,711	$10,218,911
319	$35,128	$226,583	$261,711	$9,992,327
320	$34,349	$227,362	$261,711	$9,764,965
321	$33,567	$228,144	$261,711	$9,536,821
322	$32,783	$228,928	$261,711	$9,307,893
323	$31,996	$229,715	$261,711	$9,078,178
324	$31,206	$230,505	$261,711	$8,847,674

第27年供款共

$3,140,530

第27年利息

$426,001

第27年共還本金

$2,714,529

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$30,414	$231,297	$261,711	$8,616,377
326	$29,619	$232,092	$261,711	$8,384,285
327	$28,821	$232,890	$261,711	$8,151,395
328	$28,020	$233,690	$261,711	$7,917,704
329	$27,217	$234,494	$261,711	$7,683,211
330	$26,411	$235,300	$261,711	$7,447,911
331	$25,602	$236,109	$261,711	$7,211,802
332	$24,791	$236,920	$261,711	$6,974,882
333	$23,976	$237,735	$261,711	$6,737,147
334	$23,159	$238,552	$261,711	$6,498,595
335	$22,339	$239,372	$261,711	$6,259,223
336	$21,516	$240,195	$261,711	$6,019,029

第28年供款共

$3,140,530

第28年利息

$311,885

第28年共還本金

$2,828,645

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$20,690	$241,020	$261,711	$5,778,008
338	$19,862	$241,849	$261,711	$5,536,159
339	$19,031	$242,680	$261,711	$5,293,479
340	$18,196	$243,515	$261,711	$5,049,964
341	$17,359	$244,352	$261,711	$4,805,613
342	$16,519	$245,192	$261,711	$4,560,421
343	$15,676	$246,034	$261,711	$4,314,387
344	$14,831	$246,880	$261,711	$4,067,507
345	$13,982	$247,729	$261,711	$3,819,778
346	$13,130	$248,580	$261,711	$3,571,198
347	$12,276	$249,435	$261,711	$3,321,763
348	$11,419	$250,292	$261,711	$3,071,470

第29年供款共

$3,140,530

第29年利息

$192,972

第29年共還本金

$2,947,558

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$10,558	$251,153	$261,711	$2,820,318
350	$9,695	$252,016	$261,711	$2,568,302
351	$8,829	$252,882	$261,711	$2,315,419
352	$7,959	$253,752	$261,711	$2,061,668
353	$7,087	$254,624	$261,711	$1,807,044
354	$6,212	$255,499	$261,711	$1,551,545
355	$5,333	$256,377	$261,711	$1,295,167
356	$4,452	$257,259	$261,711	$1,037,909
357	$3,568	$258,143	$261,711	$779,766
358	$2,680	$259,030	$261,711	$520,735
359	$1,790	$259,921	$261,711	$260,814
360	$897	$260,814	$261,711	$0

第30年供款共

$3,140,530

第30年利息

$69,060

第30年共還本金

$3,071,470

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$134,950,908

免责声明

笋盘推介

按揭保险费
info