樓價

HK$

按揭成數

HK$

年期

年

利率

進階計算 - 負擔能力計算

每月其他還款

HK$

每月收入

HK$

計算

進階計算 - 年利率遞增計算

利率範圍

厘

遞增

厘

年利率遞增表

全期置業總支出 HK$727,191,560

每月供款
$1,410,331

首期

$194,000,000

總貸款額

$291,000,000

總利息

$216,719,060

印花稅

$20,612,500

其他

$4,860,000

置業成本總預算

HK$219,472,500

按月供比率計算

$2,820,661

置業成本總預算

HK$219,472,500

首期

$194,000,000
印花稅

$20,612,500
- AVD
  
  $20,612,500
律師費

$ 10,000
代理佣金

$4,850,000
按揭保險費

不適用

最低每月入息要求

按月供比率計算

$2,820,661

詳細供款表重置

免責聲明

本計數機只適用於首個自用住宅物業。計算只作參考用途，計算詳情請參閱「最新按揭措施」。一切資料以金管局、按證公司及稅務局等機構之最新公布為準。

以上資訊僅供模擬性參考。本網頁的隱含值數據均屬假設的及不適用於個別情況。閣下使用及依賴該等數據前請先諮詢有關財務顧問。本網頁的數據結果只作模擬性參考，其準確性不被保證。

筍盤推介

利率	15年	20年	25年	30年
1.000	$1,741,619	$1,338,292	$1,096,699	$935,971
1.500	$1,806,362	$1,404,207	$1,163,815	$1,004,300
2.000	$1,872,610	$1,472,121	$1,233,416	$1,075,593
2.500	$1,940,357	$1,542,017	$1,305,475	$1,149,802
3.000	$2,009,593	$1,613,879	$1,379,955	$1,226,868
3.500	$2,080,308	$1,687,683	$1,456,815	$1,306,720
4.000	$2,152,492	$1,763,403	$1,536,005	$1,389,279
4.125	$2,170,766	$1,782,629	$1,556,161	$1,410,331
4.500	$2,226,130	$1,841,010	$1,617,473	$1,474,454
5.000	$2,301,209	$1,920,471	$1,701,157	$1,562,151
5.500	$2,377,713	$2,001,752	$1,786,995	$1,652,266
6.000	$2,455,623	$2,084,814	$1,874,917	$1,744,692

每月供款$1,410,331

年期

30年

貸款金額

$291,000,000

總利息

$216,719,060

總貸款連利息

$507,719,060

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$1,000,313	$410,018	$1,410,331	$290,589,982
2	$998,903	$411,428	$1,410,331	$290,178,554
3	$997,489	$412,842	$1,410,331	$289,765,712
4	$996,070	$414,261	$1,410,331	$289,351,451
5	$994,646	$415,685	$1,410,331	$288,935,766
6	$993,217	$417,114	$1,410,331	$288,518,652
7	$991,783	$418,548	$1,410,331	$288,100,104
8	$990,344	$419,987	$1,410,331	$287,680,117
9	$988,900	$421,430	$1,410,331	$287,258,687
10	$987,452	$422,879	$1,410,331	$286,835,808
11	$985,998	$424,333	$1,410,331	$286,411,476
12	$984,539	$425,791	$1,410,331	$285,985,684

第1年供款共

$16,923,969

第1年利息

$11,909,653

第1年共還本金

$5,014,316

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$983,076	$427,255	$1,410,331	$285,558,429
14	$981,607	$428,724	$1,410,331	$285,129,706
15	$980,133	$430,197	$1,410,331	$284,699,508
16	$978,655	$431,676	$1,410,331	$284,267,832
17	$977,171	$433,160	$1,410,331	$283,834,672
18	$975,682	$434,649	$1,410,331	$283,400,023
19	$974,188	$436,143	$1,410,331	$282,963,880
20	$972,688	$437,642	$1,410,331	$282,526,238
21	$971,184	$439,147	$1,410,331	$282,087,091
22	$969,674	$440,656	$1,410,331	$281,646,434
23	$968,160	$442,171	$1,410,331	$281,204,263
24	$966,640	$443,691	$1,410,331	$280,760,572

第2年供款共

$16,923,969

第2年利息

$11,698,857

第2年共還本金

$5,225,112

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$965,114	$445,216	$1,410,331	$280,315,356
26	$963,584	$446,747	$1,410,331	$279,868,609
27	$962,048	$448,282	$1,410,331	$279,420,327
28	$960,507	$449,823	$1,410,331	$278,970,504
29	$958,961	$451,370	$1,410,331	$278,519,134
30	$957,410	$452,921	$1,410,331	$278,066,213
31	$955,853	$454,478	$1,410,331	$277,611,735
32	$954,290	$456,040	$1,410,331	$277,155,694
33	$952,723	$457,608	$1,410,331	$276,698,086
34	$951,150	$459,181	$1,410,331	$276,238,905
35	$949,571	$460,759	$1,410,331	$275,778,146
36	$947,987	$462,343	$1,410,331	$275,315,802

第3年供款共

$16,923,969

第3年利息

$11,479,199

第3年共還本金

$5,444,770

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$946,398	$463,933	$1,410,331	$274,851,870
38	$944,803	$465,527	$1,410,331	$274,386,342
39	$943,203	$467,128	$1,410,331	$273,919,215
40	$941,597	$468,733	$1,410,331	$273,450,481
41	$939,986	$470,345	$1,410,331	$272,980,137
42	$938,369	$471,962	$1,410,331	$272,508,175
43	$936,747	$473,584	$1,410,331	$272,034,591
44	$935,119	$475,212	$1,410,331	$271,559,379
45	$933,485	$476,845	$1,410,331	$271,082,534
46	$931,846	$478,485	$1,410,331	$270,604,050
47	$930,201	$480,129	$1,410,331	$270,123,920
48	$928,551	$481,780	$1,410,331	$269,642,140

第4年供款共

$16,923,969

第4年利息

$11,250,307

第4年共還本金

$5,673,662

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$926,895	$483,436	$1,410,331	$269,158,705
50	$925,233	$485,098	$1,410,331	$268,673,607
51	$923,566	$486,765	$1,410,331	$268,186,842
52	$921,892	$488,438	$1,410,331	$267,698,403
53	$920,213	$490,117	$1,410,331	$267,208,286
54	$918,528	$491,802	$1,410,331	$266,716,484
55	$916,838	$493,493	$1,410,331	$266,222,991
56	$915,142	$495,189	$1,410,331	$265,727,802
57	$913,439	$496,891	$1,410,331	$265,230,910
58	$911,731	$498,599	$1,410,331	$264,732,311
59	$910,017	$500,313	$1,410,331	$264,231,997
60	$908,297	$502,033	$1,410,331	$263,729,964

第5年供款共

$16,923,969

第5年利息

$11,011,792

第5年共還本金

$5,912,176

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$906,572	$503,759	$1,410,331	$263,226,205
62	$904,840	$505,491	$1,410,331	$262,720,714
63	$903,102	$507,228	$1,410,331	$262,213,486
64	$901,359	$508,972	$1,410,331	$261,704,514
65	$899,609	$510,721	$1,410,331	$261,193,793
66	$897,854	$512,477	$1,410,331	$260,681,316
67	$896,092	$514,239	$1,410,331	$260,167,077
68	$894,324	$516,006	$1,410,331	$259,651,071
69	$892,551	$517,780	$1,410,331	$259,133,291
70	$890,771	$519,560	$1,410,331	$258,613,731
71	$888,985	$521,346	$1,410,331	$258,092,385
72	$887,193	$523,138	$1,410,331	$257,569,246

第6年供款共

$16,923,969

第6年利息

$10,763,251

第6年共還本金

$6,160,718

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$885,394	$524,936	$1,410,331	$257,044,310
74	$883,590	$526,741	$1,410,331	$256,517,569
75	$881,779	$528,552	$1,410,331	$255,989,017
76	$879,962	$530,368	$1,410,331	$255,458,649
77	$878,139	$532,192	$1,410,331	$254,926,457
78	$876,310	$534,021	$1,410,331	$254,392,436
79	$874,474	$535,857	$1,410,331	$253,856,580
80	$872,632	$537,699	$1,410,331	$253,318,881
81	$870,784	$539,547	$1,410,331	$252,779,334
82	$868,929	$541,402	$1,410,331	$252,237,932
83	$867,068	$543,263	$1,410,331	$251,694,669
84	$865,200	$545,130	$1,410,331	$251,149,539

第7年供款共

$16,923,969

第7年利息

$10,504,261

第7年共還本金

$6,419,707

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$863,327	$547,004	$1,410,331	$250,602,535
86	$861,446	$548,885	$1,410,331	$250,053,650
87	$859,559	$550,771	$1,410,331	$249,502,879
88	$857,666	$552,665	$1,410,331	$248,950,214
89	$855,766	$554,564	$1,410,331	$248,395,650
90	$853,860	$556,471	$1,410,331	$247,839,179
91	$851,947	$558,384	$1,410,331	$247,280,796
92	$850,028	$560,303	$1,410,331	$246,720,493
93	$848,102	$562,229	$1,410,331	$246,158,264
94	$846,169	$564,162	$1,410,331	$245,594,102
95	$844,230	$566,101	$1,410,331	$245,028,001
96	$842,284	$568,047	$1,410,331	$244,459,954

第8年供款共

$16,923,969

第8年利息

$10,234,384

第8年共還本金

$6,689,585

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$840,331	$570,000	$1,410,331	$243,889,954
98	$838,372	$571,959	$1,410,331	$243,317,995
99	$836,406	$573,925	$1,410,331	$242,744,070
100	$834,433	$575,898	$1,410,331	$242,168,172
101	$832,453	$577,878	$1,410,331	$241,590,295
102	$830,467	$579,864	$1,410,331	$241,010,431
103	$828,473	$581,857	$1,410,331	$240,428,573
104	$826,473	$583,858	$1,410,331	$239,844,716
105	$824,466	$585,865	$1,410,331	$239,258,851
106	$822,452	$587,878	$1,410,331	$238,670,973
107	$820,431	$589,899	$1,410,331	$238,081,074
108	$818,404	$591,927	$1,410,331	$237,489,147

第9年供款共

$16,923,969

第9年利息

$9,953,161

第9年共還本金

$6,970,808

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$816,369	$593,962	$1,410,331	$236,895,185
110	$814,327	$596,004	$1,410,331	$236,299,181
111	$812,278	$598,052	$1,410,331	$235,701,129
112	$810,223	$600,108	$1,410,331	$235,101,021
113	$808,160	$602,171	$1,410,331	$234,498,850
114	$806,090	$604,241	$1,410,331	$233,894,609
115	$804,013	$606,318	$1,410,331	$233,288,291
116	$801,929	$608,402	$1,410,331	$232,679,889
117	$799,837	$610,494	$1,410,331	$232,069,395
118	$797,739	$612,592	$1,410,331	$231,456,803
119	$795,633	$614,698	$1,410,331	$230,842,105
120	$793,520	$616,811	$1,410,331	$230,225,294

第10年供款共

$16,923,969

第10年利息

$9,660,116

第10年共還本金

$7,263,853

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$791,399	$618,931	$1,410,331	$229,606,363
122	$789,272	$621,059	$1,410,331	$228,985,304
123	$787,137	$623,194	$1,410,331	$228,362,110
124	$784,995	$625,336	$1,410,331	$227,736,774
125	$782,845	$627,486	$1,410,331	$227,109,289
126	$780,688	$629,643	$1,410,331	$226,479,646
127	$778,524	$631,807	$1,410,331	$225,847,839
128	$776,352	$633,979	$1,410,331	$225,213,860
129	$774,173	$636,158	$1,410,331	$224,577,702
130	$771,986	$638,345	$1,410,331	$223,939,357
131	$769,792	$640,539	$1,410,331	$223,298,818
132	$767,590	$642,741	$1,410,331	$222,656,077

第11年供款共

$16,923,969

第11年利息

$9,354,752

第11年共還本金

$7,569,217

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$765,380	$644,950	$1,410,331	$222,011,127
134	$763,163	$647,167	$1,410,331	$221,363,959
135	$760,939	$649,392	$1,410,331	$220,714,567
136	$758,706	$651,624	$1,410,331	$220,062,943
137	$756,466	$653,864	$1,410,331	$219,409,078
138	$754,219	$656,112	$1,410,331	$218,752,966
139	$751,963	$658,367	$1,410,331	$218,094,599
140	$749,700	$660,631	$1,410,331	$217,433,969
141	$747,429	$662,901	$1,410,331	$216,771,067
142	$745,151	$665,180	$1,410,331	$216,105,887
143	$742,864	$667,467	$1,410,331	$215,438,420
144	$740,570	$669,761	$1,410,331	$214,768,659

第12年供款共

$16,923,969

第12年利息

$9,036,550

第12年共還本金

$7,887,418

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$738,267	$672,063	$1,410,331	$214,096,596
146	$735,957	$674,374	$1,410,331	$213,422,222
147	$733,639	$676,692	$1,410,331	$212,745,530
148	$731,313	$679,018	$1,410,331	$212,066,512
149	$728,979	$681,352	$1,410,331	$211,385,160
150	$726,636	$683,694	$1,410,331	$210,701,466
151	$724,286	$686,044	$1,410,331	$210,015,421
152	$721,928	$688,403	$1,410,331	$209,327,019
153	$719,562	$690,769	$1,410,331	$208,636,250
154	$717,187	$693,144	$1,410,331	$207,943,106
155	$714,804	$695,526	$1,410,331	$207,247,580
156	$712,414	$697,917	$1,410,331	$206,549,662

第13年供款共

$16,923,969

第13年利息

$8,704,972

第13年共還本金

$8,218,997

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$710,014	$700,316	$1,410,331	$205,849,346
158	$707,607	$702,724	$1,410,331	$205,146,623
159	$705,192	$705,139	$1,410,331	$204,441,483
160	$702,768	$707,563	$1,410,331	$203,733,920
161	$700,335	$709,995	$1,410,331	$203,023,925
162	$697,895	$712,436	$1,410,331	$202,311,489
163	$695,446	$714,885	$1,410,331	$201,596,604
164	$692,988	$717,342	$1,410,331	$200,879,262
165	$690,522	$719,808	$1,410,331	$200,159,453
166	$688,048	$722,283	$1,410,331	$199,437,171
167	$685,565	$724,765	$1,410,331	$198,712,405
168	$683,074	$727,257	$1,410,331	$197,985,148

第14年供款共

$16,923,969

第14年利息

$8,359,455

第14年共還本金

$8,564,514

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$680,574	$729,757	$1,410,331	$197,255,392
170	$678,065	$732,265	$1,410,331	$196,523,126
171	$675,548	$734,782	$1,410,331	$195,788,344
172	$673,022	$737,308	$1,410,331	$195,051,036
173	$670,488	$739,843	$1,410,331	$194,311,193
174	$667,945	$742,386	$1,410,331	$193,568,807
175	$665,393	$744,938	$1,410,331	$192,823,869
176	$662,832	$747,499	$1,410,331	$192,076,370
177	$660,263	$750,068	$1,410,331	$191,326,302
178	$657,684	$752,647	$1,410,331	$190,573,655
179	$655,097	$755,234	$1,410,331	$189,818,422
180	$652,501	$757,830	$1,410,331	$189,060,592

第15年供款共

$16,923,969

第15年利息

$7,999,412

第15年共還本金

$8,924,557

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$649,896	$760,435	$1,410,331	$188,300,157
182	$647,282	$763,049	$1,410,331	$187,537,108
183	$644,659	$765,672	$1,410,331	$186,771,436
184	$642,027	$768,304	$1,410,331	$186,003,132
185	$639,386	$770,945	$1,410,331	$185,232,187
186	$636,736	$773,595	$1,410,331	$184,458,592
187	$634,076	$776,254	$1,410,331	$183,682,338
188	$631,408	$778,923	$1,410,331	$182,903,415
189	$628,730	$781,600	$1,410,331	$182,121,815
190	$626,044	$784,287	$1,410,331	$181,337,528
191	$623,348	$786,983	$1,410,331	$180,550,545
192	$620,642	$789,688	$1,410,331	$179,760,857

第16年供款共

$16,923,969

第16年利息

$7,624,234

第16年共還本金

$9,299,735

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$617,928	$792,403	$1,410,331	$178,968,454
194	$615,204	$795,127	$1,410,331	$178,173,327
195	$612,471	$797,860	$1,410,331	$177,375,467
196	$609,728	$800,603	$1,410,331	$176,574,865
197	$606,976	$803,355	$1,410,331	$175,771,510
198	$604,215	$806,116	$1,410,331	$174,965,394
199	$601,444	$808,887	$1,410,331	$174,156,507
200	$598,663	$811,668	$1,410,331	$173,344,839
201	$595,873	$814,458	$1,410,331	$172,530,381
202	$593,073	$817,258	$1,410,331	$171,713,124
203	$590,264	$820,067	$1,410,331	$170,893,057
204	$587,445	$822,886	$1,410,331	$170,070,171

第17年供款共

$16,923,969

第17年利息

$7,233,283

第17年共還本金

$9,690,686

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$584,616	$825,715	$1,410,331	$169,244,456
206	$581,778	$828,553	$1,410,331	$168,415,903
207	$578,930	$831,401	$1,410,331	$167,584,502
208	$576,072	$834,259	$1,410,331	$166,750,243
209	$573,204	$837,127	$1,410,331	$165,913,117
210	$570,326	$840,004	$1,410,331	$165,073,112
211	$567,439	$842,892	$1,410,331	$164,230,220
212	$564,541	$845,789	$1,410,331	$163,384,431
213	$561,634	$848,697	$1,410,331	$162,535,734
214	$558,717	$851,614	$1,410,331	$161,684,120
215	$555,789	$854,542	$1,410,331	$160,829,579
216	$552,852	$857,479	$1,410,331	$159,972,100

第18年供款共

$16,923,969

第18年利息

$6,825,897

第18年共還本金

$10,098,071

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$549,904	$860,427	$1,410,331	$159,111,673
218	$546,946	$863,384	$1,410,331	$158,248,289
219	$543,978	$866,352	$1,410,331	$157,381,936
220	$541,000	$869,330	$1,410,331	$156,512,606
221	$538,012	$872,319	$1,410,331	$155,640,287
222	$535,013	$875,317	$1,410,331	$154,764,970
223	$532,005	$878,326	$1,410,331	$153,886,644
224	$528,985	$881,345	$1,410,331	$153,005,299
225	$525,956	$884,375	$1,410,331	$152,120,924
226	$522,916	$887,415	$1,410,331	$151,233,509
227	$519,865	$890,466	$1,410,331	$150,343,043
228	$516,804	$893,527	$1,410,331	$149,449,517

第19年供款共

$16,923,969

第19年利息

$6,401,386

第19年共還本金

$10,522,583

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$513,733	$896,598	$1,410,331	$148,552,919
230	$510,651	$899,680	$1,410,331	$147,653,239
231	$507,558	$902,773	$1,410,331	$146,750,466
232	$504,455	$905,876	$1,410,331	$145,844,590
233	$501,341	$908,990	$1,410,331	$144,935,600
234	$498,216	$912,115	$1,410,331	$144,023,485
235	$495,081	$915,250	$1,410,331	$143,108,235
236	$491,935	$918,396	$1,410,331	$142,189,839
237	$488,778	$921,553	$1,410,331	$141,268,286
238	$485,610	$924,721	$1,410,331	$140,343,565
239	$482,431	$927,900	$1,410,331	$139,415,665
240	$479,241	$931,089	$1,410,331	$138,484,576

第20年供款共

$16,923,969

第20年利息

$5,959,028

第20年共還本金

$10,964,941

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$476,041	$934,290	$1,410,331	$137,550,286
242	$472,829	$937,502	$1,410,331	$136,612,784
243	$469,606	$940,724	$1,410,331	$135,672,060
244	$466,373	$943,958	$1,410,331	$134,728,102
245	$463,128	$947,203	$1,410,331	$133,780,899
246	$459,872	$950,459	$1,410,331	$132,830,440
247	$456,605	$953,726	$1,410,331	$131,876,714
248	$453,326	$957,005	$1,410,331	$130,919,710
249	$450,037	$960,294	$1,410,331	$129,959,415
250	$446,735	$963,595	$1,410,331	$128,995,820
251	$443,423	$966,908	$1,410,331	$128,028,913
252	$440,099	$970,231	$1,410,331	$127,058,681

第21年供款共

$16,923,969

第21年利息

$5,498,074

第21年共還本金

$11,425,895

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$436,764	$973,567	$1,410,331	$126,085,115
254	$433,418	$976,913	$1,410,331	$125,108,202
255	$430,059	$980,271	$1,410,331	$124,127,930
256	$426,690	$983,641	$1,410,331	$123,144,289
257	$423,308	$987,022	$1,410,331	$122,157,267
258	$419,916	$990,415	$1,410,331	$121,166,852
259	$416,511	$993,820	$1,410,331	$120,173,032
260	$413,095	$997,236	$1,410,331	$119,175,796
261	$409,667	$1,000,664	$1,410,331	$118,175,133
262	$406,227	$1,004,104	$1,410,331	$117,171,029
263	$402,775	$1,007,555	$1,410,331	$116,163,474
264	$399,312	$1,011,019	$1,410,331	$115,152,455

第22年供款共

$16,923,969

第22年利息

$5,017,742

第22年共還本金

$11,906,227

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$395,837	$1,014,494	$1,410,331	$114,137,961
266	$392,349	$1,017,981	$1,410,331	$113,119,979
267	$388,850	$1,021,481	$1,410,331	$112,098,498
268	$385,339	$1,024,992	$1,410,331	$111,073,506
269	$381,815	$1,028,516	$1,410,331	$110,044,991
270	$378,280	$1,032,051	$1,410,331	$109,012,940
271	$374,732	$1,035,599	$1,410,331	$107,977,341
272	$371,172	$1,039,159	$1,410,331	$106,938,182
273	$367,600	$1,042,731	$1,410,331	$105,895,451
274	$364,016	$1,046,315	$1,410,331	$104,849,136
275	$360,419	$1,049,912	$1,410,331	$103,799,225
276	$356,810	$1,053,521	$1,410,331	$102,745,704

第23年供款共

$16,923,969

第23年利息

$4,517,218

第23年共還本金

$12,406,751

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$353,188	$1,057,142	$1,410,331	$101,688,561
278	$349,554	$1,060,776	$1,410,331	$100,627,785
279	$345,908	$1,064,423	$1,410,331	$99,563,362
280	$342,249	$1,068,082	$1,410,331	$98,495,281
281	$338,578	$1,071,753	$1,410,331	$97,423,527
282	$334,893	$1,075,437	$1,410,331	$96,348,090
283	$331,197	$1,079,134	$1,410,331	$95,268,956
284	$327,487	$1,082,844	$1,410,331	$94,186,112
285	$323,765	$1,086,566	$1,410,331	$93,099,546
286	$320,030	$1,090,301	$1,410,331	$92,009,245
287	$316,282	$1,094,049	$1,410,331	$90,915,196
288	$312,521	$1,097,810	$1,410,331	$89,817,387

第24年供款共

$16,923,969

第24年利息

$3,995,652

第24年共還本金

$12,928,317

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$308,747	$1,101,583	$1,410,331	$88,715,803
290	$304,961	$1,105,370	$1,410,331	$87,610,433
291	$301,161	$1,109,170	$1,410,331	$86,501,263
292	$297,348	$1,112,983	$1,410,331	$85,388,280
293	$293,522	$1,116,809	$1,410,331	$84,271,472
294	$289,683	$1,120,648	$1,410,331	$83,150,824
295	$285,831	$1,124,500	$1,410,331	$82,026,325
296	$281,965	$1,128,365	$1,410,331	$80,897,959
297	$278,087	$1,132,244	$1,410,331	$79,765,715
298	$274,195	$1,136,136	$1,410,331	$78,629,579
299	$270,289	$1,140,042	$1,410,331	$77,489,538
300	$266,370	$1,143,960	$1,410,331	$76,345,577

第25年供款共

$16,923,969

第25年利息

$3,452,159

第25年共還本金

$13,471,809

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$262,438	$1,147,893	$1,410,331	$75,197,685
302	$258,492	$1,151,839	$1,410,331	$74,045,846
303	$254,533	$1,155,798	$1,410,331	$72,890,048
304	$250,560	$1,159,771	$1,410,331	$71,730,277
305	$246,573	$1,163,758	$1,410,331	$70,566,519
306	$242,572	$1,167,758	$1,410,331	$69,398,760
307	$238,558	$1,171,772	$1,410,331	$68,226,988
308	$234,530	$1,175,800	$1,410,331	$67,051,187
309	$230,488	$1,179,842	$1,410,331	$65,871,345
310	$226,433	$1,183,898	$1,410,331	$64,687,447
311	$222,363	$1,187,968	$1,410,331	$63,499,480
312	$218,279	$1,192,051	$1,410,331	$62,307,428

第26年供款共

$16,923,969

第26年利息

$2,885,820

第26年共還本金

$14,038,149

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$214,182	$1,196,149	$1,410,331	$61,111,279
314	$210,070	$1,200,261	$1,410,331	$59,911,019
315	$205,944	$1,204,387	$1,410,331	$58,706,632
316	$201,804	$1,208,527	$1,410,331	$57,498,105
317	$197,650	$1,212,681	$1,410,331	$56,285,424
318	$193,481	$1,216,850	$1,410,331	$55,068,575
319	$189,298	$1,221,032	$1,410,331	$53,847,542
320	$185,101	$1,225,230	$1,410,331	$52,622,313
321	$180,889	$1,229,442	$1,410,331	$51,392,871
322	$176,663	$1,233,668	$1,410,331	$50,159,203
323	$172,422	$1,237,908	$1,410,331	$48,921,295
324	$168,167	$1,242,164	$1,410,331	$47,679,131

第27年供款共

$16,923,969

第27年利息

$2,295,671

第27年共還本金

$14,628,297

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$163,897	$1,246,434	$1,410,331	$46,432,697
326	$159,612	$1,250,718	$1,410,331	$45,181,979
327	$155,313	$1,255,018	$1,410,331	$43,926,961
328	$150,999	$1,259,332	$1,410,331	$42,667,630
329	$146,670	$1,263,661	$1,410,331	$41,403,969
330	$142,326	$1,268,005	$1,410,331	$40,135,964
331	$137,967	$1,272,363	$1,410,331	$38,863,601
332	$133,594	$1,276,737	$1,410,331	$37,586,864
333	$129,205	$1,281,126	$1,410,331	$36,305,738
334	$124,801	$1,285,530	$1,410,331	$35,020,208
335	$120,382	$1,289,949	$1,410,331	$33,730,259
336	$115,948	$1,294,383	$1,410,331	$32,435,877

第28年供款共

$16,923,969

第28年利息

$1,680,714

第28年共還本金

$15,243,255

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$111,498	$1,298,832	$1,410,331	$31,137,044
338	$107,034	$1,303,297	$1,410,331	$29,833,747
339	$102,554	$1,307,777	$1,410,331	$28,525,970
340	$98,058	$1,312,273	$1,410,331	$27,213,697
341	$93,547	$1,316,784	$1,410,331	$25,896,913
342	$89,021	$1,321,310	$1,410,331	$24,575,603
343	$84,479	$1,325,852	$1,410,331	$23,249,751
344	$79,921	$1,330,410	$1,410,331	$21,919,342
345	$75,348	$1,334,983	$1,410,331	$20,584,359
346	$70,759	$1,339,572	$1,410,331	$19,244,787
347	$66,154	$1,344,177	$1,410,331	$17,900,610
348	$61,533	$1,348,797	$1,410,331	$16,551,812

第29年供款共

$16,923,969

第29年利息

$1,039,905

第29年共還本金

$15,884,064

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$56,897	$1,353,434	$1,410,331	$15,198,379
350	$52,244	$1,358,086	$1,410,331	$13,840,292
351	$47,576	$1,362,755	$1,410,331	$12,477,538
352	$42,892	$1,367,439	$1,410,331	$11,110,098
353	$38,191	$1,372,140	$1,410,331	$9,737,959
354	$33,474	$1,376,856	$1,410,331	$8,361,102
355	$28,741	$1,381,589	$1,410,331	$6,979,513
356	$23,992	$1,386,339	$1,410,331	$5,593,174
357	$19,227	$1,391,104	$1,410,331	$4,202,070
358	$14,445	$1,395,886	$1,410,331	$2,806,184
359	$9,646	$1,400,684	$1,410,331	$1,405,499
360	$4,831	$1,405,499	$1,410,331	$0

第30年供款共

$16,923,969

第30年利息

$372,156

第30年共還本金

$16,551,812

receipt_long 詳細供款表 request_quote 支出一覽 restart_alt 重置

分享

樓價

按揭成數

按揭保險費 info

全期置業總支出 HK$727,191,560

免責聲明

筍盤推介

按揭保險費
info