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$1,499,351,923

每月供款
$2,907,896

首期

$399,999,600

總貸款額

$599,999,400

總利息

$446,842,976

印花稅

$42,499,957.5

其他

$10,009,990

置業成本總預算

HK$452,509,548

按月供比率計算

$5,815,791

置業成本總預算

HK$452,509,548

首期

$399,999,600
印花稅

$42,499,957.5
- AVD
  
  $42,499,957.5
律師費

$ 10,000
代理佣金

$9,999,990
按揭保險費

不適用

最低每月入息要求

按月供比率計算

$5,815,791

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	$3,590,963	$2,759,363	$2,261,232	$1,929,835
1.500	$3,724,454	$2,895,270	$2,399,616	$2,070,719
2.000	$3,861,048	$3,035,297	$2,543,123	$2,217,715
2.500	$4,000,731	$3,179,414	$2,691,698	$2,370,723
3.000	$4,143,486	$3,327,582	$2,845,265	$2,529,622
3.500	$4,289,291	$3,479,755	$3,003,738	$2,694,265
4.000	$4,438,123	$3,635,878	$3,167,018	$2,864,489
4.125	$4,475,801	$3,675,520	$3,208,576	$2,907,895
4.500	$4,589,955	$3,795,892	$3,334,992	$3,040,109
5.000	$4,744,757	$3,959,730	$3,507,537	$3,220,927
5.500	$4,902,496	$4,127,320	$3,684,521	$3,406,731
6.000	$5,063,136	$4,298,582	$3,865,805	$3,597,300

每月供款$2,907,896

年期

30年

貸款金額

$599,999,400

總利息

$446,842,976

總貸款連利息

$1,046,842,376

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$2,062,498	$845,398	$2,907,895	$599,154,002
2	$2,059,592	$848,304	$2,907,895	$598,305,699
3	$2,056,676	$851,220	$2,907,895	$597,454,479
4	$2,053,750	$854,146	$2,907,895	$596,600,333
5	$2,050,814	$857,082	$2,907,895	$595,743,252
6	$2,047,867	$860,028	$2,907,895	$594,883,224
7	$2,044,911	$862,984	$2,907,895	$594,020,239
8	$2,041,945	$865,951	$2,907,895	$593,154,288
9	$2,038,968	$868,928	$2,907,895	$592,285,361
10	$2,035,981	$871,915	$2,907,895	$591,413,446
11	$2,032,984	$874,912	$2,907,895	$590,538,534
12	$2,029,976	$877,919	$2,907,895	$589,660,615

第1年供款共

$34,894,746

第1年利息

$24,555,961

第1年共還本金

$10,338,785

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$2,026,958	$880,937	$2,907,895	$588,779,678
14	$2,023,930	$883,965	$2,907,895	$587,895,713
15	$2,020,892	$887,004	$2,907,895	$587,008,709
16	$2,017,842	$890,053	$2,907,895	$586,118,656
17	$2,014,783	$893,113	$2,907,895	$585,225,543
18	$2,011,713	$896,183	$2,907,895	$584,329,360
19	$2,008,632	$899,263	$2,907,895	$583,430,097
20	$2,005,541	$902,355	$2,907,895	$582,527,742
21	$2,002,439	$905,456	$2,907,895	$581,622,286
22	$1,999,327	$908,569	$2,907,895	$580,713,717
23	$1,996,203	$911,692	$2,907,895	$579,802,025
24	$1,993,069	$914,826	$2,907,895	$578,887,199

第2年供款共

$34,894,746

第2年利息

$24,121,330

第2年共還本金

$10,773,416

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$1,989,925	$917,971	$2,907,895	$577,969,228
26	$1,986,769	$921,126	$2,907,895	$577,048,102
27	$1,983,603	$924,293	$2,907,895	$576,123,809
28	$1,980,426	$927,470	$2,907,895	$575,196,340
29	$1,977,237	$930,658	$2,907,895	$574,265,681
30	$1,974,038	$933,857	$2,907,895	$573,331,824
31	$1,970,828	$937,067	$2,907,895	$572,394,757
32	$1,967,607	$940,289	$2,907,895	$571,454,468
33	$1,964,375	$943,521	$2,907,895	$570,510,948
34	$1,961,131	$946,764	$2,907,895	$569,564,184
35	$1,957,877	$950,019	$2,907,895	$568,614,165
36	$1,954,611	$953,284	$2,907,895	$567,660,881

第3年供款共

$34,894,746

第3年利息

$23,668,427

第3年共還本金

$11,226,318

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$1,951,334	$956,561	$2,907,895	$566,704,319
38	$1,948,046	$959,849	$2,907,895	$565,744,470
39	$1,944,747	$963,149	$2,907,895	$564,781,321
40	$1,941,436	$966,460	$2,907,895	$563,814,861
41	$1,938,114	$969,782	$2,907,895	$562,845,080
42	$1,934,780	$973,116	$2,907,895	$561,871,964
43	$1,931,435	$976,461	$2,907,895	$560,895,503
44	$1,928,078	$979,817	$2,907,895	$559,915,686
45	$1,924,710	$983,185	$2,907,895	$558,932,501
46	$1,921,330	$986,565	$2,907,895	$557,945,936
47	$1,917,939	$989,956	$2,907,895	$556,955,980
48	$1,914,536	$993,359	$2,907,895	$555,962,620

第4年供款共

$34,894,746

第4年利息

$23,196,485

第4年共還本金

$11,698,260

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$1,911,122	$996,774	$2,907,895	$554,965,846
50	$1,907,695	$1,000,200	$2,907,895	$553,965,646
51	$1,904,257	$1,003,639	$2,907,895	$552,962,007
52	$1,900,807	$1,007,089	$2,907,895	$551,954,919
53	$1,897,345	$1,010,550	$2,907,895	$550,944,368
54	$1,893,871	$1,014,024	$2,907,895	$549,930,344
55	$1,890,386	$1,017,510	$2,907,895	$548,912,834
56	$1,886,888	$1,021,008	$2,907,895	$547,891,827
57	$1,883,378	$1,024,517	$2,907,895	$546,867,309
58	$1,879,856	$1,028,039	$2,907,895	$545,839,270
59	$1,876,322	$1,031,573	$2,907,895	$544,807,697
60	$1,872,776	$1,035,119	$2,907,895	$543,772,578

第5年供款共

$34,894,746

第5年利息

$22,704,704

第5年共還本金

$12,190,042

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$1,869,218	$1,038,677	$2,907,895	$542,733,901
62	$1,865,648	$1,042,248	$2,907,895	$541,691,653
63	$1,862,065	$1,045,830	$2,907,895	$540,645,823
64	$1,858,470	$1,049,425	$2,907,895	$539,596,397
65	$1,854,863	$1,053,033	$2,907,895	$538,543,364
66	$1,851,243	$1,056,653	$2,907,895	$537,486,712
67	$1,847,611	$1,060,285	$2,907,895	$536,426,427
68	$1,843,966	$1,063,930	$2,907,895	$535,362,497
69	$1,840,309	$1,067,587	$2,907,895	$534,294,910
70	$1,836,639	$1,071,257	$2,907,895	$533,223,653
71	$1,832,956	$1,074,939	$2,907,895	$532,148,714
72	$1,829,261	$1,078,634	$2,907,895	$531,070,080

第6年供款共

$34,894,746

第6年利息

$22,192,248

第6年共還本金

$12,702,498

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$1,825,553	$1,082,342	$2,907,895	$529,987,738
74	$1,821,833	$1,086,063	$2,907,895	$528,901,675
75	$1,818,100	$1,089,796	$2,907,895	$527,811,879
76	$1,814,353	$1,093,542	$2,907,895	$526,718,337
77	$1,810,594	$1,097,301	$2,907,895	$525,621,036
78	$1,806,822	$1,101,073	$2,907,895	$524,519,963
79	$1,803,037	$1,104,858	$2,907,895	$523,415,105
80	$1,799,239	$1,108,656	$2,907,895	$522,306,449
81	$1,795,428	$1,112,467	$2,907,895	$521,193,981
82	$1,791,604	$1,116,291	$2,907,895	$520,077,690
83	$1,787,767	$1,120,128	$2,907,895	$518,957,562
84	$1,783,917	$1,123,979	$2,907,895	$517,833,583

第7年供款共

$34,894,746

第7年利息

$21,658,249

第7年共還本金

$13,236,497

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$1,780,053	$1,127,843	$2,907,895	$516,705,740
86	$1,776,176	$1,131,720	$2,907,895	$515,574,021
87	$1,772,286	$1,135,610	$2,907,895	$514,438,411
88	$1,768,382	$1,139,513	$2,907,895	$513,298,898
89	$1,764,465	$1,143,431	$2,907,895	$512,155,467
90	$1,760,534	$1,147,361	$2,907,895	$511,008,106
91	$1,756,590	$1,151,305	$2,907,895	$509,856,801
92	$1,752,633	$1,155,263	$2,907,895	$508,701,538
93	$1,748,662	$1,159,234	$2,907,895	$507,542,304
94	$1,744,677	$1,163,219	$2,907,895	$506,379,086
95	$1,740,678	$1,167,217	$2,907,895	$505,211,868
96	$1,736,666	$1,171,230	$2,907,895	$504,040,638

第8年供款共

$34,894,746

第8年利息

$21,101,801

第8年共還本金

$13,792,945

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$1,732,640	$1,175,256	$2,907,895	$502,865,383
98	$1,728,600	$1,179,296	$2,907,895	$501,686,087
99	$1,724,546	$1,183,350	$2,907,895	$500,502,737
100	$1,720,478	$1,187,417	$2,907,895	$499,315,320
101	$1,716,396	$1,191,499	$2,907,895	$498,123,821
102	$1,712,301	$1,195,595	$2,907,895	$496,928,226
103	$1,708,191	$1,199,705	$2,907,895	$495,728,521
104	$1,704,067	$1,203,829	$2,907,895	$494,524,693
105	$1,699,929	$1,207,967	$2,907,895	$493,316,726
106	$1,695,776	$1,212,119	$2,907,895	$492,104,607
107	$1,691,610	$1,216,286	$2,907,895	$490,888,321
108	$1,687,429	$1,220,467	$2,907,895	$489,667,854

第9年供款共

$34,894,746

第9年利息

$20,521,961

第9年共還本金

$14,372,785

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$1,683,233	$1,224,662	$2,907,895	$488,443,192
110	$1,679,023	$1,228,872	$2,907,895	$487,214,320
111	$1,674,799	$1,233,096	$2,907,895	$485,981,223
112	$1,670,560	$1,237,335	$2,907,895	$484,743,888
113	$1,666,307	$1,241,588	$2,907,895	$483,502,300
114	$1,662,039	$1,245,856	$2,907,895	$482,256,444
115	$1,657,757	$1,250,139	$2,907,895	$481,006,305
116	$1,653,459	$1,254,436	$2,907,895	$479,751,868
117	$1,649,147	$1,258,748	$2,907,895	$478,493,120
118	$1,644,820	$1,263,075	$2,907,895	$477,230,044
119	$1,640,478	$1,267,417	$2,907,895	$475,962,627
120	$1,636,122	$1,271,774	$2,907,895	$474,690,853

第10年供款共

$34,894,746

第10年利息

$19,917,745

第10年共還本金

$14,977,001

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$1,631,750	$1,276,146	$2,907,895	$473,414,708
122	$1,627,363	$1,280,532	$2,907,895	$472,134,175
123	$1,622,961	$1,284,934	$2,907,895	$470,849,241
124	$1,618,544	$1,289,351	$2,907,895	$469,559,890
125	$1,614,112	$1,293,783	$2,907,895	$468,266,106
126	$1,609,665	$1,298,231	$2,907,895	$466,967,876
127	$1,605,202	$1,302,693	$2,907,895	$465,665,182
128	$1,600,724	$1,307,171	$2,907,895	$464,358,011
129	$1,596,231	$1,311,665	$2,907,895	$463,046,346
130	$1,591,722	$1,316,174	$2,907,895	$461,730,172
131	$1,587,197	$1,320,698	$2,907,895	$460,409,474
132	$1,582,658	$1,325,238	$2,907,895	$459,084,236

第11年供款共

$34,894,746

第11年利息

$19,288,129

第11年共還本金

$15,606,617

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$1,578,102	$1,329,793	$2,907,895	$457,754,443
134	$1,573,531	$1,334,365	$2,907,895	$456,420,078
135	$1,568,944	$1,338,951	$2,907,895	$455,081,127
136	$1,564,341	$1,343,554	$2,907,895	$453,737,573
137	$1,559,723	$1,348,173	$2,907,895	$452,389,400
138	$1,555,089	$1,352,807	$2,907,895	$451,036,593
139	$1,550,438	$1,357,457	$2,907,895	$449,679,136
140	$1,545,772	$1,362,123	$2,907,895	$448,317,013
141	$1,541,090	$1,366,806	$2,907,895	$446,950,207
142	$1,536,391	$1,371,504	$2,907,895	$445,578,703
143	$1,531,677	$1,376,219	$2,907,895	$444,202,484
144	$1,526,946	$1,380,949	$2,907,895	$442,821,535

第12年供款共

$34,894,746

第12年利息

$18,632,044

第12年共還本金

$16,262,702

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$1,522,199	$1,385,696	$2,907,895	$441,435,838
146	$1,517,436	$1,390,460	$2,907,895	$440,045,378
147	$1,512,656	$1,395,239	$2,907,895	$438,650,139
148	$1,507,860	$1,400,036	$2,907,895	$437,250,103
149	$1,503,047	$1,404,848	$2,907,895	$435,845,255
150	$1,498,218	$1,409,677	$2,907,895	$434,435,577
151	$1,493,372	$1,414,523	$2,907,895	$433,021,054
152	$1,488,510	$1,419,386	$2,907,895	$431,601,669
153	$1,483,631	$1,424,265	$2,907,895	$430,177,404
154	$1,478,735	$1,429,161	$2,907,895	$428,748,243
155	$1,473,822	$1,434,073	$2,907,895	$427,314,170
156	$1,468,892	$1,439,003	$2,907,895	$425,875,167

第13年供款共

$34,894,746

第13年利息

$17,948,378

第13年共還本金

$16,946,368

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$1,463,946	$1,443,950	$2,907,895	$424,431,217
158	$1,458,982	$1,448,913	$2,907,895	$422,982,304
159	$1,454,002	$1,453,894	$2,907,895	$421,528,410
160	$1,449,004	$1,458,892	$2,907,895	$420,069,519
161	$1,443,989	$1,463,907	$2,907,895	$418,605,612
162	$1,438,957	$1,468,939	$2,907,895	$417,136,673
163	$1,433,907	$1,473,988	$2,907,895	$415,662,685
164	$1,428,840	$1,479,055	$2,907,895	$414,183,630
165	$1,423,756	$1,484,139	$2,907,895	$412,699,491
166	$1,418,655	$1,489,241	$2,907,895	$411,210,250
167	$1,413,535	$1,494,360	$2,907,895	$409,715,890
168	$1,408,398	$1,499,497	$2,907,895	$408,216,393

第14年供款共

$34,894,746

第14年利息

$17,235,972

第14年共還本金

$17,658,774

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$1,403,244	$1,504,652	$2,907,895	$406,711,741
170	$1,398,072	$1,509,824	$2,907,895	$405,201,917
171	$1,392,882	$1,515,014	$2,907,895	$403,686,903
172	$1,387,674	$1,520,222	$2,907,895	$402,166,681
173	$1,382,448	$1,525,448	$2,907,895	$400,641,234
174	$1,377,204	$1,530,691	$2,907,895	$399,110,543
175	$1,371,942	$1,535,953	$2,907,895	$397,574,590
176	$1,366,663	$1,541,233	$2,907,895	$396,033,357
177	$1,361,365	$1,546,531	$2,907,895	$394,486,826
178	$1,356,048	$1,551,847	$2,907,895	$392,934,979
179	$1,350,714	$1,557,181	$2,907,895	$391,377,797
180	$1,345,361	$1,562,534	$2,907,895	$389,815,263

第15年供款共

$34,894,746

第15年利息

$16,493,616

第15年共還本金

$18,401,129

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$1,339,990	$1,567,906	$2,907,895	$388,247,358
182	$1,334,600	$1,573,295	$2,907,895	$386,674,062
183	$1,329,192	$1,578,703	$2,907,895	$385,095,359
184	$1,323,765	$1,584,130	$2,907,895	$383,511,229
185	$1,318,320	$1,589,576	$2,907,895	$381,921,653
186	$1,312,856	$1,595,040	$2,907,895	$380,326,613
187	$1,307,373	$1,600,523	$2,907,895	$378,726,091
188	$1,301,871	$1,606,025	$2,907,895	$377,120,066
189	$1,296,350	$1,611,545	$2,907,895	$375,508,521
190	$1,290,811	$1,617,085	$2,907,895	$373,891,436
191	$1,285,252	$1,622,644	$2,907,895	$372,268,792
192	$1,279,674	$1,628,222	$2,907,895	$370,640,571

第16年供款共

$34,894,746

第16年利息

$15,720,053

第16年共還本金

$19,174,692

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$1,274,077	$1,633,819	$2,907,895	$369,006,752
194	$1,268,461	$1,639,435	$2,907,895	$367,367,317
195	$1,262,825	$1,645,070	$2,907,895	$365,722,247
196	$1,257,170	$1,650,725	$2,907,895	$364,071,522
197	$1,251,496	$1,656,400	$2,907,895	$362,415,122
198	$1,245,802	$1,662,094	$2,907,895	$360,753,029
199	$1,240,089	$1,667,807	$2,907,895	$359,085,222
200	$1,234,355	$1,673,540	$2,907,895	$357,411,682
201	$1,228,603	$1,679,293	$2,907,895	$355,732,389
202	$1,222,830	$1,685,065	$2,907,895	$354,047,323
203	$1,217,038	$1,690,858	$2,907,895	$352,356,466
204	$1,211,225	$1,696,670	$2,907,895	$350,659,796

第17年供款共

$34,894,746

第17年利息

$14,913,971

第17年共還本金

$19,980,775

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$1,205,393	$1,702,502	$2,907,895	$348,957,293
206	$1,199,541	$1,708,355	$2,907,895	$347,248,938
207	$1,193,668	$1,714,227	$2,907,895	$345,534,711
208	$1,187,776	$1,720,120	$2,907,895	$343,814,591
209	$1,181,863	$1,726,033	$2,907,895	$342,088,558
210	$1,175,929	$1,731,966	$2,907,895	$340,356,592
211	$1,169,976	$1,737,920	$2,907,895	$338,618,673
212	$1,164,002	$1,743,894	$2,907,895	$336,874,779
213	$1,158,007	$1,749,888	$2,907,895	$335,124,890
214	$1,151,992	$1,755,904	$2,907,895	$333,368,987
215	$1,145,956	$1,761,940	$2,907,895	$331,607,047
216	$1,139,899	$1,767,996	$2,907,895	$329,839,051

第18年供款共

$34,894,746

第18年利息

$14,074,001

第18年共還本金

$20,820,745

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$1,133,822	$1,774,074	$2,907,895	$328,064,977
218	$1,127,723	$1,780,172	$2,907,895	$326,284,805
219	$1,121,604	$1,786,291	$2,907,895	$324,498,513
220	$1,115,464	$1,792,432	$2,907,895	$322,706,082
221	$1,109,302	$1,798,593	$2,907,895	$320,907,488
222	$1,103,119	$1,804,776	$2,907,895	$319,102,712
223	$1,096,916	$1,810,980	$2,907,895	$317,291,732
224	$1,090,690	$1,817,205	$2,907,895	$315,474,527
225	$1,084,444	$1,823,452	$2,907,895	$313,651,075
226	$1,078,176	$1,829,720	$2,907,895	$311,821,355
227	$1,071,886	$1,836,010	$2,907,895	$309,985,346
228	$1,065,575	$1,842,321	$2,907,895	$308,143,025

第19年供款共

$34,894,746

第19年利息

$13,198,720

第19年共還本金

$21,696,026

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$1,059,242	$1,848,654	$2,907,895	$306,294,371
230	$1,052,887	$1,855,009	$2,907,895	$304,439,363
231	$1,046,510	$1,861,385	$2,907,895	$302,577,977
232	$1,040,112	$1,867,784	$2,907,895	$300,710,194
233	$1,033,691	$1,874,204	$2,907,895	$298,835,990
234	$1,027,249	$1,880,647	$2,907,895	$296,955,343
235	$1,020,784	$1,887,111	$2,907,895	$295,068,231
236	$1,014,297	$1,893,598	$2,907,895	$293,174,633
237	$1,007,788	$1,900,108	$2,907,895	$291,274,525
238	$1,001,256	$1,906,639	$2,907,895	$289,367,886
239	$994,702	$1,913,193	$2,907,895	$287,454,692
240	$988,126	$1,919,770	$2,907,895	$285,534,922

第20年供款共

$34,894,746

第20年利息

$12,286,643

第20年共還本金

$22,608,103

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$981,526	$1,926,369	$2,907,895	$283,608,553
242	$974,904	$1,932,991	$2,907,895	$281,675,562
243	$968,260	$1,939,636	$2,907,895	$279,735,926
244	$961,592	$1,946,303	$2,907,895	$277,789,623
245	$954,902	$1,952,994	$2,907,895	$275,836,630
246	$948,188	$1,959,707	$2,907,895	$273,876,922
247	$941,452	$1,966,444	$2,907,895	$271,910,479
248	$934,692	$1,973,203	$2,907,895	$269,937,276
249	$927,909	$1,979,986	$2,907,895	$267,957,290
250	$921,103	$1,986,792	$2,907,895	$265,970,497
251	$914,274	$1,993,622	$2,907,895	$263,976,875
252	$907,421	$2,000,475	$2,907,895	$261,976,400

第21年供款共

$34,894,746

第21年利息

$11,336,224

第21年共還本金

$23,558,522

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$900,544	$2,007,352	$2,907,895	$259,969,049
254	$893,644	$2,014,252	$2,907,895	$257,954,797
255	$886,720	$2,021,176	$2,907,895	$255,933,621
256	$879,772	$2,028,124	$2,907,895	$253,905,497
257	$872,800	$2,035,095	$2,907,895	$251,870,402
258	$865,805	$2,042,091	$2,907,895	$249,828,311
259	$858,785	$2,049,111	$2,907,895	$247,779,200
260	$851,741	$2,056,154	$2,907,895	$245,723,046
261	$844,673	$2,063,223	$2,907,895	$243,659,823
262	$837,581	$2,070,315	$2,907,895	$241,589,509
263	$830,464	$2,077,432	$2,907,895	$239,512,077
264	$823,323	$2,084,573	$2,907,895	$237,427,504

第22年供款共

$34,894,746

第22年利息

$10,345,850

第22年共還本金

$24,548,896

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$816,157	$2,091,738	$2,907,895	$235,335,766
266	$808,967	$2,098,929	$2,907,895	$233,236,837
267	$801,752	$2,106,144	$2,907,895	$231,130,693
268	$794,512	$2,113,384	$2,907,895	$229,017,309
269	$787,247	$2,120,648	$2,907,895	$226,896,661
270	$779,957	$2,127,938	$2,907,895	$224,768,723
271	$772,642	$2,135,253	$2,907,895	$222,633,470
272	$765,303	$2,142,593	$2,907,895	$220,490,877
273	$757,937	$2,149,958	$2,907,895	$218,340,919
274	$750,547	$2,157,349	$2,907,895	$216,183,570
275	$743,131	$2,164,764	$2,907,895	$214,018,806
276	$735,690	$2,172,206	$2,907,895	$211,846,600

第23年供款共

$34,894,746

第23年利息

$9,313,841

第23年共還本金

$25,580,904

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$728,223	$2,179,673	$2,907,895	$209,666,927
278	$720,730	$2,187,165	$2,907,895	$207,479,762
279	$713,212	$2,194,684	$2,907,895	$205,285,078
280	$705,667	$2,202,228	$2,907,895	$203,082,850
281	$698,097	$2,209,798	$2,907,895	$200,873,052
282	$690,501	$2,217,394	$2,907,895	$198,655,657
283	$682,879	$2,225,017	$2,907,895	$196,430,641
284	$675,230	$2,232,665	$2,907,895	$194,197,975
285	$667,556	$2,240,340	$2,907,895	$191,957,635
286	$659,854	$2,248,041	$2,907,895	$189,709,594
287	$652,127	$2,255,769	$2,907,895	$187,453,826
288	$644,373	$2,263,523	$2,907,895	$185,190,303

第24年供款共

$34,894,746

第24年利息

$8,238,449

第24年共還本金

$26,656,297

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$636,592	$2,271,304	$2,907,895	$182,918,999
290	$628,784	$2,279,111	$2,907,895	$180,639,887
291	$620,950	$2,286,946	$2,907,895	$178,352,941
292	$613,088	$2,294,807	$2,907,895	$176,058,134
293	$605,200	$2,302,696	$2,907,895	$173,755,439
294	$597,284	$2,310,611	$2,907,895	$171,444,827
295	$589,342	$2,318,554	$2,907,895	$169,126,273
296	$581,372	$2,326,524	$2,907,895	$166,799,750
297	$573,374	$2,334,521	$2,907,895	$164,465,228
298	$565,349	$2,342,546	$2,907,895	$162,122,682
299	$557,297	$2,350,599	$2,907,895	$159,772,083
300	$549,217	$2,358,679	$2,907,895	$157,413,404

第25年供款共

$34,894,746

第25年利息

$7,117,848

第25年共還本金

$27,776,898

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$541,109	$2,366,787	$2,907,895	$155,046,617
302	$532,973	$2,374,923	$2,907,895	$152,671,695
303	$524,809	$2,383,087	$2,907,895	$150,288,608
304	$516,617	$2,391,278	$2,907,895	$147,897,330
305	$508,397	$2,399,498	$2,907,895	$145,497,831
306	$500,149	$2,407,747	$2,907,895	$143,090,085
307	$491,872	$2,416,023	$2,907,895	$140,674,061
308	$483,567	$2,424,328	$2,907,895	$138,249,733
309	$475,233	$2,432,662	$2,907,895	$135,817,071
310	$466,871	$2,441,024	$2,907,895	$133,376,046
311	$458,480	$2,449,415	$2,907,895	$130,926,631
312	$450,060	$2,457,835	$2,907,895	$128,468,796

第26年供款共

$34,894,746

第26年利息

$5,950,138

第26年共還本金

$28,944,608

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$441,611	$2,466,284	$2,907,895	$126,002,512
314	$433,134	$2,474,762	$2,907,895	$123,527,750
315	$424,627	$2,483,269	$2,907,895	$121,044,481
316	$416,090	$2,491,805	$2,907,895	$118,552,676
317	$407,525	$2,500,371	$2,907,895	$116,052,306
318	$398,930	$2,508,966	$2,907,895	$113,543,340
319	$390,305	$2,517,590	$2,907,895	$111,025,750
320	$381,651	$2,526,244	$2,907,895	$108,499,505
321	$372,967	$2,534,928	$2,907,895	$105,964,577
322	$364,253	$2,543,642	$2,907,895	$103,420,934
323	$355,509	$2,552,386	$2,907,895	$100,868,548
324	$346,736	$2,561,160	$2,907,895	$98,307,389

第27年供款共

$34,894,746

第27年利息

$4,733,338

第27年共還本金

$30,161,407

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$337,932	$2,569,964	$2,907,895	$95,737,425
326	$329,097	$2,578,798	$2,907,895	$93,158,627
327	$320,233	$2,587,663	$2,907,895	$90,570,964
328	$311,338	$2,596,558	$2,907,895	$87,974,406
329	$302,412	$2,605,483	$2,907,895	$85,368,923
330	$293,456	$2,614,440	$2,907,895	$82,754,483
331	$284,469	$2,623,427	$2,907,895	$80,131,056
332	$275,451	$2,632,445	$2,907,895	$77,498,611
333	$266,401	$2,641,494	$2,907,895	$74,857,117
334	$257,321	$2,650,574	$2,907,895	$72,206,543
335	$248,210	$2,659,685	$2,907,895	$69,546,857
336	$239,067	$2,668,828	$2,907,895	$66,878,029

第28年供款共

$34,894,746

第28年利息

$3,465,386

第28年共還本金

$31,429,359

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$229,893	$2,678,002	$2,907,895	$64,200,027
338	$220,688	$2,687,208	$2,907,895	$61,512,819
339	$211,450	$2,696,445	$2,907,895	$58,816,374
340	$202,181	$2,705,714	$2,907,895	$56,110,660
341	$192,880	$2,715,015	$2,907,895	$53,395,644
342	$183,548	$2,724,348	$2,907,895	$50,671,296
343	$174,183	$2,733,713	$2,907,895	$47,937,584
344	$164,785	$2,743,110	$2,907,895	$45,194,474
345	$155,356	$2,752,539	$2,907,895	$42,441,934
346	$145,894	$2,762,001	$2,907,895	$39,679,933
347	$136,400	$2,771,496	$2,907,895	$36,908,437
348	$126,873	$2,781,023	$2,907,895	$34,127,414

第29年供款共

$34,894,746

第29年利息

$2,144,131

第29年共還本金

$32,750,615

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$117,313	$2,790,583	$2,907,895	$31,336,832
350	$107,720	$2,800,175	$2,907,895	$28,536,657
351	$98,095	$2,809,801	$2,907,895	$25,726,856
352	$88,436	$2,819,459	$2,907,895	$22,907,396
353	$78,744	$2,829,151	$2,907,895	$20,078,245
354	$69,019	$2,838,877	$2,907,895	$17,239,369
355	$59,260	$2,848,635	$2,907,895	$14,390,733
356	$49,468	$2,858,427	$2,907,895	$11,532,306
357	$39,642	$2,868,253	$2,907,895	$8,664,053
358	$29,783	$2,878,113	$2,907,895	$5,785,940
359	$19,889	$2,888,006	$2,907,895	$2,897,934
360	$9,962	$2,897,934	$2,907,895	$0

第30年供款共

$34,894,746

第30年利息

$767,332

第30年共還本金

$34,127,414

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$1,499,351,923

免責聲明

筍盤推介

按揭保險費
info