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$28,484,035

每月供款
$61,575

首期

$5,445,000

總貸款額

$12,705,000

總利息

$9,461,910

印花稅

$680,625

其他

$191,500

置業成本總預算

HK$6,317,125

按月供比率計算

$123,149

置業成本總預算

HK$6,317,125

首期

$5,445,000
印花稅

$680,625
- AVD
  
  $680,625
律師費

$ 10,000
代理佣金

$181,500
按揭保險費

不適用

最低每月入息要求

按月供比率計算

$123,149

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

沙田溱岸8號

thumb_up

奇豐精選沙田樓皇身份象徵大單邊永久城門河景實盤可睇

實

934 呎

@19,807

建

1,224 呎

@15,114

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

售$1,850 萬

實

934 呎

@19,807

建

1,224 呎

@15,114

售$1,850 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

大埔天賦海灣第16座

thumb_up

西北天賦海灣 3房(1套)2廳1工1貯

實

1,333 呎

@13,878

建

1,766 呎

@10,476

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 flight_takeoff 移民急讓

售$1,850 萬

實

1,333 呎

@13,878

建

1,766 呎

@10,476

售$1,850 萬

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 flight_takeoff 移民急讓

沙田碧濤花園

thumb_up

碧濤花園雙連單位

實

1,368 呎

@13,523

建

1,947 呎

@9,502

local_fire_department 至HIT

售$1,850 萬

實

1,368 呎

@13,523

建

1,947 呎

@9,502

售$1,850 萬

local_fire_department 至HIT

西貢麗莎灣別墅

thumb_up

BEAUTIFUL APARTMENT WITH WIDE OPEN VIEW

實

1,574 呎

@11,309

建

1,700 呎

@10,471

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

售$1,780 萬

實

1,574 呎

@11,309

建

1,700 呎

@10,471

售$1,780 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

西貢黃府弟 (聚皇府)

thumb_up

Private Garden House

建

2,100 呎

@8,476

local_fire_department 至HIT hotel_class 樓王 vpn_key 有匙即睇

售$1,780 萬

建

2,100 呎

@8,476

售$1,780 萬

local_fire_department 至HIT hotel_class 樓王 vpn_key 有匙即睇

大埔瓦瑤頭

thumb_up

瓦瑤頭

建

2,100 呎

@8,571

vpn_key 有匙即睇

售$1,800 萬

建

2,100 呎

@8,571

售$1,800 萬

vpn_key 有匙即睇

西貢 Sai Kung

thumb_up

Village House in Gated Community

建

2,100 呎

@8,571

售$1,800 萬

建

2,100 呎

@8,571

售$1,800 萬

KOL實拍

西貢大埔仔村

thumb_up

隱世村屋

建

2,100 呎

@9,048

real_estate_agent 罕有放盤

售$1,900 萬

建

2,100 呎

@9,048

售$1,900 萬

real_estate_agent 罕有放盤

西貢柏寧頓花園

thumb_up

柏寧頓

實

1,212 呎

@14,686

建

1,840 呎

@9,674

local_fire_department 至HIT

售$1,780 萬

實

1,212 呎

@14,686

建

1,840 呎

@9,674

售$1,780 萬

local_fire_department 至HIT

馬鞍山峻源

thumb_up

罕有放盤

實

922 呎

@18,980

local_fire_department 至HIT real_estate_agent 罕有放盤

售$1,750 萬

實

922 呎

@18,980

售$1,750 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

馬鞍山海典灣

thumb_up

海典灣内置天臺

實

1,181 呎

@16,088

建

1,567 呎

@12,125

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

售$1,900 萬

實

1,181 呎

@16,088

建

1,567 呎

@12,125

售$1,900 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

西貢南圍

thumb_up

Sea View Garden House

建

2,100 呎

@9,000

local_fire_department 至HIT hotel_class 樓王

售$1,890 萬

建

2,100 呎

@9,000

售$1,890 萬

local_fire_department 至HIT hotel_class 樓王

利率	15年	20年	25年	30年
1.000	$76,039	$58,430	$47,882	$40,864
1.500	$78,865	$61,307	$50,812	$43,848
2.000	$81,758	$64,272	$53,851	$46,960
2.500	$84,716	$67,324	$56,997	$50,200
3.000	$87,738	$70,462	$60,249	$53,565
3.500	$90,826	$73,684	$63,604	$57,051
4.000	$93,977	$76,990	$67,062	$60,656
4.125	$94,775	$77,829	$67,942	$61,575
4.500	$97,192	$80,378	$70,619	$64,374
5.000	$100,470	$83,847	$74,272	$68,203
5.500	$103,810	$87,396	$78,020	$72,138
6.000	$107,212	$91,023	$81,858	$76,173

每月供款$61,575

年期

30年

貸款金額

$12,705,000

總利息

$9,461,910

總貸款連利息

$22,166,910

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$43,673	$17,901	$61,575	$12,687,099
2	$43,612	$17,963	$61,575	$12,669,136
3	$43,550	$18,025	$61,575	$12,651,111
4	$43,488	$18,087	$61,575	$12,633,025
5	$43,426	$18,149	$61,575	$12,614,876
6	$43,364	$18,211	$61,575	$12,596,665
7	$43,301	$18,274	$61,575	$12,578,391
8	$43,238	$18,337	$61,575	$12,560,055
9	$43,175	$18,400	$61,575	$12,541,655
10	$43,112	$18,463	$61,575	$12,523,192
11	$43,048	$18,526	$61,575	$12,504,666
12	$42,985	$18,590	$61,575	$12,486,076

第1年供款共

$738,897

第1年利息

$519,973

第1年共還本金

$218,924

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$42,921	$18,654	$61,575	$12,467,422
14	$42,857	$18,718	$61,575	$12,448,704
15	$42,792	$18,782	$61,575	$12,429,922
16	$42,728	$18,847	$61,575	$12,411,075
17	$42,663	$18,912	$61,575	$12,392,163
18	$42,598	$18,977	$61,575	$12,373,187
19	$42,533	$19,042	$61,575	$12,354,145
20	$42,467	$19,107	$61,575	$12,335,037
21	$42,402	$19,173	$61,575	$12,315,864
22	$42,336	$19,239	$61,575	$12,296,625
23	$42,270	$19,305	$61,575	$12,277,320
24	$42,203	$19,371	$61,575	$12,257,949

第2年供款共

$738,897

第2年利息

$510,770

第2年共還本金

$228,127

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$42,137	$19,438	$61,575	$12,238,511
26	$42,070	$19,505	$61,575	$12,219,006
27	$42,003	$19,572	$61,575	$12,199,434
28	$41,936	$19,639	$61,575	$12,179,795
29	$41,868	$19,707	$61,575	$12,160,088
30	$41,800	$19,774	$61,575	$12,140,314
31	$41,732	$19,842	$61,575	$12,120,471
32	$41,664	$19,911	$61,575	$12,100,560
33	$41,596	$19,979	$61,575	$12,080,581
34	$41,527	$20,048	$61,575	$12,060,534
35	$41,458	$20,117	$61,575	$12,040,417
36	$41,389	$20,186	$61,575	$12,020,231

第3年供款共

$738,897

第3年利息

$501,179

第3年共還本金

$237,718

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$41,320	$20,255	$61,575	$11,999,976
38	$41,250	$20,325	$61,575	$11,979,651
39	$41,180	$20,395	$61,575	$11,959,256
40	$41,110	$20,465	$61,575	$11,938,792
41	$41,040	$20,535	$61,575	$11,918,256
42	$40,969	$20,606	$61,575	$11,897,651
43	$40,898	$20,677	$61,575	$11,876,974
44	$40,827	$20,748	$61,575	$11,856,227
45	$40,756	$20,819	$61,575	$11,835,408
46	$40,684	$20,891	$61,575	$11,814,517
47	$40,612	$20,962	$61,575	$11,793,555
48	$40,540	$21,034	$61,575	$11,772,520

第4年供款共

$738,897

第4年利息

$491,186

第4年共還本金

$247,711

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$40,468	$21,107	$61,575	$11,751,414
50	$40,395	$21,179	$61,575	$11,730,234
51	$40,323	$21,252	$61,575	$11,708,982
52	$40,250	$21,325	$61,575	$11,687,657
53	$40,176	$21,398	$61,575	$11,666,259
54	$40,103	$21,472	$61,575	$11,644,787
55	$40,029	$21,546	$61,575	$11,623,241
56	$39,955	$21,620	$61,575	$11,601,621
57	$39,881	$21,694	$61,575	$11,579,927
58	$39,806	$21,769	$61,575	$11,558,158
59	$39,731	$21,844	$61,575	$11,536,315
60	$39,656	$21,919	$61,575	$11,514,396

第5年供款共

$738,897

第5年利息

$480,773

第5年共還本金

$258,124

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$39,581	$21,994	$61,575	$11,492,402
62	$39,505	$22,070	$61,575	$11,470,332
63	$39,429	$22,145	$61,575	$11,448,187
64	$39,353	$22,222	$61,575	$11,425,965
65	$39,277	$22,298	$61,575	$11,403,667
66	$39,200	$22,375	$61,575	$11,381,293
67	$39,123	$22,452	$61,575	$11,358,841
68	$39,046	$22,529	$61,575	$11,336,312
69	$38,969	$22,606	$61,575	$11,313,706
70	$38,891	$22,684	$61,575	$11,291,022
71	$38,813	$22,762	$61,575	$11,268,260
72	$38,735	$22,840	$61,575	$11,245,420

第6年供款共

$738,897

第6年利息

$469,921

第6年共還本金

$268,976

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$38,656	$22,919	$61,575	$11,222,502
74	$38,577	$22,997	$61,575	$11,199,504
75	$38,498	$23,076	$61,575	$11,176,428
76	$38,419	$23,156	$61,575	$11,153,272
77	$38,339	$23,235	$61,575	$11,130,037
78	$38,260	$23,315	$61,575	$11,106,721
79	$38,179	$23,395	$61,575	$11,083,326
80	$38,099	$23,476	$61,575	$11,059,850
81	$38,018	$23,557	$61,575	$11,036,294
82	$37,937	$23,637	$61,575	$11,012,656
83	$37,856	$23,719	$61,575	$10,988,937
84	$37,774	$23,800	$61,575	$10,965,137

第7年供款共

$738,897

第7年利息

$458,614

第7年共還本金

$280,283

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$37,693	$23,882	$61,575	$10,941,255
86	$37,611	$23,964	$61,575	$10,917,291
87	$37,528	$24,047	$61,575	$10,893,244
88	$37,446	$24,129	$61,575	$10,869,115
89	$37,363	$24,212	$61,575	$10,844,903
90	$37,279	$24,295	$61,575	$10,820,607
91	$37,196	$24,379	$61,575	$10,796,229
92	$37,112	$24,463	$61,575	$10,771,766
93	$37,028	$24,547	$61,575	$10,747,219
94	$36,944	$24,631	$61,575	$10,722,588
95	$36,859	$24,716	$61,575	$10,697,872
96	$36,774	$24,801	$61,575	$10,673,071

第8年供款共

$738,897

第8年利息

$446,831

第8年共還本金

$292,066

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$36,689	$24,886	$61,575	$10,648,185
98	$36,603	$24,972	$61,575	$10,623,214
99	$36,517	$25,057	$61,575	$10,598,156
100	$36,431	$25,144	$61,575	$10,573,012
101	$36,345	$25,230	$61,575	$10,547,782
102	$36,258	$25,317	$61,575	$10,522,466
103	$36,171	$25,404	$61,575	$10,497,062
104	$36,084	$25,491	$61,575	$10,471,571
105	$35,996	$25,579	$61,575	$10,445,992
106	$35,908	$25,667	$61,575	$10,420,325
107	$35,820	$25,755	$61,575	$10,394,571
108	$35,731	$25,843	$61,575	$10,368,727

第9年供款共

$738,897

第9年利息

$434,553

第9年共還本金

$304,344

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$35,642	$25,932	$61,575	$10,342,795
110	$35,553	$26,021	$61,575	$10,316,774
111	$35,464	$26,111	$61,575	$10,290,663
112	$35,374	$26,201	$61,575	$10,264,462
113	$35,284	$26,291	$61,575	$10,238,171
114	$35,194	$26,381	$61,575	$10,211,790
115	$35,103	$26,472	$61,575	$10,185,319
116	$35,012	$26,563	$61,575	$10,158,756
117	$34,921	$26,654	$61,575	$10,132,102
118	$34,829	$26,746	$61,575	$10,105,356
119	$34,737	$26,838	$61,575	$10,078,519
120	$34,645	$26,930	$61,575	$10,051,589

第10年供款共

$738,897

第10年利息

$421,759

第10年共還本金

$317,138

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$34,552	$27,022	$61,575	$10,024,566
122	$34,459	$27,115	$61,575	$9,997,451
123	$34,366	$27,209	$61,575	$9,970,243
124	$34,273	$27,302	$61,575	$9,942,941
125	$34,179	$27,396	$61,575	$9,915,545
126	$34,085	$27,490	$61,575	$9,888,055
127	$33,990	$27,585	$61,575	$9,860,470
128	$33,895	$27,679	$61,575	$9,832,791
129	$33,800	$27,775	$61,575	$9,805,016
130	$33,705	$27,870	$61,575	$9,777,146
131	$33,609	$27,966	$61,575	$9,749,180
132	$33,513	$28,062	$61,575	$9,721,118

第11年供款共

$738,897

第11年利息

$408,427

第11年共還本金

$330,470

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$33,416	$28,158	$61,575	$9,692,960
134	$33,320	$28,255	$61,575	$9,664,705
135	$33,222	$28,352	$61,575	$9,636,352
136	$33,125	$28,450	$61,575	$9,607,903
137	$33,027	$28,548	$61,575	$9,579,355
138	$32,929	$28,646	$61,575	$9,550,709
139	$32,831	$28,744	$61,575	$9,521,965
140	$32,732	$28,843	$61,575	$9,493,122
141	$32,633	$28,942	$61,575	$9,464,180
142	$32,533	$29,042	$61,575	$9,435,138
143	$32,433	$29,141	$61,575	$9,405,997
144	$32,333	$29,242	$61,575	$9,376,755

第12年供款共

$738,897

第12年利息

$394,534

第12年共還本金

$344,363

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$32,233	$29,342	$61,575	$9,347,413
146	$32,132	$29,443	$61,575	$9,317,970
147	$32,031	$29,544	$61,575	$9,288,426
148	$31,929	$29,646	$61,575	$9,258,780
149	$31,827	$29,748	$61,575	$9,229,033
150	$31,725	$29,850	$61,575	$9,199,183
151	$31,622	$29,953	$61,575	$9,169,230
152	$31,519	$30,056	$61,575	$9,139,174
153	$31,416	$30,159	$61,575	$9,109,016
154	$31,312	$30,263	$61,575	$9,078,753
155	$31,208	$30,367	$61,575	$9,048,387
156	$31,104	$30,471	$61,575	$9,017,916

第13年供款共

$738,897

第13年利息

$380,057

第13年共還本金

$358,840

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$30,999	$30,576	$61,575	$8,987,340
158	$30,894	$30,681	$61,575	$8,956,659
159	$30,789	$30,786	$61,575	$8,925,873
160	$30,683	$30,892	$61,575	$8,894,981
161	$30,576	$30,998	$61,575	$8,863,983
162	$30,470	$31,105	$61,575	$8,832,878
163	$30,363	$31,212	$61,575	$8,801,666
164	$30,256	$31,319	$61,575	$8,770,347
165	$30,148	$31,427	$61,575	$8,738,920
166	$30,040	$31,535	$61,575	$8,707,386
167	$29,932	$31,643	$61,575	$8,675,743
168	$29,823	$31,752	$61,575	$8,643,991

第14年供款共

$738,897

第14年利息

$364,972

第14年共還本金

$373,925

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$29,714	$31,861	$61,575	$8,612,130
170	$29,604	$31,971	$61,575	$8,580,159
171	$29,494	$32,080	$61,575	$8,548,079
172	$29,384	$32,191	$61,575	$8,515,888
173	$29,273	$32,301	$61,575	$8,483,587
174	$29,162	$32,412	$61,575	$8,451,174
175	$29,051	$32,524	$61,575	$8,418,650
176	$28,939	$32,636	$61,575	$8,386,015
177	$28,827	$32,748	$61,575	$8,353,267
178	$28,714	$32,860	$61,575	$8,320,407
179	$28,601	$32,973	$61,575	$8,287,433
180	$28,488	$33,087	$61,575	$8,254,346

第15年供款共

$738,897

第15年利息

$349,253

第15年共還本金

$389,644

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$28,374	$33,200	$61,575	$8,221,146
182	$28,260	$33,315	$61,575	$8,187,831
183	$28,146	$33,429	$61,575	$8,154,402
184	$28,031	$33,544	$61,575	$8,120,858
185	$27,915	$33,659	$61,575	$8,087,199
186	$27,800	$33,775	$61,575	$8,053,424
187	$27,684	$33,891	$61,575	$8,019,533
188	$27,567	$34,008	$61,575	$7,985,525
189	$27,450	$34,125	$61,575	$7,951,401
190	$27,333	$34,242	$61,575	$7,917,159
191	$27,215	$34,360	$61,575	$7,882,800
192	$27,097	$34,478	$61,575	$7,848,322

第16年供款共

$738,897

第16年利息

$332,872

第16年共還本金

$406,025

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$26,979	$34,596	$61,575	$7,813,726
194	$26,860	$34,715	$61,575	$7,779,011
195	$26,740	$34,834	$61,575	$7,744,176
196	$26,621	$34,954	$61,575	$7,709,222
197	$26,500	$35,074	$61,575	$7,674,148
198	$26,380	$35,195	$61,575	$7,638,953
199	$26,259	$35,316	$61,575	$7,603,637
200	$26,138	$35,437	$61,575	$7,568,200
201	$26,016	$35,559	$61,575	$7,532,641
202	$25,893	$35,681	$61,575	$7,496,960
203	$25,771	$35,804	$61,575	$7,461,156
204	$25,648	$35,927	$61,575	$7,425,229

第17年供款共

$738,897

第17年利息

$315,804

第17年共還本金

$423,093

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$25,524	$36,051	$61,575	$7,389,178
206	$25,400	$36,174	$61,575	$7,353,004
207	$25,276	$36,299	$61,575	$7,316,705
208	$25,151	$36,424	$61,575	$7,280,281
209	$25,026	$36,549	$61,575	$7,243,732
210	$24,900	$36,674	$61,575	$7,207,058
211	$24,774	$36,800	$61,575	$7,170,258
212	$24,648	$36,927	$61,575	$7,133,331
213	$24,521	$37,054	$61,575	$7,096,277
214	$24,393	$37,181	$61,575	$7,059,095
215	$24,266	$37,309	$61,575	$7,021,786
216	$24,137	$37,437	$61,575	$6,984,349

第18年供款共

$738,897

第18年利息

$298,017

第18年共還本金

$440,880

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$24,009	$37,566	$61,575	$6,946,783
218	$23,880	$37,695	$61,575	$6,909,088
219	$23,750	$37,825	$61,575	$6,871,263
220	$23,620	$37,955	$61,575	$6,833,308
221	$23,489	$38,085	$61,575	$6,795,223
222	$23,359	$38,216	$61,575	$6,757,007
223	$23,227	$38,348	$61,575	$6,718,659
224	$23,095	$38,479	$61,575	$6,680,180
225	$22,963	$38,612	$61,575	$6,641,568
226	$22,830	$38,744	$61,575	$6,602,824
227	$22,697	$38,878	$61,575	$6,563,946
228	$22,564	$39,011	$61,575	$6,524,935

第19年供款共

$738,897

第19年利息

$279,483

第19年共還本金

$459,414

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$22,429	$39,145	$61,575	$6,485,790
230	$22,295	$39,280	$61,575	$6,446,510
231	$22,160	$39,415	$61,575	$6,407,095
232	$22,024	$39,550	$61,575	$6,367,545
233	$21,888	$39,686	$61,575	$6,327,858
234	$21,752	$39,823	$61,575	$6,288,036
235	$21,615	$39,960	$61,575	$6,248,076
236	$21,478	$40,097	$61,575	$6,207,979
237	$21,340	$40,235	$61,575	$6,167,744
238	$21,202	$40,373	$61,575	$6,127,371
239	$21,063	$40,512	$61,575	$6,086,859
240	$20,924	$40,651	$61,575	$6,046,208

第20年供款共

$738,897

第20年利息

$260,170

第20年共還本金

$478,727

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$20,784	$40,791	$61,575	$6,005,417
242	$20,644	$40,931	$61,575	$5,964,486
243	$20,503	$41,072	$61,575	$5,923,414
244	$20,362	$41,213	$61,575	$5,882,201
245	$20,220	$41,355	$61,575	$5,840,846
246	$20,078	$41,497	$61,575	$5,799,350
247	$19,935	$41,639	$61,575	$5,757,710
248	$19,792	$41,783	$61,575	$5,715,928
249	$19,649	$41,926	$61,575	$5,674,001
250	$19,504	$42,070	$61,575	$5,631,931
251	$19,360	$42,215	$61,575	$5,589,716
252	$19,215	$42,360	$61,575	$5,547,356

第21年供款共

$738,897

第21年利息

$240,045

第21年共還本金

$498,852

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$19,069	$42,506	$61,575	$5,504,850
254	$18,923	$42,652	$61,575	$5,462,198
255	$18,776	$42,798	$61,575	$5,419,400
256	$18,629	$42,946	$61,575	$5,376,454
257	$18,482	$43,093	$61,575	$5,333,361
258	$18,333	$43,241	$61,575	$5,290,120
259	$18,185	$43,390	$61,575	$5,246,730
260	$18,036	$43,539	$61,575	$5,203,191
261	$17,886	$43,689	$61,575	$5,159,502
262	$17,736	$43,839	$61,575	$5,115,663
263	$17,585	$43,990	$61,575	$5,071,673
264	$17,434	$44,141	$61,575	$5,027,532

第22年供款共

$738,897

第22年利息

$219,074

第22年共還本金

$519,823

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$17,282	$44,293	$61,575	$4,983,240
266	$17,130	$44,445	$61,575	$4,938,795
267	$16,977	$44,598	$61,575	$4,894,197
268	$16,824	$44,751	$61,575	$4,849,446
269	$16,670	$44,905	$61,575	$4,804,542
270	$16,516	$45,059	$61,575	$4,759,482
271	$16,361	$45,214	$61,575	$4,714,268
272	$16,205	$45,369	$61,575	$4,668,899
273	$16,049	$45,525	$61,575	$4,623,374
274	$15,893	$45,682	$61,575	$4,577,692
275	$15,736	$45,839	$61,575	$4,531,853
276	$15,578	$45,997	$61,575	$4,485,856

第23年供款共

$738,897

第23年利息

$197,221

第23年共還本金

$541,676

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$15,420	$46,155	$61,575	$4,439,702
278	$15,261	$46,313	$61,575	$4,393,388
279	$15,102	$46,472	$61,575	$4,346,916
280	$14,943	$46,632	$61,575	$4,300,284
281	$14,782	$46,793	$61,575	$4,253,491
282	$14,621	$46,953	$61,575	$4,206,538
283	$14,460	$47,115	$61,575	$4,159,423
284	$14,298	$47,277	$61,575	$4,112,146
285	$14,136	$47,439	$61,575	$4,064,707
286	$13,972	$47,602	$61,575	$4,017,105
287	$13,809	$47,766	$61,575	$3,969,339
288	$13,645	$47,930	$61,575	$3,921,409

第24年供款共

$738,897

第24年利息

$174,449

第24年共還本金

$564,448

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$13,480	$48,095	$61,575	$3,873,314
290	$13,315	$48,260	$61,575	$3,825,053
291	$13,149	$48,426	$61,575	$3,776,627
292	$12,982	$48,593	$61,575	$3,728,035
293	$12,815	$48,760	$61,575	$3,679,275
294	$12,648	$48,927	$61,575	$3,630,348
295	$12,479	$49,095	$61,575	$3,581,252
296	$12,311	$49,264	$61,575	$3,531,988
297	$12,141	$49,434	$61,575	$3,482,555
298	$11,971	$49,603	$61,575	$3,432,951
299	$11,801	$49,774	$61,575	$3,383,177
300	$11,630	$49,945	$61,575	$3,333,232

第25年供款共

$738,897

第25年利息

$150,721

第25年共還本金

$588,176

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$11,458	$50,117	$61,575	$3,283,115
302	$11,286	$50,289	$61,575	$3,232,826
303	$11,113	$50,462	$61,575	$3,182,364
304	$10,939	$50,635	$61,575	$3,131,729
305	$10,765	$50,809	$61,575	$3,080,920
306	$10,591	$50,984	$61,575	$3,029,936
307	$10,415	$51,159	$61,575	$2,978,776
308	$10,240	$51,335	$61,575	$2,927,441
309	$10,063	$51,512	$61,575	$2,875,929
310	$9,886	$51,689	$61,575	$2,824,241
311	$9,708	$51,866	$61,575	$2,772,374
312	$9,530	$52,045	$61,575	$2,720,329

第26年供款共

$738,897

第26年利息

$125,994

第26年共還本金

$612,903

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$9,351	$52,224	$61,575	$2,668,106
314	$9,172	$52,403	$61,575	$2,615,703
315	$8,991	$52,583	$61,575	$2,563,119
316	$8,811	$52,764	$61,575	$2,510,355
317	$8,629	$52,945	$61,575	$2,457,410
318	$8,447	$53,127	$61,575	$2,404,283
319	$8,265	$53,310	$61,575	$2,350,973
320	$8,081	$53,493	$61,575	$2,297,479
321	$7,898	$53,677	$61,575	$2,243,802
322	$7,713	$53,862	$61,575	$2,189,940
323	$7,528	$54,047	$61,575	$2,135,894
324	$7,342	$54,233	$61,575	$2,081,661

第27年供款共

$738,897

第27年利息

$100,229

第27年共還本金

$638,668

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$7,156	$54,419	$61,575	$2,027,242
326	$6,969	$54,606	$61,575	$1,972,636
327	$6,781	$54,794	$61,575	$1,917,842
328	$6,593	$54,982	$61,575	$1,862,860
329	$6,404	$55,171	$61,575	$1,807,689
330	$6,214	$55,361	$61,575	$1,752,328
331	$6,024	$55,551	$61,575	$1,696,777
332	$5,833	$55,742	$61,575	$1,641,035
333	$5,641	$55,934	$61,575	$1,585,101
334	$5,449	$56,126	$61,575	$1,528,975
335	$5,256	$56,319	$61,575	$1,472,656
336	$5,062	$56,512	$61,575	$1,416,144

第28年供款共

$738,897

第28年利息

$73,380

第28年共還本金

$665,517

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$4,868	$56,707	$61,575	$1,359,437
338	$4,673	$56,902	$61,575	$1,302,535
339	$4,477	$57,097	$61,575	$1,245,438
340	$4,281	$57,294	$61,575	$1,188,144
341	$4,084	$57,491	$61,575	$1,130,654
342	$3,887	$57,688	$61,575	$1,072,966
343	$3,688	$57,886	$61,575	$1,015,079
344	$3,489	$58,085	$61,575	$956,994
345	$3,290	$58,285	$61,575	$898,709
346	$3,089	$58,485	$61,575	$840,223
347	$2,888	$58,686	$61,575	$781,537
348	$2,687	$58,888	$61,575	$722,649

第29年供款共

$738,897

第29年利息

$45,402

第29年共還本金

$693,495

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,484	$59,091	$61,575	$663,558
350	$2,281	$59,294	$61,575	$604,264
351	$2,077	$59,498	$61,575	$544,767
352	$1,873	$59,702	$61,575	$485,065
353	$1,667	$59,907	$61,575	$425,157
354	$1,461	$60,113	$61,575	$365,044
355	$1,255	$60,320	$61,575	$304,724
356	$1,047	$60,527	$61,575	$244,197
357	$839	$60,735	$61,575	$183,462
358	$631	$60,944	$61,575	$122,517
359	$421	$61,154	$61,575	$61,364
360	$211	$61,364	$61,575	$0

第30年供款共

$738,897

第30年利息

$16,248

第30年共還本金

$722,649

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$28,484,035

免責聲明

筍盤推介

按揭保險費
info