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$27,935,269

每月供款
$59,346

首期

$5,664,000

總貸款額

$13,216,000

總利息

$8,148,469

印花稅

$708,000

其他

$198,800

置業成本總預算

HK$6,570,800

按月供比率計算

$118,691

置業成本總預算

HK$6,570,800

首期

$5,664,000
印花稅

$708,000
- AVD
  
  $708,000
律師費

$ 10,000
代理佣金

$188,800
按揭保險費

不適用

最低每月入息要求

按月供比率計算

$118,691

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，主要收入來自香港﹑沒有其它按揭或擔保按揭﹑購買的物業是作為自住用途。上述計算結果只作參考用途，本公司並不會為該等資料的準確性﹑完整性和／或針對某特定用途的適用性作出任何保證或及陳述。計算詳情請參閱金管局﹑按證公司﹑稅務局及財務機構等之最新公布/批核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

西貢西貢全棟村屋,大園泊3車

thumb_up

西貢全棟村屋,大園泊3車

建

2,100 呎

@9,048

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

售$1,900 萬

建

2,100 呎

@9,048

售$1,900 萬

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

西貢小坑口

thumb_up

Nicely Renovated House

建

2,100 呎

@9,429

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$1,980 萬

建

2,100 呎

@9,429

售$1,980 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

大埔雅景花園

thumb_up

[獨立董事屋]20'高[中空大廳]南向花園[純House屋苑管理]毗連[高私隱度]沙灘 & [珀麗高爾夫球會].

實

1,476 呎

@12,873

建

2,030 呎

@9,360

local_fire_department 至HIT

售$1,900 萬

實

1,476 呎

@12,873

建

2,030 呎

@9,360

售$1,900 萬

local_fire_department 至HIT

馬鞍山星漣海第03B座

thumb_up

三房天台特色戶可另加車位

實

768 呎

@23,438

local_fire_department 至HIT

售$1,800 萬

實

768 呎

@23,438

售$1,800 萬

local_fire_department 至HIT

馬鞍山銀湖天峰第07座

thumb_up

銀湖天峰 3房單套附貯室工人房極高層享美景投資佳品

實

920 呎

@19,511

建

1,205 呎

@14,896

local_fire_department 至HIT directions_run 日內即走 flight_takeoff 移民急讓

售$1,795 萬

實

920 呎

@19,511

建

1,205 呎

@14,896

售$1,795 萬

local_fire_department 至HIT directions_run 日內即走 flight_takeoff 移民急讓

西貢茅坪新村

thumb_up

QUALITY VILLAGE HOUSE

建

2,100 呎

@8,571

local_offer 低水筍價

售$1,800 萬

建

2,100 呎

@8,571

售$1,800 萬

local_offer 低水筍價

獨家

KOL實拍 VR實景

沙田星凱堤岸第03座

thumb_up

星凱堤岸河景大房套罕有放盤

實

944 呎

@20,127

real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$1,900 萬

實

944 呎

@20,127

售$1,900 萬

real_estate_agent 罕有放盤 vpn_key 有匙即睇

西貢西貢品味獨立屋

thumb_up

開揚無擋,前後花園 ,固定車位

建

2,100 呎

@9,429

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

售$1,980 萬

建

2,100 呎

@9,429

售$1,980 萬

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

沙田樂怡小築第02座

thumb_up

火炭半山罕有放盤,連車位,高樓底,交通便利

實

1,431 呎

@12,928

建

1,665 呎

@11,111

real_estate_agent 罕有放盤 transfer_within_a_station 人才必選

售$1,850 萬

實

1,431 呎

@12,928

建

1,665 呎

@11,111

售$1,850 萬

real_estate_agent 罕有放盤 transfer_within_a_station 人才必選

馬鞍山峻源第03座

thumb_up

峻源 3房海景

實

922 呎

@19,523

local_fire_department 至HIT pets 愛竉必選

售$1,800 萬

實

922 呎

@19,523

售$1,800 萬

local_fire_department 至HIT pets 愛竉必選

清水灣茅莆

thumb_up

茅莆

建

2,100 呎

@9,286

real_estate_agent 罕有放盤 local_offer 低水筍價

售$1,950 萬

建

2,100 呎

@9,286

售$1,950 萬

real_estate_agent 罕有放盤 local_offer 低水筍價

VR實景

沙田玖瓏山月瓏閣第02座

thumb_up

嘉里🎖️建設💖罕有💖 東南4️⃣房 ( 2️⃣套房 ) 連工人(套房) - [可加配] 車位🚗.

實

1,490 呎

@13,087

real_estate_agent 罕有放盤 hotel_class 樓王 vpn_key 有匙即睇 price_change 蝕讓盤

售$1,950 萬

實

1,490 呎

@13,087

售$1,950 萬

real_estate_agent 罕有放盤 hotel_class 樓王 vpn_key 有匙即睇 price_change 蝕讓盤

利率	15年	20年	25年	30年
1.000	$79,097	$60,780	$49,807	$42,508
1.500	$82,037	$63,773	$52,856	$45,611
2.000	$85,046	$66,858	$56,017	$48,849
2.500	$88,123	$70,032	$59,289	$52,219
3.000	$91,267	$73,296	$62,672	$55,719
3.500	$94,479	$76,647	$66,162	$59,346
4.000	$97,757	$80,086	$69,759	$63,095
4.500	$101,102	$83,611	$73,459	$66,964
5.000	$104,511	$87,220	$77,259	$70,946
5.500	$107,986	$90,911	$81,158	$75,039
6.000	$111,524	$94,684	$85,151	$79,237

每月供款$59,346

年期

30年

貸款金額

$13,216,000

總利息

$8,148,469

總貸款連利息

$21,364,469

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$38,547	$20,799	$59,346	$13,195,201
2	$38,486	$20,860	$59,346	$13,174,341
3	$38,425	$20,921	$59,346	$13,153,421
4	$38,364	$20,982	$59,346	$13,132,439
5	$38,303	$21,043	$59,346	$13,111,396
6	$38,242	$21,104	$59,346	$13,090,292
7	$38,180	$21,166	$59,346	$13,069,126
8	$38,118	$21,227	$59,346	$13,047,899
9	$38,056	$21,289	$59,346	$13,026,609
10	$37,994	$21,351	$59,346	$13,005,258
11	$37,932	$21,414	$59,346	$12,983,844
12	$37,870	$21,476	$59,346	$12,962,368

第1年供款共

$712,149

第1年利息

$458,517

第1年共還本金

$253,632

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$37,807	$21,539	$59,346	$12,940,829
14	$37,744	$21,602	$59,346	$12,919,228
15	$37,681	$21,665	$59,346	$12,897,563
16	$37,618	$21,728	$59,346	$12,875,835
17	$37,555	$21,791	$59,346	$12,854,044
18	$37,491	$21,855	$59,346	$12,832,189
19	$37,427	$21,919	$59,346	$12,810,270
20	$37,363	$21,982	$59,346	$12,788,288
21	$37,299	$22,047	$59,346	$12,766,241
22	$37,235	$22,111	$59,346	$12,744,131
23	$37,170	$22,175	$59,346	$12,721,955
24	$37,106	$22,240	$59,346	$12,699,715

第2年供款共

$712,149

第2年利息

$449,496

第2年共還本金

$262,653

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$37,041	$22,305	$59,346	$12,677,410
26	$36,976	$22,370	$59,346	$12,655,040
27	$36,911	$22,435	$59,346	$12,632,605
28	$36,845	$22,501	$59,346	$12,610,104
29	$36,779	$22,566	$59,346	$12,587,538
30	$36,714	$22,632	$59,346	$12,564,906
31	$36,648	$22,698	$59,346	$12,542,208
32	$36,581	$22,764	$59,346	$12,519,444
33	$36,515	$22,831	$59,346	$12,496,613
34	$36,448	$22,897	$59,346	$12,473,716
35	$36,382	$22,964	$59,346	$12,450,752
36	$36,315	$23,031	$59,346	$12,427,721

第3年供款共

$712,149

第3年利息

$440,154

第3年共還本金

$271,995

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$36,248	$23,098	$59,346	$12,404,622
38	$36,180	$23,166	$59,346	$12,381,457
39	$36,113	$23,233	$59,346	$12,358,224
40	$36,045	$23,301	$59,346	$12,334,923
41	$35,977	$23,369	$59,346	$12,311,554
42	$35,909	$23,437	$59,346	$12,288,117
43	$35,840	$23,505	$59,346	$12,264,611
44	$35,772	$23,574	$59,346	$12,241,037
45	$35,703	$23,643	$59,346	$12,217,395
46	$35,634	$23,712	$59,346	$12,193,683
47	$35,565	$23,781	$59,346	$12,169,902
48	$35,496	$23,850	$59,346	$12,146,052

第4年供款共

$712,149

第4年利息

$430,480

第4年共還本金

$281,669

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$35,426	$23,920	$59,346	$12,122,132
50	$35,356	$23,990	$59,346	$12,098,143
51	$35,286	$24,059	$59,346	$12,074,083
52	$35,216	$24,130	$59,346	$12,049,953
53	$35,146	$24,200	$59,346	$12,025,753
54	$35,075	$24,271	$59,346	$12,001,483
55	$35,004	$24,341	$59,346	$11,977,141
56	$34,933	$24,412	$59,346	$11,952,729
57	$34,862	$24,484	$59,346	$11,928,245
58	$34,791	$24,555	$59,346	$11,903,690
59	$34,719	$24,627	$59,346	$11,879,064
60	$34,647	$24,698	$59,346	$11,854,365

第5年供款共

$712,149

第5年利息

$420,462

第5年共還本金

$291,687

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$34,575	$24,771	$59,346	$11,829,595
62	$34,503	$24,843	$59,346	$11,804,752
63	$34,431	$24,915	$59,346	$11,779,837
64	$34,358	$24,988	$59,346	$11,754,849
65	$34,285	$25,061	$59,346	$11,729,788
66	$34,212	$25,134	$59,346	$11,704,654
67	$34,139	$25,207	$59,346	$11,679,447
68	$34,065	$25,281	$59,346	$11,654,166
69	$33,991	$25,354	$59,346	$11,628,812
70	$33,917	$25,428	$59,346	$11,603,383
71	$33,843	$25,503	$59,346	$11,577,881
72	$33,769	$25,577	$59,346	$11,552,304

第6年供款共

$712,149

第6年利息

$410,088

第6年共還本金

$302,061

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$33,694	$25,652	$59,346	$11,526,652
74	$33,619	$25,726	$59,346	$11,500,926
75	$33,544	$25,801	$59,346	$11,475,125
76	$33,469	$25,877	$59,346	$11,449,248
77	$33,394	$25,952	$59,346	$11,423,296
78	$33,318	$26,028	$59,346	$11,397,268
79	$33,242	$26,104	$59,346	$11,371,164
80	$33,166	$26,180	$59,346	$11,344,985
81	$33,090	$26,256	$59,346	$11,318,728
82	$33,013	$26,333	$59,346	$11,292,396
83	$32,936	$26,410	$59,346	$11,265,986
84	$32,859	$26,487	$59,346	$11,239,499

第7年供款共

$712,149

第7年利息

$399,344

第7年共還本金

$312,805

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$32,782	$26,564	$59,346	$11,212,936
86	$32,704	$26,641	$59,346	$11,186,294
87	$32,627	$26,719	$59,346	$11,159,575
88	$32,549	$26,797	$59,346	$11,132,778
89	$32,471	$26,875	$59,346	$11,105,903
90	$32,392	$26,954	$59,346	$11,078,949
91	$32,314	$27,032	$59,346	$11,051,917
92	$32,235	$27,111	$59,346	$11,024,806
93	$32,156	$27,190	$59,346	$10,997,616
94	$32,076	$27,269	$59,346	$10,970,347
95	$31,997	$27,349	$59,346	$10,942,998
96	$31,917	$27,429	$59,346	$10,915,569

第8年供款共

$712,149

第8年利息

$388,219

第8年共還本金

$323,930

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$31,837	$27,509	$59,346	$10,888,061
98	$31,757	$27,589	$59,346	$10,860,472
99	$31,676	$27,669	$59,346	$10,832,802
100	$31,596	$27,750	$59,346	$10,805,052
101	$31,515	$27,831	$59,346	$10,777,221
102	$31,434	$27,912	$59,346	$10,749,309
103	$31,352	$27,994	$59,346	$10,721,316
104	$31,271	$28,075	$59,346	$10,693,240
105	$31,189	$28,157	$59,346	$10,665,083
106	$31,106	$28,239	$59,346	$10,636,844
107	$31,024	$28,322	$59,346	$10,608,522
108	$30,942	$28,404	$59,346	$10,580,118

第9年供款共

$712,149

第9年利息

$376,698

第9年共還本金

$335,451

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$30,859	$28,487	$59,346	$10,551,631
110	$30,776	$28,570	$59,346	$10,523,061
111	$30,692	$28,653	$59,346	$10,494,407
112	$30,609	$28,737	$59,346	$10,465,670
113	$30,525	$28,821	$59,346	$10,436,849
114	$30,441	$28,905	$59,346	$10,407,945
115	$30,357	$28,989	$59,346	$10,378,955
116	$30,272	$29,074	$59,346	$10,349,881
117	$30,187	$29,159	$59,346	$10,320,723
118	$30,102	$29,244	$59,346	$10,291,479
119	$30,017	$29,329	$59,346	$10,262,150
120	$29,931	$29,414	$59,346	$10,232,736

第10年供款共

$712,149

第10年利息

$364,767

第10年共還本金

$347,382

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$29,845	$29,500	$59,346	$10,203,236
122	$29,759	$29,586	$59,346	$10,173,649
123	$29,673	$29,673	$59,346	$10,143,977
124	$29,587	$29,759	$59,346	$10,114,218
125	$29,500	$29,846	$59,346	$10,084,372
126	$29,413	$29,933	$59,346	$10,054,439
127	$29,325	$30,020	$59,346	$10,024,418
128	$29,238	$30,108	$59,346	$9,994,310
129	$29,150	$30,196	$59,346	$9,964,115
130	$29,062	$30,284	$59,346	$9,933,831
131	$28,974	$30,372	$59,346	$9,903,459
132	$28,885	$30,461	$59,346	$9,872,998

第11年供款共

$712,149

第11年利息

$352,411

第11年共還本金

$359,738

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$28,796	$30,550	$59,346	$9,842,449
134	$28,707	$30,639	$59,346	$9,811,810
135	$28,618	$30,728	$59,346	$9,781,082
136	$28,528	$30,818	$59,346	$9,750,265
137	$28,438	$30,907	$59,346	$9,719,357
138	$28,348	$30,998	$59,346	$9,688,360
139	$28,258	$31,088	$59,346	$9,657,271
140	$28,167	$31,179	$59,346	$9,626,093
141	$28,076	$31,270	$59,346	$9,594,823
142	$27,985	$31,361	$59,346	$9,563,462
143	$27,893	$31,452	$59,346	$9,532,010
144	$27,802	$31,544	$59,346	$9,500,466

第12年供款共

$712,149

第12年利息

$339,617

第12年共還本金

$372,532

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$27,710	$31,636	$59,346	$9,468,830
146	$27,617	$31,728	$59,346	$9,437,102
147	$27,525	$31,821	$59,346	$9,405,281
148	$27,432	$31,914	$59,346	$9,373,367
149	$27,339	$32,007	$59,346	$9,341,360
150	$27,246	$32,100	$59,346	$9,309,260
151	$27,152	$32,194	$59,346	$9,277,066
152	$27,058	$32,288	$59,346	$9,244,779
153	$26,964	$32,382	$59,346	$9,212,397
154	$26,869	$32,476	$59,346	$9,179,921
155	$26,775	$32,571	$59,346	$9,147,350
156	$26,680	$32,666	$59,346	$9,114,684

第13年供款共

$712,149

第13年利息

$326,367

第13年共還本金

$385,782

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$26,584	$32,761	$59,346	$9,081,922
158	$26,489	$32,857	$59,346	$9,049,066
159	$26,393	$32,953	$59,346	$9,016,113
160	$26,297	$33,049	$59,346	$8,983,064
161	$26,201	$33,145	$59,346	$8,949,919
162	$26,104	$33,242	$59,346	$8,916,677
163	$26,007	$33,339	$59,346	$8,883,339
164	$25,910	$33,436	$59,346	$8,849,903
165	$25,812	$33,534	$59,346	$8,816,369
166	$25,714	$33,631	$59,346	$8,782,738
167	$25,616	$33,729	$59,346	$8,749,008
168	$25,518	$33,828	$59,346	$8,715,180

第14年供款共

$712,149

第14年利息

$312,646

第14年共還本金

$399,503

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$25,419	$33,926	$59,346	$8,681,254
170	$25,320	$34,025	$59,346	$8,647,229
171	$25,221	$34,125	$59,346	$8,613,104
172	$25,122	$34,224	$59,346	$8,578,880
173	$25,022	$34,324	$59,346	$8,544,556
174	$24,922	$34,424	$59,346	$8,510,132
175	$24,821	$34,525	$59,346	$8,475,607
176	$24,721	$34,625	$59,346	$8,440,982
177	$24,620	$34,726	$59,346	$8,406,256
178	$24,518	$34,828	$59,346	$8,371,428
179	$24,417	$34,929	$59,346	$8,336,499
180	$24,315	$35,031	$59,346	$8,301,468

第15年供款共

$712,149

第15年利息

$298,437

第15年共還本金

$413,712

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$24,213	$35,133	$59,346	$8,266,335
182	$24,110	$35,236	$59,346	$8,231,099
183	$24,007	$35,338	$59,346	$8,195,761
184	$23,904	$35,441	$59,346	$8,160,320
185	$23,801	$35,545	$59,346	$8,124,775
186	$23,697	$35,648	$59,346	$8,089,126
187	$23,593	$35,752	$59,346	$8,053,374
188	$23,489	$35,857	$59,346	$8,017,517
189	$23,384	$35,961	$59,346	$7,981,556
190	$23,280	$36,066	$59,346	$7,945,489
191	$23,174	$36,171	$59,346	$7,909,318
192	$23,069	$36,277	$59,346	$7,873,041

第16年供款共

$712,149

第16年利息

$283,722

第16年共還本金

$428,427

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$22,963	$36,383	$59,346	$7,836,658
194	$22,857	$36,489	$59,346	$7,800,170
195	$22,750	$36,595	$59,346	$7,763,574
196	$22,644	$36,702	$59,346	$7,726,872
197	$22,537	$36,809	$59,346	$7,690,063
198	$22,429	$36,916	$59,346	$7,653,147
199	$22,322	$37,024	$59,346	$7,616,123
200	$22,214	$37,132	$59,346	$7,578,991
201	$22,105	$37,240	$59,346	$7,541,751
202	$21,997	$37,349	$59,346	$7,504,402
203	$21,888	$37,458	$59,346	$7,466,944
204	$21,779	$37,567	$59,346	$7,429,376

第17年供款共

$712,149

第17年利息

$268,484

第17年共還本金

$443,665

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$21,669	$37,677	$59,346	$7,391,700
206	$21,559	$37,787	$59,346	$7,353,913
207	$21,449	$37,897	$59,346	$7,316,016
208	$21,338	$38,007	$59,346	$7,278,009
209	$21,228	$38,118	$59,346	$7,239,891
210	$21,116	$38,229	$59,346	$7,201,661
211	$21,005	$38,341	$59,346	$7,163,320
212	$20,893	$38,453	$59,346	$7,124,868
213	$20,781	$38,565	$59,346	$7,086,303
214	$20,668	$38,677	$59,346	$7,047,625
215	$20,556	$38,790	$59,346	$7,008,835
216	$20,442	$38,903	$59,346	$6,969,932

第18年供款共

$712,149

第18年利息

$252,704

第18年共還本金

$459,445

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$20,329	$39,017	$59,346	$6,930,915
218	$20,215	$39,131	$59,346	$6,891,785
219	$20,101	$39,245	$59,346	$6,852,540
220	$19,987	$39,359	$59,346	$6,813,181
221	$19,872	$39,474	$59,346	$6,773,707
222	$19,757	$39,589	$59,346	$6,734,118
223	$19,641	$39,705	$59,346	$6,694,413
224	$19,525	$39,820	$59,346	$6,654,593
225	$19,409	$39,937	$59,346	$6,614,656
226	$19,293	$40,053	$59,346	$6,574,603
227	$19,176	$40,170	$59,346	$6,534,433
228	$19,059	$40,287	$59,346	$6,494,146

第19年供款共

$712,149

第19年利息

$236,363

第19年共還本金

$475,786

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$18,941	$40,404	$59,346	$6,453,742
230	$18,823	$40,522	$59,346	$6,413,220
231	$18,705	$40,641	$59,346	$6,372,579
232	$18,587	$40,759	$59,346	$6,331,820
233	$18,468	$40,878	$59,346	$6,290,942
234	$18,349	$40,997	$59,346	$6,249,945
235	$18,229	$41,117	$59,346	$6,208,828
236	$18,109	$41,237	$59,346	$6,167,591
237	$17,989	$41,357	$59,346	$6,126,235
238	$17,868	$41,478	$59,346	$6,084,757
239	$17,747	$41,599	$59,346	$6,043,158
240	$17,626	$41,720	$59,346	$6,001,439

第20年供款共

$712,149

第20年利息

$219,441

第20年共還本金

$492,708

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$17,504	$41,842	$59,346	$5,959,597
242	$17,382	$41,964	$59,346	$5,917,633
243	$17,260	$42,086	$59,346	$5,875,547
244	$17,137	$42,209	$59,346	$5,833,339
245	$17,014	$42,332	$59,346	$5,791,007
246	$16,890	$42,455	$59,346	$5,748,552
247	$16,767	$42,579	$59,346	$5,705,972
248	$16,642	$42,703	$59,346	$5,663,269
249	$16,518	$42,828	$59,346	$5,620,441
250	$16,393	$42,953	$59,346	$5,577,488
251	$16,268	$43,078	$59,346	$5,534,410
252	$16,142	$43,204	$59,346	$5,491,207

第21年供款共

$712,149

第21年利息

$201,917

第21年共還本金

$510,232

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$16,016	$43,330	$59,346	$5,447,877
254	$15,890	$43,456	$59,346	$5,404,421
255	$15,763	$43,583	$59,346	$5,360,838
256	$15,636	$43,710	$59,346	$5,317,128
257	$15,508	$43,837	$59,346	$5,273,291
258	$15,380	$43,965	$59,346	$5,229,325
259	$15,252	$44,094	$59,346	$5,185,232
260	$15,124	$44,222	$59,346	$5,141,010
261	$14,995	$44,351	$59,346	$5,096,658
262	$14,865	$44,480	$59,346	$5,052,178
263	$14,736	$44,610	$59,346	$5,007,568
264	$14,605	$44,740	$59,346	$4,962,827

第22年供款共

$712,149

第22年利息

$183,770

第22年共還本金

$528,379

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$14,475	$44,871	$59,346	$4,917,956
266	$14,344	$45,002	$59,346	$4,872,955
267	$14,213	$45,133	$59,346	$4,827,822
268	$14,081	$45,265	$59,346	$4,782,557
269	$13,949	$45,397	$59,346	$4,737,161
270	$13,817	$45,529	$59,346	$4,691,632
271	$13,684	$45,662	$59,346	$4,645,970
272	$13,551	$45,795	$59,346	$4,600,175
273	$13,417	$45,929	$59,346	$4,554,246
274	$13,283	$46,063	$59,346	$4,508,184
275	$13,149	$46,197	$59,346	$4,461,987
276	$13,014	$46,332	$59,346	$4,415,655

第23年供款共

$712,149

第23年利息

$164,977

第23年共還本金

$547,172

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$12,879	$46,467	$59,346	$4,369,188
278	$12,743	$46,602	$59,346	$4,322,586
279	$12,608	$46,738	$59,346	$4,275,848
280	$12,471	$46,875	$59,346	$4,228,973
281	$12,335	$47,011	$59,346	$4,181,962
282	$12,197	$47,148	$59,346	$4,134,814
283	$12,060	$47,286	$59,346	$4,087,528
284	$11,922	$47,424	$59,346	$4,040,104
285	$11,784	$47,562	$59,346	$3,992,542
286	$11,645	$47,701	$59,346	$3,944,841
287	$11,506	$47,840	$59,346	$3,897,001
288	$11,366	$47,979	$59,346	$3,849,022

第24年供款共

$712,149

第24年利息

$145,516

第24年共還本金

$566,633

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$11,226	$48,119	$59,346	$3,800,902
290	$11,086	$48,260	$59,346	$3,752,643
291	$10,945	$48,401	$59,346	$3,704,242
292	$10,804	$48,542	$59,346	$3,655,700
293	$10,662	$48,683	$59,346	$3,607,017
294	$10,520	$48,825	$59,346	$3,558,192
295	$10,378	$48,968	$59,346	$3,509,224
296	$10,235	$49,111	$59,346	$3,460,114
297	$10,092	$49,254	$59,346	$3,410,860
298	$9,948	$49,397	$59,346	$3,361,462
299	$9,804	$49,541	$59,346	$3,311,921
300	$9,660	$49,686	$59,346	$3,262,235

第25年供款共

$712,149

第25年利息

$125,362

第25年共還本金

$586,787

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$9,515	$49,831	$59,346	$3,212,404
302	$9,370	$49,976	$59,346	$3,162,428
303	$9,224	$50,122	$59,346	$3,112,306
304	$9,078	$50,268	$59,346	$3,062,038
305	$8,931	$50,415	$59,346	$3,011,623
306	$8,784	$50,562	$59,346	$2,961,061
307	$8,636	$50,709	$59,346	$2,910,352
308	$8,489	$50,857	$59,346	$2,859,494
309	$8,340	$51,006	$59,346	$2,808,489
310	$8,191	$51,154	$59,346	$2,757,335
311	$8,042	$51,304	$59,346	$2,706,031
312	$7,893	$51,453	$59,346	$2,654,578

第26年供款共

$712,149

第26年利息

$104,492

第26年共還本金

$607,657

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$7,743	$51,603	$59,346	$2,602,975
314	$7,592	$51,754	$59,346	$2,551,221
315	$7,441	$51,905	$59,346	$2,499,316
316	$7,290	$52,056	$59,346	$2,447,260
317	$7,138	$52,208	$59,346	$2,395,052
318	$6,986	$52,360	$59,346	$2,342,692
319	$6,833	$52,513	$59,346	$2,290,179
320	$6,680	$52,666	$59,346	$2,237,513
321	$6,526	$52,820	$59,346	$2,184,693
322	$6,372	$52,974	$59,346	$2,131,720
323	$6,218	$53,128	$59,346	$2,078,592
324	$6,063	$53,283	$59,346	$2,025,308

第27年供款共

$712,149

第27年利息

$82,879

第27年共還本金

$629,270

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$5,907	$53,439	$59,346	$1,971,870
326	$5,751	$53,594	$59,346	$1,918,275
327	$5,595	$53,751	$59,346	$1,864,524
328	$5,438	$53,908	$59,346	$1,810,617
329	$5,281	$54,065	$59,346	$1,756,552
330	$5,123	$54,222	$59,346	$1,702,330
331	$4,965	$54,381	$59,346	$1,647,949
332	$4,807	$54,539	$59,346	$1,593,410
333	$4,647	$54,698	$59,346	$1,538,712
334	$4,488	$54,858	$59,346	$1,483,854
335	$4,328	$55,018	$59,346	$1,428,836
336	$4,167	$55,178	$59,346	$1,373,658

第28年供款共

$712,149

第28年利息

$60,498

第28年共還本金

$651,651

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$4,007	$55,339	$59,346	$1,318,318
338	$3,845	$55,501	$59,346	$1,262,818
339	$3,683	$55,663	$59,346	$1,207,155
340	$3,521	$55,825	$59,346	$1,151,330
341	$3,358	$55,988	$59,346	$1,095,343
342	$3,195	$56,151	$59,346	$1,039,192
343	$3,031	$56,315	$59,346	$982,877
344	$2,867	$56,479	$59,346	$926,398
345	$2,702	$56,644	$59,346	$869,754
346	$2,537	$56,809	$59,346	$812,945
347	$2,371	$56,975	$59,346	$755,970
348	$2,205	$57,141	$59,346	$698,830

第29年供款共

$712,149

第29年利息

$37,321

第29年共還本金

$674,828

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,038	$57,307	$59,346	$641,522
350	$1,871	$57,475	$59,346	$584,047
351	$1,703	$57,642	$59,346	$526,405
352	$1,535	$57,810	$59,346	$468,595
353	$1,367	$57,979	$59,346	$410,616
354	$1,198	$58,148	$59,346	$352,468
355	$1,028	$58,318	$59,346	$294,150
356	$858	$58,488	$59,346	$235,662
357	$687	$58,658	$59,346	$177,004
358	$516	$58,829	$59,346	$118,174
359	$345	$59,001	$59,346	$59,173
360	$173	$59,173	$59,346	$0

第30年供款共

$712,149

第30年利息

$13,319

第30年共還本金

$698,830

receipt_long 詳細供款表 request_quote 支出一覽 restart_alt 重置

放盤搵盤

分享

樓價

按揭成數

按揭保險費 info

全期置業總支出 HK$27,935,269

免責聲明

筍盤推介

按揭保險費
info