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$33,670,191

每月供款
$72,601

首期

$6,420,000

總貸款額

$14,980,000

總利息

$11,156,191

印花稅

$890,000

其他

$224,000

置業成本總預算

HK$7,534,000

按月供比率計算

$145,201

置業成本總預算

HK$7,534,000

首期

$6,420,000
印花稅

$890,000
- AVD
  
  $890,000
律師費

$ 10,000
代理佣金

$214,000
按揭保險費

不適用

最低每月入息要求

按月供比率計算

$145,201

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

沙田駿景園第03座

thumb_up

駿景園罕有放盤

實

1,294 呎

@17,002

建

1,480 呎

@14,865

local_fire_department 至HIT

售$2,200 萬

實

1,294 呎

@17,002

建

1,480 呎

@14,865

售$2,200 萬

local_fire_department 至HIT

大埔鹿茵山莊鹿茵軒

thumb_up

鹿茵山莊 3房另工人房連車位開揚海景

實

1,434 呎

@15,342

建

1,775 呎

@12,394

real_estate_agent 罕有放盤

售$2,200 萬

實

1,434 呎

@15,342

建

1,775 呎

@12,394

售$2,200 萬

real_estate_agent 罕有放盤

西貢逸瓏園

thumb_up

SEPCIAL UNIT WITH LARGE GARDEN

實

884 呎

@24,887

local_fire_department 至HIT local_offer 低水筍價

售$2,200 萬

實

884 呎

@24,887

售$2,200 萬

local_fire_department 至HIT local_offer 低水筍價

西貢沙角尾村(藍城)

thumb_up

大花園可發揮園藝設計，近市方便，一盤難求

建

2,100 呎

@10,000

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

售$2,100 萬

建

2,100 呎

@10,000

售$2,100 萬

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

西貢清水灣村屋

thumb_up

獨立村屋連入契花園

建

2,100 呎

@10,476

local_fire_department 至HIT real_estate_agent 罕有放盤

售$2,200 萬

建

2,100 呎

@10,476

售$2,200 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

西貢西貢

thumb_up

2800sf BIG HOUSE WITH AMAZING OPEN VIEW

建

2,100 呎

@10,238

local_fire_department 至HIT verified 首置必買 vpn_key 有匙即睇 flight_takeoff 移民急讓

售$2,150 萬

建

2,100 呎

@10,238

售$2,150 萬

local_fire_department 至HIT verified 首置必買 vpn_key 有匙即睇 flight_takeoff 移民急讓

VR實景

馬鞍山雅典居第08座

thumb_up

雅典居新鴻基極罕有複式連車位, 急讓價!!

實

1,718 呎

@12,980

建

2,075 呎

@10,747

vpn_key 有匙即睇

售$2,230 萬

實

1,718 呎

@12,980

建

2,075 呎

@10,747

售$2,230 萬

vpn_key 有匙即睇

大埔逸瓏灣 II

thumb_up

逸瓏灣激筍4房有票有傾

實

1,418 呎

@15,374

local_fire_department 至HIT

售$2,180 萬

實

1,418 呎

@15,374

售$2,180 萬

local_fire_department 至HIT

馬鞍山嵐岸第05座

thumb_up

罕有高層相連單位！無敵海景，有匙即約即睇

實

1,569 呎

@13,384

建

2,104 呎

@9,981

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

售$2,100 萬

實

1,569 呎

@13,384

建

2,104 呎

@9,981

售$2,100 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

清水灣 6房2套 2車位

thumb_up

海景村屋有匙即看! 近路!

建

2,100 呎

@10,000

local_fire_department 至HIT directions_run 日內即走 vpn_key 有匙即睇 pets 愛竉必選

售$2,100 萬

建

2,100 呎

@10,000

售$2,100 萬

local_fire_department 至HIT directions_run 日內即走 vpn_key 有匙即睇 pets 愛竉必選

KOL實拍

西貢傲瀧高層大露台

thumb_up

傲瀧

實

1,146 呎

@18,325

local_fire_department 至HIT hotel_class 樓王

售$2,100 萬

實

1,146 呎

@18,325

售$2,100 萬

local_fire_department 至HIT hotel_class 樓王

清水灣 Clear Water Bay

thumb_up

Spacious Detached Home

實

2,100 呎

@10,000

建

2,100 呎

@10,000

售$2,100 萬

實

2,100 呎

@10,000

建

2,100 呎

@10,000

售$2,100 萬

利率	15年	20年	25年	30年
1.000	$89,654	$68,892	$56,455	$48,182
1.500	$92,987	$72,285	$59,910	$51,699
2.000	$96,398	$75,781	$63,493	$55,369
2.500	$99,885	$79,379	$67,203	$59,189
3.000	$103,449	$83,079	$71,037	$63,156
3.500	$107,089	$86,878	$74,993	$67,267
4.000	$110,805	$90,776	$79,070	$71,517
4.125	$111,746	$91,766	$80,108	$72,601
4.500	$114,596	$94,771	$83,264	$75,901
5.000	$118,461	$98,861	$87,572	$80,416
5.500	$122,399	$103,046	$91,990	$85,055
6.000	$126,410	$107,321	$96,516	$89,813

每月供款$72,601

年期

30年

貸款金額

$14,980,000

總利息

$11,156,191

總貸款連利息

$26,136,191

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$51,494	$21,107	$72,601	$14,958,893
2	$51,421	$21,179	$72,601	$14,937,714
3	$51,348	$21,252	$72,601	$14,916,462
4	$51,275	$21,325	$72,601	$14,895,137
5	$51,202	$21,398	$72,601	$14,873,738
6	$51,128	$21,472	$72,601	$14,852,266
7	$51,055	$21,546	$72,601	$14,830,720
8	$50,981	$21,620	$72,601	$14,809,100
9	$50,906	$21,694	$72,601	$14,787,406
10	$50,832	$21,769	$72,601	$14,765,637
11	$50,757	$21,844	$72,601	$14,743,793
12	$50,682	$21,919	$72,601	$14,721,875

第1年供款共

$871,206

第1年利息

$613,081

第1年共還本金

$258,125

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$50,606	$21,994	$72,601	$14,699,881
14	$50,531	$22,070	$72,601	$14,677,811
15	$50,455	$22,146	$72,601	$14,655,665
16	$50,379	$22,222	$72,601	$14,633,444
17	$50,302	$22,298	$72,601	$14,611,146
18	$50,226	$22,375	$72,601	$14,588,771
19	$50,149	$22,452	$72,601	$14,566,319
20	$50,072	$22,529	$72,601	$14,543,791
21	$49,994	$22,606	$72,601	$14,521,184
22	$49,917	$22,684	$72,601	$14,498,500
23	$49,839	$22,762	$72,601	$14,475,738
24	$49,760	$22,840	$72,601	$14,452,898

第2年供款共

$871,206

第2年利息

$602,230

第2年共還本金

$268,977

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$49,682	$22,919	$72,601	$14,429,979
26	$49,603	$22,997	$72,601	$14,406,982
27	$49,524	$23,077	$72,601	$14,383,905
28	$49,445	$23,156	$72,601	$14,360,750
29	$49,365	$23,235	$72,601	$14,337,514
30	$49,285	$23,315	$72,601	$14,314,199
31	$49,205	$23,395	$72,601	$14,290,803
32	$49,125	$23,476	$72,601	$14,267,327
33	$49,044	$23,557	$72,601	$14,243,771
34	$48,963	$23,638	$72,601	$14,220,133
35	$48,882	$23,719	$72,601	$14,196,415
36	$48,800	$23,800	$72,601	$14,172,614

第3年供款共

$871,206

第3年利息

$590,922

第3年共還本金

$280,284

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$48,718	$23,882	$72,601	$14,148,732
38	$48,636	$23,964	$72,601	$14,124,768
39	$48,554	$24,047	$72,601	$14,100,721
40	$48,471	$24,129	$72,601	$14,076,592
41	$48,388	$24,212	$72,601	$14,052,380
42	$48,305	$24,295	$72,601	$14,028,084
43	$48,222	$24,379	$72,601	$14,003,705
44	$48,138	$24,463	$72,601	$13,979,242
45	$48,054	$24,547	$72,601	$13,954,695
46	$47,969	$24,631	$72,601	$13,930,064
47	$47,885	$24,716	$72,601	$13,905,348
48	$47,800	$24,801	$72,601	$13,880,547

第4年供款共

$871,206

第4年利息

$579,139

第4年共還本金

$292,067

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$47,714	$24,886	$72,601	$13,855,661
50	$47,629	$24,972	$72,601	$13,830,689
51	$47,543	$25,058	$72,601	$13,805,632
52	$47,457	$25,144	$72,601	$13,780,488
53	$47,370	$25,230	$72,601	$13,755,258
54	$47,284	$25,317	$72,601	$13,729,941
55	$47,197	$25,404	$72,601	$13,704,537
56	$47,109	$25,491	$72,601	$13,679,046
57	$47,022	$25,579	$72,601	$13,653,467
58	$46,934	$25,667	$72,601	$13,627,801
59	$46,846	$25,755	$72,601	$13,602,046
60	$46,757	$25,843	$72,601	$13,576,202

第5年供款共

$871,206

第5年利息

$566,861

第5年共還本金

$304,345

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$46,668	$25,932	$72,601	$13,550,270
62	$46,579	$26,021	$72,601	$13,524,248
63	$46,490	$26,111	$72,601	$13,498,138
64	$46,400	$26,201	$72,601	$13,471,937
65	$46,310	$26,291	$72,601	$13,445,646
66	$46,219	$26,381	$72,601	$13,419,265
67	$46,129	$26,472	$72,601	$13,392,793
68	$46,038	$26,563	$72,601	$13,366,230
69	$45,946	$26,654	$72,601	$13,339,576
70	$45,855	$26,746	$72,601	$13,312,831
71	$45,763	$26,838	$72,601	$13,285,993
72	$45,671	$26,930	$72,601	$13,259,063

第6年供款共

$871,206

第6年利息

$554,067

第6年共還本金

$317,139

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$45,578	$27,023	$72,601	$13,232,040
74	$45,485	$27,115	$72,601	$13,204,925
75	$45,392	$27,209	$72,601	$13,177,716
76	$45,298	$27,302	$72,601	$13,150,414
77	$45,205	$27,396	$72,601	$13,123,018
78	$45,110	$27,490	$72,601	$13,095,528
79	$45,016	$27,585	$72,601	$13,067,944
80	$44,921	$27,679	$72,601	$13,040,264
81	$44,826	$27,775	$72,601	$13,012,489
82	$44,730	$27,870	$72,601	$12,984,619
83	$44,635	$27,966	$72,601	$12,956,653
84	$44,538	$28,062	$72,601	$12,928,591

第7年供款共

$871,206

第7年利息

$540,735

第7年共還本金

$330,472

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$44,442	$28,158	$72,601	$12,900,433
86	$44,345	$28,255	$72,601	$12,872,178
87	$44,248	$28,352	$72,601	$12,843,825
88	$44,151	$28,450	$72,601	$12,815,375
89	$44,053	$28,548	$72,601	$12,786,828
90	$43,955	$28,646	$72,601	$12,758,182
91	$43,856	$28,744	$72,601	$12,729,438
92	$43,757	$28,843	$72,601	$12,700,594
93	$43,658	$28,942	$72,601	$12,671,652
94	$43,559	$29,042	$72,601	$12,642,610
95	$43,459	$29,142	$72,601	$12,613,469
96	$43,359	$29,242	$72,601	$12,584,227

第8年供款共

$871,206

第8年利息

$526,842

第8年共還本金

$344,364

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$43,258	$29,342	$72,601	$12,554,885
98	$43,157	$29,443	$72,601	$12,525,442
99	$43,056	$29,544	$72,601	$12,495,898
100	$42,955	$29,646	$72,601	$12,466,252
101	$42,853	$29,748	$72,601	$12,436,504
102	$42,750	$29,850	$72,601	$12,406,654
103	$42,648	$29,953	$72,601	$12,376,701
104	$42,545	$30,056	$72,601	$12,346,646
105	$42,442	$30,159	$72,601	$12,316,487
106	$42,338	$30,263	$72,601	$12,286,224
107	$42,234	$30,367	$72,601	$12,255,857
108	$42,130	$30,471	$72,601	$12,225,386

第9年供款共

$871,206

第9年利息

$512,365

第9年共還本金

$358,841

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$42,025	$30,576	$72,601	$12,194,811
110	$41,920	$30,681	$72,601	$12,164,130
111	$41,814	$30,786	$72,601	$12,133,343
112	$41,708	$30,892	$72,601	$12,102,451
113	$41,602	$30,998	$72,601	$12,071,453
114	$41,496	$31,105	$72,601	$12,040,348
115	$41,389	$31,212	$72,601	$12,009,136
116	$41,281	$31,319	$72,601	$11,977,817
117	$41,174	$31,427	$72,601	$11,946,390
118	$41,066	$31,535	$72,601	$11,914,855
119	$40,957	$31,643	$72,601	$11,883,212
120	$40,849	$31,752	$72,601	$11,851,460

第10年供款共

$871,206

第10年利息

$497,280

第10年共還本金

$373,926

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$40,739	$31,861	$72,601	$11,819,599
122	$40,630	$31,971	$72,601	$11,787,628
123	$40,520	$32,081	$72,601	$11,755,548
124	$40,410	$32,191	$72,601	$11,723,357
125	$40,299	$32,301	$72,601	$11,691,055
126	$40,188	$32,413	$72,601	$11,658,643
127	$40,077	$32,524	$72,601	$11,626,119
128	$39,965	$32,636	$72,601	$11,593,483
129	$39,853	$32,748	$72,601	$11,560,735
130	$39,740	$32,861	$72,601	$11,527,875
131	$39,627	$32,973	$72,601	$11,494,901
132	$39,514	$33,087	$72,601	$11,461,815

第11年供款共

$871,206

第11年利息

$481,561

第11年共還本金

$389,646

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$39,400	$33,201	$72,601	$11,428,614
134	$39,286	$33,315	$72,601	$11,395,299
135	$39,171	$33,429	$72,601	$11,361,870
136	$39,056	$33,544	$72,601	$11,328,326
137	$38,941	$33,659	$72,601	$11,294,667
138	$38,825	$33,775	$72,601	$11,260,892
139	$38,709	$33,891	$72,601	$11,227,000
140	$38,593	$34,008	$72,601	$11,192,993
141	$38,476	$34,125	$72,601	$11,158,868
142	$38,359	$34,242	$72,601	$11,124,626
143	$38,241	$34,360	$72,601	$11,090,266
144	$38,123	$34,478	$72,601	$11,055,789

第12年供款共

$871,206

第12年利息

$465,180

第12年共還本金

$406,026

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$38,004	$34,596	$72,601	$11,021,192
146	$37,885	$34,715	$72,601	$10,986,477
147	$37,766	$34,835	$72,601	$10,951,643
148	$37,646	$34,954	$72,601	$10,916,688
149	$37,526	$35,074	$72,601	$10,881,614
150	$37,406	$35,195	$72,601	$10,846,419
151	$37,285	$35,316	$72,601	$10,811,103
152	$37,163	$35,437	$72,601	$10,775,666
153	$37,041	$35,559	$72,601	$10,740,107
154	$36,919	$35,681	$72,601	$10,704,425
155	$36,796	$35,804	$72,601	$10,668,621
156	$36,673	$35,927	$72,601	$10,632,694

第13年供款共

$871,206

第13年利息

$448,112

第13年共還本金

$423,095

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$36,550	$36,051	$72,601	$10,596,643
158	$36,426	$36,175	$72,601	$10,560,469
159	$36,302	$36,299	$72,601	$10,524,170
160	$36,177	$36,424	$72,601	$10,487,746
161	$36,052	$36,549	$72,601	$10,451,197
162	$35,926	$36,675	$72,601	$10,414,523
163	$35,800	$36,801	$72,601	$10,377,722
164	$35,673	$36,927	$72,601	$10,340,795
165	$35,546	$37,054	$72,601	$10,303,741
166	$35,419	$37,181	$72,601	$10,266,560
167	$35,291	$37,309	$72,601	$10,229,250
168	$35,163	$37,437	$72,601	$10,191,813

第14年供款共

$871,206

第14年利息

$430,325

第14年共還本金

$440,881

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$35,034	$37,566	$72,601	$10,154,247
170	$34,905	$37,695	$72,601	$10,116,551
171	$34,776	$37,825	$72,601	$10,078,726
172	$34,646	$37,955	$72,601	$10,040,772
173	$34,515	$38,085	$72,601	$10,002,686
174	$34,384	$38,216	$72,601	$9,964,470
175	$34,253	$38,348	$72,601	$9,926,122
176	$34,121	$38,479	$72,601	$9,887,643
177	$33,989	$38,612	$72,601	$9,849,031
178	$33,856	$38,744	$72,601	$9,810,286
179	$33,723	$38,878	$72,601	$9,771,409
180	$33,589	$39,011	$72,601	$9,732,397

第15年供款共

$871,206

第15年利息

$411,791

第15年共還本金

$459,415

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$33,455	$39,145	$72,601	$9,693,252
182	$33,321	$39,280	$72,601	$9,653,972
183	$33,186	$39,415	$72,601	$9,614,557
184	$33,050	$39,550	$72,601	$9,575,007
185	$32,914	$39,686	$72,601	$9,535,320
186	$32,778	$39,823	$72,601	$9,495,497
187	$32,641	$39,960	$72,601	$9,455,538
188	$32,503	$40,097	$72,601	$9,415,440
189	$32,366	$40,235	$72,601	$9,375,205
190	$32,227	$40,373	$72,601	$9,334,832
191	$32,088	$40,512	$72,601	$9,294,320
192	$31,949	$40,651	$72,601	$9,253,669

第16年供款共

$871,206

第16年利息

$392,478

第16年共還本金

$478,729

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$31,809	$40,791	$72,601	$9,212,878
194	$31,669	$40,931	$72,601	$9,171,947
195	$31,529	$41,072	$72,601	$9,130,875
196	$31,387	$41,213	$72,601	$9,089,661
197	$31,246	$41,355	$72,601	$9,048,307
198	$31,104	$41,497	$72,601	$9,006,810
199	$30,961	$41,640	$72,601	$8,965,170
200	$30,818	$41,783	$72,601	$8,923,387
201	$30,674	$41,926	$72,601	$8,881,461
202	$30,530	$42,071	$72,601	$8,839,390
203	$30,385	$42,215	$72,601	$8,797,175
204	$30,240	$42,360	$72,601	$8,754,815

第17年供款共

$871,206

第17年利息

$372,353

第17年共還本金

$498,854

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$30,095	$42,506	$72,601	$8,712,309
206	$29,949	$42,652	$72,601	$8,669,657
207	$29,802	$42,799	$72,601	$8,626,859
208	$29,655	$42,946	$72,601	$8,583,913
209	$29,507	$43,093	$72,601	$8,540,820
210	$29,359	$43,241	$72,601	$8,497,578
211	$29,210	$43,390	$72,601	$8,454,188
212	$29,061	$43,539	$72,601	$8,410,649
213	$28,912	$43,689	$72,601	$8,366,960
214	$28,761	$43,839	$72,601	$8,323,121
215	$28,611	$43,990	$72,601	$8,279,131
216	$28,460	$44,141	$72,601	$8,234,990

第18年供款共

$871,206

第18年利息

$351,381

第18年共還本金

$519,825

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$28,308	$44,293	$72,601	$8,190,697
218	$28,156	$44,445	$72,601	$8,146,252
219	$28,003	$44,598	$72,601	$8,101,654
220	$27,849	$44,751	$72,601	$8,056,903
221	$27,696	$44,905	$72,601	$8,011,998
222	$27,541	$45,059	$72,601	$7,966,939
223	$27,386	$45,214	$72,601	$7,921,725
224	$27,231	$45,370	$72,601	$7,876,355
225	$27,075	$45,526	$72,601	$7,830,830
226	$26,918	$45,682	$72,601	$7,785,148
227	$26,761	$45,839	$72,601	$7,739,309
228	$26,604	$45,997	$72,601	$7,693,312

第19年供款共

$871,206

第19年利息

$329,528

第19年共還本金

$541,678

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$26,446	$46,155	$72,601	$7,647,157
230	$26,287	$46,313	$72,601	$7,600,844
231	$26,128	$46,473	$72,601	$7,554,371
232	$25,968	$46,632	$72,601	$7,507,739
233	$25,808	$46,793	$72,601	$7,460,946
234	$25,647	$46,954	$72,601	$7,413,992
235	$25,486	$47,115	$72,601	$7,366,878
236	$25,324	$47,277	$72,601	$7,319,601
237	$25,161	$47,439	$72,601	$7,272,161
238	$24,998	$47,602	$72,601	$7,224,559
239	$24,834	$47,766	$72,601	$7,176,793
240	$24,670	$47,930	$72,601	$7,128,862

第20年供款共

$871,206

第20年利息

$306,757

第20年共還本金

$564,450

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$24,505	$48,095	$72,601	$7,080,767
242	$24,340	$48,260	$72,601	$7,032,507
243	$24,174	$48,426	$72,601	$6,984,081
244	$24,008	$48,593	$72,601	$6,935,488
245	$23,841	$48,760	$72,601	$6,886,728
246	$23,673	$48,927	$72,601	$6,837,801
247	$23,505	$49,096	$72,601	$6,788,705
248	$23,336	$49,264	$72,601	$6,739,441
249	$23,167	$49,434	$72,601	$6,690,007
250	$22,997	$49,604	$72,601	$6,640,403
251	$22,826	$49,774	$72,601	$6,590,629
252	$22,655	$49,945	$72,601	$6,540,684

第21年供款共

$871,206

第21年利息

$283,028

第21年共還本金

$588,178

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$22,484	$50,117	$72,601	$6,490,567
254	$22,311	$50,289	$72,601	$6,440,278
255	$22,138	$50,462	$72,601	$6,389,816
256	$21,965	$50,636	$72,601	$6,339,180
257	$21,791	$50,810	$72,601	$6,288,371
258	$21,616	$50,984	$72,601	$6,237,386
259	$21,441	$51,160	$72,601	$6,186,227
260	$21,265	$51,335	$72,601	$6,134,892
261	$21,089	$51,512	$72,601	$6,083,380
262	$20,912	$51,689	$72,601	$6,031,691
263	$20,734	$51,867	$72,601	$5,979,824
264	$20,556	$52,045	$72,601	$5,927,779

第22年供款共

$871,206

第22年利息

$258,302

第22年共還本金

$612,905

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$20,377	$52,224	$72,601	$5,875,555
266	$20,197	$52,403	$72,601	$5,823,152
267	$20,017	$52,583	$72,601	$5,770,569
268	$19,836	$52,764	$72,601	$5,717,805
269	$19,655	$52,946	$72,601	$5,664,859
270	$19,473	$53,128	$72,601	$5,611,731
271	$19,290	$53,310	$72,601	$5,558,421
272	$19,107	$53,493	$72,601	$5,504,928
273	$18,923	$53,677	$72,601	$5,451,250
274	$18,739	$53,862	$72,601	$5,397,389
275	$18,554	$54,047	$72,601	$5,343,342
276	$18,368	$54,233	$72,601	$5,289,109

第23年供款共

$871,206

第23年利息

$232,536

第23年共還本金

$638,671

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$18,181	$54,419	$72,601	$5,234,690
278	$17,994	$54,606	$72,601	$5,180,083
279	$17,807	$54,794	$72,601	$5,125,289
280	$17,618	$54,982	$72,601	$5,070,307
281	$17,429	$55,171	$72,601	$5,015,136
282	$17,240	$55,361	$72,601	$4,959,775
283	$17,049	$55,551	$72,601	$4,904,223
284	$16,858	$55,742	$72,601	$4,848,481
285	$16,667	$55,934	$72,601	$4,792,547
286	$16,474	$56,126	$72,601	$4,736,421
287	$16,281	$56,319	$72,601	$4,680,102
288	$16,088	$56,513	$72,601	$4,623,589

第24年供款共

$871,206

第24年利息

$205,687

第24年共還本金

$665,520

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$15,894	$56,707	$72,601	$4,566,882
290	$15,699	$56,902	$72,601	$4,509,980
291	$15,503	$57,097	$72,601	$4,452,883
292	$15,307	$57,294	$72,601	$4,395,589
293	$15,110	$57,491	$72,601	$4,338,098
294	$14,912	$57,688	$72,601	$4,280,410
295	$14,714	$57,887	$72,601	$4,222,524
296	$14,515	$58,086	$72,601	$4,164,438
297	$14,315	$58,285	$72,601	$4,106,153
298	$14,115	$58,486	$72,601	$4,047,667
299	$13,914	$58,687	$72,601	$3,988,980
300	$13,712	$58,888	$72,601	$3,930,092

第25年供款共

$871,206

第25年利息

$177,709

第25年共還本金

$693,497

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$13,510	$59,091	$72,601	$3,871,001
302	$13,307	$59,294	$72,601	$3,811,707
303	$13,103	$59,498	$72,601	$3,752,209
304	$12,898	$59,702	$72,601	$3,692,507
305	$12,693	$59,908	$72,601	$3,632,599
306	$12,487	$60,113	$72,601	$3,572,486
307	$12,280	$60,320	$72,601	$3,512,166
308	$12,073	$60,527	$72,601	$3,451,638
309	$11,865	$60,736	$72,601	$3,390,903
310	$11,656	$60,944	$72,601	$3,329,959
311	$11,447	$61,154	$72,601	$3,268,805
312	$11,237	$61,364	$72,601	$3,207,441

第26年供款共

$871,206

第26年利息

$148,555

第26年共還本金

$722,651

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$11,026	$61,575	$72,601	$3,145,866
314	$10,814	$61,787	$72,601	$3,084,079
315	$10,602	$61,999	$72,601	$3,022,080
316	$10,388	$62,212	$72,601	$2,959,868
317	$10,175	$62,426	$72,601	$2,897,442
318	$9,960	$62,641	$72,601	$2,834,802
319	$9,745	$62,856	$72,601	$2,771,946
320	$9,529	$63,072	$72,601	$2,708,874
321	$9,312	$63,289	$72,601	$2,645,585
322	$9,094	$63,506	$72,601	$2,582,079
323	$8,876	$63,725	$72,601	$2,518,354
324	$8,657	$63,944	$72,601	$2,454,410

第27年供款共

$871,206

第27年利息

$118,176

第27年共還本金

$753,031

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$8,437	$64,163	$72,601	$2,390,247
326	$8,216	$64,384	$72,601	$2,325,863
327	$7,995	$64,605	$72,601	$2,261,257
328	$7,773	$64,827	$72,601	$2,196,430
329	$7,550	$65,050	$72,601	$2,131,380
330	$7,327	$65,274	$72,601	$2,066,106
331	$7,102	$65,498	$72,601	$2,000,607
332	$6,877	$65,723	$72,601	$1,934,884
333	$6,651	$65,949	$72,601	$1,868,935
334	$6,424	$66,176	$72,601	$1,802,758
335	$6,197	$66,404	$72,601	$1,736,355
336	$5,969	$66,632	$72,601	$1,669,723

第28年供款共

$871,206

第28年利息

$86,519

第28年共還本金

$784,687

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$5,740	$66,861	$72,601	$1,602,862
338	$5,510	$67,091	$72,601	$1,535,772
339	$5,279	$67,321	$72,601	$1,468,450
340	$5,048	$67,553	$72,601	$1,400,898
341	$4,816	$67,785	$72,601	$1,333,113
342	$4,583	$68,018	$72,601	$1,265,095
343	$4,349	$68,252	$72,601	$1,196,843
344	$4,114	$68,486	$72,601	$1,128,356
345	$3,879	$68,722	$72,601	$1,059,635
346	$3,642	$68,958	$72,601	$990,677
347	$3,405	$69,195	$72,601	$921,482
348	$3,168	$69,433	$72,601	$852,049

第29年供款共

$871,206

第29年利息

$53,532

第29年共還本金

$817,675

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,929	$69,672	$72,601	$782,377
350	$2,689	$69,911	$72,601	$712,466
351	$2,449	$70,151	$72,601	$642,314
352	$2,208	$70,393	$72,601	$571,922
353	$1,966	$70,635	$72,601	$501,287
354	$1,723	$70,877	$72,601	$430,410
355	$1,480	$71,121	$72,601	$359,289
356	$1,235	$71,365	$72,601	$287,924
357	$990	$71,611	$72,601	$216,313
358	$744	$71,857	$72,601	$144,456
359	$497	$72,104	$72,601	$72,352
360	$249	$72,352	$72,601	$0

第30年供款共

$871,206

第30年利息

$19,158

第30年共還本金

$852,049

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$33,670,191

免責聲明

筍盤推介

按揭保險費
info