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$36,176,323

每月供款
$77,961

首期

$6,894,000

總貸款額

$16,086,000

總利息

$11,979,873

印花稅

$976,650

其他

$239,800

置業成本總預算

HK$8,110,450

按月供比率計算

$155,922

置業成本總預算

HK$8,110,450

首期

$6,894,000
印花稅

$976,650
- AVD
  
  $976,650
律師費

$ 10,000
代理佣金

$229,800
按揭保險費

不適用

最低每月入息要求

按月供比率計算

$155,922

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

VR實景 360

西貢 SAI KUNG

thumb_up

西貢市漂亮屋苑連入契花園及車位

實

2,100 呎

@11,333

建

2,100 呎

@11,333

local_fire_department 至HIT local_offer 低水筍價

售$2,380 萬

實

2,100 呎

@11,333

建

2,100 呎

@11,333

售$2,380 萬

local_fire_department 至HIT local_offer 低水筍價

沙田壹號雲頂

thumb_up

＊＊罕有高層東南三房＊＊環境清幽＊＊連車位＊＊

實

1,084 呎

@20,295

建

1,446 呎

@15,214

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

售$2,200 萬

實

1,084 呎

@20,295

建

1,446 呎

@15,214

售$2,200 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

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

KOL實拍

馬鞍山峻源永久270度海景,至尊視野,罕有放盤,歡迎參觀

thumb_up

峻源****永久270度海景,至尊視野,罕有放盤,歡迎參觀****

實

1,195 呎

@19,247

local_fire_department 至HIT

售$2,300 萬

實

1,195 呎

@19,247

售$2,300 萬

local_fire_department 至HIT

清水灣孟公屋

thumb_up

清水灣草地大花園，開放式大廚房，近路方便

建

2,100 呎

@10,952

local_fire_department 至HIT local_offer 低水筍價

售$2,300 萬

建

2,100 呎

@10,952

售$2,300 萬

local_fire_department 至HIT local_offer 低水筍價

KOL實拍

沙田溱岸8號

thumb_up

四房雙套至高無上既享受原則無改河景和內園景雙輝大戶人家四正實用

實

1,398 呎

@15,737

建

1,847 呎

@11,911

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

售$2,200 萬

實

1,398 呎

@15,737

建

1,847 呎

@11,911

售$2,200 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

大埔天賦海灣第11座

thumb_up

天賦海灣第11座

實

1,348 呎

@17,656

建

1,790 呎

@13,296

hotel_class 樓王 local_offer 低水筍價

售$2,380 萬

實

1,348 呎

@17,656

建

1,790 呎

@13,296

售$2,380 萬

hotel_class 樓王 local_offer 低水筍價

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

西貢傲瀧

thumb_up

低密度豪宅連特大平台

實

1,133 呎

@20,300

local_fire_department 至HIT local_offer 低水筍價

售$2,300 萬

實

1,133 呎

@20,300

售$2,300 萬

local_fire_department 至HIT local_offer 低水筍價

西貢溱喬

thumb_up

**西貢優靜別墅豪宅氣派值得一看**

實

1,232 呎

@17,857

建

1,908 呎

@11,530

local_fire_department 至HIT local_offer 低水筍價

售$2,200 萬

實

1,232 呎

@17,857

建

1,908 呎

@11,530

售$2,200 萬

local_fire_department 至HIT local_offer 低水筍價

西貢黃竹山新村

thumb_up

西貢半山

建

2,100 呎

@11,333

local_fire_department 至HIT

售$2,380 萬

建

2,100 呎

@11,333

售$2,380 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$96,274	$73,979	$60,624	$51,739
1.500	$99,853	$77,622	$64,334	$55,516
2.000	$103,515	$81,376	$68,181	$59,457
2.500	$107,260	$85,240	$72,164	$63,559
3.000	$111,087	$89,213	$76,282	$67,819
3.500	$114,996	$93,292	$80,530	$72,233
4.000	$118,986	$97,478	$84,908	$76,797
4.125	$119,996	$98,541	$86,022	$77,961
4.500	$123,057	$101,768	$89,411	$81,505
5.000	$127,207	$106,160	$94,037	$86,353
5.500	$131,436	$110,654	$98,782	$91,335
6.000	$135,743	$115,245	$103,642	$96,444

每月供款$77,961

年期

30年

貸款金額

$16,086,000

總利息

$11,979,873

總貸款連利息

$28,065,873

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$55,296	$22,665	$77,961	$16,063,335
2	$55,218	$22,743	$77,961	$16,040,592
3	$55,140	$22,821	$77,961	$16,017,771
4	$55,061	$22,900	$77,961	$15,994,871
5	$54,982	$22,978	$77,961	$15,971,893
6	$54,903	$23,057	$77,961	$15,948,835
7	$54,824	$23,137	$77,961	$15,925,699
8	$54,745	$23,216	$77,961	$15,902,482
9	$54,665	$23,296	$77,961	$15,879,186
10	$54,585	$23,376	$77,961	$15,855,810
11	$54,504	$23,456	$77,961	$15,832,354
12	$54,424	$23,537	$77,961	$15,808,817

第1年供款共

$935,529

第1年利息

$658,346

第1年共還本金

$277,183

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$54,343	$23,618	$77,961	$15,785,199
14	$54,262	$23,699	$77,961	$15,761,500
15	$54,180	$23,781	$77,961	$15,737,719
16	$54,098	$23,862	$77,961	$15,713,857
17	$54,016	$23,944	$77,961	$15,689,912
18	$53,934	$24,027	$77,961	$15,665,886
19	$53,851	$24,109	$77,961	$15,641,777
20	$53,769	$24,192	$77,961	$15,617,584
21	$53,685	$24,275	$77,961	$15,593,309
22	$53,602	$24,359	$77,961	$15,568,950
23	$53,518	$24,442	$77,961	$15,544,508
24	$53,434	$24,527	$77,961	$15,519,981

第2年供款共

$935,529

第2年利息

$646,694

第2年共還本金

$288,836

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$53,350	$24,611	$77,961	$15,495,371
26	$53,265	$24,695	$77,961	$15,470,675
27	$53,180	$24,780	$77,961	$15,445,895
28	$53,095	$24,865	$77,961	$15,421,029
29	$53,010	$24,951	$77,961	$15,396,078
30	$52,924	$25,037	$77,961	$15,371,042
31	$52,838	$25,123	$77,961	$15,345,919
32	$52,752	$25,209	$77,961	$15,320,710
33	$52,665	$25,296	$77,961	$15,295,414
34	$52,578	$25,383	$77,961	$15,270,031
35	$52,491	$25,470	$77,961	$15,244,561
36	$52,403	$25,558	$77,961	$15,219,003

第3年供款共

$935,529

第3年利息

$634,551

第3年共還本金

$300,978

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$52,315	$25,645	$77,961	$15,193,358
38	$52,227	$25,734	$77,961	$15,167,624
39	$52,139	$25,822	$77,961	$15,141,802
40	$52,050	$25,911	$77,961	$15,115,892
41	$51,961	$26,000	$77,961	$15,089,892
42	$51,872	$26,089	$77,961	$15,063,802
43	$51,782	$26,179	$77,961	$15,037,623
44	$51,692	$26,269	$77,961	$15,011,355
45	$51,602	$26,359	$77,961	$14,984,995
46	$51,511	$26,450	$77,961	$14,958,546
47	$51,420	$26,541	$77,961	$14,932,005
48	$51,329	$26,632	$77,961	$14,905,373

第4年供款共

$935,529

第4年利息

$621,898

第4年共還本金

$313,631

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$51,237	$26,724	$77,961	$14,878,649
50	$51,145	$26,815	$77,961	$14,851,834
51	$51,053	$26,908	$77,961	$14,824,926
52	$50,961	$27,000	$77,961	$14,797,926
53	$50,868	$27,093	$77,961	$14,770,833
54	$50,775	$27,186	$77,961	$14,743,647
55	$50,681	$27,279	$77,961	$14,716,368
56	$50,588	$27,373	$77,961	$14,688,995
57	$50,493	$27,467	$77,961	$14,661,527
58	$50,399	$27,562	$77,961	$14,633,965
59	$50,304	$27,656	$77,961	$14,606,309
60	$50,209	$27,752	$77,961	$14,578,557

第5年供款共

$935,529

第5年利息

$608,714

第5年共還本金

$326,815

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$50,114	$27,847	$77,961	$14,550,710
62	$50,018	$27,943	$77,961	$14,522,768
63	$49,922	$28,039	$77,961	$14,494,729
64	$49,826	$28,135	$77,961	$14,466,594
65	$49,729	$28,232	$77,961	$14,438,362
66	$49,632	$28,329	$77,961	$14,410,033
67	$49,534	$28,426	$77,961	$14,381,607
68	$49,437	$28,524	$77,961	$14,353,083
69	$49,339	$28,622	$77,961	$14,324,461
70	$49,240	$28,720	$77,961	$14,295,740
71	$49,142	$28,819	$77,961	$14,266,921
72	$49,043	$28,918	$77,961	$14,238,003

第6年供款共

$935,529

第6年利息

$594,975

第6年共還本金

$340,554

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$48,943	$29,018	$77,961	$14,208,985
74	$48,843	$29,117	$77,961	$14,179,868
75	$48,743	$29,217	$77,961	$14,150,651
76	$48,643	$29,318	$77,961	$14,121,333
77	$48,542	$29,419	$77,961	$14,091,914
78	$48,441	$29,520	$77,961	$14,062,394
79	$48,339	$29,621	$77,961	$14,032,773
80	$48,238	$29,723	$77,961	$14,003,050
81	$48,135	$29,825	$77,961	$13,973,225
82	$48,033	$29,928	$77,961	$13,943,297
83	$47,930	$30,031	$77,961	$13,913,266
84	$47,827	$30,134	$77,961	$13,883,132

第7年供款共

$935,529

第7年利息

$580,658

第7年共還本金

$354,871

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$47,723	$30,237	$77,961	$13,852,895
86	$47,619	$30,341	$77,961	$13,822,553
87	$47,515	$30,446	$77,961	$13,792,108
88	$47,410	$30,550	$77,961	$13,761,557
89	$47,305	$30,655	$77,961	$13,730,902
90	$47,200	$30,761	$77,961	$13,700,141
91	$47,094	$30,867	$77,961	$13,669,275
92	$46,988	$30,973	$77,961	$13,638,302
93	$46,882	$31,079	$77,961	$13,607,223
94	$46,775	$31,186	$77,961	$13,576,037
95	$46,668	$31,293	$77,961	$13,544,744
96	$46,560	$31,401	$77,961	$13,513,343

第8年供款共

$935,529

第8年利息

$565,740

第8年共還本金

$369,789

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$46,452	$31,509	$77,961	$13,481,834
98	$46,344	$31,617	$77,961	$13,450,217
99	$46,235	$31,726	$77,961	$13,418,492
100	$46,126	$31,835	$77,961	$13,386,657
101	$46,017	$31,944	$77,961	$13,354,713
102	$45,907	$32,054	$77,961	$13,322,659
103	$45,797	$32,164	$77,961	$13,290,495
104	$45,686	$32,275	$77,961	$13,258,220
105	$45,575	$32,386	$77,961	$13,225,835
106	$45,464	$32,497	$77,961	$13,193,338
107	$45,352	$32,609	$77,961	$13,160,729
108	$45,240	$32,721	$77,961	$13,128,008

第9年供款共

$935,529

第9年利息

$550,194

第9年共還本金

$385,335

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$45,128	$32,833	$77,961	$13,095,175
110	$45,015	$32,946	$77,961	$13,062,229
111	$44,901	$33,059	$77,961	$13,029,170
112	$44,788	$33,173	$77,961	$12,995,997
113	$44,674	$33,287	$77,961	$12,962,710
114	$44,559	$33,401	$77,961	$12,929,308
115	$44,444	$33,516	$77,961	$12,895,792
116	$44,329	$33,631	$77,961	$12,862,160
117	$44,214	$33,747	$77,961	$12,828,413
118	$44,098	$33,863	$77,961	$12,794,550
119	$43,981	$33,979	$77,961	$12,760,571
120	$43,864	$34,096	$77,961	$12,726,475

第10年供款共

$935,529

第10年利息

$533,995

第10年共還本金

$401,534

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$43,747	$34,213	$77,961	$12,692,261
122	$43,630	$34,331	$77,961	$12,657,930
123	$43,512	$34,449	$77,961	$12,623,481
124	$43,393	$34,568	$77,961	$12,588,913
125	$43,274	$34,686	$77,961	$12,554,227
126	$43,155	$34,806	$77,961	$12,519,421
127	$43,036	$34,925	$77,961	$12,484,496
128	$42,915	$35,045	$77,961	$12,449,451
129	$42,795	$35,166	$77,961	$12,414,285
130	$42,674	$35,287	$77,961	$12,378,998
131	$42,553	$35,408	$77,961	$12,343,590
132	$42,431	$35,530	$77,961	$12,308,061

第11年供款共

$935,529

第11年利息

$517,115

第11年共還本金

$418,414

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$42,309	$35,652	$77,961	$12,272,409
134	$42,186	$35,774	$77,961	$12,236,635
135	$42,063	$35,897	$77,961	$12,200,737
136	$41,940	$36,021	$77,961	$12,164,716
137	$41,816	$36,145	$77,961	$12,128,572
138	$41,692	$36,269	$77,961	$12,092,303
139	$41,567	$36,393	$77,961	$12,055,910
140	$41,442	$36,519	$77,961	$12,019,391
141	$41,317	$36,644	$77,961	$11,982,747
142	$41,191	$36,770	$77,961	$11,945,977
143	$41,064	$36,896	$77,961	$11,909,081
144	$40,937	$37,023	$77,961	$11,872,057

第12年供款共

$935,529

第12年利息

$499,526

第12年共還本金

$436,003

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$40,810	$37,151	$77,961	$11,834,907
146	$40,682	$37,278	$77,961	$11,797,628
147	$40,554	$37,406	$77,961	$11,760,222
148	$40,426	$37,535	$77,961	$11,722,687
149	$40,297	$37,664	$77,961	$11,685,023
150	$40,167	$37,793	$77,961	$11,647,229
151	$40,037	$37,923	$77,961	$11,609,306
152	$39,907	$38,054	$77,961	$11,571,252
153	$39,776	$38,185	$77,961	$11,533,068
154	$39,645	$38,316	$77,961	$11,494,752
155	$39,513	$38,448	$77,961	$11,456,304
156	$39,381	$38,580	$77,961	$11,417,725

第13年供款共

$935,529

第13年利息

$481,196

第13年共還本金

$454,333

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$39,248	$38,712	$77,961	$11,379,012
158	$39,115	$38,845	$77,961	$11,340,167
159	$38,982	$38,979	$77,961	$11,301,188
160	$38,848	$39,113	$77,961	$11,262,075
161	$38,713	$39,247	$77,961	$11,222,828
162	$38,578	$39,382	$77,961	$11,183,445
163	$38,443	$39,518	$77,961	$11,143,928
164	$38,307	$39,654	$77,961	$11,104,274
165	$38,171	$39,790	$77,961	$11,064,484
166	$38,034	$39,927	$77,961	$11,024,558
167	$37,897	$40,064	$77,961	$10,984,494
168	$37,759	$40,202	$77,961	$10,944,292

第14年供款共

$935,529

第14年利息

$462,097

第14年共還本金

$473,432

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$37,621	$40,340	$77,961	$10,903,953
170	$37,482	$40,478	$77,961	$10,863,474
171	$37,343	$40,618	$77,961	$10,822,857
172	$37,204	$40,757	$77,961	$10,782,100
173	$37,063	$40,897	$77,961	$10,741,202
174	$36,923	$41,038	$77,961	$10,700,164
175	$36,782	$41,179	$77,961	$10,658,985
176	$36,640	$41,320	$77,961	$10,617,665
177	$36,498	$41,463	$77,961	$10,576,202
178	$36,356	$41,605	$77,961	$10,534,597
179	$36,213	$41,748	$77,961	$10,492,849
180	$36,069	$41,892	$77,961	$10,450,958

第15年供款共

$935,529

第15年利息

$442,194

第15年共還本金

$493,335

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$35,925	$42,036	$77,961	$10,408,922
182	$35,781	$42,180	$77,961	$10,366,742
183	$35,636	$42,325	$77,961	$10,324,417
184	$35,490	$42,471	$77,961	$10,281,946
185	$35,344	$42,617	$77,961	$10,239,330
186	$35,198	$42,763	$77,961	$10,196,567
187	$35,051	$42,910	$77,961	$10,153,657
188	$34,903	$43,058	$77,961	$10,110,599
189	$34,755	$43,206	$77,961	$10,067,394
190	$34,607	$43,354	$77,961	$10,024,039
191	$34,458	$43,503	$77,961	$9,980,536
192	$34,308	$43,653	$77,961	$9,936,884

第16年供款共

$935,529

第16年利息

$421,455

第16年共還本金

$514,074

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$34,158	$43,803	$77,961	$9,893,081
194	$34,007	$43,953	$77,961	$9,849,128
195	$33,856	$44,104	$77,961	$9,805,023
196	$33,705	$44,256	$77,961	$9,760,767
197	$33,553	$44,408	$77,961	$9,716,359
198	$33,400	$44,561	$77,961	$9,671,798
199	$33,247	$44,714	$77,961	$9,627,084
200	$33,093	$44,868	$77,961	$9,582,217
201	$32,939	$45,022	$77,961	$9,537,195
202	$32,784	$45,177	$77,961	$9,492,018
203	$32,629	$45,332	$77,961	$9,446,686
204	$32,473	$45,488	$77,961	$9,401,199

第17年供款共

$935,529

第17年利息

$399,844

第17年共還本金

$535,685

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$32,317	$45,644	$77,961	$9,355,554
206	$32,160	$45,801	$77,961	$9,309,753
207	$32,002	$45,958	$77,961	$9,263,795
208	$31,844	$46,116	$77,961	$9,217,678
209	$31,686	$46,275	$77,961	$9,171,403
210	$31,527	$46,434	$77,961	$9,124,969
211	$31,367	$46,594	$77,961	$9,078,376
212	$31,207	$46,754	$77,961	$9,031,622
213	$31,046	$46,915	$77,961	$8,984,707
214	$30,885	$47,076	$77,961	$8,937,631
215	$30,723	$47,238	$77,961	$8,890,394
216	$30,561	$47,400	$77,961	$8,842,994

第18年供款共

$935,529

第18年利息

$377,324

第18年共還本金

$558,205

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$30,398	$47,563	$77,961	$8,795,431
218	$30,234	$47,726	$77,961	$8,747,704
219	$30,070	$47,891	$77,961	$8,699,814
220	$29,906	$48,055	$77,961	$8,651,759
221	$29,740	$48,220	$77,961	$8,603,538
222	$29,575	$48,386	$77,961	$8,555,152
223	$29,408	$48,552	$77,961	$8,506,600
224	$29,241	$48,719	$77,961	$8,457,881
225	$29,074	$48,887	$77,961	$8,408,994
226	$28,906	$49,055	$77,961	$8,359,939
227	$28,737	$49,223	$77,961	$8,310,715
228	$28,568	$49,393	$77,961	$8,261,323

第19年供款共

$935,529

第19年利息

$353,858

第19年共還本金

$581,671

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$28,398	$49,562	$77,961	$8,211,760
230	$28,228	$49,733	$77,961	$8,162,027
231	$28,057	$49,904	$77,961	$8,112,124
232	$27,885	$50,075	$77,961	$8,062,048
233	$27,713	$50,247	$77,961	$8,011,801
234	$27,541	$50,420	$77,961	$7,961,381
235	$27,367	$50,594	$77,961	$7,910,787
236	$27,193	$50,767	$77,961	$7,860,020
237	$27,019	$50,942	$77,961	$7,809,078
238	$26,844	$51,117	$77,961	$7,757,961
239	$26,668	$51,293	$77,961	$7,706,668
240	$26,492	$51,469	$77,961	$7,655,199

第20年供款共

$935,529

第20年利息

$329,405

第20年共還本金

$606,124

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$26,315	$51,646	$77,961	$7,603,553
242	$26,137	$51,824	$77,961	$7,551,729
243	$25,959	$52,002	$77,961	$7,499,728
244	$25,780	$52,180	$77,961	$7,447,547
245	$25,601	$52,360	$77,961	$7,395,187
246	$25,421	$52,540	$77,961	$7,342,648
247	$25,240	$52,720	$77,961	$7,289,927
248	$25,059	$52,902	$77,961	$7,237,026
249	$24,877	$53,083	$77,961	$7,183,942
250	$24,695	$53,266	$77,961	$7,130,676
251	$24,512	$53,449	$77,961	$7,077,227
252	$24,328	$53,633	$77,961	$7,023,594

第21年供款共

$935,529

第21年利息

$303,924

第21年共還本金

$631,605

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$24,144	$53,817	$77,961	$6,969,777
254	$23,959	$54,002	$77,961	$6,915,775
255	$23,773	$54,188	$77,961	$6,861,587
256	$23,587	$54,374	$77,961	$6,807,213
257	$23,400	$54,561	$77,961	$6,752,652
258	$23,212	$54,749	$77,961	$6,697,904
259	$23,024	$54,937	$77,961	$6,642,967
260	$22,835	$55,126	$77,961	$6,587,841
261	$22,646	$55,315	$77,961	$6,532,526
262	$22,456	$55,505	$77,961	$6,477,021
263	$22,265	$55,696	$77,961	$6,421,325
264	$22,073	$55,887	$77,961	$6,365,438

第22年供款共

$935,529

第22年利息

$277,373

第22年共還本金

$658,157

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$21,881	$56,080	$77,961	$6,309,358
266	$21,688	$56,272	$77,961	$6,253,086
267	$21,495	$56,466	$77,961	$6,196,620
268	$21,301	$56,660	$77,961	$6,139,960
269	$21,106	$56,855	$77,961	$6,083,106
270	$20,911	$57,050	$77,961	$6,026,055
271	$20,715	$57,246	$77,961	$5,968,809
272	$20,518	$57,443	$77,961	$5,911,366
273	$20,320	$57,640	$77,961	$5,853,726
274	$20,122	$57,839	$77,961	$5,795,887
275	$19,923	$58,037	$77,961	$5,737,850
276	$19,724	$58,237	$77,961	$5,679,613

第23年供款共

$935,529

第23年利息

$249,704

第23年共還本金

$685,825

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$19,524	$58,437	$77,961	$5,621,176
278	$19,323	$58,638	$77,961	$5,562,538
279	$19,121	$58,840	$77,961	$5,503,698
280	$18,919	$59,042	$77,961	$5,444,657
281	$18,716	$59,245	$77,961	$5,385,412
282	$18,512	$59,448	$77,961	$5,325,963
283	$18,308	$59,653	$77,961	$5,266,311
284	$18,103	$59,858	$77,961	$5,206,453
285	$17,897	$60,064	$77,961	$5,146,389
286	$17,691	$60,270	$77,961	$5,086,119
287	$17,484	$60,477	$77,961	$5,025,642
288	$17,276	$60,685	$77,961	$4,964,957

第24年供款共

$935,529

第24年利息

$220,873

第24年共還本金

$714,656

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$17,067	$60,894	$77,961	$4,904,063
290	$16,858	$61,103	$77,961	$4,842,960
291	$16,648	$61,313	$77,961	$4,781,647
292	$16,437	$61,524	$77,961	$4,720,123
293	$16,225	$61,735	$77,961	$4,658,388
294	$16,013	$61,948	$77,961	$4,596,440
295	$15,800	$62,160	$77,961	$4,534,280
296	$15,587	$62,374	$77,961	$4,471,906
297	$15,372	$62,589	$77,961	$4,409,317
298	$15,157	$62,804	$77,961	$4,346,513
299	$14,941	$63,020	$77,961	$4,283,494
300	$14,725	$63,236	$77,961	$4,220,258

第25年供款共

$935,529

第25年利息

$190,830

第25年共還本金

$744,699

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$14,507	$63,454	$77,961	$4,156,804
302	$14,289	$63,672	$77,961	$4,093,132
303	$14,070	$63,891	$77,961	$4,029,242
304	$13,851	$64,110	$77,961	$3,965,131
305	$13,630	$64,331	$77,961	$3,900,801
306	$13,409	$64,552	$77,961	$3,836,249
307	$13,187	$64,774	$77,961	$3,771,475
308	$12,964	$64,996	$77,961	$3,706,479
309	$12,741	$65,220	$77,961	$3,641,259
310	$12,517	$65,444	$77,961	$3,575,815
311	$12,292	$65,669	$77,961	$3,510,146
312	$12,066	$65,895	$77,961	$3,444,252

第26年供款共

$935,529

第26年利息

$159,523

第26年共還本金

$776,006

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$11,840	$66,121	$77,961	$3,378,131
314	$11,612	$66,348	$77,961	$3,311,782
315	$11,384	$66,577	$77,961	$3,245,206
316	$11,155	$66,805	$77,961	$3,178,400
317	$10,926	$67,035	$77,961	$3,111,365
318	$10,695	$67,265	$77,961	$3,044,100
319	$10,464	$67,497	$77,961	$2,976,603
320	$10,232	$67,729	$77,961	$2,908,875
321	$9,999	$67,961	$77,961	$2,840,913
322	$9,766	$68,195	$77,961	$2,772,718
323	$9,531	$68,430	$77,961	$2,704,288
324	$9,296	$68,665	$77,961	$2,635,624

第27年供款共

$935,529

第27年利息

$126,901

第27年共還本金

$808,628

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$9,060	$68,901	$77,961	$2,566,723
326	$8,823	$69,138	$77,961	$2,497,585
327	$8,585	$69,375	$77,961	$2,428,210
328	$8,347	$69,614	$77,961	$2,358,596
329	$8,108	$69,853	$77,961	$2,288,743
330	$7,868	$70,093	$77,961	$2,218,650
331	$7,627	$70,334	$77,961	$2,148,316
332	$7,385	$70,576	$77,961	$2,077,740
333	$7,142	$70,819	$77,961	$2,006,921
334	$6,899	$71,062	$77,961	$1,935,859
335	$6,655	$71,306	$77,961	$1,864,553
336	$6,409	$71,551	$77,961	$1,793,002

第28年供款共

$935,529

第28年利息

$92,907

第28年共還本金

$842,622

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$6,163	$71,797	$77,961	$1,721,204
338	$5,917	$72,044	$77,961	$1,649,160
339	$5,669	$72,292	$77,961	$1,576,869
340	$5,420	$72,540	$77,961	$1,504,328
341	$5,171	$72,790	$77,961	$1,431,539
342	$4,921	$73,040	$77,961	$1,358,499
343	$4,670	$73,291	$77,961	$1,285,208
344	$4,418	$73,543	$77,961	$1,211,665
345	$4,165	$73,796	$77,961	$1,137,869
346	$3,911	$74,049	$77,961	$1,063,820
347	$3,657	$74,304	$77,961	$989,516
348	$3,401	$74,559	$77,961	$914,957

第29年供款共

$935,529

第29年利息

$57,484

第29年共還本金

$878,045

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$3,145	$74,816	$77,961	$840,141
350	$2,888	$75,073	$77,961	$765,069
351	$2,630	$75,331	$77,961	$689,738
352	$2,371	$75,590	$77,961	$614,148
353	$2,111	$75,850	$77,961	$538,298
354	$1,850	$76,110	$77,961	$462,188
355	$1,589	$76,372	$77,961	$385,816
356	$1,326	$76,635	$77,961	$309,181
357	$1,063	$76,898	$77,961	$232,283
358	$798	$77,162	$77,961	$155,121
359	$533	$77,428	$77,961	$77,694
360	$267	$77,694	$77,961	$0

第30年供款共

$935,529

第30年利息

$20,572

第30年共還本金

$914,957

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$36,176,323

免責聲明

筍盤推介

按揭保險費
info