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$35,346,765

每月供款
$60,097

首期

$12,400,000

總貸款額

$12,400,000

總利息

$9,234,765

印花稅

$1,054,000

其他

$258,000

置業成本總預算

HK$13,712,000

按月供比率計算

$120,193

置業成本總預算

HK$13,712,000

首期

$12,400,000
印花稅

$1,054,000
- AVD
  
  $1,054,000
律師費

$ 10,000
代理佣金

$248,000
按揭保險費

不適用

最低每月入息要求

按月供比率計算

$120,193

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

KOL實拍 VR實景 360

沙田嘉御山

thumb_up

東南單邊*實用1554呎*連車位*嘉御山

實

1,552 呎

@15,464

建

2,055 呎

@11,679

hotel_class 樓王

售$2,400 萬

實

1,552 呎

@15,464

建

2,055 呎

@11,679

售$2,400 萬

hotel_class 樓王

KOL實拍

西貢寶石小築

thumb_up

Spacious Garden House

實

1,294 呎

@19,320

建

1,600 呎

@15,625

售$2,500 萬

實

1,294 呎

@19,320

建

1,600 呎

@15,625

售$2,500 萬

西貢萬宜山莊

thumb_up

陽光+新鮮空氣+靚海景, + 夜觀星空都零光污染

建

2,100 呎

@11,810

local_fire_department 至HIT

售$2,480 萬

建

2,100 呎

@11,810

售$2,480 萬

local_fire_department 至HIT

VR實景

馬鞍山嵐岸第01座

thumb_up

【同區罕有雙連4房全海景有裝修】

實

1,785 呎

@14,006

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇 flight_takeoff 移民急讓

售$2,500 萬

實

1,785 呎

@14,006

售$2,500 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇 flight_takeoff 移民急讓

KOL實拍

西貢 Sai Kung

thumb_up

西貢

建

2,100 呎

@12,286

local_fire_department 至HIT hotel_class 樓王

售$2,580 萬

建

2,100 呎

@12,286

售$2,580 萬

local_fire_department 至HIT hotel_class 樓王

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

沙田碧霞花園

thumb_up

極罕[鳳凰樓]; 巨廳4房(1套房)+工人套房, 另[連2個車位]; 傳統豪宅地段, 高私隱度, 靜中帶旺 !

實

1,492 呎

@15,952

建

1,900 呎

@12,526

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

售$2,380 萬

實

1,492 呎

@15,952

建

1,900 呎

@12,526

售$2,380 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

西貢松濤軒

thumb_up

管理村屋

建

2,100 呎

@11,333

hotel_class 樓王 pets 愛竉必選

售$2,380 萬

建

2,100 呎

@11,333

售$2,380 萬

hotel_class 樓王 pets 愛竉必選

馬鞍山銀湖天峰第06座

thumb_up

銀湖天峰至尊覆式特大485呎天台

實

1,387 呎

@17,664

建

1,922 呎

@12,747

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

售$2,450 萬

實

1,387 呎

@17,664

建

1,922 呎

@12,747

售$2,450 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

西貢大網仔路

thumb_up

靚裝海景村屋

建

2,100 呎

@11,786

售$2,475 萬

建

2,100 呎

@11,786

售$2,475 萬

沙田柏傲莊 I

thumb_up

大圍真正站蓋,樓下圍方交通購物超方便,高層河景冇遮擋

實

835 呎

@28,743

real_estate_agent 罕有放盤

售$2,400 萬

實

835 呎

@28,743

售$2,400 萬

real_estate_agent 罕有放盤

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	$74,213	$57,027	$46,732	$39,883
1.500	$76,972	$59,836	$49,592	$42,795
2.000	$79,795	$62,730	$52,558	$45,833
2.500	$82,682	$65,708	$55,628	$48,995
3.000	$85,632	$68,770	$58,802	$52,279
3.500	$88,645	$71,915	$62,077	$55,682
4.000	$91,721	$75,142	$65,452	$59,199
4.125	$92,500	$75,961	$66,311	$60,097
4.500	$94,859	$78,449	$68,923	$62,829
5.000	$98,058	$81,835	$72,489	$66,566
5.500	$101,318	$85,298	$76,147	$70,406
6.000	$104,638	$88,837	$79,893	$74,344

每月供款$60,097

年期

30年

貸款金額

$12,400,000

總利息

$9,234,765

總貸款連利息

$21,634,765

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$42,625	$17,472	$60,097	$12,382,528
2	$42,565	$17,532	$60,097	$12,364,997
3	$42,505	$17,592	$60,097	$12,347,405
4	$42,444	$17,652	$60,097	$12,329,753
5	$42,384	$17,713	$60,097	$12,312,040
6	$42,323	$17,774	$60,097	$12,294,266
7	$42,262	$17,835	$60,097	$12,276,431
8	$42,200	$17,896	$60,097	$12,258,534
9	$42,139	$17,958	$60,097	$12,240,576
10	$42,077	$18,020	$60,097	$12,222,557
11	$42,015	$18,082	$60,097	$12,204,475
12	$41,953	$18,144	$60,097	$12,186,332

第1年供款共

$721,159

第1年利息

$507,490

第1年共還本金

$213,668

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$41,891	$18,206	$60,097	$12,168,126
14	$41,828	$18,269	$60,097	$12,149,857
15	$41,765	$18,331	$60,097	$12,131,525
16	$41,702	$18,394	$60,097	$12,113,131
17	$41,639	$18,458	$60,097	$12,094,673
18	$41,575	$18,521	$60,097	$12,076,152
19	$41,512	$18,585	$60,097	$12,057,567
20	$41,448	$18,649	$60,097	$12,038,919
21	$41,384	$18,713	$60,097	$12,020,206
22	$41,319	$18,777	$60,097	$12,001,429
23	$41,255	$18,842	$60,097	$11,982,587
24	$41,190	$18,906	$60,097	$11,963,681

第2年供款共

$721,159

第2年利息

$498,508

第2年共還本金

$222,651

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$41,125	$18,971	$60,097	$11,944,709
26	$41,060	$19,037	$60,097	$11,925,673
27	$40,994	$19,102	$60,097	$11,906,571
28	$40,929	$19,168	$60,097	$11,887,403
29	$40,863	$19,234	$60,097	$11,868,169
30	$40,797	$19,300	$60,097	$11,848,870
31	$40,730	$19,366	$60,097	$11,829,503
32	$40,664	$19,433	$60,097	$11,810,071
33	$40,597	$19,499	$60,097	$11,790,571
34	$40,530	$19,566	$60,097	$11,771,005
35	$40,463	$19,634	$60,097	$11,751,371
36	$40,395	$19,701	$60,097	$11,731,670

第3年供款共

$721,159

第3年利息

$489,148

第3年共還本金

$232,011

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$40,328	$19,769	$60,097	$11,711,901
38	$40,260	$19,837	$60,097	$11,692,064
39	$40,191	$19,905	$60,097	$11,672,159
40	$40,123	$19,974	$60,097	$11,652,185
41	$40,054	$20,042	$60,097	$11,632,143
42	$39,985	$20,111	$60,097	$11,612,032
43	$39,916	$20,180	$60,097	$11,591,852
44	$39,847	$20,250	$60,097	$11,571,602
45	$39,777	$20,319	$60,097	$11,551,283
46	$39,708	$20,389	$60,097	$11,530,894
47	$39,637	$20,459	$60,097	$11,510,435
48	$39,567	$20,529	$60,097	$11,489,906

第4年供款共

$721,159

第4年利息

$479,395

第4年共還本金

$241,764

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$39,497	$20,600	$60,097	$11,469,306
50	$39,426	$20,671	$60,097	$11,448,635
51	$39,355	$20,742	$60,097	$11,427,893
52	$39,283	$20,813	$60,097	$11,407,080
53	$39,212	$20,885	$60,097	$11,386,195
54	$39,140	$20,957	$60,097	$11,365,238
55	$39,068	$21,029	$60,097	$11,344,210
56	$38,996	$21,101	$60,097	$11,323,109
57	$38,923	$21,173	$60,097	$11,301,936
58	$38,850	$21,246	$60,097	$11,280,690
59	$38,777	$21,319	$60,097	$11,259,370
60	$38,704	$21,392	$60,097	$11,237,978

第5年供款共

$721,159

第5年利息

$469,231

第5年共還本金

$251,928

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$38,631	$21,466	$60,097	$11,216,512
62	$38,557	$21,540	$60,097	$11,194,972
63	$38,483	$21,614	$60,097	$11,173,358
64	$38,408	$21,688	$60,097	$11,151,670
65	$38,334	$21,763	$60,097	$11,129,907
66	$38,259	$21,838	$60,097	$11,108,070
67	$38,184	$21,913	$60,097	$11,086,157
68	$38,109	$21,988	$60,097	$11,064,169
69	$38,033	$22,063	$60,097	$11,042,106
70	$37,957	$22,139	$60,097	$11,019,967
71	$37,881	$22,215	$60,097	$10,997,751
72	$37,805	$22,292	$60,097	$10,975,459

第6年供款共

$721,159

第6年利息

$458,640

第6年共還本金

$262,519

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$37,728	$22,368	$60,097	$10,953,091
74	$37,651	$22,445	$60,097	$10,930,646
75	$37,574	$22,522	$60,097	$10,908,123
76	$37,497	$22,600	$60,097	$10,885,523
77	$37,419	$22,678	$60,097	$10,862,846
78	$37,341	$22,756	$60,097	$10,840,090
79	$37,263	$22,834	$60,097	$10,817,256
80	$37,184	$22,912	$60,097	$10,794,344
81	$37,106	$22,991	$60,097	$10,771,353
82	$37,027	$23,070	$60,097	$10,748,283
83	$36,947	$23,149	$60,097	$10,725,134
84	$36,868	$23,229	$60,097	$10,701,905

第7年供款共

$721,159

第7年利息

$447,604

第7年共還本金

$273,555

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$36,788	$23,309	$60,097	$10,678,596
86	$36,708	$23,389	$60,097	$10,655,207
87	$36,627	$23,469	$60,097	$10,631,738
88	$36,547	$23,550	$60,097	$10,608,188
89	$36,466	$23,631	$60,097	$10,584,557
90	$36,384	$23,712	$60,097	$10,560,845
91	$36,303	$23,794	$60,097	$10,537,051
92	$36,221	$23,875	$60,097	$10,513,176
93	$36,139	$23,958	$60,097	$10,489,218
94	$36,057	$24,040	$60,097	$10,465,178
95	$35,974	$24,123	$60,097	$10,441,056
96	$35,891	$24,205	$60,097	$10,416,850

第8年供款共

$721,159

第8年利息

$436,104

第8年共還本金

$285,054

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$35,808	$24,289	$60,097	$10,392,562
98	$35,724	$24,372	$60,097	$10,368,189
99	$35,641	$24,456	$60,097	$10,343,734
100	$35,557	$24,540	$60,097	$10,319,194
101	$35,472	$24,624	$60,097	$10,294,569
102	$35,388	$24,709	$60,097	$10,269,860
103	$35,303	$24,794	$60,097	$10,245,066
104	$35,217	$24,879	$60,097	$10,220,187
105	$35,132	$24,965	$60,097	$10,195,223
106	$35,046	$25,050	$60,097	$10,170,172
107	$34,960	$25,137	$60,097	$10,145,035
108	$34,874	$25,223	$60,097	$10,119,812

第9年供款共

$721,159

第9年利息

$424,121

第9年共還本金

$297,038

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$34,787	$25,310	$60,097	$10,094,503
110	$34,700	$25,397	$60,097	$10,069,106
111	$34,613	$25,484	$60,097	$10,043,622
112	$34,525	$25,572	$60,097	$10,018,050
113	$34,437	$25,660	$60,097	$9,992,391
114	$34,349	$25,748	$60,097	$9,966,643
115	$34,260	$25,836	$60,097	$9,940,807
116	$34,172	$25,925	$60,097	$9,914,882
117	$34,082	$26,014	$60,097	$9,888,868
118	$33,993	$26,104	$60,097	$9,862,764
119	$33,903	$26,193	$60,097	$9,836,571
120	$33,813	$26,283	$60,097	$9,810,287

第10年供款共

$721,159

第10年利息

$411,634

第10年共還本金

$309,525

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$33,723	$26,374	$60,097	$9,783,914
122	$33,632	$26,464	$60,097	$9,757,449
123	$33,541	$26,555	$60,097	$9,730,894
124	$33,450	$26,647	$60,097	$9,704,247
125	$33,358	$26,738	$60,097	$9,677,509
126	$33,266	$26,830	$60,097	$9,650,679
127	$33,174	$26,922	$60,097	$9,623,757
128	$33,082	$27,015	$60,097	$9,596,742
129	$32,989	$27,108	$60,097	$9,569,634
130	$32,896	$27,201	$60,097	$9,542,433
131	$32,802	$27,294	$60,097	$9,515,139
132	$32,708	$27,388	$60,097	$9,487,750

第11年供款共

$721,159

第11年利息

$398,622

第11年共還本金

$322,537

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$32,614	$27,482	$60,097	$9,460,268
134	$32,520	$27,577	$60,097	$9,432,691
135	$32,425	$27,672	$60,097	$9,405,019
136	$32,330	$27,767	$60,097	$9,377,253
137	$32,234	$27,862	$60,097	$9,349,390
138	$32,139	$27,958	$60,097	$9,321,432
139	$32,042	$28,054	$60,097	$9,293,378
140	$31,946	$28,151	$60,097	$9,265,228
141	$31,849	$28,247	$60,097	$9,236,980
142	$31,752	$28,344	$60,097	$9,208,636
143	$31,655	$28,442	$60,097	$9,180,194
144	$31,557	$28,540	$60,097	$9,151,654

第12年供款共

$721,159

第12年利息

$385,063

第12年共還本金

$336,096

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$31,459	$28,638	$60,097	$9,123,016
146	$31,360	$28,736	$60,097	$9,094,280
147	$31,262	$28,835	$60,097	$9,065,445
148	$31,162	$28,934	$60,097	$9,036,511
149	$31,063	$29,034	$60,097	$9,007,478
150	$30,963	$29,133	$60,097	$8,978,344
151	$30,863	$29,234	$60,097	$8,949,111
152	$30,763	$29,334	$60,097	$8,919,777
153	$30,662	$29,435	$60,097	$8,890,342
154	$30,561	$29,536	$60,097	$8,860,806
155	$30,459	$29,638	$60,097	$8,831,168
156	$30,357	$29,739	$60,097	$8,801,429

第13年供款共

$721,159

第13年利息

$370,934

第13年共還本金

$350,225

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$30,255	$29,842	$60,097	$8,771,587
158	$30,152	$29,944	$60,097	$8,741,643
159	$30,049	$30,047	$60,097	$8,711,596
160	$29,946	$30,150	$60,097	$8,681,445
161	$29,842	$30,254	$60,097	$8,651,191
162	$29,738	$30,358	$60,097	$8,620,833
163	$29,634	$30,462	$60,097	$8,590,371
164	$29,529	$30,567	$60,097	$8,559,804
165	$29,424	$30,672	$60,097	$8,529,131
166	$29,319	$30,778	$60,097	$8,498,354
167	$29,213	$30,883	$60,097	$8,467,470
168	$29,107	$30,990	$60,097	$8,436,481

第14年供款共

$721,159

第14年利息

$356,210

第14年共還本金

$364,948

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$29,000	$31,096	$60,097	$8,405,384
170	$28,894	$31,203	$60,097	$8,374,181
171	$28,786	$31,310	$60,097	$8,342,871
172	$28,679	$31,418	$60,097	$8,311,453
173	$28,571	$31,526	$60,097	$8,279,927
174	$28,462	$31,634	$60,097	$8,248,293
175	$28,354	$31,743	$60,097	$8,216,550
176	$28,244	$31,852	$60,097	$8,184,698
177	$28,135	$31,962	$60,097	$8,152,736
178	$28,025	$32,072	$60,097	$8,120,664
179	$27,915	$32,182	$60,097	$8,088,483
180	$27,804	$32,292	$60,097	$8,056,190

第15年供款共

$721,159

第15年利息

$340,868

第15年共還本金

$380,290

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$27,693	$32,403	$60,097	$8,023,787
182	$27,582	$32,515	$60,097	$7,991,272
183	$27,470	$32,627	$60,097	$7,958,645
184	$27,358	$32,739	$60,097	$7,925,907
185	$27,245	$32,851	$60,097	$7,893,055
186	$27,132	$32,964	$60,097	$7,860,091
187	$27,019	$33,078	$60,097	$7,827,014
188	$26,905	$33,191	$60,097	$7,793,822
189	$26,791	$33,305	$60,097	$7,760,517
190	$26,677	$33,420	$60,097	$7,727,097
191	$26,562	$33,535	$60,097	$7,693,563
192	$26,447	$33,650	$60,097	$7,659,913

第16年供款共

$721,159

第16年利息

$324,881

第16年共還本金

$396,277

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$26,331	$33,766	$60,097	$7,626,147
194	$26,215	$33,882	$60,097	$7,592,265
195	$26,098	$33,998	$60,097	$7,558,267
196	$25,982	$34,115	$60,097	$7,524,152
197	$25,864	$34,232	$60,097	$7,489,920
198	$25,747	$34,350	$60,097	$7,455,570
199	$25,629	$34,468	$60,097	$7,421,102
200	$25,510	$34,587	$60,097	$7,386,515
201	$25,391	$34,705	$60,097	$7,351,810
202	$25,272	$34,825	$60,097	$7,316,985
203	$25,152	$34,944	$60,097	$7,282,041
204	$25,032	$35,065	$60,097	$7,246,976

第17年供款共

$721,159

第17年利息

$308,222

第17年共還本金

$412,936

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$24,911	$35,185	$60,097	$7,211,791
206	$24,791	$35,306	$60,097	$7,176,485
207	$24,669	$35,427	$60,097	$7,141,058
208	$24,547	$35,549	$60,097	$7,105,509
209	$24,425	$35,671	$60,097	$7,069,837
210	$24,303	$35,794	$60,097	$7,034,043
211	$24,180	$35,917	$60,097	$6,998,126
212	$24,056	$36,041	$60,097	$6,962,086
213	$23,932	$36,164	$60,097	$6,925,921
214	$23,808	$36,289	$60,097	$6,889,633
215	$23,683	$36,413	$60,097	$6,853,219
216	$23,558	$36,539	$60,097	$6,816,681

第18年供款共

$721,159

第18年利息

$290,863

第18年共還本金

$430,296

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$23,432	$36,664	$60,097	$6,780,016
218	$23,306	$36,790	$60,097	$6,743,226
219	$23,180	$36,917	$60,097	$6,706,309
220	$23,053	$37,044	$60,097	$6,669,266
221	$22,926	$37,171	$60,097	$6,632,095
222	$22,798	$37,299	$60,097	$6,594,796
223	$22,670	$37,427	$60,097	$6,557,369
224	$22,541	$37,556	$60,097	$6,519,813
225	$22,412	$37,685	$60,097	$6,482,129
226	$22,282	$37,814	$60,097	$6,444,314
227	$22,152	$37,944	$60,097	$6,406,370
228	$22,022	$38,075	$60,097	$6,368,296

第19年供款共

$721,159

第19年利息

$272,774

第19年共還本金

$448,385

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$21,891	$38,206	$60,097	$6,330,090
230	$21,760	$38,337	$60,097	$6,291,753
231	$21,628	$38,469	$60,097	$6,253,284
232	$21,496	$38,601	$60,097	$6,214,684
233	$21,363	$38,734	$60,097	$6,175,950
234	$21,230	$38,867	$60,097	$6,137,083
235	$21,096	$39,000	$60,097	$6,098,083
236	$20,962	$39,134	$60,097	$6,058,948
237	$20,828	$39,269	$60,097	$6,019,680
238	$20,693	$39,404	$60,097	$5,980,276
239	$20,557	$39,539	$60,097	$5,940,736
240	$20,421	$39,675	$60,097	$5,901,061

第20年供款共

$721,159

第20年利息

$253,924

第20年共還本金

$467,235

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$20,285	$39,812	$60,097	$5,861,249
242	$20,148	$39,949	$60,097	$5,821,301
243	$20,011	$40,086	$60,097	$5,781,215
244	$19,873	$40,224	$60,097	$5,740,991
245	$19,735	$40,362	$60,097	$5,700,629
246	$19,596	$40,501	$60,097	$5,660,129
247	$19,457	$40,640	$60,097	$5,619,489
248	$19,317	$40,780	$60,097	$5,578,709
249	$19,177	$40,920	$60,097	$5,537,790
250	$19,036	$41,060	$60,097	$5,496,729
251	$18,895	$41,202	$60,097	$5,455,528
252	$18,753	$41,343	$60,097	$5,414,184

第21年供款共

$721,159

第21年利息

$234,282

第21年共還本金

$486,877

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$18,611	$41,485	$60,097	$5,372,699
254	$18,469	$41,628	$60,097	$5,331,071
255	$18,326	$41,771	$60,097	$5,289,300
256	$18,182	$41,915	$60,097	$5,247,386
257	$18,038	$42,059	$60,097	$5,205,327
258	$17,893	$42,203	$60,097	$5,163,124
259	$17,748	$42,348	$60,097	$5,120,775
260	$17,603	$42,494	$60,097	$5,078,281
261	$17,457	$42,640	$60,097	$5,035,641
262	$17,310	$42,787	$60,097	$4,992,855
263	$17,163	$42,934	$60,097	$4,949,921
264	$17,015	$43,081	$60,097	$4,906,840

第22年供款共

$721,159

第22年利息

$213,814

第22年共還本金

$507,344

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$16,867	$43,229	$60,097	$4,863,611
266	$16,719	$43,378	$60,097	$4,820,233
267	$16,570	$43,527	$60,097	$4,776,706
268	$16,420	$43,677	$60,097	$4,733,029
269	$16,270	$43,827	$60,097	$4,689,202
270	$16,119	$43,977	$60,097	$4,645,225
271	$15,968	$44,129	$60,097	$4,601,096
272	$15,816	$44,280	$60,097	$4,556,816
273	$15,664	$44,433	$60,097	$4,512,383
274	$15,511	$44,585	$60,097	$4,467,798
275	$15,358	$44,739	$60,097	$4,423,060
276	$15,204	$44,892	$60,097	$4,378,167

第23年供款共

$721,159

第23年利息

$192,486

第23年共還本金

$528,673

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$15,050	$45,047	$60,097	$4,333,121
278	$14,895	$45,201	$60,097	$4,287,919
279	$14,740	$45,357	$60,097	$4,242,563
280	$14,584	$45,513	$60,097	$4,197,050
281	$14,427	$45,669	$60,097	$4,151,381
282	$14,270	$45,826	$60,097	$4,105,554
283	$14,113	$45,984	$60,097	$4,059,571
284	$13,955	$46,142	$60,097	$4,013,429
285	$13,796	$46,300	$60,097	$3,967,128
286	$13,637	$46,460	$60,097	$3,920,669
287	$13,477	$46,619	$60,097	$3,874,050
288	$13,317	$46,780	$60,097	$3,827,270

第24年供款共

$721,159

第24年利息

$170,261

第24年共還本金

$550,897

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$13,156	$46,940	$60,097	$3,780,330
290	$12,995	$47,102	$60,097	$3,733,228
291	$12,833	$47,264	$60,097	$3,685,964
292	$12,671	$47,426	$60,097	$3,638,538
293	$12,507	$47,589	$60,097	$3,590,949
294	$12,344	$47,753	$60,097	$3,543,197
295	$12,180	$47,917	$60,097	$3,495,280
296	$12,015	$48,082	$60,097	$3,447,198
297	$11,850	$48,247	$60,097	$3,398,951
298	$11,684	$48,413	$60,097	$3,350,539
299	$11,517	$48,579	$60,097	$3,301,960
300	$11,350	$48,746	$60,097	$3,253,214

第25年供款共

$721,159

第25年利息

$147,102

第25年共還本金

$574,056

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$11,183	$48,914	$60,097	$3,204,300
302	$11,015	$49,082	$60,097	$3,155,218
303	$10,846	$49,251	$60,097	$3,105,968
304	$10,677	$49,420	$60,097	$3,056,548
305	$10,507	$49,590	$60,097	$3,006,958
306	$10,336	$49,760	$60,097	$2,957,198
307	$10,165	$49,931	$60,097	$2,907,267
308	$9,994	$50,103	$60,097	$2,857,164
309	$9,822	$50,275	$60,097	$2,806,889
310	$9,649	$50,448	$60,097	$2,756,441
311	$9,475	$50,621	$60,097	$2,705,820
312	$9,301	$50,795	$60,097	$2,655,024

第26年供款共

$721,159

第26年利息

$122,970

第26年共還本金

$598,189

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$9,127	$50,970	$60,097	$2,604,055
314	$8,951	$51,145	$60,097	$2,552,909
315	$8,776	$51,321	$60,097	$2,501,588
316	$8,599	$51,497	$60,097	$2,450,091
317	$8,422	$51,674	$60,097	$2,398,417
318	$8,245	$51,852	$60,097	$2,346,565
319	$8,066	$52,030	$60,097	$2,294,534
320	$7,887	$52,209	$60,097	$2,242,325
321	$7,708	$52,389	$60,097	$2,189,937
322	$7,528	$52,569	$60,097	$2,137,368
323	$7,347	$52,749	$60,097	$2,084,619
324	$7,166	$52,931	$60,097	$2,031,688

第27年供款共

$721,159

第27年利息

$97,822

第27年共還本金

$623,336

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$6,984	$53,113	$60,097	$1,978,575
326	$6,801	$53,295	$60,097	$1,925,280
327	$6,618	$53,478	$60,097	$1,871,802
328	$6,434	$53,662	$60,097	$1,818,140
329	$6,250	$53,847	$60,097	$1,764,293
330	$6,065	$54,032	$60,097	$1,710,261
331	$5,879	$54,218	$60,097	$1,656,043
332	$5,693	$54,404	$60,097	$1,601,640
333	$5,506	$54,591	$60,097	$1,547,049
334	$5,318	$54,779	$60,097	$1,492,270
335	$5,130	$54,967	$60,097	$1,437,303
336	$4,941	$55,156	$60,097	$1,382,147

第28年供款共

$721,159

第28年利息

$71,618

第28年共還本金

$649,541

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$4,751	$55,345	$60,097	$1,326,802
338	$4,561	$55,536	$60,097	$1,271,266
339	$4,370	$55,727	$60,097	$1,215,540
340	$4,178	$55,918	$60,097	$1,159,621
341	$3,986	$56,110	$60,097	$1,103,511
342	$3,793	$56,303	$60,097	$1,047,208
343	$3,600	$56,497	$60,097	$990,711
344	$3,406	$56,691	$60,097	$934,020
345	$3,211	$56,886	$60,097	$877,134
346	$3,015	$57,081	$60,097	$820,053
347	$2,819	$57,278	$60,097	$762,775
348	$2,622	$57,475	$60,097	$705,301

第29年供款共

$721,159

第29年利息

$44,312

第29年共還本金

$676,847

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,424	$57,672	$60,097	$647,629
350	$2,226	$57,870	$60,097	$589,758
351	$2,027	$58,069	$60,097	$531,689
352	$1,828	$58,269	$60,097	$473,420
353	$1,627	$58,469	$60,097	$414,951
354	$1,426	$58,670	$60,097	$356,281
355	$1,225	$58,872	$60,097	$297,409
356	$1,022	$59,074	$60,097	$238,335
357	$819	$59,277	$60,097	$179,057
358	$616	$59,481	$60,097	$119,576
359	$411	$59,686	$60,097	$59,891
360	$206	$59,891	$60,097	$0

第30年供款共

$721,159

第30年利息

$15,858

第30年共還本金

$705,301

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$35,346,765

免責聲明

筍盤推介

按揭保險費
info