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$28,531,099

每月供款
$61,677

首期

$5,454,000

總貸款額

$12,726,000

總利息

$9,477,549

印花稅

$681,750

其他

$191,800

置業成本總預算

HK$6,327,550

按月供比率計算

$123,353

置業成本總預算

HK$6,327,550

首期

$5,454,000
印花稅

$681,750
- AVD
  
  $681,750
律師費

$ 10,000
代理佣金

$181,800
按揭保險費

不適用

最低每月入息要求

按月供比率計算

$123,353

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

西貢璟瓏軒

thumb_up

璟瓏軒

建

2,100 呎

@8,571

local_fire_department 至HIT

售$1,800 萬

建

2,100 呎

@8,571

售$1,800 萬

local_fire_department 至HIT

西貢傲瀧超級樓王 7星會所

thumb_up

高樓底翠綠美景

實

1,173 呎

@15,345

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 pets 愛竉必選

售$1,800 萬

實

1,173 呎

@15,345

售$1,800 萬

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 pets 愛竉必選

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

沙田玖瓏山日瓏閣

thumb_up

^ 連車位 ^ 高層開揚, 翠綠山景, 豪宅地段, 世外桃源!

實

977 呎

@17,912

local_fire_department 至HIT

售$1,750 萬

實

977 呎

@17,912

售$1,750 萬

local_fire_department 至HIT

馬鞍山觀瀾雅軒

thumb_up

觀瀾雅軒, 巨廳巨房, 極少放盤

實

1,104 呎

@16,304

建

1,426 呎

@12,623

售$1,800 萬

實

1,104 呎

@16,304

建

1,426 呎

@12,623

售$1,800 萬

筲箕灣嘉亨灣

thumb_up

享高層向東海景🌊🌊　合人多家庭（四房三廁）👍👍

實

749 呎

@23,872

建

1,032 呎

@17,326

local_fire_department 至HIT

售$1,788 萬

實

749 呎

@23,872

建

1,032 呎

@17,326

售$1,788 萬

local_fire_department 至HIT

西貢相思灣

thumb_up

WALKING DISTANCE TO THE BEACH

建

2,100 呎

@9,048

local_fire_department 至HIT

售$1,900 萬

建

2,100 呎

@9,048

售$1,900 萬

local_fire_department 至HIT

馬鞍山峻源

thumb_up

全海景220度,市場罕有放盤,有匙即睇

實

922 呎

@20,390

vpn_key 有匙即睇

售$1,880 萬

實

922 呎

@20,390

售$1,880 萬

vpn_key 有匙即睇

西貢大網仔路

thumb_up

眺望美麗海島

建

2,100 呎

@9,048

local_fire_department 至HIT

售$1,900 萬

建

2,100 呎

@9,048

售$1,900 萬

local_fire_department 至HIT

清水灣永隆路英倫大宅

thumb_up

海景大單邊, 氣派中空樓底

建

1,750 呎

@10,286

local_fire_department 至HIT local_offer 低水筍價 flight_takeoff 移民急讓 pets 愛竉必選

售$1,800 萬

建

1,750 呎

@10,286

售$1,800 萬

local_fire_department 至HIT local_offer 低水筍價 flight_takeoff 移民急讓 pets 愛竉必選

VR實景

沙田瑞峰花園

thumb_up

^連車位^ 四房套高層巨廳 ^ 預約參觀! ^

實

1,521 呎

@12,360

建

1,872 呎

@10,043

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

售$1,880 萬

實

1,521 呎

@12,360

建

1,872 呎

@10,043

售$1,880 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

西貢傲瀧第17座

thumb_up

**名人屋苑星級會所傲瀧**

實

1,016 呎

@18,209

售$1,850 萬

實

1,016 呎

@18,209

售$1,850 萬

利率	15年	20年	25年	30年
1.000	$76,164	$58,526	$47,961	$40,932
1.500	$78,996	$61,409	$50,896	$43,920
2.000	$81,893	$64,379	$53,940	$47,038
2.500	$84,856	$67,435	$57,091	$50,283
3.000	$87,883	$70,578	$60,348	$53,653
3.500	$90,976	$73,806	$63,709	$57,145
4.000	$94,133	$77,117	$67,173	$60,756
4.125	$94,932	$77,958	$68,054	$61,677
4.500	$97,353	$80,511	$70,735	$64,481
5.000	$100,636	$83,986	$74,395	$68,316
5.500	$103,982	$87,541	$78,149	$72,257
6.000	$107,389	$91,173	$81,994	$76,299

每月供款$61,677

年期

30年

貸款金額

$12,726,000

總利息

$9,477,549

總貸款連利息

$22,203,549

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$43,746	$17,931	$61,677	$12,708,069
2	$43,684	$17,993	$61,677	$12,690,077
3	$43,622	$18,054	$61,677	$12,672,022
4	$43,560	$18,116	$61,677	$12,653,906
5	$43,498	$18,179	$61,677	$12,635,727
6	$43,435	$18,241	$61,677	$12,617,486
7	$43,373	$18,304	$61,677	$12,599,182
8	$43,310	$18,367	$61,677	$12,580,815
9	$43,247	$18,430	$61,677	$12,562,385
10	$43,183	$18,493	$61,677	$12,543,892
11	$43,120	$18,557	$61,677	$12,525,335
12	$43,056	$18,621	$61,677	$12,506,714

第1年供款共

$740,118

第1年利息

$520,832

第1年共還本金

$219,286

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$42,992	$18,685	$61,677	$12,488,029
14	$42,928	$18,749	$61,677	$12,469,281
15	$42,863	$18,813	$61,677	$12,450,467
16	$42,798	$18,878	$61,677	$12,431,589
17	$42,734	$18,943	$61,677	$12,412,646
18	$42,668	$19,008	$61,677	$12,393,638
19	$42,603	$19,073	$61,677	$12,374,565
20	$42,538	$19,139	$61,677	$12,355,426
21	$42,472	$19,205	$61,677	$12,336,221
22	$42,406	$19,271	$61,677	$12,316,950
23	$42,340	$19,337	$61,677	$12,297,613
24	$42,273	$19,403	$61,677	$12,278,210

第2年供款共

$740,118

第2年利息

$511,614

第2年共還本金

$228,504

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$42,206	$19,470	$61,677	$12,258,740
26	$42,139	$19,537	$61,677	$12,239,202
27	$42,072	$19,604	$61,677	$12,219,598
28	$42,005	$19,672	$61,677	$12,199,927
29	$41,937	$19,739	$61,677	$12,180,187
30	$41,869	$19,807	$61,677	$12,160,380
31	$41,801	$19,875	$61,677	$12,140,505
32	$41,733	$19,944	$61,677	$12,120,561
33	$41,664	$20,012	$61,677	$12,100,549
34	$41,596	$20,081	$61,677	$12,080,468
35	$41,527	$20,150	$61,677	$12,060,318
36	$41,457	$20,219	$61,677	$12,040,099

第3年供款共

$740,118

第3年利息

$502,008

第3年共還本金

$238,110

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$41,388	$20,289	$61,677	$12,019,811
38	$41,318	$20,358	$61,677	$11,999,452
39	$41,248	$20,428	$61,677	$11,979,024
40	$41,178	$20,499	$61,677	$11,958,525
41	$41,107	$20,569	$61,677	$11,937,956
42	$41,037	$20,640	$61,677	$11,917,316
43	$40,966	$20,711	$61,677	$11,896,606
44	$40,895	$20,782	$61,677	$11,875,824
45	$40,823	$20,853	$61,677	$11,854,970
46	$40,751	$20,925	$61,677	$11,834,045
47	$40,680	$20,997	$61,677	$11,813,048
48	$40,607	$21,069	$61,677	$11,791,979

第4年供款共

$740,118

第4年利息

$491,998

第4年共還本金

$248,120

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$40,535	$21,142	$61,677	$11,770,837
50	$40,462	$21,214	$61,677	$11,749,623
51	$40,389	$21,287	$61,677	$11,728,336
52	$40,316	$21,360	$61,677	$11,706,976
53	$40,243	$21,434	$61,677	$11,685,542
54	$40,169	$21,507	$61,677	$11,664,034
55	$40,095	$21,581	$61,677	$11,642,453
56	$40,021	$21,656	$61,677	$11,620,797
57	$39,946	$21,730	$61,677	$11,599,067
58	$39,872	$21,805	$61,677	$11,577,262
59	$39,797	$21,880	$61,677	$11,555,383
60	$39,722	$21,955	$61,677	$11,533,428

第5年供款共

$740,118

第5年利息

$481,567

第5年共還本金

$258,551

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$39,646	$22,030	$61,677	$11,511,398
62	$39,570	$22,106	$61,677	$11,489,291
63	$39,494	$22,182	$61,677	$11,467,109
64	$39,418	$22,258	$61,677	$11,444,851
65	$39,342	$22,335	$61,677	$11,422,516
66	$39,265	$22,412	$61,677	$11,400,105
67	$39,188	$22,489	$61,677	$11,377,616
68	$39,111	$22,566	$61,677	$11,355,050
69	$39,033	$22,644	$61,677	$11,332,406
70	$38,955	$22,721	$61,677	$11,309,685
71	$38,877	$22,799	$61,677	$11,286,886
72	$38,799	$22,878	$61,677	$11,264,008

第6年供款共

$740,118

第6年利息

$470,698

第6年共還本金

$269,420

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$38,720	$22,956	$61,677	$11,241,051
74	$38,641	$23,035	$61,677	$11,218,016
75	$38,562	$23,115	$61,677	$11,194,901
76	$38,482	$23,194	$61,677	$11,171,707
77	$38,403	$23,274	$61,677	$11,148,433
78	$38,323	$23,354	$61,677	$11,125,080
79	$38,242	$23,434	$61,677	$11,101,645
80	$38,162	$23,515	$61,677	$11,078,131
81	$38,081	$23,595	$61,677	$11,054,535
82	$38,000	$23,677	$61,677	$11,030,859
83	$37,919	$23,758	$61,677	$11,007,101
84	$37,837	$23,840	$61,677	$10,983,261

第7年供款共

$740,118

第7年利息

$459,372

第7年共還本金

$280,746

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$37,755	$23,922	$61,677	$10,959,340
86	$37,673	$24,004	$61,677	$10,935,336
87	$37,590	$24,086	$61,677	$10,911,250
88	$37,507	$24,169	$61,677	$10,887,081
89	$37,424	$24,252	$61,677	$10,862,828
90	$37,341	$24,336	$61,677	$10,838,493
91	$37,257	$24,419	$61,677	$10,814,074
92	$37,173	$24,503	$61,677	$10,789,570
93	$37,089	$24,587	$61,677	$10,764,983
94	$37,005	$24,672	$61,677	$10,740,311
95	$36,920	$24,757	$61,677	$10,715,554
96	$36,835	$24,842	$61,677	$10,690,713

第8年供款共

$740,118

第8年利息

$447,570

第8年共還本金

$292,549

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$36,749	$24,927	$61,677	$10,665,785
98	$36,664	$25,013	$61,677	$10,640,773
99	$36,578	$25,099	$61,677	$10,615,674
100	$36,491	$25,185	$61,677	$10,590,489
101	$36,405	$25,272	$61,677	$10,565,217
102	$36,318	$25,359	$61,677	$10,539,858
103	$36,231	$25,446	$61,677	$10,514,412
104	$36,143	$25,533	$61,677	$10,488,879
105	$36,056	$25,621	$61,677	$10,463,258
106	$35,967	$25,709	$61,677	$10,437,549
107	$35,879	$25,797	$61,677	$10,411,752
108	$35,790	$25,886	$61,677	$10,385,866

第9年供款共

$740,118

第9年利息

$435,271

第9年共還本金

$304,847

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$35,701	$25,975	$61,677	$10,359,890
110	$35,612	$26,064	$61,677	$10,333,826
111	$35,523	$26,154	$61,677	$10,307,672
112	$35,433	$26,244	$61,677	$10,281,428
113	$35,342	$26,334	$61,677	$10,255,094
114	$35,252	$26,425	$61,677	$10,228,669
115	$35,161	$26,515	$61,677	$10,202,154
116	$35,070	$26,607	$61,677	$10,175,547
117	$34,978	$26,698	$61,677	$10,148,849
118	$34,887	$26,790	$61,677	$10,122,059
119	$34,795	$26,882	$61,677	$10,095,177
120	$34,702	$26,974	$61,677	$10,068,203

第10年供款共

$740,118

第10年利息

$422,456

第10年共還本金

$317,662

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$34,609	$27,067	$61,677	$10,041,136
122	$34,516	$27,160	$61,677	$10,013,976
123	$34,423	$27,253	$61,677	$9,986,722
124	$34,329	$27,347	$61,677	$9,959,375
125	$34,235	$27,441	$61,677	$9,931,934
126	$34,141	$27,536	$61,677	$9,904,399
127	$34,046	$27,630	$61,677	$9,876,768
128	$33,951	$27,725	$61,677	$9,849,043
129	$33,856	$27,820	$61,677	$9,821,223
130	$33,760	$27,916	$61,677	$9,793,307
131	$33,664	$28,012	$61,677	$9,765,295
132	$33,568	$28,108	$61,677	$9,737,186

第11年供款共

$740,118

第11年利息

$409,102

第11年共還本金

$331,017

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$33,472	$28,205	$61,677	$9,708,981
134	$33,375	$28,302	$61,677	$9,680,680
135	$33,277	$28,399	$61,677	$9,652,280
136	$33,180	$28,497	$61,677	$9,623,784
137	$33,082	$28,595	$61,677	$9,595,189
138	$32,983	$28,693	$61,677	$9,566,496
139	$32,885	$28,792	$61,677	$9,537,704
140	$32,786	$28,891	$61,677	$9,508,813
141	$32,687	$28,990	$61,677	$9,479,823
142	$32,587	$29,090	$61,677	$9,450,734
143	$32,487	$29,190	$61,677	$9,421,544
144	$32,387	$29,290	$61,677	$9,392,254

第12年供款共

$740,118

第12年利息

$395,186

第12年共還本金

$344,932

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$32,286	$29,391	$61,677	$9,362,863
146	$32,185	$29,492	$61,677	$9,333,372
147	$32,083	$29,593	$61,677	$9,303,779
148	$31,982	$29,695	$61,677	$9,274,084
149	$31,880	$29,797	$61,677	$9,244,287
150	$31,777	$29,899	$61,677	$9,214,388
151	$31,674	$30,002	$61,677	$9,184,386
152	$31,571	$30,105	$61,677	$9,154,281
153	$31,468	$30,209	$61,677	$9,124,072
154	$31,364	$30,313	$61,677	$9,093,759
155	$31,260	$30,417	$61,677	$9,063,343
156	$31,155	$30,521	$61,677	$9,032,821

第13年供款共

$740,118

第13年利息

$380,685

第13年共還本金

$359,433

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$31,050	$30,626	$61,677	$9,002,195
158	$30,945	$30,731	$61,677	$8,971,464
159	$30,839	$30,837	$61,677	$8,940,627
160	$30,733	$30,943	$61,677	$8,909,683
161	$30,627	$31,049	$61,677	$8,878,634
162	$30,520	$31,156	$61,677	$8,847,478
163	$30,413	$31,263	$61,677	$8,816,214
164	$30,306	$31,371	$61,677	$8,784,844
165	$30,198	$31,479	$61,677	$8,753,365
166	$30,090	$31,587	$61,677	$8,721,778
167	$29,981	$31,695	$61,677	$8,690,083
168	$29,872	$31,804	$61,677	$8,658,278

第14年供款共

$740,118

第14年利息

$365,575

第14年共還本金

$374,543

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$29,763	$31,914	$61,677	$8,626,365
170	$29,653	$32,023	$61,677	$8,594,341
171	$29,543	$32,133	$61,677	$8,562,208
172	$29,433	$32,244	$61,677	$8,529,964
173	$29,322	$32,355	$61,677	$8,497,609
174	$29,211	$32,466	$61,677	$8,465,143
175	$29,099	$32,578	$61,677	$8,432,565
176	$28,987	$32,690	$61,677	$8,399,876
177	$28,875	$32,802	$61,677	$8,367,074
178	$28,762	$32,915	$61,677	$8,334,159
179	$28,649	$33,028	$61,677	$8,301,131
180	$28,535	$33,141	$61,677	$8,267,990

第15年供款共

$740,118

第15年利息

$349,830

第15年共還本金

$390,288

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$28,421	$33,255	$61,677	$8,234,735
182	$28,307	$33,370	$61,677	$8,201,365
183	$28,192	$33,484	$61,677	$8,167,881
184	$28,077	$33,599	$61,677	$8,134,281
185	$27,962	$33,715	$61,677	$8,100,566
186	$27,846	$33,831	$61,677	$8,066,736
187	$27,729	$33,947	$61,677	$8,032,788
188	$27,613	$34,064	$61,677	$7,998,725
189	$27,496	$34,181	$61,677	$7,964,544
190	$27,378	$34,298	$61,677	$7,930,245
191	$27,260	$34,416	$61,677	$7,895,829
192	$27,142	$34,535	$61,677	$7,861,294

第16年供款共

$740,118

第16年利息

$333,423

第16年共還本金

$406,696

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$27,023	$34,653	$61,677	$7,826,641
194	$26,904	$34,772	$61,677	$7,791,869
195	$26,785	$34,892	$61,677	$7,756,977
196	$26,665	$35,012	$61,677	$7,721,965
197	$26,544	$35,132	$61,677	$7,686,832
198	$26,423	$35,253	$61,677	$7,651,579
199	$26,302	$35,374	$61,677	$7,616,205
200	$26,181	$35,496	$61,677	$7,580,709
201	$26,059	$35,618	$61,677	$7,545,092
202	$25,936	$35,740	$61,677	$7,509,351
203	$25,813	$35,863	$61,677	$7,473,488
204	$25,690	$35,986	$61,677	$7,437,502

第17年供款共

$740,118

第17年利息

$316,326

第17年共還本金

$423,793

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$25,566	$36,110	$61,677	$7,401,392
206	$25,442	$36,234	$61,677	$7,365,157
207	$25,318	$36,359	$61,677	$7,328,799
208	$25,193	$36,484	$61,677	$7,292,315
209	$25,067	$36,609	$61,677	$7,255,706
210	$24,941	$36,735	$61,677	$7,218,971
211	$24,815	$36,861	$61,677	$7,182,109
212	$24,689	$36,988	$61,677	$7,145,121
213	$24,561	$37,115	$61,677	$7,108,006
214	$24,434	$37,243	$61,677	$7,070,763
215	$24,306	$37,371	$61,677	$7,033,393
216	$24,177	$37,499	$61,677	$6,995,893

第18年供款共

$740,118

第18年利息

$298,510

第18年共還本金

$441,608

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$24,048	$37,628	$61,677	$6,958,265
218	$23,919	$37,757	$61,677	$6,920,508
219	$23,789	$37,887	$61,677	$6,882,620
220	$23,659	$38,018	$61,677	$6,844,603
221	$23,528	$38,148	$61,677	$6,806,455
222	$23,397	$38,279	$61,677	$6,768,175
223	$23,266	$38,411	$61,677	$6,729,764
224	$23,134	$38,543	$61,677	$6,691,221
225	$23,001	$38,675	$61,677	$6,652,546
226	$22,868	$38,808	$61,677	$6,613,738
227	$22,735	$38,942	$61,677	$6,574,796
228	$22,601	$39,076	$61,677	$6,535,720

第19年供款共

$740,118

第19年利息

$279,945

第19年共還本金

$460,173

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$22,467	$39,210	$61,677	$6,496,510
230	$22,332	$39,345	$61,677	$6,457,165
231	$22,197	$39,480	$61,677	$6,417,685
232	$22,061	$39,616	$61,677	$6,378,070
233	$21,925	$39,752	$61,677	$6,338,318
234	$21,788	$39,889	$61,677	$6,298,429
235	$21,651	$40,026	$61,677	$6,258,403
236	$21,513	$40,163	$61,677	$6,218,240
237	$21,375	$40,301	$61,677	$6,177,939
238	$21,237	$40,440	$61,677	$6,137,499
239	$21,098	$40,579	$61,677	$6,096,920
240	$20,958	$40,718	$61,677	$6,056,202

第20年供款共

$740,118

第20年利息

$260,600

第20年共還本金

$479,518

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$20,818	$40,858	$61,677	$6,015,343
242	$20,678	$40,999	$61,677	$5,974,345
243	$20,537	$41,140	$61,677	$5,933,205
244	$20,395	$41,281	$61,677	$5,891,924
245	$20,253	$41,423	$61,677	$5,850,501
246	$20,111	$41,565	$61,677	$5,808,935
247	$19,968	$41,708	$61,677	$5,767,227
248	$19,825	$41,852	$61,677	$5,725,375
249	$19,681	$41,996	$61,677	$5,683,380
250	$19,537	$42,140	$61,677	$5,641,240
251	$19,392	$42,285	$61,677	$5,598,955
252	$19,246	$42,430	$61,677	$5,556,525

第21年供款共

$740,118

第21年利息

$240,442

第21年共還本金

$499,677

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$19,101	$42,576	$61,677	$5,513,949
254	$18,954	$42,722	$61,677	$5,471,227
255	$18,807	$42,869	$61,677	$5,428,358
256	$18,660	$43,017	$61,677	$5,385,341
257	$18,512	$43,164	$61,677	$5,342,177
258	$18,364	$43,313	$61,677	$5,298,864
259	$18,215	$43,462	$61,677	$5,255,402
260	$18,065	$43,611	$61,677	$5,211,791
261	$17,916	$43,761	$61,677	$5,168,030
262	$17,765	$43,911	$61,677	$5,124,119
263	$17,614	$44,062	$61,677	$5,080,056
264	$17,463	$44,214	$61,677	$5,035,842

第22年供款共

$740,118

第22年利息

$219,436

第22年共還本金

$520,683

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$17,311	$44,366	$61,677	$4,991,477
266	$17,158	$44,518	$61,677	$4,946,958
267	$17,005	$44,671	$61,677	$4,902,287
268	$16,852	$44,825	$61,677	$4,857,462
269	$16,698	$44,979	$61,677	$4,812,483
270	$16,543	$45,134	$61,677	$4,767,349
271	$16,388	$45,289	$61,677	$4,722,061
272	$16,232	$45,444	$61,677	$4,676,616
273	$16,076	$45,601	$61,677	$4,631,016
274	$15,919	$45,757	$61,677	$4,585,258
275	$15,762	$45,915	$61,677	$4,539,343
276	$15,604	$46,073	$61,677	$4,493,271

第23年供款共

$740,118

第23年利息

$197,547

第23年共還本金

$542,572

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$15,446	$46,231	$61,677	$4,447,040
278	$15,287	$46,390	$61,677	$4,400,650
279	$15,127	$46,549	$61,677	$4,354,101
280	$14,967	$46,709	$61,677	$4,307,392
281	$14,807	$46,870	$61,677	$4,260,522
282	$14,646	$47,031	$61,677	$4,213,491
283	$14,484	$47,193	$61,677	$4,166,298
284	$14,322	$47,355	$61,677	$4,118,943
285	$14,159	$47,518	$61,677	$4,071,426
286	$13,996	$47,681	$61,677	$4,023,745
287	$13,832	$47,845	$61,677	$3,975,900
288	$13,667	$48,009	$61,677	$3,927,890

第24年供款共

$740,118

第24年利息

$174,738

第24年共還本金

$565,381

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$13,502	$48,174	$61,677	$3,879,716
290	$13,337	$48,340	$61,677	$3,831,376
291	$13,170	$48,506	$61,677	$3,782,870
292	$13,004	$48,673	$61,677	$3,734,197
293	$12,836	$48,840	$61,677	$3,685,357
294	$12,668	$49,008	$61,677	$3,636,348
295	$12,500	$49,177	$61,677	$3,587,172
296	$12,331	$49,346	$61,677	$3,537,826
297	$12,161	$49,515	$61,677	$3,488,311
298	$11,991	$49,685	$61,677	$3,438,626
299	$11,820	$49,856	$61,677	$3,388,769
300	$11,649	$50,028	$61,677	$3,338,742

第25年供款共

$740,118

第25年利息

$150,970

第25年共還本金

$589,149

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$11,477	$50,200	$61,677	$3,288,542
302	$11,304	$50,372	$61,677	$3,238,170
303	$11,131	$50,545	$61,677	$3,187,625
304	$10,957	$50,719	$61,677	$3,136,905
305	$10,783	$50,893	$61,677	$3,086,012
306	$10,608	$51,068	$61,677	$3,034,944
307	$10,433	$51,244	$61,677	$2,983,700
308	$10,256	$51,420	$61,677	$2,932,280
309	$10,080	$51,597	$61,677	$2,880,683
310	$9,902	$51,774	$61,677	$2,828,909
311	$9,724	$51,952	$61,677	$2,776,957
312	$9,546	$52,131	$61,677	$2,724,826

第26年供款共

$740,118

第26年利息

$126,203

第26年共還本金

$613,916

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$9,367	$52,310	$61,677	$2,672,516
314	$9,187	$52,490	$61,677	$2,620,026
315	$9,006	$52,670	$61,677	$2,567,356
316	$8,825	$52,851	$61,677	$2,514,505
317	$8,644	$53,033	$61,677	$2,461,472
318	$8,461	$53,215	$61,677	$2,408,257
319	$8,278	$53,398	$61,677	$2,354,859
320	$8,095	$53,582	$61,677	$2,301,277
321	$7,911	$53,766	$61,677	$2,247,511
322	$7,726	$53,951	$61,677	$2,193,560
323	$7,540	$54,136	$61,677	$2,139,424
324	$7,354	$54,322	$61,677	$2,085,102

第27年供款共

$740,118

第27年利息

$100,394

第27年共還本金

$639,724

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$7,168	$54,509	$61,677	$2,030,593
326	$6,980	$54,696	$61,677	$1,975,896
327	$6,792	$54,884	$61,677	$1,921,012
328	$6,603	$55,073	$61,677	$1,865,939
329	$6,414	$55,262	$61,677	$1,810,677
330	$6,224	$55,452	$61,677	$1,755,224
331	$6,034	$55,643	$61,677	$1,699,581
332	$5,842	$55,834	$61,677	$1,643,747
333	$5,650	$56,026	$61,677	$1,587,721
334	$5,458	$56,219	$61,677	$1,531,502
335	$5,265	$56,412	$61,677	$1,475,090
336	$5,071	$56,606	$61,677	$1,418,484

第28年供款共

$740,118

第28年利息

$73,501

第28年共還本金

$666,617

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$4,876	$56,800	$61,677	$1,361,684
338	$4,681	$56,996	$61,677	$1,304,688
339	$4,485	$57,192	$61,677	$1,247,497
340	$4,288	$57,388	$61,677	$1,190,108
341	$4,091	$57,586	$61,677	$1,132,523
342	$3,893	$57,783	$61,677	$1,074,739
343	$3,694	$57,982	$61,677	$1,016,757
344	$3,495	$58,181	$61,677	$958,576
345	$3,295	$58,381	$61,677	$900,194
346	$3,094	$58,582	$61,677	$841,612
347	$2,893	$58,783	$61,677	$782,829
348	$2,691	$58,986	$61,677	$723,843

第29年供款共

$740,118

第29年利息

$45,477

第29年共還本金

$694,641

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,488	$59,188	$61,677	$664,655
350	$2,285	$59,392	$61,677	$605,263
351	$2,081	$59,596	$61,677	$545,667
352	$1,876	$59,801	$61,677	$485,866
353	$1,670	$60,006	$61,677	$425,860
354	$1,464	$60,213	$61,677	$365,647
355	$1,257	$60,420	$61,677	$305,228
356	$1,049	$60,627	$61,677	$244,600
357	$841	$60,836	$61,677	$183,765
358	$632	$61,045	$61,677	$122,720
359	$422	$61,255	$61,677	$61,465
360	$211	$61,465	$61,677	$0

第30年供款共

$740,118

第30年利息

$16,275

第30年共還本金

$723,843

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$28,531,099

免責聲明

筍盤推介

按揭保險費
info