樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$100,280

借款月供 $486 , 共加借HK$100,280

不需要按揭保險

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$19,082,812

每月供款
$45,074

首期

$2,300,000

總貸款額

$9,300,280

總利息

$6,926,282

印花稅

$431,250

其他

$125,000

置業成本總預算

HK$2,856,250

按月供比率計算

$90,148

置業成本總預算

HK$2,856,250

首期

$2,300,000
印花稅

$431,250
- AVD
  
  $431,250
律師費

$ 10,000
代理佣金

$115,000
按揭保險費

$100,280

最低每月入息要求

按月供比率計算

$90,148

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

沙田名城第02期盛薈

thumb_up

愛竉必選[連平台]3房(1套房)+儲物室/工人房.

實

719 呎

@17,385

建

953 呎

@13,116

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

售$1,250 萬

實

719 呎

@17,385

建

953 呎

@13,116

售$1,250 萬

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

VR實景

沙田名城第03期盛世第01座南翼

thumb_up

[誠意還價,必有驚喜] 毗連 [大圍] 全新大型商場; 瞬間連接交通總匯 [3期] 高層 [東南] 3房+士多房.

實

757 呎

@15,852

建

1,000 呎

@12,000

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 vpn_key 有匙即睇

售$1,200 萬

實

757 呎

@15,852

建

1,000 呎

@12,000

售$1,200 萬

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 vpn_key 有匙即睇

沙田名城第03期

thumb_up

中層開揚, 最近大圍站!

實

689 呎

@17,417

建

913 呎

@13,143

local_fire_department 至HIT

售$1,200 萬

實

689 呎

@17,417

建

913 呎

@13,143

售$1,200 萬

local_fire_department 至HIT

馬鞍山天宇海

thumb_up

天宇海~海景高層~3房套~

實

750 呎

@15,333

建

984 呎

@11,687

local_fire_department 至HIT pets 愛竉必選

售$1,150 萬

實

750 呎

@15,333

建

984 呎

@11,687

售$1,150 萬

local_fire_department 至HIT pets 愛竉必選

VR實景

沙田薈蕎 2翼

thumb_up

大圍市區**一房覆式連花園**自住一流

實

524 呎

@21,756

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 local_offer 低水筍價

售$1,140 萬

實

524 呎

@21,756

售$1,140 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 local_offer 低水筍價

沙田駿景園

thumb_up

享高層半山寧靜景觀　千呎大則闊落舒適(改兩房)

實

1,039 呎

@11,838

建

1,206 呎

@10,199

local_fire_department 至HIT

售$1,230 萬

實

1,039 呎

@11,838

建

1,206 呎

@10,199

售$1,230 萬

local_fire_department 至HIT

沙田碧濤花園第03期第02座雅芝閣

thumb_up

沙田碧濤花園第03期河景有裝連車位

實

702 呎

@15,100

建

978 呎

@10,838

local_fire_department 至HIT pets 愛竉必選

售$1,060 萬

實

702 呎

@15,100

建

978 呎

@10,838

售$1,060 萬

local_fire_department 至HIT pets 愛竉必選

沙田華翠園

thumb_up

火炭半山豪宅華翠園低水實用大房大廳連車位

實

882 呎

@13,265

建

1,052 呎

@11,122

local_offer 低水筍價 pets 愛竉必選

售$1,170 萬

實

882 呎

@13,265

建

1,052 呎

@11,122

售$1,170 萬

local_offer 低水筍價 pets 愛竉必選

將軍澳南豐廣場

thumb_up

[坑口站]-開揚園林山景; 實用3房(1套)連工人房/士多房; 成熟社區, 瞬步接連 MTR & 各商場, 交通生活配套齊全 !

實

809 呎

@14,833

建

1,074 呎

@11,173

directions_run 日內即走 local_fire_department 至HIT

售$1,200 萬

實

809 呎

@14,833

建

1,074 呎

@11,173

售$1,200 萬

directions_run 日內即走 local_fire_department 至HIT

VR實景

沙田柏翠小築

thumb_up

柏翠小築大大3房連車位租賣均可

實

1,041 呎

@10,567

建

1,097 呎

@10,027

local_fire_department 至HIT

售$1,100 萬

實

1,041 呎

@10,567

建

1,097 呎

@10,027

售$1,100 萬

local_fire_department 至HIT

沙田華翠園第21座

thumb_up

火炭半山豪宅三房套連車位間隔實用鄰近英基可約睇樓

實

882 呎

@13,605

建

1,052 呎

@11,407

local_fire_department 至HIT pets 愛竉必選

售$1,200 萬

實

882 呎

@13,605

建

1,052 呎

@11,407

售$1,200 萬

local_fire_department 至HIT pets 愛竉必選

沙田聚龍居

thumb_up

聚龍居大3房套連車位**最平呢間**睇到樓

實

942 呎

@11,677

建

1,207 呎

@9,114

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 verified 首置必買

售$1,100 萬

實

942 呎

@11,677

建

1,207 呎

@9,114

售$1,100 萬

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 verified 首置必買

利率	15年	20年	25年	30年
1.000	$55,662	$42,771	$35,050	$29,913
1.500	$57,731	$44,878	$37,195	$32,097
2.000	$59,848	$47,049	$39,420	$34,376
2.500	$62,013	$49,282	$41,723	$36,747
3.000	$64,226	$51,579	$44,103	$39,210
3.500	$66,486	$53,938	$46,559	$41,762
4.000	$68,793	$56,358	$49,090	$44,401
4.125	$69,377	$56,972	$49,734	$45,074
4.500	$71,147	$58,838	$51,694	$47,123
5.000	$73,546	$61,378	$54,369	$49,926
5.500	$75,991	$63,975	$57,112	$52,806
6.000	$78,481	$66,630	$59,922	$55,760

每月供款$45,074

年期

30年

貸款金額

$9,300,280

總利息

$6,926,282

總貸款連利息

$16,226,562

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$31,970	$13,104	$45,074	$9,287,176
2	$31,925	$13,149	$45,074	$9,274,027
3	$31,879	$13,194	$45,074	$9,260,833
4	$31,834	$13,240	$45,074	$9,247,593
5	$31,789	$13,285	$45,074	$9,234,308
6	$31,743	$13,331	$45,074	$9,220,977
7	$31,697	$13,377	$45,074	$9,207,600
8	$31,651	$13,423	$45,074	$9,194,177
9	$31,605	$13,469	$45,074	$9,180,709
10	$31,559	$13,515	$45,074	$9,167,194
11	$31,512	$13,562	$45,074	$9,153,632
12	$31,466	$13,608	$45,074	$9,140,024

第1年供款共

$540,885

第1年利息

$380,629

第1年共還本金

$160,256

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$31,419	$13,655	$45,074	$9,126,369
14	$31,372	$13,702	$45,074	$9,112,667
15	$31,325	$13,749	$45,074	$9,098,918
16	$31,278	$13,796	$45,074	$9,085,122
17	$31,230	$13,844	$45,074	$9,071,278
18	$31,183	$13,891	$45,074	$9,057,387
19	$31,135	$13,939	$45,074	$9,043,448
20	$31,087	$13,987	$45,074	$9,029,461
21	$31,039	$14,035	$45,074	$9,015,426
22	$30,991	$14,083	$45,074	$9,001,343
23	$30,942	$14,132	$45,074	$8,987,211
24	$30,894	$14,180	$45,074	$8,973,031

第2年供款共

$540,885

第2年利息

$373,892

第2年共還本金

$166,993

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$30,845	$14,229	$45,074	$8,958,802
26	$30,796	$14,278	$45,074	$8,944,524
27	$30,747	$14,327	$45,074	$8,930,197
28	$30,698	$14,376	$45,074	$8,915,821
29	$30,648	$14,426	$45,074	$8,901,395
30	$30,599	$14,475	$45,074	$8,886,920
31	$30,549	$14,525	$45,074	$8,872,395
32	$30,499	$14,575	$45,074	$8,857,820
33	$30,449	$14,625	$45,074	$8,843,195
34	$30,398	$14,675	$45,074	$8,828,519
35	$30,348	$14,726	$45,074	$8,813,794
36	$30,297	$14,776	$45,074	$8,799,017

第3年供款共

$540,885

第3年利息

$366,872

第3年共還本金

$174,013

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$30,247	$14,827	$45,074	$8,784,190
38	$30,196	$14,878	$45,074	$8,769,312
39	$30,145	$14,929	$45,074	$8,754,383
40	$30,093	$14,981	$45,074	$8,739,402
41	$30,042	$15,032	$45,074	$8,724,370
42	$29,990	$15,084	$45,074	$8,709,286
43	$29,938	$15,136	$45,074	$8,694,151
44	$29,886	$15,188	$45,074	$8,678,963
45	$29,834	$15,240	$45,074	$8,663,723
46	$29,782	$15,292	$45,074	$8,648,431
47	$29,729	$15,345	$45,074	$8,633,086
48	$29,676	$15,398	$45,074	$8,617,689

第4年供款共

$540,885

第4年利息

$359,557

第4年共還本金

$181,329

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$29,623	$15,450	$45,074	$8,602,238
50	$29,570	$15,504	$45,074	$8,586,735
51	$29,517	$15,557	$45,074	$8,571,178
52	$29,463	$15,610	$45,074	$8,555,567
53	$29,410	$15,664	$45,074	$8,539,903
54	$29,356	$15,718	$45,074	$8,524,185
55	$29,302	$15,772	$45,074	$8,508,414
56	$29,248	$15,826	$45,074	$8,492,587
57	$29,193	$15,881	$45,074	$8,476,707
58	$29,139	$15,935	$45,074	$8,460,772
59	$29,084	$15,990	$45,074	$8,444,782
60	$29,029	$16,045	$45,074	$8,428,737

第5年供款共

$540,885

第5年利息

$351,934

第5年共還本金

$188,952

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$28,974	$16,100	$45,074	$8,412,637
62	$28,918	$16,155	$45,074	$8,396,482
63	$28,863	$16,211	$45,074	$8,380,271
64	$28,807	$16,267	$45,074	$8,364,004
65	$28,751	$16,323	$45,074	$8,347,682
66	$28,695	$16,379	$45,074	$8,331,303
67	$28,639	$16,435	$45,074	$8,314,868
68	$28,582	$16,491	$45,074	$8,298,377
69	$28,526	$16,548	$45,074	$8,281,829
70	$28,469	$16,605	$45,074	$8,265,224
71	$28,412	$16,662	$45,074	$8,248,562
72	$28,354	$16,719	$45,074	$8,231,842

第6年供款共

$540,885

第6年利息

$343,991

第6年共還本金

$196,895

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$28,297	$16,777	$45,074	$8,215,065
74	$28,239	$16,834	$45,074	$8,198,231
75	$28,181	$16,892	$45,074	$8,181,339
76	$28,123	$16,950	$45,074	$8,164,388
77	$28,065	$17,009	$45,074	$8,147,379
78	$28,007	$17,067	$45,074	$8,130,312
79	$27,948	$17,126	$45,074	$8,113,186
80	$27,889	$17,185	$45,074	$8,096,002
81	$27,830	$17,244	$45,074	$8,078,758
82	$27,771	$17,303	$45,074	$8,061,455
83	$27,711	$17,363	$45,074	$8,044,092
84	$27,652	$17,422	$45,074	$8,026,670

第7年供款共

$540,885

第7年利息

$335,713

第7年共還本金

$205,172

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$27,592	$17,482	$45,074	$8,009,188
86	$27,532	$17,542	$45,074	$7,991,646
87	$27,471	$17,602	$45,074	$7,974,043
88	$27,411	$17,663	$45,074	$7,956,380
89	$27,350	$17,724	$45,074	$7,938,657
90	$27,289	$17,785	$45,074	$7,920,872
91	$27,228	$17,846	$45,074	$7,903,026
92	$27,167	$17,907	$45,074	$7,885,119
93	$27,105	$17,969	$45,074	$7,867,150
94	$27,043	$18,030	$45,074	$7,849,120
95	$26,981	$18,092	$45,074	$7,831,028
96	$26,919	$18,155	$45,074	$7,812,873

第8年供款共

$540,885

第8年利息

$327,088

第8年共還本金

$213,797

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$26,857	$18,217	$45,074	$7,794,656
98	$26,794	$18,280	$45,074	$7,776,376
99	$26,731	$18,342	$45,074	$7,758,034
100	$26,668	$18,406	$45,074	$7,739,628
101	$26,605	$18,469	$45,074	$7,721,159
102	$26,541	$18,532	$45,074	$7,702,627
103	$26,478	$18,596	$45,074	$7,684,031
104	$26,414	$18,660	$45,074	$7,665,371
105	$26,350	$18,724	$45,074	$7,646,647
106	$26,285	$18,788	$45,074	$7,627,859
107	$26,221	$18,853	$45,074	$7,609,006
108	$26,156	$18,918	$45,074	$7,590,088

第9年供款共

$540,885

第9年利息

$318,100

第9年共還本金

$222,785

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$26,091	$18,983	$45,074	$7,571,105
110	$26,026	$19,048	$45,074	$7,552,057
111	$25,960	$19,114	$45,074	$7,532,943
112	$25,894	$19,179	$45,074	$7,513,764
113	$25,829	$19,245	$45,074	$7,494,519
114	$25,762	$19,311	$45,074	$7,475,207
115	$25,696	$19,378	$45,074	$7,455,830
116	$25,629	$19,444	$45,074	$7,436,385
117	$25,563	$19,511	$45,074	$7,416,874
118	$25,496	$19,578	$45,074	$7,397,296
119	$25,428	$19,646	$45,074	$7,377,650
120	$25,361	$19,713	$45,074	$7,357,937

第10年供款共

$540,885

第10年利息

$308,735

第10年共還本金

$232,151

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$25,293	$19,781	$45,074	$7,338,156
122	$25,225	$19,849	$45,074	$7,318,307
123	$25,157	$19,917	$45,074	$7,298,390
124	$25,088	$19,986	$45,074	$7,278,405
125	$25,020	$20,054	$45,074	$7,258,350
126	$24,951	$20,123	$45,074	$7,238,227
127	$24,881	$20,192	$45,074	$7,218,035
128	$24,812	$20,262	$45,074	$7,197,773
129	$24,742	$20,331	$45,074	$7,177,442
130	$24,672	$20,401	$45,074	$7,157,040
131	$24,602	$20,471	$45,074	$7,136,569
132	$24,532	$20,542	$45,074	$7,116,027

第11年供款共

$540,885

第11年利息

$298,975

第11年共還本金

$241,910

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$24,461	$20,612	$45,074	$7,095,415
134	$24,390	$20,683	$45,074	$7,074,731
135	$24,319	$20,754	$45,074	$7,053,977
136	$24,248	$20,826	$45,074	$7,033,151
137	$24,176	$20,897	$45,074	$7,012,254
138	$24,105	$20,969	$45,074	$6,991,285
139	$24,033	$21,041	$45,074	$6,970,243
140	$23,960	$21,114	$45,074	$6,949,130
141	$23,888	$21,186	$45,074	$6,927,944
142	$23,815	$21,259	$45,074	$6,906,685
143	$23,742	$21,332	$45,074	$6,885,353
144	$23,668	$21,405	$45,074	$6,863,947

第12年供款共

$540,885

第12年利息

$288,806

第12年共還本金

$252,080

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$23,595	$21,479	$45,074	$6,842,468
146	$23,521	$21,553	$45,074	$6,820,916
147	$23,447	$21,627	$45,074	$6,799,289
148	$23,373	$21,701	$45,074	$6,777,587
149	$23,298	$21,776	$45,074	$6,755,812
150	$23,223	$21,851	$45,074	$6,733,961
151	$23,148	$21,926	$45,074	$6,712,035
152	$23,073	$22,001	$45,074	$6,690,034
153	$22,997	$22,077	$45,074	$6,667,957
154	$22,921	$22,153	$45,074	$6,645,804
155	$22,845	$22,229	$45,074	$6,623,576
156	$22,769	$22,305	$45,074	$6,601,270

第13年供款共

$540,885

第13年利息

$278,209

第13年共還本金

$262,677

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$22,692	$22,382	$45,074	$6,578,889
158	$22,615	$22,459	$45,074	$6,556,430
159	$22,538	$22,536	$45,074	$6,533,894
160	$22,460	$22,614	$45,074	$6,511,280
161	$22,383	$22,691	$45,074	$6,488,589
162	$22,305	$22,769	$45,074	$6,465,820
163	$22,226	$22,848	$45,074	$6,442,972
164	$22,148	$22,926	$45,074	$6,420,046
165	$22,069	$23,005	$45,074	$6,397,041
166	$21,990	$23,084	$45,074	$6,373,957
167	$21,910	$23,163	$45,074	$6,350,794
168	$21,831	$23,243	$45,074	$6,327,551

第14年供款共

$540,885

第14年利息

$267,166

第14年共還本金

$273,720

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$21,751	$23,323	$45,074	$6,304,228
170	$21,671	$23,403	$45,074	$6,280,825
171	$21,590	$23,483	$45,074	$6,257,342
172	$21,510	$23,564	$45,074	$6,233,777
173	$21,429	$23,645	$45,074	$6,210,132
174	$21,347	$23,726	$45,074	$6,186,406
175	$21,266	$23,808	$45,074	$6,162,598
176	$21,184	$23,890	$45,074	$6,138,708
177	$21,102	$23,972	$45,074	$6,114,736
178	$21,019	$24,054	$45,074	$6,090,682
179	$20,937	$24,137	$45,074	$6,066,545
180	$20,854	$24,220	$45,074	$6,042,325

第15年供款共

$540,885

第15年利息

$255,659

第15年共還本金

$285,226

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$20,770	$24,303	$45,074	$6,018,021
182	$20,687	$24,387	$45,074	$5,993,634
183	$20,603	$24,471	$45,074	$5,969,164
184	$20,519	$24,555	$45,074	$5,944,609
185	$20,435	$24,639	$45,074	$5,919,970
186	$20,350	$24,724	$45,074	$5,895,246
187	$20,265	$24,809	$45,074	$5,870,437
188	$20,180	$24,894	$45,074	$5,845,543
189	$20,094	$24,980	$45,074	$5,820,563
190	$20,008	$25,066	$45,074	$5,795,498
191	$19,922	$25,152	$45,074	$5,770,346
192	$19,836	$25,238	$45,074	$5,745,108

第16年供款共

$540,885

第16年利息

$243,668

第16年共還本金

$297,217

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$19,749	$25,325	$45,074	$5,719,783
194	$19,662	$25,412	$45,074	$5,694,371
195	$19,574	$25,499	$45,074	$5,668,871
196	$19,487	$25,587	$45,074	$5,643,284
197	$19,399	$25,675	$45,074	$5,617,609
198	$19,311	$25,763	$45,074	$5,591,846
199	$19,222	$25,852	$45,074	$5,565,994
200	$19,133	$25,941	$45,074	$5,540,053
201	$19,044	$26,030	$45,074	$5,514,024
202	$18,954	$26,119	$45,074	$5,487,904
203	$18,865	$26,209	$45,074	$5,461,695
204	$18,775	$26,299	$45,074	$5,435,396

第17年供款共

$540,885

第17年利息

$231,174

第17年共還本金

$309,712

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$18,684	$26,390	$45,074	$5,409,006
206	$18,593	$26,480	$45,074	$5,382,526
207	$18,502	$26,571	$45,074	$5,355,955
208	$18,411	$26,663	$45,074	$5,329,292
209	$18,319	$26,754	$45,074	$5,302,538
210	$18,227	$26,846	$45,074	$5,275,691
211	$18,135	$26,939	$45,074	$5,248,753
212	$18,043	$27,031	$45,074	$5,221,722
213	$17,950	$27,124	$45,074	$5,194,597
214	$17,856	$27,217	$45,074	$5,167,380
215	$17,763	$27,311	$45,074	$5,140,069
216	$17,669	$27,405	$45,074	$5,112,664

第18年供款共

$540,885

第18年利息

$218,154

第18年共還本金

$322,732

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$17,575	$27,499	$45,074	$5,085,165
218	$17,480	$27,594	$45,074	$5,057,572
219	$17,385	$27,688	$45,074	$5,029,883
220	$17,290	$27,784	$45,074	$5,002,100
221	$17,195	$27,879	$45,074	$4,974,221
222	$17,099	$27,975	$45,074	$4,946,246
223	$17,003	$28,071	$45,074	$4,918,175
224	$16,906	$28,168	$45,074	$4,890,007
225	$16,809	$28,264	$45,074	$4,861,743
226	$16,712	$28,362	$45,074	$4,833,381
227	$16,615	$28,459	$45,074	$4,804,922
228	$16,517	$28,557	$45,074	$4,776,365

第19年供款共

$540,885

第19年利息

$204,587

第19年共還本金

$336,299

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$16,419	$28,655	$45,074	$4,747,710
230	$16,320	$28,754	$45,074	$4,718,957
231	$16,221	$28,852	$45,074	$4,690,105
232	$16,122	$28,952	$45,074	$4,661,153
233	$16,023	$29,051	$45,074	$4,632,102
234	$15,923	$29,151	$45,074	$4,602,951
235	$15,823	$29,251	$45,074	$4,573,700
236	$15,722	$29,352	$45,074	$4,544,348
237	$15,621	$29,453	$45,074	$4,514,896
238	$15,520	$29,554	$45,074	$4,485,342
239	$15,418	$29,655	$45,074	$4,455,686
240	$15,316	$29,757	$45,074	$4,425,929

第20年供款共

$540,885

第20年利息

$190,449

第20年共還本金

$350,436

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$15,214	$29,860	$45,074	$4,396,069
242	$15,111	$29,962	$45,074	$4,366,107
243	$15,008	$30,065	$45,074	$4,336,042
244	$14,905	$30,169	$45,074	$4,305,873
245	$14,801	$30,272	$45,074	$4,275,601
246	$14,697	$30,376	$45,074	$4,245,224
247	$14,593	$30,481	$45,074	$4,214,744
248	$14,488	$30,586	$45,074	$4,184,158
249	$14,383	$30,691	$45,074	$4,153,467
250	$14,278	$30,796	$45,074	$4,122,671
251	$14,172	$30,902	$45,074	$4,091,769
252	$14,065	$31,008	$45,074	$4,060,761

第21年供款共

$540,885

第21年利息

$175,717

第21年共還本金

$365,168

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$13,959	$31,115	$45,074	$4,029,646
254	$13,852	$31,222	$45,074	$3,998,424
255	$13,745	$31,329	$45,074	$3,967,095
256	$13,637	$31,437	$45,074	$3,935,658
257	$13,529	$31,545	$45,074	$3,904,113
258	$13,420	$31,653	$45,074	$3,872,459
259	$13,312	$31,762	$45,074	$3,840,697
260	$13,202	$31,871	$45,074	$3,808,826
261	$13,093	$31,981	$45,074	$3,776,845
262	$12,983	$32,091	$45,074	$3,744,754
263	$12,873	$32,201	$45,074	$3,712,553
264	$12,762	$32,312	$45,074	$3,680,241

第22年供款共

$540,885

第22年利息

$160,366

第22年共還本金

$380,520

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$12,651	$32,423	$45,074	$3,647,818
266	$12,539	$32,534	$45,074	$3,615,283
267	$12,428	$32,646	$45,074	$3,582,637
268	$12,315	$32,758	$45,074	$3,549,879
269	$12,203	$32,871	$45,074	$3,517,008
270	$12,090	$32,984	$45,074	$3,484,024
271	$11,976	$33,097	$45,074	$3,450,926
272	$11,863	$33,211	$45,074	$3,417,715
273	$11,748	$33,325	$45,074	$3,384,390
274	$11,634	$33,440	$45,074	$3,350,950
275	$11,519	$33,555	$45,074	$3,317,395
276	$11,404	$33,670	$45,074	$3,283,724

第23年供款共

$540,885

第23年利息

$144,369

第23年共還本金

$396,516

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$11,288	$33,786	$45,074	$3,249,938
278	$11,172	$33,902	$45,074	$3,216,036
279	$11,055	$34,019	$45,074	$3,182,018
280	$10,938	$34,136	$45,074	$3,147,882
281	$10,821	$34,253	$45,074	$3,113,629
282	$10,703	$34,371	$45,074	$3,079,258
283	$10,585	$34,489	$45,074	$3,044,770
284	$10,466	$34,607	$45,074	$3,010,162
285	$10,347	$34,726	$45,074	$2,975,436
286	$10,228	$34,846	$45,074	$2,940,590
287	$10,108	$34,966	$45,074	$2,905,625
288	$9,988	$35,086	$45,074	$2,870,539

第24年供款共

$540,885

第24年利息

$127,700

第24年共還本金

$413,185

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$9,867	$35,206	$45,074	$2,835,333
290	$9,746	$35,327	$45,074	$2,800,005
291	$9,625	$35,449	$45,074	$2,764,557
292	$9,503	$35,571	$45,074	$2,728,986
293	$9,381	$35,693	$45,074	$2,693,293
294	$9,258	$35,816	$45,074	$2,657,477
295	$9,135	$35,939	$45,074	$2,621,539
296	$9,012	$36,062	$45,074	$2,585,477
297	$8,888	$36,186	$45,074	$2,549,290
298	$8,763	$36,311	$45,074	$2,512,980
299	$8,638	$36,435	$45,074	$2,476,544
300	$8,513	$36,561	$45,074	$2,439,984

第25年供款共

$540,885

第25年利息

$110,330

第25年共還本金

$430,555

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$8,387	$36,686	$45,074	$2,403,297
302	$8,261	$36,812	$45,074	$2,366,485
303	$8,135	$36,939	$45,074	$2,329,546
304	$8,008	$37,066	$45,074	$2,292,480
305	$7,880	$37,193	$45,074	$2,255,287
306	$7,753	$37,321	$45,074	$2,217,965
307	$7,624	$37,450	$45,074	$2,180,516
308	$7,496	$37,578	$45,074	$2,142,938
309	$7,366	$37,707	$45,074	$2,105,230
310	$7,237	$37,837	$45,074	$2,067,393
311	$7,107	$37,967	$45,074	$2,029,426
312	$6,976	$38,098	$45,074	$1,991,328

第26年供款共

$540,885

第26年利息

$92,230

第26年共還本金

$448,655

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$6,845	$38,229	$45,074	$1,953,100
314	$6,714	$38,360	$45,074	$1,914,740
315	$6,582	$38,492	$45,074	$1,876,248
316	$6,450	$38,624	$45,074	$1,837,624
317	$6,317	$38,757	$45,074	$1,798,867
318	$6,184	$38,890	$45,074	$1,759,977
319	$6,050	$39,024	$45,074	$1,720,953
320	$5,916	$39,158	$45,074	$1,681,795
321	$5,781	$39,293	$45,074	$1,642,502
322	$5,646	$39,428	$45,074	$1,603,074
323	$5,511	$39,563	$45,074	$1,563,511
324	$5,375	$39,699	$45,074	$1,523,812

第27年供款共

$540,885

第27年利息

$73,369

第27年共還本金

$467,516

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$5,238	$39,836	$45,074	$1,483,976
326	$5,101	$39,973	$45,074	$1,444,004
327	$4,964	$40,110	$45,074	$1,403,894
328	$4,826	$40,248	$45,074	$1,363,646
329	$4,688	$40,386	$45,074	$1,323,259
330	$4,549	$40,525	$45,074	$1,282,734
331	$4,409	$40,664	$45,074	$1,242,070
332	$4,270	$40,804	$45,074	$1,201,266
333	$4,129	$40,944	$45,074	$1,160,321
334	$3,989	$41,085	$45,074	$1,119,236
335	$3,847	$41,226	$45,074	$1,078,010
336	$3,706	$41,368	$45,074	$1,036,642

第28年供款共

$540,885

第28年利息

$53,715

第28年共還本金

$487,170

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$3,563	$41,510	$45,074	$995,131
338	$3,421	$41,653	$45,074	$953,478
339	$3,278	$41,796	$45,074	$911,682
340	$3,134	$41,940	$45,074	$869,742
341	$2,990	$42,084	$45,074	$827,658
342	$2,845	$42,229	$45,074	$785,430
343	$2,700	$42,374	$45,074	$743,056
344	$2,554	$42,520	$45,074	$700,536
345	$2,408	$42,666	$45,074	$657,870
346	$2,261	$42,812	$45,074	$615,058
347	$2,114	$42,960	$45,074	$572,099
348	$1,967	$43,107	$45,074	$528,991

第29年供款共

$540,885

第29年利息

$33,235

第29年共還本金

$507,650

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,818	$43,255	$45,074	$485,736
350	$1,670	$43,404	$45,074	$442,332
351	$1,521	$43,553	$45,074	$398,779
352	$1,371	$43,703	$45,074	$355,076
353	$1,221	$43,853	$45,074	$311,222
354	$1,070	$44,004	$45,074	$267,219
355	$919	$44,155	$45,074	$223,063
356	$767	$44,307	$45,074	$178,756
357	$614	$44,459	$45,074	$134,297
358	$462	$44,612	$45,074	$89,685
359	$308	$44,765	$45,074	$44,919
360	$154	$44,919	$45,074	$0

第30年供款共

$540,885

第30年利息

$11,894

第30年共還本金

$528,991

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$19,082,812

免責聲明

筍盤推介

按揭保險費
info