樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$109,436

借款月供 $530 , 共加借HK$109,436

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$20,824,243

每月供款
$49,190

首期

$2,510,000

總貸款額

$10,149,436

總利息

$7,558,682

印花稅

$470,625

其他

$135,500

置業成本總預算

HK$3,116,125

按月供比率計算

$98,378

置業成本總預算

HK$3,116,125

首期

$2,510,000
印花稅

$470,625
- AVD
  
  $470,625
律師費

$ 10,000
代理佣金

$125,500
按揭保險費

$109,436

最低每月入息要求

按月供比率計算

$98,378

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

馬鞍山迎海

thumb_up

海景3房加工人房業主有心靚則直廳

實

799 呎

@16,646

建

1,038 呎

@12,813

local_fire_department 至HIT hotel_class 樓王 verified 首置必買

售$1,330 萬

實

799 呎

@16,646

建

1,038 呎

@12,813

售$1,330 萬

local_fire_department 至HIT hotel_class 樓王 verified 首置必買

清水灣清水灣獨立下覆式

thumb_up

清水灣獨立下覆式

建

1,400 呎

@8,929

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

建

1,400 呎

@8,929

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

沙田玖瓏山天瓏閣第02座

thumb_up

玖瓏山**正南三房套連儲廁**罕有正南連綿山景**大戶享受**新九肚山**豪宅地段**

實

983 呎

@13,733

pets 愛竉必選 price_change 蝕讓盤

售$1,350 萬

實

983 呎

@13,733

售$1,350 萬

pets 愛竉必選 price_change 蝕讓盤

西貢翠景台

thumb_up

THREE INDEED PARKING SPACES

實

1,232 呎

@10,146

建

1,400 呎

@8,929

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

售$1,250 萬

實

1,232 呎

@10,146

建

1,400 呎

@8,929

售$1,250 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

西貢騰龍台

thumb_up

西貢騰龍台

建

1,200 呎

@10,667

local_offer 低水筍價

售$1,280 萬

建

1,200 呎

@10,667

售$1,280 萬

local_offer 低水筍價

清水灣 Clear Water Bay

thumb_up

Clear Water Bay

建

1,400 呎

@8,929

local_fire_department 至HIT

售$1,250 萬

建

1,400 呎

@8,929

售$1,250 萬

local_fire_department 至HIT

荃灣柏傲灣

thumb_up

半新樓3房誠意放售快約

實

766 呎

@16,971

local_fire_department 至HIT

售$1,300 萬

實

766 呎

@16,971

售$1,300 萬

local_fire_department 至HIT

沙田玖瓏山天瓏閣第02座

thumb_up

**特高樓底**寧靜內園自成一閣

實

1,013 呎

@12,636

local_offer 低水筍價

售$1,280 萬

實

1,013 呎

@12,636

售$1,280 萬

local_offer 低水筍價

VR實景

沙田翠湖花園 C座

thumb_up

沙田翠湖花園東南

實

1,102 呎

@11,797

建

1,355 呎

@9,594

real_estate_agent 罕有放盤

售$1,300 萬

實

1,102 呎

@11,797

建

1,355 呎

@9,594

售$1,300 萬

real_estate_agent 罕有放盤

西貢西貢

thumb_up

全新豪華裝修

建

1,400 呎

@8,500

local_offer 低水筍價

售$1,190 萬

建

1,400 呎

@8,500

售$1,190 萬

local_offer 低水筍價

沙田名城

thumb_up

名城**食正沙中線**大型指標屋苑**罕有裝修企理單位**一買即住**靚裝**實盤**開揚山景

實

741 呎

@16,869

建

981 呎

@12,742

local_fire_department 至HIT directions_run 日內即走

售$1,250 萬

實

741 呎

@16,869

建

981 呎

@12,742

售$1,250 萬

local_fire_department 至HIT directions_run 日內即走

沙田聚龍居 <<罕有連天台, 及車位>>

thumb_up

^高層露台連天台^ 筍價放賣 ^ 預約參觀^

實

910 呎

@14,835

建

1,150 呎

@11,739

local_fire_department 至HIT real_estate_agent 罕有放盤

售$1,350 萬

實

910 呎

@14,835

建

1,150 呎

@11,739

售$1,350 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

利率	15年	20年	25年	30年
1.000	$60,744	$46,677	$38,250	$32,645
1.500	$63,002	$48,976	$40,591	$35,028
2.000	$65,313	$51,344	$43,019	$37,514
2.500	$67,675	$53,782	$45,532	$40,103
3.000	$70,090	$56,289	$48,130	$42,790
3.500	$72,557	$58,863	$50,810	$45,576
4.000	$75,074	$61,504	$53,572	$48,455
4.125	$75,712	$62,174	$54,275	$49,189
4.500	$77,643	$64,210	$56,414	$51,426
5.000	$80,261	$66,982	$59,333	$54,484
5.500	$82,929	$69,817	$62,326	$57,627
6.000	$85,647	$72,714	$65,393	$60,851

每月供款$49,190

年期

30年

貸款金額

$10,149,436

總利息

$7,558,682

總貸款連利息

$17,708,118

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$34,889	$14,301	$49,189	$10,135,135
2	$34,840	$14,350	$49,189	$10,120,786
3	$34,790	$14,399	$49,189	$10,106,387
4	$34,741	$14,449	$49,189	$10,091,938
5	$34,691	$14,498	$49,189	$10,077,440
6	$34,641	$14,548	$49,189	$10,062,892
7	$34,591	$14,598	$49,189	$10,048,294
8	$34,541	$14,648	$49,189	$10,033,646
9	$34,491	$14,699	$49,189	$10,018,947
10	$34,440	$14,749	$49,189	$10,004,198
11	$34,389	$14,800	$49,189	$9,989,398
12	$34,339	$14,851	$49,189	$9,974,548

第1年供款共

$590,271

第1年利息

$415,382

第1年共還本金

$174,888

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$34,288	$14,902	$49,189	$9,959,646
14	$34,236	$14,953	$49,189	$9,944,693
15	$34,185	$15,004	$49,189	$9,929,689
16	$34,133	$15,056	$49,189	$9,914,633
17	$34,082	$15,108	$49,189	$9,899,525
18	$34,030	$15,160	$49,189	$9,884,366
19	$33,978	$15,212	$49,189	$9,869,154
20	$33,925	$15,264	$49,189	$9,853,890
21	$33,873	$15,316	$49,189	$9,838,573
22	$33,820	$15,369	$49,189	$9,823,204
23	$33,767	$15,422	$49,189	$9,807,782
24	$33,714	$15,475	$49,189	$9,792,307

第2年供款共

$590,271

第2年利息

$408,030

第2年共還本金

$182,240

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$33,661	$15,528	$49,189	$9,776,779
26	$33,608	$15,582	$49,189	$9,761,198
27	$33,554	$15,635	$49,189	$9,745,563
28	$33,500	$15,689	$49,189	$9,729,874
29	$33,446	$15,743	$49,189	$9,714,131
30	$33,392	$15,797	$49,189	$9,698,334
31	$33,338	$15,851	$49,189	$9,682,483
32	$33,284	$15,906	$49,189	$9,666,577
33	$33,229	$15,960	$49,189	$9,650,617
34	$33,174	$16,015	$49,189	$9,634,602
35	$33,119	$16,070	$49,189	$9,618,531
36	$33,064	$16,126	$49,189	$9,602,406

第3年供款共

$590,271

第3年利息

$400,369

第3年共還本金

$189,902

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$33,008	$16,181	$49,189	$9,586,225
38	$32,953	$16,237	$49,189	$9,569,988
39	$32,897	$16,292	$49,189	$9,553,696
40	$32,841	$16,348	$49,189	$9,537,348
41	$32,785	$16,405	$49,189	$9,520,943
42	$32,728	$16,461	$49,189	$9,504,482
43	$32,672	$16,518	$49,189	$9,487,965
44	$32,615	$16,574	$49,189	$9,471,390
45	$32,558	$16,631	$49,189	$9,454,759
46	$32,501	$16,688	$49,189	$9,438,070
47	$32,443	$16,746	$49,189	$9,421,325
48	$32,386	$16,803	$49,189	$9,404,521

第4年供款共

$590,271

第4年利息

$392,386

第4年共還本金

$197,885

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$32,328	$16,861	$49,189	$9,387,660
50	$32,270	$16,919	$49,189	$9,370,741
51	$32,212	$16,977	$49,189	$9,353,764
52	$32,154	$17,036	$49,189	$9,336,728
53	$32,095	$17,094	$49,189	$9,319,634
54	$32,036	$17,153	$49,189	$9,302,481
55	$31,977	$17,212	$49,189	$9,285,269
56	$31,918	$17,271	$49,189	$9,267,998
57	$31,859	$17,330	$49,189	$9,250,667
58	$31,799	$17,390	$49,189	$9,233,277
59	$31,739	$17,450	$49,189	$9,215,827
60	$31,679	$17,510	$49,189	$9,198,317

第5年供款共

$590,271

第5年利息

$384,067

第5年共還本金

$206,204

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$31,619	$17,570	$49,189	$9,180,747
62	$31,559	$17,630	$49,189	$9,163,117
63	$31,498	$17,691	$49,189	$9,145,426
64	$31,437	$17,752	$49,189	$9,127,674
65	$31,376	$17,813	$49,189	$9,109,861
66	$31,315	$17,874	$49,189	$9,091,987
67	$31,254	$17,936	$49,189	$9,074,052
68	$31,192	$17,997	$49,189	$9,056,055
69	$31,130	$18,059	$49,189	$9,037,996
70	$31,068	$18,121	$49,189	$9,019,875
71	$31,006	$18,183	$49,189	$9,001,691
72	$30,943	$18,246	$49,189	$8,983,445

第6年供款共

$590,271

第6年利息

$375,398

第6年共還本金

$214,872

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$30,881	$18,309	$49,189	$8,965,137
74	$30,818	$18,372	$49,189	$8,946,765
75	$30,755	$18,435	$49,189	$8,928,330
76	$30,691	$18,498	$49,189	$8,909,832
77	$30,628	$18,562	$49,189	$8,891,271
78	$30,564	$18,625	$49,189	$8,872,645
79	$30,500	$18,689	$49,189	$8,853,956
80	$30,435	$18,754	$49,189	$8,835,202
81	$30,371	$18,818	$49,189	$8,816,384
82	$30,306	$18,883	$49,189	$8,797,501
83	$30,241	$18,948	$49,189	$8,778,553
84	$30,176	$19,013	$49,189	$8,759,540

第7年供款共

$590,271

第7年利息

$366,365

第7年共還本金

$223,905

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$30,111	$19,078	$49,189	$8,740,462
86	$30,045	$19,144	$49,189	$8,721,318
87	$29,980	$19,210	$49,189	$8,702,108
88	$29,913	$19,276	$49,189	$8,682,833
89	$29,847	$19,342	$49,189	$8,663,491
90	$29,781	$19,408	$49,189	$8,644,082
91	$29,714	$19,475	$49,189	$8,624,607
92	$29,647	$19,542	$49,189	$8,605,065
93	$29,580	$19,609	$49,189	$8,585,455
94	$29,513	$19,677	$49,189	$8,565,779
95	$29,445	$19,744	$49,189	$8,546,034
96	$29,377	$19,812	$49,189	$8,526,222

第8年供款共

$590,271

第8年利息

$356,953

第8年共還本金

$233,318

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$29,309	$19,880	$49,189	$8,506,342
98	$29,241	$19,949	$49,189	$8,486,393
99	$29,172	$20,017	$49,189	$8,466,376
100	$29,103	$20,086	$49,189	$8,446,290
101	$29,034	$20,155	$49,189	$8,426,135
102	$28,965	$20,224	$49,189	$8,405,910
103	$28,895	$20,294	$49,189	$8,385,617
104	$28,826	$20,364	$49,189	$8,365,253
105	$28,756	$20,434	$49,189	$8,344,819
106	$28,685	$20,504	$49,189	$8,324,315
107	$28,615	$20,574	$49,189	$8,303,741
108	$28,544	$20,645	$49,189	$8,283,096

第9年供款共

$590,271

第9年利息

$347,144

第9年共還本金

$243,126

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$28,473	$20,716	$49,189	$8,262,380
110	$28,402	$20,787	$49,189	$8,241,592
111	$28,330	$20,859	$49,189	$8,220,734
112	$28,259	$20,930	$49,189	$8,199,803
113	$28,187	$21,002	$49,189	$8,178,801
114	$28,115	$21,075	$49,189	$8,157,726
115	$28,042	$21,147	$49,189	$8,136,579
116	$27,969	$21,220	$49,189	$8,115,360
117	$27,897	$21,293	$49,189	$8,094,067
118	$27,823	$21,366	$49,189	$8,072,701
119	$27,750	$21,439	$49,189	$8,051,262
120	$27,676	$21,513	$49,189	$8,029,749

第10年供款共

$590,271

第10年利息

$336,923

第10年共還本金

$253,347

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$27,602	$21,587	$49,189	$8,008,162
122	$27,528	$21,661	$49,189	$7,986,501
123	$27,454	$21,736	$49,189	$7,964,765
124	$27,379	$21,810	$49,189	$7,942,955
125	$27,304	$21,885	$49,189	$7,921,069
126	$27,229	$21,961	$49,189	$7,899,109
127	$27,153	$22,036	$49,189	$7,877,073
128	$27,077	$22,112	$49,189	$7,854,961
129	$27,001	$22,188	$49,189	$7,832,773
130	$26,925	$22,264	$49,189	$7,810,509
131	$26,849	$22,341	$49,189	$7,788,169
132	$26,772	$22,417	$49,189	$7,765,751

第11年供款共

$590,271

第11年利息

$326,273

第11年共還本金

$263,998

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$26,695	$22,494	$49,189	$7,743,257
134	$26,617	$22,572	$49,189	$7,720,685
135	$26,540	$22,649	$49,189	$7,698,036
136	$26,462	$22,727	$49,189	$7,675,308
137	$26,384	$22,805	$49,189	$7,652,503
138	$26,305	$22,884	$49,189	$7,629,619
139	$26,227	$22,962	$49,189	$7,606,657
140	$26,148	$23,041	$49,189	$7,583,616
141	$26,069	$23,121	$49,189	$7,560,495
142	$25,989	$23,200	$49,189	$7,537,295
143	$25,909	$23,280	$49,189	$7,514,015
144	$25,829	$23,360	$49,189	$7,490,656

第12年供款共

$590,271

第12年利息

$315,175

第12年共還本金

$275,096

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$25,749	$23,440	$49,189	$7,467,215
146	$25,669	$23,521	$49,189	$7,443,695
147	$25,588	$23,602	$49,189	$7,420,093
148	$25,507	$23,683	$49,189	$7,396,411
149	$25,425	$23,764	$49,189	$7,372,647
150	$25,343	$23,846	$49,189	$7,348,801
151	$25,262	$23,928	$49,189	$7,324,873
152	$25,179	$24,010	$49,189	$7,300,863
153	$25,097	$24,092	$49,189	$7,276,771
154	$25,014	$24,175	$49,189	$7,252,595
155	$24,931	$24,258	$49,189	$7,228,337
156	$24,847	$24,342	$49,189	$7,203,995

第13年供款共

$590,271

第13年利息

$303,610

第13年共還本金

$286,660

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$24,764	$24,425	$49,189	$7,179,570
158	$24,680	$24,509	$49,189	$7,155,060
159	$24,596	$24,594	$49,189	$7,130,466
160	$24,511	$24,678	$49,189	$7,105,788
161	$24,426	$24,763	$49,189	$7,081,025
162	$24,341	$24,848	$49,189	$7,056,177
163	$24,256	$24,934	$49,189	$7,031,243
164	$24,170	$25,019	$49,189	$7,006,224
165	$24,084	$25,105	$49,189	$6,981,119
166	$23,998	$25,192	$49,189	$6,955,927
167	$23,911	$25,278	$49,189	$6,930,649
168	$23,824	$25,365	$49,189	$6,905,284

第14年供款共

$590,271

第14年利息

$291,559

第14年共還本金

$298,711

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$23,737	$25,452	$49,189	$6,879,832
170	$23,649	$25,540	$49,189	$6,854,292
171	$23,562	$25,628	$49,189	$6,828,664
172	$23,474	$25,716	$49,189	$6,802,948
173	$23,385	$25,804	$49,189	$6,777,144
174	$23,296	$25,893	$49,189	$6,751,252
175	$23,207	$25,982	$49,189	$6,725,270
176	$23,118	$26,071	$49,189	$6,699,199
177	$23,028	$26,161	$49,189	$6,673,038
178	$22,939	$26,251	$49,189	$6,646,787
179	$22,848	$26,341	$49,189	$6,620,446
180	$22,758	$26,431	$49,189	$6,594,015

第15年供款共

$590,271

第15年利息

$279,002

第15年共還本金

$311,269

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$22,667	$26,522	$49,189	$6,567,493
182	$22,576	$26,613	$49,189	$6,540,879
183	$22,484	$26,705	$49,189	$6,514,174
184	$22,392	$26,797	$49,189	$6,487,378
185	$22,300	$26,889	$49,189	$6,460,489
186	$22,208	$26,981	$49,189	$6,433,507
187	$22,115	$27,074	$49,189	$6,406,433
188	$22,022	$27,167	$49,189	$6,379,266
189	$21,929	$27,260	$49,189	$6,352,006
190	$21,835	$27,354	$49,189	$6,324,652
191	$21,741	$27,448	$49,189	$6,297,203
192	$21,647	$27,543	$49,189	$6,269,661

第16年供款共

$590,271

第16年利息

$265,916

第16年共還本金

$324,354

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$21,552	$27,637	$49,189	$6,242,024
194	$21,457	$27,732	$49,189	$6,214,291
195	$21,362	$27,828	$49,189	$6,186,464
196	$21,266	$27,923	$49,189	$6,158,541
197	$21,170	$28,019	$49,189	$6,130,521
198	$21,074	$28,116	$49,189	$6,102,406
199	$20,977	$28,212	$49,189	$6,074,194
200	$20,880	$28,309	$49,189	$6,045,884
201	$20,783	$28,406	$49,189	$6,017,478
202	$20,685	$28,504	$49,189	$5,988,974
203	$20,587	$28,602	$49,189	$5,960,372
204	$20,489	$28,700	$49,189	$5,931,671

第17年供款共

$590,271

第17年利息

$252,281

第17年共還本金

$337,990

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$20,390	$28,799	$49,189	$5,902,872
206	$20,291	$28,898	$49,189	$5,873,974
207	$20,192	$28,997	$49,189	$5,844,977
208	$20,092	$29,097	$49,189	$5,815,879
209	$19,992	$29,197	$49,189	$5,786,682
210	$19,892	$29,297	$49,189	$5,757,385
211	$19,791	$29,398	$49,189	$5,727,987
212	$19,690	$29,499	$49,189	$5,698,487
213	$19,589	$29,601	$49,189	$5,668,887
214	$19,487	$29,702	$49,189	$5,639,184
215	$19,385	$29,805	$49,189	$5,609,380
216	$19,282	$29,907	$49,189	$5,579,473

第18年供款共

$590,271

第18年利息

$238,072

第18年共還本金

$352,198

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$19,179	$30,010	$49,189	$5,549,463
218	$19,076	$30,113	$49,189	$5,519,350
219	$18,973	$30,216	$49,189	$5,489,134
220	$18,869	$30,320	$49,189	$5,458,813
221	$18,765	$30,425	$49,189	$5,428,389
222	$18,660	$30,529	$49,189	$5,397,860
223	$18,555	$30,634	$49,189	$5,367,226
224	$18,450	$30,739	$49,189	$5,336,486
225	$18,344	$30,845	$49,189	$5,305,641
226	$18,238	$30,951	$49,189	$5,274,690
227	$18,132	$31,057	$49,189	$5,243,633
228	$18,025	$31,164	$49,189	$5,212,468

第19年供款共

$590,271

第19年利息

$223,266

第19年共還本金

$367,004

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$17,918	$31,271	$49,189	$5,181,197
230	$17,810	$31,379	$49,189	$5,149,818
231	$17,703	$31,487	$49,189	$5,118,331
232	$17,594	$31,595	$49,189	$5,086,737
233	$17,486	$31,704	$49,189	$5,055,033
234	$17,377	$31,813	$49,189	$5,023,220
235	$17,267	$31,922	$49,189	$4,991,299
236	$17,158	$32,032	$49,189	$4,959,267
237	$17,047	$32,142	$49,189	$4,927,125
238	$16,937	$32,252	$49,189	$4,894,873
239	$16,826	$32,363	$49,189	$4,862,510
240	$16,715	$32,474	$49,189	$4,830,036

第20年供款共

$590,271

第20年利息

$207,838

第20年共還本金

$382,433

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$16,603	$32,586	$49,189	$4,797,450
242	$16,491	$32,698	$49,189	$4,764,752
243	$16,379	$32,810	$49,189	$4,731,941
244	$16,266	$32,923	$49,189	$4,699,018
245	$16,153	$33,036	$49,189	$4,665,982
246	$16,039	$33,150	$49,189	$4,632,832
247	$15,925	$33,264	$49,189	$4,599,568
248	$15,811	$33,378	$49,189	$4,566,190
249	$15,696	$33,493	$49,189	$4,532,697
250	$15,581	$33,608	$49,189	$4,499,089
251	$15,466	$33,724	$49,189	$4,465,365
252	$15,350	$33,840	$49,189	$4,431,526

第21年供款共

$590,271

第21年利息

$191,761

第21年共還本金

$398,510

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$15,233	$33,956	$49,189	$4,397,570
254	$15,117	$34,073	$49,189	$4,363,497
255	$15,000	$34,190	$49,189	$4,329,308
256	$14,882	$34,307	$49,189	$4,295,000
257	$14,764	$34,425	$49,189	$4,260,575
258	$14,646	$34,543	$49,189	$4,226,032
259	$14,527	$34,662	$49,189	$4,191,369
260	$14,408	$34,781	$49,189	$4,156,588
261	$14,288	$34,901	$49,189	$4,121,687
262	$14,168	$35,021	$49,189	$4,086,666
263	$14,048	$35,141	$49,189	$4,051,525
264	$13,927	$35,262	$49,189	$4,016,263

第22年供款共

$590,271

第22年利息

$175,008

第22年共還本金

$415,263

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$13,806	$35,383	$49,189	$3,980,879
266	$13,684	$35,505	$49,189	$3,945,375
267	$13,562	$35,627	$49,189	$3,909,748
268	$13,440	$35,749	$49,189	$3,873,998
269	$13,317	$35,872	$49,189	$3,838,126
270	$13,194	$35,996	$49,189	$3,802,130
271	$13,070	$36,119	$49,189	$3,766,011
272	$12,946	$36,244	$49,189	$3,729,767
273	$12,821	$36,368	$49,189	$3,693,399
274	$12,696	$36,493	$49,189	$3,656,906
275	$12,571	$36,619	$49,189	$3,620,287
276	$12,445	$36,744	$49,189	$3,583,543

第23年供款共

$590,271

第23年利息

$157,551

第23年共還本金

$432,720

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$12,318	$36,871	$49,189	$3,546,672
278	$12,192	$36,998	$49,189	$3,509,674
279	$12,065	$37,125	$49,189	$3,472,550
280	$11,937	$37,252	$49,189	$3,435,297
281	$11,809	$37,380	$49,189	$3,397,917
282	$11,680	$37,509	$49,189	$3,360,408
283	$11,551	$37,638	$49,189	$3,322,770
284	$11,422	$37,767	$49,189	$3,285,003
285	$11,292	$37,897	$49,189	$3,247,106
286	$11,162	$38,027	$49,189	$3,209,079
287	$11,031	$38,158	$49,189	$3,170,921
288	$10,900	$38,289	$49,189	$3,132,632

第24年供款共

$590,271

第24年利息

$139,359

第24年共還本金

$450,911

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$10,768	$38,421	$49,189	$3,094,211
290	$10,636	$38,553	$49,189	$3,055,658
291	$10,504	$38,685	$49,189	$3,016,973
292	$10,371	$38,818	$49,189	$2,978,154
293	$10,237	$38,952	$49,189	$2,939,202
294	$10,104	$39,086	$49,189	$2,900,117
295	$9,969	$39,220	$49,189	$2,860,897
296	$9,834	$39,355	$49,189	$2,821,542
297	$9,699	$39,490	$49,189	$2,782,052
298	$9,563	$39,626	$49,189	$2,742,426
299	$9,427	$39,762	$49,189	$2,702,664
300	$9,290	$39,899	$49,189	$2,662,765

第25年供款共

$590,271

第25年利息

$120,404

第25年共還本金

$469,867

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$9,153	$40,036	$49,189	$2,622,729
302	$9,016	$40,174	$49,189	$2,582,555
303	$8,878	$40,312	$49,189	$2,542,244
304	$8,739	$40,450	$49,189	$2,501,793
305	$8,600	$40,589	$49,189	$2,461,204
306	$8,460	$40,729	$49,189	$2,420,475
307	$8,320	$40,869	$49,189	$2,379,606
308	$8,180	$41,009	$49,189	$2,338,597
309	$8,039	$41,150	$49,189	$2,297,447
310	$7,897	$41,292	$49,189	$2,256,155
311	$7,756	$41,434	$49,189	$2,214,721
312	$7,613	$41,576	$49,189	$2,173,145

第26年供款共

$590,271

第26年利息

$100,651

第26年共還本金

$489,620

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$7,470	$41,719	$49,189	$2,131,426
314	$7,327	$41,862	$49,189	$2,089,564
315	$7,183	$42,006	$49,189	$2,047,557
316	$7,038	$42,151	$49,189	$2,005,407
317	$6,894	$42,296	$49,189	$1,963,111
318	$6,748	$42,441	$49,189	$1,920,670
319	$6,602	$42,587	$49,189	$1,878,083
320	$6,456	$42,733	$49,189	$1,835,350
321	$6,309	$42,880	$49,189	$1,792,470
322	$6,162	$43,028	$49,189	$1,749,442
323	$6,014	$43,176	$49,189	$1,706,267
324	$5,865	$43,324	$49,189	$1,662,943

第27年供款共

$590,271

第27年利息

$80,068

第27年共還本金

$510,203

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$5,716	$43,473	$49,189	$1,619,470
326	$5,567	$43,622	$49,189	$1,575,847
327	$5,417	$43,772	$49,189	$1,532,075
328	$5,267	$43,923	$49,189	$1,488,152
329	$5,116	$44,074	$49,189	$1,444,079
330	$4,964	$44,225	$49,189	$1,399,854
331	$4,812	$44,377	$49,189	$1,355,476
332	$4,659	$44,530	$49,189	$1,310,947
333	$4,506	$44,683	$49,189	$1,266,264
334	$4,353	$44,836	$49,189	$1,221,427
335	$4,199	$44,991	$49,189	$1,176,437
336	$4,044	$45,145	$49,189	$1,131,292

第28年供款共

$590,271

第28年利息

$58,620

第28年共還本金

$531,651

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$3,889	$45,300	$49,189	$1,085,991
338	$3,733	$45,456	$49,189	$1,040,535
339	$3,577	$45,612	$49,189	$994,923
340	$3,420	$45,769	$49,189	$949,154
341	$3,263	$45,926	$49,189	$903,227
342	$3,105	$46,084	$49,189	$857,143
343	$2,946	$46,243	$49,189	$810,900
344	$2,787	$46,402	$49,189	$764,498
345	$2,628	$46,561	$49,189	$717,937
346	$2,468	$46,721	$49,189	$671,216
347	$2,307	$46,882	$49,189	$624,334
348	$2,146	$47,043	$49,189	$577,291

第29年供款共

$590,271

第29年利息

$36,270

第29年共還本金

$554,001

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,984	$47,205	$49,189	$530,086
350	$1,822	$47,367	$49,189	$482,719
351	$1,659	$47,530	$49,189	$435,189
352	$1,496	$47,693	$49,189	$387,496
353	$1,332	$47,857	$49,189	$339,638
354	$1,168	$48,022	$49,189	$291,617
355	$1,002	$48,187	$49,189	$243,430
356	$837	$48,352	$49,189	$195,078
357	$671	$48,519	$49,189	$146,559
358	$504	$48,685	$49,189	$97,873
359	$336	$48,853	$49,189	$49,021
360	$169	$49,021	$49,189	$0

第30年供款共

$590,271

第30年利息

$12,980

第30年共還本金

$577,291

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$20,824,243

免責聲明

筍盤推介

按揭保險費
info