樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$112,314

借款月供 $544 , 共加借HK$112,314

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$21,371,549

每月供款
$50,483

首期

$2,576,000

總貸款額

$10,416,314

總利息

$7,757,436

印花稅

$483,000

其他

$138,800

置業成本總預算

HK$3,197,800

按月供比率計算

$100,965

置業成本總預算

HK$3,197,800

首期

$2,576,000
印花稅

$483,000
- AVD
  
  $483,000
律師費

$ 10,000
代理佣金

$128,800
按揭保險費

$112,314

最低每月入息要求

按月供比率計算

$100,965

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

馬鞍山天宇海高層開揚海景,套4房2廳,大露台,雅致裝修

thumb_up

天宇海**高層開揚海景,套4房2廳,大露台,雅致裝修**

實

956 呎

@13,075

建

1,255 呎

@9,960

local_fire_department 至HIT pets 愛竉必選

售$1,250 萬

實

956 呎

@13,075

建

1,255 呎

@9,960

售$1,250 萬

local_fire_department 至HIT pets 愛竉必選

沙田名城第03期盛世第03座北翼

thumb_up

名城第03期盛世第03座北翼

實

757 呎

@17,860

建

1,000 呎

@13,520

local_fire_department 至HIT hotel_class 樓王

售$1,352 萬

實

757 呎

@17,860

建

1,000 呎

@13,520

售$1,352 萬

local_fire_department 至HIT hotel_class 樓王

沙田玖瓏山

thumb_up

玖瓏山園景大草皮▶3房1套3.15米樓底▶91校網

實

990 呎

@13,131

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇

售$1,300 萬

實

990 呎

@13,131

售$1,300 萬

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇

西貢傲瀧特色戶連花園可售可租

thumb_up

傲瀧特色戶連花園可售可租

實

674 呎

@20,475

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

售$1,380 萬

實

674 呎

@20,475

售$1,380 萬

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

馬鞍山星漣海

thumb_up

換樓之選

實

765 呎

@15,556

local_fire_department 至HIT

售$1,190 萬

實

765 呎

@15,556

售$1,190 萬

local_fire_department 至HIT

沙田名城第01期第02座南翼

thumb_up

毗連大圍站[極高層-東南]3房(1套房)加工人房/士多房.

實

737 呎

@18,318

建

980 呎

@13,776

local_fire_department 至HIT

售$1,350 萬

實

737 呎

@18,318

建

980 呎

@13,776

售$1,350 萬

local_fire_department 至HIT

西貢斬竹灣

thumb_up

西式品味裝修

建

1,400 呎

@9,857

local_fire_department 至HIT

售$1,380 萬

建

1,400 呎

@9,857

售$1,380 萬

local_fire_department 至HIT

VR實景

沙田晉名峰 C座

thumb_up

[ 聚富名宅 🏡 ] 極開揚 [ 方正實用 ] 3 房 ( 1 套房 ) 連 [ 獨立車位 🚘 ].

實

790 呎

@15,823

建

1,008 呎

@12,401

local_fire_department 至HIT directions_run 日內即走 vpn_key 有匙即睇 pets 愛竉必選

售$1,250 萬

實

790 呎

@15,823

建

1,008 呎

@12,401

售$1,250 萬

local_fire_department 至HIT directions_run 日內即走 vpn_key 有匙即睇 pets 愛竉必選

馬鞍山雅典居

thumb_up

雅典居 ***高層全海,靚裝修連傢俱.連車位***

實

874 呎

@14,737

建

1,068 呎

@12,060

local_fire_department 至HIT real_estate_agent 罕有放盤

售$1,288 萬

實

874 呎

@14,737

建

1,068 呎

@12,060

售$1,288 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

大埔帝琴灣凱弦居第10座

thumb_up

帝琴灣凱弦居 3房+工入房全新有裝即買即住

實

1,031 呎

@12,997

建

1,180 呎

@11,356

local_fire_department 至HIT

售$1,340 萬

實

1,031 呎

@12,997

建

1,180 呎

@11,356

售$1,340 萬

local_fire_department 至HIT

馬鞍山迎海第01期第05座

thumb_up

馬鐵沿線, 日落景緻三房

實

797 呎

@15,056

建

1,035 呎

@11,594

local_fire_department 至HIT

售$1,200 萬

實

797 呎

@15,056

建

1,035 呎

@11,594

售$1,200 萬

local_fire_department 至HIT

大埔帝琴灣凱弦居

thumb_up

奇豐精選人傑地靈間格實用送車位實盤可約睇

實

1,123 呎

@12,289

建

1,286 呎

@10,731

local_fire_department 至HIT directions_run 日內即走

售$1,380 萬

實

1,123 呎

@12,289

建

1,286 呎

@10,731

售$1,380 萬

local_fire_department 至HIT directions_run 日內即走

利率	15年	20年	25年	30年
1.000	$62,341	$47,904	$39,256	$33,503
1.500	$64,659	$50,263	$41,659	$35,949
2.000	$67,030	$52,694	$44,150	$38,501
2.500	$69,455	$55,196	$46,729	$41,157
3.000	$71,933	$57,769	$49,395	$43,916
3.500	$74,464	$60,410	$52,147	$46,774
4.000	$77,048	$63,121	$54,981	$49,729
4.125	$77,702	$63,809	$55,703	$50,483
4.500	$79,684	$65,899	$57,897	$52,778
5.000	$82,372	$68,743	$60,893	$55,917
5.500	$85,110	$71,652	$63,965	$59,143
6.000	$87,899	$74,626	$67,112	$62,451

每月供款$50,483

年期

30年

貸款金額

$10,416,313.6

總利息

$7,757,436

總貸款連利息

$18,173,749.6

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$35,806	$14,677	$50,483	$10,401,637
2	$35,756	$14,727	$50,483	$10,386,910
3	$35,705	$14,778	$50,483	$10,372,132
4	$35,654	$14,828	$50,483	$10,357,304
5	$35,603	$14,879	$50,483	$10,342,425
6	$35,552	$14,931	$50,483	$10,327,494
7	$35,501	$14,982	$50,483	$10,312,512
8	$35,449	$15,033	$50,483	$10,297,479
9	$35,398	$15,085	$50,483	$10,282,394
10	$35,346	$15,137	$50,483	$10,267,257
11	$35,294	$15,189	$50,483	$10,252,068
12	$35,241	$15,241	$50,483	$10,236,827

第1年供款共

$605,792

第1年利息

$426,305

第1年共還本金

$179,487

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$35,189	$15,294	$50,483	$10,221,533
14	$35,137	$15,346	$50,483	$10,206,187
15	$35,084	$15,399	$50,483	$10,190,788
16	$35,031	$15,452	$50,483	$10,175,336
17	$34,978	$15,505	$50,483	$10,159,831
18	$34,924	$15,558	$50,483	$10,144,273
19	$34,871	$15,612	$50,483	$10,128,662
20	$34,817	$15,665	$50,483	$10,112,996
21	$34,763	$15,719	$50,483	$10,097,277
22	$34,709	$15,773	$50,483	$10,081,504
23	$34,655	$15,827	$50,483	$10,065,676
24	$34,601	$15,882	$50,483	$10,049,794

第2年供款共

$605,792

第2年利息

$418,759

第2年共還本金

$187,032

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$34,546	$15,936	$50,483	$10,033,858
26	$34,491	$15,991	$50,483	$10,017,867
27	$34,436	$16,046	$50,483	$10,001,820
28	$34,381	$16,101	$50,483	$9,985,719
29	$34,326	$16,157	$50,483	$9,969,562
30	$34,270	$16,212	$50,483	$9,953,350
31	$34,215	$16,268	$50,483	$9,937,082
32	$34,159	$16,324	$50,483	$9,920,758
33	$34,103	$16,380	$50,483	$9,904,378
34	$34,046	$16,436	$50,483	$9,887,942
35	$33,990	$16,493	$50,483	$9,871,449
36	$33,933	$16,550	$50,483	$9,854,899

第3年供款共

$605,792

第3年利息

$410,897

第3年共還本金

$194,895

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$33,876	$16,606	$50,483	$9,838,293
38	$33,819	$16,664	$50,483	$9,821,630
39	$33,762	$16,721	$50,483	$9,804,909
40	$33,704	$16,778	$50,483	$9,788,130
41	$33,647	$16,836	$50,483	$9,771,295
42	$33,589	$16,894	$50,483	$9,754,401
43	$33,531	$16,952	$50,483	$9,737,449
44	$33,472	$17,010	$50,483	$9,720,439
45	$33,414	$17,069	$50,483	$9,703,370
46	$33,355	$17,127	$50,483	$9,686,243
47	$33,296	$17,186	$50,483	$9,669,057
48	$33,237	$17,245	$50,483	$9,651,811

第4年供款共

$605,792

第4年利息

$402,704

第4年共還本金

$203,088

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$33,178	$17,305	$50,483	$9,634,507
50	$33,119	$17,364	$50,483	$9,617,143
51	$33,059	$17,424	$50,483	$9,599,719
52	$32,999	$17,484	$50,483	$9,582,235
53	$32,939	$17,544	$50,483	$9,564,692
54	$32,879	$17,604	$50,483	$9,547,088
55	$32,818	$17,665	$50,483	$9,529,423
56	$32,757	$17,725	$50,483	$9,511,698
57	$32,696	$17,786	$50,483	$9,493,912
58	$32,635	$17,847	$50,483	$9,476,064
59	$32,574	$17,909	$50,483	$9,458,156
60	$32,512	$17,970	$50,483	$9,440,186

第5年供款共

$605,792

第5年利息

$394,166

第5年共還本金

$211,626

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$32,451	$18,032	$50,483	$9,422,154
62	$32,389	$18,094	$50,483	$9,404,060
63	$32,326	$18,156	$50,483	$9,385,903
64	$32,264	$18,219	$50,483	$9,367,685
65	$32,201	$18,281	$50,483	$9,349,404
66	$32,139	$18,344	$50,483	$9,331,060
67	$32,076	$18,407	$50,483	$9,312,652
68	$32,012	$18,470	$50,483	$9,294,182
69	$31,949	$18,534	$50,483	$9,275,648
70	$31,885	$18,598	$50,483	$9,257,051
71	$31,821	$18,662	$50,483	$9,238,389
72	$31,757	$18,726	$50,483	$9,219,663

第6年供款共

$605,792

第6年利息

$385,269

第6年共還本金

$220,522

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$31,693	$18,790	$50,483	$9,200,873
74	$31,628	$18,855	$50,483	$9,182,019
75	$31,563	$18,919	$50,483	$9,163,099
76	$31,498	$18,984	$50,483	$9,144,115
77	$31,433	$19,050	$50,483	$9,125,065
78	$31,367	$19,115	$50,483	$9,105,950
79	$31,302	$19,181	$50,483	$9,086,769
80	$31,236	$19,247	$50,483	$9,067,522
81	$31,170	$19,313	$50,483	$9,048,209
82	$31,103	$19,379	$50,483	$9,028,830
83	$31,037	$19,446	$50,483	$9,009,384
84	$30,970	$19,513	$50,483	$8,989,871

第7年供款共

$605,792

第7年利息

$375,999

第7年共還本金

$229,793

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$30,903	$19,580	$50,483	$8,970,291
86	$30,835	$19,647	$50,483	$8,950,643
87	$30,768	$19,715	$50,483	$8,930,929
88	$30,700	$19,783	$50,483	$8,911,146
89	$30,632	$19,851	$50,483	$8,891,295
90	$30,564	$19,919	$50,483	$8,871,377
91	$30,495	$19,987	$50,483	$8,851,389
92	$30,427	$20,056	$50,483	$8,831,333
93	$30,358	$20,125	$50,483	$8,811,208
94	$30,289	$20,194	$50,483	$8,791,014
95	$30,219	$20,264	$50,483	$8,770,751
96	$30,149	$20,333	$50,483	$8,750,418

第8年供款共

$605,792

第8年利息

$366,339

第8年共還本金

$239,453

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$30,080	$20,403	$50,483	$8,730,015
98	$30,009	$20,473	$50,483	$8,709,541
99	$29,939	$20,544	$50,483	$8,688,998
100	$29,868	$20,614	$50,483	$8,668,384
101	$29,798	$20,685	$50,483	$8,647,699
102	$29,726	$20,756	$50,483	$8,626,942
103	$29,655	$20,828	$50,483	$8,606,115
104	$29,584	$20,899	$50,483	$8,585,216
105	$29,512	$20,971	$50,483	$8,564,245
106	$29,440	$21,043	$50,483	$8,543,202
107	$29,367	$21,115	$50,483	$8,522,086
108	$29,295	$21,188	$50,483	$8,500,898

第9年供款共

$605,792

第9年利息

$356,272

第9年共還本金

$249,519

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$29,222	$21,261	$50,483	$8,479,638
110	$29,149	$21,334	$50,483	$8,458,304
111	$29,075	$21,407	$50,483	$8,436,896
112	$29,002	$21,481	$50,483	$8,415,416
113	$28,928	$21,555	$50,483	$8,393,861
114	$28,854	$21,629	$50,483	$8,372,232
115	$28,780	$21,703	$50,483	$8,350,529
116	$28,705	$21,778	$50,483	$8,328,752
117	$28,630	$21,853	$50,483	$8,306,899
118	$28,555	$21,928	$50,483	$8,284,971
119	$28,480	$22,003	$50,483	$8,262,968
120	$28,404	$22,079	$50,483	$8,240,890

第10年供款共

$605,792

第10年利息

$345,783

第10年共還本金

$260,009

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$28,328	$22,155	$50,483	$8,218,735
122	$28,252	$22,231	$50,483	$8,196,504
123	$28,175	$22,307	$50,483	$8,174,197
124	$28,099	$22,384	$50,483	$8,151,813
125	$28,022	$22,461	$50,483	$8,129,352
126	$27,945	$22,538	$50,483	$8,106,814
127	$27,867	$22,615	$50,483	$8,084,199
128	$27,789	$22,693	$50,483	$8,061,506
129	$27,711	$22,771	$50,483	$8,038,735
130	$27,633	$22,849	$50,483	$8,015,885
131	$27,555	$22,928	$50,483	$7,992,957
132	$27,476	$23,007	$50,483	$7,969,950

第11年供款共

$605,792

第11年利息

$334,852

第11年共還本金

$270,939

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$27,397	$23,086	$50,483	$7,946,864
134	$27,317	$23,165	$50,483	$7,923,699
135	$27,238	$23,245	$50,483	$7,900,454
136	$27,158	$23,325	$50,483	$7,877,129
137	$27,078	$23,405	$50,483	$7,853,724
138	$26,997	$23,485	$50,483	$7,830,239
139	$26,916	$23,566	$50,483	$7,806,673
140	$26,835	$23,647	$50,483	$7,783,025
141	$26,754	$23,728	$50,483	$7,759,297
142	$26,673	$23,810	$50,483	$7,735,487
143	$26,591	$23,892	$50,483	$7,711,595
144	$26,509	$23,974	$50,483	$7,687,621

第12年供款共

$605,792

第12年利息

$323,462

第12年共還本金

$282,329

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$26,426	$24,056	$50,483	$7,663,565
146	$26,344	$24,139	$50,483	$7,639,425
147	$26,261	$24,222	$50,483	$7,615,203
148	$26,177	$24,305	$50,483	$7,590,898
149	$26,094	$24,389	$50,483	$7,566,509
150	$26,010	$24,473	$50,483	$7,542,036
151	$25,926	$24,557	$50,483	$7,517,479
152	$25,841	$24,641	$50,483	$7,492,838
153	$25,757	$24,726	$50,483	$7,468,112
154	$25,672	$24,811	$50,483	$7,443,301
155	$25,586	$24,896	$50,483	$7,418,405
156	$25,501	$24,982	$50,483	$7,393,423

第13年供款共

$605,792

第13年利息

$311,594

第13年共還本金

$294,198

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$25,415	$25,068	$50,483	$7,368,355
158	$25,329	$25,154	$50,483	$7,343,201
159	$25,242	$25,240	$50,483	$7,317,961
160	$25,155	$25,327	$50,483	$7,292,634
161	$25,068	$25,414	$50,483	$7,267,219
162	$24,981	$25,502	$50,483	$7,241,718
163	$24,893	$25,589	$50,483	$7,216,129
164	$24,805	$25,677	$50,483	$7,190,451
165	$24,717	$25,765	$50,483	$7,164,686
166	$24,629	$25,854	$50,483	$7,138,832
167	$24,540	$25,943	$50,483	$7,112,889
168	$24,451	$26,032	$50,483	$7,086,857

第14年供款共

$605,792

第14年利息

$299,226

第14年共還本金

$306,566

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$24,361	$26,122	$50,483	$7,060,735
170	$24,271	$26,211	$50,483	$7,034,524
171	$24,181	$26,301	$50,483	$7,008,223
172	$24,091	$26,392	$50,483	$6,981,831
173	$24,000	$26,483	$50,483	$6,955,348
174	$23,909	$26,574	$50,483	$6,928,775
175	$23,818	$26,665	$50,483	$6,902,110
176	$23,726	$26,757	$50,483	$6,875,353
177	$23,634	$26,849	$50,483	$6,848,504
178	$23,542	$26,941	$50,483	$6,821,563
179	$23,449	$27,034	$50,483	$6,794,530
180	$23,356	$27,126	$50,483	$6,767,403

第15年供款共

$605,792

第15年利息

$286,338

第15年共還本金

$319,454

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$23,263	$27,220	$50,483	$6,740,184
182	$23,169	$27,313	$50,483	$6,712,871
183	$23,075	$27,407	$50,483	$6,685,463
184	$22,981	$27,501	$50,483	$6,657,962
185	$22,887	$27,596	$50,483	$6,630,366
186	$22,792	$27,691	$50,483	$6,602,675
187	$22,697	$27,786	$50,483	$6,574,889
188	$22,601	$27,881	$50,483	$6,547,008
189	$22,505	$27,977	$50,483	$6,519,031
190	$22,409	$28,073	$50,483	$6,490,957
191	$22,313	$28,170	$50,483	$6,462,787
192	$22,216	$28,267	$50,483	$6,434,520

第16年供款共

$605,792

第16年利息

$272,909

第16年共還本金

$332,883

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$22,119	$28,364	$50,483	$6,406,156
194	$22,021	$28,461	$50,483	$6,377,695
195	$21,923	$28,559	$50,483	$6,349,136
196	$21,825	$28,657	$50,483	$6,320,478
197	$21,727	$28,756	$50,483	$6,291,722
198	$21,628	$28,855	$50,483	$6,262,867
199	$21,529	$28,954	$50,483	$6,233,913
200	$21,429	$29,054	$50,483	$6,204,860
201	$21,329	$29,153	$50,483	$6,175,706
202	$21,229	$29,254	$50,483	$6,146,453
203	$21,128	$29,354	$50,483	$6,117,099
204	$21,028	$29,455	$50,483	$6,087,643

第17年供款共

$605,792

第17年利息

$258,915

第17年共還本金

$346,877

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$20,926	$29,556	$50,483	$6,058,087
206	$20,825	$29,658	$50,483	$6,028,429
207	$20,723	$29,760	$50,483	$5,998,669
208	$20,620	$29,862	$50,483	$5,968,807
209	$20,518	$29,965	$50,483	$5,938,842
210	$20,415	$30,068	$50,483	$5,908,774
211	$20,311	$30,171	$50,483	$5,878,603
212	$20,208	$30,275	$50,483	$5,848,328
213	$20,104	$30,379	$50,483	$5,817,949
214	$19,999	$30,483	$50,483	$5,787,466
215	$19,894	$30,588	$50,483	$5,756,877
216	$19,789	$30,693	$50,483	$5,726,184

第18年供款共

$605,792

第18年利息

$244,332

第18年共還本金

$361,459

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$19,684	$30,799	$50,483	$5,695,385
218	$19,578	$30,905	$50,483	$5,664,480
219	$19,472	$31,011	$50,483	$5,633,469
220	$19,365	$31,118	$50,483	$5,602,352
221	$19,258	$31,225	$50,483	$5,571,127
222	$19,151	$31,332	$50,483	$5,539,795
223	$19,043	$31,440	$50,483	$5,508,356
224	$18,935	$31,548	$50,483	$5,476,808
225	$18,827	$31,656	$50,483	$5,445,152
226	$18,718	$31,765	$50,483	$5,413,387
227	$18,609	$31,874	$50,483	$5,381,513
228	$18,499	$31,984	$50,483	$5,349,529

第19年供款共

$605,792

第19年利息

$229,137

第19年共還本金

$376,655

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$18,389	$32,094	$50,483	$5,317,436
230	$18,279	$32,204	$50,483	$5,285,232
231	$18,168	$32,315	$50,483	$5,252,917
232	$18,057	$32,426	$50,483	$5,220,491
233	$17,945	$32,537	$50,483	$5,187,954
234	$17,834	$32,649	$50,483	$5,155,305
235	$17,721	$32,761	$50,483	$5,122,544
236	$17,609	$32,874	$50,483	$5,089,670
237	$17,496	$32,987	$50,483	$5,056,683
238	$17,382	$33,100	$50,483	$5,023,583
239	$17,269	$33,214	$50,483	$4,990,369
240	$17,154	$33,328	$50,483	$4,957,040

第20年供款共

$605,792

第20年利息

$213,303

第20年共還本金

$392,489

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$17,040	$33,443	$50,483	$4,923,598
242	$16,925	$33,558	$50,483	$4,890,040
243	$16,810	$33,673	$50,483	$4,856,367
244	$16,694	$33,789	$50,483	$4,822,578
245	$16,578	$33,905	$50,483	$4,788,673
246	$16,461	$34,022	$50,483	$4,754,651
247	$16,344	$34,139	$50,483	$4,720,513
248	$16,227	$34,256	$50,483	$4,686,257
249	$16,109	$34,374	$50,483	$4,651,883
250	$15,991	$34,492	$50,483	$4,617,391
251	$15,872	$34,610	$50,483	$4,582,781
252	$15,753	$34,729	$50,483	$4,548,052

第21年供款共

$605,792

第21年利息

$196,803

第21年共還本金

$408,989

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$15,634	$34,849	$50,483	$4,513,203
254	$15,514	$34,969	$50,483	$4,478,235
255	$15,394	$35,089	$50,483	$4,443,146
256	$15,273	$35,209	$50,483	$4,407,937
257	$15,152	$35,330	$50,483	$4,372,606
258	$15,031	$35,452	$50,483	$4,337,154
259	$14,909	$35,574	$50,483	$4,301,581
260	$14,787	$35,696	$50,483	$4,265,885
261	$14,664	$35,819	$50,483	$4,230,066
262	$14,541	$35,942	$50,483	$4,194,124
263	$14,417	$36,065	$50,483	$4,158,059
264	$14,293	$36,189	$50,483	$4,121,870

第22年供款共

$605,792

第22年利息

$179,610

第22年共還本金

$426,182

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$14,169	$36,314	$50,483	$4,085,556
266	$14,044	$36,439	$50,483	$4,049,117
267	$13,919	$36,564	$50,483	$4,012,554
268	$13,793	$36,689	$50,483	$3,975,864
269	$13,667	$36,816	$50,483	$3,939,049
270	$13,540	$36,942	$50,483	$3,902,106
271	$13,413	$37,069	$50,483	$3,865,037
272	$13,286	$37,197	$50,483	$3,827,841
273	$13,158	$37,324	$50,483	$3,790,516
274	$13,030	$37,453	$50,483	$3,753,064
275	$12,901	$37,581	$50,483	$3,715,482
276	$12,772	$37,711	$50,483	$3,677,771

第23年供款共

$605,792

第23年利息

$161,693

第23年共還本金

$444,098

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$12,642	$37,840	$50,483	$3,639,931
278	$12,512	$37,970	$50,483	$3,601,961
279	$12,382	$38,101	$50,483	$3,563,860
280	$12,251	$38,232	$50,483	$3,525,628
281	$12,119	$38,363	$50,483	$3,487,265
282	$11,987	$38,495	$50,483	$3,448,769
283	$11,855	$38,627	$50,483	$3,410,142
284	$11,722	$38,760	$50,483	$3,371,382
285	$11,589	$38,894	$50,483	$3,332,488
286	$11,455	$39,027	$50,483	$3,293,461
287	$11,321	$39,161	$50,483	$3,254,300
288	$11,187	$39,296	$50,483	$3,215,004

第24年供款共

$605,792

第24年利息

$143,024

第24年共還本金

$462,768

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$11,052	$39,431	$50,483	$3,175,573
290	$10,916	$39,567	$50,483	$3,136,006
291	$10,780	$39,703	$50,483	$3,096,303
292	$10,644	$39,839	$50,483	$3,056,464
293	$10,507	$39,976	$50,483	$3,016,488
294	$10,369	$40,113	$50,483	$2,976,375
295	$10,231	$40,251	$50,483	$2,936,123
296	$10,093	$40,390	$50,483	$2,895,734
297	$9,954	$40,529	$50,483	$2,855,205
298	$9,815	$40,668	$50,483	$2,814,537
299	$9,675	$40,808	$50,483	$2,773,730
300	$9,535	$40,948	$50,483	$2,732,782

第25年供款共

$605,792

第25年利息

$123,570

第25年共還本金

$482,222

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$9,394	$41,089	$50,483	$2,691,693
302	$9,253	$41,230	$50,483	$2,650,463
303	$9,111	$41,372	$50,483	$2,609,091
304	$8,969	$41,514	$50,483	$2,567,578
305	$8,826	$41,657	$50,483	$2,525,921
306	$8,683	$41,800	$50,483	$2,484,121
307	$8,539	$41,943	$50,483	$2,442,178
308	$8,395	$42,088	$50,483	$2,400,090
309	$8,250	$42,232	$50,483	$2,357,858
310	$8,105	$42,378	$50,483	$2,315,480
311	$7,959	$42,523	$50,483	$2,272,957
312	$7,813	$42,669	$50,483	$2,230,288

第26年供款共

$605,792

第26年利息

$103,298

第26年共還本金

$502,494

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$7,667	$42,816	$50,483	$2,187,472
314	$7,519	$42,963	$50,483	$2,144,508
315	$7,372	$43,111	$50,483	$2,101,398
316	$7,224	$43,259	$50,483	$2,058,138
317	$7,075	$43,408	$50,483	$2,014,731
318	$6,926	$43,557	$50,483	$1,971,174
319	$6,776	$43,707	$50,483	$1,927,467
320	$6,626	$43,857	$50,483	$1,883,610
321	$6,475	$44,008	$50,483	$1,839,602
322	$6,324	$44,159	$50,483	$1,795,443
323	$6,172	$44,311	$50,483	$1,751,132
324	$6,020	$44,463	$50,483	$1,706,669

第27年供款共

$605,792

第27年利息

$82,173

第27年共還本金

$523,618

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$5,867	$44,616	$50,483	$1,662,053
326	$5,713	$44,769	$50,483	$1,617,284
327	$5,559	$44,923	$50,483	$1,572,361
328	$5,405	$45,078	$50,483	$1,527,283
329	$5,250	$45,233	$50,483	$1,482,051
330	$5,095	$45,388	$50,483	$1,436,663
331	$4,939	$45,544	$50,483	$1,391,118
332	$4,782	$45,701	$50,483	$1,345,418
333	$4,625	$45,858	$50,483	$1,299,560
334	$4,467	$46,015	$50,483	$1,253,545
335	$4,309	$46,174	$50,483	$1,207,371
336	$4,150	$46,332	$50,483	$1,161,039

第28年供款共

$605,792

第28年利息

$60,161

第28年共還本金

$545,631

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$3,991	$46,492	$50,483	$1,114,547
338	$3,831	$46,651	$50,483	$1,067,896
339	$3,671	$46,812	$50,483	$1,021,084
340	$3,510	$46,973	$50,483	$974,111
341	$3,349	$47,134	$50,483	$926,977
342	$3,186	$47,296	$50,483	$879,681
343	$3,024	$47,459	$50,483	$832,222
344	$2,861	$47,622	$50,483	$784,600
345	$2,697	$47,786	$50,483	$736,815
346	$2,533	$47,950	$50,483	$688,865
347	$2,368	$48,115	$50,483	$640,750
348	$2,203	$48,280	$50,483	$592,470

第29年供款共

$605,792

第29年利息

$37,223

第29年共還本金

$568,568

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,037	$48,446	$50,483	$544,024
350	$1,870	$48,613	$50,483	$495,412
351	$1,703	$48,780	$50,483	$446,632
352	$1,535	$48,947	$50,483	$397,685
353	$1,367	$49,116	$50,483	$348,569
354	$1,198	$49,284	$50,483	$299,285
355	$1,029	$49,454	$50,483	$249,831
356	$859	$49,624	$50,483	$200,207
357	$688	$49,794	$50,483	$150,413
358	$517	$49,966	$50,483	$100,447
359	$345	$50,137	$50,483	$50,310
360	$173	$50,310	$50,483	$0

第30年供款共

$605,792

第30年利息

$13,321

第30年共還本金

$592,470

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$21,371,549

免責聲明

筍盤推介

按揭保險費
info