樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$113,360

借款月供 $549 , 共加借HK$113,360

不需要按揭保險

年期

年

利率

印花稅

香港永久性居民

有其他住宅物業

以公司名義購買

計算額外印花稅 (賣家支付)

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$21,570,570

每月供款
$50,953

首期

$2,600,000

總貸款額

$10,513,360

總利息

$7,829,710

印花稅

$487,500

其他

$140,000

置業成本總預算

HK$3,227,500

最低每月入息要求

按月供比率計算

$101,906

按壓力測試計算

$106,467

置業成本總預算

HK$3,227,500

首期

$2,600,000
印花稅

$487,500
- AVD
  
  $487,500
- SSD(由賣方支付)
  
  $0
- BSD
  
  $0
律師費

$ 10,000
代理佣金

$130,000
按揭保險費

$113,360

壓力測試 (假設利率上升2.0%)

假設利率

6.125%

假設每月供款

$63,880

最低每月入息要求

按月供比率計算

$101,906

按壓力測試計算

$106,467

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

西貢曉嵐閣

thumb_up

**~低密度屋苑~出九龍好快方便~連1車位~望園景~有屋苑專車**

實

1,080 呎

@11,852

建

1,216 呎

@10,526

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

售$1,280 萬

實

1,080 呎

@11,852

建

1,216 呎

@10,526

售$1,280 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

沙田駿景園第07座

thumb_up

東鐵沿線, 難得有裝

實

1,041 呎

@12,680

建

1,236 呎

@10,680

local_fire_department 至HIT directions_run 日內即走 vpn_key 有匙即睇

售$1,320 萬

實

1,041 呎

@12,680

建

1,236 呎

@10,680

售$1,320 萬

local_fire_department 至HIT directions_run 日內即走 vpn_key 有匙即睇

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

@16,304

建

1,008 呎

@12,778

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

售$1,288 萬

實

790 呎

@16,304

建

1,008 呎

@12,778

售$1,288 萬

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

KOL實拍

馬鞍山嵐岸

thumb_up

罕有高層全海可睇樓

實

814 呎

@16,953

建

1,089 呎

@12,672

local_fire_department 至HIT

售$1,380 萬

實

814 呎

@16,953

建

1,089 呎

@12,672

售$1,380 萬

local_fire_department 至HIT

清水灣傲瀧第23座

thumb_up

Low-Rise Luxury Complex

實

726 呎

@17,769

售$1,290 萬

實

726 呎

@17,769

售$1,290 萬

西貢西貢

thumb_up

全幢靚裝大花園

建

1,400 呎

@9,286

local_fire_department 至HIT local_offer 低水筍價 pets 愛竉必選

售$1,300 萬

建

1,400 呎

@9,286

售$1,300 萬

local_fire_department 至HIT local_offer 低水筍價 pets 愛竉必選

VR實景

馬鞍山天宇海第3B座

thumb_up

海景高層3房, 長實名牌屋苑, 環境寧靜舒適, 交通生活配套便利, 有匙即睇

實

763 呎

@15,727

建

1,004 呎

@11,952

vpn_key 有匙即睇

售$1,200 萬

實

763 呎

@15,727

建

1,004 呎

@11,952

售$1,200 萬

vpn_key 有匙即睇

西貢曉嵐閣第01座

thumb_up

CLEAR WATER

實

1,155 呎

@11,948

建

1,305 呎

@10,575

local_fire_department 至HIT local_offer 低水筍價 flight_takeoff 移民急讓

售$1,380 萬

實

1,155 呎

@11,948

建

1,305 呎

@10,575

售$1,380 萬

local_fire_department 至HIT local_offer 低水筍價 flight_takeoff 移民急讓

馬鞍山嵐岸第02座

thumb_up

馬鞍山嵐岸高層4房海景廳大房大

實

971 呎

@14,418

建

1,303 呎

@10,744

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$1,400 萬

實

971 呎

@14,418

建

1,303 呎

@10,744

售$1,400 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

VR實景

馬鞍山銀湖天峰

thumb_up

罕有 [MTR🚇上蓋] 北水南山🏝️ 3房(1套房) + 士多房 + 工人房(套房).

實

1,000 呎

@12,500

建

1,306 呎

@9,571

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

售$1,250 萬

實

1,000 呎

@12,500

建

1,306 呎

@9,571

售$1,250 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

馬鞍山聽濤雅苑第09座

thumb_up

真盤源！！高層靚裝環境舒適寧靜必睇！

實

745 呎

@16,779

建

927 呎

@13,484

local_fire_department 至HIT

售$1,250 萬

實

745 呎

@16,779

建

927 呎

@13,484

售$1,250 萬

local_fire_department 至HIT

上水奕翠園第01座

thumb_up

【世紀21奇豐專業推介】銀行放寛可按7成

實

1,021 呎

@13,595

建

1,172 呎

@11,843

hotel_class 樓王

售$1,388 萬

實

1,021 呎

@13,595

建

1,172 呎

@11,843

售$1,388 萬

hotel_class 樓王

利率	15年	20年	25年	30年
1.000	$62,922	$48,350	$39,622	$33,815
1.500	$65,261	$50,732	$42,047	$36,284
2.000	$67,654	$53,185	$44,561	$38,859
2.500	$70,102	$55,711	$47,165	$41,540
3.000	$72,603	$58,307	$49,856	$44,325
3.500	$75,158	$60,973	$52,632	$47,210
4.000	$77,766	$63,709	$55,493	$50,192
4.125	$78,426	$64,403	$56,222	$50,953
4.500	$80,426	$66,513	$58,437	$53,270
5.000	$83,139	$69,384	$61,460	$56,438
5.500	$85,903	$72,320	$64,561	$59,694
6.000	$88,718	$75,321	$67,738	$63,033

每月供款$50,953

年期

30年

貸款金額

$10,513,360

總利息

$7,829,710

總貸款連利息

$18,343,070

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$36,140	$14,813	$50,953	$10,498,547
2	$36,089	$14,864	$50,953	$10,483,682
3	$36,038	$14,915	$50,953	$10,468,767
4	$35,986	$14,967	$50,953	$10,453,801
5	$35,935	$15,018	$50,953	$10,438,783
6	$35,883	$15,070	$50,953	$10,423,713
7	$35,832	$15,121	$50,953	$10,408,591
8	$35,780	$15,173	$50,953	$10,393,418
9	$35,727	$15,226	$50,953	$10,378,192
10	$35,675	$15,278	$50,953	$10,362,914
11	$35,623	$15,330	$50,953	$10,347,584
12	$35,570	$15,383	$50,953	$10,332,201

第1年供款共

$611,436

第1年利息

$430,277

第1年共還本金

$181,159

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$35,517	$15,436	$50,953	$10,316,765
14	$35,464	$15,489	$50,953	$10,301,276
15	$35,411	$15,542	$50,953	$10,285,733
16	$35,357	$15,596	$50,953	$10,270,138
17	$35,304	$15,649	$50,953	$10,254,488
18	$35,250	$15,703	$50,953	$10,238,785
19	$35,196	$15,757	$50,953	$10,223,028
20	$35,142	$15,811	$50,953	$10,207,217
21	$35,087	$15,866	$50,953	$10,191,351
22	$35,033	$15,920	$50,953	$10,175,431
23	$34,978	$15,975	$50,953	$10,159,456
24	$34,923	$16,030	$50,953	$10,143,426

第2年供款共

$611,436

第2年利息

$422,661

第2年共還本金

$188,775

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$34,868	$16,085	$50,953	$10,127,341
26	$34,813	$16,140	$50,953	$10,111,201
27	$34,757	$16,196	$50,953	$10,095,005
28	$34,702	$16,251	$50,953	$10,078,754
29	$34,646	$16,307	$50,953	$10,062,446
30	$34,590	$16,363	$50,953	$10,046,083
31	$34,533	$16,420	$50,953	$10,029,664
32	$34,477	$16,476	$50,953	$10,013,188
33	$34,420	$16,533	$50,953	$9,996,655
34	$34,364	$16,589	$50,953	$9,980,065
35	$34,306	$16,646	$50,953	$9,963,419
36	$34,249	$16,704	$50,953	$9,946,715

第3年供款共

$611,436

第3年利息

$414,725

第3年共還本金

$196,711

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$34,192	$16,761	$50,953	$9,929,954
38	$34,134	$16,819	$50,953	$9,913,135
39	$34,076	$16,877	$50,953	$9,896,259
40	$34,018	$16,935	$50,953	$9,879,324
41	$33,960	$16,993	$50,953	$9,862,331
42	$33,902	$17,051	$50,953	$9,845,280
43	$33,843	$17,110	$50,953	$9,828,170
44	$33,784	$17,169	$50,953	$9,811,002
45	$33,725	$17,228	$50,953	$9,793,774
46	$33,666	$17,287	$50,953	$9,776,487
47	$33,607	$17,346	$50,953	$9,759,141
48	$33,547	$17,406	$50,953	$9,741,735

第4年供款共

$611,436

第4年利息

$406,455

第4年共還本金

$204,980

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$33,487	$17,466	$50,953	$9,724,269
50	$33,427	$17,526	$50,953	$9,706,743
51	$33,367	$17,586	$50,953	$9,689,157
52	$33,306	$17,646	$50,953	$9,671,511
53	$33,246	$17,707	$50,953	$9,653,804
54	$33,185	$17,768	$50,953	$9,636,036
55	$33,124	$17,829	$50,953	$9,618,207
56	$33,063	$17,890	$50,953	$9,600,316
57	$33,001	$17,952	$50,953	$9,582,364
58	$32,939	$18,014	$50,953	$9,564,351
59	$32,877	$18,076	$50,953	$9,546,275
60	$32,815	$18,138	$50,953	$9,528,138

第5年供款共

$611,436

第5年利息

$397,838

第5年共還本金

$213,597

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$32,753	$18,200	$50,953	$9,509,938
62	$32,690	$18,263	$50,953	$9,491,675
63	$32,628	$18,325	$50,953	$9,473,350
64	$32,565	$18,388	$50,953	$9,454,961
65	$32,501	$18,452	$50,953	$9,436,510
66	$32,438	$18,515	$50,953	$9,417,995
67	$32,374	$18,579	$50,953	$9,399,416
68	$32,310	$18,642	$50,953	$9,380,774
69	$32,246	$18,707	$50,953	$9,362,067
70	$32,182	$18,771	$50,953	$9,343,296
71	$32,118	$18,835	$50,953	$9,324,461
72	$32,053	$18,900	$50,953	$9,305,561

第6年供款共

$611,436

第6年利息

$388,859

第6年共還本金

$222,577

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$31,988	$18,965	$50,953	$9,286,596
74	$31,923	$19,030	$50,953	$9,267,565
75	$31,857	$19,096	$50,953	$9,248,470
76	$31,792	$19,161	$50,953	$9,229,308
77	$31,726	$19,227	$50,953	$9,210,081
78	$31,660	$19,293	$50,953	$9,190,788
79	$31,593	$19,360	$50,953	$9,171,428
80	$31,527	$19,426	$50,953	$9,152,002
81	$31,460	$19,493	$50,953	$9,132,509
82	$31,393	$19,560	$50,953	$9,112,949
83	$31,326	$19,627	$50,953	$9,093,322
84	$31,258	$19,695	$50,953	$9,073,627

第7年供款共

$611,436

第7年利息

$379,502

第7年共還本金

$231,934

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$31,191	$19,762	$50,953	$9,053,865
86	$31,123	$19,830	$50,953	$9,034,035
87	$31,054	$19,898	$50,953	$9,014,136
88	$30,986	$19,967	$50,953	$8,994,169
89	$30,917	$20,036	$50,953	$8,974,134
90	$30,849	$20,104	$50,953	$8,954,029
91	$30,779	$20,173	$50,953	$8,933,856
92	$30,710	$20,243	$50,953	$8,913,613
93	$30,641	$20,312	$50,953	$8,893,300
94	$30,571	$20,382	$50,953	$8,872,918
95	$30,501	$20,452	$50,953	$8,852,466
96	$30,430	$20,523	$50,953	$8,831,943

第8年供款共

$611,436

第8年利息

$369,752

第8年共還本金

$241,684

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$30,360	$20,593	$50,953	$8,811,350
98	$30,289	$20,664	$50,953	$8,790,686
99	$30,218	$20,735	$50,953	$8,769,951
100	$30,147	$20,806	$50,953	$8,749,145
101	$30,075	$20,878	$50,953	$8,728,267
102	$30,003	$20,950	$50,953	$8,707,318
103	$29,931	$21,022	$50,953	$8,686,296
104	$29,859	$21,094	$50,953	$8,665,202
105	$29,787	$21,166	$50,953	$8,644,036
106	$29,714	$21,239	$50,953	$8,622,797
107	$29,641	$21,312	$50,953	$8,601,485
108	$29,568	$21,385	$50,953	$8,580,099

第9年供款共

$611,436

第9年利息

$359,592

第9年共還本金

$251,844

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$29,494	$21,459	$50,953	$8,558,640
110	$29,420	$21,533	$50,953	$8,537,108
111	$29,346	$21,607	$50,953	$8,515,501
112	$29,272	$21,681	$50,953	$8,493,820
113	$29,198	$21,755	$50,953	$8,472,065
114	$29,123	$21,830	$50,953	$8,450,234
115	$29,048	$21,905	$50,953	$8,428,329
116	$28,972	$21,981	$50,953	$8,406,349
117	$28,897	$22,056	$50,953	$8,384,292
118	$28,821	$22,132	$50,953	$8,362,160
119	$28,745	$22,208	$50,953	$8,339,952
120	$28,669	$22,284	$50,953	$8,317,668

第10年供款共

$611,436

第10年利息

$349,004

第10年共還本金

$262,431

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$28,592	$22,361	$50,953	$8,295,307
122	$28,515	$22,438	$50,953	$8,272,869
123	$28,438	$22,515	$50,953	$8,250,354
124	$28,361	$22,592	$50,953	$8,227,762
125	$28,283	$22,670	$50,953	$8,205,092
126	$28,205	$22,748	$50,953	$8,182,344
127	$28,127	$22,826	$50,953	$8,159,518
128	$28,048	$22,905	$50,953	$8,136,613
129	$27,970	$22,983	$50,953	$8,113,630
130	$27,891	$23,062	$50,953	$8,090,567
131	$27,811	$23,142	$50,953	$8,067,426
132	$27,732	$23,221	$50,953	$8,044,204

第11年供款共

$611,436

第11年利息

$337,972

第11年共還本金

$273,464

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$27,652	$23,301	$50,953	$8,020,903
134	$27,572	$23,381	$50,953	$7,997,522
135	$27,491	$23,461	$50,953	$7,974,061
136	$27,411	$23,542	$50,953	$7,950,519
137	$27,330	$23,623	$50,953	$7,926,896
138	$27,249	$23,704	$50,953	$7,903,191
139	$27,167	$23,786	$50,953	$7,879,406
140	$27,085	$23,868	$50,953	$7,855,538
141	$27,003	$23,950	$50,953	$7,831,589
142	$26,921	$24,032	$50,953	$7,807,557
143	$26,838	$24,114	$50,953	$7,783,442
144	$26,756	$24,197	$50,953	$7,759,245

第12年供款共

$611,436

第12年利息

$326,476

第12年共還本金

$284,960

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$26,672	$24,281	$50,953	$7,734,964
146	$26,589	$24,364	$50,953	$7,710,600
147	$26,505	$24,448	$50,953	$7,686,152
148	$26,421	$24,532	$50,953	$7,661,621
149	$26,337	$24,616	$50,953	$7,637,004
150	$26,252	$24,701	$50,953	$7,612,304
151	$26,167	$24,786	$50,953	$7,587,518
152	$26,082	$24,871	$50,953	$7,562,647
153	$25,997	$24,956	$50,953	$7,537,691
154	$25,911	$25,042	$50,953	$7,512,649
155	$25,825	$25,128	$50,953	$7,487,520
156	$25,738	$25,215	$50,953	$7,462,306

第13年供款共

$611,436

第13年利息

$314,497

第13年共還本金

$296,939

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$25,652	$25,301	$50,953	$7,437,004
158	$25,565	$25,388	$50,953	$7,411,616
159	$25,477	$25,476	$50,953	$7,386,141
160	$25,390	$25,563	$50,953	$7,360,577
161	$25,302	$25,651	$50,953	$7,334,926
162	$25,214	$25,739	$50,953	$7,309,187
163	$25,125	$25,828	$50,953	$7,283,360
164	$25,037	$25,916	$50,953	$7,257,443
165	$24,947	$26,006	$50,953	$7,231,438
166	$24,858	$26,095	$50,953	$7,205,343
167	$24,768	$26,185	$50,953	$7,179,158
168	$24,678	$26,275	$50,953	$7,152,884

第14年供款共

$611,436

第14年利息

$302,014

第14年共還本金

$309,422

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$24,588	$26,365	$50,953	$7,126,519
170	$24,497	$26,456	$50,953	$7,100,063
171	$24,406	$26,547	$50,953	$7,073,517
172	$24,315	$26,638	$50,953	$7,046,879
173	$24,224	$26,729	$50,953	$7,020,150
174	$24,132	$26,821	$50,953	$6,993,328
175	$24,040	$26,913	$50,953	$6,966,415
176	$23,947	$27,006	$50,953	$6,939,409
177	$23,854	$27,099	$50,953	$6,912,310
178	$23,761	$27,192	$50,953	$6,885,118
179	$23,668	$27,285	$50,953	$6,857,833
180	$23,574	$27,379	$50,953	$6,830,454

第15年供款共

$611,436

第15年利息

$289,006

第15年共還本金

$322,430

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$23,480	$27,473	$50,953	$6,802,981
182	$23,385	$27,568	$50,953	$6,775,413
183	$23,290	$27,662	$50,953	$6,747,750
184	$23,195	$27,758	$50,953	$6,719,993
185	$23,100	$27,853	$50,953	$6,692,140
186	$23,004	$27,949	$50,953	$6,664,191
187	$22,908	$28,045	$50,953	$6,636,146
188	$22,812	$28,141	$50,953	$6,608,005
189	$22,715	$28,238	$50,953	$6,579,767
190	$22,618	$28,335	$50,953	$6,551,432
191	$22,521	$28,432	$50,953	$6,523,000
192	$22,423	$28,530	$50,953	$6,494,469

第16年供款共

$611,436

第16年利息

$275,451

第16年共還本金

$335,984

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$22,325	$28,628	$50,953	$6,465,841
194	$22,226	$28,727	$50,953	$6,437,115
195	$22,128	$28,825	$50,953	$6,408,289
196	$22,028	$28,924	$50,953	$6,379,365
197	$21,929	$29,024	$50,953	$6,350,341
198	$21,829	$29,124	$50,953	$6,321,217
199	$21,729	$29,224	$50,953	$6,291,993
200	$21,629	$29,324	$50,953	$6,262,669
201	$21,528	$29,425	$50,953	$6,233,244
202	$21,427	$29,526	$50,953	$6,203,718
203	$21,325	$29,628	$50,953	$6,174,090
204	$21,223	$29,730	$50,953	$6,144,361

第17年供款共

$611,436

第17年利息

$261,327

第17年共還本金

$350,109

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$21,121	$29,832	$50,953	$6,114,529
206	$21,019	$29,934	$50,953	$6,084,595
207	$20,916	$30,037	$50,953	$6,054,557
208	$20,813	$30,140	$50,953	$6,024,417
209	$20,709	$30,244	$50,953	$5,994,173
210	$20,605	$30,348	$50,953	$5,963,825
211	$20,501	$30,452	$50,953	$5,933,373
212	$20,396	$30,557	$50,953	$5,902,816
213	$20,291	$30,662	$50,953	$5,872,154
214	$20,186	$30,767	$50,953	$5,841,386
215	$20,080	$30,873	$50,953	$5,810,513
216	$19,974	$30,979	$50,953	$5,779,534

第18年供款共

$611,436

第18年利息

$246,609

第18年共還本金

$364,827

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$19,867	$31,086	$50,953	$5,748,448
218	$19,760	$31,193	$50,953	$5,717,255
219	$19,653	$31,300	$50,953	$5,685,955
220	$19,545	$31,408	$50,953	$5,654,548
221	$19,438	$31,515	$50,953	$5,623,032
222	$19,329	$31,624	$50,953	$5,591,408
223	$19,220	$31,733	$50,953	$5,559,676
224	$19,111	$31,842	$50,953	$5,527,834
225	$19,002	$31,951	$50,953	$5,495,883
226	$18,892	$32,061	$50,953	$5,463,822
227	$18,782	$32,171	$50,953	$5,431,651
228	$18,671	$32,282	$50,953	$5,399,370

第19年供款共

$611,436

第19年利息

$231,272

第19年共還本金

$380,164

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$18,560	$32,393	$50,953	$5,366,977
230	$18,449	$32,504	$50,953	$5,334,473
231	$18,337	$32,616	$50,953	$5,301,857
232	$18,225	$32,728	$50,953	$5,269,129
233	$18,113	$32,840	$50,953	$5,236,289
234	$18,000	$32,953	$50,953	$5,203,336
235	$17,886	$33,067	$50,953	$5,170,269
236	$17,773	$33,180	$50,953	$5,137,089
237	$17,659	$33,294	$50,953	$5,103,795
238	$17,544	$33,409	$50,953	$5,070,386
239	$17,429	$33,524	$50,953	$5,036,863
240	$17,314	$33,639	$50,953	$5,003,224

第20年供款共

$611,436

第20年利息

$215,290

第20年共還本金

$396,146

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$17,199	$33,754	$50,953	$4,969,470
242	$17,083	$33,870	$50,953	$4,935,599
243	$16,966	$33,987	$50,953	$4,901,612
244	$16,849	$34,104	$50,953	$4,867,509
245	$16,732	$34,221	$50,953	$4,833,288
246	$16,614	$34,339	$50,953	$4,798,949
247	$16,496	$34,457	$50,953	$4,764,493
248	$16,378	$34,575	$50,953	$4,729,918
249	$16,259	$34,694	$50,953	$4,695,224
250	$16,140	$34,813	$50,953	$4,660,411
251	$16,020	$34,933	$50,953	$4,625,478
252	$15,900	$35,053	$50,953	$4,590,425

第21年供款共

$611,436

第21年利息

$198,637

第21年共還本金

$412,799

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$15,780	$35,173	$50,953	$4,555,252
254	$15,659	$35,294	$50,953	$4,519,957
255	$15,537	$35,416	$50,953	$4,484,542
256	$15,416	$35,537	$50,953	$4,449,004
257	$15,293	$35,660	$50,953	$4,413,345
258	$15,171	$35,782	$50,953	$4,377,563
259	$15,048	$35,905	$50,953	$4,341,658
260	$14,924	$36,029	$50,953	$4,305,629
261	$14,801	$36,152	$50,953	$4,269,477
262	$14,676	$36,277	$50,953	$4,233,200
263	$14,552	$36,401	$50,953	$4,196,799
264	$14,426	$36,526	$50,953	$4,160,272

第22年供款共

$611,436

第22年利息

$181,283

第22年共還本金

$430,153

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$14,301	$36,652	$50,953	$4,123,620
266	$14,175	$36,778	$50,953	$4,086,842
267	$14,049	$36,904	$50,953	$4,049,938
268	$13,922	$37,031	$50,953	$4,012,906
269	$13,794	$37,159	$50,953	$3,975,748
270	$13,667	$37,286	$50,953	$3,938,461
271	$13,538	$37,415	$50,953	$3,901,047
272	$13,410	$37,543	$50,953	$3,863,504
273	$13,281	$37,672	$50,953	$3,825,832
274	$13,151	$37,802	$50,953	$3,788,030
275	$13,021	$37,932	$50,953	$3,750,098
276	$12,891	$38,062	$50,953	$3,712,036

第23年供款共

$611,436

第23年利息

$163,200

第23年共還本金

$448,236

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$12,760	$38,193	$50,953	$3,673,843
278	$12,629	$38,324	$50,953	$3,635,519
279	$12,497	$38,456	$50,953	$3,597,063
280	$12,365	$38,588	$50,953	$3,558,475
281	$12,232	$38,721	$50,953	$3,519,755
282	$12,099	$38,854	$50,953	$3,480,901
283	$11,966	$38,987	$50,953	$3,441,914
284	$11,832	$39,121	$50,953	$3,402,792
285	$11,697	$39,256	$50,953	$3,363,536
286	$11,562	$39,391	$50,953	$3,324,145
287	$11,427	$39,526	$50,953	$3,284,619
288	$11,291	$39,662	$50,953	$3,244,957

第24年供款共

$611,436

第24年利息

$144,356

第24年共還本金

$467,079

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$11,155	$39,798	$50,953	$3,205,159
290	$11,018	$39,935	$50,953	$3,165,223
291	$10,880	$40,073	$50,953	$3,125,151
292	$10,743	$40,210	$50,953	$3,084,941
293	$10,604	$40,348	$50,953	$3,044,592
294	$10,466	$40,487	$50,953	$3,004,105
295	$10,327	$40,626	$50,953	$2,963,479
296	$10,187	$40,766	$50,953	$2,922,713
297	$10,047	$40,906	$50,953	$2,881,806
298	$9,906	$41,047	$50,953	$2,840,760
299	$9,765	$41,188	$50,953	$2,799,572
300	$9,624	$41,329	$50,953	$2,758,242

第25年供款共

$611,436

第25年利息

$124,721

第25年共還本金

$486,715

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$9,481	$41,472	$50,953	$2,716,771
302	$9,339	$41,614	$50,953	$2,675,157
303	$9,196	$41,757	$50,953	$2,633,400
304	$9,052	$41,901	$50,953	$2,591,499
305	$8,908	$42,045	$50,953	$2,549,454
306	$8,764	$42,189	$50,953	$2,507,265
307	$8,619	$42,334	$50,953	$2,464,931
308	$8,473	$42,480	$50,953	$2,422,451
309	$8,327	$42,626	$50,953	$2,379,825
310	$8,181	$42,772	$50,953	$2,337,053
311	$8,034	$42,919	$50,953	$2,294,134
312	$7,886	$43,067	$50,953	$2,251,067

第26年供款共

$611,436

第26年利息

$104,260

第26年共還本金

$507,176

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$7,738	$43,215	$50,953	$2,207,852
314	$7,589	$43,363	$50,953	$2,164,488
315	$7,440	$43,513	$50,953	$2,120,976
316	$7,291	$43,662	$50,953	$2,077,314
317	$7,141	$43,812	$50,953	$2,033,501
318	$6,990	$43,963	$50,953	$1,989,539
319	$6,839	$44,114	$50,953	$1,945,425
320	$6,687	$44,266	$50,953	$1,901,159
321	$6,535	$44,418	$50,953	$1,856,741
322	$6,383	$44,570	$50,953	$1,812,171
323	$6,229	$44,724	$50,953	$1,767,447
324	$6,076	$44,877	$50,953	$1,722,570

第27年供款共

$611,436

第27年利息

$82,939

第27年共還本金

$528,497

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$5,921	$45,032	$50,953	$1,677,538
326	$5,767	$45,186	$50,953	$1,632,352
327	$5,611	$45,342	$50,953	$1,587,010
328	$5,455	$45,498	$50,953	$1,541,513
329	$5,299	$45,654	$50,953	$1,495,859
330	$5,142	$45,811	$50,953	$1,450,048
331	$4,985	$45,968	$50,953	$1,404,079
332	$4,827	$46,126	$50,953	$1,357,953
333	$4,668	$46,285	$50,953	$1,311,668
334	$4,509	$46,444	$50,953	$1,265,224
335	$4,349	$46,604	$50,953	$1,218,620
336	$4,189	$46,764	$50,953	$1,171,856

第28年供款共

$611,436

第28年利息

$60,721

第28年共還本金

$550,714

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$4,028	$46,925	$50,953	$1,124,931
338	$3,867	$47,086	$50,953	$1,077,845
339	$3,705	$47,248	$50,953	$1,030,597
340	$3,543	$47,410	$50,953	$983,187
341	$3,380	$47,573	$50,953	$935,614
342	$3,216	$47,737	$50,953	$887,877
343	$3,052	$47,901	$50,953	$839,976
344	$2,887	$48,066	$50,953	$791,910
345	$2,722	$48,231	$50,953	$743,680
346	$2,556	$48,397	$50,953	$695,283
347	$2,390	$48,563	$50,953	$646,720
348	$2,223	$48,730	$50,953	$597,990

第29年供款共

$611,436

第29年利息

$37,570

第29年共還本金

$573,866

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,056	$48,897	$50,953	$549,093
350	$1,888	$49,065	$50,953	$500,027
351	$1,719	$49,234	$50,953	$450,793
352	$1,550	$49,403	$50,953	$401,390
353	$1,380	$49,573	$50,953	$351,817
354	$1,209	$49,744	$50,953	$302,073
355	$1,038	$49,915	$50,953	$252,159
356	$867	$50,086	$50,953	$202,072
357	$695	$50,258	$50,953	$151,814
358	$522	$50,431	$50,953	$101,383
359	$349	$50,604	$50,953	$50,778
360	$175	$50,778	$50,953	$0

第30年供款共

$611,436

第30年利息

$13,445

第30年共還本金

$597,990

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

印花稅

SSD 額外印花稅

全期置業總支出 HK$21,570,570

免責聲明

筍盤推介

按揭保險費
info