樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$117,284

借款月供 $568 , 共加借HK$117,284

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$22,316,898

每月供款
$52,717

首期

$2,690,000

總貸款額

$10,877,284

總利息

$8,100,739

印花稅

$504,375

其他

$144,500

置業成本總預算

HK$3,338,875

按月供比率計算

$105,433

置業成本總預算

HK$3,338,875

首期

$2,690,000
印花稅

$504,375
- AVD
  
  $504,375
律師費

$ 10,000
代理佣金

$134,500
按揭保險費

$117,284

最低每月入息要求

按月供比率計算

$105,433

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

沙田玖瓏山

thumb_up

九肚山3房1套簡潔裝修^單邊雙露台

實

990 呎

@12,788

local_offer 低水筍價 verified 首置必買 pets 愛竉必選 price_change 蝕讓盤

售$1,266 萬

實

990 呎

@12,788

售$1,266 萬

local_offer 低水筍價 verified 首置必買 pets 愛竉必選 price_change 蝕讓盤

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

沙田名城第03期盛世第02座

thumb_up

毗鄰[大圍MTR站]靚裝修[3房(1套房)加工人房/士多房].

實

786 呎

@17,176

建

1,030 呎

@13,107

local_offer 低水筍價 pets 愛竉必選

售$1,350 萬

實

786 呎

@17,176

建

1,030 呎

@13,107

售$1,350 萬

local_offer 低水筍價 pets 愛竉必選

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

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

馬鞍山帝琴灣凱弦居

thumb_up

**~東南靚園藝景,新裝修幾年~過百萬品味靚裝~連高級電器傢俱~**

實

1,104 呎

@12,228

建

1,264 呎

@10,680

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 price_change 蝕讓盤

售$1,350 萬

實

1,104 呎

@12,228

建

1,264 呎

@10,680

售$1,350 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 price_change 蝕讓盤

粉嶺牽晴間第03座

thumb_up

牽晴間罕有相連特色連天台,區內放盤絕無僅有,裝修簡潔優雅

實

892 呎

@14,574

建

1,146 呎

@11,344

real_estate_agent 罕有放盤

售$1,300 萬

實

892 呎

@14,574

建

1,146 呎

@11,344

售$1,300 萬

real_estate_agent 罕有放盤

馬鞍山雅典居

thumb_up

南山北水連車位海景高層靚裝一望無際海景

實

874 呎

@14,302

建

1,068 呎

@11,704

local_fire_department 至HIT hotel_class 樓王

售$1,250 萬

實

874 呎

@14,302

建

1,068 呎

@11,704

售$1,250 萬

local_fire_department 至HIT hotel_class 樓王

西貢企嶺下新圍

thumb_up

企嶺下新圍

建

1,400 呎

@9,286

real_estate_agent 罕有放盤

售$1,300 萬

建

1,400 呎

@9,286

售$1,300 萬

real_estate_agent 罕有放盤

KOL實拍

西貢慶徑石

thumb_up

SPACIOUS LAYOUT WITH ROOF TERRACE

建

1,400 呎

@9,143

local_fire_department 至HIT

售$1,280 萬

建

1,400 呎

@9,143

售$1,280 萬

local_fire_department 至HIT

西貢逸瓏海滙

thumb_up

西貢市逸瓏海滙連花園

實

572 呎

@21,853

real_estate_agent 罕有放盤

售$1,250 萬

實

572 呎

@21,853

售$1,250 萬

real_estate_agent 罕有放盤

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

利率	15年	20年	25年	30年
1.000	$65,100	$50,024	$40,993	$34,986
1.500	$67,520	$52,488	$43,502	$37,540
2.000	$69,996	$55,026	$46,104	$40,205
2.500	$72,529	$57,639	$48,797	$42,978
3.000	$75,117	$60,325	$51,581	$45,859
3.500	$77,760	$63,084	$54,454	$48,844
4.000	$80,458	$65,914	$57,414	$51,930
4.125	$81,141	$66,633	$58,168	$52,717
4.500	$83,210	$68,815	$60,459	$55,114
5.000	$86,017	$71,785	$63,588	$58,392
5.500	$88,876	$74,823	$66,796	$61,760
6.000	$91,789	$77,928	$70,082	$65,215

每月供款$52,717

年期

30年

貸款金額

$10,877,284

總利息

$8,100,739

總貸款連利息

$18,978,023

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$37,391	$15,326	$52,717	$10,861,958
2	$37,338	$15,379	$52,717	$10,846,579
3	$37,285	$15,432	$52,717	$10,831,148
4	$37,232	$15,485	$52,717	$10,815,663
5	$37,179	$15,538	$52,717	$10,800,125
6	$37,125	$15,591	$52,717	$10,784,534
7	$37,072	$15,645	$52,717	$10,768,889
8	$37,018	$15,699	$52,717	$10,753,190
9	$36,964	$15,753	$52,717	$10,737,438
10	$36,910	$15,807	$52,717	$10,721,631
11	$36,856	$15,861	$52,717	$10,705,770
12	$36,801	$15,916	$52,717	$10,689,854

第1年供款共

$632,601

第1年利息

$445,171

第1年共還本金

$187,430

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$36,746	$15,970	$52,717	$10,673,884
14	$36,691	$16,025	$52,717	$10,657,858
15	$36,636	$16,080	$52,717	$10,641,778
16	$36,581	$16,136	$52,717	$10,625,642
17	$36,526	$16,191	$52,717	$10,609,451
18	$36,470	$16,247	$52,717	$10,593,205
19	$36,414	$16,303	$52,717	$10,576,902
20	$36,358	$16,359	$52,717	$10,560,543
21	$36,302	$16,415	$52,717	$10,544,129
22	$36,245	$16,471	$52,717	$10,527,657
23	$36,189	$16,528	$52,717	$10,511,129
24	$36,132	$16,585	$52,717	$10,494,545

第2年供款共

$632,601

第2年利息

$437,291

第2年共還本金

$195,309

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$36,075	$16,642	$52,717	$10,477,903
26	$36,018	$16,699	$52,717	$10,461,204
27	$35,960	$16,756	$52,717	$10,444,448
28	$35,903	$16,814	$52,717	$10,427,634
29	$35,845	$16,872	$52,717	$10,410,762
30	$35,787	$16,930	$52,717	$10,393,832
31	$35,729	$16,988	$52,717	$10,376,844
32	$35,670	$17,046	$52,717	$10,359,798
33	$35,612	$17,105	$52,717	$10,342,693
34	$35,553	$17,164	$52,717	$10,325,529
35	$35,494	$17,223	$52,717	$10,308,307
36	$35,435	$17,282	$52,717	$10,291,025

第3年供款共

$632,601

第3年利息

$429,081

第3年共還本金

$203,520

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$35,375	$17,341	$52,717	$10,273,683
38	$35,316	$17,401	$52,717	$10,256,282
39	$35,256	$17,461	$52,717	$10,238,822
40	$35,196	$17,521	$52,717	$10,221,301
41	$35,136	$17,581	$52,717	$10,203,720
42	$35,075	$17,641	$52,717	$10,186,078
43	$35,015	$17,702	$52,717	$10,168,376
44	$34,954	$17,763	$52,717	$10,150,613
45	$34,893	$17,824	$52,717	$10,132,789
46	$34,831	$17,885	$52,717	$10,114,904
47	$34,770	$17,947	$52,717	$10,096,957
48	$34,708	$18,008	$52,717	$10,078,949

第4年供款共

$632,601

第4年利息

$420,525

第4年共還本金

$212,076

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$34,646	$18,070	$52,717	$10,060,879
50	$34,584	$18,132	$52,717	$10,042,746
51	$34,522	$18,195	$52,717	$10,024,551
52	$34,459	$18,257	$52,717	$10,006,294
53	$34,397	$18,320	$52,717	$9,987,974
54	$34,334	$18,383	$52,717	$9,969,591
55	$34,270	$18,446	$52,717	$9,951,145
56	$34,207	$18,510	$52,717	$9,932,635
57	$34,143	$18,573	$52,717	$9,914,062
58	$34,080	$18,637	$52,717	$9,895,424
59	$34,016	$18,701	$52,717	$9,876,723
60	$33,951	$18,765	$52,717	$9,857,958

第5年供款共

$632,601

第5年利息

$411,610

第5年共還本金

$220,991

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$33,887	$18,830	$52,717	$9,839,128
62	$33,822	$18,895	$52,717	$9,820,233
63	$33,757	$18,960	$52,717	$9,801,273
64	$33,692	$19,025	$52,717	$9,782,249
65	$33,626	$19,090	$52,717	$9,763,158
66	$33,561	$19,156	$52,717	$9,744,002
67	$33,495	$19,222	$52,717	$9,724,781
68	$33,429	$19,288	$52,717	$9,705,493
69	$33,363	$19,354	$52,717	$9,686,139
70	$33,296	$19,421	$52,717	$9,666,718
71	$33,229	$19,487	$52,717	$9,647,231
72	$33,162	$19,554	$52,717	$9,627,676

第6年供款共

$632,601

第6年利息

$402,319

第6年共還本金

$230,281

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$33,095	$19,622	$52,717	$9,608,055
74	$33,028	$19,689	$52,717	$9,588,366
75	$32,960	$19,757	$52,717	$9,568,609
76	$32,892	$19,825	$52,717	$9,548,784
77	$32,824	$19,893	$52,717	$9,528,892
78	$32,756	$19,961	$52,717	$9,508,931
79	$32,687	$20,030	$52,717	$9,488,901
80	$32,618	$20,099	$52,717	$9,468,802
81	$32,549	$20,168	$52,717	$9,448,634
82	$32,480	$20,237	$52,717	$9,428,397
83	$32,410	$20,307	$52,717	$9,408,091
84	$32,340	$20,376	$52,717	$9,387,714

第7年供款共

$632,601

第7年利息

$392,639

第7年共還本金

$239,962

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$32,270	$20,446	$52,717	$9,367,268
86	$32,200	$20,517	$52,717	$9,346,751
87	$32,129	$20,587	$52,717	$9,326,164
88	$32,059	$20,658	$52,717	$9,305,506
89	$31,988	$20,729	$52,717	$9,284,777
90	$31,916	$20,800	$52,717	$9,263,976
91	$31,845	$20,872	$52,717	$9,243,105
92	$31,773	$20,944	$52,717	$9,222,161
93	$31,701	$21,016	$52,717	$9,201,146
94	$31,629	$21,088	$52,717	$9,180,058
95	$31,556	$21,160	$52,717	$9,158,897
96	$31,484	$21,233	$52,717	$9,137,664

第8年供款共

$632,601

第8年利息

$382,551

第8年共還本金

$250,050

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$31,411	$21,306	$52,717	$9,116,358
98	$31,337	$21,379	$52,717	$9,094,979
99	$31,264	$21,453	$52,717	$9,073,526
100	$31,190	$21,526	$52,717	$9,052,000
101	$31,116	$21,600	$52,717	$9,030,399
102	$31,042	$21,675	$52,717	$9,008,725
103	$30,967	$21,749	$52,717	$8,986,976
104	$30,893	$21,824	$52,717	$8,965,152
105	$30,818	$21,899	$52,717	$8,943,252
106	$30,742	$21,974	$52,717	$8,921,278
107	$30,667	$22,050	$52,717	$8,899,228
108	$30,591	$22,126	$52,717	$8,877,103

第9年供款共

$632,601

第9年利息

$372,039

第9年共還本金

$260,562

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$30,515	$22,202	$52,717	$8,854,901
110	$30,439	$22,278	$52,717	$8,832,623
111	$30,362	$22,355	$52,717	$8,810,268
112	$30,285	$22,431	$52,717	$8,787,837
113	$30,208	$22,509	$52,717	$8,765,328
114	$30,131	$22,586	$52,717	$8,742,743
115	$30,053	$22,664	$52,717	$8,720,079
116	$29,975	$22,741	$52,717	$8,697,338
117	$29,897	$22,820	$52,717	$8,674,518
118	$29,819	$22,898	$52,717	$8,651,620
119	$29,740	$22,977	$52,717	$8,628,643
120	$29,661	$23,056	$52,717	$8,605,587

第10年供款共

$632,601

第10年利息

$361,085

第10年共還本金

$271,515

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$29,582	$23,135	$52,717	$8,582,452
122	$29,502	$23,215	$52,717	$8,559,238
123	$29,422	$23,294	$52,717	$8,535,943
124	$29,342	$23,374	$52,717	$8,512,569
125	$29,262	$23,455	$52,717	$8,489,114
126	$29,181	$23,535	$52,717	$8,465,579
127	$29,100	$23,616	$52,717	$8,441,963
128	$29,019	$23,697	$52,717	$8,418,265
129	$28,938	$23,779	$52,717	$8,394,486
130	$28,856	$23,861	$52,717	$8,370,625
131	$28,774	$23,943	$52,717	$8,346,683
132	$28,692	$24,025	$52,717	$8,322,658

第11年供款共

$632,601

第11年利息

$349,671

第11年共還本金

$282,930

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$28,609	$24,108	$52,717	$8,298,550
134	$28,526	$24,190	$52,717	$8,274,360
135	$28,443	$24,274	$52,717	$8,250,086
136	$28,360	$24,357	$52,717	$8,225,729
137	$28,276	$24,441	$52,717	$8,201,288
138	$28,192	$24,525	$52,717	$8,176,763
139	$28,108	$24,609	$52,717	$8,152,154
140	$28,023	$24,694	$52,717	$8,127,461
141	$27,938	$24,779	$52,717	$8,102,682
142	$27,853	$24,864	$52,717	$8,077,818
143	$27,768	$24,949	$52,717	$8,052,869
144	$27,682	$25,035	$52,717	$8,027,834

第12年供款共

$632,601

第12年利息

$337,777

第12年共還本金

$294,824

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$27,596	$25,121	$52,717	$8,002,713
146	$27,509	$25,207	$52,717	$7,977,506
147	$27,423	$25,294	$52,717	$7,952,212
148	$27,336	$25,381	$52,717	$7,926,831
149	$27,248	$25,468	$52,717	$7,901,362
150	$27,161	$25,556	$52,717	$7,875,806
151	$27,073	$25,644	$52,717	$7,850,163
152	$26,985	$25,732	$52,717	$7,824,431
153	$26,896	$25,820	$52,717	$7,798,611
154	$26,808	$25,909	$52,717	$7,772,702
155	$26,719	$25,998	$52,717	$7,746,704
156	$26,629	$26,087	$52,717	$7,720,616

第13年供款共

$632,601

第13年利息

$325,383

第13年共還本金

$307,218

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$26,540	$26,177	$52,717	$7,694,439
158	$26,450	$26,267	$52,717	$7,668,172
159	$26,359	$26,357	$52,717	$7,641,815
160	$26,269	$26,448	$52,717	$7,615,367
161	$26,178	$26,539	$52,717	$7,588,828
162	$26,087	$26,630	$52,717	$7,562,198
163	$25,995	$26,722	$52,717	$7,535,476
164	$25,903	$26,814	$52,717	$7,508,662
165	$25,811	$26,906	$52,717	$7,481,757
166	$25,719	$26,998	$52,717	$7,454,759
167	$25,626	$27,091	$52,717	$7,427,668
168	$25,533	$27,184	$52,717	$7,400,483

第14年供款共

$632,601

第14年利息

$312,468

第14年共還本金

$320,133

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$25,439	$27,278	$52,717	$7,373,206
170	$25,345	$27,371	$52,717	$7,345,835
171	$25,251	$27,465	$52,717	$7,318,369
172	$25,157	$27,560	$52,717	$7,290,809
173	$25,062	$27,655	$52,717	$7,263,155
174	$24,967	$27,750	$52,717	$7,235,405
175	$24,872	$27,845	$52,717	$7,207,560
176	$24,776	$27,941	$52,717	$7,179,619
177	$24,680	$28,037	$52,717	$7,151,583
178	$24,584	$28,133	$52,717	$7,123,449
179	$24,487	$28,230	$52,717	$7,095,220
180	$24,390	$28,327	$52,717	$7,066,893

第15年供款共

$632,601

第15年利息

$299,010

第15年共還本金

$333,591

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$24,292	$28,424	$52,717	$7,038,468
182	$24,195	$28,522	$52,717	$7,009,946
183	$24,097	$28,620	$52,717	$6,981,326
184	$23,998	$28,718	$52,717	$6,952,608
185	$23,900	$28,817	$52,717	$6,923,791
186	$23,801	$28,916	$52,717	$6,894,875
187	$23,701	$29,016	$52,717	$6,865,859
188	$23,601	$29,115	$52,717	$6,836,744
189	$23,501	$29,215	$52,717	$6,807,528
190	$23,401	$29,316	$52,717	$6,778,212
191	$23,300	$29,417	$52,717	$6,748,796
192	$23,199	$29,518	$52,717	$6,719,278

第16年供款共

$632,601

第16年利息

$284,986

第16年共還本金

$347,615

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$23,098	$29,619	$52,717	$6,689,659
194	$22,996	$29,721	$52,717	$6,659,938
195	$22,894	$29,823	$52,717	$6,630,115
196	$22,791	$29,926	$52,717	$6,600,189
197	$22,688	$30,029	$52,717	$6,570,160
198	$22,585	$30,132	$52,717	$6,540,028
199	$22,481	$30,235	$52,717	$6,509,793
200	$22,377	$30,339	$52,717	$6,479,454
201	$22,273	$30,444	$52,717	$6,449,010
202	$22,168	$30,548	$52,717	$6,418,462
203	$22,063	$30,653	$52,717	$6,387,809
204	$21,958	$30,759	$52,717	$6,357,050

第17年供款共

$632,601

第17年利息

$270,373

第17年共還本金

$362,228

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$21,852	$30,864	$52,717	$6,326,186
206	$21,746	$30,970	$52,717	$6,295,215
207	$21,640	$31,077	$52,717	$6,264,138
208	$21,533	$31,184	$52,717	$6,232,954
209	$21,426	$31,291	$52,717	$6,201,664
210	$21,318	$31,399	$52,717	$6,170,265
211	$21,210	$31,506	$52,717	$6,138,759
212	$21,102	$31,615	$52,717	$6,107,144
213	$20,993	$31,723	$52,717	$6,075,420
214	$20,884	$31,832	$52,717	$6,043,588
215	$20,775	$31,942	$52,717	$6,011,646
216	$20,665	$32,052	$52,717	$5,979,594

第18年供款共

$632,601

第18年利息

$255,145

第18年共還本金

$377,456

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$20,555	$32,162	$52,717	$5,947,432
218	$20,444	$32,272	$52,717	$5,915,160
219	$20,333	$32,383	$52,717	$5,882,777
220	$20,222	$32,495	$52,717	$5,850,282
221	$20,110	$32,606	$52,717	$5,817,676
222	$19,998	$32,718	$52,717	$5,784,957
223	$19,886	$32,831	$52,717	$5,752,126
224	$19,773	$32,944	$52,717	$5,719,182
225	$19,660	$33,057	$52,717	$5,686,125
226	$19,546	$33,171	$52,717	$5,652,955
227	$19,432	$33,285	$52,717	$5,619,670
228	$19,318	$33,399	$52,717	$5,586,271

第19年供款共

$632,601

第19年利息

$239,277

第19年共還本金

$393,323

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$19,203	$33,514	$52,717	$5,552,757
230	$19,088	$33,629	$52,717	$5,519,128
231	$18,972	$33,745	$52,717	$5,485,383
232	$18,856	$33,861	$52,717	$5,451,522
233	$18,740	$33,977	$52,717	$5,417,545
234	$18,623	$34,094	$52,717	$5,383,451
235	$18,506	$34,211	$52,717	$5,349,240
236	$18,388	$34,329	$52,717	$5,314,912
237	$18,270	$34,447	$52,717	$5,280,465
238	$18,152	$34,565	$52,717	$5,245,900
239	$18,033	$34,684	$52,717	$5,211,216
240	$17,914	$34,803	$52,717	$5,176,413

第20年供款共

$632,601

第20年利息

$222,742

第20年共還本金

$409,858

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$17,794	$34,923	$52,717	$5,141,490
242	$17,674	$35,043	$52,717	$5,106,447
243	$17,553	$35,163	$52,717	$5,071,284
244	$17,433	$35,284	$52,717	$5,035,999
245	$17,311	$35,405	$52,717	$5,000,594
246	$17,190	$35,527	$52,717	$4,965,067
247	$17,067	$35,649	$52,717	$4,929,417
248	$16,945	$35,772	$52,717	$4,893,646
249	$16,822	$35,895	$52,717	$4,857,751
250	$16,699	$36,018	$52,717	$4,821,733
251	$16,575	$36,142	$52,717	$4,785,591
252	$16,450	$36,266	$52,717	$4,749,324

第21年供款共

$632,601

第21年利息

$205,512

第21年共還本金

$427,088

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$16,326	$36,391	$52,717	$4,712,933
254	$16,201	$36,516	$52,717	$4,676,417
255	$16,075	$36,642	$52,717	$4,639,776
256	$15,949	$36,767	$52,717	$4,603,008
257	$15,823	$36,894	$52,717	$4,566,114
258	$15,696	$37,021	$52,717	$4,529,094
259	$15,569	$37,148	$52,717	$4,491,946
260	$15,441	$37,276	$52,717	$4,454,670
261	$15,313	$37,404	$52,717	$4,417,266
262	$15,184	$37,532	$52,717	$4,379,734
263	$15,055	$37,661	$52,717	$4,342,072
264	$14,926	$37,791	$52,717	$4,304,282

第22年供款共

$632,601

第22年利息

$187,558

第22年共還本金

$445,043

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$14,796	$37,921	$52,717	$4,266,361
266	$14,666	$38,051	$52,717	$4,228,310
267	$14,535	$38,182	$52,717	$4,190,128
268	$14,404	$38,313	$52,717	$4,151,815
269	$14,272	$38,445	$52,717	$4,113,370
270	$14,140	$38,577	$52,717	$4,074,793
271	$14,007	$38,710	$52,717	$4,036,083
272	$13,874	$38,843	$52,717	$3,997,240
273	$13,741	$38,976	$52,717	$3,958,264
274	$13,607	$39,110	$52,717	$3,919,154
275	$13,472	$39,245	$52,717	$3,879,909
276	$13,337	$39,380	$52,717	$3,840,530

第23年供款共

$632,601

第23年利息

$168,849

第23年共還本金

$463,752

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$13,202	$39,515	$52,717	$3,801,015
278	$13,066	$39,651	$52,717	$3,761,364
279	$12,930	$39,787	$52,717	$3,721,577
280	$12,793	$39,924	$52,717	$3,681,653
281	$12,656	$40,061	$52,717	$3,641,592
282	$12,518	$40,199	$52,717	$3,601,394
283	$12,380	$40,337	$52,717	$3,561,057
284	$12,241	$40,476	$52,717	$3,520,581
285	$12,102	$40,615	$52,717	$3,479,966
286	$11,962	$40,754	$52,717	$3,439,212
287	$11,822	$40,894	$52,717	$3,398,318
288	$11,682	$41,035	$52,717	$3,357,283

第24年供款共

$632,601

第24年利息

$149,353

第24年共還本金

$483,247

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$11,541	$41,176	$52,717	$3,316,106
290	$11,399	$41,318	$52,717	$3,274,789
291	$11,257	$41,460	$52,717	$3,233,329
292	$11,115	$41,602	$52,717	$3,191,727
293	$10,972	$41,745	$52,717	$3,149,982
294	$10,828	$41,889	$52,717	$3,108,093
295	$10,684	$42,033	$52,717	$3,066,061
296	$10,540	$42,177	$52,717	$3,023,883
297	$10,395	$42,322	$52,717	$2,981,561
298	$10,249	$42,468	$52,717	$2,939,094
299	$10,103	$42,614	$52,717	$2,896,480
300	$9,957	$42,760	$52,717	$2,853,720

第25年供款共

$632,601

第25年利息

$129,038

第25年共還本金

$503,563

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$9,810	$42,907	$52,717	$2,810,813
302	$9,662	$43,055	$52,717	$2,767,758
303	$9,514	$43,203	$52,717	$2,724,556
304	$9,366	$43,351	$52,717	$2,681,205
305	$9,217	$43,500	$52,717	$2,637,705
306	$9,067	$43,650	$52,717	$2,594,055
307	$8,917	$43,800	$52,717	$2,550,255
308	$8,767	$43,950	$52,717	$2,506,305
309	$8,615	$44,101	$52,717	$2,462,204
310	$8,464	$44,253	$52,717	$2,417,951
311	$8,312	$44,405	$52,717	$2,373,546
312	$8,159	$44,558	$52,717	$2,328,988

第26年供款共

$632,601

第26年利息

$107,869

第26年共還本金

$524,732

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$8,006	$44,711	$52,717	$2,284,277
314	$7,852	$44,865	$52,717	$2,239,413
315	$7,698	$45,019	$52,717	$2,194,394
316	$7,543	$45,173	$52,717	$2,149,221
317	$7,388	$45,329	$52,717	$2,103,892
318	$7,232	$45,485	$52,717	$2,058,407
319	$7,076	$45,641	$52,717	$2,012,766
320	$6,919	$45,798	$52,717	$1,966,969
321	$6,761	$45,955	$52,717	$1,921,013
322	$6,603	$46,113	$52,717	$1,874,900
323	$6,445	$46,272	$52,717	$1,828,628
324	$6,286	$46,431	$52,717	$1,782,197

第27年供款共

$632,601

第27年利息

$85,810

第27年共還本金

$546,791

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$6,126	$46,590	$52,717	$1,735,607
326	$5,966	$46,751	$52,717	$1,688,856
327	$5,805	$46,911	$52,717	$1,641,945
328	$5,644	$47,073	$52,717	$1,594,873
329	$5,482	$47,234	$52,717	$1,547,638
330	$5,320	$47,397	$52,717	$1,500,242
331	$5,157	$47,560	$52,717	$1,452,682
332	$4,994	$47,723	$52,717	$1,404,959
333	$4,830	$47,887	$52,717	$1,357,072
334	$4,665	$48,052	$52,717	$1,309,020
335	$4,500	$48,217	$52,717	$1,260,803
336	$4,334	$48,383	$52,717	$1,212,420

第28年供款共

$632,601

第28年利息

$62,823

第28年共還本金

$569,777

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$4,168	$48,549	$52,717	$1,163,871
338	$4,001	$48,716	$52,717	$1,115,155
339	$3,833	$48,883	$52,717	$1,066,272
340	$3,665	$49,051	$52,717	$1,017,220
341	$3,497	$49,220	$52,717	$968,000
342	$3,328	$49,389	$52,717	$918,611
343	$3,158	$49,559	$52,717	$869,052
344	$2,987	$49,729	$52,717	$819,323
345	$2,816	$49,900	$52,717	$769,422
346	$2,645	$50,072	$52,717	$719,351
347	$2,473	$50,244	$52,717	$669,107
348	$2,300	$50,417	$52,717	$618,690

第29年供款共

$632,601

第29年利息

$38,871

第29年共還本金

$593,730

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,127	$50,590	$52,717	$568,100
350	$1,953	$50,764	$52,717	$517,336
351	$1,778	$50,938	$52,717	$466,398
352	$1,603	$51,113	$52,717	$415,284
353	$1,428	$51,289	$52,717	$363,995
354	$1,251	$51,465	$52,717	$312,529
355	$1,074	$51,642	$52,717	$260,887
356	$897	$51,820	$52,717	$209,067
357	$719	$51,998	$52,717	$157,069
358	$540	$52,177	$52,717	$104,892
359	$361	$52,356	$52,717	$52,536
360	$181	$52,536	$52,717	$0

第30年供款共

$632,601

第30年利息

$13,911

第30年共還本金

$618,690

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$22,316,898

免責聲明

筍盤推介

按揭保險費
info