樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$126,876

借款月供 $615 , 共加借HK$126,876

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$24,141,253

每月供款
$57,029

首期

$2,910,000

總貸款額

$11,766,876

總利息

$8,763,252

印花稅

$545,625

其他

$155,500

置業成本總預算

HK$3,611,125

按月供比率計算

$114,056

置業成本總預算

HK$3,611,125

首期

$2,910,000
印花稅

$545,625
- AVD
  
  $545,625
律師費

$ 10,000
代理佣金

$145,500
按揭保險費

$126,876

最低每月入息要求

按月供比率計算

$114,056

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

馬鞍山泓碧第02座

thumb_up

高層北水海景, 3房1套+工人套, 有匙即睇

實

878 呎

@17,084

local_fire_department 至HIT pets 愛竉必選

售$1,500 萬

實

878 呎

@17,084

售$1,500 萬

local_fire_department 至HIT pets 愛竉必選

沙田名城

thumb_up

名城直廳3房1套連儲物室^^極高層有樓睇^^業主急走

實

737 呎

@18,792

建

980 呎

@14,133

local_fire_department 至HIT verified 首置必買 flight_takeoff 移民急讓 pets 愛竉必選

售$1,385 萬

實

737 呎

@18,792

建

980 呎

@14,133

售$1,385 萬

local_fire_department 至HIT verified 首置必買 flight_takeoff 移民急讓 pets 愛竉必選

西貢界咸

thumb_up

**~清靜開揚，小巴往來西貢市~**

建

1,400 呎

@10,000

real_estate_agent 罕有放盤

售$1,400 萬

建

1,400 呎

@10,000

售$1,400 萬

real_estate_agent 罕有放盤

KOL實拍 VR實景

白石角天賦海灣盈玥

thumb_up

罕有海景全新裝 3房急讓

實

1,160 呎

@13,362

建

1,488 呎

@10,417

local_fire_department 至HIT

售$1,550 萬

實

1,160 呎

@13,362

建

1,488 呎

@10,417

售$1,550 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

沙田名城第02期盛薈

thumb_up

^中層東南四房套 ^有匙即睇 ^

實

961 呎

@15,921

建

1,275 呎

@12,000

directions_run 日內即走

售$1,530 萬

實

961 呎

@15,921

建

1,275 呎

@12,000

售$1,530 萬

directions_run 日內即走

VR實景

沙田碧霞花園第01座東方閣

thumb_up

火炭南半山巨無霸大宅4房連2個車位

實

1,492 呎

@9,249

建

1,900 呎

@7,263

local_offer 低水筍價 flight_takeoff 移民急讓 pets 愛竉必選 price_change 蝕讓盤

售$1,380 萬

實

1,492 呎

@9,249

建

1,900 呎

@7,263

售$1,380 萬

local_offer 低水筍價 flight_takeoff 移民急讓 pets 愛竉必選 price_change 蝕讓盤

沙田碧霞花園

thumb_up

碧霞花園^矚目市景盡收眼簾^低密度3房套

實

1,296 呎

@10,710

建

1,676 呎

@8,282

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

售$1,388 萬

實

1,296 呎

@10,710

建

1,676 呎

@8,282

售$1,388 萬

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

大埔林村

thumb_up

林村特式連裝修全幢入契大花園

建

2,100 呎

@6,610

local_fire_department 至HIT real_estate_agent 罕有放盤

售$1,388 萬

建

2,100 呎

@6,610

售$1,388 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

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

大埔逸瓏灣 I

thumb_up

業主急走還價即成即約即睇

實

904 呎

@16,460

local_fire_department 至HIT hotel_class 樓王

售$1,488 萬

實

904 呎

@16,460

售$1,488 萬

local_fire_department 至HIT hotel_class 樓王

白石角嘉熙第02座

thumb_up

業主減價蝕讓求售新淨企理裝修即買即住

實

832 呎

@16,827

local_offer 低水筍價 price_change 蝕讓盤

售$1,400 萬

實

832 呎

@16,827

售$1,400 萬

local_offer 低水筍價 price_change 蝕讓盤

利率	15年	20年	25年	30年
1.000	$70,424	$54,115	$44,346	$37,847
1.500	$73,042	$56,781	$47,060	$40,610
2.000	$75,721	$59,527	$49,874	$43,493
2.500	$78,460	$62,353	$52,788	$46,493
3.000	$81,260	$65,259	$55,800	$49,610
3.500	$84,119	$68,243	$58,908	$52,839
4.000	$87,038	$71,305	$62,110	$56,177
4.125	$87,777	$72,082	$62,925	$57,028
4.500	$90,016	$74,443	$65,404	$59,621
5.000	$93,052	$77,656	$68,788	$63,167
5.500	$96,145	$80,943	$72,259	$66,811
6.000	$99,296	$84,302	$75,814	$70,548

每月供款$57,029

年期

30年

貸款金額

$11,766,876

總利息

$8,763,252

總貸款連利息

$20,530,128

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$40,449	$16,579	$57,028	$11,750,297
2	$40,392	$16,636	$57,028	$11,733,660
3	$40,334	$16,694	$57,028	$11,716,966
4	$40,277	$16,751	$57,028	$11,700,215
5	$40,219	$16,809	$57,028	$11,683,407
6	$40,162	$16,866	$57,028	$11,666,540
7	$40,104	$16,924	$57,028	$11,649,616
8	$40,046	$16,983	$57,028	$11,632,633
9	$39,987	$17,041	$57,028	$11,615,592
10	$39,929	$17,100	$57,028	$11,598,493
11	$39,870	$17,158	$57,028	$11,581,334
12	$39,811	$17,217	$57,028	$11,564,117

第1年供款共

$684,338

第1年利息

$481,579

第1年共還本金

$202,759

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$39,752	$17,276	$57,028	$11,546,841
14	$39,692	$17,336	$57,028	$11,529,505
15	$39,633	$17,395	$57,028	$11,512,109
16	$39,573	$17,455	$57,028	$11,494,654
17	$39,513	$17,515	$57,028	$11,477,139
18	$39,453	$17,575	$57,028	$11,459,563
19	$39,392	$17,636	$57,028	$11,441,927
20	$39,332	$17,697	$57,028	$11,424,231
21	$39,271	$17,757	$57,028	$11,406,474
22	$39,210	$17,818	$57,028	$11,388,655
23	$39,149	$17,880	$57,028	$11,370,776
24	$39,087	$17,941	$57,028	$11,352,835

第2年供款共

$684,338

第2年利息

$473,055

第2年共還本金

$211,283

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$39,025	$18,003	$57,028	$11,334,832
26	$38,963	$18,065	$57,028	$11,316,767
27	$38,901	$18,127	$57,028	$11,298,640
28	$38,839	$18,189	$57,028	$11,280,451
29	$38,777	$18,252	$57,028	$11,262,200
30	$38,714	$18,314	$57,028	$11,243,885
31	$38,651	$18,377	$57,028	$11,225,508
32	$38,588	$18,440	$57,028	$11,207,068
33	$38,524	$18,504	$57,028	$11,188,564
34	$38,461	$18,567	$57,028	$11,169,996
35	$38,397	$18,631	$57,028	$11,151,365
36	$38,333	$18,695	$57,028	$11,132,670

第3年供款共

$684,338

第3年利息

$464,173

第3年共還本金

$220,165

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$38,269	$18,760	$57,028	$11,113,910
38	$38,204	$18,824	$57,028	$11,095,086
39	$38,139	$18,889	$57,028	$11,076,197
40	$38,074	$18,954	$57,028	$11,057,244
41	$38,009	$19,019	$57,028	$11,038,225
42	$37,944	$19,084	$57,028	$11,019,141
43	$37,878	$19,150	$57,028	$10,999,991
44	$37,812	$19,216	$57,028	$10,980,775
45	$37,746	$19,282	$57,028	$10,961,493
46	$37,680	$19,348	$57,028	$10,942,145
47	$37,614	$19,415	$57,028	$10,922,731
48	$37,547	$19,481	$57,028	$10,903,250

第4年供款共

$684,338

第4年利息

$454,917

第4年共還本金

$229,420

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$37,480	$19,548	$57,028	$10,883,701
50	$37,413	$19,615	$57,028	$10,864,086
51	$37,345	$19,683	$57,028	$10,844,403
52	$37,278	$19,750	$57,028	$10,824,653
53	$37,210	$19,818	$57,028	$10,804,834
54	$37,142	$19,887	$57,028	$10,784,948
55	$37,073	$19,955	$57,028	$10,764,993
56	$37,005	$20,023	$57,028	$10,744,969
57	$36,936	$20,092	$57,028	$10,724,877
58	$36,867	$20,161	$57,028	$10,704,716
59	$36,797	$20,231	$57,028	$10,684,485
60	$36,728	$20,300	$57,028	$10,664,185

第5年供款共

$684,338

第5年利息

$445,273

第5年共還本金

$239,065

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$36,658	$20,370	$57,028	$10,643,815
62	$36,588	$20,440	$57,028	$10,623,375
63	$36,518	$20,510	$57,028	$10,602,865
64	$36,447	$20,581	$57,028	$10,582,284
65	$36,377	$20,652	$57,028	$10,561,632
66	$36,306	$20,723	$57,028	$10,540,910
67	$36,234	$20,794	$57,028	$10,520,116
68	$36,163	$20,865	$57,028	$10,499,251
69	$36,091	$20,937	$57,028	$10,478,314
70	$36,019	$21,009	$57,028	$10,457,305
71	$35,947	$21,081	$57,028	$10,436,224
72	$35,875	$21,154	$57,028	$10,415,070

第6年供款共

$684,338

第6年利息

$435,223

第6年共還本金

$249,115

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$35,802	$21,226	$57,028	$10,393,844
74	$35,729	$21,299	$57,028	$10,372,544
75	$35,656	$21,373	$57,028	$10,351,172
76	$35,582	$21,446	$57,028	$10,329,726
77	$35,508	$21,520	$57,028	$10,308,206
78	$35,434	$21,594	$57,028	$10,286,613
79	$35,360	$21,668	$57,028	$10,264,945
80	$35,286	$21,742	$57,028	$10,243,202
81	$35,211	$21,817	$57,028	$10,221,385
82	$35,136	$21,892	$57,028	$10,199,493
83	$35,061	$21,967	$57,028	$10,177,526
84	$34,985	$22,043	$57,028	$10,155,483

第7年供款共

$684,338

第7年利息

$424,750

第7年共還本金

$259,587

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$34,909	$22,119	$57,028	$10,133,364
86	$34,833	$22,195	$57,028	$10,111,169
87	$34,757	$22,271	$57,028	$10,088,898
88	$34,681	$22,348	$57,028	$10,066,551
89	$34,604	$22,424	$57,028	$10,044,127
90	$34,527	$22,501	$57,028	$10,021,625
91	$34,449	$22,579	$57,028	$9,999,046
92	$34,372	$22,656	$57,028	$9,976,390
93	$34,294	$22,734	$57,028	$9,953,656
94	$34,216	$22,812	$57,028	$9,930,843
95	$34,137	$22,891	$57,028	$9,907,952
96	$34,059	$22,970	$57,028	$9,884,983

第8年供款共

$684,338

第8年利息

$413,838

第8年共還本金

$270,500

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$33,980	$23,049	$57,028	$9,861,934
98	$33,900	$23,128	$57,028	$9,838,806
99	$33,821	$23,207	$57,028	$9,815,599
100	$33,741	$23,287	$57,028	$9,792,312
101	$33,661	$23,367	$57,028	$9,768,945
102	$33,581	$23,447	$57,028	$9,745,498
103	$33,500	$23,528	$57,028	$9,721,970
104	$33,419	$23,609	$57,028	$9,698,361
105	$33,338	$23,690	$57,028	$9,674,671
106	$33,257	$23,771	$57,028	$9,650,899
107	$33,175	$23,853	$57,028	$9,627,046
108	$33,093	$23,935	$57,028	$9,603,111

第9年供款共

$684,338

第9年利息

$402,466

第9年共還本金

$281,872

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$33,011	$24,017	$57,028	$9,579,094
110	$32,928	$24,100	$57,028	$9,554,994
111	$32,845	$24,183	$57,028	$9,530,811
112	$32,762	$24,266	$57,028	$9,506,545
113	$32,679	$24,349	$57,028	$9,482,195
114	$32,595	$24,433	$57,028	$9,457,762
115	$32,511	$24,517	$57,028	$9,433,245
116	$32,427	$24,601	$57,028	$9,408,644
117	$32,342	$24,686	$57,028	$9,383,958
118	$32,257	$24,771	$57,028	$9,359,187
119	$32,172	$24,856	$57,028	$9,334,331
120	$32,087	$24,941	$57,028	$9,309,390

第10年供款共

$684,338

第10年利息

$390,616

第10年共還本金

$293,721

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$32,001	$25,027	$57,028	$9,284,363
122	$31,915	$25,113	$57,028	$9,259,250
123	$31,829	$25,199	$57,028	$9,234,050
124	$31,742	$25,286	$57,028	$9,208,764
125	$31,655	$25,373	$57,028	$9,183,391
126	$31,568	$25,460	$57,028	$9,157,931
127	$31,480	$25,548	$57,028	$9,132,383
128	$31,393	$25,636	$57,028	$9,106,748
129	$31,304	$25,724	$57,028	$9,081,024
130	$31,216	$25,812	$57,028	$9,055,212
131	$31,127	$25,901	$57,028	$9,029,311
132	$31,038	$25,990	$57,028	$9,003,321

第11年供款共

$684,338

第11年利息

$378,269

第11年共還本金

$306,069

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$30,949	$26,079	$57,028	$8,977,242
134	$30,859	$26,169	$57,028	$8,951,073
135	$30,769	$26,259	$57,028	$8,924,814
136	$30,679	$26,349	$57,028	$8,898,465
137	$30,588	$26,440	$57,028	$8,872,025
138	$30,498	$26,531	$57,028	$8,845,495
139	$30,406	$26,622	$57,028	$8,818,873
140	$30,315	$26,713	$57,028	$8,792,160
141	$30,223	$26,805	$57,028	$8,765,355
142	$30,131	$26,897	$57,028	$8,738,458
143	$30,038	$26,990	$57,028	$8,711,468
144	$29,946	$27,082	$57,028	$8,684,385

第12年供款共

$684,338

第12年利息

$365,402

第12年共還本金

$318,936

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$29,853	$27,176	$57,028	$8,657,210
146	$29,759	$27,269	$57,028	$8,629,941
147	$29,665	$27,363	$57,028	$8,602,578
148	$29,571	$27,457	$57,028	$8,575,121
149	$29,477	$27,551	$57,028	$8,547,570
150	$29,382	$27,646	$57,028	$8,519,924
151	$29,287	$27,741	$57,028	$8,492,184
152	$29,192	$27,836	$57,028	$8,464,347
153	$29,096	$27,932	$57,028	$8,436,415
154	$29,000	$28,028	$57,028	$8,408,387
155	$28,904	$28,124	$57,028	$8,380,263
156	$28,807	$28,221	$57,028	$8,352,042

第13年供款共

$684,338

第13年利息

$351,994

第13年共還本金

$332,343

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$28,710	$28,318	$57,028	$8,323,724
158	$28,613	$28,415	$57,028	$8,295,309
159	$28,515	$28,513	$57,028	$8,266,796
160	$28,417	$28,611	$57,028	$8,238,185
161	$28,319	$28,709	$57,028	$8,209,475
162	$28,220	$28,808	$57,028	$8,180,667
163	$28,121	$28,907	$57,028	$8,151,760
164	$28,022	$29,006	$57,028	$8,122,754
165	$27,922	$29,106	$57,028	$8,093,648
166	$27,822	$29,206	$57,028	$8,064,441
167	$27,722	$29,307	$57,028	$8,035,135
168	$27,621	$29,407	$57,028	$8,005,727

第14年供款共

$684,338

第14年利息

$338,023

第14年共還本金

$346,315

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$27,520	$29,508	$57,028	$7,976,219
170	$27,418	$29,610	$57,028	$7,946,609
171	$27,316	$29,712	$57,028	$7,916,897
172	$27,214	$29,814	$57,028	$7,887,084
173	$27,112	$29,916	$57,028	$7,857,167
174	$27,009	$30,019	$57,028	$7,827,148
175	$26,906	$30,122	$57,028	$7,797,026
176	$26,802	$30,226	$57,028	$7,766,800
177	$26,698	$30,330	$57,028	$7,736,470
178	$26,594	$30,434	$57,028	$7,706,036
179	$26,489	$30,539	$57,028	$7,675,498
180	$26,385	$30,644	$57,028	$7,644,854

第15年供款共

$684,338

第15年利息

$323,464

第15年共還本金

$360,873

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$26,279	$30,749	$57,028	$7,614,105
182	$26,173	$30,855	$57,028	$7,583,250
183	$26,067	$30,961	$57,028	$7,552,290
184	$25,961	$31,067	$57,028	$7,521,223
185	$25,854	$31,174	$57,028	$7,490,049
186	$25,747	$31,281	$57,028	$7,458,768
187	$25,640	$31,389	$57,028	$7,427,379
188	$25,532	$31,497	$57,028	$7,395,882
189	$25,423	$31,605	$57,028	$7,364,278
190	$25,315	$31,713	$57,028	$7,332,564
191	$25,206	$31,822	$57,028	$7,300,742
192	$25,096	$31,932	$57,028	$7,268,810

第16年供款共

$684,338

第16年利息

$308,294

第16年共還本金

$376,044

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$24,987	$32,042	$57,028	$7,236,768
194	$24,876	$32,152	$57,028	$7,204,617
195	$24,766	$32,262	$57,028	$7,172,354
196	$24,655	$32,373	$57,028	$7,139,981
197	$24,544	$32,484	$57,028	$7,107,497
198	$24,432	$32,596	$57,028	$7,074,901
199	$24,320	$32,708	$57,028	$7,042,193
200	$24,208	$32,821	$57,028	$7,009,372
201	$24,095	$32,933	$57,028	$6,976,438
202	$23,982	$33,047	$57,028	$6,943,392
203	$23,868	$33,160	$57,028	$6,910,232
204	$23,754	$33,274	$57,028	$6,876,957

第17年供款共

$684,338

第17年利息

$292,485

第17年共還本金

$391,853

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$23,640	$33,389	$57,028	$6,843,569
206	$23,525	$33,503	$57,028	$6,810,065
207	$23,410	$33,619	$57,028	$6,776,447
208	$23,294	$33,734	$57,028	$6,742,713
209	$23,178	$33,850	$57,028	$6,708,863
210	$23,062	$33,966	$57,028	$6,674,896
211	$22,945	$34,083	$57,028	$6,640,813
212	$22,828	$34,200	$57,028	$6,606,613
213	$22,710	$34,318	$57,028	$6,572,295
214	$22,592	$34,436	$57,028	$6,537,859
215	$22,474	$34,554	$57,028	$6,503,305
216	$22,355	$34,673	$57,028	$6,468,632

第18年供款共

$684,338

第18年利息

$276,012

第18年共還本金

$408,326

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$22,236	$34,792	$57,028	$6,433,840
218	$22,116	$34,912	$57,028	$6,398,928
219	$21,996	$35,032	$57,028	$6,363,896
220	$21,876	$35,152	$57,028	$6,328,744
221	$21,755	$35,273	$57,028	$6,293,471
222	$21,634	$35,394	$57,028	$6,258,076
223	$21,512	$35,516	$57,028	$6,222,560
224	$21,390	$35,638	$57,028	$6,186,922
225	$21,268	$35,761	$57,028	$6,151,162
226	$21,145	$35,884	$57,028	$6,115,278
227	$21,021	$36,007	$57,028	$6,079,271
228	$20,897	$36,131	$57,028	$6,043,141

第19年供款共

$684,338

第19年利息

$258,846

第19年共還本金

$425,491

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$20,773	$36,255	$57,028	$6,006,886
230	$20,649	$36,379	$57,028	$5,970,506
231	$20,524	$36,505	$57,028	$5,934,002
232	$20,398	$36,630	$57,028	$5,897,372
233	$20,272	$36,756	$57,028	$5,860,616
234	$20,146	$36,882	$57,028	$5,823,734
235	$20,019	$37,009	$57,028	$5,786,725
236	$19,892	$37,136	$57,028	$5,749,588
237	$19,764	$37,264	$57,028	$5,712,324
238	$19,636	$37,392	$57,028	$5,674,932
239	$19,508	$37,521	$57,028	$5,637,412
240	$19,379	$37,650	$57,028	$5,599,762

第20年供款共

$684,338

第20年利息

$240,959

第20年共還本金

$443,378

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$19,249	$37,779	$57,028	$5,561,983
242	$19,119	$37,909	$57,028	$5,524,075
243	$18,989	$38,039	$57,028	$5,486,035
244	$18,858	$38,170	$57,028	$5,447,866
245	$18,727	$38,301	$57,028	$5,409,564
246	$18,595	$38,433	$57,028	$5,371,132
247	$18,463	$38,565	$57,028	$5,332,567
248	$18,331	$38,697	$57,028	$5,293,869
249	$18,198	$38,830	$57,028	$5,255,039
250	$18,064	$38,964	$57,028	$5,216,075
251	$17,930	$39,098	$57,028	$5,176,977
252	$17,796	$39,232	$57,028	$5,137,745

第21年供款共

$684,338

第21年利息

$222,320

第21年共還本金

$462,017

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$17,661	$39,367	$57,028	$5,098,378
254	$17,526	$39,502	$57,028	$5,058,875
255	$17,390	$39,638	$57,028	$5,019,237
256	$17,254	$39,775	$57,028	$4,979,462
257	$17,117	$39,911	$57,028	$4,939,551
258	$16,980	$40,048	$57,028	$4,899,503
259	$16,842	$40,186	$57,028	$4,859,317
260	$16,704	$40,324	$57,028	$4,818,993
261	$16,565	$40,463	$57,028	$4,778,530
262	$16,426	$40,602	$57,028	$4,737,928
263	$16,287	$40,742	$57,028	$4,697,186
264	$16,147	$40,882	$57,028	$4,656,305

第22年供款共

$684,338

第22年利息

$202,897

第22年共還本金

$481,440

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$16,006	$41,022	$57,028	$4,615,283
266	$15,865	$41,163	$57,028	$4,574,119
267	$15,724	$41,305	$57,028	$4,532,815
268	$15,582	$41,447	$57,028	$4,491,368
269	$15,439	$41,589	$57,028	$4,449,779
270	$15,296	$41,732	$57,028	$4,408,047
271	$15,153	$41,875	$57,028	$4,366,172
272	$15,009	$42,019	$57,028	$4,324,152
273	$14,864	$42,164	$57,028	$4,281,988
274	$14,719	$42,309	$57,028	$4,239,680
275	$14,574	$42,454	$57,028	$4,197,225
276	$14,428	$42,600	$57,028	$4,154,625

第23年供款共

$684,338

第23年利息

$182,658

第23年共還本金

$501,679

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$14,282	$42,747	$57,028	$4,111,879
278	$14,135	$42,894	$57,028	$4,068,985
279	$13,987	$43,041	$57,028	$4,025,944
280	$13,839	$43,189	$57,028	$3,982,755
281	$13,691	$43,337	$57,028	$3,939,418
282	$13,542	$43,486	$57,028	$3,895,931
283	$13,392	$43,636	$57,028	$3,852,296
284	$13,242	$43,786	$57,028	$3,808,510
285	$13,092	$43,936	$57,028	$3,764,573
286	$12,941	$44,087	$57,028	$3,720,486
287	$12,789	$44,239	$57,028	$3,676,247
288	$12,637	$44,391	$57,028	$3,631,856

第24年供款共

$684,338

第24年利息

$161,568

第24年共還本金

$522,769

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$12,485	$44,544	$57,028	$3,587,312
290	$12,331	$44,697	$57,028	$3,542,615
291	$12,178	$44,850	$57,028	$3,497,765
292	$12,024	$45,005	$57,028	$3,452,761
293	$11,869	$45,159	$57,028	$3,407,601
294	$11,714	$45,315	$57,028	$3,362,287
295	$11,558	$45,470	$57,028	$3,316,816
296	$11,402	$45,627	$57,028	$3,271,190
297	$11,245	$45,783	$57,028	$3,225,406
298	$11,087	$45,941	$57,028	$3,179,466
299	$10,929	$46,099	$57,028	$3,133,367
300	$10,771	$46,257	$57,028	$3,087,110

第25年供款共

$684,338

第25年利息

$139,592

第25年共還本金

$544,746

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$10,612	$46,416	$57,028	$3,040,694
302	$10,452	$46,576	$57,028	$2,994,118
303	$10,292	$46,736	$57,028	$2,947,382
304	$10,132	$46,897	$57,028	$2,900,485
305	$9,970	$47,058	$57,028	$2,853,428
306	$9,809	$47,219	$57,028	$2,806,208
307	$9,646	$47,382	$57,028	$2,758,826
308	$9,483	$47,545	$57,028	$2,711,282
309	$9,320	$47,708	$57,028	$2,663,574
310	$9,156	$47,872	$57,028	$2,615,702
311	$8,991	$48,037	$57,028	$2,567,665
312	$8,826	$48,202	$57,028	$2,519,463

第26年供款共

$684,338

第26年利息

$116,691

第26年共還本金

$567,647

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$8,661	$48,367	$57,028	$2,471,096
314	$8,494	$48,534	$57,028	$2,422,562
315	$8,328	$48,701	$57,028	$2,373,861
316	$8,160	$48,868	$57,028	$2,324,993
317	$7,992	$49,036	$57,028	$2,275,957
318	$7,824	$49,205	$57,028	$2,226,753
319	$7,654	$49,374	$57,028	$2,177,379
320	$7,485	$49,543	$57,028	$2,127,836
321	$7,314	$49,714	$57,028	$2,078,122
322	$7,144	$49,885	$57,028	$2,028,238
323	$6,972	$50,056	$57,028	$1,978,181
324	$6,800	$50,228	$57,028	$1,927,953

第27年供款共

$684,338

第27年利息

$92,828

第27年共還本金

$591,510

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$6,627	$50,401	$57,028	$1,877,553
326	$6,454	$50,574	$57,028	$1,826,979
327	$6,280	$50,748	$57,028	$1,776,231
328	$6,106	$50,922	$57,028	$1,725,308
329	$5,931	$51,097	$57,028	$1,674,211
330	$5,755	$51,273	$57,028	$1,622,938
331	$5,579	$51,449	$57,028	$1,571,489
332	$5,402	$51,626	$57,028	$1,519,862
333	$5,225	$51,804	$57,028	$1,468,059
334	$5,046	$51,982	$57,028	$1,416,077
335	$4,868	$52,160	$57,028	$1,363,917
336	$4,688	$52,340	$57,028	$1,311,577

第28年供款共

$684,338

第28年利息

$67,961

第28年共還本金

$616,376

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$4,509	$52,520	$57,028	$1,259,058
338	$4,328	$52,700	$57,028	$1,206,357
339	$4,147	$52,881	$57,028	$1,153,476
340	$3,965	$53,063	$57,028	$1,100,413
341	$3,783	$53,245	$57,028	$1,047,168
342	$3,600	$53,428	$57,028	$993,739
343	$3,416	$53,612	$57,028	$940,127
344	$3,232	$53,796	$57,028	$886,330
345	$3,047	$53,981	$57,028	$832,349
346	$2,861	$54,167	$57,028	$778,182
347	$2,675	$54,353	$57,028	$723,829
348	$2,488	$54,540	$57,028	$669,289

第29年供款共

$684,338

第29年利息

$42,050

第29年共還本金

$642,288

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,301	$54,727	$57,028	$614,562
350	$2,113	$54,916	$57,028	$559,646
351	$1,924	$55,104	$57,028	$504,542
352	$1,734	$55,294	$57,028	$449,248
353	$1,544	$55,484	$57,028	$393,764
354	$1,354	$55,675	$57,028	$338,090
355	$1,162	$55,866	$57,028	$282,224
356	$970	$56,058	$57,028	$226,166
357	$777	$56,251	$57,028	$169,915
358	$584	$56,444	$57,028	$113,471
359	$390	$56,638	$57,028	$56,833
360	$195	$56,833	$57,028	$0

第30年供款共

$684,338

第30年利息

$15,049

第30年共還本金

$669,289

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$24,141,253

免責聲明

筍盤推介

按揭保險費
info