樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$191,250

借款月供 $927 , 共加借HK$191,250

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$14,880,935

每月供款
$38,003

首期

$850,000

總貸款額

$7,841,250

總利息

$5,839,685

印花稅

$255,000

其他

$95,000

置業成本總預算

HK$1,200,000

按月供比率計算

$76,005

置業成本總預算

HK$1,200,000

首期

$850,000
印花稅

$255,000
- AVD
  
  $255,000
律師費

$ 10,000
代理佣金

$85,000
按揭保險費

$191,250

最低每月入息要求

按月供比率計算

$76,005

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

馬鞍山烏溪沙

thumb_up

烏溪沙站3樓連天台有玻璃屋

建

700 呎

@10,714

real_estate_agent 罕有放盤

售$750 萬

建

700 呎

@10,714

售$750 萬

real_estate_agent 罕有放盤

西貢躉場

thumb_up

西貢市中心靚裝地下

建

1,200 呎

@6,500

real_estate_agent 罕有放盤 local_offer 低水筍價

售$780 萬

建

1,200 呎

@6,500

售$780 萬

real_estate_agent 罕有放盤 local_offer 低水筍價

馬鞍山迎濤灣 A座

thumb_up

迎濤灣**高層全海景,套三房兩廳，連儲物室雅致裝修**

實

729 呎

@11,660

建

953 呎

@8,919

local_fire_department 至HIT

售$850 萬

實

729 呎

@11,660

建

953 呎

@8,919

售$850 萬

local_fire_department 至HIT

馬鞍山聽濤雅苑第08座

thumb_up

高層三房套，鄰近馬鐵有心賣，價錢絕對有傾

實

756 呎

@11,905

建

932 呎

@9,657

local_fire_department 至HIT

售$900 萬

實

756 呎

@11,905

建

932 呎

@9,657

售$900 萬

local_fire_department 至HIT

沙田帝堡城

thumb_up

清靜山景配精美靚裝@睇左絕對想擁有

實

836 呎

@11,364

建

1,063 呎

@8,937

directions_run 日內即走 local_offer 低水筍價

售$950 萬

實

836 呎

@11,364

建

1,063 呎

@8,937

售$950 萬

directions_run 日內即走 local_offer 低水筍價

VR實景

沙田壹號雲頂第02期雲頂峰

thumb_up

💖新鴻基💖 星級🌟屋苑 [高負離子生活社區🏡] 寬敞2️⃣房.

實

559 呎

@16,100

建

730 呎

@12,329

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$900 萬

實

559 呎

@16,100

建

730 呎

@12,329

售$900 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 vpn_key 有匙即睇

馬鞍山天宇海第6B座

thumb_up

天宇海 @11xxx 3房連一工人房全城最平

實

751 呎

@11,851

建

990 呎

@8,990

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價

售$890 萬

實

751 呎

@11,851

建

990 呎

@8,990

售$890 萬

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價

馬鞍山長庚村

thumb_up

**最近馬鞍山市中心靚裝修下覆式可步行到馬鞍山~又租又賣**

建

1,000 呎

@8,500

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$850 萬

建

1,000 呎

@8,500

售$850 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

沙田晴碧花園

thumb_up

罕有3房一套開陽景觀歡迎還價

實

611 呎

@12,520

建

796 呎

@9,611

local_fire_department 至HIT

售$765 萬

實

611 呎

@12,520

建

796 呎

@9,611

售$765 萬

local_fire_department 至HIT

沙田翠湖花園

thumb_up

翠湖花園

實

616 呎

@12,175

建

744 呎

@10,081

local_fire_department 至HIT

售$750 萬

實

616 呎

@12,175

建

744 呎

@10,081

售$750 萬

local_fire_department 至HIT

沙田帝堡城

thumb_up

帝堡城 3房1套連工人房, 主人房落地玻璃

實

873 呎

@10,401

建

1,095 呎

@8,292

local_fire_department 至HIT hotel_class 樓王

售$908 萬

實

873 呎

@10,401

建

1,095 呎

@8,292

售$908 萬

local_fire_department 至HIT hotel_class 樓王

西貢逸瓏園

thumb_up

逸瓏園

實

525 呎

@16,190

local_fire_department 至HIT

售$850 萬

實

525 呎

@16,190

售$850 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$46,929	$36,061	$29,552	$25,221
1.500	$48,674	$37,838	$31,360	$27,062
2.000	$50,459	$39,668	$33,235	$28,983
2.500	$52,285	$41,551	$35,177	$30,982
3.000	$54,150	$43,487	$37,184	$33,059
3.500	$56,056	$45,476	$39,255	$35,211
4.000	$58,001	$47,516	$41,389	$37,435
4.125	$58,493	$48,034	$41,932	$38,003
4.500	$59,985	$49,608	$43,584	$39,730
5.000	$62,008	$51,749	$45,839	$42,094
5.500	$64,070	$53,939	$48,152	$44,522
6.000	$66,169	$56,177	$50,521	$47,012

每月供款$38,003

年期

30年

貸款金額

$7,841,250

總利息

$5,839,685

總貸款連利息

$13,680,935

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$26,954	$11,048	$38,003	$7,830,202
2	$26,916	$11,086	$38,003	$7,819,115
3	$26,878	$11,124	$38,003	$7,807,991
4	$26,840	$11,163	$38,003	$7,796,828
5	$26,802	$11,201	$38,003	$7,785,627
6	$26,763	$11,240	$38,003	$7,774,388
7	$26,724	$11,278	$38,003	$7,763,110
8	$26,686	$11,317	$38,003	$7,751,793
9	$26,647	$11,356	$38,003	$7,740,437
10	$26,608	$11,395	$38,003	$7,729,042
11	$26,569	$11,434	$38,003	$7,717,608
12	$26,529	$11,473	$38,003	$7,706,135

第1年供款共

$456,031

第1年利息

$320,916

第1年共還本金

$135,115

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$26,490	$11,513	$38,003	$7,694,622
14	$26,450	$11,552	$38,003	$7,683,070
15	$26,411	$11,592	$38,003	$7,671,478
16	$26,371	$11,632	$38,003	$7,659,846
17	$26,331	$11,672	$38,003	$7,648,174
18	$26,291	$11,712	$38,003	$7,636,462
19	$26,250	$11,752	$38,003	$7,624,710
20	$26,210	$11,793	$38,003	$7,612,917
21	$26,169	$11,833	$38,003	$7,601,084
22	$26,129	$11,874	$38,003	$7,589,210
23	$26,088	$11,915	$38,003	$7,577,295
24	$26,047	$11,956	$38,003	$7,565,340

第2年供款共

$456,031

第2年利息

$315,236

第2年共還本金

$140,795

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$26,006	$11,997	$38,003	$7,553,343
26	$25,965	$12,038	$38,003	$7,541,305
27	$25,923	$12,079	$38,003	$7,529,226
28	$25,882	$12,121	$38,003	$7,517,105
29	$25,840	$12,163	$38,003	$7,504,942
30	$25,798	$12,204	$38,003	$7,492,738
31	$25,756	$12,246	$38,003	$7,480,491
32	$25,714	$12,288	$38,003	$7,468,203
33	$25,672	$12,331	$38,003	$7,455,872
34	$25,630	$12,373	$38,003	$7,443,499
35	$25,587	$12,416	$38,003	$7,431,084
36	$25,544	$12,458	$38,003	$7,418,626

第3年供款共

$456,031

第3年利息

$309,317

第3年共還本金

$146,714

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$25,502	$12,501	$38,003	$7,406,124
38	$25,459	$12,544	$38,003	$7,393,580
39	$25,415	$12,587	$38,003	$7,380,993
40	$25,372	$12,630	$38,003	$7,368,363
41	$25,329	$12,674	$38,003	$7,355,689
42	$25,285	$12,717	$38,003	$7,342,972
43	$25,241	$12,761	$38,003	$7,330,210
44	$25,198	$12,805	$38,003	$7,317,405
45	$25,154	$12,849	$38,003	$7,304,556
46	$25,109	$12,893	$38,003	$7,291,663
47	$25,065	$12,938	$38,003	$7,278,726
48	$25,021	$12,982	$38,003	$7,265,744

第4年供款共

$456,031

第4年利息

$303,149

第4年共還本金

$152,882

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$24,976	$13,027	$38,003	$7,252,717
50	$24,931	$13,071	$38,003	$7,239,646
51	$24,886	$13,116	$38,003	$7,226,529
52	$24,841	$13,161	$38,003	$7,213,368
53	$24,796	$13,207	$38,003	$7,200,161
54	$24,751	$13,252	$38,003	$7,186,909
55	$24,705	$13,298	$38,003	$7,173,612
56	$24,659	$13,343	$38,003	$7,160,268
57	$24,613	$13,389	$38,003	$7,146,879
58	$24,567	$13,435	$38,003	$7,133,444
59	$24,521	$13,481	$38,003	$7,119,963
60	$24,475	$13,528	$38,003	$7,106,435

第5年供款共

$456,031

第5年利息

$296,722

第5年共還本金

$159,309

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$24,428	$13,574	$38,003	$7,092,861
62	$24,382	$13,621	$38,003	$7,079,240
63	$24,335	$13,668	$38,003	$7,065,572
64	$24,288	$13,715	$38,003	$7,051,857
65	$24,241	$13,762	$38,003	$7,038,096
66	$24,193	$13,809	$38,003	$7,024,286
67	$24,146	$13,857	$38,003	$7,010,430
68	$24,098	$13,904	$38,003	$6,996,526
69	$24,051	$13,952	$38,003	$6,982,574
70	$24,003	$14,000	$38,003	$6,968,574
71	$23,954	$14,048	$38,003	$6,954,525
72	$23,906	$14,096	$38,003	$6,940,429

第6年供款共

$456,031

第6年利息

$290,025

第6年共還本金

$166,006

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$23,858	$14,145	$38,003	$6,926,284
74	$23,809	$14,193	$38,003	$6,912,091
75	$23,760	$14,242	$38,003	$6,897,848
76	$23,711	$14,291	$38,003	$6,883,557
77	$23,662	$14,340	$38,003	$6,869,217
78	$23,613	$14,390	$38,003	$6,854,827
79	$23,563	$14,439	$38,003	$6,840,388
80	$23,514	$14,489	$38,003	$6,825,899
81	$23,464	$14,539	$38,003	$6,811,361
82	$23,414	$14,589	$38,003	$6,796,772
83	$23,364	$14,639	$38,003	$6,782,133
84	$23,314	$14,689	$38,003	$6,767,444

第7年供款共

$456,031

第7年利息

$283,047

第7年共還本金

$172,985

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$23,263	$14,740	$38,003	$6,752,705
86	$23,212	$14,790	$38,003	$6,737,915
87	$23,162	$14,841	$38,003	$6,723,074
88	$23,111	$14,892	$38,003	$6,708,182
89	$23,059	$14,943	$38,003	$6,693,238
90	$23,008	$14,995	$38,003	$6,678,244
91	$22,956	$15,046	$38,003	$6,663,198
92	$22,905	$15,098	$38,003	$6,648,100
93	$22,853	$15,150	$38,003	$6,632,950
94	$22,801	$15,202	$38,003	$6,617,748
95	$22,749	$15,254	$38,003	$6,602,494
96	$22,696	$15,307	$38,003	$6,587,188

第8年供款共

$456,031

第8年利息

$275,774

第8年共還本金

$180,257

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$22,643	$15,359	$38,003	$6,571,829
98	$22,591	$15,412	$38,003	$6,556,417
99	$22,538	$15,465	$38,003	$6,540,952
100	$22,485	$15,518	$38,003	$6,525,434
101	$22,431	$15,571	$38,003	$6,509,862
102	$22,378	$15,625	$38,003	$6,494,237
103	$22,324	$15,679	$38,003	$6,478,559
104	$22,270	$15,733	$38,003	$6,462,826
105	$22,216	$15,787	$38,003	$6,447,039
106	$22,162	$15,841	$38,003	$6,431,199
107	$22,107	$15,895	$38,003	$6,415,303
108	$22,053	$15,950	$38,003	$6,399,353

第9年供款共

$456,031

第9年利息

$268,197

第9年共還本金

$187,835

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$21,998	$16,005	$38,003	$6,383,348
110	$21,943	$16,060	$38,003	$6,367,289
111	$21,888	$16,115	$38,003	$6,351,173
112	$21,832	$16,170	$38,003	$6,335,003
113	$21,777	$16,226	$38,003	$6,318,777
114	$21,721	$16,282	$38,003	$6,302,495
115	$21,665	$16,338	$38,003	$6,286,157
116	$21,609	$16,394	$38,003	$6,269,763
117	$21,552	$16,450	$38,003	$6,253,313
118	$21,496	$16,507	$38,003	$6,236,806
119	$21,439	$16,564	$38,003	$6,220,243
120	$21,382	$16,621	$38,003	$6,203,622

第10年供款共

$456,031

第10年利息

$260,300

第10年共還本金

$195,731

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$21,325	$16,678	$38,003	$6,186,945
122	$21,268	$16,735	$38,003	$6,170,210
123	$21,210	$16,793	$38,003	$6,153,417
124	$21,152	$16,850	$38,003	$6,136,567
125	$21,094	$16,908	$38,003	$6,119,659
126	$21,036	$16,966	$38,003	$6,102,693
127	$20,978	$17,025	$38,003	$6,085,668
128	$20,919	$17,083	$38,003	$6,068,585
129	$20,861	$17,142	$38,003	$6,051,443
130	$20,802	$17,201	$38,003	$6,034,242
131	$20,743	$17,260	$38,003	$6,016,982
132	$20,683	$17,319	$38,003	$5,999,663

第11年供款共

$456,031

第11年利息

$252,072

第11年共還本金

$203,959

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$20,624	$17,379	$38,003	$5,982,284
134	$20,564	$17,438	$38,003	$5,964,846
135	$20,504	$17,498	$38,003	$5,947,347
136	$20,444	$17,559	$38,003	$5,929,789
137	$20,384	$17,619	$38,003	$5,912,170
138	$20,323	$17,680	$38,003	$5,894,490
139	$20,262	$17,740	$38,003	$5,876,750
140	$20,201	$17,801	$38,003	$5,858,949
141	$20,140	$17,862	$38,003	$5,841,086
142	$20,079	$17,924	$38,003	$5,823,162
143	$20,017	$17,985	$38,003	$5,805,177
144	$19,955	$18,047	$38,003	$5,787,130

第12年供款共

$456,031

第12年利息

$243,498

第12年共還本金

$212,533

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$19,893	$18,109	$38,003	$5,769,020
146	$19,831	$18,172	$38,003	$5,750,849
147	$19,769	$18,234	$38,003	$5,732,615
148	$19,706	$18,297	$38,003	$5,714,318
149	$19,643	$18,360	$38,003	$5,695,958
150	$19,580	$18,423	$38,003	$5,677,536
151	$19,517	$18,486	$38,003	$5,659,050
152	$19,453	$18,550	$38,003	$5,640,500
153	$19,389	$18,613	$38,003	$5,621,887
154	$19,325	$18,677	$38,003	$5,603,209
155	$19,261	$18,742	$38,003	$5,584,468
156	$19,197	$18,806	$38,003	$5,565,662

第13年供款共

$456,031

第13年利息

$234,563

第13年共還本金

$221,468

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$19,132	$18,871	$38,003	$5,546,791
158	$19,067	$18,936	$38,003	$5,527,856
159	$19,002	$19,001	$38,003	$5,508,855
160	$18,937	$19,066	$38,003	$5,489,789
161	$18,871	$19,131	$38,003	$5,470,658
162	$18,805	$19,197	$38,003	$5,451,460
163	$18,739	$19,263	$38,003	$5,432,197
164	$18,673	$19,329	$38,003	$5,412,868
165	$18,607	$19,396	$38,003	$5,393,472
166	$18,540	$19,463	$38,003	$5,374,009
167	$18,473	$19,529	$38,003	$5,354,480
168	$18,406	$19,597	$38,003	$5,334,883

第14年供款共

$456,031

第14年利息

$225,253

第14年共還本金

$230,778

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$18,339	$19,664	$38,003	$5,315,219
170	$18,271	$19,732	$38,003	$5,295,488
171	$18,203	$19,799	$38,003	$5,275,688
172	$18,135	$19,867	$38,003	$5,255,821
173	$18,067	$19,936	$38,003	$5,235,885
174	$17,998	$20,004	$38,003	$5,215,881
175	$17,930	$20,073	$38,003	$5,195,808
176	$17,861	$20,142	$38,003	$5,175,666
177	$17,791	$20,211	$38,003	$5,155,455
178	$17,722	$20,281	$38,003	$5,135,174
179	$17,652	$20,350	$38,003	$5,114,824
180	$17,582	$20,420	$38,003	$5,094,403

第15年供款共

$456,031

第15年利息

$215,551

第15年共還本金

$240,480

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$17,512	$20,491	$38,003	$5,073,913
182	$17,442	$20,561	$38,003	$5,053,352
183	$17,371	$20,632	$38,003	$5,032,720
184	$17,300	$20,703	$38,003	$5,012,017
185	$17,229	$20,774	$38,003	$4,991,244
186	$17,157	$20,845	$38,003	$4,970,398
187	$17,086	$20,917	$38,003	$4,949,482
188	$17,014	$20,989	$38,003	$4,928,493
189	$16,942	$21,061	$38,003	$4,907,432
190	$16,869	$21,133	$38,003	$4,886,299
191	$16,797	$21,206	$38,003	$4,865,093
192	$16,724	$21,279	$38,003	$4,843,814

第16年供款共

$456,031

第16年利息

$205,442

第16年共還本金

$250,590

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$16,651	$21,352	$38,003	$4,822,462
194	$16,577	$21,425	$38,003	$4,801,036
195	$16,504	$21,499	$38,003	$4,779,537
196	$16,430	$21,573	$38,003	$4,757,964
197	$16,356	$21,647	$38,003	$4,736,317
198	$16,281	$21,722	$38,003	$4,714,596
199	$16,206	$21,796	$38,003	$4,692,800
200	$16,131	$21,871	$38,003	$4,670,929
201	$16,056	$21,946	$38,003	$4,648,982
202	$15,981	$22,022	$38,003	$4,626,961
203	$15,905	$22,097	$38,003	$4,604,863
204	$15,829	$22,173	$38,003	$4,582,690

第17年供款共

$456,031

第17年利息

$194,907

第17年共還本金

$261,124

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$15,753	$22,250	$38,003	$4,560,440
206	$15,677	$22,326	$38,003	$4,538,114
207	$15,600	$22,403	$38,003	$4,515,711
208	$15,523	$22,480	$38,003	$4,493,231
209	$15,445	$22,557	$38,003	$4,470,674
210	$15,368	$22,635	$38,003	$4,448,040
211	$15,290	$22,712	$38,003	$4,425,327
212	$15,212	$22,791	$38,003	$4,402,537
213	$15,134	$22,869	$38,003	$4,379,668
214	$15,055	$22,947	$38,003	$4,356,720
215	$14,976	$23,026	$38,003	$4,333,694
216	$14,897	$23,106	$38,003	$4,310,588

第18年供款共

$456,031

第18年利息

$183,930

第18年共還本金

$272,101

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$14,818	$23,185	$38,003	$4,287,403
218	$14,738	$23,265	$38,003	$4,264,139
219	$14,658	$23,345	$38,003	$4,240,794
220	$14,578	$23,425	$38,003	$4,217,369
221	$14,497	$23,505	$38,003	$4,193,864
222	$14,416	$23,586	$38,003	$4,170,278
223	$14,335	$23,667	$38,003	$4,146,610
224	$14,254	$23,749	$38,003	$4,122,862
225	$14,172	$23,830	$38,003	$4,099,032
226	$14,090	$23,912	$38,003	$4,075,119
227	$14,008	$23,994	$38,003	$4,051,125
228	$13,926	$24,077	$38,003	$4,027,048

第19年供款共

$456,031

第19年利息

$172,491

第19年共還本金

$283,540

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$13,843	$24,160	$38,003	$4,002,889
230	$13,760	$24,243	$38,003	$3,978,646
231	$13,677	$24,326	$38,003	$3,954,320
232	$13,593	$24,410	$38,003	$3,929,910
233	$13,509	$24,494	$38,003	$3,905,417
234	$13,425	$24,578	$38,003	$3,880,839
235	$13,340	$24,662	$38,003	$3,856,177
236	$13,256	$24,747	$38,003	$3,831,430
237	$13,171	$24,832	$38,003	$3,806,598
238	$13,085	$24,917	$38,003	$3,781,680
239	$13,000	$25,003	$38,003	$3,756,677
240	$12,914	$25,089	$38,003	$3,731,588

第20年供款共

$456,031

第20年利息

$160,571

第20年共還本金

$295,460

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$12,827	$25,175	$38,003	$3,706,413
242	$12,741	$25,262	$38,003	$3,681,151
243	$12,654	$25,349	$38,003	$3,655,803
244	$12,567	$25,436	$38,003	$3,630,367
245	$12,479	$25,523	$38,003	$3,604,844
246	$12,392	$25,611	$38,003	$3,579,233
247	$12,304	$25,699	$38,003	$3,553,534
248	$12,215	$25,787	$38,003	$3,527,746
249	$12,127	$25,876	$38,003	$3,501,870
250	$12,038	$25,965	$38,003	$3,475,905
251	$11,948	$26,054	$38,003	$3,449,851
252	$11,859	$26,144	$38,003	$3,423,708

第21年供款共

$456,031

第21年利息

$148,150

第21年共還本金

$307,881

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$11,769	$26,234	$38,003	$3,397,474
254	$11,679	$26,324	$38,003	$3,371,150
255	$11,588	$26,414	$38,003	$3,344,736
256	$11,498	$26,505	$38,003	$3,318,231
257	$11,406	$26,596	$38,003	$3,291,635
258	$11,315	$26,688	$38,003	$3,264,947
259	$11,223	$26,779	$38,003	$3,238,168
260	$11,131	$26,871	$38,003	$3,211,296
261	$11,039	$26,964	$38,003	$3,184,333
262	$10,946	$27,056	$38,003	$3,157,276
263	$10,853	$27,149	$38,003	$3,130,127
264	$10,760	$27,243	$38,003	$3,102,884

第22年供款共

$456,031

第22年利息

$135,207

第22年共還本金

$320,824

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$10,666	$27,336	$38,003	$3,075,547
266	$10,572	$27,430	$38,003	$3,048,117
267	$10,478	$27,525	$38,003	$3,020,592
268	$10,383	$27,619	$38,003	$2,992,973
269	$10,288	$27,714	$38,003	$2,965,259
270	$10,193	$27,810	$38,003	$2,937,449
271	$10,097	$27,905	$38,003	$2,909,544
272	$10,002	$28,001	$38,003	$2,881,543
273	$9,905	$28,097	$38,003	$2,853,446
274	$9,809	$28,194	$38,003	$2,825,252
275	$9,712	$28,291	$38,003	$2,796,961
276	$9,615	$28,388	$38,003	$2,768,573

第23年供款共

$456,031

第23年利息

$121,720

第23年共還本金

$334,311

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$9,517	$28,486	$38,003	$2,740,087
278	$9,419	$28,584	$38,003	$2,711,504
279	$9,321	$28,682	$38,003	$2,682,822
280	$9,222	$28,780	$38,003	$2,654,042
281	$9,123	$28,879	$38,003	$2,625,162
282	$9,024	$28,979	$38,003	$2,596,184
283	$8,924	$29,078	$38,003	$2,567,106
284	$8,824	$29,178	$38,003	$2,537,927
285	$8,724	$29,278	$38,003	$2,508,649
286	$8,623	$29,379	$38,003	$2,479,270
287	$8,522	$29,480	$38,003	$2,449,790
288	$8,421	$29,581	$38,003	$2,420,208

第24年供款共

$456,031

第24年利息

$107,666

第24年共還本金

$348,365

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$8,319	$29,683	$38,003	$2,390,525
290	$8,217	$29,785	$38,003	$2,360,740
291	$8,115	$29,888	$38,003	$2,330,852
292	$8,012	$29,990	$38,003	$2,300,862
293	$7,909	$30,093	$38,003	$2,270,769
294	$7,806	$30,197	$38,003	$2,240,572
295	$7,702	$30,301	$38,003	$2,210,271
296	$7,598	$30,405	$38,003	$2,179,866
297	$7,493	$30,509	$38,003	$2,149,357
298	$7,388	$30,614	$38,003	$2,118,743
299	$7,283	$30,719	$38,003	$2,088,024
300	$7,178	$30,825	$38,003	$2,057,198

第25年供款共

$456,031

第25年利息

$93,021

第25年共還本金

$363,010

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$7,072	$30,931	$38,003	$2,026,268
302	$6,965	$31,037	$38,003	$1,995,230
303	$6,859	$31,144	$38,003	$1,964,086
304	$6,752	$31,251	$38,003	$1,932,835
305	$6,644	$31,358	$38,003	$1,901,477
306	$6,536	$31,466	$38,003	$1,870,010
307	$6,428	$31,574	$38,003	$1,838,436
308	$6,320	$31,683	$38,003	$1,806,753
309	$6,211	$31,792	$38,003	$1,774,961
310	$6,101	$31,901	$38,003	$1,743,060
311	$5,992	$32,011	$38,003	$1,711,049
312	$5,882	$32,121	$38,003	$1,678,928

第26年供款共

$456,031

第26年利息

$77,761

第26年共還本金

$378,270

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$5,771	$32,231	$38,003	$1,646,697
314	$5,661	$32,342	$38,003	$1,614,355
315	$5,549	$32,453	$38,003	$1,581,902
316	$5,438	$32,565	$38,003	$1,549,337
317	$5,326	$32,677	$38,003	$1,516,660
318	$5,214	$32,789	$38,003	$1,483,871
319	$5,101	$32,902	$38,003	$1,450,969
320	$4,988	$33,015	$38,003	$1,417,954
321	$4,874	$33,128	$38,003	$1,384,826
322	$4,760	$33,242	$38,003	$1,351,584
323	$4,646	$33,357	$38,003	$1,318,227
324	$4,531	$33,471	$38,003	$1,284,756

第27年供款共

$456,031

第27年利息

$61,859

第27年共還本金

$394,172

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$4,416	$33,586	$38,003	$1,251,170
326	$4,301	$33,702	$38,003	$1,217,468
327	$4,185	$33,818	$38,003	$1,183,650
328	$4,069	$33,934	$38,003	$1,149,717
329	$3,952	$34,050	$38,003	$1,115,666
330	$3,835	$34,167	$38,003	$1,081,499
331	$3,718	$34,285	$38,003	$1,047,214
332	$3,600	$34,403	$38,003	$1,012,811
333	$3,482	$34,521	$38,003	$978,290
334	$3,363	$34,640	$38,003	$943,650
335	$3,244	$34,759	$38,003	$908,891
336	$3,124	$34,878	$38,003	$874,013

第28年供款共

$456,031

第28年利息

$45,288

第28年共還本金

$410,743

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$3,004	$34,998	$38,003	$839,015
338	$2,884	$35,118	$38,003	$803,896
339	$2,763	$35,239	$38,003	$768,657
340	$2,642	$35,360	$38,003	$733,297
341	$2,521	$35,482	$38,003	$697,815
342	$2,399	$35,604	$38,003	$662,211
343	$2,276	$35,726	$38,003	$626,485
344	$2,154	$35,849	$38,003	$590,636
345	$2,030	$35,972	$38,003	$554,664
346	$1,907	$36,096	$38,003	$518,568
347	$1,783	$36,220	$38,003	$482,348
348	$1,658	$36,345	$38,003	$446,003

第29年供款共

$456,031

第29年利息

$28,021

第29年共還本金

$428,010

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,533	$36,469	$38,003	$409,534
350	$1,408	$36,595	$38,003	$372,939
351	$1,282	$36,721	$38,003	$336,218
352	$1,156	$36,847	$38,003	$299,371
353	$1,029	$36,974	$38,003	$262,398
354	$902	$37,101	$38,003	$225,297
355	$774	$37,228	$38,003	$188,069
356	$646	$37,356	$38,003	$150,713
357	$518	$37,485	$38,003	$113,228
358	$389	$37,613	$38,003	$75,615
359	$260	$37,743	$38,003	$37,872
360	$130	$37,872	$38,003	$0

第30年供款共

$456,031

第30年利息

$10,028

第30年共還本金

$446,003

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$14,880,935

免責聲明

筍盤推介

按揭保險費
info