樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$160,425

借款月供 $777 , 共加借HK$160,425

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$12,484,091

每月供款
$31,878

首期

$713,000

總貸款額

$6,577,425

總利息

$4,898,466

印花稅

$213,900

其他

$81,300

置業成本總預算

HK$1,008,200

按月供比率計算

$63,755

置業成本總預算

HK$1,008,200

首期

$713,000
印花稅

$213,900
- AVD
  
  $213,900
律師費

$ 10,000
代理佣金

$71,300
按揭保險費

$160,425

最低每月入息要求

按月供比率計算

$63,755

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

馬鞍山迎海第03期星灣御第25座

thumb_up

特色單位 1房高層【有山有海】

實

521 呎

@14,933

directions_run 日內即走 real_estate_agent 罕有放盤

售$778 萬

實

521 呎

@14,933

售$778 萬

directions_run 日內即走 real_estate_agent 罕有放盤

KOL實拍 VR實景影片

西貢逸瓏園第02座

thumb_up

高層山景1房半

實

520 呎

@13,654

local_fire_department 至HIT hotel_class 樓王 verified 首置必買

售$710 萬

實

520 呎

@13,654

售$710 萬

local_fire_department 至HIT hotel_class 樓王 verified 首置必買

西貢西貢

thumb_up

唐樓

實

691 呎

@9,841

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$680 萬

實

691 呎

@9,841

售$680 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇

大埔嘉熙第10座

thumb_up

有匙內園雙輝自用投資兩相而業主誠意出售

實

458 呎

@15,895

local_fire_department 至HIT directions_run 日內即走 vpn_key 有匙即睇

售$728 萬

實

458 呎

@15,895

售$728 萬

local_fire_department 至HIT directions_run 日內即走 vpn_key 有匙即睇

大埔天鑽 ^^ 豪裝兩房梗廚^^

thumb_up

天鑽 ^^ 豪裝兩房梗廚^^

實

524 呎

@15,267

local_fire_department 至HIT

售$800 萬

實

524 呎

@15,267

售$800 萬

local_fire_department 至HIT

沙田金輝花園

thumb_up

[大圍市中心]5分鐘內步程至[大圍MTR站]實用高層[東南]寬敞2房.

實

386 呎

@18,135

建

494 呎

@14,170

local_fire_department 至HIT real_estate_agent 罕有放盤

售$700 萬

實

386 呎

@18,135

建

494 呎

@14,170

售$700 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

葵涌月海灣

thumb_up

極品[鳳凰樓]東南[開揚]璀璨山海景[大則2房].

實

412 呎

@16,942

建

600 呎

@11,633

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 hotel_class 樓王

售$698 萬

實

412 呎

@16,942

建

600 呎

@11,633

售$698 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 hotel_class 樓王

沙田沙田第一城第02期第17座

thumb_up

罕有高層東南很開揚靚裝3房,交通方便,自住收租一流

實

451 呎

@15,521

建

562 呎

@12,456

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

售$700 萬

實

451 呎

@15,521

建

562 呎

@12,456

售$700 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

馬鞍山曉峰灣畔

thumb_up

曉峰灣畔

實

482 呎

@13,651

建

635 呎

@10,362

local_fire_department 至HIT local_offer 低水筍價

售$658 萬

實

482 呎

@13,651

建

635 呎

@10,362

售$658 萬

local_fire_department 至HIT local_offer 低水筍價

西貢泰湖閣

thumb_up

泰湖閣2樓連天台屋

建

700 呎

@9,714

real_estate_agent 罕有放盤 local_offer 低水筍價

售$680 萬

建

700 呎

@9,714

售$680 萬

real_estate_agent 罕有放盤 local_offer 低水筍價

馬鞍山薈朗第01座

thumb_up

薈朗 2房連租約售投資佳選

實

411 呎

@15,328

local_fire_department 至HIT

售$630 萬

實

411 呎

@15,328

售$630 萬

local_fire_department 至HIT

VR實景

沙田欣廷軒第03座

thumb_up

*罕有東南* 高層放盤 3分鐘到馬鐵站

實

396 呎

@17,172

建

529 呎

@12,854

local_fire_department 至HIT hotel_class 樓王 verified 首置必買 pets 愛竉必選

售$680 萬

實

396 呎

@17,172

建

529 呎

@12,854

售$680 萬

local_fire_department 至HIT hotel_class 樓王 verified 首置必買 pets 愛竉必選

利率	15年	20年	25年	30年
1.000	$39,366	$30,249	$24,789	$21,156
1.500	$40,829	$31,739	$26,306	$22,700
2.000	$42,326	$33,274	$27,879	$24,311
2.500	$43,858	$34,854	$29,507	$25,989
3.000	$45,422	$36,478	$31,191	$27,731
3.500	$47,021	$38,146	$32,928	$29,536
4.000	$48,652	$39,858	$34,718	$31,402
4.125	$49,065	$40,292	$35,174	$31,877
4.500	$50,317	$41,612	$36,559	$33,327
5.000	$52,014	$43,408	$38,451	$35,309
5.500	$53,743	$45,245	$40,391	$37,346
6.000	$55,504	$47,123	$42,378	$39,435

每月供款$31,878

年期

30年

貸款金額

$6,577,425

總利息

$4,898,466

總貸款連利息

$11,475,891

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$22,610	$9,268	$31,877	$6,568,157
2	$22,578	$9,299	$31,877	$6,558,858
3	$22,546	$9,331	$31,877	$6,549,527
4	$22,514	$9,363	$31,877	$6,540,163
5	$22,482	$9,396	$31,877	$6,530,767
6	$22,450	$9,428	$31,877	$6,521,339
7	$22,417	$9,460	$31,877	$6,511,879
8	$22,385	$9,493	$31,877	$6,502,386
9	$22,352	$9,526	$31,877	$6,492,861
10	$22,319	$9,558	$31,877	$6,483,302
11	$22,286	$9,591	$31,877	$6,473,711
12	$22,253	$9,624	$31,877	$6,464,087

第1年供款共

$382,530

第1年利息

$269,192

第1年共還本金

$113,338

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$22,220	$9,657	$31,877	$6,454,430
14	$22,187	$9,690	$31,877	$6,444,740
15	$22,154	$9,724	$31,877	$6,435,016
16	$22,120	$9,757	$31,877	$6,425,259
17	$22,087	$9,791	$31,877	$6,415,468
18	$22,053	$9,824	$31,877	$6,405,644
19	$22,019	$9,858	$31,877	$6,395,786
20	$21,986	$9,892	$31,877	$6,385,894
21	$21,952	$9,926	$31,877	$6,375,968
22	$21,917	$9,960	$31,877	$6,366,008
23	$21,883	$9,994	$31,877	$6,356,014
24	$21,849	$10,029	$31,877	$6,345,985

第2年供款共

$382,530

第2年利息

$264,427

第2年共還本金

$118,102

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$21,814	$10,063	$31,877	$6,335,922
26	$21,780	$10,098	$31,877	$6,325,824
27	$21,745	$10,132	$31,877	$6,315,692
28	$21,710	$10,167	$31,877	$6,305,524
29	$21,675	$10,202	$31,877	$6,295,322
30	$21,640	$10,237	$31,877	$6,285,085
31	$21,605	$10,272	$31,877	$6,274,812
32	$21,570	$10,308	$31,877	$6,264,504
33	$21,534	$10,343	$31,877	$6,254,161
34	$21,499	$10,379	$31,877	$6,243,782
35	$21,463	$10,414	$31,877	$6,233,368
36	$21,427	$10,450	$31,877	$6,222,918

第3年供款共

$382,530

第3年利息

$259,462

第3年共還本金

$123,067

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$21,391	$10,486	$31,877	$6,212,431
38	$21,355	$10,522	$31,877	$6,201,909
39	$21,319	$10,558	$31,877	$6,191,351
40	$21,283	$10,595	$31,877	$6,180,756
41	$21,246	$10,631	$31,877	$6,170,125
42	$21,210	$10,668	$31,877	$6,159,457
43	$21,173	$10,704	$31,877	$6,148,753
44	$21,136	$10,741	$31,877	$6,138,012
45	$21,099	$10,778	$31,877	$6,127,234
46	$21,062	$10,815	$31,877	$6,116,419
47	$21,025	$10,852	$31,877	$6,105,566
48	$20,988	$10,890	$31,877	$6,094,677

第4年供款共

$382,530

第4年利息

$254,289

第4年共還本金

$128,241

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$20,950	$10,927	$31,877	$6,083,750
50	$20,913	$10,965	$31,877	$6,072,785
51	$20,875	$11,002	$31,877	$6,061,783
52	$20,837	$11,040	$31,877	$6,050,743
53	$20,799	$11,078	$31,877	$6,039,665
54	$20,761	$11,116	$31,877	$6,028,549
55	$20,723	$11,154	$31,877	$6,017,394
56	$20,685	$11,193	$31,877	$6,006,202
57	$20,646	$11,231	$31,877	$5,994,971
58	$20,608	$11,270	$31,877	$5,983,701
59	$20,569	$11,309	$31,877	$5,972,392
60	$20,530	$11,347	$31,877	$5,961,045

第5年供款共

$382,530

第5年利息

$248,898

第5年共還本金

$133,632

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$20,491	$11,386	$31,877	$5,949,658
62	$20,452	$11,426	$31,877	$5,938,233
63	$20,413	$11,465	$31,877	$5,926,768
64	$20,373	$11,504	$31,877	$5,915,264
65	$20,334	$11,544	$31,877	$5,903,720
66	$20,294	$11,583	$31,877	$5,892,137
67	$20,254	$11,623	$31,877	$5,880,514
68	$20,214	$11,663	$31,877	$5,868,850
69	$20,174	$11,703	$31,877	$5,857,147
70	$20,134	$11,744	$31,877	$5,845,403
71	$20,094	$11,784	$31,877	$5,833,620
72	$20,053	$11,824	$31,877	$5,821,795

第6年供款共

$382,530

第6年利息

$243,280

第6年共還本金

$139,250

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$20,012	$11,865	$31,877	$5,809,930
74	$19,972	$11,906	$31,877	$5,798,024
75	$19,931	$11,947	$31,877	$5,786,078
76	$19,890	$11,988	$31,877	$5,774,090
77	$19,848	$12,029	$31,877	$5,762,061
78	$19,807	$12,070	$31,877	$5,749,990
79	$19,766	$12,112	$31,877	$5,737,878
80	$19,724	$12,154	$31,877	$5,725,725
81	$19,682	$12,195	$31,877	$5,713,530
82	$19,640	$12,237	$31,877	$5,701,292
83	$19,598	$12,279	$31,877	$5,689,013
84	$19,556	$12,321	$31,877	$5,676,692

第7年供款共

$382,530

第7年利息

$237,426

第7年共還本金

$145,104

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$19,514	$12,364	$31,877	$5,664,328
86	$19,471	$12,406	$31,877	$5,651,921
87	$19,428	$12,449	$31,877	$5,639,472
88	$19,386	$12,492	$31,877	$5,626,981
89	$19,343	$12,535	$31,877	$5,614,446
90	$19,300	$12,578	$31,877	$5,601,868
91	$19,256	$12,621	$31,877	$5,589,247
92	$19,213	$12,664	$31,877	$5,576,583
93	$19,170	$12,708	$31,877	$5,563,875
94	$19,126	$12,752	$31,877	$5,551,123
95	$19,082	$12,795	$31,877	$5,538,327
96	$19,038	$12,839	$31,877	$5,525,488

第8年供款共

$382,530

第8年利息

$231,326

第8年共還本金

$151,204

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$18,994	$12,884	$31,877	$5,512,604
98	$18,950	$12,928	$31,877	$5,499,677
99	$18,905	$12,972	$31,877	$5,486,704
100	$18,861	$13,017	$31,877	$5,473,687
101	$18,816	$13,062	$31,877	$5,460,626
102	$18,771	$13,107	$31,877	$5,447,519
103	$18,726	$13,152	$31,877	$5,434,367
104	$18,681	$13,197	$31,877	$5,421,171
105	$18,635	$13,242	$31,877	$5,407,928
106	$18,590	$13,288	$31,877	$5,394,641
107	$18,544	$13,333	$31,877	$5,381,307
108	$18,498	$13,379	$31,877	$5,367,928

第9年供款共

$382,530

第9年利息

$224,970

第9年共還本金

$157,560

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$18,452	$13,425	$31,877	$5,354,503
110	$18,406	$13,471	$31,877	$5,341,031
111	$18,360	$13,518	$31,877	$5,327,514
112	$18,313	$13,564	$31,877	$5,313,950
113	$18,267	$13,611	$31,877	$5,300,339
114	$18,220	$13,658	$31,877	$5,286,681
115	$18,173	$13,705	$31,877	$5,272,977
116	$18,126	$13,752	$31,877	$5,259,225
117	$18,079	$13,799	$31,877	$5,245,426
118	$18,031	$13,846	$31,877	$5,231,580
119	$17,984	$13,894	$31,877	$5,217,686
120	$17,936	$13,942	$31,877	$5,203,744

第10年供款共

$382,530

第10年利息

$218,346

第10年共還本金

$164,184

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$17,888	$13,990	$31,877	$5,189,755
122	$17,840	$14,038	$31,877	$5,175,717
123	$17,792	$14,086	$31,877	$5,161,631
124	$17,743	$14,134	$31,877	$5,147,497
125	$17,695	$14,183	$31,877	$5,133,314
126	$17,646	$14,232	$31,877	$5,119,082
127	$17,597	$14,281	$31,877	$5,104,801
128	$17,548	$14,330	$31,877	$5,090,472
129	$17,498	$14,379	$31,877	$5,076,093
130	$17,449	$14,428	$31,877	$5,061,664
131	$17,399	$14,478	$31,877	$5,047,186
132	$17,350	$14,528	$31,877	$5,032,659

第11年供款共

$382,530

第11年利息

$211,444

第11年共還本金

$171,086

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$17,300	$14,578	$31,877	$5,018,081
134	$17,250	$14,628	$31,877	$5,003,453
135	$17,199	$14,678	$31,877	$4,988,775
136	$17,149	$14,729	$31,877	$4,974,046
137	$17,098	$14,779	$31,877	$4,959,267
138	$17,047	$14,830	$31,877	$4,944,437
139	$16,997	$14,881	$31,877	$4,929,556
140	$16,945	$14,932	$31,877	$4,914,624
141	$16,894	$14,983	$31,877	$4,899,641
142	$16,843	$15,035	$31,877	$4,884,606
143	$16,791	$15,087	$31,877	$4,869,519
144	$16,739	$15,139	$31,877	$4,854,381

第12年供款共

$382,530

第12年利息

$204,252

第12年共還本金

$178,278

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$16,687	$15,191	$31,877	$4,839,190
146	$16,635	$15,243	$31,877	$4,823,947
147	$16,582	$15,295	$31,877	$4,808,652
148	$16,530	$15,348	$31,877	$4,793,304
149	$16,477	$15,400	$31,877	$4,777,904
150	$16,424	$15,453	$31,877	$4,762,450
151	$16,371	$15,507	$31,877	$4,746,944
152	$16,318	$15,560	$31,877	$4,731,384
153	$16,264	$15,613	$31,877	$4,715,771
154	$16,210	$15,667	$31,877	$4,700,104
155	$16,157	$15,721	$31,877	$4,684,383
156	$16,103	$15,775	$31,877	$4,668,608

第13年供款共

$382,530

第13年利息

$196,757

第13年共還本金

$185,773

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$16,048	$15,829	$31,877	$4,652,779
158	$15,994	$15,884	$31,877	$4,636,895
159	$15,939	$15,938	$31,877	$4,620,957
160	$15,885	$15,993	$31,877	$4,604,964
161	$15,830	$16,048	$31,877	$4,588,916
162	$15,774	$16,103	$31,877	$4,572,813
163	$15,719	$16,158	$31,877	$4,556,655
164	$15,664	$16,214	$31,877	$4,540,441
165	$15,608	$16,270	$31,877	$4,524,171
166	$15,552	$16,326	$31,877	$4,507,845
167	$15,496	$16,382	$31,877	$4,491,464
168	$15,439	$16,438	$31,877	$4,475,026

第14年供款共

$382,530

第14年利息

$188,947

第14年共還本金

$193,582

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$15,383	$16,495	$31,877	$4,458,531
170	$15,326	$16,551	$31,877	$4,441,980
171	$15,269	$16,608	$31,877	$4,425,372
172	$15,212	$16,665	$31,877	$4,408,706
173	$15,155	$16,723	$31,877	$4,391,984
174	$15,097	$16,780	$31,877	$4,375,204
175	$15,040	$16,838	$31,877	$4,358,366
176	$14,982	$16,896	$31,877	$4,341,471
177	$14,924	$16,954	$31,877	$4,324,517
178	$14,866	$17,012	$31,877	$4,307,505
179	$14,807	$17,070	$31,877	$4,290,434
180	$14,748	$17,129	$31,877	$4,273,305

第15年供款共

$382,530

第15年利息

$180,809

第15年共還本金

$201,720

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$14,689	$17,188	$31,877	$4,256,117
182	$14,630	$17,247	$31,877	$4,238,870
183	$14,571	$17,306	$31,877	$4,221,564
184	$14,512	$17,366	$31,877	$4,204,198
185	$14,452	$17,426	$31,877	$4,186,773
186	$14,392	$17,485	$31,877	$4,169,287
187	$14,332	$17,546	$31,877	$4,151,742
188	$14,272	$17,606	$31,877	$4,134,136
189	$14,211	$17,666	$31,877	$4,116,469
190	$14,150	$17,727	$31,877	$4,098,742
191	$14,089	$17,788	$31,877	$4,080,954
192	$14,028	$17,849	$31,877	$4,063,105

第16年供款共

$382,530

第16年利息

$172,329

第16年共還本金

$210,200

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$13,967	$17,911	$31,877	$4,045,194
194	$13,905	$17,972	$31,877	$4,027,222
195	$13,844	$18,034	$31,877	$4,009,188
196	$13,782	$18,096	$31,877	$3,991,093
197	$13,719	$18,158	$31,877	$3,972,934
198	$13,657	$18,221	$31,877	$3,954,714
199	$13,594	$18,283	$31,877	$3,936,431
200	$13,531	$18,346	$31,877	$3,918,085
201	$13,468	$18,409	$31,877	$3,899,676
202	$13,405	$18,472	$31,877	$3,881,203
203	$13,342	$18,536	$31,877	$3,862,668
204	$13,278	$18,600	$31,877	$3,844,068

第17年供款共

$382,530

第17年利息

$163,493

第17年共還本金

$219,037

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$13,214	$18,663	$31,877	$3,825,405
206	$13,150	$18,728	$31,877	$3,806,677
207	$13,085	$18,792	$31,877	$3,787,885
208	$13,021	$18,857	$31,877	$3,769,028
209	$12,956	$18,921	$31,877	$3,750,107
210	$12,891	$18,986	$31,877	$3,731,120
211	$12,826	$19,052	$31,877	$3,712,069
212	$12,760	$19,117	$31,877	$3,692,951
213	$12,695	$19,183	$31,877	$3,673,768
214	$12,629	$19,249	$31,877	$3,654,519
215	$12,562	$19,315	$31,877	$3,635,204
216	$12,496	$19,381	$31,877	$3,615,823

第18年供款共

$382,530

第18年利息

$154,285

第18年共還本金

$228,245

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$12,429	$19,448	$31,877	$3,596,375
218	$12,363	$19,515	$31,877	$3,576,860
219	$12,295	$19,582	$31,877	$3,557,278
220	$12,228	$19,649	$31,877	$3,537,629
221	$12,161	$19,717	$31,877	$3,517,912
222	$12,093	$19,785	$31,877	$3,498,127
223	$12,025	$19,853	$31,877	$3,478,274
224	$11,957	$19,921	$31,877	$3,458,354
225	$11,888	$19,989	$31,877	$3,438,364
226	$11,819	$20,058	$31,877	$3,418,306
227	$11,750	$20,127	$31,877	$3,398,179
228	$11,681	$20,196	$31,877	$3,377,983

第19年供款共

$382,530

第19年利息

$144,689

第19年共還本金

$237,840

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$11,612	$20,266	$31,877	$3,357,717
230	$11,542	$20,335	$31,877	$3,337,382
231	$11,472	$20,405	$31,877	$3,316,977
232	$11,402	$20,475	$31,877	$3,296,501
233	$11,332	$20,546	$31,877	$3,275,955
234	$11,261	$20,616	$31,877	$3,255,339
235	$11,190	$20,687	$31,877	$3,234,652
236	$11,119	$20,758	$31,877	$3,213,893
237	$11,048	$20,830	$31,877	$3,193,064
238	$10,976	$20,901	$31,877	$3,172,162
239	$10,904	$20,973	$31,877	$3,151,189
240	$10,832	$21,045	$31,877	$3,130,144

第20年供款共

$382,530

第20年利息

$134,691

第20年共還本金

$247,839

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$10,760	$21,118	$31,877	$3,109,026
242	$10,687	$21,190	$31,877	$3,087,836
243	$10,614	$21,263	$31,877	$3,066,573
244	$10,541	$21,336	$31,877	$3,045,237
245	$10,468	$21,409	$31,877	$3,023,828
246	$10,394	$21,483	$31,877	$3,002,345
247	$10,321	$21,557	$31,877	$2,980,788
248	$10,246	$21,631	$31,877	$2,959,157
249	$10,172	$21,705	$31,877	$2,937,451
250	$10,097	$21,780	$31,877	$2,915,671
251	$10,023	$21,855	$31,877	$2,893,816
252	$9,947	$21,930	$31,877	$2,871,886

第21年供款共

$382,530

第21年利息

$124,272

第21年共還本金

$258,258

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$9,872	$22,005	$31,877	$2,849,881
254	$9,796	$22,081	$31,877	$2,827,800
255	$9,721	$22,157	$31,877	$2,805,643
256	$9,644	$22,233	$31,877	$2,783,410
257	$9,568	$22,310	$31,877	$2,761,101
258	$9,491	$22,386	$31,877	$2,738,714
259	$9,414	$22,463	$31,877	$2,716,251
260	$9,337	$22,540	$31,877	$2,693,711
261	$9,260	$22,618	$31,877	$2,671,093
262	$9,182	$22,696	$31,877	$2,648,397
263	$9,104	$22,774	$31,877	$2,625,624
264	$9,026	$22,852	$31,877	$2,602,772

第22年供款共

$382,530

第22年利息

$113,415

第22年共還本金

$269,114

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$8,947	$22,930	$31,877	$2,579,841
266	$8,868	$23,009	$31,877	$2,556,832
267	$8,789	$23,088	$31,877	$2,533,744
268	$8,710	$23,168	$31,877	$2,510,576
269	$8,630	$23,247	$31,877	$2,487,329
270	$8,550	$23,327	$31,877	$2,464,001
271	$8,470	$23,407	$31,877	$2,440,594
272	$8,390	$23,488	$31,877	$2,417,106
273	$8,309	$23,569	$31,877	$2,393,537
274	$8,228	$23,650	$31,877	$2,369,888
275	$8,146	$23,731	$31,877	$2,346,157
276	$8,065	$23,813	$31,877	$2,322,344

第23年供款共

$382,530

第23年利息

$102,102

第23年共還本金

$280,428

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$7,983	$23,894	$31,877	$2,298,450
278	$7,901	$23,977	$31,877	$2,274,473
279	$7,819	$24,059	$31,877	$2,250,414
280	$7,736	$24,142	$31,877	$2,226,273
281	$7,653	$24,225	$31,877	$2,202,048
282	$7,570	$24,308	$31,877	$2,177,740
283	$7,486	$24,391	$31,877	$2,153,348
284	$7,402	$24,475	$31,877	$2,128,873
285	$7,318	$24,559	$31,877	$2,104,314
286	$7,234	$24,644	$31,877	$2,079,670
287	$7,149	$24,729	$31,877	$2,054,941
288	$7,064	$24,814	$31,877	$2,030,128

第24年供款共

$382,530

第24年利息

$90,313

第24年共還本金

$292,217

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$6,979	$24,899	$31,877	$2,005,229
290	$6,893	$24,984	$31,877	$1,980,244
291	$6,807	$25,070	$31,877	$1,955,174
292	$6,721	$25,157	$31,877	$1,930,017
293	$6,634	$25,243	$31,877	$1,904,774
294	$6,548	$25,330	$31,877	$1,879,444
295	$6,461	$25,417	$31,877	$1,854,027
296	$6,373	$25,504	$31,877	$1,828,523
297	$6,286	$25,592	$31,877	$1,802,931
298	$6,198	$25,680	$31,877	$1,777,251
299	$6,109	$25,768	$31,877	$1,751,483
300	$6,021	$25,857	$31,877	$1,725,626

第25年供款共

$382,530

第25年利息

$78,029

第25年共還本金

$304,501

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$5,932	$25,946	$31,877	$1,699,681
302	$5,843	$26,035	$31,877	$1,673,646
303	$5,753	$26,124	$31,877	$1,647,522
304	$5,663	$26,214	$31,877	$1,621,308
305	$5,573	$26,304	$31,877	$1,595,003
306	$5,483	$26,395	$31,877	$1,568,609
307	$5,392	$26,485	$31,877	$1,542,123
308	$5,301	$26,576	$31,877	$1,515,547
309	$5,210	$26,668	$31,877	$1,488,879
310	$5,118	$26,759	$31,877	$1,462,120
311	$5,026	$26,851	$31,877	$1,435,268
312	$4,934	$26,944	$31,877	$1,408,325

第26年供款共

$382,530

第26年利息

$65,228

第26年共還本金

$317,302

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$4,841	$27,036	$31,877	$1,381,288
314	$4,748	$27,129	$31,877	$1,354,159
315	$4,655	$27,223	$31,877	$1,326,936
316	$4,561	$27,316	$31,877	$1,299,620
317	$4,467	$27,410	$31,877	$1,272,210
318	$4,373	$27,504	$31,877	$1,244,706
319	$4,279	$27,599	$31,877	$1,217,107
320	$4,184	$27,694	$31,877	$1,189,413
321	$4,089	$27,789	$31,877	$1,161,625
322	$3,993	$27,884	$31,877	$1,133,740
323	$3,897	$27,980	$31,877	$1,105,760
324	$3,801	$28,076	$31,877	$1,077,684

第27年供款共

$382,530

第27年利息

$51,889

第27年共還本金

$330,641

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$3,705	$28,173	$31,877	$1,049,511
326	$3,608	$28,270	$31,877	$1,021,241
327	$3,511	$28,367	$31,877	$992,874
328	$3,413	$28,464	$31,877	$964,409
329	$3,315	$28,562	$31,877	$935,847
330	$3,217	$28,660	$31,877	$907,187
331	$3,118	$28,759	$31,877	$878,428
332	$3,020	$28,858	$31,877	$849,570
333	$2,920	$28,957	$31,877	$820,613
334	$2,821	$29,057	$31,877	$791,556
335	$2,721	$29,156	$31,877	$762,399
336	$2,621	$29,257	$31,877	$733,143

第28年供款共

$382,530

第28年利息

$37,989

第28年共還本金

$344,541

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,520	$29,357	$31,877	$703,785
338	$2,419	$29,458	$31,877	$674,327
339	$2,318	$29,559	$31,877	$644,768
340	$2,216	$29,661	$31,877	$615,107
341	$2,114	$29,763	$31,877	$585,344
342	$2,012	$29,865	$31,877	$555,478
343	$1,909	$29,968	$31,877	$525,510
344	$1,806	$30,071	$31,877	$495,439
345	$1,703	$30,174	$31,877	$465,265
346	$1,599	$30,278	$31,877	$434,987
347	$1,495	$30,382	$31,877	$404,605
348	$1,391	$30,487	$31,877	$374,118

第29年供款共

$382,530

第29年利息

$23,505

第29年共還本金

$359,025

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,286	$30,591	$31,877	$343,526
350	$1,181	$30,697	$31,877	$312,830
351	$1,075	$30,802	$31,877	$282,028
352	$969	$30,908	$31,877	$251,120
353	$863	$31,014	$31,877	$220,105
354	$757	$31,121	$31,877	$188,985
355	$650	$31,228	$31,877	$157,757
356	$542	$31,335	$31,877	$126,422
357	$435	$31,443	$31,877	$94,979
358	$326	$31,551	$31,877	$63,428
359	$218	$31,659	$31,877	$31,768
360	$109	$31,768	$31,877	$0

第30年供款共

$382,530

第30年利息

$8,412

第30年共還本金

$374,118

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$12,484,091

免責聲明

筍盤推介

按揭保險費
info