樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$207,450

借款月供 $1,005 , 共加借HK$207,450

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$16,155,991

每月供款
$41,222

首期

$922,000

總貸款額

$8,505,450

總利息

$6,334,341

印花稅

$292,000

其他

$102,200

置業成本總預算

HK$1,316,200

按月供比率計算

$82,443

置業成本總預算

HK$1,316,200

首期

$922,000
印花稅

$292,000
- AVD
  
  $292,000
律師費

$ 10,000
代理佣金

$92,200
按揭保險費

$207,450

最低每月入息要求

按月供比率計算

$82,443

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

沙田沙田第一城

thumb_up

罕有頂樓連天台👍👍　享開揚河景🌊🌊

實

688 呎

@13,663

建

870 呎

@10,805

real_estate_agent 罕有放盤

售$940 萬

實

688 呎

@13,663

建

870 呎

@10,805

售$940 萬

real_estate_agent 罕有放盤

西貢逸瓏海滙

thumb_up

西貢市逸瓏海滙連車位

實

598 呎

@14,381

local_fire_department 至HIT

售$860 萬

實

598 呎

@14,381

售$860 萬

local_fire_department 至HIT

西貢窩尾

thumb_up

窩美地下2房大花園

建

700 呎

@14,000

real_estate_agent 罕有放盤

售$980 萬

建

700 呎

@14,000

售$980 萬

real_estate_agent 罕有放盤

沙田新城市廣場紅棉閣

thumb_up

高層兩房,開揚山景,站頂上蓋,有裝修,交通方便,配套齊全

實

583 呎

@16,638

建

688 呎

@14,099

local_fire_department 至HIT directions_run 日內即走 hotel_class 樓王 verified 首置必買

售$970 萬

實

583 呎

@16,638

建

688 呎

@14,099

售$970 萬

local_fire_department 至HIT directions_run 日內即走 hotel_class 樓王 verified 首置必買

沙田愉景花園

thumb_up

中層企理三房套, 鄰近大型商埸^The Wai^ 預約參觀!

實

688 呎

@12,500

建

852 呎

@10,094

local_fire_department 至HIT local_offer 低水筍價

售$860 萬

實

688 呎

@12,500

建

852 呎

@10,094

售$860 萬

local_fire_department 至HIT local_offer 低水筍價

VR實景

沙田帝堡城

thumb_up

罕有落地玻璃戶連天台單位．新鴻基優質管理

實

580 呎

@16,690

建

726 呎

@13,333

售$968 萬

實

580 呎

@16,690

建

726 呎

@13,333

售$968 萬

沙田碧濤花園

thumb_up

碧濤花園馬場河景！舒適寫意．咁先係生活！

實

842 呎

@11,283

建

1,190 呎

@7,983

local_fire_department 至HIT real_estate_agent 罕有放盤 pets 愛竉必選

售$950 萬

實

842 呎

@11,283

建

1,190 呎

@7,983

售$950 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 pets 愛竉必選

粉嶺瑞柏園第06座

thumb_up

*換樓精選*連兩車位*

實

725 呎

@13,793

建

825 呎

@12,121

real_estate_agent 罕有放盤

售$1,000 萬

實

725 呎

@13,793

建

825 呎

@12,121

售$1,000 萬

real_estate_agent 罕有放盤

馬鞍山迎海

thumb_up

大型新屋苑 2房加工人房

實

497 呎

@16,901

local_fire_department 至HIT verified 首置必買

售$840 萬

實

497 呎

@16,901

售$840 萬

local_fire_department 至HIT verified 首置必買

馬鞍山銀湖天峰第08座

thumb_up

馬鐵站上蓋特色2房戶連196呎花園

實

558 呎

@15,950

建

733 呎

@12,142

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$890 萬

實

558 呎

@15,950

建

733 呎

@12,142

售$890 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

VR實景

沙田溱岸8號第01座

thumb_up

♦️無鏠連接♦️車公廟MTR🚇站 🌟星級屋苑🌟[開揚] 2房.

實

508 呎

@19,685

建

660 呎

@15,152

directions_run 日內即走 verified 首置必買 flight_takeoff 移民急讓

售$1,000 萬

實

508 呎

@19,685

建

660 呎

@15,152

售$1,000 萬

directions_run 日內即走 verified 首置必買 flight_takeoff 移民急讓

VR實景

馬鞍山嵐岸

thumb_up

新裝修靚靚屋苑

實

805 呎

@11,491

建

1,079 呎

@8,573

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買

售$925 萬

實

805 呎

@11,491

建

1,079 呎

@8,573

售$925 萬

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買

利率	15年	20年	25年	30年
1.000	$50,905	$39,116	$32,055	$27,357
1.500	$52,797	$41,043	$34,016	$29,354
2.000	$54,733	$43,028	$36,051	$31,438
2.500	$56,713	$45,071	$38,157	$33,607
3.000	$58,737	$47,171	$40,334	$35,859
3.500	$60,804	$49,328	$42,580	$38,193
4.000	$62,914	$51,541	$44,895	$40,606
4.125	$63,448	$52,103	$45,484	$41,222
4.500	$65,066	$53,810	$47,276	$43,096
5.000	$67,261	$56,132	$49,722	$45,659
5.500	$69,497	$58,508	$52,231	$48,293
6.000	$71,774	$60,936	$54,801	$50,994

每月供款$41,222

年期

30年

貸款金額

$8,505,450

總利息

$6,334,341

總貸款連利息

$14,839,791

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$29,237	$11,984	$41,222	$8,493,466
2	$29,196	$12,025	$41,222	$8,481,440
3	$29,155	$12,067	$41,222	$8,469,374
4	$29,113	$12,108	$41,222	$8,457,266
5	$29,072	$12,150	$41,222	$8,445,116
6	$29,030	$12,192	$41,222	$8,432,924
7	$28,988	$12,233	$41,222	$8,420,691
8	$28,946	$12,276	$41,222	$8,408,415
9	$28,904	$12,318	$41,222	$8,396,098
10	$28,862	$12,360	$41,222	$8,383,738
11	$28,819	$12,403	$41,222	$8,371,335
12	$28,776	$12,445	$41,222	$8,358,890

第1年供款共

$494,660

第1年利息

$348,100

第1年共還本金

$146,560

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$28,734	$12,488	$41,222	$8,346,402
14	$28,691	$12,531	$41,222	$8,333,871
15	$28,648	$12,574	$41,222	$8,321,297
16	$28,604	$12,617	$41,222	$8,308,680
17	$28,561	$12,661	$41,222	$8,296,019
18	$28,518	$12,704	$41,222	$8,283,315
19	$28,474	$12,748	$41,222	$8,270,567
20	$28,430	$12,792	$41,222	$8,257,776
21	$28,386	$12,836	$41,222	$8,244,940
22	$28,342	$12,880	$41,222	$8,232,061
23	$28,298	$12,924	$41,222	$8,219,137
24	$28,253	$12,968	$41,222	$8,206,168

第2年供款共

$494,660

第2年利息

$341,938

第2年共還本金

$152,721

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$28,209	$13,013	$41,222	$8,193,155
26	$28,164	$13,058	$41,222	$8,180,098
27	$28,119	$13,103	$41,222	$8,166,995
28	$28,074	$13,148	$41,222	$8,153,848
29	$28,029	$13,193	$41,222	$8,140,655
30	$27,984	$13,238	$41,222	$8,127,417
31	$27,938	$13,284	$41,222	$8,114,133
32	$27,892	$13,329	$41,222	$8,100,804
33	$27,847	$13,375	$41,222	$8,087,429
34	$27,801	$13,421	$41,222	$8,074,008
35	$27,754	$13,467	$41,222	$8,060,540
36	$27,708	$13,514	$41,222	$8,047,027

第3年供款共

$494,660

第3年利息

$335,518

第3年共還本金

$159,142

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$27,662	$13,560	$41,222	$8,033,467
38	$27,615	$13,607	$41,222	$8,019,860
39	$27,568	$13,653	$41,222	$8,006,207
40	$27,521	$13,700	$41,222	$7,992,507
41	$27,474	$13,747	$41,222	$7,978,759
42	$27,427	$13,795	$41,222	$7,964,964
43	$27,380	$13,842	$41,222	$7,951,122
44	$27,332	$13,890	$41,222	$7,937,233
45	$27,284	$13,937	$41,222	$7,923,295
46	$27,236	$13,985	$41,222	$7,909,310
47	$27,188	$14,033	$41,222	$7,895,277
48	$27,140	$14,082	$41,222	$7,881,195

第4年供款共

$494,660

第4年利息

$328,828

第4年共還本金

$165,832

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$27,092	$14,130	$41,222	$7,867,065
50	$27,043	$14,179	$41,222	$7,852,886
51	$26,994	$14,227	$41,222	$7,838,659
52	$26,945	$14,276	$41,222	$7,824,383
53	$26,896	$14,325	$41,222	$7,810,057
54	$26,847	$14,375	$41,222	$7,795,683
55	$26,798	$14,424	$41,222	$7,781,259
56	$26,748	$14,474	$41,222	$7,766,785
57	$26,698	$14,523	$41,222	$7,752,262
58	$26,648	$14,573	$41,222	$7,737,689
59	$26,598	$14,623	$41,222	$7,723,065
60	$26,548	$14,674	$41,222	$7,708,392

第5年供款共

$494,660

第5年利息

$321,857

第5年共還本金

$172,803

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$26,498	$14,724	$41,222	$7,693,668
62	$26,447	$14,775	$41,222	$7,678,893
63	$26,396	$14,825	$41,222	$7,664,068
64	$26,345	$14,876	$41,222	$7,649,191
65	$26,294	$14,928	$41,222	$7,634,264
66	$26,243	$14,979	$41,222	$7,619,285
67	$26,191	$15,030	$41,222	$7,604,255
68	$26,140	$15,082	$41,222	$7,589,173
69	$26,088	$15,134	$41,222	$7,574,039
70	$26,036	$15,186	$41,222	$7,558,853
71	$25,984	$15,238	$41,222	$7,543,615
72	$25,931	$15,290	$41,222	$7,528,324

第6年供款共

$494,660

第6年利息

$314,592

第6年共還本金

$180,068

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$25,879	$15,343	$41,222	$7,512,981
74	$25,826	$15,396	$41,222	$7,497,585
75	$25,773	$15,449	$41,222	$7,482,137
76	$25,720	$15,502	$41,222	$7,466,635
77	$25,667	$15,555	$41,222	$7,451,080
78	$25,613	$15,609	$41,222	$7,435,471
79	$25,559	$15,662	$41,222	$7,419,809
80	$25,506	$15,716	$41,222	$7,404,093
81	$25,452	$15,770	$41,222	$7,388,323
82	$25,397	$15,824	$41,222	$7,372,499
83	$25,343	$15,879	$41,222	$7,356,620
84	$25,288	$15,933	$41,222	$7,340,687

第7年供款共

$494,660

第7年利息

$307,022

第7年共還本金

$187,637

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$25,234	$15,988	$41,222	$7,324,699
86	$25,179	$16,043	$41,222	$7,308,656
87	$25,124	$16,098	$41,222	$7,292,558
88	$25,068	$16,153	$41,222	$7,276,404
89	$25,013	$16,209	$41,222	$7,260,195
90	$24,957	$16,265	$41,222	$7,243,930
91	$24,901	$16,321	$41,222	$7,227,610
92	$24,845	$16,377	$41,222	$7,211,233
93	$24,789	$16,433	$41,222	$7,194,800
94	$24,732	$16,490	$41,222	$7,178,310
95	$24,675	$16,546	$41,222	$7,161,764
96	$24,619	$16,603	$41,222	$7,145,161

第8年供款共

$494,660

第8年利息

$299,134

第8年共還本金

$195,526

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$24,561	$16,660	$41,222	$7,128,501
98	$24,504	$16,717	$41,222	$7,111,784
99	$24,447	$16,775	$41,222	$7,095,009
100	$24,389	$16,833	$41,222	$7,078,176
101	$24,331	$16,890	$41,222	$7,061,286
102	$24,273	$16,948	$41,222	$7,044,337
103	$24,215	$17,007	$41,222	$7,027,331
104	$24,156	$17,065	$41,222	$7,010,265
105	$24,098	$17,124	$41,222	$6,993,142
106	$24,039	$17,183	$41,222	$6,975,959
107	$23,980	$17,242	$41,222	$6,958,717
108	$23,921	$17,301	$41,222	$6,941,416

第9年供款共

$494,660

第9年利息

$290,914

第9年共還本金

$203,745

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$23,861	$17,361	$41,222	$6,924,055
110	$23,801	$17,420	$41,222	$6,906,635
111	$23,742	$17,480	$41,222	$6,889,155
112	$23,681	$17,540	$41,222	$6,871,615
113	$23,621	$17,600	$41,222	$6,854,015
114	$23,561	$17,661	$41,222	$6,836,354
115	$23,500	$17,722	$41,222	$6,818,632
116	$23,439	$17,783	$41,222	$6,800,849
117	$23,378	$17,844	$41,222	$6,783,006
118	$23,317	$17,905	$41,222	$6,765,101
119	$23,255	$17,967	$41,222	$6,747,134
120	$23,193	$18,028	$41,222	$6,729,106

第10年供款共

$494,660

第10年利息

$282,349

第10年共還本金

$212,310

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$23,131	$18,090	$41,222	$6,711,015
122	$23,069	$18,153	$41,222	$6,692,863
123	$23,007	$18,215	$41,222	$6,674,648
124	$22,944	$18,278	$41,222	$6,656,370
125	$22,881	$18,340	$41,222	$6,638,030
126	$22,818	$18,403	$41,222	$6,619,626
127	$22,755	$18,467	$41,222	$6,601,160
128	$22,691	$18,530	$41,222	$6,582,630
129	$22,628	$18,594	$41,222	$6,564,036
130	$22,564	$18,658	$41,222	$6,545,378
131	$22,500	$18,722	$41,222	$6,526,656
132	$22,435	$18,786	$41,222	$6,507,870

第11年供款共

$494,660

第11年利息

$273,424

第11年共還本金

$221,236

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$22,371	$18,851	$41,222	$6,489,019
134	$22,306	$18,916	$41,222	$6,470,103
135	$22,241	$18,981	$41,222	$6,451,123
136	$22,176	$19,046	$41,222	$6,432,077
137	$22,110	$19,111	$41,222	$6,412,965
138	$22,045	$19,177	$41,222	$6,393,788
139	$21,979	$19,243	$41,222	$6,374,545
140	$21,912	$19,309	$41,222	$6,355,236
141	$21,846	$19,376	$41,222	$6,335,861
142	$21,780	$19,442	$41,222	$6,316,419
143	$21,713	$19,509	$41,222	$6,296,910
144	$21,646	$19,576	$41,222	$6,277,334

第12年供款共

$494,660

第12年利息

$264,123

第12年共還本金

$230,536

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$21,578	$19,643	$41,222	$6,257,690
146	$21,511	$19,711	$41,222	$6,237,980
147	$21,443	$19,779	$41,222	$6,218,201
148	$21,375	$19,847	$41,222	$6,198,354
149	$21,307	$19,915	$41,222	$6,178,440
150	$21,238	$19,983	$41,222	$6,158,456
151	$21,170	$20,052	$41,222	$6,138,404
152	$21,101	$20,121	$41,222	$6,118,283
153	$21,032	$20,190	$41,222	$6,098,093
154	$20,962	$20,259	$41,222	$6,077,834
155	$20,893	$20,329	$41,222	$6,057,505
156	$20,823	$20,399	$41,222	$6,037,106

第13年供款共

$494,660

第13年利息

$254,432

第13年共還本金

$240,228

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$20,753	$20,469	$41,222	$6,016,637
158	$20,682	$20,539	$41,222	$5,996,097
159	$20,612	$20,610	$41,222	$5,975,487
160	$20,541	$20,681	$41,222	$5,954,806
161	$20,470	$20,752	$41,222	$5,934,054
162	$20,398	$20,823	$41,222	$5,913,231
163	$20,327	$20,895	$41,222	$5,892,336
164	$20,255	$20,967	$41,222	$5,871,369
165	$20,183	$21,039	$41,222	$5,850,331
166	$20,111	$21,111	$41,222	$5,829,220
167	$20,038	$21,184	$41,222	$5,808,036
168	$19,965	$21,257	$41,222	$5,786,779

第14年供款共

$494,660

第14年利息

$244,333

第14年共還本金

$250,327

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$19,892	$21,330	$41,222	$5,765,450
170	$19,819	$21,403	$41,222	$5,744,047
171	$19,745	$21,476	$41,222	$5,722,570
172	$19,671	$21,550	$41,222	$5,701,020
173	$19,597	$21,624	$41,222	$5,679,396
174	$19,523	$21,699	$41,222	$5,657,697
175	$19,448	$21,773	$41,222	$5,635,924
176	$19,373	$21,848	$41,222	$5,614,075
177	$19,298	$21,923	$41,222	$5,592,152
178	$19,223	$21,999	$41,222	$5,570,154
179	$19,147	$22,074	$41,222	$5,548,079
180	$19,072	$22,150	$41,222	$5,525,929

第15年供款共

$494,660

第15年利息

$233,810

第15年共還本金

$260,850

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$18,995	$22,226	$41,222	$5,503,703
182	$18,919	$22,303	$41,222	$5,481,400
183	$18,842	$22,379	$41,222	$5,459,021
184	$18,765	$22,456	$41,222	$5,436,565
185	$18,688	$22,533	$41,222	$5,414,031
186	$18,611	$22,611	$41,222	$5,391,420
187	$18,533	$22,689	$41,222	$5,368,732
188	$18,455	$22,767	$41,222	$5,345,965
189	$18,377	$22,845	$41,222	$5,323,120
190	$18,298	$22,923	$41,222	$5,300,197
191	$18,219	$23,002	$41,222	$5,277,195
192	$18,140	$23,081	$41,222	$5,254,113

第16年供款共

$494,660

第16年利息

$222,844

第16年共還本金

$271,816

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$18,061	$23,161	$41,222	$5,230,953
194	$17,981	$23,240	$41,222	$5,207,712
195	$17,902	$23,320	$41,222	$5,184,392
196	$17,821	$23,400	$41,222	$5,160,992
197	$17,741	$23,481	$41,222	$5,137,511
198	$17,660	$23,561	$41,222	$5,113,950
199	$17,579	$23,642	$41,222	$5,090,307
200	$17,498	$23,724	$41,222	$5,066,584
201	$17,416	$23,805	$41,222	$5,042,778
202	$17,335	$23,887	$41,222	$5,018,891
203	$17,252	$23,969	$41,222	$4,994,922
204	$17,170	$24,052	$41,222	$4,970,871

第17年供款共

$494,660

第17年利息

$211,417

第17年共還本金

$283,243

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$17,087	$24,134	$41,222	$4,946,736
206	$17,004	$24,217	$41,222	$4,922,519
207	$16,921	$24,300	$41,222	$4,898,219
208	$16,838	$24,384	$41,222	$4,873,835
209	$16,754	$24,468	$41,222	$4,849,367
210	$16,670	$24,552	$41,222	$4,824,815
211	$16,585	$24,636	$41,222	$4,800,178
212	$16,501	$24,721	$41,222	$4,775,457
213	$16,416	$24,806	$41,222	$4,750,651
214	$16,330	$24,891	$41,222	$4,725,760
215	$16,245	$24,977	$41,222	$4,700,783
216	$16,159	$25,063	$41,222	$4,675,721

第18年供款共

$494,660

第18年利息

$199,510

第18年共還本金

$295,150

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$16,073	$25,149	$41,222	$4,650,572
218	$15,986	$25,235	$41,222	$4,625,336
219	$15,900	$25,322	$41,222	$4,600,014
220	$15,813	$25,409	$41,222	$4,574,605
221	$15,725	$25,496	$41,222	$4,549,109
222	$15,638	$25,584	$41,222	$4,523,525
223	$15,550	$25,672	$41,222	$4,497,853
224	$15,461	$25,760	$41,222	$4,472,093
225	$15,373	$25,849	$41,222	$4,446,244
226	$15,284	$25,938	$41,222	$4,420,306
227	$15,195	$26,027	$41,222	$4,394,279
228	$15,105	$26,116	$41,222	$4,368,163

第19年供款共

$494,660

第19年利息

$187,102

第19年共還本金

$307,558

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$15,016	$26,206	$41,222	$4,341,957
230	$14,925	$26,296	$41,222	$4,315,661
231	$14,835	$26,387	$41,222	$4,289,274
232	$14,744	$26,477	$41,222	$4,262,797
233	$14,653	$26,568	$41,222	$4,236,229
234	$14,562	$26,660	$41,222	$4,209,569
235	$14,470	$26,751	$41,222	$4,182,818
236	$14,378	$26,843	$41,222	$4,155,974
237	$14,286	$26,935	$41,222	$4,129,039
238	$14,194	$27,028	$41,222	$4,102,011
239	$14,101	$27,121	$41,222	$4,074,890
240	$14,007	$27,214	$41,222	$4,047,676

第20年供款共

$494,660

第20年利息

$174,173

第20年共還本金

$320,487

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$13,914	$27,308	$41,222	$4,020,368
242	$13,820	$27,402	$41,222	$3,992,966
243	$13,726	$27,496	$41,222	$3,965,471
244	$13,631	$27,590	$41,222	$3,937,880
245	$13,536	$27,685	$41,222	$3,910,195
246	$13,441	$27,780	$41,222	$3,882,415
247	$13,346	$27,876	$41,222	$3,854,539
248	$13,250	$27,972	$41,222	$3,826,567
249	$13,154	$28,068	$41,222	$3,798,499
250	$13,057	$28,164	$41,222	$3,770,335
251	$12,961	$28,261	$41,222	$3,742,074
252	$12,863	$28,358	$41,222	$3,713,716

第21年供款共

$494,660

第21年利息

$160,700

第21年共還本金

$333,960

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$12,766	$28,456	$41,222	$3,685,260
254	$12,668	$28,554	$41,222	$3,656,706
255	$12,570	$28,652	$41,222	$3,628,055
256	$12,471	$28,750	$41,222	$3,599,304
257	$12,373	$28,849	$41,222	$3,570,455
258	$12,273	$28,948	$41,222	$3,541,507
259	$12,174	$29,048	$41,222	$3,512,460
260	$12,074	$29,148	$41,222	$3,483,312
261	$11,974	$29,248	$41,222	$3,454,064
262	$11,873	$29,348	$41,222	$3,424,716
263	$11,772	$29,449	$41,222	$3,395,267
264	$11,671	$29,550	$41,222	$3,365,716

第22年供款共

$494,660

第22年利息

$146,660

第22年共還本金

$347,999

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$11,570	$29,652	$41,222	$3,336,064
266	$11,468	$29,754	$41,222	$3,306,310
267	$11,365	$29,856	$41,222	$3,276,454
268	$11,263	$29,959	$41,222	$3,246,495
269	$11,160	$30,062	$41,222	$3,216,434
270	$11,056	$30,165	$41,222	$3,186,268
271	$10,953	$30,269	$41,222	$3,156,000
272	$10,849	$30,373	$41,222	$3,125,627
273	$10,744	$30,477	$41,222	$3,095,149
274	$10,640	$30,582	$41,222	$3,064,567
275	$10,534	$30,687	$41,222	$3,033,880
276	$10,429	$30,793	$41,222	$3,003,087

第23年供款共

$494,660

第23年利息

$132,031

第23年共還本金

$362,629

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$10,323	$30,899	$41,222	$2,972,189
278	$10,217	$31,005	$41,222	$2,941,184
279	$10,110	$31,111	$41,222	$2,910,073
280	$10,003	$31,218	$41,222	$2,878,855
281	$9,896	$31,326	$41,222	$2,847,529
282	$9,788	$31,433	$41,222	$2,816,096
283	$9,680	$31,541	$41,222	$2,784,554
284	$9,572	$31,650	$41,222	$2,752,905
285	$9,463	$31,759	$41,222	$2,721,146
286	$9,354	$31,868	$41,222	$2,689,278
287	$9,244	$31,977	$41,222	$2,657,301
288	$9,134	$32,087	$41,222	$2,625,214

第24年供款共

$494,660

第24年利息

$116,786

第24年共還本金

$377,873

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$9,024	$32,197	$41,222	$2,593,017
290	$8,913	$32,308	$41,222	$2,560,708
291	$8,802	$32,419	$41,222	$2,528,289
292	$8,691	$32,531	$41,222	$2,495,759
293	$8,579	$32,642	$41,222	$2,463,116
294	$8,467	$32,755	$41,222	$2,430,361
295	$8,354	$32,867	$41,222	$2,397,494
296	$8,241	$32,980	$41,222	$2,364,514
297	$8,128	$33,094	$41,222	$2,331,420
298	$8,014	$33,207	$41,222	$2,298,213
299	$7,900	$33,322	$41,222	$2,264,891
300	$7,786	$33,436	$41,222	$2,231,455

第25年供款共

$494,660

第25年利息

$100,901

第25年共還本金

$393,759

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$7,671	$33,551	$41,222	$2,197,904
302	$7,555	$33,666	$41,222	$2,164,238
303	$7,440	$33,782	$41,222	$2,130,456
304	$7,323	$33,898	$41,222	$2,096,558
305	$7,207	$34,015	$41,222	$2,062,543
306	$7,090	$34,132	$41,222	$2,028,411
307	$6,973	$34,249	$41,222	$1,994,162
308	$6,855	$34,367	$41,222	$1,959,796
309	$6,737	$34,485	$41,222	$1,925,311
310	$6,618	$34,603	$41,222	$1,890,707
311	$6,499	$34,722	$41,222	$1,855,985
312	$6,380	$34,842	$41,222	$1,821,143

第26年供款共

$494,660

第26年利息

$84,348

第26年共還本金

$410,312

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$6,260	$34,961	$41,222	$1,786,182
314	$6,140	$35,082	$41,222	$1,751,100
315	$6,019	$35,202	$41,222	$1,715,898
316	$5,898	$35,323	$41,222	$1,680,575
317	$5,777	$35,445	$41,222	$1,645,130
318	$5,655	$35,567	$41,222	$1,609,564
319	$5,533	$35,689	$41,222	$1,573,875
320	$5,410	$35,811	$41,222	$1,538,063
321	$5,287	$35,935	$41,222	$1,502,129
322	$5,164	$36,058	$41,222	$1,466,071
323	$5,040	$36,182	$41,222	$1,429,889
324	$4,915	$36,306	$41,222	$1,393,582

第27年供款共

$494,660

第27年利息

$67,099

第27年共還本金

$427,561

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$4,790	$36,431	$41,222	$1,357,151
326	$4,665	$36,556	$41,222	$1,320,595
327	$4,540	$36,682	$41,222	$1,283,913
328	$4,413	$36,808	$41,222	$1,247,104
329	$4,287	$36,935	$41,222	$1,210,170
330	$4,160	$37,062	$41,222	$1,173,108
331	$4,033	$37,189	$41,222	$1,135,919
332	$3,905	$37,317	$41,222	$1,098,602
333	$3,776	$37,445	$41,222	$1,061,157
334	$3,648	$37,574	$41,222	$1,023,583
335	$3,519	$37,703	$41,222	$985,880
336	$3,389	$37,833	$41,222	$948,047

第28年供款共

$494,660

第28年利息

$49,124

第28年共還本金

$445,535

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$3,259	$37,963	$41,222	$910,084
338	$3,128	$38,093	$41,222	$871,991
339	$2,997	$38,224	$41,222	$833,767
340	$2,866	$38,356	$41,222	$795,411
341	$2,734	$38,487	$41,222	$756,924
342	$2,602	$38,620	$41,222	$718,304
343	$2,469	$38,752	$41,222	$679,552
344	$2,336	$38,886	$41,222	$640,666
345	$2,202	$39,019	$41,222	$601,647
346	$2,068	$39,153	$41,222	$562,493
347	$1,934	$39,288	$41,222	$523,205
348	$1,799	$39,423	$41,222	$483,782

第29年供款共

$494,660

第29年利息

$30,395

第29年共還本金

$464,265

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,663	$39,559	$41,222	$444,224
350	$1,527	$39,695	$41,222	$404,529
351	$1,391	$39,831	$41,222	$364,698
352	$1,254	$39,968	$41,222	$324,730
353	$1,116	$40,105	$41,222	$284,624
354	$978	$40,243	$41,222	$244,381
355	$840	$40,382	$41,222	$204,000
356	$701	$40,520	$41,222	$163,479
357	$562	$40,660	$41,222	$122,820
358	$422	$40,799	$41,222	$82,020
359	$282	$40,940	$41,222	$41,080
360	$141	$41,080	$41,222	$0

第30年供款共

$494,660

第30年利息

$10,878

第30年共還本金

$483,782

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$16,155,991

免責聲明

筍盤推介

按揭保險費
info