樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$121,208

借款月供 $570 , 共加借HK$121,208

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$22,479,969

每月供款
$52,861

首期

$2,780,000

總貸款額

$11,241,208

總利息

$7,788,511

印花稅

$521,250

其他

$149,000

置業成本總預算

HK$3,450,250

按月供比率計算

$105,721

置業成本總預算

HK$3,450,250

首期

$2,780,000
印花稅

$521,250
- AVD
  
  $521,250
律師費

$ 10,000
代理佣金

$139,000
按揭保險費

$121,208

最低每月入息要求

按月供比率計算

$105,721

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

沙田御林峰

thumb_up

罕有放盤御林峰3房連車位

實

1,195 呎

@10,879

建

1,779 呎

@7,307

real_estate_agent 罕有放盤

售$1,300 萬

實

1,195 呎

@10,879

建

1,779 呎

@7,307

售$1,300 萬

real_estate_agent 罕有放盤

大埔帝琴灣凱弦居第10座

thumb_up

帝琴灣凱弦居 3房+工入房全新有裝即買即住

實

1,031 呎

@12,609

建

1,180 呎

@11,017

local_fire_department 至HIT

售$1,300 萬

實

1,031 呎

@12,609

建

1,180 呎

@11,017

售$1,300 萬

local_fire_department 至HIT

西貢 CLEAR WATER BAY

thumb_up

NICE CORNER HOUSE WITH DECENT GARDEN

建

1,400 呎

@10,000

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買

售$1,400 萬

建

1,400 呎

@10,000

售$1,400 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買

馬鞍山帝琴灣凱弦居

thumb_up

**東南開揚園景連車位百萬品味靚裝~新裝修幾年~環境優美.低密度屋苑**

實

1,031 呎

@12,570

建

1,180 呎

@10,983

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$1,296 萬

實

1,031 呎

@12,570

建

1,180 呎

@10,983

售$1,296 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

馬鞍山雲海

thumb_up

靚裝海景即時入住

實

731 呎

@18,468

local_fire_department 至HIT

售$1,350 萬

實

731 呎

@18,468

售$1,350 萬

local_fire_department 至HIT

將軍澳維景灣畔第01期

thumb_up

奇豐精選樓皇高層正南海景三房套加工人房交通方便配套齊全實盤可約睇

實

781 呎

@16,645

建

1,049 呎

@12,393

local_fire_department 至HIT hotel_class 樓王

售$1,300 萬

實

781 呎

@16,645

建

1,049 呎

@12,393

售$1,300 萬

local_fire_department 至HIT hotel_class 樓王

馬鞍山雲海第01期香海臺

thumb_up

[移民急讓] 新靚豪裝低密度舒適寫意生活

實

983 呎

@14,242

local_fire_department 至HIT real_estate_agent 罕有放盤 flight_takeoff 移民急讓

售$1,400 萬

實

983 呎

@14,242

售$1,400 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 flight_takeoff 移民急讓

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

大埔帝琴灣凱弦居第11座

thumb_up

大件低密度住宅連車位

實

1,031 呎

@12,609

建

1,180 呎

@11,017

local_fire_department 至HIT

售$1,300 萬

實

1,031 呎

@12,609

建

1,180 呎

@11,017

售$1,300 萬

local_fire_department 至HIT

馬鞍山銀湖天峰第06座

thumb_up

海景靚裝全屋傢電

實

1,012 呎

@12,846

建

1,319 呎

@9,856

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

售$1,300 萬

實

1,012 呎

@12,846

建

1,319 呎

@9,856

售$1,300 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

大埔海日灣 II 第05座

thumb_up

移民急讓蝕讓! 舒適池景千尺靚則

實

1,022 呎

@13,209

vpn_key 有匙即睇 flight_takeoff 移民急讓 price_change 蝕讓盤

售$1,350 萬

實

1,022 呎

@13,209

售$1,350 萬

vpn_key 有匙即睇 flight_takeoff 移民急讓 price_change 蝕讓盤

沙田溱岸8號第02座

thumb_up

業主只求實愙，急走

實

830 呎

@16,867

建

1,089 呎

@12,856

local_fire_department 至HIT transfer_within_a_station 人才必選

售$1,400 萬

實

830 呎

@16,867

建

1,089 呎

@12,856

售$1,400 萬

local_fire_department 至HIT transfer_within_a_station 人才必選

利率	15年	20年	25年	30年
1.000	$67,278	$51,698	$42,365	$36,156
1.500	$69,779	$54,244	$44,958	$38,796
2.000	$72,338	$56,867	$47,646	$41,550
2.500	$74,955	$59,567	$50,430	$44,416
3.000	$77,630	$62,343	$53,307	$47,393
3.500	$80,361	$65,194	$56,276	$50,478
3.875	$82,447	$67,381	$58,562	$52,860
4.000	$83,150	$68,120	$59,335	$53,667
4.500	$85,994	$71,117	$62,482	$56,958
5.000	$88,895	$74,187	$65,715	$60,345
5.500	$91,850	$77,327	$69,031	$63,826
6.000	$94,860	$80,536	$72,427	$67,397

每月供款$52,861

年期

30年

貸款金額

$11,241,208

總利息

$7,788,511

總貸款連利息

$19,029,719

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$36,300	$16,561	$52,860	$11,224,647
2	$36,246	$16,614	$52,860	$11,208,033
3	$36,193	$16,668	$52,860	$11,191,366
4	$36,139	$16,722	$52,860	$11,174,644
5	$36,085	$16,776	$52,860	$11,157,869
6	$36,031	$16,830	$52,860	$11,141,039
7	$35,976	$16,884	$52,860	$11,124,155
8	$35,922	$16,939	$52,860	$11,107,216
9	$35,867	$16,993	$52,860	$11,090,223
10	$35,812	$17,048	$52,860	$11,073,175
11	$35,757	$17,103	$52,860	$11,056,072
12	$35,702	$17,158	$52,860	$11,038,913

第1年供款共

$634,324

第1年利息

$432,029

第1年共還本金

$202,295

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$35,646	$17,214	$52,860	$11,021,699
14	$35,591	$17,269	$52,860	$11,004,430
15	$35,535	$17,325	$52,860	$10,987,105
16	$35,479	$17,381	$52,860	$10,969,724
17	$35,423	$17,437	$52,860	$10,952,286
18	$35,367	$17,494	$52,860	$10,934,793
19	$35,310	$17,550	$52,860	$10,917,243
20	$35,254	$17,607	$52,860	$10,899,636
21	$35,197	$17,664	$52,860	$10,881,972
22	$35,140	$17,721	$52,860	$10,864,252
23	$35,082	$17,778	$52,860	$10,846,474
24	$35,025	$17,835	$52,860	$10,828,639

第2年供款共

$634,324

第2年利息

$424,049

第2年共還本金

$210,275

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$34,967	$17,893	$52,860	$10,810,746
26	$34,910	$17,951	$52,860	$10,792,795
27	$34,852	$18,009	$52,860	$10,774,787
28	$34,794	$18,067	$52,860	$10,756,720
29	$34,735	$18,125	$52,860	$10,738,595
30	$34,677	$18,184	$52,860	$10,720,411
31	$34,618	$18,242	$52,860	$10,702,169
32	$34,559	$18,301	$52,860	$10,683,867
33	$34,500	$18,360	$52,860	$10,665,507
34	$34,441	$18,420	$52,860	$10,647,088
35	$34,381	$18,479	$52,860	$10,628,608
36	$34,322	$18,539	$52,860	$10,610,070

第3年供款共

$634,324

第3年利息

$415,755

第3年共還本金

$218,569

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$34,262	$18,599	$52,860	$10,591,471
38	$34,202	$18,659	$52,860	$10,572,812
39	$34,141	$18,719	$52,860	$10,554,093
40	$34,081	$18,779	$52,860	$10,535,314
41	$34,020	$18,840	$52,860	$10,516,474
42	$33,959	$18,901	$52,860	$10,497,573
43	$33,898	$18,962	$52,860	$10,478,611
44	$33,837	$19,023	$52,860	$10,459,588
45	$33,776	$19,085	$52,860	$10,440,503
46	$33,714	$19,146	$52,860	$10,421,357
47	$33,652	$19,208	$52,860	$10,402,149
48	$33,590	$19,270	$52,860	$10,382,879

第4年供款共

$634,324

第4年利息

$407,133

第4年共還本金

$227,191

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$33,528	$19,332	$52,860	$10,363,547
50	$33,466	$19,395	$52,860	$10,344,152
51	$33,403	$19,457	$52,860	$10,324,695
52	$33,340	$19,520	$52,860	$10,305,175
53	$33,277	$19,583	$52,860	$10,285,591
54	$33,214	$19,646	$52,860	$10,265,945
55	$33,150	$19,710	$52,860	$10,246,235
56	$33,087	$19,774	$52,860	$10,226,462
57	$33,023	$19,837	$52,860	$10,206,624
58	$32,959	$19,901	$52,860	$10,186,723
59	$32,895	$19,966	$52,860	$10,166,757
60	$32,830	$20,030	$52,860	$10,146,727

第5年供款共

$634,324

第5年利息

$398,172

第5年共還本金

$236,152

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$32,765	$20,095	$52,860	$10,126,632
62	$32,701	$20,160	$52,860	$10,106,472
63	$32,635	$20,225	$52,860	$10,086,247
64	$32,570	$20,290	$52,860	$10,065,957
65	$32,505	$20,356	$52,860	$10,045,602
66	$32,439	$20,421	$52,860	$10,025,180
67	$32,373	$20,487	$52,860	$10,004,693
68	$32,307	$20,554	$52,860	$9,984,139
69	$32,240	$20,620	$52,860	$9,963,519
70	$32,174	$20,686	$52,860	$9,942,833
71	$32,107	$20,753	$52,860	$9,922,080
72	$32,040	$20,820	$52,860	$9,901,259

第6年供款共

$634,324

第6年利息

$388,857

第6年共還本金

$245,467

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$31,973	$20,888	$52,860	$9,880,372
74	$31,905	$20,955	$52,860	$9,859,417
75	$31,838	$21,023	$52,860	$9,838,394
76	$31,770	$21,091	$52,860	$9,817,304
77	$31,702	$21,159	$52,860	$9,796,145
78	$31,633	$21,227	$52,860	$9,774,918
79	$31,565	$21,295	$52,860	$9,753,623
80	$31,496	$21,364	$52,860	$9,732,258
81	$31,427	$21,433	$52,860	$9,710,825
82	$31,358	$21,502	$52,860	$9,689,323
83	$31,288	$21,572	$52,860	$9,667,751
84	$31,219	$21,642	$52,860	$9,646,109

第7年供款共

$634,324

第7年利息

$379,174

第7年共還本金

$255,150

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$31,149	$21,711	$52,860	$9,624,398
86	$31,079	$21,782	$52,860	$9,602,616
87	$31,008	$21,852	$52,860	$9,580,764
88	$30,938	$21,922	$52,860	$9,558,842
89	$30,867	$21,993	$52,860	$9,536,849
90	$30,796	$22,064	$52,860	$9,514,785
91	$30,725	$22,136	$52,860	$9,492,649
92	$30,653	$22,207	$52,860	$9,470,442
93	$30,582	$22,279	$52,860	$9,448,163
94	$30,510	$22,351	$52,860	$9,425,813
95	$30,438	$22,423	$52,860	$9,403,390
96	$30,365	$22,495	$52,860	$9,380,895

第8年供款共

$634,324

第8年利息

$369,109

第8年共還本金

$265,215

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$30,292	$22,568	$52,860	$9,358,327
98	$30,220	$22,641	$52,860	$9,335,686
99	$30,146	$22,714	$52,860	$9,312,972
100	$30,073	$22,787	$52,860	$9,290,185
101	$30,000	$22,861	$52,860	$9,267,324
102	$29,926	$22,935	$52,860	$9,244,390
103	$29,852	$23,009	$52,860	$9,221,381
104	$29,777	$23,083	$52,860	$9,198,298
105	$29,703	$23,157	$52,860	$9,175,141
106	$29,628	$23,232	$52,860	$9,151,908
107	$29,553	$23,307	$52,860	$9,128,601
108	$29,478	$23,383	$52,860	$9,105,218

第9年供款共

$634,324

第9年利息

$358,648

第9年共還本金

$275,676

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$29,402	$23,458	$52,860	$9,081,760
110	$29,327	$23,534	$52,860	$9,058,227
111	$29,251	$23,610	$52,860	$9,034,617
112	$29,174	$23,686	$52,860	$9,010,931
113	$29,098	$23,763	$52,860	$8,987,168
114	$29,021	$23,839	$52,860	$8,963,329
115	$28,944	$23,916	$52,860	$8,939,413
116	$28,867	$23,993	$52,860	$8,915,419
117	$28,789	$24,071	$52,860	$8,891,348
118	$28,712	$24,149	$52,860	$8,867,200
119	$28,634	$24,227	$52,860	$8,842,973
120	$28,555	$24,305	$52,860	$8,818,668

第10年供款共

$634,324

第10年利息

$347,774

第10年共還本金

$286,550

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$28,477	$24,383	$52,860	$8,794,285
122	$28,398	$24,462	$52,860	$8,769,823
123	$28,319	$24,541	$52,860	$8,745,281
124	$28,240	$24,620	$52,860	$8,720,661
125	$28,160	$24,700	$52,860	$8,695,961
126	$28,081	$24,780	$52,860	$8,671,182
127	$28,001	$24,860	$52,860	$8,646,322
128	$27,920	$24,940	$52,860	$8,621,382
129	$27,840	$25,020	$52,860	$8,596,362
130	$27,759	$25,101	$52,860	$8,571,260
131	$27,678	$25,182	$52,860	$8,546,078
132	$27,597	$25,264	$52,860	$8,520,814

第11年供款共

$634,324

第11年利息

$336,470

第11年共還本金

$297,854

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$27,515	$25,345	$52,860	$8,495,469
134	$27,433	$25,427	$52,860	$8,470,042
135	$27,351	$25,509	$52,860	$8,444,533
136	$27,269	$25,592	$52,860	$8,418,942
137	$27,186	$25,674	$52,860	$8,393,267
138	$27,103	$25,757	$52,860	$8,367,510
139	$27,020	$25,840	$52,860	$8,341,670
140	$26,937	$25,924	$52,860	$8,315,746
141	$26,853	$26,007	$52,860	$8,289,739
142	$26,769	$26,091	$52,860	$8,263,648
143	$26,685	$26,176	$52,860	$8,237,472
144	$26,600	$26,260	$52,860	$8,211,212

第12年供款共

$634,324

第12年利息

$324,721

第12年共還本金

$309,603

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$26,515	$26,345	$52,860	$8,184,867
146	$26,430	$26,430	$52,860	$8,158,437
147	$26,345	$26,515	$52,860	$8,131,921
148	$26,259	$26,601	$52,860	$8,105,320
149	$26,173	$26,687	$52,860	$8,078,634
150	$26,087	$26,773	$52,860	$8,051,860
151	$26,001	$26,860	$52,860	$8,025,001
152	$25,914	$26,946	$52,860	$7,998,055
153	$25,827	$27,033	$52,860	$7,971,021
154	$25,740	$27,121	$52,860	$7,943,901
155	$25,652	$27,208	$52,860	$7,916,693
156	$25,564	$27,296	$52,860	$7,889,397

第13年供款共

$634,324

第13年利息

$312,509

第13年共還本金

$321,815

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$25,476	$27,384	$52,860	$7,862,013
158	$25,388	$27,473	$52,860	$7,834,540
159	$25,299	$27,561	$52,860	$7,806,979
160	$25,210	$27,650	$52,860	$7,779,328
161	$25,121	$27,740	$52,860	$7,751,589
162	$25,031	$27,829	$52,860	$7,723,760
163	$24,941	$27,919	$52,860	$7,695,841
164	$24,851	$28,009	$52,860	$7,667,831
165	$24,761	$28,100	$52,860	$7,639,732
166	$24,670	$28,190	$52,860	$7,611,541
167	$24,579	$28,281	$52,860	$7,583,260
168	$24,488	$28,373	$52,860	$7,554,887

第14年供款共

$634,324

第14年利息

$299,815

第14年共還本金

$334,509

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$24,396	$28,464	$52,860	$7,526,423
170	$24,304	$28,556	$52,860	$7,497,867
171	$24,212	$28,648	$52,860	$7,469,218
172	$24,119	$28,741	$52,860	$7,440,477
173	$24,027	$28,834	$52,860	$7,411,643
174	$23,933	$28,927	$52,860	$7,382,717
175	$23,840	$29,020	$52,860	$7,353,696
176	$23,746	$29,114	$52,860	$7,324,582
177	$23,652	$29,208	$52,860	$7,295,374
178	$23,558	$29,302	$52,860	$7,266,072
179	$23,463	$29,397	$52,860	$7,236,675
180	$23,368	$29,492	$52,860	$7,207,183

第15年供款共

$634,324

第15年利息

$286,620

第15年共還本金

$347,704

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$23,273	$29,587	$52,860	$7,177,596
182	$23,178	$29,683	$52,860	$7,147,913
183	$23,082	$29,779	$52,860	$7,118,135
184	$22,986	$29,875	$52,860	$7,088,260
185	$22,889	$29,971	$52,860	$7,058,289
186	$22,792	$30,068	$52,860	$7,028,221
187	$22,695	$30,165	$52,860	$6,998,056
188	$22,598	$30,262	$52,860	$6,967,793
189	$22,500	$30,360	$52,860	$6,937,433
190	$22,402	$30,458	$52,860	$6,906,975
191	$22,304	$30,557	$52,860	$6,876,419
192	$22,205	$30,655	$52,860	$6,845,763

第16年供款共

$634,324

第16年利息

$272,904

第16年共還本金

$361,420

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$22,106	$30,754	$52,860	$6,815,009
194	$22,007	$30,854	$52,860	$6,784,156
195	$21,907	$30,953	$52,860	$6,753,202
196	$21,807	$31,053	$52,860	$6,722,149
197	$21,707	$31,153	$52,860	$6,690,996
198	$21,606	$31,254	$52,860	$6,659,742
199	$21,505	$31,355	$52,860	$6,628,387
200	$21,404	$31,456	$52,860	$6,596,931
201	$21,303	$31,558	$52,860	$6,565,373
202	$21,201	$31,660	$52,860	$6,533,713
203	$21,098	$31,762	$52,860	$6,501,952
204	$20,996	$31,864	$52,860	$6,470,087

第17年供款共

$634,324

第17年利息

$258,648

第17年共還本金

$375,676

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$20,893	$31,967	$52,860	$6,438,120
206	$20,790	$32,071	$52,860	$6,406,049
207	$20,686	$32,174	$52,860	$6,373,875
208	$20,582	$32,278	$52,860	$6,341,597
209	$20,478	$32,382	$52,860	$6,309,215
210	$20,374	$32,487	$52,860	$6,276,728
211	$20,269	$32,592	$52,860	$6,244,136
212	$20,163	$32,697	$52,860	$6,211,439
213	$20,058	$32,803	$52,860	$6,178,637
214	$19,952	$32,908	$52,860	$6,145,728
215	$19,846	$33,015	$52,860	$6,112,713
216	$19,739	$33,121	$52,860	$6,079,592

第18年供款共

$634,324

第18年利息

$243,829

第18年共還本金

$390,495

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$19,632	$33,228	$52,860	$6,046,364
218	$19,525	$33,336	$52,860	$6,013,028
219	$19,417	$33,443	$52,860	$5,979,585
220	$19,309	$33,551	$52,860	$5,946,034
221	$19,201	$33,660	$52,860	$5,912,374
222	$19,092	$33,768	$52,860	$5,878,606
223	$18,983	$33,877	$52,860	$5,844,728
224	$18,874	$33,987	$52,860	$5,810,742
225	$18,764	$34,096	$52,860	$5,776,645
226	$18,654	$34,207	$52,860	$5,742,439
227	$18,543	$34,317	$52,860	$5,708,122
228	$18,432	$34,428	$52,860	$5,673,694

第19年供款共

$634,324

第19年利息

$228,426

第19年共還本金

$405,898

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$18,321	$34,539	$52,860	$5,639,155
230	$18,210	$34,651	$52,860	$5,604,504
231	$18,098	$34,762	$52,860	$5,569,742
232	$17,986	$34,875	$52,860	$5,534,867
233	$17,873	$34,987	$52,860	$5,499,880
234	$17,760	$35,100	$52,860	$5,464,779
235	$17,647	$35,214	$52,860	$5,429,566
236	$17,533	$35,327	$52,860	$5,394,238
237	$17,419	$35,441	$52,860	$5,358,797
238	$17,304	$35,556	$52,860	$5,323,241
239	$17,190	$35,671	$52,860	$5,287,570
240	$17,074	$35,786	$52,860	$5,251,785

第20年供款共

$634,324

第20年利息

$212,415

第20年共還本金

$421,909

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$16,959	$35,901	$52,860	$5,215,883
242	$16,843	$36,017	$52,860	$5,179,866
243	$16,727	$36,134	$52,860	$5,143,732
244	$16,610	$36,250	$52,860	$5,107,482
245	$16,493	$36,367	$52,860	$5,071,114
246	$16,375	$36,485	$52,860	$5,034,629
247	$16,258	$36,603	$52,860	$4,998,027
248	$16,139	$36,721	$52,860	$4,961,306
249	$16,021	$36,839	$52,860	$4,924,466
250	$15,902	$36,958	$52,860	$4,887,508
251	$15,783	$37,078	$52,860	$4,850,430
252	$15,663	$37,197	$52,860	$4,813,233

第21年供款共

$634,324

第21年利息

$195,772

第21年共還本金

$438,552

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$15,543	$37,318	$52,860	$4,775,915
254	$15,422	$37,438	$52,860	$4,738,477
255	$15,301	$37,559	$52,860	$4,700,918
256	$15,180	$37,680	$52,860	$4,663,238
257	$15,058	$37,802	$52,860	$4,625,436
258	$14,936	$37,924	$52,860	$4,587,512
259	$14,814	$38,046	$52,860	$4,549,465
260	$14,691	$38,169	$52,860	$4,511,296
261	$14,568	$38,293	$52,860	$4,473,003
262	$14,444	$38,416	$52,860	$4,434,587
263	$14,320	$38,540	$52,860	$4,396,047
264	$14,196	$38,665	$52,860	$4,357,382

第22年供款共

$634,324

第22年利息

$178,473

第22年共還本金

$455,851

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$14,071	$38,790	$52,860	$4,318,592
266	$13,945	$38,915	$52,860	$4,279,678
267	$13,820	$39,041	$52,860	$4,240,637
268	$13,694	$39,167	$52,860	$4,201,470
269	$13,567	$39,293	$52,860	$4,162,177
270	$13,440	$39,420	$52,860	$4,122,757
271	$13,313	$39,547	$52,860	$4,083,210
272	$13,185	$39,675	$52,860	$4,043,535
273	$13,057	$39,803	$52,860	$4,003,732
274	$12,929	$39,932	$52,860	$3,963,801
275	$12,800	$40,061	$52,860	$3,923,740
276	$12,670	$40,190	$52,860	$3,883,550

第23年供款共

$634,324

第23年利息

$160,492

第23年共還本金

$473,832

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$12,541	$40,320	$52,860	$3,843,230
278	$12,410	$40,450	$52,860	$3,802,780
279	$12,280	$40,581	$52,860	$3,762,200
280	$12,149	$40,712	$52,860	$3,721,488
281	$12,017	$40,843	$52,860	$3,680,645
282	$11,885	$40,975	$52,860	$3,639,670
283	$11,753	$41,107	$52,860	$3,598,563
284	$11,620	$41,240	$52,860	$3,557,323
285	$11,487	$41,373	$52,860	$3,515,950
286	$11,354	$41,507	$52,860	$3,474,443
287	$11,220	$41,641	$52,860	$3,432,803
288	$11,085	$41,775	$52,860	$3,391,027

第24年供款共

$634,324

第24年利息

$141,801

第24年共還本金

$492,523

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$10,950	$41,910	$52,860	$3,349,117
290	$10,815	$42,045	$52,860	$3,307,072
291	$10,679	$42,181	$52,860	$3,264,891
292	$10,543	$42,317	$52,860	$3,222,573
293	$10,406	$42,454	$52,860	$3,180,119
294	$10,269	$42,591	$52,860	$3,137,528
295	$10,132	$42,729	$52,860	$3,094,799
296	$9,994	$42,867	$52,860	$3,051,932
297	$9,855	$43,005	$52,860	$3,008,927
298	$9,716	$43,144	$52,860	$2,965,783
299	$9,577	$43,283	$52,860	$2,922,500
300	$9,437	$43,423	$52,860	$2,879,077

第25年供款共

$634,324

第25年利息

$122,373

第25年共還本金

$511,951

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$9,297	$43,563	$52,860	$2,835,513
302	$9,156	$43,704	$52,860	$2,791,809
303	$9,015	$43,845	$52,860	$2,747,964
304	$8,874	$43,987	$52,860	$2,703,978
305	$8,732	$44,129	$52,860	$2,659,849
306	$8,589	$44,271	$52,860	$2,615,578
307	$8,446	$44,414	$52,860	$2,571,164
308	$8,303	$44,558	$52,860	$2,526,606
309	$8,159	$44,701	$52,860	$2,481,904
310	$8,014	$44,846	$52,860	$2,437,059
311	$7,870	$44,991	$52,860	$2,392,068
312	$7,724	$45,136	$52,860	$2,346,932

第26年供款共

$634,324

第26年利息

$102,179

第26年共還本金

$532,145

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$7,579	$45,282	$52,860	$2,301,650
314	$7,432	$45,428	$52,860	$2,256,222
315	$7,286	$45,575	$52,860	$2,210,648
316	$7,139	$45,722	$52,860	$2,164,926
317	$6,991	$45,869	$52,860	$2,119,057
318	$6,843	$46,018	$52,860	$2,073,039
319	$6,694	$46,166	$52,860	$2,026,873
320	$6,545	$46,315	$52,860	$1,980,558
321	$6,396	$46,465	$52,860	$1,934,093
322	$6,246	$46,615	$52,860	$1,887,478
323	$6,095	$46,765	$52,860	$1,840,713
324	$5,944	$46,916	$52,860	$1,793,796

第27年供款共

$634,324

第27年利息

$81,188

第27年共還本金

$553,136

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$5,792	$47,068	$52,860	$1,746,728
326	$5,640	$47,220	$52,860	$1,699,509
327	$5,488	$47,372	$52,860	$1,652,136
328	$5,335	$47,525	$52,860	$1,604,611
329	$5,182	$47,679	$52,860	$1,556,932
330	$5,028	$47,833	$52,860	$1,509,099
331	$4,873	$47,987	$52,860	$1,461,112
332	$4,718	$48,142	$52,860	$1,412,970
333	$4,563	$48,298	$52,860	$1,364,673
334	$4,407	$48,454	$52,860	$1,316,219
335	$4,250	$48,610	$52,860	$1,267,609
336	$4,093	$48,767	$52,860	$1,218,842

第28年供款共

$634,324

第28年利息

$59,370

第28年共還本金

$574,954

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$3,936	$48,924	$52,860	$1,169,917
338	$3,778	$49,082	$52,860	$1,120,835
339	$3,619	$49,241	$52,860	$1,071,594
340	$3,460	$49,400	$52,860	$1,022,194
341	$3,301	$49,559	$52,860	$972,635
342	$3,141	$49,720	$52,860	$922,915
343	$2,980	$49,880	$52,860	$873,035
344	$2,819	$50,041	$52,860	$822,994
345	$2,658	$50,203	$52,860	$772,791
346	$2,495	$50,365	$52,860	$722,426
347	$2,333	$50,527	$52,860	$671,899
348	$2,170	$50,691	$52,860	$621,208

第29年供款共

$634,324

第29年利息

$36,690

第29年共還本金

$597,634

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,006	$50,854	$52,860	$570,354
350	$1,842	$51,019	$52,860	$519,335
351	$1,677	$51,183	$52,860	$468,152
352	$1,512	$51,349	$52,860	$416,803
353	$1,346	$51,514	$52,860	$365,289
354	$1,180	$51,681	$52,860	$313,608
355	$1,013	$51,848	$52,860	$261,760
356	$845	$52,015	$52,860	$209,745
357	$677	$52,183	$52,860	$157,562
358	$509	$52,352	$52,860	$105,211
359	$340	$52,521	$52,860	$52,690
360	$170	$52,690	$52,860	$0

第30年供款共

$634,324

第30年利息

$13,116

第30年共還本金

$621,208

receipt_long 詳細供款表 request_quote 支出一覽 restart_alt 重置

放盤搵盤

分享

樓價

按揭成數

按揭保險費 info

全期置業總支出 HK$22,479,969

免責聲明

筍盤推介

按揭保險費
info