樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$122,080

借款月供 $548 , 共加借HK$122,080

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$21,777,832

每月供款
$50,842

首期

$2,800,000

總貸款額

$11,322,080

總利息

$6,980,752

印花稅

$525,000

其他

$150,000

置業成本總預算

HK$3,475,000

按月供比率計算

$101,682

置業成本總預算

HK$3,475,000

首期

$2,800,000
印花稅

$525,000
- AVD
  
  $525,000
律師費

$ 10,000
代理佣金

$140,000
按揭保險費

$122,080

最低每月入息要求

按月供比率計算

$101,682

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，主要收入來自香港﹑沒有其它按揭或擔保按揭﹑購買的物業是作為自住用途。上述計算結果只作參考用途，本公司並不會為該等資料的準確性﹑完整性和／或針對某特定用途的適用性作出任何保證或及陳述。計算詳情請參閱金管局﹑按證公司﹑稅務局及財務機構等之最新公布/批核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

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

@12,500

建

1,488 呎

@9,745

local_fire_department 至HIT

售$1,450 萬

實

1,160 呎

@12,500

建

1,488 呎

@9,745

售$1,450 萬

local_fire_department 至HIT

馬鞍山井頭村

thumb_up

全幢拆3層是一契有天台收租自住都得

建

1,650 呎

@8,364

real_estate_agent 罕有放盤 transfer_within_a_station 人才必選

售$1,380 萬

建

1,650 呎

@8,364

售$1,380 萬

real_estate_agent 罕有放盤 transfer_within_a_station 人才必選

馬鞍山迎海第03期星灣御第22座

thumb_up

迎海海星灣

實

783 呎

@16,603

local_fire_department 至HIT directions_run 日內即走 hotel_class 樓王

售$1,300 萬

實

783 呎

@16,603

售$1,300 萬

local_fire_department 至HIT directions_run 日內即走 hotel_class 樓王

馬鞍山迎海第01期第03座

thumb_up

迎海 3房海景開揚亮麗

實

795 呎

@16,352

建

1,034 呎

@12,573

local_fire_department 至HIT transfer_within_a_station 人才必選

售$1,300 萬

實

795 呎

@16,352

建

1,034 呎

@12,573

售$1,300 萬

local_fire_department 至HIT transfer_within_a_station 人才必選

大埔帝琴灣凱琴居

thumb_up

業主有心賣,開揚望海,

實

1,140 呎

@11,842

建

1,427 呎

@9,460

real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選 transfer_within_a_station 人才必選

售$1,350 萬

實

1,140 呎

@11,842

建

1,427 呎

@9,460

售$1,350 萬

real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選 transfer_within_a_station 人才必選

馬鞍山銀湖天峰第02座

thumb_up

罕有銀湖天峰海景三房半

實

795 呎

@16,352

建

1,043 呎

@12,464

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買 pets 愛竉必選

售$1,300 萬

實

795 呎

@16,352

建

1,043 呎

@12,464

售$1,300 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買 pets 愛竉必選

西貢西貢半山

thumb_up

全幢靚裝擁壯觀海景

實

1,400 呎

@10,714

建

1,400 呎

@10,714

local_fire_department 至HIT local_offer 低水筍價

售$1,500 萬

實

1,400 呎

@10,714

建

1,400 呎

@10,714

售$1,500 萬

local_fire_department 至HIT local_offer 低水筍價

粉嶺牽晴間第03座

thumb_up

罕有相連特色連天台,區內放盤絕無僅有,裝修簡潔優雅

實

892 呎

@14,574

建

1,146 呎

@11,344

real_estate_agent 罕有放盤

售$1,300 萬

實

892 呎

@14,574

建

1,146 呎

@11,344

售$1,300 萬

real_estate_agent 罕有放盤

沙田壹號雲頂

thumb_up

激平壹號雲頂**山景3房1套**業主走貨有票即傾

實

1,014 呎

@13,314

建

1,351 呎

@9,993

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

售$1,350 萬

實

1,014 呎

@13,314

建

1,351 呎

@9,993

售$1,350 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

西貢 133 PORTOFINO

thumb_up

西貢低密度屋苑

實

704 呎

@19,886

real_estate_agent 罕有放盤 transfer_within_a_station 人才必選

售$1,400 萬

實

704 呎

@19,886

售$1,400 萬

real_estate_agent 罕有放盤 transfer_within_a_station 人才必選

西貢壁屋

thumb_up

CLEAR WATER BAY NICE UPPER DUPLEX

建

1,400 呎

@9,286

vpn_key 有匙即睇 pets 愛竉必選

售$1,300 萬

建

1,400 呎

@9,286

售$1,300 萬

vpn_key 有匙即睇 pets 愛竉必選

西貢碧翠苑

thumb_up

清水灣碧翠苑

實

1,165 呎

@11,159

建

1,371 呎

@9,482

local_fire_department 至HIT real_estate_agent 罕有放盤

售$1,300 萬

實

1,165 呎

@11,159

建

1,371 呎

@9,482

售$1,300 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

利率	15年	20年	25年	30年
1.000	$67,762	$52,070	$42,670	$36,416
1.500	$70,281	$54,634	$45,281	$39,075
2.000	$72,859	$57,277	$47,989	$41,849
2.500	$75,494	$59,996	$50,793	$44,736
3.000	$78,188	$62,792	$53,691	$47,734
3.500	$80,940	$65,664	$56,681	$50,841
4.000	$83,748	$68,610	$59,762	$54,053
4.500	$86,613	$71,629	$62,932	$57,367
5.000	$89,534	$74,721	$66,188	$60,779
5.500	$92,511	$77,883	$69,527	$64,286
6.000	$95,542	$81,115	$72,948	$67,882

每月供款$50,842

年期

30年

貸款金額

$11,322,080

總利息

$6,980,752

總貸款連利息

$18,302,832

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$33,023	$17,818	$50,841	$11,304,262
2	$32,971	$17,870	$50,841	$11,286,391
3	$32,919	$17,923	$50,841	$11,268,469
4	$32,866	$17,975	$50,841	$11,250,494
5	$32,814	$18,027	$50,841	$11,232,466
6	$32,761	$18,080	$50,841	$11,214,387
7	$32,709	$18,133	$50,841	$11,196,254
8	$32,656	$18,185	$50,841	$11,178,069
9	$32,603	$18,238	$50,841	$11,159,830
10	$32,550	$18,292	$50,841	$11,141,538
11	$32,496	$18,345	$50,841	$11,123,193
12	$32,443	$18,399	$50,841	$11,104,795

第1年供款共

$610,094

第1年利息

$392,809

第1年共還本金

$217,285

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$32,389	$18,452	$50,841	$11,086,343
14	$32,335	$18,506	$50,841	$11,067,837
15	$32,281	$18,560	$50,841	$11,049,277
16	$32,227	$18,614	$50,841	$11,030,662
17	$32,173	$18,668	$50,841	$11,011,994
18	$32,118	$18,723	$50,841	$10,993,271
19	$32,064	$18,777	$50,841	$10,974,494
20	$32,009	$18,832	$50,841	$10,955,661
21	$31,954	$18,887	$50,841	$10,936,774
22	$31,899	$18,942	$50,841	$10,917,832
23	$31,844	$18,998	$50,841	$10,898,834
24	$31,788	$19,053	$50,841	$10,879,781

第2年供款共

$610,094

第2年利息

$385,081

第2年共還本金

$225,013

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$31,733	$19,109	$50,841	$10,860,673
26	$31,677	$19,164	$50,841	$10,841,509
27	$31,621	$19,220	$50,841	$10,822,289
28	$31,565	$19,276	$50,841	$10,803,012
29	$31,509	$19,332	$50,841	$10,783,680
30	$31,452	$19,389	$50,841	$10,764,291
31	$31,396	$19,445	$50,841	$10,744,846
32	$31,339	$19,502	$50,841	$10,725,344
33	$31,282	$19,559	$50,841	$10,705,785
34	$31,225	$19,616	$50,841	$10,686,169
35	$31,168	$19,673	$50,841	$10,666,496
36	$31,111	$19,731	$50,841	$10,646,765

第3年供款共

$610,094

第3年利息

$377,078

第3年共還本金

$233,016

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$31,053	$19,788	$50,841	$10,626,977
38	$30,995	$19,846	$50,841	$10,607,131
39	$30,937	$19,904	$50,841	$10,587,227
40	$30,879	$19,962	$50,841	$10,567,265
41	$30,821	$20,020	$50,841	$10,547,245
42	$30,763	$20,078	$50,841	$10,527,167
43	$30,704	$20,137	$50,841	$10,507,030
44	$30,646	$20,196	$50,841	$10,486,834
45	$30,587	$20,255	$50,841	$10,466,580
46	$30,528	$20,314	$50,841	$10,446,266
47	$30,468	$20,373	$50,841	$10,425,893
48	$30,409	$20,432	$50,841	$10,405,461

第4年供款共

$610,094

第4年利息

$368,790

第4年共還本金

$241,304

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$30,349	$20,492	$50,841	$10,384,969
50	$30,289	$20,552	$50,841	$10,364,417
51	$30,230	$20,612	$50,841	$10,343,806
52	$30,169	$20,672	$50,841	$10,323,134
53	$30,109	$20,732	$50,841	$10,302,402
54	$30,049	$20,793	$50,841	$10,281,609
55	$29,988	$20,853	$50,841	$10,260,756
56	$29,927	$20,914	$50,841	$10,239,842
57	$29,866	$20,975	$50,841	$10,218,867
58	$29,805	$21,036	$50,841	$10,197,831
59	$29,744	$21,098	$50,841	$10,176,733
60	$29,682	$21,159	$50,841	$10,155,574

第5年供款共

$610,094

第5年利息

$360,208

第5年共還本金

$249,887

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$29,620	$21,221	$50,841	$10,134,354
62	$29,559	$21,283	$50,841	$10,113,071
63	$29,496	$21,345	$50,841	$10,091,726
64	$29,434	$21,407	$50,841	$10,070,319
65	$29,372	$21,469	$50,841	$10,048,850
66	$29,309	$21,532	$50,841	$10,027,318
67	$29,246	$21,595	$50,841	$10,005,723
68	$29,183	$21,658	$50,841	$9,984,065
69	$29,120	$21,721	$50,841	$9,962,344
70	$29,057	$21,784	$50,841	$9,940,560
71	$28,993	$21,848	$50,841	$9,918,712
72	$28,930	$21,912	$50,841	$9,896,800

第6年供款共

$610,094

第6年利息

$351,320

第6年共還本金

$258,774

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$28,866	$21,976	$50,841	$9,874,825
74	$28,802	$22,040	$50,841	$9,852,785
75	$28,737	$22,104	$50,841	$9,830,681
76	$28,673	$22,168	$50,841	$9,808,513
77	$28,608	$22,233	$50,841	$9,786,280
78	$28,543	$22,298	$50,841	$9,763,982
79	$28,478	$22,363	$50,841	$9,741,619
80	$28,413	$22,428	$50,841	$9,719,191
81	$28,348	$22,494	$50,841	$9,696,697
82	$28,282	$22,559	$50,841	$9,674,138
83	$28,216	$22,625	$50,841	$9,651,513
84	$28,150	$22,691	$50,841	$9,628,822

第7年供款共

$610,094

第7年利息

$342,116

第7年共還本金

$267,978

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$28,084	$22,757	$50,841	$9,606,065
86	$28,018	$22,824	$50,841	$9,583,241
87	$27,951	$22,890	$50,841	$9,560,351
88	$27,884	$22,957	$50,841	$9,537,394
89	$27,817	$23,024	$50,841	$9,514,371
90	$27,750	$23,091	$50,841	$9,491,280
91	$27,683	$23,158	$50,841	$9,468,121
92	$27,615	$23,226	$50,841	$9,444,896
93	$27,548	$23,294	$50,841	$9,421,602
94	$27,480	$23,362	$50,841	$9,398,240
95	$27,412	$23,430	$50,841	$9,374,811
96	$27,343	$23,498	$50,841	$9,351,313

第8年供款共

$610,094

第8年利息

$332,585

第8年共還本金

$277,509

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$27,275	$23,567	$50,841	$9,327,746
98	$27,206	$23,635	$50,841	$9,304,111
99	$27,137	$23,704	$50,841	$9,280,407
100	$27,068	$23,773	$50,841	$9,256,633
101	$26,999	$23,843	$50,841	$9,232,791
102	$26,929	$23,912	$50,841	$9,208,878
103	$26,859	$23,982	$50,841	$9,184,897
104	$26,789	$24,052	$50,841	$9,160,845
105	$26,719	$24,122	$50,841	$9,136,723
106	$26,649	$24,192	$50,841	$9,112,530
107	$26,578	$24,263	$50,841	$9,088,267
108	$26,507	$24,334	$50,841	$9,063,933

第9年供款共

$610,094

第9年利息

$322,715

第9年共還本金

$287,379

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$26,436	$24,405	$50,841	$9,039,529
110	$26,365	$24,476	$50,841	$9,015,053
111	$26,294	$24,547	$50,841	$8,990,505
112	$26,222	$24,619	$50,841	$8,965,887
113	$26,151	$24,691	$50,841	$8,941,196
114	$26,078	$24,763	$50,841	$8,916,433
115	$26,006	$24,835	$50,841	$8,891,598
116	$25,934	$24,907	$50,841	$8,866,691
117	$25,861	$24,980	$50,841	$8,841,711
118	$25,788	$25,053	$50,841	$8,816,658
119	$25,715	$25,126	$50,841	$8,791,532
120	$25,642	$25,199	$50,841	$8,766,333

第10年供款共

$610,094

第10年利息

$312,494

第10年共還本金

$297,601

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$25,568	$25,273	$50,841	$8,741,060
122	$25,495	$25,346	$50,841	$8,715,714
123	$25,421	$25,420	$50,841	$8,690,293
124	$25,347	$25,495	$50,841	$8,664,799
125	$25,272	$25,569	$50,841	$8,639,230
126	$25,198	$25,643	$50,841	$8,613,586
127	$25,123	$25,718	$50,841	$8,587,868
128	$25,048	$25,793	$50,841	$8,562,075
129	$24,973	$25,868	$50,841	$8,536,206
130	$24,897	$25,944	$50,841	$8,510,263
131	$24,822	$26,020	$50,841	$8,484,243
132	$24,746	$26,095	$50,841	$8,458,147

第11年供款共

$610,094

第11年利息

$301,909

第11年共還本金

$308,185

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$24,670	$26,172	$50,841	$8,431,976
134	$24,593	$26,248	$50,841	$8,405,728
135	$24,517	$26,324	$50,841	$8,379,403
136	$24,440	$26,401	$50,841	$8,353,002
137	$24,363	$26,478	$50,841	$8,326,524
138	$24,286	$26,556	$50,841	$8,299,968
139	$24,208	$26,633	$50,841	$8,273,335
140	$24,131	$26,711	$50,841	$8,246,625
141	$24,053	$26,789	$50,841	$8,219,836
142	$23,975	$26,867	$50,841	$8,192,970
143	$23,896	$26,945	$50,841	$8,166,024
144	$23,818	$27,024	$50,841	$8,139,001

第12年供款共

$610,094

第12年利息

$290,948

第12年共還本金

$319,147

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$23,739	$27,102	$50,841	$8,111,898
146	$23,660	$27,181	$50,841	$8,084,717
147	$23,580	$27,261	$50,841	$8,057,456
148	$23,501	$27,340	$50,841	$8,030,116
149	$23,421	$27,420	$50,841	$8,002,696
150	$23,341	$27,500	$50,841	$7,975,196
151	$23,261	$27,580	$50,841	$7,947,616
152	$23,181	$27,661	$50,841	$7,919,955
153	$23,100	$27,741	$50,841	$7,892,214
154	$23,019	$27,822	$50,841	$7,864,391
155	$22,938	$27,903	$50,841	$7,836,488
156	$22,856	$27,985	$50,841	$7,808,503

第13年供款共

$610,094

第13年利息

$279,597

第13年共還本金

$330,498

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$22,775	$28,066	$50,841	$7,780,437
158	$22,693	$28,148	$50,841	$7,752,289
159	$22,611	$28,230	$50,841	$7,724,058
160	$22,529	$28,313	$50,841	$7,695,746
161	$22,446	$28,395	$50,841	$7,667,350
162	$22,363	$28,478	$50,841	$7,638,872
163	$22,280	$28,561	$50,841	$7,610,311
164	$22,197	$28,644	$50,841	$7,581,667
165	$22,113	$28,728	$50,841	$7,552,939
166	$22,029	$28,812	$50,841	$7,524,127
167	$21,945	$28,896	$50,841	$7,495,231
168	$21,861	$28,980	$50,841	$7,466,251

第14年供款共

$610,094

第14年利息

$267,842

第14年共還本金

$342,252

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$21,777	$29,065	$50,841	$7,437,186
170	$21,692	$29,149	$50,841	$7,408,037
171	$21,607	$29,234	$50,841	$7,378,802
172	$21,522	$29,320	$50,841	$7,349,483
173	$21,436	$29,405	$50,841	$7,320,077
174	$21,350	$29,491	$50,841	$7,290,586
175	$21,264	$29,577	$50,841	$7,261,009
176	$21,178	$29,663	$50,841	$7,231,346
177	$21,091	$29,750	$50,841	$7,201,596
178	$21,005	$29,837	$50,841	$7,171,760
179	$20,918	$29,924	$50,841	$7,141,836
180	$20,830	$30,011	$50,841	$7,111,825

第15年供款共

$610,094

第15年利息

$255,669

第15年共還本金

$354,425

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$20,743	$30,098	$50,841	$7,081,727
182	$20,655	$30,186	$50,841	$7,051,541
183	$20,567	$30,274	$50,841	$7,021,267
184	$20,479	$30,363	$50,841	$6,990,904
185	$20,390	$30,451	$50,841	$6,960,453
186	$20,301	$30,540	$50,841	$6,929,913
187	$20,212	$30,629	$50,841	$6,899,284
188	$20,123	$30,718	$50,841	$6,868,566
189	$20,033	$30,808	$50,841	$6,837,758
190	$19,943	$30,898	$50,841	$6,806,860
191	$19,853	$30,988	$50,841	$6,775,873
192	$19,763	$31,078	$50,841	$6,744,794

第16年供款共

$610,094

第16年利息

$243,063

第16年共還本金

$367,031

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$19,672	$31,169	$50,841	$6,713,625
194	$19,581	$31,260	$50,841	$6,682,366
195	$19,490	$31,351	$50,841	$6,651,015
196	$19,399	$31,442	$50,841	$6,619,572
197	$19,307	$31,534	$50,841	$6,588,038
198	$19,215	$31,626	$50,841	$6,556,412
199	$19,123	$31,718	$50,841	$6,524,694
200	$19,030	$31,811	$50,841	$6,492,883
201	$18,938	$31,904	$50,841	$6,460,979
202	$18,845	$31,997	$50,841	$6,428,983
203	$18,751	$32,090	$50,841	$6,396,893
204	$18,658	$32,184	$50,841	$6,364,709

第17年供款共

$610,094

第17年利息

$230,009

第17年共還本金

$380,085

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$18,564	$32,277	$50,841	$6,332,432
206	$18,470	$32,372	$50,841	$6,300,060
207	$18,375	$32,466	$50,841	$6,267,594
208	$18,280	$32,561	$50,841	$6,235,033
209	$18,186	$32,656	$50,841	$6,202,378
210	$18,090	$32,751	$50,841	$6,169,627
211	$17,995	$32,846	$50,841	$6,136,780
212	$17,899	$32,942	$50,841	$6,103,838
213	$17,803	$33,038	$50,841	$6,070,800
214	$17,706	$33,135	$50,841	$6,037,665
215	$17,610	$33,231	$50,841	$6,004,434
216	$17,513	$33,328	$50,841	$5,971,105

第18年供款共

$610,094

第18年利息

$216,491

第18年共還本金

$393,604

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$17,416	$33,425	$50,841	$5,937,680
218	$17,318	$33,523	$50,841	$5,904,157
219	$17,220	$33,621	$50,841	$5,870,536
220	$17,122	$33,719	$50,841	$5,836,817
221	$17,024	$33,817	$50,841	$5,803,000
222	$16,925	$33,916	$50,841	$5,769,084
223	$16,826	$34,015	$50,841	$5,735,070
224	$16,727	$34,114	$50,841	$5,700,956
225	$16,628	$34,213	$50,841	$5,666,742
226	$16,528	$34,313	$50,841	$5,632,429
227	$16,428	$34,413	$50,841	$5,598,016
228	$16,328	$34,514	$50,841	$5,563,502

第19年供款共

$610,094

第19年利息

$202,491

第19年共還本金

$407,603

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$16,227	$34,614	$50,841	$5,528,888
230	$16,126	$34,715	$50,841	$5,494,173
231	$16,025	$34,817	$50,841	$5,459,356
232	$15,923	$34,918	$50,841	$5,424,438
233	$15,821	$35,020	$50,841	$5,389,418
234	$15,719	$35,122	$50,841	$5,354,296
235	$15,617	$35,225	$50,841	$5,319,071
236	$15,514	$35,327	$50,841	$5,283,744
237	$15,411	$35,430	$50,841	$5,248,314
238	$15,308	$35,534	$50,841	$5,212,780
239	$15,204	$35,637	$50,841	$5,177,143
240	$15,100	$35,741	$50,841	$5,141,402

第20年供款共

$610,094

第20年利息

$187,994

第20年共還本金

$422,100

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$14,996	$35,845	$50,841	$5,105,556
242	$14,891	$35,950	$50,841	$5,069,606
243	$14,786	$36,055	$50,841	$5,033,552
244	$14,681	$36,160	$50,841	$4,997,392
245	$14,576	$36,265	$50,841	$4,961,126
246	$14,470	$36,371	$50,841	$4,924,755
247	$14,364	$36,477	$50,841	$4,888,278
248	$14,257	$36,584	$50,841	$4,851,694
249	$14,151	$36,690	$50,841	$4,815,003
250	$14,044	$36,797	$50,841	$4,778,206
251	$13,936	$36,905	$50,841	$4,741,301
252	$13,829	$37,012	$50,841	$4,704,289

第21年供款共

$610,094

第21年利息

$172,981

第21年共還本金

$437,113

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$13,721	$37,120	$50,841	$4,667,168
254	$13,613	$37,229	$50,841	$4,629,940
255	$13,504	$37,337	$50,841	$4,592,603
256	$13,395	$37,446	$50,841	$4,555,157
257	$13,286	$37,555	$50,841	$4,517,601
258	$13,176	$37,665	$50,841	$4,479,936
259	$13,066	$37,775	$50,841	$4,442,162
260	$12,956	$37,885	$50,841	$4,404,277
261	$12,846	$37,995	$50,841	$4,366,281
262	$12,735	$38,106	$50,841	$4,328,175
263	$12,624	$38,217	$50,841	$4,289,958
264	$12,512	$38,329	$50,841	$4,251,629

第22年供款共

$610,094

第22年利息

$157,435

第22年共還本金

$452,660

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$12,401	$38,441	$50,841	$4,213,188
266	$12,288	$38,553	$50,841	$4,174,636
267	$12,176	$38,665	$50,841	$4,135,970
268	$12,063	$38,778	$50,841	$4,097,192
269	$11,950	$38,891	$50,841	$4,058,301
270	$11,837	$39,004	$50,841	$4,019,297
271	$11,723	$39,118	$50,841	$3,980,179
272	$11,609	$39,232	$50,841	$3,940,946
273	$11,494	$39,347	$50,841	$3,901,600
274	$11,380	$39,462	$50,841	$3,862,138
275	$11,265	$39,577	$50,841	$3,822,561
276	$11,149	$39,692	$50,841	$3,782,869

第23年供款共

$610,094

第23年利息

$141,335

第23年共還本金

$468,760

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$11,033	$39,808	$50,841	$3,743,062
278	$10,917	$39,924	$50,841	$3,703,138
279	$10,801	$40,040	$50,841	$3,663,097
280	$10,684	$40,157	$50,841	$3,622,940
281	$10,567	$40,274	$50,841	$3,582,666
282	$10,449	$40,392	$50,841	$3,542,274
283	$10,332	$40,510	$50,841	$3,501,764
284	$10,213	$40,628	$50,841	$3,461,137
285	$10,095	$40,746	$50,841	$3,420,390
286	$9,976	$40,865	$50,841	$3,379,525
287	$9,857	$40,984	$50,841	$3,338,541
288	$9,737	$41,104	$50,841	$3,297,437

第24年供款共

$610,094

第24年利息

$124,662

第24年共還本金

$485,432

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$9,618	$41,224	$50,841	$3,256,214
290	$9,497	$41,344	$50,841	$3,214,870
291	$9,377	$41,464	$50,841	$3,173,405
292	$9,256	$41,585	$50,841	$3,131,820
293	$9,134	$41,707	$50,841	$3,090,113
294	$9,013	$41,828	$50,841	$3,048,285
295	$8,891	$41,950	$50,841	$3,006,334
296	$8,768	$42,073	$50,841	$2,964,262
297	$8,646	$42,195	$50,841	$2,922,066
298	$8,523	$42,319	$50,841	$2,879,748
299	$8,399	$42,442	$50,841	$2,837,306
300	$8,275	$42,566	$50,841	$2,794,740

第25年供款共

$610,094

第25年利息

$107,397

第25年共還本金

$502,697

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$8,151	$42,690	$50,841	$2,752,050
302	$8,027	$42,814	$50,841	$2,709,236
303	$7,902	$42,939	$50,841	$2,666,297
304	$7,777	$43,065	$50,841	$2,623,232
305	$7,651	$43,190	$50,841	$2,580,042
306	$7,525	$43,316	$50,841	$2,536,726
307	$7,399	$43,442	$50,841	$2,493,283
308	$7,272	$43,569	$50,841	$2,449,714
309	$7,145	$43,696	$50,841	$2,406,018
310	$7,018	$43,824	$50,841	$2,362,194
311	$6,890	$43,951	$50,841	$2,318,243
312	$6,762	$44,080	$50,841	$2,274,163

第26年供款共

$610,094

第26年利息

$89,518

第26年共還本金

$520,577

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$6,633	$44,208	$50,841	$2,229,955
314	$6,504	$44,337	$50,841	$2,185,618
315	$6,375	$44,466	$50,841	$2,141,152
316	$6,245	$44,596	$50,841	$2,096,555
317	$6,115	$44,726	$50,841	$2,051,829
318	$5,985	$44,857	$50,841	$2,006,972
319	$5,854	$44,988	$50,841	$1,961,985
320	$5,722	$45,119	$50,841	$1,916,866
321	$5,591	$45,250	$50,841	$1,871,616
322	$5,459	$45,382	$50,841	$1,826,233
323	$5,327	$45,515	$50,841	$1,780,719
324	$5,194	$45,647	$50,841	$1,735,071

第27年供款共

$610,094

第27年利息

$71,002

第27年共還本金

$539,092

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$5,061	$45,781	$50,841	$1,689,291
326	$4,927	$45,914	$50,841	$1,643,377
327	$4,793	$46,048	$50,841	$1,597,329
328	$4,659	$46,182	$50,841	$1,551,146
329	$4,524	$46,317	$50,841	$1,504,829
330	$4,389	$46,452	$50,841	$1,458,377
331	$4,254	$46,588	$50,841	$1,411,790
332	$4,118	$46,723	$50,841	$1,365,066
333	$3,981	$46,860	$50,841	$1,318,206
334	$3,845	$46,996	$50,841	$1,271,210
335	$3,708	$47,134	$50,841	$1,224,076
336	$3,570	$47,271	$50,841	$1,176,805

第28年供款共

$610,094

第28年利息

$51,828

第28年共還本金

$558,266

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$3,432	$47,409	$50,841	$1,129,397
338	$3,294	$47,547	$50,841	$1,081,849
339	$3,155	$47,686	$50,841	$1,034,164
340	$3,016	$47,825	$50,841	$986,339
341	$2,877	$47,964	$50,841	$938,374
342	$2,737	$48,104	$50,841	$890,270
343	$2,597	$48,245	$50,841	$842,026
344	$2,456	$48,385	$50,841	$793,640
345	$2,315	$48,526	$50,841	$745,114
346	$2,173	$48,668	$50,841	$696,446
347	$2,031	$48,810	$50,841	$647,636
348	$1,889	$48,952	$50,841	$598,684

第29年供款共

$610,094

第29年利息

$31,973

第29年共還本金

$578,122

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,746	$49,095	$50,841	$549,589
350	$1,603	$49,238	$50,841	$500,350
351	$1,459	$49,382	$50,841	$450,969
352	$1,315	$49,526	$50,841	$401,443
353	$1,171	$49,670	$50,841	$351,772
354	$1,026	$49,815	$50,841	$301,957
355	$881	$49,960	$50,841	$251,997
356	$735	$50,106	$50,841	$201,891
357	$589	$50,252	$50,841	$151,638
358	$442	$50,399	$50,841	$101,239
359	$295	$50,546	$50,841	$50,693
360	$148	$50,693	$50,841	$0

第30年供款共

$610,094

第30年利息

$11,411

第30年共還本金

$598,684

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$21,777,832

免責聲明

筍盤推介

按揭保險費
info