樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$126,440

借款月供 $568 , 共加借HK$126,440

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$22,555,255

每月供款
$52,657

首期

$2,900,000

總貸款額

$11,726,440

總利息

$7,230,065

印花稅

$543,750

其他

$155,000

置業成本總預算

HK$3,598,750

按月供比率計算

$105,314

置業成本總預算

HK$3,598,750

首期

$2,900,000
印花稅

$543,750
- AVD
  
  $543,750
律師費

$ 10,000
代理佣金

$145,000
按揭保險費

$126,440

最低每月入息要求

按月供比率計算

$105,314

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

沙田晉名峰 D座

thumb_up

[ 聚富名宅 🏡 ] 極開揚 [ 東南 ] 方正實用 3 房 ( 1 套房 + 工人套房 ) 連 [ 大單邊車位 🚘 ].

實

922 呎

@15,184

建

1,180 呎

@11,864

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$1,400 萬

實

922 呎

@15,184

建

1,180 呎

@11,864

售$1,400 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

西貢碧翠苑

thumb_up

碧翠苑

實

1,147 呎

@12,206

建

1,371 呎

@10,212

local_fire_department 至HIT

售$1,400 萬

實

1,147 呎

@12,206

建

1,371 呎

@10,212

售$1,400 萬

local_fire_department 至HIT

KOL實拍 VR實景

馬鞍山泓碧第02座

thumb_up

高層北水海景, 3房1套+工人套

實

878 呎

@17,084

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$1,500 萬

實

878 呎

@17,084

售$1,500 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

西貢碧翠苑

thumb_up

清水灣低密度住宅連雙車位

實

1,147 呎

@12,206

建

1,371 呎

@10,212

local_fire_department 至HIT

售$1,400 萬

實

1,147 呎

@12,206

建

1,371 呎

@10,212

售$1,400 萬

local_fire_department 至HIT

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

西貢金璧花園

thumb_up

Low Rise Managed Complex

實

1,187 呎

@12,216

建

1,480 呎

@9,797

real_estate_agent 罕有放盤 flight_takeoff 移民急讓

售$1,450 萬

實

1,187 呎

@12,216

建

1,480 呎

@9,797

售$1,450 萬

real_estate_agent 罕有放盤 flight_takeoff 移民急讓

清水灣茅莆

thumb_up

CLEAR WATER BAY VILLAGE HOUSE

實

2,100 呎

@7,143

建

2,100 呎

@7,143

local_fire_department 至HIT

售$1,500 萬

實

2,100 呎

@7,143

建

2,100 呎

@7,143

售$1,500 萬

local_fire_department 至HIT

獨家

西貢早禾居私樓

thumb_up

***獨家*** 早禾居柏文罕有2套房

實

919 呎

@14,690

建

1,181 呎

@11,431

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$1,350 萬

實

919 呎

@14,690

建

1,181 呎

@11,431

售$1,350 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇

西貢界咸

thumb_up

**~清靜開揚，小巴往來西貢市~**

建

1,400 呎

@10,000

real_estate_agent 罕有放盤

售$1,400 萬

建

1,400 呎

@10,000

售$1,400 萬

real_estate_agent 罕有放盤

馬鞍山星漣海第01座

thumb_up

特色...特色....連天台

實

798 呎

@16,917

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 price_change 蝕讓盤

售$1,350 萬

實

798 呎

@16,917

售$1,350 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 price_change 蝕讓盤

馬鞍山泓碧第03座

thumb_up

泓碧 3房連約投資可選

實

876 呎

@15,982

local_fire_department 至HIT

售$1,400 萬

實

876 呎

@15,982

售$1,400 萬

local_fire_department 至HIT

KOL實拍

西貢黃毛應

thumb_up

黃毛應獨立村屋

建

2,100 呎

@6,905

local_fire_department 至HIT local_offer 低水筍價 vpn_key 有匙即睇 pets 愛竉必選

售$1,450 萬

建

2,100 呎

@6,905

售$1,450 萬

local_fire_department 至HIT local_offer 低水筍價 vpn_key 有匙即睇 pets 愛竉必選

利率	15年	20年	25年	30年
1.000	$70,182	$53,929	$44,194	$37,717
1.500	$72,791	$56,585	$46,898	$40,470
2.000	$75,461	$59,322	$49,703	$43,343
2.500	$78,191	$62,139	$52,607	$46,334
3.000	$80,981	$65,035	$55,608	$49,439
3.500	$83,830	$68,009	$58,705	$52,657
4.000	$86,739	$71,060	$61,896	$55,984
4.500	$89,706	$74,187	$65,179	$59,416
5.000	$92,732	$77,389	$68,552	$62,950
5.500	$95,815	$80,665	$72,011	$66,581
6.000	$98,954	$84,012	$75,554	$70,306

每月供款$52,657

年期

30年

貸款金額

$11,726,440

總利息

$7,230,065

總貸款連利息

$18,956,505

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$34,202	$18,455	$52,657	$11,707,985
2	$34,148	$18,509	$52,657	$11,689,476
3	$34,094	$18,563	$52,657	$11,670,914
4	$34,040	$18,617	$52,657	$11,652,297
5	$33,986	$18,671	$52,657	$11,633,626
6	$33,931	$18,726	$52,657	$11,614,900
7	$33,877	$18,780	$52,657	$11,596,120
8	$33,822	$18,835	$52,657	$11,577,285
9	$33,767	$18,890	$52,657	$11,558,395
10	$33,712	$18,945	$52,657	$11,539,450
11	$33,657	$19,000	$52,657	$11,520,450
12	$33,601	$19,056	$52,657	$11,501,395

第1年供款共

$631,883

第1年利息

$406,838

第1年共還本金

$225,045

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$33,546	$19,111	$52,657	$11,482,283
14	$33,490	$19,167	$52,657	$11,463,116
15	$33,434	$19,223	$52,657	$11,443,894
16	$33,378	$19,279	$52,657	$11,424,615
17	$33,322	$19,335	$52,657	$11,405,279
18	$33,265	$19,392	$52,657	$11,385,888
19	$33,209	$19,448	$52,657	$11,366,440
20	$33,152	$19,505	$52,657	$11,346,935
21	$33,095	$19,562	$52,657	$11,327,373
22	$33,038	$19,619	$52,657	$11,307,754
23	$32,981	$19,676	$52,657	$11,288,078
24	$32,924	$19,733	$52,657	$11,268,345

第2年供款共

$631,883

第2年利息

$398,834

第2年共還本金

$233,050

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$32,866	$19,791	$52,657	$11,248,554
26	$32,808	$19,849	$52,657	$11,228,705
27	$32,750	$19,907	$52,657	$11,208,799
28	$32,692	$19,965	$52,657	$11,188,834
29	$32,634	$20,023	$52,657	$11,168,811
30	$32,576	$20,081	$52,657	$11,148,730
31	$32,517	$20,140	$52,657	$11,128,590
32	$32,458	$20,199	$52,657	$11,108,392
33	$32,399	$20,257	$52,657	$11,088,134
34	$32,340	$20,317	$52,657	$11,067,818
35	$32,281	$20,376	$52,657	$11,047,442
36	$32,222	$20,435	$52,657	$11,027,007

第3年供款共

$631,883

第3年利息

$390,545

第3年共還本金

$241,338

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$32,162	$20,495	$52,657	$11,006,512
38	$32,102	$20,555	$52,657	$10,985,957
39	$32,042	$20,615	$52,657	$10,965,343
40	$31,982	$20,675	$52,657	$10,944,668
41	$31,922	$20,735	$52,657	$10,923,933
42	$31,861	$20,795	$52,657	$10,903,137
43	$31,801	$20,856	$52,657	$10,882,281
44	$31,740	$20,917	$52,657	$10,861,364
45	$31,679	$20,978	$52,657	$10,840,386
46	$31,618	$21,039	$52,657	$10,819,347
47	$31,556	$21,101	$52,657	$10,798,247
48	$31,495	$21,162	$52,657	$10,777,084

第4年供款共

$631,883

第4年利息

$381,961

第4年共還本金

$249,922

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$31,433	$21,224	$52,657	$10,755,861
50	$31,371	$21,286	$52,657	$10,734,575
51	$31,309	$21,348	$52,657	$10,713,227
52	$31,247	$21,410	$52,657	$10,691,817
53	$31,184	$21,472	$52,657	$10,670,345
54	$31,122	$21,535	$52,657	$10,648,810
55	$31,059	$21,598	$52,657	$10,627,212
56	$30,996	$21,661	$52,657	$10,605,551
57	$30,933	$21,724	$52,657	$10,583,827
58	$30,869	$21,787	$52,657	$10,562,039
59	$30,806	$21,851	$52,657	$10,540,188
60	$30,742	$21,915	$52,657	$10,518,273

第5年供款共

$631,883

第5年利息

$373,072

第5年共還本金

$258,811

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$30,678	$21,979	$52,657	$10,496,295
62	$30,614	$22,043	$52,657	$10,474,252
63	$30,550	$22,107	$52,657	$10,452,145
64	$30,485	$22,172	$52,657	$10,429,973
65	$30,421	$22,236	$52,657	$10,407,737
66	$30,356	$22,301	$52,657	$10,385,436
67	$30,291	$22,366	$52,657	$10,363,070
68	$30,226	$22,431	$52,657	$10,340,639
69	$30,160	$22,497	$52,657	$10,318,142
70	$30,095	$22,562	$52,657	$10,295,580
71	$30,029	$22,628	$52,657	$10,272,951
72	$29,963	$22,694	$52,657	$10,250,257

第6年供款共

$631,883

第6年利息

$363,867

第6年共還本金

$268,016

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$29,897	$22,760	$52,657	$10,227,497
74	$29,830	$22,827	$52,657	$10,204,670
75	$29,764	$22,893	$52,657	$10,181,777
76	$29,697	$22,960	$52,657	$10,158,817
77	$29,630	$23,027	$52,657	$10,135,790
78	$29,563	$23,094	$52,657	$10,112,695
79	$29,495	$23,162	$52,657	$10,089,534
80	$29,428	$23,229	$52,657	$10,066,305
81	$29,360	$23,297	$52,657	$10,043,008
82	$29,292	$23,365	$52,657	$10,019,643
83	$29,224	$23,433	$52,657	$9,996,210
84	$29,156	$23,501	$52,657	$9,972,708

第7年供款共

$631,883

第7年利息

$354,335

第7年共還本金

$277,549

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$29,087	$23,570	$52,657	$9,949,139
86	$29,018	$23,639	$52,657	$9,925,500
87	$28,949	$23,708	$52,657	$9,901,792
88	$28,880	$23,777	$52,657	$9,878,016
89	$28,811	$23,846	$52,657	$9,854,170
90	$28,741	$23,916	$52,657	$9,830,254
91	$28,672	$23,985	$52,657	$9,806,269
92	$28,602	$24,055	$52,657	$9,782,213
93	$28,531	$24,126	$52,657	$9,758,088
94	$28,461	$24,196	$52,657	$9,733,892
95	$28,391	$24,266	$52,657	$9,709,625
96	$28,320	$24,337	$52,657	$9,685,288

第8年供款共

$631,883

第8年利息

$344,463

第8年共還本金

$287,420

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$28,249	$24,408	$52,657	$9,660,880
98	$28,178	$24,479	$52,657	$9,636,401
99	$28,106	$24,551	$52,657	$9,611,850
100	$28,035	$24,622	$52,657	$9,587,227
101	$27,963	$24,694	$52,657	$9,562,533
102	$27,891	$24,766	$52,657	$9,537,767
103	$27,818	$24,838	$52,657	$9,512,929
104	$27,746	$24,911	$52,657	$9,488,018
105	$27,673	$24,984	$52,657	$9,463,034
106	$27,601	$25,056	$52,657	$9,437,978
107	$27,527	$25,130	$52,657	$9,412,848
108	$27,454	$25,203	$52,657	$9,387,645

第9年供款共

$631,883

第9年利息

$334,241

第9年共還本金

$297,643

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$27,381	$25,276	$52,657	$9,362,369
110	$27,307	$25,350	$52,657	$9,337,019
111	$27,233	$25,424	$52,657	$9,311,595
112	$27,159	$25,498	$52,657	$9,286,097
113	$27,084	$25,573	$52,657	$9,260,524
114	$27,010	$25,647	$52,657	$9,234,877
115	$26,935	$25,722	$52,657	$9,209,155
116	$26,860	$25,797	$52,657	$9,183,358
117	$26,785	$25,872	$52,657	$9,157,486
118	$26,709	$25,948	$52,657	$9,131,539
119	$26,634	$26,023	$52,657	$9,105,515
120	$26,558	$26,099	$52,657	$9,079,416

第10年供款共

$631,883

第10年利息

$323,654

第10年共還本金

$308,229

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$26,482	$26,175	$52,657	$9,053,241
122	$26,405	$26,252	$52,657	$9,026,989
123	$26,329	$26,328	$52,657	$9,000,661
124	$26,252	$26,405	$52,657	$8,974,256
125	$26,175	$26,482	$52,657	$8,947,774
126	$26,098	$26,559	$52,657	$8,921,214
127	$26,020	$26,637	$52,657	$8,894,578
128	$25,943	$26,714	$52,657	$8,867,863
129	$25,865	$26,792	$52,657	$8,841,071
130	$25,786	$26,870	$52,657	$8,814,200
131	$25,708	$26,949	$52,657	$8,787,252
132	$25,629	$27,027	$52,657	$8,760,224

第11年供款共

$631,883

第11年利息

$312,692

第11年共還本金

$319,192

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$25,551	$27,106	$52,657	$8,733,118
134	$25,472	$27,185	$52,657	$8,705,932
135	$25,392	$27,265	$52,657	$8,678,668
136	$25,313	$27,344	$52,657	$8,651,324
137	$25,233	$27,424	$52,657	$8,623,900
138	$25,153	$27,504	$52,657	$8,596,396
139	$25,073	$27,584	$52,657	$8,568,812
140	$24,992	$27,665	$52,657	$8,541,147
141	$24,912	$27,745	$52,657	$8,513,402
142	$24,831	$27,826	$52,657	$8,485,576
143	$24,750	$27,907	$52,657	$8,457,668
144	$24,668	$27,989	$52,657	$8,429,679

第12年供款共

$631,883

第12年利息

$301,339

第12年共還本金

$330,545

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$24,587	$28,070	$52,657	$8,401,609
146	$24,505	$28,152	$52,657	$8,373,457
147	$24,423	$28,234	$52,657	$8,345,222
148	$24,340	$28,317	$52,657	$8,316,906
149	$24,258	$28,399	$52,657	$8,288,506
150	$24,175	$28,482	$52,657	$8,260,024
151	$24,092	$28,565	$52,657	$8,231,459
152	$24,008	$28,649	$52,657	$8,202,810
153	$23,925	$28,732	$52,657	$8,174,078
154	$23,841	$28,816	$52,657	$8,145,263
155	$23,757	$28,900	$52,657	$8,116,363
156	$23,673	$28,984	$52,657	$8,087,378

第13年供款共

$631,883

第13年利息

$289,582

第13年共還本金

$342,301

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$23,588	$29,069	$52,657	$8,058,310
158	$23,503	$29,154	$52,657	$8,029,156
159	$23,418	$29,239	$52,657	$7,999,917
160	$23,333	$29,324	$52,657	$7,970,594
161	$23,248	$29,409	$52,657	$7,941,184
162	$23,162	$29,495	$52,657	$7,911,689
163	$23,076	$29,581	$52,657	$7,882,108
164	$22,989	$29,667	$52,657	$7,852,440
165	$22,903	$29,754	$52,657	$7,822,686
166	$22,816	$29,841	$52,657	$7,792,846
167	$22,729	$29,928	$52,657	$7,762,918
168	$22,642	$30,015	$52,657	$7,732,903

第14年供款共

$631,883

第14年利息

$277,408

第14年共還本金

$354,476

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$22,554	$30,103	$52,657	$7,702,800
170	$22,466	$30,190	$52,657	$7,672,609
171	$22,378	$30,279	$52,657	$7,642,331
172	$22,290	$30,367	$52,657	$7,611,964
173	$22,202	$30,455	$52,657	$7,581,509
174	$22,113	$30,544	$52,657	$7,550,965
175	$22,024	$30,633	$52,657	$7,520,331
176	$21,934	$30,723	$52,657	$7,489,609
177	$21,845	$30,812	$52,657	$7,458,796
178	$21,755	$30,902	$52,657	$7,427,894
179	$21,665	$30,992	$52,657	$7,396,902
180	$21,574	$31,083	$52,657	$7,365,819

第15年供款共

$631,883

第15年利息

$264,800

第15年共還本金

$367,083

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$21,484	$31,173	$52,657	$7,334,646
182	$21,393	$31,264	$52,657	$7,303,382
183	$21,302	$31,355	$52,657	$7,272,026
184	$21,210	$31,447	$52,657	$7,240,579
185	$21,118	$31,539	$52,657	$7,209,041
186	$21,026	$31,631	$52,657	$7,177,410
187	$20,934	$31,723	$52,657	$7,145,687
188	$20,842	$31,815	$52,657	$7,113,872
189	$20,749	$31,908	$52,657	$7,081,964
190	$20,656	$32,001	$52,657	$7,049,963
191	$20,562	$32,095	$52,657	$7,017,868
192	$20,469	$32,188	$52,657	$6,985,680

第16年供款共

$631,883

第16年利息

$251,744

第16年共還本金

$380,139

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$20,375	$32,282	$52,657	$6,953,398
194	$20,281	$32,376	$52,657	$6,921,022
195	$20,186	$32,471	$52,657	$6,888,551
196	$20,092	$32,565	$52,657	$6,855,986
197	$19,997	$32,660	$52,657	$6,823,325
198	$19,901	$32,756	$52,657	$6,790,570
199	$19,806	$32,851	$52,657	$6,757,719
200	$19,710	$32,947	$52,657	$6,724,772
201	$19,614	$33,043	$52,657	$6,691,729
202	$19,518	$33,139	$52,657	$6,658,589
203	$19,421	$33,236	$52,657	$6,625,353
204	$19,324	$33,333	$52,657	$6,592,020

第17年供款共

$631,883

第17年利息

$238,224

第17年共還本金

$393,660

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$19,227	$33,430	$52,657	$6,558,590
206	$19,129	$33,528	$52,657	$6,525,062
207	$19,031	$33,626	$52,657	$6,491,437
208	$18,933	$33,724	$52,657	$6,457,713
209	$18,835	$33,822	$52,657	$6,423,891
210	$18,736	$33,921	$52,657	$6,389,970
211	$18,637	$34,020	$52,657	$6,355,951
212	$18,538	$34,119	$52,657	$6,321,832
213	$18,439	$34,218	$52,657	$6,287,614
214	$18,339	$34,318	$52,657	$6,253,296
215	$18,239	$34,418	$52,657	$6,218,878
216	$18,138	$34,519	$52,657	$6,184,359

第18年供款共

$631,883

第18年利息

$224,222

第18年共還本金

$407,661

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$18,038	$34,619	$52,657	$6,149,740
218	$17,937	$34,720	$52,657	$6,115,020
219	$17,835	$34,821	$52,657	$6,080,198
220	$17,734	$34,923	$52,657	$6,045,275
221	$17,632	$35,025	$52,657	$6,010,250
222	$17,530	$35,127	$52,657	$5,975,123
223	$17,427	$35,230	$52,657	$5,939,894
224	$17,325	$35,332	$52,657	$5,904,561
225	$17,222	$35,435	$52,657	$5,869,126
226	$17,118	$35,539	$52,657	$5,833,587
227	$17,015	$35,642	$52,657	$5,797,945
228	$16,911	$35,746	$52,657	$5,762,199

第19年供款共

$631,883

第19年利息

$209,723

第19年共還本金

$422,160

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$16,806	$35,851	$52,657	$5,726,348
230	$16,702	$35,955	$52,657	$5,690,393
231	$16,597	$36,060	$52,657	$5,654,333
232	$16,492	$36,165	$52,657	$5,618,168
233	$16,386	$36,271	$52,657	$5,581,897
234	$16,281	$36,376	$52,657	$5,545,521
235	$16,174	$36,483	$52,657	$5,509,038
236	$16,068	$36,589	$52,657	$5,472,449
237	$15,961	$36,696	$52,657	$5,435,754
238	$15,854	$36,803	$52,657	$5,398,951
239	$15,747	$36,910	$52,657	$5,362,041
240	$15,639	$37,018	$52,657	$5,325,023

第20年供款共

$631,883

第20年利息

$194,708

第20年共還本金

$437,175

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$15,531	$37,126	$52,657	$5,287,898
242	$15,423	$37,234	$52,657	$5,250,664
243	$15,314	$37,343	$52,657	$5,213,321
244	$15,206	$37,451	$52,657	$5,175,870
245	$15,096	$37,561	$52,657	$5,138,309
246	$14,987	$37,670	$52,657	$5,100,639
247	$14,877	$37,780	$52,657	$5,062,859
248	$14,767	$37,890	$52,657	$5,024,969
249	$14,656	$38,001	$52,657	$4,986,968
250	$14,545	$38,112	$52,657	$4,948,856
251	$14,434	$38,223	$52,657	$4,910,633
252	$14,323	$38,334	$52,657	$4,872,299

第21年供款共

$631,883

第21年利息

$179,159

第21年共還本金

$452,724

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$14,211	$38,446	$52,657	$4,833,853
254	$14,099	$38,558	$52,657	$4,795,295
255	$13,986	$38,671	$52,657	$4,756,624
256	$13,873	$38,783	$52,657	$4,717,841
257	$13,760	$38,897	$52,657	$4,678,944
258	$13,647	$39,010	$52,657	$4,639,934
259	$13,533	$39,124	$52,657	$4,600,810
260	$13,419	$39,238	$52,657	$4,561,572
261	$13,305	$39,352	$52,657	$4,522,220
262	$13,190	$39,467	$52,657	$4,482,753
263	$13,075	$39,582	$52,657	$4,443,171
264	$12,959	$39,698	$52,657	$4,403,473

第22年供款共

$631,883

第22年利息

$163,057

第22年共還本金

$468,826

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$12,843	$39,813	$52,657	$4,363,659
266	$12,727	$39,930	$52,657	$4,323,730
267	$12,611	$40,046	$52,657	$4,283,684
268	$12,494	$40,163	$52,657	$4,243,521
269	$12,377	$40,280	$52,657	$4,203,241
270	$12,259	$40,398	$52,657	$4,162,843
271	$12,142	$40,515	$52,657	$4,122,328
272	$12,023	$40,633	$52,657	$4,081,694
273	$11,905	$40,752	$52,657	$4,040,942
274	$11,786	$40,871	$52,657	$4,000,072
275	$11,667	$40,990	$52,657	$3,959,081
276	$11,547	$41,110	$52,657	$3,917,972

第23年供款共

$631,883

第23年利息

$146,382

第23年共還本金

$485,501

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$11,427	$41,230	$52,657	$3,876,742
278	$11,307	$41,350	$52,657	$3,835,392
279	$11,187	$41,470	$52,657	$3,793,922
280	$11,066	$41,591	$52,657	$3,752,331
281	$10,944	$41,713	$52,657	$3,710,618
282	$10,823	$41,834	$52,657	$3,668,784
283	$10,701	$41,956	$52,657	$3,626,827
284	$10,578	$42,079	$52,657	$3,584,749
285	$10,456	$42,201	$52,657	$3,542,547
286	$10,332	$42,325	$52,657	$3,500,223
287	$10,209	$42,448	$52,657	$3,457,775
288	$10,085	$42,572	$52,657	$3,415,203

第24年供款共

$631,883

第24年利息

$129,115

第24年共還本金

$502,769

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$9,961	$42,696	$52,657	$3,372,507
290	$9,836	$42,820	$52,657	$3,329,687
291	$9,712	$42,945	$52,657	$3,286,741
292	$9,586	$43,071	$52,657	$3,243,671
293	$9,461	$43,196	$52,657	$3,200,474
294	$9,335	$43,322	$52,657	$3,157,152
295	$9,208	$43,449	$52,657	$3,113,703
296	$9,082	$43,575	$52,657	$3,070,128
297	$8,955	$43,702	$52,657	$3,026,426
298	$8,827	$43,830	$52,657	$2,982,596
299	$8,699	$43,958	$52,657	$2,938,638
300	$8,571	$44,086	$52,657	$2,894,552

第25年供款共

$631,883

第25年利息

$111,233

第25年共還本金

$520,651

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$8,442	$44,215	$52,657	$2,850,338
302	$8,313	$44,343	$52,657	$2,805,994
303	$8,184	$44,473	$52,657	$2,761,521
304	$8,054	$44,603	$52,657	$2,716,919
305	$7,924	$44,733	$52,657	$2,672,186
306	$7,794	$44,863	$52,657	$2,627,323
307	$7,663	$44,994	$52,657	$2,582,329
308	$7,532	$45,125	$52,657	$2,537,204
309	$7,400	$45,257	$52,657	$2,491,947
310	$7,268	$45,389	$52,657	$2,446,559
311	$7,136	$45,521	$52,657	$2,401,037
312	$7,003	$45,654	$52,657	$2,355,383

第26年供款共

$631,883

第26年利息

$92,715

第26年共還本金

$539,169

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$6,870	$45,787	$52,657	$2,309,596
314	$6,736	$45,921	$52,657	$2,263,676
315	$6,602	$46,055	$52,657	$2,217,621
316	$6,468	$46,189	$52,657	$2,171,432
317	$6,333	$46,324	$52,657	$2,125,109
318	$6,198	$46,459	$52,657	$2,078,650
319	$6,063	$46,594	$52,657	$2,032,056
320	$5,927	$46,730	$52,657	$1,985,326
321	$5,791	$46,866	$52,657	$1,938,459
322	$5,654	$47,003	$52,657	$1,891,456
323	$5,517	$47,140	$52,657	$1,844,316
324	$5,379	$47,278	$52,657	$1,797,038

第27年供款共

$631,883

第27年利息

$73,538

第27年共還本金

$558,345

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$5,241	$47,416	$52,657	$1,749,623
326	$5,103	$47,554	$52,657	$1,702,069
327	$4,964	$47,693	$52,657	$1,654,376
328	$4,825	$47,832	$52,657	$1,606,544
329	$4,686	$47,971	$52,657	$1,558,573
330	$4,546	$48,111	$52,657	$1,510,462
331	$4,406	$48,251	$52,657	$1,462,211
332	$4,265	$48,392	$52,657	$1,413,818
333	$4,124	$48,533	$52,657	$1,365,285
334	$3,982	$48,675	$52,657	$1,316,610
335	$3,840	$48,817	$52,657	$1,267,793
336	$3,698	$48,959	$52,657	$1,218,834

第28年供款共

$631,883

第28年利息

$53,680

第28年共還本金

$578,204

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$3,555	$49,102	$52,657	$1,169,732
338	$3,412	$49,245	$52,657	$1,120,487
339	$3,268	$49,389	$52,657	$1,071,098
340	$3,124	$49,533	$52,657	$1,021,565
341	$2,980	$49,677	$52,657	$971,888
342	$2,835	$49,822	$52,657	$922,065
343	$2,689	$49,968	$52,657	$872,098
344	$2,544	$50,113	$52,657	$821,985
345	$2,397	$50,260	$52,657	$771,725
346	$2,251	$50,406	$52,657	$721,319
347	$2,104	$50,553	$52,657	$670,766
348	$1,956	$50,701	$52,657	$620,065

第29年供款共

$631,883

第29年利息

$33,115

第29年共還本金

$598,769

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,809	$50,848	$52,657	$569,217
350	$1,660	$50,997	$52,657	$518,220
351	$1,511	$51,145	$52,657	$467,075
352	$1,362	$51,295	$52,657	$415,780
353	$1,213	$51,444	$52,657	$364,336
354	$1,063	$51,594	$52,657	$312,741
355	$912	$51,745	$52,657	$260,997
356	$761	$51,896	$52,657	$209,101
357	$610	$52,047	$52,657	$157,054
358	$458	$52,199	$52,657	$104,855
359	$306	$52,351	$52,657	$52,504
360	$153	$52,504	$52,657	$0

第30年供款共

$631,883

第30年利息

$11,818

第30年共還本金

$620,065

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$22,555,255

免責聲明

筍盤推介

按揭保險費
info