樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$69,573

借款月供 $312 , 共加借HK$69,573

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$12,377,853

每月供款
$28,975

首期

$1,617,200

總貸款額

$6,452,373

總利息

$3,978,281

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$1,947,200

按月供比率計算

$57,948

置業成本總預算

HK$1,947,200

首期

$1,617,200
印花稅

$240,000
- AVD
  
  $240,000
律師費

$ 10,000
代理佣金

$80,000
按揭保險費

$69,573

最低每月入息要求

按月供比率計算

$57,948

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

粉嶺廣福苑

thumb_up

*罕有4房*連車位*換樓精選*

實

916 呎

@9,061

建

1,235 呎

@6,721

hotel_class 樓王

售$830 萬

實

916 呎

@9,061

建

1,235 呎

@6,721

售$830 萬

hotel_class 樓王

大埔嵐山

thumb_up

嵐山東南最大積，望唔到墳，開揚遠山景

實

942 呎

@8,577

local_fire_department 至HIT hotel_class 樓王 transfer_within_a_station 人才必選

售$808 萬

實

942 呎

@8,577

售$808 萬

local_fire_department 至HIT hotel_class 樓王 transfer_within_a_station 人才必選

馬鞍山新港城第05期海濤居第03座

thumb_up

馬鞍山海濤居3房海景

實

654 呎

@12,508

建

827 呎

@9,891

local_fire_department 至HIT

售$818 萬

實

654 呎

@12,508

建

827 呎

@9,891

售$818 萬

local_fire_department 至HIT

KOL實拍

沙田碧濤花園第01期第02座百利閣

thumb_up

高層河景靚裝修還價即成

實

849 呎

@9,541

建

1,217 呎

@6,656

local_fire_department 至HIT flight_takeoff 移民急讓

售$810 萬

實

849 呎

@9,541

建

1,217 呎

@6,656

售$810 萬

local_fire_department 至HIT flight_takeoff 移民急讓

馬鞍山翠擁華庭

thumb_up

馬鞍山翠擁華庭免費村巴。室內外泳池

實

702 呎

@10,684

建

905 呎

@8,287

local_fire_department 至HIT

售$750 萬

實

702 呎

@10,684

建

905 呎

@8,287

售$750 萬

local_fire_department 至HIT

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

@11,628

建

852 呎

@9,390

local_fire_department 至HIT local_offer 低水筍價

售$800 萬

實

688 呎

@11,628

建

852 呎

@9,390

售$800 萬

local_fire_department 至HIT local_offer 低水筍價

將軍澳日出康城第05A期 MALIBU 第03B座

thumb_up

大2房梗廚有齊山景海景球場景

實

541 呎

@14,787

local_fire_department 至HIT real_estate_agent 罕有放盤

售$800 萬

實

541 呎

@14,787

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

西貢逸瓏海滙

thumb_up

**租 /售** 西貢市逸瓏海滙

實

598 呎

@13,880

local_fire_department 至HIT

售$830 萬

實

598 呎

@13,880

售$830 萬

local_fire_department 至HIT

西貢大環頭

thumb_up

海邊小品全幢

建

990 呎

@8,384

real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$830 萬

建

990 呎

@8,384

售$830 萬

real_estate_agent 罕有放盤 vpn_key 有匙即睇

馬鞍山新港城第05期濤居海

thumb_up

新港城海濤居 **開揚遠景,套3房2廳,即買即用**

實

643 呎

@12,286

建

824 呎

@9,587

local_fire_department 至HIT local_offer 低水筍價

售$790 萬

實

643 呎

@12,286

建

824 呎

@9,587

售$790 萬

local_fire_department 至HIT local_offer 低水筍價

VR實景

馬鞍山迎海第03期星灣御第23座

thumb_up

真盤源！！烏溪沙站上蓋大兩房有裝修必睇！

實

511 呎

@13,699

local_fire_department 至HIT pets 愛竉必選

售$700 萬

實

511 呎

@13,699

售$700 萬

local_fire_department 至HIT pets 愛竉必選

西貢逸瓏海滙第01座

thumb_up

逸瓏海滙

實

669 呎

@12,407

vpn_key 有匙即睇

售$830 萬

實

669 呎

@12,407

售$830 萬

vpn_key 有匙即睇

利率	15年	20年	25年	30年
1.000	$38,617	$29,674	$24,317	$20,753
1.500	$40,053	$31,136	$25,805	$22,268
2.000	$41,522	$32,641	$27,349	$23,849
2.500	$43,024	$34,191	$28,946	$25,495
3.000	$44,559	$35,785	$30,598	$27,203
3.500	$46,127	$37,421	$32,302	$28,974
4.000	$47,727	$39,100	$34,058	$30,805
4.500	$49,360	$40,821	$35,864	$32,693
5.000	$51,025	$42,583	$37,720	$34,638
5.500	$52,721	$44,385	$39,623	$36,636
6.000	$54,449	$46,227	$41,573	$38,685

每月供款$28,975

年期

30年

貸款金額

$6,452,372.52

總利息

$3,978,281

總貸款連利息

$10,430,653.52

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$18,819	$10,155	$28,974	$6,442,218
2	$18,790	$10,184	$28,974	$6,432,034
3	$18,760	$10,214	$28,974	$6,421,820
4	$18,730	$10,244	$28,974	$6,411,576
5	$18,700	$10,274	$28,974	$6,401,302
6	$18,670	$10,304	$28,974	$6,390,999
7	$18,640	$10,334	$28,974	$6,380,665
8	$18,610	$10,364	$28,974	$6,370,301
9	$18,580	$10,394	$28,974	$6,359,907
10	$18,550	$10,424	$28,974	$6,349,483
11	$18,519	$10,455	$28,974	$6,339,028
12	$18,489	$10,485	$28,974	$6,328,543

第1年供款共

$347,688

第1年利息

$223,859

第1年共還本金

$123,829

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$18,458	$10,516	$28,974	$6,318,027
14	$18,428	$10,546	$28,974	$6,307,481
15	$18,397	$10,577	$28,974	$6,296,904
16	$18,366	$10,608	$28,974	$6,286,296
17	$18,335	$10,639	$28,974	$6,275,657
18	$18,304	$10,670	$28,974	$6,264,987
19	$18,273	$10,701	$28,974	$6,254,286
20	$18,242	$10,732	$28,974	$6,243,553
21	$18,210	$10,764	$28,974	$6,232,789
22	$18,179	$10,795	$28,974	$6,221,994
23	$18,147	$10,827	$28,974	$6,211,168
24	$18,116	$10,858	$28,974	$6,200,310

第2年供款共

$347,688

第2年利息

$219,455

第2年共還本金

$128,234

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$18,084	$10,890	$28,974	$6,189,420
26	$18,052	$10,922	$28,974	$6,178,498
27	$18,021	$10,953	$28,974	$6,167,545
28	$17,989	$10,985	$28,974	$6,156,560
29	$17,957	$11,017	$28,974	$6,145,542
30	$17,924	$11,050	$28,974	$6,134,493
31	$17,892	$11,082	$28,974	$6,123,411
32	$17,860	$11,114	$28,974	$6,112,297
33	$17,828	$11,147	$28,974	$6,101,150
34	$17,795	$11,179	$28,974	$6,089,971
35	$17,762	$11,212	$28,974	$6,078,760
36	$17,730	$11,244	$28,974	$6,067,515

第3年供款共

$347,688

第3年利息

$214,894

第3年共還本金

$132,794

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$17,697	$11,277	$28,974	$6,056,238
38	$17,664	$11,310	$28,974	$6,044,928
39	$17,631	$11,343	$28,974	$6,033,585
40	$17,598	$11,376	$28,974	$6,022,209
41	$17,565	$11,409	$28,974	$6,010,800
42	$17,531	$11,443	$28,974	$5,999,357
43	$17,498	$11,476	$28,974	$5,987,881
44	$17,465	$11,509	$28,974	$5,976,372
45	$17,431	$11,543	$28,974	$5,964,829
46	$17,397	$11,577	$28,974	$5,953,252
47	$17,364	$11,610	$28,974	$5,941,642
48	$17,330	$11,644	$28,974	$5,929,998

第4年供款共

$347,688

第4年利息

$210,171

第4年共還本金

$137,517

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$17,296	$11,678	$28,974	$5,918,320
50	$17,262	$11,712	$28,974	$5,906,607
51	$17,228	$11,746	$28,974	$5,894,861
52	$17,193	$11,781	$28,974	$5,883,080
53	$17,159	$11,815	$28,974	$5,871,265
54	$17,125	$11,850	$28,974	$5,859,416
55	$17,090	$11,884	$28,974	$5,847,532
56	$17,055	$11,919	$28,974	$5,835,613
57	$17,021	$11,953	$28,974	$5,823,659
58	$16,986	$11,988	$28,974	$5,811,671
59	$16,951	$12,023	$28,974	$5,799,648
60	$16,916	$12,058	$28,974	$5,787,589

第5年供款共

$347,688

第5年利息

$205,280

第5年共還本金

$142,409

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$16,880	$12,094	$28,974	$5,775,496
62	$16,845	$12,129	$28,974	$5,763,367
63	$16,810	$12,164	$28,974	$5,751,203
64	$16,774	$12,200	$28,974	$5,739,003
65	$16,739	$12,235	$28,974	$5,726,768
66	$16,703	$12,271	$28,974	$5,714,497
67	$16,667	$12,307	$28,974	$5,702,190
68	$16,631	$12,343	$28,974	$5,689,847
69	$16,595	$12,379	$28,974	$5,677,469
70	$16,559	$12,415	$28,974	$5,665,054
71	$16,523	$12,451	$28,974	$5,652,603
72	$16,487	$12,487	$28,974	$5,640,116

第6年供款共

$347,688

第6年利息

$200,215

第6年共還本金

$147,474

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$16,450	$12,524	$28,974	$5,627,592
74	$16,414	$12,560	$28,974	$5,615,032
75	$16,377	$12,597	$28,974	$5,602,435
76	$16,340	$12,634	$28,974	$5,589,801
77	$16,304	$12,670	$28,974	$5,577,131
78	$16,267	$12,707	$28,974	$5,564,423
79	$16,230	$12,744	$28,974	$5,551,679
80	$16,192	$12,782	$28,974	$5,538,897
81	$16,155	$12,819	$28,974	$5,526,078
82	$16,118	$12,856	$28,974	$5,513,222
83	$16,080	$12,894	$28,974	$5,500,328
84	$16,043	$12,931	$28,974	$5,487,397

第7年供款共

$347,688

第7年利息

$194,970

第7年共還本金

$152,719

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$16,005	$12,969	$28,974	$5,474,428
86	$15,967	$13,007	$28,974	$5,461,421
87	$15,929	$13,045	$28,974	$5,448,376
88	$15,891	$13,083	$28,974	$5,435,293
89	$15,853	$13,121	$28,974	$5,422,172
90	$15,815	$13,159	$28,974	$5,409,012
91	$15,776	$13,198	$28,974	$5,395,815
92	$15,738	$13,236	$28,974	$5,382,579
93	$15,699	$13,275	$28,974	$5,369,304
94	$15,660	$13,314	$28,974	$5,355,990
95	$15,622	$13,352	$28,974	$5,342,638
96	$15,583	$13,391	$28,974	$5,329,246

第8年供款共

$347,688

第8年利息

$189,538

第8年共還本金

$158,151

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$15,544	$13,430	$28,974	$5,315,816
98	$15,504	$13,470	$28,974	$5,302,346
99	$15,465	$13,509	$28,974	$5,288,838
100	$15,426	$13,548	$28,974	$5,275,289
101	$15,386	$13,588	$28,974	$5,261,701
102	$15,347	$13,627	$28,974	$5,248,074
103	$15,307	$13,667	$28,974	$5,234,407
104	$15,267	$13,707	$28,974	$5,220,700
105	$15,227	$13,747	$28,974	$5,206,953
106	$15,187	$13,787	$28,974	$5,193,166
107	$15,147	$13,827	$28,974	$5,179,339
108	$15,106	$13,868	$28,974	$5,165,471

第9年供款共

$347,688

第9年利息

$183,913

第9年共還本金

$163,775

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$15,066	$13,908	$28,974	$5,151,563
110	$15,025	$13,949	$28,974	$5,137,614
111	$14,985	$13,989	$28,974	$5,123,625
112	$14,944	$14,030	$28,974	$5,109,595
113	$14,903	$14,071	$28,974	$5,095,524
114	$14,862	$14,112	$28,974	$5,081,412
115	$14,821	$14,153	$28,974	$5,067,258
116	$14,780	$14,195	$28,974	$5,053,064
117	$14,738	$14,236	$28,974	$5,038,828
118	$14,697	$14,277	$28,974	$5,024,550
119	$14,655	$14,319	$28,974	$5,010,231
120	$14,613	$14,361	$28,974	$4,995,870

第10年供款共

$347,688

第10年利息

$178,088

第10年共還本金

$169,600

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$14,571	$14,403	$28,974	$4,981,468
122	$14,529	$14,445	$28,974	$4,967,023
123	$14,487	$14,487	$28,974	$4,952,536
124	$14,445	$14,529	$28,974	$4,938,007
125	$14,403	$14,572	$28,974	$4,923,435
126	$14,360	$14,614	$28,974	$4,908,821
127	$14,317	$14,657	$28,974	$4,894,165
128	$14,275	$14,699	$28,974	$4,879,465
129	$14,232	$14,742	$28,974	$4,864,723
130	$14,189	$14,785	$28,974	$4,849,938
131	$14,146	$14,828	$28,974	$4,835,109
132	$14,102	$14,872	$28,974	$4,820,238

第11年供款共

$347,688

第11年利息

$172,056

第11年共還本金

$175,633

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$14,059	$14,915	$28,974	$4,805,323
134	$14,016	$14,959	$28,974	$4,790,364
135	$13,972	$15,002	$28,974	$4,775,362
136	$13,928	$15,046	$28,974	$4,760,316
137	$13,884	$15,090	$28,974	$4,745,226
138	$13,840	$15,134	$28,974	$4,730,093
139	$13,796	$15,178	$28,974	$4,714,915
140	$13,752	$15,222	$28,974	$4,699,693
141	$13,707	$15,267	$28,974	$4,684,426
142	$13,663	$15,311	$28,974	$4,669,115
143	$13,618	$15,356	$28,974	$4,653,759
144	$13,573	$15,401	$28,974	$4,638,358

第12年供款共

$347,688

第12年利息

$165,809

第12年共還本金

$181,879

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$13,529	$15,445	$28,974	$4,622,913
146	$13,483	$15,491	$28,974	$4,607,422
147	$13,438	$15,536	$28,974	$4,591,887
148	$13,393	$15,581	$28,974	$4,576,306
149	$13,348	$15,626	$28,974	$4,560,679
150	$13,302	$15,672	$28,974	$4,545,007
151	$13,256	$15,718	$28,974	$4,529,289
152	$13,210	$15,764	$28,974	$4,513,526
153	$13,164	$15,810	$28,974	$4,497,716
154	$13,118	$15,856	$28,974	$4,481,860
155	$13,072	$15,902	$28,974	$4,465,959
156	$13,026	$15,948	$28,974	$4,450,010

第13年供款共

$347,688

第13年利息

$159,340

第13年共還本金

$188,348

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$12,979	$15,995	$28,974	$4,434,015
158	$12,933	$16,041	$28,974	$4,417,974
159	$12,886	$16,088	$28,974	$4,401,886
160	$12,839	$16,135	$28,974	$4,385,750
161	$12,792	$16,182	$28,974	$4,369,568
162	$12,745	$16,229	$28,974	$4,353,339
163	$12,697	$16,277	$28,974	$4,337,062
164	$12,650	$16,324	$28,974	$4,320,738
165	$12,602	$16,372	$28,974	$4,304,366
166	$12,554	$16,420	$28,974	$4,287,946
167	$12,507	$16,468	$28,974	$4,271,479
168	$12,458	$16,516	$28,974	$4,254,963

第14年供款共

$347,688

第14年利息

$152,641

第14年共還本金

$195,047

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$12,410	$16,564	$28,974	$4,238,399
170	$12,362	$16,612	$28,974	$4,221,787
171	$12,314	$16,660	$28,974	$4,205,127
172	$12,265	$16,709	$28,974	$4,188,418
173	$12,216	$16,758	$28,974	$4,171,660
174	$12,167	$16,807	$28,974	$4,154,853
175	$12,118	$16,856	$28,974	$4,137,997
176	$12,069	$16,905	$28,974	$4,121,093
177	$12,020	$16,954	$28,974	$4,104,138
178	$11,970	$17,004	$28,974	$4,087,135
179	$11,921	$17,053	$28,974	$4,070,082
180	$11,871	$17,103	$28,974	$4,052,979

第15年供款共

$347,688

第15年利息

$145,704

第15年共還本金

$201,984

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$11,821	$17,153	$28,974	$4,035,826
182	$11,771	$17,203	$28,974	$4,018,623
183	$11,721	$17,253	$28,974	$4,001,370
184	$11,671	$17,303	$28,974	$3,984,066
185	$11,620	$17,354	$28,974	$3,966,713
186	$11,570	$17,404	$28,974	$3,949,308
187	$11,519	$17,455	$28,974	$3,931,853
188	$11,468	$17,506	$28,974	$3,914,347
189	$11,417	$17,557	$28,974	$3,896,790
190	$11,366	$17,608	$28,974	$3,879,181
191	$11,314	$17,660	$28,974	$3,861,521
192	$11,263	$17,711	$28,974	$3,843,810

第16年供款共

$347,688

第16年利息

$138,520

第16年共還本金

$209,168

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$11,211	$17,763	$28,974	$3,826,047
194	$11,159	$17,815	$28,974	$3,808,232
195	$11,107	$17,867	$28,974	$3,790,366
196	$11,055	$17,919	$28,974	$3,772,447
197	$11,003	$17,971	$28,974	$3,754,476
198	$10,951	$18,023	$28,974	$3,736,452
199	$10,898	$18,076	$28,974	$3,718,376
200	$10,845	$18,129	$28,974	$3,700,248
201	$10,792	$18,182	$28,974	$3,682,066
202	$10,739	$18,235	$28,974	$3,663,831
203	$10,686	$18,288	$28,974	$3,645,543
204	$10,633	$18,341	$28,974	$3,627,202

第17年供款共

$347,688

第17年利息

$131,081

第17年共還本金

$216,608

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$10,579	$18,395	$28,974	$3,608,808
206	$10,526	$18,448	$28,974	$3,590,359
207	$10,472	$18,502	$28,974	$3,571,857
208	$10,418	$18,556	$28,974	$3,553,301
209	$10,364	$18,610	$28,974	$3,534,691
210	$10,310	$18,665	$28,974	$3,516,026
211	$10,255	$18,719	$28,974	$3,497,307
212	$10,200	$18,774	$28,974	$3,478,534
213	$10,146	$18,828	$28,974	$3,459,705
214	$10,091	$18,883	$28,974	$3,440,822
215	$10,036	$18,938	$28,974	$3,421,884
216	$9,980	$18,994	$28,974	$3,402,890

第18年供款共

$347,688

第18年利息

$123,376

第18年共還本金

$224,312

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$9,925	$19,049	$28,974	$3,383,841
218	$9,870	$19,104	$28,974	$3,364,737
219	$9,814	$19,160	$28,974	$3,345,577
220	$9,758	$19,216	$28,974	$3,326,360
221	$9,702	$19,272	$28,974	$3,307,088
222	$9,646	$19,328	$28,974	$3,287,760
223	$9,589	$19,385	$28,974	$3,268,375
224	$9,533	$19,441	$28,974	$3,248,934
225	$9,476	$19,498	$28,974	$3,229,436
226	$9,419	$19,555	$28,974	$3,209,881
227	$9,362	$19,612	$28,974	$3,190,269
228	$9,305	$19,669	$28,974	$3,170,600

第19年供款共

$347,688

第19年利息

$115,398

第19年共還本金

$232,290

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$9,248	$19,726	$28,974	$3,150,874
230	$9,190	$19,784	$28,974	$3,131,090
231	$9,132	$19,842	$28,974	$3,111,248
232	$9,074	$19,900	$28,974	$3,091,348
233	$9,016	$19,958	$28,974	$3,071,391
234	$8,958	$20,016	$28,974	$3,051,375
235	$8,900	$20,074	$28,974	$3,031,301
236	$8,841	$20,133	$28,974	$3,011,168
237	$8,783	$20,191	$28,974	$2,990,977
238	$8,724	$20,250	$28,974	$2,970,726
239	$8,665	$20,309	$28,974	$2,950,417
240	$8,605	$20,369	$28,974	$2,930,048

第20年供款共

$347,688

第20年利息

$107,137

第20年共還本金

$240,552

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$8,546	$20,428	$28,974	$2,909,620
242	$8,486	$20,488	$28,974	$2,889,133
243	$8,427	$20,547	$28,974	$2,868,585
244	$8,367	$20,607	$28,974	$2,847,978
245	$8,307	$20,667	$28,974	$2,827,310
246	$8,246	$20,728	$28,974	$2,806,583
247	$8,186	$20,788	$28,974	$2,785,794
248	$8,125	$20,849	$28,974	$2,764,946
249	$8,064	$20,910	$28,974	$2,744,036
250	$8,003	$20,971	$28,974	$2,723,065
251	$7,942	$21,032	$28,974	$2,702,034
252	$7,881	$21,093	$28,974	$2,680,941

第21年供款共

$347,688

第21年利息

$98,581

第21年共還本金

$249,108

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$7,819	$21,155	$28,974	$2,659,786
254	$7,758	$21,216	$28,974	$2,638,570
255	$7,696	$21,278	$28,974	$2,617,291
256	$7,634	$21,340	$28,974	$2,595,951
257	$7,572	$21,403	$28,974	$2,574,549
258	$7,509	$21,465	$28,974	$2,553,084
259	$7,446	$21,528	$28,974	$2,531,556
260	$7,384	$21,590	$28,974	$2,509,966
261	$7,321	$21,653	$28,974	$2,488,313
262	$7,258	$21,716	$28,974	$2,466,596
263	$7,194	$21,780	$28,974	$2,444,816
264	$7,131	$21,843	$28,974	$2,422,973

第22年供款共

$347,688

第22年利息

$89,721

第22年共還本金

$257,968

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$7,067	$21,907	$28,974	$2,401,066
266	$7,003	$21,971	$28,974	$2,379,095
267	$6,939	$22,035	$28,974	$2,357,060
268	$6,875	$22,099	$28,974	$2,334,961
269	$6,810	$22,164	$28,974	$2,312,797
270	$6,746	$22,228	$28,974	$2,290,569
271	$6,681	$22,293	$28,974	$2,268,275
272	$6,616	$22,358	$28,974	$2,245,917
273	$6,551	$22,423	$28,974	$2,223,494
274	$6,485	$22,489	$28,974	$2,201,005
275	$6,420	$22,554	$28,974	$2,178,450
276	$6,354	$22,620	$28,974	$2,155,830

第23年供款共

$347,688

第23年利息

$80,546

第23年共還本金

$267,143

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$6,288	$22,686	$28,974	$2,133,144
278	$6,222	$22,752	$28,974	$2,110,392
279	$6,155	$22,819	$28,974	$2,087,573
280	$6,089	$22,885	$28,974	$2,064,688
281	$6,022	$22,952	$28,974	$2,041,736
282	$5,955	$23,019	$28,974	$2,018,717
283	$5,888	$23,086	$28,974	$1,995,631
284	$5,821	$23,153	$28,974	$1,972,477
285	$5,753	$23,221	$28,974	$1,949,256
286	$5,685	$23,289	$28,974	$1,925,967
287	$5,617	$23,357	$28,974	$1,902,611
288	$5,549	$23,425	$28,974	$1,879,186

第24年供款共

$347,688

第24年利息

$71,044

第24年共還本金

$276,644

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$5,481	$23,493	$28,974	$1,855,693
290	$5,412	$23,562	$28,974	$1,832,131
291	$5,344	$23,630	$28,974	$1,808,501
292	$5,275	$23,699	$28,974	$1,784,802
293	$5,206	$23,768	$28,974	$1,761,033
294	$5,136	$23,838	$28,974	$1,737,196
295	$5,067	$23,907	$28,974	$1,713,289
296	$4,997	$23,977	$28,974	$1,689,312
297	$4,927	$24,047	$28,974	$1,665,265
298	$4,857	$24,117	$28,974	$1,641,148
299	$4,787	$24,187	$28,974	$1,616,960
300	$4,716	$24,258	$28,974	$1,592,702

第25年供款共

$347,688

第25年利息

$61,205

第25年共還本金

$286,484

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$4,645	$24,329	$28,974	$1,568,374
302	$4,574	$24,400	$28,974	$1,543,974
303	$4,503	$24,471	$28,974	$1,519,503
304	$4,432	$24,542	$28,974	$1,494,961
305	$4,360	$24,614	$28,974	$1,470,347
306	$4,289	$24,686	$28,974	$1,445,662
307	$4,217	$24,758	$28,974	$1,420,904
308	$4,144	$24,830	$28,974	$1,396,075
309	$4,072	$24,902	$28,974	$1,371,173
310	$3,999	$24,975	$28,974	$1,346,198
311	$3,926	$25,048	$28,974	$1,321,150
312	$3,853	$25,121	$28,974	$1,296,029

第26年供款共

$347,688

第26年利息

$51,015

第26年共還本金

$296,673

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$3,780	$25,194	$28,974	$1,270,836
314	$3,707	$25,267	$28,974	$1,245,568
315	$3,633	$25,341	$28,974	$1,220,227
316	$3,559	$25,415	$28,974	$1,194,812
317	$3,485	$25,489	$28,974	$1,169,323
318	$3,411	$25,564	$28,974	$1,143,759
319	$3,336	$25,638	$28,974	$1,118,121
320	$3,261	$25,713	$28,974	$1,092,408
321	$3,186	$25,788	$28,974	$1,066,620
322	$3,111	$25,863	$28,974	$1,040,757
323	$3,036	$25,938	$28,974	$1,014,819
324	$2,960	$26,014	$28,974	$988,805

第27年供款共

$347,688

第27年利息

$40,464

第27年共還本金

$307,225

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,884	$26,090	$28,974	$962,715
326	$2,808	$26,166	$28,974	$936,549
327	$2,732	$26,242	$28,974	$910,306
328	$2,655	$26,319	$28,974	$883,987
329	$2,578	$26,396	$28,974	$857,591
330	$2,501	$26,473	$28,974	$831,119
331	$2,424	$26,550	$28,974	$804,569
332	$2,347	$26,627	$28,974	$777,941
333	$2,269	$26,705	$28,974	$751,236
334	$2,191	$26,783	$28,974	$724,453
335	$2,113	$26,861	$28,974	$697,592
336	$2,035	$26,939	$28,974	$670,653

第28年供款共

$347,688

第28年利息

$29,537

第28年共還本金

$318,152

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,956	$27,018	$28,974	$643,635
338	$1,877	$27,097	$28,974	$616,538
339	$1,798	$27,176	$28,974	$589,362
340	$1,719	$27,255	$28,974	$562,107
341	$1,639	$27,335	$28,974	$534,773
342	$1,560	$27,414	$28,974	$507,359
343	$1,480	$27,494	$28,974	$479,864
344	$1,400	$27,574	$28,974	$452,290
345	$1,319	$27,655	$28,974	$424,635
346	$1,239	$27,736	$28,974	$396,900
347	$1,158	$27,816	$28,974	$369,083
348	$1,076	$27,898	$28,974	$341,186

第29年供款共

$347,688

第29年利息

$18,221

第29年共還本金

$329,467

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$995	$27,979	$28,974	$313,207
350	$914	$28,061	$28,974	$285,146
351	$832	$28,142	$28,974	$257,004
352	$750	$28,224	$28,974	$228,779
353	$667	$28,307	$28,974	$200,473
354	$585	$28,389	$28,974	$172,083
355	$502	$28,472	$28,974	$143,611
356	$419	$28,555	$28,974	$115,056
357	$336	$28,638	$28,974	$86,418
358	$252	$28,722	$28,974	$57,696
359	$168	$28,806	$28,974	$28,890
360	$84	$28,890	$28,974	$0

第30年供款共

$347,688

第30年利息

$6,503

第30年共還本金

$341,186

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$12,377,853

免責聲明

筍盤推介

按揭保險費
info