樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$55,987

借款月供 $271 , 共加借HK$55,987

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$4,946,947

每月供款
$12,834

首期

$288,000

總貸款額

$2,647,987

總利息

$1,972,060

印花稅

$100

其他

$38,800

置業成本總預算

HK$326,900

按月供比率計算

$25,667

置業成本總預算

HK$326,900

首期

$288,000
印花稅

$100
- AVD
  
  $100
律師費

$ 10,000
代理佣金

$28,800
按揭保險費

$55,987

最低每月入息要求

按月供比率計算

$25,667

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

粉嶺 ONE INNOVALE 第02期 C座

thumb_up

新盤蝕讓

實

228 呎

@13,596

local_offer 低水筍價 flight_takeoff 移民急讓 price_change 蝕讓盤

售$310 萬

實

228 呎

@13,596

售$310 萬

local_offer 低水筍價 flight_takeoff 移民急讓 price_change 蝕讓盤

粉嶺花都廣場第03座

thumb_up

花都廣場上車推介

實

392 呎

@9,694

建

542 呎

@7,011

local_fire_department 至HIT

售$380 萬

實

392 呎

@9,694

建

542 呎

@7,011

售$380 萬

local_fire_department 至HIT

西貢澳貝村

thumb_up

至筍清水灣三樓連天台

建

450 呎

@7,511

local_fire_department 至HIT

售$338 萬

建

450 呎

@7,511

售$338 萬

local_fire_department 至HIT

馬鞍山薈朗

thumb_up

上車必睇獨享私人空間

實

230 呎

@15,217

local_fire_department 至HIT verified 首置必買

售$350 萬

實

230 呎

@15,217

售$350 萬

local_fire_department 至HIT verified 首置必買

沙田下禾輋村

thumb_up

下禾輋村平靚正！十分鐘鐵路站！

建

350 呎

@8,571

local_fire_department 至HIT local_offer 低水筍價

售$300 萬

建

350 呎

@8,571

售$300 萬

local_fire_department 至HIT local_offer 低水筍價

馬鞍山薈朗第01座

thumb_up

薈朗開放式

實

221 呎

@14,932

local_fire_department 至HIT verified 首置必買

售$330 萬

實

221 呎

@14,932

售$330 萬

local_fire_department 至HIT verified 首置必買

粉嶺花都廣場第05座

thumb_up

出手吧！【過去歷史話我們知邊個賭香港長期差都錯】

實

370 呎

@9,946

建

517 呎

@7,118

local_fire_department 至HIT

售$368 萬

實

370 呎

@9,946

建

517 呎

@7,118

售$368 萬

local_fire_department 至HIT

上水上水名都柏林閣第01座

thumb_up

上水名都優質2房

實

369 呎

@10,515

建

495 呎

@7,838

local_fire_department 至HIT directions_run 日內即走 verified 首置必買

售$388 萬

實

369 呎

@10,515

建

495 呎

@7,838

售$388 萬

local_fire_department 至HIT directions_run 日內即走 verified 首置必買

粉嶺富好閣

thumb_up

銀碼細,收租正

實

284 呎

@11,972

real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

售$340 萬

實

284 呎

@11,972

售$340 萬

real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

西貢蠔涌村

thumb_up

<靚裝罕有上車盤即買即住即收租>

建

299 呎

@6,957

售$208 萬

建

299 呎

@6,957

售$208 萬

西貢西澳村

thumb_up

西澳村

建

420 呎

@7,857

vpn_key 有匙即睇

售$330 萬

建

420 呎

@7,857

售$330 萬

vpn_key 有匙即睇

粉嶺 ONE INNOVALE 第01期 A座

thumb_up

One Innovale開放式單位

實

208 呎

@16,587

local_fire_department 至HIT

售$345 萬

實

208 呎

@16,587

售$345 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$15,848	$12,178	$9,980	$8,517
1.500	$16,437	$12,778	$10,590	$9,139
2.000	$17,040	$13,396	$11,224	$9,787
2.500	$17,656	$14,032	$11,879	$10,463
3.000	$18,287	$14,686	$12,557	$11,164
3.500	$18,930	$15,357	$13,256	$11,891
4.000	$19,587	$16,046	$13,977	$12,642
4.125	$19,753	$16,221	$14,160	$12,833
4.500	$20,257	$16,752	$14,718	$13,417
5.000	$20,940	$17,476	$15,480	$14,215
5.500	$21,636	$18,215	$16,261	$15,035
6.000	$22,345	$18,971	$17,061	$15,876

每月供款$12,834

年期

30年

貸款金額

$2,647,987.2

總利息

$1,972,060

總貸款連利息

$4,620,047.2

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$9,102	$3,731	$12,833	$2,644,256
2	$9,090	$3,744	$12,833	$2,640,512
3	$9,077	$3,757	$12,833	$2,636,756
4	$9,064	$3,770	$12,833	$2,632,986
5	$9,051	$3,783	$12,833	$2,629,203
6	$9,038	$3,796	$12,833	$2,625,408
7	$9,025	$3,809	$12,833	$2,621,599
8	$9,012	$3,822	$12,833	$2,617,778
9	$8,999	$3,835	$12,833	$2,613,943
10	$8,985	$3,848	$12,833	$2,610,095
11	$8,972	$3,861	$12,833	$2,606,233
12	$8,959	$3,875	$12,833	$2,602,359

第1年供款共

$154,002

第1年利息

$108,373

第1年共還本金

$45,628

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$8,946	$3,888	$12,833	$2,598,471
14	$8,932	$3,901	$12,833	$2,594,570
15	$8,919	$3,915	$12,833	$2,590,655
16	$8,905	$3,928	$12,833	$2,586,727
17	$8,892	$3,942	$12,833	$2,582,785
18	$8,878	$3,955	$12,833	$2,578,830
19	$8,865	$3,969	$12,833	$2,574,862
20	$8,851	$3,982	$12,833	$2,570,879
21	$8,837	$3,996	$12,833	$2,566,883
22	$8,824	$4,010	$12,833	$2,562,873
23	$8,810	$4,024	$12,833	$2,558,850
24	$8,796	$4,037	$12,833	$2,554,812

第2年供款共

$154,002

第2年利息

$106,455

第2年共還本金

$47,546

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$8,782	$4,051	$12,833	$2,550,761
26	$8,768	$4,065	$12,833	$2,546,696
27	$8,754	$4,079	$12,833	$2,542,617
28	$8,740	$4,093	$12,833	$2,538,523
29	$8,726	$4,107	$12,833	$2,534,416
30	$8,712	$4,121	$12,833	$2,530,295
31	$8,698	$4,136	$12,833	$2,526,159
32	$8,684	$4,150	$12,833	$2,522,009
33	$8,669	$4,164	$12,833	$2,517,845
34	$8,655	$4,178	$12,833	$2,513,667
35	$8,641	$4,193	$12,833	$2,509,474
36	$8,626	$4,207	$12,833	$2,505,267

第3年供款共

$154,002

第3年利息

$104,456

第3年共還本金

$49,545

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$8,612	$4,222	$12,833	$2,501,045
38	$8,597	$4,236	$12,833	$2,496,809
39	$8,583	$4,251	$12,833	$2,492,559
40	$8,568	$4,265	$12,833	$2,488,293
41	$8,554	$4,280	$12,833	$2,484,013
42	$8,539	$4,295	$12,833	$2,479,719
43	$8,524	$4,309	$12,833	$2,475,409
44	$8,509	$4,324	$12,833	$2,471,085
45	$8,494	$4,339	$12,833	$2,466,746
46	$8,479	$4,354	$12,833	$2,462,392
47	$8,464	$4,369	$12,833	$2,458,023
48	$8,449	$4,384	$12,833	$2,453,639

第4年供款共

$154,002

第4年利息

$102,373

第4年共還本金

$51,628

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$8,434	$4,399	$12,833	$2,449,240
50	$8,419	$4,414	$12,833	$2,444,826
51	$8,404	$4,429	$12,833	$2,440,396
52	$8,389	$4,445	$12,833	$2,435,952
53	$8,374	$4,460	$12,833	$2,431,492
54	$8,358	$4,475	$12,833	$2,427,017
55	$8,343	$4,491	$12,833	$2,422,526
56	$8,327	$4,506	$12,833	$2,418,020
57	$8,312	$4,522	$12,833	$2,413,498
58	$8,296	$4,537	$12,833	$2,408,961
59	$8,281	$4,553	$12,833	$2,404,409
60	$8,265	$4,568	$12,833	$2,399,840

第5年供款共

$154,002

第5年利息

$100,203

第5年共還本金

$53,799

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$8,249	$4,584	$12,833	$2,395,256
62	$8,234	$4,600	$12,833	$2,390,657
63	$8,218	$4,616	$12,833	$2,386,041
64	$8,202	$4,631	$12,833	$2,381,410
65	$8,186	$4,647	$12,833	$2,376,762
66	$8,170	$4,663	$12,833	$2,372,099
67	$8,154	$4,679	$12,833	$2,367,420
68	$8,138	$4,695	$12,833	$2,362,724
69	$8,122	$4,712	$12,833	$2,358,012
70	$8,106	$4,728	$12,833	$2,353,285
71	$8,089	$4,744	$12,833	$2,348,541
72	$8,073	$4,760	$12,833	$2,343,780

第6年供款共

$154,002

第6年利息

$97,941

第6年共還本金

$56,060

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$8,057	$4,777	$12,833	$2,339,004
74	$8,040	$4,793	$12,833	$2,334,210
75	$8,024	$4,810	$12,833	$2,329,401
76	$8,007	$4,826	$12,833	$2,324,575
77	$7,991	$4,843	$12,833	$2,319,732
78	$7,974	$4,859	$12,833	$2,314,873
79	$7,957	$4,876	$12,833	$2,309,996
80	$7,941	$4,893	$12,833	$2,305,104
81	$7,924	$4,910	$12,833	$2,300,194
82	$7,907	$4,927	$12,833	$2,295,267
83	$7,890	$4,943	$12,833	$2,290,324
84	$7,873	$4,960	$12,833	$2,285,363

第7年供款共

$154,002

第7年利息

$95,585

第7年共還本金

$58,417

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$7,856	$4,978	$12,833	$2,280,386
86	$7,839	$4,995	$12,833	$2,275,391
87	$7,822	$5,012	$12,833	$2,270,379
88	$7,804	$5,029	$12,833	$2,265,350
89	$7,787	$5,046	$12,833	$2,260,304
90	$7,770	$5,064	$12,833	$2,255,240
91	$7,752	$5,081	$12,833	$2,250,159
92	$7,735	$5,099	$12,833	$2,245,061
93	$7,717	$5,116	$12,833	$2,239,945
94	$7,700	$5,134	$12,833	$2,234,811
95	$7,682	$5,151	$12,833	$2,229,660
96	$7,664	$5,169	$12,833	$2,224,491

第8年供款共

$154,002

第8年利息

$93,129

第8年共還本金

$60,873

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$7,647	$5,187	$12,833	$2,219,304
98	$7,629	$5,205	$12,833	$2,214,099
99	$7,611	$5,222	$12,833	$2,208,877
100	$7,593	$5,240	$12,833	$2,203,636
101	$7,575	$5,258	$12,833	$2,198,378
102	$7,557	$5,277	$12,833	$2,193,101
103	$7,539	$5,295	$12,833	$2,187,807
104	$7,521	$5,313	$12,833	$2,182,494
105	$7,502	$5,331	$12,833	$2,177,163
106	$7,484	$5,349	$12,833	$2,171,813
107	$7,466	$5,368	$12,833	$2,166,445
108	$7,447	$5,386	$12,833	$2,161,059

第9年供款共

$154,002

第9年利息

$90,570

第9年共還本金

$63,432

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$7,429	$5,405	$12,833	$2,155,654
110	$7,410	$5,423	$12,833	$2,150,231
111	$7,391	$5,442	$12,833	$2,144,789
112	$7,373	$5,461	$12,833	$2,139,328
113	$7,354	$5,480	$12,833	$2,133,849
114	$7,335	$5,498	$12,833	$2,128,350
115	$7,316	$5,517	$12,833	$2,122,833
116	$7,297	$5,536	$12,833	$2,117,297
117	$7,278	$5,555	$12,833	$2,111,742
118	$7,259	$5,574	$12,833	$2,106,167
119	$7,240	$5,594	$12,833	$2,100,574
120	$7,221	$5,613	$12,833	$2,094,961

第10年供款共

$154,002

第10年利息

$87,903

第10年共還本金

$66,098

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$7,201	$5,632	$12,833	$2,089,329
122	$7,182	$5,651	$12,833	$2,083,678
123	$7,163	$5,671	$12,833	$2,078,007
124	$7,143	$5,690	$12,833	$2,072,316
125	$7,124	$5,710	$12,833	$2,066,606
126	$7,104	$5,730	$12,833	$2,060,877
127	$7,084	$5,749	$12,833	$2,055,128
128	$7,065	$5,769	$12,833	$2,049,359
129	$7,045	$5,789	$12,833	$2,043,570
130	$7,025	$5,809	$12,833	$2,037,761
131	$7,005	$5,829	$12,833	$2,031,933
132	$6,985	$5,849	$12,833	$2,026,084

第11年供款共

$154,002

第11年利息

$85,125

第11年共還本金

$68,877

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$6,965	$5,869	$12,833	$2,020,215
134	$6,944	$5,889	$12,833	$2,014,326
135	$6,924	$5,909	$12,833	$2,008,417
136	$6,904	$5,930	$12,833	$2,002,487
137	$6,884	$5,950	$12,833	$1,996,538
138	$6,863	$5,970	$12,833	$1,990,567
139	$6,843	$5,991	$12,833	$1,984,576
140	$6,822	$6,011	$12,833	$1,978,565
141	$6,801	$6,032	$12,833	$1,972,533
142	$6,781	$6,053	$12,833	$1,966,480
143	$6,760	$6,074	$12,833	$1,960,406
144	$6,739	$6,095	$12,833	$1,954,312

第12年供款共

$154,002

第12年利息

$82,229

第12年共還本金

$71,772

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$6,718	$6,116	$12,833	$1,948,196
146	$6,697	$6,137	$12,833	$1,942,059
147	$6,676	$6,158	$12,833	$1,935,902
148	$6,655	$6,179	$12,833	$1,929,723
149	$6,633	$6,200	$12,833	$1,923,523
150	$6,612	$6,221	$12,833	$1,917,302
151	$6,591	$6,243	$12,833	$1,911,059
152	$6,569	$6,264	$12,833	$1,904,795
153	$6,548	$6,286	$12,833	$1,898,509
154	$6,526	$6,307	$12,833	$1,892,202
155	$6,504	$6,329	$12,833	$1,885,873
156	$6,483	$6,351	$12,833	$1,879,522

第13年供款共

$154,002

第13年利息

$79,212

第13年共還本金

$74,790

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$6,461	$6,373	$12,833	$1,873,149
158	$6,439	$6,395	$12,833	$1,866,755
159	$6,417	$6,416	$12,833	$1,860,338
160	$6,395	$6,439	$12,833	$1,853,900
161	$6,373	$6,461	$12,833	$1,847,439
162	$6,351	$6,483	$12,833	$1,840,956
163	$6,328	$6,505	$12,833	$1,834,451
164	$6,306	$6,528	$12,833	$1,827,923
165	$6,283	$6,550	$12,833	$1,821,373
166	$6,261	$6,572	$12,833	$1,814,801
167	$6,238	$6,595	$12,833	$1,808,206
168	$6,216	$6,618	$12,833	$1,801,588

第14年供款共

$154,002

第14年利息

$76,068

第14年共還本金

$77,934

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$6,193	$6,641	$12,833	$1,794,948
170	$6,170	$6,663	$12,833	$1,788,284
171	$6,147	$6,686	$12,833	$1,781,598
172	$6,124	$6,709	$12,833	$1,774,889
173	$6,101	$6,732	$12,833	$1,768,157
174	$6,078	$6,755	$12,833	$1,761,401
175	$6,055	$6,779	$12,833	$1,754,622
176	$6,032	$6,802	$12,833	$1,747,821
177	$6,008	$6,825	$12,833	$1,740,995
178	$5,985	$6,849	$12,833	$1,734,146
179	$5,961	$6,872	$12,833	$1,727,274
180	$5,938	$6,896	$12,833	$1,720,378

第15年供款共

$154,002

第15年利息

$72,792

第15年共還本金

$81,210

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$5,914	$6,920	$12,833	$1,713,458
182	$5,890	$6,943	$12,833	$1,706,515
183	$5,866	$6,967	$12,833	$1,699,548
184	$5,842	$6,991	$12,833	$1,692,556
185	$5,818	$7,015	$12,833	$1,685,541
186	$5,794	$7,039	$12,833	$1,678,502
187	$5,770	$7,064	$12,833	$1,671,438
188	$5,746	$7,088	$12,833	$1,664,350
189	$5,721	$7,112	$12,833	$1,657,238
190	$5,697	$7,137	$12,833	$1,650,101
191	$5,672	$7,161	$12,833	$1,642,940
192	$5,648	$7,186	$12,833	$1,635,754

第16年供款共

$154,002

第16年利息

$69,378

第16年共還本金

$84,624

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$5,623	$7,211	$12,833	$1,628,544
194	$5,598	$7,235	$12,833	$1,621,308
195	$5,573	$7,260	$12,833	$1,614,048
196	$5,548	$7,285	$12,833	$1,606,763
197	$5,523	$7,310	$12,833	$1,599,453
198	$5,498	$7,335	$12,833	$1,592,117
199	$5,473	$7,361	$12,833	$1,584,757
200	$5,448	$7,386	$12,833	$1,577,371
201	$5,422	$7,411	$12,833	$1,569,960
202	$5,397	$7,437	$12,833	$1,562,523
203	$5,371	$7,462	$12,833	$1,555,061
204	$5,346	$7,488	$12,833	$1,547,573

第17年供款共

$154,002

第17年利息

$65,820

第17年共還本金

$88,181

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$5,320	$7,514	$12,833	$1,540,059
206	$5,294	$7,540	$12,833	$1,532,519
207	$5,268	$7,565	$12,833	$1,524,954
208	$5,242	$7,591	$12,833	$1,517,363
209	$5,216	$7,618	$12,833	$1,509,745
210	$5,190	$7,644	$12,833	$1,502,101
211	$5,163	$7,670	$12,833	$1,494,431
212	$5,137	$7,696	$12,833	$1,486,735
213	$5,111	$7,723	$12,833	$1,479,012
214	$5,084	$7,749	$12,833	$1,471,263
215	$5,057	$7,776	$12,833	$1,463,487
216	$5,031	$7,803	$12,833	$1,455,684

第18年供款共

$154,002

第18年利息

$62,113

第18年共還本金

$91,889

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$5,004	$7,830	$12,833	$1,447,855
218	$4,977	$7,856	$12,833	$1,439,998
219	$4,950	$7,883	$12,833	$1,432,115
220	$4,923	$7,911	$12,833	$1,424,204
221	$4,896	$7,938	$12,833	$1,416,266
222	$4,868	$7,965	$12,833	$1,408,301
223	$4,841	$7,992	$12,833	$1,400,309
224	$4,814	$8,020	$12,833	$1,392,289
225	$4,786	$8,047	$12,833	$1,384,241
226	$4,758	$8,075	$12,833	$1,376,166
227	$4,731	$8,103	$12,833	$1,368,063
228	$4,703	$8,131	$12,833	$1,359,933

第19年供款共

$154,002

第19年利息

$58,250

第19年共還本金

$95,751

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$4,675	$8,159	$12,833	$1,351,774
230	$4,647	$8,187	$12,833	$1,343,587
231	$4,619	$8,215	$12,833	$1,335,372
232	$4,590	$8,243	$12,833	$1,327,129
233	$4,562	$8,271	$12,833	$1,318,858
234	$4,534	$8,300	$12,833	$1,310,558
235	$4,505	$8,328	$12,833	$1,302,229
236	$4,476	$8,357	$12,833	$1,293,872
237	$4,448	$8,386	$12,833	$1,285,487
238	$4,419	$8,415	$12,833	$1,277,072
239	$4,390	$8,444	$12,833	$1,268,629
240	$4,361	$8,473	$12,833	$1,260,156

第20年供款共

$154,002

第20年利息

$54,225

第20年共還本金

$99,777

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$4,332	$8,502	$12,833	$1,251,654
242	$4,303	$8,531	$12,833	$1,243,123
243	$4,273	$8,560	$12,833	$1,234,563
244	$4,244	$8,590	$12,833	$1,225,974
245	$4,214	$8,619	$12,833	$1,217,354
246	$4,185	$8,649	$12,833	$1,208,706
247	$4,155	$8,679	$12,833	$1,200,027
248	$4,125	$8,708	$12,833	$1,191,319
249	$4,095	$8,738	$12,833	$1,182,580
250	$4,065	$8,768	$12,833	$1,173,812
251	$4,035	$8,798	$12,833	$1,165,013
252	$4,005	$8,829	$12,833	$1,156,185

第21年供款共

$154,002

第21年利息

$50,030

第21年共還本金

$103,971

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$3,974	$8,859	$12,833	$1,147,326
254	$3,944	$8,890	$12,833	$1,138,436
255	$3,913	$8,920	$12,833	$1,129,516
256	$3,883	$8,951	$12,833	$1,120,565
257	$3,852	$8,982	$12,833	$1,111,584
258	$3,821	$9,012	$12,833	$1,102,571
259	$3,790	$9,043	$12,833	$1,093,528
260	$3,759	$9,074	$12,833	$1,084,454
261	$3,728	$9,106	$12,833	$1,075,348
262	$3,697	$9,137	$12,833	$1,066,211
263	$3,665	$9,168	$12,833	$1,057,043
264	$3,634	$9,200	$12,833	$1,047,843

第22年供款共

$154,002

第22年利息

$45,660

第22年共還本金

$108,342

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$3,602	$9,232	$12,833	$1,038,611
266	$3,570	$9,263	$12,833	$1,029,348
267	$3,538	$9,295	$12,833	$1,020,053
268	$3,506	$9,327	$12,833	$1,010,726
269	$3,474	$9,359	$12,833	$1,001,367
270	$3,442	$9,391	$12,833	$991,975
271	$3,410	$9,424	$12,833	$982,552
272	$3,378	$9,456	$12,833	$973,096
273	$3,345	$9,488	$12,833	$963,608
274	$3,312	$9,521	$12,833	$954,086
275	$3,280	$9,554	$12,833	$944,533
276	$3,247	$9,587	$12,833	$934,946

第23年供款共

$154,002

第23年利息

$41,105

第23年共還本金

$112,897

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$3,214	$9,620	$12,833	$925,326
278	$3,181	$9,653	$12,833	$915,674
279	$3,148	$9,686	$12,833	$905,988
280	$3,114	$9,719	$12,833	$896,269
281	$3,081	$9,753	$12,833	$886,516
282	$3,047	$9,786	$12,833	$876,730
283	$3,014	$9,820	$12,833	$866,911
284	$2,980	$9,853	$12,833	$857,057
285	$2,946	$9,887	$12,833	$847,170
286	$2,912	$9,921	$12,833	$837,248
287	$2,878	$9,955	$12,833	$827,293
288	$2,844	$9,990	$12,833	$817,303

第24年供款共

$154,002

第24年利息

$36,359

第24年共還本金

$117,643

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$2,809	$10,024	$12,833	$807,279
290	$2,775	$10,058	$12,833	$797,221
291	$2,740	$10,093	$12,833	$787,128
292	$2,706	$10,128	$12,833	$777,000
293	$2,671	$10,163	$12,833	$766,838
294	$2,636	$10,197	$12,833	$756,640
295	$2,601	$10,233	$12,833	$746,408
296	$2,566	$10,268	$12,833	$736,140
297	$2,530	$10,303	$12,833	$725,837
298	$2,495	$10,338	$12,833	$715,499
299	$2,460	$10,374	$12,833	$705,125
300	$2,424	$10,410	$12,833	$694,715

第25年供款共

$154,002

第25年利息

$31,413

第25年共還本金

$122,588

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$2,388	$10,445	$12,833	$684,270
302	$2,352	$10,481	$12,833	$673,788
303	$2,316	$10,517	$12,833	$663,271
304	$2,280	$10,553	$12,833	$652,718
305	$2,244	$10,590	$12,833	$642,128
306	$2,207	$10,626	$12,833	$631,502
307	$2,171	$10,663	$12,833	$620,839
308	$2,134	$10,699	$12,833	$610,140
309	$2,097	$10,736	$12,833	$599,404
310	$2,060	$10,773	$12,833	$588,631
311	$2,023	$10,810	$12,833	$577,821
312	$1,986	$10,847	$12,833	$566,973

第26年供款共

$154,002

第26年利息

$26,260

第26年共還本金

$127,742

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$1,949	$10,884	$12,833	$556,089
314	$1,912	$10,922	$12,833	$545,167
315	$1,874	$10,959	$12,833	$534,208
316	$1,836	$10,997	$12,833	$523,210
317	$1,799	$11,035	$12,833	$512,176
318	$1,761	$11,073	$12,833	$501,103
319	$1,723	$11,111	$12,833	$489,992
320	$1,684	$11,149	$12,833	$478,843
321	$1,646	$11,187	$12,833	$467,655
322	$1,608	$11,226	$12,833	$456,429
323	$1,569	$11,264	$12,833	$445,165
324	$1,530	$11,303	$12,833	$433,862

第27年供款共

$154,002

第27年利息

$20,890

第27年共還本金

$133,112

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,491	$11,342	$12,833	$422,520
326	$1,452	$11,381	$12,833	$411,138
327	$1,413	$11,420	$12,833	$399,718
328	$1,374	$11,459	$12,833	$388,259
329	$1,335	$11,499	$12,833	$376,760
330	$1,295	$11,538	$12,833	$365,222
331	$1,255	$11,578	$12,833	$353,644
332	$1,216	$11,618	$12,833	$342,026
333	$1,176	$11,658	$12,833	$330,368
334	$1,136	$11,698	$12,833	$318,670
335	$1,095	$11,738	$12,833	$306,932
336	$1,055	$11,778	$12,833	$295,154

第28年供款共

$154,002

第28年利息

$15,294

第28年共還本金

$138,708

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,015	$11,819	$12,833	$283,335
338	$974	$11,859	$12,833	$271,476
339	$933	$11,900	$12,833	$259,575
340	$892	$11,941	$12,833	$247,634
341	$851	$11,982	$12,833	$235,652
342	$810	$12,023	$12,833	$223,628
343	$769	$12,065	$12,833	$211,564
344	$727	$12,106	$12,833	$199,458
345	$686	$12,148	$12,833	$187,310
346	$644	$12,190	$12,833	$175,120
347	$602	$12,231	$12,833	$162,889
348	$560	$12,274	$12,833	$150,615

第29年供款共

$154,002

第29年利息

$9,463

第29年共還本金

$144,539

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$518	$12,316	$12,833	$138,299
350	$475	$12,358	$12,833	$125,941
351	$433	$12,401	$12,833	$113,541
352	$390	$12,443	$12,833	$101,098
353	$348	$12,486	$12,833	$88,612
354	$305	$12,529	$12,833	$76,083
355	$262	$12,572	$12,833	$63,511
356	$218	$12,615	$12,833	$50,896
357	$175	$12,659	$12,833	$38,237
358	$131	$12,702	$12,833	$25,535
359	$88	$12,746	$12,833	$12,789
360	$44	$12,789	$12,833	$0

第30年供款共

$154,002

第30年利息

$3,386

第30年共還本金

$150,615

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$4,946,947

免責聲明

筍盤推介

按揭保險費
info