樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$74,844

借款月供 $363 , 共加借HK$74,844

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$6,667,355

每月供款
$17,156

首期

$385,000

總貸款額

$3,539,844

總利息

$2,636,261

印花稅

$57,750

其他

$48,500

置業成本總預算

HK$491,250

按月供比率計算

$34,312

置業成本總預算

HK$491,250

首期

$385,000
印花稅

$57,750
- AVD
  
  $57,750
律師費

$ 10,000
代理佣金

$38,500
按揭保險費

$74,844

最低每月入息要求

按月供比率計算

$34,312

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

沙田花園城

thumb_up

新淨長廳一房　向南開揚

實

268 呎

@16,045

建

417 呎

@10,312

售$430 萬

實

268 呎

@16,045

建

417 呎

@10,312

售$430 萬

離島大嶼山貝澳新圍村

thumb_up

**~過百萬新裝修,幾年新裝~用料質量好,房大廳大~**

建

700 呎

@6,686

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

售$468 萬

建

700 呎

@6,686

售$468 萬

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

沙田翠華花園

thumb_up

高層東南開揚　新淨靚裝一大房

實

280 呎

@15,643

建

421 呎

@10,404

local_fire_department 至HIT

售$438 萬

實

280 呎

@15,643

建

421 呎

@10,404

售$438 萬

local_fire_department 至HIT

馬鞍山薈晴第01座

thumb_up

$38萬做業主入手良機,地鐵站旁,新港城大商場大街市,食店........

實

237 呎

@16,034

local_offer 低水筍價 verified 首置必買

售$380 萬

實

237 呎

@16,034

售$380 萬

local_offer 低水筍價 verified 首置必買

沙田松柏樓

thumb_up

[大圍市中心]瞬間接駁[大圍MTR站]&即將落成[THE WAI]2套房間格[投資自住佳宜].

實

407 呎

@10,762

local_fire_department 至HIT directions_run 日內即走 vpn_key 有匙即睇

售$438 萬

實

407 呎

@10,762

售$438 萬

local_fire_department 至HIT directions_run 日內即走 vpn_key 有匙即睇

馬鞍山薈朗第02座

thumb_up

薈朗 ***方通方便, 超新樓齡***

實

225 呎

@17,111

local_fire_department 至HIT

售$385 萬

實

225 呎

@17,111

售$385 萬

local_fire_department 至HIT

馬鞍山薈晴第01座

thumb_up

高層開揚！齊傢俬電器，拎包即住@有會所、酒店式管理！近馬鐵、商場

實

223 呎

@14,798

local_offer 低水筍價

售$330 萬

實

223 呎

@14,798

售$330 萬

local_offer 低水筍價

沙田花園城

thumb_up

開楊靚積兩房大廳約步行5分鐘到馬鐵沙田圍站

實

423 呎

@10,402

建

423 呎

@10,402

local_fire_department 至HIT

售$440 萬

實

423 呎

@10,402

建

423 呎

@10,402

售$440 萬

local_fire_department 至HIT

VR實景

馬鞍山薈朗第01座

thumb_up

半新樓上車盤~鄰近鐵路站及大型商場

實

221 呎

@15,837

price_change 蝕讓盤

售$350 萬

實

221 呎

@15,837

售$350 萬

price_change 蝕讓盤

粉嶺碧湖花園第07座

thumb_up

碧湖花園【特色平台，醉人池景】靚裝兩房連平台

實

400 呎

@12,000

建

515 呎

@9,320

local_fire_department 至HIT

售$480 萬

實

400 呎

@12,000

建

515 呎

@9,320

售$480 萬

local_fire_department 至HIT

沙田河畔花園

thumb_up

河畔花園東南靚方向！開揚景！

實

269 呎

@14,870

建

385 呎

@10,390

real_estate_agent 罕有放盤

售$400 萬

實

269 呎

@14,870

建

385 呎

@10,390

售$400 萬

real_estate_agent 罕有放盤

馬鞍山泓碧第H17-H18座

thumb_up

**低密度豪宅 1房連大露台,環境清幽**

實

274 呎

@16,423

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

售$450 萬

實

274 呎

@16,423

售$450 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

利率	15年	20年	25年	30年
1.000	$21,186	$16,280	$13,341	$11,386
1.500	$21,973	$17,081	$14,157	$12,217
2.000	$22,779	$17,907	$15,004	$13,084
2.500	$23,603	$18,758	$15,880	$13,987
3.000	$24,446	$19,632	$16,786	$14,924
3.500	$25,306	$20,530	$17,721	$15,895
4.000	$26,184	$21,451	$18,685	$16,900
4.125	$26,406	$21,685	$18,930	$17,156
4.500	$27,080	$22,395	$19,676	$17,936
5.000	$27,993	$23,361	$20,694	$19,003
5.500	$28,923	$24,350	$21,738	$20,099
6.000	$29,871	$25,361	$22,807	$21,223

每月供款$17,156

年期

30年

貸款金額

$3,539,844

總利息

$2,636,261

總貸款連利息

$6,176,105

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$12,168	$4,988	$17,156	$3,534,856
2	$12,151	$5,005	$17,156	$3,529,852
3	$12,134	$5,022	$17,156	$3,524,830
4	$12,117	$5,039	$17,156	$3,519,790
5	$12,099	$5,057	$17,156	$3,514,734
6	$12,082	$5,074	$17,156	$3,509,660
7	$12,064	$5,091	$17,156	$3,504,568
8	$12,047	$5,109	$17,156	$3,499,460
9	$12,029	$5,126	$17,156	$3,494,333
10	$12,012	$5,144	$17,156	$3,489,189
11	$11,994	$5,162	$17,156	$3,484,027
12	$11,976	$5,180	$17,156	$3,478,848

第1年供款共

$205,870

第1年利息

$144,874

第1年共還本金

$60,996

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$11,959	$5,197	$17,156	$3,473,650
14	$11,941	$5,215	$17,156	$3,468,435
15	$11,923	$5,233	$17,156	$3,463,202
16	$11,905	$5,251	$17,156	$3,457,951
17	$11,887	$5,269	$17,156	$3,452,682
18	$11,869	$5,287	$17,156	$3,447,395
19	$11,850	$5,305	$17,156	$3,442,089
20	$11,832	$5,324	$17,156	$3,436,766
21	$11,814	$5,342	$17,156	$3,431,424
22	$11,796	$5,360	$17,156	$3,426,063
23	$11,777	$5,379	$17,156	$3,420,685
24	$11,759	$5,397	$17,156	$3,415,287

第2年供款共

$205,870

第2年利息

$142,310

第2年共還本金

$63,560

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$11,740	$5,416	$17,156	$3,409,872
26	$11,721	$5,434	$17,156	$3,404,437
27	$11,703	$5,453	$17,156	$3,398,984
28	$11,684	$5,472	$17,156	$3,393,512
29	$11,665	$5,491	$17,156	$3,388,022
30	$11,646	$5,510	$17,156	$3,382,512
31	$11,627	$5,528	$17,156	$3,376,984
32	$11,608	$5,547	$17,156	$3,371,436
33	$11,589	$5,567	$17,156	$3,365,870
34	$11,570	$5,586	$17,156	$3,360,284
35	$11,551	$5,605	$17,156	$3,354,679
36	$11,532	$5,624	$17,156	$3,349,055

第3年供款共

$205,870

第3年利息

$139,638

第3年共還本金

$66,232

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$11,512	$5,643	$17,156	$3,343,411
38	$11,493	$5,663	$17,156	$3,337,749
39	$11,474	$5,682	$17,156	$3,332,066
40	$11,454	$5,702	$17,156	$3,326,364
41	$11,434	$5,721	$17,156	$3,320,643
42	$11,415	$5,741	$17,156	$3,314,902
43	$11,395	$5,761	$17,156	$3,309,141
44	$11,375	$5,781	$17,156	$3,303,360
45	$11,355	$5,801	$17,156	$3,297,560
46	$11,335	$5,820	$17,156	$3,291,739
47	$11,315	$5,840	$17,156	$3,285,899
48	$11,295	$5,861	$17,156	$3,280,038

第4年供款共

$205,870

第4年利息

$136,853

第4年共還本金

$69,017

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$11,275	$5,881	$17,156	$3,274,157
50	$11,255	$5,901	$17,156	$3,268,257
51	$11,235	$5,921	$17,156	$3,262,335
52	$11,214	$5,942	$17,156	$3,256,394
53	$11,194	$5,962	$17,156	$3,250,432
54	$11,173	$5,982	$17,156	$3,244,449
55	$11,153	$6,003	$17,156	$3,238,446
56	$11,132	$6,024	$17,156	$3,232,423
57	$11,111	$6,044	$17,156	$3,226,378
58	$11,091	$6,065	$17,156	$3,220,313
59	$11,070	$6,086	$17,156	$3,214,227
60	$11,049	$6,107	$17,156	$3,208,120

第5年供款共

$205,870

第5年利息

$133,952

第5年共還本金

$71,918

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$11,028	$6,128	$17,156	$3,201,992
62	$11,007	$6,149	$17,156	$3,195,843
63	$10,986	$6,170	$17,156	$3,189,673
64	$10,965	$6,191	$17,156	$3,183,482
65	$10,943	$6,213	$17,156	$3,177,269
66	$10,922	$6,234	$17,156	$3,171,035
67	$10,900	$6,255	$17,156	$3,164,780
68	$10,879	$6,277	$17,156	$3,158,503
69	$10,857	$6,298	$17,156	$3,152,204
70	$10,836	$6,320	$17,156	$3,145,884
71	$10,814	$6,342	$17,156	$3,139,542
72	$10,792	$6,364	$17,156	$3,133,179

第6年供款共

$205,870

第6年利息

$130,929

第6年共還本金

$74,942

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$10,770	$6,386	$17,156	$3,126,793
74	$10,748	$6,407	$17,156	$3,120,385
75	$10,726	$6,430	$17,156	$3,113,956
76	$10,704	$6,452	$17,156	$3,107,504
77	$10,682	$6,474	$17,156	$3,101,031
78	$10,660	$6,496	$17,156	$3,094,534
79	$10,637	$6,518	$17,156	$3,088,016
80	$10,615	$6,541	$17,156	$3,081,475
81	$10,593	$6,563	$17,156	$3,074,912
82	$10,570	$6,586	$17,156	$3,068,326
83	$10,547	$6,608	$17,156	$3,061,718
84	$10,525	$6,631	$17,156	$3,055,087

第7年供款共

$205,870

第7年利息

$127,778

第7年共還本金

$78,092

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$10,502	$6,654	$17,156	$3,048,433
86	$10,479	$6,677	$17,156	$3,041,756
87	$10,456	$6,700	$17,156	$3,035,056
88	$10,433	$6,723	$17,156	$3,028,333
89	$10,410	$6,746	$17,156	$3,021,587
90	$10,387	$6,769	$17,156	$3,014,818
91	$10,363	$6,792	$17,156	$3,008,026
92	$10,340	$6,816	$17,156	$3,001,210
93	$10,317	$6,839	$17,156	$2,994,371
94	$10,293	$6,863	$17,156	$2,987,508
95	$10,270	$6,886	$17,156	$2,980,622
96	$10,246	$6,910	$17,156	$2,973,712

第8年供款共

$205,870

第8年利息

$124,495

第8年共還本金

$81,375

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$10,222	$6,934	$17,156	$2,966,778
98	$10,198	$6,958	$17,156	$2,959,820
99	$10,174	$6,981	$17,156	$2,952,839
100	$10,150	$7,005	$17,156	$2,945,834
101	$10,126	$7,030	$17,156	$2,938,804
102	$10,102	$7,054	$17,156	$2,931,750
103	$10,078	$7,078	$17,156	$2,924,672
104	$10,054	$7,102	$17,156	$2,917,570
105	$10,029	$7,127	$17,156	$2,910,443
106	$10,005	$7,151	$17,156	$2,903,292
107	$9,980	$7,176	$17,156	$2,896,116
108	$9,955	$7,200	$17,156	$2,888,916

第9年供款共

$205,870

第9年利息

$121,074

第9年共還本金

$84,796

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$9,931	$7,225	$17,156	$2,881,691
110	$9,906	$7,250	$17,156	$2,874,441
111	$9,881	$7,275	$17,156	$2,867,166
112	$9,856	$7,300	$17,156	$2,859,866
113	$9,831	$7,325	$17,156	$2,852,541
114	$9,806	$7,350	$17,156	$2,845,190
115	$9,780	$7,376	$17,156	$2,837,815
116	$9,755	$7,401	$17,156	$2,830,414
117	$9,730	$7,426	$17,156	$2,822,988
118	$9,704	$7,452	$17,156	$2,815,536
119	$9,678	$7,477	$17,156	$2,808,059
120	$9,653	$7,503	$17,156	$2,800,555

第10年供款共

$205,870

第10年利息

$117,510

第10年共還本金

$88,360

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$9,627	$7,529	$17,156	$2,793,026
122	$9,601	$7,555	$17,156	$2,785,472
123	$9,575	$7,581	$17,156	$2,777,891
124	$9,549	$7,607	$17,156	$2,770,284
125	$9,523	$7,633	$17,156	$2,762,651
126	$9,497	$7,659	$17,156	$2,754,992
127	$9,470	$7,686	$17,156	$2,747,306
128	$9,444	$7,712	$17,156	$2,739,594
129	$9,417	$7,738	$17,156	$2,731,856
130	$9,391	$7,765	$17,156	$2,724,091
131	$9,364	$7,792	$17,156	$2,716,299
132	$9,337	$7,819	$17,156	$2,708,480

第11年供款共

$205,870

第11年利息

$113,795

第11年共還本金

$92,075

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$9,310	$7,845	$17,156	$2,700,635
134	$9,283	$7,872	$17,156	$2,692,762
135	$9,256	$7,899	$17,156	$2,684,863
136	$9,229	$7,927	$17,156	$2,676,936
137	$9,202	$7,954	$17,156	$2,668,983
138	$9,175	$7,981	$17,156	$2,661,001
139	$9,147	$8,009	$17,156	$2,652,993
140	$9,120	$8,036	$17,156	$2,644,956
141	$9,092	$8,064	$17,156	$2,636,893
142	$9,064	$8,092	$17,156	$2,628,801
143	$9,037	$8,119	$17,156	$2,620,682
144	$9,009	$8,147	$17,156	$2,612,535

第12年供款共

$205,870

第12年利息

$109,924

第12年共還本金

$95,946

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$8,981	$8,175	$17,156	$2,604,359
146	$8,952	$8,203	$17,156	$2,596,156
147	$8,924	$8,232	$17,156	$2,587,924
148	$8,896	$8,260	$17,156	$2,579,665
149	$8,868	$8,288	$17,156	$2,571,376
150	$8,839	$8,317	$17,156	$2,563,060
151	$8,811	$8,345	$17,156	$2,554,714
152	$8,782	$8,374	$17,156	$2,546,340
153	$8,753	$8,403	$17,156	$2,537,937
154	$8,724	$8,432	$17,156	$2,529,506
155	$8,695	$8,461	$17,156	$2,521,045
156	$8,666	$8,490	$17,156	$2,512,555

第13年供款共

$205,870

第13年利息

$105,891

第13年共還本金

$99,979

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$8,637	$8,519	$17,156	$2,504,036
158	$8,608	$8,548	$17,156	$2,495,488
159	$8,578	$8,578	$17,156	$2,486,911
160	$8,549	$8,607	$17,156	$2,478,303
161	$8,519	$8,637	$17,156	$2,469,667
162	$8,489	$8,666	$17,156	$2,461,000
163	$8,460	$8,696	$17,156	$2,452,304
164	$8,430	$8,726	$17,156	$2,443,578
165	$8,400	$8,756	$17,156	$2,434,822
166	$8,370	$8,786	$17,156	$2,426,036
167	$8,339	$8,816	$17,156	$2,417,220
168	$8,309	$8,847	$17,156	$2,408,373

第14年供款共

$205,870

第14年利息

$101,688

第14年共還本金

$104,182

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$8,279	$8,877	$17,156	$2,399,496
170	$8,248	$8,908	$17,156	$2,390,588
171	$8,218	$8,938	$17,156	$2,381,650
172	$8,187	$8,969	$17,156	$2,372,681
173	$8,156	$9,000	$17,156	$2,363,681
174	$8,125	$9,031	$17,156	$2,354,651
175	$8,094	$9,062	$17,156	$2,345,589
176	$8,063	$9,093	$17,156	$2,336,496
177	$8,032	$9,124	$17,156	$2,327,372
178	$8,000	$9,156	$17,156	$2,318,217
179	$7,969	$9,187	$17,156	$2,309,030
180	$7,937	$9,219	$17,156	$2,299,811

第15年供款共

$205,870

第15年利息

$97,308

第15年共還本金

$108,562

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$7,906	$9,250	$17,156	$2,290,561
182	$7,874	$9,282	$17,156	$2,281,279
183	$7,842	$9,314	$17,156	$2,271,965
184	$7,810	$9,346	$17,156	$2,262,619
185	$7,778	$9,378	$17,156	$2,253,241
186	$7,746	$9,410	$17,156	$2,243,830
187	$7,713	$9,443	$17,156	$2,234,388
188	$7,681	$9,475	$17,156	$2,224,913
189	$7,648	$9,508	$17,156	$2,215,405
190	$7,615	$9,540	$17,156	$2,205,864
191	$7,583	$9,573	$17,156	$2,196,291
192	$7,550	$9,606	$17,156	$2,186,685

第16年供款共

$205,870

第16年利息

$92,744

第16年共還本金

$113,126

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$7,517	$9,639	$17,156	$2,177,046
194	$7,484	$9,672	$17,156	$2,167,374
195	$7,450	$9,705	$17,156	$2,157,668
196	$7,417	$9,739	$17,156	$2,147,929
197	$7,384	$9,772	$17,156	$2,138,157
198	$7,350	$9,806	$17,156	$2,128,351
199	$7,316	$9,840	$17,156	$2,118,512
200	$7,282	$9,873	$17,156	$2,108,638
201	$7,248	$9,907	$17,156	$2,098,731
202	$7,214	$9,941	$17,156	$2,088,789
203	$7,180	$9,976	$17,156	$2,078,814
204	$7,146	$10,010	$17,156	$2,068,804

第17年供款共

$205,870

第17年利息

$87,989

第17年共還本金

$117,881

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$7,112	$10,044	$17,156	$2,058,759
206	$7,077	$10,079	$17,156	$2,048,681
207	$7,042	$10,114	$17,156	$2,038,567
208	$7,008	$10,148	$17,156	$2,028,419
209	$6,973	$10,183	$17,156	$2,018,236
210	$6,938	$10,218	$17,156	$2,008,017
211	$6,903	$10,253	$17,156	$1,997,764
212	$6,867	$10,289	$17,156	$1,987,476
213	$6,832	$10,324	$17,156	$1,977,152
214	$6,796	$10,359	$17,156	$1,966,792
215	$6,761	$10,395	$17,156	$1,956,397
216	$6,725	$10,431	$17,156	$1,945,967

第18年供款共

$205,870

第18年利息

$83,033

第18年共還本金

$122,837

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$6,689	$10,467	$17,156	$1,935,500
218	$6,653	$10,503	$17,156	$1,924,997
219	$6,617	$10,539	$17,156	$1,914,459
220	$6,581	$10,575	$17,156	$1,903,884
221	$6,545	$10,611	$17,156	$1,893,273
222	$6,508	$10,648	$17,156	$1,882,625
223	$6,472	$10,684	$17,156	$1,871,941
224	$6,435	$10,721	$17,156	$1,861,220
225	$6,398	$10,758	$17,156	$1,850,462
226	$6,361	$10,795	$17,156	$1,839,667
227	$6,324	$10,832	$17,156	$1,828,835
228	$6,287	$10,869	$17,156	$1,817,966

第19年供款共

$205,870

第19年利息

$77,869

第19年共還本金

$128,001

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$6,249	$10,907	$17,156	$1,807,059
230	$6,212	$10,944	$17,156	$1,796,115
231	$6,174	$10,982	$17,156	$1,785,133
232	$6,136	$11,019	$17,156	$1,774,114
233	$6,099	$11,057	$17,156	$1,763,056
234	$6,061	$11,095	$17,156	$1,751,961
235	$6,022	$11,133	$17,156	$1,740,828
236	$5,984	$11,172	$17,156	$1,729,656
237	$5,946	$11,210	$17,156	$1,718,446
238	$5,907	$11,249	$17,156	$1,707,197
239	$5,868	$11,287	$17,156	$1,695,910
240	$5,830	$11,326	$17,156	$1,684,583

第20年供款共

$205,870

第20年利息

$72,488

第20年共還本金

$133,382

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$5,791	$11,365	$17,156	$1,673,218
242	$5,752	$11,404	$17,156	$1,661,814
243	$5,712	$11,443	$17,156	$1,650,371
244	$5,673	$11,483	$17,156	$1,638,888
245	$5,634	$11,522	$17,156	$1,627,366
246	$5,594	$11,562	$17,156	$1,615,804
247	$5,554	$11,602	$17,156	$1,604,203
248	$5,514	$11,641	$17,156	$1,592,561
249	$5,474	$11,681	$17,156	$1,580,880
250	$5,434	$11,722	$17,156	$1,569,158
251	$5,394	$11,762	$17,156	$1,557,396
252	$5,354	$11,802	$17,156	$1,545,594

第21年供款共

$205,870

第21年利息

$66,881

第21年共還本金

$138,989

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$5,313	$11,843	$17,156	$1,533,751
254	$5,272	$11,884	$17,156	$1,521,868
255	$5,231	$11,924	$17,156	$1,509,943
256	$5,190	$11,965	$17,156	$1,497,978
257	$5,149	$12,007	$17,156	$1,485,971
258	$5,108	$12,048	$17,156	$1,473,924
259	$5,067	$12,089	$17,156	$1,461,834
260	$5,025	$12,131	$17,156	$1,449,704
261	$4,983	$12,172	$17,156	$1,437,531
262	$4,942	$12,214	$17,156	$1,425,317
263	$4,900	$12,256	$17,156	$1,413,060
264	$4,857	$12,298	$17,156	$1,400,762

第22年供款共

$205,870

第22年利息

$61,038

第22年共還本金

$144,832

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$4,815	$12,341	$17,156	$1,388,421
266	$4,773	$12,383	$17,156	$1,376,038
267	$4,730	$12,426	$17,156	$1,363,612
268	$4,687	$12,468	$17,156	$1,351,144
269	$4,645	$12,511	$17,156	$1,338,633
270	$4,602	$12,554	$17,156	$1,326,078
271	$4,558	$12,597	$17,156	$1,313,481
272	$4,515	$12,641	$17,156	$1,300,840
273	$4,472	$12,684	$17,156	$1,288,156
274	$4,428	$12,728	$17,156	$1,275,428
275	$4,384	$12,772	$17,156	$1,262,657
276	$4,340	$12,815	$17,156	$1,249,841

第23年供款共

$205,870

第23年利息

$54,949

第23年共還本金

$150,921

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,296	$12,860	$17,156	$1,236,982
278	$4,252	$12,904	$17,156	$1,224,078
279	$4,208	$12,948	$17,156	$1,211,130
280	$4,163	$12,993	$17,156	$1,198,137
281	$4,119	$13,037	$17,156	$1,185,100
282	$4,074	$13,082	$17,156	$1,172,018
283	$4,029	$13,127	$17,156	$1,158,891
284	$3,984	$13,172	$17,156	$1,145,719
285	$3,938	$13,217	$17,156	$1,132,501
286	$3,893	$13,263	$17,156	$1,119,238
287	$3,847	$13,308	$17,156	$1,105,930
288	$3,802	$13,354	$17,156	$1,092,576

第24年供款共

$205,870

第24年利息

$48,605

第24年共還本金

$157,265

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,756	$13,400	$17,156	$1,079,176
290	$3,710	$13,446	$17,156	$1,065,729
291	$3,663	$13,492	$17,156	$1,052,237
292	$3,617	$13,539	$17,156	$1,038,698
293	$3,571	$13,585	$17,156	$1,025,113
294	$3,524	$13,632	$17,156	$1,011,481
295	$3,477	$13,679	$17,156	$997,802
296	$3,430	$13,726	$17,156	$984,076
297	$3,383	$13,773	$17,156	$970,303
298	$3,335	$13,820	$17,156	$956,483
299	$3,288	$13,868	$17,156	$942,615
300	$3,240	$13,916	$17,156	$928,699

第25年供款共

$205,870

第25年利息

$41,993

第25年共還本金

$163,877

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,192	$13,963	$17,156	$914,736
302	$3,144	$14,011	$17,156	$900,724
303	$3,096	$14,060	$17,156	$886,665
304	$3,048	$14,108	$17,156	$872,557
305	$2,999	$14,156	$17,156	$858,400
306	$2,951	$14,205	$17,156	$844,195
307	$2,902	$14,254	$17,156	$829,941
308	$2,853	$14,303	$17,156	$815,638
309	$2,804	$14,352	$17,156	$801,286
310	$2,754	$14,401	$17,156	$786,885
311	$2,705	$14,451	$17,156	$772,434
312	$2,655	$14,501	$17,156	$757,933

第26年供款共

$205,870

第26年利息

$35,104

第26年共還本金

$170,766

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,605	$14,550	$17,156	$743,383
314	$2,555	$14,600	$17,156	$728,782
315	$2,505	$14,651	$17,156	$714,132
316	$2,455	$14,701	$17,156	$699,431
317	$2,404	$14,752	$17,156	$684,679
318	$2,354	$14,802	$17,156	$669,877
319	$2,303	$14,853	$17,156	$655,024
320	$2,252	$14,904	$17,156	$640,120
321	$2,200	$14,955	$17,156	$625,164
322	$2,149	$15,007	$17,156	$610,157
323	$2,097	$15,058	$17,156	$595,099
324	$2,046	$15,110	$17,156	$579,989

第27年供款共

$205,870

第27年利息

$27,925

第27年共還本金

$177,945

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,994	$15,162	$17,156	$564,826
326	$1,942	$15,214	$17,156	$549,612
327	$1,889	$15,267	$17,156	$534,346
328	$1,837	$15,319	$17,156	$519,027
329	$1,784	$15,372	$17,156	$503,655
330	$1,731	$15,425	$17,156	$488,230
331	$1,678	$15,478	$17,156	$472,753
332	$1,625	$15,531	$17,156	$457,222
333	$1,572	$15,584	$17,156	$441,638
334	$1,518	$15,638	$17,156	$426,000
335	$1,464	$15,691	$17,156	$410,309
336	$1,410	$15,745	$17,156	$394,563

第28年供款共

$205,870

第28年利息

$20,445

第28年共還本金

$185,425

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,356	$15,800	$17,156	$378,764
338	$1,302	$15,854	$17,156	$362,910
339	$1,248	$15,908	$17,156	$347,002
340	$1,193	$15,963	$17,156	$331,039
341	$1,138	$16,018	$17,156	$315,021
342	$1,083	$16,073	$17,156	$298,948
343	$1,028	$16,128	$17,156	$282,820
344	$972	$16,184	$17,156	$266,636
345	$917	$16,239	$17,156	$250,397
346	$861	$16,295	$17,156	$234,102
347	$805	$16,351	$17,156	$217,750
348	$749	$16,407	$17,156	$201,343

第29年供款共

$205,870

第29年利息

$12,650

第29年共還本金

$193,220

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$692	$16,464	$17,156	$184,879
350	$636	$16,520	$17,156	$168,359
351	$579	$16,577	$17,156	$151,782
352	$522	$16,634	$17,156	$135,148
353	$465	$16,691	$17,156	$118,457
354	$407	$16,749	$17,156	$101,708
355	$350	$16,806	$17,156	$84,902
356	$292	$16,864	$17,156	$68,038
357	$234	$16,922	$17,156	$51,116
358	$176	$16,980	$17,156	$34,136
359	$117	$17,039	$17,156	$17,097
360	$59	$17,097	$17,156	$0

第30年供款共

$205,870

第30年利息

$4,527

第30年共還本金

$201,343

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$6,667,355

免責聲明

筍盤推介

按揭保險費
info