樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$79,704

借款月供 $358 , 共加借HK$79,704

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$6,575,057

每月供款
$16,928

首期

$410,000

總貸款額

$3,769,704

總利息

$2,324,253

印花稅

$20,100

其他

$51,000

置業成本總預算

HK$481,100

按月供比率計算

$33,855

置業成本總預算

HK$481,100

首期

$410,000
印花稅

$20,100
- AVD
  
  $20,100
律師費

$ 10,000
代理佣金

$41,000
按揭保險費

$79,704

最低每月入息要求

按月供比率計算

$33,855

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

沙田沙田第一城

thumb_up

罕有連天台👍　優質靚裝兩房👍👍

實

304 呎

@14,803

建

410 呎

@10,976

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

售$450 萬

實

304 呎

@14,803

建

410 呎

@10,976

售$450 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

沙田金禧花園

thumb_up

大圍核心 3分鐘到港鐵校網生活圈

實

314 呎

@15,924

建

416 呎

@12,019

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 verified 首置必買

售$500 萬

實

314 呎

@15,924

建

416 呎

@12,019

售$500 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 verified 首置必買

VR實景

粉嶺花都廣場第04座

thumb_up

【世紀21奇豐】罕有放盤高層開揚

實

370 呎

@11,622

建

521 呎

@8,253

local_fire_department 至HIT

售$430 萬

實

370 呎

@11,622

建

521 呎

@8,253

售$430 萬

local_fire_department 至HIT

大埔樟樹灘村

thumb_up

🌴獨棟村屋🏡🌴企理裝修3️⃣房.

實

700 呎

@4,714

建

700 呎

@4,714

local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇 pets 愛竉必選

售$330 萬

實

700 呎

@4,714

建

700 呎

@4,714

售$330 萬

local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇 pets 愛竉必選

馬鞍山薈晴第01座

thumb_up

上車收租回報高

實

229 呎

@15,284

local_fire_department 至HIT

售$350 萬

實

229 呎

@15,284

售$350 萬

local_fire_department 至HIT

西貢 Tai Mong Tsai

thumb_up

Attractive Priced Village House

建

700 呎

@5,000

local_fire_department 至HIT hotel_class 樓王 vpn_key 有匙即睇

售$350 萬

建

700 呎

@5,000

售$350 萬

local_fire_department 至HIT hotel_class 樓王 vpn_key 有匙即睇

沙田珀玥

thumb_up

3分鐘大圍站^罕有大積1房套^開揚景^實盤約睇

實

228 呎

@20,614

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 hotel_class 樓王

售$470 萬

實

228 呎

@20,614

售$470 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 hotel_class 樓王

西貢西貢苑

thumb_up

西貢苑

實

299 呎

@11,706

建

398 呎

@8,794

local_offer 低水筍價

售$350 萬

實

299 呎

@11,706

建

398 呎

@8,794

售$350 萬

local_offer 低水筍價

沙田沙田第一城

thumb_up

冇台2房上車機會黎喇 ! 筍盤特多

實

327 呎

@12,844

建

395 呎

@10,633

local_fire_department 至HIT transfer_within_a_station 人才必選

售$420 萬

實

327 呎

@12,844

建

395 呎

@10,633

售$420 萬

local_fire_department 至HIT transfer_within_a_station 人才必選

馬鞍山薈晴第02座

thumb_up

薈晴東

實

225 呎

@16,000

local_offer 低水筍價 flight_takeoff 移民急讓 pets 愛竉必選 price_change 蝕讓盤

售$360 萬

實

225 呎

@16,000

售$360 萬

local_offer 低水筍價 flight_takeoff 移民急讓 pets 愛竉必選 price_change 蝕讓盤

馬鞍山薈朗

thumb_up

薈朗開揚池景,大露台,雅裝,即買即用**

實

229 呎

@15,284

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 verified 首置必買

售$350 萬

實

229 呎

@15,284

售$350 萬

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 verified 首置必買

沙田沙田第一城

thumb_up

一城內園樓皇景收租自住皆可

實

284 呎

@15,845

建

395 呎

@11,392

real_estate_agent 罕有放盤

售$450 萬

實

284 呎

@15,845

建

395 呎

@11,392

售$450 萬

real_estate_agent 罕有放盤

利率	15年	20年	25年	30年
1.000	$22,561	$17,337	$14,207	$12,125
1.500	$23,400	$18,191	$15,076	$13,010
2.000	$24,258	$19,070	$15,978	$13,934
2.500	$25,136	$19,976	$16,912	$14,895
3.000	$26,033	$20,907	$17,876	$15,893
3.500	$26,949	$21,863	$18,872	$16,928
4.000	$27,884	$22,844	$19,898	$17,997
4.500	$28,838	$23,849	$20,953	$19,101
5.000	$29,811	$24,878	$22,037	$20,237
5.500	$30,802	$25,931	$23,149	$21,404
6.000	$31,811	$27,007	$24,288	$22,601

每月供款$16,928

年期

30年

貸款金額

$3,769,704

總利息

$2,324,253

總貸款連利息

$6,093,957

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$10,995	$5,933	$16,928	$3,763,771
2	$10,978	$5,950	$16,928	$3,757,821
3	$10,960	$5,967	$16,928	$3,751,854
4	$10,943	$5,985	$16,928	$3,745,869
5	$10,925	$6,002	$16,928	$3,739,867
6	$10,908	$6,020	$16,928	$3,733,847
7	$10,890	$6,037	$16,928	$3,727,810
8	$10,873	$6,055	$16,928	$3,721,755
9	$10,855	$6,073	$16,928	$3,715,683
10	$10,837	$6,090	$16,928	$3,709,592
11	$10,820	$6,108	$16,928	$3,703,484
12	$10,802	$6,126	$16,928	$3,697,359

第1年供款共

$203,132

第1年利息

$130,786

第1年共還本金

$72,345

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$10,784	$6,144	$16,928	$3,691,215
14	$10,766	$6,162	$16,928	$3,685,053
15	$10,748	$6,180	$16,928	$3,678,874
16	$10,730	$6,198	$16,928	$3,672,676
17	$10,712	$6,216	$16,928	$3,666,460
18	$10,694	$6,234	$16,928	$3,660,227
19	$10,676	$6,252	$16,928	$3,653,975
20	$10,657	$6,270	$16,928	$3,647,704
21	$10,639	$6,289	$16,928	$3,641,416
22	$10,621	$6,307	$16,928	$3,635,109
23	$10,602	$6,325	$16,928	$3,628,784
24	$10,584	$6,344	$16,928	$3,622,440

第2年供款共

$203,132

第2年利息

$128,213

第2年共還本金

$74,919

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$10,565	$6,362	$16,928	$3,616,078
26	$10,547	$6,381	$16,928	$3,609,697
27	$10,528	$6,399	$16,928	$3,603,298
28	$10,510	$6,418	$16,928	$3,596,880
29	$10,491	$6,437	$16,928	$3,590,443
30	$10,472	$6,456	$16,928	$3,583,987
31	$10,453	$6,474	$16,928	$3,577,513
32	$10,434	$6,493	$16,928	$3,571,020
33	$10,415	$6,512	$16,928	$3,564,508
34	$10,396	$6,531	$16,928	$3,557,976
35	$10,377	$6,550	$16,928	$3,551,426
36	$10,358	$6,569	$16,928	$3,544,857

第3年供款共

$203,132

第3年利息

$125,549

第3年共還本金

$77,583

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$10,339	$6,588	$16,928	$3,538,268
38	$10,320	$6,608	$16,928	$3,531,661
39	$10,301	$6,627	$16,928	$3,525,034
40	$10,281	$6,646	$16,928	$3,518,387
41	$10,262	$6,666	$16,928	$3,511,722
42	$10,243	$6,685	$16,928	$3,505,037
43	$10,223	$6,705	$16,928	$3,498,332
44	$10,203	$6,724	$16,928	$3,491,608
45	$10,184	$6,744	$16,928	$3,484,864
46	$10,164	$6,763	$16,928	$3,478,100
47	$10,144	$6,783	$16,928	$3,471,317
48	$10,125	$6,803	$16,928	$3,464,514

第4年供款共

$203,132

第4年利息

$122,789

第4年共還本金

$80,343

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$10,105	$6,823	$16,928	$3,457,691
50	$10,085	$6,843	$16,928	$3,450,849
51	$10,065	$6,863	$16,928	$3,443,986
52	$10,045	$6,883	$16,928	$3,437,103
53	$10,025	$6,903	$16,928	$3,430,201
54	$10,005	$6,923	$16,928	$3,423,278
55	$9,985	$6,943	$16,928	$3,416,335
56	$9,964	$6,963	$16,928	$3,409,371
57	$9,944	$6,984	$16,928	$3,402,388
58	$9,924	$7,004	$16,928	$3,395,384
59	$9,903	$7,024	$16,928	$3,388,359
60	$9,883	$7,045	$16,928	$3,381,314

第5年供款共

$203,132

第5年利息

$119,932

第5年共還本金

$83,200

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$9,862	$7,065	$16,928	$3,374,249
62	$9,842	$7,086	$16,928	$3,367,163
63	$9,821	$7,107	$16,928	$3,360,056
64	$9,800	$7,127	$16,928	$3,352,928
65	$9,779	$7,148	$16,928	$3,345,780
66	$9,759	$7,169	$16,928	$3,338,611
67	$9,738	$7,190	$16,928	$3,331,421
68	$9,717	$7,211	$16,928	$3,324,210
69	$9,696	$7,232	$16,928	$3,316,978
70	$9,675	$7,253	$16,928	$3,309,725
71	$9,653	$7,274	$16,928	$3,302,450
72	$9,632	$7,296	$16,928	$3,295,155

第6年供款共

$203,132

第6年利息

$116,973

第6年共還本金

$86,159

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$9,611	$7,317	$16,928	$3,287,838
74	$9,590	$7,338	$16,928	$3,280,500
75	$9,568	$7,360	$16,928	$3,273,140
76	$9,547	$7,381	$16,928	$3,265,759
77	$9,525	$7,403	$16,928	$3,258,357
78	$9,504	$7,424	$16,928	$3,250,933
79	$9,482	$7,446	$16,928	$3,243,487
80	$9,460	$7,467	$16,928	$3,236,020
81	$9,438	$7,489	$16,928	$3,228,530
82	$9,417	$7,511	$16,928	$3,221,019
83	$9,395	$7,533	$16,928	$3,213,486
84	$9,373	$7,555	$16,928	$3,205,931

第7年供款共

$203,132

第7年利息

$113,908

第7年共還本金

$89,224

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$9,351	$7,577	$16,928	$3,198,354
86	$9,329	$7,599	$16,928	$3,190,755
87	$9,306	$7,621	$16,928	$3,183,134
88	$9,284	$7,644	$16,928	$3,175,490
89	$9,262	$7,666	$16,928	$3,167,824
90	$9,239	$7,688	$16,928	$3,160,136
91	$9,217	$7,711	$16,928	$3,152,426
92	$9,195	$7,733	$16,928	$3,144,693
93	$9,172	$7,756	$16,928	$3,136,937
94	$9,149	$7,778	$16,928	$3,129,159
95	$9,127	$7,801	$16,928	$3,121,358
96	$9,104	$7,824	$16,928	$3,113,534

第8年供款共

$203,132

第8年利息

$110,735

第8年共還本金

$92,397

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$9,081	$7,847	$16,928	$3,105,687
98	$9,058	$7,869	$16,928	$3,097,818
99	$9,035	$7,892	$16,928	$3,089,926
100	$9,012	$7,915	$16,928	$3,082,010
101	$8,989	$7,938	$16,928	$3,074,072
102	$8,966	$7,962	$16,928	$3,066,110
103	$8,943	$7,985	$16,928	$3,058,125
104	$8,920	$8,008	$16,928	$3,050,117
105	$8,896	$8,031	$16,928	$3,042,086
106	$8,873	$8,055	$16,928	$3,034,031
107	$8,849	$8,078	$16,928	$3,025,953
108	$8,826	$8,102	$16,928	$3,017,851

第9年供款共

$203,132

第9年利息

$107,448

第9年共還本金

$95,683

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$8,802	$8,126	$16,928	$3,009,725
110	$8,778	$8,149	$16,928	$3,001,576
111	$8,755	$8,173	$16,928	$2,993,403
112	$8,731	$8,197	$16,928	$2,985,206
113	$8,707	$8,221	$16,928	$2,976,985
114	$8,683	$8,245	$16,928	$2,968,740
115	$8,659	$8,269	$16,928	$2,960,471
116	$8,635	$8,293	$16,928	$2,952,178
117	$8,611	$8,317	$16,928	$2,943,861
118	$8,586	$8,341	$16,928	$2,935,520
119	$8,562	$8,366	$16,928	$2,927,154
120	$8,538	$8,390	$16,928	$2,918,764

第10年供款共

$203,132

第10年利息

$104,045

第10年共還本金

$99,087

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$8,513	$8,415	$16,928	$2,910,349
122	$8,489	$8,439	$16,928	$2,901,910
123	$8,464	$8,464	$16,928	$2,893,447
124	$8,439	$8,488	$16,928	$2,884,958
125	$8,414	$8,513	$16,928	$2,876,445
126	$8,390	$8,538	$16,928	$2,867,907
127	$8,365	$8,563	$16,928	$2,859,344
128	$8,340	$8,588	$16,928	$2,850,756
129	$8,315	$8,613	$16,928	$2,842,143
130	$8,290	$8,638	$16,928	$2,833,505
131	$8,264	$8,663	$16,928	$2,824,842
132	$8,239	$8,689	$16,928	$2,816,153

第11年供款共

$203,132

第11年利息

$100,521

第11年共還本金

$102,611

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$8,214	$8,714	$16,928	$2,807,439
134	$8,188	$8,739	$16,928	$2,798,700
135	$8,163	$8,765	$16,928	$2,789,935
136	$8,137	$8,790	$16,928	$2,781,145
137	$8,112	$8,816	$16,928	$2,772,329
138	$8,086	$8,842	$16,928	$2,763,487
139	$8,060	$8,867	$16,928	$2,754,620
140	$8,034	$8,893	$16,928	$2,745,726
141	$8,008	$8,919	$16,928	$2,736,807
142	$7,982	$8,945	$16,928	$2,727,862
143	$7,956	$8,971	$16,928	$2,718,890
144	$7,930	$8,998	$16,928	$2,709,893

第12年供款共

$203,132

第12年利息

$96,872

第12年共還本金

$106,260

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$7,904	$9,024	$16,928	$2,700,869
146	$7,878	$9,050	$16,928	$2,691,819
147	$7,851	$9,077	$16,928	$2,682,742
148	$7,825	$9,103	$16,928	$2,673,639
149	$7,798	$9,130	$16,928	$2,664,510
150	$7,771	$9,156	$16,928	$2,655,354
151	$7,745	$9,183	$16,928	$2,646,171
152	$7,718	$9,210	$16,928	$2,636,961
153	$7,691	$9,237	$16,928	$2,627,725
154	$7,664	$9,263	$16,928	$2,618,461
155	$7,637	$9,290	$16,928	$2,609,171
156	$7,610	$9,318	$16,928	$2,599,853

第13年供款共

$203,132

第13年利息

$93,092

第13年共還本金

$110,040

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$7,583	$9,345	$16,928	$2,590,508
158	$7,556	$9,372	$16,928	$2,581,136
159	$7,528	$9,399	$16,928	$2,571,737
160	$7,501	$9,427	$16,928	$2,562,310
161	$7,473	$9,454	$16,928	$2,552,856
162	$7,446	$9,482	$16,928	$2,543,374
163	$7,418	$9,509	$16,928	$2,533,865
164	$7,390	$9,537	$16,928	$2,524,328
165	$7,363	$9,565	$16,928	$2,514,763
166	$7,335	$9,593	$16,928	$2,505,170
167	$7,307	$9,621	$16,928	$2,495,549
168	$7,279	$9,649	$16,928	$2,485,900

第14年供款共

$203,132

第14年利息

$89,178

第14年共還本金

$113,953

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$7,251	$9,677	$16,928	$2,476,223
170	$7,222	$9,705	$16,928	$2,466,517
171	$7,194	$9,734	$16,928	$2,456,784
172	$7,166	$9,762	$16,928	$2,447,022
173	$7,137	$9,791	$16,928	$2,437,231
174	$7,109	$9,819	$16,928	$2,427,412
175	$7,080	$9,848	$16,928	$2,417,564
176	$7,051	$9,876	$16,928	$2,407,688
177	$7,022	$9,905	$16,928	$2,397,783
178	$6,994	$9,934	$16,928	$2,387,849
179	$6,965	$9,963	$16,928	$2,377,885
180	$6,935	$9,992	$16,928	$2,367,893

第15年供款共

$203,132

第15年利息

$85,125

第15年共還本金

$118,006

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$6,906	$10,021	$16,928	$2,357,872
182	$6,877	$10,051	$16,928	$2,347,821
183	$6,848	$10,080	$16,928	$2,337,742
184	$6,818	$10,109	$16,928	$2,327,632
185	$6,789	$10,139	$16,928	$2,317,494
186	$6,759	$10,168	$16,928	$2,307,325
187	$6,730	$10,198	$16,928	$2,297,127
188	$6,700	$10,228	$16,928	$2,286,900
189	$6,670	$10,258	$16,928	$2,276,642
190	$6,640	$10,287	$16,928	$2,266,355
191	$6,610	$10,317	$16,928	$2,256,037
192	$6,580	$10,348	$16,928	$2,245,690

第16年供款共

$203,132

第16年利息

$80,928

第16年共還本金

$122,204

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$6,550	$10,378	$16,928	$2,235,312
194	$6,520	$10,408	$16,928	$2,224,904
195	$6,489	$10,438	$16,928	$2,214,466
196	$6,459	$10,469	$16,928	$2,203,997
197	$6,428	$10,499	$16,928	$2,193,497
198	$6,398	$10,530	$16,928	$2,182,968
199	$6,367	$10,561	$16,928	$2,172,407
200	$6,336	$10,591	$16,928	$2,161,815
201	$6,305	$10,622	$16,928	$2,151,193
202	$6,274	$10,653	$16,928	$2,140,540
203	$6,243	$10,684	$16,928	$2,129,855
204	$6,212	$10,716	$16,928	$2,119,140

第17年供款共

$203,132

第17年利息

$76,582

第17年共還本金

$126,550

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$6,181	$10,747	$16,928	$2,108,393
206	$6,149	$10,778	$16,928	$2,097,615
207	$6,118	$10,810	$16,928	$2,086,805
208	$6,087	$10,841	$16,928	$2,075,964
209	$6,055	$10,873	$16,928	$2,065,091
210	$6,023	$10,904	$16,928	$2,054,187
211	$5,991	$10,936	$16,928	$2,043,250
212	$5,959	$10,968	$16,928	$2,032,282
213	$5,927	$11,000	$16,928	$2,021,282
214	$5,895	$11,032	$16,928	$2,010,250
215	$5,863	$11,064	$16,928	$1,999,185
216	$5,831	$11,097	$16,928	$1,988,089

第18年供款共

$203,132

第18年利息

$72,081

第18年共還本金

$131,051

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$5,799	$11,129	$16,928	$1,976,960
218	$5,766	$11,162	$16,928	$1,965,798
219	$5,734	$11,194	$16,928	$1,954,604
220	$5,701	$11,227	$16,928	$1,943,377
221	$5,668	$11,259	$16,928	$1,932,118
222	$5,635	$11,292	$16,928	$1,920,826
223	$5,602	$11,325	$16,928	$1,909,500
224	$5,569	$11,358	$16,928	$1,898,142
225	$5,536	$11,391	$16,928	$1,886,751
226	$5,503	$11,425	$16,928	$1,875,326
227	$5,470	$11,458	$16,928	$1,863,868
228	$5,436	$11,491	$16,928	$1,852,377

第19年供款共

$203,132

第19年利息

$67,420

第19年共還本金

$135,712

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$5,403	$11,525	$16,928	$1,840,852
230	$5,369	$11,559	$16,928	$1,829,293
231	$5,335	$11,592	$16,928	$1,817,701
232	$5,302	$11,626	$16,928	$1,806,075
233	$5,268	$11,660	$16,928	$1,794,415
234	$5,234	$11,694	$16,928	$1,782,721
235	$5,200	$11,728	$16,928	$1,770,993
236	$5,165	$11,762	$16,928	$1,759,231
237	$5,131	$11,797	$16,928	$1,747,434
238	$5,097	$11,831	$16,928	$1,735,603
239	$5,062	$11,865	$16,928	$1,723,738
240	$5,028	$11,900	$16,928	$1,711,838

第20年供款共

$203,132

第20年利息

$62,593

第20年共還本金

$140,539

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$4,993	$11,935	$16,928	$1,699,903
242	$4,958	$11,970	$16,928	$1,687,933
243	$4,923	$12,005	$16,928	$1,675,929
244	$4,888	$12,040	$16,928	$1,663,889
245	$4,853	$12,075	$16,928	$1,651,815
246	$4,818	$12,110	$16,928	$1,639,705
247	$4,782	$12,145	$16,928	$1,627,560
248	$4,747	$12,181	$16,928	$1,615,379
249	$4,712	$12,216	$16,928	$1,603,163
250	$4,676	$12,252	$16,928	$1,590,911
251	$4,640	$12,287	$16,928	$1,578,624
252	$4,604	$12,323	$16,928	$1,566,300

第21年供款共

$203,132

第21年利息

$57,594

第21年共還本金

$145,537

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$4,568	$12,359	$16,928	$1,553,941
254	$4,532	$12,395	$16,928	$1,541,546
255	$4,496	$12,431	$16,928	$1,529,114
256	$4,460	$12,468	$16,928	$1,516,646
257	$4,424	$12,504	$16,928	$1,504,142
258	$4,387	$12,541	$16,928	$1,491,602
259	$4,351	$12,577	$16,928	$1,479,025
260	$4,314	$12,614	$16,928	$1,466,411
261	$4,277	$12,651	$16,928	$1,453,760
262	$4,240	$12,688	$16,928	$1,441,073
263	$4,203	$12,725	$16,928	$1,428,348
264	$4,166	$12,762	$16,928	$1,415,586

第22年供款共

$203,132

第22年利息

$52,418

第22年共還本金

$150,714

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$4,129	$12,799	$16,928	$1,402,788
266	$4,091	$12,836	$16,928	$1,389,951
267	$4,054	$12,874	$16,928	$1,377,078
268	$4,016	$12,911	$16,928	$1,364,167
269	$3,979	$12,949	$16,928	$1,351,218
270	$3,941	$12,987	$16,928	$1,338,231
271	$3,903	$13,024	$16,928	$1,325,207
272	$3,865	$13,062	$16,928	$1,312,144
273	$3,827	$13,101	$16,928	$1,299,044
274	$3,789	$13,139	$16,928	$1,285,905
275	$3,751	$13,177	$16,928	$1,272,728
276	$3,712	$13,216	$16,928	$1,259,512

第23年供款共

$203,132

第23年利息

$47,058

第23年共還本金

$156,074

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$3,674	$13,254	$16,928	$1,246,258
278	$3,635	$13,293	$16,928	$1,232,965
279	$3,596	$13,332	$16,928	$1,219,634
280	$3,557	$13,370	$16,928	$1,206,263
281	$3,518	$13,409	$16,928	$1,192,854
282	$3,479	$13,448	$16,928	$1,179,406
283	$3,440	$13,488	$16,928	$1,165,918
284	$3,401	$13,527	$16,928	$1,152,391
285	$3,361	$13,567	$16,928	$1,138,824
286	$3,322	$13,606	$16,928	$1,125,218
287	$3,282	$13,646	$16,928	$1,111,572
288	$3,242	$13,686	$16,928	$1,097,887

第24年供款共

$203,132

第24年利息

$41,507

第24年共還本金

$161,625

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,202	$13,725	$16,928	$1,084,161
290	$3,162	$13,766	$16,928	$1,070,396
291	$3,122	$13,806	$16,928	$1,056,590
292	$3,082	$13,846	$16,928	$1,042,744
293	$3,041	$13,886	$16,928	$1,028,858
294	$3,001	$13,927	$16,928	$1,014,931
295	$2,960	$13,967	$16,928	$1,000,964
296	$2,919	$14,008	$16,928	$986,955
297	$2,879	$14,049	$16,928	$972,906
298	$2,838	$14,090	$16,928	$958,816
299	$2,797	$14,131	$16,928	$944,685
300	$2,755	$14,172	$16,928	$930,513

第25年供款共

$203,132

第25年利息

$35,758

第25年共還本金

$167,374

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$2,714	$14,214	$16,928	$916,299
302	$2,673	$14,255	$16,928	$902,044
303	$2,631	$14,297	$16,928	$887,748
304	$2,589	$14,338	$16,928	$873,409
305	$2,547	$14,380	$16,928	$859,029
306	$2,506	$14,422	$16,928	$844,607
307	$2,463	$14,464	$16,928	$830,143
308	$2,421	$14,506	$16,928	$815,636
309	$2,379	$14,549	$16,928	$801,087
310	$2,337	$14,591	$16,928	$786,496
311	$2,294	$14,634	$16,928	$771,863
312	$2,251	$14,676	$16,928	$757,186

第26年供款共

$203,132

第26年利息

$29,805

第26年共還本金

$173,327

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,208	$14,719	$16,928	$742,467
314	$2,166	$14,762	$16,928	$727,705
315	$2,122	$14,805	$16,928	$712,900
316	$2,079	$14,848	$16,928	$698,051
317	$2,036	$14,892	$16,928	$683,160
318	$1,993	$14,935	$16,928	$668,225
319	$1,949	$14,979	$16,928	$653,246
320	$1,905	$15,022	$16,928	$638,224
321	$1,861	$15,066	$16,928	$623,157
322	$1,818	$15,110	$16,928	$608,047
323	$1,773	$15,154	$16,928	$592,893
324	$1,729	$15,198	$16,928	$577,695

第27年供款共

$203,132

第27年利息

$23,640

第27年共還本金

$179,492

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,685	$15,243	$16,928	$562,452
326	$1,640	$15,287	$16,928	$547,165
327	$1,596	$15,332	$16,928	$531,833
328	$1,551	$15,376	$16,928	$516,457
329	$1,506	$15,421	$16,928	$501,035
330	$1,461	$15,466	$16,928	$485,569
331	$1,416	$15,511	$16,928	$470,058
332	$1,371	$15,557	$16,928	$454,501
333	$1,326	$15,602	$16,928	$438,899
334	$1,280	$15,648	$16,928	$423,251
335	$1,234	$15,693	$16,928	$407,558
336	$1,189	$15,739	$16,928	$391,819

第28年供款共

$203,132

第28年利息

$17,256

第28年共還本金

$185,875

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,143	$15,785	$16,928	$376,034
338	$1,097	$15,831	$16,928	$360,203
339	$1,051	$15,877	$16,928	$344,326
340	$1,004	$15,923	$16,928	$328,403
341	$958	$15,970	$16,928	$312,433
342	$911	$16,016	$16,928	$296,417
343	$865	$16,063	$16,928	$280,354
344	$818	$16,110	$16,928	$264,244
345	$771	$16,157	$16,928	$248,087
346	$724	$16,204	$16,928	$231,883
347	$676	$16,251	$16,928	$215,631
348	$629	$16,299	$16,928	$199,333

第29年供款共

$203,132

第29年利息

$10,645

第29年共還本金

$192,487

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$581	$16,346	$16,928	$182,986
350	$534	$16,394	$16,928	$166,592
351	$486	$16,442	$16,928	$150,151
352	$438	$16,490	$16,928	$133,661
353	$390	$16,538	$16,928	$117,123
354	$342	$16,586	$16,928	$100,537
355	$293	$16,634	$16,928	$83,903
356	$245	$16,683	$16,928	$67,220
357	$196	$16,732	$16,928	$50,488
358	$147	$16,780	$16,928	$33,708
359	$98	$16,829	$16,928	$16,878
360	$49	$16,878	$16,928	$0

第30年供款共

$203,132

第30年利息

$3,799

第30年共還本金

$199,333

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$6,575,057

免責聲明

筍盤推介

按揭保險費
info