樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$81,648

借款月供 $367 , 共加借HK$81,648

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$6,754,690

每月供款
$17,341

首期

$420,000

總貸款額

$3,861,648

總利息

$2,380,942

印花稅

$40,100

其他

$52,000

置業成本總預算

HK$512,100

按月供比率計算

$34,681

置業成本總預算

HK$512,100

首期

$420,000
印花稅

$40,100
- AVD
  
  $40,100
律師費

$ 10,000
代理佣金

$42,000
按揭保險費

$81,648

最低每月入息要求

按月供比率計算

$34,681

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

馬鞍山薈朗第02座

thumb_up

薈朗

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

沙田春暉花園

thumb_up

低密度居住環境高層向南　屋苑可養寵物🐈‍🐕‍🦺

實

316 呎

@13,228

建

423 呎

@9,882

local_fire_department 至HIT pets 愛竉必選

售$418 萬

實

316 呎

@13,228

建

423 呎

@9,882

售$418 萬

local_fire_department 至HIT pets 愛竉必選

沙田珀玥

thumb_up

1房單位地理位置超方便回報率超高！

實

228 呎

@17,105

real_estate_agent 罕有放盤

售$390 萬

實

228 呎

@17,105

售$390 萬

real_estate_agent 罕有放盤

VR實景

粉嶺牽晴間第02座

thumb_up

只此一間

實

439 呎

@8,884

建

602 呎

@6,478

real_estate_agent 罕有放盤 local_offer 低水筍價 vpn_key 有匙即睇

售$390 萬

實

439 呎

@8,884

建

602 呎

@6,478

售$390 萬

real_estate_agent 罕有放盤 local_offer 低水筍價 vpn_key 有匙即睇

白石角海日灣 II 第12座

thumb_up

全新

實

251 呎

@18,645

local_fire_department 至HIT verified 首置必買 pets 愛竉必選 price_change 蝕讓盤

售$468 萬

實

251 呎

@18,645

售$468 萬

local_fire_department 至HIT verified 首置必買 pets 愛竉必選 price_change 蝕讓盤

VR實景

沙田沙田第一城第01期第02座

thumb_up

藍籌屋苑327呎大則改1房有裝單邊開揚河景

實

327 呎

@13,761

建

395 呎

@11,392

local_fire_department 至HIT hotel_class 樓王 verified 首置必買 vpn_key 有匙即睇

售$450 萬

實

327 呎

@13,761

建

395 呎

@11,392

售$450 萬

local_fire_department 至HIT hotel_class 樓王 verified 首置必買 vpn_key 有匙即睇

沙田沙田第一城第04期第43座

thumb_up

收租精選即買即收租

實

304 呎

@13,816

建

410 呎

@10,244

transfer_within_a_station 人才必選

售$420 萬

實

304 呎

@13,816

建

410 呎

@10,244

售$420 萬

transfer_within_a_station 人才必選

馬鞍山薈朗第02座

thumb_up

薈朗靚境

實

229 呎

@14,410

local_fire_department 至HIT

售$330 萬

實

229 呎

@14,410

售$330 萬

local_fire_department 至HIT

馬鞍山薈朗第01座

thumb_up

薈朗 1房, 2廳

實

283 呎

@15,724

local_fire_department 至HIT hotel_class 樓王 flight_takeoff 移民急讓 pets 愛竉必選

售$445 萬

實

283 呎

@15,724

售$445 萬

local_fire_department 至HIT hotel_class 樓王 flight_takeoff 移民急讓 pets 愛竉必選

沙田沙田中心 H座廣寧大廈

thumb_up

罕有東北開揚鳳凰樓層.

實

297 呎

@15,488

建

391 呎

@11,765

real_estate_agent 罕有放盤 pets 愛竉必選

售$460 萬

實

297 呎

@15,488

建

391 呎

@11,765

售$460 萬

real_estate_agent 罕有放盤 pets 愛竉必選

西貢連天台

thumb_up

連天台雅裝交通方便

建

435 呎

@9,195

local_fire_department 至HIT local_offer 低水筍價

售$400 萬

建

435 呎

@9,195

售$400 萬

local_fire_department 至HIT local_offer 低水筍價

粉嶺花都廣場第03座

thumb_up

業主誠意出售換樓,有得傾

實

413 呎

@10,291

建

551 呎

@7,713

local_fire_department 至HIT local_offer 低水筍價

售$425 萬

實

413 呎

@10,291

建

551 呎

@7,713

售$425 萬

local_fire_department 至HIT local_offer 低水筍價

利率	15年	20年	25年	30年
1.000	$23,112	$17,759	$14,553	$12,421
1.500	$23,971	$18,634	$15,444	$13,327
2.000	$24,850	$19,535	$16,368	$14,273
2.500	$25,749	$20,463	$17,324	$15,258
3.000	$26,668	$21,417	$18,312	$16,281
3.500	$27,606	$22,396	$19,332	$17,341
4.000	$28,564	$23,401	$20,383	$18,436
4.500	$29,541	$24,431	$21,464	$19,566
5.000	$30,538	$25,485	$22,575	$20,730
5.500	$31,553	$26,564	$23,714	$21,926
6.000	$32,587	$27,666	$24,881	$23,153

每月供款$17,341

年期

30年

貸款金額

$3,861,648

總利息

$2,380,942

總貸款連利息

$6,242,590

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$11,263	$6,077	$17,341	$3,855,571
2	$11,245	$6,095	$17,341	$3,849,476
3	$11,228	$6,113	$17,341	$3,843,363
4	$11,210	$6,131	$17,341	$3,837,232
5	$11,192	$6,149	$17,341	$3,831,083
6	$11,174	$6,167	$17,341	$3,824,917
7	$11,156	$6,185	$17,341	$3,818,732
8	$11,138	$6,203	$17,341	$3,812,530
9	$11,120	$6,221	$17,341	$3,806,309
10	$11,102	$6,239	$17,341	$3,800,070
11	$11,084	$6,257	$17,341	$3,793,813
12	$11,065	$6,275	$17,341	$3,787,538

第1年供款共

$208,086

第1年利息

$133,976

第1年共還本金

$74,110

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$11,047	$6,294	$17,341	$3,781,244
14	$11,029	$6,312	$17,341	$3,774,933
15	$11,010	$6,330	$17,341	$3,768,602
16	$10,992	$6,349	$17,341	$3,762,254
17	$10,973	$6,367	$17,341	$3,755,886
18	$10,955	$6,386	$17,341	$3,749,500
19	$10,936	$6,404	$17,341	$3,743,096
20	$10,917	$6,423	$17,341	$3,736,673
21	$10,899	$6,442	$17,341	$3,730,231
22	$10,880	$6,461	$17,341	$3,723,770
23	$10,861	$6,480	$17,341	$3,717,291
24	$10,842	$6,498	$17,341	$3,710,792

第2年供款共

$208,086

第2年利息

$131,340

第2年共還本金

$76,746

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$10,823	$6,517	$17,341	$3,704,275
26	$10,804	$6,536	$17,341	$3,697,738
27	$10,785	$6,555	$17,341	$3,691,183
28	$10,766	$6,575	$17,341	$3,684,608
29	$10,747	$6,594	$17,341	$3,678,015
30	$10,728	$6,613	$17,341	$3,671,402
31	$10,708	$6,632	$17,341	$3,664,769
32	$10,689	$6,652	$17,341	$3,658,118
33	$10,670	$6,671	$17,341	$3,651,447
34	$10,650	$6,690	$17,341	$3,644,756
35	$10,631	$6,710	$17,341	$3,638,046
36	$10,611	$6,730	$17,341	$3,631,317

第3年供款共

$208,086

第3年利息

$128,611

第3年共還本金

$79,475

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$10,591	$6,749	$17,341	$3,624,568
38	$10,572	$6,769	$17,341	$3,617,799
39	$10,552	$6,789	$17,341	$3,611,010
40	$10,532	$6,808	$17,341	$3,604,202
41	$10,512	$6,828	$17,341	$3,597,373
42	$10,492	$6,848	$17,341	$3,590,525
43	$10,472	$6,868	$17,341	$3,583,657
44	$10,452	$6,888	$17,341	$3,576,769
45	$10,432	$6,908	$17,341	$3,569,861
46	$10,412	$6,928	$17,341	$3,562,932
47	$10,392	$6,949	$17,341	$3,555,984
48	$10,372	$6,969	$17,341	$3,549,015

第4年供款共

$208,086

第4年利息

$125,784

第4年共還本金

$82,302

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$10,351	$6,989	$17,341	$3,542,025
50	$10,331	$7,010	$17,341	$3,535,016
51	$10,310	$7,030	$17,341	$3,527,986
52	$10,290	$7,051	$17,341	$3,520,935
53	$10,269	$7,071	$17,341	$3,513,864
54	$10,249	$7,092	$17,341	$3,506,772
55	$10,228	$7,112	$17,341	$3,499,660
56	$10,207	$7,133	$17,341	$3,492,527
57	$10,187	$7,154	$17,341	$3,485,373
58	$10,166	$7,175	$17,341	$3,478,198
59	$10,145	$7,196	$17,341	$3,471,002
60	$10,124	$7,217	$17,341	$3,463,785

第5年供款共

$208,086

第5年利息

$122,857

第5年共還本金

$85,229

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$10,103	$7,238	$17,341	$3,456,547
62	$10,082	$7,259	$17,341	$3,449,288
63	$10,060	$7,280	$17,341	$3,442,008
64	$10,039	$7,301	$17,341	$3,434,707
65	$10,018	$7,323	$17,341	$3,427,384
66	$9,997	$7,344	$17,341	$3,420,040
67	$9,975	$7,365	$17,341	$3,412,675
68	$9,954	$7,387	$17,341	$3,405,288
69	$9,932	$7,408	$17,341	$3,397,880
70	$9,910	$7,430	$17,341	$3,390,450
71	$9,889	$7,452	$17,341	$3,382,998
72	$9,867	$7,473	$17,341	$3,375,524

第6年供款共

$208,086

第6年利息

$119,826

第6年共還本金

$88,261

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$9,845	$7,495	$17,341	$3,368,029
74	$9,823	$7,517	$17,341	$3,360,512
75	$9,801	$7,539	$17,341	$3,352,973
76	$9,780	$7,561	$17,341	$3,345,412
77	$9,757	$7,583	$17,341	$3,337,829
78	$9,735	$7,605	$17,341	$3,330,224
79	$9,713	$7,627	$17,341	$3,322,596
80	$9,691	$7,650	$17,341	$3,314,947
81	$9,669	$7,672	$17,341	$3,307,275
82	$9,646	$7,694	$17,341	$3,299,581
83	$9,624	$7,717	$17,341	$3,291,864
84	$9,601	$7,739	$17,341	$3,284,125

第7年供款共

$208,086

第7年利息

$116,686

第7年共還本金

$91,400

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$9,579	$7,762	$17,341	$3,276,363
86	$9,556	$7,784	$17,341	$3,268,578
87	$9,533	$7,807	$17,341	$3,260,771
88	$9,511	$7,830	$17,341	$3,252,941
89	$9,488	$7,853	$17,341	$3,245,088
90	$9,465	$7,876	$17,341	$3,237,213
91	$9,442	$7,899	$17,341	$3,229,314
92	$9,419	$7,922	$17,341	$3,221,392
93	$9,396	$7,945	$17,341	$3,213,448
94	$9,373	$7,968	$17,341	$3,205,480
95	$9,349	$7,991	$17,341	$3,197,488
96	$9,326	$8,015	$17,341	$3,189,474

第8年供款共

$208,086

第8年利息

$113,436

第8年共還本金

$94,651

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$9,303	$8,038	$17,341	$3,181,436
98	$9,279	$8,061	$17,341	$3,173,375
99	$9,256	$8,085	$17,341	$3,165,290
100	$9,232	$8,108	$17,341	$3,157,181
101	$9,208	$8,132	$17,341	$3,149,049
102	$9,185	$8,156	$17,341	$3,140,893
103	$9,161	$8,180	$17,341	$3,132,714
104	$9,137	$8,203	$17,341	$3,124,510
105	$9,113	$8,227	$17,341	$3,116,283
106	$9,089	$8,251	$17,341	$3,108,032
107	$9,065	$8,275	$17,341	$3,099,756
108	$9,041	$8,300	$17,341	$3,091,457

第9年供款共

$208,086

第9年利息

$110,069

第9年共還本金

$98,017

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$9,017	$8,324	$17,341	$3,083,133
110	$8,992	$8,348	$17,341	$3,074,785
111	$8,968	$8,372	$17,341	$3,066,412
112	$8,944	$8,397	$17,341	$3,058,016
113	$8,919	$8,421	$17,341	$3,049,594
114	$8,895	$8,446	$17,341	$3,041,148
115	$8,870	$8,471	$17,341	$3,032,678
116	$8,845	$8,495	$17,341	$3,024,183
117	$8,821	$8,520	$17,341	$3,015,663
118	$8,796	$8,545	$17,341	$3,007,118
119	$8,771	$8,570	$17,341	$2,998,548
120	$8,746	$8,595	$17,341	$2,989,953

第10年供款共

$208,086

第10年利息

$106,583

第10年共還本金

$101,503

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$8,721	$8,620	$17,341	$2,981,334
122	$8,696	$8,645	$17,341	$2,972,689
123	$8,670	$8,670	$17,341	$2,964,018
124	$8,645	$8,695	$17,341	$2,955,323
125	$8,620	$8,721	$17,341	$2,946,602
126	$8,594	$8,746	$17,341	$2,937,856
127	$8,569	$8,772	$17,341	$2,929,084
128	$8,543	$8,797	$17,341	$2,920,287
129	$8,518	$8,823	$17,341	$2,911,464
130	$8,492	$8,849	$17,341	$2,902,615
131	$8,466	$8,875	$17,341	$2,893,740
132	$8,440	$8,900	$17,341	$2,884,840

第11年供款共

$208,086

第11年利息

$102,973

第11年共還本金

$105,113

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$8,414	$8,926	$17,341	$2,875,913
134	$8,388	$8,952	$17,341	$2,866,961
135	$8,362	$8,979	$17,341	$2,857,982
136	$8,336	$9,005	$17,341	$2,848,978
137	$8,310	$9,031	$17,341	$2,839,947
138	$8,283	$9,057	$17,341	$2,830,889
139	$8,257	$9,084	$17,341	$2,821,806
140	$8,230	$9,110	$17,341	$2,812,695
141	$8,204	$9,137	$17,341	$2,803,559
142	$8,177	$9,163	$17,341	$2,794,395
143	$8,150	$9,190	$17,341	$2,785,205
144	$8,124	$9,217	$17,341	$2,775,988

第12年供款共

$208,086

第12年利息

$99,234

第12年共還本金

$108,852

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$8,097	$9,244	$17,341	$2,766,744
146	$8,070	$9,271	$17,341	$2,757,473
147	$8,043	$9,298	$17,341	$2,748,175
148	$8,016	$9,325	$17,341	$2,738,850
149	$7,988	$9,352	$17,341	$2,729,498
150	$7,961	$9,379	$17,341	$2,720,118
151	$7,934	$9,407	$17,341	$2,710,712
152	$7,906	$9,434	$17,341	$2,701,277
153	$7,879	$9,462	$17,341	$2,691,816
154	$7,851	$9,489	$17,341	$2,682,326
155	$7,823	$9,517	$17,341	$2,672,809
156	$7,796	$9,545	$17,341	$2,663,264

第13年供款共

$208,086

第13年利息

$95,363

第13年共還本金

$112,724

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$7,768	$9,573	$17,341	$2,653,692
158	$7,740	$9,601	$17,341	$2,644,091
159	$7,712	$9,629	$17,341	$2,634,462
160	$7,684	$9,657	$17,341	$2,624,806
161	$7,656	$9,685	$17,341	$2,615,121
162	$7,627	$9,713	$17,341	$2,605,408
163	$7,599	$9,741	$17,341	$2,595,666
164	$7,571	$9,770	$17,341	$2,585,897
165	$7,542	$9,798	$17,341	$2,576,098
166	$7,514	$9,827	$17,341	$2,566,271
167	$7,485	$9,856	$17,341	$2,556,416
168	$7,456	$9,884	$17,341	$2,546,531

第14年供款共

$208,086

第14年利息

$91,353

第14年共還本金

$116,733

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$7,427	$9,913	$17,341	$2,536,618
170	$7,398	$9,942	$17,341	$2,526,676
171	$7,369	$9,971	$17,341	$2,516,705
172	$7,340	$10,000	$17,341	$2,506,705
173	$7,311	$10,029	$17,341	$2,496,676
174	$7,282	$10,059	$17,341	$2,486,617
175	$7,253	$10,088	$17,341	$2,476,529
176	$7,223	$10,117	$17,341	$2,466,412
177	$7,194	$10,147	$17,341	$2,456,265
178	$7,164	$10,176	$17,341	$2,446,089
179	$7,134	$10,206	$17,341	$2,435,883
180	$7,105	$10,236	$17,341	$2,425,647

第15年供款共

$208,086

第15年利息

$87,202

第15年共還本金

$120,885

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$7,075	$10,266	$17,341	$2,415,381
182	$7,045	$10,296	$17,341	$2,405,085
183	$7,015	$10,326	$17,341	$2,394,760
184	$6,985	$10,356	$17,341	$2,384,404
185	$6,955	$10,386	$17,341	$2,374,018
186	$6,924	$10,416	$17,341	$2,363,602
187	$6,894	$10,447	$17,341	$2,353,155
188	$6,863	$10,477	$17,341	$2,342,678
189	$6,833	$10,508	$17,341	$2,332,170
190	$6,802	$10,538	$17,341	$2,321,632
191	$6,771	$10,569	$17,341	$2,311,063
192	$6,741	$10,600	$17,341	$2,300,463

第16年供款共

$208,086

第16年利息

$82,902

第16年共還本金

$125,184

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$6,710	$10,631	$17,341	$2,289,832
194	$6,679	$10,662	$17,341	$2,279,170
195	$6,648	$10,693	$17,341	$2,268,477
196	$6,616	$10,724	$17,341	$2,257,753
197	$6,585	$10,755	$17,341	$2,246,997
198	$6,554	$10,787	$17,341	$2,236,211
199	$6,522	$10,818	$17,341	$2,225,392
200	$6,491	$10,850	$17,341	$2,214,543
201	$6,459	$10,881	$17,341	$2,203,661
202	$6,427	$10,913	$17,341	$2,192,748
203	$6,396	$10,945	$17,341	$2,181,803
204	$6,364	$10,977	$17,341	$2,170,826

第17年供款共

$208,086

第17年利息

$78,450

第17年共還本金

$129,637

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$6,332	$11,009	$17,341	$2,159,817
206	$6,299	$11,041	$17,341	$2,148,776
207	$6,267	$11,073	$17,341	$2,137,703
208	$6,235	$11,106	$17,341	$2,126,597
209	$6,203	$11,138	$17,341	$2,115,459
210	$6,170	$11,170	$17,341	$2,104,289
211	$6,138	$11,203	$17,341	$2,093,086
212	$6,105	$11,236	$17,341	$2,081,850
213	$6,072	$11,268	$17,341	$2,070,582
214	$6,039	$11,301	$17,341	$2,059,280
215	$6,006	$11,334	$17,341	$2,047,946
216	$5,973	$11,367	$17,341	$2,036,579

第18年供款共

$208,086

第18年利息

$73,839

第18年共還本金

$134,247

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$5,940	$11,401	$17,341	$2,025,178
218	$5,907	$11,434	$17,341	$2,013,744
219	$5,873	$11,467	$17,341	$2,002,277
220	$5,840	$11,501	$17,341	$1,990,777
221	$5,806	$11,534	$17,341	$1,979,243
222	$5,773	$11,568	$17,341	$1,967,675
223	$5,739	$11,601	$17,341	$1,956,073
224	$5,705	$11,635	$17,341	$1,944,438
225	$5,671	$11,669	$17,341	$1,932,769
226	$5,637	$11,703	$17,341	$1,921,066
227	$5,603	$11,737	$17,341	$1,909,328
228	$5,569	$11,772	$17,341	$1,897,557

第19年供款共

$208,086

第19年利息

$69,064

第19年共還本金

$139,022

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$5,535	$11,806	$17,341	$1,885,751
230	$5,500	$11,840	$17,341	$1,873,910
231	$5,466	$11,875	$17,341	$1,862,035
232	$5,431	$11,910	$17,341	$1,850,126
233	$5,396	$11,944	$17,341	$1,838,181
234	$5,361	$11,979	$17,341	$1,826,202
235	$5,326	$12,014	$17,341	$1,814,188
236	$5,291	$12,049	$17,341	$1,802,139
237	$5,256	$12,084	$17,341	$1,790,055
238	$5,221	$12,120	$17,341	$1,777,935
239	$5,186	$12,155	$17,341	$1,765,780
240	$5,150	$12,190	$17,341	$1,753,590

第20年供款共

$208,086

第20年利息

$64,120

第20年共還本金

$143,967

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$5,115	$12,226	$17,341	$1,741,364
242	$5,079	$12,262	$17,341	$1,729,102
243	$5,043	$12,297	$17,341	$1,716,805
244	$5,007	$12,333	$17,341	$1,704,472
245	$4,971	$12,369	$17,341	$1,692,103
246	$4,935	$12,405	$17,341	$1,679,698
247	$4,899	$12,441	$17,341	$1,667,256
248	$4,863	$12,478	$17,341	$1,654,778
249	$4,826	$12,514	$17,341	$1,642,264
250	$4,790	$12,551	$17,341	$1,629,714
251	$4,753	$12,587	$17,341	$1,617,127
252	$4,717	$12,624	$17,341	$1,604,503

第21年供款共

$208,086

第21年利息

$58,999

第21年共還本金

$149,087

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$4,680	$12,661	$17,341	$1,591,842
254	$4,643	$12,698	$17,341	$1,579,144
255	$4,606	$12,735	$17,341	$1,566,410
256	$4,569	$12,772	$17,341	$1,553,638
257	$4,531	$12,809	$17,341	$1,540,829
258	$4,494	$12,846	$17,341	$1,527,982
259	$4,457	$12,884	$17,341	$1,515,098
260	$4,419	$12,921	$17,341	$1,502,177
261	$4,381	$12,959	$17,341	$1,489,218
262	$4,344	$12,997	$17,341	$1,476,221
263	$4,306	$13,035	$17,341	$1,463,186
264	$4,268	$13,073	$17,341	$1,450,113

第22年供款共

$208,086

第22年利息

$53,697

第22年共還本金

$154,390

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$4,229	$13,111	$17,341	$1,437,002
266	$4,191	$13,149	$17,341	$1,423,853
267	$4,153	$13,188	$17,341	$1,410,665
268	$4,114	$13,226	$17,341	$1,397,439
269	$4,076	$13,265	$17,341	$1,384,174
270	$4,037	$13,303	$17,341	$1,370,871
271	$3,998	$13,342	$17,341	$1,357,529
272	$3,959	$13,381	$17,341	$1,344,148
273	$3,920	$13,420	$17,341	$1,330,728
274	$3,881	$13,459	$17,341	$1,317,268
275	$3,842	$13,498	$17,341	$1,303,770
276	$3,803	$13,538	$17,341	$1,290,232

第23年供款共

$208,086

第23年利息

$48,205

第23年共還本金

$159,881

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$3,763	$13,577	$17,341	$1,276,655
278	$3,724	$13,617	$17,341	$1,263,038
279	$3,684	$13,657	$17,341	$1,249,381
280	$3,644	$13,696	$17,341	$1,235,685
281	$3,604	$13,736	$17,341	$1,221,948
282	$3,564	$13,777	$17,341	$1,208,172
283	$3,524	$13,817	$17,341	$1,194,355
284	$3,484	$13,857	$17,341	$1,180,498
285	$3,443	$13,897	$17,341	$1,166,600
286	$3,403	$13,938	$17,341	$1,152,663
287	$3,362	$13,979	$17,341	$1,138,684
288	$3,321	$14,019	$17,341	$1,124,665

第24年供款共

$208,086

第24年利息

$42,519

第24年共還本金

$165,567

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,280	$14,060	$17,341	$1,110,604
290	$3,239	$14,101	$17,341	$1,096,503
291	$3,198	$14,142	$17,341	$1,082,361
292	$3,157	$14,184	$17,341	$1,068,177
293	$3,116	$14,225	$17,341	$1,053,952
294	$3,074	$14,266	$17,341	$1,039,686
295	$3,032	$14,308	$17,341	$1,025,377
296	$2,991	$14,350	$17,341	$1,011,028
297	$2,949	$14,392	$17,341	$996,636
298	$2,907	$14,434	$17,341	$982,202
299	$2,865	$14,476	$17,341	$967,726
300	$2,823	$14,518	$17,341	$953,208

第25年供款共

$208,086

第25年利息

$36,630

第25年共還本金

$171,456

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$2,780	$14,560	$17,341	$938,648
302	$2,738	$14,603	$17,341	$924,045
303	$2,695	$14,645	$17,341	$909,400
304	$2,652	$14,688	$17,341	$894,712
305	$2,610	$14,731	$17,341	$879,981
306	$2,567	$14,774	$17,341	$865,207
307	$2,524	$14,817	$17,341	$850,390
308	$2,480	$14,860	$17,341	$835,530
309	$2,437	$14,904	$17,341	$820,626
310	$2,393	$14,947	$17,341	$805,679
311	$2,350	$14,991	$17,341	$790,689
312	$2,306	$15,034	$17,341	$775,654

第26年供款共

$208,086

第26年利息

$30,532

第26年共還本金

$177,554

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,262	$15,078	$17,341	$760,576
314	$2,218	$15,122	$17,341	$745,454
315	$2,174	$15,166	$17,341	$730,287
316	$2,130	$15,211	$17,341	$715,077
317	$2,086	$15,255	$17,341	$699,822
318	$2,041	$15,299	$17,341	$684,523
319	$1,997	$15,344	$17,341	$669,179
320	$1,952	$15,389	$17,341	$653,790
321	$1,907	$15,434	$17,341	$638,356
322	$1,862	$15,479	$17,341	$622,878
323	$1,817	$15,524	$17,341	$607,354
324	$1,771	$15,569	$17,341	$591,785

第27年供款共

$208,086

第27年利息

$24,217

第27年共還本金

$183,869

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,726	$15,614	$17,341	$576,170
326	$1,680	$15,660	$17,341	$560,510
327	$1,635	$15,706	$17,341	$544,805
328	$1,589	$15,752	$17,341	$529,053
329	$1,543	$15,797	$17,341	$513,256
330	$1,497	$15,844	$17,341	$497,412
331	$1,451	$15,890	$17,341	$481,522
332	$1,404	$15,936	$17,341	$465,586
333	$1,358	$15,983	$17,341	$449,604
334	$1,311	$16,029	$17,341	$433,575
335	$1,265	$16,076	$17,341	$417,499
336	$1,218	$16,123	$17,341	$401,376

第28年供款共

$208,086

第28年利息

$17,677

第28年共還本金

$190,409

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,171	$16,170	$17,341	$385,206
338	$1,124	$16,217	$17,341	$368,989
339	$1,076	$16,264	$17,341	$352,725
340	$1,029	$16,312	$17,341	$336,413
341	$981	$16,359	$17,341	$320,054
342	$933	$16,407	$17,341	$303,646
343	$886	$16,455	$17,341	$287,192
344	$838	$16,503	$17,341	$270,689
345	$790	$16,551	$17,341	$254,138
346	$741	$16,599	$17,341	$237,538
347	$693	$16,648	$17,341	$220,891
348	$644	$16,696	$17,341	$204,194

第29年供款共

$208,086

第29年利息

$10,905

第29年共還本金

$197,181

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$596	$16,745	$17,341	$187,449
350	$547	$16,794	$17,341	$170,656
351	$498	$16,843	$17,341	$153,813
352	$449	$16,892	$17,341	$136,921
353	$399	$16,941	$17,341	$119,980
354	$350	$16,991	$17,341	$102,989
355	$300	$17,040	$17,341	$85,949
356	$251	$17,090	$17,341	$68,859
357	$201	$17,140	$17,341	$51,720
358	$151	$17,190	$17,341	$34,530
359	$101	$17,240	$17,341	$17,290
360	$50	$17,290	$17,341	$0

第30年供款共

$208,086

第30年利息

$3,892

第30年共還本金

$204,194

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$6,754,690

免責聲明

筍盤推介

按揭保險費
info