樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$83,592

借款月供 $375 , 共加借HK$83,592

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$6,938,723

每月供款
$17,754

首期

$430,000

總貸款額

$3,953,592

總利息

$2,437,631

印花稅

$64,500

其他

$53,000

置業成本總預算

HK$547,500

按月供比率計算

$35,507

置業成本總預算

HK$547,500

首期

$430,000
印花稅

$64,500
- AVD
  
  $64,500
律師費

$ 10,000
代理佣金

$43,000
按揭保險費

$83,592

最低每月入息要求

按月供比率計算

$35,507

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

沙田金輝花園

thumb_up

^大圍市中心^ 兩房上車, 小有放盤!

實

386 呎

@13,472

建

494 呎

@10,526

local_fire_department 至HIT verified 首置必買

售$520 萬

實

386 呎

@13,472

建

494 呎

@10,526

售$520 萬

local_fire_department 至HIT verified 首置必買

VR實景

沙田壹號雲頂第02期雲頂峰

thumb_up

💖新鴻基💖星級🌟屋苑[高負離子生活社區🏡]🔸寬敞🌟星級裝修生活空間.

實

304 呎

@14,079

建

380 呎

@11,263

local_fire_department 至HIT directions_run 日內即走 verified 首置必買 pets 愛竉必選

售$428 萬

實

304 呎

@14,079

建

380 呎

@11,263

售$428 萬

local_fire_department 至HIT directions_run 日內即走 verified 首置必買 pets 愛竉必選

西貢北港

thumb_up

北港開揚中層

建

650 呎

@7,523

local_offer 低水筍價

售$489 萬

建

650 呎

@7,523

售$489 萬

local_offer 低水筍價

沙田金禧花園

thumb_up

大圍市中心, 兩房企理, 預約參觀!

實

314 呎

@14,331

建

416 呎

@10,817

local_fire_department 至HIT

售$450 萬

實

314 呎

@14,331

建

416 呎

@10,817

售$450 萬

local_fire_department 至HIT

馬鞍山西徑村

thumb_up

有裝修

建

700 呎

@5,714

local_fire_department 至HIT

售$400 萬

建

700 呎

@5,714

售$400 萬

local_fire_department 至HIT

沙田大水坑

thumb_up

罕有放盤～～私人空間

實

450 呎

@11,556

local_fire_department 至HIT real_estate_agent 罕有放盤 pets 愛竉必選

售$520 萬

實

450 呎

@11,556

售$520 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 pets 愛竉必選

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

西貢南圍

thumb_up

南圍小品海景屋

建

400 呎

@8,750

local_offer 低水筍價

售$350 萬

建

400 呎

@8,750

售$350 萬

local_offer 低水筍價

粉嶺粉嶺名都

thumb_up

火車站上蓋.交通方便,上車首選

實

399 呎

@10,526

建

533 呎

@7,880

售$420 萬

實

399 呎

@10,526

建

533 呎

@7,880

售$420 萬

西貢南山

thumb_up

南山2 房新裝修

建

700 呎

@6,543

local_offer 低水筍價

售$458 萬

建

700 呎

@6,543

售$458 萬

local_offer 低水筍價

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 ONE INNOVALE 第01期 B座

thumb_up

*特色單位*地下連花園*

實

292 呎

@18,082

local_fire_department 至HIT

售$528 萬

實

292 呎

@18,082

售$528 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$23,662	$18,182	$14,900	$12,716
1.500	$24,542	$19,078	$15,812	$13,645
2.000	$25,442	$20,001	$16,757	$14,613
2.500	$26,362	$20,950	$17,736	$15,621
3.000	$27,303	$21,927	$18,748	$16,669
3.500	$28,264	$22,929	$19,793	$17,753
4.000	$29,244	$23,958	$20,869	$18,875
4.500	$30,245	$25,012	$21,975	$20,032
5.000	$31,265	$26,092	$23,112	$21,224
5.500	$32,304	$27,196	$24,279	$22,448
6.000	$33,363	$28,325	$25,473	$23,704

每月供款$17,754

年期

30年

貸款金額

$3,953,592

總利息

$2,437,631

總貸款連利息

$6,391,223

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$11,531	$6,222	$17,753	$3,947,370
2	$11,513	$6,240	$17,753	$3,941,130
3	$11,495	$6,258	$17,753	$3,934,871
4	$11,477	$6,277	$17,753	$3,928,595
5	$11,458	$6,295	$17,753	$3,922,300
6	$11,440	$6,313	$17,753	$3,915,986
7	$11,422	$6,332	$17,753	$3,909,654
8	$11,403	$6,350	$17,753	$3,903,304
9	$11,385	$6,369	$17,753	$3,896,935
10	$11,366	$6,387	$17,753	$3,890,548
11	$11,347	$6,406	$17,753	$3,884,142
12	$11,329	$6,425	$17,753	$3,877,718

第1年供款共

$213,041

第1年利息

$137,166

第1年共還本金

$75,874

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$11,310	$6,443	$17,753	$3,871,274
14	$11,291	$6,462	$17,753	$3,864,812
15	$11,272	$6,481	$17,753	$3,858,331
16	$11,253	$6,500	$17,753	$3,851,831
17	$11,235	$6,519	$17,753	$3,845,312
18	$11,215	$6,538	$17,753	$3,838,774
19	$11,196	$6,557	$17,753	$3,832,217
20	$11,177	$6,576	$17,753	$3,825,641
21	$11,158	$6,595	$17,753	$3,819,046
22	$11,139	$6,615	$17,753	$3,812,431
23	$11,120	$6,634	$17,753	$3,805,798
24	$11,100	$6,653	$17,753	$3,799,144

第2年供款共

$213,041

第2年利息

$134,468

第2年共還本金

$78,573

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$11,081	$6,673	$17,753	$3,792,472
26	$11,061	$6,692	$17,753	$3,785,780
27	$11,042	$6,712	$17,753	$3,779,068
28	$11,022	$6,731	$17,753	$3,772,337
29	$11,003	$6,751	$17,753	$3,765,586
30	$10,983	$6,770	$17,753	$3,758,816
31	$10,963	$6,790	$17,753	$3,752,026
32	$10,943	$6,810	$17,753	$3,745,216
33	$10,924	$6,830	$17,753	$3,738,386
34	$10,904	$6,850	$17,753	$3,731,536
35	$10,884	$6,870	$17,753	$3,724,666
36	$10,864	$6,890	$17,753	$3,717,777

第3年供款共

$213,041

第3年利息

$131,673

第3年共還本金

$81,368

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$10,844	$6,910	$17,753	$3,710,867
38	$10,823	$6,930	$17,753	$3,703,937
39	$10,803	$6,950	$17,753	$3,696,987
40	$10,783	$6,971	$17,753	$3,690,016
41	$10,763	$6,991	$17,753	$3,683,025
42	$10,742	$7,011	$17,753	$3,676,014
43	$10,722	$7,032	$17,753	$3,668,982
44	$10,701	$7,052	$17,753	$3,661,930
45	$10,681	$7,073	$17,753	$3,654,857
46	$10,660	$7,093	$17,753	$3,647,764
47	$10,639	$7,114	$17,753	$3,640,650
48	$10,619	$7,135	$17,753	$3,633,515

第4年供款共

$213,041

第4年利息

$128,779

第4年共還本金

$84,262

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$10,598	$7,156	$17,753	$3,626,359
50	$10,577	$7,177	$17,753	$3,619,183
51	$10,556	$7,197	$17,753	$3,611,985
52	$10,535	$7,218	$17,753	$3,604,767
53	$10,514	$7,239	$17,753	$3,597,527
54	$10,493	$7,261	$17,753	$3,590,267
55	$10,472	$7,282	$17,753	$3,582,985
56	$10,450	$7,303	$17,753	$3,575,682
57	$10,429	$7,324	$17,753	$3,568,358
58	$10,408	$7,346	$17,753	$3,561,012
59	$10,386	$7,367	$17,753	$3,553,645
60	$10,365	$7,389	$17,753	$3,546,256

第5年供款共

$213,041

第5年利息

$125,782

第5年共還本金

$87,259

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$10,343	$7,410	$17,753	$3,538,846
62	$10,322	$7,432	$17,753	$3,531,414
63	$10,300	$7,453	$17,753	$3,523,961
64	$10,278	$7,475	$17,753	$3,516,486
65	$10,256	$7,497	$17,753	$3,508,989
66	$10,235	$7,519	$17,753	$3,501,470
67	$10,213	$7,541	$17,753	$3,493,929
68	$10,191	$7,563	$17,753	$3,486,366
69	$10,169	$7,585	$17,753	$3,478,782
70	$10,146	$7,607	$17,753	$3,471,175
71	$10,124	$7,629	$17,753	$3,463,545
72	$10,102	$7,651	$17,753	$3,455,894

第6年供款共

$213,041

第6年利息

$122,679

第6年共還本金

$90,362

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$10,080	$7,674	$17,753	$3,448,220
74	$10,057	$7,696	$17,753	$3,440,524
75	$10,035	$7,719	$17,753	$3,432,806
76	$10,012	$7,741	$17,753	$3,425,065
77	$9,990	$7,764	$17,753	$3,417,301
78	$9,967	$7,786	$17,753	$3,409,515
79	$9,944	$7,809	$17,753	$3,401,706
80	$9,922	$7,832	$17,753	$3,393,874
81	$9,899	$7,855	$17,753	$3,386,020
82	$9,876	$7,878	$17,753	$3,378,142
83	$9,853	$7,900	$17,753	$3,370,242
84	$9,830	$7,924	$17,753	$3,362,318

第7年供款共

$213,041

第7年利息

$119,465

第7年共還本金

$93,576

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$9,807	$7,947	$17,753	$3,354,371
86	$9,784	$7,970	$17,753	$3,346,402
87	$9,760	$7,993	$17,753	$3,338,409
88	$9,737	$8,016	$17,753	$3,330,392
89	$9,714	$8,040	$17,753	$3,322,352
90	$9,690	$8,063	$17,753	$3,314,289
91	$9,667	$8,087	$17,753	$3,306,202
92	$9,643	$8,110	$17,753	$3,298,092
93	$9,619	$8,134	$17,753	$3,289,958
94	$9,596	$8,158	$17,753	$3,281,801
95	$9,572	$8,181	$17,753	$3,273,619
96	$9,548	$8,205	$17,753	$3,265,414

第8年供款共

$213,041

第8年利息

$116,136

第8年共還本金

$96,904

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$9,524	$8,229	$17,753	$3,257,184
98	$9,500	$8,253	$17,753	$3,248,931
99	$9,476	$8,277	$17,753	$3,240,654
100	$9,452	$8,301	$17,753	$3,232,352
101	$9,428	$8,326	$17,753	$3,224,027
102	$9,403	$8,350	$17,753	$3,215,677
103	$9,379	$8,374	$17,753	$3,207,302
104	$9,355	$8,399	$17,753	$3,198,904
105	$9,330	$8,423	$17,753	$3,190,480
106	$9,306	$8,448	$17,753	$3,182,032
107	$9,281	$8,472	$17,753	$3,173,560
108	$9,256	$8,497	$17,753	$3,165,063

第9年供款共

$213,041

第9年利息

$112,690

第9年共還本金

$100,351

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$9,231	$8,522	$17,753	$3,156,541
110	$9,207	$8,547	$17,753	$3,147,994
111	$9,182	$8,572	$17,753	$3,139,422
112	$9,157	$8,597	$17,753	$3,130,826
113	$9,132	$8,622	$17,753	$3,122,204
114	$9,106	$8,647	$17,753	$3,113,557
115	$9,081	$8,672	$17,753	$3,104,885
116	$9,056	$8,697	$17,753	$3,096,187
117	$9,031	$8,723	$17,753	$3,087,464
118	$9,005	$8,748	$17,753	$3,078,716
119	$8,980	$8,774	$17,753	$3,069,942
120	$8,954	$8,799	$17,753	$3,061,143

第10年供款共

$213,041

第10年利息

$109,121

第10年共還本金

$103,920

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$8,928	$8,825	$17,753	$3,052,318
122	$8,903	$8,851	$17,753	$3,043,467
123	$8,877	$8,877	$17,753	$3,034,590
124	$8,851	$8,903	$17,753	$3,025,688
125	$8,825	$8,928	$17,753	$3,016,759
126	$8,799	$8,955	$17,753	$3,007,805
127	$8,773	$8,981	$17,753	$2,998,824
128	$8,747	$9,007	$17,753	$2,989,817
129	$8,720	$9,033	$17,753	$2,980,784
130	$8,694	$9,059	$17,753	$2,971,725
131	$8,668	$9,086	$17,753	$2,962,639
132	$8,641	$9,112	$17,753	$2,953,527

第11年供款共

$213,041

第11年利息

$105,425

第11年共還本金

$107,616

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$8,614	$9,139	$17,753	$2,944,388
134	$8,588	$9,166	$17,753	$2,935,222
135	$8,561	$9,192	$17,753	$2,926,030
136	$8,534	$9,219	$17,753	$2,916,811
137	$8,507	$9,246	$17,753	$2,907,565
138	$8,480	$9,273	$17,753	$2,898,292
139	$8,453	$9,300	$17,753	$2,888,991
140	$8,426	$9,327	$17,753	$2,879,664
141	$8,399	$9,354	$17,753	$2,870,310
142	$8,372	$9,382	$17,753	$2,860,928
143	$8,344	$9,409	$17,753	$2,851,519
144	$8,317	$9,436	$17,753	$2,842,083

第12年供款共

$213,041

第12年利息

$101,597

第12年共還本金

$111,444

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$8,289	$9,464	$17,753	$2,832,619
146	$8,262	$9,492	$17,753	$2,823,127
147	$8,234	$9,519	$17,753	$2,813,608
148	$8,206	$9,547	$17,753	$2,804,061
149	$8,179	$9,575	$17,753	$2,794,486
150	$8,151	$9,603	$17,753	$2,784,883
151	$8,123	$9,631	$17,753	$2,775,252
152	$8,094	$9,659	$17,753	$2,765,593
153	$8,066	$9,687	$17,753	$2,755,906
154	$8,038	$9,715	$17,753	$2,746,191
155	$8,010	$9,744	$17,753	$2,736,447
156	$7,981	$9,772	$17,753	$2,726,675

第13年供款共

$213,041

第13年利息

$97,633

第13年共還本金

$115,407

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$7,953	$9,801	$17,753	$2,716,875
158	$7,924	$9,829	$17,753	$2,707,046
159	$7,896	$9,858	$17,753	$2,697,188
160	$7,867	$9,887	$17,753	$2,687,301
161	$7,838	$9,915	$17,753	$2,677,386
162	$7,809	$9,944	$17,753	$2,667,441
163	$7,780	$9,973	$17,753	$2,657,468
164	$7,751	$10,002	$17,753	$2,647,465
165	$7,722	$10,032	$17,753	$2,637,434
166	$7,693	$10,061	$17,753	$2,627,373
167	$7,663	$10,090	$17,753	$2,617,283
168	$7,634	$10,120	$17,753	$2,607,163

第14年供款共

$213,041

第14年利息

$93,529

第14年共還本金

$119,512

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$7,604	$10,149	$17,753	$2,597,014
170	$7,575	$10,179	$17,753	$2,586,835
171	$7,545	$10,208	$17,753	$2,576,627
172	$7,515	$10,238	$17,753	$2,566,388
173	$7,485	$10,268	$17,753	$2,556,120
174	$7,455	$10,298	$17,753	$2,545,822
175	$7,425	$10,328	$17,753	$2,535,494
176	$7,395	$10,358	$17,753	$2,525,136
177	$7,365	$10,388	$17,753	$2,514,748
178	$7,335	$10,419	$17,753	$2,504,329
179	$7,304	$10,449	$17,753	$2,493,880
180	$7,274	$10,480	$17,753	$2,483,400

第15年供款共

$213,041

第15年利息

$89,278

第15年共還本金

$123,763

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$7,243	$10,510	$17,753	$2,472,890
182	$7,213	$10,541	$17,753	$2,462,349
183	$7,182	$10,572	$17,753	$2,451,778
184	$7,151	$10,602	$17,753	$2,441,175
185	$7,120	$10,633	$17,753	$2,430,542
186	$7,089	$10,664	$17,753	$2,419,878
187	$7,058	$10,695	$17,753	$2,409,182
188	$7,027	$10,727	$17,753	$2,398,456
189	$6,995	$10,758	$17,753	$2,387,698
190	$6,964	$10,789	$17,753	$2,376,909
191	$6,933	$10,821	$17,753	$2,366,088
192	$6,901	$10,852	$17,753	$2,355,236

第16年供款共

$213,041

第16年利息

$84,876

第16年共還本金

$128,165

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$6,869	$10,884	$17,753	$2,344,352
194	$6,838	$10,916	$17,753	$2,333,436
195	$6,806	$10,948	$17,753	$2,322,488
196	$6,774	$10,979	$17,753	$2,311,509
197	$6,742	$11,011	$17,753	$2,300,497
198	$6,710	$11,044	$17,753	$2,289,454
199	$6,678	$11,076	$17,753	$2,278,378
200	$6,645	$11,108	$17,753	$2,267,270
201	$6,613	$11,141	$17,753	$2,256,129
202	$6,580	$11,173	$17,753	$2,244,956
203	$6,548	$11,206	$17,753	$2,233,751
204	$6,515	$11,238	$17,753	$2,222,512

第17年供款共

$213,041

第17年利息

$80,318

第17年共還本金

$132,723

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$6,482	$11,271	$17,753	$2,211,241
206	$6,449	$11,304	$17,753	$2,199,937
207	$6,416	$11,337	$17,753	$2,188,600
208	$6,383	$11,370	$17,753	$2,177,230
209	$6,350	$11,403	$17,753	$2,165,827
210	$6,317	$11,436	$17,753	$2,154,391
211	$6,284	$11,470	$17,753	$2,142,921
212	$6,250	$11,503	$17,753	$2,131,418
213	$6,217	$11,537	$17,753	$2,119,881
214	$6,183	$11,570	$17,753	$2,108,311
215	$6,149	$11,604	$17,753	$2,096,707
216	$6,115	$11,638	$17,753	$2,085,069

第18年供款共

$213,041

第18年利息

$75,597

第18年共還本金

$137,444

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$6,081	$11,672	$17,753	$2,073,397
218	$6,047	$11,706	$17,753	$2,061,691
219	$6,013	$11,740	$17,753	$2,049,951
220	$5,979	$11,774	$17,753	$2,038,176
221	$5,945	$11,809	$17,753	$2,026,367
222	$5,910	$11,843	$17,753	$2,014,524
223	$5,876	$11,878	$17,753	$2,002,647
224	$5,841	$11,912	$17,753	$1,990,734
225	$5,806	$11,947	$17,753	$1,978,787
226	$5,771	$11,982	$17,753	$1,966,805
227	$5,737	$12,017	$17,753	$1,954,788
228	$5,701	$12,052	$17,753	$1,942,736

第19年供款共

$213,041

第19年利息

$70,709

第19年共還本金

$142,332

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$5,666	$12,087	$17,753	$1,930,649
230	$5,631	$12,122	$17,753	$1,918,527
231	$5,596	$12,158	$17,753	$1,906,369
232	$5,560	$12,193	$17,753	$1,894,176
233	$5,525	$12,229	$17,753	$1,881,947
234	$5,489	$12,264	$17,753	$1,869,683
235	$5,453	$12,300	$17,753	$1,857,383
236	$5,417	$12,336	$17,753	$1,845,047
237	$5,381	$12,372	$17,753	$1,832,675
238	$5,345	$12,408	$17,753	$1,820,267
239	$5,309	$12,444	$17,753	$1,807,823
240	$5,273	$12,481	$17,753	$1,795,342

第20年供款共

$213,041

第20年利息

$65,646

第20年共還本金

$147,394

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$5,236	$12,517	$17,753	$1,782,825
242	$5,200	$12,553	$17,753	$1,770,272
243	$5,163	$12,590	$17,753	$1,757,681
244	$5,127	$12,627	$17,753	$1,745,055
245	$5,090	$12,664	$17,753	$1,732,391
246	$5,053	$12,701	$17,753	$1,719,690
247	$5,016	$12,738	$17,753	$1,706,953
248	$4,979	$12,775	$17,753	$1,694,178
249	$4,941	$12,812	$17,753	$1,681,366
250	$4,904	$12,849	$17,753	$1,668,516
251	$4,867	$12,887	$17,753	$1,655,630
252	$4,829	$12,924	$17,753	$1,642,705

第21年供款共

$213,041

第21年利息

$60,404

第21年共還本金

$152,637

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$4,791	$12,962	$17,753	$1,629,743
254	$4,753	$13,000	$17,753	$1,616,743
255	$4,716	$13,038	$17,753	$1,603,705
256	$4,677	$13,076	$17,753	$1,590,629
257	$4,639	$13,114	$17,753	$1,577,515
258	$4,601	$13,152	$17,753	$1,564,363
259	$4,563	$13,191	$17,753	$1,551,172
260	$4,524	$13,229	$17,753	$1,537,943
261	$4,486	$13,268	$17,753	$1,524,675
262	$4,447	$13,306	$17,753	$1,511,369
263	$4,408	$13,345	$17,753	$1,498,024
264	$4,369	$13,384	$17,753	$1,484,639

第22年供款共

$213,041

第22年利息

$54,975

第22年共還本金

$158,066

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$4,330	$13,423	$17,753	$1,471,216
266	$4,291	$13,462	$17,753	$1,457,754
267	$4,252	$13,502	$17,753	$1,444,252
268	$4,212	$13,541	$17,753	$1,430,711
269	$4,173	$13,580	$17,753	$1,417,131
270	$4,133	$13,620	$17,753	$1,403,511
271	$4,094	$13,660	$17,753	$1,389,851
272	$4,054	$13,700	$17,753	$1,376,151
273	$4,014	$13,740	$17,753	$1,362,412
274	$3,974	$13,780	$17,753	$1,348,632
275	$3,934	$13,820	$17,753	$1,334,812
276	$3,893	$13,860	$17,753	$1,320,952

第23年供款共

$213,041

第23年利息

$49,353

第23年共還本金

$163,688

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$3,853	$13,901	$17,753	$1,307,051
278	$3,812	$13,941	$17,753	$1,293,110
279	$3,772	$13,982	$17,753	$1,279,128
280	$3,731	$14,023	$17,753	$1,265,106
281	$3,690	$14,064	$17,753	$1,251,042
282	$3,649	$14,105	$17,753	$1,236,938
283	$3,608	$14,146	$17,753	$1,222,792
284	$3,566	$14,187	$17,753	$1,208,605
285	$3,525	$14,228	$17,753	$1,194,377
286	$3,484	$14,270	$17,753	$1,180,107
287	$3,442	$14,311	$17,753	$1,165,795
288	$3,400	$14,353	$17,753	$1,151,442

第24年供款共

$213,041

第24年利息

$43,531

第24年共還本金

$169,509

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,358	$14,395	$17,753	$1,137,047
290	$3,316	$14,437	$17,753	$1,122,610
291	$3,274	$14,479	$17,753	$1,108,131
292	$3,232	$14,521	$17,753	$1,093,610
293	$3,190	$14,564	$17,753	$1,079,046
294	$3,147	$14,606	$17,753	$1,064,440
295	$3,105	$14,649	$17,753	$1,049,791
296	$3,062	$14,692	$17,753	$1,035,100
297	$3,019	$14,734	$17,753	$1,020,365
298	$2,976	$14,777	$17,753	$1,005,588
299	$2,933	$14,820	$17,753	$990,768
300	$2,890	$14,864	$17,753	$975,904

第25年供款共

$213,041

第25年利息

$37,502

第25年共還本金

$175,538

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$2,846	$14,907	$17,753	$960,997
302	$2,803	$14,950	$17,753	$946,046
303	$2,759	$14,994	$17,753	$931,052
304	$2,716	$15,038	$17,753	$916,014
305	$2,672	$15,082	$17,753	$900,933
306	$2,628	$15,126	$17,753	$885,807
307	$2,584	$15,170	$17,753	$870,637
308	$2,539	$15,214	$17,753	$855,423
309	$2,495	$15,258	$17,753	$840,165
310	$2,450	$15,303	$17,753	$824,862
311	$2,406	$15,348	$17,753	$809,514
312	$2,361	$15,392	$17,753	$794,122

第26年供款共

$213,041

第26年利息

$31,259

第26年共還本金

$181,782

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,316	$15,437	$17,753	$778,685
314	$2,271	$15,482	$17,753	$763,203
315	$2,226	$15,527	$17,753	$747,675
316	$2,181	$15,573	$17,753	$732,103
317	$2,135	$15,618	$17,753	$716,485
318	$2,090	$15,664	$17,753	$700,821
319	$2,044	$15,709	$17,753	$685,112
320	$1,998	$15,755	$17,753	$669,356
321	$1,952	$15,801	$17,753	$653,555
322	$1,906	$15,847	$17,753	$637,708
323	$1,860	$15,893	$17,753	$621,815
324	$1,814	$15,940	$17,753	$605,875

第27年供款共

$213,041

第27年利息

$24,794

第27年共還本金

$188,247

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,767	$15,986	$17,753	$589,889
326	$1,721	$16,033	$17,753	$573,856
327	$1,674	$16,080	$17,753	$557,776
328	$1,627	$16,127	$17,753	$541,650
329	$1,580	$16,174	$17,753	$525,476
330	$1,533	$16,221	$17,753	$509,255
331	$1,485	$16,268	$17,753	$492,987
332	$1,438	$16,316	$17,753	$476,672
333	$1,390	$16,363	$17,753	$460,309
334	$1,343	$16,411	$17,753	$443,898
335	$1,295	$16,459	$17,753	$427,439
336	$1,247	$16,507	$17,753	$410,932

第28年供款共

$213,041

第28年利息

$18,098

第28年共還本金

$194,943

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,199	$16,555	$17,753	$394,377
338	$1,150	$16,603	$17,753	$377,774
339	$1,102	$16,652	$17,753	$361,123
340	$1,053	$16,700	$17,753	$344,423
341	$1,005	$16,749	$17,753	$327,674
342	$956	$16,798	$17,753	$310,876
343	$907	$16,847	$17,753	$294,029
344	$858	$16,896	$17,753	$277,134
345	$808	$16,945	$17,753	$260,189
346	$759	$16,995	$17,753	$243,194
347	$709	$17,044	$17,753	$226,150
348	$660	$17,094	$17,753	$209,056

第29年供款共

$213,041

第29年利息

$11,165

第29年共還本金

$201,876

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$610	$17,144	$17,753	$191,913
350	$560	$17,194	$17,753	$174,719
351	$510	$17,244	$17,753	$157,475
352	$459	$17,294	$17,753	$140,181
353	$409	$17,345	$17,753	$122,836
354	$358	$17,395	$17,753	$105,441
355	$308	$17,446	$17,753	$87,996
356	$257	$17,497	$17,753	$70,499
357	$206	$17,548	$17,753	$52,951
358	$154	$17,599	$17,753	$35,352
359	$103	$17,650	$17,753	$17,702
360	$52	$17,702	$17,753	$0

第30年供款共

$213,041

第30年利息

$3,985

第30年共還本金

$209,056

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$6,938,723

免責聲明

筍盤推介

按揭保險費
info