樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$85,147

借款月供 $371 , 共加借HK$85,147

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$6,867,004

每月供款
$17,527

首期

$438,000

總貸款額

$4,027,147

總利息

$2,282,357

印花稅

$65,700

其他

$53,800

置業成本總預算

HK$557,500

按月供比率計算

$35,053

置業成本總預算

HK$557,500

首期

$438,000
印花稅

$65,700
- AVD
  
  $65,700
律師費

$ 10,000
代理佣金

$43,800
按揭保險費

$85,147

最低每月入息要求

按月供比率計算

$35,053

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

沙田金獅花園

thumb_up

^高層兩房^ 還價再傾!

實

336 呎

@12,798

建

530 呎

@8,113

local_fire_department 至HIT verified 首置必買

售$430 萬

實

336 呎

@12,798

建

530 呎

@8,113

售$430 萬

local_fire_department 至HIT verified 首置必買

KOL實拍 VR實景

馬鞍山薈晴第01座

thumb_up

薈晴

實

223 呎

@15,695

verified 首置必買

售$350 萬

實

223 呎

@15,695

售$350 萬

verified 首置必買

馬鞍山西徑村

thumb_up

~**臨海連花園,罕有放盤**~

建

700 呎

@6,857

local_fire_department 至HIT local_offer 低水筍價

售$480 萬

建

700 呎

@6,857

售$480 萬

local_fire_department 至HIT local_offer 低水筍價

西貢五塊田村

thumb_up

海景天台靚裝修

建

500 呎

@10,400

local_offer 低水筍價

售$520 萬

建

500 呎

@10,400

售$520 萬

local_offer 低水筍價

西貢逸瓏海滙

thumb_up

逸瓏海滙

實

433 呎

@12,425

售$538 萬

實

433 呎

@12,425

售$538 萬

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

粉嶺花都廣場第10座

thumb_up

罕有連天台【世紀21奇豐特色單位】大單邊 X 自己的小天地

實

370 呎

@13,027

建

517 呎

@9,323

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

售$482 萬

實

370 呎

@13,027

建

517 呎

@9,323

售$482 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

粉嶺 ONE INNOVALE 第02期 C座

thumb_up

ONE INNOVALE 特色連天台

實

323 呎

@15,480

local_fire_department 至HIT price_change 蝕讓盤

售$500 萬

實

323 呎

@15,480

售$500 萬

local_fire_department 至HIT price_change 蝕讓盤

沙田沙田中心

thumb_up

沙中罕有放盤

實

288 呎

@15,972

建

377 呎

@12,202

local_fire_department 至HIT transfer_within_a_station 人才必選

售$460 萬

實

288 呎

@15,972

建

377 呎

@12,202

售$460 萬

local_fire_department 至HIT transfer_within_a_station 人才必選

沙田金獅花園第02期 D座金寧閣

thumb_up

企理新裝市中心上車必睇

實

282 呎

@13,050

建

426 呎

@8,638

local_fire_department 至HIT real_estate_agent 罕有放盤

售$368 萬

實

282 呎

@13,050

建

426 呎

@8,638

售$368 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

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

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

售$390 萬

實

228 呎

@17,105

售$390 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

馬鞍山新港城 B座

thumb_up

馬鞍山新港城超實用兩房

實

348 呎

@12,356

建

425 呎

@10,118

local_fire_department 至HIT local_offer 低水筍價

售$430 萬

實

348 呎

@12,356

建

425 呎

@10,118

售$430 萬

local_fire_department 至HIT local_offer 低水筍價

利率	15年	20年	25年	30年
1.000	$24,102	$18,521	$15,177	$12,953
1.500	$24,998	$19,433	$16,106	$13,898
2.000	$25,915	$20,373	$17,069	$14,885
2.500	$26,853	$21,340	$18,066	$15,912
3.000	$27,811	$22,334	$19,097	$16,979
3.250	$28,298	$22,842	$19,625	$17,526
3.500	$28,789	$23,356	$20,161	$18,084
4.000	$29,788	$24,404	$21,257	$19,226
4.500	$30,807	$25,478	$22,384	$20,405
5.000	$31,846	$26,577	$23,542	$21,619
5.500	$32,905	$27,702	$24,730	$22,866
6.000	$33,983	$28,852	$25,947	$24,145

每月供款$17,527

年期

30年

貸款金額

$4,027,147.2

總利息

$2,282,357

總貸款連利息

$6,309,504.2

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$10,907	$6,620	$17,526	$4,020,528
2	$10,889	$6,637	$17,526	$4,013,890
3	$10,871	$6,655	$17,526	$4,007,235
4	$10,853	$6,673	$17,526	$4,000,561
5	$10,835	$6,692	$17,526	$3,993,870
6	$10,817	$6,710	$17,526	$3,987,160
7	$10,799	$6,728	$17,526	$3,980,432
8	$10,780	$6,746	$17,526	$3,973,686
9	$10,762	$6,764	$17,526	$3,966,922
10	$10,744	$6,783	$17,526	$3,960,139
11	$10,725	$6,801	$17,526	$3,953,338
12	$10,707	$6,819	$17,526	$3,946,519

第1年供款共

$210,317

第1年利息

$129,688

第1年共還本金

$80,628

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$10,688	$6,838	$17,526	$3,939,681
14	$10,670	$6,856	$17,526	$3,932,824
15	$10,651	$6,875	$17,526	$3,925,949
16	$10,633	$6,894	$17,526	$3,919,056
17	$10,614	$6,912	$17,526	$3,912,143
18	$10,595	$6,931	$17,526	$3,905,212
19	$10,577	$6,950	$17,526	$3,898,263
20	$10,558	$6,969	$17,526	$3,891,294
21	$10,539	$6,987	$17,526	$3,884,307
22	$10,520	$7,006	$17,526	$3,877,300
23	$10,501	$7,025	$17,526	$3,870,275
24	$10,482	$7,044	$17,526	$3,863,230

第2年供款共

$210,317

第2年利息

$127,028

第2年共還本金

$83,288

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$10,463	$7,063	$17,526	$3,856,167
26	$10,444	$7,083	$17,526	$3,849,084
27	$10,425	$7,102	$17,526	$3,841,983
28	$10,405	$7,121	$17,526	$3,834,861
29	$10,386	$7,140	$17,526	$3,827,721
30	$10,367	$7,160	$17,526	$3,820,562
31	$10,347	$7,179	$17,526	$3,813,382
32	$10,328	$7,198	$17,526	$3,806,184
33	$10,308	$7,218	$17,526	$3,798,966
34	$10,289	$7,238	$17,526	$3,791,728
35	$10,269	$7,257	$17,526	$3,784,471
36	$10,250	$7,277	$17,526	$3,777,195

第3年供款共

$210,317

第3年利息

$124,281

第3年共還本金

$86,036

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$10,230	$7,296	$17,526	$3,769,898
38	$10,210	$7,316	$17,526	$3,762,582
39	$10,190	$7,336	$17,526	$3,755,246
40	$10,170	$7,356	$17,526	$3,747,890
41	$10,151	$7,376	$17,526	$3,740,514
42	$10,131	$7,396	$17,526	$3,733,118
43	$10,111	$7,416	$17,526	$3,725,702
44	$10,090	$7,436	$17,526	$3,718,266
45	$10,070	$7,456	$17,526	$3,710,810
46	$10,050	$7,476	$17,526	$3,703,334
47	$10,030	$7,497	$17,526	$3,695,837
48	$10,010	$7,517	$17,526	$3,688,320

第4年供款共

$210,317

第4年利息

$121,443

第4年共還本金

$88,874

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$9,989	$7,537	$17,526	$3,680,783
50	$9,969	$7,558	$17,526	$3,673,226
51	$9,948	$7,578	$17,526	$3,665,648
52	$9,928	$7,599	$17,526	$3,658,049
53	$9,907	$7,619	$17,526	$3,650,430
54	$9,887	$7,640	$17,526	$3,642,790
55	$9,866	$7,661	$17,526	$3,635,129
56	$9,845	$7,681	$17,526	$3,627,448
57	$9,824	$7,702	$17,526	$3,619,746
58	$9,803	$7,723	$17,526	$3,612,023
59	$9,783	$7,744	$17,526	$3,604,279
60	$9,762	$7,765	$17,526	$3,596,515

第5年供款共

$210,317

第5年利息

$118,511

第5年共還本金

$91,806

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$9,741	$7,786	$17,526	$3,588,729
62	$9,719	$7,807	$17,526	$3,580,922
63	$9,698	$7,828	$17,526	$3,573,094
64	$9,677	$7,849	$17,526	$3,565,244
65	$9,656	$7,871	$17,526	$3,557,374
66	$9,635	$7,892	$17,526	$3,549,482
67	$9,613	$7,913	$17,526	$3,541,569
68	$9,592	$7,935	$17,526	$3,533,634
69	$9,570	$7,956	$17,526	$3,525,678
70	$9,549	$7,978	$17,526	$3,517,700
71	$9,527	$7,999	$17,526	$3,509,701
72	$9,505	$8,021	$17,526	$3,501,680

第6年供款共

$210,317

第6年利息

$115,482

第6年共還本金

$94,834

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$9,484	$8,043	$17,526	$3,493,637
74	$9,462	$8,064	$17,526	$3,485,573
75	$9,440	$8,086	$17,526	$3,477,487
76	$9,418	$8,108	$17,526	$3,469,378
77	$9,396	$8,130	$17,526	$3,461,248
78	$9,374	$8,152	$17,526	$3,453,096
79	$9,352	$8,174	$17,526	$3,444,922
80	$9,330	$8,196	$17,526	$3,436,725
81	$9,308	$8,219	$17,526	$3,428,507
82	$9,286	$8,241	$17,526	$3,420,266
83	$9,263	$8,263	$17,526	$3,412,003
84	$9,241	$8,286	$17,526	$3,403,717

第7年供款共

$210,317

第7年利息

$112,354

第7年共還本金

$97,963

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$9,218	$8,308	$17,526	$3,395,409
86	$9,196	$8,330	$17,526	$3,387,079
87	$9,173	$8,353	$17,526	$3,378,726
88	$9,151	$8,376	$17,526	$3,370,350
89	$9,128	$8,398	$17,526	$3,361,952
90	$9,105	$8,421	$17,526	$3,353,531
91	$9,082	$8,444	$17,526	$3,345,087
92	$9,060	$8,467	$17,526	$3,336,620
93	$9,037	$8,490	$17,526	$3,328,130
94	$9,014	$8,513	$17,526	$3,319,617
95	$8,991	$8,536	$17,526	$3,311,082
96	$8,968	$8,559	$17,526	$3,302,523

第8年供款共

$210,317

第8年利息

$109,122

第8年共還本金

$101,195

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$8,944	$8,582	$17,526	$3,293,941
98	$8,921	$8,605	$17,526	$3,285,335
99	$8,898	$8,629	$17,526	$3,276,707
100	$8,874	$8,652	$17,526	$3,268,055
101	$8,851	$8,675	$17,526	$3,259,379
102	$8,827	$8,699	$17,526	$3,250,680
103	$8,804	$8,722	$17,526	$3,241,958
104	$8,780	$8,746	$17,526	$3,233,212
105	$8,757	$8,770	$17,526	$3,224,442
106	$8,733	$8,794	$17,526	$3,215,649
107	$8,709	$8,817	$17,526	$3,206,831
108	$8,685	$8,841	$17,526	$3,197,990

第9年供款共

$210,317

第9年利息

$105,784

第9年共還本金

$104,533

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$8,661	$8,865	$17,526	$3,189,125
110	$8,637	$8,889	$17,526	$3,180,236
111	$8,613	$8,913	$17,526	$3,171,322
112	$8,589	$8,937	$17,526	$3,162,385
113	$8,565	$8,962	$17,526	$3,153,423
114	$8,541	$8,986	$17,526	$3,144,437
115	$8,516	$9,010	$17,526	$3,135,427
116	$8,492	$9,035	$17,526	$3,126,393
117	$8,467	$9,059	$17,526	$3,117,334
118	$8,443	$9,084	$17,526	$3,108,250
119	$8,418	$9,108	$17,526	$3,099,142
120	$8,394	$9,133	$17,526	$3,090,009

第10年供款共

$210,317

第10年利息

$102,336

第10年共還本金

$107,981

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$8,369	$9,158	$17,526	$3,080,851
122	$8,344	$9,182	$17,526	$3,071,669
123	$8,319	$9,207	$17,526	$3,062,461
124	$8,294	$9,232	$17,526	$3,053,229
125	$8,269	$9,257	$17,526	$3,043,972
126	$8,244	$9,282	$17,526	$3,034,690
127	$8,219	$9,307	$17,526	$3,025,382
128	$8,194	$9,333	$17,526	$3,016,050
129	$8,168	$9,358	$17,526	$3,006,692
130	$8,143	$9,383	$17,526	$2,997,308
131	$8,118	$9,409	$17,526	$2,987,900
132	$8,092	$9,434	$17,526	$2,978,466

第11年供款共

$210,317

第11年利息

$98,773

第11年共還本金

$111,543

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$8,067	$9,460	$17,526	$2,969,006
134	$8,041	$9,485	$17,526	$2,959,520
135	$8,015	$9,511	$17,526	$2,950,009
136	$7,990	$9,537	$17,526	$2,940,473
137	$7,964	$9,563	$17,526	$2,930,910
138	$7,938	$9,589	$17,526	$2,921,322
139	$7,912	$9,614	$17,526	$2,911,707
140	$7,886	$9,641	$17,526	$2,902,066
141	$7,860	$9,667	$17,526	$2,892,400
142	$7,834	$9,693	$17,526	$2,882,707
143	$7,807	$9,719	$17,526	$2,872,988
144	$7,781	$9,745	$17,526	$2,863,243

第12年供款共

$210,317

第12年利息

$95,094

第12年共還本金

$115,223

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$7,755	$9,772	$17,526	$2,853,471
146	$7,728	$9,798	$17,526	$2,843,673
147	$7,702	$9,825	$17,526	$2,833,848
148	$7,675	$9,851	$17,526	$2,823,996
149	$7,648	$9,878	$17,526	$2,814,118
150	$7,622	$9,905	$17,526	$2,804,213
151	$7,595	$9,932	$17,526	$2,794,282
152	$7,568	$9,959	$17,526	$2,784,323
153	$7,541	$9,986	$17,526	$2,774,338
154	$7,514	$10,013	$17,526	$2,764,325
155	$7,487	$10,040	$17,526	$2,754,285
156	$7,460	$10,067	$17,526	$2,744,219

第13年供款共

$210,317

第13年利息

$91,293

第13年共還本金

$119,024

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$7,432	$10,094	$17,526	$2,734,124
158	$7,405	$10,121	$17,526	$2,724,003
159	$7,378	$10,149	$17,526	$2,713,854
160	$7,350	$10,176	$17,526	$2,703,678
161	$7,322	$10,204	$17,526	$2,693,474
162	$7,295	$10,232	$17,526	$2,683,242
163	$7,267	$10,259	$17,526	$2,672,983
164	$7,239	$10,287	$17,526	$2,662,696
165	$7,211	$10,315	$17,526	$2,652,381
166	$7,184	$10,343	$17,526	$2,642,038
167	$7,156	$10,371	$17,526	$2,631,667
168	$7,127	$10,399	$17,526	$2,621,268

第14年供款共

$210,317

第14年利息

$87,366

第14年共還本金

$122,950

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$7,099	$10,427	$17,526	$2,610,841
170	$7,071	$10,455	$17,526	$2,600,386
171	$7,043	$10,484	$17,526	$2,589,902
172	$7,014	$10,512	$17,526	$2,579,390
173	$6,986	$10,541	$17,526	$2,568,849
174	$6,957	$10,569	$17,526	$2,558,280
175	$6,929	$10,598	$17,526	$2,547,683
176	$6,900	$10,626	$17,526	$2,537,056
177	$6,871	$10,655	$17,526	$2,526,401
178	$6,842	$10,684	$17,526	$2,515,717
179	$6,813	$10,713	$17,526	$2,505,004
180	$6,784	$10,742	$17,526	$2,494,262

第15年供款共

$210,317

第15年利息

$83,310

第15年共還本金

$127,006

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$6,755	$10,771	$17,526	$2,483,491
182	$6,726	$10,800	$17,526	$2,472,690
183	$6,697	$10,830	$17,526	$2,461,861
184	$6,668	$10,859	$17,526	$2,451,002
185	$6,638	$10,888	$17,526	$2,440,114
186	$6,609	$10,918	$17,526	$2,429,196
187	$6,579	$10,947	$17,526	$2,418,249
188	$6,549	$10,977	$17,526	$2,407,272
189	$6,520	$11,007	$17,526	$2,396,265
190	$6,490	$11,037	$17,526	$2,385,229
191	$6,460	$11,066	$17,526	$2,374,162
192	$6,430	$11,096	$17,526	$2,363,066

第16年供款共

$210,317

第16年利息

$79,121

第16年共還本金

$131,196

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$6,400	$11,126	$17,526	$2,351,939
194	$6,370	$11,157	$17,526	$2,340,783
195	$6,340	$11,187	$17,526	$2,329,596
196	$6,309	$11,217	$17,526	$2,318,379
197	$6,279	$11,247	$17,526	$2,307,131
198	$6,248	$11,278	$17,526	$2,295,854
199	$6,218	$11,308	$17,526	$2,284,545
200	$6,187	$11,339	$17,526	$2,273,206
201	$6,157	$11,370	$17,526	$2,261,836
202	$6,126	$11,401	$17,526	$2,250,436
203	$6,095	$11,431	$17,526	$2,239,004
204	$6,064	$11,462	$17,526	$2,227,542

第17年供款共

$210,317

第17年利息

$74,793

第17年共還本金

$135,524

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$6,033	$11,493	$17,526	$2,216,048
206	$6,002	$11,525	$17,526	$2,204,524
207	$5,971	$11,556	$17,526	$2,192,968
208	$5,939	$11,587	$17,526	$2,181,381
209	$5,908	$11,618	$17,526	$2,169,762
210	$5,876	$11,650	$17,526	$2,158,112
211	$5,845	$11,682	$17,526	$2,146,431
212	$5,813	$11,713	$17,526	$2,134,718
213	$5,782	$11,745	$17,526	$2,122,973
214	$5,750	$11,777	$17,526	$2,111,196
215	$5,718	$11,809	$17,526	$2,099,387
216	$5,686	$11,841	$17,526	$2,087,547

第18年供款共

$210,317

第18年利息

$70,322

第18年共還本金

$139,995

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$5,654	$11,873	$17,526	$2,075,674
218	$5,622	$11,905	$17,526	$2,063,769
219	$5,589	$11,937	$17,526	$2,051,832
220	$5,557	$11,969	$17,526	$2,039,863
221	$5,525	$12,002	$17,526	$2,027,861
222	$5,492	$12,034	$17,526	$2,015,827
223	$5,460	$12,067	$17,526	$2,003,760
224	$5,427	$12,100	$17,526	$1,991,661
225	$5,394	$12,132	$17,526	$1,979,528
226	$5,361	$12,165	$17,526	$1,967,363
227	$5,328	$12,198	$17,526	$1,955,165
228	$5,295	$12,231	$17,526	$1,942,934

第19年供款共

$210,317

第19年利息

$65,704

第19年共還本金

$144,613

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$5,262	$12,264	$17,526	$1,930,670
230	$5,229	$12,298	$17,526	$1,918,372
231	$5,196	$12,331	$17,526	$1,906,041
232	$5,162	$12,364	$17,526	$1,893,677
233	$5,129	$12,398	$17,526	$1,881,279
234	$5,095	$12,431	$17,526	$1,868,848
235	$5,061	$12,465	$17,526	$1,856,383
236	$5,028	$12,499	$17,526	$1,843,884
237	$4,994	$12,533	$17,526	$1,831,352
238	$4,960	$12,566	$17,526	$1,818,785
239	$4,926	$12,601	$17,526	$1,806,185
240	$4,892	$12,635	$17,526	$1,793,550

第20年供款共

$210,317

第20年利息

$60,933

第20年共還本金

$149,384

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$4,858	$12,669	$17,526	$1,780,881
242	$4,823	$12,703	$17,526	$1,768,178
243	$4,789	$12,738	$17,526	$1,755,441
244	$4,754	$12,772	$17,526	$1,742,669
245	$4,720	$12,807	$17,526	$1,729,862
246	$4,685	$12,841	$17,526	$1,717,021
247	$4,650	$12,876	$17,526	$1,704,144
248	$4,615	$12,911	$17,526	$1,691,233
249	$4,580	$12,946	$17,526	$1,678,287
250	$4,545	$12,981	$17,526	$1,665,306
251	$4,510	$13,016	$17,526	$1,652,290
252	$4,475	$13,051	$17,526	$1,639,239

第21年供款共

$210,317

第21年利息

$56,005

第21年共還本金

$154,312

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$4,440	$13,087	$17,526	$1,626,152
254	$4,404	$13,122	$17,526	$1,613,030
255	$4,369	$13,158	$17,526	$1,599,872
256	$4,333	$13,193	$17,526	$1,586,679
257	$4,297	$13,229	$17,526	$1,573,449
258	$4,261	$13,265	$17,526	$1,560,184
259	$4,225	$13,301	$17,526	$1,546,883
260	$4,189	$13,337	$17,526	$1,533,547
261	$4,153	$13,373	$17,526	$1,520,174
262	$4,117	$13,409	$17,526	$1,506,764
263	$4,081	$13,446	$17,526	$1,493,319
264	$4,044	$13,482	$17,526	$1,479,837

第22年供款共

$210,317

第22年利息

$50,915

第22年共還本金

$159,402

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$4,008	$13,519	$17,526	$1,466,318
266	$3,971	$13,555	$17,526	$1,452,763
267	$3,935	$13,592	$17,526	$1,439,171
268	$3,898	$13,629	$17,526	$1,425,543
269	$3,861	$13,666	$17,526	$1,411,877
270	$3,824	$13,703	$17,526	$1,398,174
271	$3,787	$13,740	$17,526	$1,384,435
272	$3,750	$13,777	$17,526	$1,370,658
273	$3,712	$13,814	$17,526	$1,356,844
274	$3,675	$13,852	$17,526	$1,342,992
275	$3,637	$13,889	$17,526	$1,329,103
276	$3,600	$13,927	$17,526	$1,315,176

第23年供款共

$210,317

第23年利息

$45,656

第23年共還本金

$164,660

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$3,562	$13,964	$17,526	$1,301,212
278	$3,524	$14,002	$17,526	$1,287,209
279	$3,486	$14,040	$17,526	$1,273,169
280	$3,448	$14,078	$17,526	$1,259,091
281	$3,410	$14,116	$17,526	$1,244,975
282	$3,372	$14,155	$17,526	$1,230,820
283	$3,333	$14,193	$17,526	$1,216,627
284	$3,295	$14,231	$17,526	$1,202,396
285	$3,256	$14,270	$17,526	$1,188,126
286	$3,218	$14,309	$17,526	$1,173,817
287	$3,179	$14,347	$17,526	$1,159,470
288	$3,140	$14,386	$17,526	$1,145,084

第24年供款共

$210,317

第24年利息

$40,224

第24年共還本金

$170,092

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,101	$14,425	$17,526	$1,130,659
290	$3,062	$14,464	$17,526	$1,116,195
291	$3,023	$14,503	$17,526	$1,101,691
292	$2,984	$14,543	$17,526	$1,087,148
293	$2,944	$14,582	$17,526	$1,072,566
294	$2,905	$14,622	$17,526	$1,057,945
295	$2,865	$14,661	$17,526	$1,043,284
296	$2,826	$14,701	$17,526	$1,028,583
297	$2,786	$14,741	$17,526	$1,013,842
298	$2,746	$14,781	$17,526	$999,062
299	$2,706	$14,821	$17,526	$984,241
300	$2,666	$14,861	$17,526	$969,380

第25年供款共

$210,317

第25年利息

$34,613

第25年共還本金

$175,703

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$2,625	$14,901	$17,526	$954,479
302	$2,585	$14,941	$17,526	$939,538
303	$2,545	$14,982	$17,526	$924,556
304	$2,504	$15,022	$17,526	$909,534
305	$2,463	$15,063	$17,526	$894,471
306	$2,423	$15,104	$17,526	$879,367
307	$2,382	$15,145	$17,526	$864,222
308	$2,341	$15,186	$17,526	$849,036
309	$2,299	$15,227	$17,526	$833,809
310	$2,258	$15,268	$17,526	$818,541
311	$2,217	$15,310	$17,526	$803,232
312	$2,175	$15,351	$17,526	$787,881

第26年供款共

$210,317

第26年利息

$28,817

第26年共還本金

$181,500

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,134	$15,393	$17,526	$772,488
314	$2,092	$15,434	$17,526	$757,054
315	$2,050	$15,476	$17,526	$741,578
316	$2,008	$15,518	$17,526	$726,060
317	$1,966	$15,560	$17,526	$710,500
318	$1,924	$15,602	$17,526	$694,898
319	$1,882	$15,644	$17,526	$679,253
320	$1,840	$15,687	$17,526	$663,567
321	$1,797	$15,729	$17,526	$647,837
322	$1,755	$15,772	$17,526	$632,066
323	$1,712	$15,815	$17,526	$616,251
324	$1,669	$15,857	$17,526	$600,394

第27年供款共

$210,317

第27年利息

$22,830

第27年共還本金

$187,487

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,626	$15,900	$17,526	$584,493
326	$1,583	$15,943	$17,526	$568,550
327	$1,540	$15,987	$17,526	$552,563
328	$1,497	$16,030	$17,526	$536,533
329	$1,453	$16,073	$17,526	$520,460
330	$1,410	$16,117	$17,526	$504,343
331	$1,366	$16,160	$17,526	$488,183
332	$1,322	$16,204	$17,526	$471,979
333	$1,278	$16,248	$17,526	$455,730
334	$1,234	$16,292	$17,526	$439,438
335	$1,190	$16,336	$17,526	$423,102
336	$1,146	$16,380	$17,526	$406,722

第28年供款共

$210,317

第28年利息

$16,645

第28年共還本金

$193,672

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,102	$16,425	$17,526	$390,297
338	$1,057	$16,469	$17,526	$373,827
339	$1,012	$16,514	$17,526	$357,313
340	$968	$16,559	$17,526	$340,755
341	$923	$16,604	$17,526	$324,151
342	$878	$16,648	$17,526	$307,503
343	$833	$16,694	$17,526	$290,809
344	$788	$16,739	$17,526	$274,070
345	$742	$16,784	$17,526	$257,286
346	$697	$16,830	$17,526	$240,457
347	$651	$16,875	$17,526	$223,582
348	$606	$16,921	$17,526	$206,661

第29年供款共

$210,317

第29年利息

$10,256

第29年共還本金

$200,061

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$560	$16,967	$17,526	$189,694
350	$514	$17,013	$17,526	$172,681
351	$468	$17,059	$17,526	$155,623
352	$421	$17,105	$17,526	$138,518
353	$375	$17,151	$17,526	$121,366
354	$329	$17,198	$17,526	$104,169
355	$282	$17,244	$17,526	$86,924
356	$235	$17,291	$17,526	$69,633
357	$189	$17,338	$17,526	$52,296
358	$142	$17,385	$17,526	$34,911
359	$95	$17,432	$17,526	$17,479
360	$47	$17,479	$17,526	$0

第30年供款共

$210,317

第30年利息

$3,656

第30年共還本金

$206,661

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$6,867,004

免責聲明

筍盤推介

按揭保險費
info