樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$85,536

借款月供 $372 , 共加借HK$85,536

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$6,898,315

每月供款
$17,607

首期

$440,000

總貸款額

$4,045,536

總利息

$2,292,779

印花稅

$66,000

其他

$54,000

置業成本總預算

HK$560,000

按月供比率計算

$35,213

置業成本總預算

HK$560,000

首期

$440,000
印花稅

$66,000
- AVD
  
  $66,000
律師費

$ 10,000
代理佣金

$44,000
按揭保險費

$85,536

最低每月入息要求

按月供比率計算

$35,213

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,優質開揚靚單位,租/買都歡迎

實

304 呎

@17,697

建

410 呎

@13,122

local_fire_department 至HIT

售$538 萬

實

304 呎

@17,697

建

410 呎

@13,122

售$538 萬

local_fire_department 至HIT

旺角黃金大廈

thumb_up

罕有放盤上海街黃金大廈

實

320 呎

@12,750

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 flight_takeoff 移民急讓

售$408 萬

實

320 呎

@12,750

售$408 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 flight_takeoff 移民急讓

馬鞍山泓碧第05座

thumb_up

5座最近屋苑大門, 清靜綠化內園, 私隱度高

實

308 呎

@13,961

local_fire_department 至HIT verified 首置必買

售$430 萬

實

308 呎

@13,961

售$430 萬

local_fire_department 至HIT verified 首置必買

VR實景

沙田河畔花園

thumb_up

400萬以下之選靚裝全河景即買即住即收租

實

242 呎

@15,909

建

368 呎

@10,462

local_fire_department 至HIT local_offer 低水筍價

售$385 萬

實

242 呎

@15,909

建

368 呎

@10,462

售$385 萬

local_fire_department 至HIT local_offer 低水筍價

西貢西貢

thumb_up

中層可高乘數按揭

建

450 呎

@10,000

local_fire_department 至HIT

售$450 萬

建

450 呎

@10,000

售$450 萬

local_fire_department 至HIT

粉嶺牽晴間第03座

thumb_up

高層園景, 上車客至愛

實

393 呎

@11,450

建

544 呎

@8,272

directions_run 日內即走 local_offer 低水筍價

售$450 萬

實

393 呎

@11,450

建

544 呎

@8,272

售$450 萬

directions_run 日內即走 local_offer 低水筍價

沙田沙田第一城第05期第50座

thumb_up

寧靜園景水池景2房~~房,機會難得黃生SAM

實

303 呎

@13,861

建

410 呎

@10,244

local_offer 低水筍價 verified 首置必買

售$420 萬

實

303 呎

@13,861

建

410 呎

@10,244

售$420 萬

local_offer 低水筍價 verified 首置必買

上水御皇庭第02座

thumb_up

精緻靚裝、用家至愛

實

370 呎

@11,622

建

507 呎

@8,481

real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$430 萬

實

370 呎

@11,622

建

507 呎

@8,481

售$430 萬

real_estate_agent 罕有放盤 vpn_key 有匙即睇

粉嶺牽晴間第06座

thumb_up

高層開揚一見難忘

實

384 呎

@11,458

建

532 呎

@8,271

real_estate_agent 罕有放盤 hotel_class 樓王 local_offer 低水筍價

售$440 萬

實

384 呎

@11,458

建

532 呎

@8,271

售$440 萬

real_estate_agent 罕有放盤 hotel_class 樓王 local_offer 低水筍價

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

馬鞍山薈朗

thumb_up

罕有放盤特色戶

實

203 呎

@19,704

local_offer 低水筍價

售$400 萬

實

203 呎

@19,704

售$400 萬

local_offer 低水筍價

粉嶺花都廣場第09座

thumb_up

花都廣場2房全新靚裝**價錢再商議

實

390 呎

@10,000

建

519 呎

@7,514

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

售$390 萬

實

390 呎

@10,000

建

519 呎

@7,514

售$390 萬

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	$24,212	$18,605	$15,247	$13,012
1.500	$25,112	$19,522	$16,180	$13,962
2.000	$26,033	$20,466	$17,147	$14,953
2.500	$26,975	$21,437	$18,149	$15,985
3.000	$27,938	$22,436	$19,184	$17,056
3.250	$28,427	$22,946	$19,715	$17,606
3.500	$28,921	$23,462	$20,253	$18,166
4.000	$29,924	$24,515	$21,354	$19,314
4.500	$30,948	$25,594	$22,486	$20,498
5.000	$31,992	$26,699	$23,650	$21,717
5.500	$33,055	$27,829	$24,843	$22,970
6.000	$34,139	$28,983	$26,065	$24,255

每月供款$17,607

年期

30年

貸款金額

$4,045,536

總利息

$2,292,779

總貸款連利息

$6,338,315

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$10,957	$6,650	$17,606	$4,038,886
2	$10,939	$6,668	$17,606	$4,032,218
3	$10,921	$6,686	$17,606	$4,025,533
4	$10,902	$6,704	$17,606	$4,018,829
5	$10,884	$6,722	$17,606	$4,012,107
6	$10,866	$6,740	$17,606	$4,005,366
7	$10,848	$6,759	$17,606	$3,998,608
8	$10,830	$6,777	$17,606	$3,991,831
9	$10,811	$6,795	$17,606	$3,985,036
10	$10,793	$6,814	$17,606	$3,978,222
11	$10,774	$6,832	$17,606	$3,971,390
12	$10,756	$6,851	$17,606	$3,964,539

第1年供款共

$211,277

第1年利息

$130,280

第1年共還本金

$80,997

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$10,737	$6,869	$17,606	$3,957,670
14	$10,719	$6,888	$17,606	$3,950,782
15	$10,700	$6,906	$17,606	$3,943,876
16	$10,681	$6,925	$17,606	$3,936,951
17	$10,663	$6,944	$17,606	$3,930,007
18	$10,644	$6,963	$17,606	$3,923,044
19	$10,625	$6,982	$17,606	$3,916,063
20	$10,606	$7,000	$17,606	$3,909,063
21	$10,587	$7,019	$17,606	$3,902,043
22	$10,568	$7,038	$17,606	$3,895,005
23	$10,549	$7,057	$17,606	$3,887,947
24	$10,530	$7,077	$17,606	$3,880,871

第2年供款共

$211,277

第2年利息

$127,609

第2年共還本金

$83,669

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$10,511	$7,096	$17,606	$3,873,775
26	$10,491	$7,115	$17,606	$3,866,660
27	$10,472	$7,134	$17,606	$3,859,526
28	$10,453	$7,154	$17,606	$3,852,372
29	$10,434	$7,173	$17,606	$3,845,199
30	$10,414	$7,192	$17,606	$3,838,007
31	$10,395	$7,212	$17,606	$3,830,795
32	$10,375	$7,231	$17,606	$3,823,564
33	$10,355	$7,251	$17,606	$3,816,313
34	$10,336	$7,271	$17,606	$3,809,042
35	$10,316	$7,290	$17,606	$3,801,752
36	$10,296	$7,310	$17,606	$3,794,442

第3年供款共

$211,277

第3年利息

$124,848

第3年共還本金

$86,429

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$10,277	$7,330	$17,606	$3,787,112
38	$10,257	$7,350	$17,606	$3,779,763
39	$10,237	$7,370	$17,606	$3,772,393
40	$10,217	$7,390	$17,606	$3,765,003
41	$10,197	$7,410	$17,606	$3,757,594
42	$10,177	$7,430	$17,606	$3,750,164
43	$10,157	$7,450	$17,606	$3,742,715
44	$10,137	$7,470	$17,606	$3,735,245
45	$10,116	$7,490	$17,606	$3,727,754
46	$10,096	$7,510	$17,606	$3,720,244
47	$10,076	$7,531	$17,606	$3,712,713
48	$10,055	$7,551	$17,606	$3,705,162

第4年供款共

$211,277

第4年利息

$121,997

第4年共還本金

$89,280

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$10,035	$7,572	$17,606	$3,697,590
50	$10,014	$7,592	$17,606	$3,689,998
51	$9,994	$7,613	$17,606	$3,682,386
52	$9,973	$7,633	$17,606	$3,674,752
53	$9,952	$7,654	$17,606	$3,667,098
54	$9,932	$7,675	$17,606	$3,659,424
55	$9,911	$7,695	$17,606	$3,651,728
56	$9,890	$7,716	$17,606	$3,644,012
57	$9,869	$7,737	$17,606	$3,636,275
58	$9,848	$7,758	$17,606	$3,628,516
59	$9,827	$7,779	$17,606	$3,620,737
60	$9,806	$7,800	$17,606	$3,612,937

第5年供款共

$211,277

第5年利息

$119,052

第5年共還本金

$92,225

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$9,785	$7,821	$17,606	$3,605,116
62	$9,764	$7,843	$17,606	$3,597,273
63	$9,743	$7,864	$17,606	$3,589,409
64	$9,721	$7,885	$17,606	$3,581,524
65	$9,700	$7,906	$17,606	$3,573,618
66	$9,679	$7,928	$17,606	$3,565,690
67	$9,657	$7,949	$17,606	$3,557,740
68	$9,636	$7,971	$17,606	$3,549,770
69	$9,614	$7,992	$17,606	$3,541,777
70	$9,592	$8,014	$17,606	$3,533,763
71	$9,571	$8,036	$17,606	$3,525,727
72	$9,549	$8,058	$17,606	$3,517,670

第6年供款共

$211,277

第6年利息

$116,010

第6年共還本金

$95,267

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$9,527	$8,079	$17,606	$3,509,590
74	$9,505	$8,101	$17,606	$3,501,489
75	$9,483	$8,123	$17,606	$3,493,366
76	$9,461	$8,145	$17,606	$3,485,220
77	$9,439	$8,167	$17,606	$3,477,053
78	$9,417	$8,189	$17,606	$3,468,864
79	$9,395	$8,212	$17,606	$3,460,652
80	$9,373	$8,234	$17,606	$3,452,418
81	$9,350	$8,256	$17,606	$3,444,162
82	$9,328	$8,278	$17,606	$3,435,884
83	$9,306	$8,301	$17,606	$3,427,583
84	$9,283	$8,323	$17,606	$3,419,259

第7年供款共

$211,277

第7年利息

$112,867

第7年共還本金

$98,410

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$9,260	$8,346	$17,606	$3,410,913
86	$9,238	$8,369	$17,606	$3,402,545
87	$9,215	$8,391	$17,606	$3,394,154
88	$9,192	$8,414	$17,606	$3,385,740
89	$9,170	$8,437	$17,606	$3,377,303
90	$9,147	$8,460	$17,606	$3,368,843
91	$9,124	$8,482	$17,606	$3,360,361
92	$9,101	$8,505	$17,606	$3,351,856
93	$9,078	$8,528	$17,606	$3,343,327
94	$9,055	$8,552	$17,606	$3,334,775
95	$9,032	$8,575	$17,606	$3,326,201
96	$9,008	$8,598	$17,606	$3,317,603

第8年供款共

$211,277

第8年利息

$109,621

第8年共還本金

$101,657

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$8,985	$8,621	$17,606	$3,308,982
98	$8,962	$8,645	$17,606	$3,300,337
99	$8,938	$8,668	$17,606	$3,291,669
100	$8,915	$8,691	$17,606	$3,282,977
101	$8,891	$8,715	$17,606	$3,274,262
102	$8,868	$8,739	$17,606	$3,265,524
103	$8,844	$8,762	$17,606	$3,256,761
104	$8,820	$8,786	$17,606	$3,247,975
105	$8,797	$8,810	$17,606	$3,239,166
106	$8,773	$8,834	$17,606	$3,230,332
107	$8,749	$8,858	$17,606	$3,221,474
108	$8,725	$8,882	$17,606	$3,212,593

第9年供款共

$211,277

第9年利息

$106,267

第9年共還本金

$105,010

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$8,701	$8,906	$17,606	$3,203,687
110	$8,677	$8,930	$17,606	$3,194,757
111	$8,652	$8,954	$17,606	$3,185,803
112	$8,628	$8,978	$17,606	$3,176,825
113	$8,604	$9,003	$17,606	$3,167,823
114	$8,580	$9,027	$17,606	$3,158,796
115	$8,555	$9,051	$17,606	$3,149,744
116	$8,531	$9,076	$17,606	$3,140,668
117	$8,506	$9,100	$17,606	$3,131,568
118	$8,481	$9,125	$17,606	$3,122,443
119	$8,457	$9,150	$17,606	$3,113,293
120	$8,432	$9,175	$17,606	$3,104,118

第10年供款共

$211,277

第10年利息

$102,803

第10年共還本金

$108,474

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$8,407	$9,199	$17,606	$3,094,919
122	$8,382	$9,224	$17,606	$3,085,695
123	$8,357	$9,249	$17,606	$3,076,445
124	$8,332	$9,274	$17,606	$3,067,171
125	$8,307	$9,300	$17,606	$3,057,871
126	$8,282	$9,325	$17,606	$3,048,547
127	$8,256	$9,350	$17,606	$3,039,197
128	$8,231	$9,375	$17,606	$3,029,822
129	$8,206	$9,401	$17,606	$3,020,421
130	$8,180	$9,426	$17,606	$3,010,995
131	$8,155	$9,452	$17,606	$3,001,543
132	$8,129	$9,477	$17,606	$2,992,066

第11年供款共

$211,277

第11年利息

$99,225

第11年共還本金

$112,053

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$8,104	$9,503	$17,606	$2,982,563
134	$8,078	$9,529	$17,606	$2,973,034
135	$8,052	$9,554	$17,606	$2,963,480
136	$8,026	$9,580	$17,606	$2,953,899
137	$8,000	$9,606	$17,606	$2,944,293
138	$7,974	$9,632	$17,606	$2,934,661
139	$7,948	$9,658	$17,606	$2,925,002
140	$7,922	$9,685	$17,606	$2,915,318
141	$7,896	$9,711	$17,606	$2,905,607
142	$7,869	$9,737	$17,606	$2,895,870
143	$7,843	$9,763	$17,606	$2,886,107
144	$7,817	$9,790	$17,606	$2,876,317

第12年供款共

$211,277

第12年利息

$95,528

第12年共還本金

$115,749

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$7,790	$9,816	$17,606	$2,866,500
146	$7,763	$9,843	$17,606	$2,856,657
147	$7,737	$9,870	$17,606	$2,846,788
148	$7,710	$9,896	$17,606	$2,836,891
149	$7,683	$9,923	$17,606	$2,826,968
150	$7,656	$9,950	$17,606	$2,817,018
151	$7,629	$9,977	$17,606	$2,807,041
152	$7,602	$10,004	$17,606	$2,797,037
153	$7,575	$10,031	$17,606	$2,787,006
154	$7,548	$10,058	$17,606	$2,776,948
155	$7,521	$10,086	$17,606	$2,766,862
156	$7,494	$10,113	$17,606	$2,756,749

第13年供款共

$211,277

第13年利息

$91,710

第13年共還本金

$119,567

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$7,466	$10,140	$17,606	$2,746,609
158	$7,439	$10,168	$17,606	$2,736,441
159	$7,411	$10,195	$17,606	$2,726,246
160	$7,384	$10,223	$17,606	$2,716,023
161	$7,356	$10,251	$17,606	$2,705,773
162	$7,328	$10,278	$17,606	$2,695,494
163	$7,300	$10,306	$17,606	$2,685,188
164	$7,272	$10,334	$17,606	$2,674,854
165	$7,244	$10,362	$17,606	$2,664,492
166	$7,216	$10,390	$17,606	$2,654,102
167	$7,188	$10,418	$17,606	$2,643,684
168	$7,160	$10,446	$17,606	$2,633,237

第14年供款共

$211,277

第14年利息

$87,765

第14年共還本金

$123,512

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$7,132	$10,475	$17,606	$2,622,763
170	$7,103	$10,503	$17,606	$2,612,260
171	$7,075	$10,532	$17,606	$2,601,728
172	$7,046	$10,560	$17,606	$2,591,168
173	$7,018	$10,589	$17,606	$2,580,579
174	$6,989	$10,617	$17,606	$2,569,962
175	$6,960	$10,646	$17,606	$2,559,316
176	$6,931	$10,675	$17,606	$2,548,641
177	$6,903	$10,704	$17,606	$2,537,937
178	$6,874	$10,733	$17,606	$2,527,204
179	$6,845	$10,762	$17,606	$2,516,442
180	$6,815	$10,791	$17,606	$2,505,651

第15年供款共

$211,277

第15年利息

$83,691

第15年共還本金

$127,586

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$6,786	$10,820	$17,606	$2,494,831
182	$6,757	$10,850	$17,606	$2,483,981
183	$6,727	$10,879	$17,606	$2,473,102
184	$6,698	$10,908	$17,606	$2,462,194
185	$6,668	$10,938	$17,606	$2,451,256
186	$6,639	$10,968	$17,606	$2,440,288
187	$6,609	$10,997	$17,606	$2,429,291
188	$6,579	$11,027	$17,606	$2,418,264
189	$6,549	$11,057	$17,606	$2,407,207
190	$6,520	$11,087	$17,606	$2,396,120
191	$6,489	$11,117	$17,606	$2,385,003
192	$6,459	$11,147	$17,606	$2,373,856

第16年供款共

$211,277

第16年利息

$79,482

第16年共還本金

$131,795

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$6,429	$11,177	$17,606	$2,362,679
194	$6,399	$11,208	$17,606	$2,351,471
195	$6,369	$11,238	$17,606	$2,340,233
196	$6,338	$11,268	$17,606	$2,328,965
197	$6,308	$11,299	$17,606	$2,317,666
198	$6,277	$11,329	$17,606	$2,306,337
199	$6,246	$11,360	$17,606	$2,294,977
200	$6,216	$11,391	$17,606	$2,283,586
201	$6,185	$11,422	$17,606	$2,272,164
202	$6,154	$11,453	$17,606	$2,260,712
203	$6,123	$11,484	$17,606	$2,249,228
204	$6,092	$11,515	$17,606	$2,237,713

第17年供款共

$211,277

第17年利息

$75,134

第17年共還本金

$136,143

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$6,060	$11,546	$17,606	$2,226,167
206	$6,029	$11,577	$17,606	$2,214,590
207	$5,998	$11,609	$17,606	$2,202,981
208	$5,966	$11,640	$17,606	$2,191,341
209	$5,935	$11,672	$17,606	$2,179,670
210	$5,903	$11,703	$17,606	$2,167,967
211	$5,872	$11,735	$17,606	$2,156,232
212	$5,840	$11,767	$17,606	$2,144,465
213	$5,808	$11,799	$17,606	$2,132,667
214	$5,776	$11,830	$17,606	$2,120,836
215	$5,744	$11,862	$17,606	$2,108,974
216	$5,712	$11,895	$17,606	$2,097,079

第18年供款共

$211,277

第18年利息

$70,643

第18年共還本金

$140,634

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$5,680	$11,927	$17,606	$2,085,152
218	$5,647	$11,959	$17,606	$2,073,193
219	$5,615	$11,992	$17,606	$2,061,202
220	$5,582	$12,024	$17,606	$2,049,178
221	$5,550	$12,057	$17,606	$2,037,121
222	$5,517	$12,089	$17,606	$2,025,032
223	$5,484	$12,122	$17,606	$2,012,910
224	$5,452	$12,155	$17,606	$2,000,755
225	$5,419	$12,188	$17,606	$1,988,567
226	$5,386	$12,221	$17,606	$1,976,347
227	$5,353	$12,254	$17,606	$1,964,093
228	$5,319	$12,287	$17,606	$1,951,806

第19年供款共

$211,277

第19年利息

$66,004

第19年共還本金

$145,273

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$5,286	$12,320	$17,606	$1,939,485
230	$5,253	$12,354	$17,606	$1,927,132
231	$5,219	$12,387	$17,606	$1,914,745
232	$5,186	$12,421	$17,606	$1,902,324
233	$5,152	$12,454	$17,606	$1,889,870
234	$5,118	$12,488	$17,606	$1,877,382
235	$5,085	$12,522	$17,606	$1,864,860
236	$5,051	$12,556	$17,606	$1,852,304
237	$5,017	$12,590	$17,606	$1,839,714
238	$4,983	$12,624	$17,606	$1,827,090
239	$4,948	$12,658	$17,606	$1,814,432
240	$4,914	$12,692	$17,606	$1,801,740

第20年供款共

$211,277

第20年利息

$61,211

第20年共還本金

$150,066

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$4,880	$12,727	$17,606	$1,789,013
242	$4,845	$12,761	$17,606	$1,776,252
243	$4,811	$12,796	$17,606	$1,763,456
244	$4,776	$12,830	$17,606	$1,750,626
245	$4,741	$12,865	$17,606	$1,737,761
246	$4,706	$12,900	$17,606	$1,724,861
247	$4,671	$12,935	$17,606	$1,711,926
248	$4,636	$12,970	$17,606	$1,698,956
249	$4,601	$13,005	$17,606	$1,685,951
250	$4,566	$13,040	$17,606	$1,672,911
251	$4,531	$13,076	$17,606	$1,659,835
252	$4,495	$13,111	$17,606	$1,646,724

第21年供款共

$211,277

第21年利息

$56,261

第21年共還本金

$155,016

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$4,460	$13,147	$17,606	$1,633,577
254	$4,424	$13,182	$17,606	$1,620,395
255	$4,389	$13,218	$17,606	$1,607,177
256	$4,353	$13,254	$17,606	$1,593,924
257	$4,317	$13,290	$17,606	$1,580,634
258	$4,281	$13,326	$17,606	$1,567,309
259	$4,245	$13,362	$17,606	$1,553,947
260	$4,209	$13,398	$17,606	$1,540,549
261	$4,172	$13,434	$17,606	$1,527,115
262	$4,136	$13,470	$17,606	$1,513,644
263	$4,099	$13,507	$17,606	$1,500,137
264	$4,063	$13,544	$17,606	$1,486,594

第22年供款共

$211,277

第22年利息

$51,147

第22年共還本金

$160,130

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$4,026	$13,580	$17,606	$1,473,014
266	$3,989	$13,617	$17,606	$1,459,397
267	$3,953	$13,654	$17,606	$1,445,743
268	$3,916	$13,691	$17,606	$1,432,052
269	$3,878	$13,728	$17,606	$1,418,324
270	$3,841	$13,765	$17,606	$1,404,559
271	$3,804	$13,802	$17,606	$1,390,756
272	$3,767	$13,840	$17,606	$1,376,917
273	$3,729	$13,877	$17,606	$1,363,039
274	$3,692	$13,915	$17,606	$1,349,124
275	$3,654	$13,953	$17,606	$1,335,172
276	$3,616	$13,990	$17,606	$1,321,182

第23年供款共

$211,277

第23年利息

$45,865

第23年共還本金

$165,412

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$3,578	$14,028	$17,606	$1,307,153
278	$3,540	$14,066	$17,606	$1,293,087
279	$3,502	$14,104	$17,606	$1,278,983
280	$3,464	$14,143	$17,606	$1,264,840
281	$3,426	$14,181	$17,606	$1,250,659
282	$3,387	$14,219	$17,606	$1,236,440
283	$3,349	$14,258	$17,606	$1,222,183
284	$3,310	$14,296	$17,606	$1,207,886
285	$3,271	$14,335	$17,606	$1,193,551
286	$3,233	$14,374	$17,606	$1,179,177
287	$3,194	$14,413	$17,606	$1,164,764
288	$3,155	$14,452	$17,606	$1,150,313

第24年供款共

$211,277

第24年利息

$40,408

第24年共還本金

$170,869

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,115	$14,491	$17,606	$1,135,822
290	$3,076	$14,530	$17,606	$1,121,291
291	$3,037	$14,570	$17,606	$1,106,722
292	$2,997	$14,609	$17,606	$1,092,113
293	$2,958	$14,649	$17,606	$1,077,464
294	$2,918	$14,688	$17,606	$1,062,776
295	$2,878	$14,728	$17,606	$1,048,048
296	$2,838	$14,768	$17,606	$1,033,280
297	$2,798	$14,808	$17,606	$1,018,472
298	$2,758	$14,848	$17,606	$1,003,624
299	$2,718	$14,888	$17,606	$988,735
300	$2,678	$14,929	$17,606	$973,807

第25年供款共

$211,277

第25年利息

$34,771

第25年共還本金

$176,506

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$2,637	$14,969	$17,606	$958,838
302	$2,597	$15,010	$17,606	$943,828
303	$2,556	$15,050	$17,606	$928,778
304	$2,515	$15,091	$17,606	$913,687
305	$2,475	$15,132	$17,606	$898,555
306	$2,434	$15,173	$17,606	$883,382
307	$2,392	$15,214	$17,606	$868,168
308	$2,351	$15,255	$17,606	$852,913
309	$2,310	$15,296	$17,606	$837,617
310	$2,269	$15,338	$17,606	$822,279
311	$2,227	$15,379	$17,606	$806,899
312	$2,185	$15,421	$17,606	$791,478

第26年供款共

$211,277

第26年利息

$28,949

第26年共還本金

$182,328

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,144	$15,463	$17,606	$776,015
314	$2,102	$15,505	$17,606	$760,511
315	$2,060	$15,547	$17,606	$744,964
316	$2,018	$15,589	$17,606	$729,375
317	$1,975	$15,631	$17,606	$713,744
318	$1,933	$15,673	$17,606	$698,071
319	$1,891	$15,716	$17,606	$682,355
320	$1,848	$15,758	$17,606	$666,597
321	$1,805	$15,801	$17,606	$650,796
322	$1,763	$15,844	$17,606	$634,952
323	$1,720	$15,887	$17,606	$619,065
324	$1,677	$15,930	$17,606	$603,135

第27年供款共

$211,277

第27年利息

$22,934

第27年共還本金

$188,343

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,633	$15,973	$17,606	$587,162
326	$1,590	$16,016	$17,606	$571,146
327	$1,547	$16,060	$17,606	$555,086
328	$1,503	$16,103	$17,606	$538,983
329	$1,460	$16,147	$17,606	$522,837
330	$1,416	$16,190	$17,606	$506,646
331	$1,372	$16,234	$17,606	$490,412
332	$1,328	$16,278	$17,606	$474,134
333	$1,284	$16,322	$17,606	$457,811
334	$1,240	$16,367	$17,606	$441,445
335	$1,196	$16,411	$17,606	$425,034
336	$1,151	$16,455	$17,606	$408,579

第28年供款共

$211,277

第28年利息

$16,721

第28年共還本金

$194,556

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,107	$16,500	$17,606	$392,079
338	$1,062	$16,545	$17,606	$375,534
339	$1,017	$16,589	$17,606	$358,945
340	$972	$16,634	$17,606	$342,311
341	$927	$16,679	$17,606	$325,631
342	$882	$16,725	$17,606	$308,907
343	$837	$16,770	$17,606	$292,137
344	$791	$16,815	$17,606	$275,322
345	$746	$16,861	$17,606	$258,461
346	$700	$16,906	$17,606	$241,555
347	$654	$16,952	$17,606	$224,602
348	$608	$16,998	$17,606	$207,604

第29年供款共

$211,277

第29年利息

$10,303

第29年共還本金

$200,974

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$562	$17,044	$17,606	$190,560
350	$516	$17,090	$17,606	$173,470
351	$470	$17,137	$17,606	$156,333
352	$423	$17,183	$17,606	$139,150
353	$377	$17,230	$17,606	$121,921
354	$330	$17,276	$17,606	$104,644
355	$283	$17,323	$17,606	$87,321
356	$236	$17,370	$17,606	$69,951
357	$189	$17,417	$17,606	$52,534
358	$142	$17,464	$17,606	$35,070
359	$95	$17,511	$17,606	$17,559
360	$48	$17,559	$17,606	$0

第30年供款共

$211,277

第30年利息

$3,673

第30年共還本金

$207,604

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$6,898,315

免責聲明

筍盤推介

按揭保險費
info