樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$95,256

借款月供 $428 , 共加借HK$95,256

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$7,939,521

每月供款
$20,231

首期

$490,000

總貸款額

$4,505,256

總利息

$2,777,765

印花稅

$107,500

其他

$59,000

置業成本總預算

HK$656,500

按月供比率計算

$40,461

置業成本總預算

HK$656,500

首期

$490,000
印花稅

$107,500
- AVD
  
  $107,500
律師費

$ 10,000
代理佣金

$49,000
按揭保險費

$95,256

最低每月入息要求

按月供比率計算

$40,461

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

粉嶺碧湖花園第06座

thumb_up

銀行減息,成交急增

實

400 呎

@12,750

建

515 呎

@9,903

real_estate_agent 罕有放盤 hotel_class 樓王

售$510 萬

實

400 呎

@12,750

建

515 呎

@9,903

售$510 萬

real_estate_agent 罕有放盤 hotel_class 樓王

VR實景

沙田金禧花園

thumb_up

^大圍市中心^ 兩房推介^ 鄰近大型購物商場THE WAI ^ 有匙即睇!

實

340 呎

@15,294

建

463 呎

@11,231

directions_run 日內即走 verified 首置必買 vpn_key 有匙即睇 flight_takeoff 移民急讓

售$520 萬

實

340 呎

@15,294

建

463 呎

@11,231

售$520 萬

directions_run 日內即走 verified 首置必買 vpn_key 有匙即睇 flight_takeoff 移民急讓

馬鞍山薈晴

thumb_up

市中心半新樓

實

227 呎

@17,181

local_fire_department 至HIT

售$390 萬

實

227 呎

@17,181

售$390 萬

local_fire_department 至HIT

沙田翠麗花園 A座

thumb_up

翠麗花園靚裝修筍盤

實

410 呎

@12,683

建

510 呎

@10,196

local_offer 低水筍價

售$520 萬

實

410 呎

@12,683

建

510 呎

@10,196

售$520 萬

local_offer 低水筍價

粉嶺花都廣場第09座

thumb_up

內園寧靜,裝修企理

實

370 呎

@10,541

建

519 呎

@7,514

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價

售$390 萬

實

370 呎

@10,541

建

519 呎

@7,514

售$390 萬

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價

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

馬鞍山西徑村

thumb_up

特式地下花園盤

建

700 呎

@6,857

local_fire_department 至HIT directions_run 日內即走

售$480 萬

建

700 呎

@6,857

售$480 萬

local_fire_department 至HIT directions_run 日內即走

粉嶺粉嶺名都富臨閣第06座

thumb_up

粉嶺粉嶺名都

實

395 呎

@14,430

建

527 呎

@10,816

售$570 萬

實

395 呎

@14,430

建

527 呎

@10,816

售$570 萬

西貢蠔涌村(4&6巷JUNCTION)

thumb_up

蠔涌村靚裝地下

實

400 呎

@10,950

建

435 呎

@10,069

local_offer 低水筍價

售$438 萬

實

400 呎

@10,950

建

435 呎

@10,069

售$438 萬

local_offer 低水筍價

VR實景

粉嶺碧湖花園第06座

thumb_up

高層山景大兩房,收租一流

實

441 呎

@9,524

建

572 呎

@7,343

real_estate_agent 罕有放盤 local_offer 低水筍價

售$420 萬

實

441 呎

@9,524

建

572 呎

@7,343

售$420 萬

real_estate_agent 罕有放盤 local_offer 低水筍價

馬鞍山新港城 K座

thumb_up

鐵路上蓋落樓商場新裝修 2房好用好住

實

338 呎

@16,272

建

457 呎

@12,035

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

售$550 萬

實

338 呎

@16,272

建

457 呎

@12,035

售$550 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

沙田沙田第一城第05期第50座

thumb_up

【特色單位】天台單位

實

304 呎

@14,803

建

410 呎

@10,976

local_fire_department 至HIT 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 hotel_class 樓王

利率	15年	20年	25年	30年
1.000	$26,964	$20,719	$16,979	$14,491
1.500	$27,966	$21,740	$18,018	$15,549
2.000	$28,992	$22,791	$19,096	$16,652
2.500	$30,041	$23,873	$20,211	$17,801
3.000	$31,112	$24,986	$21,364	$18,994
3.500	$32,207	$26,129	$22,554	$20,231
4.000	$33,325	$27,301	$23,780	$21,509
4.500	$34,465	$28,502	$25,042	$22,827
5.000	$35,627	$29,733	$26,337	$24,185
5.500	$36,812	$30,991	$27,666	$25,580
6.000	$38,018	$32,277	$29,027	$27,011

每月供款$20,231

年期

30年

貸款金額

$4,505,256

總利息

$2,777,765

總貸款連利息

$7,283,021

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$13,140	$7,090	$20,231	$4,498,166
2	$13,120	$7,111	$20,231	$4,491,055
3	$13,099	$7,132	$20,231	$4,483,923
4	$13,078	$7,153	$20,231	$4,476,771
5	$13,057	$7,173	$20,231	$4,469,597
6	$13,036	$7,194	$20,231	$4,462,403
7	$13,015	$7,215	$20,231	$4,455,188
8	$12,994	$7,236	$20,231	$4,447,951
9	$12,973	$7,257	$20,231	$4,440,694
10	$12,952	$7,279	$20,231	$4,433,415
11	$12,931	$7,300	$20,231	$4,426,115
12	$12,910	$7,321	$20,231	$4,418,794

第1年供款共

$242,767

第1年利息

$156,306

第1年共還本金

$86,462

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$12,888	$7,342	$20,231	$4,411,452
14	$12,867	$7,364	$20,231	$4,404,088
15	$12,845	$7,385	$20,231	$4,396,703
16	$12,824	$7,407	$20,231	$4,389,296
17	$12,802	$7,429	$20,231	$4,381,867
18	$12,780	$7,450	$20,231	$4,374,417
19	$12,759	$7,472	$20,231	$4,366,945
20	$12,737	$7,494	$20,231	$4,359,452
21	$12,715	$7,516	$20,231	$4,351,936
22	$12,693	$7,537	$20,231	$4,344,399
23	$12,671	$7,559	$20,231	$4,336,839
24	$12,649	$7,581	$20,231	$4,329,258

第2年供款共

$242,767

第2年利息

$153,231

第2年共還本金

$89,537

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$12,627	$7,604	$20,231	$4,321,654
26	$12,605	$7,626	$20,231	$4,314,028
27	$12,583	$7,648	$20,231	$4,306,380
28	$12,560	$7,670	$20,231	$4,298,710
29	$12,538	$7,693	$20,231	$4,291,017
30	$12,515	$7,715	$20,231	$4,283,302
31	$12,493	$7,738	$20,231	$4,275,564
32	$12,470	$7,760	$20,231	$4,267,804
33	$12,448	$7,783	$20,231	$4,260,021
34	$12,425	$7,806	$20,231	$4,252,216
35	$12,402	$7,828	$20,231	$4,244,387
36	$12,379	$7,851	$20,231	$4,236,536

第3年供款共

$242,767

第3年利息

$150,046

第3年共還本金

$92,721

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$12,357	$7,874	$20,231	$4,228,662
38	$12,334	$7,897	$20,231	$4,220,765
39	$12,311	$7,920	$20,231	$4,212,845
40	$12,287	$7,943	$20,231	$4,204,902
41	$12,264	$7,966	$20,231	$4,196,936
42	$12,241	$7,990	$20,231	$4,188,946
43	$12,218	$8,013	$20,231	$4,180,933
44	$12,194	$8,036	$20,231	$4,172,897
45	$12,171	$8,060	$20,231	$4,164,837
46	$12,147	$8,083	$20,231	$4,156,754
47	$12,124	$8,107	$20,231	$4,148,647
48	$12,100	$8,130	$20,231	$4,140,517

第4年供款共

$242,767

第4年利息

$146,748

第4年共還本金

$96,019

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$12,077	$8,154	$20,231	$4,132,363
50	$12,053	$8,178	$20,231	$4,124,185
51	$12,029	$8,202	$20,231	$4,115,983
52	$12,005	$8,226	$20,231	$4,107,758
53	$11,981	$8,250	$20,231	$4,099,508
54	$11,957	$8,274	$20,231	$4,091,234
55	$11,933	$8,298	$20,231	$4,082,936
56	$11,909	$8,322	$20,231	$4,074,614
57	$11,884	$8,346	$20,231	$4,066,268
58	$11,860	$8,371	$20,231	$4,057,897
59	$11,836	$8,395	$20,231	$4,049,502
60	$11,811	$8,420	$20,231	$4,041,083

第5年供款共

$242,767

第5年利息

$143,333

第5年共還本金

$99,434

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$11,786	$8,444	$20,231	$4,032,639
62	$11,762	$8,469	$20,231	$4,024,170
63	$11,737	$8,493	$20,231	$4,015,676
64	$11,712	$8,518	$20,231	$4,007,158
65	$11,688	$8,543	$20,231	$3,998,615
66	$11,663	$8,568	$20,231	$3,990,047
67	$11,638	$8,593	$20,231	$3,981,454
68	$11,613	$8,618	$20,231	$3,972,836
69	$11,587	$8,643	$20,231	$3,964,193
70	$11,562	$8,668	$20,231	$3,955,525
71	$11,537	$8,694	$20,231	$3,946,831
72	$11,512	$8,719	$20,231	$3,938,112

第6年供款共

$242,767

第6年利息

$139,796

第6年共還本金

$102,971

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$11,486	$8,744	$20,231	$3,929,367
74	$11,461	$8,770	$20,231	$3,920,597
75	$11,435	$8,796	$20,231	$3,911,802
76	$11,409	$8,821	$20,231	$3,902,981
77	$11,384	$8,847	$20,231	$3,894,134
78	$11,358	$8,873	$20,231	$3,885,261
79	$11,332	$8,899	$20,231	$3,876,363
80	$11,306	$8,925	$20,231	$3,867,438
81	$11,280	$8,951	$20,231	$3,858,487
82	$11,254	$8,977	$20,231	$3,849,511
83	$11,228	$9,003	$20,231	$3,840,508
84	$11,201	$9,029	$20,231	$3,831,479

第7年供款共

$242,767

第7年利息

$136,134

第7年共還本金

$106,633

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$11,175	$9,055	$20,231	$3,822,423
86	$11,149	$9,082	$20,231	$3,813,341
87	$11,122	$9,108	$20,231	$3,804,233
88	$11,096	$9,135	$20,231	$3,795,098
89	$11,069	$9,162	$20,231	$3,785,936
90	$11,042	$9,188	$20,231	$3,776,748
91	$11,016	$9,215	$20,231	$3,767,533
92	$10,989	$9,242	$20,231	$3,758,291
93	$10,962	$9,269	$20,231	$3,749,022
94	$10,935	$9,296	$20,231	$3,739,726
95	$10,908	$9,323	$20,231	$3,730,403
96	$10,880	$9,350	$20,231	$3,721,053

第8年供款共

$242,767

第8年利息

$132,342

第8年共還本金

$110,426

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$10,853	$9,378	$20,231	$3,711,675
98	$10,826	$9,405	$20,231	$3,702,270
99	$10,798	$9,432	$20,231	$3,692,838
100	$10,771	$9,460	$20,231	$3,683,378
101	$10,743	$9,487	$20,231	$3,673,891
102	$10,716	$9,515	$20,231	$3,664,376
103	$10,688	$9,543	$20,231	$3,654,833
104	$10,660	$9,571	$20,231	$3,645,262
105	$10,632	$9,599	$20,231	$3,635,664
106	$10,604	$9,627	$20,231	$3,626,037
107	$10,576	$9,655	$20,231	$3,616,382
108	$10,548	$9,683	$20,231	$3,606,699

第9年供款共

$242,767

第9年利息

$128,414

第9年共還本金

$114,353

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$10,520	$9,711	$20,231	$3,596,988
110	$10,491	$9,739	$20,231	$3,587,249
111	$10,463	$9,768	$20,231	$3,577,481
112	$10,434	$9,796	$20,231	$3,567,685
113	$10,406	$9,825	$20,231	$3,557,860
114	$10,377	$9,854	$20,231	$3,548,007
115	$10,348	$9,882	$20,231	$3,538,124
116	$10,320	$9,911	$20,231	$3,528,213
117	$10,291	$9,940	$20,231	$3,518,273
118	$10,262	$9,969	$20,231	$3,508,304
119	$10,233	$9,998	$20,231	$3,498,306
120	$10,203	$10,027	$20,231	$3,488,279

第10年供款共

$242,767

第10年利息

$124,347

第10年共還本金

$118,421

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$10,174	$10,056	$20,231	$3,478,222
122	$10,145	$10,086	$20,231	$3,468,137
123	$10,115	$10,115	$20,231	$3,458,021
124	$10,086	$10,145	$20,231	$3,447,877
125	$10,056	$10,174	$20,231	$3,437,702
126	$10,027	$10,204	$20,231	$3,427,498
127	$9,997	$10,234	$20,231	$3,417,265
128	$9,967	$10,264	$20,231	$3,407,001
129	$9,937	$10,294	$20,231	$3,396,708
130	$9,907	$10,324	$20,231	$3,386,384
131	$9,877	$10,354	$20,231	$3,376,030
132	$9,847	$10,384	$20,231	$3,365,647

第11年供款共

$242,767

第11年利息

$120,135

第11年共還本金

$122,632

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$9,816	$10,414	$20,231	$3,355,232
134	$9,786	$10,445	$20,231	$3,344,788
135	$9,756	$10,475	$20,231	$3,334,313
136	$9,725	$10,506	$20,231	$3,323,807
137	$9,694	$10,536	$20,231	$3,313,271
138	$9,664	$10,567	$20,231	$3,302,704
139	$9,633	$10,598	$20,231	$3,292,107
140	$9,602	$10,629	$20,231	$3,281,478
141	$9,571	$10,660	$20,231	$3,270,818
142	$9,540	$10,691	$20,231	$3,260,128
143	$9,509	$10,722	$20,231	$3,249,406
144	$9,477	$10,753	$20,231	$3,238,652

第12年供款共

$242,767

第12年利息

$115,773

第12年共還本金

$126,994

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$9,446	$10,785	$20,231	$3,227,868
146	$9,415	$10,816	$20,231	$3,217,052
147	$9,383	$10,848	$20,231	$3,206,204
148	$9,351	$10,879	$20,231	$3,195,325
149	$9,320	$10,911	$20,231	$3,184,414
150	$9,288	$10,943	$20,231	$3,173,472
151	$9,256	$10,975	$20,231	$3,162,497
152	$9,224	$11,007	$20,231	$3,151,490
153	$9,192	$11,039	$20,231	$3,140,451
154	$9,160	$11,071	$20,231	$3,129,381
155	$9,127	$11,103	$20,231	$3,118,277
156	$9,095	$11,136	$20,231	$3,107,142

第13年供款共

$242,767

第13年利息

$111,256

第13年共還本金

$131,511

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$9,062	$11,168	$20,231	$3,095,974
158	$9,030	$11,201	$20,231	$3,084,773
159	$8,997	$11,233	$20,231	$3,073,539
160	$8,964	$11,266	$20,231	$3,062,273
161	$8,932	$11,299	$20,231	$3,050,974
162	$8,899	$11,332	$20,231	$3,039,642
163	$8,866	$11,365	$20,231	$3,028,277
164	$8,832	$11,398	$20,231	$3,016,879
165	$8,799	$11,431	$20,231	$3,005,448
166	$8,766	$11,465	$20,231	$2,993,983
167	$8,732	$11,498	$20,231	$2,982,485
168	$8,699	$11,532	$20,231	$2,970,953

第14年供款共

$242,767

第14年利息

$106,579

第14年共還本金

$136,188

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$8,665	$11,565	$20,231	$2,959,388
170	$8,632	$11,599	$20,231	$2,947,789
171	$8,598	$11,633	$20,231	$2,936,156
172	$8,564	$11,667	$20,231	$2,924,489
173	$8,530	$11,701	$20,231	$2,912,788
174	$8,496	$11,735	$20,231	$2,901,053
175	$8,461	$11,769	$20,231	$2,889,284
176	$8,427	$11,804	$20,231	$2,877,481
177	$8,393	$11,838	$20,231	$2,865,643
178	$8,358	$11,872	$20,231	$2,853,770
179	$8,323	$11,907	$20,231	$2,841,863
180	$8,289	$11,942	$20,231	$2,829,921

第15年供款共

$242,767

第15年利息

$101,735

第15年共還本金

$141,032

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$8,254	$11,977	$20,231	$2,817,945
182	$8,219	$12,012	$20,231	$2,805,933
183	$8,184	$12,047	$20,231	$2,793,886
184	$8,149	$12,082	$20,231	$2,781,805
185	$8,114	$12,117	$20,231	$2,769,688
186	$8,078	$12,152	$20,231	$2,757,535
187	$8,043	$12,188	$20,231	$2,745,347
188	$8,007	$12,223	$20,231	$2,733,124
189	$7,972	$12,259	$20,231	$2,720,865
190	$7,936	$12,295	$20,231	$2,708,570
191	$7,900	$12,331	$20,231	$2,696,240
192	$7,864	$12,367	$20,231	$2,683,873

第16年供款共

$242,767

第16年利息

$96,719

第16年共還本金

$146,048

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$7,828	$12,403	$20,231	$2,671,470
194	$7,792	$12,439	$20,231	$2,659,032
195	$7,756	$12,475	$20,231	$2,646,556
196	$7,719	$12,511	$20,231	$2,634,045
197	$7,683	$12,548	$20,231	$2,621,497
198	$7,646	$12,585	$20,231	$2,608,912
199	$7,609	$12,621	$20,231	$2,596,291
200	$7,573	$12,658	$20,231	$2,583,633
201	$7,536	$12,695	$20,231	$2,570,938
202	$7,499	$12,732	$20,231	$2,558,206
203	$7,461	$12,769	$20,231	$2,545,437
204	$7,424	$12,806	$20,231	$2,532,630

第17年供款共

$242,767

第17年利息

$91,525

第17年共還本金

$151,243

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$7,387	$12,844	$20,231	$2,519,787
206	$7,349	$12,881	$20,231	$2,506,905
207	$7,312	$12,919	$20,231	$2,493,987
208	$7,274	$12,956	$20,231	$2,481,030
209	$7,236	$12,994	$20,231	$2,468,036
210	$7,198	$13,032	$20,231	$2,455,004
211	$7,160	$13,070	$20,231	$2,441,933
212	$7,122	$13,108	$20,231	$2,428,825
213	$7,084	$13,147	$20,231	$2,415,679
214	$7,046	$13,185	$20,231	$2,402,494
215	$7,007	$13,223	$20,231	$2,389,270
216	$6,969	$13,262	$20,231	$2,376,008

第18年供款共

$242,767

第18年利息

$86,145

第18年共還本金

$156,622

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$6,930	$13,301	$20,231	$2,362,708
218	$6,891	$13,339	$20,231	$2,349,368
219	$6,852	$13,378	$20,231	$2,335,990
220	$6,813	$13,417	$20,231	$2,322,573
221	$6,774	$13,456	$20,231	$2,309,116
222	$6,735	$13,496	$20,231	$2,295,621
223	$6,696	$13,535	$20,231	$2,282,086
224	$6,656	$13,575	$20,231	$2,268,511
225	$6,616	$13,614	$20,231	$2,254,897
226	$6,577	$13,654	$20,231	$2,241,243
227	$6,537	$13,694	$20,231	$2,227,550
228	$6,497	$13,734	$20,231	$2,213,816

第19年供款共

$242,767

第19年利息

$80,575

第19年共還本金

$162,192

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$6,457	$13,774	$20,231	$2,200,042
230	$6,417	$13,814	$20,231	$2,186,229
231	$6,376	$13,854	$20,231	$2,172,374
232	$6,336	$13,895	$20,231	$2,158,480
233	$6,296	$13,935	$20,231	$2,144,545
234	$6,255	$13,976	$20,231	$2,130,569
235	$6,214	$14,016	$20,231	$2,116,553
236	$6,173	$14,057	$20,231	$2,102,495
237	$6,132	$14,098	$20,231	$2,088,397
238	$6,091	$14,139	$20,231	$2,074,258
239	$6,050	$14,181	$20,231	$2,060,077
240	$6,009	$14,222	$20,231	$2,045,855

第20年供款共

$242,767

第20年利息

$74,806

第20年共還本金

$167,961

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$5,967	$14,264	$20,231	$2,031,591
242	$5,925	$14,305	$20,231	$2,017,286
243	$5,884	$14,347	$20,231	$2,002,939
244	$5,842	$14,389	$20,231	$1,988,551
245	$5,800	$14,431	$20,231	$1,974,120
246	$5,758	$14,473	$20,231	$1,959,647
247	$5,716	$14,515	$20,231	$1,945,132
248	$5,673	$14,557	$20,231	$1,930,575
249	$5,631	$14,600	$20,231	$1,915,975
250	$5,588	$14,642	$20,231	$1,901,333
251	$5,546	$14,685	$20,231	$1,886,648
252	$5,503	$14,728	$20,231	$1,871,920

第21年供款共

$242,767

第21年利息

$68,832

第21年共還本金

$173,935

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$5,460	$14,771	$20,231	$1,857,149
254	$5,417	$14,814	$20,231	$1,842,335
255	$5,373	$14,857	$20,231	$1,827,478
256	$5,330	$14,900	$20,231	$1,812,577
257	$5,287	$14,944	$20,231	$1,797,633
258	$5,243	$14,988	$20,231	$1,782,646
259	$5,199	$15,031	$20,231	$1,767,615
260	$5,156	$15,075	$20,231	$1,752,540
261	$5,112	$15,119	$20,231	$1,737,421
262	$5,067	$15,163	$20,231	$1,722,257
263	$5,023	$15,207	$20,231	$1,707,050
264	$4,979	$15,252	$20,231	$1,691,798

第22年供款共

$242,767

第22年利息

$62,646

第22年共還本金

$180,121

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$4,934	$15,296	$20,231	$1,676,502
266	$4,890	$15,341	$20,231	$1,661,161
267	$4,845	$15,386	$20,231	$1,645,776
268	$4,800	$15,430	$20,231	$1,630,345
269	$4,755	$15,475	$20,231	$1,614,870
270	$4,710	$15,521	$20,231	$1,599,349
271	$4,665	$15,566	$20,231	$1,583,784
272	$4,619	$15,611	$20,231	$1,568,172
273	$4,574	$15,657	$20,231	$1,552,516
274	$4,528	$15,702	$20,231	$1,536,813
275	$4,482	$15,748	$20,231	$1,521,065
276	$4,436	$15,794	$20,231	$1,505,271

第23年供款共

$242,767

第23年利息

$56,240

第23年共還本金

$186,528

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,390	$15,840	$20,231	$1,489,430
278	$4,344	$15,886	$20,231	$1,473,544
279	$4,298	$15,933	$20,231	$1,457,611
280	$4,251	$15,979	$20,231	$1,441,632
281	$4,205	$16,026	$20,231	$1,425,606
282	$4,158	$16,073	$20,231	$1,409,534
283	$4,111	$16,119	$20,231	$1,393,414
284	$4,064	$16,166	$20,231	$1,377,248
285	$4,017	$16,214	$20,231	$1,361,034
286	$3,970	$16,261	$20,231	$1,344,773
287	$3,922	$16,308	$20,231	$1,328,465
288	$3,875	$16,356	$20,231	$1,312,109

第24年供款共

$242,767

第24年利息

$49,605

第24年共還本金

$193,162

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,827	$16,404	$20,231	$1,295,705
290	$3,779	$16,451	$20,231	$1,279,254
291	$3,731	$16,499	$20,231	$1,262,754
292	$3,683	$16,548	$20,231	$1,246,207
293	$3,635	$16,596	$20,231	$1,229,611
294	$3,586	$16,644	$20,231	$1,212,966
295	$3,538	$16,693	$20,231	$1,196,274
296	$3,489	$16,741	$20,231	$1,179,532
297	$3,440	$16,790	$20,231	$1,162,742
298	$3,391	$16,839	$20,231	$1,145,903
299	$3,342	$16,888	$20,231	$1,129,014
300	$3,293	$16,938	$20,231	$1,112,077

第25年供款共

$242,767

第25年利息

$42,735

第25年共還本金

$200,032

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,244	$16,987	$20,231	$1,095,089
302	$3,194	$17,037	$20,231	$1,078,053
303	$3,144	$17,086	$20,231	$1,060,967
304	$3,094	$17,136	$20,231	$1,043,830
305	$3,045	$17,186	$20,231	$1,026,644
306	$2,994	$17,236	$20,231	$1,009,408
307	$2,944	$17,287	$20,231	$992,122
308	$2,894	$17,337	$20,231	$974,785
309	$2,843	$17,387	$20,231	$957,397
310	$2,792	$17,438	$20,231	$939,959
311	$2,742	$17,489	$20,231	$922,470
312	$2,691	$17,540	$20,231	$904,930

第26年供款共

$242,767

第26年利息

$35,621

第26年共還本金

$207,147

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,639	$17,591	$20,231	$887,339
314	$2,588	$17,643	$20,231	$869,696
315	$2,537	$17,694	$20,231	$852,002
316	$2,485	$17,746	$20,231	$834,256
317	$2,433	$17,797	$20,231	$816,459
318	$2,381	$17,849	$20,231	$798,610
319	$2,329	$17,901	$20,231	$780,708
320	$2,277	$17,954	$20,231	$762,755
321	$2,225	$18,006	$20,231	$744,749
322	$2,172	$18,058	$20,231	$726,691
323	$2,120	$18,111	$20,231	$708,580
324	$2,067	$18,164	$20,231	$690,416

第27年供款共

$242,767

第27年利息

$28,253

第27年共還本金

$214,514

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,014	$18,217	$20,231	$672,199
326	$1,961	$18,270	$20,231	$653,929
327	$1,907	$18,323	$20,231	$635,605
328	$1,854	$18,377	$20,231	$617,229
329	$1,800	$18,430	$20,231	$598,798
330	$1,746	$18,484	$20,231	$580,314
331	$1,693	$18,538	$20,231	$561,776
332	$1,639	$18,592	$20,231	$543,184
333	$1,584	$18,646	$20,231	$524,538
334	$1,530	$18,701	$20,231	$505,837
335	$1,475	$18,755	$20,231	$487,082
336	$1,421	$18,810	$20,231	$468,272

第28年供款共

$242,767

第28年利息

$20,623

第28年共還本金

$222,144

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,366	$18,865	$20,231	$449,407
338	$1,311	$18,920	$20,231	$430,487
339	$1,256	$18,975	$20,231	$411,512
340	$1,200	$19,030	$20,231	$392,482
341	$1,145	$19,086	$20,231	$373,396
342	$1,089	$19,142	$20,231	$354,254
343	$1,033	$19,197	$20,231	$335,057
344	$977	$19,253	$20,231	$315,804
345	$921	$19,310	$20,231	$296,494
346	$865	$19,366	$20,231	$277,128
347	$808	$19,422	$20,231	$257,706
348	$752	$19,479	$20,231	$238,227

第29年供款共

$242,767

第29年利息

$12,722

第29年共還本金

$230,045

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$695	$19,536	$20,231	$218,691
350	$638	$19,593	$20,231	$199,098
351	$581	$19,650	$20,231	$179,448
352	$523	$19,707	$20,231	$159,741
353	$466	$19,765	$20,231	$139,976
354	$408	$19,822	$20,231	$120,154
355	$350	$19,880	$20,231	$100,274
356	$292	$19,938	$20,231	$80,336
357	$234	$19,996	$20,231	$60,340
358	$176	$20,055	$20,231	$40,285
359	$117	$20,113	$20,231	$20,172
360	$59	$20,172	$20,231	$0

第30年供款共

$242,767

第30年利息

$4,540

第30年共還本金

$238,227

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$7,939,521

免責聲明

筍盤推介

按揭保險費
info