樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$96,811

借款月供 $435 , 共加借HK$96,811

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$8,071,778

每月供款
$20,561

首期

$498,000

總貸款額

$4,578,811

總利息

$2,823,116

印花稅

$112,050

其他

$59,800

置業成本總預算

HK$669,850

按月供比率計算

$41,122

置業成本總預算

HK$669,850

首期

$498,000
印花稅

$112,050
- AVD
  
  $112,050
律師費

$ 10,000
代理佣金

$49,800
按揭保險費

$96,811

最低每月入息要求

按月供比率計算

$41,122

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

離島大嶼山貝澳新圍村

thumb_up

**~過百萬新裝修,幾年新裝~用料質量好,房大廳大~**

建

700 呎

@6,686

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

售$468 萬

建

700 呎

@6,686

售$468 萬

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

粉嶺牽晴間第07座

thumb_up

單邊開揚一見難忘

實

384 呎

@11,719

建

532 呎

@8,459

local_fire_department 至HIT verified 首置必買

售$450 萬

實

384 呎

@11,719

建

532 呎

@8,459

售$450 萬

local_fire_department 至HIT verified 首置必買

馬鞍山西徑村

thumb_up

連天台

建

680 呎

@8,088

local_fire_department 至HIT

售$550 萬

建

680 呎

@8,088

售$550 萬

local_fire_department 至HIT

馬鞍山企嶺下老圍

thumb_up

特式小全幢樓齡新

建

660 呎

@8,030

local_fire_department 至HIT

售$530 萬

建

660 呎

@8,030

售$530 萬

local_fire_department 至HIT

馬鞍山新港城 P座

thumb_up

新港城 P座

實

370 呎

@12,432

建

503 呎

@9,145

local_fire_department 至HIT hotel_class 樓王 price_change 蝕讓盤

售$460 萬

實

370 呎

@12,432

建

503 呎

@9,145

售$460 萬

local_fire_department 至HIT hotel_class 樓王 price_change 蝕讓盤

粉嶺粉嶺名都雅碧閣第01座

thumb_up

火車站上蓋.大型商埸.投資自住必選

實

399 呎

@10,777

建

533 呎

@8,068

local_fire_department 至HIT

售$430 萬

實

399 呎

@10,777

建

533 呎

@8,068

售$430 萬

local_fire_department 至HIT

粉嶺粉嶺中心第01期 B座

thumb_up

*罕有大兩房*有匙即睇*

實

468 呎

@10,000

建

605 呎

@7,736

vpn_key 有匙即睇

售$468 萬

實

468 呎

@10,000

建

605 呎

@7,736

售$468 萬

vpn_key 有匙即睇

沙田珀玥

thumb_up

大圍市中心, 投資及自用精選!

實

251 呎

@19,920

local_fire_department 至HIT

售$500 萬

實

251 呎

@19,920

售$500 萬

local_fire_department 至HIT

馬鞍山泓碧第03座

thumb_up

景觀開揚環境舒適樓齡新

實

310 呎

@17,097

local_fire_department 至HIT verified 首置必買

售$530 萬

實

310 呎

@17,097

售$530 萬

local_fire_department 至HIT verified 首置必買

西貢泰湖閣

thumb_up

近市村屋

實

629 呎

@7,758

建

700 呎

@6,971

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價

售$488 萬

實

629 呎

@7,758

建

700 呎

@6,971

售$488 萬

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價

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

白石角嘉熙第09座

thumb_up

新發展高端 [ 海濱生活社區 ] 星級生活空間 [ 安居之選].

實

344 呎

@16,279

local_fire_department 至HIT local_offer 低水筍價 flight_takeoff 移民急讓 price_change 蝕讓盤

售$560 萬

實

344 呎

@16,279

售$560 萬

local_fire_department 至HIT local_offer 低水筍價 flight_takeoff 移民急讓 price_change 蝕讓盤

利率	15年	20年	25年	30年
1.000	$27,404	$21,058	$17,256	$14,727
1.500	$28,423	$22,095	$18,312	$15,802
2.000	$29,465	$23,163	$19,407	$16,924
2.500	$30,531	$24,263	$20,541	$18,092
3.000	$31,620	$25,394	$21,713	$19,304
3.500	$32,733	$26,555	$22,923	$20,561
4.000	$33,869	$27,747	$24,169	$21,860
4.500	$35,028	$28,968	$25,451	$23,200
5.000	$36,209	$30,218	$26,767	$24,580
5.500	$37,413	$31,497	$28,118	$25,998
6.000	$38,639	$32,804	$29,501	$27,452

每月供款$20,561

年期

30年

貸款金額

$4,578,811.2

總利息

$2,823,116

總貸款連利息

$7,401,927.2

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$13,355	$7,206	$20,561	$4,571,605
2	$13,334	$7,227	$20,561	$4,564,378
3	$13,313	$7,248	$20,561	$4,557,130
4	$13,292	$7,269	$20,561	$4,549,861
5	$13,270	$7,290	$20,561	$4,542,570
6	$13,249	$7,312	$20,561	$4,535,258
7	$13,228	$7,333	$20,561	$4,527,925
8	$13,206	$7,354	$20,561	$4,520,571
9	$13,185	$7,376	$20,561	$4,513,195
10	$13,163	$7,397	$20,561	$4,505,798
11	$13,142	$7,419	$20,561	$4,498,379
12	$13,120	$7,441	$20,561	$4,490,938

第1年供款共

$246,731

第1年利息

$158,858

第1年共還本金

$87,873

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$13,099	$7,462	$20,561	$4,483,476
14	$13,077	$7,484	$20,561	$4,475,992
15	$13,055	$7,506	$20,561	$4,468,486
16	$13,033	$7,528	$20,561	$4,460,958
17	$13,011	$7,550	$20,561	$4,453,408
18	$12,989	$7,572	$20,561	$4,445,836
19	$12,967	$7,594	$20,561	$4,438,242
20	$12,945	$7,616	$20,561	$4,430,626
21	$12,923	$7,638	$20,561	$4,422,988
22	$12,900	$7,661	$20,561	$4,415,327
23	$12,878	$7,683	$20,561	$4,407,645
24	$12,856	$7,705	$20,561	$4,399,939

第2年供款共

$246,731

第2年利息

$155,732

第2年共還本金

$90,999

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$12,833	$7,728	$20,561	$4,392,212
26	$12,811	$7,750	$20,561	$4,384,461
27	$12,788	$7,773	$20,561	$4,376,688
28	$12,765	$7,796	$20,561	$4,368,893
29	$12,743	$7,818	$20,561	$4,361,075
30	$12,720	$7,841	$20,561	$4,353,233
31	$12,697	$7,864	$20,561	$4,345,369
32	$12,674	$7,887	$20,561	$4,337,483
33	$12,651	$7,910	$20,561	$4,329,573
34	$12,628	$7,933	$20,561	$4,321,640
35	$12,605	$7,956	$20,561	$4,313,683
36	$12,582	$7,979	$20,561	$4,305,704

第3年供款共

$246,731

第3年利息

$152,496

第3年共還本金

$94,235

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$12,558	$8,003	$20,561	$4,297,702
38	$12,535	$8,026	$20,561	$4,289,676
39	$12,512	$8,049	$20,561	$4,281,626
40	$12,488	$8,073	$20,561	$4,273,553
41	$12,465	$8,096	$20,561	$4,265,457
42	$12,441	$8,120	$20,561	$4,257,337
43	$12,417	$8,144	$20,561	$4,249,193
44	$12,393	$8,167	$20,561	$4,241,026
45	$12,370	$8,191	$20,561	$4,232,835
46	$12,346	$8,215	$20,561	$4,224,620
47	$12,322	$8,239	$20,561	$4,216,380
48	$12,298	$8,263	$20,561	$4,208,117

第4年供款共

$246,731

第4年利息

$149,144

第4年共還本金

$97,587

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$12,274	$8,287	$20,561	$4,199,830
50	$12,250	$8,311	$20,561	$4,191,519
51	$12,225	$8,336	$20,561	$4,183,183
52	$12,201	$8,360	$20,561	$4,174,823
53	$12,177	$8,384	$20,561	$4,166,439
54	$12,152	$8,409	$20,561	$4,158,030
55	$12,128	$8,433	$20,561	$4,149,597
56	$12,103	$8,458	$20,561	$4,141,139
57	$12,078	$8,483	$20,561	$4,132,656
58	$12,054	$8,507	$20,561	$4,124,149
59	$12,029	$8,532	$20,561	$4,115,617
60	$12,004	$8,557	$20,561	$4,107,060

第5年供款共

$246,731

第5年利息

$145,673

第5年共還本金

$101,058

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$11,979	$8,582	$20,561	$4,098,478
62	$11,954	$8,607	$20,561	$4,089,871
63	$11,929	$8,632	$20,561	$4,081,238
64	$11,904	$8,657	$20,561	$4,072,581
65	$11,878	$8,683	$20,561	$4,063,899
66	$11,853	$8,708	$20,561	$4,055,191
67	$11,828	$8,733	$20,561	$4,046,458
68	$11,802	$8,759	$20,561	$4,037,699
69	$11,777	$8,784	$20,561	$4,028,914
70	$11,751	$8,810	$20,561	$4,020,105
71	$11,725	$8,836	$20,561	$4,011,269
72	$11,700	$8,861	$20,561	$4,002,408

第6年供款共

$246,731

第6年利息

$142,079

第6年共還本金

$104,652

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$11,674	$8,887	$20,561	$3,993,520
74	$11,648	$8,913	$20,561	$3,984,607
75	$11,622	$8,939	$20,561	$3,975,668
76	$11,596	$8,965	$20,561	$3,966,703
77	$11,570	$8,991	$20,561	$3,957,712
78	$11,543	$9,018	$20,561	$3,948,694
79	$11,517	$9,044	$20,561	$3,939,650
80	$11,491	$9,070	$20,561	$3,930,580
81	$11,464	$9,097	$20,561	$3,921,483
82	$11,438	$9,123	$20,561	$3,912,360
83	$11,411	$9,150	$20,561	$3,903,210
84	$11,384	$9,177	$20,561	$3,894,033

第7年供款共

$246,731

第7年利息

$138,357

第7年共還本金

$108,374

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$11,358	$9,203	$20,561	$3,884,830
86	$11,331	$9,230	$20,561	$3,875,600
87	$11,304	$9,257	$20,561	$3,866,343
88	$11,277	$9,284	$20,561	$3,857,059
89	$11,250	$9,311	$20,561	$3,847,748
90	$11,223	$9,338	$20,561	$3,838,409
91	$11,195	$9,366	$20,561	$3,829,044
92	$11,168	$9,393	$20,561	$3,819,651
93	$11,141	$9,420	$20,561	$3,810,231
94	$11,113	$9,448	$20,561	$3,800,783
95	$11,086	$9,475	$20,561	$3,791,308
96	$11,058	$9,503	$20,561	$3,781,805

第8年供款共

$246,731

第8年利息

$134,502

第8年共還本金

$112,229

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$11,030	$9,531	$20,561	$3,772,274
98	$11,002	$9,558	$20,561	$3,762,716
99	$10,975	$9,586	$20,561	$3,753,129
100	$10,947	$9,614	$20,561	$3,743,515
101	$10,919	$9,642	$20,561	$3,733,873
102	$10,890	$9,670	$20,561	$3,724,202
103	$10,862	$9,699	$20,561	$3,714,504
104	$10,834	$9,727	$20,561	$3,704,777
105	$10,806	$9,755	$20,561	$3,695,021
106	$10,777	$9,784	$20,561	$3,685,238
107	$10,749	$9,812	$20,561	$3,675,425
108	$10,720	$9,841	$20,561	$3,665,584

第9年供款共

$246,731

第9年利息

$130,511

第9年共還本金

$116,220

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$10,691	$9,870	$20,561	$3,655,715
110	$10,663	$9,898	$20,561	$3,645,816
111	$10,634	$9,927	$20,561	$3,635,889
112	$10,605	$9,956	$20,561	$3,625,933
113	$10,576	$9,985	$20,561	$3,615,948
114	$10,547	$10,014	$20,561	$3,605,933
115	$10,517	$10,044	$20,561	$3,595,890
116	$10,488	$10,073	$20,561	$3,585,817
117	$10,459	$10,102	$20,561	$3,575,714
118	$10,429	$10,132	$20,561	$3,565,583
119	$10,400	$10,161	$20,561	$3,555,421
120	$10,370	$10,191	$20,561	$3,545,230

第10年供款共

$246,731

第10年利息

$126,377

第10年共還本金

$120,354

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$10,340	$10,221	$20,561	$3,535,010
122	$10,310	$10,250	$20,561	$3,524,759
123	$10,281	$10,280	$20,561	$3,514,479
124	$10,251	$10,310	$20,561	$3,504,169
125	$10,220	$10,340	$20,561	$3,493,828
126	$10,190	$10,371	$20,561	$3,483,458
127	$10,160	$10,401	$20,561	$3,473,057
128	$10,130	$10,431	$20,561	$3,462,626
129	$10,099	$10,462	$20,561	$3,452,164
130	$10,069	$10,492	$20,561	$3,441,672
131	$10,038	$10,523	$20,561	$3,431,149
132	$10,008	$10,553	$20,561	$3,420,596

第11年供款共

$246,731

第11年利息

$122,096

第11年共還本金

$124,635

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$9,977	$10,584	$20,561	$3,410,012
134	$9,946	$10,615	$20,561	$3,399,397
135	$9,915	$10,646	$20,561	$3,388,751
136	$9,884	$10,677	$20,561	$3,378,074
137	$9,853	$10,708	$20,561	$3,367,365
138	$9,821	$10,739	$20,561	$3,356,626
139	$9,790	$10,771	$20,561	$3,345,855
140	$9,759	$10,802	$20,561	$3,335,053
141	$9,727	$10,834	$20,561	$3,324,219
142	$9,696	$10,865	$20,561	$3,313,354
143	$9,664	$10,897	$20,561	$3,302,457
144	$9,632	$10,929	$20,561	$3,291,528

第12年供款共

$246,731

第12年利息

$117,663

第12年共還本金

$129,067

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$9,600	$10,961	$20,561	$3,280,568
146	$9,568	$10,993	$20,561	$3,269,575
147	$9,536	$11,025	$20,561	$3,258,551
148	$9,504	$11,057	$20,561	$3,247,494
149	$9,472	$11,089	$20,561	$3,236,405
150	$9,440	$11,121	$20,561	$3,225,283
151	$9,407	$11,154	$20,561	$3,214,130
152	$9,375	$11,186	$20,561	$3,202,943
153	$9,342	$11,219	$20,561	$3,191,724
154	$9,309	$11,252	$20,561	$3,180,472
155	$9,276	$11,285	$20,561	$3,169,188
156	$9,243	$11,317	$20,561	$3,157,870

第13年供款共

$246,731

第13年利息

$113,073

第13年共還本金

$133,658

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$9,210	$11,350	$20,561	$3,146,520
158	$9,177	$11,384	$20,561	$3,135,136
159	$9,144	$11,417	$20,561	$3,123,720
160	$9,111	$11,450	$20,561	$3,112,270
161	$9,077	$11,483	$20,561	$3,100,786
162	$9,044	$11,517	$20,561	$3,089,269
163	$9,010	$11,551	$20,561	$3,077,719
164	$8,977	$11,584	$20,561	$3,066,134
165	$8,943	$11,618	$20,561	$3,054,516
166	$8,909	$11,652	$20,561	$3,042,865
167	$8,875	$11,686	$20,561	$3,031,179
168	$8,841	$11,720	$20,561	$3,019,459

第14年供款共

$246,731

第14年利息

$108,319

第14年共還本金

$138,412

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$8,807	$11,754	$20,561	$3,007,705
170	$8,772	$11,788	$20,561	$2,995,916
171	$8,738	$11,823	$20,561	$2,984,093
172	$8,704	$11,857	$20,561	$2,972,236
173	$8,669	$11,892	$20,561	$2,960,344
174	$8,634	$11,927	$20,561	$2,948,418
175	$8,600	$11,961	$20,561	$2,936,456
176	$8,565	$11,996	$20,561	$2,924,460
177	$8,530	$12,031	$20,561	$2,912,429
178	$8,495	$12,066	$20,561	$2,900,362
179	$8,459	$12,102	$20,561	$2,888,261
180	$8,424	$12,137	$20,561	$2,876,124

第15年供款共

$246,731

第15年利息

$103,396

第15年共還本金

$143,335

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$8,389	$12,172	$20,561	$2,863,952
182	$8,353	$12,208	$20,561	$2,851,744
183	$8,318	$12,243	$20,561	$2,839,501
184	$8,282	$12,279	$20,561	$2,827,222
185	$8,246	$12,315	$20,561	$2,814,907
186	$8,210	$12,351	$20,561	$2,802,556
187	$8,174	$12,387	$20,561	$2,790,169
188	$8,138	$12,423	$20,561	$2,777,746
189	$8,102	$12,459	$20,561	$2,765,287
190	$8,065	$12,495	$20,561	$2,752,792
191	$8,029	$12,532	$20,561	$2,740,260
192	$7,992	$12,568	$20,561	$2,727,691

第16年供款共

$246,731

第16年利息

$98,298

第16年共還本金

$148,433

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$7,956	$12,605	$20,561	$2,715,086
194	$7,919	$12,642	$20,561	$2,702,444
195	$7,882	$12,679	$20,561	$2,689,766
196	$7,845	$12,716	$20,561	$2,677,050
197	$7,808	$12,753	$20,561	$2,664,297
198	$7,771	$12,790	$20,561	$2,651,507
199	$7,734	$12,827	$20,561	$2,638,680
200	$7,696	$12,865	$20,561	$2,625,815
201	$7,659	$12,902	$20,561	$2,612,913
202	$7,621	$12,940	$20,561	$2,599,973
203	$7,583	$12,978	$20,561	$2,586,995
204	$7,545	$13,016	$20,561	$2,573,979

第17年供款共

$246,731

第17年利息

$93,019

第17年共還本金

$153,712

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$7,507	$13,053	$20,561	$2,560,926
206	$7,469	$13,092	$20,561	$2,547,834
207	$7,431	$13,130	$20,561	$2,534,705
208	$7,393	$13,168	$20,561	$2,521,537
209	$7,354	$13,206	$20,561	$2,508,330
210	$7,316	$13,245	$20,561	$2,495,085
211	$7,277	$13,284	$20,561	$2,481,802
212	$7,239	$13,322	$20,561	$2,468,479
213	$7,200	$13,361	$20,561	$2,455,118
214	$7,161	$13,400	$20,561	$2,441,718
215	$7,122	$13,439	$20,561	$2,428,279
216	$7,082	$13,478	$20,561	$2,414,800

第18年供款共

$246,731

第18年利息

$87,552

第18年共還本金

$159,179

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$7,043	$13,518	$20,561	$2,401,283
218	$7,004	$13,557	$20,561	$2,387,726
219	$6,964	$13,597	$20,561	$2,374,129
220	$6,925	$13,636	$20,561	$2,360,492
221	$6,885	$13,676	$20,561	$2,346,816
222	$6,845	$13,716	$20,561	$2,333,100
223	$6,805	$13,756	$20,561	$2,319,344
224	$6,765	$13,796	$20,561	$2,305,548
225	$6,725	$13,836	$20,561	$2,291,712
226	$6,684	$13,877	$20,561	$2,277,835
227	$6,644	$13,917	$20,561	$2,263,918
228	$6,603	$13,958	$20,561	$2,249,960

第19年供款共

$246,731

第19年利息

$81,890

第19年共還本金

$164,841

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$6,562	$13,999	$20,561	$2,235,961
230	$6,522	$14,039	$20,561	$2,221,922
231	$6,481	$14,080	$20,561	$2,207,842
232	$6,440	$14,121	$20,561	$2,193,720
233	$6,398	$14,163	$20,561	$2,179,558
234	$6,357	$14,204	$20,561	$2,165,354
235	$6,316	$14,245	$20,561	$2,151,109
236	$6,274	$14,287	$20,561	$2,136,822
237	$6,232	$14,329	$20,561	$2,122,493
238	$6,191	$14,370	$20,561	$2,108,123
239	$6,149	$14,412	$20,561	$2,093,711
240	$6,107	$14,454	$20,561	$2,079,257

第20年供款共

$246,731

第20年利息

$76,028

第20年共還本金

$170,703

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$6,064	$14,496	$20,561	$2,064,760
242	$6,022	$14,539	$20,561	$2,050,221
243	$5,980	$14,581	$20,561	$2,035,640
244	$5,937	$14,624	$20,561	$2,021,017
245	$5,895	$14,666	$20,561	$2,006,350
246	$5,852	$14,709	$20,561	$1,991,641
247	$5,809	$14,752	$20,561	$1,976,889
248	$5,766	$14,795	$20,561	$1,962,094
249	$5,723	$14,838	$20,561	$1,947,256
250	$5,679	$14,881	$20,561	$1,932,375
251	$5,636	$14,925	$20,561	$1,917,450
252	$5,593	$14,968	$20,561	$1,902,482

第21年供款共

$246,731

第21年利息

$69,956

第21年共還本金

$176,775

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$5,549	$15,012	$20,561	$1,887,470
254	$5,505	$15,056	$20,561	$1,872,414
255	$5,461	$15,100	$20,561	$1,857,314
256	$5,417	$15,144	$20,561	$1,842,170
257	$5,373	$15,188	$20,561	$1,826,983
258	$5,329	$15,232	$20,561	$1,811,750
259	$5,284	$15,277	$20,561	$1,796,474
260	$5,240	$15,321	$20,561	$1,781,153
261	$5,195	$15,366	$20,561	$1,765,787
262	$5,150	$15,411	$20,561	$1,750,376
263	$5,105	$15,456	$20,561	$1,734,920
264	$5,060	$15,501	$20,561	$1,719,420

第22年供款共

$246,731

第22年利息

$63,669

第22年共還本金

$183,062

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$5,015	$15,546	$20,561	$1,703,874
266	$4,970	$15,591	$20,561	$1,688,282
267	$4,924	$15,637	$20,561	$1,672,646
268	$4,879	$15,682	$20,561	$1,656,963
269	$4,833	$15,728	$20,561	$1,641,235
270	$4,787	$15,774	$20,561	$1,625,461
271	$4,741	$15,820	$20,561	$1,609,641
272	$4,695	$15,866	$20,561	$1,593,775
273	$4,649	$15,912	$20,561	$1,577,863
274	$4,602	$15,959	$20,561	$1,561,904
275	$4,556	$16,005	$20,561	$1,545,899
276	$4,509	$16,052	$20,561	$1,529,847

第23年供款共

$246,731

第23年利息

$57,158

第23年共還本金

$189,573

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,462	$16,099	$20,561	$1,513,748
278	$4,415	$16,146	$20,561	$1,497,602
279	$4,368	$16,193	$20,561	$1,481,409
280	$4,321	$16,240	$20,561	$1,465,169
281	$4,273	$16,287	$20,561	$1,448,881
282	$4,226	$16,335	$20,561	$1,432,546
283	$4,178	$16,383	$20,561	$1,416,164
284	$4,130	$16,430	$20,561	$1,399,733
285	$4,083	$16,478	$20,561	$1,383,255
286	$4,034	$16,526	$20,561	$1,366,728
287	$3,986	$16,575	$20,561	$1,350,154
288	$3,938	$16,623	$20,561	$1,333,531

第24年供款共

$246,731

第24年利息

$50,415

第24年共還本金

$196,316

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,889	$16,671	$20,561	$1,316,859
290	$3,841	$16,720	$20,561	$1,300,139
291	$3,792	$16,769	$20,561	$1,283,371
292	$3,743	$16,818	$20,561	$1,266,553
293	$3,694	$16,867	$20,561	$1,249,686
294	$3,645	$16,916	$20,561	$1,232,770
295	$3,596	$16,965	$20,561	$1,215,805
296	$3,546	$17,015	$20,561	$1,198,790
297	$3,496	$17,064	$20,561	$1,181,725
298	$3,447	$17,114	$20,561	$1,164,611
299	$3,397	$17,164	$20,561	$1,147,447
300	$3,347	$17,214	$20,561	$1,130,233

第25年供款共

$246,731

第25年利息

$43,433

第25年共還本金

$203,298

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,297	$17,264	$20,561	$1,112,968
302	$3,246	$17,315	$20,561	$1,095,654
303	$3,196	$17,365	$20,561	$1,078,288
304	$3,145	$17,416	$20,561	$1,060,873
305	$3,094	$17,467	$20,561	$1,043,406
306	$3,043	$17,518	$20,561	$1,025,888
307	$2,992	$17,569	$20,561	$1,008,320
308	$2,941	$17,620	$20,561	$990,700
309	$2,890	$17,671	$20,561	$973,028
310	$2,838	$17,723	$20,561	$955,305
311	$2,786	$17,775	$20,561	$937,531
312	$2,734	$17,826	$20,561	$919,704

第26年供款共

$246,731

第26年利息

$36,202

第26年共還本金

$210,529

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,682	$17,878	$20,561	$901,826
314	$2,630	$17,931	$20,561	$883,895
315	$2,578	$17,983	$20,561	$865,912
316	$2,526	$18,035	$20,561	$847,877
317	$2,473	$18,088	$20,561	$829,789
318	$2,420	$18,141	$20,561	$811,648
319	$2,367	$18,194	$20,561	$793,455
320	$2,314	$18,247	$20,561	$775,208
321	$2,261	$18,300	$20,561	$756,908
322	$2,208	$18,353	$20,561	$738,555
323	$2,154	$18,407	$20,561	$720,148
324	$2,100	$18,460	$20,561	$701,688

第27年供款共

$246,731

第27年利息

$28,714

第27年共還本金

$218,017

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,047	$18,514	$20,561	$683,173
326	$1,993	$18,568	$20,561	$664,605
327	$1,938	$18,622	$20,561	$645,983
328	$1,884	$18,677	$20,561	$627,306
329	$1,830	$18,731	$20,561	$608,575
330	$1,775	$18,786	$20,561	$589,789
331	$1,720	$18,841	$20,561	$570,948
332	$1,665	$18,896	$20,561	$552,052
333	$1,610	$18,951	$20,561	$533,102
334	$1,555	$19,006	$20,561	$514,095
335	$1,499	$19,061	$20,561	$495,034
336	$1,444	$19,117	$20,561	$475,917

第28年供款共

$246,731

第28年利息

$20,960

第28年共還本金

$225,771

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,388	$19,173	$20,561	$456,744
338	$1,332	$19,229	$20,561	$437,515
339	$1,276	$19,285	$20,561	$418,231
340	$1,220	$19,341	$20,561	$398,890
341	$1,163	$19,397	$20,561	$379,492
342	$1,107	$19,454	$20,561	$360,038
343	$1,050	$19,511	$20,561	$340,527
344	$993	$19,568	$20,561	$320,959
345	$936	$19,625	$20,561	$301,335
346	$879	$19,682	$20,561	$281,653
347	$821	$19,739	$20,561	$261,913
348	$764	$19,797	$20,561	$242,116

第29年供款共

$246,731

第29年利息

$12,930

第29年共還本金

$233,801

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$706	$19,855	$20,561	$222,262
350	$648	$19,913	$20,561	$202,349
351	$590	$19,971	$20,561	$182,378
352	$532	$20,029	$20,561	$162,349
353	$474	$20,087	$20,561	$142,262
354	$415	$20,146	$20,561	$122,116
355	$356	$20,205	$20,561	$101,911
356	$297	$20,264	$20,561	$81,647
357	$238	$20,323	$20,561	$61,325
358	$179	$20,382	$20,561	$40,943
359	$119	$20,441	$20,561	$20,501
360	$60	$20,501	$20,561	$0

第30年供款共

$246,731

第30年利息

$4,615

第30年共還本金

$242,116

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$8,071,778

免責聲明

筍盤推介

按揭保險費
info