樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$100,116

借款月供 $436 , 共加借HK$100,116

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$8,111,084

每月供款
$20,608

首期

$515,000

總貸款額

$4,735,116

總利息

$2,683,593

印花稅

$115,875

其他

$61,500

置業成本總預算

HK$692,375

按月供比率計算

$41,215

置業成本總預算

HK$692,375

首期

$515,000
印花稅

$115,875
- AVD
  
  $115,875
律師費

$ 10,000
代理佣金

$51,500
按揭保險費

$100,116

最低每月入息要求

按月供比率計算

$41,215

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

沙田沙田中心 B座海寧大廈

thumb_up

沙田--沙田中心--快閃急走

實

297 呎

@16,162

建

391 呎

@12,276

directions_run 日內即走 verified 首置必買

售$480 萬

實

297 呎

@16,162

建

391 呎

@12,276

售$480 萬

directions_run 日內即走 verified 首置必買

影片

粉嶺花都廣場第04座

thumb_up

【高層靚裝】業主誠意出售

實

392 呎

@11,224

建

551 呎

@7,985

local_fire_department 至HIT

售$440 萬

實

392 呎

@11,224

建

551 呎

@7,985

售$440 萬

local_fire_department 至HIT

獨家

沙田沙田第一城第04期第42座

thumb_up

21獨家限定~上車小家庭必選!

實

304 呎

@15,132

建

410 呎

@11,220

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 verified 首置必買

售$460 萬

實

304 呎

@15,132

建

410 呎

@11,220

售$460 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 verified 首置必買

清水灣寶翠花園

thumb_up

Nicely Renovated Village House

建

700 呎

@6,429

local_fire_department 至HIT hotel_class 樓王

售$450 萬

建

700 呎

@6,429

售$450 萬

local_fire_department 至HIT hotel_class 樓王

沙田金禧花園

thumb_up

大圍市中心, 高層兩房靚裝, 蝕讓放賣!

實

340 呎

@14,706

建

463 呎

@10,799

local_fire_department 至HIT directions_run 日內即走 verified 首置必買 price_change 蝕讓盤

售$500 萬

實

340 呎

@14,706

建

463 呎

@10,799

售$500 萬

local_fire_department 至HIT directions_run 日內即走 verified 首置必買 price_change 蝕讓盤

影片

沙田沙田第一城第01期第09座

thumb_up

沙田第一城靚裝連租約

實

451 呎

@12,417

建

544 呎

@10,294

vpn_key 有匙即睇

售$560 萬

實

451 呎

@12,417

建

544 呎

@10,294

售$560 萬

vpn_key 有匙即睇

粉嶺碧湖花園第08座

thumb_up

碧湖花園抵住3房

實

489 呎

@12,577

建

622 呎

@9,887

local_fire_department 至HIT

售$615 萬

實

489 呎

@12,577

建

622 呎

@9,887

售$615 萬

local_fire_department 至HIT

粉嶺碧湖花園第05座

thumb_up

鳳凰樓靓裝企理

實

491 呎

@11,202

建

640 呎

@8,594

hotel_class 樓王

售$550 萬

實

491 呎

@11,202

建

640 呎

@8,594

售$550 萬

hotel_class 樓王

沙田沙田第一城第05期第52座

thumb_up

沙田第一城大2房真盤源

實

304 呎

@15,132

建

410 呎

@11,220

local_fire_department 至HIT verified 首置必買

售$460 萬

實

304 呎

@15,132

建

410 呎

@11,220

售$460 萬

local_fire_department 至HIT verified 首置必買

馬鞍山 MA ON SHAN TSUEN

thumb_up

1/F NEAR MTR WU KAI SHA

建

700 呎

@7,857

售$550 萬

建

700 呎

@7,857

售$550 萬

VR實景

馬鞍山聽濤雅苑第05座

thumb_up

聽濤雅苑 2房連約

實

490 呎

@12,245

建

608 呎

@9,868

local_fire_department 至HIT hotel_class 樓王

售$600 萬

實

490 呎

@12,245

建

608 呎

@9,868

售$600 萬

local_fire_department 至HIT hotel_class 樓王

沙田金禧花園【上車好盤】

thumb_up

金禧花園【上車好盤】

實

340 呎

@16,765

建

463 呎

@12,311

local_fire_department 至HIT

售$570 萬

實

340 呎

@16,765

建

463 呎

@12,311

售$570 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$28,339	$21,777	$17,845	$15,230
1.500	$29,393	$22,849	$18,937	$16,342
2.000	$30,471	$23,954	$20,070	$17,502
2.500	$31,573	$25,092	$21,243	$18,709
3.000	$32,700	$26,261	$22,454	$19,963
3.250	$33,272	$26,857	$23,075	$20,608
3.500	$33,851	$27,462	$23,705	$21,263
4.000	$35,025	$28,694	$24,994	$22,606
4.500	$36,223	$29,957	$26,319	$23,992
5.000	$37,445	$31,250	$27,681	$25,419
5.500	$38,690	$32,572	$29,078	$26,885
6.000	$39,958	$33,924	$30,508	$28,389

每月供款$20,608

年期

30年

貸款金額

$4,735,116

總利息

$2,683,593

總貸款連利息

$7,418,709

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$12,824	$7,783	$20,608	$4,727,333
2	$12,803	$7,804	$20,608	$4,719,528
3	$12,782	$7,825	$20,608	$4,711,703
4	$12,761	$7,847	$20,608	$4,703,856
5	$12,740	$7,868	$20,608	$4,695,988
6	$12,718	$7,889	$20,608	$4,688,099
7	$12,697	$7,911	$20,608	$4,680,189
8	$12,676	$7,932	$20,608	$4,672,257
9	$12,654	$7,953	$20,608	$4,664,303
10	$12,632	$7,975	$20,608	$4,656,328
11	$12,611	$7,997	$20,608	$4,648,331
12	$12,589	$8,018	$20,608	$4,640,313

第1年供款共

$247,290

第1年利息

$152,487

第1年共還本金

$94,803

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$12,568	$8,040	$20,608	$4,632,273
14	$12,546	$8,062	$20,608	$4,624,211
15	$12,524	$8,084	$20,608	$4,616,128
16	$12,502	$8,106	$20,608	$4,608,022
17	$12,480	$8,127	$20,608	$4,599,895
18	$12,458	$8,149	$20,608	$4,591,745
19	$12,436	$8,172	$20,608	$4,583,574
20	$12,414	$8,194	$20,608	$4,575,380
21	$12,392	$8,216	$20,608	$4,567,164
22	$12,369	$8,238	$20,608	$4,558,926
23	$12,347	$8,260	$20,608	$4,550,666
24	$12,325	$8,283	$20,608	$4,542,383

第2年供款共

$247,290

第2年利息

$149,360

第2年共還本金

$97,930

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$12,302	$8,305	$20,608	$4,534,078
26	$12,280	$8,328	$20,608	$4,525,750
27	$12,257	$8,350	$20,608	$4,517,400
28	$12,235	$8,373	$20,608	$4,509,027
29	$12,212	$8,396	$20,608	$4,500,631
30	$12,189	$8,418	$20,608	$4,492,213
31	$12,166	$8,441	$20,608	$4,483,772
32	$12,144	$8,464	$20,608	$4,475,308
33	$12,121	$8,487	$20,608	$4,466,821
34	$12,098	$8,510	$20,608	$4,458,311
35	$12,075	$8,533	$20,608	$4,449,778
36	$12,051	$8,556	$20,608	$4,441,222

第3年供款共

$247,290

第3年利息

$146,129

第3年共還本金

$101,161

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$12,028	$8,579	$20,608	$4,432,643
38	$12,005	$8,602	$20,608	$4,424,040
39	$11,982	$8,626	$20,608	$4,415,414
40	$11,958	$8,649	$20,608	$4,406,765
41	$11,935	$8,673	$20,608	$4,398,093
42	$11,912	$8,696	$20,608	$4,389,397
43	$11,888	$8,720	$20,608	$4,380,677
44	$11,864	$8,743	$20,608	$4,371,934
45	$11,841	$8,767	$20,608	$4,363,167
46	$11,817	$8,791	$20,608	$4,354,377
47	$11,793	$8,814	$20,608	$4,345,562
48	$11,769	$8,838	$20,608	$4,336,724

第4年供款共

$247,290

第4年利息

$142,792

第4年共還本金

$104,498

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$11,745	$8,862	$20,608	$4,327,862
50	$11,721	$8,886	$20,608	$4,318,975
51	$11,697	$8,910	$20,608	$4,310,065
52	$11,673	$8,934	$20,608	$4,301,131
53	$11,649	$8,959	$20,608	$4,292,172
54	$11,625	$8,983	$20,608	$4,283,189
55	$11,600	$9,007	$20,608	$4,274,182
56	$11,576	$9,032	$20,608	$4,265,150
57	$11,551	$9,056	$20,608	$4,256,094
58	$11,527	$9,081	$20,608	$4,247,014
59	$11,502	$9,105	$20,608	$4,237,908
60	$11,478	$9,130	$20,608	$4,228,779

第5年供款共

$247,290

第5年利息

$139,345

第5年共還本金

$107,945

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$11,453	$9,155	$20,608	$4,219,624
62	$11,428	$9,179	$20,608	$4,210,445
63	$11,403	$9,204	$20,608	$4,201,240
64	$11,378	$9,229	$20,608	$4,192,011
65	$11,353	$9,254	$20,608	$4,182,757
66	$11,328	$9,279	$20,608	$4,173,478
67	$11,303	$9,304	$20,608	$4,164,173
68	$11,278	$9,330	$20,608	$4,154,844
69	$11,253	$9,355	$20,608	$4,145,489
70	$11,227	$9,380	$20,608	$4,136,109
71	$11,202	$9,406	$20,608	$4,126,703
72	$11,176	$9,431	$20,608	$4,117,272

第6年供款共

$247,290

第6年利息

$135,784

第6年共還本金

$111,506

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$11,151	$9,457	$20,608	$4,107,816
74	$11,125	$9,482	$20,608	$4,098,334
75	$11,100	$9,508	$20,608	$4,088,826
76	$11,074	$9,534	$20,608	$4,079,292
77	$11,048	$9,559	$20,608	$4,069,733
78	$11,022	$9,585	$20,608	$4,060,147
79	$10,996	$9,611	$20,608	$4,050,536
80	$10,970	$9,637	$20,608	$4,040,899
81	$10,944	$9,663	$20,608	$4,031,235
82	$10,918	$9,690	$20,608	$4,021,546
83	$10,892	$9,716	$20,608	$4,011,830
84	$10,865	$9,742	$20,608	$4,002,088

第7年供款共

$247,290

第7年利息

$132,106

第7年共還本金

$115,185

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$10,839	$9,769	$20,608	$3,992,319
86	$10,813	$9,795	$20,608	$3,982,524
87	$10,786	$9,822	$20,608	$3,972,703
88	$10,759	$9,848	$20,608	$3,962,855
89	$10,733	$9,875	$20,608	$3,952,980
90	$10,706	$9,902	$20,608	$3,943,078
91	$10,679	$9,928	$20,608	$3,933,150
92	$10,652	$9,955	$20,608	$3,923,195
93	$10,625	$9,982	$20,608	$3,913,212
94	$10,598	$10,009	$20,608	$3,903,203
95	$10,571	$10,036	$20,608	$3,893,167
96	$10,544	$10,064	$20,608	$3,883,103

第8年供款共

$247,290

第8年利息

$128,306

第8年共還本金

$118,984

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$10,517	$10,091	$20,608	$3,873,012
98	$10,489	$10,118	$20,608	$3,862,894
99	$10,462	$10,146	$20,608	$3,852,749
100	$10,435	$10,173	$20,608	$3,842,576
101	$10,407	$10,201	$20,608	$3,832,375
102	$10,379	$10,228	$20,608	$3,822,147
103	$10,352	$10,256	$20,608	$3,811,891
104	$10,324	$10,284	$20,608	$3,801,608
105	$10,296	$10,312	$20,608	$3,791,296
106	$10,268	$10,339	$20,608	$3,780,957
107	$10,240	$10,367	$20,608	$3,770,589
108	$10,212	$10,396	$20,608	$3,760,194

第9年供款共

$247,290

第9年利息

$124,381

第9年共還本金

$122,910

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$10,184	$10,424	$20,608	$3,749,770
110	$10,156	$10,452	$20,608	$3,739,318
111	$10,127	$10,480	$20,608	$3,728,838
112	$10,099	$10,509	$20,608	$3,718,329
113	$10,070	$10,537	$20,608	$3,707,792
114	$10,042	$10,566	$20,608	$3,697,227
115	$10,013	$10,594	$20,608	$3,686,633
116	$9,985	$10,623	$20,608	$3,676,010
117	$9,956	$10,652	$20,608	$3,665,358
118	$9,927	$10,681	$20,608	$3,654,677
119	$9,898	$10,709	$20,608	$3,643,968
120	$9,869	$10,738	$20,608	$3,633,230

第10年供款共

$247,290

第10年利息

$120,326

第10年共還本金

$126,964

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$9,840	$10,768	$20,608	$3,622,462
122	$9,811	$10,797	$20,608	$3,611,665
123	$9,782	$10,826	$20,608	$3,600,839
124	$9,752	$10,855	$20,608	$3,589,984
125	$9,723	$10,885	$20,608	$3,579,100
126	$9,693	$10,914	$20,608	$3,568,185
127	$9,664	$10,944	$20,608	$3,557,242
128	$9,634	$10,973	$20,608	$3,546,268
129	$9,604	$11,003	$20,608	$3,535,265
130	$9,575	$11,033	$20,608	$3,524,232
131	$9,545	$11,063	$20,608	$3,513,170
132	$9,515	$11,093	$20,608	$3,502,077

第11年供款共

$247,290

第11年利息

$116,138

第11年共還本金

$131,153

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$9,485	$11,123	$20,608	$3,490,954
134	$9,455	$11,153	$20,608	$3,479,801
135	$9,424	$11,183	$20,608	$3,468,618
136	$9,394	$11,213	$20,608	$3,457,405
137	$9,364	$11,244	$20,608	$3,446,161
138	$9,333	$11,274	$20,608	$3,434,887
139	$9,303	$11,305	$20,608	$3,423,582
140	$9,272	$11,335	$20,608	$3,412,247
141	$9,242	$11,366	$20,608	$3,400,881
142	$9,211	$11,397	$20,608	$3,389,484
143	$9,180	$11,428	$20,608	$3,378,057
144	$9,149	$11,459	$20,608	$3,366,598

第12年供款共

$247,290

第12年利息

$111,811

第12年共還本金

$135,479

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$9,118	$11,490	$20,608	$3,355,108
146	$9,087	$11,521	$20,608	$3,343,588
147	$9,056	$11,552	$20,608	$3,332,036
148	$9,024	$11,583	$20,608	$3,320,452
149	$8,993	$11,615	$20,608	$3,308,838
150	$8,961	$11,646	$20,608	$3,297,192
151	$8,930	$11,678	$20,608	$3,285,514
152	$8,898	$11,709	$20,608	$3,273,805
153	$8,867	$11,741	$20,608	$3,262,064
154	$8,835	$11,773	$20,608	$3,250,291
155	$8,803	$11,805	$20,608	$3,238,486
156	$8,771	$11,837	$20,608	$3,226,650

第13年供款共

$247,290

第13年利息

$107,342

第13年共還本金

$139,948

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$8,739	$11,869	$20,608	$3,214,781
158	$8,707	$11,901	$20,608	$3,202,880
159	$8,674	$11,933	$20,608	$3,190,947
160	$8,642	$11,965	$20,608	$3,178,982
161	$8,610	$11,998	$20,608	$3,166,984
162	$8,577	$12,030	$20,608	$3,154,954
163	$8,545	$12,063	$20,608	$3,142,891
164	$8,512	$12,096	$20,608	$3,130,795
165	$8,479	$12,128	$20,608	$3,118,667
166	$8,446	$12,161	$20,608	$3,106,506
167	$8,413	$12,194	$20,608	$3,094,312
168	$8,380	$12,227	$20,608	$3,082,085

第14年供款共

$247,290

第14年利息

$102,725

第14年共還本金

$144,565

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$8,347	$12,260	$20,608	$3,069,825
170	$8,314	$12,293	$20,608	$3,057,531
171	$8,281	$12,327	$20,608	$3,045,204
172	$8,247	$12,360	$20,608	$3,032,844
173	$8,214	$12,394	$20,608	$3,020,451
174	$8,180	$12,427	$20,608	$3,008,024
175	$8,147	$12,461	$20,608	$2,995,563
176	$8,113	$12,495	$20,608	$2,983,068
177	$8,079	$12,528	$20,608	$2,970,540
178	$8,045	$12,562	$20,608	$2,957,978
179	$8,011	$12,596	$20,608	$2,945,381
180	$7,977	$12,630	$20,608	$2,932,751

第15年供款共

$247,290

第15年利息

$97,956

第15年共還本金

$149,334

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$7,943	$12,665	$20,608	$2,920,086
182	$7,909	$12,699	$20,608	$2,907,387
183	$7,874	$12,733	$20,608	$2,894,654
184	$7,840	$12,768	$20,608	$2,881,886
185	$7,805	$12,802	$20,608	$2,869,084
186	$7,770	$12,837	$20,608	$2,856,247
187	$7,736	$12,872	$20,608	$2,843,375
188	$7,701	$12,907	$20,608	$2,830,468
189	$7,666	$12,942	$20,608	$2,817,526
190	$7,631	$12,977	$20,608	$2,804,550
191	$7,596	$13,012	$20,608	$2,791,538
192	$7,560	$13,047	$20,608	$2,778,491

第16年供款共

$247,290

第16年利息

$93,030

第16年共還本金

$154,260

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$7,525	$13,082	$20,608	$2,765,408
194	$7,490	$13,118	$20,608	$2,752,290
195	$7,454	$13,153	$20,608	$2,739,137
196	$7,418	$13,189	$20,608	$2,725,948
197	$7,383	$13,225	$20,608	$2,712,723
198	$7,347	$13,261	$20,608	$2,699,462
199	$7,311	$13,296	$20,608	$2,686,166
200	$7,275	$13,332	$20,608	$2,672,834
201	$7,239	$13,369	$20,608	$2,659,465
202	$7,203	$13,405	$20,608	$2,646,060
203	$7,166	$13,441	$20,608	$2,632,619
204	$7,130	$13,478	$20,608	$2,619,141

第17年供款共

$247,290

第17年利息

$87,941

第17年共還本金

$159,349

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$7,094	$13,514	$20,608	$2,605,627
206	$7,057	$13,551	$20,608	$2,592,077
207	$7,020	$13,587	$20,608	$2,578,490
208	$6,983	$13,624	$20,608	$2,564,865
209	$6,947	$13,661	$20,608	$2,551,204
210	$6,910	$13,698	$20,608	$2,537,506
211	$6,872	$13,735	$20,608	$2,523,771
212	$6,835	$13,772	$20,608	$2,509,999
213	$6,798	$13,810	$20,608	$2,496,189
214	$6,761	$13,847	$20,608	$2,482,342
215	$6,723	$13,885	$20,608	$2,468,458
216	$6,685	$13,922	$20,608	$2,454,536

第18年供款共

$247,290

第18年利息

$82,685

第18年共還本金

$164,606

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$6,648	$13,960	$20,608	$2,440,576
218	$6,610	$13,998	$20,608	$2,426,578
219	$6,572	$14,036	$20,608	$2,412,543
220	$6,534	$14,074	$20,608	$2,398,469
221	$6,496	$14,112	$20,608	$2,384,358
222	$6,458	$14,150	$20,608	$2,370,208
223	$6,419	$14,188	$20,608	$2,356,019
224	$6,381	$14,227	$20,608	$2,341,793
225	$6,342	$14,265	$20,608	$2,327,528
226	$6,304	$14,304	$20,608	$2,313,224
227	$6,265	$14,343	$20,608	$2,298,881
228	$6,226	$14,381	$20,608	$2,284,500

第19年供款共

$247,290

第19年利息

$77,254

第19年共還本金

$170,036

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$6,187	$14,420	$20,608	$2,270,080
230	$6,148	$14,459	$20,608	$2,255,620
231	$6,109	$14,499	$20,608	$2,241,122
232	$6,070	$14,538	$20,608	$2,226,584
233	$6,030	$14,577	$20,608	$2,212,007
234	$5,991	$14,617	$20,608	$2,197,390
235	$5,951	$14,656	$20,608	$2,182,734
236	$5,912	$14,696	$20,608	$2,168,038
237	$5,872	$14,736	$20,608	$2,153,302
238	$5,832	$14,776	$20,608	$2,138,526
239	$5,792	$14,816	$20,608	$2,123,711
240	$5,752	$14,856	$20,608	$2,108,855

第20年供款共

$247,290

第20年利息

$71,645

第20年共還本金

$175,645

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$5,711	$14,896	$20,608	$2,093,959
242	$5,671	$14,936	$20,608	$2,079,022
243	$5,631	$14,977	$20,608	$2,064,046
244	$5,590	$15,017	$20,608	$2,049,028
245	$5,549	$15,058	$20,608	$2,033,970
246	$5,509	$15,099	$20,608	$2,018,871
247	$5,468	$15,140	$20,608	$2,003,731
248	$5,427	$15,181	$20,608	$1,988,551
249	$5,386	$15,222	$20,608	$1,973,329
250	$5,344	$15,263	$20,608	$1,958,066
251	$5,303	$15,304	$20,608	$1,942,761
252	$5,262	$15,346	$20,608	$1,927,415

第21年供款共

$247,290

第21年利息

$65,851

第21年共還本金

$181,439

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$5,220	$15,387	$20,608	$1,912,028
254	$5,178	$15,429	$20,608	$1,896,599
255	$5,137	$15,471	$20,608	$1,881,128
256	$5,095	$15,513	$20,608	$1,865,615
257	$5,053	$15,555	$20,608	$1,850,060
258	$5,011	$15,597	$20,608	$1,834,463
259	$4,968	$15,639	$20,608	$1,818,824
260	$4,926	$15,682	$20,608	$1,803,143
261	$4,884	$15,724	$20,608	$1,787,419
262	$4,841	$15,767	$20,608	$1,771,652
263	$4,798	$15,809	$20,608	$1,755,843
264	$4,755	$15,852	$20,608	$1,739,991

第22年供款共

$247,290

第22年利息

$59,866

第22年共還本金

$187,425

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$4,712	$15,895	$20,608	$1,724,096
266	$4,669	$15,938	$20,608	$1,708,157
267	$4,626	$15,981	$20,608	$1,692,176
268	$4,583	$16,025	$20,608	$1,676,152
269	$4,540	$16,068	$20,608	$1,660,084
270	$4,496	$16,111	$20,608	$1,643,972
271	$4,452	$16,155	$20,608	$1,627,817
272	$4,409	$16,199	$20,608	$1,611,618
273	$4,365	$16,243	$20,608	$1,595,376
274	$4,321	$16,287	$20,608	$1,579,089
275	$4,277	$16,331	$20,608	$1,562,758
276	$4,232	$16,375	$20,608	$1,546,383

第23年供款共

$247,290

第23年利息

$53,683

第23年共還本金

$193,608

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,188	$16,419	$20,608	$1,529,964
278	$4,144	$16,464	$20,608	$1,513,500
279	$4,099	$16,508	$20,608	$1,496,991
280	$4,054	$16,553	$20,608	$1,480,438
281	$4,010	$16,598	$20,608	$1,463,840
282	$3,965	$16,643	$20,608	$1,447,197
283	$3,919	$16,688	$20,608	$1,430,509
284	$3,874	$16,733	$20,608	$1,413,776
285	$3,829	$16,779	$20,608	$1,396,997
286	$3,784	$16,824	$20,608	$1,380,173
287	$3,738	$16,870	$20,608	$1,363,304
288	$3,692	$16,915	$20,608	$1,346,389

第24年供款共

$247,290

第24年利息

$47,296

第24年共還本金

$199,994

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,646	$16,961	$20,608	$1,329,427
290	$3,601	$17,007	$20,608	$1,312,420
291	$3,554	$17,053	$20,608	$1,295,367
292	$3,508	$17,099	$20,608	$1,278,268
293	$3,462	$17,146	$20,608	$1,261,123
294	$3,416	$17,192	$20,608	$1,243,931
295	$3,369	$17,239	$20,608	$1,226,692
296	$3,322	$17,285	$20,608	$1,209,407
297	$3,275	$17,332	$20,608	$1,192,075
298	$3,229	$17,379	$20,608	$1,174,696
299	$3,181	$17,426	$20,608	$1,157,270
300	$3,134	$17,473	$20,608	$1,139,797

第25年供款共

$247,290

第25年利息

$40,698

第25年共還本金

$206,592

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,087	$17,521	$20,608	$1,122,276
302	$3,039	$17,568	$20,608	$1,104,708
303	$2,992	$17,616	$20,608	$1,087,092
304	$2,944	$17,663	$20,608	$1,069,429
305	$2,896	$17,711	$20,608	$1,051,718
306	$2,848	$17,759	$20,608	$1,033,959
307	$2,800	$17,807	$20,608	$1,016,152
308	$2,752	$17,855	$20,608	$998,296
309	$2,704	$17,904	$20,608	$980,392
310	$2,655	$17,952	$20,608	$962,440
311	$2,607	$18,001	$20,608	$944,439
312	$2,558	$18,050	$20,608	$926,389

第26年供款共

$247,290

第26年利息

$33,883

第26年共還本金

$213,407

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,509	$18,099	$20,608	$908,291
314	$2,460	$18,148	$20,608	$890,143
315	$2,411	$18,197	$20,608	$871,947
316	$2,362	$18,246	$20,608	$853,701
317	$2,312	$18,295	$20,608	$835,405
318	$2,263	$18,345	$20,608	$817,060
319	$2,213	$18,395	$20,608	$798,666
320	$2,163	$18,444	$20,608	$780,221
321	$2,113	$18,494	$20,608	$761,727
322	$2,063	$18,545	$20,608	$743,182
323	$2,013	$18,595	$20,608	$724,587
324	$1,962	$18,645	$20,608	$705,942

第27年供款共

$247,290

第27年利息

$26,843

第27年共還本金

$220,447

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,912	$18,696	$20,608	$687,247
326	$1,861	$18,746	$20,608	$668,500
327	$1,811	$18,797	$20,608	$649,703
328	$1,760	$18,848	$20,608	$630,856
329	$1,709	$18,899	$20,608	$611,957
330	$1,657	$18,950	$20,608	$593,006
331	$1,606	$19,001	$20,608	$574,005
332	$1,555	$19,053	$20,608	$554,952
333	$1,503	$19,105	$20,608	$535,847
334	$1,451	$19,156	$20,608	$516,691
335	$1,399	$19,208	$20,608	$497,483
336	$1,347	$19,260	$20,608	$478,223

第28年供款共

$247,290

第28年利息

$19,571

第28年共還本金

$227,719

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,295	$19,312	$20,608	$458,911
338	$1,243	$19,365	$20,608	$439,546
339	$1,190	$19,417	$20,608	$420,129
340	$1,138	$19,470	$20,608	$400,659
341	$1,085	$19,522	$20,608	$381,137
342	$1,032	$19,575	$20,608	$361,561
343	$979	$19,628	$20,608	$341,933
344	$926	$19,681	$20,608	$322,252
345	$873	$19,735	$20,608	$302,517
346	$819	$19,788	$20,608	$282,729
347	$766	$19,842	$20,608	$262,887
348	$712	$19,896	$20,608	$242,991

第29年供款共

$247,290

第29年利息

$12,059

第29年共還本金

$235,231

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$658	$19,949	$20,608	$223,042
350	$604	$20,003	$20,608	$203,039
351	$550	$20,058	$20,608	$182,981
352	$496	$20,112	$20,608	$162,869
353	$441	$20,166	$20,608	$142,703
354	$386	$20,221	$20,608	$122,482
355	$332	$20,276	$20,608	$102,206
356	$277	$20,331	$20,608	$81,875
357	$222	$20,386	$20,608	$61,489
358	$167	$20,441	$20,608	$41,048
359	$111	$20,496	$20,608	$20,552
360	$56	$20,552	$20,608	$0

第30年供款共

$247,290

第30年利息

$4,299

第30年共還本金

$242,991

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$8,111,084

免責聲明

筍盤推介

按揭保險費
info