樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$200,250

借款月供 $913 , 共加借HK$200,250

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$14,735,463

每月供款
$37,443

首期

$890,000

總貸款額

$8,210,250

總利息

$5,269,213

印花稅

$267,000

其他

$99,000

置業成本總預算

HK$1,256,000

按月供比率計算

$74,886

置業成本總預算

HK$1,256,000

首期

$890,000
印花稅

$267,000
- AVD
  
  $267,000
律師費

$ 10,000
代理佣金

$89,000
按揭保險費

$200,250

最低每月入息要求

按月供比率計算

$74,886

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

粉嶺牽晴間

thumb_up

高層大3房,開揚山景,心曠神怡

實

634 呎

@13,407

建

868 呎

@9,793

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

售$850 萬

實

634 呎

@13,407

建

868 呎

@9,793

售$850 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

VR實景

沙田薈蕎 2翼

thumb_up

大圍市區**覆式連花園**花園2百幾呎

實

516 呎

@17,054

real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選 price_change 蝕讓盤

售$880 萬

實

516 呎

@17,054

售$880 萬

real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選 price_change 蝕讓盤

將軍澳日出康城第05A期 MALIBU 第02B座

thumb_up

超開揚山景半新樓有匙即睇歡迎查詢

實

552 呎

@15,399

local_offer 低水筍價 vpn_key 有匙即睇 pets 愛竉必選

售$850 萬

實

552 呎

@15,399

售$850 萬

local_offer 低水筍價 vpn_key 有匙即睇 pets 愛竉必選

馬鞍山天宇海第7B座 3房(1套)2廳1貯

thumb_up

天宇海西南第7B座

實

750 呎

@12,907

建

984 呎

@9,837

local_offer 低水筍價 flight_takeoff 移民急讓 pets 愛竉必選 price_change 蝕讓盤

售$968 萬

實

750 呎

@12,907

建

984 呎

@9,837

售$968 萬

local_offer 低水筍價 flight_takeoff 移民急讓 pets 愛竉必選 price_change 蝕讓盤

大埔雲滙第01期第07座

thumb_up

中層3房, 實用長方廳, 收租之選

實

629 呎

@15,580

local_fire_department 至HIT

售$980 萬

實

629 呎

@15,580

售$980 萬

local_fire_department 至HIT

馬鞍山迎海第02期星灣第18座

thumb_up

迎海 **高層向南,開揚海景,兩房兩廳加儲物房**

實

497 呎

@16,298

local_fire_department 至HIT local_offer 低水筍價

售$810 萬

實

497 呎

@16,298

售$810 萬

local_fire_department 至HIT local_offer 低水筍價

KOL實拍 VR實景

沙田碧濤花園

thumb_up

＊＊馬場河景＊＊品味裝修＊＊環境清幽＊＊優點應有盡有＊＊

實

849 呎

@11,602

建

1,217 呎

@8,094

local_fire_department 至HIT real_estate_agent 罕有放盤

售$985 萬

實

849 呎

@11,602

建

1,217 呎

@8,094

售$985 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

沙田玖瓏山

thumb_up

玖瓏山**罕有2房套**內園景**東南方向**高層**

實

705 呎

@13,475

hotel_class 樓王 local_offer 低水筍價 pets 愛竉必選 transfer_within_a_station 人才必選

售$950 萬

實

705 呎

@13,475

售$950 萬

hotel_class 樓王 local_offer 低水筍價 pets 愛竉必選 transfer_within_a_station 人才必選

沙田濱景花園

thumb_up

新淨廚廁　高層河景大則三房套🌊🌊

實

645 呎

@13,178

建

781 呎

@10,883

hotel_class 樓王

售$850 萬

實

645 呎

@13,178

建

781 呎

@10,883

售$850 萬

hotel_class 樓王

西貢山寮

thumb_up

半山海景村屋, 罕有覆式

建

1,050 呎

@9,048

local_fire_department 至HIT

售$950 萬

建

1,050 呎

@9,048

售$950 萬

local_fire_department 至HIT

西貢傲瀧

thumb_up

連天台, 海景 (連租約)

實

457 呎

@19,256

verified 首置必買

售$880 萬

實

457 呎

@19,256

售$880 萬

verified 首置必買

馬鞍山新港城第05期濤居海

thumb_up

新港城海濤居 **開揚遠景,套3房2廳,即買即用**

實

643 呎

@13,219

建

824 呎

@10,316

local_fire_department 至HIT local_offer 低水筍價

售$850 萬

實

643 呎

@13,219

建

824 呎

@10,316

售$850 萬

local_fire_department 至HIT local_offer 低水筍價

利率	15年	20年	25年	30年
1.000	$49,138	$37,758	$30,942	$26,407
1.500	$50,965	$39,618	$32,836	$28,335
2.000	$52,834	$41,534	$34,800	$30,347
2.500	$54,745	$43,506	$36,833	$32,440
3.000	$56,698	$45,534	$38,934	$34,615
3.500	$58,694	$47,616	$41,102	$36,868
3.625	$59,199	$48,145	$41,655	$37,443
4.000	$60,730	$49,752	$43,337	$39,197
4.500	$62,808	$51,942	$45,635	$41,600
5.000	$64,926	$54,184	$47,996	$44,074
5.500	$67,085	$56,477	$50,418	$46,617
6.000	$69,283	$58,821	$52,899	$49,225

每月供款$37,443

年期

30年

貸款金額

$8,210,250

總利息

$5,269,213

總貸款連利息

$13,479,463

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$24,802	$12,641	$37,443	$8,197,609
2	$24,764	$12,679	$37,443	$8,184,930
3	$24,725	$12,718	$37,443	$8,172,212
4	$24,687	$12,756	$37,443	$8,159,456
5	$24,648	$12,795	$37,443	$8,146,661
6	$24,610	$12,833	$37,443	$8,133,828
7	$24,571	$12,872	$37,443	$8,120,956
8	$24,532	$12,911	$37,443	$8,108,045
9	$24,493	$12,950	$37,443	$8,095,095
10	$24,454	$12,989	$37,443	$8,082,106
11	$24,415	$13,028	$37,443	$8,069,078
12	$24,375	$13,068	$37,443	$8,056,010

第1年供款共

$449,315

第1年利息

$295,076

第1年共還本金

$154,240

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$24,336	$13,107	$37,443	$8,042,903
14	$24,296	$13,147	$37,443	$8,029,756
15	$24,257	$13,186	$37,443	$8,016,570
16	$24,217	$13,226	$37,443	$8,003,344
17	$24,177	$13,266	$37,443	$7,990,078
18	$24,137	$13,306	$37,443	$7,976,771
19	$24,096	$13,346	$37,443	$7,963,425
20	$24,056	$13,387	$37,443	$7,950,038
21	$24,016	$13,427	$37,443	$7,936,611
22	$23,975	$13,468	$37,443	$7,923,143
23	$23,934	$13,508	$37,443	$7,909,635
24	$23,894	$13,549	$37,443	$7,896,085

第2年供款共

$449,315

第2年利息

$289,391

第2年共還本金

$159,925

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$23,853	$13,590	$37,443	$7,882,495
26	$23,812	$13,631	$37,443	$7,868,864
27	$23,771	$13,672	$37,443	$7,855,192
28	$23,729	$13,714	$37,443	$7,841,478
29	$23,688	$13,755	$37,443	$7,827,723
30	$23,646	$13,797	$37,443	$7,813,926
31	$23,605	$13,838	$37,443	$7,800,088
32	$23,563	$13,880	$37,443	$7,786,207
33	$23,521	$13,922	$37,443	$7,772,285
34	$23,479	$13,964	$37,443	$7,758,321
35	$23,437	$14,006	$37,443	$7,744,315
36	$23,394	$14,049	$37,443	$7,730,266

第3年供款共

$449,315

第3年利息

$283,496

第3年共還本金

$165,819

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$23,352	$14,091	$37,443	$7,716,175
38	$23,309	$14,134	$37,443	$7,702,041
39	$23,267	$14,176	$37,443	$7,687,865
40	$23,224	$14,219	$37,443	$7,673,646
41	$23,181	$14,262	$37,443	$7,659,384
42	$23,138	$14,305	$37,443	$7,645,078
43	$23,095	$14,348	$37,443	$7,630,730
44	$23,051	$14,392	$37,443	$7,616,338
45	$23,008	$14,435	$37,443	$7,601,903
46	$22,964	$14,479	$37,443	$7,587,424
47	$22,920	$14,523	$37,443	$7,572,901
48	$22,876	$14,566	$37,443	$7,558,335

第4年供款共

$449,315

第4年利息

$277,384

第4年共還本金

$171,931

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$22,832	$14,610	$37,443	$7,543,724
50	$22,788	$14,655	$37,443	$7,529,070
51	$22,744	$14,699	$37,443	$7,514,371
52	$22,700	$14,743	$37,443	$7,499,628
53	$22,655	$14,788	$37,443	$7,484,840
54	$22,610	$14,832	$37,443	$7,470,007
55	$22,566	$14,877	$37,443	$7,455,130
56	$22,521	$14,922	$37,443	$7,440,208
57	$22,476	$14,967	$37,443	$7,425,240
58	$22,430	$15,013	$37,443	$7,410,228
59	$22,385	$15,058	$37,443	$7,395,170
60	$22,340	$15,103	$37,443	$7,380,067

第5年供款共

$449,315

第5年利息

$271,047

第5年共還本金

$178,268

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$22,294	$15,149	$37,443	$7,364,918
62	$22,248	$15,195	$37,443	$7,349,723
63	$22,202	$15,241	$37,443	$7,334,482
64	$22,156	$15,287	$37,443	$7,319,196
65	$22,110	$15,333	$37,443	$7,303,863
66	$22,064	$15,379	$37,443	$7,288,483
67	$22,017	$15,426	$37,443	$7,273,058
68	$21,971	$15,472	$37,443	$7,257,586
69	$21,924	$15,519	$37,443	$7,242,067
70	$21,877	$15,566	$37,443	$7,226,501
71	$21,830	$15,613	$37,443	$7,210,888
72	$21,783	$15,660	$37,443	$7,195,228

第6年供款共

$449,315

第6年利息

$264,476

第6年共還本金

$184,839

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$21,736	$15,707	$37,443	$7,179,520
74	$21,688	$15,755	$37,443	$7,163,766
75	$21,641	$15,802	$37,443	$7,147,963
76	$21,593	$15,850	$37,443	$7,132,113
77	$21,545	$15,898	$37,443	$7,116,215
78	$21,497	$15,946	$37,443	$7,100,269
79	$21,449	$15,994	$37,443	$7,084,275
80	$21,400	$16,043	$37,443	$7,068,232
81	$21,352	$16,091	$37,443	$7,052,141
82	$21,303	$16,140	$37,443	$7,036,002
83	$21,255	$16,188	$37,443	$7,019,813
84	$21,206	$16,237	$37,443	$7,003,576

第7年供款共

$449,315

第7年利息

$257,664

第7年共還本金

$191,652

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$21,157	$16,286	$37,443	$6,987,290
86	$21,107	$16,336	$37,443	$6,970,954
87	$21,058	$16,385	$37,443	$6,954,569
88	$21,009	$16,434	$37,443	$6,938,135
89	$20,959	$16,484	$37,443	$6,921,651
90	$20,909	$16,534	$37,443	$6,905,117
91	$20,859	$16,584	$37,443	$6,888,533
92	$20,809	$16,634	$37,443	$6,871,899
93	$20,759	$16,684	$37,443	$6,855,215
94	$20,708	$16,734	$37,443	$6,838,481
95	$20,658	$16,785	$37,443	$6,821,696
96	$20,607	$16,836	$37,443	$6,804,860

第8年供款共

$449,315

第8年利息

$250,600

第8年共還本金

$198,716

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$20,556	$16,887	$37,443	$6,787,974
98	$20,505	$16,938	$37,443	$6,771,036
99	$20,454	$16,989	$37,443	$6,754,047
100	$20,403	$17,040	$37,443	$6,737,007
101	$20,351	$17,092	$37,443	$6,719,915
102	$20,300	$17,143	$37,443	$6,702,772
103	$20,248	$17,195	$37,443	$6,685,577
104	$20,196	$17,247	$37,443	$6,668,330
105	$20,144	$17,299	$37,443	$6,651,031
106	$20,092	$17,351	$37,443	$6,633,680
107	$20,039	$17,404	$37,443	$6,616,276
108	$19,987	$17,456	$37,443	$6,598,820

第9年供款共

$449,315

第9年利息

$243,275

第9年共還本金

$206,040

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$19,934	$17,509	$37,443	$6,581,311
110	$19,881	$17,562	$37,443	$6,563,749
111	$19,828	$17,615	$37,443	$6,546,134
112	$19,775	$17,668	$37,443	$6,528,466
113	$19,721	$17,722	$37,443	$6,510,744
114	$19,668	$17,775	$37,443	$6,492,969
115	$19,614	$17,829	$37,443	$6,475,141
116	$19,560	$17,883	$37,443	$6,457,258
117	$19,506	$17,937	$37,443	$6,439,321
118	$19,452	$17,991	$37,443	$6,421,330
119	$19,398	$18,045	$37,443	$6,403,285
120	$19,343	$18,100	$37,443	$6,385,186

第10年供款共

$449,315

第10年利息

$235,681

第10年共還本金

$213,634

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$19,289	$18,154	$37,443	$6,367,031
122	$19,234	$18,209	$37,443	$6,348,822
123	$19,179	$18,264	$37,443	$6,330,558
124	$19,124	$18,319	$37,443	$6,312,238
125	$19,068	$18,375	$37,443	$6,293,864
126	$19,013	$18,430	$37,443	$6,275,433
127	$18,957	$18,486	$37,443	$6,256,947
128	$18,901	$18,542	$37,443	$6,238,406
129	$18,845	$18,598	$37,443	$6,219,808
130	$18,789	$18,654	$37,443	$6,201,154
131	$18,733	$18,710	$37,443	$6,182,444
132	$18,676	$18,767	$37,443	$6,163,677

第11年供款共

$449,315

第11年利息

$227,807

第11年共還本金

$221,509

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$18,619	$18,824	$37,443	$6,144,853
134	$18,563	$18,880	$37,443	$6,125,973
135	$18,506	$18,937	$37,443	$6,107,036
136	$18,448	$18,995	$37,443	$6,088,041
137	$18,391	$19,052	$37,443	$6,068,989
138	$18,333	$19,110	$37,443	$6,049,879
139	$18,276	$19,167	$37,443	$6,030,712
140	$18,218	$19,225	$37,443	$6,011,487
141	$18,160	$19,283	$37,443	$5,992,204
142	$18,101	$19,342	$37,443	$5,972,862
143	$18,043	$19,400	$37,443	$5,953,462
144	$17,984	$19,459	$37,443	$5,934,004

第12年供款共

$449,315

第12年利息

$219,642

第12年共還本金

$229,673

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$17,926	$19,517	$37,443	$5,914,486
146	$17,867	$19,576	$37,443	$5,894,910
147	$17,808	$19,635	$37,443	$5,875,275
148	$17,748	$19,695	$37,443	$5,855,580
149	$17,689	$19,754	$37,443	$5,835,826
150	$17,629	$19,814	$37,443	$5,816,012
151	$17,569	$19,874	$37,443	$5,796,138
152	$17,509	$19,934	$37,443	$5,776,204
153	$17,449	$19,994	$37,443	$5,756,210
154	$17,389	$20,054	$37,443	$5,736,156
155	$17,328	$20,115	$37,443	$5,716,041
156	$17,267	$20,176	$37,443	$5,695,865

第13年供款共

$449,315

第13年利息

$211,177

第13年共還本金

$238,139

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$17,206	$20,237	$37,443	$5,675,629
158	$17,145	$20,298	$37,443	$5,655,331
159	$17,084	$20,359	$37,443	$5,634,972
160	$17,022	$20,421	$37,443	$5,614,551
161	$16,961	$20,482	$37,443	$5,594,069
162	$16,899	$20,544	$37,443	$5,573,524
163	$16,837	$20,606	$37,443	$5,552,918
164	$16,774	$20,669	$37,443	$5,532,250
165	$16,712	$20,731	$37,443	$5,511,519
166	$16,649	$20,794	$37,443	$5,490,725
167	$16,587	$20,856	$37,443	$5,469,869
168	$16,524	$20,919	$37,443	$5,448,949

第14年供款共

$449,315

第14年利息

$202,400

第14年共還本金

$246,916

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$16,460	$20,983	$37,443	$5,427,967
170	$16,397	$21,046	$37,443	$5,406,921
171	$16,333	$21,110	$37,443	$5,385,811
172	$16,270	$21,173	$37,443	$5,364,638
173	$16,206	$21,237	$37,443	$5,343,401
174	$16,142	$21,301	$37,443	$5,322,099
175	$16,077	$21,366	$37,443	$5,300,733
176	$16,013	$21,430	$37,443	$5,279,303
177	$15,948	$21,495	$37,443	$5,257,808
178	$15,883	$21,560	$37,443	$5,236,248
179	$15,818	$21,625	$37,443	$5,214,623
180	$15,753	$21,690	$37,443	$5,192,932

第15年供款共

$449,315

第15年利息

$193,299

第15年共還本金

$256,017

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$15,687	$21,756	$37,443	$5,171,177
182	$15,621	$21,822	$37,443	$5,149,355
183	$15,555	$21,888	$37,443	$5,127,467
184	$15,489	$21,954	$37,443	$5,105,513
185	$15,423	$22,020	$37,443	$5,083,493
186	$15,356	$22,087	$37,443	$5,061,407
187	$15,290	$22,153	$37,443	$5,039,254
188	$15,223	$22,220	$37,443	$5,017,033
189	$15,156	$22,287	$37,443	$4,994,746
190	$15,088	$22,355	$37,443	$4,972,391
191	$15,021	$22,422	$37,443	$4,949,969
192	$14,953	$22,490	$37,443	$4,927,479

第16年供款共

$449,315

第16年利息

$183,862

第16年共還本金

$265,453

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$14,885	$22,558	$37,443	$4,904,921
194	$14,817	$22,626	$37,443	$4,882,295
195	$14,749	$22,694	$37,443	$4,859,601
196	$14,680	$22,763	$37,443	$4,836,838
197	$14,611	$22,832	$37,443	$4,814,006
198	$14,542	$22,901	$37,443	$4,791,106
199	$14,473	$22,970	$37,443	$4,768,136
200	$14,404	$23,039	$37,443	$4,745,097
201	$14,334	$23,109	$37,443	$4,721,988
202	$14,264	$23,179	$37,443	$4,698,809
203	$14,194	$23,249	$37,443	$4,675,561
204	$14,124	$23,319	$37,443	$4,652,242

第17年供款共

$449,315

第17年利息

$174,078

第17年共還本金

$275,237

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$14,054	$23,389	$37,443	$4,628,853
206	$13,983	$23,460	$37,443	$4,605,393
207	$13,912	$23,531	$37,443	$4,581,862
208	$13,841	$23,602	$37,443	$4,558,260
209	$13,770	$23,673	$37,443	$4,534,587
210	$13,698	$23,745	$37,443	$4,510,842
211	$13,627	$23,816	$37,443	$4,487,026
212	$13,555	$23,888	$37,443	$4,463,137
213	$13,482	$23,961	$37,443	$4,439,177
214	$13,410	$24,033	$37,443	$4,415,144
215	$13,337	$24,106	$37,443	$4,391,038
216	$13,265	$24,178	$37,443	$4,366,860

第18年供款共

$449,315

第18年利息

$163,933

第18年共還本金

$285,382

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$13,192	$24,251	$37,443	$4,342,608
218	$13,118	$24,325	$37,443	$4,318,284
219	$13,045	$24,398	$37,443	$4,293,886
220	$12,971	$24,472	$37,443	$4,269,414
221	$12,897	$24,546	$37,443	$4,244,868
222	$12,823	$24,620	$37,443	$4,220,248
223	$12,749	$24,694	$37,443	$4,195,554
224	$12,674	$24,769	$37,443	$4,170,785
225	$12,599	$24,844	$37,443	$4,145,941
226	$12,524	$24,919	$37,443	$4,121,022
227	$12,449	$24,994	$37,443	$4,096,028
228	$12,373	$25,070	$37,443	$4,070,959

第19年供款共

$449,315

第19年利息

$153,415

第19年共還本金

$295,901

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$12,298	$25,145	$37,443	$4,045,814
230	$12,222	$25,221	$37,443	$4,020,592
231	$12,146	$25,297	$37,443	$3,995,295
232	$12,069	$25,374	$37,443	$3,969,921
233	$11,992	$25,450	$37,443	$3,944,471
234	$11,916	$25,527	$37,443	$3,918,943
235	$11,838	$25,604	$37,443	$3,893,339
236	$11,761	$25,682	$37,443	$3,867,657
237	$11,684	$25,759	$37,443	$3,841,898
238	$11,606	$25,837	$37,443	$3,816,060
239	$11,528	$25,915	$37,443	$3,790,145
240	$11,449	$25,994	$37,443	$3,764,152

第20年供款共

$449,315

第20年利息

$142,508

第20年共還本金

$306,807

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$11,371	$26,072	$37,443	$3,738,079
242	$11,292	$26,151	$37,443	$3,711,929
243	$11,213	$26,230	$37,443	$3,685,699
244	$11,134	$26,309	$37,443	$3,659,390
245	$11,054	$26,389	$37,443	$3,633,001
246	$10,975	$26,468	$37,443	$3,606,533
247	$10,895	$26,548	$37,443	$3,579,985
248	$10,815	$26,628	$37,443	$3,553,356
249	$10,734	$26,709	$37,443	$3,526,647
250	$10,653	$26,790	$37,443	$3,499,858
251	$10,572	$26,870	$37,443	$3,472,987
252	$10,491	$26,952	$37,443	$3,446,036

第21年供款共

$449,315

第21年利息

$131,200

第21年共還本金

$318,116

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$10,410	$27,033	$37,443	$3,419,003
254	$10,328	$27,115	$37,443	$3,391,888
255	$10,246	$27,197	$37,443	$3,364,691
256	$10,164	$27,279	$37,443	$3,337,413
257	$10,082	$27,361	$37,443	$3,310,051
258	$9,999	$27,444	$37,443	$3,282,608
259	$9,916	$27,527	$37,443	$3,255,081
260	$9,833	$27,610	$37,443	$3,227,471
261	$9,750	$27,693	$37,443	$3,199,778
262	$9,666	$27,777	$37,443	$3,172,001
263	$9,582	$27,861	$37,443	$3,144,140
264	$9,498	$27,945	$37,443	$3,116,195

第22年供款共

$449,315

第22年利息

$119,474

第22年共還本金

$329,841

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$9,414	$28,029	$37,443	$3,088,165
266	$9,329	$28,114	$37,443	$3,060,051
267	$9,244	$28,199	$37,443	$3,031,852
268	$9,159	$28,284	$37,443	$3,003,568
269	$9,073	$28,370	$37,443	$2,975,198
270	$8,988	$28,455	$37,443	$2,946,743
271	$8,902	$28,541	$37,443	$2,918,202
272	$8,815	$28,628	$37,443	$2,889,574
273	$8,729	$28,714	$37,443	$2,860,860
274	$8,642	$28,801	$37,443	$2,832,059
275	$8,555	$28,888	$37,443	$2,803,171
276	$8,468	$28,975	$37,443	$2,774,196

第23年供款共

$449,315

第23年利息

$107,317

第23年共還本金

$341,998

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$8,380	$29,063	$37,443	$2,745,134
278	$8,293	$29,150	$37,443	$2,715,983
279	$8,205	$29,238	$37,443	$2,686,745
280	$8,116	$29,327	$37,443	$2,657,418
281	$8,028	$29,415	$37,443	$2,628,003
282	$7,939	$29,504	$37,443	$2,598,499
283	$7,850	$29,593	$37,443	$2,568,905
284	$7,760	$29,683	$37,443	$2,539,223
285	$7,671	$29,772	$37,443	$2,509,450
286	$7,581	$29,862	$37,443	$2,479,588
287	$7,490	$29,953	$37,443	$2,449,635
288	$7,400	$30,043	$37,443	$2,419,592

第24年供款共

$449,315

第24年利息

$94,712

第24年共還本金

$354,604

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$7,309	$30,134	$37,443	$2,389,459
290	$7,218	$30,225	$37,443	$2,359,234
291	$7,127	$30,316	$37,443	$2,328,918
292	$7,035	$30,408	$37,443	$2,298,510
293	$6,943	$30,500	$37,443	$2,268,011
294	$6,851	$30,592	$37,443	$2,237,419
295	$6,759	$30,684	$37,443	$2,206,735
296	$6,666	$30,777	$37,443	$2,175,958
297	$6,573	$30,870	$37,443	$2,145,088
298	$6,480	$30,963	$37,443	$2,114,125
299	$6,386	$31,057	$37,443	$2,083,069
300	$6,293	$31,150	$37,443	$2,051,918

第25年供款共

$449,315

第25年利息

$81,641

第25年共還本金

$367,674

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$6,199	$31,244	$37,443	$2,020,674
302	$6,104	$31,339	$37,443	$1,989,335
303	$6,009	$31,434	$37,443	$1,957,902
304	$5,914	$31,528	$37,443	$1,926,373
305	$5,819	$31,624	$37,443	$1,894,750
306	$5,724	$31,719	$37,443	$1,863,030
307	$5,628	$31,815	$37,443	$1,831,215
308	$5,532	$31,911	$37,443	$1,799,304
309	$5,435	$32,008	$37,443	$1,767,297
310	$5,339	$32,104	$37,443	$1,735,192
311	$5,242	$32,201	$37,443	$1,702,991
312	$5,144	$32,298	$37,443	$1,670,693

第26年供款共

$449,315

第26年利息

$68,090

第26年共還本金

$381,226

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$5,047	$32,396	$37,443	$1,638,296
314	$4,949	$32,494	$37,443	$1,605,803
315	$4,851	$32,592	$37,443	$1,573,210
316	$4,752	$32,691	$37,443	$1,540,520
317	$4,654	$32,789	$37,443	$1,507,731
318	$4,555	$32,888	$37,443	$1,474,842
319	$4,455	$32,988	$37,443	$1,441,855
320	$4,356	$33,087	$37,443	$1,408,767
321	$4,256	$33,187	$37,443	$1,375,580
322	$4,155	$33,288	$37,443	$1,342,292
323	$4,055	$33,388	$37,443	$1,308,904
324	$3,954	$33,489	$37,443	$1,275,415

第27年供款共

$449,315

第27年利息

$54,038

第27年共還本金

$395,277

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$3,853	$33,590	$37,443	$1,241,825
326	$3,751	$33,692	$37,443	$1,208,134
327	$3,650	$33,793	$37,443	$1,174,340
328	$3,547	$33,895	$37,443	$1,140,445
329	$3,445	$33,998	$37,443	$1,106,447
330	$3,342	$34,101	$37,443	$1,072,346
331	$3,239	$34,204	$37,443	$1,038,143
332	$3,136	$34,307	$37,443	$1,003,836
333	$3,032	$34,411	$37,443	$969,425
334	$2,928	$34,514	$37,443	$934,911
335	$2,824	$34,619	$37,443	$900,292
336	$2,720	$34,723	$37,443	$865,569

第28年供款共

$449,315

第28年利息

$39,469

第28年共還本金

$409,847

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,615	$34,828	$37,443	$830,741
338	$2,510	$34,933	$37,443	$795,807
339	$2,404	$35,039	$37,443	$760,768
340	$2,298	$35,145	$37,443	$725,623
341	$2,192	$35,251	$37,443	$690,372
342	$2,085	$35,357	$37,443	$655,015
343	$1,979	$35,464	$37,443	$619,551
344	$1,872	$35,571	$37,443	$583,979
345	$1,764	$35,679	$37,443	$548,300
346	$1,656	$35,787	$37,443	$512,514
347	$1,548	$35,895	$37,443	$476,619
348	$1,440	$36,003	$37,443	$440,616

第29年供款共

$449,315

第29年利息

$24,363

第29年共還本金

$424,953

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,331	$36,112	$37,443	$404,504
350	$1,222	$36,221	$37,443	$368,283
351	$1,113	$36,330	$37,443	$331,953
352	$1,003	$36,440	$37,443	$295,512
353	$893	$36,550	$37,443	$258,962
354	$782	$36,661	$37,443	$222,301
355	$672	$36,771	$37,443	$185,530
356	$560	$36,882	$37,443	$148,648
357	$449	$36,994	$37,443	$111,654
358	$337	$37,106	$37,443	$74,548
359	$225	$37,218	$37,443	$37,330
360	$113	$37,330	$37,443	$0

第30年供款共

$449,315

第30年利息

$8,700

第30年共還本金

$440,616

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$14,735,463

免責聲明

筍盤推介

按揭保險費
info