樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$68,474

借款月供 $307 , 共加借HK$68,474

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$12,313,928

每月供款
$28,517

首期

$1,718,000

總貸款額

$6,350,474

總利息

$3,915,454

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$2,048,000

按月供比率計算

$57,033

置業成本總預算

HK$2,048,000

首期

$1,718,000
印花稅

$240,000
- AVD
  
  $240,000
律師費

$ 10,000
代理佣金

$80,000
按揭保險費

$68,474

最低每月入息要求

按月供比率計算

$57,033

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

沙田愉景花園

thumb_up

中層企理三房套, 鄰近大型商埸^The Wai^ 預約參觀!

實

688 呎

@11,628

建

852 呎

@9,390

local_fire_department 至HIT local_offer 低水筍價

售$800 萬

實

688 呎

@11,628

建

852 呎

@9,390

售$800 萬

local_fire_department 至HIT local_offer 低水筍價

大埔高塘

thumb_up

Nicely Renovated House

建

1,000 呎

@9,000

local_fire_department 至HIT hotel_class 樓王

售$900 萬

建

1,000 呎

@9,000

售$900 萬

local_fire_department 至HIT hotel_class 樓王

沙田銀禧花園銀禧閣

thumb_up

罕有🍀東南🍀馬場景🐎 [覆式] 有部份傢俬3️⃣房.

實

665 呎

@11,128

建

1,094 呎

@6,764

local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇 transfer_within_a_station 人才必選

售$740 萬

實

665 呎

@11,128

建

1,094 呎

@6,764

售$740 萬

local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇 transfer_within_a_station 人才必選

馬鞍山曉峰灣畔

thumb_up

曉峰灣畔

實

639 呎

@11,737

建

827 呎

@9,069

hotel_class 樓王

售$750 萬

實

639 呎

@11,737

建

827 呎

@9,069

售$750 萬

hotel_class 樓王

粉嶺牽晴間第07座

thumb_up

牽晴間3房東南極唯罕有

實

578 呎

@12,457

建

788 呎

@9,137

real_estate_agent 罕有放盤 hotel_class 樓王

售$720 萬

實

578 呎

@12,457

建

788 呎

@9,137

售$720 萬

real_estate_agent 罕有放盤 hotel_class 樓王

馬鞍山海柏花園

thumb_up

海柏花園新裝海景3房

實

567 呎

@14,991

建

757 呎

@11,229

local_fire_department 至HIT

售$850 萬

實

567 呎

@14,991

建

757 呎

@11,229

售$850 萬

local_fire_department 至HIT

馬鞍山海柏花園第03座

thumb_up

海柏花園海景2房

實

412 呎

@20,631

建

561 呎

@15,152

local_fire_department 至HIT

售$850 萬

實

412 呎

@20,631

建

561 呎

@15,152

售$850 萬

local_fire_department 至HIT

馬鞍山聽濤雅苑第09座

thumb_up

交通便利 ! 環境舒適寧靜 ! 價錢可以再商議！

實

788 呎

@10,787

建

977 呎

@8,700

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 verified 首置必買

售$850 萬

實

788 呎

@10,787

建

977 呎

@8,700

售$850 萬

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 verified 首置必買

沙田沙田第一城第05期第27座

thumb_up

享優質開揚河景🌊🌊　廳房闊落舒適👍👍

實

688 呎

@12,035

建

870 呎

@9,517

local_fire_department 至HIT

售$828 萬

實

688 呎

@12,035

建

870 呎

@9,517

售$828 萬

local_fire_department 至HIT

西貢逸瓏海滙

thumb_up

西貢逸瓏海滙

實

704 呎

@11,790

local_offer 低水筍價

售$830 萬

實

704 呎

@11,790

售$830 萬

local_offer 低水筍價

馬鞍山曉峰灣畔第01座

thumb_up

真盤源！！海景三房套企理價錢絕對可傾換樓必睇！

實

653 呎

@11,103

建

862 呎

@8,411

local_fire_department 至HIT

售$725 萬

實

653 呎

@11,103

建

862 呎

@8,411

售$725 萬

local_fire_department 至HIT

VR實景

沙田翠湖花園

thumb_up

罕有河景3房放售

實

694 呎

@11,643

建

862 呎

@9,374

local_fire_department 至HIT

售$808 萬

實

694 呎

@11,643

建

862 呎

@9,374

售$808 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$38,007	$29,205	$23,933	$20,426
1.500	$39,420	$30,644	$25,398	$21,917
2.000	$40,866	$32,126	$26,917	$23,473
2.500	$42,344	$33,651	$28,489	$25,092
3.000	$43,855	$35,220	$30,115	$26,774
3.500	$45,398	$36,830	$31,792	$28,516
4.000	$46,974	$38,483	$33,520	$30,318
4.500	$48,581	$40,176	$35,298	$32,177
5.000	$50,219	$41,910	$37,124	$34,091
5.500	$51,889	$43,684	$38,997	$36,057
6.000	$53,589	$45,497	$40,916	$38,074

每月供款$28,517

年期

30年

貸款金額

$6,350,473.8

總利息

$3,915,454

總貸款連利息

$10,265,927.8

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$18,522	$9,994	$28,516	$6,340,480
2	$18,493	$10,023	$28,516	$6,330,456
3	$18,464	$10,053	$28,516	$6,320,404
4	$18,435	$10,082	$28,516	$6,310,322
5	$18,405	$10,111	$28,516	$6,300,210
6	$18,376	$10,141	$28,516	$6,290,069
7	$18,346	$10,170	$28,516	$6,279,899
8	$18,316	$10,200	$28,516	$6,269,699
9	$18,287	$10,230	$28,516	$6,259,469
10	$18,257	$10,260	$28,516	$6,249,209
11	$18,227	$10,290	$28,516	$6,238,920
12	$18,197	$10,320	$28,516	$6,228,600

第1年供款共

$342,198

第1年利息

$220,324

第1年共還本金

$121,874

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$18,167	$10,350	$28,516	$6,218,250
14	$18,137	$10,380	$28,516	$6,207,870
15	$18,106	$10,410	$28,516	$6,197,460
16	$18,076	$10,441	$28,516	$6,187,020
17	$18,045	$10,471	$28,516	$6,176,549
18	$18,015	$10,502	$28,516	$6,166,047
19	$17,984	$10,532	$28,516	$6,155,515
20	$17,954	$10,563	$28,516	$6,144,952
21	$17,923	$10,594	$28,516	$6,134,358
22	$17,892	$10,625	$28,516	$6,123,734
23	$17,861	$10,656	$28,516	$6,113,078
24	$17,830	$10,687	$28,516	$6,102,392

第2年供款共

$342,198

第2年利息

$215,989

第2年共還本金

$126,208

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$17,799	$10,718	$28,516	$6,091,674
26	$17,767	$10,749	$28,516	$6,080,925
27	$17,736	$10,780	$28,516	$6,070,144
28	$17,705	$10,812	$28,516	$6,059,332
29	$17,673	$10,843	$28,516	$6,048,489
30	$17,641	$10,875	$28,516	$6,037,614
31	$17,610	$10,907	$28,516	$6,026,707
32	$17,578	$10,939	$28,516	$6,015,769
33	$17,546	$10,970	$28,516	$6,004,798
34	$17,514	$11,002	$28,516	$5,993,796
35	$17,482	$11,035	$28,516	$5,982,761
36	$17,450	$11,067	$28,516	$5,971,694

第3年供款共

$342,198

第3年利息

$211,500

第3年共還本金

$130,697

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$17,417	$11,099	$28,516	$5,960,595
38	$17,385	$11,131	$28,516	$5,949,464
39	$17,353	$11,164	$28,516	$5,938,300
40	$17,320	$11,196	$28,516	$5,927,104
41	$17,287	$11,229	$28,516	$5,915,875
42	$17,255	$11,262	$28,516	$5,904,613
43	$17,222	$11,295	$28,516	$5,893,318
44	$17,189	$11,328	$28,516	$5,881,991
45	$17,156	$11,361	$28,516	$5,870,630
46	$17,123	$11,394	$28,516	$5,859,236
47	$17,089	$11,427	$28,516	$5,847,809
48	$17,056	$11,460	$28,516	$5,836,349

第4年供款共

$342,198

第4年利息

$206,852

第4年共還本金

$135,346

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$17,023	$11,494	$28,516	$5,824,855
50	$16,989	$11,527	$28,516	$5,813,328
51	$16,956	$11,561	$28,516	$5,801,767
52	$16,922	$11,595	$28,516	$5,790,172
53	$16,888	$11,628	$28,516	$5,778,544
54	$16,854	$11,662	$28,516	$5,766,881
55	$16,820	$11,696	$28,516	$5,755,185
56	$16,786	$11,731	$28,516	$5,743,454
57	$16,752	$11,765	$28,516	$5,731,690
58	$16,717	$11,799	$28,516	$5,719,891
59	$16,683	$11,833	$28,516	$5,708,057
60	$16,648	$11,868	$28,516	$5,696,189

第5年供款共

$342,198

第5年利息

$202,038

第5年共還本金

$140,160

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$16,614	$11,903	$28,516	$5,684,287
62	$16,579	$11,937	$28,516	$5,672,349
63	$16,544	$11,972	$28,516	$5,660,377
64	$16,509	$12,007	$28,516	$5,648,370
65	$16,474	$12,042	$28,516	$5,636,328
66	$16,439	$12,077	$28,516	$5,624,251
67	$16,404	$12,112	$28,516	$5,612,138
68	$16,369	$12,148	$28,516	$5,599,991
69	$16,333	$12,183	$28,516	$5,587,808
70	$16,298	$12,219	$28,516	$5,575,589
71	$16,262	$12,254	$28,516	$5,563,335
72	$16,226	$12,290	$28,516	$5,551,044

第6年供款共

$342,198

第6年利息

$197,053

第6年共還本金

$145,145

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$16,191	$12,326	$28,516	$5,538,719
74	$16,155	$12,362	$28,516	$5,526,357
75	$16,119	$12,398	$28,516	$5,513,959
76	$16,082	$12,434	$28,516	$5,501,525
77	$16,046	$12,470	$28,516	$5,489,054
78	$16,010	$12,507	$28,516	$5,476,548
79	$15,973	$12,543	$28,516	$5,464,004
80	$15,937	$12,580	$28,516	$5,451,425
81	$15,900	$12,616	$28,516	$5,438,808
82	$15,863	$12,653	$28,516	$5,426,155
83	$15,826	$12,690	$28,516	$5,413,465
84	$15,789	$12,727	$28,516	$5,400,737

第7年供款共

$342,198

第7年利息

$191,891

第7年共還本金

$150,307

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$15,752	$12,764	$28,516	$5,387,973
86	$15,715	$12,802	$28,516	$5,375,172
87	$15,678	$12,839	$28,516	$5,362,333
88	$15,640	$12,876	$28,516	$5,349,456
89	$15,603	$12,914	$28,516	$5,336,543
90	$15,565	$12,952	$28,516	$5,323,591
91	$15,527	$12,989	$28,516	$5,310,602
92	$15,489	$13,027	$28,516	$5,297,574
93	$15,451	$13,065	$28,516	$5,284,509
94	$15,413	$13,103	$28,516	$5,271,406
95	$15,375	$13,142	$28,516	$5,258,264
96	$15,337	$13,180	$28,516	$5,245,085

第8年供款共

$342,198

第8年利息

$186,545

第8年共還本金

$155,653

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$15,298	$13,218	$28,516	$5,231,866
98	$15,260	$13,257	$28,516	$5,218,609
99	$15,221	$13,296	$28,516	$5,205,314
100	$15,182	$13,334	$28,516	$5,191,980
101	$15,143	$13,373	$28,516	$5,178,606
102	$15,104	$13,412	$28,516	$5,165,194
103	$15,065	$13,451	$28,516	$5,151,743
104	$15,026	$13,491	$28,516	$5,138,252
105	$14,987	$13,530	$28,516	$5,124,722
106	$14,947	$13,569	$28,516	$5,111,153
107	$14,908	$13,609	$28,516	$5,097,544
108	$14,868	$13,649	$28,516	$5,083,895

第9年供款共

$342,198

第9年利息

$181,009

第9年共還本金

$161,189

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$14,828	$13,688	$28,516	$5,070,207
110	$14,788	$13,728	$28,516	$5,056,479
111	$14,748	$13,768	$28,516	$5,042,710
112	$14,708	$13,809	$28,516	$5,028,902
113	$14,668	$13,849	$28,516	$5,015,053
114	$14,627	$13,889	$28,516	$5,001,164
115	$14,587	$13,930	$28,516	$4,987,234
116	$14,546	$13,970	$28,516	$4,973,264
117	$14,505	$14,011	$28,516	$4,959,252
118	$14,464	$14,052	$28,516	$4,945,200
119	$14,424	$14,093	$28,516	$4,931,108
120	$14,382	$14,134	$28,516	$4,916,973

第10年供款共

$342,198

第10年利息

$175,276

第10年共還本金

$166,922

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$14,341	$14,175	$28,516	$4,902,798
122	$14,300	$14,217	$28,516	$4,888,582
123	$14,258	$14,258	$28,516	$4,874,323
124	$14,217	$14,300	$28,516	$4,860,024
125	$14,175	$14,341	$28,516	$4,845,682
126	$14,133	$14,383	$28,516	$4,831,299
127	$14,091	$14,425	$28,516	$4,816,874
128	$14,049	$14,467	$28,516	$4,802,407
129	$14,007	$14,509	$28,516	$4,787,897
130	$13,965	$14,552	$28,516	$4,773,345
131	$13,922	$14,594	$28,516	$4,758,751
132	$13,880	$14,637	$28,516	$4,744,114

第11年供款共

$342,198

第11年利息

$169,339

第11年共還本金

$172,859

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$13,837	$14,679	$28,516	$4,729,435
134	$13,794	$14,722	$28,516	$4,714,713
135	$13,751	$14,765	$28,516	$4,699,948
136	$13,708	$14,808	$28,516	$4,685,139
137	$13,665	$14,851	$28,516	$4,670,288
138	$13,622	$14,895	$28,516	$4,655,393
139	$13,578	$14,938	$28,516	$4,640,455
140	$13,535	$14,982	$28,516	$4,625,473
141	$13,491	$15,026	$28,516	$4,610,447
142	$13,447	$15,069	$28,516	$4,595,378
143	$13,403	$15,113	$28,516	$4,580,265
144	$13,359	$15,157	$28,516	$4,565,107

第12年供款共

$342,198

第12年利息

$163,191

第12年共還本金

$179,007

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$13,315	$15,202	$28,516	$4,549,906
146	$13,271	$15,246	$28,516	$4,534,660
147	$13,226	$15,290	$28,516	$4,519,370
148	$13,181	$15,335	$28,516	$4,504,035
149	$13,137	$15,380	$28,516	$4,488,655
150	$13,092	$15,425	$28,516	$4,473,230
151	$13,047	$15,470	$28,516	$4,457,761
152	$13,002	$15,515	$28,516	$4,442,246
153	$12,957	$15,560	$28,516	$4,426,686
154	$12,911	$15,605	$28,516	$4,411,081
155	$12,866	$15,651	$28,516	$4,395,430
156	$12,820	$15,696	$28,516	$4,379,734

第13年供款共

$342,198

第13年利息

$156,824

第13年共還本金

$185,374

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$12,774	$15,742	$28,516	$4,363,991
158	$12,728	$15,788	$28,516	$4,348,203
159	$12,682	$15,834	$28,516	$4,332,369
160	$12,636	$15,880	$28,516	$4,316,489
161	$12,590	$15,927	$28,516	$4,300,562
162	$12,543	$15,973	$28,516	$4,284,589
163	$12,497	$16,020	$28,516	$4,268,569
164	$12,450	$16,066	$28,516	$4,252,503
165	$12,403	$16,113	$28,516	$4,236,389
166	$12,356	$16,160	$28,516	$4,220,229
167	$12,309	$16,207	$28,516	$4,204,021
168	$12,262	$16,255	$28,516	$4,187,767

第14年供款共

$342,198

第14年利息

$150,231

第14年共還本金

$191,967

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$12,214	$16,302	$28,516	$4,171,465
170	$12,167	$16,350	$28,516	$4,155,115
171	$12,119	$16,397	$28,516	$4,138,718
172	$12,071	$16,445	$28,516	$4,122,272
173	$12,023	$16,493	$28,516	$4,105,779
174	$11,975	$16,541	$28,516	$4,089,238
175	$11,927	$16,590	$28,516	$4,072,648
176	$11,879	$16,638	$28,516	$4,056,010
177	$11,830	$16,686	$28,516	$4,039,324
178	$11,781	$16,735	$28,516	$4,022,589
179	$11,733	$16,784	$28,516	$4,005,805
180	$11,684	$16,833	$28,516	$3,988,972

第15年供款共

$342,198

第15年利息

$143,403

第15年共還本金

$198,795

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$11,635	$16,882	$28,516	$3,972,090
182	$11,585	$16,931	$28,516	$3,955,159
183	$11,536	$16,981	$28,516	$3,938,178
184	$11,486	$17,030	$28,516	$3,921,148
185	$11,437	$17,080	$28,516	$3,904,068
186	$11,387	$17,130	$28,516	$3,886,939
187	$11,337	$17,180	$28,516	$3,869,759
188	$11,287	$17,230	$28,516	$3,852,530
189	$11,237	$17,280	$28,516	$3,835,250
190	$11,186	$17,330	$28,516	$3,817,919
191	$11,136	$17,381	$28,516	$3,800,539
192	$11,085	$17,432	$28,516	$3,783,107

第16年供款共

$342,198

第16年利息

$136,332

第16年共還本金

$205,865

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$11,034	$17,482	$28,516	$3,765,625
194	$10,983	$17,533	$28,516	$3,748,091
195	$10,932	$17,585	$28,516	$3,730,507
196	$10,881	$17,636	$28,516	$3,712,871
197	$10,829	$17,687	$28,516	$3,695,184
198	$10,778	$17,739	$28,516	$3,677,445
199	$10,726	$17,791	$28,516	$3,659,654
200	$10,674	$17,842	$28,516	$3,641,812
201	$10,622	$17,895	$28,516	$3,623,917
202	$10,570	$17,947	$28,516	$3,605,970
203	$10,517	$17,999	$28,516	$3,587,971
204	$10,465	$18,052	$28,516	$3,569,920

第17年供款共

$342,198

第17年利息

$129,010

第17年共還本金

$213,187

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$10,412	$18,104	$28,516	$3,551,816
206	$10,359	$18,157	$28,516	$3,533,659
207	$10,307	$18,210	$28,516	$3,515,449
208	$10,253	$18,263	$28,516	$3,497,186
209	$10,200	$18,316	$28,516	$3,478,869
210	$10,147	$18,370	$28,516	$3,460,500
211	$10,093	$18,423	$28,516	$3,442,076
212	$10,039	$18,477	$28,516	$3,423,599
213	$9,985	$18,531	$28,516	$3,405,068
214	$9,931	$18,585	$28,516	$3,386,483
215	$9,877	$18,639	$28,516	$3,367,844
216	$9,823	$18,694	$28,516	$3,349,150

第18年供款共

$342,198

第18年利息

$121,428

第18年共還本金

$220,770

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$9,768	$18,748	$28,516	$3,330,402
218	$9,714	$18,803	$28,516	$3,311,599
219	$9,659	$18,858	$28,516	$3,292,742
220	$9,604	$18,913	$28,516	$3,273,829
221	$9,549	$18,968	$28,516	$3,254,861
222	$9,493	$19,023	$28,516	$3,235,838
223	$9,438	$19,079	$28,516	$3,216,760
224	$9,382	$19,134	$28,516	$3,197,625
225	$9,326	$19,190	$28,516	$3,178,435
226	$9,270	$19,246	$28,516	$3,159,189
227	$9,214	$19,302	$28,516	$3,139,887
228	$9,158	$19,358	$28,516	$3,120,529

第19年供款共

$342,198

第19年利息

$113,576

第19年共還本金

$228,622

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$9,102	$19,415	$28,516	$3,101,114
230	$9,045	$19,472	$28,516	$3,081,642
231	$8,988	$19,528	$28,516	$3,062,114
232	$8,931	$19,585	$28,516	$3,042,529
233	$8,874	$19,642	$28,516	$3,022,886
234	$8,817	$19,700	$28,516	$3,003,186
235	$8,759	$19,757	$28,516	$2,983,429
236	$8,702	$19,815	$28,516	$2,963,614
237	$8,644	$19,873	$28,516	$2,943,742
238	$8,586	$19,931	$28,516	$2,923,811
239	$8,528	$19,989	$28,516	$2,903,823
240	$8,469	$20,047	$28,516	$2,883,776

第20年供款共

$342,198

第20年利息

$105,445

第20年共還本金

$236,753

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$8,411	$20,105	$28,516	$2,863,670
242	$8,352	$20,164	$28,516	$2,843,506
243	$8,294	$20,223	$28,516	$2,823,283
244	$8,235	$20,282	$28,516	$2,803,001
245	$8,175	$20,341	$28,516	$2,782,660
246	$8,116	$20,400	$28,516	$2,762,260
247	$8,057	$20,460	$28,516	$2,741,800
248	$7,997	$20,520	$28,516	$2,721,280
249	$7,937	$20,579	$28,516	$2,700,701
250	$7,877	$20,639	$28,516	$2,680,062
251	$7,817	$20,700	$28,516	$2,659,362
252	$7,756	$20,760	$28,516	$2,638,602

第21年供款共

$342,198

第21年利息

$97,024

第21年共還本金

$245,174

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$7,696	$20,821	$28,516	$2,617,781
254	$7,635	$20,881	$28,516	$2,596,900
255	$7,574	$20,942	$28,516	$2,575,958
256	$7,513	$21,003	$28,516	$2,554,955
257	$7,452	$21,065	$28,516	$2,533,890
258	$7,391	$21,126	$28,516	$2,512,764
259	$7,329	$21,188	$28,516	$2,491,577
260	$7,267	$21,249	$28,516	$2,470,327
261	$7,205	$21,311	$28,516	$2,449,016
262	$7,143	$21,374	$28,516	$2,427,643
263	$7,081	$21,436	$28,516	$2,406,207
264	$7,018	$21,498	$28,516	$2,384,708

第22年供款共

$342,198

第22年利息

$88,304

第22年共還本金

$253,894

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$6,955	$21,561	$28,516	$2,363,147
266	$6,893	$21,624	$28,516	$2,341,523
267	$6,829	$21,687	$28,516	$2,319,836
268	$6,766	$21,750	$28,516	$2,298,086
269	$6,703	$21,814	$28,516	$2,276,272
270	$6,639	$21,877	$28,516	$2,254,395
271	$6,575	$21,941	$28,516	$2,232,454
272	$6,511	$22,005	$28,516	$2,210,449
273	$6,447	$22,069	$28,516	$2,188,379
274	$6,383	$22,134	$28,516	$2,166,246
275	$6,318	$22,198	$28,516	$2,144,047
276	$6,253	$22,263	$28,516	$2,121,784

第23年供款共

$342,198

第23年利息

$79,274

第23年共還本金

$262,924

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$6,189	$22,328	$28,516	$2,099,456
278	$6,123	$22,393	$28,516	$2,077,063
279	$6,058	$22,458	$28,516	$2,054,605
280	$5,993	$22,524	$28,516	$2,032,081
281	$5,927	$22,590	$28,516	$2,009,492
282	$5,861	$22,655	$28,516	$1,986,836
283	$5,795	$22,722	$28,516	$1,964,115
284	$5,729	$22,788	$28,516	$1,941,327
285	$5,662	$22,854	$28,516	$1,918,473
286	$5,596	$22,921	$28,516	$1,895,552
287	$5,529	$22,988	$28,516	$1,872,564
288	$5,462	$23,055	$28,516	$1,849,509

第24年供款共

$342,198

第24年利息

$69,922

第24年共還本金

$272,275

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$5,394	$23,122	$28,516	$1,826,387
290	$5,327	$23,190	$28,516	$1,803,198
291	$5,259	$23,257	$28,516	$1,779,940
292	$5,191	$23,325	$28,516	$1,756,615
293	$5,123	$23,393	$28,516	$1,733,222
294	$5,055	$23,461	$28,516	$1,709,761
295	$4,987	$23,530	$28,516	$1,686,231
296	$4,918	$23,598	$28,516	$1,662,633
297	$4,849	$23,667	$28,516	$1,638,966
298	$4,780	$23,736	$28,516	$1,615,230
299	$4,711	$23,805	$28,516	$1,591,425
300	$4,642	$23,875	$28,516	$1,567,550

第25年供款共

$342,198

第25年利息

$60,238

第25年共還本金

$281,959

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$4,572	$23,944	$28,516	$1,543,605
302	$4,502	$24,014	$28,516	$1,519,591
303	$4,432	$24,084	$28,516	$1,495,507
304	$4,362	$24,155	$28,516	$1,471,352
305	$4,291	$24,225	$28,516	$1,447,127
306	$4,221	$24,296	$28,516	$1,422,831
307	$4,150	$24,367	$28,516	$1,398,465
308	$4,079	$24,438	$28,516	$1,374,027
309	$4,008	$24,509	$28,516	$1,349,518
310	$3,936	$24,580	$28,516	$1,324,938
311	$3,864	$24,652	$28,516	$1,300,286
312	$3,793	$24,724	$28,516	$1,275,562

第26年供款共

$342,198

第26年利息

$50,210

第26年共還本金

$291,988

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$3,720	$24,796	$28,516	$1,250,766
314	$3,648	$24,868	$28,516	$1,225,898
315	$3,576	$24,941	$28,516	$1,200,957
316	$3,503	$25,014	$28,516	$1,175,943
317	$3,430	$25,087	$28,516	$1,150,856
318	$3,357	$25,160	$28,516	$1,125,696
319	$3,283	$25,233	$28,516	$1,100,463
320	$3,210	$25,307	$28,516	$1,075,157
321	$3,136	$25,381	$28,516	$1,049,776
322	$3,062	$25,455	$28,516	$1,024,321
323	$2,988	$25,529	$28,516	$998,792
324	$2,913	$25,603	$28,516	$973,189

第27年供款共

$342,198

第27年利息

$39,825

第27年共還本金

$302,373

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,838	$25,678	$28,516	$947,511
326	$2,764	$25,753	$28,516	$921,758
327	$2,688	$25,828	$28,516	$895,930
328	$2,613	$25,903	$28,516	$870,027
329	$2,538	$25,979	$28,516	$844,048
330	$2,462	$26,055	$28,516	$817,993
331	$2,386	$26,131	$28,516	$791,863
332	$2,310	$26,207	$28,516	$765,656
333	$2,233	$26,283	$28,516	$739,373
334	$2,157	$26,360	$28,516	$713,013
335	$2,080	$26,437	$28,516	$686,576
336	$2,003	$26,514	$28,516	$660,062

第28年供款共

$342,198

第28年利息

$29,070

第28年共還本金

$313,127

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,925	$26,591	$28,516	$633,470
338	$1,848	$26,669	$28,516	$606,802
339	$1,770	$26,747	$28,516	$580,055
340	$1,692	$26,825	$28,516	$553,230
341	$1,614	$26,903	$28,516	$526,328
342	$1,535	$26,981	$28,516	$499,346
343	$1,456	$27,060	$28,516	$472,286
344	$1,378	$27,139	$28,516	$445,147
345	$1,298	$27,218	$28,516	$417,929
346	$1,219	$27,298	$28,516	$390,632
347	$1,139	$27,377	$28,516	$363,254
348	$1,059	$27,457	$28,516	$335,797

第29年供款共

$342,198

第29年利息

$17,933

第29年共還本金

$324,264

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$979	$27,537	$28,516	$308,260
350	$899	$27,617	$28,516	$280,643
351	$819	$27,698	$28,516	$252,945
352	$738	$27,779	$28,516	$225,166
353	$657	$27,860	$28,516	$197,307
354	$575	$27,941	$28,516	$169,366
355	$494	$28,022	$28,516	$141,343
356	$412	$28,104	$28,516	$113,239
357	$330	$28,186	$28,516	$85,053
358	$248	$28,268	$28,516	$56,784
359	$166	$28,351	$28,516	$28,434
360	$83	$28,434	$28,516	$0

第30年供款共

$342,198

第30年利息

$6,400

第30年共還本金

$335,797

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$12,313,928

免責聲明

筍盤推介

按揭保險費
info