樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$90,979

借款月供 $441 , 共加借HK$90,979

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$8,117,876

每月供款
$20,855

首期

$468,000

總貸款額

$4,302,979

總利息

$3,204,597

印花稅

$85,500

其他

$56,800

置業成本總預算

HK$610,300

按月供比率計算

$41,709

置業成本總預算

HK$610,300

首期

$468,000
印花稅

$85,500
- AVD
  
  $85,500
律師費

$ 10,000
代理佣金

$46,800
按揭保險費

$90,979

最低每月入息要求

按月供比率計算

$41,709

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。計算只作參考用途，計算詳情請參閱「最新按揭措施」。一切資料以金管局、按證公司及稅務局等機構之最新公布為準。

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

沙田翠麗花園 B座

thumb_up

東南開揚兩房.

實

421 呎

@13,302

建

523 呎

@10,707

local_fire_department 至HIT flight_takeoff 移民急讓

售$560 萬

實

421 呎

@13,302

建

523 呎

@10,707

售$560 萬

local_fire_department 至HIT flight_takeoff 移民急讓

大埔嘉熙第05座

thumb_up

嘉熙***創科寶地,近水樓台先得月***歡迎預約

實

249 呎

@20,080

directions_run 日內即走 verified 首置必買

售$500 萬

實

249 呎

@20,080

售$500 萬

directions_run 日內即走 verified 首置必買

粉嶺牽晴間第02座

thumb_up

牽晴間第02座

實

384 呎

@12,500

建

521 呎

@9,213

local_fire_department 至HIT

售$480 萬

實

384 呎

@12,500

建

521 呎

@9,213

售$480 萬

local_fire_department 至HIT

粉嶺花都廣場第09座

thumb_up

實用兩房,開揚景緻

實

392 呎

@14,286

建

549 呎

@10,200

hotel_class 樓王

售$560 萬

實

392 呎

@14,286

建

549 呎

@10,200

售$560 萬

hotel_class 樓王

粉嶺牽晴間第01座

thumb_up

東南2房

實

384 呎

@11,719

建

532 呎

@8,459

hotel_class 樓王

售$450 萬

實

384 呎

@11,719

建

532 呎

@8,459

售$450 萬

hotel_class 樓王

沙田金獅花園

thumb_up

金獅花園全拆新裝修50萬^上車靚盤

實

282 呎

@15,603

建

446 呎

@9,865

local_fire_department 至HIT directions_run 日內即走 hotel_class 樓王 verified 首置必買

售$440 萬

實

282 呎

@15,603

建

446 呎

@9,865

售$440 萬

local_fire_department 至HIT directions_run 日內即走 hotel_class 樓王 verified 首置必買

西貢黃竹灣

thumb_up

Nicely Renovated House

建

700 呎

@7,114

local_fire_department 至HIT hotel_class 樓王

售$498 萬

建

700 呎

@7,114

售$498 萬

local_fire_department 至HIT hotel_class 樓王

白石角海日灣 II 第12座

thumb_up

全新

實

251 呎

@18,645

local_fire_department 至HIT verified 首置必買 pets 愛竉必選 price_change 蝕讓盤

售$468 萬

實

251 呎

@18,645

售$468 萬

local_fire_department 至HIT verified 首置必買 pets 愛竉必選 price_change 蝕讓盤

VR實景

粉嶺牽晴間第07座

thumb_up

牽晴間2房,雅致裝修

實

386 呎

@12,694

建

526 呎

@9,316

verified 首置必買

售$490 萬

實

386 呎

@12,694

建

526 呎

@9,316

售$490 萬

verified 首置必買

粉嶺碧湖花園第07座

thumb_up

退休業主誠意出售三房

實

488 呎

@10,635

建

630 呎

@8,238

directions_run 日內即走

售$519 萬

實

488 呎

@10,635

建

630 呎

@8,238

售$519 萬

directions_run 日內即走

粉嶺花都廣場第04座

thumb_up

靚裝修上車客必睇不要錯過

實

392 呎

@11,990

建

551 呎

@8,530

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

售$470 萬

實

392 呎

@11,990

建

551 呎

@8,530

售$470 萬

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

沙田花園城

thumb_up

開楊靚積兩房大廳約步行5分鐘到馬鐵沙田圍站

實

423 呎

@10,402

建

423 呎

@10,402

local_fire_department 至HIT

售$440 萬

實

423 呎

@10,402

建

423 呎

@10,402

售$440 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$25,753	$19,789	$16,217	$13,840
1.500	$26,710	$20,764	$17,209	$14,850
2.000	$27,690	$21,768	$18,238	$15,905
2.500	$28,692	$22,802	$19,304	$17,002
3.000	$29,716	$23,864	$20,405	$18,142
3.500	$30,761	$24,956	$21,542	$19,322
4.000	$31,829	$26,075	$22,713	$20,543
4.125	$32,099	$26,360	$23,011	$20,854
4.500	$32,918	$27,223	$23,917	$21,803
5.000	$34,028	$28,398	$25,155	$23,099
5.500	$35,159	$29,600	$26,424	$24,432
6.000	$36,311	$30,828	$27,724	$25,799

每月供款$20,855

年期

30年

貸款金額

$4,302,979.2

總利息

$3,204,597

總貸款連利息

$7,507,576.2

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$14,791	$6,063	$20,854	$4,296,916
2	$14,771	$6,084	$20,854	$4,290,833
3	$14,750	$6,105	$20,854	$4,284,728
4	$14,729	$6,126	$20,854	$4,278,602
5	$14,708	$6,147	$20,854	$4,272,456
6	$14,687	$6,168	$20,854	$4,266,288
7	$14,665	$6,189	$20,854	$4,260,099
8	$14,644	$6,210	$20,854	$4,253,889
9	$14,623	$6,232	$20,854	$4,247,657
10	$14,601	$6,253	$20,854	$4,241,404
11	$14,580	$6,275	$20,854	$4,235,129
12	$14,558	$6,296	$20,854	$4,228,833

第1年供款共

$250,253

第1年利息

$176,106

第1年共還本金

$74,146

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$14,537	$6,318	$20,854	$4,222,515
14	$14,515	$6,339	$20,854	$4,216,176
15	$14,493	$6,361	$20,854	$4,209,815
16	$14,471	$6,383	$20,854	$4,203,432
17	$14,449	$6,405	$20,854	$4,197,026
18	$14,427	$6,427	$20,854	$4,190,599
19	$14,405	$6,449	$20,854	$4,184,150
20	$14,383	$6,471	$20,854	$4,177,679
21	$14,361	$6,494	$20,854	$4,171,185
22	$14,338	$6,516	$20,854	$4,164,669
23	$14,316	$6,538	$20,854	$4,158,131
24	$14,294	$6,561	$20,854	$4,151,570

第2年供款共

$250,253

第2年利息

$172,989

第2年共還本金

$77,263

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$14,271	$6,583	$20,854	$4,144,987
26	$14,248	$6,606	$20,854	$4,138,381
27	$14,226	$6,629	$20,854	$4,131,752
28	$14,203	$6,651	$20,854	$4,125,101
29	$14,180	$6,674	$20,854	$4,118,426
30	$14,157	$6,697	$20,854	$4,111,729
31	$14,134	$6,720	$20,854	$4,105,009
32	$14,111	$6,743	$20,854	$4,098,265
33	$14,088	$6,767	$20,854	$4,091,499
34	$14,065	$6,790	$20,854	$4,084,709
35	$14,041	$6,813	$20,854	$4,077,896
36	$14,018	$6,837	$20,854	$4,071,059

第3年供款共

$250,253

第3年利息

$169,741

第3年共還本金

$80,511

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$13,994	$6,860	$20,854	$4,064,199
38	$13,971	$6,884	$20,854	$4,057,315
39	$13,947	$6,907	$20,854	$4,050,408
40	$13,923	$6,931	$20,854	$4,043,477
41	$13,899	$6,955	$20,854	$4,036,522
42	$13,876	$6,979	$20,854	$4,029,543
43	$13,852	$7,003	$20,854	$4,022,540
44	$13,827	$7,027	$20,854	$4,015,513
45	$13,803	$7,051	$20,854	$4,008,462
46	$13,779	$7,075	$20,854	$4,001,387
47	$13,755	$7,100	$20,854	$3,994,287
48	$13,730	$7,124	$20,854	$3,987,163

第4年供款共

$250,253

第4年利息

$166,357

第4年共還本金

$83,896

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$13,706	$7,149	$20,854	$3,980,015
50	$13,681	$7,173	$20,854	$3,972,842
51	$13,657	$7,198	$20,854	$3,965,644
52	$13,632	$7,222	$20,854	$3,958,422
53	$13,607	$7,247	$20,854	$3,951,174
54	$13,582	$7,272	$20,854	$3,943,902
55	$13,557	$7,297	$20,854	$3,936,605
56	$13,532	$7,322	$20,854	$3,929,282
57	$13,507	$7,347	$20,854	$3,921,935
58	$13,482	$7,373	$20,854	$3,914,562
59	$13,456	$7,398	$20,854	$3,907,164
60	$13,431	$7,424	$20,854	$3,899,741

第5年供款共

$250,253

第5年利息

$162,830

第5年共還本金

$87,423

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$13,405	$7,449	$20,854	$3,892,292
62	$13,380	$7,475	$20,854	$3,884,817
63	$13,354	$7,500	$20,854	$3,877,317
64	$13,328	$7,526	$20,854	$3,869,791
65	$13,302	$7,552	$20,854	$3,862,239
66	$13,276	$7,578	$20,854	$3,854,661
67	$13,250	$7,604	$20,854	$3,847,057
68	$13,224	$7,630	$20,854	$3,839,427
69	$13,198	$7,656	$20,854	$3,831,770
70	$13,172	$7,683	$20,854	$3,824,088
71	$13,145	$7,709	$20,854	$3,816,379
72	$13,119	$7,736	$20,854	$3,808,643

第6年供款共

$250,253

第6年利息

$159,155

第6年共還本金

$91,098

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$13,092	$7,762	$20,854	$3,800,881
74	$13,066	$7,789	$20,854	$3,793,092
75	$13,039	$7,816	$20,854	$3,785,276
76	$13,012	$7,842	$20,854	$3,777,434
77	$12,985	$7,869	$20,854	$3,769,564
78	$12,958	$7,896	$20,854	$3,761,668
79	$12,931	$7,924	$20,854	$3,753,744
80	$12,903	$7,951	$20,854	$3,745,793
81	$12,876	$7,978	$20,854	$3,737,815
82	$12,849	$8,006	$20,854	$3,729,810
83	$12,821	$8,033	$20,854	$3,721,776
84	$12,794	$8,061	$20,854	$3,713,716

第7年供款共

$250,253

第7年利息

$155,325

第7年共還本金

$94,927

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$12,766	$8,088	$20,854	$3,705,627
86	$12,738	$8,116	$20,854	$3,697,511
87	$12,710	$8,144	$20,854	$3,689,367
88	$12,682	$8,172	$20,854	$3,681,194
89	$12,654	$8,200	$20,854	$3,672,994
90	$12,626	$8,228	$20,854	$3,664,766
91	$12,598	$8,257	$20,854	$3,656,509
92	$12,569	$8,285	$20,854	$3,648,224
93	$12,541	$8,314	$20,854	$3,639,910
94	$12,512	$8,342	$20,854	$3,631,568
95	$12,484	$8,371	$20,854	$3,623,197
96	$12,455	$8,400	$20,854	$3,614,798

第8年供款共

$250,253

第8年利息

$151,335

第8年共還本金

$98,918

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$12,426	$8,429	$20,854	$3,606,369
98	$12,397	$8,457	$20,854	$3,597,912
99	$12,368	$8,487	$20,854	$3,589,425
100	$12,339	$8,516	$20,854	$3,580,909
101	$12,309	$8,545	$20,854	$3,572,364
102	$12,280	$8,574	$20,854	$3,563,790
103	$12,251	$8,604	$20,854	$3,555,186
104	$12,221	$8,633	$20,854	$3,546,553
105	$12,191	$8,663	$20,854	$3,537,890
106	$12,161	$8,693	$20,854	$3,529,197
107	$12,132	$8,723	$20,854	$3,520,474
108	$12,102	$8,753	$20,854	$3,511,721

第9年供款共

$250,253

第9年利息

$147,176

第9年共還本金

$103,076

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$12,072	$8,783	$20,854	$3,502,938
110	$12,041	$8,813	$20,854	$3,494,125
111	$12,011	$8,843	$20,854	$3,485,282
112	$11,981	$8,874	$20,854	$3,476,408
113	$11,950	$8,904	$20,854	$3,467,504
114	$11,920	$8,935	$20,854	$3,458,569
115	$11,889	$8,966	$20,854	$3,449,604
116	$11,858	$8,996	$20,854	$3,440,607
117	$11,827	$9,027	$20,854	$3,431,580
118	$11,796	$9,058	$20,854	$3,422,522
119	$11,765	$9,089	$20,854	$3,413,432
120	$11,734	$9,121	$20,854	$3,404,312

第10年供款共

$250,253

第10年利息

$142,843

第10年共還本金

$107,410

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$11,702	$9,152	$20,854	$3,395,159
122	$11,671	$9,184	$20,854	$3,385,976
123	$11,639	$9,215	$20,854	$3,376,761
124	$11,608	$9,247	$20,854	$3,367,514
125	$11,576	$9,279	$20,854	$3,358,236
126	$11,544	$9,310	$20,854	$3,348,925
127	$11,512	$9,342	$20,854	$3,339,583
128	$11,480	$9,375	$20,854	$3,330,208
129	$11,448	$9,407	$20,854	$3,320,801
130	$11,415	$9,439	$20,854	$3,311,362
131	$11,383	$9,472	$20,854	$3,301,891
132	$11,350	$9,504	$20,854	$3,292,386

第11年供款共

$250,253

第11年利息

$138,328

第11年共還本金

$111,925

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$11,318	$9,537	$20,854	$3,282,850
134	$11,285	$9,570	$20,854	$3,273,280
135	$11,252	$9,602	$20,854	$3,263,678
136	$11,219	$9,635	$20,854	$3,254,042
137	$11,186	$9,669	$20,854	$3,244,374
138	$11,153	$9,702	$20,854	$3,234,672
139	$11,119	$9,735	$20,854	$3,224,937
140	$11,086	$9,769	$20,854	$3,215,168
141	$11,052	$9,802	$20,854	$3,205,366
142	$11,018	$9,836	$20,854	$3,195,530
143	$10,985	$9,870	$20,854	$3,185,660
144	$10,951	$9,904	$20,854	$3,175,756

第12年供款共

$250,253

第12年利息

$133,622

第12年共還本金

$116,630

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$10,917	$9,938	$20,854	$3,165,819
146	$10,883	$9,972	$20,854	$3,155,847
147	$10,848	$10,006	$20,854	$3,145,841
148	$10,814	$10,041	$20,854	$3,135,800
149	$10,779	$10,075	$20,854	$3,125,725
150	$10,745	$10,110	$20,854	$3,115,615
151	$10,710	$10,144	$20,854	$3,105,471
152	$10,675	$10,179	$20,854	$3,095,291
153	$10,640	$10,214	$20,854	$3,085,077
154	$10,605	$10,249	$20,854	$3,074,828
155	$10,570	$10,285	$20,854	$3,064,543
156	$10,534	$10,320	$20,854	$3,054,223

第13年供款共

$250,253

第13年利息

$128,719

第13年共還本金

$121,533

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$10,499	$10,355	$20,854	$3,043,868
158	$10,463	$10,391	$20,854	$3,033,476
159	$10,428	$10,427	$20,854	$3,023,050
160	$10,392	$10,463	$20,854	$3,012,587
161	$10,356	$10,499	$20,854	$3,002,088
162	$10,320	$10,535	$20,854	$2,991,554
163	$10,283	$10,571	$20,854	$2,980,983
164	$10,247	$10,607	$20,854	$2,970,376
165	$10,211	$10,644	$20,854	$2,959,732
166	$10,174	$10,680	$20,854	$2,949,052
167	$10,137	$10,717	$20,854	$2,938,335
168	$10,101	$10,754	$20,854	$2,927,581

第14年供款共

$250,253

第14年利息

$123,610

第14年共還本金

$126,642

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$10,064	$10,791	$20,854	$2,916,790
170	$10,026	$10,828	$20,854	$2,905,962
171	$9,989	$10,865	$20,854	$2,895,097
172	$9,952	$10,902	$20,854	$2,884,194
173	$9,914	$10,940	$20,854	$2,873,254
174	$9,877	$10,978	$20,854	$2,862,277
175	$9,839	$11,015	$20,854	$2,851,262
176	$9,801	$11,053	$20,854	$2,840,208
177	$9,763	$11,091	$20,854	$2,829,117
178	$9,725	$11,129	$20,854	$2,817,988
179	$9,687	$11,168	$20,854	$2,806,820
180	$9,648	$11,206	$20,854	$2,795,614

第15年供款共

$250,253

第15年利息

$118,286

第15年共還本金

$131,966

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$9,610	$11,244	$20,854	$2,784,370
182	$9,571	$11,283	$20,854	$2,773,087
183	$9,532	$11,322	$20,854	$2,761,765
184	$9,494	$11,361	$20,854	$2,750,404
185	$9,455	$11,400	$20,854	$2,739,004
186	$9,415	$11,439	$20,854	$2,727,565
187	$9,376	$11,478	$20,854	$2,716,087
188	$9,337	$11,518	$20,854	$2,704,569
189	$9,297	$11,557	$20,854	$2,693,012
190	$9,257	$11,597	$20,854	$2,681,414
191	$9,217	$11,637	$20,854	$2,669,777
192	$9,177	$11,677	$20,854	$2,658,100

第16年供款共

$250,253

第16年利息

$112,739

第16年共還本金

$137,514

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$9,137	$11,717	$20,854	$2,646,383
194	$9,097	$11,757	$20,854	$2,634,626
195	$9,057	$11,798	$20,854	$2,622,828
196	$9,016	$11,838	$20,854	$2,610,990
197	$8,975	$11,879	$20,854	$2,599,110
198	$8,934	$11,920	$20,854	$2,587,191
199	$8,893	$11,961	$20,854	$2,575,230
200	$8,852	$12,002	$20,854	$2,563,228
201	$8,811	$12,043	$20,854	$2,551,184
202	$8,770	$12,085	$20,854	$2,539,100
203	$8,728	$12,126	$20,854	$2,526,973
204	$8,686	$12,168	$20,854	$2,514,806

第17年供款共

$250,253

第17年利息

$106,958

第17年共還本金

$143,295

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$8,645	$12,210	$20,854	$2,502,596
206	$8,603	$12,252	$20,854	$2,490,344
207	$8,561	$12,294	$20,854	$2,478,050
208	$8,518	$12,336	$20,854	$2,465,714
209	$8,476	$12,378	$20,854	$2,453,336
210	$8,433	$12,421	$20,854	$2,440,915
211	$8,391	$12,464	$20,854	$2,428,451
212	$8,348	$12,507	$20,854	$2,415,944
213	$8,305	$12,550	$20,854	$2,403,395
214	$8,262	$12,593	$20,854	$2,390,802
215	$8,218	$12,636	$20,854	$2,378,166
216	$8,175	$12,679	$20,854	$2,365,487

第18年供款共

$250,253

第18年利息

$100,934

第18年共還本金

$149,319

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$8,131	$12,723	$20,854	$2,352,764
218	$8,088	$12,767	$20,854	$2,339,997
219	$8,044	$12,811	$20,854	$2,327,186
220	$8,000	$12,855	$20,854	$2,314,332
221	$7,956	$12,899	$20,854	$2,301,433
222	$7,911	$12,943	$20,854	$2,288,490
223	$7,867	$12,988	$20,854	$2,275,502
224	$7,822	$13,032	$20,854	$2,262,469
225	$7,777	$13,077	$20,854	$2,249,392
226	$7,732	$13,122	$20,854	$2,236,270
227	$7,687	$13,167	$20,854	$2,223,103
228	$7,642	$13,212	$20,854	$2,209,891

第19年供款共

$250,253

第19年利息

$94,656

第19年共還本金

$155,596

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$7,596	$13,258	$20,854	$2,196,633
230	$7,551	$13,303	$20,854	$2,183,329
231	$7,505	$13,349	$20,854	$2,169,980
232	$7,459	$13,395	$20,854	$2,156,585
233	$7,413	$13,441	$20,854	$2,143,144
234	$7,367	$13,487	$20,854	$2,129,657
235	$7,321	$13,534	$20,854	$2,116,123
236	$7,274	$13,580	$20,854	$2,102,543
237	$7,227	$13,627	$20,854	$2,088,916
238	$7,181	$13,674	$20,854	$2,075,242
239	$7,134	$13,721	$20,854	$2,061,521
240	$7,086	$13,768	$20,854	$2,047,753

第20年供款共

$250,253

第20年利息

$88,115

第20年共還本金

$162,137

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$7,039	$13,815	$20,854	$2,033,938
242	$6,992	$13,863	$20,854	$2,020,075
243	$6,944	$13,910	$20,854	$2,006,165
244	$6,896	$13,958	$20,854	$1,992,207
245	$6,848	$14,006	$20,854	$1,978,201
246	$6,800	$14,054	$20,854	$1,964,146
247	$6,752	$14,103	$20,854	$1,950,044
248	$6,703	$14,151	$20,854	$1,935,893
249	$6,655	$14,200	$20,854	$1,921,693
250	$6,606	$14,249	$20,854	$1,907,444
251	$6,557	$14,298	$20,854	$1,893,147
252	$6,508	$14,347	$20,854	$1,878,800

第21年供款共

$250,253

第21年利息

$81,299

第21年共還本金

$168,953

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$6,458	$14,396	$20,854	$1,864,404
254	$6,409	$14,445	$20,854	$1,849,959
255	$6,359	$14,495	$20,854	$1,835,464
256	$6,309	$14,545	$20,854	$1,820,919
257	$6,259	$14,595	$20,854	$1,806,324
258	$6,209	$14,645	$20,854	$1,791,679
259	$6,159	$14,695	$20,854	$1,776,983
260	$6,108	$14,746	$20,854	$1,762,237
261	$6,058	$14,797	$20,854	$1,747,440
262	$6,007	$14,848	$20,854	$1,732,593
263	$5,956	$14,899	$20,854	$1,717,694
264	$5,905	$14,950	$20,854	$1,702,744

第22年供款共

$250,253

第22年利息

$74,197

第22年共還本金

$176,056

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$5,853	$15,001	$20,854	$1,687,743
266	$5,802	$15,053	$20,854	$1,672,690
267	$5,750	$15,105	$20,854	$1,657,586
268	$5,698	$15,156	$20,854	$1,642,430
269	$5,646	$15,209	$20,854	$1,627,221
270	$5,594	$15,261	$20,854	$1,611,960
271	$5,541	$15,313	$20,854	$1,596,647
272	$5,488	$15,366	$20,854	$1,581,281
273	$5,436	$15,419	$20,854	$1,565,862
274	$5,383	$15,472	$20,854	$1,550,391
275	$5,329	$15,525	$20,854	$1,534,866
276	$5,276	$15,578	$20,854	$1,519,287

第23年供款共

$250,253

第23年利息

$66,796

第23年共還本金

$183,457

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$5,223	$15,632	$20,854	$1,503,656
278	$5,169	$15,686	$20,854	$1,487,970
279	$5,115	$15,739	$20,854	$1,472,231
280	$5,061	$15,794	$20,854	$1,456,437
281	$5,007	$15,848	$20,854	$1,440,589
282	$4,952	$15,902	$20,854	$1,424,687
283	$4,897	$15,957	$20,854	$1,408,730
284	$4,843	$16,012	$20,854	$1,392,718
285	$4,787	$16,067	$20,854	$1,376,651
286	$4,732	$16,122	$20,854	$1,360,529
287	$4,677	$16,178	$20,854	$1,344,351
288	$4,621	$16,233	$20,854	$1,328,118

第24年供款共

$250,253

第24年利息

$59,083

第24年共還本金

$191,169

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$4,565	$16,289	$20,854	$1,311,829
290	$4,509	$16,345	$20,854	$1,295,484
291	$4,453	$16,401	$20,854	$1,279,083
292	$4,397	$16,458	$20,854	$1,262,625
293	$4,340	$16,514	$20,854	$1,246,111
294	$4,284	$16,571	$20,854	$1,229,540
295	$4,227	$16,628	$20,854	$1,212,913
296	$4,169	$16,685	$20,854	$1,196,228
297	$4,112	$16,742	$20,854	$1,179,485
298	$4,054	$16,800	$20,854	$1,162,685
299	$3,997	$16,858	$20,854	$1,145,828
300	$3,939	$16,916	$20,854	$1,128,912

第25年供款共

$250,253

第25年利息

$51,047

第25年共還本金

$199,206

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,881	$16,974	$20,854	$1,111,938
302	$3,822	$17,032	$20,854	$1,094,906
303	$3,764	$17,091	$20,854	$1,077,816
304	$3,705	$17,149	$20,854	$1,060,666
305	$3,646	$17,208	$20,854	$1,043,458
306	$3,587	$17,267	$20,854	$1,026,190
307	$3,528	$17,327	$20,854	$1,008,864
308	$3,468	$17,386	$20,854	$991,477
309	$3,408	$17,446	$20,854	$974,031
310	$3,348	$17,506	$20,854	$956,525
311	$3,288	$17,566	$20,854	$938,959
312	$3,228	$17,627	$20,854	$921,332

第26年供款共

$250,253

第26年利息

$42,672

第26年共還本金

$207,580

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$3,167	$17,687	$20,854	$903,645
314	$3,106	$17,748	$20,854	$885,896
315	$3,045	$17,809	$20,854	$868,087
316	$2,984	$17,870	$20,854	$850,217
317	$2,923	$17,932	$20,854	$832,285
318	$2,861	$17,993	$20,854	$814,292
319	$2,799	$18,055	$20,854	$796,237
320	$2,737	$18,117	$20,854	$778,119
321	$2,675	$18,180	$20,854	$759,940
322	$2,612	$18,242	$20,854	$741,698
323	$2,550	$18,305	$20,854	$723,393
324	$2,487	$18,368	$20,854	$705,025

第27年供款共

$250,253

第27年利息

$33,946

第27年共還本金

$216,307

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,424	$18,431	$20,854	$686,594
326	$2,360	$18,494	$20,854	$668,100
327	$2,297	$18,558	$20,854	$649,542
328	$2,233	$18,622	$20,854	$630,921
329	$2,169	$18,686	$20,854	$612,235
330	$2,105	$18,750	$20,854	$593,485
331	$2,040	$18,814	$20,854	$574,671
332	$1,975	$18,879	$20,854	$555,792
333	$1,911	$18,944	$20,854	$536,848
334	$1,845	$19,009	$20,854	$517,839
335	$1,780	$19,074	$20,854	$498,765
336	$1,715	$19,140	$20,854	$479,625

第28年供款共

$250,253

第28年利息

$24,853

第28年共還本金

$225,400

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,649	$19,206	$20,854	$460,419
338	$1,583	$19,272	$20,854	$441,148
339	$1,516	$19,338	$20,854	$421,810
340	$1,450	$19,404	$20,854	$402,405
341	$1,383	$19,471	$20,854	$382,934
342	$1,316	$19,538	$20,854	$363,396
343	$1,249	$19,605	$20,854	$343,791
344	$1,182	$19,673	$20,854	$324,118
345	$1,114	$19,740	$20,854	$304,378
346	$1,046	$19,808	$20,854	$284,570
347	$978	$19,876	$20,854	$264,694
348	$910	$19,944	$20,854	$244,750

第29年供款共

$250,253

第29年利息

$15,377

第29年共還本金

$234,876

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$841	$20,013	$20,854	$224,736
350	$773	$20,082	$20,854	$204,655
351	$704	$20,151	$20,854	$184,504
352	$634	$20,220	$20,854	$164,284
353	$565	$20,290	$20,854	$143,994
354	$495	$20,359	$20,854	$123,635
355	$425	$20,429	$20,854	$103,205
356	$355	$20,500	$20,854	$82,706
357	$284	$20,570	$20,854	$62,135
358	$214	$20,641	$20,854	$41,495
359	$143	$20,712	$20,854	$20,783
360	$71	$20,783	$20,854	$0

第30年供款共

$250,253

第30年利息

$5,503

第30年共還本金

$244,750

receipt_long 詳細供款表 request_quote 支出一覽 restart_alt 重置

分享

樓價

按揭成數

按揭保險費 info

全期置業總支出 HK$8,117,876

免責聲明

筍盤推介

按揭保險費
info