樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$79,315

借款月供 $384 , 共加借HK$79,315

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$7,065,067

每月供款
$18,181

首期

$408,000

總貸款額

$3,751,315

總利息

$2,793,751

印花稅

$61,200

其他

$50,800

置業成本總預算

HK$520,000

按月供比率計算

$36,361

置業成本總預算

HK$520,000

首期

$408,000
印花稅

$61,200
- AVD
  
  $61,200
律師費

$ 10,000
代理佣金

$40,800
按揭保險費

$79,315

最低每月入息要求

按月供比率計算

$36,361

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

沙田沙田第一城第05期

thumb_up

藍籌屋苑、靚裝一房、

實

284 呎

@15,141

建

395 呎

@10,886

directions_run 日內即走 price_change 蝕讓盤

售$430 萬

實

284 呎

@15,141

建

395 呎

@10,886

售$430 萬

directions_run 日內即走 price_change 蝕讓盤

馬鞍山薈朗第02座

thumb_up

薈朗開放式環境寧靜極高層

實

266 呎

@17,594

local_fire_department 至HIT

售$468 萬

實

266 呎

@17,594

售$468 萬

local_fire_department 至HIT

沙田沙田第一城第04期

thumb_up

奇豐精選大單位東南極開揚罕有放盤實盤可約睇

實

284 呎

@16,549

建

395 呎

@11,899

local_fire_department 至HIT directions_run 日內即走 hotel_class 樓王

售$470 萬

實

284 呎

@16,549

建

395 呎

@11,899

售$470 萬

local_fire_department 至HIT directions_run 日內即走 hotel_class 樓王

沙田金獅花園第01期

thumb_up

上車

實

363 呎

@12,672

建

570 呎

@8,070

local_fire_department 至HIT

售$460 萬

實

363 呎

@12,672

建

570 呎

@8,070

售$460 萬

local_fire_department 至HIT

沙田沙田第一城第01期第01座

thumb_up

奇豐精選@ 只需10%首期做業主交通便捷新裝完畢可即時入住

實

327 呎

@15,291

建

395 呎

@12,658

local_fire_department 至HIT directions_run 日內即走

售$500 萬

實

327 呎

@15,291

建

395 呎

@12,658

售$500 萬

local_fire_department 至HIT directions_run 日內即走

馬鞍山薈朗第01座

thumb_up

半新樓上車必睇歡迎約睇

實

283 呎

@15,901

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買 pets 愛竉必選

售$450 萬

實

283 呎

@15,901

售$450 萬

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買 pets 愛竉必選

粉嶺粉嶺中心第01期 E座

thumb_up

罕有連天台

實

368 呎

@12,908

建

470 呎

@10,106

local_fire_department 至HIT

售$475 萬

實

368 呎

@12,908

建

470 呎

@10,106

售$475 萬

local_fire_department 至HIT

VR實景

粉嶺碧湖花園第01座

thumb_up

碧湖花園第01座

實

441 呎

@11,111

建

572 呎

@8,566

local_fire_department 至HIT local_offer 低水筍價 flight_takeoff 移民急讓

售$490 萬

實

441 呎

@11,111

建

572 呎

@8,566

售$490 萬

local_fire_department 至HIT local_offer 低水筍價 flight_takeoff 移民急讓

沙田薈蕎

thumb_up

[移民急讓, 忍痛割愛] -大圍[城中綠州], 靜中帶旺; 專屬邨巴接駁[大圍火車站], 盡享生活交通之便 !

實

252 呎

@19,048

local_fire_department 至HIT directions_run 日內即走 vpn_key 有匙即睇

售$480 萬

實

252 呎

@19,048

售$480 萬

local_fire_department 至HIT directions_run 日內即走 vpn_key 有匙即睇

西貢西貢

thumb_up

中層可高乘數按揭

建

450 呎

@10,000

local_fire_department 至HIT

售$450 萬

建

450 呎

@10,000

售$450 萬

local_fire_department 至HIT

馬鞍山薈朗

thumb_up

筍盤快者得

實

221 呎

@16,742

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$370 萬

實

221 呎

@16,742

售$370 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

粉嶺粉嶺名都嘉蘭閣第03座

thumb_up

罕有東南企理兩房..鐵路上蓋

實

399 呎

@10,977

建

533 呎

@8,218

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

售$438 萬

實

399 呎

@10,977

建

533 呎

@8,218

售$438 萬

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

利率	15年	20年	25年	30年
1.000	$22,451	$17,252	$14,138	$12,066
1.500	$23,286	$18,102	$15,003	$12,947
2.000	$24,140	$18,977	$15,900	$13,866
2.500	$25,013	$19,878	$16,829	$14,822
3.000	$25,906	$20,805	$17,789	$15,816
3.500	$26,817	$21,756	$18,780	$16,845
4.000	$27,748	$22,732	$19,801	$17,909
4.125	$27,984	$22,980	$20,061	$18,181
4.500	$28,697	$23,733	$20,851	$19,007
5.000	$29,665	$24,757	$21,930	$20,138
5.500	$30,651	$25,805	$23,036	$21,300
6.000	$31,656	$26,876	$24,170	$22,491

每月供款$18,181

年期

30年

貸款金額

$3,751,315.2

總利息

$2,793,751

總貸款連利息

$6,545,066.2

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$12,895	$5,286	$18,181	$3,746,030
2	$12,877	$5,304	$18,181	$3,740,726
3	$12,859	$5,322	$18,181	$3,735,404
4	$12,840	$5,340	$18,181	$3,730,064
5	$12,822	$5,359	$18,181	$3,724,705
6	$12,804	$5,377	$18,181	$3,719,328
7	$12,785	$5,396	$18,181	$3,713,932
8	$12,767	$5,414	$18,181	$3,708,518
9	$12,748	$5,433	$18,181	$3,703,085
10	$12,729	$5,451	$18,181	$3,697,634
11	$12,711	$5,470	$18,181	$3,692,164
12	$12,692	$5,489	$18,181	$3,686,675

第1年供款共

$218,169

第1年利息

$153,529

第1年共還本金

$64,640

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$12,673	$5,508	$18,181	$3,681,167
14	$12,654	$5,527	$18,181	$3,675,641
15	$12,635	$5,546	$18,181	$3,670,095
16	$12,616	$5,565	$18,181	$3,664,530
17	$12,597	$5,584	$18,181	$3,658,946
18	$12,578	$5,603	$18,181	$3,653,343
19	$12,558	$5,622	$18,181	$3,647,721
20	$12,539	$5,642	$18,181	$3,642,079
21	$12,520	$5,661	$18,181	$3,636,418
22	$12,500	$5,681	$18,181	$3,630,737
23	$12,481	$5,700	$18,181	$3,625,037
24	$12,461	$5,720	$18,181	$3,619,318

第2年供款共

$218,169

第2年利息

$150,811

第2年共還本金

$67,358

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$12,441	$5,739	$18,181	$3,613,578
26	$12,422	$5,759	$18,181	$3,607,819
27	$12,402	$5,779	$18,181	$3,602,040
28	$12,382	$5,799	$18,181	$3,596,242
29	$12,362	$5,819	$18,181	$3,590,423
30	$12,342	$5,839	$18,181	$3,584,584
31	$12,322	$5,859	$18,181	$3,578,725
32	$12,302	$5,879	$18,181	$3,572,847
33	$12,282	$5,899	$18,181	$3,566,948
34	$12,261	$5,919	$18,181	$3,561,028
35	$12,241	$5,940	$18,181	$3,555,088
36	$12,221	$5,960	$18,181	$3,549,128

第3年供款共

$218,169

第3年利息

$147,980

第3年共還本金

$70,189

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$12,200	$5,981	$18,181	$3,543,148
38	$12,180	$6,001	$18,181	$3,537,147
39	$12,159	$6,022	$18,181	$3,531,125
40	$12,138	$6,042	$18,181	$3,525,082
41	$12,117	$6,063	$18,181	$3,519,019
42	$12,097	$6,084	$18,181	$3,512,935
43	$12,076	$6,105	$18,181	$3,506,830
44	$12,055	$6,126	$18,181	$3,500,704
45	$12,034	$6,147	$18,181	$3,494,557
46	$12,013	$6,168	$18,181	$3,488,389
47	$11,991	$6,189	$18,181	$3,482,199
48	$11,970	$6,211	$18,181	$3,475,989

第4年供款共

$218,169

第4年利息

$145,029

第4年共還本金

$73,140

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$11,949	$6,232	$18,181	$3,469,756
50	$11,927	$6,253	$18,181	$3,463,503
51	$11,906	$6,275	$18,181	$3,457,228
52	$11,884	$6,297	$18,181	$3,450,932
53	$11,863	$6,318	$18,181	$3,444,613
54	$11,841	$6,340	$18,181	$3,438,274
55	$11,819	$6,362	$18,181	$3,431,912
56	$11,797	$6,384	$18,181	$3,425,528
57	$11,775	$6,405	$18,181	$3,419,123
58	$11,753	$6,428	$18,181	$3,412,695
59	$11,731	$6,450	$18,181	$3,406,246
60	$11,709	$6,472	$18,181	$3,399,774

第5年供款共

$218,169

第5年利息

$141,954

第5年共還本金

$76,215

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$11,687	$6,494	$18,181	$3,393,280
62	$11,664	$6,516	$18,181	$3,386,764
63	$11,642	$6,539	$18,181	$3,380,225
64	$11,620	$6,561	$18,181	$3,373,664
65	$11,597	$6,584	$18,181	$3,367,080
66	$11,574	$6,606	$18,181	$3,360,473
67	$11,552	$6,629	$18,181	$3,353,844
68	$11,529	$6,652	$18,181	$3,347,192
69	$11,506	$6,675	$18,181	$3,340,518
70	$11,483	$6,698	$18,181	$3,333,820
71	$11,460	$6,721	$18,181	$3,327,099
72	$11,437	$6,744	$18,181	$3,320,355

第6年供款共

$218,169

第6年利息

$138,750

第6年共還本金

$79,419

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$11,414	$6,767	$18,181	$3,313,588
74	$11,390	$6,790	$18,181	$3,306,798
75	$11,367	$6,814	$18,181	$3,299,985
76	$11,344	$6,837	$18,181	$3,293,147
77	$11,320	$6,861	$18,181	$3,286,287
78	$11,297	$6,884	$18,181	$3,279,403
79	$11,273	$6,908	$18,181	$3,272,495
80	$11,249	$6,932	$18,181	$3,265,563
81	$11,225	$6,955	$18,181	$3,258,608
82	$11,201	$6,979	$18,181	$3,251,629
83	$11,177	$7,003	$18,181	$3,244,626
84	$11,153	$7,027	$18,181	$3,237,598

第7年供款共

$218,169

第7年利息

$135,412

第7年共還本金

$82,757

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$11,129	$7,051	$18,181	$3,230,547
86	$11,105	$7,076	$18,181	$3,223,471
87	$11,081	$7,100	$18,181	$3,216,371
88	$11,056	$7,124	$18,181	$3,209,246
89	$11,032	$7,149	$18,181	$3,202,098
90	$11,007	$7,174	$18,181	$3,194,924
91	$10,983	$7,198	$18,181	$3,187,726
92	$10,958	$7,223	$18,181	$3,180,503
93	$10,933	$7,248	$18,181	$3,173,255
94	$10,908	$7,273	$18,181	$3,165,982
95	$10,883	$7,298	$18,181	$3,158,685
96	$10,858	$7,323	$18,181	$3,151,362

第8年供款共

$218,169

第8年利息

$131,933

第8年共還本金

$86,236

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$10,833	$7,348	$18,181	$3,144,014
98	$10,808	$7,373	$18,181	$3,136,641
99	$10,782	$7,399	$18,181	$3,129,242
100	$10,757	$7,424	$18,181	$3,121,818
101	$10,731	$7,449	$18,181	$3,114,369
102	$10,706	$7,475	$18,181	$3,106,894
103	$10,680	$7,501	$18,181	$3,099,393
104	$10,654	$7,527	$18,181	$3,091,866
105	$10,628	$7,552	$18,181	$3,084,314
106	$10,602	$7,578	$18,181	$3,076,736
107	$10,576	$7,604	$18,181	$3,069,131
108	$10,550	$7,631	$18,181	$3,061,500

第9年供款共

$218,169

第9年利息

$128,307

第9年共還本金

$89,861

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$10,524	$7,657	$18,181	$3,053,844
110	$10,498	$7,683	$18,181	$3,046,161
111	$10,471	$7,710	$18,181	$3,038,451
112	$10,445	$7,736	$18,181	$3,030,715
113	$10,418	$7,763	$18,181	$3,022,952
114	$10,391	$7,789	$18,181	$3,015,163
115	$10,365	$7,816	$18,181	$3,007,347
116	$10,338	$7,843	$18,181	$2,999,504
117	$10,311	$7,870	$18,181	$2,991,634
118	$10,284	$7,897	$18,181	$2,983,737
119	$10,257	$7,924	$18,181	$2,975,813
120	$10,229	$7,951	$18,181	$2,967,861

第10年供款共

$218,169

第10年利息

$124,530

第10年共還本金

$93,639

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$10,202	$7,979	$18,181	$2,959,883
122	$10,175	$8,006	$18,181	$2,951,876
123	$10,147	$8,034	$18,181	$2,943,843
124	$10,119	$8,061	$18,181	$2,935,782
125	$10,092	$8,089	$18,181	$2,927,693
126	$10,064	$8,117	$18,181	$2,919,576
127	$10,036	$8,145	$18,181	$2,911,431
128	$10,008	$8,173	$18,181	$2,903,258
129	$9,980	$8,201	$18,181	$2,895,058
130	$9,952	$8,229	$18,181	$2,886,829
131	$9,923	$8,257	$18,181	$2,878,571
132	$9,895	$8,286	$18,181	$2,870,286

第11年供款共

$218,169

第11年利息

$120,593

第11年共還本金

$97,576

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$9,867	$8,314	$18,181	$2,861,972
134	$9,838	$8,343	$18,181	$2,853,629
135	$9,809	$8,371	$18,181	$2,845,257
136	$9,781	$8,400	$18,181	$2,836,857
137	$9,752	$8,429	$18,181	$2,828,428
138	$9,723	$8,458	$18,181	$2,819,970
139	$9,694	$8,487	$18,181	$2,811,483
140	$9,664	$8,516	$18,181	$2,802,967
141	$9,635	$8,546	$18,181	$2,794,421
142	$9,606	$8,575	$18,181	$2,785,846
143	$9,576	$8,604	$18,181	$2,777,242
144	$9,547	$8,634	$18,181	$2,768,608

第12年供款共

$218,169

第12年利息

$116,491

第12年共還本金

$101,678

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$9,517	$8,664	$18,181	$2,759,944
146	$9,487	$8,693	$18,181	$2,751,251
147	$9,457	$8,723	$18,181	$2,742,528
148	$9,427	$8,753	$18,181	$2,733,774
149	$9,397	$8,783	$18,181	$2,724,991
150	$9,367	$8,814	$18,181	$2,716,177
151	$9,337	$8,844	$18,181	$2,707,333
152	$9,306	$8,874	$18,181	$2,698,459
153	$9,276	$8,905	$18,181	$2,689,554
154	$9,245	$8,935	$18,181	$2,680,619
155	$9,215	$8,966	$18,181	$2,671,653
156	$9,184	$8,997	$18,181	$2,662,656

第13年供款共

$218,169

第13年利息

$112,217

第13年共還本金

$105,952

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$9,153	$9,028	$18,181	$2,653,628
158	$9,122	$9,059	$18,181	$2,644,569
159	$9,091	$9,090	$18,181	$2,635,479
160	$9,059	$9,121	$18,181	$2,626,358
161	$9,028	$9,153	$18,181	$2,617,205
162	$8,997	$9,184	$18,181	$2,608,021
163	$8,965	$9,216	$18,181	$2,598,806
164	$8,933	$9,247	$18,181	$2,589,558
165	$8,902	$9,279	$18,181	$2,580,279
166	$8,870	$9,311	$18,181	$2,570,968
167	$8,838	$9,343	$18,181	$2,561,625
168	$8,806	$9,375	$18,181	$2,552,250

第14年供款共

$218,169

第14年利息

$107,763

第14年共還本金

$110,406

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$8,773	$9,407	$18,181	$2,542,842
170	$8,741	$9,440	$18,181	$2,533,403
171	$8,709	$9,472	$18,181	$2,523,931
172	$8,676	$9,505	$18,181	$2,514,426
173	$8,643	$9,537	$18,181	$2,504,888
174	$8,611	$9,570	$18,181	$2,495,318
175	$8,578	$9,603	$18,181	$2,485,715
176	$8,545	$9,636	$18,181	$2,476,079
177	$8,512	$9,669	$18,181	$2,466,410
178	$8,478	$9,702	$18,181	$2,456,707
179	$8,445	$9,736	$18,181	$2,446,972
180	$8,411	$9,769	$18,181	$2,437,202

第15年供款共

$218,169

第15年利息

$103,121

第15年共還本金

$115,048

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$8,378	$9,803	$18,181	$2,427,399
182	$8,344	$9,837	$18,181	$2,417,563
183	$8,310	$9,870	$18,181	$2,407,693
184	$8,276	$9,904	$18,181	$2,397,788
185	$8,242	$9,938	$18,181	$2,387,850
186	$8,208	$9,973	$18,181	$2,377,877
187	$8,174	$10,007	$18,181	$2,367,871
188	$8,140	$10,041	$18,181	$2,357,829
189	$8,105	$10,076	$18,181	$2,347,754
190	$8,070	$10,110	$18,181	$2,337,643
191	$8,036	$10,145	$18,181	$2,327,498
192	$8,001	$10,180	$18,181	$2,317,318

第16年供款共

$218,169

第16年利息

$98,285

第16年共還本金

$119,884

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$7,966	$10,215	$18,181	$2,307,103
194	$7,931	$10,250	$18,181	$2,296,853
195	$7,895	$10,285	$18,181	$2,286,568
196	$7,860	$10,321	$18,181	$2,276,247
197	$7,825	$10,356	$18,181	$2,265,891
198	$7,789	$10,392	$18,181	$2,255,499
199	$7,753	$10,427	$18,181	$2,245,072
200	$7,717	$10,463	$18,181	$2,234,609
201	$7,681	$10,499	$18,181	$2,224,109
202	$7,645	$10,535	$18,181	$2,213,574
203	$7,609	$10,572	$18,181	$2,203,002
204	$7,573	$10,608	$18,181	$2,192,395

第17年供款共

$218,169

第17年利息

$93,245

第17年共還本金

$124,924

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$7,536	$10,644	$18,181	$2,181,750
206	$7,500	$10,681	$18,181	$2,171,069
207	$7,463	$10,718	$18,181	$2,160,352
208	$7,426	$10,755	$18,181	$2,149,597
209	$7,389	$10,791	$18,181	$2,138,805
210	$7,352	$10,829	$18,181	$2,127,977
211	$7,315	$10,866	$18,181	$2,117,111
212	$7,278	$10,903	$18,181	$2,106,208
213	$7,240	$10,941	$18,181	$2,095,267
214	$7,202	$10,978	$18,181	$2,084,289
215	$7,165	$11,016	$18,181	$2,073,273
216	$7,127	$11,054	$18,181	$2,062,219

第18年供款共

$218,169

第18年利息

$87,993

第18年共還本金

$130,175

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$7,089	$11,092	$18,181	$2,051,127
218	$7,051	$11,130	$18,181	$2,039,997
219	$7,012	$11,168	$18,181	$2,028,829
220	$6,974	$11,207	$18,181	$2,017,622
221	$6,936	$11,245	$18,181	$2,006,377
222	$6,897	$11,284	$18,181	$1,995,093
223	$6,858	$11,323	$18,181	$1,983,771
224	$6,819	$11,362	$18,181	$1,972,409
225	$6,780	$11,401	$18,181	$1,961,009
226	$6,741	$11,440	$18,181	$1,949,569
227	$6,702	$11,479	$18,181	$1,938,090
228	$6,662	$11,519	$18,181	$1,926,571

第19年供款共

$218,169

第19年利息

$82,521

第19年共還本金

$135,648

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$6,623	$11,558	$18,181	$1,915,013
230	$6,583	$11,598	$18,181	$1,903,415
231	$6,543	$11,638	$18,181	$1,891,778
232	$6,503	$11,678	$18,181	$1,880,100
233	$6,463	$11,718	$18,181	$1,868,382
234	$6,423	$11,758	$18,181	$1,856,624
235	$6,382	$11,799	$18,181	$1,844,825
236	$6,342	$11,839	$18,181	$1,832,986
237	$6,301	$11,880	$18,181	$1,821,106
238	$6,260	$11,921	$18,181	$1,809,185
239	$6,219	$11,962	$18,181	$1,797,224
240	$6,178	$12,003	$18,181	$1,785,221

第20年供款共

$218,169

第20年利息

$76,819

第20年共還本金

$141,350

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$6,137	$12,044	$18,181	$1,773,177
242	$6,095	$12,085	$18,181	$1,761,091
243	$6,054	$12,127	$18,181	$1,748,964
244	$6,012	$12,169	$18,181	$1,736,796
245	$5,970	$12,211	$18,181	$1,724,585
246	$5,928	$12,252	$18,181	$1,712,333
247	$5,886	$12,295	$18,181	$1,700,038
248	$5,844	$12,337	$18,181	$1,687,701
249	$5,801	$12,379	$18,181	$1,675,322
250	$5,759	$12,422	$18,181	$1,662,900
251	$5,716	$12,465	$18,181	$1,650,436
252	$5,673	$12,507	$18,181	$1,637,928

第21年供款共

$218,169

第21年利息

$70,876

第21年共還本金

$147,293

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$5,630	$12,550	$18,181	$1,625,378
254	$5,587	$12,594	$18,181	$1,612,785
255	$5,544	$12,637	$18,181	$1,600,148
256	$5,501	$12,680	$18,181	$1,587,468
257	$5,457	$12,724	$18,181	$1,574,744
258	$5,413	$12,768	$18,181	$1,561,976
259	$5,369	$12,811	$18,181	$1,549,165
260	$5,325	$12,855	$18,181	$1,536,309
261	$5,281	$12,900	$18,181	$1,523,410
262	$5,237	$12,944	$18,181	$1,510,466
263	$5,192	$12,989	$18,181	$1,497,477
264	$5,148	$13,033	$18,181	$1,484,444

第22年供款共

$218,169

第22年利息

$64,684

第22年共還本金

$153,485

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$5,103	$13,078	$18,181	$1,471,366
266	$5,058	$13,123	$18,181	$1,458,243
267	$5,013	$13,168	$18,181	$1,445,075
268	$4,967	$13,213	$18,181	$1,431,862
269	$4,922	$13,259	$18,181	$1,418,603
270	$4,876	$13,304	$18,181	$1,405,299
271	$4,831	$13,350	$18,181	$1,391,949
272	$4,785	$13,396	$18,181	$1,378,553
273	$4,739	$13,442	$18,181	$1,365,111
274	$4,693	$13,488	$18,181	$1,351,623
275	$4,646	$13,535	$18,181	$1,338,088
276	$4,600	$13,581	$18,181	$1,324,507

第23年供款共

$218,169

第23年利息

$58,232

第23年共還本金

$159,937

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,553	$13,628	$18,181	$1,310,879
278	$4,506	$13,675	$18,181	$1,297,205
279	$4,459	$13,722	$18,181	$1,283,483
280	$4,412	$13,769	$18,181	$1,269,714
281	$4,365	$13,816	$18,181	$1,255,898
282	$4,317	$13,864	$18,181	$1,242,035
283	$4,269	$13,911	$18,181	$1,228,123
284	$4,222	$13,959	$18,181	$1,214,164
285	$4,174	$14,007	$18,181	$1,200,157
286	$4,126	$14,055	$18,181	$1,186,102
287	$4,077	$14,104	$18,181	$1,171,998
288	$4,029	$14,152	$18,181	$1,157,846

第24年供款共

$218,169

第24年利息

$51,508

第24年共還本金

$166,660

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,980	$14,201	$18,181	$1,143,646
290	$3,931	$14,249	$18,181	$1,129,396
291	$3,882	$14,298	$18,181	$1,115,098
292	$3,833	$14,348	$18,181	$1,100,750
293	$3,784	$14,397	$18,181	$1,086,353
294	$3,734	$14,446	$18,181	$1,071,907
295	$3,685	$14,496	$18,181	$1,057,411
296	$3,635	$14,546	$18,181	$1,042,865
297	$3,585	$14,596	$18,181	$1,028,269
298	$3,535	$14,646	$18,181	$1,013,623
299	$3,484	$14,696	$18,181	$998,927
300	$3,434	$14,747	$18,181	$984,180

第25年供款共

$218,169

第25年利息

$44,502

第25年共還本金

$173,667

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,383	$14,798	$18,181	$969,382
302	$3,332	$14,848	$18,181	$954,534
303	$3,281	$14,900	$18,181	$939,634
304	$3,230	$14,951	$18,181	$924,683
305	$3,179	$15,002	$18,181	$909,681
306	$3,127	$15,054	$18,181	$894,628
307	$3,075	$15,105	$18,181	$879,522
308	$3,023	$15,157	$18,181	$864,365
309	$2,971	$15,209	$18,181	$849,155
310	$2,919	$15,262	$18,181	$833,893
311	$2,867	$15,314	$18,181	$818,579
312	$2,814	$15,367	$18,181	$803,212

第26年供款共

$218,169

第26年利息

$37,201

第26年共還本金

$180,967

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,761	$15,420	$18,181	$787,793
314	$2,708	$15,473	$18,181	$772,320
315	$2,655	$15,526	$18,181	$756,794
316	$2,601	$15,579	$18,181	$741,215
317	$2,548	$15,633	$18,181	$725,582
318	$2,494	$15,687	$18,181	$709,895
319	$2,440	$15,740	$18,181	$694,155
320	$2,386	$15,795	$18,181	$678,360
321	$2,332	$15,849	$18,181	$662,512
322	$2,277	$15,903	$18,181	$646,608
323	$2,223	$15,958	$18,181	$630,650
324	$2,168	$16,013	$18,181	$614,637

第27年供款共

$218,169

第27年利息

$29,594

第27年共還本金

$188,575

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,113	$16,068	$18,181	$598,569
326	$2,058	$16,123	$18,181	$582,446
327	$2,002	$16,179	$18,181	$566,268
328	$1,947	$16,234	$18,181	$550,033
329	$1,891	$16,290	$18,181	$533,743
330	$1,835	$16,346	$18,181	$517,397
331	$1,779	$16,402	$18,181	$500,995
332	$1,722	$16,459	$18,181	$484,537
333	$1,666	$16,515	$18,181	$468,022
334	$1,609	$16,572	$18,181	$451,450
335	$1,552	$16,629	$18,181	$434,821
336	$1,495	$16,686	$18,181	$418,135

第28年供款共

$218,169

第28年利息

$21,666

第28年共還本金

$196,503

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,437	$16,743	$18,181	$401,391
338	$1,380	$16,801	$18,181	$384,590
339	$1,322	$16,859	$18,181	$367,732
340	$1,264	$16,917	$18,181	$350,815
341	$1,206	$16,975	$18,181	$333,840
342	$1,148	$17,033	$18,181	$316,807
343	$1,089	$17,092	$18,181	$299,715
344	$1,030	$17,150	$18,181	$282,565
345	$971	$17,209	$18,181	$265,355
346	$912	$17,269	$18,181	$248,087
347	$853	$17,328	$18,181	$230,759
348	$793	$17,388	$18,181	$213,371

第29年供款共

$218,169

第29年利息

$13,406

第29年共還本金

$204,763

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$733	$17,447	$18,181	$195,924
350	$673	$17,507	$18,181	$178,417
351	$613	$17,567	$18,181	$160,849
352	$553	$17,628	$18,181	$143,222
353	$492	$17,688	$18,181	$125,533
354	$432	$17,749	$18,181	$107,784
355	$371	$17,810	$18,181	$89,974
356	$309	$17,871	$18,181	$72,102
357	$248	$17,933	$18,181	$54,169
358	$186	$17,995	$18,181	$36,175
359	$124	$18,056	$18,181	$18,118
360	$62	$18,118	$18,181	$0

第30年供款共

$218,169

第30年利息

$4,798

第30年共還本金

$213,371

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$7,065,067

免責聲明

筍盤推介

按揭保險費
info