樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$82,231

借款月供 $399 , 共加借HK$82,231

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$7,324,444

每月供款
$18,850

首期

$423,000

總貸款額

$3,889,231

總利息

$2,896,463

印花稅

$63,450

其他

$52,300

置業成本總預算

HK$538,750

按月供比率計算

$37,698

置業成本總預算

HK$538,750

首期

$423,000
印花稅

$63,450
- AVD
  
  $63,450
律師費

$ 10,000
代理佣金

$42,300
按揭保險費

$82,231

最低每月入息要求

按月供比率計算

$37,698

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

thumb_up

開揚東南投資/白住精選

實

284 呎

@18,310

建

395 呎

@13,165

local_fire_department 至HIT

售$520 萬

實

284 呎

@18,310

建

395 呎

@13,165

售$520 萬

local_fire_department 至HIT

馬鞍山薈晴第02座

thumb_up

薈晴東

實

225 呎

@16,000

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

售$360 萬

實

225 呎

@16,000

售$360 萬

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

沙田沙田第一城

thumb_up

⭐️優質新淨兩房⭐️　向東寧靜開揚🌈🌈

實

304 呎

@15,132

建

410 呎

@11,220

local_fire_department 至HIT

售$460 萬

實

304 呎

@15,132

建

410 呎

@11,220

售$460 萬

local_fire_department 至HIT

粉嶺粉嶺名都百利閣第02座

thumb_up

鐵路上蓋收租易精選

實

376 呎

@12,234

建

502 呎

@9,163

local_fire_department 至HIT

售$460 萬

實

376 呎

@12,234

建

502 呎

@9,163

售$460 萬

local_fire_department 至HIT

沙田金禧花園

thumb_up

兩房推介, 上車精選, 鐵路沿線!

實

314 呎

@16,561

建

416 呎

@12,500

local_fire_department 至HIT verified 首置必買

售$520 萬

實

314 呎

@16,561

建

416 呎

@12,500

售$520 萬

local_fire_department 至HIT verified 首置必買

馬鞍山薈晴第01座

thumb_up

$38萬做業主入手良機,地鐵站旁,新港城大商場大街市,食店........

實

237 呎

@16,034

local_offer 低水筍價 verified 首置必買

售$380 萬

實

237 呎

@16,034

售$380 萬

local_offer 低水筍價 verified 首置必買

沙田花園城

thumb_up

罕有高層東南開揚靚積近馬鐵站

實

297 呎

@14,478

建

479 呎

@8,977

real_estate_agent 罕有放盤

售$430 萬

實

297 呎

@14,478

建

479 呎

@8,977

售$430 萬

real_estate_agent 罕有放盤

VR實景

沙田金禧花園

thumb_up

^大圍市中心^ 兩房推介^ 鄰近大型購物商場THE WAI ^ 有匙即睇!

實

340 呎

@15,294

建

463 呎

@11,231

directions_run 日內即走 verified 首置必買 vpn_key 有匙即睇 flight_takeoff 移民急讓

售$520 萬

實

340 呎

@15,294

建

463 呎

@11,231

售$520 萬

directions_run 日內即走 verified 首置必買 vpn_key 有匙即睇 flight_takeoff 移民急讓

粉嶺碧湖花園第07座

thumb_up

碧湖花園【特色平台，醉人池景】靚裝兩房連平台

實

400 呎

@12,000

建

515 呎

@9,320

local_fire_department 至HIT

售$480 萬

實

400 呎

@12,000

建

515 呎

@9,320

售$480 萬

local_fire_department 至HIT

馬鞍山新港城

thumb_up

市中心2房靚裝修實用無窗台

實

321 呎

@15,576

建

405 呎

@12,346

local_fire_department 至HIT real_estate_agent 罕有放盤

售$500 萬

實

321 呎

@15,576

建

405 呎

@12,346

售$500 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

粉嶺牽晴間第05座

thumb_up

【世紀21奇豐推介】良心業主撤辣不反價企理大廳兩房

實

393 呎

@11,603

建

543 呎

@8,398

local_fire_department 至HIT

售$456 萬

實

393 呎

@11,603

建

543 呎

@8,398

售$456 萬

local_fire_department 至HIT

沙田金獅花園

thumb_up

金獅花園極高層^企理裝修^實用335實盤約睇

實

335 呎

@14,328

建

530 呎

@9,057

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 hotel_class 樓王

售$480 萬

實

335 呎

@14,328

建

530 呎

@9,057

售$480 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 hotel_class 樓王

利率	15年	20年	25年	30年
1.000	$23,277	$17,886	$14,657	$12,509
1.500	$24,142	$18,767	$15,554	$13,423
2.000	$25,028	$19,675	$16,485	$14,375
2.500	$25,933	$20,609	$17,448	$15,367
3.000	$26,858	$21,570	$18,443	$16,397
3.500	$27,803	$22,556	$19,470	$17,464
4.000	$28,768	$23,568	$20,529	$18,568
4.125	$29,012	$23,825	$20,798	$18,849
4.500	$29,752	$24,605	$21,618	$19,706
5.000	$30,756	$25,667	$22,736	$20,878
5.500	$31,778	$26,754	$23,883	$22,083
6.000	$32,820	$27,864	$25,058	$23,318

每月供款$18,850

年期

30年

貸款金額

$3,889,231.2

總利息

$2,896,463

總貸款連利息

$6,785,694.2

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$13,369	$5,480	$18,849	$3,883,751
2	$13,350	$5,499	$18,849	$3,878,253
3	$13,331	$5,518	$18,849	$3,872,735
4	$13,313	$5,537	$18,849	$3,867,198
5	$13,293	$5,556	$18,849	$3,861,643
6	$13,274	$5,575	$18,849	$3,856,068
7	$13,255	$5,594	$18,849	$3,850,474
8	$13,236	$5,613	$18,849	$3,844,861
9	$13,217	$5,632	$18,849	$3,839,228
10	$13,197	$5,652	$18,849	$3,833,577
11	$13,178	$5,671	$18,849	$3,827,905
12	$13,158	$5,691	$18,849	$3,822,215

第1年供款共

$226,190

第1年利息

$159,173

第1年共還本金

$67,017

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$13,139	$5,710	$18,849	$3,816,504
14	$13,119	$5,730	$18,849	$3,810,774
15	$13,100	$5,750	$18,849	$3,805,025
16	$13,080	$5,769	$18,849	$3,799,255
17	$13,060	$5,789	$18,849	$3,793,466
18	$13,040	$5,809	$18,849	$3,787,657
19	$13,020	$5,829	$18,849	$3,781,828
20	$13,000	$5,849	$18,849	$3,775,979
21	$12,980	$5,869	$18,849	$3,770,110
22	$12,960	$5,889	$18,849	$3,764,220
23	$12,940	$5,910	$18,849	$3,758,311
24	$12,919	$5,930	$18,849	$3,752,381

第2年供款共

$226,190

第2年利息

$156,356

第2年共還本金

$69,834

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$12,899	$5,950	$18,849	$3,746,430
26	$12,878	$5,971	$18,849	$3,740,460
27	$12,858	$5,991	$18,849	$3,734,468
28	$12,837	$6,012	$18,849	$3,728,456
29	$12,817	$6,033	$18,849	$3,722,424
30	$12,796	$6,053	$18,849	$3,716,370
31	$12,775	$6,074	$18,849	$3,710,296
32	$12,754	$6,095	$18,849	$3,704,201
33	$12,733	$6,116	$18,849	$3,698,085
34	$12,712	$6,137	$18,849	$3,691,948
35	$12,691	$6,158	$18,849	$3,685,790
36	$12,670	$6,179	$18,849	$3,679,611

第3年供款共

$226,190

第3年利息

$153,420

第3年共還本金

$72,770

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$12,649	$6,200	$18,849	$3,673,411
38	$12,627	$6,222	$18,849	$3,667,189
39	$12,606	$6,243	$18,849	$3,660,946
40	$12,585	$6,265	$18,849	$3,654,681
41	$12,563	$6,286	$18,849	$3,648,395
42	$12,541	$6,308	$18,849	$3,642,087
43	$12,520	$6,329	$18,849	$3,635,757
44	$12,498	$6,351	$18,849	$3,629,406
45	$12,476	$6,373	$18,849	$3,623,033
46	$12,454	$6,395	$18,849	$3,616,638
47	$12,432	$6,417	$18,849	$3,610,221
48	$12,410	$6,439	$18,849	$3,603,782

第4年供款共

$226,190

第4年利息

$150,361

第4年共還本金

$75,829

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$12,388	$6,461	$18,849	$3,597,321
50	$12,366	$6,483	$18,849	$3,590,838
51	$12,344	$6,506	$18,849	$3,584,332
52	$12,321	$6,528	$18,849	$3,577,804
53	$12,299	$6,550	$18,849	$3,571,254
54	$12,276	$6,573	$18,849	$3,564,681
55	$12,254	$6,596	$18,849	$3,558,085
56	$12,231	$6,618	$18,849	$3,551,467
57	$12,208	$6,641	$18,849	$3,544,826
58	$12,185	$6,664	$18,849	$3,538,162
59	$12,162	$6,687	$18,849	$3,531,475
60	$12,139	$6,710	$18,849	$3,524,766

第5年供款共

$226,190

第5年利息

$147,173

第5年共還本金

$79,017

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$12,116	$6,733	$18,849	$3,518,033
62	$12,093	$6,756	$18,849	$3,511,277
63	$12,070	$6,779	$18,849	$3,504,498
64	$12,047	$6,802	$18,849	$3,497,695
65	$12,023	$6,826	$18,849	$3,490,870
66	$12,000	$6,849	$18,849	$3,484,020
67	$11,976	$6,873	$18,849	$3,477,147
68	$11,953	$6,896	$18,849	$3,470,251
69	$11,929	$6,920	$18,849	$3,463,331
70	$11,905	$6,944	$18,849	$3,456,387
71	$11,881	$6,968	$18,849	$3,449,419
72	$11,857	$6,992	$18,849	$3,442,427

第6年供款共

$226,190

第6年利息

$143,851

第6年共還本金

$82,338

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$11,833	$7,016	$18,849	$3,435,412
74	$11,809	$7,040	$18,849	$3,428,372
75	$11,785	$7,064	$18,849	$3,421,307
76	$11,761	$7,088	$18,849	$3,414,219
77	$11,736	$7,113	$18,849	$3,407,106
78	$11,712	$7,137	$18,849	$3,399,969
79	$11,687	$7,162	$18,849	$3,392,807
80	$11,663	$7,186	$18,849	$3,385,621
81	$11,638	$7,211	$18,849	$3,378,410
82	$11,613	$7,236	$18,849	$3,371,174
83	$11,588	$7,261	$18,849	$3,363,913
84	$11,563	$7,286	$18,849	$3,356,628

第7年供款共

$226,190

第7年利息

$140,390

第7年共還本金

$85,800

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$11,538	$7,311	$18,849	$3,349,317
86	$11,513	$7,336	$18,849	$3,341,981
87	$11,488	$7,361	$18,849	$3,334,620
88	$11,463	$7,386	$18,849	$3,327,233
89	$11,437	$7,412	$18,849	$3,319,822
90	$11,412	$7,437	$18,849	$3,312,384
91	$11,386	$7,463	$18,849	$3,304,922
92	$11,361	$7,488	$18,849	$3,297,433
93	$11,335	$7,514	$18,849	$3,289,919
94	$11,309	$7,540	$18,849	$3,282,379
95	$11,283	$7,566	$18,849	$3,274,813
96	$11,257	$7,592	$18,849	$3,267,221

第8年供款共

$226,190

第8年利息

$136,783

第8年共還本金

$89,407

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$11,231	$7,618	$18,849	$3,259,603
98	$11,205	$7,644	$18,849	$3,251,959
99	$11,179	$7,671	$18,849	$3,244,288
100	$11,152	$7,697	$18,849	$3,236,591
101	$11,126	$7,723	$18,849	$3,228,868
102	$11,099	$7,750	$18,849	$3,221,118
103	$11,073	$7,777	$18,849	$3,213,341
104	$11,046	$7,803	$18,849	$3,205,538
105	$11,019	$7,830	$18,849	$3,197,708
106	$10,992	$7,857	$18,849	$3,189,851
107	$10,965	$7,884	$18,849	$3,181,967
108	$10,938	$7,911	$18,849	$3,174,056

第9年供款共

$226,190

第9年利息

$133,025

第9年共還本金

$93,165

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$10,911	$7,938	$18,849	$3,166,117
110	$10,884	$7,966	$18,849	$3,158,152
111	$10,856	$7,993	$18,849	$3,150,159
112	$10,829	$8,020	$18,849	$3,142,138
113	$10,801	$8,048	$18,849	$3,134,090
114	$10,773	$8,076	$18,849	$3,126,014
115	$10,746	$8,103	$18,849	$3,117,911
116	$10,718	$8,131	$18,849	$3,109,780
117	$10,690	$8,159	$18,849	$3,101,620
118	$10,662	$8,187	$18,849	$3,093,433
119	$10,634	$8,215	$18,849	$3,085,218
120	$10,605	$8,244	$18,849	$3,076,974

第10年供款共

$226,190

第10年利息

$129,108

第10年共還本金

$97,082

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$10,577	$8,272	$18,849	$3,068,702
122	$10,549	$8,300	$18,849	$3,060,401
123	$10,520	$8,329	$18,849	$3,052,072
124	$10,491	$8,358	$18,849	$3,043,715
125	$10,463	$8,386	$18,849	$3,035,328
126	$10,434	$8,415	$18,849	$3,026,913
127	$10,405	$8,444	$18,849	$3,018,469
128	$10,376	$8,473	$18,849	$3,009,996
129	$10,347	$8,502	$18,849	$3,001,493
130	$10,318	$8,532	$18,849	$2,992,962
131	$10,288	$8,561	$18,849	$2,984,401
132	$10,259	$8,590	$18,849	$2,975,811

第11年供款共

$226,190

第11年利息

$125,027

第11年共還本金

$101,163

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$10,229	$8,620	$18,849	$2,967,191
134	$10,200	$8,649	$18,849	$2,958,542
135	$10,170	$8,679	$18,849	$2,949,862
136	$10,140	$8,709	$18,849	$2,941,153
137	$10,110	$8,739	$18,849	$2,932,415
138	$10,080	$8,769	$18,849	$2,923,646
139	$10,050	$8,799	$18,849	$2,914,846
140	$10,020	$8,829	$18,849	$2,906,017
141	$9,989	$8,860	$18,849	$2,897,157
142	$9,959	$8,890	$18,849	$2,888,267
143	$9,928	$8,921	$18,849	$2,879,346
144	$9,898	$8,951	$18,849	$2,870,395

第12年供款共

$226,190

第12年利息

$120,774

第12年共還本金

$105,416

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$9,867	$8,982	$18,849	$2,861,413
146	$9,836	$9,013	$18,849	$2,852,400
147	$9,805	$9,044	$18,849	$2,843,356
148	$9,774	$9,075	$18,849	$2,834,281
149	$9,743	$9,106	$18,849	$2,825,174
150	$9,712	$9,138	$18,849	$2,816,037
151	$9,680	$9,169	$18,849	$2,806,868
152	$9,649	$9,201	$18,849	$2,797,667
153	$9,617	$9,232	$18,849	$2,788,435
154	$9,585	$9,264	$18,849	$2,779,171
155	$9,553	$9,296	$18,849	$2,769,875
156	$9,521	$9,328	$18,849	$2,760,548

第13年供款共

$226,190

第13年利息

$116,342

第13年共還本金

$109,847

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$9,489	$9,360	$18,849	$2,751,188
158	$9,457	$9,392	$18,849	$2,741,796
159	$9,425	$9,424	$18,849	$2,732,372
160	$9,393	$9,457	$18,849	$2,722,915
161	$9,360	$9,489	$18,849	$2,713,426
162	$9,327	$9,522	$18,849	$2,703,904
163	$9,295	$9,554	$18,849	$2,694,350
164	$9,262	$9,587	$18,849	$2,684,763
165	$9,229	$9,620	$18,849	$2,675,142
166	$9,196	$9,653	$18,849	$2,665,489
167	$9,163	$9,687	$18,849	$2,655,802
168	$9,129	$9,720	$18,849	$2,646,083

第14年供款共

$226,190

第14年利息

$111,725

第14年共還本金

$114,465

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$9,096	$9,753	$18,849	$2,636,329
170	$9,062	$9,787	$18,849	$2,626,543
171	$9,029	$9,820	$18,849	$2,616,722
172	$8,995	$9,854	$18,849	$2,606,868
173	$8,961	$9,888	$18,849	$2,596,980
174	$8,927	$9,922	$18,849	$2,587,058
175	$8,893	$9,956	$18,849	$2,577,102
176	$8,859	$9,990	$18,849	$2,567,111
177	$8,824	$10,025	$18,849	$2,557,087
178	$8,790	$10,059	$18,849	$2,547,028
179	$8,755	$10,094	$18,849	$2,536,934
180	$8,721	$10,128	$18,849	$2,526,805

第15年供款共

$226,190

第15年利息

$106,913

第15年共還本金

$119,277

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$8,686	$10,163	$18,849	$2,516,642
182	$8,651	$10,198	$18,849	$2,506,444
183	$8,616	$10,233	$18,849	$2,496,211
184	$8,581	$10,268	$18,849	$2,485,942
185	$8,545	$10,304	$18,849	$2,475,638
186	$8,510	$10,339	$18,849	$2,465,299
187	$8,474	$10,375	$18,849	$2,454,925
188	$8,439	$10,410	$18,849	$2,444,514
189	$8,403	$10,446	$18,849	$2,434,068
190	$8,367	$10,482	$18,849	$2,423,586
191	$8,331	$10,518	$18,849	$2,413,068
192	$8,295	$10,554	$18,849	$2,402,514

第16年供款共

$226,190

第16年利息

$101,898

第16年共還本金

$124,291

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$8,259	$10,591	$18,849	$2,391,923
194	$8,222	$10,627	$18,849	$2,381,296
195	$8,186	$10,663	$18,849	$2,370,633
196	$8,149	$10,700	$18,849	$2,359,933
197	$8,112	$10,737	$18,849	$2,349,196
198	$8,075	$10,774	$18,849	$2,338,422
199	$8,038	$10,811	$18,849	$2,327,611
200	$8,001	$10,848	$18,849	$2,316,763
201	$7,964	$10,885	$18,849	$2,305,878
202	$7,926	$10,923	$18,849	$2,294,955
203	$7,889	$10,960	$18,849	$2,283,995
204	$7,851	$10,998	$18,849	$2,272,997

第17年供款共

$226,190

第17年利息

$96,673

第17年共還本金

$129,517

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$7,813	$11,036	$18,849	$2,261,962
206	$7,775	$11,074	$18,849	$2,250,888
207	$7,737	$11,112	$18,849	$2,239,776
208	$7,699	$11,150	$18,849	$2,228,626
209	$7,661	$11,188	$18,849	$2,217,438
210	$7,622	$11,227	$18,849	$2,206,211
211	$7,584	$11,265	$18,849	$2,194,946
212	$7,545	$11,304	$18,849	$2,183,642
213	$7,506	$11,343	$18,849	$2,172,299
214	$7,467	$11,382	$18,849	$2,160,917
215	$7,428	$11,421	$18,849	$2,149,496
216	$7,389	$11,460	$18,849	$2,138,036

第18年供款共

$226,190

第18年利息

$91,228

第18年共還本金

$134,961

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$7,349	$11,500	$18,849	$2,126,536
218	$7,310	$11,539	$18,849	$2,114,997
219	$7,270	$11,579	$18,849	$2,103,418
220	$7,231	$11,619	$18,849	$2,091,800
221	$7,191	$11,659	$18,849	$2,080,141
222	$7,150	$11,699	$18,849	$2,068,442
223	$7,110	$11,739	$18,849	$2,056,704
224	$7,070	$11,779	$18,849	$2,044,924
225	$7,029	$11,820	$18,849	$2,033,105
226	$6,989	$11,860	$18,849	$2,021,244
227	$6,948	$11,901	$18,849	$2,009,343
228	$6,907	$11,942	$18,849	$1,997,401

第19年供款共

$226,190

第19年利息

$85,555

第19年共還本金

$140,635

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$6,866	$11,983	$18,849	$1,985,418
230	$6,825	$12,024	$18,849	$1,973,394
231	$6,784	$12,066	$18,849	$1,961,328
232	$6,742	$12,107	$18,849	$1,949,221
233	$6,700	$12,149	$18,849	$1,937,072
234	$6,659	$12,190	$18,849	$1,924,882
235	$6,617	$12,232	$18,849	$1,912,650
236	$6,575	$12,274	$18,849	$1,900,375
237	$6,533	$12,317	$18,849	$1,888,059
238	$6,490	$12,359	$18,849	$1,875,700
239	$6,448	$12,401	$18,849	$1,863,298
240	$6,405	$12,444	$18,849	$1,850,854

第20年供款共

$226,190

第20年利息

$79,643

第20年共還本金

$146,547

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$6,362	$12,487	$18,849	$1,838,367
242	$6,319	$12,530	$18,849	$1,825,837
243	$6,276	$12,573	$18,849	$1,813,265
244	$6,233	$12,616	$18,849	$1,800,649
245	$6,190	$12,659	$18,849	$1,787,989
246	$6,146	$12,703	$18,849	$1,775,286
247	$6,103	$12,747	$18,849	$1,762,540
248	$6,059	$12,790	$18,849	$1,749,749
249	$6,015	$12,834	$18,849	$1,736,915
250	$5,971	$12,879	$18,849	$1,724,036
251	$5,926	$12,923	$18,849	$1,711,114
252	$5,882	$12,967	$18,849	$1,698,146

第21年供款共

$226,190

第21年利息

$73,482

第21年共還本金

$152,708

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$5,837	$13,012	$18,849	$1,685,135
254	$5,793	$13,056	$18,849	$1,672,078
255	$5,748	$13,101	$18,849	$1,658,977
256	$5,703	$13,146	$18,849	$1,645,830
257	$5,658	$13,192	$18,849	$1,632,639
258	$5,612	$13,237	$18,849	$1,619,402
259	$5,567	$13,282	$18,849	$1,606,119
260	$5,521	$13,328	$18,849	$1,592,791
261	$5,475	$13,374	$18,849	$1,579,417
262	$5,429	$13,420	$18,849	$1,565,997
263	$5,383	$13,466	$18,849	$1,552,531
264	$5,337	$13,512	$18,849	$1,539,019

第22年供款共

$226,190

第22年利息

$67,062

第22年共還本金

$159,127

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$5,290	$13,559	$18,849	$1,525,460
266	$5,244	$13,605	$18,849	$1,511,855
267	$5,197	$13,652	$18,849	$1,498,203
268	$5,150	$13,699	$18,849	$1,484,504
269	$5,103	$13,746	$18,849	$1,470,757
270	$5,056	$13,793	$18,849	$1,456,964
271	$5,008	$13,841	$18,849	$1,443,123
272	$4,961	$13,888	$18,849	$1,429,235
273	$4,913	$13,936	$18,849	$1,415,299
274	$4,865	$13,984	$18,849	$1,401,315
275	$4,817	$14,032	$18,849	$1,387,282
276	$4,769	$14,080	$18,849	$1,373,202

第23年供款共

$226,190

第23年利息

$60,373

第23年共還本金

$165,817

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,720	$14,129	$18,849	$1,359,073
278	$4,672	$14,177	$18,849	$1,344,896
279	$4,623	$14,226	$18,849	$1,330,670
280	$4,574	$14,275	$18,849	$1,316,395
281	$4,525	$14,324	$18,849	$1,302,071
282	$4,476	$14,373	$18,849	$1,287,698
283	$4,426	$14,423	$18,849	$1,273,275
284	$4,377	$14,472	$18,849	$1,258,803
285	$4,327	$14,522	$18,849	$1,244,281
286	$4,277	$14,572	$18,849	$1,229,709
287	$4,227	$14,622	$18,849	$1,215,087
288	$4,177	$14,672	$18,849	$1,200,414

第24年供款共

$226,190

第24年利息

$53,402

第24年共還本金

$172,788

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$4,126	$14,723	$18,849	$1,185,692
290	$4,076	$14,773	$18,849	$1,170,918
291	$4,025	$14,824	$18,849	$1,156,094
292	$3,974	$14,875	$18,849	$1,141,219
293	$3,923	$14,926	$18,849	$1,126,293
294	$3,872	$14,978	$18,849	$1,111,315
295	$3,820	$15,029	$18,849	$1,096,286
296	$3,768	$15,081	$18,849	$1,081,206
297	$3,717	$15,133	$18,849	$1,066,073
298	$3,665	$15,185	$18,849	$1,050,889
299	$3,612	$15,237	$18,849	$1,035,652
300	$3,560	$15,289	$18,849	$1,020,363

第25年供款共

$226,190

第25年利息

$46,138

第25年共還本金

$180,051

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,507	$15,342	$18,849	$1,005,021
302	$3,455	$15,394	$18,849	$989,627
303	$3,402	$15,447	$18,849	$974,180
304	$3,349	$15,500	$18,849	$958,679
305	$3,295	$15,554	$18,849	$943,125
306	$3,242	$15,607	$18,849	$927,518
307	$3,188	$15,661	$18,849	$911,857
308	$3,135	$15,715	$18,849	$896,143
309	$3,080	$15,769	$18,849	$880,374
310	$3,026	$15,823	$18,849	$864,551
311	$2,972	$15,877	$18,849	$848,674
312	$2,917	$15,932	$18,849	$832,742

第26年供款共

$226,190

第26年利息

$38,569

第26年共還本金

$187,621

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,863	$15,987	$18,849	$816,756
314	$2,808	$16,042	$18,849	$800,714
315	$2,752	$16,097	$18,849	$784,617
316	$2,697	$16,152	$18,849	$768,465
317	$2,642	$16,208	$18,849	$752,258
318	$2,586	$16,263	$18,849	$735,995
319	$2,530	$16,319	$18,849	$719,675
320	$2,474	$16,375	$18,849	$703,300
321	$2,418	$16,432	$18,849	$686,869
322	$2,361	$16,488	$18,849	$670,381
323	$2,304	$16,545	$18,849	$653,836
324	$2,248	$16,602	$18,849	$637,234

第27年供款共

$226,190

第27年利息

$30,682

第27年共還本金

$195,508

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,190	$16,659	$18,849	$620,576
326	$2,133	$16,716	$18,849	$603,860
327	$2,076	$16,773	$18,849	$587,086
328	$2,018	$16,831	$18,849	$570,255
329	$1,960	$16,889	$18,849	$553,366
330	$1,902	$16,947	$18,849	$536,419
331	$1,844	$17,005	$18,849	$519,414
332	$1,785	$17,064	$18,849	$502,351
333	$1,727	$17,122	$18,849	$485,228
334	$1,668	$17,181	$18,849	$468,047
335	$1,609	$17,240	$18,849	$450,807
336	$1,550	$17,300	$18,849	$433,507

第28年供款共

$226,190

第28年利息

$22,463

第28年共還本金

$203,727

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,490	$17,359	$18,849	$416,148
338	$1,431	$17,419	$18,849	$398,730
339	$1,371	$17,479	$18,849	$381,251
340	$1,311	$17,539	$18,849	$363,713
341	$1,250	$17,599	$18,849	$346,114
342	$1,190	$17,659	$18,849	$328,454
343	$1,129	$17,720	$18,849	$310,734
344	$1,068	$17,781	$18,849	$292,953
345	$1,007	$17,842	$18,849	$275,111
346	$946	$17,903	$18,849	$257,208
347	$884	$17,965	$18,849	$239,243
348	$822	$18,027	$18,849	$221,216

第29年供款共

$226,190

第29年利息

$13,898

第29年共還本金

$212,291

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$760	$18,089	$18,849	$203,127
350	$698	$18,151	$18,849	$184,976
351	$636	$18,213	$18,849	$166,763
352	$573	$18,276	$18,849	$148,487
353	$510	$18,339	$18,849	$130,148
354	$447	$18,402	$18,849	$111,747
355	$384	$18,465	$18,849	$93,282
356	$321	$18,528	$18,849	$74,753
357	$257	$18,592	$18,849	$56,161
358	$193	$18,656	$18,849	$37,505
359	$129	$18,720	$18,849	$18,785
360	$65	$18,785	$18,849	$0

第30年供款共

$226,190

第30年利息

$4,974

第30年共還本金

$221,216

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$7,324,444

免責聲明

筍盤推介

按揭保險費
info