樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$83,592

借款月供 $393 , 共加借HK$83,592

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$7,240,353

每月供款
$18,592

首期

$430,000

總貸款額

$3,953,592

總利息

$2,739,261

印花稅

$64,500

其他

$53,000

置業成本總預算

HK$547,500

按月供比率計算

$37,183

置業成本總預算

HK$547,500

首期

$430,000
印花稅

$64,500
- AVD
  
  $64,500
律師費

$ 10,000
代理佣金

$43,000
按揭保險費

$83,592

最低每月入息要求

按月供比率計算

$37,183

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

沙田花園城第01期雅芳苑

thumb_up

廚廁新淨👍　新裝闊落舒適👍👍

實

324 呎

@12,963

建

552 呎

@7,609

local_fire_department 至HIT

售$420 萬

實

324 呎

@12,963

建

552 呎

@7,609

售$420 萬

local_fire_department 至HIT

沙田沙田第一城

thumb_up

沙田第一城 2房高層還價即成

實

327 呎

@14,067

建

395 呎

@11,646

local_fire_department 至HIT

售$460 萬

實

327 呎

@14,067

建

395 呎

@11,646

售$460 萬

local_fire_department 至HIT

馬鞍山西徑村

thumb_up

1/F優質裝修已換水喉電線

建

700 呎

@6,429

local_fire_department 至HIT

售$450 萬

建

700 呎

@6,429

售$450 萬

local_fire_department 至HIT

獨家

馬鞍山馬鞍山中心第02座

thumb_up

***奇豐獨家*** 馬鞍山中心靚景睇啱有得傾

實

375 呎

@14,080

建

506 呎

@10,435

hotel_class 樓王 verified 首置必買

售$528 萬

實

375 呎

@14,080

建

506 呎

@10,435

售$528 萬

hotel_class 樓王 verified 首置必買

西貢南山

thumb_up

南山2 房新裝修

建

700 呎

@6,543

local_offer 低水筍價

售$458 萬

建

700 呎

@6,543

售$458 萬

local_offer 低水筍價

沙田春暉花園

thumb_up

低密度居住環境高層向南　屋苑可養寵物🐈‍🐕‍🦺

實

316 呎

@13,608

建

423 呎

@10,165

local_fire_department 至HIT pets 愛竉必選

售$430 萬

實

316 呎

@13,608

建

423 呎

@10,165

售$430 萬

local_fire_department 至HIT pets 愛竉必選

沙田富豪花園

thumb_up

罕有高層有票有傾

實

465 呎

@11,290

建

680 呎

@7,721

local_fire_department 至HIT

售$525 萬

實

465 呎

@11,290

建

680 呎

@7,721

售$525 萬

local_fire_department 至HIT

沙田大水坑

thumb_up

罕有放盤～～私人空間

實

450 呎

@11,556

local_fire_department 至HIT real_estate_agent 罕有放盤 pets 愛竉必選

售$520 萬

實

450 呎

@11,556

售$520 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 pets 愛竉必選

西貢黃竹山新村

thumb_up

黃竹山新村

建

675 呎

@7,111

local_offer 低水筍價 vpn_key 有匙即睇

售$480 萬

建

675 呎

@7,111

售$480 萬

local_offer 低水筍價 vpn_key 有匙即睇

馬鞍山薈朗第01座

thumb_up

獨家1房, 最實用靚則, 即刻約睇啦~~

實

293 呎

@16,382

local_fire_department 至HIT

售$480 萬

實

293 呎

@16,382

售$480 萬

local_fire_department 至HIT

馬鞍山薈朗第01座

thumb_up

薈朗開放式環境寧靜連平台

實

241 呎

@17,012

local_fire_department 至HIT

售$410 萬

實

241 呎

@17,012

售$410 萬

local_fire_department 至HIT

馬鞍山薈朗第01座

thumb_up

幾年新樓

實

293 呎

@18,089

flight_takeoff 移民急讓

售$530 萬

實

293 呎

@18,089

售$530 萬

flight_takeoff 移民急讓

利率	15年	20年	25年	30年
1.000	$23,662	$18,182	$14,900	$12,716
1.500	$24,542	$19,078	$15,812	$13,645
2.000	$25,442	$20,001	$16,757	$14,613
2.500	$26,362	$20,950	$17,736	$15,621
3.000	$27,303	$21,927	$18,748	$16,669
3.500	$28,264	$22,929	$19,793	$17,753
3.875	$28,997	$23,698	$20,597	$18,591
4.000	$29,244	$23,958	$20,869	$18,875
4.500	$30,245	$25,012	$21,975	$20,032
5.000	$31,265	$26,092	$23,112	$21,224
5.500	$32,304	$27,196	$24,279	$22,448
6.000	$33,363	$28,325	$25,473	$23,704

每月供款$18,592

年期

30年

貸款金額

$3,953,592

總利息

$2,739,261

總貸款連利息

$6,692,853

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$12,767	$5,824	$18,591	$3,947,768
2	$12,748	$5,843	$18,591	$3,941,924
3	$12,729	$5,862	$18,591	$3,936,062
4	$12,710	$5,881	$18,591	$3,930,181
5	$12,691	$5,900	$18,591	$3,924,281
6	$12,672	$5,919	$18,591	$3,918,362
7	$12,653	$5,938	$18,591	$3,912,424
8	$12,634	$5,957	$18,591	$3,906,466
9	$12,615	$5,977	$18,591	$3,900,490
10	$12,595	$5,996	$18,591	$3,894,494
11	$12,576	$6,015	$18,591	$3,888,479
12	$12,557	$6,035	$18,591	$3,882,444

第1年供款共

$223,095

第1年利息

$151,947

第1年共還本金

$71,148

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$12,537	$6,054	$18,591	$3,876,390
14	$12,518	$6,074	$18,591	$3,870,316
15	$12,498	$6,093	$18,591	$3,864,223
16	$12,478	$6,113	$18,591	$3,858,109
17	$12,458	$6,133	$18,591	$3,851,977
18	$12,439	$6,153	$18,591	$3,845,824
19	$12,419	$6,172	$18,591	$3,839,652
20	$12,399	$6,192	$18,591	$3,833,459
21	$12,379	$6,212	$18,591	$3,827,247
22	$12,359	$6,232	$18,591	$3,821,014
23	$12,339	$6,253	$18,591	$3,814,762
24	$12,319	$6,273	$18,591	$3,808,489

第2年供款共

$223,095

第2年利息

$149,140

第2年共還本金

$73,955

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$12,298	$6,293	$18,591	$3,802,196
26	$12,278	$6,313	$18,591	$3,795,883
27	$12,258	$6,334	$18,591	$3,789,549
28	$12,237	$6,354	$18,591	$3,783,195
29	$12,217	$6,375	$18,591	$3,776,820
30	$12,196	$6,395	$18,591	$3,770,425
31	$12,175	$6,416	$18,591	$3,764,009
32	$12,155	$6,437	$18,591	$3,757,572
33	$12,134	$6,457	$18,591	$3,751,115
34	$12,113	$6,478	$18,591	$3,744,637
35	$12,092	$6,499	$18,591	$3,738,137
36	$12,071	$6,520	$18,591	$3,731,617

第3年供款共

$223,095

第3年利息

$146,223

第3年共還本金

$76,872

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$12,050	$6,541	$18,591	$3,725,076
38	$12,029	$6,562	$18,591	$3,718,514
39	$12,008	$6,584	$18,591	$3,711,930
40	$11,986	$6,605	$18,591	$3,705,325
41	$11,965	$6,626	$18,591	$3,698,699
42	$11,944	$6,648	$18,591	$3,692,052
43	$11,922	$6,669	$18,591	$3,685,383
44	$11,901	$6,691	$18,591	$3,678,692
45	$11,879	$6,712	$18,591	$3,671,980
46	$11,857	$6,734	$18,591	$3,665,246
47	$11,836	$6,756	$18,591	$3,658,491
48	$11,814	$6,777	$18,591	$3,651,713

第4年供款共

$223,095

第4年利息

$143,191

第4年共還本金

$79,904

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$11,792	$6,799	$18,591	$3,644,914
50	$11,770	$6,821	$18,591	$3,638,093
51	$11,748	$6,843	$18,591	$3,631,249
52	$11,726	$6,865	$18,591	$3,624,384
53	$11,704	$6,888	$18,591	$3,617,497
54	$11,681	$6,910	$18,591	$3,610,587
55	$11,659	$6,932	$18,591	$3,603,655
56	$11,637	$6,954	$18,591	$3,596,700
57	$11,614	$6,977	$18,591	$3,589,723
58	$11,592	$6,999	$18,591	$3,582,724
59	$11,569	$7,022	$18,591	$3,575,702
60	$11,547	$7,045	$18,591	$3,568,657

第5年供款共

$223,095

第5年利息

$140,039

第5年共還本金

$83,056

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$11,524	$7,067	$18,591	$3,561,590
62	$11,501	$7,090	$18,591	$3,554,499
63	$11,478	$7,113	$18,591	$3,547,386
64	$11,455	$7,136	$18,591	$3,540,250
65	$11,432	$7,159	$18,591	$3,533,091
66	$11,409	$7,182	$18,591	$3,525,909
67	$11,386	$7,206	$18,591	$3,518,703
68	$11,362	$7,229	$18,591	$3,511,474
69	$11,339	$7,252	$18,591	$3,504,222
70	$11,316	$7,276	$18,591	$3,496,947
71	$11,292	$7,299	$18,591	$3,489,648
72	$11,269	$7,323	$18,591	$3,482,325

第6年供款共

$223,095

第6年利息

$136,763

第6年共還本金

$86,332

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$11,245	$7,346	$18,591	$3,474,979
74	$11,221	$7,370	$18,591	$3,467,609
75	$11,197	$7,394	$18,591	$3,460,215
76	$11,174	$7,418	$18,591	$3,452,797
77	$11,150	$7,442	$18,591	$3,445,356
78	$11,126	$7,466	$18,591	$3,437,890
79	$11,102	$7,490	$18,591	$3,430,400
80	$11,077	$7,514	$18,591	$3,422,887
81	$11,053	$7,538	$18,591	$3,415,348
82	$11,029	$7,563	$18,591	$3,407,786
83	$11,004	$7,587	$18,591	$3,400,199
84	$10,980	$7,611	$18,591	$3,392,587

第7年供款共

$223,095

第7年利息

$133,357

第7年共還本金

$89,738

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$10,955	$7,636	$18,591	$3,384,951
86	$10,931	$7,661	$18,591	$3,377,291
87	$10,906	$7,685	$18,591	$3,369,605
88	$10,881	$7,710	$18,591	$3,361,895
89	$10,856	$7,735	$18,591	$3,354,160
90	$10,831	$7,760	$18,591	$3,346,400
91	$10,806	$7,785	$18,591	$3,338,615
92	$10,781	$7,810	$18,591	$3,330,804
93	$10,756	$7,836	$18,591	$3,322,969
94	$10,730	$7,861	$18,591	$3,315,108
95	$10,705	$7,886	$18,591	$3,307,222
96	$10,680	$7,912	$18,591	$3,299,310

第8年供款共

$223,095

第8年利息

$129,818

第8年共還本金

$93,277

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$10,654	$7,937	$18,591	$3,291,373
98	$10,628	$7,963	$18,591	$3,283,410
99	$10,603	$7,989	$18,591	$3,275,421
100	$10,577	$8,014	$18,591	$3,267,407
101	$10,551	$8,040	$18,591	$3,259,367
102	$10,525	$8,066	$18,591	$3,251,301
103	$10,499	$8,092	$18,591	$3,243,208
104	$10,473	$8,118	$18,591	$3,235,090
105	$10,447	$8,145	$18,591	$3,226,945
106	$10,420	$8,171	$18,591	$3,218,774
107	$10,394	$8,197	$18,591	$3,210,577
108	$10,367	$8,224	$18,591	$3,202,353

第9年供款共

$223,095

第9年利息

$126,138

第9年共還本金

$96,957

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$10,341	$8,250	$18,591	$3,194,103
110	$10,314	$8,277	$18,591	$3,185,826
111	$10,288	$8,304	$18,591	$3,177,522
112	$10,261	$8,331	$18,591	$3,169,192
113	$10,234	$8,357	$18,591	$3,160,834
114	$10,207	$8,384	$18,591	$3,152,450
115	$10,180	$8,411	$18,591	$3,144,038
116	$10,153	$8,439	$18,591	$3,135,600
117	$10,125	$8,466	$18,591	$3,127,134
118	$10,098	$8,493	$18,591	$3,118,641
119	$10,071	$8,521	$18,591	$3,110,120
120	$10,043	$8,548	$18,591	$3,101,572

第10年供款共

$223,095

第10年利息

$122,314

第10年共還本金

$100,781

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$10,015	$8,576	$18,591	$3,092,996
122	$9,988	$8,603	$18,591	$3,084,393
123	$9,960	$8,631	$18,591	$3,075,762
124	$9,932	$8,659	$18,591	$3,067,102
125	$9,904	$8,687	$18,591	$3,058,415
126	$9,876	$8,715	$18,591	$3,049,700
127	$9,848	$8,743	$18,591	$3,040,957
128	$9,820	$8,771	$18,591	$3,032,185
129	$9,791	$8,800	$18,591	$3,023,386
130	$9,763	$8,828	$18,591	$3,014,557
131	$9,735	$8,857	$18,591	$3,005,701
132	$9,706	$8,885	$18,591	$2,996,815

第11年供款共

$223,095

第11年利息

$118,338

第11年共還本金

$104,757

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$9,677	$8,914	$18,591	$2,987,901
134	$9,648	$8,943	$18,591	$2,978,958
135	$9,620	$8,972	$18,591	$2,969,987
136	$9,591	$9,001	$18,591	$2,960,986
137	$9,562	$9,030	$18,591	$2,951,956
138	$9,532	$9,059	$18,591	$2,942,897
139	$9,503	$9,088	$18,591	$2,933,809
140	$9,474	$9,117	$18,591	$2,924,692
141	$9,444	$9,147	$18,591	$2,915,545
142	$9,415	$9,176	$18,591	$2,906,368
143	$9,385	$9,206	$18,591	$2,897,162
144	$9,355	$9,236	$18,591	$2,887,926

第12年供款共

$223,095

第12年利息

$114,206

第12年共還本金

$108,889

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$9,326	$9,266	$18,591	$2,878,661
146	$9,296	$9,296	$18,591	$2,869,365
147	$9,266	$9,326	$18,591	$2,860,040
148	$9,236	$9,356	$18,591	$2,850,684
149	$9,205	$9,386	$18,591	$2,841,298
150	$9,175	$9,416	$18,591	$2,831,882
151	$9,145	$9,447	$18,591	$2,822,435
152	$9,114	$9,477	$18,591	$2,812,958
153	$9,084	$9,508	$18,591	$2,803,450
154	$9,053	$9,538	$18,591	$2,793,912
155	$9,022	$9,569	$18,591	$2,784,342
156	$8,991	$9,600	$18,591	$2,774,742

第13年供款共

$223,095

第13年利息

$109,911

第13年共還本金

$113,184

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$8,960	$9,631	$18,591	$2,765,111
158	$8,929	$9,662	$18,591	$2,755,449
159	$8,898	$9,693	$18,591	$2,745,755
160	$8,867	$9,725	$18,591	$2,736,031
161	$8,835	$9,756	$18,591	$2,726,275
162	$8,804	$9,788	$18,591	$2,716,487
163	$8,772	$9,819	$18,591	$2,706,668
164	$8,740	$9,851	$18,591	$2,696,817
165	$8,708	$9,883	$18,591	$2,686,934
166	$8,677	$9,915	$18,591	$2,677,019
167	$8,645	$9,947	$18,591	$2,667,072
168	$8,612	$9,979	$18,591	$2,657,094

第14年供款共

$223,095

第14年利息

$105,446

第14年共還本金

$117,649

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$8,580	$10,011	$18,591	$2,647,083
170	$8,548	$10,043	$18,591	$2,637,039
171	$8,515	$10,076	$18,591	$2,626,963
172	$8,483	$10,108	$18,591	$2,616,855
173	$8,450	$10,141	$18,591	$2,606,714
174	$8,418	$10,174	$18,591	$2,596,540
175	$8,385	$10,207	$18,591	$2,586,334
176	$8,352	$10,240	$18,591	$2,576,094
177	$8,319	$10,273	$18,591	$2,565,822
178	$8,285	$10,306	$18,591	$2,555,516
179	$8,252	$10,339	$18,591	$2,545,177
180	$8,219	$10,372	$18,591	$2,534,804

第15年供款共

$223,095

第15年利息

$100,806

第15年共還本金

$122,289

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$8,185	$10,406	$18,591	$2,524,398
182	$8,152	$10,440	$18,591	$2,513,959
183	$8,118	$10,473	$18,591	$2,503,485
184	$8,084	$10,507	$18,591	$2,492,978
185	$8,050	$10,541	$18,591	$2,482,437
186	$8,016	$10,575	$18,591	$2,471,862
187	$7,982	$10,609	$18,591	$2,461,253
188	$7,948	$10,643	$18,591	$2,450,610
189	$7,913	$10,678	$18,591	$2,439,932
190	$7,879	$10,712	$18,591	$2,429,219
191	$7,844	$10,747	$18,591	$2,418,473
192	$7,810	$10,782	$18,591	$2,407,691

第16年供款共

$223,095

第16年利息

$95,982

第16年共還本金

$127,113

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$7,775	$10,816	$18,591	$2,396,875
194	$7,740	$10,851	$18,591	$2,386,023
195	$7,705	$10,886	$18,591	$2,375,137
196	$7,670	$10,922	$18,591	$2,364,215
197	$7,634	$10,957	$18,591	$2,353,258
198	$7,599	$10,992	$18,591	$2,342,266
199	$7,564	$11,028	$18,591	$2,331,239
200	$7,528	$11,063	$18,591	$2,320,175
201	$7,492	$11,099	$18,591	$2,309,076
202	$7,456	$11,135	$18,591	$2,297,941
203	$7,420	$11,171	$18,591	$2,286,771
204	$7,384	$11,207	$18,591	$2,275,564

第17年供款共

$223,095

第17年利息

$90,968

第17年共還本金

$132,127

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$7,348	$11,243	$18,591	$2,264,321
206	$7,312	$11,279	$18,591	$2,253,041
207	$7,275	$11,316	$18,591	$2,241,725
208	$7,239	$11,352	$18,591	$2,230,373
209	$7,202	$11,389	$18,591	$2,218,984
210	$7,165	$11,426	$18,591	$2,207,558
211	$7,129	$11,463	$18,591	$2,196,096
212	$7,092	$11,500	$18,591	$2,184,596
213	$7,054	$11,537	$18,591	$2,173,059
214	$7,017	$11,574	$18,591	$2,161,485
215	$6,980	$11,611	$18,591	$2,149,873
216	$6,942	$11,649	$18,591	$2,138,225

第18年供款共

$223,095

第18年利息

$85,756

第18年共還本金

$137,339

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$6,905	$11,687	$18,591	$2,126,538
218	$6,867	$11,724	$18,591	$2,114,814
219	$6,829	$11,762	$18,591	$2,103,051
220	$6,791	$11,800	$18,591	$2,091,251
221	$6,753	$11,838	$18,591	$2,079,413
222	$6,715	$11,876	$18,591	$2,067,537
223	$6,676	$11,915	$18,591	$2,055,622
224	$6,638	$11,953	$18,591	$2,043,668
225	$6,599	$11,992	$18,591	$2,031,677
226	$6,561	$12,031	$18,591	$2,019,646
227	$6,522	$12,069	$18,591	$2,007,576
228	$6,483	$12,108	$18,591	$1,995,468

第19年供款共

$223,095

第19年利息

$80,338

第19年共還本金

$142,757

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$6,444	$12,148	$18,591	$1,983,320
230	$6,404	$12,187	$18,591	$1,971,134
231	$6,365	$12,226	$18,591	$1,958,907
232	$6,326	$12,266	$18,591	$1,946,642
233	$6,286	$12,305	$18,591	$1,934,337
234	$6,246	$12,345	$18,591	$1,921,992
235	$6,206	$12,385	$18,591	$1,909,607
236	$6,166	$12,425	$18,591	$1,897,182
237	$6,126	$12,465	$18,591	$1,884,717
238	$6,086	$12,505	$18,591	$1,872,212
239	$6,046	$12,546	$18,591	$1,859,666
240	$6,005	$12,586	$18,591	$1,847,080

第20年供款共

$223,095

第20年利息

$74,707

第20年共還本金

$148,388

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$5,965	$12,627	$18,591	$1,834,454
242	$5,924	$12,667	$18,591	$1,821,786
243	$5,883	$12,708	$18,591	$1,809,078
244	$5,842	$12,749	$18,591	$1,796,328
245	$5,801	$12,791	$18,591	$1,783,538
246	$5,759	$12,832	$18,591	$1,770,706
247	$5,718	$12,873	$18,591	$1,757,832
248	$5,676	$12,915	$18,591	$1,744,917
249	$5,635	$12,957	$18,591	$1,731,961
250	$5,593	$12,998	$18,591	$1,718,962
251	$5,551	$13,040	$18,591	$1,705,922
252	$5,509	$13,083	$18,591	$1,692,839

第21年供款共

$223,095

第21年利息

$68,854

第21年共還本金

$154,241

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$5,466	$13,125	$18,591	$1,679,715
254	$5,424	$13,167	$18,591	$1,666,547
255	$5,382	$13,210	$18,591	$1,653,338
256	$5,339	$13,252	$18,591	$1,640,085
257	$5,296	$13,295	$18,591	$1,626,790
258	$5,253	$13,338	$18,591	$1,613,452
259	$5,210	$13,381	$18,591	$1,600,071
260	$5,167	$13,424	$18,591	$1,586,647
261	$5,124	$13,468	$18,591	$1,573,179
262	$5,080	$13,511	$18,591	$1,559,668
263	$5,036	$13,555	$18,591	$1,546,113
264	$4,993	$13,599	$18,591	$1,532,514

第22年供款共

$223,095

第22年利息

$62,770

第22年共還本金

$160,325

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$4,949	$13,643	$18,591	$1,518,872
266	$4,905	$13,687	$18,591	$1,505,185
267	$4,860	$13,731	$18,591	$1,491,454
268	$4,816	$13,775	$18,591	$1,477,679
269	$4,772	$13,820	$18,591	$1,463,860
270	$4,727	$13,864	$18,591	$1,449,995
271	$4,682	$13,909	$18,591	$1,436,086
272	$4,637	$13,954	$18,591	$1,422,133
273	$4,592	$13,999	$18,591	$1,408,134
274	$4,547	$14,044	$18,591	$1,394,089
275	$4,502	$14,090	$18,591	$1,380,000
276	$4,456	$14,135	$18,591	$1,365,865

第23年供款共

$223,095

第23年利息

$56,446

第23年共還本金

$166,649

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,411	$14,181	$18,591	$1,351,684
278	$4,365	$14,226	$18,591	$1,337,458
279	$4,319	$14,272	$18,591	$1,323,186
280	$4,273	$14,318	$18,591	$1,308,867
281	$4,227	$14,365	$18,591	$1,294,502
282	$4,180	$14,411	$18,591	$1,280,091
283	$4,134	$14,458	$18,591	$1,265,634
284	$4,087	$14,504	$18,591	$1,251,129
285	$4,040	$14,551	$18,591	$1,236,578
286	$3,993	$14,598	$18,591	$1,221,980
287	$3,946	$14,645	$18,591	$1,207,335
288	$3,899	$14,693	$18,591	$1,192,642

第24年供款共

$223,095

第24年利息

$49,872

第24年共還本金

$173,223

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,851	$14,740	$18,591	$1,177,902
290	$3,804	$14,788	$18,591	$1,163,115
291	$3,756	$14,835	$18,591	$1,148,279
292	$3,708	$14,883	$18,591	$1,133,396
293	$3,660	$14,931	$18,591	$1,118,465
294	$3,612	$14,980	$18,591	$1,103,485
295	$3,563	$15,028	$18,591	$1,088,457
296	$3,515	$15,076	$18,591	$1,073,381
297	$3,466	$15,125	$18,591	$1,058,256
298	$3,417	$15,174	$18,591	$1,043,082
299	$3,368	$15,223	$18,591	$1,027,859
300	$3,319	$15,272	$18,591	$1,012,586

第25年供款共

$223,095

第25年利息

$43,039

第25年共還本金

$180,056

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,270	$15,321	$18,591	$997,265
302	$3,220	$15,371	$18,591	$981,894
303	$3,171	$15,421	$18,591	$966,474
304	$3,121	$15,470	$18,591	$951,003
305	$3,071	$15,520	$18,591	$935,483
306	$3,021	$15,570	$18,591	$919,912
307	$2,971	$15,621	$18,591	$904,292
308	$2,920	$15,671	$18,591	$888,621
309	$2,870	$15,722	$18,591	$872,899
310	$2,819	$15,773	$18,591	$857,126
311	$2,768	$15,823	$18,591	$841,303
312	$2,717	$15,875	$18,591	$825,428

第26年供款共

$223,095

第26年利息

$35,937

第26年共還本金

$187,158

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,665	$15,926	$18,591	$809,503
314	$2,614	$15,977	$18,591	$793,525
315	$2,562	$16,029	$18,591	$777,496
316	$2,511	$16,081	$18,591	$761,416
317	$2,459	$16,133	$18,591	$745,283
318	$2,407	$16,185	$18,591	$729,099
319	$2,354	$16,237	$18,591	$712,862
320	$2,302	$16,289	$18,591	$696,573
321	$2,249	$16,342	$18,591	$680,231
322	$2,197	$16,395	$18,591	$663,836
323	$2,144	$16,448	$18,591	$647,388
324	$2,091	$16,501	$18,591	$630,888

第27年供款共

$223,095

第27年利息

$28,554

第27年共還本金

$194,541

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,037	$16,554	$18,591	$614,334
326	$1,984	$16,607	$18,591	$597,726
327	$1,930	$16,661	$18,591	$581,065
328	$1,876	$16,715	$18,591	$564,350
329	$1,822	$16,769	$18,591	$547,581
330	$1,768	$16,823	$18,591	$530,758
331	$1,714	$16,877	$18,591	$513,881
332	$1,659	$16,932	$18,591	$496,949
333	$1,605	$16,987	$18,591	$479,963
334	$1,550	$17,041	$18,591	$462,921
335	$1,495	$17,096	$18,591	$445,825
336	$1,440	$17,152	$18,591	$428,673

第28年供款共

$223,095

第28年利息

$20,881

第28年共還本金

$202,215

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,384	$17,207	$18,591	$411,466
338	$1,329	$17,263	$18,591	$394,204
339	$1,273	$17,318	$18,591	$376,885
340	$1,217	$17,374	$18,591	$359,511
341	$1,161	$17,430	$18,591	$342,081
342	$1,105	$17,487	$18,591	$324,594
343	$1,048	$17,543	$18,591	$307,051
344	$992	$17,600	$18,591	$289,451
345	$935	$17,657	$18,591	$271,795
346	$878	$17,714	$18,591	$254,081
347	$820	$17,771	$18,591	$236,310
348	$763	$17,828	$18,591	$218,482

第29年供款共

$223,095

第29年利息

$12,904

第29年共還本金

$210,191

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$706	$17,886	$18,591	$200,596
350	$648	$17,943	$18,591	$182,653
351	$590	$18,001	$18,591	$164,651
352	$532	$18,060	$18,591	$146,592
353	$473	$18,118	$18,591	$128,474
354	$415	$18,176	$18,591	$110,298
355	$356	$18,235	$18,591	$92,063
356	$297	$18,294	$18,591	$73,769
357	$238	$18,353	$18,591	$55,415
358	$179	$18,412	$18,591	$37,003
359	$119	$18,472	$18,591	$18,531
360	$60	$18,531	$18,591	$0

第30年供款共

$223,095

第30年利息

$4,613

第30年共還本金

$218,482

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$7,240,353

免責聲明

筍盤推介

按揭保險費
info