樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$93,312

借款月供 $419 , 共加借HK$93,312

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$7,769,888

每月供款
$19,818

首期

$480,000

總貸款額

$4,413,312

總利息

$2,721,076

印花稅

$97,500

其他

$58,000

置業成本總預算

HK$635,500

按月供比率計算

$39,635

置業成本總預算

HK$635,500

首期

$480,000
印花稅

$97,500
- AVD
  
  $97,500
律師費

$ 10,000
代理佣金

$48,000
按揭保險費

$93,312

最低每月入息要求

按月供比率計算

$39,635

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

馬鞍山薈晴第02座

thumb_up

薈晴還價即成.快走

實

332 呎

@13,253

real_estate_agent 罕有放盤

售$440 萬

實

332 呎

@13,253

售$440 萬

real_estate_agent 罕有放盤

馬鞍山西澳村

thumb_up

西澳村

建

358 呎

@11,732

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買

售$420 萬

建

358 呎

@11,732

售$420 萬

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買

離島大嶼山貝澳新圍村

thumb_up

**~過百萬新裝修,幾年新裝~用料質量好,房大廳大~**

建

700 呎

@6,686

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

售$468 萬

建

700 呎

@6,686

售$468 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

沙田沙田第一城第02期第16座

thumb_up

實用兩房價可議

實

327 呎

@13,761

建

395 呎

@11,392

local_fire_department 至HIT verified 首置必買

售$450 萬

實

327 呎

@13,761

建

395 呎

@11,392

售$450 萬

local_fire_department 至HIT verified 首置必買

粉嶺花都廣場第03座

thumb_up

東南高層靚裝修上車自用投資收租歡迎查詢

實

370 呎

@11,081

建

521 呎

@7,869

local_fire_department 至HIT local_offer 低水筍價

售$410 萬

實

370 呎

@11,081

建

521 呎

@7,869

售$410 萬

local_fire_department 至HIT local_offer 低水筍價

獨家

VR實景

沙田富豪花園

thumb_up

獨家靚裝3房租金回報高即買即收租

實

465 呎

@12,473

建

680 呎

@8,529

real_estate_agent 罕有放盤

售$580 萬

實

465 呎

@12,473

建

680 呎

@8,529

售$580 萬

real_estate_agent 罕有放盤

沙田翠華花園

thumb_up

獨家高層雅裝投資/上車必選

實

280 呎

@13,571

建

421 呎

@9,026

local_fire_department 至HIT

售$380 萬

實

280 呎

@13,571

建

421 呎

@9,026

售$380 萬

local_fire_department 至HIT

沙田安泰樓

thumb_up

💖大圍市中心💖 連平台🏕️ [ 東南 ] 2️⃣房.

實

299 呎

@15,652

建

372 呎

@12,581

directions_run 日內即走 real_estate_agent 罕有放盤 vpn_key 有匙即睇 pets 愛竉必選

售$468 萬

實

299 呎

@15,652

建

372 呎

@12,581

售$468 萬

directions_run 日內即走 real_estate_agent 罕有放盤 vpn_key 有匙即睇 pets 愛竉必選

沙田珀玥

thumb_up

3分鐘大圍站^罕有大積1房套^開揚景^實盤約睇

實

228 呎

@20,614

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

售$470 萬

實

228 呎

@20,614

售$470 萬

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

西貢北港

thumb_up

北港開揚中層

建

650 呎

@6,585

local_offer 低水筍價

售$428 萬

建

650 呎

@6,585

售$428 萬

local_offer 低水筍價

馬鞍山薈朗第01座

thumb_up

一房筍盤收租自用首選

實

296 呎

@15,034

local_fire_department 至HIT hotel_class 樓王 vpn_key 有匙即睇 flight_takeoff 移民急讓

售$445 萬

實

296 呎

@15,034

售$445 萬

local_fire_department 至HIT hotel_class 樓王 vpn_key 有匙即睇 flight_takeoff 移民急讓

馬鞍山新港城 H座

thumb_up

鳳凰樓層,靚裝海景

實

338 呎

@16,272

建

464 呎

@11,853

hotel_class 樓王

售$550 萬

實

338 呎

@16,272

建

464 呎

@11,853

售$550 萬

hotel_class 樓王

利率	15年	20年	25年	30年
1.000	$26,413	$20,297	$16,633	$14,195
1.500	$27,395	$21,296	$17,650	$15,231
2.000	$28,400	$22,326	$18,706	$16,312
2.500	$29,427	$23,386	$19,799	$17,438
3.000	$30,478	$24,476	$20,928	$18,607
3.500	$31,550	$25,595	$22,094	$19,818
4.000	$32,645	$26,744	$23,295	$21,070
4.500	$33,762	$27,921	$24,531	$22,362
5.000	$34,900	$29,126	$25,800	$23,692
5.500	$36,060	$30,359	$27,102	$25,058
6.000	$37,242	$31,618	$28,435	$26,460

每月供款$19,818

年期

30年

貸款金額

$4,413,312

總利息

$2,721,076

總貸款連利息

$7,134,388

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$12,872	$6,946	$19,818	$4,406,366
2	$12,852	$6,966	$19,818	$4,399,401
3	$12,832	$6,986	$19,818	$4,392,414
4	$12,811	$7,007	$19,818	$4,385,408
5	$12,791	$7,027	$19,818	$4,378,381
6	$12,770	$7,047	$19,818	$4,371,333
7	$12,750	$7,068	$19,818	$4,364,265
8	$12,729	$7,089	$19,818	$4,357,177
9	$12,708	$7,109	$19,818	$4,350,067
10	$12,688	$7,130	$19,818	$4,342,937
11	$12,667	$7,151	$19,818	$4,335,787
12	$12,646	$7,172	$19,818	$4,328,615

第1年供款共

$237,813

第1年利息

$153,116

第1年共還本金

$84,697

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$12,625	$7,193	$19,818	$4,321,422
14	$12,604	$7,214	$19,818	$4,314,209
15	$12,583	$7,235	$19,818	$4,306,974
16	$12,562	$7,256	$19,818	$4,299,718
17	$12,541	$7,277	$19,818	$4,292,441
18	$12,520	$7,298	$19,818	$4,285,143
19	$12,498	$7,319	$19,818	$4,277,824
20	$12,477	$7,341	$19,818	$4,270,483
21	$12,456	$7,362	$19,818	$4,263,121
22	$12,434	$7,384	$19,818	$4,255,737
23	$12,413	$7,405	$19,818	$4,248,332
24	$12,391	$7,427	$19,818	$4,240,905

第2年供款共

$237,813

第2年利息

$150,103

第2年共還本金

$87,710

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$12,369	$7,448	$19,818	$4,233,457
26	$12,348	$7,470	$19,818	$4,225,987
27	$12,326	$7,492	$19,818	$4,218,495
28	$12,304	$7,514	$19,818	$4,210,981
29	$12,282	$7,536	$19,818	$4,203,445
30	$12,260	$7,558	$19,818	$4,195,888
31	$12,238	$7,580	$19,818	$4,188,308
32	$12,216	$7,602	$19,818	$4,180,706
33	$12,194	$7,624	$19,818	$4,173,082
34	$12,171	$7,646	$19,818	$4,165,436
35	$12,149	$7,669	$19,818	$4,157,767
36	$12,127	$7,691	$19,818	$4,150,076

第3年供款共

$237,813

第3年利息

$146,984

第3年共還本金

$90,829

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$12,104	$7,713	$19,818	$4,142,363
38	$12,082	$7,736	$19,818	$4,134,627
39	$12,059	$7,758	$19,818	$4,126,869
40	$12,037	$7,781	$19,818	$4,119,088
41	$12,014	$7,804	$19,818	$4,111,284
42	$11,991	$7,826	$19,818	$4,103,457
43	$11,968	$7,849	$19,818	$4,095,608
44	$11,946	$7,872	$19,818	$4,087,736
45	$11,923	$7,895	$19,818	$4,079,841
46	$11,900	$7,918	$19,818	$4,071,922
47	$11,876	$7,941	$19,818	$4,063,981
48	$11,853	$7,964	$19,818	$4,056,017

第4年供款共

$237,813

第4年利息

$143,753

第4年共還本金

$94,060

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$11,830	$7,988	$19,818	$4,048,029
50	$11,807	$8,011	$19,818	$4,040,018
51	$11,783	$8,034	$19,818	$4,031,984
52	$11,760	$8,058	$19,818	$4,023,926
53	$11,736	$8,081	$19,818	$4,015,845
54	$11,713	$8,105	$19,818	$4,007,740
55	$11,689	$8,129	$19,818	$3,999,611
56	$11,666	$8,152	$19,818	$3,991,459
57	$11,642	$8,176	$19,818	$3,983,283
58	$11,618	$8,200	$19,818	$3,975,083
59	$11,594	$8,224	$19,818	$3,966,859
60	$11,570	$8,248	$19,818	$3,958,612

第5年供款共

$237,813

第5年利息

$140,408

第5年共還本金

$97,405

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$11,546	$8,272	$19,818	$3,950,340
62	$11,522	$8,296	$19,818	$3,942,044
63	$11,498	$8,320	$19,818	$3,933,724
64	$11,473	$8,344	$19,818	$3,925,379
65	$11,449	$8,369	$19,818	$3,917,011
66	$11,425	$8,393	$19,818	$3,908,618
67	$11,400	$8,418	$19,818	$3,900,200
68	$11,376	$8,442	$19,818	$3,891,758
69	$11,351	$8,467	$19,818	$3,883,291
70	$11,326	$8,491	$19,818	$3,874,800
71	$11,301	$8,516	$19,818	$3,866,283
72	$11,277	$8,541	$19,818	$3,857,742

第6年供款共

$237,813

第6年利息

$136,944

第6年共還本金

$100,869

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$11,252	$8,566	$19,818	$3,849,176
74	$11,227	$8,591	$19,818	$3,840,585
75	$11,202	$8,616	$19,818	$3,831,969
76	$11,177	$8,641	$19,818	$3,823,328
77	$11,151	$8,666	$19,818	$3,814,662
78	$11,126	$8,692	$19,818	$3,805,970
79	$11,101	$8,717	$19,818	$3,797,253
80	$11,075	$8,742	$19,818	$3,788,511
81	$11,050	$8,768	$19,818	$3,779,743
82	$11,024	$8,793	$19,818	$3,770,949
83	$10,999	$8,819	$19,818	$3,762,130
84	$10,973	$8,845	$19,818	$3,753,285

第7年供款共

$237,813

第7年利息

$133,356

第7年共還本金

$104,457

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$10,947	$8,871	$19,818	$3,744,415
86	$10,921	$8,897	$19,818	$3,735,518
87	$10,895	$8,922	$19,818	$3,726,596
88	$10,869	$8,949	$19,818	$3,717,647
89	$10,843	$8,975	$19,818	$3,708,672
90	$10,817	$9,001	$19,818	$3,699,672
91	$10,791	$9,027	$19,818	$3,690,645
92	$10,764	$9,053	$19,818	$3,681,591
93	$10,738	$9,080	$19,818	$3,672,511
94	$10,711	$9,106	$19,818	$3,663,405
95	$10,685	$9,133	$19,818	$3,654,272
96	$10,658	$9,159	$19,818	$3,645,113

第8年供款共

$237,813

第8年利息

$129,641

第8年共還本金

$108,172

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$10,632	$9,186	$19,818	$3,635,927
98	$10,605	$9,213	$19,818	$3,626,714
99	$10,578	$9,240	$19,818	$3,617,474
100	$10,551	$9,267	$19,818	$3,608,207
101	$10,524	$9,294	$19,818	$3,598,913
102	$10,497	$9,321	$19,818	$3,589,593
103	$10,470	$9,348	$19,818	$3,580,244
104	$10,442	$9,375	$19,818	$3,570,869
105	$10,415	$9,403	$19,818	$3,561,466
106	$10,388	$9,430	$19,818	$3,552,036
107	$10,360	$9,458	$19,818	$3,542,579
108	$10,333	$9,485	$19,818	$3,533,093

第9年供款共

$237,813

第9年利息

$125,793

第9年共還本金

$112,020

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$10,305	$9,513	$19,818	$3,523,580
110	$10,277	$9,541	$19,818	$3,514,040
111	$10,249	$9,568	$19,818	$3,504,471
112	$10,221	$9,596	$19,818	$3,494,875
113	$10,193	$9,624	$19,818	$3,485,251
114	$10,165	$9,652	$19,818	$3,475,598
115	$10,137	$9,681	$19,818	$3,465,918
116	$10,109	$9,709	$19,818	$3,456,209
117	$10,081	$9,737	$19,818	$3,446,472
118	$10,052	$9,766	$19,818	$3,436,706
119	$10,024	$9,794	$19,818	$3,426,912
120	$9,995	$9,823	$19,818	$3,417,090

第10年供款共

$237,813

第10年利息

$121,809

第10年共還本金

$116,004

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$9,967	$9,851	$19,818	$3,407,238
122	$9,938	$9,880	$19,818	$3,397,358
123	$9,909	$9,909	$19,818	$3,387,450
124	$9,880	$9,938	$19,818	$3,377,512
125	$9,851	$9,967	$19,818	$3,367,545
126	$9,822	$9,996	$19,818	$3,357,550
127	$9,793	$10,025	$19,818	$3,347,525
128	$9,764	$10,054	$19,818	$3,337,470
129	$9,734	$10,083	$19,818	$3,327,387
130	$9,705	$10,113	$19,818	$3,317,274
131	$9,675	$10,142	$19,818	$3,307,132
132	$9,646	$10,172	$19,818	$3,296,960

第11年供款共

$237,813

第11年利息

$117,683

第11年共還本金

$120,130

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$9,616	$10,202	$19,818	$3,286,758
134	$9,586	$10,231	$19,818	$3,276,527
135	$9,557	$10,261	$19,818	$3,266,266
136	$9,527	$10,291	$19,818	$3,255,975
137	$9,497	$10,321	$19,818	$3,245,653
138	$9,466	$10,351	$19,818	$3,235,302
139	$9,436	$10,381	$19,818	$3,224,921
140	$9,406	$10,412	$19,818	$3,214,509
141	$9,376	$10,442	$19,818	$3,204,067
142	$9,345	$10,473	$19,818	$3,193,594
143	$9,315	$10,503	$19,818	$3,183,091
144	$9,284	$10,534	$19,818	$3,172,558

第12年供款共

$237,813

第12年利息

$113,411

第12年共還本金

$124,402

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$9,253	$10,564	$19,818	$3,161,993
146	$9,222	$10,595	$19,818	$3,151,398
147	$9,192	$10,626	$19,818	$3,140,772
148	$9,161	$10,657	$19,818	$3,130,114
149	$9,130	$10,688	$19,818	$3,119,426
150	$9,098	$10,719	$19,818	$3,108,707
151	$9,067	$10,751	$19,818	$3,097,956
152	$9,036	$10,782	$19,818	$3,087,174
153	$9,004	$10,813	$19,818	$3,076,361
154	$8,973	$10,845	$19,818	$3,065,516
155	$8,941	$10,877	$19,818	$3,054,639
156	$8,909	$10,908	$19,818	$3,043,731

第13年供款共

$237,813

第13年利息

$108,986

第13年共還本金

$128,827

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$8,878	$10,940	$19,818	$3,032,790
158	$8,846	$10,972	$19,818	$3,021,818
159	$8,814	$11,004	$19,818	$3,010,814
160	$8,782	$11,036	$19,818	$2,999,778
161	$8,749	$11,068	$19,818	$2,988,710
162	$8,717	$11,101	$19,818	$2,977,609
163	$8,685	$11,133	$19,818	$2,966,476
164	$8,652	$11,166	$19,818	$2,955,310
165	$8,620	$11,198	$19,818	$2,944,112
166	$8,587	$11,231	$19,818	$2,932,881
167	$8,554	$11,264	$19,818	$2,921,618
168	$8,521	$11,296	$19,818	$2,910,322

第14年供款共

$237,813

第14年利息

$104,404

第14年共還本金

$133,409

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$8,488	$11,329	$19,818	$2,898,992
170	$8,455	$11,362	$19,818	$2,887,630
171	$8,422	$11,395	$19,818	$2,876,234
172	$8,389	$11,429	$19,818	$2,864,806
173	$8,356	$11,462	$19,818	$2,853,344
174	$8,322	$11,495	$19,818	$2,841,848
175	$8,289	$11,529	$19,818	$2,830,319
176	$8,255	$11,563	$19,818	$2,818,757
177	$8,221	$11,596	$19,818	$2,807,160
178	$8,188	$11,630	$19,818	$2,795,530
179	$8,154	$11,664	$19,818	$2,783,866
180	$8,120	$11,698	$19,818	$2,772,168

第15年供款共

$237,813

第15年利息

$99,659

第15年共還本金

$138,154

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$8,085	$11,732	$19,818	$2,760,435
182	$8,051	$11,766	$19,818	$2,748,669
183	$8,017	$11,801	$19,818	$2,736,868
184	$7,983	$11,835	$19,818	$2,725,033
185	$7,948	$11,870	$19,818	$2,713,163
186	$7,913	$11,904	$19,818	$2,701,259
187	$7,879	$11,939	$19,818	$2,689,320
188	$7,844	$11,974	$19,818	$2,677,346
189	$7,809	$12,009	$19,818	$2,665,337
190	$7,774	$12,044	$19,818	$2,653,293
191	$7,739	$12,079	$19,818	$2,641,214
192	$7,704	$12,114	$19,818	$2,629,100

第16年供款共

$237,813

第16年利息

$94,745

第16年共還本金

$143,068

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$7,668	$12,150	$19,818	$2,616,951
194	$7,633	$12,185	$19,818	$2,604,766
195	$7,597	$12,221	$19,818	$2,592,545
196	$7,562	$12,256	$19,818	$2,580,289
197	$7,526	$12,292	$19,818	$2,567,997
198	$7,490	$12,328	$19,818	$2,555,669
199	$7,454	$12,364	$19,818	$2,543,306
200	$7,418	$12,400	$19,818	$2,530,906
201	$7,382	$12,436	$19,818	$2,518,470
202	$7,346	$12,472	$19,818	$2,505,998
203	$7,309	$12,509	$19,818	$2,493,489
204	$7,273	$12,545	$19,818	$2,480,944

第17年供款共

$237,813

第17年利息

$89,657

第17年共還本金

$148,156

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$7,236	$12,582	$19,818	$2,468,362
206	$7,199	$12,618	$19,818	$2,455,744
207	$7,163	$12,655	$19,818	$2,443,089
208	$7,126	$12,692	$19,818	$2,430,397
209	$7,089	$12,729	$19,818	$2,417,668
210	$7,052	$12,766	$19,818	$2,404,902
211	$7,014	$12,803	$19,818	$2,392,098
212	$6,977	$12,841	$19,818	$2,379,257
213	$6,940	$12,878	$19,818	$2,366,379
214	$6,902	$12,916	$19,818	$2,353,463
215	$6,864	$12,953	$19,818	$2,340,510
216	$6,826	$12,991	$19,818	$2,327,518

第18年供款共

$237,813

第18年利息

$84,387

第18年共還本金

$153,426

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$6,789	$13,029	$19,818	$2,314,489
218	$6,751	$13,067	$19,818	$2,301,422
219	$6,712	$13,105	$19,818	$2,288,317
220	$6,674	$13,143	$19,818	$2,275,173
221	$6,636	$13,182	$19,818	$2,261,992
222	$6,597	$13,220	$19,818	$2,248,771
223	$6,559	$13,259	$19,818	$2,235,513
224	$6,520	$13,297	$19,818	$2,222,215
225	$6,481	$13,336	$19,818	$2,208,879
226	$6,443	$13,375	$19,818	$2,195,504
227	$6,404	$13,414	$19,818	$2,182,089
228	$6,364	$13,453	$19,818	$2,168,636

第19年供款共

$237,813

第19年利息

$78,930

第19年共還本金

$158,882

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$6,325	$13,493	$19,818	$2,155,144
230	$6,286	$13,532	$19,818	$2,141,612
231	$6,246	$13,571	$19,818	$2,128,040
232	$6,207	$13,611	$19,818	$2,114,429
233	$6,167	$13,651	$19,818	$2,100,779
234	$6,127	$13,690	$19,818	$2,087,088
235	$6,087	$13,730	$19,818	$2,073,358
236	$6,047	$13,770	$19,818	$2,059,587
237	$6,007	$13,811	$19,818	$2,045,777
238	$5,967	$13,851	$19,818	$2,031,926
239	$5,926	$13,891	$19,818	$2,018,034
240	$5,886	$13,932	$19,818	$2,004,103

第20年供款共

$237,813

第20年利息

$73,280

第20年共還本金

$164,533

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$5,845	$13,972	$19,818	$1,990,130
242	$5,805	$14,013	$19,818	$1,976,117
243	$5,764	$14,054	$19,818	$1,962,063
244	$5,723	$14,095	$19,818	$1,947,968
245	$5,682	$14,136	$19,818	$1,933,832
246	$5,640	$14,177	$19,818	$1,919,654
247	$5,599	$14,219	$19,818	$1,905,436
248	$5,558	$14,260	$19,818	$1,891,175
249	$5,516	$14,302	$19,818	$1,876,874
250	$5,474	$14,344	$19,818	$1,862,530
251	$5,432	$14,385	$19,818	$1,848,145
252	$5,390	$14,427	$19,818	$1,833,717

第21年供款共

$237,813

第21年利息

$67,428

第21年共還本金

$170,385

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$5,348	$14,469	$19,818	$1,819,248
254	$5,306	$14,512	$19,818	$1,804,736
255	$5,264	$14,554	$19,818	$1,790,182
256	$5,221	$14,596	$19,818	$1,775,586
257	$5,179	$14,639	$19,818	$1,760,947
258	$5,136	$14,682	$19,818	$1,746,265
259	$5,093	$14,724	$19,818	$1,731,541
260	$5,050	$14,767	$19,818	$1,716,774
261	$5,007	$14,810	$19,818	$1,701,963
262	$4,964	$14,854	$19,818	$1,687,109
263	$4,921	$14,897	$19,818	$1,672,212
264	$4,877	$14,940	$19,818	$1,657,272

第22年供款共

$237,813

第22年利息

$61,367

第22年共還本金

$176,445

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$4,834	$14,984	$19,818	$1,642,288
266	$4,790	$15,028	$19,818	$1,627,260
267	$4,746	$15,072	$19,818	$1,612,189
268	$4,702	$15,116	$19,818	$1,597,073
269	$4,658	$15,160	$19,818	$1,581,913
270	$4,614	$15,204	$19,818	$1,566,710
271	$4,570	$15,248	$19,818	$1,551,461
272	$4,525	$15,293	$19,818	$1,536,169
273	$4,480	$15,337	$19,818	$1,520,832
274	$4,436	$15,382	$19,818	$1,505,450
275	$4,391	$15,427	$19,818	$1,490,023
276	$4,346	$15,472	$19,818	$1,474,551

第23年供款共

$237,813

第23年利息

$55,092

第23年共還本金

$182,721

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,301	$15,517	$19,818	$1,459,034
278	$4,256	$15,562	$19,818	$1,443,472
279	$4,210	$15,608	$19,818	$1,427,864
280	$4,165	$15,653	$19,818	$1,412,211
281	$4,119	$15,699	$19,818	$1,396,512
282	$4,073	$15,745	$19,818	$1,380,768
283	$4,027	$15,791	$19,818	$1,364,977
284	$3,981	$15,837	$19,818	$1,349,140
285	$3,935	$15,883	$19,818	$1,333,258
286	$3,889	$15,929	$19,818	$1,317,329
287	$3,842	$15,976	$19,818	$1,301,353
288	$3,796	$16,022	$19,818	$1,285,331

第24年供款共

$237,813

第24年利息

$48,593

第24年共還本金

$189,220

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,749	$16,069	$19,818	$1,269,262
290	$3,702	$16,116	$19,818	$1,253,146
291	$3,655	$16,163	$19,818	$1,236,984
292	$3,608	$16,210	$19,818	$1,220,774
293	$3,561	$16,257	$19,818	$1,204,517
294	$3,513	$16,305	$19,818	$1,188,212
295	$3,466	$16,352	$19,818	$1,171,860
296	$3,418	$16,400	$19,818	$1,155,460
297	$3,370	$16,448	$19,818	$1,139,012
298	$3,322	$16,496	$19,818	$1,122,517
299	$3,274	$16,544	$19,818	$1,105,973
300	$3,226	$16,592	$19,818	$1,089,381

第25年供款共

$237,813

第25年利息

$41,863

第25年共還本金

$195,950

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,177	$16,640	$19,818	$1,072,741
302	$3,129	$16,689	$19,818	$1,056,052
303	$3,080	$16,738	$19,818	$1,039,314
304	$3,031	$16,786	$19,818	$1,022,528
305	$2,982	$16,835	$19,818	$1,005,692
306	$2,933	$16,884	$19,818	$988,808
307	$2,884	$16,934	$19,818	$971,874
308	$2,835	$16,983	$19,818	$954,891
309	$2,785	$17,033	$19,818	$937,858
310	$2,735	$17,082	$19,818	$920,776
311	$2,686	$17,132	$19,818	$903,644
312	$2,636	$17,182	$19,818	$886,462

第26年供款共

$237,813

第26年利息

$34,894

第26年共還本金

$202,919

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,586	$17,232	$19,818	$869,230
314	$2,535	$17,282	$19,818	$851,947
315	$2,485	$17,333	$19,818	$834,614
316	$2,434	$17,383	$19,818	$817,231
317	$2,384	$17,434	$19,818	$799,797
318	$2,333	$17,485	$19,818	$782,312
319	$2,282	$17,536	$19,818	$764,776
320	$2,231	$17,587	$19,818	$747,189
321	$2,179	$17,638	$19,818	$729,550
322	$2,128	$17,690	$19,818	$711,860
323	$2,076	$17,741	$19,818	$694,119
324	$2,025	$17,793	$19,818	$676,325

第27年供款共

$237,813

第27年利息

$27,676

第27年共還本金

$210,136

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,973	$17,845	$19,818	$658,480
326	$1,921	$17,897	$19,818	$640,583
327	$1,868	$17,949	$19,818	$622,634
328	$1,816	$18,002	$19,818	$604,632
329	$1,764	$18,054	$19,818	$586,578
330	$1,711	$18,107	$19,818	$568,471
331	$1,658	$18,160	$19,818	$550,311
332	$1,605	$18,213	$19,818	$532,099
333	$1,552	$18,266	$19,818	$513,833
334	$1,499	$18,319	$19,818	$495,514
335	$1,445	$18,372	$19,818	$477,141
336	$1,392	$18,426	$19,818	$458,715

第28年供款共

$237,813

第28年利息

$20,203

第28年共還本金

$217,610

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,338	$18,480	$19,818	$440,235
338	$1,284	$18,534	$19,818	$421,702
339	$1,230	$18,588	$19,818	$403,114
340	$1,176	$18,642	$19,818	$384,472
341	$1,121	$18,696	$19,818	$365,775
342	$1,067	$18,751	$19,818	$347,025
343	$1,012	$18,806	$19,818	$328,219
344	$957	$18,860	$19,818	$309,359
345	$902	$18,915	$19,818	$290,443
346	$847	$18,971	$19,818	$271,472
347	$792	$19,026	$19,818	$252,447
348	$736	$19,081	$19,818	$233,365

第29年供款共

$237,813

第29年利息

$12,463

第29年共還本金

$225,350

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$681	$19,137	$19,818	$214,228
350	$625	$19,193	$19,818	$195,035
351	$569	$19,249	$19,818	$175,786
352	$513	$19,305	$19,818	$156,481
353	$456	$19,361	$19,818	$137,120
354	$400	$19,418	$19,818	$117,702
355	$343	$19,474	$19,818	$98,228
356	$286	$19,531	$19,818	$78,696
357	$230	$19,588	$19,818	$59,108
358	$172	$19,645	$19,818	$39,463
359	$115	$19,703	$19,818	$19,760
360	$58	$19,760	$19,818	$0

第30年供款共

$237,813

第30年利息

$4,448

第30年共還本金

$233,365

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$7,769,888

免責聲明

筍盤推介

按揭保險費
info