樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$101,088

借款月供 $454 , 共加借HK$101,088

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$8,427,920

每月供款
$21,470

首期

$520,000

總貸款額

$4,781,088

總利息

$2,947,832

印花稅

$117,000

其他

$62,000

置業成本總預算

HK$699,000

按月供比率計算

$42,938

置業成本總預算

HK$699,000

首期

$520,000
印花稅

$117,000
- AVD
  
  $117,000
律師費

$ 10,000
代理佣金

$52,000
按揭保險費

$101,088

最低每月入息要求

按月供比率計算

$42,938

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

沙田沙田第一城

thumb_up

第一城細3房, 有裝修

實

451 呎

@13,525

建

544 呎

@11,213

local_fire_department 至HIT

售$610 萬

實

451 呎

@13,525

建

544 呎

@11,213

售$610 萬

local_fire_department 至HIT

西貢打蠔墩下圍

thumb_up

連天台豪裝

local_fire_department 至HIT

售$578 萬

local_fire_department 至HIT

馬鞍山西沙路村屋

thumb_up

西沙路村屋

實

700 呎

@8,714

建

700 呎

@8,714

verified 首置必買

售$610 萬

實

700 呎

@8,714

建

700 呎

@8,714

售$610 萬

verified 首置必買

馬鞍山新港城 C座

thumb_up

***撤辣3房之選-新裝寧靜舒適

實

490 呎

@12,245

建

605 呎

@9,917

local_fire_department 至HIT

售$600 萬

實

490 呎

@12,245

建

605 呎

@9,917

售$600 萬

local_fire_department 至HIT

西貢逸瓏海滙第03座

thumb_up

低密度新屋苑放售實用裝修開揚清新景觀

實

424 呎

@10,613

local_fire_department 至HIT local_offer 低水筍價 pets 愛竉必選

售$450 萬

實

424 呎

@10,613

售$450 萬

local_fire_department 至HIT local_offer 低水筍價 pets 愛竉必選

VR實景

馬鞍山海典灣第01座

thumb_up

海典灣 1房低層池景連約

實

380 呎

@13,947

建

501 呎

@10,579

local_fire_department 至HIT real_estate_agent 罕有放盤

售$530 萬

實

380 呎

@13,947

建

501 呎

@10,579

售$530 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

沙田金禧花園

thumb_up

大圍市中心, 高層兩房靚裝, 蝕讓放賣!

實

340 呎

@14,706

建

463 呎

@10,799

local_fire_department 至HIT directions_run 日內即走 verified 首置必買 price_change 蝕讓盤

售$500 萬

實

340 呎

@14,706

建

463 呎

@10,799

售$500 萬

local_fire_department 至HIT directions_run 日內即走 verified 首置必買 price_change 蝕讓盤

沙田珀玥

thumb_up

大圍珀玥半新樓交通方便

實

227 呎

@18,943

local_fire_department 至HIT real_estate_agent 罕有放盤

售$430 萬

實

227 呎

@18,943

售$430 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

粉嶺粉嶺中心第01

thumb_up

*全新靚裝*

實

368 呎

@11,413

建

470 呎

@8,936

pets 愛竉必選

售$420 萬

實

368 呎

@11,413

建

470 呎

@8,936

售$420 萬

pets 愛竉必選

沙田沙田第一城

thumb_up

可連租約/交吉出售　合投資收租👍👍

實

284 呎

@15,070

建

395 呎

@10,835

local_fire_department 至HIT

售$428 萬

實

284 呎

@15,070

建

395 呎

@10,835

售$428 萬

local_fire_department 至HIT

馬鞍山翠擁華庭

thumb_up

2房

實

499 呎

@11,022

建

641 呎

@8,580

real_estate_agent 罕有放盤 hotel_class 樓王

售$550 萬

實

499 呎

@11,022

建

641 呎

@8,580

售$550 萬

real_estate_agent 罕有放盤 hotel_class 樓王

沙田插桅杆新村

thumb_up

插桅杆新村罕有放盤

建

700 呎

@8,286

local_fire_department 至HIT

售$580 萬

建

700 呎

@8,286

售$580 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$28,615	$21,988	$18,019	$15,378
1.500	$29,678	$23,071	$19,121	$16,501
2.000	$30,767	$24,187	$20,265	$17,672
2.500	$31,880	$25,335	$21,449	$18,891
3.000	$33,017	$26,516	$22,672	$20,157
3.500	$34,179	$27,728	$23,935	$21,469
4.000	$35,365	$28,972	$25,236	$22,826
4.500	$36,575	$30,248	$26,575	$24,225
5.000	$37,809	$31,553	$27,950	$25,666
5.500	$39,065	$32,888	$29,360	$27,146
6.000	$40,346	$34,253	$30,805	$28,665

每月供款$21,470

年期

30年

貸款金額

$4,781,088

總利息

$2,947,832

總貸款連利息

$7,728,920

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$13,945	$7,524	$21,469	$4,773,564
2	$13,923	$7,546	$21,469	$4,766,017
3	$13,901	$7,568	$21,469	$4,758,449
4	$13,879	$7,590	$21,469	$4,750,859
5	$13,857	$7,613	$21,469	$4,743,246
6	$13,834	$7,635	$21,469	$4,735,611
7	$13,812	$7,657	$21,469	$4,727,954
8	$13,790	$7,679	$21,469	$4,720,275
9	$13,767	$7,702	$21,469	$4,712,573
10	$13,745	$7,724	$21,469	$4,704,849
11	$13,722	$7,747	$21,469	$4,697,102
12	$13,700	$7,769	$21,469	$4,689,333

第1年供款共

$257,631

第1年利息

$165,875

第1年共還本金

$91,755

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$13,677	$7,792	$21,469	$4,681,541
14	$13,654	$7,815	$21,469	$4,673,726
15	$13,632	$7,838	$21,469	$4,665,889
16	$13,609	$7,860	$21,469	$4,658,028
17	$13,586	$7,883	$21,469	$4,650,145
18	$13,563	$7,906	$21,469	$4,642,239
19	$13,540	$7,929	$21,469	$4,634,309
20	$13,517	$7,952	$21,469	$4,626,357
21	$13,494	$7,976	$21,469	$4,618,381
22	$13,470	$7,999	$21,469	$4,610,382
23	$13,447	$8,022	$21,469	$4,602,360
24	$13,424	$8,046	$21,469	$4,594,314

第2年供款共

$257,631

第2年利息

$162,612

第2年共還本金

$95,019

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$13,400	$8,069	$21,469	$4,586,245
26	$13,377	$8,093	$21,469	$4,578,152
27	$13,353	$8,116	$21,469	$4,570,036
28	$13,329	$8,140	$21,469	$4,561,896
29	$13,306	$8,164	$21,469	$4,553,732
30	$13,282	$8,188	$21,469	$4,545,545
31	$13,258	$8,211	$21,469	$4,537,334
32	$13,234	$8,235	$21,469	$4,529,098
33	$13,210	$8,259	$21,469	$4,520,839
34	$13,186	$8,283	$21,469	$4,512,555
35	$13,162	$8,308	$21,469	$4,504,248
36	$13,137	$8,332	$21,469	$4,495,916

第3年供款共

$257,631

第3年利息

$159,232

第3年共還本金

$98,398

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$13,113	$8,356	$21,469	$4,487,560
38	$13,089	$8,381	$21,469	$4,479,179
39	$13,064	$8,405	$21,469	$4,470,774
40	$13,040	$8,429	$21,469	$4,462,345
41	$13,015	$8,454	$21,469	$4,453,891
42	$12,991	$8,479	$21,469	$4,445,412
43	$12,966	$8,503	$21,469	$4,436,909
44	$12,941	$8,528	$21,469	$4,428,380
45	$12,916	$8,553	$21,469	$4,419,827
46	$12,891	$8,578	$21,469	$4,411,249
47	$12,866	$8,603	$21,469	$4,402,646
48	$12,841	$8,628	$21,469	$4,394,018

第4年供款共

$257,631

第4年利息

$155,733

第4年共還本金

$101,898

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$12,816	$8,653	$21,469	$4,385,365
50	$12,791	$8,679	$21,469	$4,376,686
51	$12,765	$8,704	$21,469	$4,367,982
52	$12,740	$8,729	$21,469	$4,359,253
53	$12,714	$8,755	$21,469	$4,350,498
54	$12,689	$8,780	$21,469	$4,341,718
55	$12,663	$8,806	$21,469	$4,332,912
56	$12,638	$8,832	$21,469	$4,324,081
57	$12,612	$8,857	$21,469	$4,315,223
58	$12,586	$8,883	$21,469	$4,306,340
59	$12,560	$8,909	$21,469	$4,297,431
60	$12,534	$8,935	$21,469	$4,288,496

第5年供款共

$257,631

第5年利息

$152,109

第5年共還本金

$105,522

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$12,508	$8,961	$21,469	$4,279,535
62	$12,482	$8,987	$21,469	$4,270,548
63	$12,456	$9,013	$21,469	$4,261,534
64	$12,429	$9,040	$21,469	$4,252,494
65	$12,403	$9,066	$21,469	$4,243,428
66	$12,377	$9,093	$21,469	$4,234,336
67	$12,350	$9,119	$21,469	$4,225,217
68	$12,324	$9,146	$21,469	$4,216,071
69	$12,297	$9,172	$21,469	$4,206,899
70	$12,270	$9,199	$21,469	$4,197,700
71	$12,243	$9,226	$21,469	$4,188,474
72	$12,216	$9,253	$21,469	$4,179,221

第6年供款共

$257,631

第6年利息

$148,355

第6年共還本金

$109,275

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$12,189	$9,280	$21,469	$4,169,941
74	$12,162	$9,307	$21,469	$4,160,634
75	$12,135	$9,334	$21,469	$4,151,300
76	$12,108	$9,361	$21,469	$4,141,939
77	$12,081	$9,389	$21,469	$4,132,550
78	$12,053	$9,416	$21,469	$4,123,134
79	$12,026	$9,443	$21,469	$4,113,691
80	$11,998	$9,471	$21,469	$4,104,220
81	$11,971	$9,499	$21,469	$4,094,721
82	$11,943	$9,526	$21,469	$4,085,195
83	$11,915	$9,554	$21,469	$4,075,641
84	$11,887	$9,582	$21,469	$4,066,059

第7年供款共

$257,631

第7年利息

$144,469

第7年共還本金

$113,162

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$11,859	$9,610	$21,469	$4,056,449
86	$11,831	$9,638	$21,469	$4,046,811
87	$11,803	$9,666	$21,469	$4,037,145
88	$11,775	$9,694	$21,469	$4,027,451
89	$11,747	$9,722	$21,469	$4,017,728
90	$11,718	$9,751	$21,469	$4,007,978
91	$11,690	$9,779	$21,469	$3,998,198
92	$11,661	$9,808	$21,469	$3,988,391
93	$11,633	$9,836	$21,469	$3,978,554
94	$11,604	$9,865	$21,469	$3,968,689
95	$11,575	$9,894	$21,469	$3,958,795
96	$11,546	$9,923	$21,469	$3,948,872

第8年供款共

$257,631

第8年利息

$140,444

第8年共還本金

$117,187

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$11,518	$9,952	$21,469	$3,938,921
98	$11,489	$9,981	$21,469	$3,928,940
99	$11,459	$10,010	$21,469	$3,918,930
100	$11,430	$10,039	$21,469	$3,908,891
101	$11,401	$10,068	$21,469	$3,898,823
102	$11,372	$10,098	$21,469	$3,888,725
103	$11,342	$10,127	$21,469	$3,878,598
104	$11,313	$10,157	$21,469	$3,868,442
105	$11,283	$10,186	$21,469	$3,858,255
106	$11,253	$10,216	$21,469	$3,848,039
107	$11,223	$10,246	$21,469	$3,837,793
108	$11,194	$10,276	$21,469	$3,827,518

第9年供款共

$257,631

第9年利息

$136,276

第9年共還本金

$121,355

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$11,164	$10,306	$21,469	$3,817,212
110	$11,134	$10,336	$21,469	$3,806,877
111	$11,103	$10,366	$21,469	$3,796,511
112	$11,073	$10,396	$21,469	$3,786,115
113	$11,043	$10,426	$21,469	$3,775,688
114	$11,012	$10,457	$21,469	$3,765,231
115	$10,982	$10,487	$21,469	$3,754,744
116	$10,951	$10,518	$21,469	$3,744,226
117	$10,921	$10,549	$21,469	$3,733,678
118	$10,890	$10,579	$21,469	$3,723,098
119	$10,859	$10,610	$21,469	$3,712,488
120	$10,828	$10,641	$21,469	$3,701,847

第10年供款共

$257,631

第10年利息

$131,960

第10年共還本金

$125,671

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$10,797	$10,672	$21,469	$3,691,175
122	$10,766	$10,703	$21,469	$3,680,472
123	$10,735	$10,735	$21,469	$3,669,737
124	$10,703	$10,766	$21,469	$3,658,971
125	$10,672	$10,797	$21,469	$3,648,174
126	$10,641	$10,829	$21,469	$3,637,345
127	$10,609	$10,860	$21,469	$3,626,485
128	$10,577	$10,892	$21,469	$3,615,593
129	$10,545	$10,924	$21,469	$3,604,669
130	$10,514	$10,956	$21,469	$3,593,714
131	$10,482	$10,988	$21,469	$3,582,726
132	$10,450	$11,020	$21,469	$3,571,707

第11年供款共

$257,631

第11年利息

$127,490

第11年共還本金

$130,141

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$10,417	$11,052	$21,469	$3,560,655
134	$10,385	$11,084	$21,469	$3,549,571
135	$10,353	$11,116	$21,469	$3,538,455
136	$10,320	$11,149	$21,469	$3,527,306
137	$10,288	$11,181	$21,469	$3,516,125
138	$10,255	$11,214	$21,469	$3,504,911
139	$10,223	$11,247	$21,469	$3,493,664
140	$10,190	$11,279	$21,469	$3,482,385
141	$10,157	$11,312	$21,469	$3,471,072
142	$10,124	$11,345	$21,469	$3,459,727
143	$10,091	$11,378	$21,469	$3,448,349
144	$10,058	$11,412	$21,469	$3,436,937

第12年供款共

$257,631

第12年利息

$122,861

第12年共還本金

$134,769

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$10,024	$11,445	$21,469	$3,425,493
146	$9,991	$11,478	$21,469	$3,414,014
147	$9,958	$11,512	$21,469	$3,402,503
148	$9,924	$11,545	$21,469	$3,390,957
149	$9,890	$11,579	$21,469	$3,379,378
150	$9,857	$11,613	$21,469	$3,367,766
151	$9,823	$11,647	$21,469	$3,356,119
152	$9,789	$11,681	$21,469	$3,344,439
153	$9,755	$11,715	$21,469	$3,332,724
154	$9,720	$11,749	$21,469	$3,320,975
155	$9,686	$11,783	$21,469	$3,309,192
156	$9,652	$11,817	$21,469	$3,297,375

第13年供款共

$257,631

第13年利息

$118,068

第13年共還本金

$139,563

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$9,617	$11,852	$21,469	$3,285,523
158	$9,583	$11,886	$21,469	$3,273,636
159	$9,548	$11,921	$21,469	$3,261,715
160	$9,513	$11,956	$21,469	$3,249,759
161	$9,478	$11,991	$21,469	$3,237,769
162	$9,443	$12,026	$21,469	$3,225,743
163	$9,408	$12,061	$21,469	$3,213,682
164	$9,373	$12,096	$21,469	$3,201,586
165	$9,338	$12,131	$21,469	$3,189,455
166	$9,303	$12,167	$21,469	$3,177,288
167	$9,267	$12,202	$21,469	$3,165,086
168	$9,232	$12,238	$21,469	$3,152,848

第14年供款共

$257,631

第14年利息

$113,104

第14年共還本金

$144,526

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$9,196	$12,273	$21,469	$3,140,575
170	$9,160	$12,309	$21,469	$3,128,266
171	$9,124	$12,345	$21,469	$3,115,921
172	$9,088	$12,381	$21,469	$3,103,540
173	$9,052	$12,417	$21,469	$3,091,122
174	$9,016	$12,453	$21,469	$3,078,669
175	$8,979	$12,490	$21,469	$3,066,179
176	$8,943	$12,526	$21,469	$3,053,653
177	$8,906	$12,563	$21,469	$3,041,090
178	$8,870	$12,599	$21,469	$3,028,491
179	$8,833	$12,636	$21,469	$3,015,855
180	$8,796	$12,673	$21,469	$3,003,182

第15年供款共

$257,631

第15年利息

$107,964

第15年共還本金

$149,667

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$8,759	$12,710	$21,469	$2,990,472
182	$8,722	$12,747	$21,469	$2,977,725
183	$8,685	$12,784	$21,469	$2,964,941
184	$8,648	$12,821	$21,469	$2,952,119
185	$8,610	$12,859	$21,469	$2,939,260
186	$8,573	$12,896	$21,469	$2,926,364
187	$8,535	$12,934	$21,469	$2,913,430
188	$8,498	$12,972	$21,469	$2,900,458
189	$8,460	$13,010	$21,469	$2,887,449
190	$8,422	$13,047	$21,469	$2,874,401
191	$8,384	$13,086	$21,469	$2,861,316
192	$8,346	$13,124	$21,469	$2,848,192

第16年供款共

$257,631

第16年利息

$102,641

第16年共還本金

$154,990

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$8,307	$13,162	$21,469	$2,835,030
194	$8,269	$13,200	$21,469	$2,821,829
195	$8,230	$13,239	$21,469	$2,808,591
196	$8,192	$13,277	$21,469	$2,795,313
197	$8,153	$13,316	$21,469	$2,781,997
198	$8,114	$13,355	$21,469	$2,768,642
199	$8,075	$13,394	$21,469	$2,755,248
200	$8,036	$13,433	$21,469	$2,741,815
201	$7,997	$13,472	$21,469	$2,728,342
202	$7,958	$13,512	$21,469	$2,714,831
203	$7,918	$13,551	$21,469	$2,701,280
204	$7,879	$13,590	$21,469	$2,687,689

第17年供款共

$257,631

第17年利息

$97,128

第17年共還本金

$160,502

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$7,839	$13,630	$21,469	$2,674,059
206	$7,799	$13,670	$21,469	$2,660,389
207	$7,759	$13,710	$21,469	$2,646,680
208	$7,719	$13,750	$21,469	$2,632,930
209	$7,679	$13,790	$21,469	$2,619,140
210	$7,639	$13,830	$21,469	$2,605,310
211	$7,599	$13,870	$21,469	$2,591,440
212	$7,558	$13,911	$21,469	$2,577,529
213	$7,518	$13,951	$21,469	$2,563,577
214	$7,477	$13,992	$21,469	$2,549,585
215	$7,436	$14,033	$21,469	$2,535,552
216	$7,395	$14,074	$21,469	$2,521,478

第18年供款共

$257,631

第18年利息

$91,420

第18年共還本金

$166,211

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$7,354	$14,115	$21,469	$2,507,363
218	$7,313	$14,156	$21,469	$2,493,207
219	$7,272	$14,197	$21,469	$2,479,010
220	$7,230	$14,239	$21,469	$2,464,771
221	$7,189	$14,280	$21,469	$2,450,491
222	$7,147	$14,322	$21,469	$2,436,169
223	$7,105	$14,364	$21,469	$2,421,805
224	$7,064	$14,406	$21,469	$2,407,400
225	$7,022	$14,448	$21,469	$2,392,952
226	$6,979	$14,490	$21,469	$2,378,462
227	$6,937	$14,532	$21,469	$2,363,930
228	$6,895	$14,574	$21,469	$2,349,356

第19年供款共

$257,631

第19年利息

$85,508

第19年共還本金

$172,123

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$6,852	$14,617	$21,469	$2,334,739
230	$6,810	$14,660	$21,469	$2,320,079
231	$6,767	$14,702	$21,469	$2,305,377
232	$6,724	$14,745	$21,469	$2,290,632
233	$6,681	$14,788	$21,469	$2,275,843
234	$6,638	$14,831	$21,469	$2,261,012
235	$6,595	$14,875	$21,469	$2,246,138
236	$6,551	$14,918	$21,469	$2,231,220
237	$6,508	$14,961	$21,469	$2,216,258
238	$6,464	$15,005	$21,469	$2,201,253
239	$6,420	$15,049	$21,469	$2,186,204
240	$6,376	$15,093	$21,469	$2,171,111

第20年供款共

$257,631

第20年利息

$79,386

第20年共還本金

$178,245

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$6,332	$15,137	$21,469	$2,155,974
242	$6,288	$15,181	$21,469	$2,140,793
243	$6,244	$15,225	$21,469	$2,125,568
244	$6,200	$15,270	$21,469	$2,110,299
245	$6,155	$15,314	$21,469	$2,094,984
246	$6,110	$15,359	$21,469	$2,079,626
247	$6,066	$15,404	$21,469	$2,064,222
248	$6,021	$15,449	$21,469	$2,048,773
249	$5,976	$15,494	$21,469	$2,033,280
250	$5,930	$15,539	$21,469	$2,017,741
251	$5,885	$15,584	$21,469	$2,002,157
252	$5,840	$15,630	$21,469	$1,986,527

第21年供款共

$257,631

第21年利息

$73,047

第21年共還本金

$184,584

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$5,794	$15,675	$21,469	$1,970,852
254	$5,748	$15,721	$21,469	$1,955,131
255	$5,702	$15,767	$21,469	$1,939,364
256	$5,656	$15,813	$21,469	$1,923,552
257	$5,610	$15,859	$21,469	$1,907,693
258	$5,564	$15,905	$21,469	$1,891,788
259	$5,518	$15,952	$21,469	$1,875,836
260	$5,471	$15,998	$21,469	$1,859,838
261	$5,425	$16,045	$21,469	$1,843,793
262	$5,378	$16,091	$21,469	$1,827,702
263	$5,331	$16,138	$21,469	$1,811,563
264	$5,284	$16,185	$21,469	$1,795,378

第22年供款共

$257,631

第22年利息

$66,481

第22年共還本金

$191,149

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$5,237	$16,233	$21,469	$1,779,145
266	$5,189	$16,280	$21,469	$1,762,865
267	$5,142	$16,328	$21,469	$1,746,538
268	$5,094	$16,375	$21,469	$1,730,162
269	$5,046	$16,423	$21,469	$1,713,740
270	$4,998	$16,471	$21,469	$1,697,269
271	$4,950	$16,519	$21,469	$1,680,750
272	$4,902	$16,567	$21,469	$1,664,183
273	$4,854	$16,615	$21,469	$1,647,567
274	$4,805	$16,664	$21,469	$1,630,904
275	$4,757	$16,712	$21,469	$1,614,191
276	$4,708	$16,761	$21,469	$1,597,430

第23年供款共

$257,631

第23年利息

$59,683

第23年共還本金

$197,948

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,659	$16,810	$21,469	$1,580,620
278	$4,610	$16,859	$21,469	$1,563,761
279	$4,561	$16,908	$21,469	$1,546,853
280	$4,512	$16,958	$21,469	$1,529,895
281	$4,462	$17,007	$21,469	$1,512,888
282	$4,413	$17,057	$21,469	$1,495,831
283	$4,363	$17,106	$21,469	$1,478,725
284	$4,313	$17,156	$21,469	$1,461,569
285	$4,263	$17,206	$21,469	$1,444,363
286	$4,213	$17,256	$21,469	$1,427,106
287	$4,162	$17,307	$21,469	$1,409,799
288	$4,112	$17,357	$21,469	$1,392,442

第24年供款共

$257,631

第24年利息

$52,642

第24年共還本金

$204,988

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$4,061	$17,408	$21,469	$1,375,034
290	$4,011	$17,459	$21,469	$1,357,575
291	$3,960	$17,510	$21,469	$1,340,066
292	$3,909	$17,561	$21,469	$1,322,505
293	$3,857	$17,612	$21,469	$1,304,893
294	$3,806	$17,663	$21,469	$1,287,230
295	$3,754	$17,715	$21,469	$1,269,515
296	$3,703	$17,766	$21,469	$1,251,748
297	$3,651	$17,818	$21,469	$1,233,930
298	$3,599	$17,870	$21,469	$1,216,060
299	$3,547	$17,922	$21,469	$1,198,138
300	$3,495	$17,975	$21,469	$1,180,163

第25年供款共

$257,631

第25年利息

$45,352

第25年共還本金

$212,279

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,442	$18,027	$21,469	$1,162,136
302	$3,390	$18,080	$21,469	$1,144,056
303	$3,337	$18,132	$21,469	$1,125,924
304	$3,284	$18,185	$21,469	$1,107,738
305	$3,231	$18,238	$21,469	$1,089,500
306	$3,178	$18,292	$21,469	$1,071,209
307	$3,124	$18,345	$21,469	$1,052,864
308	$3,071	$18,398	$21,469	$1,034,465
309	$3,017	$18,452	$21,469	$1,016,013
310	$2,963	$18,506	$21,469	$997,508
311	$2,909	$18,560	$21,469	$978,948
312	$2,855	$18,614	$21,469	$960,334

第26年供款共

$257,631

第26年利息

$37,802

第26年共還本金

$219,829

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,801	$18,668	$21,469	$941,665
314	$2,747	$18,723	$21,469	$922,943
315	$2,692	$18,777	$21,469	$904,165
316	$2,637	$18,832	$21,469	$885,333
317	$2,582	$18,887	$21,469	$866,446
318	$2,527	$18,942	$21,469	$847,504
319	$2,472	$18,997	$21,469	$828,507
320	$2,416	$19,053	$21,469	$809,454
321	$2,361	$19,108	$21,469	$790,346
322	$2,305	$19,164	$21,469	$771,182
323	$2,249	$19,220	$21,469	$751,962
324	$2,193	$19,276	$21,469	$732,686

第27年供款共

$257,631

第27年利息

$29,983

第27年共還本金

$227,648

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,137	$19,332	$21,469	$713,354
326	$2,081	$19,389	$21,469	$693,965
327	$2,024	$19,445	$21,469	$674,520
328	$1,967	$19,502	$21,469	$655,018
329	$1,910	$19,559	$21,469	$635,459
330	$1,853	$19,616	$21,469	$615,844
331	$1,796	$19,673	$21,469	$596,171
332	$1,739	$19,730	$21,469	$576,440
333	$1,681	$19,788	$21,469	$556,652
334	$1,624	$19,846	$21,469	$536,807
335	$1,566	$19,904	$21,469	$516,903
336	$1,508	$19,962	$21,469	$496,941

第28年供款共

$257,631

第28年利息

$21,886

第28年共還本金

$235,745

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,449	$20,020	$21,469	$476,922
338	$1,391	$20,078	$21,469	$456,843
339	$1,332	$20,137	$21,469	$436,707
340	$1,274	$20,195	$21,469	$416,511
341	$1,215	$20,254	$21,469	$396,257
342	$1,156	$20,313	$21,469	$375,943
343	$1,097	$20,373	$21,469	$355,571
344	$1,037	$20,432	$21,469	$335,138
345	$977	$20,492	$21,469	$314,647
346	$918	$20,552	$21,469	$294,095
347	$858	$20,611	$21,469	$273,484
348	$798	$20,672	$21,469	$252,812

第29年供款共

$257,631

第29年利息

$13,501

第29年共還本金

$244,129

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$737	$20,732	$21,469	$232,080
350	$677	$20,792	$21,469	$211,288
351	$616	$20,853	$21,469	$190,435
352	$555	$20,914	$21,469	$169,521
353	$494	$20,975	$21,469	$148,546
354	$433	$21,036	$21,469	$127,511
355	$372	$21,097	$21,469	$106,413
356	$310	$21,159	$21,469	$85,254
357	$249	$21,221	$21,469	$64,034
358	$187	$21,282	$21,469	$42,751
359	$125	$21,345	$21,469	$21,407
360	$62	$21,407	$21,469	$0

第30年供款共

$257,631

第30年利息

$4,818

第30年共還本金

$252,812

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$8,427,920

免責聲明

筍盤推介

按揭保險費
info