樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$66,708

借款月供 $304 , 共加借HK$66,708

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$12,367,243

每月供款
$28,215

首期

$1,880,000

總貸款額

$6,186,708

總利息

$3,970,535

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$2,210,000

按月供比率計算

$56,429

置業成本總預算

HK$2,210,000

首期

$1,880,000
印花稅

$240,000
- AVD
  
  $240,000
律師費

$ 10,000
代理佣金

$80,000
按揭保險費

$66,708

最低每月入息要求

按月供比率計算

$56,429

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

沙田愉景花園

thumb_up

沙田愉景花園 *** 高層開揚三房實用 8成按揭鐵路站旁歡迎約睇 ***

實

545 呎

@12,844

建

686 呎

@10,204

local_fire_department 至HIT

售$700 萬

實

545 呎

@12,844

建

686 呎

@10,204

售$700 萬

local_fire_department 至HIT

將軍澳蔚藍灣畔

thumb_up

優質居所,大型會所

實

533 呎

@16,510

建

677 呎

@12,999

售$880 萬

實

533 呎

@16,510

建

677 呎

@12,999

售$880 萬

沙田恒峰花園

thumb_up

^ 連車位 ^中層三房套, 有匙即睇!

實

640 呎

@11,719

建

826 呎

@9,080

local_fire_department 至HIT vpn_key 有匙即睇

售$750 萬

實

640 呎

@11,719

建

826 呎

@9,080

售$750 萬

local_fire_department 至HIT vpn_key 有匙即睇

馬鞍山曉峰灣畔第04座

thumb_up

海景企理兩房

實

482 呎

@15,519

建

609 呎

@12,282

local_fire_department 至HIT

售$748 萬

實

482 呎

@15,519

建

609 呎

@12,282

售$748 萬

local_fire_department 至HIT

馬鞍山新港城 K座

thumb_up

3房景觀開揚,交通方便

實

551 呎

@14,882

建

750 呎

@10,933

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$820 萬

實

551 呎

@14,882

建

750 呎

@10,933

售$820 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

馬鞍山銀湖天峰第02座

thumb_up

特色戶,超大平台,罕有放盤,

實

549 呎

@13,843

建

718 呎

@10,585

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

售$760 萬

實

549 呎

@13,843

建

718 呎

@10,585

售$760 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

沙田薈蕎 1翼

thumb_up

環境清幽; 世外桃源,10 分鐘步行到, 大圍火車站

實

389 呎

@17,995

local_fire_department 至HIT

售$700 萬

實

389 呎

@17,995

售$700 萬

local_fire_department 至HIT

馬鞍山烏溪沙村

thumb_up

連天台好方便

建

700 呎

@10,000

售$700 萬

建

700 呎

@10,000

售$700 萬

馬鞍山銀湖天峰第02座

thumb_up

屯馬站上蓋向南山景2房半

實

604 呎

@14,702

建

792 呎

@11,212

local_fire_department 至HIT

售$888 萬

實

604 呎

@14,702

建

792 呎

@11,212

售$888 萬

local_fire_department 至HIT

西貢茅坪新村

thumb_up

茅坪新村

建

700 呎

@11,000

local_offer 低水筍價

售$770 萬

建

700 呎

@11,000

售$770 萬

local_offer 低水筍價

西貢逸瓏海滙第01座

thumb_up

優質管理屋苑

實

425 呎

@16,471

local_fire_department 至HIT

售$700 萬

實

425 呎

@16,471

售$700 萬

local_fire_department 至HIT

馬鞍山銀湖天峰第03座

thumb_up

鐵路上蓋屋苑，東南2房

實

564 呎

@12,996

建

742 呎

@9,879

local_fire_department 至HIT

售$733 萬

實

564 呎

@12,996

建

742 呎

@9,879

售$733 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$37,027	$28,452	$23,316	$19,899
1.500	$38,404	$29,854	$24,743	$21,352
2.000	$39,812	$31,298	$26,223	$22,867
2.500	$41,252	$32,784	$27,755	$24,445
3.000	$42,724	$34,311	$29,338	$26,083
3.500	$44,228	$35,880	$30,972	$27,781
3.625	$44,608	$36,279	$31,388	$28,215
4.000	$45,762	$37,490	$32,656	$29,536
4.500	$47,328	$39,140	$34,388	$31,347
5.000	$48,924	$40,830	$36,167	$33,212
5.500	$50,551	$42,558	$37,992	$35,127
6.000	$52,207	$44,323	$39,861	$37,092

每月供款$28,215

年期

30年

貸款金額

$6,186,708

總利息

$3,970,535

總貸款連利息

$10,157,243

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$18,689	$9,526	$28,215	$6,177,182
2	$18,660	$9,554	$28,215	$6,167,628
3	$18,631	$9,583	$28,215	$6,158,045
4	$18,602	$9,612	$28,215	$6,148,433
5	$18,573	$9,641	$28,215	$6,138,792
6	$18,544	$9,670	$28,215	$6,129,121
7	$18,515	$9,700	$28,215	$6,119,422
8	$18,486	$9,729	$28,215	$6,109,693
9	$18,456	$9,758	$28,215	$6,099,935
10	$18,427	$9,788	$28,215	$6,090,147
11	$18,397	$9,817	$28,215	$6,080,330
12	$18,368	$9,847	$28,215	$6,070,483

第1年供款共

$338,575

第1年利息

$222,350

第1年共還本金

$116,225

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$18,338	$9,877	$28,215	$6,060,606
14	$18,308	$9,906	$28,215	$6,050,700
15	$18,278	$9,936	$28,215	$6,040,763
16	$18,248	$9,966	$28,215	$6,030,797
17	$18,218	$9,997	$28,215	$6,020,801
18	$18,188	$10,027	$28,215	$6,010,774
19	$18,158	$10,057	$28,215	$6,000,717
20	$18,127	$10,087	$28,215	$5,990,629
21	$18,097	$10,118	$28,215	$5,980,512
22	$18,066	$10,148	$28,215	$5,970,363
23	$18,035	$10,179	$28,215	$5,960,184
24	$18,005	$10,210	$28,215	$5,949,974

第2年供款共

$338,575

第2年利息

$218,066

第2年共還本金

$120,509

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$17,974	$10,241	$28,215	$5,939,733
26	$17,943	$10,272	$28,215	$5,929,462
27	$17,912	$10,303	$28,215	$5,919,159
28	$17,881	$10,334	$28,215	$5,908,825
29	$17,850	$10,365	$28,215	$5,898,460
30	$17,818	$10,396	$28,215	$5,888,064
31	$17,787	$10,428	$28,215	$5,877,636
32	$17,755	$10,459	$28,215	$5,867,177
33	$17,724	$10,491	$28,215	$5,856,686
34	$17,692	$10,522	$28,215	$5,846,164
35	$17,660	$10,554	$28,215	$5,835,610
36	$17,628	$10,586	$28,215	$5,825,024

第3年供款共

$338,575

第3年利息

$213,624

第3年共還本金

$124,951

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$17,596	$10,618	$28,215	$5,814,405
38	$17,564	$10,650	$28,215	$5,803,755
39	$17,532	$10,682	$28,215	$5,793,073
40	$17,500	$10,715	$28,215	$5,782,358
41	$17,468	$10,747	$28,215	$5,771,611
42	$17,435	$10,779	$28,215	$5,760,832
43	$17,403	$10,812	$28,215	$5,750,020
44	$17,370	$10,845	$28,215	$5,739,175
45	$17,337	$10,877	$28,215	$5,728,297
46	$17,304	$10,910	$28,215	$5,717,387
47	$17,271	$10,943	$28,215	$5,706,444
48	$17,238	$10,976	$28,215	$5,695,467

第4年供款共

$338,575

第4年利息

$209,019

第4年共還本金

$129,556

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$17,205	$11,010	$28,215	$5,684,458
50	$17,172	$11,043	$28,215	$5,673,415
51	$17,138	$11,076	$28,215	$5,662,339
52	$17,105	$11,110	$28,215	$5,651,229
53	$17,071	$11,143	$28,215	$5,640,086
54	$17,038	$11,177	$28,215	$5,628,910
55	$17,004	$11,211	$28,215	$5,617,699
56	$16,970	$11,244	$28,215	$5,606,455
57	$16,936	$11,278	$28,215	$5,595,176
58	$16,902	$11,312	$28,215	$5,583,864
59	$16,868	$11,347	$28,215	$5,572,517
60	$16,834	$11,381	$28,215	$5,561,136

第5年供款共

$338,575

第5年利息

$204,243

第5年共還本金

$134,331

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$16,799	$11,415	$28,215	$5,549,721
62	$16,765	$11,450	$28,215	$5,538,271
63	$16,730	$11,484	$28,215	$5,526,787
64	$16,696	$11,519	$28,215	$5,515,268
65	$16,661	$11,554	$28,215	$5,503,714
66	$16,626	$11,589	$28,215	$5,492,125
67	$16,591	$11,624	$28,215	$5,480,501
68	$16,556	$11,659	$28,215	$5,468,842
69	$16,520	$11,694	$28,215	$5,457,148
70	$16,485	$11,729	$28,215	$5,445,419
71	$16,450	$11,765	$28,215	$5,433,654
72	$16,414	$11,800	$28,215	$5,421,854

第6年供款共

$338,575

第6年利息

$199,292

第6年共還本金

$139,283

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$16,379	$11,836	$28,215	$5,410,017
74	$16,343	$11,872	$28,215	$5,398,146
75	$16,307	$11,908	$28,215	$5,386,238
76	$16,271	$11,944	$28,215	$5,374,294
77	$16,235	$11,980	$28,215	$5,362,315
78	$16,199	$12,016	$28,215	$5,350,299
79	$16,162	$12,052	$28,215	$5,338,247
80	$16,126	$12,089	$28,215	$5,326,158
81	$16,089	$12,125	$28,215	$5,314,033
82	$16,053	$12,162	$28,215	$5,301,871
83	$16,016	$12,198	$28,215	$5,289,673
84	$15,979	$12,235	$28,215	$5,277,437

第7年供款共

$338,575

第7年利息

$194,158

第7年共還本金

$144,416

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$15,942	$12,272	$28,215	$5,265,165
86	$15,905	$12,309	$28,215	$5,252,856
87	$15,868	$12,347	$28,215	$5,240,509
88	$15,831	$12,384	$28,215	$5,228,125
89	$15,793	$12,421	$28,215	$5,215,704
90	$15,756	$12,459	$28,215	$5,203,245
91	$15,718	$12,496	$28,215	$5,190,749
92	$15,680	$12,534	$28,215	$5,178,214
93	$15,643	$12,572	$28,215	$5,165,642
94	$15,605	$12,610	$28,215	$5,153,032
95	$15,566	$12,648	$28,215	$5,140,384
96	$15,528	$12,686	$28,215	$5,127,698

第8年供款共

$338,575

第8年利息

$188,836

第8年共還本金

$149,739

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$15,490	$12,725	$28,215	$5,114,973
98	$15,451	$12,763	$28,215	$5,102,210
99	$15,413	$12,802	$28,215	$5,089,409
100	$15,374	$12,840	$28,215	$5,076,568
101	$15,335	$12,879	$28,215	$5,063,689
102	$15,297	$12,918	$28,215	$5,050,771
103	$15,258	$12,957	$28,215	$5,037,814
104	$15,218	$12,996	$28,215	$5,024,818
105	$15,179	$13,035	$28,215	$5,011,783
106	$15,140	$13,075	$28,215	$4,998,708
107	$15,100	$13,114	$28,215	$4,985,594
108	$15,061	$13,154	$28,215	$4,972,440

第9年供款共

$338,575

第9年利息

$183,316

第9年共還本金

$155,258

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$15,021	$13,194	$28,215	$4,959,246
110	$14,981	$13,234	$28,215	$4,946,012
111	$14,941	$13,273	$28,215	$4,932,739
112	$14,901	$13,314	$28,215	$4,919,425
113	$14,861	$13,354	$28,215	$4,906,072
114	$14,820	$13,394	$28,215	$4,892,677
115	$14,780	$13,435	$28,215	$4,879,243
116	$14,739	$13,475	$28,215	$4,865,768
117	$14,699	$13,516	$28,215	$4,852,252
118	$14,658	$13,557	$28,215	$4,838,695
119	$14,617	$13,598	$28,215	$4,825,097
120	$14,576	$13,639	$28,215	$4,811,459

第10年供款共

$338,575

第10年利息

$177,594

第10年共還本金

$160,981

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$14,535	$13,680	$28,215	$4,797,779
122	$14,493	$13,721	$28,215	$4,784,057
123	$14,452	$13,763	$28,215	$4,770,295
124	$14,410	$13,804	$28,215	$4,756,490
125	$14,369	$13,846	$28,215	$4,742,644
126	$14,327	$13,888	$28,215	$4,728,757
127	$14,285	$13,930	$28,215	$4,714,827
128	$14,243	$13,972	$28,215	$4,700,855
129	$14,200	$14,014	$28,215	$4,686,841
130	$14,158	$14,056	$28,215	$4,672,784
131	$14,116	$14,099	$28,215	$4,658,686
132	$14,073	$14,141	$28,215	$4,644,544

第11年供款共

$338,575

第11年利息

$171,660

第11年共還本金

$166,914

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$14,030	$14,184	$28,215	$4,630,360
134	$13,988	$14,227	$28,215	$4,616,133
135	$13,945	$14,270	$28,215	$4,601,863
136	$13,901	$14,313	$28,215	$4,587,550
137	$13,858	$14,356	$28,215	$4,573,194
138	$13,815	$14,400	$28,215	$4,558,794
139	$13,771	$14,443	$28,215	$4,544,351
140	$13,728	$14,487	$28,215	$4,529,864
141	$13,684	$14,531	$28,215	$4,515,333
142	$13,640	$14,574	$28,215	$4,500,759
143	$13,596	$14,619	$28,215	$4,486,140
144	$13,552	$14,663	$28,215	$4,471,478

第12年供款共

$338,575

第12年利息

$165,508

第12年共還本金

$173,067

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$13,508	$14,707	$28,215	$4,456,771
146	$13,463	$14,751	$28,215	$4,442,019
147	$13,419	$14,796	$28,215	$4,427,223
148	$13,374	$14,841	$28,215	$4,412,383
149	$13,329	$14,885	$28,215	$4,397,497
150	$13,284	$14,930	$28,215	$4,382,567
151	$13,239	$14,976	$28,215	$4,367,591
152	$13,194	$15,021	$28,215	$4,352,570
153	$13,148	$15,066	$28,215	$4,337,504
154	$13,103	$15,112	$28,215	$4,322,392
155	$13,057	$15,157	$28,215	$4,307,235
156	$13,011	$15,203	$28,215	$4,292,032

第13年供款共

$338,575

第13年利息

$159,129

第13年共還本金

$179,446

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$12,966	$15,249	$28,215	$4,276,783
158	$12,919	$15,295	$28,215	$4,261,488
159	$12,873	$15,341	$28,215	$4,246,146
160	$12,827	$15,388	$28,215	$4,230,759
161	$12,780	$15,434	$28,215	$4,215,325
162	$12,734	$15,481	$28,215	$4,199,844
163	$12,687	$15,528	$28,215	$4,184,316
164	$12,640	$15,574	$28,215	$4,168,742
165	$12,593	$15,621	$28,215	$4,153,120
166	$12,546	$15,669	$28,215	$4,137,452
167	$12,499	$15,716	$28,215	$4,121,736
168	$12,451	$15,763	$28,215	$4,105,972

第14年供款共

$338,575

第14年利息

$152,515

第14年共還本金

$186,060

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$12,403	$15,811	$28,215	$4,090,161
170	$12,356	$15,859	$28,215	$4,074,302
171	$12,308	$15,907	$28,215	$4,058,395
172	$12,260	$15,955	$28,215	$4,042,441
173	$12,212	$16,003	$28,215	$4,026,438
174	$12,163	$16,051	$28,215	$4,010,386
175	$12,115	$16,100	$28,215	$3,994,286
176	$12,066	$16,148	$28,215	$3,978,138
177	$12,017	$16,197	$28,215	$3,961,941
178	$11,968	$16,246	$28,215	$3,945,694
179	$11,919	$16,295	$28,215	$3,929,399
180	$11,870	$16,345	$28,215	$3,913,055

第15年供款共

$338,575

第15年利息

$145,657

第15年共還本金

$192,918

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$11,821	$16,394	$28,215	$3,896,661
182	$11,771	$16,443	$28,215	$3,880,217
183	$11,721	$16,493	$28,215	$3,863,724
184	$11,672	$16,543	$28,215	$3,847,181
185	$11,622	$16,593	$28,215	$3,830,589
186	$11,572	$16,643	$28,215	$3,813,946
187	$11,521	$16,693	$28,215	$3,797,252
188	$11,471	$16,744	$28,215	$3,780,509
189	$11,420	$16,794	$28,215	$3,763,714
190	$11,370	$16,845	$28,215	$3,746,869
191	$11,319	$16,896	$28,215	$3,729,973
192	$11,268	$16,947	$28,215	$3,713,026

第16年供款共

$338,575

第16年利息

$138,547

第16年共還本金

$200,028

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$11,216	$16,998	$28,215	$3,696,028
194	$11,165	$17,049	$28,215	$3,678,979
195	$11,114	$17,101	$28,215	$3,661,878
196	$11,062	$17,153	$28,215	$3,644,725
197	$11,010	$17,204	$28,215	$3,627,521
198	$10,958	$17,256	$28,215	$3,610,264
199	$10,906	$17,309	$28,215	$3,592,956
200	$10,854	$17,361	$28,215	$3,575,595
201	$10,801	$17,413	$28,215	$3,558,182
202	$10,749	$17,466	$28,215	$3,540,716
203	$10,696	$17,519	$28,215	$3,523,197
204	$10,643	$17,572	$28,215	$3,505,626

第17年供款共

$338,575

第17年利息

$131,174

第17年共還本金

$207,401

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$10,590	$17,625	$28,215	$3,488,001
206	$10,537	$17,678	$28,215	$3,470,323
207	$10,483	$17,731	$28,215	$3,452,592
208	$10,430	$17,785	$28,215	$3,434,807
209	$10,376	$17,839	$28,215	$3,416,968
210	$10,322	$17,892	$28,215	$3,399,076
211	$10,268	$17,947	$28,215	$3,381,129
212	$10,214	$18,001	$28,215	$3,363,129
213	$10,159	$18,055	$28,215	$3,345,073
214	$10,105	$18,110	$28,215	$3,326,964
215	$10,050	$18,164	$28,215	$3,308,799
216	$9,995	$18,219	$28,215	$3,290,580

第18年供款共

$338,575

第18年利息

$123,529

第18年共還本金

$215,045

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$9,940	$18,274	$28,215	$3,272,306
218	$9,885	$18,329	$28,215	$3,253,976
219	$9,830	$18,385	$28,215	$3,235,592
220	$9,774	$18,440	$28,215	$3,217,151
221	$9,718	$18,496	$28,215	$3,198,655
222	$9,663	$18,552	$28,215	$3,180,103
223	$9,607	$18,608	$28,215	$3,161,495
224	$9,550	$18,664	$28,215	$3,142,831
225	$9,494	$18,721	$28,215	$3,124,110
226	$9,437	$18,777	$28,215	$3,105,333
227	$9,381	$18,834	$28,215	$3,086,499
228	$9,324	$18,891	$28,215	$3,067,609

第19年供款共

$338,575

第19年利息

$115,603

第19年共還本金

$222,972

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$9,267	$18,948	$28,215	$3,048,661
230	$9,209	$19,005	$28,215	$3,029,656
231	$9,152	$19,062	$28,215	$3,010,593
232	$9,095	$19,120	$28,215	$2,991,473
233	$9,037	$19,178	$28,215	$2,972,295
234	$8,979	$19,236	$28,215	$2,953,060
235	$8,921	$19,294	$28,215	$2,933,766
236	$8,862	$19,352	$28,215	$2,914,414
237	$8,804	$19,411	$28,215	$2,895,003
238	$8,745	$19,469	$28,215	$2,875,534
239	$8,687	$19,528	$28,215	$2,856,006
240	$8,628	$19,587	$28,215	$2,836,419

第20年供款共

$338,575

第20年利息

$107,385

第20年共還本金

$231,190

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$8,568	$19,646	$28,215	$2,816,772
242	$8,509	$19,706	$28,215	$2,797,067
243	$8,449	$19,765	$28,215	$2,777,302
244	$8,390	$19,825	$28,215	$2,757,477
245	$8,330	$19,885	$28,215	$2,737,592
246	$8,270	$19,945	$28,215	$2,717,648
247	$8,210	$20,005	$28,215	$2,697,643
248	$8,149	$20,065	$28,215	$2,677,577
249	$8,089	$20,126	$28,215	$2,657,451
250	$8,028	$20,187	$28,215	$2,637,264
251	$7,967	$20,248	$28,215	$2,617,016
252	$7,906	$20,309	$28,215	$2,596,707

第21年供款共

$338,575

第21年利息

$98,864

第21年共還本金

$239,711

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$7,844	$20,370	$28,215	$2,576,337
254	$7,783	$20,432	$28,215	$2,555,905
255	$7,721	$20,494	$28,215	$2,535,412
256	$7,659	$20,556	$28,215	$2,514,856
257	$7,597	$20,618	$28,215	$2,494,238
258	$7,535	$20,680	$28,215	$2,473,559
259	$7,472	$20,742	$28,215	$2,452,816
260	$7,410	$20,805	$28,215	$2,432,011
261	$7,347	$20,868	$28,215	$2,411,143
262	$7,284	$20,931	$28,215	$2,390,212
263	$7,220	$20,994	$28,215	$2,369,218
264	$7,157	$21,058	$28,215	$2,348,161

第22年供款共

$338,575

第22年利息

$90,028

第22年共還本金

$248,547

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$7,093	$21,121	$28,215	$2,327,040
266	$7,030	$21,185	$28,215	$2,305,855
267	$6,966	$21,249	$28,215	$2,284,606
268	$6,901	$21,313	$28,215	$2,263,293
269	$6,837	$21,378	$28,215	$2,241,915
270	$6,772	$21,442	$28,215	$2,220,473
271	$6,708	$21,507	$28,215	$2,198,966
272	$6,643	$21,572	$28,215	$2,177,394
273	$6,578	$21,637	$28,215	$2,155,757
274	$6,512	$21,702	$28,215	$2,134,055
275	$6,447	$21,768	$28,215	$2,112,287
276	$6,381	$21,834	$28,215	$2,090,453

第23年供款共

$338,575

第23年利息

$80,867

第23年共還本金

$257,708

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$6,315	$21,900	$28,215	$2,068,553
278	$6,249	$21,966	$28,215	$2,046,588
279	$6,182	$22,032	$28,215	$2,024,556
280	$6,116	$22,099	$28,215	$2,002,457
281	$6,049	$22,165	$28,215	$1,980,291
282	$5,982	$22,232	$28,215	$1,958,059
283	$5,915	$22,300	$28,215	$1,935,759
284	$5,848	$22,367	$28,215	$1,913,392
285	$5,780	$22,435	$28,215	$1,890,958
286	$5,712	$22,502	$28,215	$1,868,456
287	$5,644	$22,570	$28,215	$1,845,885
288	$5,576	$22,638	$28,215	$1,823,247

第24年供款共

$338,575

第24年利息

$71,368

第24年共還本金

$267,206

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$5,508	$22,707	$28,215	$1,800,540
290	$5,439	$22,775	$28,215	$1,777,765
291	$5,370	$22,844	$28,215	$1,754,920
292	$5,301	$22,913	$28,215	$1,732,007
293	$5,232	$22,982	$28,215	$1,709,025
294	$5,163	$23,052	$28,215	$1,685,973
295	$5,093	$23,122	$28,215	$1,662,851
296	$5,023	$23,191	$28,215	$1,639,660
297	$4,953	$23,261	$28,215	$1,616,398
298	$4,883	$23,332	$28,215	$1,593,067
299	$4,812	$23,402	$28,215	$1,569,665
300	$4,742	$23,473	$28,215	$1,546,192

第25年供款共

$338,575

第25年利息

$61,520

第25年共還本金

$277,055

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$4,671	$23,544	$28,215	$1,522,648
302	$4,600	$23,615	$28,215	$1,499,033
303	$4,528	$23,686	$28,215	$1,475,347
304	$4,457	$23,758	$28,215	$1,451,589
305	$4,385	$23,830	$28,215	$1,427,759
306	$4,313	$23,902	$28,215	$1,403,858
307	$4,241	$23,974	$28,215	$1,379,884
308	$4,168	$24,046	$28,215	$1,355,838
309	$4,096	$24,119	$28,215	$1,331,719
310	$4,023	$24,192	$28,215	$1,307,528
311	$3,950	$24,265	$28,215	$1,283,263
312	$3,877	$24,338	$28,215	$1,258,925

第26年供款共

$338,575

第26年利息

$51,308

第26年共還本金

$287,267

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$3,803	$24,412	$28,215	$1,234,513
314	$3,729	$24,485	$28,215	$1,210,028
315	$3,655	$24,559	$28,215	$1,185,469
316	$3,581	$24,633	$28,215	$1,160,835
317	$3,507	$24,708	$28,215	$1,136,127
318	$3,432	$24,783	$28,215	$1,111,345
319	$3,357	$24,857	$28,215	$1,086,487
320	$3,282	$24,932	$28,215	$1,061,555
321	$3,207	$25,008	$28,215	$1,036,547
322	$3,131	$25,083	$28,215	$1,011,464
323	$3,055	$25,159	$28,215	$986,305
324	$2,979	$25,235	$28,215	$961,070

第27年供款共

$338,575

第27年利息

$40,720

第27年共還本金

$297,855

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,903	$25,311	$28,215	$935,758
326	$2,827	$25,388	$28,215	$910,371
327	$2,750	$25,464	$28,215	$884,906
328	$2,673	$25,541	$28,215	$859,365
329	$2,596	$25,619	$28,215	$833,746
330	$2,519	$25,696	$28,215	$808,050
331	$2,441	$25,774	$28,215	$782,277
332	$2,363	$25,851	$28,215	$756,425
333	$2,285	$25,930	$28,215	$730,496
334	$2,207	$26,008	$28,215	$704,488
335	$2,128	$26,086	$28,215	$678,401
336	$2,049	$26,165	$28,215	$652,236

第28年供款共

$338,575

第28年利息

$29,741

第28年共還本金

$308,834

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,970	$26,244	$28,215	$625,992
338	$1,891	$26,324	$28,215	$599,668
339	$1,811	$26,403	$28,215	$573,265
340	$1,732	$26,483	$28,215	$546,782
341	$1,652	$26,563	$28,215	$520,220
342	$1,571	$26,643	$28,215	$493,576
343	$1,491	$26,724	$28,215	$466,853
344	$1,410	$26,804	$28,215	$440,049
345	$1,329	$26,885	$28,215	$413,163
346	$1,248	$26,966	$28,215	$386,197
347	$1,167	$27,048	$28,215	$359,149
348	$1,085	$27,130	$28,215	$332,019

第29年供款共

$338,575

第29年利息

$18,358

第29年共還本金

$320,217

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,003	$27,212	$28,215	$304,808
350	$921	$27,294	$28,215	$277,514
351	$838	$27,376	$28,215	$250,138
352	$756	$27,459	$28,215	$222,679
353	$673	$27,542	$28,215	$195,137
354	$589	$27,625	$28,215	$167,512
355	$506	$27,709	$28,215	$139,803
356	$422	$27,792	$28,215	$112,011
357	$338	$27,876	$28,215	$84,135
358	$254	$27,960	$28,215	$56,174
359	$170	$28,045	$28,215	$28,130
360	$85	$28,130	$28,215	$0

第30年供款共

$338,575

第30年利息

$6,555

第30年共還本金

$332,019

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$12,367,243

免責聲明

筍盤推介

按揭保險費
info