樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$81,415

借款月供 $395 , 共加借HK$81,415

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$7,251,818

每月供款
$18,662

首期

$418,800

總貸款額

$3,850,615

總利息

$2,867,704

印花稅

$62,820

其他

$51,880

置業成本總預算

HK$533,500

按月供比率計算

$37,324

置業成本總預算

HK$533,500

首期

$418,800
印花稅

$62,820
- AVD
  
  $62,820
律師費

$ 10,000
代理佣金

$41,880
按揭保險費

$81,415

最低每月入息要求

按月供比率計算

$37,324

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

馬鞍山薈朗

thumb_up

**市中心特色單位,自成一角**

實

272 呎

@17,096

local_fire_department 至HIT

售$465 萬

實

272 呎

@17,096

售$465 萬

local_fire_department 至HIT

西貢西貢

thumb_up

中層可高乘數按揭

建

450 呎

@10,000

local_fire_department 至HIT

售$450 萬

建

450 呎

@10,000

售$450 萬

local_fire_department 至HIT

沙田沙田第一城

thumb_up

新裝高層一大房　連租約出售

實

327 呎

@13,761

建

395 呎

@11,392

local_fire_department 至HIT

售$450 萬

實

327 呎

@13,761

建

395 呎

@11,392

售$450 萬

local_fire_department 至HIT

VR實景

沙田沙田第一城

thumb_up

沙田第一城 3房靚裝業主FIRM賣即買即住即收租

實

478 呎

@10,042

建

605 呎

@7,934

local_fire_department 至HIT

售$480 萬

實

478 呎

@10,042

建

605 呎

@7,934

售$480 萬

local_fire_department 至HIT

沙田河畔花園

thumb_up

東南高層開揚景

實

269 呎

@17,100

建

385 呎

@11,948

local_fire_department 至HIT

售$460 萬

實

269 呎

@17,100

建

385 呎

@11,948

售$460 萬

local_fire_department 至HIT

沙田偉華中心

thumb_up

鄰近鐵路大型商場上車盤2房

實

367 呎

@13,569

建

483 呎

@10,311

local_fire_department 至HIT

售$498 萬

實

367 呎

@13,569

建

483 呎

@10,311

售$498 萬

local_fire_department 至HIT

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

馬鞍山薈朗第01座

thumb_up

高層開揚景, 收租一流

實

221 呎

@15,385

local_fire_department 至HIT

售$340 萬

實

221 呎

@15,385

售$340 萬

local_fire_department 至HIT

沙田沙田第一城

thumb_up

新淨藍籌屋苑兩房👍👍

實

284 呎

@15,845

建

395 呎

@11,392

local_fire_department 至HIT

售$450 萬

實

284 呎

@15,845

建

395 呎

@11,392

售$450 萬

local_fire_department 至HIT

沙田落路下

thumb_up

[新裝] 2房連 [私人花園]; 便捷交通接駁至 [大圍], [沙田], [火炭] & [大埔].

建

480 呎

@10,375

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 pets 愛竉必選

售$498 萬

建

480 呎

@10,375

售$498 萬

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 pets 愛竉必選

VR實景

馬鞍山薈朗第02座

thumb_up

酒店式間隔單邊開陽

實

283 呎

@17,668

local_fire_department 至HIT vpn_key 有匙即睇

售$500 萬

實

283 呎

@17,668

售$500 萬

local_fire_department 至HIT vpn_key 有匙即睇

沙田薈蕎

thumb_up

[移民急讓, 忍痛割愛] -大圍[城中綠州], 靜中帶旺; 專屬邨巴接駁[大圍火車站], 盡享生活交通之便 !

實

252 呎

@19,048

local_fire_department 至HIT directions_run 日內即走 vpn_key 有匙即睇

售$480 萬

實

252 呎

@19,048

售$480 萬

local_fire_department 至HIT directions_run 日內即走 vpn_key 有匙即睇

利率	15年	20年	25年	30年
1.000	$23,046	$17,709	$14,512	$12,385
1.500	$23,902	$18,581	$15,400	$13,289
2.000	$24,779	$19,480	$16,321	$14,233
2.500	$25,675	$20,405	$17,275	$15,215
3.000	$26,592	$21,355	$18,260	$16,234
3.500	$27,527	$22,332	$19,277	$17,291
4.000	$28,483	$23,334	$20,325	$18,383
4.125	$28,724	$23,588	$20,592	$18,662
4.500	$29,457	$24,361	$21,403	$19,510
5.000	$30,450	$25,412	$22,510	$20,671
5.500	$31,463	$26,488	$23,646	$21,863
6.000	$32,494	$27,587	$24,810	$23,086

每月供款$18,662

年期

30年

貸款金額

$3,850,614.72

總利息

$2,867,704

總貸款連利息

$6,718,318.72

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$13,236	$5,426	$18,662	$3,845,189
2	$13,218	$5,444	$18,662	$3,839,745
3	$13,199	$5,463	$18,662	$3,834,282
4	$13,180	$5,482	$18,662	$3,828,801
5	$13,162	$5,500	$18,662	$3,823,300
6	$13,143	$5,519	$18,662	$3,817,781
7	$13,124	$5,538	$18,662	$3,812,242
8	$13,105	$5,557	$18,662	$3,806,685
9	$13,085	$5,577	$18,662	$3,801,108
10	$13,066	$5,596	$18,662	$3,795,513
11	$13,047	$5,615	$18,662	$3,789,898
12	$13,028	$5,634	$18,662	$3,784,264

第1年供款共

$223,944

第1年利息

$157,593

第1年共還本金

$66,351

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$13,008	$5,654	$18,662	$3,778,610
14	$12,989	$5,673	$18,662	$3,772,937
15	$12,969	$5,693	$18,662	$3,767,244
16	$12,950	$5,712	$18,662	$3,761,532
17	$12,930	$5,732	$18,662	$3,755,801
18	$12,911	$5,751	$18,662	$3,750,049
19	$12,891	$5,771	$18,662	$3,744,278
20	$12,871	$5,791	$18,662	$3,738,487
21	$12,851	$5,811	$18,662	$3,732,676
22	$12,831	$5,831	$18,662	$3,726,845
23	$12,811	$5,851	$18,662	$3,720,994
24	$12,791	$5,871	$18,662	$3,715,123

第2年供款共

$223,944

第2年利息

$154,803

第2年共還本金

$69,141

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$12,771	$5,891	$18,662	$3,709,232
26	$12,750	$5,912	$18,662	$3,703,320
27	$12,730	$5,932	$18,662	$3,697,388
28	$12,710	$5,952	$18,662	$3,691,436
29	$12,689	$5,973	$18,662	$3,685,463
30	$12,669	$5,993	$18,662	$3,679,470
31	$12,648	$6,014	$18,662	$3,673,456
32	$12,628	$6,034	$18,662	$3,667,422
33	$12,607	$6,055	$18,662	$3,661,367
34	$12,586	$6,076	$18,662	$3,655,291
35	$12,565	$6,097	$18,662	$3,649,194
36	$12,544	$6,118	$18,662	$3,643,076

第3年供款共

$223,944

第3年利息

$151,897

第3年共還本金

$72,047

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$12,523	$6,139	$18,662	$3,636,937
38	$12,502	$6,160	$18,662	$3,630,777
39	$12,481	$6,181	$18,662	$3,624,596
40	$12,460	$6,202	$18,662	$3,618,393
41	$12,438	$6,224	$18,662	$3,612,170
42	$12,417	$6,245	$18,662	$3,605,924
43	$12,395	$6,267	$18,662	$3,599,658
44	$12,374	$6,288	$18,662	$3,593,370
45	$12,352	$6,310	$18,662	$3,587,060
46	$12,331	$6,331	$18,662	$3,580,728
47	$12,309	$6,353	$18,662	$3,574,375
48	$12,287	$6,375	$18,662	$3,568,000

第4年供款共

$223,944

第4年利息

$148,868

第4年共還本金

$75,076

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$12,265	$6,397	$18,662	$3,561,603
50	$12,243	$6,419	$18,662	$3,555,184
51	$12,221	$6,441	$18,662	$3,548,743
52	$12,199	$6,463	$18,662	$3,542,280
53	$12,177	$6,485	$18,662	$3,535,794
54	$12,154	$6,508	$18,662	$3,529,287
55	$12,132	$6,530	$18,662	$3,522,757
56	$12,109	$6,553	$18,662	$3,516,204
57	$12,087	$6,575	$18,662	$3,509,629
58	$12,064	$6,598	$18,662	$3,503,031
59	$12,042	$6,620	$18,662	$3,496,411
60	$12,019	$6,643	$18,662	$3,489,768

第5年供款共

$223,944

第5年利息

$145,712

第5年共還本金

$78,232

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$11,996	$6,666	$18,662	$3,483,102
62	$11,973	$6,689	$18,662	$3,476,413
63	$11,950	$6,712	$18,662	$3,469,701
64	$11,927	$6,735	$18,662	$3,462,967
65	$11,904	$6,758	$18,662	$3,456,208
66	$11,881	$6,781	$18,662	$3,449,427
67	$11,857	$6,805	$18,662	$3,442,623
68	$11,834	$6,828	$18,662	$3,435,795
69	$11,811	$6,851	$18,662	$3,428,943
70	$11,787	$6,875	$18,662	$3,422,068
71	$11,763	$6,899	$18,662	$3,415,170
72	$11,740	$6,922	$18,662	$3,408,247

第6年供款共

$223,944

第6年利息

$142,423

第6年共還本金

$81,521

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$11,716	$6,946	$18,662	$3,401,301
74	$11,692	$6,970	$18,662	$3,394,331
75	$11,668	$6,994	$18,662	$3,387,337
76	$11,644	$7,018	$18,662	$3,380,319
77	$11,620	$7,042	$18,662	$3,373,277
78	$11,596	$7,066	$18,662	$3,366,211
79	$11,571	$7,091	$18,662	$3,359,120
80	$11,547	$7,115	$18,662	$3,352,005
81	$11,523	$7,139	$18,662	$3,344,865
82	$11,498	$7,164	$18,662	$3,337,701
83	$11,473	$7,189	$18,662	$3,330,513
84	$11,449	$7,213	$18,662	$3,323,299

第7年供款共

$223,944

第7年利息

$138,996

第7年共還本金

$84,948

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$11,424	$7,238	$18,662	$3,316,061
86	$11,399	$7,263	$18,662	$3,308,798
87	$11,374	$7,288	$18,662	$3,301,510
88	$11,349	$7,313	$18,662	$3,294,197
89	$11,324	$7,338	$18,662	$3,286,859
90	$11,299	$7,363	$18,662	$3,279,496
91	$11,273	$7,389	$18,662	$3,272,107
92	$11,248	$7,414	$18,662	$3,264,693
93	$11,222	$7,440	$18,662	$3,257,253
94	$11,197	$7,465	$18,662	$3,249,788
95	$11,171	$7,491	$18,662	$3,242,297
96	$11,145	$7,517	$18,662	$3,234,780

第8年供款共

$223,944

第8年利息

$135,425

第8年共還本金

$88,519

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$11,120	$7,542	$18,662	$3,227,238
98	$11,094	$7,568	$18,662	$3,219,670
99	$11,068	$7,594	$18,662	$3,212,075
100	$11,042	$7,620	$18,662	$3,204,455
101	$11,015	$7,647	$18,662	$3,196,808
102	$10,989	$7,673	$18,662	$3,189,135
103	$10,963	$7,699	$18,662	$3,181,436
104	$10,936	$7,726	$18,662	$3,173,710
105	$10,910	$7,752	$18,662	$3,165,958
106	$10,883	$7,779	$18,662	$3,158,179
107	$10,856	$7,806	$18,662	$3,150,373
108	$10,829	$7,833	$18,662	$3,142,540

第9年供款共

$223,944

第9年利息

$131,704

第9年共還本金

$92,240

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$10,802	$7,860	$18,662	$3,134,681
110	$10,775	$7,887	$18,662	$3,126,794
111	$10,748	$7,914	$18,662	$3,118,881
112	$10,721	$7,941	$18,662	$3,110,940
113	$10,694	$7,968	$18,662	$3,102,972
114	$10,666	$7,996	$18,662	$3,094,976
115	$10,639	$8,023	$18,662	$3,086,953
116	$10,611	$8,051	$18,662	$3,078,902
117	$10,584	$8,078	$18,662	$3,070,824
118	$10,556	$8,106	$18,662	$3,062,718
119	$10,528	$8,134	$18,662	$3,054,584
120	$10,500	$8,162	$18,662	$3,046,422

第10年供款共

$223,944

第10年利息

$127,826

第10年共還本金

$96,118

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$10,472	$8,190	$18,662	$3,038,232
122	$10,444	$8,218	$18,662	$3,030,014
123	$10,416	$8,246	$18,662	$3,021,768
124	$10,387	$8,275	$18,662	$3,013,493
125	$10,359	$8,303	$18,662	$3,005,190
126	$10,330	$8,332	$18,662	$2,996,859
127	$10,302	$8,360	$18,662	$2,988,498
128	$10,273	$8,389	$18,662	$2,980,109
129	$10,244	$8,418	$18,662	$2,971,691
130	$10,215	$8,447	$18,662	$2,963,245
131	$10,186	$8,476	$18,662	$2,954,769
132	$10,157	$8,505	$18,662	$2,946,264

第11年供款共

$223,944

第11年利息

$123,785

第11年共還本金

$100,159

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$10,128	$8,534	$18,662	$2,937,730
134	$10,098	$8,564	$18,662	$2,929,166
135	$10,069	$8,593	$18,662	$2,920,573
136	$10,039	$8,623	$18,662	$2,911,951
137	$10,010	$8,652	$18,662	$2,903,298
138	$9,980	$8,682	$18,662	$2,894,616
139	$9,950	$8,712	$18,662	$2,885,905
140	$9,920	$8,742	$18,662	$2,877,163
141	$9,890	$8,772	$18,662	$2,868,391
142	$9,860	$8,802	$18,662	$2,859,589
143	$9,830	$8,832	$18,662	$2,850,757
144	$9,799	$8,863	$18,662	$2,841,895

第12年供款共

$223,944

第12年利息

$119,575

第12年共還本金

$104,369

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$9,769	$8,893	$18,662	$2,833,002
146	$9,738	$8,924	$18,662	$2,824,078
147	$9,708	$8,954	$18,662	$2,815,124
148	$9,677	$8,985	$18,662	$2,806,139
149	$9,646	$9,016	$18,662	$2,797,123
150	$9,615	$9,047	$18,662	$2,788,076
151	$9,584	$9,078	$18,662	$2,778,998
152	$9,553	$9,109	$18,662	$2,769,889
153	$9,521	$9,141	$18,662	$2,760,749
154	$9,490	$9,172	$18,662	$2,751,577
155	$9,459	$9,203	$18,662	$2,742,373
156	$9,427	$9,235	$18,662	$2,733,138

第13年供款共

$223,944

第13年利息

$115,187

第13年共還本金

$108,757

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$9,395	$9,267	$18,662	$2,723,871
158	$9,363	$9,299	$18,662	$2,714,573
159	$9,331	$9,331	$18,662	$2,705,242
160	$9,299	$9,363	$18,662	$2,695,879
161	$9,267	$9,395	$18,662	$2,686,484
162	$9,235	$9,427	$18,662	$2,677,057
163	$9,202	$9,460	$18,662	$2,667,597
164	$9,170	$9,492	$18,662	$2,658,105
165	$9,137	$9,525	$18,662	$2,648,581
166	$9,104	$9,557	$18,662	$2,639,023
167	$9,072	$9,590	$18,662	$2,629,433
168	$9,039	$9,623	$18,662	$2,619,809

第14年供款共

$223,944

第14年利息

$110,615

第14年共還本金

$113,329

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$9,006	$9,656	$18,662	$2,610,153
170	$8,972	$9,690	$18,662	$2,600,463
171	$8,939	$9,723	$18,662	$2,590,740
172	$8,906	$9,756	$18,662	$2,580,984
173	$8,872	$9,790	$18,662	$2,571,194
174	$8,838	$9,824	$18,662	$2,561,371
175	$8,805	$9,857	$18,662	$2,551,513
176	$8,771	$9,891	$18,662	$2,541,622
177	$8,737	$9,925	$18,662	$2,531,697
178	$8,703	$9,959	$18,662	$2,521,738
179	$8,668	$9,994	$18,662	$2,511,744
180	$8,634	$10,028	$18,662	$2,501,716

第15年供款共

$223,944

第15年利息

$105,851

第15年共還本金

$118,093

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$8,600	$10,062	$18,662	$2,491,654
182	$8,565	$10,097	$18,662	$2,481,557
183	$8,530	$10,132	$18,662	$2,471,426
184	$8,496	$10,166	$18,662	$2,461,259
185	$8,461	$10,201	$18,662	$2,451,058
186	$8,426	$10,236	$18,662	$2,440,821
187	$8,390	$10,272	$18,662	$2,430,550
188	$8,355	$10,307	$18,662	$2,420,243
189	$8,320	$10,342	$18,662	$2,409,900
190	$8,284	$10,378	$18,662	$2,399,522
191	$8,248	$10,414	$18,662	$2,389,109
192	$8,213	$10,449	$18,662	$2,378,659

第16年供款共

$223,944

第16年利息

$100,887

第16年共還本金

$123,057

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$8,177	$10,485	$18,662	$2,368,174
194	$8,141	$10,521	$18,662	$2,357,652
195	$8,104	$10,558	$18,662	$2,347,095
196	$8,068	$10,594	$18,662	$2,336,501
197	$8,032	$10,630	$18,662	$2,325,871
198	$7,995	$10,667	$18,662	$2,315,204
199	$7,959	$10,703	$18,662	$2,304,500
200	$7,922	$10,740	$18,662	$2,293,760
201	$7,885	$10,777	$18,662	$2,282,983
202	$7,848	$10,814	$18,662	$2,272,169
203	$7,811	$10,851	$18,662	$2,261,317
204	$7,773	$10,889	$18,662	$2,250,429

第17年供款共

$223,944

第17年利息

$95,713

第17年共還本金

$128,231

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$7,736	$10,926	$18,662	$2,239,502
206	$7,698	$10,964	$18,662	$2,228,539
207	$7,661	$11,001	$18,662	$2,217,537
208	$7,623	$11,039	$18,662	$2,206,498
209	$7,585	$11,077	$18,662	$2,195,421
210	$7,547	$11,115	$18,662	$2,184,306
211	$7,509	$11,153	$18,662	$2,173,152
212	$7,470	$11,192	$18,662	$2,161,960
213	$7,432	$11,230	$18,662	$2,150,730
214	$7,393	$11,269	$18,662	$2,139,461
215	$7,354	$11,308	$18,662	$2,128,154
216	$7,316	$11,346	$18,662	$2,116,807

第18年供款共

$223,944

第18年利息

$90,323

第18年共還本金

$133,621

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$7,277	$11,385	$18,662	$2,105,422
218	$7,237	$11,425	$18,662	$2,093,997
219	$7,198	$11,464	$18,662	$2,082,533
220	$7,159	$11,503	$18,662	$2,071,030
221	$7,119	$11,543	$18,662	$2,059,487
222	$7,079	$11,583	$18,662	$2,047,905
223	$7,040	$11,622	$18,662	$2,036,282
224	$7,000	$11,662	$18,662	$2,024,620
225	$6,960	$11,702	$18,662	$2,012,918
226	$6,919	$11,743	$18,662	$2,001,175
227	$6,879	$11,783	$18,662	$1,989,392
228	$6,839	$11,823	$18,662	$1,977,569

第19年供款共

$223,944

第19年利息

$84,705

第19年共還本金

$139,239

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$6,798	$11,864	$18,662	$1,965,705
230	$6,757	$11,905	$18,662	$1,953,800
231	$6,716	$11,946	$18,662	$1,941,854
232	$6,675	$11,987	$18,662	$1,929,867
233	$6,634	$12,028	$18,662	$1,917,839
234	$6,593	$12,069	$18,662	$1,905,770
235	$6,551	$12,111	$18,662	$1,893,659
236	$6,509	$12,153	$18,662	$1,881,506
237	$6,468	$12,194	$18,662	$1,869,312
238	$6,426	$12,236	$18,662	$1,857,076
239	$6,384	$12,278	$18,662	$1,844,797
240	$6,341	$12,321	$18,662	$1,832,477

第20年供款共

$223,944

第20年利息

$78,852

第20年共還本金

$145,092

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$6,299	$12,363	$18,662	$1,820,114
242	$6,257	$12,405	$18,662	$1,807,709
243	$6,214	$12,448	$18,662	$1,795,261
244	$6,171	$12,491	$18,662	$1,782,770
245	$6,128	$12,534	$18,662	$1,770,236
246	$6,085	$12,577	$18,662	$1,757,659
247	$6,042	$12,620	$18,662	$1,745,039
248	$5,999	$12,663	$18,662	$1,732,376
249	$5,955	$12,707	$18,662	$1,719,669
250	$5,911	$12,751	$18,662	$1,706,918
251	$5,868	$12,794	$18,662	$1,694,124
252	$5,824	$12,838	$18,662	$1,681,285

第21年供款共

$223,944

第21年利息

$72,752

第21年共還本金

$151,191

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$5,779	$12,883	$18,662	$1,668,403
254	$5,735	$12,927	$18,662	$1,655,476
255	$5,691	$12,971	$18,662	$1,642,505
256	$5,646	$13,016	$18,662	$1,629,489
257	$5,601	$13,061	$18,662	$1,616,428
258	$5,556	$13,106	$18,662	$1,603,323
259	$5,511	$13,151	$18,662	$1,590,172
260	$5,466	$13,196	$18,662	$1,576,976
261	$5,421	$13,241	$18,662	$1,563,735
262	$5,375	$13,287	$18,662	$1,550,448
263	$5,330	$13,332	$18,662	$1,537,116
264	$5,284	$13,378	$18,662	$1,523,738

第22年供款共

$223,944

第22年利息

$66,397

第22年共還本金

$157,547

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$5,238	$13,424	$18,662	$1,510,314
266	$5,192	$13,470	$18,662	$1,496,843
267	$5,145	$13,517	$18,662	$1,483,327
268	$5,099	$13,563	$18,662	$1,469,764
269	$5,052	$13,610	$18,662	$1,456,154
270	$5,006	$13,656	$18,662	$1,442,498
271	$4,959	$13,703	$18,662	$1,428,794
272	$4,911	$13,751	$18,662	$1,415,044
273	$4,864	$13,798	$18,662	$1,401,246
274	$4,817	$13,845	$18,662	$1,387,401
275	$4,769	$13,893	$18,662	$1,373,508
276	$4,721	$13,941	$18,662	$1,359,567

第23年供款共

$223,944

第23年利息

$59,773

第23年共還本金

$164,171

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,674	$13,988	$18,662	$1,345,579
278	$4,625	$14,037	$18,662	$1,331,542
279	$4,577	$14,085	$18,662	$1,317,458
280	$4,529	$14,133	$18,662	$1,303,324
281	$4,480	$14,182	$18,662	$1,289,143
282	$4,431	$14,231	$18,662	$1,274,912
283	$4,383	$14,279	$18,662	$1,260,632
284	$4,333	$14,329	$18,662	$1,246,304
285	$4,284	$14,378	$18,662	$1,231,926
286	$4,235	$14,427	$18,662	$1,217,499
287	$4,185	$14,477	$18,662	$1,203,022
288	$4,135	$14,527	$18,662	$1,188,495

第24年供款共

$223,944

第24年利息

$52,872

第24年共還本金

$171,072

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$4,085	$14,577	$18,662	$1,173,919
290	$4,035	$14,627	$18,662	$1,159,292
291	$3,985	$14,677	$18,662	$1,144,615
292	$3,935	$14,727	$18,662	$1,129,888
293	$3,884	$14,778	$18,662	$1,115,110
294	$3,833	$14,829	$18,662	$1,100,281
295	$3,782	$14,880	$18,662	$1,085,401
296	$3,731	$14,931	$18,662	$1,070,470
297	$3,680	$14,982	$18,662	$1,055,488
298	$3,628	$15,034	$18,662	$1,040,454
299	$3,577	$15,085	$18,662	$1,025,369
300	$3,525	$15,137	$18,662	$1,010,232

第25年供款共

$223,944

第25年利息

$45,680

第25年共還本金

$178,264

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,473	$15,189	$18,662	$995,042
302	$3,420	$15,242	$18,662	$979,801
303	$3,368	$15,294	$18,662	$964,507
304	$3,315	$15,347	$18,662	$949,160
305	$3,263	$15,399	$18,662	$933,761
306	$3,210	$15,452	$18,662	$918,309
307	$3,157	$15,505	$18,662	$902,804
308	$3,103	$15,559	$18,662	$887,245
309	$3,050	$15,612	$18,662	$871,633
310	$2,996	$15,666	$18,662	$855,967
311	$2,942	$15,720	$18,662	$840,248
312	$2,888	$15,774	$18,662	$824,474

第26年供款共

$223,944

第26年利息

$38,186

第26年共還本金

$185,758

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,834	$15,828	$18,662	$808,646
314	$2,780	$15,882	$18,662	$792,764
315	$2,725	$15,937	$18,662	$776,827
316	$2,670	$15,992	$18,662	$760,835
317	$2,615	$16,047	$18,662	$744,789
318	$2,560	$16,102	$18,662	$728,687
319	$2,505	$16,157	$18,662	$712,530
320	$2,449	$16,213	$18,662	$696,317
321	$2,394	$16,268	$18,662	$680,049
322	$2,338	$16,324	$18,662	$663,724
323	$2,282	$16,380	$18,662	$647,344
324	$2,225	$16,437	$18,662	$630,907

第27年供款共

$223,944

第27年利息

$30,377

第27年共還本金

$193,567

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,169	$16,493	$18,662	$614,414
326	$2,112	$16,550	$18,662	$597,864
327	$2,055	$16,607	$18,662	$581,257
328	$1,998	$16,664	$18,662	$564,593
329	$1,941	$16,721	$18,662	$547,872
330	$1,883	$16,779	$18,662	$531,093
331	$1,826	$16,836	$18,662	$514,257
332	$1,768	$16,894	$18,662	$497,363
333	$1,710	$16,952	$18,662	$480,410
334	$1,651	$17,011	$18,662	$463,400
335	$1,593	$17,069	$18,662	$446,331
336	$1,534	$17,128	$18,662	$429,203

第28年供款共

$223,944

第28年利息

$22,240

第28年共還本金

$201,704

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,475	$17,187	$18,662	$412,016
338	$1,416	$17,246	$18,662	$394,771
339	$1,357	$17,305	$18,662	$377,466
340	$1,298	$17,364	$18,662	$360,101
341	$1,238	$17,424	$18,662	$342,677
342	$1,178	$17,484	$18,662	$325,193
343	$1,118	$17,544	$18,662	$307,649
344	$1,058	$17,604	$18,662	$290,044
345	$997	$17,665	$18,662	$272,379
346	$936	$17,726	$18,662	$254,654
347	$875	$17,787	$18,662	$236,867
348	$814	$17,848	$18,662	$219,019

第29年供款共

$223,944

第29年利息

$13,760

第29年共還本金

$210,184

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$753	$17,909	$18,662	$201,110
350	$691	$17,971	$18,662	$183,140
351	$630	$18,032	$18,662	$165,107
352	$568	$18,094	$18,662	$147,013
353	$505	$18,157	$18,662	$128,856
354	$443	$18,219	$18,662	$110,637
355	$380	$18,282	$18,662	$92,355
356	$317	$18,345	$18,662	$74,011
357	$254	$18,408	$18,662	$55,603
358	$191	$18,471	$18,662	$37,132
359	$128	$18,534	$18,662	$18,598
360	$64	$18,598	$18,662	$0

第30年供款共

$223,944

第30年利息

$4,925

第30年共還本金

$219,019

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$7,251,818

免責聲明

筍盤推介

按揭保險費
info