樓價

HK$

按揭成數

HK$

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$10,416,443

每月供款
$15,196

首期

$4,616,000

總貸款額

$3,384,000

總利息

$2,086,443

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$4,946,000

按月供比率計算

$30,391

置業成本總預算

HK$4,946,000

首期

$4,616,000
印花稅

$240,000
- AVD
  
  $240,000
律師費

$ 10,000
代理佣金

$80,000
按揭保險費

不適用

最低每月入息要求

按月供比率計算

$30,391

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

西貢 ~優質屋苑~優質管理~市中心,樓齡新~

thumb_up

逸瓏園

實

667 呎

@13,493

local_fire_department 至HIT

售$900 萬

實

667 呎

@13,493

售$900 萬

local_fire_department 至HIT

沙田榕翠園

thumb_up

^連車位^ 企理兩房, 罕有放盤! 預約參觀!

實

658 呎

@12,158

建

753 呎

@10,624

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

售$800 萬

實

658 呎

@12,158

建

753 呎

@10,624

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

馬鞍山 SILVERSANDS 第05A座

thumb_up

信和低密度豪宅新樓**開揚園景兩房兩廳。有鎖匙,即睇即用。

實

448 呎

@19,978

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$895 萬

實

448 呎

@19,978

售$895 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇

大埔天賦海灣第21座

thumb_up

天賦海灣第21座

實

646 呎

@13,622

建

822 呎

@10,706

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買

售$880 萬

實

646 呎

@13,622

建

822 呎

@10,706

售$880 萬

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買

VR實景

馬鞍山聽濤雅苑第06座

thumb_up

聽濤雅苑

實

733 呎

@11,596

建

906 呎

@9,382

local_fire_department 至HIT

售$850 萬

實

733 呎

@11,596

建

906 呎

@9,382

售$850 萬

local_fire_department 至HIT

沙田玖瓏山日瓏閣

thumb_up

九肚山兩房, 中層開揚

實

663 呎

@10,558

local_fire_department 至HIT

售$700 萬

實

663 呎

@10,558

售$700 萬

local_fire_department 至HIT

沙田柏傲莊 I 第02A座

thumb_up

大圍柏傲莊是一個充滿吸引力的住宅樓盤,致力為居民提供舒適的生活空間

實

352 呎

@25,426

real_estate_agent 罕有放盤

售$895 萬

實

352 呎

@25,426

售$895 萬

real_estate_agent 罕有放盤

馬鞍山翠擁華庭第10座

thumb_up

翠擁華庭 25年樓三房套廁中高層南北對流 $850萬可議

實

696 呎

@12,213

建

897 呎

@9,476

verified 首置必買

售$850 萬

實

696 呎

@12,213

建

897 呎

@9,476

售$850 萬

verified 首置必買

沙田柏傲莊 II 第07A座

thumb_up

大圍上蓋, 真方便, 投資自住推介!

實

264 呎

@26,515

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買

售$700 萬

實

264 呎

@26,515

售$700 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買

獨家

馬鞍山銀湖天峰第08座

thumb_up

【奇豐獨家】銀湖天峰高層兩房東北遠海 $790萬

實

558 呎

@13,710

建

733 呎

@10,437

local_fire_department 至HIT real_estate_agent 罕有放盤

售$765 萬

實

558 呎

@13,710

建

733 呎

@10,437

售$765 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

馬鞍山雲海第01期松海臺第02座

thumb_up

新鴻基樓王, 特色連天台, 精緻小品

實

493 呎

@16,024

real_estate_agent 罕有放盤 pets 愛竉必選 price_change 蝕讓盤

售$790 萬

實

493 呎

@16,024

售$790 萬

real_estate_agent 罕有放盤 pets 愛竉必選 price_change 蝕讓盤

馬鞍山泓碧第03座

thumb_up

罕有两房高層海景

實

498 呎

@15,663

local_fire_department 至HIT directions_run 日內即走 flight_takeoff 移民急讓 price_change 蝕讓盤

售$780 萬

實

498 呎

@15,663

售$780 萬

local_fire_department 至HIT directions_run 日內即走 flight_takeoff 移民急讓 price_change 蝕讓盤

利率	15年	20年	25年	30年
1.000	$20,253	$15,563	$12,753	$10,884
1.500	$21,006	$16,329	$13,534	$11,679
2.000	$21,776	$17,119	$14,343	$12,508
2.500	$22,564	$17,932	$15,181	$13,371
3.000	$23,369	$18,768	$16,047	$14,267
3.500	$24,192	$19,626	$16,941	$15,196
4.000	$25,031	$20,506	$17,862	$16,156
4.500	$25,887	$21,409	$18,809	$17,146
5.000	$26,760	$22,333	$19,783	$18,166
5.500	$27,650	$23,278	$20,781	$19,214
6.000	$28,556	$24,244	$21,803	$20,289

每月供款$15,196

年期

30年

貸款金額

$3,384,000

總利息

$2,086,443

總貸款連利息

$5,470,443

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$9,870	$5,326	$15,196	$3,378,674
2	$9,854	$5,341	$15,196	$3,373,333
3	$9,839	$5,357	$15,196	$3,367,976
4	$9,823	$5,372	$15,196	$3,362,604
5	$9,808	$5,388	$15,196	$3,357,216
6	$9,792	$5,404	$15,196	$3,351,812
7	$9,776	$5,420	$15,196	$3,346,393
8	$9,760	$5,435	$15,196	$3,340,957
9	$9,744	$5,451	$15,196	$3,335,506
10	$9,729	$5,467	$15,196	$3,330,039
11	$9,713	$5,483	$15,196	$3,324,556
12	$9,697	$5,499	$15,196	$3,319,057

第1年供款共

$182,348

第1年利息

$117,405

第1年共還本金

$64,943

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$9,681	$5,515	$15,196	$3,313,542
14	$9,664	$5,531	$15,196	$3,308,010
15	$9,648	$5,547	$15,196	$3,302,463
16	$9,632	$5,563	$15,196	$3,296,900
17	$9,616	$5,580	$15,196	$3,291,320
18	$9,600	$5,596	$15,196	$3,285,724
19	$9,583	$5,612	$15,196	$3,280,112
20	$9,567	$5,629	$15,196	$3,274,483
21	$9,551	$5,645	$15,196	$3,268,838
22	$9,534	$5,662	$15,196	$3,263,176
23	$9,518	$5,678	$15,196	$3,257,498
24	$9,501	$5,695	$15,196	$3,251,804

第2年供款共

$182,348

第2年利息

$115,095

第2年共還本金

$67,253

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$9,484	$5,711	$15,196	$3,246,092
26	$9,468	$5,728	$15,196	$3,240,364
27	$9,451	$5,745	$15,196	$3,234,620
28	$9,434	$5,761	$15,196	$3,228,858
29	$9,418	$5,778	$15,196	$3,223,080
30	$9,401	$5,795	$15,196	$3,217,285
31	$9,384	$5,812	$15,196	$3,211,473
32	$9,367	$5,829	$15,196	$3,205,644
33	$9,350	$5,846	$15,196	$3,199,799
34	$9,333	$5,863	$15,196	$3,193,936
35	$9,316	$5,880	$15,196	$3,188,056
36	$9,298	$5,897	$15,196	$3,182,158

第3年供款共

$182,348

第3年利息

$112,703

第3年共還本金

$69,645

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$9,281	$5,914	$15,196	$3,176,244
38	$9,264	$5,932	$15,196	$3,170,312
39	$9,247	$5,949	$15,196	$3,164,364
40	$9,229	$5,966	$15,196	$3,158,397
41	$9,212	$5,984	$15,196	$3,152,414
42	$9,195	$6,001	$15,196	$3,146,412
43	$9,177	$6,019	$15,196	$3,140,394
44	$9,159	$6,036	$15,196	$3,134,358
45	$9,142	$6,054	$15,196	$3,128,304
46	$9,124	$6,071	$15,196	$3,122,232
47	$9,107	$6,089	$15,196	$3,116,143
48	$9,089	$6,107	$15,196	$3,110,036

第4年供款共

$182,348

第4年利息

$110,226

第4年共還本金

$72,122

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$9,071	$6,125	$15,196	$3,103,912
50	$9,053	$6,143	$15,196	$3,097,769
51	$9,035	$6,161	$15,196	$3,091,608
52	$9,017	$6,178	$15,196	$3,085,430
53	$8,999	$6,197	$15,196	$3,079,233
54	$8,981	$6,215	$15,196	$3,073,019
55	$8,963	$6,233	$15,196	$3,066,786
56	$8,945	$6,251	$15,196	$3,060,535
57	$8,927	$6,269	$15,196	$3,054,266
58	$8,908	$6,287	$15,196	$3,047,979
59	$8,890	$6,306	$15,196	$3,041,673
60	$8,872	$6,324	$15,196	$3,035,349

第5年供款共

$182,348

第5年利息

$107,661

第5年共還本金

$74,687

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$8,853	$6,343	$15,196	$3,029,006
62	$8,835	$6,361	$15,196	$3,022,645
63	$8,816	$6,380	$15,196	$3,016,266
64	$8,797	$6,398	$15,196	$3,009,867
65	$8,779	$6,417	$15,196	$3,003,451
66	$8,760	$6,436	$15,196	$2,997,015
67	$8,741	$6,454	$15,196	$2,990,561
68	$8,722	$6,473	$15,196	$2,984,087
69	$8,704	$6,492	$15,196	$2,977,595
70	$8,685	$6,511	$15,196	$2,971,084
71	$8,666	$6,530	$15,196	$2,964,554
72	$8,647	$6,549	$15,196	$2,958,005

第6年供款共

$182,348

第6年利息

$105,004

第6年共還本金

$77,344

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$8,628	$6,568	$15,196	$2,951,437
74	$8,608	$6,587	$15,196	$2,944,850
75	$8,589	$6,607	$15,196	$2,938,243
76	$8,570	$6,626	$15,196	$2,931,617
77	$8,551	$6,645	$15,196	$2,924,972
78	$8,531	$6,665	$15,196	$2,918,308
79	$8,512	$6,684	$15,196	$2,911,624
80	$8,492	$6,703	$15,196	$2,904,920
81	$8,473	$6,723	$15,196	$2,898,197
82	$8,453	$6,743	$15,196	$2,891,455
83	$8,433	$6,762	$15,196	$2,884,693
84	$8,414	$6,782	$15,196	$2,877,911

第7年供款共

$182,348

第7年利息

$102,253

第7年共還本金

$80,095

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$8,394	$6,802	$15,196	$2,871,109
86	$8,374	$6,822	$15,196	$2,864,287
87	$8,354	$6,842	$15,196	$2,857,446
88	$8,334	$6,861	$15,196	$2,850,584
89	$8,314	$6,881	$15,196	$2,843,703
90	$8,294	$6,902	$15,196	$2,836,801
91	$8,274	$6,922	$15,196	$2,829,880
92	$8,254	$6,942	$15,196	$2,822,938
93	$8,234	$6,962	$15,196	$2,815,976
94	$8,213	$6,982	$15,196	$2,808,993
95	$8,193	$7,003	$15,196	$2,801,990
96	$8,172	$7,023	$15,196	$2,794,967

第8年供款共

$182,348

第8年利息

$99,405

第8年共還本金

$82,943

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$8,152	$7,044	$15,196	$2,787,924
98	$8,131	$7,064	$15,196	$2,780,859
99	$8,111	$7,085	$15,196	$2,773,774
100	$8,090	$7,105	$15,196	$2,766,669
101	$8,069	$7,126	$15,196	$2,759,543
102	$8,049	$7,147	$15,196	$2,752,396
103	$8,028	$7,168	$15,196	$2,745,228
104	$8,007	$7,189	$15,196	$2,738,039
105	$7,986	$7,210	$15,196	$2,730,829
106	$7,965	$7,231	$15,196	$2,723,599
107	$7,944	$7,252	$15,196	$2,716,347
108	$7,923	$7,273	$15,196	$2,709,074

第9年供款共

$182,348

第9年利息

$96,455

第9年共還本金

$85,893

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$7,901	$7,294	$15,196	$2,701,780
110	$7,880	$7,315	$15,196	$2,694,464
111	$7,859	$7,337	$15,196	$2,687,127
112	$7,837	$7,358	$15,196	$2,679,769
113	$7,816	$7,380	$15,196	$2,672,389
114	$7,794	$7,401	$15,196	$2,664,988
115	$7,773	$7,423	$15,196	$2,657,565
116	$7,751	$7,444	$15,196	$2,650,121
117	$7,730	$7,466	$15,196	$2,642,655
118	$7,708	$7,488	$15,196	$2,635,167
119	$7,686	$7,510	$15,196	$2,627,657
120	$7,664	$7,532	$15,196	$2,620,125

第10年供款共

$182,348

第10年利息

$93,400

第10年共還本金

$88,948

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$7,642	$7,554	$15,196	$2,612,572
122	$7,620	$7,576	$15,196	$2,604,996
123	$7,598	$7,598	$15,196	$2,597,398
124	$7,576	$7,620	$15,196	$2,589,778
125	$7,554	$7,642	$15,196	$2,582,136
126	$7,531	$7,664	$15,196	$2,574,472
127	$7,509	$7,687	$15,196	$2,566,785
128	$7,486	$7,709	$15,196	$2,559,076
129	$7,464	$7,732	$15,196	$2,551,344
130	$7,441	$7,754	$15,196	$2,543,590
131	$7,419	$7,777	$15,196	$2,535,813
132	$7,396	$7,800	$15,196	$2,528,013

第11年供款共

$182,348

第11年利息

$90,236

第11年共還本金

$92,112

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$7,373	$7,822	$15,196	$2,520,191
134	$7,351	$7,845	$15,196	$2,512,346
135	$7,328	$7,868	$15,196	$2,504,478
136	$7,305	$7,891	$15,196	$2,496,587
137	$7,282	$7,914	$15,196	$2,488,673
138	$7,259	$7,937	$15,196	$2,480,736
139	$7,235	$7,960	$15,196	$2,472,776
140	$7,212	$7,983	$15,196	$2,464,793
141	$7,189	$8,007	$15,196	$2,456,786
142	$7,166	$8,030	$15,196	$2,448,756
143	$7,142	$8,053	$15,196	$2,440,702
144	$7,119	$8,077	$15,196	$2,432,625

第12年供款共

$182,348

第12年利息

$86,960

第12年共還本金

$95,388

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$7,095	$8,101	$15,196	$2,424,525
146	$7,072	$8,124	$15,196	$2,416,401
147	$7,048	$8,148	$15,196	$2,408,253
148	$7,024	$8,172	$15,196	$2,400,081
149	$7,000	$8,195	$15,196	$2,391,886
150	$6,976	$8,219	$15,196	$2,383,666
151	$6,952	$8,243	$15,196	$2,375,423
152	$6,928	$8,267	$15,196	$2,367,156
153	$6,904	$8,291	$15,196	$2,358,864
154	$6,880	$8,316	$15,196	$2,350,549
155	$6,856	$8,340	$15,196	$2,342,209
156	$6,831	$8,364	$15,196	$2,333,845

第13年供款共

$182,348

第13年利息

$83,567

第13年共還本金

$98,781

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$6,807	$8,389	$15,196	$2,325,456
158	$6,783	$8,413	$15,196	$2,317,043
159	$6,758	$8,438	$15,196	$2,308,605
160	$6,733	$8,462	$15,196	$2,300,143
161	$6,709	$8,487	$15,196	$2,291,656
162	$6,684	$8,512	$15,196	$2,283,144
163	$6,659	$8,537	$15,196	$2,274,608
164	$6,634	$8,561	$15,196	$2,266,046
165	$6,609	$8,586	$15,196	$2,257,460
166	$6,584	$8,611	$15,196	$2,248,849
167	$6,559	$8,637	$15,196	$2,240,212
168	$6,534	$8,662	$15,196	$2,231,550

第14年供款共

$182,348

第14年利息

$80,054

第14年共還本金

$102,294

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$6,509	$8,687	$15,196	$2,222,863
170	$6,483	$8,712	$15,196	$2,214,151
171	$6,458	$8,738	$15,196	$2,205,413
172	$6,432	$8,763	$15,196	$2,196,650
173	$6,407	$8,789	$15,196	$2,187,861
174	$6,381	$8,814	$15,196	$2,179,047
175	$6,356	$8,840	$15,196	$2,170,207
176	$6,330	$8,866	$15,196	$2,161,341
177	$6,304	$8,892	$15,196	$2,152,449
178	$6,278	$8,918	$15,196	$2,143,532
179	$6,252	$8,944	$15,196	$2,134,588
180	$6,226	$8,970	$15,196	$2,125,618

第15年供款共

$182,348

第15年利息

$76,416

第15年共還本金

$105,932

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$6,200	$8,996	$15,196	$2,116,622
182	$6,173	$9,022	$15,196	$2,107,600
183	$6,147	$9,049	$15,196	$2,098,551
184	$6,121	$9,075	$15,196	$2,089,476
185	$6,094	$9,101	$15,196	$2,080,375
186	$6,068	$9,128	$15,196	$2,071,247
187	$6,041	$9,155	$15,196	$2,062,093
188	$6,014	$9,181	$15,196	$2,052,911
189	$5,988	$9,208	$15,196	$2,043,703
190	$5,961	$9,235	$15,196	$2,034,469
191	$5,934	$9,262	$15,196	$2,025,207
192	$5,907	$9,289	$15,196	$2,015,918

第16年供款共

$182,348

第16年利息

$72,648

第16年共還本金

$109,700

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$5,880	$9,316	$15,196	$2,006,602
194	$5,853	$9,343	$15,196	$1,997,259
195	$5,825	$9,370	$15,196	$1,987,889
196	$5,798	$9,398	$15,196	$1,978,491
197	$5,771	$9,425	$15,196	$1,969,066
198	$5,743	$9,453	$15,196	$1,959,613
199	$5,716	$9,480	$15,196	$1,950,133
200	$5,688	$9,508	$15,196	$1,940,625
201	$5,660	$9,536	$15,196	$1,931,090
202	$5,632	$9,563	$15,196	$1,921,527
203	$5,604	$9,591	$15,196	$1,911,935
204	$5,576	$9,619	$15,196	$1,902,316

第17年供款共

$182,348

第17年利息

$68,746

第17年共還本金

$113,602

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$5,548	$9,647	$15,196	$1,892,669
206	$5,520	$9,675	$15,196	$1,882,993
207	$5,492	$9,704	$15,196	$1,873,290
208	$5,464	$9,732	$15,196	$1,863,558
209	$5,435	$9,760	$15,196	$1,853,798
210	$5,407	$9,789	$15,196	$1,844,009
211	$5,378	$9,817	$15,196	$1,834,192
212	$5,350	$9,846	$15,196	$1,824,346
213	$5,321	$9,875	$15,196	$1,814,471
214	$5,292	$9,903	$15,196	$1,804,568
215	$5,263	$9,932	$15,196	$1,794,635
216	$5,234	$9,961	$15,196	$1,784,674

第18年供款共

$182,348

第18年利息

$64,706

第18年共還本金

$117,642

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$5,205	$9,990	$15,196	$1,774,683
218	$5,176	$10,020	$15,196	$1,764,664
219	$5,147	$10,049	$15,196	$1,754,615
220	$5,118	$10,078	$15,196	$1,744,537
221	$5,088	$10,107	$15,196	$1,734,430
222	$5,059	$10,137	$15,196	$1,724,293
223	$5,029	$10,166	$15,196	$1,714,126
224	$5,000	$10,196	$15,196	$1,703,930
225	$4,970	$10,226	$15,196	$1,693,704
226	$4,940	$10,256	$15,196	$1,683,449
227	$4,910	$10,286	$15,196	$1,673,163
228	$4,880	$10,316	$15,196	$1,662,847

第19年供款共

$182,348

第19年利息

$60,522

第19年共還本金

$121,826

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$4,850	$10,346	$15,196	$1,652,502
230	$4,820	$10,376	$15,196	$1,642,126
231	$4,790	$10,406	$15,196	$1,631,720
232	$4,759	$10,436	$15,196	$1,621,283
233	$4,729	$10,467	$15,196	$1,610,816
234	$4,698	$10,497	$15,196	$1,600,319
235	$4,668	$10,528	$15,196	$1,589,791
236	$4,637	$10,559	$15,196	$1,579,232
237	$4,606	$10,590	$15,196	$1,568,642
238	$4,575	$10,620	$15,196	$1,558,022
239	$4,544	$10,651	$15,196	$1,547,370
240	$4,513	$10,683	$15,196	$1,536,688

第20年供款共

$182,348

第20年利息

$56,189

第20年共還本金

$126,159

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$4,482	$10,714	$15,196	$1,525,974
242	$4,451	$10,745	$15,196	$1,515,229
243	$4,419	$10,776	$15,196	$1,504,453
244	$4,388	$10,808	$15,196	$1,493,645
245	$4,356	$10,839	$15,196	$1,482,806
246	$4,325	$10,871	$15,196	$1,471,935
247	$4,293	$10,903	$15,196	$1,461,033
248	$4,261	$10,934	$15,196	$1,450,099
249	$4,229	$10,966	$15,196	$1,439,132
250	$4,197	$10,998	$15,196	$1,428,134
251	$4,165	$11,030	$15,196	$1,417,104
252	$4,133	$11,062	$15,196	$1,406,041

第21年供款共

$182,348

第21年利息

$51,702

第21年共還本金

$130,647

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$4,101	$11,095	$15,196	$1,394,947
254	$4,069	$11,127	$15,196	$1,383,820
255	$4,036	$11,160	$15,196	$1,372,660
256	$4,004	$11,192	$15,196	$1,361,468
257	$3,971	$11,225	$15,196	$1,350,243
258	$3,938	$11,257	$15,196	$1,338,986
259	$3,905	$11,290	$15,196	$1,327,696
260	$3,872	$11,323	$15,196	$1,316,372
261	$3,839	$11,356	$15,196	$1,305,016
262	$3,806	$11,389	$15,196	$1,293,627
263	$3,773	$11,423	$15,196	$1,282,204
264	$3,740	$11,456	$15,196	$1,270,748

第22年供款共

$182,348

第22年利息

$47,055

第22年共還本金

$135,293

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$3,706	$11,489	$15,196	$1,259,259
266	$3,673	$11,523	$15,196	$1,247,736
267	$3,639	$11,556	$15,196	$1,236,180
268	$3,606	$11,590	$15,196	$1,224,589
269	$3,572	$11,624	$15,196	$1,212,965
270	$3,538	$11,658	$15,196	$1,201,308
271	$3,504	$11,692	$15,196	$1,189,616
272	$3,470	$11,726	$15,196	$1,177,890
273	$3,436	$11,760	$15,196	$1,166,130
274	$3,401	$11,794	$15,196	$1,154,335
275	$3,367	$11,829	$15,196	$1,142,506
276	$3,332	$11,863	$15,196	$1,130,643

第23年供款共

$182,348

第23年利息

$42,243

第23年共還本金

$140,105

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$3,298	$11,898	$15,196	$1,118,745
278	$3,263	$11,933	$15,196	$1,106,812
279	$3,228	$11,967	$15,196	$1,094,845
280	$3,193	$12,002	$15,196	$1,082,842
281	$3,158	$12,037	$15,196	$1,070,805
282	$3,123	$12,072	$15,196	$1,058,733
283	$3,088	$12,108	$15,196	$1,046,625
284	$3,053	$12,143	$15,196	$1,034,482
285	$3,017	$12,178	$15,196	$1,022,303
286	$2,982	$12,214	$15,196	$1,010,089
287	$2,946	$12,250	$15,196	$997,840
288	$2,910	$12,285	$15,196	$985,555

第24年供款共

$182,348

第24年利息

$37,260

第24年共還本金

$145,088

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$2,875	$12,321	$15,196	$973,233
290	$2,839	$12,357	$15,196	$960,876
291	$2,803	$12,393	$15,196	$948,483
292	$2,766	$12,429	$15,196	$936,054
293	$2,730	$12,466	$15,196	$923,588
294	$2,694	$12,502	$15,196	$911,087
295	$2,657	$12,538	$15,196	$898,548
296	$2,621	$12,575	$15,196	$885,973
297	$2,584	$12,612	$15,196	$873,362
298	$2,547	$12,648	$15,196	$860,713
299	$2,510	$12,685	$15,196	$848,028
300	$2,473	$12,722	$15,196	$835,306

第25年供款共

$182,348

第25年利息

$32,099

第25年共還本金

$150,249

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$2,436	$12,759	$15,196	$822,547
302	$2,399	$12,797	$15,196	$809,750
303	$2,362	$12,834	$15,196	$796,916
304	$2,324	$12,871	$15,196	$784,045
305	$2,287	$12,909	$15,196	$771,136
306	$2,249	$12,947	$15,196	$758,189
307	$2,211	$12,984	$15,196	$745,205
308	$2,174	$13,022	$15,196	$732,183
309	$2,136	$13,060	$15,196	$719,123
310	$2,097	$13,098	$15,196	$706,025
311	$2,059	$13,136	$15,196	$692,888
312	$2,021	$13,175	$15,196	$679,713

第26年供款共

$182,348

第26年利息

$26,755

第26年共還本金

$155,593

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$1,982	$13,213	$15,196	$666,500
314	$1,944	$13,252	$15,196	$653,248
315	$1,905	$13,290	$15,196	$639,958
316	$1,867	$13,329	$15,196	$626,629
317	$1,828	$13,368	$15,196	$613,261
318	$1,789	$13,407	$15,196	$599,854
319	$1,750	$13,446	$15,196	$586,408
320	$1,710	$13,485	$15,196	$572,923
321	$1,671	$13,525	$15,196	$559,398
322	$1,632	$13,564	$15,196	$545,834
323	$1,592	$13,604	$15,196	$532,230
324	$1,552	$13,643	$15,196	$518,587

第27年供款共

$182,348

第27年利息

$21,222

第27年共還本金

$161,127

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,513	$13,683	$15,196	$504,904
326	$1,473	$13,723	$15,196	$491,181
327	$1,433	$13,763	$15,196	$477,418
328	$1,392	$13,803	$15,196	$463,614
329	$1,352	$13,843	$15,196	$449,771
330	$1,312	$13,884	$15,196	$435,887
331	$1,271	$13,924	$15,196	$421,963
332	$1,231	$13,965	$15,196	$407,998
333	$1,190	$14,006	$15,196	$393,992
334	$1,149	$14,047	$15,196	$379,946
335	$1,108	$14,087	$15,196	$365,858
336	$1,067	$14,129	$15,196	$351,730

第28年供款共

$182,348

第28年利息

$15,491

第28年共還本金

$166,857

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,026	$14,170	$15,196	$337,560
338	$985	$14,211	$15,196	$323,349
339	$943	$14,253	$15,196	$309,096
340	$902	$14,294	$15,196	$294,802
341	$860	$14,336	$15,196	$280,466
342	$818	$14,378	$15,196	$266,088
343	$776	$14,420	$15,196	$251,669
344	$734	$14,462	$15,196	$237,207
345	$692	$14,504	$15,196	$222,703
346	$650	$14,546	$15,196	$208,157
347	$607	$14,589	$15,196	$193,569
348	$565	$14,631	$15,196	$178,938

第29年供款共

$182,348

第29年利息

$9,556

第29年共還本金

$172,792

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$522	$14,674	$15,196	$164,264
350	$479	$14,717	$15,196	$149,547
351	$436	$14,759	$15,196	$134,788
352	$393	$14,803	$15,196	$119,985
353	$350	$14,846	$15,196	$105,140
354	$307	$14,889	$15,196	$90,250
355	$263	$14,932	$15,196	$75,318
356	$220	$14,976	$15,196	$60,342
357	$176	$15,020	$15,196	$45,322
358	$132	$15,063	$15,196	$30,259
359	$88	$15,107	$15,196	$15,151
360	$44	$15,151	$15,196	$0

第30年供款共

$182,348

第30年利息

$3,410

第30年共還本金

$178,938

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$10,416,443

免責聲明

筍盤推介

按揭保險費
info