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$10,821,523

每月供款
$18,146

首期

$3,959,000

總貸款額

$4,041,000

總利息

$2,491,523

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$4,289,000

按月供比率計算

$36,292

置業成本總預算

HK$4,289,000

首期

$3,959,000
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

$36,292

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

VR實景

馬鞍山曉峰灣畔第02座

thumb_up

曉峰灣畔 3房可連約可交吉

實

653 呎

@11,792

建

862 呎

@8,933

local_fire_department 至HIT

售$770 萬

實

653 呎

@11,792

建

862 呎

@8,933

售$770 萬

local_fire_department 至HIT

馬鞍山聽濤雅苑第05座

thumb_up

聽濤雅苑3房1套, 清靜綠化景, 自住收租一流

實

650 呎

@11,538

建

807 呎

@9,294

local_fire_department 至HIT

售$750 萬

實

650 呎

@11,538

建

807 呎

@9,294

售$750 萬

local_fire_department 至HIT

VR實景

馬鞍山天宇海

thumb_up

天宇海罕有特色花園

實

760 呎

@11,316

建

1,001 呎

@8,591

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

售$860 萬

實

760 呎

@11,316

建

1,001 呎

@8,591

售$860 萬

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

馬鞍山聽濤雅苑第08座

thumb_up

真筍盤@三房套加工人房！業主求賣，還價即成

實

745 呎

@10,738

建

927 呎

@8,630

local_fire_department 至HIT

售$800 萬

實

745 呎

@10,738

建

927 呎

@8,630

售$800 萬

local_fire_department 至HIT

VR實景

沙田沙田第一城第01期第12座

thumb_up

*特別靚側＊環境幽靜＊東南高層三房＊自住一流＊

實

504 呎

@14,286

建

594 呎

@12,121

hotel_class 樓王 verified 首置必買

售$720 萬

實

504 呎

@14,286

建

594 呎

@12,121

售$720 萬

hotel_class 樓王 verified 首置必買

馬鞍山新港城 K座

thumb_up

3房景觀開揚,交通方便

實

551 呎

@12,704

建

750 呎

@9,333

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$700 萬

實

551 呎

@12,704

建

750 呎

@9,333

售$700 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

thumb_up

鐵路優質屋苑銀湖天峰池景東南平台特式户

實

564 呎

@13,298

建

742 呎

@10,108

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

售$750 萬

實

564 呎

@13,298

建

742 呎

@10,108

售$750 萬

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

馬鞍山聽濤雅苑第03座

thumb_up

聽濤三房

實

733 呎

@11,460

建

906 呎

@9,272

real_estate_agent 罕有放盤 vpn_key 有匙即睇 transfer_within_a_station 人才必選

售$840 萬

實

733 呎

@11,460

建

906 呎

@9,272

售$840 萬

real_estate_agent 罕有放盤 vpn_key 有匙即睇 transfer_within_a_station 人才必選

馬鞍山曉峰灣畔第01座

thumb_up

海景三房@罕有放盤@鄰近馬鐵站@

實

653 呎

@13,783

建

862 呎

@10,441

local_fire_department 至HIT

售$900 萬

實

653 呎

@13,783

建

862 呎

@10,441

售$900 萬

local_fire_department 至HIT

大埔嵐山

thumb_up

嵐山東南最大積，望唔到墳，開揚遠山景

實

942 呎

@8,577

local_fire_department 至HIT hotel_class 樓王 transfer_within_a_station 人才必選

售$808 萬

實

942 呎

@8,577

售$808 萬

local_fire_department 至HIT hotel_class 樓王 transfer_within_a_station 人才必選

沙田富豪花園

thumb_up

靚裝東南大3房連露台家庭客必睇

實

919 呎

@8,923

建

1,255 呎

@6,534

local_fire_department 至HIT hotel_class 樓王

售$820 萬

實

919 呎

@8,923

建

1,255 呎

@6,534

售$820 萬

local_fire_department 至HIT hotel_class 樓王

沙田沙田玖瓏山罕有裝修兩房高層約睇即買即租**

thumb_up

沙田玖瓏山**罕有裝修兩房**高層**約睇**即買即租**

實

663 呎

@11,237

local_fire_department 至HIT

售$745 萬

實

663 呎

@11,237

售$745 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$24,185	$18,584	$15,229	$12,997
1.500	$25,084	$19,500	$16,161	$13,946
2.000	$26,004	$20,443	$17,128	$14,936
2.500	$26,945	$21,413	$18,129	$15,967
3.000	$27,906	$22,411	$19,163	$17,037
3.500	$28,888	$23,436	$20,230	$18,146
4.000	$29,891	$24,488	$21,330	$19,292
4.500	$30,913	$25,565	$22,461	$20,475
5.000	$31,956	$26,669	$23,623	$21,693
5.500	$33,018	$27,798	$24,815	$22,944
6.000	$34,100	$28,951	$26,036	$24,228

每月供款$18,146

年期

30年

貸款金額

$4,041,000

總利息

$2,491,523

總貸款連利息

$6,532,523

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$11,786	$6,360	$18,146	$4,034,640
2	$11,768	$6,378	$18,146	$4,028,262
3	$11,749	$6,397	$18,146	$4,021,865
4	$11,730	$6,415	$18,146	$4,015,450
5	$11,712	$6,434	$18,146	$4,009,016
6	$11,693	$6,453	$18,146	$4,002,563
7	$11,674	$6,472	$18,146	$3,996,091
8	$11,655	$6,491	$18,146	$3,989,600
9	$11,636	$6,510	$18,146	$3,983,091
10	$11,617	$6,529	$18,146	$3,976,562
11	$11,598	$6,548	$18,146	$3,970,015
12	$11,579	$6,567	$18,146	$3,963,448

第1年供款共

$217,751

第1年利息

$140,199

第1年共還本金

$77,552

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$11,560	$6,586	$18,146	$3,956,862
14	$11,541	$6,605	$18,146	$3,950,257
15	$11,522	$6,624	$18,146	$3,943,633
16	$11,502	$6,644	$18,146	$3,936,989
17	$11,483	$6,663	$18,146	$3,930,326
18	$11,463	$6,682	$18,146	$3,923,644
19	$11,444	$6,702	$18,146	$3,916,942
20	$11,424	$6,721	$18,146	$3,910,220
21	$11,405	$6,741	$18,146	$3,903,479
22	$11,385	$6,761	$18,146	$3,896,718
23	$11,365	$6,780	$18,146	$3,889,938
24	$11,346	$6,800	$18,146	$3,883,138

第2年供款共

$217,751

第2年利息

$137,441

第2年共還本金

$80,310

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$11,326	$6,820	$18,146	$3,876,318
26	$11,306	$6,840	$18,146	$3,869,478
27	$11,286	$6,860	$18,146	$3,862,618
28	$11,266	$6,880	$18,146	$3,855,738
29	$11,246	$6,900	$18,146	$3,848,838
30	$11,226	$6,920	$18,146	$3,841,918
31	$11,206	$6,940	$18,146	$3,834,977
32	$11,185	$6,961	$18,146	$3,828,017
33	$11,165	$6,981	$18,146	$3,821,036
34	$11,145	$7,001	$18,146	$3,814,035
35	$11,124	$7,022	$18,146	$3,807,013
36	$11,104	$7,042	$18,146	$3,799,971

第3年供款共

$217,751

第3年利息

$134,584

第3年共還本金

$83,167

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$11,083	$7,063	$18,146	$3,792,909
38	$11,063	$7,083	$18,146	$3,785,825
39	$11,042	$7,104	$18,146	$3,778,721
40	$11,021	$7,125	$18,146	$3,771,597
41	$11,000	$7,145	$18,146	$3,764,451
42	$10,980	$7,166	$18,146	$3,757,285
43	$10,959	$7,187	$18,146	$3,750,098
44	$10,938	$7,208	$18,146	$3,742,890
45	$10,917	$7,229	$18,146	$3,735,661
46	$10,896	$7,250	$18,146	$3,728,410
47	$10,875	$7,271	$18,146	$3,721,139
48	$10,853	$7,293	$18,146	$3,713,847

第4年供款共

$217,751

第4年利息

$131,626

第4年共還本金

$86,125

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$10,832	$7,314	$18,146	$3,706,533
50	$10,811	$7,335	$18,146	$3,699,198
51	$10,789	$7,357	$18,146	$3,691,841
52	$10,768	$7,378	$18,146	$3,684,463
53	$10,746	$7,400	$18,146	$3,677,063
54	$10,725	$7,421	$18,146	$3,669,642
55	$10,703	$7,443	$18,146	$3,662,199
56	$10,681	$7,464	$18,146	$3,654,735
57	$10,660	$7,486	$18,146	$3,647,249
58	$10,638	$7,508	$18,146	$3,639,741
59	$10,616	$7,530	$18,146	$3,632,211
60	$10,594	$7,552	$18,146	$3,624,659

第5年供款共

$217,751

第5年利息

$128,563

第5年共還本金

$89,188

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$10,572	$7,574	$18,146	$3,617,085
62	$10,550	$7,596	$18,146	$3,609,489
63	$10,528	$7,618	$18,146	$3,601,870
64	$10,505	$7,640	$18,146	$3,594,230
65	$10,483	$7,663	$18,146	$3,586,567
66	$10,461	$7,685	$18,146	$3,578,882
67	$10,438	$7,707	$18,146	$3,571,175
68	$10,416	$7,730	$18,146	$3,563,445
69	$10,393	$7,753	$18,146	$3,555,692
70	$10,371	$7,775	$18,146	$3,547,917
71	$10,348	$7,798	$18,146	$3,540,119
72	$10,325	$7,821	$18,146	$3,532,299

第6年供款共

$217,751

第6年利息

$125,391

第6年共還本金

$92,360

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$10,303	$7,843	$18,146	$3,524,455
74	$10,280	$7,866	$18,146	$3,516,589
75	$10,257	$7,889	$18,146	$3,508,700
76	$10,234	$7,912	$18,146	$3,500,788
77	$10,211	$7,935	$18,146	$3,492,853
78	$10,187	$7,958	$18,146	$3,484,894
79	$10,164	$7,982	$18,146	$3,476,913
80	$10,141	$8,005	$18,146	$3,468,908
81	$10,118	$8,028	$18,146	$3,460,879
82	$10,094	$8,052	$18,146	$3,452,828
83	$10,071	$8,075	$18,146	$3,444,753
84	$10,047	$8,099	$18,146	$3,436,654

第7年供款共

$217,751

第7年利息

$122,106

第7年共還本金

$95,645

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$10,024	$8,122	$18,146	$3,428,532
86	$10,000	$8,146	$18,146	$3,420,386
87	$9,976	$8,170	$18,146	$3,412,216
88	$9,952	$8,194	$18,146	$3,404,022
89	$9,928	$8,217	$18,146	$3,395,805
90	$9,904	$8,241	$18,146	$3,387,563
91	$9,880	$8,266	$18,146	$3,379,298
92	$9,856	$8,290	$18,146	$3,371,008
93	$9,832	$8,314	$18,146	$3,362,694
94	$9,808	$8,338	$18,146	$3,354,356
95	$9,784	$8,362	$18,146	$3,345,994
96	$9,759	$8,387	$18,146	$3,337,607

第8年供款共

$217,751

第8年利息

$118,704

第8年共還本金

$99,047

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$9,735	$8,411	$18,146	$3,329,196
98	$9,710	$8,436	$18,146	$3,320,760
99	$9,686	$8,460	$18,146	$3,312,300
100	$9,661	$8,485	$18,146	$3,303,815
101	$9,636	$8,510	$18,146	$3,295,305
102	$9,611	$8,535	$18,146	$3,286,770
103	$9,586	$8,559	$18,146	$3,278,211
104	$9,561	$8,584	$18,146	$3,269,627
105	$9,536	$8,609	$18,146	$3,261,017
106	$9,511	$8,635	$18,146	$3,252,382
107	$9,486	$8,660	$18,146	$3,243,723
108	$9,461	$8,685	$18,146	$3,235,038

第9年供款共

$217,751

第9年利息

$115,181

第9年共還本金

$102,570

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$9,436	$8,710	$18,146	$3,226,327
110	$9,410	$8,736	$18,146	$3,217,591
111	$9,385	$8,761	$18,146	$3,208,830
112	$9,359	$8,787	$18,146	$3,200,043
113	$9,333	$8,812	$18,146	$3,191,231
114	$9,308	$8,838	$18,146	$3,182,393
115	$9,282	$8,864	$18,146	$3,173,529
116	$9,256	$8,890	$18,146	$3,164,639
117	$9,230	$8,916	$18,146	$3,155,723
118	$9,204	$8,942	$18,146	$3,146,782
119	$9,178	$8,968	$18,146	$3,137,814
120	$9,152	$8,994	$18,146	$3,128,820

第10年供款共

$217,751

第10年利息

$111,533

第10年共還本金

$106,218

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$9,126	$9,020	$18,146	$3,119,800
122	$9,099	$9,046	$18,146	$3,110,753
123	$9,073	$9,073	$18,146	$3,101,681
124	$9,047	$9,099	$18,146	$3,092,581
125	$9,020	$9,126	$18,146	$3,083,455
126	$8,993	$9,152	$18,146	$3,074,303
127	$8,967	$9,179	$18,146	$3,065,124
128	$8,940	$9,206	$18,146	$3,055,918
129	$8,913	$9,233	$18,146	$3,046,685
130	$8,886	$9,260	$18,146	$3,037,425
131	$8,859	$9,287	$18,146	$3,028,138
132	$8,832	$9,314	$18,146	$3,018,825

第11年供款共

$217,751

第11年利息

$107,755

第11年共還本金

$109,995

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$8,805	$9,341	$18,146	$3,009,484
134	$8,778	$9,368	$18,146	$3,000,115
135	$8,750	$9,396	$18,146	$2,990,720
136	$8,723	$9,423	$18,146	$2,981,297
137	$8,695	$9,450	$18,146	$2,971,846
138	$8,668	$9,478	$18,146	$2,962,368
139	$8,640	$9,506	$18,146	$2,952,863
140	$8,613	$9,533	$18,146	$2,943,329
141	$8,585	$9,561	$18,146	$2,933,768
142	$8,557	$9,589	$18,146	$2,924,179
143	$8,529	$9,617	$18,146	$2,914,562
144	$8,501	$9,645	$18,146	$2,904,917

第12年供款共

$217,751

第12年利息

$103,843

第12年共還本金

$113,908

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$8,473	$9,673	$18,146	$2,895,244
146	$8,444	$9,701	$18,146	$2,885,542
147	$8,416	$9,730	$18,146	$2,875,813
148	$8,388	$9,758	$18,146	$2,866,054
149	$8,359	$9,787	$18,146	$2,856,268
150	$8,331	$9,815	$18,146	$2,846,453
151	$8,302	$9,844	$18,146	$2,836,609
152	$8,273	$9,872	$18,146	$2,826,737
153	$8,245	$9,901	$18,146	$2,816,835
154	$8,216	$9,930	$18,146	$2,806,905
155	$8,187	$9,959	$18,146	$2,796,946
156	$8,158	$9,988	$18,146	$2,786,958

第13年供款共

$217,751

第13年利息

$99,792

第13年共還本金

$117,959

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$8,129	$10,017	$18,146	$2,776,941
158	$8,099	$10,046	$18,146	$2,766,894
159	$8,070	$10,076	$18,146	$2,756,818
160	$8,041	$10,105	$18,146	$2,746,713
161	$8,011	$10,135	$18,146	$2,736,579
162	$7,982	$10,164	$18,146	$2,726,414
163	$7,952	$10,194	$18,146	$2,716,221
164	$7,922	$10,224	$18,146	$2,705,997
165	$7,892	$10,253	$18,146	$2,695,744
166	$7,863	$10,283	$18,146	$2,685,460
167	$7,833	$10,313	$18,146	$2,675,147
168	$7,803	$10,343	$18,146	$2,664,804

第14年供款共

$217,751

第14年利息

$95,596

第14年共還本金

$122,154

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$7,772	$10,374	$18,146	$2,654,430
170	$7,742	$10,404	$18,146	$2,644,026
171	$7,712	$10,434	$18,146	$2,633,592
172	$7,681	$10,465	$18,146	$2,623,127
173	$7,651	$10,495	$18,146	$2,612,632
174	$7,620	$10,526	$18,146	$2,602,107
175	$7,589	$10,556	$18,146	$2,591,550
176	$7,559	$10,587	$18,146	$2,580,963
177	$7,528	$10,618	$18,146	$2,570,345
178	$7,497	$10,649	$18,146	$2,559,696
179	$7,466	$10,680	$18,146	$2,549,016
180	$7,435	$10,711	$18,146	$2,538,305

第15年供款共

$217,751

第15年利息

$91,252

第15年共還本金

$126,499

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$7,403	$10,743	$18,146	$2,527,562
182	$7,372	$10,774	$18,146	$2,516,788
183	$7,341	$10,805	$18,146	$2,505,983
184	$7,309	$10,837	$18,146	$2,495,146
185	$7,278	$10,868	$18,146	$2,484,278
186	$7,246	$10,900	$18,146	$2,473,378
187	$7,214	$10,932	$18,146	$2,462,446
188	$7,182	$10,964	$18,146	$2,451,482
189	$7,150	$10,996	$18,146	$2,440,486
190	$7,118	$11,028	$18,146	$2,429,458
191	$7,086	$11,060	$18,146	$2,418,398
192	$7,054	$11,092	$18,146	$2,407,306

第16年供款共

$217,751

第16年利息

$86,752

第16年共還本金

$130,998

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$7,021	$11,125	$18,146	$2,396,182
194	$6,989	$11,157	$18,146	$2,385,025
195	$6,956	$11,190	$18,146	$2,373,835
196	$6,924	$11,222	$18,146	$2,362,613
197	$6,891	$11,255	$18,146	$2,351,358
198	$6,858	$11,288	$18,146	$2,340,070
199	$6,825	$11,321	$18,146	$2,328,749
200	$6,792	$11,354	$18,146	$2,317,396
201	$6,759	$11,387	$18,146	$2,306,009
202	$6,726	$11,420	$18,146	$2,294,589
203	$6,693	$11,453	$18,146	$2,283,136
204	$6,659	$11,487	$18,146	$2,271,649

第17年供款共

$217,751

第17年利息

$82,093

第17年共還本金

$135,657

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$6,626	$11,520	$18,146	$2,260,129
206	$6,592	$11,554	$18,146	$2,248,575
207	$6,558	$11,588	$18,146	$2,236,987
208	$6,525	$11,621	$18,146	$2,225,366
209	$6,491	$11,655	$18,146	$2,213,711
210	$6,457	$11,689	$18,146	$2,202,021
211	$6,423	$11,723	$18,146	$2,190,298
212	$6,388	$11,758	$18,146	$2,178,540
213	$6,354	$11,792	$18,146	$2,166,749
214	$6,320	$11,826	$18,146	$2,154,922
215	$6,285	$11,861	$18,146	$2,143,062
216	$6,251	$11,895	$18,146	$2,131,166

第18年供款共

$217,751

第18年利息

$77,268

第18年共還本金

$140,482

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$6,216	$11,930	$18,146	$2,119,236
218	$6,181	$11,965	$18,146	$2,107,272
219	$6,146	$12,000	$18,146	$2,095,272
220	$6,111	$12,035	$18,146	$2,083,237
221	$6,076	$12,070	$18,146	$2,071,167
222	$6,041	$12,105	$18,146	$2,059,062
223	$6,006	$12,140	$18,146	$2,046,922
224	$5,970	$12,176	$18,146	$2,034,746
225	$5,935	$12,211	$18,146	$2,022,535
226	$5,899	$12,247	$18,146	$2,010,288
227	$5,863	$12,283	$18,146	$1,998,006
228	$5,828	$12,318	$18,146	$1,985,687

第19年供款共

$217,751

第19年利息

$72,272

第19年共還本金

$145,479

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$5,792	$12,354	$18,146	$1,973,333
230	$5,756	$12,390	$18,146	$1,960,943
231	$5,719	$12,426	$18,146	$1,948,516
232	$5,683	$12,463	$18,146	$1,936,054
233	$5,647	$12,499	$18,146	$1,923,555
234	$5,610	$12,536	$18,146	$1,911,019
235	$5,574	$12,572	$18,146	$1,898,447
236	$5,537	$12,609	$18,146	$1,885,838
237	$5,500	$12,646	$18,146	$1,873,193
238	$5,463	$12,682	$18,146	$1,860,510
239	$5,426	$12,719	$18,146	$1,847,791
240	$5,389	$12,757	$18,146	$1,835,034

第20年供款共

$217,751

第20年利息

$67,098

第20年共還本金

$150,653

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$5,352	$12,794	$18,146	$1,822,241
242	$5,315	$12,831	$18,146	$1,809,410
243	$5,277	$12,868	$18,146	$1,796,541
244	$5,240	$12,906	$18,146	$1,783,635
245	$5,202	$12,944	$18,146	$1,770,691
246	$5,165	$12,981	$18,146	$1,757,710
247	$5,127	$13,019	$18,146	$1,744,691
248	$5,089	$13,057	$18,146	$1,731,634
249	$5,051	$13,095	$18,146	$1,718,538
250	$5,012	$13,133	$18,146	$1,705,405
251	$4,974	$13,172	$18,146	$1,692,233
252	$4,936	$13,210	$18,146	$1,679,023

第21年供款共

$217,751

第21年利息

$61,739

第21年共還本金

$156,011

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$4,897	$13,249	$18,146	$1,665,774
254	$4,859	$13,287	$18,146	$1,652,487
255	$4,820	$13,326	$18,146	$1,639,161
256	$4,781	$13,365	$18,146	$1,625,796
257	$4,742	$13,404	$18,146	$1,612,392
258	$4,703	$13,443	$18,146	$1,598,948
259	$4,664	$13,482	$18,146	$1,585,466
260	$4,624	$13,522	$18,146	$1,571,945
261	$4,585	$13,561	$18,146	$1,558,384
262	$4,545	$13,601	$18,146	$1,544,783
263	$4,506	$13,640	$18,146	$1,531,143
264	$4,466	$13,680	$18,146	$1,517,463

第22年供款共

$217,751

第22年利息

$56,190

第22年共還本金

$161,560

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$4,426	$13,720	$18,146	$1,503,743
266	$4,386	$13,760	$18,146	$1,489,983
267	$4,346	$13,800	$18,146	$1,476,183
268	$4,306	$13,840	$18,146	$1,462,342
269	$4,265	$13,881	$18,146	$1,448,461
270	$4,225	$13,921	$18,146	$1,434,540
271	$4,184	$13,962	$18,146	$1,420,578
272	$4,143	$14,003	$18,146	$1,406,576
273	$4,103	$14,043	$18,146	$1,392,532
274	$4,062	$14,084	$18,146	$1,378,448
275	$4,020	$14,125	$18,146	$1,364,323
276	$3,979	$14,167	$18,146	$1,350,156

第23年供款共

$217,751

第23年利息

$50,444

第23年共還本金

$167,306

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$3,938	$14,208	$18,146	$1,335,948
278	$3,897	$14,249	$18,146	$1,321,699
279	$3,855	$14,291	$18,146	$1,307,408
280	$3,813	$14,333	$18,146	$1,293,075
281	$3,771	$14,374	$18,146	$1,278,701
282	$3,730	$14,416	$18,146	$1,264,284
283	$3,687	$14,458	$18,146	$1,249,826
284	$3,645	$14,501	$18,146	$1,235,325
285	$3,603	$14,543	$18,146	$1,220,783
286	$3,561	$14,585	$18,146	$1,206,197
287	$3,518	$14,628	$18,146	$1,191,569
288	$3,475	$14,670	$18,146	$1,176,899

第24年供款共

$217,751

第24年利息

$44,494

第24年共還本金

$173,257

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,433	$14,713	$18,146	$1,162,186
290	$3,390	$14,756	$18,146	$1,147,430
291	$3,347	$14,799	$18,146	$1,132,630
292	$3,304	$14,842	$18,146	$1,117,788
293	$3,260	$14,886	$18,146	$1,102,902
294	$3,217	$14,929	$18,146	$1,087,973
295	$3,173	$14,973	$18,146	$1,073,000
296	$3,130	$15,016	$18,146	$1,057,984
297	$3,086	$15,060	$18,146	$1,042,924
298	$3,042	$15,104	$18,146	$1,027,820
299	$2,998	$15,148	$18,146	$1,012,672
300	$2,954	$15,192	$18,146	$997,480

第25年供款共

$217,751

第25年利息

$38,331

第25年共還本金

$179,419

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$2,909	$15,237	$18,146	$982,243
302	$2,865	$15,281	$18,146	$966,962
303	$2,820	$15,326	$18,146	$951,636
304	$2,776	$15,370	$18,146	$936,266
305	$2,731	$15,415	$18,146	$920,851
306	$2,686	$15,460	$18,146	$905,391
307	$2,641	$15,505	$18,146	$889,886
308	$2,596	$15,550	$18,146	$874,335
309	$2,550	$15,596	$18,146	$858,740
310	$2,505	$15,641	$18,146	$843,098
311	$2,459	$15,687	$18,146	$827,412
312	$2,413	$15,733	$18,146	$811,679

第26年供款共

$217,751

第26年利息

$31,950

第26年共還本金

$185,801

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,367	$15,778	$18,146	$795,900
314	$2,321	$15,825	$18,146	$780,076
315	$2,275	$15,871	$18,146	$764,205
316	$2,229	$15,917	$18,146	$748,288
317	$2,183	$15,963	$18,146	$732,325
318	$2,136	$16,010	$18,146	$716,315
319	$2,089	$16,057	$18,146	$700,258
320	$2,042	$16,103	$18,146	$684,155
321	$1,995	$16,150	$18,146	$668,004
322	$1,948	$16,198	$18,146	$651,807
323	$1,901	$16,245	$18,146	$635,562
324	$1,854	$16,292	$18,146	$619,270

第27年供款共

$217,751

第27年利息

$25,342

第27年共還本金

$192,409

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,806	$16,340	$18,146	$602,930
326	$1,759	$16,387	$18,146	$586,543
327	$1,711	$16,435	$18,146	$570,108
328	$1,663	$16,483	$18,146	$553,625
329	$1,615	$16,531	$18,146	$537,093
330	$1,567	$16,579	$18,146	$520,514
331	$1,518	$16,628	$18,146	$503,886
332	$1,470	$16,676	$18,146	$487,210
333	$1,421	$16,725	$18,146	$470,485
334	$1,372	$16,774	$18,146	$453,712
335	$1,323	$16,823	$18,146	$436,889
336	$1,274	$16,872	$18,146	$420,017

第28年供款共

$217,751

第28年利息

$18,498

第28年共還本金

$199,252

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,225	$16,921	$18,146	$403,097
338	$1,176	$16,970	$18,146	$386,126
339	$1,126	$17,020	$18,146	$369,107
340	$1,077	$17,069	$18,146	$352,037
341	$1,027	$17,119	$18,146	$334,918
342	$977	$17,169	$18,146	$317,749
343	$927	$17,219	$18,146	$300,530
344	$877	$17,269	$18,146	$283,261
345	$826	$17,320	$18,146	$265,941
346	$776	$17,370	$18,146	$248,571
347	$725	$17,421	$18,146	$231,150
348	$674	$17,472	$18,146	$213,678

第29年供款共

$217,751

第29年利息

$11,411

第29年共還本金

$206,339

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$623	$17,523	$18,146	$196,155
350	$572	$17,574	$18,146	$178,582
351	$521	$17,625	$18,146	$160,957
352	$469	$17,676	$18,146	$143,280
353	$418	$17,728	$18,146	$125,552
354	$366	$17,780	$18,146	$107,773
355	$314	$17,832	$18,146	$89,941
356	$262	$17,884	$18,146	$72,057
357	$210	$17,936	$18,146	$54,122
358	$158	$17,988	$18,146	$36,134
359	$105	$18,041	$18,146	$18,093
360	$53	$18,093	$18,146	$0

第30年供款共

$217,751

第30年利息

$4,073

第30年共還本金

$213,678

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$10,821,523

免責聲明

筍盤推介

按揭保險費
info