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$10,764,095

每月供款
$18,192

首期

$3,885,200

總貸款額

$4,114,800

總利息

$2,434,095

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$4,215,200

按月供比率計算

$36,383

置業成本總預算

HK$4,215,200

首期

$3,885,200
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

$36,383

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

西貢逸瓏海滙

thumb_up

西貢逸瓏海滙

實

704 呎

@10,938

local_offer 低水筍價

售$770 萬

實

704 呎

@10,938

售$770 萬

local_offer 低水筍價

VR實景

粉嶺牽晴間第12座

thumb_up

孟母三遷，業主割愛賣樓【世紀21奇豐獨家代理】

實

714 呎

@12,185

建

978 呎

@8,896

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

售$870 萬

實

714 呎

@12,185

建

978 呎

@8,896

售$870 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

沙田恒峰花園第02座

thumb_up

高層三房套, 超筍價放賣, 有票再傾!

實

640 呎

@11,250

建

832 呎

@8,654

local_fire_department 至HIT local_offer 低水筍價 flight_takeoff 移民急讓

售$720 萬

實

640 呎

@11,250

建

832 呎

@8,654

售$720 萬

local_fire_department 至HIT local_offer 低水筍價 flight_takeoff 移民急讓

馬鞍山馬鞍山中心第03座

thumb_up

馬鞍山中心第03座

實

541 呎

@13,863

建

727 呎

@10,316

local_fire_department 至HIT

售$750 萬

實

541 呎

@13,863

建

727 呎

@10,316

售$750 萬

local_fire_department 至HIT

沙田文禮閣第04座

thumb_up

文禮閣第04座

實

622 呎

@13,666

建

736 呎

@11,549

flight_takeoff 移民急讓

售$850 萬

實

622 呎

@13,666

建

736 呎

@11,549

售$850 萬

flight_takeoff 移民急讓

馬鞍山泓碧第02座 ###罕有梗廚戶型,高層全海景,絕無僅有,半新樓,即買即住###

thumb_up

泓碧第02座 ###罕有梗廚戶型,高層全海景,絕無僅有,半新樓,即買即住###

實

511 呎

@15,460

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$790 萬

實

511 呎

@15,460

售$790 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

西貢逸瓏園第01座

thumb_up

西貢市中心 **可租可賣**

實

691 呎

@12,735

local_offer 低水筍價

售$880 萬

實

691 呎

@12,735

售$880 萬

local_offer 低水筍價

粉嶺帝庭軒第01期第01座

thumb_up

聯和3寶,東南3房,新裝即住

實

607 呎

@12,026

建

862 呎

@8,469

hotel_class 樓王 local_offer 低水筍價

售$730 萬

實

607 呎

@12,026

建

862 呎

@8,469

售$730 萬

hotel_class 樓王 local_offer 低水筍價

KOL實拍 VR實景

沙田沙田第一城第02期

thumb_up

奇豐精選堅靚裝高層河景可即入住

實

504 呎

@14,286

建

622 呎

@11,576

hotel_class 樓王 vpn_key 有匙即睇

售$720 萬

實

504 呎

@14,286

建

622 呎

@11,576

售$720 萬

hotel_class 樓王 vpn_key 有匙即睇

西貢逸瓏園第05座

thumb_up

逸瓏園

實

566 呎

@13,781

local_fire_department 至HIT

售$780 萬

實

566 呎

@13,781

售$780 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

@25,170

real_estate_agent 罕有放盤

售$886 萬

實

352 呎

@25,170

售$886 萬

real_estate_agent 罕有放盤

VR實景

馬鞍山翠擁華庭第02座

thumb_up

翠擁華庭大3房

實

816 呎

@9,804

建

1,052 呎

@7,605

local_offer 低水筍價 verified 首置必買

售$800 萬

實

816 呎

@9,804

建

1,052 呎

@7,605

售$800 萬

local_offer 低水筍價 verified 首置必買

利率	15年	20年	25年	30年
1.000	$24,627	$18,924	$15,508	$13,235
1.500	$25,542	$19,856	$16,457	$14,201
2.000	$26,479	$20,816	$17,441	$15,209
2.500	$27,437	$21,804	$18,460	$16,258
3.000	$28,416	$22,821	$19,513	$17,348
3.375	$29,164	$23,601	$20,325	$18,191
3.500	$29,416	$23,864	$20,600	$18,477
4.000	$30,437	$24,935	$21,719	$19,645
4.500	$31,478	$26,032	$22,871	$20,849
5.000	$32,540	$27,156	$24,055	$22,089
5.500	$33,621	$28,305	$25,268	$23,363
6.000	$34,723	$29,480	$26,512	$24,670

每月供款$18,192

年期

30年

貸款金額

$4,114,800

總利息

$2,434,095

總貸款連利息

$6,548,895

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$11,573	$6,618	$18,191	$4,108,182
2	$11,554	$6,637	$18,191	$4,101,544
3	$11,536	$6,656	$18,191	$4,094,889
4	$11,517	$6,675	$18,191	$4,088,214
5	$11,498	$6,693	$18,191	$4,081,521
6	$11,479	$6,712	$18,191	$4,074,809
7	$11,460	$6,731	$18,191	$4,068,078
8	$11,441	$6,750	$18,191	$4,061,328
9	$11,422	$6,769	$18,191	$4,054,559
10	$11,403	$6,788	$18,191	$4,047,771
11	$11,384	$6,807	$18,191	$4,040,964
12	$11,365	$6,826	$18,191	$4,034,138

第1年供款共

$218,296

第1年利息

$137,634

第1年共還本金

$80,662

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$11,346	$6,845	$18,191	$4,027,292
14	$11,327	$6,865	$18,191	$4,020,428
15	$11,307	$6,884	$18,191	$4,013,544
16	$11,288	$6,903	$18,191	$4,006,641
17	$11,269	$6,923	$18,191	$3,999,718
18	$11,249	$6,942	$18,191	$3,992,776
19	$11,230	$6,962	$18,191	$3,985,814
20	$11,210	$6,981	$18,191	$3,978,833
21	$11,190	$7,001	$18,191	$3,971,832
22	$11,171	$7,021	$18,191	$3,964,811
23	$11,151	$7,040	$18,191	$3,957,771
24	$11,131	$7,060	$18,191	$3,950,711

第2年供款共

$218,296

第2年利息

$134,869

第2年共還本金

$83,427

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$11,111	$7,080	$18,191	$3,943,631
26	$11,091	$7,100	$18,191	$3,936,531
27	$11,071	$7,120	$18,191	$3,929,411
28	$11,051	$7,140	$18,191	$3,922,271
29	$11,031	$7,160	$18,191	$3,915,111
30	$11,011	$7,180	$18,191	$3,907,931
31	$10,991	$7,200	$18,191	$3,900,731
32	$10,971	$7,221	$18,191	$3,893,510
33	$10,950	$7,241	$18,191	$3,886,269
34	$10,930	$7,261	$18,191	$3,879,008
35	$10,910	$7,282	$18,191	$3,871,726
36	$10,889	$7,302	$18,191	$3,864,424

第3年供款共

$218,296

第3年利息

$132,010

第3年共還本金

$86,287

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$10,869	$7,323	$18,191	$3,857,102
38	$10,848	$7,343	$18,191	$3,849,758
39	$10,827	$7,364	$18,191	$3,842,394
40	$10,807	$7,385	$18,191	$3,835,010
41	$10,786	$7,405	$18,191	$3,827,604
42	$10,765	$7,426	$18,191	$3,820,178
43	$10,744	$7,447	$18,191	$3,812,731
44	$10,723	$7,468	$18,191	$3,805,263
45	$10,702	$7,489	$18,191	$3,797,774
46	$10,681	$7,510	$18,191	$3,790,264
47	$10,660	$7,531	$18,191	$3,782,732
48	$10,639	$7,552	$18,191	$3,775,180

第4年供款共

$218,296

第4年利息

$129,052

第4年共還本金

$89,244

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$10,618	$7,574	$18,191	$3,767,606
50	$10,596	$7,595	$18,191	$3,760,011
51	$10,575	$7,616	$18,191	$3,752,395
52	$10,554	$7,638	$18,191	$3,744,757
53	$10,532	$7,659	$18,191	$3,737,098
54	$10,511	$7,681	$18,191	$3,729,417
55	$10,489	$7,702	$18,191	$3,721,715
56	$10,467	$7,724	$18,191	$3,713,991
57	$10,446	$7,746	$18,191	$3,706,245
58	$10,424	$7,768	$18,191	$3,698,477
59	$10,402	$7,789	$18,191	$3,690,688
60	$10,380	$7,811	$18,191	$3,682,877

第5年供款共

$218,296

第5年利息

$125,993

第5年共還本金

$92,303

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$10,358	$7,833	$18,191	$3,675,043
62	$10,336	$7,855	$18,191	$3,667,188
63	$10,314	$7,877	$18,191	$3,659,311
64	$10,292	$7,900	$18,191	$3,651,411
65	$10,270	$7,922	$18,191	$3,643,489
66	$10,247	$7,944	$18,191	$3,635,545
67	$10,225	$7,966	$18,191	$3,627,579
68	$10,203	$7,989	$18,191	$3,619,590
69	$10,180	$8,011	$18,191	$3,611,579
70	$10,158	$8,034	$18,191	$3,603,545
71	$10,135	$8,056	$18,191	$3,595,489
72	$10,112	$8,079	$18,191	$3,587,409

第6年供款共

$218,296

第6年利息

$122,829

第6年共還本金

$95,467

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$10,090	$8,102	$18,191	$3,579,308
74	$10,067	$8,125	$18,191	$3,571,183
75	$10,044	$8,147	$18,191	$3,563,036
76	$10,021	$8,170	$18,191	$3,554,865
77	$9,998	$8,193	$18,191	$3,546,672
78	$9,975	$8,216	$18,191	$3,538,456
79	$9,952	$8,239	$18,191	$3,530,216
80	$9,929	$8,263	$18,191	$3,521,954
81	$9,905	$8,286	$18,191	$3,513,668
82	$9,882	$8,309	$18,191	$3,505,358
83	$9,859	$8,333	$18,191	$3,497,026
84	$9,835	$8,356	$18,191	$3,488,670

第7年供款共

$218,296

第7年利息

$119,557

第7年共還本金

$98,740

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$9,812	$8,379	$18,191	$3,480,290
86	$9,788	$8,403	$18,191	$3,471,887
87	$9,765	$8,427	$18,191	$3,463,461
88	$9,741	$8,450	$18,191	$3,455,010
89	$9,717	$8,474	$18,191	$3,446,536
90	$9,693	$8,498	$18,191	$3,438,038
91	$9,669	$8,522	$18,191	$3,429,516
92	$9,646	$8,546	$18,191	$3,420,970
93	$9,621	$8,570	$18,191	$3,412,401
94	$9,597	$8,594	$18,191	$3,403,807
95	$9,573	$8,618	$18,191	$3,395,188
96	$9,549	$8,642	$18,191	$3,386,546

第8年供款共

$218,296

第8年利息

$116,172

第8年共還本金

$102,124

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$9,525	$8,667	$18,191	$3,377,879
98	$9,500	$8,691	$18,191	$3,369,188
99	$9,476	$8,716	$18,191	$3,360,473
100	$9,451	$8,740	$18,191	$3,351,733
101	$9,427	$8,765	$18,191	$3,342,968
102	$9,402	$8,789	$18,191	$3,334,179
103	$9,377	$8,814	$18,191	$3,325,365
104	$9,353	$8,839	$18,191	$3,316,526
105	$9,328	$8,864	$18,191	$3,307,662
106	$9,303	$8,889	$18,191	$3,298,774
107	$9,278	$8,914	$18,191	$3,289,860
108	$9,253	$8,939	$18,191	$3,280,921

第9年供款共

$218,296

第9年利息

$112,672

第9年共還本金

$105,625

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$9,228	$8,964	$18,191	$3,271,958
110	$9,202	$8,989	$18,191	$3,262,969
111	$9,177	$9,014	$18,191	$3,253,954
112	$9,152	$9,040	$18,191	$3,244,915
113	$9,126	$9,065	$18,191	$3,235,850
114	$9,101	$9,091	$18,191	$3,226,759
115	$9,075	$9,116	$18,191	$3,217,643
116	$9,050	$9,142	$18,191	$3,208,501
117	$9,024	$9,167	$18,191	$3,199,334
118	$8,998	$9,193	$18,191	$3,190,141
119	$8,972	$9,219	$18,191	$3,180,921
120	$8,946	$9,245	$18,191	$3,171,676

第10年供款共

$218,296

第10年利息

$109,051

第10年共還本金

$109,245

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$8,920	$9,271	$18,191	$3,162,405
122	$8,894	$9,297	$18,191	$3,153,108
123	$8,868	$9,323	$18,191	$3,143,785
124	$8,842	$9,349	$18,191	$3,134,436
125	$8,816	$9,376	$18,191	$3,125,060
126	$8,789	$9,402	$18,191	$3,115,658
127	$8,763	$9,429	$18,191	$3,106,229
128	$8,736	$9,455	$18,191	$3,096,774
129	$8,710	$9,482	$18,191	$3,087,292
130	$8,683	$9,508	$18,191	$3,077,784
131	$8,656	$9,535	$18,191	$3,068,249
132	$8,629	$9,562	$18,191	$3,058,687

第11年供款共

$218,296

第11年利息

$105,307

第11年共還本金

$112,990

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$8,603	$9,589	$18,191	$3,049,098
134	$8,576	$9,616	$18,191	$3,039,482
135	$8,549	$9,643	$18,191	$3,029,839
136	$8,521	$9,670	$18,191	$3,020,169
137	$8,494	$9,697	$18,191	$3,010,472
138	$8,467	$9,724	$18,191	$3,000,748
139	$8,440	$9,752	$18,191	$2,990,996
140	$8,412	$9,779	$18,191	$2,981,217
141	$8,385	$9,807	$18,191	$2,971,410
142	$8,357	$9,834	$18,191	$2,961,576
143	$8,329	$9,862	$18,191	$2,951,714
144	$8,302	$9,890	$18,191	$2,941,824

第12年供款共

$218,296

第12年利息

$101,434

第12年共還本金

$116,863

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$8,274	$9,917	$18,191	$2,931,907
146	$8,246	$9,945	$18,191	$2,921,961
147	$8,218	$9,973	$18,191	$2,911,988
148	$8,190	$10,001	$18,191	$2,901,987
149	$8,162	$10,030	$18,191	$2,891,957
150	$8,134	$10,058	$18,191	$2,881,899
151	$8,105	$10,086	$18,191	$2,871,813
152	$8,077	$10,114	$18,191	$2,861,699
153	$8,049	$10,143	$18,191	$2,851,556
154	$8,020	$10,171	$18,191	$2,841,385
155	$7,991	$10,200	$18,191	$2,831,185
156	$7,963	$10,229	$18,191	$2,820,956

第13年供款共

$218,296

第13年利息

$97,428

第13年共還本金

$120,868

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$7,934	$10,257	$18,191	$2,810,699
158	$7,905	$10,286	$18,191	$2,800,412
159	$7,876	$10,315	$18,191	$2,790,097
160	$7,847	$10,344	$18,191	$2,779,753
161	$7,818	$10,373	$18,191	$2,769,380
162	$7,789	$10,402	$18,191	$2,758,977
163	$7,760	$10,432	$18,191	$2,748,545
164	$7,730	$10,461	$18,191	$2,738,084
165	$7,701	$10,491	$18,191	$2,727,594
166	$7,671	$10,520	$18,191	$2,717,074
167	$7,642	$10,550	$18,191	$2,706,524
168	$7,612	$10,579	$18,191	$2,695,945

第14年供款共

$218,296

第14年利息

$93,285

第14年共還本金

$125,011

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$7,582	$10,609	$18,191	$2,685,336
170	$7,553	$10,639	$18,191	$2,674,697
171	$7,523	$10,669	$18,191	$2,664,028
172	$7,493	$10,699	$18,191	$2,653,329
173	$7,462	$10,729	$18,191	$2,642,600
174	$7,432	$10,759	$18,191	$2,631,841
175	$7,402	$10,789	$18,191	$2,621,052
176	$7,372	$10,820	$18,191	$2,610,232
177	$7,341	$10,850	$18,191	$2,599,382
178	$7,311	$10,881	$18,191	$2,588,502
179	$7,280	$10,911	$18,191	$2,577,590
180	$7,249	$10,942	$18,191	$2,566,649

第15年供款共

$218,296

第15年利息

$89,000

第15年共還本金

$129,296

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$7,219	$10,973	$18,191	$2,555,676
182	$7,188	$11,004	$18,191	$2,544,672
183	$7,157	$11,034	$18,191	$2,533,638
184	$7,126	$11,066	$18,191	$2,522,572
185	$7,095	$11,097	$18,191	$2,511,476
186	$7,064	$11,128	$18,191	$2,500,348
187	$7,032	$11,159	$18,191	$2,489,189
188	$7,001	$11,191	$18,191	$2,477,998
189	$6,969	$11,222	$18,191	$2,466,776
190	$6,938	$11,254	$18,191	$2,455,523
191	$6,906	$11,285	$18,191	$2,444,237
192	$6,874	$11,317	$18,191	$2,432,920

第16年供款共

$218,296

第16年利息

$84,568

第16年共還本金

$133,728

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$6,843	$11,349	$18,191	$2,421,572
194	$6,811	$11,381	$18,191	$2,410,191
195	$6,779	$11,413	$18,191	$2,398,778
196	$6,747	$11,445	$18,191	$2,387,333
197	$6,714	$11,477	$18,191	$2,375,856
198	$6,682	$11,509	$18,191	$2,364,347
199	$6,650	$11,542	$18,191	$2,352,806
200	$6,617	$11,574	$18,191	$2,341,231
201	$6,585	$11,607	$18,191	$2,329,625
202	$6,552	$11,639	$18,191	$2,317,985
203	$6,519	$11,672	$18,191	$2,306,313
204	$6,487	$11,705	$18,191	$2,294,609

第17年供款共

$218,296

第17年利息

$79,985

第17年共還本金

$138,312

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$6,454	$11,738	$18,191	$2,282,871
206	$6,421	$11,771	$18,191	$2,271,100
207	$6,387	$11,804	$18,191	$2,259,296
208	$6,354	$11,837	$18,191	$2,247,459
209	$6,321	$11,870	$18,191	$2,235,589
210	$6,288	$11,904	$18,191	$2,223,685
211	$6,254	$11,937	$18,191	$2,211,747
212	$6,221	$11,971	$18,191	$2,199,777
213	$6,187	$12,005	$18,191	$2,187,772
214	$6,153	$12,038	$18,191	$2,175,734
215	$6,119	$12,072	$18,191	$2,163,662
216	$6,085	$12,106	$18,191	$2,151,556

第18年供款共

$218,296

第18年利息

$75,244

第18年共還本金

$143,053

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$6,051	$12,140	$18,191	$2,139,416
218	$6,017	$12,174	$18,191	$2,127,241
219	$5,983	$12,209	$18,191	$2,115,033
220	$5,949	$12,243	$18,191	$2,102,790
221	$5,914	$12,277	$18,191	$2,090,513
222	$5,880	$12,312	$18,191	$2,078,201
223	$5,845	$12,346	$18,191	$2,065,854
224	$5,810	$12,381	$18,191	$2,053,473
225	$5,775	$12,416	$18,191	$2,041,057
226	$5,740	$12,451	$18,191	$2,028,606
227	$5,705	$12,486	$18,191	$2,016,120
228	$5,670	$12,521	$18,191	$2,003,599

第19年供款共

$218,296

第19年利息

$70,340

第19年共還本金

$147,956

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$5,635	$12,556	$18,191	$1,991,043
230	$5,600	$12,592	$18,191	$1,978,452
231	$5,564	$12,627	$18,191	$1,965,825
232	$5,529	$12,662	$18,191	$1,953,162
233	$5,493	$12,698	$18,191	$1,940,464
234	$5,458	$12,734	$18,191	$1,927,730
235	$5,422	$12,770	$18,191	$1,914,961
236	$5,386	$12,806	$18,191	$1,902,155
237	$5,350	$12,842	$18,191	$1,889,313
238	$5,314	$12,878	$18,191	$1,876,436
239	$5,277	$12,914	$18,191	$1,863,522
240	$5,241	$12,950	$18,191	$1,850,572

第20年供款共

$218,296

第20年利息

$65,269

第20年共還本金

$153,028

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$5,205	$12,987	$18,191	$1,837,585
242	$5,168	$13,023	$18,191	$1,824,562
243	$5,132	$13,060	$18,191	$1,811,502
244	$5,095	$13,097	$18,191	$1,798,406
245	$5,058	$13,133	$18,191	$1,785,272
246	$5,021	$13,170	$18,191	$1,772,102
247	$4,984	$13,207	$18,191	$1,758,895
248	$4,947	$13,244	$18,191	$1,745,650
249	$4,910	$13,282	$18,191	$1,732,368
250	$4,872	$13,319	$18,191	$1,719,049
251	$4,835	$13,357	$18,191	$1,705,693
252	$4,797	$13,394	$18,191	$1,692,299

第21年供款共

$218,296

第21年利息

$60,023

第21年共還本金

$158,273

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$4,760	$13,432	$18,191	$1,678,867
254	$4,722	$13,470	$18,191	$1,665,397
255	$4,684	$13,507	$18,191	$1,651,890
256	$4,646	$13,545	$18,191	$1,638,344
257	$4,608	$13,584	$18,191	$1,624,761
258	$4,570	$13,622	$18,191	$1,611,139
259	$4,531	$13,660	$18,191	$1,597,479
260	$4,493	$13,698	$18,191	$1,583,781
261	$4,454	$13,737	$18,191	$1,570,044
262	$4,416	$13,776	$18,191	$1,556,268
263	$4,377	$13,814	$18,191	$1,542,454
264	$4,338	$13,853	$18,191	$1,528,600

第22年供款共

$218,296

第22年利息

$54,598

第22年共還本金

$163,698

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$4,299	$13,892	$18,191	$1,514,708
266	$4,260	$13,931	$18,191	$1,500,777
267	$4,221	$13,970	$18,191	$1,486,806
268	$4,182	$14,010	$18,191	$1,472,797
269	$4,142	$14,049	$18,191	$1,458,748
270	$4,103	$14,089	$18,191	$1,444,659
271	$4,063	$14,128	$18,191	$1,430,531
272	$4,023	$14,168	$18,191	$1,416,363
273	$3,984	$14,208	$18,191	$1,402,155
274	$3,944	$14,248	$18,191	$1,387,907
275	$3,903	$14,288	$18,191	$1,373,619
276	$3,863	$14,328	$18,191	$1,359,291

第23年供款共

$218,296

第23年利息

$48,987

第23年共還本金

$169,309

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$3,823	$14,368	$18,191	$1,344,923
278	$3,783	$14,409	$18,191	$1,330,514
279	$3,742	$14,449	$18,191	$1,316,065
280	$3,701	$14,490	$18,191	$1,301,575
281	$3,661	$14,531	$18,191	$1,287,044
282	$3,620	$14,572	$18,191	$1,272,472
283	$3,579	$14,613	$18,191	$1,257,860
284	$3,538	$14,654	$18,191	$1,243,206
285	$3,497	$14,695	$18,191	$1,228,511
286	$3,455	$14,736	$18,191	$1,213,775
287	$3,414	$14,778	$18,191	$1,198,998
288	$3,372	$14,819	$18,191	$1,184,178

第24年供款共

$218,296

第24年利息

$43,184

第24年共還本金

$175,113

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,331	$14,861	$18,191	$1,169,317
290	$3,289	$14,903	$18,191	$1,154,415
291	$3,247	$14,945	$18,191	$1,139,470
292	$3,205	$14,987	$18,191	$1,124,484
293	$3,163	$15,029	$18,191	$1,109,455
294	$3,120	$15,071	$18,191	$1,094,384
295	$3,078	$15,113	$18,191	$1,079,270
296	$3,035	$15,156	$18,191	$1,064,114
297	$2,993	$15,199	$18,191	$1,048,916
298	$2,950	$15,241	$18,191	$1,033,675
299	$2,907	$15,284	$18,191	$1,018,390
300	$2,864	$15,327	$18,191	$1,003,063

第25年供款共

$218,296

第25年利息

$37,181

第25年共還本金

$181,115

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$2,821	$15,370	$18,191	$987,693
302	$2,778	$15,413	$18,191	$972,280
303	$2,735	$15,457	$18,191	$956,823
304	$2,691	$15,500	$18,191	$941,322
305	$2,647	$15,544	$18,191	$925,778
306	$2,604	$15,588	$18,191	$910,191
307	$2,560	$15,631	$18,191	$894,559
308	$2,516	$15,675	$18,191	$878,884
309	$2,472	$15,720	$18,191	$863,164
310	$2,428	$15,764	$18,191	$847,401
311	$2,383	$15,808	$18,191	$831,593
312	$2,339	$15,853	$18,191	$815,740

第26年供款共

$218,296

第26年利息

$30,973

第26年共還本金

$187,323

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,294	$15,897	$18,191	$799,843
314	$2,250	$15,942	$18,191	$783,901
315	$2,205	$15,987	$18,191	$767,915
316	$2,160	$16,032	$18,191	$751,883
317	$2,115	$16,077	$18,191	$735,806
318	$2,069	$16,122	$18,191	$719,684
319	$2,024	$16,167	$18,191	$703,517
320	$1,979	$16,213	$18,191	$687,304
321	$1,933	$16,258	$18,191	$671,046
322	$1,887	$16,304	$18,191	$654,742
323	$1,841	$16,350	$18,191	$638,392
324	$1,795	$16,396	$18,191	$621,996

第27年供款共

$218,296

第27年利息

$24,552

第27年共還本金

$193,744

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,749	$16,442	$18,191	$605,554
326	$1,703	$16,488	$18,191	$589,066
327	$1,657	$16,535	$18,191	$572,531
328	$1,610	$16,581	$18,191	$555,950
329	$1,564	$16,628	$18,191	$539,322
330	$1,517	$16,675	$18,191	$522,648
331	$1,470	$16,721	$18,191	$505,926
332	$1,423	$16,768	$18,191	$489,158
333	$1,376	$16,816	$18,191	$472,342
334	$1,328	$16,863	$18,191	$455,479
335	$1,281	$16,910	$18,191	$438,569
336	$1,233	$16,958	$18,191	$421,611

第28年供款共

$218,296

第28年利息

$17,912

第28年共還本金

$200,385

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,186	$17,006	$18,191	$404,606
338	$1,138	$17,053	$18,191	$387,552
339	$1,090	$17,101	$18,191	$370,451
340	$1,042	$17,149	$18,191	$353,301
341	$994	$17,198	$18,191	$336,104
342	$945	$17,246	$18,191	$318,857
343	$897	$17,295	$18,191	$301,563
344	$848	$17,343	$18,191	$284,220
345	$799	$17,392	$18,191	$266,828
346	$750	$17,441	$18,191	$249,387
347	$701	$17,490	$18,191	$231,897
348	$652	$17,539	$18,191	$214,358

第29年供款共

$218,296

第29年利息

$11,043

第29年共還本金

$207,254

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$603	$17,588	$18,191	$196,769
350	$553	$17,638	$18,191	$179,131
351	$504	$17,688	$18,191	$161,444
352	$454	$17,737	$18,191	$143,706
353	$404	$17,787	$18,191	$125,919
354	$354	$17,837	$18,191	$108,082
355	$304	$17,887	$18,191	$90,194
356	$254	$17,938	$18,191	$72,257
357	$203	$17,988	$18,191	$54,269
358	$153	$18,039	$18,191	$36,230
359	$102	$18,089	$18,191	$18,140
360	$51	$18,140	$18,191	$0

第30年供款共

$218,296

第30年利息

$3,939

第30年共還本金

$214,358

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$10,764,095

免責聲明

筍盤推介

按揭保險費
info