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$10,871,464

每月供款
$18,510

首期

$3,878,000

總貸款額

$4,122,000

總利息

$2,541,464

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$4,208,000

按月供比率計算

$37,019

置業成本總預算

HK$4,208,000

首期

$3,878,000
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

$37,019

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

馬鞍山曉峰灣畔第01座

thumb_up

真盤源！！海景三房套企理價錢絕對可傾換樓必睇！

實

653 呎

@11,026

建

862 呎

@8,353

local_fire_department 至HIT

售$720 萬

實

653 呎

@11,026

建

862 呎

@8,353

售$720 萬

local_fire_department 至HIT

馬鞍山雲海第01期香海臺第01座

thumb_up

低密度豪宅內園池景靚靚一房

實

382 呎

@18,325

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買 pets 愛竉必選

售$700 萬

實

382 呎

@18,325

售$700 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買 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

將軍澳日出康城第05A期 MALIBU 第03B座

thumb_up

大2房梗廚有齊山景海景球場景

實

541 呎

@14,787

local_fire_department 至HIT real_estate_agent 罕有放盤

售$800 萬

實

541 呎

@14,787

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

馬鞍山迎海第04期駿岸第07座

thumb_up

迎海第04期駿岸 2房連儲物室實用四正

實

565 呎

@15,009

verified 首置必買

售$848 萬

實

565 呎

@15,009

售$848 萬

verified 首置必買

馬鞍山西沙村屋

thumb_up

WITH ROOF GOOD LOCATION NEAR BUS STOP

建

700 呎

@10,714

售$750 萬

建

700 呎

@10,714

售$750 萬

馬鞍山泓碧

thumb_up

泓碧！兩房新淨~買樓必需！

實

517 呎

@14,507

directions_run 日內即走

售$750 萬

實

517 呎

@14,507

售$750 萬

directions_run 日內即走

馬鞍山新港城 F座

thumb_up

新港城 F座

實

551 呎

@13,394

建

749 呎

@9,853

local_fire_department 至HIT hotel_class 樓王

售$738 萬

實

551 呎

@13,394

建

749 呎

@9,853

售$738 萬

local_fire_department 至HIT hotel_class 樓王

馬鞍山曉峰灣畔第05座

thumb_up

曉峰灣畔三房前排海必睇

實

653 呎

@12,251

建

827 呎

@9,674

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 flight_takeoff 移民急讓

售$800 萬

實

653 呎

@12,251

建

827 呎

@9,674

售$800 萬

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 flight_takeoff 移民急讓

沙田新城市廣場

thumb_up

新城市廣場,超方便,大商場新地樓罕有兩房放盤

實

578 呎

@14,706

建

683 呎

@12,445

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

售$850 萬

實

578 呎

@14,706

建

683 呎

@12,445

售$850 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

沙田下禾輋村

thumb_up

罕有地下連600'花園

建

700 呎

@10,286

real_estate_agent 罕有放盤

售$720 萬

建

700 呎

@10,286

售$720 萬

real_estate_agent 罕有放盤

沙田壹號雲頂【環境清幽罕有兩房放盤】

thumb_up

壹號雲頂【環境清幽罕有兩房放盤】

實

591 呎

@14,890

建

797 呎

@11,041

local_fire_department 至HIT

售$880 萬

實

591 呎

@14,890

建

797 呎

@11,041

售$880 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$24,670	$18,957	$15,535	$13,258
1.500	$25,587	$19,891	$16,485	$14,226
2.000	$26,525	$20,853	$17,471	$15,236
2.500	$27,485	$21,843	$18,492	$16,287
3.000	$28,466	$22,861	$19,547	$17,379
3.500	$29,467	$23,906	$20,636	$18,510
4.000	$30,490	$24,979	$21,757	$19,679
4.500	$31,533	$26,078	$22,911	$20,886
5.000	$32,597	$27,203	$24,097	$22,128
5.500	$33,680	$28,355	$25,313	$23,404
6.000	$34,784	$29,531	$26,558	$24,713

每月供款$18,510

年期

30年

貸款金額

$4,122,000

總利息

$2,541,464

總貸款連利息

$6,663,464

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$12,023	$6,487	$18,510	$4,115,513
2	$12,004	$6,506	$18,510	$4,109,007
3	$11,985	$6,525	$18,510	$4,102,482
4	$11,966	$6,544	$18,510	$4,095,938
5	$11,946	$6,563	$18,510	$4,089,375
6	$11,927	$6,582	$18,510	$4,082,792
7	$11,908	$6,601	$18,510	$4,076,191
8	$11,889	$6,621	$18,510	$4,069,570
9	$11,870	$6,640	$18,510	$4,062,930
10	$11,850	$6,659	$18,510	$4,056,271
11	$11,831	$6,679	$18,510	$4,049,592
12	$11,811	$6,698	$18,510	$4,042,894

第1年供款共

$222,115

第1年利息

$143,009

第1年共還本金

$79,106

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$11,792	$6,718	$18,510	$4,036,176
14	$11,772	$6,737	$18,510	$4,029,438
15	$11,753	$6,757	$18,510	$4,022,681
16	$11,733	$6,777	$18,510	$4,015,904
17	$11,713	$6,797	$18,510	$4,009,108
18	$11,693	$6,816	$18,510	$4,002,291
19	$11,673	$6,836	$18,510	$3,995,455
20	$11,653	$6,856	$18,510	$3,988,599
21	$11,633	$6,876	$18,510	$3,981,723
22	$11,613	$6,896	$18,510	$3,974,826
23	$11,593	$6,916	$18,510	$3,967,910
24	$11,573	$6,937	$18,510	$3,960,974

第2年供款共

$222,115

第2年利息

$140,195

第2年共還本金

$81,920

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$11,553	$6,957	$18,510	$3,954,017
26	$11,533	$6,977	$18,510	$3,947,040
27	$11,512	$6,997	$18,510	$3,940,042
28	$11,492	$7,018	$18,510	$3,933,024
29	$11,471	$7,038	$18,510	$3,925,986
30	$11,451	$7,059	$18,510	$3,918,927
31	$11,430	$7,079	$18,510	$3,911,848
32	$11,410	$7,100	$18,510	$3,904,748
33	$11,389	$7,121	$18,510	$3,897,627
34	$11,368	$7,142	$18,510	$3,890,485
35	$11,347	$7,162	$18,510	$3,883,323
36	$11,326	$7,183	$18,510	$3,876,140

第3年供款共

$222,115

第3年利息

$137,282

第3年共還本金

$84,834

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$11,305	$7,204	$18,510	$3,868,936
38	$11,284	$7,225	$18,510	$3,861,710
39	$11,263	$7,246	$18,510	$3,854,464
40	$11,242	$7,267	$18,510	$3,847,197
41	$11,221	$7,289	$18,510	$3,839,908
42	$11,200	$7,310	$18,510	$3,832,598
43	$11,178	$7,331	$18,510	$3,825,267
44	$11,157	$7,353	$18,510	$3,817,914
45	$11,136	$7,374	$18,510	$3,810,540
46	$11,114	$7,396	$18,510	$3,803,145
47	$11,093	$7,417	$18,510	$3,795,728
48	$11,071	$7,439	$18,510	$3,788,289

第4年供款共

$222,115

第4年利息

$134,265

第4年共還本金

$87,851

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$11,049	$7,460	$18,510	$3,780,828
50	$11,027	$7,482	$18,510	$3,773,346
51	$11,006	$7,504	$18,510	$3,765,842
52	$10,984	$7,526	$18,510	$3,758,316
53	$10,962	$7,548	$18,510	$3,750,768
54	$10,940	$7,570	$18,510	$3,743,199
55	$10,918	$7,592	$18,510	$3,735,607
56	$10,896	$7,614	$18,510	$3,727,992
57	$10,873	$7,636	$18,510	$3,720,356
58	$10,851	$7,659	$18,510	$3,712,698
59	$10,829	$7,681	$18,510	$3,705,017
60	$10,806	$7,703	$18,510	$3,697,313

第5年供款共

$222,115

第5年利息

$131,140

第5年共還本金

$90,976

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$10,784	$7,726	$18,510	$3,689,588
62	$10,761	$7,748	$18,510	$3,681,839
63	$10,739	$7,771	$18,510	$3,674,068
64	$10,716	$7,794	$18,510	$3,666,275
65	$10,693	$7,816	$18,510	$3,658,458
66	$10,671	$7,839	$18,510	$3,650,619
67	$10,648	$7,862	$18,510	$3,642,757
68	$10,625	$7,885	$18,510	$3,634,872
69	$10,602	$7,908	$18,510	$3,626,964
70	$10,579	$7,931	$18,510	$3,619,033
71	$10,556	$7,954	$18,510	$3,611,079
72	$10,532	$7,977	$18,510	$3,603,102

第6年供款共

$222,115

第6年利息

$127,904

第6年共還本金

$94,211

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$10,509	$8,001	$18,510	$3,595,101
74	$10,486	$8,024	$18,510	$3,587,078
75	$10,462	$8,047	$18,510	$3,579,030
76	$10,439	$8,071	$18,510	$3,570,959
77	$10,415	$8,094	$18,510	$3,562,865
78	$10,392	$8,118	$18,510	$3,554,747
79	$10,368	$8,142	$18,510	$3,546,606
80	$10,344	$8,165	$18,510	$3,538,440
81	$10,320	$8,189	$18,510	$3,530,251
82	$10,297	$8,213	$18,510	$3,522,038
83	$10,273	$8,237	$18,510	$3,513,801
84	$10,249	$8,261	$18,510	$3,505,540

第7年供款共

$222,115

第7年利息

$124,553

第7年共還本金

$97,562

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$10,224	$8,285	$18,510	$3,497,255
86	$10,200	$8,309	$18,510	$3,488,946
87	$10,176	$8,334	$18,510	$3,480,612
88	$10,152	$8,358	$18,510	$3,472,254
89	$10,127	$8,382	$18,510	$3,463,872
90	$10,103	$8,407	$18,510	$3,455,465
91	$10,078	$8,431	$18,510	$3,447,034
92	$10,054	$8,456	$18,510	$3,438,578
93	$10,029	$8,480	$18,510	$3,430,098
94	$10,004	$8,505	$18,510	$3,421,593
95	$9,980	$8,530	$18,510	$3,413,063
96	$9,955	$8,555	$18,510	$3,404,508

第8年供款共

$222,115

第8年利息

$121,083

第8年共還本金

$101,032

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$9,930	$8,580	$18,510	$3,395,928
98	$9,905	$8,605	$18,510	$3,387,323
99	$9,880	$8,630	$18,510	$3,378,693
100	$9,855	$8,655	$18,510	$3,370,038
101	$9,829	$8,680	$18,510	$3,361,358
102	$9,804	$8,706	$18,510	$3,352,652
103	$9,779	$8,731	$18,510	$3,343,921
104	$9,753	$8,757	$18,510	$3,335,165
105	$9,728	$8,782	$18,510	$3,326,383
106	$9,702	$8,808	$18,510	$3,317,575
107	$9,676	$8,833	$18,510	$3,308,742
108	$9,650	$8,859	$18,510	$3,299,882

第9年供款共

$222,115

第9年利息

$117,490

第9年共還本金

$104,625

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$9,625	$8,885	$18,510	$3,290,998
110	$9,599	$8,911	$18,510	$3,282,087
111	$9,573	$8,937	$18,510	$3,273,150
112	$9,547	$8,963	$18,510	$3,264,187
113	$9,521	$8,989	$18,510	$3,255,198
114	$9,494	$9,015	$18,510	$3,246,182
115	$9,468	$9,042	$18,510	$3,237,141
116	$9,442	$9,068	$18,510	$3,228,073
117	$9,415	$9,094	$18,510	$3,218,978
118	$9,389	$9,121	$18,510	$3,209,858
119	$9,362	$9,148	$18,510	$3,200,710
120	$9,335	$9,174	$18,510	$3,191,536

第10年供款共

$222,115

第10年利息

$113,769

第10年共還本金

$108,347

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$9,309	$9,201	$18,510	$3,182,335
122	$9,282	$9,228	$18,510	$3,173,107
123	$9,255	$9,255	$18,510	$3,163,852
124	$9,228	$9,282	$18,510	$3,154,571
125	$9,201	$9,309	$18,510	$3,145,262
126	$9,174	$9,336	$18,510	$3,135,926
127	$9,146	$9,363	$18,510	$3,126,563
128	$9,119	$9,390	$18,510	$3,117,172
129	$9,092	$9,418	$18,510	$3,107,754
130	$9,064	$9,445	$18,510	$3,098,309
131	$9,037	$9,473	$18,510	$3,088,836
132	$9,009	$9,501	$18,510	$3,079,336

第11年供款共

$222,115

第11年利息

$109,915

第11年共還本金

$112,200

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$8,981	$9,528	$18,510	$3,069,807
134	$8,954	$9,556	$18,510	$3,060,251
135	$8,926	$9,584	$18,510	$3,050,667
136	$8,898	$9,612	$18,510	$3,041,056
137	$8,870	$9,640	$18,510	$3,031,416
138	$8,842	$9,668	$18,510	$3,021,748
139	$8,813	$9,696	$18,510	$3,012,052
140	$8,785	$9,724	$18,510	$3,002,327
141	$8,757	$9,753	$18,510	$2,992,574
142	$8,728	$9,781	$18,510	$2,982,793
143	$8,700	$9,810	$18,510	$2,972,983
144	$8,671	$9,838	$18,510	$2,963,145

第12年供款共

$222,115

第12年利息

$105,925

第12年共還本金

$116,191

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$8,643	$9,867	$18,510	$2,953,278
146	$8,614	$9,896	$18,510	$2,943,382
147	$8,585	$9,925	$18,510	$2,933,457
148	$8,556	$9,954	$18,510	$2,923,503
149	$8,527	$9,983	$18,510	$2,913,521
150	$8,498	$10,012	$18,510	$2,903,509
151	$8,469	$10,041	$18,510	$2,893,468
152	$8,439	$10,070	$18,510	$2,883,397
153	$8,410	$10,100	$18,510	$2,873,298
154	$8,380	$10,129	$18,510	$2,863,168
155	$8,351	$10,159	$18,510	$2,853,010
156	$8,321	$10,188	$18,510	$2,842,821

第13年供款共

$222,115

第13年利息

$101,792

第13年共還本金

$120,323

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$8,292	$10,218	$18,510	$2,832,603
158	$8,262	$10,248	$18,510	$2,822,355
159	$8,232	$10,278	$18,510	$2,812,078
160	$8,202	$10,308	$18,510	$2,801,770
161	$8,172	$10,338	$18,510	$2,791,432
162	$8,142	$10,368	$18,510	$2,781,064
163	$8,111	$10,398	$18,510	$2,770,666
164	$8,081	$10,429	$18,510	$2,760,237
165	$8,051	$10,459	$18,510	$2,749,779
166	$8,020	$10,489	$18,510	$2,739,289
167	$7,990	$10,520	$18,510	$2,728,769
168	$7,959	$10,551	$18,510	$2,718,218

第14年供款共

$222,115

第14年利息

$97,513

第14年共還本金

$124,603

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$7,928	$10,581	$18,510	$2,707,637
170	$7,897	$10,612	$18,510	$2,697,025
171	$7,866	$10,643	$18,510	$2,686,381
172	$7,835	$10,674	$18,510	$2,675,707
173	$7,804	$10,705	$18,510	$2,665,001
174	$7,773	$10,737	$18,510	$2,654,265
175	$7,742	$10,768	$18,510	$2,643,497
176	$7,710	$10,799	$18,510	$2,632,697
177	$7,679	$10,831	$18,510	$2,621,866
178	$7,647	$10,863	$18,510	$2,611,004
179	$7,615	$10,894	$18,510	$2,600,110
180	$7,584	$10,926	$18,510	$2,589,184

第15年供款共

$222,115

第15年利息

$93,081

第15年共還本金

$129,035

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$7,552	$10,958	$18,510	$2,578,226
182	$7,520	$10,990	$18,510	$2,567,236
183	$7,488	$11,022	$18,510	$2,556,214
184	$7,456	$11,054	$18,510	$2,545,160
185	$7,423	$11,086	$18,510	$2,534,074
186	$7,391	$11,119	$18,510	$2,522,955
187	$7,359	$11,151	$18,510	$2,511,804
188	$7,326	$11,184	$18,510	$2,500,621
189	$7,293	$11,216	$18,510	$2,489,405
190	$7,261	$11,249	$18,510	$2,478,156
191	$7,228	$11,282	$18,510	$2,466,874
192	$7,195	$11,315	$18,510	$2,455,560

第16年供款共

$222,115

第16年利息

$88,491

第16年共還本金

$133,624

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$7,162	$11,348	$18,510	$2,444,212
194	$7,129	$11,381	$18,510	$2,432,831
195	$7,096	$11,414	$18,510	$2,421,418
196	$7,062	$11,447	$18,510	$2,409,970
197	$7,029	$11,481	$18,510	$2,398,490
198	$6,996	$11,514	$18,510	$2,386,976
199	$6,962	$11,548	$18,510	$2,375,428
200	$6,928	$11,581	$18,510	$2,363,847
201	$6,895	$11,615	$18,510	$2,352,232
202	$6,861	$11,649	$18,510	$2,340,583
203	$6,827	$11,683	$18,510	$2,328,900
204	$6,793	$11,717	$18,510	$2,317,183

第17年供款共

$222,115

第17年利息

$83,739

第17年共還本金

$138,377

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$6,758	$11,751	$18,510	$2,305,432
206	$6,724	$11,785	$18,510	$2,293,646
207	$6,690	$11,820	$18,510	$2,281,827
208	$6,655	$11,854	$18,510	$2,269,972
209	$6,621	$11,889	$18,510	$2,258,083
210	$6,586	$11,924	$18,510	$2,246,160
211	$6,551	$11,958	$18,510	$2,234,201
212	$6,516	$11,993	$18,510	$2,222,208
213	$6,481	$12,028	$18,510	$2,210,180
214	$6,446	$12,063	$18,510	$2,198,117
215	$6,411	$12,098	$18,510	$2,186,018
216	$6,376	$12,134	$18,510	$2,173,885

第18年供款共

$222,115

第18年利息

$78,817

第18年共還本金

$143,298

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$6,340	$12,169	$18,510	$2,161,716
218	$6,305	$12,205	$18,510	$2,149,511
219	$6,269	$12,240	$18,510	$2,137,271
220	$6,234	$12,276	$18,510	$2,124,995
221	$6,198	$12,312	$18,510	$2,112,683
222	$6,162	$12,348	$18,510	$2,100,335
223	$6,126	$12,384	$18,510	$2,087,952
224	$6,090	$12,420	$18,510	$2,075,532
225	$6,054	$12,456	$18,510	$2,063,076
226	$6,017	$12,492	$18,510	$2,050,584
227	$5,981	$12,529	$18,510	$2,038,055
228	$5,944	$12,565	$18,510	$2,025,490

第19年供款共

$222,115

第19年利息

$73,720

第19年共還本金

$148,395

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$5,908	$12,602	$18,510	$2,012,888
230	$5,871	$12,639	$18,510	$2,000,249
231	$5,834	$12,676	$18,510	$1,987,573
232	$5,797	$12,713	$18,510	$1,974,861
233	$5,760	$12,750	$18,510	$1,962,111
234	$5,723	$12,787	$18,510	$1,949,325
235	$5,686	$12,824	$18,510	$1,936,500
236	$5,648	$12,861	$18,510	$1,923,639
237	$5,611	$12,899	$18,510	$1,910,740
238	$5,573	$12,937	$18,510	$1,897,803
239	$5,535	$12,974	$18,510	$1,884,829
240	$5,497	$13,012	$18,510	$1,871,817

第20年供款共

$222,115

第20年利息

$68,443

第20年共還本金

$153,673

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$5,459	$13,050	$18,510	$1,858,767
242	$5,421	$13,088	$18,510	$1,845,678
243	$5,383	$13,126	$18,510	$1,832,552
244	$5,345	$13,165	$18,510	$1,819,387
245	$5,307	$13,203	$18,510	$1,806,184
246	$5,268	$13,242	$18,510	$1,792,943
247	$5,229	$13,280	$18,510	$1,779,662
248	$5,191	$13,319	$18,510	$1,766,343
249	$5,152	$13,358	$18,510	$1,752,986
250	$5,113	$13,397	$18,510	$1,739,589
251	$5,074	$13,436	$18,510	$1,726,153
252	$5,035	$13,475	$18,510	$1,712,678

第21年供款共

$222,115

第21年利息

$62,977

第21年共還本金

$159,139

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$4,995	$13,514	$18,510	$1,699,164
254	$4,956	$13,554	$18,510	$1,685,610
255	$4,916	$13,593	$18,510	$1,672,017
256	$4,877	$13,633	$18,510	$1,658,384
257	$4,837	$13,673	$18,510	$1,644,711
258	$4,797	$13,713	$18,510	$1,630,999
259	$4,757	$13,753	$18,510	$1,617,246
260	$4,717	$13,793	$18,510	$1,603,453
261	$4,677	$13,833	$18,510	$1,589,621
262	$4,636	$13,873	$18,510	$1,575,747
263	$4,596	$13,914	$18,510	$1,561,834
264	$4,555	$13,954	$18,510	$1,547,879

第22年供款共

$222,115

第22年利息

$57,317

第22年共還本金

$164,799

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$4,515	$13,995	$18,510	$1,533,884
266	$4,474	$14,036	$18,510	$1,519,849
267	$4,433	$14,077	$18,510	$1,505,772
268	$4,392	$14,118	$18,510	$1,491,654
269	$4,351	$14,159	$18,510	$1,477,495
270	$4,309	$14,200	$18,510	$1,463,295
271	$4,268	$14,242	$18,510	$1,449,053
272	$4,226	$14,283	$18,510	$1,434,770
273	$4,185	$14,325	$18,510	$1,420,445
274	$4,143	$14,367	$18,510	$1,406,078
275	$4,101	$14,409	$18,510	$1,391,670
276	$4,059	$14,451	$18,510	$1,377,219

第23年供款共

$222,115

第23年利息

$51,455

第23年共還本金

$170,660

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,017	$14,493	$18,510	$1,362,727
278	$3,975	$14,535	$18,510	$1,348,192
279	$3,932	$14,577	$18,510	$1,333,614
280	$3,890	$14,620	$18,510	$1,318,994
281	$3,847	$14,663	$18,510	$1,304,332
282	$3,804	$14,705	$18,510	$1,289,626
283	$3,761	$14,748	$18,510	$1,274,878
284	$3,718	$14,791	$18,510	$1,260,087
285	$3,675	$14,834	$18,510	$1,245,253
286	$3,632	$14,878	$18,510	$1,230,375
287	$3,589	$14,921	$18,510	$1,215,454
288	$3,545	$14,965	$18,510	$1,200,489

第24年供款共

$222,115

第24年利息

$45,386

第24年共還本金

$176,730

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,501	$15,008	$18,510	$1,185,481
290	$3,458	$15,052	$18,510	$1,170,429
291	$3,414	$15,096	$18,510	$1,155,333
292	$3,370	$15,140	$18,510	$1,140,193
293	$3,326	$15,184	$18,510	$1,125,009
294	$3,281	$15,228	$18,510	$1,109,781
295	$3,237	$15,273	$18,510	$1,094,508
296	$3,192	$15,317	$18,510	$1,079,191
297	$3,148	$15,362	$18,510	$1,063,829
298	$3,103	$15,407	$18,510	$1,048,422
299	$3,058	$15,452	$18,510	$1,032,970
300	$3,013	$15,497	$18,510	$1,017,474

第25年供款共

$222,115

第25年利息

$39,100

第25年共還本金

$183,016

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$2,968	$15,542	$18,510	$1,001,932
302	$2,922	$15,587	$18,510	$986,344
303	$2,877	$15,633	$18,510	$970,712
304	$2,831	$15,678	$18,510	$955,033
305	$2,786	$15,724	$18,510	$939,309
306	$2,740	$15,770	$18,510	$923,539
307	$2,694	$15,816	$18,510	$907,723
308	$2,648	$15,862	$18,510	$891,861
309	$2,601	$15,908	$18,510	$875,953
310	$2,555	$15,955	$18,510	$859,998
311	$2,508	$16,001	$18,510	$843,997
312	$2,462	$16,048	$18,510	$827,949

第26年供款共

$222,115

第26年利息

$32,590

第26年共還本金

$189,525

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,415	$16,095	$18,510	$811,854
314	$2,368	$16,142	$18,510	$795,712
315	$2,321	$16,189	$18,510	$779,523
316	$2,274	$16,236	$18,510	$763,287
317	$2,226	$16,283	$18,510	$747,004
318	$2,179	$16,331	$18,510	$730,673
319	$2,131	$16,378	$18,510	$714,295
320	$2,083	$16,426	$18,510	$697,868
321	$2,035	$16,474	$18,510	$681,394
322	$1,987	$16,522	$18,510	$664,872
323	$1,939	$16,570	$18,510	$648,302
324	$1,891	$16,619	$18,510	$631,683

第27年供款共

$222,115

第27年利息

$25,850

第27年共還本金

$196,266

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,842	$16,667	$18,510	$615,016
326	$1,794	$16,716	$18,510	$598,300
327	$1,745	$16,765	$18,510	$581,535
328	$1,696	$16,813	$18,510	$564,722
329	$1,647	$16,863	$18,510	$547,859
330	$1,598	$16,912	$18,510	$530,948
331	$1,549	$16,961	$18,510	$513,987
332	$1,499	$17,010	$18,510	$496,976
333	$1,450	$17,060	$18,510	$479,916
334	$1,400	$17,110	$18,510	$462,806
335	$1,350	$17,160	$18,510	$445,646
336	$1,300	$17,210	$18,510	$428,436

第28年供款共

$222,115

第28年利息

$18,869

第28年共還本金

$203,246

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,250	$17,260	$18,510	$411,176
338	$1,199	$17,310	$18,510	$393,866
339	$1,149	$17,361	$18,510	$376,505
340	$1,098	$17,411	$18,510	$359,094
341	$1,047	$17,462	$18,510	$341,632
342	$996	$17,513	$18,510	$324,118
343	$945	$17,564	$18,510	$306,554
344	$894	$17,616	$18,510	$288,939
345	$843	$17,667	$18,510	$271,272
346	$791	$17,718	$18,510	$253,553
347	$740	$17,770	$18,510	$235,783
348	$688	$17,822	$18,510	$217,961

第29年供款共

$222,115

第29年利息

$11,640

第29年共還本金

$210,475

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$636	$17,874	$18,510	$200,087
350	$584	$17,926	$18,510	$182,161
351	$531	$17,978	$18,510	$164,183
352	$479	$18,031	$18,510	$146,152
353	$426	$18,083	$18,510	$128,069
354	$374	$18,136	$18,510	$109,933
355	$321	$18,189	$18,510	$91,744
356	$268	$18,242	$18,510	$73,502
357	$214	$18,295	$18,510	$55,207
358	$161	$18,349	$18,510	$36,858
359	$108	$18,402	$18,510	$18,456
360	$54	$18,456	$18,510	$0

第30年供款共

$222,115

第30年利息

$4,154

第30年共還本金

$217,961

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$10,871,464

免責聲明

筍盤推介

按揭保險費
info