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$10,899,210

每月供款
$18,712

首期

$3,833,000

總貸款額

$4,167,000

總利息

$2,569,210

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$4,163,000

按月供比率計算

$37,423

置業成本總預算

HK$4,163,000

首期

$3,833,000
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

$37,423

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

粉嶺 ONE INNOVALE 第03期 E座

thumb_up

地下連花園全新裝修

實

405 呎

@18,000

local_fire_department 至HIT real_estate_agent 罕有放盤

售$729 萬

實

405 呎

@18,000

售$729 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

馬鞍山迎海

thumb_up

迎海第1座最近鐵路

實

511 呎

@15,264

建

663 呎

@11,765

local_fire_department 至HIT

售$780 萬

實

511 呎

@15,264

建

663 呎

@11,765

售$780 萬

local_fire_department 至HIT

西貢泥涌村

thumb_up

**品味靚裝~申報玻璃屋~可使用面積1000呎~開揚海景~**

建

670 呎

@11,791

local_fire_department 至HIT real_estate_agent 罕有放盤

售$790 萬

建

670 呎

@11,791

售$790 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

馬鞍山迎海第02期星灣第20座

thumb_up

迎海 2房半靚,近商場

實

496 呎

@15,121

local_fire_department 至HIT local_offer 低水筍價

售$750 萬

實

496 呎

@15,121

售$750 萬

local_fire_department 至HIT local_offer 低水筍價

馬鞍山迎海第02期星灣第18座

thumb_up

極高開揚景致優質2房+貯物室

實

499 呎

@14,228

local_fire_department 至HIT hotel_class 樓王

售$710 萬

實

499 呎

@14,228

售$710 萬

local_fire_department 至HIT hotel_class 樓王

獨家

馬鞍山曉峰灣畔第05座極高層

thumb_up

曉峰灣畔第05座筍盤即走首置必買

實

510 呎

@14,706

建

643 呎

@11,664

local_fire_department 至HIT real_estate_agent 罕有放盤

售$750 萬

實

510 呎

@14,706

建

643 呎

@11,664

售$750 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

馬鞍山天宇海

thumb_up

天宇海三房筍盤開揚企理

實

665 呎

@12,481

建

875 呎

@9,486

vpn_key 有匙即睇

售$830 萬

實

665 呎

@12,481

建

875 呎

@9,486

售$830 萬

vpn_key 有匙即睇

馬鞍山翠擁華庭第01座

thumb_up

開揚山景

實

837 呎

@10,514

建

1,078 呎

@8,163

local_fire_department 至HIT

售$880 萬

實

837 呎

@10,514

建

1,078 呎

@8,163

售$880 萬

local_fire_department 至HIT

KOL實拍 VR實景

沙田柏傲莊 I 第02A座

thumb_up

🚨換貨急讓🚨雅致裝修❤️1️⃣房連1️⃣5️⃣2️⃣'天台❤️

實

322 呎

@24,224

verified 首置必買 vpn_key 有匙即睇 pets 愛竉必選 transfer_within_a_station 人才必選

售$780 萬

實

322 呎

@24,224

售$780 萬

verified 首置必買 vpn_key 有匙即睇 pets 愛竉必選 transfer_within_a_station 人才必選

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

馬鞍山天宇海第5A座

thumb_up

天宇海3房

實

797 呎

@11,041

建

1,042 呎

@8,445

local_fire_department 至HIT

售$880 萬

實

797 呎

@11,041

建

1,042 呎

@8,445

售$880 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$24,939	$19,164	$15,704	$13,403
1.500	$25,866	$20,108	$16,665	$14,381
2.000	$26,815	$21,080	$17,662	$15,402
2.500	$27,785	$22,081	$18,694	$16,465
3.000	$28,777	$23,110	$19,760	$17,568
3.500	$29,789	$24,167	$20,861	$18,712
4.000	$30,823	$25,251	$21,995	$19,894
4.500	$31,877	$26,362	$23,162	$21,114
5.000	$32,952	$27,500	$24,360	$22,369
5.500	$34,048	$28,664	$25,589	$23,660
6.000	$35,164	$29,854	$26,848	$24,983

每月供款$18,712

年期

30年

貸款金額

$4,167,000

總利息

$2,569,210

總貸款連利息

$6,736,210

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$12,154	$6,558	$18,712	$4,160,442
2	$12,135	$6,577	$18,712	$4,153,865
3	$12,115	$6,596	$18,712	$4,147,269
4	$12,096	$6,615	$18,712	$4,140,653
5	$12,077	$6,635	$18,712	$4,134,018
6	$12,058	$6,654	$18,712	$4,127,364
7	$12,038	$6,674	$18,712	$4,120,691
8	$12,019	$6,693	$18,712	$4,113,998
9	$11,999	$6,713	$18,712	$4,107,285
10	$11,980	$6,732	$18,712	$4,100,553
11	$11,960	$6,752	$18,712	$4,093,801
12	$11,940	$6,771	$18,712	$4,087,030

第1年供款共

$224,540

第1年利息

$144,570

第1年共還本金

$79,970

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$11,921	$6,791	$18,712	$4,080,239
14	$11,901	$6,811	$18,712	$4,073,428
15	$11,881	$6,831	$18,712	$4,066,597
16	$11,861	$6,851	$18,712	$4,059,746
17	$11,841	$6,871	$18,712	$4,052,875
18	$11,821	$6,891	$18,712	$4,045,985
19	$11,801	$6,911	$18,712	$4,039,074
20	$11,781	$6,931	$18,712	$4,032,143
21	$11,760	$6,951	$18,712	$4,025,191
22	$11,740	$6,972	$18,712	$4,018,220
23	$11,720	$6,992	$18,712	$4,011,228
24	$11,699	$7,012	$18,712	$4,004,216

第2年供款共

$224,540

第2年利息

$141,726

第2年共還本金

$82,814

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$11,679	$7,033	$18,712	$3,997,183
26	$11,658	$7,053	$18,712	$3,990,130
27	$11,638	$7,074	$18,712	$3,983,056
28	$11,617	$7,094	$18,712	$3,975,961
29	$11,597	$7,115	$18,712	$3,968,846
30	$11,576	$7,136	$18,712	$3,961,710
31	$11,555	$7,157	$18,712	$3,954,554
32	$11,534	$7,178	$18,712	$3,947,376
33	$11,513	$7,199	$18,712	$3,940,178
34	$11,492	$7,220	$18,712	$3,932,958
35	$11,471	$7,241	$18,712	$3,925,717
36	$11,450	$7,262	$18,712	$3,918,456

第3年供款共

$224,540

第3年利息

$138,780

第3年共還本金

$85,760

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$11,429	$7,283	$18,712	$3,911,173
38	$11,408	$7,304	$18,712	$3,903,869
39	$11,386	$7,325	$18,712	$3,896,543
40	$11,365	$7,347	$18,712	$3,889,197
41	$11,343	$7,368	$18,712	$3,881,828
42	$11,322	$7,390	$18,712	$3,874,439
43	$11,300	$7,411	$18,712	$3,867,027
44	$11,279	$7,433	$18,712	$3,859,595
45	$11,257	$7,455	$18,712	$3,852,140
46	$11,235	$7,476	$18,712	$3,844,664
47	$11,214	$7,498	$18,712	$3,837,166
48	$11,192	$7,520	$18,712	$3,829,646

第4年供款共

$224,540

第4年利息

$135,730

第4年共還本金

$88,810

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$11,170	$7,542	$18,712	$3,822,104
50	$11,148	$7,564	$18,712	$3,814,540
51	$11,126	$7,586	$18,712	$3,806,954
52	$11,104	$7,608	$18,712	$3,799,346
53	$11,081	$7,630	$18,712	$3,791,716
54	$11,059	$7,653	$18,712	$3,784,063
55	$11,037	$7,675	$18,712	$3,776,388
56	$11,014	$7,697	$18,712	$3,768,691
57	$10,992	$7,720	$18,712	$3,760,971
58	$10,969	$7,742	$18,712	$3,753,229
59	$10,947	$7,765	$18,712	$3,745,464
60	$10,924	$7,787	$18,712	$3,737,677

第5年供款共

$224,540

第5年利息

$132,572

第5年共還本金

$91,969

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$10,902	$7,810	$18,712	$3,729,867
62	$10,879	$7,833	$18,712	$3,722,034
63	$10,856	$7,856	$18,712	$3,714,178
64	$10,833	$7,879	$18,712	$3,706,300
65	$10,810	$7,902	$18,712	$3,698,398
66	$10,787	$7,925	$18,712	$3,690,473
67	$10,764	$7,948	$18,712	$3,682,525
68	$10,741	$7,971	$18,712	$3,674,554
69	$10,717	$7,994	$18,712	$3,666,560
70	$10,694	$8,018	$18,712	$3,658,543
71	$10,671	$8,041	$18,712	$3,650,502
72	$10,647	$8,064	$18,712	$3,642,437

第6年供款共

$224,540

第6年利息

$129,301

第6年共還本金

$95,240

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$10,624	$8,088	$18,712	$3,634,349
74	$10,600	$8,112	$18,712	$3,626,238
75	$10,577	$8,135	$18,712	$3,618,103
76	$10,553	$8,159	$18,712	$3,609,944
77	$10,529	$8,183	$18,712	$3,601,761
78	$10,505	$8,207	$18,712	$3,593,555
79	$10,481	$8,230	$18,712	$3,585,324
80	$10,457	$8,254	$18,712	$3,577,070
81	$10,433	$8,279	$18,712	$3,568,791
82	$10,409	$8,303	$18,712	$3,560,488
83	$10,385	$8,327	$18,712	$3,552,161
84	$10,360	$8,351	$18,712	$3,543,810

第7年供款共

$224,540

第7年利息

$125,913

第7年共還本金

$98,627

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$10,336	$8,376	$18,712	$3,535,435
86	$10,312	$8,400	$18,712	$3,527,034
87	$10,287	$8,425	$18,712	$3,518,610
88	$10,263	$8,449	$18,712	$3,510,161
89	$10,238	$8,474	$18,712	$3,501,687
90	$10,213	$8,498	$18,712	$3,493,189
91	$10,188	$8,523	$18,712	$3,484,666
92	$10,164	$8,548	$18,712	$3,476,117
93	$10,139	$8,573	$18,712	$3,467,544
94	$10,114	$8,598	$18,712	$3,458,946
95	$10,089	$8,623	$18,712	$3,450,323
96	$10,063	$8,648	$18,712	$3,441,675

第8年供款共

$224,540

第8年利息

$122,405

第8年共還本金

$102,135

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$10,038	$8,673	$18,712	$3,433,002
98	$10,013	$8,699	$18,712	$3,424,303
99	$9,988	$8,724	$18,712	$3,415,579
100	$9,962	$8,750	$18,712	$3,406,829
101	$9,937	$8,775	$18,712	$3,398,054
102	$9,911	$8,801	$18,712	$3,389,253
103	$9,885	$8,826	$18,712	$3,380,427
104	$9,860	$8,852	$18,712	$3,371,575
105	$9,834	$8,878	$18,712	$3,362,697
106	$9,808	$8,904	$18,712	$3,353,793
107	$9,782	$8,930	$18,712	$3,344,863
108	$9,756	$8,956	$18,712	$3,335,907

第9年供款共

$224,540

第9年利息

$118,773

第9年共還本金

$105,768

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$9,730	$8,982	$18,712	$3,326,925
110	$9,704	$9,008	$18,712	$3,317,917
111	$9,677	$9,034	$18,712	$3,308,883
112	$9,651	$9,061	$18,712	$3,299,822
113	$9,624	$9,087	$18,712	$3,290,735
114	$9,598	$9,114	$18,712	$3,281,621
115	$9,571	$9,140	$18,712	$3,272,481
116	$9,545	$9,167	$18,712	$3,263,314
117	$9,518	$9,194	$18,712	$3,254,120
118	$9,491	$9,221	$18,712	$3,244,900
119	$9,464	$9,247	$18,712	$3,235,652
120	$9,437	$9,274	$18,712	$3,226,378

第10年供款共

$224,540

第10年利息

$115,011

第10年共還本金

$109,529

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$9,410	$9,301	$18,712	$3,217,076
122	$9,383	$9,329	$18,712	$3,207,748
123	$9,356	$9,356	$18,712	$3,198,392
124	$9,329	$9,383	$18,712	$3,189,009
125	$9,301	$9,410	$18,712	$3,179,599
126	$9,274	$9,438	$18,712	$3,170,161
127	$9,246	$9,465	$18,712	$3,160,695
128	$9,219	$9,493	$18,712	$3,151,202
129	$9,191	$9,521	$18,712	$3,141,682
130	$9,163	$9,548	$18,712	$3,132,133
131	$9,135	$9,576	$18,712	$3,122,557
132	$9,107	$9,604	$18,712	$3,112,953

第11年供款共

$224,540

第11年利息

$111,115

第11年共還本金

$113,425

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$9,079	$9,632	$18,712	$3,103,321
134	$9,051	$9,660	$18,712	$3,093,660
135	$9,023	$9,689	$18,712	$3,083,972
136	$8,995	$9,717	$18,712	$3,074,255
137	$8,967	$9,745	$18,712	$3,064,510
138	$8,938	$9,774	$18,712	$3,054,736
139	$8,910	$9,802	$18,712	$3,044,934
140	$8,881	$9,831	$18,712	$3,035,104
141	$8,852	$9,859	$18,712	$3,025,244
142	$8,824	$9,888	$18,712	$3,015,356
143	$8,795	$9,917	$18,712	$3,005,439
144	$8,766	$9,946	$18,712	$2,995,493

第12年供款共

$224,540

第12年利息

$107,081

第12年共還本金

$117,459

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$8,737	$9,975	$18,712	$2,985,519
146	$8,708	$10,004	$18,712	$2,975,515
147	$8,679	$10,033	$18,712	$2,965,482
148	$8,649	$10,062	$18,712	$2,955,419
149	$8,620	$10,092	$18,712	$2,945,327
150	$8,591	$10,121	$18,712	$2,935,206
151	$8,561	$10,151	$18,712	$2,925,056
152	$8,531	$10,180	$18,712	$2,914,875
153	$8,502	$10,210	$18,712	$2,904,665
154	$8,472	$10,240	$18,712	$2,894,426
155	$8,442	$10,270	$18,712	$2,884,156
156	$8,412	$10,300	$18,712	$2,873,856

第13年供款共

$224,540

第13年利息

$102,903

第13年共還本金

$121,637

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$8,382	$10,330	$18,712	$2,863,527
158	$8,352	$10,360	$18,712	$2,853,167
159	$8,322	$10,390	$18,712	$2,842,777
160	$8,291	$10,420	$18,712	$2,832,357
161	$8,261	$10,451	$18,712	$2,821,906
162	$8,231	$10,481	$18,712	$2,811,425
163	$8,200	$10,512	$18,712	$2,800,913
164	$8,169	$10,542	$18,712	$2,790,371
165	$8,139	$10,573	$18,712	$2,779,798
166	$8,108	$10,604	$18,712	$2,769,194
167	$8,077	$10,635	$18,712	$2,758,559
168	$8,046	$10,666	$18,712	$2,747,893

第14年供款共

$224,540

第14年利息

$98,577

第14年共還本金

$125,963

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$8,015	$10,697	$18,712	$2,737,196
170	$7,983	$10,728	$18,712	$2,726,468
171	$7,952	$10,759	$18,712	$2,715,709
172	$7,921	$10,791	$18,712	$2,704,918
173	$7,889	$10,822	$18,712	$2,694,095
174	$7,858	$10,854	$18,712	$2,683,241
175	$7,826	$10,886	$18,712	$2,672,356
176	$7,794	$10,917	$18,712	$2,661,439
177	$7,763	$10,949	$18,712	$2,650,489
178	$7,731	$10,981	$18,712	$2,639,508
179	$7,699	$11,013	$18,712	$2,628,495
180	$7,666	$11,045	$18,712	$2,617,450

第15年供款共

$224,540

第15年利息

$94,097

第15年共還本金

$130,443

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$7,634	$11,077	$18,712	$2,606,372
182	$7,602	$11,110	$18,712	$2,595,263
183	$7,570	$11,142	$18,712	$2,584,120
184	$7,537	$11,175	$18,712	$2,572,946
185	$7,504	$11,207	$18,712	$2,561,739
186	$7,472	$11,240	$18,712	$2,550,499
187	$7,439	$11,273	$18,712	$2,539,226
188	$7,406	$11,306	$18,712	$2,527,920
189	$7,373	$11,339	$18,712	$2,516,582
190	$7,340	$11,372	$18,712	$2,505,210
191	$7,307	$11,405	$18,712	$2,493,805
192	$7,274	$11,438	$18,712	$2,482,367

第16年供款共

$224,540

第16年利息

$89,457

第16年共還本金

$135,083

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$7,240	$11,471	$18,712	$2,470,896
194	$7,207	$11,505	$18,712	$2,459,391
195	$7,173	$11,538	$18,712	$2,447,852
196	$7,140	$11,572	$18,712	$2,436,280
197	$7,106	$11,606	$18,712	$2,424,674
198	$7,072	$11,640	$18,712	$2,413,034
199	$7,038	$11,674	$18,712	$2,401,361
200	$7,004	$11,708	$18,712	$2,389,653
201	$6,970	$11,742	$18,712	$2,377,911
202	$6,936	$11,776	$18,712	$2,366,135
203	$6,901	$11,810	$18,712	$2,354,325
204	$6,867	$11,845	$18,712	$2,342,480

第17年供款共

$224,540

第17年利息

$84,653

第17年共還本金

$139,887

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$6,832	$11,879	$18,712	$2,330,600
206	$6,798	$11,914	$18,712	$2,318,686
207	$6,763	$11,949	$18,712	$2,306,737
208	$6,728	$11,984	$18,712	$2,294,754
209	$6,693	$12,019	$18,712	$2,282,735
210	$6,658	$12,054	$18,712	$2,270,681
211	$6,623	$12,089	$18,712	$2,258,592
212	$6,588	$12,124	$18,712	$2,246,468
213	$6,552	$12,159	$18,712	$2,234,309
214	$6,517	$12,195	$18,712	$2,222,114
215	$6,481	$12,231	$18,712	$2,209,883
216	$6,445	$12,266	$18,712	$2,197,617

第18年供款共

$224,540

第18年利息

$79,678

第18年共還本金

$144,863

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$6,410	$12,302	$18,712	$2,185,315
218	$6,374	$12,338	$18,712	$2,172,977
219	$6,338	$12,374	$18,712	$2,160,603
220	$6,302	$12,410	$18,712	$2,148,193
221	$6,266	$12,446	$18,712	$2,135,747
222	$6,229	$12,482	$18,712	$2,123,265
223	$6,193	$12,519	$18,712	$2,110,746
224	$6,156	$12,555	$18,712	$2,098,191
225	$6,120	$12,592	$18,712	$2,085,599
226	$6,083	$12,629	$18,712	$2,072,970
227	$6,046	$12,666	$18,712	$2,060,304
228	$6,009	$12,702	$18,712	$2,047,602

第19年供款共

$224,540

第19年利息

$74,525

第19年共還本金

$150,015

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$5,972	$12,740	$18,712	$2,034,862
230	$5,935	$12,777	$18,712	$2,022,086
231	$5,898	$12,814	$18,712	$2,009,272
232	$5,860	$12,851	$18,712	$1,996,421
233	$5,823	$12,889	$18,712	$1,983,532
234	$5,785	$12,926	$18,712	$1,970,605
235	$5,748	$12,964	$18,712	$1,957,641
236	$5,710	$13,002	$18,712	$1,944,639
237	$5,672	$13,040	$18,712	$1,931,600
238	$5,634	$13,078	$18,712	$1,918,522
239	$5,596	$13,116	$18,712	$1,905,406
240	$5,557	$13,154	$18,712	$1,892,251

第20年供款共

$224,540

第20年利息

$69,190

第20年共還本金

$155,351

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$5,519	$13,193	$18,712	$1,879,059
242	$5,481	$13,231	$18,712	$1,865,828
243	$5,442	$13,270	$18,712	$1,852,558
244	$5,403	$13,308	$18,712	$1,839,250
245	$5,364	$13,347	$18,712	$1,825,902
246	$5,326	$13,386	$18,712	$1,812,516
247	$5,287	$13,425	$18,712	$1,799,091
248	$5,247	$13,464	$18,712	$1,785,627
249	$5,208	$13,504	$18,712	$1,772,123
250	$5,169	$13,543	$18,712	$1,758,580
251	$5,129	$13,583	$18,712	$1,744,998
252	$5,090	$13,622	$18,712	$1,731,375

第21年供款共

$224,540

第21年利息

$63,664

第21年共還本金

$160,876

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$5,050	$13,662	$18,712	$1,717,714
254	$5,010	$13,702	$18,712	$1,704,012
255	$4,970	$13,742	$18,712	$1,690,270
256	$4,930	$13,782	$18,712	$1,676,489
257	$4,890	$13,822	$18,712	$1,662,667
258	$4,849	$13,862	$18,712	$1,648,804
259	$4,809	$13,903	$18,712	$1,634,902
260	$4,768	$13,943	$18,712	$1,620,958
261	$4,728	$13,984	$18,712	$1,606,975
262	$4,687	$14,025	$18,712	$1,592,950
263	$4,646	$14,066	$18,712	$1,578,884
264	$4,605	$14,107	$18,712	$1,564,778

第22年供款共

$224,540

第22年利息

$57,942

第22年共還本金

$166,598

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$4,564	$14,148	$18,712	$1,550,630
266	$4,523	$14,189	$18,712	$1,536,441
267	$4,481	$14,230	$18,712	$1,522,210
268	$4,440	$14,272	$18,712	$1,507,939
269	$4,398	$14,314	$18,712	$1,493,625
270	$4,356	$14,355	$18,712	$1,479,270
271	$4,315	$14,397	$18,712	$1,464,873
272	$4,273	$14,439	$18,712	$1,450,433
273	$4,230	$14,481	$18,712	$1,435,952
274	$4,188	$14,523	$18,712	$1,421,429
275	$4,146	$14,566	$18,712	$1,406,863
276	$4,103	$14,608	$18,712	$1,392,254

第23年供款共

$224,540

第23年利息

$52,017

第23年共還本金

$172,523

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,061	$14,651	$18,712	$1,377,604
278	$4,018	$14,694	$18,712	$1,362,910
279	$3,975	$14,737	$18,712	$1,348,173
280	$3,932	$14,780	$18,712	$1,333,394
281	$3,889	$14,823	$18,712	$1,318,571
282	$3,846	$14,866	$18,712	$1,303,705
283	$3,802	$14,909	$18,712	$1,288,796
284	$3,759	$14,953	$18,712	$1,273,843
285	$3,715	$14,996	$18,712	$1,258,847
286	$3,672	$15,040	$18,712	$1,243,807
287	$3,628	$15,084	$18,712	$1,228,723
288	$3,584	$15,128	$18,712	$1,213,595

第24年供款共

$224,540

第24年利息

$45,881

第24年共還本金

$178,659

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,540	$15,172	$18,712	$1,198,423
290	$3,495	$15,216	$18,712	$1,183,207
291	$3,451	$15,261	$18,712	$1,167,946
292	$3,407	$15,305	$18,712	$1,152,641
293	$3,362	$15,350	$18,712	$1,137,291
294	$3,317	$15,395	$18,712	$1,121,897
295	$3,272	$15,439	$18,712	$1,106,457
296	$3,227	$15,485	$18,712	$1,090,973
297	$3,182	$15,530	$18,712	$1,075,443
298	$3,137	$15,575	$18,712	$1,059,868
299	$3,091	$15,620	$18,712	$1,044,247
300	$3,046	$15,666	$18,712	$1,028,581

第25年供款共

$224,540

第25年利息

$39,527

第25年共還本金

$185,014

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,000	$15,712	$18,712	$1,012,870
302	$2,954	$15,757	$18,712	$997,112
303	$2,908	$15,803	$18,712	$981,309
304	$2,862	$15,850	$18,712	$965,459
305	$2,816	$15,896	$18,712	$949,564
306	$2,770	$15,942	$18,712	$933,621
307	$2,723	$15,989	$18,712	$917,633
308	$2,676	$16,035	$18,712	$901,598
309	$2,630	$16,082	$18,712	$885,516
310	$2,583	$16,129	$18,712	$869,387
311	$2,536	$16,176	$18,712	$853,211
312	$2,489	$16,223	$18,712	$836,987

第26年供款共

$224,540

第26年利息

$32,946

第26年共還本金

$191,594

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,441	$16,270	$18,712	$820,717
314	$2,394	$16,318	$18,712	$804,399
315	$2,346	$16,366	$18,712	$788,034
316	$2,298	$16,413	$18,712	$771,620
317	$2,251	$16,461	$18,712	$755,159
318	$2,203	$16,509	$18,712	$738,650
319	$2,154	$16,557	$18,712	$722,093
320	$2,106	$16,606	$18,712	$705,487
321	$2,058	$16,654	$18,712	$688,833
322	$2,009	$16,703	$18,712	$672,130
323	$1,960	$16,751	$18,712	$655,379
324	$1,912	$16,800	$18,712	$638,579

第27年供款共

$224,540

第27年利息

$26,132

第27年共還本金

$198,408

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,863	$16,849	$18,712	$621,730
326	$1,813	$16,898	$18,712	$604,831
327	$1,764	$16,948	$18,712	$587,884
328	$1,715	$16,997	$18,712	$570,887
329	$1,665	$17,047	$18,712	$553,840
330	$1,615	$17,096	$18,712	$536,744
331	$1,566	$17,146	$18,712	$519,598
332	$1,515	$17,196	$18,712	$502,402
333	$1,465	$17,246	$18,712	$485,155
334	$1,415	$17,297	$18,712	$467,859
335	$1,365	$17,347	$18,712	$450,511
336	$1,314	$17,398	$18,712	$433,114

第28年供款共

$224,540

第28年利息

$19,075

第28年共還本金

$205,465

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,263	$17,448	$18,712	$415,665
338	$1,212	$17,499	$18,712	$398,166
339	$1,161	$17,550	$18,712	$380,616
340	$1,110	$17,602	$18,712	$363,014
341	$1,059	$17,653	$18,712	$345,361
342	$1,007	$17,704	$18,712	$327,657
343	$956	$17,756	$18,712	$309,901
344	$904	$17,808	$18,712	$292,093
345	$852	$17,860	$18,712	$274,233
346	$800	$17,912	$18,712	$256,321
347	$748	$17,964	$18,712	$238,357
348	$695	$18,016	$18,712	$220,341

第29年供款共

$224,540

第29年利息

$11,767

第29年共還本金

$212,773

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$643	$18,069	$18,712	$202,272
350	$590	$18,122	$18,712	$184,150
351	$537	$18,175	$18,712	$165,975
352	$484	$18,228	$18,712	$147,748
353	$431	$18,281	$18,712	$129,467
354	$378	$18,334	$18,712	$111,133
355	$324	$18,388	$18,712	$92,745
356	$271	$18,441	$18,712	$74,304
357	$217	$18,495	$18,712	$55,809
358	$163	$18,549	$18,712	$37,260
359	$109	$18,603	$18,712	$18,657
360	$54	$18,657	$18,712	$0

第30年供款共

$224,540

第30年利息

$4,200

第30年共還本金

$220,341

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$10,899,210

免責聲明

筍盤推介

按揭保險費
info