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$10,871,468

每月供款
$18,060

首期

$4,040,000

總貸款額

$3,960,000

總利息

$2,541,468

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$4,370,000

按月供比率計算

$36,119

置業成本總預算

HK$4,370,000

首期

$4,040,000
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

$36,119

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

沙田愉景花園

thumb_up

罕有❤️連平台🏕️❤️方正寬敞2️⃣房.

實

579 呎

@15,199

建

715 呎

@12,308

real_estate_agent 罕有放盤 hotel_class 樓王 flight_takeoff 移民急讓 transfer_within_a_station 人才必選

售$880 萬

實

579 呎

@15,199

建

715 呎

@12,308

售$880 萬

real_estate_agent 罕有放盤 hotel_class 樓王 flight_takeoff 移民急讓 transfer_within_a_station 人才必選

沙田碧濤花園第02期 B座富臨閣

thumb_up

碧濤花園開揚河景3房

實

812 呎

@9,852

建

1,146 呎

@6,981

local_fire_department 至HIT directions_run 日內即走

售$800 萬

實

812 呎

@9,852

建

1,146 呎

@6,981

售$800 萬

local_fire_department 至HIT directions_run 日內即走

馬鞍山天宇海第2B座

thumb_up

天宇海第2B座

實

666 呎

@12,583

建

878 呎

@9,544

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

售$838 萬

實

666 呎

@12,583

建

878 呎

@9,544

售$838 萬

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

馬鞍山迎海第01期第03座

thumb_up

迎海!兩房半!靚景!靚裝修!

實

549 呎

@16,029

建

710 呎

@12,394

local_fire_department 至HIT

售$880 萬

實

549 呎

@16,029

建

710 呎

@12,394

售$880 萬

local_fire_department 至HIT

獨家

馬鞍山翠擁華庭第12座

thumb_up

企理裝修, 實用三房

實

675 呎

@10,519

建

868 呎

@8,180

local_fire_department 至HIT

售$710 萬

實

675 呎

@10,519

建

868 呎

@8,180

售$710 萬

local_fire_department 至HIT

VR實景

馬鞍山聽濤雅苑罕有東南,高層靚裝,有心出售,歡迎查詢

thumb_up

聽濤雅苑****罕有東南,高層靚裝,有心出售,歡迎查詢****

實

650 呎

@11,231

建

807 呎

@9,046

local_fire_department 至HIT directions_run 日內即走 verified 首置必買

售$730 萬

實

650 呎

@11,231

建

807 呎

@9,046

售$730 萬

local_fire_department 至HIT directions_run 日內即走 verified 首置必買

馬鞍山泓碧第02座

thumb_up

海景2房，上車首選

實

511 呎

@16,634

real_estate_agent 罕有放盤 verified 首置必買

售$850 萬

實

511 呎

@16,634

售$850 萬

real_estate_agent 罕有放盤 verified 首置必買

沙田玖瓏山

thumb_up

九肚山開揚園林景觀^寧靜舒適2房[屋苑專屬客車直達大圍MTR站].

實

657 呎

@13,546

local_fire_department 至HIT directions_run 日內即走 pets 愛竉必選 price_change 蝕讓盤

售$890 萬

實

657 呎

@13,546

售$890 萬

local_fire_department 至HIT directions_run 日內即走 pets 愛竉必選 price_change 蝕讓盤

沙田濱景花園

thumb_up

新淨廚廁　高層河景大則三房套🌊🌊

實

645 呎

@13,178

建

781 呎

@10,883

hotel_class 樓王

售$850 萬

實

645 呎

@13,178

建

781 呎

@10,883

售$850 萬

hotel_class 樓王

西貢逸瓏園第03座

thumb_up

逸瓏園樓齡新

實

532 呎

@13,662

local_fire_department 至HIT

售$727 萬

實

532 呎

@13,662

售$727 萬

local_fire_department 至HIT

馬鞍山曉峰灣畔第04座

thumb_up

曉峰灣畔 **開揚海景,套3房2廳,雅致裝修**

實

653 呎

@12,098

建

827 呎

@9,553

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

售$790 萬

實

653 呎

@12,098

建

827 呎

@9,553

售$790 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

西貢南山

thumb_up

四面獨立開揚美景三樓連天台

建

700 呎

@11,143

real_estate_agent 罕有放盤

售$780 萬

建

700 呎

@11,143

售$780 萬

real_estate_agent 罕有放盤

利率	15年	20年	25年	30年
1.000	$23,700	$18,212	$14,924	$12,737
1.500	$24,581	$19,109	$15,837	$13,667
2.000	$25,483	$20,033	$16,785	$14,637
2.500	$26,405	$20,984	$17,765	$15,647
3.000	$27,347	$21,962	$18,779	$16,696
3.500	$28,309	$22,966	$19,825	$17,782
3.625	$28,553	$23,222	$20,091	$18,060
4.000	$29,292	$23,997	$20,902	$18,906
4.500	$30,294	$25,053	$22,011	$20,065
5.000	$31,315	$26,134	$23,150	$21,258
5.500	$32,357	$27,240	$24,318	$22,484
6.000	$33,417	$28,371	$25,514	$23,742

每月供款$18,060

年期

30年

貸款金額

$3,960,000

總利息

$2,541,468

總貸款連利息

$6,501,468

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$11,963	$6,097	$18,060	$3,953,903
2	$11,944	$6,116	$18,060	$3,947,787
3	$11,926	$6,134	$18,060	$3,941,653
4	$11,907	$6,153	$18,060	$3,935,501
5	$11,888	$6,171	$18,060	$3,929,330
6	$11,870	$6,190	$18,060	$3,923,140
7	$11,851	$6,208	$18,060	$3,916,931
8	$11,832	$6,227	$18,060	$3,910,704
9	$11,814	$6,246	$18,060	$3,904,458
10	$11,795	$6,265	$18,060	$3,898,193
11	$11,776	$6,284	$18,060	$3,891,909
12	$11,757	$6,303	$18,060	$3,885,606

第1年供款共

$216,716

第1年利息

$142,322

第1年共還本金

$74,394

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$11,738	$6,322	$18,060	$3,879,285
14	$11,719	$6,341	$18,060	$3,872,944
15	$11,700	$6,360	$18,060	$3,866,584
16	$11,680	$6,379	$18,060	$3,860,204
17	$11,661	$6,399	$18,060	$3,853,806
18	$11,642	$6,418	$18,060	$3,847,388
19	$11,622	$6,437	$18,060	$3,840,950
20	$11,603	$6,457	$18,060	$3,834,494
21	$11,583	$6,476	$18,060	$3,828,017
22	$11,564	$6,496	$18,060	$3,821,522
23	$11,544	$6,515	$18,060	$3,815,006
24	$11,524	$6,535	$18,060	$3,808,471

第2年供款共

$216,716

第2年利息

$139,580

第2年共還本金

$77,136

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$11,505	$6,555	$18,060	$3,801,916
26	$11,485	$6,575	$18,060	$3,795,341
27	$11,465	$6,595	$18,060	$3,788,747
28	$11,445	$6,614	$18,060	$3,782,132
29	$11,425	$6,634	$18,060	$3,775,498
30	$11,405	$6,654	$18,060	$3,768,843
31	$11,385	$6,675	$18,060	$3,762,169
32	$11,365	$6,695	$18,060	$3,755,474
33	$11,345	$6,715	$18,060	$3,748,759
34	$11,324	$6,735	$18,060	$3,742,024
35	$11,304	$6,756	$18,060	$3,735,268
36	$11,284	$6,776	$18,060	$3,728,492

第3年供款共

$216,716

第3年利息

$136,737

第3年共還本金

$79,979

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$11,263	$6,796	$18,060	$3,721,696
38	$11,243	$6,817	$18,060	$3,714,879
39	$11,222	$6,838	$18,060	$3,708,041
40	$11,201	$6,858	$18,060	$3,701,183
41	$11,181	$6,879	$18,060	$3,694,304
42	$11,160	$6,900	$18,060	$3,687,404
43	$11,139	$6,921	$18,060	$3,680,484
44	$11,118	$6,942	$18,060	$3,673,542
45	$11,097	$6,962	$18,060	$3,666,580
46	$11,076	$6,984	$18,060	$3,659,596
47	$11,055	$7,005	$18,060	$3,652,592
48	$11,034	$7,026	$18,060	$3,645,566

第4年供款共

$216,716

第4年利息

$133,789

第4年共還本金

$82,927

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$11,013	$7,047	$18,060	$3,638,519
50	$10,991	$7,068	$18,060	$3,631,451
51	$10,970	$7,090	$18,060	$3,624,361
52	$10,949	$7,111	$18,060	$3,617,250
53	$10,927	$7,133	$18,060	$3,610,117
54	$10,906	$7,154	$18,060	$3,602,963
55	$10,884	$7,176	$18,060	$3,595,788
56	$10,862	$7,197	$18,060	$3,588,590
57	$10,841	$7,219	$18,060	$3,581,371
58	$10,819	$7,241	$18,060	$3,574,130
59	$10,797	$7,263	$18,060	$3,566,867
60	$10,775	$7,285	$18,060	$3,559,583

第5年供款共

$216,716

第5年利息

$130,733

第5年共還本金

$85,983

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$10,753	$7,307	$18,060	$3,552,276
62	$10,731	$7,329	$18,060	$3,544,947
63	$10,709	$7,351	$18,060	$3,537,596
64	$10,686	$7,373	$18,060	$3,530,223
65	$10,664	$7,395	$18,060	$3,522,828
66	$10,642	$7,418	$18,060	$3,515,410
67	$10,619	$7,440	$18,060	$3,507,970
68	$10,597	$7,463	$18,060	$3,500,507
69	$10,574	$7,485	$18,060	$3,493,022
70	$10,552	$7,508	$18,060	$3,485,514
71	$10,529	$7,530	$18,060	$3,477,984
72	$10,506	$7,553	$18,060	$3,470,430

第6年供款共

$216,716

第6年利息

$127,563

第6年共還本金

$89,152

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$10,484	$7,576	$18,060	$3,462,854
74	$10,461	$7,599	$18,060	$3,455,256
75	$10,438	$7,622	$18,060	$3,447,634
76	$10,415	$7,645	$18,060	$3,439,989
77	$10,392	$7,668	$18,060	$3,432,321
78	$10,368	$7,691	$18,060	$3,424,630
79	$10,345	$7,714	$18,060	$3,416,915
80	$10,322	$7,738	$18,060	$3,409,177
81	$10,299	$7,761	$18,060	$3,401,416
82	$10,275	$7,785	$18,060	$3,393,632
83	$10,252	$7,808	$18,060	$3,385,824
84	$10,228	$7,832	$18,060	$3,377,992

第7年供款共

$216,716

第7年利息

$124,277

第7年共還本金

$92,438

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$10,204	$7,855	$18,060	$3,370,137
86	$10,181	$7,879	$18,060	$3,362,258
87	$10,157	$7,903	$18,060	$3,354,355
88	$10,133	$7,927	$18,060	$3,346,428
89	$10,109	$7,951	$18,060	$3,338,478
90	$10,085	$7,975	$18,060	$3,330,503
91	$10,061	$7,999	$18,060	$3,322,504
92	$10,037	$8,023	$18,060	$3,314,482
93	$10,012	$8,047	$18,060	$3,306,434
94	$9,988	$8,071	$18,060	$3,298,363
95	$9,964	$8,096	$18,060	$3,290,267
96	$9,939	$8,120	$18,060	$3,282,147

第8年供款共

$216,716

第8年利息

$120,870

第8年共還本金

$95,845

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$9,915	$8,145	$18,060	$3,274,002
98	$9,890	$8,169	$18,060	$3,265,833
99	$9,866	$8,194	$18,060	$3,257,639
100	$9,841	$8,219	$18,060	$3,249,420
101	$9,816	$8,244	$18,060	$3,241,176
102	$9,791	$8,269	$18,060	$3,232,907
103	$9,766	$8,294	$18,060	$3,224,614
104	$9,741	$8,319	$18,060	$3,216,295
105	$9,716	$8,344	$18,060	$3,207,951
106	$9,691	$8,369	$18,060	$3,199,583
107	$9,665	$8,394	$18,060	$3,191,188
108	$9,640	$8,420	$18,060	$3,182,769

第9年供款共

$216,716

第9年利息

$117,337

第9年共還本金

$99,378

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$9,615	$8,445	$18,060	$3,174,324
110	$9,589	$8,471	$18,060	$3,165,853
111	$9,564	$8,496	$18,060	$3,157,357
112	$9,538	$8,522	$18,060	$3,148,835
113	$9,512	$8,548	$18,060	$3,140,288
114	$9,486	$8,573	$18,060	$3,131,714
115	$9,460	$8,599	$18,060	$3,123,115
116	$9,434	$8,625	$18,060	$3,114,490
117	$9,408	$8,651	$18,060	$3,105,839
118	$9,382	$8,677	$18,060	$3,097,161
119	$9,356	$8,704	$18,060	$3,088,458
120	$9,330	$8,730	$18,060	$3,079,728

第10年供款共

$216,716

第10年利息

$113,675

第10年共還本金

$103,041

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$9,303	$8,756	$18,060	$3,070,971
122	$9,277	$8,783	$18,060	$3,062,189
123	$9,250	$8,809	$18,060	$3,053,379
124	$9,224	$8,836	$18,060	$3,044,544
125	$9,197	$8,863	$18,060	$3,035,681
126	$9,170	$8,889	$18,060	$3,026,792
127	$9,143	$8,916	$18,060	$3,017,875
128	$9,116	$8,943	$18,060	$3,008,932
129	$9,089	$8,970	$18,060	$2,999,962
130	$9,062	$8,997	$18,060	$2,990,965
131	$9,035	$9,024	$18,060	$2,981,940
132	$9,008	$9,052	$18,060	$2,972,889

第11年供款共

$216,716

第11年利息

$109,877

第11年共還本金

$106,839

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$8,981	$9,079	$18,060	$2,963,810
134	$8,953	$9,106	$18,060	$2,954,703
135	$8,926	$9,134	$18,060	$2,945,569
136	$8,898	$9,162	$18,060	$2,936,408
137	$8,870	$9,189	$18,060	$2,927,219
138	$8,843	$9,217	$18,060	$2,918,002
139	$8,815	$9,245	$18,060	$2,908,757
140	$8,787	$9,273	$18,060	$2,899,484
141	$8,759	$9,301	$18,060	$2,890,183
142	$8,731	$9,329	$18,060	$2,880,854
143	$8,703	$9,357	$18,060	$2,871,497
144	$8,674	$9,385	$18,060	$2,862,112

第12年供款共

$216,716

第12年利息

$105,939

第12年共還本金

$110,777

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$8,646	$9,414	$18,060	$2,852,698
146	$8,618	$9,442	$18,060	$2,843,256
147	$8,589	$9,471	$18,060	$2,833,786
148	$8,560	$9,499	$18,060	$2,824,286
149	$8,532	$9,528	$18,060	$2,814,758
150	$8,503	$9,557	$18,060	$2,805,202
151	$8,474	$9,586	$18,060	$2,795,616
152	$8,445	$9,615	$18,060	$2,786,002
153	$8,416	$9,644	$18,060	$2,776,358
154	$8,387	$9,673	$18,060	$2,766,685
155	$8,358	$9,702	$18,060	$2,756,983
156	$8,328	$9,731	$18,060	$2,747,252

第13年供款共

$216,716

第13年利息

$101,856

第13年共還本金

$114,860

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$8,299	$9,761	$18,060	$2,737,491
158	$8,270	$9,790	$18,060	$2,727,701
159	$8,240	$9,820	$18,060	$2,717,882
160	$8,210	$9,849	$18,060	$2,708,032
161	$8,181	$9,879	$18,060	$2,698,153
162	$8,151	$9,909	$18,060	$2,688,244
163	$8,121	$9,939	$18,060	$2,678,305
164	$8,091	$9,969	$18,060	$2,668,336
165	$8,061	$9,999	$18,060	$2,658,337
166	$8,030	$10,029	$18,060	$2,648,308
167	$8,000	$10,060	$18,060	$2,638,249
168	$7,970	$10,090	$18,060	$2,628,159

第14年供款共

$216,716

第14年利息

$97,622

第14年共還本金

$119,093

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$7,939	$10,120	$18,060	$2,618,038
170	$7,909	$10,151	$18,060	$2,607,887
171	$7,878	$10,182	$18,060	$2,597,706
172	$7,847	$10,212	$18,060	$2,587,493
173	$7,816	$10,243	$18,060	$2,577,250
174	$7,785	$10,274	$18,060	$2,566,976
175	$7,754	$10,305	$18,060	$2,556,671
176	$7,723	$10,336	$18,060	$2,546,334
177	$7,692	$10,368	$18,060	$2,535,967
178	$7,661	$10,399	$18,060	$2,525,568
179	$7,629	$10,430	$18,060	$2,515,137
180	$7,598	$10,462	$18,060	$2,504,676

第15年供款共

$216,716

第15年利息

$93,233

第15年共還本金

$123,483

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$7,566	$10,493	$18,060	$2,494,182
182	$7,535	$10,525	$18,060	$2,483,657
183	$7,503	$10,557	$18,060	$2,473,100
184	$7,471	$10,589	$18,060	$2,462,511
185	$7,439	$10,621	$18,060	$2,451,891
186	$7,407	$10,653	$18,060	$2,441,238
187	$7,375	$10,685	$18,060	$2,430,553
188	$7,342	$10,717	$18,060	$2,419,835
189	$7,310	$10,750	$18,060	$2,409,086
190	$7,277	$10,782	$18,060	$2,398,303
191	$7,245	$10,815	$18,060	$2,387,489
192	$7,212	$10,847	$18,060	$2,376,641

第16年供款共

$216,716

第16年利息

$88,681

第16年共還本金

$128,034

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$7,179	$10,880	$18,060	$2,365,761
194	$7,147	$10,913	$18,060	$2,354,848
195	$7,114	$10,946	$18,060	$2,343,902
196	$7,081	$10,979	$18,060	$2,332,923
197	$7,047	$11,012	$18,060	$2,321,911
198	$7,014	$11,046	$18,060	$2,310,865
199	$6,981	$11,079	$18,060	$2,299,786
200	$6,947	$11,112	$18,060	$2,288,674
201	$6,914	$11,146	$18,060	$2,277,528
202	$6,880	$11,180	$18,060	$2,266,348
203	$6,846	$11,213	$18,060	$2,255,135
204	$6,812	$11,247	$18,060	$2,243,888

第17年供款共

$216,716

第17年利息

$83,962

第17年共還本金

$132,754

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$6,778	$11,281	$18,060	$2,232,606
206	$6,744	$11,315	$18,060	$2,221,291
207	$6,710	$11,349	$18,060	$2,209,942
208	$6,676	$11,384	$18,060	$2,198,558
209	$6,641	$11,418	$18,060	$2,187,140
210	$6,607	$11,453	$18,060	$2,175,687
211	$6,572	$11,487	$18,060	$2,164,200
212	$6,538	$11,522	$18,060	$2,152,678
213	$6,503	$11,557	$18,060	$2,141,121
214	$6,468	$11,592	$18,060	$2,129,529
215	$6,433	$11,627	$18,060	$2,117,903
216	$6,398	$11,662	$18,060	$2,106,241

第18年供款共

$216,716

第18年利息

$79,069

第18年共還本金

$137,647

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$6,363	$11,697	$18,060	$2,094,544
218	$6,327	$11,732	$18,060	$2,082,812
219	$6,292	$11,768	$18,060	$2,071,044
220	$6,256	$11,803	$18,060	$2,059,240
221	$6,221	$11,839	$18,060	$2,047,401
222	$6,185	$11,875	$18,060	$2,035,527
223	$6,149	$11,911	$18,060	$2,023,616
224	$6,113	$11,947	$18,060	$2,011,669
225	$6,077	$11,983	$18,060	$1,999,687
226	$6,041	$12,019	$18,060	$1,987,668
227	$6,004	$12,055	$18,060	$1,975,612
228	$5,968	$12,092	$18,060	$1,963,521

第19年供款共

$216,716

第19年利息

$73,995

第19年共還本金

$142,720

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$5,931	$12,128	$18,060	$1,951,393
230	$5,895	$12,165	$18,060	$1,939,228
231	$5,858	$12,202	$18,060	$1,927,026
232	$5,821	$12,238	$18,060	$1,914,788
233	$5,784	$12,275	$18,060	$1,902,513
234	$5,747	$12,312	$18,060	$1,890,200
235	$5,710	$12,350	$18,060	$1,877,850
236	$5,673	$12,387	$18,060	$1,865,463
237	$5,635	$12,424	$18,060	$1,853,039
238	$5,598	$12,462	$18,060	$1,840,577
239	$5,560	$12,500	$18,060	$1,828,078
240	$5,522	$12,537	$18,060	$1,815,540

第20年供款共

$216,716

第20年利息

$68,735

第20年共還本金

$147,981

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$5,484	$12,575	$18,060	$1,802,965
242	$5,446	$12,613	$18,060	$1,790,352
243	$5,408	$12,651	$18,060	$1,777,701
244	$5,370	$12,689	$18,060	$1,765,011
245	$5,332	$12,728	$18,060	$1,752,283
246	$5,293	$12,766	$18,060	$1,739,517
247	$5,255	$12,805	$18,060	$1,726,712
248	$5,216	$12,844	$18,060	$1,713,869
249	$5,177	$12,882	$18,060	$1,700,986
250	$5,138	$12,921	$18,060	$1,688,065
251	$5,099	$12,960	$18,060	$1,675,105
252	$5,060	$12,999	$18,060	$1,662,105

第21年供款共

$216,716

第21年利息

$63,281

第21年共還本金

$153,435

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$5,021	$13,039	$18,060	$1,649,067
254	$4,982	$13,078	$18,060	$1,635,989
255	$4,942	$13,118	$18,060	$1,622,871
256	$4,902	$13,157	$18,060	$1,609,714
257	$4,863	$13,197	$18,060	$1,596,517
258	$4,823	$13,237	$18,060	$1,583,280
259	$4,783	$13,277	$18,060	$1,570,003
260	$4,743	$13,317	$18,060	$1,556,686
261	$4,702	$13,357	$18,060	$1,543,329
262	$4,662	$13,397	$18,060	$1,529,932
263	$4,622	$13,438	$18,060	$1,516,494
264	$4,581	$13,479	$18,060	$1,503,015

第22年供款共

$216,716

第22年利息

$57,625

第22年共還本金

$159,090

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$4,540	$13,519	$18,060	$1,489,496
266	$4,500	$13,560	$18,060	$1,475,936
267	$4,459	$13,601	$18,060	$1,462,335
268	$4,417	$13,642	$18,060	$1,448,693
269	$4,376	$13,683	$18,060	$1,435,009
270	$4,335	$13,725	$18,060	$1,421,285
271	$4,293	$13,766	$18,060	$1,407,518
272	$4,252	$13,808	$18,060	$1,393,711
273	$4,210	$13,849	$18,060	$1,379,861
274	$4,168	$13,891	$18,060	$1,365,970
275	$4,126	$13,933	$18,060	$1,352,037
276	$4,084	$13,975	$18,060	$1,338,061

第23年供款共

$216,716

第23年利息

$51,762

第23年共還本金

$164,954

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,042	$14,018	$18,060	$1,324,044
278	$4,000	$14,060	$18,060	$1,309,984
279	$3,957	$14,102	$18,060	$1,295,881
280	$3,915	$14,145	$18,060	$1,281,736
281	$3,872	$14,188	$18,060	$1,267,549
282	$3,829	$14,231	$18,060	$1,253,318
283	$3,786	$14,274	$18,060	$1,239,045
284	$3,743	$14,317	$18,060	$1,224,728
285	$3,700	$14,360	$18,060	$1,210,368
286	$3,656	$14,403	$18,060	$1,195,965
287	$3,613	$14,447	$18,060	$1,181,518
288	$3,569	$14,490	$18,060	$1,167,027

第24年供款共

$216,716

第24年利息

$45,682

第24年共還本金

$171,034

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,525	$14,534	$18,060	$1,152,493
290	$3,481	$14,578	$18,060	$1,137,915
291	$3,437	$14,622	$18,060	$1,123,293
292	$3,393	$14,666	$18,060	$1,108,626
293	$3,349	$14,711	$18,060	$1,093,916
294	$3,305	$14,755	$18,060	$1,079,161
295	$3,260	$14,800	$18,060	$1,064,361
296	$3,215	$14,844	$18,060	$1,049,517
297	$3,170	$14,889	$18,060	$1,034,627
298	$3,125	$14,934	$18,060	$1,019,693
299	$3,080	$14,979	$18,060	$1,004,714
300	$3,035	$15,025	$18,060	$989,689

第25年供款共

$216,716

第25年利息

$39,378

第25年共還本金

$177,338

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$2,990	$15,070	$18,060	$974,619
302	$2,944	$15,115	$18,060	$959,504
303	$2,899	$15,161	$18,060	$944,343
304	$2,853	$15,207	$18,060	$929,136
305	$2,807	$15,253	$18,060	$913,883
306	$2,761	$15,299	$18,060	$898,584
307	$2,714	$15,345	$18,060	$883,239
308	$2,668	$15,392	$18,060	$867,847
309	$2,622	$15,438	$18,060	$852,409
310	$2,575	$15,485	$18,060	$836,925
311	$2,528	$15,531	$18,060	$821,393
312	$2,481	$15,578	$18,060	$805,815

第26年供款共

$216,716

第26年利息

$32,841

第26年共還本金

$183,874

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,434	$15,625	$18,060	$790,190
314	$2,387	$15,673	$18,060	$774,517
315	$2,340	$15,720	$18,060	$758,797
316	$2,292	$15,767	$18,060	$743,030
317	$2,245	$15,815	$18,060	$727,215
318	$2,197	$15,863	$18,060	$711,352
319	$2,149	$15,911	$18,060	$695,441
320	$2,101	$15,959	$18,060	$679,482
321	$2,053	$16,007	$18,060	$663,475
322	$2,004	$16,055	$18,060	$647,420
323	$1,956	$16,104	$18,060	$631,316
324	$1,907	$16,153	$18,060	$615,163

第27年供款共

$216,716

第27年利息

$26,064

第27年共還本金

$190,652

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,858	$16,201	$18,060	$598,962
326	$1,809	$16,250	$18,060	$582,712
327	$1,760	$16,299	$18,060	$566,412
328	$1,711	$16,349	$18,060	$550,064
329	$1,662	$16,398	$18,060	$533,666
330	$1,612	$16,448	$18,060	$517,218
331	$1,562	$16,497	$18,060	$500,721
332	$1,513	$16,547	$18,060	$484,174
333	$1,463	$16,597	$18,060	$467,577
334	$1,412	$16,647	$18,060	$450,930
335	$1,362	$16,697	$18,060	$434,232
336	$1,312	$16,748	$18,060	$417,485

第28年供款共

$216,716

第28年利息

$19,037

第28年共還本金

$197,679

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,261	$16,798	$18,060	$400,686
338	$1,210	$16,849	$18,060	$383,837
339	$1,160	$16,900	$18,060	$366,937
340	$1,108	$16,951	$18,060	$349,986
341	$1,057	$17,002	$18,060	$332,983
342	$1,006	$17,054	$18,060	$315,929
343	$954	$17,105	$18,060	$298,824
344	$903	$17,157	$18,060	$281,667
345	$851	$17,209	$18,060	$264,458
346	$799	$17,261	$18,060	$247,198
347	$747	$17,313	$18,060	$229,885
348	$694	$17,365	$18,060	$212,520

第29年供款共

$216,716

第29年利息

$11,751

第29年共還本金

$204,965

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$642	$17,418	$18,060	$195,102
350	$589	$17,470	$18,060	$177,632
351	$537	$17,523	$18,060	$160,109
352	$484	$17,576	$18,060	$142,533
353	$431	$17,629	$18,060	$124,904
354	$377	$17,682	$18,060	$107,221
355	$324	$17,736	$18,060	$89,486
356	$270	$17,789	$18,060	$71,696
357	$217	$17,843	$18,060	$53,853
358	$163	$17,897	$18,060	$35,956
359	$109	$17,951	$18,060	$18,005
360	$54	$18,005	$18,060	$0

第30年供款共

$216,716

第30年利息

$4,196

第30年共還本金

$212,520

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$10,871,468

免責聲明

筍盤推介

按揭保險費
info