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$10,900,348

每月供款
$18,265

首期

$3,995,000

總貸款額

$4,005,000

總利息

$2,570,348

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$4,325,000

按月供比率計算

$36,530

置業成本總預算

HK$4,325,000

首期

$3,995,000
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

$36,530

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

@14,533

建

683 呎

@12,299

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$840 萬

實

578 呎

@14,533

建

683 呎

@12,299

售$840 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

馬鞍山翠擁華庭第08座

thumb_up

馬鞍山翠擁華庭

實

844 呎

@10,664

建

1,080 呎

@8,333

local_fire_department 至HIT

售$900 萬

實

844 呎

@10,664

建

1,080 呎

@8,333

售$900 萬

local_fire_department 至HIT

馬鞍山海柏花園第05座

thumb_up

海柏花园馬鞍山站上蓋,**無敵海景, 池海雙輝, 套 3房2廳**

實

550 呎

@14,545

建

739 呎

@10,825

local_fire_department 至HIT pets 愛竉必選

售$800 萬

實

550 呎

@14,545

建

739 呎

@10,825

售$800 萬

local_fire_department 至HIT pets 愛竉必選

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

馬鞍山泓碧第03座

thumb_up

罕有两房高層海景

實

498 呎

@15,663

local_fire_department 至HIT directions_run 日內即走 flight_takeoff 移民急讓 price_change 蝕讓盤

售$780 萬

實

498 呎

@15,663

售$780 萬

local_fire_department 至HIT directions_run 日內即走 flight_takeoff 移民急讓 price_change 蝕讓盤

馬鞍山翠擁華庭第01座

thumb_up

開揚山景

實

837 呎

@10,753

建

1,078 呎

@8,349

local_fire_department 至HIT

售$900 萬

實

837 呎

@10,753

建

1,078 呎

@8,349

售$900 萬

local_fire_department 至HIT

VR實景

沙田文禮閣

thumb_up

^高層開揚^ 鄰近大型購物商埸 ^ 圍方 ^ 有匙即睇!

實

637 呎

@12,245

建

750 呎

@10,400

local_fire_department 至HIT local_offer 低水筍價

售$780 萬

實

637 呎

@12,245

建

750 呎

@10,400

售$780 萬

local_fire_department 至HIT local_offer 低水筍價

沙田帝堡城

thumb_up

＊環境幽靜＊東南高層兩房＊自住一流＊

實

547 呎

@12,797

建

718 呎

@9,749

real_estate_agent 罕有放盤 verified 首置必買

售$700 萬

實

547 呎

@12,797

建

718 呎

@9,749

售$700 萬

real_estate_agent 罕有放盤 verified 首置必買

馬鞍山海柏花園

thumb_up

海柏花園 **高層東南,望池景,套3房2廳,靚裝修**

實

532 呎

@15,602

建

713 呎

@11,641

local_fire_department 至HIT local_offer 低水筍價

售$830 萬

實

532 呎

@15,602

建

713 呎

@11,641

售$830 萬

local_fire_department 至HIT local_offer 低水筍價

白石角天賦海灣

thumb_up

大埔天賦海灣

實

653 呎

@11,485

建

832 呎

@9,014

local_fire_department 至HIT local_offer 低水筍價 flight_takeoff 移民急讓 price_change 蝕讓盤

售$750 萬

實

653 呎

@11,485

建

832 呎

@9,014

售$750 萬

local_fire_department 至HIT local_offer 低水筍價 flight_takeoff 移民急讓 price_change 蝕讓盤

馬鞍山海柏花園第03座

thumb_up

馬鞍山海柏花園上蓋物業

實

567 呎

@15,520

建

757 呎

@11,625

local_fire_department 至HIT

售$880 萬

實

567 呎

@15,520

建

757 呎

@11,625

售$880 萬

local_fire_department 至HIT

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	$23,970	$18,419	$15,094	$12,882
1.500	$24,861	$19,326	$16,017	$13,822
2.000	$25,773	$20,261	$16,975	$14,803
2.500	$26,705	$21,223	$17,967	$15,825
3.000	$27,658	$22,212	$18,992	$16,885
3.500	$28,631	$23,227	$20,050	$17,984
3.625	$28,878	$23,485	$20,319	$18,265
4.000	$29,625	$24,270	$21,140	$19,120
4.500	$30,638	$25,338	$22,261	$20,293
5.000	$31,671	$26,431	$23,413	$21,500
5.500	$32,724	$27,550	$24,594	$22,740
6.000	$33,796	$28,693	$25,804	$24,012

每月供款$18,265

年期

30年

貸款金額

$4,005,000

總利息

$2,570,348

總貸款連利息

$6,575,348

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$12,098	$6,166	$18,265	$3,998,834
2	$12,080	$6,185	$18,265	$3,992,649
3	$12,061	$6,204	$18,265	$3,986,445
4	$12,042	$6,222	$18,265	$3,980,222
5	$12,024	$6,241	$18,265	$3,973,981
6	$12,005	$6,260	$18,265	$3,967,721
7	$11,986	$6,279	$18,265	$3,961,442
8	$11,967	$6,298	$18,265	$3,955,144
9	$11,948	$6,317	$18,265	$3,948,827
10	$11,929	$6,336	$18,265	$3,942,491
11	$11,910	$6,355	$18,265	$3,936,136
12	$11,890	$6,374	$18,265	$3,929,761

第1年供款共

$219,178

第1年利息

$143,939

第1年共還本金

$75,239

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$11,871	$6,394	$18,265	$3,923,367
14	$11,852	$6,413	$18,265	$3,916,954
15	$11,832	$6,432	$18,265	$3,910,522
16	$11,813	$6,452	$18,265	$3,904,070
17	$11,794	$6,471	$18,265	$3,897,599
18	$11,774	$6,491	$18,265	$3,891,108
19	$11,754	$6,510	$18,265	$3,884,598
20	$11,735	$6,530	$18,265	$3,878,067
21	$11,715	$6,550	$18,265	$3,871,518
22	$11,695	$6,570	$18,265	$3,864,948
23	$11,675	$6,589	$18,265	$3,858,358
24	$11,655	$6,609	$18,265	$3,851,749

第2年供款共

$219,178

第2年利息

$141,166

第2年共還本金

$78,012

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$11,635	$6,629	$18,265	$3,845,120
26	$11,615	$6,649	$18,265	$3,838,470
27	$11,595	$6,669	$18,265	$3,831,801
28	$11,575	$6,690	$18,265	$3,825,111
29	$11,555	$6,710	$18,265	$3,818,401
30	$11,535	$6,730	$18,265	$3,811,671
31	$11,514	$6,750	$18,265	$3,804,921
32	$11,494	$6,771	$18,265	$3,798,150
33	$11,474	$6,791	$18,265	$3,791,359
34	$11,453	$6,812	$18,265	$3,784,547
35	$11,432	$6,832	$18,265	$3,777,715
36	$11,412	$6,853	$18,265	$3,770,862

第3年供款共

$219,178

第3年利息

$138,291

第3年共還本金

$80,887

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$11,391	$6,874	$18,265	$3,763,988
38	$11,370	$6,894	$18,265	$3,757,093
39	$11,350	$6,915	$18,265	$3,750,178
40	$11,329	$6,936	$18,265	$3,743,242
41	$11,308	$6,957	$18,265	$3,736,285
42	$11,287	$6,978	$18,265	$3,729,307
43	$11,266	$6,999	$18,265	$3,722,307
44	$11,244	$7,020	$18,265	$3,715,287
45	$11,223	$7,042	$18,265	$3,708,245
46	$11,202	$7,063	$18,265	$3,701,182
47	$11,181	$7,084	$18,265	$3,694,098
48	$11,159	$7,106	$18,265	$3,686,993

第4年供款共

$219,178

第4年利息

$135,309

第4年共還本金

$83,869

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$11,138	$7,127	$18,265	$3,679,866
50	$11,116	$7,149	$18,265	$3,672,717
51	$11,095	$7,170	$18,265	$3,665,547
52	$11,073	$7,192	$18,265	$3,658,355
53	$11,051	$7,214	$18,265	$3,651,141
54	$11,029	$7,235	$18,265	$3,643,906
55	$11,008	$7,257	$18,265	$3,636,649
56	$10,986	$7,279	$18,265	$3,629,370
57	$10,964	$7,301	$18,265	$3,622,069
58	$10,942	$7,323	$18,265	$3,614,745
59	$10,920	$7,345	$18,265	$3,607,400
60	$10,897	$7,368	$18,265	$3,600,033

第5年供款共

$219,178

第5年利息

$132,218

第5年共還本金

$86,960

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$10,875	$7,390	$18,265	$3,592,643
62	$10,853	$7,412	$18,265	$3,585,231
63	$10,830	$7,434	$18,265	$3,577,796
64	$10,808	$7,457	$18,265	$3,570,339
65	$10,785	$7,479	$18,265	$3,562,860
66	$10,763	$7,502	$18,265	$3,555,358
67	$10,740	$7,525	$18,265	$3,547,833
68	$10,717	$7,547	$18,265	$3,540,286
69	$10,695	$7,570	$18,265	$3,532,715
70	$10,672	$7,593	$18,265	$3,525,122
71	$10,649	$7,616	$18,265	$3,517,506
72	$10,626	$7,639	$18,265	$3,509,867

第6年供款共

$219,178

第6年利息

$129,013

第6年共還本金

$90,165

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$10,603	$7,662	$18,265	$3,502,205
74	$10,580	$7,685	$18,265	$3,494,520
75	$10,556	$7,708	$18,265	$3,486,811
76	$10,533	$7,732	$18,265	$3,479,080
77	$10,510	$7,755	$18,265	$3,471,324
78	$10,486	$7,779	$18,265	$3,463,546
79	$10,463	$7,802	$18,265	$3,455,744
80	$10,439	$7,826	$18,265	$3,447,918
81	$10,416	$7,849	$18,265	$3,440,069
82	$10,392	$7,873	$18,265	$3,432,196
83	$10,368	$7,897	$18,265	$3,424,299
84	$10,344	$7,921	$18,265	$3,416,378

第7年供款共

$219,178

第7年利息

$125,690

第7年共還本金

$93,489

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$10,320	$7,945	$18,265	$3,408,434
86	$10,296	$7,969	$18,265	$3,400,465
87	$10,272	$7,993	$18,265	$3,392,473
88	$10,248	$8,017	$18,265	$3,384,456
89	$10,224	$8,041	$18,265	$3,376,415
90	$10,200	$8,065	$18,265	$3,368,350
91	$10,175	$8,090	$18,265	$3,360,260
92	$10,151	$8,114	$18,265	$3,352,146
93	$10,126	$8,139	$18,265	$3,344,008
94	$10,102	$8,163	$18,265	$3,335,844
95	$10,077	$8,188	$18,265	$3,327,657
96	$10,052	$8,213	$18,265	$3,319,444

第8年供款共

$219,178

第8年利息

$122,244

第8年共還本金

$96,935

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$10,027	$8,237	$18,265	$3,311,207
98	$10,003	$8,262	$18,265	$3,302,944
99	$9,978	$8,287	$18,265	$3,294,657
100	$9,953	$8,312	$18,265	$3,286,345
101	$9,928	$8,337	$18,265	$3,278,008
102	$9,902	$8,363	$18,265	$3,269,645
103	$9,877	$8,388	$18,265	$3,261,257
104	$9,852	$8,413	$18,265	$3,252,844
105	$9,826	$8,439	$18,265	$3,244,405
106	$9,801	$8,464	$18,265	$3,235,941
107	$9,775	$8,490	$18,265	$3,227,452
108	$9,750	$8,515	$18,265	$3,218,937

第9年供款共

$219,178

第9年利息

$118,671

第9年共還本金

$100,507

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$9,724	$8,541	$18,265	$3,210,396
110	$9,698	$8,567	$18,265	$3,201,829
111	$9,672	$8,593	$18,265	$3,193,236
112	$9,646	$8,619	$18,265	$3,184,618
113	$9,620	$8,645	$18,265	$3,175,973
114	$9,594	$8,671	$18,265	$3,167,302
115	$9,568	$8,697	$18,265	$3,158,605
116	$9,542	$8,723	$18,265	$3,149,882
117	$9,515	$8,750	$18,265	$3,141,132
118	$9,489	$8,776	$18,265	$3,132,356
119	$9,462	$8,803	$18,265	$3,123,554
120	$9,436	$8,829	$18,265	$3,114,725

第10年供款共

$219,178

第10年利息

$114,966

第10年共還本金

$104,212

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$9,409	$8,856	$18,265	$3,105,869
122	$9,382	$8,883	$18,265	$3,096,986
123	$9,355	$8,909	$18,265	$3,088,077
124	$9,329	$8,936	$18,265	$3,079,141
125	$9,302	$8,963	$18,265	$3,070,177
126	$9,274	$8,990	$18,265	$3,061,187
127	$9,247	$9,018	$18,265	$3,052,169
128	$9,220	$9,045	$18,265	$3,043,125
129	$9,193	$9,072	$18,265	$3,034,053
130	$9,165	$9,099	$18,265	$3,024,953
131	$9,138	$9,127	$18,265	$3,015,826
132	$9,110	$9,155	$18,265	$3,006,672

第11年供款共

$219,178

第11年利息

$111,125

第11年共還本金

$108,053

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$9,083	$9,182	$18,265	$2,997,489
134	$9,055	$9,210	$18,265	$2,988,279
135	$9,027	$9,238	$18,265	$2,979,042
136	$8,999	$9,266	$18,265	$2,969,776
137	$8,971	$9,294	$18,265	$2,960,482
138	$8,943	$9,322	$18,265	$2,951,161
139	$8,915	$9,350	$18,265	$2,941,811
140	$8,887	$9,378	$18,265	$2,932,433
141	$8,858	$9,406	$18,265	$2,923,026
142	$8,830	$9,435	$18,265	$2,913,591
143	$8,801	$9,463	$18,265	$2,904,128
144	$8,773	$9,492	$18,265	$2,894,636

第12年供款共

$219,178

第12年利息

$107,143

第12年共還本金

$112,036

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$8,744	$9,521	$18,265	$2,885,115
146	$8,715	$9,549	$18,265	$2,875,566
147	$8,687	$9,578	$18,265	$2,865,988
148	$8,658	$9,607	$18,265	$2,856,380
149	$8,629	$9,636	$18,265	$2,846,744
150	$8,600	$9,665	$18,265	$2,837,079
151	$8,570	$9,695	$18,265	$2,827,384
152	$8,541	$9,724	$18,265	$2,817,661
153	$8,512	$9,753	$18,265	$2,807,907
154	$8,482	$9,783	$18,265	$2,798,125
155	$8,453	$9,812	$18,265	$2,788,313
156	$8,423	$9,842	$18,265	$2,778,471

第13年供款共

$219,178

第13年利息

$103,013

第13年共還本金

$116,165

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$8,393	$9,872	$18,265	$2,768,599
158	$8,363	$9,901	$18,265	$2,758,698
159	$8,334	$9,931	$18,265	$2,748,767
160	$8,304	$9,961	$18,265	$2,738,805
161	$8,273	$9,991	$18,265	$2,728,814
162	$8,243	$10,022	$18,265	$2,718,792
163	$8,213	$10,052	$18,265	$2,708,741
164	$8,183	$10,082	$18,265	$2,698,658
165	$8,152	$10,113	$18,265	$2,688,546
166	$8,122	$10,143	$18,265	$2,678,402
167	$8,091	$10,174	$18,265	$2,668,229
168	$8,060	$10,205	$18,265	$2,658,024

第14年供款共

$219,178

第14年利息

$98,731

第14年共還本金

$120,447

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$8,029	$10,235	$18,265	$2,647,789
170	$7,999	$10,266	$18,265	$2,637,522
171	$7,968	$10,297	$18,265	$2,627,225
172	$7,936	$10,328	$18,265	$2,616,897
173	$7,905	$10,360	$18,265	$2,606,537
174	$7,874	$10,391	$18,265	$2,596,146
175	$7,843	$10,422	$18,265	$2,585,724
176	$7,811	$10,454	$18,265	$2,575,270
177	$7,779	$10,485	$18,265	$2,564,784
178	$7,748	$10,517	$18,265	$2,554,267
179	$7,716	$10,549	$18,265	$2,543,718
180	$7,684	$10,581	$18,265	$2,533,138

第15年供款共

$219,178

第15年利息

$94,292

第15年共還本金

$124,886

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$7,652	$10,613	$18,265	$2,522,525
182	$7,620	$10,645	$18,265	$2,511,880
183	$7,588	$10,677	$18,265	$2,501,204
184	$7,556	$10,709	$18,265	$2,490,494
185	$7,523	$10,741	$18,265	$2,479,753
186	$7,491	$10,774	$18,265	$2,468,979
187	$7,458	$10,806	$18,265	$2,458,172
188	$7,426	$10,839	$18,265	$2,447,333
189	$7,393	$10,872	$18,265	$2,436,461
190	$7,360	$10,905	$18,265	$2,425,557
191	$7,327	$10,938	$18,265	$2,414,619
192	$7,294	$10,971	$18,265	$2,403,648

第16年供款共

$219,178

第16年利息

$89,689

第16年共還本金

$129,489

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$7,261	$11,004	$18,265	$2,392,645
194	$7,228	$11,037	$18,265	$2,381,608
195	$7,194	$11,070	$18,265	$2,370,537
196	$7,161	$11,104	$18,265	$2,359,433
197	$7,127	$11,137	$18,265	$2,348,296
198	$7,094	$11,171	$18,265	$2,337,125
199	$7,060	$11,205	$18,265	$2,325,920
200	$7,026	$11,239	$18,265	$2,314,681
201	$6,992	$11,273	$18,265	$2,303,409
202	$6,958	$11,307	$18,265	$2,292,102
203	$6,924	$11,341	$18,265	$2,280,761
204	$6,890	$11,375	$18,265	$2,269,386

第17年供款共

$219,178

第17年利息

$84,916

第17年共還本金

$134,262

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$6,855	$11,409	$18,265	$2,257,977
206	$6,821	$11,444	$18,265	$2,246,533
207	$6,786	$11,478	$18,265	$2,235,055
208	$6,752	$11,513	$18,265	$2,223,541
209	$6,717	$11,548	$18,265	$2,211,994
210	$6,682	$11,583	$18,265	$2,200,411
211	$6,647	$11,618	$18,265	$2,188,793
212	$6,612	$11,653	$18,265	$2,177,140
213	$6,577	$11,688	$18,265	$2,165,452
214	$6,541	$11,723	$18,265	$2,153,729
215	$6,506	$11,759	$18,265	$2,141,970
216	$6,471	$11,794	$18,265	$2,130,175

第18年供款共

$219,178

第18年利息

$79,967

第18年共還本金

$139,211

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$6,435	$11,830	$18,265	$2,118,346
218	$6,399	$11,866	$18,265	$2,106,480
219	$6,363	$11,902	$18,265	$2,094,578
220	$6,327	$11,937	$18,265	$2,082,641
221	$6,291	$11,974	$18,265	$2,070,667
222	$6,255	$12,010	$18,265	$2,058,658
223	$6,219	$12,046	$18,265	$2,046,612
224	$6,182	$12,082	$18,265	$2,034,529
225	$6,146	$12,119	$18,265	$2,022,410
226	$6,109	$12,155	$18,265	$2,010,255
227	$6,073	$12,192	$18,265	$1,998,063
228	$6,036	$12,229	$18,265	$1,985,834

第19年供款共

$219,178

第19年利息

$74,836

第19年共還本金

$144,342

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$5,999	$12,266	$18,265	$1,973,568
230	$5,962	$12,303	$18,265	$1,961,265
231	$5,925	$12,340	$18,265	$1,948,924
232	$5,887	$12,377	$18,265	$1,936,547
233	$5,850	$12,415	$18,265	$1,924,132
234	$5,812	$12,452	$18,265	$1,911,680
235	$5,775	$12,490	$18,265	$1,899,190
236	$5,737	$12,528	$18,265	$1,886,662
237	$5,699	$12,566	$18,265	$1,874,096
238	$5,661	$12,604	$18,265	$1,861,493
239	$5,623	$12,642	$18,265	$1,848,851
240	$5,585	$12,680	$18,265	$1,836,171

第20年供款共

$219,178

第20年利息

$69,516

第20年共還本金

$149,662

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$5,547	$12,718	$18,265	$1,823,453
242	$5,508	$12,757	$18,265	$1,810,697
243	$5,470	$12,795	$18,265	$1,797,902
244	$5,431	$12,834	$18,265	$1,785,068
245	$5,392	$12,872	$18,265	$1,772,196
246	$5,354	$12,911	$18,265	$1,759,284
247	$5,315	$12,950	$18,265	$1,746,334
248	$5,275	$12,989	$18,265	$1,733,345
249	$5,236	$13,029	$18,265	$1,720,316
250	$5,197	$13,068	$18,265	$1,707,248
251	$5,157	$13,108	$18,265	$1,694,140
252	$5,118	$13,147	$18,265	$1,680,993

第21年供款共

$219,178

第21年利息

$64,000

第21年共還本金

$155,178

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$5,078	$13,187	$18,265	$1,667,806
254	$5,038	$13,227	$18,265	$1,654,580
255	$4,998	$13,267	$18,265	$1,641,313
256	$4,958	$13,307	$18,265	$1,628,006
257	$4,918	$13,347	$18,265	$1,614,659
258	$4,878	$13,387	$18,265	$1,601,272
259	$4,837	$13,428	$18,265	$1,587,844
260	$4,797	$13,468	$18,265	$1,574,376
261	$4,756	$13,509	$18,265	$1,560,867
262	$4,715	$13,550	$18,265	$1,547,317
263	$4,674	$13,591	$18,265	$1,533,727
264	$4,633	$13,632	$18,265	$1,520,095

第22年供款共

$219,178

第22年利息

$58,280

第22年共還本金

$160,898

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$4,592	$13,673	$18,265	$1,506,422
266	$4,551	$13,714	$18,265	$1,492,708
267	$4,509	$13,756	$18,265	$1,478,952
268	$4,468	$13,797	$18,265	$1,465,155
269	$4,426	$13,839	$18,265	$1,451,316
270	$4,384	$13,881	$18,265	$1,437,436
271	$4,342	$13,923	$18,265	$1,423,513
272	$4,300	$13,965	$18,265	$1,409,548
273	$4,258	$14,007	$18,265	$1,395,541
274	$4,216	$14,049	$18,265	$1,381,492
275	$4,173	$14,092	$18,265	$1,367,401
276	$4,131	$14,134	$18,265	$1,353,267

第23年供款共

$219,178

第23年利息

$52,350

第23年共還本金

$166,828

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,088	$14,177	$18,265	$1,339,090
278	$4,045	$14,220	$18,265	$1,324,870
279	$4,002	$14,263	$18,265	$1,310,607
280	$3,959	$14,306	$18,265	$1,296,302
281	$3,916	$14,349	$18,265	$1,281,953
282	$3,873	$14,392	$18,265	$1,267,560
283	$3,829	$14,436	$18,265	$1,253,125
284	$3,785	$14,479	$18,265	$1,238,645
285	$3,742	$14,523	$18,265	$1,224,122
286	$3,698	$14,567	$18,265	$1,209,555
287	$3,654	$14,611	$18,265	$1,194,944
288	$3,610	$14,655	$18,265	$1,180,289

第24年供款共

$219,178

第24年利息

$46,201

第24年共還本金

$172,978

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,565	$14,699	$18,265	$1,165,590
290	$3,521	$14,744	$18,265	$1,150,846
291	$3,477	$14,788	$18,265	$1,136,057
292	$3,432	$14,833	$18,265	$1,121,224
293	$3,387	$14,878	$18,265	$1,106,347
294	$3,342	$14,923	$18,265	$1,091,424
295	$3,297	$14,968	$18,265	$1,076,456
296	$3,252	$15,013	$18,265	$1,061,443
297	$3,206	$15,058	$18,265	$1,046,385
298	$3,161	$15,104	$18,265	$1,031,281
299	$3,115	$15,150	$18,265	$1,016,131
300	$3,070	$15,195	$18,265	$1,000,936

第25年供款共

$219,178

第25年利息

$39,825

第25年共還本金

$179,353

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,024	$15,241	$18,265	$985,695
302	$2,978	$15,287	$18,265	$970,407
303	$2,931	$15,333	$18,265	$955,074
304	$2,885	$15,380	$18,265	$939,694
305	$2,839	$15,426	$18,265	$924,268
306	$2,792	$15,473	$18,265	$908,795
307	$2,745	$15,520	$18,265	$893,276
308	$2,698	$15,566	$18,265	$877,709
309	$2,651	$15,613	$18,265	$862,096
310	$2,604	$15,661	$18,265	$846,435
311	$2,557	$15,708	$18,265	$830,727
312	$2,509	$15,755	$18,265	$814,972

第26年供款共

$219,178

第26年利息

$33,214

第26年共還本金

$185,964

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,462	$15,803	$18,265	$799,169
314	$2,414	$15,851	$18,265	$783,318
315	$2,366	$15,899	$18,265	$767,420
316	$2,318	$15,947	$18,265	$751,473
317	$2,270	$15,995	$18,265	$735,478
318	$2,222	$16,043	$18,265	$719,435
319	$2,173	$16,092	$18,265	$703,344
320	$2,125	$16,140	$18,265	$687,204
321	$2,076	$16,189	$18,265	$671,015
322	$2,027	$16,238	$18,265	$654,777
323	$1,978	$16,287	$18,265	$638,490
324	$1,929	$16,336	$18,265	$622,154

第27年供款共

$219,178

第27年利息

$26,360

第27年共還本金

$192,818

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,879	$16,385	$18,265	$605,768
326	$1,830	$16,435	$18,265	$589,333
327	$1,780	$16,485	$18,265	$572,849
328	$1,730	$16,534	$18,265	$556,314
329	$1,681	$16,584	$18,265	$539,730
330	$1,630	$16,634	$18,265	$523,096
331	$1,580	$16,685	$18,265	$506,411
332	$1,530	$16,735	$18,265	$489,676
333	$1,479	$16,786	$18,265	$472,890
334	$1,429	$16,836	$18,265	$456,054
335	$1,378	$16,887	$18,265	$439,167
336	$1,327	$16,938	$18,265	$422,229

第28年供款共

$219,178

第28年利息

$19,253

第28年共還本金

$199,925

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,275	$16,989	$18,265	$405,239
338	$1,224	$17,041	$18,265	$388,199
339	$1,173	$17,092	$18,265	$371,106
340	$1,121	$17,144	$18,265	$353,963
341	$1,069	$17,196	$18,265	$336,767
342	$1,017	$17,248	$18,265	$319,519
343	$965	$17,300	$18,265	$302,220
344	$913	$17,352	$18,265	$284,868
345	$861	$17,404	$18,265	$267,464
346	$808	$17,457	$18,265	$250,007
347	$755	$17,510	$18,265	$232,497
348	$702	$17,563	$18,265	$214,935

第29年供款共

$219,178

第29年利息

$11,884

第29年共還本金

$207,294

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$649	$17,616	$18,265	$197,319
350	$596	$17,669	$18,265	$179,650
351	$543	$17,722	$18,265	$161,928
352	$489	$17,776	$18,265	$144,152
353	$435	$17,829	$18,265	$126,323
354	$382	$17,883	$18,265	$108,440
355	$328	$17,937	$18,265	$90,502
356	$273	$17,991	$18,265	$72,511
357	$219	$18,046	$18,265	$54,465
358	$165	$18,100	$18,265	$36,365
359	$110	$18,155	$18,265	$18,210
360	$55	$18,210	$18,265	$0

第30年供款共

$219,178

第30年利息

$4,244

第30年共還本金

$214,935

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$10,900,348

免責聲明

筍盤推介

按揭保險費
info