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$10,854,817

每月供款
$18,389

首期

$3,905,000

總貸款額

$4,095,000

總利息

$2,524,817

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$4,235,000

按月供比率計算

$36,777

置業成本總預算

HK$4,235,000

首期

$3,905,000
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

$36,777

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

馬鞍山海典灣第01座

thumb_up

馬鞍山海典灣兩房

實

477 呎

@14,675

建

637 呎

@10,989

local_fire_department 至HIT

售$700 萬

實

477 呎

@14,675

建

637 呎

@10,989

售$700 萬

local_fire_department 至HIT

馬鞍山銀湖天峰

thumb_up

高層山景向南

實

549 呎

@14,754

建

718 呎

@11,281

local_fire_department 至HIT directions_run 日內即走

售$810 萬

實

549 呎

@14,754

建

718 呎

@11,281

售$810 萬

local_fire_department 至HIT directions_run 日內即走

西貢逸瓏海滙

thumb_up

交通方便星級會所

實

589 呎

@14,601

local_offer 低水筍價

售$860 萬

實

589 呎

@14,601

售$860 萬

local_offer 低水筍價

馬鞍山聽濤雅苑第02座

thumb_up

馬鞍山聽濤雅苑 3房套房兩廳加工人房

實

760 呎

@10,632

建

944 呎

@8,559

local_fire_department 至HIT

售$808 萬

實

760 呎

@10,632

建

944 呎

@8,559

售$808 萬

local_fire_department 至HIT

馬鞍山翠擁華庭第08座

thumb_up

靚裝即住廳大房大

實

553 呎

@12,658

建

720 呎

@9,722

hotel_class 樓王 verified 首置必買

售$700 萬

實

553 呎

@12,658

建

720 呎

@9,722

售$700 萬

hotel_class 樓王 verified 首置必買

馬鞍山銀湖天峰第02座

thumb_up

特色戶,超大平台,罕有放盤,

實

549 呎

@13,661

建

718 呎

@10,446

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

售$750 萬

實

549 呎

@13,661

建

718 呎

@10,446

售$750 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

KOL實拍 VR實景

沙田沙田第一城第01期第05座

thumb_up

靚裝開揚景寬敞實用

實

819 呎

@10,989

建

980 呎

@9,184

local_offer 低水筍價

售$900 萬

實

819 呎

@10,989

建

980 呎

@9,184

售$900 萬

local_offer 低水筍價

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

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

馬鞍山天宇海第6A座

thumb_up

靚裝三房套！業主誠意出售，價錢可議

實

758 呎

@11,609

建

991 呎

@8,880

local_fire_department 至HIT

售$880 萬

實

758 呎

@11,609

建

991 呎

@8,880

售$880 萬

local_fire_department 至HIT

沙田玖瓏山

thumb_up

玖瓏山東北靚園景^玖瓏山專組歡迎查詢

實

657 呎

@12,177

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

售$800 萬

實

657 呎

@12,177

售$800 萬

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

馬鞍山馬鞍山中心第03座

thumb_up

馬鞍山中心第03座

實

541 呎

@13,678

建

727 呎

@10,179

local_fire_department 至HIT

售$740 萬

實

541 呎

@13,678

建

727 呎

@10,179

售$740 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$24,508	$18,833	$15,433	$13,171
1.500	$25,419	$19,760	$16,377	$14,133
2.000	$26,352	$20,716	$17,357	$15,136
2.500	$27,305	$21,700	$18,371	$16,180
3.000	$28,279	$22,711	$19,419	$17,265
3.500	$29,274	$23,749	$20,501	$18,388
4.000	$30,290	$24,815	$21,615	$19,550
4.500	$31,326	$25,907	$22,761	$20,749
5.000	$32,383	$27,025	$23,939	$21,983
5.500	$33,460	$28,169	$25,147	$23,251
6.000	$34,556	$29,338	$26,384	$24,552

每月供款$18,389

年期

30年

貸款金額

$4,095,000

總利息

$2,524,817

總貸款連利息

$6,619,817

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$11,944	$6,445	$18,388	$4,088,555
2	$11,925	$6,463	$18,388	$4,082,092
3	$11,906	$6,482	$18,388	$4,075,610
4	$11,887	$6,501	$18,388	$4,069,108
5	$11,868	$6,520	$18,388	$4,062,588
6	$11,849	$6,539	$18,388	$4,056,049
7	$11,830	$6,558	$18,388	$4,049,491
8	$11,811	$6,577	$18,388	$4,042,914
9	$11,792	$6,597	$18,388	$4,036,317
10	$11,773	$6,616	$18,388	$4,029,701
11	$11,753	$6,635	$18,388	$4,023,066
12	$11,734	$6,654	$18,388	$4,016,412

第1年供款共

$220,661

第1年利息

$142,072

第1年共還本金

$78,588

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$11,715	$6,674	$18,388	$4,009,738
14	$11,695	$6,693	$18,388	$4,003,045
15	$11,676	$6,713	$18,388	$3,996,332
16	$11,656	$6,732	$18,388	$3,989,599
17	$11,636	$6,752	$18,388	$3,982,847
18	$11,617	$6,772	$18,388	$3,976,076
19	$11,597	$6,791	$18,388	$3,969,284
20	$11,577	$6,811	$18,388	$3,962,473
21	$11,557	$6,831	$18,388	$3,955,642
22	$11,537	$6,851	$18,388	$3,948,790
23	$11,517	$6,871	$18,388	$3,941,919
24	$11,497	$6,891	$18,388	$3,935,028

第2年供款共

$220,661

第2年利息

$139,277

第2年共還本金

$81,383

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$11,477	$6,911	$18,388	$3,928,117
26	$11,457	$6,931	$18,388	$3,921,186
27	$11,437	$6,952	$18,388	$3,914,234
28	$11,417	$6,972	$18,388	$3,907,262
29	$11,396	$6,992	$18,388	$3,900,270
30	$11,376	$7,013	$18,388	$3,893,257
31	$11,355	$7,033	$18,388	$3,886,224
32	$11,335	$7,054	$18,388	$3,879,171
33	$11,314	$7,074	$18,388	$3,872,097
34	$11,294	$7,095	$18,388	$3,865,002
35	$11,273	$7,115	$18,388	$3,857,886
36	$11,252	$7,136	$18,388	$3,850,750

第3年供款共

$220,661

第3年利息

$136,383

第3年共還本金

$84,278

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$11,231	$7,157	$18,388	$3,843,593
38	$11,210	$7,178	$18,388	$3,836,415
39	$11,190	$7,199	$18,388	$3,829,217
40	$11,169	$7,220	$18,388	$3,821,997
41	$11,147	$7,241	$18,388	$3,814,756
42	$11,126	$7,262	$18,388	$3,807,494
43	$11,105	$7,283	$18,388	$3,800,211
44	$11,084	$7,304	$18,388	$3,792,906
45	$11,063	$7,326	$18,388	$3,785,580
46	$11,041	$7,347	$18,388	$3,778,233
47	$11,020	$7,369	$18,388	$3,770,865
48	$10,998	$7,390	$18,388	$3,763,475

第4年供款共

$220,661

第4年利息

$133,385

第4年共還本金

$87,276

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$10,977	$7,412	$18,388	$3,756,063
50	$10,955	$7,433	$18,388	$3,748,630
51	$10,934	$7,455	$18,388	$3,741,175
52	$10,912	$7,477	$18,388	$3,733,698
53	$10,890	$7,498	$18,388	$3,726,200
54	$10,868	$7,520	$18,388	$3,718,680
55	$10,846	$7,542	$18,388	$3,711,138
56	$10,824	$7,564	$18,388	$3,703,573
57	$10,802	$7,586	$18,388	$3,695,987
58	$10,780	$7,608	$18,388	$3,688,379
59	$10,758	$7,631	$18,388	$3,680,748
60	$10,736	$7,653	$18,388	$3,673,095

第5年供款共

$220,661

第5年利息

$130,281

第5年共還本金

$90,380

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$10,713	$7,675	$18,388	$3,665,420
62	$10,691	$7,698	$18,388	$3,657,722
63	$10,668	$7,720	$18,388	$3,650,002
64	$10,646	$7,743	$18,388	$3,642,260
65	$10,623	$7,765	$18,388	$3,634,495
66	$10,601	$7,788	$18,388	$3,626,707
67	$10,578	$7,810	$18,388	$3,618,896
68	$10,555	$7,833	$18,388	$3,611,063
69	$10,532	$7,856	$18,388	$3,603,207
70	$10,509	$7,879	$18,388	$3,595,328
71	$10,486	$7,902	$18,388	$3,587,426
72	$10,463	$7,925	$18,388	$3,579,501

第6年供款共

$220,661

第6年利息

$127,066

第6年共還本金

$93,594

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$10,440	$7,948	$18,388	$3,571,553
74	$10,417	$7,971	$18,388	$3,563,581
75	$10,394	$7,995	$18,388	$3,555,587
76	$10,370	$8,018	$18,388	$3,547,569
77	$10,347	$8,041	$18,388	$3,539,528
78	$10,324	$8,065	$18,388	$3,531,463
79	$10,300	$8,088	$18,388	$3,523,375
80	$10,277	$8,112	$18,388	$3,515,263
81	$10,253	$8,136	$18,388	$3,507,127
82	$10,229	$8,159	$18,388	$3,498,968
83	$10,205	$8,183	$18,388	$3,490,785
84	$10,181	$8,207	$18,388	$3,482,578

第7年供款共

$220,661

第7年利息

$123,738

第7年共還本金

$96,923

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$10,158	$8,231	$18,388	$3,474,347
86	$10,134	$8,255	$18,388	$3,466,092
87	$10,109	$8,279	$18,388	$3,457,813
88	$10,085	$8,303	$18,388	$3,449,510
89	$10,061	$8,327	$18,388	$3,441,183
90	$10,037	$8,352	$18,388	$3,432,831
91	$10,012	$8,376	$18,388	$3,424,455
92	$9,988	$8,400	$18,388	$3,416,055
93	$9,963	$8,425	$18,388	$3,407,630
94	$9,939	$8,449	$18,388	$3,399,181
95	$9,914	$8,474	$18,388	$3,390,706
96	$9,890	$8,499	$18,388	$3,382,208

第8年供款共

$220,661

第8年利息

$120,290

第8年共還本金

$100,370

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$9,865	$8,524	$18,388	$3,373,684
98	$9,840	$8,548	$18,388	$3,365,136
99	$9,815	$8,573	$18,388	$3,356,562
100	$9,790	$8,598	$18,388	$3,347,964
101	$9,765	$8,623	$18,388	$3,339,340
102	$9,740	$8,649	$18,388	$3,330,692
103	$9,715	$8,674	$18,388	$3,322,018
104	$9,689	$8,699	$18,388	$3,313,319
105	$9,664	$8,725	$18,388	$3,304,594
106	$9,638	$8,750	$18,388	$3,295,844
107	$9,613	$8,776	$18,388	$3,287,069
108	$9,587	$8,801	$18,388	$3,278,268

第9年供款共

$220,661

第9年利息

$116,720

第9年共還本金

$103,940

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$9,562	$8,827	$18,388	$3,269,441
110	$9,536	$8,853	$18,388	$3,260,588
111	$9,510	$8,878	$18,388	$3,251,710
112	$9,484	$8,904	$18,388	$3,242,806
113	$9,458	$8,930	$18,388	$3,233,875
114	$9,432	$8,956	$18,388	$3,224,919
115	$9,406	$8,982	$18,388	$3,215,937
116	$9,380	$9,009	$18,388	$3,206,928
117	$9,354	$9,035	$18,388	$3,197,893
118	$9,327	$9,061	$18,388	$3,188,832
119	$9,301	$9,088	$18,388	$3,179,745
120	$9,274	$9,114	$18,388	$3,170,631

第10年供款共

$220,661

第10年利息

$113,024

第10年共還本金

$107,637

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$9,248	$9,141	$18,388	$3,161,490
122	$9,221	$9,167	$18,388	$3,152,322
123	$9,194	$9,194	$18,388	$3,143,128
124	$9,167	$9,221	$18,388	$3,133,907
125	$9,141	$9,248	$18,388	$3,124,660
126	$9,114	$9,275	$18,388	$3,115,385
127	$9,087	$9,302	$18,388	$3,106,083
128	$9,059	$9,329	$18,388	$3,096,754
129	$9,032	$9,356	$18,388	$3,087,398
130	$9,005	$9,383	$18,388	$3,078,014
131	$8,978	$9,411	$18,388	$3,068,604
132	$8,950	$9,438	$18,388	$3,059,165

第11年供款共

$220,661

第11年利息

$109,195

第11年共還本金

$111,465

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$8,923	$9,466	$18,388	$3,049,699
134	$8,895	$9,493	$18,388	$3,040,206
135	$8,867	$9,521	$18,388	$3,030,685
136	$8,839	$9,549	$18,388	$3,021,136
137	$8,812	$9,577	$18,388	$3,011,559
138	$8,784	$9,605	$18,388	$3,001,955
139	$8,756	$9,633	$18,388	$2,992,322
140	$8,728	$9,661	$18,388	$2,982,661
141	$8,699	$9,689	$18,388	$2,972,972
142	$8,671	$9,717	$18,388	$2,963,255
143	$8,643	$9,746	$18,388	$2,953,509
144	$8,614	$9,774	$18,388	$2,943,735

第12年供款共

$220,661

第12年利息

$105,231

第12年共還本金

$115,430

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$8,586	$9,802	$18,388	$2,933,933
146	$8,557	$9,831	$18,388	$2,924,102
147	$8,529	$9,860	$18,388	$2,914,242
148	$8,500	$9,889	$18,388	$2,904,354
149	$8,471	$9,917	$18,388	$2,894,436
150	$8,442	$9,946	$18,388	$2,884,490
151	$8,413	$9,975	$18,388	$2,874,515
152	$8,384	$10,004	$18,388	$2,864,510
153	$8,355	$10,034	$18,388	$2,854,477
154	$8,326	$10,063	$18,388	$2,844,414
155	$8,296	$10,092	$18,388	$2,834,322
156	$8,267	$10,122	$18,388	$2,824,200

第13年供款共

$220,661

第13年利息

$101,125

第13年共還本金

$119,535

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$8,237	$10,151	$18,388	$2,814,049
158	$8,208	$10,181	$18,388	$2,803,868
159	$8,178	$10,210	$18,388	$2,793,658
160	$8,148	$10,240	$18,388	$2,783,418
161	$8,118	$10,270	$18,388	$2,773,148
162	$8,088	$10,300	$18,388	$2,762,848
163	$8,058	$10,330	$18,388	$2,752,518
164	$8,028	$10,360	$18,388	$2,742,157
165	$7,998	$10,390	$18,388	$2,731,767
166	$7,968	$10,421	$18,388	$2,721,346
167	$7,937	$10,451	$18,388	$2,710,895
168	$7,907	$10,482	$18,388	$2,700,413

第14年供款共

$220,661

第14年利息

$96,874

第14年共還本金

$123,787

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$7,876	$10,512	$18,388	$2,689,901
170	$7,846	$10,543	$18,388	$2,679,358
171	$7,815	$10,574	$18,388	$2,668,785
172	$7,784	$10,604	$18,388	$2,658,180
173	$7,753	$10,635	$18,388	$2,647,545
174	$7,722	$10,666	$18,388	$2,636,879
175	$7,691	$10,697	$18,388	$2,626,181
176	$7,660	$10,729	$18,388	$2,615,453
177	$7,628	$10,760	$18,388	$2,604,693
178	$7,597	$10,791	$18,388	$2,593,901
179	$7,566	$10,823	$18,388	$2,583,078
180	$7,534	$10,854	$18,388	$2,572,224

第15年供款共

$220,661

第15年利息

$92,471

第15年共還本金

$128,189

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$7,502	$10,886	$18,388	$2,561,338
182	$7,471	$10,918	$18,388	$2,550,420
183	$7,439	$10,950	$18,388	$2,539,470
184	$7,407	$10,982	$18,388	$2,528,489
185	$7,375	$11,014	$18,388	$2,517,475
186	$7,343	$11,046	$18,388	$2,506,429
187	$7,310	$11,078	$18,388	$2,495,352
188	$7,278	$11,110	$18,388	$2,484,241
189	$7,246	$11,143	$18,388	$2,473,099
190	$7,213	$11,175	$18,388	$2,461,923
191	$7,181	$11,208	$18,388	$2,450,716
192	$7,148	$11,240	$18,388	$2,439,475

第16年供款共

$220,661

第16年利息

$87,912

第16年共還本金

$132,749

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$7,115	$11,273	$18,388	$2,428,202
194	$7,082	$11,306	$18,388	$2,416,896
195	$7,049	$11,339	$18,388	$2,405,557
196	$7,016	$11,372	$18,388	$2,394,185
197	$6,983	$11,405	$18,388	$2,382,779
198	$6,950	$11,439	$18,388	$2,371,341
199	$6,916	$11,472	$18,388	$2,359,869
200	$6,883	$11,505	$18,388	$2,348,363
201	$6,849	$11,539	$18,388	$2,336,824
202	$6,816	$11,573	$18,388	$2,325,252
203	$6,782	$11,606	$18,388	$2,313,645
204	$6,748	$11,640	$18,388	$2,302,005

第17年供款共

$220,661

第17年利息

$83,190

第17年共還本金

$137,470

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$6,714	$11,674	$18,388	$2,290,331
206	$6,680	$11,708	$18,388	$2,278,622
207	$6,646	$11,742	$18,388	$2,266,880
208	$6,612	$11,777	$18,388	$2,255,103
209	$6,577	$11,811	$18,388	$2,243,292
210	$6,543	$11,845	$18,388	$2,231,447
211	$6,508	$11,880	$18,388	$2,219,567
212	$6,474	$11,915	$18,388	$2,207,652
213	$6,439	$11,949	$18,388	$2,195,703
214	$6,404	$11,984	$18,388	$2,183,719
215	$6,369	$12,019	$18,388	$2,171,699
216	$6,334	$12,054	$18,388	$2,159,645

第18年供款共

$220,661

第18年利息

$78,301

第18年共還本金

$142,360

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$6,299	$12,089	$18,388	$2,147,556
218	$6,264	$12,125	$18,388	$2,135,431
219	$6,228	$12,160	$18,388	$2,123,271
220	$6,193	$12,196	$18,388	$2,111,076
221	$6,157	$12,231	$18,388	$2,098,845
222	$6,122	$12,267	$18,388	$2,086,578
223	$6,086	$12,303	$18,388	$2,074,275
224	$6,050	$12,338	$18,388	$2,061,937
225	$6,014	$12,374	$18,388	$2,049,562
226	$5,978	$12,410	$18,388	$2,037,152
227	$5,942	$12,447	$18,388	$2,024,705
228	$5,905	$12,483	$18,388	$2,012,222

第19年供款共

$220,661

第19年利息

$73,238

第19年共還本金

$147,423

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$5,869	$12,519	$18,388	$1,999,703
230	$5,832	$12,556	$18,388	$1,987,147
231	$5,796	$12,593	$18,388	$1,974,554
232	$5,759	$12,629	$18,388	$1,961,925
233	$5,722	$12,666	$18,388	$1,949,259
234	$5,685	$12,703	$18,388	$1,936,556
235	$5,648	$12,740	$18,388	$1,923,816
236	$5,611	$12,777	$18,388	$1,911,039
237	$5,574	$12,815	$18,388	$1,898,224
238	$5,536	$12,852	$18,388	$1,885,372
239	$5,499	$12,889	$18,388	$1,872,483
240	$5,461	$12,927	$18,388	$1,859,556

第20年供款共

$220,661

第20年利息

$67,994

第20年共還本金

$152,666

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$5,424	$12,965	$18,388	$1,846,591
242	$5,386	$13,002	$18,388	$1,833,589
243	$5,348	$13,040	$18,388	$1,820,548
244	$5,310	$13,078	$18,388	$1,807,470
245	$5,272	$13,117	$18,388	$1,794,353
246	$5,234	$13,155	$18,388	$1,781,198
247	$5,195	$13,193	$18,388	$1,768,005
248	$5,157	$13,232	$18,388	$1,754,774
249	$5,118	$13,270	$18,388	$1,741,503
250	$5,079	$13,309	$18,388	$1,728,194
251	$5,041	$13,348	$18,388	$1,714,846
252	$5,002	$13,387	$18,388	$1,701,460

第21年供款共

$220,661

第21年利息

$62,564

第21年共還本金

$158,096

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$4,963	$13,426	$18,388	$1,688,034
254	$4,923	$13,465	$18,388	$1,674,569
255	$4,884	$13,504	$18,388	$1,661,065
256	$4,845	$13,544	$18,388	$1,647,521
257	$4,805	$13,583	$18,388	$1,633,938
258	$4,766	$13,623	$18,388	$1,620,315
259	$4,726	$13,662	$18,388	$1,606,653
260	$4,686	$13,702	$18,388	$1,592,951
261	$4,646	$13,742	$18,388	$1,579,208
262	$4,606	$13,782	$18,388	$1,565,426
263	$4,566	$13,823	$18,388	$1,551,603
264	$4,526	$13,863	$18,388	$1,537,740

第22年供款共

$220,661

第22年利息

$56,941

第22年共還本金

$163,719

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$4,485	$13,903	$18,388	$1,523,837
266	$4,445	$13,944	$18,388	$1,509,893
267	$4,404	$13,985	$18,388	$1,495,909
268	$4,363	$14,025	$18,388	$1,481,883
269	$4,322	$14,066	$18,388	$1,467,817
270	$4,281	$14,107	$18,388	$1,453,710
271	$4,240	$14,148	$18,388	$1,439,562
272	$4,199	$14,190	$18,388	$1,425,372
273	$4,157	$14,231	$18,388	$1,411,141
274	$4,116	$14,273	$18,388	$1,396,868
275	$4,074	$14,314	$18,388	$1,382,554
276	$4,032	$14,356	$18,388	$1,368,198

第23年供款共

$220,661

第23年利息

$51,118

第23年共還本金

$169,542

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$3,991	$14,398	$18,388	$1,353,800
278	$3,949	$14,440	$18,388	$1,339,361
279	$3,906	$14,482	$18,388	$1,324,879
280	$3,864	$14,524	$18,388	$1,310,355
281	$3,822	$14,567	$18,388	$1,295,788
282	$3,779	$14,609	$18,388	$1,281,179
283	$3,737	$14,652	$18,388	$1,266,527
284	$3,694	$14,694	$18,388	$1,251,833
285	$3,651	$14,737	$18,388	$1,237,096
286	$3,608	$14,780	$18,388	$1,222,316
287	$3,565	$14,823	$18,388	$1,207,492
288	$3,522	$14,867	$18,388	$1,192,626

第24年供款共

$220,661

第24年利息

$45,088

第24年共還本金

$175,572

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,478	$14,910	$18,388	$1,177,716
290	$3,435	$14,953	$18,388	$1,162,763
291	$3,391	$14,997	$18,388	$1,147,766
292	$3,348	$15,041	$18,388	$1,132,725
293	$3,304	$15,085	$18,388	$1,117,640
294	$3,260	$15,129	$18,388	$1,102,512
295	$3,216	$15,173	$18,388	$1,087,339
296	$3,171	$15,217	$18,388	$1,072,122
297	$3,127	$15,261	$18,388	$1,056,861
298	$3,083	$15,306	$18,388	$1,041,555
299	$3,038	$15,351	$18,388	$1,026,204
300	$2,993	$15,395	$18,388	$1,010,809

第25年供款共

$220,661

第25年利息

$38,844

第25年共還本金

$181,817

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$2,948	$15,440	$18,388	$995,369
302	$2,903	$15,485	$18,388	$979,884
303	$2,858	$15,530	$18,388	$964,353
304	$2,813	$15,576	$18,388	$948,778
305	$2,767	$15,621	$18,388	$933,156
306	$2,722	$15,667	$18,388	$917,490
307	$2,676	$15,712	$18,388	$901,777
308	$2,630	$15,758	$18,388	$886,019
309	$2,584	$15,804	$18,388	$870,215
310	$2,538	$15,850	$18,388	$854,365
311	$2,492	$15,896	$18,388	$838,468
312	$2,446	$15,943	$18,388	$822,525

第26年供款共

$220,661

第26年利息

$32,377

第26年共還本金

$188,284

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,399	$15,989	$18,388	$806,536
314	$2,352	$16,036	$18,388	$790,500
315	$2,306	$16,083	$18,388	$774,417
316	$2,259	$16,130	$18,388	$758,288
317	$2,212	$16,177	$18,388	$742,111
318	$2,164	$16,224	$18,388	$725,887
319	$2,117	$16,271	$18,388	$709,616
320	$2,070	$16,319	$18,388	$693,297
321	$2,022	$16,366	$18,388	$676,931
322	$1,974	$16,414	$18,388	$660,517
323	$1,927	$16,462	$18,388	$644,055
324	$1,878	$16,510	$18,388	$627,545

第27年供款共

$220,661

第27年利息

$25,680

第27年共還本金

$194,980

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,830	$16,558	$18,388	$610,987
326	$1,782	$16,606	$18,388	$594,381
327	$1,734	$16,655	$18,388	$577,726
328	$1,685	$16,703	$18,388	$561,023
329	$1,636	$16,752	$18,388	$544,271
330	$1,587	$16,801	$18,388	$527,470
331	$1,538	$16,850	$18,388	$510,620
332	$1,489	$16,899	$18,388	$493,721
333	$1,440	$16,948	$18,388	$476,772
334	$1,391	$16,998	$18,388	$459,775
335	$1,341	$17,047	$18,388	$442,727
336	$1,291	$17,097	$18,388	$425,630

第28年供款共

$220,661

第28年利息

$18,745

第28年共還本金

$201,915

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,241	$17,147	$18,388	$408,483
338	$1,191	$17,197	$18,388	$391,286
339	$1,141	$17,247	$18,388	$374,039
340	$1,091	$17,297	$18,388	$356,742
341	$1,040	$17,348	$18,388	$339,394
342	$990	$17,398	$18,388	$321,995
343	$939	$17,449	$18,388	$304,546
344	$888	$17,500	$18,388	$287,046
345	$837	$17,551	$18,388	$269,495
346	$786	$17,602	$18,388	$251,892
347	$735	$17,654	$18,388	$234,239
348	$683	$17,705	$18,388	$216,534

第29年供款共

$220,661

第29年利息

$11,564

第29年共還本金

$209,097

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$632	$17,757	$18,388	$198,777
350	$580	$17,809	$18,388	$180,968
351	$528	$17,861	$18,388	$163,108
352	$476	$17,913	$18,388	$145,195
353	$423	$17,965	$18,388	$127,230
354	$371	$18,017	$18,388	$109,213
355	$319	$18,070	$18,388	$91,143
356	$266	$18,123	$18,388	$73,020
357	$213	$18,175	$18,388	$54,845
358	$160	$18,228	$18,388	$36,616
359	$107	$18,282	$18,388	$18,335
360	$53	$18,335	$18,388	$0

第30年供款共

$220,661

第30年利息

$4,127

第30年共還本金

$216,534

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$10,854,817

免責聲明

筍盤推介

按揭保險費
info