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$10,926,955

每月供款
$18,914

首期

$3,788,000

總貸款額

$4,212,000

總利息

$2,596,955

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$4,118,000

按月供比率計算

$37,828

置業成本總預算

HK$4,118,000

首期

$3,788,000
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

$37,828

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

沙田柏傲莊 I 第03A座

thumb_up

業主求售,罕有平台特色戶,可睇樓,最啱喜歡特色戶的你

實

414 呎

@21,739

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 local_offer 低水筍價

售$900 萬

實

414 呎

@21,739

售$900 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 local_offer 低水筍價

將軍澳新寶城第03座

thumb_up

有裝修內園開揚景

實

575 呎

@14,261

建

774 呎

@10,594

local_fire_department 至HIT

售$820 萬

實

575 呎

@14,261

建

774 呎

@10,594

售$820 萬

local_fire_department 至HIT

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

沙田欣廷軒

thumb_up

罕有極高層東南兩房連天台***必睇***

實

429 呎

@17,483

建

562 呎

@13,345

local_fire_department 至HIT real_estate_agent 罕有放盤 pets 愛竉必選

售$750 萬

實

429 呎

@17,483

建

562 呎

@13,345

售$750 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 pets 愛竉必選

馬鞍山天宇海第3B座

thumb_up

天宇海第3B座

實

757 呎

@11,757

建

992 呎

@8,972

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$890 萬

實

757 呎

@11,757

建

992 呎

@8,972

售$890 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

馬鞍山迎海

thumb_up

迎海星灣21座 2房加儲物房

實

497 呎

@14,487

local_fire_department 至HIT verified 首置必買

售$720 萬

實

497 呎

@14,487

售$720 萬

local_fire_department 至HIT verified 首置必買

KOL實拍 VR實景

沙田欣廷軒

thumb_up

新鴻基名牌兩房　近鐵路站方便

實

414 呎

@16,908

建

549 呎

@12,750

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$700 萬

實

414 呎

@16,908

建

549 呎

@12,750

售$700 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

馬鞍山觀瀾雅軒第04座

thumb_up

觀瀾雅軒兩房間格四正免費村巴

實

601 呎

@11,947

建

815 呎

@8,810

local_fire_department 至HIT

售$718 萬

實

601 呎

@11,947

建

815 呎

@8,810

售$718 萬

local_fire_department 至HIT

馬鞍山迎海第02期星灣第20座

thumb_up

馬鞍山迎海＊＊開揚遠景,鄰近鐵路＊＊

實

510 呎

@14,706

local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇 pets 愛竉必選

售$750 萬

實

510 呎

@14,706

售$750 萬

local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇 pets 愛竉必選

馬鞍山迎海

thumb_up

真實筍盤迎海靚裝兩房

實

511 呎

@14,090

local_fire_department 至HIT

售$720 萬

實

511 呎

@14,090

售$720 萬

local_fire_department 至HIT

西貢茅坪新村

thumb_up

茅坪新村

建

700 呎

@11,000

local_offer 低水筍價

售$770 萬

建

700 呎

@11,000

售$770 萬

local_offer 低水筍價

馬鞍山迎海

thumb_up

迎海第1座最近鐵路

實

511 呎

@15,460

建

663 呎

@11,916

local_fire_department 至HIT

售$790 萬

實

511 呎

@15,460

建

663 呎

@11,916

售$790 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$25,209	$19,371	$15,874	$13,547
1.500	$26,146	$20,325	$16,845	$14,536
2.000	$27,105	$21,308	$17,853	$15,568
2.500	$28,085	$22,320	$18,896	$16,642
3.000	$29,087	$23,360	$19,974	$17,758
3.500	$30,111	$24,428	$21,086	$18,914
4.000	$31,156	$25,524	$22,232	$20,109
4.500	$32,222	$26,647	$23,412	$21,342
5.000	$33,308	$27,797	$24,623	$22,611
5.500	$34,416	$28,974	$25,865	$23,915
6.000	$35,543	$30,176	$27,138	$25,253

每月供款$18,914

年期

30年

貸款金額

$4,212,000

總利息

$2,596,955

總貸款連利息

$6,808,955

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$12,285	$6,629	$18,914	$4,205,371
2	$12,266	$6,648	$18,914	$4,198,723
3	$12,246	$6,667	$18,914	$4,192,056
4	$12,227	$6,687	$18,914	$4,185,369
5	$12,207	$6,706	$18,914	$4,178,662
6	$12,188	$6,726	$18,914	$4,171,936
7	$12,168	$6,746	$18,914	$4,165,191
8	$12,148	$6,765	$18,914	$4,158,425
9	$12,129	$6,785	$18,914	$4,151,640
10	$12,109	$6,805	$18,914	$4,144,836
11	$12,089	$6,825	$18,914	$4,138,011
12	$12,069	$6,845	$18,914	$4,131,166

第1年供款共

$226,965

第1年利息

$146,131

第1年共還本金

$80,834

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$12,049	$6,865	$18,914	$4,124,302
14	$12,029	$6,885	$18,914	$4,117,417
15	$12,009	$6,905	$18,914	$4,110,513
16	$11,989	$6,925	$18,914	$4,103,588
17	$11,969	$6,945	$18,914	$4,096,643
18	$11,949	$6,965	$18,914	$4,089,678
19	$11,928	$6,986	$18,914	$4,082,692
20	$11,908	$7,006	$18,914	$4,075,686
21	$11,887	$7,026	$18,914	$4,068,660
22	$11,867	$7,047	$18,914	$4,061,613
23	$11,846	$7,067	$18,914	$4,054,546
24	$11,826	$7,088	$18,914	$4,047,458

第2年供款共

$226,965

第2年利息

$143,256

第2年共還本金

$83,709

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$11,805	$7,109	$18,914	$4,040,349
26	$11,784	$7,129	$18,914	$4,033,220
27	$11,764	$7,150	$18,914	$4,026,069
28	$11,743	$7,171	$18,914	$4,018,898
29	$11,722	$7,192	$18,914	$4,011,706
30	$11,701	$7,213	$18,914	$4,004,493
31	$11,680	$7,234	$18,914	$3,997,259
32	$11,659	$7,255	$18,914	$3,990,004
33	$11,638	$7,276	$18,914	$3,982,728
34	$11,616	$7,297	$18,914	$3,975,431
35	$11,595	$7,319	$18,914	$3,968,112
36	$11,574	$7,340	$18,914	$3,960,772

第3年供款共

$226,965

第3年利息

$140,279

第3年共還本金

$86,686

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$11,552	$7,362	$18,914	$3,953,410
38	$11,531	$7,383	$18,914	$3,946,027
39	$11,509	$7,405	$18,914	$3,938,623
40	$11,488	$7,426	$18,914	$3,931,197
41	$11,466	$7,448	$18,914	$3,923,749
42	$11,444	$7,469	$18,914	$3,916,279
43	$11,422	$7,491	$18,914	$3,908,788
44	$11,401	$7,513	$18,914	$3,901,275
45	$11,379	$7,535	$18,914	$3,893,740
46	$11,357	$7,557	$18,914	$3,886,183
47	$11,335	$7,579	$18,914	$3,878,604
48	$11,313	$7,601	$18,914	$3,871,003

第4年供款共

$226,965

第4年利息

$137,196

第4年共還本金

$89,769

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$11,290	$7,623	$18,914	$3,863,379
50	$11,268	$7,646	$18,914	$3,855,734
51	$11,246	$7,668	$18,914	$3,848,066
52	$11,224	$7,690	$18,914	$3,840,376
53	$11,201	$7,713	$18,914	$3,832,663
54	$11,179	$7,735	$18,914	$3,824,928
55	$11,156	$7,758	$18,914	$3,817,170
56	$11,133	$7,780	$18,914	$3,809,390
57	$11,111	$7,803	$18,914	$3,801,587
58	$11,088	$7,826	$18,914	$3,793,761
59	$11,065	$7,849	$18,914	$3,785,912
60	$11,042	$7,872	$18,914	$3,778,041

第5年供款共

$226,965

第5年利息

$134,003

第5年共還本金

$92,962

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$11,019	$7,894	$18,914	$3,770,146
62	$10,996	$7,918	$18,914	$3,762,229
63	$10,973	$7,941	$18,914	$3,754,288
64	$10,950	$7,964	$18,914	$3,746,324
65	$10,927	$7,987	$18,914	$3,738,337
66	$10,903	$8,010	$18,914	$3,730,327
67	$10,880	$8,034	$18,914	$3,722,293
68	$10,857	$8,057	$18,914	$3,714,236
69	$10,833	$8,081	$18,914	$3,706,156
70	$10,810	$8,104	$18,914	$3,698,052
71	$10,786	$8,128	$18,914	$3,689,924
72	$10,762	$8,151	$18,914	$3,681,772

第6年供款共

$226,965

第6年利息

$130,697

第6年共還本金

$96,268

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$10,739	$8,175	$18,914	$3,673,597
74	$10,715	$8,199	$18,914	$3,665,398
75	$10,691	$8,223	$18,914	$3,657,175
76	$10,667	$8,247	$18,914	$3,648,928
77	$10,643	$8,271	$18,914	$3,640,657
78	$10,619	$8,295	$18,914	$3,632,362
79	$10,594	$8,319	$18,914	$3,624,042
80	$10,570	$8,344	$18,914	$3,615,699
81	$10,546	$8,368	$18,914	$3,607,331
82	$10,521	$8,392	$18,914	$3,598,938
83	$10,497	$8,417	$18,914	$3,590,522
84	$10,472	$8,441	$18,914	$3,582,080

第7年供款共

$226,965

第7年利息

$127,273

第7年共還本金

$99,692

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$10,448	$8,466	$18,914	$3,573,614
86	$10,423	$8,491	$18,914	$3,565,123
87	$10,398	$8,515	$18,914	$3,556,608
88	$10,373	$8,540	$18,914	$3,548,068
89	$10,349	$8,565	$18,914	$3,539,502
90	$10,324	$8,590	$18,914	$3,530,912
91	$10,298	$8,615	$18,914	$3,522,297
92	$10,273	$8,640	$18,914	$3,513,657
93	$10,248	$8,666	$18,914	$3,504,991
94	$10,223	$8,691	$18,914	$3,496,300
95	$10,198	$8,716	$18,914	$3,487,584
96	$10,172	$8,742	$18,914	$3,478,842

第8年供款共

$226,965

第8年利息

$123,727

第8年共還本金

$103,238

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$10,147	$8,767	$18,914	$3,470,075
98	$10,121	$8,793	$18,914	$3,461,282
99	$10,095	$8,818	$18,914	$3,452,464
100	$10,070	$8,844	$18,914	$3,443,620
101	$10,044	$8,870	$18,914	$3,434,750
102	$10,018	$8,896	$18,914	$3,425,854
103	$9,992	$8,922	$18,914	$3,416,933
104	$9,966	$8,948	$18,914	$3,407,985
105	$9,940	$8,974	$18,914	$3,399,011
106	$9,914	$9,000	$18,914	$3,390,011
107	$9,888	$9,026	$18,914	$3,380,985
108	$9,861	$9,053	$18,914	$3,371,932

第9年供款共

$226,965

第9年利息

$120,055

第9年共還本金

$106,910

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$9,835	$9,079	$18,914	$3,362,853
110	$9,808	$9,105	$18,914	$3,353,748
111	$9,782	$9,132	$18,914	$3,344,616
112	$9,755	$9,159	$18,914	$3,335,457
113	$9,728	$9,185	$18,914	$3,326,272
114	$9,702	$9,212	$18,914	$3,317,060
115	$9,675	$9,239	$18,914	$3,307,821
116	$9,648	$9,266	$18,914	$3,298,555
117	$9,621	$9,293	$18,914	$3,289,262
118	$9,594	$9,320	$18,914	$3,279,942
119	$9,566	$9,347	$18,914	$3,270,595
120	$9,539	$9,375	$18,914	$3,261,220

第10年供款共

$226,965

第10年利息

$116,253

第10年共還本金

$110,712

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$9,512	$9,402	$18,914	$3,251,818
122	$9,484	$9,429	$18,914	$3,242,389
123	$9,457	$9,457	$18,914	$3,232,932
124	$9,429	$9,484	$18,914	$3,223,448
125	$9,402	$9,512	$18,914	$3,213,936
126	$9,374	$9,540	$18,914	$3,204,396
127	$9,346	$9,568	$18,914	$3,194,828
128	$9,318	$9,596	$18,914	$3,185,233
129	$9,290	$9,624	$18,914	$3,175,609
130	$9,262	$9,652	$18,914	$3,165,958
131	$9,234	$9,680	$18,914	$3,156,278
132	$9,206	$9,708	$18,914	$3,146,570

第11年供款共

$226,965

第11年利息

$112,315

第11年共還本金

$114,650

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$9,177	$9,736	$18,914	$3,136,834
134	$9,149	$9,765	$18,914	$3,127,069
135	$9,121	$9,793	$18,914	$3,117,276
136	$9,092	$9,822	$18,914	$3,107,454
137	$9,063	$9,850	$18,914	$3,097,604
138	$9,035	$9,879	$18,914	$3,087,725
139	$9,006	$9,908	$18,914	$3,077,817
140	$8,977	$9,937	$18,914	$3,067,880
141	$8,948	$9,966	$18,914	$3,057,914
142	$8,919	$9,995	$18,914	$3,047,919
143	$8,890	$10,024	$18,914	$3,037,895
144	$8,861	$10,053	$18,914	$3,027,842

第12年供款共

$226,965

第12年利息

$108,237

第12年共還本金

$118,728

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$8,831	$10,083	$18,914	$3,017,760
146	$8,802	$10,112	$18,914	$3,007,648
147	$8,772	$10,141	$18,914	$2,997,506
148	$8,743	$10,171	$18,914	$2,987,335
149	$8,713	$10,201	$18,914	$2,977,134
150	$8,683	$10,230	$18,914	$2,966,904
151	$8,653	$10,260	$18,914	$2,956,644
152	$8,624	$10,290	$18,914	$2,946,354
153	$8,594	$10,320	$18,914	$2,936,033
154	$8,563	$10,350	$18,914	$2,925,683
155	$8,533	$10,381	$18,914	$2,915,302
156	$8,503	$10,411	$18,914	$2,904,892

第13年供款共

$226,965

第13年利息

$104,015

第13年共還本金

$122,951

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$8,473	$10,441	$18,914	$2,894,450
158	$8,442	$10,472	$18,914	$2,883,979
159	$8,412	$10,502	$18,914	$2,873,477
160	$8,381	$10,533	$18,914	$2,862,944
161	$8,350	$10,564	$18,914	$2,852,380
162	$8,319	$10,594	$18,914	$2,841,786
163	$8,289	$10,625	$18,914	$2,831,161
164	$8,258	$10,656	$18,914	$2,820,505
165	$8,226	$10,687	$18,914	$2,809,817
166	$8,195	$10,718	$18,914	$2,799,099
167	$8,164	$10,750	$18,914	$2,788,349
168	$8,133	$10,781	$18,914	$2,777,568

第14年供款共

$226,965

第14年利息

$99,642

第14年共還本金

$127,324

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$8,101	$10,813	$18,914	$2,766,756
170	$8,070	$10,844	$18,914	$2,755,912
171	$8,038	$10,876	$18,914	$2,745,036
172	$8,006	$10,907	$18,914	$2,734,128
173	$7,975	$10,939	$18,914	$2,723,189
174	$7,943	$10,971	$18,914	$2,712,218
175	$7,911	$11,003	$18,914	$2,701,215
176	$7,879	$11,035	$18,914	$2,690,180
177	$7,846	$11,067	$18,914	$2,679,112
178	$7,814	$11,100	$18,914	$2,668,013
179	$7,782	$11,132	$18,914	$2,656,881
180	$7,749	$11,165	$18,914	$2,645,716

第15年供款共

$226,965

第15年利息

$95,113

第15年共還本金

$131,852

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$7,717	$11,197	$18,914	$2,634,519
182	$7,684	$11,230	$18,914	$2,623,289
183	$7,651	$11,263	$18,914	$2,612,027
184	$7,618	$11,295	$18,914	$2,600,731
185	$7,585	$11,328	$18,914	$2,589,403
186	$7,552	$11,361	$18,914	$2,578,042
187	$7,519	$11,394	$18,914	$2,566,647
188	$7,486	$11,428	$18,914	$2,555,220
189	$7,453	$11,461	$18,914	$2,543,759
190	$7,419	$11,494	$18,914	$2,532,264
191	$7,386	$11,528	$18,914	$2,520,736
192	$7,352	$11,562	$18,914	$2,509,174

第16年供款共

$226,965

第16年利息

$90,424

第16年共還本金

$136,542

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$7,318	$11,595	$18,914	$2,497,579
194	$7,285	$11,629	$18,914	$2,485,950
195	$7,251	$11,663	$18,914	$2,474,287
196	$7,217	$11,697	$18,914	$2,462,590
197	$7,183	$11,731	$18,914	$2,450,859
198	$7,148	$11,765	$18,914	$2,439,093
199	$7,114	$11,800	$18,914	$2,427,293
200	$7,080	$11,834	$18,914	$2,415,459
201	$7,045	$11,869	$18,914	$2,403,591
202	$7,010	$11,903	$18,914	$2,391,687
203	$6,976	$11,938	$18,914	$2,379,749
204	$6,941	$11,973	$18,914	$2,367,776

第17年供款共

$226,965

第17年利息

$85,567

第17年共還本金

$141,398

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$6,906	$12,008	$18,914	$2,355,769
206	$6,871	$12,043	$18,914	$2,343,726
207	$6,836	$12,078	$18,914	$2,331,648
208	$6,801	$12,113	$18,914	$2,319,535
209	$6,765	$12,148	$18,914	$2,307,386
210	$6,730	$12,184	$18,914	$2,295,203
211	$6,694	$12,219	$18,914	$2,282,983
212	$6,659	$12,255	$18,914	$2,270,728
213	$6,623	$12,291	$18,914	$2,258,437
214	$6,587	$12,327	$18,914	$2,246,111
215	$6,551	$12,363	$18,914	$2,233,748
216	$6,515	$12,399	$18,914	$2,221,349

第18年供款共

$226,965

第18年利息

$80,538

第18年共還本金

$146,427

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$6,479	$12,435	$18,914	$2,208,915
218	$6,443	$12,471	$18,914	$2,196,443
219	$6,406	$12,507	$18,914	$2,183,936
220	$6,370	$12,544	$18,914	$2,171,392
221	$6,333	$12,581	$18,914	$2,158,812
222	$6,297	$12,617	$18,914	$2,146,194
223	$6,260	$12,654	$18,914	$2,133,540
224	$6,223	$12,691	$18,914	$2,120,849
225	$6,186	$12,728	$18,914	$2,108,121
226	$6,149	$12,765	$18,914	$2,095,356
227	$6,111	$12,802	$18,914	$2,082,554
228	$6,074	$12,840	$18,914	$2,069,714

第19年供款共

$226,965

第19年利息

$75,330

第19年共還本金

$151,635

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$6,037	$12,877	$18,914	$2,056,837
230	$5,999	$12,915	$18,914	$2,043,923
231	$5,961	$12,952	$18,914	$2,030,970
232	$5,924	$12,990	$18,914	$2,017,980
233	$5,886	$13,028	$18,914	$2,004,952
234	$5,848	$13,066	$18,914	$1,991,886
235	$5,810	$13,104	$18,914	$1,978,782
236	$5,771	$13,142	$18,914	$1,965,640
237	$5,733	$13,181	$18,914	$1,952,459
238	$5,695	$13,219	$18,914	$1,939,240
239	$5,656	$13,258	$18,914	$1,925,982
240	$5,617	$13,296	$18,914	$1,912,686

第20年供款共

$226,965

第20年利息

$69,937

第20年共還本金

$157,028

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$5,579	$13,335	$18,914	$1,899,351
242	$5,540	$13,374	$18,914	$1,885,977
243	$5,501	$13,413	$18,914	$1,872,564
244	$5,462	$13,452	$18,914	$1,859,112
245	$5,422	$13,491	$18,914	$1,845,621
246	$5,383	$13,531	$18,914	$1,832,090
247	$5,344	$13,570	$18,914	$1,818,520
248	$5,304	$13,610	$18,914	$1,804,910
249	$5,264	$13,649	$18,914	$1,791,260
250	$5,225	$13,689	$18,914	$1,777,571
251	$5,185	$13,729	$18,914	$1,763,842
252	$5,145	$13,769	$18,914	$1,750,073

第21年供款共

$226,965

第21年利息

$64,352

第21年共還本金

$162,613

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$5,104	$13,809	$18,914	$1,736,263
254	$5,064	$13,850	$18,914	$1,722,414
255	$5,024	$13,890	$18,914	$1,708,524
256	$4,983	$13,931	$18,914	$1,694,593
257	$4,943	$13,971	$18,914	$1,680,622
258	$4,902	$14,012	$18,914	$1,666,610
259	$4,861	$14,053	$18,914	$1,652,557
260	$4,820	$14,094	$18,914	$1,638,463
261	$4,779	$14,135	$18,914	$1,624,328
262	$4,738	$14,176	$18,914	$1,610,152
263	$4,696	$14,217	$18,914	$1,595,935
264	$4,655	$14,259	$18,914	$1,581,676

第22年供款共

$226,965

第22年利息

$58,568

第22年共還本金

$168,397

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$4,613	$14,301	$18,914	$1,567,375
266	$4,572	$14,342	$18,914	$1,553,033
267	$4,530	$14,384	$18,914	$1,538,649
268	$4,488	$14,426	$18,914	$1,524,223
269	$4,446	$14,468	$18,914	$1,509,755
270	$4,403	$14,510	$18,914	$1,495,245
271	$4,361	$14,553	$18,914	$1,480,692
272	$4,319	$14,595	$18,914	$1,466,097
273	$4,276	$14,638	$18,914	$1,451,459
274	$4,233	$14,680	$18,914	$1,436,779
275	$4,191	$14,723	$18,914	$1,422,056
276	$4,148	$14,766	$18,914	$1,407,290

第23年供款共

$226,965

第23年利息

$52,579

第23年共還本金

$174,386

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,105	$14,809	$18,914	$1,392,480
278	$4,061	$14,852	$18,914	$1,377,628
279	$4,018	$14,896	$18,914	$1,362,732
280	$3,975	$14,939	$18,914	$1,347,793
281	$3,931	$14,983	$18,914	$1,332,811
282	$3,887	$15,026	$18,914	$1,317,784
283	$3,844	$15,070	$18,914	$1,302,714
284	$3,800	$15,114	$18,914	$1,287,600
285	$3,755	$15,158	$18,914	$1,272,442
286	$3,711	$15,202	$18,914	$1,257,239
287	$3,667	$15,247	$18,914	$1,241,992
288	$3,622	$15,291	$18,914	$1,226,701

第24年供款共

$226,965

第24年利息

$46,376

第24年共還本金

$180,589

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,578	$15,336	$18,914	$1,211,365
290	$3,533	$15,381	$18,914	$1,195,984
291	$3,488	$15,425	$18,914	$1,180,559
292	$3,443	$15,470	$18,914	$1,165,089
293	$3,398	$15,516	$18,914	$1,149,573
294	$3,353	$15,561	$18,914	$1,134,012
295	$3,308	$15,606	$18,914	$1,118,406
296	$3,262	$15,652	$18,914	$1,102,754
297	$3,216	$15,697	$18,914	$1,087,057
298	$3,171	$15,743	$18,914	$1,071,314
299	$3,125	$15,789	$18,914	$1,055,524
300	$3,079	$15,835	$18,914	$1,039,689

第25年供款共

$226,965

第25年利息

$39,953

第25年共還本金

$187,012

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,032	$15,881	$18,914	$1,023,808
302	$2,986	$15,928	$18,914	$1,007,880
303	$2,940	$15,974	$18,914	$991,906
304	$2,893	$16,021	$18,914	$975,885
305	$2,846	$16,067	$18,914	$959,818
306	$2,799	$16,114	$18,914	$943,704
307	$2,752	$16,161	$18,914	$927,542
308	$2,705	$16,208	$18,914	$911,334
309	$2,658	$16,256	$18,914	$895,078
310	$2,611	$16,303	$18,914	$878,775
311	$2,563	$16,351	$18,914	$862,425
312	$2,515	$16,398	$18,914	$846,026

第26年供款共

$226,965

第26年利息

$33,302

第26年共還本金

$193,663

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,468	$16,446	$18,914	$829,580
314	$2,420	$16,494	$18,914	$813,086
315	$2,372	$16,542	$18,914	$796,544
316	$2,323	$16,591	$18,914	$779,953
317	$2,275	$16,639	$18,914	$763,314
318	$2,226	$16,687	$18,914	$746,627
319	$2,178	$16,736	$18,914	$729,891
320	$2,129	$16,785	$18,914	$713,106
321	$2,080	$16,834	$18,914	$696,272
322	$2,031	$16,883	$18,914	$679,389
323	$1,982	$16,932	$18,914	$662,457
324	$1,932	$16,982	$18,914	$645,475

第27年供款共

$226,965

第27年利息

$26,414

第27年共還本金

$200,551

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,883	$17,031	$18,914	$628,444
326	$1,833	$17,081	$18,914	$611,363
327	$1,783	$17,131	$18,914	$594,233
328	$1,733	$17,181	$18,914	$577,052
329	$1,683	$17,231	$18,914	$559,821
330	$1,633	$17,281	$18,914	$542,540
331	$1,582	$17,331	$18,914	$525,209
332	$1,532	$17,382	$18,914	$507,827
333	$1,481	$17,433	$18,914	$490,394
334	$1,430	$17,483	$18,914	$472,911
335	$1,379	$17,534	$18,914	$455,377
336	$1,328	$17,586	$18,914	$437,791

第28年供款共

$226,965

第28年利息

$19,281

第28年共還本金

$207,684

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,277	$17,637	$18,914	$420,154
338	$1,225	$17,688	$18,914	$402,466
339	$1,174	$17,740	$18,914	$384,726
340	$1,122	$17,792	$18,914	$366,934
341	$1,070	$17,844	$18,914	$349,091
342	$1,018	$17,896	$18,914	$331,195
343	$966	$17,948	$18,914	$313,247
344	$914	$18,000	$18,914	$295,247
345	$861	$18,053	$18,914	$277,195
346	$808	$18,105	$18,914	$259,089
347	$756	$18,158	$18,914	$240,931
348	$703	$18,211	$18,914	$222,720

第29年供款共

$226,965

第29年利息

$11,894

第29年共還本金

$215,071

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$650	$18,264	$18,914	$204,456
350	$596	$18,317	$18,914	$186,139
351	$543	$18,371	$18,914	$167,768
352	$489	$18,424	$18,914	$149,343
353	$436	$18,478	$18,914	$130,865
354	$382	$18,532	$18,914	$112,333
355	$328	$18,586	$18,914	$93,747
356	$273	$18,640	$18,914	$75,107
357	$219	$18,695	$18,914	$56,412
358	$165	$18,749	$18,914	$37,663
359	$110	$18,804	$18,914	$18,859
360	$55	$18,859	$18,914	$0

第30年供款共

$226,965

第30年利息

$4,245

第30年共還本金

$222,720

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$10,926,955

免責聲明

筍盤推介

按揭保險費
info