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$10,932,504

每月供款
$18,955

首期

$3,779,000

總貸款額

$4,221,000

總利息

$2,602,504

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$4,109,000

按月供比率計算

$37,908

置業成本總預算

HK$4,109,000

首期

$3,779,000
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

$37,908

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

馬鞍山嵐岸第05座

thumb_up

馬鞍山嵐岸高層東南大兩房

實

523 呎

@14,340

建

699 呎

@10,730

local_fire_department 至HIT

售$750 萬

實

523 呎

@14,340

建

699 呎

@10,730

售$750 萬

local_fire_department 至HIT

馬鞍山新港城第05期濤居海

thumb_up

新港城海濤居 **開揚遠景,套3房2廳,即買即用**

實

643 呎

@12,286

建

824 呎

@9,587

local_fire_department 至HIT local_offer 低水筍價

售$790 萬

實

643 呎

@12,286

建

824 呎

@9,587

售$790 萬

local_fire_department 至HIT local_offer 低水筍價

馬鞍山聽濤雅苑第08座

thumb_up

優質海景三房,筍價罕有放盤

實

660 呎

@12,879

建

819 呎

@10,379

local_fire_department 至HIT

售$850 萬

實

660 呎

@12,879

建

819 呎

@10,379

售$850 萬

local_fire_department 至HIT

西貢逸瓏海滙

thumb_up

逸瓏海滙

實

590 呎

@15,085

local_offer 低水筍價 vpn_key 有匙即睇

售$890 萬

實

590 呎

@15,085

售$890 萬

local_offer 低水筍價 vpn_key 有匙即睇

馬鞍山嘉華星濤灣第01座

thumb_up

特高樓底海景靚貨,可遇不可求

實

466 呎

@15,021

建

635 呎

@11,024

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

售$700 萬

實

466 呎

@15,021

建

635 呎

@11,024

售$700 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

粉嶺海燕花園第02期

thumb_up

海燕花園第02期地下連花園

實

630 呎

@11,111

local_fire_department 至HIT

售$700 萬

實

630 呎

@11,111

售$700 萬

local_fire_department 至HIT

西貢嘉林別墅

thumb_up

**低密度屋苑式_嘉林別墅連車位~~~又租$22000,又賣$850萬

實

552 呎

@15,036

建

759 呎

@10,935

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

售$830 萬

實

552 呎

@15,036

建

759 呎

@10,935

售$830 萬

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

大埔朗濤第07B座

thumb_up

太埔朗濤屋苑有shuttle 東南單邊

實

553 呎

@13,382

local_fire_department 至HIT local_offer 低水筍價

售$740 萬

實

553 呎

@13,382

售$740 萬

local_fire_department 至HIT local_offer 低水筍價

獨家

VR實景

馬鞍山新港城

thumb_up

**獨家**新港城少有4期3房高層放盤

實

519 呎

@14,027

建

698 呎

@10,430

local_fire_department 至HIT directions_run 日內即走 vpn_key 有匙即睇

售$728 萬

實

519 呎

@14,027

建

698 呎

@10,430

售$728 萬

local_fire_department 至HIT directions_run 日內即走 vpn_key 有匙即睇

馬鞍山迎海

thumb_up

罕有放盤首置收租首選

實

547 呎

@15,320

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 vpn_key 有匙即睇

售$838 萬

實

547 呎

@15,320

售$838 萬

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 vpn_key 有匙即睇

大埔天鑽 ^^ 豪裝兩房梗廚^^

thumb_up

天鑽 ^^ 豪裝兩房梗廚^^

實

524 呎

@14,313

local_fire_department 至HIT

售$750 萬

實

524 呎

@14,313

售$750 萬

local_fire_department 至HIT

沙田碧濤花園

thumb_up

碧濤花園

實

764 呎

@9,162

建

1,113 呎

@6,289

local_fire_department 至HIT

售$700 萬

實

764 呎

@9,162

建

1,113 呎

@6,289

售$700 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$25,262	$19,412	$15,908	$13,576
1.500	$26,202	$20,368	$16,881	$14,568
2.000	$27,163	$21,353	$17,891	$15,602
2.500	$28,145	$22,367	$18,936	$16,678
3.000	$29,149	$23,410	$20,016	$17,796
3.500	$30,175	$24,480	$21,131	$18,954
4.000	$31,222	$25,578	$22,280	$20,152
4.500	$32,290	$26,704	$23,462	$21,387
5.000	$33,379	$27,857	$24,676	$22,659
5.500	$34,489	$29,036	$25,921	$23,966
6.000	$35,619	$30,241	$27,196	$25,307

每月供款$18,955

年期

30年

貸款金額

$4,221,000

總利息

$2,602,504

總貸款連利息

$6,823,504

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$12,311	$6,643	$18,954	$4,214,357
2	$12,292	$6,662	$18,954	$4,207,695
3	$12,272	$6,682	$18,954	$4,201,013
4	$12,253	$6,701	$18,954	$4,194,312
5	$12,233	$6,721	$18,954	$4,187,591
6	$12,214	$6,740	$18,954	$4,180,851
7	$12,194	$6,760	$18,954	$4,174,091
8	$12,174	$6,780	$18,954	$4,167,311
9	$12,155	$6,800	$18,954	$4,160,511
10	$12,135	$6,819	$18,954	$4,153,692
11	$12,115	$6,839	$18,954	$4,146,853
12	$12,095	$6,859	$18,954	$4,139,994

第1年供款共

$227,450

第1年利息

$146,444

第1年共還本金

$81,006

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$12,075	$6,879	$18,954	$4,133,114
14	$12,055	$6,899	$18,954	$4,126,215
15	$12,035	$6,919	$18,954	$4,119,296
16	$12,015	$6,940	$18,954	$4,112,356
17	$11,994	$6,960	$18,954	$4,105,396
18	$11,974	$6,980	$18,954	$4,098,416
19	$11,954	$7,000	$18,954	$4,091,416
20	$11,933	$7,021	$18,954	$4,084,395
21	$11,913	$7,041	$18,954	$4,077,354
22	$11,892	$7,062	$18,954	$4,070,292
23	$11,872	$7,082	$18,954	$4,063,209
24	$11,851	$7,103	$18,954	$4,056,106

第2年供款共

$227,450

第2年利息

$143,563

第2年共還本金

$83,888

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$11,830	$7,124	$18,954	$4,048,982
26	$11,810	$7,145	$18,954	$4,041,838
27	$11,789	$7,165	$18,954	$4,034,672
28	$11,768	$7,186	$18,954	$4,027,486
29	$11,747	$7,207	$18,954	$4,020,278
30	$11,726	$7,228	$18,954	$4,013,050
31	$11,705	$7,249	$18,954	$4,005,801
32	$11,684	$7,271	$18,954	$3,998,530
33	$11,662	$7,292	$18,954	$3,991,238
34	$11,641	$7,313	$18,954	$3,983,925
35	$11,620	$7,334	$18,954	$3,976,591
36	$11,598	$7,356	$18,954	$3,969,235

第3年供款共

$227,450

第3年利息

$140,579

第3年共還本金

$86,871

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$11,577	$7,377	$18,954	$3,961,858
38	$11,555	$7,399	$18,954	$3,954,459
39	$11,534	$7,420	$18,954	$3,947,039
40	$11,512	$7,442	$18,954	$3,939,597
41	$11,490	$7,464	$18,954	$3,932,133
42	$11,469	$7,485	$18,954	$3,924,647
43	$11,447	$7,507	$18,954	$3,917,140
44	$11,425	$7,529	$18,954	$3,909,611
45	$11,403	$7,551	$18,954	$3,902,060
46	$11,381	$7,573	$18,954	$3,894,487
47	$11,359	$7,595	$18,954	$3,886,891
48	$11,337	$7,617	$18,954	$3,879,274

第4年供款共

$227,450

第4年利息

$137,489

第4年共還本金

$89,961

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$11,315	$7,640	$18,954	$3,871,634
50	$11,292	$7,662	$18,954	$3,863,972
51	$11,270	$7,684	$18,954	$3,856,288
52	$11,248	$7,707	$18,954	$3,848,582
53	$11,225	$7,729	$18,954	$3,840,852
54	$11,202	$7,752	$18,954	$3,833,101
55	$11,180	$7,774	$18,954	$3,825,326
56	$11,157	$7,797	$18,954	$3,817,529
57	$11,134	$7,820	$18,954	$3,809,710
58	$11,112	$7,843	$18,954	$3,801,867
59	$11,089	$7,865	$18,954	$3,794,002
60	$11,066	$7,888	$18,954	$3,786,113

第5年供款共

$227,450

第5年利息

$134,290

第5年共還本金

$93,161

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$11,043	$7,911	$18,954	$3,778,202
62	$11,020	$7,934	$18,954	$3,770,268
63	$10,997	$7,958	$18,954	$3,762,310
64	$10,973	$7,981	$18,954	$3,754,329
65	$10,950	$8,004	$18,954	$3,746,325
66	$10,927	$8,027	$18,954	$3,738,298
67	$10,903	$8,051	$18,954	$3,730,247
68	$10,880	$8,074	$18,954	$3,722,173
69	$10,856	$8,098	$18,954	$3,714,075
70	$10,833	$8,121	$18,954	$3,705,954
71	$10,809	$8,145	$18,954	$3,697,808
72	$10,785	$8,169	$18,954	$3,689,639

第6年供款共

$227,450

第6年利息

$130,976

第6年共還本金

$96,474

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$10,761	$8,193	$18,954	$3,681,447
74	$10,738	$8,217	$18,954	$3,673,230
75	$10,714	$8,241	$18,954	$3,664,990
76	$10,690	$8,265	$18,954	$3,656,725
77	$10,665	$8,289	$18,954	$3,648,436
78	$10,641	$8,313	$18,954	$3,640,123
79	$10,617	$8,337	$18,954	$3,631,786
80	$10,593	$8,361	$18,954	$3,623,425
81	$10,568	$8,386	$18,954	$3,615,039
82	$10,544	$8,410	$18,954	$3,606,628
83	$10,519	$8,435	$18,954	$3,598,194
84	$10,495	$8,459	$18,954	$3,589,734

第7年供款共

$227,450

第7年利息

$127,545

第7年共還本金

$99,905

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$10,470	$8,484	$18,954	$3,581,250
86	$10,445	$8,509	$18,954	$3,572,741
87	$10,420	$8,534	$18,954	$3,564,208
88	$10,396	$8,559	$18,954	$3,555,649
89	$10,371	$8,584	$18,954	$3,547,065
90	$10,346	$8,609	$18,954	$3,538,457
91	$10,320	$8,634	$18,954	$3,529,823
92	$10,295	$8,659	$18,954	$3,521,164
93	$10,270	$8,684	$18,954	$3,512,480
94	$10,245	$8,709	$18,954	$3,503,771
95	$10,219	$8,735	$18,954	$3,495,036
96	$10,194	$8,760	$18,954	$3,486,276

第8年供款共

$227,450

第8年利息

$123,992

第8年共還本金

$103,459

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$10,168	$8,786	$18,954	$3,477,490
98	$10,143	$8,811	$18,954	$3,468,678
99	$10,117	$8,837	$18,954	$3,459,841
100	$10,091	$8,863	$18,954	$3,450,978
101	$10,065	$8,889	$18,954	$3,442,089
102	$10,039	$8,915	$18,954	$3,433,174
103	$10,013	$8,941	$18,954	$3,424,234
104	$9,987	$8,967	$18,954	$3,415,267
105	$9,961	$8,993	$18,954	$3,406,274
106	$9,935	$9,019	$18,954	$3,397,255
107	$9,909	$9,046	$18,954	$3,388,209
108	$9,882	$9,072	$18,954	$3,379,137

第9年供款共

$227,450

第9年利息

$120,312

第9年共還本金

$107,138

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$9,856	$9,098	$18,954	$3,370,039
110	$9,829	$9,125	$18,954	$3,360,914
111	$9,803	$9,152	$18,954	$3,351,763
112	$9,776	$9,178	$18,954	$3,342,584
113	$9,749	$9,205	$18,954	$3,333,379
114	$9,722	$9,232	$18,954	$3,324,148
115	$9,695	$9,259	$18,954	$3,314,889
116	$9,668	$9,286	$18,954	$3,305,603
117	$9,641	$9,313	$18,954	$3,296,290
118	$9,614	$9,340	$18,954	$3,286,950
119	$9,587	$9,367	$18,954	$3,277,583
120	$9,560	$9,395	$18,954	$3,268,188

第10年供款共

$227,450

第10年利息

$116,501

第10年共還本金

$110,949

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$9,532	$9,422	$18,954	$3,258,766
122	$9,505	$9,449	$18,954	$3,249,317
123	$9,477	$9,477	$18,954	$3,239,840
124	$9,450	$9,505	$18,954	$3,230,335
125	$9,422	$9,532	$18,954	$3,220,803
126	$9,394	$9,560	$18,954	$3,211,243
127	$9,366	$9,588	$18,954	$3,201,655
128	$9,338	$9,616	$18,954	$3,192,039
129	$9,310	$9,644	$18,954	$3,182,395
130	$9,282	$9,672	$18,954	$3,172,723
131	$9,254	$9,700	$18,954	$3,163,022
132	$9,225	$9,729	$18,954	$3,153,293

第11年供款共

$227,450

第11年利息

$112,555

第11年共還本金

$114,895

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$9,197	$9,757	$18,954	$3,143,536
134	$9,169	$9,786	$18,954	$3,133,751
135	$9,140	$9,814	$18,954	$3,123,937
136	$9,111	$9,843	$18,954	$3,114,094
137	$9,083	$9,871	$18,954	$3,104,223
138	$9,054	$9,900	$18,954	$3,094,322
139	$9,025	$9,929	$18,954	$3,084,393
140	$8,996	$9,958	$18,954	$3,074,435
141	$8,967	$9,987	$18,954	$3,064,448
142	$8,938	$10,016	$18,954	$3,054,432
143	$8,909	$10,045	$18,954	$3,044,387
144	$8,879	$10,075	$18,954	$3,034,312

第12年供款共

$227,450

第12年利息

$108,469

第12年共還本金

$118,981

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$8,850	$10,104	$18,954	$3,024,208
146	$8,821	$10,134	$18,954	$3,014,074
147	$8,791	$10,163	$18,954	$3,003,911
148	$8,761	$10,193	$18,954	$2,993,718
149	$8,732	$10,222	$18,954	$2,983,496
150	$8,702	$10,252	$18,954	$2,973,244
151	$8,672	$10,282	$18,954	$2,962,961
152	$8,642	$10,312	$18,954	$2,952,649
153	$8,612	$10,342	$18,954	$2,942,307
154	$8,582	$10,372	$18,954	$2,931,934
155	$8,551	$10,403	$18,954	$2,921,532
156	$8,521	$10,433	$18,954	$2,911,099

第13年供款共

$227,450

第13年利息

$104,237

第13年共還本金

$123,213

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$8,491	$10,463	$18,954	$2,900,635
158	$8,460	$10,494	$18,954	$2,890,141
159	$8,430	$10,525	$18,954	$2,879,617
160	$8,399	$10,555	$18,954	$2,869,061
161	$8,368	$10,586	$18,954	$2,858,475
162	$8,337	$10,617	$18,954	$2,847,858
163	$8,306	$10,648	$18,954	$2,837,210
164	$8,275	$10,679	$18,954	$2,826,531
165	$8,244	$10,710	$18,954	$2,815,821
166	$8,213	$10,741	$18,954	$2,805,080
167	$8,181	$10,773	$18,954	$2,794,307
168	$8,150	$10,804	$18,954	$2,783,503

第14年供款共

$227,450

第14年利息

$99,855

第14年共還本金

$127,596

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$8,119	$10,836	$18,954	$2,772,667
170	$8,087	$10,867	$18,954	$2,761,800
171	$8,055	$10,899	$18,954	$2,750,901
172	$8,023	$10,931	$18,954	$2,739,971
173	$7,992	$10,963	$18,954	$2,729,008
174	$7,960	$10,995	$18,954	$2,718,013
175	$7,928	$11,027	$18,954	$2,706,987
176	$7,895	$11,059	$18,954	$2,695,928
177	$7,863	$11,091	$18,954	$2,684,837
178	$7,831	$11,123	$18,954	$2,673,714
179	$7,798	$11,156	$18,954	$2,662,558
180	$7,766	$11,188	$18,954	$2,651,369

第15年供款共

$227,450

第15年利息

$95,316

第15年共還本金

$132,134

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$7,733	$11,221	$18,954	$2,640,148
182	$7,700	$11,254	$18,954	$2,628,895
183	$7,668	$11,287	$18,954	$2,617,608
184	$7,635	$11,319	$18,954	$2,606,288
185	$7,602	$11,353	$18,954	$2,594,936
186	$7,569	$11,386	$18,954	$2,583,550
187	$7,535	$11,419	$18,954	$2,572,132
188	$7,502	$11,452	$18,954	$2,560,679
189	$7,469	$11,486	$18,954	$2,549,194
190	$7,435	$11,519	$18,954	$2,537,675
191	$7,402	$11,553	$18,954	$2,526,122
192	$7,368	$11,586	$18,954	$2,514,536

第16年供款共

$227,450

第16年利息

$90,617

第16年共還本金

$136,833

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$7,334	$11,620	$18,954	$2,502,916
194	$7,300	$11,654	$18,954	$2,491,262
195	$7,266	$11,688	$18,954	$2,479,574
196	$7,232	$11,722	$18,954	$2,467,852
197	$7,198	$11,756	$18,954	$2,456,095
198	$7,164	$11,791	$18,954	$2,444,305
199	$7,129	$11,825	$18,954	$2,432,480
200	$7,095	$11,859	$18,954	$2,420,620
201	$7,060	$11,894	$18,954	$2,408,726
202	$7,025	$11,929	$18,954	$2,396,798
203	$6,991	$11,964	$18,954	$2,384,834
204	$6,956	$11,998	$18,954	$2,372,836

第17年供款共

$227,450

第17年利息

$85,750

第17年共還本金

$141,700

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$6,921	$12,033	$18,954	$2,360,802
206	$6,886	$12,069	$18,954	$2,348,734
207	$6,850	$12,104	$18,954	$2,336,630
208	$6,815	$12,139	$18,954	$2,324,491
209	$6,780	$12,174	$18,954	$2,312,317
210	$6,744	$12,210	$18,954	$2,300,107
211	$6,709	$12,246	$18,954	$2,287,861
212	$6,673	$12,281	$18,954	$2,275,580
213	$6,637	$12,317	$18,954	$2,263,263
214	$6,601	$12,353	$18,954	$2,250,910
215	$6,565	$12,389	$18,954	$2,238,521
216	$6,529	$12,425	$18,954	$2,226,096

第18年供款共

$227,450

第18年利息

$80,710

第18年共還本金

$146,740

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$6,493	$12,461	$18,954	$2,213,634
218	$6,456	$12,498	$18,954	$2,201,137
219	$6,420	$12,534	$18,954	$2,188,603
220	$6,383	$12,571	$18,954	$2,176,032
221	$6,347	$12,607	$18,954	$2,163,424
222	$6,310	$12,644	$18,954	$2,150,780
223	$6,273	$12,681	$18,954	$2,138,099
224	$6,236	$12,718	$18,954	$2,125,381
225	$6,199	$12,755	$18,954	$2,112,626
226	$6,162	$12,792	$18,954	$2,099,834
227	$6,125	$12,830	$18,954	$2,087,004
228	$6,087	$12,867	$18,954	$2,074,137

第19年供款共

$227,450

第19年利息

$75,491

第19年共還本金

$151,959

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$6,050	$12,905	$18,954	$2,061,232
230	$6,012	$12,942	$18,954	$2,048,290
231	$5,974	$12,980	$18,954	$2,035,310
232	$5,936	$13,018	$18,954	$2,022,292
233	$5,898	$13,056	$18,954	$2,009,236
234	$5,860	$13,094	$18,954	$1,996,142
235	$5,822	$13,132	$18,954	$1,983,010
236	$5,784	$13,170	$18,954	$1,969,840
237	$5,745	$13,209	$18,954	$1,956,631
238	$5,707	$13,247	$18,954	$1,943,384
239	$5,668	$13,286	$18,954	$1,930,098
240	$5,629	$13,325	$18,954	$1,916,773

第20年供款共

$227,450

第20年利息

$70,086

第20年共還本金

$157,364

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$5,591	$13,364	$18,954	$1,903,409
242	$5,552	$13,403	$18,954	$1,890,007
243	$5,513	$13,442	$18,954	$1,876,565
244	$5,473	$13,481	$18,954	$1,863,084
245	$5,434	$13,520	$18,954	$1,849,564
246	$5,395	$13,560	$18,954	$1,836,005
247	$5,355	$13,599	$18,954	$1,822,405
248	$5,315	$13,639	$18,954	$1,808,767
249	$5,276	$13,679	$18,954	$1,795,088
250	$5,236	$13,719	$18,954	$1,781,369
251	$5,196	$13,759	$18,954	$1,767,611
252	$5,156	$13,799	$18,954	$1,753,812

第21年供款共

$227,450

第21年利息

$64,489

第21年共還本金

$162,961

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$5,115	$13,839	$18,954	$1,739,973
254	$5,075	$13,879	$18,954	$1,726,094
255	$5,034	$13,920	$18,954	$1,712,174
256	$4,994	$13,960	$18,954	$1,698,214
257	$4,953	$14,001	$18,954	$1,684,213
258	$4,912	$14,042	$18,954	$1,670,171
259	$4,871	$14,083	$18,954	$1,656,088
260	$4,830	$14,124	$18,954	$1,641,964
261	$4,789	$14,165	$18,954	$1,627,799
262	$4,748	$14,206	$18,954	$1,613,593
263	$4,706	$14,248	$18,954	$1,599,345
264	$4,665	$14,289	$18,954	$1,585,056

第22年供款共

$227,450

第22年利息

$58,693

第22年共還本金

$168,757

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$4,623	$14,331	$18,954	$1,570,724
266	$4,581	$14,373	$18,954	$1,556,352
267	$4,539	$14,415	$18,954	$1,541,937
268	$4,497	$14,457	$18,954	$1,527,480
269	$4,455	$14,499	$18,954	$1,512,981
270	$4,413	$14,541	$18,954	$1,498,440
271	$4,370	$14,584	$18,954	$1,483,856
272	$4,328	$14,626	$18,954	$1,469,230
273	$4,285	$14,669	$18,954	$1,454,561
274	$4,242	$14,712	$18,954	$1,439,849
275	$4,200	$14,755	$18,954	$1,425,094
276	$4,157	$14,798	$18,954	$1,410,297

第23年供款共

$227,450

第23年利息

$52,691

第23年共還本金

$174,759

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,113	$14,841	$18,954	$1,395,456
278	$4,070	$14,884	$18,954	$1,380,572
279	$4,027	$14,928	$18,954	$1,365,644
280	$3,983	$14,971	$18,954	$1,350,673
281	$3,939	$15,015	$18,954	$1,335,658
282	$3,896	$15,059	$18,954	$1,320,600
283	$3,852	$15,102	$18,954	$1,305,498
284	$3,808	$15,146	$18,954	$1,290,351
285	$3,764	$15,191	$18,954	$1,275,160
286	$3,719	$15,235	$18,954	$1,259,925
287	$3,675	$15,279	$18,954	$1,244,646
288	$3,630	$15,324	$18,954	$1,229,322

第24年供款共

$227,450

第24年利息

$46,476

第24年共還本金

$180,975

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,586	$15,369	$18,954	$1,213,953
290	$3,541	$15,413	$18,954	$1,198,540
291	$3,496	$15,458	$18,954	$1,183,082
292	$3,451	$15,504	$18,954	$1,167,578
293	$3,405	$15,549	$18,954	$1,152,029
294	$3,360	$15,594	$18,954	$1,136,435
295	$3,315	$15,640	$18,954	$1,120,796
296	$3,269	$15,685	$18,954	$1,105,110
297	$3,223	$15,731	$18,954	$1,089,379
298	$3,177	$15,777	$18,954	$1,073,603
299	$3,131	$15,823	$18,954	$1,057,780
300	$3,085	$15,869	$18,954	$1,041,911

第25年供款共

$227,450

第25年利息

$40,039

第25年共還本金

$187,411

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,039	$15,915	$18,954	$1,025,996
302	$2,992	$15,962	$18,954	$1,010,034
303	$2,946	$16,008	$18,954	$994,026
304	$2,899	$16,055	$18,954	$977,971
305	$2,852	$16,102	$18,954	$961,869
306	$2,805	$16,149	$18,954	$945,720
307	$2,758	$16,196	$18,954	$929,524
308	$2,711	$16,243	$18,954	$913,281
309	$2,664	$16,290	$18,954	$896,991
310	$2,616	$16,338	$18,954	$880,653
311	$2,569	$16,386	$18,954	$864,267
312	$2,521	$16,433	$18,954	$847,834

第26年供款共

$227,450

第26年利息

$33,373

第26年共還本金

$194,077

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,473	$16,481	$18,954	$831,353
314	$2,425	$16,529	$18,954	$814,823
315	$2,377	$16,578	$18,954	$798,246
316	$2,328	$16,626	$18,954	$781,620
317	$2,280	$16,674	$18,954	$764,945
318	$2,231	$16,723	$18,954	$748,222
319	$2,182	$16,772	$18,954	$731,450
320	$2,133	$16,821	$18,954	$714,629
321	$2,084	$16,870	$18,954	$697,760
322	$2,035	$16,919	$18,954	$680,841
323	$1,986	$16,968	$18,954	$663,872
324	$1,936	$17,018	$18,954	$646,854

第27年供款共

$227,450

第27年利息

$26,470

第27年共還本金

$200,980

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,887	$17,068	$18,954	$629,787
326	$1,837	$17,117	$18,954	$612,669
327	$1,787	$17,167	$18,954	$595,502
328	$1,737	$17,217	$18,954	$578,285
329	$1,687	$17,268	$18,954	$561,017
330	$1,636	$17,318	$18,954	$543,700
331	$1,586	$17,368	$18,954	$526,331
332	$1,535	$17,419	$18,954	$508,912
333	$1,484	$17,470	$18,954	$491,442
334	$1,433	$17,521	$18,954	$473,921
335	$1,382	$17,572	$18,954	$456,350
336	$1,331	$17,623	$18,954	$438,726

第28年供款共

$227,450

第28年利息

$19,322

第28年共還本金

$208,128

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,280	$17,675	$18,954	$421,052
338	$1,228	$17,726	$18,954	$403,326
339	$1,176	$17,778	$18,954	$385,548
340	$1,125	$17,830	$18,954	$367,718
341	$1,073	$17,882	$18,954	$349,837
342	$1,020	$17,934	$18,954	$331,903
343	$968	$17,986	$18,954	$313,917
344	$916	$18,039	$18,954	$295,878
345	$863	$18,091	$18,954	$277,787
346	$810	$18,144	$18,954	$259,643
347	$757	$18,197	$18,954	$241,446
348	$704	$18,250	$18,954	$223,196

第29年供款共

$227,450

第29年利息

$11,920

第29年共還本金

$215,530

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$651	$18,303	$18,954	$204,893
350	$598	$18,357	$18,954	$186,536
351	$544	$18,410	$18,954	$168,126
352	$490	$18,464	$18,954	$149,662
353	$437	$18,518	$18,954	$131,145
354	$383	$18,572	$18,954	$112,573
355	$328	$18,626	$18,954	$93,947
356	$274	$18,680	$18,954	$75,267
357	$220	$18,735	$18,954	$56,532
358	$165	$18,789	$18,954	$37,743
359	$110	$18,844	$18,954	$18,899
360	$55	$18,899	$18,954	$0

第30年供款共

$227,450

第30年利息

$4,254

第30年共還本金

$223,196

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$10,932,504

免責聲明

筍盤推介

按揭保險費
info