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$10,883,020

每月供款
$18,142

首期

$4,022,000

總貸款額

$3,978,000

總利息

$2,553,020

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$4,352,000

按月供比率計算

$36,283

置業成本總預算

HK$4,352,000

首期

$4,022,000
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

$36,283

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

VR實景

馬鞍山雅典居第10座

thumb_up

有裝修向海, 主人房孤型落地玻璃窗, 3房2廁, 歡迎查詢睇樓

實

775 呎

@11,613

建

943 呎

@9,544

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

售$900 萬

實

775 呎

@11,613

建

943 呎

@9,544

售$900 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

沙田晉名峰

thumb_up

全新裝高層山景實用2房連車位

實

602 呎

@14,950

建

756 呎

@11,905

local_fire_department 至HIT

售$900 萬

實

602 呎

@14,950

建

756 呎

@11,905

售$900 萬

local_fire_department 至HIT

馬鞍山海典灣

thumb_up

海典灣 3房1套連儲物房換樓首選

實

688 呎

@13,081

建

922 呎

@9,761

local_fire_department 至HIT

售$900 萬

實

688 呎

@13,081

建

922 呎

@9,761

售$900 萬

local_fire_department 至HIT

馬鞍山海典居第02座

thumb_up

海典居罕有東南2房放賣市中心有露台

實

558 呎

@13,530

建

733 呎

@10,300

local_fire_department 至HIT directions_run 日內即走 hotel_class 樓王 local_offer 低水筍價

售$755 萬

實

558 呎

@13,530

建

733 呎

@10,300

售$755 萬

local_fire_department 至HIT directions_run 日內即走 hotel_class 樓王 local_offer 低水筍價

沙田帝堡城

thumb_up

罕有東南園景 SHUTTLE 直到新城市廣場

實

547 呎

@12,797

建

718 呎

@9,749

local_fire_department 至HIT

售$700 萬

實

547 呎

@12,797

建

718 呎

@9,749

售$700 萬

local_fire_department 至HIT

VR實景

沙田文禮閣

thumb_up

^大圍三房套^ 投資收租精選!

實

622 呎

@13,264

建

736 呎

@11,209

local_fire_department 至HIT

售$825 萬

實

622 呎

@13,264

建

736 呎

@11,209

售$825 萬

local_fire_department 至HIT

馬鞍山新港城

thumb_up

新港城4期靚裝三房另書房開房廚房

實

551 呎

@12,795

建

744 呎

@9,476

local_offer 低水筍價 transfer_within_a_station 人才必選

售$705 萬

實

551 呎

@12,795

建

744 呎

@9,476

售$705 萬

local_offer 低水筍價 transfer_within_a_station 人才必選

沙田柏傲莊 II 第06B座

thumb_up

柏傲莊 II 第06B座

實

334 呎

@23,653

hotel_class 樓王

售$790 萬

實

334 呎

@23,653

售$790 萬

hotel_class 樓王

VR實景

馬鞍山雲海第01期榕海臺第02座

thumb_up

新鴻基名牌樓盤望内園景間隔實用環境舒適

實

481 呎

@17,672

flight_takeoff 移民急讓

售$850 萬

實

481 呎

@17,672

售$850 萬

flight_takeoff 移民急讓

馬鞍山新港城 N座

thumb_up

馬鞍山 ##市中心## 3房

實

503 呎

@13,917

建

671 呎

@10,432

local_fire_department 至HIT

售$700 萬

實

503 呎

@13,917

建

671 呎

@10,432

售$700 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

KOL實拍 VR實景

馬鞍山馬鞍山中心第02座

thumb_up

市中心, 高樓底, 靚裝修

實

634 呎

@13,407

建

848 呎

@10,024

real_estate_agent 罕有放盤 hotel_class 樓王 vpn_key 有匙即睇

售$850 萬

實

634 呎

@13,407

建

848 呎

@10,024

售$850 萬

real_estate_agent 罕有放盤 hotel_class 樓王 vpn_key 有匙即睇

利率	15年	20年	25年	30年
1.000	$23,808	$18,295	$14,992	$12,795
1.500	$24,693	$19,196	$15,909	$13,729
2.000	$25,599	$20,124	$16,861	$14,703
2.500	$26,525	$21,080	$17,846	$15,718
3.000	$27,471	$22,062	$18,864	$16,771
3.500	$28,438	$23,071	$19,915	$17,863
3.625	$28,683	$23,327	$20,182	$18,142
4.000	$29,425	$24,106	$20,997	$18,992
4.500	$30,431	$25,167	$22,111	$20,156
5.000	$31,458	$26,253	$23,255	$21,355
5.500	$32,504	$27,364	$24,428	$22,587
6.000	$33,569	$28,500	$25,630	$23,850

每月供款$18,142

年期

30年

貸款金額

$3,978,000

總利息

$2,553,020

總貸款連利息

$6,531,020

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$12,017	$6,125	$18,142	$3,971,875
2	$11,998	$6,143	$18,142	$3,965,732
3	$11,980	$6,162	$18,142	$3,959,570
4	$11,961	$6,181	$18,142	$3,953,389
5	$11,943	$6,199	$18,142	$3,947,190
6	$11,924	$6,218	$18,142	$3,940,972
7	$11,905	$6,237	$18,142	$3,934,736
8	$11,886	$6,256	$18,142	$3,928,480
9	$11,867	$6,274	$18,142	$3,922,206
10	$11,848	$6,293	$18,142	$3,915,912
11	$11,829	$6,312	$18,142	$3,909,600
12	$11,810	$6,331	$18,142	$3,903,268

第1年供款共

$217,701

第1年利息

$142,969

第1年共還本金

$74,732

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$11,791	$6,351	$18,142	$3,896,918
14	$11,772	$6,370	$18,142	$3,890,548
15	$11,753	$6,389	$18,142	$3,884,159
16	$11,733	$6,408	$18,142	$3,877,751
17	$11,714	$6,428	$18,142	$3,871,323
18	$11,695	$6,447	$18,142	$3,864,876
19	$11,675	$6,467	$18,142	$3,858,409
20	$11,656	$6,486	$18,142	$3,851,923
21	$11,636	$6,506	$18,142	$3,845,417
22	$11,616	$6,525	$18,142	$3,838,892
23	$11,597	$6,545	$18,142	$3,832,347
24	$11,577	$6,565	$18,142	$3,825,782

第2年供款共

$217,701

第2年利息

$140,214

第2年共還本金

$77,486

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$11,557	$6,585	$18,142	$3,819,197
26	$11,537	$6,605	$18,142	$3,812,593
27	$11,517	$6,625	$18,142	$3,805,968
28	$11,497	$6,645	$18,142	$3,799,324
29	$11,477	$6,665	$18,142	$3,792,659
30	$11,457	$6,685	$18,142	$3,785,975
31	$11,437	$6,705	$18,142	$3,779,270
32	$11,417	$6,725	$18,142	$3,772,544
33	$11,396	$6,745	$18,142	$3,765,799
34	$11,376	$6,766	$18,142	$3,759,033
35	$11,355	$6,786	$18,142	$3,752,247
36	$11,335	$6,807	$18,142	$3,745,440

第3年供款共

$217,701

第3年利息

$137,358

第3年共還本金

$80,342

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$11,314	$6,827	$18,142	$3,738,613
38	$11,294	$6,848	$18,142	$3,731,765
39	$11,273	$6,869	$18,142	$3,724,896
40	$11,252	$6,889	$18,142	$3,718,007
41	$11,231	$6,910	$18,142	$3,711,096
42	$11,211	$6,931	$18,142	$3,704,165
43	$11,190	$6,952	$18,142	$3,697,213
44	$11,169	$6,973	$18,142	$3,690,240
45	$11,148	$6,994	$18,142	$3,683,246
46	$11,126	$7,015	$18,142	$3,676,231
47	$11,105	$7,036	$18,142	$3,669,194
48	$11,084	$7,058	$18,142	$3,662,137

第4年供款共

$217,701

第4年利息

$134,397

第4年共還本金

$83,303

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$11,063	$7,079	$18,142	$3,655,058
50	$11,041	$7,100	$18,142	$3,647,957
51	$11,020	$7,122	$18,142	$3,640,835
52	$10,998	$7,143	$18,142	$3,633,692
53	$10,977	$7,165	$18,142	$3,626,527
54	$10,955	$7,187	$18,142	$3,619,340
55	$10,933	$7,208	$18,142	$3,612,132
56	$10,912	$7,230	$18,142	$3,604,902
57	$10,890	$7,252	$18,142	$3,597,650
58	$10,868	$7,274	$18,142	$3,590,376
59	$10,846	$7,296	$18,142	$3,583,080
60	$10,824	$7,318	$18,142	$3,575,763

第5年供款共

$217,701

第5年利息

$131,327

第5年共還本金

$86,374

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$10,802	$7,340	$18,142	$3,568,423
62	$10,780	$7,362	$18,142	$3,561,061
63	$10,757	$7,384	$18,142	$3,553,676
64	$10,735	$7,407	$18,142	$3,546,270
65	$10,713	$7,429	$18,142	$3,538,841
66	$10,690	$7,451	$18,142	$3,531,389
67	$10,668	$7,474	$18,142	$3,523,915
68	$10,645	$7,497	$18,142	$3,516,419
69	$10,623	$7,519	$18,142	$3,508,899
70	$10,600	$7,542	$18,142	$3,501,357
71	$10,577	$7,565	$18,142	$3,493,793
72	$10,554	$7,588	$18,142	$3,486,205

第6年供款共

$217,701

第6年利息

$128,143

第6年共還本金

$89,557

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$10,531	$7,610	$18,142	$3,478,595
74	$10,508	$7,633	$18,142	$3,470,961
75	$10,485	$7,657	$18,142	$3,463,305
76	$10,462	$7,680	$18,142	$3,455,625
77	$10,439	$7,703	$18,142	$3,447,922
78	$10,416	$7,726	$18,142	$3,440,196
79	$10,392	$7,749	$18,142	$3,432,447
80	$10,369	$7,773	$18,142	$3,424,674
81	$10,345	$7,796	$18,142	$3,416,877
82	$10,322	$7,820	$18,142	$3,409,057
83	$10,298	$7,844	$18,142	$3,401,214
84	$10,275	$7,867	$18,142	$3,393,347

第7年供款共

$217,701

第7年利息

$124,842

第7年共還本金

$92,858

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$10,251	$7,891	$18,142	$3,385,456
86	$10,227	$7,915	$18,142	$3,377,541
87	$10,203	$7,939	$18,142	$3,369,602
88	$10,179	$7,963	$18,142	$3,361,639
89	$10,155	$7,987	$18,142	$3,353,653
90	$10,131	$8,011	$18,142	$3,345,642
91	$10,107	$8,035	$18,142	$3,337,607
92	$10,082	$8,059	$18,142	$3,329,547
93	$10,058	$8,084	$18,142	$3,321,464
94	$10,034	$8,108	$18,142	$3,313,355
95	$10,009	$8,133	$18,142	$3,305,223
96	$9,985	$8,157	$18,142	$3,297,066

第8年供款共

$217,701

第8年利息

$121,420

第8年共還本金

$96,281

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$9,960	$8,182	$18,142	$3,288,884
98	$9,935	$8,207	$18,142	$3,280,677
99	$9,910	$8,231	$18,142	$3,272,446
100	$9,886	$8,256	$18,142	$3,264,190
101	$9,861	$8,281	$18,142	$3,255,909
102	$9,836	$8,306	$18,142	$3,247,602
103	$9,810	$8,331	$18,142	$3,239,271
104	$9,785	$8,356	$18,142	$3,230,915
105	$9,760	$8,382	$18,142	$3,222,533
106	$9,735	$8,407	$18,142	$3,214,126
107	$9,709	$8,432	$18,142	$3,205,694
108	$9,684	$8,458	$18,142	$3,197,236

第9年供款共

$217,701

第9年利息

$117,871

第9年共還本金

$99,830

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$9,658	$8,483	$18,142	$3,188,752
110	$9,633	$8,509	$18,142	$3,180,243
111	$9,607	$8,535	$18,142	$3,171,709
112	$9,581	$8,561	$18,142	$3,163,148
113	$9,555	$8,586	$18,142	$3,154,562
114	$9,529	$8,612	$18,142	$3,145,949
115	$9,503	$8,638	$18,142	$3,137,311
116	$9,477	$8,664	$18,142	$3,128,647
117	$9,451	$8,691	$18,142	$3,119,956
118	$9,425	$8,717	$18,142	$3,111,239
119	$9,399	$8,743	$18,142	$3,102,496
120	$9,372	$8,770	$18,142	$3,093,726

第10年供款共

$217,701

第10年利息

$114,191

第10年共還本金

$103,509

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$9,346	$8,796	$18,142	$3,084,930
122	$9,319	$8,823	$18,142	$3,076,108
123	$9,292	$8,849	$18,142	$3,067,258
124	$9,266	$8,876	$18,142	$3,058,382
125	$9,239	$8,903	$18,142	$3,049,480
126	$9,212	$8,930	$18,142	$3,040,550
127	$9,185	$8,957	$18,142	$3,031,593
128	$9,158	$8,984	$18,142	$3,022,609
129	$9,131	$9,011	$18,142	$3,013,598
130	$9,104	$9,038	$18,142	$3,004,560
131	$9,076	$9,065	$18,142	$2,995,495
132	$9,049	$9,093	$18,142	$2,986,402

第11年供款共

$217,701

第11年利息

$110,376

第11年共還本金

$107,325

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$9,021	$9,120	$18,142	$2,977,282
134	$8,994	$9,148	$18,142	$2,968,134
135	$8,966	$9,175	$18,142	$2,958,958
136	$8,939	$9,203	$18,142	$2,949,755
137	$8,911	$9,231	$18,142	$2,940,524
138	$8,883	$9,259	$18,142	$2,931,265
139	$8,855	$9,287	$18,142	$2,921,978
140	$8,827	$9,315	$18,142	$2,912,663
141	$8,799	$9,343	$18,142	$2,903,320
142	$8,770	$9,371	$18,142	$2,893,949
143	$8,742	$9,400	$18,142	$2,884,550
144	$8,714	$9,428	$18,142	$2,875,122

第12年供款共

$217,701

第12年利息

$106,420

第12年共還本金

$111,280

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$8,685	$9,456	$18,142	$2,865,665
146	$8,657	$9,485	$18,142	$2,856,180
147	$8,628	$9,514	$18,142	$2,846,666
148	$8,599	$9,542	$18,142	$2,837,124
149	$8,570	$9,571	$18,142	$2,827,553
150	$8,542	$9,600	$18,142	$2,817,953
151	$8,513	$9,629	$18,142	$2,808,323
152	$8,483	$9,658	$18,142	$2,798,665
153	$8,454	$9,687	$18,142	$2,788,978
154	$8,425	$9,717	$18,142	$2,779,261
155	$8,396	$9,746	$18,142	$2,769,515
156	$8,366	$9,775	$18,142	$2,759,740

第13年供款共

$217,701

第13年利息

$102,319

第13年共還本金

$115,382

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$8,337	$9,805	$18,142	$2,749,935
158	$8,307	$9,835	$18,142	$2,740,100
159	$8,277	$9,864	$18,142	$2,730,236
160	$8,248	$9,894	$18,142	$2,720,341
161	$8,218	$9,924	$18,142	$2,710,417
162	$8,188	$9,954	$18,142	$2,700,463
163	$8,158	$9,984	$18,142	$2,690,479
164	$8,127	$10,014	$18,142	$2,680,465
165	$8,097	$10,044	$18,142	$2,670,421
166	$8,067	$10,075	$18,142	$2,660,346
167	$8,036	$10,105	$18,142	$2,650,241
168	$8,006	$10,136	$18,142	$2,640,105

第14年供款共

$217,701

第14年利息

$98,066

第14年共還本金

$119,635

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$7,975	$10,166	$18,142	$2,629,938
170	$7,945	$10,197	$18,142	$2,619,741
171	$7,914	$10,228	$18,142	$2,609,513
172	$7,883	$10,259	$18,142	$2,599,255
173	$7,852	$10,290	$18,142	$2,588,965
174	$7,821	$10,321	$18,142	$2,578,644
175	$7,790	$10,352	$18,142	$2,568,292
176	$7,758	$10,383	$18,142	$2,557,908
177	$7,727	$10,415	$18,142	$2,547,494
178	$7,696	$10,446	$18,142	$2,537,048
179	$7,664	$10,478	$18,142	$2,526,570
180	$7,632	$10,509	$18,142	$2,516,060

第15年供款共

$217,701

第15年利息

$93,656

第15年共還本金

$124,044

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$7,601	$10,541	$18,142	$2,505,519
182	$7,569	$10,573	$18,142	$2,494,946
183	$7,537	$10,605	$18,142	$2,484,341
184	$7,505	$10,637	$18,142	$2,473,705
185	$7,473	$10,669	$18,142	$2,463,035
186	$7,440	$10,701	$18,142	$2,452,334
187	$7,408	$10,734	$18,142	$2,441,601
188	$7,376	$10,766	$18,142	$2,430,834
189	$7,343	$10,799	$18,142	$2,420,036
190	$7,311	$10,831	$18,142	$2,409,205
191	$7,278	$10,864	$18,142	$2,398,341
192	$7,245	$10,897	$18,142	$2,387,444

第16年供款共

$217,701

第16年利息

$89,084

第16年共還本金

$128,616

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$7,212	$10,930	$18,142	$2,376,514
194	$7,179	$10,963	$18,142	$2,365,552
195	$7,146	$10,996	$18,142	$2,354,556
196	$7,113	$11,029	$18,142	$2,343,527
197	$7,079	$11,062	$18,142	$2,332,465
198	$7,046	$11,096	$18,142	$2,321,369
199	$7,012	$11,129	$18,142	$2,310,240
200	$6,979	$11,163	$18,142	$2,299,077
201	$6,945	$11,197	$18,142	$2,287,880
202	$6,911	$11,230	$18,142	$2,276,650
203	$6,877	$11,264	$18,142	$2,265,385
204	$6,843	$11,298	$18,142	$2,254,087

第17年供款共

$217,701

第17年利息

$84,344

第17年共還本金

$133,357

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$6,809	$11,332	$18,142	$2,242,755
206	$6,775	$11,367	$18,142	$2,231,388
207	$6,741	$11,401	$18,142	$2,219,987
208	$6,706	$11,436	$18,142	$2,208,551
209	$6,672	$11,470	$18,142	$2,197,081
210	$6,637	$11,505	$18,142	$2,185,576
211	$6,602	$11,539	$18,142	$2,174,037
212	$6,567	$11,574	$18,142	$2,162,463
213	$6,532	$11,609	$18,142	$2,150,853
214	$6,497	$11,644	$18,142	$2,139,209
215	$6,462	$11,680	$18,142	$2,127,530
216	$6,427	$11,715	$18,142	$2,115,815

第18年供款共

$217,701

第18年利息

$79,428

第18年共還本金

$138,272

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$6,392	$11,750	$18,142	$2,104,065
218	$6,356	$11,786	$18,142	$2,092,279
219	$6,320	$11,821	$18,142	$2,080,458
220	$6,285	$11,857	$18,142	$2,068,601
221	$6,249	$11,893	$18,142	$2,056,708
222	$6,213	$11,929	$18,142	$2,044,779
223	$6,177	$11,965	$18,142	$2,032,814
224	$6,141	$12,001	$18,142	$2,020,813
225	$6,105	$12,037	$18,142	$2,008,776
226	$6,068	$12,074	$18,142	$1,996,703
227	$6,032	$12,110	$18,142	$1,984,593
228	$5,995	$12,147	$18,142	$1,972,446

第19年供款共

$217,701

第19年利息

$74,332

第19年共還本金

$143,369

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$5,958	$12,183	$18,142	$1,960,263
230	$5,922	$12,220	$18,142	$1,948,043
231	$5,885	$12,257	$18,142	$1,935,786
232	$5,848	$12,294	$18,142	$1,923,492
233	$5,811	$12,331	$18,142	$1,911,160
234	$5,773	$12,368	$18,142	$1,898,792
235	$5,736	$12,406	$18,142	$1,886,386
236	$5,698	$12,443	$18,142	$1,873,943
237	$5,661	$12,481	$18,142	$1,861,462
238	$5,623	$12,519	$18,142	$1,848,943
239	$5,585	$12,556	$18,142	$1,836,387
240	$5,547	$12,594	$18,142	$1,823,793

第20年供款共

$217,701

第20年利息

$69,047

第20年共還本金

$148,653

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$5,509	$12,632	$18,142	$1,811,160
242	$5,471	$12,671	$18,142	$1,798,490
243	$5,433	$12,709	$18,142	$1,785,781
244	$5,395	$12,747	$18,142	$1,773,034
245	$5,356	$12,786	$18,142	$1,760,248
246	$5,317	$12,824	$18,142	$1,747,424
247	$5,279	$12,863	$18,142	$1,734,561
248	$5,240	$12,902	$18,142	$1,721,659
249	$5,201	$12,941	$18,142	$1,708,718
250	$5,162	$12,980	$18,142	$1,695,738
251	$5,123	$13,019	$18,142	$1,682,719
252	$5,083	$13,059	$18,142	$1,669,661

第21年供款共

$217,701

第21年利息

$63,568

第21年共還本金

$154,132

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$5,044	$13,098	$18,142	$1,656,563
254	$5,004	$13,138	$18,142	$1,643,425
255	$4,965	$13,177	$18,142	$1,630,248
256	$4,925	$13,217	$18,142	$1,617,031
257	$4,885	$13,257	$18,142	$1,603,774
258	$4,845	$13,297	$18,142	$1,590,477
259	$4,805	$13,337	$18,142	$1,577,140
260	$4,764	$13,377	$18,142	$1,563,762
261	$4,724	$13,418	$18,142	$1,550,344
262	$4,683	$13,458	$18,142	$1,536,886
263	$4,643	$13,499	$18,142	$1,523,387
264	$4,602	$13,540	$18,142	$1,509,847

第22年供款共

$217,701

第22年利息

$57,887

第22年共還本金

$159,813

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$4,561	$13,581	$18,142	$1,496,266
266	$4,520	$13,622	$18,142	$1,482,645
267	$4,479	$13,663	$18,142	$1,468,982
268	$4,438	$13,704	$18,142	$1,455,278
269	$4,396	$13,746	$18,142	$1,441,532
270	$4,355	$13,787	$18,142	$1,427,745
271	$4,313	$13,829	$18,142	$1,413,916
272	$4,271	$13,871	$18,142	$1,400,046
273	$4,229	$13,912	$18,142	$1,386,133
274	$4,187	$13,954	$18,142	$1,372,179
275	$4,145	$13,997	$18,142	$1,358,182
276	$4,103	$14,039	$18,142	$1,344,143

第23年供款共

$217,701

第23年利息

$51,997

第23年共還本金

$165,704

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,060	$14,081	$18,142	$1,330,062
278	$4,018	$14,124	$18,142	$1,315,938
279	$3,975	$14,166	$18,142	$1,301,772
280	$3,932	$14,209	$18,142	$1,287,562
281	$3,890	$14,252	$18,142	$1,273,310
282	$3,846	$14,295	$18,142	$1,259,015
283	$3,803	$14,338	$18,142	$1,244,677
284	$3,760	$14,382	$18,142	$1,230,295
285	$3,717	$14,425	$18,142	$1,215,870
286	$3,673	$14,469	$18,142	$1,201,401
287	$3,629	$14,512	$18,142	$1,186,888
288	$3,585	$14,556	$18,142	$1,172,332

第24年供款共

$217,701

第24年利息

$45,889

第24年共還本金

$171,811

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,541	$14,600	$18,142	$1,157,732
290	$3,497	$14,644	$18,142	$1,143,087
291	$3,453	$14,689	$18,142	$1,128,399
292	$3,409	$14,733	$18,142	$1,113,666
293	$3,364	$14,778	$18,142	$1,098,888
294	$3,320	$14,822	$18,142	$1,084,066
295	$3,275	$14,867	$18,142	$1,069,199
296	$3,230	$14,912	$18,142	$1,054,287
297	$3,185	$14,957	$18,142	$1,039,330
298	$3,140	$15,002	$18,142	$1,024,328
299	$3,094	$15,047	$18,142	$1,009,281
300	$3,049	$15,093	$18,142	$994,188

第25年供款共

$217,701

第25年利息

$39,557

第25年共還本金

$178,144

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,003	$15,138	$18,142	$979,050
302	$2,958	$15,184	$18,142	$963,865
303	$2,912	$15,230	$18,142	$948,635
304	$2,866	$15,276	$18,142	$933,359
305	$2,820	$15,322	$18,142	$918,037
306	$2,773	$15,368	$18,142	$902,669
307	$2,727	$15,415	$18,142	$887,254
308	$2,680	$15,461	$18,142	$871,792
309	$2,634	$15,508	$18,142	$856,284
310	$2,587	$15,555	$18,142	$840,729
311	$2,540	$15,602	$18,142	$825,127
312	$2,493	$15,649	$18,142	$809,478

第26年供款共

$217,701

第26年利息

$32,990

第26年共還本金

$184,710

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,445	$15,696	$18,142	$793,781
314	$2,398	$15,744	$18,142	$778,038
315	$2,350	$15,791	$18,142	$762,246
316	$2,303	$15,839	$18,142	$746,407
317	$2,255	$15,887	$18,142	$730,520
318	$2,207	$15,935	$18,142	$714,585
319	$2,159	$15,983	$18,142	$698,602
320	$2,110	$16,031	$18,142	$682,571
321	$2,062	$16,080	$18,142	$666,491
322	$2,013	$16,128	$18,142	$650,363
323	$1,965	$16,177	$18,142	$634,185
324	$1,916	$16,226	$18,142	$617,960

第27年供款共

$217,701

第27年利息

$26,182

第27年共還本金

$191,518

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,867	$16,275	$18,142	$601,685
326	$1,818	$16,324	$18,142	$585,360
327	$1,768	$16,373	$18,142	$568,987
328	$1,719	$16,423	$18,142	$552,564
329	$1,669	$16,473	$18,142	$536,092
330	$1,619	$16,522	$18,142	$519,569
331	$1,570	$16,572	$18,142	$502,997
332	$1,519	$16,622	$18,142	$486,375
333	$1,469	$16,672	$18,142	$469,702
334	$1,419	$16,723	$18,142	$452,980
335	$1,368	$16,773	$18,142	$436,206
336	$1,318	$16,824	$18,142	$419,382

第28年供款共

$217,701

第28年利息

$19,123

第28年共還本金

$198,577

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,267	$16,875	$18,142	$402,507
338	$1,216	$16,926	$18,142	$385,582
339	$1,165	$16,977	$18,142	$368,605
340	$1,113	$17,028	$18,142	$351,576
341	$1,062	$17,080	$18,142	$334,497
342	$1,010	$17,131	$18,142	$317,365
343	$959	$17,183	$18,142	$300,182
344	$907	$17,235	$18,142	$282,947
345	$855	$17,287	$18,142	$265,660
346	$803	$17,339	$18,142	$248,321
347	$750	$17,392	$18,142	$230,930
348	$698	$17,444	$18,142	$213,486

第29年供款共

$217,701

第29年利息

$11,804

第29年共還本金

$205,897

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$645	$17,497	$18,142	$195,989
350	$592	$17,550	$18,142	$178,439
351	$539	$17,603	$18,142	$160,836
352	$486	$17,656	$18,142	$143,181
353	$433	$17,709	$18,142	$125,471
354	$379	$17,763	$18,142	$107,709
355	$325	$17,816	$18,142	$89,892
356	$272	$17,870	$18,142	$72,022
357	$218	$17,924	$18,142	$54,098
358	$163	$17,978	$18,142	$36,120
359	$109	$18,033	$18,142	$18,087
360	$55	$18,087	$18,142	$0

第30年供款共

$217,701

第30年利息

$4,215

第30年共還本金

$213,486

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$10,883,020

免責聲明

筍盤推介

按揭保險費
info