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$10,553,784

每月供款
$15,803

首期

$4,535,000

總貸款額

$3,465,000

總利息

$2,223,784

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$4,865,000

按月供比率計算

$31,604

置業成本總預算

HK$4,865,000

首期

$4,535,000
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

$31,604

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

馬鞍山觀瀾雅軒第04座

thumb_up

馬鞍山 **觀瀾雅軒臨海廳大房大**

實

586 呎

@13,311

建

790 呎

@9,873

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價

售$780 萬

實

586 呎

@13,311

建

790 呎

@9,873

售$780 萬

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價

馬鞍山嘉華星濤灣第02座

thumb_up

罕有全海大兩房, 中層, 酒店式私樓, 歡迎查詢!

實

465 呎

@16,774

建

635 呎

@12,283

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買

售$780 萬

實

465 呎

@16,774

建

635 呎

@12,283

售$780 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買

馬鞍山天宇海

thumb_up

天宇海三房筍盤開揚企理

實

665 呎

@12,481

建

875 呎

@9,486

vpn_key 有匙即睇

售$830 萬

實

665 呎

@12,481

建

875 呎

@9,486

售$830 萬

vpn_key 有匙即睇

馬鞍山新港城

thumb_up

**~馬鐵上蓋~新裝3房2廁見北水~交通方便~有巴士小巴總站**

實

519 呎

@13,642

建

696 呎

@10,172

hotel_class 樓王

售$708 萬

實

519 呎

@13,642

建

696 呎

@10,172

售$708 萬

hotel_class 樓王

沙田帝堡城

thumb_up

＊環境幽靜＊東南高層三房＊自住一流＊

實

769 呎

@10,793

建

970 呎

@8,557

local_fire_department 至HIT

售$830 萬

實

769 呎

@10,793

建

970 呎

@8,557

售$830 萬

local_fire_department 至HIT

牛池灣曉暉花園第05座

thumb_up

半山高層單邊樓皇-極罕之選

實

686 呎

@12,974

建

895 呎

@9,944

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

售$890 萬

實

686 呎

@12,974

建

895 呎

@9,944

售$890 萬

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

沙田濱景花園

thumb_up

沙田濱景花園,新地物業,特高樓底

實

643 呎

@12,753

建

780 呎

@10,513

real_estate_agent 罕有放盤

售$820 萬

實

643 呎

@12,753

建

780 呎

@10,513

售$820 萬

real_estate_agent 罕有放盤

馬鞍山泓碧第03座

thumb_up

泓碧

實

518 呎

@13,900

local_fire_department 至HIT

售$720 萬

實

518 呎

@13,900

售$720 萬

local_fire_department 至HIT

馬鞍山迎海第02期星灣第20座

thumb_up

海星灣大2房半

實

564 呎

@15,957

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 verified 首置必買

售$900 萬

實

564 呎

@15,957

售$900 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 verified 首置必買

馬鞍山海典灣

thumb_up

海典灣

實

452 呎

@15,929

建

606 呎

@11,881

local_fire_department 至HIT local_offer 低水筍價 vpn_key 有匙即睇

售$720 萬

實

452 呎

@15,929

建

606 呎

@11,881

售$720 萬

local_fire_department 至HIT local_offer 低水筍價 vpn_key 有匙即睇

VR實景

沙田玖瓏山

thumb_up

玖瓏山 ** 2房放盤****進駐九肚山**新淨有會所**嘉里發展**豪宅地段*

實

662 呎

@10,725

local_fire_department 至HIT

售$710 萬

實

662 呎

@10,725

售$710 萬

local_fire_department 至HIT

西貢 CLEAR WATER BAY

thumb_up

清水灣上覆式

建

1,400 呎

@6,357

local_fire_department 至HIT

售$890 萬

建

1,400 呎

@6,357

售$890 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$20,738	$15,935	$13,059	$11,145
1.500	$21,509	$16,720	$13,858	$11,958
2.000	$22,298	$17,529	$14,687	$12,807
2.500	$23,104	$18,361	$15,545	$13,691
3.000	$23,929	$19,217	$16,431	$14,609
3.500	$24,771	$20,096	$17,347	$15,559
3.625	$24,984	$20,319	$17,580	$15,802
4.000	$25,630	$20,997	$18,290	$16,542
4.500	$26,507	$21,921	$19,260	$17,557
5.000	$27,401	$22,867	$20,256	$18,601
5.500	$28,312	$23,835	$21,278	$19,674
6.000	$29,240	$24,824	$22,325	$20,774

每月供款$15,803

年期

30年

貸款金額

$3,465,000

總利息

$2,223,784

總貸款連利息

$5,688,784

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$10,467	$5,335	$15,802	$3,459,665
2	$10,451	$5,351	$15,802	$3,454,314
3	$10,435	$5,367	$15,802	$3,448,947
4	$10,419	$5,383	$15,802	$3,443,563
5	$10,402	$5,400	$15,802	$3,438,163
6	$10,386	$5,416	$15,802	$3,432,747
7	$10,370	$5,432	$15,802	$3,427,315
8	$10,353	$5,449	$15,802	$3,421,866
9	$10,337	$5,465	$15,802	$3,416,401
10	$10,320	$5,482	$15,802	$3,410,919
11	$10,304	$5,498	$15,802	$3,405,421
12	$10,287	$5,515	$15,802	$3,399,906

第1年供款共

$189,626

第1年利息

$124,532

第1年共還本金

$65,094

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$10,271	$5,532	$15,802	$3,394,374
14	$10,254	$5,548	$15,802	$3,388,826
15	$10,237	$5,565	$15,802	$3,383,261
16	$10,220	$5,582	$15,802	$3,377,679
17	$10,203	$5,599	$15,802	$3,372,080
18	$10,186	$5,616	$15,802	$3,366,464
19	$10,170	$5,633	$15,802	$3,360,832
20	$10,153	$5,650	$15,802	$3,355,182
21	$10,135	$5,667	$15,802	$3,349,515
22	$10,118	$5,684	$15,802	$3,343,831
23	$10,101	$5,701	$15,802	$3,338,130
24	$10,084	$5,718	$15,802	$3,332,412

第2年供款共

$189,626

第2年利息

$122,133

第2年共還本金

$67,494

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$10,067	$5,736	$15,802	$3,326,677
26	$10,049	$5,753	$15,802	$3,320,924
27	$10,032	$5,770	$15,802	$3,315,153
28	$10,015	$5,788	$15,802	$3,309,366
29	$9,997	$5,805	$15,802	$3,303,561
30	$9,980	$5,823	$15,802	$3,297,738
31	$9,962	$5,840	$15,802	$3,291,898
32	$9,944	$5,858	$15,802	$3,286,040
33	$9,927	$5,876	$15,802	$3,280,164
34	$9,909	$5,893	$15,802	$3,274,271
35	$9,891	$5,911	$15,802	$3,268,360
36	$9,873	$5,929	$15,802	$3,262,431

第3年供款共

$189,626

第3年利息

$119,645

第3年共還本金

$69,981

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$9,855	$5,947	$15,802	$3,256,484
38	$9,837	$5,965	$15,802	$3,250,519
39	$9,819	$5,983	$15,802	$3,244,536
40	$9,801	$6,001	$15,802	$3,238,535
41	$9,783	$6,019	$15,802	$3,232,516
42	$9,765	$6,037	$15,802	$3,226,479
43	$9,747	$6,056	$15,802	$3,220,423
44	$9,728	$6,074	$15,802	$3,214,349
45	$9,710	$6,092	$15,802	$3,208,257
46	$9,692	$6,111	$15,802	$3,202,147
47	$9,673	$6,129	$15,802	$3,196,018
48	$9,655	$6,148	$15,802	$3,189,870

第4年供款共

$189,626

第4年利息

$117,065

第4年共還本金

$72,561

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$9,636	$6,166	$15,802	$3,183,704
50	$9,617	$6,185	$15,802	$3,177,519
51	$9,599	$6,203	$15,802	$3,171,316
52	$9,580	$6,222	$15,802	$3,165,094
53	$9,561	$6,241	$15,802	$3,158,853
54	$9,542	$6,260	$15,802	$3,152,593
55	$9,523	$6,279	$15,802	$3,146,314
56	$9,504	$6,298	$15,802	$3,140,016
57	$9,485	$6,317	$15,802	$3,133,700
58	$9,466	$6,336	$15,802	$3,127,364
59	$9,447	$6,355	$15,802	$3,121,009
60	$9,428	$6,374	$15,802	$3,114,635

第5年供款共

$189,626

第5年利息

$114,391

第5年共還本金

$75,235

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$9,409	$6,393	$15,802	$3,108,242
62	$9,389	$6,413	$15,802	$3,101,829
63	$9,370	$6,432	$15,802	$3,095,397
64	$9,351	$6,451	$15,802	$3,088,945
65	$9,331	$6,471	$15,802	$3,082,474
66	$9,312	$6,491	$15,802	$3,075,984
67	$9,292	$6,510	$15,802	$3,069,474
68	$9,272	$6,530	$15,802	$3,062,944
69	$9,253	$6,550	$15,802	$3,056,394
70	$9,233	$6,569	$15,802	$3,049,825
71	$9,213	$6,589	$15,802	$3,043,236
72	$9,193	$6,609	$15,802	$3,036,627

第6年供款共

$189,626

第6年利息

$111,618

第6年共還本金

$78,008

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$9,173	$6,629	$15,802	$3,029,998
74	$9,153	$6,649	$15,802	$3,023,349
75	$9,133	$6,669	$15,802	$3,016,679
76	$9,113	$6,689	$15,802	$3,009,990
77	$9,093	$6,709	$15,802	$3,003,281
78	$9,072	$6,730	$15,802	$2,996,551
79	$9,052	$6,750	$15,802	$2,989,801
80	$9,032	$6,770	$15,802	$2,983,030
81	$9,011	$6,791	$15,802	$2,976,239
82	$8,991	$6,811	$15,802	$2,969,428
83	$8,970	$6,832	$15,802	$2,962,596
84	$8,950	$6,853	$15,802	$2,955,743

第7年供款共

$189,626

第7年利息

$108,743

第7年共還本金

$80,883

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$8,929	$6,873	$15,802	$2,948,870
86	$8,908	$6,894	$15,802	$2,941,976
87	$8,887	$6,915	$15,802	$2,935,061
88	$8,866	$6,936	$15,802	$2,928,125
89	$8,845	$6,957	$15,802	$2,921,168
90	$8,824	$6,978	$15,802	$2,914,190
91	$8,803	$6,999	$15,802	$2,907,191
92	$8,782	$7,020	$15,802	$2,900,171
93	$8,761	$7,041	$15,802	$2,893,130
94	$8,740	$7,063	$15,802	$2,886,068
95	$8,718	$7,084	$15,802	$2,878,984
96	$8,697	$7,105	$15,802	$2,871,878

第8年供款共

$189,626

第8年利息

$105,761

第8年共還本金

$83,865

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$8,675	$7,127	$15,802	$2,864,752
98	$8,654	$7,148	$15,802	$2,857,604
99	$8,632	$7,170	$15,802	$2,850,434
100	$8,611	$7,191	$15,802	$2,843,242
101	$8,589	$7,213	$15,802	$2,836,029
102	$8,567	$7,235	$15,802	$2,828,794
103	$8,545	$7,257	$15,802	$2,821,537
104	$8,523	$7,279	$15,802	$2,814,258
105	$8,501	$7,301	$15,802	$2,806,958
106	$8,479	$7,323	$15,802	$2,799,635
107	$8,457	$7,345	$15,802	$2,792,290
108	$8,435	$7,367	$15,802	$2,784,923

第9年供款共

$189,626

第9年利息

$102,670

第9年共還本金

$86,956

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$8,413	$7,389	$15,802	$2,777,533
110	$8,390	$7,412	$15,802	$2,770,122
111	$8,368	$7,434	$15,802	$2,762,687
112	$8,346	$7,457	$15,802	$2,755,231
113	$8,323	$7,479	$15,802	$2,747,752
114	$8,301	$7,502	$15,802	$2,740,250
115	$8,278	$7,524	$15,802	$2,732,726
116	$8,255	$7,547	$15,802	$2,725,179
117	$8,232	$7,570	$15,802	$2,717,609
118	$8,209	$7,593	$15,802	$2,710,016
119	$8,187	$7,616	$15,802	$2,702,400
120	$8,164	$7,639	$15,802	$2,694,762

第10年供款共

$189,626

第10年利息

$99,465

第10年共還本金

$90,161

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$8,140	$7,662	$15,802	$2,687,100
122	$8,117	$7,685	$15,802	$2,679,415
123	$8,094	$7,708	$15,802	$2,671,707
124	$8,071	$7,731	$15,802	$2,663,976
125	$8,047	$7,755	$15,802	$2,656,221
126	$8,024	$7,778	$15,802	$2,648,443
127	$8,001	$7,802	$15,802	$2,640,641
128	$7,977	$7,825	$15,802	$2,632,816
129	$7,953	$7,849	$15,802	$2,624,967
130	$7,930	$7,873	$15,802	$2,617,094
131	$7,906	$7,896	$15,802	$2,609,198
132	$7,882	$7,920	$15,802	$2,601,278

第11年供款共

$189,626

第11年利息

$96,142

第11年共還本金

$93,484

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$7,858	$7,944	$15,802	$2,593,334
134	$7,834	$7,968	$15,802	$2,585,365
135	$7,810	$7,992	$15,802	$2,577,373
136	$7,786	$8,016	$15,802	$2,569,357
137	$7,762	$8,041	$15,802	$2,561,316
138	$7,737	$8,065	$15,802	$2,553,251
139	$7,713	$8,089	$15,802	$2,545,162
140	$7,689	$8,114	$15,802	$2,537,048
141	$7,664	$8,138	$15,802	$2,528,910
142	$7,639	$8,163	$15,802	$2,520,748
143	$7,615	$8,187	$15,802	$2,512,560
144	$7,590	$8,212	$15,802	$2,504,348

第12年供款共

$189,626

第12年利息

$92,696

第12年共還本金

$96,930

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$7,565	$8,237	$15,802	$2,496,111
146	$7,540	$8,262	$15,802	$2,487,849
147	$7,515	$8,287	$15,802	$2,479,562
148	$7,490	$8,312	$15,802	$2,471,251
149	$7,465	$8,337	$15,802	$2,462,914
150	$7,440	$8,362	$15,802	$2,454,551
151	$7,415	$8,387	$15,802	$2,446,164
152	$7,389	$8,413	$15,802	$2,437,751
153	$7,364	$8,438	$15,802	$2,429,313
154	$7,339	$8,464	$15,802	$2,420,850
155	$7,313	$8,489	$15,802	$2,412,360
156	$7,287	$8,515	$15,802	$2,403,846

第13年供款共

$189,626

第13年利息

$89,124

第13年共還本金

$100,502

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$7,262	$8,541	$15,802	$2,395,305
158	$7,236	$8,566	$15,802	$2,386,739
159	$7,210	$8,592	$15,802	$2,378,146
160	$7,184	$8,618	$15,802	$2,369,528
161	$7,158	$8,644	$15,802	$2,360,884
162	$7,132	$8,670	$15,802	$2,352,214
163	$7,106	$8,697	$15,802	$2,343,517
164	$7,079	$8,723	$15,802	$2,334,794
165	$7,053	$8,749	$15,802	$2,326,045
166	$7,027	$8,776	$15,802	$2,317,270
167	$7,000	$8,802	$15,802	$2,308,467
168	$6,973	$8,829	$15,802	$2,299,639

第14年供款共

$189,626

第14年利息

$85,419

第14年共還本金

$104,207

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$6,947	$8,855	$15,802	$2,290,783
170	$6,920	$8,882	$15,802	$2,281,901
171	$6,893	$8,909	$15,802	$2,272,992
172	$6,866	$8,936	$15,802	$2,264,057
173	$6,839	$8,963	$15,802	$2,255,094
174	$6,812	$8,990	$15,802	$2,246,104
175	$6,785	$9,017	$15,802	$2,237,087
176	$6,758	$9,044	$15,802	$2,228,042
177	$6,731	$9,072	$15,802	$2,218,971
178	$6,703	$9,099	$15,802	$2,209,872
179	$6,676	$9,127	$15,802	$2,200,745
180	$6,648	$9,154	$15,802	$2,191,591

第15年供款共

$189,626

第15年利息

$81,578

第15年共還本金

$108,048

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$6,620	$9,182	$15,802	$2,182,409
182	$6,593	$9,209	$15,802	$2,173,200
183	$6,565	$9,237	$15,802	$2,163,963
184	$6,537	$9,265	$15,802	$2,154,697
185	$6,509	$9,293	$15,802	$2,145,404
186	$6,481	$9,321	$15,802	$2,136,083
187	$6,453	$9,349	$15,802	$2,126,733
188	$6,425	$9,378	$15,802	$2,117,356
189	$6,396	$9,406	$15,802	$2,107,950
190	$6,368	$9,434	$15,802	$2,098,515
191	$6,339	$9,463	$15,802	$2,089,052
192	$6,311	$9,491	$15,802	$2,079,561

第16年供款共

$189,626

第16年利息

$77,596

第16年共還本金

$112,030

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$6,282	$9,520	$15,802	$2,070,041
194	$6,253	$9,549	$15,802	$2,060,492
195	$6,224	$9,578	$15,802	$2,050,914
196	$6,195	$9,607	$15,802	$2,041,307
197	$6,166	$9,636	$15,802	$2,031,672
198	$6,137	$9,665	$15,802	$2,022,007
199	$6,108	$9,694	$15,802	$2,012,313
200	$6,079	$9,723	$15,802	$2,002,590
201	$6,049	$9,753	$15,802	$1,992,837
202	$6,020	$9,782	$15,802	$1,983,055
203	$5,990	$9,812	$15,802	$1,973,243
204	$5,961	$9,841	$15,802	$1,963,402

第17年供款共

$189,626

第17年利息

$73,467

第17年共還本金

$116,159

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$5,931	$9,871	$15,802	$1,953,531
206	$5,901	$9,901	$15,802	$1,943,630
207	$5,871	$9,931	$15,802	$1,933,699
208	$5,841	$9,961	$15,802	$1,923,738
209	$5,811	$9,991	$15,802	$1,913,747
210	$5,781	$10,021	$15,802	$1,903,726
211	$5,751	$10,051	$15,802	$1,893,675
212	$5,720	$10,082	$15,802	$1,883,593
213	$5,690	$10,112	$15,802	$1,873,481
214	$5,659	$10,143	$15,802	$1,863,338
215	$5,629	$10,173	$15,802	$1,853,165
216	$5,598	$10,204	$15,802	$1,842,961

第18年供款共

$189,626

第18年利息

$69,185

第18年共還本金

$120,441

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$5,567	$10,235	$15,802	$1,832,726
218	$5,536	$10,266	$15,802	$1,822,460
219	$5,505	$10,297	$15,802	$1,812,163
220	$5,474	$10,328	$15,802	$1,801,835
221	$5,443	$10,359	$15,802	$1,791,476
222	$5,412	$10,390	$15,802	$1,781,086
223	$5,380	$10,422	$15,802	$1,770,664
224	$5,349	$10,453	$15,802	$1,760,211
225	$5,317	$10,485	$15,802	$1,749,726
226	$5,286	$10,517	$15,802	$1,739,209
227	$5,254	$10,548	$15,802	$1,728,661
228	$5,222	$10,580	$15,802	$1,718,081

第19年供款共

$189,626

第19年利息

$64,746

第19年共還本金

$124,880

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$5,190	$10,612	$15,802	$1,707,469
230	$5,158	$10,644	$15,802	$1,696,824
231	$5,126	$10,676	$15,802	$1,686,148
232	$5,094	$10,709	$15,802	$1,675,439
233	$5,061	$10,741	$15,802	$1,664,698
234	$5,029	$10,773	$15,802	$1,653,925
235	$4,996	$10,806	$15,802	$1,643,119
236	$4,964	$10,839	$15,802	$1,632,281
237	$4,931	$10,871	$15,802	$1,621,409
238	$4,898	$10,904	$15,802	$1,610,505
239	$4,865	$10,937	$15,802	$1,599,568
240	$4,832	$10,970	$15,802	$1,588,598

第20年供款共

$189,626

第20年利息

$60,143

第20年共還本金

$129,483

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$4,799	$11,003	$15,802	$1,577,594
242	$4,766	$11,037	$15,802	$1,566,558
243	$4,732	$11,070	$15,802	$1,555,488
244	$4,699	$11,103	$15,802	$1,544,385
245	$4,665	$11,137	$15,802	$1,533,248
246	$4,632	$11,170	$15,802	$1,522,077
247	$4,598	$11,204	$15,802	$1,510,873
248	$4,564	$11,238	$15,802	$1,499,635
249	$4,530	$11,272	$15,802	$1,488,363
250	$4,496	$11,306	$15,802	$1,477,057
251	$4,462	$11,340	$15,802	$1,465,717
252	$4,428	$11,374	$15,802	$1,454,342

第21年供款共

$189,626

第21年利息

$55,371

第21年共還本金

$134,255

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$4,393	$11,409	$15,802	$1,442,933
254	$4,359	$11,443	$15,802	$1,431,490
255	$4,324	$11,478	$15,802	$1,420,012
256	$4,290	$11,513	$15,802	$1,408,500
257	$4,255	$11,547	$15,802	$1,396,952
258	$4,220	$11,582	$15,802	$1,385,370
259	$4,185	$11,617	$15,802	$1,373,753
260	$4,150	$11,652	$15,802	$1,362,101
261	$4,115	$11,687	$15,802	$1,350,413
262	$4,079	$11,723	$15,802	$1,338,690
263	$4,044	$11,758	$15,802	$1,326,932
264	$4,008	$11,794	$15,802	$1,315,138

第22年供款共

$189,626

第22年利息

$50,422

第22年共還本金

$139,204

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$3,973	$11,829	$15,802	$1,303,309
266	$3,937	$11,865	$15,802	$1,291,444
267	$3,901	$11,901	$15,802	$1,279,543
268	$3,865	$11,937	$15,802	$1,267,606
269	$3,829	$11,973	$15,802	$1,255,633
270	$3,793	$12,009	$15,802	$1,243,624
271	$3,757	$12,045	$15,802	$1,231,579
272	$3,720	$12,082	$15,802	$1,219,497
273	$3,684	$12,118	$15,802	$1,207,379
274	$3,647	$12,155	$15,802	$1,195,224
275	$3,611	$12,192	$15,802	$1,183,032
276	$3,574	$12,228	$15,802	$1,170,804

第23年供款共

$189,626

第23年利息

$45,291

第23年共還本金

$144,335

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$3,537	$12,265	$15,802	$1,158,538
278	$3,500	$12,302	$15,802	$1,146,236
279	$3,463	$12,340	$15,802	$1,133,896
280	$3,425	$12,377	$15,802	$1,121,519
281	$3,388	$12,414	$15,802	$1,109,105
282	$3,350	$12,452	$15,802	$1,096,653
283	$3,313	$12,489	$15,802	$1,084,164
284	$3,275	$12,527	$15,802	$1,071,637
285	$3,237	$12,565	$15,802	$1,059,072
286	$3,199	$12,603	$15,802	$1,046,469
287	$3,161	$12,641	$15,802	$1,033,828
288	$3,123	$12,679	$15,802	$1,021,149

第24年供款共

$189,626

第24年利息

$39,971

第24年共還本金

$149,655

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,085	$12,717	$15,802	$1,008,431
290	$3,046	$12,756	$15,802	$995,676
291	$3,008	$12,794	$15,802	$982,881
292	$2,969	$12,833	$15,802	$970,048
293	$2,930	$12,872	$15,802	$957,176
294	$2,891	$12,911	$15,802	$944,266
295	$2,852	$12,950	$15,802	$931,316
296	$2,813	$12,989	$15,802	$918,327
297	$2,774	$13,028	$15,802	$905,299
298	$2,735	$13,067	$15,802	$892,232
299	$2,695	$13,107	$15,802	$879,125
300	$2,656	$13,146	$15,802	$865,978

第25年供款共

$189,626

第25年利息

$34,455

第25年共還本金

$155,171

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$2,616	$13,186	$15,802	$852,792
302	$2,576	$13,226	$15,802	$839,566
303	$2,536	$13,266	$15,802	$826,300
304	$2,496	$13,306	$15,802	$812,994
305	$2,456	$13,346	$15,802	$799,648
306	$2,416	$13,387	$15,802	$786,261
307	$2,375	$13,427	$15,802	$772,834
308	$2,335	$13,468	$15,802	$759,366
309	$2,294	$13,508	$15,802	$745,858
310	$2,253	$13,549	$15,802	$732,309
311	$2,212	$13,590	$15,802	$718,719
312	$2,171	$13,631	$15,802	$705,088

第26年供款共

$189,626

第26年利息

$28,736

第26年共還本金

$160,890

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,130	$13,672	$15,802	$691,416
314	$2,089	$13,714	$15,802	$677,702
315	$2,047	$13,755	$15,802	$663,947
316	$2,006	$13,797	$15,802	$650,151
317	$1,964	$13,838	$15,802	$636,313
318	$1,922	$13,880	$15,802	$622,433
319	$1,880	$13,922	$15,802	$608,511
320	$1,838	$13,964	$15,802	$594,547
321	$1,796	$14,006	$15,802	$580,541
322	$1,754	$14,048	$15,802	$566,492
323	$1,711	$14,091	$15,802	$552,401
324	$1,669	$14,133	$15,802	$538,268

第27年供款共

$189,626

第27年利息

$22,806

第27年共還本金

$166,820

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,626	$14,176	$15,802	$524,092
326	$1,583	$14,219	$15,802	$509,873
327	$1,540	$14,262	$15,802	$495,611
328	$1,497	$14,305	$15,802	$481,306
329	$1,454	$14,348	$15,802	$466,958
330	$1,411	$14,392	$15,802	$452,566
331	$1,367	$14,435	$15,802	$438,131
332	$1,324	$14,479	$15,802	$423,652
333	$1,280	$14,522	$15,802	$409,130
334	$1,236	$14,566	$15,802	$394,564
335	$1,192	$14,610	$15,802	$379,953
336	$1,148	$14,654	$15,802	$365,299

第28年供款共

$189,626

第28年利息

$16,657

第28年共還本金

$172,969

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,104	$14,699	$15,802	$350,600
338	$1,059	$14,743	$15,802	$335,857
339	$1,015	$14,788	$15,802	$321,070
340	$970	$14,832	$15,802	$306,237
341	$925	$14,877	$15,802	$291,360
342	$880	$14,922	$15,802	$276,438
343	$835	$14,967	$15,802	$261,471
344	$790	$15,012	$15,802	$246,459
345	$745	$15,058	$15,802	$231,401
346	$699	$15,103	$15,802	$216,298
347	$653	$15,149	$15,802	$201,149
348	$608	$15,195	$15,802	$185,955

第29年供款共

$189,626

第29年利息

$10,282

第29年共還本金

$179,344

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$562	$15,240	$15,802	$170,714
350	$516	$15,286	$15,802	$155,428
351	$470	$15,333	$15,802	$140,095
352	$423	$15,379	$15,802	$124,716
353	$377	$15,425	$15,802	$109,291
354	$330	$15,472	$15,802	$93,819
355	$283	$15,519	$15,802	$78,300
356	$237	$15,566	$15,802	$62,734
357	$190	$15,613	$15,802	$47,122
358	$142	$15,660	$15,802	$31,462
359	$95	$15,707	$15,802	$15,755
360	$48	$15,755	$15,802	$0

第30年供款共

$189,626

第30年利息

$3,671

第30年共還本金

$185,955

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$10,553,784

免責聲明

筍盤推介

按揭保險費
info