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$10,802,155

每月供款
$17,568

首期

$4,148,000

總貸款額

$3,852,000

總利息

$2,472,155

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$4,478,000

按月供比率計算

$35,134

置業成本總預算

HK$4,478,000

首期

$4,148,000
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

$35,134

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

將軍澳日出康城第05A期 MALIBU 第02B座

thumb_up

超開揚山景半新樓有匙即睇歡迎查詢

實

552 呎

@15,399

local_offer 低水筍價 vpn_key 有匙即睇 pets 愛竉必選

售$850 萬

實

552 呎

@15,399

售$850 萬

local_offer 低水筍價 vpn_key 有匙即睇 pets 愛竉必選

沙田銀禧花園銀禧閣

thumb_up

罕有🍀東南🍀馬場景🐎 [覆式] 有部份傢俬3️⃣房.

實

665 呎

@11,128

建

1,094 呎

@6,764

local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇 transfer_within_a_station 人才必選

售$740 萬

實

665 呎

@11,128

建

1,094 呎

@6,764

售$740 萬

local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇 transfer_within_a_station 人才必選

沙田文禮閣

thumb_up

文禮閣**大圍3房1套**廚廁執左**有樓睇

實

637 呎

@13,815

建

750 呎

@11,733

local_fire_department 至HIT real_estate_agent 罕有放盤

售$880 萬

實

637 呎

@13,815

建

750 呎

@11,733

售$880 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

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

沙田碧濤花園第02期 B座富臨閣

thumb_up

河景靚裝三房套

實

812 呎

@8,842

建

1,146 呎

@6,265

local_fire_department 至HIT verified 首置必買

售$718 萬

實

812 呎

@8,842

建

1,146 呎

@6,265

售$718 萬

local_fire_department 至HIT verified 首置必買

沙田愉景花園

thumb_up

罕有❤️連平台🏕️❤️方正寬敞2️⃣房.

實

579 呎

@15,199

建

715 呎

@12,308

real_estate_agent 罕有放盤 hotel_class 樓王 flight_takeoff 移民急讓 transfer_within_a_station 人才必選

售$880 萬

實

579 呎

@15,199

建

715 呎

@12,308

售$880 萬

real_estate_agent 罕有放盤 hotel_class 樓王 flight_takeoff 移民急讓 transfer_within_a_station 人才必選

馬鞍山 SILVERSANDS 第05B座

thumb_up

2房, 2廳東南 SILVERSANDS

實

455 呎

@18,681

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 price_change 蝕讓盤

售$850 萬

實

455 呎

@18,681

售$850 萬

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 price_change 蝕讓盤

馬鞍山迎海第04期駿岸第06座

thumb_up

迎海 **開揚遠景,兩房兩廳另有儲物房,齊傢俬可以即住**

實

497 呎

@15,694

local_fire_department 至HIT directions_run 日內即走

售$780 萬

實

497 呎

@15,694

售$780 萬

local_fire_department 至HIT directions_run 日內即走

沙田帝堡城

thumb_up

新鴻基名廈, 帝堡城罕有3房東南盤

實

753 呎

@11,421

建

970 呎

@8,866

local_fire_department 至HIT

售$860 萬

實

753 呎

@11,421

建

970 呎

@8,866

售$860 萬

local_fire_department 至HIT

馬鞍山井頭村

thumb_up

~*樓新地下,單邊可泊車,方便~罕有放盤*~

建

700 呎

@10,000

local_fire_department 至HIT

售$700 萬

建

700 呎

@10,000

售$700 萬

local_fire_department 至HIT

西貢大環

thumb_up

大环海景地下

建

700 呎

@11,857

real_estate_agent 罕有放盤

售$830 萬

建

700 呎

@11,857

售$830 萬

real_estate_agent 罕有放盤

馬鞍山海柏花園第03座

thumb_up

馬鞍山海柏花園上蓋物業

實

567 呎

@15,520

建

757 呎

@11,625

local_fire_department 至HIT

售$880 萬

實

567 呎

@15,520

建

757 呎

@11,625

售$880 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$23,054	$17,715	$14,517	$12,390
1.500	$23,911	$18,588	$15,406	$13,294
2.000	$24,788	$19,487	$16,327	$14,238
2.500	$25,685	$20,412	$17,281	$15,220
3.000	$26,601	$21,363	$18,267	$16,240
3.500	$27,537	$22,340	$19,284	$17,297
3.625	$27,774	$22,588	$19,543	$17,567
4.000	$28,493	$23,342	$20,332	$18,390
4.500	$29,468	$24,370	$21,411	$19,518
5.000	$30,461	$25,421	$22,518	$20,678
5.500	$31,474	$26,497	$23,655	$21,871
6.000	$32,505	$27,597	$24,818	$23,095

每月供款$17,568

年期

30年

貸款金額

$3,852,000

總利息

$2,472,155

總貸款連利息

$6,324,155

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$11,636	$5,931	$17,567	$3,846,069
2	$11,618	$5,949	$17,567	$3,840,120
3	$11,600	$5,967	$17,567	$3,834,154
4	$11,582	$5,985	$17,567	$3,828,169
5	$11,564	$6,003	$17,567	$3,822,166
6	$11,546	$6,021	$17,567	$3,816,145
7	$11,528	$6,039	$17,567	$3,810,106
8	$11,510	$6,057	$17,567	$3,804,049
9	$11,491	$6,076	$17,567	$3,797,973
10	$11,473	$6,094	$17,567	$3,791,879
11	$11,455	$6,112	$17,567	$3,785,766
12	$11,436	$6,131	$17,567	$3,779,635

第1年供款共

$210,805

第1年利息

$138,441

第1年共還本金

$72,365

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$11,418	$6,149	$17,567	$3,773,486
14	$11,399	$6,168	$17,567	$3,767,318
15	$11,380	$6,187	$17,567	$3,761,131
16	$11,362	$6,205	$17,567	$3,754,926
17	$11,343	$6,224	$17,567	$3,748,702
18	$11,324	$6,243	$17,567	$3,742,459
19	$11,305	$6,262	$17,567	$3,736,197
20	$11,286	$6,281	$17,567	$3,729,917
21	$11,267	$6,300	$17,567	$3,723,617
22	$11,248	$6,319	$17,567	$3,717,298
23	$11,229	$6,338	$17,567	$3,710,960
24	$11,210	$6,357	$17,567	$3,704,604

第2年供款共

$210,805

第2年利息

$135,773

第2年共還本金

$75,032

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$11,191	$6,376	$17,567	$3,698,227
26	$11,172	$6,395	$17,567	$3,691,832
27	$11,152	$6,415	$17,567	$3,685,417
28	$11,133	$6,434	$17,567	$3,678,983
29	$11,114	$6,454	$17,567	$3,672,530
30	$11,094	$6,473	$17,567	$3,666,057
31	$11,075	$6,493	$17,567	$3,659,564
32	$11,055	$6,512	$17,567	$3,653,052
33	$11,035	$6,532	$17,567	$3,646,520
34	$11,016	$6,552	$17,567	$3,639,969
35	$10,996	$6,571	$17,567	$3,633,397
36	$10,976	$6,591	$17,567	$3,626,806

第3年供款共

$210,805

第3年利息

$133,008

第3年共還本金

$77,797

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$10,956	$6,611	$17,567	$3,620,195
38	$10,936	$6,631	$17,567	$3,613,564
39	$10,916	$6,651	$17,567	$3,606,913
40	$10,896	$6,671	$17,567	$3,600,242
41	$10,876	$6,691	$17,567	$3,593,550
42	$10,856	$6,712	$17,567	$3,586,839
43	$10,835	$6,732	$17,567	$3,580,107
44	$10,815	$6,752	$17,567	$3,573,355
45	$10,795	$6,773	$17,567	$3,566,582
46	$10,774	$6,793	$17,567	$3,559,789
47	$10,754	$6,814	$17,567	$3,552,975
48	$10,733	$6,834	$17,567	$3,546,141

第4年供款共

$210,805

第4年利息

$130,140

第4年共還本金

$80,665

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$10,712	$6,855	$17,567	$3,539,286
50	$10,692	$6,876	$17,567	$3,532,411
51	$10,671	$6,896	$17,567	$3,525,515
52	$10,650	$6,917	$17,567	$3,518,598
53	$10,629	$6,938	$17,567	$3,511,660
54	$10,608	$6,959	$17,567	$3,504,701
55	$10,587	$6,980	$17,567	$3,497,721
56	$10,566	$7,001	$17,567	$3,490,720
57	$10,545	$7,022	$17,567	$3,483,697
58	$10,524	$7,043	$17,567	$3,476,654
59	$10,502	$7,065	$17,567	$3,469,589
60	$10,481	$7,086	$17,567	$3,462,503

第5年供款共

$210,805

第5年利息

$127,167

第5年共還本金

$83,638

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$10,460	$7,107	$17,567	$3,455,396
62	$10,438	$7,129	$17,567	$3,448,267
63	$10,417	$7,150	$17,567	$3,441,116
64	$10,395	$7,172	$17,567	$3,433,944
65	$10,373	$7,194	$17,567	$3,426,751
66	$10,352	$7,215	$17,567	$3,419,535
67	$10,330	$7,237	$17,567	$3,412,298
68	$10,308	$7,259	$17,567	$3,405,039
69	$10,286	$7,281	$17,567	$3,397,758
70	$10,264	$7,303	$17,567	$3,390,455
71	$10,242	$7,325	$17,567	$3,383,130
72	$10,220	$7,347	$17,567	$3,375,782

第6年供款共

$210,805

第6年利息

$124,084

第6年共還本金

$86,721

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$10,198	$7,369	$17,567	$3,368,413
74	$10,175	$7,392	$17,567	$3,361,021
75	$10,153	$7,414	$17,567	$3,353,607
76	$10,131	$7,436	$17,567	$3,346,171
77	$10,108	$7,459	$17,567	$3,338,712
78	$10,086	$7,481	$17,567	$3,331,231
79	$10,063	$7,504	$17,567	$3,323,727
80	$10,040	$7,527	$17,567	$3,316,200
81	$10,018	$7,549	$17,567	$3,308,650
82	$9,995	$7,572	$17,567	$3,301,078
83	$9,972	$7,595	$17,567	$3,293,483
84	$9,949	$7,618	$17,567	$3,285,865

第7年供款共

$210,805

第7年利息

$120,888

第7年共還本金

$89,917

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$9,926	$7,641	$17,567	$3,278,224
86	$9,903	$7,664	$17,567	$3,270,560
87	$9,880	$7,687	$17,567	$3,262,873
88	$9,857	$7,711	$17,567	$3,255,162
89	$9,833	$7,734	$17,567	$3,247,428
90	$9,810	$7,757	$17,567	$3,239,671
91	$9,787	$7,781	$17,567	$3,231,891
92	$9,763	$7,804	$17,567	$3,224,087
93	$9,739	$7,828	$17,567	$3,216,259
94	$9,716	$7,851	$17,567	$3,208,408
95	$9,692	$7,875	$17,567	$3,200,533
96	$9,668	$7,899	$17,567	$3,192,634

第8年供款共

$210,805

第8年利息

$117,574

第8年共還本金

$93,231

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$9,644	$7,923	$17,567	$3,184,711
98	$9,620	$7,947	$17,567	$3,176,764
99	$9,596	$7,971	$17,567	$3,168,794
100	$9,572	$7,995	$17,567	$3,160,799
101	$9,548	$8,019	$17,567	$3,152,780
102	$9,524	$8,043	$17,567	$3,144,737
103	$9,500	$8,067	$17,567	$3,136,670
104	$9,475	$8,092	$17,567	$3,128,578
105	$9,451	$8,116	$17,567	$3,120,462
106	$9,426	$8,141	$17,567	$3,112,321
107	$9,402	$8,165	$17,567	$3,104,156
108	$9,377	$8,190	$17,567	$3,095,966

第9年供款共

$210,805

第9年利息

$114,137

第9年共還本金

$96,668

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$9,352	$8,215	$17,567	$3,087,751
110	$9,328	$8,240	$17,567	$3,079,512
111	$9,303	$8,264	$17,567	$3,071,247
112	$9,278	$8,289	$17,567	$3,062,958
113	$9,253	$8,314	$17,567	$3,054,644
114	$9,228	$8,340	$17,567	$3,046,304
115	$9,202	$8,365	$17,567	$3,037,939
116	$9,177	$8,390	$17,567	$3,029,549
117	$9,152	$8,415	$17,567	$3,021,134
118	$9,126	$8,441	$17,567	$3,012,693
119	$9,101	$8,466	$17,567	$3,004,227
120	$9,075	$8,492	$17,567	$2,995,735

第10年供款共

$210,805

第10年利息

$110,574

第10年共還本金

$100,231

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$9,050	$8,517	$17,567	$2,987,218
122	$9,024	$8,543	$17,567	$2,978,674
123	$8,998	$8,569	$17,567	$2,970,105
124	$8,972	$8,595	$17,567	$2,961,511
125	$8,946	$8,621	$17,567	$2,952,890
126	$8,920	$8,647	$17,567	$2,944,243
127	$8,894	$8,673	$17,567	$2,935,570
128	$8,868	$8,699	$17,567	$2,926,871
129	$8,842	$8,726	$17,567	$2,918,145
130	$8,815	$8,752	$17,567	$2,909,393
131	$8,789	$8,778	$17,567	$2,900,615
132	$8,762	$8,805	$17,567	$2,891,810

第11年供款共

$210,805

第11年利息

$106,880

第11年共還本金

$103,925

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$8,736	$8,831	$17,567	$2,882,979
134	$8,709	$8,858	$17,567	$2,874,120
135	$8,682	$8,885	$17,567	$2,865,236
136	$8,655	$8,912	$17,567	$2,856,324
137	$8,628	$8,939	$17,567	$2,847,385
138	$8,601	$8,966	$17,567	$2,838,420
139	$8,574	$8,993	$17,567	$2,829,427
140	$8,547	$9,020	$17,567	$2,820,407
141	$8,520	$9,047	$17,567	$2,811,360
142	$8,493	$9,074	$17,567	$2,802,286
143	$8,465	$9,102	$17,567	$2,793,184
144	$8,438	$9,129	$17,567	$2,784,054

第12年供款共

$210,805

第12年利息

$103,049

第12年共還本金

$107,756

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$8,410	$9,157	$17,567	$2,774,897
146	$8,383	$9,185	$17,567	$2,765,713
147	$8,355	$9,212	$17,567	$2,756,500
148	$8,327	$9,240	$17,567	$2,747,260
149	$8,299	$9,268	$17,567	$2,737,992
150	$8,271	$9,296	$17,567	$2,728,696
151	$8,243	$9,324	$17,567	$2,719,372
152	$8,215	$9,352	$17,567	$2,710,020
153	$8,187	$9,381	$17,567	$2,700,639
154	$8,158	$9,409	$17,567	$2,691,230
155	$8,130	$9,437	$17,567	$2,681,793
156	$8,101	$9,466	$17,567	$2,672,327

第13年供款共

$210,805

第13年利息

$99,078

第13年共還本金

$111,727

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$8,073	$9,494	$17,567	$2,662,833
158	$8,044	$9,523	$17,567	$2,653,309
159	$8,015	$9,552	$17,567	$2,643,758
160	$7,986	$9,581	$17,567	$2,634,177
161	$7,957	$9,610	$17,567	$2,624,567
162	$7,928	$9,639	$17,567	$2,614,928
163	$7,899	$9,668	$17,567	$2,605,261
164	$7,870	$9,697	$17,567	$2,595,564
165	$7,841	$9,726	$17,567	$2,585,837
166	$7,811	$9,756	$17,567	$2,576,081
167	$7,782	$9,785	$17,567	$2,566,296
168	$7,752	$9,815	$17,567	$2,556,482

第14年供款共

$210,805

第14年利息

$94,960

第14年共還本金

$115,845

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$7,723	$9,844	$17,567	$2,546,637
170	$7,693	$9,874	$17,567	$2,536,763
171	$7,663	$9,904	$17,567	$2,526,859
172	$7,633	$9,934	$17,567	$2,516,925
173	$7,603	$9,964	$17,567	$2,506,961
174	$7,573	$9,994	$17,567	$2,496,967
175	$7,543	$10,024	$17,567	$2,486,943
176	$7,513	$10,054	$17,567	$2,476,889
177	$7,482	$10,085	$17,567	$2,466,804
178	$7,452	$10,115	$17,567	$2,456,689
179	$7,421	$10,146	$17,567	$2,446,543
180	$7,391	$10,176	$17,567	$2,436,366

第15年供款共

$210,805

第15年利息

$90,690

第15年共還本金

$120,115

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$7,360	$10,207	$17,567	$2,426,159
182	$7,329	$10,238	$17,567	$2,415,921
183	$7,298	$10,269	$17,567	$2,405,652
184	$7,267	$10,300	$17,567	$2,395,352
185	$7,236	$10,331	$17,567	$2,385,021
186	$7,205	$10,362	$17,567	$2,374,658
187	$7,173	$10,394	$17,567	$2,364,265
188	$7,142	$10,425	$17,567	$2,353,840
189	$7,111	$10,457	$17,567	$2,343,383
190	$7,079	$10,488	$17,567	$2,332,895
191	$7,047	$10,520	$17,567	$2,322,375
192	$7,016	$10,552	$17,567	$2,311,824

第16年供款共

$210,805

第16年利息

$86,263

第16年共還本金

$124,543

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$6,984	$10,583	$17,567	$2,301,240
194	$6,952	$10,615	$17,567	$2,290,625
195	$6,920	$10,648	$17,567	$2,279,977
196	$6,887	$10,680	$17,567	$2,269,298
197	$6,855	$10,712	$17,567	$2,258,586
198	$6,823	$10,744	$17,567	$2,247,841
199	$6,790	$10,777	$17,567	$2,237,065
200	$6,758	$10,809	$17,567	$2,226,255
201	$6,725	$10,842	$17,567	$2,215,413
202	$6,692	$10,875	$17,567	$2,204,539
203	$6,660	$10,908	$17,567	$2,193,631
204	$6,627	$10,941	$17,567	$2,182,691

第17年供款共

$210,805

第17年利息

$81,672

第17年共還本金

$129,133

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$6,594	$10,974	$17,567	$2,171,717
206	$6,560	$11,007	$17,567	$2,160,710
207	$6,527	$11,040	$17,567	$2,149,670
208	$6,494	$11,073	$17,567	$2,138,597
209	$6,460	$11,107	$17,567	$2,127,490
210	$6,427	$11,140	$17,567	$2,116,350
211	$6,393	$11,174	$17,567	$2,105,176
212	$6,359	$11,208	$17,567	$2,093,968
213	$6,326	$11,242	$17,567	$2,082,727
214	$6,292	$11,276	$17,567	$2,071,451
215	$6,258	$11,310	$17,567	$2,060,142
216	$6,223	$11,344	$17,567	$2,048,798

第18年供款共

$210,805

第18年利息

$76,913

第18年共還本金

$133,893

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$6,189	$11,378	$17,567	$2,037,420
218	$6,155	$11,412	$17,567	$2,026,008
219	$6,120	$11,447	$17,567	$2,014,561
220	$6,086	$11,481	$17,567	$2,003,079
221	$6,051	$11,516	$17,567	$1,991,563
222	$6,016	$11,551	$17,567	$1,980,012
223	$5,981	$11,586	$17,567	$1,968,426
224	$5,946	$11,621	$17,567	$1,956,806
225	$5,911	$11,656	$17,567	$1,945,150
226	$5,876	$11,691	$17,567	$1,933,459
227	$5,841	$11,726	$17,567	$1,921,732
228	$5,805	$11,762	$17,567	$1,909,970

第19年供款共

$210,805

第19年利息

$71,977

第19年共還本金

$138,828

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$5,770	$11,797	$17,567	$1,898,173
230	$5,734	$11,833	$17,567	$1,886,340
231	$5,698	$11,869	$17,567	$1,874,471
232	$5,662	$11,905	$17,567	$1,862,566
233	$5,627	$11,941	$17,567	$1,850,626
234	$5,590	$11,977	$17,567	$1,838,649
235	$5,554	$12,013	$17,567	$1,826,636
236	$5,518	$12,049	$17,567	$1,814,587
237	$5,482	$12,086	$17,567	$1,802,502
238	$5,445	$12,122	$17,567	$1,790,380
239	$5,408	$12,159	$17,567	$1,778,221
240	$5,372	$12,195	$17,567	$1,766,026

第20年供款共

$210,805

第20年利息

$66,860

第20年共還本金

$143,945

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$5,335	$12,232	$17,567	$1,753,793
242	$5,298	$12,269	$17,567	$1,741,524
243	$5,261	$12,306	$17,567	$1,729,218
244	$5,224	$12,343	$17,567	$1,716,875
245	$5,186	$12,381	$17,567	$1,704,494
246	$5,149	$12,418	$17,567	$1,692,076
247	$5,111	$12,456	$17,567	$1,679,620
248	$5,074	$12,493	$17,567	$1,667,127
249	$5,036	$12,531	$17,567	$1,654,596
250	$4,998	$12,569	$17,567	$1,642,027
251	$4,960	$12,607	$17,567	$1,629,420
252	$4,922	$12,645	$17,567	$1,616,775

第21年供款共

$210,805

第21年利息

$61,555

第21年共還本金

$149,250

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$4,884	$12,683	$17,567	$1,604,092
254	$4,846	$12,721	$17,567	$1,591,371
255	$4,807	$12,760	$17,567	$1,578,611
256	$4,769	$12,798	$17,567	$1,565,813
257	$4,730	$12,837	$17,567	$1,552,976
258	$4,691	$12,876	$17,567	$1,540,100
259	$4,652	$12,915	$17,567	$1,527,185
260	$4,613	$12,954	$17,567	$1,514,231
261	$4,574	$12,993	$17,567	$1,501,239
262	$4,535	$13,032	$17,567	$1,488,206
263	$4,496	$13,071	$17,567	$1,475,135
264	$4,456	$13,111	$17,567	$1,462,024

第22年供款共

$210,805

第22年利息

$56,054

第22年共還本金

$154,751

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$4,417	$13,151	$17,567	$1,448,873
266	$4,377	$13,190	$17,567	$1,435,683
267	$4,337	$13,230	$17,567	$1,422,453
268	$4,297	$13,270	$17,567	$1,409,183
269	$4,257	$13,310	$17,567	$1,395,873
270	$4,217	$13,350	$17,567	$1,382,522
271	$4,176	$13,391	$17,567	$1,369,132
272	$4,136	$13,431	$17,567	$1,355,700
273	$4,095	$13,472	$17,567	$1,342,229
274	$4,055	$13,512	$17,567	$1,328,716
275	$4,014	$13,553	$17,567	$1,315,163
276	$3,973	$13,594	$17,567	$1,301,569

第23年供款共

$210,805

第23年利息

$50,350

第23年共還本金

$160,455

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$3,932	$13,635	$17,567	$1,287,933
278	$3,891	$13,676	$17,567	$1,274,257
279	$3,849	$13,718	$17,567	$1,260,539
280	$3,808	$13,759	$17,567	$1,246,780
281	$3,766	$13,801	$17,567	$1,232,979
282	$3,725	$13,842	$17,567	$1,219,137
283	$3,683	$13,884	$17,567	$1,205,252
284	$3,641	$13,926	$17,567	$1,191,326
285	$3,599	$13,968	$17,567	$1,177,358
286	$3,557	$14,010	$17,567	$1,163,347
287	$3,514	$14,053	$17,567	$1,149,295
288	$3,472	$14,095	$17,567	$1,135,199

第24年供款共

$210,805

第24年利息

$44,436

第24年共還本金

$166,369

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,429	$14,138	$17,567	$1,121,061
290	$3,387	$14,181	$17,567	$1,106,881
291	$3,344	$14,223	$17,567	$1,092,658
292	$3,301	$14,266	$17,567	$1,078,391
293	$3,258	$14,309	$17,567	$1,064,082
294	$3,214	$14,353	$17,567	$1,049,729
295	$3,171	$14,396	$17,567	$1,035,333
296	$3,128	$14,440	$17,567	$1,020,893
297	$3,084	$14,483	$17,567	$1,006,410
298	$3,040	$14,527	$17,567	$991,883
299	$2,996	$14,571	$17,567	$977,313
300	$2,952	$14,615	$17,567	$962,698

第25年供款共

$210,805

第25年利息

$38,304

第25年共還本金

$172,501

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$2,908	$14,659	$17,567	$948,039
302	$2,864	$14,703	$17,567	$933,336
303	$2,819	$14,748	$17,567	$918,588
304	$2,775	$14,792	$17,567	$903,796
305	$2,730	$14,837	$17,567	$888,959
306	$2,685	$14,882	$17,567	$874,077
307	$2,640	$14,927	$17,567	$859,151
308	$2,595	$14,972	$17,567	$844,179
309	$2,550	$15,017	$17,567	$829,162
310	$2,505	$15,062	$17,567	$814,100
311	$2,459	$15,108	$17,567	$798,992
312	$2,414	$15,153	$17,567	$783,838

第26年供款共

$210,805

第26年利息

$31,946

第26年共還本金

$178,860

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,368	$15,199	$17,567	$768,639
314	$2,322	$15,245	$17,567	$753,394
315	$2,276	$15,291	$17,567	$738,103
316	$2,230	$15,337	$17,567	$722,765
317	$2,183	$15,384	$17,567	$707,381
318	$2,137	$15,430	$17,567	$691,951
319	$2,090	$15,477	$17,567	$676,474
320	$2,044	$15,524	$17,567	$660,951
321	$1,997	$15,570	$17,567	$645,380
322	$1,950	$15,618	$17,567	$629,763
323	$1,902	$15,665	$17,567	$614,098
324	$1,855	$15,712	$17,567	$598,386

第27年供款共

$210,805

第27年利息

$25,353

第27年共還本金

$185,452

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,808	$15,759	$17,567	$582,627
326	$1,760	$15,807	$17,567	$566,820
327	$1,712	$15,855	$17,567	$550,965
328	$1,664	$15,903	$17,567	$535,062
329	$1,616	$15,951	$17,567	$519,111
330	$1,568	$15,999	$17,567	$503,112
331	$1,520	$16,047	$17,567	$487,065
332	$1,471	$16,096	$17,567	$470,969
333	$1,423	$16,144	$17,567	$454,825
334	$1,374	$16,193	$17,567	$438,632
335	$1,325	$16,242	$17,567	$422,390
336	$1,276	$16,291	$17,567	$406,099

第28年供款共

$210,805

第28年利息

$18,518

第28年共還本金

$192,288

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,227	$16,340	$17,567	$389,758
338	$1,177	$16,390	$17,567	$373,369
339	$1,128	$16,439	$17,567	$356,929
340	$1,078	$16,489	$17,567	$340,440
341	$1,028	$16,539	$17,567	$323,902
342	$978	$16,589	$17,567	$307,313
343	$928	$16,639	$17,567	$290,674
344	$878	$16,689	$17,567	$273,985
345	$828	$16,739	$17,567	$257,246
346	$777	$16,790	$17,567	$240,456
347	$726	$16,841	$17,567	$223,615
348	$676	$16,892	$17,567	$206,724

第29年供款共

$210,805

第29年利息

$11,430

第29年共還本金

$199,375

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$624	$16,943	$17,567	$189,781
350	$573	$16,994	$17,567	$172,787
351	$522	$17,045	$17,567	$155,742
352	$470	$17,097	$17,567	$138,645
353	$419	$17,148	$17,567	$121,497
354	$367	$17,200	$17,567	$104,297
355	$315	$17,252	$17,567	$87,045
356	$263	$17,304	$17,567	$69,741
357	$211	$17,356	$17,567	$52,384
358	$158	$17,409	$17,567	$34,976
359	$106	$17,461	$17,567	$17,514
360	$53	$17,514	$17,567	$0

第30年供款共

$210,805

第30年利息

$4,082

第30年共還本金

$206,724

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$10,802,155

免責聲明

筍盤推介

按揭保險費
info