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$10,813,707

每月供款
$17,650

首期

$4,130,000

總貸款額

$3,870,000

總利息

$2,483,707

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$4,460,000

按月供比率計算

$35,298

置業成本總預算

HK$4,460,000

首期

$4,130,000
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

$35,298

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

馬鞍山海典灣第05座

thumb_up

海典灣@高層靚海景@

實

561 呎

@14,260

建

756 呎

@10,582

real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買 pets 愛竉必選

售$800 萬

實

561 呎

@14,260

建

756 呎

@10,582

售$800 萬

real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買 pets 愛竉必選

沙田恒峰花園

thumb_up

^ 連車位 ^中層三房套, 有匙即睇!

實

640 呎

@11,719

建

826 呎

@9,080

local_fire_department 至HIT vpn_key 有匙即睇

售$750 萬

實

640 呎

@11,719

建

826 呎

@9,080

售$750 萬

local_fire_department 至HIT vpn_key 有匙即睇

沙田帝堡城

thumb_up

＊豪華會所屋苑＊東南大2房高層園景＊

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

沙田玖瓏山

thumb_up

罕有高層山景兩房

實

681 呎

@11,747

local_fire_department 至HIT transfer_within_a_station 人才必選

售$800 萬

實

681 呎

@11,747

售$800 萬

local_fire_department 至HIT transfer_within_a_station 人才必選

馬鞍山天宇海

thumb_up

罕有放盤

實

772 呎

@11,658

建

1,014 呎

@8,876

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

售$900 萬

實

772 呎

@11,658

建

1,014 呎

@8,876

售$900 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

西貢大環頭

thumb_up

近海灘單位連天台

建

640 呎

@12,500

real_estate_agent 罕有放盤

售$800 萬

建

640 呎

@12,500

售$800 萬

real_estate_agent 罕有放盤

馬鞍山銀湖天峰第05座

thumb_up

有匙可睇歡迎查詢

實

573 呎

@12,740

建

753 呎

@9,695

real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$730 萬

實

573 呎

@12,740

建

753 呎

@9,695

售$730 萬

real_estate_agent 罕有放盤 vpn_key 有匙即睇

沙田玖瓏山

thumb_up

九肚山開揚園林景觀^寧靜舒適2房[屋苑專屬客車直達大圍MTR站].

實

657 呎

@13,546

local_fire_department 至HIT directions_run 日內即走 pets 愛竉必選 price_change 蝕讓盤

售$890 萬

實

657 呎

@13,546

售$890 萬

local_fire_department 至HIT directions_run 日內即走 pets 愛竉必選 price_change 蝕讓盤

馬鞍山翠擁華庭第03座

thumb_up

高層開揚海景

實

702 呎

@12,251

建

905 呎

@9,503

local_fire_department 至HIT

售$860 萬

實

702 呎

@12,251

建

905 呎

@9,503

售$860 萬

local_fire_department 至HIT

VR實景

馬鞍山迎海第02期星灣第19座

thumb_up

迎海第02期星灣高層靚裝筍

實

497 呎

@14,085

vpn_key 有匙即睇

售$700 萬

實

497 呎

@14,085

售$700 萬

vpn_key 有匙即睇

西貢逸瓏海滙第01座

thumb_up

逸瓏海滙

實

599 呎

@14,190

local_offer 低水筍價

售$850 萬

實

599 呎

@14,190

售$850 萬

local_offer 低水筍價

VR實景

馬鞍山聽濤雅苑第

thumb_up

聽濤雅苑~恆安站~3房套+工人房

實

733 呎

@11,432

建

906 呎

@9,249

vpn_key 有匙即睇 flight_takeoff 移民急讓

售$838 萬

實

733 呎

@11,432

建

906 呎

@9,249

售$838 萬

vpn_key 有匙即睇 flight_takeoff 移民急讓

利率	15年	20年	25年	30年
1.000	$23,162	$17,798	$14,585	$12,447
1.500	$24,023	$18,675	$15,478	$13,356
2.000	$24,904	$19,578	$16,403	$14,304
2.500	$25,805	$20,507	$17,361	$15,291
3.000	$26,726	$21,463	$18,352	$16,316
3.500	$27,666	$22,444	$19,374	$17,378
3.625	$27,904	$22,694	$19,635	$17,649
4.000	$28,626	$23,451	$20,427	$18,476
4.500	$29,605	$24,484	$21,511	$19,609
5.000	$30,604	$25,540	$22,624	$20,775
5.500	$31,621	$26,621	$23,765	$21,973
6.000	$32,657	$27,726	$24,934	$23,203

每月供款$17,650

年期

30年

貸款金額

$3,870,000

總利息

$2,483,707

總貸款連利息

$6,353,707

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$11,691	$5,959	$17,649	$3,864,041
2	$11,673	$5,977	$17,649	$3,858,065
3	$11,655	$5,995	$17,649	$3,852,070
4	$11,636	$6,013	$17,649	$3,846,058
5	$11,618	$6,031	$17,649	$3,840,027
6	$11,600	$6,049	$17,649	$3,833,978
7	$11,582	$6,067	$17,649	$3,827,910
8	$11,563	$6,086	$17,649	$3,821,824
9	$11,545	$6,104	$17,649	$3,815,720
10	$11,527	$6,123	$17,649	$3,809,598
11	$11,508	$6,141	$17,649	$3,803,457
12	$11,490	$6,160	$17,649	$3,797,297

第1年供款共

$211,790

第1年利息

$139,087

第1年共還本金

$72,703

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$11,471	$6,178	$17,649	$3,791,119
14	$11,452	$6,197	$17,649	$3,784,922
15	$11,434	$6,216	$17,649	$3,778,707
16	$11,415	$6,234	$17,649	$3,772,472
17	$11,396	$6,253	$17,649	$3,766,219
18	$11,377	$6,272	$17,649	$3,759,947
19	$11,358	$6,291	$17,649	$3,753,656
20	$11,339	$6,310	$17,649	$3,747,346
21	$11,320	$6,329	$17,649	$3,741,017
22	$11,301	$6,348	$17,649	$3,734,669
23	$11,282	$6,367	$17,649	$3,728,301
24	$11,263	$6,387	$17,649	$3,721,915

第2年供款共

$211,790

第2年利息

$136,408

第2年共還本金

$75,382

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$11,243	$6,406	$17,649	$3,715,509
26	$11,224	$6,425	$17,649	$3,709,084
27	$11,205	$6,445	$17,649	$3,702,639
28	$11,185	$6,464	$17,649	$3,696,175
29	$11,166	$6,484	$17,649	$3,689,691
30	$11,146	$6,503	$17,649	$3,683,188
31	$11,126	$6,523	$17,649	$3,676,665
32	$11,107	$6,543	$17,649	$3,670,122
33	$11,087	$6,562	$17,649	$3,663,560
34	$11,067	$6,582	$17,649	$3,656,978
35	$11,047	$6,602	$17,649	$3,650,376
36	$11,027	$6,622	$17,649	$3,643,754

第3年供款共

$211,790

第3年利息

$133,629

第3年共還本金

$78,161

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$11,007	$6,642	$17,649	$3,637,112
38	$10,987	$6,662	$17,649	$3,630,450
39	$10,967	$6,682	$17,649	$3,623,768
40	$10,947	$6,702	$17,649	$3,617,065
41	$10,927	$6,723	$17,649	$3,610,343
42	$10,906	$6,743	$17,649	$3,603,600
43	$10,886	$6,763	$17,649	$3,596,836
44	$10,865	$6,784	$17,649	$3,590,053
45	$10,845	$6,804	$17,649	$3,583,248
46	$10,824	$6,825	$17,649	$3,576,424
47	$10,804	$6,845	$17,649	$3,569,578
48	$10,783	$6,866	$17,649	$3,562,712

第4年供款共

$211,790

第4年利息

$130,748

第4年共還本金

$81,042

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$10,762	$6,887	$17,649	$3,555,825
50	$10,742	$6,908	$17,649	$3,548,918
51	$10,721	$6,928	$17,649	$3,541,989
52	$10,700	$6,949	$17,649	$3,535,040
53	$10,679	$6,970	$17,649	$3,528,069
54	$10,658	$6,991	$17,649	$3,521,078
55	$10,637	$7,013	$17,649	$3,514,065
56	$10,615	$7,034	$17,649	$3,507,031
57	$10,594	$7,055	$17,649	$3,499,976
58	$10,573	$7,076	$17,649	$3,492,900
59	$10,551	$7,098	$17,649	$3,485,802
60	$10,530	$7,119	$17,649	$3,478,683

第5年供款共

$211,790

第5年利息

$127,761

第5年共還本金

$84,029

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$10,509	$7,141	$17,649	$3,471,542
62	$10,487	$7,162	$17,649	$3,464,380
63	$10,465	$7,184	$17,649	$3,457,196
64	$10,444	$7,206	$17,649	$3,449,991
65	$10,422	$7,227	$17,649	$3,442,763
66	$10,400	$7,249	$17,649	$3,435,514
67	$10,378	$7,271	$17,649	$3,428,243
68	$10,356	$7,293	$17,649	$3,420,950
69	$10,334	$7,315	$17,649	$3,413,635
70	$10,312	$7,337	$17,649	$3,406,298
71	$10,290	$7,359	$17,649	$3,398,939
72	$10,268	$7,382	$17,649	$3,391,557

第6年供款共

$211,790

第6年利息

$124,664

第6年共還本金

$87,126

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$10,245	$7,404	$17,649	$3,384,153
74	$10,223	$7,426	$17,649	$3,376,727
75	$10,201	$7,449	$17,649	$3,369,278
76	$10,178	$7,471	$17,649	$3,361,807
77	$10,155	$7,494	$17,649	$3,354,313
78	$10,133	$7,516	$17,649	$3,346,797
79	$10,110	$7,539	$17,649	$3,339,258
80	$10,087	$7,562	$17,649	$3,331,696
81	$10,064	$7,585	$17,649	$3,324,111
82	$10,042	$7,608	$17,649	$3,316,504
83	$10,019	$7,631	$17,649	$3,308,873
84	$9,996	$7,654	$17,649	$3,301,220

第7年供款共

$211,790

第7年利息

$121,453

第7年共還本金

$90,337

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$9,972	$7,677	$17,649	$3,293,543
86	$9,949	$7,700	$17,649	$3,285,843
87	$9,926	$7,723	$17,649	$3,278,120
88	$9,903	$7,747	$17,649	$3,270,373
89	$9,879	$7,770	$17,649	$3,262,603
90	$9,856	$7,793	$17,649	$3,254,810
91	$9,832	$7,817	$17,649	$3,246,993
92	$9,809	$7,841	$17,649	$3,239,152
93	$9,785	$7,864	$17,649	$3,231,288
94	$9,761	$7,888	$17,649	$3,223,400
95	$9,737	$7,912	$17,649	$3,215,488
96	$9,713	$7,936	$17,649	$3,207,553

第8年供款共

$211,790

第8年利息

$118,123

第8年共還本金

$93,667

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$9,689	$7,960	$17,649	$3,199,593
98	$9,665	$7,984	$17,649	$3,191,609
99	$9,641	$8,008	$17,649	$3,183,601
100	$9,617	$8,032	$17,649	$3,175,569
101	$9,593	$8,056	$17,649	$3,167,513
102	$9,569	$8,081	$17,649	$3,159,432
103	$9,544	$8,105	$17,649	$3,151,327
104	$9,520	$8,130	$17,649	$3,143,198
105	$9,495	$8,154	$17,649	$3,135,044
106	$9,470	$8,179	$17,649	$3,126,865
107	$9,446	$8,203	$17,649	$3,118,661
108	$9,421	$8,228	$17,649	$3,110,433

第9年供款共

$211,790

第9年利息

$114,671

第9年共還本金

$97,119

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$9,396	$8,253	$17,649	$3,102,180
110	$9,371	$8,278	$17,649	$3,093,902
111	$9,346	$8,303	$17,649	$3,085,599
112	$9,321	$8,328	$17,649	$3,077,271
113	$9,296	$8,353	$17,649	$3,068,918
114	$9,271	$8,378	$17,649	$3,060,539
115	$9,245	$8,404	$17,649	$3,052,135
116	$9,220	$8,429	$17,649	$3,043,706
117	$9,195	$8,455	$17,649	$3,035,251
118	$9,169	$8,480	$17,649	$3,026,771
119	$9,143	$8,506	$17,649	$3,018,265
120	$9,118	$8,532	$17,649	$3,009,734

第10年供款共

$211,790

第10年利息

$111,091

第10年共還本金

$100,699

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$9,092	$8,557	$17,649	$3,001,177
122	$9,066	$8,583	$17,649	$2,992,594
123	$9,040	$8,609	$17,649	$2,983,984
124	$9,014	$8,635	$17,649	$2,975,349
125	$8,988	$8,661	$17,649	$2,966,688
126	$8,962	$8,687	$17,649	$2,958,001
127	$8,936	$8,714	$17,649	$2,949,287
128	$8,909	$8,740	$17,649	$2,940,547
129	$8,883	$8,766	$17,649	$2,931,781
130	$8,856	$8,793	$17,649	$2,922,988
131	$8,830	$8,819	$17,649	$2,914,169
132	$8,803	$8,846	$17,649	$2,905,323

第11年供款共

$211,790

第11年利息

$107,379

第11年共還本金

$104,411

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$8,776	$8,873	$17,649	$2,896,450
134	$8,750	$8,899	$17,649	$2,887,551
135	$8,723	$8,926	$17,649	$2,878,625
136	$8,696	$8,953	$17,649	$2,869,671
137	$8,669	$8,980	$17,649	$2,860,691
138	$8,642	$9,008	$17,649	$2,851,683
139	$8,614	$9,035	$17,649	$2,842,649
140	$8,587	$9,062	$17,649	$2,833,587
141	$8,560	$9,089	$17,649	$2,824,497
142	$8,532	$9,117	$17,649	$2,815,380
143	$8,505	$9,144	$17,649	$2,806,236
144	$8,477	$9,172	$17,649	$2,797,064

第12年供款共

$211,790

第12年利息

$103,531

第12年共還本金

$108,259

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$8,449	$9,200	$17,649	$2,787,864
146	$8,422	$9,228	$17,649	$2,778,637
147	$8,394	$9,255	$17,649	$2,769,381
148	$8,366	$9,283	$17,649	$2,760,098
149	$8,338	$9,311	$17,649	$2,750,787
150	$8,310	$9,340	$17,649	$2,741,447
151	$8,281	$9,368	$17,649	$2,732,079
152	$8,253	$9,396	$17,649	$2,722,683
153	$8,225	$9,424	$17,649	$2,713,259
154	$8,196	$9,453	$17,649	$2,703,806
155	$8,168	$9,481	$17,649	$2,694,325
156	$8,139	$9,510	$17,649	$2,684,815

第13年供款共

$211,790

第13年利息

$99,541

第13年共還本金

$112,249

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$8,110	$9,539	$17,649	$2,675,276
158	$8,082	$9,568	$17,649	$2,665,708
159	$8,053	$9,597	$17,649	$2,656,112
160	$8,024	$9,626	$17,649	$2,646,486
161	$7,995	$9,655	$17,649	$2,636,831
162	$7,965	$9,684	$17,649	$2,627,148
163	$7,936	$9,713	$17,649	$2,617,435
164	$7,907	$9,742	$17,649	$2,607,692
165	$7,877	$9,772	$17,649	$2,597,921
166	$7,848	$9,801	$17,649	$2,588,119
167	$7,818	$9,831	$17,649	$2,578,288
168	$7,789	$9,861	$17,649	$2,568,428

第14年供款共

$211,790

第14年利息

$95,403

第14年共還本金

$116,387

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$7,759	$9,890	$17,649	$2,558,537
170	$7,729	$9,920	$17,649	$2,548,617
171	$7,699	$9,950	$17,649	$2,538,667
172	$7,669	$9,980	$17,649	$2,528,687
173	$7,639	$10,010	$17,649	$2,518,676
174	$7,609	$10,041	$17,649	$2,508,635
175	$7,578	$10,071	$17,649	$2,498,564
176	$7,548	$10,101	$17,649	$2,488,463
177	$7,517	$10,132	$17,649	$2,478,331
178	$7,487	$10,163	$17,649	$2,468,168
179	$7,456	$10,193	$17,649	$2,457,975
180	$7,425	$10,224	$17,649	$2,447,751

第15年供款共

$211,790

第15年利息

$91,114

第15年共還本金

$120,677

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$7,394	$10,255	$17,649	$2,437,496
182	$7,363	$10,286	$17,649	$2,427,210
183	$7,332	$10,317	$17,649	$2,416,893
184	$7,301	$10,348	$17,649	$2,406,545
185	$7,270	$10,379	$17,649	$2,396,166
186	$7,238	$10,411	$17,649	$2,385,755
187	$7,207	$10,442	$17,649	$2,375,313
188	$7,175	$10,474	$17,649	$2,364,839
189	$7,144	$10,505	$17,649	$2,354,334
190	$7,112	$10,537	$17,649	$2,343,796
191	$7,080	$10,569	$17,649	$2,333,227
192	$7,048	$10,601	$17,649	$2,322,627

第16年供款共

$211,790

第16年利息

$86,666

第16年共還本金

$125,125

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$7,016	$10,633	$17,649	$2,311,994
194	$6,984	$10,665	$17,649	$2,301,329
195	$6,952	$10,697	$17,649	$2,290,631
196	$6,920	$10,730	$17,649	$2,279,902
197	$6,887	$10,762	$17,649	$2,269,140
198	$6,855	$10,794	$17,649	$2,258,345
199	$6,822	$10,827	$17,649	$2,247,518
200	$6,789	$10,860	$17,649	$2,236,658
201	$6,757	$10,893	$17,649	$2,225,766
202	$6,724	$10,926	$17,649	$2,214,840
203	$6,691	$10,959	$17,649	$2,203,882
204	$6,658	$10,992	$17,649	$2,192,890

第17年供款共

$211,790

第17年利息

$82,054

第17年共還本金

$129,736

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$6,624	$11,025	$17,649	$2,181,865
206	$6,591	$11,058	$17,649	$2,170,807
207	$6,558	$11,092	$17,649	$2,159,716
208	$6,524	$11,125	$17,649	$2,148,591
209	$6,491	$11,159	$17,649	$2,137,432
210	$6,457	$11,192	$17,649	$2,126,240
211	$6,423	$11,226	$17,649	$2,115,013
212	$6,389	$11,260	$17,649	$2,103,753
213	$6,355	$11,294	$17,649	$2,092,459
214	$6,321	$11,328	$17,649	$2,081,131
215	$6,287	$11,362	$17,649	$2,069,769
216	$6,252	$11,397	$17,649	$2,058,372

第18年供款共

$211,790

第18年利息

$77,272

第18年共還本金

$134,518

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$6,218	$11,431	$17,649	$2,046,941
218	$6,183	$11,466	$17,649	$2,035,475
219	$6,149	$11,500	$17,649	$2,023,975
220	$6,114	$11,535	$17,649	$2,012,439
221	$6,079	$11,570	$17,649	$2,000,870
222	$6,044	$11,605	$17,649	$1,989,265
223	$6,009	$11,640	$17,649	$1,977,625
224	$5,974	$11,675	$17,649	$1,965,950
225	$5,939	$11,710	$17,649	$1,954,239
226	$5,903	$11,746	$17,649	$1,942,493
227	$5,868	$11,781	$17,649	$1,930,712
228	$5,832	$11,817	$17,649	$1,918,895

第19年供款共

$211,790

第19年利息

$72,314

第19年共還本金

$139,476

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$5,797	$11,853	$17,649	$1,907,043
230	$5,761	$11,888	$17,649	$1,895,155
231	$5,725	$11,924	$17,649	$1,883,230
232	$5,689	$11,960	$17,649	$1,871,270
233	$5,653	$11,996	$17,649	$1,859,274
234	$5,617	$12,033	$17,649	$1,847,241
235	$5,580	$12,069	$17,649	$1,835,172
236	$5,544	$12,105	$17,649	$1,823,067
237	$5,507	$12,142	$17,649	$1,810,925
238	$5,471	$12,179	$17,649	$1,798,746
239	$5,434	$12,215	$17,649	$1,786,530
240	$5,397	$12,252	$17,649	$1,774,278

第20年供款共

$211,790

第20年利息

$67,173

第20年共還本金

$144,617

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$5,360	$12,289	$17,649	$1,761,989
242	$5,323	$12,327	$17,649	$1,749,662
243	$5,285	$12,364	$17,649	$1,737,298
244	$5,248	$12,401	$17,649	$1,724,897
245	$5,211	$12,439	$17,649	$1,712,459
246	$5,173	$12,476	$17,649	$1,699,983
247	$5,135	$12,514	$17,649	$1,687,469
248	$5,098	$12,552	$17,649	$1,674,917
249	$5,060	$12,590	$17,649	$1,662,328
250	$5,022	$12,628	$17,649	$1,649,700
251	$4,983	$12,666	$17,649	$1,637,034
252	$4,945	$12,704	$17,649	$1,624,330

第21年供款共

$211,790

第21年利息

$61,843

第21年共還本金

$149,948

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$4,907	$12,742	$17,649	$1,611,588
254	$4,868	$12,781	$17,649	$1,598,807
255	$4,830	$12,819	$17,649	$1,585,988
256	$4,791	$12,858	$17,649	$1,573,130
257	$4,752	$12,897	$17,649	$1,560,233
258	$4,713	$12,936	$17,649	$1,547,297
259	$4,674	$12,975	$17,649	$1,534,321
260	$4,635	$13,014	$17,649	$1,521,307
261	$4,596	$13,054	$17,649	$1,508,254
262	$4,556	$13,093	$17,649	$1,495,161
263	$4,517	$13,133	$17,649	$1,482,028
264	$4,477	$13,172	$17,649	$1,468,856

第22年供款共

$211,790

第22年利息

$56,316

第22年共還本金

$155,475

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$4,437	$13,212	$17,649	$1,455,644
266	$4,397	$13,252	$17,649	$1,442,392
267	$4,357	$13,292	$17,649	$1,429,100
268	$4,317	$13,332	$17,649	$1,415,768
269	$4,277	$13,372	$17,649	$1,402,395
270	$4,236	$13,413	$17,649	$1,388,983
271	$4,196	$13,453	$17,649	$1,375,529
272	$4,155	$13,494	$17,649	$1,362,035
273	$4,114	$13,535	$17,649	$1,348,501
274	$4,074	$13,576	$17,649	$1,334,925
275	$4,033	$13,617	$17,649	$1,321,309
276	$3,991	$13,658	$17,649	$1,307,651

第23年供款共

$211,790

第23年利息

$50,585

第23年共還本金

$161,205

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$3,950	$13,699	$17,649	$1,293,952
278	$3,909	$13,740	$17,649	$1,280,211
279	$3,867	$13,782	$17,649	$1,266,430
280	$3,826	$13,824	$17,649	$1,252,606
281	$3,784	$13,865	$17,649	$1,238,741
282	$3,742	$13,907	$17,649	$1,224,834
283	$3,700	$13,949	$17,649	$1,210,884
284	$3,658	$13,991	$17,649	$1,196,893
285	$3,616	$14,034	$17,649	$1,182,860
286	$3,573	$14,076	$17,649	$1,168,784
287	$3,531	$14,118	$17,649	$1,154,665
288	$3,488	$14,161	$17,649	$1,140,504

第24年供款共

$211,790

第24年利息

$44,643

第24年共還本金

$167,147

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,445	$14,204	$17,649	$1,126,300
290	$3,402	$14,247	$17,649	$1,112,053
291	$3,359	$14,290	$17,649	$1,097,763
292	$3,316	$14,333	$17,649	$1,083,430
293	$3,273	$14,376	$17,649	$1,069,054
294	$3,229	$14,420	$17,649	$1,054,634
295	$3,186	$14,463	$17,649	$1,040,171
296	$3,142	$14,507	$17,649	$1,025,664
297	$3,098	$14,551	$17,649	$1,011,113
298	$3,054	$14,595	$17,649	$996,518
299	$3,010	$14,639	$17,649	$981,880
300	$2,966	$14,683	$17,649	$967,196

第25年供款共

$211,790

第25年利息

$38,483

第25年共還本金

$173,308

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$2,922	$14,727	$17,649	$952,469
302	$2,877	$14,772	$17,649	$937,697
303	$2,833	$14,817	$17,649	$922,880
304	$2,788	$14,861	$17,649	$908,019
305	$2,743	$14,906	$17,649	$893,113
306	$2,698	$14,951	$17,649	$878,162
307	$2,653	$14,996	$17,649	$863,165
308	$2,607	$15,042	$17,649	$848,124
309	$2,562	$15,087	$17,649	$833,036
310	$2,516	$15,133	$17,649	$817,904
311	$2,471	$15,178	$17,649	$802,725
312	$2,425	$15,224	$17,649	$787,501

第26年供款共

$211,790

第26年利息

$32,095

第26年共還本金

$179,695

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,379	$15,270	$17,649	$772,231
314	$2,333	$15,316	$17,649	$756,914
315	$2,287	$15,363	$17,649	$741,552
316	$2,240	$15,409	$17,649	$726,143
317	$2,194	$15,456	$17,649	$710,687
318	$2,147	$15,502	$17,649	$695,185
319	$2,100	$15,549	$17,649	$679,635
320	$2,053	$15,596	$17,649	$664,039
321	$2,006	$15,643	$17,649	$648,396
322	$1,959	$15,690	$17,649	$632,706
323	$1,911	$15,738	$17,649	$616,968
324	$1,864	$15,785	$17,649	$601,182

第27年供款共

$211,790

第27年利息

$25,472

第27年共還本金

$186,319

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,816	$15,833	$17,649	$585,349
326	$1,768	$15,881	$17,649	$569,468
327	$1,720	$15,929	$17,649	$553,539
328	$1,672	$15,977	$17,649	$537,562
329	$1,624	$16,025	$17,649	$521,537
330	$1,575	$16,074	$17,649	$505,463
331	$1,527	$16,122	$17,649	$489,341
332	$1,478	$16,171	$17,649	$473,170
333	$1,429	$16,220	$17,649	$456,950
334	$1,380	$16,269	$17,649	$440,681
335	$1,331	$16,318	$17,649	$424,363
336	$1,282	$16,367	$17,649	$407,996

第28年供款共

$211,790

第28年利息

$18,604

第28年共還本金

$193,186

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,232	$16,417	$17,649	$391,580
338	$1,183	$16,466	$17,649	$375,113
339	$1,133	$16,516	$17,649	$358,597
340	$1,083	$16,566	$17,649	$342,031
341	$1,033	$16,616	$17,649	$325,415
342	$983	$16,666	$17,649	$308,749
343	$933	$16,717	$17,649	$292,033
344	$882	$16,767	$17,649	$275,266
345	$832	$16,818	$17,649	$258,448
346	$781	$16,868	$17,649	$241,580
347	$730	$16,919	$17,649	$224,660
348	$679	$16,971	$17,649	$207,690

第29年供款共

$211,790

第29年利息

$11,484

第29年共還本金

$200,307

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$627	$17,022	$17,649	$190,668
350	$576	$17,073	$17,649	$173,595
351	$524	$17,125	$17,649	$156,470
352	$473	$17,177	$17,649	$139,293
353	$421	$17,228	$17,649	$122,065
354	$369	$17,280	$17,649	$104,784
355	$317	$17,333	$17,649	$87,452
356	$264	$17,385	$17,649	$70,067
357	$212	$17,438	$17,649	$52,629
358	$159	$17,490	$17,649	$35,139
359	$106	$17,543	$17,649	$17,596
360	$53	$17,596	$17,649	$0

第30年供款共

$211,790

第30年利息

$4,101

第30年共還本金

$207,690

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$10,813,707

免責聲明

筍盤推介

按揭保險費
info