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$10,727,189

每月供款
$17,459

首期

$4,112,000

總貸款額

$3,888,000

總利息

$2,397,189

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$4,442,000

按月供比率計算

$34,918

置業成本總預算

HK$4,442,000

首期

$4,112,000
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

$34,918

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

沙田愉景花園

thumb_up

中層企理三房套, 鄰近大型商埸^The Wai^ 預約參觀!

實

688 呎

@11,628

建

852 呎

@9,390

local_fire_department 至HIT local_offer 低水筍價

售$800 萬

實

688 呎

@11,628

建

852 呎

@9,390

售$800 萬

local_fire_department 至HIT local_offer 低水筍價

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

thumb_up

海柏花園 **高層東南,望池景,套3房2廳,靚裝修**

實

532 呎

@15,602

建

713 呎

@11,641

local_fire_department 至HIT local_offer 低水筍價

售$830 萬

實

532 呎

@15,602

建

713 呎

@11,641

售$830 萬

local_fire_department 至HIT local_offer 低水筍價

沙田碧濤花園

thumb_up

企理裝修高層東南有匙即睇

實

651 呎

@12,289

建

920 呎

@8,696

vpn_key 有匙即睇

售$800 萬

實

651 呎

@12,289

建

920 呎

@8,696

售$800 萬

vpn_key 有匙即睇

沙田玖瓏山日瓏閣第01座

thumb_up

100%實景拍攝~筍住新九肚山兩房~

實

662 呎

@10,574

local_fire_department 至HIT local_offer 低水筍價 price_change 蝕讓盤

售$700 萬

實

662 呎

@10,574

售$700 萬

local_fire_department 至HIT local_offer 低水筍價 price_change 蝕讓盤

馬鞍山聽濤雅苑第09座

thumb_up

聽濤雅苑實用靚則 ****連車位****

實

733 呎

@12,278

建

913 呎

@9,858

local_fire_department 至HIT

售$900 萬

實

733 呎

@12,278

建

913 呎

@9,858

售$900 萬

local_fire_department 至HIT

馬鞍山銀湖天峰第05座

thumb_up

有匙可睇歡迎查詢

實

573 呎

@12,216

建

753 呎

@9,296

real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$700 萬

實

573 呎

@12,216

建

753 呎

@9,296

售$700 萬

real_estate_agent 罕有放盤 vpn_key 有匙即睇

馬鞍山迎海第02期星灣第19座

thumb_up

迎海

實

496 呎

@14,113

local_fire_department 至HIT

售$700 萬

實

496 呎

@14,113

售$700 萬

local_fire_department 至HIT

沙田溱岸8號

thumb_up

近車公廟站

實

506 呎

@17,747

建

663 呎

@13,544

real_estate_agent 罕有放盤

售$898 萬

實

506 呎

@17,747

建

663 呎

@13,544

售$898 萬

real_estate_agent 罕有放盤

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

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

@11,587

local_fire_department 至HIT

售$730 萬

實

630 呎

@11,587

售$730 萬

local_fire_department 至HIT

馬鞍山雅濤居第02座

thumb_up

雅濤居池景3房, 全屋企裝, 可約睇

實

702 呎

@11,396

建

935 呎

@8,556

local_fire_department 至HIT

售$800 萬

實

702 呎

@11,396

建

935 呎

@8,556

售$800 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$23,269	$17,881	$14,653	$12,505
1.500	$24,134	$18,761	$15,550	$13,418
2.000	$25,020	$19,669	$16,479	$14,371
2.500	$25,925	$20,603	$17,442	$15,362
3.000	$26,850	$21,563	$18,437	$16,392
3.500	$27,795	$22,549	$19,464	$17,459
4.000	$28,759	$23,561	$20,522	$18,562
4.500	$29,743	$24,597	$21,611	$19,700
5.000	$30,746	$25,659	$22,729	$20,872
5.500	$31,768	$26,745	$23,876	$22,076
6.000	$32,809	$27,855	$25,050	$23,311

每月供款$17,459

年期

30年

貸款金額

$3,888,000

總利息

$2,397,189

總貸款連利息

$6,285,189

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$11,340	$6,119	$17,459	$3,881,881
2	$11,322	$6,137	$17,459	$3,875,744
3	$11,304	$6,155	$17,459	$3,869,590
4	$11,286	$6,173	$17,459	$3,863,417
5	$11,268	$6,191	$17,459	$3,857,227
6	$11,250	$6,209	$17,459	$3,851,018
7	$11,232	$6,227	$17,459	$3,844,791
8	$11,214	$6,245	$17,459	$3,838,547
9	$11,196	$6,263	$17,459	$3,832,283
10	$11,177	$6,281	$17,459	$3,826,002
11	$11,159	$6,300	$17,459	$3,819,702
12	$11,141	$6,318	$17,459	$3,813,384

第1年供款共

$209,506

第1年利息

$134,891

第1年共還本金

$74,616

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$11,122	$6,336	$17,459	$3,807,048
14	$11,104	$6,355	$17,459	$3,800,693
15	$11,085	$6,374	$17,459	$3,794,319
16	$11,067	$6,392	$17,459	$3,787,927
17	$11,048	$6,411	$17,459	$3,781,517
18	$11,029	$6,429	$17,459	$3,775,087
19	$11,011	$6,448	$17,459	$3,768,639
20	$10,992	$6,467	$17,459	$3,762,172
21	$10,973	$6,486	$17,459	$3,755,686
22	$10,954	$6,505	$17,459	$3,749,181
23	$10,935	$6,524	$17,459	$3,742,658
24	$10,916	$6,543	$17,459	$3,736,115

第2年供款共

$209,506

第2年利息

$132,237

第2年共還本金

$77,270

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$10,897	$6,562	$17,459	$3,729,553
26	$10,878	$6,581	$17,459	$3,722,972
27	$10,859	$6,600	$17,459	$3,716,372
28	$10,839	$6,619	$17,459	$3,709,752
29	$10,820	$6,639	$17,459	$3,703,114
30	$10,801	$6,658	$17,459	$3,696,455
31	$10,781	$6,678	$17,459	$3,689,778
32	$10,762	$6,697	$17,459	$3,683,081
33	$10,742	$6,717	$17,459	$3,676,364
34	$10,723	$6,736	$17,459	$3,669,628
35	$10,703	$6,756	$17,459	$3,662,872
36	$10,683	$6,775	$17,459	$3,656,097

第3年供款共

$209,506

第3年利息

$129,488

第3年共還本金

$80,018

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$10,664	$6,795	$17,459	$3,649,302
38	$10,644	$6,815	$17,459	$3,642,487
39	$10,624	$6,835	$17,459	$3,635,652
40	$10,604	$6,855	$17,459	$3,628,797
41	$10,584	$6,875	$17,459	$3,621,922
42	$10,564	$6,895	$17,459	$3,615,027
43	$10,544	$6,915	$17,459	$3,608,112
44	$10,524	$6,935	$17,459	$3,601,177
45	$10,503	$6,955	$17,459	$3,594,221
46	$10,483	$6,976	$17,459	$3,587,246
47	$10,463	$6,996	$17,459	$3,580,250
48	$10,442	$7,016	$17,459	$3,573,233

第4年供款共

$209,506

第4年利息

$126,643

第4年共還本金

$82,864

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$10,422	$7,037	$17,459	$3,566,196
50	$10,401	$7,057	$17,459	$3,559,139
51	$10,381	$7,078	$17,459	$3,552,061
52	$10,360	$7,099	$17,459	$3,544,962
53	$10,339	$7,119	$17,459	$3,537,843
54	$10,319	$7,140	$17,459	$3,530,703
55	$10,298	$7,161	$17,459	$3,523,542
56	$10,277	$7,182	$17,459	$3,516,360
57	$10,256	$7,203	$17,459	$3,509,157
58	$10,235	$7,224	$17,459	$3,501,933
59	$10,214	$7,245	$17,459	$3,494,688
60	$10,193	$7,266	$17,459	$3,487,422

第5年供款共

$209,506

第5年利息

$123,695

第5年共還本金

$85,811

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$10,172	$7,287	$17,459	$3,480,135
62	$10,150	$7,308	$17,459	$3,472,827
63	$10,129	$7,330	$17,459	$3,465,497
64	$10,108	$7,351	$17,459	$3,458,146
65	$10,086	$7,373	$17,459	$3,450,773
66	$10,065	$7,394	$17,459	$3,443,379
67	$10,043	$7,416	$17,459	$3,435,963
68	$10,022	$7,437	$17,459	$3,428,526
69	$10,000	$7,459	$17,459	$3,421,067
70	$9,978	$7,481	$17,459	$3,413,586
71	$9,956	$7,503	$17,459	$3,406,084
72	$9,934	$7,524	$17,459	$3,398,559

第6年供款共

$209,506

第6年利息

$120,643

第6年共還本金

$88,863

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$9,912	$7,546	$17,459	$3,391,013
74	$9,890	$7,568	$17,459	$3,383,444
75	$9,868	$7,590	$17,459	$3,375,854
76	$9,846	$7,613	$17,459	$3,368,241
77	$9,824	$7,635	$17,459	$3,360,606
78	$9,802	$7,657	$17,459	$3,352,949
79	$9,779	$7,679	$17,459	$3,345,270
80	$9,757	$7,702	$17,459	$3,337,568
81	$9,735	$7,724	$17,459	$3,329,844
82	$9,712	$7,747	$17,459	$3,322,097
83	$9,689	$7,769	$17,459	$3,314,328
84	$9,667	$7,792	$17,459	$3,306,536

第7年供款共

$209,506

第7年利息

$117,483

第7年共還本金

$92,024

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$9,644	$7,815	$17,459	$3,298,721
86	$9,621	$7,838	$17,459	$3,290,883
87	$9,598	$7,860	$17,459	$3,283,023
88	$9,575	$7,883	$17,459	$3,275,139
89	$9,552	$7,906	$17,459	$3,267,233
90	$9,529	$7,929	$17,459	$3,259,304
91	$9,506	$7,953	$17,459	$3,251,351
92	$9,483	$7,976	$17,459	$3,243,375
93	$9,460	$7,999	$17,459	$3,235,376
94	$9,437	$8,022	$17,459	$3,227,354
95	$9,413	$8,046	$17,459	$3,219,308
96	$9,390	$8,069	$17,459	$3,211,239

第8年供款共

$209,506

第8年利息

$114,210

第8年共還本金

$95,297

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$9,366	$8,093	$17,459	$3,203,146
98	$9,343	$8,116	$17,459	$3,195,030
99	$9,319	$8,140	$17,459	$3,186,890
100	$9,295	$8,164	$17,459	$3,178,726
101	$9,271	$8,188	$17,459	$3,170,538
102	$9,247	$8,211	$17,459	$3,162,327
103	$9,223	$8,235	$17,459	$3,154,092
104	$9,199	$8,259	$17,459	$3,145,832
105	$9,175	$8,284	$17,459	$3,137,549
106	$9,151	$8,308	$17,459	$3,129,241
107	$9,127	$8,332	$17,459	$3,120,909
108	$9,103	$8,356	$17,459	$3,112,553

第9年供款共

$209,506

第9年利息

$110,820

第9年共還本金

$98,686

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$9,078	$8,381	$17,459	$3,104,172
110	$9,054	$8,405	$17,459	$3,095,767
111	$9,029	$8,430	$17,459	$3,087,338
112	$9,005	$8,454	$17,459	$3,078,884
113	$8,980	$8,479	$17,459	$3,070,405
114	$8,955	$8,504	$17,459	$3,061,901
115	$8,931	$8,528	$17,459	$3,053,373
116	$8,906	$8,553	$17,459	$3,044,820
117	$8,881	$8,578	$17,459	$3,036,242
118	$8,856	$8,603	$17,459	$3,027,639
119	$8,831	$8,628	$17,459	$3,019,010
120	$8,805	$8,653	$17,459	$3,010,357

第10年供款共

$209,506

第10年利息

$107,310

第10年共還本金

$102,196

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$8,780	$8,679	$17,459	$3,001,678
122	$8,755	$8,704	$17,459	$2,992,974
123	$8,730	$8,729	$17,459	$2,984,245
124	$8,704	$8,755	$17,459	$2,975,490
125	$8,679	$8,780	$17,459	$2,966,710
126	$8,653	$8,806	$17,459	$2,957,904
127	$8,627	$8,832	$17,459	$2,949,072
128	$8,601	$8,857	$17,459	$2,940,215
129	$8,576	$8,883	$17,459	$2,931,332
130	$8,550	$8,909	$17,459	$2,922,422
131	$8,524	$8,935	$17,459	$2,913,487
132	$8,498	$8,961	$17,459	$2,904,526

第11年供款共

$209,506

第11年利息

$103,676

第11年共還本金

$105,831

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$8,472	$8,987	$17,459	$2,895,539
134	$8,445	$9,014	$17,459	$2,886,525
135	$8,419	$9,040	$17,459	$2,877,485
136	$8,393	$9,066	$17,459	$2,868,419
137	$8,366	$9,093	$17,459	$2,859,327
138	$8,340	$9,119	$17,459	$2,850,207
139	$8,313	$9,146	$17,459	$2,841,062
140	$8,286	$9,172	$17,459	$2,831,889
141	$8,260	$9,199	$17,459	$2,822,690
142	$8,233	$9,226	$17,459	$2,813,464
143	$8,206	$9,253	$17,459	$2,804,211
144	$8,179	$9,280	$17,459	$2,794,931

第12年供款共

$209,506

第12年利息

$99,911

第12年共還本金

$109,595

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$8,152	$9,307	$17,459	$2,785,624
146	$8,125	$9,334	$17,459	$2,776,290
147	$8,098	$9,361	$17,459	$2,766,929
148	$8,070	$9,389	$17,459	$2,757,540
149	$8,043	$9,416	$17,459	$2,748,124
150	$8,015	$9,443	$17,459	$2,738,681
151	$7,988	$9,471	$17,459	$2,729,210
152	$7,960	$9,499	$17,459	$2,719,711
153	$7,932	$9,526	$17,459	$2,710,185
154	$7,905	$9,554	$17,459	$2,700,630
155	$7,877	$9,582	$17,459	$2,691,048
156	$7,849	$9,610	$17,459	$2,681,438

第13年供款共

$209,506

第13年利息

$96,013

第13年共還本金

$113,493

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$7,821	$9,638	$17,459	$2,671,800
158	$7,793	$9,666	$17,459	$2,662,134
159	$7,765	$9,694	$17,459	$2,652,440
160	$7,736	$9,723	$17,459	$2,642,717
161	$7,708	$9,751	$17,459	$2,632,967
162	$7,679	$9,779	$17,459	$2,623,187
163	$7,651	$9,808	$17,459	$2,613,379
164	$7,622	$9,837	$17,459	$2,603,543
165	$7,594	$9,865	$17,459	$2,593,678
166	$7,565	$9,894	$17,459	$2,583,784
167	$7,536	$9,923	$17,459	$2,573,861
168	$7,507	$9,952	$17,459	$2,563,909

第14年供款共

$209,506

第14年利息

$91,977

第14年共還本金

$117,529

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$7,478	$9,981	$17,459	$2,553,928
170	$7,449	$10,010	$17,459	$2,543,918
171	$7,420	$10,039	$17,459	$2,533,879
172	$7,390	$10,068	$17,459	$2,523,811
173	$7,361	$10,098	$17,459	$2,513,713
174	$7,332	$10,127	$17,459	$2,503,586
175	$7,302	$10,157	$17,459	$2,493,429
176	$7,273	$10,186	$17,459	$2,483,243
177	$7,243	$10,216	$17,459	$2,473,027
178	$7,213	$10,246	$17,459	$2,462,781
179	$7,183	$10,276	$17,459	$2,452,505
180	$7,153	$10,306	$17,459	$2,442,199

第15年供款共

$209,506

第15年利息

$87,797

第15年共還本金

$121,710

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$7,123	$10,336	$17,459	$2,431,864
182	$7,093	$10,366	$17,459	$2,421,498
183	$7,063	$10,396	$17,459	$2,411,102
184	$7,032	$10,426	$17,459	$2,400,675
185	$7,002	$10,457	$17,459	$2,390,218
186	$6,971	$10,487	$17,459	$2,379,731
187	$6,941	$10,518	$17,459	$2,369,213
188	$6,910	$10,549	$17,459	$2,358,664
189	$6,879	$10,579	$17,459	$2,348,085
190	$6,849	$10,610	$17,459	$2,337,475
191	$6,818	$10,641	$17,459	$2,326,833
192	$6,787	$10,672	$17,459	$2,316,161

第16年供款共

$209,506

第16年利息

$83,468

第16年共還本金

$126,038

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$6,755	$10,703	$17,459	$2,305,458
194	$6,724	$10,735	$17,459	$2,294,723
195	$6,693	$10,766	$17,459	$2,283,957
196	$6,662	$10,797	$17,459	$2,273,160
197	$6,630	$10,829	$17,459	$2,262,331
198	$6,598	$10,860	$17,459	$2,251,471
199	$6,567	$10,892	$17,459	$2,240,579
200	$6,535	$10,924	$17,459	$2,229,655
201	$6,503	$10,956	$17,459	$2,218,699
202	$6,471	$10,988	$17,459	$2,207,711
203	$6,439	$11,020	$17,459	$2,196,692
204	$6,407	$11,052	$17,459	$2,185,640

第17年供款共

$209,506

第17年利息

$78,985

第17年共還本金

$130,521

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$6,375	$11,084	$17,459	$2,174,556
206	$6,342	$11,116	$17,459	$2,163,439
207	$6,310	$11,149	$17,459	$2,152,291
208	$6,278	$11,181	$17,459	$2,141,109
209	$6,245	$11,214	$17,459	$2,129,895
210	$6,212	$11,247	$17,459	$2,118,649
211	$6,179	$11,279	$17,459	$2,107,369
212	$6,146	$11,312	$17,459	$2,096,057
213	$6,113	$11,345	$17,459	$2,084,711
214	$6,080	$11,378	$17,459	$2,073,333
215	$6,047	$11,412	$17,459	$2,061,921
216	$6,014	$11,445	$17,459	$2,050,476

第18年供款共

$209,506

第18年利息

$74,343

第18年共還本金

$135,163

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$5,981	$11,478	$17,459	$2,038,998
218	$5,947	$11,512	$17,459	$2,027,486
219	$5,914	$11,545	$17,459	$2,015,941
220	$5,880	$11,579	$17,459	$2,004,362
221	$5,846	$11,613	$17,459	$1,992,749
222	$5,812	$11,647	$17,459	$1,981,102
223	$5,778	$11,681	$17,459	$1,969,422
224	$5,744	$11,715	$17,459	$1,957,707
225	$5,710	$11,749	$17,459	$1,945,958
226	$5,676	$11,783	$17,459	$1,934,175
227	$5,641	$11,818	$17,459	$1,922,358
228	$5,607	$11,852	$17,459	$1,910,506

第19年供款共

$209,506

第19年利息

$69,535

第19年共還本金

$139,971

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$5,572	$11,887	$17,459	$1,898,619
230	$5,538	$11,921	$17,459	$1,886,698
231	$5,503	$11,956	$17,459	$1,874,742
232	$5,468	$11,991	$17,459	$1,862,751
233	$5,433	$12,026	$17,459	$1,850,725
234	$5,398	$12,061	$17,459	$1,838,664
235	$5,363	$12,096	$17,459	$1,826,568
236	$5,327	$12,131	$17,459	$1,814,437
237	$5,292	$12,167	$17,459	$1,802,270
238	$5,257	$12,202	$17,459	$1,790,068
239	$5,221	$12,238	$17,459	$1,777,830
240	$5,185	$12,274	$17,459	$1,765,556

第20年供款共

$209,506

第20年利息

$64,557

第20年共還本金

$144,949

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$5,150	$12,309	$17,459	$1,753,247
242	$5,114	$12,345	$17,459	$1,740,902
243	$5,078	$12,381	$17,459	$1,728,521
244	$5,042	$12,417	$17,459	$1,716,103
245	$5,005	$12,454	$17,459	$1,703,650
246	$4,969	$12,490	$17,459	$1,691,160
247	$4,933	$12,526	$17,459	$1,678,634
248	$4,896	$12,563	$17,459	$1,666,071
249	$4,859	$12,599	$17,459	$1,653,471
250	$4,823	$12,636	$17,459	$1,640,835
251	$4,786	$12,673	$17,459	$1,628,162
252	$4,749	$12,710	$17,459	$1,615,452

第21年供款共

$209,506

第21年利息

$59,402

第21年共還本金

$150,105

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$4,712	$12,747	$17,459	$1,602,705
254	$4,675	$12,784	$17,459	$1,589,920
255	$4,637	$12,822	$17,459	$1,577,099
256	$4,600	$12,859	$17,459	$1,564,240
257	$4,562	$12,896	$17,459	$1,551,343
258	$4,525	$12,934	$17,459	$1,538,409
259	$4,487	$12,972	$17,459	$1,525,437
260	$4,449	$13,010	$17,459	$1,512,428
261	$4,411	$13,048	$17,459	$1,499,380
262	$4,373	$13,086	$17,459	$1,486,294
263	$4,335	$13,124	$17,459	$1,473,171
264	$4,297	$13,162	$17,459	$1,460,009

第22年供款共

$209,506

第22年利息

$54,063

第22年共還本金

$155,443

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$4,258	$13,200	$17,459	$1,446,808
266	$4,220	$13,239	$17,459	$1,433,569
267	$4,181	$13,278	$17,459	$1,420,291
268	$4,143	$13,316	$17,459	$1,406,975
269	$4,104	$13,355	$17,459	$1,393,620
270	$4,065	$13,394	$17,459	$1,380,226
271	$4,026	$13,433	$17,459	$1,366,793
272	$3,986	$13,472	$17,459	$1,353,320
273	$3,947	$13,512	$17,459	$1,339,809
274	$3,908	$13,551	$17,459	$1,326,257
275	$3,868	$13,591	$17,459	$1,312,667
276	$3,829	$13,630	$17,459	$1,299,037

第23年供款共

$209,506

第23年利息

$48,534

第23年共還本金

$160,972

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$3,789	$13,670	$17,459	$1,285,367
278	$3,749	$13,710	$17,459	$1,271,657
279	$3,709	$13,750	$17,459	$1,257,907
280	$3,669	$13,790	$17,459	$1,244,117
281	$3,629	$13,830	$17,459	$1,230,287
282	$3,588	$13,871	$17,459	$1,216,416
283	$3,548	$13,911	$17,459	$1,202,505
284	$3,507	$13,952	$17,459	$1,188,554
285	$3,467	$13,992	$17,459	$1,174,561
286	$3,426	$14,033	$17,459	$1,160,528
287	$3,385	$14,074	$17,459	$1,146,454
288	$3,344	$14,115	$17,459	$1,132,339

第24年供款共

$209,506

第24年利息

$42,809

第24年共還本金

$166,697

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,303	$14,156	$17,459	$1,118,183
290	$3,261	$14,197	$17,459	$1,103,986
291	$3,220	$14,239	$17,459	$1,089,747
292	$3,178	$14,280	$17,459	$1,075,466
293	$3,137	$14,322	$17,459	$1,061,144
294	$3,095	$14,364	$17,459	$1,046,780
295	$3,053	$14,406	$17,459	$1,032,375
296	$3,011	$14,448	$17,459	$1,017,927
297	$2,969	$14,490	$17,459	$1,003,437
298	$2,927	$14,532	$17,459	$988,905
299	$2,884	$14,575	$17,459	$974,330
300	$2,842	$14,617	$17,459	$959,713

第25年供款共

$209,506

第25年利息

$36,880

第25年共還本金

$172,626

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$2,799	$14,660	$17,459	$945,053
302	$2,756	$14,702	$17,459	$930,351
303	$2,714	$14,745	$17,459	$915,606
304	$2,671	$14,788	$17,459	$900,817
305	$2,627	$14,831	$17,459	$885,986
306	$2,584	$14,875	$17,459	$871,111
307	$2,541	$14,918	$17,459	$856,193
308	$2,497	$14,962	$17,459	$841,231
309	$2,454	$15,005	$17,459	$826,226
310	$2,410	$15,049	$17,459	$811,177
311	$2,366	$15,093	$17,459	$796,084
312	$2,322	$15,137	$17,459	$780,947

第26年供款共

$209,506

第26年利息

$30,740

第26年共還本金

$178,766

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,278	$15,181	$17,459	$765,766
314	$2,233	$15,225	$17,459	$750,541
315	$2,189	$15,270	$17,459	$735,271
316	$2,145	$15,314	$17,459	$719,957
317	$2,100	$15,359	$17,459	$704,598
318	$2,055	$15,404	$17,459	$689,194
319	$2,010	$15,449	$17,459	$673,745
320	$1,965	$15,494	$17,459	$658,251
321	$1,920	$15,539	$17,459	$642,712
322	$1,875	$15,584	$17,459	$627,128
323	$1,829	$15,630	$17,459	$611,498
324	$1,784	$15,675	$17,459	$595,823

第27年供款共

$209,506

第27年利息

$24,382

第27年共還本金

$185,124

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,738	$15,721	$17,459	$580,102
326	$1,692	$15,767	$17,459	$564,335
327	$1,646	$15,813	$17,459	$548,522
328	$1,600	$15,859	$17,459	$532,663
329	$1,554	$15,905	$17,459	$516,758
330	$1,507	$15,952	$17,459	$500,806
331	$1,461	$15,998	$17,459	$484,808
332	$1,414	$16,045	$17,459	$468,763
333	$1,367	$16,092	$17,459	$452,672
334	$1,320	$16,139	$17,459	$436,533
335	$1,273	$16,186	$17,459	$420,348
336	$1,226	$16,233	$17,459	$404,115

第28年供款共

$209,506

第28年利息

$17,798

第28年共還本金

$191,708

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,179	$16,280	$17,459	$387,835
338	$1,131	$16,328	$17,459	$371,507
339	$1,084	$16,375	$17,459	$355,132
340	$1,036	$16,423	$17,459	$338,709
341	$988	$16,471	$17,459	$322,238
342	$940	$16,519	$17,459	$305,719
343	$892	$16,567	$17,459	$289,151
344	$843	$16,615	$17,459	$272,536
345	$795	$16,664	$17,459	$255,872
346	$746	$16,713	$17,459	$239,159
347	$698	$16,761	$17,459	$222,398
348	$649	$16,810	$17,459	$205,588

第29年供款共

$209,506

第29年利息

$10,979

第29年共還本金

$198,527

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$600	$16,859	$17,459	$188,729
350	$550	$16,908	$17,459	$171,820
351	$501	$16,958	$17,459	$154,863
352	$452	$17,007	$17,459	$137,855
353	$402	$17,057	$17,459	$120,799
354	$352	$17,107	$17,459	$103,692
355	$302	$17,156	$17,459	$86,536
356	$252	$17,206	$17,459	$69,329
357	$202	$17,257	$17,459	$52,073
358	$152	$17,307	$17,459	$34,766
359	$101	$17,357	$17,459	$17,408
360	$51	$17,408	$17,459	$0

第30年供款共

$209,506

第30年利息

$3,918

第30年共還本金

$205,588

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$10,727,189

免責聲明

筍盤推介

按揭保險費
info