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$10,743,836

每月供款
$17,581

首期

$4,085,000

總貸款額

$3,915,000

總利息

$2,413,836

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$4,415,000

按月供比率計算

$35,160

置業成本總預算

HK$4,415,000

首期

$4,085,000
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

$35,160

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

旺角金輪大廈

thumb_up

九龍市中心收租回補高罕有放盤

實

841 呎

@9,512

local_fire_department 至HIT

售$800 萬

實

841 呎

@9,512

售$800 萬

local_fire_department 至HIT

VR實景

粉嶺牽晴間第08座

thumb_up

8座大單邊樓皇，三房一套大廳大房

實

714 呎

@11,176

建

978 呎

@8,160

hotel_class 樓王

售$798 萬

實

714 呎

@11,176

建

978 呎

@8,160

售$798 萬

hotel_class 樓王

VR實景

粉嶺牽晴間

thumb_up

高層大3房,開揚山景,心曠神怡

實

634 呎

@12,303

建

868 呎

@8,986

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇 pets 愛竉必選

售$780 萬

實

634 呎

@12,303

建

868 呎

@8,986

售$780 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇 pets 愛竉必選

馬鞍山海典灣第05座

thumb_up

罕有放盤

實

561 呎

@14,260

建

756 呎

@10,582

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

售$800 萬

實

561 呎

@14,260

建

756 呎

@10,582

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

西貢逸瓏海滙

thumb_up

逸瓏海滙

實

542 呎

@12,915

local_fire_department 至HIT local_offer 低水筍價

售$700 萬

實

542 呎

@12,915

售$700 萬

local_fire_department 至HIT local_offer 低水筍價

獨家

馬鞍山翠擁華庭第12座

thumb_up

企理裝修, 實用三房

實

675 呎

@10,519

建

868 呎

@8,180

local_fire_department 至HIT

售$710 萬

實

675 呎

@10,519

建

868 呎

@8,180

售$710 萬

local_fire_department 至HIT

馬鞍山嵐岸第01座

thumb_up

嵐岸 3房西北海投資客首選！

實

794 呎

@11,335

建

1,078 呎

@8,349

local_fire_department 至HIT

售$900 萬

實

794 呎

@11,335

建

1,078 呎

@8,349

售$900 萬

local_fire_department 至HIT

獨家

馬鞍山海典灣第01座

thumb_up

**奇豐獨家** 罕有連天台加特高樓底

實

468 呎

@14,957

建

625 呎

@11,200

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

售$700 萬

實

468 呎

@14,957

建

625 呎

@11,200

售$700 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

馬鞍山迎海第04期駿岸第06座

thumb_up

迎海2房半, 海景高層, 品味裝修

實

496 呎

@17,742

local_fire_department 至HIT

售$880 萬

實

496 呎

@17,742

售$880 萬

local_fire_department 至HIT

將軍澳蔚藍灣畔

thumb_up

優質居所,大型會所

實

533 呎

@16,510

建

677 呎

@12,999

售$880 萬

實

533 呎

@16,510

建

677 呎

@12,999

售$880 萬

馬鞍山新港城

thumb_up

獨家靚盤**新港城4期高層,開揚遠景靚裝修三房兩廳,即買即用**

實

519 呎

@14,451

建

696 呎

@10,776

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

售$750 萬

實

519 呎

@14,451

建

696 呎

@10,776

售$750 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

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

利率	15年	20年	25年	30年
1.000	$23,431	$18,005	$14,755	$12,592
1.500	$24,302	$18,892	$15,658	$13,511
2.000	$25,193	$19,805	$16,594	$14,471
2.500	$26,105	$20,746	$17,563	$15,469
3.000	$27,036	$21,712	$18,565	$16,506
3.500	$27,988	$22,705	$19,599	$17,580
4.000	$28,959	$23,724	$20,665	$18,691
4.500	$29,949	$24,768	$21,761	$19,837
5.000	$30,960	$25,837	$22,887	$21,017
5.500	$31,989	$26,931	$24,042	$22,229
6.000	$33,037	$28,048	$25,224	$23,472

每月供款$17,581

年期

30年

貸款金額

$3,915,000

總利息

$2,413,836

總貸款連利息

$6,328,836

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$11,419	$6,161	$17,580	$3,908,839
2	$11,401	$6,179	$17,580	$3,902,659
3	$11,383	$6,197	$17,580	$3,896,462
4	$11,365	$6,215	$17,580	$3,890,247
5	$11,347	$6,234	$17,580	$3,884,013
6	$11,328	$6,252	$17,580	$3,877,761
7	$11,310	$6,270	$17,580	$3,871,491
8	$11,292	$6,288	$17,580	$3,865,203
9	$11,274	$6,307	$17,580	$3,858,896
10	$11,255	$6,325	$17,580	$3,852,572
11	$11,237	$6,343	$17,580	$3,846,228
12	$11,218	$6,362	$17,580	$3,839,866

第1年供款共

$210,961

第1年利息

$135,827

第1年共還本金

$75,134

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$11,200	$6,380	$17,580	$3,833,486
14	$11,181	$6,399	$17,580	$3,827,087
15	$11,162	$6,418	$17,580	$3,820,669
16	$11,144	$6,436	$17,580	$3,814,232
17	$11,125	$6,455	$17,580	$3,807,777
18	$11,106	$6,474	$17,580	$3,801,303
19	$11,087	$6,493	$17,580	$3,794,810
20	$11,068	$6,512	$17,580	$3,788,298
21	$11,049	$6,531	$17,580	$3,781,767
22	$11,030	$6,550	$17,580	$3,775,217
23	$11,011	$6,569	$17,580	$3,768,648
24	$10,992	$6,588	$17,580	$3,762,060

第2年供款共

$210,961

第2年利息

$133,155

第2年共還本金

$77,806

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$10,973	$6,607	$17,580	$3,755,453
26	$10,953	$6,627	$17,580	$3,748,826
27	$10,934	$6,646	$17,580	$3,742,180
28	$10,915	$6,665	$17,580	$3,735,514
29	$10,895	$6,685	$17,580	$3,728,830
30	$10,876	$6,704	$17,580	$3,722,125
31	$10,856	$6,724	$17,580	$3,715,401
32	$10,837	$6,744	$17,580	$3,708,658
33	$10,817	$6,763	$17,580	$3,701,895
34	$10,797	$6,783	$17,580	$3,695,112
35	$10,777	$6,803	$17,580	$3,688,309
36	$10,758	$6,823	$17,580	$3,681,487

第3年供款共

$210,961

第3年利息

$130,388

第3年共還本金

$80,573

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$10,738	$6,842	$17,580	$3,674,644
38	$10,718	$6,862	$17,580	$3,667,782
39	$10,698	$6,882	$17,580	$3,660,899
40	$10,678	$6,902	$17,580	$3,653,997
41	$10,657	$6,923	$17,580	$3,647,074
42	$10,637	$6,943	$17,580	$3,640,131
43	$10,617	$6,963	$17,580	$3,633,168
44	$10,597	$6,983	$17,580	$3,626,185
45	$10,576	$7,004	$17,580	$3,619,181
46	$10,556	$7,024	$17,580	$3,612,157
47	$10,535	$7,045	$17,580	$3,605,112
48	$10,515	$7,065	$17,580	$3,598,047

第4年供款共

$210,961

第4年利息

$127,522

第4年共還本金

$83,439

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$10,494	$7,086	$17,580	$3,590,962
50	$10,474	$7,106	$17,580	$3,583,855
51	$10,453	$7,127	$17,580	$3,576,728
52	$10,432	$7,148	$17,580	$3,569,580
53	$10,411	$7,169	$17,580	$3,562,411
54	$10,390	$7,190	$17,580	$3,555,221
55	$10,369	$7,211	$17,580	$3,548,011
56	$10,348	$7,232	$17,580	$3,540,779
57	$10,327	$7,253	$17,580	$3,533,526
58	$10,306	$7,274	$17,580	$3,526,252
59	$10,285	$7,295	$17,580	$3,518,957
60	$10,264	$7,316	$17,580	$3,511,640

第5年供款共

$210,961

第5年利息

$124,554

第5年共還本金

$86,407

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$10,242	$7,338	$17,580	$3,504,303
62	$10,221	$7,359	$17,580	$3,496,943
63	$10,199	$7,381	$17,580	$3,489,563
64	$10,178	$7,402	$17,580	$3,482,160
65	$10,156	$7,424	$17,580	$3,474,737
66	$10,135	$7,445	$17,580	$3,467,291
67	$10,113	$7,467	$17,580	$3,459,824
68	$10,091	$7,489	$17,580	$3,452,335
69	$10,069	$7,511	$17,580	$3,444,824
70	$10,047	$7,533	$17,580	$3,437,292
71	$10,025	$7,555	$17,580	$3,429,737
72	$10,003	$7,577	$17,580	$3,422,160

第6年供款共

$210,961

第6年利息

$121,481

第6年共還本金

$89,480

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$9,981	$7,599	$17,580	$3,414,561
74	$9,959	$7,621	$17,580	$3,406,941
75	$9,937	$7,643	$17,580	$3,399,297
76	$9,915	$7,665	$17,580	$3,391,632
77	$9,892	$7,688	$17,580	$3,383,944
78	$9,870	$7,710	$17,580	$3,376,234
79	$9,847	$7,733	$17,580	$3,368,501
80	$9,825	$7,755	$17,580	$3,360,746
81	$9,802	$7,778	$17,580	$3,352,968
82	$9,779	$7,801	$17,580	$3,345,167
83	$9,757	$7,823	$17,580	$3,337,344
84	$9,734	$7,846	$17,580	$3,329,498

第7年供款共

$210,961

第7年利息

$118,299

第7年共還本金

$92,663

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$9,711	$7,869	$17,580	$3,321,629
86	$9,688	$7,892	$17,580	$3,313,737
87	$9,665	$7,915	$17,580	$3,305,821
88	$9,642	$7,938	$17,580	$3,297,883
89	$9,619	$7,961	$17,580	$3,289,922
90	$9,596	$7,984	$17,580	$3,281,938
91	$9,572	$8,008	$17,580	$3,273,930
92	$9,549	$8,031	$17,580	$3,265,899
93	$9,526	$8,055	$17,580	$3,257,844
94	$9,502	$8,078	$17,580	$3,249,766
95	$9,478	$8,102	$17,580	$3,241,664
96	$9,455	$8,125	$17,580	$3,233,539

第8年供款共

$210,961

第8年利息

$115,003

第8年共還本金

$95,958

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$9,431	$8,149	$17,580	$3,225,390
98	$9,407	$8,173	$17,580	$3,217,218
99	$9,384	$8,197	$17,580	$3,209,021
100	$9,360	$8,220	$17,580	$3,200,801
101	$9,336	$8,244	$17,580	$3,192,556
102	$9,312	$8,268	$17,580	$3,184,288
103	$9,288	$8,293	$17,580	$3,175,995
104	$9,263	$8,317	$17,580	$3,167,678
105	$9,239	$8,341	$17,580	$3,159,337
106	$9,215	$8,365	$17,580	$3,150,972
107	$9,190	$8,390	$17,580	$3,142,582
108	$9,166	$8,414	$17,580	$3,134,168

第9年供款共

$210,961

第9年利息

$111,590

第9年共還本金

$99,371

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$9,141	$8,439	$17,580	$3,125,729
110	$9,117	$8,463	$17,580	$3,117,266
111	$9,092	$8,488	$17,580	$3,108,778
112	$9,067	$8,513	$17,580	$3,100,265
113	$9,042	$8,538	$17,580	$3,091,727
114	$9,018	$8,563	$17,580	$3,083,165
115	$8,993	$8,588	$17,580	$3,074,577
116	$8,968	$8,613	$17,580	$3,065,964
117	$8,942	$8,638	$17,580	$3,057,327
118	$8,917	$8,663	$17,580	$3,048,664
119	$8,892	$8,688	$17,580	$3,039,976
120	$8,867	$8,714	$17,580	$3,031,262

第10年供款共

$210,961

第10年利息

$108,056

第10年共還本金

$102,906

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$8,841	$8,739	$17,580	$3,022,523
122	$8,816	$8,764	$17,580	$3,013,759
123	$8,790	$8,790	$17,580	$3,004,969
124	$8,764	$8,816	$17,580	$2,996,153
125	$8,739	$8,841	$17,580	$2,987,312
126	$8,713	$8,867	$17,580	$2,978,445
127	$8,687	$8,893	$17,580	$2,969,552
128	$8,661	$8,919	$17,580	$2,960,633
129	$8,635	$8,945	$17,580	$2,951,688
130	$8,609	$8,971	$17,580	$2,942,717
131	$8,583	$8,997	$17,580	$2,933,720
132	$8,557	$9,023	$17,580	$2,924,696

第11年供款共

$210,961

第11年利息

$104,395

第11年共還本金

$106,566

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$8,530	$9,050	$17,580	$2,915,647
134	$8,504	$9,076	$17,580	$2,906,571
135	$8,477	$9,103	$17,580	$2,897,468
136	$8,451	$9,129	$17,580	$2,888,339
137	$8,424	$9,156	$17,580	$2,879,183
138	$8,398	$9,182	$17,580	$2,870,001
139	$8,371	$9,209	$17,580	$2,860,791
140	$8,344	$9,236	$17,580	$2,851,555
141	$8,317	$9,263	$17,580	$2,842,292
142	$8,290	$9,290	$17,580	$2,833,002
143	$8,263	$9,317	$17,580	$2,823,685
144	$8,236	$9,344	$17,580	$2,814,341

第12年供款共

$210,961

第12年利息

$100,605

第12年共還本金

$110,356

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$8,208	$9,372	$17,580	$2,804,969
146	$8,181	$9,399	$17,580	$2,795,570
147	$8,154	$9,426	$17,580	$2,786,144
148	$8,126	$9,454	$17,580	$2,776,690
149	$8,099	$9,481	$17,580	$2,767,208
150	$8,071	$9,509	$17,580	$2,757,699
151	$8,043	$9,537	$17,580	$2,748,162
152	$8,015	$9,565	$17,580	$2,738,598
153	$7,988	$9,593	$17,580	$2,729,005
154	$7,960	$9,621	$17,580	$2,719,385
155	$7,932	$9,649	$17,580	$2,709,736
156	$7,903	$9,677	$17,580	$2,700,060

第13年供款共

$210,961

第13年利息

$96,680

第13年共還本金

$114,281

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$7,875	$9,705	$17,580	$2,690,355
158	$7,847	$9,733	$17,580	$2,680,621
159	$7,818	$9,762	$17,580	$2,670,860
160	$7,790	$9,790	$17,580	$2,661,070
161	$7,761	$9,819	$17,580	$2,651,251
162	$7,733	$9,847	$17,580	$2,641,404
163	$7,704	$9,876	$17,580	$2,631,528
164	$7,675	$9,905	$17,580	$2,621,623
165	$7,646	$9,934	$17,580	$2,611,689
166	$7,617	$9,963	$17,580	$2,601,727
167	$7,588	$9,992	$17,580	$2,591,735
168	$7,559	$10,021	$17,580	$2,581,714

第14年供款共

$210,961

第14年利息

$92,616

第14年共還本金

$118,346

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$7,530	$10,050	$17,580	$2,571,664
170	$7,501	$10,079	$17,580	$2,561,584
171	$7,471	$10,109	$17,580	$2,551,476
172	$7,442	$10,138	$17,580	$2,541,337
173	$7,412	$10,168	$17,580	$2,531,169
174	$7,383	$10,198	$17,580	$2,520,972
175	$7,353	$10,227	$17,580	$2,510,745
176	$7,323	$10,257	$17,580	$2,500,488
177	$7,293	$10,287	$17,580	$2,490,201
178	$7,263	$10,317	$17,580	$2,479,884
179	$7,233	$10,347	$17,580	$2,469,536
180	$7,203	$10,377	$17,580	$2,459,159

第15年供款共

$210,961

第15年利息

$88,406

第15年共還本金

$122,555

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$7,173	$10,408	$17,580	$2,448,752
182	$7,142	$10,438	$17,580	$2,438,314
183	$7,112	$10,468	$17,580	$2,427,845
184	$7,081	$10,499	$17,580	$2,417,346
185	$7,051	$10,530	$17,580	$2,406,817
186	$7,020	$10,560	$17,580	$2,396,257
187	$6,989	$10,591	$17,580	$2,385,666
188	$6,958	$10,622	$17,580	$2,375,044
189	$6,927	$10,653	$17,580	$2,364,391
190	$6,896	$10,684	$17,580	$2,353,707
191	$6,865	$10,715	$17,580	$2,342,992
192	$6,834	$10,746	$17,580	$2,332,245

第16年供款共

$210,961

第16年利息

$84,048

第16年共還本金

$126,914

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$6,802	$10,778	$17,580	$2,321,468
194	$6,771	$10,809	$17,580	$2,310,659
195	$6,739	$10,841	$17,580	$2,299,818
196	$6,708	$10,872	$17,580	$2,288,946
197	$6,676	$10,904	$17,580	$2,278,042
198	$6,644	$10,936	$17,580	$2,267,106
199	$6,612	$10,968	$17,580	$2,256,138
200	$6,580	$11,000	$17,580	$2,245,138
201	$6,548	$11,032	$17,580	$2,234,107
202	$6,516	$11,064	$17,580	$2,223,043
203	$6,484	$11,096	$17,580	$2,211,946
204	$6,452	$11,129	$17,580	$2,200,818

第17年供款共

$210,961

第17年利息

$79,534

第17年共還本金

$131,428

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$6,419	$11,161	$17,580	$2,189,657
206	$6,386	$11,194	$17,580	$2,178,463
207	$6,354	$11,226	$17,580	$2,167,237
208	$6,321	$11,259	$17,580	$2,155,978
209	$6,288	$11,292	$17,580	$2,144,686
210	$6,255	$11,325	$17,580	$2,133,361
211	$6,222	$11,358	$17,580	$2,122,004
212	$6,189	$11,391	$17,580	$2,110,613
213	$6,156	$11,424	$17,580	$2,099,189
214	$6,123	$11,457	$17,580	$2,087,731
215	$6,089	$11,491	$17,580	$2,076,240
216	$6,056	$11,524	$17,580	$2,064,716

第18年供款共

$210,961

第18年利息

$74,859

第18年共還本金

$136,102

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$6,022	$11,558	$17,580	$2,053,158
218	$5,988	$11,592	$17,580	$2,041,566
219	$5,955	$11,626	$17,580	$2,029,941
220	$5,921	$11,659	$17,580	$2,018,281
221	$5,887	$11,693	$17,580	$2,006,588
222	$5,853	$11,728	$17,580	$1,994,860
223	$5,818	$11,762	$17,580	$1,983,098
224	$5,784	$11,796	$17,580	$1,971,302
225	$5,750	$11,830	$17,580	$1,959,472
226	$5,715	$11,865	$17,580	$1,947,607
227	$5,681	$11,900	$17,580	$1,935,707
228	$5,646	$11,934	$17,580	$1,923,773

第19年供款共

$210,961

第19年利息

$70,018

第19年共還本金

$140,943

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$5,611	$11,969	$17,580	$1,911,804
230	$5,576	$12,004	$17,580	$1,899,800
231	$5,541	$12,039	$17,580	$1,887,761
232	$5,506	$12,074	$17,580	$1,875,687
233	$5,471	$12,109	$17,580	$1,863,577
234	$5,435	$12,145	$17,580	$1,851,433
235	$5,400	$12,180	$17,580	$1,839,253
236	$5,364	$12,216	$17,580	$1,827,037
237	$5,329	$12,251	$17,580	$1,814,786
238	$5,293	$12,287	$17,580	$1,802,499
239	$5,257	$12,323	$17,580	$1,790,176
240	$5,221	$12,359	$17,580	$1,777,817

第20年供款共

$210,961

第20年利息

$65,005

第20年共還本金

$145,956

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$5,185	$12,395	$17,580	$1,765,422
242	$5,149	$12,431	$17,580	$1,752,991
243	$5,113	$12,467	$17,580	$1,740,524
244	$5,077	$12,504	$17,580	$1,728,021
245	$5,040	$12,540	$17,580	$1,715,481
246	$5,003	$12,577	$17,580	$1,702,904
247	$4,967	$12,613	$17,580	$1,690,291
248	$4,930	$12,650	$17,580	$1,677,641
249	$4,893	$12,687	$17,580	$1,664,954
250	$4,856	$12,724	$17,580	$1,652,230
251	$4,819	$12,761	$17,580	$1,639,469
252	$4,782	$12,798	$17,580	$1,626,670

第21年供款共

$210,961

第21年利息

$59,814

第21年共還本金

$151,147

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$4,744	$12,836	$17,580	$1,613,835
254	$4,707	$12,873	$17,580	$1,600,962
255	$4,669	$12,911	$17,580	$1,588,051
256	$4,632	$12,948	$17,580	$1,575,103
257	$4,594	$12,986	$17,580	$1,562,117
258	$4,556	$13,024	$17,580	$1,549,093
259	$4,518	$13,062	$17,580	$1,536,031
260	$4,480	$13,100	$17,580	$1,522,931
261	$4,442	$13,138	$17,580	$1,509,792
262	$4,404	$13,177	$17,580	$1,496,616
263	$4,365	$13,215	$17,580	$1,483,401
264	$4,327	$13,254	$17,580	$1,470,147

第22年供款共

$210,961

第22年利息

$54,438

第22年共還本金

$156,523

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$4,288	$13,292	$17,580	$1,456,855
266	$4,249	$13,331	$17,580	$1,443,524
267	$4,210	$13,370	$17,580	$1,430,155
268	$4,171	$13,409	$17,580	$1,416,746
269	$4,132	$13,448	$17,580	$1,403,298
270	$4,093	$13,487	$17,580	$1,389,811
271	$4,054	$13,526	$17,580	$1,376,284
272	$4,014	$13,566	$17,580	$1,362,718
273	$3,975	$13,606	$17,580	$1,349,113
274	$3,935	$13,645	$17,580	$1,335,468
275	$3,895	$13,685	$17,580	$1,321,783
276	$3,855	$13,725	$17,580	$1,308,058

第23年供款共

$210,961

第23年利息

$48,871

第23年共還本金

$162,090

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$3,815	$13,765	$17,580	$1,294,293
278	$3,775	$13,805	$17,580	$1,280,488
279	$3,735	$13,845	$17,580	$1,266,642
280	$3,694	$13,886	$17,580	$1,252,757
281	$3,654	$13,926	$17,580	$1,238,830
282	$3,613	$13,967	$17,580	$1,224,864
283	$3,573	$14,008	$17,580	$1,210,856
284	$3,532	$14,048	$17,580	$1,196,807
285	$3,491	$14,089	$17,580	$1,182,718
286	$3,450	$14,131	$17,580	$1,168,588
287	$3,408	$14,172	$17,580	$1,154,416
288	$3,367	$14,213	$17,580	$1,140,203

第24年供款共

$210,961

第24年利息

$43,106

第24年共還本金

$167,855

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,326	$14,255	$17,580	$1,125,948
290	$3,284	$14,296	$17,580	$1,111,652
291	$3,242	$14,338	$17,580	$1,097,314
292	$3,201	$14,380	$17,580	$1,082,935
293	$3,159	$14,422	$17,580	$1,068,513
294	$3,116	$14,464	$17,580	$1,054,050
295	$3,074	$14,506	$17,580	$1,039,544
296	$3,032	$14,548	$17,580	$1,024,996
297	$2,990	$14,591	$17,580	$1,010,405
298	$2,947	$14,633	$17,580	$995,772
299	$2,904	$14,676	$17,580	$981,096
300	$2,862	$14,719	$17,580	$966,378

第25年供款共

$210,961

第25年利息

$37,136

第25年共還本金

$173,825

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$2,819	$14,761	$17,580	$951,616
302	$2,776	$14,805	$17,580	$936,812
303	$2,732	$14,848	$17,580	$921,964
304	$2,689	$14,891	$17,580	$907,073
305	$2,646	$14,934	$17,580	$892,139
306	$2,602	$14,978	$17,580	$877,161
307	$2,558	$15,022	$17,580	$862,139
308	$2,515	$15,066	$17,580	$847,073
309	$2,471	$15,109	$17,580	$831,964
310	$2,427	$15,154	$17,580	$816,810
311	$2,382	$15,198	$17,580	$801,613
312	$2,338	$15,242	$17,580	$786,370

第26年供款共

$210,961

第26年利息

$30,954

第26年共還本金

$180,007

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,294	$15,287	$17,580	$771,084
314	$2,249	$15,331	$17,580	$755,753
315	$2,204	$15,376	$17,580	$740,377
316	$2,159	$15,421	$17,580	$724,956
317	$2,114	$15,466	$17,580	$709,491
318	$2,069	$15,511	$17,580	$693,980
319	$2,024	$15,556	$17,580	$678,424
320	$1,979	$15,601	$17,580	$662,823
321	$1,933	$15,647	$17,580	$647,176
322	$1,888	$15,693	$17,580	$631,483
323	$1,842	$15,738	$17,580	$615,745
324	$1,796	$15,784	$17,580	$599,961

第27年供款共

$210,961

第27年利息

$24,552

第27年共還本金

$186,410

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,750	$15,830	$17,580	$584,131
326	$1,704	$15,876	$17,580	$568,254
327	$1,657	$15,923	$17,580	$552,332
328	$1,611	$15,969	$17,580	$536,362
329	$1,564	$16,016	$17,580	$520,347
330	$1,518	$16,062	$17,580	$504,284
331	$1,471	$16,109	$17,580	$488,175
332	$1,424	$16,156	$17,580	$472,019
333	$1,377	$16,203	$17,580	$455,815
334	$1,329	$16,251	$17,580	$439,565
335	$1,282	$16,298	$17,580	$423,267
336	$1,235	$16,346	$17,580	$406,921

第28年供款共

$210,961

第28年利息

$17,921

第28年共還本金

$193,040

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,187	$16,393	$17,580	$390,528
338	$1,139	$16,441	$17,580	$374,087
339	$1,091	$16,489	$17,580	$357,598
340	$1,043	$16,537	$17,580	$341,061
341	$995	$16,585	$17,580	$324,475
342	$946	$16,634	$17,580	$307,842
343	$898	$16,682	$17,580	$291,159
344	$849	$16,731	$17,580	$274,429
345	$800	$16,780	$17,580	$257,649
346	$751	$16,829	$17,580	$240,820
347	$702	$16,878	$17,580	$223,943
348	$653	$16,927	$17,580	$207,016

第29年供款共

$210,961

第29年利息

$11,056

第29年共還本金

$199,906

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$604	$16,976	$17,580	$190,039
350	$554	$17,026	$17,580	$173,013
351	$505	$17,075	$17,580	$155,938
352	$455	$17,125	$17,580	$138,813
353	$405	$17,175	$17,580	$121,637
354	$355	$17,225	$17,580	$104,412
355	$305	$17,276	$17,580	$87,137
356	$254	$17,326	$17,580	$69,811
357	$204	$17,376	$17,580	$52,434
358	$153	$17,427	$17,580	$35,007
359	$102	$17,478	$17,580	$17,529
360	$51	$17,529	$17,580	$0

第30年供款共

$210,961

第30年利息

$3,946

第30年共還本金

$207,016

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$10,743,836

免責聲明

筍盤推介

按揭保險費
info