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$10,859,916

每月供款
$17,978

首期

$4,058,000

總貸款額

$3,942,000

總利息

$2,529,916

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$4,388,000

按月供比率計算

$35,955

置業成本總預算

HK$4,388,000

首期

$4,058,000
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

$35,955

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

馬鞍山嘉華星濤灣第01座

thumb_up

高層靚裝靚海景,即買可即住

實

466 呎

@15,622

建

635 呎

@11,465

local_fire_department 至HIT hotel_class 樓王

售$728 萬

實

466 呎

@15,622

建

635 呎

@11,465

售$728 萬

local_fire_department 至HIT hotel_class 樓王

VR實景

馬鞍山翠擁華庭第02座

thumb_up

翠擁華庭大3房

實

816 呎

@9,926

建

1,052 呎

@7,700

local_offer 低水筍價 verified 首置必買

售$810 萬

實

816 呎

@9,926

建

1,052 呎

@7,700

售$810 萬

local_offer 低水筍價 verified 首置必買

西貢逸瓏海滙第01座

thumb_up

優質管理屋苑

實

425 呎

@16,471

local_fire_department 至HIT

售$700 萬

實

425 呎

@16,471

售$700 萬

local_fire_department 至HIT

馬鞍山翠擁華庭第11座

thumb_up

翠擁華庭新裝修三房套可租可賣

實

675 呎

@10,370

建

868 呎

@8,065

local_fire_department 至HIT

售$700 萬

實

675 呎

@10,370

建

868 呎

@8,065

售$700 萬

local_fire_department 至HIT

沙田碧濤花園第02期

thumb_up

^高層東南^ 企理即住, 間隔四正, 預約參觀!

實

900 呎

@9,778

建

1,285 呎

@6,848

real_estate_agent 罕有放盤

售$880 萬

實

900 呎

@9,778

建

1,285 呎

@6,848

售$880 萬

real_estate_agent 罕有放盤

沙田玖瓏山

thumb_up

玖瓏山東北靚園景^玖瓏山專組歡迎查詢

實

657 呎

@12,177

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

657 呎

@12,177

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

馬鞍山新港城

thumb_up

奇豐精選四期樓皇開揚遠景

實

551 呎

@13,067

建

749 呎

@9,613

hotel_class 樓王

售$720 萬

實

551 呎

@13,067

建

749 呎

@9,613

售$720 萬

hotel_class 樓王

沙田濱景花園

thumb_up

濱景花園

實

554 呎

@12,816

建

675 呎

@10,519

local_fire_department 至HIT

售$710 萬

實

554 呎

@12,816

建

675 呎

@10,519

售$710 萬

local_fire_department 至HIT

沙田大藍寮

thumb_up

大藍寮

建

700 呎

@11,143

local_fire_department 至HIT

售$780 萬

建

700 呎

@11,143

售$780 萬

local_fire_department 至HIT

粉嶺蔚翠花園第04座

thumb_up

蔚翠花園連車位放售【罕有中高層內園泳池開揚景】

實

716 呎

@9,916

建

835 呎

@8,503

local_fire_department 至HIT verified 首置必買

售$710 萬

實

716 呎

@9,916

建

835 呎

@8,503

售$710 萬

local_fire_department 至HIT verified 首置必買

馬鞍山迎海第02期星灣第20座

thumb_up

馬鞍山迎海＊＊開揚遠景,鄰近鐵路＊＊

實

510 呎

@14,706

local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇 pets 愛竉必選

售$750 萬

實

510 呎

@14,706

售$750 萬

local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇 pets 愛竉必選

沙田晉名峰

thumb_up

開陽景觀連車位大量荀盤快約

實

612 呎

@13,889

建

756 呎

@11,243

local_fire_department 至HIT

售$850 萬

實

612 呎

@13,889

建

756 呎

@11,243

售$850 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$23,593	$18,129	$14,856	$12,679
1.500	$24,470	$19,022	$15,765	$13,605
2.000	$25,367	$19,942	$16,708	$14,570
2.500	$26,285	$20,889	$17,684	$15,576
3.000	$27,223	$21,862	$18,693	$16,620
3.500	$28,181	$22,862	$19,735	$17,701
3.625	$28,423	$23,116	$20,000	$17,978
4.000	$29,158	$23,888	$20,807	$18,820
4.500	$30,156	$24,939	$21,911	$19,974
5.000	$31,173	$26,015	$23,045	$21,162
5.500	$32,209	$27,117	$24,207	$22,382
6.000	$33,265	$28,242	$25,398	$23,634

每月供款$17,978

年期

30年

貸款金額

$3,942,000

總利息

$2,529,916

總貸款連利息

$6,471,916

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$11,908	$6,069	$17,978	$3,935,931
2	$11,890	$6,088	$17,978	$3,929,843
3	$11,871	$6,106	$17,978	$3,923,737
4	$11,853	$6,125	$17,978	$3,917,612
5	$11,834	$6,143	$17,978	$3,911,469
6	$11,816	$6,162	$17,978	$3,905,307
7	$11,797	$6,180	$17,978	$3,899,127
8	$11,779	$6,199	$17,978	$3,892,928
9	$11,760	$6,218	$17,978	$3,886,711
10	$11,741	$6,236	$17,978	$3,880,474
11	$11,722	$6,255	$17,978	$3,874,219
12	$11,703	$6,274	$17,978	$3,867,945

第1年供款共

$215,731

第1年利息

$141,675

第1年共還本金

$74,055

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$11,684	$6,293	$17,978	$3,861,652
14	$11,665	$6,312	$17,978	$3,855,339
15	$11,646	$6,331	$17,978	$3,849,008
16	$11,627	$6,350	$17,978	$3,842,658
17	$11,608	$6,370	$17,978	$3,836,288
18	$11,589	$6,389	$17,978	$3,829,900
19	$11,569	$6,408	$17,978	$3,823,492
20	$11,550	$6,427	$17,978	$3,817,064
21	$11,531	$6,447	$17,978	$3,810,617
22	$11,511	$6,466	$17,978	$3,804,151
23	$11,492	$6,486	$17,978	$3,797,665
24	$11,472	$6,505	$17,978	$3,791,160

第2年供款共

$215,731

第2年利息

$138,946

第2年共還本金

$76,785

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$11,452	$6,525	$17,978	$3,784,635
26	$11,433	$6,545	$17,978	$3,778,090
27	$11,413	$6,565	$17,978	$3,771,525
28	$11,393	$6,584	$17,978	$3,764,941
29	$11,373	$6,604	$17,978	$3,758,337
30	$11,353	$6,624	$17,978	$3,751,712
31	$11,333	$6,644	$17,978	$3,745,068
32	$11,313	$6,664	$17,978	$3,738,404
33	$11,293	$6,684	$17,978	$3,731,719
34	$11,273	$6,705	$17,978	$3,725,015
35	$11,253	$6,725	$17,978	$3,718,290
36	$11,232	$6,745	$17,978	$3,711,545

第3年供款共

$215,731

第3年利息

$136,115

第3年共還本金

$79,615

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$11,212	$6,766	$17,978	$3,704,779
38	$11,192	$6,786	$17,978	$3,697,993
39	$11,171	$6,807	$17,978	$3,691,186
40	$11,150	$6,827	$17,978	$3,684,359
41	$11,130	$6,848	$17,978	$3,677,512
42	$11,109	$6,868	$17,978	$3,670,643
43	$11,088	$6,889	$17,978	$3,663,754
44	$11,068	$6,910	$17,978	$3,656,844
45	$11,047	$6,931	$17,978	$3,649,913
46	$11,026	$6,952	$17,978	$3,642,962
47	$11,005	$6,973	$17,978	$3,635,989
48	$10,984	$6,994	$17,978	$3,628,995

第4年供款共

$215,731

第4年利息

$133,181

第4年共還本金

$82,550

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$10,963	$7,015	$17,978	$3,621,980
50	$10,941	$7,036	$17,978	$3,614,944
51	$10,920	$7,057	$17,978	$3,607,887
52	$10,899	$7,079	$17,978	$3,600,808
53	$10,877	$7,100	$17,978	$3,593,708
54	$10,856	$7,122	$17,978	$3,586,586
55	$10,834	$7,143	$17,978	$3,579,443
56	$10,813	$7,165	$17,978	$3,572,278
57	$10,791	$7,186	$17,978	$3,565,092
58	$10,770	$7,208	$17,978	$3,557,884
59	$10,748	$7,230	$17,978	$3,550,654
60	$10,726	$7,252	$17,978	$3,543,403

第5年供款共

$215,731

第5年利息

$130,138

第5年共還本金

$85,592

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$10,704	$7,274	$17,978	$3,536,129
62	$10,682	$7,295	$17,978	$3,528,834
63	$10,660	$7,318	$17,978	$3,521,516
64	$10,638	$7,340	$17,978	$3,514,177
65	$10,616	$7,362	$17,978	$3,506,815
66	$10,594	$7,384	$17,978	$3,499,431
67	$10,571	$7,406	$17,978	$3,492,024
68	$10,549	$7,429	$17,978	$3,484,596
69	$10,526	$7,451	$17,978	$3,477,145
70	$10,504	$7,474	$17,978	$3,469,671
71	$10,481	$7,496	$17,978	$3,462,175
72	$10,459	$7,519	$17,978	$3,454,656

第6年供款共

$215,731

第6年利息

$126,983

第6年共還本金

$88,747

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$10,436	$7,542	$17,978	$3,447,114
74	$10,413	$7,564	$17,978	$3,439,550
75	$10,390	$7,587	$17,978	$3,431,963
76	$10,367	$7,610	$17,978	$3,424,352
77	$10,344	$7,633	$17,978	$3,416,719
78	$10,321	$7,656	$17,978	$3,409,063
79	$10,298	$7,679	$17,978	$3,401,384
80	$10,275	$7,703	$17,978	$3,393,681
81	$10,252	$7,726	$17,978	$3,385,955
82	$10,228	$7,749	$17,978	$3,378,206
83	$10,205	$7,773	$17,978	$3,370,434
84	$10,182	$7,796	$17,978	$3,362,638

第7年供款共

$215,731

第7年利息

$123,712

第7年共還本金

$92,018

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$10,158	$7,820	$17,978	$3,354,818
86	$10,134	$7,843	$17,978	$3,346,975
87	$10,111	$7,867	$17,978	$3,339,108
88	$10,087	$7,891	$17,978	$3,331,217
89	$10,063	$7,914	$17,978	$3,323,303
90	$10,039	$7,938	$17,978	$3,315,365
91	$10,015	$7,962	$17,978	$3,307,402
92	$9,991	$7,986	$17,978	$3,299,416
93	$9,967	$8,011	$17,978	$3,291,405
94	$9,943	$8,035	$17,978	$3,283,370
95	$9,919	$8,059	$17,978	$3,275,311
96	$9,894	$8,083	$17,978	$3,267,228

第8年供款共

$215,731

第8年利息

$120,321

第8年共還本金

$95,410

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$9,870	$8,108	$17,978	$3,259,120
98	$9,845	$8,132	$17,978	$3,250,988
99	$9,821	$8,157	$17,978	$3,242,831
100	$9,796	$8,181	$17,978	$3,234,650
101	$9,771	$8,206	$17,978	$3,226,443
102	$9,747	$8,231	$17,978	$3,218,212
103	$9,722	$8,256	$17,978	$3,209,957
104	$9,697	$8,281	$17,978	$3,201,676
105	$9,672	$8,306	$17,978	$3,193,370
106	$9,647	$8,331	$17,978	$3,185,039
107	$9,621	$8,356	$17,978	$3,176,683
108	$9,596	$8,381	$17,978	$3,168,302

第9年供款共

$215,731

第9年利息

$116,804

第9年共還本金

$98,926

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$9,571	$8,407	$17,978	$3,159,895
110	$9,546	$8,432	$17,978	$3,151,463
111	$9,520	$8,457	$17,978	$3,143,005
112	$9,494	$8,483	$17,978	$3,134,522
113	$9,469	$8,509	$17,978	$3,126,014
114	$9,443	$8,534	$17,978	$3,117,479
115	$9,417	$8,560	$17,978	$3,108,919
116	$9,392	$8,586	$17,978	$3,100,333
117	$9,366	$8,612	$17,978	$3,091,721
118	$9,340	$8,638	$17,978	$3,083,083
119	$9,313	$8,664	$17,978	$3,074,419
120	$9,287	$8,690	$17,978	$3,065,729

第10年供款共

$215,731

第10年利息

$113,158

第10年共還本金

$102,573

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$9,261	$8,716	$17,978	$3,057,012
122	$9,235	$8,743	$17,978	$3,048,270
123	$9,208	$8,769	$17,978	$3,039,500
124	$9,182	$8,796	$17,978	$3,030,705
125	$9,155	$8,822	$17,978	$3,021,882
126	$9,129	$8,849	$17,978	$3,013,033
127	$9,102	$8,876	$17,978	$3,004,158
128	$9,075	$8,902	$17,978	$2,995,255
129	$9,048	$8,929	$17,978	$2,986,326
130	$9,021	$8,956	$17,978	$2,977,370
131	$8,994	$8,983	$17,978	$2,968,386
132	$8,967	$9,011	$17,978	$2,959,376

第11年供款共

$215,731

第11年利息

$109,377

第11年共還本金

$106,353

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$8,940	$9,038	$17,978	$2,950,338
134	$8,912	$9,065	$17,978	$2,941,273
135	$8,885	$9,092	$17,978	$2,932,180
136	$8,858	$9,120	$17,978	$2,923,060
137	$8,830	$9,147	$17,978	$2,913,913
138	$8,802	$9,175	$17,978	$2,904,738
139	$8,775	$9,203	$17,978	$2,895,535
140	$8,747	$9,231	$17,978	$2,886,304
141	$8,719	$9,258	$17,978	$2,877,046
142	$8,691	$9,286	$17,978	$2,867,760
143	$8,663	$9,315	$17,978	$2,858,445
144	$8,635	$9,343	$17,978	$2,849,102

第12年供款共

$215,731

第12年利息

$105,457

第12年共還本金

$110,273

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$8,607	$9,371	$17,978	$2,839,731
146	$8,578	$9,399	$17,978	$2,830,332
147	$8,550	$9,428	$17,978	$2,820,905
148	$8,521	$9,456	$17,978	$2,811,449
149	$8,493	$9,485	$17,978	$2,801,964
150	$8,464	$9,513	$17,978	$2,792,451
151	$8,436	$9,542	$17,978	$2,782,909
152	$8,407	$9,571	$17,978	$2,773,338
153	$8,378	$9,600	$17,978	$2,763,738
154	$8,349	$9,629	$17,978	$2,754,109
155	$8,320	$9,658	$17,978	$2,744,452
156	$8,291	$9,687	$17,978	$2,734,765

第13年供款共

$215,731

第13年利息

$101,393

第13年共還本金

$114,338

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$8,261	$9,716	$17,978	$2,725,048
158	$8,232	$9,746	$17,978	$2,715,303
159	$8,202	$9,775	$17,978	$2,705,528
160	$8,173	$9,805	$17,978	$2,695,723
161	$8,143	$9,834	$17,978	$2,685,889
162	$8,114	$9,864	$17,978	$2,676,025
163	$8,084	$9,894	$17,978	$2,666,131
164	$8,054	$9,924	$17,978	$2,656,208
165	$8,024	$9,954	$17,978	$2,646,254
166	$7,994	$9,984	$17,978	$2,636,270
167	$7,964	$10,014	$17,978	$2,626,256
168	$7,933	$10,044	$17,978	$2,616,212

第14年供款共

$215,731

第14年利息

$97,178

第14年共還本金

$118,552

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$7,903	$10,074	$17,978	$2,606,138
170	$7,873	$10,105	$17,978	$2,596,033
171	$7,842	$10,135	$17,978	$2,585,898
172	$7,812	$10,166	$17,978	$2,575,732
173	$7,781	$10,197	$17,978	$2,565,535
174	$7,750	$10,227	$17,978	$2,555,308
175	$7,719	$10,258	$17,978	$2,545,049
176	$7,688	$10,289	$17,978	$2,534,760
177	$7,657	$10,320	$17,978	$2,524,439
178	$7,626	$10,352	$17,978	$2,514,088
179	$7,595	$10,383	$17,978	$2,503,705
180	$7,563	$10,414	$17,978	$2,493,291

第15年供款共

$215,731

第15年利息

$92,809

第15年共還本金

$122,922

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$7,532	$10,446	$17,978	$2,482,845
182	$7,500	$10,477	$17,978	$2,472,368
183	$7,469	$10,509	$17,978	$2,461,859
184	$7,437	$10,541	$17,978	$2,451,318
185	$7,405	$10,573	$17,978	$2,440,746
186	$7,373	$10,604	$17,978	$2,430,141
187	$7,341	$10,636	$17,978	$2,419,505
188	$7,309	$10,669	$17,978	$2,408,836
189	$7,277	$10,701	$17,978	$2,398,135
190	$7,244	$10,733	$17,978	$2,387,402
191	$7,212	$10,766	$17,978	$2,376,636
192	$7,179	$10,798	$17,978	$2,365,838

第16年供款共

$215,731

第16年利息

$88,278

第16年共還本金

$127,452

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$7,147	$10,831	$17,978	$2,355,007
194	$7,114	$10,863	$17,978	$2,344,144
195	$7,081	$10,896	$17,978	$2,333,248
196	$7,048	$10,929	$17,978	$2,322,319
197	$7,015	$10,962	$17,978	$2,311,356
198	$6,982	$10,995	$17,978	$2,300,361
199	$6,949	$11,029	$17,978	$2,289,333
200	$6,916	$11,062	$17,978	$2,278,271
201	$6,882	$11,095	$17,978	$2,267,175
202	$6,849	$11,129	$17,978	$2,256,047
203	$6,815	$11,162	$17,978	$2,244,884
204	$6,781	$11,196	$17,978	$2,233,688

第17年供款共

$215,731

第17年利息

$83,580

第17年共還本金

$132,150

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$6,748	$11,230	$17,978	$2,222,458
206	$6,714	$11,264	$17,978	$2,211,194
207	$6,680	$11,298	$17,978	$2,199,896
208	$6,646	$11,332	$17,978	$2,188,564
209	$6,611	$11,366	$17,978	$2,177,198
210	$6,577	$11,401	$17,978	$2,165,798
211	$6,543	$11,435	$17,978	$2,154,362
212	$6,508	$11,470	$17,978	$2,142,893
213	$6,473	$11,504	$17,978	$2,131,389
214	$6,439	$11,539	$17,978	$2,119,850
215	$6,404	$11,574	$17,978	$2,108,276
216	$6,369	$11,609	$17,978	$2,096,667

第18年供款共

$215,731

第18年利息

$78,710

第18年共還本金

$137,021

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$6,334	$11,644	$17,978	$2,085,023
218	$6,299	$11,679	$17,978	$2,073,344
219	$6,263	$11,714	$17,978	$2,061,630
220	$6,228	$11,750	$17,978	$2,049,880
221	$6,192	$11,785	$17,978	$2,038,095
222	$6,157	$11,821	$17,978	$2,026,274
223	$6,121	$11,857	$17,978	$2,014,418
224	$6,085	$11,892	$17,978	$2,002,525
225	$6,049	$11,928	$17,978	$1,990,597
226	$6,013	$11,964	$17,978	$1,978,633
227	$5,977	$12,000	$17,978	$1,966,632
228	$5,941	$12,037	$17,978	$1,954,596

第19年供款共

$215,731

第19年利息

$73,659

第19年共還本金

$142,071

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$5,905	$12,073	$17,978	$1,942,523
230	$5,868	$12,110	$17,978	$1,930,413
231	$5,831	$12,146	$17,978	$1,918,267
232	$5,795	$12,183	$17,978	$1,906,084
233	$5,758	$12,220	$17,978	$1,893,865
234	$5,721	$12,256	$17,978	$1,881,608
235	$5,684	$12,294	$17,978	$1,869,315
236	$5,647	$12,331	$17,978	$1,856,984
237	$5,610	$12,368	$17,978	$1,844,616
238	$5,572	$12,405	$17,978	$1,832,211
239	$5,535	$12,443	$17,978	$1,819,768
240	$5,497	$12,480	$17,978	$1,807,288

第20年供款共

$215,731

第20年利息

$68,423

第20年共還本金

$147,308

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$5,460	$12,518	$17,978	$1,794,770
242	$5,422	$12,556	$17,978	$1,782,214
243	$5,384	$12,594	$17,978	$1,769,620
244	$5,346	$12,632	$17,978	$1,756,988
245	$5,308	$12,670	$17,978	$1,744,318
246	$5,269	$12,708	$17,978	$1,731,610
247	$5,231	$12,747	$17,978	$1,718,864
248	$5,192	$12,785	$17,978	$1,706,078
249	$5,154	$12,824	$17,978	$1,693,255
250	$5,115	$12,863	$17,978	$1,680,392
251	$5,076	$12,901	$17,978	$1,667,491
252	$5,037	$12,940	$17,978	$1,654,550

第21年供款共

$215,731

第21年利息

$62,993

第21年共還本金

$152,737

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$4,998	$12,979	$17,978	$1,641,571
254	$4,959	$13,019	$17,978	$1,628,552
255	$4,920	$13,058	$17,978	$1,615,494
256	$4,880	$13,097	$17,978	$1,602,397
257	$4,841	$13,137	$17,978	$1,589,260
258	$4,801	$13,177	$17,978	$1,576,083
259	$4,761	$13,216	$17,978	$1,562,867
260	$4,721	$13,256	$17,978	$1,549,611
261	$4,681	$13,296	$17,978	$1,536,314
262	$4,641	$13,337	$17,978	$1,522,978
263	$4,601	$13,377	$17,978	$1,509,601
264	$4,560	$13,417	$17,978	$1,496,183

第22年供款共

$215,731

第22年利息

$57,363

第22年共還本金

$158,367

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$4,520	$13,458	$17,978	$1,482,726
266	$4,479	$13,498	$17,978	$1,469,227
267	$4,438	$13,539	$17,978	$1,455,688
268	$4,397	$13,580	$17,978	$1,442,108
269	$4,356	$13,621	$17,978	$1,428,487
270	$4,315	$13,662	$17,978	$1,414,824
271	$4,274	$13,704	$17,978	$1,401,121
272	$4,233	$13,745	$17,978	$1,387,376
273	$4,191	$13,787	$17,978	$1,373,589
274	$4,149	$13,828	$17,978	$1,359,761
275	$4,108	$13,870	$17,978	$1,345,891
276	$4,066	$13,912	$17,978	$1,331,979

第23年供款共

$215,731

第23年利息

$51,526

第23年共還本金

$164,204

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,024	$13,954	$17,978	$1,318,025
278	$3,982	$13,996	$17,978	$1,304,029
279	$3,939	$14,038	$17,978	$1,289,991
280	$3,897	$14,081	$17,978	$1,275,910
281	$3,854	$14,123	$17,978	$1,261,787
282	$3,812	$14,166	$17,978	$1,247,621
283	$3,769	$14,209	$17,978	$1,233,413
284	$3,726	$14,252	$17,978	$1,219,161
285	$3,683	$14,295	$17,978	$1,204,866
286	$3,640	$14,338	$17,978	$1,190,528
287	$3,596	$14,381	$17,978	$1,176,147
288	$3,553	$14,425	$17,978	$1,161,723

第24年供款共

$215,731

第24年利息

$45,474

第24年共還本金

$170,257

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,509	$14,468	$17,978	$1,147,254
290	$3,466	$14,512	$17,978	$1,132,743
291	$3,422	$14,556	$17,978	$1,118,187
292	$3,378	$14,600	$17,978	$1,103,587
293	$3,334	$14,644	$17,978	$1,088,943
294	$3,290	$14,688	$17,978	$1,074,255
295	$3,245	$14,732	$17,978	$1,059,523
296	$3,201	$14,777	$17,978	$1,044,746
297	$3,156	$14,822	$17,978	$1,029,925
298	$3,111	$14,866	$17,978	$1,015,058
299	$3,066	$14,911	$17,978	$1,000,147
300	$3,021	$14,956	$17,978	$985,191

第25年供款共

$215,731

第25年利息

$39,199

第25年共還本金

$176,532

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$2,976	$15,001	$17,978	$970,189
302	$2,931	$15,047	$17,978	$955,143
303	$2,885	$15,092	$17,978	$940,050
304	$2,840	$15,138	$17,978	$924,913
305	$2,794	$15,184	$17,978	$909,729
306	$2,748	$15,229	$17,978	$894,500
307	$2,702	$15,275	$17,978	$879,224
308	$2,656	$15,322	$17,978	$863,903
309	$2,610	$15,368	$17,978	$848,535
310	$2,563	$15,414	$17,978	$833,121
311	$2,517	$15,461	$17,978	$817,660
312	$2,470	$15,508	$17,978	$802,152

第26年供款共

$215,731

第26年利息

$32,692

第26年共還本金

$183,039

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,423	$15,554	$17,978	$786,598
314	$2,376	$15,601	$17,978	$770,996
315	$2,329	$15,648	$17,978	$755,348
316	$2,282	$15,696	$17,978	$739,652
317	$2,234	$15,743	$17,978	$723,909
318	$2,187	$15,791	$17,978	$708,118
319	$2,139	$15,838	$17,978	$692,280
320	$2,091	$15,886	$17,978	$676,394
321	$2,043	$15,934	$17,978	$660,459
322	$1,995	$15,982	$17,978	$644,477
323	$1,947	$16,031	$17,978	$628,446
324	$1,898	$16,079	$17,978	$612,367

第27年供款共

$215,731

第27年利息

$25,945

第27年共還本金

$189,785

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,850	$16,128	$17,978	$596,239
326	$1,801	$16,176	$17,978	$580,063
327	$1,752	$16,225	$17,978	$563,838
328	$1,703	$16,274	$17,978	$547,563
329	$1,654	$16,323	$17,978	$531,240
330	$1,605	$16,373	$17,978	$514,867
331	$1,555	$16,422	$17,978	$498,445
332	$1,506	$16,472	$17,978	$481,973
333	$1,456	$16,522	$17,978	$465,452
334	$1,406	$16,571	$17,978	$448,880
335	$1,356	$16,622	$17,978	$432,259
336	$1,306	$16,672	$17,978	$415,587

第28年供款共

$215,731

第28年利息

$18,950

第28年共還本金

$196,780

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,255	$16,722	$17,978	$398,865
338	$1,205	$16,773	$17,978	$382,092
339	$1,154	$16,823	$17,978	$365,269
340	$1,103	$16,874	$17,978	$348,395
341	$1,052	$16,925	$17,978	$331,470
342	$1,001	$16,976	$17,978	$314,493
343	$950	$17,028	$17,978	$297,466
344	$899	$17,079	$17,978	$280,387
345	$847	$17,131	$17,978	$263,256
346	$795	$17,182	$17,978	$246,074
347	$743	$17,234	$17,978	$228,840
348	$691	$17,286	$17,978	$211,554

第29年供款共

$215,731

第29年利息

$11,697

第29年共還本金

$204,033

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$639	$17,338	$17,978	$194,215
350	$587	$17,391	$17,978	$176,824
351	$534	$17,443	$17,978	$159,381
352	$481	$17,496	$17,978	$141,885
353	$429	$17,549	$17,978	$124,336
354	$376	$17,602	$17,978	$106,734
355	$322	$17,655	$17,978	$89,079
356	$269	$17,708	$17,978	$71,370
357	$216	$17,762	$17,978	$53,608
358	$162	$17,816	$17,978	$35,793
359	$108	$17,869	$17,978	$17,923
360	$54	$17,923	$17,978	$0

第30年供款共

$215,731

第30年利息

$4,177

第30年共還本金

$211,554

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$10,859,916

免責聲明

筍盤推介

按揭保險費
info