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$10,788,229

每月供款
$17,904

首期

$4,013,000

總貸款額

$3,987,000

總利息

$2,458,229

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$4,343,000

按月供比率計算

$35,807

置業成本總預算

HK$4,343,000

首期

$4,013,000
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

$35,807

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

馬鞍山觀瀾雅軒第04座

thumb_up

觀瀾雅軒兩房間格四正免費村巴

實

601 呎

@11,947

建

815 呎

@8,810

local_fire_department 至HIT

售$718 萬

實

601 呎

@11,947

建

815 呎

@8,810

售$718 萬

local_fire_department 至HIT

馬鞍山泓碧第02座

thumb_up

海景2房，上車首選

實

511 呎

@16,047

real_estate_agent 罕有放盤 verified 首置必買

售$820 萬

實

511 呎

@16,047

售$820 萬

real_estate_agent 罕有放盤 verified 首置必買

粉嶺蔚翠花園第04座

thumb_up

靚裝連車位

實

716 呎

@12,291

建

826 呎

@10,654

local_fire_department 至HIT

售$880 萬

實

716 呎

@12,291

建

826 呎

@10,654

售$880 萬

local_fire_department 至HIT

VR實景

馬鞍山雅典居第10座

thumb_up

有裝修向海, 主人房孤型落地玻璃窗, 3房2廁, 歡迎查詢睇樓

實

775 呎

@10,839

建

943 呎

@8,908

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

售$840 萬

實

775 呎

@10,839

建

943 呎

@8,908

售$840 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

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

馬鞍山迎濤灣 B座

thumb_up

迎濤灣

實

506 呎

@14,427

建

683 呎

@10,688

local_fire_department 至HIT

售$730 萬

實

506 呎

@14,427

建

683 呎

@10,688

售$730 萬

local_fire_department 至HIT

馬鞍山翠擁華庭第11座

thumb_up

翠擁華庭第11座

實

774 呎

@9,948

建

988 呎

@7,794

local_fire_department 至HIT hotel_class 樓王 verified 首置必買 transfer_within_a_station 人才必選

售$770 萬

實

774 呎

@9,948

建

988 呎

@7,794

售$770 萬

local_fire_department 至HIT hotel_class 樓王 verified 首置必買 transfer_within_a_station 人才必選

馬鞍山聽濤雅苑第05座

thumb_up

聽濤雅苑3房1套, 清靜綠化景, 自住收租一流

實

650 呎

@11,538

建

807 呎

@9,294

local_fire_department 至HIT

售$750 萬

實

650 呎

@11,538

建

807 呎

@9,294

售$750 萬

local_fire_department 至HIT

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

西貢複式連天台,車位 (連租約)

thumb_up

西貢

建

1,300 呎

@6,923

local_fire_department 至HIT

售$900 萬

建

1,300 呎

@6,923

售$900 萬

local_fire_department 至HIT

馬鞍山新港城

thumb_up

4期商場上蓋打風落雨都吾怕換樓首選

實

519 呎

@13,680

建

698 呎

@10,172

local_fire_department 至HIT verified 首置必買

售$710 萬

實

519 呎

@13,680

建

698 呎

@10,172

售$710 萬

local_fire_department 至HIT verified 首置必買

沙田曉翠山莊

thumb_up

曉翠山莊**3房靚裝修**新鴻基毛孩天地

實

817 呎

@11,016

建

978 呎

@9,202

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$900 萬

實

817 呎

@11,016

建

978 呎

@9,202

售$900 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

利率	15年	20年	25年	30年
1.000	$23,862	$18,336	$15,026	$12,824
1.500	$24,749	$19,239	$15,945	$13,760
2.000	$25,657	$20,170	$16,899	$14,737
2.500	$26,585	$21,127	$17,886	$15,753
3.000	$27,533	$22,112	$18,907	$16,809
3.500	$28,502	$23,123	$19,960	$17,903
4.000	$29,491	$24,160	$21,045	$19,035
4.500	$30,500	$25,224	$22,161	$20,202
5.000	$31,529	$26,312	$23,308	$21,403
5.500	$32,577	$27,426	$24,484	$22,638
6.000	$33,645	$28,564	$25,688	$23,904

每月供款$17,904

年期

30年

貸款金額

$3,987,000

總利息

$2,458,229

總貸款連利息

$6,445,229

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$11,629	$6,275	$17,903	$3,980,725
2	$11,610	$6,293	$17,903	$3,974,432
3	$11,592	$6,311	$17,903	$3,968,121
4	$11,574	$6,330	$17,903	$3,961,791
5	$11,555	$6,348	$17,903	$3,955,443
6	$11,537	$6,367	$17,903	$3,949,076
7	$11,518	$6,385	$17,903	$3,942,691
8	$11,500	$6,404	$17,903	$3,936,287
9	$11,481	$6,423	$17,903	$3,929,865
10	$11,462	$6,441	$17,903	$3,923,423
11	$11,443	$6,460	$17,903	$3,916,963
12	$11,424	$6,479	$17,903	$3,910,484

第1年供款共

$214,841

第1年利息

$138,325

第1年共還本金

$76,516

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$11,406	$6,498	$17,903	$3,903,987
14	$11,387	$6,517	$17,903	$3,897,470
15	$11,368	$6,536	$17,903	$3,890,934
16	$11,349	$6,555	$17,903	$3,884,379
17	$11,329	$6,574	$17,903	$3,877,805
18	$11,310	$6,593	$17,903	$3,871,212
19	$11,291	$6,612	$17,903	$3,864,600
20	$11,272	$6,632	$17,903	$3,857,968
21	$11,252	$6,651	$17,903	$3,851,317
22	$11,233	$6,670	$17,903	$3,844,647
23	$11,214	$6,690	$17,903	$3,837,957
24	$11,194	$6,709	$17,903	$3,831,247

第2年供款共

$214,841

第2年利息

$135,604

第2年共還本金

$79,237

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$11,174	$6,729	$17,903	$3,824,518
26	$11,155	$6,749	$17,903	$3,817,770
27	$11,135	$6,768	$17,903	$3,811,002
28	$11,115	$6,788	$17,903	$3,804,214
29	$11,096	$6,808	$17,903	$3,797,406
30	$11,076	$6,828	$17,903	$3,790,578
31	$11,056	$6,848	$17,903	$3,783,731
32	$11,036	$6,868	$17,903	$3,776,863
33	$11,016	$6,888	$17,903	$3,769,975
34	$10,996	$6,908	$17,903	$3,763,068
35	$10,976	$6,928	$17,903	$3,756,140
36	$10,955	$6,948	$17,903	$3,749,192

第3年供款共

$214,841

第3年利息

$132,786

第3年共還本金

$82,055

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$10,935	$6,968	$17,903	$3,742,224
38	$10,915	$6,989	$17,903	$3,735,235
39	$10,894	$7,009	$17,903	$3,728,226
40	$10,874	$7,029	$17,903	$3,721,197
41	$10,853	$7,050	$17,903	$3,714,147
42	$10,833	$7,070	$17,903	$3,707,076
43	$10,812	$7,091	$17,903	$3,699,985
44	$10,792	$7,112	$17,903	$3,692,873
45	$10,771	$7,133	$17,903	$3,685,741
46	$10,750	$7,153	$17,903	$3,678,588
47	$10,729	$7,174	$17,903	$3,671,413
48	$10,708	$7,195	$17,903	$3,664,218

第4年供款共

$214,841

第4年利息

$129,867

第4年共還本金

$84,974

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$10,687	$7,216	$17,903	$3,657,002
50	$10,666	$7,237	$17,903	$3,649,765
51	$10,645	$7,258	$17,903	$3,642,507
52	$10,624	$7,279	$17,903	$3,635,227
53	$10,603	$7,301	$17,903	$3,627,927
54	$10,581	$7,322	$17,903	$3,620,605
55	$10,560	$7,343	$17,903	$3,613,261
56	$10,539	$7,365	$17,903	$3,605,897
57	$10,517	$7,386	$17,903	$3,598,510
58	$10,496	$7,408	$17,903	$3,591,103
59	$10,474	$7,429	$17,903	$3,583,673
60	$10,452	$7,451	$17,903	$3,576,222

第5年供款共

$214,841

第5年利息

$126,845

第5年共還本金

$87,996

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$10,431	$7,473	$17,903	$3,568,750
62	$10,409	$7,495	$17,903	$3,561,255
63	$10,387	$7,516	$17,903	$3,553,739
64	$10,365	$7,538	$17,903	$3,546,200
65	$10,343	$7,560	$17,903	$3,538,640
66	$10,321	$7,582	$17,903	$3,531,058
67	$10,299	$7,604	$17,903	$3,523,453
68	$10,277	$7,627	$17,903	$3,515,826
69	$10,254	$7,649	$17,903	$3,508,177
70	$10,232	$7,671	$17,903	$3,500,506
71	$10,210	$7,694	$17,903	$3,492,813
72	$10,187	$7,716	$17,903	$3,485,097

第6年供款共

$214,841

第6年利息

$123,715

第6年共還本金

$91,126

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$10,165	$7,739	$17,903	$3,477,358
74	$10,142	$7,761	$17,903	$3,469,597
75	$10,120	$7,784	$17,903	$3,461,813
76	$10,097	$7,806	$17,903	$3,454,007
77	$10,074	$7,829	$17,903	$3,446,177
78	$10,051	$7,852	$17,903	$3,438,325
79	$10,028	$7,875	$17,903	$3,430,450
80	$10,005	$7,898	$17,903	$3,422,552
81	$9,982	$7,921	$17,903	$3,414,632
82	$9,959	$7,944	$17,903	$3,406,687
83	$9,936	$7,967	$17,903	$3,398,720
84	$9,913	$7,990	$17,903	$3,390,730

第7年供款共

$214,841

第7年利息

$120,474

第7年共還本金

$94,367

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$9,890	$8,014	$17,903	$3,382,716
86	$9,866	$8,037	$17,903	$3,374,679
87	$9,843	$8,061	$17,903	$3,366,618
88	$9,819	$8,084	$17,903	$3,358,534
89	$9,796	$8,108	$17,903	$3,350,426
90	$9,772	$8,131	$17,903	$3,342,295
91	$9,748	$8,155	$17,903	$3,334,140
92	$9,725	$8,179	$17,903	$3,325,961
93	$9,701	$8,203	$17,903	$3,317,758
94	$9,677	$8,227	$17,903	$3,309,532
95	$9,653	$8,251	$17,903	$3,301,281
96	$9,629	$8,275	$17,903	$3,293,007

第8年供款共

$214,841

第8年利息

$117,118

第8年共還本金

$97,723

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$9,605	$8,299	$17,903	$3,284,708
98	$9,580	$8,323	$17,903	$3,276,385
99	$9,556	$8,347	$17,903	$3,268,037
100	$9,532	$8,372	$17,903	$3,259,666
101	$9,507	$8,396	$17,903	$3,251,270
102	$9,483	$8,421	$17,903	$3,242,849
103	$9,458	$8,445	$17,903	$3,234,404
104	$9,434	$8,470	$17,903	$3,225,934
105	$9,409	$8,494	$17,903	$3,217,440
106	$9,384	$8,519	$17,903	$3,208,921
107	$9,359	$8,544	$17,903	$3,200,377
108	$9,334	$8,569	$17,903	$3,191,808

第9年供款共

$214,841

第9年利息

$113,642

第9年共還本金

$101,199

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$9,309	$8,594	$17,903	$3,183,214
110	$9,284	$8,619	$17,903	$3,174,595
111	$9,259	$8,644	$17,903	$3,165,951
112	$9,234	$8,669	$17,903	$3,157,281
113	$9,209	$8,695	$17,903	$3,148,586
114	$9,183	$8,720	$17,903	$3,139,866
115	$9,158	$8,745	$17,903	$3,131,121
116	$9,132	$8,771	$17,903	$3,122,350
117	$9,107	$8,797	$17,903	$3,113,553
118	$9,081	$8,822	$17,903	$3,104,731
119	$9,055	$8,848	$17,903	$3,095,883
120	$9,030	$8,874	$17,903	$3,087,010

第10年供款共

$214,841

第10年利息

$110,043

第10年共還本金

$104,798

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$9,004	$8,900	$17,903	$3,078,110
122	$8,978	$8,926	$17,903	$3,069,184
123	$8,952	$8,952	$17,903	$3,060,233
124	$8,926	$8,978	$17,903	$3,051,255
125	$8,899	$9,004	$17,903	$3,042,251
126	$8,873	$9,030	$17,903	$3,033,221
127	$8,847	$9,057	$17,903	$3,024,164
128	$8,820	$9,083	$17,903	$3,015,081
129	$8,794	$9,109	$17,903	$3,005,972
130	$8,767	$9,136	$17,903	$2,996,836
131	$8,741	$9,163	$17,903	$2,987,673
132	$8,714	$9,189	$17,903	$2,978,484

第11年供款共

$214,841

第11年利息

$106,315

第11年共還本金

$108,526

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$8,687	$9,216	$17,903	$2,969,268
134	$8,660	$9,243	$17,903	$2,960,025
135	$8,633	$9,270	$17,903	$2,950,755
136	$8,606	$9,297	$17,903	$2,941,458
137	$8,579	$9,324	$17,903	$2,932,134
138	$8,552	$9,351	$17,903	$2,922,782
139	$8,525	$9,379	$17,903	$2,913,404
140	$8,497	$9,406	$17,903	$2,903,998
141	$8,470	$9,433	$17,903	$2,894,564
142	$8,442	$9,461	$17,903	$2,885,103
143	$8,415	$9,489	$17,903	$2,875,615
144	$8,387	$9,516	$17,903	$2,866,098

第12年供款共

$214,841

第12年利息

$102,455

第12年共還本金

$112,385

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$8,359	$9,544	$17,903	$2,856,555
146	$8,332	$9,572	$17,903	$2,846,983
147	$8,304	$9,600	$17,903	$2,837,383
148	$8,276	$9,628	$17,903	$2,827,755
149	$8,248	$9,656	$17,903	$2,818,100
150	$8,219	$9,684	$17,903	$2,808,416
151	$8,191	$9,712	$17,903	$2,798,703
152	$8,163	$9,741	$17,903	$2,788,963
153	$8,134	$9,769	$17,903	$2,779,194
154	$8,106	$9,797	$17,903	$2,769,396
155	$8,077	$9,826	$17,903	$2,759,570
156	$8,049	$9,855	$17,903	$2,749,716

第13年供款共

$214,841

第13年利息

$98,458

第13年共還本金

$116,383

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$8,020	$9,883	$17,903	$2,739,832
158	$7,991	$9,912	$17,903	$2,729,920
159	$7,962	$9,941	$17,903	$2,719,979
160	$7,933	$9,970	$17,903	$2,710,009
161	$7,904	$9,999	$17,903	$2,700,010
162	$7,875	$10,028	$17,903	$2,689,981
163	$7,846	$10,058	$17,903	$2,679,924
164	$7,816	$10,087	$17,903	$2,669,837
165	$7,787	$10,116	$17,903	$2,659,720
166	$7,758	$10,146	$17,903	$2,649,574
167	$7,728	$10,175	$17,903	$2,639,399
168	$7,698	$10,205	$17,903	$2,629,194

第14年供款共

$214,841

第14年利息

$94,319

第14年共還本金

$120,522

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$7,668	$10,235	$17,903	$2,618,959
170	$7,639	$10,265	$17,903	$2,608,694
171	$7,609	$10,295	$17,903	$2,598,399
172	$7,579	$10,325	$17,903	$2,588,075
173	$7,549	$10,355	$17,903	$2,577,720
174	$7,518	$10,385	$17,903	$2,567,335
175	$7,488	$10,415	$17,903	$2,556,919
176	$7,458	$10,446	$17,903	$2,546,474
177	$7,427	$10,476	$17,903	$2,535,997
178	$7,397	$10,507	$17,903	$2,525,491
179	$7,366	$10,537	$17,903	$2,514,953
180	$7,335	$10,568	$17,903	$2,504,385

第15年供款共

$214,841

第15年利息

$90,032

第15年共還本金

$124,809

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$7,304	$10,599	$17,903	$2,493,786
182	$7,274	$10,630	$17,903	$2,483,156
183	$7,243	$10,661	$17,903	$2,472,495
184	$7,211	$10,692	$17,903	$2,461,803
185	$7,180	$10,723	$17,903	$2,451,080
186	$7,149	$10,754	$17,903	$2,440,326
187	$7,118	$10,786	$17,903	$2,429,540
188	$7,086	$10,817	$17,903	$2,418,723
189	$7,055	$10,849	$17,903	$2,407,874
190	$7,023	$10,880	$17,903	$2,396,994
191	$6,991	$10,912	$17,903	$2,386,081
192	$6,959	$10,944	$17,903	$2,375,137

第16年供款共

$214,841

第16年利息

$85,593

第16年共還本金

$129,248

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$6,927	$10,976	$17,903	$2,364,161
194	$6,895	$11,008	$17,903	$2,353,153
195	$6,863	$11,040	$17,903	$2,342,113
196	$6,831	$11,072	$17,903	$2,331,041
197	$6,799	$11,105	$17,903	$2,319,937
198	$6,766	$11,137	$17,903	$2,308,800
199	$6,734	$11,169	$17,903	$2,297,630
200	$6,701	$11,202	$17,903	$2,286,428
201	$6,669	$11,235	$17,903	$2,275,194
202	$6,636	$11,267	$17,903	$2,263,926
203	$6,603	$11,300	$17,903	$2,252,626
204	$6,570	$11,333	$17,903	$2,241,293

第17年供款共

$214,841

第17年利息

$80,996

第17年共還本金

$133,845

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$6,537	$11,366	$17,903	$2,229,926
206	$6,504	$11,399	$17,903	$2,218,527
207	$6,471	$11,433	$17,903	$2,207,094
208	$6,437	$11,466	$17,903	$2,195,628
209	$6,404	$11,499	$17,903	$2,184,129
210	$6,370	$11,533	$17,903	$2,172,596
211	$6,337	$11,567	$17,903	$2,161,029
212	$6,303	$11,600	$17,903	$2,149,429
213	$6,269	$11,634	$17,903	$2,137,794
214	$6,235	$11,668	$17,903	$2,126,126
215	$6,201	$11,702	$17,903	$2,114,424
216	$6,167	$11,736	$17,903	$2,102,688

第18年供款共

$214,841

第18年利息

$76,236

第18年共還本金

$138,605

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$6,133	$11,771	$17,903	$2,090,917
218	$6,099	$11,805	$17,903	$2,079,112
219	$6,064	$11,839	$17,903	$2,067,273
220	$6,030	$11,874	$17,903	$2,055,399
221	$5,995	$11,908	$17,903	$2,043,490
222	$5,960	$11,943	$17,903	$2,031,547
223	$5,925	$11,978	$17,903	$2,019,569
224	$5,890	$12,013	$17,903	$2,007,556
225	$5,855	$12,048	$17,903	$1,995,508
226	$5,820	$12,083	$17,903	$1,983,425
227	$5,785	$12,118	$17,903	$1,971,306
228	$5,750	$12,154	$17,903	$1,959,153

第19年供款共

$214,841

第19年利息

$71,306

第19年共還本金

$143,535

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$5,714	$12,189	$17,903	$1,946,963
230	$5,679	$12,225	$17,903	$1,934,739
231	$5,643	$12,260	$17,903	$1,922,478
232	$5,607	$12,296	$17,903	$1,910,182
233	$5,571	$12,332	$17,903	$1,897,850
234	$5,535	$12,368	$17,903	$1,885,482
235	$5,499	$12,404	$17,903	$1,873,078
236	$5,463	$12,440	$17,903	$1,860,638
237	$5,427	$12,477	$17,903	$1,848,161
238	$5,390	$12,513	$17,903	$1,835,648
239	$5,354	$12,549	$17,903	$1,823,099
240	$5,317	$12,586	$17,903	$1,810,513

第20年供款共

$214,841

第20年利息

$66,201

第20年共還本金

$148,640

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$5,281	$12,623	$17,903	$1,797,890
242	$5,244	$12,660	$17,903	$1,785,230
243	$5,207	$12,696	$17,903	$1,772,534
244	$5,170	$12,734	$17,903	$1,759,800
245	$5,133	$12,771	$17,903	$1,747,030
246	$5,096	$12,808	$17,903	$1,734,222
247	$5,058	$12,845	$17,903	$1,721,377
248	$5,021	$12,883	$17,903	$1,708,494
249	$4,983	$12,920	$17,903	$1,695,573
250	$4,945	$12,958	$17,903	$1,682,615
251	$4,908	$12,996	$17,903	$1,669,620
252	$4,870	$13,034	$17,903	$1,656,586

第21年供款共

$214,841

第21年利息

$60,914

第21年共還本金

$153,927

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$4,832	$13,072	$17,903	$1,643,514
254	$4,794	$13,110	$17,903	$1,630,404
255	$4,755	$13,148	$17,903	$1,617,256
256	$4,717	$13,186	$17,903	$1,604,070
257	$4,679	$13,225	$17,903	$1,590,845
258	$4,640	$13,263	$17,903	$1,577,582
259	$4,601	$13,302	$17,903	$1,564,280
260	$4,562	$13,341	$17,903	$1,550,939
261	$4,524	$13,380	$17,903	$1,537,559
262	$4,485	$13,419	$17,903	$1,524,140
263	$4,445	$13,458	$17,903	$1,510,682
264	$4,406	$13,497	$17,903	$1,497,185

第22年供款共

$214,841

第22年利息

$55,440

第22年共還本金

$159,401

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$4,367	$13,537	$17,903	$1,483,648
266	$4,327	$13,576	$17,903	$1,470,072
267	$4,288	$13,616	$17,903	$1,456,456
268	$4,248	$13,655	$17,903	$1,442,801
269	$4,208	$13,695	$17,903	$1,429,106
270	$4,168	$13,735	$17,903	$1,415,370
271	$4,128	$13,775	$17,903	$1,401,595
272	$4,088	$13,815	$17,903	$1,387,780
273	$4,048	$13,856	$17,903	$1,373,924
274	$4,007	$13,896	$17,903	$1,360,028
275	$3,967	$13,937	$17,903	$1,346,091
276	$3,926	$13,977	$17,903	$1,332,114

第23年供款共

$214,841

第23年利息

$49,770

第23年共還本金

$165,071

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$3,885	$14,018	$17,903	$1,318,096
278	$3,844	$14,059	$17,903	$1,304,037
279	$3,803	$14,100	$17,903	$1,289,937
280	$3,762	$14,141	$17,903	$1,275,796
281	$3,721	$14,182	$17,903	$1,261,613
282	$3,680	$14,224	$17,903	$1,247,390
283	$3,638	$14,265	$17,903	$1,233,125
284	$3,597	$14,307	$17,903	$1,218,818
285	$3,555	$14,349	$17,903	$1,204,469
286	$3,513	$14,390	$17,903	$1,190,079
287	$3,471	$14,432	$17,903	$1,175,646
288	$3,429	$14,474	$17,903	$1,161,172

第24年供款共

$214,841

第24年利息

$43,899

第24年共還本金

$170,942

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,387	$14,517	$17,903	$1,146,655
290	$3,344	$14,559	$17,903	$1,132,096
291	$3,302	$14,601	$17,903	$1,117,495
292	$3,259	$14,644	$17,903	$1,102,851
293	$3,217	$14,687	$17,903	$1,088,164
294	$3,174	$14,730	$17,903	$1,073,435
295	$3,131	$14,773	$17,903	$1,058,662
296	$3,088	$14,816	$17,903	$1,043,846
297	$3,045	$14,859	$17,903	$1,028,987
298	$3,001	$14,902	$17,903	$1,014,085
299	$2,958	$14,946	$17,903	$999,140
300	$2,914	$14,989	$17,903	$984,150

第25年供款共

$214,841

第25年利息

$37,819

第25年共還本金

$177,022

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$2,870	$15,033	$17,903	$969,117
302	$2,827	$15,077	$17,903	$954,041
303	$2,783	$15,121	$17,903	$938,920
304	$2,739	$15,165	$17,903	$923,755
305	$2,694	$15,209	$17,903	$908,546
306	$2,650	$15,253	$17,903	$893,292
307	$2,605	$15,298	$17,903	$877,994
308	$2,561	$15,343	$17,903	$862,652
309	$2,516	$15,387	$17,903	$847,264
310	$2,471	$15,432	$17,903	$831,832
311	$2,426	$15,477	$17,903	$816,355
312	$2,381	$15,522	$17,903	$800,832

第26年供款共

$214,841

第26年利息

$31,523

第26年共還本金

$183,318

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,336	$15,568	$17,903	$785,265
314	$2,290	$15,613	$17,903	$769,652
315	$2,245	$15,659	$17,903	$753,993
316	$2,199	$15,704	$17,903	$738,289
317	$2,153	$15,750	$17,903	$722,539
318	$2,107	$15,796	$17,903	$706,743
319	$2,061	$15,842	$17,903	$690,901
320	$2,015	$15,888	$17,903	$675,012
321	$1,969	$15,935	$17,903	$659,078
322	$1,922	$15,981	$17,903	$643,097
323	$1,876	$16,028	$17,903	$627,069
324	$1,829	$16,074	$17,903	$610,995

第27年供款共

$214,841

第27年利息

$25,003

第27年共還本金

$189,838

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,782	$16,121	$17,903	$594,873
326	$1,735	$16,168	$17,903	$578,705
327	$1,688	$16,216	$17,903	$562,489
328	$1,641	$16,263	$17,903	$546,227
329	$1,593	$16,310	$17,903	$529,916
330	$1,546	$16,358	$17,903	$513,558
331	$1,498	$16,406	$17,903	$497,153
332	$1,450	$16,453	$17,903	$480,700
333	$1,402	$16,501	$17,903	$464,198
334	$1,354	$16,550	$17,903	$447,649
335	$1,306	$16,598	$17,903	$431,051
336	$1,257	$16,646	$17,903	$414,405

第28年供款共

$214,841

第28年利息

$18,251

第28年共還本金

$196,590

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,209	$16,695	$17,903	$397,710
338	$1,160	$16,743	$17,903	$380,967
339	$1,111	$16,792	$17,903	$364,174
340	$1,062	$16,841	$17,903	$347,333
341	$1,013	$16,890	$17,903	$330,443
342	$964	$16,940	$17,903	$313,503
343	$914	$16,989	$17,903	$296,514
344	$865	$17,039	$17,903	$279,475
345	$815	$17,088	$17,903	$262,387
346	$765	$17,138	$17,903	$245,249
347	$715	$17,188	$17,903	$228,061
348	$665	$17,238	$17,903	$210,823

第29年供款共

$214,841

第29年利息

$11,259

第29年共還本金

$203,582

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$615	$17,289	$17,903	$193,534
350	$564	$17,339	$17,903	$176,195
351	$514	$17,390	$17,903	$158,806
352	$463	$17,440	$17,903	$141,366
353	$412	$17,491	$17,903	$123,874
354	$361	$17,542	$17,903	$106,332
355	$310	$17,593	$17,903	$88,739
356	$259	$17,645	$17,903	$71,094
357	$207	$17,696	$17,903	$53,398
358	$156	$17,748	$17,903	$35,651
359	$104	$17,799	$17,903	$17,851
360	$52	$17,851	$17,903	$0

第30年供款共

$214,841

第30年利息

$4,018

第30年共還本金

$210,823

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$10,788,229

免責聲明

筍盤推介

按揭保險費
info