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$10,661,876

每月供款
$17,428

首期

$4,058,000

總貸款額

$3,942,000

總利息

$2,331,876

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

$34,855

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

$34,855

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

白石角天賦海灣第20座

thumb_up

天賦海灣投資收租自住佳宜

實

653 呎

@13,476

建

832 呎

@10,577

real_estate_agent 罕有放盤 verified 首置必買

售$880 萬

實

653 呎

@13,476

建

832 呎

@10,577

售$880 萬

real_estate_agent 罕有放盤 verified 首置必買

沙田欣廷軒

thumb_up

罕有極高層東南兩房連天台***必睇***

實

429 呎

@17,016

建

562 呎

@12,989

local_fire_department 至HIT real_estate_agent 罕有放盤 pets 愛竉必選

售$730 萬

實

429 呎

@17,016

建

562 呎

@12,989

售$730 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 pets 愛竉必選

西貢逸瓏海滙第

thumb_up

逸瓏海滙

實

586 呎

@14,300

local_fire_department 至HIT

售$838 萬

實

586 呎

@14,300

售$838 萬

local_fire_department 至HIT

馬鞍山觀瀾雅軒第05座

thumb_up

馬鞍山觀澖雅軒兩房新做廁廚 (有租約可交吉實客可約睇)

實

601 呎

@11,814

建

815 呎

@8,712

local_fire_department 至HIT price_change 蝕讓盤

售$710 萬

實

601 呎

@11,814

建

815 呎

@8,712

售$710 萬

local_fire_department 至HIT price_change 蝕讓盤

沙田帝堡城

thumb_up

罕有東南園景 SHUTTLE 直到新城市廣場

實

547 呎

@13,346

建

718 呎

@10,167

local_fire_department 至HIT

售$730 萬

實

547 呎

@13,346

建

718 呎

@10,167

售$730 萬

local_fire_department 至HIT

馬鞍山天宇海第3B座

thumb_up

天宇海第3B座

實

757 呎

@11,625

建

992 呎

@8,871

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$880 萬

實

757 呎

@11,625

建

992 呎

@8,871

售$880 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

馬鞍山聽濤雅苑第03座

thumb_up

聽濤三房

實

733 呎

@11,323

建

906 呎

@9,161

real_estate_agent 罕有放盤 vpn_key 有匙即睇 transfer_within_a_station 人才必選

售$830 萬

實

733 呎

@11,323

建

906 呎

@9,161

售$830 萬

real_estate_agent 罕有放盤 vpn_key 有匙即睇 transfer_within_a_station 人才必選

馬鞍山天宇海第2A座

thumb_up

天宇海 3房(1套)

實

670 呎

@11,940

建

881 呎

@9,081

local_fire_department 至HIT

售$800 萬

實

670 呎

@11,940

建

881 呎

@9,081

售$800 萬

local_fire_department 至HIT

馬鞍山迎海第02期星灣第18座

thumb_up

極高開揚景致優質2房+貯物室

實

499 呎

@14,228

local_fire_department 至HIT hotel_class 樓王

售$710 萬

實

499 呎

@14,228

售$710 萬

local_fire_department 至HIT hotel_class 樓王

VR實景

沙田柏傲莊 I

thumb_up

大圍站上蓋, 樓下圍方,優質生活, 二人世界!

實

357 呎

@22,129

local_fire_department 至HIT verified 首置必買 vpn_key 有匙即睇 transfer_within_a_station 人才必選

售$790 萬

實

357 呎

@22,129

售$790 萬

local_fire_department 至HIT verified 首置必買 vpn_key 有匙即睇 transfer_within_a_station 人才必選

馬鞍山馬鞍山中心

thumb_up

*罕有*市中心全海景單位 3房2廁

實

634 呎

@13,407

建

848 呎

@10,024

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 transfer_within_a_station 人才必選

售$850 萬

實

634 呎

@13,407

建

848 呎

@10,024

售$850 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 transfer_within_a_station 人才必選

沙田玖瓏山

thumb_up

罕有高層放租放賣實客可睇

實

735 呎

@12,245

local_fire_department 至HIT

售$900 萬

實

735 呎

@12,245

售$900 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
3.375	$27,939	$22,610	$19,471	$17,427
3.500	$28,181	$22,862	$19,735	$17,701
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$17,428

年期

30年

貸款金額

$3,942,000

總利息

$2,331,876

總貸款連利息

$6,273,876

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$11,087	$6,341	$17,427	$3,935,659
2	$11,069	$6,358	$17,427	$3,929,301
3	$11,051	$6,376	$17,427	$3,922,925
4	$11,033	$6,394	$17,427	$3,916,531
5	$11,015	$6,412	$17,427	$3,910,118
6	$10,997	$6,430	$17,427	$3,903,688
7	$10,979	$6,448	$17,427	$3,897,240
8	$10,961	$6,466	$17,427	$3,890,773
9	$10,943	$6,485	$17,427	$3,884,289
10	$10,925	$6,503	$17,427	$3,877,786
11	$10,906	$6,521	$17,427	$3,871,265
12	$10,888	$6,540	$17,427	$3,864,725

第1年供款共

$209,129

第1年利息

$131,854

第1年共還本金

$77,275

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$10,870	$6,558	$17,427	$3,858,167
14	$10,851	$6,576	$17,427	$3,851,591
15	$10,833	$6,595	$17,427	$3,844,996
16	$10,814	$6,613	$17,427	$3,838,383
17	$10,795	$6,632	$17,427	$3,831,751
18	$10,777	$6,651	$17,427	$3,825,100
19	$10,758	$6,669	$17,427	$3,818,431
20	$10,739	$6,688	$17,427	$3,811,743
21	$10,721	$6,707	$17,427	$3,805,036
22	$10,702	$6,726	$17,427	$3,798,310
23	$10,683	$6,745	$17,427	$3,791,565
24	$10,664	$6,764	$17,427	$3,784,802

第2年供款共

$209,129

第2年利息

$129,206

第2年共還本金

$79,924

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$10,645	$6,783	$17,427	$3,778,019
26	$10,626	$6,802	$17,427	$3,771,217
27	$10,607	$6,821	$17,427	$3,764,396
28	$10,587	$6,840	$17,427	$3,757,556
29	$10,568	$6,859	$17,427	$3,750,697
30	$10,549	$6,879	$17,427	$3,743,818
31	$10,529	$6,898	$17,427	$3,736,921
32	$10,510	$6,917	$17,427	$3,730,003
33	$10,491	$6,937	$17,427	$3,723,066
34	$10,471	$6,956	$17,427	$3,716,110
35	$10,452	$6,976	$17,427	$3,709,134
36	$10,432	$6,995	$17,427	$3,702,139

第3年供款共

$209,129

第3年利息

$126,466

第3年共還本金

$82,663

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$10,412	$7,015	$17,427	$3,695,124
38	$10,393	$7,035	$17,427	$3,688,089
39	$10,373	$7,055	$17,427	$3,681,034
40	$10,353	$7,075	$17,427	$3,673,959
41	$10,333	$7,094	$17,427	$3,666,865
42	$10,313	$7,114	$17,427	$3,659,751
43	$10,293	$7,134	$17,427	$3,652,616
44	$10,273	$7,154	$17,427	$3,645,462
45	$10,253	$7,175	$17,427	$3,638,287
46	$10,233	$7,195	$17,427	$3,631,092
47	$10,212	$7,215	$17,427	$3,623,877
48	$10,192	$7,235	$17,427	$3,616,642

第4年供款共

$209,129

第4年利息

$123,633

第4年共還本金

$85,496

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$10,172	$7,256	$17,427	$3,609,387
50	$10,151	$7,276	$17,427	$3,602,111
51	$10,131	$7,296	$17,427	$3,594,814
52	$10,110	$7,317	$17,427	$3,587,497
53	$10,090	$7,338	$17,427	$3,580,159
54	$10,069	$7,358	$17,427	$3,572,801
55	$10,049	$7,379	$17,427	$3,565,422
56	$10,028	$7,400	$17,427	$3,558,023
57	$10,007	$7,420	$17,427	$3,550,602
58	$9,986	$7,441	$17,427	$3,543,161
59	$9,965	$7,462	$17,427	$3,535,698
60	$9,944	$7,483	$17,427	$3,528,215

第5年供款共

$209,129

第5年利息

$120,702

第5年共還本金

$88,427

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$9,923	$7,504	$17,427	$3,520,711
62	$9,902	$7,525	$17,427	$3,513,185
63	$9,881	$7,547	$17,427	$3,505,639
64	$9,860	$7,568	$17,427	$3,498,071
65	$9,838	$7,589	$17,427	$3,490,482
66	$9,817	$7,610	$17,427	$3,482,871
67	$9,796	$7,632	$17,427	$3,475,240
68	$9,774	$7,653	$17,427	$3,467,586
69	$9,753	$7,675	$17,427	$3,459,911
70	$9,731	$7,696	$17,427	$3,452,215
71	$9,709	$7,718	$17,427	$3,444,497
72	$9,688	$7,740	$17,427	$3,436,757

第6年供款共

$209,129

第6年利息

$117,671

第6年共還本金

$91,458

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$9,666	$7,762	$17,427	$3,428,996
74	$9,644	$7,783	$17,427	$3,421,212
75	$9,622	$7,805	$17,427	$3,413,407
76	$9,600	$7,827	$17,427	$3,405,580
77	$9,578	$7,849	$17,427	$3,397,730
78	$9,556	$7,871	$17,427	$3,389,859
79	$9,534	$7,893	$17,427	$3,381,966
80	$9,512	$7,916	$17,427	$3,374,050
81	$9,490	$7,938	$17,427	$3,366,112
82	$9,467	$7,960	$17,427	$3,358,152
83	$9,445	$7,983	$17,427	$3,350,169
84	$9,422	$8,005	$17,427	$3,342,164

第7年供款共

$209,129

第7年利息

$114,536

第7年共還本金

$94,593

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$9,400	$8,028	$17,427	$3,334,137
86	$9,377	$8,050	$17,427	$3,326,086
87	$9,355	$8,073	$17,427	$3,318,014
88	$9,332	$8,096	$17,427	$3,309,918
89	$9,309	$8,118	$17,427	$3,301,800
90	$9,286	$8,141	$17,427	$3,293,659
91	$9,263	$8,164	$17,427	$3,285,495
92	$9,240	$8,187	$17,427	$3,277,308
93	$9,217	$8,210	$17,427	$3,269,098
94	$9,194	$8,233	$17,427	$3,260,865
95	$9,171	$8,256	$17,427	$3,252,608
96	$9,148	$8,279	$17,427	$3,244,329

第8年供款共

$209,129

第8年利息

$111,294

第8年共還本金

$97,835

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$9,125	$8,303	$17,427	$3,236,026
98	$9,101	$8,326	$17,427	$3,227,700
99	$9,078	$8,350	$17,427	$3,219,350
100	$9,054	$8,373	$17,427	$3,210,977
101	$9,031	$8,397	$17,427	$3,202,581
102	$9,007	$8,420	$17,427	$3,194,161
103	$8,984	$8,444	$17,427	$3,185,717
104	$8,960	$8,468	$17,427	$3,177,249
105	$8,936	$8,491	$17,427	$3,168,758
106	$8,912	$8,515	$17,427	$3,160,242
107	$8,888	$8,539	$17,427	$3,151,703
108	$8,864	$8,563	$17,427	$3,143,140

第9年供款共

$209,129

第9年利息

$107,940

第9年共還本金

$101,189

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$8,840	$8,587	$17,427	$3,134,553
110	$8,816	$8,612	$17,427	$3,125,941
111	$8,792	$8,636	$17,427	$3,117,305
112	$8,767	$8,660	$17,427	$3,108,645
113	$8,743	$8,684	$17,427	$3,099,961
114	$8,719	$8,709	$17,427	$3,091,252
115	$8,694	$8,733	$17,427	$3,082,519
116	$8,670	$8,758	$17,427	$3,073,761
117	$8,645	$8,782	$17,427	$3,064,979
118	$8,620	$8,807	$17,427	$3,056,171
119	$8,595	$8,832	$17,427	$3,047,339
120	$8,571	$8,857	$17,427	$3,038,483

第10年供款共

$209,129

第10年利息

$104,472

第10年共還本金

$104,657

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$8,546	$8,882	$17,427	$3,029,601
122	$8,521	$8,907	$17,427	$3,020,694
123	$8,496	$8,932	$17,427	$3,011,763
124	$8,471	$8,957	$17,427	$3,002,806
125	$8,445	$8,982	$17,427	$2,993,824
126	$8,420	$9,007	$17,427	$2,984,816
127	$8,395	$9,033	$17,427	$2,975,784
128	$8,369	$9,058	$17,427	$2,966,726
129	$8,344	$9,084	$17,427	$2,957,642
130	$8,318	$9,109	$17,427	$2,948,533
131	$8,293	$9,135	$17,427	$2,939,398
132	$8,267	$9,160	$17,427	$2,930,238

第11年供款共

$209,129

第11年利息

$100,885

第11年共還本金

$108,245

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$8,241	$9,186	$17,427	$2,921,052
134	$8,215	$9,212	$17,427	$2,911,840
135	$8,190	$9,238	$17,427	$2,902,602
136	$8,164	$9,264	$17,427	$2,893,338
137	$8,138	$9,290	$17,427	$2,884,048
138	$8,111	$9,316	$17,427	$2,874,732
139	$8,085	$9,342	$17,427	$2,865,390
140	$8,059	$9,369	$17,427	$2,856,021
141	$8,033	$9,395	$17,427	$2,846,627
142	$8,006	$9,421	$17,427	$2,837,205
143	$7,980	$9,448	$17,427	$2,827,757
144	$7,953	$9,474	$17,427	$2,818,283

第12年供款共

$209,129

第12年利息

$97,174

第12年共還本金

$111,955

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$7,926	$9,501	$17,427	$2,808,782
146	$7,900	$9,528	$17,427	$2,799,254
147	$7,873	$9,555	$17,427	$2,789,700
148	$7,846	$9,581	$17,427	$2,780,118
149	$7,819	$9,608	$17,427	$2,770,510
150	$7,792	$9,635	$17,427	$2,760,875
151	$7,765	$9,662	$17,427	$2,751,212
152	$7,738	$9,690	$17,427	$2,741,523
153	$7,711	$9,717	$17,427	$2,731,806
154	$7,683	$9,744	$17,427	$2,722,061
155	$7,656	$9,772	$17,427	$2,712,290
156	$7,628	$9,799	$17,427	$2,702,491

第13年供款共

$209,129

第13年利息

$93,337

第13年共還本金

$115,792

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$7,601	$9,827	$17,427	$2,692,664
158	$7,573	$9,854	$17,427	$2,682,810
159	$7,545	$9,882	$17,427	$2,672,928
160	$7,518	$9,910	$17,427	$2,663,018
161	$7,490	$9,938	$17,427	$2,653,080
162	$7,462	$9,966	$17,427	$2,643,115
163	$7,434	$9,994	$17,427	$2,633,121
164	$7,406	$10,022	$17,427	$2,623,099
165	$7,377	$10,050	$17,427	$2,613,049
166	$7,349	$10,078	$17,427	$2,602,971
167	$7,321	$10,107	$17,427	$2,592,864
168	$7,292	$10,135	$17,427	$2,582,729

第14年供款共

$209,129

第14年利息

$89,368

第14年共還本金

$119,761

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$7,264	$10,164	$17,427	$2,572,566
170	$7,235	$10,192	$17,427	$2,562,374
171	$7,207	$10,221	$17,427	$2,552,153
172	$7,178	$10,250	$17,427	$2,541,903
173	$7,149	$10,278	$17,427	$2,531,625
174	$7,120	$10,307	$17,427	$2,521,318
175	$7,091	$10,336	$17,427	$2,510,982
176	$7,062	$10,365	$17,427	$2,500,616
177	$7,033	$10,394	$17,427	$2,490,222
178	$7,004	$10,424	$17,427	$2,479,798
179	$6,974	$10,453	$17,427	$2,469,345
180	$6,945	$10,482	$17,427	$2,458,863

第15年供款共

$209,129

第15年利息

$85,263

第15年共還本金

$123,866

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$6,916	$10,512	$17,427	$2,448,351
182	$6,886	$10,541	$17,427	$2,437,809
183	$6,856	$10,571	$17,427	$2,427,238
184	$6,827	$10,601	$17,427	$2,416,638
185	$6,797	$10,631	$17,427	$2,406,007
186	$6,767	$10,661	$17,427	$2,395,346
187	$6,737	$10,691	$17,427	$2,384,656
188	$6,707	$10,721	$17,427	$2,373,935
189	$6,677	$10,751	$17,427	$2,363,185
190	$6,646	$10,781	$17,427	$2,352,404
191	$6,616	$10,811	$17,427	$2,341,592
192	$6,586	$10,842	$17,427	$2,330,751

第16年供款共

$209,129

第16年利息

$81,017

第16年共還本金

$128,112

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$6,555	$10,872	$17,427	$2,319,878
194	$6,525	$10,903	$17,427	$2,308,976
195	$6,494	$10,933	$17,427	$2,298,042
196	$6,463	$10,964	$17,427	$2,287,078
197	$6,432	$10,995	$17,427	$2,276,083
198	$6,401	$11,026	$17,427	$2,265,057
199	$6,370	$11,057	$17,427	$2,254,000
200	$6,339	$11,088	$17,427	$2,242,912
201	$6,308	$11,119	$17,427	$2,231,793
202	$6,277	$11,151	$17,427	$2,220,642
203	$6,246	$11,182	$17,427	$2,209,460
204	$6,214	$11,213	$17,427	$2,198,247

第17年供款共

$209,129

第17年利息

$76,626

第17年共還本金

$132,504

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$6,183	$11,245	$17,427	$2,187,002
206	$6,151	$11,276	$17,427	$2,175,726
207	$6,119	$11,308	$17,427	$2,164,417
208	$6,087	$11,340	$17,427	$2,153,077
209	$6,056	$11,372	$17,427	$2,141,706
210	$6,024	$11,404	$17,427	$2,130,302
211	$5,991	$11,436	$17,427	$2,118,866
212	$5,959	$11,468	$17,427	$2,107,398
213	$5,927	$11,500	$17,427	$2,095,897
214	$5,895	$11,533	$17,427	$2,084,364
215	$5,862	$11,565	$17,427	$2,072,799
216	$5,830	$11,598	$17,427	$2,061,202

第18年供款共

$209,129

第18年利息

$72,084

第18年共還本金

$137,045

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$5,797	$11,630	$17,427	$2,049,571
218	$5,764	$11,663	$17,427	$2,037,908
219	$5,732	$11,696	$17,427	$2,026,213
220	$5,699	$11,729	$17,427	$2,014,484
221	$5,666	$11,762	$17,427	$2,002,722
222	$5,633	$11,795	$17,427	$1,990,927
223	$5,599	$11,828	$17,427	$1,979,099
224	$5,566	$11,861	$17,427	$1,967,238
225	$5,533	$11,895	$17,427	$1,955,344
226	$5,499	$11,928	$17,427	$1,943,416
227	$5,466	$11,962	$17,427	$1,931,454
228	$5,432	$11,995	$17,427	$1,919,459

第19年供款共

$209,129

第19年利息

$67,386

第19年共還本金

$141,743

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$5,398	$12,029	$17,427	$1,907,430
230	$5,365	$12,063	$17,427	$1,895,367
231	$5,331	$12,097	$17,427	$1,883,270
232	$5,297	$12,131	$17,427	$1,871,140
233	$5,263	$12,165	$17,427	$1,858,975
234	$5,228	$12,199	$17,427	$1,846,776
235	$5,194	$12,233	$17,427	$1,834,542
236	$5,160	$12,268	$17,427	$1,822,275
237	$5,125	$12,302	$17,427	$1,809,972
238	$5,091	$12,337	$17,427	$1,797,635
239	$5,056	$12,372	$17,427	$1,785,264
240	$5,021	$12,406	$17,427	$1,772,857

第20年供款共

$209,129

第20年利息

$62,528

第20年共還本金

$146,601

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$4,986	$12,441	$17,427	$1,760,416
242	$4,951	$12,476	$17,427	$1,747,940
243	$4,916	$12,511	$17,427	$1,735,428
244	$4,881	$12,547	$17,427	$1,722,882
245	$4,846	$12,582	$17,427	$1,710,300
246	$4,810	$12,617	$17,427	$1,697,683
247	$4,775	$12,653	$17,427	$1,685,030
248	$4,739	$12,688	$17,427	$1,672,342
249	$4,703	$12,724	$17,427	$1,659,618
250	$4,668	$12,760	$17,427	$1,646,858
251	$4,632	$12,796	$17,427	$1,634,063
252	$4,596	$12,832	$17,427	$1,621,231

第21年供款共

$209,129

第21年利息

$57,503

第21年共還本金

$151,626

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$4,560	$12,868	$17,427	$1,608,363
254	$4,524	$12,904	$17,427	$1,595,459
255	$4,487	$12,940	$17,427	$1,582,519
256	$4,451	$12,977	$17,427	$1,569,542
257	$4,414	$13,013	$17,427	$1,556,529
258	$4,378	$13,050	$17,427	$1,543,480
259	$4,341	$13,086	$17,427	$1,530,393
260	$4,304	$13,123	$17,427	$1,517,270
261	$4,267	$13,160	$17,427	$1,504,110
262	$4,230	$13,197	$17,427	$1,490,913
263	$4,193	$13,234	$17,427	$1,477,679
264	$4,156	$13,271	$17,427	$1,464,407

第22年供款共

$209,129

第22年利息

$52,305

第22年共還本金

$156,824

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$4,119	$13,309	$17,427	$1,451,098
266	$4,081	$13,346	$17,427	$1,437,752
267	$4,044	$13,384	$17,427	$1,424,368
268	$4,006	$13,421	$17,427	$1,410,947
269	$3,968	$13,459	$17,427	$1,397,488
270	$3,930	$13,497	$17,427	$1,383,991
271	$3,892	$13,535	$17,427	$1,370,456
272	$3,854	$13,573	$17,427	$1,356,883
273	$3,816	$13,611	$17,427	$1,343,272
274	$3,778	$13,649	$17,427	$1,329,622
275	$3,740	$13,688	$17,427	$1,315,934
276	$3,701	$13,726	$17,427	$1,302,208

第23年供款共

$209,129

第23年利息

$46,930

第23年共還本金

$162,199

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$3,662	$13,765	$17,427	$1,288,443
278	$3,624	$13,804	$17,427	$1,274,639
279	$3,585	$13,843	$17,427	$1,260,797
280	$3,546	$13,881	$17,427	$1,246,915
281	$3,507	$13,920	$17,427	$1,232,995
282	$3,468	$13,960	$17,427	$1,219,035
283	$3,429	$13,999	$17,427	$1,205,036
284	$3,389	$14,038	$17,427	$1,190,998
285	$3,350	$14,078	$17,427	$1,176,920
286	$3,310	$14,117	$17,427	$1,162,803
287	$3,270	$14,157	$17,427	$1,148,646
288	$3,231	$14,197	$17,427	$1,134,449

第24年供款共

$209,129

第24年利息

$41,370

第24年共還本金

$167,759

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,191	$14,237	$17,427	$1,120,212
290	$3,151	$14,277	$17,427	$1,105,935
291	$3,110	$14,317	$17,427	$1,091,618
292	$3,070	$14,357	$17,427	$1,077,261
293	$3,030	$14,398	$17,427	$1,062,864
294	$2,989	$14,438	$17,427	$1,048,425
295	$2,949	$14,479	$17,427	$1,033,947
296	$2,908	$14,519	$17,427	$1,019,427
297	$2,867	$14,560	$17,427	$1,004,867
298	$2,826	$14,601	$17,427	$990,266
299	$2,785	$14,642	$17,427	$975,623
300	$2,744	$14,683	$17,427	$960,940

第25年供款共

$209,129

第25年利息

$35,620

第25年共還本金

$173,509

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$2,703	$14,725	$17,427	$946,215
302	$2,661	$14,766	$17,427	$931,449
303	$2,620	$14,808	$17,427	$916,641
304	$2,578	$14,849	$17,427	$901,792
305	$2,536	$14,891	$17,427	$886,901
306	$2,494	$14,933	$17,427	$871,968
307	$2,452	$14,975	$17,427	$856,993
308	$2,410	$15,017	$17,427	$841,975
309	$2,368	$15,059	$17,427	$826,916
310	$2,326	$15,102	$17,427	$811,814
311	$2,283	$15,144	$17,427	$796,670
312	$2,241	$15,187	$17,427	$781,483

第26年供款共

$209,129

第26年利息

$29,673

第26年共還本金

$179,457

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,198	$15,230	$17,427	$766,254
314	$2,155	$15,272	$17,427	$750,981
315	$2,112	$15,315	$17,427	$735,666
316	$2,069	$15,358	$17,427	$720,308
317	$2,026	$15,402	$17,427	$704,906
318	$1,983	$15,445	$17,427	$689,461
319	$1,939	$15,488	$17,427	$673,973
320	$1,896	$15,532	$17,427	$658,441
321	$1,852	$15,576	$17,427	$642,866
322	$1,808	$15,619	$17,427	$627,246
323	$1,764	$15,663	$17,427	$611,583
324	$1,720	$15,707	$17,427	$595,876

第27年供款共

$209,129

第27年利息

$23,521

第27年共還本金

$185,608

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,676	$15,752	$17,427	$580,124
326	$1,632	$15,796	$17,427	$564,328
327	$1,587	$15,840	$17,427	$548,488
328	$1,543	$15,885	$17,427	$532,603
329	$1,498	$15,929	$17,427	$516,674
330	$1,453	$15,974	$17,427	$500,699
331	$1,408	$16,019	$17,427	$484,680
332	$1,363	$16,064	$17,427	$468,616
333	$1,318	$16,109	$17,427	$452,506
334	$1,273	$16,155	$17,427	$436,352
335	$1,227	$16,200	$17,427	$420,151
336	$1,182	$16,246	$17,427	$403,906

第28年供款共

$209,129

第28年利息

$17,159

第28年共還本金

$191,970

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,136	$16,291	$17,427	$387,614
338	$1,090	$16,337	$17,427	$371,277
339	$1,044	$16,383	$17,427	$354,894
340	$998	$16,429	$17,427	$338,464
341	$952	$16,476	$17,427	$321,989
342	$906	$16,522	$17,427	$305,467
343	$859	$16,568	$17,427	$288,899
344	$813	$16,615	$17,427	$272,284
345	$766	$16,662	$17,427	$255,622
346	$719	$16,708	$17,427	$238,914
347	$672	$16,755	$17,427	$222,158
348	$625	$16,803	$17,427	$205,356

第29年供款共

$209,129

第29年利息

$10,579

第29年共還本金

$198,550

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$578	$16,850	$17,427	$188,506
350	$530	$16,897	$17,427	$171,609
351	$483	$16,945	$17,427	$154,664
352	$435	$16,992	$17,427	$137,671
353	$387	$17,040	$17,427	$120,631
354	$339	$17,088	$17,427	$103,543
355	$291	$17,136	$17,427	$86,407
356	$243	$17,184	$17,427	$69,222
357	$195	$17,233	$17,427	$51,990
358	$146	$17,281	$17,427	$34,708
359	$98	$17,330	$17,427	$17,379
360	$49	$17,379	$17,427	$0

第30年供款共

$209,129

第30年利息

$3,773

第30年共還本金

$205,356

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$10,661,876

免責聲明

筍盤推介

按揭保險費
info