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$11,154,764

每月供款
$19,172

首期

$3,923,000

總貸款額

$4,077,000

總利息

$2,824,764

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$4,253,000

按月供比率計算

$38,343

置業成本總預算

HK$4,253,000

首期

$3,923,000
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

$38,343

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

VR實景

沙田柏傲莊 II 第07B座

thumb_up

柏傲莊沙中線上蓋,年輕新貴

實

330 呎

@22,121

local_fire_department 至HIT verified 首置必買

售$730 萬

實

330 呎

@22,121

售$730 萬

local_fire_department 至HIT verified 首置必買

沙田濱景花園

thumb_up

奇豐精選 3房套廁馬場河景可約睇

實

542 呎

@13,616

建

659 呎

@11,199

hotel_class 樓王

售$738 萬

實

542 呎

@13,616

建

659 呎

@11,199

售$738 萬

hotel_class 樓王

馬鞍山嘉華星濤灣第02座

thumb_up

嘉華星濤灣 2房東南開揚

實

493 呎

@14,402

建

678 呎

@10,472

local_fire_department 至HIT

售$710 萬

實

493 呎

@14,402

建

678 呎

@10,472

售$710 萬

local_fire_department 至HIT

沙田玖瓏山日瓏閣

thumb_up

豪宅地段, 環境清幽, 二人世界!

實

467 呎

@14,989

local_offer 低水筍價

售$700 萬

實

467 呎

@14,989

售$700 萬

local_offer 低水筍價

旺角金輪大廈

thumb_up

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

沙田濱景花園

thumb_up

罕有高層大單邊開揚河景🌊🌊　裝修新淨舒適👍👍

實

544 呎

@13,419

建

659 呎

@11,077

real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

售$730 萬

實

544 呎

@13,419

建

659 呎

@11,077

售$730 萬

real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

馬鞍山翠擁華庭第03座

thumb_up

高層開揚海景

實

702 呎

@12,251

建

905 呎

@9,503

local_fire_department 至HIT

售$860 萬

實

702 呎

@12,251

建

905 呎

@9,503

售$860 萬

local_fire_department 至HIT

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

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

@11,905

local_fire_department 至HIT

售$750 萬

實

630 呎

@11,905

售$750 萬

local_fire_department 至HIT

馬鞍山泓碧第02座

thumb_up

幾年半新樓低密度住宅 24小時GYM ROOM 投資自住必睇

實

472 呎

@16,949

real_estate_agent 罕有放盤 verified 首置必買 pets 愛竉必選

售$800 萬

實

472 呎

@16,949

售$800 萬

real_estate_agent 罕有放盤 verified 首置必買 pets 愛竉必選

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

VR實景

沙田文禮閣

thumb_up

^大圍三房套^ 投資收租精選!

實

622 呎

@13,264

建

736 呎

@11,209

local_fire_department 至HIT

售$825 萬

實

622 呎

@13,264

建

736 呎

@11,209

售$825 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$24,401	$18,750	$15,365	$13,113
1.500	$25,308	$19,673	$16,305	$14,071
2.000	$26,236	$20,625	$17,281	$15,069
2.500	$27,185	$21,604	$18,290	$16,109
3.000	$28,155	$22,611	$19,334	$17,189
3.500	$29,146	$23,645	$20,410	$18,308
3.875	$29,902	$24,438	$21,240	$19,172
4.000	$30,157	$24,706	$21,520	$19,464
4.500	$31,189	$25,793	$22,661	$20,658
5.000	$32,241	$26,906	$23,834	$21,886
5.500	$33,312	$28,045	$25,036	$23,149
6.000	$34,404	$29,209	$26,268	$24,444

每月供款$19,172

年期

30年

貸款金額

$4,077,000

總利息

$2,824,764

總貸款連利息

$6,901,764

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$13,165	$6,006	$19,172	$4,070,994
2	$13,146	$6,026	$19,172	$4,064,968
3	$13,126	$6,045	$19,172	$4,058,923
4	$13,107	$6,065	$19,172	$4,052,858
5	$13,087	$6,084	$19,172	$4,046,774
6	$13,068	$6,104	$19,172	$4,040,670
7	$13,048	$6,124	$19,172	$4,034,547
8	$13,028	$6,143	$19,172	$4,028,403
9	$13,008	$6,163	$19,172	$4,022,240
10	$12,988	$6,183	$19,172	$4,016,057
11	$12,969	$6,203	$19,172	$4,009,854
12	$12,948	$6,223	$19,172	$4,003,631

第1年供款共

$230,059

第1年利息

$156,690

第1年共還本金

$73,369

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$12,928	$6,243	$19,172	$3,997,388
14	$12,908	$6,263	$19,172	$3,991,124
15	$12,888	$6,284	$19,172	$3,984,841
16	$12,868	$6,304	$19,172	$3,978,537
17	$12,847	$6,324	$19,172	$3,972,213
18	$12,827	$6,345	$19,172	$3,965,868
19	$12,806	$6,365	$19,172	$3,959,503
20	$12,786	$6,386	$19,172	$3,953,117
21	$12,765	$6,406	$19,172	$3,946,711
22	$12,745	$6,427	$19,172	$3,940,284
23	$12,724	$6,448	$19,172	$3,933,836
24	$12,703	$6,469	$19,172	$3,927,368

第2年供款共

$230,059

第2年利息

$153,796

第2年共還本金

$76,263

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$12,682	$6,489	$19,172	$3,920,878
26	$12,661	$6,510	$19,172	$3,914,368
27	$12,640	$6,531	$19,172	$3,907,837
28	$12,619	$6,553	$19,172	$3,901,284
29	$12,598	$6,574	$19,172	$3,894,710
30	$12,577	$6,595	$19,172	$3,888,116
31	$12,555	$6,616	$19,172	$3,881,499
32	$12,534	$6,638	$19,172	$3,874,862
33	$12,513	$6,659	$19,172	$3,868,203
34	$12,491	$6,680	$19,172	$3,861,522
35	$12,469	$6,702	$19,172	$3,854,820
36	$12,448	$6,724	$19,172	$3,848,097

第3年供款共

$230,059

第3年利息

$150,787

第3年共還本金

$79,271

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$12,426	$6,745	$19,172	$3,841,351
38	$12,404	$6,767	$19,172	$3,834,584
39	$12,383	$6,789	$19,172	$3,827,795
40	$12,361	$6,811	$19,172	$3,820,984
41	$12,339	$6,833	$19,172	$3,814,151
42	$12,317	$6,855	$19,172	$3,807,296
43	$12,294	$6,877	$19,172	$3,800,419
44	$12,272	$6,899	$19,172	$3,793,519
45	$12,250	$6,922	$19,172	$3,786,598
46	$12,228	$6,944	$19,172	$3,779,654
47	$12,205	$6,966	$19,172	$3,772,687
48	$12,183	$6,989	$19,172	$3,765,698

第4年供款共

$230,059

第4年利息

$147,661

第4年共還本金

$82,398

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$12,160	$7,011	$19,172	$3,758,687
50	$12,137	$7,034	$19,172	$3,751,653
51	$12,115	$7,057	$19,172	$3,744,596
52	$12,092	$7,080	$19,172	$3,737,516
53	$12,069	$7,103	$19,172	$3,730,414
54	$12,046	$7,125	$19,172	$3,723,288
55	$12,023	$7,148	$19,172	$3,716,140
56	$12,000	$7,172	$19,172	$3,708,968
57	$11,977	$7,195	$19,172	$3,701,774
58	$11,954	$7,218	$19,172	$3,694,556
59	$11,930	$7,241	$19,172	$3,687,314
60	$11,907	$7,265	$19,172	$3,680,050

第5年供款共

$230,059

第5年利息

$144,410

第5年共還本金

$85,649

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$11,883	$7,288	$19,172	$3,672,762
62	$11,860	$7,312	$19,172	$3,665,450
63	$11,836	$7,335	$19,172	$3,658,115
64	$11,813	$7,359	$19,172	$3,650,756
65	$11,789	$7,383	$19,172	$3,643,373
66	$11,765	$7,407	$19,172	$3,635,967
67	$11,741	$7,430	$19,172	$3,628,536
68	$11,717	$7,454	$19,172	$3,621,082
69	$11,693	$7,478	$19,172	$3,613,603
70	$11,669	$7,503	$19,172	$3,606,101
71	$11,645	$7,527	$19,172	$3,598,574
72	$11,620	$7,551	$19,172	$3,591,023

第6年供款共

$230,059

第6年利息

$141,032

第6年共還本金

$89,027

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$11,596	$7,576	$19,172	$3,583,447
74	$11,572	$7,600	$19,172	$3,575,847
75	$11,547	$7,625	$19,172	$3,568,223
76	$11,522	$7,649	$19,172	$3,560,574
77	$11,498	$7,674	$19,172	$3,552,900
78	$11,473	$7,699	$19,172	$3,545,201
79	$11,448	$7,724	$19,172	$3,537,477
80	$11,423	$7,748	$19,172	$3,529,729
81	$11,398	$7,773	$19,172	$3,521,956
82	$11,373	$7,799	$19,172	$3,514,157
83	$11,348	$7,824	$19,172	$3,506,333
84	$11,323	$7,849	$19,172	$3,498,484

第7年供款共

$230,059

第7年利息

$137,520

第7年共還本金

$92,539

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$11,297	$7,874	$19,172	$3,490,610
86	$11,272	$7,900	$19,172	$3,482,710
87	$11,246	$7,925	$19,172	$3,474,785
88	$11,221	$7,951	$19,172	$3,466,834
89	$11,195	$7,977	$19,172	$3,458,857
90	$11,169	$8,002	$19,172	$3,450,855
91	$11,143	$8,028	$19,172	$3,442,827
92	$11,117	$8,054	$19,172	$3,434,773
93	$11,091	$8,080	$19,172	$3,426,692
94	$11,065	$8,106	$19,172	$3,418,586
95	$11,039	$8,132	$19,172	$3,410,454
96	$11,013	$8,159	$19,172	$3,402,295

第8年供款共

$230,059

第8年利息

$133,870

第8年共還本金

$96,189

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$10,987	$8,185	$19,172	$3,394,110
98	$10,960	$8,211	$19,172	$3,385,899
99	$10,934	$8,238	$19,172	$3,377,661
100	$10,907	$8,265	$19,172	$3,369,396
101	$10,880	$8,291	$19,172	$3,361,105
102	$10,854	$8,318	$19,172	$3,352,787
103	$10,827	$8,345	$19,172	$3,344,442
104	$10,800	$8,372	$19,172	$3,336,070
105	$10,773	$8,399	$19,172	$3,327,672
106	$10,746	$8,426	$19,172	$3,319,246
107	$10,718	$8,453	$19,172	$3,310,792
108	$10,691	$8,480	$19,172	$3,302,312

第9年供款共

$230,059

第9年利息

$130,076

第9年共還本金

$99,983

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$10,664	$8,508	$19,172	$3,293,804
110	$10,636	$8,535	$19,172	$3,285,269
111	$10,609	$8,563	$19,172	$3,276,706
112	$10,581	$8,591	$19,172	$3,268,115
113	$10,553	$8,618	$19,172	$3,259,497
114	$10,525	$8,646	$19,172	$3,250,851
115	$10,498	$8,674	$19,172	$3,242,177
116	$10,470	$8,702	$19,172	$3,233,475
117	$10,441	$8,730	$19,172	$3,224,745
118	$10,413	$8,758	$19,172	$3,215,986
119	$10,385	$8,787	$19,172	$3,207,200
120	$10,357	$8,815	$19,172	$3,198,385

第10年供款共

$230,059

第10年利息

$126,132

第10年共還本金

$103,927

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$10,328	$8,843	$19,172	$3,189,541
122	$10,300	$8,872	$19,172	$3,180,669
123	$10,271	$8,901	$19,172	$3,171,769
124	$10,242	$8,929	$19,172	$3,162,839
125	$10,213	$8,958	$19,172	$3,153,881
126	$10,184	$8,987	$19,172	$3,144,894
127	$10,155	$9,016	$19,172	$3,135,878
128	$10,126	$9,045	$19,172	$3,126,833
129	$10,097	$9,075	$19,172	$3,117,758
130	$10,068	$9,104	$19,172	$3,108,654
131	$10,038	$9,133	$19,172	$3,099,521
132	$10,009	$9,163	$19,172	$3,090,358

第11年供款共

$230,059

第11年利息

$122,032

第11年共還本金

$108,027

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$9,979	$9,192	$19,172	$3,081,166
134	$9,950	$9,222	$19,172	$3,071,944
135	$9,920	$9,252	$19,172	$3,062,692
136	$9,890	$9,282	$19,172	$3,053,411
137	$9,860	$9,312	$19,172	$3,044,099
138	$9,830	$9,342	$19,172	$3,034,757
139	$9,800	$9,372	$19,172	$3,025,386
140	$9,769	$9,402	$19,172	$3,015,984
141	$9,739	$9,432	$19,172	$3,006,551
142	$9,709	$9,463	$19,172	$2,997,088
143	$9,678	$9,493	$19,172	$2,987,595
144	$9,647	$9,524	$19,172	$2,978,071

第12年供款共

$230,059

第12年利息

$117,771

第12年共還本金

$112,288

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$9,617	$9,555	$19,172	$2,968,516
146	$9,586	$9,586	$19,172	$2,958,930
147	$9,555	$9,617	$19,172	$2,949,313
148	$9,524	$9,648	$19,172	$2,939,666
149	$9,493	$9,679	$19,172	$2,929,987
150	$9,461	$9,710	$19,172	$2,920,276
151	$9,430	$9,742	$19,172	$2,910,535
152	$9,399	$9,773	$19,172	$2,900,762
153	$9,367	$9,805	$19,172	$2,890,957
154	$9,335	$9,836	$19,172	$2,881,121
155	$9,304	$9,868	$19,172	$2,871,253
156	$9,272	$9,900	$19,172	$2,861,354

第13年供款共

$230,059

第13年利息

$113,342

第13年共還本金

$116,717

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$9,240	$9,932	$19,172	$2,851,422
158	$9,208	$9,964	$19,172	$2,841,458
159	$9,176	$9,996	$19,172	$2,831,462
160	$9,143	$10,028	$19,172	$2,821,434
161	$9,111	$10,061	$19,172	$2,811,373
162	$9,078	$10,093	$19,172	$2,801,280
163	$9,046	$10,126	$19,172	$2,791,154
164	$9,013	$10,158	$19,172	$2,780,995
165	$8,980	$10,191	$19,172	$2,770,804
166	$8,947	$10,224	$19,172	$2,760,580
167	$8,914	$10,257	$19,172	$2,750,323
168	$8,881	$10,290	$19,172	$2,740,033

第14年供款共

$230,059

第14年利息

$108,738

第14年共還本金

$121,321

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$8,848	$10,324	$19,172	$2,729,709
170	$8,815	$10,357	$19,172	$2,719,352
171	$8,781	$10,390	$19,172	$2,708,962
172	$8,748	$10,424	$19,172	$2,698,538
173	$8,714	$10,458	$19,172	$2,688,080
174	$8,680	$10,491	$19,172	$2,677,589
175	$8,646	$10,525	$19,172	$2,667,064
176	$8,612	$10,559	$19,172	$2,656,505
177	$8,578	$10,593	$19,172	$2,645,911
178	$8,544	$10,627	$19,172	$2,635,284
179	$8,510	$10,662	$19,172	$2,624,622
180	$8,475	$10,696	$19,172	$2,613,926

第15年供款共

$230,059

第15年利息

$103,952

第15年共還本金

$126,107

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$8,441	$10,731	$19,172	$2,603,195
182	$8,406	$10,765	$19,172	$2,592,430
183	$8,371	$10,800	$19,172	$2,581,630
184	$8,337	$10,835	$19,172	$2,570,795
185	$8,302	$10,870	$19,172	$2,559,924
186	$8,266	$10,905	$19,172	$2,549,019
187	$8,231	$10,940	$19,172	$2,538,079
188	$8,196	$10,976	$19,172	$2,527,103
189	$8,160	$11,011	$19,172	$2,516,092
190	$8,125	$11,047	$19,172	$2,505,045
191	$8,089	$11,082	$19,172	$2,493,963
192	$8,053	$11,118	$19,172	$2,482,845

第16年供款共

$230,059

第16年利息

$98,978

第16年共還本金

$131,081

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$8,018	$11,154	$19,172	$2,471,691
194	$7,982	$11,190	$19,172	$2,460,501
195	$7,945	$11,226	$19,172	$2,449,275
196	$7,909	$11,262	$19,172	$2,438,012
197	$7,873	$11,299	$19,172	$2,426,713
198	$7,836	$11,335	$19,172	$2,415,378
199	$7,800	$11,372	$19,172	$2,404,006
200	$7,763	$11,409	$19,172	$2,392,598
201	$7,726	$11,445	$19,172	$2,381,152
202	$7,689	$11,482	$19,172	$2,369,670
203	$7,652	$11,520	$19,172	$2,358,150
204	$7,615	$11,557	$19,172	$2,346,593

第17年供款共

$230,059

第17年利息

$93,807

第17年共還本金

$136,252

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$7,578	$11,594	$19,172	$2,334,999
206	$7,540	$11,631	$19,172	$2,323,368
207	$7,503	$11,669	$19,172	$2,311,699
208	$7,465	$11,707	$19,172	$2,299,992
209	$7,427	$11,745	$19,172	$2,288,248
210	$7,389	$11,782	$19,172	$2,276,465
211	$7,351	$11,820	$19,172	$2,264,645
212	$7,313	$11,859	$19,172	$2,252,786
213	$7,275	$11,897	$19,172	$2,240,889
214	$7,236	$11,935	$19,172	$2,228,954
215	$7,198	$11,974	$19,172	$2,216,980
216	$7,159	$12,013	$19,172	$2,204,967

第18年供款共

$230,059

第18年利息

$88,433

第18年共還本金

$141,626

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$7,120	$12,051	$19,172	$2,192,916
218	$7,081	$12,090	$19,172	$2,180,826
219	$7,042	$12,129	$19,172	$2,168,696
220	$7,003	$12,168	$19,172	$2,156,528
221	$6,964	$12,208	$19,172	$2,144,320
222	$6,924	$12,247	$19,172	$2,132,073
223	$6,885	$12,287	$19,172	$2,119,786
224	$6,845	$12,326	$19,172	$2,107,460
225	$6,805	$12,366	$19,172	$2,095,094
226	$6,765	$12,406	$19,172	$2,082,687
227	$6,725	$12,446	$19,172	$2,070,241
228	$6,685	$12,486	$19,172	$2,057,755

第19年供款共

$230,059

第19年利息

$82,846

第19年共還本金

$147,213

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$6,645	$12,527	$19,172	$2,045,228
230	$6,604	$12,567	$19,172	$2,032,661
231	$6,564	$12,608	$19,172	$2,020,053
232	$6,523	$12,648	$19,172	$2,007,405
233	$6,482	$12,689	$19,172	$1,994,715
234	$6,441	$12,730	$19,172	$1,981,985
235	$6,400	$12,771	$19,172	$1,969,214
236	$6,359	$12,813	$19,172	$1,956,401
237	$6,318	$12,854	$19,172	$1,943,547
238	$6,276	$12,896	$19,172	$1,930,651
239	$6,234	$12,937	$19,172	$1,917,714
240	$6,193	$12,979	$19,172	$1,904,735

第20年供款共

$230,059

第20年利息

$77,039

第20年共還本金

$153,019

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$6,151	$13,021	$19,172	$1,891,714
242	$6,109	$13,063	$19,172	$1,878,652
243	$6,066	$13,105	$19,172	$1,865,546
244	$6,024	$13,147	$19,172	$1,852,399
245	$5,982	$13,190	$19,172	$1,839,209
246	$5,939	$13,232	$19,172	$1,825,977
247	$5,896	$13,275	$19,172	$1,812,702
248	$5,854	$13,318	$19,172	$1,799,383
249	$5,811	$13,361	$19,172	$1,786,022
250	$5,767	$13,404	$19,172	$1,772,618
251	$5,724	$13,447	$19,172	$1,759,171
252	$5,681	$13,491	$19,172	$1,745,680

第21年供款共

$230,059

第21年利息

$71,003

第21年共還本金

$159,055

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$5,637	$13,534	$19,172	$1,732,145
254	$5,593	$13,578	$19,172	$1,718,567
255	$5,550	$13,622	$19,172	$1,704,945
256	$5,506	$13,666	$19,172	$1,691,279
257	$5,461	$13,710	$19,172	$1,677,569
258	$5,417	$13,754	$19,172	$1,663,815
259	$5,373	$13,799	$19,172	$1,650,016
260	$5,328	$13,843	$19,172	$1,636,172
261	$5,283	$13,888	$19,172	$1,622,284
262	$5,239	$13,933	$19,172	$1,608,351
263	$5,194	$13,978	$19,172	$1,594,373
264	$5,148	$14,023	$19,172	$1,580,350

第22年供款共

$230,059

第22年利息

$64,729

第22年共還本金

$165,330

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$5,103	$14,068	$19,172	$1,566,282
266	$5,058	$14,114	$19,172	$1,552,168
267	$5,012	$14,159	$19,172	$1,538,009
268	$4,966	$14,205	$19,172	$1,523,804
269	$4,921	$14,251	$19,172	$1,509,553
270	$4,875	$14,297	$19,172	$1,495,256
271	$4,828	$14,343	$19,172	$1,480,913
272	$4,782	$14,389	$19,172	$1,466,523
273	$4,736	$14,436	$19,172	$1,452,087
274	$4,689	$14,483	$19,172	$1,437,605
275	$4,642	$14,529	$19,172	$1,423,076
276	$4,595	$14,576	$19,172	$1,408,499

第23年供款共

$230,059

第23年利息

$58,208

第23年共還本金

$171,851

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,548	$14,623	$19,172	$1,393,876
278	$4,501	$14,671	$19,172	$1,379,205
279	$4,454	$14,718	$19,172	$1,364,488
280	$4,406	$14,765	$19,172	$1,349,722
281	$4,358	$14,813	$19,172	$1,334,909
282	$4,311	$14,861	$19,172	$1,320,048
283	$4,263	$14,909	$19,172	$1,305,139
284	$4,215	$14,957	$19,172	$1,290,182
285	$4,166	$15,005	$19,172	$1,275,177
286	$4,118	$15,054	$19,172	$1,260,123
287	$4,069	$15,102	$19,172	$1,245,021
288	$4,020	$15,151	$19,172	$1,229,869

第24年供款共

$230,059

第24年利息

$51,429

第24年共還本金

$178,630

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,971	$15,200	$19,172	$1,214,669
290	$3,922	$15,249	$19,172	$1,199,420
291	$3,873	$15,298	$19,172	$1,184,122
292	$3,824	$15,348	$19,172	$1,168,774
293	$3,774	$15,397	$19,172	$1,153,376
294	$3,724	$15,447	$19,172	$1,137,929
295	$3,675	$15,497	$19,172	$1,122,432
296	$3,625	$15,547	$19,172	$1,106,885
297	$3,574	$15,597	$19,172	$1,091,288
298	$3,524	$15,648	$19,172	$1,075,640
299	$3,473	$15,698	$19,172	$1,059,942
300	$3,423	$15,749	$19,172	$1,044,193

第25年供款共

$230,059

第25年利息

$44,383

第25年共還本金

$185,676

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,372	$15,800	$19,172	$1,028,394
302	$3,321	$15,851	$19,172	$1,012,543
303	$3,270	$15,902	$19,172	$996,641
304	$3,218	$15,953	$19,172	$980,688
305	$3,167	$16,005	$19,172	$964,683
306	$3,115	$16,056	$19,172	$948,627
307	$3,063	$16,108	$19,172	$932,518
308	$3,011	$16,160	$19,172	$916,358
309	$2,959	$16,212	$19,172	$900,146
310	$2,907	$16,265	$19,172	$883,881
311	$2,854	$16,317	$19,172	$867,563
312	$2,802	$16,370	$19,172	$851,193

第26年供款共

$230,059

第26年利息

$37,059

第26年共還本金

$193,000

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,749	$16,423	$19,172	$834,770
314	$2,696	$16,476	$19,172	$818,294
315	$2,642	$16,529	$19,172	$801,765
316	$2,589	$16,583	$19,172	$785,183
317	$2,535	$16,636	$19,172	$768,547
318	$2,482	$16,690	$19,172	$751,857
319	$2,428	$16,744	$19,172	$735,113
320	$2,374	$16,798	$19,172	$718,315
321	$2,320	$16,852	$19,172	$701,463
322	$2,265	$16,906	$19,172	$684,557
323	$2,211	$16,961	$19,172	$667,596
324	$2,156	$17,016	$19,172	$650,580

第27年供款共

$230,059

第27年利息

$29,446

第27年共還本金

$200,613

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,101	$17,071	$19,172	$633,509
326	$2,046	$17,126	$19,172	$616,384
327	$1,990	$17,181	$19,172	$599,202
328	$1,935	$17,237	$19,172	$581,966
329	$1,879	$17,292	$19,172	$564,674
330	$1,823	$17,348	$19,172	$547,325
331	$1,767	$17,404	$19,172	$529,921
332	$1,711	$17,460	$19,172	$512,461
333	$1,655	$17,517	$19,172	$494,944
334	$1,598	$17,573	$19,172	$477,371
335	$1,542	$17,630	$19,172	$459,741
336	$1,485	$17,687	$19,172	$442,054

第28年供款共

$230,059

第28年利息

$21,532

第28年共還本金

$208,526

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,427	$17,744	$19,172	$424,310
338	$1,370	$17,801	$19,172	$406,508
339	$1,313	$17,859	$19,172	$388,649
340	$1,255	$17,917	$19,172	$370,733
341	$1,197	$17,974	$19,172	$352,758
342	$1,139	$18,032	$19,172	$334,726
343	$1,081	$18,091	$19,172	$316,635
344	$1,022	$18,149	$19,172	$298,486
345	$964	$18,208	$19,172	$280,278
346	$905	$18,266	$19,172	$262,012
347	$846	$18,325	$19,172	$243,687
348	$787	$18,385	$19,172	$225,302

第29年供款共

$230,059

第29年利息

$13,307

第29年共還本金

$216,752

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$728	$18,444	$19,172	$206,858
350	$668	$18,504	$19,172	$188,354
351	$608	$18,563	$19,172	$169,791
352	$548	$18,623	$19,172	$151,168
353	$488	$18,683	$19,172	$132,484
354	$428	$18,744	$19,172	$113,740
355	$367	$18,804	$19,172	$94,936
356	$307	$18,865	$19,172	$76,071
357	$246	$18,926	$19,172	$57,145
358	$185	$18,987	$19,172	$38,158
359	$123	$19,048	$19,172	$19,110
360	$62	$19,110	$19,172	$0

第30年供款共

$230,059

第30年利息

$4,757

第30年共還本金

$225,302

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$11,154,764

免責聲明

筍盤推介

按揭保險費
info