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$10,666,114

每月供款
$17,940

首期

$3,878,000

總貸款額

$4,122,000

總利息

$2,336,114

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$4,208,000

按月供比率計算

$35,878

置業成本總預算

HK$4,208,000

首期

$3,878,000
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

$35,878

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

大埔雲滙第02期第10座

thumb_up

雲滙第02期 **月租2萬，價可商議，兩房連露台，租金回報高，租務市旺。銀行水浸，投資自住首選！限時看樓，快者得！

實

457 呎

@17,505

local_offer 低水筍價 verified 首置必買 pets 愛竉必選 transfer_within_a_station 人才必選

售$800 萬

實

457 呎

@17,505

售$800 萬

local_offer 低水筍價 verified 首置必買 pets 愛竉必選 transfer_within_a_station 人才必選

沙田翠湖花園

thumb_up

翠湖花園, 東南, 西南, 雙邊景, 已做大廈維修

實

688 呎

@11,337

建

854 呎

@9,133

local_fire_department 至HIT

售$780 萬

實

688 呎

@11,337

建

854 呎

@9,133

售$780 萬

local_fire_department 至HIT

白石角天賦海灣

thumb_up

大埔天賦海灣

實

653 呎

@11,485

建

832 呎

@9,014

local_fire_department 至HIT local_offer 低水筍價 flight_takeoff 移民急讓 price_change 蝕讓盤

售$750 萬

實

653 呎

@11,485

建

832 呎

@9,014

售$750 萬

local_fire_department 至HIT local_offer 低水筍價 flight_takeoff 移民急讓 price_change 蝕讓盤

VR實景

馬鞍山天宇海第7A座

thumb_up

天宇海 3房1套歡迎查詢

實

756 呎

@11,905

建

995 呎

@9,045

local_fire_department 至HIT

售$900 萬

實

756 呎

@11,905

建

995 呎

@9,045

售$900 萬

local_fire_department 至HIT

VR實景

馬鞍山翠擁華庭第10座

thumb_up

低水屋苑, 高層東南山景兩線免費穿梭巴士

實

765 呎

@10,458

建

988 呎

@8,097

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

售$800 萬

實

765 呎

@10,458

建

988 呎

@8,097

售$800 萬

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

沙田恒峰花園

thumb_up

3房套山景實盤約睇

實

638 呎

@11,755

建

826 呎

@9,080

real_estate_agent 罕有放盤

售$750 萬

實

638 呎

@11,755

建

826 呎

@9,080

售$750 萬

real_estate_agent 罕有放盤

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

沙田濱景花園

thumb_up

又一拎包入住

實

563 呎

@12,433

建

681 呎

@10,279

real_estate_agent 罕有放盤 hotel_class 樓王

售$700 萬

實

563 呎

@12,433

建

681 呎

@10,279

售$700 萬

real_estate_agent 罕有放盤 hotel_class 樓王

馬鞍山迎海第01期第03座

thumb_up

迎海 2房海景投資可選

實

491 呎

@14,257

建

638 呎

@10,972

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$700 萬

實

491 呎

@14,257

建

638 呎

@10,972

售$700 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

馬鞍山曉峰灣畔第01座

thumb_up

海景三房@罕有放盤@鄰近馬鐵站@

實

653 呎

@13,783

建

862 呎

@10,441

local_fire_department 至HIT

售$900 萬

實

653 呎

@13,783

建

862 呎

@10,441

售$900 萬

local_fire_department 至HIT

獨家

大埔樟木頭村

thumb_up

樟木頭村

實

700 呎

@10,857

建

700 呎

@10,857

real_estate_agent 罕有放盤

售$760 萬

實

700 呎

@10,857

建

700 呎

@10,857

售$760 萬

real_estate_agent 罕有放盤

沙田柏傲莊 II 第07A座

thumb_up

大圍上蓋, 真方便, 投資自住推介!

實

264 呎

@26,515

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買

售$700 萬

實

264 呎

@26,515

售$700 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買

利率	15年	20年	25年	30年
1.000	$24,670	$18,957	$15,535	$13,258
1.500	$25,587	$19,891	$16,485	$14,226
2.000	$26,525	$20,853	$17,471	$15,236
2.500	$27,485	$21,843	$18,492	$16,287
3.000	$28,466	$22,861	$19,547	$17,379
3.250	$28,964	$23,380	$20,087	$17,939
3.500	$29,467	$23,906	$20,636	$18,510
4.000	$30,490	$24,979	$21,757	$19,679
4.500	$31,533	$26,078	$22,911	$20,886
5.000	$32,597	$27,203	$24,097	$22,128
5.500	$33,680	$28,355	$25,313	$23,404
6.000	$34,784	$29,531	$26,558	$24,713

每月供款$17,940

年期

30年

貸款金額

$4,122,000

總利息

$2,336,114

總貸款連利息

$6,458,114

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$11,164	$6,775	$17,939	$4,115,225
2	$11,145	$6,794	$17,939	$4,108,431
3	$11,127	$6,812	$17,939	$4,101,619
4	$11,109	$6,831	$17,939	$4,094,788
5	$11,090	$6,849	$17,939	$4,087,939
6	$11,072	$6,868	$17,939	$4,081,071
7	$11,053	$6,886	$17,939	$4,074,185
8	$11,034	$6,905	$17,939	$4,067,280
9	$11,016	$6,924	$17,939	$4,060,356
10	$10,997	$6,942	$17,939	$4,053,414
11	$10,978	$6,961	$17,939	$4,046,452
12	$10,959	$6,980	$17,939	$4,039,472

第1年供款共

$215,270

第1年利息

$132,743

第1年共還本金

$82,528

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$10,940	$6,999	$17,939	$4,032,473
14	$10,921	$7,018	$17,939	$4,025,456
15	$10,902	$7,037	$17,939	$4,018,419
16	$10,883	$7,056	$17,939	$4,011,363
17	$10,864	$7,075	$17,939	$4,004,288
18	$10,845	$7,094	$17,939	$3,997,193
19	$10,826	$7,113	$17,939	$3,990,080
20	$10,806	$7,133	$17,939	$3,982,947
21	$10,787	$7,152	$17,939	$3,975,795
22	$10,768	$7,171	$17,939	$3,968,624
23	$10,748	$7,191	$17,939	$3,961,433
24	$10,729	$7,210	$17,939	$3,954,222

第2年供款共

$215,270

第2年利息

$130,020

第2年共還本金

$85,250

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$10,709	$7,230	$17,939	$3,946,993
26	$10,690	$7,249	$17,939	$3,939,743
27	$10,670	$7,269	$17,939	$3,932,474
28	$10,650	$7,289	$17,939	$3,925,185
29	$10,631	$7,308	$17,939	$3,917,877
30	$10,611	$7,328	$17,939	$3,910,549
31	$10,591	$7,348	$17,939	$3,903,200
32	$10,571	$7,368	$17,939	$3,895,832
33	$10,551	$7,388	$17,939	$3,888,444
34	$10,531	$7,408	$17,939	$3,881,036
35	$10,511	$7,428	$17,939	$3,873,608
36	$10,491	$7,448	$17,939	$3,866,160

第3年供款共

$215,270

第3年利息

$127,208

第3年共還本金

$88,062

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$10,471	$7,468	$17,939	$3,858,692
38	$10,451	$7,489	$17,939	$3,851,203
39	$10,430	$7,509	$17,939	$3,843,694
40	$10,410	$7,529	$17,939	$3,836,165
41	$10,390	$7,550	$17,939	$3,828,616
42	$10,369	$7,570	$17,939	$3,821,045
43	$10,349	$7,591	$17,939	$3,813,455
44	$10,328	$7,611	$17,939	$3,805,844
45	$10,307	$7,632	$17,939	$3,798,212
46	$10,287	$7,652	$17,939	$3,790,560
47	$10,266	$7,673	$17,939	$3,782,887
48	$10,245	$7,694	$17,939	$3,775,193

第4年供款共

$215,270

第4年利息

$124,303

第4年共還本金

$90,967

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$10,224	$7,715	$17,939	$3,767,478
50	$10,204	$7,736	$17,939	$3,759,742
51	$10,183	$7,757	$17,939	$3,751,986
52	$10,162	$7,778	$17,939	$3,744,208
53	$10,141	$7,799	$17,939	$3,736,410
54	$10,119	$7,820	$17,939	$3,728,590
55	$10,098	$7,841	$17,939	$3,720,749
56	$10,077	$7,862	$17,939	$3,712,887
57	$10,056	$7,883	$17,939	$3,705,003
58	$10,034	$7,905	$17,939	$3,697,098
59	$10,013	$7,926	$17,939	$3,689,172
60	$9,992	$7,948	$17,939	$3,681,225

第5年供款共

$215,270

第5年利息

$121,302

第5年共還本金

$93,968

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$9,970	$7,969	$17,939	$3,673,255
62	$9,948	$7,991	$17,939	$3,665,265
63	$9,927	$8,012	$17,939	$3,657,252
64	$9,905	$8,034	$17,939	$3,649,218
65	$9,883	$8,056	$17,939	$3,641,162
66	$9,861	$8,078	$17,939	$3,633,084
67	$9,840	$8,100	$17,939	$3,624,985
68	$9,818	$8,122	$17,939	$3,616,863
69	$9,796	$8,144	$17,939	$3,608,720
70	$9,774	$8,166	$17,939	$3,600,554
71	$9,752	$8,188	$17,939	$3,592,366
72	$9,729	$8,210	$17,939	$3,584,156

第6年供款共

$215,270

第6年利息

$118,202

第6年共還本金

$97,068

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$9,707	$8,232	$17,939	$3,575,924
74	$9,685	$8,254	$17,939	$3,567,670
75	$9,662	$8,277	$17,939	$3,559,393
76	$9,640	$8,299	$17,939	$3,551,094
77	$9,618	$8,322	$17,939	$3,542,772
78	$9,595	$8,344	$17,939	$3,534,428
79	$9,572	$8,367	$17,939	$3,526,061
80	$9,550	$8,389	$17,939	$3,517,672
81	$9,527	$8,412	$17,939	$3,509,260
82	$9,504	$8,435	$17,939	$3,500,825
83	$9,481	$8,458	$17,939	$3,492,367
84	$9,458	$8,481	$17,939	$3,483,886

第7年供款共

$215,270

第7年利息

$115,000

第7年共還本金

$100,270

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$9,436	$8,504	$17,939	$3,475,383
86	$9,412	$8,527	$17,939	$3,466,856
87	$9,389	$8,550	$17,939	$3,458,306
88	$9,366	$8,573	$17,939	$3,449,733
89	$9,343	$8,596	$17,939	$3,441,137
90	$9,320	$8,619	$17,939	$3,432,517
91	$9,296	$8,643	$17,939	$3,423,875
92	$9,273	$8,666	$17,939	$3,415,208
93	$9,250	$8,690	$17,939	$3,406,519
94	$9,226	$8,713	$17,939	$3,397,806
95	$9,202	$8,737	$17,939	$3,389,069
96	$9,179	$8,760	$17,939	$3,380,308

第8年供款共

$215,270

第8年利息

$111,692

第8年共還本金

$103,578

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$9,155	$8,784	$17,939	$3,371,524
98	$9,131	$8,808	$17,939	$3,362,716
99	$9,107	$8,832	$17,939	$3,353,884
100	$9,083	$8,856	$17,939	$3,345,028
101	$9,059	$8,880	$17,939	$3,336,149
102	$9,035	$8,904	$17,939	$3,327,245
103	$9,011	$8,928	$17,939	$3,318,317
104	$8,987	$8,952	$17,939	$3,309,365
105	$8,963	$8,976	$17,939	$3,300,389
106	$8,939	$9,001	$17,939	$3,291,388
107	$8,914	$9,025	$17,939	$3,282,363
108	$8,890	$9,049	$17,939	$3,273,313

第9年供款共

$215,270

第9年利息

$108,276

第9年共還本金

$106,995

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$8,865	$9,074	$17,939	$3,264,239
110	$8,841	$9,099	$17,939	$3,255,141
111	$8,816	$9,123	$17,939	$3,246,018
112	$8,791	$9,148	$17,939	$3,236,870
113	$8,767	$9,173	$17,939	$3,227,697
114	$8,742	$9,198	$17,939	$3,218,500
115	$8,717	$9,222	$17,939	$3,209,277
116	$8,692	$9,247	$17,939	$3,200,030
117	$8,667	$9,272	$17,939	$3,190,757
118	$8,642	$9,298	$17,939	$3,181,460
119	$8,616	$9,323	$17,939	$3,172,137
120	$8,591	$9,348	$17,939	$3,162,789

第10年供款共

$215,270

第10年利息

$104,746

第10年共還本金

$110,524

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$8,566	$9,373	$17,939	$3,153,416
122	$8,541	$9,399	$17,939	$3,144,017
123	$8,515	$9,424	$17,939	$3,134,593
124	$8,490	$9,450	$17,939	$3,125,143
125	$8,464	$9,475	$17,939	$3,115,668
126	$8,438	$9,501	$17,939	$3,106,167
127	$8,413	$9,527	$17,939	$3,096,640
128	$8,387	$9,552	$17,939	$3,087,088
129	$8,361	$9,578	$17,939	$3,077,509
130	$8,335	$9,604	$17,939	$3,067,905
131	$8,309	$9,630	$17,939	$3,058,275
132	$8,283	$9,656	$17,939	$3,048,618

第11年供款共

$215,270

第11年利息

$101,100

第11年共還本金

$114,171

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$8,257	$9,683	$17,939	$3,038,936
134	$8,230	$9,709	$17,939	$3,029,227
135	$8,204	$9,735	$17,939	$3,019,492
136	$8,178	$9,761	$17,939	$3,009,731
137	$8,151	$9,788	$17,939	$2,999,943
138	$8,125	$9,814	$17,939	$2,990,128
139	$8,098	$9,841	$17,939	$2,980,287
140	$8,072	$9,868	$17,939	$2,970,420
141	$8,045	$9,894	$17,939	$2,960,526
142	$8,018	$9,921	$17,939	$2,950,604
143	$7,991	$9,948	$17,939	$2,940,656
144	$7,964	$9,975	$17,939	$2,930,682

第12年供款共

$215,270

第12年利息

$97,334

第12年共還本金

$117,937

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$7,937	$10,002	$17,939	$2,920,680
146	$7,910	$10,029	$17,939	$2,910,651
147	$7,883	$10,056	$17,939	$2,900,594
148	$7,856	$10,083	$17,939	$2,890,511
149	$7,828	$10,111	$17,939	$2,880,400
150	$7,801	$10,138	$17,939	$2,870,262
151	$7,774	$10,166	$17,939	$2,860,097
152	$7,746	$10,193	$17,939	$2,849,903
153	$7,718	$10,221	$17,939	$2,839,683
154	$7,691	$10,248	$17,939	$2,829,434
155	$7,663	$10,276	$17,939	$2,819,158
156	$7,635	$10,304	$17,939	$2,808,854

第13年供款共

$215,270

第13年利息

$93,443

第13年共還本金

$121,827

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$7,607	$10,332	$17,939	$2,798,522
158	$7,579	$10,360	$17,939	$2,788,162
159	$7,551	$10,388	$17,939	$2,777,774
160	$7,523	$10,416	$17,939	$2,767,358
161	$7,495	$10,444	$17,939	$2,756,914
162	$7,467	$10,473	$17,939	$2,746,442
163	$7,438	$10,501	$17,939	$2,735,941
164	$7,410	$10,529	$17,939	$2,725,411
165	$7,381	$10,558	$17,939	$2,714,853
166	$7,353	$10,586	$17,939	$2,704,267
167	$7,324	$10,615	$17,939	$2,693,652
168	$7,295	$10,644	$17,939	$2,683,008

第14年供款共

$215,270

第14年利息

$89,424

第14年共還本金

$125,846

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$7,266	$10,673	$17,939	$2,672,335
170	$7,238	$10,702	$17,939	$2,661,633
171	$7,209	$10,731	$17,939	$2,650,903
172	$7,180	$10,760	$17,939	$2,640,143
173	$7,150	$10,789	$17,939	$2,629,354
174	$7,121	$10,818	$17,939	$2,618,536
175	$7,092	$10,847	$17,939	$2,607,689
176	$7,062	$10,877	$17,939	$2,596,812
177	$7,033	$10,906	$17,939	$2,585,906
178	$7,003	$10,936	$17,939	$2,574,970
179	$6,974	$10,965	$17,939	$2,564,005
180	$6,944	$10,995	$17,939	$2,553,010

第15年供款共

$215,270

第15年利息

$85,273

第15年共還本金

$129,998

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$6,914	$11,025	$17,939	$2,541,985
182	$6,885	$11,055	$17,939	$2,530,931
183	$6,855	$11,085	$17,939	$2,519,846
184	$6,825	$11,115	$17,939	$2,508,731
185	$6,794	$11,145	$17,939	$2,497,587
186	$6,764	$11,175	$17,939	$2,486,412
187	$6,734	$11,205	$17,939	$2,475,207
188	$6,704	$11,236	$17,939	$2,463,971
189	$6,673	$11,266	$17,939	$2,452,705
190	$6,643	$11,296	$17,939	$2,441,409
191	$6,612	$11,327	$17,939	$2,430,082
192	$6,581	$11,358	$17,939	$2,418,724

第16年供款共

$215,270

第16年利息

$80,984

第16年共還本金

$134,286

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$6,551	$11,388	$17,939	$2,407,335
194	$6,520	$11,419	$17,939	$2,395,916
195	$6,489	$11,450	$17,939	$2,384,466
196	$6,458	$11,481	$17,939	$2,372,984
197	$6,427	$11,512	$17,939	$2,361,472
198	$6,396	$11,544	$17,939	$2,349,929
199	$6,364	$11,575	$17,939	$2,338,354
200	$6,333	$11,606	$17,939	$2,326,748
201	$6,302	$11,638	$17,939	$2,315,110
202	$6,270	$11,669	$17,939	$2,303,441
203	$6,238	$11,701	$17,939	$2,291,740
204	$6,207	$11,732	$17,939	$2,280,008

第17年供款共

$215,270

第17年利息

$76,554

第17年共還本金

$138,716

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$6,175	$11,764	$17,939	$2,268,244
206	$6,143	$11,796	$17,939	$2,256,448
207	$6,111	$11,828	$17,939	$2,244,620
208	$6,079	$11,860	$17,939	$2,232,760
209	$6,047	$11,892	$17,939	$2,220,867
210	$6,015	$11,924	$17,939	$2,208,943
211	$5,983	$11,957	$17,939	$2,196,986
212	$5,950	$11,989	$17,939	$2,184,997
213	$5,918	$12,022	$17,939	$2,172,976
214	$5,885	$12,054	$17,939	$2,160,922
215	$5,852	$12,087	$17,939	$2,148,835
216	$5,820	$12,119	$17,939	$2,136,716

第18年供款共

$215,270

第18年利息

$71,978

第18年共還本金

$143,292

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$5,787	$12,152	$17,939	$2,124,563
218	$5,754	$12,185	$17,939	$2,112,378
219	$5,721	$12,218	$17,939	$2,100,160
220	$5,688	$12,251	$17,939	$2,087,909
221	$5,655	$12,284	$17,939	$2,075,624
222	$5,621	$12,318	$17,939	$2,063,307
223	$5,588	$12,351	$17,939	$2,050,955
224	$5,555	$12,385	$17,939	$2,038,571
225	$5,521	$12,418	$17,939	$2,026,153
226	$5,487	$12,452	$17,939	$2,013,701
227	$5,454	$12,485	$17,939	$2,001,216
228	$5,420	$12,519	$17,939	$1,988,696

第19年供款共

$215,270

第19年利息

$67,251

第19年共還本金

$148,019

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$5,386	$12,553	$17,939	$1,976,143
230	$5,352	$12,587	$17,939	$1,963,556
231	$5,318	$12,621	$17,939	$1,950,935
232	$5,284	$12,655	$17,939	$1,938,279
233	$5,250	$12,690	$17,939	$1,925,590
234	$5,215	$12,724	$17,939	$1,912,866
235	$5,181	$12,759	$17,939	$1,900,107
236	$5,146	$12,793	$17,939	$1,887,314
237	$5,111	$12,828	$17,939	$1,874,486
238	$5,077	$12,862	$17,939	$1,861,624
239	$5,042	$12,897	$17,939	$1,848,727
240	$5,007	$12,932	$17,939	$1,835,794

第20年供款共

$215,270

第20年利息

$62,368

第20年共還本金

$152,902

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$4,972	$12,967	$17,939	$1,822,827
242	$4,937	$13,002	$17,939	$1,809,825
243	$4,902	$13,038	$17,939	$1,796,787
244	$4,866	$13,073	$17,939	$1,783,714
245	$4,831	$13,108	$17,939	$1,770,606
246	$4,795	$13,144	$17,939	$1,757,462
247	$4,760	$13,179	$17,939	$1,744,283
248	$4,724	$13,215	$17,939	$1,731,068
249	$4,688	$13,251	$17,939	$1,717,817
250	$4,652	$13,287	$17,939	$1,704,530
251	$4,616	$13,323	$17,939	$1,691,207
252	$4,580	$13,359	$17,939	$1,677,848

第21年供款共

$215,270

第21年利息

$57,324

第21年共還本金

$157,946

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$4,544	$13,395	$17,939	$1,664,453
254	$4,508	$13,431	$17,939	$1,651,022
255	$4,472	$13,468	$17,939	$1,637,554
256	$4,435	$13,504	$17,939	$1,624,050
257	$4,398	$13,541	$17,939	$1,610,509
258	$4,362	$13,577	$17,939	$1,596,932
259	$4,325	$13,614	$17,939	$1,583,318
260	$4,288	$13,651	$17,939	$1,569,667
261	$4,251	$13,688	$17,939	$1,555,979
262	$4,214	$13,725	$17,939	$1,542,254
263	$4,177	$13,762	$17,939	$1,528,491
264	$4,140	$13,800	$17,939	$1,514,692

第22年供款共

$215,270

第22年利息

$52,114

第22年共還本金

$163,156

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$4,102	$13,837	$17,939	$1,500,855
266	$4,065	$13,874	$17,939	$1,486,981
267	$4,027	$13,912	$17,939	$1,473,069
268	$3,990	$13,950	$17,939	$1,459,119
269	$3,952	$13,987	$17,939	$1,445,131
270	$3,914	$14,025	$17,939	$1,431,106
271	$3,876	$14,063	$17,939	$1,417,043
272	$3,838	$14,101	$17,939	$1,402,941
273	$3,800	$14,140	$17,939	$1,388,802
274	$3,761	$14,178	$17,939	$1,374,624
275	$3,723	$14,216	$17,939	$1,360,408
276	$3,684	$14,255	$17,939	$1,346,153

第23年供款共

$215,270

第23年利息

$46,732

第23年共還本金

$168,539

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$3,646	$14,293	$17,939	$1,331,860
278	$3,607	$14,332	$17,939	$1,317,528
279	$3,568	$14,371	$17,939	$1,303,157
280	$3,529	$14,410	$17,939	$1,288,747
281	$3,490	$14,449	$17,939	$1,274,298
282	$3,451	$14,488	$17,939	$1,259,810
283	$3,412	$14,527	$17,939	$1,245,283
284	$3,373	$14,567	$17,939	$1,230,716
285	$3,333	$14,606	$17,939	$1,216,110
286	$3,294	$14,646	$17,939	$1,201,465
287	$3,254	$14,685	$17,939	$1,186,779
288	$3,214	$14,725	$17,939	$1,172,054

第24年供款共

$215,270

第24年利息

$41,172

第24年共還本金

$174,099

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,174	$14,765	$17,939	$1,157,290
290	$3,134	$14,805	$17,939	$1,142,485
291	$3,094	$14,845	$17,939	$1,127,640
292	$3,054	$14,885	$17,939	$1,112,754
293	$3,014	$14,925	$17,939	$1,097,829
294	$2,973	$14,966	$17,939	$1,082,863
295	$2,933	$15,006	$17,939	$1,067,857
296	$2,892	$15,047	$17,939	$1,052,810
297	$2,851	$15,088	$17,939	$1,037,722
298	$2,810	$15,129	$17,939	$1,022,593
299	$2,770	$15,170	$17,939	$1,007,423
300	$2,728	$15,211	$17,939	$992,213

第25年供款共

$215,270

第25年利息

$35,429

第25年共還本金

$179,842

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$2,687	$15,252	$17,939	$976,961
302	$2,646	$15,293	$17,939	$961,667
303	$2,605	$15,335	$17,939	$946,333
304	$2,563	$15,376	$17,939	$930,956
305	$2,521	$15,418	$17,939	$915,539
306	$2,480	$15,460	$17,939	$900,079
307	$2,438	$15,501	$17,939	$884,577
308	$2,396	$15,543	$17,939	$869,034
309	$2,354	$15,586	$17,939	$853,448
310	$2,311	$15,628	$17,939	$837,821
311	$2,269	$15,670	$17,939	$822,150
312	$2,227	$15,713	$17,939	$806,438

第26年供款共

$215,270

第26年利息

$29,496

第26年共還本金

$185,775

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,184	$15,755	$17,939	$790,683
314	$2,141	$15,798	$17,939	$774,885
315	$2,099	$15,841	$17,939	$759,044
316	$2,056	$15,883	$17,939	$743,161
317	$2,013	$15,926	$17,939	$727,235
318	$1,970	$15,970	$17,939	$711,265
319	$1,926	$16,013	$17,939	$695,252
320	$1,883	$16,056	$17,939	$679,196
321	$1,839	$16,100	$17,939	$663,096
322	$1,796	$16,143	$17,939	$646,953
323	$1,752	$16,187	$17,939	$630,766
324	$1,708	$16,231	$17,939	$614,535

第27年供款共

$215,270

第27年利息

$23,367

第27年共還本金

$191,903

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,664	$16,275	$17,939	$598,260
326	$1,620	$16,319	$17,939	$581,941
327	$1,576	$16,363	$17,939	$565,578
328	$1,532	$16,407	$17,939	$549,171
329	$1,487	$16,452	$17,939	$532,719
330	$1,443	$16,496	$17,939	$516,222
331	$1,398	$16,541	$17,939	$499,681
332	$1,353	$16,586	$17,939	$483,095
333	$1,308	$16,631	$17,939	$466,464
334	$1,263	$16,676	$17,939	$449,789
335	$1,218	$16,721	$17,939	$433,068
336	$1,173	$16,766	$17,939	$416,301

第28年供款共

$215,270

第28年利息

$17,037

第28年共還本金

$198,234

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,127	$16,812	$17,939	$399,490
338	$1,082	$16,857	$17,939	$382,632
339	$1,036	$16,903	$17,939	$365,729
340	$991	$16,949	$17,939	$348,781
341	$945	$16,995	$17,939	$331,786
342	$899	$17,041	$17,939	$314,745
343	$852	$17,087	$17,939	$297,659
344	$806	$17,133	$17,939	$280,526
345	$760	$17,179	$17,939	$263,346
346	$713	$17,226	$17,939	$246,120
347	$667	$17,273	$17,939	$228,848
348	$620	$17,319	$17,939	$211,528

第29年供款共

$215,270

第29年利息

$10,497

第29年共還本金

$204,773

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$573	$17,366	$17,939	$194,162
350	$526	$17,413	$17,939	$176,749
351	$479	$17,461	$17,939	$159,288
352	$431	$17,508	$17,939	$141,780
353	$384	$17,555	$17,939	$124,225
354	$336	$17,603	$17,939	$106,622
355	$289	$17,650	$17,939	$88,972
356	$241	$17,698	$17,939	$71,274
357	$193	$17,746	$17,939	$53,527
358	$145	$17,794	$17,939	$35,733
359	$97	$17,842	$17,939	$17,891
360	$48	$17,891	$17,939	$0

第30年供款共

$215,270

第30年利息

$3,742

第30年共還本金

$211,528

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$10,666,114

免責聲明

筍盤推介

按揭保險費
info