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$11,121,172

每月供款
$20,329

首期

$3,473,000

總貸款額

$4,527,000

總利息

$2,791,172

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$3,803,000

按月供比率計算

$40,657

置業成本總預算

HK$3,803,000

首期

$3,473,000
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

$40,657

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

沙田愉景花園

thumb_up

奇豐精選鄰近大圍市中心, 高層大3房套罕有放盤

實

689 呎

@11,611

建

852 呎

@9,390

real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$800 萬

實

689 呎

@11,611

建

852 呎

@9,390

售$800 萬

real_estate_agent 罕有放盤 vpn_key 有匙即睇

馬鞍山泓碧第01座

thumb_up

泓碧高層海景2房另加什物房

實

520 呎

@17,115

local_fire_department 至HIT local_offer 低水筍價 pets 愛竉必選 price_change 蝕讓盤

售$890 萬

實

520 呎

@17,115

售$890 萬

local_fire_department 至HIT local_offer 低水筍價 pets 愛竉必選 price_change 蝕讓盤

馬鞍山新港城 A座

thumb_up

新港城A座高層3房套

實

568 呎

@12,676

建

687 呎

@10,480

local_fire_department 至HIT

售$720 萬

實

568 呎

@12,676

建

687 呎

@10,480

售$720 萬

local_fire_department 至HIT

馬鞍山新港城 J座

thumb_up

地鐵上蓋交通方便

實

519 呎

@17,341

建

698 呎

@12,894

local_fire_department 至HIT

售$900 萬

實

519 呎

@17,341

建

698 呎

@12,894

售$900 萬

local_fire_department 至HIT

沙田駿景園

thumb_up

高層三房1.5廁, 筍價放賣, 只此1間!

實

676 呎

@13,314

建

822 呎

@10,949

local_fire_department 至HIT local_offer 低水筍價

售$900 萬

實

676 呎

@13,314

建

822 呎

@10,949

售$900 萬

local_fire_department 至HIT local_offer 低水筍價

沙田晉名峰

thumb_up

罕有放盤連車位

實

602 呎

@13,621

建

756 呎

@10,847

local_fire_department 至HIT

售$820 萬

實

602 呎

@13,621

建

756 呎

@10,847

售$820 萬

local_fire_department 至HIT

牛池灣曉暉花園第05座

thumb_up

半山高層單邊樓皇-極罕之選

實

686 呎

@12,391

建

895 呎

@9,497

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 local_offer 低水筍價

售$850 萬

實

686 呎

@12,391

建

895 呎

@9,497

售$850 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 local_offer 低水筍價

西貢逸瓏海滙第02座

thumb_up

逸瓏海滙 2房連天台

實

571 呎

@14,361

real_estate_agent 罕有放盤

售$820 萬

實

571 呎

@14,361

售$820 萬

real_estate_agent 罕有放盤

馬鞍山迎濤灣 B座

thumb_up

迎濤灣

實

506 呎

@13,834

建

683 呎

@10,249

local_fire_department 至HIT

售$700 萬

實

506 呎

@13,834

建

683 呎

@10,249

售$700 萬

local_fire_department 至HIT

馬鞍山聽濤雅苑第09座

thumb_up

交通便利 ! 環境舒適寧靜 ! 價錢可以再商議！

實

788 呎

@10,787

建

977 呎

@8,700

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 verified 首置必買

售$850 萬

實

788 呎

@10,787

建

977 呎

@8,700

售$850 萬

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 verified 首置必買

馬鞍山雲海第01期榕海臺第01座

thumb_up

2房靚裝海景開揚還價即成歡迎睇樓

實

534 呎

@16,816

local_fire_department 至HIT price_change 蝕讓盤

售$898 萬

實

534 呎

@16,816

售$898 萬

local_fire_department 至HIT price_change 蝕讓盤

西貢逸瓏海滙第02座

thumb_up

西貢底密度豪宅會所泳池

實

592 呎

@13,514

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

售$800 萬

實

592 呎

@13,514

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

利率	15年	20年	25年	30年
1.000	$27,094	$20,819	$17,061	$14,561
1.500	$28,101	$21,845	$18,105	$15,624
2.000	$29,132	$22,901	$19,188	$16,733
2.500	$30,186	$23,989	$20,309	$17,887
3.000	$31,263	$25,107	$21,468	$19,086
3.500	$32,363	$26,255	$22,663	$20,328
4.000	$33,486	$27,433	$23,895	$21,613
4.500	$34,631	$28,640	$25,163	$22,938
5.000	$35,799	$29,876	$26,464	$24,302
5.500	$36,989	$31,141	$27,800	$25,704
6.000	$38,201	$32,433	$29,168	$27,142

每月供款$20,329

年期

30年

貸款金額

$4,527,000

總利息

$2,791,172

總貸款連利息

$7,318,172

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$13,204	$7,125	$20,328	$4,519,875
2	$13,183	$7,145	$20,328	$4,512,730
3	$13,162	$7,166	$20,328	$4,505,564
4	$13,141	$7,187	$20,328	$4,498,377
5	$13,120	$7,208	$20,328	$4,491,169
6	$13,099	$7,229	$20,328	$4,483,940
7	$13,078	$7,250	$20,328	$4,476,690
8	$13,057	$7,271	$20,328	$4,469,419
9	$13,036	$7,292	$20,328	$4,462,126
10	$13,015	$7,314	$20,328	$4,454,813
11	$12,993	$7,335	$20,328	$4,447,478
12	$12,972	$7,356	$20,328	$4,440,121

第1年供款共

$243,939

第1年利息

$157,060

第1年共還本金

$86,879

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$12,950	$7,378	$20,328	$4,432,743
14	$12,929	$7,399	$20,328	$4,425,344
15	$12,907	$7,421	$20,328	$4,417,923
16	$12,886	$7,443	$20,328	$4,410,480
17	$12,864	$7,464	$20,328	$4,403,016
18	$12,842	$7,486	$20,328	$4,395,530
19	$12,820	$7,508	$20,328	$4,388,022
20	$12,798	$7,530	$20,328	$4,380,492
21	$12,776	$7,552	$20,328	$4,372,940
22	$12,754	$7,574	$20,328	$4,365,366
23	$12,732	$7,596	$20,328	$4,357,770
24	$12,710	$7,618	$20,328	$4,350,152

第2年供款共

$243,939

第2年利息

$153,970

第2年共還本金

$89,969

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$12,688	$7,640	$20,328	$4,342,512
26	$12,666	$7,663	$20,328	$4,334,849
27	$12,643	$7,685	$20,328	$4,327,164
28	$12,621	$7,707	$20,328	$4,319,457
29	$12,598	$7,730	$20,328	$4,311,727
30	$12,576	$7,752	$20,328	$4,303,975
31	$12,553	$7,775	$20,328	$4,296,200
32	$12,531	$7,798	$20,328	$4,288,402
33	$12,508	$7,820	$20,328	$4,280,582
34	$12,485	$7,843	$20,328	$4,272,738
35	$12,462	$7,866	$20,328	$4,264,872
36	$12,439	$7,889	$20,328	$4,256,983

第3年供款共

$243,939

第3年利息

$150,770

第3年共還本金

$93,169

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$12,416	$7,912	$20,328	$4,249,071
38	$12,393	$7,935	$20,328	$4,241,136
39	$12,370	$7,958	$20,328	$4,233,178
40	$12,347	$7,981	$20,328	$4,225,196
41	$12,323	$8,005	$20,328	$4,217,192
42	$12,300	$8,028	$20,328	$4,209,163
43	$12,277	$8,052	$20,328	$4,201,112
44	$12,253	$8,075	$20,328	$4,193,037
45	$12,230	$8,099	$20,328	$4,184,938
46	$12,206	$8,122	$20,328	$4,176,816
47	$12,182	$8,146	$20,328	$4,168,670
48	$12,159	$8,170	$20,328	$4,160,501

第4年供款共

$243,939

第4年利息

$147,456

第4年共還本金

$96,483

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$12,135	$8,193	$20,328	$4,152,307
50	$12,111	$8,217	$20,328	$4,144,090
51	$12,087	$8,241	$20,328	$4,135,849
52	$12,063	$8,265	$20,328	$4,127,583
53	$12,039	$8,289	$20,328	$4,119,294
54	$12,015	$8,314	$20,328	$4,110,980
55	$11,990	$8,338	$20,328	$4,102,642
56	$11,966	$8,362	$20,328	$4,094,280
57	$11,942	$8,387	$20,328	$4,085,893
58	$11,917	$8,411	$20,328	$4,077,482
59	$11,893	$8,436	$20,328	$4,069,047
60	$11,868	$8,460	$20,328	$4,060,586

第5年供款共

$243,939

第5年利息

$144,025

第5年共還本金

$99,914

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$11,843	$8,485	$20,328	$4,052,102
62	$11,819	$8,510	$20,328	$4,043,592
63	$11,794	$8,534	$20,328	$4,035,058
64	$11,769	$8,559	$20,328	$4,026,498
65	$11,744	$8,584	$20,328	$4,017,914
66	$11,719	$8,609	$20,328	$4,009,305
67	$11,694	$8,634	$20,328	$4,000,670
68	$11,669	$8,660	$20,328	$3,992,010
69	$11,643	$8,685	$20,328	$3,983,326
70	$11,618	$8,710	$20,328	$3,974,615
71	$11,593	$8,736	$20,328	$3,965,880
72	$11,567	$8,761	$20,328	$3,957,119

第6年供款共

$243,939

第6年利息

$140,471

第6年共還本金

$103,468

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$11,542	$8,787	$20,328	$3,948,332
74	$11,516	$8,812	$20,328	$3,939,520
75	$11,490	$8,838	$20,328	$3,930,682
76	$11,464	$8,864	$20,328	$3,921,818
77	$11,439	$8,890	$20,328	$3,912,928
78	$11,413	$8,916	$20,328	$3,904,013
79	$11,387	$8,942	$20,328	$3,895,071
80	$11,361	$8,968	$20,328	$3,886,104
81	$11,334	$8,994	$20,328	$3,877,110
82	$11,308	$9,020	$20,328	$3,868,090
83	$11,282	$9,046	$20,328	$3,859,043
84	$11,256	$9,073	$20,328	$3,849,971

第7年供款共

$243,939

第7年利息

$136,791

第7年共還本金

$107,148

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$11,229	$9,099	$20,328	$3,840,872
86	$11,203	$9,126	$20,328	$3,831,746
87	$11,176	$9,152	$20,328	$3,822,594
88	$11,149	$9,179	$20,328	$3,813,415
89	$11,122	$9,206	$20,328	$3,804,209
90	$11,096	$9,233	$20,328	$3,794,976
91	$11,069	$9,260	$20,328	$3,785,717
92	$11,042	$9,287	$20,328	$3,776,430
93	$11,015	$9,314	$20,328	$3,767,116
94	$10,987	$9,341	$20,328	$3,757,775
95	$10,960	$9,368	$20,328	$3,748,407
96	$10,933	$9,395	$20,328	$3,739,012

第8年供款共

$243,939

第8年利息

$132,980

第8年共還本金

$110,959

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$10,905	$9,423	$20,328	$3,729,589
98	$10,878	$9,450	$20,328	$3,720,139
99	$10,850	$9,478	$20,328	$3,710,661
100	$10,823	$9,505	$20,328	$3,701,156
101	$10,795	$9,533	$20,328	$3,691,622
102	$10,767	$9,561	$20,328	$3,682,061
103	$10,739	$9,589	$20,328	$3,672,472
104	$10,711	$9,617	$20,328	$3,662,856
105	$10,683	$9,645	$20,328	$3,653,211
106	$10,655	$9,673	$20,328	$3,643,538
107	$10,627	$9,701	$20,328	$3,633,836
108	$10,599	$9,730	$20,328	$3,624,107

第9年供款共

$243,939

第9年利息

$129,034

第9年共還本金

$114,905

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$10,570	$9,758	$20,328	$3,614,349
110	$10,542	$9,786	$20,328	$3,604,562
111	$10,513	$9,815	$20,328	$3,594,747
112	$10,485	$9,844	$20,328	$3,584,904
113	$10,456	$9,872	$20,328	$3,575,032
114	$10,427	$9,901	$20,328	$3,565,131
115	$10,398	$9,930	$20,328	$3,555,201
116	$10,369	$9,959	$20,328	$3,545,242
117	$10,340	$9,988	$20,328	$3,535,254
118	$10,311	$10,017	$20,328	$3,525,237
119	$10,282	$10,046	$20,328	$3,515,190
120	$10,253	$10,076	$20,328	$3,505,115

第10年供款共

$243,939

第10年利息

$124,947

第10年共還本金

$118,992

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$10,223	$10,105	$20,328	$3,495,010
122	$10,194	$10,134	$20,328	$3,484,875
123	$10,164	$10,164	$20,328	$3,474,711
124	$10,135	$10,194	$20,328	$3,464,517
125	$10,105	$10,223	$20,328	$3,454,294
126	$10,075	$10,253	$20,328	$3,444,041
127	$10,045	$10,283	$20,328	$3,433,758
128	$10,015	$10,313	$20,328	$3,423,445
129	$9,985	$10,343	$20,328	$3,413,101
130	$9,955	$10,373	$20,328	$3,402,728
131	$9,925	$10,404	$20,328	$3,392,324
132	$9,894	$10,434	$20,328	$3,381,890

第11年供款共

$243,939

第11年利息

$120,715

第11年共還本金

$123,224

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$9,864	$10,464	$20,328	$3,371,426
134	$9,833	$10,495	$20,328	$3,360,931
135	$9,803	$10,526	$20,328	$3,350,406
136	$9,772	$10,556	$20,328	$3,339,849
137	$9,741	$10,587	$20,328	$3,329,262
138	$9,710	$10,618	$20,328	$3,318,644
139	$9,679	$10,649	$20,328	$3,307,995
140	$9,648	$10,680	$20,328	$3,297,316
141	$9,617	$10,711	$20,328	$3,286,604
142	$9,586	$10,742	$20,328	$3,275,862
143	$9,555	$10,774	$20,328	$3,265,088
144	$9,523	$10,805	$20,328	$3,254,283

第12年供款共

$243,939

第12年利息

$116,332

第12年共還本金

$127,607

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$9,492	$10,837	$20,328	$3,243,447
146	$9,460	$10,868	$20,328	$3,232,579
147	$9,428	$10,900	$20,328	$3,221,679
148	$9,397	$10,932	$20,328	$3,210,747
149	$9,365	$10,964	$20,328	$3,199,783
150	$9,333	$10,996	$20,328	$3,188,788
151	$9,301	$11,028	$20,328	$3,177,760
152	$9,268	$11,060	$20,328	$3,166,700
153	$9,236	$11,092	$20,328	$3,155,608
154	$9,204	$11,124	$20,328	$3,144,484
155	$9,171	$11,157	$20,328	$3,133,327
156	$9,139	$11,189	$20,328	$3,122,138

第13年供款共

$243,939

第13年利息

$111,793

第13年共還本金

$132,146

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$9,106	$11,222	$20,328	$3,110,916
158	$9,074	$11,255	$20,328	$3,099,661
159	$9,041	$11,288	$20,328	$3,088,373
160	$9,008	$11,320	$20,328	$3,077,053
161	$8,975	$11,354	$20,328	$3,065,699
162	$8,942	$11,387	$20,328	$3,054,313
163	$8,908	$11,420	$20,328	$3,042,893
164	$8,875	$11,453	$20,328	$3,031,440
165	$8,842	$11,487	$20,328	$3,019,953
166	$8,808	$11,520	$20,328	$3,008,433
167	$8,775	$11,554	$20,328	$2,996,880
168	$8,741	$11,587	$20,328	$2,985,292

第14年供款共

$243,939

第14年利息

$107,093

第14年共還本金

$136,846

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$8,707	$11,621	$20,328	$2,973,671
170	$8,673	$11,655	$20,328	$2,962,016
171	$8,639	$11,689	$20,328	$2,950,327
172	$8,605	$11,723	$20,328	$2,938,604
173	$8,571	$11,757	$20,328	$2,926,847
174	$8,537	$11,792	$20,328	$2,915,055
175	$8,502	$11,826	$20,328	$2,903,229
176	$8,468	$11,861	$20,328	$2,891,368
177	$8,433	$11,895	$20,328	$2,879,473
178	$8,398	$11,930	$20,328	$2,867,544
179	$8,364	$11,965	$20,328	$2,855,579
180	$8,329	$11,999	$20,328	$2,843,579

第15年供款共

$243,939

第15年利息

$102,226

第15年共還本金

$141,713

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$8,294	$12,034	$20,328	$2,831,545
182	$8,259	$12,070	$20,328	$2,819,475
183	$8,223	$12,105	$20,328	$2,807,371
184	$8,188	$12,140	$20,328	$2,795,231
185	$8,153	$12,175	$20,328	$2,783,055
186	$8,117	$12,211	$20,328	$2,770,844
187	$8,082	$12,247	$20,328	$2,758,597
188	$8,046	$12,282	$20,328	$2,746,315
189	$8,010	$12,318	$20,328	$2,733,997
190	$7,974	$12,354	$20,328	$2,721,643
191	$7,938	$12,390	$20,328	$2,709,253
192	$7,902	$12,426	$20,328	$2,696,826

第16年供款共

$243,939

第16年利息

$97,186

第16年共還本金

$146,753

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$7,866	$12,463	$20,328	$2,684,364
194	$7,829	$12,499	$20,328	$2,671,865
195	$7,793	$12,535	$20,328	$2,659,330
196	$7,756	$12,572	$20,328	$2,646,758
197	$7,720	$12,609	$20,328	$2,634,149
198	$7,683	$12,645	$20,328	$2,621,504
199	$7,646	$12,682	$20,328	$2,608,822
200	$7,609	$12,719	$20,328	$2,596,103
201	$7,572	$12,756	$20,328	$2,583,346
202	$7,535	$12,793	$20,328	$2,570,553
203	$7,497	$12,831	$20,328	$2,557,722
204	$7,460	$12,868	$20,328	$2,544,854

第17年供款共

$243,939

第17年利息

$91,966

第17年共還本金

$151,973

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$7,422	$12,906	$20,328	$2,531,948
206	$7,385	$12,943	$20,328	$2,519,005
207	$7,347	$12,981	$20,328	$2,506,023
208	$7,309	$13,019	$20,328	$2,493,004
209	$7,271	$13,057	$20,328	$2,479,947
210	$7,233	$13,095	$20,328	$2,466,852
211	$7,195	$13,133	$20,328	$2,453,719
212	$7,157	$13,172	$20,328	$2,440,548
213	$7,118	$13,210	$20,328	$2,427,338
214	$7,080	$13,249	$20,328	$2,414,089
215	$7,041	$13,287	$20,328	$2,400,802
216	$7,002	$13,326	$20,328	$2,387,476

第18年供款共

$243,939

第18年利息

$86,561

第18年共還本金

$157,378

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$6,963	$13,365	$20,328	$2,374,111
218	$6,924	$13,404	$20,328	$2,360,707
219	$6,885	$13,443	$20,328	$2,347,265
220	$6,846	$13,482	$20,328	$2,333,782
221	$6,807	$13,521	$20,328	$2,320,261
222	$6,767	$13,561	$20,328	$2,306,700
223	$6,728	$13,600	$20,328	$2,293,100
224	$6,688	$13,640	$20,328	$2,279,460
225	$6,648	$13,680	$20,328	$2,265,780
226	$6,609	$13,720	$20,328	$2,252,060
227	$6,569	$13,760	$20,328	$2,238,301
228	$6,528	$13,800	$20,328	$2,224,501

第19年供款共

$243,939

第19年利息

$80,964

第19年共還本金

$162,975

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$6,488	$13,840	$20,328	$2,210,661
230	$6,448	$13,880	$20,328	$2,196,780
231	$6,407	$13,921	$20,328	$2,182,859
232	$6,367	$13,962	$20,328	$2,168,897
233	$6,326	$14,002	$20,328	$2,154,895
234	$6,285	$14,043	$20,328	$2,140,852
235	$6,244	$14,084	$20,328	$2,126,768
236	$6,203	$14,125	$20,328	$2,112,643
237	$6,162	$14,166	$20,328	$2,098,476
238	$6,121	$14,208	$20,328	$2,084,269
239	$6,079	$14,249	$20,328	$2,070,020
240	$6,038	$14,291	$20,328	$2,055,729

第20年供款共

$243,939

第20年利息

$75,167

第20年共還本金

$168,772

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$5,996	$14,332	$20,328	$2,041,396
242	$5,954	$14,374	$20,328	$2,027,022
243	$5,912	$14,416	$20,328	$2,012,606
244	$5,870	$14,458	$20,328	$1,998,148
245	$5,828	$14,500	$20,328	$1,983,648
246	$5,786	$14,543	$20,328	$1,969,105
247	$5,743	$14,585	$20,328	$1,954,520
248	$5,701	$14,628	$20,328	$1,939,892
249	$5,658	$14,670	$20,328	$1,925,222
250	$5,615	$14,713	$20,328	$1,910,509
251	$5,572	$14,756	$20,328	$1,895,753
252	$5,529	$14,799	$20,328	$1,880,954

第21年供款共

$243,939

第21年利息

$69,165

第21年共還本金

$174,775

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$5,486	$14,842	$20,328	$1,866,112
254	$5,443	$14,885	$20,328	$1,851,227
255	$5,399	$14,929	$20,328	$1,836,298
256	$5,356	$14,972	$20,328	$1,821,326
257	$5,312	$15,016	$20,328	$1,806,309
258	$5,268	$15,060	$20,328	$1,791,250
259	$5,224	$15,104	$20,328	$1,776,146
260	$5,180	$15,148	$20,328	$1,760,998
261	$5,136	$15,192	$20,328	$1,745,806
262	$5,092	$15,236	$20,328	$1,730,570
263	$5,047	$15,281	$20,328	$1,715,289
264	$5,003	$15,325	$20,328	$1,699,964

第22年供款共

$243,939

第22年利息

$62,948

第22年共還本金

$180,991

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$4,958	$15,370	$20,328	$1,684,594
266	$4,913	$15,415	$20,328	$1,669,179
267	$4,868	$15,460	$20,328	$1,653,719
268	$4,823	$15,505	$20,328	$1,638,214
269	$4,778	$15,550	$20,328	$1,622,664
270	$4,733	$15,595	$20,328	$1,607,068
271	$4,687	$15,641	$20,328	$1,591,427
272	$4,642	$15,687	$20,328	$1,575,741
273	$4,596	$15,732	$20,328	$1,560,009
274	$4,550	$15,778	$20,328	$1,544,230
275	$4,504	$15,824	$20,328	$1,528,406
276	$4,458	$15,870	$20,328	$1,512,536

第23年供款共

$243,939

第23年利息

$56,511

第23年共還本金

$187,428

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,412	$15,917	$20,328	$1,496,619
278	$4,365	$15,963	$20,328	$1,480,656
279	$4,319	$16,010	$20,328	$1,464,646
280	$4,272	$16,056	$20,328	$1,448,590
281	$4,225	$16,103	$20,328	$1,432,487
282	$4,178	$16,150	$20,328	$1,416,336
283	$4,131	$16,197	$20,328	$1,400,139
284	$4,084	$16,245	$20,328	$1,383,895
285	$4,036	$16,292	$20,328	$1,367,603
286	$3,989	$16,339	$20,328	$1,351,263
287	$3,941	$16,387	$20,328	$1,334,876
288	$3,893	$16,435	$20,328	$1,318,441

第24年供款共

$243,939

第24年利息

$49,845

第24年共還本金

$194,094

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,845	$16,483	$20,328	$1,301,959
290	$3,797	$16,531	$20,328	$1,285,428
291	$3,749	$16,579	$20,328	$1,268,849
292	$3,701	$16,627	$20,328	$1,252,221
293	$3,652	$16,676	$20,328	$1,235,545
294	$3,604	$16,725	$20,328	$1,218,821
295	$3,555	$16,773	$20,328	$1,202,047
296	$3,506	$16,822	$20,328	$1,185,225
297	$3,457	$16,871	$20,328	$1,168,354
298	$3,408	$16,921	$20,328	$1,151,433
299	$3,358	$16,970	$20,328	$1,134,463
300	$3,309	$17,019	$20,328	$1,117,444

第25年供款共

$243,939

第25年利息

$42,941

第25年共還本金

$200,998

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,259	$17,069	$20,328	$1,100,375
302	$3,209	$17,119	$20,328	$1,083,256
303	$3,159	$17,169	$20,328	$1,066,087
304	$3,109	$17,219	$20,328	$1,048,868
305	$3,059	$17,269	$20,328	$1,031,599
306	$3,009	$17,319	$20,328	$1,014,280
307	$2,958	$17,370	$20,328	$996,910
308	$2,908	$17,421	$20,328	$979,489
309	$2,857	$17,471	$20,328	$962,018
310	$2,806	$17,522	$20,328	$944,496
311	$2,755	$17,573	$20,328	$926,922
312	$2,704	$17,625	$20,328	$909,297

第26年供款共

$243,939

第26年利息

$35,793

第26年共還本金

$208,146

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,652	$17,676	$20,328	$891,621
314	$2,601	$17,728	$20,328	$873,894
315	$2,549	$17,779	$20,328	$856,114
316	$2,497	$17,831	$20,328	$838,283
317	$2,445	$17,883	$20,328	$820,400
318	$2,393	$17,935	$20,328	$802,464
319	$2,341	$17,988	$20,328	$784,476
320	$2,288	$18,040	$20,328	$766,436
321	$2,235	$18,093	$20,328	$748,343
322	$2,183	$18,146	$20,328	$730,198
323	$2,130	$18,199	$20,328	$711,999
324	$2,077	$18,252	$20,328	$693,748

第27年供款共

$243,939

第27年利息

$28,389

第27年共還本金

$215,550

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,023	$18,305	$20,328	$675,443
326	$1,970	$18,358	$20,328	$657,085
327	$1,916	$18,412	$20,328	$638,673
328	$1,863	$18,465	$20,328	$620,208
329	$1,809	$18,519	$20,328	$601,688
330	$1,755	$18,573	$20,328	$583,115
331	$1,701	$18,628	$20,328	$564,487
332	$1,646	$18,682	$20,328	$545,806
333	$1,592	$18,736	$20,328	$527,069
334	$1,537	$18,791	$20,328	$508,278
335	$1,482	$18,846	$20,328	$489,433
336	$1,428	$18,901	$20,328	$470,532

第28年供款共

$243,939

第28年利息

$20,723

第28年共還本金

$223,216

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,372	$18,956	$20,328	$451,576
338	$1,317	$19,011	$20,328	$432,565
339	$1,262	$19,067	$20,328	$413,498
340	$1,206	$19,122	$20,328	$394,376
341	$1,150	$19,178	$20,328	$375,198
342	$1,094	$19,234	$20,328	$355,964
343	$1,038	$19,290	$20,328	$336,674
344	$982	$19,346	$20,328	$317,328
345	$926	$19,403	$20,328	$297,925
346	$869	$19,459	$20,328	$278,466
347	$812	$19,516	$20,328	$258,950
348	$755	$19,573	$20,328	$239,377

第29年供款共

$243,939

第29年利息

$12,784

第29年共還本金

$231,155

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$698	$19,630	$20,328	$219,747
350	$641	$19,687	$20,328	$200,059
351	$584	$19,745	$20,328	$180,314
352	$526	$19,802	$20,328	$160,512
353	$468	$19,860	$20,328	$140,652
354	$410	$19,918	$20,328	$120,734
355	$352	$19,976	$20,328	$100,758
356	$294	$20,034	$20,328	$80,724
357	$235	$20,093	$20,328	$60,631
358	$177	$20,151	$20,328	$40,479
359	$118	$20,210	$20,328	$20,269
360	$59	$20,269	$20,328	$0

第30年供款共

$243,939

第30年利息

$4,562

第30年共還本金

$239,377

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$11,121,172

免責聲明

筍盤推介

按揭保險費
info