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$11,013,255

每月供款
$20,054

首期

$3,464,000

總貸款額

$4,536,000

總利息

$2,683,255

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$3,794,000

按月供比率計算

$40,107

置業成本總預算

HK$3,794,000

首期

$3,464,000
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

$40,107

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

沙田晴碧花園

thumb_up

晴碧花園罕有極高層三房套大單位筍盤,3分鐘地鐵站,交通便利,靚校網

實

677 呎

@11,521

建

879 呎

@8,874

real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

售$780 萬

實

677 呎

@11,521

建

879 呎

@8,874

售$780 萬

real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

馬鞍山曉峰灣畔第05座

thumb_up

3房連主套有露台全海景合意可議

實

676 呎

@12,574

建

855 呎

@9,942

local_fire_department 至HIT real_estate_agent 罕有放盤

售$850 萬

實

676 呎

@12,574

建

855 呎

@9,942

售$850 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

西貢泥涌村

thumb_up

**品味靚裝~申報玻璃屋~可使用面積1000呎~開揚海景~**

建

670 呎

@11,791

local_fire_department 至HIT real_estate_agent 罕有放盤

售$790 萬

建

670 呎

@11,791

售$790 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

馬鞍山西沙村屋

thumb_up

WITH ROOF GOOD LOCATION NEAR BUS STOP

建

700 呎

@10,714

售$750 萬

建

700 呎

@10,714

售$750 萬

馬鞍山迎濤灣 B座

thumb_up

迎濤灣*高層海景2房雅緻裝修*

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

西貢嘉林別墅

thumb_up

**低密度屋苑式_嘉林別墅連車位~~~又租$22000,又賣$850萬

實

552 呎

@15,036

建

759 呎

@10,935

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

售$830 萬

實

552 呎

@15,036

建

759 呎

@10,935

售$830 萬

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

馬鞍山嘉華星濤灣第02座

thumb_up

全海景******可另連車位

實

541 呎

@13,863

建

736 呎

@10,190

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$750 萬

實

541 呎

@13,863

建

736 呎

@10,190

售$750 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

VR實景

馬鞍山聽濤雅苑第03座

thumb_up

馬鞍山聽濤雅苑3房加多用途房有3條免費村巴線(連約)

實

788 呎

@10,533

建

977 呎

@8,495

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

售$830 萬

實

788 呎

@10,533

建

977 呎

@8,495

售$830 萬

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

馬鞍山天宇海第7A座

thumb_up

天宇海 3房(1套)2廳1貯

實

755 呎

@11,656

建

995 呎

@8,844

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選 transfer_within_a_station 人才必選

售$880 萬

實

755 呎

@11,656

建

995 呎

@8,844

售$880 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選 transfer_within_a_station 人才必選

馬鞍山翠擁華庭

thumb_up

海景三房近港鐵站

實

751 呎

@9,987

建

963 呎

@7,788

directions_run 日內即走

售$750 萬

實

751 呎

@9,987

建

963 呎

@7,788

售$750 萬

directions_run 日內即走

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

將軍澳蔚藍灣畔

thumb_up

優質居所,大型會所

實

533 呎

@16,510

建

677 呎

@12,999

售$880 萬

實

533 呎

@16,510

建

677 呎

@12,999

售$880 萬

利率	15年	20年	25年	30年
1.000	$27,148	$20,861	$17,095	$14,590
1.500	$28,157	$21,888	$18,141	$15,655
2.000	$29,190	$22,947	$19,226	$16,766
2.500	$30,246	$24,036	$20,349	$17,923
3.000	$31,325	$25,157	$21,510	$19,124
3.375	$32,149	$26,017	$22,405	$20,053
3.500	$32,427	$26,307	$22,708	$20,369
4.000	$33,552	$27,487	$23,943	$21,656
4.500	$34,700	$28,697	$25,213	$22,983
5.000	$35,870	$29,936	$26,517	$24,350
5.500	$37,063	$31,203	$27,855	$25,755
6.000	$38,277	$32,497	$29,226	$27,196

每月供款$20,054

年期

30年

貸款金額

$4,536,000

總利息

$2,683,255

總貸款連利息

$7,219,255

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$12,758	$7,296	$20,053	$4,528,704
2	$12,737	$7,317	$20,053	$4,521,388
3	$12,716	$7,337	$20,053	$4,514,050
4	$12,696	$7,358	$20,053	$4,506,693
5	$12,675	$7,378	$20,053	$4,499,314
6	$12,654	$7,399	$20,053	$4,491,915
7	$12,634	$7,420	$20,053	$4,484,495
8	$12,613	$7,441	$20,053	$4,477,054
9	$12,592	$7,462	$20,053	$4,469,593
10	$12,571	$7,483	$20,053	$4,462,110
11	$12,550	$7,504	$20,053	$4,454,606
12	$12,529	$7,525	$20,053	$4,447,081

第1年供款共

$240,642

第1年利息

$151,723

第1年共還本金

$88,919

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$12,507	$7,546	$20,053	$4,439,535
14	$12,486	$7,567	$20,053	$4,431,968
15	$12,465	$7,589	$20,053	$4,424,379
16	$12,444	$7,610	$20,053	$4,416,769
17	$12,422	$7,631	$20,053	$4,409,138
18	$12,401	$7,653	$20,053	$4,401,485
19	$12,379	$7,674	$20,053	$4,393,811
20	$12,358	$7,696	$20,053	$4,386,115
21	$12,336	$7,718	$20,053	$4,378,397
22	$12,314	$7,739	$20,053	$4,370,658
23	$12,292	$7,761	$20,053	$4,362,897
24	$12,271	$7,783	$20,053	$4,355,114

第2年供款共

$240,642

第2年利息

$148,675

第2年共還本金

$91,967

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$12,249	$7,805	$20,053	$4,347,310
26	$12,227	$7,827	$20,053	$4,339,483
27	$12,205	$7,849	$20,053	$4,331,634
28	$12,183	$7,871	$20,053	$4,323,763
29	$12,161	$7,893	$20,053	$4,315,871
30	$12,138	$7,915	$20,053	$4,307,955
31	$12,116	$7,937	$20,053	$4,300,018
32	$12,094	$7,960	$20,053	$4,292,058
33	$12,071	$7,982	$20,053	$4,284,076
34	$12,049	$8,005	$20,053	$4,276,072
35	$12,026	$8,027	$20,053	$4,268,045
36	$12,004	$8,050	$20,053	$4,259,995

第3年供款共

$240,642

第3年利息

$145,523

第3年共還本金

$95,119

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$11,981	$8,072	$20,053	$4,251,923
38	$11,959	$8,095	$20,053	$4,243,828
39	$11,936	$8,118	$20,053	$4,235,710
40	$11,913	$8,141	$20,053	$4,227,570
41	$11,890	$8,163	$20,053	$4,219,406
42	$11,867	$8,186	$20,053	$4,211,220
43	$11,844	$8,209	$20,053	$4,203,010
44	$11,821	$8,233	$20,053	$4,194,778
45	$11,798	$8,256	$20,053	$4,186,522
46	$11,775	$8,279	$20,053	$4,178,243
47	$11,751	$8,302	$20,053	$4,169,941
48	$11,728	$8,326	$20,053	$4,161,616

第4年供款共

$240,642

第4年利息

$142,262

第4年共還本金

$98,380

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$11,705	$8,349	$20,053	$4,153,267
50	$11,681	$8,372	$20,053	$4,144,894
51	$11,658	$8,396	$20,053	$4,136,498
52	$11,634	$8,420	$20,053	$4,128,079
53	$11,610	$8,443	$20,053	$4,119,636
54	$11,586	$8,467	$20,053	$4,111,168
55	$11,563	$8,491	$20,053	$4,102,678
56	$11,539	$8,515	$20,053	$4,094,163
57	$11,515	$8,539	$20,053	$4,085,624
58	$11,491	$8,563	$20,053	$4,077,062
59	$11,467	$8,587	$20,053	$4,068,475
60	$11,443	$8,611	$20,053	$4,059,864

第5年供款共

$240,642

第5年利息

$138,890

第5年共還本金

$101,752

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$11,418	$8,635	$20,053	$4,051,229
62	$11,394	$8,659	$20,053	$4,042,569
63	$11,370	$8,684	$20,053	$4,033,886
64	$11,345	$8,708	$20,053	$4,025,178
65	$11,321	$8,733	$20,053	$4,016,445
66	$11,296	$8,757	$20,053	$4,007,688
67	$11,272	$8,782	$20,053	$3,998,906
68	$11,247	$8,807	$20,053	$3,990,099
69	$11,222	$8,831	$20,053	$3,981,268
70	$11,197	$8,856	$20,053	$3,972,412
71	$11,172	$8,881	$20,053	$3,963,531
72	$11,147	$8,906	$20,053	$3,954,625

第6年供款共

$240,642

第6年利息

$135,402

第6年共還本金

$105,239

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$11,122	$8,931	$20,053	$3,945,693
74	$11,097	$8,956	$20,053	$3,936,737
75	$11,072	$8,981	$20,053	$3,927,756
76	$11,047	$9,007	$20,053	$3,918,749
77	$11,021	$9,032	$20,053	$3,909,717
78	$10,996	$9,057	$20,053	$3,900,660
79	$10,971	$9,083	$20,053	$3,891,577
80	$10,945	$9,108	$20,053	$3,882,468
81	$10,919	$9,134	$20,053	$3,873,334
82	$10,894	$9,160	$20,053	$3,864,175
83	$10,868	$9,185	$20,053	$3,854,989
84	$10,842	$9,211	$20,053	$3,845,778

第7年供款共

$240,642

第7年利息

$131,795

第7年共還本金

$108,847

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$10,816	$9,237	$20,053	$3,836,541
86	$10,790	$9,263	$20,053	$3,827,277
87	$10,764	$9,289	$20,053	$3,817,988
88	$10,738	$9,315	$20,053	$3,808,673
89	$10,712	$9,342	$20,053	$3,799,331
90	$10,686	$9,368	$20,053	$3,789,963
91	$10,659	$9,394	$20,053	$3,780,569
92	$10,633	$9,421	$20,053	$3,771,148
93	$10,606	$9,447	$20,053	$3,761,701
94	$10,580	$9,474	$20,053	$3,752,228
95	$10,553	$9,500	$20,053	$3,742,727
96	$10,526	$9,527	$20,053	$3,733,200

第8年供款共

$240,642

第8年利息

$128,064

第8年共還本金

$112,578

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$10,500	$9,554	$20,053	$3,723,646
98	$10,473	$9,581	$20,053	$3,714,066
99	$10,446	$9,608	$20,053	$3,704,458
100	$10,419	$9,635	$20,053	$3,694,823
101	$10,392	$9,662	$20,053	$3,685,161
102	$10,365	$9,689	$20,053	$3,675,473
103	$10,337	$9,716	$20,053	$3,665,756
104	$10,310	$9,744	$20,053	$3,656,013
105	$10,283	$9,771	$20,053	$3,646,242
106	$10,255	$9,798	$20,053	$3,636,443
107	$10,227	$9,826	$20,053	$3,626,617
108	$10,200	$9,854	$20,053	$3,616,764

第9年供款共

$240,642

第9年利息

$124,205

第9年共還本金

$116,436

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$10,172	$9,881	$20,053	$3,606,882
110	$10,144	$9,909	$20,053	$3,596,973
111	$10,116	$9,937	$20,053	$3,587,036
112	$10,089	$9,965	$20,053	$3,577,071
113	$10,061	$9,993	$20,053	$3,567,078
114	$10,032	$10,021	$20,053	$3,557,057
115	$10,004	$10,049	$20,053	$3,547,008
116	$9,976	$10,078	$20,053	$3,536,931
117	$9,948	$10,106	$20,053	$3,526,825
118	$9,919	$10,134	$20,053	$3,516,690
119	$9,891	$10,163	$20,053	$3,506,528
120	$9,862	$10,191	$20,053	$3,496,336

第10年供款共

$240,642

第10年利息

$120,214

第10年共還本金

$120,428

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$9,833	$10,220	$20,053	$3,486,116
122	$9,805	$10,249	$20,053	$3,475,867
123	$9,776	$10,278	$20,053	$3,465,590
124	$9,747	$10,307	$20,053	$3,455,283
125	$9,718	$10,335	$20,053	$3,444,948
126	$9,689	$10,365	$20,053	$3,434,583
127	$9,660	$10,394	$20,053	$3,424,189
128	$9,631	$10,423	$20,053	$3,413,767
129	$9,601	$10,452	$20,053	$3,403,314
130	$9,572	$10,482	$20,053	$3,392,833
131	$9,542	$10,511	$20,053	$3,382,321
132	$9,513	$10,541	$20,053	$3,371,781

第11年供款共

$240,642

第11年利息

$116,086

第11年共還本金

$124,555

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$9,483	$10,570	$20,053	$3,361,210
134	$9,453	$10,600	$20,053	$3,350,610
135	$9,424	$10,630	$20,053	$3,339,980
136	$9,394	$10,660	$20,053	$3,329,321
137	$9,364	$10,690	$20,053	$3,318,631
138	$9,334	$10,720	$20,053	$3,307,911
139	$9,303	$10,750	$20,053	$3,297,161
140	$9,273	$10,780	$20,053	$3,286,381
141	$9,243	$10,811	$20,053	$3,275,570
142	$9,213	$10,841	$20,053	$3,264,729
143	$9,182	$10,871	$20,053	$3,253,858
144	$9,151	$10,902	$20,053	$3,242,956

第12年供款共

$240,642

第12年利息

$111,817

第12年共還本金

$128,825

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$9,121	$10,933	$20,053	$3,232,023
146	$9,090	$10,963	$20,053	$3,221,060
147	$9,059	$10,994	$20,053	$3,210,066
148	$9,028	$11,025	$20,053	$3,199,040
149	$8,997	$11,056	$20,053	$3,187,984
150	$8,966	$11,087	$20,053	$3,176,897
151	$8,935	$11,118	$20,053	$3,165,778
152	$8,904	$11,150	$20,053	$3,154,629
153	$8,872	$11,181	$20,053	$3,143,448
154	$8,841	$11,213	$20,053	$3,132,235
155	$8,809	$11,244	$20,053	$3,120,991
156	$8,778	$11,276	$20,053	$3,109,715

第13年供款共

$240,642

第13年利息

$107,401

第13年共還本金

$133,241

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$8,746	$11,307	$20,053	$3,098,408
158	$8,714	$11,339	$20,053	$3,087,069
159	$8,682	$11,371	$20,053	$3,075,698
160	$8,650	$11,403	$20,053	$3,064,295
161	$8,618	$11,435	$20,053	$3,052,859
162	$8,586	$11,467	$20,053	$3,041,392
163	$8,554	$11,500	$20,053	$3,029,892
164	$8,522	$11,532	$20,053	$3,018,361
165	$8,489	$11,564	$20,053	$3,006,796
166	$8,457	$11,597	$20,053	$2,995,199
167	$8,424	$11,629	$20,053	$2,983,570
168	$8,391	$11,662	$20,053	$2,971,908

第14年供款共

$240,642

第14年利息

$102,834

第14年共還本金

$137,808

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$8,358	$11,695	$20,053	$2,960,213
170	$8,326	$11,728	$20,053	$2,948,485
171	$8,293	$11,761	$20,053	$2,936,724
172	$8,260	$11,794	$20,053	$2,924,930
173	$8,226	$11,827	$20,053	$2,913,103
174	$8,193	$11,860	$20,053	$2,901,242
175	$8,160	$11,894	$20,053	$2,889,349
176	$8,126	$11,927	$20,053	$2,877,422
177	$8,093	$11,961	$20,053	$2,865,461
178	$8,059	$11,994	$20,053	$2,853,466
179	$8,025	$12,028	$20,053	$2,841,438
180	$7,992	$12,062	$20,053	$2,829,376

第15年供款共

$240,642

第15年利息

$98,111

第15年共還本金

$142,531

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$7,958	$12,096	$20,053	$2,817,281
182	$7,924	$12,130	$20,053	$2,805,151
183	$7,889	$12,164	$20,053	$2,792,987
184	$7,855	$12,198	$20,053	$2,780,788
185	$7,821	$12,233	$20,053	$2,768,556
186	$7,787	$12,267	$20,053	$2,756,289
187	$7,752	$12,301	$20,053	$2,743,988
188	$7,717	$12,336	$20,053	$2,731,652
189	$7,683	$12,371	$20,053	$2,719,281
190	$7,648	$12,406	$20,053	$2,706,875
191	$7,613	$12,440	$20,053	$2,694,435
192	$7,578	$12,475	$20,053	$2,681,960

第16年供款共

$240,642

第16年利息

$93,225

第16年共還本金

$147,417

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$7,543	$12,510	$20,053	$2,669,449
194	$7,508	$12,546	$20,053	$2,656,903
195	$7,473	$12,581	$20,053	$2,644,322
196	$7,437	$12,616	$20,053	$2,631,706
197	$7,402	$12,652	$20,053	$2,619,054
198	$7,366	$12,687	$20,053	$2,606,367
199	$7,330	$12,723	$20,053	$2,593,644
200	$7,295	$12,759	$20,053	$2,580,885
201	$7,259	$12,795	$20,053	$2,568,090
202	$7,223	$12,831	$20,053	$2,555,260
203	$7,187	$12,867	$20,053	$2,542,393
204	$7,150	$12,903	$20,053	$2,529,490

第17年供款共

$240,642

第17年利息

$88,172

第17年共還本金

$152,470

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$7,114	$12,939	$20,053	$2,516,550
206	$7,078	$12,976	$20,053	$2,503,575
207	$7,041	$13,012	$20,053	$2,490,563
208	$7,005	$13,049	$20,053	$2,477,514
209	$6,968	$13,085	$20,053	$2,464,428
210	$6,931	$13,122	$20,053	$2,451,306
211	$6,894	$13,159	$20,053	$2,438,147
212	$6,857	$13,196	$20,053	$2,424,951
213	$6,820	$13,233	$20,053	$2,411,717
214	$6,783	$13,271	$20,053	$2,398,447
215	$6,746	$13,308	$20,053	$2,385,139
216	$6,708	$13,345	$20,053	$2,371,794

第18年供款共

$240,642

第18年利息

$82,946

第18年共還本金

$157,696

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$6,671	$13,383	$20,053	$2,358,411
218	$6,633	$13,420	$20,053	$2,344,990
219	$6,595	$13,458	$20,053	$2,331,532
220	$6,557	$13,496	$20,053	$2,318,036
221	$6,519	$13,534	$20,053	$2,304,502
222	$6,481	$13,572	$20,053	$2,290,930
223	$6,443	$13,610	$20,053	$2,277,320
224	$6,405	$13,649	$20,053	$2,263,671
225	$6,367	$13,687	$20,053	$2,249,984
226	$6,328	$13,725	$20,053	$2,236,259
227	$6,289	$13,764	$20,053	$2,222,495
228	$6,251	$13,803	$20,053	$2,208,692

第19年供款共

$240,642

第19年利息

$77,540

第19年共還本金

$163,101

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$6,212	$13,842	$20,053	$2,194,851
230	$6,173	$13,880	$20,053	$2,180,970
231	$6,134	$13,920	$20,053	$2,167,051
232	$6,095	$13,959	$20,053	$2,153,092
233	$6,056	$13,998	$20,053	$2,139,094
234	$6,016	$14,037	$20,053	$2,125,057
235	$5,977	$14,077	$20,053	$2,110,980
236	$5,937	$14,116	$20,053	$2,096,864
237	$5,897	$14,156	$20,053	$2,082,708
238	$5,858	$14,196	$20,053	$2,068,512
239	$5,818	$14,236	$20,053	$2,054,276
240	$5,778	$14,276	$20,053	$2,040,000

第20年供款共

$240,642

第20年利息

$71,950

第20年共還本金

$168,692

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$5,738	$14,316	$20,053	$2,025,684
242	$5,697	$14,356	$20,053	$2,011,328
243	$5,657	$14,397	$20,053	$1,996,931
244	$5,616	$14,437	$20,053	$1,982,494
245	$5,576	$14,478	$20,053	$1,968,017
246	$5,535	$14,518	$20,053	$1,953,498
247	$5,494	$14,559	$20,053	$1,938,939
248	$5,453	$14,600	$20,053	$1,924,339
249	$5,412	$14,641	$20,053	$1,909,697
250	$5,371	$14,682	$20,053	$1,895,015
251	$5,330	$14,724	$20,053	$1,880,291
252	$5,288	$14,765	$20,053	$1,865,526

第21年供款共

$240,642

第21年利息

$66,168

第21年共還本金

$174,474

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$5,247	$14,807	$20,053	$1,850,719
254	$5,205	$14,848	$20,053	$1,835,871
255	$5,163	$14,890	$20,053	$1,820,981
256	$5,122	$14,932	$20,053	$1,806,049
257	$5,080	$14,974	$20,053	$1,791,075
258	$5,037	$15,016	$20,053	$1,776,059
259	$4,995	$15,058	$20,053	$1,761,001
260	$4,953	$15,101	$20,053	$1,745,900
261	$4,910	$15,143	$20,053	$1,730,757
262	$4,868	$15,186	$20,053	$1,715,571
263	$4,825	$15,228	$20,053	$1,700,343
264	$4,782	$15,271	$20,053	$1,685,071

第22年供款共

$240,642

第22年利息

$60,187

第22年共還本金

$180,455

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$4,739	$15,314	$20,053	$1,669,757
266	$4,696	$15,357	$20,053	$1,654,400
267	$4,653	$15,400	$20,053	$1,638,999
268	$4,610	$15,444	$20,053	$1,623,555
269	$4,566	$15,487	$20,053	$1,608,068
270	$4,523	$15,531	$20,053	$1,592,537
271	$4,479	$15,574	$20,053	$1,576,963
272	$4,435	$15,618	$20,053	$1,561,345
273	$4,391	$15,662	$20,053	$1,545,682
274	$4,347	$15,706	$20,053	$1,529,976
275	$4,303	$15,750	$20,053	$1,514,226
276	$4,259	$15,795	$20,053	$1,498,431

第23年供款共

$240,642

第23年利息

$54,002

第23年共還本金

$186,640

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,214	$15,839	$20,053	$1,482,592
278	$4,170	$15,884	$20,053	$1,466,708
279	$4,125	$15,928	$20,053	$1,450,780
280	$4,080	$15,973	$20,053	$1,434,807
281	$4,035	$16,018	$20,053	$1,418,789
282	$3,990	$16,063	$20,053	$1,402,725
283	$3,945	$16,108	$20,053	$1,386,617
284	$3,900	$16,154	$20,053	$1,370,464
285	$3,854	$16,199	$20,053	$1,354,264
286	$3,809	$16,245	$20,053	$1,338,020
287	$3,763	$16,290	$20,053	$1,321,730
288	$3,717	$16,336	$20,053	$1,305,393

第24年供款共

$240,642

第24年利息

$47,604

第24年共還本金

$193,038

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,671	$16,382	$20,053	$1,289,011
290	$3,625	$16,428	$20,053	$1,272,583
291	$3,579	$16,474	$20,053	$1,256,109
292	$3,533	$16,521	$20,053	$1,239,588
293	$3,486	$16,567	$20,053	$1,223,021
294	$3,440	$16,614	$20,053	$1,206,407
295	$3,393	$16,660	$20,053	$1,189,747
296	$3,346	$16,707	$20,053	$1,173,040
297	$3,299	$16,754	$20,053	$1,156,285
298	$3,252	$16,801	$20,053	$1,139,484
299	$3,205	$16,849	$20,053	$1,122,635
300	$3,157	$16,896	$20,053	$1,105,739

第25年供款共

$240,642

第25年利息

$40,987

第25年共還本金

$199,654

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,110	$16,944	$20,053	$1,088,795
302	$3,062	$16,991	$20,053	$1,071,804
303	$3,014	$17,039	$20,053	$1,054,765
304	$2,967	$17,087	$20,053	$1,037,678
305	$2,918	$17,135	$20,053	$1,020,543
306	$2,870	$17,183	$20,053	$1,003,360
307	$2,822	$17,232	$20,053	$986,128
308	$2,773	$17,280	$20,053	$968,848
309	$2,725	$17,329	$20,053	$951,520
310	$2,676	$17,377	$20,053	$934,143
311	$2,627	$17,426	$20,053	$916,716
312	$2,578	$17,475	$20,053	$899,241

第26年供款共

$240,642

第26年利息

$34,144

第26年共還本金

$206,498

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,529	$17,524	$20,053	$881,717
314	$2,480	$17,574	$20,053	$864,143
315	$2,430	$17,623	$20,053	$846,520
316	$2,381	$17,673	$20,053	$828,847
317	$2,331	$17,722	$20,053	$811,125
318	$2,281	$17,772	$20,053	$793,353
319	$2,231	$17,822	$20,053	$775,531
320	$2,181	$17,872	$20,053	$757,658
321	$2,131	$17,923	$20,053	$739,736
322	$2,081	$17,973	$20,053	$721,763
323	$2,030	$18,024	$20,053	$703,739
324	$1,979	$18,074	$20,053	$685,665

第27年供款共

$240,642

第27年利息

$27,066

第27年共還本金

$213,576

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,928	$18,125	$20,053	$667,540
326	$1,877	$18,176	$20,053	$649,364
327	$1,826	$18,227	$20,053	$631,137
328	$1,775	$18,278	$20,053	$612,858
329	$1,724	$18,330	$20,053	$594,529
330	$1,672	$18,381	$20,053	$576,147
331	$1,620	$18,433	$20,053	$557,714
332	$1,569	$18,485	$20,053	$539,229
333	$1,517	$18,537	$20,053	$520,692
334	$1,464	$18,589	$20,053	$502,103
335	$1,412	$18,641	$20,053	$483,462
336	$1,360	$18,694	$20,053	$464,768

第28年供款共

$240,642

第28年利息

$19,745

第28年共還本金

$220,897

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,307	$18,746	$20,053	$446,022
338	$1,254	$18,799	$20,053	$427,223
339	$1,202	$18,852	$20,053	$408,371
340	$1,149	$18,905	$20,053	$389,466
341	$1,095	$18,958	$20,053	$370,508
342	$1,042	$19,011	$20,053	$351,496
343	$989	$19,065	$20,053	$332,432
344	$935	$19,119	$20,053	$313,313
345	$881	$19,172	$20,053	$294,141
346	$827	$19,226	$20,053	$274,915
347	$773	$19,280	$20,053	$255,634
348	$719	$19,335	$20,053	$236,300

第29年供款共

$240,642

第29年利息

$12,173

第29年共還本金

$228,468

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$665	$19,389	$20,053	$216,911
350	$610	$19,443	$20,053	$197,467
351	$555	$19,498	$20,053	$177,969
352	$501	$19,553	$20,053	$158,416
353	$446	$19,608	$20,053	$138,808
354	$390	$19,663	$20,053	$119,145
355	$335	$19,718	$20,053	$99,427
356	$280	$19,774	$20,053	$79,653
357	$224	$19,829	$20,053	$59,824
358	$168	$19,885	$20,053	$39,938
359	$112	$19,941	$20,053	$19,997
360	$56	$19,997	$20,053	$0

第30年供款共

$240,642

第30年利息

$4,342

第30年共還本金

$236,300

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$11,013,255

免責聲明

筍盤推介

按揭保險費
info