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$11,098,437

每月供款
$20,691

首期

$3,320,000

總貸款額

$4,680,000

總利息

$2,768,437

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$3,650,000

按月供比率計算

$41,380

置業成本總預算

HK$3,650,000

首期

$3,320,000
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

$41,380

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

馬鞍山泓碧第H19-H20座

thumb_up

泓碧罕有特式單位, 2房連花園

實

464 呎

@16,810

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$780 萬

實

464 呎

@16,810

售$780 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

影片

西貢逸瓏海滙

thumb_up

逸瓏海滙地下連花園

實

433 呎

@16,813

local_fire_department 至HIT real_estate_agent 罕有放盤

售$728 萬

實

433 呎

@16,813

售$728 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

VR實景

馬鞍山星漣海第03A座

thumb_up

三房一儲一套房低密度寧靜住宅區

實

780 呎

@11,538

local_fire_department 至HIT price_change 蝕讓盤

售$900 萬

實

780 呎

@11,538

售$900 萬

local_fire_department 至HIT price_change 蝕讓盤

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

馬鞍山天宇海第2B座

thumb_up

天宇海 ^^高層靚裝^^可約睇樓

實

666 呎

@12,462

建

878 呎

@9,453

local_fire_department 至HIT

售$830 萬

實

666 呎

@12,462

建

878 呎

@9,453

售$830 萬

local_fire_department 至HIT

粉嶺牽晴間第10座

thumb_up

精品裝修罕有三房公路景

實

556 呎

@12,590

建

758 呎

@9,235

real_estate_agent 罕有放盤 pets 愛竉必選

售$700 萬

實

556 呎

@12,590

建

758 呎

@9,235

售$700 萬

real_estate_agent 罕有放盤 pets 愛竉必選

馬鞍山銀湖天峰第07座

thumb_up

馬鞍烏奚沙上蓋

實

570 呎

@15,439

建

748 呎

@11,765

local_fire_department 至HIT

售$880 萬

實

570 呎

@15,439

建

748 呎

@11,765

售$880 萬

local_fire_department 至HIT

馬鞍山天宇海第2A座

thumb_up

3房企理裝修

實

665 呎

@12,752

建

875 呎

@9,691

local_fire_department 至HIT directions_run 日內即走

售$848 萬

實

665 呎

@12,752

建

875 呎

@9,691

售$848 萬

local_fire_department 至HIT directions_run 日內即走

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

獨家

馬鞍山天宇海###奇豐獨家###近鐵路站靚裝北水3房,即買即住,有心還價即成,歡迎參觀###

thumb_up

天宇海###奇豐獨家###近鐵路站靚裝北水3房,即買即住,有心還價即成,歡迎參觀###

實

763 呎

@11,638

建

1,004 呎

@8,845

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 pets 愛竉必選

售$888 萬

實

763 呎

@11,638

建

1,004 呎

@8,845

售$888 萬

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 pets 愛竉必選

沙田晉名峰

thumb_up

環境幽靜開揚山景實用兩房連車位

實

602 呎

@14,784

建

756 呎

@11,772

local_fire_department 至HIT local_offer 低水筍價

售$890 萬

實

602 呎

@14,784

建

756 呎

@11,772

售$890 萬

local_fire_department 至HIT local_offer 低水筍價

西貢茅坪新村

thumb_up

茅坪新村

建

700 呎

@11,000

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價

售$770 萬

建

700 呎

@11,000

售$770 萬

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價

利率	15年	20年	25年	30年
1.000	$28,010	$21,523	$17,638	$15,053
1.500	$29,051	$22,583	$18,717	$16,152
2.000	$30,116	$23,675	$19,836	$17,298
2.500	$31,206	$24,799	$20,995	$18,492
3.000	$32,319	$25,955	$22,193	$19,731
3.375	$33,170	$26,842	$23,117	$20,690
3.500	$33,457	$27,142	$23,429	$21,015
4.000	$34,617	$28,360	$24,703	$22,343
4.500	$35,802	$29,608	$26,013	$23,713
5.000	$37,009	$30,886	$27,359	$25,123
5.500	$38,240	$32,193	$28,739	$26,573
6.000	$39,492	$33,529	$30,153	$28,059

每月供款$20,691

年期

30年

貸款金額

$4,680,000

總利息

$2,768,437

總貸款連利息

$7,448,437

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$13,163	$7,528	$20,690	$4,672,472
2	$13,141	$7,549	$20,690	$4,664,924
3	$13,120	$7,570	$20,690	$4,657,354
4	$13,099	$7,591	$20,690	$4,649,762
5	$13,077	$7,613	$20,690	$4,642,150
6	$13,056	$7,634	$20,690	$4,634,516
7	$13,035	$7,656	$20,690	$4,626,860
8	$13,013	$7,677	$20,690	$4,619,183
9	$12,991	$7,699	$20,690	$4,611,484
10	$12,970	$7,720	$20,690	$4,603,764
11	$12,948	$7,742	$20,690	$4,596,022
12	$12,926	$7,764	$20,690	$4,588,258

第1年供款共

$248,281

第1年利息

$156,540

第1年共還本金

$91,742

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$12,904	$7,786	$20,690	$4,580,473
14	$12,883	$7,808	$20,690	$4,572,665
15	$12,861	$7,829	$20,690	$4,564,836
16	$12,839	$7,852	$20,690	$4,556,984
17	$12,817	$7,874	$20,690	$4,549,111
18	$12,794	$7,896	$20,690	$4,541,215
19	$12,772	$7,918	$20,690	$4,533,297
20	$12,750	$7,940	$20,690	$4,525,357
21	$12,728	$7,963	$20,690	$4,517,394
22	$12,705	$7,985	$20,690	$4,509,409
23	$12,683	$8,007	$20,690	$4,501,402
24	$12,660	$8,030	$20,690	$4,493,372

第2年供款共

$248,281

第2年利息

$153,395

第2年共還本金

$94,886

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$12,638	$8,052	$20,690	$4,485,319
26	$12,615	$8,075	$20,690	$4,477,244
27	$12,592	$8,098	$20,690	$4,469,146
28	$12,569	$8,121	$20,690	$4,461,026
29	$12,547	$8,143	$20,690	$4,452,882
30	$12,524	$8,166	$20,690	$4,444,716
31	$12,501	$8,189	$20,690	$4,436,527
32	$12,478	$8,212	$20,690	$4,428,314
33	$12,455	$8,235	$20,690	$4,420,079
34	$12,431	$8,259	$20,690	$4,411,820
35	$12,408	$8,282	$20,690	$4,403,538
36	$12,385	$8,305	$20,690	$4,395,233

第3年供款共

$248,281

第3年利息

$150,142

第3年共還本金

$98,139

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$12,362	$8,329	$20,690	$4,386,905
38	$12,338	$8,352	$20,690	$4,378,553
39	$12,315	$8,375	$20,690	$4,370,177
40	$12,291	$8,399	$20,690	$4,361,778
41	$12,268	$8,423	$20,690	$4,353,356
42	$12,244	$8,446	$20,690	$4,344,909
43	$12,220	$8,470	$20,690	$4,336,439
44	$12,196	$8,494	$20,690	$4,327,945
45	$12,172	$8,518	$20,690	$4,319,428
46	$12,148	$8,542	$20,690	$4,310,886
47	$12,124	$8,566	$20,690	$4,302,320
48	$12,100	$8,590	$20,690	$4,293,730

第4年供款共

$248,281

第4年利息

$146,779

第4年共還本金

$101,503

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$12,076	$8,614	$20,690	$4,285,116
50	$12,052	$8,638	$20,690	$4,276,478
51	$12,028	$8,663	$20,690	$4,267,816
52	$12,003	$8,687	$20,690	$4,259,129
53	$11,979	$8,711	$20,690	$4,250,418
54	$11,954	$8,736	$20,690	$4,241,682
55	$11,930	$8,760	$20,690	$4,232,921
56	$11,905	$8,785	$20,690	$4,224,136
57	$11,880	$8,810	$20,690	$4,215,327
58	$11,856	$8,834	$20,690	$4,206,492
59	$11,831	$8,859	$20,690	$4,197,633
60	$11,806	$8,884	$20,690	$4,188,749

第5年供款共

$248,281

第5年利息

$143,299

第5年共還本金

$104,982

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$11,781	$8,909	$20,690	$4,179,839
62	$11,756	$8,934	$20,690	$4,170,905
63	$11,731	$8,959	$20,690	$4,161,946
64	$11,705	$8,985	$20,690	$4,152,961
65	$11,680	$9,010	$20,690	$4,143,951
66	$11,655	$9,035	$20,690	$4,134,916
67	$11,629	$9,061	$20,690	$4,125,855
68	$11,604	$9,086	$20,690	$4,116,769
69	$11,578	$9,112	$20,690	$4,107,657
70	$11,553	$9,137	$20,690	$4,098,520
71	$11,527	$9,163	$20,690	$4,089,357
72	$11,501	$9,189	$20,690	$4,080,168

第6年供款共

$248,281

第6年利息

$139,701

第6年共還本金

$108,580

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$11,475	$9,215	$20,690	$4,070,954
74	$11,450	$9,241	$20,690	$4,061,713
75	$11,424	$9,267	$20,690	$4,052,447
76	$11,398	$9,293	$20,690	$4,043,154
77	$11,371	$9,319	$20,690	$4,033,835
78	$11,345	$9,345	$20,690	$4,024,490
79	$11,319	$9,371	$20,690	$4,015,119
80	$11,293	$9,398	$20,690	$4,005,721
81	$11,266	$9,424	$20,690	$3,996,297
82	$11,240	$9,451	$20,690	$3,986,847
83	$11,213	$9,477	$20,690	$3,977,370
84	$11,186	$9,504	$20,690	$3,967,866

第7年供款共

$248,281

第7年利息

$135,979

第7年共還本金

$112,302

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$11,160	$9,530	$20,690	$3,958,336
86	$11,133	$9,557	$20,690	$3,948,778
87	$11,106	$9,584	$20,690	$3,939,194
88	$11,079	$9,611	$20,690	$3,929,583
89	$11,052	$9,638	$20,690	$3,919,945
90	$11,025	$9,665	$20,690	$3,910,280
91	$10,998	$9,692	$20,690	$3,900,587
92	$10,970	$9,720	$20,690	$3,890,867
93	$10,943	$9,747	$20,690	$3,881,120
94	$10,916	$9,774	$20,690	$3,871,346
95	$10,888	$9,802	$20,690	$3,861,544
96	$10,861	$9,830	$20,690	$3,851,715

第8年供款共

$248,281

第8年利息

$132,130

第8年共還本金

$116,152

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$10,833	$9,857	$20,690	$3,841,857
98	$10,805	$9,885	$20,690	$3,831,972
99	$10,777	$9,913	$20,690	$3,822,060
100	$10,750	$9,941	$20,690	$3,812,119
101	$10,722	$9,969	$20,690	$3,802,151
102	$10,694	$9,997	$20,690	$3,792,154
103	$10,665	$10,025	$20,690	$3,782,130
104	$10,637	$10,053	$20,690	$3,772,077
105	$10,609	$10,081	$20,690	$3,761,996
106	$10,581	$10,109	$20,690	$3,751,886
107	$10,552	$10,138	$20,690	$3,741,748
108	$10,524	$10,166	$20,690	$3,731,582

第9年供款共

$248,281

第9年利息

$128,148

第9年共還本金

$120,133

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$10,495	$10,195	$20,690	$3,721,387
110	$10,466	$10,224	$20,690	$3,711,163
111	$10,438	$10,252	$20,690	$3,700,910
112	$10,409	$10,281	$20,690	$3,690,629
113	$10,380	$10,310	$20,690	$3,680,319
114	$10,351	$10,339	$20,690	$3,669,980
115	$10,322	$10,368	$20,690	$3,659,611
116	$10,293	$10,397	$20,690	$3,649,214
117	$10,263	$10,427	$20,690	$3,638,787
118	$10,234	$10,456	$20,690	$3,628,331
119	$10,205	$10,485	$20,690	$3,617,846
120	$10,175	$10,515	$20,690	$3,607,331

第10年供款共

$248,281

第10年利息

$124,031

第10年共還本金

$124,251

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$10,146	$10,544	$20,690	$3,596,787
122	$10,116	$10,574	$20,690	$3,586,212
123	$10,086	$10,604	$20,690	$3,575,609
124	$10,056	$10,634	$20,690	$3,564,975
125	$10,026	$10,664	$20,690	$3,554,311
126	$9,997	$10,694	$20,690	$3,543,618
127	$9,966	$10,724	$20,690	$3,532,894
128	$9,936	$10,754	$20,690	$3,522,140
129	$9,906	$10,784	$20,690	$3,511,356
130	$9,876	$10,814	$20,690	$3,500,542
131	$9,845	$10,845	$20,690	$3,489,697
132	$9,815	$10,875	$20,690	$3,478,821

第11年供款共

$248,281

第11年利息

$119,772

第11年共還本金

$128,510

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$9,784	$10,906	$20,690	$3,467,915
134	$9,754	$10,937	$20,690	$3,456,979
135	$9,723	$10,967	$20,690	$3,446,012
136	$9,692	$10,998	$20,690	$3,435,013
137	$9,661	$11,029	$20,690	$3,423,984
138	$9,630	$11,060	$20,690	$3,412,924
139	$9,599	$11,091	$20,690	$3,401,833
140	$9,568	$11,122	$20,690	$3,390,710
141	$9,536	$11,154	$20,690	$3,379,557
142	$9,505	$11,185	$20,690	$3,368,372
143	$9,474	$11,217	$20,690	$3,357,155
144	$9,442	$11,248	$20,690	$3,345,907

第12年供款共

$248,281

第12年利息

$115,367

第12年共還本金

$132,915

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$9,410	$11,280	$20,690	$3,334,627
146	$9,379	$11,311	$20,690	$3,323,316
147	$9,347	$11,343	$20,690	$3,311,972
148	$9,315	$11,375	$20,690	$3,300,597
149	$9,283	$11,407	$20,690	$3,289,190
150	$9,251	$11,439	$20,690	$3,277,751
151	$9,219	$11,471	$20,690	$3,266,279
152	$9,186	$11,504	$20,690	$3,254,776
153	$9,154	$11,536	$20,690	$3,243,240
154	$9,122	$11,568	$20,690	$3,231,671
155	$9,089	$11,601	$20,690	$3,220,070
156	$9,056	$11,634	$20,690	$3,208,436

第13年供款共

$248,281

第13年利息

$110,811

第13年共還本金

$137,470

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$9,024	$11,666	$20,690	$3,196,770
158	$8,991	$11,699	$20,690	$3,185,071
159	$8,958	$11,732	$20,690	$3,173,339
160	$8,925	$11,765	$20,690	$3,161,574
161	$8,892	$11,798	$20,690	$3,149,776
162	$8,859	$11,831	$20,690	$3,137,944
163	$8,825	$11,865	$20,690	$3,126,080
164	$8,792	$11,898	$20,690	$3,114,182
165	$8,759	$11,931	$20,690	$3,102,250
166	$8,725	$11,965	$20,690	$3,090,285
167	$8,691	$11,999	$20,690	$3,078,286
168	$8,658	$12,032	$20,690	$3,066,254

第14年供款共

$248,281

第14年利息

$106,099

第14年共還本金

$142,183

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$8,624	$12,066	$20,690	$3,054,188
170	$8,590	$12,100	$20,690	$3,042,088
171	$8,556	$12,134	$20,690	$3,029,953
172	$8,522	$12,168	$20,690	$3,017,785
173	$8,488	$12,203	$20,690	$3,005,582
174	$8,453	$12,237	$20,690	$2,993,345
175	$8,419	$12,271	$20,690	$2,981,074
176	$8,384	$12,306	$20,690	$2,968,768
177	$8,350	$12,340	$20,690	$2,956,428
178	$8,315	$12,375	$20,690	$2,944,053
179	$8,280	$12,410	$20,690	$2,931,643
180	$8,245	$12,445	$20,690	$2,919,198

第15年供款共

$248,281

第15年利息

$101,225

第15年共還本金

$147,056

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$8,210	$12,480	$20,690	$2,906,718
182	$8,175	$12,515	$20,690	$2,894,203
183	$8,140	$12,550	$20,690	$2,881,653
184	$8,105	$12,585	$20,690	$2,869,067
185	$8,069	$12,621	$20,690	$2,856,447
186	$8,034	$12,656	$20,690	$2,843,790
187	$7,998	$12,692	$20,690	$2,831,098
188	$7,962	$12,728	$20,690	$2,818,371
189	$7,927	$12,763	$20,690	$2,805,607
190	$7,891	$12,799	$20,690	$2,792,808
191	$7,855	$12,835	$20,690	$2,779,973
192	$7,819	$12,871	$20,690	$2,767,101

第16年供款共

$248,281

第16年利息

$96,184

第16年共還本金

$152,097

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$7,782	$12,908	$20,690	$2,754,194
194	$7,746	$12,944	$20,690	$2,741,250
195	$7,710	$12,980	$20,690	$2,728,269
196	$7,673	$13,017	$20,690	$2,715,252
197	$7,637	$13,053	$20,690	$2,702,199
198	$7,600	$13,090	$20,690	$2,689,109
199	$7,563	$13,127	$20,690	$2,675,982
200	$7,526	$13,164	$20,690	$2,662,818
201	$7,489	$13,201	$20,690	$2,649,617
202	$7,452	$13,238	$20,690	$2,636,379
203	$7,415	$13,275	$20,690	$2,623,104
204	$7,377	$13,313	$20,690	$2,609,791

第17年供款共

$248,281

第17年利息

$90,971

第17年共還本金

$157,310

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$7,340	$13,350	$20,690	$2,596,441
206	$7,302	$13,388	$20,690	$2,583,053
207	$7,265	$13,425	$20,690	$2,569,628
208	$7,227	$13,463	$20,690	$2,556,165
209	$7,189	$13,501	$20,690	$2,542,664
210	$7,151	$13,539	$20,690	$2,529,125
211	$7,113	$13,577	$20,690	$2,515,548
212	$7,075	$13,615	$20,690	$2,501,933
213	$7,037	$13,653	$20,690	$2,488,280
214	$6,998	$13,692	$20,690	$2,474,588
215	$6,960	$13,730	$20,690	$2,460,858
216	$6,921	$13,769	$20,690	$2,447,089

第18年供款共

$248,281

第18年利息

$85,579

第18年共還本金

$162,702

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$6,882	$13,808	$20,690	$2,433,281
218	$6,844	$13,846	$20,690	$2,419,435
219	$6,805	$13,885	$20,690	$2,405,549
220	$6,766	$13,924	$20,690	$2,391,625
221	$6,726	$13,964	$20,690	$2,377,661
222	$6,687	$14,003	$20,690	$2,363,658
223	$6,648	$14,042	$20,690	$2,349,616
224	$6,608	$14,082	$20,690	$2,335,534
225	$6,569	$14,121	$20,690	$2,321,412
226	$6,529	$14,161	$20,690	$2,307,251
227	$6,489	$14,201	$20,690	$2,293,050
228	$6,449	$14,241	$20,690	$2,278,809

第19年供款共

$248,281

第19年利息

$80,002

第19年共還本金

$168,279

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$6,409	$14,281	$20,690	$2,264,529
230	$6,369	$14,321	$20,690	$2,250,207
231	$6,329	$14,361	$20,690	$2,235,846
232	$6,288	$14,402	$20,690	$2,221,444
233	$6,248	$14,442	$20,690	$2,207,002
234	$6,207	$14,483	$20,690	$2,192,519
235	$6,166	$14,524	$20,690	$2,177,995
236	$6,126	$14,564	$20,690	$2,163,431
237	$6,085	$14,605	$20,690	$2,148,825
238	$6,044	$14,647	$20,690	$2,134,179
239	$6,002	$14,688	$20,690	$2,119,491
240	$5,961	$14,729	$20,690	$2,104,762

第20年供款共

$248,281

第20年利息

$74,234

第20年共還本金

$174,047

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$5,920	$14,770	$20,690	$2,089,992
242	$5,878	$14,812	$20,690	$2,075,180
243	$5,836	$14,854	$20,690	$2,060,326
244	$5,795	$14,895	$20,690	$2,045,431
245	$5,753	$14,937	$20,690	$2,030,493
246	$5,711	$14,979	$20,690	$2,015,514
247	$5,669	$15,021	$20,690	$2,000,492
248	$5,626	$15,064	$20,690	$1,985,429
249	$5,584	$15,106	$20,690	$1,970,323
250	$5,542	$15,149	$20,690	$1,955,174
251	$5,499	$15,191	$20,690	$1,939,983
252	$5,456	$15,234	$20,690	$1,924,749

第21年供款共

$248,281

第21年利息

$68,268

第21年共還本金

$180,013

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$5,413	$15,277	$20,690	$1,909,472
254	$5,370	$15,320	$20,690	$1,894,153
255	$5,327	$15,363	$20,690	$1,878,790
256	$5,284	$15,406	$20,690	$1,863,384
257	$5,241	$15,449	$20,690	$1,847,934
258	$5,197	$15,493	$20,690	$1,832,442
259	$5,154	$15,536	$20,690	$1,816,905
260	$5,110	$15,580	$20,690	$1,801,325
261	$5,066	$15,624	$20,690	$1,785,701
262	$5,022	$15,668	$20,690	$1,770,034
263	$4,978	$15,712	$20,690	$1,754,322
264	$4,934	$15,756	$20,690	$1,738,566

第22年供款共

$248,281

第22年利息

$62,098

第22年共還本金

$186,183

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$4,890	$15,800	$20,690	$1,722,765
266	$4,845	$15,845	$20,690	$1,706,920
267	$4,801	$15,889	$20,690	$1,691,031
268	$4,756	$15,934	$20,690	$1,675,097
269	$4,711	$15,979	$20,690	$1,659,118
270	$4,666	$16,024	$20,690	$1,643,094
271	$4,621	$16,069	$20,690	$1,627,025
272	$4,576	$16,114	$20,690	$1,610,911
273	$4,531	$16,159	$20,690	$1,594,752
274	$4,485	$16,205	$20,690	$1,578,547
275	$4,440	$16,250	$20,690	$1,562,296
276	$4,394	$16,296	$20,690	$1,546,000

第23年供款共

$248,281

第23年利息

$55,716

第23年共還本金

$192,565

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,348	$16,342	$20,690	$1,529,658
278	$4,302	$16,388	$20,690	$1,513,270
279	$4,256	$16,434	$20,690	$1,496,836
280	$4,210	$16,480	$20,690	$1,480,356
281	$4,164	$16,527	$20,690	$1,463,830
282	$4,117	$16,573	$20,690	$1,447,256
283	$4,070	$16,620	$20,690	$1,430,637
284	$4,024	$16,666	$20,690	$1,413,970
285	$3,977	$16,713	$20,690	$1,397,257
286	$3,930	$16,760	$20,690	$1,380,497
287	$3,883	$16,807	$20,690	$1,363,689
288	$3,835	$16,855	$20,690	$1,346,835

第24年供款共

$248,281

第24年利息

$49,115

第24年共還本金

$199,166

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,788	$16,902	$20,690	$1,329,932
290	$3,740	$16,950	$20,690	$1,312,983
291	$3,693	$16,997	$20,690	$1,295,985
292	$3,645	$17,045	$20,690	$1,278,940
293	$3,597	$17,093	$20,690	$1,261,847
294	$3,549	$17,141	$20,690	$1,244,706
295	$3,501	$17,189	$20,690	$1,227,517
296	$3,452	$17,238	$20,690	$1,210,279
297	$3,404	$17,286	$20,690	$1,192,993
298	$3,355	$17,335	$20,690	$1,175,658
299	$3,307	$17,384	$20,690	$1,158,274
300	$3,258	$17,432	$20,690	$1,140,842

第25年供款共

$248,281

第25年利息

$42,289

第25年共還本金

$205,993

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,209	$17,481	$20,690	$1,123,360
302	$3,159	$17,531	$20,690	$1,105,830
303	$3,110	$17,580	$20,690	$1,088,250
304	$3,061	$17,629	$20,690	$1,070,620
305	$3,011	$17,679	$20,690	$1,052,941
306	$2,961	$17,729	$20,690	$1,035,213
307	$2,912	$17,779	$20,690	$1,017,434
308	$2,862	$17,829	$20,690	$999,606
309	$2,811	$17,879	$20,690	$981,727
310	$2,761	$17,929	$20,690	$963,798
311	$2,711	$17,979	$20,690	$945,818
312	$2,660	$18,030	$20,690	$927,788

第26年供款共

$248,281

第26年利息

$35,228

第26年共還本金

$213,053

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,609	$18,081	$20,690	$909,708
314	$2,559	$18,132	$20,690	$891,576
315	$2,508	$18,183	$20,690	$873,394
316	$2,456	$18,234	$20,690	$855,160
317	$2,405	$18,285	$20,690	$836,875
318	$2,354	$18,336	$20,690	$818,539
319	$2,302	$18,388	$20,690	$800,151
320	$2,250	$18,440	$20,690	$781,711
321	$2,199	$18,492	$20,690	$763,219
322	$2,147	$18,544	$20,690	$744,676
323	$2,094	$18,596	$20,690	$726,080
324	$2,042	$18,648	$20,690	$707,432

第27年供款共

$248,281

第27年利息

$27,925

第27年共還本金

$220,356

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,990	$18,700	$20,690	$688,732
326	$1,937	$18,753	$20,690	$669,979
327	$1,884	$18,806	$20,690	$651,173
328	$1,831	$18,859	$20,690	$632,314
329	$1,778	$18,912	$20,690	$613,402
330	$1,725	$18,965	$20,690	$594,438
331	$1,672	$19,018	$20,690	$575,419
332	$1,618	$19,072	$20,690	$556,348
333	$1,565	$19,125	$20,690	$537,222
334	$1,511	$19,179	$20,690	$518,043
335	$1,457	$19,233	$20,690	$498,810
336	$1,403	$19,287	$20,690	$479,523

第28年供款共

$248,281

第28年利息

$20,372

第28年共還本金

$227,909

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,349	$19,341	$20,690	$460,181
338	$1,294	$19,396	$20,690	$440,785
339	$1,240	$19,450	$20,690	$421,335
340	$1,185	$19,505	$20,690	$401,830
341	$1,130	$19,560	$20,690	$382,270
342	$1,075	$19,615	$20,690	$362,655
343	$1,020	$19,670	$20,690	$342,985
344	$965	$19,725	$20,690	$323,259
345	$909	$19,781	$20,690	$303,479
346	$854	$19,837	$20,690	$283,642
347	$798	$19,892	$20,690	$263,750
348	$742	$19,948	$20,690	$243,801

第29年供款共

$248,281

第29年利息

$12,560

第29年共還本金

$235,721

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$686	$20,004	$20,690	$223,797
350	$629	$20,061	$20,690	$203,736
351	$573	$20,117	$20,690	$183,619
352	$516	$20,174	$20,690	$163,445
353	$460	$20,230	$20,690	$143,215
354	$403	$20,287	$20,690	$122,928
355	$346	$20,344	$20,690	$102,583
356	$289	$20,402	$20,690	$82,182
357	$231	$20,459	$20,690	$61,723
358	$174	$20,517	$20,690	$41,206
359	$116	$20,574	$20,690	$20,632
360	$58	$20,632	$20,690	$0

第30年供款共

$248,281

第30年利息

$4,480

第30年共還本金

$243,801

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$11,098,437

免責聲明

筍盤推介

按揭保險費
info