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$11,151,677

每月供款
$21,088

首期

$3,230,000

總貸款額

$4,770,000

總利息

$2,821,677

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$3,560,000

按月供比率計算

$42,176

置業成本總預算

HK$3,560,000

首期

$3,230,000
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

$42,176

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

馬鞍山迎濤灣 B座

thumb_up

全屋靚裝, 無敵海景

實

729 呎

@10,837

建

953 呎

@8,290

vpn_key 有匙即睇

售$790 萬

實

729 呎

@10,837

建

953 呎

@8,290

售$790 萬

vpn_key 有匙即睇

大埔雲滙第01期第07座

thumb_up

雲匯新鴻基品牌 3房

實

645 呎

@13,488

local_fire_department 至HIT price_change 蝕讓盤

售$870 萬

實

645 呎

@13,488

售$870 萬

local_fire_department 至HIT price_change 蝕讓盤

西貢西沙小全幢

thumb_up

連天台小全幢企理裝修

建

1,200 呎

@6,833

real_estate_agent 罕有放盤

售$820 萬

建

1,200 呎

@6,833

售$820 萬

real_estate_agent 罕有放盤

沙田玖瓏山

thumb_up

玖瓏山**1房正南**麗坪路唯一屋苑1房單位**買少見少**大則1房

實

467 呎

@17,131

售$800 萬

實

467 呎

@17,131

售$800 萬

馬鞍山天宇海第5B座

thumb_up

東南高層直廳

實

666 呎

@13,213

建

877 呎

@10,034

local_fire_department 至HIT local_offer 低水筍價 pets 愛竉必選

售$880 萬

實

666 呎

@13,213

建

877 呎

@10,034

售$880 萬

local_fire_department 至HIT local_offer 低水筍價 pets 愛竉必選

VR實景

馬鞍山翠擁華庭

thumb_up

清幽[高實用]3房(1套房)連工人房[專屬屋苑邨巴]免費接駁[鑽石山],[新港城]&[大學站].

實

765 呎

@11,111

建

988 呎

@8,603

local_fire_department 至HIT

售$850 萬

實

765 呎

@11,111

建

988 呎

@8,603

售$850 萬

local_fire_department 至HIT

大埔沙田段大埔公路

thumb_up

別墅屋罕有

建

612 呎

@11,438

售$700 萬

建

612 呎

@11,438

售$700 萬

馬鞍山聽濤雅苑第08座

thumb_up

優質海景三房,筍價罕有放盤

實

660 呎

@12,879

建

819 呎

@10,379

local_fire_department 至HIT

售$850 萬

實

660 呎

@12,879

建

819 呎

@10,379

售$850 萬

local_fire_department 至HIT

沙田壹號雲頂第02期雲頂峰

thumb_up

💖新鴻基💖 星級🌟屋苑 [高負離子生活社區🏡] 寬敞 [大單邊] 2️⃣房.

實

555 呎

@14,919

建

727 呎

@11,389

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

售$828 萬

實

555 呎

@14,919

建

727 呎

@11,389

售$828 萬

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

大埔高塘

thumb_up

Nicely Renovated House

建

1,000 呎

@9,000

local_fire_department 至HIT hotel_class 樓王

售$900 萬

建

1,000 呎

@9,000

售$900 萬

local_fire_department 至HIT hotel_class 樓王

馬鞍山聽濤雅苑第03座

thumb_up

聽濤三房

實

733 呎

@11,323

建

906 呎

@9,161

real_estate_agent 罕有放盤 vpn_key 有匙即睇 transfer_within_a_station 人才必選

售$830 萬

實

733 呎

@11,323

建

906 呎

@9,161

售$830 萬

real_estate_agent 罕有放盤 vpn_key 有匙即睇 transfer_within_a_station 人才必選

馬鞍山翠擁華庭第05座

thumb_up

翠擁華庭大3房內園池景東南方向有工人房

實

816 呎

@10,417

建

1,052 呎

@8,080

local_offer 低水筍價

售$850 萬

實

816 呎

@10,417

建

1,052 呎

@8,080

售$850 萬

local_offer 低水筍價

利率	15年	20年	25年	30年
1.000	$28,548	$21,937	$17,977	$15,342
1.500	$29,609	$23,017	$19,077	$16,462
2.000	$30,695	$24,131	$20,218	$17,631
2.500	$31,806	$25,276	$21,399	$18,847
3.000	$32,941	$26,454	$22,620	$20,111
3.375	$33,808	$27,359	$23,561	$21,088
3.500	$34,100	$27,664	$23,880	$21,419
4.000	$35,283	$28,905	$25,178	$22,773
4.500	$36,490	$30,177	$26,513	$24,169
5.000	$37,721	$31,480	$27,885	$25,606
5.500	$38,975	$32,812	$29,292	$27,084
6.000	$40,252	$34,174	$30,733	$28,599

每月供款$21,088

年期

30年

貸款金額

$4,770,000

總利息

$2,821,677

總貸款連利息

$7,591,677

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$13,416	$7,672	$21,088	$4,762,328
2	$13,394	$7,694	$21,088	$4,754,634
3	$13,372	$7,716	$21,088	$4,746,918
4	$13,351	$7,737	$21,088	$4,739,181
5	$13,329	$7,759	$21,088	$4,731,422
6	$13,307	$7,781	$21,088	$4,723,641
7	$13,285	$7,803	$21,088	$4,715,838
8	$13,263	$7,825	$21,088	$4,708,013
9	$13,241	$7,847	$21,088	$4,700,167
10	$13,219	$7,869	$21,088	$4,692,298
11	$13,197	$7,891	$21,088	$4,684,407
12	$13,175	$7,913	$21,088	$4,676,494

第1年供款共

$253,056

第1年利息

$159,550

第1年共還本金

$93,506

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$13,153	$7,935	$21,088	$4,668,559
14	$13,130	$7,958	$21,088	$4,660,601
15	$13,108	$7,980	$21,088	$4,652,621
16	$13,085	$8,002	$21,088	$4,644,618
17	$13,063	$8,025	$21,088	$4,636,593
18	$13,040	$8,048	$21,088	$4,628,546
19	$13,018	$8,070	$21,088	$4,620,476
20	$12,995	$8,093	$21,088	$4,612,383
21	$12,972	$8,116	$21,088	$4,604,267
22	$12,950	$8,138	$21,088	$4,596,129
23	$12,927	$8,161	$21,088	$4,587,967
24	$12,904	$8,184	$21,088	$4,579,783

第2年供款共

$253,056

第2年利息

$156,345

第2年共還本金

$96,711

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$12,881	$8,207	$21,088	$4,571,576
26	$12,858	$8,230	$21,088	$4,563,345
27	$12,834	$8,254	$21,088	$4,555,092
28	$12,811	$8,277	$21,088	$4,546,815
29	$12,788	$8,300	$21,088	$4,538,515
30	$12,765	$8,323	$21,088	$4,530,191
31	$12,741	$8,347	$21,088	$4,521,844
32	$12,718	$8,370	$21,088	$4,513,474
33	$12,694	$8,394	$21,088	$4,505,080
34	$12,671	$8,417	$21,088	$4,496,663
35	$12,647	$8,441	$21,088	$4,488,222
36	$12,623	$8,465	$21,088	$4,479,757

第3年供款共

$253,056

第3年利息

$153,030

第3年共還本金

$100,026

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$12,599	$8,489	$21,088	$4,471,268
38	$12,575	$8,513	$21,088	$4,462,756
39	$12,552	$8,536	$21,088	$4,454,219
40	$12,527	$8,560	$21,088	$4,445,659
41	$12,503	$8,585	$21,088	$4,437,074
42	$12,479	$8,609	$21,088	$4,428,465
43	$12,455	$8,633	$21,088	$4,419,832
44	$12,431	$8,657	$21,088	$4,411,175
45	$12,406	$8,682	$21,088	$4,402,494
46	$12,382	$8,706	$21,088	$4,393,788
47	$12,358	$8,730	$21,088	$4,385,057
48	$12,333	$8,755	$21,088	$4,376,302

第4年供款共

$253,056

第4年利息

$149,601

第4年共還本金

$103,455

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$12,308	$8,780	$21,088	$4,367,523
50	$12,284	$8,804	$21,088	$4,358,718
51	$12,259	$8,829	$21,088	$4,349,889
52	$12,234	$8,854	$21,088	$4,341,035
53	$12,209	$8,879	$21,088	$4,332,156
54	$12,184	$8,904	$21,088	$4,323,253
55	$12,159	$8,929	$21,088	$4,314,324
56	$12,134	$8,954	$21,088	$4,305,370
57	$12,109	$8,979	$21,088	$4,296,391
58	$12,084	$9,004	$21,088	$4,287,386
59	$12,058	$9,030	$21,088	$4,278,357
60	$12,033	$9,055	$21,088	$4,269,301

第5年供款共

$253,056

第5年利息

$146,055

第5年共還本金

$107,001

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$12,007	$9,081	$21,088	$4,260,221
62	$11,982	$9,106	$21,088	$4,251,115
63	$11,956	$9,132	$21,088	$4,241,983
64	$11,931	$9,157	$21,088	$4,232,826
65	$11,905	$9,183	$21,088	$4,223,642
66	$11,879	$9,209	$21,088	$4,214,433
67	$11,853	$9,235	$21,088	$4,205,199
68	$11,827	$9,261	$21,088	$4,195,938
69	$11,801	$9,287	$21,088	$4,186,651
70	$11,775	$9,313	$21,088	$4,177,338
71	$11,749	$9,339	$21,088	$4,167,998
72	$11,722	$9,365	$21,088	$4,158,633

第6年供款共

$253,056

第6年利息

$142,387

第6年共還本金

$110,668

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$11,696	$9,392	$21,088	$4,149,241
74	$11,670	$9,418	$21,088	$4,139,823
75	$11,643	$9,445	$21,088	$4,130,378
76	$11,617	$9,471	$21,088	$4,120,907
77	$11,590	$9,498	$21,088	$4,111,409
78	$11,563	$9,525	$21,088	$4,101,884
79	$11,537	$9,551	$21,088	$4,092,333
80	$11,510	$9,578	$21,088	$4,082,755
81	$11,483	$9,605	$21,088	$4,073,149
82	$11,456	$9,632	$21,088	$4,063,517
83	$11,429	$9,659	$21,088	$4,053,858
84	$11,401	$9,687	$21,088	$4,044,171

第7年供款共

$253,056

第7年利息

$138,594

第7年共還本金

$114,462

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$11,374	$9,714	$21,088	$4,034,457
86	$11,347	$9,741	$21,088	$4,024,716
87	$11,320	$9,768	$21,088	$4,014,948
88	$11,292	$9,796	$21,088	$4,005,152
89	$11,264	$9,823	$21,088	$3,995,328
90	$11,237	$9,851	$21,088	$3,985,477
91	$11,209	$9,879	$21,088	$3,975,598
92	$11,181	$9,907	$21,088	$3,965,692
93	$11,154	$9,934	$21,088	$3,955,757
94	$11,126	$9,962	$21,088	$3,945,795
95	$11,098	$9,990	$21,088	$3,935,805
96	$11,069	$10,019	$21,088	$3,925,786

第8年供款共

$253,056

第8年利息

$134,671

第8年共還本金

$118,385

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$11,041	$10,047	$21,088	$3,915,739
98	$11,013	$10,075	$21,088	$3,905,664
99	$10,985	$10,103	$21,088	$3,895,561
100	$10,956	$10,132	$21,088	$3,885,429
101	$10,928	$10,160	$21,088	$3,875,269
102	$10,899	$10,189	$21,088	$3,865,080
103	$10,871	$10,217	$21,088	$3,854,863
104	$10,842	$10,246	$21,088	$3,844,617
105	$10,813	$10,275	$21,088	$3,834,342
106	$10,784	$10,304	$21,088	$3,824,038
107	$10,755	$10,333	$21,088	$3,813,705
108	$10,726	$10,362	$21,088	$3,803,343

第9年供款共

$253,056

第9年利息

$130,613

第9年共還本金

$122,443

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$10,697	$10,391	$21,088	$3,792,952
110	$10,668	$10,420	$21,088	$3,782,531
111	$10,638	$10,450	$21,088	$3,772,082
112	$10,609	$10,479	$21,088	$3,761,603
113	$10,580	$10,508	$21,088	$3,751,094
114	$10,550	$10,538	$21,088	$3,740,556
115	$10,520	$10,568	$21,088	$3,729,989
116	$10,491	$10,597	$21,088	$3,719,391
117	$10,461	$10,627	$21,088	$3,708,764
118	$10,431	$10,657	$21,088	$3,698,107
119	$10,401	$10,687	$21,088	$3,687,420
120	$10,371	$10,717	$21,088	$3,676,703

第10年供款共

$253,056

第10年利息

$126,416

第10年共還本金

$126,640

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$10,341	$10,747	$21,088	$3,665,956
122	$10,310	$10,777	$21,088	$3,655,178
123	$10,280	$10,808	$21,088	$3,644,370
124	$10,250	$10,838	$21,088	$3,633,532
125	$10,219	$10,869	$21,088	$3,622,663
126	$10,189	$10,899	$21,088	$3,611,764
127	$10,158	$10,930	$21,088	$3,600,834
128	$10,127	$10,961	$21,088	$3,589,874
129	$10,097	$10,991	$21,088	$3,578,882
130	$10,066	$11,022	$21,088	$3,567,860
131	$10,035	$11,053	$21,088	$3,556,806
132	$10,004	$11,084	$21,088	$3,545,722

第11年供款共

$253,056

第11年利息

$122,075

第11年共還本金

$130,981

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$9,972	$11,116	$21,088	$3,534,606
134	$9,941	$11,147	$21,088	$3,523,459
135	$9,910	$11,178	$21,088	$3,512,281
136	$9,878	$11,210	$21,088	$3,501,071
137	$9,847	$11,241	$21,088	$3,489,830
138	$9,815	$11,273	$21,088	$3,478,557
139	$9,783	$11,305	$21,088	$3,467,253
140	$9,752	$11,336	$21,088	$3,455,916
141	$9,720	$11,368	$21,088	$3,444,548
142	$9,688	$11,400	$21,088	$3,433,148
143	$9,656	$11,432	$21,088	$3,421,716
144	$9,624	$11,464	$21,088	$3,410,251

第12年供款共

$253,056

第12年利息

$117,585

第12年共還本金

$135,471

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$9,591	$11,497	$21,088	$3,398,755
146	$9,559	$11,529	$21,088	$3,387,226
147	$9,527	$11,561	$21,088	$3,375,664
148	$9,494	$11,594	$21,088	$3,364,070
149	$9,461	$11,627	$21,088	$3,352,444
150	$9,429	$11,659	$21,088	$3,340,784
151	$9,396	$11,692	$21,088	$3,329,092
152	$9,363	$11,725	$21,088	$3,317,368
153	$9,330	$11,758	$21,088	$3,305,610
154	$9,297	$11,791	$21,088	$3,293,819
155	$9,264	$11,824	$21,088	$3,281,995
156	$9,231	$11,857	$21,088	$3,270,137

第13年供款共

$253,056

第13年利息

$112,942

第13年共還本金

$140,114

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$9,197	$11,891	$21,088	$3,258,246
158	$9,164	$11,924	$21,088	$3,246,322
159	$9,130	$11,958	$21,088	$3,234,365
160	$9,097	$11,991	$21,088	$3,222,373
161	$9,063	$12,025	$21,088	$3,210,348
162	$9,029	$12,059	$21,088	$3,198,289
163	$8,995	$12,093	$21,088	$3,186,196
164	$8,961	$12,127	$21,088	$3,174,070
165	$8,927	$12,161	$21,088	$3,161,909
166	$8,893	$12,195	$21,088	$3,149,714
167	$8,859	$12,229	$21,088	$3,137,484
168	$8,824	$12,264	$21,088	$3,125,220

第14年供款共

$253,056

第14年利息

$108,139

第14年共還本金

$144,917

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$8,790	$12,298	$21,088	$3,112,922
170	$8,755	$12,333	$21,088	$3,100,589
171	$8,720	$12,368	$21,088	$3,088,222
172	$8,686	$12,402	$21,088	$3,075,819
173	$8,651	$12,437	$21,088	$3,063,382
174	$8,616	$12,472	$21,088	$3,050,910
175	$8,581	$12,507	$21,088	$3,038,402
176	$8,546	$12,542	$21,088	$3,025,860
177	$8,510	$12,578	$21,088	$3,013,282
178	$8,475	$12,613	$21,088	$3,000,669
179	$8,439	$12,649	$21,088	$2,988,020
180	$8,404	$12,684	$21,088	$2,975,336

第15年供款共

$253,056

第15年利息

$103,172

第15年共還本金

$149,884

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$8,368	$12,720	$21,088	$2,962,616
182	$8,332	$12,756	$21,088	$2,949,861
183	$8,296	$12,792	$21,088	$2,937,069
184	$8,261	$12,827	$21,088	$2,924,242
185	$8,224	$12,864	$21,088	$2,911,378
186	$8,188	$12,900	$21,088	$2,898,479
187	$8,152	$12,936	$21,088	$2,885,543
188	$8,116	$12,972	$21,088	$2,872,570
189	$8,079	$13,009	$21,088	$2,859,561
190	$8,043	$13,045	$21,088	$2,846,516
191	$8,006	$13,082	$21,088	$2,833,434
192	$7,969	$13,119	$21,088	$2,820,315

第16年供款共

$253,056

第16年利息

$98,034

第16年共還本金

$155,022

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$7,932	$13,156	$21,088	$2,807,159
194	$7,895	$13,193	$21,088	$2,793,966
195	$7,858	$13,230	$21,088	$2,780,736
196	$7,821	$13,267	$21,088	$2,767,469
197	$7,784	$13,304	$21,088	$2,754,164
198	$7,746	$13,342	$21,088	$2,740,822
199	$7,709	$13,379	$21,088	$2,727,443
200	$7,671	$13,417	$21,088	$2,714,026
201	$7,633	$13,455	$21,088	$2,700,571
202	$7,595	$13,493	$21,088	$2,687,078
203	$7,557	$13,531	$21,088	$2,673,548
204	$7,519	$13,569	$21,088	$2,659,979

第17年供款共

$253,056

第17年利息

$92,721

第17年共還本金

$160,335

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$7,481	$13,607	$21,088	$2,646,372
206	$7,443	$13,645	$21,088	$2,632,727
207	$7,405	$13,683	$21,088	$2,619,044
208	$7,366	$13,722	$21,088	$2,605,322
209	$7,327	$13,761	$21,088	$2,591,562
210	$7,289	$13,799	$21,088	$2,577,762
211	$7,250	$13,838	$21,088	$2,563,924
212	$7,211	$13,877	$21,088	$2,550,047
213	$7,172	$13,916	$21,088	$2,536,131
214	$7,133	$13,955	$21,088	$2,522,176
215	$7,094	$13,994	$21,088	$2,508,182
216	$7,054	$14,034	$21,088	$2,494,148

第18年供款共

$253,056

第18年利息

$87,225

第18年共還本金

$165,831

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$7,015	$14,073	$21,088	$2,480,075
218	$6,975	$14,113	$21,088	$2,465,962
219	$6,936	$14,152	$21,088	$2,451,810
220	$6,896	$14,192	$21,088	$2,437,617
221	$6,856	$14,232	$21,088	$2,423,385
222	$6,816	$14,272	$21,088	$2,409,113
223	$6,776	$14,312	$21,088	$2,394,801
224	$6,735	$14,353	$21,088	$2,380,448
225	$6,695	$14,393	$21,088	$2,366,055
226	$6,655	$14,433	$21,088	$2,351,622
227	$6,614	$14,474	$21,088	$2,337,148
228	$6,573	$14,515	$21,088	$2,322,633

第19年供款共

$253,056

第19年利息

$81,541

第19年共還本金

$171,515

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$6,532	$14,556	$21,088	$2,308,077
230	$6,491	$14,597	$21,088	$2,293,481
231	$6,450	$14,638	$21,088	$2,278,843
232	$6,409	$14,679	$21,088	$2,264,164
233	$6,368	$14,720	$21,088	$2,249,444
234	$6,327	$14,761	$21,088	$2,234,683
235	$6,285	$14,803	$21,088	$2,219,880
236	$6,243	$14,845	$21,088	$2,205,035
237	$6,202	$14,886	$21,088	$2,190,149
238	$6,160	$14,928	$21,088	$2,175,221
239	$6,118	$14,970	$21,088	$2,160,251
240	$6,076	$15,012	$21,088	$2,145,238

第20年供款共

$253,056

第20年利息

$75,661

第20年共還本金

$177,394

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$6,033	$15,055	$21,088	$2,130,184
242	$5,991	$15,097	$21,088	$2,115,087
243	$5,949	$15,139	$21,088	$2,099,948
244	$5,906	$15,182	$21,088	$2,084,766
245	$5,863	$15,225	$21,088	$2,069,541
246	$5,821	$15,267	$21,088	$2,054,274
247	$5,778	$15,310	$21,088	$2,038,963
248	$5,735	$15,353	$21,088	$2,023,610
249	$5,691	$15,397	$21,088	$2,008,214
250	$5,648	$15,440	$21,088	$1,992,774
251	$5,605	$15,483	$21,088	$1,977,290
252	$5,561	$15,527	$21,088	$1,961,763

第21年供款共

$253,056

第21年利息

$69,581

第21年共還本金

$183,475

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$5,517	$15,571	$21,088	$1,946,193
254	$5,474	$15,614	$21,088	$1,930,579
255	$5,430	$15,658	$21,088	$1,914,920
256	$5,386	$15,702	$21,088	$1,899,218
257	$5,342	$15,746	$21,088	$1,883,472
258	$5,297	$15,791	$21,088	$1,867,681
259	$5,253	$15,835	$21,088	$1,851,846
260	$5,208	$15,880	$21,088	$1,835,966
261	$5,164	$15,924	$21,088	$1,820,042
262	$5,119	$15,969	$21,088	$1,804,073
263	$5,074	$16,014	$21,088	$1,788,059
264	$5,029	$16,059	$21,088	$1,772,000

第22年供款共

$253,056

第22年利息

$63,292

第22年共還本金

$189,764

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$4,984	$16,104	$21,088	$1,755,895
266	$4,938	$16,150	$21,088	$1,739,746
267	$4,893	$16,195	$21,088	$1,723,551
268	$4,847	$16,241	$21,088	$1,707,310
269	$4,802	$16,286	$21,088	$1,691,024
270	$4,756	$16,332	$21,088	$1,674,692
271	$4,710	$16,378	$21,088	$1,658,314
272	$4,664	$16,424	$21,088	$1,641,890
273	$4,618	$16,470	$21,088	$1,625,420
274	$4,571	$16,516	$21,088	$1,608,904
275	$4,525	$16,563	$21,088	$1,592,341
276	$4,478	$16,610	$21,088	$1,575,731

第23年供款共

$253,056

第23年利息

$56,787

第23年共還本金

$196,268

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,432	$16,656	$21,088	$1,559,075
278	$4,385	$16,703	$21,088	$1,542,372
279	$4,338	$16,750	$21,088	$1,525,622
280	$4,291	$16,797	$21,088	$1,508,825
281	$4,244	$16,844	$21,088	$1,491,980
282	$4,196	$16,892	$21,088	$1,475,088
283	$4,149	$16,939	$21,088	$1,458,149
284	$4,101	$16,987	$21,088	$1,441,162
285	$4,053	$17,035	$21,088	$1,424,127
286	$4,005	$17,083	$21,088	$1,407,045
287	$3,957	$17,131	$21,088	$1,389,914
288	$3,909	$17,179	$21,088	$1,372,735

第24年供款共

$253,056

第24年利息

$50,060

第24年共還本金

$202,996

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,861	$17,227	$21,088	$1,355,508
290	$3,812	$17,276	$21,088	$1,338,232
291	$3,764	$17,324	$21,088	$1,320,908
292	$3,715	$17,373	$21,088	$1,303,535
293	$3,666	$17,422	$21,088	$1,286,113
294	$3,617	$17,471	$21,088	$1,268,643
295	$3,568	$17,520	$21,088	$1,251,123
296	$3,519	$17,569	$21,088	$1,233,553
297	$3,469	$17,619	$21,088	$1,215,935
298	$3,420	$17,668	$21,088	$1,198,267
299	$3,370	$17,718	$21,088	$1,180,549
300	$3,320	$17,768	$21,088	$1,162,781

第25年供款共

$253,056

第25年利息

$43,102

第25年共還本金

$209,954

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,270	$17,818	$21,088	$1,144,963
302	$3,220	$17,868	$21,088	$1,127,096
303	$3,170	$17,918	$21,088	$1,109,178
304	$3,120	$17,968	$21,088	$1,091,209
305	$3,069	$18,019	$21,088	$1,073,190
306	$3,018	$18,070	$21,088	$1,055,121
307	$2,968	$18,120	$21,088	$1,037,000
308	$2,917	$18,171	$21,088	$1,018,829
309	$2,865	$18,223	$21,088	$1,000,606
310	$2,814	$18,274	$21,088	$982,332
311	$2,763	$18,325	$21,088	$964,007
312	$2,711	$18,377	$21,088	$945,631

第26年供款共

$253,056

第26年利息

$35,905

第26年共還本金

$217,151

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,660	$18,428	$21,088	$927,202
314	$2,608	$18,480	$21,088	$908,722
315	$2,556	$18,532	$21,088	$890,190
316	$2,504	$18,584	$21,088	$871,605
317	$2,451	$18,637	$21,088	$852,969
318	$2,399	$18,689	$21,088	$834,280
319	$2,346	$18,742	$21,088	$815,538
320	$2,294	$18,794	$21,088	$796,744
321	$2,241	$18,847	$21,088	$777,897
322	$2,188	$18,900	$21,088	$758,997
323	$2,135	$18,953	$21,088	$740,043
324	$2,081	$19,007	$21,088	$721,037

第27年供款共

$253,056

第27年利息

$28,462

第27年共還本金

$224,594

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,028	$19,060	$21,088	$701,977
326	$1,974	$19,114	$21,088	$682,863
327	$1,921	$19,167	$21,088	$663,695
328	$1,867	$19,221	$21,088	$644,474
329	$1,813	$19,275	$21,088	$625,199
330	$1,758	$19,330	$21,088	$605,869
331	$1,704	$19,384	$21,088	$586,485
332	$1,649	$19,438	$21,088	$567,047
333	$1,595	$19,493	$21,088	$547,553
334	$1,540	$19,548	$21,088	$528,005
335	$1,485	$19,603	$21,088	$508,402
336	$1,430	$19,658	$21,088	$488,744

第28年供款共

$253,056

第28年利息

$20,764

第28年共還本金

$232,292

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,375	$19,713	$21,088	$469,031
338	$1,319	$19,769	$21,088	$449,262
339	$1,264	$19,824	$21,088	$429,438
340	$1,208	$19,880	$21,088	$409,557
341	$1,152	$19,936	$21,088	$389,621
342	$1,096	$19,992	$21,088	$369,629
343	$1,040	$20,048	$21,088	$349,581
344	$983	$20,105	$21,088	$329,476
345	$927	$20,161	$21,088	$309,315
346	$870	$20,218	$21,088	$289,097
347	$813	$20,275	$21,088	$268,822
348	$756	$20,332	$21,088	$248,490

第29年供款共

$253,056

第29年利息

$12,801

第29年共還本金

$240,255

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$699	$20,389	$21,088	$228,101
350	$642	$20,446	$21,088	$207,654
351	$584	$20,504	$21,088	$187,150
352	$526	$20,562	$21,088	$166,589
353	$469	$20,619	$21,088	$145,969
354	$411	$20,677	$21,088	$125,292
355	$352	$20,736	$21,088	$104,556
356	$294	$20,794	$21,088	$83,762
357	$236	$20,852	$21,088	$62,910
358	$177	$20,911	$21,088	$41,999
359	$118	$20,970	$21,088	$21,029
360	$59	$21,029	$21,088	$0

第30年供款共

$253,056

第30年利息

$4,566

第30年共還本金

$248,490

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$11,151,677

免責聲明

筍盤推介

按揭保險費
info