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$11,058,867

每月供款
$20,956

首期

$3,185,000

總貸款額

$4,815,000

總利息

$2,728,867

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$3,515,000

按月供比率計算

$41,910

置業成本總預算

HK$3,515,000

首期

$3,185,000
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

$41,910

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

馬鞍山聽濤雅苑第06座

thumb_up

罕有連空中花園絕對實盤

實

516 呎

@13,915

建

638 呎

@11,254

local_fire_department 至HIT real_estate_agent 罕有放盤

售$718 萬

實

516 呎

@13,915

建

638 呎

@11,254

售$718 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

VR實景

粉嶺牽晴間第12座

thumb_up

孟母三遷，業主割愛賣樓【世紀21奇豐獨家代理】

實

714 呎

@12,185

建

978 呎

@8,896

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

售$870 萬

實

714 呎

@12,185

建

978 呎

@8,896

售$870 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

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

馬鞍山泓碧第02座 ###罕有梗廚戶型,高層全海景,絕無僅有,半新樓,即買即住###

thumb_up

泓碧第02座 ###罕有梗廚戶型,高層全海景,絕無僅有,半新樓,即買即住###

實

511 呎

@15,460

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$790 萬

實

511 呎

@15,460

售$790 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

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

VR實景

馬鞍山迎海第03期 ### 有心出售,絕對實盤,有匙引看,全場最平,有票即走 ###

thumb_up

迎海第03期 ### 有心出售,絕對實盤,有匙引看,全場最平,有票即走 ###

實

496 呎

@14,113

local_fire_department 至HIT directions_run 日內即走 vpn_key 有匙即睇

售$700 萬

實

496 呎

@14,113

售$700 萬

local_fire_department 至HIT directions_run 日內即走 vpn_key 有匙即睇

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

西貢 ~西貢市中心兩房兩廳會所開揚內園池景高樓底有露台~

thumb_up

**~西貢市中心兩房兩廳會所開揚內園池景高樓底有露台~**

實

669 呎

@12,526

local_fire_department 至HIT verified 首置必買 price_change 蝕讓盤

售$838 萬

實

669 呎

@12,526

售$838 萬

local_fire_department 至HIT verified 首置必買 price_change 蝕讓盤

馬鞍山翠擁華庭第01座

thumb_up

翠擁華庭第01座

實

833 呎

@10,444

建

1,071 呎

@8,123

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$870 萬

實

833 呎

@10,444

建

1,071 呎

@8,123

售$870 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

馬鞍山天宇海第3B座

thumb_up

單邊海景, 誠意出讓

實

763 呎

@11,796

建

1,004 呎

@8,964

flight_takeoff 移民急讓

售$900 萬

實

763 呎

@11,796

建

1,004 呎

@8,964

售$900 萬

flight_takeoff 移民急讓

沙田濱景花園

thumb_up

河景~靚裝修~可約睇樓

實

543 呎

@14,144

建

659 呎

@11,654

local_fire_department 至HIT hotel_class 樓王 transfer_within_a_station 人才必選

售$768 萬

實

543 呎

@14,144

建

659 呎

@11,654

售$768 萬

local_fire_department 至HIT hotel_class 樓王 transfer_within_a_station 人才必選

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

利率	15年	20年	25年	30年
1.000	$28,818	$22,144	$18,146	$15,487
1.500	$29,889	$23,235	$19,257	$16,618
2.000	$30,985	$24,358	$20,409	$17,797
2.500	$32,106	$25,515	$21,601	$19,025
3.000	$33,252	$26,704	$22,833	$20,300
3.250	$33,834	$27,310	$23,464	$20,955
3.500	$34,422	$27,925	$24,105	$21,622
4.000	$35,616	$29,178	$25,415	$22,988
4.500	$36,834	$30,462	$26,763	$24,397
5.000	$38,077	$31,777	$28,148	$25,848
5.500	$39,343	$33,122	$29,568	$27,339
6.000	$40,632	$34,496	$31,023	$28,868

每月供款$20,956

年期

30年

貸款金額

$4,815,000

總利息

$2,728,867

總貸款連利息

$7,543,867

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$13,041	$7,915	$20,955	$4,807,085
2	$13,019	$7,936	$20,955	$4,799,149
3	$12,998	$7,957	$20,955	$4,791,192
4	$12,976	$7,979	$20,955	$4,783,213
5	$12,955	$8,001	$20,955	$4,775,212
6	$12,933	$8,022	$20,955	$4,767,190
7	$12,911	$8,044	$20,955	$4,759,146
8	$12,889	$8,066	$20,955	$4,751,080
9	$12,868	$8,088	$20,955	$4,742,992
10	$12,846	$8,110	$20,955	$4,734,883
11	$12,824	$8,132	$20,955	$4,726,751
12	$12,802	$8,154	$20,955	$4,718,598

第1年供款共

$251,462

第1年利息

$155,060

第1年共還本金

$96,402

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$12,780	$8,176	$20,955	$4,710,422
14	$12,757	$8,198	$20,955	$4,702,224
15	$12,735	$8,220	$20,955	$4,694,004
16	$12,713	$8,242	$20,955	$4,685,762
17	$12,691	$8,265	$20,955	$4,677,497
18	$12,668	$8,287	$20,955	$4,669,210
19	$12,646	$8,309	$20,955	$4,660,901
20	$12,623	$8,332	$20,955	$4,652,569
21	$12,601	$8,354	$20,955	$4,644,215
22	$12,578	$8,377	$20,955	$4,635,838
23	$12,555	$8,400	$20,955	$4,627,438
24	$12,533	$8,423	$20,955	$4,619,015

第2年供款共

$251,462

第2年利息

$151,880

第2年共還本金

$99,582

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$12,510	$8,445	$20,955	$4,610,570
26	$12,487	$8,468	$20,955	$4,602,102
27	$12,464	$8,491	$20,955	$4,593,611
28	$12,441	$8,514	$20,955	$4,585,096
29	$12,418	$8,537	$20,955	$4,576,559
30	$12,395	$8,560	$20,955	$4,567,999
31	$12,372	$8,584	$20,955	$4,559,415
32	$12,348	$8,607	$20,955	$4,550,809
33	$12,325	$8,630	$20,955	$4,542,178
34	$12,302	$8,653	$20,955	$4,533,525
35	$12,278	$8,677	$20,955	$4,524,848
36	$12,255	$8,700	$20,955	$4,516,148

第3年供款共

$251,462

第3年利息

$148,595

第3年共還本金

$102,868

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$12,231	$8,724	$20,955	$4,507,424
38	$12,208	$8,748	$20,955	$4,498,676
39	$12,184	$8,771	$20,955	$4,489,905
40	$12,160	$8,795	$20,955	$4,481,110
41	$12,136	$8,819	$20,955	$4,472,291
42	$12,112	$8,843	$20,955	$4,463,448
43	$12,089	$8,867	$20,955	$4,454,582
44	$12,064	$8,891	$20,955	$4,445,691
45	$12,040	$8,915	$20,955	$4,436,776
46	$12,016	$8,939	$20,955	$4,427,837
47	$11,992	$8,963	$20,955	$4,418,874
48	$11,968	$8,987	$20,955	$4,409,887

第4年供款共

$251,462

第4年利息

$145,201

第4年共還本金

$106,261

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$11,943	$9,012	$20,955	$4,400,875
50	$11,919	$9,036	$20,955	$4,391,839
51	$11,895	$9,061	$20,955	$4,382,778
52	$11,870	$9,085	$20,955	$4,373,693
53	$11,845	$9,110	$20,955	$4,364,583
54	$11,821	$9,134	$20,955	$4,355,449
55	$11,796	$9,159	$20,955	$4,346,290
56	$11,771	$9,184	$20,955	$4,337,106
57	$11,746	$9,209	$20,955	$4,327,897
58	$11,721	$9,234	$20,955	$4,318,663
59	$11,696	$9,259	$20,955	$4,309,404
60	$11,671	$9,284	$20,955	$4,300,120

第5年供款共

$251,462

第5年利息

$141,696

第5年共還本金

$109,766

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$11,646	$9,309	$20,955	$4,290,811
62	$11,621	$9,334	$20,955	$4,281,477
63	$11,596	$9,360	$20,955	$4,272,118
64	$11,570	$9,385	$20,955	$4,262,733
65	$11,545	$9,410	$20,955	$4,253,322
66	$11,519	$9,436	$20,955	$4,243,887
67	$11,494	$9,461	$20,955	$4,234,425
68	$11,468	$9,487	$20,955	$4,224,938
69	$11,443	$9,513	$20,955	$4,215,426
70	$11,417	$9,538	$20,955	$4,205,887
71	$11,391	$9,564	$20,955	$4,196,323
72	$11,365	$9,590	$20,955	$4,186,733

第6年供款共

$251,462

第6年利息

$138,075

第6年共還本金

$113,387

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$11,339	$9,616	$20,955	$4,177,117
74	$11,313	$9,642	$20,955	$4,167,475
75	$11,287	$9,668	$20,955	$4,157,806
76	$11,261	$9,694	$20,955	$4,148,112
77	$11,234	$9,721	$20,955	$4,138,391
78	$11,208	$9,747	$20,955	$4,128,644
79	$11,182	$9,773	$20,955	$4,118,871
80	$11,155	$9,800	$20,955	$4,109,071
81	$11,129	$9,826	$20,955	$4,099,244
82	$11,102	$9,853	$20,955	$4,089,391
83	$11,075	$9,880	$20,955	$4,079,512
84	$11,049	$9,907	$20,955	$4,069,605

第7年供款共

$251,462

第7年利息

$134,334

第7年共還本金

$117,128

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$11,022	$9,933	$20,955	$4,059,672
86	$10,995	$9,960	$20,955	$4,049,712
87	$10,968	$9,987	$20,955	$4,039,724
88	$10,941	$10,014	$20,955	$4,029,710
89	$10,914	$10,041	$20,955	$4,019,669
90	$10,887	$10,069	$20,955	$4,009,600
91	$10,859	$10,096	$20,955	$3,999,504
92	$10,832	$10,123	$20,955	$3,989,381
93	$10,805	$10,151	$20,955	$3,979,230
94	$10,777	$10,178	$20,955	$3,969,052
95	$10,750	$10,206	$20,955	$3,958,847
96	$10,722	$10,233	$20,955	$3,948,613

第8年供款共

$251,462

第8年利息

$130,470

第8年共還本金

$120,992

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$10,694	$10,261	$20,955	$3,938,352
98	$10,666	$10,289	$20,955	$3,928,063
99	$10,639	$10,317	$20,955	$3,917,747
100	$10,611	$10,345	$20,955	$3,907,402
101	$10,583	$10,373	$20,955	$3,897,030
102	$10,554	$10,401	$20,955	$3,886,629
103	$10,526	$10,429	$20,955	$3,876,200
104	$10,498	$10,457	$20,955	$3,865,743
105	$10,470	$10,485	$20,955	$3,855,257
106	$10,441	$10,514	$20,955	$3,844,743
107	$10,413	$10,542	$20,955	$3,834,201
108	$10,384	$10,571	$20,955	$3,823,630

第9年供款共

$251,462

第9年利息

$126,479

第9年共還本金

$124,983

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$10,356	$10,600	$20,955	$3,813,031
110	$10,327	$10,628	$20,955	$3,802,402
111	$10,298	$10,657	$20,955	$3,791,745
112	$10,269	$10,686	$20,955	$3,781,060
113	$10,240	$10,715	$20,955	$3,770,345
114	$10,211	$10,744	$20,955	$3,759,601
115	$10,182	$10,773	$20,955	$3,748,828
116	$10,153	$10,802	$20,955	$3,738,026
117	$10,124	$10,831	$20,955	$3,727,195
118	$10,094	$10,861	$20,955	$3,716,334
119	$10,065	$10,890	$20,955	$3,705,444
120	$10,036	$10,920	$20,955	$3,694,524

第10年供款共

$251,462

第10年利息

$122,356

第10年共還本金

$129,106

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$10,006	$10,949	$20,955	$3,683,575
122	$9,976	$10,979	$20,955	$3,672,596
123	$9,947	$11,009	$20,955	$3,661,588
124	$9,917	$11,038	$20,955	$3,650,549
125	$9,887	$11,068	$20,955	$3,639,481
126	$9,857	$11,098	$20,955	$3,628,383
127	$9,827	$11,128	$20,955	$3,617,254
128	$9,797	$11,158	$20,955	$3,606,096
129	$9,767	$11,189	$20,955	$3,594,907
130	$9,736	$11,219	$20,955	$3,583,688
131	$9,706	$11,249	$20,955	$3,572,439
132	$9,675	$11,280	$20,955	$3,561,159

第11年供款共

$251,462

第11年利息

$118,097

第11年共還本金

$133,365

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$9,645	$11,310	$20,955	$3,549,849
134	$9,614	$11,341	$20,955	$3,538,508
135	$9,583	$11,372	$20,955	$3,527,136
136	$9,553	$11,403	$20,955	$3,515,733
137	$9,522	$11,433	$20,955	$3,504,300
138	$9,491	$11,464	$20,955	$3,492,836
139	$9,460	$11,495	$20,955	$3,481,340
140	$9,429	$11,527	$20,955	$3,469,814
141	$9,397	$11,558	$20,955	$3,458,256
142	$9,366	$11,589	$20,955	$3,446,667
143	$9,335	$11,620	$20,955	$3,435,046
144	$9,303	$11,652	$20,955	$3,423,394

第12年供款共

$251,462

第12年利息

$113,698

第12年共還本金

$137,765

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$9,272	$11,683	$20,955	$3,411,711
146	$9,240	$11,715	$20,955	$3,399,996
147	$9,208	$11,747	$20,955	$3,388,249
148	$9,177	$11,779	$20,955	$3,376,470
149	$9,145	$11,811	$20,955	$3,364,660
150	$9,113	$11,843	$20,955	$3,352,817
151	$9,081	$11,875	$20,955	$3,340,942
152	$9,048	$11,907	$20,955	$3,329,036
153	$9,016	$11,939	$20,955	$3,317,097
154	$8,984	$11,971	$20,955	$3,305,125
155	$8,951	$12,004	$20,955	$3,293,121
156	$8,919	$12,036	$20,955	$3,281,085

第13年供款共

$251,462

第13年利息

$109,153

第13年共還本金

$142,309

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$8,886	$12,069	$20,955	$3,269,016
158	$8,854	$12,102	$20,955	$3,256,915
159	$8,821	$12,134	$20,955	$3,244,780
160	$8,788	$12,167	$20,955	$3,232,613
161	$8,755	$12,200	$20,955	$3,220,413
162	$8,722	$12,233	$20,955	$3,208,180
163	$8,689	$12,266	$20,955	$3,195,913
164	$8,656	$12,300	$20,955	$3,183,614
165	$8,622	$12,333	$20,955	$3,171,281
166	$8,589	$12,366	$20,955	$3,158,914
167	$8,555	$12,400	$20,955	$3,146,515
168	$8,522	$12,433	$20,955	$3,134,081

第14年供款共

$251,462

第14年利息

$104,458

第14年共還本金

$147,004

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$8,488	$12,467	$20,955	$3,121,614
170	$8,454	$12,501	$20,955	$3,109,113
171	$8,421	$12,535	$20,955	$3,096,579
172	$8,387	$12,569	$20,955	$3,084,010
173	$8,353	$12,603	$20,955	$3,071,407
174	$8,318	$12,637	$20,955	$3,058,771
175	$8,284	$12,671	$20,955	$3,046,100
176	$8,250	$12,705	$20,955	$3,033,394
177	$8,215	$12,740	$20,955	$3,020,655
178	$8,181	$12,774	$20,955	$3,007,880
179	$8,146	$12,809	$20,955	$2,995,071
180	$8,112	$12,844	$20,955	$2,982,228

第15年供款共

$251,462

第15年利息

$99,609

第15年共還本金

$151,853

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$8,077	$12,878	$20,955	$2,969,350
182	$8,042	$12,913	$20,955	$2,956,436
183	$8,007	$12,948	$20,955	$2,943,488
184	$7,972	$12,983	$20,955	$2,930,505
185	$7,937	$13,018	$20,955	$2,917,487
186	$7,902	$13,054	$20,955	$2,904,433
187	$7,866	$13,089	$20,955	$2,891,344
188	$7,831	$13,124	$20,955	$2,878,219
189	$7,795	$13,160	$20,955	$2,865,059
190	$7,760	$13,196	$20,955	$2,851,864
191	$7,724	$13,231	$20,955	$2,838,632
192	$7,688	$13,267	$20,955	$2,825,365

第16年供款共

$251,462

第16年利息

$94,599

第16年共還本金

$156,863

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$7,652	$13,303	$20,955	$2,812,062
194	$7,616	$13,339	$20,955	$2,798,723
195	$7,580	$13,375	$20,955	$2,785,348
196	$7,544	$13,412	$20,955	$2,771,936
197	$7,507	$13,448	$20,955	$2,758,488
198	$7,471	$13,484	$20,955	$2,745,004
199	$7,434	$13,521	$20,955	$2,731,483
200	$7,398	$13,557	$20,955	$2,717,926
201	$7,361	$13,594	$20,955	$2,704,332
202	$7,324	$13,631	$20,955	$2,690,701
203	$7,287	$13,668	$20,955	$2,677,033
204	$7,250	$13,705	$20,955	$2,663,328

第17年供款共

$251,462

第17年利息

$89,425

第17年共還本金

$162,037

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$7,213	$13,742	$20,955	$2,649,586
206	$7,176	$13,779	$20,955	$2,635,807
207	$7,139	$13,817	$20,955	$2,621,990
208	$7,101	$13,854	$20,955	$2,608,136
209	$7,064	$13,891	$20,955	$2,594,245
210	$7,026	$13,929	$20,955	$2,580,316
211	$6,988	$13,967	$20,955	$2,566,349
212	$6,951	$14,005	$20,955	$2,552,344
213	$6,913	$14,043	$20,955	$2,538,301
214	$6,875	$14,081	$20,955	$2,524,221
215	$6,836	$14,119	$20,955	$2,510,102
216	$6,798	$14,157	$20,955	$2,495,945

第18年供款共

$251,462

第18年利息

$84,079

第18年共還本金

$167,383

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$6,760	$14,195	$20,955	$2,481,750
218	$6,721	$14,234	$20,955	$2,467,516
219	$6,683	$14,272	$20,955	$2,453,244
220	$6,644	$14,311	$20,955	$2,438,933
221	$6,605	$14,350	$20,955	$2,424,583
222	$6,567	$14,389	$20,955	$2,410,194
223	$6,528	$14,428	$20,955	$2,395,767
224	$6,489	$14,467	$20,955	$2,381,300
225	$6,449	$14,506	$20,955	$2,366,794
226	$6,410	$14,545	$20,955	$2,352,249
227	$6,371	$14,585	$20,955	$2,337,665
228	$6,331	$14,624	$20,955	$2,323,041

第19年供款共

$251,462

第19年利息

$78,558

第19年共還本金

$172,904

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$6,292	$14,664	$20,955	$2,308,377
230	$6,252	$14,703	$20,955	$2,293,674
231	$6,212	$14,743	$20,955	$2,278,931
232	$6,172	$14,783	$20,955	$2,264,147
233	$6,132	$14,823	$20,955	$2,249,324
234	$6,092	$14,863	$20,955	$2,234,461
235	$6,052	$14,904	$20,955	$2,219,558
236	$6,011	$14,944	$20,955	$2,204,614
237	$5,971	$14,984	$20,955	$2,189,629
238	$5,930	$15,025	$20,955	$2,174,604
239	$5,890	$15,066	$20,955	$2,159,539
240	$5,849	$15,106	$20,955	$2,144,432

第20年供款共

$251,462

第20年利息

$72,854

第20年共還本金

$178,608

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$5,808	$15,147	$20,955	$2,129,285
242	$5,767	$15,188	$20,955	$2,114,097
243	$5,726	$15,230	$20,955	$2,098,867
244	$5,684	$15,271	$20,955	$2,083,596
245	$5,643	$15,312	$20,955	$2,068,284
246	$5,602	$15,354	$20,955	$2,052,931
247	$5,560	$15,395	$20,955	$2,037,535
248	$5,518	$15,437	$20,955	$2,022,099
249	$5,477	$15,479	$20,955	$2,006,620
250	$5,435	$15,521	$20,955	$1,991,099
251	$5,393	$15,563	$20,955	$1,975,537
252	$5,350	$15,605	$20,955	$1,959,932

第21年供款共

$251,462

第21年利息

$66,962

第21年共還本金

$184,500

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$5,308	$15,647	$20,955	$1,944,285
254	$5,266	$15,689	$20,955	$1,928,596
255	$5,223	$15,732	$20,955	$1,912,864
256	$5,181	$15,775	$20,955	$1,897,089
257	$5,138	$15,817	$20,955	$1,881,272
258	$5,095	$15,860	$20,955	$1,865,412
259	$5,052	$15,903	$20,955	$1,849,509
260	$5,009	$15,946	$20,955	$1,833,563
261	$4,966	$15,989	$20,955	$1,817,573
262	$4,923	$16,033	$20,955	$1,801,541
263	$4,879	$16,076	$20,955	$1,785,465
264	$4,836	$16,120	$20,955	$1,769,345

第22年供款共

$251,462

第22年利息

$60,875

第22年共還本金

$190,587

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$4,792	$16,163	$20,955	$1,753,182
266	$4,748	$16,207	$20,955	$1,736,975
267	$4,704	$16,251	$20,955	$1,720,724
268	$4,660	$16,295	$20,955	$1,704,429
269	$4,616	$16,339	$20,955	$1,688,090
270	$4,572	$16,383	$20,955	$1,671,707
271	$4,528	$16,428	$20,955	$1,655,279
272	$4,483	$16,472	$20,955	$1,638,807
273	$4,438	$16,517	$20,955	$1,622,290
274	$4,394	$16,561	$20,955	$1,605,729
275	$4,349	$16,606	$20,955	$1,589,123
276	$4,304	$16,651	$20,955	$1,572,471

第23年供款共

$251,462

第23年利息

$54,588

第23年共還本金

$196,874

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,259	$16,696	$20,955	$1,555,775
278	$4,214	$16,742	$20,955	$1,539,033
279	$4,168	$16,787	$20,955	$1,522,246
280	$4,123	$16,832	$20,955	$1,505,414
281	$4,077	$16,878	$20,955	$1,488,536
282	$4,031	$16,924	$20,955	$1,471,612
283	$3,986	$16,970	$20,955	$1,454,643
284	$3,940	$17,016	$20,955	$1,437,627
285	$3,894	$17,062	$20,955	$1,420,565
286	$3,847	$17,108	$20,955	$1,403,458
287	$3,801	$17,154	$20,955	$1,386,303
288	$3,755	$17,201	$20,955	$1,369,103

第24年供款共

$251,462

第24年利息

$48,094

第24年共還本金

$203,368

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,708	$17,247	$20,955	$1,351,856
290	$3,661	$17,294	$20,955	$1,334,562
291	$3,614	$17,341	$20,955	$1,317,221
292	$3,567	$17,388	$20,955	$1,299,833
293	$3,520	$17,435	$20,955	$1,282,398
294	$3,473	$17,482	$20,955	$1,264,916
295	$3,426	$17,529	$20,955	$1,247,387
296	$3,378	$17,577	$20,955	$1,229,810
297	$3,331	$17,624	$20,955	$1,212,186
298	$3,283	$17,672	$20,955	$1,194,514
299	$3,235	$17,720	$20,955	$1,176,794
300	$3,187	$17,768	$20,955	$1,159,026

第25年供款共

$251,462

第25年利息

$41,385

第25年共還本金

$210,077

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,139	$17,816	$20,955	$1,141,209
302	$3,091	$17,864	$20,955	$1,123,345
303	$3,042	$17,913	$20,955	$1,105,432
304	$2,994	$17,961	$20,955	$1,087,471
305	$2,945	$18,010	$20,955	$1,069,461
306	$2,896	$18,059	$20,955	$1,051,402
307	$2,848	$18,108	$20,955	$1,033,295
308	$2,799	$18,157	$20,955	$1,015,138
309	$2,749	$18,206	$20,955	$996,932
310	$2,700	$18,255	$20,955	$978,677
311	$2,651	$18,305	$20,955	$960,372
312	$2,601	$18,354	$20,955	$942,018

第26年供款共

$251,462

第26年利息

$34,455

第26年共還本金

$217,007

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,551	$18,404	$20,955	$923,614
314	$2,501	$18,454	$20,955	$905,160
315	$2,451	$18,504	$20,955	$886,657
316	$2,401	$18,554	$20,955	$868,103
317	$2,351	$18,604	$20,955	$849,499
318	$2,301	$18,654	$20,955	$830,844
319	$2,250	$18,705	$20,955	$812,139
320	$2,200	$18,756	$20,955	$793,384
321	$2,149	$18,806	$20,955	$774,577
322	$2,098	$18,857	$20,955	$755,720
323	$2,047	$18,908	$20,955	$736,812
324	$1,996	$18,960	$20,955	$717,852

第27年供款共

$251,462

第27年利息

$27,296

第27年共還本金

$224,166

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,944	$19,011	$20,955	$698,841
326	$1,893	$19,062	$20,955	$679,778
327	$1,841	$19,114	$20,955	$660,664
328	$1,789	$19,166	$20,955	$641,498
329	$1,737	$19,218	$20,955	$622,281
330	$1,685	$19,270	$20,955	$603,011
331	$1,633	$19,322	$20,955	$583,689
332	$1,581	$19,374	$20,955	$564,314
333	$1,528	$19,427	$20,955	$544,888
334	$1,476	$19,479	$20,955	$525,408
335	$1,423	$19,532	$20,955	$505,876
336	$1,370	$19,585	$20,955	$486,291

第28年供款共

$251,462

第28年利息

$19,901

第28年共還本金

$231,561

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,317	$19,638	$20,955	$466,653
338	$1,264	$19,691	$20,955	$446,961
339	$1,211	$19,745	$20,955	$427,217
340	$1,157	$19,798	$20,955	$407,418
341	$1,103	$19,852	$20,955	$387,567
342	$1,050	$19,906	$20,955	$367,661
343	$996	$19,959	$20,955	$347,702
344	$942	$20,013	$20,955	$327,688
345	$887	$20,068	$20,955	$307,621
346	$833	$20,122	$20,955	$287,499
347	$779	$20,177	$20,955	$267,322
348	$724	$20,231	$20,955	$247,091

第29年供款共

$251,462

第29年利息

$12,262

第29年共還本金

$239,200

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$669	$20,286	$20,955	$226,805
350	$614	$20,341	$20,955	$206,464
351	$559	$20,396	$20,955	$186,068
352	$504	$20,451	$20,955	$165,617
353	$449	$20,507	$20,955	$145,110
354	$393	$20,562	$20,955	$124,548
355	$337	$20,618	$20,955	$103,930
356	$281	$20,674	$20,955	$83,256
357	$225	$20,730	$20,955	$62,527
358	$169	$20,786	$20,955	$41,741
359	$113	$20,842	$20,955	$20,899
360	$57	$20,899	$20,955	$0

第30年供款共

$251,462

第30年利息

$4,371

第30年共還本金

$247,091

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$11,058,867

免責聲明

筍盤推介

按揭保險費
info