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$11,084,370

每月供款
$21,152

首期

$3,140,000

總貸款額

$4,860,000

總利息

$2,754,370

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$3,470,000

按月供比率計算

$42,302

置業成本總預算

HK$3,470,000

首期

$3,140,000
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

$42,302

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03座

thumb_up

泓碧 2房靚裝

實

483 呎

@16,563

local_fire_department 至HIT real_estate_agent 罕有放盤 pets 愛竉必選 transfer_within_a_station 人才必選

售$800 萬

實

483 呎

@16,563

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 pets 愛竉必選 transfer_within_a_station 人才必選

馬鞍山海柏花園第03座

thumb_up

海柏花園海景2房

實

412 呎

@18,204

建

561 呎

@13,369

local_fire_department 至HIT

售$750 萬

實

412 呎

@18,204

建

561 呎

@13,369

售$750 萬

local_fire_department 至HIT

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

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

西貢逸瓏海滙第02座

thumb_up

逸瓏海滙 2房連天台

實

571 呎

@13,660

real_estate_agent 罕有放盤

售$780 萬

實

571 呎

@13,660

售$780 萬

real_estate_agent 罕有放盤

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

沙田恒峰花園第02座

thumb_up

高層三房套, 超筍價放賣, 有票再傾!

實

640 呎

@11,250

建

832 呎

@8,654

local_fire_department 至HIT local_offer 低水筍價 flight_takeoff 移民急讓

售$720 萬

實

640 呎

@11,250

建

832 呎

@8,654

售$720 萬

local_fire_department 至HIT local_offer 低水筍價 flight_takeoff 移民急讓

馬鞍山薈朗第01座

thumb_up

【特色單位】【內置樓梯上天台】

實

427 呎

@19,906

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 pets 愛竉必選

售$850 萬

實

427 呎

@19,906

售$850 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 pets 愛竉必選

西貢逸瓏海滙第01座

thumb_up

逸瓏海滙

實

669 呎

@12,407

vpn_key 有匙即睇

售$830 萬

實

669 呎

@12,407

售$830 萬

vpn_key 有匙即睇

西貢 Marina Cove

thumb_up

匡湖居分層靚景

實

533 呎

@13,659

建

650 呎

@11,200

local_fire_department 至HIT local_offer 低水筍價

售$728 萬

實

533 呎

@13,659

建

650 呎

@11,200

售$728 萬

local_fire_department 至HIT local_offer 低水筍價

馬鞍山新港城第05期海濤居

thumb_up

罕有東南放盤商場上蓋三房兩廁唔使900萬可以方便安排約睇

實

649 呎

@13,251

建

824 呎

@10,437

local_fire_department 至HIT real_estate_agent 罕有放盤

售$860 萬

實

649 呎

@13,251

建

824 呎

@10,437

售$860 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

VR實景

大埔嘉熙

thumb_up

星級🌟屋苑 [ 連4️⃣6️⃣0️⃣'天台🏕️ ] 雅致裝修2️⃣房.

實

527 呎

@15,047

vpn_key 有匙即睇 pets 愛竉必選 price_change 蝕讓盤 flash_on 銀主盤

售$793 萬

實

527 呎

@15,047

售$793 萬

vpn_key 有匙即睇 pets 愛竉必選 price_change 蝕讓盤 flash_on 銀主盤

利率	15年	20年	25年	30年
1.000	$29,087	$22,351	$18,316	$15,632
1.500	$30,168	$23,452	$19,437	$16,773
2.000	$31,275	$24,586	$20,599	$17,964
2.500	$32,406	$25,753	$21,803	$19,203
3.000	$33,562	$26,953	$23,047	$20,490
3.250	$34,150	$27,566	$23,684	$21,151
3.500	$34,743	$28,186	$24,330	$21,824
4.000	$35,949	$29,451	$25,653	$23,202
4.500	$37,179	$30,747	$27,013	$24,625
5.000	$38,433	$32,074	$28,411	$26,090
5.500	$39,710	$33,431	$29,845	$27,595
6.000	$41,011	$34,819	$31,313	$29,138

每月供款$21,152

年期

30年

貸款金額

$4,860,000

總利息

$2,754,370

總貸款連利息

$7,614,370

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$13,163	$7,989	$21,151	$4,852,011
2	$13,141	$8,010	$21,151	$4,844,001
3	$13,119	$8,032	$21,151	$4,835,969
4	$13,097	$8,054	$21,151	$4,827,916
5	$13,076	$8,075	$21,151	$4,819,840
6	$13,054	$8,097	$21,151	$4,811,743
7	$13,032	$8,119	$21,151	$4,803,624
8	$13,010	$8,141	$21,151	$4,795,483
9	$12,988	$8,163	$21,151	$4,787,319
10	$12,966	$8,185	$21,151	$4,779,134
11	$12,943	$8,208	$21,151	$4,770,927
12	$12,921	$8,230	$21,151	$4,762,697

第1年供款共

$253,812

第1年利息

$156,509

第1年共還本金

$97,303

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$12,899	$8,252	$21,151	$4,754,445
14	$12,877	$8,274	$21,151	$4,746,170
15	$12,854	$8,297	$21,151	$4,737,873
16	$12,832	$8,319	$21,151	$4,729,554
17	$12,809	$8,342	$21,151	$4,721,212
18	$12,787	$8,364	$21,151	$4,712,848
19	$12,764	$8,387	$21,151	$4,704,461
20	$12,741	$8,410	$21,151	$4,696,051
21	$12,718	$8,433	$21,151	$4,687,619
22	$12,696	$8,455	$21,151	$4,679,163
23	$12,673	$8,478	$21,151	$4,670,685
24	$12,650	$8,501	$21,151	$4,662,184

第2年供款共

$253,812

第2年利息

$153,299

第2年共還本金

$100,513

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$12,627	$8,524	$21,151	$4,653,659
26	$12,604	$8,547	$21,151	$4,645,112
27	$12,581	$8,571	$21,151	$4,636,541
28	$12,557	$8,594	$21,151	$4,627,948
29	$12,534	$8,617	$21,151	$4,619,331
30	$12,511	$8,640	$21,151	$4,610,690
31	$12,487	$8,664	$21,151	$4,602,027
32	$12,464	$8,687	$21,151	$4,593,339
33	$12,440	$8,711	$21,151	$4,584,629
34	$12,417	$8,734	$21,151	$4,575,894
35	$12,393	$8,758	$21,151	$4,567,136
36	$12,369	$8,782	$21,151	$4,558,355

第3年供款共

$253,812

第3年利息

$149,983

第3年共還本金

$103,829

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$12,346	$8,805	$21,151	$4,549,549
38	$12,322	$8,829	$21,151	$4,540,720
39	$12,298	$8,853	$21,151	$4,531,867
40	$12,274	$8,877	$21,151	$4,522,989
41	$12,250	$8,901	$21,151	$4,514,088
42	$12,226	$8,925	$21,151	$4,505,163
43	$12,201	$8,950	$21,151	$4,496,213
44	$12,177	$8,974	$21,151	$4,487,239
45	$12,153	$8,998	$21,151	$4,478,241
46	$12,129	$9,022	$21,151	$4,469,219
47	$12,104	$9,047	$21,151	$4,460,172
48	$12,080	$9,071	$21,151	$4,451,101

第4年供款共

$253,812

第4年利息

$146,558

第4年共還本金

$107,254

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$12,055	$9,096	$21,151	$4,442,005
50	$12,030	$9,121	$21,151	$4,432,884
51	$12,006	$9,145	$21,151	$4,423,739
52	$11,981	$9,170	$21,151	$4,414,569
53	$11,956	$9,195	$21,151	$4,405,374
54	$11,931	$9,220	$21,151	$4,396,154
55	$11,906	$9,245	$21,151	$4,386,909
56	$11,881	$9,270	$21,151	$4,377,639
57	$11,856	$9,295	$21,151	$4,368,344
58	$11,831	$9,320	$21,151	$4,359,024
59	$11,806	$9,345	$21,151	$4,349,679
60	$11,780	$9,371	$21,151	$4,340,308

第5年供款共

$253,812

第5年利息

$143,020

第5年共還本金

$110,792

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$11,755	$9,396	$21,151	$4,330,912
62	$11,730	$9,421	$21,151	$4,321,491
63	$11,704	$9,447	$21,151	$4,312,044
64	$11,678	$9,473	$21,151	$4,302,571
65	$11,653	$9,498	$21,151	$4,293,073
66	$11,627	$9,524	$21,151	$4,283,549
67	$11,601	$9,550	$21,151	$4,273,999
68	$11,575	$9,576	$21,151	$4,264,424
69	$11,549	$9,602	$21,151	$4,254,822
70	$11,523	$9,628	$21,151	$4,245,195
71	$11,497	$9,654	$21,151	$4,235,541
72	$11,471	$9,680	$21,151	$4,225,861

第6年供款共

$253,812

第6年利息

$139,365

第6年共還本金

$114,447

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$11,445	$9,706	$21,151	$4,216,155
74	$11,419	$9,732	$21,151	$4,206,423
75	$11,392	$9,759	$21,151	$4,196,664
76	$11,366	$9,785	$21,151	$4,186,879
77	$11,339	$9,812	$21,151	$4,177,068
78	$11,313	$9,838	$21,151	$4,167,230
79	$11,286	$9,865	$21,151	$4,157,365
80	$11,260	$9,891	$21,151	$4,147,473
81	$11,233	$9,918	$21,151	$4,137,555
82	$11,206	$9,945	$21,151	$4,127,610
83	$11,179	$9,972	$21,151	$4,117,638
84	$11,152	$9,999	$21,151	$4,107,639

第7年供款共

$253,812

第7年利息

$135,590

第7年共還本金

$118,223

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$11,125	$10,026	$21,151	$4,097,613
86	$11,098	$10,053	$21,151	$4,087,559
87	$11,070	$10,081	$21,151	$4,077,479
88	$11,043	$10,108	$21,151	$4,067,371
89	$11,016	$10,135	$21,151	$4,057,236
90	$10,988	$10,163	$21,151	$4,047,073
91	$10,961	$10,190	$21,151	$4,036,883
92	$10,933	$10,218	$21,151	$4,026,665
93	$10,906	$10,245	$21,151	$4,016,419
94	$10,878	$10,273	$21,151	$4,006,146
95	$10,850	$10,301	$21,151	$3,995,845
96	$10,822	$10,329	$21,151	$3,985,516

第8年供款共

$253,812

第8年利息

$131,690

第8年共還本金

$122,123

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$10,794	$10,357	$21,151	$3,975,159
98	$10,766	$10,385	$21,151	$3,964,774
99	$10,738	$10,413	$21,151	$3,954,361
100	$10,710	$10,441	$21,151	$3,943,920
101	$10,681	$10,470	$21,151	$3,933,450
102	$10,653	$10,498	$21,151	$3,922,952
103	$10,625	$10,526	$21,151	$3,912,426
104	$10,596	$10,555	$21,151	$3,901,871
105	$10,568	$10,583	$21,151	$3,891,288
106	$10,539	$10,612	$21,151	$3,880,676
107	$10,510	$10,641	$21,151	$3,870,035
108	$10,481	$10,670	$21,151	$3,859,365

第9年供款共

$253,812

第9年利息

$127,661

第9年共還本金

$126,151

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$10,452	$10,699	$21,151	$3,848,667
110	$10,423	$10,728	$21,151	$3,837,939
111	$10,394	$10,757	$21,151	$3,827,182
112	$10,365	$10,786	$21,151	$3,816,397
113	$10,336	$10,815	$21,151	$3,805,582
114	$10,307	$10,844	$21,151	$3,794,737
115	$10,277	$10,874	$21,151	$3,783,864
116	$10,248	$10,903	$21,151	$3,772,961
117	$10,218	$10,933	$21,151	$3,762,028
118	$10,189	$10,962	$21,151	$3,751,066
119	$10,159	$10,992	$21,151	$3,740,074
120	$10,129	$11,022	$21,151	$3,729,052

第10年供款共

$253,812

第10年利息

$123,500

第10年共還本金

$130,313

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$10,100	$11,052	$21,151	$3,718,001
122	$10,070	$11,081	$21,151	$3,706,919
123	$10,040	$11,111	$21,151	$3,695,808
124	$10,009	$11,142	$21,151	$3,684,666
125	$9,979	$11,172	$21,151	$3,673,495
126	$9,949	$11,202	$21,151	$3,662,293
127	$9,919	$11,232	$21,151	$3,651,060
128	$9,888	$11,263	$21,151	$3,639,798
129	$9,858	$11,293	$21,151	$3,628,504
130	$9,827	$11,324	$21,151	$3,617,181
131	$9,797	$11,354	$21,151	$3,605,826
132	$9,766	$11,385	$21,151	$3,594,441

第11年供款共

$253,812

第11年利息

$119,201

第11年共還本金

$134,612

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$9,735	$11,416	$21,151	$3,583,025
134	$9,704	$11,447	$21,151	$3,571,578
135	$9,673	$11,478	$21,151	$3,560,100
136	$9,642	$11,509	$21,151	$3,548,591
137	$9,611	$11,540	$21,151	$3,537,050
138	$9,580	$11,572	$21,151	$3,525,479
139	$9,548	$11,603	$21,151	$3,513,876
140	$9,517	$11,634	$21,151	$3,502,242
141	$9,485	$11,666	$21,151	$3,490,576
142	$9,454	$11,697	$21,151	$3,478,879
143	$9,422	$11,729	$21,151	$3,467,150
144	$9,390	$11,761	$21,151	$3,455,389

第12年供款共

$253,812

第12年利息

$114,760

第12年共還本金

$139,052

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$9,358	$11,793	$21,151	$3,443,596
146	$9,326	$11,825	$21,151	$3,431,771
147	$9,294	$11,857	$21,151	$3,419,915
148	$9,262	$11,889	$21,151	$3,408,026
149	$9,230	$11,921	$21,151	$3,396,105
150	$9,198	$11,953	$21,151	$3,384,152
151	$9,165	$11,986	$21,151	$3,372,166
152	$9,133	$12,018	$21,151	$3,360,148
153	$9,100	$12,051	$21,151	$3,348,097
154	$9,068	$12,083	$21,151	$3,336,014
155	$9,035	$12,116	$21,151	$3,323,898
156	$9,002	$12,149	$21,151	$3,311,749

第13年供款共

$253,812

第13年利息

$110,173

第13年共還本金

$143,639

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$8,969	$12,182	$21,151	$3,299,568
158	$8,936	$12,215	$21,151	$3,287,353
159	$8,903	$12,248	$21,151	$3,275,105
160	$8,870	$12,281	$21,151	$3,262,824
161	$8,837	$12,314	$21,151	$3,250,510
162	$8,803	$12,348	$21,151	$3,238,163
163	$8,770	$12,381	$21,151	$3,225,782
164	$8,736	$12,415	$21,151	$3,213,367
165	$8,703	$12,448	$21,151	$3,200,919
166	$8,669	$12,482	$21,151	$3,188,437
167	$8,635	$12,516	$21,151	$3,175,921
168	$8,601	$12,550	$21,151	$3,163,372

第14年供款共

$253,812

第14年利息

$105,435

第14年共還本金

$148,378

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$8,567	$12,584	$21,151	$3,150,788
170	$8,533	$12,618	$21,151	$3,138,170
171	$8,499	$12,652	$21,151	$3,125,519
172	$8,465	$12,686	$21,151	$3,112,833
173	$8,431	$12,720	$21,151	$3,100,112
174	$8,396	$12,755	$21,151	$3,087,357
175	$8,362	$12,789	$21,151	$3,074,568
176	$8,327	$12,824	$21,151	$3,061,744
177	$8,292	$12,859	$21,151	$3,048,885
178	$8,257	$12,894	$21,151	$3,035,991
179	$8,222	$12,929	$21,151	$3,023,063
180	$8,187	$12,964	$21,151	$3,010,099

第15年供款共

$253,812

第15年利息

$100,540

第15年共還本金

$153,272

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$8,152	$12,999	$21,151	$2,997,101
182	$8,117	$13,034	$21,151	$2,984,067
183	$8,082	$13,069	$21,151	$2,970,997
184	$8,046	$13,105	$21,151	$2,957,893
185	$8,011	$13,140	$21,151	$2,944,753
186	$7,975	$13,176	$21,151	$2,931,577
187	$7,940	$13,211	$21,151	$2,918,366
188	$7,904	$13,247	$21,151	$2,905,119
189	$7,868	$13,283	$21,151	$2,891,836
190	$7,832	$13,319	$21,151	$2,878,517
191	$7,796	$13,355	$21,151	$2,865,162
192	$7,760	$13,391	$21,151	$2,851,770

第16年供款共

$253,812

第16年利息

$95,484

第16年共還本金

$158,329

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$7,724	$13,427	$21,151	$2,838,343
194	$7,687	$13,464	$21,151	$2,824,879
195	$7,651	$13,500	$21,151	$2,811,379
196	$7,614	$13,537	$21,151	$2,797,842
197	$7,577	$13,574	$21,151	$2,784,268
198	$7,541	$13,610	$21,151	$2,770,658
199	$7,504	$13,647	$21,151	$2,757,011
200	$7,467	$13,684	$21,151	$2,743,327
201	$7,430	$13,721	$21,151	$2,729,606
202	$7,393	$13,758	$21,151	$2,715,847
203	$7,355	$13,796	$21,151	$2,702,052
204	$7,318	$13,833	$21,151	$2,688,219

第17年供款共

$253,812

第17年利息

$90,261

第17年共還本金

$163,552

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$7,281	$13,870	$21,151	$2,674,348
206	$7,243	$13,908	$21,151	$2,660,440
207	$7,205	$13,946	$21,151	$2,646,495
208	$7,168	$13,983	$21,151	$2,632,511
209	$7,130	$14,021	$21,151	$2,618,490
210	$7,092	$14,059	$21,151	$2,604,431
211	$7,054	$14,097	$21,151	$2,590,333
212	$7,015	$14,136	$21,151	$2,576,198
213	$6,977	$14,174	$21,151	$2,562,024
214	$6,939	$14,212	$21,151	$2,547,812
215	$6,900	$14,251	$21,151	$2,533,561
216	$6,862	$14,289	$21,151	$2,519,272

第18年供款共

$253,812

第18年利息

$84,865

第18年共還本金

$168,947

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$6,823	$14,328	$21,151	$2,504,944
218	$6,784	$14,367	$21,151	$2,490,577
219	$6,745	$14,406	$21,151	$2,476,171
220	$6,706	$14,445	$21,151	$2,461,726
221	$6,667	$14,484	$21,151	$2,447,243
222	$6,628	$14,523	$21,151	$2,432,719
223	$6,589	$14,562	$21,151	$2,418,157
224	$6,549	$14,602	$21,151	$2,403,555
225	$6,510	$14,641	$21,151	$2,388,914
226	$6,470	$14,681	$21,151	$2,374,233
227	$6,430	$14,721	$21,151	$2,359,512
228	$6,390	$14,761	$21,151	$2,344,751

第19年供款共

$253,812

第19年利息

$79,292

第19年共還本金

$174,520

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$6,350	$14,801	$21,151	$2,329,951
230	$6,310	$14,841	$21,151	$2,315,110
231	$6,270	$14,881	$21,151	$2,300,229
232	$6,230	$14,921	$21,151	$2,285,308
233	$6,189	$14,962	$21,151	$2,270,346
234	$6,149	$15,002	$21,151	$2,255,344
235	$6,108	$15,043	$21,151	$2,240,301
236	$6,067	$15,084	$21,151	$2,225,218
237	$6,027	$15,124	$21,151	$2,210,093
238	$5,986	$15,165	$21,151	$2,194,928
239	$5,945	$15,206	$21,151	$2,179,721
240	$5,903	$15,248	$21,151	$2,164,474

第20年供款共

$253,812

第20年利息

$73,535

第20年共還本金

$180,278

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$5,862	$15,289	$21,151	$2,149,185
242	$5,821	$15,330	$21,151	$2,133,855
243	$5,779	$15,372	$21,151	$2,118,483
244	$5,738	$15,413	$21,151	$2,103,069
245	$5,696	$15,455	$21,151	$2,087,614
246	$5,654	$15,497	$21,151	$2,072,117
247	$5,612	$15,539	$21,151	$2,056,578
248	$5,570	$15,581	$21,151	$2,040,997
249	$5,528	$15,623	$21,151	$2,025,373
250	$5,485	$15,666	$21,151	$2,009,708
251	$5,443	$15,708	$21,151	$1,994,000
252	$5,400	$15,751	$21,151	$1,978,249

第21年供款共

$253,812

第21年利息

$67,588

第21年共還本金

$186,225

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$5,358	$15,793	$21,151	$1,962,456
254	$5,315	$15,836	$21,151	$1,946,620
255	$5,272	$15,879	$21,151	$1,930,741
256	$5,229	$15,922	$21,151	$1,914,819
257	$5,186	$15,965	$21,151	$1,898,854
258	$5,143	$16,008	$21,151	$1,882,846
259	$5,099	$16,052	$21,151	$1,866,794
260	$5,056	$16,095	$21,151	$1,850,699
261	$5,012	$16,139	$21,151	$1,834,560
262	$4,969	$16,182	$21,151	$1,818,378
263	$4,925	$16,226	$21,151	$1,802,151
264	$4,881	$16,270	$21,151	$1,785,881

第22年供款共

$253,812

第22年利息

$61,444

第22年共還本金

$192,368

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$4,837	$16,314	$21,151	$1,769,567
266	$4,793	$16,358	$21,151	$1,753,208
267	$4,748	$16,403	$21,151	$1,736,806
268	$4,704	$16,447	$21,151	$1,720,359
269	$4,659	$16,492	$21,151	$1,703,867
270	$4,615	$16,536	$21,151	$1,687,330
271	$4,570	$16,581	$21,151	$1,670,749
272	$4,525	$16,626	$21,151	$1,654,123
273	$4,480	$16,671	$21,151	$1,637,452
274	$4,435	$16,716	$21,151	$1,620,736
275	$4,389	$16,762	$21,151	$1,603,974
276	$4,344	$16,807	$21,151	$1,587,167

第23年供款共

$253,812

第23年利息

$55,098

第23年共還本金

$198,714

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,299	$16,852	$21,151	$1,570,315
278	$4,253	$16,898	$21,151	$1,553,417
279	$4,207	$16,944	$21,151	$1,536,473
280	$4,161	$16,990	$21,151	$1,519,483
281	$4,115	$17,036	$21,151	$1,502,447
282	$4,069	$17,082	$21,151	$1,485,366
283	$4,023	$17,128	$21,151	$1,468,237
284	$3,976	$17,175	$21,151	$1,451,063
285	$3,930	$17,221	$21,151	$1,433,842
286	$3,883	$17,268	$21,151	$1,416,574
287	$3,837	$17,314	$21,151	$1,399,260
288	$3,790	$17,361	$21,151	$1,381,898

第24年供款共

$253,812

第24年利息

$48,543

第24年共還本金

$205,269

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,743	$17,408	$21,151	$1,364,490
290	$3,695	$17,456	$21,151	$1,347,034
291	$3,648	$17,503	$21,151	$1,329,531
292	$3,601	$17,550	$21,151	$1,311,981
293	$3,553	$17,598	$21,151	$1,294,384
294	$3,506	$17,645	$21,151	$1,276,738
295	$3,458	$17,693	$21,151	$1,259,045
296	$3,410	$17,741	$21,151	$1,241,304
297	$3,362	$17,789	$21,151	$1,223,515
298	$3,314	$17,837	$21,151	$1,205,677
299	$3,265	$17,886	$21,151	$1,187,792
300	$3,217	$17,934	$21,151	$1,169,858

第25年供款共

$253,812

第25年利息

$41,772

第25年共還本金

$212,041

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,168	$17,983	$21,151	$1,151,875
302	$3,120	$18,031	$21,151	$1,133,844
303	$3,071	$18,080	$21,151	$1,115,763
304	$3,022	$18,129	$21,151	$1,097,634
305	$2,973	$18,178	$21,151	$1,079,456
306	$2,924	$18,228	$21,151	$1,061,228
307	$2,874	$18,277	$21,151	$1,042,952
308	$2,825	$18,326	$21,151	$1,024,625
309	$2,775	$18,376	$21,151	$1,006,249
310	$2,725	$18,426	$21,151	$987,823
311	$2,675	$18,476	$21,151	$969,348
312	$2,625	$18,526	$21,151	$950,822

第26年供款共

$253,812

第26年利息

$34,777

第26年共還本金

$219,036

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,575	$18,576	$21,151	$932,246
314	$2,525	$18,626	$21,151	$913,620
315	$2,474	$18,677	$21,151	$894,943
316	$2,424	$18,727	$21,151	$876,216
317	$2,373	$18,778	$21,151	$857,438
318	$2,322	$18,829	$21,151	$838,609
319	$2,271	$18,880	$21,151	$819,730
320	$2,220	$18,931	$21,151	$800,799
321	$2,169	$18,982	$21,151	$781,816
322	$2,117	$19,034	$21,151	$762,783
323	$2,066	$19,085	$21,151	$743,698
324	$2,014	$19,137	$21,151	$724,561

第27年供款共

$253,812

第27年利息

$27,551

第27年共還本金

$226,261

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,962	$19,189	$21,151	$705,372
326	$1,910	$19,241	$21,151	$686,131
327	$1,858	$19,293	$21,151	$666,839
328	$1,806	$19,345	$21,151	$647,494
329	$1,754	$19,397	$21,151	$628,096
330	$1,701	$19,450	$21,151	$608,646
331	$1,648	$19,503	$21,151	$589,144
332	$1,596	$19,555	$21,151	$569,588
333	$1,543	$19,608	$21,151	$549,980
334	$1,490	$19,661	$21,151	$530,318
335	$1,436	$19,715	$21,151	$510,604
336	$1,383	$19,768	$21,151	$490,836

第28年供款共

$253,812

第28年利息

$20,087

第28年共還本金

$233,725

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,329	$19,822	$21,151	$471,014
338	$1,276	$19,875	$21,151	$451,139
339	$1,222	$19,929	$21,151	$431,209
340	$1,168	$19,983	$21,151	$411,226
341	$1,114	$20,037	$21,151	$391,189
342	$1,059	$20,092	$21,151	$371,097
343	$1,005	$20,146	$21,151	$350,951
344	$950	$20,201	$21,151	$330,751
345	$896	$20,255	$21,151	$310,496
346	$841	$20,310	$21,151	$290,185
347	$786	$20,365	$21,151	$269,820
348	$731	$20,420	$21,151	$249,400

第29年供款共

$253,812

第29年利息

$12,377

第29年共還本金

$241,435

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$675	$20,476	$21,151	$228,925
350	$620	$20,531	$21,151	$208,393
351	$564	$20,587	$21,151	$187,807
352	$509	$20,642	$21,151	$167,164
353	$453	$20,698	$21,151	$146,466
354	$397	$20,754	$21,151	$125,712
355	$340	$20,811	$21,151	$104,901
356	$284	$20,867	$21,151	$84,034
357	$228	$20,923	$21,151	$63,111
358	$171	$20,980	$21,151	$42,131
359	$114	$21,037	$21,151	$21,094
360	$57	$21,094	$21,151	$0

第30年供款共

$253,812

第30年利息

$4,412

第30年共還本金

$249,400

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$11,084,370

免責聲明

筍盤推介

按揭保險費
info