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$11,093,426

每月供款
$20,127

首期

$3,518,000

總貸款額

$4,482,000

總利息

$2,763,426

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$3,848,000

按月供比率計算

$40,252

置業成本總預算

HK$3,848,000

首期

$3,518,000
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

$40,252

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

沙田碧濤花園

thumb_up

新淨廚廁　高層東南三房套

實

646 呎

@11,610

建

953 呎

@7,870

local_fire_department 至HIT

售$750 萬

實

646 呎

@11,610

建

953 呎

@7,870

售$750 萬

local_fire_department 至HIT

VR實景

馬鞍山海典居第01座

thumb_up

海典居

實

574 呎

@12,509

建

743 呎

@9,664

local_fire_department 至HIT hotel_class 樓王

售$718 萬

實

574 呎

@12,509

建

743 呎

@9,664

售$718 萬

local_fire_department 至HIT hotel_class 樓王

西貢大環

thumb_up

大环海景地下

建

700 呎

@11,857

real_estate_agent 罕有放盤

售$830 萬

建

700 呎

@11,857

售$830 萬

real_estate_agent 罕有放盤

沙田銀禧花園銀禧閣

thumb_up

特色連天台🏠🏠　享高層東南馬場景觀🌊🌊

實

660 呎

@12,576

建

1,094 呎

@7,587

real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

售$830 萬

實

660 呎

@12,576

建

1,094 呎

@7,587

售$830 萬

real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

馬鞍山觀瀾雅軒第05座

thumb_up

馬鞍山觀澖雅軒兩房新做廁廚 (有租約可交吉實客可約睇)

實

601 呎

@12,479

建

815 呎

@9,202

local_fire_department 至HIT price_change 蝕讓盤

售$750 萬

實

601 呎

@12,479

建

815 呎

@9,202

售$750 萬

local_fire_department 至HIT price_change 蝕讓盤

沙田晴碧花園

thumb_up

奇豐精選交通方便三房套東南實盤可約睇

實

601 呎

@12,978

建

782 呎

@9,974

real_estate_agent 罕有放盤

售$780 萬

實

601 呎

@12,978

建

782 呎

@9,974

售$780 萬

real_estate_agent 罕有放盤

VR實景

沙田沙田第一城第01期第12座

thumb_up

*特別靚側＊環境幽靜＊東南高層三房＊自住一流＊

實

504 呎

@14,286

建

594 呎

@12,121

hotel_class 樓王 verified 首置必買

售$720 萬

實

504 呎

@14,286

建

594 呎

@12,121

售$720 萬

hotel_class 樓王 verified 首置必買

馬鞍山迎濤灣 A座

thumb_up

九運地區~旺丁旺財:歡迎約睇

實

735 呎

@10,340

建

959 呎

@7,925

real_estate_agent 罕有放盤

售$760 萬

實

735 呎

@10,340

建

959 呎

@7,925

售$760 萬

real_estate_agent 罕有放盤

沙田愉景花園

thumb_up

奇豐精選鄰近大圍市中心, 高層大3房套罕有放盤

實

689 呎

@11,611

建

852 呎

@9,390

real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$800 萬

實

689 呎

@11,611

建

852 呎

@9,390

售$800 萬

real_estate_agent 罕有放盤 vpn_key 有匙即睇

KOL實拍 VR實景

沙田欣廷軒

thumb_up

新鴻基名牌兩房　近鐵路站方便

實

414 呎

@16,908

建

549 呎

@12,750

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$700 萬

實

414 呎

@16,908

建

549 呎

@12,750

售$700 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

馬鞍山迎海第04期駿岸第07座

thumb_up

迎海第04期駿岸第07座 2房開摥海景

實

496 呎

@14,113

local_fire_department 至HIT

售$700 萬

實

496 呎

@14,113

售$700 萬

local_fire_department 至HIT

VR實景

馬鞍山迎海第01期

thumb_up

奇豐精選西南海景特色單位一房半全屋企理裝修

實

586 呎

@14,164

建

725 呎

@11,448

local_fire_department 至HIT real_estate_agent 罕有放盤

售$830 萬

實

586 呎

@14,164

建

725 呎

@11,448

售$830 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

利率	15年	20年	25年	30年
1.000	$26,825	$20,612	$16,891	$14,416
1.500	$27,822	$21,628	$17,925	$15,468
2.000	$28,842	$22,674	$18,997	$16,566
2.500	$29,885	$23,750	$20,107	$17,709
3.000	$30,952	$24,857	$21,254	$18,896
3.500	$32,041	$25,994	$22,438	$20,126
4.000	$33,153	$27,160	$23,658	$21,398
4.500	$34,287	$28,355	$24,912	$22,710
5.000	$35,443	$29,579	$26,201	$24,060
5.500	$36,622	$30,831	$27,523	$25,448
6.000	$37,822	$32,110	$28,878	$26,872

每月供款$20,127

年期

30年

貸款金額

$4,482,000

總利息

$2,763,426

總貸款連利息

$7,245,426

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$13,073	$7,054	$20,126	$4,474,946
2	$13,052	$7,074	$20,126	$4,467,872
3	$13,031	$7,095	$20,126	$4,460,777
4	$13,011	$7,116	$20,126	$4,453,662
5	$12,990	$7,136	$20,126	$4,446,525
6	$12,969	$7,157	$20,126	$4,439,368
7	$12,948	$7,178	$20,126	$4,432,190
8	$12,927	$7,199	$20,126	$4,424,991
9	$12,906	$7,220	$20,126	$4,417,771
10	$12,885	$7,241	$20,126	$4,410,530
11	$12,864	$7,262	$20,126	$4,403,268
12	$12,843	$7,283	$20,126	$4,395,985

第1年供款共

$241,514

第1年利息

$155,499

第1年共還本金

$86,015

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$12,822	$7,305	$20,126	$4,388,680
14	$12,800	$7,326	$20,126	$4,381,354
15	$12,779	$7,347	$20,126	$4,374,007
16	$12,758	$7,369	$20,126	$4,366,638
17	$12,736	$7,390	$20,126	$4,359,248
18	$12,714	$7,412	$20,126	$4,351,836
19	$12,693	$7,433	$20,126	$4,344,403
20	$12,671	$7,455	$20,126	$4,336,948
21	$12,649	$7,477	$20,126	$4,329,471
22	$12,628	$7,499	$20,126	$4,321,973
23	$12,606	$7,520	$20,126	$4,314,452
24	$12,584	$7,542	$20,126	$4,306,910

第2年供款共

$241,514

第2年利息

$152,440

第2年共還本金

$89,075

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$12,562	$7,564	$20,126	$4,299,346
26	$12,540	$7,586	$20,126	$4,291,759
27	$12,518	$7,609	$20,126	$4,284,151
28	$12,495	$7,631	$20,126	$4,276,520
29	$12,473	$7,653	$20,126	$4,268,867
30	$12,451	$7,675	$20,126	$4,261,192
31	$12,428	$7,698	$20,126	$4,253,494
32	$12,406	$7,720	$20,126	$4,245,774
33	$12,384	$7,743	$20,126	$4,238,031
34	$12,361	$7,765	$20,126	$4,230,266
35	$12,338	$7,788	$20,126	$4,222,478
36	$12,316	$7,811	$20,126	$4,214,667

第3年供款共

$241,514

第3年利息

$149,271

第3年共還本金

$92,243

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$12,293	$7,833	$20,126	$4,206,834
38	$12,270	$7,856	$20,126	$4,198,978
39	$12,247	$7,879	$20,126	$4,191,099
40	$12,224	$7,902	$20,126	$4,183,196
41	$12,201	$7,925	$20,126	$4,175,271
42	$12,178	$7,948	$20,126	$4,167,323
43	$12,155	$7,971	$20,126	$4,159,351
44	$12,131	$7,995	$20,126	$4,151,357
45	$12,108	$8,018	$20,126	$4,143,339
46	$12,085	$8,041	$20,126	$4,135,297
47	$12,061	$8,065	$20,126	$4,127,232
48	$12,038	$8,088	$20,126	$4,119,144

第4年供款共

$241,514

第4年利息

$145,991

第4年共還本金

$95,524

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$12,014	$8,112	$20,126	$4,111,032
50	$11,991	$8,136	$20,126	$4,102,896
51	$11,967	$8,159	$20,126	$4,094,737
52	$11,943	$8,183	$20,126	$4,086,554
53	$11,919	$8,207	$20,126	$4,078,346
54	$11,895	$8,231	$20,126	$4,070,115
55	$11,871	$8,255	$20,126	$4,061,860
56	$11,847	$8,279	$20,126	$4,053,581
57	$11,823	$8,303	$20,126	$4,045,278
58	$11,799	$8,327	$20,126	$4,036,951
59	$11,774	$8,352	$20,126	$4,028,599
60	$11,750	$8,376	$20,126	$4,020,223

第5年供款共

$241,514

第5年利息

$142,593

第5年共還本金

$98,921

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$11,726	$8,401	$20,126	$4,011,822
62	$11,701	$8,425	$20,126	$4,003,397
63	$11,677	$8,450	$20,126	$3,994,948
64	$11,652	$8,474	$20,126	$3,986,473
65	$11,627	$8,499	$20,126	$3,977,974
66	$11,602	$8,524	$20,126	$3,969,451
67	$11,578	$8,549	$20,126	$3,960,902
68	$11,553	$8,574	$20,126	$3,952,328
69	$11,528	$8,599	$20,126	$3,943,730
70	$11,503	$8,624	$20,126	$3,935,106
71	$11,477	$8,649	$20,126	$3,926,457
72	$11,452	$8,674	$20,126	$3,917,783

第6年供款共

$241,514

第6年利息

$139,075

第6年共還本金

$102,439

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$11,427	$8,699	$20,126	$3,909,084
74	$11,401	$8,725	$20,126	$3,900,359
75	$11,376	$8,750	$20,126	$3,891,609
76	$11,351	$8,776	$20,126	$3,882,834
77	$11,325	$8,801	$20,126	$3,874,032
78	$11,299	$8,827	$20,126	$3,865,206
79	$11,274	$8,853	$20,126	$3,856,353
80	$11,248	$8,878	$20,126	$3,847,474
81	$11,222	$8,904	$20,126	$3,838,570
82	$11,196	$8,930	$20,126	$3,829,640
83	$11,170	$8,956	$20,126	$3,820,683
84	$11,144	$8,983	$20,126	$3,811,701

第7年供款共

$241,514

第7年利息

$135,431

第7年共還本金

$106,083

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$11,117	$9,009	$20,126	$3,802,692
86	$11,091	$9,035	$20,126	$3,793,657
87	$11,065	$9,061	$20,126	$3,784,596
88	$11,038	$9,088	$20,126	$3,775,508
89	$11,012	$9,114	$20,126	$3,766,394
90	$10,985	$9,141	$20,126	$3,757,253
91	$10,959	$9,168	$20,126	$3,748,085
92	$10,932	$9,194	$20,126	$3,738,891
93	$10,905	$9,221	$20,126	$3,729,670
94	$10,878	$9,248	$20,126	$3,720,422
95	$10,851	$9,275	$20,126	$3,711,147
96	$10,824	$9,302	$20,126	$3,701,845

第8年供款共

$241,514

第8年利息

$131,658

第8年共還本金

$109,856

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$10,797	$9,329	$20,126	$3,692,516
98	$10,770	$9,356	$20,126	$3,683,159
99	$10,743	$9,384	$20,126	$3,673,776
100	$10,715	$9,411	$20,126	$3,664,365
101	$10,688	$9,438	$20,126	$3,654,926
102	$10,660	$9,466	$20,126	$3,645,460
103	$10,633	$9,494	$20,126	$3,635,967
104	$10,605	$9,521	$20,126	$3,626,445
105	$10,577	$9,549	$20,126	$3,616,896
106	$10,549	$9,577	$20,126	$3,607,319
107	$10,521	$9,605	$20,126	$3,597,715
108	$10,493	$9,633	$20,126	$3,588,082

第9年供款共

$241,514

第9年利息

$127,751

第9年共還本金

$113,763

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$10,465	$9,661	$20,126	$3,578,421
110	$10,437	$9,689	$20,126	$3,568,732
111	$10,409	$9,717	$20,126	$3,559,014
112	$10,380	$9,746	$20,126	$3,549,269
113	$10,352	$9,774	$20,126	$3,539,494
114	$10,324	$9,803	$20,126	$3,529,692
115	$10,295	$9,831	$20,126	$3,519,861
116	$10,266	$9,860	$20,126	$3,510,001
117	$10,238	$9,889	$20,126	$3,500,112
118	$10,209	$9,918	$20,126	$3,490,194
119	$10,180	$9,946	$20,126	$3,480,248
120	$10,151	$9,975	$20,126	$3,470,273

第10年供款共

$241,514

第10年利息

$123,705

第10年共還本金

$117,809

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$10,122	$10,005	$20,126	$3,460,268
122	$10,092	$10,034	$20,126	$3,450,234
123	$10,063	$10,063	$20,126	$3,440,171
124	$10,034	$10,092	$20,126	$3,430,079
125	$10,004	$10,122	$20,126	$3,419,957
126	$9,975	$10,151	$20,126	$3,409,806
127	$9,945	$10,181	$20,126	$3,399,625
128	$9,916	$10,211	$20,126	$3,389,414
129	$9,886	$10,240	$20,126	$3,379,174
130	$9,856	$10,270	$20,126	$3,368,904
131	$9,826	$10,300	$20,126	$3,358,603
132	$9,796	$10,330	$20,126	$3,348,273

第11年供款共

$241,514

第11年利息

$119,515

第11年共還本金

$121,999

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$9,766	$10,360	$20,126	$3,337,913
134	$9,736	$10,391	$20,126	$3,327,522
135	$9,705	$10,421	$20,126	$3,317,101
136	$9,675	$10,451	$20,126	$3,306,650
137	$9,644	$10,482	$20,126	$3,296,168
138	$9,614	$10,512	$20,126	$3,285,656
139	$9,583	$10,543	$20,126	$3,275,113
140	$9,552	$10,574	$20,126	$3,264,539
141	$9,522	$10,605	$20,126	$3,253,934
142	$9,491	$10,636	$20,126	$3,243,299
143	$9,460	$10,667	$20,126	$3,232,632
144	$9,429	$10,698	$20,126	$3,221,935

第12年供款共

$241,514

第12年利息

$115,176

第12年共還本金

$126,339

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$9,397	$10,729	$20,126	$3,211,206
146	$9,366	$10,760	$20,126	$3,200,446
147	$9,335	$10,792	$20,126	$3,189,654
148	$9,303	$10,823	$20,126	$3,178,831
149	$9,272	$10,855	$20,126	$3,167,976
150	$9,240	$10,886	$20,126	$3,157,090
151	$9,208	$10,918	$20,126	$3,146,172
152	$9,176	$10,950	$20,126	$3,135,222
153	$9,144	$10,982	$20,126	$3,124,241
154	$9,112	$11,014	$20,126	$3,113,227
155	$9,080	$11,046	$20,126	$3,102,181
156	$9,048	$11,078	$20,126	$3,091,103

第13年供款共

$241,514

第13年利息

$110,682

第13年共還本金

$130,832

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$9,016	$11,110	$20,126	$3,079,992
158	$8,983	$11,143	$20,126	$3,068,849
159	$8,951	$11,175	$20,126	$3,057,674
160	$8,918	$11,208	$20,126	$3,046,466
161	$8,886	$11,241	$20,126	$3,035,225
162	$8,853	$11,273	$20,126	$3,023,952
163	$8,820	$11,306	$20,126	$3,012,646
164	$8,787	$11,339	$20,126	$3,001,306
165	$8,754	$11,372	$20,126	$2,989,934
166	$8,721	$11,406	$20,126	$2,978,528
167	$8,687	$11,439	$20,126	$2,967,090
168	$8,654	$11,472	$20,126	$2,955,617

第14年供款共

$241,514

第14年利息

$106,029

第14年共還本金

$135,485

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$8,621	$11,506	$20,126	$2,944,112
170	$8,587	$11,539	$20,126	$2,932,573
171	$8,553	$11,573	$20,126	$2,921,000
172	$8,520	$11,607	$20,126	$2,909,393
173	$8,486	$11,640	$20,126	$2,897,753
174	$8,452	$11,674	$20,126	$2,886,078
175	$8,418	$11,708	$20,126	$2,874,370
176	$8,384	$11,743	$20,126	$2,862,627
177	$8,349	$11,777	$20,126	$2,850,850
178	$8,315	$11,811	$20,126	$2,839,039
179	$8,281	$11,846	$20,126	$2,827,193
180	$8,246	$11,880	$20,126	$2,815,313

第15年供款共

$241,514

第15年利息

$101,210

第15年共還本金

$140,304

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$8,211	$11,915	$20,126	$2,803,398
182	$8,177	$11,950	$20,126	$2,791,449
183	$8,142	$11,984	$20,126	$2,779,464
184	$8,107	$12,019	$20,126	$2,767,445
185	$8,072	$12,054	$20,126	$2,755,390
186	$8,037	$12,090	$20,126	$2,743,301
187	$8,001	$12,125	$20,126	$2,731,176
188	$7,966	$12,160	$20,126	$2,719,016
189	$7,930	$12,196	$20,126	$2,706,820
190	$7,895	$12,231	$20,126	$2,694,589
191	$7,859	$12,267	$20,126	$2,682,322
192	$7,823	$12,303	$20,126	$2,670,019

第16年供款共

$241,514

第16年利息

$96,220

第16年共還本金

$145,294

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$7,788	$12,339	$20,126	$2,657,680
194	$7,752	$12,375	$20,126	$2,645,306
195	$7,715	$12,411	$20,126	$2,632,895
196	$7,679	$12,447	$20,126	$2,620,448
197	$7,643	$12,483	$20,126	$2,607,965
198	$7,607	$12,520	$20,126	$2,595,445
199	$7,570	$12,556	$20,126	$2,582,889
200	$7,533	$12,593	$20,126	$2,570,296
201	$7,497	$12,629	$20,126	$2,557,667
202	$7,460	$12,666	$20,126	$2,545,001
203	$7,423	$12,703	$20,126	$2,532,297
204	$7,386	$12,740	$20,126	$2,519,557

第17年供款共

$241,514

第17年利息

$91,052

第17年共還本金

$150,462

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$7,349	$12,777	$20,126	$2,506,780
206	$7,311	$12,815	$20,126	$2,493,965
207	$7,274	$12,852	$20,126	$2,481,113
208	$7,237	$12,890	$20,126	$2,468,223
209	$7,199	$12,927	$20,126	$2,455,296
210	$7,161	$12,965	$20,126	$2,442,331
211	$7,123	$13,003	$20,126	$2,429,328
212	$7,086	$13,041	$20,126	$2,416,288
213	$7,048	$13,079	$20,126	$2,403,209
214	$7,009	$13,117	$20,126	$2,390,092
215	$6,971	$13,155	$20,126	$2,376,937
216	$6,933	$13,193	$20,126	$2,363,744

第18年供款共

$241,514

第18年利息

$85,701

第18年共還本金

$155,813

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$6,894	$13,232	$20,126	$2,350,512
218	$6,856	$13,271	$20,126	$2,337,241
219	$6,817	$13,309	$20,126	$2,323,932
220	$6,778	$13,348	$20,126	$2,310,584
221	$6,739	$13,387	$20,126	$2,297,197
222	$6,700	$13,426	$20,126	$2,283,771
223	$6,661	$13,465	$20,126	$2,270,306
224	$6,622	$13,504	$20,126	$2,256,801
225	$6,582	$13,544	$20,126	$2,243,257
226	$6,543	$13,583	$20,126	$2,229,674
227	$6,503	$13,623	$20,126	$2,216,051
228	$6,463	$13,663	$20,126	$2,202,388

第19年供款共

$241,514

第19年利息

$80,159

第19年共還本金

$161,355

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$6,424	$13,703	$20,126	$2,188,686
230	$6,384	$13,743	$20,126	$2,174,943
231	$6,344	$13,783	$20,126	$2,161,161
232	$6,303	$13,823	$20,126	$2,147,338
233	$6,263	$13,863	$20,126	$2,133,475
234	$6,223	$13,904	$20,126	$2,119,571
235	$6,182	$13,944	$20,126	$2,105,627
236	$6,141	$13,985	$20,126	$2,091,642
237	$6,101	$14,026	$20,126	$2,077,617
238	$6,060	$14,066	$20,126	$2,063,550
239	$6,019	$14,107	$20,126	$2,049,443
240	$5,978	$14,149	$20,126	$2,035,294

第20年供款共

$241,514

第20年利息

$74,420

第20年共還本金

$167,094

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$5,936	$14,190	$20,126	$2,021,104
242	$5,895	$14,231	$20,126	$2,006,873
243	$5,853	$14,273	$20,126	$1,992,600
244	$5,812	$14,314	$20,126	$1,978,286
245	$5,770	$14,356	$20,126	$1,963,930
246	$5,728	$14,398	$20,126	$1,949,531
247	$5,686	$14,440	$20,126	$1,935,091
248	$5,644	$14,482	$20,126	$1,920,609
249	$5,602	$14,524	$20,126	$1,906,085
250	$5,559	$14,567	$20,126	$1,891,518
251	$5,517	$14,609	$20,126	$1,876,909
252	$5,474	$14,652	$20,126	$1,862,257

第21年供款共

$241,514

第21年利息

$68,477

第21年共還本金

$173,037

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$5,432	$14,695	$20,126	$1,847,562
254	$5,389	$14,737	$20,126	$1,832,825
255	$5,346	$14,780	$20,126	$1,818,044
256	$5,303	$14,824	$20,126	$1,803,221
257	$5,259	$14,867	$20,126	$1,788,354
258	$5,216	$14,910	$20,126	$1,773,444
259	$5,173	$14,954	$20,126	$1,758,490
260	$5,129	$14,997	$20,126	$1,743,493
261	$5,085	$15,041	$20,126	$1,728,452
262	$5,041	$15,085	$20,126	$1,713,367
263	$4,997	$15,129	$20,126	$1,698,238
264	$4,953	$15,173	$20,126	$1,683,065

第22年供款共

$241,514

第22年利息

$62,323

第22年共還本金

$179,192

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$4,909	$15,217	$20,126	$1,667,848
266	$4,865	$15,262	$20,126	$1,652,587
267	$4,820	$15,306	$20,126	$1,637,280
268	$4,775	$15,351	$20,126	$1,621,930
269	$4,731	$15,396	$20,126	$1,606,534
270	$4,686	$15,440	$20,126	$1,591,094
271	$4,641	$15,485	$20,126	$1,575,608
272	$4,596	$15,531	$20,126	$1,560,077
273	$4,550	$15,576	$20,126	$1,544,501
274	$4,505	$15,621	$20,126	$1,528,880
275	$4,459	$15,667	$20,126	$1,513,213
276	$4,414	$15,713	$20,126	$1,497,500

第23年供款共

$241,514

第23年利息

$55,949

第23年共還本金

$185,565

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,368	$15,758	$20,126	$1,481,742
278	$4,322	$15,804	$20,126	$1,465,938
279	$4,276	$15,851	$20,126	$1,450,087
280	$4,229	$15,897	$20,126	$1,434,190
281	$4,183	$15,943	$20,126	$1,418,247
282	$4,137	$15,990	$20,126	$1,402,258
283	$4,090	$16,036	$20,126	$1,386,221
284	$4,043	$16,083	$20,126	$1,370,138
285	$3,996	$16,130	$20,126	$1,354,008
286	$3,949	$16,177	$20,126	$1,337,831
287	$3,902	$16,224	$20,126	$1,321,607
288	$3,855	$16,271	$20,126	$1,305,336

第24年供款共

$241,514

第24年利息

$49,349

第24年共還本金

$192,165

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,807	$16,319	$20,126	$1,289,017
290	$3,760	$16,367	$20,126	$1,272,650
291	$3,712	$16,414	$20,126	$1,256,236
292	$3,664	$16,462	$20,126	$1,239,774
293	$3,616	$16,510	$20,126	$1,223,263
294	$3,568	$16,558	$20,126	$1,206,705
295	$3,520	$16,607	$20,126	$1,190,099
296	$3,471	$16,655	$20,126	$1,173,443
297	$3,423	$16,704	$20,126	$1,156,740
298	$3,374	$16,752	$20,126	$1,139,987
299	$3,325	$16,801	$20,126	$1,123,186
300	$3,276	$16,850	$20,126	$1,106,336

第25年供款共

$241,514

第25年利息

$42,515

第25年共還本金

$199,000

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,227	$16,899	$20,126	$1,089,437
302	$3,178	$16,949	$20,126	$1,072,488
303	$3,128	$16,998	$20,126	$1,055,490
304	$3,079	$17,048	$20,126	$1,038,442
305	$3,029	$17,097	$20,126	$1,021,345
306	$2,979	$17,147	$20,126	$1,004,198
307	$2,929	$17,197	$20,126	$987,000
308	$2,879	$17,247	$20,126	$969,753
309	$2,828	$17,298	$20,126	$952,455
310	$2,778	$17,348	$20,126	$935,107
311	$2,727	$17,399	$20,126	$917,708
312	$2,677	$17,450	$20,126	$900,259

第26年供款共

$241,514

第26年利息

$35,437

第26年共還本金

$206,077

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,626	$17,500	$20,126	$882,758
314	$2,575	$17,551	$20,126	$865,207
315	$2,524	$17,603	$20,126	$847,604
316	$2,472	$17,654	$20,126	$829,950
317	$2,421	$17,705	$20,126	$812,245
318	$2,369	$17,757	$20,126	$794,487
319	$2,317	$17,809	$20,126	$776,679
320	$2,265	$17,861	$20,126	$758,818
321	$2,213	$17,913	$20,126	$740,905
322	$2,161	$17,965	$20,126	$722,939
323	$2,109	$18,018	$20,126	$704,922
324	$2,056	$18,070	$20,126	$686,852

第27年供款共

$241,514

第27年利息

$28,107

第27年共還本金

$213,407

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,003	$18,123	$20,126	$668,729
326	$1,950	$18,176	$20,126	$650,553
327	$1,897	$18,229	$20,126	$632,324
328	$1,844	$18,282	$20,126	$614,042
329	$1,791	$18,335	$20,126	$595,707
330	$1,737	$18,389	$20,126	$577,319
331	$1,684	$18,442	$20,126	$558,876
332	$1,630	$18,496	$20,126	$540,380
333	$1,576	$18,550	$20,126	$521,830
334	$1,522	$18,604	$20,126	$503,226
335	$1,468	$18,658	$20,126	$484,567
336	$1,413	$18,713	$20,126	$465,855

第28年供款共

$241,514

第28年利息

$20,517

第28年共還本金

$220,997

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,359	$18,767	$20,126	$447,087
338	$1,304	$18,822	$20,126	$428,265
339	$1,249	$18,877	$20,126	$409,388
340	$1,194	$18,932	$20,126	$390,456
341	$1,139	$18,987	$20,126	$371,468
342	$1,083	$19,043	$20,126	$352,426
343	$1,028	$19,098	$20,126	$333,327
344	$972	$19,154	$20,126	$314,173
345	$916	$19,210	$20,126	$294,963
346	$860	$19,266	$20,126	$275,698
347	$804	$19,322	$20,126	$256,376
348	$748	$19,378	$20,126	$236,997

第29年供款共

$241,514

第29年利息

$12,657

第29年共還本金

$228,857

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$691	$19,435	$20,126	$217,562
350	$635	$19,492	$20,126	$198,071
351	$578	$19,548	$20,126	$178,522
352	$521	$19,605	$20,126	$158,917
353	$464	$19,663	$20,126	$139,254
354	$406	$19,720	$20,126	$119,534
355	$349	$19,778	$20,126	$99,756
356	$291	$19,835	$20,126	$79,921
357	$233	$19,893	$20,126	$60,028
358	$175	$19,951	$20,126	$40,077
359	$117	$20,009	$20,126	$20,068
360	$59	$20,068	$20,126	$0

第30年供款共

$241,514

第30年利息

$4,517

第30年共還本金

$236,997

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$11,093,426

免責聲明

筍盤推介

按揭保險費
info