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$11,049,034

每月供款
$19,803

首期

$3,590,000

總貸款額

$4,410,000

總利息

$2,719,034

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$3,920,000

按月供比率計算

$39,606

置業成本總預算

HK$3,920,000

首期

$3,590,000
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

$39,606

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

沙田銀禧花園銀禧閣

thumb_up

罕有🍀東南🍀馬場景🐎 [覆式] 有部份傢俬3️⃣房.

實

665 呎

@11,128

建

1,094 呎

@6,764

local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇 transfer_within_a_station 人才必選

售$740 萬

實

665 呎

@11,128

建

1,094 呎

@6,764

售$740 萬

local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇 transfer_within_a_station 人才必選

馬鞍山嵐岸第01座

thumb_up

嵐岸 3房西北海投資客首選！

實

794 呎

@11,335

建

1,078 呎

@8,349

local_fire_department 至HIT

售$900 萬

實

794 呎

@11,335

建

1,078 呎

@8,349

售$900 萬

local_fire_department 至HIT

馬鞍山嘉華星濤灣第01座

thumb_up

特高樓底海景靚貨,可遇不可求

實

466 呎

@15,021

建

635 呎

@11,024

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

售$700 萬

實

466 呎

@15,021

建

635 呎

@11,024

售$700 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

VR實景

馬鞍山雲海第01期榕海臺第01座

thumb_up

雲海榕海臺 1房低密度高尚住宅

實

383 呎

@18,799

transfer_within_a_station 人才必選

售$720 萬

實

383 呎

@18,799

售$720 萬

transfer_within_a_station 人才必選

將軍澳日出康城第05A期 MALIBU 第03B座

thumb_up

大2房梗廚有齊山景海景球場景

實

541 呎

@14,787

local_fire_department 至HIT real_estate_agent 罕有放盤

售$800 萬

實

541 呎

@14,787

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

大埔雲滙第02期第09座

thumb_up

【特色單位】天台2房！

實

466 呎

@17,167

real_estate_agent 罕有放盤 hotel_class 樓王 vpn_key 有匙即睇

售$800 萬

實

466 呎

@17,167

售$800 萬

real_estate_agent 罕有放盤 hotel_class 樓王 vpn_key 有匙即睇

西貢逸瓏園第03座

thumb_up

逸瓏園樓齡新

實

532 呎

@13,662

local_fire_department 至HIT

售$727 萬

實

532 呎

@13,662

售$727 萬

local_fire_department 至HIT

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

@15,121

local_fire_department 至HIT

售$750 萬

實

496 呎

@15,121

售$750 萬

local_fire_department 至HIT

旺角金輪大廈

thumb_up

九龍市中心收租回補高罕有放盤

實

841 呎

@9,512

local_fire_department 至HIT

售$800 萬

實

841 呎

@9,512

售$800 萬

local_fire_department 至HIT

沙田濱景花園

thumb_up

奇豐精選 3房套廁馬場河景可約睇

實

542 呎

@13,100

建

659 呎

@10,774

hotel_class 樓王

售$710 萬

實

542 呎

@13,100

建

659 呎

@10,774

售$710 萬

hotel_class 樓王

VR實景

馬鞍山嵐岸第03座

thumb_up

對流3房有匙即睇

實

660 呎

@13,030

建

900 呎

@9,556

real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$860 萬

實

660 呎

@13,030

建

900 呎

@9,556

售$860 萬

real_estate_agent 罕有放盤 vpn_key 有匙即睇

VR實景

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2️⃣房

實

526 呎

@15,171

建

688 呎

@11,599

local_fire_department 至HIT verified 首置必買 pets 愛竉必選 transfer_within_a_station 人才必選

售$798 萬

實

526 呎

@15,171

建

688 呎

@11,599

售$798 萬

local_fire_department 至HIT verified 首置必買 pets 愛竉必選 transfer_within_a_station 人才必選

利率	15年	20年	25年	30年
1.000	$26,394	$20,281	$16,620	$14,184
1.500	$27,375	$21,280	$17,637	$15,220
2.000	$28,379	$22,309	$18,692	$16,300
2.500	$29,405	$23,369	$19,784	$17,425
3.000	$30,455	$24,458	$20,913	$18,593
3.500	$31,526	$25,576	$22,077	$19,803
4.000	$32,620	$26,724	$23,278	$21,054
4.500	$33,736	$27,900	$24,512	$22,345
5.000	$34,874	$29,104	$25,780	$23,674
5.500	$36,033	$30,336	$27,081	$25,039
6.000	$37,214	$31,595	$28,414	$26,440

每月供款$19,803

年期

30年

貸款金額

$4,410,000

總利息

$2,719,034

總貸款連利息

$7,129,034

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$12,863	$6,940	$19,803	$4,403,060
2	$12,842	$6,961	$19,803	$4,396,099
3	$12,822	$6,981	$19,803	$4,389,118
4	$12,802	$7,001	$19,803	$4,382,117
5	$12,781	$7,022	$19,803	$4,375,095
6	$12,761	$7,042	$19,803	$4,368,053
7	$12,740	$7,063	$19,803	$4,360,990
8	$12,720	$7,083	$19,803	$4,353,907
9	$12,699	$7,104	$19,803	$4,346,803
10	$12,678	$7,125	$19,803	$4,339,678
11	$12,657	$7,145	$19,803	$4,332,533
12	$12,637	$7,166	$19,803	$4,325,366

第1年供款共

$237,634

第1年利息

$153,001

第1年共還本金

$84,634

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$12,616	$7,187	$19,803	$4,318,179
14	$12,595	$7,208	$19,803	$4,310,971
15	$12,574	$7,229	$19,803	$4,303,742
16	$12,553	$7,250	$19,803	$4,296,492
17	$12,531	$7,271	$19,803	$4,289,220
18	$12,510	$7,293	$19,803	$4,281,927
19	$12,489	$7,314	$19,803	$4,274,614
20	$12,468	$7,335	$19,803	$4,267,278
21	$12,446	$7,357	$19,803	$4,259,922
22	$12,425	$7,378	$19,803	$4,252,544
23	$12,403	$7,400	$19,803	$4,245,144
24	$12,382	$7,421	$19,803	$4,237,723

第2年供款共

$237,634

第2年利息

$149,991

第2年共還本金

$87,644

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$12,360	$7,443	$19,803	$4,230,280
26	$12,338	$7,465	$19,803	$4,222,815
27	$12,317	$7,486	$19,803	$4,215,329
28	$12,295	$7,508	$19,803	$4,207,821
29	$12,273	$7,530	$19,803	$4,200,291
30	$12,251	$7,552	$19,803	$4,192,739
31	$12,229	$7,574	$19,803	$4,185,165
32	$12,207	$7,596	$19,803	$4,177,569
33	$12,185	$7,618	$19,803	$4,169,950
34	$12,162	$7,641	$19,803	$4,162,310
35	$12,140	$7,663	$19,803	$4,154,647
36	$12,118	$7,685	$19,803	$4,146,962

第3年供款共

$237,634

第3年利息

$146,874

第3年共還本金

$90,761

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$12,095	$7,708	$19,803	$4,139,254
38	$12,073	$7,730	$19,803	$4,131,524
39	$12,050	$7,753	$19,803	$4,123,772
40	$12,028	$7,775	$19,803	$4,115,996
41	$12,005	$7,798	$19,803	$4,108,199
42	$11,982	$7,821	$19,803	$4,100,378
43	$11,959	$7,843	$19,803	$4,092,534
44	$11,937	$7,866	$19,803	$4,084,668
45	$11,914	$7,889	$19,803	$4,076,779
46	$11,891	$7,912	$19,803	$4,068,867
47	$11,868	$7,935	$19,803	$4,060,931
48	$11,844	$7,958	$19,803	$4,052,973

第4年供款共

$237,634

第4年利息

$143,645

第4年共還本金

$93,989

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$11,821	$7,982	$19,803	$4,044,991
50	$11,798	$8,005	$19,803	$4,036,986
51	$11,775	$8,028	$19,803	$4,028,958
52	$11,751	$8,052	$19,803	$4,020,906
53	$11,728	$8,075	$19,803	$4,012,831
54	$11,704	$8,099	$19,803	$4,004,732
55	$11,680	$8,122	$19,803	$3,996,610
56	$11,657	$8,146	$19,803	$3,988,464
57	$11,633	$8,170	$19,803	$3,980,294
58	$11,609	$8,194	$19,803	$3,972,100
59	$11,585	$8,218	$19,803	$3,963,882
60	$11,561	$8,242	$19,803	$3,955,641

第5年供款共

$237,634

第5年利息

$140,303

第5年共還本金

$97,332

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$11,537	$8,266	$19,803	$3,947,375
62	$11,513	$8,290	$19,803	$3,939,086
63	$11,489	$8,314	$19,803	$3,930,772
64	$11,465	$8,338	$19,803	$3,922,434
65	$11,440	$8,362	$19,803	$3,914,071
66	$11,416	$8,387	$19,803	$3,905,684
67	$11,392	$8,411	$19,803	$3,897,273
68	$11,367	$8,436	$19,803	$3,888,837
69	$11,342	$8,460	$19,803	$3,880,377
70	$11,318	$8,485	$19,803	$3,871,892
71	$11,293	$8,510	$19,803	$3,863,382
72	$11,268	$8,535	$19,803	$3,854,847

第6年供款共

$237,634

第6年利息

$136,841

第6年共還本金

$100,794

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$11,243	$8,560	$19,803	$3,846,288
74	$11,218	$8,585	$19,803	$3,837,703
75	$11,193	$8,610	$19,803	$3,829,094
76	$11,168	$8,635	$19,803	$3,820,459
77	$11,143	$8,660	$19,803	$3,811,799
78	$11,118	$8,685	$19,803	$3,803,114
79	$11,092	$8,710	$19,803	$3,794,403
80	$11,067	$8,736	$19,803	$3,785,668
81	$11,042	$8,761	$19,803	$3,776,906
82	$11,016	$8,787	$19,803	$3,768,119
83	$10,990	$8,813	$19,803	$3,759,307
84	$10,965	$8,838	$19,803	$3,750,469

第7年供款共

$237,634

第7年利息

$133,256

第7年共還本金

$104,379

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$10,939	$8,864	$19,803	$3,741,605
86	$10,913	$8,890	$19,803	$3,732,715
87	$10,887	$8,916	$19,803	$3,723,799
88	$10,861	$8,942	$19,803	$3,714,857
89	$10,835	$8,968	$19,803	$3,705,889
90	$10,809	$8,994	$19,803	$3,696,895
91	$10,783	$9,020	$19,803	$3,687,875
92	$10,756	$9,047	$19,803	$3,678,828
93	$10,730	$9,073	$19,803	$3,669,755
94	$10,703	$9,099	$19,803	$3,660,656
95	$10,677	$9,126	$19,803	$3,651,530
96	$10,650	$9,153	$19,803	$3,642,377

第8年供款共

$237,634

第8年利息

$129,543

第8年共還本金

$108,091

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$10,624	$9,179	$19,803	$3,633,198
98	$10,597	$9,206	$19,803	$3,623,992
99	$10,570	$9,233	$19,803	$3,614,759
100	$10,543	$9,260	$19,803	$3,605,499
101	$10,516	$9,287	$19,803	$3,596,213
102	$10,489	$9,314	$19,803	$3,586,899
103	$10,462	$9,341	$19,803	$3,577,558
104	$10,435	$9,368	$19,803	$3,568,189
105	$10,407	$9,396	$19,803	$3,558,794
106	$10,380	$9,423	$19,803	$3,549,371
107	$10,352	$9,451	$19,803	$3,539,920
108	$10,325	$9,478	$19,803	$3,530,442

第9年供款共

$237,634

第9年利息

$125,699

第9年共還本金

$111,936

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$10,297	$9,506	$19,803	$3,520,936
110	$10,269	$9,533	$19,803	$3,511,403
111	$10,242	$9,561	$19,803	$3,501,841
112	$10,214	$9,589	$19,803	$3,492,252
113	$10,186	$9,617	$19,803	$3,482,635
114	$10,158	$9,645	$19,803	$3,472,990
115	$10,130	$9,673	$19,803	$3,463,317
116	$10,101	$9,702	$19,803	$3,453,615
117	$10,073	$9,730	$19,803	$3,443,885
118	$10,045	$9,758	$19,803	$3,434,127
119	$10,016	$9,787	$19,803	$3,424,340
120	$9,988	$9,815	$19,803	$3,414,525

第10年供款共

$237,634

第10年利息

$121,718

第10年共還本金

$115,917

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$9,959	$9,844	$19,803	$3,404,681
122	$9,930	$9,873	$19,803	$3,394,809
123	$9,902	$9,901	$19,803	$3,384,907
124	$9,873	$9,930	$19,803	$3,374,977
125	$9,844	$9,959	$19,803	$3,365,018
126	$9,815	$9,988	$19,803	$3,355,030
127	$9,786	$10,017	$19,803	$3,345,012
128	$9,756	$10,047	$19,803	$3,334,966
129	$9,727	$10,076	$19,803	$3,324,890
130	$9,698	$10,105	$19,803	$3,314,785
131	$9,668	$10,135	$19,803	$3,304,650
132	$9,639	$10,164	$19,803	$3,294,486

第11年供款共

$237,634

第11年利息

$117,595

第11年共還本金

$120,040

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$9,609	$10,194	$19,803	$3,284,292
134	$9,579	$10,224	$19,803	$3,274,068
135	$9,549	$10,254	$19,803	$3,263,815
136	$9,519	$10,283	$19,803	$3,253,531
137	$9,489	$10,313	$19,803	$3,243,218
138	$9,459	$10,343	$19,803	$3,232,874
139	$9,429	$10,374	$19,803	$3,222,501
140	$9,399	$10,404	$19,803	$3,212,097
141	$9,369	$10,434	$19,803	$3,201,662
142	$9,338	$10,465	$19,803	$3,191,198
143	$9,308	$10,495	$19,803	$3,180,702
144	$9,277	$10,526	$19,803	$3,170,177

第12年供款共

$237,634

第12年利息

$113,325

第12年共還本金

$124,309

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$9,246	$10,557	$19,803	$3,159,620
146	$9,216	$10,587	$19,803	$3,149,033
147	$9,185	$10,618	$19,803	$3,138,415
148	$9,154	$10,649	$19,803	$3,127,765
149	$9,123	$10,680	$19,803	$3,117,085
150	$9,091	$10,711	$19,803	$3,106,374
151	$9,060	$10,743	$19,803	$3,095,631
152	$9,029	$10,774	$19,803	$3,084,857
153	$8,998	$10,805	$19,803	$3,074,052
154	$8,966	$10,837	$19,803	$3,063,215
155	$8,934	$10,868	$19,803	$3,052,347
156	$8,903	$10,900	$19,803	$3,041,446

第13年供款共

$237,634

第13年利息

$108,904

第13年共還本金

$128,730

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$8,871	$10,932	$19,803	$3,030,514
158	$8,839	$10,964	$19,803	$3,019,551
159	$8,807	$10,996	$19,803	$3,008,555
160	$8,775	$11,028	$19,803	$2,997,527
161	$8,743	$11,060	$19,803	$2,986,467
162	$8,711	$11,092	$19,803	$2,975,374
163	$8,678	$11,125	$19,803	$2,964,250
164	$8,646	$11,157	$19,803	$2,953,092
165	$8,613	$11,190	$19,803	$2,941,903
166	$8,581	$11,222	$19,803	$2,930,680
167	$8,548	$11,255	$19,803	$2,919,425
168	$8,515	$11,288	$19,803	$2,908,138

第14年供款共

$237,634

第14年利息

$104,326

第14年共還本金

$133,309

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$8,482	$11,321	$19,803	$2,896,817
170	$8,449	$11,354	$19,803	$2,885,463
171	$8,416	$11,387	$19,803	$2,874,076
172	$8,383	$11,420	$19,803	$2,862,656
173	$8,349	$11,453	$19,803	$2,851,202
174	$8,316	$11,487	$19,803	$2,839,716
175	$8,283	$11,520	$19,803	$2,828,195
176	$8,249	$11,554	$19,803	$2,816,641
177	$8,215	$11,588	$19,803	$2,805,054
178	$8,181	$11,621	$19,803	$2,793,432
179	$8,148	$11,655	$19,803	$2,781,777
180	$8,114	$11,689	$19,803	$2,770,087

第15年供款共

$237,634

第15年利息

$99,584

第15年共還本金

$138,050

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$8,079	$11,723	$19,803	$2,758,364
182	$8,045	$11,758	$19,803	$2,746,606
183	$8,011	$11,792	$19,803	$2,734,814
184	$7,977	$11,826	$19,803	$2,722,988
185	$7,942	$11,861	$19,803	$2,711,127
186	$7,907	$11,895	$19,803	$2,699,232
187	$7,873	$11,930	$19,803	$2,687,302
188	$7,838	$11,965	$19,803	$2,675,337
189	$7,803	$12,000	$19,803	$2,663,337
190	$7,768	$12,035	$19,803	$2,651,302
191	$7,733	$12,070	$19,803	$2,639,232
192	$7,698	$12,105	$19,803	$2,627,127

第16年供款共

$237,634

第16年利息

$94,674

第16年共還本金

$142,960

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$7,662	$12,140	$19,803	$2,614,987
194	$7,627	$12,176	$19,803	$2,602,811
195	$7,592	$12,211	$19,803	$2,590,600
196	$7,556	$12,247	$19,803	$2,578,353
197	$7,520	$12,283	$19,803	$2,566,070
198	$7,484	$12,319	$19,803	$2,553,751
199	$7,448	$12,354	$19,803	$2,541,397
200	$7,412	$12,390	$19,803	$2,529,006
201	$7,376	$12,427	$19,803	$2,516,580
202	$7,340	$12,463	$19,803	$2,504,117
203	$7,304	$12,499	$19,803	$2,491,618
204	$7,267	$12,536	$19,803	$2,479,082

第17年供款共

$237,634

第17年利息

$89,590

第17年共還本金

$148,045

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$7,231	$12,572	$19,803	$2,466,510
206	$7,194	$12,609	$19,803	$2,453,901
207	$7,157	$12,646	$19,803	$2,441,255
208	$7,120	$12,683	$19,803	$2,428,573
209	$7,083	$12,720	$19,803	$2,415,853
210	$7,046	$12,757	$19,803	$2,403,097
211	$7,009	$12,794	$19,803	$2,390,303
212	$6,972	$12,831	$19,803	$2,377,472
213	$6,934	$12,869	$19,803	$2,364,603
214	$6,897	$12,906	$19,803	$2,351,697
215	$6,859	$12,944	$19,803	$2,338,753
216	$6,821	$12,982	$19,803	$2,325,772

第18年供款共

$237,634

第18年利息

$84,324

第18年共還本金

$153,310

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$6,784	$13,019	$19,803	$2,312,752
218	$6,746	$13,057	$19,803	$2,299,695
219	$6,707	$13,095	$19,803	$2,286,600
220	$6,669	$13,134	$19,803	$2,273,466
221	$6,631	$13,172	$19,803	$2,260,294
222	$6,593	$13,210	$19,803	$2,247,084
223	$6,554	$13,249	$19,803	$2,233,835
224	$6,515	$13,288	$19,803	$2,220,547
225	$6,477	$13,326	$19,803	$2,207,221
226	$6,438	$13,365	$19,803	$2,193,856
227	$6,399	$13,404	$19,803	$2,180,452
228	$6,360	$13,443	$19,803	$2,167,009

第19年供款共

$237,634

第19年利息

$78,871

第19年共還本金

$158,763

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$6,320	$13,482	$19,803	$2,153,526
230	$6,281	$13,522	$19,803	$2,140,004
231	$6,242	$13,561	$19,803	$2,126,443
232	$6,202	$13,601	$19,803	$2,112,842
233	$6,162	$13,640	$19,803	$2,099,202
234	$6,123	$13,680	$19,803	$2,085,522
235	$6,083	$13,720	$19,803	$2,071,802
236	$6,043	$13,760	$19,803	$2,058,042
237	$6,003	$13,800	$19,803	$2,044,241
238	$5,962	$13,840	$19,803	$2,030,401
239	$5,922	$13,881	$19,803	$2,016,520
240	$5,882	$13,921	$19,803	$2,002,599

第20年供款共

$237,634

第20年利息

$73,225

第20年共還本金

$164,410

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$5,841	$13,962	$19,803	$1,988,637
242	$5,800	$14,003	$19,803	$1,974,634
243	$5,759	$14,044	$19,803	$1,960,591
244	$5,718	$14,084	$19,803	$1,946,506
245	$5,677	$14,126	$19,803	$1,932,380
246	$5,636	$14,167	$19,803	$1,918,214
247	$5,595	$14,208	$19,803	$1,904,006
248	$5,553	$14,250	$19,803	$1,889,756
249	$5,512	$14,291	$19,803	$1,875,465
250	$5,470	$14,333	$19,803	$1,861,132
251	$5,428	$14,375	$19,803	$1,846,758
252	$5,386	$14,416	$19,803	$1,832,341

第21年供款共

$237,634

第21年利息

$67,377

第21年共還本金

$170,257

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$5,344	$14,459	$19,803	$1,817,883
254	$5,302	$14,501	$19,803	$1,803,382
255	$5,260	$14,543	$19,803	$1,788,839
256	$5,217	$14,585	$19,803	$1,774,254
257	$5,175	$14,628	$19,803	$1,759,626
258	$5,132	$14,671	$19,803	$1,744,955
259	$5,089	$14,713	$19,803	$1,730,242
260	$5,047	$14,756	$19,803	$1,715,485
261	$5,003	$14,799	$19,803	$1,700,686
262	$4,960	$14,843	$19,803	$1,685,843
263	$4,917	$14,886	$19,803	$1,670,957
264	$4,874	$14,929	$19,803	$1,656,028

第22年供款共

$237,634

第22年利息

$61,321

第22年共還本金

$176,313

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$4,830	$14,973	$19,803	$1,641,055
266	$4,786	$15,016	$19,803	$1,626,039
267	$4,743	$15,060	$19,803	$1,610,979
268	$4,699	$15,104	$19,803	$1,595,875
269	$4,655	$15,148	$19,803	$1,580,726
270	$4,610	$15,192	$19,803	$1,565,534
271	$4,566	$15,237	$19,803	$1,550,297
272	$4,522	$15,281	$19,803	$1,535,016
273	$4,477	$15,326	$19,803	$1,519,690
274	$4,432	$15,370	$19,803	$1,504,320
275	$4,388	$15,415	$19,803	$1,488,904
276	$4,343	$15,460	$19,803	$1,473,444

第23年供款共

$237,634

第23年利息

$55,051

第23年共還本金

$182,584

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,298	$15,505	$19,803	$1,457,939
278	$4,252	$15,551	$19,803	$1,442,388
279	$4,207	$15,596	$19,803	$1,426,792
280	$4,161	$15,641	$19,803	$1,411,151
281	$4,116	$15,687	$19,803	$1,395,464
282	$4,070	$15,733	$19,803	$1,379,731
283	$4,024	$15,779	$19,803	$1,363,953
284	$3,978	$15,825	$19,803	$1,348,128
285	$3,932	$15,871	$19,803	$1,332,257
286	$3,886	$15,917	$19,803	$1,316,340
287	$3,839	$15,964	$19,803	$1,300,376
288	$3,793	$16,010	$19,803	$1,284,366

第24年供款共

$237,634

第24年利息

$48,557

第24年共還本金

$189,078

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,746	$16,057	$19,803	$1,268,310
290	$3,699	$16,104	$19,803	$1,252,206
291	$3,652	$16,151	$19,803	$1,236,055
292	$3,605	$16,198	$19,803	$1,219,858
293	$3,558	$16,245	$19,803	$1,203,613
294	$3,511	$16,292	$19,803	$1,187,320
295	$3,463	$16,340	$19,803	$1,170,980
296	$3,415	$16,388	$19,803	$1,154,593
297	$3,368	$16,435	$19,803	$1,138,158
298	$3,320	$16,483	$19,803	$1,121,674
299	$3,272	$16,531	$19,803	$1,105,143
300	$3,223	$16,580	$19,803	$1,088,564

第25年供款共

$237,634

第25年利息

$41,832

第25年共還本金

$195,803

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,175	$16,628	$19,803	$1,071,936
302	$3,126	$16,676	$19,803	$1,055,259
303	$3,078	$16,725	$19,803	$1,038,534
304	$3,029	$16,774	$19,803	$1,021,760
305	$2,980	$16,823	$19,803	$1,004,938
306	$2,931	$16,872	$19,803	$988,066
307	$2,882	$16,921	$19,803	$971,145
308	$2,833	$16,970	$19,803	$954,175
309	$2,783	$17,020	$19,803	$937,155
310	$2,733	$17,070	$19,803	$920,085
311	$2,684	$17,119	$19,803	$902,966
312	$2,634	$17,169	$19,803	$885,797

第26年供款共

$237,634

第26年利息

$34,868

第26年共還本金

$202,767

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,584	$17,219	$19,803	$868,577
314	$2,533	$17,270	$19,803	$851,308
315	$2,483	$17,320	$19,803	$833,988
316	$2,432	$17,370	$19,803	$816,618
317	$2,382	$17,421	$19,803	$799,196
318	$2,331	$17,472	$19,803	$781,725
319	$2,280	$17,523	$19,803	$764,202
320	$2,229	$17,574	$19,803	$746,628
321	$2,178	$17,625	$19,803	$729,003
322	$2,126	$17,677	$19,803	$711,326
323	$2,075	$17,728	$19,803	$693,598
324	$2,023	$17,780	$19,803	$675,818

第27年供款共

$237,634

第27年利息

$27,656

第27年共還本金

$209,979

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,971	$17,832	$19,803	$657,986
326	$1,919	$17,884	$19,803	$640,102
327	$1,867	$17,936	$19,803	$622,167
328	$1,815	$17,988	$19,803	$604,178
329	$1,762	$18,041	$19,803	$586,138
330	$1,710	$18,093	$19,803	$568,044
331	$1,657	$18,146	$19,803	$549,898
332	$1,604	$18,199	$19,803	$531,699
333	$1,551	$18,252	$19,803	$513,447
334	$1,498	$18,305	$19,803	$495,142
335	$1,444	$18,359	$19,803	$476,783
336	$1,391	$18,412	$19,803	$458,371

第28年供款共

$237,634

第28年利息

$20,187

第28年共還本金

$217,447

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,337	$18,466	$19,803	$439,905
338	$1,283	$18,520	$19,803	$421,385
339	$1,229	$18,574	$19,803	$402,811
340	$1,175	$18,628	$19,803	$384,183
341	$1,121	$18,682	$19,803	$365,501
342	$1,066	$18,737	$19,803	$346,764
343	$1,011	$18,791	$19,803	$327,973
344	$957	$18,846	$19,803	$309,126
345	$902	$18,901	$19,803	$290,225
346	$846	$18,956	$19,803	$271,269
347	$791	$19,012	$19,803	$252,257
348	$736	$19,067	$19,803	$233,190

第29年供款共

$237,634

第29年利息

$12,453

第29年共還本金

$225,181

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$680	$19,123	$19,803	$214,067
350	$624	$19,179	$19,803	$194,889
351	$568	$19,234	$19,803	$175,654
352	$512	$19,291	$19,803	$156,364
353	$456	$19,347	$19,803	$137,017
354	$400	$19,403	$19,803	$117,614
355	$343	$19,460	$19,803	$98,154
356	$286	$19,517	$19,803	$78,637
357	$229	$19,574	$19,803	$59,064
358	$172	$19,631	$19,803	$39,433
359	$115	$19,688	$19,803	$19,745
360	$58	$19,745	$19,803	$0

第30年供款共

$237,634

第30年利息

$4,444

第30年共還本金

$233,190

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$11,049,034

免責聲明

筍盤推介

按揭保險費
info