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$11,098,975

每月供款
$20,167

首期

$3,509,000

總貸款額

$4,491,000

總利息

$2,768,975

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$3,839,000

按月供比率計算

$40,333

置業成本總預算

HK$3,839,000

首期

$3,509,000
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

$40,333

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09座

thumb_up

馬鞍山聽濤雅苑 3房套房兩廳實用高免費村巴

實

650 呎

@12,308

建

807 呎

@9,913

local_fire_department 至HIT

售$800 萬

實

650 呎

@12,308

建

807 呎

@9,913

售$800 萬

local_fire_department 至HIT

沙田沙田玖瓏山罕有裝修兩房高層約睇即買即租**

thumb_up

沙田玖瓏山**罕有裝修兩房**高層**約睇**即買即租**

實

663 呎

@11,131

local_fire_department 至HIT

售$738 萬

實

663 呎

@11,131

售$738 萬

local_fire_department 至HIT

沙田玖瓏山天瓏閣第01座

thumb_up

玖瓏山寬敞大2房 shuttle bus直達大圍

實

655 呎

@11,450

pets 愛竉必選

售$750 萬

實

655 呎

@11,450

售$750 萬

pets 愛竉必選

沙田玖瓏山天瓏閣

thumb_up

沙田玖瓏山天瓏閣

實

654 呎

@13,456

real_estate_agent 罕有放盤

售$880 萬

實

654 呎

@13,456

售$880 萬

real_estate_agent 罕有放盤

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

沙田田園閣

thumb_up

新淨廚廁舒適　優質向東闊落三房套🏠🏠　

實

633 呎

@11,532

建

846 呎

@8,629

local_fire_department 至HIT real_estate_agent 罕有放盤

售$730 萬

實

633 呎

@11,532

建

846 呎

@8,629

售$730 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

VR實景

馬鞍山天宇海

thumb_up

天宇海罕有特色花園

實

760 呎

@11,316

建

1,001 呎

@8,591

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 hotel_class 樓王

售$860 萬

實

760 呎

@11,316

建

1,001 呎

@8,591

售$860 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 hotel_class 樓王

粉嶺蔚翠花園第04座

thumb_up

靚裝連車位

實

716 呎

@12,291

建

826 呎

@10,654

local_fire_department 至HIT

售$880 萬

實

716 呎

@12,291

建

826 呎

@10,654

售$880 萬

local_fire_department 至HIT

西貢逸瓏園

thumb_up

西貢市低密度

實

525 呎

@14,286

directions_run 日內即走 hotel_class 樓王 local_offer 低水筍價

售$750 萬

實

525 呎

@14,286

售$750 萬

directions_run 日內即走 hotel_class 樓王 local_offer 低水筍價

沙田文禮閣第04座

thumb_up

文禮閣第04座

實

622 呎

@13,666

建

736 呎

@11,549

flight_takeoff 移民急讓

售$850 萬

實

622 呎

@13,666

建

736 呎

@11,549

售$850 萬

flight_takeoff 移民急讓

馬鞍山迎海第01期第05座

thumb_up

特色單位1房, 高層開揚

實

483 呎

@14,493

建

605 呎

@11,570

local_fire_department 至HIT real_estate_agent 罕有放盤 pets 愛竉必選

售$700 萬

實

483 呎

@14,493

建

605 呎

@11,570

售$700 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 pets 愛竉必選

KOL實拍 VR實景

馬鞍山迎海第01期第02座

thumb_up

熱門屋苑,交通便利

實

482 呎

@15,560

建

605 呎

@12,397

local_fire_department 至HIT

售$750 萬

實

482 呎

@15,560

建

605 呎

@12,397

售$750 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$26,878	$20,654	$16,925	$14,445
1.500	$27,878	$21,671	$17,961	$15,499
2.000	$28,900	$22,719	$19,035	$16,600
2.500	$29,946	$23,798	$20,147	$17,745
3.000	$31,014	$24,907	$21,297	$18,934
3.500	$32,105	$26,046	$22,483	$20,167
4.000	$33,219	$27,215	$23,705	$21,441
4.500	$34,356	$28,412	$24,962	$22,755
5.000	$35,515	$29,639	$26,254	$24,109
5.500	$36,695	$30,893	$27,579	$25,499
6.000	$37,898	$32,175	$28,936	$26,926

每月供款$20,167

年期

30年

貸款金額

$4,491,000

總利息

$2,768,975

總貸款連利息

$7,259,975

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$13,099	$7,068	$20,167	$4,483,932
2	$13,078	$7,088	$20,167	$4,476,844
3	$13,057	$7,109	$20,167	$4,469,735
4	$13,037	$7,130	$20,167	$4,462,605
5	$13,016	$7,151	$20,167	$4,455,454
6	$12,995	$7,172	$20,167	$4,448,282
7	$12,974	$7,192	$20,167	$4,441,090
8	$12,953	$7,213	$20,167	$4,433,877
9	$12,932	$7,234	$20,167	$4,426,642
10	$12,911	$7,256	$20,167	$4,419,387
11	$12,890	$7,277	$20,167	$4,412,110
12	$12,869	$7,298	$20,167	$4,404,812

第1年供款共

$241,999

第1年利息

$155,811

第1年共還本金

$86,188

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$12,847	$7,319	$20,167	$4,397,493
14	$12,826	$7,341	$20,167	$4,390,152
15	$12,805	$7,362	$20,167	$4,382,790
16	$12,783	$7,383	$20,167	$4,375,407
17	$12,762	$7,405	$20,167	$4,368,002
18	$12,740	$7,427	$20,167	$4,360,575
19	$12,718	$7,448	$20,167	$4,353,127
20	$12,697	$7,470	$20,167	$4,345,657
21	$12,675	$7,492	$20,167	$4,338,165
22	$12,653	$7,514	$20,167	$4,330,652
23	$12,631	$7,536	$20,167	$4,323,116
24	$12,609	$7,558	$20,167	$4,315,558

第2年供款共

$241,999

第2年利息

$152,746

第2年共還本金

$89,253

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$12,587	$7,580	$20,167	$4,307,979
26	$12,565	$7,602	$20,167	$4,300,377
27	$12,543	$7,624	$20,167	$4,292,753
28	$12,521	$7,646	$20,167	$4,285,107
29	$12,498	$7,668	$20,167	$4,277,439
30	$12,476	$7,691	$20,167	$4,269,748
31	$12,453	$7,713	$20,167	$4,262,035
32	$12,431	$7,736	$20,167	$4,254,299
33	$12,408	$7,758	$20,167	$4,246,541
34	$12,386	$7,781	$20,167	$4,238,760
35	$12,363	$7,804	$20,167	$4,230,957
36	$12,340	$7,826	$20,167	$4,223,131

第3年供款共

$241,999

第3年利息

$149,571

第3年共還本金

$92,428

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$12,317	$7,849	$20,167	$4,215,281
38	$12,295	$7,872	$20,167	$4,207,409
39	$12,272	$7,895	$20,167	$4,199,514
40	$12,249	$7,918	$20,167	$4,191,596
41	$12,225	$7,941	$20,167	$4,183,655
42	$12,202	$7,964	$20,167	$4,175,691
43	$12,179	$7,987	$20,167	$4,167,703
44	$12,156	$8,011	$20,167	$4,159,693
45	$12,132	$8,034	$20,167	$4,151,659
46	$12,109	$8,058	$20,167	$4,143,601
47	$12,086	$8,081	$20,167	$4,135,520
48	$12,062	$8,105	$20,167	$4,127,415

第4年供款共

$241,999

第4年利息

$146,284

第4年共還本金

$95,715

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$12,038	$8,128	$20,167	$4,119,287
50	$12,015	$8,152	$20,167	$4,111,135
51	$11,991	$8,176	$20,167	$4,102,959
52	$11,967	$8,200	$20,167	$4,094,759
53	$11,943	$8,224	$20,167	$4,086,536
54	$11,919	$8,248	$20,167	$4,078,288
55	$11,895	$8,272	$20,167	$4,070,017
56	$11,871	$8,296	$20,167	$4,061,721
57	$11,847	$8,320	$20,167	$4,053,401
58	$11,822	$8,344	$20,167	$4,045,057
59	$11,798	$8,369	$20,167	$4,036,688
60	$11,774	$8,393	$20,167	$4,028,296

第5年供款共

$241,999

第5年利息

$142,880

第5年共還本金

$99,120

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$11,749	$8,417	$20,167	$4,019,878
62	$11,725	$8,442	$20,167	$4,011,436
63	$11,700	$8,467	$20,167	$4,002,970
64	$11,675	$8,491	$20,167	$3,994,478
65	$11,651	$8,516	$20,167	$3,985,962
66	$11,626	$8,541	$20,167	$3,977,421
67	$11,601	$8,566	$20,167	$3,968,856
68	$11,576	$8,591	$20,167	$3,960,265
69	$11,551	$8,616	$20,167	$3,951,649
70	$11,526	$8,641	$20,167	$3,943,008
71	$11,500	$8,666	$20,167	$3,934,342
72	$11,475	$8,691	$20,167	$3,925,651

第6年供款共

$241,999

第6年利息

$139,354

第6年共還本金

$102,645

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$11,450	$8,717	$20,167	$3,916,934
74	$11,424	$8,742	$20,167	$3,908,192
75	$11,399	$8,768	$20,167	$3,899,424
76	$11,373	$8,793	$20,167	$3,890,631
77	$11,348	$8,819	$20,167	$3,881,812
78	$11,322	$8,845	$20,167	$3,872,967
79	$11,296	$8,870	$20,167	$3,864,097
80	$11,270	$8,896	$20,167	$3,855,200
81	$11,244	$8,922	$20,167	$3,846,278
82	$11,218	$8,948	$20,167	$3,837,330
83	$11,192	$8,974	$20,167	$3,828,355
84	$11,166	$9,001	$20,167	$3,819,355

第7年供款共

$241,999

第7年利息

$135,703

第7年共還本金

$106,296

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$11,140	$9,027	$20,167	$3,810,328
86	$11,113	$9,053	$20,167	$3,801,275
87	$11,087	$9,080	$20,167	$3,792,195
88	$11,061	$9,106	$20,167	$3,783,089
89	$11,034	$9,133	$20,167	$3,773,957
90	$11,007	$9,159	$20,167	$3,764,797
91	$10,981	$9,186	$20,167	$3,755,611
92	$10,954	$9,213	$20,167	$3,746,399
93	$10,927	$9,240	$20,167	$3,737,159
94	$10,900	$9,267	$20,167	$3,727,893
95	$10,873	$9,294	$20,167	$3,718,599
96	$10,846	$9,321	$20,167	$3,709,278

第8年供款共

$241,999

第8年利息

$131,923

第8年共還本金

$110,076

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$10,819	$9,348	$20,167	$3,699,930
98	$10,791	$9,375	$20,167	$3,690,555
99	$10,764	$9,402	$20,167	$3,681,153
100	$10,737	$9,430	$20,167	$3,671,723
101	$10,709	$9,457	$20,167	$3,662,266
102	$10,682	$9,485	$20,167	$3,652,781
103	$10,654	$9,513	$20,167	$3,643,268
104	$10,626	$9,540	$20,167	$3,633,727
105	$10,598	$9,568	$20,167	$3,624,159
106	$10,570	$9,596	$20,167	$3,614,563
107	$10,542	$9,624	$20,167	$3,604,939
108	$10,514	$9,652	$20,167	$3,595,287

第9年供款共

$241,999

第9年利息

$128,008

第9年共還本金

$113,991

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$10,486	$9,680	$20,167	$3,585,606
110	$10,458	$9,709	$20,167	$3,575,898
111	$10,430	$9,737	$20,167	$3,566,161
112	$10,401	$9,765	$20,167	$3,556,396
113	$10,373	$9,794	$20,167	$3,546,602
114	$10,344	$9,822	$20,167	$3,536,780
115	$10,316	$9,851	$20,167	$3,526,929
116	$10,287	$9,880	$20,167	$3,517,049
117	$10,258	$9,909	$20,167	$3,507,140
118	$10,229	$9,937	$20,167	$3,497,203
119	$10,200	$9,966	$20,167	$3,487,236
120	$10,171	$9,995	$20,167	$3,477,241

第10年供款共

$241,999

第10年利息

$123,953

第10年共還本金

$118,046

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$10,142	$10,025	$20,167	$3,467,216
122	$10,113	$10,054	$20,167	$3,457,162
123	$10,083	$10,083	$20,167	$3,447,079
124	$10,054	$10,113	$20,167	$3,436,967
125	$10,024	$10,142	$20,167	$3,426,825
126	$9,995	$10,172	$20,167	$3,416,653
127	$9,965	$10,201	$20,167	$3,406,451
128	$9,935	$10,231	$20,167	$3,396,220
129	$9,906	$10,261	$20,167	$3,385,959
130	$9,876	$10,291	$20,167	$3,375,669
131	$9,846	$10,321	$20,167	$3,365,348
132	$9,816	$10,351	$20,167	$3,354,997

第11年供款共

$241,999

第11年利息

$119,755

第11年共還本金

$122,244

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$9,785	$10,381	$20,167	$3,344,615
134	$9,755	$10,411	$20,167	$3,334,204
135	$9,725	$10,442	$20,167	$3,323,762
136	$9,694	$10,472	$20,167	$3,313,290
137	$9,664	$10,503	$20,167	$3,302,787
138	$9,633	$10,533	$20,167	$3,292,254
139	$9,602	$10,564	$20,167	$3,281,689
140	$9,572	$10,595	$20,167	$3,271,094
141	$9,541	$10,626	$20,167	$3,260,468
142	$9,510	$10,657	$20,167	$3,249,812
143	$9,479	$10,688	$20,167	$3,239,124
144	$9,447	$10,719	$20,167	$3,228,404

第12年供款共

$241,999

第12年利息

$115,407

第12年共還本金

$126,592

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$9,416	$10,750	$20,167	$3,217,654
146	$9,385	$10,782	$20,167	$3,206,872
147	$9,353	$10,813	$20,167	$3,196,059
148	$9,322	$10,845	$20,167	$3,185,214
149	$9,290	$10,876	$20,167	$3,174,338
150	$9,258	$10,908	$20,167	$3,163,430
151	$9,227	$10,940	$20,167	$3,152,490
152	$9,195	$10,972	$20,167	$3,141,518
153	$9,163	$11,004	$20,167	$3,130,514
154	$9,131	$11,036	$20,167	$3,119,478
155	$9,098	$11,068	$20,167	$3,108,410
156	$9,066	$11,100	$20,167	$3,097,310

第13年供款共

$241,999

第13年利息

$110,904

第13年共還本金

$131,095

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$9,034	$11,133	$20,167	$3,086,177
158	$9,001	$11,165	$20,167	$3,075,012
159	$8,969	$11,198	$20,167	$3,063,814
160	$8,936	$11,230	$20,167	$3,052,583
161	$8,903	$11,263	$20,167	$3,041,320
162	$8,871	$11,296	$20,167	$3,030,024
163	$8,838	$11,329	$20,167	$3,018,695
164	$8,805	$11,362	$20,167	$3,007,333
165	$8,771	$11,395	$20,167	$2,995,938
166	$8,738	$11,428	$20,167	$2,984,509
167	$8,705	$11,462	$20,167	$2,973,048
168	$8,671	$11,495	$20,167	$2,961,552

第14年供款共

$241,999

第14年利息

$106,242

第14年共還本金

$135,757

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$8,638	$11,529	$20,167	$2,950,024
170	$8,604	$11,562	$20,167	$2,938,461
171	$8,571	$11,596	$20,167	$2,926,865
172	$8,537	$11,630	$20,167	$2,915,235
173	$8,503	$11,664	$20,167	$2,903,571
174	$8,469	$11,698	$20,167	$2,891,874
175	$8,435	$11,732	$20,167	$2,880,142
176	$8,400	$11,766	$20,167	$2,868,375
177	$8,366	$11,801	$20,167	$2,856,575
178	$8,332	$11,835	$20,167	$2,844,740
179	$8,297	$11,869	$20,167	$2,832,871
180	$8,263	$11,904	$20,167	$2,820,966

第15年供款共

$241,999

第15年利息

$101,413

第15年共還本金

$140,586

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$8,228	$11,939	$20,167	$2,809,028
182	$8,193	$11,974	$20,167	$2,797,054
183	$8,158	$12,009	$20,167	$2,785,046
184	$8,123	$12,044	$20,167	$2,773,002
185	$8,088	$12,079	$20,167	$2,760,923
186	$8,053	$12,114	$20,167	$2,748,809
187	$8,017	$12,149	$20,167	$2,736,660
188	$7,982	$12,185	$20,167	$2,724,476
189	$7,946	$12,220	$20,167	$2,712,255
190	$7,911	$12,256	$20,167	$2,699,999
191	$7,875	$12,292	$20,167	$2,687,708
192	$7,839	$12,327	$20,167	$2,675,380

第16年供款共

$241,999

第16年利息

$96,413

第16年共還本金

$145,586

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$7,803	$12,363	$20,167	$2,663,017
194	$7,767	$12,399	$20,167	$2,650,618
195	$7,731	$12,436	$20,167	$2,638,182
196	$7,695	$12,472	$20,167	$2,625,710
197	$7,658	$12,508	$20,167	$2,613,202
198	$7,622	$12,545	$20,167	$2,600,657
199	$7,585	$12,581	$20,167	$2,588,076
200	$7,549	$12,618	$20,167	$2,575,458
201	$7,512	$12,655	$20,167	$2,562,803
202	$7,475	$12,692	$20,167	$2,550,111
203	$7,438	$12,729	$20,167	$2,537,382
204	$7,401	$12,766	$20,167	$2,524,616

第17年供款共

$241,999

第17年利息

$91,235

第17年共還本金

$150,764

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$7,363	$12,803	$20,167	$2,511,813
206	$7,326	$12,840	$20,167	$2,498,973
207	$7,289	$12,878	$20,167	$2,486,095
208	$7,251	$12,915	$20,167	$2,473,179
209	$7,213	$12,953	$20,167	$2,460,226
210	$7,176	$12,991	$20,167	$2,447,235
211	$7,138	$13,029	$20,167	$2,434,206
212	$7,100	$13,067	$20,167	$2,421,140
213	$7,062	$13,105	$20,167	$2,408,035
214	$7,023	$13,143	$20,167	$2,394,891
215	$6,985	$13,181	$20,167	$2,381,710
216	$6,947	$13,220	$20,167	$2,368,490

第18年供款共

$241,999

第18年利息

$85,873

第18年共還本金

$156,126

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$6,908	$13,259	$20,167	$2,355,232
218	$6,869	$13,297	$20,167	$2,341,934
219	$6,831	$13,336	$20,167	$2,328,598
220	$6,792	$13,375	$20,167	$2,315,224
221	$6,753	$13,414	$20,167	$2,301,810
222	$6,714	$13,453	$20,167	$2,288,357
223	$6,674	$13,492	$20,167	$2,274,864
224	$6,635	$13,532	$20,167	$2,261,333
225	$6,596	$13,571	$20,167	$2,247,762
226	$6,556	$13,611	$20,167	$2,234,151
227	$6,516	$13,650	$20,167	$2,220,501
228	$6,476	$13,690	$20,167	$2,206,811

第19年供款共

$241,999

第19年利息

$80,320

第19年共還本金

$161,679

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$6,437	$13,730	$20,167	$2,193,081
230	$6,396	$13,770	$20,167	$2,179,311
231	$6,356	$13,810	$20,167	$2,165,500
232	$6,316	$13,851	$20,167	$2,151,650
233	$6,276	$13,891	$20,167	$2,137,759
234	$6,235	$13,931	$20,167	$2,123,827
235	$6,194	$13,972	$20,167	$2,109,855
236	$6,154	$14,013	$20,167	$2,095,842
237	$6,113	$14,054	$20,167	$2,081,789
238	$6,072	$14,095	$20,167	$2,067,694
239	$6,031	$14,136	$20,167	$2,053,558
240	$5,990	$14,177	$20,167	$2,039,381

第20年供款共

$241,999

第20年利息

$74,569

第20年共還本金

$167,430

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$5,948	$14,218	$20,167	$2,025,163
242	$5,907	$14,260	$20,167	$2,010,903
243	$5,865	$14,301	$20,167	$1,996,601
244	$5,823	$14,343	$20,167	$1,982,258
245	$5,782	$14,385	$20,167	$1,967,873
246	$5,740	$14,427	$20,167	$1,953,446
247	$5,698	$14,469	$20,167	$1,938,977
248	$5,655	$14,511	$20,167	$1,924,466
249	$5,613	$14,554	$20,167	$1,909,912
250	$5,571	$14,596	$20,167	$1,895,316
251	$5,528	$14,639	$20,167	$1,880,678
252	$5,485	$14,681	$20,167	$1,865,996

第21年供款共

$241,999

第21年利息

$68,615

第21年共還本金

$173,385

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$5,442	$14,724	$20,167	$1,851,272
254	$5,400	$14,767	$20,167	$1,836,505
255	$5,356	$14,810	$20,167	$1,821,695
256	$5,313	$14,853	$20,167	$1,806,842
257	$5,270	$14,897	$20,167	$1,791,945
258	$5,227	$14,940	$20,167	$1,777,005
259	$5,183	$14,984	$20,167	$1,762,021
260	$5,139	$15,027	$20,167	$1,746,994
261	$5,095	$15,071	$20,167	$1,731,923
262	$5,051	$15,115	$20,167	$1,716,808
263	$5,007	$15,159	$20,167	$1,701,648
264	$4,963	$15,203	$20,167	$1,686,445

第22年供款共

$241,999

第22年利息

$62,448

第22年共還本金

$179,551

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$4,919	$15,248	$20,167	$1,671,197
266	$4,874	$15,292	$20,167	$1,655,905
267	$4,830	$15,337	$20,167	$1,640,568
268	$4,785	$15,382	$20,167	$1,625,186
269	$4,740	$15,426	$20,167	$1,609,760
270	$4,695	$15,471	$20,167	$1,594,289
271	$4,650	$15,517	$20,167	$1,578,772
272	$4,605	$15,562	$20,167	$1,563,210
273	$4,559	$15,607	$20,167	$1,547,603
274	$4,514	$15,653	$20,167	$1,531,950
275	$4,468	$15,698	$20,167	$1,516,252
276	$4,422	$15,744	$20,167	$1,500,508

第23年供款共

$241,999

第23年利息

$56,062

第23年共還本金

$185,938

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,376	$15,790	$20,167	$1,484,717
278	$4,330	$15,836	$20,167	$1,468,881
279	$4,284	$15,882	$20,167	$1,452,999
280	$4,238	$15,929	$20,167	$1,437,070
281	$4,191	$15,975	$20,167	$1,421,095
282	$4,145	$16,022	$20,167	$1,405,073
283	$4,098	$16,068	$20,167	$1,389,005
284	$4,051	$16,115	$20,167	$1,372,890
285	$4,004	$16,162	$20,167	$1,356,727
286	$3,957	$16,209	$20,167	$1,340,518
287	$3,910	$16,257	$20,167	$1,324,261
288	$3,862	$16,304	$20,167	$1,307,957

第24年供款共

$241,999

第24年利息

$49,448

第24年共還本金

$192,551

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,815	$16,352	$20,167	$1,291,605
290	$3,767	$16,399	$20,167	$1,275,206
291	$3,719	$16,447	$20,167	$1,258,758
292	$3,671	$16,495	$20,167	$1,242,263
293	$3,623	$16,543	$20,167	$1,225,720
294	$3,575	$16,592	$20,167	$1,209,128
295	$3,527	$16,640	$20,167	$1,192,488
296	$3,478	$16,689	$20,167	$1,175,800
297	$3,429	$16,737	$20,167	$1,159,063
298	$3,381	$16,786	$20,167	$1,142,277
299	$3,332	$16,835	$20,167	$1,125,442
300	$3,283	$16,884	$20,167	$1,108,558

第25年供款共

$241,999

第25年利息

$42,600

第25年共還本金

$199,399

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,233	$16,933	$20,167	$1,091,624
302	$3,184	$16,983	$20,167	$1,074,642
303	$3,134	$17,032	$20,167	$1,057,609
304	$3,085	$17,082	$20,167	$1,040,527
305	$3,035	$17,132	$20,167	$1,023,396
306	$2,985	$17,182	$20,167	$1,006,214
307	$2,935	$17,232	$20,167	$988,982
308	$2,885	$17,282	$20,167	$971,700
309	$2,834	$17,332	$20,167	$954,368
310	$2,784	$17,383	$20,167	$936,985
311	$2,733	$17,434	$20,167	$919,551
312	$2,682	$17,485	$20,167	$902,066

第26年供款共

$241,999

第26年利息

$35,508

第26年共還本金

$206,491

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,631	$17,536	$20,167	$884,531
314	$2,580	$17,587	$20,167	$866,944
315	$2,529	$17,638	$20,167	$849,306
316	$2,477	$17,689	$20,167	$831,617
317	$2,426	$17,741	$20,167	$813,876
318	$2,374	$17,793	$20,167	$796,083
319	$2,322	$17,845	$20,167	$778,238
320	$2,270	$17,897	$20,167	$760,341
321	$2,218	$17,949	$20,167	$742,392
322	$2,165	$18,001	$20,167	$724,391
323	$2,113	$18,054	$20,167	$706,337
324	$2,060	$18,106	$20,167	$688,231

第27年供款共

$241,999

第27年利息

$28,164

第27年共還本金

$213,835

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,007	$18,159	$20,167	$670,072
326	$1,954	$18,212	$20,167	$651,859
327	$1,901	$18,265	$20,167	$633,594
328	$1,848	$18,319	$20,167	$615,275
329	$1,795	$18,372	$20,167	$596,903
330	$1,741	$18,426	$20,167	$578,478
331	$1,687	$18,479	$20,167	$559,998
332	$1,633	$18,533	$20,167	$541,465
333	$1,579	$18,587	$20,167	$522,878
334	$1,525	$18,642	$20,167	$504,236
335	$1,471	$18,696	$20,167	$485,540
336	$1,416	$18,750	$20,167	$466,790

第28年供款共

$241,999

第28年利息

$20,558

第28年共還本金

$221,441

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,361	$18,805	$20,167	$447,985
338	$1,307	$18,860	$20,167	$429,125
339	$1,252	$18,915	$20,167	$410,210
340	$1,196	$18,970	$20,167	$391,240
341	$1,141	$19,025	$20,167	$372,214
342	$1,086	$19,081	$20,167	$353,133
343	$1,030	$19,137	$20,167	$333,997
344	$974	$19,192	$20,167	$314,804
345	$918	$19,248	$20,167	$295,556
346	$862	$19,305	$20,167	$276,251
347	$806	$19,361	$20,167	$256,890
348	$749	$19,417	$20,167	$237,473

第29年供款共

$241,999

第29年利息

$12,682

第29年共還本金

$229,317

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$693	$19,474	$20,167	$217,999
350	$636	$19,531	$20,167	$198,468
351	$579	$19,588	$20,167	$178,881
352	$522	$19,645	$20,167	$159,236
353	$464	$19,702	$20,167	$139,534
354	$407	$19,760	$20,167	$119,774
355	$349	$19,817	$20,167	$99,957
356	$292	$19,875	$20,167	$80,082
357	$234	$19,933	$20,167	$60,149
358	$175	$19,991	$20,167	$40,157
359	$117	$20,049	$20,167	$20,108
360	$59	$20,108	$20,167	$0

第30年供款共

$241,999

第30年利息

$4,526

第30年共還本金

$237,473

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$11,098,975

免責聲明

筍盤推介

按揭保險費
info