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$11,126,721

每月供款
$20,369

首期

$3,464,000

總貸款額

$4,536,000

總利息

$2,796,721

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$3,794,000

按月供比率計算

$40,737

置業成本總預算

HK$3,794,000

首期

$3,464,000
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

$40,737

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

VR實景

沙田文禮閣

thumb_up

^大圍三房套^ 投資收租精選!

實

622 呎

@13,264

建

736 呎

@11,209

local_fire_department 至HIT

售$825 萬

實

622 呎

@13,264

建

736 呎

@11,209

售$825 萬

local_fire_department 至HIT

大埔天鑽第08座

thumb_up

天鑽2房靚裝開揚景觀

實

551 呎

@13,067

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$720 萬

實

551 呎

@13,067

售$720 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

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

沙田沙田第一城

thumb_up

第一城91校網連工人套房

實

819 呎

@10,745

建

980 呎

@8,980

local_offer 低水筍價

售$880 萬

實

819 呎

@10,745

建

980 呎

@8,980

售$880 萬

local_offer 低水筍價

馬鞍山銀湖天峰第02座

thumb_up

特色戶,超大平台,罕有放盤,

實

549 呎

@13,661

建

718 呎

@10,446

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

售$750 萬

實

549 呎

@13,661

建

718 呎

@10,446

售$750 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

馬鞍山第2A座

thumb_up

東南天宇海

實

670 呎

@12,687

建

881 呎

@9,648

local_fire_department 至HIT local_offer 低水筍價 pets 愛竉必選

售$850 萬

實

670 呎

@12,687

建

881 呎

@9,648

售$850 萬

local_fire_department 至HIT local_offer 低水筍價 pets 愛竉必選

VR實景

沙田薈蕎 2翼

thumb_up

🍀綠色生活🍀 毛孩之家🦮 [ 覆式連396'花園🏡 ]

實

524 呎

@17,137

real_estate_agent 罕有放盤 local_offer 低水筍價 flight_takeoff 移民急讓 pets 愛竉必選

售$898 萬

實

524 呎

@17,137

售$898 萬

real_estate_agent 罕有放盤 local_offer 低水筍價 flight_takeoff 移民急讓 pets 愛竉必選

馬鞍山迎海第02期星灣第18座

thumb_up

迎海 **高層向南,開揚海景,兩房兩廳加儲物房**

實

497 呎

@16,298

local_fire_department 至HIT local_offer 低水筍價

售$810 萬

實

497 呎

@16,298

售$810 萬

local_fire_department 至HIT local_offer 低水筍價

VR實景

沙田晴碧花園

thumb_up

世紀21奇豐!獨家!獨家! 最大三房一套特式戶市場罕有!

實

675 呎

@11,852

建

879 呎

@9,101

local_fire_department 至HIT real_estate_agent 罕有放盤 flight_takeoff 移民急讓

售$800 萬

實

675 呎

@11,852

建

879 呎

@9,101

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 flight_takeoff 移民急讓

西貢茅坪新村

thumb_up

茅坪新村

建

700 呎

@11,000

local_offer 低水筍價

售$770 萬

建

700 呎

@11,000

售$770 萬

local_offer 低水筍價

馬鞍山泓碧第02座

thumb_up

海景2房，上車首選

實

511 呎

@16,047

real_estate_agent 罕有放盤 verified 首置必買

售$820 萬

實

511 呎

@16,047

售$820 萬

real_estate_agent 罕有放盤 verified 首置必買

西貢逸瓏海滙

thumb_up

逸瓏海滙2房半

實

586 呎

@13,140

local_offer 低水筍價 verified 首置必買

售$770 萬

實

586 呎

@13,140

售$770 萬

local_offer 低水筍價 verified 首置必買

利率	15年	20年	25年	30年
1.000	$27,148	$20,861	$17,095	$14,590
1.500	$28,157	$21,888	$18,141	$15,655
2.000	$29,190	$22,947	$19,226	$16,766
2.500	$30,246	$24,036	$20,349	$17,923
3.000	$31,325	$25,157	$21,510	$19,124
3.500	$32,427	$26,307	$22,708	$20,369
4.000	$33,552	$27,487	$23,943	$21,656
4.500	$34,700	$28,697	$25,213	$22,983
5.000	$35,870	$29,936	$26,517	$24,350
5.500	$37,063	$31,203	$27,855	$25,755
6.000	$38,277	$32,497	$29,226	$27,196

每月供款$20,369

年期

30年

貸款金額

$4,536,000

總利息

$2,796,721

總貸款連利息

$7,332,721

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$13,230	$7,139	$20,369	$4,528,861
2	$13,209	$7,159	$20,369	$4,521,702
3	$13,188	$7,180	$20,369	$4,514,521
4	$13,167	$7,201	$20,369	$4,507,320
5	$13,146	$7,222	$20,369	$4,500,098
6	$13,125	$7,243	$20,369	$4,492,854
7	$13,104	$7,265	$20,369	$4,485,590
8	$13,083	$7,286	$20,369	$4,478,304
9	$13,062	$7,307	$20,369	$4,470,997
10	$13,040	$7,328	$20,369	$4,463,669
11	$13,019	$7,350	$20,369	$4,456,319
12	$12,998	$7,371	$20,369	$4,448,948

第1年供款共

$244,424

第1年利息

$157,372

第1年共還本金

$87,052

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$12,976	$7,393	$20,369	$4,441,556
14	$12,955	$7,414	$20,369	$4,434,142
15	$12,933	$7,436	$20,369	$4,426,706
16	$12,911	$7,457	$20,369	$4,419,248
17	$12,889	$7,479	$20,369	$4,411,769
18	$12,868	$7,501	$20,369	$4,404,268
19	$12,846	$7,523	$20,369	$4,396,745
20	$12,824	$7,545	$20,369	$4,389,201
21	$12,802	$7,567	$20,369	$4,381,634
22	$12,780	$7,589	$20,369	$4,374,045
23	$12,758	$7,611	$20,369	$4,366,434
24	$12,735	$7,633	$20,369	$4,358,801

第2年供款共

$244,424

第2年利息

$154,276

第2年共還本金

$90,148

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$12,713	$7,655	$20,369	$4,351,145
26	$12,691	$7,678	$20,369	$4,343,467
27	$12,668	$7,700	$20,369	$4,335,767
28	$12,646	$7,723	$20,369	$4,328,044
29	$12,623	$7,745	$20,369	$4,320,299
30	$12,601	$7,768	$20,369	$4,312,531
31	$12,578	$7,790	$20,369	$4,304,741
32	$12,555	$7,813	$20,369	$4,296,928
33	$12,533	$7,836	$20,369	$4,289,092
34	$12,510	$7,859	$20,369	$4,281,233
35	$12,487	$7,882	$20,369	$4,273,351
36	$12,464	$7,905	$20,369	$4,265,446

第3年供款共

$244,424

第3年利息

$151,070

第3年共還本金

$93,354

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$12,441	$7,928	$20,369	$4,257,519
38	$12,418	$7,951	$20,369	$4,249,568
39	$12,395	$7,974	$20,369	$4,241,594
40	$12,371	$7,997	$20,369	$4,233,596
41	$12,348	$8,021	$20,369	$4,225,576
42	$12,325	$8,044	$20,369	$4,217,532
43	$12,301	$8,068	$20,369	$4,209,464
44	$12,278	$8,091	$20,369	$4,201,373
45	$12,254	$8,115	$20,369	$4,193,258
46	$12,230	$8,138	$20,369	$4,185,120
47	$12,207	$8,162	$20,369	$4,176,958
48	$12,183	$8,186	$20,369	$4,168,772

第4年供款共

$244,424

第4年利息

$147,750

第4年共還本金

$96,674

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$12,159	$8,210	$20,369	$4,160,562
50	$12,135	$8,234	$20,369	$4,152,329
51	$12,111	$8,258	$20,369	$4,144,071
52	$12,087	$8,282	$20,369	$4,135,789
53	$12,063	$8,306	$20,369	$4,127,483
54	$12,038	$8,330	$20,369	$4,119,153
55	$12,014	$8,354	$20,369	$4,110,799
56	$11,990	$8,379	$20,369	$4,102,420
57	$11,965	$8,403	$20,369	$4,094,016
58	$11,941	$8,428	$20,369	$4,085,589
59	$11,916	$8,452	$20,369	$4,077,136
60	$11,892	$8,477	$20,369	$4,068,659

第5年供款共

$244,424

第5年利息

$144,311

第5年共還本金

$100,113

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$11,867	$8,502	$20,369	$4,060,157
62	$11,842	$8,527	$20,369	$4,051,631
63	$11,817	$8,551	$20,369	$4,043,080
64	$11,792	$8,576	$20,369	$4,034,503
65	$11,767	$8,601	$20,369	$4,025,902
66	$11,742	$8,626	$20,369	$4,017,275
67	$11,717	$8,652	$20,369	$4,008,624
68	$11,692	$8,677	$20,369	$3,999,947
69	$11,667	$8,702	$20,369	$3,991,245
70	$11,641	$8,728	$20,369	$3,982,517
71	$11,616	$8,753	$20,369	$3,973,764
72	$11,590	$8,779	$20,369	$3,964,986

第6年供款共

$244,424

第6年利息

$140,750

第6年共還本金

$103,674

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$11,565	$8,804	$20,369	$3,956,182
74	$11,539	$8,830	$20,369	$3,947,352
75	$11,513	$8,856	$20,369	$3,938,496
76	$11,487	$8,881	$20,369	$3,929,615
77	$11,461	$8,907	$20,369	$3,920,708
78	$11,435	$8,933	$20,369	$3,911,774
79	$11,409	$8,959	$20,369	$3,902,815
80	$11,383	$8,985	$20,369	$3,893,829
81	$11,357	$9,012	$20,369	$3,884,818
82	$11,331	$9,038	$20,369	$3,875,780
83	$11,304	$9,064	$20,369	$3,866,716
84	$11,278	$9,091	$20,369	$3,857,625

第7年供款共

$244,424

第7年利息

$137,063

第7年共還本金

$107,361

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$11,251	$9,117	$20,369	$3,848,508
86	$11,225	$9,144	$20,369	$3,839,364
87	$11,198	$9,171	$20,369	$3,830,193
88	$11,171	$9,197	$20,369	$3,820,996
89	$11,145	$9,224	$20,369	$3,811,772
90	$11,118	$9,251	$20,369	$3,802,521
91	$11,091	$9,278	$20,369	$3,793,243
92	$11,064	$9,305	$20,369	$3,783,938
93	$11,036	$9,332	$20,369	$3,774,606
94	$11,009	$9,359	$20,369	$3,765,246
95	$10,982	$9,387	$20,369	$3,755,859
96	$10,955	$9,414	$20,369	$3,746,445

第8年供款共

$244,424

第8年利息

$133,245

第8年共還本金

$111,179

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$10,927	$9,442	$20,369	$3,737,004
98	$10,900	$9,469	$20,369	$3,727,535
99	$10,872	$9,497	$20,369	$3,718,038
100	$10,844	$9,524	$20,369	$3,708,514
101	$10,816	$9,552	$20,369	$3,698,962
102	$10,789	$9,580	$20,369	$3,689,382
103	$10,761	$9,608	$20,369	$3,679,774
104	$10,733	$9,636	$20,369	$3,670,138
105	$10,705	$9,664	$20,369	$3,660,473
106	$10,676	$9,692	$20,369	$3,650,781
107	$10,648	$9,721	$20,369	$3,641,061
108	$10,620	$9,749	$20,369	$3,631,312

第9年供款共

$244,424

第9年利息

$129,290

第9年共還本金

$115,134

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$10,591	$9,777	$20,369	$3,621,534
110	$10,563	$9,806	$20,369	$3,611,729
111	$10,534	$9,834	$20,369	$3,601,894
112	$10,506	$9,863	$20,369	$3,592,031
113	$10,477	$9,892	$20,369	$3,582,139
114	$10,448	$9,921	$20,369	$3,572,218
115	$10,419	$9,950	$20,369	$3,562,269
116	$10,390	$9,979	$20,369	$3,552,290
117	$10,361	$10,008	$20,369	$3,542,282
118	$10,332	$10,037	$20,369	$3,532,245
119	$10,302	$10,066	$20,369	$3,522,179
120	$10,273	$10,096	$20,369	$3,512,083

第10年供款共

$244,424

第10年利息

$125,195

第10年共還本金

$119,229

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$10,244	$10,125	$20,369	$3,501,958
122	$10,214	$10,155	$20,369	$3,491,803
123	$10,184	$10,184	$20,369	$3,481,619
124	$10,155	$10,214	$20,369	$3,471,405
125	$10,125	$10,244	$20,369	$3,461,161
126	$10,095	$10,274	$20,369	$3,450,888
127	$10,065	$10,304	$20,369	$3,440,584
128	$10,035	$10,334	$20,369	$3,430,251
129	$10,005	$10,364	$20,369	$3,419,887
130	$9,975	$10,394	$20,369	$3,409,493
131	$9,944	$10,424	$20,369	$3,399,069
132	$9,914	$10,455	$20,369	$3,388,614

第11年供款共

$244,424

第11年利息

$120,955

第11年共還本金

$123,469

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$9,883	$10,485	$20,369	$3,378,129
134	$9,853	$10,516	$20,369	$3,367,613
135	$9,822	$10,546	$20,369	$3,357,066
136	$9,791	$10,577	$20,369	$3,346,489
137	$9,761	$10,608	$20,369	$3,335,881
138	$9,730	$10,639	$20,369	$3,325,242
139	$9,699	$10,670	$20,369	$3,314,572
140	$9,668	$10,701	$20,369	$3,303,871
141	$9,636	$10,732	$20,369	$3,293,138
142	$9,605	$10,764	$20,369	$3,282,375
143	$9,574	$10,795	$20,369	$3,271,580
144	$9,542	$10,827	$20,369	$3,260,753

第12年供款共

$244,424

第12年利息

$116,563

第12年共還本金

$127,861

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$9,511	$10,858	$20,369	$3,249,895
146	$9,479	$10,890	$20,369	$3,239,005
147	$9,447	$10,922	$20,369	$3,228,084
148	$9,415	$10,953	$20,369	$3,217,130
149	$9,383	$10,985	$20,369	$3,206,145
150	$9,351	$11,017	$20,369	$3,195,127
151	$9,319	$11,050	$20,369	$3,184,078
152	$9,287	$11,082	$20,369	$3,172,996
153	$9,255	$11,114	$20,369	$3,161,882
154	$9,222	$11,147	$20,369	$3,150,735
155	$9,190	$11,179	$20,369	$3,139,556
156	$9,157	$11,212	$20,369	$3,128,345

第13年供款共

$244,424

第13年利息

$112,016

第13年共還本金

$132,408

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$9,124	$11,244	$20,369	$3,117,101
158	$9,092	$11,277	$20,369	$3,105,823
159	$9,059	$11,310	$20,369	$3,094,513
160	$9,026	$11,343	$20,369	$3,083,170
161	$8,993	$11,376	$20,369	$3,071,794
162	$8,959	$11,409	$20,369	$3,060,385
163	$8,926	$11,443	$20,369	$3,048,942
164	$8,893	$11,476	$20,369	$3,037,467
165	$8,859	$11,509	$20,369	$3,025,957
166	$8,826	$11,543	$20,369	$3,014,414
167	$8,792	$11,577	$20,369	$3,002,838
168	$8,758	$11,610	$20,369	$2,991,227

第14年供款共

$244,424

第14年利息

$107,306

第14年共還本金

$137,118

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$8,724	$11,644	$20,369	$2,979,583
170	$8,690	$11,678	$20,369	$2,967,905
171	$8,656	$11,712	$20,369	$2,956,192
172	$8,622	$11,746	$20,369	$2,944,446
173	$8,588	$11,781	$20,369	$2,932,665
174	$8,554	$11,815	$20,369	$2,920,850
175	$8,519	$11,850	$20,369	$2,909,001
176	$8,485	$11,884	$20,369	$2,897,117
177	$8,450	$11,919	$20,369	$2,885,198
178	$8,415	$11,954	$20,369	$2,873,244
179	$8,380	$11,988	$20,369	$2,861,256
180	$8,345	$12,023	$20,369	$2,849,233

第15年供款共

$244,424

第15年利息

$102,429

第15年共還本金

$141,995

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$8,310	$12,058	$20,369	$2,837,174
182	$8,275	$12,094	$20,369	$2,825,081
183	$8,240	$12,129	$20,369	$2,812,952
184	$8,204	$12,164	$20,369	$2,800,788
185	$8,169	$12,200	$20,369	$2,788,588
186	$8,133	$12,235	$20,369	$2,776,353
187	$8,098	$12,271	$20,369	$2,764,082
188	$8,062	$12,307	$20,369	$2,751,775
189	$8,026	$12,343	$20,369	$2,739,432
190	$7,990	$12,379	$20,369	$2,727,054
191	$7,954	$12,415	$20,369	$2,714,639
192	$7,918	$12,451	$20,369	$2,702,188

第16年供款共

$244,424

第16年利息

$97,379

第16年共還本金

$147,045

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$7,881	$12,487	$20,369	$2,689,701
194	$7,845	$12,524	$20,369	$2,677,177
195	$7,808	$12,560	$20,369	$2,664,617
196	$7,772	$12,597	$20,369	$2,652,020
197	$7,735	$12,634	$20,369	$2,639,386
198	$7,698	$12,670	$20,369	$2,626,716
199	$7,661	$12,707	$20,369	$2,614,008
200	$7,624	$12,744	$20,369	$2,601,264
201	$7,587	$12,782	$20,369	$2,588,482
202	$7,550	$12,819	$20,369	$2,575,663
203	$7,512	$12,856	$20,369	$2,562,807
204	$7,475	$12,894	$20,369	$2,549,913

第17年供款共

$244,424

第17年利息

$92,149

第17年共還本金

$152,275

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$7,437	$12,931	$20,369	$2,536,982
206	$7,400	$12,969	$20,369	$2,524,013
207	$7,362	$13,007	$20,369	$2,511,006
208	$7,324	$13,045	$20,369	$2,497,961
209	$7,286	$13,083	$20,369	$2,484,878
210	$7,248	$13,121	$20,369	$2,471,757
211	$7,209	$13,159	$20,369	$2,458,597
212	$7,171	$13,198	$20,369	$2,445,399
213	$7,132	$13,236	$20,369	$2,432,163
214	$7,094	$13,275	$20,369	$2,418,888
215	$7,055	$13,314	$20,369	$2,405,575
216	$7,016	$13,352	$20,369	$2,392,222

第18年供款共

$244,424

第18年利息

$86,733

第18年共還本金

$157,691

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$6,977	$13,391	$20,369	$2,378,831
218	$6,938	$13,430	$20,369	$2,365,401
219	$6,899	$13,470	$20,369	$2,351,931
220	$6,860	$13,509	$20,369	$2,338,422
221	$6,820	$13,548	$20,369	$2,324,874
222	$6,781	$13,588	$20,369	$2,311,286
223	$6,741	$13,627	$20,369	$2,297,659
224	$6,702	$13,667	$20,369	$2,283,992
225	$6,662	$13,707	$20,369	$2,270,285
226	$6,622	$13,747	$20,369	$2,256,538
227	$6,582	$13,787	$20,369	$2,242,750
228	$6,541	$13,827	$20,369	$2,228,923

第19年供款共

$244,424

第19年利息

$81,125

第19年共還本金

$163,299

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$6,501	$13,868	$20,369	$2,215,055
230	$6,461	$13,908	$20,369	$2,201,147
231	$6,420	$13,949	$20,369	$2,187,199
232	$6,379	$13,989	$20,369	$2,173,209
233	$6,339	$14,030	$20,369	$2,159,179
234	$6,298	$14,071	$20,369	$2,145,108
235	$6,257	$14,112	$20,369	$2,130,996
236	$6,215	$14,153	$20,369	$2,116,843
237	$6,174	$14,195	$20,369	$2,102,648
238	$6,133	$14,236	$20,369	$2,088,412
239	$6,091	$14,277	$20,369	$2,074,135
240	$6,050	$14,319	$20,369	$2,059,816

第20年供款共

$244,424

第20年利息

$75,317

第20年共還本金

$169,107

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$6,008	$14,361	$20,369	$2,045,455
242	$5,966	$14,403	$20,369	$2,031,052
243	$5,924	$14,445	$20,369	$2,016,607
244	$5,882	$14,487	$20,369	$2,002,120
245	$5,840	$14,529	$20,369	$1,987,591
246	$5,797	$14,572	$20,369	$1,973,020
247	$5,755	$14,614	$20,369	$1,958,406
248	$5,712	$14,657	$20,369	$1,943,749
249	$5,669	$14,699	$20,369	$1,929,050
250	$5,626	$14,742	$20,369	$1,914,307
251	$5,583	$14,785	$20,369	$1,899,522
252	$5,540	$14,828	$20,369	$1,884,694

第21年供款共

$244,424

第21年利息

$69,302

第21年共還本金

$175,122

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$5,497	$14,872	$20,369	$1,869,822
254	$5,454	$14,915	$20,369	$1,854,907
255	$5,410	$14,959	$20,369	$1,839,949
256	$5,367	$15,002	$20,369	$1,824,946
257	$5,323	$15,046	$20,369	$1,809,901
258	$5,279	$15,090	$20,369	$1,794,811
259	$5,235	$15,134	$20,369	$1,779,677
260	$5,191	$15,178	$20,369	$1,764,499
261	$5,146	$15,222	$20,369	$1,749,277
262	$5,102	$15,267	$20,369	$1,734,010
263	$5,058	$15,311	$20,369	$1,718,699
264	$5,013	$15,356	$20,369	$1,703,343

第22年供款共

$244,424

第22年利息

$63,073

第22年共還本金

$181,351

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$4,968	$15,401	$20,369	$1,687,943
266	$4,923	$15,446	$20,369	$1,672,497
267	$4,878	$15,491	$20,369	$1,657,007
268	$4,833	$15,536	$20,369	$1,641,471
269	$4,788	$15,581	$20,369	$1,625,890
270	$4,742	$15,626	$20,369	$1,610,263
271	$4,697	$15,672	$20,369	$1,594,591
272	$4,651	$15,718	$20,369	$1,578,874
273	$4,605	$15,764	$20,369	$1,563,110
274	$4,559	$15,810	$20,369	$1,547,300
275	$4,513	$15,856	$20,369	$1,531,445
276	$4,467	$15,902	$20,369	$1,515,543

第23年供款共

$244,424

第23年利息

$56,623

第23年共還本金

$187,801

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,420	$15,948	$20,369	$1,499,594
278	$4,374	$15,995	$20,369	$1,483,599
279	$4,327	$16,042	$20,369	$1,467,558
280	$4,280	$16,088	$20,369	$1,451,470
281	$4,233	$16,135	$20,369	$1,435,334
282	$4,186	$16,182	$20,369	$1,419,152
283	$4,139	$16,229	$20,369	$1,402,923
284	$4,092	$16,277	$20,369	$1,386,646
285	$4,044	$16,324	$20,369	$1,370,322
286	$3,997	$16,372	$20,369	$1,353,950
287	$3,949	$16,420	$20,369	$1,337,530
288	$3,901	$16,468	$20,369	$1,321,063

第24年供款共

$244,424

第24年利息

$49,944

第24年共還本金

$194,480

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,853	$16,516	$20,369	$1,304,547
290	$3,805	$16,564	$20,369	$1,287,983
291	$3,757	$16,612	$20,369	$1,271,371
292	$3,708	$16,661	$20,369	$1,254,711
293	$3,660	$16,709	$20,369	$1,238,002
294	$3,611	$16,758	$20,369	$1,221,244
295	$3,562	$16,807	$20,369	$1,204,437
296	$3,513	$16,856	$20,369	$1,187,581
297	$3,464	$16,905	$20,369	$1,170,676
298	$3,414	$16,954	$20,369	$1,153,722
299	$3,365	$17,004	$20,369	$1,136,719
300	$3,315	$17,053	$20,369	$1,119,665

第25年供款共

$244,424

第25年利息

$43,027

第25年共還本金

$201,397

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,266	$17,103	$20,369	$1,102,562
302	$3,216	$17,153	$20,369	$1,085,410
303	$3,166	$17,203	$20,369	$1,068,207
304	$3,116	$17,253	$20,369	$1,050,954
305	$3,065	$17,303	$20,369	$1,033,650
306	$3,015	$17,354	$20,369	$1,016,296
307	$2,964	$17,404	$20,369	$998,892
308	$2,913	$17,455	$20,369	$981,437
309	$2,863	$17,506	$20,369	$963,931
310	$2,811	$17,557	$20,369	$946,373
311	$2,760	$17,608	$20,369	$928,765
312	$2,709	$17,660	$20,369	$911,105

第26年供款共

$244,424

第26年利息

$35,864

第26年共還本金

$208,560

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,657	$17,711	$20,369	$893,394
314	$2,606	$17,763	$20,369	$875,631
315	$2,554	$17,815	$20,369	$857,816
316	$2,502	$17,867	$20,369	$839,949
317	$2,450	$17,919	$20,369	$822,031
318	$2,398	$17,971	$20,369	$804,060
319	$2,345	$18,023	$20,369	$786,036
320	$2,293	$18,076	$20,369	$767,960
321	$2,240	$18,129	$20,369	$749,831
322	$2,187	$18,182	$20,369	$731,650
323	$2,134	$18,235	$20,369	$713,415
324	$2,081	$18,288	$20,369	$695,127

第27年供款共

$244,424

第27年利息

$28,446

第27年共還本金

$215,978

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,027	$18,341	$20,369	$676,786
326	$1,974	$18,395	$20,369	$658,391
327	$1,920	$18,448	$20,369	$639,943
328	$1,866	$18,502	$20,369	$621,441
329	$1,813	$18,556	$20,369	$602,884
330	$1,758	$18,610	$20,369	$584,274
331	$1,704	$18,665	$20,369	$565,610
332	$1,650	$18,719	$20,369	$546,891
333	$1,595	$18,774	$20,369	$528,117
334	$1,540	$18,828	$20,369	$509,289
335	$1,485	$18,883	$20,369	$490,406
336	$1,430	$18,938	$20,369	$471,467

第28年供款共

$244,424

第28年利息

$20,764

第28年共還本金

$223,660

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,375	$18,994	$20,369	$452,474
338	$1,320	$19,049	$20,369	$433,425
339	$1,264	$19,105	$20,369	$414,320
340	$1,208	$19,160	$20,369	$395,160
341	$1,153	$19,216	$20,369	$375,944
342	$1,097	$19,272	$20,369	$356,672
343	$1,040	$19,328	$20,369	$337,343
344	$984	$19,385	$20,369	$317,959
345	$927	$19,441	$20,369	$298,517
346	$871	$19,498	$20,369	$279,019
347	$814	$19,555	$20,369	$259,464
348	$757	$19,612	$20,369	$239,853

第29年供款共

$244,424

第29年利息

$12,809

第29年共還本金

$231,615

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$700	$19,669	$20,369	$220,183
350	$642	$19,726	$20,369	$200,457
351	$585	$19,784	$20,369	$180,673
352	$527	$19,842	$20,369	$160,831
353	$469	$19,900	$20,369	$140,932
354	$411	$19,958	$20,369	$120,974
355	$353	$20,016	$20,369	$100,958
356	$294	$20,074	$20,369	$80,884
357	$236	$20,133	$20,369	$60,751
358	$177	$20,191	$20,369	$40,560
359	$118	$20,250	$20,369	$20,309
360	$59	$20,309	$20,369	$0

第30年供款共

$244,424

第30年利息

$4,571

第30年共還本金

$239,853

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$11,126,721

免責聲明

筍盤推介

按揭保險費
info