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$11,275,792

每月供款
$20,933

首期

$3,410,000

總貸款額

$4,590,000

總利息

$2,945,792

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$3,740,000

按月供比率計算

$41,866

置業成本總預算

HK$3,740,000

首期

$3,410,000
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

$41,866

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

沙田柏傲莊 I 第03B座

thumb_up

＊大圍市中心＊＊交通設施完善＊＊全新樓＊即租即住＊

實

327 呎

@22,936

local_fire_department 至HIT hotel_class 樓王

售$750 萬

實

327 呎

@22,936

售$750 萬

local_fire_department 至HIT hotel_class 樓王

沙田碧濤花園第02期 B座富臨閣

thumb_up

河景靚裝三房套

實

812 呎

@8,842

建

1,146 呎

@6,265

local_fire_department 至HIT verified 首置必買

售$718 萬

實

812 呎

@8,842

建

1,146 呎

@6,265

售$718 萬

local_fire_department 至HIT verified 首置必買

VR實景

沙田薈蕎 2翼

thumb_up

大圍市區**覆式連花園**花園2百幾呎

實

516 呎

@17,054

real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選 price_change 蝕讓盤

售$880 萬

實

516 呎

@17,054

售$880 萬

real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選 price_change 蝕讓盤

馬鞍山曉峰灣畔第02座

thumb_up

曉峰灣畔靚裝必睇包露台

實

684 呎

@11,696

建

901 呎

@8,879

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 verified 首置必買

售$800 萬

實

684 呎

@11,696

建

901 呎

@8,879

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 verified 首置必買

馬鞍山迎海第03期星灣御

thumb_up

迎海第3期兩房

實

496 呎

@15,927

local_fire_department 至HIT verified 首置必買

售$790 萬

實

496 呎

@15,927

售$790 萬

local_fire_department 至HIT verified 首置必買

馬鞍山聽濤雅苑第08座

thumb_up

真筍盤@三房套加工人房！業主求賣，還價即成

實

745 呎

@11,007

建

927 呎

@8,846

local_fire_department 至HIT

售$820 萬

實

745 呎

@11,007

建

927 呎

@8,846

售$820 萬

local_fire_department 至HIT

粉嶺蔚翠花園第06座

thumb_up

激荀蔚翠花園三房兩廳一套厠連地面車位近電梯口

實

716 呎

@10,475

建

826 呎

@9,080

售$750 萬

實

716 呎

@10,475

建

826 呎

@9,080

售$750 萬

粉嶺海燕花園

thumb_up

*連車位*步行5分鐘到火車站*

實

750 呎

@11,733

建

972 呎

@9,053

real_estate_agent 罕有放盤

售$880 萬

實

750 呎

@11,733

建

972 呎

@9,053

售$880 萬

real_estate_agent 罕有放盤

馬鞍山泓碧第02座

thumb_up

幾年半新樓低密度住宅 24小時GYM ROOM 投資自住必睇

實

472 呎

@16,949

real_estate_agent 罕有放盤 verified 首置必買 pets 愛竉必選

售$800 萬

實

472 呎

@16,949

售$800 萬

real_estate_agent 罕有放盤 verified 首置必買 pets 愛竉必選

馬鞍山泓碧

thumb_up

全新屋苑 2房海景清靜舒適

實

504 呎

@16,865

local_fire_department 至HIT hotel_class 樓王

售$850 萬

實

504 呎

@16,865

售$850 萬

local_fire_department 至HIT hotel_class 樓王

VR實景

馬鞍山雅濤居第02座

thumb_up

馬鞍山市中心,高層海景,裝修企理!

實

702 呎

@11,966

建

935 呎

@8,984

real_estate_agent 罕有放盤 hotel_class 樓王

售$840 萬

實

702 呎

@11,966

建

935 呎

@8,984

售$840 萬

real_estate_agent 罕有放盤 hotel_class 樓王

馬鞍山迎海第03期星灣御第25座

thumb_up

迎海高層二房

實

510 呎

@16,667

local_fire_department 至HIT

售$850 萬

實

510 呎

@16,667

售$850 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$27,471	$21,109	$17,298	$14,763
1.500	$28,492	$22,149	$18,357	$15,841
2.000	$29,537	$23,220	$19,455	$16,966
2.500	$30,606	$24,323	$20,592	$18,136
3.000	$31,698	$25,456	$21,766	$19,352
3.500	$32,813	$26,620	$22,979	$20,611
3.625	$33,096	$26,916	$23,287	$20,933
4.000	$33,952	$27,814	$24,228	$21,913
4.500	$35,113	$29,039	$25,513	$23,257
5.000	$36,297	$30,292	$26,833	$24,640
5.500	$37,504	$31,574	$28,187	$26,062
6.000	$38,733	$32,884	$29,573	$27,519

每月供款$20,933

年期

30年

貸款金額

$4,590,000

總利息

$2,945,792

總貸款連利息

$7,535,792

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$13,866	$7,067	$20,933	$4,582,933
2	$13,844	$7,088	$20,933	$4,575,844
3	$13,823	$7,110	$20,933	$4,568,735
4	$13,801	$7,131	$20,933	$4,561,603
5	$13,780	$7,153	$20,933	$4,554,450
6	$13,758	$7,175	$20,933	$4,547,276
7	$13,737	$7,196	$20,933	$4,540,080
8	$13,715	$7,218	$20,933	$4,532,862
9	$13,693	$7,240	$20,933	$4,525,622
10	$13,671	$7,262	$20,933	$4,518,360
11	$13,649	$7,284	$20,933	$4,511,077
12	$13,627	$7,306	$20,933	$4,503,771

第1年供款共

$251,193

第1年利息

$164,964

第1年共還本金

$86,229

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$13,605	$7,328	$20,933	$4,496,444
14	$13,583	$7,350	$20,933	$4,489,094
15	$13,561	$7,372	$20,933	$4,481,722
16	$13,539	$7,394	$20,933	$4,474,328
17	$13,516	$7,417	$20,933	$4,466,911
18	$13,494	$7,439	$20,933	$4,459,472
19	$13,471	$7,461	$20,933	$4,452,011
20	$13,449	$7,484	$20,933	$4,444,527
21	$13,426	$7,507	$20,933	$4,437,020
22	$13,403	$7,529	$20,933	$4,429,491
23	$13,381	$7,552	$20,933	$4,421,939
24	$13,358	$7,575	$20,933	$4,414,364

第2年供款共

$251,193

第2年利息

$161,786

第2年共還本金

$89,407

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$13,335	$7,598	$20,933	$4,406,766
26	$13,312	$7,621	$20,933	$4,399,146
27	$13,289	$7,644	$20,933	$4,391,502
28	$13,266	$7,667	$20,933	$4,383,835
29	$13,243	$7,690	$20,933	$4,376,145
30	$13,220	$7,713	$20,933	$4,368,432
31	$13,196	$7,736	$20,933	$4,360,696
32	$13,173	$7,760	$20,933	$4,352,936
33	$13,149	$7,783	$20,933	$4,345,153
34	$13,126	$7,807	$20,933	$4,337,346
35	$13,102	$7,830	$20,933	$4,329,516
36	$13,079	$7,854	$20,933	$4,321,662

第3年供款共

$251,193

第3年利息

$158,491

第3年共還本金

$92,703

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$13,055	$7,878	$20,933	$4,313,784
38	$13,031	$7,902	$20,933	$4,305,882
39	$13,007	$7,925	$20,933	$4,297,957
40	$12,983	$7,949	$20,933	$4,290,008
41	$12,959	$7,973	$20,933	$4,282,034
42	$12,935	$7,997	$20,933	$4,274,037
43	$12,911	$8,022	$20,933	$4,266,015
44	$12,887	$8,046	$20,933	$4,257,969
45	$12,863	$8,070	$20,933	$4,249,899
46	$12,838	$8,095	$20,933	$4,241,805
47	$12,814	$8,119	$20,933	$4,233,686
48	$12,789	$8,143	$20,933	$4,225,542

第4年供款共

$251,193

第4年利息

$155,074

第4年共還本金

$96,119

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$12,765	$8,168	$20,933	$4,217,374
50	$12,740	$8,193	$20,933	$4,209,181
51	$12,715	$8,218	$20,933	$4,200,964
52	$12,690	$8,242	$20,933	$4,192,721
53	$12,666	$8,267	$20,933	$4,184,454
54	$12,641	$8,292	$20,933	$4,176,162
55	$12,615	$8,317	$20,933	$4,167,845
56	$12,590	$8,342	$20,933	$4,159,502
57	$12,565	$8,368	$20,933	$4,151,135
58	$12,540	$8,393	$20,933	$4,142,742
59	$12,515	$8,418	$20,933	$4,134,324
60	$12,489	$8,444	$20,933	$4,125,880

第5年供款共

$251,193

第5年利息

$151,531

第5年共還本金

$99,662

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$12,464	$8,469	$20,933	$4,117,411
62	$12,438	$8,495	$20,933	$4,108,916
63	$12,412	$8,520	$20,933	$4,100,396
64	$12,387	$8,546	$20,933	$4,091,850
65	$12,361	$8,572	$20,933	$4,083,278
66	$12,335	$8,598	$20,933	$4,074,680
67	$12,309	$8,624	$20,933	$4,066,056
68	$12,283	$8,650	$20,933	$4,057,406
69	$12,257	$8,676	$20,933	$4,048,730
70	$12,231	$8,702	$20,933	$4,040,028
71	$12,204	$8,729	$20,933	$4,031,299
72	$12,178	$8,755	$20,933	$4,022,544

第6年供款共

$251,193

第6年利息

$147,857

第6年共還本金

$103,336

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$12,151	$8,781	$20,933	$4,013,763
74	$12,125	$8,808	$20,933	$4,004,955
75	$12,098	$8,834	$20,933	$3,996,121
76	$12,072	$8,861	$20,933	$3,987,260
77	$12,045	$8,888	$20,933	$3,978,372
78	$12,018	$8,915	$20,933	$3,969,457
79	$11,991	$8,942	$20,933	$3,960,515
80	$11,964	$8,969	$20,933	$3,951,547
81	$11,937	$8,996	$20,933	$3,942,551
82	$11,910	$9,023	$20,933	$3,933,528
83	$11,883	$9,050	$20,933	$3,924,478
84	$11,855	$9,078	$20,933	$3,915,400

第7年供款共

$251,193

第7年利息

$144,049

第7年共還本金

$107,144

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$11,828	$9,105	$20,933	$3,906,295
86	$11,800	$9,132	$20,933	$3,897,163
87	$11,773	$9,160	$20,933	$3,888,003
88	$11,745	$9,188	$20,933	$3,878,815
89	$11,717	$9,216	$20,933	$3,869,599
90	$11,689	$9,243	$20,933	$3,860,356
91	$11,661	$9,271	$20,933	$3,851,085
92	$11,633	$9,299	$20,933	$3,841,785
93	$11,605	$9,327	$20,933	$3,832,458
94	$11,577	$9,356	$20,933	$3,823,102
95	$11,549	$9,384	$20,933	$3,813,719
96	$11,521	$9,412	$20,933	$3,804,307

第8年供款共

$251,193

第8年利息

$140,100

第8年共還本金

$111,094

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$11,492	$9,441	$20,933	$3,794,866
98	$11,464	$9,469	$20,933	$3,785,397
99	$11,435	$9,498	$20,933	$3,775,899
100	$11,406	$9,526	$20,933	$3,766,373
101	$11,378	$9,555	$20,933	$3,756,818
102	$11,349	$9,584	$20,933	$3,747,234
103	$11,320	$9,613	$20,933	$3,737,621
104	$11,291	$9,642	$20,933	$3,727,979
105	$11,262	$9,671	$20,933	$3,718,307
106	$11,232	$9,700	$20,933	$3,708,607
107	$11,203	$9,730	$20,933	$3,698,877
108	$11,174	$9,759	$20,933	$3,689,118

第9年供款共

$251,193

第9年利息

$136,005

第9年共還本金

$115,188

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$11,144	$9,789	$20,933	$3,679,330
110	$11,115	$9,818	$20,933	$3,669,512
111	$11,085	$9,848	$20,933	$3,659,664
112	$11,055	$9,878	$20,933	$3,649,786
113	$11,025	$9,907	$20,933	$3,639,879
114	$10,995	$9,937	$20,933	$3,629,942
115	$10,965	$9,967	$20,933	$3,619,974
116	$10,935	$9,997	$20,933	$3,609,977
117	$10,905	$10,028	$20,933	$3,599,949
118	$10,875	$10,058	$20,933	$3,589,891
119	$10,844	$10,088	$20,933	$3,579,803
120	$10,814	$10,119	$20,933	$3,569,684

第10年供款共

$251,193

第10年利息

$131,759

第10年共還本金

$119,434

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$10,783	$10,149	$20,933	$3,559,535
122	$10,753	$10,180	$20,933	$3,549,355
123	$10,722	$10,211	$20,933	$3,539,144
124	$10,691	$10,242	$20,933	$3,528,903
125	$10,660	$10,273	$20,933	$3,518,630
126	$10,629	$10,304	$20,933	$3,508,327
127	$10,598	$10,335	$20,933	$3,497,992
128	$10,567	$10,366	$20,933	$3,487,626
129	$10,536	$10,397	$20,933	$3,477,229
130	$10,504	$10,429	$20,933	$3,466,800
131	$10,473	$10,460	$20,933	$3,456,340
132	$10,441	$10,492	$20,933	$3,445,848

第11年供款共

$251,193

第11年利息

$127,357

第11年共還本金

$123,836

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$10,409	$10,523	$20,933	$3,435,325
134	$10,378	$10,555	$20,933	$3,424,770
135	$10,346	$10,587	$20,933	$3,414,183
136	$10,314	$10,619	$20,933	$3,403,564
137	$10,282	$10,651	$20,933	$3,392,912
138	$10,249	$10,683	$20,933	$3,382,229
139	$10,217	$10,716	$20,933	$3,371,513
140	$10,185	$10,748	$20,933	$3,360,766
141	$10,152	$10,780	$20,933	$3,349,985
142	$10,120	$10,813	$20,933	$3,339,172
143	$10,087	$10,846	$20,933	$3,328,326
144	$10,054	$10,878	$20,933	$3,317,448

第12年供款共

$251,193

第12年利息

$122,793

第12年共還本金

$128,400

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$10,021	$10,911	$20,933	$3,306,537
146	$9,988	$10,944	$20,933	$3,295,592
147	$9,955	$10,977	$20,933	$3,284,615
148	$9,922	$11,010	$20,933	$3,273,605
149	$9,889	$11,044	$20,933	$3,262,561
150	$9,856	$11,077	$20,933	$3,251,484
151	$9,822	$11,111	$20,933	$3,240,373
152	$9,789	$11,144	$20,933	$3,229,229
153	$9,755	$11,178	$20,933	$3,218,051
154	$9,721	$11,212	$20,933	$3,206,840
155	$9,687	$11,245	$20,933	$3,195,594
156	$9,653	$11,279	$20,933	$3,184,315

第13年供款共

$251,193

第13年利息

$118,060

第13年共還本金

$133,133

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$9,619	$11,313	$20,933	$3,173,001
158	$9,585	$11,348	$20,933	$3,161,654
159	$9,551	$11,382	$20,933	$3,150,272
160	$9,516	$11,416	$20,933	$3,138,856
161	$9,482	$11,451	$20,933	$3,127,405
162	$9,447	$11,485	$20,933	$3,115,919
163	$9,413	$11,520	$20,933	$3,104,399
164	$9,378	$11,555	$20,933	$3,092,844
165	$9,343	$11,590	$20,933	$3,081,255
166	$9,308	$11,625	$20,933	$3,069,630
167	$9,273	$11,660	$20,933	$3,057,970
168	$9,238	$11,695	$20,933	$3,046,275

第14年供款共

$251,193

第14年利息

$113,153

第14年共還本金

$138,040

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$9,202	$11,730	$20,933	$3,034,544
170	$9,167	$11,766	$20,933	$3,022,778
171	$9,131	$11,801	$20,933	$3,010,977
172	$9,096	$11,837	$20,933	$2,999,140
173	$9,060	$11,873	$20,933	$2,987,267
174	$9,024	$11,909	$20,933	$2,975,358
175	$8,988	$11,945	$20,933	$2,963,414
176	$8,952	$11,981	$20,933	$2,951,433
177	$8,916	$12,017	$20,933	$2,939,416
178	$8,879	$12,053	$20,933	$2,927,363
179	$8,843	$12,090	$20,933	$2,915,273
180	$8,807	$12,126	$20,933	$2,903,147

第15年供款共

$251,193

第15年利息

$108,065

第15年共還本金

$143,128

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$8,770	$12,163	$20,933	$2,890,984
182	$8,733	$12,200	$20,933	$2,878,784
183	$8,696	$12,236	$20,933	$2,866,548
184	$8,659	$12,273	$20,933	$2,854,274
185	$8,622	$12,310	$20,933	$2,841,964
186	$8,585	$12,348	$20,933	$2,829,616
187	$8,548	$12,385	$20,933	$2,817,231
188	$8,510	$12,422	$20,933	$2,804,809
189	$8,473	$12,460	$20,933	$2,792,349
190	$8,435	$12,498	$20,933	$2,779,852
191	$8,397	$12,535	$20,933	$2,767,316
192	$8,360	$12,573	$20,933	$2,754,743

第16年供款共

$251,193

第16年利息

$102,790

第16年共還本金

$148,404

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$8,322	$12,611	$20,933	$2,742,132
194	$8,284	$12,649	$20,933	$2,729,483
195	$8,245	$12,687	$20,933	$2,716,795
196	$8,207	$12,726	$20,933	$2,704,070
197	$8,169	$12,764	$20,933	$2,691,305
198	$8,130	$12,803	$20,933	$2,678,503
199	$8,091	$12,841	$20,933	$2,665,661
200	$8,053	$12,880	$20,933	$2,652,781
201	$8,014	$12,919	$20,933	$2,639,862
202	$7,975	$12,958	$20,933	$2,626,904
203	$7,935	$12,997	$20,933	$2,613,906
204	$7,896	$13,037	$20,933	$2,600,870

第17年供款共

$251,193

第17年利息

$97,320

第17年共還本金

$153,873

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$7,857	$13,076	$20,933	$2,587,794
206	$7,817	$13,115	$20,933	$2,574,678
207	$7,778	$13,155	$20,933	$2,561,523
208	$7,738	$13,195	$20,933	$2,548,328
209	$7,698	$13,235	$20,933	$2,535,094
210	$7,658	$13,275	$20,933	$2,521,819
211	$7,618	$13,315	$20,933	$2,508,504
212	$7,578	$13,355	$20,933	$2,495,149
213	$7,537	$13,395	$20,933	$2,481,754
214	$7,497	$13,436	$20,933	$2,468,318
215	$7,456	$13,476	$20,933	$2,454,842
216	$7,416	$13,517	$20,933	$2,441,325

第18年供款共

$251,193

第18年利息

$91,648

第18年共還本金

$159,545

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$7,375	$13,558	$20,933	$2,427,767
218	$7,334	$13,599	$20,933	$2,414,168
219	$7,293	$13,640	$20,933	$2,400,528
220	$7,252	$13,681	$20,933	$2,386,847
221	$7,210	$13,722	$20,933	$2,373,124
222	$7,169	$13,764	$20,933	$2,359,360
223	$7,127	$13,806	$20,933	$2,345,555
224	$7,086	$13,847	$20,933	$2,331,708
225	$7,044	$13,889	$20,933	$2,317,819
226	$7,002	$13,931	$20,933	$2,303,888
227	$6,960	$13,973	$20,933	$2,289,914
228	$6,917	$14,015	$20,933	$2,275,899

第19年供款共

$251,193

第19年利息

$85,768

第19年共還本金

$165,426

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$6,875	$14,058	$20,933	$2,261,842
230	$6,833	$14,100	$20,933	$2,247,741
231	$6,790	$14,143	$20,933	$2,233,599
232	$6,747	$14,185	$20,933	$2,219,413
233	$6,704	$14,228	$20,933	$2,205,185
234	$6,661	$14,271	$20,933	$2,190,914
235	$6,618	$14,314	$20,933	$2,176,599
236	$6,575	$14,358	$20,933	$2,162,242
237	$6,532	$14,401	$20,933	$2,147,841
238	$6,488	$14,444	$20,933	$2,133,396
239	$6,445	$14,488	$20,933	$2,118,908
240	$6,401	$14,532	$20,933	$2,104,376

第20年供款共

$251,193

第20年利息

$79,670

第20年共還本金

$171,523

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$6,357	$14,576	$20,933	$2,089,801
242	$6,313	$14,620	$20,933	$2,075,181
243	$6,269	$14,664	$20,933	$2,060,517
244	$6,224	$14,708	$20,933	$2,045,808
245	$6,180	$14,753	$20,933	$2,031,056
246	$6,135	$14,797	$20,933	$2,016,258
247	$6,091	$14,842	$20,933	$2,001,416
248	$6,046	$14,887	$20,933	$1,986,530
249	$6,001	$14,932	$20,933	$1,971,598
250	$5,956	$14,977	$20,933	$1,956,621
251	$5,911	$15,022	$20,933	$1,941,599
252	$5,865	$15,068	$20,933	$1,926,531

第21年供款共

$251,193

第21年利息

$73,348

第21年共還本金

$177,845

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$5,820	$15,113	$20,933	$1,911,418
254	$5,774	$15,159	$20,933	$1,896,260
255	$5,728	$15,204	$20,933	$1,881,055
256	$5,682	$15,250	$20,933	$1,865,805
257	$5,636	$15,296	$20,933	$1,850,508
258	$5,590	$15,343	$20,933	$1,835,166
259	$5,544	$15,389	$20,933	$1,819,777
260	$5,497	$15,436	$20,933	$1,804,341
261	$5,451	$15,482	$20,933	$1,788,859
262	$5,404	$15,529	$20,933	$1,773,330
263	$5,357	$15,576	$20,933	$1,757,754
264	$5,310	$15,623	$20,933	$1,742,131

第22年供款共

$251,193

第22年利息

$66,793

第22年共還本金

$184,400

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$5,263	$15,670	$20,933	$1,726,461
266	$5,215	$15,717	$20,933	$1,710,744
267	$5,168	$15,765	$20,933	$1,694,979
268	$5,120	$15,813	$20,933	$1,679,167
269	$5,072	$15,860	$20,933	$1,663,306
270	$5,025	$15,908	$20,933	$1,647,398
271	$4,977	$15,956	$20,933	$1,631,442
272	$4,928	$16,004	$20,933	$1,615,437
273	$4,880	$16,053	$20,933	$1,599,385
274	$4,831	$16,101	$20,933	$1,583,283
275	$4,783	$16,150	$20,933	$1,567,133
276	$4,734	$16,199	$20,933	$1,550,935

第23年供款共

$251,193

第23年利息

$59,996

第23年共還本金

$191,197

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,685	$16,248	$20,933	$1,534,687
278	$4,636	$16,297	$20,933	$1,518,390
279	$4,587	$16,346	$20,933	$1,502,044
280	$4,537	$16,395	$20,933	$1,485,649
281	$4,488	$16,445	$20,933	$1,469,204
282	$4,438	$16,495	$20,933	$1,452,710
283	$4,388	$16,544	$20,933	$1,436,165
284	$4,338	$16,594	$20,933	$1,419,571
285	$4,288	$16,644	$20,933	$1,402,926
286	$4,238	$16,695	$20,933	$1,386,232
287	$4,188	$16,745	$20,933	$1,369,487
288	$4,137	$16,796	$20,933	$1,352,691

第24年供款共

$251,193

第24年利息

$52,949

第24年共還本金

$198,244

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$4,086	$16,847	$20,933	$1,335,844
290	$4,035	$16,897	$20,933	$1,318,947
291	$3,984	$16,948	$20,933	$1,301,998
292	$3,933	$17,000	$20,933	$1,284,999
293	$3,882	$17,051	$20,933	$1,267,948
294	$3,830	$17,102	$20,933	$1,250,845
295	$3,779	$17,154	$20,933	$1,233,691
296	$3,727	$17,206	$20,933	$1,216,485
297	$3,675	$17,258	$20,933	$1,199,227
298	$3,623	$17,310	$20,933	$1,181,917
299	$3,570	$17,362	$20,933	$1,164,555
300	$3,518	$17,415	$20,933	$1,147,140

第25年供款共

$251,193

第25年利息

$45,642

第25年共還本金

$205,551

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,465	$17,467	$20,933	$1,129,673
302	$3,413	$17,520	$20,933	$1,112,152
303	$3,360	$17,573	$20,933	$1,094,579
304	$3,307	$17,626	$20,933	$1,076,953
305	$3,253	$17,679	$20,933	$1,059,274
306	$3,200	$17,733	$20,933	$1,041,541
307	$3,146	$17,786	$20,933	$1,023,754
308	$3,093	$17,840	$20,933	$1,005,914
309	$3,039	$17,894	$20,933	$988,020
310	$2,985	$17,948	$20,933	$970,072
311	$2,930	$18,002	$20,933	$952,070
312	$2,876	$18,057	$20,933	$934,013

第26年供款共

$251,193

第26年利息

$38,066

第26年共還本金

$213,127

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,821	$18,111	$20,933	$915,902
314	$2,767	$18,166	$20,933	$897,736
315	$2,712	$18,221	$20,933	$879,515
316	$2,657	$18,276	$20,933	$861,239
317	$2,602	$18,331	$20,933	$842,908
318	$2,546	$18,386	$20,933	$824,521
319	$2,491	$18,442	$20,933	$806,079
320	$2,435	$18,498	$20,933	$787,582
321	$2,379	$18,554	$20,933	$769,028
322	$2,323	$18,610	$20,933	$750,418
323	$2,267	$18,666	$20,933	$731,752
324	$2,211	$18,722	$20,933	$713,030

第27年供款共

$251,193

第27年利息

$30,210

第27年共還本金

$220,983

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,154	$18,779	$20,933	$694,251
326	$2,097	$18,836	$20,933	$675,416
327	$2,040	$18,892	$20,933	$656,523
328	$1,983	$18,950	$20,933	$637,574
329	$1,926	$19,007	$20,933	$618,567
330	$1,869	$19,064	$20,933	$599,503
331	$1,811	$19,122	$20,933	$580,381
332	$1,753	$19,180	$20,933	$561,202
333	$1,695	$19,237	$20,933	$541,964
334	$1,637	$19,296	$20,933	$522,669
335	$1,579	$19,354	$20,933	$503,315
336	$1,520	$19,412	$20,933	$483,903

第28年供款共

$251,193

第28年利息

$22,065

第28年共還本金

$229,128

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,462	$19,471	$20,933	$464,432
338	$1,403	$19,530	$20,933	$444,902
339	$1,344	$19,589	$20,933	$425,313
340	$1,285	$19,648	$20,933	$405,665
341	$1,225	$19,707	$20,933	$385,958
342	$1,166	$19,767	$20,933	$366,191
343	$1,106	$19,827	$20,933	$346,364
344	$1,046	$19,886	$20,933	$326,478
345	$986	$19,947	$20,933	$306,531
346	$926	$20,007	$20,933	$286,525
347	$866	$20,067	$20,933	$266,457
348	$805	$20,128	$20,933	$246,330

第29年供款共

$251,193

第29年利息

$13,620

第29年共還本金

$237,573

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$744	$20,189	$20,933	$226,141
350	$683	$20,250	$20,933	$205,891
351	$622	$20,311	$20,933	$185,580
352	$561	$20,372	$20,933	$165,208
353	$499	$20,434	$20,933	$144,775
354	$437	$20,495	$20,933	$124,279
355	$375	$20,557	$20,933	$103,722
356	$313	$20,619	$20,933	$83,102
357	$251	$20,682	$20,933	$62,421
358	$189	$20,744	$20,933	$41,677
359	$126	$20,807	$20,933	$20,870
360	$63	$20,870	$20,933	$0

第30年供款共

$251,193

第30年利息

$4,864

第30年共還本金

$246,330

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$11,275,792

免責聲明

筍盤推介

按揭保險費
info