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$11,187,760

每月供款
$20,814

首期

$3,365,000

總貸款額

$4,635,000

總利息

$2,857,760

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$3,695,000

按月供比率計算

$41,626

置業成本總預算

HK$3,695,000

首期

$3,365,000
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

$41,626

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

沙田隔田村南滘

thumb_up

罕有放售二樓連天台,不用每呎一万

建

700 呎

@11,429

real_estate_agent 罕有放盤

售$800 萬

建

700 呎

@11,429

售$800 萬

real_estate_agent 罕有放盤

西貢逸瓏海滙連大花園

thumb_up

特色戶地下連大花園

實

492 呎

@17,886

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 pets 愛竉必選

售$880 萬

實

492 呎

@17,886

售$880 萬

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 pets 愛竉必選

沙田沙田第一城

thumb_up

罕有3房企理必睇

實

478 呎

@14,644

建

605 呎

@11,570

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買

售$700 萬

實

478 呎

@14,644

建

605 呎

@11,570

售$700 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 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

@16,129

local_fire_department 至HIT verified 首置必買

售$800 萬

實

496 呎

@16,129

售$800 萬

local_fire_department 至HIT verified 首置必買

馬鞍山聽濤雅苑第03座

thumb_up

內園實用三房, 正東南景

實

733 呎

@12,142

建

906 呎

@9,823

local_fire_department 至HIT

售$890 萬

實

733 呎

@12,142

建

906 呎

@9,823

售$890 萬

local_fire_department 至HIT

VR實景

馬鞍山迎海第02期星灣第19座

thumb_up

迎海第02期星灣高層靚裝筍

實

497 呎

@14,085

pets 愛竉必選

售$700 萬

實

497 呎

@14,085

售$700 萬

pets 愛竉必選

馬鞍山聽濤雅苑第07座

thumb_up

靚裝高層海景三房套平賣

實

733 呎

@12,005

建

906 呎

@9,713

local_fire_department 至HIT

售$880 萬

實

733 呎

@12,005

建

906 呎

@9,713

售$880 萬

local_fire_department 至HIT

大埔高塘

thumb_up

Nicely Renovated House

建

1,000 呎

@9,000

local_fire_department 至HIT hotel_class 樓王

售$900 萬

建

1,000 呎

@9,000

售$900 萬

local_fire_department 至HIT hotel_class 樓王

VR實景

馬鞍山翠擁華庭第11座

thumb_up

翠擁華庭第11座

實

675 呎

@12,889

建

868 呎

@10,023

local_fire_department 至HIT hotel_class 樓王 verified 首置必買

售$870 萬

實

675 呎

@12,889

建

868 呎

@10,023

售$870 萬

local_fire_department 至HIT hotel_class 樓王 verified 首置必買

沙田碧濤花園第03期第01座峰景閣

thumb_up

碧濤花園三房套河景連車位

實

702 呎

@10,655

建

978 呎

@7,648

directions_run 日內即走 local_offer 低水筍價

售$748 萬

實

702 呎

@10,655

建

978 呎

@7,648

售$748 萬

directions_run 日內即走 local_offer 低水筍價

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

KOL實拍 VR實景

馬鞍山曉峰灣畔###極高層特色露台戶,全海景靚裝3房,歡迎查詢###還價即成

thumb_up

曉峰灣畔###極高層特色露台戶,全海景靚裝3房,歡迎查詢###還價即成

實

684 呎

@11,667

建

901 呎

@8,857

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

售$798 萬

實

684 呎

@11,667

建

901 呎

@8,857

售$798 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

利率	15年	20年	25年	30年
1.000	$27,740	$21,316	$17,468	$14,908
1.500	$28,771	$22,366	$18,537	$15,996
2.000	$29,827	$23,448	$19,646	$17,132
2.500	$30,906	$24,561	$20,793	$18,314
3.000	$32,008	$25,706	$21,980	$19,541
3.500	$33,135	$26,881	$23,204	$20,813
4.000	$34,285	$28,087	$24,465	$22,128
4.500	$35,457	$29,323	$25,763	$23,485
5.000	$36,653	$30,589	$27,096	$24,882
5.500	$37,872	$31,884	$28,463	$26,317
6.000	$39,113	$33,207	$29,863	$27,789

每月供款$20,814

年期

30年

貸款金額

$4,635,000

總利息

$2,857,760

總貸款連利息

$7,492,760

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$13,519	$7,294	$20,813	$4,627,706
2	$13,497	$7,316	$20,813	$4,620,390
3	$13,476	$7,337	$20,813	$4,613,053
4	$13,455	$7,358	$20,813	$4,605,694
5	$13,433	$7,380	$20,813	$4,598,314
6	$13,412	$7,401	$20,813	$4,590,913
7	$13,390	$7,423	$20,813	$4,583,490
8	$13,369	$7,445	$20,813	$4,576,045
9	$13,347	$7,466	$20,813	$4,568,579
10	$13,325	$7,488	$20,813	$4,561,090
11	$13,303	$7,510	$20,813	$4,553,580
12	$13,281	$7,532	$20,813	$4,546,048

第1年供款共

$249,759

第1年利息

$160,807

第1年共還本金

$88,952

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$13,259	$7,554	$20,813	$4,538,495
14	$13,237	$7,576	$20,813	$4,530,919
15	$13,215	$7,598	$20,813	$4,523,321
16	$13,193	$7,620	$20,813	$4,515,700
17	$13,171	$7,642	$20,813	$4,508,058
18	$13,149	$7,665	$20,813	$4,500,393
19	$13,126	$7,687	$20,813	$4,492,706
20	$13,104	$7,709	$20,813	$4,484,997
21	$13,081	$7,732	$20,813	$4,477,265
22	$13,059	$7,755	$20,813	$4,469,510
23	$13,036	$7,777	$20,813	$4,461,733
24	$13,013	$7,800	$20,813	$4,453,933

第2年供款共

$249,759

第2年利息

$157,643

第2年共還本金

$92,115

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$12,991	$7,823	$20,813	$4,446,111
26	$12,968	$7,845	$20,813	$4,438,265
27	$12,945	$7,868	$20,813	$4,430,397
28	$12,922	$7,891	$20,813	$4,422,506
29	$12,899	$7,914	$20,813	$4,414,591
30	$12,876	$7,937	$20,813	$4,406,654
31	$12,853	$7,960	$20,813	$4,398,694
32	$12,830	$7,984	$20,813	$4,390,710
33	$12,806	$8,007	$20,813	$4,382,703
34	$12,783	$8,030	$20,813	$4,374,673
35	$12,759	$8,054	$20,813	$4,366,619
36	$12,736	$8,077	$20,813	$4,358,542

第3年供款共

$249,759

第3年利息

$154,367

第3年共還本金

$95,392

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$12,712	$8,101	$20,813	$4,350,441
38	$12,689	$8,124	$20,813	$4,342,316
39	$12,665	$8,148	$20,813	$4,334,168
40	$12,641	$8,172	$20,813	$4,325,996
41	$12,617	$8,196	$20,813	$4,317,801
42	$12,594	$8,220	$20,813	$4,309,581
43	$12,570	$8,244	$20,813	$4,301,337
44	$12,546	$8,268	$20,813	$4,293,070
45	$12,521	$8,292	$20,813	$4,284,778
46	$12,497	$8,316	$20,813	$4,276,462
47	$12,473	$8,340	$20,813	$4,268,122
48	$12,449	$8,365	$20,813	$4,259,757

第4年供款共

$249,759

第4年利息

$150,974

第4年共還本金

$98,784

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$12,424	$8,389	$20,813	$4,251,368
50	$12,400	$8,413	$20,813	$4,242,955
51	$12,375	$8,438	$20,813	$4,234,517
52	$12,351	$8,463	$20,813	$4,226,054
53	$12,326	$8,487	$20,813	$4,217,567
54	$12,301	$8,512	$20,813	$4,209,055
55	$12,276	$8,537	$20,813	$4,200,518
56	$12,252	$8,562	$20,813	$4,191,957
57	$12,227	$8,587	$20,813	$4,183,370
58	$12,201	$8,612	$20,813	$4,174,758
59	$12,176	$8,637	$20,813	$4,166,121
60	$12,151	$8,662	$20,813	$4,157,459

第5年供款共

$249,759

第5年利息

$147,461

第5年共還本金

$102,298

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$12,126	$8,687	$20,813	$4,148,772
62	$12,101	$8,713	$20,813	$4,140,059
63	$12,075	$8,738	$20,813	$4,131,321
64	$12,050	$8,764	$20,813	$4,122,558
65	$12,024	$8,789	$20,813	$4,113,769
66	$11,998	$8,815	$20,813	$4,104,954
67	$11,973	$8,840	$20,813	$4,096,114
68	$11,947	$8,866	$20,813	$4,087,247
69	$11,921	$8,892	$20,813	$4,078,355
70	$11,895	$8,918	$20,813	$4,069,437
71	$11,869	$8,944	$20,813	$4,060,493
72	$11,843	$8,970	$20,813	$4,051,523

第6年供款共

$249,759

第6年利息

$143,822

第6年共還本金

$105,936

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$11,817	$8,996	$20,813	$4,042,527
74	$11,791	$9,023	$20,813	$4,033,504
75	$11,764	$9,049	$20,813	$4,024,455
76	$11,738	$9,075	$20,813	$4,015,380
77	$11,712	$9,102	$20,813	$4,006,279
78	$11,685	$9,128	$20,813	$3,997,150
79	$11,658	$9,155	$20,813	$3,987,995
80	$11,632	$9,182	$20,813	$3,978,814
81	$11,605	$9,208	$20,813	$3,969,605
82	$11,578	$9,235	$20,813	$3,960,370
83	$11,551	$9,262	$20,813	$3,951,108
84	$11,524	$9,289	$20,813	$3,941,819

第7年供款共

$249,759

第7年利息

$140,055

第7年共還本金

$109,704

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$11,497	$9,316	$20,813	$3,932,503
86	$11,470	$9,343	$20,813	$3,923,159
87	$11,443	$9,371	$20,813	$3,913,789
88	$11,415	$9,398	$20,813	$3,904,391
89	$11,388	$9,425	$20,813	$3,894,965
90	$11,360	$9,453	$20,813	$3,885,512
91	$11,333	$9,480	$20,813	$3,876,032
92	$11,305	$9,508	$20,813	$3,866,524
93	$11,277	$9,536	$20,813	$3,856,988
94	$11,250	$9,564	$20,813	$3,847,424
95	$11,222	$9,592	$20,813	$3,837,833
96	$11,194	$9,620	$20,813	$3,828,213

第8年供款共

$249,759

第8年利息

$136,153

第8年共還本金

$113,606

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$11,166	$9,648	$20,813	$3,818,565
98	$11,137	$9,676	$20,813	$3,808,890
99	$11,109	$9,704	$20,813	$3,799,186
100	$11,081	$9,732	$20,813	$3,789,454
101	$11,053	$9,761	$20,813	$3,779,693
102	$11,024	$9,789	$20,813	$3,769,904
103	$10,996	$9,818	$20,813	$3,760,086
104	$10,967	$9,846	$20,813	$3,750,240
105	$10,938	$9,875	$20,813	$3,740,365
106	$10,909	$9,904	$20,813	$3,730,461
107	$10,881	$9,933	$20,813	$3,720,528
108	$10,852	$9,962	$20,813	$3,710,567

第9年供款共

$249,759

第9年利息

$132,112

第9年共還本金

$117,647

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$10,822	$9,991	$20,813	$3,700,576
110	$10,793	$10,020	$20,813	$3,690,556
111	$10,764	$10,049	$20,813	$3,680,507
112	$10,735	$10,078	$20,813	$3,670,428
113	$10,705	$10,108	$20,813	$3,660,321
114	$10,676	$10,137	$20,813	$3,650,183
115	$10,646	$10,167	$20,813	$3,640,016
116	$10,617	$10,197	$20,813	$3,629,820
117	$10,587	$10,226	$20,813	$3,619,594
118	$10,557	$10,256	$20,813	$3,609,338
119	$10,527	$10,286	$20,813	$3,599,052
120	$10,497	$10,316	$20,813	$3,588,736

第10年供款共

$249,759

第10年利息

$127,928

第10年共還本金

$121,831

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$10,467	$10,346	$20,813	$3,578,390
122	$10,437	$10,376	$20,813	$3,568,013
123	$10,407	$10,407	$20,813	$3,557,607
124	$10,376	$10,437	$20,813	$3,547,170
125	$10,346	$10,467	$20,813	$3,536,703
126	$10,315	$10,498	$20,813	$3,526,205
127	$10,285	$10,528	$20,813	$3,515,676
128	$10,254	$10,559	$20,813	$3,505,117
129	$10,223	$10,590	$20,813	$3,494,527
130	$10,192	$10,621	$20,813	$3,483,906
131	$10,161	$10,652	$20,813	$3,473,255
132	$10,130	$10,683	$20,813	$3,462,572

第11年供款共

$249,759

第11年利息

$123,595

第11年共還本金

$126,164

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$10,099	$10,714	$20,813	$3,451,858
134	$10,068	$10,745	$20,813	$3,441,112
135	$10,037	$10,777	$20,813	$3,430,336
136	$10,005	$10,808	$20,813	$3,419,528
137	$9,974	$10,840	$20,813	$3,408,688
138	$9,942	$10,871	$20,813	$3,397,817
139	$9,910	$10,903	$20,813	$3,386,914
140	$9,878	$10,935	$20,813	$3,375,979
141	$9,847	$10,967	$20,813	$3,365,013
142	$9,815	$10,999	$20,813	$3,354,014
143	$9,783	$11,031	$20,813	$3,342,983
144	$9,750	$11,063	$20,813	$3,331,920

第12年供款共

$249,759

第12年利息

$119,107

第12年共還本金

$130,651

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$9,718	$11,095	$20,813	$3,320,825
146	$9,686	$11,127	$20,813	$3,309,698
147	$9,653	$11,160	$20,813	$3,298,538
148	$9,621	$11,192	$20,813	$3,287,345
149	$9,588	$11,225	$20,813	$3,276,120
150	$9,555	$11,258	$20,813	$3,264,862
151	$9,523	$11,291	$20,813	$3,253,572
152	$9,490	$11,324	$20,813	$3,242,248
153	$9,457	$11,357	$20,813	$3,230,891
154	$9,423	$11,390	$20,813	$3,219,502
155	$9,390	$11,423	$20,813	$3,208,079
156	$9,357	$11,456	$20,813	$3,196,622

第13年供款共

$249,759

第13年利息

$114,461

第13年共還本金

$135,298

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$9,323	$11,490	$20,813	$3,185,132
158	$9,290	$11,523	$20,813	$3,173,609
159	$9,256	$11,557	$20,813	$3,162,052
160	$9,223	$11,591	$20,813	$3,150,462
161	$9,189	$11,624	$20,813	$3,138,837
162	$9,155	$11,658	$20,813	$3,127,179
163	$9,121	$11,692	$20,813	$3,115,487
164	$9,087	$11,726	$20,813	$3,103,760
165	$9,053	$11,761	$20,813	$3,092,000
166	$9,018	$11,795	$20,813	$3,080,205
167	$8,984	$11,829	$20,813	$3,068,376
168	$8,949	$11,864	$20,813	$3,056,512

第14年供款共

$249,759

第14年利息

$109,648

第14年共還本金

$140,110

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$8,915	$11,898	$20,813	$3,044,614
170	$8,880	$11,933	$20,813	$3,032,680
171	$8,845	$11,968	$20,813	$3,020,713
172	$8,810	$12,003	$20,813	$3,008,710
173	$8,775	$12,038	$20,813	$2,996,672
174	$8,740	$12,073	$20,813	$2,984,599
175	$8,705	$12,108	$20,813	$2,972,491
176	$8,670	$12,143	$20,813	$2,960,347
177	$8,634	$12,179	$20,813	$2,948,168
178	$8,599	$12,214	$20,813	$2,935,954
179	$8,563	$12,250	$20,813	$2,923,704
180	$8,527	$12,286	$20,813	$2,911,418

第15年供款共

$249,759

第15年利息

$104,665

第15年共還本金

$145,094

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$8,492	$12,322	$20,813	$2,899,097
182	$8,456	$12,358	$20,813	$2,886,739
183	$8,420	$12,394	$20,813	$2,874,346
184	$8,384	$12,430	$20,813	$2,861,916
185	$8,347	$12,466	$20,813	$2,849,450
186	$8,311	$12,502	$20,813	$2,836,948
187	$8,274	$12,539	$20,813	$2,824,409
188	$8,238	$12,575	$20,813	$2,811,833
189	$8,201	$12,612	$20,813	$2,799,221
190	$8,164	$12,649	$20,813	$2,786,573
191	$8,128	$12,686	$20,813	$2,773,887
192	$8,091	$12,723	$20,813	$2,761,164

第16年供款共

$249,759

第16年利息

$99,505

第16年共還本金

$150,254

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$8,053	$12,760	$20,813	$2,748,404
194	$8,016	$12,797	$20,813	$2,735,607
195	$7,979	$12,834	$20,813	$2,722,773
196	$7,941	$12,872	$20,813	$2,709,901
197	$7,904	$12,909	$20,813	$2,696,992
198	$7,866	$12,947	$20,813	$2,684,045
199	$7,828	$12,985	$20,813	$2,671,060
200	$7,791	$13,023	$20,813	$2,658,037
201	$7,753	$13,061	$20,813	$2,644,977
202	$7,715	$13,099	$20,813	$2,631,878
203	$7,676	$13,137	$20,813	$2,618,741
204	$7,638	$13,175	$20,813	$2,605,566

第17年供款共

$249,759

第17年利息

$94,160

第17年共還本金

$155,598

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$7,600	$13,214	$20,813	$2,592,352
206	$7,561	$13,252	$20,813	$2,579,100
207	$7,522	$13,291	$20,813	$2,565,809
208	$7,484	$13,330	$20,813	$2,552,480
209	$7,445	$13,368	$20,813	$2,539,111
210	$7,406	$13,407	$20,813	$2,525,704
211	$7,367	$13,447	$20,813	$2,512,257
212	$7,327	$13,486	$20,813	$2,498,771
213	$7,288	$13,525	$20,813	$2,485,246
214	$7,249	$13,565	$20,813	$2,471,682
215	$7,209	$13,604	$20,813	$2,458,077
216	$7,169	$13,644	$20,813	$2,444,434

第18年供款共

$249,759

第18年利息

$88,626

第18年共還本金

$161,132

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$7,130	$13,684	$20,813	$2,430,750
218	$7,090	$13,724	$20,813	$2,417,026
219	$7,050	$13,764	$20,813	$2,403,263
220	$7,010	$13,804	$20,813	$2,389,459
221	$6,969	$13,844	$20,813	$2,375,615
222	$6,929	$13,884	$20,813	$2,361,731
223	$6,888	$13,925	$20,813	$2,347,806
224	$6,848	$13,965	$20,813	$2,333,841
225	$6,807	$14,006	$20,813	$2,319,834
226	$6,766	$14,047	$20,813	$2,305,787
227	$6,725	$14,088	$20,813	$2,291,699
228	$6,684	$14,129	$20,813	$2,277,570

第19年供款共

$249,759

第19年利息

$82,895

第19年共還本金

$166,863

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$6,643	$14,170	$20,813	$2,263,400
230	$6,602	$14,212	$20,813	$2,249,188
231	$6,560	$14,253	$20,813	$2,234,935
232	$6,519	$14,295	$20,813	$2,220,641
233	$6,477	$14,336	$20,813	$2,206,304
234	$6,435	$14,378	$20,813	$2,191,926
235	$6,393	$14,420	$20,813	$2,177,506
236	$6,351	$14,462	$20,813	$2,163,044
237	$6,309	$14,504	$20,813	$2,148,539
238	$6,267	$14,547	$20,813	$2,133,993
239	$6,224	$14,589	$20,813	$2,119,404
240	$6,182	$14,632	$20,813	$2,104,772

第20年供款共

$249,759

第20年利息

$76,960

第20年共還本金

$172,798

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$6,139	$14,674	$20,813	$2,090,098
242	$6,096	$14,717	$20,813	$2,075,381
243	$6,053	$14,760	$20,813	$2,060,621
244	$6,010	$14,803	$20,813	$2,045,818
245	$5,967	$14,846	$20,813	$2,030,971
246	$5,924	$14,890	$20,813	$2,016,082
247	$5,880	$14,933	$20,813	$2,001,149
248	$5,837	$14,977	$20,813	$1,986,172
249	$5,793	$15,020	$20,813	$1,971,152
250	$5,749	$15,064	$20,813	$1,956,088
251	$5,705	$15,108	$20,813	$1,940,980
252	$5,661	$15,152	$20,813	$1,925,828

第21年供款共

$249,759

第21年利息

$70,815

第21年共還本金

$178,944

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$5,617	$15,196	$20,813	$1,910,632
254	$5,573	$15,241	$20,813	$1,895,391
255	$5,528	$15,285	$20,813	$1,880,106
256	$5,484	$15,330	$20,813	$1,864,777
257	$5,439	$15,374	$20,813	$1,849,402
258	$5,394	$15,419	$20,813	$1,833,983
259	$5,349	$15,464	$20,813	$1,818,519
260	$5,304	$15,509	$20,813	$1,803,010
261	$5,259	$15,554	$20,813	$1,787,455
262	$5,213	$15,600	$20,813	$1,771,856
263	$5,168	$15,645	$20,813	$1,756,210
264	$5,122	$15,691	$20,813	$1,740,519

第22年供款共

$249,759

第22年利息

$64,450

第22年共還本金

$185,309

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$5,077	$15,737	$20,813	$1,724,783
266	$5,031	$15,783	$20,813	$1,709,000
267	$4,985	$15,829	$20,813	$1,693,171
268	$4,938	$15,875	$20,813	$1,677,297
269	$4,892	$15,921	$20,813	$1,661,376
270	$4,846	$15,968	$20,813	$1,645,408
271	$4,799	$16,014	$20,813	$1,629,394
272	$4,752	$16,061	$20,813	$1,613,333
273	$4,706	$16,108	$20,813	$1,597,225
274	$4,659	$16,155	$20,813	$1,581,071
275	$4,611	$16,202	$20,813	$1,564,869
276	$4,564	$16,249	$20,813	$1,548,620

第23年供款共

$249,759

第23年利息

$57,859

第23年共還本金

$191,899

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,517	$16,296	$20,813	$1,532,324
278	$4,469	$16,344	$20,813	$1,515,980
279	$4,422	$16,392	$20,813	$1,499,588
280	$4,374	$16,439	$20,813	$1,483,149
281	$4,326	$16,487	$20,813	$1,466,661
282	$4,278	$16,535	$20,813	$1,450,126
283	$4,230	$16,584	$20,813	$1,433,542
284	$4,181	$16,632	$20,813	$1,416,910
285	$4,133	$16,681	$20,813	$1,400,229
286	$4,084	$16,729	$20,813	$1,383,500
287	$4,035	$16,778	$20,813	$1,366,722
288	$3,986	$16,827	$20,813	$1,349,895

第24年供款共

$249,759

第24年利息

$51,034

第24年共還本金

$198,725

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,937	$16,876	$20,813	$1,333,019
290	$3,888	$16,925	$20,813	$1,316,094
291	$3,839	$16,975	$20,813	$1,299,119
292	$3,789	$17,024	$20,813	$1,282,095
293	$3,739	$17,074	$20,813	$1,265,021
294	$3,690	$17,124	$20,813	$1,247,898
295	$3,640	$17,174	$20,813	$1,230,724
296	$3,590	$17,224	$20,813	$1,213,501
297	$3,539	$17,274	$20,813	$1,196,227
298	$3,489	$17,324	$20,813	$1,178,903
299	$3,438	$17,375	$20,813	$1,161,528
300	$3,388	$17,425	$20,813	$1,144,103

第25年供款共

$249,759

第25年利息

$43,966

第25年共還本金

$205,793

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,337	$17,476	$20,813	$1,126,626
302	$3,286	$17,527	$20,813	$1,109,099
303	$3,235	$17,578	$20,813	$1,091,521
304	$3,184	$17,630	$20,813	$1,073,891
305	$3,132	$17,681	$20,813	$1,056,210
306	$3,081	$17,733	$20,813	$1,038,477
307	$3,029	$17,784	$20,813	$1,020,693
308	$2,977	$17,836	$20,813	$1,002,857
309	$2,925	$17,888	$20,813	$984,969
310	$2,873	$17,940	$20,813	$967,028
311	$2,820	$17,993	$20,813	$949,036
312	$2,768	$18,045	$20,813	$930,990

第26年供款共

$249,759

第26年利息

$36,646

第26年共還本金

$213,112

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,715	$18,098	$20,813	$912,893
314	$2,663	$18,151	$20,813	$894,742
315	$2,610	$18,204	$20,813	$876,538
316	$2,557	$18,257	$20,813	$858,282
317	$2,503	$18,310	$20,813	$839,972
318	$2,450	$18,363	$20,813	$821,608
319	$2,396	$18,417	$20,813	$803,192
320	$2,343	$18,471	$20,813	$784,721
321	$2,289	$18,524	$20,813	$766,197
322	$2,235	$18,578	$20,813	$747,618
323	$2,181	$18,633	$20,813	$728,985
324	$2,126	$18,687	$20,813	$710,298

第27年供款共

$249,759

第27年利息

$29,067

第27年共還本金

$220,692

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,072	$18,742	$20,813	$691,557
326	$2,017	$18,796	$20,813	$672,761
327	$1,962	$18,851	$20,813	$653,910
328	$1,907	$18,906	$20,813	$635,004
329	$1,852	$18,961	$20,813	$616,043
330	$1,797	$19,016	$20,813	$597,026
331	$1,741	$19,072	$20,813	$577,954
332	$1,686	$19,128	$20,813	$558,827
333	$1,630	$19,183	$20,813	$539,643
334	$1,574	$19,239	$20,813	$520,404
335	$1,518	$19,295	$20,813	$501,109
336	$1,462	$19,352	$20,813	$481,757

第28年供款共

$249,759

第28年利息

$21,217

第28年共還本金

$228,541

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,405	$19,408	$20,813	$462,349
338	$1,349	$19,465	$20,813	$442,884
339	$1,292	$19,521	$20,813	$423,363
340	$1,235	$19,578	$20,813	$403,784
341	$1,178	$19,636	$20,813	$384,149
342	$1,120	$19,693	$20,813	$364,456
343	$1,063	$19,750	$20,813	$344,706
344	$1,005	$19,808	$20,813	$324,898
345	$948	$19,866	$20,813	$305,033
346	$890	$19,924	$20,813	$285,109
347	$832	$19,982	$20,813	$265,127
348	$773	$20,040	$20,813	$245,087

第29年供款共

$249,759

第29年利息

$13,089

第29年共還本金

$236,670

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$715	$20,098	$20,813	$224,989
350	$656	$20,157	$20,813	$204,832
351	$597	$20,216	$20,813	$184,616
352	$538	$20,275	$20,813	$164,341
353	$479	$20,334	$20,813	$144,008
354	$420	$20,393	$20,813	$123,614
355	$361	$20,453	$20,813	$103,162
356	$301	$20,512	$20,813	$82,649
357	$241	$20,572	$20,813	$62,077
358	$181	$20,632	$20,813	$41,445
359	$121	$20,692	$20,813	$20,753
360	$61	$20,753	$20,813	$0

第30年供款共

$249,759

第30年利息

$4,671

第30年共還本金

$245,087

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$11,187,760

免責聲明

筍盤推介

按揭保險費
info