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$11,209,956

每月供款
$20,975

首期

$3,329,000

總貸款額

$4,671,000

總利息

$2,879,956

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$3,659,000

按月供比率計算

$41,950

置業成本總預算

HK$3,659,000

首期

$3,329,000
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

$41,950

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

西貢逸瓏海滙第02座

thumb_up

逸瓏海滙 2房連天台

實

571 呎

@14,361

real_estate_agent 罕有放盤

售$820 萬

實

571 呎

@14,361

售$820 萬

real_estate_agent 罕有放盤

沙田沙田第一城

thumb_up

沙田第一城 3房套加工人房換樓必睇

實

853 呎

@9,965

建

1,018 呎

@8,350

local_fire_department 至HIT

售$850 萬

實

853 呎

@9,965

建

1,018 呎

@8,350

售$850 萬

local_fire_department 至HIT

沙田碧濤花園第02期 B座富臨閣

thumb_up

靚裝修河景有匙可睇

實

760 呎

@10,921

建

1,075 呎

@7,721

local_fire_department 至HIT transfer_within_a_station 人才必選

售$830 萬

實

760 呎

@10,921

建

1,075 呎

@7,721

售$830 萬

local_fire_department 至HIT transfer_within_a_station 人才必選

沙田欣廷軒第01座

thumb_up

高層有裝實用兩邊廳.

實

419 呎

@16,706

建

549 呎

@12,750

local_fire_department 至HIT

售$700 萬

實

419 呎

@16,706

建

549 呎

@12,750

售$700 萬

local_fire_department 至HIT

沙田濱景花園第01座

thumb_up

頭排河景景致怡人愛狗人仕之家實盤可約睇

實

544 呎

@13,566

建

659 呎

@11,199

real_estate_agent 罕有放盤

售$738 萬

實

544 呎

@13,566

建

659 呎

@11,199

售$738 萬

real_estate_agent 罕有放盤

沙田壹號雲頂第02期雲頂峰

thumb_up

💖新鴻基💖信心之選🔸低密度🔸優質🔸西南向🔸特大1️⃣房。

實

415 呎

@17,831

建

536 呎

@13,806

local_fire_department 至HIT verified 首置必買 pets 愛竉必選

售$740 萬

實

415 呎

@17,831

建

536 呎

@13,806

售$740 萬

local_fire_department 至HIT verified 首置必買 pets 愛竉必選

KOL實拍 VR實景

沙田沙田第一城

thumb_up

奇豐精選大廳有裝有露台東南園景人見人愛實盤可約睇

實

819 呎

@10,989

建

980 呎

@9,184

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

售$900 萬

實

819 呎

@10,989

建

980 呎

@9,184

售$900 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

馬鞍山泓碧第02座

thumb_up

超值兩房推介

實

480 呎

@16,667

local_fire_department 至HIT

售$800 萬

實

480 呎

@16,667

售$800 萬

local_fire_department 至HIT

獨家

VR實景

粉嶺牽晴間第12座

thumb_up

孟母三遷，業主割愛賣樓【世紀21奇豐獨家代理】

實

714 呎

@12,185

建

978 呎

@8,896

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

售$870 萬

實

714 呎

@12,185

建

978 呎

@8,896

售$870 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 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

馬鞍山新港城第05期濤居海

thumb_up

新港城海濤居 **開揚遠景,套3房2廳,即買即用**

實

643 呎

@13,219

建

824 呎

@10,316

local_fire_department 至HIT local_offer 低水筍價

售$850 萬

實

643 呎

@13,219

建

824 呎

@10,316

售$850 萬

local_fire_department 至HIT local_offer 低水筍價

馬鞍山泓碧全屋靚裝修,罕有底座內園全池景,蝕讓出售,歡迎參觀,絕對實盤

thumb_up

泓碧***全屋靚裝修,罕有底座內園全池景,蝕讓出售,歡迎參觀,絕對實盤***

實

477 呎

@16,143

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$770 萬

實

477 呎

@16,143

售$770 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

利率	15年	20年	25年	30年
1.000	$27,956	$21,482	$17,604	$15,024
1.500	$28,995	$22,540	$18,681	$16,121
2.000	$30,058	$23,630	$19,798	$17,265
2.500	$31,146	$24,752	$20,955	$18,456
3.000	$32,257	$25,905	$22,150	$19,693
3.500	$33,392	$27,090	$23,384	$20,975
4.000	$34,551	$28,305	$24,655	$22,300
4.500	$35,733	$29,551	$25,963	$23,667
5.000	$36,938	$30,827	$27,306	$25,075
5.500	$38,166	$32,131	$28,684	$26,521
6.000	$39,417	$33,464	$30,095	$28,005

每月供款$20,975

年期

30年

貸款金額

$4,671,000

總利息

$2,879,956

總貸款連利息

$7,550,956

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$13,624	$7,351	$20,975	$4,663,649
2	$13,602	$7,373	$20,975	$4,656,276
3	$13,581	$7,394	$20,975	$4,648,882
4	$13,559	$7,416	$20,975	$4,641,467
5	$13,538	$7,437	$20,975	$4,634,029
6	$13,516	$7,459	$20,975	$4,626,570
7	$13,494	$7,481	$20,975	$4,619,090
8	$13,472	$7,503	$20,975	$4,611,587
9	$13,450	$7,524	$20,975	$4,604,063
10	$13,429	$7,546	$20,975	$4,596,516
11	$13,407	$7,568	$20,975	$4,588,948
12	$13,384	$7,590	$20,975	$4,581,358

第1年供款共

$251,699

第1年利息

$162,056

第1年共還本金

$89,642

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$13,362	$7,613	$20,975	$4,573,745
14	$13,340	$7,635	$20,975	$4,566,110
15	$13,318	$7,657	$20,975	$4,558,453
16	$13,295	$7,679	$20,975	$4,550,774
17	$13,273	$7,702	$20,975	$4,543,072
18	$13,251	$7,724	$20,975	$4,535,348
19	$13,228	$7,747	$20,975	$4,527,601
20	$13,206	$7,769	$20,975	$4,519,832
21	$13,183	$7,792	$20,975	$4,512,039
22	$13,160	$7,815	$20,975	$4,504,225
23	$13,137	$7,838	$20,975	$4,496,387
24	$13,114	$7,860	$20,975	$4,488,527

第2年供款共

$251,699

第2年利息

$158,868

第2年共還本金

$92,831

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$13,092	$7,883	$20,975	$4,480,643
26	$13,069	$7,906	$20,975	$4,472,737
27	$13,045	$7,929	$20,975	$4,464,808
28	$13,022	$7,953	$20,975	$4,456,855
29	$12,999	$7,976	$20,975	$4,448,879
30	$12,976	$7,999	$20,975	$4,440,880
31	$12,953	$8,022	$20,975	$4,432,858
32	$12,929	$8,046	$20,975	$4,424,812
33	$12,906	$8,069	$20,975	$4,416,743
34	$12,882	$8,093	$20,975	$4,408,651
35	$12,859	$8,116	$20,975	$4,400,534
36	$12,835	$8,140	$20,975	$4,392,394

第3年供款共

$251,699

第3年利息

$155,566

第3年共還本金

$96,132

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$12,811	$8,164	$20,975	$4,384,231
38	$12,787	$8,188	$20,975	$4,376,043
39	$12,763	$8,211	$20,975	$4,367,832
40	$12,740	$8,235	$20,975	$4,359,596
41	$12,715	$8,259	$20,975	$4,351,337
42	$12,691	$8,283	$20,975	$4,343,053
43	$12,667	$8,308	$20,975	$4,334,746
44	$12,643	$8,332	$20,975	$4,326,414
45	$12,619	$8,356	$20,975	$4,318,058
46	$12,594	$8,381	$20,975	$4,309,677
47	$12,570	$8,405	$20,975	$4,301,272
48	$12,545	$8,430	$20,975	$4,292,843

第4年供款共

$251,699

第4年利息

$152,147

第4年共還本金

$99,552

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$12,521	$8,454	$20,975	$4,284,389
50	$12,496	$8,479	$20,975	$4,275,910
51	$12,471	$8,503	$20,975	$4,267,406
52	$12,447	$8,528	$20,975	$4,258,878
53	$12,422	$8,553	$20,975	$4,250,325
54	$12,397	$8,578	$20,975	$4,241,747
55	$12,372	$8,603	$20,975	$4,233,144
56	$12,347	$8,628	$20,975	$4,224,515
57	$12,322	$8,653	$20,975	$4,215,862
58	$12,296	$8,679	$20,975	$4,207,184
59	$12,271	$8,704	$20,975	$4,198,480
60	$12,246	$8,729	$20,975	$4,189,750

第5年供款共

$251,699

第5年利息

$148,606

第5年共還本金

$103,092

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$12,220	$8,755	$20,975	$4,180,995
62	$12,195	$8,780	$20,975	$4,172,215
63	$12,169	$8,806	$20,975	$4,163,409
64	$12,143	$8,832	$20,975	$4,154,578
65	$12,118	$8,857	$20,975	$4,145,720
66	$12,092	$8,883	$20,975	$4,136,837
67	$12,066	$8,909	$20,975	$4,127,928
68	$12,040	$8,935	$20,975	$4,118,993
69	$12,014	$8,961	$20,975	$4,110,032
70	$11,988	$8,987	$20,975	$4,101,044
71	$11,961	$9,013	$20,975	$4,092,031
72	$11,935	$9,040	$20,975	$4,082,991

第6年供款共

$251,699

第6年利息

$144,939

第6年共還本金

$106,759

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$11,909	$9,066	$20,975	$4,073,925
74	$11,882	$9,093	$20,975	$4,064,832
75	$11,856	$9,119	$20,975	$4,055,713
76	$11,829	$9,146	$20,975	$4,046,568
77	$11,802	$9,172	$20,975	$4,037,395
78	$11,776	$9,199	$20,975	$4,028,196
79	$11,749	$9,226	$20,975	$4,018,970
80	$11,722	$9,253	$20,975	$4,009,717
81	$11,695	$9,280	$20,975	$4,000,437
82	$11,668	$9,307	$20,975	$3,991,130
83	$11,641	$9,334	$20,975	$3,981,796
84	$11,614	$9,361	$20,975	$3,972,435

第7年供款共

$251,699

第7年利息

$141,142

第7年共還本金

$110,556

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$11,586	$9,389	$20,975	$3,963,046
86	$11,559	$9,416	$20,975	$3,953,630
87	$11,531	$9,443	$20,975	$3,944,187
88	$11,504	$9,471	$20,975	$3,934,716
89	$11,476	$9,499	$20,975	$3,925,217
90	$11,449	$9,526	$20,975	$3,915,691
91	$11,421	$9,554	$20,975	$3,906,137
92	$11,393	$9,582	$20,975	$3,896,555
93	$11,365	$9,610	$20,975	$3,886,945
94	$11,337	$9,638	$20,975	$3,877,307
95	$11,309	$9,666	$20,975	$3,867,641
96	$11,281	$9,694	$20,975	$3,857,947

第8年供款共

$251,699

第8年利息

$137,210

第8年共還本金

$114,488

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$11,252	$9,723	$20,975	$3,848,224
98	$11,224	$9,751	$20,975	$3,838,473
99	$11,196	$9,779	$20,975	$3,828,694
100	$11,167	$9,808	$20,975	$3,818,886
101	$11,138	$9,836	$20,975	$3,809,050
102	$11,110	$9,865	$20,975	$3,799,185
103	$11,081	$9,894	$20,975	$3,789,291
104	$11,052	$9,923	$20,975	$3,779,368
105	$11,023	$9,952	$20,975	$3,769,416
106	$10,994	$9,981	$20,975	$3,759,435
107	$10,965	$10,010	$20,975	$3,749,426
108	$10,936	$10,039	$20,975	$3,739,386

第9年供款共

$251,699

第9年利息

$133,138

第9年共還本金

$118,560

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$10,907	$10,068	$20,975	$3,729,318
110	$10,877	$10,098	$20,975	$3,719,220
111	$10,848	$10,127	$20,975	$3,709,093
112	$10,818	$10,157	$20,975	$3,698,937
113	$10,789	$10,186	$20,975	$3,688,750
114	$10,759	$10,216	$20,975	$3,678,534
115	$10,729	$10,246	$20,975	$3,668,288
116	$10,699	$10,276	$20,975	$3,658,013
117	$10,669	$10,306	$20,975	$3,647,707
118	$10,639	$10,336	$20,975	$3,637,371
119	$10,609	$10,366	$20,975	$3,627,005
120	$10,579	$10,396	$20,975	$3,616,609

第10年供款共

$251,699

第10年利息

$128,921

第10年共還本金

$122,777

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$10,548	$10,426	$20,975	$3,606,183
122	$10,518	$10,457	$20,975	$3,595,726
123	$10,488	$10,487	$20,975	$3,585,239
124	$10,457	$10,518	$20,975	$3,574,721
125	$10,426	$10,549	$20,975	$3,564,172
126	$10,396	$10,579	$20,975	$3,553,593
127	$10,365	$10,610	$20,975	$3,542,983
128	$10,334	$10,641	$20,975	$3,532,341
129	$10,303	$10,672	$20,975	$3,521,669
130	$10,272	$10,703	$20,975	$3,510,966
131	$10,240	$10,735	$20,975	$3,500,231
132	$10,209	$10,766	$20,975	$3,489,465

第11年供款共

$251,699

第11年利息

$124,555

第11年共還本金

$127,144

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$10,178	$10,797	$20,975	$3,478,668
134	$10,146	$10,829	$20,975	$3,467,839
135	$10,115	$10,860	$20,975	$3,456,979
136	$10,083	$10,892	$20,975	$3,446,087
137	$10,051	$10,924	$20,975	$3,435,163
138	$10,019	$10,956	$20,975	$3,424,208
139	$9,987	$10,988	$20,975	$3,413,220
140	$9,955	$11,020	$20,975	$3,402,200
141	$9,923	$11,052	$20,975	$3,391,149
142	$9,891	$11,084	$20,975	$3,380,064
143	$9,859	$11,116	$20,975	$3,368,948
144	$9,826	$11,149	$20,975	$3,357,799

第12年供款共

$251,699

第12年利息

$120,032

第12年共還本金

$131,666

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$9,794	$11,181	$20,975	$3,346,618
146	$9,761	$11,214	$20,975	$3,335,404
147	$9,728	$11,247	$20,975	$3,324,158
148	$9,695	$11,279	$20,975	$3,312,878
149	$9,663	$11,312	$20,975	$3,301,566
150	$9,630	$11,345	$20,975	$3,290,220
151	$9,596	$11,378	$20,975	$3,278,842
152	$9,563	$11,412	$20,975	$3,267,431
153	$9,530	$11,445	$20,975	$3,255,986
154	$9,497	$11,478	$20,975	$3,244,507
155	$9,463	$11,512	$20,975	$3,232,996
156	$9,430	$11,545	$20,975	$3,221,450

第13年供款共

$251,699

第13年利息

$115,350

第13年共還本金

$136,349

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$9,396	$11,579	$20,975	$3,209,871
158	$9,362	$11,613	$20,975	$3,198,259
159	$9,328	$11,647	$20,975	$3,186,612
160	$9,294	$11,681	$20,975	$3,174,931
161	$9,260	$11,715	$20,975	$3,163,217
162	$9,226	$11,749	$20,975	$3,151,468
163	$9,192	$11,783	$20,975	$3,139,685
164	$9,157	$11,817	$20,975	$3,127,867
165	$9,123	$11,852	$20,975	$3,116,015
166	$9,088	$11,886	$20,975	$3,104,129
167	$9,054	$11,921	$20,975	$3,092,208
168	$9,019	$11,956	$20,975	$3,080,252

第14年供款共

$251,699

第14年利息

$110,500

第14年共還本金

$141,199

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$8,984	$11,991	$20,975	$3,068,261
170	$8,949	$12,026	$20,975	$3,056,235
171	$8,914	$12,061	$20,975	$3,044,174
172	$8,879	$12,096	$20,975	$3,032,078
173	$8,844	$12,131	$20,975	$3,019,947
174	$8,808	$12,167	$20,975	$3,007,780
175	$8,773	$12,202	$20,975	$2,995,578
176	$8,737	$12,238	$20,975	$2,983,340
177	$8,701	$12,273	$20,975	$2,971,067
178	$8,666	$12,309	$20,975	$2,958,758
179	$8,630	$12,345	$20,975	$2,946,412
180	$8,594	$12,381	$20,975	$2,934,031

第15年供款共

$251,699

第15年利息

$105,478

第15年共還本金

$146,221

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$8,558	$12,417	$20,975	$2,921,614
182	$8,521	$12,454	$20,975	$2,909,160
183	$8,485	$12,490	$20,975	$2,896,671
184	$8,449	$12,526	$20,975	$2,884,144
185	$8,412	$12,563	$20,975	$2,871,582
186	$8,375	$12,599	$20,975	$2,858,982
187	$8,339	$12,636	$20,975	$2,846,346
188	$8,302	$12,673	$20,975	$2,833,673
189	$8,265	$12,710	$20,975	$2,820,963
190	$8,228	$12,747	$20,975	$2,808,216
191	$8,191	$12,784	$20,975	$2,795,432
192	$8,153	$12,822	$20,975	$2,782,610

第16年供款共

$251,699

第16年利息

$100,277

第16年共還本金

$151,421

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$8,116	$12,859	$20,975	$2,769,751
194	$8,078	$12,896	$20,975	$2,756,855
195	$8,041	$12,934	$20,975	$2,743,921
196	$8,003	$12,972	$20,975	$2,730,949
197	$7,965	$13,010	$20,975	$2,717,939
198	$7,927	$13,048	$20,975	$2,704,892
199	$7,889	$13,086	$20,975	$2,691,806
200	$7,851	$13,124	$20,975	$2,678,682
201	$7,813	$13,162	$20,975	$2,665,520
202	$7,774	$13,200	$20,975	$2,652,320
203	$7,736	$13,239	$20,975	$2,639,081
204	$7,697	$13,278	$20,975	$2,625,803

第17年供款共

$251,699

第17年利息

$94,892

第17年共還本金

$156,807

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$7,659	$13,316	$20,975	$2,612,487
206	$7,620	$13,355	$20,975	$2,599,132
207	$7,581	$13,394	$20,975	$2,585,738
208	$7,542	$13,433	$20,975	$2,572,305
209	$7,503	$13,472	$20,975	$2,558,832
210	$7,463	$13,512	$20,975	$2,545,321
211	$7,424	$13,551	$20,975	$2,531,770
212	$7,384	$13,591	$20,975	$2,518,179
213	$7,345	$13,630	$20,975	$2,504,549
214	$7,305	$13,670	$20,975	$2,490,879
215	$7,265	$13,710	$20,975	$2,477,169
216	$7,225	$13,750	$20,975	$2,463,420

第18年供款共

$251,699

第18年利息

$89,315

第18年共還本金

$162,384

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$7,185	$13,790	$20,975	$2,449,630
218	$7,145	$13,830	$20,975	$2,435,799
219	$7,104	$13,870	$20,975	$2,421,929
220	$7,064	$13,911	$20,975	$2,408,018
221	$7,023	$13,951	$20,975	$2,394,067
222	$6,983	$13,992	$20,975	$2,380,074
223	$6,942	$14,033	$20,975	$2,366,041
224	$6,901	$14,074	$20,975	$2,351,968
225	$6,860	$14,115	$20,975	$2,337,853
226	$6,819	$14,156	$20,975	$2,323,696
227	$6,777	$14,197	$20,975	$2,309,499
228	$6,736	$14,239	$20,975	$2,295,260

第19年供款共

$251,699

第19年利息

$83,539

第19年共還本金

$168,159

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$6,695	$14,280	$20,975	$2,280,980
230	$6,653	$14,322	$20,975	$2,266,658
231	$6,611	$14,364	$20,975	$2,252,294
232	$6,569	$14,406	$20,975	$2,237,888
233	$6,527	$14,448	$20,975	$2,223,441
234	$6,485	$14,490	$20,975	$2,208,951
235	$6,443	$14,532	$20,975	$2,194,419
236	$6,400	$14,574	$20,975	$2,179,844
237	$6,358	$14,617	$20,975	$2,165,227
238	$6,315	$14,660	$20,975	$2,150,567
239	$6,272	$14,702	$20,975	$2,135,865
240	$6,230	$14,745	$20,975	$2,121,120

第20年供款共

$251,699

第20年利息

$77,558

第20年共還本金

$174,140

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$6,187	$14,788	$20,975	$2,106,332
242	$6,143	$14,831	$20,975	$2,091,500
243	$6,100	$14,875	$20,975	$2,076,625
244	$6,057	$14,918	$20,975	$2,061,707
245	$6,013	$14,962	$20,975	$2,046,746
246	$5,970	$15,005	$20,975	$2,031,741
247	$5,926	$15,049	$20,975	$2,016,692
248	$5,882	$15,093	$20,975	$2,001,599
249	$5,838	$15,137	$20,975	$1,986,462
250	$5,794	$15,181	$20,975	$1,971,281
251	$5,750	$15,225	$20,975	$1,956,056
252	$5,705	$15,270	$20,975	$1,940,786

第21年供款共

$251,699

第21年利息

$71,365

第21年共還本金

$180,334

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$5,661	$15,314	$20,975	$1,925,472
254	$5,616	$15,359	$20,975	$1,910,113
255	$5,571	$15,404	$20,975	$1,894,709
256	$5,526	$15,449	$20,975	$1,879,260
257	$5,481	$15,494	$20,975	$1,863,767
258	$5,436	$15,539	$20,975	$1,848,228
259	$5,391	$15,584	$20,975	$1,832,644
260	$5,345	$15,630	$20,975	$1,817,014
261	$5,300	$15,675	$20,975	$1,801,339
262	$5,254	$15,721	$20,975	$1,785,618
263	$5,208	$15,767	$20,975	$1,769,851
264	$5,162	$15,813	$20,975	$1,754,038

第22年供款共

$251,699

第22年利息

$64,951

第22年共還本金

$186,748

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$5,116	$15,859	$20,975	$1,738,179
266	$5,070	$15,905	$20,975	$1,722,274
267	$5,023	$15,952	$20,975	$1,706,322
268	$4,977	$15,998	$20,975	$1,690,324
269	$4,930	$16,045	$20,975	$1,674,279
270	$4,883	$16,092	$20,975	$1,658,188
271	$4,836	$16,138	$20,975	$1,642,049
272	$4,789	$16,186	$20,975	$1,625,864
273	$4,742	$16,233	$20,975	$1,609,631
274	$4,695	$16,280	$20,975	$1,593,351
275	$4,647	$16,328	$20,975	$1,577,023
276	$4,600	$16,375	$20,975	$1,560,648

第23年供款共

$251,699

第23年利息

$58,309

第23年共還本金

$193,390

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,552	$16,423	$20,975	$1,544,225
278	$4,504	$16,471	$20,975	$1,527,754
279	$4,456	$16,519	$20,975	$1,511,235
280	$4,408	$16,567	$20,975	$1,494,668
281	$4,359	$16,615	$20,975	$1,478,053
282	$4,311	$16,664	$20,975	$1,461,389
283	$4,262	$16,712	$20,975	$1,444,676
284	$4,214	$16,761	$20,975	$1,427,915
285	$4,165	$16,810	$20,975	$1,411,105
286	$4,116	$16,859	$20,975	$1,394,246
287	$4,067	$16,908	$20,975	$1,377,338
288	$4,017	$16,958	$20,975	$1,360,380

第24年供款共

$251,699

第24年利息

$51,430

第24年共還本金

$200,268

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,968	$17,007	$20,975	$1,343,373
290	$3,918	$17,057	$20,975	$1,326,316
291	$3,868	$17,106	$20,975	$1,309,210
292	$3,819	$17,156	$20,975	$1,292,053
293	$3,768	$17,206	$20,975	$1,274,847
294	$3,718	$17,257	$20,975	$1,257,590
295	$3,668	$17,307	$20,975	$1,240,283
296	$3,617	$17,357	$20,975	$1,222,926
297	$3,567	$17,408	$20,975	$1,205,518
298	$3,516	$17,459	$20,975	$1,188,059
299	$3,465	$17,510	$20,975	$1,170,550
300	$3,414	$17,561	$20,975	$1,152,989

第25年供款共

$251,699

第25年利息

$44,307

第25年共還本金

$207,391

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,363	$17,612	$20,975	$1,135,377
302	$3,312	$17,663	$20,975	$1,117,713
303	$3,260	$17,715	$20,975	$1,099,999
304	$3,208	$17,767	$20,975	$1,082,232
305	$3,157	$17,818	$20,975	$1,064,414
306	$3,105	$17,870	$20,975	$1,046,543
307	$3,052	$17,922	$20,975	$1,028,621
308	$3,000	$17,975	$20,975	$1,010,646
309	$2,948	$18,027	$20,975	$992,619
310	$2,895	$18,080	$20,975	$974,539
311	$2,842	$18,132	$20,975	$956,407
312	$2,790	$18,185	$20,975	$938,221

第26年供款共

$251,699

第26年利息

$36,931

第26年共還本金

$214,767

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,736	$18,238	$20,975	$919,983
314	$2,683	$18,292	$20,975	$901,691
315	$2,630	$18,345	$20,975	$883,346
316	$2,576	$18,398	$20,975	$864,948
317	$2,523	$18,452	$20,975	$846,496
318	$2,469	$18,506	$20,975	$827,990
319	$2,415	$18,560	$20,975	$809,430
320	$2,361	$18,614	$20,975	$790,816
321	$2,307	$18,668	$20,975	$772,148
322	$2,252	$18,723	$20,975	$753,425
323	$2,197	$18,777	$20,975	$734,647
324	$2,143	$18,832	$20,975	$715,815

第27年供款共

$251,699

第27年利息

$29,292

第27年共還本金

$222,406

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,088	$18,887	$20,975	$696,928
326	$2,033	$18,942	$20,975	$677,986
327	$1,977	$18,997	$20,975	$658,989
328	$1,922	$19,053	$20,975	$639,936
329	$1,866	$19,108	$20,975	$620,827
330	$1,811	$19,164	$20,975	$601,663
331	$1,755	$19,220	$20,975	$582,443
332	$1,699	$19,276	$20,975	$563,167
333	$1,643	$19,332	$20,975	$543,835
334	$1,586	$19,389	$20,975	$524,446
335	$1,530	$19,445	$20,975	$505,001
336	$1,473	$19,502	$20,975	$485,499

第28年供款共

$251,699

第28年利息

$21,382

第28年共還本金

$230,316

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,416	$19,559	$20,975	$465,940
338	$1,359	$19,616	$20,975	$446,324
339	$1,302	$19,673	$20,975	$426,651
340	$1,244	$19,730	$20,975	$406,921
341	$1,187	$19,788	$20,975	$387,133
342	$1,129	$19,846	$20,975	$367,287
343	$1,071	$19,904	$20,975	$347,383
344	$1,013	$19,962	$20,975	$327,422
345	$955	$20,020	$20,975	$307,402
346	$897	$20,078	$20,975	$287,323
347	$838	$20,137	$20,975	$267,187
348	$779	$20,196	$20,975	$246,991

第29年供款共

$251,699

第29年利息

$13,191

第29年共還本金

$238,508

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$720	$20,254	$20,975	$226,737
350	$661	$20,314	$20,975	$206,423
351	$602	$20,373	$20,975	$186,050
352	$543	$20,432	$20,975	$165,618
353	$483	$20,492	$20,975	$145,126
354	$423	$20,552	$20,975	$124,574
355	$363	$20,612	$20,975	$103,963
356	$303	$20,672	$20,975	$83,291
357	$243	$20,732	$20,975	$62,559
358	$182	$20,792	$20,975	$41,767
359	$122	$20,853	$20,975	$20,914
360	$61	$20,914	$20,975	$0

第30年供款共

$251,699

第30年利息

$4,708

第30年共還本金

$246,991

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$11,209,956

免責聲明

筍盤推介

按揭保險費
info