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$11,248,800

每月供款
$21,258

首期

$3,266,000

總貸款額

$4,734,000

總利息

$2,918,800

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$3,596,000

按月供比率計算

$42,516

置業成本總預算

HK$3,596,000

首期

$3,266,000
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

$42,516

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

馬鞍山新港城 K座

thumb_up

新港城4期商場上蓋靚裝修

實

519 呎

@13,834

建

697 呎

@10,301

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價

售$718 萬

實

519 呎

@13,834

建

697 呎

@10,301

售$718 萬

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價

馬鞍山新港城 N座

thumb_up

地鐵上蓋大廳舒適

實

512 呎

@14,258

建

683 呎

@10,688

local_fire_department 至HIT

售$730 萬

實

512 呎

@14,258

建

683 呎

@10,688

售$730 萬

local_fire_department 至HIT

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

馬鞍山新港城 A座

thumb_up

新港城A座高層3房套

實

568 呎

@12,676

建

687 呎

@10,480

local_fire_department 至HIT

售$720 萬

實

568 呎

@12,676

建

687 呎

@10,480

售$720 萬

local_fire_department 至HIT

馬鞍山迎海第04期

thumb_up

*(9成按揭-鐵路線豪宅2房筍盤)*靚園景激筍出售

實

513 呎

@14,581

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 verified 首置必買

售$748 萬

實

513 呎

@14,581

售$748 萬

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 verified 首置必買

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

西貢泰湖閣

thumb_up

近市全海景連天台

建

700 呎

@10,714

real_estate_agent 罕有放盤

售$750 萬

建

700 呎

@10,714

售$750 萬

real_estate_agent 罕有放盤

西貢相思灣

thumb_up

CLEAR WATER BAY VILLAGE HOUSE

建

1,350 呎

@6,667

local_fire_department 至HIT hotel_class 樓王

售$900 萬

建

1,350 呎

@6,667

售$900 萬

local_fire_department 至HIT hotel_class 樓王

沙田玖瓏山

thumb_up

罕有高層山景兩房

實

681 呎

@11,747

local_fire_department 至HIT transfer_within_a_station 人才必選

售$800 萬

實

681 呎

@11,747

售$800 萬

local_fire_department 至HIT transfer_within_a_station 人才必選

西貢泥涌村

thumb_up

**品味靚裝~申報玻璃屋~可使用面積1000呎~開揚海景~**

建

670 呎

@11,791

local_fire_department 至HIT real_estate_agent 罕有放盤

售$790 萬

建

670 呎

@11,791

售$790 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

沙田柏傲莊 II 第06B座

thumb_up

柏傲莊 II 第06B座

實

334 呎

@23,653

hotel_class 樓王

售$790 萬

實

334 呎

@23,653

售$790 萬

hotel_class 樓王

粉嶺百福花園

thumb_up

*換樓精選*開揚遠景*

實

790 呎

@11,392

建

1,075 呎

@8,372

real_estate_agent 罕有放盤

售$900 萬

實

790 呎

@11,392

建

1,075 呎

@8,372

售$900 萬

real_estate_agent 罕有放盤

利率	15年	20年	25年	30年
1.000	$28,333	$21,771	$17,841	$15,226
1.500	$29,386	$22,844	$18,933	$16,338
2.000	$30,464	$23,949	$20,065	$17,498
2.500	$31,566	$25,086	$21,238	$18,705
3.000	$32,692	$26,255	$22,449	$19,959
3.500	$33,843	$27,455	$23,700	$21,258
4.000	$35,017	$28,687	$24,988	$22,601
4.500	$36,215	$29,950	$26,313	$23,986
5.000	$37,436	$31,242	$27,674	$25,413
5.500	$38,681	$32,565	$29,071	$26,879
6.000	$39,948	$33,916	$30,501	$28,383

每月供款$21,258

年期

30年

貸款金額

$4,734,000

總利息

$2,918,800

總貸款連利息

$7,652,800

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$13,808	$7,450	$21,258	$4,726,550
2	$13,786	$7,472	$21,258	$4,719,078
3	$13,764	$7,494	$21,258	$4,711,584
4	$13,742	$7,516	$21,258	$4,704,068
5	$13,720	$7,538	$21,258	$4,696,531
6	$13,698	$7,560	$21,258	$4,688,971
7	$13,676	$7,582	$21,258	$4,681,390
8	$13,654	$7,604	$21,258	$4,673,786
9	$13,632	$7,626	$21,258	$4,666,160
10	$13,610	$7,648	$21,258	$4,658,512
11	$13,587	$7,670	$21,258	$4,650,841
12	$13,565	$7,693	$21,258	$4,643,148

第1年供款共

$255,093

第1年利息

$164,242

第1年共還本金

$90,852

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$13,543	$7,715	$21,258	$4,635,433
14	$13,520	$7,738	$21,258	$4,627,695
15	$13,497	$7,760	$21,258	$4,619,935
16	$13,475	$7,783	$21,258	$4,612,152
17	$13,452	$7,806	$21,258	$4,604,346
18	$13,429	$7,828	$21,258	$4,596,518
19	$13,407	$7,851	$21,258	$4,588,667
20	$13,384	$7,874	$21,258	$4,580,793
21	$13,361	$7,897	$21,258	$4,572,896
22	$13,338	$7,920	$21,258	$4,564,975
23	$13,315	$7,943	$21,258	$4,557,032
24	$13,291	$7,966	$21,258	$4,549,066

第2年供款共

$255,093

第2年利息

$161,010

第2年共還本金

$94,083

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$13,268	$7,990	$21,258	$4,541,076
26	$13,245	$8,013	$21,258	$4,533,063
27	$13,221	$8,036	$21,258	$4,525,027
28	$13,198	$8,060	$21,258	$4,516,967
29	$13,174	$8,083	$21,258	$4,508,884
30	$13,151	$8,107	$21,258	$4,500,777
31	$13,127	$8,131	$21,258	$4,492,646
32	$13,104	$8,154	$21,258	$4,484,492
33	$13,080	$8,178	$21,258	$4,476,314
34	$13,056	$8,202	$21,258	$4,468,112
35	$13,032	$8,226	$21,258	$4,459,886
36	$13,008	$8,250	$21,258	$4,451,637

第3年供款共

$255,093

第3年利息

$157,664

第3年共還本金

$97,429

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$12,984	$8,274	$21,258	$4,443,363
38	$12,960	$8,298	$21,258	$4,435,065
39	$12,936	$8,322	$21,258	$4,426,743
40	$12,911	$8,346	$21,258	$4,418,396
41	$12,887	$8,371	$21,258	$4,410,025
42	$12,863	$8,395	$21,258	$4,401,630
43	$12,838	$8,420	$21,258	$4,393,210
44	$12,814	$8,444	$21,258	$4,384,766
45	$12,789	$8,469	$21,258	$4,376,297
46	$12,764	$8,494	$21,258	$4,367,804
47	$12,739	$8,518	$21,258	$4,359,285
48	$12,715	$8,543	$21,258	$4,350,742

第4年供款共

$255,093

第4年利息

$154,199

第4年共還本金

$100,894

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$12,690	$8,568	$21,258	$4,342,174
50	$12,665	$8,593	$21,258	$4,333,581
51	$12,640	$8,618	$21,258	$4,324,963
52	$12,614	$8,643	$21,258	$4,316,320
53	$12,589	$8,669	$21,258	$4,307,651
54	$12,564	$8,694	$21,258	$4,298,957
55	$12,539	$8,719	$21,258	$4,290,238
56	$12,513	$8,745	$21,258	$4,281,494
57	$12,488	$8,770	$21,258	$4,272,723
58	$12,462	$8,796	$21,258	$4,263,928
59	$12,436	$8,821	$21,258	$4,255,106
60	$12,411	$8,847	$21,258	$4,246,259

第5年供款共

$255,093

第5年利息

$150,610

第5年共還本金

$104,483

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$12,385	$8,873	$21,258	$4,237,387
62	$12,359	$8,899	$21,258	$4,228,488
63	$12,333	$8,925	$21,258	$4,219,563
64	$12,307	$8,951	$21,258	$4,210,612
65	$12,281	$8,977	$21,258	$4,201,636
66	$12,255	$9,003	$21,258	$4,192,633
67	$12,229	$9,029	$21,258	$4,183,603
68	$12,202	$9,056	$21,258	$4,174,548
69	$12,176	$9,082	$21,258	$4,165,466
70	$12,149	$9,109	$21,258	$4,156,357
71	$12,123	$9,135	$21,258	$4,147,222
72	$12,096	$9,162	$21,258	$4,138,060

第6年供款共

$255,093

第6年利息

$146,894

第6年共還本金

$108,199

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$12,069	$9,188	$21,258	$4,128,872
74	$12,043	$9,215	$21,258	$4,119,657
75	$12,016	$9,242	$21,258	$4,110,415
76	$11,989	$9,269	$21,258	$4,101,146
77	$11,962	$9,296	$21,258	$4,091,850
78	$11,935	$9,323	$21,258	$4,082,526
79	$11,907	$9,350	$21,258	$4,073,176
80	$11,880	$9,378	$21,258	$4,063,798
81	$11,853	$9,405	$21,258	$4,054,393
82	$11,825	$9,432	$21,258	$4,044,961
83	$11,798	$9,460	$21,258	$4,035,501
84	$11,770	$9,488	$21,258	$4,026,013

第7年供款共

$255,093

第7年利息

$143,046

第7年共還本金

$112,047

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$11,743	$9,515	$21,258	$4,016,498
86	$11,715	$9,543	$21,258	$4,006,955
87	$11,687	$9,571	$21,258	$3,997,384
88	$11,659	$9,599	$21,258	$3,987,785
89	$11,631	$9,627	$21,258	$3,978,159
90	$11,603	$9,655	$21,258	$3,968,504
91	$11,575	$9,683	$21,258	$3,958,821
92	$11,547	$9,711	$21,258	$3,949,110
93	$11,518	$9,740	$21,258	$3,939,370
94	$11,490	$9,768	$21,258	$3,929,602
95	$11,461	$9,796	$21,258	$3,919,806
96	$11,433	$9,825	$21,258	$3,909,981

第8年供款共

$255,093

第8年利息

$139,061

第8年共還本金

$116,032

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$11,404	$9,854	$21,258	$3,900,127
98	$11,375	$9,882	$21,258	$3,890,245
99	$11,347	$9,911	$21,258	$3,880,333
100	$11,318	$9,940	$21,258	$3,870,393
101	$11,289	$9,969	$21,258	$3,860,424
102	$11,260	$9,998	$21,258	$3,850,426
103	$11,230	$10,027	$21,258	$3,840,399
104	$11,201	$10,057	$21,258	$3,830,342
105	$11,172	$10,086	$21,258	$3,820,256
106	$11,142	$10,115	$21,258	$3,810,141
107	$11,113	$10,145	$21,258	$3,799,996
108	$11,083	$10,174	$21,258	$3,789,821

第9年供款共

$255,093

第9年利息

$134,934

第9年共還本金

$120,159

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$11,054	$10,204	$21,258	$3,779,617
110	$11,024	$10,234	$21,258	$3,769,383
111	$10,994	$10,264	$21,258	$3,759,120
112	$10,964	$10,294	$21,258	$3,748,826
113	$10,934	$10,324	$21,258	$3,738,502
114	$10,904	$10,354	$21,258	$3,728,148
115	$10,874	$10,384	$21,258	$3,717,764
116	$10,843	$10,414	$21,258	$3,707,350
117	$10,813	$10,445	$21,258	$3,696,905
118	$10,783	$10,475	$21,258	$3,686,430
119	$10,752	$10,506	$21,258	$3,675,925
120	$10,721	$10,536	$21,258	$3,665,388

第10年供款共

$255,093

第10年利息

$130,660

第10年共還本金

$124,433

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$10,691	$10,567	$21,258	$3,654,821
122	$10,660	$10,598	$21,258	$3,644,223
123	$10,629	$10,629	$21,258	$3,633,595
124	$10,598	$10,660	$21,258	$3,622,935
125	$10,567	$10,691	$21,258	$3,612,244
126	$10,536	$10,722	$21,258	$3,601,522
127	$10,504	$10,753	$21,258	$3,590,768
128	$10,473	$10,785	$21,258	$3,579,984
129	$10,442	$10,816	$21,258	$3,569,168
130	$10,410	$10,848	$21,258	$3,558,320
131	$10,378	$10,879	$21,258	$3,547,441
132	$10,347	$10,911	$21,258	$3,536,529

第11年供款共

$255,093

第11年利息

$126,235

第11年共還本金

$128,859

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$10,315	$10,943	$21,258	$3,525,587
134	$10,283	$10,975	$21,258	$3,514,612
135	$10,251	$11,007	$21,258	$3,503,605
136	$10,219	$11,039	$21,258	$3,492,566
137	$10,187	$11,071	$21,258	$3,481,495
138	$10,154	$11,103	$21,258	$3,470,391
139	$10,122	$11,136	$21,258	$3,459,256
140	$10,089	$11,168	$21,258	$3,448,087
141	$10,057	$11,201	$21,258	$3,436,887
142	$10,024	$11,234	$21,258	$3,425,653
143	$9,991	$11,266	$21,258	$3,414,387
144	$9,959	$11,299	$21,258	$3,403,088

第12年供款共

$255,093

第12年利息

$121,651

第12年共還本金

$133,442

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$9,926	$11,332	$21,258	$3,391,755
146	$9,893	$11,365	$21,258	$3,380,390
147	$9,859	$11,398	$21,258	$3,368,992
148	$9,826	$11,432	$21,258	$3,357,560
149	$9,793	$11,465	$21,258	$3,346,096
150	$9,759	$11,498	$21,258	$3,334,597
151	$9,726	$11,532	$21,258	$3,323,065
152	$9,692	$11,566	$21,258	$3,311,500
153	$9,659	$11,599	$21,258	$3,299,901
154	$9,625	$11,633	$21,258	$3,288,268
155	$9,591	$11,667	$21,258	$3,276,601
156	$9,557	$11,701	$21,258	$3,264,900

第13年供款共

$255,093

第13年利息

$116,905

第13年共還本金

$138,188

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$9,523	$11,735	$21,258	$3,253,164
158	$9,488	$11,769	$21,258	$3,241,395
159	$9,454	$11,804	$21,258	$3,229,591
160	$9,420	$11,838	$21,258	$3,217,753
161	$9,385	$11,873	$21,258	$3,205,881
162	$9,350	$11,907	$21,258	$3,193,973
163	$9,316	$11,942	$21,258	$3,182,031
164	$9,281	$11,977	$21,258	$3,170,054
165	$9,246	$12,012	$21,258	$3,158,043
166	$9,211	$12,047	$21,258	$3,145,996
167	$9,176	$12,082	$21,258	$3,133,914
168	$9,141	$12,117	$21,258	$3,121,797

第14年供款共

$255,093

第14年利息

$111,990

第14年共還本金

$143,103

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$9,105	$12,153	$21,258	$3,109,644
170	$9,070	$12,188	$21,258	$3,097,456
171	$9,034	$12,224	$21,258	$3,085,233
172	$8,999	$12,259	$21,258	$3,072,973
173	$8,963	$12,295	$21,258	$3,060,678
174	$8,927	$12,331	$21,258	$3,048,348
175	$8,891	$12,367	$21,258	$3,035,981
176	$8,855	$12,403	$21,258	$3,023,578
177	$8,819	$12,439	$21,258	$3,011,139
178	$8,782	$12,475	$21,258	$2,998,664
179	$8,746	$12,512	$21,258	$2,986,152
180	$8,710	$12,548	$21,258	$2,973,604

第15年供款共

$255,093

第15年利息

$106,901

第15年共還本金

$148,193

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$8,673	$12,585	$21,258	$2,961,019
182	$8,636	$12,621	$21,258	$2,948,398
183	$8,599	$12,658	$21,258	$2,935,739
184	$8,563	$12,695	$21,258	$2,923,044
185	$8,526	$12,732	$21,258	$2,910,312
186	$8,488	$12,769	$21,258	$2,897,543
187	$8,451	$12,807	$21,258	$2,884,736
188	$8,414	$12,844	$21,258	$2,871,892
189	$8,376	$12,881	$21,258	$2,859,011
190	$8,339	$12,919	$21,258	$2,846,092
191	$8,301	$12,957	$21,258	$2,833,135
192	$8,263	$12,994	$21,258	$2,820,141

第16年供款共

$255,093

第16年利息

$101,630

第16年共還本金

$153,463

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$8,225	$13,032	$21,258	$2,807,108
194	$8,187	$13,070	$21,258	$2,794,038
195	$8,149	$13,108	$21,258	$2,780,929
196	$8,111	$13,147	$21,258	$2,767,783
197	$8,073	$13,185	$21,258	$2,754,597
198	$8,034	$13,224	$21,258	$2,741,374
199	$7,996	$13,262	$21,258	$2,728,112
200	$7,957	$13,301	$21,258	$2,714,811
201	$7,918	$13,340	$21,258	$2,701,471
202	$7,879	$13,378	$21,258	$2,688,093
203	$7,840	$13,418	$21,258	$2,674,675
204	$7,801	$13,457	$21,258	$2,661,219

第17年供款共

$255,093

第17年利息

$96,172

第17年共還本金

$158,922

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$7,762	$13,496	$21,258	$2,647,723
206	$7,723	$13,535	$21,258	$2,634,188
207	$7,683	$13,575	$21,258	$2,620,613
208	$7,643	$13,614	$21,258	$2,606,999
209	$7,604	$13,654	$21,258	$2,593,345
210	$7,564	$13,694	$21,258	$2,579,651
211	$7,524	$13,734	$21,258	$2,565,917
212	$7,484	$13,774	$21,258	$2,552,143
213	$7,444	$13,814	$21,258	$2,538,329
214	$7,403	$13,854	$21,258	$2,524,475
215	$7,363	$13,895	$21,258	$2,510,580
216	$7,323	$13,935	$21,258	$2,496,645

第18年供款共

$255,093

第18年利息

$90,519

第18年共還本金

$164,574

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$7,282	$13,976	$21,258	$2,482,669
218	$7,241	$14,017	$21,258	$2,468,652
219	$7,200	$14,058	$21,258	$2,454,595
220	$7,159	$14,099	$21,258	$2,440,496
221	$7,118	$14,140	$21,258	$2,426,357
222	$7,077	$14,181	$21,258	$2,412,176
223	$7,036	$14,222	$21,258	$2,397,953
224	$6,994	$14,264	$21,258	$2,383,690
225	$6,952	$14,305	$21,258	$2,369,384
226	$6,911	$14,347	$21,258	$2,355,037
227	$6,869	$14,389	$21,258	$2,340,648
228	$6,827	$14,431	$21,258	$2,326,217

第19年供款共

$255,093

第19年利息

$84,666

第19年共還本金

$170,427

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$6,785	$14,473	$21,258	$2,311,744
230	$6,743	$14,515	$21,258	$2,297,229
231	$6,700	$14,558	$21,258	$2,282,672
232	$6,658	$14,600	$21,258	$2,268,072
233	$6,615	$14,643	$21,258	$2,253,429
234	$6,573	$14,685	$21,258	$2,238,744
235	$6,530	$14,728	$21,258	$2,224,016
236	$6,487	$14,771	$21,258	$2,209,245
237	$6,444	$14,814	$21,258	$2,194,431
238	$6,400	$14,857	$21,258	$2,179,573
239	$6,357	$14,901	$21,258	$2,164,673
240	$6,314	$14,944	$21,258	$2,149,728

第20年供款共

$255,093

第20年利息

$78,604

第20年共還本金

$176,489

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$6,270	$14,988	$21,258	$2,134,741
242	$6,226	$15,031	$21,258	$2,119,709
243	$6,182	$15,075	$21,258	$2,104,634
244	$6,139	$15,119	$21,258	$2,089,515
245	$6,094	$15,163	$21,258	$2,074,351
246	$6,050	$15,208	$21,258	$2,059,144
247	$6,006	$15,252	$21,258	$2,043,892
248	$5,961	$15,296	$21,258	$2,028,595
249	$5,917	$15,341	$21,258	$2,013,254
250	$5,872	$15,386	$21,258	$1,997,869
251	$5,827	$15,431	$21,258	$1,982,438
252	$5,782	$15,476	$21,258	$1,966,962

第21年供款共

$255,093

第21年利息

$72,327

第21年共還本金

$182,766

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$5,737	$15,521	$21,258	$1,951,441
254	$5,692	$15,566	$21,258	$1,935,875
255	$5,646	$15,611	$21,258	$1,920,264
256	$5,601	$15,657	$21,258	$1,904,607
257	$5,555	$15,703	$21,258	$1,888,904
258	$5,509	$15,748	$21,258	$1,873,156
259	$5,463	$15,794	$21,258	$1,857,361
260	$5,417	$15,840	$21,258	$1,841,521
261	$5,371	$15,887	$21,258	$1,825,634
262	$5,325	$15,933	$21,258	$1,809,701
263	$5,278	$15,979	$21,258	$1,793,722
264	$5,232	$16,026	$21,258	$1,777,696

第22年供款共

$255,093

第22年利息

$65,827

第22年共還本金

$189,267

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$5,185	$16,073	$21,258	$1,761,623
266	$5,138	$16,120	$21,258	$1,745,503
267	$5,091	$16,167	$21,258	$1,729,336
268	$5,044	$16,214	$21,258	$1,713,122
269	$4,997	$16,261	$21,258	$1,696,861
270	$4,949	$16,309	$21,258	$1,680,553
271	$4,902	$16,356	$21,258	$1,664,196
272	$4,854	$16,404	$21,258	$1,647,793
273	$4,806	$16,452	$21,258	$1,631,341
274	$4,758	$16,500	$21,258	$1,614,841
275	$4,710	$16,548	$21,258	$1,598,293
276	$4,662	$16,596	$21,258	$1,581,697

第23年供款共

$255,093

第23年利息

$59,095

第23年共還本金

$195,998

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,613	$16,644	$21,258	$1,565,053
278	$4,565	$16,693	$21,258	$1,548,360
279	$4,516	$16,742	$21,258	$1,531,618
280	$4,467	$16,791	$21,258	$1,514,827
281	$4,418	$16,840	$21,258	$1,497,988
282	$4,369	$16,889	$21,258	$1,481,099
283	$4,320	$16,938	$21,258	$1,464,161
284	$4,270	$16,987	$21,258	$1,447,174
285	$4,221	$17,037	$21,258	$1,430,137
286	$4,171	$17,087	$21,258	$1,413,051
287	$4,121	$17,136	$21,258	$1,395,914
288	$4,071	$17,186	$21,258	$1,378,728

第24年供款共

$255,093

第24年利息

$52,124

第24年共還本金

$202,969

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$4,021	$17,236	$21,258	$1,361,491
290	$3,971	$17,287	$21,258	$1,344,205
291	$3,921	$17,337	$21,258	$1,326,868
292	$3,870	$17,388	$21,258	$1,309,480
293	$3,819	$17,438	$21,258	$1,292,041
294	$3,768	$17,489	$21,258	$1,274,552
295	$3,717	$17,540	$21,258	$1,257,012
296	$3,666	$17,591	$21,258	$1,239,420
297	$3,615	$17,643	$21,258	$1,221,777
298	$3,564	$17,694	$21,258	$1,204,083
299	$3,512	$17,746	$21,258	$1,186,337
300	$3,460	$17,798	$21,258	$1,168,540

第25年供款共

$255,093

第25年利息

$44,905

第25年共還本金

$210,188

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,408	$17,850	$21,258	$1,150,690
302	$3,356	$17,902	$21,258	$1,132,789
303	$3,304	$17,954	$21,258	$1,114,835
304	$3,252	$18,006	$21,258	$1,096,829
305	$3,199	$18,059	$21,258	$1,078,770
306	$3,146	$18,111	$21,258	$1,060,658
307	$3,094	$18,164	$21,258	$1,042,494
308	$3,041	$18,217	$21,258	$1,024,277
309	$2,987	$18,270	$21,258	$1,006,007
310	$2,934	$18,324	$21,258	$987,683
311	$2,881	$18,377	$21,258	$969,306
312	$2,827	$18,431	$21,258	$950,876

第26年供款共

$255,093

第26年利息

$37,429

第26年共還本金

$217,664

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,773	$18,484	$21,258	$932,391
314	$2,719	$18,538	$21,258	$913,853
315	$2,665	$18,592	$21,258	$895,261
316	$2,611	$18,647	$21,258	$876,614
317	$2,557	$18,701	$21,258	$857,913
318	$2,502	$18,756	$21,258	$839,157
319	$2,448	$18,810	$21,258	$820,347
320	$2,393	$18,865	$21,258	$801,482
321	$2,338	$18,920	$21,258	$782,562
322	$2,282	$18,975	$21,258	$763,587
323	$2,227	$19,031	$21,258	$744,556
324	$2,172	$19,086	$21,258	$725,470

第27年供款共

$255,093

第27年利息

$29,688

第27年共還本金

$225,406

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,116	$19,142	$21,258	$706,328
326	$2,060	$19,198	$21,258	$687,130
327	$2,004	$19,254	$21,258	$667,877
328	$1,948	$19,310	$21,258	$648,567
329	$1,892	$19,366	$21,258	$629,201
330	$1,835	$19,423	$21,258	$609,778
331	$1,779	$19,479	$21,258	$590,299
332	$1,722	$19,536	$21,258	$570,763
333	$1,665	$19,593	$21,258	$551,170
334	$1,608	$19,650	$21,258	$531,520
335	$1,550	$19,708	$21,258	$511,812
336	$1,493	$19,765	$21,258	$492,047

第28年供款共

$255,093

第28年利息

$21,671

第28年共還本金

$233,423

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,435	$19,823	$21,258	$472,224
338	$1,377	$19,880	$21,258	$452,344
339	$1,319	$19,938	$21,258	$432,406
340	$1,261	$19,997	$21,258	$412,409
341	$1,203	$20,055	$21,258	$392,354
342	$1,144	$20,113	$21,258	$372,241
343	$1,086	$20,172	$21,258	$352,069
344	$1,027	$20,231	$21,258	$331,838
345	$968	$20,290	$21,258	$311,548
346	$909	$20,349	$21,258	$291,199
347	$849	$20,408	$21,258	$270,790
348	$790	$20,468	$21,258	$250,322

第29年供款共

$255,093

第29年利息

$13,368

第29年共還本金

$241,725

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$730	$20,528	$21,258	$229,795
350	$670	$20,588	$21,258	$209,207
351	$610	$20,648	$21,258	$188,559
352	$550	$20,708	$21,258	$167,852
353	$490	$20,768	$21,258	$147,083
354	$429	$20,829	$21,258	$126,255
355	$368	$20,890	$21,258	$105,365
356	$307	$20,950	$21,258	$84,415
357	$246	$21,012	$21,258	$63,403
358	$185	$21,073	$21,258	$42,330
359	$123	$21,134	$21,258	$21,196
360	$62	$21,196	$21,258	$0

第30年供款共

$255,093

第30年利息

$4,771

第30年共還本金

$250,322

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$11,248,800

免責聲明

筍盤推介

按揭保險費
info