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$11,379,761

每月供款
$21,672

首期

$3,248,000

總貸款額

$4,752,000

總利息

$3,049,761

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$3,578,000

按月供比率計算

$43,343

置業成本總預算

HK$3,578,000

首期

$3,248,000
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

$43,343

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

馬鞍山迎海第02期星灣第20座

thumb_up

迎海全海特色玻璃屋

實

527 呎

@16,698

local_fire_department 至HIT

售$880 萬

實

527 呎

@16,698

售$880 萬

local_fire_department 至HIT

馬鞍山 SILVERSANDS 第05A座

thumb_up

信和低密度豪宅新樓**開揚園景兩房兩廳。有鎖匙,即睇即用。

實

448 呎

@20,067

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$899 萬

實

448 呎

@20,067

售$899 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇

沙田碧濤花園第02期 B座富臨閣

thumb_up

享高層馬場河景🌊🌊　寧靜舒適👍👍

實

842 呎

@9,857

建

1,190 呎

@6,975

local_fire_department 至HIT

售$830 萬

實

842 呎

@9,857

建

1,190 呎

@6,975

售$830 萬

local_fire_department 至HIT

粉嶺瑞柏園第06座

thumb_up

*換樓精選*可租可售*連車位*

實

725 呎

@11,448

建

825 呎

@10,061

real_estate_agent 罕有放盤

售$830 萬

實

725 呎

@11,448

建

825 呎

@10,061

售$830 萬

real_estate_agent 罕有放盤

VR實景

馬鞍山聽濤雅苑【百萬豪裝三房】

thumb_up

聽濤雅苑【百萬豪裝三房】

實

660 呎

@13,333

建

819 呎

@10,745

local_fire_department 至HIT

售$880 萬

實

660 呎

@13,333

建

819 呎

@10,745

售$880 萬

local_fire_department 至HIT

西貢大環頭

thumb_up

近海灘單位連天台

建

640 呎

@12,500

real_estate_agent 罕有放盤

售$800 萬

建

640 呎

@12,500

售$800 萬

real_estate_agent 罕有放盤

沙田富豪花園

thumb_up

優質向南４房大則🏠🏠　寧靜舒適👍👍

實

919 呎

@9,119

建

1,255 呎

@6,677

local_fire_department 至HIT

售$838 萬

實

919 呎

@9,119

建

1,255 呎

@6,677

售$838 萬

local_fire_department 至HIT

馬鞍山天宇海

thumb_up

天宇海三房筍盤開揚企理

實

665 呎

@12,481

建

875 呎

@9,486

vpn_key 有匙即睇

售$830 萬

實

665 呎

@12,481

建

875 呎

@9,486

售$830 萬

vpn_key 有匙即睇

VR實景

馬鞍山天宇海

thumb_up

天宇海罕有特色花園

實

760 呎

@10,987

建

1,001 呎

@8,342

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 hotel_class 樓王

售$835 萬

實

760 呎

@10,987

建

1,001 呎

@8,342

售$835 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 hotel_class 樓王

大埔龍尾

thumb_up

連天台

建

700 呎

@10,000

售$700 萬

建

700 呎

@10,000

售$700 萬

馬鞍山迎海第02期星灣第20座

thumb_up

迎海 2房半靚,近商場

實

496 呎

@15,121

local_fire_department 至HIT local_offer 低水筍價

售$750 萬

實

496 呎

@15,121

售$750 萬

local_fire_department 至HIT local_offer 低水筍價

利率	15年	20年	25年	30年
1.000	$28,440	$21,854	$17,909	$15,284
1.500	$29,498	$22,931	$19,005	$16,400
2.000	$30,580	$24,040	$20,142	$17,564
2.500	$31,686	$25,181	$21,318	$18,776
3.000	$32,816	$26,354	$22,535	$20,035
3.500	$33,971	$27,560	$23,790	$21,339
3.625	$34,264	$27,866	$24,109	$21,672
4.000	$35,150	$28,796	$25,083	$22,687
4.500	$36,352	$30,063	$26,413	$24,078
5.000	$37,579	$31,361	$27,780	$25,510
5.500	$38,828	$32,688	$29,181	$26,981
6.000	$40,100	$34,045	$30,617	$28,491

每月供款$21,672

年期

30年

貸款金額

$4,752,000

總利息

$3,049,761

總貸款連利息

$7,801,761

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$14,355	$7,317	$21,672	$4,744,683
2	$14,333	$7,339	$21,672	$4,737,345
3	$14,311	$7,361	$21,672	$4,729,984
4	$14,288	$7,383	$21,672	$4,722,601
5	$14,266	$7,405	$21,672	$4,715,196
6	$14,244	$7,428	$21,672	$4,707,768
7	$14,221	$7,450	$21,672	$4,700,318
8	$14,199	$7,473	$21,672	$4,692,845
9	$14,176	$7,495	$21,672	$4,685,350
10	$14,154	$7,518	$21,672	$4,677,832
11	$14,131	$7,541	$21,672	$4,670,291
12	$14,108	$7,563	$21,672	$4,662,728

第1年供款共

$260,059

第1年利息

$170,786

第1年共還本金

$89,272

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$14,085	$7,586	$21,672	$4,655,142
14	$14,062	$7,609	$21,672	$4,647,532
15	$14,039	$7,632	$21,672	$4,639,900
16	$14,016	$7,655	$21,672	$4,632,245
17	$13,993	$7,678	$21,672	$4,624,567
18	$13,970	$7,702	$21,672	$4,616,865
19	$13,947	$7,725	$21,672	$4,609,140
20	$13,923	$7,748	$21,672	$4,601,392
21	$13,900	$7,772	$21,672	$4,593,621
22	$13,877	$7,795	$21,672	$4,585,826
23	$13,853	$7,819	$21,672	$4,578,007
24	$13,829	$7,842	$21,672	$4,570,165

第2年供款共

$260,059

第2年利息

$167,496

第2年共還本金

$92,563

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$13,806	$7,866	$21,672	$4,562,299
26	$13,782	$7,890	$21,672	$4,554,410
27	$13,758	$7,913	$21,672	$4,546,496
28	$13,734	$7,937	$21,672	$4,538,559
29	$13,710	$7,961	$21,672	$4,530,598
30	$13,686	$7,985	$21,672	$4,522,612
31	$13,662	$8,010	$21,672	$4,514,603
32	$13,638	$8,034	$21,672	$4,506,569
33	$13,614	$8,058	$21,672	$4,498,511
34	$13,589	$8,082	$21,672	$4,490,429
35	$13,565	$8,107	$21,672	$4,482,322
36	$13,540	$8,131	$21,672	$4,474,191

第3年供款共

$260,059

第3年利息

$164,084

第3年共還本金

$95,974

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$13,516	$8,156	$21,672	$4,466,035
38	$13,491	$8,180	$21,672	$4,457,855
39	$13,466	$8,205	$21,672	$4,449,649
40	$13,442	$8,230	$21,672	$4,441,420
41	$13,417	$8,255	$21,672	$4,433,165
42	$13,392	$8,280	$21,672	$4,424,885
43	$13,367	$8,305	$21,672	$4,416,580
44	$13,342	$8,330	$21,672	$4,408,251
45	$13,317	$8,355	$21,672	$4,399,896
46	$13,291	$8,380	$21,672	$4,391,515
47	$13,266	$8,406	$21,672	$4,383,110
48	$13,241	$8,431	$21,672	$4,374,679

第4年供款共

$260,059

第4年利息

$160,547

第4年共還本金

$99,512

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$13,215	$8,456	$21,672	$4,366,223
50	$13,190	$8,482	$21,672	$4,357,741
51	$13,164	$8,508	$21,672	$4,349,233
52	$13,138	$8,533	$21,672	$4,340,700
53	$13,113	$8,559	$21,672	$4,332,141
54	$13,087	$8,585	$21,672	$4,323,556
55	$13,061	$8,611	$21,672	$4,314,945
56	$13,035	$8,637	$21,672	$4,306,308
57	$13,009	$8,663	$21,672	$4,297,645
58	$12,982	$8,689	$21,672	$4,288,956
59	$12,956	$8,715	$21,672	$4,280,241
60	$12,930	$8,742	$21,672	$4,271,499

第5年供款共

$260,059

第5年利息

$156,879

第5年共還本金

$103,180

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$12,903	$8,768	$21,672	$4,262,731
62	$12,877	$8,795	$21,672	$4,253,937
63	$12,850	$8,821	$21,672	$4,245,116
64	$12,824	$8,848	$21,672	$4,236,268
65	$12,797	$8,874	$21,672	$4,227,393
66	$12,770	$8,901	$21,672	$4,218,492
67	$12,743	$8,928	$21,672	$4,209,564
68	$12,716	$8,955	$21,672	$4,200,609
69	$12,689	$8,982	$21,672	$4,191,626
70	$12,662	$9,009	$21,672	$4,182,617
71	$12,635	$9,037	$21,672	$4,173,580
72	$12,608	$9,064	$21,672	$4,164,517

第6年供款共

$260,059

第6年利息

$153,076

第6年共還本金

$106,983

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$12,580	$9,091	$21,672	$4,155,425
74	$12,553	$9,119	$21,672	$4,146,307
75	$12,525	$9,146	$21,672	$4,137,160
76	$12,498	$9,174	$21,672	$4,127,986
77	$12,470	$9,202	$21,672	$4,118,785
78	$12,442	$9,229	$21,672	$4,109,555
79	$12,414	$9,257	$21,672	$4,100,298
80	$12,386	$9,285	$21,672	$4,091,013
81	$12,358	$9,313	$21,672	$4,081,700
82	$12,330	$9,341	$21,672	$4,072,358
83	$12,302	$9,370	$21,672	$4,062,989
84	$12,274	$9,398	$21,672	$4,053,591

第7年供款共

$260,059

第7年利息

$149,133

第7年共還本金

$110,926

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$12,245	$9,426	$21,672	$4,044,164
86	$12,217	$9,455	$21,672	$4,034,710
87	$12,188	$9,483	$21,672	$4,025,226
88	$12,160	$9,512	$21,672	$4,015,714
89	$12,131	$9,541	$21,672	$4,006,173
90	$12,102	$9,570	$21,672	$3,996,604
91	$12,073	$9,598	$21,672	$3,987,005
92	$12,044	$9,627	$21,672	$3,977,378
93	$12,015	$9,657	$21,672	$3,967,721
94	$11,986	$9,686	$21,672	$3,958,036
95	$11,957	$9,715	$21,672	$3,948,321
96	$11,927	$9,744	$21,672	$3,938,576

第8年供款共

$260,059

第8年利息

$145,044

第8年共還本金

$115,014

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$11,898	$9,774	$21,672	$3,928,802
98	$11,868	$9,803	$21,672	$3,918,999
99	$11,839	$9,833	$21,672	$3,909,166
100	$11,809	$9,863	$21,672	$3,899,304
101	$11,779	$9,892	$21,672	$3,889,411
102	$11,749	$9,922	$21,672	$3,879,489
103	$11,719	$9,952	$21,672	$3,869,537
104	$11,689	$9,982	$21,672	$3,859,554
105	$11,659	$10,012	$21,672	$3,849,542
106	$11,629	$10,043	$21,672	$3,839,499
107	$11,598	$10,073	$21,672	$3,829,426
108	$11,568	$10,104	$21,672	$3,819,322

第9年供款共

$260,059

第9年利息

$140,805

第9年共還本金

$119,254

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$11,538	$10,134	$21,672	$3,809,188
110	$11,507	$10,165	$21,672	$3,799,024
111	$11,476	$10,195	$21,672	$3,788,828
112	$11,445	$10,226	$21,672	$3,778,602
113	$11,415	$10,257	$21,672	$3,768,345
114	$11,384	$10,288	$21,672	$3,758,057
115	$11,352	$10,319	$21,672	$3,747,738
116	$11,321	$10,350	$21,672	$3,737,388
117	$11,290	$10,382	$21,672	$3,727,006
118	$11,259	$10,413	$21,672	$3,716,594
119	$11,227	$10,444	$21,672	$3,706,149
120	$11,196	$10,476	$21,672	$3,695,673

第10年供款共

$260,059

第10年利息

$136,409

第10年共還本金

$123,649

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$11,164	$10,508	$21,672	$3,685,166
122	$11,132	$10,539	$21,672	$3,674,626
123	$11,100	$10,571	$21,672	$3,664,055
124	$11,069	$10,603	$21,672	$3,653,452
125	$11,036	$10,635	$21,672	$3,642,817
126	$11,004	$10,667	$21,672	$3,632,150
127	$10,972	$10,699	$21,672	$3,621,451
128	$10,940	$10,732	$21,672	$3,610,719
129	$10,907	$10,764	$21,672	$3,599,955
130	$10,875	$10,797	$21,672	$3,589,158
131	$10,842	$10,829	$21,672	$3,578,329
132	$10,810	$10,862	$21,672	$3,567,467

第11年供款共

$260,059

第11年利息

$131,852

第11年共還本金

$128,207

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$10,777	$10,895	$21,672	$3,556,572
134	$10,744	$10,928	$21,672	$3,545,644
135	$10,711	$10,961	$21,672	$3,534,683
136	$10,678	$10,994	$21,672	$3,523,689
137	$10,644	$11,027	$21,672	$3,512,662
138	$10,611	$11,060	$21,672	$3,501,602
139	$10,578	$11,094	$21,672	$3,490,508
140	$10,544	$11,127	$21,672	$3,479,381
141	$10,511	$11,161	$21,672	$3,468,220
142	$10,477	$11,195	$21,672	$3,457,025
143	$10,443	$11,228	$21,672	$3,445,797
144	$10,409	$11,262	$21,672	$3,434,534

第12年供款共

$260,059

第12年利息

$127,126

第12年共還本金

$132,932

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$10,375	$11,296	$21,672	$3,423,238
146	$10,341	$11,331	$21,672	$3,411,907
147	$10,307	$11,365	$21,672	$3,400,543
148	$10,272	$11,399	$21,672	$3,389,144
149	$10,238	$11,434	$21,672	$3,377,710
150	$10,203	$11,468	$21,672	$3,366,242
151	$10,169	$11,503	$21,672	$3,354,739
152	$10,134	$11,537	$21,672	$3,343,202
153	$10,099	$11,572	$21,672	$3,331,630
154	$10,064	$11,607	$21,672	$3,320,022
155	$10,029	$11,642	$21,672	$3,308,380
156	$9,994	$11,677	$21,672	$3,296,702

第13年供款共

$260,059

第13年利息

$122,227

第13年共還本金

$137,832

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$9,959	$11,713	$21,672	$3,284,990
158	$9,923	$11,748	$21,672	$3,273,242
159	$9,888	$11,784	$21,672	$3,261,458
160	$9,852	$11,819	$21,672	$3,249,639
161	$9,817	$11,855	$21,672	$3,237,784
162	$9,781	$11,891	$21,672	$3,225,893
163	$9,745	$11,927	$21,672	$3,213,966
164	$9,709	$11,963	$21,672	$3,202,004
165	$9,673	$11,999	$21,672	$3,190,005
166	$9,636	$12,035	$21,672	$3,177,970
167	$9,600	$12,071	$21,672	$3,165,898
168	$9,564	$12,108	$21,672	$3,153,790

第14年供款共

$260,059

第14年利息

$117,147

第14年共還本金

$142,912

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$9,527	$12,144	$21,672	$3,141,646
170	$9,490	$12,181	$21,672	$3,129,465
171	$9,454	$12,218	$21,672	$3,117,247
172	$9,417	$12,255	$21,672	$3,104,992
173	$9,380	$12,292	$21,672	$3,092,700
174	$9,343	$12,329	$21,672	$3,080,371
175	$9,305	$12,366	$21,672	$3,068,005
176	$9,268	$12,404	$21,672	$3,055,601
177	$9,230	$12,441	$21,672	$3,043,160
178	$9,193	$12,479	$21,672	$3,030,681
179	$9,155	$12,516	$21,672	$3,018,165
180	$9,117	$12,554	$21,672	$3,005,611

第15年供款共

$260,059

第15年利息

$111,879

第15年共還本金

$148,180

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$9,079	$12,592	$21,672	$2,993,019
182	$9,041	$12,630	$21,672	$2,980,388
183	$9,003	$12,668	$21,672	$2,967,720
184	$8,965	$12,707	$21,672	$2,955,014
185	$8,927	$12,745	$21,672	$2,942,269
186	$8,888	$12,783	$21,672	$2,929,485
187	$8,849	$12,822	$21,672	$2,916,663
188	$8,811	$12,861	$21,672	$2,903,802
189	$8,772	$12,900	$21,672	$2,890,903
190	$8,733	$12,939	$21,672	$2,877,964
191	$8,694	$12,978	$21,672	$2,864,986
192	$8,655	$13,017	$21,672	$2,851,969

第16年供款共

$260,059

第16年利息

$106,417

第16年共還本金

$153,641

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$8,615	$13,056	$21,672	$2,838,913
194	$8,576	$13,096	$21,672	$2,825,817
195	$8,536	$13,135	$21,672	$2,812,682
196	$8,497	$13,175	$21,672	$2,799,507
197	$8,457	$13,215	$21,672	$2,786,293
198	$8,417	$13,255	$21,672	$2,773,038
199	$8,377	$13,295	$21,672	$2,759,743
200	$8,337	$13,335	$21,672	$2,746,408
201	$8,296	$13,375	$21,672	$2,733,033
202	$8,256	$13,416	$21,672	$2,719,618
203	$8,216	$13,456	$21,672	$2,706,162
204	$8,175	$13,497	$21,672	$2,692,665

第17年供款共

$260,059

第17年利息

$100,754

第17年共還本金

$159,304

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$8,134	$13,537	$21,672	$2,679,128
206	$8,093	$13,578	$21,672	$2,665,549
207	$8,052	$13,619	$21,672	$2,651,930
208	$8,011	$13,661	$21,672	$2,638,269
209	$7,970	$13,702	$21,672	$2,624,568
210	$7,928	$13,743	$21,672	$2,610,824
211	$7,887	$13,785	$21,672	$2,597,040
212	$7,845	$13,826	$21,672	$2,583,213
213	$7,803	$13,868	$21,672	$2,569,345
214	$7,762	$13,910	$21,672	$2,555,435
215	$7,720	$13,952	$21,672	$2,541,483
216	$7,677	$13,994	$21,672	$2,527,489

第18年供款共

$260,059

第18年利息

$94,883

第18年共還本金

$165,176

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$7,635	$14,036	$21,672	$2,513,453
218	$7,593	$14,079	$21,672	$2,499,374
219	$7,550	$14,121	$21,672	$2,485,252
220	$7,508	$14,164	$21,672	$2,471,088
221	$7,465	$14,207	$21,672	$2,456,882
222	$7,422	$14,250	$21,672	$2,442,632
223	$7,379	$14,293	$21,672	$2,428,339
224	$7,336	$14,336	$21,672	$2,414,003
225	$7,292	$14,379	$21,672	$2,399,624
226	$7,249	$14,423	$21,672	$2,385,201
227	$7,205	$14,466	$21,672	$2,370,735
228	$7,162	$14,510	$21,672	$2,356,225

第19年供款共

$260,059

第19年利息

$88,795

第19年共還本金

$171,264

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$7,118	$14,554	$21,672	$2,341,671
230	$7,074	$14,598	$21,672	$2,327,073
231	$7,030	$14,642	$21,672	$2,312,432
232	$6,985	$14,686	$21,672	$2,297,746
233	$6,941	$14,730	$21,672	$2,283,015
234	$6,897	$14,775	$21,672	$2,268,240
235	$6,852	$14,820	$21,672	$2,253,421
236	$6,807	$14,864	$21,672	$2,238,556
237	$6,762	$14,909	$21,672	$2,223,647
238	$6,717	$14,954	$21,672	$2,208,693
239	$6,672	$14,999	$21,672	$2,193,693
240	$6,627	$15,045	$21,672	$2,178,648

第20年供款共

$260,059

第20年利息

$82,482

第20年共還本金

$177,577

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$6,581	$15,090	$21,672	$2,163,558
242	$6,536	$15,136	$21,672	$2,148,422
243	$6,490	$15,182	$21,672	$2,133,241
244	$6,444	$15,227	$21,672	$2,118,013
245	$6,398	$15,273	$21,672	$2,102,740
246	$6,352	$15,320	$21,672	$2,087,421
247	$6,306	$15,366	$21,672	$2,072,055
248	$6,259	$15,412	$21,672	$2,056,642
249	$6,213	$15,459	$21,672	$2,041,184
250	$6,166	$15,505	$21,672	$2,025,678
251	$6,119	$15,552	$21,672	$2,010,126
252	$6,072	$15,599	$21,672	$1,994,527

第21年供款共

$260,059

第21年利息

$75,937

第21年共還本金

$184,122

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$6,025	$15,646	$21,672	$1,978,880
254	$5,978	$15,694	$21,672	$1,963,186
255	$5,930	$15,741	$21,672	$1,947,445
256	$5,883	$15,789	$21,672	$1,931,657
257	$5,835	$15,836	$21,672	$1,915,820
258	$5,787	$15,884	$21,672	$1,899,936
259	$5,739	$15,932	$21,672	$1,884,004
260	$5,691	$15,980	$21,672	$1,868,024
261	$5,643	$16,029	$21,672	$1,851,995
262	$5,595	$16,077	$21,672	$1,835,918
263	$5,546	$16,126	$21,672	$1,819,793
264	$5,497	$16,174	$21,672	$1,803,618

第22年供款共

$260,059

第22年利息

$69,150

第22年共還本金

$190,908

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$5,448	$16,223	$21,672	$1,787,395
266	$5,399	$16,272	$21,672	$1,771,123
267	$5,350	$16,321	$21,672	$1,754,802
268	$5,301	$16,371	$21,672	$1,738,431
269	$5,252	$16,420	$21,672	$1,722,011
270	$5,202	$16,470	$21,672	$1,705,542
271	$5,152	$16,519	$21,672	$1,689,022
272	$5,102	$16,569	$21,672	$1,672,453
273	$5,052	$16,619	$21,672	$1,655,833
274	$5,002	$16,670	$21,672	$1,639,164
275	$4,952	$16,720	$21,672	$1,622,444
276	$4,901	$16,770	$21,672	$1,605,674

第23年供款共

$260,059

第23年利息

$62,114

第23年共還本金

$197,945

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,850	$16,821	$21,672	$1,588,852
278	$4,800	$16,872	$21,672	$1,571,981
279	$4,749	$16,923	$21,672	$1,555,058
280	$4,698	$16,974	$21,672	$1,538,084
281	$4,646	$17,025	$21,672	$1,521,058
282	$4,595	$17,077	$21,672	$1,503,982
283	$4,543	$17,128	$21,672	$1,486,853
284	$4,492	$17,180	$21,672	$1,469,673
285	$4,440	$17,232	$21,672	$1,452,442
286	$4,388	$17,284	$21,672	$1,435,158
287	$4,335	$17,336	$21,672	$1,417,821
288	$4,283	$17,389	$21,672	$1,400,433

第24年供款共

$260,059

第24年利息

$54,818

第24年共還本金

$205,241

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$4,230	$17,441	$21,672	$1,382,992
290	$4,178	$17,494	$21,672	$1,365,498
291	$4,125	$17,547	$21,672	$1,347,951
292	$4,072	$17,600	$21,672	$1,330,352
293	$4,019	$17,653	$21,672	$1,312,699
294	$3,965	$17,706	$21,672	$1,294,993
295	$3,912	$17,760	$21,672	$1,277,233
296	$3,858	$17,813	$21,672	$1,259,420
297	$3,804	$17,867	$21,672	$1,241,553
298	$3,751	$17,921	$21,672	$1,223,632
299	$3,696	$17,975	$21,672	$1,205,657
300	$3,642	$18,029	$21,672	$1,187,627

第25年供款共

$260,059

第25年利息

$47,253

第25年共還本金

$212,806

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,588	$18,084	$21,672	$1,169,543
302	$3,533	$18,139	$21,672	$1,151,405
303	$3,478	$18,193	$21,672	$1,133,211
304	$3,423	$18,248	$21,672	$1,114,963
305	$3,368	$18,303	$21,672	$1,096,660
306	$3,313	$18,359	$21,672	$1,078,301
307	$3,257	$18,414	$21,672	$1,059,887
308	$3,202	$18,470	$21,672	$1,041,417
309	$3,146	$18,526	$21,672	$1,022,891
310	$3,090	$18,582	$21,672	$1,004,310
311	$3,034	$18,638	$21,672	$985,672
312	$2,978	$18,694	$21,672	$966,978

第26年供款共

$260,059

第26年利息

$39,409

第26年共還本金

$220,649

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,921	$18,750	$21,672	$948,228
314	$2,864	$18,807	$21,672	$929,420
315	$2,808	$18,864	$21,672	$910,556
316	$2,751	$18,921	$21,672	$891,636
317	$2,693	$18,978	$21,672	$872,657
318	$2,636	$19,035	$21,672	$853,622
319	$2,579	$19,093	$21,672	$834,529
320	$2,521	$19,151	$21,672	$815,379
321	$2,463	$19,208	$21,672	$796,170
322	$2,405	$19,266	$21,672	$776,904
323	$2,347	$19,325	$21,672	$757,579
324	$2,289	$19,383	$21,672	$738,196

第27年供款共

$260,059

第27年利息

$31,277

第27年共還本金

$228,782

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,230	$19,442	$21,672	$718,754
326	$2,171	$19,500	$21,672	$699,254
327	$2,112	$19,559	$21,672	$679,695
328	$2,053	$19,618	$21,672	$660,077
329	$1,994	$19,678	$21,672	$640,399
330	$1,935	$19,737	$21,672	$620,662
331	$1,875	$19,797	$21,672	$600,865
332	$1,815	$19,856	$21,672	$581,009
333	$1,755	$19,916	$21,672	$561,092
334	$1,695	$19,977	$21,672	$541,116
335	$1,635	$20,037	$21,672	$521,079
336	$1,574	$20,097	$21,672	$500,981

第28年供款共

$260,059

第28年利息

$22,844

第28年共還本金

$237,215

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,513	$20,158	$21,672	$480,823
338	$1,452	$20,219	$21,672	$460,604
339	$1,391	$20,280	$21,672	$440,324
340	$1,330	$20,341	$21,672	$419,983
341	$1,269	$20,403	$21,672	$399,580
342	$1,207	$20,464	$21,672	$379,115
343	$1,145	$20,526	$21,672	$358,589
344	$1,083	$20,588	$21,672	$338,001
345	$1,021	$20,651	$21,672	$317,350
346	$959	$20,713	$21,672	$296,637
347	$896	$20,775	$21,672	$275,862
348	$833	$20,838	$21,672	$255,024

第29年供款共

$260,059

第29年利息

$14,101

第29年共還本金

$245,958

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$770	$20,901	$21,672	$234,122
350	$707	$20,964	$21,672	$213,158
351	$644	$21,028	$21,672	$192,130
352	$580	$21,091	$21,672	$171,039
353	$517	$21,155	$21,672	$149,884
354	$453	$21,219	$21,672	$128,666
355	$389	$21,283	$21,672	$107,383
356	$324	$21,347	$21,672	$86,036
357	$260	$21,412	$21,672	$64,624
358	$195	$21,476	$21,672	$43,148
359	$130	$21,541	$21,672	$21,606
360	$65	$21,606	$21,672	$0

第30年供款共

$260,059

第30年利息

$5,035

第30年共還本金

$255,024

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$11,379,761

免責聲明

筍盤推介

按揭保險費
info