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$11,148,719

每月供款
$20,030

首期

$3,608,000

總貸款額

$4,392,000

總利息

$2,818,719

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$3,938,000

按月供比率計算

$40,060

置業成本總預算

HK$3,938,000

首期

$3,608,000
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

$40,060

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

馬鞍山迎海第01期第02座

thumb_up

地鐡站4分鐘到鄰近商場西南海景2房

實

534 呎

@14,944

建

677 呎

@11,787

local_fire_department 至HIT local_offer 低水筍價

售$798 萬

實

534 呎

@14,944

建

677 呎

@11,787

售$798 萬

local_fire_department 至HIT local_offer 低水筍價

馬鞍山銀湖天峰第02座

thumb_up

銀湖天峰2房+工人房古典內園池景

實

604 呎

@14,901

建

792 呎

@11,364

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 verified 首置必買

售$900 萬

實

604 呎

@14,901

建

792 呎

@11,364

售$900 萬

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 verified 首置必買

大埔天鑽第08座

thumb_up

天鑽2房靚裝開揚景觀

實

551 呎

@13,793

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$760 萬

實

551 呎

@13,793

售$760 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

馬鞍山海典灣第01座

thumb_up

馬鞍山海典灣兩房

實

477 呎

@15,723

建

637 呎

@11,774

local_fire_department 至HIT

售$750 萬

實

477 呎

@15,723

建

637 呎

@11,774

售$750 萬

local_fire_department 至HIT

馬鞍山天宇海第5B座

thumb_up

天宇海套3房加工人房

實

736 呎

@12,228

建

967 呎

@9,307

local_fire_department 至HIT

售$900 萬

實

736 呎

@12,228

建

967 呎

@9,307

售$900 萬

local_fire_department 至HIT

獨家

沙田碧濤花園第01期

thumb_up

罕有碧濤花園靚則放盤靚河景新裝,人見人愛,三房套實用抵住,快手得

實

764 呎

@9,817

建

1,113 呎

@6,739

local_offer 低水筍價

售$750 萬

實

764 呎

@9,817

建

1,113 呎

@6,739

售$750 萬

local_offer 低水筍價

VR實景

馬鞍山聽濤雅苑第06座

thumb_up

聽濤雅苑

實

733 呎

@11,596

建

906 呎

@9,382

local_fire_department 至HIT

售$850 萬

實

733 呎

@11,596

建

906 呎

@9,382

售$850 萬

local_fire_department 至HIT

馬鞍山嘉華星濤灣第02座

thumb_up

全海景******可另連車位

實

541 呎

@15,342

建

736 呎

@11,277

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$830 萬

實

541 呎

@15,342

建

736 呎

@11,277

售$830 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

沙田沙田第一城

thumb_up

實用靚裝大兩房

實

688 呎

@11,483

建

870 呎

@9,080

local_fire_department 至HIT

售$790 萬

實

688 呎

@11,483

建

870 呎

@9,080

售$790 萬

local_fire_department 至HIT

VR實景

沙田玖瓏山

thumb_up

玖瓏山大兩房業主有心賣

實

665 呎

@11,278

local_fire_department 至HIT real_estate_agent 罕有放盤

售$750 萬

實

665 呎

@11,278

售$750 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

VR實景

馬鞍山聽濤雅苑第08座

thumb_up

企理 3房套+工人房，有匙即睇

實

733 呎

@11,296

建

932 呎

@8,884

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$828 萬

實

733 呎

@11,296

建

932 呎

@8,884

售$828 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 vpn_key 有匙即睇

沙田翠景花園

thumb_up

^三房套有裝^ 蝕讓放賣, 預約參觀!

實

662 呎

@11,480

建

850 呎

@8,941

local_fire_department 至HIT price_change 蝕讓盤

售$760 萬

實

662 呎

@11,480

建

850 呎

@8,941

售$760 萬

local_fire_department 至HIT price_change 蝕讓盤

利率	15年	20年	25年	30年
1.000	$26,286	$20,199	$16,552	$14,126
1.500	$27,263	$21,193	$17,565	$15,158
2.000	$28,263	$22,218	$18,616	$16,234
2.500	$29,285	$23,273	$19,703	$17,354
3.000	$30,330	$24,358	$20,827	$18,517
3.500	$31,398	$25,472	$21,987	$19,722
3.625	$31,668	$25,755	$22,283	$20,030
4.000	$32,487	$26,615	$23,183	$20,968
4.500	$33,599	$27,786	$24,412	$22,254
5.000	$34,732	$28,985	$25,675	$23,577
5.500	$35,886	$30,212	$26,971	$24,937
6.000	$37,062	$31,466	$28,298	$26,332

每月供款$20,030

年期

30年

貸款金額

$4,392,000

總利息

$2,818,719

總貸款連利息

$7,210,719

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$13,268	$6,762	$20,030	$4,385,238
2	$13,247	$6,783	$20,030	$4,378,455
3	$13,227	$6,803	$20,030	$4,371,652
4	$13,206	$6,824	$20,030	$4,364,828
5	$13,185	$6,844	$20,030	$4,357,984
6	$13,165	$6,865	$20,030	$4,351,119
7	$13,144	$6,886	$20,030	$4,344,233
8	$13,123	$6,907	$20,030	$4,337,326
9	$13,102	$6,927	$20,030	$4,330,399
10	$13,081	$6,948	$20,030	$4,323,451
11	$13,060	$6,969	$20,030	$4,316,481
12	$13,039	$6,990	$20,030	$4,309,491

第1年供款共

$240,357

第1年利息

$157,848

第1年共還本金

$82,509

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$13,018	$7,012	$20,030	$4,302,479
14	$12,997	$7,033	$20,030	$4,295,447
15	$12,976	$7,054	$20,030	$4,288,393
16	$12,955	$7,075	$20,030	$4,281,317
17	$12,933	$7,097	$20,030	$4,274,221
18	$12,912	$7,118	$20,030	$4,267,103
19	$12,890	$7,140	$20,030	$4,259,963
20	$12,869	$7,161	$20,030	$4,252,802
21	$12,847	$7,183	$20,030	$4,245,619
22	$12,825	$7,204	$20,030	$4,238,415
23	$12,804	$7,226	$20,030	$4,231,189
24	$12,782	$7,248	$20,030	$4,223,940

第2年供款共

$240,357

第2年利息

$154,807

第2年共還本金

$85,550

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$12,760	$7,270	$20,030	$4,216,671
26	$12,738	$7,292	$20,030	$4,209,379
27	$12,716	$7,314	$20,030	$4,202,065
28	$12,694	$7,336	$20,030	$4,194,729
29	$12,672	$7,358	$20,030	$4,187,370
30	$12,649	$7,380	$20,030	$4,179,990
31	$12,627	$7,403	$20,030	$4,172,587
32	$12,605	$7,425	$20,030	$4,165,162
33	$12,582	$7,448	$20,030	$4,157,715
34	$12,560	$7,470	$20,030	$4,150,245
35	$12,537	$7,493	$20,030	$4,142,752
36	$12,515	$7,515	$20,030	$4,135,237

第3年供款共

$240,357

第3年利息

$151,654

第3年共還本金

$88,704

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$12,492	$7,538	$20,030	$4,127,699
38	$12,469	$7,561	$20,030	$4,120,138
39	$12,446	$7,584	$20,030	$4,112,555
40	$12,423	$7,606	$20,030	$4,104,948
41	$12,400	$7,629	$20,030	$4,097,319
42	$12,377	$7,652	$20,030	$4,089,667
43	$12,354	$7,676	$20,030	$4,081,991
44	$12,331	$7,699	$20,030	$4,074,292
45	$12,308	$7,722	$20,030	$4,066,570
46	$12,284	$7,745	$20,030	$4,058,825
47	$12,261	$7,769	$20,030	$4,051,056
48	$12,238	$7,792	$20,030	$4,043,264

第4年供款共

$240,357

第4年利息

$148,384

第4年共還本金

$91,973

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$12,214	$7,816	$20,030	$4,035,448
50	$12,190	$7,839	$20,030	$4,027,609
51	$12,167	$7,863	$20,030	$4,019,746
52	$12,143	$7,887	$20,030	$4,011,859
53	$12,119	$7,911	$20,030	$4,003,948
54	$12,095	$7,935	$20,030	$3,996,014
55	$12,071	$7,958	$20,030	$3,988,055
56	$12,047	$7,983	$20,030	$3,980,073
57	$12,023	$8,007	$20,030	$3,972,066
58	$11,999	$8,031	$20,030	$3,964,035
59	$11,975	$8,055	$20,030	$3,955,980
60	$11,950	$8,079	$20,030	$3,947,901

第5年供款共

$240,357

第5年利息

$144,994

第5年共還本金

$95,363

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$11,926	$8,104	$20,030	$3,939,797
62	$11,901	$8,128	$20,030	$3,931,669
63	$11,877	$8,153	$20,030	$3,923,516
64	$11,852	$8,177	$20,030	$3,915,338
65	$11,828	$8,202	$20,030	$3,907,136
66	$11,803	$8,227	$20,030	$3,898,909
67	$11,778	$8,252	$20,030	$3,890,657
68	$11,753	$8,277	$20,030	$3,882,381
69	$11,728	$8,302	$20,030	$3,874,079
70	$11,703	$8,327	$20,030	$3,865,752
71	$11,678	$8,352	$20,030	$3,857,400
72	$11,653	$8,377	$20,030	$3,849,023

第6年供款共

$240,357

第6年利息

$141,479

第6年共還本金

$98,878

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$11,627	$8,403	$20,030	$3,840,620
74	$11,602	$8,428	$20,030	$3,832,192
75	$11,576	$8,453	$20,030	$3,823,739
76	$11,551	$8,479	$20,030	$3,815,260
77	$11,525	$8,505	$20,030	$3,806,756
78	$11,500	$8,530	$20,030	$3,798,226
79	$11,474	$8,556	$20,030	$3,789,670
80	$11,448	$8,582	$20,030	$3,781,088
81	$11,422	$8,608	$20,030	$3,772,480
82	$11,396	$8,634	$20,030	$3,763,846
83	$11,370	$8,660	$20,030	$3,755,186
84	$11,344	$8,686	$20,030	$3,746,500

第7年供款共

$240,357

第7年利息

$137,835

第7年共還本金

$102,522

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$11,318	$8,712	$20,030	$3,737,788
86	$11,291	$8,739	$20,030	$3,729,050
87	$11,265	$8,765	$20,030	$3,720,285
88	$11,238	$8,791	$20,030	$3,711,493
89	$11,212	$8,818	$20,030	$3,702,675
90	$11,185	$8,845	$20,030	$3,693,831
91	$11,158	$8,871	$20,030	$3,684,959
92	$11,132	$8,898	$20,030	$3,676,061
93	$11,105	$8,925	$20,030	$3,667,136
94	$11,078	$8,952	$20,030	$3,658,184
95	$11,051	$8,979	$20,030	$3,649,205
96	$11,024	$9,006	$20,030	$3,640,199

第8年供款共

$240,357

第8年利息

$134,056

第8年共還本金

$106,301

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$10,996	$9,033	$20,030	$3,631,166
98	$10,969	$9,061	$20,030	$3,622,105
99	$10,942	$9,088	$20,030	$3,613,017
100	$10,914	$9,115	$20,030	$3,603,902
101	$10,887	$9,143	$20,030	$3,594,759
102	$10,859	$9,171	$20,030	$3,585,588
103	$10,831	$9,198	$20,030	$3,576,390
104	$10,804	$9,226	$20,030	$3,567,164
105	$10,776	$9,254	$20,030	$3,557,910
106	$10,748	$9,282	$20,030	$3,548,628
107	$10,720	$9,310	$20,030	$3,539,318
108	$10,692	$9,338	$20,030	$3,529,980

第9年供款共

$240,357

第9年利息

$130,138

第9年共還本金

$110,219

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$10,663	$9,366	$20,030	$3,520,614
110	$10,635	$9,395	$20,030	$3,511,219
111	$10,607	$9,423	$20,030	$3,501,796
112	$10,578	$9,451	$20,030	$3,492,345
113	$10,550	$9,480	$20,030	$3,482,865
114	$10,521	$9,509	$20,030	$3,473,356
115	$10,492	$9,537	$20,030	$3,463,819
116	$10,464	$9,566	$20,030	$3,454,252
117	$10,435	$9,595	$20,030	$3,444,657
118	$10,406	$9,624	$20,030	$3,435,033
119	$10,377	$9,653	$20,030	$3,425,380
120	$10,348	$9,682	$20,030	$3,415,698

第10年供款共

$240,357

第10年利息

$126,075

第10年共還本金

$114,282

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$10,318	$9,712	$20,030	$3,405,987
122	$10,289	$9,741	$20,030	$3,396,246
123	$10,259	$9,770	$20,030	$3,386,475
124	$10,230	$9,800	$20,030	$3,376,676
125	$10,200	$9,829	$20,030	$3,366,846
126	$10,171	$9,859	$20,030	$3,356,987
127	$10,141	$9,889	$20,030	$3,347,098
128	$10,111	$9,919	$20,030	$3,337,179
129	$10,081	$9,949	$20,030	$3,327,231
130	$10,051	$9,979	$20,030	$3,317,252
131	$10,021	$10,009	$20,030	$3,307,243
132	$9,991	$10,039	$20,030	$3,297,204

第11年供款共

$240,357

第11年利息

$121,863

第11年共還本金

$118,494

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$9,960	$10,069	$20,030	$3,287,134
134	$9,930	$10,100	$20,030	$3,277,035
135	$9,899	$10,130	$20,030	$3,266,904
136	$9,869	$10,161	$20,030	$3,256,743
137	$9,838	$10,192	$20,030	$3,246,551
138	$9,807	$10,222	$20,030	$3,236,329
139	$9,776	$10,253	$20,030	$3,226,076
140	$9,745	$10,284	$20,030	$3,215,791
141	$9,714	$10,315	$20,030	$3,205,476
142	$9,683	$10,347	$20,030	$3,195,129
143	$9,652	$10,378	$20,030	$3,184,752
144	$9,621	$10,409	$20,030	$3,174,342

第12年供款共

$240,357

第12年利息

$117,496

第12年共還本金

$122,862

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$9,589	$10,441	$20,030	$3,163,902
146	$9,558	$10,472	$20,030	$3,153,430
147	$9,526	$10,504	$20,030	$3,142,926
148	$9,494	$10,536	$20,030	$3,132,390
149	$9,462	$10,567	$20,030	$3,121,823
150	$9,431	$10,599	$20,030	$3,111,224
151	$9,398	$10,631	$20,030	$3,100,592
152	$9,366	$10,663	$20,030	$3,089,929
153	$9,334	$10,696	$20,030	$3,079,233
154	$9,302	$10,728	$20,030	$3,068,505
155	$9,269	$10,760	$20,030	$3,057,745
156	$9,237	$10,793	$20,030	$3,046,952

第13年供款共

$240,357

第13年利息

$112,967

第13年共還本金

$127,390

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$9,204	$10,825	$20,030	$3,036,127
158	$9,172	$10,858	$20,030	$3,025,269
159	$9,139	$10,891	$20,030	$3,014,378
160	$9,106	$10,924	$20,030	$3,003,454
161	$9,073	$10,957	$20,030	$2,992,497
162	$9,040	$10,990	$20,030	$2,981,507
163	$9,007	$11,023	$20,030	$2,970,484
164	$8,973	$11,056	$20,030	$2,959,428
165	$8,940	$11,090	$20,030	$2,948,338
166	$8,906	$11,123	$20,030	$2,937,214
167	$8,873	$11,157	$20,030	$2,926,057
168	$8,839	$11,191	$20,030	$2,914,867

第14年供款共

$240,357

第14年利息

$108,272

第14年共還本金

$132,085

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$8,805	$11,224	$20,030	$2,903,642
170	$8,771	$11,258	$20,030	$2,892,384
171	$8,737	$11,292	$20,030	$2,881,092
172	$8,703	$11,326	$20,030	$2,869,765
173	$8,669	$11,361	$20,030	$2,858,404
174	$8,635	$11,395	$20,030	$2,847,009
175	$8,600	$11,429	$20,030	$2,835,580
176	$8,566	$11,464	$20,030	$2,824,116
177	$8,531	$11,499	$20,030	$2,812,618
178	$8,496	$11,533	$20,030	$2,801,084
179	$8,462	$11,568	$20,030	$2,789,516
180	$8,427	$11,603	$20,030	$2,777,913

第15年供款共

$240,357

第15年利息

$103,403

第15年共還本金

$136,954

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$8,392	$11,638	$20,030	$2,766,275
182	$8,356	$11,673	$20,030	$2,754,601
183	$8,321	$11,709	$20,030	$2,742,893
184	$8,286	$11,744	$20,030	$2,731,149
185	$8,250	$11,779	$20,030	$2,719,369
186	$8,215	$11,815	$20,030	$2,707,554
187	$8,179	$11,851	$20,030	$2,695,704
188	$8,143	$11,887	$20,030	$2,683,817
189	$8,107	$11,922	$20,030	$2,671,895
190	$8,071	$11,958	$20,030	$2,659,936
191	$8,035	$11,995	$20,030	$2,647,942
192	$7,999	$12,031	$20,030	$2,635,911

第16年供款共

$240,357

第16年利息

$98,355

第16年共還本金

$142,002

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$7,963	$12,067	$20,030	$2,623,844
194	$7,926	$12,104	$20,030	$2,611,740
195	$7,890	$12,140	$20,030	$2,599,600
196	$7,853	$12,177	$20,030	$2,587,423
197	$7,816	$12,214	$20,030	$2,575,210
198	$7,779	$12,250	$20,030	$2,562,959
199	$7,742	$12,288	$20,030	$2,550,672
200	$7,705	$12,325	$20,030	$2,538,347
201	$7,668	$12,362	$20,030	$2,525,985
202	$7,631	$12,399	$20,030	$2,513,586
203	$7,593	$12,437	$20,030	$2,501,150
204	$7,556	$12,474	$20,030	$2,488,675

第17年供款共

$240,357

第17年利息

$93,122

第17年共還本金

$147,236

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$7,518	$12,512	$20,030	$2,476,163
206	$7,480	$12,550	$20,030	$2,463,614
207	$7,442	$12,588	$20,030	$2,451,026
208	$7,404	$12,626	$20,030	$2,438,400
209	$7,366	$12,664	$20,030	$2,425,737
210	$7,328	$12,702	$20,030	$2,413,035
211	$7,289	$12,740	$20,030	$2,400,294
212	$7,251	$12,779	$20,030	$2,387,515
213	$7,212	$12,817	$20,030	$2,374,698
214	$7,174	$12,856	$20,030	$2,361,842
215	$7,135	$12,895	$20,030	$2,348,947
216	$7,096	$12,934	$20,030	$2,336,013

第18年供款共

$240,357

第18年利息

$87,695

第18年共還本金

$152,663

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$7,057	$12,973	$20,030	$2,323,040
218	$7,018	$13,012	$20,030	$2,310,027
219	$6,978	$13,052	$20,030	$2,296,976
220	$6,939	$13,091	$20,030	$2,283,885
221	$6,899	$13,131	$20,030	$2,270,754
222	$6,860	$13,170	$20,030	$2,257,584
223	$6,820	$13,210	$20,030	$2,244,374
224	$6,780	$13,250	$20,030	$2,231,124
225	$6,740	$13,290	$20,030	$2,217,834
226	$6,700	$13,330	$20,030	$2,204,504
227	$6,659	$13,370	$20,030	$2,191,134
228	$6,619	$13,411	$20,030	$2,177,723

第19年供款共

$240,357

第19年利息

$82,068

第19年共還本金

$158,290

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$6,579	$13,451	$20,030	$2,164,272
230	$6,538	$13,492	$20,030	$2,150,780
231	$6,497	$13,533	$20,030	$2,137,247
232	$6,456	$13,574	$20,030	$2,123,674
233	$6,415	$13,615	$20,030	$2,110,059
234	$6,374	$13,656	$20,030	$2,096,404
235	$6,333	$13,697	$20,030	$2,082,707
236	$6,292	$13,738	$20,030	$2,068,969
237	$6,250	$13,780	$20,030	$2,055,189
238	$6,208	$13,821	$20,030	$2,041,367
239	$6,167	$13,863	$20,030	$2,027,504
240	$6,125	$13,905	$20,030	$2,013,599

第20年供款共

$240,357

第20年利息

$76,233

第20年共還本金

$164,124

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$6,083	$13,947	$20,030	$1,999,652
242	$6,041	$13,989	$20,030	$1,985,663
243	$5,998	$14,031	$20,030	$1,971,632
244	$5,956	$14,074	$20,030	$1,957,558
245	$5,913	$14,116	$20,030	$1,943,442
246	$5,871	$14,159	$20,030	$1,929,283
247	$5,828	$14,202	$20,030	$1,915,081
248	$5,785	$14,245	$20,030	$1,900,836
249	$5,742	$14,288	$20,030	$1,886,549
250	$5,699	$14,331	$20,030	$1,872,218
251	$5,656	$14,374	$20,030	$1,857,844
252	$5,612	$14,418	$20,030	$1,843,426

第21年供款共

$240,357

第21年利息

$70,184

第21年共還本金

$170,173

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$5,569	$14,461	$20,030	$1,828,965
254	$5,525	$14,505	$20,030	$1,814,460
255	$5,481	$14,549	$20,030	$1,799,912
256	$5,437	$14,593	$20,030	$1,785,319
257	$5,393	$14,637	$20,030	$1,770,682
258	$5,349	$14,681	$20,030	$1,756,002
259	$5,305	$14,725	$20,030	$1,741,276
260	$5,260	$14,770	$20,030	$1,726,507
261	$5,215	$14,814	$20,030	$1,711,692
262	$5,171	$14,859	$20,030	$1,696,833
263	$5,126	$14,904	$20,030	$1,681,930
264	$5,081	$14,949	$20,030	$1,666,981

第22年供款共

$240,357

第22年利息

$63,912

第22年共還本金

$176,445

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$5,036	$14,994	$20,030	$1,651,986
266	$4,990	$15,039	$20,030	$1,636,947
267	$4,945	$15,085	$20,030	$1,621,862
268	$4,899	$15,130	$20,030	$1,606,732
269	$4,854	$15,176	$20,030	$1,591,556
270	$4,808	$15,222	$20,030	$1,576,334
271	$4,762	$15,268	$20,030	$1,561,066
272	$4,716	$15,314	$20,030	$1,545,752
273	$4,669	$15,360	$20,030	$1,530,392
274	$4,623	$15,407	$20,030	$1,514,985
275	$4,577	$15,453	$20,030	$1,499,532
276	$4,530	$15,500	$20,030	$1,484,032

第23年供款共

$240,357

第23年利息

$57,408

第23年共還本金

$182,949

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,483	$15,547	$20,030	$1,468,485
278	$4,436	$15,594	$20,030	$1,452,891
279	$4,389	$15,641	$20,030	$1,437,250
280	$4,342	$15,688	$20,030	$1,421,562
281	$4,294	$15,735	$20,030	$1,405,827
282	$4,247	$15,783	$20,030	$1,390,044
283	$4,199	$15,831	$20,030	$1,374,213
284	$4,151	$15,879	$20,030	$1,358,335
285	$4,103	$15,926	$20,030	$1,342,408
286	$4,055	$15,975	$20,030	$1,326,433
287	$4,007	$16,023	$20,030	$1,310,411
288	$3,959	$16,071	$20,030	$1,294,339

第24年供款共

$240,357

第24年利息

$50,665

第24年共還本金

$189,692

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,910	$16,120	$20,030	$1,278,220
290	$3,861	$16,168	$20,030	$1,262,051
291	$3,812	$16,217	$20,030	$1,245,834
292	$3,763	$16,266	$20,030	$1,229,567
293	$3,714	$16,315	$20,030	$1,213,252
294	$3,665	$16,365	$20,030	$1,196,887
295	$3,616	$16,414	$20,030	$1,180,473
296	$3,566	$16,464	$20,030	$1,164,009
297	$3,516	$16,513	$20,030	$1,147,496
298	$3,466	$16,563	$20,030	$1,130,932
299	$3,416	$16,613	$20,030	$1,114,319
300	$3,366	$16,664	$20,030	$1,097,655

第25年供款共

$240,357

第25年利息

$43,673

第25年共還本金

$196,684

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,316	$16,714	$20,030	$1,080,942
302	$3,265	$16,764	$20,030	$1,064,177
303	$3,215	$16,815	$20,030	$1,047,362
304	$3,164	$16,866	$20,030	$1,030,496
305	$3,113	$16,917	$20,030	$1,013,579
306	$3,062	$16,968	$20,030	$996,611
307	$3,011	$17,019	$20,030	$979,592
308	$2,959	$17,071	$20,030	$962,522
309	$2,908	$17,122	$20,030	$945,400
310	$2,856	$17,174	$20,030	$928,226
311	$2,804	$17,226	$20,030	$911,000
312	$2,752	$17,278	$20,030	$893,722

第26年供款共

$240,357

第26年利息

$36,424

第26年共還本金

$203,933

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,700	$17,330	$20,030	$876,392
314	$2,647	$17,382	$20,030	$859,010
315	$2,595	$17,435	$20,030	$841,575
316	$2,542	$17,488	$20,030	$824,087
317	$2,489	$17,540	$20,030	$806,547
318	$2,436	$17,593	$20,030	$788,954
319	$2,383	$17,646	$20,030	$771,307
320	$2,330	$17,700	$20,030	$753,607
321	$2,277	$17,753	$20,030	$735,854
322	$2,223	$17,807	$20,030	$718,047
323	$2,169	$17,861	$20,030	$700,187
324	$2,115	$17,915	$20,030	$682,272

第27年供款共

$240,357

第27年利息

$28,907

第27年共還本金

$211,450

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,061	$17,969	$20,030	$664,303
326	$2,007	$18,023	$20,030	$646,280
327	$1,952	$18,077	$20,030	$628,203
328	$1,898	$18,132	$20,030	$610,071
329	$1,843	$18,187	$20,030	$591,884
330	$1,788	$18,242	$20,030	$573,642
331	$1,733	$18,297	$20,030	$555,345
332	$1,678	$18,352	$20,030	$536,993
333	$1,622	$18,408	$20,030	$518,585
334	$1,567	$18,463	$20,030	$500,122
335	$1,511	$18,519	$20,030	$481,603
336	$1,455	$18,575	$20,030	$463,028

第28年供款共

$240,357

第28年利息

$21,114

第28年共還本金

$219,244

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,399	$18,631	$20,030	$444,397
338	$1,342	$18,687	$20,030	$425,710
339	$1,286	$18,744	$20,030	$406,966
340	$1,229	$18,800	$20,030	$388,166
341	$1,173	$18,857	$20,030	$369,309
342	$1,116	$18,914	$20,030	$350,394
343	$1,058	$18,971	$20,030	$331,423
344	$1,001	$19,029	$20,030	$312,395
345	$944	$19,086	$20,030	$293,308
346	$886	$19,144	$20,030	$274,165
347	$828	$19,202	$20,030	$254,963
348	$770	$19,260	$20,030	$235,704

第29年供款共

$240,357

第29年利息

$13,033

第29年共還本金

$227,325

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$712	$19,318	$20,030	$216,386
350	$654	$19,376	$20,030	$197,010
351	$595	$19,435	$20,030	$177,575
352	$536	$19,493	$20,030	$158,082
353	$478	$19,552	$20,030	$138,529
354	$418	$19,611	$20,030	$118,918
355	$359	$19,671	$20,030	$99,248
356	$300	$19,730	$20,030	$79,518
357	$240	$19,790	$20,030	$59,728
358	$180	$19,849	$20,030	$39,879
359	$120	$19,909	$20,030	$19,969
360	$60	$19,969	$20,030	$0

第30年供款共

$240,357

第30年利息

$4,654

第30年共還本金

$235,704

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$11,148,719

免責聲明

筍盤推介

按揭保險費
info