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$11,076,779

每月供款
$20,005

首期

$3,545,000

總貸款額

$4,455,000

總利息

$2,746,779

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$3,875,000

按月供比率計算

$40,010

置業成本總預算

HK$3,875,000

首期

$3,545,000
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

$40,010

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

西貢大環頭

thumb_up

海邊小品全幢

建

990 呎

@9,091

real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$900 萬

建

990 呎

@9,091

售$900 萬

real_estate_agent 罕有放盤 vpn_key 有匙即睇

KOL實拍 VR實景

沙田沙田第一城第02期

thumb_up

奇豐精選堅靚裝高層河景可即入住

實

504 呎

@14,286

建

622 呎

@11,576

hotel_class 樓王 vpn_key 有匙即睇

售$720 萬

實

504 呎

@14,286

建

622 呎

@11,576

售$720 萬

hotel_class 樓王 vpn_key 有匙即睇

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

粉嶺廣福苑

thumb_up

*罕有4房*連車位*換樓精選*

實

916 呎

@9,279

建

1,235 呎

@6,883

hotel_class 樓王

售$850 萬

實

916 呎

@9,279

建

1,235 呎

@6,883

售$850 萬

hotel_class 樓王

西貢逸瓏海滙

thumb_up

逸瓏海滙

實

590 呎

@15,085

local_offer 低水筍價 vpn_key 有匙即睇

售$890 萬

實

590 呎

@15,085

售$890 萬

local_offer 低水筍價 vpn_key 有匙即睇

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

馬鞍山迎海第02期星灣第20座

thumb_up

罕有優質海星灣兩房半歡迎約睇比較查詢

實

564 呎

@15,071

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

售$850 萬

實

564 呎

@15,071

售$850 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

西貢逸瓏園

thumb_up

西貢逸瓏園

實

699 呎

@12,303

local_fire_department 至HIT local_offer 低水筍價

售$860 萬

實

699 呎

@12,303

售$860 萬

local_fire_department 至HIT local_offer 低水筍價

馬鞍山泓碧第03座

thumb_up

東南高層2房, 業主有心, 即刻約睇

實

483 呎

@14,700

local_fire_department 至HIT verified 首置必買 pets 愛竉必選

售$710 萬

實

483 呎

@14,700

售$710 萬

local_fire_department 至HIT verified 首置必買 pets 愛竉必選

沙田新城市廣場

thumb_up

新城市廣場,超方便,大商場新地樓罕有兩房放盤

實

578 呎

@14,706

建

683 呎

@12,445

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$850 萬

實

578 呎

@14,706

建

683 呎

@12,445

售$850 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

馬鞍山聽濤雅苑第08座

thumb_up

聽濤雅苑__極高層無敵海景

實

660 呎

@13,030

建

819 呎

@10,501

real_estate_agent 罕有放盤 verified 首置必買

售$860 萬

實

660 呎

@13,030

建

819 呎

@10,501

售$860 萬

real_estate_agent 罕有放盤 verified 首置必買

利率	15年	20年	25年	30年
1.000	$26,663	$20,488	$16,790	$14,329
1.500	$27,654	$21,497	$17,817	$15,375
2.000	$28,668	$22,537	$18,883	$16,467
2.500	$29,705	$23,607	$19,986	$17,603
3.000	$30,765	$24,707	$21,126	$18,782
3.500	$31,848	$25,837	$22,303	$20,005
4.000	$32,953	$26,996	$23,515	$21,269
4.500	$34,080	$28,185	$24,762	$22,573
5.000	$35,230	$29,401	$26,043	$23,915
5.500	$36,401	$30,645	$27,358	$25,295
6.000	$37,594	$31,917	$28,704	$26,710

每月供款$20,005

年期

30年

貸款金額

$4,455,000

總利息

$2,746,779

總貸款連利息

$7,201,779

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$12,994	$7,011	$20,005	$4,447,989
2	$12,973	$7,032	$20,005	$4,440,957
3	$12,953	$7,052	$20,005	$4,433,905
4	$12,932	$7,073	$20,005	$4,426,832
5	$12,912	$7,093	$20,005	$4,419,739
6	$12,891	$7,114	$20,005	$4,412,625
7	$12,870	$7,135	$20,005	$4,405,490
8	$12,849	$7,156	$20,005	$4,398,335
9	$12,828	$7,176	$20,005	$4,391,158
10	$12,808	$7,197	$20,005	$4,383,961
11	$12,787	$7,218	$20,005	$4,376,742
12	$12,765	$7,239	$20,005	$4,369,503

第1年供款共

$240,059

第1年利息

$154,562

第1年共還本金

$85,497

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$12,744	$7,261	$20,005	$4,362,242
14	$12,723	$7,282	$20,005	$4,354,961
15	$12,702	$7,303	$20,005	$4,347,658
16	$12,681	$7,324	$20,005	$4,340,333
17	$12,659	$7,346	$20,005	$4,332,988
18	$12,638	$7,367	$20,005	$4,325,621
19	$12,616	$7,389	$20,005	$4,318,232
20	$12,595	$7,410	$20,005	$4,310,822
21	$12,573	$7,432	$20,005	$4,303,390
22	$12,552	$7,453	$20,005	$4,295,937
23	$12,530	$7,475	$20,005	$4,288,462
24	$12,508	$7,497	$20,005	$4,280,965

第2年供款共

$240,059

第2年利息

$151,521

第2年共還本金

$88,538

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$12,486	$7,519	$20,005	$4,273,446
26	$12,464	$7,541	$20,005	$4,265,905
27	$12,442	$7,563	$20,005	$4,258,343
28	$12,420	$7,585	$20,005	$4,250,758
29	$12,398	$7,607	$20,005	$4,243,151
30	$12,376	$7,629	$20,005	$4,235,522
31	$12,354	$7,651	$20,005	$4,227,870
32	$12,331	$7,674	$20,005	$4,220,197
33	$12,309	$7,696	$20,005	$4,212,501
34	$12,286	$7,718	$20,005	$4,204,782
35	$12,264	$7,741	$20,005	$4,197,041
36	$12,241	$7,764	$20,005	$4,189,278

第3年供款共

$240,059

第3年利息

$148,372

第3年共還本金

$91,687

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$12,219	$7,786	$20,005	$4,181,492
38	$12,196	$7,809	$20,005	$4,173,683
39	$12,173	$7,832	$20,005	$4,165,851
40	$12,150	$7,855	$20,005	$4,157,996
41	$12,127	$7,877	$20,005	$4,150,119
42	$12,105	$7,900	$20,005	$4,142,219
43	$12,081	$7,923	$20,005	$4,134,295
44	$12,058	$7,947	$20,005	$4,126,348
45	$12,035	$7,970	$20,005	$4,118,379
46	$12,012	$7,993	$20,005	$4,110,386
47	$11,989	$8,016	$20,005	$4,102,369
48	$11,965	$8,040	$20,005	$4,094,330

第4年供款共

$240,059

第4年利息

$145,111

第4年共還本金

$94,948

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$11,942	$8,063	$20,005	$4,086,267
50	$11,918	$8,087	$20,005	$4,078,180
51	$11,895	$8,110	$20,005	$4,070,070
52	$11,871	$8,134	$20,005	$4,061,936
53	$11,847	$8,158	$20,005	$4,053,778
54	$11,824	$8,181	$20,005	$4,045,597
55	$11,800	$8,205	$20,005	$4,037,391
56	$11,776	$8,229	$20,005	$4,029,162
57	$11,752	$8,253	$20,005	$4,020,909
58	$11,728	$8,277	$20,005	$4,012,632
59	$11,704	$8,301	$20,005	$4,004,330
60	$11,679	$8,326	$20,005	$3,996,005

第5年供款共

$240,059

第5年利息

$141,734

第5年共還本金

$98,325

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$11,655	$8,350	$20,005	$3,987,655
62	$11,631	$8,374	$20,005	$3,979,280
63	$11,606	$8,399	$20,005	$3,970,882
64	$11,582	$8,423	$20,005	$3,962,458
65	$11,557	$8,448	$20,005	$3,954,011
66	$11,533	$8,472	$20,005	$3,945,538
67	$11,508	$8,497	$20,005	$3,937,041
68	$11,483	$8,522	$20,005	$3,928,519
69	$11,458	$8,547	$20,005	$3,919,973
70	$11,433	$8,572	$20,005	$3,911,401
71	$11,408	$8,597	$20,005	$3,902,804
72	$11,383	$8,622	$20,005	$3,894,182

第6年供款共

$240,059

第6年利息

$138,237

第6年共還本金

$101,822

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$11,358	$8,647	$20,005	$3,885,535
74	$11,333	$8,672	$20,005	$3,876,863
75	$11,308	$8,697	$20,005	$3,868,166
76	$11,282	$8,723	$20,005	$3,859,443
77	$11,257	$8,748	$20,005	$3,850,695
78	$11,231	$8,774	$20,005	$3,841,921
79	$11,206	$8,799	$20,005	$3,833,122
80	$11,180	$8,825	$20,005	$3,824,297
81	$11,154	$8,851	$20,005	$3,815,446
82	$11,128	$8,877	$20,005	$3,806,570
83	$11,102	$8,902	$20,005	$3,797,667
84	$11,077	$8,928	$20,005	$3,788,739

第7年供款共

$240,059

第7年利息

$134,616

第7年共還本金

$105,444

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$11,050	$8,954	$20,005	$3,779,784
86	$11,024	$8,981	$20,005	$3,770,804
87	$10,998	$9,007	$20,005	$3,761,797
88	$10,972	$9,033	$20,005	$3,752,764
89	$10,946	$9,059	$20,005	$3,743,704
90	$10,919	$9,086	$20,005	$3,734,619
91	$10,893	$9,112	$20,005	$3,725,506
92	$10,866	$9,139	$20,005	$3,716,367
93	$10,839	$9,166	$20,005	$3,707,202
94	$10,813	$9,192	$20,005	$3,698,010
95	$10,786	$9,219	$20,005	$3,688,791
96	$10,759	$9,246	$20,005	$3,679,545

第8年供款共

$240,059

第8年利息

$130,865

第8年共還本金

$109,194

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$10,732	$9,273	$20,005	$3,670,272
98	$10,705	$9,300	$20,005	$3,660,972
99	$10,678	$9,327	$20,005	$3,651,645
100	$10,651	$9,354	$20,005	$3,642,290
101	$10,623	$9,382	$20,005	$3,632,909
102	$10,596	$9,409	$20,005	$3,623,500
103	$10,569	$9,436	$20,005	$3,614,063
104	$10,541	$9,464	$20,005	$3,604,599
105	$10,513	$9,492	$20,005	$3,595,108
106	$10,486	$9,519	$20,005	$3,585,589
107	$10,458	$9,547	$20,005	$3,576,042
108	$10,430	$9,575	$20,005	$3,566,467

第9年供款共

$240,059

第9年利息

$126,982

第9年共還本金

$113,078

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$10,402	$9,603	$20,005	$3,556,864
110	$10,374	$9,631	$20,005	$3,547,233
111	$10,346	$9,659	$20,005	$3,537,575
112	$10,318	$9,687	$20,005	$3,527,888
113	$10,290	$9,715	$20,005	$3,518,172
114	$10,261	$9,744	$20,005	$3,508,429
115	$10,233	$9,772	$20,005	$3,498,657
116	$10,204	$9,801	$20,005	$3,488,856
117	$10,176	$9,829	$20,005	$3,479,027
118	$10,147	$9,858	$20,005	$3,469,169
119	$10,118	$9,887	$20,005	$3,459,283
120	$10,090	$9,915	$20,005	$3,449,367

第10年供款共

$240,059

第10年利息

$122,960

第10年共還本金

$117,100

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$10,061	$9,944	$20,005	$3,439,423
122	$10,032	$9,973	$20,005	$3,429,450
123	$10,003	$10,002	$20,005	$3,419,447
124	$9,973	$10,032	$20,005	$3,409,416
125	$9,944	$10,061	$20,005	$3,399,355
126	$9,915	$10,090	$20,005	$3,389,265
127	$9,885	$10,120	$20,005	$3,379,145
128	$9,856	$10,149	$20,005	$3,368,996
129	$9,826	$10,179	$20,005	$3,358,817
130	$9,797	$10,208	$20,005	$3,348,609
131	$9,767	$10,238	$20,005	$3,338,371
132	$9,737	$10,268	$20,005	$3,328,103

第11年供款共

$240,059

第11年利息

$118,795

第11年共還本金

$121,264

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$9,707	$10,298	$20,005	$3,317,805
134	$9,677	$10,328	$20,005	$3,307,477
135	$9,647	$10,358	$20,005	$3,297,119
136	$9,617	$10,388	$20,005	$3,286,730
137	$9,586	$10,419	$20,005	$3,276,312
138	$9,556	$10,449	$20,005	$3,265,863
139	$9,525	$10,480	$20,005	$3,255,383
140	$9,495	$10,510	$20,005	$3,244,873
141	$9,464	$10,541	$20,005	$3,234,332
142	$9,433	$10,571	$20,005	$3,223,761
143	$9,403	$10,602	$20,005	$3,213,159
144	$9,372	$10,633	$20,005	$3,202,525

第12年供款共

$240,059

第12年利息

$114,482

第12年共還本金

$125,577

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$9,341	$10,664	$20,005	$3,191,861
146	$9,310	$10,695	$20,005	$3,181,166
147	$9,278	$10,727	$20,005	$3,170,439
148	$9,247	$10,758	$20,005	$3,159,681
149	$9,216	$10,789	$20,005	$3,148,892
150	$9,184	$10,821	$20,005	$3,138,072
151	$9,153	$10,852	$20,005	$3,127,219
152	$9,121	$10,884	$20,005	$3,116,335
153	$9,089	$10,916	$20,005	$3,105,420
154	$9,057	$10,947	$20,005	$3,094,472
155	$9,026	$10,979	$20,005	$3,083,493
156	$8,994	$11,011	$20,005	$3,072,482

第13年供款共

$240,059

第13年利息

$110,015

第13年共還本金

$130,044

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$8,961	$11,044	$20,005	$3,061,438
158	$8,929	$11,076	$20,005	$3,050,362
159	$8,897	$11,108	$20,005	$3,039,254
160	$8,864	$11,140	$20,005	$3,028,114
161	$8,832	$11,173	$20,005	$3,016,941
162	$8,799	$11,206	$20,005	$3,005,735
163	$8,767	$11,238	$20,005	$2,994,497
164	$8,734	$11,271	$20,005	$2,983,226
165	$8,701	$11,304	$20,005	$2,971,922
166	$8,668	$11,337	$20,005	$2,960,585
167	$8,635	$11,370	$20,005	$2,949,215
168	$8,602	$11,403	$20,005	$2,937,812

第14年供款共

$240,059

第14年利息

$105,390

第14年共還本金

$134,669

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$8,569	$11,436	$20,005	$2,926,376
170	$8,535	$11,470	$20,005	$2,914,906
171	$8,502	$11,503	$20,005	$2,903,403
172	$8,468	$11,537	$20,005	$2,891,867
173	$8,435	$11,570	$20,005	$2,880,296
174	$8,401	$11,604	$20,005	$2,868,692
175	$8,367	$11,638	$20,005	$2,857,054
176	$8,333	$11,672	$20,005	$2,845,382
177	$8,299	$11,706	$20,005	$2,833,677
178	$8,265	$11,740	$20,005	$2,821,936
179	$8,231	$11,774	$20,005	$2,810,162
180	$8,196	$11,809	$20,005	$2,798,354

第15年供款共

$240,059

第15年利息

$100,600

第15年共還本金

$139,459

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$8,162	$11,843	$20,005	$2,786,510
182	$8,127	$11,878	$20,005	$2,774,633
183	$8,093	$11,912	$20,005	$2,762,721
184	$8,058	$11,947	$20,005	$2,750,774
185	$8,023	$11,982	$20,005	$2,738,792
186	$7,988	$12,017	$20,005	$2,726,775
187	$7,953	$12,052	$20,005	$2,714,723
188	$7,918	$12,087	$20,005	$2,702,636
189	$7,883	$12,122	$20,005	$2,690,514
190	$7,847	$12,158	$20,005	$2,678,356
191	$7,812	$12,193	$20,005	$2,666,163
192	$7,776	$12,229	$20,005	$2,653,935

第16年供款共

$240,059

第16年利息

$95,640

第16年共還本金

$144,419

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$7,741	$12,264	$20,005	$2,641,670
194	$7,705	$12,300	$20,005	$2,629,370
195	$7,669	$12,336	$20,005	$2,617,034
196	$7,633	$12,372	$20,005	$2,604,662
197	$7,597	$12,408	$20,005	$2,592,254
198	$7,561	$12,444	$20,005	$2,579,810
199	$7,524	$12,480	$20,005	$2,567,330
200	$7,488	$12,517	$20,005	$2,554,813
201	$7,452	$12,553	$20,005	$2,542,259
202	$7,415	$12,590	$20,005	$2,529,669
203	$7,378	$12,627	$20,005	$2,517,043
204	$7,341	$12,664	$20,005	$2,504,379

第17年供款共

$240,059

第17年利息

$90,504

第17年共還本金

$149,556

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$7,304	$12,701	$20,005	$2,491,678
206	$7,267	$12,738	$20,005	$2,478,941
207	$7,230	$12,775	$20,005	$2,466,166
208	$7,193	$12,812	$20,005	$2,453,354
209	$7,156	$12,849	$20,005	$2,440,505
210	$7,118	$12,887	$20,005	$2,427,618
211	$7,081	$12,924	$20,005	$2,414,694
212	$7,043	$12,962	$20,005	$2,401,732
213	$7,005	$13,000	$20,005	$2,388,732
214	$6,967	$13,038	$20,005	$2,375,694
215	$6,929	$13,076	$20,005	$2,362,618
216	$6,891	$13,114	$20,005	$2,349,504

第18年供款共

$240,059

第18年利息

$85,184

第18年共還本金

$154,875

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$6,853	$13,152	$20,005	$2,336,352
218	$6,814	$13,191	$20,005	$2,323,161
219	$6,776	$13,229	$20,005	$2,309,932
220	$6,737	$13,268	$20,005	$2,296,665
221	$6,699	$13,306	$20,005	$2,283,358
222	$6,660	$13,345	$20,005	$2,270,013
223	$6,621	$13,384	$20,005	$2,256,629
224	$6,582	$13,423	$20,005	$2,243,206
225	$6,543	$13,462	$20,005	$2,229,744
226	$6,503	$13,502	$20,005	$2,216,242
227	$6,464	$13,541	$20,005	$2,202,701
228	$6,425	$13,580	$20,005	$2,189,121

第19年供款共

$240,059

第19年利息

$79,676

第19年共還本金

$160,383

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$6,385	$13,620	$20,005	$2,175,501
230	$6,345	$13,660	$20,005	$2,161,841
231	$6,305	$13,700	$20,005	$2,148,142
232	$6,265	$13,740	$20,005	$2,134,402
233	$6,225	$13,780	$20,005	$2,120,622
234	$6,185	$13,820	$20,005	$2,106,803
235	$6,145	$13,860	$20,005	$2,092,943
236	$6,104	$13,901	$20,005	$2,079,042
237	$6,064	$13,941	$20,005	$2,065,101
238	$6,023	$13,982	$20,005	$2,051,119
239	$5,982	$14,023	$20,005	$2,037,097
240	$5,942	$14,063	$20,005	$2,023,033

第20年供款共

$240,059

第20年利息

$73,972

第20年共還本金

$166,088

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$5,901	$14,104	$20,005	$2,008,929
242	$5,859	$14,146	$20,005	$1,994,783
243	$5,818	$14,187	$20,005	$1,980,597
244	$5,777	$14,228	$20,005	$1,966,368
245	$5,735	$14,270	$20,005	$1,952,099
246	$5,694	$14,311	$20,005	$1,937,787
247	$5,652	$14,353	$20,005	$1,923,434
248	$5,610	$14,395	$20,005	$1,909,039
249	$5,568	$14,437	$20,005	$1,894,602
250	$5,526	$14,479	$20,005	$1,880,123
251	$5,484	$14,521	$20,005	$1,865,602
252	$5,441	$14,564	$20,005	$1,851,039

第21年供款共

$240,059

第21年利息

$68,064

第21年共還本金

$171,995

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$5,399	$14,606	$20,005	$1,836,432
254	$5,356	$14,649	$20,005	$1,821,784
255	$5,314	$14,691	$20,005	$1,807,092
256	$5,271	$14,734	$20,005	$1,792,358
257	$5,228	$14,777	$20,005	$1,777,581
258	$5,185	$14,820	$20,005	$1,762,761
259	$5,141	$14,864	$20,005	$1,747,897
260	$5,098	$14,907	$20,005	$1,732,990
261	$5,055	$14,950	$20,005	$1,718,040
262	$5,011	$14,994	$20,005	$1,703,046
263	$4,967	$15,038	$20,005	$1,688,008
264	$4,923	$15,082	$20,005	$1,672,926

第22年供款共

$240,059

第22年利息

$61,947

第22年共還本金

$178,112

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$4,879	$15,126	$20,005	$1,657,801
266	$4,835	$15,170	$20,005	$1,642,631
267	$4,791	$15,214	$20,005	$1,627,417
268	$4,747	$15,258	$20,005	$1,612,159
269	$4,702	$15,303	$20,005	$1,596,856
270	$4,657	$15,347	$20,005	$1,581,509
271	$4,613	$15,392	$20,005	$1,566,116
272	$4,568	$15,437	$20,005	$1,550,679
273	$4,523	$15,482	$20,005	$1,535,197
274	$4,478	$15,527	$20,005	$1,519,670
275	$4,432	$15,573	$20,005	$1,504,097
276	$4,387	$15,618	$20,005	$1,488,479

第23年供款共

$240,059

第23年利息

$55,612

第23年共還本金

$184,447

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,341	$15,664	$20,005	$1,472,816
278	$4,296	$15,709	$20,005	$1,457,107
279	$4,250	$15,755	$20,005	$1,441,352
280	$4,204	$15,801	$20,005	$1,425,551
281	$4,158	$15,847	$20,005	$1,409,704
282	$4,112	$15,893	$20,005	$1,393,810
283	$4,065	$15,940	$20,005	$1,377,871
284	$4,019	$15,986	$20,005	$1,361,884
285	$3,972	$16,033	$20,005	$1,345,852
286	$3,925	$16,080	$20,005	$1,329,772
287	$3,879	$16,126	$20,005	$1,313,646
288	$3,831	$16,173	$20,005	$1,297,472

第24年供款共

$240,059

第24年利息

$49,052

第24年共還本金

$191,007

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,784	$16,221	$20,005	$1,281,252
290	$3,737	$16,268	$20,005	$1,264,984
291	$3,690	$16,315	$20,005	$1,248,668
292	$3,642	$16,363	$20,005	$1,232,305
293	$3,594	$16,411	$20,005	$1,215,894
294	$3,546	$16,459	$20,005	$1,199,436
295	$3,498	$16,507	$20,005	$1,182,929
296	$3,450	$16,555	$20,005	$1,166,375
297	$3,402	$16,603	$20,005	$1,149,772
298	$3,354	$16,651	$20,005	$1,133,120
299	$3,305	$16,700	$20,005	$1,116,420
300	$3,256	$16,749	$20,005	$1,099,671

第25年供款共

$240,059

第25年利息

$42,258

第25年共還本金

$197,801

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,207	$16,798	$20,005	$1,082,874
302	$3,158	$16,847	$20,005	$1,066,027
303	$3,109	$16,896	$20,005	$1,049,132
304	$3,060	$16,945	$20,005	$1,032,187
305	$3,011	$16,994	$20,005	$1,015,192
306	$2,961	$17,044	$20,005	$998,148
307	$2,911	$17,094	$20,005	$981,055
308	$2,861	$17,144	$20,005	$963,911
309	$2,811	$17,194	$20,005	$946,717
310	$2,761	$17,244	$20,005	$929,474
311	$2,711	$17,294	$20,005	$912,180
312	$2,661	$17,344	$20,005	$894,835

第26年供款共

$240,059

第26年利息

$35,223

第26年共還本金

$204,836

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,610	$17,395	$20,005	$877,440
314	$2,559	$17,446	$20,005	$859,995
315	$2,508	$17,497	$20,005	$842,498
316	$2,457	$17,548	$20,005	$824,950
317	$2,406	$17,599	$20,005	$807,352
318	$2,355	$17,650	$20,005	$789,701
319	$2,303	$17,702	$20,005	$772,000
320	$2,252	$17,753	$20,005	$754,246
321	$2,200	$17,805	$20,005	$736,441
322	$2,148	$17,857	$20,005	$718,584
323	$2,096	$17,909	$20,005	$700,675
324	$2,044	$17,961	$20,005	$682,714

第27年供款共

$240,059

第27年利息

$27,938

第27年共還本金

$212,121

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,991	$18,014	$20,005	$664,700
326	$1,939	$18,066	$20,005	$646,634
327	$1,886	$18,119	$20,005	$628,515
328	$1,833	$18,172	$20,005	$610,343
329	$1,780	$18,225	$20,005	$592,119
330	$1,727	$18,278	$20,005	$573,841
331	$1,674	$18,331	$20,005	$555,509
332	$1,620	$18,385	$20,005	$537,125
333	$1,567	$18,438	$20,005	$518,686
334	$1,513	$18,492	$20,005	$500,194
335	$1,459	$18,546	$20,005	$481,648
336	$1,405	$18,600	$20,005	$463,048

第28年供款共

$240,059

第28年利息

$20,393

第28年共還本金

$219,666

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,351	$18,654	$20,005	$444,394
338	$1,296	$18,709	$20,005	$425,685
339	$1,242	$18,763	$20,005	$406,922
340	$1,187	$18,818	$20,005	$388,104
341	$1,132	$18,873	$20,005	$369,231
342	$1,077	$18,928	$20,005	$350,303
343	$1,022	$18,983	$20,005	$331,319
344	$966	$19,039	$20,005	$312,281
345	$911	$19,094	$20,005	$293,187
346	$855	$19,150	$20,005	$274,037
347	$799	$19,206	$20,005	$254,831
348	$743	$19,262	$20,005	$235,569

第29年供款共

$240,059

第29年利息

$12,581

第29年共還本金

$227,479

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$687	$19,318	$20,005	$216,252
350	$631	$19,374	$20,005	$196,877
351	$574	$19,431	$20,005	$177,447
352	$518	$19,487	$20,005	$157,959
353	$461	$19,544	$20,005	$138,415
354	$404	$19,601	$20,005	$118,814
355	$347	$19,658	$20,005	$99,155
356	$289	$19,716	$20,005	$79,440
357	$232	$19,773	$20,005	$59,666
358	$174	$19,831	$20,005	$39,836
359	$116	$19,889	$20,005	$19,947
360	$58	$19,947	$20,005	$0

第30年供款共

$240,059

第30年利息

$4,490

第30年共還本金

$235,569

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$11,076,779

免責聲明

筍盤推介

按揭保險費
info