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$11,087,877

每月供款
$20,086

首期

$3,527,000

總貸款額

$4,473,000

總利息

$2,757,877

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$3,857,000

按月供比率計算

$40,172

置業成本總預算

HK$3,857,000

首期

$3,527,000
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

$40,172

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

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

VR實景

馬鞍山嵐岸第03座

thumb_up

對流3房有匙即睇

實

660 呎

@13,030

建

900 呎

@9,556

real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$860 萬

實

660 呎

@13,030

建

900 呎

@9,556

售$860 萬

real_estate_agent 罕有放盤 vpn_key 有匙即睇

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

@9,162

建

1,113 呎

@6,289

local_offer 低水筍價

售$700 萬

實

764 呎

@9,162

建

1,113 呎

@6,289

售$700 萬

local_offer 低水筍價

馬鞍山迎海第02期星灣第19座

thumb_up

迎海

實

496 呎

@14,113

local_fire_department 至HIT

售$700 萬

實

496 呎

@14,113

售$700 萬

local_fire_department 至HIT

沙田翠湖花園

thumb_up

翠湖花園, 東南, 西南, 雙邊景, 已做大廈維修

實

688 呎

@11,919

建

854 呎

@9,602

local_fire_department 至HIT

售$820 萬

實

688 呎

@11,919

建

854 呎

@9,602

售$820 萬

local_fire_department 至HIT

獨家

KOL實拍

沙田柏傲莊 II ##奇豐獨家## 大圍站上蓋新樓,靚裝即住,還價即成,有心出售****

thumb_up

柏傲莊 II ##奇豐獨家## 大圍站上蓋新樓,靚裝即住,還價即成,有心出售****

實

324 呎

@22,469

local_fire_department 至HIT directions_run 日內即走 vpn_key 有匙即睇 pets 愛竉必選

售$728 萬

實

324 呎

@22,469

售$728 萬

local_fire_department 至HIT directions_run 日內即走 vpn_key 有匙即睇 pets 愛竉必選

VR實景

馬鞍山新港城

thumb_up

極高層開揚居高臨下向南球場景三房企理

實

527 呎

@13,852

建

696 呎

@10,489

local_fire_department 至HIT

售$730 萬

實

527 呎

@13,852

建

696 呎

@10,489

售$730 萬

local_fire_department 至HIT

沙田玖瓏山日瓏閣第01座

thumb_up

100%實景拍攝~筍住新九肚山兩房~

實

662 呎

@10,574

local_fire_department 至HIT local_offer 低水筍價 price_change 蝕讓盤

售$700 萬

實

662 呎

@10,574

售$700 萬

local_fire_department 至HIT local_offer 低水筍價 price_change 蝕讓盤

粉嶺海燕花園第02期

thumb_up

海燕花園第02期地下連花園

實

630 呎

@11,111

local_fire_department 至HIT

售$700 萬

實

630 呎

@11,111

售$700 萬

local_fire_department 至HIT

粉嶺牽晴間第12座

thumb_up

罕有放盤廳大房大

實

714 呎

@12,605

建

978 呎

@9,202

hotel_class 樓王

售$900 萬

實

714 呎

@12,605

建

978 呎

@9,202

售$900 萬

hotel_class 樓王

馬鞍山銀湖天峰第02座

thumb_up

屯馬站上蓋向南山景2房半

實

604 呎

@14,404

建

792 呎

@10,985

local_fire_department 至HIT

售$870 萬

實

604 呎

@14,404

建

792 呎

@10,985

售$870 萬

local_fire_department 至HIT

VR實景

沙田沙田第一城第01期第12座

thumb_up

*特別靚側＊環境幽靜＊東南高層三房＊自住一流＊

實

504 呎

@14,286

建

594 呎

@12,121

hotel_class 樓王 verified 首置必買

售$720 萬

實

504 呎

@14,286

建

594 呎

@12,121

售$720 萬

hotel_class 樓王 verified 首置必買

利率	15年	20年	25年	30年
1.000	$26,771	$20,571	$16,858	$14,387
1.500	$27,766	$21,584	$17,889	$15,437
2.000	$28,784	$22,628	$18,959	$16,533
2.500	$29,825	$23,703	$20,067	$17,674
3.000	$30,890	$24,807	$21,211	$18,858
3.500	$31,977	$25,942	$22,393	$20,086
4.000	$33,086	$27,106	$23,610	$21,355
4.500	$34,218	$28,298	$24,862	$22,664
5.000	$35,372	$29,520	$26,149	$24,012
5.500	$36,548	$30,769	$27,468	$25,397
6.000	$37,746	$32,046	$28,820	$26,818

每月供款$20,086

年期

30年

貸款金額

$4,473,000

總利息

$2,757,877

總貸款連利息

$7,230,877

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$13,046	$7,040	$20,086	$4,465,960
2	$13,026	$7,060	$20,086	$4,458,900
3	$13,005	$7,081	$20,086	$4,451,820
4	$12,984	$7,101	$20,086	$4,444,718
5	$12,964	$7,122	$20,086	$4,437,596
6	$12,943	$7,143	$20,086	$4,430,454
7	$12,922	$7,164	$20,086	$4,423,290
8	$12,901	$7,185	$20,086	$4,416,106
9	$12,880	$7,205	$20,086	$4,408,900
10	$12,859	$7,226	$20,086	$4,401,674
11	$12,838	$7,248	$20,086	$4,394,426
12	$12,817	$7,269	$20,086	$4,387,157

第1年供款共

$241,029

第1年利息

$155,187

第1年共還本金

$85,843

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$12,796	$7,290	$20,086	$4,379,868
14	$12,775	$7,311	$20,086	$4,372,556
15	$12,753	$7,332	$20,086	$4,365,224
16	$12,732	$7,354	$20,086	$4,357,870
17	$12,710	$7,375	$20,086	$4,350,495
18	$12,689	$7,397	$20,086	$4,343,098
19	$12,667	$7,418	$20,086	$4,335,679
20	$12,646	$7,440	$20,086	$4,328,239
21	$12,624	$7,462	$20,086	$4,320,778
22	$12,602	$7,484	$20,086	$4,313,294
23	$12,580	$7,505	$20,086	$4,305,789
24	$12,559	$7,527	$20,086	$4,298,262

第2年供款共

$241,029

第2年利息

$152,133

第2年共還本金

$88,896

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$12,537	$7,549	$20,086	$4,290,712
26	$12,515	$7,571	$20,086	$4,283,141
27	$12,492	$7,593	$20,086	$4,275,548
28	$12,470	$7,615	$20,086	$4,267,933
29	$12,448	$7,638	$20,086	$4,260,295
30	$12,426	$7,660	$20,086	$4,252,635
31	$12,404	$7,682	$20,086	$4,244,953
32	$12,381	$7,705	$20,086	$4,237,248
33	$12,359	$7,727	$20,086	$4,229,521
34	$12,336	$7,750	$20,086	$4,221,771
35	$12,313	$7,772	$20,086	$4,213,999
36	$12,291	$7,795	$20,086	$4,206,204

第3年供款共

$241,029

第3年利息

$148,972

第3年共還本金

$92,058

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$12,268	$7,818	$20,086	$4,198,386
38	$12,245	$7,840	$20,086	$4,190,546
39	$12,222	$7,863	$20,086	$4,182,683
40	$12,199	$7,886	$20,086	$4,174,796
41	$12,176	$7,909	$20,086	$4,166,887
42	$12,153	$7,932	$20,086	$4,158,955
43	$12,130	$7,955	$20,086	$4,150,999
44	$12,107	$7,979	$20,086	$4,143,021
45	$12,084	$8,002	$20,086	$4,135,019
46	$12,060	$8,025	$20,086	$4,126,993
47	$12,037	$8,049	$20,086	$4,118,945
48	$12,014	$8,072	$20,086	$4,110,872

第4年供款共

$241,029

第4年利息

$145,698

第4年共還本金

$95,332

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$11,990	$8,096	$20,086	$4,102,777
50	$11,966	$8,119	$20,086	$4,094,657
51	$11,943	$8,143	$20,086	$4,086,514
52	$11,919	$8,167	$20,086	$4,078,348
53	$11,895	$8,191	$20,086	$4,070,157
54	$11,871	$8,214	$20,086	$4,061,943
55	$11,847	$8,238	$20,086	$4,053,704
56	$11,823	$8,262	$20,086	$4,045,442
57	$11,799	$8,287	$20,086	$4,037,155
58	$11,775	$8,311	$20,086	$4,028,844
59	$11,751	$8,335	$20,086	$4,020,509
60	$11,726	$8,359	$20,086	$4,012,150

第5年供款共

$241,029

第5年利息

$142,307

第5年共還本金

$98,722

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$11,702	$8,384	$20,086	$4,003,766
62	$11,678	$8,408	$20,086	$3,995,358
63	$11,653	$8,433	$20,086	$3,986,926
64	$11,629	$8,457	$20,086	$3,978,468
65	$11,604	$8,482	$20,086	$3,969,987
66	$11,579	$8,507	$20,086	$3,961,480
67	$11,554	$8,531	$20,086	$3,952,948
68	$11,529	$8,556	$20,086	$3,944,392
69	$11,504	$8,581	$20,086	$3,935,811
70	$11,479	$8,606	$20,086	$3,927,204
71	$11,454	$8,631	$20,086	$3,918,573
72	$11,429	$8,657	$20,086	$3,909,916

第6年供款共

$241,029

第6年利息

$138,796

第6年共還本金

$102,234

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$11,404	$8,682	$20,086	$3,901,235
74	$11,379	$8,707	$20,086	$3,892,527
75	$11,353	$8,733	$20,086	$3,883,795
76	$11,328	$8,758	$20,086	$3,875,037
77	$11,302	$8,784	$20,086	$3,866,253
78	$11,277	$8,809	$20,086	$3,857,444
79	$11,251	$8,835	$20,086	$3,848,609
80	$11,225	$8,861	$20,086	$3,839,749
81	$11,199	$8,887	$20,086	$3,830,862
82	$11,173	$8,912	$20,086	$3,821,950
83	$11,147	$8,938	$20,086	$3,813,011
84	$11,121	$8,964	$20,086	$3,804,047

第7年供款共

$241,029

第7年利息

$135,159

第7年共還本金

$105,870

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$11,095	$8,991	$20,086	$3,795,056
86	$11,069	$9,017	$20,086	$3,786,039
87	$11,043	$9,043	$20,086	$3,776,996
88	$11,016	$9,070	$20,086	$3,767,927
89	$10,990	$9,096	$20,086	$3,758,831
90	$10,963	$9,123	$20,086	$3,749,708
91	$10,937	$9,149	$20,086	$3,740,559
92	$10,910	$9,176	$20,086	$3,731,383
93	$10,883	$9,203	$20,086	$3,722,181
94	$10,856	$9,229	$20,086	$3,712,951
95	$10,829	$9,256	$20,086	$3,703,695
96	$10,802	$9,283	$20,086	$3,694,411

第8年供款共

$241,029

第8年利息

$131,394

第8年共還本金

$109,635

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$10,775	$9,310	$20,086	$3,685,101
98	$10,748	$9,338	$20,086	$3,675,763
99	$10,721	$9,365	$20,086	$3,666,399
100	$10,694	$9,392	$20,086	$3,657,007
101	$10,666	$9,419	$20,086	$3,647,587
102	$10,639	$9,447	$20,086	$3,638,140
103	$10,611	$9,475	$20,086	$3,628,666
104	$10,584	$9,502	$20,086	$3,619,163
105	$10,556	$9,530	$20,086	$3,609,634
106	$10,528	$9,558	$20,086	$3,600,076
107	$10,500	$9,586	$20,086	$3,590,490
108	$10,472	$9,614	$20,086	$3,580,877

第9年供款共

$241,029

第9年利息

$127,495

第9年共還本金

$113,535

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$10,444	$9,642	$20,086	$3,571,235
110	$10,416	$9,670	$20,086	$3,561,566
111	$10,388	$9,698	$20,086	$3,551,868
112	$10,360	$9,726	$20,086	$3,542,142
113	$10,331	$9,755	$20,086	$3,532,387
114	$10,303	$9,783	$20,086	$3,522,604
115	$10,274	$9,812	$20,086	$3,512,793
116	$10,246	$9,840	$20,086	$3,502,952
117	$10,217	$9,869	$20,086	$3,493,084
118	$10,188	$9,898	$20,086	$3,483,186
119	$10,159	$9,926	$20,086	$3,473,260
120	$10,130	$9,955	$20,086	$3,463,304

第10年供款共

$241,029

第10年利息

$123,457

第10年共還本金

$117,573

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$10,101	$9,984	$20,086	$3,453,320
122	$10,072	$10,014	$20,086	$3,443,306
123	$10,043	$10,043	$20,086	$3,433,263
124	$10,014	$10,072	$20,086	$3,423,191
125	$9,984	$10,101	$20,086	$3,413,090
126	$9,955	$10,131	$20,086	$3,402,959
127	$9,925	$10,160	$20,086	$3,392,798
128	$9,896	$10,190	$20,086	$3,382,608
129	$9,866	$10,220	$20,086	$3,372,388
130	$9,836	$10,250	$20,086	$3,362,139
131	$9,806	$10,280	$20,086	$3,351,859
132	$9,776	$10,310	$20,086	$3,341,550

第11年供款共

$241,029

第11年利息

$119,275

第11年共還本金

$121,754

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$9,746	$10,340	$20,086	$3,331,210
134	$9,716	$10,370	$20,086	$3,320,840
135	$9,686	$10,400	$20,086	$3,310,440
136	$9,655	$10,430	$20,086	$3,300,010
137	$9,625	$10,461	$20,086	$3,289,549
138	$9,595	$10,491	$20,086	$3,279,058
139	$9,564	$10,522	$20,086	$3,268,536
140	$9,533	$10,553	$20,086	$3,257,984
141	$9,502	$10,583	$20,086	$3,247,400
142	$9,472	$10,614	$20,086	$3,236,786
143	$9,441	$10,645	$20,086	$3,226,141
144	$9,410	$10,676	$20,086	$3,215,465

第12年供款共

$241,029

第12年利息

$114,944

第12年共還本金

$126,085

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$9,378	$10,707	$20,086	$3,204,758
146	$9,347	$10,739	$20,086	$3,194,019
147	$9,316	$10,770	$20,086	$3,183,249
148	$9,284	$10,801	$20,086	$3,172,448
149	$9,253	$10,833	$20,086	$3,161,615
150	$9,221	$10,864	$20,086	$3,150,751
151	$9,190	$10,896	$20,086	$3,139,855
152	$9,158	$10,928	$20,086	$3,128,927
153	$9,126	$10,960	$20,086	$3,117,967
154	$9,094	$10,992	$20,086	$3,106,975
155	$9,062	$11,024	$20,086	$3,095,952
156	$9,030	$11,056	$20,086	$3,084,896

第13年供款共

$241,029

第13年利息

$110,460

第13年共還本金

$130,569

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$8,998	$11,088	$20,086	$3,073,807
158	$8,965	$11,120	$20,086	$3,062,687
159	$8,933	$11,153	$20,086	$3,051,534
160	$8,900	$11,185	$20,086	$3,040,349
161	$8,868	$11,218	$20,086	$3,029,130
162	$8,835	$11,251	$20,086	$3,017,880
163	$8,802	$11,284	$20,086	$3,006,596
164	$8,769	$11,317	$20,086	$2,995,280
165	$8,736	$11,350	$20,086	$2,983,930
166	$8,703	$11,383	$20,086	$2,972,547
167	$8,670	$11,416	$20,086	$2,961,132
168	$8,637	$11,449	$20,086	$2,949,682

第14年供款共

$241,029

第14年利息

$105,816

第14年共還本金

$135,213

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$8,603	$11,483	$20,086	$2,938,200
170	$8,570	$11,516	$20,086	$2,926,684
171	$8,536	$11,550	$20,086	$2,915,134
172	$8,502	$11,583	$20,086	$2,903,551
173	$8,469	$11,617	$20,086	$2,891,934
174	$8,435	$11,651	$20,086	$2,880,283
175	$8,401	$11,685	$20,086	$2,868,598
176	$8,367	$11,719	$20,086	$2,856,879
177	$8,333	$11,753	$20,086	$2,845,126
178	$8,298	$11,787	$20,086	$2,833,338
179	$8,264	$11,822	$20,086	$2,821,516
180	$8,229	$11,856	$20,086	$2,809,660

第15年供款共

$241,029

第15年利息

$101,007

第15年共還本金

$140,022

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$8,195	$11,891	$20,086	$2,797,769
182	$8,160	$11,926	$20,086	$2,785,843
183	$8,125	$11,960	$20,086	$2,773,883
184	$8,090	$11,995	$20,086	$2,761,888
185	$8,056	$12,030	$20,086	$2,749,858
186	$8,020	$12,065	$20,086	$2,737,792
187	$7,985	$12,101	$20,086	$2,725,692
188	$7,950	$12,136	$20,086	$2,713,556
189	$7,915	$12,171	$20,086	$2,701,385
190	$7,879	$12,207	$20,086	$2,689,178
191	$7,843	$12,242	$20,086	$2,676,936
192	$7,808	$12,278	$20,086	$2,664,657

第16年供款共

$241,029

第16年利息

$96,027

第16年共還本金

$145,003

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$7,772	$12,314	$20,086	$2,652,344
194	$7,736	$12,350	$20,086	$2,639,994
195	$7,700	$12,386	$20,086	$2,627,608
196	$7,664	$12,422	$20,086	$2,615,186
197	$7,628	$12,458	$20,086	$2,602,728
198	$7,591	$12,494	$20,086	$2,590,234
199	$7,555	$12,531	$20,086	$2,577,703
200	$7,518	$12,567	$20,086	$2,565,135
201	$7,482	$12,604	$20,086	$2,552,531
202	$7,445	$12,641	$20,086	$2,539,890
203	$7,408	$12,678	$20,086	$2,527,212
204	$7,371	$12,715	$20,086	$2,514,498

第17年供款共

$241,029

第17年利息

$90,869

第17年共還本金

$150,160

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$7,334	$12,752	$20,086	$2,501,746
206	$7,297	$12,789	$20,086	$2,488,957
207	$7,259	$12,826	$20,086	$2,476,131
208	$7,222	$12,864	$20,086	$2,463,267
209	$7,185	$12,901	$20,086	$2,450,366
210	$7,147	$12,939	$20,086	$2,437,427
211	$7,109	$12,977	$20,086	$2,424,450
212	$7,071	$13,014	$20,086	$2,411,436
213	$7,033	$13,052	$20,086	$2,398,383
214	$6,995	$13,090	$20,086	$2,385,293
215	$6,957	$13,129	$20,086	$2,372,164
216	$6,919	$13,167	$20,086	$2,358,997

第18年供款共

$241,029

第18年利息

$85,529

第18年共還本金

$155,501

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$6,880	$13,205	$20,086	$2,345,792
218	$6,842	$13,244	$20,086	$2,332,548
219	$6,803	$13,283	$20,086	$2,319,265
220	$6,765	$13,321	$20,086	$2,305,944
221	$6,726	$13,360	$20,086	$2,292,584
222	$6,687	$13,399	$20,086	$2,279,185
223	$6,648	$13,438	$20,086	$2,265,747
224	$6,608	$13,477	$20,086	$2,252,269
225	$6,569	$13,517	$20,086	$2,238,753
226	$6,530	$13,556	$20,086	$2,225,197
227	$6,490	$13,596	$20,086	$2,211,601
228	$6,451	$13,635	$20,086	$2,197,966

第19年供款共

$241,029

第19年利息

$79,998

第19年共還本金

$161,031

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$6,411	$13,675	$20,086	$2,184,291
230	$6,371	$13,715	$20,086	$2,170,576
231	$6,331	$13,755	$20,086	$2,156,821
232	$6,291	$13,795	$20,086	$2,143,026
233	$6,250	$13,835	$20,086	$2,129,191
234	$6,210	$13,876	$20,086	$2,115,315
235	$6,170	$13,916	$20,086	$2,101,399
236	$6,129	$13,957	$20,086	$2,087,442
237	$6,088	$13,997	$20,086	$2,073,445
238	$6,048	$14,038	$20,086	$2,059,407
239	$6,007	$14,079	$20,086	$2,045,327
240	$5,966	$14,120	$20,086	$2,031,207

第20年供款共

$241,029

第20年利息

$74,271

第20年共還本金

$166,759

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$5,924	$14,161	$20,086	$2,017,046
242	$5,883	$14,203	$20,086	$2,002,843
243	$5,842	$14,244	$20,086	$1,988,599
244	$5,800	$14,286	$20,086	$1,974,313
245	$5,758	$14,327	$20,086	$1,959,986
246	$5,717	$14,369	$20,086	$1,945,617
247	$5,675	$14,411	$20,086	$1,931,206
248	$5,633	$14,453	$20,086	$1,916,753
249	$5,591	$14,495	$20,086	$1,902,257
250	$5,548	$14,538	$20,086	$1,887,720
251	$5,506	$14,580	$20,086	$1,873,140
252	$5,463	$14,622	$20,086	$1,858,518

第21年供款共

$241,029

第21年利息

$68,340

第21年共還本金

$172,690

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$5,421	$14,665	$20,086	$1,843,852
254	$5,378	$14,708	$20,086	$1,829,145
255	$5,335	$14,751	$20,086	$1,814,394
256	$5,292	$14,794	$20,086	$1,799,600
257	$5,249	$14,837	$20,086	$1,784,763
258	$5,206	$14,880	$20,086	$1,769,883
259	$5,162	$14,924	$20,086	$1,754,959
260	$5,119	$14,967	$20,086	$1,739,992
261	$5,075	$15,011	$20,086	$1,724,981
262	$5,031	$15,055	$20,086	$1,709,927
263	$4,987	$15,098	$20,086	$1,694,828
264	$4,943	$15,143	$20,086	$1,679,686

第22年供款共

$241,029

第22年利息

$62,197

第22年共還本金

$178,832

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$4,899	$15,187	$20,086	$1,664,499
266	$4,855	$15,231	$20,086	$1,649,268
267	$4,810	$15,275	$20,086	$1,633,993
268	$4,766	$15,320	$20,086	$1,618,673
269	$4,721	$15,365	$20,086	$1,603,308
270	$4,676	$15,409	$20,086	$1,587,899
271	$4,631	$15,454	$20,086	$1,572,444
272	$4,586	$15,499	$20,086	$1,556,945
273	$4,541	$15,545	$20,086	$1,541,400
274	$4,496	$15,590	$20,086	$1,525,810
275	$4,450	$15,635	$20,086	$1,510,175
276	$4,405	$15,681	$20,086	$1,494,493

第23年供款共

$241,029

第23年利息

$55,837

第23年共還本金

$185,192

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,359	$15,727	$20,086	$1,478,767
278	$4,313	$15,773	$20,086	$1,462,994
279	$4,267	$15,819	$20,086	$1,447,175
280	$4,221	$15,865	$20,086	$1,431,310
281	$4,175	$15,911	$20,086	$1,415,399
282	$4,128	$15,958	$20,086	$1,399,442
283	$4,082	$16,004	$20,086	$1,383,438
284	$4,035	$16,051	$20,086	$1,367,387
285	$3,988	$16,098	$20,086	$1,351,289
286	$3,941	$16,145	$20,086	$1,335,145
287	$3,894	$16,192	$20,086	$1,318,953
288	$3,847	$16,239	$20,086	$1,302,714

第24年供款共

$241,029

第24年利息

$49,250

第24年共還本金

$191,779

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,800	$16,286	$20,086	$1,286,428
290	$3,752	$16,334	$20,086	$1,270,095
291	$3,704	$16,381	$20,086	$1,253,713
292	$3,657	$16,429	$20,086	$1,237,284
293	$3,609	$16,477	$20,086	$1,220,807
294	$3,561	$16,525	$20,086	$1,204,282
295	$3,512	$16,573	$20,086	$1,187,709
296	$3,464	$16,622	$20,086	$1,171,087
297	$3,416	$16,670	$20,086	$1,154,417
298	$3,367	$16,719	$20,086	$1,137,698
299	$3,318	$16,767	$20,086	$1,120,931
300	$3,269	$16,816	$20,086	$1,104,114

第25年供款共

$241,029

第25年利息

$42,429

第25年共還本金

$198,600

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,220	$16,865	$20,086	$1,087,249
302	$3,171	$16,915	$20,086	$1,070,334
303	$3,122	$16,964	$20,086	$1,053,370
304	$3,072	$17,013	$20,086	$1,036,357
305	$3,023	$17,063	$20,086	$1,019,294
306	$2,973	$17,113	$20,086	$1,002,181
307	$2,923	$17,163	$20,086	$985,018
308	$2,873	$17,213	$20,086	$967,806
309	$2,823	$17,263	$20,086	$950,543
310	$2,772	$17,313	$20,086	$933,229
311	$2,722	$17,364	$20,086	$915,865
312	$2,671	$17,414	$20,086	$898,451

第26年供款共

$241,029

第26年利息

$35,366

第26年共還本金

$205,664

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,620	$17,465	$20,086	$880,986
314	$2,570	$17,516	$20,086	$863,469
315	$2,518	$17,567	$20,086	$845,902
316	$2,467	$17,619	$20,086	$828,283
317	$2,416	$17,670	$20,086	$810,614
318	$2,364	$17,721	$20,086	$792,892
319	$2,313	$17,773	$20,086	$775,119
320	$2,261	$17,825	$20,086	$757,294
321	$2,209	$17,877	$20,086	$739,417
322	$2,157	$17,929	$20,086	$721,488
323	$2,104	$17,981	$20,086	$703,506
324	$2,052	$18,034	$20,086	$685,472

第27年供款共

$241,029

第27年利息

$28,051

第27年共還本金

$212,978

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,999	$18,086	$20,086	$667,386
326	$1,947	$18,139	$20,086	$649,247
327	$1,894	$18,192	$20,086	$631,055
328	$1,841	$18,245	$20,086	$612,809
329	$1,787	$18,298	$20,086	$594,511
330	$1,734	$18,352	$20,086	$576,159
331	$1,680	$18,405	$20,086	$557,754
332	$1,627	$18,459	$20,086	$539,295
333	$1,573	$18,513	$20,086	$520,782
334	$1,519	$18,567	$20,086	$502,215
335	$1,465	$18,621	$20,086	$483,594
336	$1,410	$18,675	$20,086	$464,919

第28年供款共

$241,029

第28年利息

$20,476

第28年共還本金

$220,553

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,356	$18,730	$20,086	$446,189
338	$1,301	$18,784	$20,086	$427,405
339	$1,247	$18,839	$20,086	$408,566
340	$1,192	$18,894	$20,086	$389,672
341	$1,137	$18,949	$20,086	$370,722
342	$1,081	$19,004	$20,086	$351,718
343	$1,026	$19,060	$20,086	$332,658
344	$970	$19,116	$20,086	$313,542
345	$914	$19,171	$20,086	$294,371
346	$859	$19,227	$20,086	$275,144
347	$803	$19,283	$20,086	$255,861
348	$746	$19,340	$20,086	$236,521

第29年供款共

$241,029

第29年利息

$12,631

第29年共還本金

$228,398

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$690	$19,396	$20,086	$217,125
350	$633	$19,452	$20,086	$197,673
351	$577	$19,509	$20,086	$178,164
352	$520	$19,566	$20,086	$158,597
353	$463	$19,623	$20,086	$138,974
354	$405	$19,680	$20,086	$119,294
355	$348	$19,738	$20,086	$99,556
356	$290	$19,795	$20,086	$79,761
357	$233	$19,853	$20,086	$59,908
358	$175	$19,911	$20,086	$39,996
359	$117	$19,969	$20,086	$20,027
360	$58	$20,027	$20,086	$0

第30年供款共

$241,029

第30年利息

$4,508

第30年共還本金

$236,521

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$11,087,877

免責聲明

筍盤推介

按揭保險費
info