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$9,323,483

每月供款
$7,060

首期

$6,452,000

總貸款額

$1,548,000

總利息

$993,483

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$6,782,000

按月供比率計算

$14,119

置業成本總預算

HK$6,782,000

首期

$6,452,000
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

$14,119

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

thumb_up

極高層開揚居高臨下向南球場景三房企理

實

527 呎

@14,231

建

696 呎

@10,776

local_fire_department 至HIT

售$750 萬

實

527 呎

@14,231

建

696 呎

@10,776

售$750 萬

local_fire_department 至HIT

獨家

馬鞍山迎海第04期駿岸第08座

thumb_up

迎海第04期駿岸第08座

實

496 呎

@14,274

flight_takeoff 移民急讓

售$708 萬

實

496 呎

@14,274

售$708 萬

flight_takeoff 移民急讓

馬鞍山迎海第03期星灣御

thumb_up

正南山景,罕有單邊,還價即成

實

496 呎

@14,113

local_fire_department 至HIT local_offer 低水筍價

售$700 萬

實

496 呎

@14,113

售$700 萬

local_fire_department 至HIT local_offer 低水筍價

馬鞍山嵐岸第01座

thumb_up

嵐岸 3房西北海投資客首選！

實

794 呎

@11,083

建

1,078 呎

@8,163

local_fire_department 至HIT

售$880 萬

實

794 呎

@11,083

建

1,078 呎

@8,163

售$880 萬

local_fire_department 至HIT

沙田文禮閣

thumb_up

大圍站旁三房套, 旺中帶靜

實

622 呎

@12,058

建

736 呎

@10,190

local_offer 低水筍價

售$750 萬

實

622 呎

@12,058

建

736 呎

@10,190

售$750 萬

local_offer 低水筍價

沙田田園閣

thumb_up

新淨廚廁舒適　優質向東闊落三房套🏠🏠　

實

633 呎

@11,848

建

846 呎

@8,865

local_fire_department 至HIT real_estate_agent 罕有放盤

售$750 萬

實

633 呎

@11,848

建

846 呎

@8,865

售$750 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

牛池灣曉暉花園第05座

thumb_up

半山高層單邊樓皇-極罕之選

實

686 呎

@12,974

建

895 呎

@9,944

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 local_offer 低水筍價

售$890 萬

實

686 呎

@12,974

建

895 呎

@9,944

售$890 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 local_offer 低水筍價

馬鞍山迎海

thumb_up

大型新屋苑 2房加工人房

實

497 呎

@15,694

local_fire_department 至HIT verified 首置必買

售$780 萬

實

497 呎

@15,694

售$780 萬

local_fire_department 至HIT verified 首置必買

馬鞍山新港城 G座

thumb_up

新港城4期**高層開陽,東南,套3房兩廳,雅緻裝修**

實

551 呎

@13,612

建

742 呎

@10,108

local_fire_department 至HIT local_offer 低水筍價

售$750 萬

實

551 呎

@13,612

建

742 呎

@10,108

售$750 萬

local_fire_department 至HIT local_offer 低水筍價

馬鞍山泓碧第02座

thumb_up

超值兩房推介

實

480 呎

@16,667

local_fire_department 至HIT

售$800 萬

實

480 呎

@16,667

售$800 萬

local_fire_department 至HIT

馬鞍山泓碧

thumb_up

全新屋苑 2房海景清靜舒適

實

504 呎

@16,865

local_fire_department 至HIT hotel_class 樓王

售$850 萬

實

504 呎

@16,865

售$850 萬

local_fire_department 至HIT hotel_class 樓王

西貢逸瓏海滙

thumb_up

逸瓏海滙

實

542 呎

@13,469

local_fire_department 至HIT local_offer 低水筍價

售$730 萬

實

542 呎

@13,469

售$730 萬

local_fire_department 至HIT local_offer 低水筍價

利率	15年	20年	25年	30年
1.000	$9,265	$7,119	$5,834	$4,979
1.500	$9,609	$7,470	$6,191	$5,342
2.000	$9,962	$7,831	$6,561	$5,722
2.500	$10,322	$8,203	$6,945	$6,116
3.000	$10,690	$8,585	$7,341	$6,526
3.500	$11,066	$8,978	$7,750	$6,951
3.625	$11,162	$9,078	$7,854	$7,060
4.000	$11,450	$9,381	$8,171	$7,390
4.500	$11,842	$9,793	$8,604	$7,843
5.000	$12,241	$10,216	$9,049	$8,310
5.500	$12,648	$10,648	$9,506	$8,789
6.000	$13,063	$11,090	$9,974	$9,281

每月供款$7,060

年期

30年

貸款金額

$1,548,000

總利息

$993,483

總貸款連利息

$2,541,483

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$4,676	$2,383	$7,060	$1,545,617
2	$4,669	$2,391	$7,060	$1,543,226
3	$4,662	$2,398	$7,060	$1,540,828
4	$4,655	$2,405	$7,060	$1,538,423
5	$4,647	$2,412	$7,060	$1,536,011
6	$4,640	$2,420	$7,060	$1,533,591
7	$4,633	$2,427	$7,060	$1,531,164
8	$4,625	$2,434	$7,060	$1,528,730
9	$4,618	$2,442	$7,060	$1,526,288
10	$4,611	$2,449	$7,060	$1,523,839
11	$4,603	$2,456	$7,060	$1,521,383
12	$4,596	$2,464	$7,060	$1,518,919

第1年供款共

$84,716

第1年利息

$55,635

第1年共還本金

$29,081

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$4,588	$2,471	$7,060	$1,516,448
14	$4,581	$2,479	$7,060	$1,513,969
15	$4,573	$2,486	$7,060	$1,511,483
16	$4,566	$2,494	$7,060	$1,508,989
17	$4,558	$2,501	$7,060	$1,506,488
18	$4,551	$2,509	$7,060	$1,503,979
19	$4,543	$2,516	$7,060	$1,501,462
20	$4,536	$2,524	$7,060	$1,498,938
21	$4,528	$2,532	$7,060	$1,496,407
22	$4,520	$2,539	$7,060	$1,493,868
23	$4,513	$2,547	$7,060	$1,491,321
24	$4,505	$2,555	$7,060	$1,488,766

第2年供款共

$84,716

第2年利息

$54,563

第2年共還本金

$30,153

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$4,497	$2,562	$7,060	$1,486,204
26	$4,490	$2,570	$7,060	$1,483,633
27	$4,482	$2,578	$7,060	$1,481,056
28	$4,474	$2,586	$7,060	$1,478,470
29	$4,466	$2,593	$7,060	$1,475,876
30	$4,458	$2,601	$7,060	$1,473,275
31	$4,451	$2,609	$7,060	$1,470,666
32	$4,443	$2,617	$7,060	$1,468,049
33	$4,435	$2,625	$7,060	$1,465,424
34	$4,427	$2,633	$7,060	$1,462,791
35	$4,419	$2,641	$7,060	$1,460,150
36	$4,411	$2,649	$7,060	$1,457,502

第3年供款共

$84,716

第3年利息

$53,452

第3年共還本金

$31,264

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$4,403	$2,657	$7,060	$1,454,845
38	$4,395	$2,665	$7,060	$1,452,180
39	$4,387	$2,673	$7,060	$1,449,507
40	$4,379	$2,681	$7,060	$1,446,826
41	$4,371	$2,689	$7,060	$1,444,137
42	$4,362	$2,697	$7,060	$1,441,440
43	$4,354	$2,705	$7,060	$1,438,735
44	$4,346	$2,713	$7,060	$1,436,021
45	$4,338	$2,722	$7,060	$1,433,299
46	$4,330	$2,730	$7,060	$1,430,569
47	$4,322	$2,738	$7,060	$1,427,831
48	$4,313	$2,746	$7,060	$1,425,085

第4年供款共

$84,716

第4年利息

$52,299

第4年共還本金

$32,417

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$4,305	$2,755	$7,060	$1,422,330
50	$4,297	$2,763	$7,060	$1,419,567
51	$4,288	$2,771	$7,060	$1,416,796
52	$4,280	$2,780	$7,060	$1,414,016
53	$4,272	$2,788	$7,060	$1,411,228
54	$4,263	$2,797	$7,060	$1,408,431
55	$4,255	$2,805	$7,060	$1,405,626
56	$4,246	$2,814	$7,060	$1,402,813
57	$4,238	$2,822	$7,060	$1,399,991
58	$4,229	$2,831	$7,060	$1,397,160
59	$4,221	$2,839	$7,060	$1,394,321
60	$4,212	$2,848	$7,060	$1,391,473

第5年供款共

$84,716

第5年利息

$51,105

第5年共還本金

$33,612

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$4,203	$2,856	$7,060	$1,388,617
62	$4,195	$2,865	$7,060	$1,385,752
63	$4,186	$2,874	$7,060	$1,382,879
64	$4,177	$2,882	$7,060	$1,379,996
65	$4,169	$2,891	$7,060	$1,377,105
66	$4,160	$2,900	$7,060	$1,374,206
67	$4,151	$2,908	$7,060	$1,371,297
68	$4,142	$2,917	$7,060	$1,368,380
69	$4,134	$2,926	$7,060	$1,365,454
70	$4,125	$2,935	$7,060	$1,362,519
71	$4,116	$2,944	$7,060	$1,359,575
72	$4,107	$2,953	$7,060	$1,356,623

第6年供款共

$84,716

第6年利息

$49,866

第6年共還本金

$34,850

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$4,098	$2,962	$7,060	$1,353,661
74	$4,089	$2,970	$7,060	$1,350,691
75	$4,080	$2,979	$7,060	$1,347,711
76	$4,071	$2,988	$7,060	$1,344,723
77	$4,062	$2,997	$7,060	$1,341,725
78	$4,053	$3,007	$7,060	$1,338,719
79	$4,044	$3,016	$7,060	$1,335,703
80	$4,035	$3,025	$7,060	$1,332,678
81	$4,026	$3,034	$7,060	$1,329,645
82	$4,017	$3,043	$7,060	$1,326,602
83	$4,007	$3,052	$7,060	$1,323,549
84	$3,998	$3,061	$7,060	$1,320,488

第7年供款共

$84,716

第7年利息

$48,581

第7年共還本金

$36,135

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$3,989	$3,071	$7,060	$1,317,417
86	$3,980	$3,080	$7,060	$1,314,337
87	$3,970	$3,089	$7,060	$1,311,248
88	$3,961	$3,099	$7,060	$1,308,149
89	$3,952	$3,108	$7,060	$1,305,041
90	$3,942	$3,117	$7,060	$1,301,924
91	$3,933	$3,127	$7,060	$1,298,797
92	$3,923	$3,136	$7,060	$1,295,661
93	$3,914	$3,146	$7,060	$1,292,515
94	$3,904	$3,155	$7,060	$1,289,360
95	$3,895	$3,165	$7,060	$1,286,195
96	$3,885	$3,174	$7,060	$1,283,021

第8年供款共

$84,716

第8年利息

$47,249

第8年共還本金

$37,467

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$3,876	$3,184	$7,060	$1,279,837
98	$3,866	$3,193	$7,060	$1,276,644
99	$3,857	$3,203	$7,060	$1,273,441
100	$3,847	$3,213	$7,060	$1,270,228
101	$3,837	$3,223	$7,060	$1,267,005
102	$3,827	$3,232	$7,060	$1,263,773
103	$3,818	$3,242	$7,060	$1,260,531
104	$3,808	$3,252	$7,060	$1,257,279
105	$3,798	$3,262	$7,060	$1,254,017
106	$3,788	$3,271	$7,060	$1,250,746
107	$3,778	$3,281	$7,060	$1,247,465
108	$3,768	$3,291	$7,060	$1,244,173

第9年供款共

$84,716

第9年利息

$45,868

第9年共還本金

$38,848

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$3,758	$3,301	$7,060	$1,240,872
110	$3,748	$3,311	$7,060	$1,237,561
111	$3,738	$3,321	$7,060	$1,234,240
112	$3,728	$3,331	$7,060	$1,230,908
113	$3,718	$3,341	$7,060	$1,227,567
114	$3,708	$3,351	$7,060	$1,224,216
115	$3,698	$3,362	$7,060	$1,220,854
116	$3,688	$3,372	$7,060	$1,217,482
117	$3,678	$3,382	$7,060	$1,214,101
118	$3,668	$3,392	$7,060	$1,210,708
119	$3,657	$3,402	$7,060	$1,207,306
120	$3,647	$3,413	$7,060	$1,203,894

第10年供款共

$84,716

第10年利息

$44,436

第10年共還本金

$40,280

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$3,637	$3,423	$7,060	$1,200,471
122	$3,626	$3,433	$7,060	$1,197,037
123	$3,616	$3,444	$7,060	$1,193,594
124	$3,606	$3,454	$7,060	$1,190,140
125	$3,595	$3,464	$7,060	$1,186,675
126	$3,585	$3,475	$7,060	$1,183,200
127	$3,574	$3,485	$7,060	$1,179,715
128	$3,564	$3,496	$7,060	$1,176,219
129	$3,553	$3,507	$7,060	$1,172,712
130	$3,543	$3,517	$7,060	$1,169,195
131	$3,532	$3,528	$7,060	$1,165,668
132	$3,521	$3,538	$7,060	$1,162,129

第11年供款共

$84,716

第11年利息

$42,952

第11年共還本金

$41,764

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$3,511	$3,549	$7,060	$1,158,580
134	$3,500	$3,560	$7,060	$1,155,020
135	$3,489	$3,571	$7,060	$1,151,450
136	$3,478	$3,581	$7,060	$1,147,869
137	$3,468	$3,592	$7,060	$1,144,276
138	$3,457	$3,603	$7,060	$1,140,673
139	$3,446	$3,614	$7,060	$1,137,059
140	$3,435	$3,625	$7,060	$1,133,435
141	$3,424	$3,636	$7,060	$1,129,799
142	$3,413	$3,647	$7,060	$1,126,152
143	$3,402	$3,658	$7,060	$1,122,494
144	$3,391	$3,669	$7,060	$1,118,826

第12年供款共

$84,716

第12年利息

$41,412

第12年共還本金

$43,304

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$3,380	$3,680	$7,060	$1,115,146
146	$3,369	$3,691	$7,060	$1,111,455
147	$3,358	$3,702	$7,060	$1,107,753
148	$3,346	$3,713	$7,060	$1,104,039
149	$3,335	$3,725	$7,060	$1,100,315
150	$3,324	$3,736	$7,060	$1,096,579
151	$3,313	$3,747	$7,060	$1,092,832
152	$3,301	$3,758	$7,060	$1,089,073
153	$3,290	$3,770	$7,060	$1,085,304
154	$3,279	$3,781	$7,060	$1,081,522
155	$3,267	$3,793	$7,060	$1,077,730
156	$3,256	$3,804	$7,060	$1,073,926

第13年供款共

$84,716

第13年利息

$39,816

第13年共還本金

$44,900

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$3,244	$3,816	$7,060	$1,070,110
158	$3,233	$3,827	$7,060	$1,066,283
159	$3,221	$3,839	$7,060	$1,062,445
160	$3,209	$3,850	$7,060	$1,058,594
161	$3,198	$3,862	$7,060	$1,054,733
162	$3,186	$3,874	$7,060	$1,050,859
163	$3,174	$3,885	$7,060	$1,046,974
164	$3,163	$3,897	$7,060	$1,043,077
165	$3,151	$3,909	$7,060	$1,039,168
166	$3,139	$3,921	$7,060	$1,035,248
167	$3,127	$3,932	$7,060	$1,031,315
168	$3,115	$3,944	$7,060	$1,027,371

第14年供款共

$84,716

第14年利息

$38,161

第14年共還本金

$46,555

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$3,104	$3,956	$7,060	$1,023,415
170	$3,092	$3,968	$7,060	$1,019,447
171	$3,080	$3,980	$7,060	$1,015,467
172	$3,068	$3,992	$7,060	$1,011,475
173	$3,055	$4,004	$7,060	$1,007,470
174	$3,043	$4,016	$7,060	$1,003,454
175	$3,031	$4,028	$7,060	$999,426
176	$3,019	$4,041	$7,060	$995,385
177	$3,007	$4,053	$7,060	$991,332
178	$2,995	$4,065	$7,060	$987,267
179	$2,982	$4,077	$7,060	$983,190
180	$2,970	$4,090	$7,060	$979,100

第15年供款共

$84,716

第15年利息

$36,445

第15年共還本金

$48,271

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$2,958	$4,102	$7,060	$974,998
182	$2,945	$4,114	$7,060	$970,884
183	$2,933	$4,127	$7,060	$966,757
184	$2,920	$4,139	$7,060	$962,618
185	$2,908	$4,152	$7,060	$958,466
186	$2,895	$4,164	$7,060	$954,302
187	$2,883	$4,177	$7,060	$950,125
188	$2,870	$4,190	$7,060	$945,936
189	$2,858	$4,202	$7,060	$941,733
190	$2,845	$4,215	$7,060	$937,519
191	$2,832	$4,228	$7,060	$933,291
192	$2,819	$4,240	$7,060	$929,051

第16年供款共

$84,716

第16年利息

$34,666

第16年共還本金

$50,050

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$2,807	$4,253	$7,060	$924,797
194	$2,794	$4,266	$7,060	$920,531
195	$2,781	$4,279	$7,060	$916,253
196	$2,768	$4,292	$7,060	$911,961
197	$2,755	$4,305	$7,060	$907,656
198	$2,742	$4,318	$7,060	$903,338
199	$2,729	$4,331	$7,060	$899,007
200	$2,716	$4,344	$7,060	$894,663
201	$2,703	$4,357	$7,060	$890,306
202	$2,689	$4,370	$7,060	$885,936
203	$2,676	$4,383	$7,060	$881,553
204	$2,663	$4,397	$7,060	$877,156

第17年供款共

$84,716

第17年利息

$32,822

第17年共還本金

$51,895

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$2,650	$4,410	$7,060	$872,746
206	$2,636	$4,423	$7,060	$868,323
207	$2,623	$4,437	$7,060	$863,886
208	$2,610	$4,450	$7,060	$859,436
209	$2,596	$4,463	$7,060	$854,973
210	$2,583	$4,477	$7,060	$850,496
211	$2,569	$4,490	$7,060	$846,005
212	$2,556	$4,504	$7,060	$841,501
213	$2,542	$4,518	$7,060	$836,984
214	$2,528	$4,531	$7,060	$832,452
215	$2,515	$4,545	$7,060	$827,907
216	$2,501	$4,559	$7,060	$823,349

第18年供款共

$84,716

第18年利息

$30,909

第18年共還本金

$53,807

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$2,487	$4,572	$7,060	$818,776
218	$2,473	$4,586	$7,060	$814,190
219	$2,460	$4,600	$7,060	$809,590
220	$2,446	$4,614	$7,060	$804,976
221	$2,432	$4,628	$7,060	$800,348
222	$2,418	$4,642	$7,060	$795,706
223	$2,404	$4,656	$7,060	$791,050
224	$2,390	$4,670	$7,060	$786,380
225	$2,376	$4,684	$7,060	$781,696
226	$2,361	$4,698	$7,060	$776,997
227	$2,347	$4,712	$7,060	$772,285
228	$2,333	$4,727	$7,060	$767,558

第19年供款共

$84,716

第19年利息

$28,926

第19年共還本金

$55,791

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$2,319	$4,741	$7,060	$762,817
230	$2,304	$4,755	$7,060	$758,062
231	$2,290	$4,770	$7,060	$753,292
232	$2,276	$4,784	$7,060	$748,508
233	$2,261	$4,799	$7,060	$743,709
234	$2,247	$4,813	$7,060	$738,896
235	$2,232	$4,828	$7,060	$734,069
236	$2,217	$4,842	$7,060	$729,227
237	$2,203	$4,857	$7,060	$724,370
238	$2,188	$4,871	$7,060	$719,498
239	$2,173	$4,886	$7,060	$714,612
240	$2,159	$4,901	$7,060	$709,711

第20年供款共

$84,716

第20年利息

$26,869

第20年共還本金

$57,847

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$2,144	$4,916	$7,060	$704,795
242	$2,129	$4,931	$7,060	$699,865
243	$2,114	$4,945	$7,060	$694,919
244	$2,099	$4,960	$7,060	$689,959
245	$2,084	$4,975	$7,060	$684,983
246	$2,069	$4,990	$7,060	$679,993
247	$2,054	$5,006	$7,060	$674,988
248	$2,039	$5,021	$7,060	$669,967
249	$2,024	$5,036	$7,060	$664,931
250	$2,009	$5,051	$7,060	$659,880
251	$1,993	$5,066	$7,060	$654,814
252	$1,978	$5,082	$7,060	$649,732

第21年供款共

$84,716

第21年利息

$24,737

第21年共還本金

$59,979

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$1,963	$5,097	$7,060	$644,635
254	$1,947	$5,112	$7,060	$639,523
255	$1,932	$5,128	$7,060	$634,395
256	$1,916	$5,143	$7,060	$629,252
257	$1,901	$5,159	$7,060	$624,093
258	$1,885	$5,174	$7,060	$618,919
259	$1,870	$5,190	$7,060	$613,729
260	$1,854	$5,206	$7,060	$608,523
261	$1,838	$5,221	$7,060	$603,301
262	$1,822	$5,237	$7,060	$598,064
263	$1,807	$5,253	$7,060	$592,811
264	$1,791	$5,269	$7,060	$587,542

第22年供款共

$84,716

第22年利息

$22,526

第22年共還本金

$62,190

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$1,775	$5,285	$7,060	$582,258
266	$1,759	$5,301	$7,060	$576,957
267	$1,743	$5,317	$7,060	$571,640
268	$1,727	$5,333	$7,060	$566,307
269	$1,711	$5,349	$7,060	$560,958
270	$1,695	$5,365	$7,060	$555,593
271	$1,678	$5,381	$7,060	$550,212
272	$1,662	$5,398	$7,060	$544,814
273	$1,646	$5,414	$7,060	$539,400
274	$1,629	$5,430	$7,060	$533,970
275	$1,613	$5,447	$7,060	$528,523
276	$1,597	$5,463	$7,060	$523,060

第23年供款共

$84,716

第23年利息

$20,234

第23年共還本金

$64,482

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$1,580	$5,480	$7,060	$517,581
278	$1,564	$5,496	$7,060	$512,085
279	$1,547	$5,513	$7,060	$506,572
280	$1,530	$5,529	$7,060	$501,042
281	$1,514	$5,546	$7,060	$495,496
282	$1,497	$5,563	$7,060	$489,933
283	$1,480	$5,580	$7,060	$484,354
284	$1,463	$5,597	$7,060	$478,757
285	$1,446	$5,613	$7,060	$473,144
286	$1,429	$5,630	$7,060	$467,513
287	$1,412	$5,647	$7,060	$461,866
288	$1,395	$5,664	$7,060	$456,202

第24年供款共

$84,716

第24年利息

$17,857

第24年共還本金

$66,859

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$1,378	$5,682	$7,060	$450,520
290	$1,361	$5,699	$7,060	$444,821
291	$1,344	$5,716	$7,060	$439,105
292	$1,326	$5,733	$7,060	$433,372
293	$1,309	$5,751	$7,060	$427,622
294	$1,292	$5,768	$7,060	$421,854
295	$1,274	$5,785	$7,060	$416,068
296	$1,257	$5,803	$7,060	$410,266
297	$1,239	$5,820	$7,060	$404,445
298	$1,222	$5,838	$7,060	$398,607
299	$1,204	$5,856	$7,060	$392,752
300	$1,186	$5,873	$7,060	$386,879

第25年供款共

$84,716

第25年利息

$15,393

第25年共還本金

$69,323

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$1,169	$5,891	$7,060	$380,988
302	$1,151	$5,909	$7,060	$375,079
303	$1,133	$5,927	$7,060	$369,152
304	$1,115	$5,945	$7,060	$363,208
305	$1,097	$5,962	$7,060	$357,245
306	$1,079	$5,980	$7,060	$351,265
307	$1,061	$5,999	$7,060	$345,266
308	$1,043	$6,017	$7,060	$339,249
309	$1,025	$6,035	$7,060	$333,215
310	$1,007	$6,053	$7,060	$327,161
311	$988	$6,071	$7,060	$321,090
312	$970	$6,090	$7,060	$315,000

第26年供款共

$84,716

第26年利息

$12,838

第26年共還本金

$71,878

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$952	$6,108	$7,060	$308,892
314	$933	$6,127	$7,060	$302,766
315	$915	$6,145	$7,060	$296,621
316	$896	$6,164	$7,060	$290,457
317	$877	$6,182	$7,060	$284,275
318	$859	$6,201	$7,060	$278,074
319	$840	$6,220	$7,060	$271,854
320	$821	$6,238	$7,060	$265,616
321	$802	$6,257	$7,060	$259,358
322	$783	$6,276	$7,060	$253,082
323	$765	$6,295	$7,060	$246,787
324	$746	$6,314	$7,060	$240,473

第27年供款共

$84,716

第27年利息

$10,189

第27年共還本金

$74,527

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$726	$6,333	$7,060	$234,140
326	$707	$6,352	$7,060	$227,787
327	$688	$6,372	$7,060	$221,416
328	$669	$6,391	$7,060	$215,025
329	$650	$6,410	$7,060	$208,615
330	$630	$6,429	$7,060	$202,185
331	$611	$6,449	$7,060	$195,736
332	$591	$6,468	$7,060	$189,268
333	$572	$6,488	$7,060	$182,780
334	$552	$6,508	$7,060	$176,273
335	$532	$6,527	$7,060	$169,745
336	$513	$6,547	$7,060	$163,198

第28年供款共

$84,716

第28年利息

$7,442

第28年共還本金

$77,274

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$493	$6,567	$7,060	$156,632
338	$473	$6,587	$7,060	$150,045
339	$453	$6,606	$7,060	$143,439
340	$433	$6,626	$7,060	$136,813
341	$413	$6,646	$7,060	$130,166
342	$393	$6,666	$7,060	$123,500
343	$373	$6,687	$7,060	$116,813
344	$353	$6,707	$7,060	$110,106
345	$333	$6,727	$7,060	$103,379
346	$312	$6,747	$7,060	$96,632
347	$292	$6,768	$7,060	$89,864
348	$271	$6,788	$7,060	$83,076

第29年供款共

$84,716

第29年利息

$4,593

第29年共還本金

$80,123

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$251	$6,809	$7,060	$76,267
350	$230	$6,829	$7,060	$69,438
351	$210	$6,850	$7,060	$62,588
352	$189	$6,871	$7,060	$55,717
353	$168	$6,891	$7,060	$48,826
354	$147	$6,912	$7,060	$41,914
355	$127	$6,933	$7,060	$34,981
356	$106	$6,954	$7,060	$28,027
357	$85	$6,975	$7,060	$21,052
358	$64	$6,996	$7,060	$14,056
359	$42	$7,017	$7,060	$7,038
360	$21	$7,038	$7,060	$0

第30年供款共

$84,716

第30年利息

$1,640

第30年共還本金

$83,076

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$9,323,483

免責聲明

筍盤推介

按揭保險費
info