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$11,252,688

每月供款
$20,769

首期

$3,446,000

總貸款額

$4,554,000

總利息

$2,922,688

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$3,776,000

按月供比率計算

$41,537

置業成本總預算

HK$3,776,000

首期

$3,446,000
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

$41,537

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

馬鞍山迎海第03期星灣御第23座

thumb_up

高層靚裝, 即買即住

實

480 呎

@14,583

directions_run 日內即走

售$700 萬

實

480 呎

@14,583

售$700 萬

directions_run 日內即走

馬鞍山曉峰灣畔第02座

thumb_up

曉峰灣畔靚裝必睇包露台

實

684 呎

@11,696

建

901 呎

@8,879

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 verified 首置必買

售$800 萬

實

684 呎

@11,696

建

901 呎

@8,879

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 verified 首置必買

VR實景

馬鞍山海柏花園第01座

thumb_up

海柏花園 **高層海景靚裝修,兩房兩廳,即買即用**

實

424 呎

@17,689

建

573 呎

@13,089

local_fire_department 至HIT verified 首置必買

售$750 萬

實

424 呎

@17,689

建

573 呎

@13,089

售$750 萬

local_fire_department 至HIT verified 首置必買

馬鞍山嘉華星濤灣

thumb_up

市場罕有@頭牌，海景大兩房

實

538 呎

@13,011

建

736 呎

@9,511

hotel_class 樓王

售$700 萬

實

538 呎

@13,011

建

736 呎

@9,511

售$700 萬

hotel_class 樓王

西貢傲瀧

thumb_up

連天台, 海景 (連租約)

實

457 呎

@19,256

verified 首置必買

售$880 萬

實

457 呎

@19,256

售$880 萬

verified 首置必買

馬鞍山迎海

thumb_up

罕有放盤首置收租首選

實

547 呎

@15,174

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 vpn_key 有匙即睇

售$830 萬

實

547 呎

@15,174

售$830 萬

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 vpn_key 有匙即睇

沙田薈蕎 1翼

thumb_up

大圍薈蕎新樓齡, Shuttle . 圍方

實

413 呎

@18,160

real_estate_agent 罕有放盤

售$750 萬

實

413 呎

@18,160

售$750 萬

real_estate_agent 罕有放盤

沙田玖瓏山日瓏閣

thumb_up

九肚山兩房, 中層開揚

實

663 呎

@12,896

local_fire_department 至HIT

售$855 萬

實

663 呎

@12,896

售$855 萬

local_fire_department 至HIT

馬鞍山翠擁華庭第08座

thumb_up

馬鞍山翠擁華庭

實

844 呎

@10,664

建

1,080 呎

@8,333

local_fire_department 至HIT

售$900 萬

實

844 呎

@10,664

建

1,080 呎

@8,333

售$900 萬

local_fire_department 至HIT

VR實景

粉嶺牽晴間第12座

thumb_up

巨廳巨房,開揚山景

實

714 呎

@11,036

建

978 呎

@8,057

local_fire_department 至HIT local_offer 低水筍價 pets 愛竉必選

售$788 萬

實

714 呎

@11,036

建

978 呎

@8,057

售$788 萬

local_fire_department 至HIT local_offer 低水筍價 pets 愛竉必選

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

KOL實拍 VR實景

馬鞍山馬鞍山中心第02座

thumb_up

市中心, 高樓底, 靚裝修

實

634 呎

@13,407

建

848 呎

@10,024

real_estate_agent 罕有放盤 hotel_class 樓王 vpn_key 有匙即睇

售$850 萬

實

634 呎

@13,407

建

848 呎

@10,024

售$850 萬

real_estate_agent 罕有放盤 hotel_class 樓王 vpn_key 有匙即睇

利率	15年	20年	25年	30年
1.000	$27,255	$20,944	$17,163	$14,647
1.500	$28,269	$21,975	$18,213	$15,717
2.000	$29,305	$23,038	$19,302	$16,832
2.500	$30,366	$24,132	$20,430	$17,994
3.000	$31,449	$25,256	$21,596	$19,200
3.500	$32,556	$26,411	$22,798	$20,449
3.625	$32,836	$26,705	$23,105	$20,769
4.000	$33,685	$27,596	$24,038	$21,741
4.500	$34,838	$28,811	$25,313	$23,074
5.000	$36,013	$30,054	$26,622	$24,447
5.500	$37,210	$31,326	$27,966	$25,857
6.000	$38,429	$32,626	$29,341	$27,304

每月供款$20,769

年期

30年

貸款金額

$4,554,000

總利息

$2,922,688

總貸款連利息

$7,476,688

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$13,757	$7,012	$20,769	$4,546,988
2	$13,736	$7,033	$20,769	$4,539,955
3	$13,714	$7,054	$20,769	$4,532,901
4	$13,693	$7,075	$20,769	$4,525,826
5	$13,672	$7,097	$20,769	$4,518,729
6	$13,650	$7,118	$20,769	$4,511,611
7	$13,629	$7,140	$20,769	$4,504,471
8	$13,607	$7,161	$20,769	$4,497,310
9	$13,586	$7,183	$20,769	$4,490,127
10	$13,564	$7,205	$20,769	$4,482,922
11	$13,542	$7,226	$20,769	$4,475,696
12	$13,520	$7,248	$20,769	$4,468,447

第1年供款共

$249,223

第1年利息

$163,670

第1年共還本金

$85,553

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$13,498	$7,270	$20,769	$4,461,177
14	$13,476	$7,292	$20,769	$4,453,885
15	$13,454	$7,314	$20,769	$4,446,571
16	$13,432	$7,336	$20,769	$4,439,235
17	$13,410	$7,358	$20,769	$4,431,876
18	$13,388	$7,381	$20,769	$4,424,496
19	$13,366	$7,403	$20,769	$4,417,093
20	$13,343	$7,425	$20,769	$4,409,668
21	$13,321	$7,448	$20,769	$4,402,220
22	$13,298	$7,470	$20,769	$4,394,750
23	$13,276	$7,493	$20,769	$4,387,257
24	$13,253	$7,515	$20,769	$4,379,742

第2年供款共

$249,223

第2年利息

$160,517

第2年共還本金

$88,706

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$13,230	$7,538	$20,769	$4,372,203
26	$13,208	$7,561	$20,769	$4,364,643
27	$13,185	$7,584	$20,769	$4,357,059
28	$13,162	$7,607	$20,769	$4,349,452
29	$13,139	$7,630	$20,769	$4,341,823
30	$13,116	$7,653	$20,769	$4,334,170
31	$13,093	$7,676	$20,769	$4,326,494
32	$13,070	$7,699	$20,769	$4,318,795
33	$13,046	$7,722	$20,769	$4,311,073
34	$13,023	$7,746	$20,769	$4,303,327
35	$13,000	$7,769	$20,769	$4,295,559
36	$12,976	$7,792	$20,769	$4,287,766

第3年供款共

$249,223

第3年利息

$157,247

第3年共還本金

$91,975

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$12,953	$7,816	$20,769	$4,279,950
38	$12,929	$7,840	$20,769	$4,272,111
39	$12,905	$7,863	$20,769	$4,264,247
40	$12,882	$7,887	$20,769	$4,256,360
41	$12,858	$7,911	$20,769	$4,248,450
42	$12,834	$7,935	$20,769	$4,240,515
43	$12,810	$7,959	$20,769	$4,232,556
44	$12,786	$7,983	$20,769	$4,224,573
45	$12,762	$8,007	$20,769	$4,216,567
46	$12,738	$8,031	$20,769	$4,208,536
47	$12,713	$8,055	$20,769	$4,200,480
48	$12,689	$8,080	$20,769	$4,192,401

第4年供款共

$249,223

第4年利息

$153,857

第4年共還本金

$95,365

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$12,665	$8,104	$20,769	$4,184,297
50	$12,640	$8,129	$20,769	$4,176,168
51	$12,616	$8,153	$20,769	$4,168,015
52	$12,591	$8,178	$20,769	$4,159,837
53	$12,566	$8,202	$20,769	$4,151,635
54	$12,541	$8,227	$20,769	$4,143,408
55	$12,517	$8,252	$20,769	$4,135,156
56	$12,492	$8,277	$20,769	$4,126,879
57	$12,467	$8,302	$20,769	$4,118,577
58	$12,442	$8,327	$20,769	$4,110,250
59	$12,416	$8,352	$20,769	$4,101,898
60	$12,391	$8,377	$20,769	$4,093,520

第5年供款共

$249,223

第5年利息

$150,342

第5年共還本金

$98,881

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$12,366	$8,403	$20,769	$4,085,117
62	$12,340	$8,428	$20,769	$4,076,689
63	$12,315	$8,454	$20,769	$4,068,236
64	$12,289	$8,479	$20,769	$4,059,757
65	$12,264	$8,505	$20,769	$4,051,252
66	$12,238	$8,530	$20,769	$4,042,721
67	$12,212	$8,556	$20,769	$4,034,165
68	$12,187	$8,582	$20,769	$4,025,583
69	$12,161	$8,608	$20,769	$4,016,975
70	$12,135	$8,634	$20,769	$4,008,341
71	$12,109	$8,660	$20,769	$3,999,681
72	$12,082	$8,686	$20,769	$3,990,995

第6年供款共

$249,223

第6年利息

$146,698

第6年共還本金

$102,525

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$12,056	$8,712	$20,769	$3,982,283
74	$12,030	$8,739	$20,769	$3,973,544
75	$12,003	$8,765	$20,769	$3,964,779
76	$11,977	$8,792	$20,769	$3,955,987
77	$11,950	$8,818	$20,769	$3,947,169
78	$11,924	$8,845	$20,769	$3,938,324
79	$11,897	$8,872	$20,769	$3,929,452
80	$11,870	$8,898	$20,769	$3,920,554
81	$11,843	$8,925	$20,769	$3,911,629
82	$11,816	$8,952	$20,769	$3,902,677
83	$11,789	$8,979	$20,769	$3,893,697
84	$11,762	$9,006	$20,769	$3,884,691

第7年供款共

$249,223

第7年利息

$142,919

第7年共還本金

$106,304

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$11,735	$9,034	$20,769	$3,875,657
86	$11,708	$9,061	$20,769	$3,866,597
87	$11,680	$9,088	$20,769	$3,857,508
88	$11,653	$9,116	$20,769	$3,848,393
89	$11,625	$9,143	$20,769	$3,839,249
90	$11,598	$9,171	$20,769	$3,830,079
91	$11,570	$9,199	$20,769	$3,820,880
92	$11,542	$9,226	$20,769	$3,811,654
93	$11,514	$9,254	$20,769	$3,802,400
94	$11,486	$9,282	$20,769	$3,793,117
95	$11,458	$9,310	$20,769	$3,783,807
96	$11,430	$9,338	$20,769	$3,774,469

第8年供款共

$249,223

第8年利息

$139,001

第8年共還本金

$110,222

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$11,402	$9,367	$20,769	$3,765,102
98	$11,374	$9,395	$20,769	$3,755,707
99	$11,345	$9,423	$20,769	$3,746,284
100	$11,317	$9,452	$20,769	$3,736,833
101	$11,288	$9,480	$20,769	$3,727,352
102	$11,260	$9,509	$20,769	$3,717,844
103	$11,231	$9,538	$20,769	$3,708,306
104	$11,202	$9,566	$20,769	$3,698,740
105	$11,173	$9,595	$20,769	$3,689,144
106	$11,144	$9,624	$20,769	$3,679,520
107	$11,115	$9,653	$20,769	$3,669,867
108	$11,086	$9,683	$20,769	$3,660,184

第9年供款共

$249,223

第9年利息

$134,938

第9年共還本金

$114,285

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$11,057	$9,712	$20,769	$3,650,472
110	$11,027	$9,741	$20,769	$3,640,731
111	$10,998	$9,771	$20,769	$3,630,961
112	$10,969	$9,800	$20,769	$3,621,161
113	$10,939	$9,830	$20,769	$3,611,331
114	$10,909	$9,859	$20,769	$3,601,472
115	$10,879	$9,889	$20,769	$3,591,582
116	$10,850	$9,919	$20,769	$3,581,663
117	$10,820	$9,949	$20,769	$3,571,714
118	$10,790	$9,979	$20,769	$3,561,735
119	$10,759	$10,009	$20,769	$3,551,726
120	$10,729	$10,039	$20,769	$3,541,687

第10年供款共

$249,223

第10年利息

$130,726

第10年共還本金

$118,497

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$10,699	$10,070	$20,769	$3,531,617
122	$10,668	$10,100	$20,769	$3,521,517
123	$10,638	$10,131	$20,769	$3,511,386
124	$10,607	$10,161	$20,769	$3,501,225
125	$10,577	$10,192	$20,769	$3,491,033
126	$10,546	$10,223	$20,769	$3,480,810
127	$10,515	$10,254	$20,769	$3,470,557
128	$10,484	$10,285	$20,769	$3,460,272
129	$10,453	$10,316	$20,769	$3,449,956
130	$10,422	$10,347	$20,769	$3,439,610
131	$10,390	$10,378	$20,769	$3,429,232
132	$10,359	$10,409	$20,769	$3,418,822

第11年供款共

$249,223

第11年利息

$126,358

第11年共還本金

$122,865

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$10,328	$10,441	$20,769	$3,408,381
134	$10,296	$10,472	$20,769	$3,397,909
135	$10,265	$10,504	$20,769	$3,387,405
136	$10,233	$10,536	$20,769	$3,376,869
137	$10,201	$10,568	$20,769	$3,366,301
138	$10,169	$10,600	$20,769	$3,355,702
139	$10,137	$10,632	$20,769	$3,345,070
140	$10,105	$10,664	$20,769	$3,334,407
141	$10,073	$10,696	$20,769	$3,323,711
142	$10,040	$10,728	$20,769	$3,312,982
143	$10,008	$10,761	$20,769	$3,302,222
144	$9,975	$10,793	$20,769	$3,291,429

第12年供款共

$249,223

第12年利息

$121,830

第12年共還本金

$127,393

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$9,943	$10,826	$20,769	$3,280,603
146	$9,910	$10,858	$20,769	$3,269,745
147	$9,877	$10,891	$20,769	$3,258,853
148	$9,844	$10,924	$20,769	$3,247,929
149	$9,811	$10,957	$20,769	$3,236,972
150	$9,778	$10,990	$20,769	$3,225,982
151	$9,745	$11,023	$20,769	$3,214,958
152	$9,712	$11,057	$20,769	$3,203,902
153	$9,678	$11,090	$20,769	$3,192,812
154	$9,645	$11,124	$20,769	$3,181,688
155	$9,611	$11,157	$20,769	$3,170,531
156	$9,578	$11,191	$20,769	$3,159,340

第13年供款共

$249,223

第13年利息

$117,134

第13年共還本金

$132,089

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$9,544	$11,225	$20,769	$3,148,115
158	$9,510	$11,259	$20,769	$3,136,856
159	$9,476	$11,293	$20,769	$3,125,564
160	$9,442	$11,327	$20,769	$3,114,237
161	$9,408	$11,361	$20,769	$3,102,876
162	$9,373	$11,395	$20,769	$3,091,481
163	$9,339	$11,430	$20,769	$3,080,051
164	$9,304	$11,464	$20,769	$3,068,587
165	$9,270	$11,499	$20,769	$3,057,088
166	$9,235	$11,534	$20,769	$3,045,554
167	$9,200	$11,568	$20,769	$3,033,986
168	$9,165	$11,603	$20,769	$3,022,382

第14年供款共

$249,223

第14年利息

$112,265

第14年共還本金

$136,957

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$9,130	$11,638	$20,769	$3,010,744
170	$9,095	$11,674	$20,769	$2,999,070
171	$9,060	$11,709	$20,769	$2,987,361
172	$9,024	$11,744	$20,769	$2,975,617
173	$8,989	$11,780	$20,769	$2,963,837
174	$8,953	$11,815	$20,769	$2,952,022
175	$8,918	$11,851	$20,769	$2,940,171
176	$8,882	$11,887	$20,769	$2,928,284
177	$8,846	$11,923	$20,769	$2,916,362
178	$8,810	$11,959	$20,769	$2,904,403
179	$8,774	$11,995	$20,769	$2,892,408
180	$8,737	$12,031	$20,769	$2,880,377

第15年供款共

$249,223

第15年利息

$107,217

第15年共還本金

$142,005

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$8,701	$12,067	$20,769	$2,868,309
182	$8,665	$12,104	$20,769	$2,856,206
183	$8,628	$12,140	$20,769	$2,844,065
184	$8,591	$12,177	$20,769	$2,831,888
185	$8,555	$12,214	$20,769	$2,819,674
186	$8,518	$12,251	$20,769	$2,807,423
187	$8,481	$12,288	$20,769	$2,795,135
188	$8,444	$12,325	$20,769	$2,782,811
189	$8,406	$12,362	$20,769	$2,770,448
190	$8,369	$12,400	$20,769	$2,758,049
191	$8,332	$12,437	$20,769	$2,745,612
192	$8,294	$12,475	$20,769	$2,733,137

第16年供款共

$249,223

第16年利息

$101,983

第16年共還本金

$147,240

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$8,256	$12,512	$20,769	$2,720,625
194	$8,219	$12,550	$20,769	$2,708,075
195	$8,181	$12,588	$20,769	$2,695,487
196	$8,143	$12,626	$20,769	$2,682,861
197	$8,104	$12,664	$20,769	$2,670,197
198	$8,066	$12,702	$20,769	$2,657,495
199	$8,028	$12,741	$20,769	$2,644,754
200	$7,989	$12,779	$20,769	$2,631,975
201	$7,951	$12,818	$20,769	$2,619,157
202	$7,912	$12,857	$20,769	$2,606,300
203	$7,873	$12,895	$20,769	$2,593,405
204	$7,834	$12,934	$20,769	$2,580,471

第17年供款共

$249,223

第17年利息

$96,556

第17年共還本金

$152,667

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$7,795	$12,973	$20,769	$2,567,497
206	$7,756	$13,013	$20,769	$2,554,485
207	$7,717	$13,052	$20,769	$2,541,433
208	$7,677	$13,091	$20,769	$2,528,341
209	$7,638	$13,131	$20,769	$2,515,211
210	$7,598	$13,171	$20,769	$2,502,040
211	$7,558	$13,210	$20,769	$2,488,830
212	$7,518	$13,250	$20,769	$2,475,579
213	$7,478	$13,290	$20,769	$2,462,289
214	$7,438	$13,330	$20,769	$2,448,959
215	$7,398	$13,371	$20,769	$2,435,588
216	$7,358	$13,411	$20,769	$2,422,177

第18年供款共

$249,223

第18年利息

$90,929

第18年共還本金

$158,294

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$7,317	$13,452	$20,769	$2,408,725
218	$7,276	$13,492	$20,769	$2,395,233
219	$7,236	$13,533	$20,769	$2,381,700
220	$7,195	$13,574	$20,769	$2,368,126
221	$7,154	$13,615	$20,769	$2,354,512
222	$7,113	$13,656	$20,769	$2,340,856
223	$7,071	$13,697	$20,769	$2,327,158
224	$7,030	$13,739	$20,769	$2,313,420
225	$6,988	$13,780	$20,769	$2,299,640
226	$6,947	$13,822	$20,769	$2,285,818
227	$6,905	$13,864	$20,769	$2,271,954
228	$6,863	$13,905	$20,769	$2,258,049

第19年供款共

$249,223

第19年利息

$85,095

第19年共還本金

$164,128

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$6,821	$13,947	$20,769	$2,244,102
230	$6,779	$13,990	$20,769	$2,230,112
231	$6,737	$14,032	$20,769	$2,216,080
232	$6,694	$14,074	$20,769	$2,202,006
233	$6,652	$14,117	$20,769	$2,187,889
234	$6,609	$14,159	$20,769	$2,173,730
235	$6,566	$14,202	$20,769	$2,159,528
236	$6,524	$14,245	$20,769	$2,145,283
237	$6,481	$14,288	$20,769	$2,130,995
238	$6,437	$14,331	$20,769	$2,116,664
239	$6,394	$14,374	$20,769	$2,102,289
240	$6,351	$14,418	$20,769	$2,087,871

第20年供款共

$249,223

第20年利息

$79,045

第20年共還本金

$170,178

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$6,307	$14,461	$20,769	$2,073,410
242	$6,263	$14,505	$20,769	$2,058,905
243	$6,220	$14,549	$20,769	$2,044,356
244	$6,176	$14,593	$20,769	$2,029,763
245	$6,132	$14,637	$20,769	$2,015,126
246	$6,087	$14,681	$20,769	$2,000,445
247	$6,043	$14,726	$20,769	$1,985,719
248	$5,999	$14,770	$20,769	$1,970,949
249	$5,954	$14,815	$20,769	$1,956,134
250	$5,909	$14,859	$20,769	$1,941,275
251	$5,864	$14,904	$20,769	$1,926,371
252	$5,819	$14,949	$20,769	$1,911,421

第21年供款共

$249,223

第21年利息

$72,773

第21年共還本金

$176,450

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$5,774	$14,994	$20,769	$1,896,427
254	$5,729	$15,040	$20,769	$1,881,387
255	$5,683	$15,085	$20,769	$1,866,302
256	$5,638	$15,131	$20,769	$1,851,171
257	$5,592	$15,176	$20,769	$1,835,995
258	$5,546	$15,222	$20,769	$1,820,772
259	$5,500	$15,268	$20,769	$1,805,504
260	$5,454	$15,314	$20,769	$1,790,189
261	$5,408	$15,361	$20,769	$1,774,829
262	$5,361	$15,407	$20,769	$1,759,422
263	$5,315	$15,454	$20,769	$1,743,968
264	$5,268	$15,500	$20,769	$1,728,468

第22年供款共

$249,223

第22年利息

$66,269

第22年共還本金

$182,954

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$5,221	$15,547	$20,769	$1,712,920
266	$5,174	$15,594	$20,769	$1,697,326
267	$5,127	$15,641	$20,769	$1,681,685
268	$5,080	$15,688	$20,769	$1,665,997
269	$5,033	$15,736	$20,769	$1,650,261
270	$4,985	$15,783	$20,769	$1,634,477
271	$4,937	$15,831	$20,769	$1,618,646
272	$4,890	$15,879	$20,769	$1,602,767
273	$4,842	$15,927	$20,769	$1,586,840
274	$4,794	$15,975	$20,769	$1,570,865
275	$4,745	$16,023	$20,769	$1,554,842
276	$4,697	$16,072	$20,769	$1,538,770

第23年供款共

$249,223

第23年利息

$59,526

第23年共還本金

$189,697

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,648	$16,120	$20,769	$1,522,650
278	$4,600	$16,169	$20,769	$1,506,481
279	$4,551	$16,218	$20,769	$1,490,264
280	$4,502	$16,267	$20,769	$1,473,997
281	$4,453	$16,316	$20,769	$1,457,681
282	$4,403	$16,365	$20,769	$1,441,316
283	$4,354	$16,415	$20,769	$1,424,901
284	$4,304	$16,464	$20,769	$1,408,437
285	$4,255	$16,514	$20,769	$1,391,923
286	$4,205	$16,564	$20,769	$1,375,359
287	$4,155	$16,614	$20,769	$1,358,745
288	$4,105	$16,664	$20,769	$1,342,081

第24年供款共

$249,223

第24年利息

$52,534

第24年共還本金

$196,689

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$4,054	$16,714	$20,769	$1,325,367
290	$4,004	$16,765	$20,769	$1,308,602
291	$3,953	$16,816	$20,769	$1,291,787
292	$3,902	$16,866	$20,769	$1,274,920
293	$3,851	$16,917	$20,769	$1,258,003
294	$3,800	$16,968	$20,769	$1,241,035
295	$3,749	$17,020	$20,769	$1,224,015
296	$3,698	$17,071	$20,769	$1,206,944
297	$3,646	$17,123	$20,769	$1,189,822
298	$3,594	$17,174	$20,769	$1,172,647
299	$3,542	$17,226	$20,769	$1,155,421
300	$3,490	$17,278	$20,769	$1,138,143

第25年供款共

$249,223

第25年利息

$45,284

第25年共還本金

$203,939

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,438	$17,330	$20,769	$1,120,812
302	$3,386	$17,383	$20,769	$1,103,430
303	$3,333	$17,435	$20,769	$1,085,994
304	$3,281	$17,488	$20,769	$1,068,506
305	$3,228	$17,541	$20,769	$1,050,965
306	$3,175	$17,594	$20,769	$1,033,372
307	$3,122	$17,647	$20,769	$1,015,725
308	$3,068	$17,700	$20,769	$998,025
309	$3,015	$17,754	$20,769	$980,271
310	$2,961	$17,807	$20,769	$962,463
311	$2,907	$17,861	$20,769	$944,602
312	$2,853	$17,915	$20,769	$926,687

第26年供款共

$249,223

第26年利息

$37,767

第26年共還本金

$211,456

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,799	$17,969	$20,769	$908,718
314	$2,745	$18,023	$20,769	$890,695
315	$2,691	$18,078	$20,769	$872,617
316	$2,636	$18,133	$20,769	$854,484
317	$2,581	$18,187	$20,769	$836,297
318	$2,526	$18,242	$20,769	$818,054
319	$2,471	$18,297	$20,769	$799,757
320	$2,416	$18,353	$20,769	$781,404
321	$2,360	$18,408	$20,769	$762,996
322	$2,305	$18,464	$20,769	$744,533
323	$2,249	$18,519	$20,769	$726,013
324	$2,193	$18,575	$20,769	$707,438

第27年供款共

$249,223

第27年利息

$29,973

第27年共還本金

$219,249

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,137	$18,632	$20,769	$688,806
326	$2,081	$18,688	$20,769	$670,118
327	$2,024	$18,744	$20,769	$651,374
328	$1,968	$18,801	$20,769	$632,573
329	$1,911	$18,858	$20,769	$613,716
330	$1,854	$18,915	$20,769	$594,801
331	$1,797	$18,972	$20,769	$575,829
332	$1,739	$19,029	$20,769	$556,800
333	$1,682	$19,087	$20,769	$537,714
334	$1,624	$19,144	$20,769	$518,569
335	$1,567	$19,202	$20,769	$499,367
336	$1,509	$19,260	$20,769	$480,107

第28年供款共

$249,223

第28年利息

$21,892

第28年共還本金

$227,331

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,450	$19,318	$20,769	$460,789
338	$1,392	$19,377	$20,769	$441,412
339	$1,333	$19,435	$20,769	$421,977
340	$1,275	$19,494	$20,769	$402,483
341	$1,216	$19,553	$20,769	$382,931
342	$1,157	$19,612	$20,769	$363,319
343	$1,098	$19,671	$20,769	$343,648
344	$1,038	$19,730	$20,769	$323,917
345	$979	$19,790	$20,769	$304,127
346	$919	$19,850	$20,769	$284,277
347	$859	$19,910	$20,769	$264,367
348	$799	$19,970	$20,769	$244,398

第29年供款共

$249,223

第29年利息

$13,513

第29年共還本金

$235,710

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$738	$20,030	$20,769	$224,367
350	$678	$20,091	$20,769	$204,276
351	$617	$20,151	$20,769	$184,125
352	$556	$20,212	$20,769	$163,913
353	$495	$20,273	$20,769	$143,639
354	$434	$20,335	$20,769	$123,304
355	$372	$20,396	$20,769	$102,908
356	$311	$20,458	$20,769	$82,451
357	$249	$20,520	$20,769	$61,931
358	$187	$20,581	$20,769	$41,350
359	$125	$20,644	$20,769	$20,706
360	$63	$20,706	$20,769	$0

第30年供款共

$249,223

第30年利息

$4,825

第30年共還本金

$244,398

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$11,252,688

免責聲明

筍盤推介

按揭保險費
info