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$11,193,309

每月供款
$20,854

首期

$3,356,000

總貸款額

$4,644,000

總利息

$2,863,309

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$3,686,000

按月供比率計算

$41,707

置業成本總預算

HK$3,686,000

首期

$3,356,000
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

$41,707

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

馬鞍山聽濤雅苑第07座

thumb_up

聽濤雅苑 3房可加車位筍盤價

實

733 呎

@11,596

建

906 呎

@9,382

local_fire_department 至HIT directions_run 日內即走

售$850 萬

實

733 呎

@11,596

建

906 呎

@9,382

售$850 萬

local_fire_department 至HIT directions_run 日內即走

馬鞍山海柏花園

thumb_up

海柏花園 **高層東南,望池景,套3房2廳,靚裝修**

實

532 呎

@15,414

建

713 呎

@11,501

local_fire_department 至HIT local_offer 低水筍價

售$820 萬

實

532 呎

@15,414

建

713 呎

@11,501

售$820 萬

local_fire_department 至HIT local_offer 低水筍價

馬鞍山迎海第01期第03座

thumb_up

迎海 2房海景連約投資可選

實

491 呎

@14,257

建

638 呎

@10,972

local_fire_department 至HIT

售$700 萬

實

491 呎

@14,257

建

638 呎

@10,972

售$700 萬

local_fire_department 至HIT

馬鞍山迎海

thumb_up

迎海星灣21座 2房加儲物房

實

497 呎

@14,487

local_fire_department 至HIT verified 首置必買

售$720 萬

實

497 呎

@14,487

售$720 萬

local_fire_department 至HIT verified 首置必買

西貢逸瓏海滙

thumb_up

逸瓏海滙東南 2 房近市

實

599 呎

@13,689

local_offer 低水筍價

售$820 萬

實

599 呎

@13,689

售$820 萬

local_offer 低水筍價

VR實景

沙田翠湖花園

thumb_up

罕有河景3房放售

實

694 呎

@11,643

建

862 呎

@9,374

local_fire_department 至HIT

售$808 萬

實

694 呎

@11,643

建

862 呎

@9,374

售$808 萬

local_fire_department 至HIT

馬鞍山泓碧第H19-H20座

thumb_up

兩房環境清幽

實

485 呎

@14,433

local_fire_department 至HIT

售$700 萬

實

485 呎

@14,433

售$700 萬

local_fire_department 至HIT

獨家

西貢甲邊朗

thumb_up

獨家 - 西貢市中心地下3房

建

700 呎

@10,543

real_estate_agent 罕有放盤

售$738 萬

建

700 呎

@10,543

售$738 萬

real_estate_agent 罕有放盤

馬鞍山嘉華星濤灣第01座

thumb_up

特高樓底海景靚貨,可遇不可求

實

466 呎

@15,021

建

635 呎

@11,024

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

售$700 萬

實

466 呎

@15,021

建

635 呎

@11,024

售$700 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

馬鞍山新港城 K座

thumb_up

3房景觀開揚,交通方便

實

551 呎

@14,156

建

750 呎

@10,400

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$780 萬

實

551 呎

@14,156

建

750 呎

@10,400

售$780 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

馬鞍山迎海第03期星灣御第25座

thumb_up

迎海高層雅裝2房+儲物房必睇

實

498 呎

@15,663

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$780 萬

實

498 呎

@15,663

售$780 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

VR實景

沙田御龍山

thumb_up

MTR 沿線物業 ***極高層.大 2 房大廳*** 求實客可傾

實

563 呎

@15,897

建

719 呎

@12,448

local_fire_department 至HIT

售$895 萬

實

563 呎

@15,897

建

719 呎

@12,448

售$895 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$27,794	$21,357	$17,502	$14,937
1.500	$28,827	$22,409	$18,573	$16,027
2.000	$29,885	$23,493	$19,684	$17,165
2.500	$30,966	$24,609	$20,834	$18,349
3.000	$32,071	$25,756	$22,022	$19,579
3.500	$33,199	$26,933	$23,249	$20,854
4.000	$34,351	$28,142	$24,513	$22,171
4.500	$35,526	$29,380	$25,813	$23,530
5.000	$36,724	$30,648	$27,148	$24,930
5.500	$37,945	$31,945	$28,518	$26,368
6.000	$39,189	$33,271	$29,921	$27,843

每月供款$20,854

年期

30年

貸款金額

$4,644,000

總利息

$2,863,309

總貸款連利息

$7,507,309

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$13,545	$7,309	$20,854	$4,636,691
2	$13,524	$7,330	$20,854	$4,629,361
3	$13,502	$7,351	$20,854	$4,622,010
4	$13,481	$7,373	$20,854	$4,614,637
5	$13,459	$7,394	$20,854	$4,607,243
6	$13,438	$7,416	$20,854	$4,599,827
7	$13,416	$7,437	$20,854	$4,592,390
8	$13,394	$7,459	$20,854	$4,584,931
9	$13,373	$7,481	$20,854	$4,577,450
10	$13,351	$7,503	$20,854	$4,569,947
11	$13,329	$7,525	$20,854	$4,562,422
12	$13,307	$7,547	$20,854	$4,554,876

第1年供款共

$250,244

第1年利息

$161,119

第1年共還本金

$89,124

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$13,285	$7,569	$20,854	$4,547,307
14	$13,263	$7,591	$20,854	$4,539,716
15	$13,241	$7,613	$20,854	$4,532,104
16	$13,219	$7,635	$20,854	$4,524,469
17	$13,196	$7,657	$20,854	$4,516,811
18	$13,174	$7,680	$20,854	$4,509,132
19	$13,152	$7,702	$20,854	$4,501,430
20	$13,129	$7,724	$20,854	$4,493,705
21	$13,107	$7,747	$20,854	$4,485,958
22	$13,084	$7,770	$20,854	$4,478,189
23	$13,061	$7,792	$20,854	$4,470,396
24	$13,039	$7,815	$20,854	$4,462,582

第2年供款共

$250,244

第2年利息

$157,949

第2年共還本金

$92,294

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$13,016	$7,838	$20,854	$4,454,744
26	$12,993	$7,861	$20,854	$4,446,883
27	$12,970	$7,884	$20,854	$4,439,000
28	$12,947	$7,907	$20,854	$4,431,093
29	$12,924	$7,930	$20,854	$4,423,163
30	$12,901	$7,953	$20,854	$4,415,211
31	$12,878	$7,976	$20,854	$4,407,235
32	$12,854	$7,999	$20,854	$4,399,235
33	$12,831	$8,023	$20,854	$4,391,213
34	$12,808	$8,046	$20,854	$4,383,167
35	$12,784	$8,069	$20,854	$4,375,098
36	$12,761	$8,093	$20,854	$4,367,005

第3年供款共

$250,244

第3年利息

$154,667

第3年共還本金

$95,577

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$12,737	$8,117	$20,854	$4,358,888
38	$12,713	$8,140	$20,854	$4,350,748
39	$12,690	$8,164	$20,854	$4,342,584
40	$12,666	$8,188	$20,854	$4,334,396
41	$12,642	$8,212	$20,854	$4,326,185
42	$12,618	$8,236	$20,854	$4,317,949
43	$12,594	$8,260	$20,854	$4,309,689
44	$12,570	$8,284	$20,854	$4,301,406
45	$12,546	$8,308	$20,854	$4,293,098
46	$12,522	$8,332	$20,854	$4,284,766
47	$12,497	$8,356	$20,854	$4,276,409
48	$12,473	$8,381	$20,854	$4,268,029

第4年供款共

$250,244

第4年利息

$151,267

第4年共還本金

$98,976

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$12,448	$8,405	$20,854	$4,259,623
50	$12,424	$8,430	$20,854	$4,251,194
51	$12,399	$8,454	$20,854	$4,242,739
52	$12,375	$8,479	$20,854	$4,234,260
53	$12,350	$8,504	$20,854	$4,225,757
54	$12,325	$8,529	$20,854	$4,217,228
55	$12,300	$8,553	$20,854	$4,208,675
56	$12,275	$8,578	$20,854	$4,200,096
57	$12,250	$8,603	$20,854	$4,191,493
58	$12,225	$8,628	$20,854	$4,182,865
59	$12,200	$8,654	$20,854	$4,174,211
60	$12,175	$8,679	$20,854	$4,165,532

第5年供款共

$250,244

第5年利息

$147,747

第5年共還本金

$102,496

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$12,149	$8,704	$20,854	$4,156,828
62	$12,124	$8,730	$20,854	$4,148,098
63	$12,099	$8,755	$20,854	$4,139,343
64	$12,073	$8,781	$20,854	$4,130,563
65	$12,047	$8,806	$20,854	$4,121,757
66	$12,022	$8,832	$20,854	$4,112,925
67	$11,996	$8,858	$20,854	$4,104,067
68	$11,970	$8,883	$20,854	$4,095,184
69	$11,944	$8,909	$20,854	$4,086,274
70	$11,918	$8,935	$20,854	$4,077,339
71	$11,892	$8,961	$20,854	$4,068,378
72	$11,866	$8,988	$20,854	$4,059,390

第6年供款共

$250,244

第6年利息

$144,102

第6年共還本金

$106,142

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$11,840	$9,014	$20,854	$4,050,376
74	$11,814	$9,040	$20,854	$4,041,336
75	$11,787	$9,066	$20,854	$4,032,270
76	$11,761	$9,093	$20,854	$4,023,177
77	$11,734	$9,119	$20,854	$4,014,058
78	$11,708	$9,146	$20,854	$4,004,912
79	$11,681	$9,173	$20,854	$3,995,739
80	$11,654	$9,199	$20,854	$3,986,540
81	$11,627	$9,226	$20,854	$3,977,313
82	$11,600	$9,253	$20,854	$3,968,060
83	$11,574	$9,280	$20,854	$3,958,780
84	$11,546	$9,307	$20,854	$3,949,473

第7年供款共

$250,244

第7年利息

$140,327

第7年共還本金

$109,917

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$11,519	$9,334	$20,854	$3,940,139
86	$11,492	$9,362	$20,854	$3,930,777
87	$11,465	$9,389	$20,854	$3,921,388
88	$11,437	$9,416	$20,854	$3,911,972
89	$11,410	$9,444	$20,854	$3,902,528
90	$11,382	$9,471	$20,854	$3,893,057
91	$11,355	$9,499	$20,854	$3,883,558
92	$11,327	$9,527	$20,854	$3,874,032
93	$11,299	$9,554	$20,854	$3,864,477
94	$11,271	$9,582	$20,854	$3,854,895
95	$11,243	$9,610	$20,854	$3,845,285
96	$11,215	$9,638	$20,854	$3,835,646

第8年供款共

$250,244

第8年利息

$136,417

第8年共還本金

$113,827

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$11,187	$9,666	$20,854	$3,825,980
98	$11,159	$9,695	$20,854	$3,816,286
99	$11,131	$9,723	$20,854	$3,806,563
100	$11,102	$9,751	$20,854	$3,796,812
101	$11,074	$9,780	$20,854	$3,787,032
102	$11,046	$9,808	$20,854	$3,777,224
103	$11,017	$9,837	$20,854	$3,767,387
104	$10,988	$9,865	$20,854	$3,757,522
105	$10,959	$9,894	$20,854	$3,747,628
106	$10,931	$9,923	$20,854	$3,737,705
107	$10,902	$9,952	$20,854	$3,727,753
108	$10,873	$9,981	$20,854	$3,717,772

第9年供款共

$250,244

第9年利息

$132,369

第9年共還本金

$117,875

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$10,844	$10,010	$20,854	$3,707,761
110	$10,814	$10,039	$20,854	$3,697,722
111	$10,785	$10,069	$20,854	$3,687,653
112	$10,756	$10,098	$20,854	$3,677,555
113	$10,726	$10,127	$20,854	$3,667,428
114	$10,697	$10,157	$20,854	$3,657,271
115	$10,667	$10,187	$20,854	$3,647,084
116	$10,637	$10,216	$20,854	$3,636,868
117	$10,608	$10,246	$20,854	$3,626,622
118	$10,578	$10,276	$20,854	$3,616,346
119	$10,548	$10,306	$20,854	$3,606,040
120	$10,518	$10,336	$20,854	$3,595,704

第10年供款共

$250,244

第10年利息

$128,176

第10年共還本金

$122,067

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$10,487	$10,366	$20,854	$3,585,338
122	$10,457	$10,396	$20,854	$3,574,942
123	$10,427	$10,427	$20,854	$3,564,515
124	$10,397	$10,457	$20,854	$3,554,058
125	$10,366	$10,488	$20,854	$3,543,570
126	$10,335	$10,518	$20,854	$3,533,052
127	$10,305	$10,549	$20,854	$3,522,503
128	$10,274	$10,580	$20,854	$3,511,923
129	$10,243	$10,611	$20,854	$3,501,313
130	$10,212	$10,641	$20,854	$3,490,671
131	$10,181	$10,673	$20,854	$3,479,999
132	$10,150	$10,704	$20,854	$3,469,295

第11年供款共

$250,244

第11年利息

$123,835

第11年共還本金

$126,409

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$10,119	$10,735	$20,854	$3,458,560
134	$10,087	$10,766	$20,854	$3,447,794
135	$10,056	$10,798	$20,854	$3,436,996
136	$10,025	$10,829	$20,854	$3,426,167
137	$9,993	$10,861	$20,854	$3,415,307
138	$9,961	$10,892	$20,854	$3,404,414
139	$9,930	$10,924	$20,854	$3,393,490
140	$9,898	$10,956	$20,854	$3,382,534
141	$9,866	$10,988	$20,854	$3,371,547
142	$9,834	$11,020	$20,854	$3,360,527
143	$9,802	$11,052	$20,854	$3,349,474
144	$9,769	$11,084	$20,854	$3,338,390

第12年供款共

$250,244

第12年利息

$119,339

第12年共還本金

$130,905

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$9,737	$11,117	$20,854	$3,327,273
146	$9,705	$11,149	$20,854	$3,316,124
147	$9,672	$11,182	$20,854	$3,304,943
148	$9,639	$11,214	$20,854	$3,293,729
149	$9,607	$11,247	$20,854	$3,282,482
150	$9,574	$11,280	$20,854	$3,271,202
151	$9,541	$11,313	$20,854	$3,259,889
152	$9,508	$11,346	$20,854	$3,248,544
153	$9,475	$11,379	$20,854	$3,237,165
154	$9,442	$11,412	$20,854	$3,225,753
155	$9,408	$11,445	$20,854	$3,214,308
156	$9,375	$11,479	$20,854	$3,202,829

第13年供款共

$250,244

第13年利息

$114,683

第13年共還本金

$135,561

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$9,342	$11,512	$20,854	$3,191,317
158	$9,308	$11,546	$20,854	$3,179,772
159	$9,274	$11,579	$20,854	$3,168,192
160	$9,241	$11,613	$20,854	$3,156,579
161	$9,207	$11,647	$20,854	$3,144,932
162	$9,173	$11,681	$20,854	$3,133,251
163	$9,139	$11,715	$20,854	$3,121,536
164	$9,104	$11,749	$20,854	$3,109,787
165	$9,070	$11,783	$20,854	$3,098,004
166	$9,036	$11,818	$20,854	$3,086,186
167	$9,001	$11,852	$20,854	$3,074,334
168	$8,967	$11,887	$20,854	$3,062,447

第14年供款共

$250,244

第14年利息

$109,861

第14年共還本金

$140,382

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$8,932	$11,921	$20,854	$3,050,525
170	$8,897	$11,956	$20,854	$3,038,569
171	$8,862	$11,991	$20,854	$3,026,578
172	$8,828	$12,026	$20,854	$3,014,552
173	$8,792	$12,061	$20,854	$3,002,491
174	$8,757	$12,096	$20,854	$2,990,394
175	$8,722	$12,132	$20,854	$2,978,263
176	$8,687	$12,167	$20,854	$2,966,096
177	$8,651	$12,203	$20,854	$2,953,893
178	$8,616	$12,238	$20,854	$2,941,655
179	$8,580	$12,274	$20,854	$2,929,381
180	$8,544	$12,310	$20,854	$2,917,072

第15年供款共

$250,244

第15年利息

$104,868

第15年共還本金

$145,375

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$8,508	$12,346	$20,854	$2,904,726
182	$8,472	$12,382	$20,854	$2,892,345
183	$8,436	$12,418	$20,854	$2,879,927
184	$8,400	$12,454	$20,854	$2,867,473
185	$8,363	$12,490	$20,854	$2,854,983
186	$8,327	$12,527	$20,854	$2,842,456
187	$8,290	$12,563	$20,854	$2,829,893
188	$8,254	$12,600	$20,854	$2,817,293
189	$8,217	$12,637	$20,854	$2,804,657
190	$8,180	$12,673	$20,854	$2,791,983
191	$8,143	$12,710	$20,854	$2,779,273
192	$8,106	$12,747	$20,854	$2,766,526

第16年供款共

$250,244

第16年利息

$99,698

第16年共還本金

$150,546

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$8,069	$12,785	$20,854	$2,753,741
194	$8,032	$12,822	$20,854	$2,740,919
195	$7,994	$12,859	$20,854	$2,728,060
196	$7,957	$12,897	$20,854	$2,715,163
197	$7,919	$12,934	$20,854	$2,702,229
198	$7,882	$12,972	$20,854	$2,689,257
199	$7,844	$13,010	$20,854	$2,676,247
200	$7,806	$13,048	$20,854	$2,663,199
201	$7,768	$13,086	$20,854	$2,650,113
202	$7,729	$13,124	$20,854	$2,636,989
203	$7,691	$13,162	$20,854	$2,623,826
204	$7,653	$13,201	$20,854	$2,610,625

第17年供款共

$250,244

第17年利息

$94,343

第17年共還本金

$155,900

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$7,614	$13,239	$20,854	$2,597,386
206	$7,576	$13,278	$20,854	$2,584,108
207	$7,537	$13,317	$20,854	$2,570,791
208	$7,498	$13,355	$20,854	$2,557,436
209	$7,459	$13,394	$20,854	$2,544,041
210	$7,420	$13,434	$20,854	$2,530,608
211	$7,381	$13,473	$20,854	$2,517,135
212	$7,342	$13,512	$20,854	$2,503,623
213	$7,302	$13,551	$20,854	$2,490,072
214	$7,263	$13,591	$20,854	$2,476,481
215	$7,223	$13,631	$20,854	$2,462,850
216	$7,183	$13,670	$20,854	$2,449,180

第18年供款共

$250,244

第18年利息

$88,798

第18年共還本金

$161,445

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$7,143	$13,710	$20,854	$2,435,470
218	$7,103	$13,750	$20,854	$2,421,720
219	$7,063	$13,790	$20,854	$2,407,929
220	$7,023	$13,831	$20,854	$2,394,099
221	$6,983	$13,871	$20,854	$2,380,228
222	$6,942	$13,911	$20,854	$2,366,317
223	$6,902	$13,952	$20,854	$2,352,365
224	$6,861	$13,993	$20,854	$2,338,372
225	$6,820	$14,033	$20,854	$2,324,339
226	$6,779	$14,074	$20,854	$2,310,265
227	$6,738	$14,115	$20,854	$2,296,149
228	$6,697	$14,157	$20,854	$2,281,993

第19年供款共

$250,244

第19年利息

$83,056

第19年共還本金

$167,187

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$6,656	$14,198	$20,854	$2,267,795
230	$6,614	$14,239	$20,854	$2,253,556
231	$6,573	$14,281	$20,854	$2,239,275
232	$6,531	$14,322	$20,854	$2,224,952
233	$6,489	$14,364	$20,854	$2,210,588
234	$6,448	$14,406	$20,854	$2,196,182
235	$6,406	$14,448	$20,854	$2,181,734
236	$6,363	$14,490	$20,854	$2,167,244
237	$6,321	$14,533	$20,854	$2,152,711
238	$6,279	$14,575	$20,854	$2,138,136
239	$6,236	$14,617	$20,854	$2,123,519
240	$6,194	$14,660	$20,854	$2,108,859

第20年供款共

$250,244

第20年利息

$77,110

第20年共還本金

$173,134

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$6,151	$14,703	$20,854	$2,094,156
242	$6,108	$14,746	$20,854	$2,079,411
243	$6,065	$14,789	$20,854	$2,064,622
244	$6,022	$14,832	$20,854	$2,049,790
245	$5,979	$14,875	$20,854	$2,034,915
246	$5,935	$14,918	$20,854	$2,019,996
247	$5,892	$14,962	$20,854	$2,005,035
248	$5,848	$15,006	$20,854	$1,990,029
249	$5,804	$15,049	$20,854	$1,974,979
250	$5,760	$15,093	$20,854	$1,959,886
251	$5,716	$15,137	$20,854	$1,944,749
252	$5,672	$15,181	$20,854	$1,929,567

第21年供款共

$250,244

第21年利息

$70,952

第21年共還本金

$179,292

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$5,628	$15,226	$20,854	$1,914,342
254	$5,583	$15,270	$20,854	$1,899,072
255	$5,539	$15,315	$20,854	$1,883,757
256	$5,494	$15,359	$20,854	$1,868,398
257	$5,449	$15,404	$20,854	$1,852,993
258	$5,405	$15,449	$20,854	$1,837,544
259	$5,360	$15,494	$20,854	$1,822,050
260	$5,314	$15,539	$20,854	$1,806,511
261	$5,269	$15,585	$20,854	$1,790,926
262	$5,224	$15,630	$20,854	$1,775,296
263	$5,178	$15,676	$20,854	$1,759,620
264	$5,132	$15,721	$20,854	$1,743,899

第22年供款共

$250,244

第22年利息

$64,575

第22年共還本金

$185,668

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$5,086	$15,767	$20,854	$1,728,132
266	$5,040	$15,813	$20,854	$1,712,319
267	$4,994	$15,859	$20,854	$1,696,459
268	$4,948	$15,906	$20,854	$1,680,554
269	$4,902	$15,952	$20,854	$1,664,602
270	$4,855	$15,999	$20,854	$1,648,603
271	$4,808	$16,045	$20,854	$1,632,558
272	$4,762	$16,092	$20,854	$1,616,466
273	$4,715	$16,139	$20,854	$1,600,327
274	$4,668	$16,186	$20,854	$1,584,141
275	$4,620	$16,233	$20,854	$1,567,908
276	$4,573	$16,281	$20,854	$1,551,627

第23年供款共

$250,244

第23年利息

$57,972

第23年共還本金

$192,272

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,526	$16,328	$20,854	$1,535,299
278	$4,478	$16,376	$20,854	$1,518,923
279	$4,430	$16,423	$20,854	$1,502,500
280	$4,382	$16,471	$20,854	$1,486,028
281	$4,334	$16,519	$20,854	$1,469,509
282	$4,286	$16,568	$20,854	$1,452,942
283	$4,238	$16,616	$20,854	$1,436,326
284	$4,189	$16,664	$20,854	$1,419,661
285	$4,141	$16,713	$20,854	$1,402,948
286	$4,092	$16,762	$20,854	$1,386,187
287	$4,043	$16,811	$20,854	$1,369,376
288	$3,994	$16,860	$20,854	$1,352,516

第24年供款共

$250,244

第24年利息

$51,133

第24年共還本金

$199,111

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,945	$16,909	$20,854	$1,335,608
290	$3,896	$16,958	$20,854	$1,318,650
291	$3,846	$17,008	$20,854	$1,301,642
292	$3,796	$17,057	$20,854	$1,284,585
293	$3,747	$17,107	$20,854	$1,267,478
294	$3,697	$17,157	$20,854	$1,250,321
295	$3,647	$17,207	$20,854	$1,233,114
296	$3,597	$17,257	$20,854	$1,215,857
297	$3,546	$17,307	$20,854	$1,198,550
298	$3,496	$17,358	$20,854	$1,181,192
299	$3,445	$17,408	$20,854	$1,163,783
300	$3,394	$17,459	$20,854	$1,146,324

第25年供款共

$250,244

第25年利息

$44,051

第25年共還本金

$206,192

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,343	$17,510	$20,854	$1,128,814
302	$3,292	$17,561	$20,854	$1,111,253
303	$3,241	$17,612	$20,854	$1,093,640
304	$3,190	$17,664	$20,854	$1,075,976
305	$3,138	$17,715	$20,854	$1,058,261
306	$3,087	$17,767	$20,854	$1,040,494
307	$3,035	$17,819	$20,854	$1,022,675
308	$2,983	$17,871	$20,854	$1,004,804
309	$2,931	$17,923	$20,854	$986,881
310	$2,878	$17,975	$20,854	$968,906
311	$2,826	$18,028	$20,854	$950,878
312	$2,773	$18,080	$20,854	$932,798

第26年供款共

$250,244

第26年利息

$36,718

第26年共還本金

$213,526

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,721	$18,133	$20,854	$914,665
314	$2,668	$18,186	$20,854	$896,479
315	$2,615	$18,239	$20,854	$878,240
316	$2,562	$18,292	$20,854	$859,948
317	$2,508	$18,345	$20,854	$841,603
318	$2,455	$18,399	$20,854	$823,204
319	$2,401	$18,453	$20,854	$804,751
320	$2,347	$18,506	$20,854	$786,245
321	$2,293	$18,560	$20,854	$767,684
322	$2,239	$18,615	$20,854	$749,070
323	$2,185	$18,669	$20,854	$730,401
324	$2,130	$18,723	$20,854	$711,678

第27年供款共

$250,244

第27年利息

$29,123

第27年共還本金

$221,120

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,076	$18,778	$20,854	$692,900
326	$2,021	$18,833	$20,854	$674,067
327	$1,966	$18,888	$20,854	$655,179
328	$1,911	$18,943	$20,854	$636,237
329	$1,856	$18,998	$20,854	$617,239
330	$1,800	$19,053	$20,854	$598,185
331	$1,745	$19,109	$20,854	$579,077
332	$1,689	$19,165	$20,854	$559,912
333	$1,633	$19,221	$20,854	$540,691
334	$1,577	$19,277	$20,854	$521,415
335	$1,521	$19,333	$20,854	$502,082
336	$1,464	$19,389	$20,854	$482,693

第28年供款共

$250,244

第28年利息

$21,259

第28年共還本金

$228,985

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,408	$19,446	$20,854	$463,247
338	$1,351	$19,502	$20,854	$443,744
339	$1,294	$19,559	$20,854	$424,185
340	$1,237	$19,616	$20,854	$404,569
341	$1,180	$19,674	$20,854	$384,895
342	$1,123	$19,731	$20,854	$365,164
343	$1,065	$19,789	$20,854	$345,375
344	$1,007	$19,846	$20,854	$325,529
345	$949	$19,904	$20,854	$305,625
346	$891	$19,962	$20,854	$285,663
347	$833	$20,020	$20,854	$265,642
348	$775	$20,079	$20,854	$245,563

第29年供款共

$250,244

第29年利息

$13,114

第29年共還本金

$237,129

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$716	$20,137	$20,854	$225,426
350	$657	$20,196	$20,854	$205,230
351	$599	$20,255	$20,854	$184,975
352	$540	$20,314	$20,854	$164,661
353	$480	$20,373	$20,854	$144,287
354	$421	$20,433	$20,854	$123,854
355	$361	$20,492	$20,854	$103,362
356	$301	$20,552	$20,854	$82,810
357	$242	$20,612	$20,854	$62,198
358	$181	$20,672	$20,854	$41,526
359	$121	$20,733	$20,854	$20,793
360	$61	$20,793	$20,854	$0

第30年供款共

$250,244

第30年利息

$4,680

第30年共還本金

$245,563

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$11,193,309

免責聲明

筍盤推介

按揭保險費
info