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$11,204,407

每月供款
$20,935

首期

$3,338,000

總貸款額

$4,662,000

總利息

$2,874,407

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$3,668,000

按月供比率計算

$41,869

置業成本總預算

HK$3,668,000

首期

$3,338,000
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

$41,869

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

馬鞍山銀湖天峰

thumb_up

高層山景向南

實

549 呎

@14,754

建

718 呎

@11,281

local_fire_department 至HIT directions_run 日內即走

售$810 萬

實

549 呎

@14,754

建

718 呎

@11,281

售$810 萬

local_fire_department 至HIT directions_run 日內即走

沙田隔田村南滘

thumb_up

罕有放售二樓連天台,不用每呎一万

建

700 呎

@11,429

real_estate_agent 罕有放盤

售$800 萬

建

700 呎

@11,429

售$800 萬

real_estate_agent 罕有放盤

西貢逸瓏園

thumb_up

西貢市低密度

實

525 呎

@14,286

directions_run 日內即走 hotel_class 樓王 local_offer 低水筍價

售$750 萬

實

525 呎

@14,286

售$750 萬

directions_run 日內即走 hotel_class 樓王 local_offer 低水筍價

馬鞍山雲海第01期松海臺第02座

thumb_up

新鴻基樓王, 特色連天台, 精緻小品

實

493 呎

@16,024

real_estate_agent 罕有放盤 pets 愛竉必選 price_change 蝕讓盤

售$790 萬

實

493 呎

@16,024

售$790 萬

real_estate_agent 罕有放盤 pets 愛竉必選 price_change 蝕讓盤

馬鞍山第2A座

thumb_up

東南天宇海

實

670 呎

@12,687

建

881 呎

@9,648

local_fire_department 至HIT local_offer 低水筍價 pets 愛竉必選

售$850 萬

實

670 呎

@12,687

建

881 呎

@9,648

售$850 萬

local_fire_department 至HIT local_offer 低水筍價 pets 愛竉必選

VR實景

馬鞍山雅典居第10座

thumb_up

有裝修向海, 主人房孤型落地玻璃窗, 3房2廁, 歡迎查詢睇樓

實

775 呎

@10,839

建

943 呎

@8,908

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

售$840 萬

實

775 呎

@10,839

建

943 呎

@8,908

售$840 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

馬鞍山薈晴第01座

thumb_up

薈晴兩房 ***方通方便, 超新樓齡***

實

427 呎

@16,393

local_fire_department 至HIT

售$700 萬

實

427 呎

@16,393

售$700 萬

local_fire_department 至HIT

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

西貢 EXCELLENT APARTMENT WITH ROOF TERRACE

thumb_up

逸瓏海滙

實

433 呎

@18,430

local_fire_department 至HIT hotel_class 樓王

售$798 萬

實

433 呎

@18,430

售$798 萬

local_fire_department 至HIT hotel_class 樓王

西貢逸瓏海滙 2房+工人房

thumb_up

低密度豪宅會所泳池

實

581 呎

@13,046

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 pets 愛竉必選

售$758 萬

實

581 呎

@13,046

售$758 萬

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 pets 愛竉必選

VR實景

馬鞍山曉峰灣畔第02座

thumb_up

曉峰灣畔 3房可連約可交吉

實

653 呎

@11,792

建

862 呎

@8,933

local_fire_department 至HIT

售$770 萬

實

653 呎

@11,792

建

862 呎

@8,933

售$770 萬

local_fire_department 至HIT

馬鞍山迎海

thumb_up

迎海駿岸 2房

實

512 呎

@16,992

local_fire_department 至HIT directions_run 日內即走

售$870 萬

實

512 呎

@16,992

售$870 萬

local_fire_department 至HIT directions_run 日內即走

利率	15年	20年	25年	30年
1.000	$27,902	$21,440	$17,570	$14,995
1.500	$28,939	$22,496	$18,645	$16,090
2.000	$30,000	$23,584	$19,760	$17,232
2.500	$31,086	$24,704	$20,915	$18,421
3.000	$32,195	$25,855	$22,108	$19,655
3.500	$33,328	$27,038	$23,339	$20,934
4.000	$34,484	$28,251	$24,608	$22,257
4.500	$35,664	$29,494	$25,913	$23,622
5.000	$36,867	$30,767	$27,254	$25,027
5.500	$38,092	$32,069	$28,629	$26,470
6.000	$39,341	$33,400	$30,037	$27,951

每月供款$20,935

年期

30年

貸款金額

$4,662,000

總利息

$2,874,407

總貸款連利息

$7,536,407

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$13,598	$7,337	$20,934	$4,654,663
2	$13,576	$7,358	$20,934	$4,647,305
3	$13,555	$7,380	$20,934	$4,639,925
4	$13,533	$7,401	$20,934	$4,632,523
5	$13,512	$7,423	$20,934	$4,625,101
6	$13,490	$7,445	$20,934	$4,617,656
7	$13,468	$7,466	$20,934	$4,610,190
8	$13,446	$7,488	$20,934	$4,602,702
9	$13,425	$7,510	$20,934	$4,595,192
10	$13,403	$7,532	$20,934	$4,587,660
11	$13,381	$7,554	$20,934	$4,580,106
12	$13,359	$7,576	$20,934	$4,572,530

第1年供款共

$251,214

第1年利息

$161,744

第1年共還本金

$89,470

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$13,337	$7,598	$20,934	$4,564,932
14	$13,314	$7,620	$20,934	$4,557,312
15	$13,292	$7,642	$20,934	$4,549,670
16	$13,270	$7,665	$20,934	$4,542,005
17	$13,248	$7,687	$20,934	$4,534,318
18	$13,225	$7,709	$20,934	$4,526,609
19	$13,203	$7,732	$20,934	$4,518,877
20	$13,180	$7,754	$20,934	$4,511,123
21	$13,157	$7,777	$20,934	$4,503,346
22	$13,135	$7,800	$20,934	$4,495,546
23	$13,112	$7,822	$20,934	$4,487,724
24	$13,089	$7,845	$20,934	$4,479,878

第2年供款共

$251,214

第2年利息

$158,562

第2年共還本金

$92,652

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$13,066	$7,868	$20,934	$4,472,010
26	$13,043	$7,891	$20,934	$4,464,119
27	$13,020	$7,914	$20,934	$4,456,205
28	$12,997	$7,937	$20,934	$4,448,268
29	$12,974	$7,960	$20,934	$4,440,307
30	$12,951	$7,984	$20,934	$4,432,324
31	$12,928	$8,007	$20,934	$4,424,317
32	$12,904	$8,030	$20,934	$4,416,287
33	$12,881	$8,054	$20,934	$4,408,233
34	$12,857	$8,077	$20,934	$4,400,156
35	$12,834	$8,101	$20,934	$4,392,055
36	$12,810	$8,124	$20,934	$4,383,931

第3年供款共

$251,214

第3年利息

$155,266

第3年共還本金

$95,947

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$12,786	$8,148	$20,934	$4,375,783
38	$12,763	$8,172	$20,934	$4,367,611
39	$12,739	$8,196	$20,934	$4,359,416
40	$12,715	$8,220	$20,934	$4,351,196
41	$12,691	$8,243	$20,934	$4,342,953
42	$12,667	$8,268	$20,934	$4,334,685
43	$12,643	$8,292	$20,934	$4,326,394
44	$12,619	$8,316	$20,934	$4,318,078
45	$12,594	$8,340	$20,934	$4,309,738
46	$12,570	$8,364	$20,934	$4,301,373
47	$12,546	$8,389	$20,934	$4,292,985
48	$12,521	$8,413	$20,934	$4,284,571

第4年供款共

$251,214

第4年利息

$151,854

第4年共還本金

$99,360

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$12,497	$8,438	$20,934	$4,276,133
50	$12,472	$8,462	$20,934	$4,267,671
51	$12,447	$8,487	$20,934	$4,259,184
52	$12,423	$8,512	$20,934	$4,250,672
53	$12,398	$8,537	$20,934	$4,242,135
54	$12,373	$8,562	$20,934	$4,233,574
55	$12,348	$8,587	$20,934	$4,224,987
56	$12,323	$8,612	$20,934	$4,216,376
57	$12,298	$8,637	$20,934	$4,207,739
58	$12,273	$8,662	$20,934	$4,199,077
59	$12,247	$8,687	$20,934	$4,190,390
60	$12,222	$8,712	$20,934	$4,181,678

第5年供款共

$251,214

第5年利息

$148,320

第5年共還本金

$102,894

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$12,197	$8,738	$20,934	$4,172,940
62	$12,171	$8,763	$20,934	$4,164,176
63	$12,146	$8,789	$20,934	$4,155,387
64	$12,120	$8,815	$20,934	$4,146,573
65	$12,094	$8,840	$20,934	$4,137,732
66	$12,068	$8,866	$20,934	$4,128,866
67	$12,043	$8,892	$20,934	$4,119,974
68	$12,017	$8,918	$20,934	$4,111,057
69	$11,991	$8,944	$20,934	$4,102,113
70	$11,964	$8,970	$20,934	$4,093,143
71	$11,938	$8,996	$20,934	$4,084,147
72	$11,912	$9,022	$20,934	$4,075,124

第6年供款共

$251,214

第6年利息

$144,660

第6年共還本金

$106,553

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$11,886	$9,049	$20,934	$4,066,075
74	$11,859	$9,075	$20,934	$4,057,000
75	$11,833	$9,102	$20,934	$4,047,899
76	$11,806	$9,128	$20,934	$4,038,771
77	$11,780	$9,155	$20,934	$4,029,616
78	$11,753	$9,181	$20,934	$4,020,435
79	$11,726	$9,208	$20,934	$4,011,226
80	$11,699	$9,235	$20,934	$4,001,991
81	$11,672	$9,262	$20,934	$3,992,729
82	$11,645	$9,289	$20,934	$3,983,440
83	$11,618	$9,316	$20,934	$3,974,124
84	$11,591	$9,343	$20,934	$3,964,781

第7年供款共

$251,214

第7年利息

$140,870

第7年共還本金

$110,343

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$11,564	$9,371	$20,934	$3,955,411
86	$11,537	$9,398	$20,934	$3,946,013
87	$11,509	$9,425	$20,934	$3,936,587
88	$11,482	$9,453	$20,934	$3,927,135
89	$11,454	$9,480	$20,934	$3,917,654
90	$11,426	$9,508	$20,934	$3,908,146
91	$11,399	$9,536	$20,934	$3,898,611
92	$11,371	$9,564	$20,934	$3,889,047
93	$11,343	$9,591	$20,934	$3,879,456
94	$11,315	$9,619	$20,934	$3,869,836
95	$11,287	$9,647	$20,934	$3,860,189
96	$11,259	$9,676	$20,934	$3,850,513

第8年供款共

$251,214

第8年利息

$136,946

第8年共還本金

$114,268

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$11,231	$9,704	$20,934	$3,840,810
98	$11,202	$9,732	$20,934	$3,831,077
99	$11,174	$9,760	$20,934	$3,821,317
100	$11,146	$9,789	$20,934	$3,811,528
101	$11,117	$9,818	$20,934	$3,801,710
102	$11,088	$9,846	$20,934	$3,791,864
103	$11,060	$9,875	$20,934	$3,781,989
104	$11,031	$9,904	$20,934	$3,772,086
105	$11,002	$9,933	$20,934	$3,762,153
106	$10,973	$9,962	$20,934	$3,752,192
107	$10,944	$9,991	$20,934	$3,742,201
108	$10,915	$10,020	$20,934	$3,732,181

第9年供款共

$251,214

第9年利息

$132,882

第9年共還本金

$118,332

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$10,886	$10,049	$20,934	$3,722,133
110	$10,856	$10,078	$20,934	$3,712,054
111	$10,827	$10,108	$20,934	$3,701,947
112	$10,797	$10,137	$20,934	$3,691,810
113	$10,768	$10,167	$20,934	$3,681,643
114	$10,738	$10,196	$20,934	$3,671,447
115	$10,708	$10,226	$20,934	$3,661,220
116	$10,679	$10,256	$20,934	$3,650,965
117	$10,649	$10,286	$20,934	$3,640,679
118	$10,619	$10,316	$20,934	$3,630,363
119	$10,589	$10,346	$20,934	$3,620,017
120	$10,558	$10,376	$20,934	$3,609,641

第10年供款共

$251,214

第10年利息

$128,673

第10年共還本金

$122,541

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$10,528	$10,406	$20,934	$3,599,235
122	$10,498	$10,437	$20,934	$3,588,798
123	$10,467	$10,467	$20,934	$3,578,331
124	$10,437	$10,498	$20,934	$3,567,833
125	$10,406	$10,528	$20,934	$3,557,305
126	$10,375	$10,559	$20,934	$3,546,746
127	$10,345	$10,590	$20,934	$3,536,156
128	$10,314	$10,621	$20,934	$3,525,535
129	$10,283	$10,652	$20,934	$3,514,884
130	$10,252	$10,683	$20,934	$3,504,201
131	$10,221	$10,714	$20,934	$3,493,487
132	$10,189	$10,745	$20,934	$3,482,742

第11年供款共

$251,214

第11年利息

$124,315

第11年共還本金

$126,899

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$10,158	$10,776	$20,934	$3,471,966
134	$10,127	$10,808	$20,934	$3,461,158
135	$10,095	$10,839	$20,934	$3,450,318
136	$10,063	$10,871	$20,934	$3,439,447
137	$10,032	$10,903	$20,934	$3,428,544
138	$10,000	$10,935	$20,934	$3,417,610
139	$9,968	$10,966	$20,934	$3,406,643
140	$9,936	$10,998	$20,934	$3,395,645
141	$9,904	$11,030	$20,934	$3,384,615
142	$9,872	$11,063	$20,934	$3,373,552
143	$9,840	$11,095	$20,934	$3,362,457
144	$9,807	$11,127	$20,934	$3,351,330

第12年供款共

$251,214

第12年利息

$119,801

第12年共還本金

$131,412

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$9,775	$11,160	$20,934	$3,340,170
146	$9,742	$11,192	$20,934	$3,328,978
147	$9,710	$11,225	$20,934	$3,317,753
148	$9,677	$11,258	$20,934	$3,306,495
149	$9,644	$11,291	$20,934	$3,295,204
150	$9,611	$11,323	$20,934	$3,283,881
151	$9,578	$11,356	$20,934	$3,272,524
152	$9,545	$11,390	$20,934	$3,261,135
153	$9,512	$11,423	$20,934	$3,249,712
154	$9,478	$11,456	$20,934	$3,238,256
155	$9,445	$11,490	$20,934	$3,226,766
156	$9,411	$11,523	$20,934	$3,215,243

第13年供款共

$251,214

第13年利息

$115,127

第13年共還本金

$136,086

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$9,378	$11,557	$20,934	$3,203,687
158	$9,344	$11,590	$20,934	$3,192,096
159	$9,310	$11,624	$20,934	$3,180,472
160	$9,276	$11,658	$20,934	$3,168,814
161	$9,242	$11,692	$20,934	$3,157,122
162	$9,208	$11,726	$20,934	$3,145,396
163	$9,174	$11,760	$20,934	$3,133,635
164	$9,140	$11,795	$20,934	$3,121,841
165	$9,105	$11,829	$20,934	$3,110,012
166	$9,071	$11,864	$20,934	$3,098,148
167	$9,036	$11,898	$20,934	$3,086,250
168	$9,002	$11,933	$20,934	$3,074,317

第14年供款共

$251,214

第14年利息

$110,287

第14年共還本金

$140,926

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$8,967	$11,968	$20,934	$3,062,349
170	$8,932	$12,003	$20,934	$3,050,347
171	$8,897	$12,038	$20,934	$3,038,309
172	$8,862	$12,073	$20,934	$3,026,236
173	$8,827	$12,108	$20,934	$3,014,128
174	$8,791	$12,143	$20,934	$3,001,985
175	$8,756	$12,179	$20,934	$2,989,806
176	$8,720	$12,214	$20,934	$2,977,592
177	$8,685	$12,250	$20,934	$2,965,342
178	$8,649	$12,286	$20,934	$2,953,057
179	$8,613	$12,321	$20,934	$2,940,735
180	$8,577	$12,357	$20,934	$2,928,378

第15年供款共

$251,214

第15年利息

$105,275

第15年共還本金

$145,939

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$8,541	$12,393	$20,934	$2,915,985
182	$8,505	$12,430	$20,934	$2,903,555
183	$8,469	$12,466	$20,934	$2,891,089
184	$8,432	$12,502	$20,934	$2,878,587
185	$8,396	$12,539	$20,934	$2,866,049
186	$8,359	$12,575	$20,934	$2,853,474
187	$8,323	$12,612	$20,934	$2,840,862
188	$8,286	$12,649	$20,934	$2,828,213
189	$8,249	$12,686	$20,934	$2,815,528
190	$8,212	$12,723	$20,934	$2,802,805
191	$8,175	$12,760	$20,934	$2,790,045
192	$8,138	$12,797	$20,934	$2,777,249

第16年供款共

$251,214

第16年利息

$100,084

第16年共還本金

$151,129

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$8,100	$12,834	$20,934	$2,764,414
194	$8,063	$12,872	$20,934	$2,751,543
195	$8,025	$12,909	$20,934	$2,738,634
196	$7,988	$12,947	$20,934	$2,725,687
197	$7,950	$12,985	$20,934	$2,712,702
198	$7,912	$13,022	$20,934	$2,699,680
199	$7,874	$13,060	$20,934	$2,686,620
200	$7,836	$13,098	$20,934	$2,673,521
201	$7,798	$13,137	$20,934	$2,660,384
202	$7,759	$13,175	$20,934	$2,647,209
203	$7,721	$13,213	$20,934	$2,633,996
204	$7,682	$13,252	$20,934	$2,620,744

第17年供款共

$251,214

第17年利息

$94,709

第17年共還本金

$156,505

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$7,644	$13,291	$20,934	$2,607,453
206	$7,605	$13,329	$20,934	$2,594,124
207	$7,566	$13,368	$20,934	$2,580,756
208	$7,527	$13,407	$20,934	$2,567,348
209	$7,488	$13,446	$20,934	$2,553,902
210	$7,449	$13,486	$20,934	$2,540,417
211	$7,410	$13,525	$20,934	$2,526,892
212	$7,370	$13,564	$20,934	$2,513,327
213	$7,331	$13,604	$20,934	$2,499,723
214	$7,291	$13,644	$20,934	$2,486,080
215	$7,251	$13,683	$20,934	$2,472,396
216	$7,211	$13,723	$20,934	$2,458,673

第18年供款共

$251,214

第18年利息

$89,143

第18年共還本金

$162,071

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$7,171	$13,763	$20,934	$2,444,910
218	$7,131	$13,803	$20,934	$2,431,106
219	$7,091	$13,844	$20,934	$2,417,262
220	$7,050	$13,884	$20,934	$2,403,378
221	$7,010	$13,925	$20,934	$2,389,454
222	$6,969	$13,965	$20,934	$2,375,489
223	$6,929	$14,006	$20,934	$2,361,483
224	$6,888	$14,047	$20,934	$2,347,436
225	$6,847	$14,088	$20,934	$2,333,348
226	$6,806	$14,129	$20,934	$2,319,219
227	$6,764	$14,170	$20,934	$2,305,049
228	$6,723	$14,211	$20,934	$2,290,838

第19年供款共

$251,214

第19年利息

$83,378

第19年共還本金

$167,835

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$6,682	$14,253	$20,934	$2,276,585
230	$6,640	$14,294	$20,934	$2,262,290
231	$6,598	$14,336	$20,934	$2,247,954
232	$6,557	$14,378	$20,934	$2,233,576
233	$6,515	$14,420	$20,934	$2,219,156
234	$6,473	$14,462	$20,934	$2,204,695
235	$6,430	$14,504	$20,934	$2,190,190
236	$6,388	$14,546	$20,934	$2,175,644
237	$6,346	$14,589	$20,934	$2,161,055
238	$6,303	$14,631	$20,934	$2,146,424
239	$6,260	$14,674	$20,934	$2,131,750
240	$6,218	$14,717	$20,934	$2,117,033

第20年供款共

$251,214

第20年利息

$77,409

第20年共還本金

$173,805

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$6,175	$14,760	$20,934	$2,102,273
242	$6,132	$14,803	$20,934	$2,087,470
243	$6,088	$14,846	$20,934	$2,072,624
244	$6,045	$14,889	$20,934	$2,057,735
245	$6,002	$14,933	$20,934	$2,042,802
246	$5,958	$14,976	$20,934	$2,027,826
247	$5,914	$15,020	$20,934	$2,012,806
248	$5,871	$15,064	$20,934	$1,997,742
249	$5,827	$15,108	$20,934	$1,982,634
250	$5,783	$15,152	$20,934	$1,967,483
251	$5,738	$15,196	$20,934	$1,952,287
252	$5,694	$15,240	$20,934	$1,937,046

第21年供款共

$251,214

第21年利息

$71,227

第21年共還本金

$179,986

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$5,650	$15,285	$20,934	$1,921,762
254	$5,605	$15,329	$20,934	$1,906,432
255	$5,560	$15,374	$20,934	$1,891,058
256	$5,516	$15,419	$20,934	$1,875,639
257	$5,471	$15,464	$20,934	$1,860,176
258	$5,426	$15,509	$20,934	$1,844,667
259	$5,380	$15,554	$20,934	$1,829,112
260	$5,335	$15,600	$20,934	$1,813,513
261	$5,289	$15,645	$20,934	$1,797,868
262	$5,244	$15,691	$20,934	$1,782,177
263	$5,198	$15,736	$20,934	$1,766,441
264	$5,152	$15,782	$20,934	$1,750,658

第22年供款共

$251,214

第22年利息

$64,826

第22年共還本金

$186,388

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$5,106	$15,828	$20,934	$1,734,830
266	$5,060	$15,875	$20,934	$1,718,955
267	$5,014	$15,921	$20,934	$1,703,035
268	$4,967	$15,967	$20,934	$1,687,067
269	$4,921	$16,014	$20,934	$1,671,053
270	$4,874	$16,061	$20,934	$1,654,993
271	$4,827	$16,107	$20,934	$1,638,886
272	$4,780	$16,154	$20,934	$1,622,731
273	$4,733	$16,201	$20,934	$1,606,530
274	$4,686	$16,249	$20,934	$1,590,281
275	$4,638	$16,296	$20,934	$1,573,985
276	$4,591	$16,344	$20,934	$1,557,641

第23年供款共

$251,214

第23年利息

$58,196

第23年共還本金

$193,017

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,543	$16,391	$20,934	$1,541,250
278	$4,495	$16,439	$20,934	$1,524,811
279	$4,447	$16,487	$20,934	$1,508,323
280	$4,399	$16,535	$20,934	$1,491,788
281	$4,351	$16,583	$20,934	$1,475,205
282	$4,303	$16,632	$20,934	$1,458,573
283	$4,254	$16,680	$20,934	$1,441,893
284	$4,206	$16,729	$20,934	$1,425,164
285	$4,157	$16,778	$20,934	$1,408,386
286	$4,108	$16,827	$20,934	$1,391,559
287	$4,059	$16,876	$20,934	$1,374,684
288	$4,009	$16,925	$20,934	$1,357,759

第24年供款共

$251,214

第24年利息

$51,331

第24年共還本金

$199,882

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,960	$16,974	$20,934	$1,340,784
290	$3,911	$17,024	$20,934	$1,323,761
291	$3,861	$17,073	$20,934	$1,306,687
292	$3,811	$17,123	$20,934	$1,289,564
293	$3,761	$17,173	$20,934	$1,272,391
294	$3,711	$17,223	$20,934	$1,255,167
295	$3,661	$17,274	$20,934	$1,237,894
296	$3,611	$17,324	$20,934	$1,220,570
297	$3,560	$17,374	$20,934	$1,203,195
298	$3,509	$17,425	$20,934	$1,185,770
299	$3,458	$17,476	$20,934	$1,168,294
300	$3,408	$17,527	$20,934	$1,150,767

第25年供款共

$251,214

第25年利息

$44,222

第25年共還本金

$206,992

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,356	$17,578	$20,934	$1,133,189
302	$3,305	$17,629	$20,934	$1,115,560
303	$3,254	$17,681	$20,934	$1,097,879
304	$3,202	$17,732	$20,934	$1,080,147
305	$3,150	$17,784	$20,934	$1,062,363
306	$3,099	$17,836	$20,934	$1,044,527
307	$3,047	$17,888	$20,934	$1,026,639
308	$2,994	$17,940	$20,934	$1,008,699
309	$2,942	$17,992	$20,934	$990,706
310	$2,890	$18,045	$20,934	$972,661
311	$2,837	$18,098	$20,934	$954,564
312	$2,784	$18,150	$20,934	$936,414

第26年供款共

$251,214

第26年利息

$36,860

第26年共還本金

$214,354

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,731	$18,203	$20,934	$918,210
314	$2,678	$18,256	$20,934	$899,954
315	$2,625	$18,310	$20,934	$881,644
316	$2,571	$18,363	$20,934	$863,281
317	$2,518	$18,417	$20,934	$844,865
318	$2,464	$18,470	$20,934	$826,395
319	$2,410	$18,524	$20,934	$807,870
320	$2,356	$18,578	$20,934	$789,292
321	$2,302	$18,632	$20,934	$770,660
322	$2,248	$18,687	$20,934	$751,973
323	$2,193	$18,741	$20,934	$733,232
324	$2,139	$18,796	$20,934	$714,436

第27年供款共

$251,214

第27年利息

$29,236

第27年共還本金

$221,978

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,084	$18,851	$20,934	$695,585
326	$2,029	$18,906	$20,934	$676,680
327	$1,974	$18,961	$20,934	$657,719
328	$1,918	$19,016	$20,934	$638,703
329	$1,863	$19,072	$20,934	$619,631
330	$1,807	$19,127	$20,934	$600,504
331	$1,751	$19,183	$20,934	$581,321
332	$1,696	$19,239	$20,934	$562,082
333	$1,639	$19,295	$20,934	$542,787
334	$1,583	$19,351	$20,934	$523,436
335	$1,527	$19,408	$20,934	$504,028
336	$1,470	$19,464	$20,934	$484,564

第28年供款共

$251,214

第28年利息

$21,341

第28年共還本金

$229,873

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,413	$19,521	$20,934	$465,042
338	$1,356	$19,578	$20,934	$445,464
339	$1,299	$19,635	$20,934	$425,829
340	$1,242	$19,692	$20,934	$406,137
341	$1,185	$19,750	$20,934	$386,387
342	$1,127	$19,808	$20,934	$366,579
343	$1,069	$19,865	$20,934	$346,714
344	$1,011	$19,923	$20,934	$326,791
345	$953	$19,981	$20,934	$306,809
346	$895	$20,040	$20,934	$286,770
347	$836	$20,098	$20,934	$266,672
348	$778	$20,157	$20,934	$246,515

第29年供款共

$251,214

第29年利息

$13,165

第29年共還本金

$238,048

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$719	$20,215	$20,934	$226,300
350	$660	$20,274	$20,934	$206,025
351	$601	$20,334	$20,934	$185,692
352	$542	$20,393	$20,934	$165,299
353	$482	$20,452	$20,934	$144,846
354	$422	$20,512	$20,934	$124,334
355	$363	$20,572	$20,934	$103,763
356	$303	$20,632	$20,934	$83,131
357	$242	$20,692	$20,934	$62,439
358	$182	$20,752	$20,934	$41,686
359	$122	$20,813	$20,934	$20,874
360	$61	$20,874	$20,934	$0

第30年供款共

$251,214

第30年利息

$4,698

第30年共還本金

$246,515

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$11,204,407

免責聲明

筍盤推介

按揭保險費
info