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$11,270,996

每月供款
$21,420

首期

$3,230,000

總貸款額

$4,770,000

總利息

$2,940,996

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$3,560,000

按月供比率計算

$42,839

置業成本總預算

HK$3,560,000

首期

$3,230,000
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

$42,839

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

馬鞍山西徑村

thumb_up

近路方便上覆式西徑村

建

1,400 呎

@6,414

售$898 萬

建

1,400 呎

@6,414

售$898 萬

馬鞍山迎海第02期星灣第20座

thumb_up

迎海 2房半靚,近商場

實

496 呎

@15,121

local_fire_department 至HIT local_offer 低水筍價

售$750 萬

實

496 呎

@15,121

售$750 萬

local_fire_department 至HIT local_offer 低水筍價

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

VR實景

馬鞍山雅濤居第02座

thumb_up

馬鞍山市中心,高層海景,裝修企理!

實

702 呎

@11,510

建

935 呎

@8,642

real_estate_agent 罕有放盤 hotel_class 樓王

售$808 萬

實

702 呎

@11,510

建

935 呎

@8,642

售$808 萬

real_estate_agent 罕有放盤 hotel_class 樓王

白石角天賦海灣第20座

thumb_up

天賦海灣投資收租自住佳宜

實

653 呎

@13,476

建

832 呎

@10,577

real_estate_agent 罕有放盤 verified 首置必買

售$880 萬

實

653 呎

@13,476

建

832 呎

@10,577

售$880 萬

real_estate_agent 罕有放盤 verified 首置必買

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

@13,580

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

售$789 萬

實

581 呎

@13,580

售$789 萬

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

馬鞍山銀湖天峰第01座

thumb_up

高層東南品味裝修,新婚收租首選.

實

531 呎

@15,405

建

697 呎

@11,736

local_fire_department 至HIT

售$818 萬

實

531 呎

@15,405

建

697 呎

@11,736

售$818 萬

local_fire_department 至HIT

VR實景

馬鞍山天宇海

thumb_up

天宇海罕有特色花園

實

760 呎

@11,316

建

1,001 呎

@8,591

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 hotel_class 樓王

售$860 萬

實

760 呎

@11,316

建

1,001 呎

@8,591

售$860 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 hotel_class 樓王

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

沙田富豪花園

thumb_up

優質向南４房大則🏠🏠　寧靜舒適👍👍

實

919 呎

@8,760

建

1,255 呎

@6,414

local_fire_department 至HIT

售$805 萬

實

919 呎

@8,760

建

1,255 呎

@6,414

售$805 萬

local_fire_department 至HIT

馬鞍山海典灣第01座

thumb_up

馬鞍山海典灣兩房

實

477 呎

@14,675

建

637 呎

@10,989

local_fire_department 至HIT

售$700 萬

實

477 呎

@14,675

建

637 呎

@10,989

售$700 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

利率	15年	20年	25年	30年
1.000	$28,548	$21,937	$17,977	$15,342
1.500	$29,609	$23,017	$19,077	$16,462
2.000	$30,695	$24,131	$20,218	$17,631
2.500	$31,806	$25,276	$21,399	$18,847
3.000	$32,941	$26,454	$22,620	$20,111
3.500	$34,100	$27,664	$23,880	$21,419
4.000	$35,283	$28,905	$25,178	$22,773
4.500	$36,490	$30,177	$26,513	$24,169
5.000	$37,721	$31,480	$27,885	$25,606
5.500	$38,975	$32,812	$29,292	$27,084
6.000	$40,252	$34,174	$30,733	$28,599

每月供款$21,420

年期

30年

貸款金額

$4,770,000

總利息

$2,940,996

總貸款連利息

$7,710,996

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$13,913	$7,507	$21,419	$4,762,493
2	$13,891	$7,529	$21,419	$4,754,964
3	$13,869	$7,551	$21,419	$4,747,413
4	$13,847	$7,573	$21,419	$4,739,841
5	$13,825	$7,595	$21,419	$4,732,246
6	$13,802	$7,617	$21,419	$4,724,629
7	$13,780	$7,639	$21,419	$4,716,989
8	$13,758	$7,662	$21,419	$4,709,328
9	$13,736	$7,684	$21,419	$4,701,644
10	$13,713	$7,706	$21,419	$4,693,938
11	$13,691	$7,729	$21,419	$4,686,209
12	$13,668	$7,751	$21,419	$4,678,458

第1年供款共

$257,033

第1年利息

$165,491

第1年共還本金

$91,542

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$13,646	$7,774	$21,419	$4,670,684
14	$13,623	$7,797	$21,419	$4,662,887
15	$13,600	$7,819	$21,419	$4,655,068
16	$13,577	$7,842	$21,419	$4,647,226
17	$13,554	$7,865	$21,419	$4,639,361
18	$13,531	$7,888	$21,419	$4,631,473
19	$13,508	$7,911	$21,419	$4,623,562
20	$13,485	$7,934	$21,419	$4,615,628
21	$13,462	$7,957	$21,419	$4,607,670
22	$13,439	$7,980	$21,419	$4,599,690
23	$13,416	$8,004	$21,419	$4,591,686
24	$13,392	$8,027	$21,419	$4,583,659

第2年供款共

$257,033

第2年利息

$162,235

第2年共還本金

$94,798

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$13,369	$8,050	$21,419	$4,575,609
26	$13,346	$8,074	$21,419	$4,567,535
27	$13,322	$8,097	$21,419	$4,559,438
28	$13,298	$8,121	$21,419	$4,551,316
29	$13,275	$8,145	$21,419	$4,543,172
30	$13,251	$8,169	$21,419	$4,535,003
31	$13,227	$8,192	$21,419	$4,526,811
32	$13,203	$8,216	$21,419	$4,518,595
33	$13,179	$8,240	$21,419	$4,510,354
34	$13,155	$8,264	$21,419	$4,502,090
35	$13,131	$8,288	$21,419	$4,493,802
36	$13,107	$8,313	$21,419	$4,485,489

第3年供款共

$257,033

第3年利息

$158,863

第3年共還本金

$98,170

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$13,083	$8,337	$21,419	$4,477,153
38	$13,058	$8,361	$21,419	$4,468,792
39	$13,034	$8,385	$21,419	$4,460,406
40	$13,010	$8,410	$21,419	$4,451,996
41	$12,985	$8,434	$21,419	$4,443,562
42	$12,960	$8,459	$21,419	$4,435,103
43	$12,936	$8,484	$21,419	$4,426,619
44	$12,911	$8,508	$21,419	$4,418,110
45	$12,886	$8,533	$21,419	$4,409,577
46	$12,861	$8,558	$21,419	$4,401,019
47	$12,836	$8,583	$21,419	$4,392,436
48	$12,811	$8,608	$21,419	$4,383,828

第4年供款共

$257,033

第4年利息

$155,372

第4年共還本金

$101,662

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$12,786	$8,633	$21,419	$4,375,194
50	$12,761	$8,658	$21,419	$4,366,536
51	$12,736	$8,684	$21,419	$4,357,852
52	$12,710	$8,709	$21,419	$4,349,143
53	$12,685	$8,734	$21,419	$4,340,409
54	$12,660	$8,760	$21,419	$4,331,649
55	$12,634	$8,785	$21,419	$4,322,864
56	$12,608	$8,811	$21,419	$4,314,052
57	$12,583	$8,837	$21,419	$4,305,216
58	$12,557	$8,863	$21,419	$4,296,353
59	$12,531	$8,888	$21,419	$4,287,465
60	$12,505	$8,914	$21,419	$4,278,550

第5年供款共

$257,033

第5年利息

$151,756

第5年共還本金

$105,277

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$12,479	$8,940	$21,419	$4,269,610
62	$12,453	$8,966	$21,419	$4,260,644
63	$12,427	$8,993	$21,419	$4,251,651
64	$12,401	$9,019	$21,419	$4,242,632
65	$12,374	$9,045	$21,419	$4,233,587
66	$12,348	$9,071	$21,419	$4,224,516
67	$12,322	$9,098	$21,419	$4,215,418
68	$12,295	$9,124	$21,419	$4,206,293
69	$12,268	$9,151	$21,419	$4,197,142
70	$12,242	$9,178	$21,419	$4,187,965
71	$12,215	$9,205	$21,419	$4,178,760
72	$12,188	$9,231	$21,419	$4,169,529

第6年供款共

$257,033

第6年利息

$148,011

第6年共還本金

$109,022

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$12,161	$9,258	$21,419	$4,160,270
74	$12,134	$9,285	$21,419	$4,150,985
75	$12,107	$9,312	$21,419	$4,141,673
76	$12,080	$9,340	$21,419	$4,132,333
77	$12,053	$9,367	$21,419	$4,122,966
78	$12,025	$9,394	$21,419	$4,113,572
79	$11,998	$9,422	$21,419	$4,104,151
80	$11,970	$9,449	$21,419	$4,094,702
81	$11,943	$9,477	$21,419	$4,085,225
82	$11,915	$9,504	$21,419	$4,075,721
83	$11,888	$9,532	$21,419	$4,066,189
84	$11,860	$9,560	$21,419	$4,056,629

第7年供款共

$257,033

第7年利息

$144,134

第7年共還本金

$112,899

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$11,832	$9,588	$21,419	$4,047,042
86	$11,804	$9,616	$21,419	$4,037,426
87	$11,776	$9,644	$21,419	$4,027,782
88	$11,748	$9,672	$21,419	$4,018,111
89	$11,719	$9,700	$21,419	$4,008,411
90	$11,691	$9,728	$21,419	$3,998,683
91	$11,663	$9,757	$21,419	$3,988,926
92	$11,634	$9,785	$21,419	$3,979,141
93	$11,606	$9,814	$21,419	$3,969,327
94	$11,577	$9,842	$21,419	$3,959,485
95	$11,548	$9,871	$21,419	$3,949,614
96	$11,520	$9,900	$21,419	$3,939,714

第8年供款共

$257,033

第8年利息

$140,118

第8年共還本金

$116,915

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$11,491	$9,929	$21,419	$3,929,786
98	$11,462	$9,958	$21,419	$3,919,828
99	$11,433	$9,987	$21,419	$3,909,842
100	$11,404	$10,016	$21,419	$3,899,826
101	$11,374	$10,045	$21,419	$3,889,781
102	$11,345	$10,074	$21,419	$3,879,707
103	$11,316	$10,104	$21,419	$3,869,603
104	$11,286	$10,133	$21,419	$3,859,470
105	$11,257	$10,163	$21,419	$3,849,307
106	$11,227	$10,192	$21,419	$3,839,115
107	$11,197	$10,222	$21,419	$3,828,893
108	$11,168	$10,252	$21,419	$3,818,641

第9年供款共

$257,033

第9年利息

$135,960

第9年共還本金

$121,073

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$11,138	$10,282	$21,419	$3,808,360
110	$11,108	$10,312	$21,419	$3,798,048
111	$11,078	$10,342	$21,419	$3,787,706
112	$11,047	$10,372	$21,419	$3,777,334
113	$11,017	$10,402	$21,419	$3,766,932
114	$10,987	$10,433	$21,419	$3,756,499
115	$10,956	$10,463	$21,419	$3,746,036
116	$10,926	$10,493	$21,419	$3,735,543
117	$10,895	$10,524	$21,419	$3,725,019
118	$10,865	$10,555	$21,419	$3,714,464
119	$10,834	$10,586	$21,419	$3,703,878
120	$10,803	$10,616	$21,419	$3,693,262

第10年供款共

$257,033

第10年利息

$131,654

第10年共還本金

$125,379

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$10,772	$10,647	$21,419	$3,682,615
122	$10,741	$10,678	$21,419	$3,671,936
123	$10,710	$10,710	$21,419	$3,661,226
124	$10,679	$10,741	$21,419	$3,650,486
125	$10,647	$10,772	$21,419	$3,639,713
126	$10,616	$10,804	$21,419	$3,628,910
127	$10,584	$10,835	$21,419	$3,618,075
128	$10,553	$10,867	$21,419	$3,607,208
129	$10,521	$10,898	$21,419	$3,596,310
130	$10,489	$10,930	$21,419	$3,585,379
131	$10,457	$10,962	$21,419	$3,574,417
132	$10,425	$10,994	$21,419	$3,563,423

第11年供款共

$257,033

第11年利息

$127,194

第11年共還本金

$129,839

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$10,393	$11,026	$21,419	$3,552,397
134	$10,361	$11,058	$21,419	$3,541,339
135	$10,329	$11,091	$21,419	$3,530,248
136	$10,297	$11,123	$21,419	$3,519,125
137	$10,264	$11,155	$21,419	$3,507,970
138	$10,232	$11,188	$21,419	$3,496,782
139	$10,199	$11,220	$21,419	$3,485,562
140	$10,166	$11,253	$21,419	$3,474,309
141	$10,133	$11,286	$21,419	$3,463,023
142	$10,100	$11,319	$21,419	$3,451,704
143	$10,067	$11,352	$21,419	$3,440,352
144	$10,034	$11,385	$21,419	$3,428,967

第12年供款共

$257,033

第12年利息

$122,577

第12年共還本金

$134,457

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$10,001	$11,418	$21,419	$3,417,548
146	$9,968	$11,452	$21,419	$3,406,097
147	$9,934	$11,485	$21,419	$3,394,612
148	$9,901	$11,518	$21,419	$3,383,093
149	$9,867	$11,552	$21,419	$3,371,541
150	$9,834	$11,586	$21,419	$3,359,955
151	$9,800	$11,620	$21,419	$3,348,336
152	$9,766	$11,653	$21,419	$3,336,682
153	$9,732	$11,687	$21,419	$3,324,995
154	$9,698	$11,722	$21,419	$3,313,273
155	$9,664	$11,756	$21,419	$3,301,518
156	$9,629	$11,790	$21,419	$3,289,728

第13年供款共

$257,033

第13年利息

$117,794

第13年共還本金

$139,239

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$9,595	$11,824	$21,419	$3,277,903
158	$9,561	$11,859	$21,419	$3,266,044
159	$9,526	$11,893	$21,419	$3,254,151
160	$9,491	$11,928	$21,419	$3,242,223
161	$9,456	$11,963	$21,419	$3,230,260
162	$9,422	$11,998	$21,419	$3,218,262
163	$9,387	$12,033	$21,419	$3,206,229
164	$9,352	$12,068	$21,419	$3,194,161
165	$9,316	$12,103	$21,419	$3,182,058
166	$9,281	$12,138	$21,419	$3,169,920
167	$9,246	$12,174	$21,419	$3,157,746
168	$9,210	$12,209	$21,419	$3,145,537

第14年供款共

$257,033

第14年利息

$112,842

第14年共還本金

$144,191

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$9,174	$12,245	$21,419	$3,133,292
170	$9,139	$12,281	$21,419	$3,121,011
171	$9,103	$12,316	$21,419	$3,108,694
172	$9,067	$12,352	$21,419	$3,096,342
173	$9,031	$12,388	$21,419	$3,083,954
174	$8,995	$12,425	$21,419	$3,071,529
175	$8,959	$12,461	$21,419	$3,059,068
176	$8,922	$12,497	$21,419	$3,046,571
177	$8,886	$12,534	$21,419	$3,034,037
178	$8,849	$12,570	$21,419	$3,021,467
179	$8,813	$12,607	$21,419	$3,008,861
180	$8,776	$12,644	$21,419	$2,996,217

第15年供款共

$257,033

第15年利息

$107,714

第15年共還本金

$149,320

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$8,739	$12,680	$21,419	$2,983,536
182	$8,702	$12,717	$21,419	$2,970,819
183	$8,665	$12,755	$21,419	$2,958,064
184	$8,628	$12,792	$21,419	$2,945,273
185	$8,590	$12,829	$21,419	$2,932,444
186	$8,553	$12,866	$21,419	$2,919,577
187	$8,515	$12,904	$21,419	$2,906,673
188	$8,478	$12,942	$21,419	$2,893,732
189	$8,440	$12,979	$21,419	$2,880,752
190	$8,402	$13,017	$21,419	$2,867,735
191	$8,364	$13,055	$21,419	$2,854,680
192	$8,326	$13,093	$21,419	$2,841,586

第16年供款共

$257,033

第16年利息

$102,403

第16年共還本金

$154,630

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$8,288	$13,131	$21,419	$2,828,455
194	$8,250	$13,170	$21,419	$2,815,285
195	$8,211	$13,208	$21,419	$2,802,077
196	$8,173	$13,247	$21,419	$2,788,830
197	$8,134	$13,285	$21,419	$2,775,545
198	$8,095	$13,324	$21,419	$2,762,221
199	$8,056	$13,363	$21,419	$2,748,858
200	$8,018	$13,402	$21,419	$2,735,456
201	$7,978	$13,441	$21,419	$2,722,015
202	$7,939	$13,480	$21,419	$2,708,535
203	$7,900	$13,520	$21,419	$2,695,015
204	$7,860	$13,559	$21,419	$2,681,456

第17年供款共

$257,033

第17年利息

$96,903

第17年共還本金

$160,130

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$7,821	$13,599	$21,419	$2,667,858
206	$7,781	$13,638	$21,419	$2,654,220
207	$7,741	$13,678	$21,419	$2,640,542
208	$7,702	$13,718	$21,419	$2,626,824
209	$7,662	$13,758	$21,419	$2,613,066
210	$7,621	$13,798	$21,419	$2,599,268
211	$7,581	$13,838	$21,419	$2,585,430
212	$7,541	$13,879	$21,419	$2,571,551
213	$7,500	$13,919	$21,419	$2,557,632
214	$7,460	$13,960	$21,419	$2,543,672
215	$7,419	$14,000	$21,419	$2,529,672
216	$7,378	$14,041	$21,419	$2,515,631

第18年供款共

$257,033

第18年利息

$91,208

第18年共還本金

$165,826

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$7,337	$14,082	$21,419	$2,501,549
218	$7,296	$14,123	$21,419	$2,487,425
219	$7,255	$14,164	$21,419	$2,473,261
220	$7,214	$14,206	$21,419	$2,459,055
221	$7,172	$14,247	$21,419	$2,444,808
222	$7,131	$14,289	$21,419	$2,430,519
223	$7,089	$14,330	$21,419	$2,416,189
224	$7,047	$14,372	$21,419	$2,401,817
225	$7,005	$14,414	$21,419	$2,387,402
226	$6,963	$14,456	$21,419	$2,372,946
227	$6,921	$14,498	$21,419	$2,358,448
228	$6,879	$14,541	$21,419	$2,343,907

第19年供款共

$257,033

第19年利息

$85,310

第19年共還本金

$171,723

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$6,836	$14,583	$21,419	$2,329,324
230	$6,794	$14,626	$21,419	$2,314,699
231	$6,751	$14,668	$21,419	$2,300,030
232	$6,708	$14,711	$21,419	$2,285,319
233	$6,666	$14,754	$21,419	$2,270,565
234	$6,622	$14,797	$21,419	$2,255,769
235	$6,579	$14,840	$21,419	$2,240,928
236	$6,536	$14,883	$21,419	$2,226,045
237	$6,493	$14,927	$21,419	$2,211,118
238	$6,449	$14,970	$21,419	$2,196,148
239	$6,405	$15,014	$21,419	$2,181,134
240	$6,362	$15,058	$21,419	$2,166,076

第20年供款共

$257,033

第20年利息

$79,202

第20年共還本金

$177,831

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$6,318	$15,102	$21,419	$2,150,974
242	$6,274	$15,146	$21,419	$2,135,829
243	$6,230	$15,190	$21,419	$2,120,639
244	$6,185	$15,234	$21,419	$2,105,404
245	$6,141	$15,279	$21,419	$2,090,126
246	$6,096	$15,323	$21,419	$2,074,803
247	$6,052	$15,368	$21,419	$2,059,435
248	$6,007	$15,413	$21,419	$2,044,022
249	$5,962	$15,458	$21,419	$2,028,564
250	$5,917	$15,503	$21,419	$2,013,061
251	$5,871	$15,548	$21,419	$1,997,513
252	$5,826	$15,593	$21,419	$1,981,920

第21年供款共

$257,033

第21年利息

$72,877

第21年共還本金

$184,156

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$5,781	$15,639	$21,419	$1,966,281
254	$5,735	$15,684	$21,419	$1,950,597
255	$5,689	$15,730	$21,419	$1,934,867
256	$5,643	$15,776	$21,419	$1,919,091
257	$5,597	$15,822	$21,419	$1,903,268
258	$5,551	$15,868	$21,419	$1,887,400
259	$5,505	$15,915	$21,419	$1,871,486
260	$5,458	$15,961	$21,419	$1,855,525
261	$5,412	$16,007	$21,419	$1,839,517
262	$5,365	$16,054	$21,419	$1,823,463
263	$5,318	$16,101	$21,419	$1,807,362
264	$5,271	$16,148	$21,419	$1,791,214

第22年供款共

$257,033

第22年利息

$66,327

第22年共還本金

$190,706

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$5,224	$16,195	$21,419	$1,775,019
266	$5,177	$16,242	$21,419	$1,758,777
267	$5,130	$16,290	$21,419	$1,742,487
268	$5,082	$16,337	$21,419	$1,726,150
269	$5,035	$16,385	$21,419	$1,709,765
270	$4,987	$16,433	$21,419	$1,693,333
271	$4,939	$16,481	$21,419	$1,676,852
272	$4,891	$16,529	$21,419	$1,660,323
273	$4,843	$16,577	$21,419	$1,643,747
274	$4,794	$16,625	$21,419	$1,627,121
275	$4,746	$16,674	$21,419	$1,610,448
276	$4,697	$16,722	$21,419	$1,593,725

第23年供款共

$257,033

第23年利息

$59,544

第23年共還本金

$197,489

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,648	$16,771	$21,419	$1,576,954
278	$4,599	$16,820	$21,419	$1,560,134
279	$4,550	$16,869	$21,419	$1,543,265
280	$4,501	$16,918	$21,419	$1,526,347
281	$4,452	$16,968	$21,419	$1,509,380
282	$4,402	$17,017	$21,419	$1,492,362
283	$4,353	$17,067	$21,419	$1,475,296
284	$4,303	$17,116	$21,419	$1,458,179
285	$4,253	$17,166	$21,419	$1,441,013
286	$4,203	$17,216	$21,419	$1,423,796
287	$4,153	$17,267	$21,419	$1,406,530
288	$4,102	$17,317	$21,419	$1,389,213

第24年供款共

$257,033

第24年利息

$52,520

第24年共還本金

$204,513

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$4,052	$17,368	$21,419	$1,371,845
290	$4,001	$17,418	$21,419	$1,354,427
291	$3,950	$17,469	$21,419	$1,336,958
292	$3,899	$17,520	$21,419	$1,319,438
293	$3,848	$17,571	$21,419	$1,301,867
294	$3,797	$17,622	$21,419	$1,284,244
295	$3,746	$17,674	$21,419	$1,266,571
296	$3,694	$17,725	$21,419	$1,248,845
297	$3,642	$17,777	$21,419	$1,231,068
298	$3,591	$17,829	$21,419	$1,213,240
299	$3,539	$17,881	$21,419	$1,195,359
300	$3,486	$17,933	$21,419	$1,177,426

第25年供款共

$257,033

第25年利息

$45,246

第25年共還本金

$211,787

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,434	$17,985	$21,419	$1,159,441
302	$3,382	$18,038	$21,419	$1,141,403
303	$3,329	$18,090	$21,419	$1,123,313
304	$3,276	$18,143	$21,419	$1,105,169
305	$3,223	$18,196	$21,419	$1,086,973
306	$3,170	$18,249	$21,419	$1,068,724
307	$3,117	$18,302	$21,419	$1,050,422
308	$3,064	$18,356	$21,419	$1,032,066
309	$3,010	$18,409	$21,419	$1,013,657
310	$2,956	$18,463	$21,419	$995,194
311	$2,903	$18,517	$21,419	$976,677
312	$2,849	$18,571	$21,419	$958,107

第26年供款共

$257,033

第26年利息

$37,714

第26年共還本金

$219,319

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,794	$18,625	$21,419	$939,482
314	$2,740	$18,679	$21,419	$920,802
315	$2,686	$18,734	$21,419	$902,069
316	$2,631	$18,788	$21,419	$883,280
317	$2,576	$18,843	$21,419	$864,437
318	$2,521	$18,898	$21,419	$845,539
319	$2,466	$18,953	$21,419	$826,586
320	$2,411	$19,009	$21,419	$807,577
321	$2,355	$19,064	$21,419	$788,513
322	$2,300	$19,120	$21,419	$769,393
323	$2,244	$19,175	$21,419	$750,218
324	$2,188	$19,231	$21,419	$730,987

第27年供款共

$257,033

第27年利息

$29,913

第27年共還本金

$227,120

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,132	$19,287	$21,419	$711,699
326	$2,076	$19,344	$21,419	$692,356
327	$2,019	$19,400	$21,419	$672,956
328	$1,963	$19,457	$21,419	$653,499
329	$1,906	$19,513	$21,419	$633,986
330	$1,849	$19,570	$21,419	$614,415
331	$1,792	$19,627	$21,419	$594,788
332	$1,735	$19,685	$21,419	$575,103
333	$1,677	$19,742	$21,419	$555,361
334	$1,620	$19,800	$21,419	$535,562
335	$1,562	$19,857	$21,419	$515,704
336	$1,504	$19,915	$21,419	$495,789

第28年供款共

$257,033

第28年利息

$21,835

第28年共還本金

$235,198

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,446	$19,973	$21,419	$475,816
338	$1,388	$20,032	$21,419	$455,784
339	$1,329	$20,090	$21,419	$435,694
340	$1,271	$20,149	$21,419	$415,545
341	$1,212	$20,207	$21,419	$395,338
342	$1,153	$20,266	$21,419	$375,071
343	$1,094	$20,325	$21,419	$354,746
344	$1,035	$20,385	$21,419	$334,361
345	$975	$20,444	$21,419	$313,917
346	$916	$20,504	$21,419	$293,413
347	$856	$20,564	$21,419	$272,849
348	$796	$20,624	$21,419	$252,226

第29年供款共

$257,033

第29年利息

$13,470

第29年共還本金

$243,563

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$736	$20,684	$21,419	$231,542
350	$675	$20,744	$21,419	$210,798
351	$615	$20,805	$21,419	$189,993
352	$554	$20,865	$21,419	$169,128
353	$493	$20,926	$21,419	$148,202
354	$432	$20,987	$21,419	$127,215
355	$371	$21,048	$21,419	$106,166
356	$310	$21,110	$21,419	$85,057
357	$248	$21,171	$21,419	$63,885
358	$186	$21,233	$21,419	$42,652
359	$124	$21,295	$21,419	$21,357
360	$62	$21,357	$21,419	$0

第30年供款共

$257,033

第30年利息

$4,807

第30年共還本金

$252,226

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$11,270,996

免責聲明

筍盤推介

按揭保險費
info