樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$67,493

借款月供 $303 , 共加借HK$67,493

不需要按揭保險

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$12,256,852

每月供款
$28,108

首期

$1,808,000

總貸款額

$6,259,493

總利息

$3,859,359

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$2,138,000

按月供比率計算

$56,216

置業成本總預算

HK$2,138,000

首期

$1,808,000
印花稅

$240,000
- AVD
  
  $240,000
律師費

$ 10,000
代理佣金

$80,000
按揭保險費

$67,493

最低每月入息要求

按月供比率計算

$56,216

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

馬鞍山銀湖天峰第02座

thumb_up

特色戶,超大平台,罕有放盤,

實

549 呎

@13,661

建

718 呎

@10,446

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

售$750 萬

實

549 呎

@13,661

建

718 呎

@10,446

售$750 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

馬鞍山新港城 M座

thumb_up

新港城 3房套廁

實

625 呎

@13,120

建

832 呎

@9,856

local_fire_department 至HIT

售$820 萬

實

625 呎

@13,120

建

832 呎

@9,856

售$820 萬

local_fire_department 至HIT

馬鞍山迎濤灣 B座

thumb_up

迎濤灣

實

506 呎

@14,427

建

683 呎

@10,688

local_fire_department 至HIT

售$730 萬

實

506 呎

@14,427

建

683 呎

@10,688

售$730 萬

local_fire_department 至HIT

VR實景

馬鞍山迎海第02期星灣第19座

thumb_up

迎海靚盤

實

496 呎

@14,113

local_fire_department 至HIT

售$700 萬

實

496 呎

@14,113

售$700 萬

local_fire_department 至HIT

VR實景

粉嶺牽晴間第11座

thumb_up

罕有連平台

實

616 呎

@11,818

建

868 呎

@8,387

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買

售$728 萬

實

616 呎

@11,818

建

868 呎

@8,387

售$728 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買

馬鞍山聽濤雅苑第08座

thumb_up

真筍盤@三房套加工人房！業主求賣，還價即成

實

745 呎

@11,007

建

927 呎

@8,846

local_fire_department 至HIT

售$820 萬

實

745 呎

@11,007

建

927 呎

@8,846

售$820 萬

local_fire_department 至HIT

西貢泰湖閣

thumb_up

近市全海景連天台

建

700 呎

@10,686

real_estate_agent 罕有放盤

售$748 萬

建

700 呎

@10,686

售$748 萬

real_estate_agent 罕有放盤

沙田銀禧花園銀禧閣

thumb_up

特色連天台🏠🏠　享高層東南馬場景觀🌊🌊

實

660 呎

@12,576

建

1,094 呎

@7,587

real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

售$830 萬

實

660 呎

@12,576

建

1,094 呎

@7,587

售$830 萬

real_estate_agent 罕有放盤 hotel_class 樓王 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

大埔嘉熙第08座

thumb_up

嘉熙2房

實

461 呎

@17,354

local_fire_department 至HIT

售$800 萬

實

461 呎

@17,354

售$800 萬

local_fire_department 至HIT

馬鞍山天宇海第2B座

thumb_up

天宇海 ^^高層靚裝^^可約睇樓

實

666 呎

@12,312

建

878 呎

@9,339

local_fire_department 至HIT

售$820 萬

實

666 呎

@12,312

建

878 呎

@9,339

售$820 萬

local_fire_department 至HIT

VR實景

馬鞍山嘉華星濤灣第02座

thumb_up

星濤灣高層全海全屋靚裝

實

466 呎

@17,811

建

635 呎

@13,071

local_fire_department 至HIT hotel_class 樓王

售$830 萬

實

466 呎

@17,811

建

635 呎

@13,071

售$830 萬

local_fire_department 至HIT hotel_class 樓王

利率	15年	20年	25年	30年
1.000	$37,463	$28,787	$23,590	$20,133
1.500	$38,855	$30,205	$25,034	$21,603
2.000	$40,280	$31,666	$26,531	$23,136
2.500	$41,738	$33,169	$28,081	$24,733
3.000	$43,227	$34,715	$29,683	$26,390
3.500	$44,748	$36,303	$31,336	$28,108
4.000	$46,301	$37,931	$33,040	$29,884
4.500	$47,885	$39,601	$34,792	$31,716
5.000	$49,500	$41,310	$36,592	$33,602
5.500	$51,145	$43,058	$38,439	$35,541
6.000	$52,821	$44,845	$40,330	$37,529

每月供款$28,108

年期

30年

貸款金額

$6,259,492.8

總利息

$3,859,359

總貸款連利息

$10,118,851.8

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$18,257	$9,851	$28,108	$6,249,642
2	$18,228	$9,880	$28,108	$6,239,762
3	$18,199	$9,909	$28,108	$6,229,853
4	$18,170	$9,938	$28,108	$6,219,916
5	$18,141	$9,966	$28,108	$6,209,949
6	$18,112	$9,996	$28,108	$6,199,954
7	$18,083	$10,025	$28,108	$6,189,929
8	$18,054	$10,054	$28,108	$6,179,875
9	$18,025	$10,083	$28,108	$6,169,792
10	$17,995	$10,113	$28,108	$6,159,679
11	$17,966	$10,142	$28,108	$6,149,537
12	$17,936	$10,172	$28,108	$6,139,365

第1年供款共

$337,295

第1年利息

$217,167

第1年共還本金

$120,128

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$17,906	$10,201	$28,108	$6,129,164
14	$17,877	$10,231	$28,108	$6,118,932
15	$17,847	$10,261	$28,108	$6,108,671
16	$17,817	$10,291	$28,108	$6,098,380
17	$17,787	$10,321	$28,108	$6,088,060
18	$17,757	$10,351	$28,108	$6,077,708
19	$17,727	$10,381	$28,108	$6,067,327
20	$17,696	$10,412	$28,108	$6,056,916
21	$17,666	$10,442	$28,108	$6,046,474
22	$17,636	$10,472	$28,108	$6,036,001
23	$17,605	$10,503	$28,108	$6,025,498
24	$17,574	$10,534	$28,108	$6,014,965

第2年供款共

$337,295

第2年利息

$212,895

第2年共還本金

$124,400

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$17,544	$10,564	$28,108	$6,004,401
26	$17,513	$10,595	$28,108	$5,993,806
27	$17,482	$10,626	$28,108	$5,983,180
28	$17,451	$10,657	$28,108	$5,972,523
29	$17,420	$10,688	$28,108	$5,961,834
30	$17,389	$10,719	$28,108	$5,951,115
31	$17,357	$10,751	$28,108	$5,940,365
32	$17,326	$10,782	$28,108	$5,929,583
33	$17,295	$10,813	$28,108	$5,918,770
34	$17,263	$10,845	$28,108	$5,907,925
35	$17,231	$10,876	$28,108	$5,897,048
36	$17,200	$10,908	$28,108	$5,886,140

第3年供款共

$337,295

第3年利息

$208,470

第3年共還本金

$128,825

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$17,168	$10,940	$28,108	$5,875,200
38	$17,136	$10,972	$28,108	$5,864,228
39	$17,104	$11,004	$28,108	$5,853,224
40	$17,072	$11,036	$28,108	$5,842,188
41	$17,040	$11,068	$28,108	$5,831,120
42	$17,007	$11,100	$28,108	$5,820,020
43	$16,975	$11,133	$28,108	$5,808,887
44	$16,943	$11,165	$28,108	$5,797,721
45	$16,910	$11,198	$28,108	$5,786,523
46	$16,877	$11,231	$28,108	$5,775,293
47	$16,845	$11,263	$28,108	$5,764,030
48	$16,812	$11,296	$28,108	$5,752,733

第4年供款共

$337,295

第4年利息

$203,888

第4年共還本金

$133,407

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$16,779	$11,329	$28,108	$5,741,404
50	$16,746	$11,362	$28,108	$5,730,042
51	$16,713	$11,395	$28,108	$5,718,647
52	$16,679	$11,429	$28,108	$5,707,218
53	$16,646	$11,462	$28,108	$5,695,756
54	$16,613	$11,495	$28,108	$5,684,261
55	$16,579	$11,529	$28,108	$5,672,732
56	$16,545	$11,562	$28,108	$5,661,170
57	$16,512	$11,596	$28,108	$5,649,574
58	$16,478	$11,630	$28,108	$5,637,944
59	$16,444	$11,664	$28,108	$5,626,280
60	$16,410	$11,698	$28,108	$5,614,582

第5年供款共

$337,295

第5年利息

$199,143

第5年共還本金

$138,152

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$16,376	$11,732	$28,108	$5,602,850
62	$16,342	$11,766	$28,108	$5,591,083
63	$16,307	$11,801	$28,108	$5,579,283
64	$16,273	$11,835	$28,108	$5,567,448
65	$16,238	$11,870	$28,108	$5,555,578
66	$16,204	$11,904	$28,108	$5,543,674
67	$16,169	$11,939	$28,108	$5,531,735
68	$16,134	$11,974	$28,108	$5,519,762
69	$16,099	$12,009	$28,108	$5,507,753
70	$16,064	$12,044	$28,108	$5,495,709
71	$16,029	$12,079	$28,108	$5,483,631
72	$15,994	$12,114	$28,108	$5,471,517

第6年供款共

$337,295

第6年利息

$194,230

第6年共還本金

$143,065

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$15,959	$12,149	$28,108	$5,459,367
74	$15,923	$12,185	$28,108	$5,447,183
75	$15,888	$12,220	$28,108	$5,434,962
76	$15,852	$12,256	$28,108	$5,422,706
77	$15,816	$12,292	$28,108	$5,410,415
78	$15,780	$12,328	$28,108	$5,398,087
79	$15,744	$12,363	$28,108	$5,385,724
80	$15,708	$12,400	$28,108	$5,373,324
81	$15,672	$12,436	$28,108	$5,360,888
82	$15,636	$12,472	$28,108	$5,348,416
83	$15,600	$12,508	$28,108	$5,335,908
84	$15,563	$12,545	$28,108	$5,323,363

第7年供款共

$337,295

第7年利息

$189,141

第7年共還本金

$148,154

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$15,526	$12,581	$28,108	$5,310,782
86	$15,490	$12,618	$28,108	$5,298,163
87	$15,453	$12,655	$28,108	$5,285,508
88	$15,416	$12,692	$28,108	$5,272,817
89	$15,379	$12,729	$28,108	$5,260,088
90	$15,342	$12,766	$28,108	$5,247,322
91	$15,305	$12,803	$28,108	$5,234,519
92	$15,267	$12,841	$28,108	$5,221,678
93	$15,230	$12,878	$28,108	$5,208,800
94	$15,192	$12,916	$28,108	$5,195,884
95	$15,155	$12,953	$28,108	$5,182,931
96	$15,117	$12,991	$28,108	$5,169,940

第8年供款共

$337,295

第8年利息

$183,872

第8年共還本金

$153,423

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$15,079	$13,029	$28,108	$5,156,911
98	$15,041	$13,067	$28,108	$5,143,844
99	$15,003	$13,105	$28,108	$5,130,739
100	$14,965	$13,143	$28,108	$5,117,596
101	$14,926	$13,182	$28,108	$5,104,414
102	$14,888	$13,220	$28,108	$5,091,194
103	$14,849	$13,259	$28,108	$5,077,936
104	$14,811	$13,297	$28,108	$5,064,638
105	$14,772	$13,336	$28,108	$5,051,302
106	$14,733	$13,375	$28,108	$5,037,927
107	$14,694	$13,414	$28,108	$5,024,513
108	$14,655	$13,453	$28,108	$5,011,060

第9年供款共

$337,295

第9年利息

$178,415

第9年共還本金

$158,880

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$14,616	$13,492	$28,108	$4,997,568
110	$14,576	$13,532	$28,108	$4,984,036
111	$14,537	$13,571	$28,108	$4,970,465
112	$14,497	$13,611	$28,108	$4,956,854
113	$14,457	$13,650	$28,108	$4,943,204
114	$14,418	$13,690	$28,108	$4,929,514
115	$14,378	$13,730	$28,108	$4,915,784
116	$14,338	$13,770	$28,108	$4,902,013
117	$14,298	$13,810	$28,108	$4,888,203
118	$14,257	$13,851	$28,108	$4,874,352
119	$14,217	$13,891	$28,108	$4,860,461
120	$14,176	$13,932	$28,108	$4,846,530

第10年供款共

$337,295

第10年利息

$172,764

第10年共還本金

$164,531

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$14,136	$13,972	$28,108	$4,832,557
122	$14,095	$14,013	$28,108	$4,818,545
123	$14,054	$14,054	$28,108	$4,804,491
124	$14,013	$14,095	$28,108	$4,790,396
125	$13,972	$14,136	$28,108	$4,776,260
126	$13,931	$14,177	$28,108	$4,762,083
127	$13,889	$14,219	$28,108	$4,747,864
128	$13,848	$14,260	$28,108	$4,733,604
129	$13,806	$14,302	$28,108	$4,719,303
130	$13,765	$14,343	$28,108	$4,704,959
131	$13,723	$14,385	$28,108	$4,690,574
132	$13,681	$14,427	$28,108	$4,676,147

第11年供款共

$337,295

第11年利息

$166,913

第11年共還本金

$170,382

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$13,639	$14,469	$28,108	$4,661,678
134	$13,597	$14,511	$28,108	$4,647,167
135	$13,554	$14,554	$28,108	$4,632,613
136	$13,512	$14,596	$28,108	$4,618,017
137	$13,469	$14,639	$28,108	$4,603,378
138	$13,427	$14,681	$28,108	$4,588,697
139	$13,384	$14,724	$28,108	$4,573,973
140	$13,341	$14,767	$28,108	$4,559,205
141	$13,298	$14,810	$28,108	$4,544,395
142	$13,254	$14,853	$28,108	$4,529,542
143	$13,211	$14,897	$28,108	$4,514,645
144	$13,168	$14,940	$28,108	$4,499,705

第12年供款共

$337,295

第12年利息

$160,853

第12年共還本金

$176,442

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$13,124	$14,984	$28,108	$4,484,721
146	$13,080	$15,027	$28,108	$4,469,693
147	$13,037	$15,071	$28,108	$4,454,622
148	$12,993	$15,115	$28,108	$4,439,507
149	$12,949	$15,159	$28,108	$4,424,348
150	$12,904	$15,204	$28,108	$4,409,144
151	$12,860	$15,248	$28,108	$4,393,896
152	$12,816	$15,292	$28,108	$4,378,604
153	$12,771	$15,337	$28,108	$4,363,267
154	$12,726	$15,382	$28,108	$4,347,885
155	$12,681	$15,427	$28,108	$4,332,458
156	$12,636	$15,472	$28,108	$4,316,987

第13年供款共

$337,295

第13年利息

$154,577

第13年共還本金

$182,718

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$12,591	$15,517	$28,108	$4,301,470
158	$12,546	$15,562	$28,108	$4,285,908
159	$12,501	$15,607	$28,108	$4,270,301
160	$12,455	$15,653	$28,108	$4,254,648
161	$12,409	$15,699	$28,108	$4,238,949
162	$12,364	$15,744	$28,108	$4,223,205
163	$12,318	$15,790	$28,108	$4,207,415
164	$12,272	$15,836	$28,108	$4,191,578
165	$12,225	$15,882	$28,108	$4,175,696
166	$12,179	$15,929	$28,108	$4,159,767
167	$12,133	$15,975	$28,108	$4,143,792
168	$12,086	$16,022	$28,108	$4,127,770

第14年供款共

$337,295

第14年利息

$148,078

第14年共還本金

$189,217

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$12,039	$16,069	$28,108	$4,111,701
170	$11,992	$16,115	$28,108	$4,095,586
171	$11,945	$16,162	$28,108	$4,079,424
172	$11,898	$16,210	$28,108	$4,063,214
173	$11,851	$16,257	$28,108	$4,046,957
174	$11,804	$16,304	$28,108	$4,030,653
175	$11,756	$16,352	$28,108	$4,014,301
176	$11,708	$16,400	$28,108	$3,997,901
177	$11,661	$16,447	$28,108	$3,981,454
178	$11,613	$16,495	$28,108	$3,964,959
179	$11,564	$16,543	$28,108	$3,948,415
180	$11,516	$16,592	$28,108	$3,931,824

第15年供款共

$337,295

第15年利息

$141,348

第15年共還本金

$195,947

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$11,468	$16,640	$28,108	$3,915,183
182	$11,419	$16,689	$28,108	$3,898,495
183	$11,371	$16,737	$28,108	$3,881,757
184	$11,322	$16,786	$28,108	$3,864,971
185	$11,273	$16,835	$28,108	$3,848,136
186	$11,224	$16,884	$28,108	$3,831,252
187	$11,174	$16,933	$28,108	$3,814,319
188	$11,125	$16,983	$28,108	$3,797,336
189	$11,076	$17,032	$28,108	$3,780,303
190	$11,026	$17,082	$28,108	$3,763,221
191	$10,976	$17,132	$28,108	$3,746,090
192	$10,926	$17,182	$28,108	$3,728,908

第16年供款共

$337,295

第16年利息

$134,379

第16年共還本金

$202,916

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$10,876	$17,232	$28,108	$3,711,676
194	$10,826	$17,282	$28,108	$3,694,394
195	$10,775	$17,333	$28,108	$3,677,061
196	$10,725	$17,383	$28,108	$3,659,678
197	$10,674	$17,434	$28,108	$3,642,244
198	$10,623	$17,485	$28,108	$3,624,759
199	$10,572	$17,536	$28,108	$3,607,224
200	$10,521	$17,587	$28,108	$3,589,637
201	$10,470	$17,638	$28,108	$3,571,999
202	$10,418	$17,690	$28,108	$3,554,309
203	$10,367	$17,741	$28,108	$3,536,568
204	$10,315	$17,793	$28,108	$3,518,775

第17年供款共

$337,295

第17年利息

$127,162

第17年共還本金

$210,133

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$10,263	$17,845	$28,108	$3,500,930
206	$10,211	$17,897	$28,108	$3,483,033
207	$10,159	$17,949	$28,108	$3,465,084
208	$10,106	$18,001	$28,108	$3,447,083
209	$10,054	$18,054	$28,108	$3,429,029
210	$10,001	$18,107	$28,108	$3,410,922
211	$9,949	$18,159	$28,108	$3,392,763
212	$9,896	$18,212	$28,108	$3,374,550
213	$9,842	$18,265	$28,108	$3,356,285
214	$9,789	$18,319	$28,108	$3,337,966
215	$9,736	$18,372	$28,108	$3,319,594
216	$9,682	$18,426	$28,108	$3,301,168

第18年供款共

$337,295

第18年利息

$119,688

第18年共還本金

$217,607

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$9,628	$18,480	$28,108	$3,282,689
218	$9,575	$18,533	$28,108	$3,264,155
219	$9,520	$18,587	$28,108	$3,245,568
220	$9,466	$18,642	$28,108	$3,226,926
221	$9,412	$18,696	$28,108	$3,208,230
222	$9,357	$18,751	$28,108	$3,189,479
223	$9,303	$18,805	$28,108	$3,170,674
224	$9,248	$18,860	$28,108	$3,151,814
225	$9,193	$18,915	$28,108	$3,132,899
226	$9,138	$18,970	$28,108	$3,113,929
227	$9,082	$19,026	$28,108	$3,094,903
228	$9,027	$19,081	$28,108	$3,075,822

第19年供款共

$337,295

第19年利息

$111,949

第19年共還本金

$225,346

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$8,971	$19,137	$28,108	$3,056,685
230	$8,915	$19,193	$28,108	$3,037,493
231	$8,859	$19,249	$28,108	$3,018,244
232	$8,803	$19,305	$28,108	$2,998,939
233	$8,747	$19,361	$28,108	$2,979,578
234	$8,690	$19,417	$28,108	$2,960,161
235	$8,634	$19,474	$28,108	$2,940,687
236	$8,577	$19,531	$28,108	$2,921,156
237	$8,520	$19,588	$28,108	$2,901,568
238	$8,463	$19,645	$28,108	$2,881,923
239	$8,406	$19,702	$28,108	$2,862,221
240	$8,348	$19,760	$28,108	$2,842,461

第20年供款共

$337,295

第20年利息

$103,934

第20年共還本金

$233,361

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$8,291	$19,817	$28,108	$2,822,643
242	$8,233	$19,875	$28,108	$2,802,768
243	$8,175	$19,933	$28,108	$2,782,835
244	$8,117	$19,991	$28,108	$2,762,844
245	$8,058	$20,050	$28,108	$2,742,794
246	$8,000	$20,108	$28,108	$2,722,686
247	$7,941	$20,167	$28,108	$2,702,519
248	$7,882	$20,226	$28,108	$2,682,294
249	$7,823	$20,285	$28,108	$2,662,009
250	$7,764	$20,344	$28,108	$2,641,665
251	$7,705	$20,403	$28,108	$2,621,262
252	$7,645	$20,463	$28,108	$2,600,800

第21年供款共

$337,295

第21年利息

$95,634

第21年共還本金

$241,661

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$7,586	$20,522	$28,108	$2,580,277
254	$7,526	$20,582	$28,108	$2,559,695
255	$7,466	$20,642	$28,108	$2,539,053
256	$7,406	$20,702	$28,108	$2,518,351
257	$7,345	$20,763	$28,108	$2,497,588
258	$7,285	$20,823	$28,108	$2,476,765
259	$7,224	$20,884	$28,108	$2,455,881
260	$7,163	$20,945	$28,108	$2,434,936
261	$7,102	$21,006	$28,108	$2,413,930
262	$7,041	$21,067	$28,108	$2,392,863
263	$6,979	$21,129	$28,108	$2,371,734
264	$6,918	$21,190	$28,108	$2,350,543

第22年供款共

$337,295

第22年利息

$87,039

第22年共還本金

$250,256

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$6,856	$21,252	$28,108	$2,329,291
266	$6,794	$21,314	$28,108	$2,307,977
267	$6,732	$21,376	$28,108	$2,286,601
268	$6,669	$21,439	$28,108	$2,265,162
269	$6,607	$21,501	$28,108	$2,243,661
270	$6,544	$21,564	$28,108	$2,222,097
271	$6,481	$21,627	$28,108	$2,200,470
272	$6,418	$21,690	$28,108	$2,178,780
273	$6,355	$21,753	$28,108	$2,157,027
274	$6,291	$21,817	$28,108	$2,135,211
275	$6,228	$21,880	$28,108	$2,113,330
276	$6,164	$21,944	$28,108	$2,091,386

第23年供款共

$337,295

第23年利息

$78,138

第23年共還本金

$259,157

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$6,100	$22,008	$28,108	$2,069,378
278	$6,036	$22,072	$28,108	$2,047,306
279	$5,971	$22,137	$28,108	$2,025,169
280	$5,907	$22,201	$28,108	$2,002,968
281	$5,842	$22,266	$28,108	$1,980,702
282	$5,777	$22,331	$28,108	$1,958,371
283	$5,712	$22,396	$28,108	$1,935,975
284	$5,647	$22,461	$28,108	$1,913,514
285	$5,581	$22,527	$28,108	$1,890,987
286	$5,515	$22,593	$28,108	$1,868,395
287	$5,449	$22,658	$28,108	$1,845,736
288	$5,383	$22,725	$28,108	$1,823,012

第24年供款共

$337,295

第24年利息

$68,921

第24年共還本金

$268,375

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$5,317	$22,791	$28,108	$1,800,221
290	$5,251	$22,857	$28,108	$1,777,364
291	$5,184	$22,924	$28,108	$1,754,440
292	$5,117	$22,991	$28,108	$1,731,449
293	$5,050	$23,058	$28,108	$1,708,391
294	$4,983	$23,125	$28,108	$1,685,266
295	$4,915	$23,193	$28,108	$1,662,073
296	$4,848	$23,260	$28,108	$1,638,813
297	$4,780	$23,328	$28,108	$1,615,485
298	$4,712	$23,396	$28,108	$1,592,089
299	$4,644	$23,464	$28,108	$1,568,625
300	$4,575	$23,533	$28,108	$1,545,092

第25年供款共

$337,295

第25年利息

$59,375

第25年共還本金

$277,920

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$4,507	$23,601	$28,108	$1,521,491
302	$4,438	$23,670	$28,108	$1,497,820
303	$4,369	$23,739	$28,108	$1,474,081
304	$4,299	$23,809	$28,108	$1,450,273
305	$4,230	$23,878	$28,108	$1,426,395
306	$4,160	$23,948	$28,108	$1,402,447
307	$4,090	$24,017	$28,108	$1,378,430
308	$4,020	$24,088	$28,108	$1,354,342
309	$3,950	$24,158	$28,108	$1,330,184
310	$3,880	$24,228	$28,108	$1,305,956
311	$3,809	$24,299	$28,108	$1,281,657
312	$3,738	$24,370	$28,108	$1,257,287

第26年供款共

$337,295

第26年利息

$49,490

第26年共還本金

$287,805

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$3,667	$24,441	$28,108	$1,232,847
314	$3,596	$24,512	$28,108	$1,208,335
315	$3,524	$24,584	$28,108	$1,183,751
316	$3,453	$24,655	$28,108	$1,159,096
317	$3,381	$24,727	$28,108	$1,134,368
318	$3,309	$24,799	$28,108	$1,109,569
319	$3,236	$24,872	$28,108	$1,084,697
320	$3,164	$24,944	$28,108	$1,059,753
321	$3,091	$25,017	$28,108	$1,034,736
322	$3,018	$25,090	$28,108	$1,009,646
323	$2,945	$25,163	$28,108	$984,483
324	$2,871	$25,237	$28,108	$959,247

第27年供款共

$337,295

第27年利息

$39,254

第27年共還本金

$298,041

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,798	$25,310	$28,108	$933,936
326	$2,724	$25,384	$28,108	$908,553
327	$2,650	$25,458	$28,108	$883,095
328	$2,576	$25,532	$28,108	$857,562
329	$2,501	$25,607	$28,108	$831,956
330	$2,427	$25,681	$28,108	$806,274
331	$2,352	$25,756	$28,108	$780,518
332	$2,277	$25,831	$28,108	$754,687
333	$2,201	$25,907	$28,108	$728,780
334	$2,126	$25,982	$28,108	$702,797
335	$2,050	$26,058	$28,108	$676,739
336	$1,974	$26,134	$28,108	$650,605

第28年供款共

$337,295

第28年利息

$28,654

第28年共還本金

$308,641

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,898	$26,210	$28,108	$624,395
338	$1,821	$26,287	$28,108	$598,108
339	$1,744	$26,363	$28,108	$571,745
340	$1,668	$26,440	$28,108	$545,304
341	$1,590	$26,517	$28,108	$518,787
342	$1,513	$26,595	$28,108	$492,192
343	$1,436	$26,672	$28,108	$465,520
344	$1,358	$26,750	$28,108	$438,770
345	$1,280	$26,828	$28,108	$411,942
346	$1,201	$26,906	$28,108	$385,035
347	$1,123	$26,985	$28,108	$358,050
348	$1,044	$27,064	$28,108	$330,987

第29年供款共

$337,295

第29年利息

$17,676

第29年共還本金

$319,619

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$965	$27,143	$28,108	$303,844
350	$886	$27,222	$28,108	$276,622
351	$807	$27,301	$28,108	$249,321
352	$727	$27,381	$28,108	$221,940
353	$647	$27,461	$28,108	$194,480
354	$567	$27,541	$28,108	$166,939
355	$487	$27,621	$28,108	$139,318
356	$406	$27,702	$28,108	$111,617
357	$326	$27,782	$28,108	$83,834
358	$245	$27,863	$28,108	$55,971
359	$163	$27,945	$28,108	$28,026
360	$82	$28,026	$28,108	$0

第30年供款共

$337,295

第30年利息

$6,308

第30年共還本金

$330,987

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$12,256,852

免責聲明

筍盤推介

按揭保險費
info