樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$68,572

借款月供 $308 , 共加借HK$68,572

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$12,319,636

每月供款
$28,558

首期

$1,709,000

總貸款額

$6,359,572

總利息

$3,921,064

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$2,039,000

按月供比率計算

$57,115

置業成本總預算

HK$2,039,000

首期

$1,709,000
印花稅

$240,000
- AVD
  
  $240,000
律師費

$ 10,000
代理佣金

$80,000
按揭保險費

$68,572

最低每月入息要求

按月供比率計算

$57,115

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

VR實景

馬鞍山聽濤雅苑第

thumb_up

聽濤雅苑~恆安站~3房套+工人房

實

733 呎

@11,323

建

906 呎

@9,161

vpn_key 有匙即睇 flight_takeoff 移民急讓

售$830 萬

實

733 呎

@11,323

建

906 呎

@9,161

售$830 萬

vpn_key 有匙即睇 flight_takeoff 移民急讓

馬鞍山迎海第01期第05座

thumb_up

特色單位1房, 高層開揚

實

483 呎

@14,493

建

605 呎

@11,570

local_fire_department 至HIT real_estate_agent 罕有放盤 pets 愛竉必選

售$700 萬

實

483 呎

@14,493

建

605 呎

@11,570

售$700 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 pets 愛竉必選

VR實景

馬鞍山迎海

thumb_up

馬鞍山迎海2房池景

實

473 呎

@14,799

local_fire_department 至HIT real_estate_agent 罕有放盤

售$700 萬

實

473 呎

@14,799

售$700 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

KOL實拍 VR實景

沙田欣廷軒

thumb_up

新鴻基名牌兩房　近鐵路站方便

實

414 呎

@16,908

建

549 呎

@12,750

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$700 萬

實

414 呎

@16,908

建

549 呎

@12,750

售$700 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

VR實景

馬鞍山迎海第03期星灣御

thumb_up

海星灣正海, 極高層海景, 特高樓底, 真3房

實

564 呎

@15,957

local_fire_department 至HIT real_estate_agent 罕有放盤

售$900 萬

實

564 呎

@15,957

售$900 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

粉嶺海燕花園第02期

thumb_up

海燕花園第02期地下連花園

實

630 呎

@11,111

local_fire_department 至HIT

售$700 萬

實

630 呎

@11,111

售$700 萬

local_fire_department 至HIT

馬鞍山馬鞍山中心第01座

thumb_up

高層海景三房,罕有放盤

實

642 呎

@13,396

建

848 呎

@10,142

verified 首置必買

售$860 萬

實

642 呎

@13,396

建

848 呎

@10,142

售$860 萬

verified 首置必買

VR實景

粉嶺牽晴間第12座

thumb_up

巨廳三房,綠蔭山景

實

714 呎

@10,336

建

978 呎

@7,546

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

售$738 萬

實

714 呎

@10,336

建

978 呎

@7,546

售$738 萬

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

沙田田園閣

thumb_up

新淨廚廁舒適　優質向東闊落三房套🏠🏠　

實

633 呎

@11,532

建

846 呎

@8,629

local_fire_department 至HIT real_estate_agent 罕有放盤

售$730 萬

實

633 呎

@11,532

建

846 呎

@8,629

售$730 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

馬鞍山聽濤雅苑第03座

thumb_up

內園實用三房, 正東南景

實

733 呎

@12,142

建

906 呎

@9,823

local_fire_department 至HIT

售$890 萬

實

733 呎

@12,142

建

906 呎

@9,823

售$890 萬

local_fire_department 至HIT

馬鞍山新港城 K座

thumb_up

馬鞍山新港城

實

551 呎

@13,067

建

750 呎

@9,600

local_fire_department 至HIT

售$720 萬

實

551 呎

@13,067

建

750 呎

@9,600

售$720 萬

local_fire_department 至HIT

大埔天鑽第08座

thumb_up

天鑽2房靚裝開揚景觀

實

551 呎

@13,067

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$720 萬

實

551 呎

@13,067

售$720 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

利率	15年	20年	25年	30年
1.000	$38,062	$29,247	$23,967	$20,455
1.500	$39,477	$30,688	$25,434	$21,948
2.000	$40,924	$32,172	$26,955	$23,506
2.500	$42,405	$33,700	$28,530	$25,128
3.000	$43,918	$35,270	$30,158	$26,812
3.500	$45,463	$36,883	$31,838	$28,557
4.000	$47,041	$38,538	$33,568	$30,362
4.500	$48,650	$40,234	$35,349	$32,223
5.000	$50,291	$41,970	$37,177	$34,140
5.500	$51,963	$43,747	$39,053	$36,109
6.000	$53,666	$45,562	$40,975	$38,129

每月供款$28,558

年期

30年

貸款金額

$6,359,571.9

總利息

$3,921,064

總貸款連利息

$10,280,635.9

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$18,549	$10,009	$28,557	$6,349,563
2	$18,520	$10,038	$28,557	$6,339,526
3	$18,490	$10,067	$28,557	$6,329,459
4	$18,461	$10,096	$28,557	$6,319,362
5	$18,431	$10,126	$28,557	$6,309,236
6	$18,402	$10,155	$28,557	$6,299,081
7	$18,372	$10,185	$28,557	$6,288,896
8	$18,343	$10,215	$28,557	$6,278,681
9	$18,313	$10,244	$28,557	$6,268,437
10	$18,283	$10,274	$28,557	$6,258,162
11	$18,253	$10,304	$28,557	$6,247,858
12	$18,223	$10,334	$28,557	$6,237,524

第1年供款共

$342,688

第1年利息

$220,640

第1年共還本金

$122,048

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$18,193	$10,365	$28,557	$6,227,159
14	$18,163	$10,395	$28,557	$6,216,764
15	$18,132	$10,425	$28,557	$6,206,339
16	$18,102	$10,455	$28,557	$6,195,884
17	$18,071	$10,486	$28,557	$6,185,398
18	$18,041	$10,517	$28,557	$6,174,881
19	$18,010	$10,547	$28,557	$6,164,334
20	$17,979	$10,578	$28,557	$6,153,756
21	$17,948	$10,609	$28,557	$6,143,147
22	$17,918	$10,640	$28,557	$6,132,507
23	$17,886	$10,671	$28,557	$6,121,836
24	$17,855	$10,702	$28,557	$6,111,134

第2年供款共

$342,688

第2年利息

$216,299

第2年共還本金

$126,389

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$17,824	$10,733	$28,557	$6,100,401
26	$17,793	$10,764	$28,557	$6,089,637
27	$17,761	$10,796	$28,557	$6,078,841
28	$17,730	$10,827	$28,557	$6,068,013
29	$17,698	$10,859	$28,557	$6,057,155
30	$17,667	$10,891	$28,557	$6,046,264
31	$17,635	$10,922	$28,557	$6,035,342
32	$17,603	$10,954	$28,557	$6,024,387
33	$17,571	$10,986	$28,557	$6,013,401
34	$17,539	$11,018	$28,557	$6,002,383
35	$17,507	$11,050	$28,557	$5,991,332
36	$17,475	$11,083	$28,557	$5,980,250

第3年供款共

$342,688

第3年利息

$211,803

第3年共還本金

$130,884

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$17,442	$11,115	$28,557	$5,969,135
38	$17,410	$11,147	$28,557	$5,957,988
39	$17,377	$11,180	$28,557	$5,946,808
40	$17,345	$11,212	$28,557	$5,935,595
41	$17,312	$11,245	$28,557	$5,924,350
42	$17,279	$11,278	$28,557	$5,913,072
43	$17,246	$11,311	$28,557	$5,901,761
44	$17,213	$11,344	$28,557	$5,890,417
45	$17,180	$11,377	$28,557	$5,879,041
46	$17,147	$11,410	$28,557	$5,867,630
47	$17,114	$11,443	$28,557	$5,856,187
48	$17,081	$11,477	$28,557	$5,844,710

第4年供款共

$342,688

第4年利息

$207,148

第4年共還本金

$135,540

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$17,047	$11,510	$28,557	$5,833,200
50	$17,013	$11,544	$28,557	$5,821,656
51	$16,980	$11,577	$28,557	$5,810,079
52	$16,946	$11,611	$28,557	$5,798,467
53	$16,912	$11,645	$28,557	$5,786,822
54	$16,878	$11,679	$28,557	$5,775,143
55	$16,844	$11,713	$28,557	$5,763,430
56	$16,810	$11,747	$28,557	$5,751,683
57	$16,776	$11,782	$28,557	$5,739,901
58	$16,741	$11,816	$28,557	$5,728,085
59	$16,707	$11,850	$28,557	$5,716,235
60	$16,672	$11,885	$28,557	$5,704,350

第5年供款共

$342,688

第5年利息

$202,327

第5年共還本金

$140,360

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$16,638	$11,920	$28,557	$5,692,430
62	$16,603	$11,954	$28,557	$5,680,476
63	$16,568	$11,989	$28,557	$5,668,487
64	$16,533	$12,024	$28,557	$5,656,462
65	$16,498	$12,059	$28,557	$5,644,403
66	$16,463	$12,094	$28,557	$5,632,309
67	$16,428	$12,130	$28,557	$5,620,179
68	$16,392	$12,165	$28,557	$5,608,014
69	$16,357	$12,201	$28,557	$5,595,813
70	$16,321	$12,236	$28,557	$5,583,577
71	$16,285	$12,272	$28,557	$5,571,305
72	$16,250	$12,308	$28,557	$5,558,997

第6年供款共

$342,688

第6年利息

$197,335

第6年共還本金

$145,353

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$16,214	$12,344	$28,557	$5,546,654
74	$16,178	$12,380	$28,557	$5,534,274
75	$16,142	$12,416	$28,557	$5,521,858
76	$16,105	$12,452	$28,557	$5,509,407
77	$16,069	$12,488	$28,557	$5,496,918
78	$16,033	$12,525	$28,557	$5,484,394
79	$15,996	$12,561	$28,557	$5,471,832
80	$15,960	$12,598	$28,557	$5,459,235
81	$15,923	$12,635	$28,557	$5,446,600
82	$15,886	$12,671	$28,557	$5,433,929
83	$15,849	$12,708	$28,557	$5,421,220
84	$15,812	$12,745	$28,557	$5,408,475

第7年供款共

$342,688

第7年利息

$192,166

第7年共還本金

$150,522

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$15,775	$12,783	$28,557	$5,395,692
86	$15,737	$12,820	$28,557	$5,382,872
87	$15,700	$12,857	$28,557	$5,370,015
88	$15,663	$12,895	$28,557	$5,357,120
89	$15,625	$12,932	$28,557	$5,344,188
90	$15,587	$12,970	$28,557	$5,331,218
91	$15,549	$13,008	$28,557	$5,318,210
92	$15,511	$13,046	$28,557	$5,305,164
93	$15,473	$13,084	$28,557	$5,292,080
94	$15,435	$13,122	$28,557	$5,278,958
95	$15,397	$13,160	$28,557	$5,265,798
96	$15,359	$13,199	$28,557	$5,252,599

第8年供款共

$342,688

第8年利息

$186,812

第8年共還本金

$155,876

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$15,320	$13,237	$28,557	$5,239,362
98	$15,281	$13,276	$28,557	$5,226,086
99	$15,243	$13,315	$28,557	$5,212,771
100	$15,204	$13,353	$28,557	$5,199,418
101	$15,165	$13,392	$28,557	$5,186,026
102	$15,126	$13,431	$28,557	$5,172,594
103	$15,087	$13,471	$28,557	$5,159,124
104	$15,047	$13,510	$28,557	$5,145,614
105	$15,008	$13,549	$28,557	$5,132,064
106	$14,969	$13,589	$28,557	$5,118,476
107	$14,929	$13,628	$28,557	$5,104,847
108	$14,889	$13,668	$28,557	$5,091,179

第9年供款共

$342,688

第9年利息

$181,268

第9年共還本金

$161,420

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$14,849	$13,708	$28,557	$5,077,471
110	$14,809	$13,748	$28,557	$5,063,723
111	$14,769	$13,788	$28,557	$5,049,935
112	$14,729	$13,828	$28,557	$5,036,106
113	$14,689	$13,869	$28,557	$5,022,238
114	$14,648	$13,909	$28,557	$5,008,329
115	$14,608	$13,950	$28,557	$4,994,379
116	$14,567	$13,990	$28,557	$4,980,389
117	$14,526	$14,031	$28,557	$4,966,357
118	$14,485	$14,072	$28,557	$4,952,285
119	$14,444	$14,113	$28,557	$4,938,172
120	$14,403	$14,154	$28,557	$4,924,018

第10年供款共

$342,688

第10年利息

$175,527

第10年共還本金

$167,161

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$14,362	$14,196	$28,557	$4,909,822
122	$14,320	$14,237	$28,557	$4,895,585
123	$14,279	$14,279	$28,557	$4,881,307
124	$14,237	$14,320	$28,557	$4,866,986
125	$14,195	$14,362	$28,557	$4,852,625
126	$14,153	$14,404	$28,557	$4,838,221
127	$14,111	$14,446	$28,557	$4,823,775
128	$14,069	$14,488	$28,557	$4,809,287
129	$14,027	$14,530	$28,557	$4,794,757
130	$13,985	$14,573	$28,557	$4,780,184
131	$13,942	$14,615	$28,557	$4,765,569
132	$13,900	$14,658	$28,557	$4,750,911

第11年供款共

$342,688

第11年利息

$169,581

第11年共還本金

$173,107

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$13,857	$14,700	$28,557	$4,736,211
134	$13,814	$14,743	$28,557	$4,721,467
135	$13,771	$14,786	$28,557	$4,706,681
136	$13,728	$14,830	$28,557	$4,691,851
137	$13,685	$14,873	$28,557	$4,676,979
138	$13,641	$14,916	$28,557	$4,662,063
139	$13,598	$14,960	$28,557	$4,647,103
140	$13,554	$15,003	$28,557	$4,632,100
141	$13,510	$15,047	$28,557	$4,617,053
142	$13,466	$15,091	$28,557	$4,601,962
143	$13,422	$15,135	$28,557	$4,586,827
144	$13,378	$15,179	$28,557	$4,571,648

第12年供款共

$342,688

第12年利息

$163,424

第12年共還本金

$179,263

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$13,334	$15,223	$28,557	$4,556,424
146	$13,290	$15,268	$28,557	$4,541,157
147	$13,245	$15,312	$28,557	$4,525,844
148	$13,200	$15,357	$28,557	$4,510,487
149	$13,156	$15,402	$28,557	$4,495,086
150	$13,111	$15,447	$28,557	$4,479,639
151	$13,066	$15,492	$28,557	$4,464,147
152	$13,020	$15,537	$28,557	$4,448,610
153	$12,975	$15,582	$28,557	$4,433,028
154	$12,930	$15,628	$28,557	$4,417,401
155	$12,884	$15,673	$28,557	$4,401,727
156	$12,838	$15,719	$28,557	$4,386,008

第13年供款共

$342,688

第13年利息

$157,048

第13年共還本金

$185,639

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$12,793	$15,765	$28,557	$4,370,244
158	$12,747	$15,811	$28,557	$4,354,433
159	$12,700	$15,857	$28,557	$4,338,576
160	$12,654	$15,903	$28,557	$4,322,673
161	$12,608	$15,950	$28,557	$4,306,723
162	$12,561	$15,996	$28,557	$4,290,727
163	$12,515	$16,043	$28,557	$4,274,685
164	$12,468	$16,089	$28,557	$4,258,595
165	$12,421	$16,136	$28,557	$4,242,459
166	$12,374	$16,183	$28,557	$4,226,275
167	$12,327	$16,231	$28,557	$4,210,044
168	$12,279	$16,278	$28,557	$4,193,766

第14年供款共

$342,688

第14年利息

$150,446

第14年共還本金

$192,242

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$12,232	$16,326	$28,557	$4,177,441
170	$12,184	$16,373	$28,557	$4,161,068
171	$12,136	$16,421	$28,557	$4,144,647
172	$12,089	$16,469	$28,557	$4,128,178
173	$12,041	$16,517	$28,557	$4,111,661
174	$11,992	$16,565	$28,557	$4,095,096
175	$11,944	$16,613	$28,557	$4,078,483
176	$11,896	$16,662	$28,557	$4,061,821
177	$11,847	$16,710	$28,557	$4,045,111
178	$11,798	$16,759	$28,557	$4,028,352
179	$11,749	$16,808	$28,557	$4,011,544
180	$11,700	$16,857	$28,557	$3,994,687

第15年供款共

$342,688

第15年利息

$143,608

第15年共還本金

$199,079

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$11,651	$16,906	$28,557	$3,977,781
182	$11,602	$16,955	$28,557	$3,960,825
183	$11,552	$17,005	$28,557	$3,943,820
184	$11,503	$17,055	$28,557	$3,926,766
185	$11,453	$17,104	$28,557	$3,909,662
186	$11,403	$17,154	$28,557	$3,892,508
187	$11,353	$17,204	$28,557	$3,875,303
188	$11,303	$17,254	$28,557	$3,858,049
189	$11,253	$17,305	$28,557	$3,840,744
190	$11,202	$17,355	$28,557	$3,823,389
191	$11,152	$17,406	$28,557	$3,805,983
192	$11,101	$17,457	$28,557	$3,788,527

第16年供款共

$342,688

第16年利息

$136,528

第16年共還本金

$206,160

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$11,050	$17,507	$28,557	$3,771,019
194	$10,999	$17,559	$28,557	$3,753,461
195	$10,948	$17,610	$28,557	$3,735,851
196	$10,896	$17,661	$28,557	$3,718,190
197	$10,845	$17,713	$28,557	$3,700,478
198	$10,793	$17,764	$28,557	$3,682,713
199	$10,741	$17,816	$28,557	$3,664,897
200	$10,689	$17,868	$28,557	$3,647,029
201	$10,637	$17,920	$28,557	$3,629,109
202	$10,585	$17,972	$28,557	$3,611,137
203	$10,532	$18,025	$28,557	$3,593,112
204	$10,480	$18,077	$28,557	$3,575,034

第17年供款共

$342,688

第17年利息

$129,195

第17年共還本金

$213,493

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$10,427	$18,130	$28,557	$3,556,904
206	$10,374	$18,183	$28,557	$3,538,721
207	$10,321	$18,236	$28,557	$3,520,485
208	$10,268	$18,289	$28,557	$3,502,196
209	$10,215	$18,343	$28,557	$3,483,853
210	$10,161	$18,396	$28,557	$3,465,457
211	$10,108	$18,450	$28,557	$3,447,008
212	$10,054	$18,504	$28,557	$3,428,504
213	$10,000	$18,558	$28,557	$3,409,946
214	$9,946	$18,612	$28,557	$3,391,335
215	$9,891	$18,666	$28,557	$3,372,669
216	$9,837	$18,720	$28,557	$3,353,948

第18年供款共

$342,688

第18年利息

$121,602

第18年共還本金

$221,086

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$9,782	$18,775	$28,557	$3,335,174
218	$9,728	$18,830	$28,557	$3,316,344
219	$9,673	$18,885	$28,557	$3,297,459
220	$9,618	$18,940	$28,557	$3,278,519
221	$9,562	$18,995	$28,557	$3,259,524
222	$9,507	$19,050	$28,557	$3,240,474
223	$9,451	$19,106	$28,557	$3,221,368
224	$9,396	$19,162	$28,557	$3,202,206
225	$9,340	$19,218	$28,557	$3,182,989
226	$9,284	$19,274	$28,557	$3,163,715
227	$9,228	$19,330	$28,557	$3,144,386
228	$9,171	$19,386	$28,557	$3,124,999

第19年供款共

$342,688

第19年利息

$113,739

第19年共還本金

$228,949

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$9,115	$19,443	$28,557	$3,105,557
230	$9,058	$19,499	$28,557	$3,086,057
231	$9,001	$19,556	$28,557	$3,066,501
232	$8,944	$19,613	$28,557	$3,046,887
233	$8,887	$19,671	$28,557	$3,027,217
234	$8,829	$19,728	$28,557	$3,007,489
235	$8,772	$19,785	$28,557	$2,987,703
236	$8,714	$19,843	$28,557	$2,967,860
237	$8,656	$19,901	$28,557	$2,947,959
238	$8,598	$19,959	$28,557	$2,928,000
239	$8,540	$20,017	$28,557	$2,907,983
240	$8,482	$20,076	$28,557	$2,887,907

第20年供款共

$342,688

第20年利息

$105,596

第20年共還本金

$237,092

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$8,423	$20,134	$28,557	$2,867,773
242	$8,364	$20,193	$28,557	$2,847,580
243	$8,305	$20,252	$28,557	$2,827,328
244	$8,246	$20,311	$28,557	$2,807,017
245	$8,187	$20,370	$28,557	$2,786,647
246	$8,128	$20,430	$28,557	$2,766,217
247	$8,068	$20,489	$28,557	$2,745,728
248	$8,008	$20,549	$28,557	$2,725,179
249	$7,948	$20,609	$28,557	$2,704,570
250	$7,888	$20,669	$28,557	$2,683,901
251	$7,828	$20,729	$28,557	$2,663,172
252	$7,768	$20,790	$28,557	$2,642,382

第21年供款共

$342,688

第21年利息

$97,163

第21年共還本金

$245,525

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$7,707	$20,850	$28,557	$2,621,532
254	$7,646	$20,911	$28,557	$2,600,621
255	$7,585	$20,972	$28,557	$2,579,648
256	$7,524	$21,033	$28,557	$2,558,615
257	$7,463	$21,095	$28,557	$2,537,520
258	$7,401	$21,156	$28,557	$2,516,364
259	$7,339	$21,218	$28,557	$2,495,146
260	$7,278	$21,280	$28,557	$2,473,867
261	$7,215	$21,342	$28,557	$2,452,525
262	$7,153	$21,404	$28,557	$2,431,121
263	$7,091	$21,467	$28,557	$2,409,654
264	$7,028	$21,529	$28,557	$2,388,125

第22年供款共

$342,688

第22年利息

$88,430

第22年共還本金

$254,257

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$6,965	$21,592	$28,557	$2,366,533
266	$6,902	$21,655	$28,557	$2,344,878
267	$6,839	$21,718	$28,557	$2,323,160
268	$6,776	$21,781	$28,557	$2,301,378
269	$6,712	$21,845	$28,557	$2,279,533
270	$6,649	$21,909	$28,557	$2,257,625
271	$6,585	$21,973	$28,557	$2,235,652
272	$6,521	$22,037	$28,557	$2,213,615
273	$6,456	$22,101	$28,557	$2,191,515
274	$6,392	$22,165	$28,557	$2,169,349
275	$6,327	$22,230	$28,557	$2,147,119
276	$6,262	$22,295	$28,557	$2,124,824

第23年供款共

$342,688

第23年利息

$79,387

第23年共還本金

$263,301

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$6,197	$22,360	$28,557	$2,102,464
278	$6,132	$22,425	$28,557	$2,080,039
279	$6,067	$22,491	$28,557	$2,057,549
280	$6,001	$22,556	$28,557	$2,034,992
281	$5,935	$22,622	$28,557	$2,012,371
282	$5,869	$22,688	$28,557	$1,989,683
283	$5,803	$22,754	$28,557	$1,966,929
284	$5,737	$22,820	$28,557	$1,944,108
285	$5,670	$22,887	$28,557	$1,921,221
286	$5,604	$22,954	$28,557	$1,898,267
287	$5,537	$23,021	$28,557	$1,875,247
288	$5,469	$23,088	$28,557	$1,852,159

第24年供款共

$342,688

第24年利息

$70,022

第24年共還本金

$272,665

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$5,402	$23,155	$28,557	$1,829,004
290	$5,335	$23,223	$28,557	$1,805,781
291	$5,267	$23,290	$28,557	$1,782,490
292	$5,199	$23,358	$28,557	$1,759,132
293	$5,131	$23,427	$28,557	$1,735,706
294	$5,062	$23,495	$28,557	$1,712,211
295	$4,994	$23,563	$28,557	$1,688,647
296	$4,925	$23,632	$28,557	$1,665,015
297	$4,856	$23,701	$28,557	$1,641,314
298	$4,787	$23,770	$28,557	$1,617,544
299	$4,718	$23,839	$28,557	$1,593,705
300	$4,648	$23,909	$28,557	$1,569,796

第25年供款共

$342,688

第25年利息

$60,325

第25年共還本金

$282,363

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$4,579	$23,979	$28,557	$1,545,817
302	$4,509	$24,049	$28,557	$1,521,768
303	$4,438	$24,119	$28,557	$1,497,649
304	$4,368	$24,189	$28,557	$1,473,460
305	$4,298	$24,260	$28,557	$1,449,200
306	$4,227	$24,330	$28,557	$1,424,870
307	$4,156	$24,401	$28,557	$1,400,468
308	$4,085	$24,473	$28,557	$1,375,996
309	$4,013	$24,544	$28,557	$1,351,452
310	$3,942	$24,616	$28,557	$1,326,836
311	$3,870	$24,687	$28,557	$1,302,149
312	$3,798	$24,759	$28,557	$1,277,389

第26年供款共

$342,688

第26年利息

$50,282

第26年共還本金

$292,406

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$3,726	$24,832	$28,557	$1,252,558
314	$3,653	$24,904	$28,557	$1,227,654
315	$3,581	$24,977	$28,557	$1,202,677
316	$3,508	$25,050	$28,557	$1,177,628
317	$3,435	$25,123	$28,557	$1,152,505
318	$3,361	$25,196	$28,557	$1,127,309
319	$3,288	$25,269	$28,557	$1,102,040
320	$3,214	$25,343	$28,557	$1,076,697
321	$3,140	$25,417	$28,557	$1,051,280
322	$3,066	$25,491	$28,557	$1,025,789
323	$2,992	$25,565	$28,557	$1,000,223
324	$2,917	$25,640	$28,557	$974,583

第27年供款共

$342,688

第27年利息

$39,882

第27年共還本金

$302,806

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,843	$25,715	$28,557	$948,869
326	$2,768	$25,790	$28,557	$923,079
327	$2,692	$25,865	$28,557	$897,214
328	$2,617	$25,940	$28,557	$871,273
329	$2,541	$26,016	$28,557	$845,257
330	$2,465	$26,092	$28,557	$819,165
331	$2,389	$26,168	$28,557	$792,997
332	$2,313	$26,244	$28,557	$766,753
333	$2,236	$26,321	$28,557	$740,432
334	$2,160	$26,398	$28,557	$714,034
335	$2,083	$26,475	$28,557	$687,559
336	$2,005	$26,552	$28,557	$661,007

第28年供款共

$342,688

第28年利息

$29,112

第28年共還本金

$313,576

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,928	$26,629	$28,557	$634,378
338	$1,850	$26,707	$28,557	$607,671
339	$1,772	$26,785	$28,557	$580,886
340	$1,694	$26,863	$28,557	$554,023
341	$1,616	$26,941	$28,557	$527,082
342	$1,537	$27,020	$28,557	$500,062
343	$1,459	$27,099	$28,557	$472,963
344	$1,379	$27,178	$28,557	$445,785
345	$1,300	$27,257	$28,557	$418,528
346	$1,221	$27,337	$28,557	$391,191
347	$1,141	$27,416	$28,557	$363,775
348	$1,061	$27,496	$28,557	$336,279

第29年供款共

$342,688

第29年利息

$17,959

第29年共還本金

$324,729

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$981	$27,577	$28,557	$308,702
350	$900	$27,657	$28,557	$281,045
351	$820	$27,738	$28,557	$253,307
352	$739	$27,819	$28,557	$225,489
353	$658	$27,900	$28,557	$197,589
354	$576	$27,981	$28,557	$169,608
355	$495	$28,063	$28,557	$141,546
356	$413	$28,144	$28,557	$113,401
357	$331	$28,227	$28,557	$85,175
358	$248	$28,309	$28,557	$56,866
359	$166	$28,391	$28,557	$28,474
360	$83	$28,474	$28,557	$0

第30年供款共

$342,688

第30年利息

$6,409

第30年共還本金

$336,279

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$12,319,636

免責聲明

筍盤推介

按揭保險費
info