樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$177,300

借款月供 $809 , 共加借HK$177,300

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$13,172,626

每月供款
$33,152

首期

$908,000

總貸款額

$7,269,300

總利息

$4,665,326

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$1,238,000

按月供比率計算

$66,303

置業成本總預算

HK$1,238,000

首期

$908,000
印花稅

$240,000
- AVD
  
  $240,000
律師費

$ 10,000
代理佣金

$80,000
按揭保險費

$177,300

最低每月入息要求

按月供比率計算

$66,303

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

馬鞍山迎海

thumb_up

大型新屋苑 2房加工人房

實

497 呎

@15,694

local_fire_department 至HIT verified 首置必買

售$780 萬

實

497 呎

@15,694

售$780 萬

local_fire_department 至HIT verified 首置必買

VR實景

馬鞍山翠擁華庭

thumb_up

清幽[高實用]3房(1套房)連工人房[專屬屋苑邨巴]免費接駁[鑽石山],[新港城]&[大學站].

實

765 呎

@11,477

建

988 呎

@8,887

local_fire_department 至HIT

售$878 萬

實

765 呎

@11,477

建

988 呎

@8,887

售$878 萬

local_fire_department 至HIT

粉嶺百福花園

thumb_up

*換樓精選*開揚遠景*

實

790 呎

@11,392

建

1,075 呎

@8,372

real_estate_agent 罕有放盤

售$900 萬

實

790 呎

@11,392

建

1,075 呎

@8,372

售$900 萬

real_estate_agent 罕有放盤

VR實景

馬鞍山迎海第01期第02座

thumb_up

地鐡站4分鐘到鄰近商場西南海景2房

實

534 呎

@14,944

建

677 呎

@11,787

local_fire_department 至HIT local_offer 低水筍價

售$798 萬

實

534 呎

@14,944

建

677 呎

@11,787

售$798 萬

local_fire_department 至HIT local_offer 低水筍價

馬鞍山新港城第05期濤居海

thumb_up

新港城海濤居 **開揚遠景,套3房2廳,即買即用**

實

643 呎

@13,219

建

824 呎

@10,316

local_fire_department 至HIT local_offer 低水筍價

售$850 萬

實

643 呎

@13,219

建

824 呎

@10,316

售$850 萬

local_fire_department 至HIT local_offer 低水筍價

西貢逸瓏海滙第

thumb_up

逸瓏海滙

實

586 呎

@14,300

local_fire_department 至HIT

售$838 萬

實

586 呎

@14,300

售$838 萬

local_fire_department 至HIT

馬鞍山曉峰灣畔第01座

thumb_up

海景三房@罕有放盤@鄰近馬鐵站@

實

653 呎

@13,783

建

862 呎

@10,441

local_fire_department 至HIT

售$900 萬

實

653 呎

@13,783

建

862 呎

@10,441

售$900 萬

local_fire_department 至HIT

馬鞍山聽濤雅苑第09座

thumb_up

交通便利 ! 環境舒適寧靜 ! 價錢可以再商議！

實

788 呎

@10,787

建

977 呎

@8,700

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 verified 首置必買

售$850 萬

實

788 呎

@10,787

建

977 呎

@8,700

售$850 萬

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 verified 首置必買

馬鞍山 SILVERSANDS 第05B座

thumb_up

2房, 2廳東南 SILVERSANDS

實

455 呎

@18,681

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 price_change 蝕讓盤

售$850 萬

實

455 呎

@18,681

售$850 萬

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 price_change 蝕讓盤

西貢大環

thumb_up

大环海景地下

建

700 呎

@11,857

real_estate_agent 罕有放盤

售$830 萬

建

700 呎

@11,857

售$830 萬

real_estate_agent 罕有放盤

清水灣 HENG MEI DENG

thumb_up

Spacious Village House

建

700 呎

@10,714

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$750 萬

建

700 呎

@10,714

售$750 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇

馬鞍山天宇海第2B座

thumb_up

天宇海第2B座

實

666 呎

@12,583

建

878 呎

@9,544

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

售$838 萬

實

666 呎

@12,583

建

878 呎

@9,544

售$838 萬

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

利率	15年	20年	25年	30年
1.000	$43,506	$33,431	$27,396	$23,381
1.500	$45,124	$35,078	$29,073	$25,088
2.000	$46,779	$36,774	$30,811	$26,869
2.500	$48,471	$38,520	$32,611	$28,723
3.000	$50,200	$40,315	$34,472	$30,648
3.500	$51,967	$42,159	$36,392	$32,642
3.625	$52,414	$42,627	$36,881	$33,152
4.000	$53,770	$44,051	$38,370	$34,705
4.500	$55,610	$45,989	$40,405	$36,832
5.000	$57,485	$47,974	$42,496	$39,023
5.500	$59,396	$50,005	$44,640	$41,274
6.000	$61,342	$52,080	$46,836	$43,583

每月供款$33,152

年期

30年

貸款金額

$7,269,300

總利息

$4,665,326

總貸款連利息

$11,934,626

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$21,959	$11,192	$33,152	$7,258,108
2	$21,926	$11,226	$33,152	$7,246,881
3	$21,892	$11,260	$33,152	$7,235,621
4	$21,858	$11,294	$33,152	$7,224,327
5	$21,823	$11,328	$33,152	$7,212,999
6	$21,789	$11,362	$33,152	$7,201,636
7	$21,755	$11,397	$33,152	$7,190,240
8	$21,721	$11,431	$33,152	$7,178,808
9	$21,686	$11,466	$33,152	$7,167,343
10	$21,651	$11,500	$33,152	$7,155,842
11	$21,617	$11,535	$33,152	$7,144,307
12	$21,582	$11,570	$33,152	$7,132,737

第1年供款共

$397,821

第1年利息

$261,258

第1年共還本金

$136,563

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$21,547	$11,605	$33,152	$7,121,132
14	$21,512	$11,640	$33,152	$7,109,492
15	$21,477	$11,675	$33,152	$7,097,817
16	$21,441	$11,710	$33,152	$7,086,107
17	$21,406	$11,746	$33,152	$7,074,361
18	$21,370	$11,781	$33,152	$7,062,580
19	$21,335	$11,817	$33,152	$7,050,763
20	$21,299	$11,853	$33,152	$7,038,910
21	$21,263	$11,888	$33,152	$7,027,022
22	$21,227	$11,924	$33,152	$7,015,098
23	$21,191	$11,960	$33,152	$7,003,137
24	$21,155	$11,996	$33,152	$6,991,141

第2年供款共

$397,821

第2年利息

$256,225

第2年共還本金

$141,596

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$21,119	$12,033	$33,152	$6,979,108
26	$21,083	$12,069	$33,152	$6,967,039
27	$21,046	$12,105	$33,152	$6,954,934
28	$21,010	$12,142	$33,152	$6,942,792
29	$20,973	$12,179	$33,152	$6,930,613
30	$20,936	$12,216	$33,152	$6,918,397
31	$20,899	$12,252	$33,152	$6,906,145
32	$20,862	$12,289	$33,152	$6,893,856
33	$20,825	$12,327	$33,152	$6,881,529
34	$20,788	$12,364	$33,152	$6,869,165
35	$20,751	$12,401	$33,152	$6,856,764
36	$20,713	$12,439	$33,152	$6,844,326

第3年供款共

$397,821

第3年利息

$251,006

第3年共還本金

$146,815

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$20,676	$12,476	$33,152	$6,831,849
38	$20,638	$12,514	$33,152	$6,819,336
39	$20,600	$12,552	$33,152	$6,806,784
40	$20,562	$12,590	$33,152	$6,794,194
41	$20,524	$12,628	$33,152	$6,781,567
42	$20,486	$12,666	$33,152	$6,768,901
43	$20,448	$12,704	$33,152	$6,756,197
44	$20,409	$12,742	$33,152	$6,743,454
45	$20,371	$12,781	$33,152	$6,730,674
46	$20,332	$12,819	$33,152	$6,717,854
47	$20,294	$12,858	$33,152	$6,704,996
48	$20,255	$12,897	$33,152	$6,692,099

第4年供款共

$397,821

第4年利息

$245,594

第4年共還本金

$152,227

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$20,216	$12,936	$33,152	$6,679,163
50	$20,177	$12,975	$33,152	$6,666,188
51	$20,137	$13,014	$33,152	$6,653,173
52	$20,098	$13,054	$33,152	$6,640,120
53	$20,059	$13,093	$33,152	$6,627,027
54	$20,019	$13,133	$33,152	$6,613,894
55	$19,979	$13,172	$33,152	$6,600,722
56	$19,940	$13,212	$33,152	$6,587,510
57	$19,900	$13,252	$33,152	$6,574,258
58	$19,860	$13,292	$33,152	$6,560,966
59	$19,820	$13,332	$33,152	$6,547,634
60	$19,779	$13,372	$33,152	$6,534,261

第5年供款共

$397,821

第5年利息

$239,983

第5年共還本金

$157,838

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$19,739	$13,413	$33,152	$6,520,848
62	$19,698	$13,453	$33,152	$6,507,395
63	$19,658	$13,494	$33,152	$6,493,901
64	$19,617	$13,535	$33,152	$6,480,366
65	$19,576	$13,576	$33,152	$6,466,791
66	$19,535	$13,617	$33,152	$6,453,174
67	$19,494	$13,658	$33,152	$6,439,516
68	$19,453	$13,699	$33,152	$6,425,817
69	$19,411	$13,740	$33,152	$6,412,077
70	$19,370	$13,782	$33,152	$6,398,295
71	$19,328	$13,824	$33,152	$6,384,471
72	$19,286	$13,865	$33,152	$6,370,606

第6年供款共

$397,821

第6年利息

$234,166

第6年共還本金

$163,655

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$19,245	$13,907	$33,152	$6,356,699
74	$19,203	$13,949	$33,152	$6,342,750
75	$19,160	$13,991	$33,152	$6,328,758
76	$19,118	$14,034	$33,152	$6,314,725
77	$19,076	$14,076	$33,152	$6,300,649
78	$19,033	$14,119	$33,152	$6,286,530
79	$18,991	$14,161	$33,152	$6,272,369
80	$18,948	$14,204	$33,152	$6,258,165
81	$18,905	$14,247	$33,152	$6,243,918
82	$18,862	$14,290	$33,152	$6,229,628
83	$18,819	$14,333	$33,152	$6,215,295
84	$18,775	$14,376	$33,152	$6,200,919

第7年供款共

$397,821

第7年利息

$228,134

第7年共還本金

$169,687

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$18,732	$14,420	$33,152	$6,186,499
86	$18,688	$14,463	$33,152	$6,172,036
87	$18,645	$14,507	$33,152	$6,157,529
88	$18,601	$14,551	$33,152	$6,142,978
89	$18,557	$14,595	$33,152	$6,128,383
90	$18,513	$14,639	$33,152	$6,113,744
91	$18,469	$14,683	$33,152	$6,099,061
92	$18,424	$14,727	$33,152	$6,084,333
93	$18,380	$14,772	$33,152	$6,069,561
94	$18,335	$14,817	$33,152	$6,054,745
95	$18,290	$14,861	$33,152	$6,039,884
96	$18,245	$14,906	$33,152	$6,024,977

第8年供款共

$397,821

第8年利息

$221,879

第8年共還本金

$175,942

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$18,200	$14,951	$33,152	$6,010,026
98	$18,155	$14,996	$33,152	$5,995,030
99	$18,110	$15,042	$33,152	$5,979,988
100	$18,065	$15,087	$33,152	$5,964,901
101	$18,019	$15,133	$33,152	$5,949,768
102	$17,973	$15,178	$33,152	$5,934,589
103	$17,927	$15,224	$33,152	$5,919,365
104	$17,881	$15,270	$33,152	$5,904,095
105	$17,835	$15,316	$33,152	$5,888,778
106	$17,789	$15,363	$33,152	$5,873,416
107	$17,743	$15,409	$33,152	$5,858,006
108	$17,696	$15,456	$33,152	$5,842,551

第9年供款共

$397,821

第9年利息

$215,394

第9年共還本金

$182,427

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$17,649	$15,502	$33,152	$5,827,048
110	$17,603	$15,549	$33,152	$5,811,499
111	$17,556	$15,596	$33,152	$5,795,903
112	$17,508	$15,643	$33,152	$5,780,260
113	$17,461	$15,691	$33,152	$5,764,569
114	$17,414	$15,738	$33,152	$5,748,831
115	$17,366	$15,785	$33,152	$5,733,046
116	$17,319	$15,833	$33,152	$5,717,213
117	$17,271	$15,881	$33,152	$5,701,332
118	$17,223	$15,929	$33,152	$5,685,403
119	$17,175	$15,977	$33,152	$5,669,426
120	$17,126	$16,025	$33,152	$5,653,400

第10年供款共

$397,821

第10年利息

$208,670

第10年共還本金

$189,151

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$17,078	$16,074	$33,152	$5,637,326
122	$17,029	$16,122	$33,152	$5,621,204
123	$16,981	$16,171	$33,152	$5,605,033
124	$16,932	$16,220	$33,152	$5,588,813
125	$16,883	$16,269	$33,152	$5,572,544
126	$16,834	$16,318	$33,152	$5,556,226
127	$16,784	$16,367	$33,152	$5,539,859
128	$16,735	$16,417	$33,152	$5,523,442
129	$16,685	$16,466	$33,152	$5,506,976
130	$16,636	$16,516	$33,152	$5,490,460
131	$16,586	$16,566	$33,152	$5,473,894
132	$16,536	$16,616	$33,152	$5,457,278

第11年供款共

$397,821

第11年利息

$201,699

第11年共還本金

$196,122

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$16,486	$16,666	$33,152	$5,440,612
134	$16,435	$16,717	$33,152	$5,423,895
135	$16,385	$16,767	$33,152	$5,407,128
136	$16,334	$16,818	$33,152	$5,390,310
137	$16,283	$16,869	$33,152	$5,373,442
138	$16,232	$16,919	$33,152	$5,356,522
139	$16,181	$16,971	$33,152	$5,339,552
140	$16,130	$17,022	$33,152	$5,322,530
141	$16,078	$17,073	$33,152	$5,305,457
142	$16,027	$17,125	$33,152	$5,288,332
143	$15,975	$17,177	$33,152	$5,271,155
144	$15,923	$17,228	$33,152	$5,253,927

第12年供款共

$397,821

第12年利息

$194,470

第12年共還本金

$203,351

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$15,871	$17,280	$33,152	$5,236,646
146	$15,819	$17,333	$33,152	$5,219,314
147	$15,767	$17,385	$33,152	$5,201,929
148	$15,714	$17,438	$33,152	$5,184,491
149	$15,661	$17,490	$33,152	$5,167,001
150	$15,609	$17,543	$33,152	$5,149,458
151	$15,556	$17,596	$33,152	$5,131,862
152	$15,502	$17,649	$33,152	$5,114,212
153	$15,449	$17,703	$33,152	$5,096,510
154	$15,396	$17,756	$33,152	$5,078,754
155	$15,342	$17,810	$33,152	$5,060,944
156	$15,288	$17,863	$33,152	$5,043,081

第13年供款共

$397,821

第13年利息

$186,975

第13年共還本金

$210,846

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$15,234	$17,917	$33,152	$5,025,163
158	$15,180	$17,972	$33,152	$5,007,192
159	$15,126	$18,026	$33,152	$4,989,166
160	$15,071	$18,080	$33,152	$4,971,086
161	$15,017	$18,135	$33,152	$4,952,951
162	$14,962	$18,190	$33,152	$4,934,761
163	$14,907	$18,245	$33,152	$4,916,516
164	$14,852	$18,300	$33,152	$4,898,216
165	$14,797	$18,355	$33,152	$4,879,861
166	$14,741	$18,410	$33,152	$4,861,451
167	$14,686	$18,466	$33,152	$4,842,985
168	$14,630	$18,522	$33,152	$4,824,463

第14年供款共

$397,821

第14年利息

$179,203

第14年共還本金

$218,618

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$14,574	$18,578	$33,152	$4,805,885
170	$14,518	$18,634	$33,152	$4,787,251
171	$14,461	$18,690	$33,152	$4,768,561
172	$14,405	$18,747	$33,152	$4,749,814
173	$14,348	$18,803	$33,152	$4,731,011
174	$14,292	$18,860	$33,152	$4,712,151
175	$14,235	$18,917	$33,152	$4,693,234
176	$14,177	$18,974	$33,152	$4,674,259
177	$14,120	$19,032	$33,152	$4,655,228
178	$14,063	$19,089	$33,152	$4,636,139
179	$14,005	$19,147	$33,152	$4,616,992
180	$13,947	$19,205	$33,152	$4,597,787

第15年供款共

$397,821

第15年利息

$171,145

第15年共還本金

$226,676

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$13,889	$19,263	$33,152	$4,578,525
182	$13,831	$19,321	$33,152	$4,559,204
183	$13,773	$19,379	$33,152	$4,539,825
184	$13,714	$19,438	$33,152	$4,520,387
185	$13,655	$19,496	$33,152	$4,500,891
186	$13,596	$19,555	$33,152	$4,481,336
187	$13,537	$19,614	$33,152	$4,461,721
188	$13,478	$19,674	$33,152	$4,442,048
189	$13,419	$19,733	$33,152	$4,422,314
190	$13,359	$19,793	$33,152	$4,402,522
191	$13,299	$19,852	$33,152	$4,382,669
192	$13,239	$19,912	$33,152	$4,362,757

第16年供款共

$397,821

第16年利息

$162,790

第16年共還本金

$235,030

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$13,179	$19,973	$33,152	$4,342,784
194	$13,119	$20,033	$33,152	$4,322,751
195	$13,058	$20,093	$33,152	$4,302,658
196	$12,998	$20,154	$33,152	$4,282,504
197	$12,937	$20,215	$33,152	$4,262,289
198	$12,876	$20,276	$33,152	$4,242,013
199	$12,814	$20,337	$33,152	$4,221,675
200	$12,753	$20,399	$33,152	$4,201,277
201	$12,691	$20,460	$33,152	$4,180,816
202	$12,630	$20,522	$33,152	$4,160,294
203	$12,568	$20,584	$33,152	$4,139,710
204	$12,505	$20,646	$33,152	$4,119,064

第17年供款共

$397,821

第17年利息

$154,128

第17年共還本金

$243,693

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$12,443	$20,709	$33,152	$4,098,355
206	$12,380	$20,771	$33,152	$4,077,584
207	$12,318	$20,834	$33,152	$4,056,750
208	$12,255	$20,897	$33,152	$4,035,853
209	$12,192	$20,960	$33,152	$4,014,892
210	$12,128	$21,023	$33,152	$3,993,869
211	$12,065	$21,087	$33,152	$3,972,782
212	$12,001	$21,151	$33,152	$3,951,632
213	$11,937	$21,215	$33,152	$3,930,417
214	$11,873	$21,279	$33,152	$3,909,138
215	$11,809	$21,343	$33,152	$3,887,796
216	$11,744	$21,407	$33,152	$3,866,388

第18年供款共

$397,821

第18年利息

$145,145

第18年共還本金

$252,675

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$11,680	$21,472	$33,152	$3,844,916
218	$11,615	$21,537	$33,152	$3,823,379
219	$11,550	$21,602	$33,152	$3,801,777
220	$11,485	$21,667	$33,152	$3,780,110
221	$11,419	$21,733	$33,152	$3,758,377
222	$11,353	$21,798	$33,152	$3,736,579
223	$11,288	$21,864	$33,152	$3,714,715
224	$11,222	$21,930	$33,152	$3,692,785
225	$11,155	$21,996	$33,152	$3,670,788
226	$11,089	$22,063	$33,152	$3,648,725
227	$11,022	$22,130	$33,152	$3,626,596
228	$10,955	$22,196	$33,152	$3,604,400

第19年供款共

$397,821

第19年利息

$135,832

第19年共還本金

$261,989

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$10,888	$22,263	$33,152	$3,582,136
230	$10,821	$22,331	$33,152	$3,559,805
231	$10,754	$22,398	$33,152	$3,537,407
232	$10,686	$22,466	$33,152	$3,514,941
233	$10,618	$22,534	$33,152	$3,492,408
234	$10,550	$22,602	$33,152	$3,469,806
235	$10,482	$22,670	$33,152	$3,447,136
236	$10,413	$22,739	$33,152	$3,424,397
237	$10,345	$22,807	$33,152	$3,401,590
238	$10,276	$22,876	$33,152	$3,378,714
239	$10,207	$22,945	$33,152	$3,355,769
240	$10,137	$23,015	$33,152	$3,332,754

第20年供款共

$397,821

第20年利息

$126,176

第20年共還本金

$271,645

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$10,068	$23,084	$33,152	$3,309,670
242	$9,998	$23,154	$33,152	$3,286,517
243	$9,928	$23,224	$33,152	$3,263,293
244	$9,858	$23,294	$33,152	$3,239,999
245	$9,787	$23,364	$33,152	$3,216,635
246	$9,717	$23,435	$33,152	$3,193,200
247	$9,646	$23,506	$33,152	$3,169,694
248	$9,575	$23,577	$33,152	$3,146,118
249	$9,504	$23,648	$33,152	$3,122,470
250	$9,432	$23,719	$33,152	$3,098,751
251	$9,361	$23,791	$33,152	$3,074,960
252	$9,289	$23,863	$33,152	$3,051,097

第21年供款共

$397,821

第21年利息

$116,163

第21年共還本金

$281,658

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$9,217	$23,935	$33,152	$3,027,162
254	$9,145	$24,007	$33,152	$3,003,155
255	$9,072	$24,080	$33,152	$2,979,075
256	$8,999	$24,152	$33,152	$2,954,923
257	$8,926	$24,225	$33,152	$2,930,697
258	$8,853	$24,299	$33,152	$2,906,399
259	$8,780	$24,372	$33,152	$2,882,027
260	$8,706	$24,446	$33,152	$2,857,581
261	$8,632	$24,519	$33,152	$2,833,062
262	$8,558	$24,594	$33,152	$2,808,468
263	$8,484	$24,668	$33,152	$2,783,800
264	$8,409	$24,742	$33,152	$2,759,058

第22年供款共

$397,821

第22年利息

$105,782

第22年共還本金

$292,039

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$8,335	$24,817	$33,152	$2,734,241
266	$8,260	$24,892	$33,152	$2,709,349
267	$8,184	$24,967	$33,152	$2,684,381
268	$8,109	$25,043	$33,152	$2,659,339
269	$8,033	$25,118	$33,152	$2,634,220
270	$7,958	$25,194	$33,152	$2,609,026
271	$7,881	$25,270	$33,152	$2,583,756
272	$7,805	$25,347	$33,152	$2,558,409
273	$7,729	$25,423	$33,152	$2,532,986
274	$7,652	$25,500	$33,152	$2,507,486
275	$7,575	$25,577	$33,152	$2,481,909
276	$7,497	$25,654	$33,152	$2,456,255

第23年供款共

$397,821

第23年利息

$95,018

第23年共還本金

$302,803

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$7,420	$25,732	$33,152	$2,430,523
278	$7,342	$25,810	$33,152	$2,404,713
279	$7,264	$25,887	$33,152	$2,378,826
280	$7,186	$25,966	$33,152	$2,352,860
281	$7,108	$26,044	$33,152	$2,326,816
282	$7,029	$26,123	$33,152	$2,300,693
283	$6,950	$26,202	$33,152	$2,274,492
284	$6,871	$26,281	$33,152	$2,248,211
285	$6,791	$26,360	$33,152	$2,221,850
286	$6,712	$26,440	$33,152	$2,195,411
287	$6,632	$26,520	$33,152	$2,168,891
288	$6,552	$26,600	$33,152	$2,142,291

第24年供款共

$397,821

第24年利息

$83,857

第24年共還本金

$313,964

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$6,472	$26,680	$33,152	$2,115,611
290	$6,391	$26,761	$33,152	$2,088,850
291	$6,310	$26,842	$33,152	$2,062,008
292	$6,229	$26,923	$33,152	$2,035,085
293	$6,148	$27,004	$33,152	$2,008,081
294	$6,066	$27,086	$33,152	$1,980,996
295	$5,984	$27,167	$33,152	$1,953,828
296	$5,902	$27,250	$33,152	$1,926,579
297	$5,820	$27,332	$33,152	$1,899,247
298	$5,737	$27,414	$33,152	$1,871,832
299	$5,654	$27,497	$33,152	$1,844,335
300	$5,571	$27,580	$33,152	$1,816,755

第25年供款共

$397,821

第25年利息

$72,285

第25年共還本金

$325,536

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$5,488	$27,664	$33,152	$1,789,091
302	$5,405	$27,747	$33,152	$1,761,344
303	$5,321	$27,831	$33,152	$1,733,513
304	$5,237	$27,915	$33,152	$1,705,598
305	$5,152	$27,999	$33,152	$1,677,598
306	$5,068	$28,084	$33,152	$1,649,514
307	$4,983	$28,169	$33,152	$1,621,346
308	$4,898	$28,254	$33,152	$1,593,092
309	$4,812	$28,339	$33,152	$1,564,752
310	$4,727	$28,425	$33,152	$1,536,328
311	$4,641	$28,511	$33,152	$1,507,817
312	$4,555	$28,597	$33,152	$1,479,220

第26年供款共

$397,821

第26年利息

$60,286

第26年共還本金

$337,535

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$4,468	$28,683	$33,152	$1,450,537
314	$4,382	$28,770	$33,152	$1,421,767
315	$4,295	$28,857	$33,152	$1,392,910
316	$4,208	$28,944	$33,152	$1,363,966
317	$4,120	$29,031	$33,152	$1,334,935
318	$4,033	$29,119	$33,152	$1,305,815
319	$3,945	$29,207	$33,152	$1,276,608
320	$3,856	$29,295	$33,152	$1,247,313
321	$3,768	$29,384	$33,152	$1,217,929
322	$3,679	$29,473	$33,152	$1,188,457
323	$3,590	$29,562	$33,152	$1,158,895
324	$3,501	$29,651	$33,152	$1,129,244

第27年供款共

$397,821

第27年利息

$47,845

第27年共還本金

$349,976

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$3,411	$29,740	$33,152	$1,099,504
326	$3,321	$29,830	$33,152	$1,069,673
327	$3,231	$29,920	$33,152	$1,039,753
328	$3,141	$30,011	$33,152	$1,009,742
329	$3,050	$30,101	$33,152	$979,641
330	$2,959	$30,192	$33,152	$949,448
331	$2,868	$30,284	$33,152	$919,165
332	$2,777	$30,375	$33,152	$888,789
333	$2,685	$30,467	$33,152	$858,323
334	$2,593	$30,559	$33,152	$827,764
335	$2,501	$30,651	$33,152	$797,113
336	$2,408	$30,744	$33,152	$766,369

第28年供款共

$397,821

第28年利息

$34,945

第28年共還本金

$362,875

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,315	$30,837	$33,152	$735,532
338	$2,222	$30,930	$33,152	$704,602
339	$2,128	$31,023	$33,152	$673,579
340	$2,035	$31,117	$33,152	$642,462
341	$1,941	$31,211	$33,152	$611,251
342	$1,846	$31,305	$33,152	$579,946
343	$1,752	$31,400	$33,152	$548,546
344	$1,657	$31,495	$33,152	$517,051
345	$1,562	$31,590	$33,152	$485,462
346	$1,466	$31,685	$33,152	$453,776
347	$1,371	$31,781	$33,152	$421,995
348	$1,275	$31,877	$33,152	$390,118

第29年供款共

$397,821

第29年利息

$21,570

第29年共還本金

$376,250

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,178	$31,973	$33,152	$358,145
350	$1,082	$32,070	$33,152	$326,075
351	$985	$32,167	$33,152	$293,909
352	$888	$32,264	$33,152	$261,645
353	$790	$32,361	$33,152	$229,283
354	$693	$32,459	$33,152	$196,824
355	$595	$32,557	$33,152	$164,267
356	$496	$32,656	$33,152	$131,612
357	$398	$32,754	$33,152	$98,857
358	$299	$32,853	$33,152	$66,004
359	$199	$32,952	$33,152	$33,052
360	$100	$33,052	$33,152	$0

第30年供款共

$397,821

第30年利息

$7,702

第30年共還本金

$390,118

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$13,172,626

免責聲明

筍盤推介

按揭保險費
info