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$11,160,271

每月供款
$20,112

首期

$3,590,000

總貸款額

$4,410,000

總利息

$2,830,271

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$3,920,000

按月供比率計算

$40,224

置業成本總預算

HK$3,920,000

首期

$3,590,000
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

$40,224

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

thumb_up

換樓良機高層開揚三房(主套)連工人房

實

733 呎

@11,187

建

906 呎

@9,051

local_offer 低水筍價

售$820 萬

實

733 呎

@11,187

建

906 呎

@9,051

售$820 萬

local_offer 低水筍價

馬鞍山曉峰灣畔第04座

thumb_up

曉峰灣畔 **開揚海景,套3房2廳,雅致裝修**

實

653 呎

@12,098

建

827 呎

@9,553

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

售$790 萬

實

653 呎

@12,098

建

827 呎

@9,553

售$790 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

VR實景

馬鞍山泓碧第02座

thumb_up

萬中無一極罕有梗廚明廁放盤, 大2房靚則, 2年新樓, 低密度豪宅,

實

511 呎

@16,204

local_fire_department 至HIT verified 首置必買 vpn_key 有匙即睇 pets 愛竉必選

售$828 萬

實

511 呎

@16,204

售$828 萬

local_fire_department 至HIT verified 首置必買 vpn_key 有匙即睇 pets 愛竉必選

西貢逸瓏園第03座

thumb_up

逸瓏園樓齡新

實

532 呎

@13,662

local_fire_department 至HIT

售$727 萬

實

532 呎

@13,662

售$727 萬

local_fire_department 至HIT

馬鞍山西沙村屋

thumb_up

WITH ROOF GOOD LOCATION NEAR BUS STOP

建

700 呎

@10,714

售$750 萬

建

700 呎

@10,714

售$750 萬

沙田翠景花園

thumb_up

^三房套有裝^ 蝕讓放賣, 預約參觀!

實

662 呎

@11,480

建

850 呎

@8,941

local_fire_department 至HIT price_change 蝕讓盤

售$760 萬

實

662 呎

@11,480

建

850 呎

@8,941

售$760 萬

local_fire_department 至HIT price_change 蝕讓盤

馬鞍山嵐岸第01座

thumb_up

嵐岸 3房西北海投資客首選！

實

794 呎

@11,083

建

1,078 呎

@8,163

local_fire_department 至HIT

售$880 萬

實

794 呎

@11,083

建

1,078 呎

@8,163

售$880 萬

local_fire_department 至HIT

大埔樟木頭村

thumb_up

樟木頭村

建

700 呎

@10,000

real_estate_agent 罕有放盤

售$700 萬

建

700 呎

@10,000

售$700 萬

real_estate_agent 罕有放盤

馬鞍山泓碧第03座

thumb_up

罕有两房高層海景

實

498 呎

@15,663

local_fire_department 至HIT directions_run 日內即走 flight_takeoff 移民急讓 price_change 蝕讓盤

售$780 萬

實

498 呎

@15,663

售$780 萬

local_fire_department 至HIT directions_run 日內即走 flight_takeoff 移民急讓 price_change 蝕讓盤

馬鞍山泓碧第02座

thumb_up

幾年半新樓低密度住宅 24小時GYM ROOM 投資自住必睇

實

472 呎

@16,949

real_estate_agent 罕有放盤 verified 首置必買 pets 愛竉必選

售$800 萬

實

472 呎

@16,949

售$800 萬

real_estate_agent 罕有放盤 verified 首置必買 pets 愛竉必選

馬鞍山天宇海

thumb_up

天宇海三房筍盤開揚企理

實

665 呎

@12,481

建

875 呎

@9,486

vpn_key 有匙即睇

售$830 萬

實

665 呎

@12,481

建

875 呎

@9,486

售$830 萬

vpn_key 有匙即睇

馬鞍山嵐岸第05座

thumb_up

3房(1套) 企理單邊嵐岸

實

660 呎

@12,727

建

898 呎

@9,354

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 flight_takeoff 移民急讓

售$840 萬

實

660 呎

@12,727

建

898 呎

@9,354

售$840 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 flight_takeoff 移民急讓

利率	15年	20年	25年	30年
1.000	$26,394	$20,281	$16,620	$14,184
1.500	$27,375	$21,280	$17,637	$15,220
2.000	$28,379	$22,309	$18,692	$16,300
2.500	$29,405	$23,369	$19,784	$17,425
3.000	$30,455	$24,458	$20,913	$18,593
3.500	$31,526	$25,576	$22,077	$19,803
3.625	$31,798	$25,860	$22,374	$20,112
4.000	$32,620	$26,724	$23,278	$21,054
4.500	$33,736	$27,900	$24,512	$22,345
5.000	$34,874	$29,104	$25,780	$23,674
5.500	$36,033	$30,336	$27,081	$25,039
6.000	$37,214	$31,595	$28,414	$26,440

每月供款$20,112

年期

30年

貸款金額

$4,410,000

總利息

$2,830,271

總貸款連利息

$7,240,271

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$13,322	$6,790	$20,112	$4,403,210
2	$13,301	$6,810	$20,112	$4,396,400
3	$13,281	$6,831	$20,112	$4,389,568
4	$13,260	$6,852	$20,112	$4,382,717
5	$13,239	$6,872	$20,112	$4,375,844
6	$13,219	$6,893	$20,112	$4,368,951
7	$13,198	$6,914	$20,112	$4,362,037
8	$13,177	$6,935	$20,112	$4,355,102
9	$13,156	$6,956	$20,112	$4,348,146
10	$13,135	$6,977	$20,112	$4,341,170
11	$13,114	$6,998	$20,112	$4,334,172
12	$13,093	$7,019	$20,112	$4,327,153

第1年供款共

$241,342

第1年利息

$158,495

第1年共還本金

$82,847

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$13,072	$7,040	$20,112	$4,320,112
14	$13,050	$7,062	$20,112	$4,313,051
15	$13,029	$7,083	$20,112	$4,305,968
16	$13,008	$7,104	$20,112	$4,298,864
17	$12,986	$7,126	$20,112	$4,291,738
18	$12,965	$7,147	$20,112	$4,284,591
19	$12,943	$7,169	$20,112	$4,277,422
20	$12,921	$7,190	$20,112	$4,270,232
21	$12,900	$7,212	$20,112	$4,263,019
22	$12,878	$7,234	$20,112	$4,255,785
23	$12,856	$7,256	$20,112	$4,248,529
24	$12,834	$7,278	$20,112	$4,241,252

第2年供款共

$241,342

第2年利息

$155,441

第2年共還本金

$85,901

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$12,812	$7,300	$20,112	$4,233,952
26	$12,790	$7,322	$20,112	$4,226,630
27	$12,768	$7,344	$20,112	$4,219,286
28	$12,746	$7,366	$20,112	$4,211,920
29	$12,724	$7,388	$20,112	$4,204,532
30	$12,701	$7,411	$20,112	$4,197,121
31	$12,679	$7,433	$20,112	$4,189,688
32	$12,656	$7,456	$20,112	$4,182,233
33	$12,634	$7,478	$20,112	$4,174,755
34	$12,611	$7,501	$20,112	$4,167,254
35	$12,589	$7,523	$20,112	$4,159,731
36	$12,566	$7,546	$20,112	$4,152,185

第3年供款共

$241,342

第3年利息

$152,275

第3年共還本金

$89,067

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$12,543	$7,569	$20,112	$4,144,616
38	$12,520	$7,592	$20,112	$4,137,024
39	$12,497	$7,615	$20,112	$4,129,410
40	$12,474	$7,638	$20,112	$4,121,772
41	$12,451	$7,661	$20,112	$4,114,111
42	$12,428	$7,684	$20,112	$4,106,427
43	$12,405	$7,707	$20,112	$4,098,720
44	$12,382	$7,730	$20,112	$4,090,990
45	$12,358	$7,754	$20,112	$4,083,236
46	$12,335	$7,777	$20,112	$4,075,459
47	$12,311	$7,801	$20,112	$4,067,659
48	$12,288	$7,824	$20,112	$4,059,835

第4年供款共

$241,342

第4年利息

$148,992

第4年共還本金

$92,350

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$12,264	$7,848	$20,112	$4,051,987
50	$12,240	$7,871	$20,112	$4,044,115
51	$12,217	$7,895	$20,112	$4,036,220
52	$12,193	$7,919	$20,112	$4,028,301
53	$12,169	$7,943	$20,112	$4,020,358
54	$12,145	$7,967	$20,112	$4,012,391
55	$12,121	$7,991	$20,112	$4,004,400
56	$12,097	$8,015	$20,112	$3,996,385
57	$12,072	$8,039	$20,112	$3,988,345
58	$12,048	$8,064	$20,112	$3,980,281
59	$12,024	$8,088	$20,112	$3,972,193
60	$11,999	$8,113	$20,112	$3,964,081

第5年供款共

$241,342

第5年利息

$145,588

第5年共還本金

$95,754

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$11,975	$8,137	$20,112	$3,955,944
62	$11,950	$8,162	$20,112	$3,947,782
63	$11,926	$8,186	$20,112	$3,939,596
64	$11,901	$8,211	$20,112	$3,931,385
65	$11,876	$8,236	$20,112	$3,923,149
66	$11,851	$8,261	$20,112	$3,914,888
67	$11,826	$8,286	$20,112	$3,906,603
68	$11,801	$8,311	$20,112	$3,898,292
69	$11,776	$8,336	$20,112	$3,889,956
70	$11,751	$8,361	$20,112	$3,881,595
71	$11,726	$8,386	$20,112	$3,873,209
72	$11,700	$8,412	$20,112	$3,864,798

第6年供款共

$241,342

第6年利息

$142,059

第6年共還本金

$99,283

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$11,675	$8,437	$20,112	$3,856,361
74	$11,649	$8,462	$20,112	$3,847,898
75	$11,624	$8,488	$20,112	$3,839,410
76	$11,598	$8,514	$20,112	$3,830,897
77	$11,572	$8,539	$20,112	$3,822,357
78	$11,547	$8,565	$20,112	$3,813,792
79	$11,521	$8,591	$20,112	$3,805,201
80	$11,495	$8,617	$20,112	$3,796,584
81	$11,469	$8,643	$20,112	$3,787,941
82	$11,443	$8,669	$20,112	$3,779,272
83	$11,417	$8,695	$20,112	$3,770,577
84	$11,390	$8,722	$20,112	$3,761,855

第7年供款共

$241,342

第7年利息

$138,400

第7年共還本金

$102,943

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$11,364	$8,748	$20,112	$3,753,107
86	$11,338	$8,774	$20,112	$3,744,333
87	$11,311	$8,801	$20,112	$3,735,532
88	$11,284	$8,827	$20,112	$3,726,704
89	$11,258	$8,854	$20,112	$3,717,850
90	$11,231	$8,881	$20,112	$3,708,969
91	$11,204	$8,908	$20,112	$3,700,062
92	$11,177	$8,935	$20,112	$3,691,127
93	$11,150	$8,962	$20,112	$3,682,166
94	$11,123	$8,989	$20,112	$3,673,177
95	$11,096	$9,016	$20,112	$3,664,161
96	$11,069	$9,043	$20,112	$3,655,118

第8年供款共

$241,342

第8年利息

$134,605

第8年共還本金

$106,737

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$11,042	$9,070	$20,112	$3,646,048
98	$11,014	$9,098	$20,112	$3,636,950
99	$10,987	$9,125	$20,112	$3,627,825
100	$10,959	$9,153	$20,112	$3,618,672
101	$10,931	$9,180	$20,112	$3,609,491
102	$10,904	$9,208	$20,112	$3,600,283
103	$10,876	$9,236	$20,112	$3,591,047
104	$10,848	$9,264	$20,112	$3,581,783
105	$10,820	$9,292	$20,112	$3,572,491
106	$10,792	$9,320	$20,112	$3,563,171
107	$10,764	$9,348	$20,112	$3,553,823
108	$10,736	$9,376	$20,112	$3,544,447

第9年供款共

$241,342

第9年利息

$130,671

第9年共還本金

$110,671

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$10,707	$9,405	$20,112	$3,535,042
110	$10,679	$9,433	$20,112	$3,525,609
111	$10,650	$9,462	$20,112	$3,516,148
112	$10,622	$9,490	$20,112	$3,506,657
113	$10,593	$9,519	$20,112	$3,497,139
114	$10,564	$9,548	$20,112	$3,487,591
115	$10,535	$9,576	$20,112	$3,478,015
116	$10,507	$9,605	$20,112	$3,468,409
117	$10,477	$9,634	$20,112	$3,458,775
118	$10,448	$9,663	$20,112	$3,449,111
119	$10,419	$9,693	$20,112	$3,439,419
120	$10,390	$9,722	$20,112	$3,429,697

第10年供款共

$241,342

第10年利息

$126,592

第10年共還本金

$114,750

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$10,361	$9,751	$20,112	$3,419,945
122	$10,331	$9,781	$20,112	$3,410,165
123	$10,302	$9,810	$20,112	$3,400,354
124	$10,272	$9,840	$20,112	$3,390,514
125	$10,242	$9,870	$20,112	$3,380,645
126	$10,212	$9,899	$20,112	$3,370,745
127	$10,182	$9,929	$20,112	$3,360,816
128	$10,152	$9,959	$20,112	$3,350,856
129	$10,122	$9,989	$20,112	$3,340,867
130	$10,092	$10,020	$20,112	$3,330,847
131	$10,062	$10,050	$20,112	$3,320,797
132	$10,032	$10,080	$20,112	$3,310,717

第11年供款共

$241,342

第11年利息

$122,363

第11年共還本金

$118,980

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$10,001	$10,111	$20,112	$3,300,606
134	$9,971	$10,141	$20,112	$3,290,465
135	$9,940	$10,172	$20,112	$3,280,293
136	$9,909	$10,203	$20,112	$3,270,090
137	$9,878	$10,233	$20,112	$3,259,857
138	$9,847	$10,264	$20,112	$3,249,593
139	$9,816	$10,295	$20,112	$3,239,297
140	$9,785	$10,326	$20,112	$3,228,971
141	$9,754	$10,358	$20,112	$3,218,613
142	$9,723	$10,389	$20,112	$3,208,224
143	$9,692	$10,420	$20,112	$3,197,804
144	$9,660	$10,452	$20,112	$3,187,352

第12年供款共

$241,342

第12年利息

$117,977

第12年共還本金

$123,365

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$9,628	$10,483	$20,112	$3,176,869
146	$9,597	$10,515	$20,112	$3,166,353
147	$9,565	$10,547	$20,112	$3,155,807
148	$9,533	$10,579	$20,112	$3,145,228
149	$9,501	$10,611	$20,112	$3,134,617
150	$9,469	$10,643	$20,112	$3,123,975
151	$9,437	$10,675	$20,112	$3,113,300
152	$9,405	$10,707	$20,112	$3,102,593
153	$9,372	$10,739	$20,112	$3,091,853
154	$9,340	$10,772	$20,112	$3,081,081
155	$9,307	$10,804	$20,112	$3,070,277
156	$9,275	$10,837	$20,112	$3,059,440

第13年供款共

$241,342

第13年利息

$113,430

第13年共還本金

$127,912

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$9,242	$10,870	$20,112	$3,048,570
158	$9,209	$10,903	$20,112	$3,037,667
159	$9,176	$10,936	$20,112	$3,026,732
160	$9,143	$10,969	$20,112	$3,015,763
161	$9,110	$11,002	$20,112	$3,004,761
162	$9,077	$11,035	$20,112	$2,993,726
163	$9,044	$11,068	$20,112	$2,982,658
164	$9,010	$11,102	$20,112	$2,971,556
165	$8,977	$11,135	$20,112	$2,960,421
166	$8,943	$11,169	$20,112	$2,949,252
167	$8,909	$11,203	$20,112	$2,938,050
168	$8,875	$11,237	$20,112	$2,926,813

第14年供款共

$241,342

第14年利息

$108,716

第14年共還本金

$132,627

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$8,841	$11,270	$20,112	$2,915,543
170	$8,807	$11,304	$20,112	$2,904,238
171	$8,773	$11,339	$20,112	$2,892,899
172	$8,739	$11,373	$20,112	$2,881,527
173	$8,705	$11,407	$20,112	$2,870,119
174	$8,670	$11,442	$20,112	$2,858,678
175	$8,636	$11,476	$20,112	$2,847,201
176	$8,601	$11,511	$20,112	$2,835,690
177	$8,566	$11,546	$20,112	$2,824,145
178	$8,531	$11,581	$20,112	$2,812,564
179	$8,496	$11,616	$20,112	$2,800,948
180	$8,461	$11,651	$20,112	$2,789,298

第15年供款共

$241,342

第15年利息

$103,827

第15年共還本金

$137,515

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$8,426	$11,686	$20,112	$2,777,612
182	$8,391	$11,721	$20,112	$2,765,891
183	$8,355	$11,757	$20,112	$2,754,134
184	$8,320	$11,792	$20,112	$2,742,342
185	$8,284	$11,828	$20,112	$2,730,514
186	$8,248	$11,863	$20,112	$2,718,651
187	$8,213	$11,899	$20,112	$2,706,752
188	$8,177	$11,935	$20,112	$2,694,817
189	$8,141	$11,971	$20,112	$2,682,845
190	$8,104	$12,007	$20,112	$2,670,838
191	$8,068	$12,044	$20,112	$2,658,794
192	$8,032	$12,080	$20,112	$2,646,714

第16年供款共

$241,342

第16年利息

$98,759

第16年共還本金

$142,584

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$7,995	$12,117	$20,112	$2,634,597
194	$7,959	$12,153	$20,112	$2,622,444
195	$7,922	$12,190	$20,112	$2,610,254
196	$7,885	$12,227	$20,112	$2,598,028
197	$7,848	$12,264	$20,112	$2,585,764
198	$7,811	$12,301	$20,112	$2,573,463
199	$7,774	$12,338	$20,112	$2,561,125
200	$7,737	$12,375	$20,112	$2,548,750
201	$7,699	$12,413	$20,112	$2,536,338
202	$7,662	$12,450	$20,112	$2,523,888
203	$7,624	$12,488	$20,112	$2,511,400
204	$7,587	$12,525	$20,112	$2,498,875

第17年供款共

$241,342

第17年利息

$93,503

第17年共還本金

$147,839

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$7,549	$12,563	$20,112	$2,486,312
206	$7,511	$12,601	$20,112	$2,473,710
207	$7,473	$12,639	$20,112	$2,461,071
208	$7,434	$12,677	$20,112	$2,448,394
209	$7,396	$12,716	$20,112	$2,435,678
210	$7,358	$12,754	$20,112	$2,422,924
211	$7,319	$12,793	$20,112	$2,410,132
212	$7,281	$12,831	$20,112	$2,397,300
213	$7,242	$12,870	$20,112	$2,384,430
214	$7,203	$12,909	$20,112	$2,371,521
215	$7,164	$12,948	$20,112	$2,358,573
216	$7,125	$12,987	$20,112	$2,345,586

第18年供款共

$241,342

第18年利息

$88,054

第18年共還本金

$153,288

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$7,086	$13,026	$20,112	$2,332,560
218	$7,046	$13,066	$20,112	$2,319,495
219	$7,007	$13,105	$20,112	$2,306,390
220	$6,967	$13,145	$20,112	$2,293,245
221	$6,928	$13,184	$20,112	$2,280,061
222	$6,888	$13,224	$20,112	$2,266,836
223	$6,848	$13,264	$20,112	$2,253,572
224	$6,808	$13,304	$20,112	$2,240,268
225	$6,767	$13,344	$20,112	$2,226,924
226	$6,727	$13,385	$20,112	$2,213,539
227	$6,687	$13,425	$20,112	$2,200,114
228	$6,646	$13,466	$20,112	$2,186,648

第19年供款共

$241,342

第19年利息

$82,404

第19年共還本金

$158,938

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$6,605	$13,506	$20,112	$2,173,142
230	$6,565	$13,547	$20,112	$2,159,595
231	$6,524	$13,588	$20,112	$2,146,007
232	$6,483	$13,629	$20,112	$2,132,377
233	$6,442	$13,670	$20,112	$2,118,707
234	$6,400	$13,712	$20,112	$2,104,996
235	$6,359	$13,753	$20,112	$2,091,243
236	$6,317	$13,795	$20,112	$2,077,448
237	$6,276	$13,836	$20,112	$2,063,612
238	$6,234	$13,878	$20,112	$2,049,734
239	$6,192	$13,920	$20,112	$2,035,814
240	$6,150	$13,962	$20,112	$2,021,852

第20年供款共

$241,342

第20年利息

$76,546

第20年共還本金

$164,796

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$6,108	$14,004	$20,112	$2,007,848
242	$6,065	$14,046	$20,112	$1,993,801
243	$6,023	$14,089	$20,112	$1,979,712
244	$5,980	$14,131	$20,112	$1,965,581
245	$5,938	$14,174	$20,112	$1,951,406
246	$5,895	$14,217	$20,112	$1,937,189
247	$5,852	$14,260	$20,112	$1,922,930
248	$5,809	$14,303	$20,112	$1,908,627
249	$5,766	$14,346	$20,112	$1,894,280
250	$5,722	$14,390	$20,112	$1,879,891
251	$5,679	$14,433	$20,112	$1,865,458
252	$5,635	$14,477	$20,112	$1,850,981

第21年供款共

$241,342

第21年利息

$70,472

第21年共還本金

$170,871

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$5,592	$14,520	$20,112	$1,836,461
254	$5,548	$14,564	$20,112	$1,821,897
255	$5,504	$14,608	$20,112	$1,807,288
256	$5,460	$14,652	$20,112	$1,792,636
257	$5,415	$14,697	$20,112	$1,777,939
258	$5,371	$14,741	$20,112	$1,763,198
259	$5,326	$14,786	$20,112	$1,748,413
260	$5,282	$14,830	$20,112	$1,733,583
261	$5,237	$14,875	$20,112	$1,718,708
262	$5,192	$14,920	$20,112	$1,703,788
263	$5,147	$14,965	$20,112	$1,688,823
264	$5,102	$15,010	$20,112	$1,673,812

第22年供款共

$241,342

第22年利息

$64,174

第22年共還本金

$177,169

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$5,056	$15,056	$20,112	$1,658,757
266	$5,011	$15,101	$20,112	$1,643,656
267	$4,965	$15,147	$20,112	$1,628,509
268	$4,919	$15,192	$20,112	$1,613,317
269	$4,874	$15,238	$20,112	$1,598,079
270	$4,828	$15,284	$20,112	$1,582,794
271	$4,781	$15,331	$20,112	$1,567,464
272	$4,735	$15,377	$20,112	$1,552,087
273	$4,689	$15,423	$20,112	$1,536,664
274	$4,642	$15,470	$20,112	$1,521,194
275	$4,595	$15,517	$20,112	$1,505,677
276	$4,548	$15,563	$20,112	$1,490,114

第23年供款共

$241,342

第23年利息

$57,644

第23年共還本金

$183,699

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,501	$15,610	$20,112	$1,474,503
278	$4,454	$15,658	$20,112	$1,458,846
279	$4,407	$15,705	$20,112	$1,443,141
280	$4,359	$15,752	$20,112	$1,427,388
281	$4,312	$15,800	$20,112	$1,411,588
282	$4,264	$15,848	$20,112	$1,395,741
283	$4,216	$15,896	$20,112	$1,379,845
284	$4,168	$15,944	$20,112	$1,363,901
285	$4,120	$15,992	$20,112	$1,347,910
286	$4,072	$16,040	$20,112	$1,331,870
287	$4,023	$16,089	$20,112	$1,315,781
288	$3,975	$16,137	$20,112	$1,299,644

第24年供款共

$241,342

第24年利息

$50,873

第24年共還本金

$190,470

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,926	$16,186	$20,112	$1,283,458
290	$3,877	$16,235	$20,112	$1,267,223
291	$3,828	$16,284	$20,112	$1,250,940
292	$3,779	$16,333	$20,112	$1,234,607
293	$3,730	$16,382	$20,112	$1,218,224
294	$3,680	$16,432	$20,112	$1,201,793
295	$3,630	$16,481	$20,112	$1,185,311
296	$3,581	$16,531	$20,112	$1,168,780
297	$3,531	$16,581	$20,112	$1,152,199
298	$3,481	$16,631	$20,112	$1,135,567
299	$3,430	$16,682	$20,112	$1,118,886
300	$3,380	$16,732	$20,112	$1,102,154

第25年供款共

$241,342

第25年利息

$43,852

第25年共還本金

$197,490

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,329	$16,782	$20,112	$1,085,372
302	$3,279	$16,833	$20,112	$1,068,538
303	$3,228	$16,884	$20,112	$1,051,654
304	$3,177	$16,935	$20,112	$1,034,720
305	$3,126	$16,986	$20,112	$1,017,733
306	$3,074	$17,037	$20,112	$1,000,696
307	$3,023	$17,089	$20,112	$983,607
308	$2,971	$17,141	$20,112	$966,466
309	$2,920	$17,192	$20,112	$949,274
310	$2,868	$17,244	$20,112	$932,030
311	$2,816	$17,296	$20,112	$914,733
312	$2,763	$17,349	$20,112	$897,385

第26年供款共

$241,342

第26年利息

$36,573

第26年共還本金

$204,769

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,711	$17,401	$20,112	$879,984
314	$2,658	$17,454	$20,112	$862,530
315	$2,606	$17,506	$20,112	$845,024
316	$2,553	$17,559	$20,112	$827,465
317	$2,500	$17,612	$20,112	$809,853
318	$2,446	$17,665	$20,112	$792,187
319	$2,393	$17,719	$20,112	$774,468
320	$2,340	$17,772	$20,112	$756,696
321	$2,286	$17,826	$20,112	$738,870
322	$2,232	$17,880	$20,112	$720,990
323	$2,178	$17,934	$20,112	$703,056
324	$2,124	$17,988	$20,112	$685,068

第27年供款共

$241,342

第27年利息

$29,026

第27年共還本金

$212,317

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,069	$18,042	$20,112	$667,026
326	$2,015	$18,097	$20,112	$648,929
327	$1,960	$18,152	$20,112	$630,777
328	$1,905	$18,206	$20,112	$612,571
329	$1,850	$18,261	$20,112	$594,310
330	$1,795	$18,317	$20,112	$575,993
331	$1,740	$18,372	$20,112	$557,621
332	$1,684	$18,427	$20,112	$539,194
333	$1,629	$18,483	$20,112	$520,711
334	$1,573	$18,539	$20,112	$502,172
335	$1,517	$18,595	$20,112	$483,577
336	$1,461	$18,651	$20,112	$464,926

第28年供款共

$241,342

第28年利息

$21,200

第28年共還本金

$220,142

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,404	$18,707	$20,112	$446,219
338	$1,348	$18,764	$20,112	$427,455
339	$1,291	$18,821	$20,112	$408,634
340	$1,234	$18,877	$20,112	$389,757
341	$1,177	$18,934	$20,112	$370,822
342	$1,120	$18,992	$20,112	$351,830
343	$1,063	$19,049	$20,112	$332,781
344	$1,005	$19,107	$20,112	$313,675
345	$948	$19,164	$20,112	$294,511
346	$890	$19,222	$20,112	$275,288
347	$832	$19,280	$20,112	$256,008
348	$773	$19,339	$20,112	$236,670

第29年供款共

$241,342

第29年利息

$13,086

第29年共還本金

$228,256

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$715	$19,397	$20,112	$217,273
350	$656	$19,456	$20,112	$197,817
351	$598	$19,514	$20,112	$178,303
352	$539	$19,573	$20,112	$158,730
353	$479	$19,632	$20,112	$139,097
354	$420	$19,692	$20,112	$119,406
355	$361	$19,751	$20,112	$99,654
356	$301	$19,811	$20,112	$79,844
357	$241	$19,871	$20,112	$59,973
358	$181	$19,931	$20,112	$40,042
359	$121	$19,991	$20,112	$20,051
360	$61	$20,051	$20,112	$0

第30年供款共

$241,342

第30年利息

$4,673

第30年共還本金

$236,670

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$11,160,271

免責聲明

筍盤推介

按揭保險費
info