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$10,262,582

每月供款
$14,444

首期

$4,733,000

總貸款額

$3,267,000

總利息

$1,932,582

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$5,063,000

按月供比率計算

$28,887

置業成本總預算

HK$5,063,000

首期

$4,733,000
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

$28,887

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

馬鞍山泓碧第02座

thumb_up

超值兩房推介

實

480 呎

@15,208

local_fire_department 至HIT

售$730 萬

實

480 呎

@15,208

售$730 萬

local_fire_department 至HIT

西貢逸瓏海滙第02座

thumb_up

逸瓏海滙 2房連天台

實

571 呎

@13,660

real_estate_agent 罕有放盤

售$780 萬

實

571 呎

@13,660

售$780 萬

real_estate_agent 罕有放盤

粉嶺牽晴間第10座

thumb_up

精品裝修罕有三房公路景

實

556 呎

@12,590

建

758 呎

@9,235

real_estate_agent 罕有放盤 pets 愛竉必選

售$700 萬

實

556 呎

@12,590

建

758 呎

@9,235

售$700 萬

real_estate_agent 罕有放盤 pets 愛竉必選

VR實景

沙田沙田第一城第01期第12座

thumb_up

*特別靚側＊環境幽靜＊東南高層三房＊自住一流＊

實

504 呎

@14,286

建

594 呎

@12,121

hotel_class 樓王 verified 首置必買

售$720 萬

實

504 呎

@14,286

建

594 呎

@12,121

售$720 萬

hotel_class 樓王 verified 首置必買

馬鞍山翠擁華庭第05座

thumb_up

翠擁華庭大3房內園池景東南方向有工人房

實

816 呎

@10,417

建

1,052 呎

@8,080

local_offer 低水筍價

售$850 萬

實

816 呎

@10,417

建

1,052 呎

@8,080

售$850 萬

local_offer 低水筍價

馬鞍山海典居第06座

thumb_up

市中心露台2房-深受家庭客喜愛

實

558 呎

@13,226

建

733 呎

@10,068

real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$738 萬

實

558 呎

@13,226

建

733 呎

@10,068

售$738 萬

real_estate_agent 罕有放盤 vpn_key 有匙即睇

馬鞍山迎海第02期星灣第18座

thumb_up

極高開揚景致優質2房+貯物室

實

499 呎

@14,228

local_fire_department 至HIT hotel_class 樓王

售$710 萬

實

499 呎

@14,228

售$710 萬

local_fire_department 至HIT hotel_class 樓王

馬鞍山迎海

thumb_up

罕有高層兩房可交吉

實

511 呎

@14,286

local_fire_department 至HIT

售$730 萬

實

511 呎

@14,286

售$730 萬

local_fire_department 至HIT

馬鞍山迎海第04期駿岸第06座

thumb_up

迎海2房半, 海景高層, 品味裝修

實

496 呎

@17,742

local_fire_department 至HIT

售$880 萬

實

496 呎

@17,742

售$880 萬

local_fire_department 至HIT

馬鞍山銀湖天峰

thumb_up

高層山景向南

實

549 呎

@15,264

建

718 呎

@11,671

local_fire_department 至HIT directions_run 日內即走

售$838 萬

實

549 呎

@15,264

建

718 呎

@11,671

售$838 萬

local_fire_department 至HIT directions_run 日內即走

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

@11,761

建

862 呎

@8,910

local_fire_department 至HIT

售$768 萬

實

653 呎

@11,761

建

862 呎

@8,910

售$768 萬

local_fire_department 至HIT

VR實景

馬鞍山雲海第01期榕海臺第01座

thumb_up

雲海榕海臺 1房低密度高尚住宅

實

383 呎

@18,538

transfer_within_a_station 人才必選

售$710 萬

實

383 呎

@18,538

售$710 萬

transfer_within_a_station 人才必選

利率	15年	20年	25年	30年
1.000	$19,553	$15,025	$12,312	$10,508
1.500	$20,280	$15,765	$13,066	$11,275
2.000	$21,023	$16,527	$13,847	$12,075
2.500	$21,784	$17,312	$14,656	$12,909
3.000	$22,561	$18,119	$15,492	$13,774
3.375	$23,155	$18,738	$16,137	$14,443
3.500	$23,355	$18,947	$16,355	$14,670
4.000	$24,166	$19,797	$17,244	$15,597
4.500	$24,992	$20,669	$18,159	$16,553
5.000	$25,835	$21,561	$19,099	$17,538
5.500	$26,694	$22,473	$20,062	$18,550
6.000	$27,569	$23,406	$21,049	$19,587

每月供款$14,444

年期

30年

貸款金額

$3,267,000

總利息

$1,932,582

總貸款連利息

$5,199,582

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$9,188	$5,255	$14,443	$3,261,745
2	$9,174	$5,270	$14,443	$3,256,476
3	$9,159	$5,284	$14,443	$3,251,191
4	$9,144	$5,299	$14,443	$3,245,892
5	$9,129	$5,314	$14,443	$3,240,578
6	$9,114	$5,329	$14,443	$3,235,248
7	$9,099	$5,344	$14,443	$3,229,904
8	$9,084	$5,359	$14,443	$3,224,545
9	$9,069	$5,374	$14,443	$3,219,171
10	$9,054	$5,389	$14,443	$3,213,781
11	$9,039	$5,405	$14,443	$3,208,377
12	$9,024	$5,420	$14,443	$3,202,957

第1年供款共

$173,319

第1年利息

$109,277

第1年共還本金

$64,043

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$9,008	$5,435	$14,443	$3,197,522
14	$8,993	$5,450	$14,443	$3,192,072
15	$8,978	$5,466	$14,443	$3,186,606
16	$8,962	$5,481	$14,443	$3,181,125
17	$8,947	$5,496	$14,443	$3,175,629
18	$8,931	$5,512	$14,443	$3,170,117
19	$8,916	$5,527	$14,443	$3,164,590
20	$8,900	$5,543	$14,443	$3,159,047
21	$8,885	$5,558	$14,443	$3,153,489
22	$8,869	$5,574	$14,443	$3,147,915
23	$8,854	$5,590	$14,443	$3,142,325
24	$8,838	$5,605	$14,443	$3,136,719

第2年供款共

$173,319

第2年利息

$107,081

第2年共還本金

$66,238

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$8,822	$5,621	$14,443	$3,131,098
26	$8,806	$5,637	$14,443	$3,125,461
27	$8,790	$5,653	$14,443	$3,119,808
28	$8,774	$5,669	$14,443	$3,114,139
29	$8,759	$5,685	$14,443	$3,108,454
30	$8,743	$5,701	$14,443	$3,102,754
31	$8,726	$5,717	$14,443	$3,097,037
32	$8,710	$5,733	$14,443	$3,091,304
33	$8,694	$5,749	$14,443	$3,085,555
34	$8,678	$5,765	$14,443	$3,079,790
35	$8,662	$5,781	$14,443	$3,074,008
36	$8,646	$5,798	$14,443	$3,068,211

第3年供款共

$173,319

第3年利息

$104,811

第3年共還本金

$68,508

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$8,629	$5,814	$14,443	$3,062,397
38	$8,613	$5,830	$14,443	$3,056,567
39	$8,597	$5,847	$14,443	$3,050,720
40	$8,580	$5,863	$14,443	$3,044,857
41	$8,564	$5,880	$14,443	$3,038,977
42	$8,547	$5,896	$14,443	$3,033,081
43	$8,531	$5,913	$14,443	$3,027,168
44	$8,514	$5,929	$14,443	$3,021,239
45	$8,497	$5,946	$14,443	$3,015,293
46	$8,481	$5,963	$14,443	$3,009,330
47	$8,464	$5,980	$14,443	$3,003,351
48	$8,447	$5,996	$14,443	$2,997,354

第4年供款共

$173,319

第4年利息

$102,463

第4年共還本金

$70,857

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$8,430	$6,013	$14,443	$2,991,341
50	$8,413	$6,030	$14,443	$2,985,311
51	$8,396	$6,047	$14,443	$2,979,264
52	$8,379	$6,064	$14,443	$2,973,200
53	$8,362	$6,081	$14,443	$2,967,118
54	$8,345	$6,098	$14,443	$2,961,020
55	$8,328	$6,115	$14,443	$2,954,905
56	$8,311	$6,133	$14,443	$2,948,772
57	$8,293	$6,150	$14,443	$2,942,622
58	$8,276	$6,167	$14,443	$2,936,455
59	$8,259	$6,185	$14,443	$2,930,271
60	$8,241	$6,202	$14,443	$2,924,069

第5年供款共

$173,319

第5年利息

$100,034

第5年共還本金

$73,285

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$8,224	$6,219	$14,443	$2,917,849
62	$8,206	$6,237	$14,443	$2,911,613
63	$8,189	$6,254	$14,443	$2,905,358
64	$8,171	$6,272	$14,443	$2,899,086
65	$8,154	$6,290	$14,443	$2,892,797
66	$8,136	$6,307	$14,443	$2,886,489
67	$8,118	$6,325	$14,443	$2,880,164
68	$8,100	$6,343	$14,443	$2,873,821
69	$8,083	$6,361	$14,443	$2,867,461
70	$8,065	$6,379	$14,443	$2,861,082
71	$8,047	$6,396	$14,443	$2,854,686
72	$8,029	$6,414	$14,443	$2,848,271

第6年供款共

$173,319

第6年利息

$97,522

第6年共還本金

$75,797

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$8,011	$6,433	$14,443	$2,841,839
74	$7,993	$6,451	$14,443	$2,835,388
75	$7,975	$6,469	$14,443	$2,828,919
76	$7,956	$6,487	$14,443	$2,822,432
77	$7,938	$6,505	$14,443	$2,815,927
78	$7,920	$6,523	$14,443	$2,809,404
79	$7,901	$6,542	$14,443	$2,802,862
80	$7,883	$6,560	$14,443	$2,796,302
81	$7,865	$6,579	$14,443	$2,789,723
82	$7,846	$6,597	$14,443	$2,783,126
83	$7,828	$6,616	$14,443	$2,776,510
84	$7,809	$6,634	$14,443	$2,769,876

第7年供款共

$173,319

第7年利息

$94,924

第7年共還本金

$78,396

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$7,790	$6,653	$14,443	$2,763,223
86	$7,772	$6,672	$14,443	$2,756,551
87	$7,753	$6,690	$14,443	$2,749,861
88	$7,734	$6,709	$14,443	$2,743,151
89	$7,715	$6,728	$14,443	$2,736,423
90	$7,696	$6,747	$14,443	$2,729,676
91	$7,677	$6,766	$14,443	$2,722,910
92	$7,658	$6,785	$14,443	$2,716,125
93	$7,639	$6,804	$14,443	$2,709,321
94	$7,620	$6,823	$14,443	$2,702,497
95	$7,601	$6,843	$14,443	$2,695,655
96	$7,582	$6,862	$14,443	$2,688,793

第8年供款共

$173,319

第8年利息

$92,237

第8年共還本金

$81,083

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$7,562	$6,881	$14,443	$2,681,912
98	$7,543	$6,900	$14,443	$2,675,012
99	$7,523	$6,920	$14,443	$2,668,092
100	$7,504	$6,939	$14,443	$2,661,152
101	$7,484	$6,959	$14,443	$2,654,194
102	$7,465	$6,978	$14,443	$2,647,215
103	$7,445	$6,998	$14,443	$2,640,217
104	$7,426	$7,018	$14,443	$2,633,200
105	$7,406	$7,037	$14,443	$2,626,162
106	$7,386	$7,057	$14,443	$2,619,105
107	$7,366	$7,077	$14,443	$2,612,028
108	$7,346	$7,097	$14,443	$2,604,931

第9年供款共

$173,319

第9年利息

$89,457

第9年共還本金

$83,862

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$7,326	$7,117	$14,443	$2,597,814
110	$7,306	$7,137	$14,443	$2,590,677
111	$7,286	$7,157	$14,443	$2,583,520
112	$7,266	$7,177	$14,443	$2,576,343
113	$7,246	$7,197	$14,443	$2,569,146
114	$7,226	$7,218	$14,443	$2,561,928
115	$7,205	$7,238	$14,443	$2,554,690
116	$7,185	$7,258	$14,443	$2,547,432
117	$7,165	$7,279	$14,443	$2,540,153
118	$7,144	$7,299	$14,443	$2,532,854
119	$7,124	$7,320	$14,443	$2,525,535
120	$7,103	$7,340	$14,443	$2,518,195

第10年供款共

$173,319

第10年利息

$86,583

第10年共還本金

$86,737

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$7,082	$7,361	$14,443	$2,510,834
122	$7,062	$7,382	$14,443	$2,503,452
123	$7,041	$7,402	$14,443	$2,496,050
124	$7,020	$7,423	$14,443	$2,488,627
125	$6,999	$7,444	$14,443	$2,481,183
126	$6,978	$7,465	$14,443	$2,473,718
127	$6,957	$7,486	$14,443	$2,466,232
128	$6,936	$7,507	$14,443	$2,458,725
129	$6,915	$7,528	$14,443	$2,451,197
130	$6,894	$7,549	$14,443	$2,443,647
131	$6,873	$7,571	$14,443	$2,436,077
132	$6,851	$7,592	$14,443	$2,428,485

第11年供款共

$173,319

第11年利息

$83,610

第11年共還本金

$89,710

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$6,830	$7,613	$14,443	$2,420,872
134	$6,809	$7,635	$14,443	$2,413,237
135	$6,787	$7,656	$14,443	$2,405,581
136	$6,766	$7,678	$14,443	$2,397,904
137	$6,744	$7,699	$14,443	$2,390,204
138	$6,722	$7,721	$14,443	$2,382,484
139	$6,701	$7,743	$14,443	$2,374,741
140	$6,679	$7,764	$14,443	$2,366,977
141	$6,657	$7,786	$14,443	$2,359,191
142	$6,635	$7,808	$14,443	$2,351,382
143	$6,613	$7,830	$14,443	$2,343,552
144	$6,591	$7,852	$14,443	$2,335,700

第12年供款共

$173,319

第12年利息

$80,535

第12年共還本金

$92,785

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$6,569	$7,874	$14,443	$2,327,826
146	$6,547	$7,896	$14,443	$2,319,930
147	$6,525	$7,918	$14,443	$2,312,012
148	$6,503	$7,941	$14,443	$2,304,071
149	$6,480	$7,963	$14,443	$2,296,108
150	$6,458	$7,985	$14,443	$2,288,122
151	$6,435	$8,008	$14,443	$2,280,114
152	$6,413	$8,030	$14,443	$2,272,084
153	$6,390	$8,053	$14,443	$2,264,031
154	$6,368	$8,076	$14,443	$2,255,955
155	$6,345	$8,098	$14,443	$2,247,857
156	$6,322	$8,121	$14,443	$2,239,735

第13年供款共

$173,319

第13年利息

$77,354

第13年共還本金

$95,965

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$6,299	$8,144	$14,443	$2,231,591
158	$6,276	$8,167	$14,443	$2,223,424
159	$6,253	$8,190	$14,443	$2,215,235
160	$6,230	$8,213	$14,443	$2,207,022
161	$6,207	$8,236	$14,443	$2,198,786
162	$6,184	$8,259	$14,443	$2,190,526
163	$6,161	$8,282	$14,443	$2,182,244
164	$6,138	$8,306	$14,443	$2,173,938
165	$6,114	$8,329	$14,443	$2,165,609
166	$6,091	$8,353	$14,443	$2,157,257
167	$6,067	$8,376	$14,443	$2,148,881
168	$6,044	$8,400	$14,443	$2,140,481

第14年供款共

$173,319

第14年利息

$74,065

第14年共還本金

$99,254

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$6,020	$8,423	$14,443	$2,132,058
170	$5,996	$8,447	$14,443	$2,123,611
171	$5,973	$8,471	$14,443	$2,115,140
172	$5,949	$8,494	$14,443	$2,106,646
173	$5,925	$8,518	$14,443	$2,098,128
174	$5,901	$8,542	$14,443	$2,089,585
175	$5,877	$8,566	$14,443	$2,081,019
176	$5,853	$8,590	$14,443	$2,072,429
177	$5,829	$8,615	$14,443	$2,063,814
178	$5,804	$8,639	$14,443	$2,055,175
179	$5,780	$8,663	$14,443	$2,046,512
180	$5,756	$8,687	$14,443	$2,037,825

第15年供款共

$173,319

第15年利息

$70,663

第15年共還本金

$102,656

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$5,731	$8,712	$14,443	$2,029,113
182	$5,707	$8,736	$14,443	$2,020,376
183	$5,682	$8,761	$14,443	$2,011,615
184	$5,658	$8,786	$14,443	$2,002,830
185	$5,633	$8,810	$14,443	$1,994,019
186	$5,608	$8,835	$14,443	$1,985,184
187	$5,583	$8,860	$14,443	$1,976,324
188	$5,558	$8,885	$14,443	$1,967,440
189	$5,533	$8,910	$14,443	$1,958,530
190	$5,508	$8,935	$14,443	$1,949,595
191	$5,483	$8,960	$14,443	$1,940,635
192	$5,458	$8,985	$14,443	$1,931,649

第16年供款共

$173,319

第16年利息

$67,144

第16年共還本金

$106,175

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$5,433	$9,011	$14,443	$1,922,639
194	$5,407	$9,036	$14,443	$1,913,603
195	$5,382	$9,061	$14,443	$1,904,542
196	$5,357	$9,087	$14,443	$1,895,455
197	$5,331	$9,112	$14,443	$1,886,343
198	$5,305	$9,138	$14,443	$1,877,205
199	$5,280	$9,164	$14,443	$1,868,041
200	$5,254	$9,189	$14,443	$1,858,852
201	$5,228	$9,215	$14,443	$1,849,636
202	$5,202	$9,241	$14,443	$1,840,395
203	$5,176	$9,267	$14,443	$1,831,128
204	$5,150	$9,293	$14,443	$1,821,835

第17年供款共

$173,319

第17年利息

$63,505

第17年共還本金

$109,815

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$5,124	$9,319	$14,443	$1,812,515
206	$5,098	$9,346	$14,443	$1,803,170
207	$5,071	$9,372	$14,443	$1,793,798
208	$5,045	$9,398	$14,443	$1,784,400
209	$5,019	$9,425	$14,443	$1,774,975
210	$4,992	$9,451	$14,443	$1,765,524
211	$4,966	$9,478	$14,443	$1,756,046
212	$4,939	$9,504	$14,443	$1,746,542
213	$4,912	$9,531	$14,443	$1,737,011
214	$4,885	$9,558	$14,443	$1,727,453
215	$4,858	$9,585	$14,443	$1,717,868
216	$4,832	$9,612	$14,443	$1,708,256

第18年供款共

$173,319

第18年利息

$59,741

第18年共還本金

$113,579

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$4,804	$9,639	$14,443	$1,698,617
218	$4,777	$9,666	$14,443	$1,688,951
219	$4,750	$9,693	$14,443	$1,679,258
220	$4,723	$9,720	$14,443	$1,669,538
221	$4,696	$9,748	$14,443	$1,659,790
222	$4,668	$9,775	$14,443	$1,650,015
223	$4,641	$9,803	$14,443	$1,640,213
224	$4,613	$9,830	$14,443	$1,630,382
225	$4,585	$9,858	$14,443	$1,620,524
226	$4,558	$9,886	$14,443	$1,610,639
227	$4,530	$9,913	$14,443	$1,600,726
228	$4,502	$9,941	$14,443	$1,590,784

第19年供款共

$173,319

第19年利息

$55,848

第19年共還本金

$117,472

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$4,474	$9,969	$14,443	$1,580,815
230	$4,446	$9,997	$14,443	$1,570,818
231	$4,418	$10,025	$14,443	$1,560,793
232	$4,390	$10,054	$14,443	$1,550,739
233	$4,361	$10,082	$14,443	$1,540,657
234	$4,333	$10,110	$14,443	$1,530,547
235	$4,305	$10,139	$14,443	$1,520,408
236	$4,276	$10,167	$14,443	$1,510,241
237	$4,248	$10,196	$14,443	$1,500,045
238	$4,219	$10,224	$14,443	$1,489,821
239	$4,190	$10,253	$14,443	$1,479,568
240	$4,161	$10,282	$14,443	$1,469,286

第20年供款共

$173,319

第20年利息

$51,821

第20年共還本金

$121,498

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$4,132	$10,311	$14,443	$1,458,975
242	$4,103	$10,340	$14,443	$1,448,635
243	$4,074	$10,369	$14,443	$1,438,266
244	$4,045	$10,398	$14,443	$1,427,868
245	$4,016	$10,427	$14,443	$1,417,441
246	$3,987	$10,457	$14,443	$1,406,984
247	$3,957	$10,486	$14,443	$1,396,498
248	$3,928	$10,516	$14,443	$1,385,982
249	$3,898	$10,545	$14,443	$1,375,437
250	$3,868	$10,575	$14,443	$1,364,862
251	$3,839	$10,605	$14,443	$1,354,257
252	$3,809	$10,634	$14,443	$1,343,623

第21年供款共

$173,319

第21年利息

$47,656

第21年共還本金

$125,663

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$3,779	$10,664	$14,443	$1,332,959
254	$3,749	$10,694	$14,443	$1,322,264
255	$3,719	$10,724	$14,443	$1,311,540
256	$3,689	$10,755	$14,443	$1,300,785
257	$3,658	$10,785	$14,443	$1,290,000
258	$3,628	$10,815	$14,443	$1,279,185
259	$3,598	$10,846	$14,443	$1,268,340
260	$3,567	$10,876	$14,443	$1,257,464
261	$3,537	$10,907	$14,443	$1,246,557
262	$3,506	$10,937	$14,443	$1,235,620
263	$3,475	$10,968	$14,443	$1,224,651
264	$3,444	$10,999	$14,443	$1,213,653

第22年供款共

$173,319

第22年利息

$43,349

第22年共還本金

$129,970

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$3,413	$11,030	$14,443	$1,202,623
266	$3,382	$11,061	$14,443	$1,191,562
267	$3,351	$11,092	$14,443	$1,180,470
268	$3,320	$11,123	$14,443	$1,169,346
269	$3,289	$11,154	$14,443	$1,158,192
270	$3,257	$11,186	$14,443	$1,147,006
271	$3,226	$11,217	$14,443	$1,135,789
272	$3,194	$11,249	$14,443	$1,124,540
273	$3,163	$11,281	$14,443	$1,113,259
274	$3,131	$11,312	$14,443	$1,101,947
275	$3,099	$11,344	$14,443	$1,090,603
276	$3,067	$11,376	$14,443	$1,079,227

第23年供款共

$173,319

第23年利息

$38,894

第23年共還本金

$134,425

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$3,035	$11,408	$14,443	$1,067,819
278	$3,003	$11,440	$14,443	$1,056,379
279	$2,971	$11,472	$14,443	$1,044,907
280	$2,939	$11,504	$14,443	$1,033,402
281	$2,906	$11,537	$14,443	$1,021,866
282	$2,874	$11,569	$14,443	$1,010,296
283	$2,841	$11,602	$14,443	$998,694
284	$2,809	$11,634	$14,443	$987,060
285	$2,776	$11,667	$14,443	$975,393
286	$2,743	$11,700	$14,443	$963,693
287	$2,710	$11,733	$14,443	$951,960
288	$2,677	$11,766	$14,443	$940,194

第24年供款共

$173,319

第24年利息

$34,286

第24年共還本金

$139,033

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$2,644	$11,799	$14,443	$928,395
290	$2,611	$11,832	$14,443	$916,563
291	$2,578	$11,865	$14,443	$904,697
292	$2,544	$11,899	$14,443	$892,799
293	$2,511	$11,932	$14,443	$880,866
294	$2,477	$11,966	$14,443	$868,901
295	$2,444	$12,000	$14,443	$856,901
296	$2,410	$12,033	$14,443	$844,868
297	$2,376	$12,067	$14,443	$832,801
298	$2,342	$12,101	$14,443	$820,700
299	$2,308	$12,135	$14,443	$808,565
300	$2,274	$12,169	$14,443	$796,395

第25年供款共

$173,319

第25年利息

$29,521

第25年共還本金

$143,799

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$2,240	$12,203	$14,443	$784,192
302	$2,206	$12,238	$14,443	$771,954
303	$2,171	$12,272	$14,443	$759,682
304	$2,137	$12,307	$14,443	$747,375
305	$2,102	$12,341	$14,443	$735,034
306	$2,067	$12,376	$14,443	$722,658
307	$2,032	$12,411	$14,443	$710,247
308	$1,998	$12,446	$14,443	$697,802
309	$1,963	$12,481	$14,443	$685,321
310	$1,927	$12,516	$14,443	$672,805
311	$1,892	$12,551	$14,443	$660,254
312	$1,857	$12,586	$14,443	$647,668

第26年供款共

$173,319

第26年利息

$24,592

第26年共還本金

$148,728

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$1,822	$12,622	$14,443	$635,046
314	$1,786	$12,657	$14,443	$622,389
315	$1,750	$12,693	$14,443	$609,696
316	$1,715	$12,729	$14,443	$596,967
317	$1,679	$12,764	$14,443	$584,203
318	$1,643	$12,800	$14,443	$571,403
319	$1,607	$12,836	$14,443	$558,567
320	$1,571	$12,872	$14,443	$545,694
321	$1,535	$12,909	$14,443	$532,786
322	$1,498	$12,945	$14,443	$519,841
323	$1,462	$12,981	$14,443	$506,860
324	$1,426	$13,018	$14,443	$493,842

第27年供款共

$173,319

第27年利息

$19,494

第27年共還本金

$153,826

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,389	$13,054	$14,443	$480,788
326	$1,352	$13,091	$14,443	$467,697
327	$1,315	$13,128	$14,443	$454,569
328	$1,278	$13,165	$14,443	$441,404
329	$1,241	$13,202	$14,443	$428,202
330	$1,204	$13,239	$14,443	$414,963
331	$1,167	$13,276	$14,443	$401,687
332	$1,130	$13,314	$14,443	$388,373
333	$1,092	$13,351	$14,443	$375,022
334	$1,055	$13,389	$14,443	$361,634
335	$1,017	$13,426	$14,443	$348,208
336	$979	$13,464	$14,443	$334,744

第28年供款共

$173,319

第28年利息

$14,221

第28年共還本金

$159,098

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$941	$13,502	$14,443	$321,242
338	$903	$13,540	$14,443	$307,702
339	$865	$13,578	$14,443	$294,124
340	$827	$13,616	$14,443	$280,508
341	$789	$13,654	$14,443	$266,854
342	$751	$13,693	$14,443	$253,161
343	$712	$13,731	$14,443	$239,430
344	$673	$13,770	$14,443	$225,660
345	$635	$13,809	$14,443	$211,851
346	$596	$13,847	$14,443	$198,004
347	$557	$13,886	$14,443	$184,118
348	$518	$13,925	$14,443	$170,192

第29年供款共

$173,319

第29年利息

$8,768

第29年共還本金

$164,552

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$479	$13,965	$14,443	$156,227
350	$439	$14,004	$14,443	$142,224
351	$400	$14,043	$14,443	$128,180
352	$361	$14,083	$14,443	$114,097
353	$321	$14,122	$14,443	$99,975
354	$281	$14,162	$14,443	$85,813
355	$241	$14,202	$14,443	$71,611
356	$201	$14,242	$14,443	$57,369
357	$161	$14,282	$14,443	$43,087
358	$121	$14,322	$14,443	$28,765
359	$81	$14,362	$14,443	$14,403
360	$41	$14,403	$14,443	$0

第30年供款共

$173,319

第30年利息

$3,127

第30年共還本金

$170,192

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$10,262,582

免責聲明

筍盤推介

按揭保險費
info