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$11,045,198

每月供款
$20,293

首期

$3,410,000

總貸款額

$4,590,000

總利息

$2,715,198

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$3,740,000

按月供比率計算

$40,584

置業成本總預算

HK$3,740,000

首期

$3,410,000
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

$40,584

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

馬鞍山天宇海第6A座

thumb_up

獨家天宇海 3房1套可約睇樓

實

694 呎

@12,968

建

914 呎

@9,847

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

售$900 萬

實

694 呎

@12,968

建

914 呎

@9,847

售$900 萬

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

VR實景

馬鞍山聽濤雅苑第06座

thumb_up

聽濤雅苑

實

733 呎

@11,596

建

906 呎

@9,382

local_fire_department 至HIT

售$850 萬

實

733 呎

@11,596

建

906 呎

@9,382

售$850 萬

local_fire_department 至HIT

維港1號第01B座

thumb_up

[ 啟德 ] 全新地段 [ 移民急走 ] 蝕讓 1 房.

實

338 呎

@22,189

local_fire_department 至HIT verified 首置必買 flight_takeoff 移民急讓 price_change 蝕讓盤

售$750 萬

實

338 呎

@22,189

售$750 萬

local_fire_department 至HIT verified 首置必買 flight_takeoff 移民急讓 price_change 蝕讓盤

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

馬鞍山迎海第02期星灣第20座

thumb_up

迎海 2房半靚,近商場

實

496 呎

@14,718

local_fire_department 至HIT local_offer 低水筍價

售$730 萬

實

496 呎

@14,718

售$730 萬

local_fire_department 至HIT local_offer 低水筍價

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

@10,711

建

927 呎

@8,608

local_fire_department 至HIT

售$798 萬

實

745 呎

@10,711

建

927 呎

@8,608

售$798 萬

local_fire_department 至HIT

馬鞍山翠擁華庭

thumb_up

海景三房近港鐵站

實

751 呎

@9,987

建

963 呎

@7,788

directions_run 日內即走

售$750 萬

實

751 呎

@9,987

建

963 呎

@7,788

售$750 萬

directions_run 日內即走

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

西貢傲瀧

thumb_up

傲瀧明星屋苑 1房連天台特式戶

實

460 呎

@17,783

local_offer 低水筍價

售$818 萬

實

460 呎

@17,783

售$818 萬

local_offer 低水筍價

馬鞍山聽濤雅苑第09座

thumb_up

馬鞍山聽濤雅苑 3房套房兩廳實用高免費村巴

實

650 呎

@13,077

建

807 呎

@10,533

local_fire_department 至HIT

售$850 萬

實

650 呎

@13,077

建

807 呎

@10,533

售$850 萬

local_fire_department 至HIT

獨家

KOL實拍

馬鞍山銀湖天峰第05座

thumb_up

【獨家號外】問鼎銀湖最高質2房，光廁梗廚極高層

實

572 呎

@15,385

建

752 呎

@11,702

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 price_change 蝕讓盤

售$880 萬

實

572 呎

@15,385

建

752 呎

@11,702

售$880 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 price_change 蝕讓盤

獨家

馬鞍山天宇海###奇豐獨家###近鐵路站靚裝北水3房,即買即住,有心還價即成,歡迎參觀###

thumb_up

天宇海###奇豐獨家###近鐵路站靚裝北水3房,即買即住,有心還價即成,歡迎參觀###

實

763 呎

@11,638

建

1,004 呎

@8,845

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 pets 愛竉必選

售$888 萬

實

763 呎

@11,638

建

1,004 呎

@8,845

售$888 萬

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 pets 愛竉必選

利率	15年	20年	25年	30年
1.000	$27,471	$21,109	$17,298	$14,763
1.500	$28,492	$22,149	$18,357	$15,841
2.000	$29,537	$23,220	$19,455	$16,966
2.500	$30,606	$24,323	$20,592	$18,136
3.000	$31,698	$25,456	$21,766	$19,352
3.375	$32,532	$26,326	$22,672	$20,292
3.500	$32,813	$26,620	$22,979	$20,611
4.000	$33,952	$27,814	$24,228	$21,913
4.500	$35,113	$29,039	$25,513	$23,257
5.000	$36,297	$30,292	$26,833	$24,640
5.500	$37,504	$31,574	$28,187	$26,062
6.000	$38,733	$32,884	$29,573	$27,519

每月供款$20,293

年期

30年

貸款金額

$4,590,000

總利息

$2,715,198

總貸款連利息

$7,305,198

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$12,909	$7,383	$20,292	$4,582,617
2	$12,889	$7,404	$20,292	$4,575,214
3	$12,868	$7,424	$20,292	$4,567,789
4	$12,847	$7,445	$20,292	$4,560,344
5	$12,826	$7,466	$20,292	$4,552,878
6	$12,805	$7,487	$20,292	$4,545,390
7	$12,784	$7,508	$20,292	$4,537,882
8	$12,763	$7,529	$20,292	$4,530,353
9	$12,742	$7,551	$20,292	$4,522,802
10	$12,720	$7,572	$20,292	$4,515,230
11	$12,699	$7,593	$20,292	$4,507,637
12	$12,678	$7,614	$20,292	$4,500,023

第1年供款共

$243,507

第1年利息

$153,529

第1年共還本金

$89,977

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$12,656	$7,636	$20,292	$4,492,387
14	$12,635	$7,657	$20,292	$4,484,729
15	$12,613	$7,679	$20,292	$4,477,050
16	$12,592	$7,701	$20,292	$4,469,350
17	$12,570	$7,722	$20,292	$4,461,628
18	$12,548	$7,744	$20,292	$4,453,884
19	$12,527	$7,766	$20,292	$4,446,118
20	$12,505	$7,788	$20,292	$4,438,331
21	$12,483	$7,809	$20,292	$4,430,521
22	$12,461	$7,831	$20,292	$4,422,690
23	$12,439	$7,853	$20,292	$4,414,836
24	$12,417	$7,875	$20,292	$4,406,961

第2年供款共

$243,507

第2年利息

$150,445

第2年共還本金

$93,062

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$12,395	$7,898	$20,292	$4,399,063
26	$12,372	$7,920	$20,292	$4,391,143
27	$12,350	$7,942	$20,292	$4,383,201
28	$12,328	$7,964	$20,292	$4,375,237
29	$12,305	$7,987	$20,292	$4,367,250
30	$12,283	$8,009	$20,292	$4,359,241
31	$12,260	$8,032	$20,292	$4,351,209
32	$12,238	$8,054	$20,292	$4,343,154
33	$12,215	$8,077	$20,292	$4,335,077
34	$12,192	$8,100	$20,292	$4,326,977
35	$12,170	$8,123	$20,292	$4,318,855
36	$12,147	$8,145	$20,292	$4,310,709

第3年供款共

$243,507

第3年利息

$147,255

第3年共還本金

$96,251

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$12,124	$8,168	$20,292	$4,302,541
38	$12,101	$8,191	$20,292	$4,294,350
39	$12,078	$8,214	$20,292	$4,286,135
40	$12,055	$8,237	$20,292	$4,277,898
41	$12,032	$8,261	$20,292	$4,269,637
42	$12,008	$8,284	$20,292	$4,261,353
43	$11,985	$8,307	$20,292	$4,253,046
44	$11,962	$8,331	$20,292	$4,244,716
45	$11,938	$8,354	$20,292	$4,236,362
46	$11,915	$8,377	$20,292	$4,227,984
47	$11,891	$8,401	$20,292	$4,219,583
48	$11,868	$8,425	$20,292	$4,211,159

第4年供款共

$243,507

第4年利息

$143,956

第4年共還本金

$99,551

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$11,844	$8,448	$20,292	$4,202,710
50	$11,820	$8,472	$20,292	$4,194,238
51	$11,796	$8,496	$20,292	$4,185,742
52	$11,772	$8,520	$20,292	$4,177,223
53	$11,748	$8,544	$20,292	$4,168,679
54	$11,724	$8,568	$20,292	$4,160,111
55	$11,700	$8,592	$20,292	$4,151,519
56	$11,676	$8,616	$20,292	$4,142,903
57	$11,652	$8,640	$20,292	$4,134,263
58	$11,628	$8,665	$20,292	$4,125,598
59	$11,603	$8,689	$20,292	$4,116,909
60	$11,579	$8,713	$20,292	$4,108,196

第5年供款共

$243,507

第5年利息

$140,544

第5年共還本金

$102,963

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$11,554	$8,738	$20,292	$4,099,458
62	$11,530	$8,762	$20,292	$4,090,695
63	$11,505	$8,787	$20,292	$4,081,908
64	$11,480	$8,812	$20,292	$4,073,096
65	$11,456	$8,837	$20,292	$4,064,260
66	$11,431	$8,861	$20,292	$4,055,398
67	$11,406	$8,886	$20,292	$4,046,512
68	$11,381	$8,911	$20,292	$4,037,600
69	$11,356	$8,936	$20,292	$4,028,664
70	$11,331	$8,962	$20,292	$4,019,702
71	$11,305	$8,987	$20,292	$4,010,716
72	$11,280	$9,012	$20,292	$4,001,703

第6年供款共

$243,507

第6年利息

$137,014

第6年共還本金

$106,492

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$11,255	$9,037	$20,292	$3,992,666
74	$11,229	$9,063	$20,292	$3,983,603
75	$11,204	$9,088	$20,292	$3,974,515
76	$11,178	$9,114	$20,292	$3,965,401
77	$11,153	$9,140	$20,292	$3,956,261
78	$11,127	$9,165	$20,292	$3,947,096
79	$11,101	$9,191	$20,292	$3,937,905
80	$11,075	$9,217	$20,292	$3,928,688
81	$11,049	$9,243	$20,292	$3,919,446
82	$11,023	$9,269	$20,292	$3,910,177
83	$10,997	$9,295	$20,292	$3,900,882
84	$10,971	$9,321	$20,292	$3,891,561

第7年供款共

$243,507

第7年利息

$133,364

第7年共還本金

$110,143

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$10,945	$9,347	$20,292	$3,882,214
86	$10,919	$9,373	$20,292	$3,872,840
87	$10,892	$9,400	$20,292	$3,863,440
88	$10,866	$9,426	$20,292	$3,854,014
89	$10,839	$9,453	$20,292	$3,844,561
90	$10,813	$9,479	$20,292	$3,835,082
91	$10,786	$9,506	$20,292	$3,825,576
92	$10,759	$9,533	$20,292	$3,816,043
93	$10,733	$9,560	$20,292	$3,806,484
94	$10,706	$9,586	$20,292	$3,796,897
95	$10,679	$9,613	$20,292	$3,787,284
96	$10,652	$9,640	$20,292	$3,777,643

第8年供款共

$243,507

第8年利息

$129,589

第8年共還本金

$113,918

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$10,625	$9,668	$20,292	$3,767,976
98	$10,597	$9,695	$20,292	$3,758,281
99	$10,570	$9,722	$20,292	$3,748,559
100	$10,543	$9,749	$20,292	$3,738,809
101	$10,515	$9,777	$20,292	$3,729,032
102	$10,488	$9,804	$20,292	$3,719,228
103	$10,460	$9,832	$20,292	$3,709,396
104	$10,433	$9,860	$20,292	$3,699,537
105	$10,405	$9,887	$20,292	$3,689,649
106	$10,377	$9,915	$20,292	$3,679,734
107	$10,349	$9,943	$20,292	$3,669,791
108	$10,321	$9,971	$20,292	$3,659,820

第9年供款共

$243,507

第9年利息

$125,684

第9年共還本金

$117,823

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$10,293	$9,999	$20,292	$3,649,822
110	$10,265	$10,027	$20,292	$3,639,794
111	$10,237	$10,055	$20,292	$3,629,739
112	$10,209	$10,084	$20,292	$3,619,656
113	$10,180	$10,112	$20,292	$3,609,544
114	$10,152	$10,140	$20,292	$3,599,403
115	$10,123	$10,169	$20,292	$3,589,234
116	$10,095	$10,197	$20,292	$3,579,037
117	$10,066	$10,226	$20,292	$3,568,811
118	$10,037	$10,255	$20,292	$3,558,556
119	$10,008	$10,284	$20,292	$3,548,272
120	$9,980	$10,313	$20,292	$3,537,959

第10年供款共

$243,507

第10年利息

$121,645

第10年共還本金

$121,861

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$9,951	$10,342	$20,292	$3,527,618
122	$9,921	$10,371	$20,292	$3,517,247
123	$9,892	$10,400	$20,292	$3,506,847
124	$9,863	$10,429	$20,292	$3,496,418
125	$9,834	$10,459	$20,292	$3,485,959
126	$9,804	$10,488	$20,292	$3,475,471
127	$9,775	$10,517	$20,292	$3,464,954
128	$9,745	$10,547	$20,292	$3,454,407
129	$9,716	$10,577	$20,292	$3,443,830
130	$9,686	$10,606	$20,292	$3,433,223
131	$9,656	$10,636	$20,292	$3,422,587
132	$9,626	$10,666	$20,292	$3,411,921

第11年供款共

$243,507

第11年利息

$117,468

第11年共還本金

$126,038

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$9,596	$10,696	$20,292	$3,401,225
134	$9,566	$10,726	$20,292	$3,390,499
135	$9,536	$10,756	$20,292	$3,379,742
136	$9,506	$10,787	$20,292	$3,368,955
137	$9,475	$10,817	$20,292	$3,358,138
138	$9,445	$10,847	$20,292	$3,347,291
139	$9,414	$10,878	$20,292	$3,336,413
140	$9,384	$10,909	$20,292	$3,325,504
141	$9,353	$10,939	$20,292	$3,314,565
142	$9,322	$10,970	$20,292	$3,303,595
143	$9,291	$11,001	$20,292	$3,292,594
144	$9,260	$11,032	$20,292	$3,281,563

第12年供款共

$243,507

第12年利息

$113,148

第12年共還本金

$130,358

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$9,229	$11,063	$20,292	$3,270,500
146	$9,198	$11,094	$20,292	$3,259,406
147	$9,167	$11,125	$20,292	$3,248,281
148	$9,136	$11,156	$20,292	$3,237,124
149	$9,104	$11,188	$20,292	$3,225,936
150	$9,073	$11,219	$20,292	$3,214,717
151	$9,041	$11,251	$20,292	$3,203,466
152	$9,010	$11,282	$20,292	$3,192,184
153	$8,978	$11,314	$20,292	$3,180,870
154	$8,946	$11,346	$20,292	$3,169,524
155	$8,914	$11,378	$20,292	$3,158,146
156	$8,882	$11,410	$20,292	$3,146,736

第13年供款共

$243,507

第13年利息

$108,680

第13年共還本金

$134,827

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$8,850	$11,442	$20,292	$3,135,294
158	$8,818	$11,474	$20,292	$3,123,820
159	$8,786	$11,506	$20,292	$3,112,313
160	$8,753	$11,539	$20,292	$3,100,774
161	$8,721	$11,571	$20,292	$3,089,203
162	$8,688	$11,604	$20,292	$3,077,599
163	$8,656	$11,636	$20,292	$3,065,963
164	$8,623	$11,669	$20,292	$3,054,293
165	$8,590	$11,702	$20,292	$3,042,591
166	$8,557	$11,735	$20,292	$3,030,857
167	$8,524	$11,768	$20,292	$3,019,089
168	$8,491	$11,801	$20,292	$3,007,288

第14年供款共

$243,507

第14年利息

$104,058

第14年共還本金

$139,448

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$8,458	$11,834	$20,292	$2,995,453
170	$8,425	$11,868	$20,292	$2,983,586
171	$8,391	$11,901	$20,292	$2,971,685
172	$8,358	$11,934	$20,292	$2,959,751
173	$8,324	$11,968	$20,292	$2,947,783
174	$8,291	$12,002	$20,292	$2,935,781
175	$8,257	$12,035	$20,292	$2,923,746
176	$8,223	$12,069	$20,292	$2,911,677
177	$8,189	$12,103	$20,292	$2,899,573
178	$8,155	$12,137	$20,292	$2,887,436
179	$8,121	$12,171	$20,292	$2,875,265
180	$8,087	$12,206	$20,292	$2,863,059

第15年供款共

$243,507

第15年利息

$99,279

第15年共還本金

$144,228

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$8,052	$12,240	$20,292	$2,850,820
182	$8,018	$12,274	$20,292	$2,838,545
183	$7,983	$12,309	$20,292	$2,826,236
184	$7,949	$12,343	$20,292	$2,813,893
185	$7,914	$12,378	$20,292	$2,801,515
186	$7,879	$12,413	$20,292	$2,789,102
187	$7,844	$12,448	$20,292	$2,776,654
188	$7,809	$12,483	$20,292	$2,764,171
189	$7,774	$12,518	$20,292	$2,751,653
190	$7,739	$12,553	$20,292	$2,739,100
191	$7,704	$12,588	$20,292	$2,726,512
192	$7,668	$12,624	$20,292	$2,713,888

第16年供款共

$243,507

第16年利息

$94,335

第16年共還本金

$149,172

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$7,633	$12,659	$20,292	$2,701,228
194	$7,597	$12,695	$20,292	$2,688,533
195	$7,561	$12,731	$20,292	$2,675,803
196	$7,526	$12,767	$20,292	$2,663,036
197	$7,490	$12,802	$20,292	$2,650,234
198	$7,454	$12,838	$20,292	$2,637,395
199	$7,418	$12,875	$20,292	$2,624,521
200	$7,381	$12,911	$20,292	$2,611,610
201	$7,345	$12,947	$20,292	$2,598,663
202	$7,309	$12,983	$20,292	$2,585,679
203	$7,272	$13,020	$20,292	$2,572,659
204	$7,236	$13,057	$20,292	$2,559,603

第17年供款共

$243,507

第17年利息

$89,222

第17年共還本金

$154,285

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$7,199	$13,093	$20,292	$2,546,509
206	$7,162	$13,130	$20,292	$2,533,379
207	$7,125	$13,167	$20,292	$2,520,212
208	$7,088	$13,204	$20,292	$2,507,008
209	$7,051	$13,241	$20,292	$2,493,767
210	$7,014	$13,278	$20,292	$2,480,488
211	$6,976	$13,316	$20,292	$2,467,172
212	$6,939	$13,353	$20,292	$2,453,819
213	$6,901	$13,391	$20,292	$2,440,428
214	$6,864	$13,429	$20,292	$2,427,000
215	$6,826	$13,466	$20,292	$2,413,533
216	$6,788	$13,504	$20,292	$2,400,029

第18年供款共

$243,507

第18年利息

$83,933

第18年共還本金

$159,573

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$6,750	$13,542	$20,292	$2,386,487
218	$6,712	$13,580	$20,292	$2,372,907
219	$6,674	$13,618	$20,292	$2,359,289
220	$6,635	$13,657	$20,292	$2,345,632
221	$6,597	$13,695	$20,292	$2,331,937
222	$6,559	$13,734	$20,292	$2,318,203
223	$6,520	$13,772	$20,292	$2,304,431
224	$6,481	$13,811	$20,292	$2,290,620
225	$6,442	$13,850	$20,292	$2,276,770
226	$6,403	$13,889	$20,292	$2,262,881
227	$6,364	$13,928	$20,292	$2,248,953
228	$6,325	$13,967	$20,292	$2,234,986

第19年供款共

$243,507

第19年利息

$78,464

第19年共還本金

$165,043

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$6,286	$14,006	$20,292	$2,220,980
230	$6,247	$14,046	$20,292	$2,206,934
231	$6,207	$14,085	$20,292	$2,192,849
232	$6,167	$14,125	$20,292	$2,178,724
233	$6,128	$14,165	$20,292	$2,164,560
234	$6,088	$14,204	$20,292	$2,150,355
235	$6,048	$14,244	$20,292	$2,136,111
236	$6,008	$14,284	$20,292	$2,121,826
237	$5,968	$14,325	$20,292	$2,107,502
238	$5,927	$14,365	$20,292	$2,093,137
239	$5,887	$14,405	$20,292	$2,078,732
240	$5,846	$14,446	$20,292	$2,064,286

第20年供款共

$243,507

第20年利息

$72,806

第20年共還本金

$170,700

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$5,806	$14,486	$20,292	$2,049,800
242	$5,765	$14,527	$20,292	$2,035,272
243	$5,724	$14,568	$20,292	$2,020,704
244	$5,683	$14,609	$20,292	$2,006,095
245	$5,642	$14,650	$20,292	$1,991,445
246	$5,601	$14,691	$20,292	$1,976,754
247	$5,560	$14,733	$20,292	$1,962,021
248	$5,518	$14,774	$20,292	$1,947,247
249	$5,477	$14,816	$20,292	$1,932,432
250	$5,435	$14,857	$20,292	$1,917,575
251	$5,393	$14,899	$20,292	$1,902,676
252	$5,351	$14,941	$20,292	$1,887,735

第21年供款共

$243,507

第21年利息

$66,955

第21年共還本金

$176,551

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$5,309	$14,983	$20,292	$1,872,752
254	$5,267	$15,025	$20,292	$1,857,727
255	$5,225	$15,067	$20,292	$1,842,659
256	$5,182	$15,110	$20,292	$1,827,549
257	$5,140	$15,152	$20,292	$1,812,397
258	$5,097	$15,195	$20,292	$1,797,202
259	$5,055	$15,238	$20,292	$1,781,965
260	$5,012	$15,280	$20,292	$1,766,684
261	$4,969	$15,323	$20,292	$1,751,361
262	$4,926	$15,367	$20,292	$1,735,994
263	$4,882	$15,410	$20,292	$1,720,585
264	$4,839	$15,453	$20,292	$1,705,132

第22年供款共

$243,507

第22年利息

$60,904

第22年共還本金

$182,603

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$4,796	$15,497	$20,292	$1,689,635
266	$4,752	$15,540	$20,292	$1,674,095
267	$4,708	$15,584	$20,292	$1,658,511
268	$4,665	$15,628	$20,292	$1,642,884
269	$4,621	$15,672	$20,292	$1,627,212
270	$4,577	$15,716	$20,292	$1,611,496
271	$4,532	$15,760	$20,292	$1,595,736
272	$4,488	$15,804	$20,292	$1,579,932
273	$4,444	$15,849	$20,292	$1,564,083
274	$4,399	$15,893	$20,292	$1,548,190
275	$4,354	$15,938	$20,292	$1,532,252
276	$4,309	$15,983	$20,292	$1,516,270

第23年供款共

$243,507

第23年利息

$54,645

第23年共還本金

$188,862

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,265	$16,028	$20,292	$1,500,242
278	$4,219	$16,073	$20,292	$1,484,169
279	$4,174	$16,118	$20,292	$1,468,051
280	$4,129	$16,163	$20,292	$1,451,888
281	$4,083	$16,209	$20,292	$1,435,679
282	$4,038	$16,254	$20,292	$1,419,425
283	$3,992	$16,300	$20,292	$1,403,125
284	$3,946	$16,346	$20,292	$1,386,779
285	$3,900	$16,392	$20,292	$1,370,387
286	$3,854	$16,438	$20,292	$1,353,949
287	$3,808	$16,484	$20,292	$1,337,464
288	$3,762	$16,531	$20,292	$1,320,934

第24年供款共

$243,507

第24年利息

$48,171

第24年共還本金

$195,336

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,715	$16,577	$20,292	$1,304,357
290	$3,669	$16,624	$20,292	$1,287,733
291	$3,622	$16,670	$20,292	$1,271,063
292	$3,575	$16,717	$20,292	$1,254,345
293	$3,528	$16,764	$20,292	$1,237,581
294	$3,481	$16,812	$20,292	$1,220,769
295	$3,433	$16,859	$20,292	$1,203,911
296	$3,386	$16,906	$20,292	$1,187,004
297	$3,338	$16,954	$20,292	$1,170,051
298	$3,291	$17,001	$20,292	$1,153,049
299	$3,243	$17,049	$20,292	$1,136,000
300	$3,195	$17,097	$20,292	$1,118,903

第25年供款共

$243,507

第25年利息

$41,475

第25年共還本金

$202,031

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,147	$17,145	$20,292	$1,101,757
302	$3,099	$17,194	$20,292	$1,084,564
303	$3,050	$17,242	$20,292	$1,067,322
304	$3,002	$17,290	$20,292	$1,050,032
305	$2,953	$17,339	$20,292	$1,032,693
306	$2,904	$17,388	$20,292	$1,015,305
307	$2,856	$17,437	$20,292	$997,868
308	$2,807	$17,486	$20,292	$980,382
309	$2,757	$17,535	$20,292	$962,847
310	$2,708	$17,584	$20,292	$945,263
311	$2,659	$17,634	$20,292	$927,630
312	$2,609	$17,683	$20,292	$909,946

第26年供款共

$243,507

第26年利息

$34,550

第26年共還本金

$208,956

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,559	$17,733	$20,292	$892,213
314	$2,509	$17,783	$20,292	$874,430
315	$2,459	$17,833	$20,292	$856,598
316	$2,409	$17,883	$20,292	$838,715
317	$2,359	$17,933	$20,292	$820,781
318	$2,308	$17,984	$20,292	$802,797
319	$2,258	$18,034	$20,292	$784,763
320	$2,207	$18,085	$20,292	$766,678
321	$2,156	$18,136	$20,292	$748,542
322	$2,105	$18,187	$20,292	$730,355
323	$2,054	$18,238	$20,292	$712,117
324	$2,003	$18,289	$20,292	$693,828

第27年供款共

$243,507

第27年利息

$27,388

第27年共還本金

$216,119

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$1,951	$18,341	$20,292	$675,487
326	$1,900	$18,392	$20,292	$657,094
327	$1,848	$18,444	$20,292	$638,650
328	$1,796	$18,496	$20,292	$620,154
329	$1,744	$18,548	$20,292	$601,606
330	$1,692	$18,600	$20,292	$583,006
331	$1,640	$18,653	$20,292	$564,354
332	$1,587	$18,705	$20,292	$545,649
333	$1,535	$18,758	$20,292	$526,891
334	$1,482	$18,810	$20,292	$508,081
335	$1,429	$18,863	$20,292	$489,217
336	$1,376	$18,916	$20,292	$470,301

第28年供款共

$243,507

第28年利息

$19,980

第28年共還本金

$223,527

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,323	$18,969	$20,292	$451,332
338	$1,269	$19,023	$20,292	$432,309
339	$1,216	$19,076	$20,292	$413,232
340	$1,162	$19,130	$20,292	$394,102
341	$1,108	$19,184	$20,292	$374,919
342	$1,054	$19,238	$20,292	$355,681
343	$1,000	$19,292	$20,292	$336,389
344	$946	$19,346	$20,292	$317,043
345	$892	$19,401	$20,292	$297,642
346	$837	$19,455	$20,292	$278,187
347	$782	$19,510	$20,292	$258,677
348	$728	$19,565	$20,292	$239,113

第29年供款共

$243,507

第29年利息

$12,318

第29年共還本金

$231,188

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$673	$19,620	$20,292	$219,493
350	$617	$19,675	$20,292	$199,818
351	$562	$19,730	$20,292	$180,088
352	$506	$19,786	$20,292	$160,302
353	$451	$19,841	$20,292	$140,461
354	$395	$19,897	$20,292	$120,564
355	$339	$19,953	$20,292	$100,611
356	$283	$20,009	$20,292	$80,601
357	$227	$20,066	$20,292	$60,536
358	$170	$20,122	$20,292	$40,414
359	$114	$20,179	$20,292	$20,235
360	$57	$20,235	$20,292	$0

第30年供款共

$243,507

第30年利息

$4,394

第30年共還本金

$239,113

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$11,045,198

免責聲明

筍盤推介

按揭保險費
info