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$11,353,985

每月供款
$22,600

首期

$2,888,000

總貸款額

$5,112,000

總利息

$3,023,985

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$3,218,000

按月供比率計算

$45,200

置業成本總預算

HK$3,218,000

首期

$2,888,000
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

$45,200

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03座

thumb_up

馬鞍山聽濤雅苑3房加多用途房有3條免費村巴線(連約)

實

788 呎

@10,533

建

977 呎

@8,495

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

售$830 萬

實

788 呎

@10,533

建

977 呎

@8,495

售$830 萬

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

馬鞍山迎海第01期第05座

thumb_up

罕有靓則,高層全海景，特大兩房套房+多用途房 (已租)

實

582 呎

@15,120

建

753 呎

@11,687

local_fire_department 至HIT verified 首置必買 pets 愛竉必選

售$880 萬

實

582 呎

@15,120

建

753 呎

@11,687

售$880 萬

local_fire_department 至HIT verified 首置必買 pets 愛竉必選

白石角天賦海灣第20座

thumb_up

天賦海灣投資收租自住佳宜

實

653 呎

@13,476

建

832 呎

@10,577

real_estate_agent 罕有放盤 verified 首置必買

售$880 萬

實

653 呎

@13,476

建

832 呎

@10,577

售$880 萬

real_estate_agent 罕有放盤 verified 首置必買

VR實景

粉嶺牽晴間第12座

thumb_up

孟母三遷，業主割愛賣樓【世紀21奇豐獨家代理】

實

714 呎

@12,185

建

978 呎

@8,896

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

售$870 萬

實

714 呎

@12,185

建

978 呎

@8,896

售$870 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

沙田愉景花園

thumb_up

奇豐精選鄰近大圍市中心, 高層大3房套罕有放盤

實

689 呎

@12,337

建

852 呎

@9,977

real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$850 萬

實

689 呎

@12,337

建

852 呎

@9,977

售$850 萬

real_estate_agent 罕有放盤 vpn_key 有匙即睇

馬鞍山聽濤雅苑第06座

thumb_up

聽濤雅苑-大兩房-內園池景

實

526 呎

@13,688

建

656 呎

@10,976

local_fire_department 至HIT

售$720 萬

實

526 呎

@13,688

建

656 呎

@10,976

售$720 萬

local_fire_department 至HIT

馬鞍山天宇海第2A座

thumb_up

天宇海 3房(1套)

實

670 呎

@11,940

建

881 呎

@9,081

local_fire_department 至HIT

售$800 萬

實

670 呎

@11,940

建

881 呎

@9,081

售$800 萬

local_fire_department 至HIT

沙田玖瓏山日瓏閣

thumb_up

九肚山兩房, 中層開揚

實

663 呎

@11,312

local_fire_department 至HIT

售$750 萬

實

663 呎

@11,312

售$750 萬

local_fire_department 至HIT

馬鞍山翠擁華庭

thumb_up

馬鞍山翠擁華庭

實

675 呎

@10,370

建

868 呎

@8,065

local_fire_department 至HIT

售$700 萬

實

675 呎

@10,370

建

868 呎

@8,065

售$700 萬

local_fire_department 至HIT

馬鞍山新港城 M座

thumb_up

海景3房地鐵及大型商場上蓋方便

實

618 呎

@12,864

建

832 呎

@9,555

local_fire_department 至HIT

售$795 萬

實

618 呎

@12,864

建

832 呎

@9,555

售$795 萬

local_fire_department 至HIT

馬鞍山聽濤雅苑

thumb_up

海景3房加工房屋苑最筍

實

788 呎

@9,645

建

977 呎

@7,779

verified 首置必買

售$760 萬

實

788 呎

@9,645

建

977 呎

@7,779

售$760 萬

verified 首置必買

西貢茅坪新村

thumb_up

茅坪新村

建

700 呎

@11,000

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價

售$770 萬

建

700 呎

@11,000

售$770 萬

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價

利率	15年	20年	25年	30年
1.000	$30,595	$23,510	$19,266	$16,442
1.500	$31,732	$24,668	$20,445	$17,643
2.000	$32,896	$25,861	$21,667	$18,895
2.500	$34,086	$27,089	$22,933	$20,199
3.000	$35,303	$28,351	$24,242	$21,552
3.375	$36,232	$29,320	$25,250	$22,600
3.500	$36,545	$29,648	$25,592	$22,955
4.000	$37,813	$30,978	$26,983	$24,405
4.500	$39,106	$32,341	$28,414	$25,902
5.000	$40,425	$33,737	$29,884	$27,442
5.500	$41,769	$35,165	$31,392	$29,025
6.000	$43,138	$36,624	$32,937	$30,649

每月供款$22,600

年期

30年

貸款金額

$5,112,000

總利息

$3,023,985

總貸款連利息

$8,135,985

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$14,378	$8,222	$22,600	$5,103,778
2	$14,354	$8,246	$22,600	$5,095,532
3	$14,331	$8,269	$22,600	$5,087,263
4	$14,308	$8,292	$22,600	$5,078,971
5	$14,285	$8,315	$22,600	$5,070,656
6	$14,261	$8,339	$22,600	$5,062,317
7	$14,238	$8,362	$22,600	$5,053,955
8	$14,214	$8,386	$22,600	$5,045,569
9	$14,191	$8,409	$22,600	$5,037,160
10	$14,167	$8,433	$22,600	$5,028,727
11	$14,143	$8,457	$22,600	$5,020,270
12	$14,120	$8,480	$22,600	$5,011,790

第1年供款共

$271,199

第1年利息

$170,989

第1年共還本金

$100,210

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$14,096	$8,504	$22,600	$5,003,286
14	$14,072	$8,528	$22,600	$4,994,757
15	$14,048	$8,552	$22,600	$4,986,205
16	$14,024	$8,576	$22,600	$4,977,629
17	$14,000	$8,600	$22,600	$4,969,028
18	$13,975	$8,625	$22,600	$4,960,404
19	$13,951	$8,649	$22,600	$4,951,755
20	$13,927	$8,673	$22,600	$4,943,082
21	$13,902	$8,698	$22,600	$4,934,384
22	$13,878	$8,722	$22,600	$4,925,662
23	$13,853	$8,747	$22,600	$4,916,916
24	$13,829	$8,771	$22,600	$4,908,145

第2年供款共

$271,199

第2年利息

$167,554

第2年共還本金

$103,645

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$13,804	$8,796	$22,600	$4,899,349
26	$13,779	$8,821	$22,600	$4,890,528
27	$13,755	$8,845	$22,600	$4,881,683
28	$13,730	$8,870	$22,600	$4,872,813
29	$13,705	$8,895	$22,600	$4,863,918
30	$13,680	$8,920	$22,600	$4,854,997
31	$13,655	$8,945	$22,600	$4,846,052
32	$13,630	$8,970	$22,600	$4,837,082
33	$13,604	$8,996	$22,600	$4,828,086
34	$13,579	$9,021	$22,600	$4,819,065
35	$13,554	$9,046	$22,600	$4,810,019
36	$13,528	$9,072	$22,600	$4,800,947

第3年供款共

$271,199

第3年利息

$164,002

第3年共還本金

$107,198

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$13,503	$9,097	$22,600	$4,791,850
38	$13,477	$9,123	$22,600	$4,782,727
39	$13,451	$9,149	$22,600	$4,773,578
40	$13,426	$9,174	$22,600	$4,764,404
41	$13,400	$9,200	$22,600	$4,755,204
42	$13,374	$9,226	$22,600	$4,745,978
43	$13,348	$9,252	$22,600	$4,736,726
44	$13,322	$9,278	$22,600	$4,727,448
45	$13,296	$9,304	$22,600	$4,718,144
46	$13,270	$9,330	$22,600	$4,708,814
47	$13,244	$9,356	$22,600	$4,699,458
48	$13,217	$9,383	$22,600	$4,690,075

第4年供款共

$271,199

第4年利息

$160,327

第4年共還本金

$110,872

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$13,191	$9,409	$22,600	$4,680,666
50	$13,164	$9,436	$22,600	$4,671,230
51	$13,138	$9,462	$22,600	$4,661,768
52	$13,111	$9,489	$22,600	$4,652,279
53	$13,085	$9,515	$22,600	$4,642,764
54	$13,058	$9,542	$22,600	$4,633,222
55	$13,031	$9,569	$22,600	$4,623,653
56	$13,004	$9,596	$22,600	$4,614,057
57	$12,977	$9,623	$22,600	$4,604,434
58	$12,950	$9,650	$22,600	$4,594,784
59	$12,923	$9,677	$22,600	$4,585,107
60	$12,896	$9,704	$22,600	$4,575,402

第5年供款共

$271,199

第5年利息

$156,527

第5年共還本金

$114,673

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$12,868	$9,732	$22,600	$4,565,671
62	$12,841	$9,759	$22,600	$4,555,912
63	$12,814	$9,786	$22,600	$4,546,125
64	$12,786	$9,814	$22,600	$4,536,311
65	$12,758	$9,842	$22,600	$4,526,470
66	$12,731	$9,869	$22,600	$4,516,600
67	$12,703	$9,897	$22,600	$4,506,703
68	$12,675	$9,925	$22,600	$4,496,778
69	$12,647	$9,953	$22,600	$4,486,826
70	$12,619	$9,981	$22,600	$4,476,845
71	$12,591	$10,009	$22,600	$4,466,836
72	$12,563	$10,037	$22,600	$4,456,799

第6年供款共

$271,199

第6年利息

$152,596

第6年共還本金

$118,603

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$12,535	$10,065	$22,600	$4,446,734
74	$12,506	$10,094	$22,600	$4,436,640
75	$12,478	$10,122	$22,600	$4,426,519
76	$12,450	$10,150	$22,600	$4,416,368
77	$12,421	$10,179	$22,600	$4,406,189
78	$12,392	$10,208	$22,600	$4,395,982
79	$12,364	$10,236	$22,600	$4,385,745
80	$12,335	$10,265	$22,600	$4,375,480
81	$12,306	$10,294	$22,600	$4,365,186
82	$12,277	$10,323	$22,600	$4,354,864
83	$12,248	$10,352	$22,600	$4,344,512
84	$12,219	$10,381	$22,600	$4,334,131

第7年供款共

$271,199

第7年利息

$148,531

第7年共還本金

$122,669

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$12,190	$10,410	$22,600	$4,323,720
86	$12,160	$10,439	$22,600	$4,313,281
87	$12,131	$10,469	$22,600	$4,302,812
88	$12,102	$10,498	$22,600	$4,292,314
89	$12,072	$10,528	$22,600	$4,281,786
90	$12,043	$10,557	$22,600	$4,271,229
91	$12,013	$10,587	$22,600	$4,260,641
92	$11,983	$10,617	$22,600	$4,250,024
93	$11,953	$10,647	$22,600	$4,239,378
94	$11,923	$10,677	$22,600	$4,228,701
95	$11,893	$10,707	$22,600	$4,217,994
96	$11,863	$10,737	$22,600	$4,207,257

第8年供款共

$271,199

第8年利息

$144,326

第8年共還本金

$126,873

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$11,833	$10,767	$22,600	$4,196,490
98	$11,803	$10,797	$22,600	$4,185,693
99	$11,772	$10,828	$22,600	$4,174,865
100	$11,742	$10,858	$22,600	$4,164,007
101	$11,711	$10,889	$22,600	$4,153,119
102	$11,681	$10,919	$22,600	$4,142,199
103	$11,650	$10,950	$22,600	$4,131,249
104	$11,619	$10,981	$22,600	$4,120,268
105	$11,588	$11,012	$22,600	$4,109,257
106	$11,557	$11,043	$22,600	$4,098,214
107	$11,526	$11,074	$22,600	$4,087,140
108	$11,495	$11,105	$22,600	$4,076,035

第9年供款共

$271,199

第9年利息

$139,977

第9年共還本金

$131,222

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$11,464	$11,136	$22,600	$4,064,899
110	$11,433	$11,167	$22,600	$4,053,732
111	$11,401	$11,199	$22,600	$4,042,533
112	$11,370	$11,230	$22,600	$4,031,303
113	$11,338	$11,262	$22,600	$4,020,041
114	$11,306	$11,294	$22,600	$4,008,747
115	$11,275	$11,325	$22,600	$3,997,422
116	$11,243	$11,357	$22,600	$3,986,065
117	$11,211	$11,389	$22,600	$3,974,675
118	$11,179	$11,421	$22,600	$3,963,254
119	$11,147	$11,453	$22,600	$3,951,801
120	$11,114	$11,486	$22,600	$3,940,315

第10年供款共

$271,199

第10年利息

$135,480

第10年共還本金

$135,720

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$11,082	$11,518	$22,600	$3,928,798
122	$11,050	$11,550	$22,600	$3,917,247
123	$11,017	$11,583	$22,600	$3,905,665
124	$10,985	$11,615	$22,600	$3,894,049
125	$10,952	$11,648	$22,600	$3,882,401
126	$10,919	$11,681	$22,600	$3,870,721
127	$10,886	$11,714	$22,600	$3,859,007
128	$10,853	$11,747	$22,600	$3,847,261
129	$10,820	$11,780	$22,600	$3,835,481
130	$10,787	$11,813	$22,600	$3,823,668
131	$10,754	$11,846	$22,600	$3,811,823
132	$10,721	$11,879	$22,600	$3,799,943

第11年供款共

$271,199

第11年利息

$130,827

第11年共還本金

$140,372

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$10,687	$11,913	$22,600	$3,788,031
134	$10,654	$11,946	$22,600	$3,776,085
135	$10,620	$11,980	$22,600	$3,764,105
136	$10,587	$12,013	$22,600	$3,752,092
137	$10,553	$12,047	$22,600	$3,740,044
138	$10,519	$12,081	$22,600	$3,727,963
139	$10,485	$12,115	$22,600	$3,715,848
140	$10,451	$12,149	$22,600	$3,703,699
141	$10,417	$12,183	$22,600	$3,691,516
142	$10,382	$12,218	$22,600	$3,679,298
143	$10,348	$12,252	$22,600	$3,667,046
144	$10,314	$12,286	$22,600	$3,654,760

第12年供款共

$271,199

第12年利息

$126,016

第12年共還本金

$145,184

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$10,279	$12,321	$22,600	$3,642,439
146	$10,244	$12,356	$22,600	$3,630,083
147	$10,210	$12,390	$22,600	$3,617,693
148	$10,175	$12,425	$22,600	$3,605,268
149	$10,140	$12,460	$22,600	$3,592,808
150	$10,105	$12,495	$22,600	$3,580,312
151	$10,070	$12,530	$22,600	$3,567,782
152	$10,034	$12,566	$22,600	$3,555,217
153	$9,999	$12,601	$22,600	$3,542,616
154	$9,964	$12,636	$22,600	$3,529,979
155	$9,928	$12,672	$22,600	$3,517,307
156	$9,892	$12,708	$22,600	$3,504,600

第13年供款共

$271,199

第13年利息

$121,039

第13年共還本金

$150,160

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$9,857	$12,743	$22,600	$3,491,857
158	$9,821	$12,779	$22,600	$3,479,077
159	$9,785	$12,815	$22,600	$3,466,262
160	$9,749	$12,851	$22,600	$3,453,411
161	$9,713	$12,887	$22,600	$3,440,524
162	$9,676	$12,923	$22,600	$3,427,601
163	$9,640	$12,960	$22,600	$3,414,641
164	$9,604	$12,996	$22,600	$3,401,644
165	$9,567	$13,033	$22,600	$3,388,612
166	$9,530	$13,069	$22,600	$3,375,542
167	$9,494	$13,106	$22,600	$3,362,436
168	$9,457	$13,143	$22,600	$3,349,293

第14年供款共

$271,199

第14年利息

$115,892

第14年共還本金

$155,307

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$9,420	$13,180	$22,600	$3,336,113
170	$9,383	$13,217	$22,600	$3,322,896
171	$9,346	$13,254	$22,600	$3,309,641
172	$9,308	$13,292	$22,600	$3,296,350
173	$9,271	$13,329	$22,600	$3,283,021
174	$9,233	$13,366	$22,600	$3,269,654
175	$9,196	$13,404	$22,600	$3,256,250
176	$9,158	$13,442	$22,600	$3,242,808
177	$9,120	$13,480	$22,600	$3,229,329
178	$9,082	$13,517	$22,600	$3,215,811
179	$9,044	$13,555	$22,600	$3,202,256
180	$9,006	$13,594	$22,600	$3,188,662

第15年供款共

$271,199

第15年利息

$110,569

第15年共還本金

$160,631

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$8,968	$13,632	$22,600	$3,175,030
182	$8,930	$13,670	$22,600	$3,161,360
183	$8,891	$13,709	$22,600	$3,147,652
184	$8,853	$13,747	$22,600	$3,133,904
185	$8,814	$13,786	$22,600	$3,120,119
186	$8,775	$13,825	$22,600	$3,106,294
187	$8,736	$13,864	$22,600	$3,092,430
188	$8,697	$13,902	$22,600	$3,078,528
189	$8,658	$13,942	$22,600	$3,064,586
190	$8,619	$13,981	$22,600	$3,050,606
191	$8,580	$14,020	$22,600	$3,036,585
192	$8,540	$14,060	$22,600	$3,022,526

第16年供款共

$271,199

第16年利息

$105,063

第16年共還本金

$166,136

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$8,501	$14,099	$22,600	$3,008,427
194	$8,461	$14,139	$22,600	$2,994,288
195	$8,421	$14,179	$22,600	$2,980,109
196	$8,382	$14,218	$22,600	$2,965,891
197	$8,342	$14,258	$22,600	$2,951,633
198	$8,301	$14,298	$22,600	$2,937,334
199	$8,261	$14,339	$22,600	$2,922,995
200	$8,221	$14,379	$22,600	$2,908,616
201	$8,180	$14,419	$22,600	$2,894,197
202	$8,140	$14,460	$22,600	$2,879,737
203	$8,099	$14,501	$22,600	$2,865,236
204	$8,058	$14,541	$22,600	$2,850,695

第17年供款共

$271,199

第17年利息

$99,368

第17年共還本金

$171,831

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$8,018	$14,582	$22,600	$2,836,112
206	$7,977	$14,623	$22,600	$2,821,489
207	$7,935	$14,665	$22,600	$2,806,824
208	$7,894	$14,706	$22,600	$2,792,119
209	$7,853	$14,747	$22,600	$2,777,372
210	$7,811	$14,789	$22,600	$2,762,583
211	$7,770	$14,830	$22,600	$2,747,753
212	$7,728	$14,872	$22,600	$2,732,881
213	$7,686	$14,914	$22,600	$2,717,967
214	$7,644	$14,956	$22,600	$2,703,011
215	$7,602	$14,998	$22,600	$2,688,014
216	$7,560	$15,040	$22,600	$2,672,974

第18年供款共

$271,199

第18年利息

$93,479

第18年共還本金

$177,721

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$7,518	$15,082	$22,600	$2,657,892
218	$7,475	$15,125	$22,600	$2,642,767
219	$7,433	$15,167	$22,600	$2,627,600
220	$7,390	$15,210	$22,600	$2,612,390
221	$7,347	$15,253	$22,600	$2,597,137
222	$7,304	$15,296	$22,600	$2,581,842
223	$7,261	$15,339	$22,600	$2,566,503
224	$7,218	$15,382	$22,600	$2,551,122
225	$7,175	$15,425	$22,600	$2,535,697
226	$7,132	$15,468	$22,600	$2,520,228
227	$7,088	$15,512	$22,600	$2,504,717
228	$7,045	$15,555	$22,600	$2,489,161

第19年供款共

$271,199

第19年利息

$87,387

第19年共還本金

$183,813

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$7,001	$15,599	$22,600	$2,473,562
230	$6,957	$15,643	$22,600	$2,457,919
231	$6,913	$15,687	$22,600	$2,442,232
232	$6,869	$15,731	$22,600	$2,426,501
233	$6,825	$15,775	$22,600	$2,410,725
234	$6,780	$15,820	$22,600	$2,394,905
235	$6,736	$15,864	$22,600	$2,379,041
236	$6,691	$15,909	$22,600	$2,363,132
237	$6,646	$15,954	$22,600	$2,347,179
238	$6,601	$15,999	$22,600	$2,331,180
239	$6,556	$16,044	$22,600	$2,315,137
240	$6,511	$16,089	$22,600	$2,299,048

第20年供款共

$271,199

第20年利息

$81,086

第20年共還本金

$190,113

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$6,466	$16,134	$22,600	$2,282,914
242	$6,421	$16,179	$22,600	$2,266,735
243	$6,375	$16,225	$22,600	$2,250,510
244	$6,330	$16,270	$22,600	$2,234,240
245	$6,284	$16,316	$22,600	$2,217,923
246	$6,238	$16,362	$22,600	$2,201,561
247	$6,192	$16,408	$22,600	$2,185,153
248	$6,146	$16,454	$22,600	$2,168,699
249	$6,099	$16,500	$22,600	$2,152,199
250	$6,053	$16,547	$22,600	$2,135,652
251	$6,007	$16,593	$22,600	$2,119,058
252	$5,960	$16,640	$22,600	$2,102,418

第21年供款共

$271,199

第21年利息

$74,570

第21年共還本金

$196,630

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$5,913	$16,687	$22,600	$2,085,731
254	$5,866	$16,734	$22,600	$2,068,997
255	$5,819	$16,781	$22,600	$2,052,217
256	$5,772	$16,828	$22,600	$2,035,388
257	$5,725	$16,875	$22,600	$2,018,513
258	$5,677	$16,923	$22,600	$2,001,590
259	$5,629	$16,970	$22,600	$1,984,620
260	$5,582	$17,018	$22,600	$1,967,601
261	$5,534	$17,066	$22,600	$1,950,535
262	$5,486	$17,114	$22,600	$1,933,421
263	$5,438	$17,162	$22,600	$1,916,259
264	$5,389	$17,210	$22,600	$1,899,049

第22年供款共

$271,199

第22年利息

$67,830

第22年共還本金

$203,370

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$5,341	$17,259	$22,600	$1,881,790
266	$5,293	$17,307	$22,600	$1,864,482
267	$5,244	$17,356	$22,600	$1,847,126
268	$5,195	$17,405	$22,600	$1,829,721
269	$5,146	$17,454	$22,600	$1,812,267
270	$5,097	$17,503	$22,600	$1,794,764
271	$5,048	$17,552	$22,600	$1,777,212
272	$4,998	$17,602	$22,600	$1,759,611
273	$4,949	$17,651	$22,600	$1,741,960
274	$4,899	$17,701	$22,600	$1,724,259
275	$4,849	$17,750	$22,600	$1,706,508
276	$4,800	$17,800	$22,600	$1,688,708

第23年供款共

$271,199

第23年利息

$60,859

第23年共還本金

$210,341

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,749	$17,850	$22,600	$1,670,858
278	$4,699	$17,901	$22,600	$1,652,957
279	$4,649	$17,951	$22,600	$1,635,006
280	$4,598	$18,002	$22,600	$1,617,004
281	$4,548	$18,052	$22,600	$1,598,952
282	$4,497	$18,103	$22,600	$1,580,849
283	$4,446	$18,154	$22,600	$1,562,696
284	$4,395	$18,205	$22,600	$1,544,491
285	$4,344	$18,256	$22,600	$1,526,235
286	$4,293	$18,307	$22,600	$1,507,927
287	$4,241	$18,359	$22,600	$1,489,568
288	$4,189	$18,411	$22,600	$1,471,158

第24年供款共

$271,199

第24年利息

$53,649

第24年共還本金

$217,550

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$4,138	$18,462	$22,600	$1,452,695
290	$4,086	$18,514	$22,600	$1,434,181
291	$4,034	$18,566	$22,600	$1,415,615
292	$3,981	$18,619	$22,600	$1,396,996
293	$3,929	$18,671	$22,600	$1,378,325
294	$3,877	$18,723	$22,600	$1,359,602
295	$3,824	$18,776	$22,600	$1,340,826
296	$3,771	$18,829	$22,600	$1,321,997
297	$3,718	$18,882	$22,600	$1,303,115
298	$3,665	$18,935	$22,600	$1,284,180
299	$3,612	$18,988	$22,600	$1,265,192
300	$3,558	$19,042	$22,600	$1,246,150

第25年供款共

$271,199

第25年利息

$46,192

第25年共還本金

$225,007

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,505	$19,095	$22,600	$1,227,055
302	$3,451	$19,149	$22,600	$1,207,906
303	$3,397	$19,203	$22,600	$1,188,704
304	$3,343	$19,257	$22,600	$1,169,447
305	$3,289	$19,311	$22,600	$1,150,136
306	$3,235	$19,365	$22,600	$1,130,771
307	$3,180	$19,420	$22,600	$1,111,351
308	$3,126	$19,474	$22,600	$1,091,877
309	$3,071	$19,529	$22,600	$1,072,348
310	$3,016	$19,584	$22,600	$1,052,764
311	$2,961	$19,639	$22,600	$1,033,125
312	$2,906	$19,694	$22,600	$1,013,430

第26年供款共

$271,199

第26年利息

$38,480

第26年共還本金

$232,720

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,850	$19,750	$22,600	$993,681
314	$2,795	$19,805	$22,600	$973,876
315	$2,739	$19,861	$22,600	$954,015
316	$2,683	$19,917	$22,600	$934,098
317	$2,627	$19,973	$22,600	$914,125
318	$2,571	$20,029	$22,600	$894,096
319	$2,515	$20,085	$22,600	$874,011
320	$2,458	$20,142	$22,600	$853,869
321	$2,402	$20,198	$22,600	$833,670
322	$2,345	$20,255	$22,600	$813,415
323	$2,288	$20,312	$22,600	$793,103
324	$2,231	$20,369	$22,600	$772,734

第27年供款共

$271,199

第27年利息

$30,503

第27年共還本金

$240,697

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,173	$20,427	$22,600	$752,307
326	$2,116	$20,484	$22,600	$731,823
327	$2,058	$20,542	$22,600	$711,281
328	$2,000	$20,599	$22,600	$690,682
329	$1,943	$20,657	$22,600	$670,024
330	$1,884	$20,716	$22,600	$649,309
331	$1,826	$20,774	$22,600	$628,535
332	$1,768	$20,832	$22,600	$607,703
333	$1,709	$20,891	$22,600	$586,812
334	$1,650	$20,950	$22,600	$565,862
335	$1,591	$21,008	$22,600	$544,854
336	$1,532	$21,068	$22,600	$523,786

第28年供款共

$271,199

第28年利息

$22,252

第28年共還本金

$248,947

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,473	$21,127	$22,600	$502,660
338	$1,414	$21,186	$22,600	$481,473
339	$1,354	$21,246	$22,600	$460,228
340	$1,294	$21,306	$22,600	$438,922
341	$1,234	$21,365	$22,600	$417,556
342	$1,174	$21,426	$22,600	$396,131
343	$1,114	$21,486	$22,600	$374,645
344	$1,054	$21,546	$22,600	$353,099
345	$993	$21,607	$22,600	$331,492
346	$932	$21,668	$22,600	$309,824
347	$871	$21,729	$22,600	$288,096
348	$810	$21,790	$22,600	$266,306

第29年供款共

$271,199

第29年利息

$13,719

第29年共還本金

$257,480

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$749	$21,851	$22,600	$244,455
350	$688	$21,912	$22,600	$222,543
351	$626	$21,974	$22,600	$200,569
352	$564	$22,036	$22,600	$178,533
353	$502	$22,098	$22,600	$156,435
354	$440	$22,160	$22,600	$134,275
355	$378	$22,222	$22,600	$112,053
356	$315	$22,285	$22,600	$89,768
357	$252	$22,347	$22,600	$67,420
358	$190	$22,410	$22,600	$45,010
359	$127	$22,473	$22,600	$22,537
360	$63	$22,537	$22,600	$0

第30年供款共

$271,199

第30年利息

$4,893

第30年共還本金

$266,306

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$11,353,985

免責聲明

筍盤推介

按揭保險費
info