樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$68,474

借款月供 $303 , 共加借HK$68,474

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$12,155,074

每月供款
$28,076

首期

$1,718,000

總貸款額

$6,350,474

總利息

$3,756,600

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$2,048,000

按月供比率計算

$56,150

置業成本總預算

HK$2,048,000

首期

$1,718,000
印花稅

$240,000
- AVD
  
  $240,000
律師費

$ 10,000
代理佣金

$80,000
按揭保險費

$68,474

最低每月入息要求

按月供比率計算

$56,150

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

迎海第1座最近鐵路

實

511 呎

@15,264

建

663 呎

@11,765

local_fire_department 至HIT

售$780 萬

實

511 呎

@15,264

建

663 呎

@11,765

售$780 萬

local_fire_department 至HIT

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

獨家

大埔樟木頭村

thumb_up

樟木頭村

實

700 呎

@10,857

建

700 呎

@10,857

real_estate_agent 罕有放盤

售$760 萬

實

700 呎

@10,857

建

700 呎

@10,857

售$760 萬

real_estate_agent 罕有放盤

沙田玖瓏山天瓏閣

thumb_up

沙田玖瓏山天瓏閣

實

654 呎

@13,456

real_estate_agent 罕有放盤

售$880 萬

實

654 呎

@13,456

售$880 萬

real_estate_agent 罕有放盤

KOL實拍 VR實景

馬鞍山迎海第01期第02座

thumb_up

熱門屋苑,交通便利

實

482 呎

@16,390

建

605 呎

@13,058

local_fire_department 至HIT

售$790 萬

實

482 呎

@16,390

建

605 呎

@13,058

售$790 萬

local_fire_department 至HIT

沙田柏傲莊 I 第02A座

thumb_up

大圍柏傲莊是一個充滿吸引力的住宅樓盤,致力為居民提供舒適的生活空間

實

352 呎

@25,170

real_estate_agent 罕有放盤

售$886 萬

實

352 呎

@25,170

售$886 萬

real_estate_agent 罕有放盤

VR實景

馬鞍山星漣海第03A座

thumb_up

三房一儲一套房低密度寧靜住宅區

實

780 呎

@11,538

local_fire_department 至HIT price_change 蝕讓盤

售$900 萬

實

780 呎

@11,538

售$900 萬

local_fire_department 至HIT price_change 蝕讓盤

馬鞍山天宇海

thumb_up

天宇海開揚3房

實

733 呎

@12,005

建

964 呎

@9,129

local_fire_department 至HIT

售$880 萬

實

733 呎

@12,005

建

964 呎

@9,129

售$880 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

馬鞍山迎海第04期駿岸第07座

thumb_up

開揚園海,企理靚裝,即買即住

實

570 呎

@14,912

real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

售$850 萬

實

570 呎

@14,912

售$850 萬

real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

馬鞍山迎海

thumb_up

迎海駿岸 2房

實

512 呎

@16,992

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 pets 愛竉必選

售$870 萬

實

512 呎

@16,992

售$870 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 pets 愛竉必選

粉嶺綠悠軒第07座

thumb_up

全屋苑都好小供應仲要靚裝把握機會

實

706 呎

@10,765

建

1,010 呎

@7,525

directions_run 日內即走 hotel_class 樓王

售$760 萬

實

706 呎

@10,765

建

1,010 呎

@7,525

售$760 萬

directions_run 日內即走 hotel_class 樓王

利率	15年	20年	25年	30年
1.000	$38,007	$29,205	$23,933	$20,426
1.500	$39,420	$30,644	$25,398	$21,917
2.000	$40,866	$32,126	$26,917	$23,473
2.500	$42,344	$33,651	$28,489	$25,092
3.000	$43,855	$35,220	$30,115	$26,774
3.375	$45,010	$36,424	$31,368	$28,075
3.500	$45,398	$36,830	$31,792	$28,516
4.000	$46,974	$38,483	$33,520	$30,318
4.500	$48,581	$40,176	$35,298	$32,177
5.000	$50,219	$41,910	$37,124	$34,091
5.500	$51,889	$43,684	$38,997	$36,057
6.000	$53,589	$45,497	$40,916	$38,074

每月供款$28,076

年期

30年

貸款金額

$6,350,473.8

總利息

$3,756,600

總貸款連利息

$10,107,073.8

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$17,861	$10,214	$28,075	$6,340,259
2	$17,832	$10,243	$28,075	$6,330,016
3	$17,803	$10,272	$28,075	$6,319,744
4	$17,774	$10,301	$28,075	$6,309,443
5	$17,745	$10,330	$28,075	$6,299,113
6	$17,716	$10,359	$28,075	$6,288,754
7	$17,687	$10,388	$28,075	$6,278,366
8	$17,658	$10,417	$28,075	$6,267,949
9	$17,629	$10,447	$28,075	$6,257,502
10	$17,599	$10,476	$28,075	$6,247,026
11	$17,570	$10,505	$28,075	$6,236,521
12	$17,540	$10,535	$28,075	$6,225,986

第1年供款共

$336,902

第1年利息

$212,415

第1年共還本金

$124,488

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$17,511	$10,565	$28,075	$6,215,421
14	$17,481	$10,594	$28,075	$6,204,827
15	$17,451	$10,624	$28,075	$6,194,203
16	$17,421	$10,654	$28,075	$6,183,549
17	$17,391	$10,684	$28,075	$6,172,865
18	$17,361	$10,714	$28,075	$6,162,151
19	$17,331	$10,744	$28,075	$6,151,407
20	$17,301	$10,774	$28,075	$6,140,632
21	$17,271	$10,805	$28,075	$6,129,828
22	$17,240	$10,835	$28,075	$6,118,993
23	$17,210	$10,866	$28,075	$6,108,127
24	$17,179	$10,896	$28,075	$6,097,231

第2年供款共

$336,902

第2年利息

$208,147

第2年共還本金

$128,755

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$17,148	$10,927	$28,075	$6,086,304
26	$17,118	$10,957	$28,075	$6,075,347
27	$17,087	$10,988	$28,075	$6,064,358
28	$17,056	$11,019	$28,075	$6,053,339
29	$17,025	$11,050	$28,075	$6,042,289
30	$16,994	$11,081	$28,075	$6,031,208
31	$16,963	$11,112	$28,075	$6,020,095
32	$16,932	$11,144	$28,075	$6,008,952
33	$16,900	$11,175	$28,075	$5,997,777
34	$16,869	$11,206	$28,075	$5,986,570
35	$16,837	$11,238	$28,075	$5,975,332
36	$16,806	$11,270	$28,075	$5,964,063

第3年供款共

$336,902

第3年利息

$203,734

第3年共還本金

$133,168

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$16,774	$11,301	$28,075	$5,952,761
38	$16,742	$11,333	$28,075	$5,941,428
39	$16,710	$11,365	$28,075	$5,930,063
40	$16,678	$11,397	$28,075	$5,918,666
41	$16,646	$11,429	$28,075	$5,907,237
42	$16,614	$11,461	$28,075	$5,895,776
43	$16,582	$11,493	$28,075	$5,884,283
44	$16,550	$11,526	$28,075	$5,872,757
45	$16,517	$11,558	$28,075	$5,861,199
46	$16,485	$11,591	$28,075	$5,849,609
47	$16,452	$11,623	$28,075	$5,837,986
48	$16,419	$11,656	$28,075	$5,826,330

第4年供款共

$336,902

第4年利息

$199,170

第4年共還本金

$137,733

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$16,387	$11,689	$28,075	$5,814,641
50	$16,354	$11,722	$28,075	$5,802,919
51	$16,321	$11,754	$28,075	$5,791,165
52	$16,288	$11,788	$28,075	$5,779,377
53	$16,254	$11,821	$28,075	$5,767,557
54	$16,221	$11,854	$28,075	$5,755,703
55	$16,188	$11,887	$28,075	$5,743,815
56	$16,154	$11,921	$28,075	$5,731,895
57	$16,121	$11,954	$28,075	$5,719,941
58	$16,087	$11,988	$28,075	$5,707,953
59	$16,054	$12,022	$28,075	$5,695,931
60	$16,020	$12,055	$28,075	$5,683,876

第5年供款共

$336,902

第5年利息

$194,448

第5年共還本金

$142,454

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$15,986	$12,089	$28,075	$5,671,786
62	$15,952	$12,123	$28,075	$5,659,663
63	$15,918	$12,157	$28,075	$5,647,506
64	$15,884	$12,192	$28,075	$5,635,314
65	$15,849	$12,226	$28,075	$5,623,088
66	$15,815	$12,260	$28,075	$5,610,828
67	$15,780	$12,295	$28,075	$5,598,533
68	$15,746	$12,329	$28,075	$5,586,204
69	$15,711	$12,364	$28,075	$5,573,840
70	$15,676	$12,399	$28,075	$5,561,441
71	$15,642	$12,434	$28,075	$5,549,007
72	$15,607	$12,469	$28,075	$5,536,539

第6年供款共

$336,902

第6年利息

$189,566

第6年共還本金

$147,337

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$15,572	$12,504	$28,075	$5,524,035
74	$15,536	$12,539	$28,075	$5,511,496
75	$15,501	$12,574	$28,075	$5,498,922
76	$15,466	$12,609	$28,075	$5,486,313
77	$15,430	$12,645	$28,075	$5,473,668
78	$15,395	$12,681	$28,075	$5,460,987
79	$15,359	$12,716	$28,075	$5,448,271
80	$15,323	$12,752	$28,075	$5,435,519
81	$15,287	$12,788	$28,075	$5,422,731
82	$15,251	$12,824	$28,075	$5,409,907
83	$15,215	$12,860	$28,075	$5,397,048
84	$15,179	$12,896	$28,075	$5,384,152

第7年供款共

$336,902

第7年利息

$184,515

第7年共還本金

$152,387

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$15,143	$12,932	$28,075	$5,371,219
86	$15,107	$12,969	$28,075	$5,358,251
87	$15,070	$13,005	$28,075	$5,345,246
88	$15,034	$13,042	$28,075	$5,332,204
89	$14,997	$13,078	$28,075	$5,319,125
90	$14,960	$13,115	$28,075	$5,306,010
91	$14,923	$13,152	$28,075	$5,292,858
92	$14,886	$13,189	$28,075	$5,279,669
93	$14,849	$13,226	$28,075	$5,266,443
94	$14,812	$13,263	$28,075	$5,253,180
95	$14,775	$13,301	$28,075	$5,239,879
96	$14,737	$13,338	$28,075	$5,226,541

第8年供款共

$336,902

第8年利息

$179,292

第8年共還本金

$157,611

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$14,700	$13,376	$28,075	$5,213,166
98	$14,662	$13,413	$28,075	$5,199,752
99	$14,624	$13,451	$28,075	$5,186,301
100	$14,586	$13,489	$28,075	$5,172,813
101	$14,549	$13,527	$28,075	$5,159,286
102	$14,510	$13,565	$28,075	$5,145,721
103	$14,472	$13,603	$28,075	$5,132,118
104	$14,434	$13,641	$28,075	$5,118,477
105	$14,396	$13,679	$28,075	$5,104,798
106	$14,357	$13,718	$28,075	$5,091,080
107	$14,319	$13,757	$28,075	$5,077,323
108	$14,280	$13,795	$28,075	$5,063,528

第9年供款共

$336,902

第9年利息

$173,889

第9年共還本金

$163,013

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$14,241	$13,834	$28,075	$5,049,694
110	$14,202	$13,873	$28,075	$5,035,821
111	$14,163	$13,912	$28,075	$5,021,909
112	$14,124	$13,951	$28,075	$5,007,958
113	$14,085	$13,990	$28,075	$4,993,968
114	$14,046	$14,030	$28,075	$4,979,938
115	$14,006	$14,069	$28,075	$4,965,869
116	$13,967	$14,109	$28,075	$4,951,760
117	$13,927	$14,148	$28,075	$4,937,612
118	$13,887	$14,188	$28,075	$4,923,424
119	$13,847	$14,228	$28,075	$4,909,196
120	$13,807	$14,268	$28,075	$4,894,928

第10年供款共

$336,902

第10年利息

$168,302

第10年共還本金

$168,601

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$13,767	$14,308	$28,075	$4,880,619
122	$13,727	$14,348	$28,075	$4,866,271
123	$13,686	$14,389	$28,075	$4,851,882
124	$13,646	$14,429	$28,075	$4,837,453
125	$13,605	$14,470	$28,075	$4,822,983
126	$13,565	$14,511	$28,075	$4,808,472
127	$13,524	$14,551	$28,075	$4,793,921
128	$13,483	$14,592	$28,075	$4,779,329
129	$13,442	$14,633	$28,075	$4,764,695
130	$13,401	$14,674	$28,075	$4,750,021
131	$13,359	$14,716	$28,075	$4,735,305
132	$13,318	$14,757	$28,075	$4,720,548

第11年供款共

$336,902

第11年利息

$162,523

第11年共還本金

$174,380

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$13,277	$14,799	$28,075	$4,705,749
134	$13,235	$14,840	$28,075	$4,690,909
135	$13,193	$14,882	$28,075	$4,676,027
136	$13,151	$14,924	$28,075	$4,661,103
137	$13,109	$14,966	$28,075	$4,646,137
138	$13,067	$15,008	$28,075	$4,631,129
139	$13,025	$15,050	$28,075	$4,616,079
140	$12,983	$15,092	$28,075	$4,600,987
141	$12,940	$15,135	$28,075	$4,585,852
142	$12,898	$15,177	$28,075	$4,570,674
143	$12,855	$15,220	$28,075	$4,555,454
144	$12,812	$15,263	$28,075	$4,540,191

第12年供款共

$336,902

第12年利息

$156,546

第12年共還本金

$180,357

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$12,769	$15,306	$28,075	$4,524,885
146	$12,726	$15,349	$28,075	$4,509,536
147	$12,683	$15,392	$28,075	$4,494,144
148	$12,640	$15,435	$28,075	$4,478,709
149	$12,596	$15,479	$28,075	$4,463,230
150	$12,553	$15,522	$28,075	$4,447,707
151	$12,509	$15,566	$28,075	$4,432,141
152	$12,465	$15,610	$28,075	$4,416,532
153	$12,421	$15,654	$28,075	$4,400,878
154	$12,377	$15,698	$28,075	$4,385,180
155	$12,333	$15,742	$28,075	$4,369,438
156	$12,289	$15,786	$28,075	$4,353,652

第13年供款共

$336,902

第13年利息

$150,363

第13年共還本金

$186,539

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$12,245	$15,831	$28,075	$4,337,822
158	$12,200	$15,875	$28,075	$4,321,946
159	$12,155	$15,920	$28,075	$4,306,027
160	$12,111	$15,965	$28,075	$4,290,062
161	$12,066	$16,009	$28,075	$4,274,053
162	$12,021	$16,054	$28,075	$4,257,998
163	$11,976	$16,100	$28,075	$4,241,899
164	$11,930	$16,145	$28,075	$4,225,754
165	$11,885	$16,190	$28,075	$4,209,564
166	$11,839	$16,236	$28,075	$4,193,328
167	$11,794	$16,281	$28,075	$4,177,046
168	$11,748	$16,327	$28,075	$4,160,719

第14年供款共

$336,902

第14年利息

$143,969

第14年共還本金

$192,933

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$11,702	$16,373	$28,075	$4,144,346
170	$11,656	$16,419	$28,075	$4,127,927
171	$11,610	$16,465	$28,075	$4,111,461
172	$11,563	$16,512	$28,075	$4,094,950
173	$11,517	$16,558	$28,075	$4,078,391
174	$11,470	$16,605	$28,075	$4,061,787
175	$11,424	$16,651	$28,075	$4,045,135
176	$11,377	$16,698	$28,075	$4,028,437
177	$11,330	$16,745	$28,075	$4,011,692
178	$11,283	$16,792	$28,075	$3,994,899
179	$11,236	$16,840	$28,075	$3,978,060
180	$11,188	$16,887	$28,075	$3,961,173

第15年供款共

$336,902

第15年利息

$137,356

第15年共還本金

$199,546

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$11,141	$16,934	$28,075	$3,944,239
182	$11,093	$16,982	$28,075	$3,927,257
183	$11,045	$17,030	$28,075	$3,910,227
184	$10,998	$17,078	$28,075	$3,893,149
185	$10,949	$17,126	$28,075	$3,876,023
186	$10,901	$17,174	$28,075	$3,858,849
187	$10,853	$17,222	$28,075	$3,841,627
188	$10,805	$17,271	$28,075	$3,824,357
189	$10,756	$17,319	$28,075	$3,807,037
190	$10,707	$17,368	$28,075	$3,789,670
191	$10,658	$17,417	$28,075	$3,772,253
192	$10,609	$17,466	$28,075	$3,754,787

第16年供款共

$336,902

第16年利息

$130,516

第16年共還本金

$206,386

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$10,560	$17,515	$28,075	$3,737,272
194	$10,511	$17,564	$28,075	$3,719,708
195	$10,462	$17,614	$28,075	$3,702,095
196	$10,412	$17,663	$28,075	$3,684,431
197	$10,362	$17,713	$28,075	$3,666,719
198	$10,313	$17,763	$28,075	$3,648,956
199	$10,263	$17,813	$28,075	$3,631,144
200	$10,213	$17,863	$28,075	$3,613,281
201	$10,162	$17,913	$28,075	$3,595,368
202	$10,112	$17,963	$28,075	$3,577,405
203	$10,061	$18,014	$28,075	$3,559,391
204	$10,011	$18,064	$28,075	$3,541,327

第17年供款共

$336,902

第17年利息

$123,442

第17年共還本金

$213,460

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$9,960	$18,115	$28,075	$3,523,212
206	$9,909	$18,166	$28,075	$3,505,045
207	$9,858	$18,217	$28,075	$3,486,828
208	$9,807	$18,268	$28,075	$3,468,560
209	$9,755	$18,320	$28,075	$3,450,240
210	$9,704	$18,371	$28,075	$3,431,868
211	$9,652	$18,423	$28,075	$3,413,445
212	$9,600	$18,475	$28,075	$3,394,970
213	$9,548	$18,527	$28,075	$3,376,444
214	$9,496	$18,579	$28,075	$3,357,865
215	$9,444	$18,631	$28,075	$3,339,233
216	$9,392	$18,684	$28,075	$3,320,550

第18年供款共

$336,902

第18年利息

$116,125

第18年共還本金

$220,777

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$9,339	$18,736	$28,075	$3,301,814
218	$9,286	$18,789	$28,075	$3,283,025
219	$9,234	$18,842	$28,075	$3,264,183
220	$9,181	$18,895	$28,075	$3,245,288
221	$9,127	$18,948	$28,075	$3,226,341
222	$9,074	$19,001	$28,075	$3,207,339
223	$9,021	$19,055	$28,075	$3,188,285
224	$8,967	$19,108	$28,075	$3,169,177
225	$8,913	$19,162	$28,075	$3,150,015
226	$8,859	$19,216	$28,075	$3,130,799
227	$8,805	$19,270	$28,075	$3,111,529
228	$8,751	$19,324	$28,075	$3,092,205

第19年供款共

$336,902

第19年利息

$108,558

第19年共還本金

$228,345

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$8,697	$19,378	$28,075	$3,072,827
230	$8,642	$19,433	$28,075	$3,053,394
231	$8,588	$19,488	$28,075	$3,033,906
232	$8,533	$19,542	$28,075	$3,014,364
233	$8,478	$19,597	$28,075	$2,994,767
234	$8,423	$19,652	$28,075	$2,975,114
235	$8,368	$19,708	$28,075	$2,955,407
236	$8,312	$19,763	$28,075	$2,935,643
237	$8,256	$19,819	$28,075	$2,915,825
238	$8,201	$19,874	$28,075	$2,895,950
239	$8,145	$19,930	$28,075	$2,876,020
240	$8,089	$19,986	$28,075	$2,856,034

第20年供款共

$336,902

第20年利息

$100,731

第20年共還本金

$236,172

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$8,033	$20,043	$28,075	$2,835,991
242	$7,976	$20,099	$28,075	$2,815,892
243	$7,920	$20,156	$28,075	$2,795,736
244	$7,863	$20,212	$28,075	$2,775,524
245	$7,806	$20,269	$28,075	$2,755,255
246	$7,749	$20,326	$28,075	$2,734,929
247	$7,692	$20,383	$28,075	$2,714,546
248	$7,635	$20,441	$28,075	$2,694,105
249	$7,577	$20,498	$28,075	$2,673,607
250	$7,520	$20,556	$28,075	$2,653,052
251	$7,462	$20,613	$28,075	$2,632,438
252	$7,404	$20,671	$28,075	$2,611,767

第21年供款共

$336,902

第21年利息

$92,636

第21年共還本金

$244,267

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$7,346	$20,730	$28,075	$2,591,037
254	$7,287	$20,788	$28,075	$2,570,249
255	$7,229	$20,846	$28,075	$2,549,403
256	$7,170	$20,905	$28,075	$2,528,498
257	$7,111	$20,964	$28,075	$2,507,534
258	$7,052	$21,023	$28,075	$2,486,511
259	$6,993	$21,082	$28,075	$2,465,429
260	$6,934	$21,141	$28,075	$2,444,288
261	$6,875	$21,201	$28,075	$2,423,088
262	$6,815	$21,260	$28,075	$2,401,827
263	$6,755	$21,320	$28,075	$2,380,507
264	$6,695	$21,380	$28,075	$2,359,127

第22年供款共

$336,902

第22年利息

$84,263

第22年共還本金

$252,640

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$6,635	$21,440	$28,075	$2,337,687
266	$6,575	$21,500	$28,075	$2,316,187
267	$6,514	$21,561	$28,075	$2,294,626
268	$6,454	$21,622	$28,075	$2,273,004
269	$6,393	$21,682	$28,075	$2,251,322
270	$6,332	$21,743	$28,075	$2,229,578
271	$6,271	$21,805	$28,075	$2,207,774
272	$6,209	$21,866	$28,075	$2,185,908
273	$6,148	$21,927	$28,075	$2,163,981
274	$6,086	$21,989	$28,075	$2,141,992
275	$6,024	$22,051	$28,075	$2,119,941
276	$5,962	$22,113	$28,075	$2,097,828

第23年供款共

$336,902

第23年利息

$75,603

第23年共還本金

$261,299

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$5,900	$22,175	$28,075	$2,075,653
278	$5,838	$22,237	$28,075	$2,053,415
279	$5,775	$22,300	$28,075	$2,031,115
280	$5,713	$22,363	$28,075	$2,008,753
281	$5,650	$22,426	$28,075	$1,986,327
282	$5,587	$22,489	$28,075	$1,963,838
283	$5,523	$22,552	$28,075	$1,941,287
284	$5,460	$22,615	$28,075	$1,918,671
285	$5,396	$22,679	$28,075	$1,895,992
286	$5,332	$22,743	$28,075	$1,873,250
287	$5,269	$22,807	$28,075	$1,850,443
288	$5,204	$22,871	$28,075	$1,827,572

第24年供款共

$336,902

第24年利息

$66,647

第24年共還本金

$270,256

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$5,140	$22,935	$28,075	$1,804,637
290	$5,076	$23,000	$28,075	$1,781,637
291	$5,011	$23,064	$28,075	$1,758,573
292	$4,946	$23,129	$28,075	$1,735,444
293	$4,881	$23,194	$28,075	$1,712,249
294	$4,816	$23,260	$28,075	$1,688,990
295	$4,750	$23,325	$28,075	$1,665,665
296	$4,685	$23,391	$28,075	$1,642,274
297	$4,619	$23,456	$28,075	$1,618,818
298	$4,553	$23,522	$28,075	$1,595,296
299	$4,487	$23,588	$28,075	$1,571,707
300	$4,420	$23,655	$28,075	$1,548,053

第25年供款共

$336,902

第25年利息

$57,383

第25年共還本金

$279,519

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$4,354	$23,721	$28,075	$1,524,331
302	$4,287	$23,788	$28,075	$1,500,543
303	$4,220	$23,855	$28,075	$1,476,688
304	$4,153	$23,922	$28,075	$1,452,766
305	$4,086	$23,989	$28,075	$1,428,777
306	$4,018	$24,057	$28,075	$1,404,720
307	$3,951	$24,124	$28,075	$1,380,596
308	$3,883	$24,192	$28,075	$1,356,404
309	$3,815	$24,260	$28,075	$1,332,143
310	$3,747	$24,329	$28,075	$1,307,815
311	$3,678	$24,397	$28,075	$1,283,418
312	$3,610	$24,466	$28,075	$1,258,952

第26年供款共

$336,902

第26年利息

$47,802

第26年共還本金

$289,100

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$3,541	$24,534	$28,075	$1,234,418
314	$3,472	$24,603	$28,075	$1,209,814
315	$3,403	$24,673	$28,075	$1,185,142
316	$3,333	$24,742	$28,075	$1,160,400
317	$3,264	$24,812	$28,075	$1,135,588
318	$3,194	$24,881	$28,075	$1,110,707
319	$3,124	$24,951	$28,075	$1,085,755
320	$3,054	$25,022	$28,075	$1,060,734
321	$2,983	$25,092	$28,075	$1,035,642
322	$2,913	$25,162	$28,075	$1,010,480
323	$2,842	$25,233	$28,075	$985,246
324	$2,771	$25,304	$28,075	$959,942

第27年供款共

$336,902

第27年利息

$37,892

第27年共還本金

$299,010

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,700	$25,375	$28,075	$934,567
326	$2,628	$25,447	$28,075	$909,120
327	$2,557	$25,518	$28,075	$883,602
328	$2,485	$25,590	$28,075	$858,012
329	$2,413	$25,662	$28,075	$832,350
330	$2,341	$25,734	$28,075	$806,615
331	$2,269	$25,807	$28,075	$780,809
332	$2,196	$25,879	$28,075	$754,930
333	$2,123	$25,952	$28,075	$728,978
334	$2,050	$26,025	$28,075	$702,953
335	$1,977	$26,098	$28,075	$676,855
336	$1,904	$26,172	$28,075	$650,683

第28年供款共

$336,902

第28年利息

$27,643

第28年共還本金

$309,259

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,830	$26,245	$28,075	$624,438
338	$1,756	$26,319	$28,075	$598,119
339	$1,682	$26,393	$28,075	$571,726
340	$1,608	$26,467	$28,075	$545,259
341	$1,534	$26,542	$28,075	$518,717
342	$1,459	$26,616	$28,075	$492,101
343	$1,384	$26,691	$28,075	$465,410
344	$1,309	$26,766	$28,075	$438,643
345	$1,234	$26,842	$28,075	$411,802
346	$1,158	$26,917	$28,075	$384,885
347	$1,082	$26,993	$28,075	$357,892
348	$1,007	$27,069	$28,075	$330,823

第29年供款共

$336,902

第29年利息

$17,043

第29年共還本金

$319,860

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$930	$27,145	$28,075	$303,679
350	$854	$27,221	$28,075	$276,458
351	$778	$27,298	$28,075	$249,160
352	$701	$27,374	$28,075	$221,785
353	$624	$27,451	$28,075	$194,334
354	$547	$27,529	$28,075	$166,805
355	$469	$27,606	$28,075	$139,199
356	$391	$27,684	$28,075	$111,516
357	$314	$27,762	$28,075	$83,754
358	$236	$27,840	$28,075	$55,914
359	$157	$27,918	$28,075	$27,996
360	$79	$27,996	$28,075	$0

第30年供款共

$336,902

第30年利息

$6,079

第30年共還本金

$330,823

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$12,155,074

免責聲明

筍盤推介

按揭保險費
info