樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$189,000

借款月供 $862 , 共加借HK$189,000

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$13,908,190

每月供款
$35,340

首期

$840,000

總貸款額

$7,749,000

總利息

$4,973,190

印花稅

$252,000

其他

$94,000

置業成本總預算

HK$1,186,000

按月供比率計算

$70,679

置業成本總預算

HK$1,186,000

首期

$840,000
印花稅

$252,000
- AVD
  
  $252,000
律師費

$ 10,000
代理佣金

$84,000
按揭保險費

$189,000

最低每月入息要求

按月供比率計算

$70,679

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

西貢傲瀧

thumb_up

連天台, 海景 (連租約)

實

457 呎

@19,256

verified 首置必買

售$880 萬

實

457 呎

@19,256

售$880 萬

verified 首置必買

VR實景

馬鞍山翠擁華庭第10座

thumb_up

低水屋苑, 兩線穿梭巴士

實

765 呎

@11,111

建

988 呎

@8,603

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

售$850 萬

實

765 呎

@11,111

建

988 呎

@8,603

售$850 萬

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

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

VR實景

馬鞍山翠擁華庭第02座

thumb_up

翠擁華庭大3房

實

816 呎

@9,926

建

1,052 呎

@7,700

local_offer 低水筍價 verified 首置必買

售$810 萬

實

816 呎

@9,926

建

1,052 呎

@7,700

售$810 萬

local_offer 低水筍價 verified 首置必買

西貢逸瓏園第01座

thumb_up

靚裝靚景, 可買可租

實

695 呎

@13,094

local_fire_department 至HIT

售$910 萬

實

695 呎

@13,094

售$910 萬

local_fire_department 至HIT

馬鞍山曉峰灣畔第01座

thumb_up

海景三房@罕有放盤@鄰近馬鐵站@

實

653 呎

@13,783

建

862 呎

@10,441

local_fire_department 至HIT

售$900 萬

實

653 呎

@13,783

建

862 呎

@10,441

售$900 萬

local_fire_department 至HIT

馬鞍山嘉華星濤灣第02座

thumb_up

罕有全海大兩房, 中層, 酒店式私樓, 歡迎查詢!

實

465 呎

@16,774

建

635 呎

@12,283

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買

售$780 萬

實

465 呎

@16,774

建

635 呎

@12,283

售$780 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買

沙田玖瓏山日瓏閣

thumb_up

🌟優質筍盤🌟誠意還價即成 [正南] 鳳凰樓🦚方正實用-特高樓底 [ 特大一房兩廳 ].

實

467 呎

@16,381

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 local_offer 低水筍價

售$765 萬

實

467 呎

@16,381

售$765 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 local_offer 低水筍價

VR實景

馬鞍山雅濤居第02座

thumb_up

馬鞍山市中心,高層海景,裝修企理!

實

702 呎

@11,966

建

935 呎

@8,984

real_estate_agent 罕有放盤 hotel_class 樓王

售$840 萬

實

702 呎

@11,966

建

935 呎

@8,984

售$840 萬

real_estate_agent 罕有放盤 hotel_class 樓王

馬鞍山第2A座

thumb_up

東南天宇海

實

670 呎

@12,687

建

881 呎

@9,648

local_fire_department 至HIT local_offer 低水筍價 pets 愛竉必選

售$850 萬

實

670 呎

@12,687

建

881 呎

@9,648

售$850 萬

local_fire_department 至HIT local_offer 低水筍價 pets 愛竉必選

沙田恒峰花園

thumb_up

低水3房換樓必睇鄰近火車過站商場

實

865 呎

@10,867

建

1,110 呎

@8,468

local_fire_department 至HIT

售$940 萬

實

865 呎

@10,867

建

1,110 呎

@8,468

售$940 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$46,377	$35,637	$29,204	$24,924
1.500	$48,101	$37,392	$30,991	$26,743
2.000	$49,865	$39,201	$32,844	$28,642
2.500	$51,669	$41,062	$34,763	$30,618
3.000	$53,513	$42,976	$36,747	$32,670
3.500	$55,396	$44,941	$38,793	$34,796
3.625	$55,873	$45,440	$39,315	$35,339
4.000	$57,318	$46,957	$40,902	$36,995
4.500	$59,279	$49,024	$43,071	$39,263
5.000	$61,279	$51,140	$45,300	$41,598
5.500	$63,316	$53,304	$47,586	$43,998
6.000	$65,390	$55,516	$49,927	$46,459

每月供款$35,340

年期

30年

貸款金額

$7,749,000

總利息

$4,973,190

總貸款連利息

$12,722,190

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$23,408	$11,931	$35,339	$7,737,069
2	$23,372	$11,967	$35,339	$7,725,102
3	$23,336	$12,003	$35,339	$7,713,099
4	$23,300	$12,039	$35,339	$7,701,059
5	$23,264	$12,076	$35,339	$7,688,984
6	$23,227	$12,112	$35,339	$7,676,871
7	$23,191	$12,149	$35,339	$7,664,722
8	$23,154	$12,186	$35,339	$7,652,537
9	$23,117	$12,222	$35,339	$7,640,315
10	$23,080	$12,259	$35,339	$7,628,055
11	$23,043	$12,296	$35,339	$7,615,759
12	$23,006	$12,333	$35,339	$7,603,425

第1年供款共

$424,073

第1年利息

$278,498

第1年共還本金

$145,575

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$22,969	$12,371	$35,339	$7,591,055
14	$22,931	$12,408	$35,339	$7,578,647
15	$22,894	$12,446	$35,339	$7,566,201
16	$22,856	$12,483	$35,339	$7,553,718
17	$22,819	$12,521	$35,339	$7,541,197
18	$22,781	$12,559	$35,339	$7,528,638
19	$22,743	$12,597	$35,339	$7,516,042
20	$22,705	$12,635	$35,339	$7,503,407
21	$22,667	$12,673	$35,339	$7,490,734
22	$22,628	$12,711	$35,339	$7,478,023
23	$22,590	$12,750	$35,339	$7,465,273
24	$22,551	$12,788	$35,339	$7,452,485

第2年供款共

$424,073

第2年利息

$273,133

第2年共還本金

$150,940

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$22,513	$12,827	$35,339	$7,439,658
26	$22,474	$12,865	$35,339	$7,426,793
27	$22,435	$12,904	$35,339	$7,413,889
28	$22,396	$12,943	$35,339	$7,400,945
29	$22,357	$12,982	$35,339	$7,387,963
30	$22,318	$13,022	$35,339	$7,374,941
31	$22,278	$13,061	$35,339	$7,361,880
32	$22,239	$13,100	$35,339	$7,348,780
33	$22,199	$13,140	$35,339	$7,335,640
34	$22,160	$13,180	$35,339	$7,322,460
35	$22,120	$13,219	$35,339	$7,309,241
36	$22,080	$13,259	$35,339	$7,295,982

第3年供款共

$424,073

第3年利息

$267,569

第3年共還本金

$156,504

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$22,040	$13,299	$35,339	$7,282,682
38	$22,000	$13,340	$35,339	$7,269,342
39	$21,959	$13,380	$35,339	$7,255,962
40	$21,919	$13,420	$35,339	$7,242,542
41	$21,879	$13,461	$35,339	$7,229,081
42	$21,838	$13,502	$35,339	$7,215,580
43	$21,797	$13,542	$35,339	$7,202,037
44	$21,756	$13,583	$35,339	$7,188,454
45	$21,715	$13,624	$35,339	$7,174,830
46	$21,674	$13,665	$35,339	$7,161,164
47	$21,633	$13,707	$35,339	$7,147,458
48	$21,591	$13,748	$35,339	$7,133,709

第4年供款共

$424,073

第4年利息

$261,801

第4年共還本金

$162,272

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$21,550	$13,790	$35,339	$7,119,920
50	$21,508	$13,831	$35,339	$7,106,088
51	$21,466	$13,873	$35,339	$7,092,215
52	$21,424	$13,915	$35,339	$7,078,300
53	$21,382	$13,957	$35,339	$7,064,343
54	$21,340	$13,999	$35,339	$7,050,344
55	$21,298	$14,042	$35,339	$7,036,303
56	$21,255	$14,084	$35,339	$7,022,219
57	$21,213	$14,126	$35,339	$7,008,092
58	$21,170	$14,169	$35,339	$6,993,923
59	$21,127	$14,212	$35,339	$6,979,711
60	$21,085	$14,255	$35,339	$6,965,456

第5年供款共

$424,073

第5年利息

$255,820

第5年共還本金

$168,253

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$21,041	$14,298	$35,339	$6,951,158
62	$20,998	$14,341	$35,339	$6,936,817
63	$20,955	$14,384	$35,339	$6,922,433
64	$20,912	$14,428	$35,339	$6,908,005
65	$20,868	$14,471	$35,339	$6,893,533
66	$20,824	$14,515	$35,339	$6,879,018
67	$20,780	$14,559	$35,339	$6,864,459
68	$20,736	$14,603	$35,339	$6,849,856
69	$20,692	$14,647	$35,339	$6,835,209
70	$20,648	$14,691	$35,339	$6,820,518
71	$20,604	$14,736	$35,339	$6,805,782
72	$20,559	$14,780	$35,339	$6,791,001

第6年供款共

$424,073

第6年利息

$249,618

第6年共還本金

$174,455

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$20,514	$14,825	$35,339	$6,776,177
74	$20,470	$14,870	$35,339	$6,761,307
75	$20,425	$14,915	$35,339	$6,746,392
76	$20,380	$14,960	$35,339	$6,731,432
77	$20,335	$15,005	$35,339	$6,716,428
78	$20,289	$15,050	$35,339	$6,701,377
79	$20,244	$15,096	$35,339	$6,686,282
80	$20,198	$15,141	$35,339	$6,671,140
81	$20,152	$15,187	$35,339	$6,655,953
82	$20,107	$15,233	$35,339	$6,640,721
83	$20,061	$15,279	$35,339	$6,625,442
84	$20,014	$15,325	$35,339	$6,610,117

第7年供款共

$424,073

第7年利息

$243,188

第7年共還本金

$180,885

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$19,968	$15,371	$35,339	$6,594,745
86	$19,922	$15,418	$35,339	$6,579,327
87	$19,875	$15,464	$35,339	$6,563,863
88	$19,828	$15,511	$35,339	$6,548,352
89	$19,781	$15,558	$35,339	$6,532,794
90	$19,734	$15,605	$35,339	$6,517,189
91	$19,687	$15,652	$35,339	$6,501,537
92	$19,640	$15,699	$35,339	$6,485,838
93	$19,593	$15,747	$35,339	$6,470,091
94	$19,545	$15,794	$35,339	$6,454,297
95	$19,497	$15,842	$35,339	$6,438,455
96	$19,449	$15,890	$35,339	$6,422,565

第8年供款共

$424,073

第8年利息

$236,521

第8年共還本金

$187,552

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$19,401	$15,938	$35,339	$6,406,627
98	$19,353	$15,986	$35,339	$6,390,641
99	$19,305	$16,034	$35,339	$6,374,606
100	$19,257	$16,083	$35,339	$6,358,523
101	$19,208	$16,131	$35,339	$6,342,392
102	$19,159	$16,180	$35,339	$6,326,212
103	$19,110	$16,229	$35,339	$6,309,983
104	$19,061	$16,278	$35,339	$6,293,705
105	$19,012	$16,327	$35,339	$6,277,378
106	$18,963	$16,377	$35,339	$6,261,001
107	$18,913	$16,426	$35,339	$6,244,575
108	$18,864	$16,476	$35,339	$6,228,100

第9年供款共

$424,073

第9年利息

$229,608

第9年共還本金

$194,465

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$18,814	$16,525	$35,339	$6,211,574
110	$18,764	$16,575	$35,339	$6,194,999
111	$18,714	$16,625	$35,339	$6,178,374
112	$18,664	$16,676	$35,339	$6,161,698
113	$18,613	$16,726	$35,339	$6,144,972
114	$18,563	$16,776	$35,339	$6,128,196
115	$18,512	$16,827	$35,339	$6,111,369
116	$18,461	$16,878	$35,339	$6,094,491
117	$18,410	$16,929	$35,339	$6,077,562
118	$18,359	$16,980	$35,339	$6,060,581
119	$18,308	$17,031	$35,339	$6,043,550
120	$18,257	$17,083	$35,339	$6,026,467

第10年供款共

$424,073

第10年利息

$222,440

第10年共還本金

$201,633

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$18,205	$17,134	$35,339	$6,009,333
122	$18,153	$17,186	$35,339	$5,992,147
123	$18,101	$17,238	$35,339	$5,974,908
124	$18,049	$17,290	$35,339	$5,957,618
125	$17,997	$17,342	$35,339	$5,940,276
126	$17,945	$17,395	$35,339	$5,922,881
127	$17,892	$17,447	$35,339	$5,905,434
128	$17,839	$17,500	$35,339	$5,887,933
129	$17,786	$17,553	$35,339	$5,870,380
130	$17,733	$17,606	$35,339	$5,852,775
131	$17,680	$17,659	$35,339	$5,835,115
132	$17,627	$17,713	$35,339	$5,817,403

第11年供款共

$424,073

第11年利息

$215,009

第11年共還本金

$209,064

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$17,573	$17,766	$35,339	$5,799,637
134	$17,520	$17,820	$35,339	$5,781,817
135	$17,466	$17,874	$35,339	$5,763,944
136	$17,412	$17,928	$35,339	$5,746,016
137	$17,358	$17,982	$35,339	$5,728,034
138	$17,303	$18,036	$35,339	$5,709,999
139	$17,249	$18,090	$35,339	$5,691,908
140	$17,194	$18,145	$35,339	$5,673,763
141	$17,139	$18,200	$35,339	$5,655,563
142	$17,085	$18,255	$35,339	$5,637,308
143	$17,029	$18,310	$35,339	$5,618,998
144	$16,974	$18,365	$35,339	$5,600,633

第12年供款共

$424,073

第12年利息

$207,303

第12年共還本金

$216,770

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$16,919	$18,421	$35,339	$5,582,212
146	$16,863	$18,476	$35,339	$5,563,735
147	$16,807	$18,532	$35,339	$5,545,203
148	$16,751	$18,588	$35,339	$5,526,615
149	$16,695	$18,644	$35,339	$5,507,970
150	$16,639	$18,701	$35,339	$5,489,270
151	$16,582	$18,757	$35,339	$5,470,512
152	$16,526	$18,814	$35,339	$5,451,698
153	$16,469	$18,871	$35,339	$5,432,828
154	$16,412	$18,928	$35,339	$5,413,900
155	$16,354	$18,985	$35,339	$5,394,915
156	$16,297	$19,042	$35,339	$5,375,873

第13年供款共

$424,073

第13年利息

$199,313

第13年共還本金

$224,760

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$16,240	$19,100	$35,339	$5,356,773
158	$16,182	$19,157	$35,339	$5,337,615
159	$16,124	$19,215	$35,339	$5,318,400
160	$16,066	$19,273	$35,339	$5,299,127
161	$16,008	$19,332	$35,339	$5,279,795
162	$15,949	$19,390	$35,339	$5,260,405
163	$15,891	$19,449	$35,339	$5,240,956
164	$15,832	$19,507	$35,339	$5,221,449
165	$15,773	$19,566	$35,339	$5,201,883
166	$15,714	$19,625	$35,339	$5,182,257
167	$15,655	$19,685	$35,339	$5,162,573
168	$15,595	$19,744	$35,339	$5,142,829

第14年供款共

$424,073

第14年利息

$191,029

第14年共還本金

$233,044

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$15,536	$19,804	$35,339	$5,123,025
170	$15,476	$19,864	$35,339	$5,103,161
171	$15,416	$19,924	$35,339	$5,083,238
172	$15,356	$19,984	$35,339	$5,063,254
173	$15,295	$20,044	$35,339	$5,043,210
174	$15,235	$20,105	$35,339	$5,023,105
175	$15,174	$20,165	$35,339	$5,002,939
176	$15,113	$20,226	$35,339	$4,982,713
177	$15,052	$20,287	$35,339	$4,962,426
178	$14,991	$20,349	$35,339	$4,942,077
179	$14,929	$20,410	$35,339	$4,921,667
180	$14,868	$20,472	$35,339	$4,901,195

第15年供款共

$424,073

第15年利息

$182,439

第15年共還本金

$241,634

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$14,806	$20,534	$35,339	$4,880,661
182	$14,744	$20,596	$35,339	$4,860,065
183	$14,681	$20,658	$35,339	$4,839,407
184	$14,619	$20,720	$35,339	$4,818,687
185	$14,556	$20,783	$35,339	$4,797,904
186	$14,494	$20,846	$35,339	$4,777,058
187	$14,431	$20,909	$35,339	$4,756,149
188	$14,368	$20,972	$35,339	$4,735,178
189	$14,304	$21,035	$35,339	$4,714,142
190	$14,241	$21,099	$35,339	$4,693,044
191	$14,177	$21,163	$35,339	$4,671,881
192	$14,113	$21,226	$35,339	$4,650,655

第16年供款共

$424,073

第16年利息

$173,533

第16年共還本金

$250,540

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$14,049	$21,291	$35,339	$4,629,364
194	$13,985	$21,355	$35,339	$4,608,009
195	$13,920	$21,419	$35,339	$4,586,590
196	$13,855	$21,484	$35,339	$4,565,106
197	$13,790	$21,549	$35,339	$4,543,557
198	$13,725	$21,614	$35,339	$4,521,943
199	$13,660	$21,679	$35,339	$4,500,263
200	$13,595	$21,745	$35,339	$4,478,518
201	$13,529	$21,811	$35,339	$4,456,708
202	$13,463	$21,876	$35,339	$4,434,831
203	$13,397	$21,943	$35,339	$4,412,889
204	$13,331	$22,009	$35,339	$4,390,880

第17年供款共

$424,073

第17年利息

$164,298

第17年共還本金

$259,775

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$13,264	$22,075	$35,339	$4,368,805
206	$13,197	$22,142	$35,339	$4,346,663
207	$13,131	$22,209	$35,339	$4,324,454
208	$13,063	$22,276	$35,339	$4,302,178
209	$12,996	$22,343	$35,339	$4,279,835
210	$12,929	$22,411	$35,339	$4,257,424
211	$12,861	$22,478	$35,339	$4,234,945
212	$12,793	$22,546	$35,339	$4,212,399
213	$12,725	$22,614	$35,339	$4,189,785
214	$12,657	$22,683	$35,339	$4,167,102
215	$12,588	$22,751	$35,339	$4,144,351
216	$12,519	$22,820	$35,339	$4,121,531

第18年供款共

$424,073

第18年利息

$154,724

第18年共還本金

$269,349

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$12,450	$22,889	$35,339	$4,098,642
218	$12,381	$22,958	$35,339	$4,075,683
219	$12,312	$23,027	$35,339	$4,052,656
220	$12,242	$23,097	$35,339	$4,029,559
221	$12,173	$23,167	$35,339	$4,006,392
222	$12,103	$23,237	$35,339	$3,983,155
223	$12,032	$23,307	$35,339	$3,959,848
224	$11,962	$23,377	$35,339	$3,936,471
225	$11,891	$23,448	$35,339	$3,913,023
226	$11,821	$23,519	$35,339	$3,889,504
227	$11,750	$23,590	$35,339	$3,865,914
228	$11,678	$23,661	$35,339	$3,842,253

第19年供款共

$424,073

第19年利息

$144,796

第19年共還本金

$279,277

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$11,607	$23,733	$35,339	$3,818,521
230	$11,535	$23,804	$35,339	$3,794,716
231	$11,463	$23,876	$35,339	$3,770,840
232	$11,391	$23,948	$35,339	$3,746,892
233	$11,319	$24,021	$35,339	$3,722,871
234	$11,246	$24,093	$35,339	$3,698,778
235	$11,173	$24,166	$35,339	$3,674,612
236	$11,100	$24,239	$35,339	$3,650,373
237	$11,027	$24,312	$35,339	$3,626,061
238	$10,954	$24,386	$35,339	$3,601,675
239	$10,880	$24,459	$35,339	$3,577,216
240	$10,806	$24,533	$35,339	$3,552,682

第20年供款共

$424,073

第20年利息

$134,502

第20年共還本金

$289,571

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$10,732	$24,607	$35,339	$3,528,075
242	$10,658	$24,682	$35,339	$3,503,393
243	$10,583	$24,756	$35,339	$3,478,637
244	$10,508	$24,831	$35,339	$3,453,806
245	$10,433	$24,906	$35,339	$3,428,900
246	$10,358	$24,981	$35,339	$3,403,919
247	$10,283	$25,057	$35,339	$3,378,862
248	$10,207	$25,132	$35,339	$3,353,729
249	$10,131	$25,208	$35,339	$3,328,521
250	$10,055	$25,285	$35,339	$3,303,237
251	$9,979	$25,361	$35,339	$3,277,876
252	$9,902	$25,437	$35,339	$3,252,438

第21年供款共

$424,073

第21年利息

$123,829

第21年共還本金

$300,244

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$9,825	$25,514	$35,339	$3,226,924
254	$9,748	$25,591	$35,339	$3,201,332
255	$9,671	$25,669	$35,339	$3,175,664
256	$9,593	$25,746	$35,339	$3,149,917
257	$9,515	$25,824	$35,339	$3,124,093
258	$9,437	$25,902	$35,339	$3,098,191
259	$9,359	$25,980	$35,339	$3,072,211
260	$9,281	$26,059	$35,339	$3,046,152
261	$9,202	$26,137	$35,339	$3,020,015
262	$9,123	$26,216	$35,339	$2,993,798
263	$9,044	$26,296	$35,339	$2,967,503
264	$8,964	$26,375	$35,339	$2,941,128

第22年供款共

$424,073

第22年利息

$112,762

第22年共還本金

$311,311

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$8,885	$26,455	$35,339	$2,914,673
266	$8,805	$26,535	$35,339	$2,888,138
267	$8,725	$26,615	$35,339	$2,861,523
268	$8,644	$26,695	$35,339	$2,834,828
269	$8,564	$26,776	$35,339	$2,808,052
270	$8,483	$26,857	$35,339	$2,781,196
271	$8,402	$26,938	$35,339	$2,754,258
272	$8,320	$27,019	$35,339	$2,727,238
273	$8,239	$27,101	$35,339	$2,700,137
274	$8,157	$27,183	$35,339	$2,672,955
275	$8,075	$27,265	$35,339	$2,645,690
276	$7,992	$27,347	$35,339	$2,618,343

第23年供款共

$424,073

第23年利息

$101,288

第23年共還本金

$322,785

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$7,910	$27,430	$35,339	$2,590,913
278	$7,827	$27,513	$35,339	$2,563,400
279	$7,744	$27,596	$35,339	$2,535,804
280	$7,660	$27,679	$35,339	$2,508,125
281	$7,577	$27,763	$35,339	$2,480,362
282	$7,493	$27,847	$35,339	$2,452,516
283	$7,409	$27,931	$35,339	$2,424,585
284	$7,324	$28,015	$35,339	$2,396,570
285	$7,240	$28,100	$35,339	$2,368,470
286	$7,155	$28,185	$35,339	$2,340,285
287	$7,070	$28,270	$35,339	$2,312,016
288	$6,984	$28,355	$35,339	$2,283,660

第24年供款共

$424,073

第24年利息

$89,391

第24年共還本金

$334,682

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$6,899	$28,441	$35,339	$2,255,219
290	$6,813	$28,527	$35,339	$2,226,693
291	$6,726	$28,613	$35,339	$2,198,080
292	$6,640	$28,699	$35,339	$2,169,380
293	$6,553	$28,786	$35,339	$2,140,594
294	$6,466	$28,873	$35,339	$2,111,721
295	$6,379	$28,960	$35,339	$2,082,761
296	$6,292	$29,048	$35,339	$2,053,713
297	$6,204	$29,135	$35,339	$2,024,578
298	$6,116	$29,224	$35,339	$1,995,354
299	$6,028	$29,312	$35,339	$1,966,042
300	$5,939	$29,400	$35,339	$1,936,642

第25年供款共

$424,073

第25年利息

$77,055

第25年共還本金

$347,018

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$5,850	$29,489	$35,339	$1,907,153
302	$5,761	$29,578	$35,339	$1,877,575
303	$5,672	$29,668	$35,339	$1,847,907
304	$5,582	$29,757	$35,339	$1,818,150
305	$5,492	$29,847	$35,339	$1,788,303
306	$5,402	$29,937	$35,339	$1,758,366
307	$5,312	$30,028	$35,339	$1,728,338
308	$5,221	$30,118	$35,339	$1,698,220
309	$5,130	$30,209	$35,339	$1,668,010
310	$5,039	$30,301	$35,339	$1,637,710
311	$4,947	$30,392	$35,339	$1,607,317
312	$4,855	$30,484	$35,339	$1,576,833

第26年供款共

$424,073

第26年利息

$64,264

第26年共還本金

$359,809

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$4,763	$30,576	$35,339	$1,546,257
314	$4,671	$30,668	$35,339	$1,515,589
315	$4,578	$30,761	$35,339	$1,484,828
316	$4,485	$30,854	$35,339	$1,453,974
317	$4,392	$30,947	$35,339	$1,423,027
318	$4,299	$31,041	$35,339	$1,391,986
319	$4,205	$31,134	$35,339	$1,360,852
320	$4,111	$31,229	$35,339	$1,329,623
321	$4,017	$31,323	$35,339	$1,298,300
322	$3,922	$31,417	$35,339	$1,266,883
323	$3,827	$31,512	$35,339	$1,235,370
324	$3,732	$31,608	$35,339	$1,203,763

第27年供款共

$424,073

第27年利息

$51,002

第27年共還本金

$373,071

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$3,636	$31,703	$35,339	$1,172,060
326	$3,541	$31,799	$35,339	$1,140,261
327	$3,445	$31,895	$35,339	$1,108,366
328	$3,348	$31,991	$35,339	$1,076,375
329	$3,252	$32,088	$35,339	$1,044,287
330	$3,155	$32,185	$35,339	$1,012,102
331	$3,057	$32,282	$35,339	$979,820
332	$2,960	$32,380	$35,339	$947,441
333	$2,862	$32,477	$35,339	$914,963
334	$2,764	$32,575	$35,339	$882,388
335	$2,666	$32,674	$35,339	$849,714
336	$2,567	$32,773	$35,339	$816,941

第28年供款共

$424,073

第28年利息

$37,252

第28年共還本金

$386,821

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,468	$32,872	$35,339	$784,070
338	$2,369	$32,971	$35,339	$751,099
339	$2,269	$33,070	$35,339	$718,028
340	$2,169	$33,170	$35,339	$684,858
341	$2,069	$33,271	$35,339	$651,587
342	$1,968	$33,371	$35,339	$618,216
343	$1,868	$33,472	$35,339	$584,744
344	$1,766	$33,573	$35,339	$551,171
345	$1,665	$33,674	$35,339	$517,497
346	$1,563	$33,776	$35,339	$483,721
347	$1,461	$33,878	$35,339	$449,843
348	$1,359	$33,981	$35,339	$415,862

第29年供款共

$424,073

第29年利息

$22,994

第29年共還本金

$401,079

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,256	$34,083	$35,339	$381,779
350	$1,153	$34,186	$35,339	$347,593
351	$1,050	$34,289	$35,339	$313,304
352	$946	$34,393	$35,339	$278,911
353	$843	$34,497	$35,339	$244,414
354	$738	$34,601	$35,339	$209,813
355	$634	$34,706	$35,339	$175,107
356	$529	$34,810	$35,339	$140,297
357	$424	$34,916	$35,339	$105,381
358	$318	$35,021	$35,339	$70,360
359	$213	$35,127	$35,339	$35,233
360	$106	$35,233	$35,339	$0

第30年供款共

$424,073

第30年利息

$8,211

第30年共還本金

$415,862

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$13,908,190

免責聲明

筍盤推介

按揭保險費
info