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$11,143,368

每月供款
$20,490

首期

$3,437,000

總貸款額

$4,563,000

總利息

$2,813,368

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$3,767,000

按月供比率計算

$40,980

置業成本總預算

HK$3,767,000

首期

$3,437,000
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

$40,980

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

馬鞍山迎濤灣 A座

thumb_up

九運地區~旺丁旺財:歡迎約睇

實

735 呎

@10,340

建

959 呎

@7,925

real_estate_agent 罕有放盤

售$760 萬

實

735 呎

@10,340

建

959 呎

@7,925

售$760 萬

real_estate_agent 罕有放盤

西貢西沙小全幢

thumb_up

連天台小全幢企理裝修

建

1,200 呎

@6,833

real_estate_agent 罕有放盤

售$820 萬

建

1,200 呎

@6,833

售$820 萬

real_estate_agent 罕有放盤

馬鞍山嵐岸第03座

thumb_up

3房2廳嵐岸特大露台

實

590 呎

@12,712

建

813 呎

@9,225

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$750 萬

實

590 呎

@12,712

建

813 呎

@9,225

售$750 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

馬鞍山迎海第02期星灣第20座

thumb_up

迎海全海特色玻璃屋

實

527 呎

@16,129

local_fire_department 至HIT

售$850 萬

實

527 呎

@16,129

售$850 萬

local_fire_department 至HIT

馬鞍山迎海第04期駿岸第07座

thumb_up

開提兩房連雜物房價可議

實

569 呎

@15,817

local_fire_department 至HIT

售$900 萬

實

569 呎

@15,817

售$900 萬

local_fire_department 至HIT

KOL實拍 VR實景

馬鞍山曉峰灣畔###極高層特色露台戶,全海景靚裝3房,歡迎查詢###還價即成

thumb_up

曉峰灣畔###極高層特色露台戶,全海景靚裝3房,歡迎查詢###還價即成

實

684 呎

@11,667

建

901 呎

@8,857

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

售$798 萬

實

684 呎

@11,667

建

901 呎

@8,857

售$798 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

沙田帝堡城

thumb_up

＊豪華會所屋苑＊東南大2房高層園景＊

實

547 呎

@12,797

建

718 呎

@9,749

local_fire_department 至HIT

售$700 萬

實

547 呎

@12,797

建

718 呎

@9,749

售$700 萬

local_fire_department 至HIT

西貢 Marina Cove

thumb_up

匡湖居分層靚景

實

533 呎

@13,659

建

650 呎

@11,200

local_fire_department 至HIT local_offer 低水筍價

售$728 萬

實

533 呎

@13,659

建

650 呎

@11,200

售$728 萬

local_fire_department 至HIT local_offer 低水筍價

沙田玖瓏山

thumb_up

玖瓏山東北靚園景^玖瓏山專組歡迎查詢

實

657 呎

@12,177

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

售$800 萬

實

657 呎

@12,177

售$800 萬

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

馬鞍山聽濤雅苑第03座

thumb_up

聽濤三房

實

733 呎

@11,460

建

906 呎

@9,272

real_estate_agent 罕有放盤 vpn_key 有匙即睇 transfer_within_a_station 人才必選

售$840 萬

實

733 呎

@11,460

建

906 呎

@9,272

售$840 萬

real_estate_agent 罕有放盤 vpn_key 有匙即睇 transfer_within_a_station 人才必選

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

@11,007

建

927 呎

@8,846

local_fire_department 至HIT

售$820 萬

實

745 呎

@11,007

建

927 呎

@8,846

售$820 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$27,309	$20,985	$17,197	$14,676
1.500	$28,325	$22,019	$18,249	$15,748
2.000	$29,363	$23,083	$19,340	$16,866
2.500	$30,426	$24,179	$20,470	$18,029
3.000	$31,511	$25,306	$21,638	$19,238
3.500	$32,620	$26,464	$22,843	$20,490
4.000	$33,752	$27,651	$24,085	$21,784
4.500	$34,907	$28,868	$25,363	$23,120
5.000	$36,084	$30,114	$26,675	$24,495
5.500	$37,284	$31,388	$28,021	$25,908
6.000	$38,505	$32,691	$29,399	$27,357

每月供款$20,490

年期

30年

貸款金額

$4,563,000

總利息

$2,813,368

總貸款連利息

$7,376,368

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$13,309	$7,181	$20,490	$4,555,819
2	$13,288	$7,202	$20,490	$4,548,617
3	$13,267	$7,223	$20,490	$4,541,394
4	$13,246	$7,244	$20,490	$4,534,149
5	$13,225	$7,265	$20,490	$4,526,884
6	$13,203	$7,286	$20,490	$4,519,598
7	$13,182	$7,308	$20,490	$4,512,290
8	$13,161	$7,329	$20,490	$4,504,961
9	$13,139	$7,350	$20,490	$4,497,610
10	$13,118	$7,372	$20,490	$4,490,239
11	$13,097	$7,393	$20,490	$4,482,845
12	$13,075	$7,415	$20,490	$4,475,430

第1年供款共

$245,879

第1年利息

$158,309

第1年共還本金

$87,570

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$13,053	$7,437	$20,490	$4,467,994
14	$13,032	$7,458	$20,490	$4,460,535
15	$13,010	$7,480	$20,490	$4,453,055
16	$12,988	$7,502	$20,490	$4,445,554
17	$12,966	$7,524	$20,490	$4,438,030
18	$12,944	$7,546	$20,490	$4,430,484
19	$12,922	$7,568	$20,490	$4,422,916
20	$12,900	$7,590	$20,490	$4,415,327
21	$12,878	$7,612	$20,490	$4,407,715
22	$12,856	$7,634	$20,490	$4,400,081
23	$12,834	$7,656	$20,490	$4,392,424
24	$12,811	$7,679	$20,490	$4,384,746

第2年供款共

$245,879

第2年利息

$155,195

第2年共還本金

$90,684

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$12,789	$7,701	$20,490	$4,377,045
26	$12,766	$7,724	$20,490	$4,369,321
27	$12,744	$7,746	$20,490	$4,361,575
28	$12,721	$7,769	$20,490	$4,353,806
29	$12,699	$7,791	$20,490	$4,346,015
30	$12,676	$7,814	$20,490	$4,338,201
31	$12,653	$7,837	$20,490	$4,330,364
32	$12,630	$7,860	$20,490	$4,322,505
33	$12,607	$7,883	$20,490	$4,314,622
34	$12,584	$7,906	$20,490	$4,306,716
35	$12,561	$7,929	$20,490	$4,298,788
36	$12,538	$7,952	$20,490	$4,290,836

第3年供款共

$245,879

第3年利息

$151,969

第3年共還本金

$93,910

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$12,515	$7,975	$20,490	$4,282,861
38	$12,492	$7,998	$20,490	$4,274,863
39	$12,468	$8,022	$20,490	$4,266,841
40	$12,445	$8,045	$20,490	$4,258,796
41	$12,421	$8,068	$20,490	$4,250,728
42	$12,398	$8,092	$20,490	$4,242,636
43	$12,374	$8,116	$20,490	$4,234,520
44	$12,351	$8,139	$20,490	$4,226,381
45	$12,327	$8,163	$20,490	$4,218,218
46	$12,303	$8,187	$20,490	$4,210,031
47	$12,279	$8,211	$20,490	$4,201,821
48	$12,255	$8,235	$20,490	$4,193,586

第4年供款共

$245,879

第4年利息

$148,629

第4年共還本金

$97,250

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$12,231	$8,259	$20,490	$4,185,328
50	$12,207	$8,283	$20,490	$4,177,045
51	$12,183	$8,307	$20,490	$4,168,738
52	$12,159	$8,331	$20,490	$4,160,407
53	$12,135	$8,355	$20,490	$4,152,052
54	$12,110	$8,380	$20,490	$4,143,672
55	$12,086	$8,404	$20,490	$4,135,268
56	$12,061	$8,429	$20,490	$4,126,839
57	$12,037	$8,453	$20,490	$4,118,386
58	$12,012	$8,478	$20,490	$4,109,908
59	$11,987	$8,503	$20,490	$4,101,405
60	$11,962	$8,527	$20,490	$4,092,877

第5年供款共

$245,879

第5年利息

$145,170

第5年共還本金

$100,709

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$11,938	$8,552	$20,490	$4,084,325
62	$11,913	$8,577	$20,490	$4,075,748
63	$11,888	$8,602	$20,490	$4,067,145
64	$11,863	$8,627	$20,490	$4,058,518
65	$11,837	$8,653	$20,490	$4,049,866
66	$11,812	$8,678	$20,490	$4,041,188
67	$11,787	$8,703	$20,490	$4,032,485
68	$11,761	$8,728	$20,490	$4,023,756
69	$11,736	$8,754	$20,490	$4,015,002
70	$11,710	$8,779	$20,490	$4,006,223
71	$11,685	$8,805	$20,490	$3,997,418
72	$11,659	$8,831	$20,490	$3,988,587

第6年供款共

$245,879

第6年利息

$141,588

第6年共還本金

$104,291

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$11,633	$8,857	$20,490	$3,979,730
74	$11,608	$8,882	$20,490	$3,970,848
75	$11,582	$8,908	$20,490	$3,961,940
76	$11,556	$8,934	$20,490	$3,953,005
77	$11,530	$8,960	$20,490	$3,944,045
78	$11,503	$8,986	$20,490	$3,935,059
79	$11,477	$9,013	$20,490	$3,926,046
80	$11,451	$9,039	$20,490	$3,917,007
81	$11,425	$9,065	$20,490	$3,907,942
82	$11,398	$9,092	$20,490	$3,898,850
83	$11,372	$9,118	$20,490	$3,889,732
84	$11,345	$9,145	$20,490	$3,880,587

第7年供款共

$245,879

第7年利息

$137,879

第7年共還本金

$108,000

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$11,318	$9,172	$20,490	$3,871,415
86	$11,292	$9,198	$20,490	$3,862,217
87	$11,265	$9,225	$20,490	$3,852,992
88	$11,238	$9,252	$20,490	$3,843,740
89	$11,211	$9,279	$20,490	$3,834,461
90	$11,184	$9,306	$20,490	$3,825,155
91	$11,157	$9,333	$20,490	$3,815,822
92	$11,129	$9,360	$20,490	$3,806,461
93	$11,102	$9,388	$20,490	$3,797,073
94	$11,075	$9,415	$20,490	$3,787,658
95	$11,047	$9,443	$20,490	$3,778,216
96	$11,020	$9,470	$20,490	$3,768,746

第8年供款共

$245,879

第8年利息

$134,038

第8年共還本金

$111,841

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$10,992	$9,498	$20,490	$3,759,248
98	$10,964	$9,525	$20,490	$3,749,723
99	$10,937	$9,553	$20,490	$3,740,169
100	$10,909	$9,581	$20,490	$3,730,588
101	$10,881	$9,609	$20,490	$3,720,979
102	$10,853	$9,637	$20,490	$3,711,342
103	$10,825	$9,665	$20,490	$3,701,677
104	$10,797	$9,693	$20,490	$3,691,984
105	$10,768	$9,722	$20,490	$3,682,262
106	$10,740	$9,750	$20,490	$3,672,512
107	$10,711	$9,778	$20,490	$3,662,734
108	$10,683	$9,807	$20,490	$3,652,927

第9年供款共

$245,879

第9年利息

$130,060

第9年共還本金

$115,819

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$10,654	$9,836	$20,490	$3,643,091
110	$10,626	$9,864	$20,490	$3,633,227
111	$10,597	$9,893	$20,490	$3,623,334
112	$10,568	$9,922	$20,490	$3,613,412
113	$10,539	$9,951	$20,490	$3,603,461
114	$10,510	$9,980	$20,490	$3,593,481
115	$10,481	$10,009	$20,490	$3,583,473
116	$10,452	$10,038	$20,490	$3,573,434
117	$10,423	$10,067	$20,490	$3,563,367
118	$10,393	$10,097	$20,490	$3,553,270
119	$10,364	$10,126	$20,490	$3,543,144
120	$10,334	$10,156	$20,490	$3,532,988

第10年供款共

$245,879

第10年利息

$125,941

第10年共還本金

$119,938

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$10,305	$10,185	$20,490	$3,522,803
122	$10,275	$10,215	$20,490	$3,512,588
123	$10,245	$10,245	$20,490	$3,502,343
124	$10,215	$10,275	$20,490	$3,492,068
125	$10,185	$10,305	$20,490	$3,481,764
126	$10,155	$10,335	$20,490	$3,471,429
127	$10,125	$10,365	$20,490	$3,461,064
128	$10,095	$10,395	$20,490	$3,450,669
129	$10,064	$10,425	$20,490	$3,440,243
130	$10,034	$10,456	$20,490	$3,429,787
131	$10,004	$10,486	$20,490	$3,419,301
132	$9,973	$10,517	$20,490	$3,408,784

第11年供款共

$245,879

第11年利息

$121,675

第11年共還本金

$124,204

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$9,942	$10,548	$20,490	$3,398,237
134	$9,912	$10,578	$20,490	$3,387,658
135	$9,881	$10,609	$20,490	$3,377,049
136	$9,850	$10,640	$20,490	$3,366,409
137	$9,819	$10,671	$20,490	$3,355,737
138	$9,788	$10,702	$20,490	$3,345,035
139	$9,756	$10,734	$20,490	$3,334,302
140	$9,725	$10,765	$20,490	$3,323,537
141	$9,694	$10,796	$20,490	$3,312,740
142	$9,662	$10,828	$20,490	$3,301,913
143	$9,631	$10,859	$20,490	$3,291,053
144	$9,599	$10,891	$20,490	$3,280,162

第12年供款共

$245,879

第12年利息

$117,257

第12年共還本金

$128,622

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$9,567	$10,923	$20,490	$3,269,240
146	$9,535	$10,955	$20,490	$3,258,285
147	$9,503	$10,987	$20,490	$3,247,298
148	$9,471	$11,019	$20,490	$3,236,280
149	$9,439	$11,051	$20,490	$3,225,229
150	$9,407	$11,083	$20,490	$3,214,146
151	$9,375	$11,115	$20,490	$3,203,031
152	$9,342	$11,148	$20,490	$3,191,883
153	$9,310	$11,180	$20,490	$3,180,703
154	$9,277	$11,213	$20,490	$3,169,490
155	$9,244	$11,246	$20,490	$3,158,244
156	$9,212	$11,278	$20,490	$3,146,966

第13年供款共

$245,879

第13年利息

$112,682

第13年共還本金

$133,196

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$9,179	$11,311	$20,490	$3,135,655
158	$9,146	$11,344	$20,490	$3,124,310
159	$9,113	$11,377	$20,490	$3,112,933
160	$9,079	$11,411	$20,490	$3,101,523
161	$9,046	$11,444	$20,490	$3,090,079
162	$9,013	$11,477	$20,490	$3,078,602
163	$8,979	$11,511	$20,490	$3,067,091
164	$8,946	$11,544	$20,490	$3,055,547
165	$8,912	$11,578	$20,490	$3,043,969
166	$8,878	$11,612	$20,490	$3,032,357
167	$8,844	$11,646	$20,490	$3,020,712
168	$8,810	$11,680	$20,490	$3,009,032

第14年供款共

$245,879

第14年利息

$107,945

第14年共還本金

$137,934

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$8,776	$11,714	$20,490	$2,997,319
170	$8,742	$11,748	$20,490	$2,985,571
171	$8,708	$11,782	$20,490	$2,973,789
172	$8,674	$11,816	$20,490	$2,961,972
173	$8,639	$11,851	$20,490	$2,950,122
174	$8,605	$11,885	$20,490	$2,938,236
175	$8,570	$11,920	$20,490	$2,926,316
176	$8,535	$11,955	$20,490	$2,914,361
177	$8,500	$11,990	$20,490	$2,902,372
178	$8,465	$12,025	$20,490	$2,890,347
179	$8,430	$12,060	$20,490	$2,878,287
180	$8,395	$12,095	$20,490	$2,866,192

第15年供款共

$245,879

第15年利息

$103,039

第15年共還本金

$142,840

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$8,360	$12,130	$20,490	$2,854,062
182	$8,324	$12,166	$20,490	$2,841,897
183	$8,289	$12,201	$20,490	$2,829,696
184	$8,253	$12,237	$20,490	$2,817,459
185	$8,218	$12,272	$20,490	$2,805,187
186	$8,182	$12,308	$20,490	$2,792,879
187	$8,146	$12,344	$20,490	$2,780,535
188	$8,110	$12,380	$20,490	$2,768,155
189	$8,074	$12,416	$20,490	$2,755,738
190	$8,038	$12,452	$20,490	$2,743,286
191	$8,001	$12,489	$20,490	$2,730,797
192	$7,965	$12,525	$20,490	$2,718,272

第16年供款共

$245,879

第16年利息

$97,959

第16年共還本金

$147,920

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$7,928	$12,562	$20,490	$2,705,711
194	$7,892	$12,598	$20,490	$2,693,112
195	$7,855	$12,635	$20,490	$2,680,477
196	$7,818	$12,672	$20,490	$2,667,806
197	$7,781	$12,709	$20,490	$2,655,097
198	$7,744	$12,746	$20,490	$2,642,351
199	$7,707	$12,783	$20,490	$2,629,568
200	$7,670	$12,820	$20,490	$2,616,748
201	$7,632	$12,858	$20,490	$2,603,890
202	$7,595	$12,895	$20,490	$2,590,995
203	$7,557	$12,933	$20,490	$2,578,062
204	$7,519	$12,971	$20,490	$2,565,091

第17年供款共

$245,879

第17年利息

$92,698

第17年共還本金

$153,181

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$7,482	$13,008	$20,490	$2,552,083
206	$7,444	$13,046	$20,490	$2,539,036
207	$7,406	$13,084	$20,490	$2,525,952
208	$7,367	$13,123	$20,490	$2,512,830
209	$7,329	$13,161	$20,490	$2,499,669
210	$7,291	$13,199	$20,490	$2,486,469
211	$7,252	$13,238	$20,490	$2,473,232
212	$7,214	$13,276	$20,490	$2,459,955
213	$7,175	$13,315	$20,490	$2,446,640
214	$7,136	$13,354	$20,490	$2,433,287
215	$7,097	$13,393	$20,490	$2,419,894
216	$7,058	$13,432	$20,490	$2,406,462

第18年供款共

$245,879

第18年利息

$87,250

第18年共還本金

$158,629

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$7,019	$13,471	$20,490	$2,392,991
218	$6,980	$13,510	$20,490	$2,379,480
219	$6,940	$13,550	$20,490	$2,365,931
220	$6,901	$13,589	$20,490	$2,352,341
221	$6,861	$13,629	$20,490	$2,338,712
222	$6,821	$13,669	$20,490	$2,325,044
223	$6,781	$13,709	$20,490	$2,311,335
224	$6,741	$13,749	$20,490	$2,297,587
225	$6,701	$13,789	$20,490	$2,283,798
226	$6,661	$13,829	$20,490	$2,269,969
227	$6,621	$13,869	$20,490	$2,256,100
228	$6,580	$13,910	$20,490	$2,242,191

第19年供款共

$245,879

第19年利息

$81,608

第19年共還本金

$164,271

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$6,540	$13,950	$20,490	$2,228,240
230	$6,499	$13,991	$20,490	$2,214,249
231	$6,458	$14,032	$20,490	$2,200,218
232	$6,417	$14,073	$20,490	$2,186,145
233	$6,376	$14,114	$20,490	$2,172,032
234	$6,335	$14,155	$20,490	$2,157,877
235	$6,294	$14,196	$20,490	$2,143,681
236	$6,252	$14,238	$20,490	$2,129,443
237	$6,211	$14,279	$20,490	$2,115,164
238	$6,169	$14,321	$20,490	$2,100,843
239	$6,127	$14,362	$20,490	$2,086,481
240	$6,086	$14,404	$20,490	$2,072,077

第20年供款共

$245,879

第20年利息

$75,765

第20年共還本金

$170,114

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$6,044	$14,446	$20,490	$2,057,630
242	$6,001	$14,488	$20,490	$2,043,142
243	$5,959	$14,531	$20,490	$2,028,611
244	$5,917	$14,573	$20,490	$2,014,038
245	$5,874	$14,616	$20,490	$1,999,422
246	$5,832	$14,658	$20,490	$1,984,764
247	$5,789	$14,701	$20,490	$1,970,063
248	$5,746	$14,744	$20,490	$1,955,319
249	$5,703	$14,787	$20,490	$1,940,532
250	$5,660	$14,830	$20,490	$1,925,702
251	$5,617	$14,873	$20,490	$1,910,829
252	$5,573	$14,917	$20,490	$1,895,912

第21年供款共

$245,879

第21年利息

$69,715

第21年共還本金

$176,164

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$5,530	$14,960	$20,490	$1,880,952
254	$5,486	$15,004	$20,490	$1,865,948
255	$5,442	$15,048	$20,490	$1,850,901
256	$5,398	$15,091	$20,490	$1,835,809
257	$5,354	$15,135	$20,490	$1,820,674
258	$5,310	$15,180	$20,490	$1,805,494
259	$5,266	$15,224	$20,490	$1,790,270
260	$5,222	$15,268	$20,490	$1,775,002
261	$5,177	$15,313	$20,490	$1,759,689
262	$5,132	$15,357	$20,490	$1,744,332
263	$5,088	$15,402	$20,490	$1,728,929
264	$5,043	$15,447	$20,490	$1,713,482

第22年供款共

$245,879

第22年利息

$63,449

第22年共還本金

$182,430

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$4,998	$15,492	$20,490	$1,697,990
266	$4,952	$15,537	$20,490	$1,682,453
267	$4,907	$15,583	$20,490	$1,666,870
268	$4,862	$15,628	$20,490	$1,651,242
269	$4,816	$15,674	$20,490	$1,635,568
270	$4,770	$15,720	$20,490	$1,619,848
271	$4,725	$15,765	$20,490	$1,604,083
272	$4,679	$15,811	$20,490	$1,588,272
273	$4,632	$15,857	$20,490	$1,572,414
274	$4,586	$15,904	$20,490	$1,556,510
275	$4,540	$15,950	$20,490	$1,540,560
276	$4,493	$15,997	$20,490	$1,524,564

第23年供款共

$245,879

第23年利息

$56,960

第23年共還本金

$188,918

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$4,447	$16,043	$20,490	$1,508,520
278	$4,400	$16,090	$20,490	$1,492,430
279	$4,353	$16,137	$20,490	$1,476,293
280	$4,306	$16,184	$20,490	$1,460,109
281	$4,259	$16,231	$20,490	$1,443,878
282	$4,211	$16,279	$20,490	$1,427,600
283	$4,164	$16,326	$20,490	$1,411,273
284	$4,116	$16,374	$20,490	$1,394,900
285	$4,068	$16,421	$20,490	$1,378,478
286	$4,021	$16,469	$20,490	$1,362,009
287	$3,973	$16,517	$20,490	$1,345,492
288	$3,924	$16,566	$20,490	$1,328,926

第24年供款共

$245,879

第24年利息

$50,241

第24年共還本金

$195,638

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$3,876	$16,614	$20,490	$1,312,312
290	$3,828	$16,662	$20,490	$1,295,650
291	$3,779	$16,711	$20,490	$1,278,939
292	$3,730	$16,760	$20,490	$1,262,179
293	$3,681	$16,809	$20,490	$1,245,371
294	$3,632	$16,858	$20,490	$1,228,513
295	$3,583	$16,907	$20,490	$1,211,606
296	$3,534	$16,956	$20,490	$1,194,650
297	$3,484	$17,006	$20,490	$1,177,645
298	$3,435	$17,055	$20,490	$1,160,590
299	$3,385	$17,105	$20,490	$1,143,485
300	$3,335	$17,155	$20,490	$1,126,330

第25年供款共

$245,879

第25年利息

$43,283

第25年共還本金

$202,596

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,285	$17,205	$20,490	$1,109,125
302	$3,235	$17,255	$20,490	$1,091,870
303	$3,185	$17,305	$20,490	$1,074,565
304	$3,134	$17,356	$20,490	$1,057,209
305	$3,084	$17,406	$20,490	$1,039,803
306	$3,033	$17,457	$20,490	$1,022,346
307	$2,982	$17,508	$20,490	$1,004,838
308	$2,931	$17,559	$20,490	$987,279
309	$2,880	$17,610	$20,490	$969,668
310	$2,828	$17,662	$20,490	$952,006
311	$2,777	$17,713	$20,490	$934,293
312	$2,725	$17,765	$20,490	$916,528

第26年供款共

$245,879

第26年利息

$36,077

第26年共還本金

$209,802

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$2,673	$17,817	$20,490	$898,712
314	$2,621	$17,869	$20,490	$880,843
315	$2,569	$17,921	$20,490	$862,922
316	$2,517	$17,973	$20,490	$844,949
317	$2,464	$18,025	$20,490	$826,924
318	$2,412	$18,078	$20,490	$808,846
319	$2,359	$18,131	$20,490	$790,715
320	$2,306	$18,184	$20,490	$772,531
321	$2,253	$18,237	$20,490	$754,295
322	$2,200	$18,290	$20,490	$736,005
323	$2,147	$18,343	$20,490	$717,661
324	$2,093	$18,397	$20,490	$699,265

第27年供款共

$245,879

第27年利息

$28,615

第27年共還本金

$217,264

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,040	$18,450	$20,490	$680,814
326	$1,986	$18,504	$20,490	$662,310
327	$1,932	$18,558	$20,490	$643,752
328	$1,878	$18,612	$20,490	$625,140
329	$1,823	$18,667	$20,490	$606,473
330	$1,769	$18,721	$20,490	$587,752
331	$1,714	$18,776	$20,490	$568,976
332	$1,660	$18,830	$20,490	$550,146
333	$1,605	$18,885	$20,490	$531,261
334	$1,550	$18,940	$20,490	$512,320
335	$1,494	$18,996	$20,490	$493,325
336	$1,439	$19,051	$20,490	$474,274

第28年供款共

$245,879

第28年利息

$20,888

第28年共還本金

$224,991

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,383	$19,107	$20,490	$455,167
338	$1,328	$19,162	$20,490	$436,005
339	$1,272	$19,218	$20,490	$416,786
340	$1,216	$19,274	$20,490	$397,512
341	$1,159	$19,330	$20,490	$378,182
342	$1,103	$19,387	$20,490	$358,795
343	$1,046	$19,443	$20,490	$339,351
344	$990	$19,500	$20,490	$319,851
345	$933	$19,557	$20,490	$300,294
346	$876	$19,614	$20,490	$280,680
347	$819	$19,671	$20,490	$261,009
348	$761	$19,729	$20,490	$241,280

第29年供款共

$245,879

第29年利息

$12,886

第29年共還本金

$232,993

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$704	$19,786	$20,490	$221,494
350	$646	$19,844	$20,490	$201,650
351	$588	$19,902	$20,490	$181,748
352	$530	$19,960	$20,490	$161,789
353	$472	$20,018	$20,490	$141,771
354	$413	$20,076	$20,490	$121,694
355	$355	$20,135	$20,490	$101,559
356	$296	$20,194	$20,490	$81,365
357	$237	$20,253	$20,490	$61,113
358	$178	$20,312	$20,490	$40,801
359	$119	$20,371	$20,490	$20,430
360	$60	$20,430	$20,490	$0

第30年供款共

$245,879

第30年利息

$4,599

第30年共還本金

$241,280

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$11,143,368

免責聲明

筍盤推介

按揭保險費
info