樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$68,670

借款月供 $304 , 共加借HK$68,670

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$12,166,034

每月供款
$28,156

首期

$1,700,000

總貸款額

$6,368,670

總利息

$3,767,364

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$2,030,000

按月供比率計算

$56,311

置業成本總預算

HK$2,030,000

首期

$1,700,000
印花稅

$240,000
- AVD
  
  $240,000
律師費

$ 10,000
代理佣金

$80,000
按揭保險費

$68,670

最低每月入息要求

按月供比率計算

$56,311

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2A座

thumb_up

3房企理裝修

實

665 呎

@12,752

建

875 呎

@9,691

local_fire_department 至HIT directions_run 日內即走

售$848 萬

實

665 呎

@12,752

建

875 呎

@9,691

售$848 萬

local_fire_department 至HIT directions_run 日內即走

西貢下洋

thumb_up

清水灣3樓連海景天台

建

700 呎

@12,857

real_estate_agent 罕有放盤

售$900 萬

建

700 呎

@12,857

售$900 萬

real_estate_agent 罕有放盤

KOL實拍

沙田碧濤花園第01期第02座百利閣

thumb_up

高層河景靚裝修還價即成

實

849 呎

@9,305

建

1,217 呎

@6,491

local_fire_department 至HIT flight_takeoff 移民急讓

售$790 萬

實

849 呎

@9,305

建

1,217 呎

@6,491

售$790 萬

local_fire_department 至HIT flight_takeoff 移民急讓

清水灣陳屋村

thumb_up

Nicely Renovated House

實

700 呎

@10,000

建

700 呎

@10,000

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$700 萬

實

700 呎

@10,000

建

700 呎

@10,000

售$700 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

獨家

馬鞍山聽濤雅苑第04座

thumb_up

開揚市景, 業主有心求賣

實

733 呎

@11,323

建

906 呎

@9,161

local_fire_department 至HIT

售$830 萬

實

733 呎

@11,323

建

906 呎

@9,161

售$830 萬

local_fire_department 至HIT

馬鞍山聽濤雅苑第08座

thumb_up

優質海景三房,筍價罕有放盤

實

660 呎

@12,879

建

819 呎

@10,379

local_fire_department 至HIT

售$850 萬

實

660 呎

@12,879

建

819 呎

@10,379

售$850 萬

local_fire_department 至HIT

馬鞍山銀湖天峰第08座

thumb_up

馬鞍山銀湖天峰無敵高層全海,企理開揚

實

539 呎

@14,842

建

710 呎

@11,268

local_fire_department 至HIT vpn_key 有匙即睇

售$800 萬

實

539 呎

@14,842

建

710 呎

@11,268

售$800 萬

local_fire_department 至HIT vpn_key 有匙即睇

馬鞍山星漣海第03B座

thumb_up

星漣海半新樓高層

實

768 呎

@11,198

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 price_change 蝕讓盤

售$860 萬

實

768 呎

@11,198

售$860 萬

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 price_change 蝕讓盤

馬鞍山新港城 J座

thumb_up

地鐵上蓋交通方便

實

519 呎

@17,341

建

698 呎

@12,894

local_fire_department 至HIT

售$900 萬

實

519 呎

@17,341

建

698 呎

@12,894

售$900 萬

local_fire_department 至HIT

沙田欣廷軒

thumb_up

罕有極高層東南兩房連天台***必睇***

實

429 呎

@17,016

建

562 呎

@12,989

local_fire_department 至HIT real_estate_agent 罕有放盤 pets 愛竉必選

售$730 萬

實

429 呎

@17,016

建

562 呎

@12,989

售$730 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 pets 愛竉必選

馬鞍山銀湖天峰第02座

thumb_up

屯馬站上蓋向南山景2房半

實

604 呎

@14,901

建

792 呎

@11,364

local_fire_department 至HIT

售$900 萬

實

604 呎

@14,901

建

792 呎

@11,364

售$900 萬

local_fire_department 至HIT

馬鞍山雲海第01期榕海臺第01座

thumb_up

新鴻基名牌樓盤環境舒適交通便利

實

392 呎

@18,622

local_fire_department 至HIT

售$730 萬

實

392 呎

@18,622

售$730 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$38,116	$29,289	$24,002	$20,484
1.500	$39,533	$30,732	$25,471	$21,980
2.000	$40,983	$32,218	$26,994	$23,540
2.500	$42,466	$33,748	$28,571	$25,164
3.000	$43,981	$35,320	$30,201	$26,851
3.375	$45,139	$36,528	$31,458	$28,156
3.500	$45,529	$36,936	$31,883	$28,598
4.000	$47,108	$38,593	$33,616	$30,405
4.500	$48,720	$40,291	$35,399	$32,269
5.000	$50,363	$42,030	$37,231	$34,188
5.500	$52,037	$43,809	$39,109	$36,161
6.000	$53,742	$45,627	$41,033	$38,183

每月供款$28,156

年期

30年

貸款金額

$6,368,670

總利息

$3,767,364

總貸款連利息

$10,136,034

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$17,912	$10,244	$28,156	$6,358,426
2	$17,883	$10,273	$28,156	$6,348,154
3	$17,854	$10,301	$28,156	$6,337,852
4	$17,825	$10,330	$28,156	$6,327,522
5	$17,796	$10,359	$28,156	$6,317,162
6	$17,767	$10,389	$28,156	$6,306,774
7	$17,738	$10,418	$28,156	$6,296,356
8	$17,709	$10,447	$28,156	$6,285,909
9	$17,679	$10,477	$28,156	$6,275,432
10	$17,650	$10,506	$28,156	$6,264,926
11	$17,620	$10,536	$28,156	$6,254,391
12	$17,590	$10,565	$28,156	$6,243,825

第1年供款共

$337,868

第1年利息

$213,023

第1年共還本金

$124,845

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$17,561	$10,595	$28,156	$6,233,230
14	$17,531	$10,625	$28,156	$6,222,606
15	$17,501	$10,655	$28,156	$6,211,951
16	$17,471	$10,685	$28,156	$6,201,267
17	$17,441	$10,715	$28,156	$6,190,552
18	$17,411	$10,745	$28,156	$6,179,807
19	$17,381	$10,775	$28,156	$6,169,032
20	$17,350	$10,805	$28,156	$6,158,227
21	$17,320	$10,836	$28,156	$6,147,392
22	$17,290	$10,866	$28,156	$6,136,525
23	$17,259	$10,897	$28,156	$6,125,629
24	$17,228	$10,927	$28,156	$6,114,701

第2年供款共

$337,868

第2年利息

$208,744

第2年共還本金

$129,124

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$17,198	$10,958	$28,156	$6,103,743
26	$17,167	$10,989	$28,156	$6,092,755
27	$17,136	$11,020	$28,156	$6,081,735
28	$17,105	$11,051	$28,156	$6,070,684
29	$17,074	$11,082	$28,156	$6,059,602
30	$17,043	$11,113	$28,156	$6,048,489
31	$17,011	$11,144	$28,156	$6,037,345
32	$16,980	$11,176	$28,156	$6,026,169
33	$16,949	$11,207	$28,156	$6,014,962
34	$16,917	$11,239	$28,156	$6,003,724
35	$16,885	$11,270	$28,156	$5,992,453
36	$16,854	$11,302	$28,156	$5,981,152

第3年供款共

$337,868

第3年利息

$204,318

第3年共還本金

$133,550

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$16,822	$11,334	$28,156	$5,969,818
38	$16,790	$11,366	$28,156	$5,958,452
39	$16,758	$11,398	$28,156	$5,947,055
40	$16,726	$11,430	$28,156	$5,935,625
41	$16,694	$11,462	$28,156	$5,924,164
42	$16,662	$11,494	$28,156	$5,912,670
43	$16,629	$11,526	$28,156	$5,901,143
44	$16,597	$11,559	$28,156	$5,889,585
45	$16,564	$11,591	$28,156	$5,877,994
46	$16,532	$11,624	$28,156	$5,866,370
47	$16,499	$11,656	$28,156	$5,854,713
48	$16,466	$11,689	$28,156	$5,843,024

第4年供款共

$337,868

第4年利息

$199,740

第4年共還本金

$138,128

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$16,434	$11,722	$28,156	$5,831,302
50	$16,401	$11,755	$28,156	$5,819,547
51	$16,367	$11,788	$28,156	$5,807,759
52	$16,334	$11,821	$28,156	$5,795,937
53	$16,301	$11,855	$28,156	$5,784,083
54	$16,268	$11,888	$28,156	$5,772,195
55	$16,234	$11,921	$28,156	$5,760,273
56	$16,201	$11,955	$28,156	$5,748,319
57	$16,167	$11,989	$28,156	$5,736,330
58	$16,133	$12,022	$28,156	$5,724,308
59	$16,100	$12,056	$28,156	$5,712,252
60	$16,066	$12,090	$28,156	$5,700,162

第5年供款共

$337,868

第5年利息

$195,006

第5年共還本金

$142,862

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$16,032	$12,124	$28,156	$5,688,038
62	$15,998	$12,158	$28,156	$5,675,880
63	$15,963	$12,192	$28,156	$5,663,688
64	$15,929	$12,227	$28,156	$5,651,461
65	$15,895	$12,261	$28,156	$5,639,200
66	$15,860	$12,295	$28,156	$5,626,905
67	$15,826	$12,330	$28,156	$5,614,575
68	$15,791	$12,365	$28,156	$5,602,210
69	$15,756	$12,399	$28,156	$5,589,811
70	$15,721	$12,434	$28,156	$5,577,376
71	$15,686	$12,469	$28,156	$5,564,907
72	$15,651	$12,504	$28,156	$5,552,403

第6年供款共

$337,868

第6年利息

$190,109

第6年共還本金

$147,759

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$15,616	$12,540	$28,156	$5,539,863
74	$15,581	$12,575	$28,156	$5,527,288
75	$15,545	$12,610	$28,156	$5,514,678
76	$15,510	$12,646	$28,156	$5,502,033
77	$15,474	$12,681	$28,156	$5,489,352
78	$15,439	$12,717	$28,156	$5,476,635
79	$15,403	$12,753	$28,156	$5,463,882
80	$15,367	$12,788	$28,156	$5,451,094
81	$15,331	$12,824	$28,156	$5,438,269
82	$15,295	$12,861	$28,156	$5,425,409
83	$15,259	$12,897	$28,156	$5,412,512
84	$15,223	$12,933	$28,156	$5,399,579

第7年供款共

$337,868

第7年利息

$185,044

第7年共還本金

$152,824

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$15,186	$12,969	$28,156	$5,386,610
86	$15,150	$13,006	$28,156	$5,373,604
87	$15,113	$13,042	$28,156	$5,360,561
88	$15,077	$13,079	$28,156	$5,347,482
89	$15,040	$13,116	$28,156	$5,334,367
90	$15,003	$13,153	$28,156	$5,321,214
91	$14,966	$13,190	$28,156	$5,308,024
92	$14,929	$13,227	$28,156	$5,294,797
93	$14,892	$13,264	$28,156	$5,281,533
94	$14,854	$13,301	$28,156	$5,268,232
95	$14,817	$13,339	$28,156	$5,254,893
96	$14,779	$13,376	$28,156	$5,241,517

第8年供款共

$337,868

第8年利息

$179,806

第8年共還本金

$158,062

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$14,742	$13,414	$28,156	$5,228,103
98	$14,704	$13,452	$28,156	$5,214,651
99	$14,666	$13,489	$28,156	$5,201,162
100	$14,628	$13,527	$28,156	$5,187,635
101	$14,590	$13,565	$28,156	$5,174,069
102	$14,552	$13,604	$28,156	$5,160,466
103	$14,514	$13,642	$28,156	$5,146,824
104	$14,475	$13,680	$28,156	$5,133,143
105	$14,437	$13,719	$28,156	$5,119,425
106	$14,398	$13,757	$28,156	$5,105,668
107	$14,360	$13,796	$28,156	$5,091,872
108	$14,321	$13,835	$28,156	$5,078,037

第9年供款共

$337,868

第9年利息

$174,388

第9年共還本金

$163,480

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$14,282	$13,874	$28,156	$5,064,163
110	$14,243	$13,913	$28,156	$5,050,250
111	$14,204	$13,952	$28,156	$5,036,299
112	$14,165	$13,991	$28,156	$5,022,308
113	$14,125	$14,030	$28,156	$5,008,277
114	$14,086	$14,070	$28,156	$4,994,207
115	$14,046	$14,109	$28,156	$4,980,098
116	$14,007	$14,149	$28,156	$4,965,949
117	$13,967	$14,189	$28,156	$4,951,760
118	$13,927	$14,229	$28,156	$4,937,531
119	$13,887	$14,269	$28,156	$4,923,262
120	$13,847	$14,309	$28,156	$4,908,953

第10年供款共

$337,868

第10年利息

$168,784

第10年共還本金

$169,084

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$13,806	$14,349	$28,156	$4,894,604
122	$13,766	$14,390	$28,156	$4,880,214
123	$13,726	$14,430	$28,156	$4,865,784
124	$13,685	$14,471	$28,156	$4,851,314
125	$13,644	$14,511	$28,156	$4,836,802
126	$13,604	$14,552	$28,156	$4,822,250
127	$13,563	$14,593	$28,156	$4,807,657
128	$13,522	$14,634	$28,156	$4,793,023
129	$13,480	$14,675	$28,156	$4,778,348
130	$13,439	$14,717	$28,156	$4,763,631
131	$13,398	$14,758	$28,156	$4,748,873
132	$13,356	$14,799	$28,156	$4,734,074

第11年供款共

$337,868

第11年利息

$162,988

第11年共還本金

$174,879

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$13,315	$14,841	$28,156	$4,719,233
134	$13,273	$14,883	$28,156	$4,704,350
135	$13,231	$14,925	$28,156	$4,689,425
136	$13,189	$14,967	$28,156	$4,674,459
137	$13,147	$15,009	$28,156	$4,659,450
138	$13,105	$15,051	$28,156	$4,644,399
139	$13,062	$15,093	$28,156	$4,629,306
140	$13,020	$15,136	$28,156	$4,614,170
141	$12,977	$15,178	$28,156	$4,598,992
142	$12,935	$15,221	$28,156	$4,583,771
143	$12,892	$15,264	$28,156	$4,568,507
144	$12,849	$15,307	$28,156	$4,553,200

第12年供款共

$337,868

第12年利息

$156,994

第12年共還本金

$180,874

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$12,806	$15,350	$28,156	$4,537,850
146	$12,763	$15,393	$28,156	$4,522,457
147	$12,719	$15,436	$28,156	$4,507,021
148	$12,676	$15,480	$28,156	$4,491,542
149	$12,632	$15,523	$28,156	$4,476,018
150	$12,589	$15,567	$28,156	$4,460,452
151	$12,545	$15,611	$28,156	$4,444,841
152	$12,501	$15,655	$28,156	$4,429,186
153	$12,457	$15,699	$28,156	$4,413,488
154	$12,413	$15,743	$28,156	$4,397,745
155	$12,369	$15,787	$28,156	$4,381,958
156	$12,324	$15,831	$28,156	$4,366,127

第13年供款共

$337,868

第13年利息

$150,794

第13年共還本金

$187,073

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$12,280	$15,876	$28,156	$4,350,251
158	$12,235	$15,921	$28,156	$4,334,330
159	$12,190	$15,965	$28,156	$4,318,365
160	$12,145	$16,010	$28,156	$4,302,355
161	$12,100	$16,055	$28,156	$4,286,299
162	$12,055	$16,100	$28,156	$4,270,199
163	$12,010	$16,146	$28,156	$4,254,053
164	$11,965	$16,191	$28,156	$4,237,862
165	$11,919	$16,237	$28,156	$4,221,625
166	$11,873	$16,282	$28,156	$4,205,343
167	$11,828	$16,328	$28,156	$4,189,015
168	$11,782	$16,374	$28,156	$4,172,641

第14年供款共

$337,868

第14年利息

$144,382

第14年共還本金

$193,486

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$11,736	$16,420	$28,156	$4,156,221
170	$11,689	$16,466	$28,156	$4,139,755
171	$11,643	$16,513	$28,156	$4,123,242
172	$11,597	$16,559	$28,156	$4,106,683
173	$11,550	$16,606	$28,156	$4,090,077
174	$11,503	$16,652	$28,156	$4,073,425
175	$11,457	$16,699	$28,156	$4,056,726
176	$11,410	$16,746	$28,156	$4,039,980
177	$11,362	$16,793	$28,156	$4,023,187
178	$11,315	$16,840	$28,156	$4,006,346
179	$11,268	$16,888	$28,156	$3,989,458
180	$11,220	$16,935	$28,156	$3,972,523

第15年供款共

$337,868

第15年利息

$137,750

第15年共還本金

$200,118

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$11,173	$16,983	$28,156	$3,955,540
182	$11,125	$17,031	$28,156	$3,938,509
183	$11,077	$17,079	$28,156	$3,921,431
184	$11,029	$17,127	$28,156	$3,904,304
185	$10,981	$17,175	$28,156	$3,887,129
186	$10,933	$17,223	$28,156	$3,869,906
187	$10,884	$17,272	$28,156	$3,852,635
188	$10,836	$17,320	$28,156	$3,835,315
189	$10,787	$17,369	$28,156	$3,817,946
190	$10,738	$17,418	$28,156	$3,800,528
191	$10,689	$17,467	$28,156	$3,783,062
192	$10,640	$17,516	$28,156	$3,765,546

第16年供款共

$337,868

第16年利息

$130,890

第16年共還本金

$206,977

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$10,591	$17,565	$28,156	$3,747,981
194	$10,541	$17,614	$28,156	$3,730,366
195	$10,492	$17,664	$28,156	$3,712,702
196	$10,442	$17,714	$28,156	$3,694,989
197	$10,392	$17,763	$28,156	$3,677,225
198	$10,342	$17,813	$28,156	$3,659,412
199	$10,292	$17,864	$28,156	$3,641,548
200	$10,242	$17,914	$28,156	$3,623,634
201	$10,191	$17,964	$28,156	$3,605,670
202	$10,141	$18,015	$28,156	$3,587,655
203	$10,090	$18,065	$28,156	$3,569,590
204	$10,039	$18,116	$28,156	$3,551,474

第17年供款共

$337,868

第17年利息

$123,796

第17年共還本金

$214,072

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$9,989	$18,167	$28,156	$3,533,307
206	$9,937	$18,218	$28,156	$3,515,088
207	$9,886	$18,269	$28,156	$3,496,819
208	$9,835	$18,321	$28,156	$3,478,498
209	$9,783	$18,372	$28,156	$3,460,126
210	$9,732	$18,424	$28,156	$3,441,702
211	$9,680	$18,476	$28,156	$3,423,226
212	$9,628	$18,528	$28,156	$3,404,698
213	$9,576	$18,580	$28,156	$3,386,118
214	$9,523	$18,632	$28,156	$3,367,486
215	$9,471	$18,685	$28,156	$3,348,801
216	$9,419	$18,737	$28,156	$3,330,064

第18年供款共

$337,868

第18年利息

$116,458

第18年共還本金

$221,410

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$9,366	$18,790	$28,156	$3,311,274
218	$9,313	$18,843	$28,156	$3,292,432
219	$9,260	$18,896	$28,156	$3,273,536
220	$9,207	$18,949	$28,156	$3,254,587
221	$9,154	$19,002	$28,156	$3,235,585
222	$9,100	$19,056	$28,156	$3,216,529
223	$9,046	$19,109	$28,156	$3,197,420
224	$8,993	$19,163	$28,156	$3,178,257
225	$8,939	$19,217	$28,156	$3,159,041
226	$8,885	$19,271	$28,156	$3,139,770
227	$8,831	$19,325	$28,156	$3,120,445
228	$8,776	$19,379	$28,156	$3,101,065

第19年供款共

$337,868

第19年利息

$108,869

第19年共還本金

$228,999

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$8,722	$19,434	$28,156	$3,081,631
230	$8,667	$19,489	$28,156	$3,062,143
231	$8,612	$19,543	$28,156	$3,042,599
232	$8,557	$19,598	$28,156	$3,023,001
233	$8,502	$19,653	$28,156	$3,003,348
234	$8,447	$19,709	$28,156	$2,983,639
235	$8,391	$19,764	$28,156	$2,963,875
236	$8,336	$19,820	$28,156	$2,944,055
237	$8,280	$19,875	$28,156	$2,924,180
238	$8,224	$19,931	$28,156	$2,904,248
239	$8,168	$19,987	$28,156	$2,884,261
240	$8,112	$20,044	$28,156	$2,864,217

第20年供款共

$337,868

第20年利息

$101,020

第20年共還本金

$236,848

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$8,056	$20,100	$28,156	$2,844,117
242	$7,999	$20,157	$28,156	$2,823,960
243	$7,942	$20,213	$28,156	$2,803,747
244	$7,886	$20,270	$28,156	$2,783,477
245	$7,829	$20,327	$28,156	$2,763,150
246	$7,771	$20,384	$28,156	$2,742,766
247	$7,714	$20,442	$28,156	$2,722,324
248	$7,657	$20,499	$28,156	$2,701,825
249	$7,599	$20,557	$28,156	$2,681,268
250	$7,541	$20,615	$28,156	$2,660,654
251	$7,483	$20,673	$28,156	$2,639,981
252	$7,425	$20,731	$28,156	$2,619,250

第21年供款共

$337,868

第21年利息

$92,901

第21年共還本金

$244,967

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$7,367	$20,789	$28,156	$2,598,461
254	$7,308	$20,847	$28,156	$2,577,614
255	$7,250	$20,906	$28,156	$2,556,708
256	$7,191	$20,965	$28,156	$2,535,743
257	$7,132	$21,024	$28,156	$2,514,719
258	$7,073	$21,083	$28,156	$2,493,636
259	$7,013	$21,142	$28,156	$2,472,494
260	$6,954	$21,202	$28,156	$2,451,292
261	$6,894	$21,261	$28,156	$2,430,030
262	$6,834	$21,321	$28,156	$2,408,709
263	$6,774	$21,381	$28,156	$2,387,328
264	$6,714	$21,441	$28,156	$2,365,887

第22年供款共

$337,868

第22年利息

$84,504

第22年共還本金

$253,363

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$6,654	$21,502	$28,156	$2,344,385
266	$6,594	$21,562	$28,156	$2,322,823
267	$6,533	$21,623	$28,156	$2,301,200
268	$6,472	$21,684	$28,156	$2,279,517
269	$6,411	$21,745	$28,156	$2,257,772
270	$6,350	$21,806	$28,156	$2,235,967
271	$6,289	$21,867	$28,156	$2,214,100
272	$6,227	$21,928	$28,156	$2,192,171
273	$6,165	$21,990	$28,156	$2,170,181
274	$6,104	$22,052	$28,156	$2,148,129
275	$6,042	$22,114	$28,156	$2,126,015
276	$5,979	$22,176	$28,156	$2,103,839

第23年供款共

$337,868

第23年利息

$75,820

第23年共還本金

$262,048

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$5,917	$22,239	$28,156	$2,081,600
278	$5,855	$22,301	$28,156	$2,059,299
279	$5,792	$22,364	$28,156	$2,036,935
280	$5,729	$22,427	$28,156	$2,014,508
281	$5,666	$22,490	$28,156	$1,992,019
282	$5,603	$22,553	$28,156	$1,969,466
283	$5,539	$22,617	$28,156	$1,946,849
284	$5,476	$22,680	$28,156	$1,924,169
285	$5,412	$22,744	$28,156	$1,901,425
286	$5,348	$22,808	$28,156	$1,878,617
287	$5,284	$22,872	$28,156	$1,855,745
288	$5,219	$22,936	$28,156	$1,832,809

第24年供款共

$337,868

第24年利息

$66,838

第24年共還本金

$271,030

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$5,155	$23,001	$28,156	$1,809,808
290	$5,090	$23,066	$28,156	$1,786,742
291	$5,025	$23,130	$28,156	$1,763,612
292	$4,960	$23,195	$28,156	$1,740,416
293	$4,895	$23,261	$28,156	$1,717,156
294	$4,830	$23,326	$28,156	$1,693,829
295	$4,764	$23,392	$28,156	$1,670,438
296	$4,698	$23,458	$28,156	$1,646,980
297	$4,632	$23,524	$28,156	$1,623,457
298	$4,566	$23,590	$28,156	$1,599,867
299	$4,500	$23,656	$28,156	$1,576,211
300	$4,433	$23,723	$28,156	$1,552,488

第25年供款共

$337,868

第25年利息

$57,547

第25年共還本金

$280,320

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$4,366	$23,789	$28,156	$1,528,699
302	$4,299	$23,856	$28,156	$1,504,843
303	$4,232	$23,923	$28,156	$1,480,920
304	$4,165	$23,991	$28,156	$1,456,929
305	$4,098	$24,058	$28,156	$1,432,871
306	$4,030	$24,126	$28,156	$1,408,745
307	$3,962	$24,194	$28,156	$1,384,552
308	$3,894	$24,262	$28,156	$1,360,290
309	$3,826	$24,330	$28,156	$1,335,960
310	$3,757	$24,398	$28,156	$1,311,562
311	$3,689	$24,467	$28,156	$1,287,095
312	$3,620	$24,536	$28,156	$1,262,559

第26年供款共

$337,868

第26年利息

$47,939

第26年共還本金

$289,929

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$3,551	$24,605	$28,156	$1,237,955
314	$3,482	$24,674	$28,156	$1,213,281
315	$3,412	$24,743	$28,156	$1,188,538
316	$3,343	$24,813	$28,156	$1,163,725
317	$3,273	$24,883	$28,156	$1,138,842
318	$3,203	$24,953	$28,156	$1,113,889
319	$3,133	$25,023	$28,156	$1,088,867
320	$3,062	$25,093	$28,156	$1,063,773
321	$2,992	$25,164	$28,156	$1,038,610
322	$2,921	$25,235	$28,156	$1,013,375
323	$2,850	$25,306	$28,156	$988,069
324	$2,779	$25,377	$28,156	$962,693

第27年供款共

$337,868

第27年利息

$38,001

第27年共還本金

$299,867

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,708	$25,448	$28,156	$937,245
326	$2,636	$25,520	$28,156	$911,725
327	$2,564	$25,591	$28,156	$886,134
328	$2,492	$25,663	$28,156	$860,470
329	$2,420	$25,736	$28,156	$834,735
330	$2,348	$25,808	$28,156	$808,927
331	$2,275	$25,881	$28,156	$783,046
332	$2,202	$25,953	$28,156	$757,093
333	$2,129	$26,026	$28,156	$731,066
334	$2,056	$26,100	$28,156	$704,967
335	$1,983	$26,173	$28,156	$678,794
336	$1,909	$26,247	$28,156	$652,547

第28年供款共

$337,868

第28年利息

$27,723

第28年共還本金

$310,145

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,835	$26,320	$28,156	$626,227
338	$1,761	$26,394	$28,156	$599,833
339	$1,687	$26,469	$28,156	$573,364
340	$1,613	$26,543	$28,156	$546,821
341	$1,538	$26,618	$28,156	$520,203
342	$1,463	$26,693	$28,156	$493,511
343	$1,388	$26,768	$28,156	$466,743
344	$1,313	$26,843	$28,156	$439,900
345	$1,237	$26,918	$28,156	$412,982
346	$1,162	$26,994	$28,156	$385,988
347	$1,086	$27,070	$28,156	$358,918
348	$1,009	$27,146	$28,156	$331,771

第29年供款共

$337,868

第29年利息

$17,092

第29年共還本金

$320,776

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$933	$27,223	$28,156	$304,549
350	$857	$27,299	$28,156	$277,250
351	$780	$27,376	$28,156	$249,874
352	$703	$27,453	$28,156	$222,421
353	$626	$27,530	$28,156	$194,891
354	$548	$27,608	$28,156	$167,283
355	$470	$27,685	$28,156	$139,598
356	$393	$27,763	$28,156	$111,835
357	$315	$27,841	$28,156	$83,994
358	$236	$27,919	$28,156	$56,075
359	$158	$27,998	$28,156	$28,077
360	$79	$28,077	$28,156	$0

第30年供款共

$337,868

第30年利息

$6,096

第30年共還本金

$331,771

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$12,166,034

免責聲明

筍盤推介

按揭保險費
info