樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$66,218

借款月供 $302 , 共加借HK$66,218

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$12,337,557

每月供款
$28,008

首期

$1,925,000

總貸款額

$6,141,218

總利息

$3,941,340

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$2,255,000

按月供比率計算

$56,014

置業成本總預算

HK$2,255,000

首期

$1,925,000
印花稅

$240,000
- AVD
  
  $240,000
律師費

$ 10,000
代理佣金

$80,000
按揭保險費

$66,218

最低每月入息要求

按月供比率計算

$56,014

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

獨家

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

旺角金輪大廈

thumb_up

罕有放盤

實

841 呎

@9,512

local_fire_department 至HIT

售$800 萬

實

841 呎

@9,512

售$800 萬

local_fire_department 至HIT

馬鞍山聽濤雅苑第07座

thumb_up

聽濤雅苑 3房可加車位筍盤價

實

733 呎

@11,187

建

906 呎

@9,051

local_fire_department 至HIT directions_run 日內即走

售$820 萬

實

733 呎

@11,187

建

906 呎

@9,051

售$820 萬

local_fire_department 至HIT directions_run 日內即走

沙田碧濤花園

thumb_up

碧濤花園**前排海景配靚裝**3房1套

實

842 呎

@10,451

建

1,190 呎

@7,395

local_fire_department 至HIT directions_run 日內即走 hotel_class 樓王 local_offer 低水筍價

售$880 萬

實

842 呎

@10,451

建

1,190 呎

@7,395

售$880 萬

local_fire_department 至HIT directions_run 日內即走 hotel_class 樓王 local_offer 低水筍價

馬鞍山嘉華星濤灣

thumb_up

市場罕有@頭牌，海景大兩房

實

538 呎

@13,011

建

736 呎

@9,511

hotel_class 樓王

售$700 萬

實

538 呎

@13,011

建

736 呎

@9,511

售$700 萬

hotel_class 樓王

馬鞍山迎海第03期星灣御

thumb_up

正南山景,罕有單邊,還價即成

實

496 呎

@14,113

local_fire_department 至HIT local_offer 低水筍價

售$700 萬

實

496 呎

@14,113

售$700 萬

local_fire_department 至HIT local_offer 低水筍價

西貢南山

thumb_up

四面獨立開揚美景三樓連天台

建

700 呎

@11,143

real_estate_agent 罕有放盤

售$780 萬

建

700 呎

@11,143

售$780 萬

real_estate_agent 罕有放盤

馬鞍山迎海第04期駿岸第08座

thumb_up

2房2廳東北迎海

實

512 呎

@14,648

local_fire_department 至HIT hotel_class 樓王 flight_takeoff 移民急讓 pets 愛竉必選

售$750 萬

實

512 呎

@14,648

售$750 萬

local_fire_department 至HIT hotel_class 樓王 flight_takeoff 移民急讓 pets 愛竉必選

馬鞍山聽濤雅苑第07座

thumb_up

聽濤雅苑~大積池海兩房~罕有放盤~

實

526 呎

@14,829

建

656 呎

@11,890

local_fire_department 至HIT hotel_class 樓王

售$780 萬

實

526 呎

@14,829

建

656 呎

@11,890

售$780 萬

local_fire_department 至HIT hotel_class 樓王

VR實景

沙田文禮閣

thumb_up

^高層開揚^ 鄰近大型購物商埸 ^ 圍方 ^ 有匙即睇!

實

637 呎

@12,245

建

750 呎

@10,400

local_fire_department 至HIT local_offer 低水筍價

售$780 萬

實

637 呎

@12,245

建

750 呎

@10,400

售$780 萬

local_fire_department 至HIT local_offer 低水筍價

馬鞍山泓碧第03座

thumb_up

東南高層2房, 業主有心, 即刻約睇

實

483 呎

@14,700

local_fire_department 至HIT verified 首置必買 pets 愛竉必選

售$710 萬

實

483 呎

@14,700

售$710 萬

local_fire_department 至HIT verified 首置必買 pets 愛竉必選

VR實景

粉嶺牽晴間第10座

thumb_up

極高層三房,有鎖匙即睇

實

556 呎

@12,590

建

760 呎

@9,211

hotel_class 樓王 local_offer 低水筍價 vpn_key 有匙即睇

售$700 萬

實

556 呎

@12,590

建

760 呎

@9,211

售$700 萬

hotel_class 樓王 local_offer 低水筍價 vpn_key 有匙即睇

利率	15年	20年	25年	30年
1.000	$36,755	$28,243	$23,145	$19,753
1.500	$38,121	$29,634	$24,561	$21,195
2.000	$39,519	$31,067	$26,030	$22,699
2.500	$40,949	$32,542	$27,551	$24,265
3.000	$42,410	$34,059	$29,122	$25,892
3.500	$43,902	$35,617	$30,744	$27,577
3.625	$44,280	$36,012	$31,158	$28,007
4.000	$45,426	$37,215	$32,416	$29,319
4.500	$46,980	$38,852	$34,135	$31,117
5.000	$48,564	$40,529	$35,901	$32,967
5.500	$50,179	$42,245	$37,712	$34,869
6.000	$51,823	$43,998	$39,568	$36,820

每月供款$28,008

年期

30年

貸款金額

$6,141,217.5

總利息

$3,941,340

總貸款連利息

$10,082,557.5

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$18,552	$9,456	$28,007	$6,131,762
2	$18,523	$9,484	$28,007	$6,122,278
3	$18,494	$9,513	$28,007	$6,112,765
4	$18,466	$9,541	$28,007	$6,103,224
5	$18,437	$9,570	$28,007	$6,093,653
6	$18,408	$9,599	$28,007	$6,084,054
7	$18,379	$9,628	$28,007	$6,074,426
8	$18,350	$9,657	$28,007	$6,064,769
9	$18,321	$9,686	$28,007	$6,055,082
10	$18,291	$9,716	$28,007	$6,045,367
11	$18,262	$9,745	$28,007	$6,035,622
12	$18,233	$9,774	$28,007	$6,025,847

第1年供款共

$336,085

第1年利息

$220,715

第1年共還本金

$115,370

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$18,203	$9,804	$28,007	$6,016,043
14	$18,173	$9,834	$28,007	$6,006,209
15	$18,144	$9,863	$28,007	$5,996,346
16	$18,114	$9,893	$28,007	$5,986,453
17	$18,084	$9,923	$28,007	$5,976,530
18	$18,054	$9,953	$28,007	$5,966,577
19	$18,024	$9,983	$28,007	$5,956,594
20	$17,994	$10,013	$28,007	$5,946,581
21	$17,964	$10,043	$28,007	$5,936,537
22	$17,933	$10,074	$28,007	$5,926,463
23	$17,903	$10,104	$28,007	$5,916,359
24	$17,872	$10,135	$28,007	$5,906,224

第2年供款共

$336,085

第2年利息

$216,462

第2年共還本金

$119,623

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$17,842	$10,165	$28,007	$5,896,059
26	$17,811	$10,196	$28,007	$5,885,863
27	$17,780	$10,227	$28,007	$5,875,636
28	$17,749	$10,258	$28,007	$5,865,378
29	$17,718	$10,289	$28,007	$5,855,089
30	$17,687	$10,320	$28,007	$5,844,770
31	$17,656	$10,351	$28,007	$5,834,419
32	$17,625	$10,382	$28,007	$5,824,036
33	$17,593	$10,414	$28,007	$5,813,623
34	$17,562	$10,445	$28,007	$5,803,177
35	$17,530	$10,477	$28,007	$5,792,701
36	$17,499	$10,508	$28,007	$5,782,192

第3年供款共

$336,085

第3年利息

$212,053

第3年共還本金

$124,032

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$17,467	$10,540	$28,007	$5,771,652
38	$17,435	$10,572	$28,007	$5,761,081
39	$17,403	$10,604	$28,007	$5,750,477
40	$17,371	$10,636	$28,007	$5,739,841
41	$17,339	$10,668	$28,007	$5,729,173
42	$17,307	$10,700	$28,007	$5,718,473
43	$17,275	$10,733	$28,007	$5,707,740
44	$17,242	$10,765	$28,007	$5,696,975
45	$17,210	$10,797	$28,007	$5,686,178
46	$17,177	$10,830	$28,007	$5,675,347
47	$17,144	$10,863	$28,007	$5,664,485
48	$17,111	$10,896	$28,007	$5,653,589

第4年供款共

$336,085

第4年利息

$207,482

第4年共還本金

$128,603

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$17,079	$10,929	$28,007	$5,642,660
50	$17,046	$10,962	$28,007	$5,631,699
51	$17,012	$10,995	$28,007	$5,620,704
52	$16,979	$11,028	$28,007	$5,609,676
53	$16,946	$11,061	$28,007	$5,598,615
54	$16,912	$11,095	$28,007	$5,587,520
55	$16,879	$11,128	$28,007	$5,576,392
56	$16,845	$11,162	$28,007	$5,565,231
57	$16,812	$11,195	$28,007	$5,554,035
58	$16,778	$11,229	$28,007	$5,542,806
59	$16,744	$11,263	$28,007	$5,531,543
60	$16,710	$11,297	$28,007	$5,520,245

第5年供款共

$336,085

第5年利息

$202,742

第5年共還本金

$133,344

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$16,676	$11,331	$28,007	$5,508,914
62	$16,642	$11,366	$28,007	$5,497,548
63	$16,607	$11,400	$28,007	$5,486,149
64	$16,573	$11,434	$28,007	$5,474,714
65	$16,538	$11,469	$28,007	$5,463,245
66	$16,504	$11,504	$28,007	$5,451,742
67	$16,469	$11,538	$28,007	$5,440,203
68	$16,434	$11,573	$28,007	$5,428,630
69	$16,399	$11,608	$28,007	$5,417,022
70	$16,364	$11,643	$28,007	$5,405,379
71	$16,329	$11,678	$28,007	$5,393,701
72	$16,293	$11,714	$28,007	$5,381,987

第6年供款共

$336,085

第6年利息

$197,827

第6年共還本金

$138,258

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$16,258	$11,749	$28,007	$5,370,238
74	$16,223	$11,785	$28,007	$5,358,453
75	$16,187	$11,820	$28,007	$5,346,633
76	$16,151	$11,856	$28,007	$5,334,778
77	$16,115	$11,892	$28,007	$5,322,886
78	$16,080	$11,928	$28,007	$5,310,958
79	$16,044	$11,964	$28,007	$5,298,995
80	$16,007	$12,000	$28,007	$5,286,995
81	$15,971	$12,036	$28,007	$5,274,959
82	$15,935	$12,072	$28,007	$5,262,887
83	$15,898	$12,109	$28,007	$5,250,778
84	$15,862	$12,145	$28,007	$5,238,633

第7年供款共

$336,085

第7年利息

$192,731

第7年共還本金

$143,354

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$15,825	$12,182	$28,007	$5,226,450
86	$15,788	$12,219	$28,007	$5,214,232
87	$15,751	$12,256	$28,007	$5,201,976
88	$15,714	$12,293	$28,007	$5,189,683
89	$15,677	$12,330	$28,007	$5,177,353
90	$15,640	$12,367	$28,007	$5,164,986
91	$15,603	$12,405	$28,007	$5,152,581
92	$15,565	$12,442	$28,007	$5,140,139
93	$15,528	$12,480	$28,007	$5,127,660
94	$15,490	$12,517	$28,007	$5,115,142
95	$15,452	$12,555	$28,007	$5,102,587
96	$15,414	$12,593	$28,007	$5,089,994

第8年供款共

$336,085

第8年利息

$187,447

第8年共還本金

$148,638

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$15,376	$12,631	$28,007	$5,077,363
98	$15,338	$12,669	$28,007	$5,064,694
99	$15,300	$12,708	$28,007	$5,051,987
100	$15,261	$12,746	$28,007	$5,039,241
101	$15,223	$12,784	$28,007	$5,026,456
102	$15,184	$12,823	$28,007	$5,013,633
103	$15,145	$12,862	$28,007	$5,000,771
104	$15,106	$12,901	$28,007	$4,987,871
105	$15,068	$12,940	$28,007	$4,974,931
106	$15,028	$12,979	$28,007	$4,961,953
107	$14,989	$13,018	$28,007	$4,948,935
108	$14,950	$13,057	$28,007	$4,935,878

第9年供款共

$336,085

第9年利息

$181,968

第9年共還本金

$154,117

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$14,910	$13,097	$28,007	$4,922,781
110	$14,871	$13,136	$28,007	$4,909,645
111	$14,831	$13,176	$28,007	$4,896,469
112	$14,791	$13,216	$28,007	$4,883,253
113	$14,751	$13,256	$28,007	$4,869,998
114	$14,711	$13,296	$28,007	$4,856,702
115	$14,671	$13,336	$28,007	$4,843,366
116	$14,631	$13,376	$28,007	$4,829,990
117	$14,591	$13,417	$28,007	$4,816,573
118	$14,550	$13,457	$28,007	$4,803,116
119	$14,509	$13,498	$28,007	$4,789,619
120	$14,469	$13,538	$28,007	$4,776,080

第10年供款共

$336,085

第10年利息

$176,288

第10年共還本金

$159,797

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$14,428	$13,579	$28,007	$4,762,501
122	$14,387	$13,620	$28,007	$4,748,881
123	$14,346	$13,662	$28,007	$4,735,219
124	$14,304	$13,703	$28,007	$4,721,516
125	$14,263	$13,744	$28,007	$4,707,772
126	$14,221	$13,786	$28,007	$4,693,986
127	$14,180	$13,827	$28,007	$4,680,159
128	$14,138	$13,869	$28,007	$4,666,290
129	$14,096	$13,911	$28,007	$4,652,379
130	$14,054	$13,953	$28,007	$4,638,426
131	$14,012	$13,995	$28,007	$4,624,431
132	$13,970	$14,037	$28,007	$4,610,393

第11年供款共

$336,085

第11年利息

$170,398

第11年共還本金

$165,687

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$13,927	$14,080	$28,007	$4,596,313
134	$13,885	$14,122	$28,007	$4,582,191
135	$13,842	$14,165	$28,007	$4,568,026
136	$13,799	$14,208	$28,007	$4,553,818
137	$13,756	$14,251	$28,007	$4,539,567
138	$13,713	$14,294	$28,007	$4,525,273
139	$13,670	$14,337	$28,007	$4,510,936
140	$13,627	$14,380	$28,007	$4,496,556
141	$13,583	$14,424	$28,007	$4,482,132
142	$13,540	$14,467	$28,007	$4,467,665
143	$13,496	$14,511	$28,007	$4,453,154
144	$13,452	$14,555	$28,007	$4,438,599

第12年供款共

$336,085

第12年利息

$164,291

第12年共還本金

$171,794

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$13,408	$14,599	$28,007	$4,424,000
146	$13,364	$14,643	$28,007	$4,409,357
147	$13,320	$14,687	$28,007	$4,394,670
148	$13,276	$14,732	$28,007	$4,379,939
149	$13,231	$14,776	$28,007	$4,365,162
150	$13,186	$14,821	$28,007	$4,350,342
151	$13,142	$14,865	$28,007	$4,335,476
152	$13,097	$14,910	$28,007	$4,320,566
153	$13,052	$14,955	$28,007	$4,305,611
154	$13,007	$15,001	$28,007	$4,290,610
155	$12,961	$15,046	$28,007	$4,275,564
156	$12,916	$15,091	$28,007	$4,260,473

第13年供款共

$336,085

第13年利息

$157,959

第13年共還本金

$178,126

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$12,870	$15,137	$28,007	$4,245,336
158	$12,824	$15,183	$28,007	$4,230,153
159	$12,779	$15,229	$28,007	$4,214,925
160	$12,733	$15,275	$28,007	$4,199,650
161	$12,686	$15,321	$28,007	$4,184,330
162	$12,640	$15,367	$28,007	$4,168,963
163	$12,594	$15,413	$28,007	$4,153,549
164	$12,547	$15,460	$28,007	$4,138,089
165	$12,500	$15,507	$28,007	$4,122,583
166	$12,454	$15,553	$28,007	$4,107,029
167	$12,407	$15,600	$28,007	$4,091,429
168	$12,360	$15,648	$28,007	$4,075,781

第14年供款共

$336,085

第14年利息

$151,394

第14年共還本金

$184,692

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$12,312	$15,695	$28,007	$4,060,086
170	$12,265	$15,742	$28,007	$4,044,344
171	$12,217	$15,790	$28,007	$4,028,554
172	$12,170	$15,838	$28,007	$4,012,717
173	$12,122	$15,885	$28,007	$3,996,831
174	$12,074	$15,933	$28,007	$3,980,898
175	$12,026	$15,981	$28,007	$3,964,917
176	$11,977	$16,030	$28,007	$3,948,887
177	$11,929	$16,078	$28,007	$3,932,809
178	$11,880	$16,127	$28,007	$3,916,682
179	$11,832	$16,175	$28,007	$3,900,507
180	$11,783	$16,224	$28,007	$3,884,282

第15年供款共

$336,085

第15年利息

$144,586

第15年共還本金

$191,499

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$11,734	$16,273	$28,007	$3,868,009
182	$11,685	$16,322	$28,007	$3,851,686
183	$11,635	$16,372	$28,007	$3,835,315
184	$11,586	$16,421	$28,007	$3,818,893
185	$11,536	$16,471	$28,007	$3,802,422
186	$11,486	$16,521	$28,007	$3,785,902
187	$11,437	$16,571	$28,007	$3,769,331
188	$11,387	$16,621	$28,007	$3,752,711
189	$11,336	$16,671	$28,007	$3,736,040
190	$11,286	$16,721	$28,007	$3,719,319
191	$11,235	$16,772	$28,007	$3,702,547
192	$11,185	$16,822	$28,007	$3,685,725

第16年供款共

$336,085

第16年利息

$137,528

第16年共還本金

$198,557

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$11,134	$16,873	$28,007	$3,668,852
194	$11,083	$16,924	$28,007	$3,651,928
195	$11,032	$16,975	$28,007	$3,634,952
196	$10,981	$17,027	$28,007	$3,617,926
197	$10,929	$17,078	$28,007	$3,600,848
198	$10,878	$17,130	$28,007	$3,583,718
199	$10,826	$17,181	$28,007	$3,566,537
200	$10,774	$17,233	$28,007	$3,549,304
201	$10,722	$17,285	$28,007	$3,532,019
202	$10,670	$17,337	$28,007	$3,514,681
203	$10,617	$17,390	$28,007	$3,497,291
204	$10,565	$17,442	$28,007	$3,479,849

第17年供款共

$336,085

第17年利息

$130,209

第17年共還本金

$205,876

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$10,512	$17,495	$28,007	$3,462,354
206	$10,459	$17,548	$28,007	$3,444,806
207	$10,406	$17,601	$28,007	$3,427,205
208	$10,353	$17,654	$28,007	$3,409,551
209	$10,300	$17,707	$28,007	$3,391,844
210	$10,246	$17,761	$28,007	$3,374,083
211	$10,193	$17,815	$28,007	$3,356,268
212	$10,139	$17,868	$28,007	$3,338,400
213	$10,085	$17,922	$28,007	$3,320,477
214	$10,031	$17,976	$28,007	$3,302,501
215	$9,976	$18,031	$28,007	$3,284,470
216	$9,922	$18,085	$28,007	$3,266,385

第18年供款共

$336,085

第18年利息

$122,621

第18年共還本金

$213,464

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$9,867	$18,140	$28,007	$3,248,245
218	$9,812	$18,195	$28,007	$3,230,050
219	$9,757	$18,250	$28,007	$3,211,801
220	$9,702	$18,305	$28,007	$3,193,496
221	$9,647	$18,360	$28,007	$3,175,136
222	$9,592	$18,416	$28,007	$3,156,720
223	$9,536	$18,471	$28,007	$3,138,249
224	$9,480	$18,527	$28,007	$3,119,722
225	$9,424	$18,583	$28,007	$3,101,139
226	$9,368	$18,639	$28,007	$3,082,500
227	$9,312	$18,695	$28,007	$3,063,805
228	$9,255	$18,752	$28,007	$3,045,053

第19年供款共

$336,085

第19年利息

$114,753

第19年共還本金

$221,332

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$9,199	$18,809	$28,007	$3,026,244
230	$9,142	$18,865	$28,007	$3,007,379
231	$9,085	$18,922	$28,007	$2,988,457
232	$9,028	$18,979	$28,007	$2,969,477
233	$8,970	$19,037	$28,007	$2,950,440
234	$8,913	$19,094	$28,007	$2,931,346
235	$8,855	$19,152	$28,007	$2,912,194
236	$8,797	$19,210	$28,007	$2,892,984
237	$8,739	$19,268	$28,007	$2,873,716
238	$8,681	$19,326	$28,007	$2,854,390
239	$8,623	$19,384	$28,007	$2,835,006
240	$8,564	$19,443	$28,007	$2,815,563

第20年供款共

$336,085

第20年利息

$106,595

第20年共還本金

$229,490

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$8,505	$19,502	$28,007	$2,796,061
242	$8,446	$19,561	$28,007	$2,776,500
243	$8,387	$19,620	$28,007	$2,756,880
244	$8,328	$19,679	$28,007	$2,737,201
245	$8,269	$19,738	$28,007	$2,717,463
246	$8,209	$19,798	$28,007	$2,697,665
247	$8,149	$19,858	$28,007	$2,677,807
248	$8,089	$19,918	$28,007	$2,657,889
249	$8,029	$19,978	$28,007	$2,637,911
250	$7,969	$20,038	$28,007	$2,617,873
251	$7,908	$20,099	$28,007	$2,597,774
252	$7,847	$20,160	$28,007	$2,577,614

第21年供款共

$336,085

第21年利息

$98,137

第21年共還本金

$237,949

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$7,787	$20,221	$28,007	$2,557,393
254	$7,725	$20,282	$28,007	$2,537,112
255	$7,664	$20,343	$28,007	$2,516,769
256	$7,603	$20,404	$28,007	$2,496,364
257	$7,541	$20,466	$28,007	$2,475,898
258	$7,479	$20,528	$28,007	$2,455,371
259	$7,417	$20,590	$28,007	$2,434,781
260	$7,355	$20,652	$28,007	$2,414,129
261	$7,293	$20,714	$28,007	$2,393,414
262	$7,230	$20,777	$28,007	$2,372,637
263	$7,167	$20,840	$28,007	$2,351,798
264	$7,104	$20,903	$28,007	$2,330,895

第22年供款共

$336,085

第22年利息

$89,366

第22年共還本金

$246,719

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$7,041	$20,966	$28,007	$2,309,929
266	$6,978	$21,029	$28,007	$2,288,900
267	$6,914	$21,093	$28,007	$2,267,807
268	$6,851	$21,156	$28,007	$2,246,651
269	$6,787	$21,220	$28,007	$2,225,430
270	$6,723	$21,284	$28,007	$2,204,146
271	$6,658	$21,349	$28,007	$2,182,797
272	$6,594	$21,413	$28,007	$2,161,384
273	$6,529	$21,478	$28,007	$2,139,906
274	$6,464	$21,543	$28,007	$2,118,363
275	$6,399	$21,608	$28,007	$2,096,755
276	$6,334	$21,673	$28,007	$2,075,082

第23年供款共

$336,085

第23年利息

$80,272

第23年共還本金

$255,813

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$6,268	$21,739	$28,007	$2,053,344
278	$6,203	$21,804	$28,007	$2,031,539
279	$6,137	$21,870	$28,007	$2,009,669
280	$6,071	$21,936	$28,007	$1,987,733
281	$6,005	$22,002	$28,007	$1,965,730
282	$5,938	$22,069	$28,007	$1,943,661
283	$5,871	$22,136	$28,007	$1,921,526
284	$5,805	$22,202	$28,007	$1,899,323
285	$5,738	$22,270	$28,007	$1,877,054
286	$5,670	$22,337	$28,007	$1,854,717
287	$5,603	$22,404	$28,007	$1,832,313
288	$5,535	$22,472	$28,007	$1,809,841

第24年供款共

$336,085

第24年利息

$70,844

第24年共還本金

$265,242

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$5,467	$22,540	$28,007	$1,787,301
290	$5,399	$22,608	$28,007	$1,764,693
291	$5,331	$22,676	$28,007	$1,742,016
292	$5,262	$22,745	$28,007	$1,719,272
293	$5,194	$22,813	$28,007	$1,696,458
294	$5,125	$22,882	$28,007	$1,673,576
295	$5,056	$22,952	$28,007	$1,650,624
296	$4,986	$23,021	$28,007	$1,627,604
297	$4,917	$23,090	$28,007	$1,604,513
298	$4,847	$23,160	$28,007	$1,581,353
299	$4,777	$23,230	$28,007	$1,558,123
300	$4,707	$23,300	$28,007	$1,534,823

第25年供款共

$336,085

第25年利息

$61,067

第25年共還本金

$275,018

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$4,636	$23,371	$28,007	$1,511,452
302	$4,566	$23,441	$28,007	$1,488,011
303	$4,495	$23,512	$28,007	$1,464,499
304	$4,424	$23,583	$28,007	$1,440,916
305	$4,353	$23,654	$28,007	$1,417,261
306	$4,281	$23,726	$28,007	$1,393,535
307	$4,210	$23,797	$28,007	$1,369,738
308	$4,138	$23,869	$28,007	$1,345,869
309	$4,066	$23,941	$28,007	$1,321,927
310	$3,993	$24,014	$28,007	$1,297,913
311	$3,921	$24,086	$28,007	$1,273,827
312	$3,848	$24,159	$28,007	$1,249,668

第26年供款共

$336,085

第26年利息

$50,931

第26年共還本金

$285,155

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$3,775	$24,232	$28,007	$1,225,436
314	$3,702	$24,305	$28,007	$1,201,131
315	$3,628	$24,379	$28,007	$1,176,752
316	$3,555	$24,452	$28,007	$1,152,300
317	$3,481	$24,526	$28,007	$1,127,773
318	$3,407	$24,600	$28,007	$1,103,173
319	$3,333	$24,675	$28,007	$1,078,499
320	$3,258	$24,749	$28,007	$1,053,749
321	$3,183	$24,824	$28,007	$1,028,925
322	$3,108	$24,899	$28,007	$1,004,027
323	$3,033	$24,974	$28,007	$979,052
324	$2,958	$25,050	$28,007	$954,003

第27年供款共

$336,085

第27年利息

$40,420

第27年共還本金

$295,665

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,882	$25,125	$28,007	$928,878
326	$2,806	$25,201	$28,007	$903,677
327	$2,730	$25,277	$28,007	$878,399
328	$2,653	$25,354	$28,007	$853,046
329	$2,577	$25,430	$28,007	$827,616
330	$2,500	$25,507	$28,007	$802,109
331	$2,423	$25,584	$28,007	$776,524
332	$2,346	$25,661	$28,007	$750,863
333	$2,268	$25,739	$28,007	$725,124
334	$2,190	$25,817	$28,007	$699,308
335	$2,112	$25,895	$28,007	$673,413
336	$2,034	$25,973	$28,007	$647,440

第28年供款共

$336,085

第28年利息

$29,522

第28年共還本金

$306,563

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,956	$26,051	$28,007	$621,389
338	$1,877	$26,130	$28,007	$595,259
339	$1,798	$26,209	$28,007	$569,050
340	$1,719	$26,288	$28,007	$542,762
341	$1,640	$26,368	$28,007	$516,394
342	$1,560	$26,447	$28,007	$489,947
343	$1,480	$26,527	$28,007	$463,420
344	$1,400	$26,607	$28,007	$436,813
345	$1,320	$26,688	$28,007	$410,125
346	$1,239	$26,768	$28,007	$383,357
347	$1,158	$26,849	$28,007	$356,508
348	$1,077	$26,930	$28,007	$329,578

第29年供款共

$336,085

第29年利息

$18,223

第29年共還本金

$317,862

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$996	$27,012	$28,007	$302,567
350	$914	$27,093	$28,007	$275,473
351	$832	$27,175	$28,007	$248,298
352	$750	$27,257	$28,007	$221,041
353	$668	$27,339	$28,007	$193,702
354	$585	$27,422	$28,007	$166,280
355	$502	$27,505	$28,007	$138,775
356	$419	$27,588	$28,007	$111,187
357	$336	$27,671	$28,007	$83,516
358	$252	$27,755	$28,007	$55,761
359	$168	$27,839	$28,007	$27,923
360	$84	$27,923	$28,007	$0

第30年供款共

$336,085

第30年利息

$6,507

第30年共還本金

$329,578

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$12,337,557

免責聲明

筍盤推介

按揭保險費
info