樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$68,964

借款月供 $310 , 共加借HK$68,964

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$12,342,466

每月供款
$28,721

首期

$1,673,000

總貸款額

$6,395,964

總利息

$3,943,502

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$2,003,000

按月供比率計算

$57,441

置業成本總預算

HK$2,003,000

首期

$1,673,000
印花稅

$240,000
- AVD
  
  $240,000
律師費

$ 10,000
代理佣金

$80,000
按揭保險費

$68,964

最低每月入息要求

按月供比率計算

$57,441

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

西貢逸瓏海滙

thumb_up

交通方便星級會所

實

589 呎

@14,601

local_offer 低水筍價

售$860 萬

實

589 呎

@14,601

售$860 萬

local_offer 低水筍價

沙田濱景花園

thumb_up

濱景花園

實

554 呎

@12,816

建

675 呎

@10,519

local_fire_department 至HIT

售$710 萬

實

554 呎

@12,816

建

675 呎

@10,519

售$710 萬

local_fire_department 至HIT

馬鞍山 SILVERSANDS 第05B座

thumb_up

2房, 2廳東南 SILVERSANDS

實

455 呎

@15,385

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

售$700 萬

實

455 呎

@15,385

售$700 萬

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

沙田沙田第一城

thumb_up

實用靚裝大兩房

實

688 呎

@11,483

建

870 呎

@9,080

local_fire_department 至HIT

售$790 萬

實

688 呎

@11,483

建

870 呎

@9,080

售$790 萬

local_fire_department 至HIT

馬鞍山翠擁華庭第10座

thumb_up

高層海景三房@隨時約睇樓

實

680 呎

@10,294

建

868 呎

@8,065

local_offer 低水筍價 flight_takeoff 移民急讓

售$700 萬

實

680 呎

@10,294

建

868 呎

@8,065

售$700 萬

local_offer 低水筍價 flight_takeoff 移民急讓

VR實景

馬鞍山迎海第02期星灣第21座

thumb_up

💥移民急讓💥正南 [ 簇新裝修2房 + 書房 ] 鳳凰樓💝

實

472 呎

@16,314

local_fire_department 至HIT verified 首置必買 pets 愛竉必選 price_change 蝕讓盤

售$770 萬

實

472 呎

@16,314

售$770 萬

local_fire_department 至HIT verified 首置必買 pets 愛竉必選 price_change 蝕讓盤

馬鞍山迎海第02期星灣第19座

thumb_up

迎海

實

496 呎

@14,415

local_fire_department 至HIT

售$715 萬

實

496 呎

@14,415

售$715 萬

local_fire_department 至HIT

西貢清水灣

thumb_up

A LOVELY DUPLEX IN CLEAR WATER BAY

實

1,194 呎

@6,281

建

1,194 呎

@6,281

local_offer 低水筍價 verified 首置必買 pets 愛竉必選

售$750 萬

實

1,194 呎

@6,281

建

1,194 呎

@6,281

售$750 萬

local_offer 低水筍價 verified 首置必買 pets 愛竉必選

西貢西貢村屋地下

thumb_up

南圍連入契花園樓齡新靚裝特色裝修

建

700 呎

@10,286

local_offer 低水筍價 verified 首置必買

售$720 萬

建

700 呎

@10,286

售$720 萬

local_offer 低水筍價 verified 首置必買

馬鞍山海柏花園第05座

thumb_up

海柏花园馬鞍山站上蓋,**無敵海景, 池海雙輝, 套 3房2廳**

實

550 呎

@14,545

建

739 呎

@10,825

local_fire_department 至HIT pets 愛竉必選

售$800 萬

實

550 呎

@14,545

建

739 呎

@10,825

售$800 萬

local_fire_department 至HIT pets 愛竉必選

粉嶺牽晴間第10座

thumb_up

精品裝修罕有三房公路景

實

556 呎

@14,388

建

758 呎

@10,554

pets 愛竉必選

售$800 萬

實

556 呎

@14,388

建

758 呎

@10,554

售$800 萬

pets 愛竉必選

馬鞍山聽濤雅苑第03座

thumb_up

內園實用三房, 正東南景

實

733 呎

@12,142

建

906 呎

@9,823

local_fire_department 至HIT

售$890 萬

實

733 呎

@12,142

建

906 呎

@9,823

售$890 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$38,279	$29,415	$24,105	$20,572
1.500	$39,703	$30,863	$25,580	$22,074
2.000	$41,159	$32,356	$27,110	$23,641
2.500	$42,648	$33,892	$28,693	$25,272
3.000	$44,169	$35,472	$30,330	$26,966
3.500	$45,724	$37,094	$32,020	$28,721
4.000	$47,310	$38,758	$33,760	$30,535
4.500	$48,929	$40,464	$35,551	$32,407
5.000	$50,579	$42,211	$37,390	$34,335
5.500	$52,260	$43,997	$39,277	$36,316
6.000	$53,973	$45,823	$41,209	$38,347

每月供款$28,721

年期

30年

貸款金額

$6,395,964.3

總利息

$3,943,502

總貸款連利息

$10,339,466.3

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$18,655	$10,066	$28,721	$6,385,898
2	$18,626	$10,095	$28,721	$6,375,803
3	$18,596	$10,125	$28,721	$6,365,679
4	$18,567	$10,154	$28,721	$6,355,524
5	$18,537	$10,184	$28,721	$6,345,341
6	$18,507	$10,213	$28,721	$6,335,127
7	$18,477	$10,243	$28,721	$6,324,884
8	$18,448	$10,273	$28,721	$6,314,611
9	$18,418	$10,303	$28,721	$6,304,308
10	$18,388	$10,333	$28,721	$6,293,974
11	$18,357	$10,363	$28,721	$6,283,611
12	$18,327	$10,394	$28,721	$6,273,218

第1年供款共

$344,649

第1年利息

$221,902

第1年共還本金

$122,747

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$18,297	$10,424	$28,721	$6,262,794
14	$18,266	$10,454	$28,721	$6,252,339
15	$18,236	$10,485	$28,721	$6,241,855
16	$18,205	$10,515	$28,721	$6,231,339
17	$18,175	$10,546	$28,721	$6,220,793
18	$18,144	$10,577	$28,721	$6,210,217
19	$18,113	$10,608	$28,721	$6,199,609
20	$18,082	$10,639	$28,721	$6,188,970
21	$18,051	$10,670	$28,721	$6,178,301
22	$18,020	$10,701	$28,721	$6,167,600
23	$17,989	$10,732	$28,721	$6,156,868
24	$17,958	$10,763	$28,721	$6,146,105

第2年供款共

$344,649

第2年利息

$217,536

第2年共還本金

$127,112

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$17,926	$10,795	$28,721	$6,135,310
26	$17,895	$10,826	$28,721	$6,124,484
27	$17,863	$10,858	$28,721	$6,113,627
28	$17,831	$10,889	$28,721	$6,102,737
29	$17,800	$10,921	$28,721	$6,091,816
30	$17,768	$10,953	$28,721	$6,080,863
31	$17,736	$10,985	$28,721	$6,069,879
32	$17,704	$11,017	$28,721	$6,058,862
33	$17,672	$11,049	$28,721	$6,047,813
34	$17,639	$11,081	$28,721	$6,036,731
35	$17,607	$11,114	$28,721	$6,025,618
36	$17,575	$11,146	$28,721	$6,014,472

第3年供款共

$344,649

第3年利息

$213,015

第3年共還本金

$131,633

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$17,542	$11,179	$28,721	$6,003,293
38	$17,510	$11,211	$28,721	$5,992,082
39	$17,477	$11,244	$28,721	$5,980,838
40	$17,444	$11,277	$28,721	$5,969,561
41	$17,411	$11,310	$28,721	$5,958,252
42	$17,378	$11,343	$28,721	$5,946,909
43	$17,345	$11,376	$28,721	$5,935,534
44	$17,312	$11,409	$28,721	$5,924,125
45	$17,279	$11,442	$28,721	$5,912,683
46	$17,245	$11,475	$28,721	$5,901,208
47	$17,212	$11,509	$28,721	$5,889,699
48	$17,178	$11,542	$28,721	$5,878,156

第4年供款共

$344,649

第4年利息

$208,334

第4年共還本金

$136,315

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$17,145	$11,576	$28,721	$5,866,580
50	$17,111	$11,610	$28,721	$5,854,970
51	$17,077	$11,644	$28,721	$5,843,327
52	$17,043	$11,678	$28,721	$5,831,649
53	$17,009	$11,712	$28,721	$5,819,937
54	$16,975	$11,746	$28,721	$5,808,191
55	$16,941	$11,780	$28,721	$5,796,411
56	$16,906	$11,815	$28,721	$5,784,597
57	$16,872	$11,849	$28,721	$5,772,748
58	$16,837	$11,884	$28,721	$5,760,864
59	$16,803	$11,918	$28,721	$5,748,946
60	$16,768	$11,953	$28,721	$5,736,993

第5年供款共

$344,649

第5年利息

$203,485

第5年共還本金

$141,164

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$16,733	$11,988	$28,721	$5,725,005
62	$16,698	$12,023	$28,721	$5,712,982
63	$16,663	$12,058	$28,721	$5,700,924
64	$16,628	$12,093	$28,721	$5,688,831
65	$16,592	$12,128	$28,721	$5,676,703
66	$16,557	$12,164	$28,721	$5,664,539
67	$16,522	$12,199	$28,721	$5,652,340
68	$16,486	$12,235	$28,721	$5,640,105
69	$16,450	$12,270	$28,721	$5,627,835
70	$16,415	$12,306	$28,721	$5,615,529
71	$16,379	$12,342	$28,721	$5,603,187
72	$16,343	$12,378	$28,721	$5,590,808

第6年供款共

$344,649

第6年利息

$198,465

第6年共還本金

$146,184

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$16,307	$12,414	$28,721	$5,578,394
74	$16,270	$12,450	$28,721	$5,565,944
75	$16,234	$12,487	$28,721	$5,553,457
76	$16,198	$12,523	$28,721	$5,540,934
77	$16,161	$12,560	$28,721	$5,528,374
78	$16,124	$12,596	$28,721	$5,515,778
79	$16,088	$12,633	$28,721	$5,503,145
80	$16,051	$12,670	$28,721	$5,490,475
81	$16,014	$12,707	$28,721	$5,477,768
82	$15,977	$12,744	$28,721	$5,465,024
83	$15,940	$12,781	$28,721	$5,452,243
84	$15,902	$12,818	$28,721	$5,439,425

第7年供款共

$344,649

第7年利息

$193,265

第7年共還本金

$151,384

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$15,865	$12,856	$28,721	$5,426,569
86	$15,827	$12,893	$28,721	$5,413,676
87	$15,790	$12,931	$28,721	$5,400,745
88	$15,752	$12,969	$28,721	$5,387,776
89	$15,714	$13,006	$28,721	$5,374,770
90	$15,676	$13,044	$28,721	$5,361,726
91	$15,638	$13,082	$28,721	$5,348,643
92	$15,600	$13,121	$28,721	$5,335,523
93	$15,562	$13,159	$28,721	$5,322,364
94	$15,524	$13,197	$28,721	$5,309,167
95	$15,485	$13,236	$28,721	$5,295,931
96	$15,446	$13,274	$28,721	$5,282,657

第8年供款共

$344,649

第8年利息

$187,881

第8年共還本金

$156,768

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$15,408	$13,313	$28,721	$5,269,344
98	$15,369	$13,352	$28,721	$5,255,992
99	$15,330	$13,391	$28,721	$5,242,601
100	$15,291	$13,430	$28,721	$5,229,171
101	$15,252	$13,469	$28,721	$5,215,702
102	$15,212	$13,508	$28,721	$5,202,194
103	$15,173	$13,548	$28,721	$5,188,646
104	$15,134	$13,587	$28,721	$5,175,059
105	$15,094	$13,627	$28,721	$5,161,432
106	$15,054	$13,667	$28,721	$5,147,766
107	$15,014	$13,706	$28,721	$5,134,059
108	$14,974	$13,746	$28,721	$5,120,313

第9年供款共

$344,649

第9年利息

$182,305

第9年共還本金

$162,344

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$14,934	$13,786	$28,721	$5,106,527
110	$14,894	$13,827	$28,721	$5,092,700
111	$14,854	$13,867	$28,721	$5,078,833
112	$14,813	$13,907	$28,721	$5,064,925
113	$14,773	$13,948	$28,721	$5,050,977
114	$14,732	$13,989	$28,721	$5,036,989
115	$14,691	$14,030	$28,721	$5,022,959
116	$14,650	$14,070	$28,721	$5,008,889
117	$14,609	$14,111	$28,721	$4,994,777
118	$14,568	$14,153	$28,721	$4,980,625
119	$14,527	$14,194	$28,721	$4,966,431
120	$14,485	$14,235	$28,721	$4,952,195

第10年供款共

$344,649

第10年利息

$176,531

第10年共還本金

$168,118

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$14,444	$14,277	$28,721	$4,937,918
122	$14,402	$14,318	$28,721	$4,923,600
123	$14,360	$14,360	$28,721	$4,909,240
124	$14,319	$14,402	$28,721	$4,894,838
125	$14,277	$14,444	$28,721	$4,880,394
126	$14,234	$14,486	$28,721	$4,865,907
127	$14,192	$14,529	$28,721	$4,851,379
128	$14,150	$14,571	$28,721	$4,836,808
129	$14,107	$14,613	$28,721	$4,822,194
130	$14,065	$14,656	$28,721	$4,807,538
131	$14,022	$14,699	$28,721	$4,792,840
132	$13,979	$14,742	$28,721	$4,778,098

第11年供款共

$344,649

第11年利息

$170,552

第11年共還本金

$174,097

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$13,936	$14,785	$28,721	$4,763,313
134	$13,893	$14,828	$28,721	$4,748,486
135	$13,850	$14,871	$28,721	$4,733,615
136	$13,806	$14,914	$28,721	$4,718,700
137	$13,763	$14,958	$28,721	$4,703,743
138	$13,719	$15,001	$28,721	$4,688,741
139	$13,675	$15,045	$28,721	$4,673,696
140	$13,632	$15,089	$28,721	$4,658,607
141	$13,588	$15,133	$28,721	$4,643,474
142	$13,543	$15,177	$28,721	$4,628,296
143	$13,499	$15,222	$28,721	$4,613,075
144	$13,455	$15,266	$28,721	$4,597,809

第12年供款共

$344,649

第12年利息

$164,360

第12年共還本金

$180,289

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$13,410	$15,310	$28,721	$4,582,498
146	$13,366	$15,355	$28,721	$4,567,143
147	$13,321	$15,400	$28,721	$4,551,743
148	$13,276	$15,445	$28,721	$4,536,298
149	$13,231	$15,490	$28,721	$4,520,809
150	$13,186	$15,535	$28,721	$4,505,274
151	$13,140	$15,580	$28,721	$4,489,693
152	$13,095	$15,626	$28,721	$4,474,067
153	$13,049	$15,671	$28,721	$4,458,396
154	$13,004	$15,717	$28,721	$4,442,679
155	$12,958	$15,763	$28,721	$4,426,916
156	$12,912	$15,809	$28,721	$4,411,107

第13年供款共

$344,649

第13年利息

$157,947

第13年共還本金

$186,702

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$12,866	$15,855	$28,721	$4,395,252
158	$12,819	$15,901	$28,721	$4,379,351
159	$12,773	$15,948	$28,721	$4,363,403
160	$12,727	$15,994	$28,721	$4,347,409
161	$12,680	$16,041	$28,721	$4,331,368
162	$12,633	$16,088	$28,721	$4,315,281
163	$12,586	$16,135	$28,721	$4,299,146
164	$12,539	$16,182	$28,721	$4,282,965
165	$12,492	$16,229	$28,721	$4,266,736
166	$12,445	$16,276	$28,721	$4,250,460
167	$12,397	$16,324	$28,721	$4,234,136
168	$12,350	$16,371	$28,721	$4,217,765

第14年供款共

$344,649

第14年利息

$151,307

第14年共還本金

$193,342

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$12,302	$16,419	$28,721	$4,201,346
170	$12,254	$16,467	$28,721	$4,184,879
171	$12,206	$16,515	$28,721	$4,168,364
172	$12,158	$16,563	$28,721	$4,151,801
173	$12,109	$16,611	$28,721	$4,135,190
174	$12,061	$16,660	$28,721	$4,118,530
175	$12,012	$16,708	$28,721	$4,101,822
176	$11,964	$16,757	$28,721	$4,085,065
177	$11,915	$16,806	$28,721	$4,068,259
178	$11,866	$16,855	$28,721	$4,051,404
179	$11,817	$16,904	$28,721	$4,034,500
180	$11,767	$16,953	$28,721	$4,017,546

第15年供款共

$344,649

第15年利息

$144,430

第15年共還本金

$200,219

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$11,718	$17,003	$28,721	$4,000,544
182	$11,668	$17,052	$28,721	$3,983,491
183	$11,619	$17,102	$28,721	$3,966,389
184	$11,569	$17,152	$28,721	$3,949,237
185	$11,519	$17,202	$28,721	$3,932,035
186	$11,468	$17,252	$28,721	$3,914,782
187	$11,418	$17,303	$28,721	$3,897,480
188	$11,368	$17,353	$28,721	$3,880,127
189	$11,317	$17,404	$28,721	$3,862,723
190	$11,266	$17,454	$28,721	$3,845,268
191	$11,215	$17,505	$28,721	$3,827,763
192	$11,164	$17,556	$28,721	$3,810,207

第16年供款共

$344,649

第16年利息

$137,309

第16年共還本金

$207,340

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$11,113	$17,608	$28,721	$3,792,599
194	$11,062	$17,659	$28,721	$3,774,940
195	$11,010	$17,710	$28,721	$3,757,229
196	$10,959	$17,762	$28,721	$3,739,467
197	$10,907	$17,814	$28,721	$3,721,653
198	$10,855	$17,866	$28,721	$3,703,787
199	$10,803	$17,918	$28,721	$3,685,869
200	$10,750	$17,970	$28,721	$3,667,899
201	$10,698	$18,023	$28,721	$3,649,876
202	$10,645	$18,075	$28,721	$3,631,801
203	$10,593	$18,128	$28,721	$3,613,673
204	$10,540	$18,181	$28,721	$3,595,492

第17年供款共

$344,649

第17年利息

$129,935

第17年共還本金

$214,714

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$10,487	$18,234	$28,721	$3,577,258
206	$10,434	$18,287	$28,721	$3,558,971
207	$10,380	$18,340	$28,721	$3,540,631
208	$10,327	$18,394	$28,721	$3,522,237
209	$10,273	$18,448	$28,721	$3,503,790
210	$10,219	$18,501	$28,721	$3,485,288
211	$10,165	$18,555	$28,721	$3,466,733
212	$10,111	$18,609	$28,721	$3,448,123
213	$10,057	$18,664	$28,721	$3,429,460
214	$10,003	$18,718	$28,721	$3,410,742
215	$9,948	$18,773	$28,721	$3,391,969
216	$9,893	$18,827	$28,721	$3,373,141

第18年供款共

$344,649

第18年利息

$122,298

第18年共還本金

$222,351

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$9,838	$18,882	$28,721	$3,354,259
218	$9,783	$18,937	$28,721	$3,335,321
219	$9,728	$18,993	$28,721	$3,316,329
220	$9,673	$19,048	$28,721	$3,297,281
221	$9,617	$19,104	$28,721	$3,278,177
222	$9,561	$19,159	$28,721	$3,259,018
223	$9,505	$19,215	$28,721	$3,239,802
224	$9,449	$19,271	$28,721	$3,220,531
225	$9,393	$19,328	$28,721	$3,201,203
226	$9,337	$19,384	$28,721	$3,181,820
227	$9,280	$19,440	$28,721	$3,162,379
228	$9,224	$19,497	$28,721	$3,142,882

第19年供款共

$344,649

第19年利息

$114,390

第19年共還本金

$230,259

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$9,167	$19,554	$28,721	$3,123,328
230	$9,110	$19,611	$28,721	$3,103,717
231	$9,053	$19,668	$28,721	$3,084,049
232	$8,995	$19,726	$28,721	$3,064,323
233	$8,938	$19,783	$28,721	$3,044,540
234	$8,880	$19,841	$28,721	$3,024,699
235	$8,822	$19,899	$28,721	$3,004,800
236	$8,764	$19,957	$28,721	$2,984,844
237	$8,706	$20,015	$28,721	$2,964,829
238	$8,647	$20,073	$28,721	$2,944,755
239	$8,589	$20,132	$28,721	$2,924,624
240	$8,530	$20,191	$28,721	$2,904,433

第20年供款共

$344,649

第20年利息

$106,200

第20年共還本金

$238,449

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$8,471	$20,249	$28,721	$2,884,184
242	$8,412	$20,309	$28,721	$2,863,875
243	$8,353	$20,368	$28,721	$2,843,507
244	$8,294	$20,427	$28,721	$2,823,080
245	$8,234	$20,487	$28,721	$2,802,593
246	$8,174	$20,547	$28,721	$2,782,047
247	$8,114	$20,606	$28,721	$2,761,440
248	$8,054	$20,667	$28,721	$2,740,774
249	$7,994	$20,727	$28,721	$2,720,047
250	$7,933	$20,787	$28,721	$2,699,260
251	$7,873	$20,848	$28,721	$2,678,412
252	$7,812	$20,909	$28,721	$2,657,503

第21年供款共

$344,649

第21年利息

$97,719

第21年共還本金

$246,930

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$7,751	$20,970	$28,721	$2,636,533
254	$7,690	$21,031	$28,721	$2,615,503
255	$7,629	$21,092	$28,721	$2,594,410
256	$7,567	$21,154	$28,721	$2,573,257
257	$7,505	$21,215	$28,721	$2,552,041
258	$7,443	$21,277	$28,721	$2,530,764
259	$7,381	$21,339	$28,721	$2,509,425
260	$7,319	$21,402	$28,721	$2,488,023
261	$7,257	$21,464	$28,721	$2,466,559
262	$7,194	$21,527	$28,721	$2,445,032
263	$7,131	$21,589	$28,721	$2,423,443
264	$7,068	$21,652	$28,721	$2,401,791

第22年供款共

$344,649

第22年利息

$88,936

第22年共還本金

$255,712

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$7,005	$21,716	$28,721	$2,380,075
266	$6,942	$21,779	$28,721	$2,358,296
267	$6,878	$21,842	$28,721	$2,336,454
268	$6,815	$21,906	$28,721	$2,314,548
269	$6,751	$21,970	$28,721	$2,292,578
270	$6,687	$22,034	$28,721	$2,270,544
271	$6,622	$22,098	$28,721	$2,248,446
272	$6,558	$22,163	$28,721	$2,226,283
273	$6,493	$22,227	$28,721	$2,204,055
274	$6,428	$22,292	$28,721	$2,181,763
275	$6,363	$22,357	$28,721	$2,159,406
276	$6,298	$22,422	$28,721	$2,136,983

第23年供款共

$344,649

第23年利息

$79,842

第23年共還本金

$264,807

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$6,233	$22,488	$28,721	$2,114,496
278	$6,167	$22,553	$28,721	$2,091,942
279	$6,101	$22,619	$28,721	$2,069,323
280	$6,036	$22,685	$28,721	$2,046,638
281	$5,969	$22,751	$28,721	$2,023,886
282	$5,903	$22,818	$28,721	$2,001,069
283	$5,836	$22,884	$28,721	$1,978,184
284	$5,770	$22,951	$28,721	$1,955,233
285	$5,703	$23,018	$28,721	$1,932,215
286	$5,636	$23,085	$28,721	$1,909,130
287	$5,568	$23,152	$28,721	$1,885,978
288	$5,501	$23,220	$28,721	$1,862,758

第24年供款共

$344,649

第24年利息

$70,423

第24年共還本金

$274,226

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$5,433	$23,288	$28,721	$1,839,470
290	$5,365	$23,356	$28,721	$1,816,114
291	$5,297	$23,424	$28,721	$1,792,691
292	$5,229	$23,492	$28,721	$1,769,199
293	$5,160	$23,561	$28,721	$1,745,638
294	$5,091	$23,629	$28,721	$1,722,009
295	$5,023	$23,698	$28,721	$1,698,311
296	$4,953	$23,767	$28,721	$1,674,543
297	$4,884	$23,837	$28,721	$1,650,707
298	$4,815	$23,906	$28,721	$1,626,800
299	$4,745	$23,976	$28,721	$1,602,824
300	$4,675	$24,046	$28,721	$1,578,779

第25年供款共

$344,649

第25年利息

$60,670

第25年共還本金

$283,979

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$4,605	$24,116	$28,721	$1,554,663
302	$4,534	$24,186	$28,721	$1,530,476
303	$4,464	$24,257	$28,721	$1,506,219
304	$4,393	$24,328	$28,721	$1,481,892
305	$4,322	$24,399	$28,721	$1,457,493
306	$4,251	$24,470	$28,721	$1,433,024
307	$4,180	$24,541	$28,721	$1,408,483
308	$4,108	$24,613	$28,721	$1,383,870
309	$4,036	$24,684	$28,721	$1,359,185
310	$3,964	$24,756	$28,721	$1,334,429
311	$3,892	$24,829	$28,721	$1,309,600
312	$3,820	$24,901	$28,721	$1,284,699

第26年供款共

$344,649

第26年利息

$50,569

第26年共還本金

$294,079

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$3,747	$24,974	$28,721	$1,259,726
314	$3,674	$25,047	$28,721	$1,234,679
315	$3,601	$25,120	$28,721	$1,209,559
316	$3,528	$25,193	$28,721	$1,184,367
317	$3,454	$25,266	$28,721	$1,159,100
318	$3,381	$25,340	$28,721	$1,133,760
319	$3,307	$25,414	$28,721	$1,108,346
320	$3,233	$25,488	$28,721	$1,082,858
321	$3,158	$25,562	$28,721	$1,057,296
322	$3,084	$25,637	$28,721	$1,031,659
323	$3,009	$25,712	$28,721	$1,005,947
324	$2,934	$25,787	$28,721	$980,160

第27年供款共

$344,649

第27年利息

$40,110

第27年共還本金

$304,539

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,859	$25,862	$28,721	$954,298
326	$2,783	$25,937	$28,721	$928,361
327	$2,708	$26,013	$28,721	$902,348
328	$2,632	$26,089	$28,721	$876,259
329	$2,556	$26,165	$28,721	$850,094
330	$2,479	$26,241	$28,721	$823,853
331	$2,403	$26,318	$28,721	$797,535
332	$2,326	$26,395	$28,721	$771,140
333	$2,249	$26,472	$28,721	$744,669
334	$2,172	$26,549	$28,721	$718,120
335	$2,095	$26,626	$28,721	$691,494
336	$2,017	$26,704	$28,721	$664,790

第28年供款共

$344,649

第28年利息

$29,278

第28年共還本金

$315,370

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,939	$26,782	$28,721	$638,008
338	$1,861	$26,860	$28,721	$611,148
339	$1,783	$26,938	$28,721	$584,210
340	$1,704	$27,017	$28,721	$557,193
341	$1,625	$27,096	$28,721	$530,098
342	$1,546	$27,175	$28,721	$502,923
343	$1,467	$27,254	$28,721	$475,669
344	$1,387	$27,333	$28,721	$448,336
345	$1,308	$27,413	$28,721	$420,923
346	$1,228	$27,493	$28,721	$393,430
347	$1,148	$27,573	$28,721	$365,857
348	$1,067	$27,654	$28,721	$338,203

第29年供款共

$344,649

第29年利息

$18,062

第29年共還本金

$326,587

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$986	$27,734	$28,721	$310,469
350	$906	$27,815	$28,721	$282,653
351	$824	$27,896	$28,721	$254,757
352	$743	$27,978	$28,721	$226,779
353	$661	$28,059	$28,721	$198,720
354	$580	$28,141	$28,721	$170,579
355	$498	$28,223	$28,721	$142,356
356	$415	$28,306	$28,721	$114,050
357	$333	$28,388	$28,721	$85,662
358	$250	$28,471	$28,721	$57,191
359	$167	$28,554	$28,721	$28,637
360	$84	$28,637	$28,721	$0

第30年供款共

$344,649

第30年利息

$6,446

第30年共還本金

$338,203

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$12,342,466

免責聲明

筍盤推介

按揭保險費
info