樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$107,600

借款月供 $483 , 共加借HK$107,600

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$12,549,199

每月供款
$29,945

首期

$1,439,000

總貸款額

$6,668,600

總利息

$4,111,599

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$1,769,000

按月供比率計算

$59,890

置業成本總預算

HK$1,769,000

首期

$1,439,000
印花稅

$240,000
- AVD
  
  $240,000
律師費

$ 10,000
代理佣金

$80,000
按揭保險費

$107,600

最低每月入息要求

按月供比率計算

$59,890

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

沙田沙田第一城

thumb_up

沙田第一城 3房套加工人房換樓必睇

實

853 呎

@9,965

建

1,018 呎

@8,350

local_fire_department 至HIT

售$850 萬

實

853 呎

@9,965

建

1,018 呎

@8,350

售$850 萬

local_fire_department 至HIT

馬鞍山泓碧全屋靚裝修,罕有底座內園全池景,蝕讓出售,歡迎參觀,絕對實盤

thumb_up

泓碧***全屋靚裝修,罕有底座內園全池景,蝕讓出售,歡迎參觀,絕對實盤***

實

477 呎

@16,143

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$770 萬

實

477 呎

@16,143

售$770 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

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

馬鞍山新港城

thumb_up

獨家靚盤**新港城4期高層,開揚遠景靚裝修三房兩廳,即買即用**

實

519 呎

@14,451

建

696 呎

@10,776

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

售$750 萬

實

519 呎

@14,451

建

696 呎

@10,776

售$750 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

沙田柏傲莊 I

thumb_up

露台開揚一房, 預約參觀

實

350 呎

@21,086

local_fire_department 至HIT verified 首置必買

售$738 萬

實

350 呎

@21,086

售$738 萬

local_fire_department 至HIT verified 首置必買

VR實景

馬鞍山迎海第03期星灣御第23座

thumb_up

真盤源！！烏溪沙站上蓋大兩房有裝修必睇！

實

511 呎

@13,699

local_fire_department 至HIT pets 愛竉必選

售$700 萬

實

511 呎

@13,699

售$700 萬

local_fire_department 至HIT pets 愛竉必選

馬鞍山海柏花園第03座

thumb_up

海柏花園海景2房

實

412 呎

@20,631

建

561 呎

@15,152

local_fire_department 至HIT

售$850 萬

實

412 呎

@20,631

建

561 呎

@15,152

售$850 萬

local_fire_department 至HIT

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

@14,404

建

792 呎

@10,985

local_fire_department 至HIT

售$870 萬

實

604 呎

@14,404

建

792 呎

@10,985

售$870 萬

local_fire_department 至HIT

馬鞍山烏溪沙村

thumb_up

罕有烏溪沙新村放盤@700呎實用三房@

建

700 呎

@10,714

local_fire_department 至HIT

售$750 萬

建

700 呎

@10,714

售$750 萬

local_fire_department 至HIT

粉嶺海燕花園

thumb_up

*低密度住宅*連車位*步行5分鐘到火車站*

實

750 呎

@11,067

建

972 呎

@8,539

real_estate_agent 罕有放盤

售$830 萬

實

750 呎

@11,067

建

972 呎

@8,539

售$830 萬

real_estate_agent 罕有放盤

西貢複式連天台,車位 (連租約)

thumb_up

西貢

建

1,300 呎

@6,923

local_fire_department 至HIT

售$900 萬

建

1,300 呎

@6,923

售$900 萬

local_fire_department 至HIT

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

利率	15年	20年	25年	30年
1.000	$39,911	$30,669	$25,132	$21,449
1.500	$41,395	$32,179	$26,670	$23,015
2.000	$42,913	$33,735	$28,265	$24,648
2.500	$44,466	$35,337	$29,916	$26,349
3.000	$46,052	$36,984	$31,623	$28,115
3.500	$47,673	$38,675	$33,385	$29,945
4.000	$49,327	$40,410	$35,199	$31,837
4.500	$51,014	$42,189	$37,066	$33,789
5.000	$52,735	$44,010	$38,984	$35,798
5.500	$54,488	$45,872	$40,951	$37,864
6.000	$56,273	$47,776	$42,966	$39,982

每月供款$29,945

年期

30年

貸款金額

$6,668,600.4

總利息

$4,111,599

總貸款連利息

$10,780,199.4

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$19,450	$10,495	$29,945	$6,658,105
2	$19,419	$10,526	$29,945	$6,647,580
3	$19,389	$10,556	$29,945	$6,637,024
4	$19,358	$10,587	$29,945	$6,626,437
5	$19,327	$10,618	$29,945	$6,615,819
6	$19,296	$10,649	$29,945	$6,605,170
7	$19,265	$10,680	$29,945	$6,594,490
8	$19,234	$10,711	$29,945	$6,583,779
9	$19,203	$10,742	$29,945	$6,573,037
10	$19,171	$10,774	$29,945	$6,562,263
11	$19,140	$10,805	$29,945	$6,551,458
12	$19,108	$10,837	$29,945	$6,540,621

第1年供款共

$359,340

第1年利息

$231,361

第1年共還本金

$127,979

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$19,077	$10,868	$29,945	$6,529,753
14	$19,045	$10,900	$29,945	$6,518,853
15	$19,013	$10,932	$29,945	$6,507,922
16	$18,981	$10,964	$29,945	$6,496,958
17	$18,949	$10,996	$29,945	$6,485,963
18	$18,917	$11,028	$29,945	$6,474,935
19	$18,885	$11,060	$29,945	$6,463,875
20	$18,853	$11,092	$29,945	$6,452,783
21	$18,821	$11,124	$29,945	$6,441,659
22	$18,788	$11,157	$29,945	$6,430,502
23	$18,756	$11,189	$29,945	$6,419,313
24	$18,723	$11,222	$29,945	$6,408,091

第2年供款共

$359,340

第2年利息

$226,809

第2年共還本金

$132,531

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$18,690	$11,255	$29,945	$6,396,836
26	$18,657	$11,288	$29,945	$6,385,548
27	$18,625	$11,320	$29,945	$6,374,228
28	$18,591	$11,353	$29,945	$6,362,874
29	$18,558	$11,387	$29,945	$6,351,488
30	$18,525	$11,420	$29,945	$6,340,068
31	$18,492	$11,453	$29,945	$6,328,615
32	$18,458	$11,487	$29,945	$6,317,128
33	$18,425	$11,520	$29,945	$6,305,608
34	$18,391	$11,554	$29,945	$6,294,055
35	$18,358	$11,587	$29,945	$6,282,467
36	$18,324	$11,621	$29,945	$6,270,846

第3年供款共

$359,340

第3年利息

$222,095

第3年共還本金

$137,245

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$18,290	$11,655	$29,945	$6,259,191
38	$18,256	$11,689	$29,945	$6,247,502
39	$18,222	$11,723	$29,945	$6,235,779
40	$18,188	$11,757	$29,945	$6,224,022
41	$18,153	$11,792	$29,945	$6,212,230
42	$18,119	$11,826	$29,945	$6,200,404
43	$18,085	$11,860	$29,945	$6,188,544
44	$18,050	$11,895	$29,945	$6,176,648
45	$18,015	$11,930	$29,945	$6,164,719
46	$17,980	$11,965	$29,945	$6,152,754
47	$17,946	$11,999	$29,945	$6,140,755
48	$17,911	$12,034	$29,945	$6,128,720

第4年供款共

$359,340

第4年利息

$217,214

第4年共還本金

$142,126

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$17,875	$12,070	$29,945	$6,116,651
50	$17,840	$12,105	$29,945	$6,104,546
51	$17,805	$12,140	$29,945	$6,092,406
52	$17,770	$12,175	$29,945	$6,080,230
53	$17,734	$12,211	$29,945	$6,068,019
54	$17,698	$12,247	$29,945	$6,055,773
55	$17,663	$12,282	$29,945	$6,043,490
56	$17,627	$12,318	$29,945	$6,031,172
57	$17,591	$12,354	$29,945	$6,018,818
58	$17,555	$12,390	$29,945	$6,006,428
59	$17,519	$12,426	$29,945	$5,994,002
60	$17,483	$12,462	$29,945	$5,981,539

第5年供款共

$359,340

第5年利息

$212,159

第5年共還本金

$147,181

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$17,446	$12,499	$29,945	$5,969,041
62	$17,410	$12,535	$29,945	$5,956,505
63	$17,373	$12,572	$29,945	$5,943,933
64	$17,336	$12,609	$29,945	$5,931,325
65	$17,300	$12,645	$29,945	$5,918,680
66	$17,263	$12,682	$29,945	$5,905,997
67	$17,226	$12,719	$29,945	$5,893,278
68	$17,189	$12,756	$29,945	$5,880,522
69	$17,152	$12,793	$29,945	$5,867,728
70	$17,114	$12,831	$29,945	$5,854,898
71	$17,077	$12,868	$29,945	$5,842,029
72	$17,039	$12,906	$29,945	$5,829,124

第6年供款共

$359,340

第6年利息

$206,924

第6年共還本金

$152,416

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$17,002	$12,943	$29,945	$5,816,180
74	$16,964	$12,981	$29,945	$5,803,199
75	$16,926	$13,019	$29,945	$5,790,180
76	$16,888	$13,057	$29,945	$5,777,123
77	$16,850	$13,095	$29,945	$5,764,028
78	$16,812	$13,133	$29,945	$5,750,895
79	$16,773	$13,172	$29,945	$5,737,723
80	$16,735	$13,210	$29,945	$5,724,513
81	$16,696	$13,248	$29,945	$5,711,265
82	$16,658	$13,287	$29,945	$5,697,978
83	$16,619	$13,326	$29,945	$5,684,652
84	$16,580	$13,365	$29,945	$5,671,287

第7年供款共

$359,340

第7年利息

$201,503

第7年共還本金

$157,837

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$16,541	$13,404	$29,945	$5,657,883
86	$16,502	$13,443	$29,945	$5,644,441
87	$16,463	$13,482	$29,945	$5,630,958
88	$16,424	$13,521	$29,945	$5,617,437
89	$16,384	$13,561	$29,945	$5,603,876
90	$16,345	$13,600	$29,945	$5,590,276
91	$16,305	$13,640	$29,945	$5,576,636
92	$16,265	$13,680	$29,945	$5,562,956
93	$16,225	$13,720	$29,945	$5,549,236
94	$16,185	$13,760	$29,945	$5,535,477
95	$16,145	$13,800	$29,945	$5,521,677
96	$16,105	$13,840	$29,945	$5,507,837

第8年供款共

$359,340

第8年利息

$195,890

第8年共還本金

$163,450

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$16,065	$13,880	$29,945	$5,493,956
98	$16,024	$13,921	$29,945	$5,480,035
99	$15,983	$13,962	$29,945	$5,466,074
100	$15,943	$14,002	$29,945	$5,452,071
101	$15,902	$14,043	$29,945	$5,438,028
102	$15,861	$14,084	$29,945	$5,423,944
103	$15,820	$14,125	$29,945	$5,409,819
104	$15,779	$14,166	$29,945	$5,395,653
105	$15,737	$14,208	$29,945	$5,381,445
106	$15,696	$14,249	$29,945	$5,367,196
107	$15,654	$14,291	$29,945	$5,352,905
108	$15,613	$14,332	$29,945	$5,338,573

第9年供款共

$359,340

第9年利息

$190,076

第9年共還本金

$169,264

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$15,571	$14,374	$29,945	$5,324,199
110	$15,529	$14,416	$29,945	$5,309,783
111	$15,487	$14,458	$29,945	$5,295,325
112	$15,445	$14,500	$29,945	$5,280,824
113	$15,402	$14,543	$29,945	$5,266,282
114	$15,360	$14,585	$29,945	$5,251,697
115	$15,317	$14,628	$29,945	$5,237,069
116	$15,275	$14,670	$29,945	$5,222,399
117	$15,232	$14,713	$29,945	$5,207,686
118	$15,189	$14,756	$29,945	$5,192,930
119	$15,146	$14,799	$29,945	$5,178,131
120	$15,103	$14,842	$29,945	$5,163,289

第10年供款共

$359,340

第10年利息

$184,056

第10年共還本金

$175,284

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$15,060	$14,885	$29,945	$5,148,404
122	$15,016	$14,929	$29,945	$5,133,475
123	$14,973	$14,972	$29,945	$5,118,502
124	$14,929	$15,016	$29,945	$5,103,486
125	$14,885	$15,060	$29,945	$5,088,426
126	$14,841	$15,104	$29,945	$5,073,323
127	$14,797	$15,148	$29,945	$5,058,175
128	$14,753	$15,192	$29,945	$5,042,983
129	$14,709	$15,236	$29,945	$5,027,747
130	$14,664	$15,281	$29,945	$5,012,466
131	$14,620	$15,325	$29,945	$4,997,141
132	$14,575	$15,370	$29,945	$4,981,771

第11年供款共

$359,340

第11年利息

$177,822

第11年共還本金

$181,518

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$14,530	$15,415	$29,945	$4,966,356
134	$14,485	$15,460	$29,945	$4,950,896
135	$14,440	$15,505	$29,945	$4,935,391
136	$14,395	$15,550	$29,945	$4,919,841
137	$14,350	$15,595	$29,945	$4,904,246
138	$14,304	$15,641	$29,945	$4,888,605
139	$14,258	$15,687	$29,945	$4,872,918
140	$14,213	$15,732	$29,945	$4,857,186
141	$14,167	$15,778	$29,945	$4,841,407
142	$14,121	$15,824	$29,945	$4,825,583
143	$14,075	$15,870	$29,945	$4,809,713
144	$14,028	$15,917	$29,945	$4,793,796

第12年供款共

$359,340

第12年利息

$171,366

第12年共還本金

$187,974

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$13,982	$15,963	$29,945	$4,777,833
146	$13,935	$16,010	$29,945	$4,761,823
147	$13,889	$16,056	$29,945	$4,745,767
148	$13,842	$16,103	$29,945	$4,729,664
149	$13,795	$16,150	$29,945	$4,713,514
150	$13,748	$16,197	$29,945	$4,697,317
151	$13,701	$16,244	$29,945	$4,681,072
152	$13,653	$16,292	$29,945	$4,664,780
153	$13,606	$16,339	$29,945	$4,648,441
154	$13,558	$16,387	$29,945	$4,632,054
155	$13,510	$16,435	$29,945	$4,615,619
156	$13,462	$16,483	$29,945	$4,599,136

第13年供款共

$359,340

第13年利息

$164,680

第13年共還本金

$194,660

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$13,414	$16,531	$29,945	$4,582,605
158	$13,366	$16,579	$29,945	$4,566,026
159	$13,318	$16,627	$29,945	$4,549,399
160	$13,269	$16,676	$29,945	$4,532,723
161	$13,220	$16,725	$29,945	$4,515,998
162	$13,172	$16,773	$29,945	$4,499,225
163	$13,123	$16,822	$29,945	$4,482,403
164	$13,074	$16,871	$29,945	$4,465,531
165	$13,024	$16,921	$29,945	$4,448,611
166	$12,975	$16,970	$29,945	$4,431,641
167	$12,926	$17,019	$29,945	$4,414,622
168	$12,876	$17,069	$29,945	$4,397,553

第14年供款共

$359,340

第14年利息

$157,756

第14年共還本金

$201,584

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$12,826	$17,119	$29,945	$4,380,434
170	$12,776	$17,169	$29,945	$4,363,265
171	$12,726	$17,219	$29,945	$4,346,046
172	$12,676	$17,269	$29,945	$4,328,777
173	$12,626	$17,319	$29,945	$4,311,458
174	$12,575	$17,370	$29,945	$4,294,088
175	$12,524	$17,421	$29,945	$4,276,667
176	$12,474	$17,471	$29,945	$4,259,196
177	$12,423	$17,522	$29,945	$4,241,674
178	$12,372	$17,573	$29,945	$4,224,100
179	$12,320	$17,625	$29,945	$4,206,476
180	$12,269	$17,676	$29,945	$4,188,799

第15年供款共

$359,340

第15年利息

$150,587

第15年共還本金

$208,753

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$12,217	$17,728	$29,945	$4,171,072
182	$12,166	$17,779	$29,945	$4,153,292
183	$12,114	$17,831	$29,945	$4,135,461
184	$12,062	$17,883	$29,945	$4,117,578
185	$12,010	$17,935	$29,945	$4,099,643
186	$11,957	$17,988	$29,945	$4,081,655
187	$11,905	$18,040	$29,945	$4,063,615
188	$11,852	$18,093	$29,945	$4,045,522
189	$11,799	$18,146	$29,945	$4,027,376
190	$11,747	$18,198	$29,945	$4,009,178
191	$11,693	$18,252	$29,945	$3,990,926
192	$11,640	$18,305	$29,945	$3,972,621

第16年供款共

$359,340

第16年利息

$143,162

第16年共還本金

$216,178

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$11,587	$18,358	$29,945	$3,954,263
194	$11,533	$18,412	$29,945	$3,935,852
195	$11,480	$18,465	$29,945	$3,917,386
196	$11,426	$18,519	$29,945	$3,898,867
197	$11,372	$18,573	$29,945	$3,880,294
198	$11,318	$18,627	$29,945	$3,861,666
199	$11,263	$18,682	$29,945	$3,842,984
200	$11,209	$18,736	$29,945	$3,824,248
201	$11,154	$18,791	$29,945	$3,805,457
202	$11,099	$18,846	$29,945	$3,786,611
203	$11,044	$18,901	$29,945	$3,767,711
204	$10,989	$18,956	$29,945	$3,748,755

第17年供款共

$359,340

第17年利息

$135,473

第17年共還本金

$223,867

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$10,934	$19,011	$29,945	$3,729,744
206	$10,878	$19,067	$29,945	$3,710,677
207	$10,823	$19,122	$29,945	$3,691,555
208	$10,767	$19,178	$29,945	$3,672,377
209	$10,711	$19,234	$29,945	$3,653,143
210	$10,655	$19,290	$29,945	$3,633,853
211	$10,599	$19,346	$29,945	$3,614,507
212	$10,542	$19,403	$29,945	$3,595,104
213	$10,486	$19,459	$29,945	$3,575,645
214	$10,429	$19,516	$29,945	$3,556,129
215	$10,372	$19,573	$29,945	$3,536,556
216	$10,315	$19,630	$29,945	$3,516,926

第18年供款共

$359,340

第18年利息

$127,511

第18年共還本金

$231,829

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$10,258	$19,687	$29,945	$3,497,238
218	$10,200	$19,745	$29,945	$3,477,494
219	$10,143	$19,802	$29,945	$3,457,691
220	$10,085	$19,860	$29,945	$3,437,831
221	$10,027	$19,918	$29,945	$3,417,913
222	$9,969	$19,976	$29,945	$3,397,937
223	$9,911	$20,034	$29,945	$3,377,903
224	$9,852	$20,093	$29,945	$3,357,810
225	$9,794	$20,151	$29,945	$3,337,659
226	$9,735	$20,210	$29,945	$3,317,449
227	$9,676	$20,269	$29,945	$3,297,180
228	$9,617	$20,328	$29,945	$3,276,851

第19年供款共

$359,340

第19年利息

$119,266

第19年共還本金

$240,074

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$9,557	$20,388	$29,945	$3,256,464
230	$9,498	$20,447	$29,945	$3,236,017
231	$9,438	$20,507	$29,945	$3,215,510
232	$9,379	$20,566	$29,945	$3,194,944
233	$9,319	$20,626	$29,945	$3,174,317
234	$9,258	$20,687	$29,945	$3,153,631
235	$9,198	$20,747	$29,945	$3,132,884
236	$9,138	$20,807	$29,945	$3,112,076
237	$9,077	$20,868	$29,945	$3,091,208
238	$9,016	$20,929	$29,945	$3,070,279
239	$8,955	$20,990	$29,945	$3,049,289
240	$8,894	$21,051	$29,945	$3,028,238

第20年供款共

$359,340

第20年利息

$110,727

第20年共還本金

$248,613

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$8,832	$21,113	$29,945	$3,007,126
242	$8,771	$21,174	$29,945	$2,985,951
243	$8,709	$21,236	$29,945	$2,964,715
244	$8,647	$21,298	$29,945	$2,943,417
245	$8,585	$21,360	$29,945	$2,922,057
246	$8,523	$21,422	$29,945	$2,900,635
247	$8,460	$21,485	$29,945	$2,879,150
248	$8,398	$21,547	$29,945	$2,857,603
249	$8,335	$21,610	$29,945	$2,835,992
250	$8,272	$21,673	$29,945	$2,814,319
251	$8,208	$21,737	$29,945	$2,792,583
252	$8,145	$21,800	$29,945	$2,770,783

第21年供款共

$359,340

第21年利息

$101,884

第21年共還本金

$257,456

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$8,081	$21,864	$29,945	$2,748,919
254	$8,018	$21,927	$29,945	$2,726,992
255	$7,954	$21,991	$29,945	$2,705,000
256	$7,890	$22,055	$29,945	$2,682,945
257	$7,825	$22,120	$29,945	$2,660,825
258	$7,761	$22,184	$29,945	$2,638,641
259	$7,696	$22,249	$29,945	$2,616,392
260	$7,631	$22,314	$29,945	$2,594,078
261	$7,566	$22,379	$29,945	$2,571,699
262	$7,501	$22,444	$29,945	$2,549,255
263	$7,435	$22,510	$29,945	$2,526,745
264	$7,370	$22,575	$29,945	$2,504,170

第22年供款共

$359,340

第22年利息

$92,727

第22年共還本金

$266,612

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$7,304	$22,641	$29,945	$2,481,529
266	$7,238	$22,707	$29,945	$2,458,822
267	$7,172	$22,773	$29,945	$2,436,048
268	$7,105	$22,840	$29,945	$2,413,208
269	$7,039	$22,906	$29,945	$2,390,302
270	$6,972	$22,973	$29,945	$2,367,329
271	$6,905	$23,040	$29,945	$2,344,288
272	$6,838	$23,107	$29,945	$2,321,181
273	$6,770	$23,175	$29,945	$2,298,006
274	$6,703	$23,242	$29,945	$2,274,764
275	$6,635	$23,310	$29,945	$2,251,453
276	$6,567	$23,378	$29,945	$2,228,075

第23年供款共

$359,340

第23年利息

$83,245

第23年共還本金

$276,095

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$6,499	$23,446	$29,945	$2,204,629
278	$6,430	$23,515	$29,945	$2,181,114
279	$6,362	$23,583	$29,945	$2,157,530
280	$6,293	$23,652	$29,945	$2,133,878
281	$6,224	$23,721	$29,945	$2,110,157
282	$6,155	$23,790	$29,945	$2,086,367
283	$6,085	$23,860	$29,945	$2,062,507
284	$6,016	$23,929	$29,945	$2,038,577
285	$5,946	$23,999	$29,945	$2,014,578
286	$5,876	$24,069	$29,945	$1,990,509
287	$5,806	$24,139	$29,945	$1,966,370
288	$5,735	$24,210	$29,945	$1,942,160

第24年供款共

$359,340

第24年利息

$73,425

第24年共還本金

$285,915

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$5,665	$24,280	$29,945	$1,917,880
290	$5,594	$24,351	$29,945	$1,893,529
291	$5,523	$24,422	$29,945	$1,869,106
292	$5,452	$24,493	$29,945	$1,844,613
293	$5,380	$24,565	$29,945	$1,820,048
294	$5,308	$24,637	$29,945	$1,795,412
295	$5,237	$24,708	$29,945	$1,770,703
296	$5,165	$24,780	$29,945	$1,745,923
297	$5,092	$24,853	$29,945	$1,721,070
298	$5,020	$24,925	$29,945	$1,696,145
299	$4,947	$24,998	$29,945	$1,671,147
300	$4,874	$25,071	$29,945	$1,646,076

第25年供款共

$359,340

第25年利息

$63,256

第25年共還本金

$296,084

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$4,801	$25,144	$29,945	$1,620,932
302	$4,728	$25,217	$29,945	$1,595,715
303	$4,654	$25,291	$29,945	$1,570,424
304	$4,580	$25,365	$29,945	$1,545,059
305	$4,506	$25,439	$29,945	$1,519,621
306	$4,432	$25,513	$29,945	$1,494,108
307	$4,358	$25,587	$29,945	$1,468,521
308	$4,283	$25,662	$29,945	$1,442,859
309	$4,208	$25,737	$29,945	$1,417,122
310	$4,133	$25,812	$29,945	$1,391,311
311	$4,058	$25,887	$29,945	$1,365,424
312	$3,982	$25,963	$29,945	$1,339,461

第26年供款共

$359,340

第26年利息

$52,725

第26年共還本金

$306,615

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$3,907	$26,038	$29,945	$1,313,423
314	$3,831	$26,114	$29,945	$1,287,309
315	$3,755	$26,190	$29,945	$1,261,118
316	$3,678	$26,267	$29,945	$1,234,852
317	$3,602	$26,343	$29,945	$1,208,508
318	$3,525	$26,420	$29,945	$1,182,088
319	$3,448	$26,497	$29,945	$1,155,591
320	$3,370	$26,575	$29,945	$1,129,016
321	$3,293	$26,652	$29,945	$1,102,364
322	$3,215	$26,730	$29,945	$1,075,635
323	$3,137	$26,808	$29,945	$1,048,827
324	$3,059	$26,886	$29,945	$1,021,941

第27年供款共

$359,340

第27年利息

$41,820

第27年共還本金

$317,520

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,981	$26,964	$29,945	$994,977
326	$2,902	$27,043	$29,945	$967,934
327	$2,823	$27,122	$29,945	$940,812
328	$2,744	$27,201	$29,945	$913,611
329	$2,665	$27,280	$29,945	$886,331
330	$2,585	$27,360	$29,945	$858,971
331	$2,505	$27,440	$29,945	$831,531
332	$2,425	$27,520	$29,945	$804,011
333	$2,345	$27,600	$29,945	$776,411
334	$2,265	$27,680	$29,945	$748,731
335	$2,184	$27,761	$29,945	$720,970
336	$2,103	$27,842	$29,945	$693,128

第28年供款共

$359,340

第28年利息

$30,527

第28年共還本金

$328,813

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,022	$27,923	$29,945	$665,204
338	$1,940	$28,005	$29,945	$637,199
339	$1,858	$28,086	$29,945	$609,113
340	$1,777	$28,168	$29,945	$580,944
341	$1,694	$28,251	$29,945	$552,694
342	$1,612	$28,333	$29,945	$524,361
343	$1,529	$28,416	$29,945	$495,945
344	$1,447	$28,498	$29,945	$467,447
345	$1,363	$28,582	$29,945	$438,865
346	$1,280	$28,665	$29,945	$410,200
347	$1,196	$28,749	$29,945	$381,452
348	$1,113	$28,832	$29,945	$352,619

第29年供款共

$359,340

第29年利息

$18,832

第29年共還本金

$340,508

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,028	$28,917	$29,945	$323,703
350	$944	$29,001	$29,945	$294,702
351	$860	$29,085	$29,945	$265,616
352	$775	$29,170	$29,945	$236,446
353	$690	$29,255	$29,945	$207,191
354	$604	$29,341	$29,945	$177,850
355	$519	$29,426	$29,945	$148,424
356	$433	$29,512	$29,945	$118,912
357	$347	$29,598	$29,945	$89,313
358	$260	$29,684	$29,945	$59,629
359	$174	$29,771	$29,945	$29,858
360	$87	$29,858	$29,945	$0

第30年供款共

$359,340

第30年利息

$6,721

第30年共還本金

$352,619

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$12,549,199

免責聲明

筍盤推介

按揭保險費
info