樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$108,043

借款月供 $485 , 共加借HK$108,043

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$12,566,562

每月供款
$30,069

首期

$1,412,000

總貸款額

$6,696,043

總利息

$4,128,519

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$1,742,000

按月供比率計算

$60,136

置業成本總預算

HK$1,742,000

首期

$1,412,000
印花稅

$240,000
- AVD
  
  $240,000
律師費

$ 10,000
代理佣金

$80,000
按揭保險費

$108,043

最低每月入息要求

按月供比率計算

$60,136

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

VR實景

馬鞍山聽濤雅苑第05座

thumb_up

恆安站~屋苑有免費村巴去鑽石山站

實

650 呎

@12,277

建

807 呎

@9,888

local_fire_department 至HIT vpn_key 有匙即睇

售$798 萬

實

650 呎

@12,277

建

807 呎

@9,888

售$798 萬

local_fire_department 至HIT vpn_key 有匙即睇

沙田玖瓏山

thumb_up

玖瓏山**罕有放賣**地下花園**兩房一套**梗廚**品味優質生活**麗坪路入場特色單位

實

637 呎

@14,129

local_fire_department 至HIT

售$900 萬

實

637 呎

@14,129

售$900 萬

local_fire_department 至HIT

大埔朗濤第07B座

thumb_up

太埔朗濤屋苑有shuttle 東南單邊

實

553 呎

@13,888

售$768 萬

實

553 呎

@13,888

售$768 萬

馬鞍山迎海第02期星灣第20座

thumb_up

罕有優質海星灣兩房半歡迎約睇比較查詢

實

564 呎

@15,603

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

售$880 萬

實

564 呎

@15,603

售$880 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

沙田文禮閣第04座

thumb_up

文禮閣第04座

實

622 呎

@13,666

建

736 呎

@11,549

flight_takeoff 移民急讓

售$850 萬

實

622 呎

@13,666

建

736 呎

@11,549

售$850 萬

flight_takeoff 移民急讓

西貢逸瓏海滙*2房+工人房

thumb_up

高层*2房+工人房,梗廚

實

595 呎

@12,269

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 pets 愛竉必選

售$730 萬

實

595 呎

@12,269

售$730 萬

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 pets 愛竉必選

馬鞍山迎海第03期星灣御第25座

thumb_up

迎海高層雅裝2房+儲物房必睇

實

498 呎

@15,663

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$780 萬

實

498 呎

@15,663

售$780 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

馬鞍山銀湖天峰第02座

thumb_up

銀湖天峰2房+工人房古典內園池景

實

604 呎

@14,901

建

792 呎

@11,364

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 verified 首置必買

售$900 萬

實

604 呎

@14,901

建

792 呎

@11,364

售$900 萬

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 verified 首置必買

馬鞍山泓碧第02座

thumb_up

超值兩房推介

實

480 呎

@16,667

local_fire_department 至HIT

售$800 萬

實

480 呎

@16,667

售$800 萬

local_fire_department 至HIT

沙田文禮閣

thumb_up

文禮閣**大圍3房1套**廚廁執左**有樓睇

實

637 呎

@13,815

建

750 呎

@11,733

local_fire_department 至HIT real_estate_agent 罕有放盤

售$880 萬

實

637 呎

@13,815

建

750 呎

@11,733

售$880 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

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

@20,102

local_fire_department 至HIT

售$788 萬

實

392 呎

@20,102

售$788 萬

local_fire_department 至HIT

馬鞍山銀湖天峰第01座

thumb_up

高層東南品味裝修,新婚收租首選.

實

531 呎

@16,573

建

697 呎

@12,626

local_fire_department 至HIT

售$880 萬

實

531 呎

@16,573

建

697 呎

@12,626

售$880 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$40,075	$30,795	$25,236	$21,537
1.500	$41,565	$32,311	$26,780	$23,109
2.000	$43,090	$33,874	$28,381	$24,750
2.500	$44,648	$35,483	$30,040	$26,457
3.000	$46,242	$37,136	$31,753	$28,231
3.500	$47,869	$38,834	$33,522	$30,068
4.000	$49,530	$40,577	$35,344	$31,968
4.500	$51,224	$42,362	$37,219	$33,928
5.000	$52,952	$44,191	$39,144	$35,946
5.500	$54,712	$46,061	$41,120	$38,019
6.000	$56,505	$47,973	$43,143	$40,146

每月供款$30,069

年期

30年

貸款金額

$6,696,043.2

總利息

$4,128,519

總貸款連利息

$10,824,562.2

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$19,530	$10,538	$30,068	$6,685,505
2	$19,499	$10,569	$30,068	$6,674,936
3	$19,469	$10,600	$30,068	$6,664,337
4	$19,438	$10,631	$30,068	$6,653,706
5	$19,407	$10,662	$30,068	$6,643,044
6	$19,376	$10,693	$30,068	$6,632,352
7	$19,344	$10,724	$30,068	$6,621,628
8	$19,313	$10,755	$30,068	$6,610,873
9	$19,282	$10,787	$30,068	$6,600,086
10	$19,250	$10,818	$30,068	$6,589,268
11	$19,219	$10,850	$30,068	$6,578,419
12	$19,187	$10,881	$30,068	$6,567,538

第1年供款共

$360,819

第1年利息

$232,313

第1年共還本金

$128,506

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$19,155	$10,913	$30,068	$6,556,625
14	$19,123	$10,945	$30,068	$6,545,680
15	$19,092	$10,977	$30,068	$6,534,703
16	$19,060	$11,009	$30,068	$6,523,695
17	$19,027	$11,041	$30,068	$6,512,654
18	$18,995	$11,073	$30,068	$6,501,581
19	$18,963	$11,105	$30,068	$6,490,476
20	$18,931	$11,138	$30,068	$6,479,338
21	$18,898	$11,170	$30,068	$6,468,168
22	$18,865	$11,203	$30,068	$6,456,965
23	$18,833	$11,235	$30,068	$6,445,730
24	$18,800	$11,268	$30,068	$6,434,461

第2年供款共

$360,819

第2年利息

$227,743

第2年共還本金

$133,076

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$18,767	$11,301	$30,068	$6,423,160
26	$18,734	$11,334	$30,068	$6,411,826
27	$18,701	$11,367	$30,068	$6,400,459
28	$18,668	$11,400	$30,068	$6,389,059
29	$18,635	$11,433	$30,068	$6,377,626
30	$18,601	$11,467	$30,068	$6,366,159
31	$18,568	$11,500	$30,068	$6,354,658
32	$18,534	$11,534	$30,068	$6,343,125
33	$18,501	$11,567	$30,068	$6,331,557
34	$18,467	$11,601	$30,068	$6,319,956
35	$18,433	$11,635	$30,068	$6,308,321
36	$18,399	$11,669	$30,068	$6,296,652

第3年供款共

$360,819

第3年利息

$223,009

第3年共還本金

$137,809

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$18,365	$11,703	$30,068	$6,284,949
38	$18,331	$11,737	$30,068	$6,273,212
39	$18,297	$11,771	$30,068	$6,261,441
40	$18,263	$11,806	$30,068	$6,249,635
41	$18,228	$11,840	$30,068	$6,237,795
42	$18,194	$11,875	$30,068	$6,225,920
43	$18,159	$11,909	$30,068	$6,214,011
44	$18,124	$11,944	$30,068	$6,202,067
45	$18,089	$11,979	$30,068	$6,190,088
46	$18,054	$12,014	$30,068	$6,178,074
47	$18,019	$12,049	$30,068	$6,166,025
48	$17,984	$12,084	$30,068	$6,153,941

第4年供款共

$360,819

第4年利息

$218,108

第4年共還本金

$142,711

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$17,949	$12,119	$30,068	$6,141,822
50	$17,914	$12,155	$30,068	$6,129,667
51	$17,878	$12,190	$30,068	$6,117,477
52	$17,843	$12,226	$30,068	$6,105,252
53	$17,807	$12,261	$30,068	$6,092,991
54	$17,771	$12,297	$30,068	$6,080,694
55	$17,735	$12,333	$30,068	$6,068,361
56	$17,699	$12,369	$30,068	$6,055,992
57	$17,663	$12,405	$30,068	$6,043,587
58	$17,627	$12,441	$30,068	$6,031,146
59	$17,591	$12,477	$30,068	$6,018,669
60	$17,554	$12,514	$30,068	$6,006,155

第5年供款共

$360,819

第5年利息

$213,032

第5年共還本金

$147,787

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$17,518	$12,550	$30,068	$5,993,604
62	$17,481	$12,587	$30,068	$5,981,018
63	$17,445	$12,624	$30,068	$5,968,394
64	$17,408	$12,660	$30,068	$5,955,734
65	$17,371	$12,697	$30,068	$5,943,036
66	$17,334	$12,734	$30,068	$5,930,302
67	$17,297	$12,772	$30,068	$5,917,530
68	$17,259	$12,809	$30,068	$5,904,722
69	$17,222	$12,846	$30,068	$5,891,875
70	$17,185	$12,884	$30,068	$5,878,992
71	$17,147	$12,921	$30,068	$5,866,071
72	$17,109	$12,959	$30,068	$5,853,112

第6年供款共

$360,819

第6年利息

$207,776

第6年共還本金

$153,043

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$17,072	$12,997	$30,068	$5,840,115
74	$17,034	$13,035	$30,068	$5,827,081
75	$16,996	$13,073	$30,068	$5,814,008
76	$16,958	$13,111	$30,068	$5,800,897
77	$16,919	$13,149	$30,068	$5,787,748
78	$16,881	$13,187	$30,068	$5,774,561
79	$16,842	$13,226	$30,068	$5,761,335
80	$16,804	$13,264	$30,068	$5,748,071
81	$16,765	$13,303	$30,068	$5,734,768
82	$16,726	$13,342	$30,068	$5,721,426
83	$16,687	$13,381	$30,068	$5,708,045
84	$16,648	$13,420	$30,068	$5,694,626

第7年供款共

$360,819

第7年利息

$202,333

第7年共還本金

$158,486

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$16,609	$13,459	$30,068	$5,681,167
86	$16,570	$13,498	$30,068	$5,667,669
87	$16,531	$13,538	$30,068	$5,654,131
88	$16,491	$13,577	$30,068	$5,640,554
89	$16,452	$13,617	$30,068	$5,626,938
90	$16,412	$13,656	$30,068	$5,613,281
91	$16,372	$13,696	$30,068	$5,599,585
92	$16,332	$13,736	$30,068	$5,585,849
93	$16,292	$13,776	$30,068	$5,572,073
94	$16,252	$13,816	$30,068	$5,558,256
95	$16,212	$13,857	$30,068	$5,544,400
96	$16,171	$13,897	$30,068	$5,530,503

第8年供款共

$360,819

第8年利息

$196,696

第8年共還本金

$164,123

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$16,131	$13,938	$30,068	$5,516,565
98	$16,090	$13,978	$30,068	$5,502,587
99	$16,049	$14,019	$30,068	$5,488,568
100	$16,008	$14,060	$30,068	$5,474,508
101	$15,967	$14,101	$30,068	$5,460,407
102	$15,926	$14,142	$30,068	$5,446,265
103	$15,885	$14,183	$30,068	$5,432,082
104	$15,844	$14,225	$30,068	$5,417,857
105	$15,802	$14,266	$30,068	$5,403,591
106	$15,760	$14,308	$30,068	$5,389,283
107	$15,719	$14,349	$30,068	$5,374,934
108	$15,677	$14,391	$30,068	$5,360,542

第9年供款共

$360,819

第9年利息

$190,858

第9年共還本金

$169,960

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$15,635	$14,433	$30,068	$5,346,109
110	$15,593	$14,475	$30,068	$5,331,634
111	$15,551	$14,518	$30,068	$5,317,116
112	$15,508	$14,560	$30,068	$5,302,556
113	$15,466	$14,602	$30,068	$5,287,954
114	$15,423	$14,645	$30,068	$5,273,309
115	$15,380	$14,688	$30,068	$5,258,621
116	$15,338	$14,731	$30,068	$5,243,890
117	$15,295	$14,774	$30,068	$5,229,117
118	$15,252	$14,817	$30,068	$5,214,300
119	$15,208	$14,860	$30,068	$5,199,440
120	$15,165	$14,903	$30,068	$5,184,537

第10年供款共

$360,819

第10年利息

$184,813

第10年共還本金

$176,005

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$15,122	$14,947	$30,068	$5,169,590
122	$15,078	$14,990	$30,068	$5,154,600
123	$15,034	$15,034	$30,068	$5,139,566
124	$14,990	$15,078	$30,068	$5,124,488
125	$14,946	$15,122	$30,068	$5,109,367
126	$14,902	$15,166	$30,068	$5,094,201
127	$14,858	$15,210	$30,068	$5,078,990
128	$14,814	$15,255	$30,068	$5,063,736
129	$14,769	$15,299	$30,068	$5,048,437
130	$14,725	$15,344	$30,068	$5,033,093
131	$14,680	$15,388	$30,068	$5,017,705
132	$14,635	$15,433	$30,068	$5,002,272

第11年供款共

$360,819

第11年利息

$178,553

第11年共還本金

$182,265

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$14,590	$15,478	$30,068	$4,986,793
134	$14,545	$15,523	$30,068	$4,971,270
135	$14,500	$15,569	$30,068	$4,955,701
136	$14,454	$15,614	$30,068	$4,940,087
137	$14,409	$15,660	$30,068	$4,924,428
138	$14,363	$15,705	$30,068	$4,908,722
139	$14,317	$15,751	$30,068	$4,892,971
140	$14,271	$15,797	$30,068	$4,877,174
141	$14,225	$15,843	$30,068	$4,861,331
142	$14,179	$15,889	$30,068	$4,845,442
143	$14,133	$15,936	$30,068	$4,829,506
144	$14,086	$15,982	$30,068	$4,813,524

第12年供款共

$360,819

第12年利息

$172,071

第12年共還本金

$188,748

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$14,039	$16,029	$30,068	$4,797,495
146	$13,993	$16,076	$30,068	$4,781,419
147	$13,946	$16,122	$30,068	$4,765,297
148	$13,899	$16,169	$30,068	$4,749,128
149	$13,852	$16,217	$30,068	$4,732,911
150	$13,804	$16,264	$30,068	$4,716,647
151	$13,757	$16,311	$30,068	$4,700,336
152	$13,709	$16,359	$30,068	$4,683,977
153	$13,662	$16,407	$30,068	$4,667,570
154	$13,614	$16,454	$30,068	$4,651,116
155	$13,566	$16,502	$30,068	$4,634,613
156	$13,518	$16,551	$30,068	$4,618,063

第13年供款共

$360,819

第13年利息

$165,358

第13年共還本金

$195,461

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$13,469	$16,599	$30,068	$4,601,464
158	$13,421	$16,647	$30,068	$4,584,816
159	$13,372	$16,696	$30,068	$4,568,121
160	$13,324	$16,745	$30,068	$4,551,376
161	$13,275	$16,793	$30,068	$4,534,583
162	$13,226	$16,842	$30,068	$4,517,740
163	$13,177	$16,891	$30,068	$4,500,849
164	$13,127	$16,941	$30,068	$4,483,908
165	$13,078	$16,990	$30,068	$4,466,918
166	$13,029	$17,040	$30,068	$4,449,878
167	$12,979	$17,089	$30,068	$4,432,789
168	$12,929	$17,139	$30,068	$4,415,650

第14年供款共

$360,819

第14年利息

$158,406

第14年共還本金

$202,413

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$12,879	$17,189	$30,068	$4,398,460
170	$12,829	$17,239	$30,068	$4,381,221
171	$12,779	$17,290	$30,068	$4,363,931
172	$12,728	$17,340	$30,068	$4,346,591
173	$12,678	$17,391	$30,068	$4,329,201
174	$12,627	$17,441	$30,068	$4,311,759
175	$12,576	$17,492	$30,068	$4,294,267
176	$12,525	$17,543	$30,068	$4,276,724
177	$12,474	$17,594	$30,068	$4,259,129
178	$12,422	$17,646	$30,068	$4,241,483
179	$12,371	$17,697	$30,068	$4,223,786
180	$12,319	$17,749	$30,068	$4,206,037

第15年供款共

$360,819

第15年利息

$151,206

第15年共還本金

$209,612

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$12,268	$17,801	$30,068	$4,188,237
182	$12,216	$17,853	$30,068	$4,170,384
183	$12,164	$17,905	$30,068	$4,152,480
184	$12,111	$17,957	$30,068	$4,134,523
185	$12,059	$18,009	$30,068	$4,116,514
186	$12,006	$18,062	$30,068	$4,098,452
187	$11,954	$18,114	$30,068	$4,080,337
188	$11,901	$18,167	$30,068	$4,062,170
189	$11,848	$18,220	$30,068	$4,043,950
190	$11,795	$18,273	$30,068	$4,025,677
191	$11,742	$18,327	$30,068	$4,007,350
192	$11,688	$18,380	$30,068	$3,988,970

第16年供款共

$360,819

第16年利息

$143,751

第16年共還本金

$217,068

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$11,634	$18,434	$30,068	$3,970,536
194	$11,581	$18,487	$30,068	$3,952,049
195	$11,527	$18,541	$30,068	$3,933,507
196	$11,473	$18,595	$30,068	$3,914,912
197	$11,418	$18,650	$30,068	$3,896,262
198	$11,364	$18,704	$30,068	$3,877,558
199	$11,310	$18,759	$30,068	$3,858,799
200	$11,255	$18,813	$30,068	$3,839,986
201	$11,200	$18,868	$30,068	$3,821,117
202	$11,145	$18,923	$30,068	$3,802,194
203	$11,090	$18,978	$30,068	$3,783,216
204	$11,034	$19,034	$30,068	$3,764,182

第17年供款共

$360,819

第17年利息

$136,031

第17年共還本金

$224,788

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$10,979	$19,089	$30,068	$3,745,092
206	$10,923	$19,145	$30,068	$3,725,947
207	$10,867	$19,201	$30,068	$3,706,746
208	$10,811	$19,257	$30,068	$3,687,490
209	$10,755	$19,313	$30,068	$3,668,177
210	$10,699	$19,369	$30,068	$3,648,807
211	$10,642	$19,426	$30,068	$3,629,381
212	$10,586	$19,483	$30,068	$3,609,899
213	$10,529	$19,539	$30,068	$3,590,359
214	$10,472	$19,596	$30,068	$3,570,763
215	$10,415	$19,654	$30,068	$3,551,110
216	$10,357	$19,711	$30,068	$3,531,399

第18年供款共

$360,819

第18年利息

$128,036

第18年共還本金

$232,783

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$10,300	$19,768	$30,068	$3,511,630
218	$10,242	$19,826	$30,068	$3,491,804
219	$10,184	$19,884	$30,068	$3,471,921
220	$10,126	$19,942	$30,068	$3,451,979
221	$10,068	$20,000	$30,068	$3,431,979
222	$10,010	$20,058	$30,068	$3,411,921
223	$9,951	$20,117	$30,068	$3,391,804
224	$9,893	$20,175	$30,068	$3,371,628
225	$9,834	$20,234	$30,068	$3,351,394
226	$9,775	$20,293	$30,068	$3,331,101
227	$9,716	$20,353	$30,068	$3,310,748
228	$9,656	$20,412	$30,068	$3,290,336

第19年供款共

$360,819

第19年利息

$119,756

第19年共還本金

$241,062

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$9,597	$20,471	$30,068	$3,269,865
230	$9,537	$20,531	$30,068	$3,249,334
231	$9,477	$20,591	$30,068	$3,228,743
232	$9,417	$20,651	$30,068	$3,208,092
233	$9,357	$20,711	$30,068	$3,187,380
234	$9,297	$20,772	$30,068	$3,166,609
235	$9,236	$20,832	$30,068	$3,145,776
236	$9,175	$20,893	$30,068	$3,124,883
237	$9,114	$20,954	$30,068	$3,103,929
238	$9,053	$21,015	$30,068	$3,082,914
239	$8,992	$21,076	$30,068	$3,061,838
240	$8,930	$21,138	$30,068	$3,040,700

第20年供款共

$360,819

第20年利息

$111,182

第20年共還本金

$249,636

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$8,869	$21,200	$30,068	$3,019,501
242	$8,807	$21,261	$30,068	$2,998,239
243	$8,745	$21,323	$30,068	$2,976,916
244	$8,683	$21,386	$30,068	$2,955,530
245	$8,620	$21,448	$30,068	$2,934,082
246	$8,558	$21,510	$30,068	$2,912,572
247	$8,495	$21,573	$30,068	$2,890,999
248	$8,432	$21,636	$30,068	$2,869,362
249	$8,369	$21,699	$30,068	$2,847,663
250	$8,306	$21,763	$30,068	$2,825,901
251	$8,242	$21,826	$30,068	$2,804,075
252	$8,179	$21,890	$30,068	$2,782,185

第21年供款共

$360,819

第21年利息

$102,304

第21年共還本金

$258,515

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$8,115	$21,954	$30,068	$2,760,231
254	$8,051	$22,018	$30,068	$2,738,214
255	$7,986	$22,082	$30,068	$2,716,132
256	$7,922	$22,146	$30,068	$2,693,986
257	$7,857	$22,211	$30,068	$2,671,775
258	$7,793	$22,276	$30,068	$2,649,500
259	$7,728	$22,341	$30,068	$2,627,159
260	$7,663	$22,406	$30,068	$2,604,753
261	$7,597	$22,471	$30,068	$2,582,282
262	$7,532	$22,537	$30,068	$2,559,746
263	$7,466	$22,602	$30,068	$2,537,144
264	$7,400	$22,668	$30,068	$2,514,475

第22年供款共

$360,819

第22年利息

$93,109

第22年共還本金

$267,710

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$7,334	$22,734	$30,068	$2,491,741
266	$7,268	$22,801	$30,068	$2,468,940
267	$7,201	$22,867	$30,068	$2,446,073
268	$7,134	$22,934	$30,068	$2,423,139
269	$7,067	$23,001	$30,068	$2,400,139
270	$7,000	$23,068	$30,068	$2,377,071
271	$6,933	$23,135	$30,068	$2,353,936
272	$6,866	$23,203	$30,068	$2,330,733
273	$6,798	$23,270	$30,068	$2,307,463
274	$6,730	$23,338	$30,068	$2,284,125
275	$6,662	$23,406	$30,068	$2,260,719
276	$6,594	$23,474	$30,068	$2,237,244

第23年供款共

$360,819

第23年利息

$83,587

第23年共還本金

$277,231

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$6,525	$23,543	$30,068	$2,213,701
278	$6,457	$23,612	$30,068	$2,190,090
279	$6,388	$23,680	$30,068	$2,166,409
280	$6,319	$23,750	$30,068	$2,142,660
281	$6,249	$23,819	$30,068	$2,118,841
282	$6,180	$23,888	$30,068	$2,094,952
283	$6,110	$23,958	$30,068	$2,070,995
284	$6,040	$24,028	$30,068	$2,046,967
285	$5,970	$24,098	$30,068	$2,022,869
286	$5,900	$24,168	$30,068	$1,998,701
287	$5,830	$24,239	$30,068	$1,974,462
288	$5,759	$24,309	$30,068	$1,950,153

第24年供款共

$360,819

第24年利息

$73,727

第24年共還本金

$287,092

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$5,688	$24,380	$30,068	$1,925,772
290	$5,617	$24,451	$30,068	$1,901,321
291	$5,546	$24,523	$30,068	$1,876,798
292	$5,474	$24,594	$30,068	$1,852,204
293	$5,402	$24,666	$30,068	$1,827,538
294	$5,330	$24,738	$30,068	$1,802,800
295	$5,258	$24,810	$30,068	$1,777,990
296	$5,186	$24,882	$30,068	$1,753,108
297	$5,113	$24,955	$30,068	$1,728,153
298	$5,040	$25,028	$30,068	$1,703,125
299	$4,967	$25,101	$30,068	$1,678,024
300	$4,894	$25,174	$30,068	$1,652,850

第25年供款共

$360,819

第25年利息

$63,516

第25年共還本金

$297,303

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$4,821	$25,247	$30,068	$1,627,603
302	$4,747	$25,321	$30,068	$1,602,282
303	$4,673	$25,395	$30,068	$1,576,887
304	$4,599	$25,469	$30,068	$1,551,418
305	$4,525	$25,543	$30,068	$1,525,874
306	$4,450	$25,618	$30,068	$1,500,257
307	$4,376	$25,692	$30,068	$1,474,564
308	$4,301	$25,767	$30,068	$1,448,797
309	$4,226	$25,843	$30,068	$1,422,954
310	$4,150	$25,918	$30,068	$1,397,036
311	$4,075	$25,994	$30,068	$1,371,043
312	$3,999	$26,069	$30,068	$1,344,973

第26年供款共

$360,819

第26年利息

$52,942

第26年共還本金

$307,877

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$3,923	$26,145	$30,068	$1,318,828
314	$3,847	$26,222	$30,068	$1,292,606
315	$3,770	$26,298	$30,068	$1,266,308
316	$3,693	$26,375	$30,068	$1,239,933
317	$3,616	$26,452	$30,068	$1,213,482
318	$3,539	$26,529	$30,068	$1,186,953
319	$3,462	$26,606	$30,068	$1,160,346
320	$3,384	$26,684	$30,068	$1,133,663
321	$3,307	$26,762	$30,068	$1,106,901
322	$3,228	$26,840	$30,068	$1,080,061
323	$3,150	$26,918	$30,068	$1,053,143
324	$3,072	$26,997	$30,068	$1,026,146

第27年供款共

$360,819

第27年利息

$41,992

第27年共還本金

$318,827

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,993	$27,075	$30,068	$999,071
326	$2,914	$27,154	$30,068	$971,917
327	$2,835	$27,233	$30,068	$944,683
328	$2,755	$27,313	$30,068	$917,371
329	$2,676	$27,393	$30,068	$889,978
330	$2,596	$27,472	$30,068	$862,506
331	$2,516	$27,553	$30,068	$834,953
332	$2,435	$27,633	$30,068	$807,320
333	$2,355	$27,714	$30,068	$779,606
334	$2,274	$27,794	$30,068	$751,812
335	$2,193	$27,875	$30,068	$723,937
336	$2,111	$27,957	$30,068	$695,980

第28年供款共

$360,819

第28年利息

$30,652

第28年共還本金

$330,167

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,030	$28,038	$30,068	$667,942
338	$1,948	$28,120	$30,068	$639,822
339	$1,866	$28,202	$30,068	$611,619
340	$1,784	$28,284	$30,068	$583,335
341	$1,701	$28,367	$30,068	$554,968
342	$1,619	$28,450	$30,068	$526,519
343	$1,536	$28,533	$30,068	$497,986
344	$1,452	$28,616	$30,068	$469,370
345	$1,369	$28,699	$30,068	$440,671
346	$1,285	$28,783	$30,068	$411,888
347	$1,201	$28,867	$30,068	$383,021
348	$1,117	$28,951	$30,068	$354,070

第29年供款共

$360,819

第29年利息

$18,909

第29年共還本金

$341,910

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,033	$29,036	$30,068	$325,035
350	$948	$29,120	$30,068	$295,915
351	$863	$29,205	$30,068	$266,709
352	$778	$29,290	$30,068	$237,419
353	$692	$29,376	$30,068	$208,043
354	$607	$29,461	$30,068	$178,582
355	$521	$29,547	$30,068	$149,035
356	$435	$29,634	$30,068	$119,401
357	$348	$29,720	$30,068	$89,681
358	$262	$29,807	$30,068	$59,874
359	$175	$29,894	$30,068	$29,981
360	$87	$29,981	$30,068	$0

第30年供款共

$360,819

第30年利息

$6,748

第30年共還本金

$354,070

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$12,566,562

免責聲明

筍盤推介

按揭保險費
info