樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$108,929

借款月供 $497 , 共加借HK$108,929

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$12,771,572

每月供款
$30,788

首期

$1,358,000

總貸款額

$6,750,929

總利息

$4,332,643

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$1,688,000

按月供比率計算

$61,575

置業成本總預算

HK$1,688,000

首期

$1,358,000
印花稅

$240,000
- AVD
  
  $240,000
律師費

$ 10,000
代理佣金

$80,000
按揭保險費

$108,929

最低每月入息要求

按月供比率計算

$61,575

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

馬鞍山海典灣

thumb_up

海典灣

實

452 呎

@15,929

建

606 呎

@11,881

local_fire_department 至HIT local_offer 低水筍價 vpn_key 有匙即睇

售$720 萬

實

452 呎

@15,929

建

606 呎

@11,881

售$720 萬

local_fire_department 至HIT local_offer 低水筍價 vpn_key 有匙即睇

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

西貢逸瓏海滙

thumb_up

逸瓏海滙東南 2 房近市

實

599 呎

@13,689

local_offer 低水筍價

售$820 萬

實

599 呎

@13,689

售$820 萬

local_offer 低水筍價

馬鞍山聽濤雅苑第08座

thumb_up

真筍盤@三房套加工人房！業主求賣，還價即成

實

745 呎

@11,007

建

927 呎

@8,846

local_fire_department 至HIT

售$820 萬

實

745 呎

@11,007

建

927 呎

@8,846

售$820 萬

local_fire_department 至HIT

沙田壹號雲頂第02期雲頂峰

thumb_up

💖新鴻基💖信心之選🔸低密度🔸優質🔸西南向🔸特大1️⃣房。

實

415 呎

@17,831

建

536 呎

@13,806

local_fire_department 至HIT verified 首置必買 pets 愛竉必選

售$740 萬

實

415 呎

@17,831

建

536 呎

@13,806

售$740 萬

local_fire_department 至HIT verified 首置必買 pets 愛竉必選

KOL實拍 VR實景

沙田沙田第一城

thumb_up

奇豐精選大廳有裝有露台東南園景人見人愛實盤可約睇

實

819 呎

@10,989

建

980 呎

@9,184

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$900 萬

實

819 呎

@10,989

建

980 呎

@9,184

售$900 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

馬鞍山雅典居第09座

thumb_up

雅典居三房套企理海景

實

727 呎

@11,967

建

901 呎

@9,656

local_fire_department 至HIT

售$870 萬

實

727 呎

@11,967

建

901 呎

@9,656

售$870 萬

local_fire_department 至HIT

馬鞍山嘉華星濤灣第02座

thumb_up

全海景******可另連車位

實

541 呎

@15,342

建

736 呎

@11,277

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$830 萬

實

541 呎

@15,342

建

736 呎

@11,277

售$830 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

西貢嘉林別墅

thumb_up

**低密度屋苑式_嘉林別墅連車位~~~又租$22000,又賣$850萬

實

552 呎

@15,036

建

759 呎

@10,935

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

售$830 萬

實

552 呎

@15,036

建

759 呎

@10,935

售$830 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

馬鞍山迎海第02期星灣第20座

thumb_up

海星灣大2房半

實

564 呎

@15,957

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 verified 首置必買

售$900 萬

實

564 呎

@15,957

售$900 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 verified 首置必買

馬鞍山嘉華星濤灣第01座

thumb_up

嘉華星濤灣

實

541 呎

@16,636

建

736 呎

@12,228

pets 愛竉必選

售$900 萬

實

541 呎

@16,636

建

736 呎

@12,228

售$900 萬

pets 愛竉必選

西貢逸瓏海滙

thumb_up

逸瓏海滙

實

590 呎

@15,085

local_offer 低水筍價 vpn_key 有匙即睇

售$890 萬

實

590 呎

@15,085

售$890 萬

local_offer 低水筍價 vpn_key 有匙即睇

利率	15年	20年	25年	30年
1.000	$40,404	$31,047	$25,442	$21,714
1.500	$41,906	$32,576	$26,999	$23,299
2.000	$43,443	$34,152	$28,614	$24,953
2.500	$45,014	$35,773	$30,286	$26,674
3.000	$46,621	$37,440	$32,014	$28,462
3.500	$48,261	$39,153	$33,797	$30,315
3.625	$48,677	$39,588	$34,251	$30,788
4.000	$49,936	$40,909	$35,634	$32,230
4.500	$51,644	$42,710	$37,524	$34,206
5.000	$53,386	$44,553	$39,465	$36,240
5.500	$55,161	$46,439	$41,457	$38,331
6.000	$56,968	$48,366	$43,496	$40,475

每月供款$30,788

年期

30年

貸款金額

$6,750,928.8

總利息

$4,332,643

總貸款連利息

$11,083,571.8

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$20,393	$10,394	$30,788	$6,740,535
2	$20,362	$10,426	$30,788	$6,730,109
3	$20,331	$10,457	$30,788	$6,719,652
4	$20,299	$10,489	$30,788	$6,709,163
5	$20,267	$10,520	$30,788	$6,698,643
6	$20,235	$10,552	$30,788	$6,688,090
7	$20,204	$10,584	$30,788	$6,677,506
8	$20,172	$10,616	$30,788	$6,666,890
9	$20,140	$10,648	$30,788	$6,656,242
10	$20,107	$10,680	$30,788	$6,645,562
11	$20,075	$10,713	$30,788	$6,634,849
12	$20,043	$10,745	$30,788	$6,624,104

第1年供款共

$369,452

第1年利息

$242,628

第1年共還本金

$126,825

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$20,010	$10,777	$30,788	$6,613,327
14	$19,978	$10,810	$30,788	$6,602,517
15	$19,945	$10,843	$30,788	$6,591,674
16	$19,912	$10,875	$30,788	$6,580,799
17	$19,879	$10,908	$30,788	$6,569,891
18	$19,847	$10,941	$30,788	$6,558,950
19	$19,813	$10,974	$30,788	$6,547,975
20	$19,780	$11,007	$30,788	$6,536,968
21	$19,747	$11,041	$30,788	$6,525,927
22	$19,714	$11,074	$30,788	$6,514,853
23	$19,680	$11,107	$30,788	$6,503,746
24	$19,647	$11,141	$30,788	$6,492,605

第2年供款共

$369,452

第2年利息

$237,953

第2年共還本金

$131,499

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$19,613	$11,175	$30,788	$6,481,430
26	$19,579	$11,208	$30,788	$6,470,222
27	$19,545	$11,242	$30,788	$6,458,980
28	$19,512	$11,276	$30,788	$6,447,704
29	$19,477	$11,310	$30,788	$6,436,393
30	$19,443	$11,344	$30,788	$6,425,049
31	$19,409	$11,379	$30,788	$6,413,670
32	$19,375	$11,413	$30,788	$6,402,257
33	$19,340	$11,448	$30,788	$6,390,810
34	$19,306	$11,482	$30,788	$6,379,328
35	$19,271	$11,517	$30,788	$6,367,811
36	$19,236	$11,552	$30,788	$6,356,259

第3年供款共

$369,452

第3年利息

$233,106

第3年共還本金

$136,346

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$19,201	$11,586	$30,788	$6,344,673
38	$19,166	$11,622	$30,788	$6,333,051
39	$19,131	$11,657	$30,788	$6,321,395
40	$19,096	$11,692	$30,788	$6,309,703
41	$19,061	$11,727	$30,788	$6,297,976
42	$19,025	$11,763	$30,788	$6,286,213
43	$18,990	$11,798	$30,788	$6,274,415
44	$18,954	$11,834	$30,788	$6,262,581
45	$18,918	$11,869	$30,788	$6,250,712
46	$18,882	$11,905	$30,788	$6,238,806
47	$18,846	$11,941	$30,788	$6,226,865
48	$18,810	$11,977	$30,788	$6,214,888

第4年供款共

$369,452

第4年利息

$228,081

第4年共還本金

$141,371

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$18,774	$12,014	$30,788	$6,202,874
50	$18,738	$12,050	$30,788	$6,190,824
51	$18,701	$12,086	$30,788	$6,178,738
52	$18,665	$12,123	$30,788	$6,166,615
53	$18,628	$12,159	$30,788	$6,154,456
54	$18,592	$12,196	$30,788	$6,142,260
55	$18,555	$12,233	$30,788	$6,130,027
56	$18,518	$12,270	$30,788	$6,117,757
57	$18,481	$12,307	$30,788	$6,105,450
58	$18,444	$12,344	$30,788	$6,093,106
59	$18,406	$12,381	$30,788	$6,080,724
60	$18,369	$12,419	$30,788	$6,068,305

第5年供款共

$369,452

第5年利息

$222,870

第5年共還本金

$146,582

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$18,331	$12,456	$30,788	$6,055,849
62	$18,294	$12,494	$30,788	$6,043,355
63	$18,256	$12,532	$30,788	$6,030,823
64	$18,218	$12,570	$30,788	$6,018,254
65	$18,180	$12,608	$30,788	$6,005,646
66	$18,142	$12,646	$30,788	$5,993,001
67	$18,104	$12,684	$30,788	$5,980,317
68	$18,066	$12,722	$30,788	$5,967,595
69	$18,027	$12,761	$30,788	$5,954,834
70	$17,989	$12,799	$30,788	$5,942,035
71	$17,950	$12,838	$30,788	$5,929,197
72	$17,911	$12,877	$30,788	$5,916,320

第6年供款共

$369,452

第6年利息

$217,467

第6年共還本金

$151,985

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$17,872	$12,915	$30,788	$5,903,405
74	$17,833	$12,954	$30,788	$5,890,450
75	$17,794	$12,994	$30,788	$5,877,457
76	$17,755	$13,033	$30,788	$5,864,424
77	$17,715	$13,072	$30,788	$5,851,352
78	$17,676	$13,112	$30,788	$5,838,240
79	$17,636	$13,151	$30,788	$5,825,089
80	$17,597	$13,191	$30,788	$5,811,898
81	$17,557	$13,231	$30,788	$5,798,667
82	$17,517	$13,271	$30,788	$5,785,396
83	$17,477	$13,311	$30,788	$5,772,085
84	$17,437	$13,351	$30,788	$5,758,734

第7年供款共

$369,452

第7年利息

$211,865

第7年共還本金

$157,587

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$17,396	$13,392	$30,788	$5,745,342
86	$17,356	$13,432	$30,788	$5,731,910
87	$17,315	$13,473	$30,788	$5,718,438
88	$17,274	$13,513	$30,788	$5,704,924
89	$17,234	$13,554	$30,788	$5,691,370
90	$17,193	$13,595	$30,788	$5,677,775
91	$17,152	$13,636	$30,788	$5,664,139
92	$17,110	$13,677	$30,788	$5,650,462
93	$17,069	$13,719	$30,788	$5,636,743
94	$17,028	$13,760	$30,788	$5,622,983
95	$16,986	$13,802	$30,788	$5,609,182
96	$16,944	$13,843	$30,788	$5,595,338

第8年供款共

$369,452

第8年利息

$206,057

第8年共還本金

$163,395

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$16,903	$13,885	$30,788	$5,581,453
98	$16,861	$13,927	$30,788	$5,567,526
99	$16,819	$13,969	$30,788	$5,553,557
100	$16,776	$14,011	$30,788	$5,539,546
101	$16,734	$14,054	$30,788	$5,525,492
102	$16,692	$14,096	$30,788	$5,511,396
103	$16,649	$14,139	$30,788	$5,497,257
104	$16,606	$14,181	$30,788	$5,483,076
105	$16,563	$14,224	$30,788	$5,468,852
106	$16,520	$14,267	$30,788	$5,454,584
107	$16,477	$14,310	$30,788	$5,440,274
108	$16,434	$14,354	$30,788	$5,425,920

第9年供款共

$369,452

第9年利息

$200,035

第9年共還本金

$169,418

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$16,391	$14,397	$30,788	$5,411,524
110	$16,347	$14,440	$30,788	$5,397,083
111	$16,304	$14,484	$30,788	$5,382,599
112	$16,260	$14,528	$30,788	$5,368,071
113	$16,216	$14,572	$30,788	$5,353,500
114	$16,172	$14,616	$30,788	$5,338,884
115	$16,128	$14,660	$30,788	$5,324,224
116	$16,084	$14,704	$30,788	$5,309,520
117	$16,039	$14,749	$30,788	$5,294,772
118	$15,995	$14,793	$30,788	$5,279,979
119	$15,950	$14,838	$30,788	$5,265,141
120	$15,905	$14,883	$30,788	$5,250,258

第10年供款共

$369,452

第10年利息

$193,790

第10年共還本金

$175,662

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$15,860	$14,928	$30,788	$5,235,331
122	$15,815	$14,973	$30,788	$5,220,358
123	$15,770	$15,018	$30,788	$5,205,340
124	$15,724	$15,063	$30,788	$5,190,277
125	$15,679	$15,109	$30,788	$5,175,168
126	$15,633	$15,154	$30,788	$5,160,014
127	$15,588	$15,200	$30,788	$5,144,814
128	$15,542	$15,246	$30,788	$5,129,568
129	$15,496	$15,292	$30,788	$5,114,275
130	$15,449	$15,338	$30,788	$5,098,937
131	$15,403	$15,385	$30,788	$5,083,553
132	$15,357	$15,431	$30,788	$5,068,121

第11年供款共

$369,452

第11年利息

$187,316

第11年共還本金

$182,137

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$15,310	$15,478	$30,788	$5,052,644
134	$15,263	$15,525	$30,788	$5,037,119
135	$15,216	$15,571	$30,788	$5,021,548
136	$15,169	$15,618	$30,788	$5,005,929
137	$15,122	$15,666	$30,788	$4,990,264
138	$15,075	$15,713	$30,788	$4,974,551
139	$15,027	$15,760	$30,788	$4,958,790
140	$14,980	$15,808	$30,788	$4,942,982
141	$14,932	$15,856	$30,788	$4,927,127
142	$14,884	$15,904	$30,788	$4,911,223
143	$14,836	$15,952	$30,788	$4,895,271
144	$14,788	$16,000	$30,788	$4,879,271

第12年供款共

$369,452

第12年利息

$180,602

第12年共還本金

$188,850

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$14,739	$16,048	$30,788	$4,863,223
146	$14,691	$16,097	$30,788	$4,847,126
147	$14,642	$16,145	$30,788	$4,830,981
148	$14,594	$16,194	$30,788	$4,814,787
149	$14,545	$16,243	$30,788	$4,798,544
150	$14,496	$16,292	$30,788	$4,782,252
151	$14,446	$16,341	$30,788	$4,765,910
152	$14,397	$16,391	$30,788	$4,749,520
153	$14,348	$16,440	$30,788	$4,733,080
154	$14,298	$16,490	$30,788	$4,716,590
155	$14,248	$16,540	$30,788	$4,700,050
156	$14,198	$16,590	$30,788	$4,683,460

第13年供款共

$369,452

第13年利息

$173,642

第13年共還本金

$195,811

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$14,148	$16,640	$30,788	$4,666,821
158	$14,098	$16,690	$30,788	$4,650,131
159	$14,047	$16,740	$30,788	$4,633,390
160	$13,997	$16,791	$30,788	$4,616,599
161	$13,946	$16,842	$30,788	$4,599,757
162	$13,895	$16,893	$30,788	$4,582,865
163	$13,844	$16,944	$30,788	$4,565,921
164	$13,793	$16,995	$30,788	$4,548,926
165	$13,742	$17,046	$30,788	$4,531,880
166	$13,690	$17,098	$30,788	$4,514,783
167	$13,638	$17,149	$30,788	$4,497,633
168	$13,587	$17,201	$30,788	$4,480,432

第14年供款共

$369,452

第14年利息

$166,424

第14年共還本金

$203,028

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$13,535	$17,253	$30,788	$4,463,179
170	$13,483	$17,305	$30,788	$4,445,874
171	$13,430	$17,357	$30,788	$4,428,517
172	$13,378	$17,410	$30,788	$4,411,107
173	$13,325	$17,462	$30,788	$4,393,644
174	$13,272	$17,515	$30,788	$4,376,129
175	$13,220	$17,568	$30,788	$4,358,561
176	$13,166	$17,621	$30,788	$4,340,940
177	$13,113	$17,674	$30,788	$4,323,265
178	$13,060	$17,728	$30,788	$4,305,537
179	$13,006	$17,781	$30,788	$4,287,756
180	$12,953	$17,835	$30,788	$4,269,921

第15年供款共

$369,452

第15年利息

$158,941

第15年共還本金

$210,511

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$12,899	$17,889	$30,788	$4,252,032
182	$12,845	$17,943	$30,788	$4,234,089
183	$12,790	$17,997	$30,788	$4,216,092
184	$12,736	$18,052	$30,788	$4,198,040
185	$12,682	$18,106	$30,788	$4,179,934
186	$12,627	$18,161	$30,788	$4,161,773
187	$12,572	$18,216	$30,788	$4,143,557
188	$12,517	$18,271	$30,788	$4,125,287
189	$12,462	$18,326	$30,788	$4,106,961
190	$12,406	$18,381	$30,788	$4,088,580
191	$12,351	$18,437	$30,788	$4,070,143
192	$12,295	$18,492	$30,788	$4,051,650

第16年供款共

$369,452

第16年利息

$151,182

第16年共還本金

$218,271

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$12,239	$18,548	$30,788	$4,033,102
194	$12,183	$18,604	$30,788	$4,014,498
195	$12,127	$18,661	$30,788	$3,995,837
196	$12,071	$18,717	$30,788	$3,977,120
197	$12,014	$18,773	$30,788	$3,958,347
198	$11,958	$18,830	$30,788	$3,939,516
199	$11,901	$18,887	$30,788	$3,920,629
200	$11,844	$18,944	$30,788	$3,901,685
201	$11,786	$19,001	$30,788	$3,882,684
202	$11,729	$19,059	$30,788	$3,863,625
203	$11,671	$19,116	$30,788	$3,844,509
204	$11,614	$19,174	$30,788	$3,825,335

第17年供款共

$369,452

第17年利息

$143,137

第17年共還本金

$226,316

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$11,556	$19,232	$30,788	$3,806,103
206	$11,498	$19,290	$30,788	$3,786,813
207	$11,439	$19,348	$30,788	$3,767,464
208	$11,381	$19,407	$30,788	$3,748,057
209	$11,322	$19,465	$30,788	$3,728,592
210	$11,263	$19,524	$30,788	$3,709,068
211	$11,204	$19,583	$30,788	$3,689,484
212	$11,145	$19,642	$30,788	$3,669,842
213	$11,086	$19,702	$30,788	$3,650,140
214	$11,026	$19,761	$30,788	$3,630,379
215	$10,967	$19,821	$30,788	$3,610,558
216	$10,907	$19,881	$30,788	$3,590,677

第18年供款共

$369,452

第18年利息

$134,795

第18年共還本金

$234,657

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$10,847	$19,941	$30,788	$3,570,737
218	$10,787	$20,001	$30,788	$3,550,735
219	$10,726	$20,062	$30,788	$3,530,674
220	$10,666	$20,122	$30,788	$3,510,552
221	$10,605	$20,183	$30,788	$3,490,369
222	$10,544	$20,244	$30,788	$3,470,125
223	$10,483	$20,305	$30,788	$3,449,820
224	$10,421	$20,366	$30,788	$3,429,454
225	$10,360	$20,428	$30,788	$3,409,026
226	$10,298	$20,490	$30,788	$3,388,536
227	$10,236	$20,551	$30,788	$3,367,985
228	$10,174	$20,614	$30,788	$3,347,371

第19年供款共

$369,452

第19年利息

$126,146

第19年共還本金

$243,306

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$10,112	$20,676	$30,788	$3,326,695
230	$10,049	$20,738	$30,788	$3,305,957
231	$9,987	$20,801	$30,788	$3,285,156
232	$9,924	$20,864	$30,788	$3,264,292
233	$9,861	$20,927	$30,788	$3,243,365
234	$9,798	$20,990	$30,788	$3,222,375
235	$9,734	$21,053	$30,788	$3,201,322
236	$9,671	$21,117	$30,788	$3,180,205
237	$9,607	$21,181	$30,788	$3,159,024
238	$9,543	$21,245	$30,788	$3,137,779
239	$9,479	$21,309	$30,788	$3,116,470
240	$9,414	$21,373	$30,788	$3,095,097

第20年供款共

$369,452

第20年利息

$117,178

第20年共還本金

$252,274

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$9,350	$21,438	$30,788	$3,073,659
242	$9,285	$21,503	$30,788	$3,052,156
243	$9,220	$21,568	$30,788	$3,030,589
244	$9,155	$21,633	$30,788	$3,008,956
245	$9,090	$21,698	$30,788	$2,987,258
246	$9,024	$21,764	$30,788	$2,965,494
247	$8,958	$21,829	$30,788	$2,943,665
248	$8,892	$21,895	$30,788	$2,921,769
249	$8,826	$21,962	$30,788	$2,899,808
250	$8,760	$22,028	$30,788	$2,877,780
251	$8,693	$22,094	$30,788	$2,855,685
252	$8,627	$22,161	$30,788	$2,833,524

第21年供款共

$369,452

第21年利息

$107,880

第21年共還本金

$261,573

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$8,560	$22,228	$30,788	$2,811,296
254	$8,492	$22,295	$30,788	$2,789,001
255	$8,425	$22,363	$30,788	$2,766,638
256	$8,358	$22,430	$30,788	$2,744,208
257	$8,290	$22,498	$30,788	$2,721,710
258	$8,222	$22,566	$30,788	$2,699,144
259	$8,154	$22,634	$30,788	$2,676,510
260	$8,085	$22,702	$30,788	$2,653,808
261	$8,017	$22,771	$30,788	$2,631,037
262	$7,948	$22,840	$30,788	$2,608,197
263	$7,879	$22,909	$30,788	$2,585,288
264	$7,810	$22,978	$30,788	$2,562,310

第22年供款共

$369,452

第22年利息

$98,239

第22年共還本金

$271,214

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$7,740	$23,047	$30,788	$2,539,263
266	$7,671	$23,117	$30,788	$2,516,146
267	$7,601	$23,187	$30,788	$2,492,959
268	$7,531	$23,257	$30,788	$2,469,702
269	$7,461	$23,327	$30,788	$2,446,375
270	$7,390	$23,398	$30,788	$2,422,978
271	$7,319	$23,468	$30,788	$2,399,509
272	$7,249	$23,539	$30,788	$2,375,970
273	$7,177	$23,610	$30,788	$2,352,360
274	$7,106	$23,682	$30,788	$2,328,678
275	$7,035	$23,753	$30,788	$2,304,925
276	$6,963	$23,825	$30,788	$2,281,100

第23年供款共

$369,452

第23年利息

$88,242

第23年共還本金

$281,210

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$6,891	$23,897	$30,788	$2,257,203
278	$6,819	$23,969	$30,788	$2,233,234
279	$6,746	$24,041	$30,788	$2,209,193
280	$6,674	$24,114	$30,788	$2,185,079
281	$6,601	$24,187	$30,788	$2,160,892
282	$6,528	$24,260	$30,788	$2,136,632
283	$6,454	$24,333	$30,788	$2,112,298
284	$6,381	$24,407	$30,788	$2,087,892
285	$6,307	$24,481	$30,788	$2,063,411
286	$6,233	$24,554	$30,788	$2,038,857
287	$6,159	$24,629	$30,788	$2,014,228
288	$6,085	$24,703	$30,788	$1,989,525

第24年供款共

$369,452

第24年利息

$77,877

第24年共還本金

$291,575

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$6,010	$24,778	$30,788	$1,964,747
290	$5,935	$24,853	$30,788	$1,939,895
291	$5,860	$24,928	$30,788	$1,914,967
292	$5,785	$25,003	$30,788	$1,889,964
293	$5,709	$25,078	$30,788	$1,864,886
294	$5,634	$25,154	$30,788	$1,839,732
295	$5,558	$25,230	$30,788	$1,814,501
296	$5,481	$25,306	$30,788	$1,789,195
297	$5,405	$25,383	$30,788	$1,763,812
298	$5,328	$25,460	$30,788	$1,738,353
299	$5,251	$25,536	$30,788	$1,712,816
300	$5,174	$25,614	$30,788	$1,687,203

第25年供款共

$369,452

第25年利息

$67,130

第25年共還本金

$302,322

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$5,097	$25,691	$30,788	$1,661,512
302	$5,019	$25,769	$30,788	$1,635,743
303	$4,941	$25,846	$30,788	$1,609,897
304	$4,863	$25,924	$30,788	$1,583,972
305	$4,785	$26,003	$30,788	$1,557,969
306	$4,706	$26,081	$30,788	$1,531,888
307	$4,628	$26,160	$30,788	$1,505,728
308	$4,549	$26,239	$30,788	$1,479,489
309	$4,469	$26,318	$30,788	$1,453,170
310	$4,390	$26,398	$30,788	$1,426,773
311	$4,310	$26,478	$30,788	$1,400,295
312	$4,230	$26,558	$30,788	$1,373,737

第26年供款共

$369,452

第26年利息

$55,987

第26年共還本金

$313,465

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$4,150	$26,638	$30,788	$1,347,099
314	$4,069	$26,718	$30,788	$1,320,381
315	$3,989	$26,799	$30,788	$1,293,582
316	$3,908	$26,880	$30,788	$1,266,702
317	$3,826	$26,961	$30,788	$1,239,741
318	$3,745	$27,043	$30,788	$1,212,698
319	$3,663	$27,124	$30,788	$1,185,574
320	$3,581	$27,206	$30,788	$1,158,368
321	$3,499	$27,288	$30,788	$1,131,079
322	$3,417	$27,371	$30,788	$1,103,708
323	$3,334	$27,454	$30,788	$1,076,255
324	$3,251	$27,537	$30,788	$1,048,718

第27年供款共

$369,452

第27年利息

$44,433

第27年共還本金

$325,019

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$3,168	$27,620	$30,788	$1,021,098
326	$3,085	$27,703	$30,788	$993,395
327	$3,001	$27,787	$30,788	$965,608
328	$2,917	$27,871	$30,788	$937,738
329	$2,833	$27,955	$30,788	$909,783
330	$2,748	$28,039	$30,788	$881,743
331	$2,664	$28,124	$30,788	$853,619
332	$2,579	$28,209	$30,788	$825,410
333	$2,493	$28,294	$30,788	$797,116
334	$2,408	$28,380	$30,788	$768,736
335	$2,322	$28,465	$30,788	$740,271
336	$2,236	$28,551	$30,788	$711,719

第28年供款共

$369,452

第28年利息

$32,454

第28年共還本金

$336,999

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,150	$28,638	$30,788	$683,082
338	$2,063	$28,724	$30,788	$654,357
339	$1,977	$28,811	$30,788	$625,546
340	$1,890	$28,898	$30,788	$596,648
341	$1,802	$28,985	$30,788	$567,663
342	$1,715	$29,073	$30,788	$538,590
343	$1,627	$29,161	$30,788	$509,429
344	$1,539	$29,249	$30,788	$480,181
345	$1,451	$29,337	$30,788	$450,843
346	$1,362	$29,426	$30,788	$421,418
347	$1,273	$29,515	$30,788	$391,903
348	$1,184	$29,604	$30,788	$362,299

第29年供款共

$369,452

第29年利息

$20,032

第29年共還本金

$349,420

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,094	$29,693	$30,788	$332,606
350	$1,005	$29,783	$30,788	$302,823
351	$915	$29,873	$30,788	$272,950
352	$825	$29,963	$30,788	$242,987
353	$734	$30,054	$30,788	$212,933
354	$643	$30,144	$30,788	$182,789
355	$552	$30,236	$30,788	$152,553
356	$461	$30,327	$30,788	$122,226
357	$369	$30,418	$30,788	$91,808
358	$277	$30,510	$30,788	$61,298
359	$185	$30,603	$30,788	$30,695
360	$93	$30,695	$30,788	$0

第30年供款共

$369,452

第30年利息

$7,153

第30年共還本金

$362,299

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$12,771,572

免責聲明

筍盤推介

按揭保險費
info