樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$111,438

借款月供 $500 , 共加借HK$111,438

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$12,699,678

每月供款
$31,013

首期

$1,205,000

總貸款額

$6,906,438

總利息

$4,258,240

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$1,535,000

按月供比率計算

$62,026

置業成本總預算

HK$1,535,000

首期

$1,205,000
印花稅

$240,000
- AVD
  
  $240,000
律師費

$ 10,000
代理佣金

$80,000
按揭保險費

$111,438

最低每月入息要求

按月供比率計算

$62,026

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

罕有3房企理必睇

實

478 呎

@14,644

建

605 呎

@11,570

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買

售$700 萬

實

478 呎

@14,644

建

605 呎

@11,570

售$700 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買

VR實景

馬鞍山嵐岸第03座

thumb_up

對流3房有匙即睇

實

660 呎

@13,030

建

900 呎

@9,556

real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$860 萬

實

660 呎

@13,030

建

900 呎

@9,556

售$860 萬

real_estate_agent 罕有放盤 vpn_key 有匙即睇

馬鞍山迎海第01期第03座

thumb_up

迎海 2房海景連約投資可選

實

491 呎

@14,257

建

638 呎

@10,972

local_fire_department 至HIT

售$700 萬

實

491 呎

@14,257

建

638 呎

@10,972

售$700 萬

local_fire_department 至HIT

沙田玖瓏山天瓏閣

thumb_up

沙田玖瓏山天瓏閣

實

654 呎

@13,456

real_estate_agent 罕有放盤

售$880 萬

實

654 呎

@13,456

售$880 萬

real_estate_agent 罕有放盤

VR實景

馬鞍山天宇海

thumb_up

天宇海罕有特色花園

實

760 呎

@11,316

建

1,001 呎

@8,591

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 hotel_class 樓王

售$860 萬

實

760 呎

@11,316

建

1,001 呎

@8,591

售$860 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 hotel_class 樓王

西貢逸瓏園

thumb_up

西貢市中心低密度豪宅

實

662 呎

@13,595

local_fire_department 至HIT hotel_class 樓王 vpn_key 有匙即睇 pets 愛竉必選

售$900 萬

實

662 呎

@13,595

售$900 萬

local_fire_department 至HIT hotel_class 樓王 vpn_key 有匙即睇 pets 愛竉必選

大埔嘉熙第08座

thumb_up

嘉熙2房

實

461 呎

@17,354

local_fire_department 至HIT

售$800 萬

實

461 呎

@17,354

售$800 萬

local_fire_department 至HIT

馬鞍山馬鞍山中心第03座

thumb_up

馬鞍山中心第03座

實

541 呎

@13,678

建

727 呎

@10,179

local_fire_department 至HIT

售$740 萬

實

541 呎

@13,678

建

727 呎

@10,179

售$740 萬

local_fire_department 至HIT

KOL實拍 VR實景

馬鞍山泓碧

thumb_up

(真實筍盤) 海景高層兩房

實

504 呎

@17,063

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 vpn_key 有匙即睇

售$860 萬

實

504 呎

@17,063

售$860 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 vpn_key 有匙即睇

VR實景

沙田壹號雲頂第02期雲頂峰

thumb_up

💖新鴻基💖 星級🌟屋苑 [高負離子生活社區🏡] 寬敞2️⃣房

實

526 呎

@15,171

建

688 呎

@11,599

local_fire_department 至HIT verified 首置必買 pets 愛竉必選 transfer_within_a_station 人才必選

售$798 萬

實

526 呎

@15,171

建

688 呎

@11,599

售$798 萬

local_fire_department 至HIT verified 首置必買 pets 愛竉必選 transfer_within_a_station 人才必選

馬鞍山迎海第03期星灣御

thumb_up

迎海第3期兩房

實

496 呎

@16,129

local_fire_department 至HIT verified 首置必買

售$800 萬

實

496 呎

@16,129

售$800 萬

local_fire_department 至HIT verified 首置必買

粉嶺牽晴間第12座

thumb_up

罕有放盤廳大房大

實

714 呎

@12,605

建

978 呎

@9,202

hotel_class 樓王

售$900 萬

實

714 呎

@12,605

建

978 呎

@9,202

售$900 萬

hotel_class 樓王

利率	15年	20年	25年	30年
1.000	$41,335	$31,762	$26,028	$22,214
1.500	$42,871	$33,327	$27,621	$23,836
2.000	$44,444	$34,939	$29,273	$25,528
2.500	$46,051	$36,597	$30,983	$27,289
3.000	$47,695	$38,303	$32,751	$29,118
3.500	$49,373	$40,055	$34,575	$31,013
4.000	$51,086	$41,852	$36,455	$32,972
4.500	$52,834	$43,694	$38,388	$34,994
5.000	$54,616	$45,579	$40,374	$37,075
5.500	$56,431	$47,509	$42,412	$39,214
6.000	$58,280	$49,480	$44,498	$41,408

每月供款$31,013

年期

30年

貸款金額

$6,906,438

總利息

$4,258,240

總貸款連利息

$11,164,678

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$20,144	$10,869	$31,013	$6,895,569
2	$20,112	$10,901	$31,013	$6,884,668
3	$20,080	$10,933	$31,013	$6,873,735
4	$20,048	$10,965	$31,013	$6,862,771
5	$20,016	$10,997	$31,013	$6,851,774
6	$19,984	$11,029	$31,013	$6,840,745
7	$19,952	$11,061	$31,013	$6,829,685
8	$19,920	$11,093	$31,013	$6,818,591
9	$19,888	$11,125	$31,013	$6,807,466
10	$19,855	$11,158	$31,013	$6,796,308
11	$19,823	$11,190	$31,013	$6,785,118
12	$19,790	$11,223	$31,013	$6,773,895

第1年供款共

$372,156

第1年利息

$239,613

第1年共還本金

$132,543

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$19,757	$11,256	$31,013	$6,762,639
14	$19,724	$11,289	$31,013	$6,751,350
15	$19,691	$11,322	$31,013	$6,740,029
16	$19,658	$11,355	$31,013	$6,728,674
17	$19,625	$11,388	$31,013	$6,717,286
18	$19,592	$11,421	$31,013	$6,705,865
19	$19,559	$11,454	$31,013	$6,694,411
20	$19,525	$11,488	$31,013	$6,682,924
21	$19,492	$11,521	$31,013	$6,671,402
22	$19,458	$11,555	$31,013	$6,659,848
23	$19,425	$11,588	$31,013	$6,648,259
24	$19,391	$11,622	$31,013	$6,636,637

第2年供款共

$372,156

第2年利息

$234,898

第2年共還本金

$137,258

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$19,357	$11,656	$31,013	$6,624,981
26	$19,323	$11,690	$31,013	$6,613,291
27	$19,289	$11,724	$31,013	$6,601,567
28	$19,255	$11,758	$31,013	$6,589,808
29	$19,220	$11,793	$31,013	$6,578,015
30	$19,186	$11,827	$31,013	$6,566,188
31	$19,151	$11,862	$31,013	$6,554,327
32	$19,117	$11,896	$31,013	$6,542,430
33	$19,082	$11,931	$31,013	$6,530,500
34	$19,047	$11,966	$31,013	$6,518,534
35	$19,012	$12,001	$31,013	$6,506,533
36	$18,977	$12,036	$31,013	$6,494,498

第3年供款共

$372,156

第3年利息

$230,017

第3年共還本金

$142,139

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$18,942	$12,071	$31,013	$6,482,427
38	$18,907	$12,106	$31,013	$6,470,321
39	$18,872	$12,141	$31,013	$6,458,180
40	$18,836	$12,177	$31,013	$6,446,003
41	$18,801	$12,212	$31,013	$6,433,791
42	$18,765	$12,248	$31,013	$6,421,543
43	$18,730	$12,283	$31,013	$6,409,260
44	$18,694	$12,319	$31,013	$6,396,940
45	$18,658	$12,355	$31,013	$6,384,585
46	$18,622	$12,391	$31,013	$6,372,194
47	$18,586	$12,427	$31,013	$6,359,767
48	$18,549	$12,464	$31,013	$6,347,303

第4年供款共

$372,156

第4年利息

$224,961

第4年共還本金

$147,195

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$18,513	$12,500	$31,013	$6,334,803
50	$18,477	$12,536	$31,013	$6,322,266
51	$18,440	$12,573	$31,013	$6,309,693
52	$18,403	$12,610	$31,013	$6,297,084
53	$18,366	$12,646	$31,013	$6,284,437
54	$18,330	$12,683	$31,013	$6,271,754
55	$18,293	$12,720	$31,013	$6,259,033
56	$18,256	$12,757	$31,013	$6,246,276
57	$18,218	$12,795	$31,013	$6,233,481
58	$18,181	$12,832	$31,013	$6,220,649
59	$18,144	$12,869	$31,013	$6,207,780
60	$18,106	$12,907	$31,013	$6,194,873

第5年供款共

$372,156

第5年利息

$219,726

第5年共還本金

$152,430

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$18,068	$12,945	$31,013	$6,181,928
62	$18,031	$12,982	$31,013	$6,168,946
63	$17,993	$13,020	$31,013	$6,155,925
64	$17,955	$13,058	$31,013	$6,142,867
65	$17,917	$13,096	$31,013	$6,129,771
66	$17,878	$13,134	$31,013	$6,116,636
67	$17,840	$13,173	$31,013	$6,103,464
68	$17,802	$13,211	$31,013	$6,090,252
69	$17,763	$13,250	$31,013	$6,077,003
70	$17,725	$13,288	$31,013	$6,063,714
71	$17,686	$13,327	$31,013	$6,050,387
72	$17,647	$13,366	$31,013	$6,037,021

第6年供款共

$372,156

第6年利息

$214,304

第6年共還本金

$157,852

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$17,608	$13,405	$31,013	$6,023,616
74	$17,569	$13,444	$31,013	$6,010,172
75	$17,530	$13,483	$31,013	$5,996,689
76	$17,490	$13,523	$31,013	$5,983,166
77	$17,451	$13,562	$31,013	$5,969,604
78	$17,411	$13,602	$31,013	$5,956,002
79	$17,372	$13,641	$31,013	$5,942,361
80	$17,332	$13,681	$31,013	$5,928,680
81	$17,292	$13,721	$31,013	$5,914,959
82	$17,252	$13,761	$31,013	$5,901,198
83	$17,212	$13,801	$31,013	$5,887,397
84	$17,172	$13,841	$31,013	$5,873,555

第7年供款共

$372,156

第7年利息

$208,690

第7年共還本金

$163,466

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$17,131	$13,882	$31,013	$5,859,673
86	$17,091	$13,922	$31,013	$5,845,751
87	$17,050	$13,963	$31,013	$5,831,788
88	$17,009	$14,004	$31,013	$5,817,785
89	$16,969	$14,044	$31,013	$5,803,740
90	$16,928	$14,085	$31,013	$5,789,655
91	$16,886	$14,126	$31,013	$5,775,528
92	$16,845	$14,168	$31,013	$5,761,361
93	$16,804	$14,209	$31,013	$5,747,152
94	$16,763	$14,250	$31,013	$5,732,901
95	$16,721	$14,292	$31,013	$5,718,609
96	$16,679	$14,334	$31,013	$5,704,275

第8年供款共

$372,156

第8年利息

$202,876

第8年共還本金

$169,280

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$16,637	$14,376	$31,013	$5,689,900
98	$16,596	$14,417	$31,013	$5,675,482
99	$16,553	$14,460	$31,013	$5,661,023
100	$16,511	$14,502	$31,013	$5,646,521
101	$16,469	$14,544	$31,013	$5,631,977
102	$16,427	$14,586	$31,013	$5,617,391
103	$16,384	$14,629	$31,013	$5,602,762
104	$16,341	$14,672	$31,013	$5,588,090
105	$16,299	$14,714	$31,013	$5,573,376
106	$16,256	$14,757	$31,013	$5,558,619
107	$16,213	$14,800	$31,013	$5,543,818
108	$16,169	$14,844	$31,013	$5,528,975

第9年供款共

$372,156

第9年利息

$196,855

第9年共還本金

$175,301

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$16,126	$14,887	$31,013	$5,514,088
110	$16,083	$14,930	$31,013	$5,499,158
111	$16,039	$14,974	$31,013	$5,484,184
112	$15,996	$15,017	$31,013	$5,469,166
113	$15,952	$15,061	$31,013	$5,454,105
114	$15,908	$15,105	$31,013	$5,439,000
115	$15,864	$15,149	$31,013	$5,423,851
116	$15,820	$15,193	$31,013	$5,408,657
117	$15,775	$15,238	$31,013	$5,393,420
118	$15,731	$15,282	$31,013	$5,378,137
119	$15,686	$15,327	$31,013	$5,362,811
120	$15,642	$15,371	$31,013	$5,347,439

第10年供款共

$372,156

第10年利息

$190,620

第10年共還本金

$181,536

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$15,597	$15,416	$31,013	$5,332,023
122	$15,552	$15,461	$31,013	$5,316,562
123	$15,507	$15,506	$31,013	$5,301,055
124	$15,461	$15,552	$31,013	$5,285,504
125	$15,416	$15,597	$31,013	$5,269,907
126	$15,371	$15,642	$31,013	$5,254,264
127	$15,325	$15,688	$31,013	$5,238,576
128	$15,279	$15,734	$31,013	$5,222,842
129	$15,233	$15,780	$31,013	$5,207,063
130	$15,187	$15,826	$31,013	$5,191,237
131	$15,141	$15,872	$31,013	$5,175,365
132	$15,095	$15,918	$31,013	$5,159,447

第11年供款共

$372,156

第11年利息

$184,164

第11年共還本金

$187,992

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$15,048	$15,965	$31,013	$5,143,482
134	$15,002	$16,011	$31,013	$5,127,471
135	$14,955	$16,058	$31,013	$5,111,413
136	$14,908	$16,105	$31,013	$5,095,309
137	$14,861	$16,152	$31,013	$5,079,157
138	$14,814	$16,199	$31,013	$5,062,958
139	$14,767	$16,246	$31,013	$5,046,712
140	$14,720	$16,293	$31,013	$5,030,419
141	$14,672	$16,341	$31,013	$5,014,078
142	$14,624	$16,389	$31,013	$4,997,689
143	$14,577	$16,436	$31,013	$4,981,253
144	$14,529	$16,484	$31,013	$4,964,768

第12年供款共

$372,156

第12年利息

$177,477

第12年共還本金

$194,679

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$14,481	$16,532	$31,013	$4,948,236
146	$14,432	$16,581	$31,013	$4,931,655
147	$14,384	$16,629	$31,013	$4,915,026
148	$14,335	$16,677	$31,013	$4,898,349
149	$14,287	$16,726	$31,013	$4,881,623
150	$14,238	$16,775	$31,013	$4,864,848
151	$14,189	$16,824	$31,013	$4,848,024
152	$14,140	$16,873	$31,013	$4,831,151
153	$14,091	$16,922	$31,013	$4,814,229
154	$14,042	$16,971	$31,013	$4,797,257
155	$13,992	$17,021	$31,013	$4,780,236
156	$13,942	$17,071	$31,013	$4,763,166

第13年供款共

$372,156

第13年利息

$170,553

第13年共還本金

$201,603

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$13,893	$17,120	$31,013	$4,746,045
158	$13,843	$17,170	$31,013	$4,728,875
159	$13,793	$17,220	$31,013	$4,711,654
160	$13,742	$17,271	$31,013	$4,694,384
161	$13,692	$17,321	$31,013	$4,677,063
162	$13,641	$17,372	$31,013	$4,659,691
163	$13,591	$17,422	$31,013	$4,642,269
164	$13,540	$17,473	$31,013	$4,624,796
165	$13,489	$17,524	$31,013	$4,607,272
166	$13,438	$17,575	$31,013	$4,589,697
167	$13,387	$17,626	$31,013	$4,572,070
168	$13,335	$17,678	$31,013	$4,554,393

第14年供款共

$372,156

第14年利息

$163,383

第14年共還本金

$208,773

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$13,284	$17,729	$31,013	$4,536,663
170	$13,232	$17,781	$31,013	$4,518,882
171	$13,180	$17,833	$31,013	$4,501,049
172	$13,128	$17,885	$31,013	$4,483,164
173	$13,076	$17,937	$31,013	$4,465,227
174	$13,024	$17,989	$31,013	$4,447,238
175	$12,971	$18,042	$31,013	$4,429,196
176	$12,918	$18,095	$31,013	$4,411,102
177	$12,866	$18,147	$31,013	$4,392,954
178	$12,813	$18,200	$31,013	$4,374,754
179	$12,760	$18,253	$31,013	$4,356,501
180	$12,706	$18,307	$31,013	$4,338,194

第15年供款共

$372,156

第15年利息

$155,957

第15年共還本金

$216,198

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$12,653	$18,360	$31,013	$4,319,834
182	$12,600	$18,413	$31,013	$4,301,421
183	$12,546	$18,467	$31,013	$4,282,954
184	$12,492	$18,521	$31,013	$4,264,433
185	$12,438	$18,575	$31,013	$4,245,858
186	$12,384	$18,629	$31,013	$4,227,228
187	$12,329	$18,684	$31,013	$4,208,545
188	$12,275	$18,738	$31,013	$4,189,807
189	$12,220	$18,793	$31,013	$4,171,014
190	$12,165	$18,848	$31,013	$4,152,166
191	$12,110	$18,903	$31,013	$4,133,264
192	$12,055	$18,958	$31,013	$4,114,306

第16年供款共

$372,156

第16年利息

$148,268

第16年共還本金

$223,888

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$12,000	$19,013	$31,013	$4,095,293
194	$11,945	$19,068	$31,013	$4,076,225
195	$11,889	$19,124	$31,013	$4,057,101
196	$11,833	$19,180	$31,013	$4,037,921
197	$11,777	$19,236	$31,013	$4,018,685
198	$11,721	$19,292	$31,013	$3,999,394
199	$11,665	$19,348	$31,013	$3,980,045
200	$11,608	$19,405	$31,013	$3,960,641
201	$11,552	$19,461	$31,013	$3,941,180
202	$11,495	$19,518	$31,013	$3,921,662
203	$11,438	$19,575	$31,013	$3,902,087
204	$11,381	$19,632	$31,013	$3,882,455

第17年供款共

$372,156

第17年利息

$140,305

第17年共還本金

$231,851

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$11,324	$19,689	$31,013	$3,862,766
206	$11,266	$19,747	$31,013	$3,843,019
207	$11,209	$19,804	$31,013	$3,823,215
208	$11,151	$19,862	$31,013	$3,803,353
209	$11,093	$19,920	$31,013	$3,783,433
210	$11,035	$19,978	$31,013	$3,763,455
211	$10,977	$20,036	$31,013	$3,743,419
212	$10,918	$20,095	$31,013	$3,723,325
213	$10,860	$20,153	$31,013	$3,703,171
214	$10,801	$20,212	$31,013	$3,682,959
215	$10,742	$20,271	$31,013	$3,662,688
216	$10,683	$20,330	$31,013	$3,642,358

第18年供款共

$372,156

第18年利息

$132,059

第18年共還本金

$240,097

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$10,624	$20,389	$31,013	$3,621,969
218	$10,564	$20,449	$31,013	$3,601,520
219	$10,504	$20,509	$31,013	$3,581,011
220	$10,445	$20,568	$31,013	$3,560,443
221	$10,385	$20,628	$31,013	$3,539,814
222	$10,324	$20,689	$31,013	$3,519,126
223	$10,264	$20,749	$31,013	$3,498,377
224	$10,204	$20,809	$31,013	$3,477,567
225	$10,143	$20,870	$31,013	$3,456,697
226	$10,082	$20,931	$31,013	$3,435,766
227	$10,021	$20,992	$31,013	$3,414,774
228	$9,960	$21,053	$31,013	$3,393,721

第19年供款共

$372,156

第19年利息

$123,519

第19年共還本金

$248,637

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$9,898	$21,115	$31,013	$3,372,607
230	$9,837	$21,176	$31,013	$3,351,430
231	$9,775	$21,238	$31,013	$3,330,192
232	$9,713	$21,300	$31,013	$3,308,892
233	$9,651	$21,362	$31,013	$3,287,530
234	$9,589	$21,424	$31,013	$3,266,106
235	$9,526	$21,487	$31,013	$3,244,619
236	$9,463	$21,550	$31,013	$3,223,070
237	$9,401	$21,612	$31,013	$3,201,457
238	$9,338	$21,675	$31,013	$3,179,782
239	$9,274	$21,739	$31,013	$3,158,043
240	$9,211	$21,802	$31,013	$3,136,241

第20年供款共

$372,156

第20年利息

$114,676

第20年共還本金

$257,480

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$9,147	$21,866	$31,013	$3,114,376
242	$9,084	$21,929	$31,013	$3,092,446
243	$9,020	$21,993	$31,013	$3,070,453
244	$8,955	$22,058	$31,013	$3,048,395
245	$8,891	$22,122	$31,013	$3,026,273
246	$8,827	$22,186	$31,013	$3,004,087
247	$8,762	$22,251	$31,013	$2,981,836
248	$8,697	$22,316	$31,013	$2,959,520
249	$8,632	$22,381	$31,013	$2,937,139
250	$8,567	$22,446	$31,013	$2,914,693
251	$8,501	$22,512	$31,013	$2,892,181
252	$8,436	$22,577	$31,013	$2,869,603

第21年供款共

$372,156

第21年利息

$105,518

第21年共還本金

$266,638

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$8,370	$22,643	$31,013	$2,846,960
254	$8,304	$22,709	$31,013	$2,824,251
255	$8,237	$22,776	$31,013	$2,801,475
256	$8,171	$22,842	$31,013	$2,778,633
257	$8,104	$22,909	$31,013	$2,755,724
258	$8,038	$22,975	$31,013	$2,732,749
259	$7,971	$23,042	$31,013	$2,709,707
260	$7,903	$23,110	$31,013	$2,686,597
261	$7,836	$23,177	$31,013	$2,663,420
262	$7,768	$23,245	$31,013	$2,640,175
263	$7,701	$23,312	$31,013	$2,616,863
264	$7,633	$23,380	$31,013	$2,593,482

第22年供款共

$372,156

第22年利息

$96,035

第22年共還本金

$276,121

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$7,564	$23,449	$31,013	$2,570,033
266	$7,496	$23,517	$31,013	$2,546,516
267	$7,427	$23,586	$31,013	$2,522,931
268	$7,359	$23,654	$31,013	$2,499,276
269	$7,290	$23,723	$31,013	$2,475,553
270	$7,220	$23,793	$31,013	$2,451,760
271	$7,151	$23,862	$31,013	$2,427,898
272	$7,081	$23,932	$31,013	$2,403,967
273	$7,012	$24,001	$31,013	$2,379,965
274	$6,942	$24,071	$31,013	$2,355,894
275	$6,871	$24,142	$31,013	$2,331,752
276	$6,801	$24,212	$31,013	$2,307,540

第23年供款共

$372,156

第23年利息

$86,214

第23年共還本金

$285,942

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$6,730	$24,283	$31,013	$2,283,257
278	$6,660	$24,353	$31,013	$2,258,904
279	$6,588	$24,425	$31,013	$2,234,479
280	$6,517	$24,496	$31,013	$2,209,984
281	$6,446	$24,567	$31,013	$2,185,416
282	$6,374	$24,639	$31,013	$2,160,777
283	$6,302	$24,711	$31,013	$2,136,067
284	$6,230	$24,783	$31,013	$2,111,284
285	$6,158	$24,855	$31,013	$2,086,429
286	$6,085	$24,928	$31,013	$2,061,501
287	$6,013	$25,000	$31,013	$2,036,501
288	$5,940	$25,073	$31,013	$2,011,428

第24年供款共

$372,156

第24年利息

$76,044

第24年共還本金

$296,112

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$5,867	$25,146	$31,013	$1,986,281
290	$5,793	$25,220	$31,013	$1,961,062
291	$5,720	$25,293	$31,013	$1,935,769
292	$5,646	$25,367	$31,013	$1,910,402
293	$5,572	$25,441	$31,013	$1,884,961
294	$5,498	$25,515	$31,013	$1,859,445
295	$5,423	$25,590	$31,013	$1,833,856
296	$5,349	$25,664	$31,013	$1,808,192
297	$5,274	$25,739	$31,013	$1,782,452
298	$5,199	$25,814	$31,013	$1,756,638
299	$5,124	$25,889	$31,013	$1,730,749
300	$5,048	$25,965	$31,013	$1,704,784

第25年供款共

$372,156

第25年利息

$65,512

第25年共還本金

$306,644

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$4,972	$26,041	$31,013	$1,678,743
302	$4,896	$26,117	$31,013	$1,652,626
303	$4,820	$26,193	$31,013	$1,626,434
304	$4,744	$26,269	$31,013	$1,600,164
305	$4,667	$26,346	$31,013	$1,573,819
306	$4,590	$26,423	$31,013	$1,547,396
307	$4,513	$26,500	$31,013	$1,520,896
308	$4,436	$26,577	$31,013	$1,494,319
309	$4,358	$26,655	$31,013	$1,467,665
310	$4,281	$26,732	$31,013	$1,440,932
311	$4,203	$26,810	$31,013	$1,414,122
312	$4,125	$26,888	$31,013	$1,387,233

第26年供款共

$372,156

第26年利息

$54,606

第26年共還本金

$317,550

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$4,046	$26,967	$31,013	$1,360,267
314	$3,967	$27,046	$31,013	$1,333,221
315	$3,889	$27,124	$31,013	$1,306,097
316	$3,809	$27,204	$31,013	$1,278,893
317	$3,730	$27,283	$31,013	$1,251,610
318	$3,651	$27,362	$31,013	$1,224,248
319	$3,571	$27,442	$31,013	$1,196,805
320	$3,491	$27,522	$31,013	$1,169,283
321	$3,410	$27,603	$31,013	$1,141,681
322	$3,330	$27,683	$31,013	$1,113,997
323	$3,249	$27,764	$31,013	$1,086,234
324	$3,168	$27,845	$31,013	$1,058,389

第27年供款共

$372,156

第27年利息

$43,311

第27年共還本金

$328,845

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$3,087	$27,926	$31,013	$1,030,463
326	$3,006	$28,007	$31,013	$1,002,455
327	$2,924	$28,089	$31,013	$974,366
328	$2,842	$28,171	$31,013	$946,195
329	$2,760	$28,253	$31,013	$917,942
330	$2,677	$28,336	$31,013	$889,606
331	$2,595	$28,418	$31,013	$861,188
332	$2,512	$28,501	$31,013	$832,687
333	$2,429	$28,584	$31,013	$804,102
334	$2,345	$28,668	$31,013	$775,435
335	$2,262	$28,751	$31,013	$746,683
336	$2,178	$28,835	$31,013	$717,848

第28年供款共

$372,156

第28年利息

$31,615

第28年共還本金

$340,541

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,094	$28,919	$31,013	$688,929
338	$2,009	$29,004	$31,013	$659,925
339	$1,925	$29,088	$31,013	$630,837
340	$1,840	$29,173	$31,013	$601,664
341	$1,755	$29,258	$31,013	$572,406
342	$1,670	$29,343	$31,013	$543,062
343	$1,584	$29,429	$31,013	$513,633
344	$1,498	$29,515	$31,013	$484,118
345	$1,412	$29,601	$31,013	$454,517
346	$1,326	$29,687	$31,013	$424,830
347	$1,239	$29,774	$31,013	$395,056
348	$1,152	$29,861	$31,013	$365,195

第29年供款共

$372,156

第29年利息

$19,503

第29年共還本金

$352,653

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,065	$29,948	$31,013	$335,248
350	$978	$30,035	$31,013	$305,212
351	$890	$30,123	$31,013	$275,090
352	$802	$30,211	$31,013	$244,879
353	$714	$30,299	$31,013	$214,580
354	$626	$30,387	$31,013	$184,193
355	$537	$30,476	$31,013	$153,717
356	$448	$30,565	$31,013	$123,153
357	$359	$30,654	$31,013	$92,499
358	$270	$30,743	$31,013	$61,756
359	$180	$30,833	$31,013	$30,923
360	$90	$30,923	$31,013	$0

第30年供款共

$372,156

第30年利息

$6,960

第30年共還本金

$365,195

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$12,699,678

免責聲明

筍盤推介

按揭保險費
info