樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$172,800

借款月供 $776 , 共加借HK$172,800

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$12,871,011

每月供款
$31,814

首期

$1,088,000

總貸款額

$7,084,800

總利息

$4,368,211

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$1,418,000

按月供比率計算

$63,628

置業成本總預算

HK$1,418,000

首期

$1,088,000
印花稅

$240,000
- AVD
  
  $240,000
律師費

$ 10,000
代理佣金

$80,000
按揭保險費

$172,800

最低每月入息要求

按月供比率計算

$63,628

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

馬鞍山聽濤雅苑第08座

thumb_up

聽濤雅苑__極高層無敵海景

實

660 呎

@13,030

建

819 呎

@10,501

real_estate_agent 罕有放盤 verified 首置必買

售$860 萬

實

660 呎

@13,030

建

819 呎

@10,501

售$860 萬

real_estate_agent 罕有放盤 verified 首置必買

馬鞍山天宇海第2B座

thumb_up

天宇海 ^^高層靚裝^^可約睇樓

實

666 呎

@12,312

建

878 呎

@9,339

local_fire_department 至HIT

售$820 萬

實

666 呎

@12,312

建

878 呎

@9,339

售$820 萬

local_fire_department 至HIT

VR實景

馬鞍山迎海第03期星灣御

thumb_up

海星灣正海, 極高層海景, 特高樓底, 真3房

實

564 呎

@15,957

local_fire_department 至HIT real_estate_agent 罕有放盤

售$900 萬

實

564 呎

@15,957

售$900 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

馬鞍山聽濤雅苑第07座

thumb_up

靚裝高層海景三房套平賣

實

733 呎

@12,005

建

906 呎

@9,713

local_fire_department 至HIT

售$880 萬

實

733 呎

@12,005

建

906 呎

@9,713

售$880 萬

local_fire_department 至HIT

沙田富豪花園

thumb_up

靚裝東南大3房連露台家庭客必睇

實

919 呎

@8,923

建

1,255 呎

@6,534

local_fire_department 至HIT hotel_class 樓王

售$820 萬

實

919 呎

@8,923

建

1,255 呎

@6,534

售$820 萬

local_fire_department 至HIT hotel_class 樓王

馬鞍山嵐岸第05座

thumb_up

馬鞍山嵐岸高層東南大兩房

實

523 呎

@14,340

建

699 呎

@10,730

local_fire_department 至HIT

售$750 萬

實

523 呎

@14,340

建

699 呎

@10,730

售$750 萬

local_fire_department 至HIT

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

VR實景

沙田銀禧花園銀禧閣

thumb_up

♦️移民急讓 - 還價即成♦️東南【內覆式3房】 .

實

665 呎

@11,128

建

1,094 呎

@6,764

local_fire_department 至HIT vpn_key 有匙即睇 flight_takeoff 移民急讓 pets 愛竉必選

售$740 萬

實

665 呎

@11,128

建

1,094 呎

@6,764

售$740 萬

local_fire_department 至HIT vpn_key 有匙即睇 flight_takeoff 移民急讓 pets 愛竉必選

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

VR實景

馬鞍山雅濤居第02座

thumb_up

雅濤居池景3房, 全屋企裝, 可約睇

實

702 呎

@10,897

建

935 呎

@8,182

local_fire_department 至HIT

售$765 萬

實

702 呎

@10,897

建

935 呎

@8,182

售$765 萬

local_fire_department 至HIT

沙田曉翠山莊

thumb_up

曉翠山莊**3房靚裝修**新鴻基毛孩天地

實

817 呎

@11,016

建

978 呎

@9,202

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

817 呎

@11,016

建

978 呎

@9,202

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

VR實景

馬鞍山迎海

thumb_up

馬鞍山迎海2房池景

實

473 呎

@14,799

local_fire_department 至HIT real_estate_agent 罕有放盤

售$700 萬

實

473 呎

@14,799

售$700 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

利率	15年	20年	25年	30年
1.000	$42,402	$32,583	$26,701	$22,788
1.500	$43,978	$34,187	$28,335	$24,451
2.000	$45,591	$35,841	$30,029	$26,187
2.500	$47,241	$37,543	$31,784	$27,994
3.000	$48,926	$39,292	$33,597	$29,870
3.500	$50,648	$41,089	$35,468	$31,814
4.000	$52,405	$42,932	$37,396	$33,824
4.500	$54,198	$44,822	$39,380	$35,898
5.000	$56,026	$46,757	$41,417	$38,033
5.500	$57,889	$48,735	$43,507	$40,227
6.000	$59,786	$50,758	$45,647	$42,477

每月供款$31,814

年期

30年

貸款金額

$7,084,800

總利息

$4,368,211

總貸款連利息

$11,453,011

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$20,664	$11,150	$31,814	$7,073,650
2	$20,631	$11,182	$31,814	$7,062,468
3	$20,599	$11,215	$31,814	$7,051,253
4	$20,566	$11,248	$31,814	$7,040,005
5	$20,533	$11,281	$31,814	$7,028,724
6	$20,500	$11,313	$31,814	$7,017,411
7	$20,467	$11,346	$31,814	$7,006,064
8	$20,434	$11,380	$31,814	$6,994,685
9	$20,401	$11,413	$31,814	$6,983,272
10	$20,368	$11,446	$31,814	$6,971,826
11	$20,334	$11,479	$31,814	$6,960,347
12	$20,301	$11,513	$31,814	$6,948,834

第1年供款共

$381,767

第1年利息

$245,801

第1年共還本金

$135,966

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$20,267	$11,546	$31,814	$6,937,287
14	$20,234	$11,580	$31,814	$6,925,707
15	$20,200	$11,614	$31,814	$6,914,093
16	$20,166	$11,648	$31,814	$6,902,445
17	$20,132	$11,682	$31,814	$6,890,763
18	$20,098	$11,716	$31,814	$6,879,048
19	$20,064	$11,750	$31,814	$6,867,298
20	$20,030	$11,784	$31,814	$6,855,513
21	$19,995	$11,819	$31,814	$6,843,695
22	$19,961	$11,853	$31,814	$6,831,841
23	$19,926	$11,888	$31,814	$6,819,954
24	$19,892	$11,922	$31,814	$6,808,031

第2年供款共

$381,767

第2年利息

$240,965

第2年共還本金

$140,802

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$19,857	$11,957	$31,814	$6,796,074
26	$19,822	$11,992	$31,814	$6,784,082
27	$19,787	$12,027	$31,814	$6,772,055
28	$19,752	$12,062	$31,814	$6,759,993
29	$19,717	$12,097	$31,814	$6,747,896
30	$19,681	$12,133	$31,814	$6,735,763
31	$19,646	$12,168	$31,814	$6,723,595
32	$19,610	$12,203	$31,814	$6,711,392
33	$19,575	$12,239	$31,814	$6,699,153
34	$19,539	$12,275	$31,814	$6,686,878
35	$19,503	$12,311	$31,814	$6,674,568
36	$19,467	$12,346	$31,814	$6,662,221

第3年供款共

$381,767

第3年利息

$235,957

第3年共還本金

$145,810

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$19,431	$12,382	$31,814	$6,649,839
38	$19,395	$12,419	$31,814	$6,637,420
39	$19,359	$12,455	$31,814	$6,624,965
40	$19,323	$12,491	$31,814	$6,612,474
41	$19,286	$12,528	$31,814	$6,599,947
42	$19,250	$12,564	$31,814	$6,587,383
43	$19,213	$12,601	$31,814	$6,574,782
44	$19,176	$12,637	$31,814	$6,562,144
45	$19,140	$12,674	$31,814	$6,549,470
46	$19,103	$12,711	$31,814	$6,536,759
47	$19,066	$12,748	$31,814	$6,524,010
48	$19,028	$12,786	$31,814	$6,511,225

第4年供款共

$381,767

第4年利息

$230,771

第4年共還本金

$150,996

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$18,991	$12,823	$31,814	$6,498,402
50	$18,954	$12,860	$31,814	$6,485,542
51	$18,916	$12,898	$31,814	$6,472,644
52	$18,879	$12,935	$31,814	$6,459,709
53	$18,841	$12,973	$31,814	$6,446,736
54	$18,803	$13,011	$31,814	$6,433,725
55	$18,765	$13,049	$31,814	$6,420,676
56	$18,727	$13,087	$31,814	$6,407,589
57	$18,689	$13,125	$31,814	$6,394,464
58	$18,651	$13,163	$31,814	$6,381,300
59	$18,612	$13,202	$31,814	$6,368,099
60	$18,574	$13,240	$31,814	$6,354,858

第5年供款共

$381,767

第5年利息

$225,400

第5年共還本金

$156,367

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$18,535	$13,279	$31,814	$6,341,579
62	$18,496	$13,318	$31,814	$6,328,262
63	$18,457	$13,356	$31,814	$6,314,905
64	$18,418	$13,395	$31,814	$6,301,510
65	$18,379	$13,435	$31,814	$6,288,075
66	$18,340	$13,474	$31,814	$6,274,602
67	$18,301	$13,513	$31,814	$6,261,089
68	$18,262	$13,552	$31,814	$6,247,536
69	$18,222	$13,592	$31,814	$6,233,944
70	$18,182	$13,632	$31,814	$6,220,313
71	$18,143	$13,671	$31,814	$6,206,641
72	$18,103	$13,711	$31,814	$6,192,930

第6年供款共

$381,767

第6年利息

$219,839

第6年共還本金

$161,928

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$18,063	$13,751	$31,814	$6,179,179
74	$18,023	$13,791	$31,814	$6,165,388
75	$17,982	$13,832	$31,814	$6,151,556
76	$17,942	$13,872	$31,814	$6,137,684
77	$17,902	$13,912	$31,814	$6,123,772
78	$17,861	$13,953	$31,814	$6,109,819
79	$17,820	$13,994	$31,814	$6,095,825
80	$17,779	$14,034	$31,814	$6,081,791
81	$17,739	$14,075	$31,814	$6,067,715
82	$17,698	$14,116	$31,814	$6,053,599
83	$17,656	$14,158	$31,814	$6,039,441
84	$17,615	$14,199	$31,814	$6,025,243

第7年供款共

$381,767

第7年利息

$214,080

第7年共還本金

$167,687

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$17,574	$14,240	$31,814	$6,011,002
86	$17,532	$14,282	$31,814	$5,996,720
87	$17,490	$14,323	$31,814	$5,982,397
88	$17,449	$14,365	$31,814	$5,968,032
89	$17,407	$14,407	$31,814	$5,953,625
90	$17,365	$14,449	$31,814	$5,939,175
91	$17,323	$14,491	$31,814	$5,924,684
92	$17,280	$14,534	$31,814	$5,910,150
93	$17,238	$14,576	$31,814	$5,895,574
94	$17,195	$14,618	$31,814	$5,880,956
95	$17,153	$14,661	$31,814	$5,866,295
96	$17,110	$14,704	$31,814	$5,851,591

第8年供款共

$381,767

第8年利息

$208,115

第8年共還本金

$173,652

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$17,067	$14,747	$31,814	$5,836,844
98	$17,024	$14,790	$31,814	$5,822,054
99	$16,981	$14,833	$31,814	$5,807,221
100	$16,938	$14,876	$31,814	$5,792,345
101	$16,894	$14,920	$31,814	$5,777,426
102	$16,851	$14,963	$31,814	$5,762,463
103	$16,807	$15,007	$31,814	$5,747,456
104	$16,763	$15,051	$31,814	$5,732,405
105	$16,720	$15,094	$31,814	$5,717,311
106	$16,675	$15,138	$31,814	$5,702,173
107	$16,631	$15,183	$31,814	$5,686,990
108	$16,587	$15,227	$31,814	$5,671,763

第9年供款共

$381,767

第9年利息

$201,939

第9年共還本金

$179,828

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$16,543	$15,271	$31,814	$5,656,492
110	$16,498	$15,316	$31,814	$5,641,176
111	$16,453	$15,360	$31,814	$5,625,815
112	$16,409	$15,405	$31,814	$5,610,410
113	$16,364	$15,450	$31,814	$5,594,960
114	$16,319	$15,495	$31,814	$5,579,465
115	$16,273	$15,540	$31,814	$5,563,924
116	$16,228	$15,586	$31,814	$5,548,338
117	$16,183	$15,631	$31,814	$5,532,707
118	$16,137	$15,677	$31,814	$5,517,030
119	$16,091	$15,723	$31,814	$5,501,308
120	$16,045	$15,768	$31,814	$5,485,539

第10年供款共

$381,767

第10年利息

$195,543

第10年共還本金

$186,224

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$15,999	$15,814	$31,814	$5,469,725
122	$15,953	$15,861	$31,814	$5,453,864
123	$15,907	$15,907	$31,814	$5,437,957
124	$15,861	$15,953	$31,814	$5,422,004
125	$15,814	$16,000	$31,814	$5,406,005
126	$15,768	$16,046	$31,814	$5,389,958
127	$15,721	$16,093	$31,814	$5,373,865
128	$15,674	$16,140	$31,814	$5,357,725
129	$15,627	$16,187	$31,814	$5,341,538
130	$15,579	$16,234	$31,814	$5,325,303
131	$15,532	$16,282	$31,814	$5,309,021
132	$15,485	$16,329	$31,814	$5,292,692

第11年供款共

$381,767

第11年利息

$188,920

第11年共還本金

$192,847

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$15,437	$16,377	$31,814	$5,276,315
134	$15,389	$16,425	$31,814	$5,259,890
135	$15,341	$16,473	$31,814	$5,243,418
136	$15,293	$16,521	$31,814	$5,226,897
137	$15,245	$16,569	$31,814	$5,210,328
138	$15,197	$16,617	$31,814	$5,193,711
139	$15,148	$16,666	$31,814	$5,177,046
140	$15,100	$16,714	$31,814	$5,160,332
141	$15,051	$16,763	$31,814	$5,143,569
142	$15,002	$16,812	$31,814	$5,126,757
143	$14,953	$16,861	$31,814	$5,109,896
144	$14,904	$16,910	$31,814	$5,092,986

第12年供款共

$381,767

第12年利息

$182,061

第12年共還本金

$199,706

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$14,855	$16,959	$31,814	$5,076,026
146	$14,805	$17,009	$31,814	$5,059,018
147	$14,755	$17,058	$31,814	$5,041,959
148	$14,706	$17,108	$31,814	$5,024,851
149	$14,656	$17,158	$31,814	$5,007,693
150	$14,606	$17,208	$31,814	$4,990,485
151	$14,556	$17,258	$31,814	$4,973,226
152	$14,505	$17,309	$31,814	$4,955,918
153	$14,455	$17,359	$31,814	$4,938,559
154	$14,404	$17,410	$31,814	$4,921,149
155	$14,353	$17,461	$31,814	$4,903,688
156	$14,302	$17,511	$31,814	$4,886,177

第13年供款共

$381,767

第13年利息

$174,958

第13年共還本金

$206,809

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$14,251	$17,563	$31,814	$4,868,614
158	$14,200	$17,614	$31,814	$4,851,000
159	$14,149	$17,665	$31,814	$4,833,335
160	$14,097	$17,717	$31,814	$4,815,618
161	$14,046	$17,768	$31,814	$4,797,850
162	$13,994	$17,820	$31,814	$4,780,030
163	$13,942	$17,872	$31,814	$4,762,158
164	$13,890	$17,924	$31,814	$4,744,233
165	$13,837	$17,977	$31,814	$4,726,257
166	$13,785	$18,029	$31,814	$4,708,228
167	$13,732	$18,082	$31,814	$4,690,146
168	$13,680	$18,134	$31,814	$4,672,012

第14年供款共

$381,767

第14年利息

$167,602

第14年共還本金

$214,165

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$13,627	$18,187	$31,814	$4,653,825
170	$13,574	$18,240	$31,814	$4,635,585
171	$13,520	$18,293	$31,814	$4,617,291
172	$13,467	$18,347	$31,814	$4,598,944
173	$13,414	$18,400	$31,814	$4,580,544
174	$13,360	$18,454	$31,814	$4,562,090
175	$13,306	$18,508	$31,814	$4,543,582
176	$13,252	$18,562	$31,814	$4,525,020
177	$13,198	$18,616	$31,814	$4,506,404
178	$13,144	$18,670	$31,814	$4,487,734
179	$13,089	$18,725	$31,814	$4,469,009
180	$13,035	$18,779	$31,814	$4,450,230

第15年供款共

$381,767

第15年利息

$159,985

第15年共還本金

$221,782

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$12,980	$18,834	$31,814	$4,431,396
182	$12,925	$18,889	$31,814	$4,412,507
183	$12,870	$18,944	$31,814	$4,393,563
184	$12,815	$18,999	$31,814	$4,374,564
185	$12,759	$19,055	$31,814	$4,355,509
186	$12,704	$19,110	$31,814	$4,336,398
187	$12,648	$19,166	$31,814	$4,317,232
188	$12,592	$19,222	$31,814	$4,298,010
189	$12,536	$19,278	$31,814	$4,278,732
190	$12,480	$19,334	$31,814	$4,259,398
191	$12,423	$19,391	$31,814	$4,240,007
192	$12,367	$19,447	$31,814	$4,220,560

第16年供款共

$381,767

第16年利息

$152,097

第16年共還本金

$229,670

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$12,310	$19,504	$31,814	$4,201,056
194	$12,253	$19,561	$31,814	$4,181,495
195	$12,196	$19,618	$31,814	$4,161,877
196	$12,139	$19,675	$31,814	$4,142,202
197	$12,081	$19,732	$31,814	$4,122,470
198	$12,024	$19,790	$31,814	$4,102,680
199	$11,966	$19,848	$31,814	$4,082,832
200	$11,908	$19,906	$31,814	$4,062,926
201	$11,850	$19,964	$31,814	$4,042,963
202	$11,792	$20,022	$31,814	$4,022,941
203	$11,734	$20,080	$31,814	$4,002,860
204	$11,675	$20,139	$31,814	$3,982,721

第17年供款共

$381,767

第17年利息

$143,928

第17年共還本金

$237,839

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$11,616	$20,198	$31,814	$3,962,524
206	$11,557	$20,257	$31,814	$3,942,267
207	$11,498	$20,316	$31,814	$3,921,952
208	$11,439	$20,375	$31,814	$3,901,577
209	$11,380	$20,434	$31,814	$3,881,142
210	$11,320	$20,494	$31,814	$3,860,648
211	$11,260	$20,554	$31,814	$3,840,095
212	$11,200	$20,614	$31,814	$3,819,481
213	$11,140	$20,674	$31,814	$3,798,807
214	$11,080	$20,734	$31,814	$3,778,073
215	$11,019	$20,795	$31,814	$3,757,279
216	$10,959	$20,855	$31,814	$3,736,424

第18年供款共

$381,767

第18年利息

$135,469

第18年共還本金

$246,298

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$10,898	$20,916	$31,814	$3,715,508
218	$10,837	$20,977	$31,814	$3,694,531
219	$10,776	$21,038	$31,814	$3,673,492
220	$10,714	$21,100	$31,814	$3,652,393
221	$10,653	$21,161	$31,814	$3,631,232
222	$10,591	$21,223	$31,814	$3,610,009
223	$10,529	$21,285	$31,814	$3,588,724
224	$10,467	$21,347	$31,814	$3,567,377
225	$10,405	$21,409	$31,814	$3,545,968
226	$10,342	$21,472	$31,814	$3,524,497
227	$10,280	$21,534	$31,814	$3,502,963
228	$10,217	$21,597	$31,814	$3,481,366

第19年供款共

$381,767

第19年利息

$126,709

第19年共還本金

$255,058

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$10,154	$21,660	$31,814	$3,459,706
230	$10,091	$21,723	$31,814	$3,437,983
231	$10,027	$21,786	$31,814	$3,416,196
232	$9,964	$21,850	$31,814	$3,394,346
233	$9,900	$21,914	$31,814	$3,372,432
234	$9,836	$21,978	$31,814	$3,350,455
235	$9,772	$22,042	$31,814	$3,328,413
236	$9,708	$22,106	$31,814	$3,306,307
237	$9,643	$22,171	$31,814	$3,284,136
238	$9,579	$22,235	$31,814	$3,261,901
239	$9,514	$22,300	$31,814	$3,239,601
240	$9,449	$22,365	$31,814	$3,217,236

第20年供款共

$381,767

第20年利息

$117,637

第20年共還本金

$264,130

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$9,384	$22,430	$31,814	$3,194,806
242	$9,318	$22,496	$31,814	$3,172,310
243	$9,253	$22,561	$31,814	$3,149,749
244	$9,187	$22,627	$31,814	$3,127,122
245	$9,121	$22,693	$31,814	$3,104,428
246	$9,055	$22,759	$31,814	$3,081,669
247	$8,988	$22,826	$31,814	$3,058,843
248	$8,922	$22,892	$31,814	$3,035,951
249	$8,855	$22,959	$31,814	$3,012,992
250	$8,788	$23,026	$31,814	$2,989,966
251	$8,721	$23,093	$31,814	$2,966,873
252	$8,653	$23,161	$31,814	$2,943,712

第21年供款共

$381,767

第21年利息

$108,243

第21年共還本金

$273,524

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$8,586	$23,228	$31,814	$2,920,484
254	$8,518	$23,296	$31,814	$2,897,188
255	$8,450	$23,364	$31,814	$2,873,825
256	$8,382	$23,432	$31,814	$2,850,393
257	$8,314	$23,500	$31,814	$2,826,892
258	$8,245	$23,569	$31,814	$2,803,323
259	$8,176	$23,638	$31,814	$2,779,686
260	$8,107	$23,707	$31,814	$2,755,979
261	$8,038	$23,776	$31,814	$2,732,204
262	$7,969	$23,845	$31,814	$2,708,359
263	$7,899	$23,915	$31,814	$2,684,444
264	$7,830	$23,984	$31,814	$2,660,460

第22年供款共

$381,767

第22年利息

$98,515

第22年共還本金

$283,252

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$7,760	$24,054	$31,814	$2,636,406
266	$7,690	$24,124	$31,814	$2,612,281
267	$7,619	$24,195	$31,814	$2,588,087
268	$7,549	$24,265	$31,814	$2,563,821
269	$7,478	$24,336	$31,814	$2,539,485
270	$7,407	$24,407	$31,814	$2,515,078
271	$7,336	$24,478	$31,814	$2,490,600
272	$7,264	$24,550	$31,814	$2,466,050
273	$7,193	$24,621	$31,814	$2,441,429
274	$7,121	$24,693	$31,814	$2,416,736
275	$7,049	$24,765	$31,814	$2,391,971
276	$6,977	$24,837	$31,814	$2,367,133

第23年供款共

$381,767

第23年利息

$88,440

第23年共還本金

$293,327

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$6,904	$24,910	$31,814	$2,342,224
278	$6,831	$24,982	$31,814	$2,317,241
279	$6,759	$25,055	$31,814	$2,292,186
280	$6,686	$25,128	$31,814	$2,267,057
281	$6,612	$25,202	$31,814	$2,241,856
282	$6,539	$25,275	$31,814	$2,216,581
283	$6,465	$25,349	$31,814	$2,191,232
284	$6,391	$25,423	$31,814	$2,165,809
285	$6,317	$25,497	$31,814	$2,140,312
286	$6,243	$25,571	$31,814	$2,114,741
287	$6,168	$25,646	$31,814	$2,089,095
288	$6,093	$25,721	$31,814	$2,063,374

第24年供款共

$381,767

第24年利息

$78,008

第24年共還本金

$303,759

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$6,018	$25,796	$31,814	$2,037,578
290	$5,943	$25,871	$31,814	$2,011,707
291	$5,867	$25,946	$31,814	$1,985,761
292	$5,792	$26,022	$31,814	$1,959,739
293	$5,716	$26,098	$31,814	$1,933,641
294	$5,640	$26,174	$31,814	$1,907,466
295	$5,563	$26,250	$31,814	$1,881,216
296	$5,487	$26,327	$31,814	$1,854,889
297	$5,410	$26,404	$31,814	$1,828,485
298	$5,333	$26,481	$31,814	$1,802,004
299	$5,256	$26,558	$31,814	$1,775,446
300	$5,178	$26,636	$31,814	$1,748,811

第25年供款共

$381,767

第25年利息

$67,204

第25年共還本金

$314,563

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$5,101	$26,713	$31,814	$1,722,097
302	$5,023	$26,791	$31,814	$1,695,306
303	$4,945	$26,869	$31,814	$1,668,437
304	$4,866	$26,948	$31,814	$1,641,489
305	$4,788	$27,026	$31,814	$1,614,463
306	$4,709	$27,105	$31,814	$1,587,358
307	$4,630	$27,184	$31,814	$1,560,174
308	$4,551	$27,263	$31,814	$1,532,911
309	$4,471	$27,343	$31,814	$1,505,568
310	$4,391	$27,423	$31,814	$1,478,145
311	$4,311	$27,503	$31,814	$1,450,642
312	$4,231	$27,583	$31,814	$1,423,059

第26年供款共

$381,767

第26年利息

$56,016

第26年共還本金

$325,751

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$4,151	$27,663	$31,814	$1,395,396
314	$4,070	$27,744	$31,814	$1,367,652
315	$3,989	$27,825	$31,814	$1,339,827
316	$3,908	$27,906	$31,814	$1,311,921
317	$3,826	$27,987	$31,814	$1,283,934
318	$3,745	$28,069	$31,814	$1,255,864
319	$3,663	$28,151	$31,814	$1,227,713
320	$3,581	$28,233	$31,814	$1,199,480
321	$3,498	$28,315	$31,814	$1,171,165
322	$3,416	$28,398	$31,814	$1,142,767
323	$3,333	$28,481	$31,814	$1,114,286
324	$3,250	$28,564	$31,814	$1,085,722

第27年供款共

$381,767

第27年利息

$44,430

第27年共還本金

$337,337

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$3,167	$28,647	$31,814	$1,057,075
326	$3,083	$28,731	$31,814	$1,028,344
327	$2,999	$28,815	$31,814	$999,530
328	$2,915	$28,899	$31,814	$970,631
329	$2,831	$28,983	$31,814	$941,648
330	$2,746	$29,067	$31,814	$912,581
331	$2,662	$29,152	$31,814	$883,428
332	$2,577	$29,237	$31,814	$854,191
333	$2,491	$29,323	$31,814	$824,869
334	$2,406	$29,408	$31,814	$795,461
335	$2,320	$29,494	$31,814	$765,967
336	$2,234	$29,580	$31,814	$736,387

第28年供款共

$381,767

第28年利息

$32,432

第28年共還本金

$349,335

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,148	$29,666	$31,814	$706,721
338	$2,061	$29,753	$31,814	$676,968
339	$1,974	$29,839	$31,814	$647,129
340	$1,887	$29,926	$31,814	$617,202
341	$1,800	$30,014	$31,814	$587,188
342	$1,713	$30,101	$31,814	$557,087
343	$1,625	$30,189	$31,814	$526,898
344	$1,537	$30,277	$31,814	$496,621
345	$1,448	$30,365	$31,814	$466,256
346	$1,360	$30,454	$31,814	$435,802
347	$1,271	$30,543	$31,814	$405,259
348	$1,182	$30,632	$31,814	$374,627

第29年供款共

$381,767

第29年利息

$20,007

第29年共還本金

$361,760

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,093	$30,721	$31,814	$343,906
350	$1,003	$30,811	$31,814	$313,095
351	$913	$30,901	$31,814	$282,194
352	$823	$30,991	$31,814	$251,203
353	$733	$31,081	$31,814	$220,122
354	$642	$31,172	$31,814	$188,950
355	$551	$31,263	$31,814	$157,687
356	$460	$31,354	$31,814	$126,333
357	$368	$31,445	$31,814	$94,888
358	$277	$31,537	$31,814	$63,351
359	$185	$31,629	$31,814	$31,721
360	$93	$31,721	$31,814	$0

第30年供款共

$381,767

第30年利息

$7,140

第30年共還本金

$374,627

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$12,871,011

免責聲明

筍盤推介

按揭保險費
info