樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$173,250

借款月供 $778 , 共加借HK$173,250

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$12,882,837

每月供款
$31,897

首期

$1,070,000

總貸款額

$7,103,250

總利息

$4,379,587

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$1,400,000

按月供比率計算

$63,794

置業成本總預算

HK$1,400,000

首期

$1,070,000
印花稅

$240,000
- AVD
  
  $240,000
律師費

$ 10,000
代理佣金

$80,000
按揭保險費

$173,250

最低每月入息要求

按月供比率計算

$63,794

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

馬鞍山迎海第01期第05座

thumb_up

【雅裝即住!急走勁減】

實

552 呎

@13,678

建

682 呎

@11,070

directions_run 日內即走 local_offer 低水筍價 flight_takeoff 移民急讓 pets 愛竉必選

售$755 萬

實

552 呎

@13,678

建

682 呎

@11,070

售$755 萬

directions_run 日內即走 local_offer 低水筍價 flight_takeoff 移民急讓 pets 愛竉必選

VR實景

沙田沙田第一城第01期第12座

thumb_up

*特別靚側＊環境幽靜＊東南高層三房＊自住一流＊

實

504 呎

@14,286

建

594 呎

@12,121

hotel_class 樓王 verified 首置必買

售$720 萬

實

504 呎

@14,286

建

594 呎

@12,121

售$720 萬

hotel_class 樓王 verified 首置必買

馬鞍山雲海第01期香海臺第01座

thumb_up

低密度豪宅內園池景靚靚一房

實

382 呎

@18,325

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買 pets 愛竉必選

售$700 萬

實

382 呎

@18,325

售$700 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買 pets 愛竉必選

馬鞍山泓碧

thumb_up

獨家代理,全新屋苑,內園清靜

實

511 呎

@15,264

verified 首置必買 pets 愛竉必選

售$780 萬

實

511 呎

@15,264

售$780 萬

verified 首置必買 pets 愛竉必選

馬鞍山天宇海

thumb_up

泳池海罕有放盤地膽推介

實

666 呎

@12,763

建

877 呎

@9,692

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買 pets 愛竉必選

售$850 萬

實

666 呎

@12,763

建

877 呎

@9,692

售$850 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買 pets 愛竉必選

馬鞍山新港城 K座

thumb_up

馬鞍山新港城

實

551 呎

@13,067

建

750 呎

@9,600

local_fire_department 至HIT

售$720 萬

實

551 呎

@13,067

建

750 呎

@9,600

售$720 萬

local_fire_department 至HIT

馬鞍山天宇海第3B座

thumb_up

天宇海第3B座

實

757 呎

@11,757

建

992 呎

@8,972

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$890 萬

實

757 呎

@11,757

建

992 呎

@8,972

售$890 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

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

大埔天賦海灣第21座

thumb_up

天賦海灣第21座

實

646 呎

@13,622

建

822 呎

@10,706

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買

售$880 萬

實

646 呎

@13,622

建

822 呎

@10,706

售$880 萬

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買

VR實景

馬鞍山迎海第01期

thumb_up

奇豐精選西南海景特色單位一房半全屋企理裝修

實

586 呎

@14,164

建

725 呎

@11,448

local_fire_department 至HIT real_estate_agent 罕有放盤

售$830 萬

實

586 呎

@14,164

建

725 呎

@11,448

售$830 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

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

VR實景

馬鞍山迎海第02期星灣第19座

thumb_up

迎海第02期星灣高層靚裝筍

實

497 呎

@14,085

pets 愛竉必選

售$700 萬

實

497 呎

@14,085

售$700 萬

pets 愛竉必選

利率	15年	20年	25年	30年
1.000	$42,513	$32,667	$26,770	$22,847
1.500	$44,093	$34,276	$28,408	$24,515
2.000	$45,710	$35,934	$30,107	$26,255
2.500	$47,364	$37,640	$31,866	$28,066
3.000	$49,054	$39,394	$33,684	$29,948
3.500	$50,780	$41,196	$35,561	$31,897
4.000	$52,542	$43,044	$37,494	$33,912
4.500	$54,339	$44,939	$39,482	$35,991
5.000	$56,172	$46,878	$41,525	$38,132
5.500	$58,039	$48,862	$43,620	$40,331
6.000	$59,941	$50,890	$45,766	$42,588

每月供款$31,897

年期

30年

貸款金額

$7,103,250

總利息

$4,379,587

總貸款連利息

$11,482,837

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$20,718	$11,179	$31,897	$7,092,071
2	$20,685	$11,212	$31,897	$7,080,859
3	$20,653	$11,244	$31,897	$7,069,615
4	$20,620	$11,277	$31,897	$7,058,338
5	$20,587	$11,310	$31,897	$7,047,028
6	$20,554	$11,343	$31,897	$7,035,685
7	$20,521	$11,376	$31,897	$7,024,309
8	$20,488	$11,409	$31,897	$7,012,900
9	$20,454	$11,442	$31,897	$7,001,458
10	$20,421	$11,476	$31,897	$6,989,982
11	$20,387	$11,509	$31,897	$6,978,472
12	$20,354	$11,543	$31,897	$6,966,930

第1年供款共

$382,761

第1年利息

$246,441

第1年共還本金

$136,320

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$20,320	$11,577	$31,897	$6,955,353
14	$20,286	$11,610	$31,897	$6,943,743
15	$20,253	$11,644	$31,897	$6,932,098
16	$20,219	$11,678	$31,897	$6,920,420
17	$20,185	$11,712	$31,897	$6,908,708
18	$20,150	$11,746	$31,897	$6,896,962
19	$20,116	$11,781	$31,897	$6,885,181
20	$20,082	$11,815	$31,897	$6,873,366
21	$20,047	$11,849	$31,897	$6,861,517
22	$20,013	$11,884	$31,897	$6,849,633
23	$19,978	$11,919	$31,897	$6,837,714
24	$19,943	$11,953	$31,897	$6,825,761

第2年供款共

$382,761

第2年利息

$241,592

第2年共還本金

$141,169

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$19,908	$11,988	$31,897	$6,813,772
26	$19,874	$12,023	$31,897	$6,801,749
27	$19,838	$12,058	$31,897	$6,789,691
28	$19,803	$12,094	$31,897	$6,777,597
29	$19,768	$12,129	$31,897	$6,765,468
30	$19,733	$12,164	$31,897	$6,753,304
31	$19,697	$12,200	$31,897	$6,741,105
32	$19,662	$12,235	$31,897	$6,728,869
33	$19,626	$12,271	$31,897	$6,716,599
34	$19,590	$12,307	$31,897	$6,704,292
35	$19,554	$12,343	$31,897	$6,691,949
36	$19,518	$12,379	$31,897	$6,679,571

第3年供款共

$382,761

第3年利息

$236,571

第3年共還本金

$146,190

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$19,482	$12,415	$31,897	$6,667,156
38	$19,446	$12,451	$31,897	$6,654,705
39	$19,410	$12,487	$31,897	$6,642,218
40	$19,373	$12,524	$31,897	$6,629,694
41	$19,337	$12,560	$31,897	$6,617,134
42	$19,300	$12,597	$31,897	$6,604,537
43	$19,263	$12,634	$31,897	$6,591,904
44	$19,226	$12,670	$31,897	$6,579,233
45	$19,189	$12,707	$31,897	$6,566,526
46	$19,152	$12,744	$31,897	$6,553,782
47	$19,115	$12,782	$31,897	$6,541,000
48	$19,078	$12,819	$31,897	$6,528,181

第4年供款共

$382,761

第4年利息

$231,372

第4年共還本金

$151,389

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$19,041	$12,856	$31,897	$6,515,325
50	$19,003	$12,894	$31,897	$6,502,431
51	$18,965	$12,931	$31,897	$6,489,500
52	$18,928	$12,969	$31,897	$6,476,531
53	$18,890	$13,007	$31,897	$6,463,524
54	$18,852	$13,045	$31,897	$6,450,479
55	$18,814	$13,083	$31,897	$6,437,396
56	$18,776	$13,121	$31,897	$6,424,275
57	$18,737	$13,159	$31,897	$6,411,116
58	$18,699	$13,198	$31,897	$6,397,918
59	$18,661	$13,236	$31,897	$6,384,682
60	$18,622	$13,275	$31,897	$6,371,407

第5年供款共

$382,761

第5年利息

$225,987

第5年共還本金

$156,774

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$18,583	$13,313	$31,897	$6,358,094
62	$18,544	$13,352	$31,897	$6,344,741
63	$18,505	$13,391	$31,897	$6,331,350
64	$18,466	$13,430	$31,897	$6,317,920
65	$18,427	$13,470	$31,897	$6,304,450
66	$18,388	$13,509	$31,897	$6,290,942
67	$18,349	$13,548	$31,897	$6,277,393
68	$18,309	$13,588	$31,897	$6,263,806
69	$18,269	$13,627	$31,897	$6,250,178
70	$18,230	$13,667	$31,897	$6,236,511
71	$18,190	$13,707	$31,897	$6,222,804
72	$18,150	$13,747	$31,897	$6,209,057

第6年供款共

$382,761

第6年利息

$220,411

第6年共還本金

$162,350

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$18,110	$13,787	$31,897	$6,195,270
74	$18,070	$13,827	$31,897	$6,181,443
75	$18,029	$13,868	$31,897	$6,167,576
76	$17,989	$13,908	$31,897	$6,153,668
77	$17,948	$13,949	$31,897	$6,139,719
78	$17,908	$13,989	$31,897	$6,125,730
79	$17,867	$14,030	$31,897	$6,111,700
80	$17,826	$14,071	$31,897	$6,097,629
81	$17,785	$14,112	$31,897	$6,083,517
82	$17,744	$14,153	$31,897	$6,069,364
83	$17,702	$14,194	$31,897	$6,055,169
84	$17,661	$14,236	$31,897	$6,040,933

第7年供款共

$382,761

第7年利息

$214,637

第7年共還本金

$168,124

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$17,619	$14,277	$31,897	$6,026,656
86	$17,578	$14,319	$31,897	$6,012,337
87	$17,536	$14,361	$31,897	$5,997,976
88	$17,494	$14,403	$31,897	$5,983,573
89	$17,452	$14,445	$31,897	$5,969,129
90	$17,410	$14,487	$31,897	$5,954,642
91	$17,368	$14,529	$31,897	$5,940,113
92	$17,325	$14,571	$31,897	$5,925,541
93	$17,283	$14,614	$31,897	$5,910,928
94	$17,240	$14,657	$31,897	$5,896,271
95	$17,197	$14,699	$31,897	$5,881,572
96	$17,155	$14,742	$31,897	$5,866,829

第8年供款共

$382,761

第8年利息

$208,657

第8年共還本金

$174,104

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$17,112	$14,785	$31,897	$5,852,044
98	$17,068	$14,828	$31,897	$5,837,216
99	$17,025	$14,872	$31,897	$5,822,344
100	$16,982	$14,915	$31,897	$5,807,429
101	$16,938	$14,958	$31,897	$5,792,471
102	$16,895	$15,002	$31,897	$5,777,469
103	$16,851	$15,046	$31,897	$5,762,423
104	$16,807	$15,090	$31,897	$5,747,333
105	$16,763	$15,134	$31,897	$5,732,200
106	$16,719	$15,178	$31,897	$5,717,022
107	$16,675	$15,222	$31,897	$5,701,800
108	$16,630	$15,267	$31,897	$5,686,533

第9年供款共

$382,761

第9年利息

$202,465

第9年共還本金

$180,296

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$16,586	$15,311	$31,897	$5,671,222
110	$16,541	$15,356	$31,897	$5,655,867
111	$16,496	$15,400	$31,897	$5,640,466
112	$16,451	$15,445	$31,897	$5,625,021
113	$16,406	$15,490	$31,897	$5,609,530
114	$16,361	$15,536	$31,897	$5,593,995
115	$16,316	$15,581	$31,897	$5,578,414
116	$16,270	$15,626	$31,897	$5,562,787
117	$16,225	$15,672	$31,897	$5,547,115
118	$16,179	$15,718	$31,897	$5,531,398
119	$16,133	$15,764	$31,897	$5,515,634
120	$16,087	$15,810	$31,897	$5,499,825

第10年供款共

$382,761

第10年利息

$196,052

第10年共還本金

$186,709

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$16,041	$15,856	$31,897	$5,483,969
122	$15,995	$15,902	$31,897	$5,468,067
123	$15,949	$15,948	$31,897	$5,452,119
124	$15,902	$15,995	$31,897	$5,436,124
125	$15,855	$16,041	$31,897	$5,420,083
126	$15,809	$16,088	$31,897	$5,403,994
127	$15,762	$16,135	$31,897	$5,387,859
128	$15,715	$16,182	$31,897	$5,371,677
129	$15,667	$16,229	$31,897	$5,355,448
130	$15,620	$16,277	$31,897	$5,339,171
131	$15,573	$16,324	$31,897	$5,322,847
132	$15,525	$16,372	$31,897	$5,306,475

第11年供款共

$382,761

第11年利息

$189,412

第11年共還本金

$193,349

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$15,477	$16,420	$31,897	$5,290,056
134	$15,429	$16,467	$31,897	$5,273,588
135	$15,381	$16,515	$31,897	$5,257,073
136	$15,333	$16,564	$31,897	$5,240,509
137	$15,285	$16,612	$31,897	$5,223,897
138	$15,236	$16,660	$31,897	$5,207,237
139	$15,188	$16,709	$31,897	$5,190,528
140	$15,139	$16,758	$31,897	$5,173,770
141	$15,090	$16,807	$31,897	$5,156,963
142	$15,041	$16,856	$31,897	$5,140,108
143	$14,992	$16,905	$31,897	$5,123,203
144	$14,943	$16,954	$31,897	$5,106,249

第12年供款共

$382,761

第12年利息

$182,535

第12年共還本金

$200,226

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$14,893	$17,004	$31,897	$5,089,245
146	$14,844	$17,053	$31,897	$5,072,192
147	$14,794	$17,103	$31,897	$5,055,089
148	$14,744	$17,153	$31,897	$5,037,937
149	$14,694	$17,203	$31,897	$5,020,734
150	$14,644	$17,253	$31,897	$5,003,481
151	$14,593	$17,303	$31,897	$4,986,178
152	$14,543	$17,354	$31,897	$4,968,824
153	$14,492	$17,404	$31,897	$4,951,419
154	$14,442	$17,455	$31,897	$4,933,964
155	$14,391	$17,506	$31,897	$4,916,458
156	$14,340	$17,557	$31,897	$4,898,901

第13年供款共

$382,761

第13年利息

$175,413

第13年共還本金

$207,348

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$14,288	$17,608	$31,897	$4,881,293
158	$14,237	$17,660	$31,897	$4,863,633
159	$14,186	$17,711	$31,897	$4,845,922
160	$14,134	$17,763	$31,897	$4,828,159
161	$14,082	$17,815	$31,897	$4,810,345
162	$14,030	$17,867	$31,897	$4,792,478
163	$13,978	$17,919	$31,897	$4,774,559
164	$13,926	$17,971	$31,897	$4,756,588
165	$13,873	$18,023	$31,897	$4,738,565
166	$13,821	$18,076	$31,897	$4,720,489
167	$13,768	$18,129	$31,897	$4,702,360
168	$13,715	$18,182	$31,897	$4,684,179

第14年供款共

$382,761

第14年利息

$168,039

第14年共還本金

$214,722

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$13,662	$18,235	$31,897	$4,665,944
170	$13,609	$18,288	$31,897	$4,647,656
171	$13,556	$18,341	$31,897	$4,629,315
172	$13,502	$18,395	$31,897	$4,610,921
173	$13,449	$18,448	$31,897	$4,592,472
174	$13,395	$18,502	$31,897	$4,573,970
175	$13,341	$18,556	$31,897	$4,555,414
176	$13,287	$18,610	$31,897	$4,536,804
177	$13,232	$18,664	$31,897	$4,518,140
178	$13,178	$18,719	$31,897	$4,499,421
179	$13,123	$18,773	$31,897	$4,480,647
180	$13,069	$18,828	$31,897	$4,461,819

第15年供款共

$382,761

第15年利息

$160,402

第15年共還本金

$222,359

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$13,014	$18,883	$31,897	$4,442,936
182	$12,959	$18,938	$31,897	$4,423,998
183	$12,903	$18,993	$31,897	$4,405,004
184	$12,848	$19,049	$31,897	$4,385,956
185	$12,792	$19,104	$31,897	$4,366,851
186	$12,737	$19,160	$31,897	$4,347,691
187	$12,681	$19,216	$31,897	$4,328,475
188	$12,625	$19,272	$31,897	$4,309,203
189	$12,569	$19,328	$31,897	$4,289,875
190	$12,512	$19,385	$31,897	$4,270,490
191	$12,456	$19,441	$31,897	$4,251,049
192	$12,399	$19,498	$31,897	$4,231,551

第16年供款共

$382,761

第16年利息

$152,493

第16年共還本金

$230,268

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$12,342	$19,555	$31,897	$4,211,996
194	$12,285	$19,612	$31,897	$4,192,385
195	$12,228	$19,669	$31,897	$4,172,716
196	$12,170	$19,726	$31,897	$4,152,989
197	$12,113	$19,784	$31,897	$4,133,205
198	$12,055	$19,842	$31,897	$4,113,364
199	$11,997	$19,899	$31,897	$4,093,464
200	$11,939	$19,957	$31,897	$4,073,507
201	$11,881	$20,016	$31,897	$4,053,491
202	$11,823	$20,074	$31,897	$4,033,417
203	$11,764	$20,133	$31,897	$4,013,284
204	$11,705	$20,191	$31,897	$3,993,093

第17年供款共

$382,761

第17年利息

$144,303

第17年共還本金

$238,458

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$11,647	$20,250	$31,897	$3,972,843
206	$11,587	$20,309	$31,897	$3,952,534
207	$11,528	$20,369	$31,897	$3,932,165
208	$11,469	$20,428	$31,897	$3,911,737
209	$11,409	$20,488	$31,897	$3,891,250
210	$11,349	$20,547	$31,897	$3,870,702
211	$11,290	$20,607	$31,897	$3,850,095
212	$11,229	$20,667	$31,897	$3,829,428
213	$11,169	$20,728	$31,897	$3,808,700
214	$11,109	$20,788	$31,897	$3,787,912
215	$11,048	$20,849	$31,897	$3,767,063
216	$10,987	$20,909	$31,897	$3,746,154

第18年供款共

$382,761

第18年利息

$135,822

第18年共還本金

$246,939

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$10,926	$20,970	$31,897	$3,725,183
218	$10,865	$21,032	$31,897	$3,704,152
219	$10,804	$21,093	$31,897	$3,683,059
220	$10,742	$21,155	$31,897	$3,661,904
221	$10,681	$21,216	$31,897	$3,640,688
222	$10,619	$21,278	$31,897	$3,619,410
223	$10,557	$21,340	$31,897	$3,598,070
224	$10,494	$21,402	$31,897	$3,576,667
225	$10,432	$21,465	$31,897	$3,555,203
226	$10,369	$21,527	$31,897	$3,533,675
227	$10,307	$21,590	$31,897	$3,512,085
228	$10,244	$21,653	$31,897	$3,490,432

第19年供款共

$382,761

第19年利息

$127,039

第19年共還本金

$255,722

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$10,180	$21,716	$31,897	$3,468,715
230	$10,117	$21,780	$31,897	$3,446,936
231	$10,054	$21,843	$31,897	$3,425,092
232	$9,990	$21,907	$31,897	$3,403,186
233	$9,926	$21,971	$31,897	$3,381,215
234	$9,862	$22,035	$31,897	$3,359,180
235	$9,798	$22,099	$31,897	$3,337,081
236	$9,733	$22,164	$31,897	$3,314,917
237	$9,669	$22,228	$31,897	$3,292,689
238	$9,604	$22,293	$31,897	$3,270,396
239	$9,539	$22,358	$31,897	$3,248,038
240	$9,473	$22,423	$31,897	$3,225,614

第20年供款共

$382,761

第20年利息

$117,944

第20年共還本金

$264,817

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$9,408	$22,489	$31,897	$3,203,126
242	$9,342	$22,554	$31,897	$3,180,571
243	$9,277	$22,620	$31,897	$3,157,951
244	$9,211	$22,686	$31,897	$3,135,265
245	$9,145	$22,752	$31,897	$3,112,513
246	$9,078	$22,819	$31,897	$3,089,694
247	$9,012	$22,885	$31,897	$3,066,809
248	$8,945	$22,952	$31,897	$3,043,857
249	$8,878	$23,019	$31,897	$3,020,838
250	$8,811	$23,086	$31,897	$2,997,752
251	$8,743	$23,153	$31,897	$2,974,599
252	$8,676	$23,221	$31,897	$2,951,378

第21年供款共

$382,761

第21年利息

$108,525

第21年共還本金

$274,236

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$8,608	$23,289	$31,897	$2,928,090
254	$8,540	$23,357	$31,897	$2,904,733
255	$8,472	$23,425	$31,897	$2,881,308
256	$8,404	$23,493	$31,897	$2,857,815
257	$8,335	$23,561	$31,897	$2,834,254
258	$8,267	$23,630	$31,897	$2,810,624
259	$8,198	$23,699	$31,897	$2,786,925
260	$8,129	$23,768	$31,897	$2,763,156
261	$8,059	$23,838	$31,897	$2,739,319
262	$7,990	$23,907	$31,897	$2,715,412
263	$7,920	$23,977	$31,897	$2,691,435
264	$7,850	$24,047	$31,897	$2,667,388

第22年供款共

$382,761

第22年利息

$98,771

第22年共還本金

$283,990

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$7,780	$24,117	$31,897	$2,643,271
266	$7,710	$24,187	$31,897	$2,619,084
267	$7,639	$24,258	$31,897	$2,594,826
268	$7,568	$24,329	$31,897	$2,570,498
269	$7,497	$24,399	$31,897	$2,546,098
270	$7,426	$24,471	$31,897	$2,521,628
271	$7,355	$24,542	$31,897	$2,497,086
272	$7,283	$24,614	$31,897	$2,472,472
273	$7,211	$24,685	$31,897	$2,447,787
274	$7,139	$24,757	$31,897	$2,423,029
275	$7,067	$24,830	$31,897	$2,398,200
276	$6,995	$24,902	$31,897	$2,373,298

第23年供款共

$382,761

第23年利息

$88,671

第23年共還本金

$294,091

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$6,922	$24,975	$31,897	$2,348,323
278	$6,849	$25,047	$31,897	$2,323,276
279	$6,776	$25,121	$31,897	$2,298,155
280	$6,703	$25,194	$31,897	$2,272,961
281	$6,629	$25,267	$31,897	$2,247,694
282	$6,556	$25,341	$31,897	$2,222,353
283	$6,482	$25,415	$31,897	$2,196,938
284	$6,408	$25,489	$31,897	$2,171,449
285	$6,333	$25,563	$31,897	$2,145,886
286	$6,259	$25,638	$31,897	$2,120,248
287	$6,184	$25,713	$31,897	$2,094,535
288	$6,109	$25,788	$31,897	$2,068,747

第24年供款共

$382,761

第24年利息

$78,211

第24年共還本金

$304,550

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$6,034	$25,863	$31,897	$2,042,884
290	$5,958	$25,938	$31,897	$2,016,946
291	$5,883	$26,014	$31,897	$1,990,932
292	$5,807	$26,090	$31,897	$1,964,842
293	$5,731	$26,166	$31,897	$1,938,676
294	$5,654	$26,242	$31,897	$1,912,434
295	$5,578	$26,319	$31,897	$1,886,115
296	$5,501	$26,396	$31,897	$1,859,719
297	$5,424	$26,473	$31,897	$1,833,247
298	$5,347	$26,550	$31,897	$1,806,697
299	$5,270	$26,627	$31,897	$1,780,070
300	$5,192	$26,705	$31,897	$1,753,365

第25年供款共

$382,761

第25年利息

$67,379

第25年共還本金

$315,382

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$5,114	$26,783	$31,897	$1,726,582
302	$5,036	$26,861	$31,897	$1,699,721
303	$4,958	$26,939	$31,897	$1,672,782
304	$4,879	$27,018	$31,897	$1,645,764
305	$4,800	$27,097	$31,897	$1,618,668
306	$4,721	$27,176	$31,897	$1,591,492
307	$4,642	$27,255	$31,897	$1,564,237
308	$4,562	$27,334	$31,897	$1,536,903
309	$4,483	$27,414	$31,897	$1,509,488
310	$4,403	$27,494	$31,897	$1,481,994
311	$4,322	$27,574	$31,897	$1,454,420
312	$4,242	$27,655	$31,897	$1,426,765

第26年供款共

$382,761

第26年利息

$56,162

第26年共還本金

$326,600

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$4,161	$27,735	$31,897	$1,399,030
314	$4,081	$27,816	$31,897	$1,371,214
315	$3,999	$27,897	$31,897	$1,343,316
316	$3,918	$27,979	$31,897	$1,315,338
317	$3,836	$28,060	$31,897	$1,287,277
318	$3,755	$28,142	$31,897	$1,259,135
319	$3,672	$28,224	$31,897	$1,230,911
320	$3,590	$28,307	$31,897	$1,202,604
321	$3,508	$28,389	$31,897	$1,174,215
322	$3,425	$28,472	$31,897	$1,145,743
323	$3,342	$28,555	$31,897	$1,117,188
324	$3,258	$28,638	$31,897	$1,088,550

第27年供款共

$382,761

第27年利息

$44,545

第27年共還本金

$338,216

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$3,175	$28,722	$31,897	$1,059,828
326	$3,091	$28,806	$31,897	$1,031,022
327	$3,007	$28,890	$31,897	$1,002,133
328	$2,923	$28,974	$31,897	$973,159
329	$2,838	$29,058	$31,897	$944,100
330	$2,754	$29,143	$31,897	$914,957
331	$2,669	$29,228	$31,897	$885,729
332	$2,583	$29,313	$31,897	$856,416
333	$2,498	$29,399	$31,897	$827,017
334	$2,412	$29,485	$31,897	$797,532
335	$2,326	$29,571	$31,897	$767,961
336	$2,240	$29,657	$31,897	$738,305

第28年供款共

$382,761

第28年利息

$32,516

第28年共還本金

$350,245

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,153	$29,743	$31,897	$708,561
338	$2,067	$29,830	$31,897	$678,731
339	$1,980	$29,917	$31,897	$648,814
340	$1,892	$30,004	$31,897	$618,810
341	$1,805	$30,092	$31,897	$588,718
342	$1,717	$30,180	$31,897	$558,538
343	$1,629	$30,268	$31,897	$528,270
344	$1,541	$30,356	$31,897	$497,914
345	$1,452	$30,445	$31,897	$467,470
346	$1,363	$30,533	$31,897	$436,936
347	$1,274	$30,622	$31,897	$406,314
348	$1,185	$30,712	$31,897	$375,602

第29年供款共

$382,761

第29年利息

$20,059

第29年共還本金

$362,702

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,096	$30,801	$31,897	$344,801
350	$1,006	$30,891	$31,897	$313,910
351	$916	$30,981	$31,897	$282,929
352	$825	$31,072	$31,897	$251,857
353	$735	$31,162	$31,897	$220,695
354	$644	$31,253	$31,897	$189,442
355	$553	$31,344	$31,897	$158,098
356	$461	$31,436	$31,897	$126,662
357	$369	$31,527	$31,897	$95,135
358	$277	$31,619	$31,897	$63,516
359	$185	$31,712	$31,897	$31,804
360	$93	$31,804	$31,897	$0

第30年供款共

$382,761

第30年利息

$7,159

第30年共還本金

$375,602

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$12,882,837

免責聲明

筍盤推介

按揭保險費
info