樓價

HK$

按揭成數

HK$

樓價$1,000萬以下，銀行按揭最高成數為90% (首置客)或80% (非首置客)

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$12,451,354

每月供款
$31,649

首期

$728,000

總貸款額

$7,272,000

總利息

$4,121,354

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$1,058,000

按月供比率計算

$63,296

置業成本總預算

HK$1,058,000

首期

$728,000
印花稅

$240,000
- AVD
  
  $240,000
律師費

$ 10,000
代理佣金

$80,000
按揭保險費

不適用

最低每月入息要求

按月供比率計算

$63,296

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

馬鞍山星漣海第03B座

thumb_up

星漣海半新樓高層

實

768 呎

@11,198

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 price_change 蝕讓盤

售$860 萬

實

768 呎

@11,198

售$860 萬

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 price_change 蝕讓盤

沙田碧濤花園

thumb_up

碧濤花園【仲有大精選筍盤】

實

646 呎

@10,836

建

953 呎

@7,345

local_fire_department 至HIT

售$700 萬

實

646 呎

@10,836

建

953 呎

@7,345

售$700 萬

local_fire_department 至HIT

沙田濱景花園

thumb_up

河景~靚裝修~可約睇樓

實

543 呎

@14,144

建

659 呎

@11,654

local_fire_department 至HIT hotel_class 樓王 transfer_within_a_station 人才必選

售$768 萬

實

543 呎

@14,144

建

659 呎

@11,654

售$768 萬

local_fire_department 至HIT hotel_class 樓王 transfer_within_a_station 人才必選

西貢逸瓏園

thumb_up

西貢低密度屋苑地下特色單位

實

538 呎

@14,498

directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

售$780 萬

實

538 呎

@14,498

售$780 萬

directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

馬鞍山聽濤雅苑第03座

thumb_up

聽濤三房

實

733 呎

@11,323

建

906 呎

@9,161

real_estate_agent 罕有放盤 vpn_key 有匙即睇 transfer_within_a_station 人才必選

售$830 萬

實

733 呎

@11,323

建

906 呎

@9,161

售$830 萬

real_estate_agent 罕有放盤 vpn_key 有匙即睇 transfer_within_a_station 人才必選

沙田恒峰花園

thumb_up

3房套山景實盤約睇

實

638 呎

@11,755

建

826 呎

@9,080

real_estate_agent 罕有放盤

售$750 萬

實

638 呎

@11,755

建

826 呎

@9,080

售$750 萬

real_estate_agent 罕有放盤

馬鞍山天宇海第6A座

thumb_up

天宇海 3房(1套)2廳1貯

實

724 呎

@11,878

建

952 呎

@9,034

local_fire_department 至HIT hotel_class 樓王 verified 首置必買

售$860 萬

實

724 呎

@11,878

建

952 呎

@9,034

售$860 萬

local_fire_department 至HIT hotel_class 樓王 verified 首置必買

沙田帝堡城第06座

thumb_up

罕有玻璃屋連天台　新鴻基名牌兩房

實

580 呎

@13,448

建

726 呎

@10,744

local_fire_department 至HIT hotel_class 樓王

售$780 萬

實

580 呎

@13,448

建

726 呎

@10,744

售$780 萬

local_fire_department 至HIT hotel_class 樓王

馬鞍山聽濤雅苑

thumb_up

海景3房加工房屋苑最筍

實

788 呎

@9,645

建

977 呎

@7,779

verified 首置必買

售$760 萬

實

788 呎

@9,645

建

977 呎

@7,779

售$760 萬

verified 首置必買

沙田沙田第一城第01期第12座

thumb_up

罕有放盤開揚高層積皇

實

484 呎

@15,496

建

570 呎

@13,158

local_fire_department 至HIT hotel_class 樓王

售$750 萬

實

484 呎

@15,496

建

570 呎

@13,158

售$750 萬

local_fire_department 至HIT hotel_class 樓王

維港1號第01B座

thumb_up

[ 啟德 ] 全新地段 [ 移民急走 ] 蝕讓 1 房.

實

338 呎

@22,189

local_fire_department 至HIT verified 首置必買 flight_takeoff 移民急讓 price_change 蝕讓盤

售$750 萬

實

338 呎

@22,189

售$750 萬

local_fire_department 至HIT verified 首置必買 flight_takeoff 移民急讓 price_change 蝕讓盤

西貢逸瓏海滙連大花園

thumb_up

特色戶地下連大花園

實

492 呎

@17,886

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 pets 愛竉必選

售$880 萬

實

492 呎

@17,886

售$880 萬

local_fire_department 至HIT hotel_class 樓王 local_offer 低水筍價 pets 愛竉必選

利率	15年	20年	25年	30年
1.000	$43,523	$33,444	$27,406	$23,390
1.500	$45,140	$35,091	$29,083	$25,097
2.000	$46,796	$36,788	$30,823	$26,879
2.500	$48,489	$38,535	$32,623	$28,733
3.000	$50,219	$40,330	$34,485	$30,659
3.250	$51,098	$41,246	$35,438	$31,648
3.500	$51,986	$42,175	$36,405	$32,655
4.000	$53,790	$44,067	$38,384	$34,718
4.500	$55,630	$46,006	$40,420	$36,846
5.000	$57,507	$47,992	$42,511	$39,038
5.500	$59,418	$50,023	$44,656	$41,290
6.000	$61,365	$52,099	$46,854	$43,599

每月供款$31,649

年期

30年

貸款金額

$7,272,000

總利息

$4,121,354

總貸款連利息

$11,393,354

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$19,695	$11,953	$31,648	$7,260,047
2	$19,663	$11,986	$31,648	$7,248,061
3	$19,630	$12,018	$31,648	$7,236,043
4	$19,598	$12,051	$31,648	$7,223,993
5	$19,565	$12,083	$31,648	$7,211,909
6	$19,532	$12,116	$31,648	$7,199,793
7	$19,499	$12,149	$31,648	$7,187,645
8	$19,467	$12,182	$31,648	$7,175,463
9	$19,434	$12,215	$31,648	$7,163,248
10	$19,400	$12,248	$31,648	$7,151,001
11	$19,367	$12,281	$31,648	$7,138,720
12	$19,334	$12,314	$31,648	$7,126,406

第1年供款共

$379,778

第1年利息

$234,184

第1年共還本金

$145,594

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$19,301	$12,348	$31,648	$7,114,058
14	$19,267	$12,381	$31,648	$7,101,677
15	$19,234	$12,414	$31,648	$7,089,263
16	$19,200	$12,448	$31,648	$7,076,814
17	$19,166	$12,482	$31,648	$7,064,333
18	$19,133	$12,516	$31,648	$7,051,817
19	$19,099	$12,550	$31,648	$7,039,267
20	$19,065	$12,584	$31,648	$7,026,684
21	$19,031	$12,618	$31,648	$7,014,066
22	$18,996	$12,652	$31,648	$7,001,415
23	$18,962	$12,686	$31,648	$6,988,728
24	$18,928	$12,720	$31,648	$6,976,008

第2年供款共

$379,778

第2年利息

$229,381

第2年共還本金

$150,397

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$18,893	$12,755	$31,648	$6,963,253
26	$18,859	$12,789	$31,648	$6,950,464
27	$18,824	$12,824	$31,648	$6,937,640
28	$18,789	$12,859	$31,648	$6,924,781
29	$18,755	$12,894	$31,648	$6,911,887
30	$18,720	$12,929	$31,648	$6,898,959
31	$18,685	$12,964	$31,648	$6,885,995
32	$18,650	$12,999	$31,648	$6,872,997
33	$18,614	$13,034	$31,648	$6,859,963
34	$18,579	$13,069	$31,648	$6,846,894
35	$18,544	$13,105	$31,648	$6,833,789
36	$18,508	$13,140	$31,648	$6,820,649

第3年供款共

$379,778

第3年利息

$224,420

第3年共還本金

$155,359

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$18,473	$13,176	$31,648	$6,807,474
38	$18,437	$13,211	$31,648	$6,794,262
39	$18,401	$13,247	$31,648	$6,781,015
40	$18,365	$13,283	$31,648	$6,767,732
41	$18,329	$13,319	$31,648	$6,754,413
42	$18,293	$13,355	$31,648	$6,741,058
43	$18,257	$13,391	$31,648	$6,727,667
44	$18,221	$13,427	$31,648	$6,714,240
45	$18,184	$13,464	$31,648	$6,700,776
46	$18,148	$13,500	$31,648	$6,687,276
47	$18,111	$13,537	$31,648	$6,673,739
48	$18,075	$13,573	$31,648	$6,660,165

第4年供款共

$379,778

第4年利息

$219,295

第4年共還本金

$160,484

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$18,038	$13,610	$31,648	$6,646,555
50	$18,001	$13,647	$31,648	$6,632,908
51	$17,964	$13,684	$31,648	$6,619,224
52	$17,927	$13,721	$31,648	$6,605,503
53	$17,890	$13,758	$31,648	$6,591,745
54	$17,853	$13,796	$31,648	$6,577,949
55	$17,815	$13,833	$31,648	$6,564,116
56	$17,778	$13,870	$31,648	$6,550,246
57	$17,740	$13,908	$31,648	$6,536,338
58	$17,703	$13,946	$31,648	$6,522,392
59	$17,665	$13,983	$31,648	$6,508,409
60	$17,627	$14,021	$31,648	$6,494,387

第5年供款共

$379,778

第5年利息

$214,000

第5年共還本金

$165,778

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$17,589	$14,059	$31,648	$6,480,328
62	$17,551	$14,097	$31,648	$6,466,231
63	$17,513	$14,135	$31,648	$6,452,095
64	$17,474	$14,174	$31,648	$6,437,922
65	$17,436	$14,212	$31,648	$6,423,709
66	$17,398	$14,251	$31,648	$6,409,459
67	$17,359	$14,289	$31,648	$6,395,169
68	$17,320	$14,328	$31,648	$6,380,842
69	$17,281	$14,367	$31,648	$6,366,475
70	$17,243	$14,406	$31,648	$6,352,069
71	$17,204	$14,445	$31,648	$6,337,624
72	$17,164	$14,484	$31,648	$6,323,141

第6年供款共

$379,778

第6年利息

$208,532

第6年共還本金

$171,247

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$17,125	$14,523	$31,648	$6,308,618
74	$17,086	$14,562	$31,648	$6,294,055
75	$17,046	$14,602	$31,648	$6,279,453
76	$17,007	$14,641	$31,648	$6,264,812
77	$16,967	$14,681	$31,648	$6,250,131
78	$16,927	$14,721	$31,648	$6,235,410
79	$16,888	$14,761	$31,648	$6,220,650
80	$16,848	$14,801	$31,648	$6,205,849
81	$16,808	$14,841	$31,648	$6,191,008
82	$16,767	$14,881	$31,648	$6,176,127
83	$16,727	$14,921	$31,648	$6,161,206
84	$16,687	$14,962	$31,648	$6,146,245

第7年供款共

$379,778

第7年利息

$202,882

第7年共還本金

$176,896

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$16,646	$15,002	$31,648	$6,131,243
86	$16,605	$15,043	$31,648	$6,116,200
87	$16,565	$15,083	$31,648	$6,101,116
88	$16,524	$15,124	$31,648	$6,085,992
89	$16,483	$15,165	$31,648	$6,070,827
90	$16,442	$15,206	$31,648	$6,055,620
91	$16,401	$15,248	$31,648	$6,040,373
92	$16,359	$15,289	$31,648	$6,025,084
93	$16,318	$15,330	$31,648	$6,009,754
94	$16,276	$15,372	$31,648	$5,994,382
95	$16,235	$15,413	$31,648	$5,978,968
96	$16,193	$15,455	$31,648	$5,963,513

第8年供款共

$379,778

第8年利息

$197,047

第8年共還本金

$182,731

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$16,151	$15,497	$31,648	$5,948,016
98	$16,109	$15,539	$31,648	$5,932,477
99	$16,067	$15,581	$31,648	$5,916,896
100	$16,025	$15,623	$31,648	$5,901,273
101	$15,983	$15,666	$31,648	$5,885,607
102	$15,940	$15,708	$31,648	$5,869,899
103	$15,898	$15,751	$31,648	$5,854,149
104	$15,855	$15,793	$31,648	$5,838,355
105	$15,812	$15,836	$31,648	$5,822,519
106	$15,769	$15,879	$31,648	$5,806,641
107	$15,726	$15,922	$31,648	$5,790,719
108	$15,683	$15,965	$31,648	$5,774,754

第9年供款共

$379,778

第9年利息

$191,019

第9年共還本金

$188,760

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$15,640	$16,008	$31,648	$5,758,745
110	$15,597	$16,052	$31,648	$5,742,694
111	$15,553	$16,095	$31,648	$5,726,599
112	$15,510	$16,139	$31,648	$5,710,460
113	$15,466	$16,182	$31,648	$5,694,278
114	$15,422	$16,226	$31,648	$5,678,052
115	$15,378	$16,270	$31,648	$5,661,781
116	$15,334	$16,314	$31,648	$5,645,467
117	$15,290	$16,358	$31,648	$5,629,109
118	$15,246	$16,403	$31,648	$5,612,706
119	$15,201	$16,447	$31,648	$5,596,259
120	$15,157	$16,492	$31,648	$5,579,767

第10年供款共

$379,778

第10年利息

$184,792

第10年共還本金

$194,986

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$15,112	$16,536	$31,648	$5,563,231
122	$15,067	$16,581	$31,648	$5,546,650
123	$15,022	$16,626	$31,648	$5,530,024
124	$14,977	$16,671	$31,648	$5,513,353
125	$14,932	$16,716	$31,648	$5,496,637
126	$14,887	$16,761	$31,648	$5,479,875
127	$14,841	$16,807	$31,648	$5,463,068
128	$14,796	$16,852	$31,648	$5,446,216
129	$14,750	$16,898	$31,648	$5,429,318
130	$14,704	$16,944	$31,648	$5,412,374
131	$14,659	$16,990	$31,648	$5,395,384
132	$14,612	$17,036	$31,648	$5,378,349

第11年供款共

$379,778

第11年利息

$178,360

第11年共還本金

$201,419

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$14,566	$17,082	$31,648	$5,361,267
134	$14,520	$17,128	$31,648	$5,344,139
135	$14,474	$17,174	$31,648	$5,326,964
136	$14,427	$17,221	$31,648	$5,309,743
137	$14,381	$17,268	$31,648	$5,292,475
138	$14,334	$17,314	$31,648	$5,275,161
139	$14,287	$17,361	$31,648	$5,257,800
140	$14,240	$17,408	$31,648	$5,240,391
141	$14,193	$17,455	$31,648	$5,222,936
142	$14,145	$17,503	$31,648	$5,205,433
143	$14,098	$17,550	$31,648	$5,187,883
144	$14,051	$17,598	$31,648	$5,170,285

第12年供款共

$379,778

第12年利息

$171,715

第12年共還本金

$208,063

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$14,003	$17,645	$31,648	$5,152,640
146	$13,955	$17,693	$31,648	$5,134,947
147	$13,907	$17,741	$31,648	$5,117,206
148	$13,859	$17,789	$31,648	$5,099,417
149	$13,811	$17,837	$31,648	$5,081,579
150	$13,763	$17,886	$31,648	$5,063,694
151	$13,714	$17,934	$31,648	$5,045,760
152	$13,666	$17,983	$31,648	$5,027,777
153	$13,617	$18,031	$31,648	$5,009,746
154	$13,568	$18,080	$31,648	$4,991,666
155	$13,519	$18,129	$31,648	$4,973,537
156	$13,470	$18,178	$31,648	$4,955,358

第13年供款共

$379,778

第13年利息

$164,852

第13年共還本金

$214,927

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$13,421	$18,227	$31,648	$4,937,131
158	$13,371	$18,277	$31,648	$4,918,854
159	$13,322	$18,326	$31,648	$4,900,528
160	$13,272	$18,376	$31,648	$4,882,152
161	$13,222	$18,426	$31,648	$4,863,726
162	$13,173	$18,476	$31,648	$4,845,251
163	$13,123	$18,526	$31,648	$4,826,725
164	$13,072	$18,576	$31,648	$4,808,149
165	$13,022	$18,626	$31,648	$4,789,523
166	$12,972	$18,677	$31,648	$4,770,846
167	$12,921	$18,727	$31,648	$4,752,119
168	$12,870	$18,778	$31,648	$4,733,341

第14年供款共

$379,778

第14年利息

$157,761

第14年共還本金

$222,017

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$12,819	$18,829	$31,648	$4,714,513
170	$12,768	$18,880	$31,648	$4,695,633
171	$12,717	$18,931	$31,648	$4,676,702
172	$12,666	$18,982	$31,648	$4,657,720
173	$12,615	$19,034	$31,648	$4,638,686
174	$12,563	$19,085	$31,648	$4,619,601
175	$12,511	$19,137	$31,648	$4,600,464
176	$12,460	$19,189	$31,648	$4,581,276
177	$12,408	$19,241	$31,648	$4,562,035
178	$12,356	$19,293	$31,648	$4,542,743
179	$12,303	$19,345	$31,648	$4,523,398
180	$12,251	$19,397	$31,648	$4,504,000

第15年供款共

$379,778

第15年利息

$150,437

第15年共還本金

$229,341

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$12,198	$19,450	$31,648	$4,484,550
182	$12,146	$19,503	$31,648	$4,465,048
183	$12,093	$19,555	$31,648	$4,445,493
184	$12,040	$19,608	$31,648	$4,425,884
185	$11,987	$19,661	$31,648	$4,406,223
186	$11,934	$19,715	$31,648	$4,386,508
187	$11,880	$19,768	$31,648	$4,366,740
188	$11,827	$19,822	$31,648	$4,346,918
189	$11,773	$19,875	$31,648	$4,327,043
190	$11,719	$19,929	$31,648	$4,307,114
191	$11,665	$19,983	$31,648	$4,287,131
192	$11,611	$20,037	$31,648	$4,267,094

第16年供款共

$379,778

第16年利息

$142,872

第16年共還本金

$236,907

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$11,557	$20,091	$31,648	$4,247,002
194	$11,502	$20,146	$31,648	$4,226,856
195	$11,448	$20,200	$31,648	$4,206,656
196	$11,393	$20,255	$31,648	$4,186,401
197	$11,338	$20,310	$31,648	$4,166,091
198	$11,283	$20,365	$31,648	$4,145,726
199	$11,228	$20,420	$31,648	$4,125,305
200	$11,173	$20,476	$31,648	$4,104,830
201	$11,117	$20,531	$31,648	$4,084,299
202	$11,062	$20,587	$31,648	$4,063,712
203	$11,006	$20,642	$31,648	$4,043,070
204	$10,950	$20,698	$31,648	$4,022,372

第17年供款共

$379,778

第17年利息

$135,057

第17年共還本金

$244,722

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$10,894	$20,754	$31,648	$4,001,617
206	$10,838	$20,810	$31,648	$3,980,807
207	$10,781	$20,867	$31,648	$3,959,940
208	$10,725	$20,923	$31,648	$3,939,017
209	$10,668	$20,980	$31,648	$3,918,037
210	$10,611	$21,037	$31,648	$3,897,000
211	$10,554	$21,094	$31,648	$3,875,906
212	$10,497	$21,151	$31,648	$3,854,755
213	$10,440	$21,208	$31,648	$3,833,547
214	$10,383	$21,266	$31,648	$3,812,281
215	$10,325	$21,323	$31,648	$3,790,958
216	$10,267	$21,381	$31,648	$3,769,577

第18年供款共

$379,778

第18年利息

$126,984

第18年共還本金

$252,795

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$10,209	$21,439	$31,648	$3,748,138
218	$10,151	$21,497	$31,648	$3,726,641
219	$10,093	$21,555	$31,648	$3,705,086
220	$10,035	$21,614	$31,648	$3,683,472
221	$9,976	$21,672	$31,648	$3,661,800
222	$9,917	$21,731	$31,648	$3,640,069
223	$9,859	$21,790	$31,648	$3,618,279
224	$9,800	$21,849	$31,648	$3,596,431
225	$9,740	$21,908	$31,648	$3,574,523
226	$9,681	$21,967	$31,648	$3,552,556
227	$9,622	$22,027	$31,648	$3,530,529
228	$9,562	$22,086	$31,648	$3,508,443

第19年供款共

$379,778

第19年利息

$118,644

第19年共還本金

$261,134

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$9,502	$22,146	$31,648	$3,486,296
230	$9,442	$22,206	$31,648	$3,464,090
231	$9,382	$22,266	$31,648	$3,441,824
232	$9,322	$22,327	$31,648	$3,419,497
233	$9,261	$22,387	$31,648	$3,397,110
234	$9,201	$22,448	$31,648	$3,374,663
235	$9,140	$22,508	$31,648	$3,352,154
236	$9,079	$22,569	$31,648	$3,329,585
237	$9,018	$22,631	$31,648	$3,306,954
238	$8,956	$22,692	$31,648	$3,284,262
239	$8,895	$22,753	$31,648	$3,261,509
240	$8,833	$22,815	$31,648	$3,238,694

第20年供款共

$379,778

第20年利息

$110,030

第20年共還本金

$269,749

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$8,771	$22,877	$31,648	$3,215,817
242	$8,710	$22,939	$31,648	$3,192,879
243	$8,647	$23,001	$31,648	$3,169,878
244	$8,585	$23,063	$31,648	$3,146,815
245	$8,523	$23,126	$31,648	$3,123,689
246	$8,460	$23,188	$31,648	$3,100,501
247	$8,397	$23,251	$31,648	$3,077,250
248	$8,334	$23,314	$31,648	$3,053,936
249	$8,271	$23,377	$31,648	$3,030,559
250	$8,208	$23,440	$31,648	$3,007,118
251	$8,144	$23,504	$31,648	$2,983,614
252	$8,081	$23,568	$31,648	$2,960,047

第21年供款共

$379,778

第21年利息

$101,131

第21年共還本金

$278,647

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$8,017	$23,631	$31,648	$2,936,415
254	$7,953	$23,695	$31,648	$2,912,720
255	$7,889	$23,760	$31,648	$2,888,960
256	$7,824	$23,824	$31,648	$2,865,136
257	$7,760	$23,888	$31,648	$2,841,248
258	$7,695	$23,953	$31,648	$2,817,295
259	$7,630	$24,018	$31,648	$2,793,277
260	$7,565	$24,083	$31,648	$2,769,194
261	$7,500	$24,148	$31,648	$2,745,045
262	$7,434	$24,214	$31,648	$2,720,832
263	$7,369	$24,279	$31,648	$2,696,552
264	$7,303	$24,345	$31,648	$2,672,207

第22年供款共

$379,778

第22年利息

$91,939

第22年共還本金

$287,839

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$7,237	$24,411	$31,648	$2,647,796
266	$7,171	$24,477	$31,648	$2,623,319
267	$7,105	$24,543	$31,648	$2,598,776
268	$7,038	$24,610	$31,648	$2,574,166
269	$6,972	$24,677	$31,648	$2,549,490
270	$6,905	$24,743	$31,648	$2,524,746
271	$6,838	$24,810	$31,648	$2,499,936
272	$6,771	$24,878	$31,648	$2,475,058
273	$6,703	$24,945	$31,648	$2,450,113
274	$6,636	$25,012	$31,648	$2,425,101
275	$6,568	$25,080	$31,648	$2,400,021
276	$6,500	$25,148	$31,648	$2,374,873

第23年供款共

$379,778

第23年利息

$82,444

第23年共還本金

$297,335

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$6,432	$25,216	$31,648	$2,349,656
278	$6,364	$25,285	$31,648	$2,324,372
279	$6,295	$25,353	$31,648	$2,299,019
280	$6,227	$25,422	$31,648	$2,273,597
281	$6,158	$25,491	$31,648	$2,248,106
282	$6,089	$25,560	$31,648	$2,222,547
283	$6,019	$25,629	$31,648	$2,196,918
284	$5,950	$25,698	$31,648	$2,171,220
285	$5,880	$25,768	$31,648	$2,145,452
286	$5,811	$25,838	$31,648	$2,119,614
287	$5,741	$25,908	$31,648	$2,093,707
288	$5,670	$25,978	$31,648	$2,067,729

第24年供款共

$379,778

第24年利息

$72,635

第24年共還本金

$307,143

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$5,600	$26,048	$31,648	$2,041,681
290	$5,530	$26,119	$31,648	$2,015,562
291	$5,459	$26,189	$31,648	$1,989,373
292	$5,388	$26,260	$31,648	$1,963,113
293	$5,317	$26,331	$31,648	$1,936,781
294	$5,245	$26,403	$31,648	$1,910,378
295	$5,174	$26,474	$31,648	$1,883,904
296	$5,102	$26,546	$31,648	$1,857,358
297	$5,030	$26,618	$31,648	$1,830,740
298	$4,958	$26,690	$31,648	$1,804,050
299	$4,886	$26,762	$31,648	$1,777,288
300	$4,813	$26,835	$31,648	$1,750,454

第25年供款共

$379,778

第25年利息

$62,503

第25年共還本金

$317,276

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$4,741	$26,907	$31,648	$1,723,546
302	$4,668	$26,980	$31,648	$1,696,566
303	$4,595	$27,053	$31,648	$1,669,513
304	$4,522	$27,127	$31,648	$1,642,386
305	$4,448	$27,200	$31,648	$1,615,186
306	$4,374	$27,274	$31,648	$1,587,912
307	$4,301	$27,348	$31,648	$1,560,564
308	$4,227	$27,422	$31,648	$1,533,143
309	$4,152	$27,496	$31,648	$1,505,647
310	$4,078	$27,570	$31,648	$1,478,076
311	$4,003	$27,645	$31,648	$1,450,431
312	$3,928	$27,720	$31,648	$1,422,711

第26年供款共

$379,778

第26年利息

$52,036

第26年共還本金

$327,742

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$3,853	$27,795	$31,648	$1,394,916
314	$3,778	$27,870	$31,648	$1,367,046
315	$3,702	$27,946	$31,648	$1,339,100
316	$3,627	$28,021	$31,648	$1,311,079
317	$3,551	$28,097	$31,648	$1,282,981
318	$3,475	$28,173	$31,648	$1,254,808
319	$3,398	$28,250	$31,648	$1,226,558
320	$3,322	$28,326	$31,648	$1,198,232
321	$3,245	$28,403	$31,648	$1,169,829
322	$3,168	$28,480	$31,648	$1,141,349
323	$3,091	$28,557	$31,648	$1,112,792
324	$3,014	$28,634	$31,648	$1,084,158

第27年供款共

$379,778

第27年利息

$41,225

第27年共還本金

$338,554

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,936	$28,712	$31,648	$1,055,446
326	$2,858	$28,790	$31,648	$1,026,656
327	$2,781	$28,868	$31,648	$997,788
328	$2,702	$28,946	$31,648	$968,842
329	$2,624	$29,024	$31,648	$939,818
330	$2,545	$29,103	$31,648	$910,715
331	$2,467	$29,182	$31,648	$881,534
332	$2,387	$29,261	$31,648	$852,273
333	$2,308	$29,340	$31,648	$822,933
334	$2,229	$29,419	$31,648	$793,514
335	$2,149	$29,499	$31,648	$764,014
336	$2,069	$29,579	$31,648	$734,435

第28年供款共

$379,778

第28年利息

$30,056

第28年共還本金

$349,722

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,989	$29,659	$31,648	$704,776
338	$1,909	$29,739	$31,648	$675,037
339	$1,828	$29,820	$31,648	$645,217
340	$1,747	$29,901	$31,648	$615,316
341	$1,666	$29,982	$31,648	$585,334
342	$1,585	$30,063	$31,648	$555,272
343	$1,504	$30,144	$31,648	$525,127
344	$1,422	$30,226	$31,648	$494,901
345	$1,340	$30,308	$31,648	$464,593
346	$1,258	$30,390	$31,648	$434,203
347	$1,176	$30,472	$31,648	$403,731
348	$1,093	$30,555	$31,648	$373,176

第29年供款共

$379,778

第29年利息

$18,519

第29年共還本金

$361,259

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,011	$30,638	$31,648	$342,539
350	$928	$30,720	$31,648	$311,818
351	$845	$30,804	$31,648	$281,015
352	$761	$30,887	$31,648	$250,128
353	$677	$30,971	$31,648	$219,157
354	$594	$31,055	$31,648	$188,102
355	$509	$31,139	$31,648	$156,963
356	$425	$31,223	$31,648	$125,740
357	$341	$31,308	$31,648	$94,433
358	$256	$31,392	$31,648	$63,040
359	$171	$31,477	$31,648	$31,563
360	$85	$31,563	$31,648	$0

第30年供款共

$379,778

第30年利息

$6,602

第30年共還本金

$373,176

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$12,451,354

免責聲明

筍盤推介

按揭保險費
info