樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$153,000

借款月供 $687 , 共加借HK$153,000

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$11,102,687

每月供款
$28,169

首期

$680,000

總貸款額

$6,273,000

總利息

$3,867,687

印花稅

$204,000

其他

$78,000

置業成本總預算

HK$962,000

按月供比率計算

$56,337

置業成本總預算

HK$962,000

首期

$680,000
印花稅

$204,000
- AVD
  
  $204,000
律師費

$ 10,000
代理佣金

$68,000
按揭保險費

$153,000

最低每月入息要求

按月供比率計算

$56,337

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

馬鞍山海典灣第01座

thumb_up

馬鞍山海典灣兩房

實

477 呎

@15,514

建

637 呎

@11,617

local_fire_department 至HIT

售$740 萬

實

477 呎

@15,514

建

637 呎

@11,617

售$740 萬

local_fire_department 至HIT

VR實景

沙田欣廷軒第03座

thumb_up

*罕有東南* 高層放盤 3分鐘到馬鐵站

實

396 呎

@16,414

建

529 呎

@12,287

local_fire_department 至HIT hotel_class 樓王 verified 首置必買 pets 愛竉必選

售$650 萬

實

396 呎

@16,414

建

529 呎

@12,287

售$650 萬

local_fire_department 至HIT hotel_class 樓王 verified 首置必買 pets 愛竉必選

沙田欣廷軒

thumb_up

罕有極高層東南兩房連天台***必睇***

實

429 呎

@17,483

建

562 呎

@13,345

local_fire_department 至HIT real_estate_agent 罕有放盤 pets 愛竉必選

售$750 萬

實

429 呎

@17,483

建

562 呎

@13,345

售$750 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 pets 愛竉必選

馬鞍山翠擁華庭第08座

thumb_up

翠擁華庭兩房特色

實

521 呎

@12,668

建

678 呎

@9,735

local_fire_department 至HIT real_estate_agent 罕有放盤

售$660 萬

實

521 呎

@12,668

建

678 呎

@9,735

售$660 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

馬鞍山迎海第02期星灣第20座

thumb_up

迎海 2房半靚,近商場

實

496 呎

@15,121

local_fire_department 至HIT local_offer 低水筍價

售$750 萬

實

496 呎

@15,121

售$750 萬

local_fire_department 至HIT local_offer 低水筍價

VR實景

粉嶺蔚翠花園第02座

thumb_up

2座方便，罕有東南內園

實

716 呎

@8,380

建

826 呎

@7,264

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$600 萬

實

716 呎

@8,380

建

826 呎

@7,264

售$600 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇

馬鞍山迎海第04期駿岸第06座

thumb_up

迎海 **開揚遠景,兩房兩廳另有儲物房,齊傢俬可以即住**

實

497 呎

@15,694

local_fire_department 至HIT directions_run 日內即走

售$780 萬

實

497 呎

@15,694

售$780 萬

local_fire_department 至HIT directions_run 日內即走

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

粉嶺牽晴間

thumb_up

牽晴間【三房套房】換樓必睇

實

575 呎

@13,043

建

785 呎

@9,554

real_estate_agent 罕有放盤 pets 愛竉必選

售$750 萬

實

575 呎

@13,043

建

785 呎

@9,554

售$750 萬

real_estate_agent 罕有放盤 pets 愛竉必選

馬鞍山嵐岸第06座

thumb_up

實用2房靚裝修開陽山景臨近大水坑站泰式度假風歡迎約睇

實

512 呎

@12,500

建

683 呎

@9,370

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

售$640 萬

實

512 呎

@12,500

建

683 呎

@9,370

售$640 萬

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

馬鞍山泓碧第03座

thumb_up

泓碧

實

518 呎

@13,494

local_fire_department 至HIT

售$699 萬

實

518 呎

@13,494

售$699 萬

local_fire_department 至HIT

沙田碧濤花園

thumb_up

一期已做大維修👍　優質東南三房套🏠🏠

實

662 呎

@9,819

建

968 呎

@6,715

local_fire_department 至HIT

售$650 萬

實

662 呎

@9,819

建

968 呎

@6,715

售$650 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$37,544	$28,849	$23,641	$20,176
1.500	$38,939	$30,270	$25,088	$21,649
2.000	$40,367	$31,734	$26,588	$23,186
2.500	$41,828	$33,241	$28,142	$24,786
3.000	$43,320	$34,790	$29,747	$26,447
3.500	$44,845	$36,381	$31,404	$28,169
4.000	$46,401	$38,013	$33,111	$29,948
4.500	$47,988	$39,686	$34,867	$31,784
5.000	$49,606	$41,399	$36,671	$33,675
5.500	$51,256	$43,151	$38,522	$35,617
6.000	$52,935	$44,942	$40,417	$37,610

每月供款$28,169

年期

30年

貸款金額

$6,273,000

總利息

$3,867,687

總貸款連利息

$10,140,687

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$18,296	$9,872	$28,169	$6,263,128
2	$18,267	$9,901	$28,169	$6,253,227
3	$18,239	$9,930	$28,169	$6,243,297
4	$18,210	$9,959	$28,169	$6,233,338
5	$18,181	$9,988	$28,169	$6,223,350
6	$18,151	$10,017	$28,169	$6,213,332
7	$18,122	$10,046	$28,169	$6,203,286
8	$18,093	$10,076	$28,169	$6,193,210
9	$18,064	$10,105	$28,169	$6,183,105
10	$18,034	$10,135	$28,169	$6,172,971
11	$18,004	$10,164	$28,169	$6,162,807
12	$17,975	$10,194	$28,169	$6,152,613

第1年供款共

$338,023

第1年利息

$217,636

第1年共還本金

$120,387

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$17,945	$10,223	$28,169	$6,142,390
14	$17,915	$10,253	$28,169	$6,132,136
15	$17,885	$10,283	$28,169	$6,121,853
16	$17,855	$10,313	$28,169	$6,111,540
17	$17,825	$10,343	$28,169	$6,101,197
18	$17,795	$10,373	$28,169	$6,090,823
19	$17,765	$10,404	$28,169	$6,080,420
20	$17,735	$10,434	$28,169	$6,069,986
21	$17,704	$10,464	$28,169	$6,059,521
22	$17,674	$10,495	$28,169	$6,049,026
23	$17,643	$10,526	$28,169	$6,038,501
24	$17,612	$10,556	$28,169	$6,027,944

第2年供款共

$338,023

第2年利息

$213,354

第2年共還本金

$124,669

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$17,582	$10,587	$28,169	$6,017,357
26	$17,551	$10,618	$28,169	$6,006,739
27	$17,520	$10,649	$28,169	$5,996,090
28	$17,489	$10,680	$28,169	$5,985,410
29	$17,457	$10,711	$28,169	$5,974,699
30	$17,426	$10,742	$28,169	$5,963,957
31	$17,395	$10,774	$28,169	$5,953,183
32	$17,363	$10,805	$28,169	$5,942,378
33	$17,332	$10,837	$28,169	$5,931,542
34	$17,300	$10,868	$28,169	$5,920,673
35	$17,269	$10,900	$28,169	$5,909,773
36	$17,237	$10,932	$28,169	$5,898,842

第3年供款共

$338,023

第3年利息

$208,920

第3年共還本金

$129,103

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$17,205	$10,964	$28,169	$5,887,878
38	$17,173	$10,996	$28,169	$5,876,882
39	$17,141	$11,028	$28,169	$5,865,855
40	$17,109	$11,060	$28,169	$5,854,795
41	$17,076	$11,092	$28,169	$5,843,703
42	$17,044	$11,124	$28,169	$5,832,578
43	$17,012	$11,157	$28,169	$5,821,422
44	$16,979	$11,189	$28,169	$5,810,232
45	$16,947	$11,222	$28,169	$5,799,010
46	$16,914	$11,255	$28,169	$5,787,755
47	$16,881	$11,288	$28,169	$5,776,468
48	$16,848	$11,321	$28,169	$5,765,147

第4年供款共

$338,023

第4年利息

$204,328

第4年共還本金

$133,695

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$16,815	$11,354	$28,169	$5,753,793
50	$16,782	$11,387	$28,169	$5,742,407
51	$16,749	$11,420	$28,169	$5,730,987
52	$16,715	$11,453	$28,169	$5,719,534
53	$16,682	$11,487	$28,169	$5,708,047
54	$16,648	$11,520	$28,169	$5,696,527
55	$16,615	$11,554	$28,169	$5,684,973
56	$16,581	$11,587	$28,169	$5,673,386
57	$16,547	$11,621	$28,169	$5,661,765
58	$16,513	$11,655	$28,169	$5,650,110
59	$16,479	$11,689	$28,169	$5,638,421
60	$16,445	$11,723	$28,169	$5,626,697

第5年供款共

$338,023

第5年利息

$199,573

第5年共還本金

$138,450

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$16,411	$11,757	$28,169	$5,614,940
62	$16,377	$11,792	$28,169	$5,603,148
63	$16,343	$11,826	$28,169	$5,591,322
64	$16,308	$11,861	$28,169	$5,579,462
65	$16,273	$11,895	$28,169	$5,567,567
66	$16,239	$11,930	$28,169	$5,555,637
67	$16,204	$11,965	$28,169	$5,543,672
68	$16,169	$12,000	$28,169	$5,531,673
69	$16,134	$12,035	$28,169	$5,519,638
70	$16,099	$12,070	$28,169	$5,507,568
71	$16,064	$12,105	$28,169	$5,495,464
72	$16,028	$12,140	$28,169	$5,483,323

第6年供款共

$338,023

第6年利息

$194,649

第6年共還本金

$143,374

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$15,993	$12,176	$28,169	$5,471,148
74	$15,958	$12,211	$28,169	$5,458,937
75	$15,922	$12,247	$28,169	$5,446,690
76	$15,886	$12,282	$28,169	$5,434,408
77	$15,850	$12,318	$28,169	$5,422,090
78	$15,814	$12,354	$28,169	$5,409,735
79	$15,778	$12,390	$28,169	$5,397,345
80	$15,742	$12,426	$28,169	$5,384,919
81	$15,706	$12,463	$28,169	$5,372,456
82	$15,670	$12,499	$28,169	$5,359,957
83	$15,633	$12,535	$28,169	$5,347,422
84	$15,597	$12,572	$28,169	$5,334,850

第7年供款共

$338,023

第7年利息

$189,550

第7年共還本金

$148,473

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$15,560	$12,609	$28,169	$5,322,242
86	$15,523	$12,645	$28,169	$5,309,596
87	$15,486	$12,682	$28,169	$5,296,914
88	$15,449	$12,719	$28,169	$5,284,195
89	$15,412	$12,756	$28,169	$5,271,438
90	$15,375	$12,794	$28,169	$5,258,645
91	$15,338	$12,831	$28,169	$5,245,814
92	$15,300	$12,868	$28,169	$5,232,946
93	$15,263	$12,906	$28,169	$5,220,040
94	$15,225	$12,943	$28,169	$5,207,096
95	$15,187	$12,981	$28,169	$5,194,115
96	$15,150	$13,019	$28,169	$5,181,096

第8年供款共

$338,023

第8年利息

$184,269

第8年共還本金

$153,754

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$15,112	$13,057	$28,169	$5,168,039
98	$15,073	$13,095	$28,169	$5,154,944
99	$15,035	$13,133	$28,169	$5,141,811
100	$14,997	$13,172	$28,169	$5,128,639
101	$14,959	$13,210	$28,169	$5,115,429
102	$14,920	$13,249	$28,169	$5,102,180
103	$14,881	$13,287	$28,169	$5,088,893
104	$14,843	$13,326	$28,169	$5,075,567
105	$14,804	$13,365	$28,169	$5,062,202
106	$14,765	$13,404	$28,169	$5,048,799
107	$14,726	$13,443	$28,169	$5,035,356
108	$14,686	$13,482	$28,169	$5,021,874

第9年供款共

$338,023

第9年利息

$178,800

第9年共還本金

$159,223

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$14,647	$13,521	$28,169	$5,008,352
110	$14,608	$13,561	$28,169	$4,994,791
111	$14,568	$13,600	$28,169	$4,981,191
112	$14,528	$13,640	$28,169	$4,967,551
113	$14,489	$13,680	$28,169	$4,953,871
114	$14,449	$13,720	$28,169	$4,940,151
115	$14,409	$13,760	$28,169	$4,926,391
116	$14,369	$13,800	$28,169	$4,912,591
117	$14,328	$13,840	$28,169	$4,898,751
118	$14,288	$13,881	$28,169	$4,884,871
119	$14,248	$13,921	$28,169	$4,870,950
120	$14,207	$13,962	$28,169	$4,856,988

第10年供款共

$338,023

第10年利息

$173,137

第10年共還本金

$164,886

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$14,166	$14,002	$28,169	$4,842,986
122	$14,125	$14,043	$28,169	$4,828,942
123	$14,084	$14,084	$28,169	$4,814,858
124	$14,043	$14,125	$28,169	$4,800,733
125	$14,002	$14,166	$28,169	$4,786,567
126	$13,961	$14,208	$28,169	$4,772,359
127	$13,919	$14,249	$28,169	$4,758,110
128	$13,878	$14,291	$28,169	$4,743,819
129	$13,836	$14,332	$28,169	$4,729,486
130	$13,794	$14,374	$28,169	$4,715,112
131	$13,752	$14,416	$28,169	$4,700,696
132	$13,710	$14,458	$28,169	$4,686,238

第11年供款共

$338,023

第11年利息

$167,273

第11年共還本金

$170,750

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$13,668	$14,500	$28,169	$4,671,737
134	$13,626	$14,543	$28,169	$4,657,195
135	$13,583	$14,585	$28,169	$4,642,610
136	$13,541	$14,628	$28,169	$4,627,982
137	$13,498	$14,670	$28,169	$4,613,312
138	$13,455	$14,713	$28,169	$4,598,599
139	$13,413	$14,756	$28,169	$4,583,843
140	$13,370	$14,799	$28,169	$4,569,044
141	$13,326	$14,842	$28,169	$4,554,201
142	$13,283	$14,885	$28,169	$4,539,316
143	$13,240	$14,929	$28,169	$4,524,387
144	$13,196	$14,972	$28,169	$4,509,415

第12年供款共

$338,023

第12年利息

$161,200

第12年共還本金

$176,823

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$13,152	$15,016	$28,169	$4,494,398
146	$13,109	$15,060	$28,169	$4,479,339
147	$13,065	$15,104	$28,169	$4,464,235
148	$13,021	$15,148	$28,169	$4,449,087
149	$12,977	$15,192	$28,169	$4,433,895
150	$12,932	$15,236	$28,169	$4,418,658
151	$12,888	$15,281	$28,169	$4,403,378
152	$12,843	$15,325	$28,169	$4,388,052
153	$12,798	$15,370	$28,169	$4,372,682
154	$12,754	$15,415	$28,169	$4,357,267
155	$12,709	$15,460	$28,169	$4,341,807
156	$12,664	$15,505	$28,169	$4,326,302

第13年供款共

$338,023

第13年利息

$154,911

第13年共還本金

$183,112

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$12,618	$15,550	$28,169	$4,310,752
158	$12,573	$15,596	$28,169	$4,295,157
159	$12,528	$15,641	$28,169	$4,279,516
160	$12,482	$15,687	$28,169	$4,263,829
161	$12,436	$15,732	$28,169	$4,248,096
162	$12,390	$15,778	$28,169	$4,232,318
163	$12,344	$15,824	$28,169	$4,216,494
164	$12,298	$15,870	$28,169	$4,200,623
165	$12,252	$15,917	$28,169	$4,184,707
166	$12,205	$15,963	$28,169	$4,168,743
167	$12,159	$16,010	$28,169	$4,152,734
168	$12,112	$16,056	$28,169	$4,136,677

第14年供款共

$338,023

第14年利息

$148,398

第14年共還本金

$189,625

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$12,065	$16,103	$28,169	$4,120,574
170	$12,018	$16,150	$28,169	$4,104,424
171	$11,971	$16,197	$28,169	$4,088,226
172	$11,924	$16,245	$28,169	$4,071,982
173	$11,877	$16,292	$28,169	$4,055,690
174	$11,829	$16,339	$28,169	$4,039,350
175	$11,781	$16,387	$28,169	$4,022,963
176	$11,734	$16,435	$28,169	$4,006,528
177	$11,686	$16,483	$28,169	$3,990,046
178	$11,638	$16,531	$28,169	$3,973,515
179	$11,589	$16,579	$28,169	$3,956,935
180	$11,541	$16,628	$28,169	$3,940,308

第15年供款共

$338,023

第15年利息

$141,653

第15年共還本金

$196,369

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$11,493	$16,676	$28,169	$3,923,632
182	$11,444	$16,725	$28,169	$3,906,907
183	$11,395	$16,773	$28,169	$3,890,134
184	$11,346	$16,822	$28,169	$3,873,311
185	$11,297	$16,871	$28,169	$3,856,440
186	$11,248	$16,921	$28,169	$3,839,519
187	$11,199	$16,970	$28,169	$3,822,549
188	$11,149	$17,019	$28,169	$3,805,530
189	$11,099	$17,069	$28,169	$3,788,461
190	$11,050	$17,119	$28,169	$3,771,342
191	$11,000	$17,169	$28,169	$3,754,173
192	$10,950	$17,219	$28,169	$3,736,954

第16年供款共

$338,023

第16年利息

$134,669

第16年共還本金

$203,354

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$10,899	$17,269	$28,169	$3,719,685
194	$10,849	$17,319	$28,169	$3,702,366
195	$10,799	$17,370	$28,169	$3,684,996
196	$10,748	$17,421	$28,169	$3,667,575
197	$10,697	$17,471	$28,169	$3,650,103
198	$10,646	$17,522	$28,169	$3,632,581
199	$10,595	$17,574	$28,169	$3,615,007
200	$10,544	$17,625	$28,169	$3,597,383
201	$10,492	$17,676	$28,169	$3,579,706
202	$10,441	$17,728	$28,169	$3,561,979
203	$10,389	$17,779	$28,169	$3,544,199
204	$10,337	$17,831	$28,169	$3,526,368

第17年供款共

$338,023

第17年利息

$127,437

第17年共還本金

$210,586

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$10,285	$17,883	$28,169	$3,508,485
206	$10,233	$17,935	$28,169	$3,490,549
207	$10,181	$17,988	$28,169	$3,472,561
208	$10,128	$18,040	$28,169	$3,454,521
209	$10,076	$18,093	$28,169	$3,436,428
210	$10,023	$18,146	$28,169	$3,418,282
211	$9,970	$18,199	$28,169	$3,400,084
212	$9,917	$18,252	$28,169	$3,381,832
213	$9,864	$18,305	$28,169	$3,363,527
214	$9,810	$18,358	$28,169	$3,345,169
215	$9,757	$18,412	$28,169	$3,326,757
216	$9,703	$18,466	$28,169	$3,308,292

第18年供款共

$338,023

第18年利息

$119,947

第18年共還本金

$218,076

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$9,649	$18,519	$28,169	$3,289,772
218	$9,595	$18,573	$28,169	$3,271,199
219	$9,541	$18,628	$28,169	$3,252,571
220	$9,487	$18,682	$28,169	$3,233,889
221	$9,432	$18,736	$28,169	$3,215,153
222	$9,378	$18,791	$28,169	$3,196,362
223	$9,323	$18,846	$28,169	$3,177,516
224	$9,268	$18,901	$28,169	$3,158,615
225	$9,213	$18,956	$28,169	$3,139,659
226	$9,157	$19,011	$28,169	$3,120,648
227	$9,102	$19,067	$28,169	$3,101,581
228	$9,046	$19,122	$28,169	$3,082,459

第19年供款共

$338,023

第19年利息

$112,190

第19年共還本金

$225,833

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$8,991	$19,178	$28,169	$3,063,281
230	$8,935	$19,234	$28,169	$3,044,047
231	$8,878	$19,290	$28,169	$3,024,757
232	$8,822	$19,346	$28,169	$3,005,411
233	$8,766	$19,403	$28,169	$2,986,008
234	$8,709	$19,459	$28,169	$2,966,548
235	$8,652	$19,516	$28,169	$2,947,032
236	$8,596	$19,573	$28,169	$2,927,459
237	$8,538	$19,630	$28,169	$2,907,829
238	$8,481	$19,687	$28,169	$2,888,142
239	$8,424	$19,745	$28,169	$2,868,397
240	$8,366	$19,802	$28,169	$2,848,594

第20年供款共

$338,023

第20年利息

$104,158

第20年共還本金

$233,865

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$8,308	$19,860	$28,169	$2,828,734
242	$8,250	$19,918	$28,169	$2,808,816
243	$8,192	$19,976	$28,169	$2,788,840
244	$8,134	$20,034	$28,169	$2,768,806
245	$8,076	$20,093	$28,169	$2,748,713
246	$8,017	$20,151	$28,169	$2,728,561
247	$7,958	$20,210	$28,169	$2,708,351
248	$7,899	$20,269	$28,169	$2,688,082
249	$7,840	$20,328	$28,169	$2,667,753
250	$7,781	$20,388	$28,169	$2,647,366
251	$7,721	$20,447	$28,169	$2,626,919
252	$7,662	$20,507	$28,169	$2,606,412

第21年供款共

$338,023

第21年利息

$95,840

第21年共還本金

$242,183

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$7,602	$20,567	$28,169	$2,585,845
254	$7,542	$20,627	$28,169	$2,565,219
255	$7,482	$20,687	$28,169	$2,544,532
256	$7,422	$20,747	$28,169	$2,523,785
257	$7,361	$20,808	$28,169	$2,502,978
258	$7,300	$20,868	$28,169	$2,482,109
259	$7,239	$20,929	$28,169	$2,461,180
260	$7,178	$20,990	$28,169	$2,440,190
261	$7,117	$21,051	$28,169	$2,419,139
262	$7,056	$21,113	$28,169	$2,398,026
263	$6,994	$21,174	$28,169	$2,376,852
264	$6,932	$21,236	$28,169	$2,355,616

第22年供款共

$338,023

第22年利息

$87,227

第22年共還本金

$250,796

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$6,871	$21,298	$28,169	$2,334,318
266	$6,808	$21,360	$28,169	$2,312,957
267	$6,746	$21,422	$28,169	$2,291,535
268	$6,684	$21,485	$28,169	$2,270,050
269	$6,621	$21,548	$28,169	$2,248,502
270	$6,558	$21,610	$28,169	$2,226,892
271	$6,495	$21,673	$28,169	$2,205,219
272	$6,432	$21,737	$28,169	$2,183,482
273	$6,368	$21,800	$28,169	$2,161,682
274	$6,305	$21,864	$28,169	$2,139,818
275	$6,241	$21,927	$28,169	$2,117,891
276	$6,177	$21,991	$28,169	$2,095,899

第23年供款共

$338,023

第23年利息

$78,307

第23年共還本金

$259,716

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$6,113	$22,056	$28,169	$2,073,844
278	$6,049	$22,120	$28,169	$2,051,724
279	$5,984	$22,184	$28,169	$2,029,540
280	$5,919	$22,249	$28,169	$2,007,290
281	$5,855	$22,314	$28,169	$1,984,976
282	$5,790	$22,379	$28,169	$1,962,597
283	$5,724	$22,444	$28,169	$1,940,153
284	$5,659	$22,510	$28,169	$1,917,643
285	$5,593	$22,575	$28,169	$1,895,068
286	$5,527	$22,641	$28,169	$1,872,427
287	$5,461	$22,707	$28,169	$1,849,719
288	$5,395	$22,774	$28,169	$1,826,946

第24年供款共

$338,023

第24年利息

$69,069

第24年共還本金

$268,954

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$5,329	$22,840	$28,169	$1,804,106
290	$5,262	$22,907	$28,169	$1,781,199
291	$5,195	$22,973	$28,169	$1,758,226
292	$5,128	$23,040	$28,169	$1,735,185
293	$5,061	$23,108	$28,169	$1,712,078
294	$4,994	$23,175	$28,169	$1,688,903
295	$4,926	$23,243	$28,169	$1,665,660
296	$4,858	$23,310	$28,169	$1,642,350
297	$4,790	$23,378	$28,169	$1,618,971
298	$4,722	$23,447	$28,169	$1,595,525
299	$4,654	$23,515	$28,169	$1,572,010
300	$4,585	$23,584	$28,169	$1,548,426

第25年供款共

$338,023

第25年利息

$59,503

第25年共還本金

$278,520

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$4,516	$23,652	$28,169	$1,524,774
302	$4,447	$23,721	$28,169	$1,501,052
303	$4,378	$23,791	$28,169	$1,477,262
304	$4,309	$23,860	$28,169	$1,453,402
305	$4,239	$23,929	$28,169	$1,429,473
306	$4,169	$23,999	$28,169	$1,405,473
307	$4,099	$24,069	$28,169	$1,381,404
308	$4,029	$24,139	$28,169	$1,357,265
309	$3,959	$24,210	$28,169	$1,333,055
310	$3,888	$24,280	$28,169	$1,308,774
311	$3,817	$24,351	$28,169	$1,284,423
312	$3,746	$24,422	$28,169	$1,260,001

第26年供款共

$338,023

第26年利息

$49,597

第26年共還本金

$288,426

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$3,675	$24,494	$28,169	$1,235,507
314	$3,604	$24,565	$28,169	$1,210,942
315	$3,532	$24,637	$28,169	$1,186,305
316	$3,460	$24,709	$28,169	$1,161,597
317	$3,388	$24,781	$28,169	$1,136,816
318	$3,316	$24,853	$28,169	$1,111,963
319	$3,243	$24,925	$28,169	$1,087,038
320	$3,171	$24,998	$28,169	$1,062,040
321	$3,098	$25,071	$28,169	$1,036,969
322	$3,024	$25,144	$28,169	$1,011,825
323	$2,951	$25,217	$28,169	$986,607
324	$2,878	$25,291	$28,169	$961,317

第27年供款共

$338,023

第27年利息

$39,339

第27年共還本金

$298,684

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,804	$25,365	$28,169	$935,952
326	$2,730	$25,439	$28,169	$910,513
327	$2,656	$25,513	$28,169	$885,000
328	$2,581	$25,587	$28,169	$859,413
329	$2,507	$25,662	$28,169	$833,751
330	$2,432	$25,737	$28,169	$808,014
331	$2,357	$25,812	$28,169	$782,202
332	$2,281	$25,887	$28,169	$756,315
333	$2,206	$25,963	$28,169	$730,352
334	$2,130	$26,038	$28,169	$704,314
335	$2,054	$26,114	$28,169	$678,200
336	$1,978	$26,190	$28,169	$652,009

第28年供款共

$338,023

第28年利息

$28,716

第28年共還本金

$309,307

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,902	$26,267	$28,169	$625,742
338	$1,825	$26,343	$28,169	$599,399
339	$1,748	$26,420	$28,169	$572,979
340	$1,671	$26,497	$28,169	$546,481
341	$1,594	$26,575	$28,169	$519,906
342	$1,516	$26,652	$28,169	$493,254
343	$1,439	$26,730	$28,169	$466,524
344	$1,361	$26,808	$28,169	$439,716
345	$1,283	$26,886	$28,169	$412,830
346	$1,204	$26,964	$28,169	$385,866
347	$1,125	$27,043	$28,169	$358,823
348	$1,047	$27,122	$28,169	$331,701

第29年供款共

$338,023

第29年利息

$17,714

第29年共還本金

$320,308

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$967	$27,201	$28,169	$304,500
350	$888	$27,280	$28,169	$277,219
351	$809	$27,360	$28,169	$249,859
352	$729	$27,440	$28,169	$222,419
353	$649	$27,520	$28,169	$194,900
354	$568	$27,600	$28,169	$167,299
355	$488	$27,681	$28,169	$139,619
356	$407	$27,761	$28,169	$111,857
357	$326	$27,842	$28,169	$84,015
358	$245	$27,924	$28,169	$56,092
359	$164	$28,005	$28,169	$28,087
360	$82	$28,087	$28,169	$0

第30年供款共

$338,023

第30年利息

$6,322

第30年共還本金

$331,701

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$11,102,687

免責聲明

筍盤推介

按揭保險費
info