樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$157,500

借款月供 $707 , 共加借HK$157,500

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$11,428,942

每月供款
$28,998

首期

$700,000

總貸款額

$6,457,500

總利息

$3,981,442

印花稅

$210,000

其他

$80,000

置業成本總預算

HK$990,000

按月供比率計算

$57,994

置業成本總預算

HK$990,000

首期

$700,000
印花稅

$210,000
- AVD
  
  $210,000
律師費

$ 10,000
代理佣金

$70,000
按揭保險費

$157,500

最低每月入息要求

按月供比率計算

$57,994

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

沙田玖瓏山日瓏閣

thumb_up

豪宅地段, 環境清幽, 二人世界!

實

467 呎

@13,919

local_offer 低水筍價 verified 首置必買 transfer_within_a_station 人才必選

售$650 萬

實

467 呎

@13,919

售$650 萬

local_offer 低水筍價 verified 首置必買 transfer_within_a_station 人才必選

沙田碧濤花園

thumb_up

3房套房企理即住

實

795 呎

@10,063

建

1,102 呎

@7,260

real_estate_agent 罕有放盤 pets 愛竉必選

售$800 萬

實

795 呎

@10,063

建

1,102 呎

@7,260

售$800 萬

real_estate_agent 罕有放盤 pets 愛竉必選

馬鞍山嘉華星濤灣第02座

thumb_up

罕有全海大兩房, 中層, 酒店式私樓, 歡迎查詢!

實

465 呎

@16,774

建

635 呎

@12,283

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買

售$780 萬

實

465 呎

@16,774

建

635 呎

@12,283

售$780 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買

馬鞍山海典灣第06座

thumb_up

中層大則 , 開揚景觀

實

491 呎

@12,831

建

657 呎

@9,589

local_offer 低水筍價

售$630 萬

實

491 呎

@12,831

建

657 呎

@9,589

售$630 萬

local_offer 低水筍價

馬鞍山迎海第02期星灣第20座

thumb_up

馬鞍山迎海＊＊開揚遠景,鄰近鐵路＊＊

實

510 呎

@14,706

local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇 pets 愛竉必選

售$750 萬

實

510 呎

@14,706

售$750 萬

local_offer 低水筍價 verified 首置必買 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

馬鞍山市中心,高層海景,裝修企理!

實

702 呎

@11,254

建

935 呎

@8,449

real_estate_agent 罕有放盤 hotel_class 樓王

售$790 萬

實

702 呎

@11,254

建

935 呎

@8,449

售$790 萬

real_estate_agent 罕有放盤 hotel_class 樓王

馬鞍山泓碧第H19-H20座

thumb_up

兩房環境清幽

實

485 呎

@15,464

local_fire_department 至HIT

售$750 萬

實

485 呎

@15,464

售$750 萬

local_fire_department 至HIT

沙田濱景花園

thumb_up

罕有高層濱景2房

實

395 呎

@15,443

建

478 呎

@12,762

local_fire_department 至HIT

售$610 萬

實

395 呎

@15,443

建

478 呎

@12,762

售$610 萬

local_fire_department 至HIT

沙田濱景花園

thumb_up

奇豐精選 3房套廁馬場河景可約睇

實

542 呎

@13,100

建

659 呎

@10,774

hotel_class 樓王

售$710 萬

實

542 呎

@13,100

建

659 呎

@10,774

售$710 萬

hotel_class 樓王

馬鞍山海典灣第06座

thumb_up

馬鞍山海典灣

實

492 呎

@13,821

建

657 呎

@10,350

local_fire_department 至HIT

售$680 萬

實

492 呎

@13,821

建

657 呎

@10,350

售$680 萬

local_fire_department 至HIT

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

559 呎

@14,311

建

730 呎

@10,959

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$800 萬

實

559 呎

@14,311

建

730 呎

@10,959

售$800 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 vpn_key 有匙即睇

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

利率	15年	20年	25年	30年
1.000	$38,648	$29,698	$24,337	$20,770
1.500	$40,084	$31,160	$25,826	$22,286
2.000	$41,555	$32,667	$27,370	$23,868
2.500	$43,058	$34,218	$28,969	$25,515
3.000	$44,594	$35,813	$30,622	$27,225
3.500	$46,164	$37,451	$32,328	$28,997
4.000	$47,765	$39,131	$34,085	$30,829
4.500	$49,399	$40,853	$35,893	$32,719
5.000	$51,065	$42,617	$37,750	$34,665
5.500	$52,763	$44,420	$39,655	$36,665
6.000	$54,492	$46,264	$41,606	$38,716

每月供款$28,998

年期

30年

貸款金額

$6,457,500

總利息

$3,981,442

總貸款連利息

$10,438,942

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$18,834	$10,163	$28,997	$6,447,337
2	$18,805	$10,192	$28,997	$6,437,145
3	$18,775	$10,222	$28,997	$6,426,923
4	$18,745	$10,252	$28,997	$6,416,671
5	$18,715	$10,282	$28,997	$6,406,389
6	$18,685	$10,312	$28,997	$6,396,078
7	$18,655	$10,342	$28,997	$6,385,736
8	$18,625	$10,372	$28,997	$6,375,364
9	$18,595	$10,402	$28,997	$6,364,961
10	$18,564	$10,433	$28,997	$6,354,529
11	$18,534	$10,463	$28,997	$6,344,066
12	$18,504	$10,494	$28,997	$6,333,572

第1年供款共

$347,965

第1年利息

$224,037

第1年共還本金

$123,928

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$18,473	$10,524	$28,997	$6,323,048
14	$18,442	$10,555	$28,997	$6,312,493
15	$18,411	$10,586	$28,997	$6,301,908
16	$18,381	$10,616	$28,997	$6,291,291
17	$18,350	$10,647	$28,997	$6,280,644
18	$18,319	$10,679	$28,997	$6,269,965
19	$18,287	$10,710	$28,997	$6,259,256
20	$18,256	$10,741	$28,997	$6,248,515
21	$18,225	$10,772	$28,997	$6,237,742
22	$18,193	$10,804	$28,997	$6,226,939
23	$18,162	$10,835	$28,997	$6,216,104
24	$18,130	$10,867	$28,997	$6,205,237

第2年供款共

$347,965

第2年利息

$219,629

第2年共還本金

$128,335

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$18,099	$10,898	$28,997	$6,194,338
26	$18,067	$10,930	$28,997	$6,183,408
27	$18,035	$10,962	$28,997	$6,172,446
28	$18,003	$10,994	$28,997	$6,161,452
29	$17,971	$11,026	$28,997	$6,150,426
30	$17,939	$11,058	$28,997	$6,139,368
31	$17,906	$11,091	$28,997	$6,128,277
32	$17,874	$11,123	$28,997	$6,117,154
33	$17,842	$11,155	$28,997	$6,105,999
34	$17,809	$11,188	$28,997	$6,094,811
35	$17,777	$11,221	$28,997	$6,083,590
36	$17,744	$11,253	$28,997	$6,072,337

第3年供款共

$347,965

第3年利息

$215,065

第3年共還本金

$132,900

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$17,711	$11,286	$28,997	$6,061,051
38	$17,678	$11,319	$28,997	$6,049,732
39	$17,645	$11,352	$28,997	$6,038,380
40	$17,612	$11,385	$28,997	$6,026,995
41	$17,579	$11,418	$28,997	$6,015,576
42	$17,545	$11,452	$28,997	$6,004,125
43	$17,512	$11,485	$28,997	$5,992,640
44	$17,479	$11,519	$28,997	$5,981,121
45	$17,445	$11,552	$28,997	$5,969,569
46	$17,411	$11,586	$28,997	$5,957,983
47	$17,377	$11,620	$28,997	$5,946,364
48	$17,344	$11,653	$28,997	$5,934,710

第4年供款共

$347,965

第4年利息

$210,338

第4年共還本金

$137,627

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$17,310	$11,687	$28,997	$5,923,023
50	$17,275	$11,722	$28,997	$5,911,301
51	$17,241	$11,756	$28,997	$5,899,545
52	$17,207	$11,790	$28,997	$5,887,755
53	$17,173	$11,824	$28,997	$5,875,931
54	$17,138	$11,859	$28,997	$5,864,072
55	$17,104	$11,894	$28,997	$5,852,178
56	$17,069	$11,928	$28,997	$5,840,250
57	$17,034	$11,963	$28,997	$5,828,287
58	$16,999	$11,998	$28,997	$5,816,289
59	$16,964	$12,033	$28,997	$5,804,256
60	$16,929	$12,068	$28,997	$5,792,188

第5年供款共

$347,965

第5年利息

$205,443

第5年共還本金

$142,522

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$16,894	$12,103	$28,997	$5,780,085
62	$16,859	$12,138	$28,997	$5,767,947
63	$16,823	$12,174	$28,997	$5,755,773
64	$16,788	$12,209	$28,997	$5,743,564
65	$16,752	$12,245	$28,997	$5,731,319
66	$16,716	$12,281	$28,997	$5,719,038
67	$16,681	$12,317	$28,997	$5,706,721
68	$16,645	$12,352	$28,997	$5,694,369
69	$16,609	$12,388	$28,997	$5,681,980
70	$16,572	$12,425	$28,997	$5,669,556
71	$16,536	$12,461	$28,997	$5,657,095
72	$16,500	$12,497	$28,997	$5,644,598

第6年供款共

$347,965

第6年利息

$200,374

第6年共還本金

$147,591

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$16,463	$12,534	$28,997	$5,632,064
74	$16,427	$12,570	$28,997	$5,619,494
75	$16,390	$12,607	$28,997	$5,606,887
76	$16,353	$12,644	$28,997	$5,594,243
77	$16,317	$12,681	$28,997	$5,581,563
78	$16,280	$12,718	$28,997	$5,568,845
79	$16,242	$12,755	$28,997	$5,556,091
80	$16,205	$12,792	$28,997	$5,543,299
81	$16,168	$12,829	$28,997	$5,530,470
82	$16,131	$12,867	$28,997	$5,517,603
83	$16,093	$12,904	$28,997	$5,504,699
84	$16,055	$12,942	$28,997	$5,491,758

第7年供款共

$347,965

第7年利息

$195,125

第7年共還本金

$152,840

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$16,018	$12,979	$28,997	$5,478,778
86	$15,980	$13,017	$28,997	$5,465,761
87	$15,942	$13,055	$28,997	$5,452,706
88	$15,904	$13,093	$28,997	$5,439,612
89	$15,866	$13,132	$28,997	$5,426,481
90	$15,827	$13,170	$28,997	$5,413,311
91	$15,789	$13,208	$28,997	$5,400,103
92	$15,750	$13,247	$28,997	$5,386,856
93	$15,712	$13,285	$28,997	$5,373,570
94	$15,673	$13,324	$28,997	$5,360,246
95	$15,634	$13,363	$28,997	$5,346,883
96	$15,595	$13,402	$28,997	$5,333,481

第8年供款共

$347,965

第8年利息

$189,689

第8年共還本金

$158,276

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$15,556	$13,441	$28,997	$5,320,040
98	$15,517	$13,480	$28,997	$5,306,560
99	$15,477	$13,520	$28,997	$5,293,040
100	$15,438	$13,559	$28,997	$5,279,481
101	$15,398	$13,599	$28,997	$5,265,883
102	$15,359	$13,638	$28,997	$5,252,245
103	$15,319	$13,678	$28,997	$5,238,567
104	$15,279	$13,718	$28,997	$5,224,849
105	$15,239	$13,758	$28,997	$5,211,091
106	$15,199	$13,798	$28,997	$5,197,293
107	$15,159	$13,838	$28,997	$5,183,454
108	$15,118	$13,879	$28,997	$5,169,576

第9年供款共

$347,965

第9年利息

$184,059

第9年共還本金

$163,906

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$15,078	$13,919	$28,997	$5,155,657
110	$15,037	$13,960	$28,997	$5,141,697
111	$14,997	$14,000	$28,997	$5,127,696
112	$14,956	$14,041	$28,997	$5,113,655
113	$14,915	$14,082	$28,997	$5,099,573
114	$14,874	$14,123	$28,997	$5,085,450
115	$14,833	$14,164	$28,997	$5,071,285
116	$14,791	$14,206	$28,997	$5,057,079
117	$14,750	$14,247	$28,997	$5,042,832
118	$14,708	$14,289	$28,997	$5,028,543
119	$14,667	$14,330	$28,997	$5,014,213
120	$14,625	$14,372	$28,997	$4,999,840

第10年供款共

$347,965

第10年利息

$178,229

第10年共還本金

$169,735

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$14,583	$14,414	$28,997	$4,985,426
122	$14,541	$14,456	$28,997	$4,970,970
123	$14,499	$14,498	$28,997	$4,956,472
124	$14,456	$14,541	$28,997	$4,941,931
125	$14,414	$14,583	$28,997	$4,927,348
126	$14,371	$14,626	$28,997	$4,912,722
127	$14,329	$14,668	$28,997	$4,898,054
128	$14,286	$14,711	$28,997	$4,883,343
129	$14,243	$14,754	$28,997	$4,868,589
130	$14,200	$14,797	$28,997	$4,853,792
131	$14,157	$14,840	$28,997	$4,838,952
132	$14,114	$14,883	$28,997	$4,824,068

第11年供款共

$347,965

第11年利息

$172,193

第11年共還本金

$175,772

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$14,070	$14,927	$28,997	$4,809,141
134	$14,027	$14,970	$28,997	$4,794,171
135	$13,983	$15,014	$28,997	$4,779,157
136	$13,939	$15,058	$28,997	$4,764,099
137	$13,895	$15,102	$28,997	$4,748,997
138	$13,851	$15,146	$28,997	$4,733,852
139	$13,807	$15,190	$28,997	$4,718,662
140	$13,763	$15,234	$28,997	$4,703,427
141	$13,718	$15,279	$28,997	$4,688,148
142	$13,674	$15,323	$28,997	$4,672,825
143	$13,629	$15,368	$28,997	$4,657,457
144	$13,584	$15,413	$28,997	$4,642,044

第12年供款共

$347,965

第12年利息

$165,941

第12年共還本金

$182,024

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$13,539	$15,458	$28,997	$4,626,587
146	$13,494	$15,503	$28,997	$4,611,084
147	$13,449	$15,548	$28,997	$4,595,536
148	$13,404	$15,593	$28,997	$4,579,942
149	$13,358	$15,639	$28,997	$4,564,303
150	$13,313	$15,685	$28,997	$4,548,619
151	$13,267	$15,730	$28,997	$4,532,889
152	$13,221	$15,776	$28,997	$4,517,113
153	$13,175	$15,822	$28,997	$4,501,290
154	$13,129	$15,868	$28,997	$4,485,422
155	$13,082	$15,915	$28,997	$4,469,507
156	$13,036	$15,961	$28,997	$4,453,546

第13年供款共

$347,965

第13年利息

$159,467

第13年共還本金

$188,498

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$12,990	$16,008	$28,997	$4,437,539
158	$12,943	$16,054	$28,997	$4,421,485
159	$12,896	$16,101	$28,997	$4,405,384
160	$12,849	$16,148	$28,997	$4,389,236
161	$12,802	$16,195	$28,997	$4,373,040
162	$12,755	$16,242	$28,997	$4,356,798
163	$12,707	$16,290	$28,997	$4,340,508
164	$12,660	$16,337	$28,997	$4,324,171
165	$12,612	$16,385	$28,997	$4,307,786
166	$12,564	$16,433	$28,997	$4,291,354
167	$12,516	$16,481	$28,997	$4,274,873
168	$12,468	$16,529	$28,997	$4,258,344

第14年供款共

$347,965

第14年利息

$152,763

第14年共還本金

$195,202

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$12,420	$16,577	$28,997	$4,241,767
170	$12,372	$16,625	$28,997	$4,225,142
171	$12,323	$16,674	$28,997	$4,208,468
172	$12,275	$16,722	$28,997	$4,191,746
173	$12,226	$16,771	$28,997	$4,174,975
174	$12,177	$16,820	$28,997	$4,158,155
175	$12,128	$16,869	$28,997	$4,141,286
176	$12,079	$16,918	$28,997	$4,124,367
177	$12,029	$16,968	$28,997	$4,107,400
178	$11,980	$17,017	$28,997	$4,090,383
179	$11,930	$17,067	$28,997	$4,073,316
180	$11,881	$17,117	$28,997	$4,056,199

第15年供款共

$347,965

第15年利息

$145,820

第15年共還本金

$202,145

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$11,831	$17,166	$28,997	$4,039,033
182	$11,781	$17,217	$28,997	$4,021,816
183	$11,730	$17,267	$28,997	$4,004,550
184	$11,680	$17,317	$28,997	$3,987,232
185	$11,629	$17,368	$28,997	$3,969,865
186	$11,579	$17,418	$28,997	$3,952,446
187	$11,528	$17,469	$28,997	$3,934,977
188	$11,477	$17,520	$28,997	$3,917,457
189	$11,426	$17,571	$28,997	$3,899,886
190	$11,375	$17,622	$28,997	$3,882,264
191	$11,323	$17,674	$28,997	$3,864,590
192	$11,272	$17,725	$28,997	$3,846,865

第16年供款共

$347,965

第16年利息

$138,630

第16年共還本金

$209,335

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$11,220	$17,777	$28,997	$3,829,088
194	$11,168	$17,829	$28,997	$3,811,259
195	$11,116	$17,881	$28,997	$3,793,378
196	$11,064	$17,933	$28,997	$3,775,445
197	$11,012	$17,985	$28,997	$3,757,459
198	$10,959	$18,038	$28,997	$3,739,422
199	$10,907	$18,090	$28,997	$3,721,331
200	$10,854	$18,143	$28,997	$3,703,188
201	$10,801	$18,196	$28,997	$3,684,992
202	$10,748	$18,249	$28,997	$3,666,743
203	$10,695	$18,302	$28,997	$3,648,440
204	$10,641	$18,356	$28,997	$3,630,085

第17年供款共

$347,965

第17年利息

$131,185

第17年共還本金

$216,780

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$10,588	$18,409	$28,997	$3,611,675
206	$10,534	$18,463	$28,997	$3,593,212
207	$10,480	$18,517	$28,997	$3,574,695
208	$10,426	$18,571	$28,997	$3,556,125
209	$10,372	$18,625	$28,997	$3,537,500
210	$10,318	$18,679	$28,997	$3,518,820
211	$10,263	$18,734	$28,997	$3,500,086
212	$10,209	$18,788	$28,997	$3,481,298
213	$10,154	$18,843	$28,997	$3,462,455
214	$10,099	$18,898	$28,997	$3,443,556
215	$10,044	$18,953	$28,997	$3,424,603
216	$9,988	$19,009	$28,997	$3,405,594

第18年供款共

$347,965

第18年利息

$123,474

第18年共還本金

$224,490

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$9,933	$19,064	$28,997	$3,386,530
218	$9,877	$19,120	$28,997	$3,367,411
219	$9,822	$19,175	$28,997	$3,348,235
220	$9,766	$19,231	$28,997	$3,329,004
221	$9,710	$19,287	$28,997	$3,309,716
222	$9,653	$19,344	$28,997	$3,290,373
223	$9,597	$19,400	$28,997	$3,270,972
224	$9,540	$19,457	$28,997	$3,251,516
225	$9,484	$19,513	$28,997	$3,232,002
226	$9,427	$19,570	$28,997	$3,212,432
227	$9,370	$19,627	$28,997	$3,192,804
228	$9,312	$19,685	$28,997	$3,173,120

第19年供款共

$347,965

第19年利息

$115,490

第19年共還本金

$232,475

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$9,255	$19,742	$28,997	$3,153,378
230	$9,197	$19,800	$28,997	$3,133,578
231	$9,140	$19,857	$28,997	$3,113,720
232	$9,082	$19,915	$28,997	$3,093,805
233	$9,024	$19,973	$28,997	$3,073,832
234	$8,965	$20,032	$28,997	$3,053,800
235	$8,907	$20,090	$28,997	$3,033,710
236	$8,848	$20,149	$28,997	$3,013,561
237	$8,790	$20,208	$28,997	$2,993,353
238	$8,731	$20,266	$28,997	$2,973,087
239	$8,672	$20,326	$28,997	$2,952,761
240	$8,612	$20,385	$28,997	$2,932,377

第20年供款共

$347,965

第20年利息

$107,222

第20年共還本金

$240,743

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$8,553	$20,444	$28,997	$2,911,932
242	$8,493	$20,504	$28,997	$2,891,428
243	$8,433	$20,564	$28,997	$2,870,865
244	$8,373	$20,624	$28,997	$2,850,241
245	$8,313	$20,684	$28,997	$2,829,557
246	$8,253	$20,744	$28,997	$2,808,813
247	$8,192	$20,805	$28,997	$2,788,008
248	$8,132	$20,865	$28,997	$2,767,143
249	$8,071	$20,926	$28,997	$2,746,217
250	$8,010	$20,987	$28,997	$2,725,229
251	$7,949	$21,048	$28,997	$2,704,181
252	$7,887	$21,110	$28,997	$2,683,071

第21年供款共

$347,965

第21年利息

$98,659

第21年共還本金

$249,306

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$7,826	$21,171	$28,997	$2,661,900
254	$7,764	$21,233	$28,997	$2,640,666
255	$7,702	$21,295	$28,997	$2,619,371
256	$7,640	$21,357	$28,997	$2,598,014
257	$7,578	$21,420	$28,997	$2,576,595
258	$7,515	$21,482	$28,997	$2,555,113
259	$7,452	$21,545	$28,997	$2,533,568
260	$7,390	$21,607	$28,997	$2,511,960
261	$7,327	$21,671	$28,997	$2,490,290
262	$7,263	$21,734	$28,997	$2,468,556
263	$7,200	$21,797	$28,997	$2,446,759
264	$7,136	$21,861	$28,997	$2,424,898

第22年供款共

$347,965

第22年利息

$89,792

第22年共還本金

$258,173

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$7,073	$21,924	$28,997	$2,402,974
266	$7,009	$21,988	$28,997	$2,380,986
267	$6,945	$22,053	$28,997	$2,358,933
268	$6,880	$22,117	$28,997	$2,336,816
269	$6,816	$22,181	$28,997	$2,314,635
270	$6,751	$22,246	$28,997	$2,292,389
271	$6,686	$22,311	$28,997	$2,270,078
272	$6,621	$22,376	$28,997	$2,247,702
273	$6,556	$22,441	$28,997	$2,225,261
274	$6,490	$22,507	$28,997	$2,202,754
275	$6,425	$22,572	$28,997	$2,180,182
276	$6,359	$22,638	$28,997	$2,157,543

第23年供款共

$347,965

第23年利息

$80,610

第23年共還本金

$267,355

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$6,293	$22,704	$28,997	$2,134,839
278	$6,227	$22,770	$28,997	$2,112,069
279	$6,160	$22,837	$28,997	$2,089,232
280	$6,094	$22,903	$28,997	$2,066,328
281	$6,027	$22,970	$28,997	$2,043,358
282	$5,960	$23,037	$28,997	$2,020,321
283	$5,893	$23,104	$28,997	$1,997,216
284	$5,825	$23,172	$28,997	$1,974,045
285	$5,758	$23,239	$28,997	$1,950,805
286	$5,690	$23,307	$28,997	$1,927,498
287	$5,622	$23,375	$28,997	$1,904,123
288	$5,554	$23,443	$28,997	$1,880,679

第24年供款共

$347,965

第24年利息

$71,101

第24年共還本金

$276,864

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$5,485	$23,512	$28,997	$1,857,168
290	$5,417	$23,580	$28,997	$1,833,587
291	$5,348	$23,649	$28,997	$1,809,938
292	$5,279	$23,718	$28,997	$1,786,220
293	$5,210	$23,787	$28,997	$1,762,433
294	$5,140	$23,857	$28,997	$1,738,576
295	$5,071	$23,926	$28,997	$1,714,650
296	$5,001	$23,996	$28,997	$1,690,654
297	$4,931	$24,066	$28,997	$1,666,588
298	$4,861	$24,136	$28,997	$1,642,452
299	$4,790	$24,207	$28,997	$1,618,245
300	$4,720	$24,277	$28,997	$1,593,968

第25年供款共

$347,965

第25年利息

$61,253

第25年共還本金

$286,711

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$4,649	$24,348	$28,997	$1,569,620
302	$4,578	$24,419	$28,997	$1,545,201
303	$4,507	$24,490	$28,997	$1,520,711
304	$4,435	$24,562	$28,997	$1,496,149
305	$4,364	$24,633	$28,997	$1,471,516
306	$4,292	$24,705	$28,997	$1,446,811
307	$4,220	$24,777	$28,997	$1,422,034
308	$4,148	$24,849	$28,997	$1,397,184
309	$4,075	$24,922	$28,997	$1,372,262
310	$4,002	$24,995	$28,997	$1,347,268
311	$3,930	$25,068	$28,997	$1,322,200
312	$3,856	$25,141	$28,997	$1,297,059

第26年供款共

$347,965

第26年利息

$51,056

第26年共還本金

$296,909

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$3,783	$25,214	$28,997	$1,271,845
314	$3,710	$25,288	$28,997	$1,246,558
315	$3,636	$25,361	$28,997	$1,221,197
316	$3,562	$25,435	$28,997	$1,195,761
317	$3,488	$25,509	$28,997	$1,170,252
318	$3,413	$25,584	$28,997	$1,144,668
319	$3,339	$25,658	$28,997	$1,119,010
320	$3,264	$25,733	$28,997	$1,093,276
321	$3,189	$25,808	$28,997	$1,067,468
322	$3,113	$25,884	$28,997	$1,041,584
323	$3,038	$25,959	$28,997	$1,015,625
324	$2,962	$26,035	$28,997	$989,591

第27年供款共

$347,965

第27年利息

$40,496

第27年共還本金

$307,469

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,886	$26,111	$28,997	$963,480
326	$2,810	$26,187	$28,997	$937,293
327	$2,734	$26,263	$28,997	$911,030
328	$2,657	$26,340	$28,997	$884,690
329	$2,580	$26,417	$28,997	$858,273
330	$2,503	$26,494	$28,997	$831,779
331	$2,426	$26,571	$28,997	$805,208
332	$2,349	$26,649	$28,997	$778,560
333	$2,271	$26,726	$28,997	$751,833
334	$2,193	$26,804	$28,997	$725,029
335	$2,115	$26,882	$28,997	$698,147
336	$2,036	$26,961	$28,997	$671,186

第28年供款共

$347,965

第28年利息

$29,560

第28年共還本金

$318,405

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,958	$27,039	$28,997	$644,147
338	$1,879	$27,118	$28,997	$617,028
339	$1,800	$27,197	$28,997	$589,831
340	$1,720	$27,277	$28,997	$562,554
341	$1,641	$27,356	$28,997	$535,198
342	$1,561	$27,436	$28,997	$507,762
343	$1,481	$27,516	$28,997	$480,246
344	$1,401	$27,596	$28,997	$452,649
345	$1,320	$27,677	$28,997	$424,973
346	$1,240	$27,758	$28,997	$397,215
347	$1,159	$27,839	$28,997	$369,376
348	$1,077	$27,920	$28,997	$341,457

第29年供款共

$347,965

第29年利息

$18,235

第29年共還本金

$329,729

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$996	$28,001	$28,997	$313,456
350	$914	$28,083	$28,997	$285,373
351	$832	$28,165	$28,997	$257,208
352	$750	$28,247	$28,997	$228,961
353	$668	$28,329	$28,997	$200,632
354	$585	$28,412	$28,997	$172,220
355	$502	$28,495	$28,997	$143,725
356	$419	$28,578	$28,997	$115,147
357	$336	$28,661	$28,997	$86,486
358	$252	$28,745	$28,997	$57,741
359	$168	$28,829	$28,997	$28,913
360	$84	$28,913	$28,997	$0

第30年供款共

$347,965

第30年利息

$6,508

第30年共還本金

$341,457

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$11,428,942

免責聲明

筍盤推介

按揭保險費
info