樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$168,750

借款月供 $758 , 共加借HK$168,750

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$12,244,581

每月供款
$31,069

首期

$750,000

總貸款額

$6,918,750

總利息

$4,265,831

印花稅

$225,000

其他

$85,000

置業成本總預算

HK$1,060,000

按月供比率計算

$62,137

置業成本總預算

HK$1,060,000

首期

$750,000
印花稅

$225,000
- AVD
  
  $225,000
律師費

$ 10,000
代理佣金

$75,000
按揭保險費

$168,750

最低每月入息要求

按月供比率計算

$62,137

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

粉嶺花都廣場第03座

thumb_up

三房改兩大房靚裝修

實

526 呎

@12,738

建

711 呎

@9,423

售$670 萬

實

526 呎

@12,738

建

711 呎

@9,423

售$670 萬

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

VR實景

粉嶺牽晴間第12座

thumb_up

巨廳三房,綠蔭山景

實

714 呎

@10,924

建

978 呎

@7,975

real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

售$780 萬

實

714 呎

@10,924

建

978 呎

@7,975

售$780 萬

real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選

沙田沙田第一城

thumb_up

罕有3房企理必睇

實

478 呎

@14,644

建

605 呎

@11,570

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買

售$700 萬

實

478 呎

@14,644

建

605 呎

@11,570

售$700 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 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

馬鞍山迎海第03期星灣御第23座

thumb_up

近烏溪沙站,極高層正南山景

實

498 呎

@14,016

real_estate_agent 罕有放盤

售$698 萬

實

498 呎

@14,016

售$698 萬

real_estate_agent 罕有放盤

沙田欣廷軒

thumb_up

高層開揚👍👍　買住現成新淨靚裝兩房🏠🏠

實

393 呎

@18,321

建

526 呎

@13,688

real_estate_agent 罕有放盤 pets 愛竉必選

售$720 萬

實

393 呎

@18,321

建

526 呎

@13,688

售$720 萬

real_estate_agent 罕有放盤 pets 愛竉必選

馬鞍山長庚村

thumb_up

**最近馬鞍山市中心靚裝修下覆式可步行到馬鞍山~又租又賣**

建

1,000 呎

@8,500

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$850 萬

建

1,000 呎

@8,500

售$850 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

馬鞍山海典灣第06座

thumb_up

高層品味靚裝,即買即住上車之選

實

476 呎

@13,866

建

655 呎

@10,076

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

售$660 萬

實

476 呎

@13,866

建

655 呎

@10,076

售$660 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

沙田欣廷軒第01座

thumb_up

高層有裝實用兩邊廳.

實

419 呎

@16,706

建

549 呎

@12,750

local_fire_department 至HIT

售$700 萬

實

419 呎

@16,706

建

549 呎

@12,750

售$700 萬

local_fire_department 至HIT

馬鞍山迎海第03期星灣御第25座

thumb_up

迎海高層雅裝2房+儲物房必睇

實

498 呎

@15,663

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$780 萬

實

498 呎

@15,663

售$780 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

馬鞍山海典灣第05座

thumb_up

海典灣 3房1套海景單位車位充足

實

688 呎

@11,483

建

925 呎

@8,541

local_fire_department 至HIT

售$790 萬

實

688 呎

@11,483

建

925 呎

@8,541

售$790 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$41,408	$31,819	$26,075	$22,253
1.500	$42,948	$33,386	$27,671	$23,878
2.000	$44,523	$35,001	$29,325	$25,573
2.500	$46,133	$36,663	$31,039	$27,337
3.000	$47,780	$38,371	$32,809	$29,170
3.500	$49,461	$40,126	$34,637	$31,068
4.000	$51,177	$41,926	$36,520	$33,031
4.500	$52,928	$43,771	$38,457	$35,056
5.000	$54,713	$45,661	$40,446	$37,141
5.500	$56,532	$47,593	$42,487	$39,284
6.000	$58,384	$49,568	$44,578	$41,481

每月供款$31,069

年期

30年

貸款金額

$6,918,750

總利息

$4,265,831

總貸款連利息

$11,184,581

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$20,180	$10,889	$31,068	$6,907,861
2	$20,148	$10,920	$31,068	$6,896,941
3	$20,116	$10,952	$31,068	$6,885,989
4	$20,084	$10,984	$31,068	$6,875,005
5	$20,052	$11,016	$31,068	$6,863,989
6	$20,020	$11,048	$31,068	$6,852,940
7	$19,988	$11,081	$31,068	$6,841,860
8	$19,955	$11,113	$31,068	$6,830,747
9	$19,923	$11,145	$31,068	$6,819,602
10	$19,891	$11,178	$31,068	$6,808,424
11	$19,858	$11,210	$31,068	$6,797,213
12	$19,825	$11,243	$31,068	$6,785,970

第1年供款共

$372,819

第1年利息

$240,040

第1年共還本金

$132,780

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$19,792	$11,276	$31,068	$6,774,694
14	$19,760	$11,309	$31,068	$6,763,386
15	$19,727	$11,342	$31,068	$6,752,044
16	$19,693	$11,375	$31,068	$6,740,669
17	$19,660	$11,408	$31,068	$6,729,261
18	$19,627	$11,441	$31,068	$6,717,820
19	$19,594	$11,475	$31,068	$6,706,345
20	$19,560	$11,508	$31,068	$6,694,837
21	$19,527	$11,542	$31,068	$6,683,295
22	$19,493	$11,575	$31,068	$6,671,720
23	$19,459	$11,609	$31,068	$6,660,111
24	$19,425	$11,643	$31,068	$6,648,468

第2年供款共

$372,819

第2年利息

$235,317

第2年共還本金

$137,502

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$19,391	$11,677	$31,068	$6,636,791
26	$19,357	$11,711	$31,068	$6,625,080
27	$19,323	$11,745	$31,068	$6,613,335
28	$19,289	$11,779	$31,068	$6,601,556
29	$19,255	$11,814	$31,068	$6,589,742
30	$19,220	$11,848	$31,068	$6,577,894
31	$19,186	$11,883	$31,068	$6,566,011
32	$19,151	$11,917	$31,068	$6,554,094
33	$19,116	$11,952	$31,068	$6,542,141
34	$19,081	$11,987	$31,068	$6,530,154
35	$19,046	$12,022	$31,068	$6,518,132
36	$19,011	$12,057	$31,068	$6,506,075

第3年供款共

$372,819

第3年利息

$230,427

第3年共還本金

$142,393

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$18,976	$12,092	$31,068	$6,493,983
38	$18,941	$12,127	$31,068	$6,481,856
39	$18,905	$12,163	$31,068	$6,469,693
40	$18,870	$12,198	$31,068	$6,457,494
41	$18,834	$12,234	$31,068	$6,445,260
42	$18,799	$12,270	$31,068	$6,432,991
43	$18,763	$12,305	$31,068	$6,420,685
44	$18,727	$12,341	$31,068	$6,408,344
45	$18,691	$12,377	$31,068	$6,395,967
46	$18,655	$12,413	$31,068	$6,383,554
47	$18,619	$12,450	$31,068	$6,371,104
48	$18,582	$12,486	$31,068	$6,358,618

第4年供款共

$372,819

第4年利息

$225,362

第4年共還本金

$147,457

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$18,546	$12,522	$31,068	$6,346,096
50	$18,509	$12,559	$31,068	$6,333,537
51	$18,473	$12,595	$31,068	$6,320,941
52	$18,436	$12,632	$31,068	$6,308,309
53	$18,399	$12,669	$31,068	$6,295,640
54	$18,362	$12,706	$31,068	$6,282,934
55	$18,325	$12,743	$31,068	$6,270,191
56	$18,288	$12,780	$31,068	$6,257,411
57	$18,251	$12,817	$31,068	$6,244,593
58	$18,213	$12,855	$31,068	$6,231,739
59	$18,176	$12,892	$31,068	$6,218,846
60	$18,138	$12,930	$31,068	$6,205,916

第5年供款共

$372,819

第5年利息

$220,117

第5年共還本金

$152,702

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$18,101	$12,968	$31,068	$6,192,949
62	$18,063	$13,006	$31,068	$6,179,943
63	$18,025	$13,043	$31,068	$6,166,900
64	$17,987	$13,081	$31,068	$6,153,818
65	$17,949	$13,120	$31,068	$6,140,698
66	$17,910	$13,158	$31,068	$6,127,541
67	$17,872	$13,196	$31,068	$6,114,344
68	$17,834	$13,235	$31,068	$6,101,109
69	$17,795	$13,273	$31,068	$6,087,836
70	$17,756	$13,312	$31,068	$6,074,524
71	$17,717	$13,351	$31,068	$6,061,173
72	$17,678	$13,390	$31,068	$6,047,783

第6年供款共

$372,819

第6年利息

$214,686

第6年共還本金

$158,133

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$17,639	$13,429	$31,068	$6,034,354
74	$17,600	$13,468	$31,068	$6,020,886
75	$17,561	$13,507	$31,068	$6,007,379
76	$17,522	$13,547	$31,068	$5,993,832
77	$17,482	$13,586	$31,068	$5,980,246
78	$17,442	$13,626	$31,068	$5,966,620
79	$17,403	$13,666	$31,068	$5,952,954
80	$17,363	$13,705	$31,068	$5,939,249
81	$17,323	$13,745	$31,068	$5,925,503
82	$17,283	$13,786	$31,068	$5,911,718
83	$17,243	$13,826	$31,068	$5,897,892
84	$17,202	$13,866	$31,068	$5,884,026

第7年供款共

$372,819

第7年利息

$209,062

第7年共還本金

$163,757

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$17,162	$13,907	$31,068	$5,870,119
86	$17,121	$13,947	$31,068	$5,856,172
87	$17,081	$13,988	$31,068	$5,842,185
88	$17,040	$14,029	$31,068	$5,828,156
89	$16,999	$14,069	$31,068	$5,814,086
90	$16,958	$14,111	$31,068	$5,799,976
91	$16,917	$14,152	$31,068	$5,785,824
92	$16,875	$14,193	$31,068	$5,771,631
93	$16,834	$14,234	$31,068	$5,757,397
94	$16,792	$14,276	$31,068	$5,743,121
95	$16,751	$14,318	$31,068	$5,728,804
96	$16,709	$14,359	$31,068	$5,714,444

第8年供款共

$372,819

第8年利息

$203,238

第8年共還本金

$169,582

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$16,667	$14,401	$31,068	$5,700,043
98	$16,625	$14,443	$31,068	$5,685,600
99	$16,583	$14,485	$31,068	$5,671,115
100	$16,541	$14,528	$31,068	$5,656,587
101	$16,498	$14,570	$31,068	$5,642,017
102	$16,456	$14,612	$31,068	$5,627,405
103	$16,413	$14,655	$31,068	$5,612,750
104	$16,371	$14,698	$31,068	$5,598,052
105	$16,328	$14,741	$31,068	$5,583,311
106	$16,285	$14,784	$31,068	$5,568,528
107	$16,242	$14,827	$31,068	$5,553,701
108	$16,198	$14,870	$31,068	$5,538,831

第9年供款共

$372,819

第9年利息

$197,206

第9年共還本金

$175,613

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$16,155	$14,913	$31,068	$5,523,918
110	$16,111	$14,957	$31,068	$5,508,961
111	$16,068	$15,000	$31,068	$5,493,960
112	$16,024	$15,044	$31,068	$5,478,916
113	$15,980	$15,088	$31,068	$5,463,828
114	$15,936	$15,132	$31,068	$5,448,696
115	$15,892	$15,176	$31,068	$5,433,520
116	$15,848	$15,221	$31,068	$5,418,299
117	$15,803	$15,265	$31,068	$5,403,034
118	$15,759	$15,309	$31,068	$5,387,725
119	$15,714	$15,354	$31,068	$5,372,371
120	$15,669	$15,399	$31,068	$5,356,972

第10年供款共

$372,819

第10年利息

$190,960

第10年共還本金

$181,859

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$15,625	$15,444	$31,068	$5,341,528
122	$15,579	$15,489	$31,068	$5,326,039
123	$15,534	$15,534	$31,068	$5,310,505
124	$15,489	$15,579	$31,068	$5,294,926
125	$15,444	$15,625	$31,068	$5,279,301
126	$15,398	$15,670	$31,068	$5,263,631
127	$15,352	$15,716	$31,068	$5,247,915
128	$15,306	$15,762	$31,068	$5,232,153
129	$15,260	$15,808	$31,068	$5,216,345
130	$15,214	$15,854	$31,068	$5,200,491
131	$15,168	$15,900	$31,068	$5,184,591
132	$15,122	$15,947	$31,068	$5,168,645

第11年供款共

$372,819

第11年利息

$184,492

第11年共還本金

$188,327

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$15,075	$15,993	$31,068	$5,152,652
134	$15,029	$16,040	$31,068	$5,136,612
135	$14,982	$16,086	$31,068	$5,120,525
136	$14,935	$16,133	$31,068	$5,104,392
137	$14,888	$16,180	$31,068	$5,088,211
138	$14,841	$16,228	$31,068	$5,071,984
139	$14,793	$16,275	$31,068	$5,055,709
140	$14,746	$16,322	$31,068	$5,039,386
141	$14,698	$16,370	$31,068	$5,023,016
142	$14,650	$16,418	$31,068	$5,006,598
143	$14,603	$16,466	$31,068	$4,990,133
144	$14,555	$16,514	$31,068	$4,973,619

第12年供款共

$372,819

第12年利息

$177,794

第12年共還本金

$195,026

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$14,506	$16,562	$31,068	$4,957,057
146	$14,458	$16,610	$31,068	$4,940,447
147	$14,410	$16,659	$31,068	$4,923,788
148	$14,361	$16,707	$31,068	$4,907,081
149	$14,312	$16,756	$31,068	$4,890,325
150	$14,263	$16,805	$31,068	$4,873,520
151	$14,214	$16,854	$31,068	$4,856,666
152	$14,165	$16,903	$31,068	$4,839,763
153	$14,116	$16,952	$31,068	$4,822,811
154	$14,067	$17,002	$31,068	$4,805,809
155	$14,017	$17,051	$31,068	$4,788,758
156	$13,967	$17,101	$31,068	$4,771,657

第13年供款共

$372,819

第13年利息

$170,857

第13年共還本金

$201,962

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$13,917	$17,151	$31,068	$4,754,506
158	$13,867	$17,201	$31,068	$4,737,305
159	$13,817	$17,251	$31,068	$4,720,054
160	$13,767	$17,301	$31,068	$4,702,752
161	$13,716	$17,352	$31,068	$4,685,401
162	$13,666	$17,403	$31,068	$4,667,998
163	$13,615	$17,453	$31,068	$4,650,545
164	$13,564	$17,504	$31,068	$4,633,041
165	$13,513	$17,555	$31,068	$4,615,485
166	$13,462	$17,606	$31,068	$4,597,879
167	$13,410	$17,658	$31,068	$4,580,221
168	$13,359	$17,709	$31,068	$4,562,512

第14年供款共

$372,819

第14年利息

$163,674

第14年共還本金

$209,145

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$13,307	$17,761	$31,068	$4,544,751
170	$13,256	$17,813	$31,068	$4,526,938
171	$13,204	$17,865	$31,068	$4,509,073
172	$13,151	$17,917	$31,068	$4,491,156
173	$13,099	$17,969	$31,068	$4,473,187
174	$13,047	$18,021	$31,068	$4,455,166
175	$12,994	$18,074	$31,068	$4,437,092
176	$12,942	$18,127	$31,068	$4,418,965
177	$12,889	$18,180	$31,068	$4,400,785
178	$12,836	$18,233	$31,068	$4,382,553
179	$12,782	$18,286	$31,068	$4,364,267
180	$12,729	$18,339	$31,068	$4,345,928

第15年供款共

$372,819

第15年利息

$156,235

第15年共還本金

$216,584

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$12,676	$18,393	$31,068	$4,327,535
182	$12,622	$18,446	$31,068	$4,309,089
183	$12,568	$18,500	$31,068	$4,290,589
184	$12,514	$18,554	$31,068	$4,272,035
185	$12,460	$18,608	$31,068	$4,253,427
186	$12,406	$18,662	$31,068	$4,234,764
187	$12,351	$18,717	$31,068	$4,216,047
188	$12,297	$18,771	$31,068	$4,197,276
189	$12,242	$18,826	$31,068	$4,178,449
190	$12,187	$18,881	$31,068	$4,159,568
191	$12,132	$18,936	$31,068	$4,140,632
192	$12,077	$18,991	$31,068	$4,121,641

第16年供款共

$372,819

第16年利息

$148,532

第16年共還本金

$224,287

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$12,021	$19,047	$31,068	$4,102,594
194	$11,966	$19,102	$31,068	$4,083,492
195	$11,910	$19,158	$31,068	$4,064,333
196	$11,854	$19,214	$31,068	$4,045,119
197	$11,798	$19,270	$31,068	$4,025,849
198	$11,742	$19,326	$31,068	$4,006,523
199	$11,686	$19,383	$31,068	$3,987,141
200	$11,629	$19,439	$31,068	$3,967,702
201	$11,572	$19,496	$31,068	$3,948,206
202	$11,516	$19,553	$31,068	$3,928,653
203	$11,459	$19,610	$31,068	$3,909,043
204	$11,401	$19,667	$31,068	$3,889,376

第17年供款共

$372,819

第17年利息

$140,555

第17年共還本金

$232,264

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$11,344	$19,724	$31,068	$3,869,652
206	$11,286	$19,782	$31,068	$3,849,870
207	$11,229	$19,839	$31,068	$3,830,031
208	$11,171	$19,897	$31,068	$3,810,133
209	$11,113	$19,955	$31,068	$3,790,178
210	$11,055	$20,014	$31,068	$3,770,165
211	$10,996	$20,072	$31,068	$3,750,093
212	$10,938	$20,131	$31,068	$3,729,962
213	$10,879	$20,189	$31,068	$3,709,773
214	$10,820	$20,248	$31,068	$3,689,525
215	$10,761	$20,307	$31,068	$3,669,218
216	$10,702	$20,366	$31,068	$3,648,851

第18年供款共

$372,819

第18年利息

$132,294

第18年共還本金

$240,525

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$10,642	$20,426	$31,068	$3,628,425
218	$10,583	$20,485	$31,068	$3,607,940
219	$10,523	$20,545	$31,068	$3,587,395
220	$10,463	$20,605	$31,068	$3,566,790
221	$10,403	$20,665	$31,068	$3,546,125
222	$10,343	$20,725	$31,068	$3,525,399
223	$10,282	$20,786	$31,068	$3,504,613
224	$10,222	$20,846	$31,068	$3,483,767
225	$10,161	$20,907	$31,068	$3,462,860
226	$10,100	$20,968	$31,068	$3,441,891
227	$10,039	$21,029	$31,068	$3,420,862
228	$9,978	$21,091	$31,068	$3,399,771

第19年供款共

$372,819

第19年利息

$123,739

第19年共還本金

$249,080

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$9,916	$21,152	$31,068	$3,378,619
230	$9,854	$21,214	$31,068	$3,357,405
231	$9,792	$21,276	$31,068	$3,336,129
232	$9,730	$21,338	$31,068	$3,314,791
233	$9,668	$21,400	$31,068	$3,293,391
234	$9,606	$21,463	$31,068	$3,271,928
235	$9,543	$21,525	$31,068	$3,250,403
236	$9,480	$21,588	$31,068	$3,228,815
237	$9,417	$21,651	$31,068	$3,207,164
238	$9,354	$21,714	$31,068	$3,185,450
239	$9,291	$21,777	$31,068	$3,163,673
240	$9,227	$21,841	$31,068	$3,141,832

第20年供款共

$372,819

第20年利息

$114,880

第20年共還本金

$257,939

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$9,164	$21,905	$31,068	$3,119,928
242	$9,100	$21,968	$31,068	$3,097,959
243	$9,036	$22,033	$31,068	$3,075,926
244	$8,971	$22,097	$31,068	$3,053,830
245	$8,907	$22,161	$31,068	$3,031,668
246	$8,842	$22,226	$31,068	$3,009,442
247	$8,778	$22,291	$31,068	$2,987,152
248	$8,713	$22,356	$31,068	$2,964,796
249	$8,647	$22,421	$31,068	$2,942,375
250	$8,582	$22,486	$31,068	$2,919,889
251	$8,516	$22,552	$31,068	$2,897,337
252	$8,451	$22,618	$31,068	$2,874,719

第21年供款共

$372,819

第21年利息

$105,706

第21年共還本金

$267,113

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$8,385	$22,684	$31,068	$2,852,035
254	$8,318	$22,750	$31,068	$2,829,285
255	$8,252	$22,816	$31,068	$2,806,469
256	$8,186	$22,883	$31,068	$2,783,587
257	$8,119	$22,949	$31,068	$2,760,637
258	$8,052	$23,016	$31,068	$2,737,621
259	$7,985	$23,084	$31,068	$2,714,537
260	$7,917	$23,151	$31,068	$2,691,386
261	$7,850	$23,218	$31,068	$2,668,168
262	$7,782	$23,286	$31,068	$2,644,882
263	$7,714	$23,354	$31,068	$2,621,528
264	$7,646	$23,422	$31,068	$2,598,105

第22年供款共

$372,819

第22年利息

$96,206

第22年共還本金

$276,614

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$7,578	$23,490	$31,068	$2,574,615
266	$7,509	$23,559	$31,068	$2,551,056
267	$7,441	$23,628	$31,068	$2,527,428
268	$7,372	$23,697	$31,068	$2,503,732
269	$7,303	$23,766	$31,068	$2,479,966
270	$7,233	$23,835	$31,068	$2,456,131
271	$7,164	$23,905	$31,068	$2,432,226
272	$7,094	$23,974	$31,068	$2,408,252
273	$7,024	$24,044	$31,068	$2,384,208
274	$6,954	$24,114	$31,068	$2,360,094
275	$6,884	$24,185	$31,068	$2,335,909
276	$6,813	$24,255	$31,068	$2,311,654

第23年供款共

$372,819

第23年利息

$86,368

第23年共還本金

$286,452

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$6,742	$24,326	$31,068	$2,287,328
278	$6,671	$24,397	$31,068	$2,262,931
279	$6,600	$24,468	$31,068	$2,238,463
280	$6,529	$24,539	$31,068	$2,213,923
281	$6,457	$24,611	$31,068	$2,189,312
282	$6,385	$24,683	$31,068	$2,164,629
283	$6,314	$24,755	$31,068	$2,139,875
284	$6,241	$24,827	$31,068	$2,115,048
285	$6,169	$24,899	$31,068	$2,090,148
286	$6,096	$24,972	$31,068	$2,065,176
287	$6,023	$25,045	$31,068	$2,040,131
288	$5,950	$25,118	$31,068	$2,015,014

第24年供款共

$372,819

第24年利息

$76,179

第24年共還本金

$296,640

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$5,877	$25,191	$31,068	$1,989,822
290	$5,804	$25,265	$31,068	$1,964,558
291	$5,730	$25,338	$31,068	$1,939,219
292	$5,656	$25,412	$31,068	$1,913,807
293	$5,582	$25,486	$31,068	$1,888,321
294	$5,508	$25,561	$31,068	$1,862,760
295	$5,433	$25,635	$31,068	$1,837,125
296	$5,358	$25,710	$31,068	$1,811,415
297	$5,283	$25,785	$31,068	$1,785,630
298	$5,208	$25,860	$31,068	$1,759,770
299	$5,133	$25,936	$31,068	$1,733,834
300	$5,057	$26,011	$31,068	$1,707,823

第25年供款共

$372,819

第25年利息

$65,629

第25年共還本金

$307,191

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$4,981	$26,087	$31,068	$1,681,736
302	$4,905	$26,163	$31,068	$1,655,573
303	$4,829	$26,240	$31,068	$1,629,333
304	$4,752	$26,316	$31,068	$1,603,017
305	$4,675	$26,393	$31,068	$1,576,624
306	$4,598	$26,470	$31,068	$1,550,154
307	$4,521	$26,547	$31,068	$1,523,607
308	$4,444	$26,624	$31,068	$1,496,983
309	$4,366	$26,702	$31,068	$1,470,281
310	$4,288	$26,780	$31,068	$1,443,501
311	$4,210	$26,858	$31,068	$1,416,643
312	$4,132	$26,936	$31,068	$1,389,706

第26年供款共

$372,819

第26年利息

$54,703

第26年共還本金

$318,116

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$4,053	$27,015	$31,068	$1,362,692
314	$3,975	$27,094	$31,068	$1,335,598
315	$3,895	$27,173	$31,068	$1,308,425
316	$3,816	$27,252	$31,068	$1,281,173
317	$3,737	$27,332	$31,068	$1,253,841
318	$3,657	$27,411	$31,068	$1,226,430
319	$3,577	$27,491	$31,068	$1,198,939
320	$3,497	$27,571	$31,068	$1,171,368
321	$3,416	$27,652	$31,068	$1,143,716
322	$3,336	$27,732	$31,068	$1,115,983
323	$3,255	$27,813	$31,068	$1,088,170
324	$3,174	$27,894	$31,068	$1,060,276

第27年供款共

$372,819

第27年利息

$43,388

第27年共還本金

$329,431

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$3,092	$27,976	$31,068	$1,032,300
326	$3,011	$28,057	$31,068	$1,004,242
327	$2,929	$28,139	$31,068	$976,103
328	$2,847	$28,221	$31,068	$947,882
329	$2,765	$28,304	$31,068	$919,578
330	$2,682	$28,386	$31,068	$891,192
331	$2,599	$28,469	$31,068	$862,723
332	$2,516	$28,552	$31,068	$834,171
333	$2,433	$28,635	$31,068	$805,536
334	$2,349	$28,719	$31,068	$776,817
335	$2,266	$28,803	$31,068	$748,014
336	$2,182	$28,887	$31,068	$719,128

第28年供款共

$372,819

第28年利息

$31,672

第28年共還本金

$341,148

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,097	$28,971	$31,068	$690,157
338	$2,013	$29,055	$31,068	$661,102
339	$1,928	$29,140	$31,068	$631,962
340	$1,843	$29,225	$31,068	$602,737
341	$1,758	$29,310	$31,068	$573,426
342	$1,672	$29,396	$31,068	$544,030
343	$1,587	$29,482	$31,068	$514,549
344	$1,501	$29,568	$31,068	$484,981
345	$1,415	$29,654	$31,068	$455,328
346	$1,328	$29,740	$31,068	$425,587
347	$1,241	$29,827	$31,068	$395,760
348	$1,154	$29,914	$31,068	$365,846

第29年供款共

$372,819

第29年利息

$19,538

第29年共還本金

$353,281

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,067	$30,001	$31,068	$335,845
350	$980	$30,089	$31,068	$305,757
351	$892	$30,176	$31,068	$275,580
352	$804	$30,265	$31,068	$245,316
353	$716	$30,353	$31,068	$214,963
354	$627	$30,441	$31,068	$184,521
355	$538	$30,530	$31,068	$153,991
356	$449	$30,619	$31,068	$123,372
357	$360	$30,708	$31,068	$92,664
358	$270	$30,798	$31,068	$61,866
359	$180	$30,888	$31,068	$30,978
360	$90	$30,978	$31,068	$0

第30年供款共

$372,819

第30年利息

$6,973

第30年共還本金

$365,846

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$12,244,581

免責聲明

筍盤推介

按揭保險費
info