樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$178,200

借款月供 $788 , 共加借HK$178,200

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$12,830,156

每月供款
$32,301

首期

$872,000

總貸款額

$7,306,200

總利息

$4,321,956

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$1,202,000

按月供比率計算

$64,601

置業成本總預算

HK$1,202,000

首期

$872,000
印花稅

$240,000
- AVD
  
  $240,000
律師費

$ 10,000
代理佣金

$80,000
按揭保險費

$178,200

最低每月入息要求

按月供比率計算

$64,601

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

馬鞍山馬鞍山中心第01座

thumb_up

高層海景三房,罕有放盤

實

642 呎

@13,209

建

848 呎

@10,000

verified 首置必買

售$848 萬

實

642 呎

@13,209

建

848 呎

@10,000

售$848 萬

verified 首置必買

VR實景

馬鞍山翠擁華庭

thumb_up

清幽[高實用]3房(1套房)連工人房[專屬屋苑邨巴]免費接駁[鑽石山],[新港城]&[大學站].

實

765 呎

@11,111

建

988 呎

@8,603

local_fire_department 至HIT

售$850 萬

實

765 呎

@11,111

建

988 呎

@8,603

售$850 萬

local_fire_department 至HIT

粉嶺牽晴間第10座

thumb_up

精品裝修罕有三房公路景

實

556 呎

@12,590

建

758 呎

@9,235

real_estate_agent 罕有放盤 pets 愛竉必選

售$700 萬

實

556 呎

@12,590

建

758 呎

@9,235

售$700 萬

real_estate_agent 罕有放盤 pets 愛竉必選

馬鞍山嘉華星濤灣第01座

thumb_up

新裝全海靚景兩房,提包入住

實

515 呎

@16,505

建

724 呎

@11,740

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

售$850 萬

實

515 呎

@16,505

建

724 呎

@11,740

售$850 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王

將軍澳蔚藍灣畔

thumb_up

優質居所,大型會所

實

533 呎

@16,510

建

677 呎

@12,999

售$880 萬

實

533 呎

@16,510

建

677 呎

@12,999

售$880 萬

馬鞍山迎濤灣 B座

thumb_up

迎濤灣*高層海景2房雅緻裝修*

實

506 呎

@13,834

建

683 呎

@10,249

local_fire_department 至HIT

售$700 萬

實

506 呎

@13,834

建

683 呎

@10,249

售$700 萬

local_fire_department 至HIT

馬鞍山嵐岸 2房(1套) 海景租買皆筍

thumb_up

嵐岸 2房(1套) 海景租買皆筍

實

701 呎

@12,268

建

939 呎

@9,159

local_fire_department 至HIT vpn_key 有匙即睇

售$860 萬

實

701 呎

@12,268

建

939 呎

@9,159

售$860 萬

local_fire_department 至HIT vpn_key 有匙即睇

馬鞍山翠擁華庭

thumb_up

海景三房近港鐵站

實

751 呎

@9,987

建

963 呎

@7,788

directions_run 日內即走

售$750 萬

實

751 呎

@9,987

建

963 呎

@7,788

售$750 萬

directions_run 日內即走

馬鞍山曉峰灣畔第05座

thumb_up

3房連主套有露台全海景合意可議

實

676 呎

@12,574

建

855 呎

@9,942

local_fire_department 至HIT real_estate_agent 罕有放盤

售$850 萬

實

676 呎

@12,574

建

855 呎

@9,942

售$850 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

沙田沙田第一城

thumb_up

沙田第一城靚裝有露台大3房~

實

853 呎

@10,199

建

1,018 呎

@8,546

real_estate_agent 罕有放盤 local_offer 低水筍價

售$870 萬

實

853 呎

@10,199

建

1,018 呎

@8,546

售$870 萬

real_estate_agent 罕有放盤 local_offer 低水筍價

大埔雲滙第01期第07座

thumb_up

雲匯新鴻基品牌 3房

實

645 呎

@13,488

local_fire_department 至HIT price_change 蝕讓盤

售$870 萬

實

645 呎

@13,488

售$870 萬

local_fire_department 至HIT price_change 蝕讓盤

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

利率	15年	20年	25年	30年
1.000	$43,727	$33,601	$27,535	$23,500
1.500	$45,353	$35,256	$29,220	$25,215
2.000	$47,016	$36,961	$30,968	$27,005
2.500	$48,717	$38,716	$32,777	$28,868
3.000	$50,455	$40,520	$34,647	$30,803
3.375	$51,783	$41,905	$36,089	$32,300
3.500	$52,231	$42,373	$36,577	$32,808
4.000	$54,043	$44,274	$38,565	$34,881
4.500	$55,892	$46,223	$40,610	$37,019
5.000	$57,777	$48,218	$42,711	$39,221
5.500	$59,698	$50,258	$44,866	$41,484
6.000	$61,654	$52,344	$47,074	$43,804

每月供款$32,301

年期

30年

貸款金額

$7,306,200

總利息

$4,321,956

總貸款連利息

$11,628,156

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$20,549	$11,752	$32,300	$7,294,448
2	$20,516	$11,785	$32,300	$7,282,663
3	$20,482	$11,818	$32,300	$7,270,846
4	$20,449	$11,851	$32,300	$7,258,994
5	$20,416	$11,885	$32,300	$7,247,110
6	$20,382	$11,918	$32,300	$7,235,192
7	$20,349	$11,951	$32,300	$7,223,240
8	$20,315	$11,985	$32,300	$7,211,255
9	$20,282	$12,019	$32,300	$7,199,237
10	$20,248	$12,053	$32,300	$7,187,184
11	$20,214	$12,086	$32,300	$7,175,098
12	$20,180	$12,120	$32,300	$7,162,977

第1年供款共

$387,605

第1年利息

$244,382

第1年共還本金

$143,223

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$20,146	$12,155	$32,300	$7,150,822
14	$20,112	$12,189	$32,300	$7,138,634
15	$20,077	$12,223	$32,300	$7,126,411
16	$20,043	$12,257	$32,300	$7,114,153
17	$20,009	$12,292	$32,300	$7,101,861
18	$19,974	$12,326	$32,300	$7,089,535
19	$19,939	$12,361	$32,300	$7,077,174
20	$19,905	$12,396	$32,300	$7,064,778
21	$19,870	$12,431	$32,300	$7,052,347
22	$19,835	$12,466	$32,300	$7,039,882
23	$19,800	$12,501	$32,300	$7,027,381
24	$19,765	$12,536	$32,300	$7,014,845

第2年供款共

$387,605

第2年利息

$239,473

第2年共還本金

$148,132

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$19,729	$12,571	$32,300	$7,002,274
26	$19,694	$12,607	$32,300	$6,989,667
27	$19,658	$12,642	$32,300	$6,977,025
28	$19,623	$12,678	$32,300	$6,964,348
29	$19,587	$12,713	$32,300	$6,951,634
30	$19,551	$12,749	$32,300	$6,938,885
31	$19,516	$12,785	$32,300	$6,926,101
32	$19,480	$12,821	$32,300	$6,913,280
33	$19,444	$12,857	$32,300	$6,900,423
34	$19,407	$12,893	$32,300	$6,887,530
35	$19,371	$12,929	$32,300	$6,874,601
36	$19,335	$12,966	$32,300	$6,861,635

第3年供款共

$387,605

第3年利息

$234,395

第3年共還本金

$153,210

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$19,298	$13,002	$32,300	$6,848,633
38	$19,262	$13,039	$32,300	$6,835,594
39	$19,225	$13,075	$32,300	$6,822,519
40	$19,188	$13,112	$32,300	$6,809,407
41	$19,151	$13,149	$32,300	$6,796,258
42	$19,114	$13,186	$32,300	$6,783,072
43	$19,077	$13,223	$32,300	$6,769,849
44	$19,040	$13,260	$32,300	$6,756,589
45	$19,003	$13,298	$32,300	$6,743,291
46	$18,966	$13,335	$32,300	$6,729,956
47	$18,928	$13,372	$32,300	$6,716,584
48	$18,890	$13,410	$32,300	$6,703,174

第4年供款共

$387,605

第4年利息

$229,144

第4年共還本金

$158,461

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$18,853	$13,448	$32,300	$6,689,726
50	$18,815	$13,486	$32,300	$6,676,240
51	$18,777	$13,524	$32,300	$6,662,717
52	$18,739	$13,562	$32,300	$6,649,155
53	$18,701	$13,600	$32,300	$6,635,556
54	$18,663	$13,638	$32,300	$6,621,918
55	$18,624	$13,676	$32,300	$6,608,242
56	$18,586	$13,715	$32,300	$6,594,527
57	$18,547	$13,753	$32,300	$6,580,773
58	$18,508	$13,792	$32,300	$6,566,981
59	$18,470	$13,831	$32,300	$6,553,151
60	$18,431	$13,870	$32,300	$6,539,281

第5年供款共

$387,605

第5年利息

$223,712

第5年共還本金

$163,893

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$18,392	$13,909	$32,300	$6,525,372
62	$18,353	$13,948	$32,300	$6,511,424
63	$18,313	$13,987	$32,300	$6,497,437
64	$18,274	$14,026	$32,300	$6,483,411
65	$18,235	$14,066	$32,300	$6,469,345
66	$18,195	$14,105	$32,300	$6,455,240
67	$18,155	$14,145	$32,300	$6,441,095
68	$18,116	$14,185	$32,300	$6,426,910
69	$18,076	$14,225	$32,300	$6,412,685
70	$18,036	$14,265	$32,300	$6,398,420
71	$17,996	$14,305	$32,300	$6,384,115
72	$17,955	$14,345	$32,300	$6,369,770

第6年供款共

$387,605

第6年利息

$218,095

第6年共還本金

$169,511

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$17,915	$14,385	$32,300	$6,355,385
74	$17,875	$14,426	$32,300	$6,340,959
75	$17,834	$14,466	$32,300	$6,326,492
76	$17,793	$14,507	$32,300	$6,311,985
77	$17,752	$14,548	$32,300	$6,297,437
78	$17,712	$14,589	$32,300	$6,282,848
79	$17,671	$14,630	$32,300	$6,268,219
80	$17,629	$14,671	$32,300	$6,253,547
81	$17,588	$14,712	$32,300	$6,238,835
82	$17,547	$14,754	$32,300	$6,224,081
83	$17,505	$14,795	$32,300	$6,209,286
84	$17,464	$14,837	$32,300	$6,194,449

第7年供款共

$387,605

第7年利息

$212,284

第7年共還本金

$175,321

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$17,422	$14,879	$32,300	$6,179,571
86	$17,380	$14,920	$32,300	$6,164,650
87	$17,338	$14,962	$32,300	$6,149,688
88	$17,296	$15,004	$32,300	$6,134,684
89	$17,254	$15,047	$32,300	$6,119,637
90	$17,211	$15,089	$32,300	$6,104,548
91	$17,169	$15,131	$32,300	$6,089,417
92	$17,126	$15,174	$32,300	$6,074,243
93	$17,084	$15,217	$32,300	$6,059,026
94	$17,041	$15,259	$32,300	$6,043,767
95	$16,998	$15,302	$32,300	$6,028,464
96	$16,955	$15,345	$32,300	$6,013,119

第8年供款共

$387,605

第8年利息

$206,275

第8年共還本金

$181,330

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$16,912	$15,389	$32,300	$5,997,730
98	$16,869	$15,432	$32,300	$5,982,299
99	$16,825	$15,475	$32,300	$5,966,823
100	$16,782	$15,519	$32,300	$5,951,305
101	$16,738	$15,562	$32,300	$5,935,742
102	$16,694	$15,606	$32,300	$5,920,136
103	$16,650	$15,650	$32,300	$5,904,486
104	$16,606	$15,694	$32,300	$5,888,792
105	$16,562	$15,738	$32,300	$5,873,054
106	$16,518	$15,782	$32,300	$5,857,271
107	$16,474	$15,827	$32,300	$5,841,444
108	$16,429	$15,871	$32,300	$5,825,573

第9年供款共

$387,605

第9年利息

$200,059

第9年共還本金

$187,546

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$16,384	$15,916	$32,300	$5,809,657
110	$16,340	$15,961	$32,300	$5,793,696
111	$16,295	$16,006	$32,300	$5,777,691
112	$16,250	$16,051	$32,300	$5,761,640
113	$16,205	$16,096	$32,300	$5,745,544
114	$16,159	$16,141	$32,300	$5,729,403
115	$16,114	$16,186	$32,300	$5,713,217
116	$16,068	$16,232	$32,300	$5,696,985
117	$16,023	$16,278	$32,300	$5,680,707
118	$15,977	$16,323	$32,300	$5,664,383
119	$15,931	$16,369	$32,300	$5,648,014
120	$15,885	$16,415	$32,300	$5,631,599

第10年供款共

$387,605

第10年利息

$193,631

第10年共還本金

$193,974

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$15,839	$16,462	$32,300	$5,615,137
122	$15,793	$16,508	$32,300	$5,598,629
123	$15,746	$16,554	$32,300	$5,582,075
124	$15,700	$16,601	$32,300	$5,565,474
125	$15,653	$16,648	$32,300	$5,548,827
126	$15,606	$16,694	$32,300	$5,532,132
127	$15,559	$16,741	$32,300	$5,515,391
128	$15,512	$16,788	$32,300	$5,498,603
129	$15,465	$16,836	$32,300	$5,481,767
130	$15,417	$16,883	$32,300	$5,464,884
131	$15,370	$16,930	$32,300	$5,447,953
132	$15,322	$16,978	$32,300	$5,430,975

第11年供款共

$387,605

第11年利息

$186,982

第11年共還本金

$200,623

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$15,275	$17,026	$32,300	$5,413,950
134	$15,227	$17,074	$32,300	$5,396,876
135	$15,179	$17,122	$32,300	$5,379,754
136	$15,131	$17,170	$32,300	$5,362,584
137	$15,082	$17,218	$32,300	$5,345,366
138	$15,034	$17,267	$32,300	$5,328,100
139	$14,985	$17,315	$32,300	$5,310,784
140	$14,937	$17,364	$32,300	$5,293,421
141	$14,888	$17,413	$32,300	$5,276,008
142	$14,839	$17,462	$32,300	$5,258,546
143	$14,790	$17,511	$32,300	$5,241,035
144	$14,740	$17,560	$32,300	$5,223,475

第12年供款共

$387,605

第12年利息

$180,105

第12年共還本金

$207,500

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$14,691	$17,609	$32,300	$5,205,866
146	$14,641	$17,659	$32,300	$5,188,207
147	$14,592	$17,709	$32,300	$5,170,498
148	$14,542	$17,758	$32,300	$5,152,740
149	$14,492	$17,808	$32,300	$5,134,932
150	$14,442	$17,858	$32,300	$5,117,073
151	$14,392	$17,909	$32,300	$5,099,165
152	$14,341	$17,959	$32,300	$5,081,206
153	$14,291	$18,010	$32,300	$5,063,196
154	$14,240	$18,060	$32,300	$5,045,136
155	$14,189	$18,111	$32,300	$5,027,025
156	$14,139	$18,162	$32,300	$5,008,863

第13年供款共

$387,605

第13年利息

$172,993

第13年共還本金

$214,612

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$14,087	$18,213	$32,300	$4,990,650
158	$14,036	$18,264	$32,300	$4,972,386
159	$13,985	$18,316	$32,300	$4,954,070
160	$13,933	$18,367	$32,300	$4,935,703
161	$13,882	$18,419	$32,300	$4,917,284
162	$13,830	$18,471	$32,300	$4,898,814
163	$13,778	$18,523	$32,300	$4,880,291
164	$13,726	$18,575	$32,300	$4,861,717
165	$13,674	$18,627	$32,300	$4,843,090
166	$13,621	$18,679	$32,300	$4,824,410
167	$13,569	$18,732	$32,300	$4,805,679
168	$13,516	$18,784	$32,300	$4,786,894

第14年供款共

$387,605

第14年利息

$165,636

第14年共還本金

$221,969

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$13,463	$18,837	$32,300	$4,768,057
170	$13,410	$18,890	$32,300	$4,749,167
171	$13,357	$18,943	$32,300	$4,730,223
172	$13,304	$18,997	$32,300	$4,711,227
173	$13,250	$19,050	$32,300	$4,692,176
174	$13,197	$19,104	$32,300	$4,673,073
175	$13,143	$19,157	$32,300	$4,653,915
176	$13,089	$19,211	$32,300	$4,634,704
177	$13,035	$19,265	$32,300	$4,615,439
178	$12,981	$19,320	$32,300	$4,596,119
179	$12,927	$19,374	$32,300	$4,576,745
180	$12,872	$19,428	$32,300	$4,557,317

第15年供款共

$387,605

第15年利息

$158,028

第15年共還本金

$229,577

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$12,817	$19,483	$32,300	$4,537,834
182	$12,763	$19,538	$32,300	$4,518,296
183	$12,708	$19,593	$32,300	$4,498,704
184	$12,653	$19,648	$32,300	$4,479,056
185	$12,597	$19,703	$32,300	$4,459,353
186	$12,542	$19,759	$32,300	$4,439,594
187	$12,486	$19,814	$32,300	$4,419,780
188	$12,431	$19,870	$32,300	$4,399,910
189	$12,375	$19,926	$32,300	$4,379,985
190	$12,319	$19,982	$32,300	$4,360,003
191	$12,263	$20,038	$32,300	$4,339,965
192	$12,206	$20,094	$32,300	$4,319,871

第16年供款共

$387,605

第16年利息

$150,159

第16年共還本金

$237,446

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$12,150	$20,151	$32,300	$4,299,720
194	$12,093	$20,207	$32,300	$4,279,512
195	$12,036	$20,264	$32,300	$4,259,248
196	$11,979	$20,321	$32,300	$4,238,927
197	$11,922	$20,378	$32,300	$4,218,548
198	$11,865	$20,436	$32,300	$4,198,112
199	$11,807	$20,493	$32,300	$4,177,619
200	$11,750	$20,551	$32,300	$4,157,068
201	$11,692	$20,609	$32,300	$4,136,460
202	$11,634	$20,667	$32,300	$4,115,793
203	$11,576	$20,725	$32,300	$4,095,068
204	$11,517	$20,783	$32,300	$4,074,285

第17年供款共

$387,605

第17年利息

$142,020

第17年共還本金

$245,585

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$11,459	$20,842	$32,300	$4,053,444
206	$11,400	$20,900	$32,300	$4,032,544
207	$11,342	$20,959	$32,300	$4,011,585
208	$11,283	$21,018	$32,300	$3,990,567
209	$11,223	$21,077	$32,300	$3,969,490
210	$11,164	$21,136	$32,300	$3,948,354
211	$11,105	$21,196	$32,300	$3,927,158
212	$11,045	$21,255	$32,300	$3,905,903
213	$10,985	$21,315	$32,300	$3,884,588
214	$10,925	$21,375	$32,300	$3,863,213
215	$10,865	$21,435	$32,300	$3,841,777
216	$10,805	$21,495	$32,300	$3,820,282

第18年供款共

$387,605

第18年利息

$133,602

第18年共還本金

$254,003

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$10,745	$21,556	$32,300	$3,798,726
218	$10,684	$21,617	$32,300	$3,777,110
219	$10,623	$21,677	$32,300	$3,755,432
220	$10,562	$21,738	$32,300	$3,733,694
221	$10,501	$21,799	$32,300	$3,711,895
222	$10,440	$21,861	$32,300	$3,690,034
223	$10,378	$21,922	$32,300	$3,668,112
224	$10,317	$21,984	$32,300	$3,646,128
225	$10,255	$22,046	$32,300	$3,624,082
226	$10,193	$22,108	$32,300	$3,601,974
227	$10,131	$22,170	$32,300	$3,579,804
228	$10,068	$22,232	$32,300	$3,557,572

第19年供款共

$387,605

第19年利息

$124,895

第19年共還本金

$262,710

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$10,006	$22,295	$32,300	$3,535,277
230	$9,943	$22,357	$32,300	$3,512,920
231	$9,880	$22,420	$32,300	$3,490,500
232	$9,817	$22,483	$32,300	$3,468,016
233	$9,754	$22,547	$32,300	$3,445,470
234	$9,690	$22,610	$32,300	$3,422,860
235	$9,627	$22,674	$32,300	$3,400,186
236	$9,563	$22,737	$32,300	$3,377,448
237	$9,499	$22,801	$32,300	$3,354,647
238	$9,435	$22,865	$32,300	$3,331,782
239	$9,371	$22,930	$32,300	$3,308,852
240	$9,306	$22,994	$32,300	$3,285,858

第20年供款共

$387,605

第20年利息

$115,891

第20年共還本金

$271,715

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$9,241	$23,059	$32,300	$3,262,799
242	$9,177	$23,124	$32,300	$3,239,675
243	$9,112	$23,189	$32,300	$3,216,486
244	$9,046	$23,254	$32,300	$3,193,232
245	$8,981	$23,319	$32,300	$3,169,912
246	$8,915	$23,385	$32,300	$3,146,527
247	$8,850	$23,451	$32,300	$3,123,077
248	$8,784	$23,517	$32,300	$3,099,560
249	$8,718	$23,583	$32,300	$3,075,977
250	$8,651	$23,649	$32,300	$3,052,328
251	$8,585	$23,716	$32,300	$3,028,612
252	$8,518	$23,782	$32,300	$3,004,829

第21年供款共

$387,605

第21年利息

$106,577

第21年共還本金

$281,028

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$8,451	$23,849	$32,300	$2,980,980
254	$8,384	$23,916	$32,300	$2,957,064
255	$8,317	$23,984	$32,300	$2,933,080
256	$8,249	$24,051	$32,300	$2,909,029
257	$8,182	$24,119	$32,300	$2,884,910
258	$8,114	$24,187	$32,300	$2,860,723
259	$8,046	$24,255	$32,300	$2,836,469
260	$7,978	$24,323	$32,300	$2,812,146
261	$7,909	$24,391	$32,300	$2,787,755
262	$7,841	$24,460	$32,300	$2,763,295
263	$7,772	$24,529	$32,300	$2,738,766
264	$7,703	$24,598	$32,300	$2,714,168

第22年供款共

$387,605

第22年利息

$96,944

第22年共還本金

$290,661

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$7,634	$24,667	$32,300	$2,689,502
266	$7,564	$24,736	$32,300	$2,664,765
267	$7,495	$24,806	$32,300	$2,639,960
268	$7,425	$24,876	$32,300	$2,615,084
269	$7,355	$24,946	$32,300	$2,590,138
270	$7,285	$25,016	$32,300	$2,565,123
271	$7,214	$25,086	$32,300	$2,540,037
272	$7,144	$25,157	$32,300	$2,514,880
273	$7,073	$25,227	$32,300	$2,489,653
274	$7,002	$25,298	$32,300	$2,464,355
275	$6,931	$25,369	$32,300	$2,438,985
276	$6,860	$25,441	$32,300	$2,413,544

第23年供款共

$387,605

第23年利息

$86,981

第23年共還本金

$300,624

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$6,788	$25,512	$32,300	$2,388,032
278	$6,716	$25,584	$32,300	$2,362,448
279	$6,644	$25,656	$32,300	$2,336,792
280	$6,572	$25,728	$32,300	$2,311,064
281	$6,500	$25,801	$32,300	$2,285,263
282	$6,427	$25,873	$32,300	$2,259,390
283	$6,355	$25,946	$32,300	$2,233,444
284	$6,282	$26,019	$32,300	$2,207,425
285	$6,208	$26,092	$32,300	$2,181,333
286	$6,135	$26,165	$32,300	$2,155,168
287	$6,061	$26,239	$32,300	$2,128,929
288	$5,988	$26,313	$32,300	$2,102,616

第24年供款共

$387,605

第24年利息

$76,677

第24年共還本金

$310,928

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$5,914	$26,387	$32,300	$2,076,229
290	$5,839	$26,461	$32,300	$2,049,768
291	$5,765	$26,535	$32,300	$2,023,233
292	$5,690	$26,610	$32,300	$1,996,622
293	$5,616	$26,685	$32,300	$1,969,938
294	$5,540	$26,760	$32,300	$1,943,178
295	$5,465	$26,835	$32,300	$1,916,342
296	$5,390	$26,911	$32,300	$1,889,432
297	$5,314	$26,986	$32,300	$1,862,445
298	$5,238	$27,062	$32,300	$1,835,383
299	$5,162	$27,138	$32,300	$1,808,244
300	$5,086	$27,215	$32,300	$1,781,030

第25年供款共

$387,605

第25年利息

$66,019

第25年共還本金

$321,586

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$5,009	$27,291	$32,300	$1,753,738
302	$4,932	$27,368	$32,300	$1,726,370
303	$4,855	$27,445	$32,300	$1,698,925
304	$4,778	$27,522	$32,300	$1,671,403
305	$4,701	$27,600	$32,300	$1,643,804
306	$4,623	$27,677	$32,300	$1,616,126
307	$4,545	$27,755	$32,300	$1,588,371
308	$4,467	$27,833	$32,300	$1,560,538
309	$4,389	$27,911	$32,300	$1,532,627
310	$4,311	$27,990	$32,300	$1,504,637
311	$4,232	$28,069	$32,300	$1,476,568
312	$4,153	$28,148	$32,300	$1,448,420

第26年供款共

$387,605

第26年利息

$54,996

第26年共還本金

$332,609

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$4,074	$28,227	$32,300	$1,420,194
314	$3,994	$28,306	$32,300	$1,391,888
315	$3,915	$28,386	$32,300	$1,363,502
316	$3,835	$28,466	$32,300	$1,335,036
317	$3,755	$28,546	$32,300	$1,306,491
318	$3,675	$28,626	$32,300	$1,277,865
319	$3,594	$28,706	$32,300	$1,249,158
320	$3,513	$28,787	$32,300	$1,220,371
321	$3,432	$28,868	$32,300	$1,191,503
322	$3,351	$28,949	$32,300	$1,162,554
323	$3,270	$29,031	$32,300	$1,133,523
324	$3,188	$29,112	$32,300	$1,104,410

第27年供款共

$387,605

第27年利息

$43,595

第27年共還本金

$344,010

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$3,106	$29,194	$32,300	$1,075,216
326	$3,024	$29,276	$32,300	$1,045,940
327	$2,942	$29,359	$32,300	$1,016,581
328	$2,859	$29,441	$32,300	$987,140
329	$2,776	$29,524	$32,300	$957,616
330	$2,693	$29,607	$32,300	$928,009
331	$2,610	$29,690	$32,300	$898,318
332	$2,527	$29,774	$32,300	$868,544
333	$2,443	$29,858	$32,300	$838,687
334	$2,359	$29,942	$32,300	$808,745
335	$2,275	$30,026	$32,300	$778,719
336	$2,190	$30,110	$32,300	$748,609

第28年供款共

$387,605

第28年利息

$31,804

第28年共還本金

$355,802

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,105	$30,195	$32,300	$718,414
338	$2,021	$30,280	$32,300	$688,134
339	$1,935	$30,365	$32,300	$657,769
340	$1,850	$30,450	$32,300	$627,318
341	$1,764	$30,536	$32,300	$596,782
342	$1,678	$30,622	$32,300	$566,160
343	$1,592	$30,708	$32,300	$535,452
344	$1,506	$30,794	$32,300	$504,658
345	$1,419	$30,881	$32,300	$473,777
346	$1,332	$30,968	$32,300	$442,809
347	$1,245	$31,055	$32,300	$411,754
348	$1,158	$31,142	$32,300	$380,611

第29年供款共

$387,605

第29年利息

$19,608

第29年共還本金

$367,997

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,070	$31,230	$32,300	$349,381
350	$983	$31,318	$32,300	$318,064
351	$895	$31,406	$32,300	$286,658
352	$806	$31,494	$32,300	$255,163
353	$718	$31,583	$32,300	$223,581
354	$629	$31,672	$32,300	$191,909
355	$540	$31,761	$32,300	$160,148
356	$450	$31,850	$32,300	$128,298
357	$361	$31,940	$32,300	$96,359
358	$271	$32,029	$32,300	$64,329
359	$181	$32,120	$32,300	$32,210
360	$91	$32,210	$32,300	$0

第30年供款共

$387,605

第30年利息

$6,994

第30年共還本金

$380,611

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$12,830,156

免責聲明

筍盤推介

按揭保險費
info