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$14,569,597

每月供款
$45,444

首期

$-2,120,000

總貸款額

$10,120,000

總利息

$6,239,597

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-1,790,000

按月供比率計算

$90,887

置業成本總預算

HK$-1,790,000

首期

$-2,120,000
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

$90,887

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

沙田銀禧花園銀禧閣

thumb_up

特色連天台🏠🏠　享高層東南馬場景觀🌊🌊

實

660 呎

@12,576

建

1,094 呎

@7,587

real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

售$830 萬

實

660 呎

@12,576

建

1,094 呎

@7,587

售$830 萬

real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

馬鞍山聽濤雅苑第09座

thumb_up

聽濤雅苑實用靚則 ****連車位****

實

733 呎

@11,596

建

913 呎

@9,310

local_fire_department 至HIT

售$850 萬

實

733 呎

@11,596

建

913 呎

@9,310

售$850 萬

local_fire_department 至HIT

馬鞍山新港城 F座

thumb_up

新港城 F座

實

551 呎

@13,394

建

749 呎

@9,853

local_fire_department 至HIT hotel_class 樓王

售$738 萬

實

551 呎

@13,394

建

749 呎

@9,853

售$738 萬

local_fire_department 至HIT hotel_class 樓王

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

526 呎

@15,171

建

688 呎

@11,599

local_fire_department 至HIT verified 首置必買 pets 愛竉必選 transfer_within_a_station 人才必選

售$798 萬

實

526 呎

@15,171

建

688 呎

@11,599

售$798 萬

local_fire_department 至HIT verified 首置必買 pets 愛竉必選 transfer_within_a_station 人才必選

馬鞍山迎海第04期

thumb_up

*(9成按揭-鐵路線豪宅2房筍盤)*靚園景激筍出售

實

513 呎

@14,581

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 verified 首置必買

售$748 萬

實

513 呎

@14,581

售$748 萬

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 verified 首置必買

馬鞍山泓碧第02座

thumb_up

海景2房，上車首選

實

511 呎

@16,047

real_estate_agent 罕有放盤 verified 首置必買

售$820 萬

實

511 呎

@16,047

售$820 萬

real_estate_agent 罕有放盤 verified 首置必買

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

VR實景

馬鞍山迎海第03期星灣御第23座

thumb_up

真盤源！！烏溪沙站上蓋大兩房有裝修必睇！

實

511 呎

@13,699

local_fire_department 至HIT pets 愛竉必選

售$700 萬

實

511 呎

@13,699

售$700 萬

local_fire_department 至HIT pets 愛竉必選

KOL實拍 VR實景

馬鞍山泓碧

thumb_up

(真實筍盤) 海景高層兩房

實

504 呎

@17,063

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 vpn_key 有匙即睇

售$860 萬

實

504 呎

@17,063

售$860 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 vpn_key 有匙即睇

獨家

KOL實拍

沙田柏傲莊 II ##奇豐獨家## 大圍站上蓋新樓,靚裝即住,還價即成,有心出售****

thumb_up

柏傲莊 II ##奇豐獨家## 大圍站上蓋新樓,靚裝即住,還價即成,有心出售****

實

324 呎

@22,469

local_fire_department 至HIT directions_run 日內即走 vpn_key 有匙即睇 pets 愛竉必選

售$728 萬

實

324 呎

@22,469

售$728 萬

local_fire_department 至HIT directions_run 日內即走 vpn_key 有匙即睇 pets 愛竉必選

沙田玖瓏山天瓏閣

thumb_up

玖瓏山天瓏閣靚裝即買即住即收租

實

654 呎

@12,232

local_fire_department 至HIT local_offer 低水筍價

售$800 萬

實

654 呎

@12,232

售$800 萬

local_fire_department 至HIT local_offer 低水筍價

VR實景

馬鞍山翠擁華庭第02座

thumb_up

翠擁華庭大3房

實

816 呎

@9,804

建

1,052 呎

@7,605

local_offer 低水筍價 verified 首置必買

售$800 萬

實

816 呎

@9,804

建

1,052 呎

@7,605

售$800 萬

local_offer 低水筍價 verified 首置必買

利率	15年	20年	25年	30年
1.000	$60,568	$46,541	$38,139	$32,550
1.500	$62,819	$48,834	$40,474	$34,926
2.000	$65,123	$51,195	$42,894	$37,405
2.500	$67,479	$53,626	$45,400	$39,986
3.000	$69,887	$56,125	$47,990	$42,666
3.500	$72,346	$58,692	$50,663	$45,443
4.000	$74,856	$61,325	$53,417	$48,314
4.500	$77,417	$64,024	$56,250	$51,277
5.000	$80,028	$66,788	$59,161	$54,326
5.500	$82,689	$69,614	$62,146	$57,460
6.000	$85,398	$72,503	$65,203	$60,675

每月供款$45,444

年期

30年

貸款金額

$10,120,000

總利息

$6,239,597

總貸款連利息

$16,359,597

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$29,517	$15,927	$45,443	$10,104,073
2	$29,470	$15,973	$45,443	$10,088,100
3	$29,424	$16,020	$45,443	$10,072,081
4	$29,377	$16,066	$45,443	$10,056,014
5	$29,330	$16,113	$45,443	$10,039,901
6	$29,283	$16,160	$45,443	$10,023,741
7	$29,236	$16,207	$45,443	$10,007,533
8	$29,189	$16,255	$45,443	$9,991,278
9	$29,141	$16,302	$45,443	$9,974,976
10	$29,094	$16,350	$45,443	$9,958,627
11	$29,046	$16,397	$45,443	$9,942,229
12	$28,998	$16,445	$45,443	$9,925,784

第1年供款共

$545,320

第1年利息

$351,104

第1年共還本金

$194,216

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$28,950	$16,493	$45,443	$9,909,291
14	$28,902	$16,541	$45,443	$9,892,750
15	$28,854	$16,589	$45,443	$9,876,160
16	$28,805	$16,638	$45,443	$9,859,523
17	$28,757	$16,686	$45,443	$9,842,836
18	$28,708	$16,735	$45,443	$9,826,101
19	$28,659	$16,784	$45,443	$9,809,317
20	$28,611	$16,833	$45,443	$9,792,484
21	$28,561	$16,882	$45,443	$9,775,603
22	$28,512	$16,931	$45,443	$9,758,671
23	$28,463	$16,981	$45,443	$9,741,691
24	$28,413	$17,030	$45,443	$9,724,661

第2年供款共

$545,320

第2年利息

$344,196

第2年共還本金

$201,123

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$28,364	$17,080	$45,443	$9,707,581
26	$28,314	$17,130	$45,443	$9,690,452
27	$28,264	$17,180	$45,443	$9,673,272
28	$28,214	$17,230	$45,443	$9,656,042
29	$28,163	$17,280	$45,443	$9,638,763
30	$28,113	$17,330	$45,443	$9,621,432
31	$28,063	$17,381	$45,443	$9,604,051
32	$28,012	$17,432	$45,443	$9,586,620
33	$27,961	$17,482	$45,443	$9,569,138
34	$27,910	$17,533	$45,443	$9,551,604
35	$27,859	$17,584	$45,443	$9,534,020
36	$27,808	$17,636	$45,443	$9,516,384

第3年供款共

$545,320

第3年利息

$337,043

第3年共還本金

$208,277

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$27,756	$17,687	$45,443	$9,498,697
38	$27,705	$17,739	$45,443	$9,480,958
39	$27,653	$17,791	$45,443	$9,463,168
40	$27,601	$17,842	$45,443	$9,445,325
41	$27,549	$17,894	$45,443	$9,427,431
42	$27,497	$17,947	$45,443	$9,409,484
43	$27,444	$17,999	$45,443	$9,391,485
44	$27,392	$18,051	$45,443	$9,373,434
45	$27,339	$18,104	$45,443	$9,355,329
46	$27,286	$18,157	$45,443	$9,337,172
47	$27,233	$18,210	$45,443	$9,318,963
48	$27,180	$18,263	$45,443	$9,300,700

第4年供款共

$545,320

第4年利息

$329,635

第4年共還本金

$215,685

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$27,127	$18,316	$45,443	$9,282,383
50	$27,074	$18,370	$45,443	$9,264,014
51	$27,020	$18,423	$45,443	$9,245,590
52	$26,966	$18,477	$45,443	$9,227,113
53	$26,912	$18,531	$45,443	$9,208,582
54	$26,858	$18,585	$45,443	$9,189,997
55	$26,804	$18,639	$45,443	$9,171,358
56	$26,750	$18,694	$45,443	$9,152,665
57	$26,695	$18,748	$45,443	$9,133,917
58	$26,641	$18,803	$45,443	$9,115,114
59	$26,586	$18,858	$45,443	$9,096,256
60	$26,531	$18,913	$45,443	$9,077,344

第5年供款共

$545,320

第5年利息

$321,964

第5年共還本金

$223,356

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$26,476	$18,968	$45,443	$9,058,376
62	$26,420	$19,023	$45,443	$9,039,353
63	$26,365	$19,079	$45,443	$9,020,274
64	$26,309	$19,134	$45,443	$9,001,140
65	$26,253	$19,190	$45,443	$8,981,950
66	$26,197	$19,246	$45,443	$8,962,704
67	$26,141	$19,302	$45,443	$8,943,402
68	$26,085	$19,358	$45,443	$8,924,044
69	$26,028	$19,415	$45,443	$8,904,629
70	$25,972	$19,471	$45,443	$8,885,157
71	$25,915	$19,528	$45,443	$8,865,629
72	$25,858	$19,585	$45,443	$8,846,044

第6年供款共

$545,320

第6年利息

$314,020

第6年共還本金

$231,300

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$25,801	$19,642	$45,443	$8,826,402
74	$25,744	$19,700	$45,443	$8,806,702
75	$25,686	$19,757	$45,443	$8,786,945
76	$25,629	$19,815	$45,443	$8,767,130
77	$25,571	$19,873	$45,443	$8,747,258
78	$25,513	$19,930	$45,443	$8,727,327
79	$25,455	$19,989	$45,443	$8,707,338
80	$25,396	$20,047	$45,443	$8,687,291
81	$25,338	$20,105	$45,443	$8,667,186
82	$25,279	$20,164	$45,443	$8,647,022
83	$25,220	$20,223	$45,443	$8,626,799
84	$25,161	$20,282	$45,443	$8,606,517

第7年供款共

$545,320

第7年利息

$305,793

第7年共還本金

$239,526

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$25,102	$20,341	$45,443	$8,586,176
86	$25,043	$20,400	$45,443	$8,565,776
87	$24,984	$20,460	$45,443	$8,545,316
88	$24,924	$20,519	$45,443	$8,524,797
89	$24,864	$20,579	$45,443	$8,504,217
90	$24,804	$20,639	$45,443	$8,483,578
91	$24,744	$20,700	$45,443	$8,462,879
92	$24,683	$20,760	$45,443	$8,442,119
93	$24,623	$20,820	$45,443	$8,421,298
94	$24,562	$20,881	$45,443	$8,400,417
95	$24,501	$20,942	$45,443	$8,379,475
96	$24,440	$21,003	$45,443	$8,358,472

第8年供款共

$545,320

第8年利息

$297,274

第8年共還本金

$248,046

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$24,379	$21,064	$45,443	$8,337,407
98	$24,317	$21,126	$45,443	$8,316,281
99	$24,256	$21,188	$45,443	$8,295,094
100	$24,194	$21,249	$45,443	$8,273,845
101	$24,132	$21,311	$45,443	$8,252,533
102	$24,070	$21,373	$45,443	$8,231,160
103	$24,008	$21,436	$45,443	$8,209,724
104	$23,945	$21,498	$45,443	$8,188,226
105	$23,882	$21,561	$45,443	$8,166,665
106	$23,819	$21,624	$45,443	$8,145,041
107	$23,756	$21,687	$45,443	$8,123,354
108	$23,693	$21,750	$45,443	$8,101,604

第9年供款共

$545,320

第9年利息

$288,452

第9年共還本金

$256,868

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$23,630	$21,814	$45,443	$8,079,790
110	$23,566	$21,877	$45,443	$8,057,913
111	$23,502	$21,941	$45,443	$8,035,972
112	$23,438	$22,005	$45,443	$8,013,967
113	$23,374	$22,069	$45,443	$7,991,897
114	$23,310	$22,134	$45,443	$7,969,764
115	$23,245	$22,198	$45,443	$7,947,566
116	$23,180	$22,263	$45,443	$7,925,303
117	$23,115	$22,328	$45,443	$7,902,975
118	$23,050	$22,393	$45,443	$7,880,582
119	$22,985	$22,458	$45,443	$7,858,124
120	$22,920	$22,524	$45,443	$7,835,600

第10年供款共

$545,320

第10年利息

$279,316

第10年共還本金

$266,004

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$22,854	$22,589	$45,443	$7,813,010
122	$22,788	$22,655	$45,443	$7,790,355
123	$22,722	$22,721	$45,443	$7,767,633
124	$22,656	$22,788	$45,443	$7,744,846
125	$22,589	$22,854	$45,443	$7,721,992
126	$22,522	$22,921	$45,443	$7,699,071
127	$22,456	$22,988	$45,443	$7,676,083
128	$22,389	$23,055	$45,443	$7,653,028
129	$22,321	$23,122	$45,443	$7,629,906
130	$22,254	$23,189	$45,443	$7,606,717
131	$22,186	$23,257	$45,443	$7,583,460
132	$22,118	$23,325	$45,443	$7,560,135

第11年供款共

$545,320

第11年利息

$269,855

第11年共還本金

$275,465

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$22,050	$23,393	$45,443	$7,536,742
134	$21,982	$23,461	$45,443	$7,513,281
135	$21,914	$23,530	$45,443	$7,489,751
136	$21,845	$23,598	$45,443	$7,466,153
137	$21,776	$23,667	$45,443	$7,442,486
138	$21,707	$23,736	$45,443	$7,418,750
139	$21,638	$23,805	$45,443	$7,394,945
140	$21,569	$23,875	$45,443	$7,371,070
141	$21,499	$23,944	$45,443	$7,347,125
142	$21,429	$24,014	$45,443	$7,323,111
143	$21,359	$24,084	$45,443	$7,299,027
144	$21,289	$24,154	$45,443	$7,274,873

第12年供款共

$545,320

第12年利息

$260,058

第12年共還本金

$285,262

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$21,218	$24,225	$45,443	$7,250,648
146	$21,148	$24,296	$45,443	$7,226,352
147	$21,077	$24,366	$45,443	$7,201,986
148	$21,006	$24,438	$45,443	$7,177,548
149	$20,935	$24,509	$45,443	$7,153,039
150	$20,863	$24,580	$45,443	$7,128,459
151	$20,791	$24,652	$45,443	$7,103,807
152	$20,719	$24,724	$45,443	$7,079,083
153	$20,647	$24,796	$45,443	$7,054,287
154	$20,575	$24,868	$45,443	$7,029,419
155	$20,502	$24,941	$45,443	$7,004,478
156	$20,430	$25,014	$45,443	$6,979,464

第13年供款共

$545,320

第13年利息

$249,912

第13年共還本金

$295,408

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$20,357	$25,087	$45,443	$6,954,378
158	$20,284	$25,160	$45,443	$6,929,218
159	$20,210	$25,233	$45,443	$6,903,985
160	$20,137	$25,307	$45,443	$6,878,678
161	$20,063	$25,381	$45,443	$6,853,298
162	$19,989	$25,455	$45,443	$6,827,843
163	$19,915	$25,529	$45,443	$6,802,314
164	$19,840	$25,603	$45,443	$6,776,711
165	$19,765	$25,678	$45,443	$6,751,033
166	$19,691	$25,753	$45,443	$6,725,280
167	$19,615	$25,828	$45,443	$6,699,452
168	$19,540	$25,903	$45,443	$6,673,549

第14年供款共

$545,320

第14年利息

$239,405

第14年共還本金

$305,915

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$19,465	$25,979	$45,443	$6,647,570
170	$19,389	$26,055	$45,443	$6,621,516
171	$19,313	$26,131	$45,443	$6,595,385
172	$19,237	$26,207	$45,443	$6,569,178
173	$19,160	$26,283	$45,443	$6,542,895
174	$19,083	$26,360	$45,443	$6,516,535
175	$19,007	$26,437	$45,443	$6,490,099
176	$18,929	$26,514	$45,443	$6,463,585
177	$18,852	$26,591	$45,443	$6,436,994
178	$18,775	$26,669	$45,443	$6,410,325
179	$18,697	$26,747	$45,443	$6,383,578
180	$18,619	$26,825	$45,443	$6,356,754

第15年供款共

$545,320

第15年利息

$228,524

第15年共還本金

$316,796

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$18,541	$26,903	$45,443	$6,329,851
182	$18,462	$26,981	$45,443	$6,302,870
183	$18,383	$27,060	$45,443	$6,275,810
184	$18,304	$27,139	$45,443	$6,248,671
185	$18,225	$27,218	$45,443	$6,221,453
186	$18,146	$27,297	$45,443	$6,194,155
187	$18,066	$27,377	$45,443	$6,166,778
188	$17,986	$27,457	$45,443	$6,139,321
189	$17,906	$27,537	$45,443	$6,111,784
190	$17,826	$27,617	$45,443	$6,084,167
191	$17,745	$27,698	$45,443	$6,056,469
192	$17,665	$27,779	$45,443	$6,028,691

第16年供款共

$545,320

第16年利息

$217,257

第16年共還本金

$328,063

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$17,584	$27,860	$45,443	$6,000,831
194	$17,502	$27,941	$45,443	$5,972,890
195	$17,421	$28,022	$45,443	$5,944,868
196	$17,339	$28,104	$45,443	$5,916,764
197	$17,257	$28,186	$45,443	$5,888,578
198	$17,175	$28,268	$45,443	$5,860,309
199	$17,093	$28,351	$45,443	$5,831,959
200	$17,010	$28,433	$45,443	$5,803,525
201	$16,927	$28,516	$45,443	$5,775,009
202	$16,844	$28,600	$45,443	$5,746,409
203	$16,760	$28,683	$45,443	$5,717,726
204	$16,677	$28,767	$45,443	$5,688,960

第17年供款共

$545,320

第17年利息

$205,589

第17年共還本金

$339,731

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$16,593	$28,851	$45,443	$5,660,109
206	$16,509	$28,935	$45,443	$5,631,174
207	$16,424	$29,019	$45,443	$5,602,155
208	$16,340	$29,104	$45,443	$5,573,052
209	$16,255	$29,189	$45,443	$5,543,863
210	$16,170	$29,274	$45,443	$5,514,589
211	$16,084	$29,359	$45,443	$5,485,230
212	$15,999	$29,445	$45,443	$5,455,785
213	$15,913	$29,531	$45,443	$5,426,255
214	$15,827	$29,617	$45,443	$5,396,638
215	$15,740	$29,703	$45,443	$5,366,935
216	$15,654	$29,790	$45,443	$5,337,145

第18年供款共

$545,320

第18年利息

$193,506

第18年共還本金

$351,814

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$15,567	$29,877	$45,443	$5,307,269
218	$15,480	$29,964	$45,443	$5,277,305
219	$15,392	$30,051	$45,443	$5,247,254
220	$15,304	$30,139	$45,443	$5,217,115
221	$15,217	$30,227	$45,443	$5,186,888
222	$15,128	$30,315	$45,443	$5,156,573
223	$15,040	$30,403	$45,443	$5,126,170
224	$14,951	$30,492	$45,443	$5,095,678
225	$14,862	$30,581	$45,443	$5,065,097
226	$14,773	$30,670	$45,443	$5,034,427
227	$14,684	$30,760	$45,443	$5,003,667
228	$14,594	$30,849	$45,443	$4,972,818

第19年供款共

$545,320

第19年利息

$180,993

第19年共還本金

$364,327

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$14,504	$30,939	$45,443	$4,941,879
230	$14,414	$31,030	$45,443	$4,910,849
231	$14,323	$31,120	$45,443	$4,879,729
232	$14,233	$31,211	$45,443	$4,848,518
233	$14,142	$31,302	$45,443	$4,817,217
234	$14,050	$31,393	$45,443	$4,785,823
235	$13,959	$31,485	$45,443	$4,754,339
236	$13,867	$31,577	$45,443	$4,722,762
237	$13,775	$31,669	$45,443	$4,691,094
238	$13,682	$31,761	$45,443	$4,659,333
239	$13,590	$31,854	$45,443	$4,627,479
240	$13,497	$31,947	$45,443	$4,595,533

第20年供款共

$545,320

第20年利息

$168,035

第20年共還本金

$377,285

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$13,404	$32,040	$45,443	$4,563,493
242	$13,310	$32,133	$45,443	$4,531,360
243	$13,216	$32,227	$45,443	$4,499,133
244	$13,122	$32,321	$45,443	$4,466,812
245	$13,028	$32,415	$45,443	$4,434,397
246	$12,934	$32,510	$45,443	$4,401,887
247	$12,839	$32,604	$45,443	$4,369,283
248	$12,744	$32,700	$45,443	$4,336,583
249	$12,648	$32,795	$45,443	$4,303,788
250	$12,553	$32,891	$45,443	$4,270,898
251	$12,457	$32,987	$45,443	$4,237,911
252	$12,361	$33,083	$45,443	$4,204,828

第21年供款共

$545,320

第21年利息

$154,616

第21年共還本金

$390,704

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$12,264	$33,179	$45,443	$4,171,649
254	$12,167	$33,276	$45,443	$4,138,373
255	$12,070	$33,373	$45,443	$4,105,000
256	$11,973	$33,470	$45,443	$4,071,530
257	$11,875	$33,568	$45,443	$4,037,962
258	$11,777	$33,666	$45,443	$4,004,296
259	$11,679	$33,764	$45,443	$3,970,532
260	$11,581	$33,863	$45,443	$3,936,669
261	$11,482	$33,961	$45,443	$3,902,708
262	$11,383	$34,060	$45,443	$3,868,647
263	$11,284	$34,160	$45,443	$3,834,487
264	$11,184	$34,259	$45,443	$3,800,228

第22年供款共

$545,320

第22年利息

$140,719

第22年共還本金

$404,600

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$11,084	$34,359	$45,443	$3,765,869
266	$10,984	$34,460	$45,443	$3,731,409
267	$10,883	$34,560	$45,443	$3,696,849
268	$10,782	$34,661	$45,443	$3,662,188
269	$10,681	$34,762	$45,443	$3,627,426
270	$10,580	$34,863	$45,443	$3,592,563
271	$10,478	$34,965	$45,443	$3,557,598
272	$10,376	$35,067	$45,443	$3,522,531
273	$10,274	$35,169	$45,443	$3,487,362
274	$10,171	$35,272	$45,443	$3,452,090
275	$10,069	$35,375	$45,443	$3,416,715
276	$9,965	$35,478	$45,443	$3,381,237

第23年供款共

$545,320

第23年利息

$126,329

第23年共還本金

$418,991

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$9,862	$35,581	$45,443	$3,345,656
278	$9,758	$35,685	$45,443	$3,309,971
279	$9,654	$35,789	$45,443	$3,274,181
280	$9,550	$35,894	$45,443	$3,238,288
281	$9,445	$35,998	$45,443	$3,202,289
282	$9,340	$36,103	$45,443	$3,166,186
283	$9,235	$36,209	$45,443	$3,129,978
284	$9,129	$36,314	$45,443	$3,093,663
285	$9,023	$36,420	$45,443	$3,057,243
286	$8,917	$36,526	$45,443	$3,020,717
287	$8,810	$36,633	$45,443	$2,984,084
288	$8,704	$36,740	$45,443	$2,947,344

第24年供款共

$545,320

第24年利息

$111,427

第24年共還本金

$433,893

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$8,596	$36,847	$45,443	$2,910,497
290	$8,489	$36,954	$45,443	$2,873,543
291	$8,381	$37,062	$45,443	$2,836,481
292	$8,273	$37,170	$45,443	$2,799,310
293	$8,165	$37,279	$45,443	$2,762,032
294	$8,056	$37,387	$45,443	$2,724,644
295	$7,947	$37,496	$45,443	$2,687,148
296	$7,838	$37,606	$45,443	$2,649,542
297	$7,728	$37,715	$45,443	$2,611,827
298	$7,618	$37,825	$45,443	$2,574,001
299	$7,508	$37,936	$45,443	$2,536,065
300	$7,397	$38,046	$45,443	$2,498,019

第25年供款共

$545,320

第25年利息

$95,995

第25年共還本金

$449,325

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$7,286	$38,157	$45,443	$2,459,861
302	$7,175	$38,269	$45,443	$2,421,593
303	$7,063	$38,380	$45,443	$2,383,212
304	$6,951	$38,492	$45,443	$2,344,720
305	$6,839	$38,605	$45,443	$2,306,116
306	$6,726	$38,717	$45,443	$2,267,398
307	$6,613	$38,830	$45,443	$2,228,568
308	$6,500	$38,943	$45,443	$2,189,625
309	$6,386	$39,057	$45,443	$2,150,568
310	$6,272	$39,171	$45,443	$2,111,397
311	$6,158	$39,285	$45,443	$2,072,112
312	$6,044	$39,400	$45,443	$2,032,712

第26年供款共

$545,320

第26年利息

$80,013

第26年共還本金

$465,306

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$5,929	$39,515	$45,443	$1,993,198
314	$5,813	$39,630	$45,443	$1,953,568
315	$5,698	$39,745	$45,443	$1,913,823
316	$5,582	$39,861	$45,443	$1,873,961
317	$5,466	$39,978	$45,443	$1,833,984
318	$5,349	$40,094	$45,443	$1,793,890
319	$5,232	$40,211	$45,443	$1,753,678
320	$5,115	$40,328	$45,443	$1,713,350
321	$4,997	$40,446	$45,443	$1,672,904
322	$4,879	$40,564	$45,443	$1,632,340
323	$4,761	$40,682	$45,443	$1,591,658
324	$4,642	$40,801	$45,443	$1,550,857

第27年供款共

$545,320

第27年利息

$63,464

第27年共還本金

$481,856

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$4,523	$40,920	$45,443	$1,509,937
326	$4,404	$41,039	$45,443	$1,468,897
327	$4,284	$41,159	$45,443	$1,427,738
328	$4,164	$41,279	$45,443	$1,386,459
329	$4,044	$41,399	$45,443	$1,345,060
330	$3,923	$41,520	$45,443	$1,303,539
331	$3,802	$41,641	$45,443	$1,261,898
332	$3,681	$41,763	$45,443	$1,220,135
333	$3,559	$41,885	$45,443	$1,178,251
334	$3,437	$42,007	$45,443	$1,136,244
335	$3,314	$42,129	$45,443	$1,094,115
336	$3,191	$42,252	$45,443	$1,051,862

第28年供款共

$545,320

第28年利息

$46,326

第28年共還本金

$498,994

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$3,068	$42,375	$45,443	$1,009,487
338	$2,944	$42,499	$45,443	$966,988
339	$2,820	$42,623	$45,443	$924,365
340	$2,696	$42,747	$45,443	$881,618
341	$2,571	$42,872	$45,443	$838,746
342	$2,446	$42,997	$45,443	$795,749
343	$2,321	$43,122	$45,443	$752,627
344	$2,195	$43,248	$45,443	$709,378
345	$2,069	$43,374	$45,443	$666,004
346	$1,943	$43,501	$45,443	$622,503
347	$1,816	$43,628	$45,443	$578,876
348	$1,688	$43,755	$45,443	$535,121

第29年供款共

$545,320

第29年利息

$28,578

第29年共還本金

$516,742

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,561	$43,883	$45,443	$491,238
350	$1,433	$44,011	$45,443	$447,228
351	$1,304	$44,139	$45,443	$403,089
352	$1,176	$44,268	$45,443	$358,821
353	$1,047	$44,397	$45,443	$314,424
354	$917	$44,526	$45,443	$269,898
355	$787	$44,656	$45,443	$225,242
356	$657	$44,786	$45,443	$180,456
357	$526	$44,917	$45,443	$135,539
358	$395	$45,048	$45,443	$90,491
359	$264	$45,179	$45,443	$45,311
360	$132	$45,311	$45,443	$0

第30年供款共

$545,320

第30年利息

$10,199

第30年共還本金

$535,121

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$14,569,597

免責聲明

筍盤推介

按揭保險費
info