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$15,358,794

每月供款
$51,192

首期

$-3,400,000

總貸款額

$11,400,000

總利息

$7,028,794

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-3,070,000

按月供比率計算

$102,382

置業成本總預算

HK$-3,070,000

首期

$-3,400,000
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

$102,382

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

沙田下禾輋村

thumb_up

罕有地下連600'花園

建

700 呎

@10,286

real_estate_agent 罕有放盤

售$720 萬

建

700 呎

@10,286

售$720 萬

real_estate_agent 罕有放盤

沙田愉景花園

thumb_up

中層企理三房套, 鄰近大型商埸^The Wai^ 預約參觀!

實

688 呎

@11,628

建

852 呎

@9,390

local_fire_department 至HIT local_offer 低水筍價

售$800 萬

實

688 呎

@11,628

建

852 呎

@9,390

售$800 萬

local_fire_department 至HIT local_offer 低水筍價

馬鞍山新港城第05期濤居海

thumb_up

新港城海濤居 **開揚遠景,套3房2廳,即買即用**

實

643 呎

@11,198

建

824 呎

@8,738

local_fire_department 至HIT local_offer 低水筍價

售$720 萬

實

643 呎

@11,198

建

824 呎

@8,738

售$720 萬

local_fire_department 至HIT local_offer 低水筍價

大埔龍尾

thumb_up

連天台

建

700 呎

@10,000

售$700 萬

建

700 呎

@10,000

售$700 萬

馬鞍山聽濤雅苑第08座

thumb_up

聽濤雅苑__極高層無敵海景

實

660 呎

@13,030

建

819 呎

@10,501

real_estate_agent 罕有放盤 verified 首置必買

售$860 萬

實

660 呎

@13,030

建

819 呎

@10,501

售$860 萬

real_estate_agent 罕有放盤 verified 首置必買

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

馬鞍山星漣海 3房1套連儲物室

thumb_up

星漣海 3房1套連儲物室

實

765 呎

@11,765

local_fire_department 至HIT

售$900 萬

實

765 呎

@11,765

售$900 萬

local_fire_department 至HIT

馬鞍山迎海第03期星灣御第23座

thumb_up

大型屋苑, 交通便捷, 直達各區核心, 實用靚則, 園海清幽寧靜

實

581 呎

@15,491

pets 愛竉必選

售$900 萬

實

581 呎

@15,491

售$900 萬

pets 愛竉必選

VR實景

馬鞍山迎海第03期星灣御

thumb_up

【堅盤靚裝海星灣景鐵路沿線】誠意推介

實

569 呎

@14,903

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

售$848 萬

實

569 呎

@14,903

售$848 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

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

西貢傲瀧

thumb_up

連天台, 海景 (連租約)

實

457 呎

@19,256

verified 首置必買

售$880 萬

實

457 呎

@19,256

售$880 萬

verified 首置必買

馬鞍山海典灣第05座

thumb_up

海典灣@高層靚海景@

實

561 呎

@13,904

建

756 呎

@10,317

real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買 pets 愛竉必選

售$780 萬

實

561 呎

@13,904

建

756 呎

@10,317

售$780 萬

real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買 pets 愛竉必選

利率	15年	20年	25年	30年
1.000	$68,228	$52,428	$42,963	$36,667
1.500	$70,765	$55,010	$45,593	$39,344
2.000	$73,360	$57,671	$48,319	$42,137
2.500	$76,014	$60,409	$51,142	$45,044
3.000	$78,726	$63,224	$54,060	$48,063
3.500	$81,497	$66,115	$57,071	$51,191
4.000	$84,324	$69,082	$60,173	$54,425
4.500	$87,209	$72,122	$63,365	$57,762
5.000	$90,150	$75,235	$66,643	$61,198
5.500	$93,148	$78,419	$70,006	$64,728
6.000	$96,200	$81,673	$73,450	$68,349

每月供款$51,192

年期

30年

貸款金額

$11,400,000

總利息

$7,028,794

總貸款連利息

$18,428,794

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$33,250	$17,941	$51,191	$11,382,059
2	$33,198	$17,993	$51,191	$11,364,065
3	$33,145	$18,046	$51,191	$11,346,020
4	$33,093	$18,099	$51,191	$11,327,921
5	$33,040	$18,151	$51,191	$11,309,770
6	$32,987	$18,204	$51,191	$11,291,565
7	$32,934	$18,257	$51,191	$11,273,308
8	$32,880	$18,311	$51,191	$11,254,997
9	$32,827	$18,364	$51,191	$11,236,633
10	$32,774	$18,418	$51,191	$11,218,216
11	$32,720	$18,471	$51,191	$11,199,745
12	$32,666	$18,525	$51,191	$11,181,219

第1年供款共

$614,293

第1年利息

$395,513

第1年共還本金

$218,781

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$32,612	$18,579	$51,191	$11,162,640
14	$32,558	$18,633	$51,191	$11,144,007
15	$32,503	$18,688	$51,191	$11,125,319
16	$32,449	$18,742	$51,191	$11,106,577
17	$32,394	$18,797	$51,191	$11,087,780
18	$32,339	$18,852	$51,191	$11,068,928
19	$32,284	$18,907	$51,191	$11,050,021
20	$32,229	$18,962	$51,191	$11,031,060
21	$32,174	$19,017	$51,191	$11,012,042
22	$32,118	$19,073	$51,191	$10,992,970
23	$32,063	$19,128	$51,191	$10,973,842
24	$32,007	$19,184	$51,191	$10,954,657

第2年供款共

$614,293

第2年利息

$387,731

第2年共還本金

$226,562

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$31,951	$19,240	$51,191	$10,935,417
26	$31,895	$19,296	$51,191	$10,916,121
27	$31,839	$19,352	$51,191	$10,896,769
28	$31,782	$19,409	$51,191	$10,877,360
29	$31,726	$19,465	$51,191	$10,857,895
30	$31,669	$19,522	$51,191	$10,838,372
31	$31,612	$19,579	$51,191	$10,818,793
32	$31,555	$19,636	$51,191	$10,799,157
33	$31,498	$19,694	$51,191	$10,779,463
34	$31,440	$19,751	$51,191	$10,759,712
35	$31,382	$19,809	$51,191	$10,739,904
36	$31,325	$19,866	$51,191	$10,720,037

第3年供款共

$614,293

第3年利息

$379,673

第3年共還本金

$234,620

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$31,267	$19,924	$51,191	$10,700,113
38	$31,209	$19,982	$51,191	$10,680,131
39	$31,150	$20,041	$51,191	$10,660,090
40	$31,092	$20,099	$51,191	$10,639,991
41	$31,033	$20,158	$51,191	$10,619,833
42	$30,975	$20,217	$51,191	$10,599,616
43	$30,916	$20,276	$51,191	$10,579,341
44	$30,856	$20,335	$51,191	$10,559,006
45	$30,797	$20,394	$51,191	$10,538,612
46	$30,738	$20,453	$51,191	$10,518,159
47	$30,678	$20,513	$51,191	$10,497,646
48	$30,618	$20,573	$51,191	$10,477,073

第4年供款共

$614,293

第4年利息

$371,328

第4年共還本金

$242,965

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$30,558	$20,633	$51,191	$10,456,440
50	$30,498	$20,693	$51,191	$10,435,746
51	$30,438	$20,754	$51,191	$10,414,993
52	$30,377	$20,814	$51,191	$10,394,179
53	$30,316	$20,875	$51,191	$10,373,304
54	$30,255	$20,936	$51,191	$10,352,369
55	$30,194	$20,997	$51,191	$10,331,372
56	$30,133	$21,058	$51,191	$10,310,314
57	$30,072	$21,119	$51,191	$10,289,195
58	$30,010	$21,181	$51,191	$10,268,014
59	$29,948	$21,243	$51,191	$10,246,771
60	$29,886	$21,305	$51,191	$10,225,466

第5年供款共

$614,293

第5年利息

$362,687

第5年共還本金

$251,606

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$29,824	$21,367	$51,191	$10,204,099
62	$29,762	$21,429	$51,191	$10,182,670
63	$29,699	$21,492	$51,191	$10,161,179
64	$29,637	$21,554	$51,191	$10,139,624
65	$29,574	$21,617	$51,191	$10,118,007
66	$29,511	$21,680	$51,191	$10,096,327
67	$29,448	$21,743	$51,191	$10,074,583
68	$29,384	$21,807	$51,191	$10,052,777
69	$29,321	$21,870	$51,191	$10,030,906
70	$29,257	$21,934	$51,191	$10,008,972
71	$29,193	$21,998	$51,191	$9,986,974
72	$29,129	$22,062	$51,191	$9,964,911

第6年供款共

$614,293

第6年利息

$353,738

第6年共還本金

$260,555

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$29,064	$22,127	$51,191	$9,942,784
74	$29,000	$22,191	$51,191	$9,920,593
75	$28,935	$22,256	$51,191	$9,898,337
76	$28,870	$22,321	$51,191	$9,876,016
77	$28,805	$22,386	$51,191	$9,853,630
78	$28,740	$22,451	$51,191	$9,831,179
79	$28,674	$22,517	$51,191	$9,808,662
80	$28,609	$22,582	$51,191	$9,786,079
81	$28,543	$22,648	$51,191	$9,763,431
82	$28,477	$22,714	$51,191	$9,740,717
83	$28,410	$22,781	$51,191	$9,717,936
84	$28,344	$22,847	$51,191	$9,695,089

第7年供款共

$614,293

第7年利息

$344,471

第7年共還本金

$269,822

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$28,277	$22,914	$51,191	$9,672,175
86	$28,211	$22,981	$51,191	$9,649,194
87	$28,143	$23,048	$51,191	$9,626,147
88	$28,076	$23,115	$51,191	$9,603,032
89	$28,009	$23,182	$51,191	$9,579,850
90	$27,941	$23,250	$51,191	$9,556,600
91	$27,873	$23,318	$51,191	$9,533,282
92	$27,805	$23,386	$51,191	$9,509,897
93	$27,737	$23,454	$51,191	$9,486,443
94	$27,669	$23,522	$51,191	$9,462,920
95	$27,600	$23,591	$51,191	$9,439,329
96	$27,531	$23,660	$51,191	$9,415,670

第8年供款共

$614,293

第8年利息

$334,874

第8年共還本金

$279,419

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$27,462	$23,729	$51,191	$9,391,941
98	$27,393	$23,798	$51,191	$9,368,143
99	$27,324	$23,867	$51,191	$9,344,276
100	$27,254	$23,937	$51,191	$9,320,339
101	$27,184	$24,007	$51,191	$9,296,332
102	$27,114	$24,077	$51,191	$9,272,255
103	$27,044	$24,147	$51,191	$9,248,108
104	$26,974	$24,217	$51,191	$9,223,891
105	$26,903	$24,288	$51,191	$9,199,603
106	$26,832	$24,359	$51,191	$9,175,244
107	$26,761	$24,430	$51,191	$9,150,814
108	$26,690	$24,501	$51,191	$9,126,313

第9年供款共

$614,293

第9年利息

$324,936

第9年共還本金

$289,357

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$26,618	$24,573	$51,191	$9,101,740
110	$26,547	$24,644	$51,191	$9,077,095
111	$26,475	$24,716	$51,191	$9,052,379
112	$26,403	$24,788	$51,191	$9,027,591
113	$26,330	$24,861	$51,191	$9,002,730
114	$26,258	$24,933	$51,191	$8,977,797
115	$26,185	$25,006	$51,191	$8,952,791
116	$26,112	$25,079	$51,191	$8,927,713
117	$26,039	$25,152	$51,191	$8,902,561
118	$25,966	$25,225	$51,191	$8,877,335
119	$25,892	$25,299	$51,191	$8,852,036
120	$25,818	$25,373	$51,191	$8,826,664

第10年供款共

$614,293

第10年利息

$314,644

第10年共還本金

$299,649

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$25,744	$25,447	$51,191	$8,801,217
122	$25,670	$25,521	$51,191	$8,775,696
123	$25,596	$25,595	$51,191	$8,750,101
124	$25,521	$25,670	$51,191	$8,724,431
125	$25,446	$25,745	$51,191	$8,698,686
126	$25,371	$25,820	$51,191	$8,672,866
127	$25,296	$25,895	$51,191	$8,646,971
128	$25,220	$25,971	$51,191	$8,621,000
129	$25,145	$26,047	$51,191	$8,594,954
130	$25,069	$26,122	$51,191	$8,568,831
131	$24,992	$26,199	$51,191	$8,542,633
132	$24,916	$26,275	$51,191	$8,516,357

第11年供款共

$614,293

第11年利息

$303,987

第11年共還本金

$310,306

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$24,839	$26,352	$51,191	$8,490,006
134	$24,763	$26,429	$51,191	$8,463,577
135	$24,685	$26,506	$51,191	$8,437,072
136	$24,608	$26,583	$51,191	$8,410,489
137	$24,531	$26,661	$51,191	$8,383,828
138	$24,453	$26,738	$51,191	$8,357,090
139	$24,375	$26,816	$51,191	$8,330,274
140	$24,297	$26,894	$51,191	$8,303,379
141	$24,218	$26,973	$51,191	$8,276,406
142	$24,140	$27,052	$51,191	$8,249,355
143	$24,061	$27,130	$51,191	$8,222,224
144	$23,981	$27,210	$51,191	$8,195,014

第12年供款共

$614,293

第12年利息

$292,950

第12年共還本金

$321,343

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$23,902	$27,289	$51,191	$8,167,726
146	$23,823	$27,369	$51,191	$8,140,357
147	$23,743	$27,448	$51,191	$8,112,909
148	$23,663	$27,528	$51,191	$8,085,380
149	$23,582	$27,609	$51,191	$8,057,771
150	$23,502	$27,689	$51,191	$8,030,082
151	$23,421	$27,770	$51,191	$8,002,312
152	$23,340	$27,851	$51,191	$7,974,461
153	$23,259	$27,932	$51,191	$7,946,529
154	$23,177	$28,014	$51,191	$7,918,515
155	$23,096	$28,095	$51,191	$7,890,420
156	$23,014	$28,177	$51,191	$7,862,242

第13年供款共

$614,293

第13年利息

$281,521

第13年共還本金

$332,772

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$22,932	$28,260	$51,191	$7,833,983
158	$22,849	$28,342	$51,191	$7,805,641
159	$22,766	$28,425	$51,191	$7,777,216
160	$22,684	$28,508	$51,191	$7,748,709
161	$22,600	$28,591	$51,191	$7,720,118
162	$22,517	$28,674	$51,191	$7,691,444
163	$22,433	$28,758	$51,191	$7,662,686
164	$22,350	$28,842	$51,191	$7,633,845
165	$22,265	$28,926	$51,191	$7,604,919
166	$22,181	$29,010	$51,191	$7,575,909
167	$22,096	$29,095	$51,191	$7,546,814
168	$22,012	$29,180	$51,191	$7,517,634

第14年供款共

$614,293

第14年利息

$269,685

第14年共還本金

$344,608

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$21,926	$29,265	$51,191	$7,488,370
170	$21,841	$29,350	$51,191	$7,459,020
171	$21,755	$29,436	$51,191	$7,429,584
172	$21,670	$29,521	$51,191	$7,400,063
173	$21,584	$29,608	$51,191	$7,370,455
174	$21,497	$29,694	$51,191	$7,340,761
175	$21,411	$29,781	$51,191	$7,310,981
176	$21,324	$29,867	$51,191	$7,281,113
177	$21,237	$29,955	$51,191	$7,251,159
178	$21,149	$30,042	$51,191	$7,221,117
179	$21,062	$30,130	$51,191	$7,190,987
180	$20,974	$30,217	$51,191	$7,160,770

第15年供款共

$614,293

第15年利息

$257,429

第15年共還本金

$356,865

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$20,886	$30,306	$51,191	$7,130,464
182	$20,797	$30,394	$51,191	$7,100,071
183	$20,709	$30,483	$51,191	$7,069,588
184	$20,620	$30,571	$51,191	$7,039,017
185	$20,530	$30,661	$51,191	$7,008,356
186	$20,441	$30,750	$51,191	$6,977,606
187	$20,351	$30,840	$51,191	$6,946,766
188	$20,261	$30,930	$51,191	$6,915,836
189	$20,171	$31,020	$51,191	$6,884,817
190	$20,081	$31,110	$51,191	$6,853,706
191	$19,990	$31,201	$51,191	$6,822,505
192	$19,899	$31,292	$51,191	$6,791,213

第16年供款共

$614,293

第16年利息

$244,736

第16年共還本金

$369,557

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$19,808	$31,383	$51,191	$6,759,830
194	$19,716	$31,475	$51,191	$6,728,355
195	$19,624	$31,567	$51,191	$6,696,788
196	$19,532	$31,659	$51,191	$6,665,129
197	$19,440	$31,751	$51,191	$6,633,378
198	$19,347	$31,844	$51,191	$6,601,534
199	$19,254	$31,937	$51,191	$6,569,598
200	$19,161	$32,030	$51,191	$6,537,568
201	$19,068	$32,123	$51,191	$6,505,445
202	$18,974	$32,217	$51,191	$6,473,228
203	$18,880	$32,311	$51,191	$6,440,917
204	$18,786	$32,405	$51,191	$6,408,512

第17年供款共

$614,293

第17年利息

$231,592

第17年共還本金

$382,701

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$18,691	$32,500	$51,191	$6,376,012
206	$18,597	$32,594	$51,191	$6,343,418
207	$18,502	$32,689	$51,191	$6,310,728
208	$18,406	$32,785	$51,191	$6,277,944
209	$18,311	$32,880	$51,191	$6,245,063
210	$18,215	$32,976	$51,191	$6,212,087
211	$18,119	$33,073	$51,191	$6,179,014
212	$18,022	$33,169	$51,191	$6,145,845
213	$17,925	$33,266	$51,191	$6,112,580
214	$17,828	$33,363	$51,191	$6,079,217
215	$17,731	$33,460	$51,191	$6,045,757
216	$17,633	$33,558	$51,191	$6,012,199

第18年供款共

$614,293

第18年利息

$217,981

第18年共還本金

$396,313

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$17,536	$33,656	$51,191	$5,978,544
218	$17,437	$33,754	$51,191	$5,944,790
219	$17,339	$33,852	$51,191	$5,910,938
220	$17,240	$33,951	$51,191	$5,876,987
221	$17,141	$34,050	$51,191	$5,842,937
222	$17,042	$34,149	$51,191	$5,808,788
223	$16,942	$34,249	$51,191	$5,774,539
224	$16,842	$34,349	$51,191	$5,740,190
225	$16,742	$34,449	$51,191	$5,705,742
226	$16,642	$34,549	$51,191	$5,671,192
227	$16,541	$34,650	$51,191	$5,636,542
228	$16,440	$34,751	$51,191	$5,601,791

第19年供款共

$614,293

第19年利息

$203,885

第19年共還本金

$410,408

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$16,339	$34,853	$51,191	$5,566,938
230	$16,237	$34,954	$51,191	$5,531,984
231	$16,135	$35,056	$51,191	$5,496,928
232	$16,033	$35,158	$51,191	$5,461,770
233	$15,930	$35,261	$51,191	$5,426,509
234	$15,827	$35,364	$51,191	$5,391,145
235	$15,724	$35,467	$51,191	$5,355,678
236	$15,621	$35,570	$51,191	$5,320,108
237	$15,517	$35,674	$51,191	$5,284,434
238	$15,413	$35,778	$51,191	$5,248,655
239	$15,309	$35,883	$51,191	$5,212,773
240	$15,204	$35,987	$51,191	$5,176,786

第20年供款共

$614,293

第20年利息

$189,288

第20年共還本金

$425,005

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$15,099	$36,092	$51,191	$5,140,694
242	$14,994	$36,197	$51,191	$5,104,496
243	$14,888	$36,303	$51,191	$5,068,193
244	$14,782	$36,409	$51,191	$5,031,784
245	$14,676	$36,515	$51,191	$4,995,269
246	$14,570	$36,622	$51,191	$4,958,648
247	$14,463	$36,728	$51,191	$4,921,919
248	$14,356	$36,835	$51,191	$4,885,084
249	$14,248	$36,943	$51,191	$4,848,141
250	$14,140	$37,051	$51,191	$4,811,090
251	$14,032	$37,159	$51,191	$4,773,931
252	$13,924	$37,267	$51,191	$4,736,664

第21年供款共

$614,293

第21年利息

$174,172

第21年共還本金

$440,121

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$13,815	$37,376	$51,191	$4,699,289
254	$13,706	$37,485	$51,191	$4,661,804
255	$13,597	$37,594	$51,191	$4,624,210
256	$13,487	$37,704	$51,191	$4,586,506
257	$13,377	$37,814	$51,191	$4,548,692
258	$13,267	$37,924	$51,191	$4,510,768
259	$13,156	$38,035	$51,191	$4,472,733
260	$13,045	$38,146	$51,191	$4,434,588
261	$12,934	$38,257	$51,191	$4,396,331
262	$12,823	$38,368	$51,191	$4,357,962
263	$12,711	$38,480	$51,191	$4,319,482
264	$12,598	$38,593	$51,191	$4,280,889

第22年供款共

$614,293

第22年利息

$158,518

第22年共還本金

$455,775

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$12,486	$38,705	$51,191	$4,242,184
266	$12,373	$38,818	$51,191	$4,203,366
267	$12,260	$38,931	$51,191	$4,164,435
268	$12,146	$39,045	$51,191	$4,125,390
269	$12,032	$39,159	$51,191	$4,086,231
270	$11,918	$39,273	$51,191	$4,046,958
271	$11,804	$39,387	$51,191	$4,007,571
272	$11,689	$39,502	$51,191	$3,968,068
273	$11,574	$39,618	$51,191	$3,928,451
274	$11,458	$39,733	$51,191	$3,888,718
275	$11,342	$39,849	$51,191	$3,848,869
276	$11,226	$39,965	$51,191	$3,808,904

第23年供款共

$614,293

第23年利息

$142,307

第23年共還本金

$471,986

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$11,109	$40,082	$51,191	$3,768,822
278	$10,992	$40,199	$51,191	$3,728,623
279	$10,875	$40,316	$51,191	$3,688,307
280	$10,758	$40,434	$51,191	$3,647,874
281	$10,640	$40,551	$51,191	$3,607,322
282	$10,521	$40,670	$51,191	$3,566,652
283	$10,403	$40,788	$51,191	$3,525,864
284	$10,284	$40,907	$51,191	$3,484,957
285	$10,164	$41,027	$51,191	$3,443,930
286	$10,045	$41,146	$51,191	$3,402,784
287	$9,925	$41,266	$51,191	$3,361,517
288	$9,804	$41,387	$51,191	$3,320,131

第24年供款共

$614,293

第24年利息

$125,520

第24年共還本金

$488,773

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$9,684	$41,507	$51,191	$3,278,623
290	$9,563	$41,628	$51,191	$3,236,995
291	$9,441	$41,750	$51,191	$3,195,245
292	$9,319	$41,872	$51,191	$3,153,373
293	$9,197	$41,994	$51,191	$3,111,380
294	$9,075	$42,116	$51,191	$3,069,263
295	$8,952	$42,239	$51,191	$3,027,024
296	$8,829	$42,362	$51,191	$2,984,662
297	$8,705	$42,486	$51,191	$2,942,176
298	$8,581	$42,610	$51,191	$2,899,567
299	$8,457	$42,734	$51,191	$2,856,833
300	$8,332	$42,859	$51,191	$2,813,974

第25年供款共

$614,293

第25年利息

$108,136

第25年共還本金

$506,157

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$8,207	$42,984	$51,191	$2,770,990
302	$8,082	$43,109	$51,191	$2,727,881
303	$7,956	$43,235	$51,191	$2,684,646
304	$7,830	$43,361	$51,191	$2,641,285
305	$7,704	$43,487	$51,191	$2,597,798
306	$7,577	$43,614	$51,191	$2,554,184
307	$7,450	$43,741	$51,191	$2,510,443
308	$7,322	$43,869	$51,191	$2,466,574
309	$7,194	$43,997	$51,191	$2,422,577
310	$7,066	$44,125	$51,191	$2,378,451
311	$6,937	$44,254	$51,191	$2,334,197
312	$6,808	$44,383	$51,191	$2,289,814

第26年供款共

$614,293

第26年利息

$90,134

第26年共還本金

$524,159

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$6,679	$44,512	$51,191	$2,245,302
314	$6,549	$44,642	$51,191	$2,200,660
315	$6,419	$44,773	$51,191	$2,155,887
316	$6,288	$44,903	$51,191	$2,110,984
317	$6,157	$45,034	$51,191	$2,065,950
318	$6,026	$45,165	$51,191	$2,020,785
319	$5,894	$45,297	$51,191	$1,975,487
320	$5,762	$45,429	$51,191	$1,930,058
321	$5,629	$45,562	$51,191	$1,884,496
322	$5,496	$45,695	$51,191	$1,838,802
323	$5,363	$45,828	$51,191	$1,792,974
324	$5,230	$45,962	$51,191	$1,747,012

第27年供款共

$614,293

第27年利息

$71,491

第27年共還本金

$542,802

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$5,095	$46,096	$51,191	$1,700,917
326	$4,961	$46,230	$51,191	$1,654,687
327	$4,826	$46,365	$51,191	$1,608,322
328	$4,691	$46,500	$51,191	$1,561,822
329	$4,555	$46,636	$51,191	$1,515,186
330	$4,419	$46,772	$51,191	$1,468,414
331	$4,283	$46,908	$51,191	$1,421,506
332	$4,146	$47,045	$51,191	$1,374,461
333	$4,009	$47,182	$51,191	$1,327,278
334	$3,871	$47,320	$51,191	$1,279,959
335	$3,733	$47,458	$51,191	$1,232,501
336	$3,595	$47,596	$51,191	$1,184,904

第28年供款共

$614,293

第28年利息

$52,185

第28年共還本金

$562,108

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$3,456	$47,735	$51,191	$1,137,169
338	$3,317	$47,874	$51,191	$1,089,295
339	$3,177	$48,014	$51,191	$1,041,281
340	$3,037	$48,154	$51,191	$993,127
341	$2,897	$48,294	$51,191	$944,832
342	$2,756	$48,435	$51,191	$896,397
343	$2,614	$48,577	$51,191	$847,820
344	$2,473	$48,718	$51,191	$799,102
345	$2,331	$48,860	$51,191	$750,242
346	$2,188	$49,003	$51,191	$701,239
347	$2,045	$49,146	$51,191	$652,093
348	$1,902	$49,289	$51,191	$602,804

第29年供款共

$614,293

第29年利息

$32,193

第29年共還本金

$582,100

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,758	$49,433	$51,191	$553,371
350	$1,614	$49,577	$51,191	$503,794
351	$1,469	$49,722	$51,191	$454,072
352	$1,324	$49,867	$51,191	$404,206
353	$1,179	$50,012	$51,191	$354,193
354	$1,033	$50,158	$51,191	$304,035
355	$887	$50,304	$51,191	$253,731
356	$740	$50,451	$51,191	$203,280
357	$593	$50,598	$51,191	$152,682
358	$445	$50,746	$51,191	$101,936
359	$297	$50,894	$51,191	$51,042
360	$149	$51,042	$51,191	$0

第30年供款共

$614,293

第30年利息

$11,489

第30年共還本金

$602,804

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$15,358,794

免責聲明

筍盤推介

按揭保險費
info