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$15,667,075

每月供款
$53,437

首期

$-3,900,000

總貸款額

$11,900,000

總利息

$7,337,075

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-3,570,000

按月供比率計算

$106,873

置業成本總預算

HK$-3,570,000

首期

$-3,900,000
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

$106,873

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

沙田銀禧花園銀禧閣

thumb_up

罕有🍀東南🍀馬場景🐎 [覆式] 有部份傢俬3️⃣房.

實

665 呎

@11,128

建

1,094 呎

@6,764

local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇 transfer_within_a_station 人才必選

售$740 萬

實

665 呎

@11,128

建

1,094 呎

@6,764

售$740 萬

local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇 transfer_within_a_station 人才必選

馬鞍山銀湖天峰第02座

thumb_up

特色戶,超大平台,罕有放盤,

實

549 呎

@13,661

建

718 呎

@10,446

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

售$750 萬

實

549 呎

@13,661

建

718 呎

@10,446

售$750 萬

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

馬鞍山迎海第03期星灣御第23座

thumb_up

奇豐精選靚裝有傢電適合新婚人仕

實

479 呎

@14,614

local_fire_department 至HIT

售$700 萬

實

479 呎

@14,614

售$700 萬

local_fire_department 至HIT

馬鞍山西沙村屋

thumb_up

WITH ROOF GOOD LOCATION NEAR BUS STOP

建

700 呎

@10,714

售$750 萬

建

700 呎

@10,714

售$750 萬

馬鞍山雲海第01期榕海臺第01座

thumb_up

新鴻基名牌樓盤環境舒適交通便利

實

392 呎

@20,102

local_fire_department 至HIT

售$788 萬

實

392 呎

@20,102

售$788 萬

local_fire_department 至HIT

KOL實拍 VR實景

馬鞍山曉峰灣畔###極高層特色露台戶,全海景靚裝3房,歡迎查詢###還價即成

thumb_up

曉峰灣畔###極高層特色露台戶,全海景靚裝3房,歡迎查詢###還價即成

實

684 呎

@11,667

建

901 呎

@8,857

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

售$798 萬

實

684 呎

@11,667

建

901 呎

@8,857

售$798 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

VR實景

馬鞍山雲海第01期榕海臺第01座

thumb_up

雲海榕海臺 1房低密度高尚住宅

實

383 呎

@18,799

transfer_within_a_station 人才必選

售$720 萬

實

383 呎

@18,799

售$720 萬

transfer_within_a_station 人才必選

VR實景

沙田沙田第一城第01期第12座

thumb_up

*特別靚側＊環境幽靜＊東南高層三房＊自住一流＊

實

504 呎

@14,286

建

594 呎

@12,121

hotel_class 樓王 verified 首置必買

售$720 萬

實

504 呎

@14,286

建

594 呎

@12,121

售$720 萬

hotel_class 樓王 verified 首置必買

獨家

馬鞍山翠擁華庭第12座

thumb_up

企理裝修, 實用三房

實

675 呎

@10,519

建

868 呎

@8,180

local_fire_department 至HIT

售$710 萬

實

675 呎

@10,519

建

868 呎

@8,180

售$710 萬

local_fire_department 至HIT

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

馬鞍山海柏花園第05座

thumb_up

海柏花园馬鞍山站上蓋,**無敵海景, 池海雙輝, 套 3房2廳**

實

550 呎

@14,545

建

739 呎

@10,825

local_fire_department 至HIT pets 愛竉必選

售$800 萬

實

550 呎

@14,545

建

739 呎

@10,825

售$800 萬

local_fire_department 至HIT pets 愛竉必選

利率	15年	20年	25年	30年
1.000	$71,221	$54,727	$44,848	$38,275
1.500	$73,868	$57,423	$47,592	$41,069
2.000	$76,578	$60,200	$50,439	$43,985
2.500	$79,348	$63,058	$53,385	$47,019
3.000	$82,179	$65,997	$56,431	$50,171
3.500	$85,071	$69,015	$59,574	$53,436
4.000	$88,023	$72,112	$62,813	$56,812
4.500	$91,034	$75,285	$66,144	$60,296
5.000	$94,104	$78,535	$69,566	$63,882
5.500	$97,233	$81,859	$73,076	$67,567
6.000	$100,419	$85,255	$76,672	$71,347

每月供款$53,437

年期

30年

貸款金額

$11,900,000

總利息

$7,337,075

總貸款連利息

$19,237,075

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$34,708	$18,728	$53,436	$11,881,272
2	$34,654	$18,783	$53,436	$11,862,489
3	$34,599	$18,837	$53,436	$11,843,652
4	$34,544	$18,892	$53,436	$11,824,760
5	$34,489	$18,947	$53,436	$11,805,812
6	$34,434	$19,003	$53,436	$11,786,810
7	$34,378	$19,058	$53,436	$11,767,751
8	$34,323	$19,114	$53,436	$11,748,638
9	$34,267	$19,169	$53,436	$11,729,468
10	$34,211	$19,225	$53,436	$11,710,243
11	$34,155	$19,281	$53,436	$11,690,961
12	$34,099	$19,338	$53,436	$11,671,624

第1年供款共

$641,236

第1年利息

$412,860

第1年共還本金

$228,376

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$34,042	$19,394	$53,436	$11,652,230
14	$33,986	$19,451	$53,436	$11,632,779
15	$33,929	$19,507	$53,436	$11,613,272
16	$33,872	$19,564	$53,436	$11,593,707
17	$33,815	$19,621	$53,436	$11,574,086
18	$33,758	$19,679	$53,436	$11,554,407
19	$33,700	$19,736	$53,436	$11,534,672
20	$33,643	$19,794	$53,436	$11,514,878
21	$33,585	$19,851	$53,436	$11,495,027
22	$33,527	$19,909	$53,436	$11,475,118
23	$33,469	$19,967	$53,436	$11,455,150
24	$33,411	$20,025	$53,436	$11,435,125

第2年供款共

$641,236

第2年利息

$404,737

第2年共還本金

$236,499

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$33,352	$20,084	$53,436	$11,415,041
26	$33,294	$20,142	$53,436	$11,394,899
27	$33,235	$20,201	$53,436	$11,374,697
28	$33,176	$20,260	$53,436	$11,354,437
29	$33,117	$20,319	$53,436	$11,334,118
30	$33,058	$20,378	$53,436	$11,313,740
31	$32,998	$20,438	$53,436	$11,293,302
32	$32,939	$20,498	$53,436	$11,272,804
33	$32,879	$20,557	$53,436	$11,252,247
34	$32,819	$20,617	$53,436	$11,231,630
35	$32,759	$20,677	$53,436	$11,210,952
36	$32,699	$20,738	$53,436	$11,190,214

第3年供款共

$641,236

第3年利息

$396,325

第3年共還本金

$244,910

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$32,638	$20,798	$53,436	$11,169,416
38	$32,577	$20,859	$53,436	$11,148,557
39	$32,517	$20,920	$53,436	$11,127,638
40	$32,456	$20,981	$53,436	$11,106,657
41	$32,394	$21,042	$53,436	$11,085,615
42	$32,333	$21,103	$53,436	$11,064,512
43	$32,271	$21,165	$53,436	$11,043,347
44	$32,210	$21,227	$53,436	$11,022,120
45	$32,148	$21,288	$53,436	$11,000,832
46	$32,086	$21,351	$53,436	$10,979,481
47	$32,023	$21,413	$53,436	$10,958,069
48	$31,961	$21,475	$53,436	$10,936,593

第4年供款共

$641,236

第4年利息

$387,615

第4年共還本金

$253,621

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$31,898	$21,538	$53,436	$10,915,055
50	$31,836	$21,601	$53,436	$10,893,455
51	$31,773	$21,664	$53,436	$10,871,791
52	$31,709	$21,727	$53,436	$10,850,064
53	$31,646	$21,790	$53,436	$10,828,274
54	$31,582	$21,854	$53,436	$10,806,420
55	$31,519	$21,918	$53,436	$10,784,502
56	$31,455	$21,982	$53,436	$10,762,521
57	$31,391	$22,046	$53,436	$10,740,475
58	$31,326	$22,110	$53,436	$10,718,365
59	$31,262	$22,174	$53,436	$10,696,191
60	$31,197	$22,239	$53,436	$10,673,952

第5年供款共

$641,236

第5年利息

$378,594

第5年共還本金

$262,642

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$31,132	$22,304	$53,436	$10,651,648
62	$31,067	$22,369	$53,436	$10,629,279
63	$31,002	$22,434	$53,436	$10,606,844
64	$30,937	$22,500	$53,436	$10,584,345
65	$30,871	$22,565	$53,436	$10,561,779
66	$30,805	$22,631	$53,436	$10,539,148
67	$30,739	$22,697	$53,436	$10,516,451
68	$30,673	$22,763	$53,436	$10,493,688
69	$30,607	$22,830	$53,436	$10,470,858
70	$30,540	$22,896	$53,436	$10,447,962
71	$30,473	$22,963	$53,436	$10,424,999
72	$30,406	$23,030	$53,436	$10,401,969

第6年供款共

$641,236

第6年利息

$369,253

第6年共還本金

$271,983

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$30,339	$23,097	$53,436	$10,378,871
74	$30,272	$23,165	$53,436	$10,355,707
75	$30,204	$23,232	$53,436	$10,332,475
76	$30,136	$23,300	$53,436	$10,309,175
77	$30,068	$23,368	$53,436	$10,285,807
78	$30,000	$23,436	$53,436	$10,262,371
79	$29,932	$23,504	$53,436	$10,238,866
80	$29,863	$23,573	$53,436	$10,215,293
81	$29,795	$23,642	$53,436	$10,191,652
82	$29,726	$23,711	$53,436	$10,167,941
83	$29,656	$23,780	$53,436	$10,144,161
84	$29,587	$23,849	$53,436	$10,120,312

第7年供款共

$641,236

第7年利息

$359,579

第7年共還本金

$281,657

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$29,518	$23,919	$53,436	$10,096,393
86	$29,448	$23,989	$53,436	$10,072,405
87	$29,378	$24,058	$53,436	$10,048,346
88	$29,308	$24,129	$53,436	$10,024,218
89	$29,237	$24,199	$53,436	$10,000,019
90	$29,167	$24,270	$53,436	$9,975,749
91	$29,096	$24,340	$53,436	$9,951,409
92	$29,025	$24,411	$53,436	$9,926,997
93	$28,954	$24,483	$53,436	$9,902,515
94	$28,882	$24,554	$53,436	$9,877,961
95	$28,811	$24,626	$53,436	$9,853,335
96	$28,739	$24,697	$53,436	$9,828,638

第8年供款共

$641,236

第8年利息

$349,562

第8年共還本金

$291,674

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$28,667	$24,769	$53,436	$9,803,868
98	$28,595	$24,842	$53,436	$9,779,026
99	$28,522	$24,914	$53,436	$9,754,112
100	$28,449	$24,987	$53,436	$9,729,126
101	$28,377	$25,060	$53,436	$9,704,066
102	$28,304	$25,133	$53,436	$9,678,933
103	$28,230	$25,206	$53,436	$9,653,727
104	$28,157	$25,280	$53,436	$9,628,447
105	$28,083	$25,353	$53,436	$9,603,094
106	$28,009	$25,427	$53,436	$9,577,667
107	$27,935	$25,501	$53,436	$9,552,165
108	$27,860	$25,576	$53,436	$9,526,589

第9年供款共

$641,236

第9年利息

$339,188

第9年共還本金

$302,048

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$27,786	$25,650	$53,436	$9,500,939
110	$27,711	$25,725	$53,436	$9,475,214
111	$27,636	$25,800	$53,436	$9,449,413
112	$27,561	$25,876	$53,436	$9,423,538
113	$27,485	$25,951	$53,436	$9,397,587
114	$27,410	$26,027	$53,436	$9,371,560
115	$27,334	$26,103	$53,436	$9,345,458
116	$27,258	$26,179	$53,436	$9,319,279
117	$27,181	$26,255	$53,436	$9,293,024
118	$27,105	$26,332	$53,436	$9,266,692
119	$27,028	$26,408	$53,436	$9,240,284
120	$26,951	$26,485	$53,436	$9,213,798

第10年供款共

$641,236

第10年利息

$328,445

第10年共還本金

$312,791

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$26,874	$26,563	$53,436	$9,187,235
122	$26,796	$26,640	$53,436	$9,160,595
123	$26,718	$26,718	$53,436	$9,133,877
124	$26,640	$26,796	$53,436	$9,107,081
125	$26,562	$26,874	$53,436	$9,080,207
126	$26,484	$26,952	$53,436	$9,053,255
127	$26,405	$27,031	$53,436	$9,026,224
128	$26,326	$27,110	$53,436	$8,999,114
129	$26,247	$27,189	$53,436	$8,971,925
130	$26,168	$27,268	$53,436	$8,944,657
131	$26,089	$27,348	$53,436	$8,917,309
132	$26,009	$27,427	$53,436	$8,889,882

第11年供款共

$641,236

第11年利息

$317,320

第11年共還本金

$323,916

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$25,929	$27,507	$53,436	$8,862,374
134	$25,849	$27,588	$53,436	$8,834,787
135	$25,768	$27,668	$53,436	$8,807,119
136	$25,687	$27,749	$53,436	$8,779,370
137	$25,606	$27,830	$53,436	$8,751,540
138	$25,525	$27,911	$53,436	$8,723,629
139	$25,444	$27,992	$53,436	$8,695,636
140	$25,362	$28,074	$53,436	$8,667,562
141	$25,280	$28,156	$53,436	$8,639,406
142	$25,198	$28,238	$53,436	$8,611,168
143	$25,116	$28,320	$53,436	$8,582,848
144	$25,033	$28,403	$53,436	$8,554,445

第12年供款共

$641,236

第12年利息

$305,799

第12年共還本金

$335,437

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$24,950	$28,486	$53,436	$8,525,959
146	$24,867	$28,569	$53,436	$8,497,390
147	$24,784	$28,652	$53,436	$8,468,738
148	$24,700	$28,736	$53,436	$8,440,002
149	$24,617	$28,820	$53,436	$8,411,182
150	$24,533	$28,904	$53,436	$8,382,279
151	$24,448	$28,988	$53,436	$8,353,291
152	$24,364	$29,073	$53,436	$8,324,218
153	$24,279	$29,157	$53,436	$8,295,061
154	$24,194	$29,242	$53,436	$8,265,818
155	$24,109	$29,328	$53,436	$8,236,491
156	$24,023	$29,413	$53,436	$8,207,078

第13年供款共

$641,236

第13年利息

$293,868

第13年共還本金

$347,367

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$23,937	$29,499	$53,436	$8,177,579
158	$23,851	$29,585	$53,436	$8,147,993
159	$23,765	$29,671	$53,436	$8,118,322
160	$23,678	$29,758	$53,436	$8,088,564
161	$23,592	$29,845	$53,436	$8,058,720
162	$23,505	$29,932	$53,436	$8,028,788
163	$23,417	$30,019	$53,436	$7,998,769
164	$23,330	$30,107	$53,436	$7,968,662
165	$23,242	$30,194	$53,436	$7,938,468
166	$23,154	$30,282	$53,436	$7,908,185
167	$23,066	$30,371	$53,436	$7,877,815
168	$22,977	$30,459	$53,436	$7,847,355

第14年供款共

$641,236

第14年利息

$281,514

第14年共還本金

$359,722

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$22,888	$30,548	$53,436	$7,816,807
170	$22,799	$30,637	$53,436	$7,786,170
171	$22,710	$30,727	$53,436	$7,755,443
172	$22,620	$30,816	$53,436	$7,724,627
173	$22,530	$30,906	$53,436	$7,693,721
174	$22,440	$30,996	$53,436	$7,662,724
175	$22,350	$31,087	$53,436	$7,631,638
176	$22,259	$31,177	$53,436	$7,600,460
177	$22,168	$31,268	$53,436	$7,569,192
178	$22,077	$31,360	$53,436	$7,537,833
179	$21,985	$31,451	$53,436	$7,506,382
180	$21,894	$31,543	$53,436	$7,474,839

第15年供款共

$641,236

第15年利息

$268,719

第15年共還本金

$372,516

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$21,802	$31,635	$53,436	$7,443,204
182	$21,709	$31,727	$53,436	$7,411,477
183	$21,617	$31,820	$53,436	$7,379,658
184	$21,524	$31,912	$53,436	$7,347,745
185	$21,431	$32,005	$53,436	$7,315,740
186	$21,338	$32,099	$53,436	$7,283,641
187	$21,244	$32,192	$53,436	$7,251,449
188	$21,150	$32,286	$53,436	$7,219,163
189	$21,056	$32,380	$53,436	$7,186,782
190	$20,961	$32,475	$53,436	$7,154,307
191	$20,867	$32,570	$53,436	$7,121,738
192	$20,772	$32,665	$53,436	$7,089,073

第16年供款共

$641,236

第16年利息

$255,470

第16年共還本金

$385,766

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$20,676	$32,760	$53,436	$7,056,313
194	$20,581	$32,855	$53,436	$7,023,458
195	$20,485	$32,951	$53,436	$6,990,507
196	$20,389	$33,047	$53,436	$6,957,459
197	$20,293	$33,144	$53,436	$6,924,316
198	$20,196	$33,240	$53,436	$6,891,075
199	$20,099	$33,337	$53,436	$6,857,738
200	$20,002	$33,435	$53,436	$6,824,303
201	$19,904	$33,532	$53,436	$6,790,771
202	$19,806	$33,630	$53,436	$6,757,141
203	$19,708	$33,728	$53,436	$6,723,413
204	$19,610	$33,826	$53,436	$6,689,587

第17年供款共

$641,236

第17年利息

$241,750

第17年共還本金

$399,486

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$19,511	$33,925	$53,436	$6,655,662
206	$19,412	$34,024	$53,436	$6,621,638
207	$19,313	$34,123	$53,436	$6,587,515
208	$19,214	$34,223	$53,436	$6,553,292
209	$19,114	$34,323	$53,436	$6,518,969
210	$19,014	$34,423	$53,436	$6,484,547
211	$18,913	$34,523	$53,436	$6,450,024
212	$18,813	$34,624	$53,436	$6,415,400
213	$18,712	$34,725	$53,436	$6,380,675
214	$18,610	$34,826	$53,436	$6,345,849
215	$18,509	$34,928	$53,436	$6,310,922
216	$18,407	$35,029	$53,436	$6,275,892

第18年供款共

$641,236

第18年利息

$227,541

第18年共還本金

$413,695

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$18,305	$35,132	$53,436	$6,240,760
218	$18,202	$35,234	$53,436	$6,205,526
219	$18,099	$35,337	$53,436	$6,170,190
220	$17,996	$35,440	$53,436	$6,134,750
221	$17,893	$35,543	$53,436	$6,099,206
222	$17,789	$35,647	$53,436	$6,063,559
223	$17,685	$35,751	$53,436	$6,027,808
224	$17,581	$35,855	$53,436	$5,991,953
225	$17,477	$35,960	$53,436	$5,955,993
226	$17,372	$36,065	$53,436	$5,919,929
227	$17,266	$36,170	$53,436	$5,883,759
228	$17,161	$36,275	$53,436	$5,847,484

第19年供款共

$641,236

第19年利息

$212,827

第19年共還本金

$428,409

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$17,055	$36,381	$53,436	$5,811,102
230	$16,949	$36,487	$53,436	$5,774,615
231	$16,843	$36,594	$53,436	$5,738,021
232	$16,736	$36,700	$53,436	$5,701,321
233	$16,629	$36,807	$53,436	$5,664,513
234	$16,521	$36,915	$53,436	$5,627,599
235	$16,414	$37,022	$53,436	$5,590,576
236	$16,306	$37,130	$53,436	$5,553,446
237	$16,198	$37,239	$53,436	$5,516,207
238	$16,089	$37,347	$53,436	$5,478,860
239	$15,980	$37,456	$53,436	$5,441,403
240	$15,871	$37,566	$53,436	$5,403,838

第20年供款共

$641,236

第20年利息

$197,590

第20年共還本金

$443,646

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$15,761	$37,675	$53,436	$5,366,163
242	$15,651	$37,785	$53,436	$5,328,378
243	$15,541	$37,895	$53,436	$5,290,482
244	$15,431	$38,006	$53,436	$5,252,477
245	$15,320	$38,117	$53,436	$5,214,360
246	$15,209	$38,228	$53,436	$5,176,132
247	$15,097	$38,339	$53,436	$5,137,793
248	$14,985	$38,451	$53,436	$5,099,342
249	$14,873	$38,563	$53,436	$5,060,779
250	$14,761	$38,676	$53,436	$5,022,103
251	$14,648	$38,789	$53,436	$4,983,314
252	$14,535	$38,902	$53,436	$4,944,413

第21年供款共

$641,236

第21年利息

$181,811

第21年共還本金

$459,425

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$14,421	$39,015	$53,436	$4,905,398
254	$14,307	$39,129	$53,436	$4,866,269
255	$14,193	$39,243	$53,436	$4,827,026
256	$14,079	$39,357	$53,436	$4,787,668
257	$13,964	$39,472	$53,436	$4,748,196
258	$13,849	$39,587	$53,436	$4,708,609
259	$13,733	$39,703	$53,436	$4,668,906
260	$13,618	$39,819	$53,436	$4,629,087
261	$13,502	$39,935	$53,436	$4,589,152
262	$13,385	$40,051	$53,436	$4,549,101
263	$13,268	$40,168	$53,436	$4,508,933
264	$13,151	$40,285	$53,436	$4,468,647

第22年供款共

$641,236

第22年利息

$165,471

第22年共還本金

$475,765

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$13,034	$40,403	$53,436	$4,428,245
266	$12,916	$40,521	$53,436	$4,387,724
267	$12,798	$40,639	$53,436	$4,347,085
268	$12,679	$40,757	$53,436	$4,306,328
269	$12,560	$40,876	$53,436	$4,265,452
270	$12,441	$40,995	$53,436	$4,224,456
271	$12,321	$41,115	$53,436	$4,183,341
272	$12,201	$41,235	$53,436	$4,142,107
273	$12,081	$41,355	$53,436	$4,100,751
274	$11,961	$41,476	$53,436	$4,059,276
275	$11,840	$41,597	$53,436	$4,017,679
276	$11,718	$41,718	$53,436	$3,975,961

第23年供款共

$641,236

第23年利息

$148,549

第23年共還本金

$492,687

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$11,597	$41,840	$53,436	$3,934,121
278	$11,475	$41,962	$53,436	$3,892,159
279	$11,352	$42,084	$53,436	$3,850,075
280	$11,229	$42,207	$53,436	$3,807,868
281	$11,106	$42,330	$53,436	$3,765,538
282	$10,983	$42,453	$53,436	$3,723,084
283	$10,859	$42,577	$53,436	$3,680,507
284	$10,735	$42,702	$53,436	$3,637,806
285	$10,610	$42,826	$53,436	$3,594,980
286	$10,485	$42,951	$53,436	$3,552,029
287	$10,360	$43,076	$53,436	$3,508,952
288	$10,234	$43,202	$53,436	$3,465,751

第24年供款共

$641,236

第24年利息

$131,026

第24年共還本金

$510,210

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$10,108	$43,328	$53,436	$3,422,423
290	$9,982	$43,454	$53,436	$3,378,968
291	$9,855	$43,581	$53,436	$3,335,387
292	$9,728	$43,708	$53,436	$3,291,679
293	$9,601	$43,836	$53,436	$3,247,844
294	$9,473	$43,963	$53,436	$3,203,880
295	$9,345	$44,092	$53,436	$3,159,789
296	$9,216	$44,220	$53,436	$3,115,568
297	$9,087	$44,349	$53,436	$3,071,219
298	$8,958	$44,479	$53,436	$3,026,741
299	$8,828	$44,608	$53,436	$2,982,132
300	$8,698	$44,738	$53,436	$2,937,394

第25年供款共

$641,236

第25年利息

$112,879

第25年共還本金

$528,357

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$8,567	$44,869	$53,436	$2,892,525
302	$8,437	$45,000	$53,436	$2,847,525
303	$8,305	$45,131	$53,436	$2,802,394
304	$8,174	$45,263	$53,436	$2,757,131
305	$8,042	$45,395	$53,436	$2,711,737
306	$7,909	$45,527	$53,436	$2,666,210
307	$7,776	$45,660	$53,436	$2,620,550
308	$7,643	$45,793	$53,436	$2,574,757
309	$7,510	$45,927	$53,436	$2,528,830
310	$7,376	$46,061	$53,436	$2,482,769
311	$7,241	$46,195	$53,436	$2,436,575
312	$7,107	$46,330	$53,436	$2,390,245

第26年供款共

$641,236

第26年利息

$94,087

第26年共還本金

$547,149

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$6,972	$46,465	$53,436	$2,343,780
314	$6,836	$46,600	$53,436	$2,297,180
315	$6,700	$46,736	$53,436	$2,250,444
316	$6,564	$46,873	$53,436	$2,203,571
317	$6,427	$47,009	$53,436	$2,156,562
318	$6,290	$47,146	$53,436	$2,109,416
319	$6,152	$47,284	$53,436	$2,062,132
320	$6,015	$47,422	$53,436	$2,014,710
321	$5,876	$47,560	$53,436	$1,967,150
322	$5,738	$47,699	$53,436	$1,919,451
323	$5,598	$47,838	$53,436	$1,871,613
324	$5,459	$47,977	$53,436	$1,823,636

第27年供款共

$641,236

第27年利息

$74,627

第27年共還本金

$566,609

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$5,319	$48,117	$53,436	$1,775,518
326	$5,179	$48,258	$53,436	$1,727,261
327	$5,038	$48,398	$53,436	$1,678,862
328	$4,897	$48,540	$53,436	$1,630,322
329	$4,755	$48,681	$53,436	$1,581,641
330	$4,613	$48,823	$53,436	$1,532,818
331	$4,471	$48,966	$53,436	$1,483,852
332	$4,328	$49,108	$53,436	$1,434,744
333	$4,185	$49,252	$53,436	$1,385,492
334	$4,041	$49,395	$53,436	$1,336,097
335	$3,897	$49,539	$53,436	$1,286,558
336	$3,752	$49,684	$53,436	$1,236,874

第28年供款共

$641,236

第28年利息

$54,474

第28年共還本金

$586,762

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$3,608	$49,829	$53,436	$1,187,045
338	$3,462	$49,974	$53,436	$1,137,071
339	$3,316	$50,120	$53,436	$1,086,951
340	$3,170	$50,266	$53,436	$1,036,685
341	$3,024	$50,413	$53,436	$986,272
342	$2,877	$50,560	$53,436	$935,713
343	$2,729	$50,707	$53,436	$885,006
344	$2,581	$50,855	$53,436	$834,151
345	$2,433	$51,003	$53,436	$783,147
346	$2,284	$51,152	$53,436	$731,995
347	$2,135	$51,301	$53,436	$680,694
348	$1,985	$51,451	$53,436	$629,243

第29年供款共

$641,236

第29年利息

$33,605

第29年共還本金

$607,631

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,835	$51,601	$53,436	$577,642
350	$1,685	$51,752	$53,436	$525,890
351	$1,534	$51,902	$53,436	$473,988
352	$1,382	$52,054	$53,436	$421,934
353	$1,231	$52,206	$53,436	$369,728
354	$1,078	$52,358	$53,436	$317,370
355	$926	$52,511	$53,436	$264,860
356	$773	$52,664	$53,436	$212,196
357	$619	$52,817	$53,436	$159,378
358	$465	$52,971	$53,436	$106,407
359	$310	$53,126	$53,436	$53,281
360	$155	$53,281	$53,436	$0

第30年供款共

$641,236

第30年利息

$11,993

第30年共還本金

$629,243

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$15,667,075

免責聲明

筍盤推介

按揭保險費
info