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$15,404,895

每月供款
$52,875

首期

$-3,960,000

總貸款額

$11,960,000

總利息

$7,074,895

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-3,630,000

按月供比率計算

$105,749

置業成本總預算

HK$-3,630,000

首期

$-3,960,000
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

$105,749

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

馬鞍山新港城 K座

thumb_up

3房景觀開揚,交通方便

實

551 呎

@12,704

建

750 呎

@9,333

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$700 萬

實

551 呎

@12,704

建

750 呎

@9,333

售$700 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

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

@15,873

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$800 萬

實

504 呎

@15,873

售$800 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

馬鞍山迎海第02期星灣第20座

thumb_up

馬鞍山迎海＊＊開揚遠景,鄰近鐵路＊＊

實

510 呎

@14,471

local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇 pets 愛竉必選

售$738 萬

實

510 呎

@14,471

售$738 萬

local_offer 低水筍價 verified 首置必買 vpn_key 有匙即睇 pets 愛竉必選

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

沙田御龍山

thumb_up

罕有兩房放賣

實

543 呎

@15,838

建

697 呎

@12,339

local_fire_department 至HIT

售$860 萬

實

543 呎

@15,838

建

697 呎

@12,339

售$860 萬

local_fire_department 至HIT

馬鞍山海典灣第05座

thumb_up

罕有放盤

實

561 呎

@14,260

建

756 呎

@10,582

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

售$800 萬

實

561 呎

@14,260

建

756 呎

@10,582

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價 verified 首置必買

沙田柏傲莊 I 第02A座

thumb_up

大圍柏傲莊是一個充滿吸引力的住宅樓盤,致力為居民提供舒適的生活空間

實

352 呎

@25,170

real_estate_agent 罕有放盤

售$886 萬

實

352 呎

@25,170

售$886 萬

real_estate_agent 罕有放盤

沙田薈蕎

thumb_up

"城中綠土"覆式1房1士多房+253呎私人花園

實

507 呎

@17,751

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$900 萬

實

507 呎

@17,751

售$900 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇

將軍澳日出康城第05A期 MALIBU 第03B座

thumb_up

大2房梗廚有齊山景海景球場景

實

541 呎

@14,787

local_fire_department 至HIT real_estate_agent 罕有放盤

售$800 萬

實

541 呎

@14,787

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

KOL實拍 VR實景

沙田沙田第一城第02期

thumb_up

奇豐精選堅靚裝高層河景可即入住

實

504 呎

@14,286

建

622 呎

@11,576

hotel_class 樓王 vpn_key 有匙即睇

售$720 萬

實

504 呎

@14,286

建

622 呎

@11,576

售$720 萬

hotel_class 樓王 vpn_key 有匙即睇

VR實景

馬鞍山曉峰灣畔第02座

thumb_up

曉峰灣畔 3房可連約可交吉

實

653 呎

@11,761

建

862 呎

@8,910

local_fire_department 至HIT

售$768 萬

實

653 呎

@11,761

建

862 呎

@8,910

售$768 萬

local_fire_department 至HIT

沙田文禮閣

thumb_up

大圍站旁三房套, 旺中帶靜

實

622 呎

@11,897

建

736 呎

@10,054

local_offer 低水筍價

售$740 萬

實

622 呎

@11,897

建

736 呎

@10,054

售$740 萬

local_offer 低水筍價

利率	15年	20年	25年	30年
1.000	$71,580	$55,003	$45,074	$38,468
1.500	$74,241	$57,712	$47,832	$41,276
2.000	$76,964	$60,504	$50,693	$44,206
2.500	$79,748	$63,376	$53,655	$47,256
3.000	$82,594	$66,330	$56,716	$50,424
3.375	$84,768	$68,597	$59,076	$52,875
3.500	$85,500	$69,363	$59,875	$53,706
4.000	$88,467	$72,475	$63,129	$57,099
4.500	$91,493	$75,665	$66,478	$60,600
5.000	$94,579	$78,931	$69,917	$64,204
5.500	$97,723	$82,271	$73,445	$67,908
6.000	$100,925	$85,685	$77,058	$71,706

每月供款$52,875

年期

30年

貸款金額

$11,960,000

總利息

$7,074,895

總貸款連利息

$19,034,895

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$33,638	$19,237	$52,875	$11,940,763
2	$33,583	$19,291	$52,875	$11,921,471
3	$33,529	$19,346	$52,875	$11,902,126
4	$33,475	$19,400	$52,875	$11,882,726
5	$33,420	$19,455	$52,875	$11,863,271
6	$33,365	$19,509	$52,875	$11,843,762
7	$33,311	$19,564	$52,875	$11,824,198
8	$33,256	$19,619	$52,875	$11,804,579
9	$33,200	$19,674	$52,875	$11,784,905
10	$33,145	$19,730	$52,875	$11,765,175
11	$33,090	$19,785	$52,875	$11,745,390
12	$33,034	$19,841	$52,875	$11,725,549

第1年供款共

$634,496

第1年利息

$400,045

第1年共還本金

$234,451

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$32,978	$19,897	$52,875	$11,705,652
14	$32,922	$19,953	$52,875	$11,685,700
15	$32,866	$20,009	$52,875	$11,665,691
16	$32,810	$20,065	$52,875	$11,645,626
17	$32,753	$20,121	$52,875	$11,625,505
18	$32,697	$20,178	$52,875	$11,605,327
19	$32,640	$20,235	$52,875	$11,585,092
20	$32,583	$20,292	$52,875	$11,564,800
21	$32,526	$20,349	$52,875	$11,544,452
22	$32,469	$20,406	$52,875	$11,524,046
23	$32,411	$20,463	$52,875	$11,503,582
24	$32,354	$20,521	$52,875	$11,483,062

第2年供款共

$634,496

第2年利息

$392,009

第2年共還本金

$242,487

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$32,296	$20,579	$52,875	$11,462,483
26	$32,238	$20,636	$52,875	$11,441,846
27	$32,180	$20,695	$52,875	$11,421,152
28	$32,122	$20,753	$52,875	$11,400,399
29	$32,064	$20,811	$52,875	$11,379,588
30	$32,005	$20,870	$52,875	$11,358,719
31	$31,946	$20,928	$52,875	$11,337,790
32	$31,888	$20,987	$52,875	$11,316,803
33	$31,829	$21,046	$52,875	$11,295,757
34	$31,769	$21,105	$52,875	$11,274,651
35	$31,710	$21,165	$52,875	$11,253,487
36	$31,650	$21,224	$52,875	$11,232,262

第3年供款共

$634,496

第3年利息

$383,697

第3年共還本金

$250,799

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$31,591	$21,284	$52,875	$11,210,979
38	$31,531	$21,344	$52,875	$11,189,635
39	$31,471	$21,404	$52,875	$11,168,231
40	$31,411	$21,464	$52,875	$11,146,767
41	$31,350	$21,524	$52,875	$11,125,242
42	$31,290	$21,585	$52,875	$11,103,657
43	$31,229	$21,646	$52,875	$11,082,012
44	$31,168	$21,707	$52,875	$11,060,305
45	$31,107	$21,768	$52,875	$11,038,538
46	$31,046	$21,829	$52,875	$11,016,709
47	$30,984	$21,890	$52,875	$10,994,819
48	$30,923	$21,952	$52,875	$10,972,867

第4年供款共

$634,496

第4年利息

$375,101

第4年共還本金

$259,396

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$30,861	$22,014	$52,875	$10,950,853
50	$30,799	$22,075	$52,875	$10,928,778
51	$30,737	$22,138	$52,875	$10,906,640
52	$30,675	$22,200	$52,875	$10,884,440
53	$30,612	$22,262	$52,875	$10,862,178
54	$30,550	$22,325	$52,875	$10,839,853
55	$30,487	$22,388	$52,875	$10,817,466
56	$30,424	$22,451	$52,875	$10,795,015
57	$30,361	$22,514	$52,875	$10,772,502
58	$30,298	$22,577	$52,875	$10,749,924
59	$30,234	$22,641	$52,875	$10,727,284
60	$30,170	$22,704	$52,875	$10,704,580

第5年供款共

$634,496

第5年利息

$366,209

第5年共還本金

$268,287

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$30,107	$22,768	$52,875	$10,681,812
62	$30,043	$22,832	$52,875	$10,658,980
63	$29,978	$22,896	$52,875	$10,636,083
64	$29,914	$22,961	$52,875	$10,613,122
65	$29,849	$23,025	$52,875	$10,590,097
66	$29,785	$23,090	$52,875	$10,567,007
67	$29,720	$23,155	$52,875	$10,543,852
68	$29,655	$23,220	$52,875	$10,520,632
69	$29,589	$23,285	$52,875	$10,497,347
70	$29,524	$23,351	$52,875	$10,473,996
71	$29,458	$23,417	$52,875	$10,450,579
72	$29,392	$23,482	$52,875	$10,427,097

第6年供款共

$634,496

第6年利息

$357,013

第6年共還本金

$277,483

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$29,326	$23,548	$52,875	$10,403,548
74	$29,260	$23,615	$52,875	$10,379,933
75	$29,194	$23,681	$52,875	$10,356,252
76	$29,127	$23,748	$52,875	$10,332,504
77	$29,060	$23,815	$52,875	$10,308,690
78	$28,993	$23,882	$52,875	$10,284,808
79	$28,926	$23,949	$52,875	$10,260,860
80	$28,859	$24,016	$52,875	$10,236,844
81	$28,791	$24,084	$52,875	$10,212,760
82	$28,723	$24,151	$52,875	$10,188,609
83	$28,655	$24,219	$52,875	$10,164,390
84	$28,587	$24,287	$52,875	$10,140,102

第7年供款共

$634,496

第7年利息

$347,502

第7年共還本金

$286,994

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$28,519	$24,356	$52,875	$10,115,747
86	$28,451	$24,424	$52,875	$10,091,322
87	$28,382	$24,493	$52,875	$10,066,829
88	$28,313	$24,562	$52,875	$10,042,268
89	$28,244	$24,631	$52,875	$10,017,637
90	$28,175	$24,700	$52,875	$9,992,937
91	$28,105	$24,770	$52,875	$9,968,167
92	$28,035	$24,839	$52,875	$9,943,328
93	$27,966	$24,909	$52,875	$9,918,419
94	$27,896	$24,979	$52,875	$9,893,440
95	$27,825	$25,049	$52,875	$9,868,390
96	$27,755	$25,120	$52,875	$9,843,270

第8年供款共

$634,496

第8年利息

$337,665

第8年共還本金

$296,832

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$27,684	$25,191	$52,875	$9,818,080
98	$27,613	$25,261	$52,875	$9,792,819
99	$27,542	$25,332	$52,875	$9,767,486
100	$27,471	$25,404	$52,875	$9,742,083
101	$27,400	$25,475	$52,875	$9,716,607
102	$27,328	$25,547	$52,875	$9,691,061
103	$27,256	$25,619	$52,875	$9,665,442
104	$27,184	$25,691	$52,875	$9,639,751
105	$27,112	$25,763	$52,875	$9,613,989
106	$27,039	$25,835	$52,875	$9,588,153
107	$26,967	$25,908	$52,875	$9,562,245
108	$26,894	$25,981	$52,875	$9,536,264

第9年供款共

$634,496

第9年利息

$327,490

第9年共還本金

$307,006

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$26,821	$26,054	$52,875	$9,510,210
110	$26,747	$26,127	$52,875	$9,484,083
111	$26,674	$26,201	$52,875	$9,457,882
112	$26,600	$26,274	$52,875	$9,431,608
113	$26,526	$26,348	$52,875	$9,405,260
114	$26,452	$26,422	$52,875	$9,378,837
115	$26,378	$26,497	$52,875	$9,352,340
116	$26,303	$26,571	$52,875	$9,325,769
117	$26,229	$26,646	$52,875	$9,299,123
118	$26,154	$26,721	$52,875	$9,272,402
119	$26,079	$26,796	$52,875	$9,245,606
120	$26,003	$26,871	$52,875	$9,218,735

第10年供款共

$634,496

第10年利息

$316,967

第10年共還本金

$317,529

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$25,928	$26,947	$52,875	$9,191,788
122	$25,852	$27,023	$52,875	$9,164,765
123	$25,776	$27,099	$52,875	$9,137,666
124	$25,700	$27,175	$52,875	$9,110,491
125	$25,623	$27,251	$52,875	$9,083,240
126	$25,547	$27,328	$52,875	$9,055,912
127	$25,470	$27,405	$52,875	$9,028,507
128	$25,393	$27,482	$52,875	$9,001,025
129	$25,315	$27,559	$52,875	$8,973,465
130	$25,238	$27,637	$52,875	$8,945,828
131	$25,160	$27,715	$52,875	$8,918,114
132	$25,082	$27,793	$52,875	$8,890,321

第11年供款共

$634,496

第11年利息

$306,083

第11年共還本金

$328,413

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$25,004	$27,871	$52,875	$8,862,451
134	$24,926	$27,949	$52,875	$8,834,502
135	$24,847	$28,028	$52,875	$8,806,474
136	$24,768	$28,106	$52,875	$8,778,367
137	$24,689	$28,186	$52,875	$8,750,182
138	$24,610	$28,265	$52,875	$8,721,917
139	$24,530	$28,344	$52,875	$8,693,573
140	$24,451	$28,424	$52,875	$8,665,149
141	$24,371	$28,504	$52,875	$8,636,645
142	$24,291	$28,584	$52,875	$8,608,061
143	$24,210	$28,665	$52,875	$8,579,396
144	$24,130	$28,745	$52,875	$8,550,651

第12年供款共

$634,496

第12年利息

$294,826

第12年共還本金

$339,670

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$24,049	$28,826	$52,875	$8,521,825
146	$23,968	$28,907	$52,875	$8,492,918
147	$23,886	$28,988	$52,875	$8,463,930
148	$23,805	$29,070	$52,875	$8,434,860
149	$23,723	$29,152	$52,875	$8,405,708
150	$23,641	$29,234	$52,875	$8,376,474
151	$23,559	$29,316	$52,875	$8,347,158
152	$23,476	$29,398	$52,875	$8,317,760
153	$23,394	$29,481	$52,875	$8,288,279
154	$23,311	$29,564	$52,875	$8,258,715
155	$23,228	$29,647	$52,875	$8,229,068
156	$23,144	$29,730	$52,875	$8,199,338

第13年供款共

$634,496

第13年利息

$283,183

第13年共還本金

$351,313

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$23,061	$29,814	$52,875	$8,169,524
158	$22,977	$29,898	$52,875	$8,139,626
159	$22,893	$29,982	$52,875	$8,109,644
160	$22,808	$30,066	$52,875	$8,079,577
161	$22,724	$30,151	$52,875	$8,049,426
162	$22,639	$30,236	$52,875	$8,019,191
163	$22,554	$30,321	$52,875	$7,988,870
164	$22,469	$30,406	$52,875	$7,958,464
165	$22,383	$30,492	$52,875	$7,927,972
166	$22,297	$30,577	$52,875	$7,897,395
167	$22,211	$30,663	$52,875	$7,866,732
168	$22,125	$30,750	$52,875	$7,835,982

第14年供款共

$634,496

第14年利息

$271,141

第14年共還本金

$363,355

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$22,039	$30,836	$52,875	$7,805,146
170	$21,952	$30,923	$52,875	$7,774,224
171	$21,865	$31,010	$52,875	$7,743,214
172	$21,778	$31,097	$52,875	$7,712,117
173	$21,690	$31,184	$52,875	$7,680,933
174	$21,603	$31,272	$52,875	$7,649,661
175	$21,515	$31,360	$52,875	$7,618,300
176	$21,426	$31,448	$52,875	$7,586,852
177	$21,338	$31,537	$52,875	$7,555,316
178	$21,249	$31,625	$52,875	$7,523,690
179	$21,160	$31,714	$52,875	$7,491,976
180	$21,071	$31,804	$52,875	$7,460,172

第15年供款共

$634,496

第15年利息

$258,686

第15年共還本金

$375,810

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$20,982	$31,893	$52,875	$7,428,279
182	$20,892	$31,983	$52,875	$7,396,297
183	$20,802	$32,073	$52,875	$7,364,224
184	$20,712	$32,163	$52,875	$7,332,061
185	$20,621	$32,253	$52,875	$7,299,808
186	$20,531	$32,344	$52,875	$7,267,464
187	$20,440	$32,435	$52,875	$7,235,029
188	$20,349	$32,526	$52,875	$7,202,503
189	$20,257	$32,618	$52,875	$7,169,885
190	$20,165	$32,709	$52,875	$7,137,176
191	$20,073	$32,801	$52,875	$7,104,374
192	$19,981	$32,894	$52,875	$7,071,481

第16年供款共

$634,496

第16年利息

$245,805

第16年共還本金

$388,692

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$19,889	$32,986	$52,875	$7,038,495
194	$19,796	$33,079	$52,875	$7,005,416
195	$19,703	$33,172	$52,875	$6,972,244
196	$19,609	$33,265	$52,875	$6,938,978
197	$19,516	$33,359	$52,875	$6,905,620
198	$19,422	$33,453	$52,875	$6,872,167
199	$19,328	$33,547	$52,875	$6,838,620
200	$19,234	$33,641	$52,875	$6,804,979
201	$19,139	$33,736	$52,875	$6,771,243
202	$19,044	$33,831	$52,875	$6,737,413
203	$18,949	$33,926	$52,875	$6,703,487
204	$18,854	$34,021	$52,875	$6,669,466

第17年供款共

$634,496

第17年利息

$232,482

第17年共還本金

$402,015

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$18,758	$34,117	$52,875	$6,635,349
206	$18,662	$34,213	$52,875	$6,601,136
207	$18,566	$34,309	$52,875	$6,566,827
208	$18,469	$34,406	$52,875	$6,532,422
209	$18,372	$34,502	$52,875	$6,497,919
210	$18,275	$34,599	$52,875	$6,463,320
211	$18,178	$34,697	$52,875	$6,428,624
212	$18,081	$34,794	$52,875	$6,393,829
213	$17,983	$34,892	$52,875	$6,358,937
214	$17,885	$34,990	$52,875	$6,323,947
215	$17,786	$35,089	$52,875	$6,288,858
216	$17,687	$35,187	$52,875	$6,253,671

第18年供款共

$634,496

第18年利息

$218,702

第18年共還本金

$415,795

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$17,588	$35,286	$52,875	$6,218,385
218	$17,489	$35,385	$52,875	$6,182,999
219	$17,390	$35,485	$52,875	$6,147,514
220	$17,290	$35,585	$52,875	$6,111,930
221	$17,190	$35,685	$52,875	$6,076,245
222	$17,089	$35,785	$52,875	$6,040,459
223	$16,989	$35,886	$52,875	$6,004,573
224	$16,888	$35,987	$52,875	$5,968,587
225	$16,787	$36,088	$52,875	$5,932,499
226	$16,685	$36,190	$52,875	$5,896,309
227	$16,583	$36,291	$52,875	$5,860,018
228	$16,481	$36,393	$52,875	$5,823,624

第19年供款共

$634,496

第19年利息

$204,450

第19年共還本金

$430,047

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$16,379	$36,496	$52,875	$5,787,129
230	$16,276	$36,598	$52,875	$5,750,530
231	$16,173	$36,701	$52,875	$5,713,829
232	$16,070	$36,805	$52,875	$5,677,024
233	$15,967	$36,908	$52,875	$5,640,116
234	$15,863	$37,012	$52,875	$5,603,104
235	$15,759	$37,116	$52,875	$5,565,988
236	$15,654	$37,220	$52,875	$5,528,768
237	$15,550	$37,325	$52,875	$5,491,443
238	$15,445	$37,430	$52,875	$5,454,013
239	$15,339	$37,535	$52,875	$5,416,478
240	$15,234	$37,641	$52,875	$5,378,837

第20年供款共

$634,496

第20年利息

$189,709

第20年共還本金

$444,788

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$15,128	$37,747	$52,875	$5,341,090
242	$15,022	$37,853	$52,875	$5,303,237
243	$14,915	$37,959	$52,875	$5,265,278
244	$14,809	$38,066	$52,875	$5,227,212
245	$14,702	$38,173	$52,875	$5,189,038
246	$14,594	$38,281	$52,875	$5,150,758
247	$14,487	$38,388	$52,875	$5,112,370
248	$14,379	$38,496	$52,875	$5,073,874
249	$14,270	$38,604	$52,875	$5,035,269
250	$14,162	$38,713	$52,875	$4,996,556
251	$14,053	$38,822	$52,875	$4,957,734
252	$13,944	$38,931	$52,875	$4,918,803

第21年供款共

$634,496

第21年利息

$174,463

第21年共還本金

$460,034

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$13,834	$39,041	$52,875	$4,879,763
254	$13,724	$39,150	$52,875	$4,840,612
255	$13,614	$39,260	$52,875	$4,801,352
256	$13,504	$39,371	$52,875	$4,761,981
257	$13,393	$39,482	$52,875	$4,722,499
258	$13,282	$39,593	$52,875	$4,682,906
259	$13,171	$39,704	$52,875	$4,643,202
260	$13,059	$39,816	$52,875	$4,603,387
261	$12,947	$39,928	$52,875	$4,563,459
262	$12,835	$40,040	$52,875	$4,523,419
263	$12,722	$40,153	$52,875	$4,483,266
264	$12,609	$40,266	$52,875	$4,443,001

第22年供款共

$634,496

第22年利息

$158,694

第22年共還本金

$475,802

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$12,496	$40,379	$52,875	$4,402,622
266	$12,382	$40,492	$52,875	$4,362,130
267	$12,268	$40,606	$52,875	$4,321,524
268	$12,154	$40,720	$52,875	$4,280,803
269	$12,040	$40,835	$52,875	$4,239,968
270	$11,925	$40,950	$52,875	$4,199,018
271	$11,810	$41,065	$52,875	$4,157,953
272	$11,694	$41,180	$52,875	$4,116,773
273	$11,578	$41,296	$52,875	$4,075,477
274	$11,462	$41,412	$52,875	$4,034,064
275	$11,346	$41,529	$52,875	$3,992,535
276	$11,229	$41,646	$52,875	$3,950,890

第23年供款共

$634,496

第23年利息

$142,385

第23年共還本金

$492,111

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$11,112	$41,763	$52,875	$3,909,127
278	$10,994	$41,880	$52,875	$3,867,247
279	$10,877	$41,998	$52,875	$3,825,249
280	$10,759	$42,116	$52,875	$3,783,132
281	$10,640	$42,235	$52,875	$3,740,898
282	$10,521	$42,353	$52,875	$3,698,544
283	$10,402	$42,473	$52,875	$3,656,072
284	$10,283	$42,592	$52,875	$3,613,480
285	$10,163	$42,712	$52,875	$3,570,768
286	$10,043	$42,832	$52,875	$3,527,936
287	$9,922	$42,952	$52,875	$3,484,984
288	$9,802	$43,073	$52,875	$3,441,910

第24年供款共

$634,496

第24年利息

$125,517

第24年共還本金

$508,979

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$9,680	$43,194	$52,875	$3,398,716
290	$9,559	$43,316	$52,875	$3,355,400
291	$9,437	$43,438	$52,875	$3,311,963
292	$9,315	$43,560	$52,875	$3,268,403
293	$9,192	$43,682	$52,875	$3,224,720
294	$9,070	$43,805	$52,875	$3,180,915
295	$8,946	$43,928	$52,875	$3,136,987
296	$8,823	$44,052	$52,875	$3,092,935
297	$8,699	$44,176	$52,875	$3,048,759
298	$8,575	$44,300	$52,875	$3,004,459
299	$8,450	$44,425	$52,875	$2,960,034
300	$8,325	$44,550	$52,875	$2,915,485

第25年供款共

$634,496

第25年利息

$108,071

第25年共還本金

$526,426

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$8,200	$44,675	$52,875	$2,870,810
302	$8,074	$44,801	$52,875	$2,826,009
303	$7,948	$44,927	$52,875	$2,781,083
304	$7,822	$45,053	$52,875	$2,736,030
305	$7,695	$45,180	$52,875	$2,690,850
306	$7,568	$45,307	$52,875	$2,645,544
307	$7,441	$45,434	$52,875	$2,600,109
308	$7,313	$45,562	$52,875	$2,554,548
309	$7,185	$45,690	$52,875	$2,508,857
310	$7,056	$45,819	$52,875	$2,463,039
311	$6,927	$45,947	$52,875	$2,417,092
312	$6,798	$46,077	$52,875	$2,371,015

第26年供款共

$634,496

第26年利息

$90,027

第26年共還本金

$544,470

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$6,668	$46,206	$52,875	$2,324,809
314	$6,539	$46,336	$52,875	$2,278,472
315	$6,408	$46,467	$52,875	$2,232,006
316	$6,278	$46,597	$52,875	$2,185,409
317	$6,146	$46,728	$52,875	$2,138,681
318	$6,015	$46,860	$52,875	$2,091,821
319	$5,883	$46,991	$52,875	$2,044,829
320	$5,751	$47,124	$52,875	$1,997,706
321	$5,619	$47,256	$52,875	$1,950,450
322	$5,486	$47,389	$52,875	$1,903,061
323	$5,352	$47,522	$52,875	$1,855,538
324	$5,219	$47,656	$52,875	$1,807,882

第27年供款共

$634,496

第27年利息

$71,364

第27年共還本金

$563,133

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$5,085	$47,790	$52,875	$1,760,092
326	$4,950	$47,924	$52,875	$1,712,168
327	$4,815	$48,059	$52,875	$1,664,109
328	$4,680	$48,194	$52,875	$1,615,914
329	$4,545	$48,330	$52,875	$1,567,584
330	$4,409	$48,466	$52,875	$1,519,118
331	$4,273	$48,602	$52,875	$1,470,516
332	$4,136	$48,739	$52,875	$1,421,777
333	$3,999	$48,876	$52,875	$1,372,901
334	$3,861	$49,013	$52,875	$1,323,888
335	$3,723	$49,151	$52,875	$1,274,737
336	$3,585	$49,290	$52,875	$1,225,447

第28年供款共

$634,496

第28年利息

$52,061

第28年共還本金

$582,435

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$3,447	$49,428	$52,875	$1,176,019
338	$3,308	$49,567	$52,875	$1,126,452
339	$3,168	$49,707	$52,875	$1,076,745
340	$3,028	$49,846	$52,875	$1,026,899
341	$2,888	$49,987	$52,875	$976,912
342	$2,748	$50,127	$52,875	$926,785
343	$2,607	$50,268	$52,875	$876,517
344	$2,465	$50,410	$52,875	$826,108
345	$2,323	$50,551	$52,875	$775,556
346	$2,181	$50,693	$52,875	$724,863
347	$2,039	$50,836	$52,875	$674,027
348	$1,896	$50,979	$52,875	$623,048

第29年供款共

$634,496

第29年利息

$32,097

第29年共還本金

$602,399

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,752	$51,122	$52,875	$571,925
350	$1,609	$51,266	$52,875	$520,659
351	$1,464	$51,410	$52,875	$469,249
352	$1,320	$51,555	$52,875	$417,694
353	$1,175	$51,700	$52,875	$365,994
354	$1,029	$51,845	$52,875	$314,149
355	$884	$51,991	$52,875	$262,157
356	$737	$52,137	$52,875	$210,020
357	$591	$52,284	$52,875	$157,736
358	$444	$52,431	$52,875	$105,305
359	$296	$52,579	$52,875	$52,726
360	$148	$52,726	$52,875	$0

第30年供款共

$634,496

第30年利息

$11,449

第30年共還本金

$623,048

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$15,404,895

免責聲明

筍盤推介

按揭保險費
info