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$15,796,553

每月供款
$54,380

首期

$-4,110,000

總貸款額

$12,110,000

總利息

$7,466,553

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-3,780,000

按月供比率計算

$108,759

置業成本總預算

HK$-3,780,000

首期

$-4,110,000
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

$108,759

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

沙田玖瓏山

thumb_up

玖瓏山**1房正南**麗坪路唯一屋苑1房單位**買少見少**大則1房

實

467 呎

@17,131

售$800 萬

實

467 呎

@17,131

售$800 萬

沙田玖瓏山

thumb_up

罕有高層山景兩房

實

681 呎

@11,307

local_fire_department 至HIT transfer_within_a_station 人才必選

售$770 萬

實

681 呎

@11,307

售$770 萬

local_fire_department 至HIT transfer_within_a_station 人才必選

沙田富豪花園

thumb_up

富豪大宅靚則大廳大主人房

實

1,093 呎

@8,234

建

1,498 呎

@6,008

local_offer 低水筍價

售$900 萬

實

1,093 呎

@8,234

建

1,498 呎

@6,008

售$900 萬

local_offer 低水筍價

馬鞍山迎海第04期駿岸第08座

thumb_up

2房2廳東北迎海

實

512 呎

@14,648

local_fire_department 至HIT hotel_class 樓王 flight_takeoff 移民急讓 pets 愛竉必選

售$750 萬

實

512 呎

@14,648

售$750 萬

local_fire_department 至HIT hotel_class 樓王 flight_takeoff 移民急讓 pets 愛竉必選

VR實景

馬鞍山海典居第01座

thumb_up

海典居

實

574 呎

@12,718

建

743 呎

@9,825

local_fire_department 至HIT hotel_class 樓王

售$730 萬

實

574 呎

@12,718

建

743 呎

@9,825

售$730 萬

local_fire_department 至HIT hotel_class 樓王

VR實景

馬鞍山迎海第02期星灣第20座

thumb_up

罕有優質海星灣兩房半歡迎約睇比較查詢

實

564 呎

@14,539

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

售$820 萬

實

564 呎

@14,539

售$820 萬

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

馬鞍山雲海第01期香海臺第01座

thumb_up

低密度豪宅內園池景靚靚一房

實

382 呎

@18,325

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買 pets 愛竉必選

售$700 萬

實

382 呎

@18,325

售$700 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 verified 首置必買 pets 愛竉必選

西貢蠔涌新村

thumb_up

附花園村屋

建

1,400 呎

@6,286

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$880 萬

建

1,400 呎

@6,286

售$880 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

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

馬鞍山海典居第07座

thumb_up

罕有市中心有露台放盤, 靚裝,

實

558 呎

@13,441

建

733 呎

@10,232

directions_run 日內即走 real_estate_agent 罕有放盤 verified 首置必買

售$750 萬

實

558 呎

@13,441

建

733 呎

@10,232

售$750 萬

directions_run 日內即走 real_estate_agent 罕有放盤 verified 首置必買

KOL實拍 VR實景

馬鞍山曉峰灣畔第02座

thumb_up

曉峰灣畔靚裝必睇包露台

實

684 呎

@11,404

建

901 呎

@8,657

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 verified 首置必買

售$780 萬

實

684 呎

@11,404

建

901 呎

@8,657

售$780 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 verified 首置必買

馬鞍山迎濤灣 A座

thumb_up

迎濤灣 A座

實

773 呎

@9,702

建

959 呎

@7,821

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

售$750 萬

實

773 呎

@9,702

建

959 呎

@7,821

售$750 萬

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

利率	15年	20年	25年	30年
1.000	$72,478	$55,693	$45,639	$38,951
1.500	$75,172	$58,436	$48,432	$41,794
2.000	$77,929	$61,262	$51,329	$44,761
2.500	$80,748	$64,171	$54,327	$47,849
3.000	$83,629	$67,162	$57,427	$51,056
3.500	$86,572	$70,233	$60,626	$54,379
4.000	$89,576	$73,384	$63,921	$57,815
4.500	$92,641	$76,614	$67,311	$61,360
5.000	$95,765	$79,921	$70,794	$65,009
5.500	$98,949	$83,303	$74,366	$68,759
6.000	$102,191	$86,760	$78,025	$72,606

每月供款$54,380

年期

30年

貸款金額

$12,110,000

總利息

$7,466,553

總貸款連利息

$19,576,553

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$35,321	$19,058	$54,379	$12,090,942
2	$35,265	$19,114	$54,379	$12,071,827
3	$35,209	$19,170	$54,379	$12,052,658
4	$35,154	$19,226	$54,379	$12,033,432
5	$35,098	$19,282	$54,379	$12,014,150
6	$35,041	$19,338	$54,379	$11,994,812
7	$34,985	$19,394	$54,379	$11,975,418
8	$34,928	$19,451	$54,379	$11,955,967
9	$34,872	$19,508	$54,379	$11,936,459
10	$34,815	$19,565	$54,379	$11,916,894
11	$34,758	$19,622	$54,379	$11,897,273
12	$34,700	$19,679	$54,379	$11,877,594

第1年供款共

$652,552

第1年利息

$420,145

第1年共還本金

$232,406

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$34,643	$19,736	$54,379	$11,857,857
14	$34,585	$19,794	$54,379	$11,838,063
15	$34,528	$19,852	$54,379	$11,818,212
16	$34,470	$19,910	$54,379	$11,798,302
17	$34,412	$19,968	$54,379	$11,778,335
18	$34,353	$20,026	$54,379	$11,758,309
19	$34,295	$20,084	$54,379	$11,738,225
20	$34,236	$20,143	$54,379	$11,718,082
21	$34,178	$20,202	$54,379	$11,697,880
22	$34,119	$20,260	$54,379	$11,677,620
23	$34,060	$20,320	$54,379	$11,657,300
24	$34,000	$20,379	$54,379	$11,636,921

第2年供款共

$652,552

第2年利息

$411,879

第2年共還本金

$240,672

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$33,941	$20,438	$54,379	$11,616,483
26	$33,881	$20,498	$54,379	$11,595,985
27	$33,822	$20,558	$54,379	$11,575,427
28	$33,762	$20,618	$54,379	$11,554,810
29	$33,702	$20,678	$54,379	$11,534,132
30	$33,641	$20,738	$54,379	$11,513,394
31	$33,581	$20,799	$54,379	$11,492,595
32	$33,520	$20,859	$54,379	$11,471,736
33	$33,459	$20,920	$54,379	$11,450,816
34	$33,398	$20,981	$54,379	$11,429,835
35	$33,337	$21,042	$54,379	$11,408,793
36	$33,276	$21,104	$54,379	$11,387,689

第3年供款共

$652,552

第3年利息

$403,319

第3年共還本金

$249,232

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$33,214	$21,165	$54,379	$11,366,524
38	$33,152	$21,227	$54,379	$11,345,297
39	$33,090	$21,289	$54,379	$11,324,008
40	$33,028	$21,351	$54,379	$11,302,657
41	$32,966	$21,413	$54,379	$11,281,244
42	$32,904	$21,476	$54,379	$11,259,768
43	$32,841	$21,538	$54,379	$11,238,230
44	$32,778	$21,601	$54,379	$11,216,628
45	$32,715	$21,664	$54,379	$11,194,964
46	$32,652	$21,727	$54,379	$11,173,237
47	$32,589	$21,791	$54,379	$11,151,446
48	$32,525	$21,854	$54,379	$11,129,592

第4年供款共

$652,552

第4年利息

$394,455

第4年共還本金

$258,097

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$32,461	$21,918	$54,379	$11,107,674
50	$32,397	$21,982	$54,379	$11,085,692
51	$32,333	$22,046	$54,379	$11,063,646
52	$32,269	$22,110	$54,379	$11,041,536
53	$32,204	$22,175	$54,379	$11,019,361
54	$32,140	$22,240	$54,379	$10,997,121
55	$32,075	$22,304	$54,379	$10,974,817
56	$32,010	$22,369	$54,379	$10,952,448
57	$31,945	$22,435	$54,379	$10,930,013
58	$31,879	$22,500	$54,379	$10,907,513
59	$31,814	$22,566	$54,379	$10,884,947
60	$31,748	$22,632	$54,379	$10,862,316

第5年供款共

$652,552

第5年利息

$385,275

第5年共還本金

$267,277

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$31,682	$22,698	$54,379	$10,839,618
62	$31,616	$22,764	$54,379	$10,816,854
63	$31,549	$22,830	$54,379	$10,794,024
64	$31,483	$22,897	$54,379	$10,771,127
65	$31,416	$22,964	$54,379	$10,748,164
66	$31,349	$23,031	$54,379	$10,725,133
67	$31,282	$23,098	$54,379	$10,702,036
68	$31,214	$23,165	$54,379	$10,678,871
69	$31,147	$23,233	$54,379	$10,655,638
70	$31,079	$23,300	$54,379	$10,632,338
71	$31,011	$23,368	$54,379	$10,608,969
72	$30,943	$23,436	$54,379	$10,585,533

第6年供款共

$652,552

第6年利息

$375,769

第6年共還本金

$276,783

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$30,874	$23,505	$54,379	$10,562,028
74	$30,806	$23,573	$54,379	$10,538,455
75	$30,737	$23,642	$54,379	$10,514,812
76	$30,668	$23,711	$54,379	$10,491,101
77	$30,599	$23,780	$54,379	$10,467,321
78	$30,530	$23,850	$54,379	$10,443,471
79	$30,460	$23,919	$54,379	$10,419,552
80	$30,390	$23,989	$54,379	$10,395,563
81	$30,320	$24,059	$54,379	$10,371,504
82	$30,250	$24,129	$54,379	$10,347,375
83	$30,180	$24,199	$54,379	$10,323,176
84	$30,109	$24,270	$54,379	$10,298,906

第7年供款共

$652,552

第7年利息

$365,925

第7年共還本金

$286,627

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$30,038	$24,341	$54,379	$10,274,565
86	$29,967	$24,412	$54,379	$10,250,153
87	$29,896	$24,483	$54,379	$10,225,670
88	$29,825	$24,554	$54,379	$10,201,116
89	$29,753	$24,626	$54,379	$10,176,490
90	$29,681	$24,698	$54,379	$10,151,792
91	$29,609	$24,770	$54,379	$10,127,022
92	$29,537	$24,842	$54,379	$10,102,180
93	$29,465	$24,915	$54,379	$10,077,265
94	$29,392	$24,987	$54,379	$10,052,278
95	$29,319	$25,060	$54,379	$10,027,217
96	$29,246	$25,133	$54,379	$10,002,084

第8年供款共

$652,552

第8年利息

$355,730

第8年共還本金

$296,822

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$29,173	$25,207	$54,379	$9,976,878
98	$29,099	$25,280	$54,379	$9,951,598
99	$29,025	$25,354	$54,379	$9,926,244
100	$28,952	$25,428	$54,379	$9,900,816
101	$28,877	$25,502	$54,379	$9,875,314
102	$28,803	$25,576	$54,379	$9,849,738
103	$28,728	$25,651	$54,379	$9,824,087
104	$28,654	$25,726	$54,379	$9,798,361
105	$28,579	$25,801	$54,379	$9,772,560
106	$28,503	$25,876	$54,379	$9,746,684
107	$28,428	$25,951	$54,379	$9,720,733
108	$28,352	$26,027	$54,379	$9,694,706

第9年供款共

$652,552

第9年利息

$345,173

第9年共還本金

$307,379

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$28,276	$26,103	$54,379	$9,668,603
110	$28,200	$26,179	$54,379	$9,642,423
111	$28,124	$26,256	$54,379	$9,616,168
112	$28,047	$26,332	$54,379	$9,589,836
113	$27,970	$26,409	$54,379	$9,563,427
114	$27,893	$26,486	$54,379	$9,536,941
115	$27,816	$26,563	$54,379	$9,510,377
116	$27,739	$26,641	$54,379	$9,483,737
117	$27,661	$26,718	$54,379	$9,457,018
118	$27,583	$26,796	$54,379	$9,430,222
119	$27,505	$26,874	$54,379	$9,403,347
120	$27,426	$26,953	$54,379	$9,376,395

第10年供款共

$652,552

第10年利息

$334,241

第10年共還本金

$318,311

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$27,348	$27,031	$54,379	$9,349,363
122	$27,269	$27,110	$54,379	$9,322,253
123	$27,190	$27,189	$54,379	$9,295,063
124	$27,111	$27,269	$54,379	$9,267,795
125	$27,031	$27,348	$54,379	$9,240,446
126	$26,951	$27,428	$54,379	$9,213,018
127	$26,871	$27,508	$54,379	$9,185,510
128	$26,791	$27,588	$54,379	$9,157,922
129	$26,711	$27,669	$54,379	$9,130,253
130	$26,630	$27,749	$54,379	$9,102,504
131	$26,549	$27,830	$54,379	$9,074,674
132	$26,468	$27,912	$54,379	$9,046,762

第11年供款共

$652,552

第11年利息

$322,919

第11年共還本金

$329,632

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$26,386	$27,993	$54,379	$9,018,769
134	$26,305	$28,075	$54,379	$8,990,695
135	$26,223	$28,156	$54,379	$8,962,538
136	$26,141	$28,239	$54,379	$8,934,300
137	$26,058	$28,321	$54,379	$8,905,979
138	$25,976	$28,404	$54,379	$8,877,575
139	$25,893	$28,486	$54,379	$8,849,089
140	$25,810	$28,569	$54,379	$8,820,519
141	$25,727	$28,653	$54,379	$8,791,867
142	$25,643	$28,736	$54,379	$8,763,130
143	$25,559	$28,820	$54,379	$8,734,310
144	$25,475	$28,904	$54,379	$8,705,406

第12年供款共

$652,552

第12年利息

$311,195

第12年共還本金

$341,356

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$25,391	$28,989	$54,379	$8,676,417
146	$25,306	$29,073	$54,379	$8,647,344
147	$25,221	$29,158	$54,379	$8,618,186
148	$25,136	$29,243	$54,379	$8,588,943
149	$25,051	$29,328	$54,379	$8,559,615
150	$24,966	$29,414	$54,379	$8,530,201
151	$24,880	$29,500	$54,379	$8,500,702
152	$24,794	$29,586	$54,379	$8,471,116
153	$24,707	$29,672	$54,379	$8,441,444
154	$24,621	$29,758	$54,379	$8,411,686
155	$24,534	$29,845	$54,379	$8,381,841
156	$24,447	$29,932	$54,379	$8,351,908

第13年供款共

$652,552

第13年利息

$299,054

第13年共還本金

$353,497

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$24,360	$30,020	$54,379	$8,321,889
158	$24,272	$30,107	$54,379	$8,291,782
159	$24,184	$30,195	$54,379	$8,261,587
160	$24,096	$30,283	$54,379	$8,231,304
161	$24,008	$30,371	$54,379	$8,200,932
162	$23,919	$30,460	$54,379	$8,170,472
163	$23,831	$30,549	$54,379	$8,139,924
164	$23,741	$30,638	$54,379	$8,109,286
165	$23,652	$30,727	$54,379	$8,078,558
166	$23,562	$30,817	$54,379	$8,047,742
167	$23,473	$30,907	$54,379	$8,016,835
168	$23,382	$30,997	$54,379	$7,985,838

第14年供款共

$652,552

第14年利息

$286,481

第14年共還本金

$366,070

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$23,292	$31,087	$54,379	$7,954,751
170	$23,201	$31,178	$54,379	$7,923,573
171	$23,110	$31,269	$54,379	$7,892,304
172	$23,019	$31,360	$54,379	$7,860,944
173	$22,928	$31,452	$54,379	$7,829,492
174	$22,836	$31,543	$54,379	$7,797,949
175	$22,744	$31,635	$54,379	$7,766,314
176	$22,652	$31,728	$54,379	$7,734,586
177	$22,559	$31,820	$54,379	$7,702,766
178	$22,466	$31,913	$54,379	$7,670,853
179	$22,373	$32,006	$54,379	$7,638,847
180	$22,280	$32,099	$54,379	$7,606,748

第15年供款共

$652,552

第15年利息

$273,461

第15年共還本金

$379,090

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$22,186	$32,193	$54,379	$7,574,555
182	$22,092	$32,287	$54,379	$7,542,268
183	$21,998	$32,381	$54,379	$7,509,887
184	$21,904	$32,475	$54,379	$7,477,411
185	$21,809	$32,570	$54,379	$7,444,841
186	$21,714	$32,665	$54,379	$7,412,176
187	$21,619	$32,760	$54,379	$7,379,416
188	$21,523	$32,856	$54,379	$7,346,560
189	$21,427	$32,952	$54,379	$7,313,608
190	$21,331	$33,048	$54,379	$7,280,560
191	$21,235	$33,144	$54,379	$7,247,415
192	$21,138	$33,241	$54,379	$7,214,174

第16年供款共

$652,552

第16年利息

$259,978

第16年共還本金

$392,573

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$21,041	$33,338	$54,379	$7,180,836
194	$20,944	$33,435	$54,379	$7,147,401
195	$20,847	$33,533	$54,379	$7,113,868
196	$20,749	$33,631	$54,379	$7,080,238
197	$20,651	$33,729	$54,379	$7,046,509
198	$20,552	$33,827	$54,379	$7,012,682
199	$20,454	$33,926	$54,379	$6,978,757
200	$20,355	$34,025	$54,379	$6,944,732
201	$20,255	$34,124	$54,379	$6,910,608
202	$20,156	$34,223	$54,379	$6,876,385
203	$20,056	$34,323	$54,379	$6,842,062
204	$19,956	$34,423	$54,379	$6,807,638

第17年供款共

$652,552

第17年利息

$246,016

第17年共還本金

$406,536

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$19,856	$34,524	$54,379	$6,773,115
206	$19,755	$34,624	$54,379	$6,738,490
207	$19,654	$34,725	$54,379	$6,703,765
208	$19,553	$34,827	$54,379	$6,668,938
209	$19,451	$34,928	$54,379	$6,634,010
210	$19,349	$35,030	$54,379	$6,598,980
211	$19,247	$35,132	$54,379	$6,563,848
212	$19,145	$35,235	$54,379	$6,528,613
213	$19,042	$35,338	$54,379	$6,493,275
214	$18,939	$35,441	$54,379	$6,457,835
215	$18,835	$35,544	$54,379	$6,422,291
216	$18,732	$35,648	$54,379	$6,386,643

第18年供款共

$652,552

第18年利息

$231,556

第18年共還本金

$420,995

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$18,628	$35,752	$54,379	$6,350,892
218	$18,523	$35,856	$54,379	$6,315,036
219	$18,419	$35,960	$54,379	$6,279,075
220	$18,314	$36,065	$54,379	$6,243,010
221	$18,209	$36,171	$54,379	$6,206,839
222	$18,103	$36,276	$54,379	$6,170,563
223	$17,997	$36,382	$54,379	$6,134,181
224	$17,891	$36,488	$54,379	$6,097,694
225	$17,785	$36,594	$54,379	$6,061,099
226	$17,678	$36,701	$54,379	$6,024,398
227	$17,571	$36,808	$54,379	$5,987,590
228	$17,464	$36,916	$54,379	$5,950,674

第19年供款共

$652,552

第19年利息

$216,583

第19年共還本金

$435,969

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$17,356	$37,023	$54,379	$5,913,651
230	$17,248	$37,131	$54,379	$5,876,520
231	$17,140	$37,239	$54,379	$5,839,281
232	$17,031	$37,348	$54,379	$5,801,933
233	$16,922	$37,457	$54,379	$5,764,475
234	$16,813	$37,566	$54,379	$5,726,909
235	$16,703	$37,676	$54,379	$5,689,233
236	$16,594	$37,786	$54,379	$5,651,448
237	$16,483	$37,896	$54,379	$5,613,552
238	$16,373	$38,006	$54,379	$5,575,545
239	$16,262	$38,117	$54,379	$5,537,428
240	$16,151	$38,228	$54,379	$5,499,200

第20年供款共

$652,552

第20年利息

$201,077

第20年共還本金

$451,475

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$16,039	$38,340	$54,379	$5,460,860
242	$15,928	$38,452	$54,379	$5,422,408
243	$15,815	$38,564	$54,379	$5,383,844
244	$15,703	$38,676	$54,379	$5,345,167
245	$15,590	$38,789	$54,379	$5,306,378
246	$15,477	$38,902	$54,379	$5,267,476
247	$15,363	$39,016	$54,379	$5,228,460
248	$15,250	$39,130	$54,379	$5,189,330
249	$15,136	$39,244	$54,379	$5,150,087
250	$15,021	$39,358	$54,379	$5,110,728
251	$14,906	$39,473	$54,379	$5,071,255
252	$14,791	$39,588	$54,379	$5,031,667

第21年供款共

$652,552

第21年利息

$185,019

第21年共還本金

$467,532

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$14,676	$39,704	$54,379	$4,991,963
254	$14,560	$39,819	$54,379	$4,952,144
255	$14,444	$39,936	$54,379	$4,912,209
256	$14,327	$40,052	$54,379	$4,872,156
257	$14,210	$40,169	$54,379	$4,831,988
258	$14,093	$40,286	$54,379	$4,791,702
259	$13,976	$40,404	$54,379	$4,751,298
260	$13,858	$40,521	$54,379	$4,710,777
261	$13,740	$40,640	$54,379	$4,670,137
262	$13,621	$40,758	$54,379	$4,629,379
263	$13,502	$40,877	$54,379	$4,588,502
264	$13,383	$40,996	$54,379	$4,547,506

第22年供款共

$652,552

第22年利息

$168,391

第22年共還本金

$484,161

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$13,264	$41,116	$54,379	$4,506,390
266	$13,144	$41,236	$54,379	$4,465,155
267	$13,023	$41,356	$54,379	$4,423,799
268	$12,903	$41,477	$54,379	$4,382,322
269	$12,782	$41,598	$54,379	$4,340,725
270	$12,660	$41,719	$54,379	$4,299,006
271	$12,539	$41,841	$54,379	$4,257,165
272	$12,417	$41,963	$54,379	$4,215,203
273	$12,294	$42,085	$54,379	$4,173,118
274	$12,172	$42,208	$54,379	$4,130,910
275	$12,048	$42,331	$54,379	$4,088,579
276	$11,925	$42,454	$54,379	$4,046,125

第23年供款共

$652,552

第23年利息

$151,170

第23年共還本金

$501,381

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$11,801	$42,578	$54,379	$4,003,547
278	$11,677	$42,702	$54,379	$3,960,844
279	$11,552	$42,827	$54,379	$3,918,017
280	$11,428	$42,952	$54,379	$3,875,066
281	$11,302	$43,077	$54,379	$3,831,989
282	$11,177	$43,203	$54,379	$3,788,786
283	$11,051	$43,329	$54,379	$3,745,457
284	$10,924	$43,455	$54,379	$3,702,002
285	$10,798	$43,582	$54,379	$3,658,420
286	$10,670	$43,709	$54,379	$3,614,711
287	$10,543	$43,836	$54,379	$3,570,875
288	$10,415	$43,964	$54,379	$3,526,911

第24年供款共

$652,552

第24年利息

$133,338

第24年共還本金

$519,214

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$10,287	$44,092	$54,379	$3,482,818
290	$10,158	$44,221	$54,379	$3,438,597
291	$10,029	$44,350	$54,379	$3,394,247
292	$9,900	$44,479	$54,379	$3,349,768
293	$9,770	$44,609	$54,379	$3,305,159
294	$9,640	$44,739	$54,379	$3,260,419
295	$9,510	$44,870	$54,379	$3,215,550
296	$9,379	$45,001	$54,379	$3,170,549
297	$9,247	$45,132	$54,379	$3,125,417
298	$9,116	$45,264	$54,379	$3,080,154
299	$8,984	$45,396	$54,379	$3,034,758
300	$8,851	$45,528	$54,379	$2,989,230

第25年供款共

$652,552

第25年利息

$114,871

第25年共還本金

$537,681

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$8,719	$45,661	$54,379	$2,943,569
302	$8,585	$45,794	$54,379	$2,897,775
303	$8,452	$45,927	$54,379	$2,851,848
304	$8,318	$46,061	$54,379	$2,805,787
305	$8,184	$46,196	$54,379	$2,759,591
306	$8,049	$46,331	$54,379	$2,713,260
307	$7,914	$46,466	$54,379	$2,666,795
308	$7,778	$46,601	$54,379	$2,620,194
309	$7,642	$46,737	$54,379	$2,573,456
310	$7,506	$46,873	$54,379	$2,526,583
311	$7,369	$47,010	$54,379	$2,479,573
312	$7,232	$47,147	$54,379	$2,432,426

第26年供款共

$652,552

第26年利息

$95,747

第26年共還本金

$556,804

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$7,095	$47,285	$54,379	$2,385,141
314	$6,957	$47,423	$54,379	$2,337,718
315	$6,818	$47,561	$54,379	$2,290,157
316	$6,680	$47,700	$54,379	$2,242,458
317	$6,541	$47,839	$54,379	$2,194,619
318	$6,401	$47,978	$54,379	$2,146,641
319	$6,261	$48,118	$54,379	$2,098,522
320	$6,121	$48,259	$54,379	$2,050,264
321	$5,980	$48,399	$54,379	$2,001,864
322	$5,839	$48,541	$54,379	$1,953,324
323	$5,697	$48,682	$54,379	$1,904,642
324	$5,555	$48,824	$54,379	$1,855,817

第27年供款共

$652,552

第27年利息

$75,944

第27年共還本金

$576,608

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$5,413	$48,967	$54,379	$1,806,851
326	$5,270	$49,109	$54,379	$1,757,742
327	$5,127	$49,253	$54,379	$1,708,489
328	$4,983	$49,396	$54,379	$1,659,093
329	$4,839	$49,540	$54,379	$1,609,553
330	$4,695	$49,685	$54,379	$1,559,868
331	$4,550	$49,830	$54,379	$1,510,038
332	$4,404	$49,975	$54,379	$1,460,063
333	$4,259	$50,121	$54,379	$1,409,942
334	$4,112	$50,267	$54,379	$1,359,675
335	$3,966	$50,414	$54,379	$1,309,262
336	$3,819	$50,561	$54,379	$1,258,701

第28年供款共

$652,552

第28年利息

$55,435

第28年共還本金

$597,116

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$3,671	$50,708	$54,379	$1,207,993
338	$3,523	$50,856	$54,379	$1,157,137
339	$3,375	$51,004	$54,379	$1,106,133
340	$3,226	$51,153	$54,379	$1,054,980
341	$3,077	$51,302	$54,379	$1,003,677
342	$2,927	$51,452	$54,379	$952,225
343	$2,777	$51,602	$54,379	$900,623
344	$2,627	$51,752	$54,379	$848,871
345	$2,476	$51,903	$54,379	$796,967
346	$2,324	$52,055	$54,379	$744,913
347	$2,173	$52,207	$54,379	$692,706
348	$2,020	$52,359	$54,379	$640,347

第29年供款共

$652,552

第29年利息

$34,198

第29年共還本金

$618,354

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,868	$52,512	$54,379	$587,835
350	$1,715	$52,665	$54,379	$535,171
351	$1,561	$52,818	$54,379	$482,352
352	$1,407	$52,972	$54,379	$429,380
353	$1,252	$53,127	$54,379	$376,253
354	$1,097	$53,282	$54,379	$322,971
355	$942	$53,437	$54,379	$269,534
356	$786	$53,593	$54,379	$215,940
357	$630	$53,749	$54,379	$162,191
358	$473	$53,906	$54,379	$108,285
359	$316	$54,063	$54,379	$54,221
360	$158	$54,221	$54,379	$0

第30年供款共

$652,552

第30年利息

$12,205

第30年共還本金

$640,347

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$15,796,553

免責聲明

筍盤推介

按揭保險費
info