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$12,802,091

每月供款
$33,423

首期

$440,000

總貸款額

$7,560,000

總利息

$4,472,091

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$770,000

按月供比率計算

$66,845

置業成本總預算

HK$770,000

首期

$440,000
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

$66,845

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

馬鞍山迎海第03期星灣御第17座

thumb_up

【寫意生活由此起】罕有海星灣特色單位

實

546 呎

@14,652

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 local_offer 低水筍價

售$800 萬

實

546 呎

@14,652

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 local_offer 低水筍價

清水灣陳屋村

thumb_up

Nicely Renovated House

實

700 呎

@10,000

建

700 呎

@10,000

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

售$700 萬

實

700 呎

@10,000

建

700 呎

@10,000

售$700 萬

local_fire_department 至HIT hotel_class 樓王 pets 愛竉必選

馬鞍山銀湖天峰第08座

thumb_up

馬蓋上蓋！五星級會所，即約即睇

實

539 呎

@14,100

建

710 呎

@10,704

local_fire_department 至HIT local_offer 低水筍價 vpn_key 有匙即睇

售$760 萬

實

539 呎

@14,100

建

710 呎

@10,704

售$760 萬

local_fire_department 至HIT local_offer 低水筍價 vpn_key 有匙即睇

西貢逸瓏海滙

thumb_up

西貢市逸瓏海滙 **連約放售**

實

598 呎

@13,880

local_fire_department 至HIT

售$830 萬

實

598 呎

@13,880

售$830 萬

local_fire_department 至HIT

沙田沙田第一城第01期第12座

thumb_up

罕有放盤開揚高層積皇

實

484 呎

@15,496

建

570 呎

@13,158

local_fire_department 至HIT hotel_class 樓王

售$750 萬

實

484 呎

@15,496

建

570 呎

@13,158

售$750 萬

local_fire_department 至HIT hotel_class 樓王

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

西貢西沙小全幢

thumb_up

連天台小全幢企理裝修

建

1,200 呎

@6,833

real_estate_agent 罕有放盤

售$820 萬

建

1,200 呎

@6,833

售$820 萬

real_estate_agent 罕有放盤

獨家

KOL實拍影片

馬鞍山大水坑

thumb_up

珍貴全幢連花園村屋只此一幢

實

990 呎

@8,586

建

990 呎

@8,586

real_estate_agent 罕有放盤

售$850 萬

實

990 呎

@8,586

建

990 呎

@8,586

售$850 萬

real_estate_agent 罕有放盤

沙田欣廷軒

thumb_up

罕有極高層東南兩房連天台***必睇***

實

429 呎

@17,016

建

562 呎

@12,989

local_fire_department 至HIT real_estate_agent 罕有放盤 pets 愛竉必選

售$730 萬

實

429 呎

@17,016

建

562 呎

@12,989

售$730 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 pets 愛竉必選

沙田恒峰花園

thumb_up

3房套山景實盤約睇

實

638 呎

@11,755

建

826 呎

@9,080

real_estate_agent 罕有放盤

售$750 萬

實

638 呎

@11,755

建

826 呎

@9,080

售$750 萬

real_estate_agent 罕有放盤

沙田玖瓏山

thumb_up

玖瓏山**2房*山景*環境清幽私穩度高**新九肚山**樓齡新**

實

660 呎

@12,121

local_fire_department 至HIT

售$800 萬

實

660 呎

@12,121

售$800 萬

local_fire_department 至HIT

馬鞍山銀湖天峰第07座

thumb_up

馬鞍烏奚沙上蓋

實

570 呎

@15,439

建

748 呎

@11,765

local_fire_department 至HIT

售$880 萬

實

570 呎

@15,439

建

748 呎

@11,765

售$880 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$45,246	$34,768	$28,492	$24,316
1.500	$46,928	$36,480	$30,235	$26,091
2.000	$48,649	$38,245	$32,043	$27,943
2.500	$50,409	$40,061	$33,915	$29,871
3.000	$52,208	$41,928	$35,850	$31,873
3.375	$53,582	$43,361	$37,342	$33,422
3.500	$54,045	$43,845	$37,847	$33,948
4.000	$55,920	$45,812	$39,904	$36,093
4.500	$57,833	$47,828	$42,021	$38,305
5.000	$59,784	$49,893	$44,195	$40,584
5.500	$61,772	$52,004	$46,425	$42,925
6.000	$63,796	$54,162	$48,709	$45,326

每月供款$33,423

年期

30年

貸款金額

$7,560,000

總利息

$4,472,091

總貸款連利息

$12,032,091

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$21,263	$12,160	$33,422	$7,547,840
2	$21,228	$12,194	$33,422	$7,535,646
3	$21,194	$12,228	$33,422	$7,523,417
4	$21,160	$12,263	$33,422	$7,511,155
5	$21,125	$12,297	$33,422	$7,498,857
6	$21,091	$12,332	$33,422	$7,486,525
7	$21,056	$12,367	$33,422	$7,474,159
8	$21,021	$12,401	$33,422	$7,461,757
9	$20,986	$12,436	$33,422	$7,449,321
10	$20,951	$12,471	$33,422	$7,436,850
11	$20,916	$12,506	$33,422	$7,424,343
12	$20,881	$12,542	$33,422	$7,411,802

第1年供款共

$401,070

第1年利息

$252,872

第1年共還本金

$148,198

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$20,846	$12,577	$33,422	$7,399,225
14	$20,810	$12,612	$33,422	$7,386,613
15	$20,775	$12,648	$33,422	$7,373,965
16	$20,739	$12,683	$33,422	$7,361,282
17	$20,704	$12,719	$33,422	$7,348,563
18	$20,668	$12,755	$33,422	$7,335,809
19	$20,632	$12,791	$33,422	$7,323,018
20	$20,596	$12,826	$33,422	$7,310,192
21	$20,560	$12,863	$33,422	$7,297,329
22	$20,524	$12,899	$33,422	$7,284,430
23	$20,487	$12,935	$33,422	$7,271,495
24	$20,451	$12,971	$33,422	$7,258,524

第2年供款共

$401,070

第2年利息

$247,792

第2年共還本金

$153,278

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$20,415	$13,008	$33,422	$7,245,516
26	$20,378	$13,044	$33,422	$7,232,472
27	$20,341	$13,081	$33,422	$7,219,390
28	$20,305	$13,118	$33,422	$7,206,272
29	$20,268	$13,155	$33,422	$7,193,118
30	$20,231	$13,192	$33,422	$7,179,926
31	$20,194	$13,229	$33,422	$7,166,697
32	$20,156	$13,266	$33,422	$7,153,431
33	$20,119	$13,303	$33,422	$7,140,127
34	$20,082	$13,341	$33,422	$7,126,786
35	$20,044	$13,378	$33,422	$7,113,408
36	$20,006	$13,416	$33,422	$7,099,992

第3年供款共

$401,070

第3年利息

$242,538

第3年共還本金

$158,532

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$19,969	$13,454	$33,422	$7,086,538
38	$19,931	$13,492	$33,422	$7,073,047
39	$19,893	$13,530	$33,422	$7,059,517
40	$19,855	$13,568	$33,422	$7,045,950
41	$19,817	$13,606	$33,422	$7,032,344
42	$19,778	$13,644	$33,422	$7,018,700
43	$19,740	$13,682	$33,422	$7,005,017
44	$19,702	$13,721	$33,422	$6,991,297
45	$19,663	$13,759	$33,422	$6,977,537
46	$19,624	$13,798	$33,422	$6,963,739
47	$19,586	$13,837	$33,422	$6,949,902
48	$19,547	$13,876	$33,422	$6,936,026

第4年供款共

$401,070

第4年利息

$237,104

第4年共還本金

$163,966

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$19,508	$13,915	$33,422	$6,922,111
50	$19,468	$13,954	$33,422	$6,908,157
51	$19,429	$13,993	$33,422	$6,894,164
52	$19,390	$14,033	$33,422	$6,880,131
53	$19,350	$14,072	$33,422	$6,866,059
54	$19,311	$14,112	$33,422	$6,851,947
55	$19,271	$14,151	$33,422	$6,837,796
56	$19,231	$14,191	$33,422	$6,823,605
57	$19,191	$14,231	$33,422	$6,809,374
58	$19,151	$14,271	$33,422	$6,795,103
59	$19,111	$14,311	$33,422	$6,780,792
60	$19,071	$14,351	$33,422	$6,766,440

第5年供款共

$401,070

第5年利息

$231,484

第5年共還本金

$169,586

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$19,031	$14,392	$33,422	$6,752,048
62	$18,990	$14,432	$33,422	$6,737,616
63	$18,950	$14,473	$33,422	$6,723,143
64	$18,909	$14,514	$33,422	$6,708,629
65	$18,868	$14,554	$33,422	$6,694,075
66	$18,827	$14,595	$33,422	$6,679,479
67	$18,786	$14,636	$33,422	$6,664,843
68	$18,745	$14,678	$33,422	$6,650,165
69	$18,704	$14,719	$33,422	$6,635,446
70	$18,662	$14,760	$33,422	$6,620,686
71	$18,621	$14,802	$33,422	$6,605,884
72	$18,579	$14,843	$33,422	$6,591,041

第6年供款共

$401,070

第6年利息

$225,671

第6年共還本金

$175,399

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$18,537	$14,885	$33,422	$6,576,156
74	$18,495	$14,927	$33,422	$6,561,229
75	$18,453	$14,969	$33,422	$6,546,260
76	$18,411	$15,011	$33,422	$6,531,249
77	$18,369	$15,053	$33,422	$6,516,195
78	$18,327	$15,096	$33,422	$6,501,100
79	$18,284	$15,138	$33,422	$6,485,962
80	$18,242	$15,181	$33,422	$6,470,781
81	$18,199	$15,223	$33,422	$6,455,557
82	$18,156	$15,266	$33,422	$6,440,291
83	$18,113	$15,309	$33,422	$6,424,982
84	$18,070	$15,352	$33,422	$6,409,630

第7年供款共

$401,070

第7年利息

$219,659

第7年共還本金

$181,411

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$18,027	$15,395	$33,422	$6,394,234
86	$17,984	$15,439	$33,422	$6,378,796
87	$17,940	$15,482	$33,422	$6,363,314
88	$17,897	$15,526	$33,422	$6,347,788
89	$17,853	$15,569	$33,422	$6,332,219
90	$17,809	$15,613	$33,422	$6,316,606
91	$17,765	$15,657	$33,422	$6,300,949
92	$17,721	$15,701	$33,422	$6,285,247
93	$17,677	$15,745	$33,422	$6,269,502
94	$17,633	$15,789	$33,422	$6,253,713
95	$17,589	$15,834	$33,422	$6,237,879
96	$17,544	$15,878	$33,422	$6,222,000

第8年供款共

$401,070

第8年利息

$213,440

第8年共還本金

$187,629

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$17,499	$15,923	$33,422	$6,206,077
98	$17,455	$15,968	$33,422	$6,190,109
99	$17,410	$16,013	$33,422	$6,174,097
100	$17,365	$16,058	$33,422	$6,158,039
101	$17,319	$16,103	$33,422	$6,141,936
102	$17,274	$16,148	$33,422	$6,125,788
103	$17,229	$16,194	$33,422	$6,109,594
104	$17,183	$16,239	$33,422	$6,093,355
105	$17,138	$16,285	$33,422	$6,077,070
106	$17,092	$16,331	$33,422	$6,060,739
107	$17,046	$16,377	$33,422	$6,044,362
108	$17,000	$16,423	$33,422	$6,027,940

第9年供款共

$401,070

第9年利息

$207,009

第9年共還本金

$194,061

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$16,954	$16,469	$33,422	$6,011,471
110	$16,907	$16,515	$33,422	$5,994,956
111	$16,861	$16,562	$33,422	$5,978,394
112	$16,814	$16,608	$33,422	$5,961,786
113	$16,768	$16,655	$33,422	$5,945,131
114	$16,721	$16,702	$33,422	$5,928,429
115	$16,674	$16,749	$33,422	$5,911,680
116	$16,627	$16,796	$33,422	$5,894,884
117	$16,579	$16,843	$33,422	$5,878,041
118	$16,532	$16,890	$33,422	$5,861,151
119	$16,484	$16,938	$33,422	$5,844,213
120	$16,437	$16,986	$33,422	$5,827,227

第10年供款共

$401,070

第10年利息

$200,357

第10年共還本金

$200,713

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$16,389	$17,033	$33,422	$5,810,194
122	$16,341	$17,081	$33,422	$5,793,112
123	$16,293	$17,129	$33,422	$5,775,983
124	$16,245	$17,178	$33,422	$5,758,805
125	$16,197	$17,226	$33,422	$5,741,580
126	$16,148	$17,274	$33,422	$5,724,305
127	$16,100	$17,323	$33,422	$5,706,982
128	$16,051	$17,372	$33,422	$5,689,611
129	$16,002	$17,420	$33,422	$5,672,190
130	$15,953	$17,469	$33,422	$5,654,721
131	$15,904	$17,519	$33,422	$5,637,202
132	$15,855	$17,568	$33,422	$5,619,635

第11年供款共

$401,070

第11年利息

$193,477

第11年共還本金

$207,592

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$15,805	$17,617	$33,422	$5,602,017
134	$15,756	$17,667	$33,422	$5,584,351
135	$15,706	$17,716	$33,422	$5,566,634
136	$15,656	$17,766	$33,422	$5,548,868
137	$15,606	$17,816	$33,422	$5,531,051
138	$15,556	$17,866	$33,422	$5,513,185
139	$15,506	$17,917	$33,422	$5,495,268
140	$15,455	$17,967	$33,422	$5,477,301
141	$15,405	$18,018	$33,422	$5,459,284
142	$15,354	$18,068	$33,422	$5,441,216
143	$15,303	$18,119	$33,422	$5,423,097
144	$15,252	$18,170	$33,422	$5,404,927

第12年供款共

$401,070

第12年利息

$186,362

第12年共還本金

$214,708

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$15,201	$18,221	$33,422	$5,386,705
146	$15,150	$18,272	$33,422	$5,368,433
147	$15,099	$18,324	$33,422	$5,350,109
148	$15,047	$18,375	$33,422	$5,331,734
149	$14,996	$18,427	$33,422	$5,313,307
150	$14,944	$18,479	$33,422	$5,294,828
151	$14,892	$18,531	$33,422	$5,276,297
152	$14,840	$18,583	$33,422	$5,257,715
153	$14,787	$18,635	$33,422	$5,239,079
154	$14,735	$18,688	$33,422	$5,220,392
155	$14,682	$18,740	$33,422	$5,201,652
156	$14,630	$18,793	$33,422	$5,182,859

第13年供款共

$401,070

第13年利息

$179,002

第13年共還本金

$222,068

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$14,577	$18,846	$33,422	$5,164,013
158	$14,524	$18,899	$33,422	$5,145,115
159	$14,471	$18,952	$33,422	$5,126,163
160	$14,417	$19,005	$33,422	$5,107,158
161	$14,364	$19,059	$33,422	$5,088,099
162	$14,310	$19,112	$33,422	$5,068,987
163	$14,257	$19,166	$33,422	$5,049,821
164	$14,203	$19,220	$33,422	$5,030,601
165	$14,149	$19,274	$33,422	$5,011,327
166	$14,094	$19,328	$33,422	$4,991,999
167	$14,040	$19,382	$33,422	$4,972,616
168	$13,985	$19,437	$33,422	$4,953,179

第14年供款共

$401,070

第14年利息

$171,390

第14年共還本金

$229,679

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$13,931	$19,492	$33,422	$4,933,688
170	$13,876	$19,546	$33,422	$4,914,141
171	$13,821	$19,601	$33,422	$4,894,540
172	$13,766	$19,657	$33,422	$4,874,883
173	$13,711	$19,712	$33,422	$4,855,171
174	$13,655	$19,767	$33,422	$4,835,404
175	$13,600	$19,823	$33,422	$4,815,581
176	$13,544	$19,879	$33,422	$4,795,703
177	$13,488	$19,935	$33,422	$4,775,768
178	$13,432	$19,991	$33,422	$4,755,777
179	$13,376	$20,047	$33,422	$4,735,731
180	$13,319	$20,103	$33,422	$4,715,627

第15年供款共

$401,070

第15年利息

$163,518

第15年共還本金

$237,552

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$13,263	$20,160	$33,422	$4,695,468
182	$13,206	$20,216	$33,422	$4,675,251
183	$13,149	$20,273	$33,422	$4,654,978
184	$13,092	$20,330	$33,422	$4,634,647
185	$13,035	$20,388	$33,422	$4,614,260
186	$12,978	$20,445	$33,422	$4,593,815
187	$12,920	$20,502	$33,422	$4,573,313
188	$12,862	$20,560	$33,422	$4,552,753
189	$12,805	$20,618	$33,422	$4,532,135
190	$12,747	$20,676	$33,422	$4,511,459
191	$12,688	$20,734	$33,422	$4,490,725
192	$12,630	$20,792	$33,422	$4,469,933

第16年供款共

$401,070

第16年利息

$155,375

第16年共還本金

$245,695

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$12,572	$20,851	$33,422	$4,449,082
194	$12,513	$20,909	$33,422	$4,428,172
195	$12,454	$20,968	$33,422	$4,407,204
196	$12,395	$21,027	$33,422	$4,386,177
197	$12,336	$21,086	$33,422	$4,365,091
198	$12,277	$21,146	$33,422	$4,343,945
199	$12,217	$21,205	$33,422	$4,322,740
200	$12,158	$21,265	$33,422	$4,301,475
201	$12,098	$21,325	$33,422	$4,280,150
202	$12,038	$21,385	$33,422	$4,258,766
203	$11,978	$21,445	$33,422	$4,237,321
204	$11,917	$21,505	$33,422	$4,215,816

第17年供款共

$401,070

第17年利息

$146,953

第17年共還本金

$254,116

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$11,857	$21,565	$33,422	$4,194,251
206	$11,796	$21,626	$33,422	$4,172,625
207	$11,736	$21,687	$33,422	$4,150,938
208	$11,675	$21,748	$33,422	$4,129,190
209	$11,613	$21,809	$33,422	$4,107,381
210	$11,552	$21,870	$33,422	$4,085,510
211	$11,490	$21,932	$33,422	$4,063,578
212	$11,429	$21,994	$33,422	$4,041,584
213	$11,367	$22,056	$33,422	$4,019,529
214	$11,305	$22,118	$33,422	$3,997,411
215	$11,243	$22,180	$33,422	$3,975,232
216	$11,180	$22,242	$33,422	$3,952,989

第18年供款共

$401,070

第18年利息

$138,243

第18年共還本金

$262,827

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$11,118	$22,305	$33,422	$3,930,685
218	$11,055	$22,367	$33,422	$3,908,317
219	$10,992	$22,430	$33,422	$3,885,887
220	$10,929	$22,493	$33,422	$3,863,394
221	$10,866	$22,557	$33,422	$3,840,837
222	$10,802	$22,620	$33,422	$3,818,217
223	$10,739	$22,684	$33,422	$3,795,533
224	$10,675	$22,748	$33,422	$3,772,786
225	$10,611	$22,812	$33,422	$3,749,974
226	$10,547	$22,876	$33,422	$3,727,098
227	$10,482	$22,940	$33,422	$3,704,158
228	$10,418	$23,005	$33,422	$3,681,154

第19年供款共

$401,070

第19年利息

$129,234

第19年共還本金

$271,836

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$10,353	$23,069	$33,422	$3,658,085
230	$10,288	$23,134	$33,422	$3,634,950
231	$10,223	$23,199	$33,422	$3,611,751
232	$10,158	$23,264	$33,422	$3,588,487
233	$10,093	$23,330	$33,422	$3,565,157
234	$10,027	$23,395	$33,422	$3,541,762
235	$9,961	$23,461	$33,422	$3,518,300
236	$9,895	$23,527	$33,422	$3,494,773
237	$9,829	$23,593	$33,422	$3,471,180
238	$9,763	$23,660	$33,422	$3,447,520
239	$9,696	$23,726	$33,422	$3,423,793
240	$9,629	$23,793	$33,422	$3,400,000

第20年供款共

$401,070

第20年利息

$119,916

第20年共還本金

$281,153

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$9,563	$23,860	$33,422	$3,376,140
242	$9,495	$23,927	$33,422	$3,352,213
243	$9,428	$23,994	$33,422	$3,328,219
244	$9,361	$24,062	$33,422	$3,304,157
245	$9,293	$24,130	$33,422	$3,280,028
246	$9,225	$24,197	$33,422	$3,255,830
247	$9,157	$24,265	$33,422	$3,231,565
248	$9,089	$24,334	$33,422	$3,207,231
249	$9,020	$24,402	$33,422	$3,182,829
250	$8,952	$24,471	$33,422	$3,158,358
251	$8,883	$24,540	$33,422	$3,133,819
252	$8,814	$24,609	$33,422	$3,109,210

第21年供款共

$401,070

第21年利息

$110,279

第21年共還本金

$290,790

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$8,745	$24,678	$33,422	$3,084,532
254	$8,675	$24,747	$33,422	$3,059,785
255	$8,606	$24,817	$33,422	$3,034,968
256	$8,536	$24,887	$33,422	$3,010,081
257	$8,466	$24,957	$33,422	$2,985,125
258	$8,396	$25,027	$33,422	$2,960,098
259	$8,325	$25,097	$33,422	$2,935,001
260	$8,255	$25,168	$33,422	$2,909,833
261	$8,184	$25,239	$33,422	$2,884,594
262	$8,113	$25,310	$33,422	$2,859,285
263	$8,042	$25,381	$33,422	$2,833,904
264	$7,970	$25,452	$33,422	$2,808,452

第22年供款共

$401,070

第22年利息

$100,312

第22年共還本金

$300,758

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$7,899	$25,524	$33,422	$2,782,928
266	$7,827	$25,595	$33,422	$2,757,333
267	$7,755	$25,667	$33,422	$2,731,665
268	$7,683	$25,740	$33,422	$2,705,926
269	$7,610	$25,812	$33,422	$2,680,114
270	$7,538	$25,885	$33,422	$2,654,229
271	$7,465	$25,957	$33,422	$2,628,272
272	$7,392	$26,030	$33,422	$2,602,241
273	$7,319	$26,104	$33,422	$2,576,137
274	$7,245	$26,177	$33,422	$2,549,960
275	$7,172	$26,251	$33,422	$2,523,710
276	$7,098	$26,325	$33,422	$2,497,385

第23年供款共

$401,070

第23年利息

$90,003

第23年共還本金

$311,067

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$7,024	$26,399	$33,422	$2,470,987
278	$6,950	$26,473	$33,422	$2,444,514
279	$6,875	$26,547	$33,422	$2,417,966
280	$6,801	$26,622	$33,422	$2,391,345
281	$6,726	$26,697	$33,422	$2,364,648
282	$6,651	$26,772	$33,422	$2,337,876
283	$6,575	$26,847	$33,422	$2,311,029
284	$6,500	$26,923	$33,422	$2,284,106
285	$6,424	$26,998	$33,422	$2,257,107
286	$6,348	$27,074	$33,422	$2,230,033
287	$6,272	$27,151	$33,422	$2,202,883
288	$6,196	$27,227	$33,422	$2,175,656

第24年供款共

$401,070

第24年利息

$79,340

第24年共還本金

$321,729

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$6,119	$27,303	$33,422	$2,148,352
290	$6,042	$27,380	$33,422	$2,120,972
291	$5,965	$27,457	$33,422	$2,093,515
292	$5,888	$27,534	$33,422	$2,065,980
293	$5,811	$27,612	$33,422	$2,038,368
294	$5,733	$27,690	$33,422	$2,010,679
295	$5,655	$27,767	$33,422	$1,982,911
296	$5,577	$27,846	$33,422	$1,955,066
297	$5,499	$27,924	$33,422	$1,927,142
298	$5,420	$28,002	$33,422	$1,899,140
299	$5,341	$28,081	$33,422	$1,871,059
300	$5,262	$28,160	$33,422	$1,842,898

第25年供款共

$401,070

第25年利息

$68,312

第25年共還本金

$332,757

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$5,183	$28,239	$33,422	$1,814,659
302	$5,104	$28,319	$33,422	$1,786,340
303	$5,024	$28,398	$33,422	$1,757,942
304	$4,944	$28,478	$33,422	$1,729,464
305	$4,864	$28,558	$33,422	$1,700,905
306	$4,784	$28,639	$33,422	$1,672,267
307	$4,703	$28,719	$33,422	$1,643,547
308	$4,622	$28,800	$33,422	$1,614,747
309	$4,541	$28,881	$33,422	$1,585,866
310	$4,460	$28,962	$33,422	$1,556,904
311	$4,379	$29,044	$33,422	$1,527,861
312	$4,297	$29,125	$33,422	$1,498,735

第26年供款共

$401,070

第26年利息

$56,906

第26年共還本金

$344,163

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$4,215	$29,207	$33,422	$1,469,528
314	$4,133	$29,289	$33,422	$1,440,238
315	$4,051	$29,372	$33,422	$1,410,867
316	$3,968	$29,454	$33,422	$1,381,412
317	$3,885	$29,537	$33,422	$1,351,875
318	$3,802	$29,620	$33,422	$1,322,255
319	$3,719	$29,704	$33,422	$1,292,551
320	$3,635	$29,787	$33,422	$1,262,764
321	$3,552	$29,871	$33,422	$1,232,893
322	$3,468	$29,955	$33,422	$1,202,938
323	$3,383	$30,039	$33,422	$1,172,899
324	$3,299	$30,124	$33,422	$1,142,775

第27年供款共

$401,070

第27年利息

$45,110

第27年共還本金

$355,960

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$3,214	$30,208	$33,422	$1,112,567
326	$3,129	$30,293	$33,422	$1,082,273
327	$3,044	$30,379	$33,422	$1,051,895
328	$2,958	$30,464	$33,422	$1,021,431
329	$2,873	$30,550	$33,422	$990,881
330	$2,787	$30,636	$33,422	$960,245
331	$2,701	$30,722	$33,422	$929,524
332	$2,614	$30,808	$33,422	$898,715
333	$2,528	$30,895	$33,422	$867,821
334	$2,441	$30,982	$33,422	$836,839
335	$2,354	$31,069	$33,422	$805,770
336	$2,266	$31,156	$33,422	$774,614

第28年供款共

$401,070

第28年利息

$32,908

第28年共還本金

$368,161

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,179	$31,244	$33,422	$743,370
338	$2,091	$31,332	$33,422	$712,038
339	$2,003	$31,420	$33,422	$680,618
340	$1,914	$31,508	$33,422	$649,110
341	$1,826	$31,597	$33,422	$617,513
342	$1,737	$31,686	$33,422	$585,827
343	$1,648	$31,775	$33,422	$554,053
344	$1,558	$31,864	$33,422	$522,188
345	$1,469	$31,954	$33,422	$490,235
346	$1,379	$32,044	$33,422	$458,191
347	$1,289	$32,134	$33,422	$426,057
348	$1,198	$32,224	$33,422	$393,833

第29年供款共

$401,070

第29年利息

$20,289

第29年共還本金

$380,781

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,108	$32,315	$33,422	$361,518
350	$1,017	$32,406	$33,422	$329,112
351	$926	$32,497	$33,422	$296,615
352	$834	$32,588	$33,422	$264,027
353	$743	$32,680	$33,422	$231,347
354	$651	$32,772	$33,422	$198,576
355	$558	$32,864	$33,422	$165,712
356	$466	$32,956	$33,422	$132,755
357	$373	$33,049	$33,422	$99,706
358	$280	$33,142	$33,422	$66,564
359	$187	$33,235	$33,422	$33,329
360	$94	$33,329	$33,422	$0

第30年供款共

$401,070

第30年利息

$7,237

第30年共還本金

$393,833

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$12,802,091

免責聲明

筍盤推介

按揭保險費
info