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$13,018,946

每月供款
$34,150

首期

$395,000

總貸款額

$7,605,000

總利息

$4,688,946

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$725,000

按月供比率計算

$68,300

置業成本總預算

HK$725,000

首期

$395,000
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

$68,300

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

沙田晉名峰

thumb_up

＊豪宅＊環境幽雅＊居高臨下＊連車位＊

實

577 呎

@15,425

建

721 呎

@12,344

real_estate_agent 罕有放盤 pets 愛竉必選 transfer_within_a_station 人才必選

售$890 萬

實

577 呎

@15,425

建

721 呎

@12,344

售$890 萬

real_estate_agent 罕有放盤 pets 愛竉必選 transfer_within_a_station 人才必選

馬鞍山星漣海第03B座

thumb_up

星漣海半新樓高層

實

768 呎

@11,719

local_fire_department 至HIT

售$900 萬

實

768 呎

@11,719

售$900 萬

local_fire_department 至HIT

馬鞍山泓碧

thumb_up

泓碧！兩房新淨~買樓必需！

實

517 呎

@14,507

directions_run 日內即走

售$750 萬

實

517 呎

@14,507

售$750 萬

directions_run 日內即走

KOL實拍 VR實景

沙田沙田第一城第01期第05座

thumb_up

靚裝開揚景寬敞實用

實

819 呎

@10,989

建

980 呎

@9,184

local_offer 低水筍價

售$900 萬

實

819 呎

@10,989

建

980 呎

@9,184

售$900 萬

local_offer 低水筍價

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

西貢逸瓏園第05座

thumb_up

逸瓏園

實

566 呎

@13,781

local_fire_department 至HIT

售$780 萬

實

566 呎

@13,781

售$780 萬

local_fire_department 至HIT

沙田壹號雲頂第02期雲頂峰

thumb_up

💖新鴻基💖 星級🌟屋苑 [高負離子生活社區🏡] 寬敞 [大單邊] 2️⃣房.

實

555 呎

@14,919

建

727 呎

@11,389

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

售$828 萬

實

555 呎

@14,919

建

727 呎

@11,389

售$828 萬

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

馬鞍山天宇海第5A座

thumb_up

天宇海3房

實

797 呎

@11,041

建

1,042 呎

@8,445

local_fire_department 至HIT

售$880 萬

實

797 呎

@11,041

建

1,042 呎

@8,445

售$880 萬

local_fire_department 至HIT

馬鞍山銀湖天峰第08座

thumb_up

銀湖天峰＊＊區內極罕正東海景２房，極度企理

實

539 呎

@13,915

建

710 呎

@10,563

hotel_class 樓王

售$750 萬

實

539 呎

@13,915

建

710 呎

@10,563

售$750 萬

hotel_class 樓王

沙田富豪花園

thumb_up

享露台開揚景觀🌈🌈　買住大則闊落三房套🏠🏠

實

1,093 呎

@8,051

建

1,498 呎

@5,874

local_fire_department 至HIT

售$880 萬

實

1,093 呎

@8,051

建

1,498 呎

@5,874

售$880 萬

local_fire_department 至HIT

粉嶺牽晴間第12座

thumb_up

罕有放盤廳大房大

實

714 呎

@11,204

建

978 呎

@8,180

hotel_class 樓王

售$800 萬

實

714 呎

@11,204

建

978 呎

@8,180

售$800 萬

hotel_class 樓王

馬鞍山馬鞍山中心第01座

thumb_up

高層海景三房,罕有放盤

實

642 呎

@13,240

建

848 呎

@10,024

verified 首置必買

售$850 萬

實

642 呎

@13,240

建

848 呎

@10,024

售$850 萬

verified 首置必買

利率	15年	20年	25年	30年
1.000	$45,516	$34,975	$28,661	$24,461
1.500	$47,208	$36,698	$30,415	$26,246
2.000	$48,939	$38,472	$32,234	$28,110
2.500	$50,709	$40,299	$34,117	$30,049
3.000	$52,519	$42,177	$36,064	$32,063
3.500	$54,367	$44,106	$38,072	$34,150
4.000	$56,253	$46,085	$40,142	$36,307
4.500	$58,178	$48,113	$42,271	$38,533
5.000	$60,140	$50,190	$44,458	$40,825
5.500	$62,139	$52,314	$46,701	$43,180
6.000	$64,175	$54,485	$48,999	$45,596

每月供款$34,150

年期

30年

貸款金額

$7,605,000

總利息

$4,688,946

總貸款連利息

$12,293,946

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$22,181	$11,969	$34,150	$7,593,031
2	$22,146	$12,004	$34,150	$7,581,028
3	$22,111	$12,039	$34,150	$7,568,989
4	$22,076	$12,074	$34,150	$7,556,916
5	$22,041	$12,109	$34,150	$7,544,807
6	$22,006	$12,144	$34,150	$7,532,663
7	$21,970	$12,180	$34,150	$7,520,483
8	$21,935	$12,215	$34,150	$7,508,268
9	$21,899	$12,251	$34,150	$7,496,017
10	$21,863	$12,286	$34,150	$7,483,731
11	$21,828	$12,322	$34,150	$7,471,409
12	$21,792	$12,358	$34,150	$7,459,050

第1年供款共

$409,798

第1年利息

$263,848

第1年共還本金

$145,950

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$21,756	$12,394	$34,150	$7,446,656
14	$21,719	$12,430	$34,150	$7,434,226
15	$21,683	$12,467	$34,150	$7,421,759
16	$21,647	$12,503	$34,150	$7,409,256
17	$21,610	$12,540	$34,150	$7,396,716
18	$21,574	$12,576	$34,150	$7,384,140
19	$21,537	$12,613	$34,150	$7,371,527
20	$21,500	$12,650	$34,150	$7,358,878
21	$21,463	$12,686	$34,150	$7,346,191
22	$21,426	$12,723	$34,150	$7,333,468
23	$21,389	$12,761	$34,150	$7,320,707
24	$21,352	$12,798	$34,150	$7,307,910

第2年供款共

$409,798

第2年利息

$258,658

第2年共還本金

$151,141

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$21,315	$12,835	$34,150	$7,295,075
26	$21,277	$12,873	$34,150	$7,282,202
27	$21,240	$12,910	$34,150	$7,269,292
28	$21,202	$12,948	$34,150	$7,256,344
29	$21,164	$12,986	$34,150	$7,243,359
30	$21,126	$13,023	$34,150	$7,230,335
31	$21,088	$13,061	$34,150	$7,217,274
32	$21,050	$13,099	$34,150	$7,204,174
33	$21,012	$13,138	$34,150	$7,191,037
34	$20,974	$13,176	$34,150	$7,177,861
35	$20,935	$13,214	$34,150	$7,164,646
36	$20,897	$13,253	$34,150	$7,151,393

第3年供款共

$409,798

第3年利息

$253,282

第3年共還本金

$156,516

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$20,858	$13,292	$34,150	$7,138,102
38	$20,819	$13,330	$34,150	$7,124,771
39	$20,781	$13,369	$34,150	$7,111,402
40	$20,742	$13,408	$34,150	$7,097,994
41	$20,702	$13,447	$34,150	$7,084,546
42	$20,663	$13,487	$34,150	$7,071,060
43	$20,624	$13,526	$34,150	$7,057,534
44	$20,584	$13,565	$34,150	$7,043,969
45	$20,545	$13,605	$34,150	$7,030,364
46	$20,505	$13,645	$34,150	$7,016,719
47	$20,465	$13,684	$34,150	$7,003,035
48	$20,426	$13,724	$34,150	$6,989,310

第4年供款共

$409,798

第4年利息

$247,715

第4年共還本金

$162,083

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$20,385	$13,764	$34,150	$6,975,546
50	$20,345	$13,805	$34,150	$6,961,741
51	$20,305	$13,845	$34,150	$6,947,897
52	$20,265	$13,885	$34,150	$6,934,011
53	$20,224	$13,926	$34,150	$6,920,086
54	$20,184	$13,966	$34,150	$6,906,120
55	$20,143	$14,007	$34,150	$6,892,113
56	$20,102	$14,048	$34,150	$6,878,065
57	$20,061	$14,089	$34,150	$6,863,976
58	$20,020	$14,130	$34,150	$6,849,846
59	$19,979	$14,171	$34,150	$6,835,675
60	$19,937	$14,212	$34,150	$6,821,462

第5年供款共

$409,798

第5年利息

$241,950

第5年共還本金

$167,848

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$19,896	$14,254	$34,150	$6,807,208
62	$19,854	$14,295	$34,150	$6,792,913
63	$19,813	$14,337	$34,150	$6,778,576
64	$19,771	$14,379	$34,150	$6,764,197
65	$19,729	$14,421	$34,150	$6,749,776
66	$19,687	$14,463	$34,150	$6,735,313
67	$19,645	$14,505	$34,150	$6,720,808
68	$19,602	$14,547	$34,150	$6,706,260
69	$19,560	$14,590	$34,150	$6,691,670
70	$19,517	$14,632	$34,150	$6,677,038
71	$19,475	$14,675	$34,150	$6,662,363
72	$19,432	$14,718	$34,150	$6,647,645

第6年供款共

$409,798

第6年利息

$235,980

第6年共還本金

$173,818

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$19,389	$14,761	$34,150	$6,632,884
74	$19,346	$14,804	$34,150	$6,618,080
75	$19,303	$14,847	$34,150	$6,603,233
76	$19,259	$14,890	$34,150	$6,588,342
77	$19,216	$14,934	$34,150	$6,573,408
78	$19,172	$14,977	$34,150	$6,558,431
79	$19,129	$15,021	$34,150	$6,543,410
80	$19,085	$15,065	$34,150	$6,528,345
81	$19,041	$15,109	$34,150	$6,513,236
82	$18,997	$15,153	$34,150	$6,498,083
83	$18,953	$15,197	$34,150	$6,482,886
84	$18,908	$15,241	$34,150	$6,467,645

第7年供款共

$409,798

第7年利息

$229,798

第7年共還本金

$180,000

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$18,864	$15,286	$34,150	$6,452,359
86	$18,819	$15,330	$34,150	$6,437,028
87	$18,775	$15,375	$34,150	$6,421,653
88	$18,730	$15,420	$34,150	$6,406,233
89	$18,685	$15,465	$34,150	$6,390,768
90	$18,640	$15,510	$34,150	$6,375,258
91	$18,595	$15,555	$34,150	$6,359,703
92	$18,549	$15,601	$34,150	$6,344,102
93	$18,504	$15,646	$34,150	$6,328,456
94	$18,458	$15,692	$34,150	$6,312,764
95	$18,412	$15,738	$34,150	$6,297,026
96	$18,366	$15,784	$34,150	$6,281,243

第8年供款共

$409,798

第8年利息

$223,396

第8年共還本金

$186,402

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$18,320	$15,830	$34,150	$6,265,413
98	$18,274	$15,876	$34,150	$6,249,538
99	$18,228	$15,922	$34,150	$6,233,615
100	$18,181	$15,968	$34,150	$6,217,647
101	$18,135	$16,015	$34,150	$6,201,632
102	$18,088	$16,062	$34,150	$6,185,570
103	$18,041	$16,109	$34,150	$6,169,462
104	$17,994	$16,156	$34,150	$6,153,306
105	$17,947	$16,203	$34,150	$6,137,103
106	$17,900	$16,250	$34,150	$6,120,853
107	$17,852	$16,297	$34,150	$6,104,556
108	$17,805	$16,345	$34,150	$6,088,211

第9年供款共

$409,798

第9年利息

$216,766

第9年共還本金

$193,032

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$17,757	$16,393	$34,150	$6,071,819
110	$17,709	$16,440	$34,150	$6,055,378
111	$17,662	$16,488	$34,150	$6,038,890
112	$17,613	$16,536	$34,150	$6,022,353
113	$17,565	$16,585	$34,150	$6,005,769
114	$17,517	$16,633	$34,150	$5,989,136
115	$17,468	$16,682	$34,150	$5,972,454
116	$17,420	$16,730	$34,150	$5,955,724
117	$17,371	$16,779	$34,150	$5,938,945
118	$17,322	$16,828	$34,150	$5,922,117
119	$17,273	$16,877	$34,150	$5,905,240
120	$17,224	$16,926	$34,150	$5,888,314

第10年供款共

$409,798

第10年利息

$209,901

第10年共還本金

$199,897

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$17,174	$16,976	$34,150	$5,871,338
122	$17,125	$17,025	$34,150	$5,854,313
123	$17,075	$17,075	$34,150	$5,837,238
124	$17,025	$17,125	$34,150	$5,820,114
125	$16,975	$17,175	$34,150	$5,802,939
126	$16,925	$17,225	$34,150	$5,785,715
127	$16,875	$17,275	$34,150	$5,768,440
128	$16,825	$17,325	$34,150	$5,751,115
129	$16,774	$17,376	$34,150	$5,733,739
130	$16,723	$17,426	$34,150	$5,716,312
131	$16,673	$17,477	$34,150	$5,698,835
132	$16,622	$17,528	$34,150	$5,681,307

第11年供款共

$409,798

第11年利息

$202,791

第11年共還本金

$207,007

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$16,570	$17,579	$34,150	$5,663,728
134	$16,519	$17,631	$34,150	$5,646,097
135	$16,468	$17,682	$34,150	$5,628,415
136	$16,416	$17,734	$34,150	$5,610,681
137	$16,364	$17,785	$34,150	$5,592,896
138	$16,313	$17,837	$34,150	$5,575,059
139	$16,261	$17,889	$34,150	$5,557,169
140	$16,208	$17,941	$34,150	$5,539,228
141	$16,156	$17,994	$34,150	$5,521,234
142	$16,104	$18,046	$34,150	$5,503,188
143	$16,051	$18,099	$34,150	$5,485,089
144	$15,998	$18,152	$34,150	$5,466,937

第12年供款共

$409,798

第12年利息

$195,429

第12年共還本金

$214,370

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$15,945	$18,205	$34,150	$5,448,733
146	$15,892	$18,258	$34,150	$5,430,475
147	$15,839	$18,311	$34,150	$5,412,164
148	$15,785	$18,364	$34,150	$5,393,800
149	$15,732	$18,418	$34,150	$5,375,382
150	$15,678	$18,472	$34,150	$5,356,910
151	$15,624	$18,526	$34,150	$5,338,385
152	$15,570	$18,580	$34,150	$5,319,805
153	$15,516	$18,634	$34,150	$5,301,171
154	$15,462	$18,688	$34,150	$5,282,483
155	$15,407	$18,743	$34,150	$5,263,741
156	$15,353	$18,797	$34,150	$5,244,943

第13年供款共

$409,798

第13年利息

$187,804

第13年共還本金

$221,994

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$15,298	$18,852	$34,150	$5,226,091
158	$15,243	$18,907	$34,150	$5,207,184
159	$15,188	$18,962	$34,150	$5,188,222
160	$15,132	$19,018	$34,150	$5,169,204
161	$15,077	$19,073	$34,150	$5,150,131
162	$15,021	$19,129	$34,150	$5,131,003
163	$14,965	$19,184	$34,150	$5,111,818
164	$14,909	$19,240	$34,150	$5,092,578
165	$14,853	$19,296	$34,150	$5,073,281
166	$14,797	$19,353	$34,150	$5,053,929
167	$14,741	$19,409	$34,150	$5,034,519
168	$14,684	$19,466	$34,150	$5,015,054

第14年供款共

$409,798

第14年利息

$179,908

第14年共還本金

$229,890

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$14,627	$19,523	$34,150	$4,995,531
170	$14,570	$19,580	$34,150	$4,975,951
171	$14,513	$19,637	$34,150	$4,956,315
172	$14,456	$19,694	$34,150	$4,936,621
173	$14,398	$19,751	$34,150	$4,916,869
174	$14,341	$19,809	$34,150	$4,897,060
175	$14,283	$19,867	$34,150	$4,877,194
176	$14,225	$19,925	$34,150	$4,857,269
177	$14,167	$19,983	$34,150	$4,837,286
178	$14,109	$20,041	$34,150	$4,817,245
179	$14,050	$20,100	$34,150	$4,797,146
180	$13,992	$20,158	$34,150	$4,776,987

第15年供款共

$409,798

第15年利息

$171,732

第15年共還本金

$238,066

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$13,933	$20,217	$34,150	$4,756,770
182	$13,874	$20,276	$34,150	$4,736,494
183	$13,815	$20,335	$34,150	$4,716,159
184	$13,755	$20,394	$34,150	$4,695,765
185	$13,696	$20,454	$34,150	$4,675,311
186	$13,636	$20,514	$34,150	$4,654,798
187	$13,576	$20,573	$34,150	$4,634,224
188	$13,516	$20,633	$34,150	$4,613,591
189	$13,456	$20,694	$34,150	$4,592,897
190	$13,396	$20,754	$34,150	$4,572,143
191	$13,335	$20,814	$34,150	$4,551,329
192	$13,275	$20,875	$34,150	$4,530,454

第16年供款共

$409,798

第16年利息

$163,265

第16年共還本金

$246,533

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$13,214	$20,936	$34,150	$4,509,518
194	$13,153	$20,997	$34,150	$4,488,521
195	$13,092	$21,058	$34,150	$4,467,462
196	$13,030	$21,120	$34,150	$4,446,343
197	$12,968	$21,181	$34,150	$4,425,161
198	$12,907	$21,243	$34,150	$4,403,918
199	$12,845	$21,305	$34,150	$4,382,613
200	$12,783	$21,367	$34,150	$4,361,246
201	$12,720	$21,430	$34,150	$4,339,816
202	$12,658	$21,492	$34,150	$4,318,324
203	$12,595	$21,555	$34,150	$4,296,770
204	$12,532	$21,618	$34,150	$4,275,152

第17年供款共

$409,798

第17年利息

$154,496

第17年共還本金

$255,302

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$12,469	$21,681	$34,150	$4,253,471
206	$12,406	$21,744	$34,150	$4,231,727
207	$12,343	$21,807	$34,150	$4,209,920
208	$12,279	$21,871	$34,150	$4,188,049
209	$12,215	$21,935	$34,150	$4,166,114
210	$12,151	$21,999	$34,150	$4,144,116
211	$12,087	$22,063	$34,150	$4,122,053
212	$12,023	$22,127	$34,150	$4,099,926
213	$11,958	$22,192	$34,150	$4,077,734
214	$11,893	$22,256	$34,150	$4,055,478
215	$11,828	$22,321	$34,150	$4,033,156
216	$11,763	$22,386	$34,150	$4,010,770

第18年供款共

$409,798

第18年利息

$145,416

第18年共還本金

$264,382

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$11,698	$22,452	$34,150	$3,988,318
218	$11,633	$22,517	$34,150	$3,965,801
219	$11,567	$22,583	$34,150	$3,943,218
220	$11,501	$22,649	$34,150	$3,920,569
221	$11,435	$22,715	$34,150	$3,897,854
222	$11,369	$22,781	$34,150	$3,875,073
223	$11,302	$22,848	$34,150	$3,852,225
224	$11,236	$22,914	$34,150	$3,829,311
225	$11,169	$22,981	$34,150	$3,806,330
226	$11,102	$23,048	$34,150	$3,783,282
227	$11,035	$23,115	$34,150	$3,760,167
228	$10,967	$23,183	$34,150	$3,736,984

第19年供款共

$409,798

第19年利息

$136,013

第19年共還本金

$273,786

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$10,900	$23,250	$34,150	$3,713,734
230	$10,832	$23,318	$34,150	$3,690,416
231	$10,764	$23,386	$34,150	$3,667,030
232	$10,696	$23,454	$34,150	$3,643,575
233	$10,627	$23,523	$34,150	$3,620,053
234	$10,558	$23,591	$34,150	$3,596,461
235	$10,490	$23,660	$34,150	$3,572,801
236	$10,421	$23,729	$34,150	$3,549,072
237	$10,351	$23,798	$34,150	$3,525,273
238	$10,282	$23,868	$34,150	$3,501,406
239	$10,212	$23,937	$34,150	$3,477,468
240	$10,143	$24,007	$34,150	$3,453,461

第20年供款共

$409,798

第20年利息

$126,275

第20年共還本金

$283,523

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$10,073	$24,077	$34,150	$3,429,384
242	$10,002	$24,147	$34,150	$3,405,236
243	$9,932	$24,218	$34,150	$3,381,018
244	$9,861	$24,289	$34,150	$3,356,730
245	$9,790	$24,359	$34,150	$3,332,370
246	$9,719	$24,430	$34,150	$3,307,940
247	$9,648	$24,502	$34,150	$3,283,438
248	$9,577	$24,573	$34,150	$3,258,865
249	$9,505	$24,645	$34,150	$3,234,220
250	$9,433	$24,717	$34,150	$3,209,504
251	$9,361	$24,789	$34,150	$3,184,715
252	$9,289	$24,861	$34,150	$3,159,854

第21年供款共

$409,798

第21年利息

$116,191

第21年共還本金

$293,607

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$9,216	$24,934	$34,150	$3,134,920
254	$9,144	$25,006	$34,150	$3,109,914
255	$9,071	$25,079	$34,150	$3,084,834
256	$8,997	$25,152	$34,150	$3,059,682
257	$8,924	$25,226	$34,150	$3,034,456
258	$8,850	$25,299	$34,150	$3,009,157
259	$8,777	$25,373	$34,150	$2,983,784
260	$8,703	$25,447	$34,150	$2,958,337
261	$8,628	$25,521	$34,150	$2,932,815
262	$8,554	$25,596	$34,150	$2,907,220
263	$8,479	$25,670	$34,150	$2,881,549
264	$8,405	$25,745	$34,150	$2,855,804

第22年供款共

$409,798

第22年利息

$105,748

第22年共還本金

$304,050

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$8,329	$25,820	$34,150	$2,829,983
266	$8,254	$25,896	$34,150	$2,804,088
267	$8,179	$25,971	$34,150	$2,778,116
268	$8,103	$26,047	$34,150	$2,752,069
269	$8,027	$26,123	$34,150	$2,725,946
270	$7,951	$26,199	$34,150	$2,699,747
271	$7,874	$26,276	$34,150	$2,673,472
272	$7,798	$26,352	$34,150	$2,647,119
273	$7,721	$26,429	$34,150	$2,620,690
274	$7,644	$26,506	$34,150	$2,594,184
275	$7,566	$26,583	$34,150	$2,567,601
276	$7,489	$26,661	$34,150	$2,540,940

第23年供款共

$409,798

第23年利息

$94,934

第23年共還本金

$314,864

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$7,411	$26,739	$34,150	$2,514,201
278	$7,333	$26,817	$34,150	$2,487,384
279	$7,255	$26,895	$34,150	$2,460,489
280	$7,176	$26,973	$34,150	$2,433,516
281	$7,098	$27,052	$34,150	$2,406,464
282	$7,019	$27,131	$34,150	$2,379,333
283	$6,940	$27,210	$34,150	$2,352,122
284	$6,860	$27,289	$34,150	$2,324,833
285	$6,781	$27,369	$34,150	$2,297,464
286	$6,701	$27,449	$34,150	$2,270,015
287	$6,621	$27,529	$34,150	$2,242,486
288	$6,541	$27,609	$34,150	$2,214,877

第24年供款共

$409,798

第24年利息

$83,735

第24年共還本金

$326,063

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$6,460	$27,690	$34,150	$2,187,187
290	$6,379	$27,771	$34,150	$2,159,416
291	$6,298	$27,852	$34,150	$2,131,565
292	$6,217	$27,933	$34,150	$2,103,632
293	$6,136	$28,014	$34,150	$2,075,618
294	$6,054	$28,096	$34,150	$2,047,522
295	$5,972	$28,178	$34,150	$2,019,344
296	$5,890	$28,260	$34,150	$1,991,084
297	$5,807	$28,343	$34,150	$1,962,741
298	$5,725	$28,425	$34,150	$1,934,316
299	$5,642	$28,508	$34,150	$1,905,808
300	$5,559	$28,591	$34,150	$1,877,217

第25年供款共

$409,798

第25年利息

$72,138

第25年共還本金

$337,660

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$5,475	$28,675	$34,150	$1,848,542
302	$5,392	$28,758	$34,150	$1,819,784
303	$5,308	$28,842	$34,150	$1,790,942
304	$5,224	$28,926	$34,150	$1,762,015
305	$5,139	$29,011	$34,150	$1,733,005
306	$5,055	$29,095	$34,150	$1,703,910
307	$4,970	$29,180	$34,150	$1,674,729
308	$4,885	$29,265	$34,150	$1,645,464
309	$4,799	$29,351	$34,150	$1,616,114
310	$4,714	$29,436	$34,150	$1,586,677
311	$4,628	$29,522	$34,150	$1,557,155
312	$4,542	$29,608	$34,150	$1,527,547

第26年供款共

$409,798

第26年利息

$60,129

第26年共還本金

$349,669

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$4,455	$29,695	$34,150	$1,497,853
314	$4,369	$29,781	$34,150	$1,468,072
315	$4,282	$29,868	$34,150	$1,438,204
316	$4,195	$29,955	$34,150	$1,408,249
317	$4,107	$30,042	$34,150	$1,378,206
318	$4,020	$30,130	$34,150	$1,348,076
319	$3,932	$30,218	$34,150	$1,317,858
320	$3,844	$30,306	$34,150	$1,287,552
321	$3,755	$30,394	$34,150	$1,257,158
322	$3,667	$30,483	$34,150	$1,226,674
323	$3,578	$30,572	$34,150	$1,196,102
324	$3,489	$30,661	$34,150	$1,165,441

第27年供款共

$409,798

第27年利息

$47,692

第27年共還本金

$362,106

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$3,399	$30,751	$34,150	$1,134,690
326	$3,310	$30,840	$34,150	$1,103,850
327	$3,220	$30,930	$34,150	$1,072,920
328	$3,129	$31,020	$34,150	$1,041,899
329	$3,039	$31,111	$34,150	$1,010,788
330	$2,948	$31,202	$34,150	$979,587
331	$2,857	$31,293	$34,150	$948,294
332	$2,766	$31,384	$34,150	$916,910
333	$2,674	$31,476	$34,150	$885,434
334	$2,583	$31,567	$34,150	$853,867
335	$2,490	$31,659	$34,150	$822,208
336	$2,398	$31,752	$34,150	$790,456

第28年供款共

$409,798

第28年利息

$34,813

第28年共還本金

$374,985

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,305	$31,844	$34,150	$758,612
338	$2,213	$31,937	$34,150	$726,674
339	$2,119	$32,030	$34,150	$694,644
340	$2,026	$32,124	$34,150	$662,520
341	$1,932	$32,217	$34,150	$630,303
342	$1,838	$32,311	$34,150	$597,991
343	$1,744	$32,406	$34,150	$565,586
344	$1,650	$32,500	$34,150	$533,085
345	$1,555	$32,595	$34,150	$500,490
346	$1,460	$32,690	$34,150	$467,800
347	$1,364	$32,785	$34,150	$435,015
348	$1,269	$32,881	$34,150	$402,134

第29年供款共

$409,798

第29年利息

$21,476

第29年共還本金

$388,322

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,173	$32,977	$34,150	$369,157
350	$1,077	$33,073	$34,150	$336,084
351	$980	$33,170	$34,150	$302,914
352	$883	$33,266	$34,150	$269,648
353	$786	$33,363	$34,150	$236,284
354	$689	$33,461	$34,150	$202,824
355	$592	$33,558	$34,150	$169,265
356	$494	$33,656	$34,150	$135,609
357	$396	$33,754	$34,150	$101,855
358	$297	$33,853	$34,150	$68,002
359	$198	$33,952	$34,150	$34,051
360	$99	$34,051	$34,150	$0

第30年供款共

$409,798

第30年利息

$7,664

第30年共還本金

$402,134

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$13,018,946

免責聲明

筍盤推介

按揭保險費
info