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$13,323,835

每月供款
$37,322

首期

$-442,000

總貸款額

$8,442,000

總利息

$4,993,835

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-112,000

按月供比率計算

$74,644

置業成本總預算

HK$-112,000

首期

$-442,000
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

$74,644

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

沙田恒峰花園第02座

thumb_up

高層三房套, 超筍價放賣, 有票再傾!

實

640 呎

@11,250

建

832 呎

@8,654

local_fire_department 至HIT local_offer 低水筍價 flight_takeoff 移民急讓

售$720 萬

實

640 呎

@11,250

建

832 呎

@8,654

售$720 萬

local_fire_department 至HIT local_offer 低水筍價 flight_takeoff 移民急讓

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

馬鞍山泓碧**客廳直出入契大花園,割愛出售,花園方正好用,2房光廁,特高樓底*

thumb_up

泓碧****客廳直出入契大花園,割愛出售,花園方正好用,2房光廁,特高樓底***

實

446 呎

@18,610

local_fire_department 至HIT real_estate_agent 罕有放盤

售$830 萬

實

446 呎

@18,610

售$830 萬

local_fire_department 至HIT 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

VR實景

馬鞍山聽濤雅苑第06座

thumb_up

聽濤雅苑

實

733 呎

@11,596

建

906 呎

@9,382

local_fire_department 至HIT

售$850 萬

實

733 呎

@11,596

建

906 呎

@9,382

售$850 萬

local_fire_department 至HIT

清水灣 HENG MEI DENG

thumb_up

Spacious Village House

建

700 呎

@10,714

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇

售$750 萬

建

700 呎

@10,714

售$750 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 vpn_key 有匙即睇

馬鞍山迎海

thumb_up

迎海駿岸 2房

實

512 呎

@16,992

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 pets 愛竉必選

售$870 萬

實

512 呎

@16,992

售$870 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 pets 愛竉必選

西貢相思灣

thumb_up

CLEAR WATER BAY VILLAGE HOUSE

建

1,350 呎

@6,667

local_fire_department 至HIT hotel_class 樓王

售$900 萬

建

1,350 呎

@6,667

售$900 萬

local_fire_department 至HIT hotel_class 樓王

獨家

KOL實拍

馬鞍山銀湖天峰第05座

thumb_up

【獨家號外】問鼎銀湖最高質2房，光廁梗廚極高層

實

572 呎

@15,385

建

752 呎

@11,702

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 price_change 蝕讓盤

售$880 萬

實

572 呎

@15,385

建

752 呎

@11,702

售$880 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 hotel_class 樓王 price_change 蝕讓盤

馬鞍山銀湖天峰第07座

thumb_up

罕有7座池海雙景，有匙可睇樓

實

564 呎

@14,326

建

739 呎

@10,934

local_fire_department 至HIT directions_run 日內即走 transfer_within_a_station 人才必選

售$808 萬

實

564 呎

@14,326

建

739 呎

@10,934

售$808 萬

local_fire_department 至HIT directions_run 日內即走 transfer_within_a_station 人才必選

馬鞍山迎海第01期第05座

thumb_up

罕有靓則,高層全海景，特大兩房套房+多用途房 (已租)

實

582 呎

@15,120

建

753 呎

@11,687

local_fire_department 至HIT verified 首置必買 pets 愛竉必選

售$880 萬

實

582 呎

@15,120

建

753 呎

@11,687

售$880 萬

local_fire_department 至HIT verified 首置必買 pets 愛竉必選

西貢清水灣

thumb_up

A LOVELY DUPLEX IN CLEAR WATER BAY

實

1,194 呎

@6,281

建

1,194 呎

@6,281

local_offer 低水筍價 verified 首置必買 pets 愛竉必選

售$750 萬

實

1,194 呎

@6,281

建

1,194 呎

@6,281

售$750 萬

local_offer 低水筍價 verified 首置必買 pets 愛竉必選

利率	15年	20年	25年	30年
1.000	$50,525	$38,824	$31,816	$27,153
1.500	$52,403	$40,736	$33,763	$29,135
2.000	$54,325	$42,707	$35,782	$31,203
2.500	$56,290	$44,734	$37,872	$33,356
3.000	$58,299	$46,819	$40,033	$35,592
3.375	$59,834	$48,420	$41,699	$37,322
3.500	$60,350	$48,960	$42,263	$37,908
4.000	$62,444	$51,157	$44,560	$40,303
4.500	$64,581	$53,408	$46,923	$42,774
5.000	$66,759	$55,713	$49,351	$45,318
5.500	$68,978	$58,071	$51,841	$47,933
6.000	$71,238	$60,481	$54,392	$50,614

每月供款$37,322

年期

30年

貸款金額

$8,442,000

總利息

$4,993,835

總貸款連利息

$13,435,835

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$23,743	$13,579	$37,322	$8,428,421
2	$23,705	$13,617	$37,322	$8,414,805
3	$23,667	$13,655	$37,322	$8,401,149
4	$23,628	$13,694	$37,322	$8,387,456
5	$23,590	$13,732	$37,322	$8,373,724
6	$23,551	$13,771	$37,322	$8,359,953
7	$23,512	$13,809	$37,322	$8,346,144
8	$23,474	$13,848	$37,322	$8,332,296
9	$23,435	$13,887	$37,322	$8,318,408
10	$23,396	$13,926	$37,322	$8,304,482
11	$23,356	$13,965	$37,322	$8,290,517
12	$23,317	$14,005	$37,322	$8,276,512

第1年供款共

$447,861

第1年利息

$282,373

第1年共還本金

$165,488

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$23,278	$14,044	$37,322	$8,262,468
14	$23,238	$14,084	$37,322	$8,248,384
15	$23,199	$14,123	$37,322	$8,234,261
16	$23,159	$14,163	$37,322	$8,220,098
17	$23,119	$14,203	$37,322	$8,205,896
18	$23,079	$14,243	$37,322	$8,191,653
19	$23,039	$14,283	$37,322	$8,177,370
20	$22,999	$14,323	$37,322	$8,163,047
21	$22,959	$14,363	$37,322	$8,148,684
22	$22,918	$14,404	$37,322	$8,134,280
23	$22,878	$14,444	$37,322	$8,119,836
24	$22,837	$14,485	$37,322	$8,105,352

第2年供款共

$447,861

第2年利息

$276,701

第2年共還本金

$171,160

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$22,796	$14,525	$37,322	$8,090,826
26	$22,755	$14,566	$37,322	$8,076,260
27	$22,714	$14,607	$37,322	$8,061,653
28	$22,673	$14,648	$37,322	$8,047,004
29	$22,632	$14,690	$37,322	$8,032,315
30	$22,591	$14,731	$37,322	$8,017,584
31	$22,549	$14,772	$37,322	$8,002,811
32	$22,508	$14,814	$37,322	$7,987,998
33	$22,466	$14,856	$37,322	$7,973,142
34	$22,424	$14,897	$37,322	$7,958,245
35	$22,383	$14,939	$37,322	$7,943,306
36	$22,341	$14,981	$37,322	$7,928,324

第3年供款共

$447,861

第3年利息

$270,834

第3年共還本金

$177,027

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$22,298	$15,023	$37,322	$7,913,301
38	$22,256	$15,066	$37,322	$7,898,235
39	$22,214	$15,108	$37,322	$7,883,127
40	$22,171	$15,150	$37,322	$7,867,977
41	$22,129	$15,193	$37,322	$7,852,784
42	$22,086	$15,236	$37,322	$7,837,548
43	$22,043	$15,279	$37,322	$7,822,269
44	$22,000	$15,322	$37,322	$7,806,948
45	$21,957	$15,365	$37,322	$7,791,583
46	$21,914	$15,408	$37,322	$7,776,175
47	$21,870	$15,451	$37,322	$7,760,724
48	$21,827	$15,495	$37,322	$7,745,229

第4年供款共

$447,861

第4年利息

$264,766

第4年共還本金

$183,095

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$21,783	$15,538	$37,322	$7,729,691
50	$21,740	$15,582	$37,322	$7,714,109
51	$21,696	$15,626	$37,322	$7,698,483
52	$21,652	$15,670	$37,322	$7,682,813
53	$21,608	$15,714	$37,322	$7,667,099
54	$21,564	$15,758	$37,322	$7,651,341
55	$21,519	$15,802	$37,322	$7,635,539
56	$21,475	$15,847	$37,322	$7,619,692
57	$21,430	$15,891	$37,322	$7,603,801
58	$21,386	$15,936	$37,322	$7,587,865
59	$21,341	$15,981	$37,322	$7,571,884
60	$21,296	$16,026	$37,322	$7,555,858

第5年供款共

$447,861

第5年利息

$258,490

第5年共還本金

$189,371

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$21,251	$16,071	$37,322	$7,539,787
62	$21,206	$16,116	$37,322	$7,523,671
63	$21,160	$16,161	$37,322	$7,507,510
64	$21,115	$16,207	$37,322	$7,491,303
65	$21,069	$16,252	$37,322	$7,475,050
66	$21,024	$16,298	$37,322	$7,458,752
67	$20,978	$16,344	$37,322	$7,442,408
68	$20,932	$16,390	$37,322	$7,426,018
69	$20,886	$16,436	$37,322	$7,409,582
70	$20,839	$16,482	$37,322	$7,393,100
71	$20,793	$16,529	$37,322	$7,376,571
72	$20,747	$16,575	$37,322	$7,359,996

第6年供款共

$447,861

第6年利息

$251,999

第6年共還本金

$195,862

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$20,700	$16,622	$37,322	$7,343,374
74	$20,653	$16,669	$37,322	$7,326,705
75	$20,606	$16,715	$37,322	$7,309,990
76	$20,559	$16,762	$37,322	$7,293,228
77	$20,512	$16,810	$37,322	$7,276,418
78	$20,465	$16,857	$37,322	$7,259,561
79	$20,418	$16,904	$37,322	$7,242,657
80	$20,370	$16,952	$37,322	$7,225,705
81	$20,322	$16,999	$37,322	$7,208,706
82	$20,274	$17,047	$37,322	$7,191,658
83	$20,227	$17,095	$37,322	$7,174,563
84	$20,178	$17,143	$37,322	$7,157,420

第7年供款共

$447,861

第7年利息

$245,285

第7年共還本金

$202,576

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$20,130	$17,192	$37,322	$7,140,228
86	$20,082	$17,240	$37,322	$7,122,989
87	$20,033	$17,288	$37,322	$7,105,700
88	$19,985	$17,337	$37,322	$7,088,363
89	$19,936	$17,386	$37,322	$7,070,977
90	$19,887	$17,435	$37,322	$7,053,543
91	$19,838	$17,484	$37,322	$7,036,059
92	$19,789	$17,533	$37,322	$7,018,526
93	$19,740	$17,582	$37,322	$7,000,944
94	$19,690	$17,632	$37,322	$6,983,313
95	$19,641	$17,681	$37,322	$6,965,631
96	$19,591	$17,731	$37,322	$6,947,900

第8年供款共

$447,861

第8年利息

$238,342

第8年共還本金

$209,520

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$19,541	$17,781	$37,322	$6,930,120
98	$19,491	$17,831	$37,322	$6,912,289
99	$19,441	$17,881	$37,322	$6,894,408
100	$19,391	$17,931	$37,322	$6,876,477
101	$19,340	$17,982	$37,322	$6,858,495
102	$19,290	$18,032	$37,322	$6,840,463
103	$19,239	$18,083	$37,322	$6,822,380
104	$19,188	$18,134	$37,322	$6,804,246
105	$19,137	$18,185	$37,322	$6,786,061
106	$19,086	$18,236	$37,322	$6,767,825
107	$19,035	$18,287	$37,322	$6,749,538
108	$18,983	$18,339	$37,322	$6,731,199

第9年供款共

$447,861

第9年利息

$231,160

第9年共還本金

$216,701

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$18,931	$18,390	$37,322	$6,712,809
110	$18,880	$18,442	$37,322	$6,694,367
111	$18,828	$18,494	$37,322	$6,675,873
112	$18,776	$18,546	$37,322	$6,657,327
113	$18,724	$18,598	$37,322	$6,638,729
114	$18,671	$18,650	$37,322	$6,620,079
115	$18,619	$18,703	$37,322	$6,601,376
116	$18,566	$18,755	$37,322	$6,582,621
117	$18,514	$18,808	$37,322	$6,563,813
118	$18,461	$18,861	$37,322	$6,544,952
119	$18,408	$18,914	$37,322	$6,526,037
120	$18,354	$18,967	$37,322	$6,507,070

第10年供款共

$447,861

第10年利息

$223,732

第10年共還本金

$224,129

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$18,301	$19,021	$37,322	$6,488,050
122	$18,248	$19,074	$37,322	$6,468,975
123	$18,194	$19,128	$37,322	$6,449,848
124	$18,140	$19,182	$37,322	$6,430,666
125	$18,086	$19,236	$37,322	$6,411,431
126	$18,032	$19,290	$37,322	$6,392,141
127	$17,978	$19,344	$37,322	$6,372,797
128	$17,923	$19,398	$37,322	$6,353,399
129	$17,869	$19,453	$37,322	$6,333,946
130	$17,814	$19,508	$37,322	$6,314,438
131	$17,759	$19,562	$37,322	$6,294,876
132	$17,704	$19,617	$37,322	$6,275,259

第11年供款共

$447,861

第11年利息

$216,050

第11年共還本金

$231,812

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$17,649	$19,673	$37,322	$6,255,586
134	$17,594	$19,728	$37,322	$6,235,858
135	$17,538	$19,783	$37,322	$6,216,075
136	$17,483	$19,839	$37,322	$6,196,236
137	$17,427	$19,895	$37,322	$6,176,341
138	$17,371	$19,951	$37,322	$6,156,390
139	$17,315	$20,007	$37,322	$6,136,383
140	$17,259	$20,063	$37,322	$6,116,320
141	$17,202	$20,120	$37,322	$6,096,200
142	$17,146	$20,176	$37,322	$6,076,024
143	$17,089	$20,233	$37,322	$6,055,791
144	$17,032	$20,290	$37,322	$6,035,501

第12年供款共

$447,861

第12年利息

$208,104

第12年共還本金

$239,757

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$16,975	$20,347	$37,322	$6,015,154
146	$16,918	$20,404	$37,322	$5,994,750
147	$16,860	$20,462	$37,322	$5,974,289
148	$16,803	$20,519	$37,322	$5,953,770
149	$16,745	$20,577	$37,322	$5,933,193
150	$16,687	$20,635	$37,322	$5,912,558
151	$16,629	$20,693	$37,322	$5,891,865
152	$16,571	$20,751	$37,322	$5,871,115
153	$16,513	$20,809	$37,322	$5,850,305
154	$16,454	$20,868	$37,322	$5,829,438
155	$16,395	$20,926	$37,322	$5,808,511
156	$16,336	$20,985	$37,322	$5,787,526

第13年供款共

$447,861

第13年利息

$199,886

第13年共還本金

$247,976

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$16,277	$21,044	$37,322	$5,766,481
158	$16,218	$21,104	$37,322	$5,745,378
159	$16,159	$21,163	$37,322	$5,724,215
160	$16,099	$21,222	$37,322	$5,702,993
161	$16,040	$21,282	$37,322	$5,681,711
162	$15,980	$21,342	$37,322	$5,660,369
163	$15,920	$21,402	$37,322	$5,638,967
164	$15,860	$21,462	$37,322	$5,617,504
165	$15,799	$21,523	$37,322	$5,595,982
166	$15,739	$21,583	$37,322	$5,574,399
167	$15,678	$21,644	$37,322	$5,552,755
168	$15,617	$21,705	$37,322	$5,531,050

第14年供款共

$447,861

第14年利息

$191,386

第14年共還本金

$256,475

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$15,556	$21,766	$37,322	$5,509,285
170	$15,495	$21,827	$37,322	$5,487,458
171	$15,433	$21,888	$37,322	$5,465,570
172	$15,372	$21,950	$37,322	$5,443,620
173	$15,310	$22,012	$37,322	$5,421,608
174	$15,248	$22,073	$37,322	$5,399,535
175	$15,186	$22,136	$37,322	$5,377,399
176	$15,124	$22,198	$37,322	$5,355,201
177	$15,062	$22,260	$37,322	$5,332,941
178	$14,999	$22,323	$37,322	$5,310,618
179	$14,936	$22,386	$37,322	$5,288,232
180	$14,873	$22,449	$37,322	$5,265,784

第15年供款共

$447,861

第15年利息

$182,595

第15年共還本金

$265,267

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$14,810	$22,512	$37,322	$5,243,272
182	$14,747	$22,575	$37,322	$5,220,697
183	$14,683	$22,639	$37,322	$5,198,058
184	$14,620	$22,702	$37,322	$5,175,356
185	$14,556	$22,766	$37,322	$5,152,590
186	$14,492	$22,830	$37,322	$5,129,760
187	$14,427	$22,894	$37,322	$5,106,866
188	$14,363	$22,959	$37,322	$5,083,907
189	$14,298	$23,023	$37,322	$5,060,884
190	$14,234	$23,088	$37,322	$5,037,796
191	$14,169	$23,153	$37,322	$5,014,643
192	$14,104	$23,218	$37,322	$4,991,425

第16年供款共

$447,861

第16年利息

$173,502

第16年共還本金

$274,359

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$14,038	$23,283	$37,322	$4,968,141
194	$13,973	$23,349	$37,322	$4,944,793
195	$13,907	$23,415	$37,322	$4,921,378
196	$13,841	$23,480	$37,322	$4,897,898
197	$13,775	$23,546	$37,322	$4,874,351
198	$13,709	$23,613	$37,322	$4,850,739
199	$13,643	$23,679	$37,322	$4,827,059
200	$13,576	$23,746	$37,322	$4,803,314
201	$13,509	$23,812	$37,322	$4,779,501
202	$13,442	$23,879	$37,322	$4,755,622
203	$13,375	$23,947	$37,322	$4,731,675
204	$13,308	$24,014	$37,322	$4,707,661

第17年供款共

$447,861

第17年利息

$164,098

第17年共還本金

$283,763

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$13,240	$24,081	$37,322	$4,683,580
206	$13,173	$24,149	$37,322	$4,659,431
207	$13,105	$24,217	$37,322	$4,635,214
208	$13,037	$24,285	$37,322	$4,610,928
209	$12,968	$24,354	$37,322	$4,586,575
210	$12,900	$24,422	$37,322	$4,562,153
211	$12,831	$24,491	$37,322	$4,537,662
212	$12,762	$24,560	$37,322	$4,513,103
213	$12,693	$24,629	$37,322	$4,488,474
214	$12,624	$24,698	$37,322	$4,463,776
215	$12,554	$24,767	$37,322	$4,439,009
216	$12,485	$24,837	$37,322	$4,414,172

第18年供款共

$447,861

第18年利息

$154,371

第18年共還本金

$293,490

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$12,415	$24,907	$37,322	$4,389,265
218	$12,345	$24,977	$37,322	$4,364,288
219	$12,275	$25,047	$37,322	$4,339,241
220	$12,204	$25,118	$37,322	$4,314,123
221	$12,133	$25,188	$37,322	$4,288,935
222	$12,063	$25,259	$37,322	$4,263,675
223	$11,992	$25,330	$37,322	$4,238,345
224	$11,920	$25,401	$37,322	$4,212,944
225	$11,849	$25,473	$37,322	$4,187,471
226	$11,777	$25,544	$37,322	$4,161,926
227	$11,705	$25,616	$37,322	$4,136,310
228	$11,633	$25,688	$37,322	$4,110,622

第19年供款共

$447,861

第19年利息

$144,311

第19年共還本金

$303,550

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$11,561	$25,761	$37,322	$4,084,861
230	$11,489	$25,833	$37,322	$4,059,028
231	$11,416	$25,906	$37,322	$4,033,122
232	$11,343	$25,979	$37,322	$4,007,144
233	$11,270	$26,052	$37,322	$3,981,092
234	$11,197	$26,125	$37,322	$3,954,967
235	$11,123	$26,198	$37,322	$3,928,769
236	$11,050	$26,272	$37,322	$3,902,497
237	$10,976	$26,346	$37,322	$3,876,151
238	$10,902	$26,420	$37,322	$3,849,730
239	$10,827	$26,494	$37,322	$3,823,236
240	$10,753	$26,569	$37,322	$3,796,667

第20年供款共

$447,861

第20年利息

$133,907

第20年共還本金

$313,955

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$10,678	$26,644	$37,322	$3,770,024
242	$10,603	$26,719	$37,322	$3,743,305
243	$10,528	$26,794	$37,322	$3,716,511
244	$10,453	$26,869	$37,322	$3,689,642
245	$10,377	$26,945	$37,322	$3,662,698
246	$10,301	$27,020	$37,322	$3,635,677
247	$10,225	$27,096	$37,322	$3,608,581
248	$10,149	$27,173	$37,322	$3,581,408
249	$10,073	$27,249	$37,322	$3,554,159
250	$9,996	$27,326	$37,322	$3,526,833
251	$9,919	$27,403	$37,322	$3,499,431
252	$9,842	$27,480	$37,322	$3,471,951

第21年供款共

$447,861

第21年利息

$123,145

第21年共還本金

$324,716

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$9,765	$27,557	$37,322	$3,444,394
254	$9,687	$27,634	$37,322	$3,416,760
255	$9,610	$27,712	$37,322	$3,389,048
256	$9,532	$27,790	$37,322	$3,361,258
257	$9,454	$27,868	$37,322	$3,333,389
258	$9,375	$27,947	$37,322	$3,305,443
259	$9,297	$28,025	$37,322	$3,277,418
260	$9,218	$28,104	$37,322	$3,249,314
261	$9,139	$28,183	$37,322	$3,221,131
262	$9,059	$28,262	$37,322	$3,192,868
263	$8,980	$28,342	$37,322	$3,164,526
264	$8,900	$28,422	$37,322	$3,136,105

第22年供款共

$447,861

第22年利息

$112,015

第22年共還本金

$335,846

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$8,820	$28,501	$37,322	$3,107,603
266	$8,740	$28,582	$37,322	$3,079,022
267	$8,660	$28,662	$37,322	$3,050,360
268	$8,579	$28,743	$37,322	$3,021,617
269	$8,498	$28,823	$37,322	$2,992,794
270	$8,417	$28,905	$37,322	$2,963,889
271	$8,336	$28,986	$37,322	$2,934,903
272	$8,254	$29,067	$37,322	$2,905,836
273	$8,173	$29,149	$37,322	$2,876,687
274	$8,091	$29,231	$37,322	$2,847,456
275	$8,008	$29,313	$37,322	$2,818,142
276	$7,926	$29,396	$37,322	$2,788,747

第23年供款共

$447,861

第23年利息

$100,503

第23年共還本金

$347,358

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$7,843	$29,478	$37,322	$2,759,268
278	$7,760	$29,561	$37,322	$2,729,707
279	$7,677	$29,644	$37,322	$2,700,063
280	$7,594	$29,728	$37,322	$2,670,335
281	$7,510	$29,811	$37,322	$2,640,523
282	$7,426	$29,895	$37,322	$2,610,628
283	$7,342	$29,979	$37,322	$2,580,649
284	$7,258	$30,064	$37,322	$2,550,585
285	$7,174	$30,148	$37,322	$2,520,437
286	$7,089	$30,233	$37,322	$2,490,204
287	$7,004	$30,318	$37,322	$2,459,886
288	$6,918	$30,403	$37,322	$2,429,482

第24年供款共

$447,861

第24年利息

$88,597

第24年共還本金

$359,264

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$6,833	$30,489	$37,322	$2,398,993
290	$6,747	$30,575	$37,322	$2,368,419
291	$6,661	$30,661	$37,322	$2,337,758
292	$6,575	$30,747	$37,322	$2,307,011
293	$6,488	$30,833	$37,322	$2,276,178
294	$6,402	$30,920	$37,322	$2,245,258
295	$6,315	$31,007	$37,322	$2,214,251
296	$6,228	$31,094	$37,322	$2,183,157
297	$6,140	$31,182	$37,322	$2,151,975
298	$6,052	$31,269	$37,322	$2,120,706
299	$5,964	$31,357	$37,322	$2,089,349
300	$5,876	$31,445	$37,322	$2,057,903

第25年供款共

$447,861

第25年利息

$76,282

第25年共還本金

$371,579

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$5,788	$31,534	$37,322	$2,026,369
302	$5,699	$31,623	$37,322	$1,994,747
303	$5,610	$31,712	$37,322	$1,963,035
304	$5,521	$31,801	$37,322	$1,931,234
305	$5,432	$31,890	$37,322	$1,899,344
306	$5,342	$31,980	$37,322	$1,867,364
307	$5,252	$32,070	$37,322	$1,835,295
308	$5,162	$32,160	$37,322	$1,803,135
309	$5,071	$32,250	$37,322	$1,770,884
310	$4,981	$32,341	$37,322	$1,738,543
311	$4,890	$32,432	$37,322	$1,706,111
312	$4,798	$32,523	$37,322	$1,673,588

第26年供款共

$447,861

第26年利息

$63,546

第26年共還本金

$384,316

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$4,707	$32,615	$37,322	$1,640,973
314	$4,615	$32,707	$37,322	$1,608,266
315	$4,523	$32,799	$37,322	$1,575,468
316	$4,431	$32,891	$37,322	$1,542,577
317	$4,338	$32,983	$37,322	$1,509,594
318	$4,246	$33,076	$37,322	$1,476,518
319	$4,153	$33,169	$37,322	$1,443,349
320	$4,059	$33,262	$37,322	$1,410,086
321	$3,966	$33,356	$37,322	$1,376,730
322	$3,872	$33,450	$37,322	$1,343,281
323	$3,778	$33,544	$37,322	$1,309,737
324	$3,684	$33,638	$37,322	$1,276,099

第27年供款共

$447,861

第27年利息

$50,372

第27年共還本金

$397,489

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$3,589	$33,733	$37,322	$1,242,366
326	$3,494	$33,828	$37,322	$1,208,538
327	$3,399	$33,923	$37,322	$1,174,616
328	$3,304	$34,018	$37,322	$1,140,598
329	$3,208	$34,114	$37,322	$1,106,484
330	$3,112	$34,210	$37,322	$1,072,274
331	$3,016	$34,306	$37,322	$1,037,968
332	$2,919	$34,402	$37,322	$1,003,565
333	$2,823	$34,499	$37,322	$969,066
334	$2,725	$34,596	$37,322	$934,470
335	$2,628	$34,694	$37,322	$899,776
336	$2,531	$34,791	$37,322	$864,985

第28年供款共

$447,861

第28年利息

$36,748

第28年共還本金

$411,114

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,433	$34,889	$37,322	$830,096
338	$2,335	$34,987	$37,322	$795,109
339	$2,236	$35,086	$37,322	$760,024
340	$2,138	$35,184	$37,322	$724,839
341	$2,039	$35,283	$37,322	$689,556
342	$1,939	$35,382	$37,322	$654,174
343	$1,840	$35,482	$37,322	$618,692
344	$1,740	$35,582	$37,322	$583,110
345	$1,640	$35,682	$37,322	$547,429
346	$1,540	$35,782	$37,322	$511,646
347	$1,439	$35,883	$37,322	$475,764
348	$1,338	$35,984	$37,322	$439,780

第29年供款共

$447,861

第29年利息

$22,656

第29年共還本金

$425,205

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,237	$36,085	$37,322	$403,695
350	$1,135	$36,186	$37,322	$367,509
351	$1,034	$36,288	$37,322	$331,221
352	$932	$36,390	$37,322	$294,830
353	$829	$36,493	$37,322	$258,338
354	$727	$36,595	$37,322	$221,743
355	$624	$36,698	$37,322	$185,045
356	$520	$36,801	$37,322	$148,243
357	$417	$36,905	$37,322	$111,338
358	$313	$37,009	$37,322	$74,330
359	$209	$37,113	$37,322	$37,217
360	$105	$37,217	$37,322	$0

第30年供款共

$447,861

第30年利息

$8,081

第30年共還本金

$439,780

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$13,323,835

免責聲明

筍盤推介

按揭保險費
info