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$13,546,106

每月供款
$37,990

首期

$-460,000

總貸款額

$8,460,000

總利息

$5,216,106

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-130,000

按月供比率計算

$75,978

置業成本總預算

HK$-130,000

首期

$-460,000
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

$75,978

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

馬鞍山曉峰灣畔第05座

thumb_up

頭排全海露台 , 全新裝修

實

510 呎

@13,882

建

643 呎

@11,011

local_fire_department 至HIT

售$708 萬

實

510 呎

@13,882

建

643 呎

@11,011

售$708 萬

local_fire_department 至HIT

馬鞍山迎海第03期星灣御第23座

thumb_up

奇豐精選靚裝有傢電適合新婚人仕

實

479 呎

@14,614

local_fire_department 至HIT

售$700 萬

實

479 呎

@14,614

售$700 萬

local_fire_department 至HIT

大埔天賦海灣第21座

thumb_up

天賦海灣第21座

實

646 呎

@13,622

建

822 呎

@10,706

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買

售$880 萬

實

646 呎

@13,622

建

822 呎

@10,706

售$880 萬

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買

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

大埔朗濤

thumb_up

樓齡新, SHUTTLE 接送大型商場, 環境清幽

實

607 呎

@12,801

real_estate_agent 罕有放盤 local_offer 低水筍價

售$777 萬

實

607 呎

@12,801

售$777 萬

real_estate_agent 罕有放盤 local_offer 低水筍價

馬鞍山銀湖天峰第03座

thumb_up

銀湖天峰 2房連約

實

564 呎

@15,957

建

742 呎

@12,129

local_fire_department 至HIT

售$900 萬

實

564 呎

@15,957

建

742 呎

@12,129

售$900 萬

local_fire_department 至HIT

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

沙田壹號雲頂【環境清幽罕有兩房放盤】

thumb_up

壹號雲頂【環境清幽罕有兩房放盤】

實

591 呎

@14,890

建

797 呎

@11,041

local_fire_department 至HIT

售$880 萬

實

591 呎

@14,890

建

797 呎

@11,041

售$880 萬

local_fire_department 至HIT

西貢輋徑篤路

thumb_up

西貢近海地下連花園車位

建

700 呎

@10,714

local_offer 低水筍價

售$750 萬

建

700 呎

@10,714

售$750 萬

local_offer 低水筍價

大埔嘉熙第06座

thumb_up

[[新發展]]海濱生活社區-高質1房,連284'天台; 升級之選 !

實

336 呎

@23,810

local_fire_department 至HIT real_estate_agent 罕有放盤

售$800 萬

實

336 呎

@23,810

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤

維港1號第01B座

thumb_up

[ 啟德 ] 全新地段 [ 移民急走 ] 蝕讓 1 房.

實

338 呎

@22,189

local_fire_department 至HIT verified 首置必買 flight_takeoff 移民急讓 price_change 蝕讓盤

售$750 萬

實

338 呎

@22,189

售$750 萬

local_fire_department 至HIT verified 首置必買 flight_takeoff 移民急讓 price_change 蝕讓盤

馬鞍山迎海第04期駿岸第07座

thumb_up

迎海第04期駿岸第07座 2房開摥海景

實

496 呎

@14,113

local_fire_department 至HIT

售$700 萬

實

496 呎

@14,113

售$700 萬

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$50,633	$38,907	$31,883	$27,211
1.500	$52,515	$40,823	$33,835	$29,197
2.000	$54,441	$42,798	$35,858	$31,270
2.500	$56,410	$44,830	$37,953	$33,427
3.000	$58,423	$46,919	$40,118	$35,668
3.500	$60,479	$49,065	$42,353	$37,989
4.000	$62,578	$51,266	$44,655	$40,389
4.500	$64,718	$53,522	$47,023	$42,866
5.000	$66,901	$55,832	$49,456	$45,415
5.500	$69,125	$58,195	$51,952	$48,035
6.000	$71,390	$60,610	$54,508	$50,722

每月供款$37,990

年期

30年

貸款金額

$8,460,000

總利息

$5,216,106

總貸款連利息

$13,676,106

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$24,675	$13,314	$37,989	$8,446,686
2	$24,636	$13,353	$37,989	$8,433,333
3	$24,597	$13,392	$37,989	$8,419,941
4	$24,558	$13,431	$37,989	$8,406,510
5	$24,519	$13,470	$37,989	$8,393,040
6	$24,480	$13,509	$37,989	$8,379,530
7	$24,440	$13,549	$37,989	$8,365,981
8	$24,401	$13,588	$37,989	$8,352,393
9	$24,361	$13,628	$37,989	$8,338,765
10	$24,321	$13,668	$37,989	$8,325,097
11	$24,282	$13,708	$37,989	$8,311,389
12	$24,242	$13,748	$37,989	$8,297,642

第1年供款共

$455,870

第1年利息

$293,512

第1年共還本金

$162,358

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$24,201	$13,788	$37,989	$8,283,854
14	$24,161	$13,828	$37,989	$8,270,026
15	$24,121	$13,868	$37,989	$8,256,158
16	$24,080	$13,909	$37,989	$8,242,249
17	$24,040	$13,949	$37,989	$8,228,300
18	$23,999	$13,990	$37,989	$8,214,310
19	$23,958	$14,031	$37,989	$8,200,279
20	$23,917	$14,072	$37,989	$8,186,207
21	$23,876	$14,113	$37,989	$8,172,095
22	$23,835	$14,154	$37,989	$8,157,941
23	$23,794	$14,195	$37,989	$8,143,746
24	$23,753	$14,237	$37,989	$8,129,509

第2年供款共

$455,870

第2年利息

$287,737

第2年共還本金

$168,133

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$23,711	$14,278	$37,989	$8,115,231
26	$23,669	$14,320	$37,989	$8,100,911
27	$23,628	$14,362	$37,989	$8,086,550
28	$23,586	$14,403	$37,989	$8,072,146
29	$23,544	$14,445	$37,989	$8,057,701
30	$23,502	$14,488	$37,989	$8,043,213
31	$23,459	$14,530	$37,989	$8,028,683
32	$23,417	$14,572	$37,989	$8,014,111
33	$23,374	$14,615	$37,989	$7,999,496
34	$23,332	$14,657	$37,989	$7,984,839
35	$23,289	$14,700	$37,989	$7,970,139
36	$23,246	$14,743	$37,989	$7,955,396

第3年供款共

$455,870

第3年利息

$281,757

第3年共還本金

$174,113

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$23,203	$14,786	$37,989	$7,940,610
38	$23,160	$14,829	$37,989	$7,925,781
39	$23,117	$14,872	$37,989	$7,910,909
40	$23,073	$14,916	$37,989	$7,895,993
41	$23,030	$14,959	$37,989	$7,881,034
42	$22,986	$15,003	$37,989	$7,866,031
43	$22,943	$15,047	$37,989	$7,850,985
44	$22,899	$15,090	$37,989	$7,835,894
45	$22,855	$15,134	$37,989	$7,820,760
46	$22,811	$15,179	$37,989	$7,805,581
47	$22,766	$15,223	$37,989	$7,790,358
48	$22,722	$15,267	$37,989	$7,775,091

第4年供款共

$455,870

第4年利息

$275,565

第4年共還本金

$180,305

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$22,677	$15,312	$37,989	$7,759,779
50	$22,633	$15,356	$37,989	$7,744,422
51	$22,588	$15,401	$37,989	$7,729,021
52	$22,543	$15,446	$37,989	$7,713,575
53	$22,498	$15,491	$37,989	$7,698,084
54	$22,453	$15,536	$37,989	$7,682,547
55	$22,407	$15,582	$37,989	$7,666,965
56	$22,362	$15,627	$37,989	$7,651,338
57	$22,316	$15,673	$37,989	$7,635,665
58	$22,271	$15,718	$37,989	$7,619,947
59	$22,225	$15,764	$37,989	$7,604,183
60	$22,179	$15,810	$37,989	$7,588,372

第5年供款共

$455,870

第5年利息

$269,152

第5年共還本金

$186,718

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$22,133	$15,856	$37,989	$7,572,516
62	$22,087	$15,903	$37,989	$7,556,613
63	$22,040	$15,949	$37,989	$7,540,664
64	$21,994	$15,996	$37,989	$7,524,669
65	$21,947	$16,042	$37,989	$7,508,626
66	$21,900	$16,089	$37,989	$7,492,537
67	$21,853	$16,136	$37,989	$7,476,401
68	$21,806	$16,183	$37,989	$7,460,218
69	$21,759	$16,230	$37,989	$7,443,988
70	$21,712	$16,278	$37,989	$7,427,711
71	$21,664	$16,325	$37,989	$7,411,386
72	$21,617	$16,373	$37,989	$7,395,013

第6年供款共

$455,870

第6年利息

$262,511

第6年共還本金

$193,359

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$21,569	$16,420	$37,989	$7,378,593
74	$21,521	$16,468	$37,989	$7,362,124
75	$21,473	$16,516	$37,989	$7,345,608
76	$21,425	$16,564	$37,989	$7,329,043
77	$21,376	$16,613	$37,989	$7,312,431
78	$21,328	$16,661	$37,989	$7,295,769
79	$21,279	$16,710	$37,989	$7,279,060
80	$21,231	$16,759	$37,989	$7,262,301
81	$21,182	$16,807	$37,989	$7,245,494
82	$21,133	$16,856	$37,989	$7,228,637
83	$21,084	$16,906	$37,989	$7,211,731
84	$21,034	$16,955	$37,989	$7,194,776

第7年供款共

$455,870

第7年利息

$255,634

第7年共還本金

$200,237

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$20,985	$17,004	$37,989	$7,177,772
86	$20,935	$17,054	$37,989	$7,160,718
87	$20,885	$17,104	$37,989	$7,143,614
88	$20,836	$17,154	$37,989	$7,126,461
89	$20,786	$17,204	$37,989	$7,109,257
90	$20,735	$17,254	$37,989	$7,092,003
91	$20,685	$17,304	$37,989	$7,074,699
92	$20,635	$17,355	$37,989	$7,057,344
93	$20,584	$17,405	$37,989	$7,039,939
94	$20,533	$17,456	$37,989	$7,022,483
95	$20,482	$17,507	$37,989	$7,004,976
96	$20,431	$17,558	$37,989	$6,987,418

第8年供款共

$455,870

第8年利息

$248,512

第8年共還本金

$207,358

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$20,380	$17,609	$37,989	$6,969,809
98	$20,329	$17,661	$37,989	$6,952,148
99	$20,277	$17,712	$37,989	$6,934,436
100	$20,225	$17,764	$37,989	$6,916,672
101	$20,174	$17,816	$37,989	$6,898,857
102	$20,122	$17,868	$37,989	$6,880,989
103	$20,070	$17,920	$37,989	$6,863,070
104	$20,017	$17,972	$37,989	$6,845,098
105	$19,965	$18,024	$37,989	$6,827,074
106	$19,912	$18,077	$37,989	$6,808,997
107	$19,860	$18,130	$37,989	$6,790,867
108	$19,807	$18,182	$37,989	$6,772,685

第9年供款共

$455,870

第9年利息

$241,137

第9年共還本金

$214,733

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$19,754	$18,236	$37,989	$6,754,449
110	$19,700	$18,289	$37,989	$6,736,160
111	$19,647	$18,342	$37,989	$6,717,818
112	$19,594	$18,396	$37,989	$6,699,423
113	$19,540	$18,449	$37,989	$6,680,974
114	$19,486	$18,503	$37,989	$6,662,471
115	$19,432	$18,557	$37,989	$6,643,914
116	$19,378	$18,611	$37,989	$6,625,302
117	$19,324	$18,665	$37,989	$6,606,637
118	$19,269	$18,720	$37,989	$6,587,917
119	$19,215	$18,774	$37,989	$6,569,143
120	$19,160	$18,829	$37,989	$6,550,314

第10年供款共

$455,870

第10年利息

$233,499

第10年共還本金

$222,371

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$19,105	$18,884	$37,989	$6,531,430
122	$19,050	$18,939	$37,989	$6,512,490
123	$18,995	$18,994	$37,989	$6,493,496
124	$18,939	$19,050	$37,989	$6,474,446
125	$18,884	$19,105	$37,989	$6,455,341
126	$18,828	$19,161	$37,989	$6,436,180
127	$18,772	$19,217	$37,989	$6,416,963
128	$18,716	$19,273	$37,989	$6,397,690
129	$18,660	$19,329	$37,989	$6,378,360
130	$18,604	$19,386	$37,989	$6,358,975
131	$18,547	$19,442	$37,989	$6,339,533
132	$18,490	$19,499	$37,989	$6,320,034

第11年供款共

$455,870

第11年利息

$225,590

第11年共還本金

$230,280

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$18,433	$19,556	$37,989	$6,300,478
134	$18,376	$19,613	$37,989	$6,280,865
135	$18,319	$19,670	$37,989	$6,261,195
136	$18,262	$19,727	$37,989	$6,241,468
137	$18,204	$19,785	$37,989	$6,221,683
138	$18,147	$19,843	$37,989	$6,201,840
139	$18,089	$19,900	$37,989	$6,181,940
140	$18,031	$19,959	$37,989	$6,161,981
141	$17,972	$20,017	$37,989	$6,141,965
142	$17,914	$20,075	$37,989	$6,121,889
143	$17,856	$20,134	$37,989	$6,101,756
144	$17,797	$20,192	$37,989	$6,081,563

第12年供款共

$455,870

第12年利息

$217,400

第12年共還本金

$238,470

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$17,738	$20,251	$37,989	$6,061,312
146	$17,679	$20,310	$37,989	$6,041,002
147	$17,620	$20,370	$37,989	$6,020,632
148	$17,560	$20,429	$37,989	$6,000,203
149	$17,501	$20,489	$37,989	$5,979,715
150	$17,441	$20,548	$37,989	$5,959,166
151	$17,381	$20,608	$37,989	$5,938,558
152	$17,321	$20,668	$37,989	$5,917,890
153	$17,261	$20,729	$37,989	$5,897,161
154	$17,200	$20,789	$37,989	$5,876,372
155	$17,139	$20,850	$37,989	$5,855,522
156	$17,079	$20,911	$37,989	$5,834,611

第13年供款共

$455,870

第13年利息

$208,918

第13年共還本金

$246,952

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$17,018	$20,972	$37,989	$5,813,640
158	$16,956	$21,033	$37,989	$5,792,607
159	$16,895	$21,094	$37,989	$5,771,513
160	$16,834	$21,156	$37,989	$5,750,357
161	$16,772	$21,217	$37,989	$5,729,140
162	$16,710	$21,279	$37,989	$5,707,861
163	$16,648	$21,341	$37,989	$5,686,520
164	$16,586	$21,403	$37,989	$5,665,116
165	$16,523	$21,466	$37,989	$5,643,650
166	$16,461	$21,529	$37,989	$5,622,122
167	$16,398	$21,591	$37,989	$5,600,530
168	$16,335	$21,654	$37,989	$5,578,876

第14年供款共

$455,870

第14年利息

$200,135

第14年共還本金

$255,735

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$16,272	$21,717	$37,989	$5,557,159
170	$16,208	$21,781	$37,989	$5,535,378
171	$16,145	$21,844	$37,989	$5,513,534
172	$16,081	$21,908	$37,989	$5,491,625
173	$16,017	$21,972	$37,989	$5,469,654
174	$15,953	$22,036	$37,989	$5,447,618
175	$15,889	$22,100	$37,989	$5,425,517
176	$15,824	$22,165	$37,989	$5,403,352
177	$15,760	$22,229	$37,989	$5,381,123
178	$15,695	$22,294	$37,989	$5,358,829
179	$15,630	$22,359	$37,989	$5,336,470
180	$15,565	$22,424	$37,989	$5,314,045

第15年供款共

$455,870

第15年利息

$191,039

第15年共還本金

$264,831

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$15,499	$22,490	$37,989	$5,291,555
182	$15,434	$22,555	$37,989	$5,269,000
183	$15,368	$22,621	$37,989	$5,246,378
184	$15,302	$22,687	$37,989	$5,223,691
185	$15,236	$22,753	$37,989	$5,200,938
186	$15,169	$22,820	$37,989	$5,178,118
187	$15,103	$22,886	$37,989	$5,155,232
188	$15,036	$22,953	$37,989	$5,132,279
189	$14,969	$23,020	$37,989	$5,109,259
190	$14,902	$23,087	$37,989	$5,086,171
191	$14,835	$23,155	$37,989	$5,063,017
192	$14,767	$23,222	$37,989	$5,039,795

第16年供款共

$455,870

第16年利息

$181,620

第16年共還本金

$274,250

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$14,699	$23,290	$37,989	$5,016,505
194	$14,631	$23,358	$37,989	$4,993,147
195	$14,563	$23,426	$37,989	$4,969,722
196	$14,495	$23,494	$37,989	$4,946,227
197	$14,426	$23,563	$37,989	$4,922,665
198	$14,358	$23,631	$37,989	$4,899,033
199	$14,289	$23,700	$37,989	$4,875,333
200	$14,220	$23,769	$37,989	$4,851,563
201	$14,150	$23,839	$37,989	$4,827,725
202	$14,081	$23,908	$37,989	$4,803,816
203	$14,011	$23,978	$37,989	$4,779,838
204	$13,941	$24,048	$37,989	$4,755,790

第17年供款共

$455,870

第17年利息

$171,866

第17年共還本金

$284,005

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$13,871	$24,118	$37,989	$4,731,672
206	$13,801	$24,188	$37,989	$4,707,484
207	$13,730	$24,259	$37,989	$4,683,225
208	$13,659	$24,330	$37,989	$4,658,895
209	$13,588	$24,401	$37,989	$4,634,494
210	$13,517	$24,472	$37,989	$4,610,022
211	$13,446	$24,543	$37,989	$4,585,479
212	$13,374	$24,615	$37,989	$4,560,864
213	$13,303	$24,687	$37,989	$4,536,177
214	$13,231	$24,759	$37,989	$4,511,419
215	$13,158	$24,831	$37,989	$4,486,588
216	$13,086	$24,903	$37,989	$4,461,685

第18年供款共

$455,870

第18年利息

$161,764

第18年共還本金

$294,106

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$13,013	$24,976	$37,989	$4,436,709
218	$12,940	$25,049	$37,989	$4,411,660
219	$12,867	$25,122	$37,989	$4,386,538
220	$12,794	$25,195	$37,989	$4,361,343
221	$12,721	$25,269	$37,989	$4,336,074
222	$12,647	$25,342	$37,989	$4,310,732
223	$12,573	$25,416	$37,989	$4,285,316
224	$12,499	$25,490	$37,989	$4,259,826
225	$12,424	$25,565	$37,989	$4,234,261
226	$12,350	$25,639	$37,989	$4,208,622
227	$12,275	$25,714	$37,989	$4,182,908
228	$12,200	$25,789	$37,989	$4,157,119

第19年供款共

$455,870

第19年利息

$151,304

第19年共還本金

$304,566

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$12,125	$25,864	$37,989	$4,131,254
230	$12,049	$25,940	$37,989	$4,105,315
231	$11,974	$26,015	$37,989	$4,079,299
232	$11,898	$26,091	$37,989	$4,053,208
233	$11,822	$26,167	$37,989	$4,027,041
234	$11,746	$26,244	$37,989	$4,000,797
235	$11,669	$26,320	$37,989	$3,974,477
236	$11,592	$26,397	$37,989	$3,948,080
237	$11,515	$26,474	$37,989	$3,921,606
238	$11,438	$26,551	$37,989	$3,895,055
239	$11,361	$26,629	$37,989	$3,868,426
240	$11,283	$26,706	$37,989	$3,841,720

第20年供款共

$455,870

第20年利息

$140,472

第20年共還本金

$315,399

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$11,205	$26,784	$37,989	$3,814,936
242	$11,127	$26,862	$37,989	$3,788,073
243	$11,049	$26,941	$37,989	$3,761,133
244	$10,970	$27,019	$37,989	$3,734,114
245	$10,891	$27,098	$37,989	$3,707,016
246	$10,812	$27,177	$37,989	$3,679,839
247	$10,733	$27,256	$37,989	$3,652,582
248	$10,653	$27,336	$37,989	$3,625,246
249	$10,574	$27,416	$37,989	$3,597,831
250	$10,494	$27,496	$37,989	$3,570,335
251	$10,413	$27,576	$37,989	$3,542,760
252	$10,333	$27,656	$37,989	$3,515,104

第21年供款共

$455,870

第21年利息

$129,254

第21年共還本金

$326,616

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$10,252	$27,737	$37,989	$3,487,367
254	$10,171	$27,818	$37,989	$3,459,549
255	$10,090	$27,899	$37,989	$3,431,650
256	$10,009	$27,980	$37,989	$3,403,670
257	$9,927	$28,062	$37,989	$3,375,608
258	$9,846	$28,144	$37,989	$3,347,465
259	$9,763	$28,226	$37,989	$3,319,239
260	$9,681	$28,308	$37,989	$3,290,931
261	$9,599	$28,391	$37,989	$3,262,540
262	$9,516	$28,473	$37,989	$3,234,067
263	$9,433	$28,556	$37,989	$3,205,510
264	$9,349	$28,640	$37,989	$3,176,870

第22年供款共

$455,870

第22年利息

$117,637

第22年共還本金

$338,233

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$9,266	$28,723	$37,989	$3,148,147
266	$9,182	$28,807	$37,989	$3,119,340
267	$9,098	$28,891	$37,989	$3,090,449
268	$9,014	$28,975	$37,989	$3,061,474
269	$8,929	$29,060	$37,989	$3,032,414
270	$8,845	$29,145	$37,989	$3,003,269
271	$8,760	$29,230	$37,989	$2,974,039
272	$8,674	$29,315	$37,989	$2,944,724
273	$8,589	$29,400	$37,989	$2,915,324
274	$8,503	$29,486	$37,989	$2,885,838
275	$8,417	$29,572	$37,989	$2,856,266
276	$8,331	$29,658	$37,989	$2,826,607

第23年供款共

$455,870

第23年利息

$105,607

第23年共還本金

$350,263

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$8,244	$29,745	$37,989	$2,796,862
278	$8,158	$29,832	$37,989	$2,767,031
279	$8,071	$29,919	$37,989	$2,737,112
280	$7,983	$30,006	$37,989	$2,707,106
281	$7,896	$30,093	$37,989	$2,677,013
282	$7,808	$30,181	$37,989	$2,646,831
283	$7,720	$30,269	$37,989	$2,616,562
284	$7,632	$30,358	$37,989	$2,586,205
285	$7,543	$30,446	$37,989	$2,555,759
286	$7,454	$30,535	$37,989	$2,525,224
287	$7,365	$30,624	$37,989	$2,494,600
288	$7,276	$30,713	$37,989	$2,463,887

第24年供款共

$455,870

第24年利息

$93,149

第24年共還本金

$362,721

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$7,186	$30,803	$37,989	$2,433,084
290	$7,096	$30,893	$37,989	$2,402,191
291	$7,006	$30,983	$37,989	$2,371,208
292	$6,916	$31,073	$37,989	$2,340,135
293	$6,825	$31,164	$37,989	$2,308,971
294	$6,734	$31,255	$37,989	$2,277,717
295	$6,643	$31,346	$37,989	$2,246,371
296	$6,552	$31,437	$37,989	$2,214,933
297	$6,460	$31,529	$37,989	$2,183,404
298	$6,368	$31,621	$37,989	$2,151,784
299	$6,276	$31,713	$37,989	$2,120,070
300	$6,184	$31,806	$37,989	$2,088,265

第25年供款共

$455,870

第25年利息

$80,248

第25年共還本金

$375,622

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$6,091	$31,898	$37,989	$2,056,366
302	$5,998	$31,991	$37,989	$2,024,375
303	$5,904	$32,085	$37,989	$1,992,290
304	$5,811	$32,178	$37,989	$1,960,112
305	$5,717	$32,272	$37,989	$1,927,840
306	$5,623	$32,366	$37,989	$1,895,473
307	$5,528	$32,461	$37,989	$1,863,013
308	$5,434	$32,555	$37,989	$1,830,457
309	$5,339	$32,650	$37,989	$1,797,807
310	$5,244	$32,746	$37,989	$1,765,061
311	$5,148	$32,841	$37,989	$1,732,220
312	$5,052	$32,937	$37,989	$1,699,283

第26年供款共

$455,870

第26年利息

$66,889

第26年共還本金

$388,981

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$4,956	$33,033	$37,989	$1,666,250
314	$4,860	$33,129	$37,989	$1,633,121
315	$4,763	$33,226	$37,989	$1,599,895
316	$4,666	$33,323	$37,989	$1,566,572
317	$4,569	$33,420	$37,989	$1,533,152
318	$4,472	$33,517	$37,989	$1,499,635
319	$4,374	$33,615	$37,989	$1,466,020
320	$4,276	$33,713	$37,989	$1,432,306
321	$4,178	$33,812	$37,989	$1,398,495
322	$4,079	$33,910	$37,989	$1,364,585
323	$3,980	$34,009	$37,989	$1,330,575
324	$3,881	$34,108	$37,989	$1,296,467

第27年供款共

$455,870

第27年利息

$53,054

第27年共還本金

$402,816

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$3,781	$34,208	$37,989	$1,262,259
326	$3,682	$34,308	$37,989	$1,227,952
327	$3,582	$34,408	$37,989	$1,193,544
328	$3,481	$34,508	$37,989	$1,159,036
329	$3,381	$34,609	$37,989	$1,124,427
330	$3,280	$34,710	$37,989	$1,089,718
331	$3,178	$34,811	$37,989	$1,054,907
332	$3,077	$34,912	$37,989	$1,019,994
333	$2,975	$35,014	$37,989	$984,980
334	$2,873	$35,116	$37,989	$949,864
335	$2,770	$35,219	$37,989	$914,645
336	$2,668	$35,321	$37,989	$879,324

第28年供款共

$455,870

第28年利息

$38,727

第28年共還本金

$417,143

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,565	$35,424	$37,989	$843,899
338	$2,461	$35,528	$37,989	$808,371
339	$2,358	$35,631	$37,989	$772,740
340	$2,254	$35,735	$37,989	$737,005
341	$2,150	$35,840	$37,989	$701,165
342	$2,045	$35,944	$37,989	$665,221
343	$1,940	$36,049	$37,989	$629,172
344	$1,835	$36,154	$37,989	$593,018
345	$1,730	$36,260	$37,989	$556,758
346	$1,624	$36,365	$37,989	$520,393
347	$1,518	$36,471	$37,989	$483,922
348	$1,411	$36,578	$37,989	$447,344

第29年供款共

$455,870

第29年利息

$23,890

第29年共還本金

$431,980

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,305	$36,684	$37,989	$410,660
350	$1,198	$36,791	$37,989	$373,868
351	$1,090	$36,899	$37,989	$336,969
352	$983	$37,006	$37,989	$299,963
353	$875	$37,114	$37,989	$262,849
354	$767	$37,223	$37,989	$225,626
355	$658	$37,331	$37,989	$188,295
356	$549	$37,440	$37,989	$150,855
357	$440	$37,549	$37,989	$113,306
358	$330	$37,659	$37,989	$75,647
359	$221	$37,769	$37,989	$37,879
360	$110	$37,879	$37,989	$0

第30年供款共

$455,870

第30年利息

$8,526

第30年共還本金

$447,344

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$13,546,106

免責聲明

筍盤推介

按揭保險費
info