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$13,361,102

每月供款
$37,601

首期

$-505,000

總貸款額

$8,505,000

總利息

$5,031,102

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-175,000

按月供比率計算

$75,201

置業成本總預算

HK$-175,000

首期

$-505,000
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

$75,201

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

馬鞍山天宇海

thumb_up

天宇海開揚3房

實

733 呎

@12,005

建

964 呎

@9,129

local_fire_department 至HIT

售$880 萬

實

733 呎

@12,005

建

964 呎

@9,129

售$880 萬

local_fire_department 至HIT

馬鞍山迎海第2座 2房連約或交吉

thumb_up

迎海第2座 2房連約或交吉

實

491 呎

@15,234

建

638 呎

@11,724

local_fire_department 至HIT

售$748 萬

實

491 呎

@15,234

建

638 呎

@11,724

售$748 萬

local_fire_department 至HIT

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

馬鞍山泓碧第01座

thumb_up

泓碧高層海景2房另加什物房

實

520 呎

@15,385

local_fire_department 至HIT local_offer 低水筍價 pets 愛竉必選 price_change 蝕讓盤

售$800 萬

實

520 呎

@15,385

售$800 萬

local_fire_department 至HIT local_offer 低水筍價 pets 愛竉必選 price_change 蝕讓盤

馬鞍山海柏花園第03座

thumb_up

海柏花園海景2房

實

412 呎

@18,204

建

561 呎

@13,369

local_fire_department 至HIT

售$750 萬

實

412 呎

@18,204

建

561 呎

@13,369

售$750 萬

local_fire_department 至HIT

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

沙田榕翠園

thumb_up

^連車位^ 企理兩房, 罕有放盤! 預約參觀!

實

658 呎

@12,158

建

753 呎

@10,624

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

售$800 萬

實

658 呎

@12,158

建

753 呎

@10,624

售$800 萬

local_fire_department 至HIT real_estate_agent 罕有放盤 local_offer 低水筍價

沙田下禾輋村

thumb_up

罕有地下連600'花園

建

700 呎

@10,286

real_estate_agent 罕有放盤

售$720 萬

建

700 呎

@10,286

售$720 萬

real_estate_agent 罕有放盤

馬鞍山迎海

thumb_up

迎海第1座最近鐵路

實

511 呎

@15,264

建

663 呎

@11,765

local_fire_department 至HIT

售$780 萬

實

511 呎

@15,264

建

663 呎

@11,765

售$780 萬

local_fire_department 至HIT

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

沙田御龍山

thumb_up

罕有兩房放賣

實

543 呎

@15,838

建

697 呎

@12,339

local_fire_department 至HIT

售$860 萬

實

543 呎

@15,838

建

697 呎

@12,339

售$860 萬

local_fire_department 至HIT

VR實景

粉嶺百福花園

thumb_up

*換樓精選*開揚遠景*

實

790 呎

@10,759

建

1,075 呎

@7,907

real_estate_agent 罕有放盤

售$850 萬

實

790 呎

@10,759

建

1,075 呎

@7,907

售$850 萬

real_estate_agent 罕有放盤

利率	15年	20年	25年	30年
1.000	$50,902	$39,114	$32,053	$27,355
1.500	$52,794	$41,040	$34,015	$29,352
2.000	$54,730	$43,025	$36,049	$31,436
2.500	$56,710	$45,068	$38,155	$33,605
3.000	$58,734	$47,169	$40,332	$35,857
3.375	$60,280	$48,781	$42,010	$37,600
3.500	$60,801	$49,326	$42,578	$38,191
4.000	$62,910	$51,539	$44,893	$40,604
4.500	$65,063	$53,807	$47,274	$43,094
5.000	$67,257	$56,129	$49,719	$45,657
5.500	$69,493	$58,505	$52,228	$48,290
6.000	$71,770	$60,932	$54,798	$50,992

每月供款$37,601

年期

30年

貸款金額

$8,505,000

總利息

$5,031,102

總貸款連利息

$13,536,102

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$23,920	$13,680	$37,600	$8,491,320
2	$23,882	$13,718	$37,600	$8,477,602
3	$23,843	$13,757	$37,600	$8,463,845
4	$23,805	$13,796	$37,600	$8,450,049
5	$23,766	$13,835	$37,600	$8,436,214
6	$23,727	$13,873	$37,600	$8,422,341
7	$23,688	$13,912	$37,600	$8,408,428
8	$23,649	$13,952	$37,600	$8,394,477
9	$23,609	$13,991	$37,600	$8,380,486
10	$23,570	$14,030	$37,600	$8,366,456
11	$23,531	$14,070	$37,600	$8,352,386
12	$23,491	$14,109	$37,600	$8,338,277

第1年供款共

$451,203

第1年利息

$284,480

第1年共還本金

$166,723

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$23,451	$14,149	$37,600	$8,324,128
14	$23,412	$14,189	$37,600	$8,309,940
15	$23,372	$14,229	$37,600	$8,295,711
16	$23,332	$14,269	$37,600	$8,281,442
17	$23,292	$14,309	$37,600	$8,267,134
18	$23,251	$14,349	$37,600	$8,252,785
19	$23,211	$14,389	$37,600	$8,238,395
20	$23,170	$14,430	$37,600	$8,223,966
21	$23,130	$14,470	$37,600	$8,209,495
22	$23,089	$14,511	$37,600	$8,194,984
23	$23,048	$14,552	$37,600	$8,180,432
24	$23,007	$14,593	$37,600	$8,165,839

第2年供款共

$451,203

第2年利息

$278,766

第2年共還本金

$172,438

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$22,966	$14,634	$37,600	$8,151,205
26	$22,925	$14,675	$37,600	$8,136,530
27	$22,884	$14,716	$37,600	$8,121,814
28	$22,843	$14,758	$37,600	$8,107,057
29	$22,801	$14,799	$37,600	$8,092,257
30	$22,759	$14,841	$37,600	$8,077,417
31	$22,718	$14,883	$37,600	$8,062,534
32	$22,676	$14,924	$37,600	$8,047,610
33	$22,634	$14,966	$37,600	$8,032,643
34	$22,592	$15,008	$37,600	$8,017,635
35	$22,550	$15,051	$37,600	$8,002,584
36	$22,507	$15,093	$37,600	$7,987,491

第3年供款共

$451,203

第3年利息

$272,855

第3年共還本金

$178,348

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$22,465	$15,135	$37,600	$7,972,356
38	$22,422	$15,178	$37,600	$7,957,178
39	$22,380	$15,221	$37,600	$7,941,957
40	$22,337	$15,264	$37,600	$7,926,693
41	$22,294	$15,306	$37,600	$7,911,387
42	$22,251	$15,350	$37,600	$7,896,037
43	$22,208	$15,393	$37,600	$7,880,645
44	$22,164	$15,436	$37,600	$7,865,209
45	$22,121	$15,479	$37,600	$7,849,729
46	$22,077	$15,523	$37,600	$7,834,206
47	$22,034	$15,567	$37,600	$7,818,640
48	$21,990	$15,610	$37,600	$7,803,029

第4年供款共

$451,203

第4年利息

$266,742

第4年共還本金

$184,462

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$21,946	$15,654	$37,600	$7,787,375
50	$21,902	$15,698	$37,600	$7,771,677
51	$21,858	$15,742	$37,600	$7,755,934
52	$21,814	$15,787	$37,600	$7,740,148
53	$21,769	$15,831	$37,600	$7,724,317
54	$21,725	$15,876	$37,600	$7,708,441
55	$21,680	$15,920	$37,600	$7,692,521
56	$21,635	$15,965	$37,600	$7,676,556
57	$21,590	$16,010	$37,600	$7,660,546
58	$21,545	$16,055	$37,600	$7,644,491
59	$21,500	$16,100	$37,600	$7,628,390
60	$21,455	$16,145	$37,600	$7,612,245

第5年供款共

$451,203

第5年利息

$260,419

第5年共還本金

$190,784

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$21,409	$16,191	$37,600	$7,596,054
62	$21,364	$16,236	$37,600	$7,579,818
63	$21,318	$16,282	$37,600	$7,563,536
64	$21,272	$16,328	$37,600	$7,547,208
65	$21,227	$16,374	$37,600	$7,530,834
66	$21,180	$16,420	$37,600	$7,514,414
67	$21,134	$16,466	$37,600	$7,497,948
68	$21,088	$16,512	$37,600	$7,481,436
69	$21,042	$16,559	$37,600	$7,464,877
70	$20,995	$16,605	$37,600	$7,448,272
71	$20,948	$16,652	$37,600	$7,431,620
72	$20,901	$16,699	$37,600	$7,414,921

第6年供款共

$451,203

第6年利息

$253,879

第6年共還本金

$197,324

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$20,854	$16,746	$37,600	$7,398,175
74	$20,807	$16,793	$37,600	$7,381,382
75	$20,760	$16,840	$37,600	$7,364,542
76	$20,713	$16,888	$37,600	$7,347,655
77	$20,665	$16,935	$37,600	$7,330,720
78	$20,618	$16,983	$37,600	$7,313,737
79	$20,570	$17,030	$37,600	$7,296,707
80	$20,522	$17,078	$37,600	$7,279,628
81	$20,474	$17,126	$37,600	$7,262,502
82	$20,426	$17,174	$37,600	$7,245,328
83	$20,377	$17,223	$37,600	$7,228,105
84	$20,329	$17,271	$37,600	$7,210,834

第7年供款共

$451,203

第7年利息

$247,116

第7年共還本金

$204,088

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$20,280	$17,320	$37,600	$7,193,514
86	$20,232	$17,369	$37,600	$7,176,145
87	$20,183	$17,417	$37,600	$7,158,728
88	$20,134	$17,466	$37,600	$7,141,261
89	$20,085	$17,515	$37,600	$7,123,746
90	$20,036	$17,565	$37,600	$7,106,181
91	$19,986	$17,614	$37,600	$7,088,567
92	$19,937	$17,664	$37,600	$7,070,903
93	$19,887	$17,713	$37,600	$7,053,190
94	$19,837	$17,763	$37,600	$7,035,427
95	$19,787	$17,813	$37,600	$7,017,614
96	$19,737	$17,863	$37,600	$6,999,750

第8年供款共

$451,203

第8年利息

$240,120

第8年共還本金

$211,083

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$19,687	$17,913	$37,600	$6,981,837
98	$19,636	$17,964	$37,600	$6,963,873
99	$19,586	$18,014	$37,600	$6,945,859
100	$19,535	$18,065	$37,600	$6,927,794
101	$19,484	$18,116	$37,600	$6,909,678
102	$19,433	$18,167	$37,600	$6,891,511
103	$19,382	$18,218	$37,600	$6,873,293
104	$19,331	$18,269	$37,600	$6,855,024
105	$19,280	$18,321	$37,600	$6,836,703
106	$19,228	$18,372	$37,600	$6,818,331
107	$19,177	$18,424	$37,600	$6,799,908
108	$19,125	$18,476	$37,600	$6,781,432

第9年供款共

$451,203

第9年利息

$232,885

第9年共還本金

$218,318

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$19,073	$18,528	$37,600	$6,762,905
110	$19,021	$18,580	$37,600	$6,744,325
111	$18,968	$18,632	$37,600	$6,725,693
112	$18,916	$18,684	$37,600	$6,707,009
113	$18,863	$18,737	$37,600	$6,688,272
114	$18,811	$18,790	$37,600	$6,669,482
115	$18,758	$18,842	$37,600	$6,650,640
116	$18,705	$18,895	$37,600	$6,631,745
117	$18,652	$18,949	$37,600	$6,612,796
118	$18,598	$19,002	$37,600	$6,593,794
119	$18,545	$19,055	$37,600	$6,574,739
120	$18,491	$19,109	$37,600	$6,555,630

第10年供款共

$451,203

第10年利息

$225,402

第10年共還本金

$225,802

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$18,438	$19,163	$37,600	$6,536,468
122	$18,384	$19,216	$37,600	$6,517,251
123	$18,330	$19,271	$37,600	$6,497,981
124	$18,276	$19,325	$37,600	$6,478,656
125	$18,221	$19,379	$37,600	$6,459,277
126	$18,167	$19,434	$37,600	$6,439,844
127	$18,112	$19,488	$37,600	$6,420,355
128	$18,057	$19,543	$37,600	$6,400,812
129	$18,002	$19,598	$37,600	$6,381,214
130	$17,947	$19,653	$37,600	$6,361,561
131	$17,892	$19,708	$37,600	$6,341,853
132	$17,836	$19,764	$37,600	$6,322,089

第11年供款共

$451,203

第11年利息

$217,662

第11年共還本金

$233,541

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$17,781	$19,819	$37,600	$6,302,270
134	$17,725	$19,875	$37,600	$6,282,394
135	$17,669	$19,931	$37,600	$6,262,463
136	$17,613	$19,987	$37,600	$6,242,476
137	$17,557	$20,043	$37,600	$6,222,433
138	$17,501	$20,100	$37,600	$6,202,333
139	$17,444	$20,156	$37,600	$6,182,177
140	$17,387	$20,213	$37,600	$6,161,964
141	$17,331	$20,270	$37,600	$6,141,694
142	$17,274	$20,327	$37,600	$6,121,368
143	$17,216	$20,384	$37,600	$6,100,984
144	$17,159	$20,441	$37,600	$6,080,542

第12年供款共

$451,203

第12年利息

$209,657

第12年共還本金

$241,547

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$17,102	$20,499	$37,600	$6,060,044
146	$17,044	$20,556	$37,600	$6,039,487
147	$16,986	$20,614	$37,600	$6,018,873
148	$16,928	$20,672	$37,600	$5,998,201
149	$16,870	$20,730	$37,600	$5,977,470
150	$16,812	$20,789	$37,600	$5,956,682
151	$16,753	$20,847	$37,600	$5,935,835
152	$16,695	$20,906	$37,600	$5,914,929
153	$16,636	$20,965	$37,600	$5,893,964
154	$16,577	$21,024	$37,600	$5,872,941
155	$16,518	$21,083	$37,600	$5,851,858
156	$16,458	$21,142	$37,600	$5,830,716

第13年供款共

$451,203

第13年利息

$201,377

第13年共還本金

$249,826

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$16,399	$21,201	$37,600	$5,809,515
158	$16,339	$21,261	$37,600	$5,788,254
159	$16,279	$21,321	$37,600	$5,766,933
160	$16,219	$21,381	$37,600	$5,745,552
161	$16,159	$21,441	$37,600	$5,724,111
162	$16,099	$21,501	$37,600	$5,702,610
163	$16,039	$21,562	$37,600	$5,681,048
164	$15,978	$21,622	$37,600	$5,659,426
165	$15,917	$21,683	$37,600	$5,637,743
166	$15,856	$21,744	$37,600	$5,615,999
167	$15,795	$21,805	$37,600	$5,594,194
168	$15,734	$21,867	$37,600	$5,572,327

第14年供款共

$451,203

第14年利息

$192,814

第14年共還本金

$258,389

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$15,672	$21,928	$37,600	$5,550,399
170	$15,610	$21,990	$37,600	$5,528,409
171	$15,549	$22,052	$37,600	$5,506,357
172	$15,487	$22,114	$37,600	$5,484,244
173	$15,424	$22,176	$37,600	$5,462,068
174	$15,362	$22,238	$37,600	$5,439,830
175	$15,300	$22,301	$37,600	$5,417,529
176	$15,237	$22,363	$37,600	$5,395,165
177	$15,174	$22,426	$37,600	$5,372,739
178	$15,111	$22,489	$37,600	$5,350,250
179	$15,048	$22,553	$37,600	$5,327,697
180	$14,984	$22,616	$37,600	$5,305,081

第15年供款共

$451,203

第15年利息

$183,957

第15年共還本金

$267,246

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$14,921	$22,680	$37,600	$5,282,401
182	$14,857	$22,744	$37,600	$5,259,657
183	$14,793	$22,807	$37,600	$5,236,850
184	$14,729	$22,872	$37,600	$5,213,978
185	$14,664	$22,936	$37,600	$5,191,042
186	$14,600	$23,000	$37,600	$5,168,042
187	$14,535	$23,065	$37,600	$5,144,977
188	$14,470	$23,130	$37,600	$5,121,847
189	$14,405	$23,195	$37,600	$5,098,652
190	$14,340	$23,260	$37,600	$5,075,391
191	$14,275	$23,326	$37,600	$5,052,066
192	$14,209	$23,391	$37,600	$5,028,674

第16年供款共

$451,203

第16年利息

$174,797

第16年共還本金

$276,407

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$14,143	$23,457	$37,600	$5,005,217
194	$14,077	$23,523	$37,600	$4,981,694
195	$14,011	$23,589	$37,600	$4,958,105
196	$13,945	$23,656	$37,600	$4,934,449
197	$13,878	$23,722	$37,600	$4,910,727
198	$13,811	$23,789	$37,600	$4,886,938
199	$13,745	$23,856	$37,600	$4,863,082
200	$13,677	$23,923	$37,600	$4,839,159
201	$13,610	$23,990	$37,600	$4,815,169
202	$13,543	$24,058	$37,600	$4,791,112
203	$13,475	$24,125	$37,600	$4,766,986
204	$13,407	$24,193	$37,600	$4,742,793

第17年供款共

$451,203

第17年利息

$165,322

第17年共還本金

$285,881

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$13,339	$24,261	$37,600	$4,718,532
206	$13,271	$24,329	$37,600	$4,694,203
207	$13,202	$24,398	$37,600	$4,669,805
208	$13,134	$24,466	$37,600	$4,645,338
209	$13,065	$24,535	$37,600	$4,620,803
210	$12,996	$24,604	$37,600	$4,596,199
211	$12,927	$24,673	$37,600	$4,571,525
212	$12,857	$24,743	$37,600	$4,546,782
213	$12,788	$24,812	$37,600	$4,521,970
214	$12,718	$24,882	$37,600	$4,497,088
215	$12,648	$24,952	$37,600	$4,472,136
216	$12,578	$25,022	$37,600	$4,447,113

第18年供款共

$451,203

第18年利息

$155,523

第18年共還本金

$295,680

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$12,508	$25,093	$37,600	$4,422,020
218	$12,437	$25,163	$37,600	$4,396,857
219	$12,366	$25,234	$37,600	$4,371,623
220	$12,295	$25,305	$37,600	$4,346,318
221	$12,224	$25,376	$37,600	$4,320,942
222	$12,153	$25,448	$37,600	$4,295,494
223	$12,081	$25,519	$37,600	$4,269,975
224	$12,009	$25,591	$37,600	$4,244,384
225	$11,937	$25,663	$37,600	$4,218,721
226	$11,865	$25,735	$37,600	$4,192,986
227	$11,793	$25,808	$37,600	$4,167,178
228	$11,720	$25,880	$37,600	$4,141,298

第19年供款共

$451,203

第19年利息

$145,388

第19年共還本金

$305,815

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$11,647	$25,953	$37,600	$4,115,345
230	$11,574	$26,026	$37,600	$4,089,319
231	$11,501	$26,099	$37,600	$4,063,220
232	$11,428	$26,172	$37,600	$4,037,048
233	$11,354	$26,246	$37,600	$4,010,802
234	$11,280	$26,320	$37,600	$3,984,482
235	$11,206	$26,394	$37,600	$3,958,088
236	$11,132	$26,468	$37,600	$3,931,620
237	$11,058	$26,543	$37,600	$3,905,077
238	$10,983	$26,617	$37,600	$3,878,460
239	$10,908	$26,692	$37,600	$3,851,768
240	$10,833	$26,767	$37,600	$3,825,000

第20年供款共

$451,203

第20年利息

$134,906

第20年共還本金

$316,298

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$10,758	$26,842	$37,600	$3,798,158
242	$10,682	$26,918	$37,600	$3,771,240
243	$10,607	$26,994	$37,600	$3,744,246
244	$10,531	$27,070	$37,600	$3,717,177
245	$10,455	$27,146	$37,600	$3,690,031
246	$10,378	$27,222	$37,600	$3,662,809
247	$10,302	$27,299	$37,600	$3,635,510
248	$10,225	$27,375	$37,600	$3,608,135
249	$10,148	$27,452	$37,600	$3,580,683
250	$10,071	$27,530	$37,600	$3,553,153
251	$9,993	$27,607	$37,600	$3,525,546
252	$9,916	$27,685	$37,600	$3,497,861

第21年供款共

$451,203

第21年利息

$124,064

第21年共還本金

$327,139

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$9,838	$27,763	$37,600	$3,470,099
254	$9,760	$27,841	$37,600	$3,442,258
255	$9,681	$27,919	$37,600	$3,414,339
256	$9,603	$27,997	$37,600	$3,386,342
257	$9,524	$28,076	$37,600	$3,358,265
258	$9,445	$28,155	$37,600	$3,330,110
259	$9,366	$28,234	$37,600	$3,301,876
260	$9,287	$28,314	$37,600	$3,273,562
261	$9,207	$28,393	$37,600	$3,245,169
262	$9,127	$28,473	$37,600	$3,216,696
263	$9,047	$28,553	$37,600	$3,188,142
264	$8,967	$28,634	$37,600	$3,159,509

第22年供款共

$451,203

第22年利息

$112,851

第22年共還本金

$338,353

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$8,886	$28,714	$37,600	$3,130,794
266	$8,805	$28,795	$37,600	$3,102,000
267	$8,724	$28,876	$37,600	$3,073,124
268	$8,643	$28,957	$37,600	$3,044,166
269	$8,562	$29,039	$37,600	$3,015,128
270	$8,480	$29,120	$37,600	$2,986,008
271	$8,398	$29,202	$37,600	$2,956,806
272	$8,316	$29,284	$37,600	$2,927,521
273	$8,234	$29,367	$37,600	$2,898,155
274	$8,151	$29,449	$37,600	$2,868,705
275	$8,068	$29,532	$37,600	$2,839,173
276	$7,985	$29,615	$37,600	$2,809,558

第23年供款共

$451,203

第23年利息

$101,253

第23年共還本金

$349,950

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$7,902	$29,698	$37,600	$2,779,860
278	$7,818	$29,782	$37,600	$2,750,078
279	$7,735	$29,866	$37,600	$2,720,212
280	$7,651	$29,950	$37,600	$2,690,263
281	$7,566	$30,034	$37,600	$2,660,229
282	$7,482	$30,118	$37,600	$2,630,110
283	$7,397	$30,203	$37,600	$2,599,907
284	$7,312	$30,288	$37,600	$2,569,619
285	$7,227	$30,373	$37,600	$2,539,246
286	$7,142	$30,459	$37,600	$2,508,787
287	$7,056	$30,544	$37,600	$2,478,243
288	$6,970	$30,630	$37,600	$2,447,613

第24年供款共

$451,203

第24年利息

$89,258

第24年共還本金

$361,946

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$6,884	$30,716	$37,600	$2,416,896
290	$6,798	$30,803	$37,600	$2,386,094
291	$6,711	$30,889	$37,600	$2,355,204
292	$6,624	$30,976	$37,600	$2,324,228
293	$6,537	$31,063	$37,600	$2,293,165
294	$6,450	$31,151	$37,600	$2,262,014
295	$6,362	$31,238	$37,600	$2,230,775
296	$6,274	$31,326	$37,600	$2,199,449
297	$6,186	$31,414	$37,600	$2,168,035
298	$6,098	$31,503	$37,600	$2,136,532
299	$6,009	$31,591	$37,600	$2,104,941
300	$5,920	$31,680	$37,600	$2,073,261

第25年供款共

$451,203

第25年利息

$76,851

第25年共還本金

$374,352

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$5,831	$31,769	$37,600	$2,041,491
302	$5,742	$31,859	$37,600	$2,009,633
303	$5,652	$31,948	$37,600	$1,977,685
304	$5,562	$32,038	$37,600	$1,945,647
305	$5,472	$32,128	$37,600	$1,913,519
306	$5,382	$32,219	$37,600	$1,881,300
307	$5,291	$32,309	$37,600	$1,848,991
308	$5,200	$32,400	$37,600	$1,816,591
309	$5,109	$32,491	$37,600	$1,784,100
310	$5,018	$32,583	$37,600	$1,751,517
311	$4,926	$32,674	$37,600	$1,718,843
312	$4,834	$32,766	$37,600	$1,686,077

第26年供款共

$451,203

第26年利息

$64,020

第26年共還本金

$387,184

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$4,742	$32,858	$37,600	$1,653,219
314	$4,650	$32,951	$37,600	$1,620,268
315	$4,557	$33,043	$37,600	$1,587,225
316	$4,464	$33,136	$37,600	$1,554,089
317	$4,371	$33,229	$37,600	$1,520,859
318	$4,277	$33,323	$37,600	$1,487,537
319	$4,184	$33,417	$37,600	$1,454,120
320	$4,090	$33,511	$37,600	$1,420,609
321	$3,995	$33,605	$37,600	$1,387,005
322	$3,901	$33,699	$37,600	$1,353,305
323	$3,806	$33,794	$37,600	$1,319,511
324	$3,711	$33,889	$37,600	$1,285,622

第27年供款共

$451,203

第27年利息

$50,748

第27年共還本金

$400,455

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$3,616	$33,984	$37,600	$1,251,637
326	$3,520	$34,080	$37,600	$1,217,557
327	$3,424	$34,176	$37,600	$1,183,382
328	$3,328	$34,272	$37,600	$1,149,109
329	$3,232	$34,368	$37,600	$1,114,741
330	$3,135	$34,465	$37,600	$1,080,276
331	$3,038	$34,562	$37,600	$1,045,714
332	$2,941	$34,659	$37,600	$1,011,055
333	$2,844	$34,757	$37,600	$976,298
334	$2,746	$34,854	$37,600	$941,444
335	$2,648	$34,952	$37,600	$906,491
336	$2,550	$35,051	$37,600	$871,440

第28年供款共

$451,203

第28年利息

$37,022

第28年共還本金

$414,182

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$2,451	$35,149	$37,600	$836,291
338	$2,352	$35,248	$37,600	$801,043
339	$2,253	$35,347	$37,600	$765,695
340	$2,154	$35,447	$37,600	$730,249
341	$2,054	$35,546	$37,600	$694,702
342	$1,954	$35,646	$37,600	$659,056
343	$1,854	$35,747	$37,600	$623,309
344	$1,753	$35,847	$37,600	$587,462
345	$1,652	$35,948	$37,600	$551,514
346	$1,551	$36,049	$37,600	$515,465
347	$1,450	$36,151	$37,600	$479,314
348	$1,348	$36,252	$37,600	$443,062

第29年供款共

$451,203

第29年利息

$22,825

第29年共還本金

$428,378

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$1,246	$36,354	$37,600	$406,708
350	$1,144	$36,456	$37,600	$370,251
351	$1,041	$36,559	$37,600	$333,692
352	$939	$36,662	$37,600	$297,031
353	$835	$36,765	$37,600	$260,266
354	$732	$36,868	$37,600	$223,397
355	$628	$36,972	$37,600	$186,426
356	$524	$37,076	$37,600	$149,350
357	$420	$37,180	$37,600	$112,169
358	$315	$37,285	$37,600	$74,884
359	$211	$37,390	$37,600	$37,495
360	$105	$37,495	$37,600	$0

第30年供款共

$451,203

第30年利息

$8,141

第30年共還本金

$443,062

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$13,361,102

免責聲明

筍盤推介

按揭保險費
info